{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Instruções","Histórico VNA IPCA","Cenários","Resultados","Histórico + Projeção","Projeção VNA","Curvas de Juros Anbima","COPOM Metas para Inflação","Feriados"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":1,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instruções","index":0,"n_rows":23,"n_cols":11,"rows_kept":23,"cut":false,"hidden":false,"merged":[[17,1,17,16],[18,1,18,16],[19,1,19,16],[20,1,20,16],[4,0,4,15],[5,10,5,15],[15,1,15,16]]}
[null,"RENDA FIXA PRÁTICA"]
[null,"Jefferson Figueiredo CGA®"]
[null,"www.rendafixapratica.com.br"]
["A aba Histórico VNA IPCA deve ser atualizada com os dados da Anbima para Valor Nominal Atualizado (VNA)"]
["https://www.anbima.com.br/pt_br/informar/valor-nominal-atualizado.htm"]
["A Anbima só disponibiliza dos último dias, para intervalos maiores baixe a Planilha de VNA do Renda Fixa Prática",null,null,null,null,null,null,null,null,null,"https://rendafixapratica.com.br/planilhas/"]
["Na aba Cenários preencha as células verdes claras com inflação mensal esperada para o IPCA"]
[]
[]
[]
[]
[]
["Na aba Resultados preencha as células verdes claras com as Datas de Vencimento ou os Períodos desejados."]
["Atenção: os resultados serão calculados até o limite de Projeção que definiu na aba Cenários."]
["Caso deseje juntar o VNA Histórico com o seu VNA Projetado vá a aba Histórico + Projeção e clique no botão."]
["Vídeo:","https://www.youtube.com/watch?v=VqmqaUlPOkE&list=PLbrmLsPrVGSsV58I5nQ5NK_Hb_5oDmW63&index=2&t=3594s"]
[]
["Artigos:","https://rendafixapratica.com.br/como-investir-usando-o-sistema-de-expectativas-do-bacen/"]
[null,"https://rendafixapratica.com.br/o-que-e-inflacao-implicita/"]
[null,"https://rendafixapratica.com.br/o-que-e-vna-valor-nominal-atualizado/"]
[null,"https://rendafixapratica.com.br/taxas-dos-tesouro-direto-porque-variam/"]
[]
["Qualquer problema ou dúvida não hesite: contato@rendafixapratica.com.br."]

{"sheet":"Histórico VNA IPCA","index":1,"n_rows":5865,"n_cols":6,"rows_kept":5865,"cut":false,"hidden":false,"merged":[[7,0,7,5],[6,0,6,5],[1,0,1,5]]}
["Atualizado até",null,{"$f":"MAX(B9:B1048568)","v":"2023-11-07"},"Linha:",{"$f":"COUNTA(A10:A5155)+10","v":5156}]
["https://www.anbima.com.br/pt_br/informar/valor-nominal-atualizado.htm"]
["Só dos último dias, para intervalos maiores aba Instruções"]
[null,null,"Data","VNA","IPCA (%)","Ref Mês"]
["Último IPCA",null,{"$f":"MAX(IF(\"F\"=$E$10:$E$100002,$B$10:$B$100002))","v":"2023-10-16"},{"$f":"VLOOKUP(C5,B9:D100002,2,FALSE)","v":4149.9919479999999},{"$f":"VLOOKUP(C5,B9:D100002,3,FALSE)","v":0.26},{"$f":"DATEVALUE(\"15/\"&IF(MONTH(EOMONTH(C5,-1))<10,\"0\"&MONTH(EOMONTH(C5,-1)),MONTH(EOMONTH(C5,-1)))&\"/\"&YEAR(EOMONTH(C5,-1)))","v":"2023-09-15"}]
[]
["TESOURO IPCA"]
["NTN-B"]
["Código Selic","Data Referência","VNA","IPCA (%)","P/F","Válido a partir de"]
[760199,"2000-07-17",1000.0000000000001]
[760199,"2000-07-18",1000.7609838920596]
[760199,"2000-07-19",1001.5225468806032]
[760199,"2000-07-20",1002.2846894063136]
[760199,"2000-07-21",1003.0474119102098]
[760199,"2000-07-24",1003.8107148336456]
[760199,"2000-07-25",1004.5745986183107]
[760199,"2000-07-26",1005.3390637062315]
[760199,"2000-07-27",1006.1041105397702]
[760199,"2000-07-28",1006.8697395616258]
[760199,"2000-07-31",1007.6359512148344]
[760199,"2000-08-01",1008.402745942769]
[760199,"2000-08-02",1009.1701241891401]
[760199,"2000-08-03",1009.9380863979958]
[760199,"2000-08-04",1010.7066330137221]
[760199,"2000-08-07",1011.4757644810431]
[760199,"2000-08-08",1012.2454812450218]
[760199,"2000-08-09",1013.0157837510595]
[760199,"2000-08-10",1013.786672444896]
[760199,"2000-08-11",1014.5581477726113]
[760199,"2000-08-14",1015.330210180624]
[760199,"2000-08-15",1016.1028601156929]
[760199,"2000-08-16",1016.7040932646463]
[760199,"2000-08-17",1017.3056821662635]
[760199,"2000-08-18",1017.9076270310456]
[760199,"2000-08-21",1018.5099280696174]
[760199,"2000-08-22",1019.112585492729]
[760199,"2000-08-23",1019.7155995112546]
[760199,"2000-08-24",1020.3189703361937]
[760199,"2000-08-25",1020.9226981786705]
[760199,"2000-08-28",1021.5267832499341]
[760199,"2000-08-29",1022.131225761358]
[760199,"2000-08-30",1022.7360259244419]
[760199,"2000-08-31",1023.3411839508101]
[760199,"2000-09-01",1023.9467000522118]
[760199,"2000-09-04",1024.552574440522]
[760199,"2000-09-05",1025.1588073277405]
[760199,"2000-09-06",1025.7653989259936]
[760199,"2000-09-08",1026.3723494475319]
[760199,"2000-09-11",1026.979659104732]
[760199,"2000-09-12",1027.5873281100965]
[760199,"2000-09-13",1028.1953566762536]
[760199,"2000-09-14",1028.803745015957]
[760199,"2000-09-15",1029.4124933420867]
[760199,"2000-09-18",1029.5306584826117]
[760199,"2000-09-19",1029.6488371871844]
[760199,"2000-09-20",1029.7670294573622]
[760199,"2000-09-21",1029.8852352947022]
[760199,"2000-09-22",1030.0034547007615]
[760199,"2000-09-25",1030.1216876770982]
[760199,"2000-09-26",1030.2399342252695]
[760199,"2000-09-27",1030.3581943468332]
[760199,"2000-09-28",1030.4764680433479]
[760199,"2000-09-29",1030.5947553163717]
[760199,"2000-10-03",1030.8313705981798]
[760199,"2000-10-02",1030.7130561674628]
[760199,"2000-10-04",1030.9496986100817]
[760199,"2000-10-05",1031.0680402047274]
[760199,"2000-10-06",1031.1863953836762]
[760199,"2000-10-09",1031.304764148487]
[760199,"2000-10-10",1031.4231465007199]
[760199,"2000-10-11",1031.5415424419341]
[760199,"2000-10-13",1031.6599519736897]
[760199,"2000-10-16",1031.7783750975464]
[760199,"2000-10-17",1031.8470467062818]
[760199,"2000-10-18",1031.9157228855629]
[760199,"2000-10-19",1031.9844036356933]
[760199,"2000-10-20",1032.0530889569773]
[760199,"2000-10-23",1032.1217788497197]
[760199,"2000-10-24",1032.1904733142242]
[760199,"2000-10-25",1032.2591723507953]
[760199,"2000-10-26",1032.327875959737]
[760199,"2000-10-27",1032.3965841413542]
[760199,"2000-10-30",1032.4652968959506]
[760199,"2000-10-31",1032.534014223831]
[760199,"2000-11-01",1032.6027361252995]
[760199,"2000-11-03",1032.671462600661]
[760199,"2000-11-06",1032.7401936502192]
[760199,"2000-11-07",1032.8089292742793]
[760199,"2000-11-08",1032.877669473145]
[760199,"2000-11-09",1032.9464142471215]
[760199,"2000-11-10",1033.0151635965128]
[760199,"2000-11-13",1033.0839175216236]
[760199,"2000-11-14",1033.1526760227584]
[760199,"2000-11-16",1033.2214391002219]
[760199,"2000-11-17",1033.37868905563]
[760199,"2000-11-20",1033.5359629435156]
[760199,"2000-11-21",1033.6932607675205]
[760199,"2000-11-22",1033.850582531288]
[760199,"2000-11-23",1034.0079282384613]
[760199,"2000-11-24",1034.1652978926845]
[760199,"2000-11-27",1034.3226914976026]
[760199,"2000-11-28",1034.4801090568601]
[760199,"2000-11-29",1034.6375505741032]
[760199,"2000-11-30",1034.7950160529779]
[760199,"2000-12-01",1034.9525054971309]
[760199,"2000-12-04",1035.1100189102101]
[760199,"2000-12-05",1035.2675562958627]
[760199,"2000-12-06",1035.4251176577379]
[760199,"2000-12-07",1035.5827029994844]
[760199,"2000-12-08",1035.7403123247516]
[760199,"2000-12-11",1035.8979456371897]
[760199,"2000-12-12",1036.0556029404499]
[760199,"2000-12-13",1036.213284238183]
[760199,"2000-12-14",1036.3709895340407]
[760199,"2000-12-15",1036.5287188316756]
[760199,"2000-12-18",1036.8495547228904]
[760199,"2000-12-19",1037.1704899221777]
[760199,"2000-12-20",1037.4915244602762]
[760199,"2000-12-21",1037.8126583679341]
[760199,"2000-12-22",1038.1338916759091]
[760199,"2000-12-26",1038.4552244149688]
[760199,"2000-12-27",1038.7766566158898]
[760199,"2000-12-28",1039.0981883094585]
[760199,"2000-12-29",1039.4198195264707]
[760199,"2001-01-02",1039.7415502977319]
[760199,"2001-01-03",1040.063380654057]
[760199,"2001-01-04",1040.3853106262707]
[760199,"2001-01-05",1040.7073402452068]
[760199,"2001-01-08",1041.0294695417087]
[760199,"2001-01-09",1041.3516985466299]
[760199,"2001-01-10",1041.6740272908328]
[760199,"2001-01-11",1041.9964558051897]
[760199,"2001-01-12",1042.3189841205824]
[760199,"2001-01-15",1042.6416122679022]
[760199,"2001-01-16",1042.899417308478]
[760199,"2001-01-17",1043.1572860942927]
[760199,"2001-01-18",1043.4152186411086]
[760199,"2001-01-19",1043.6732149646907]
[760199,"2001-01-22",1043.9312750808092]
[760199,"2001-01-23",1044.1893990052374]
[760199,"2001-01-24",1044.4475867537521]
[760199,"2001-01-25",1044.7058383421347]
[760199,"2001-01-26",1044.964153786171]
[760199,"2001-01-29",1045.2225331016491]
[760199,"2001-01-30",1045.4809763043627]
[760199,"2001-01-31",1045.7394834101081]
[760199,"2001-02-01",1045.9980544346868]
[760199,"2001-02-02",1046.2566893939024]
[760199,"2001-02-05",1046.5153883035641]
[760199,"2001-02-06",1046.7741511794848]
[760199,"2001-02-07",1047.0329780374798]
[760199,"2001-02-08",1047.2918688933703]
[760199,"2001-02-09",1047.5508237629801]
[760199,"2001-02-12",1047.8098426621377]
[760199,"2001-02-13",1048.0689256066746]
[760199,"2001-02-14",1048.3280726124269]
[760199,"2001-02-15",1048.5872836952349]
[760199,"2001-02-16",1048.8547399736965]
[760199,"2001-02-19",1049.1222644704762]
[760199,"2001-02-20",1049.3898572029743]
[760199,"2001-02-21",1049.6575181885946]
[760199,"2001-02-22",1049.9252474447464]
[760199,"2001-02-23",1050.1930449888434]
[760199,"2001-02-28",1050.4609108383024]
[760199,"2001-03-01",1050.7288450105464]
[760199,"2001-03-02",1050.9968475230014]
[760199,"2001-03-05",1051.2649183930992]
[760199,"2001-03-06",1051.5330576382746]
[760199,"2001-03-07",1051.801265275968]
[760199,"2001-03-08",1052.069541323624]
[760199,"2001-03-09",1052.3378857986911]
[760199,"2001-03-12",1052.6062987186231]
[760199,"2001-03-13",1052.8747801008772]
[760199,"2001-03-14",1053.1433299629159]
[760199,"2001-03-15",1053.4119483222059]
[760199,"2001-03-16",1053.6021256124884]
[760199,"2001-03-19",1053.7923372363496]
[760199,"2001-03-20",1053.9825831999876]
[760199,"2001-03-21",1054.1728635096017]
[760199,"2001-03-22",1054.363178171393]
[760199,"2001-03-23",1054.553527191563]
[760199,"2001-03-26",1054.7439105763146]
[760199,"2001-03-27",1054.9343283318517]
[760199,"2001-03-28",1055.1247804643795]
[760199,"2001-03-29",1055.3152669801045]
[760199,"2001-03-30",1055.5057878852335]
[760199,"2001-04-02",1055.6963431859756]
[760199,"2001-04-03",1055.8869328885398]
[760199,"2001-04-04",1056.0775569991372]
[760199,"2001-04-05",1056.2682155239795]
[760199,"2001-04-06",1056.4589084692798]
[760199,"2001-04-09",1056.6496358412521]
[760199,"2001-04-10",1056.8403976461116]
[760199,"2001-04-11",1057.0311938900745]
[760199,"2001-04-12",1057.2220245793583]
[760199,"2001-04-16",1057.412889720182]
[760199,"2001-04-17",1057.7186221711909]
[760199,"2001-04-18",1058.0244430193934]
[760199,"2001-04-19",1058.3303522903477]
[760199,"2001-04-20",1058.6363500096195]
[760199,"2001-04-23",1058.9424362027823]
[760199,"2001-04-24",1059.2486108954167]
[760199,"2001-04-25",1059.5548741131111]
[760199,"2001-04-26",1059.8612258814603]
[760199,"2001-04-27",1060.1676662260677]
[760199,"2001-04-30",1060.4741951725437]
[760199,"2001-05-02",1060.7808127465055]
[760199,"2001-05-03",1061.0875189735784]
[760199,"2001-05-04",1061.394313879395]
[760199,"2001-05-07",1061.7011974895952]
[760199,"2001-05-08",1062.0081698298261]
[760199,"2001-05-09",1062.3152309257425]
[760199,"2001-05-10",1062.622380803007]
[760199,"2001-05-11",1062.9296194872884]
[760199,"2001-05-14",1063.2369470042643]
[760199,"2001-05-15",1063.544363379619]
[760199,"2001-05-16",1063.742165673071]
[760199,"2001-05-17",1063.9400047545955]
[760199,"2001-05-18",1064.1378806310349]
[760199,"2001-05-21",1064.335793309232]
[760199,"2001-05-22",1064.5337427960317]
[760199,"2001-05-23",1064.7317290982794]
[760199,"2001-05-24",1064.9297522228228]
[760199,"2001-05-25",1065.1278121765099]
[760199,"2001-05-28",1065.3259089661899]
[760199,"2001-05-29",1065.5240425987145]
[760199,"2001-05-30",1065.7222130809355]
[760199,"2001-05-31",1065.9204204197063]
[760199,"2001-06-01",1066.1186646218816]
[760199,"2001-06-04",1066.3169456943176]
[760199,"2001-06-05",1066.5152636438715]
[760199,"2001-06-06",1066.713618477402]
[760199,"2001-06-07",1066.9120102017687]
[760199,"2001-06-08",1067.1104388238325]
[760199,"2001-06-11",1067.3089043504565]
[760199,"2001-06-12",1067.5074067885037]
[760199,"2001-06-13",1067.7059461448393]
[760199,"2001-06-15",1067.9045224263295]
[760199,"2001-06-18",1068.168416274332]
[760199,"2001-06-19",1068.4323753341223]
[760199,"2001-06-20",1068.6963996218151]
[760199,"2001-06-21",1068.9604891535291]
[760199,"2001-06-22",1069.2246439453868]
[760199,"2001-06-25",1069.488864013515]
[760199,"2001-06-26",1069.7531493740446]
[760199,"2001-06-27",1070.01750004311]
[760199,"2001-06-28",1070.2819160368495]
[760199,"2001-06-29",1070.5463973714066]
[760199,"2001-07-02",1070.8109440629269]
[760199,"2001-07-03",1071.0755561275616]
[760199,"2001-07-04",1071.3402335814653]
[760199,"2001-07-05",1071.6049764407965]
[760199,"2001-07-06",1071.8697847217177]
[760199,"2001-07-09",1072.1346584403957]
[760199,"2001-07-10",1072.3995976130007]
[760199,"2001-07-11",1072.6646022557075]
[760199,"2001-07-12",1072.9296723846944]
[760199,"2001-07-13",1073.1948080161444]
[760199,"2001-07-16",1073.4600091662437]
[760199,"2001-07-17",1074.1048260335185]
[760199,"2001-07-18",1074.7500302359422]
[760199,"2001-07-19",1075.395622006183]
[760199,"2001-07-20",1076.0416015770493]
[760199,"2001-07-23",1076.6879691814888]
[760199,"2001-07-24",1077.3347250525894]
[760199,"2001-07-25",1077.9818694235796]
[760199,"2001-07-26",1078.6294025278269]
[760199,"2001-07-27",1079.2773245988399]
[760199,"2001-07-30",1079.9256358702669]
[760199,"2001-07-31",1080.574336575897]
[760199,"2001-08-01",1081.2234269496591]
[760199,"2001-08-02",1081.8729072256233]
[760199,"2001-08-03",1082.522777638]
[760199,"2001-08-06",1083.1730384211405]
[760199,"2001-08-07",1083.8236898095363]
[760199,"2001-08-08",1084.4747320378201]
[760199,"2001-08-09",1085.126165340766]
[760199,"2001-08-10",1085.7779899532884]
[760199,"2001-08-13",1086.4302061104431]
[760199,"2001-08-14",1087.0828140474273]
[760199,"2001-08-15",1087.735813999579]
[760199,"2001-08-16",1088.0806499820364]
[760199,"2001-08-17",1088.4255952850228]
[760199,"2001-08-20",1088.7706499431956]
[760199,"2001-08-21",1089.1158139912225]
[760199,"2001-08-22",1089.4610874637824]
[760199,"2001-08-23",1089.8064703955656]
[760199,"2001-08-24",1090.1519628212725]
[760199,"2001-08-27",1090.4975647756157]
[760199,"2001-08-28",1090.8432762933178]
[760199,"2001-08-29",1091.1890974091127]
[760199,"2001-08-30",1091.535028157746]
[760199,"2001-08-31",1091.8810685739727]
[760199,"2001-09-03",1092.2272186925607]
[760199,"2001-09-04",1092.5734785482878]
[760199,"2001-09-05",1092.9198481759424]
[760199,"2001-09-06",1093.2663276103258]
[760199,"2001-09-10",1093.6129168862483]
[760199,"2001-09-11",1093.9596160385322]
[760199,"2001-09-12",1094.3064251020105]
[760199,"2001-09-13",1094.6533441115282]
[760199,"2001-09-14",1095.0003731019399]
[760199,"2001-09-17",1095.3475121081121]
[760199,"2001-09-18",1095.5086531450972]
[760199,"2001-09-19",1095.6698178881973]
[760199,"2001-09-20",1095.8310063408994]
[760199,"2001-09-21",1095.9922185066919]
[760199,"2001-09-24",1096.153454389063]
[760199,"2001-09-25",1096.314713991502]
[760199,"2001-09-26",1096.4759973174982]
[760199,"2001-09-27",1096.6373043705423]
[760199,"2001-09-28",1096.798635154124]
[760199,"2001-10-01",1096.9599896717352]
[760199,"2001-10-02",1097.1213679268669]
[760199,"2001-10-03",1097.2827699230115]
[760199,"2001-10-04",1097.444195663662]
[760199,"2001-10-05",1097.6056451523107]
[760199,"2001-10-08",1097.7671183924517]
[760199,"2001-10-09",1097.9286153875792]
[760199,"2001-10-10",1098.0901361411882]
[760199,"2001-10-11",1098.2516806567735]
[760199,"2001-10-15",1098.4132489378308]
[760199,"2001-10-16",1098.8260114954107]
[760199,"2001-10-17",1099.2389291612151]
[760199,"2001-10-18",1099.6520019935308]
[760199,"2001-10-19",1100.0652300506665]
[760199,"2001-10-22",1100.4786133909527]
[760199,"2001-10-23",1100.8921520727417]
[760199,"2001-10-24",1101.3058461544076]
[760199,"2001-10-25",1101.7196956943471]
[760199,"2001-10-26",1102.1337007509783]
[760199,"2001-10-29",1102.5478613827411]
[760199,"2001-10-30",1102.9621776480983]
[760199,"2001-10-31",1103.3766496055332]
[760199,"2001-11-01",1103.7912773135527]
[760199,"2001-11-05",1104.2060608306842]
[760199,"2001-11-06",1104.621000215478]
[760199,"2001-11-07",1105.0360955265062]
[760199,"2001-11-08",1105.4513468223629]
[760199,"2001-11-09",1105.8667541616642]
[760199,"2001-11-12",1106.2823176030479]
[760199,"2001-11-13",1106.6980372051746]
[760199,"2001-11-14",1107.1139130267266]
[760199,"2001-11-16",1107.5299451264077]
[760199,"2001-11-19",1107.9032379594985]
[760199,"2001-11-20",1108.2766566108933]
[760199,"2001-11-21",1108.6502011229989]
[760199,"2001-11-22",1109.0238715382368]
[760199,"2001-11-23",1109.3976678990427]
[760199,"2001-11-26",1109.7715902478667]
[760199,"2001-11-27",1110.1456386271725]
[760199,"2001-11-28",1110.5198130794392]
[760199,"2001-11-29",1110.8941136471594]
[760199,"2001-11-30",1111.2685403728403]
[760199,"2001-12-03",1111.6430932990033]
[760199,"2001-12-04",1112.0177724681846]
[760199,"2001-12-05",1112.3925779229344]
[760199,"2001-12-06",1112.7675097058168]
[760199,"2001-12-07",1113.1425678594114]
[760199,"2001-12-10",1113.5177524263106]
[760199,"2001-12-11",1113.8930634491223]
[760199,"2001-12-12",1114.2685009704687]
[760199,"2001-12-13",1114.644065032986]
[760199,"2001-12-14",1115.0197556793248]
[760199,"2001-12-17",1115.3955729521499]
[760199,"2001-12-18",1115.7761117344648]
[760199,"2001-12-19",1116.1567803449489]
[760199,"2001-12-20",1116.5375788278952]
[760199,"2001-12-21",1116.9185072276123]
[760199,"2001-12-24",1117.2995655884238]
[760199,"2001-12-26",1117.6807539546683]
[760199,"2001-12-27",1118.0620723707002]
[760199,"2001-12-28",1118.4435208808877]
[760199,"2001-12-31",1118.8250995296157]
[760199,"2002-01-02",1119.2068083612833]
[760199,"2002-01-03",1119.5886474203044]
[760199,"2002-01-04",1119.970616751109]
[760199,"2002-01-07",1120.3527163981419]
[760199,"2002-01-08",1120.734946405863]
[760199,"2002-01-09",1121.1173068187472]
[760199,"2002-01-10",1121.4997976812847]
[760199,"2002-01-11",1121.8824190379814]
[760199,"2002-01-14",1122.2651709333572]
[760199,"2002-01-15",1122.6480534119485]
[760199,"2002-01-16",1122.9254802651162]
[760199,"2002-01-17",1123.2029756755303]
[760199,"2002-01-18",1123.4805396601323]
[760199,"2002-01-21",1123.758172235868]
[760199,"2002-01-22",1124.0358734196873]
[760199,"2002-01-23",1124.3136432285451]
[760199,"2002-01-24",1124.5914816793995]
[760199,"2002-01-25",1124.8693887892132]
[760199,"2002-01-28",1125.1473645749534]
[760199,"2002-01-29",1125.4254090535908]
[760199,"2002-01-30",1125.7035222421009]
[760199,"2002-01-31",1125.9817041574627]
[760199,"2002-02-01",1126.2599548166606]
[760199,"2002-02-04",1126.5382742366821]
[760199,"2002-02-05",1126.8166624345192]
[760199,"2002-02-06",1127.0951194271684]
[760199,"2002-02-07",1127.3736452316298]
[760199,"2002-02-08",1127.6522398649083]
[760199,"2002-02-13",1127.9309033440127]
[760199,"2002-02-14",1128.2096356859558]
[760199,"2002-02-15",1128.4884369077554]
[760199,"2002-02-18",1128.6912340893889]
[760199,"2002-02-19",1128.8940677150795]
[760199,"2002-02-20",1129.0969377913761]
[760199,"2002-02-21",1129.2998443248298]
[760199,"2002-02-22",1129.5027873219913]
[760199,"2002-02-25",1129.7057667894139]
[760199,"2002-02-26",1129.9087827336516]
[760199,"2002-02-27",1130.1118351612593]
[760199,"2002-02-28",1130.3149240787934]
[760199,"2002-03-01",1130.5180494928115]
[760199,"2002-03-04",1130.7212114098722]
[760199,"2002-03-05",1130.9244098365355]
[760199,"2002-03-06",1131.1276447793621]
[760199,"2002-03-07",1131.3309162449143]
[760199,"2002-03-08",1131.5342242397558]
[760199,"2002-03-11",1131.7375687704507]
[760199,"2002-03-12",1131.940949843565]
[760199,"2002-03-13",1132.1443674656657]
[760199,"2002-03-14",1132.3478216433207]
[760199,"2002-03-15",1132.5513123830997]
[760199,"2002-03-18",1132.8900565488182]
[760199,"2002-03-19",1133.2289020323387]
[760199,"2002-03-20",1133.5678488639653]
[760199,"2002-03-21",1133.9068970740113]
[760199,"2002-03-22",1134.2460466927985]
[760199,"2002-03-25",1134.5852977506581]
[760199,"2002-03-26",1134.9246502779306]
[760199,"2002-03-27",1135.2641043049653]
[760199,"2002-03-28",1135.6036598621201]
[760199,"2002-04-01",1135.943316979763]
[760199,"2002-04-02",1136.2830756882706]
[760199,"2002-04-03",1136.622936018028]
[760199,"2002-04-04",1136.9628979994307]
[760199,"2002-04-05",1137.3029616628819]
[760199,"2002-04-08",1137.6431270387952]
[760199,"2002-04-09",1137.9833941575916]
[760199,"2002-04-10",1138.3237630497033]
[760199,"2002-04-11",1138.6642337455698]
[760199,"2002-04-12",1139.0048062756409]
[760199,"2002-04-15",1139.3454806703746]
[760199,"2002-04-16",1139.7779634507297]
[760199,"2002-04-17",1140.210610396703]
[760199,"2002-04-18",1140.6434215706101]
[760199,"2002-04-19",1141.0763970347903]
[760199,"2002-04-22",1141.5095368516058]
[760199,"2002-04-23",1141.9428410834432]
[760199,"2002-04-24",1142.3763097927126]
[760199,"2002-04-25",1142.8099430418483]
[760199,"2002-04-26",1143.2437408933072]
[760199,"2002-04-29",1143.6777034095705]
[760199,"2002-04-30",1144.1118306531437]
[760199,"2002-05-02",1144.5461226865546]
[760199,"2002-05-03",1144.980579572356]
[760199,"2002-05-06",1145.4152013731243]
[760199,"2002-05-07",1145.8499881514588]
[760199,"2002-05-08",1146.2849399699837]
[760199,"2002-05-09",1146.7200568913458]
[760199,"2002-05-10",1147.1553389782171]
[760199,"2002-05-13",1147.5907862932918]
[760199,"2002-05-14",1148.026398899289]
[760199,"2002-05-15",1148.4621768589514]
[760199,"2002-05-16",1148.5715780738717]
[760199,"2002-05-17",1148.6809897102287]
[760199,"2002-05-20",1148.790411769015]
[760199,"2002-05-21",1148.8998442512236]
[760199,"2002-05-22",1149.0092871578472]
[760199,"2002-05-23",1149.1187404898792]
[760199,"2002-05-24",1149.2282042483125]
[760199,"2002-05-27",1149.3376784341401]
[760199,"2002-05-28",1149.4471630483554]
[760199,"2002-05-29",1149.5566580919522]
[760199,"2002-05-31",1149.6661635659234]
[760199,"2002-06-03",1149.7756794712627]
[760199,"2002-06-04",1149.8852058089644]
[760199,"2002-06-05",1149.9947425800215]
[760199,"2002-06-06",1150.1042897854281]
[760199,"2002-06-07",1150.2138474261785]
[760199,"2002-06-10",1150.3234155032665]
[760199,"2002-06-11",1150.432994017686]
[760199,"2002-06-12",1150.5425829704316]
[760199,"2002-06-13",1150.6521823624976]
[760199,"2002-06-14",1150.7617921948786]
[760199,"2002-06-17",1150.8714124685687]
[760199,"2002-06-18",1151.1124750814906]
[760199,"2002-06-19",1151.3535881876151]
[760199,"2002-06-20",1151.5947517975185]
[760199,"2002-06-21",1151.835965921779]
[760199,"2002-06-24",1152.0772305709784]
[760199,"2002-06-25",1152.3185457556988]
[760199,"2002-06-26",1152.5599114865254]
[760199,"2002-06-27",1152.8013277740463]
[760199,"2002-06-28",1153.0427946288507]
[760199,"2002-07-01",1153.2843120615305]
[760199,"2002-07-02",1153.5258800826798]
[760199,"2002-07-03",1153.767498702895]
[760199,"2002-07-04",1154.0091679327747]
[760199,"2002-07-05",1154.2508877829191]
[760199,"2002-07-08",1154.4926582639321]
[760199,"2002-07-09",1154.7344793864179]
[760199,"2002-07-10",1154.9763511609849]
[760199,"2002-07-11",1155.2182735982417]
[760199,"2002-07-12",1155.4602467088009]
[760199,"2002-07-15",1155.7022705032764]
[760199,"2002-07-16",1156.2969600098759]
[760199,"2002-07-17",1156.8919555257462]
[760199,"2002-07-18",1157.4872572083509]
[760199,"2002-07-19",1158.0828652152336]
[760199,"2002-07-22",1158.6787797040199]
[760199,"2002-07-23",1159.275000832416]
[760199,"2002-07-24",1159.8715287582095]
[760199,"2002-07-25",1160.468363639269]
[760199,"2002-07-26",1161.0655056335445]
[760199,"2002-07-29",1161.662954899067]
[760199,"2002-07-30",1162.2607115939491]
[760199,"2002-07-31",1162.8587758763847]
[760199,"2002-08-01",1163.457147904649]
[760199,"2002-08-02",1164.0558278370988]
[760199,"2002-08-05",1164.6548158321723]
[760199,"2002-08-06",1165.2541120483891]
[760199,"2002-08-07",1165.8537166443509]
[760199,"2002-08-08",1166.4536297787402]
[760199,"2002-08-09",1167.0538516103215]
[760199,"2002-08-12",1167.6543822979413]
[760199,"2002-08-13",1168.2552220005277]
[760199,"2002-08-14",1168.8563708770901]
[760199,"2002-08-15",1169.4578290867203]
[760199,"2002-08-16",1169.8021855491725]
[760199,"2002-08-19",1170.1466434102133]
[760199,"2002-08-20",1170.4912026997001]
[760199,"2002-08-21",1170.8358634474998]
[760199,"2002-08-22",1171.1806256834873]
[760199,"2002-08-23",1171.5254894375466]
[760199,"2002-08-26",1171.8704547395707]
[760199,"2002-08-27",1172.2155216194608]
[760199,"2002-08-28",1172.5606901071283]
[760199,"2002-08-29",1172.9059602324912]
[760199,"2002-08-30",1173.2513320254789]
[760199,"2002-09-02",1173.5968055160272]
[760199,"2002-09-03",1173.942380734082]
[760199,"2002-09-04",1174.2880577095982]
[760199,"2002-09-05",1174.6338364725386]
[760199,"2002-09-06",1174.9797170528759]
[760199,"2002-09-09",1175.3256994805906]
[760199,"2002-09-10",1175.6717837856727]
[760199,"2002-09-11",1176.0179699981209]
[760199,"2002-09-12",1176.3642581479423]
[760199,"2002-09-13",1176.7106482651538]
[760199,"2002-09-16",1177.0571403797799]
[760199,"2002-09-17",1177.4592201844873]
[760199,"2002-09-18",1177.8614373386606]
[760199,"2002-09-19",1178.2637918892178]
[760199,"2002-09-20",1178.6662838830935]
[760199,"2002-09-23",1179.0689133672372]
[760199,"2002-09-24",1179.4716803886161]
[760199,"2002-09-25",1179.8745849942122]
[760199,"2002-09-26",1180.2776272310236]
[760199,"2002-09-27",1180.6808071460657]
[760199,"2002-09-30",1181.084124786368]
[760199,"2002-10-01",1181.4875801989781]
[760199,"2002-10-02",1181.8911734309579]
[760199,"2002-10-03",1182.2949045293865]
[760199,"2002-10-04",1182.6987735413584]
[760199,"2002-10-07",1183.1027805139852]
[760199,"2002-10-08",1183.506925494393]
[760199,"2002-10-09",1183.9112085297259]
[760199,"2002-10-10",1184.3156296671423]
[760199,"2002-10-11",1184.720188953818]
[760199,"2002-10-14",1185.1248864369445]
[760199,"2002-10-15",1185.529722163729]
[760199,"2002-10-16",1186.2008767657201]
[760199,"2002-10-17",1186.8724113231785]
[760199,"2002-10-18",1187.5443260512059]
[760199,"2002-10-21",1188.2166211650247]
[760199,"2002-10-22",1188.8892968799796]
[760199,"2002-10-23",1189.5623534115382]
[760199,"2002-10-24",1190.2357909752882]
[760199,"2002-10-25",1190.909609786941]
[760199,"2002-10-28",1191.5838100623293]
[760199,"2002-10-29",1192.2583920174084]
[760199,"2002-10-30",1192.9333558682549]
[760199,"2002-10-31",1193.6087018310693]
[760199,"2002-11-01",1194.284430122173]
[760199,"2002-11-04",1194.9605409580108]
[760199,"2002-11-05",1195.63703455515]
[760199,"2002-11-06",1196.3139111302794]
[760199,"2002-11-07",1196.9911709002122]
[760199,"2002-11-08",1197.6688140818831]
[760199,"2002-11-11",1198.3468408923497]
[760199,"2002-11-12",1199.025251548793]
[760199,"2002-11-13",1199.704046268517]
[760199,"2002-11-14",1200.3832252689479]
[760199,"2002-11-18",1201.0627887676358]
[760199,"2002-11-19",1202.8510078972354]
[760199,"2002-11-20",1204.6418894418937]
[760199,"2002-11-21",1206.4354373655849]
[760199,"2002-11-22",1208.2316556381847]
[760199,"2002-11-25",1210.0305482354793]
[760199,"2002-11-26",1211.8321191391744]
[760199,"2002-11-27",1213.6363723369038]
[760199,"2002-11-28",1215.4433118222387]
[760199,"2002-11-29",1217.2529415946958]
[760199,"2002-12-02",1219.065265659747]
[760199,"2002-12-03",1220.8802880288272]
[760199,"2002-12-04",1222.6980127193442]
[760199,"2002-12-05",1224.518443754687]
[760199,"2002-12-06",1226.3415851642353]
[760199,"2002-12-09",1228.1674409833672]
[760199,"2002-12-10",1229.9960152534695]
[760199,"2002-12-11",1231.827312021946]
[760199,"2002-12-12",1233.6613353422265]
[760199,"2002-12-13",1235.4980892737756]
[760199,"2002-12-16",1237.3375778821023]
[760199,"2002-12-17",1238.6238624752441]
[760199,"2002-12-18",1239.9114842362567]
[760199,"2002-12-19",1241.2004445552043]
[760199,"2002-12-20",1242.4907448235956]
[760199,"2002-12-23",1243.7823864343866]
[760199,"2002-12-24",1245.0753707819806]
[760199,"2002-12-26",1246.3696992622315]
[760199,"2002-12-27",1247.6653732724428]
[760199,"2002-12-30",1248.9623942113717]
[760199,"2002-12-31",1250.2607634792294]
[760199,"2003-01-02",1251.5604824776822]
[760199,"2003-01-03",1252.8615526098538]
[760199,"2003-01-06",1254.1639752803269]
[760199,"2003-01-07",1255.4677518951435]
[760199,"2003-01-08",1256.7728838618077]
[760199,"2003-01-09",1258.0793725892872]
[760199,"2003-01-10",1259.3872194880141]
[760199,"2003-01-13",1260.6964259698859]
[760199,"2003-01-14",1262.0069934482692]
[760199,"2003-01-15",1263.3189233379992]
[760199,"2003-01-16",1264.5418023707757]
[760199,"2003-01-17",1265.7658651372094]
[760199,"2003-01-20",1266.9911127831408]
[760199,"2003-01-21",1268.2175464555212]
[760199,"2003-01-22",1269.4451673024109]
[760199,"2003-01-23",1270.6739764729821]
[760199,"2003-01-24",1271.9039751175189]
[760199,"2003-01-27",1273.1351643874198]
[760199,"2003-01-28",1274.3675454351971]
[760199,"2003-01-29",1275.6011194144789]
[760199,"2003-01-30",1276.8358874800094]
[760199,"2003-01-31",1278.0718507876518]
[760199,"2003-02-03",1279.3090104943874]
[760199,"2003-02-04",1280.5473677583173]
[760199,"2003-02-05",1281.7869237386642]
[760199,"2003-02-06",1283.0276795957727]
[760199,"2003-02-07",1284.2696364911101]
[760199,"2003-02-10",1285.5127955872683]
[760199,"2003-02-11",1286.7571580479653]
[760199,"2003-02-12",1288.0027250380444]
[760199,"2003-02-13",1289.2494977234771]
[760199,"2003-02-14",1290.4974772713638]
[760199,"2003-02-17",1291.7466648499337]
[760199,"2003-02-18",1292.8652494306739]
[760199,"2003-02-19",1293.9848026467498]
[760199,"2003-02-20",1295.1053253369482]
[760199,"2003-02-21",1296.2268183407832]
[760199,"2003-02-24",1297.3492824984951]
[760199,"2003-02-25",1298.4727186510518]
[760199,"2003-02-26",1299.5971276401499]
[760199,"2003-02-27",1300.7225103082146]
[760199,"2003-02-28",1301.8488674984005]
[760199,"2003-03-05",1302.9762000545925]
[760199,"2003-03-06",1304.1045088214062]
[760199,"2003-03-07",1305.2337946441885]
[760199,"2003-03-10",1306.3640583690185]
[760199,"2003-03-11",1307.4953008427076]
[760199,"2003-03-12",1308.6275229128012]
[760199,"2003-03-13",1309.7607254275779]
[760199,"2003-03-14",1310.8949092360513]
[760199,"2003-03-17",1312.0300751879699]
[760199,"2003-03-18",1312.7941811048677]
[760199,"2003-03-19",1313.5587320251716]
[760199,"2003-03-20",1314.3237282080445]
[760199,"2003-03-21",1315.0891699128003]
[760199,"2003-03-24",1315.8550573989044]
[760199,"2003-03-25",1316.6213909259727]
[760199,"2003-03-26",1317.3881707537723]
[760199,"2003-03-27",1318.1553971422225]
[760199,"2003-03-28",1318.9230703513924]
[760199,"2003-03-31",1319.6911906415039]
[760199,"2003-04-01",1320.45975827293]
[760199,"2003-04-02",1321.2287735061955]
[760199,"2003-04-03",1321.998236601976]
[760199,"2003-04-04",1322.7681478211009]
[760199,"2003-04-07",1323.5385074245492]
[760199,"2003-04-08",1324.3093156734533]
[760199,"2003-04-09",1325.0805728290975]
[760199,"2003-04-10",1325.8522791529176]
[760199,"2003-04-11",1326.6244349065028]
[760199,"2003-04-14",1327.3970403515939]
[760199,"2003-04-15",1328.1700957500836]
[760199,"2003-04-16",1328.8450153176191]
[760199,"2003-04-17",1329.5202778505802]
[760199,"2003-04-22",1330.1958835232481]
[760199,"2003-04-23",1330.8718325099912]
[760199,"2003-04-24",1331.5481249852673]
[760199,"2003-04-25",1332.2247611236232]
[760199,"2003-04-28",1332.9017410996928]
[760199,"2003-04-29",1333.5790650882004]
[760199,"2003-04-30",1334.2567332639585]
[760199,"2003-05-02",1334.9347458018688]
[760199,"2003-05-05",1335.6131028769207]
[760199,"2003-05-06",1336.2918046641937]
[760199,"2003-05-07",1336.9708513388562]
[760199,"2003-05-08",1337.6502430761648]
[760199,"2003-05-09",1338.329980051466]
[760199,"2003-05-12",1339.0100624401946]
[760199,"2003-05-13",1339.6904904178757]
[760199,"2003-05-14",1340.3712641601228]
[760199,"2003-05-15",1341.0523838426379]
[760199,"2003-05-16",1341.4231912728803]
[760199,"2003-05-19",1341.7941012331601]
[760199,"2003-05-20",1342.1651137518261]
[760199,"2003-05-21",1342.5362288572371]
[760199,"2003-05-22",1342.9074465777587]
[760199,"2003-05-23",1343.2787669417646]
[760199,"2003-05-26",1343.6501899776354]
[760199,"2003-05-27",1344.0217157137615]
[760199,"2003-05-28",1344.3933441785393]
[760199,"2003-05-29",1344.7650754003739]
[760199,"2003-05-30",1345.1369094076779]
[760199,"2003-06-02",1345.5088462288727]
[760199,"2003-06-03",1345.8808858923862]
[760199,"2003-06-04",1346.2530284266547]
[760199,"2003-06-05",1346.6252738601229]
[760199,"2003-06-06",1346.9976222212431]
[760199,"2003-06-09",1347.3700735384743]
[760199,"2003-06-10",1347.7426278402856]
[760199,"2003-06-11",1348.1152851551519]
[760199,"2003-06-12",1348.4880455115569]
[760199,"2003-06-13",1348.8609089379922]
[760199,"2003-06-16",1349.2338754629575]
[760199,"2003-06-17",1349.1325409769327]
[760199,"2003-06-18",1349.0312141016552]
[760199,"2003-06-20",1348.9298948365533]
[760199,"2003-06-23",1348.8285831810556]
[760199,"2003-06-24",1348.7272791345904]
[760199,"2003-06-25",1348.6259826965863]
[760199,"2003-06-26",1348.524693866472]
[760199,"2003-06-27",1348.4234126436761]
[760199,"2003-06-30",1348.3221390276271]
[760199,"2003-07-01",1348.2208730177535]
[760199,"2003-07-02",1348.1196146134844]
[760199,"2003-07-03",1348.0183638142485]
[760199,"2003-07-04",1347.9171206194746]
[760199,"2003-07-07",1347.8158850285913]
[760199,"2003-07-08",1347.714657041028]
[760199,"2003-07-09",1347.6134366562135]
[760199,"2003-07-10",1347.5122238735764]
[760199,"2003-07-11",1347.4110186925461]
[760199,"2003-07-14",1347.3098211125516]
[760199,"2003-07-15",1347.2086311330222]
[760199,"2003-07-16",1347.325655437259]
[760199,"2003-07-17",1347.4426899067273]
[760199,"2003-07-18",1347.5597345423103]
[760199,"2003-07-21",1347.6767893448907]
[760199,"2003-07-22",1347.7938543153525]
[760199,"2003-07-23",1347.9109294545779]
[760199,"2003-07-24",1348.0280147634508]
[760199,"2003-07-25",1348.1451102428546]
[760199,"2003-07-28",1348.2622158936726]
[760199,"2003-07-29",1348.3793317167879]
[760199,"2003-07-30",1348.496457713085]
[760199,"2003-07-31",1348.613593883447]
[760199,"2003-08-01",1348.7307402287579]
[760199,"2003-08-04",1348.8478967499013]
[760199,"2003-08-05",1348.9650634477614]
[760199,"2003-08-06",1349.0822403232216]
[760199,"2003-08-07",1349.1994273771668]
[760199,"2003-08-08",1349.3166246104806]
[760199,"2003-08-11",1349.4338320240477]
[760199,"2003-08-12",1349.5510496187519]
[760199,"2003-08-13",1349.6682773954776]
[760199,"2003-08-14",1349.7855153551095]
[760199,"2003-08-15",1349.9027634985323]
[760199,"2003-08-18",1350.1209492977771]
[760199,"2003-08-19",1350.3391703625564]
[760199,"2003-08-20",1350.5574266985707]
[760199,"2003-08-21",1350.7757183115211]
[760199,"2003-08-22",1350.9940452071089]
[760199,"2003-08-25",1351.212407391037]
[760199,"2003-08-26",1351.4308048690091]
[760199,"2003-08-27",1351.6492376467299]
[760199,"2003-08-28",1351.8677057299053]
[760199,"2003-08-29",1352.0862091242409]
[760199,"2003-09-01",1352.3047478354449]
[760199,"2003-09-02",1352.5233218692249]
[760199,"2003-09-03",1352.7419312312907]
[760199,"2003-09-04",1352.9605759273518]
[760199,"2003-09-05",1353.1792559631199]
[760199,"2003-09-08",1353.3979713443066]
[760199,"2003-09-09",1353.6167220766247]
[760199,"2003-09-10",1353.8355081657885]
[760199,"2003-09-11",1354.0543296175124]
[760199,"2003-09-12",1354.2731864375123]
[760199,"2003-09-15",1354.4920786315047]
[760199,"2003-09-16",1354.9705702136037]
[760199,"2003-09-17",1355.4492308289493]
[760199,"2003-09-18",1355.9280605372551]
[760199,"2003-09-19",1356.4070593982558]
[760199,"2003-09-22",1356.886227471706]
[760199,"2003-09-23",1357.3655648173824]
[760199,"2003-09-24",1357.8450714950825]
[760199,"2003-09-25",1358.3247475646253]
[760199,"2003-09-26",1358.8045930858505]
[760199,"2003-09-29",1359.2846081186187]
[760199,"2003-09-30",1359.7647927228124]
[760199,"2003-10-01",1360.2451469583348]
[760199,"2003-10-02",1360.7256708851105]
[760199,"2003-10-03",1361.2063645630844]
[760199,"2003-10-06",1361.6872280522241]
[760199,"2003-10-07",1362.1682614125173]
[760199,"2003-10-08",1362.6494647039729]
[760199,"2003-10-09",1363.1308379866214]
[760199,"2003-10-10",1363.6123813205143]
[760199,"2003-10-13",1364.0940947657245]
[760199,"2003-10-14",1364.5759783823462]
[760199,"2003-10-15",1365.0580322304941]
[760199,"2003-10-16",1365.2298631171909]
[760199,"2003-10-17",1365.4017156336304]
[760199,"2003-10-20",1365.5735897825348]
[760199,"2003-10-21",1365.7454855666274]
[760199,"2003-10-22",1365.9174029886319]
[760199,"2003-10-23",1366.0893420512714]
[760199,"2003-10-24",1366.2613027572702]
[760199,"2003-10-27",1366.4332851093532]
[760199,"2003-10-28",1366.6052891102447]
[760199,"2003-10-29",1366.7773147626697]
[760199,"2003-10-30",1366.9493620693538]
[760199,"2003-10-31",1367.1214310330231]
[760199,"2003-11-03",1367.2935216564033]
[760199,"2003-11-04",1367.4656339422211]
[760199,"2003-11-05",1367.6377678932035]
[760199,"2003-11-06",1367.8099235120774]
[760199,"2003-11-07",1367.9821008015704]
[760199,"2003-11-10",1368.1542997644099]
[760199,"2003-11-11",1368.326520403325]
[760199,"2003-11-12",1368.4987627210435]
[760199,"2003-11-13",1368.671026720295]
[760199,"2003-11-14",1368.8433124038079]
[760199,"2003-11-17",1369.0156197743124]
[760199,"2003-11-18",1369.2481164214068]
[760199,"2003-11-19",1369.4806525528504]
[760199,"2003-11-20",1369.7132281753486]
[760199,"2003-11-21",1369.9458432956085]
[760199,"2003-11-24",1370.1784979203376]
[760199,"2003-11-25",1370.411192056245]
[760199,"2003-11-26",1370.6439257100408]
[760199,"2003-11-27",1370.8766988884361]
[760199,"2003-11-28",1371.1095115981434]
[760199,"2003-12-01",1371.342363845876]
[760199,"2003-12-02",1371.5752556383488]
[760199,"2003-12-03",1371.8081869822774]
[760199,"2003-12-04",1372.0411578843791]
[760199,"2003-12-05",1372.2741683513711]
[760199,"2003-12-08",1372.5072183899738]
[760199,"2003-12-09",1372.7403080069066]
[760199,"2003-12-10",1372.9734372088915]
[760199,"2003-12-11",1373.2066060026509]
[760199,"2003-12-12",1373.4398143949086]
[760199,"2003-12-15",1373.6730623923897]
[760199,"2003-12-16",1374.01227103158]
[760199,"2003-12-17",1374.3515634334242]
[760199,"2003-12-18",1374.6909396186061]
[760199,"2003-12-19",1375.0303996078142]
[760199,"2003-12-22",1375.3699434217435]
[760199,"2003-12-23",1375.7095710810929]
[760199,"2003-12-24",1376.0492826065667]
[760199,"2003-12-26",1376.3890780188747]
[760199,"2003-12-29",1376.7289573387313]
[760199,"2003-12-30",1377.0689205868564]
[760199,"2003-12-31",1377.408967783975]
[760199,"2004-01-02",1377.7490989508169]
[760199,"2004-01-05",1378.0893141081169]
[760199,"2004-01-06",1378.429613276616]
[760199,"2004-01-07",1378.7699964770588]
[760199,"2004-01-08",1379.1104637301964]
[760199,"2004-01-09",1379.4510150567837]
[760199,"2004-01-12",1379.7916504775822]
[760199,"2004-01-13",1380.1323700133571]
[760199,"2004-01-14",1380.4731736848794]
[760199,"2004-01-15",1380.8140615129257]
[760199,"2004-01-16",1381.2892330241912]
[760199,"2004-01-19",1381.7645680534654]
[760199,"2004-01-20",1382.2400666570179]
[760199,"2004-01-21",1382.715728891139]
[760199,"2004-01-22",1383.1915548121385]
[760199,"2004-01-23",1383.6675444763439]
[760199,"2004-01-26",1384.1436979401042]
[760199,"2004-01-27",1384.620015259786]
[760199,"2004-01-28",1385.0964964917769]
[760199,"2004-01-29",1385.5731416924821]
[760199,"2004-01-30",1386.049950918328]
[760199,"2004-02-02",1386.5269242257593]
[760199,"2004-02-03",1387.0040616712404]
[760199,"2004-02-04",1387.4813633112556]
[760199,"2004-02-05",1387.9588292023077]
[760199,"2004-02-06",1388.4364594009196]
[760199,"2004-02-09",1388.9142539636337]
[760199,"2004-02-10",1389.3922129470111]
[760199,"2004-02-11",1389.8703364076337]
[760199,"2004-02-12",1390.3486244021017]
[760199,"2004-02-13",1390.8270769870351]
[760199,"2004-02-16",1391.3056942190733]
[760199,"2004-02-17",1391.7757291680607]
[760199,"2004-02-18",1392.2459229123829]
[760199,"2004-02-19",1392.7162755056866]
[760199,"2004-02-20",1393.186787001637]
[760199,"2004-02-25",1393.6574574539172]
[760199,"2004-02-26",1394.1282869162289]
[760199,"2004-02-27",1394.5992754422912]
[760199,"2004-03-01",1395.0704230858423]
[760199,"2004-03-02",1395.5417299006378]
[760199,"2004-03-03",1396.0131959404516]
[760199,"2004-03-04",1396.4848212590755]
[760199,"2004-03-05",1396.9566059103206]
[760199,"2004-03-08",1397.4285499480147]
[760199,"2004-03-09",1397.900653426005]
[760199,"2004-03-10",1398.3729163981561]
[760199,"2004-03-11",1398.8453389183512]
[760199,"2004-03-12",1399.3179210404912]
[760199,"2004-03-15",1399.7906628184962]
[760199,"2004-03-16",1400.0889670613262]
[760199,"2004-03-17",1400.3873348746772]
[760199,"2004-03-18",1400.6857662720956]
[760199,"2004-03-19",1400.9842612671328]
[760199,"2004-03-22",1401.2828198733407]
[760199,"2004-03-23",1401.581442104276]
[760199,"2004-03-24",1401.8801279734971]
[760199,"2004-03-25",1402.178877494566]
[760199,"2004-03-26",1402.4776906810473]
[760199,"2004-03-29",1402.7765675465082]
[760199,"2004-03-30",1403.0755081045193]
[760199,"2004-03-31",1403.3745123686538]
[760199,"2004-04-01",1403.6735803524882]
[760199,"2004-04-02",1403.9727120696014]
[760199,"2004-04-05",1404.2719075335749]
[760199,"2004-04-06",1404.5711667579942]
[760199,"2004-04-07",1404.8704897564467]
[760199,"2004-04-08",1405.1698765425231]
[760199,"2004-04-12",1405.4693271298172]
[760199,"2004-04-13",1405.7688415319251]
[760199,"2004-04-14",1406.0684197624464]
[760199,"2004-04-15",1406.3680618349831]
[760199,"2004-04-16",1406.6153627966171]
[760199,"2004-04-19",1406.8627072445668]
[760199,"2004-04-20",1407.1100951864792]
[760199,"2004-04-22",1407.3575266300024]
[760199,"2004-04-23",1407.6050015827859]
[760199,"2004-04-26",1407.85252005248]
[760199,"2004-04-27",1408.1000820467377]
[760199,"2004-04-28",1408.3476875732117]
[760199,"2004-04-29",1408.5953366395574]
[760199,"2004-04-30",1408.8430292534313]
[760199,"2004-05-03",1409.0907654224898]
[760199,"2004-05-04",1409.3385451543932]
[760199,"2004-05-05",1409.5863684568008]
[760199,"2004-05-06",1409.8342353373746]
[760199,"2004-05-07",1410.0821458037776]
[760199,"2004-05-10",1410.3300998636737]
[760199,"2004-05-11",1410.5780975247287]
[760199,"2004-05-12",1410.82613879461]
[760199,"2004-05-13",1411.0742236809851]
[760199,"2004-05-14",1411.3223521915245]
[760199,"2004-05-17",1411.5705243338991]
[760199,"2004-05-18",1411.9294927702188]
[760199,"2004-05-19",1412.288552493751]
[760199,"2004-05-20",1412.6477035277101]
[760199,"2004-05-21",1413.0069458953169]
[760199,"2004-05-24",1413.3662796197982]
[760199,"2004-05-25",1413.7257047243863]
[760199,"2004-05-26",1414.0852212323193]
[760199,"2004-05-27",1414.4448291668418]
[760199,"2004-05-28",1414.8045285512039]
[760199,"2004-05-31",1415.1643194086614]
[760199,"2004-06-01",1415.5242017624767]
[760199,"2004-06-02",1415.8841756359175]
[760199,"2004-06-03",1416.2442410522576]
[760199,"2004-06-04",1416.6043980347768]
[760199,"2004-06-07",1416.9646466067609]
[760199,"2004-06-08",1417.3249867915015]
[760199,"2004-06-09",1417.685418612296]
[760199,"2004-06-11",1418.0459420924478]
[760199,"2004-06-14",1418.4065572552659]
[760199,"2004-06-15",1418.7672641240665]
[760199,"2004-06-16",1419.2234696740693]
[760199,"2004-06-17",1419.6798219172676]
[760199,"2004-06-18",1420.1363209008312]
[760199,"2004-06-21",1420.5929666719437]
[760199,"2004-06-22",1421.0497592778056]
[760199,"2004-06-23",1421.5066987656312]
[760199,"2004-06-24",1421.9637851826508]
[760199,"2004-06-25",1422.4210185761092]
[760199,"2004-06-28",1422.8783989932672]
[760199,"2004-06-29",1423.3359264813998]
[760199,"2004-06-30",1423.7936010877982]
[760199,"2004-07-01",1424.2514228597688]
[760199,"2004-07-02",1424.7093918446319]
[760199,"2004-07-05",1425.1675080897242]
[760199,"2004-07-06",1425.6257716423977]
[760199,"2004-07-07",1426.0841825500188]
[760199,"2004-07-08",1426.5427408599696]
[760199,"2004-07-09",1427.0014466196478]
[760199,"2004-07-12",1427.4602998764656]
[760199,"2004-07-13",1427.9193006778507]
[760199,"2004-07-14",1428.3784490712467]
[760199,"2004-07-15",1428.8377451041115]
[760199,"2004-07-16",1429.426101681812]
[760199,"2004-07-19",1430.0147005287722]
[760199,"2004-07-20",1430.6035417447522]
[760199,"2004-07-21",1431.1926254295522]
[760199,"2004-07-22",1431.7819516830148]
[760199,"2004-07-23",1432.3715206050231]
[760199,"2004-07-26",1432.9613322955015]
[760199,"2004-07-27",1433.5513868544151]
[760199,"2004-07-28",1434.141684381771]
[760199,"2004-07-29",1434.7322249776169]
[760199,"2004-07-30",1435.3230087420416]
[760199,"2004-08-02",1435.9140357751755]
[760199,"2004-08-03",1436.5053061771896]
[760199,"2004-08-04",1437.0968200482973]
[760199,"2004-08-05",1437.6885774887523]
[760199,"2004-08-06",1438.2805785988498]
[760199,"2004-08-09",1438.8728234789262]
[760199,"2004-08-10",1439.4653122293594]
[760199,"2004-08-11",1440.0580449505685]
[760199,"2004-08-12",1440.6510217430143]
[760199,"2004-08-13",1441.2442427071987]
[760199,"2004-08-16",1441.837707943665]
[760199,"2004-08-17",1442.3098071742095]
[760199,"2004-08-18",1442.7820609836517]
[760199,"2004-08-19",1443.2544694226051]
[760199,"2004-08-20",1443.7270325417001]
[760199,"2004-08-23",1444.1997503915829]
[760199,"2004-08-24",1444.6726230229174]
[760199,"2004-08-25",1445.1456504863831]
[760199,"2004-08-26",1445.6188328326768]
[760199,"2004-08-27",1446.0921701125112]
[760199,"2004-08-30",1446.5656623766167]
[760199,"2004-08-31",1447.0393096757389]
[760199,"2004-09-01",1447.5131120606413]
[760199,"2004-09-02",1447.987069582103]
[760199,"2004-09-03",1448.4611822909201]
[760199,"2004-09-06",1448.935450237906]
[760199,"2004-09-08",1449.4098734738895]
[760199,"2004-09-09",1449.8844520497175]
[760199,"2004-09-10",1450.3591860162519]
[760199,"2004-09-13",1450.8340754243727]
[760199,"2004-09-14",1451.3091203249755]
[760199,"2004-09-15",1451.7843207689737]
[760199,"2004-09-16",1452.0122339296979]
[760199,"2004-09-17",1452.2401828701229]
[760199,"2004-09-20",1452.4681675958657]
[760199,"2004-09-21",1452.6961881125446]
[760199,"2004-09-22",1452.9242444257779]
[760199,"2004-09-23",1453.1523365411854]
[760199,"2004-09-24",1453.3804644643878]
[760199,"2004-09-27",1453.6086282010062]
[760199,"2004-09-28",1453.8368277566633]
[760199,"2004-09-29",1454.0650631369817]
[760199,"2004-09-30",1454.2933343475856]
[760199,"2004-10-01",1454.5216413941005]
[760199,"2004-10-04",1454.7499842821514]
[760199,"2004-10-05",1454.9783630173658]
[760199,"2004-10-06",1455.2067776053709]
[760199,"2004-10-07",1455.4352280517949]
[760199,"2004-10-08",1455.6637143622675]
[760199,"2004-10-11",1455.8922365424187]
[760199,"2004-10-13",1456.1207945978799]
[760199,"2004-10-14",1456.3493885342832]
[760199,"2004-10-15",1456.5780183572608]
[760199,"2004-10-18",1456.8978591255423]
[760199,"2004-10-19",1457.2177701256383]
[760199,"2004-10-20",1457.5377513729702]
[760199,"2004-10-21",1457.8578028829636]
[760199,"2004-10-22",1458.1779246710471]
[760199,"2004-10-25",1458.4981167526521]
[760199,"2004-10-26",1458.8183791432143]
[760199,"2004-10-27",1459.138711858172]
[760199,"2004-10-28",1459.4591149129676]
[760199,"2004-10-29",1459.7795883230467]
[760199,"2004-11-01",1460.1001321038582]
[760199,"2004-11-03",1460.4207462708541]
[760199,"2004-11-04",1460.7414308394898]
[760199,"2004-11-05",1461.0621858252252]
[760199,"2004-11-08",1461.3830112435219]
[760199,"2004-11-09",1461.7039071098463]
[760199,"2004-11-10",1462.0248734396671]
[760199,"2004-11-11",1462.3459102484576]
[760199,"2004-11-12",1462.6670175516933]
[760199,"2004-11-16",1462.9881953648539]
[760199,"2004-11-17",1463.4673492035422]
[760199,"2004-11-18",1463.9466599733676]
[760199,"2004-11-19",1464.4261277257278]
[760199,"2004-11-22",1464.9057525120372]
[760199,"2004-11-23",1465.3855343837276]
[760199,"2004-11-24",1465.8654733922463]
[760199,"2004-11-25",1466.3455695890591]
[760199,"2004-11-26",1466.8258230256474]
[760199,"2004-11-29",1467.3062337535102]
[760199,"2004-11-30",1467.7868018241627]
[760199,"2004-12-01",1468.2675272891381]
[760199,"2004-12-02",1468.7484101999853]
[760199,"2004-12-03",1469.2294506082703]
[760199,"2004-12-06",1469.7106485655768]
[760199,"2004-12-07",1470.1920041235044]
[760199,"2004-12-08",1470.6735173336697]
[760199,"2004-12-09",1471.1551882477074]
[760199,"2004-12-10",1471.6370169172678]
[760199,"2004-12-13",1472.1190033940184]
[760199,"2004-12-14",1472.6011477296438]
[760199,"2004-12-15",1473.0834499758457]
[760199,"2004-12-16",1473.6318729115151]
[760199,"2004-12-17",1474.1805000227971]
[760199,"2004-12-20",1474.729331385706]
[760199,"2004-12-21",1475.278367076284]
[760199,"2004-12-22",1475.8276071706009]
[760199,"2004-12-23",1476.3770517447554]
[760199,"2004-12-24",1476.9267008748748]
[760199,"2004-12-27",1477.4765546371145]
[760199,"2004-12-28",1478.026613107658]
[760199,"2004-12-29",1478.5768763627173]
[760199,"2004-12-30",1479.1273444785329]
[760199,"2004-12-31",1479.6780175313738]
[760199,"2005-01-03",1480.2288955975373]
[760199,"2005-01-04",1480.7799787533484]
[760199,"2005-01-05",1481.3312670751618]
[760199,"2005-01-06",1481.8827606393595]
[760199,"2005-01-07",1482.4344595223527]
[760199,"2005-01-10",1482.9863638005806]
[760199,"2005-01-11",1483.5384735505113]
[760199,"2005-01-12",1484.0907888486406]
[760199,"2005-01-13",1484.6433097714937]
[760199,"2005-01-14",1485.1960363956234]
[760199,"2005-01-17",1485.748968797612]
[760199,"2005-01-18",1486.2011507207274]
[760199,"2005-01-19",1486.6534702636534]
[760199,"2005-01-20",1487.1059274682736]
[760199,"2005-01-21",1487.5585223764856]
[760199,"2005-01-24",1488.0112550301985]
[760199,"2005-01-25",1488.4641254713345]
[760199,"2005-01-26",1488.9171337418288]
[760199,"2005-01-27",1489.3702798836293]
[760199,"2005-01-28",1489.8235639386967]
[760199,"2005-01-31",1490.2769859490043]
[760199,"2005-02-01",1490.7305459565375]
[760199,"2005-02-02",1491.1842440032967]
[760199,"2005-02-03",1491.6380801312921]
[760199,"2005-02-04",1492.0920543825491]
[760199,"2005-02-09",1492.5461667991051]
[760199,"2005-02-10",1493.0004174230094]
[760199,"2005-02-11",1493.4548062963254]
[760199,"2005-02-14",1493.9093334611284]
[760199,"2005-02-15",1494.3639989595076]
[760199,"2005-02-16",1494.8037381183169]
[760199,"2005-02-17",1495.2436066770097]
[760199,"2005-02-18",1495.6836046736641]
[760199,"2005-02-21",1496.1237321463695]
[760199,"2005-02-22",1496.5639891332257]
[760199,"2005-02-23",1497.0043756723446]
[760199,"2005-02-24",1497.4448918018486]
[760199,"2005-02-25",1497.8855375598719]
[760199,"2005-02-28",1498.3263129845593]
[760199,"2005-03-01",1498.7672181140672]
[760199,"2005-03-02",1499.2082529865636]
[760199,"2005-03-03",1499.6494176402268]
[760199,"2005-03-04",1500.0907121132477]
[760199,"2005-03-07",1500.5321364438266]
[760199,"2005-03-08",1500.9736906701767]
[760199,"2005-03-09",1501.4153748305212]
[760199,"2005-03-10",1501.8571889630962]
[760199,"2005-03-11",1502.2991331061467]
[760199,"2005-03-14",1502.7412072979314]
[760199,"2005-03-15",1503.1834115767181]
[760199,"2005-03-16",1503.598851210046]
[760199,"2005-03-17",1504.0144056597612]
[760199,"2005-03-18",1504.4300749575962]
[760199,"2005-03-21",1504.8458591352917]
[760199,"2005-03-22",1505.2617582245973]
[760199,"2005-03-23",1505.6777722572717]
[760199,"2005-03-24",1506.0939012650824]
[760199,"2005-03-28",1506.5101452798049]
[760199,"2005-03-29",1506.9265043332241]
[760199,"2005-03-30",1507.342978457134]
[760199,"2005-03-31",1507.7595676833369]
[760199,"2005-04-01",1508.1762720436438]
[760199,"2005-04-04",1508.5930915698746]
[760199,"2005-04-05",1509.0100262938586]
[760199,"2005-04-06",1509.427076247433]
[760199,"2005-04-07",1509.8442414624437]
[760199,"2005-04-08",1510.261521970747]
[760199,"2005-04-11",1510.6789178042059]
[760199,"2005-04-12",1511.0964289946937]
[760199,"2005-04-13",1511.5140555740916]
[760199,"2005-04-14",1511.9317975742906]
[760199,"2005-04-15",1512.3496550271891]
[760199,"2005-04-18",1513.0046926317382]
[760199,"2005-04-19",1513.6600139499519]
[760199,"2005-04-20",1514.3156191047151]
[760199,"2005-04-22",1514.9715082189632]
[760199,"2005-04-25",1515.6276814156872]
[760199,"2005-04-26",1516.2841388179306]
[760199,"2005-04-27",1516.9408805487899]
[760199,"2005-04-28",1517.5979067314152]
[760199,"2005-04-29",1518.25521748901]
[760199,"2005-05-02",1518.9128129448309]
[760199,"2005-05-03",1519.5706932221879]
[760199,"2005-05-04",1520.228858444445]
[760199,"2005-05-05",1520.8873087350185]
[760199,"2005-05-06",1521.5460442173796]
[760199,"2005-05-09",1522.205065015052]
[760199,"2005-05-10",1522.8643712516127]
[760199,"2005-05-11",1523.5239630506928]
[760199,"2005-05-12",1524.1838405359767]
[760199,"2005-05-13",1524.8440038312033]
[760199,"2005-05-16",1525.5044530601631]
[760199,"2005-05-17",1525.8595985252712]
[760199,"2005-05-18",1526.2148266701129]
[760199,"2005-05-19",1526.5701375139361]
[760199,"2005-05-20",1526.9255310759938]
[760199,"2005-05-23",1527.2810073755429]
[760199,"2005-05-24",1527.6365664318455]
[760199,"2005-05-25",1527.9922082641674]
[760199,"2005-05-27",1528.3479328917795]
[760199,"2005-05-30",1528.7037403339573]
[760199,"2005-05-31",1529.0596306099801]
[760199,"2005-06-01",1529.4156037391322]
[760199,"2005-06-02",1529.7716597407023]
[760199,"2005-06-03",1530.1277986339833]
[760199,"2005-06-06",1530.4840204382726]
[760199,"2005-06-07",1530.840325172873]
[760199,"2005-06-08",1531.1967128570909]
[760199,"2005-06-09",1531.553183510237]
[760199,"2005-06-10",1531.9097371516275]
[760199,"2005-06-13",1532.2663738005817]
[760199,"2005-06-14",1532.6230934764251]
[760199,"2005-06-15",1532.9798961984864]
[760199,"2005-06-16",1532.9658189145489]
[760199,"2005-06-17",1532.9517417598825]
[760199,"2005-06-20",1532.9376647344857]
[760199,"2005-06-21",1532.9235878383579]
[760199,"2005-06-22",1532.9095110714975]
[760199,"2005-06-23",1532.8954344339033]
[760199,"2005-06-24",1532.8813579255743]
[760199,"2005-06-27",1532.8672815465093]
[760199,"2005-06-28",1532.8532052967068]
[760199,"2005-06-29",1532.8391291761661]
[760199,"2005-06-30",1532.8250531848857]
[760199,"2005-07-01",1532.8109773228646]
[760199,"2005-07-04",1532.7969015901012]
[760199,"2005-07-05",1532.7828259865948]
[760199,"2005-07-06",1532.768750512344]
[760199,"2005-07-07",1532.7546751673476]
[760199,"2005-07-08",1532.7405999516045]
[760199,"2005-07-11",1532.7265248651136]
[760199,"2005-07-12",1532.7124499078732]
[760199,"2005-07-13",1532.6983750798827]
[760199,"2005-07-14",1532.6843003811407]
[760199,"2005-07-15",1532.6702258116461]
[760199,"2005-07-18",1532.8525667841561]
[760199,"2005-07-19",1533.0349294496759]
[760199,"2005-07-20",1533.2173138107864]
[760199,"2005-07-21",1533.3997198700686]
[760199,"2005-07-22",1533.5821476301041]
[760199,"2005-07-25",1533.7645970934741]
[760199,"2005-07-26",1533.9470682627611]
[760199,"2005-07-27",1534.1295611405478]
[760199,"2005-07-28",1534.3120757294159]
[760199,"2005-07-29",1534.4946120319491]
[760199,"2005-08-01",1534.6771700507306]
[760199,"2005-08-02",1534.8597497883436]
[760199,"2005-08-03",1535.0423512473719]
[760199,"2005-08-04",1535.2249744304004]
[760199,"2005-08-05",1535.4076193400128]
[760199,"2005-08-08",1535.5902859787946]
[760199,"2005-08-09",1535.7729743493305]
[760199,"2005-08-10",1535.9556844542058]
[760199,"2005-08-11",1536.1384162960069]
[760199,"2005-08-12",1536.3211698773187]
[760199,"2005-08-15",1536.5039452007284]
[760199,"2005-08-16",1536.6226496803315]
[760199,"2005-08-17",1536.741363330593]
[760199,"2005-08-18",1536.8600861522223]
[760199,"2005-08-19",1536.9788181459273]
[760199,"2005-08-22",1537.0975593124167]
[760199,"2005-08-23",1537.2163096523993]
[760199,"2005-08-24",1537.3350691665837]
[760199,"2005-08-25",1537.4538378556788]
[760199,"2005-08-26",1537.5726157203933]
[760199,"2005-08-29",1537.6914027614362]
[760199,"2005-08-30",1537.8101989795159]
[760199,"2005-08-31",1537.9290043753422]
[760199,"2005-09-01",1538.0478189496234]
[760199,"2005-09-02",1538.1666427030691]
[760199,"2005-09-05",1538.2854756363884]
[760199,"2005-09-06",1538.4043177502904]
[760199,"2005-09-08",1538.5231690454841]
[760199,"2005-09-09",1538.6420295226794]
[760199,"2005-09-12",1538.760899182585]
[760199,"2005-09-13",1538.8797780259108]
[760199,"2005-09-14",1538.9986660533659]
[760199,"2005-09-15",1539.1175632656602]
[760199,"2005-09-16",1539.3737205250313]
[760199,"2005-09-19",1539.6299204169754]
[760199,"2005-09-20",1539.8861629485873]
[760199,"2005-09-21",1540.1424481269642]
[760199,"2005-09-22",1540.3987759592032]
[760199,"2005-09-23",1540.6551464524041]
[760199,"2005-09-26",1540.9115596136664]
[760199,"2005-09-27",1541.1680154500916]
[760199,"2005-09-28",1541.4245139687821]
[760199,"2005-09-29",1541.6810551768415]
[760199,"2005-09-30",1541.9376390813748]
[760199,"2005-10-03",1542.1942656894878]
[760199,"2005-10-04",1542.4509350082883]
[760199,"2005-10-05",1542.7076470448837]
[760199,"2005-10-06",1542.9644018063848]
[760199,"2005-10-07",1543.2211992999012]
[760199,"2005-10-10",1543.4780395325456]
[760199,"2005-10-11",1543.7349225114306]
[760199,"2005-10-13",1543.9918482436713]
[760199,"2005-10-14",1544.248816736382]
[760199,"2005-10-17",1544.5058279966804]
[760199,"2005-10-18",1545.0828590105411]
[760199,"2005-10-19",1545.6601056045472]
[760199,"2005-10-20",1546.2375678592398]
[760199,"2005-10-21",1546.8152458551906]
[760199,"2005-10-24",1547.3931396730006]
[760199,"2005-10-25",1547.9712493933016]
[760199,"2005-10-26",1548.5495750967555]
[760199,"2005-10-27",1549.1281168640535]
[760199,"2005-10-28",1549.7068747759183]
[760199,"2005-10-31",1550.2858489131015]
[760199,"2005-11-01",1550.8650393563855]
[760199,"2005-11-03",1551.4444461865828]
[760199,"2005-11-04",1552.0240694845361]
[760199,"2005-11-07",1552.6039093311185]
[760199,"2005-11-08",1553.1839658072327]
[760199,"2005-11-09",1553.7642389938119]
[760199,"2005-11-10",1554.3447289718199]
[760199,"2005-11-11",1554.9254358222504]
[760199,"2005-11-14",1555.5063596261275]
[760199,"2005-11-16",1556.0875004645056]
[760199,"2005-11-17",1556.4940218987206]
[760199,"2005-11-18",1556.9006495349818]
[760199,"2005-11-21",1557.3073834010343]
[760199,"2005-11-22",1557.7142235246292]
[760199,"2005-11-23",1558.121169933527]
[760199,"2005-11-24",1558.5282226554934]
[760199,"2005-11-25",1558.935381718303]
[760199,"2005-11-28",1559.3426471497362]
[760199,"2005-11-29",1559.7500189775822]
[760199,"2005-11-30",1560.1574972296357]
[760199,"2005-12-01",1560.5650819337002]
[760199,"2005-12-02",1560.9727731175853]
[760199,"2005-12-05",1561.3805708091093]
[760199,"2005-12-06",1561.7884750360961]
[760199,"2005-12-07",1562.1964858263782]
[760199,"2005-12-08",1562.6046032077943]
[760199,"2005-12-09",1563.0128272081909]
[760199,"2005-12-12",1563.4211578554221]
[760199,"2005-12-13",1563.8295951773491]
[760199,"2005-12-14",1564.2381392018399]
[760199,"2005-12-15",1564.6467899567701]
[760199,"2005-12-16",1564.9022518758425]
[760199,"2005-12-19",1565.1577555045155]
[760199,"2005-12-20",1565.4133008495985]
[760199,"2005-12-21",1565.6688879179026]
[760199,"2005-12-22",1565.9245167162405]
[760199,"2005-12-23",1566.1801872514252]
[760199,"2005-12-26",1566.4358995302709]
[760199,"2005-12-27",1566.6916535595935]
[760199,"2005-12-28",1566.9474493462096]
[760199,"2005-12-29",1567.2032868969368]
[760199,"2005-12-30",1567.4591662185942]
[760199,"2006-01-02",1567.7150873180017]
[760199,"2006-01-03",1567.9710502019802]
[760199,"2006-01-04",1568.2270548773524]
[760199,"2006-01-05",1568.4831013509411]
[760199,"2006-01-06",1568.739189629571]
[760199,"2006-01-09",1568.995319720068]
[760199,"2006-01-10",1569.2514916292582]
[760199,"2006-01-11",1569.5077053639695]
[760199,"2006-01-12",1569.7639609310309]
[760199,"2006-01-13",1570.0202583372727]
[760199,"2006-01-16",1570.2765975895259]
[760199,"2006-01-17",1570.6965678398162]
[760199,"2006-01-18",1571.1166504110897]
[760199,"2006-01-19",1571.5368453333865]
[760199,"2006-01-20",1571.9571526367549]
[760199,"2006-01-23",1572.377572351251]
[760199,"2006-01-24",1572.7981045069396]
[760199,"2006-01-25",1573.2187491338925]
[760199,"2006-01-26",1573.6395062621903]
[760199,"2006-01-27",1574.0603759219221]
[760199,"2006-01-30",1574.4813581431833]
[760199,"2006-01-31",1574.9024529560793]
[760199,"2006-02-01",1575.3236603907228]
[760199,"2006-02-02",1575.7449804772339]
[760199,"2006-02-03",1576.1664132457415]
[760199,"2006-02-06",1576.5879587263826]
[760199,"2006-02-07",1577.0096169493015]
[760199,"2006-02-08",1577.4313879446518]
[760199,"2006-02-09",1577.8532717425944]
[760199,"2006-02-10",1578.2752683732976]
[760199,"2006-02-13",1578.6973778669394]
[760199,"2006-02-14",1579.1196002537044]
[760199,"2006-02-15",1579.5419355637862]
[760199,"2006-02-16",1579.9011461638695]
[760199,"2006-02-17",1580.2604384536201]
[760199,"2006-02-20",1580.6198124516154]
[760199,"2006-02-21",1580.979268176437]
[760199,"2006-02-22",1581.3388056466708]
[760199,"2006-02-23",1581.6984248809072]
[760199,"2006-02-24",1582.0581258977402]
[760199,"2006-03-01",1582.4179087157679]
[760199,"2006-03-02",1582.7777733535938]
[760199,"2006-03-03",1583.1377198298246]
[760199,"2006-03-06",1583.4977481630713]
[760199,"2006-03-07",1583.85785837195]
[760199,"2006-03-08",1584.2180504750797]
[760199,"2006-03-09",1584.5783244910847]
[760199,"2006-03-10",1584.9386804385933]
[760199,"2006-03-13",1585.2991183362376]
[760199,"2006-03-14",1585.6596382026542]
[760199,"2006-03-15",1586.0202400564842]
[760199,"2006-03-16",1586.3295577200963]
[760199,"2006-03-17",1586.6389357091789]
[760199,"2006-03-20",1586.948374035497]
[760199,"2006-03-21",1587.2578727108178]
[760199,"2006-03-22",1587.5674317469116]
[760199,"2006-03-23",1587.8770511555499]
[760199,"2006-03-24",1588.1867309485071]
[760199,"2006-03-27",1588.4964711375601]
[760199,"2006-03-28",1588.8062717344874]
[760199,"2006-03-29",1589.1161327510704]
[760199,"2006-03-30",1589.426054199093]
[760199,"2006-03-31",1589.7360360903401]
[760199,"2006-04-03",1590.0460784366005]
[760199,"2006-04-04",1590.3561812496641]
[760199,"2006-04-05",1590.666344541324]
[760199,"2006-04-06",1590.9765683233754]
[760199,"2006-04-07",1591.2868526076147]
[760199,"2006-04-10",1591.5971974058425]
[760199,"2006-04-11",1591.9076027298599]
[760199,"2006-04-12",1592.2180685914718]
[760199,"2006-04-13",1592.5285950024843]
[760199,"2006-04-17",1592.8391819747062]
[760199,"2006-04-18",1593.0248002320145]
[760199,"2006-04-19",1593.2104401199672]
[760199,"2006-04-20",1593.3961016410844]
[760199,"2006-04-24",1593.5817847978874]
[760199,"2006-04-25",1593.7674895928976]
[760199,"2006-04-26",1593.9532160286362]
[760199,"2006-04-27",1594.1389641076255]
[760199,"2006-04-28",1594.3247338323872]
[760199,"2006-05-02",1594.5105252054441]
[760199,"2006-05-03",1594.6963382293184]
[760199,"2006-05-04",1594.8821729065342]
[760199,"2006-05-05",1595.0680292396137]
[760199,"2006-05-08",1595.2539072310806]
[760199,"2006-05-09",1595.4398068834596]
[760199,"2006-05-10",1595.6257281992746]
[760199,"2006-05-11",1595.8116711810496]
[760199,"2006-05-12",1595.9976358313102]
[760199,"2006-05-15",1596.1836221525809]
[760199,"2006-05-16",1596.2530627900228]
[760199,"2006-05-17",1596.322506448422]
[760199,"2006-05-18",1596.3919531279096]
[760199,"2006-05-19",1596.4614028286169]
[760199,"2006-05-22",1596.5308555506754]
[760199,"2006-05-23",1596.6003112942167]
[760199,"2006-05-24",1596.6697700593725]
[760199,"2006-05-25",1596.7392318462737]
[760199,"2006-05-26",1596.808696655052]
[760199,"2006-05-29",1596.8781644858389]
[760199,"2006-05-30",1596.9476353387661]
[760199,"2006-05-31",1597.0171092139644]
[760199,"2006-06-01",1597.086586111566]
[760199,"2006-06-02",1597.156066031702]
[760199,"2006-06-05",1597.2255489745039]
[760199,"2006-06-06",1597.2950349401035]
[760199,"2006-06-07",1597.3645239286323]
[760199,"2006-06-08",1597.4340159402211]
[760199,"2006-06-09",1597.5035109750022]
[760199,"2006-06-12",1597.5730090331065]
[760199,"2006-06-13",1597.6425101146663]
[760199,"2006-06-14",1597.7120142198125]
[760199,"2006-06-16",1597.7815213486767]
[760199,"2006-06-19",1597.6215123055501]
[760199,"2006-06-20",1597.4615192864503]
[760199,"2006-06-21",1597.3015422897727]
[760199,"2006-06-22",1597.1415813139124]
[760199,"2006-06-23",1596.9816363572652]
[760199,"2006-06-26",1596.8217074182271]
[760199,"2006-06-27",1596.6617944951936]
[760199,"2006-06-28",1596.501897586561]
[760199,"2006-06-29",1596.3420166907254]
[760199,"2006-06-30",1596.1821518060835]
[760199,"2006-07-03",1596.0223029310318]
[760199,"2006-07-04",1595.8624700639666]
[760199,"2006-07-05",1595.7026532032855]
[760199,"2006-07-06",1595.542852347385]
[760199,"2006-07-07",1595.3830674946623]
[760199,"2006-07-10",1595.2232986435151]
[760199,"2006-07-11",1595.0635457923408]
[760199,"2006-07-12",1594.9038089395369]
[760199,"2006-07-13",1594.7440880835015]
[760199,"2006-07-14",1594.5843832226326]
[760199,"2006-07-17",1594.4246943553283]
[760199,"2006-07-18",1594.5687819922616]
[760199,"2006-07-19",1594.7128826503476]
[760199,"2006-07-20",1594.8569963307625]
[760199,"2006-07-21",1595.0011230346836]
[760199,"2006-07-24",1595.1452627632875]
[760199,"2006-07-25",1595.2894155177516]
[760199,"2006-07-26",1595.4335812992529]
[760199,"2006-07-27",1595.5777601089687]
[760199,"2006-07-28",1595.7219519480764]
[760199,"2006-07-31",1595.8661568177529]
[760199,"2006-08-01",1596.0103747191761]
[760199,"2006-08-02",1596.1546056535242]
[760199,"2006-08-03",1596.2988496219743]
[760199,"2006-08-04",1596.4431066257048]
[760199,"2006-08-07",1596.5873766658933]
[760199,"2006-08-08",1596.7316597437182]
[760199,"2006-08-09",1596.8759558603572]
[760199,"2006-08-10",1597.020265016989]
[760199,"2006-08-11",1597.1645872147919]
[760199,"2006-08-14",1597.3089224549451]
[760199,"2006-08-15",1597.4532707386261]
[760199,"2006-08-16",1597.489577963559]
[760199,"2006-08-17",1597.5258860136892]
[760199,"2006-08-18",1597.5621948890357]
[760199,"2006-08-21",1597.5985045896175]
[760199,"2006-08-22",1597.6348151154532]
[760199,"2006-08-23",1597.671126466561]
[760199,"2006-08-24",1597.7074386429606]
[760199,"2006-08-25",1597.7437516446703]
[760199,"2006-08-28",1597.7800654717089]
[760199,"2006-08-29",1597.8163801240948]
[760199,"2006-08-30",1597.8526956018475]
[760199,"2006-08-31",1597.8890119049854]
[760199,"2006-09-01",1597.9253290335271]
[760199,"2006-09-04",1597.9616469874913]
[760199,"2006-09-05",1597.9979657668971]
[760199,"2006-09-06",1598.034285371763]
[760199,"2006-09-08",1598.070605802108]
[760199,"2006-09-11",1598.1069270579505]
[760199,"2006-09-12",1598.1432491393098]
[760199,"2006-09-13",1598.1795720462042]
[760199,"2006-09-14",1598.2158957786526]
[760199,"2006-09-15",1598.2522203366739]
[760199,"2006-09-18",1598.4198944680318]
[760199,"2006-09-19",1598.5875861902393]
[760199,"2006-09-20",1598.7552955051422]
[760199,"2006-09-21",1598.9230224145849]
[760199,"2006-09-22",1599.090766920415]
[760199,"2006-09-25",1599.2585290244772]
[760199,"2006-09-26",1599.4263087286181]
[760199,"2006-09-27",1599.5941060346847]
[760199,"2006-09-28",1599.7619209445231]
[760199,"2006-09-29",1599.92975345998]
[760199,"2006-10-02",1600.0976035829026]
[760199,"2006-10-03",1600.2654713151385]
[760199,"2006-10-04",1600.4333566585346]
[760199,"2006-10-05",1600.6012596149392]
[760199,"2006-10-06",1600.769180186199]
[760199,"2006-10-09",1600.9371183741625]
[760199,"2006-10-10",1601.1050741806782]
[760199,"2006-10-11",1601.2730476075944]
[760199,"2006-10-13",1601.4410386567595]
[760199,"2006-10-16",1601.6090473300219]
[760199,"2006-10-17",1601.8602233497161]
[760199,"2006-10-18",1602.1114387606669]
[760199,"2006-10-19",1602.3626935690518]
[760199,"2006-10-20",1602.6139877810497]
[760199,"2006-10-23",1602.8653214028398]
[760199,"2006-10-24",1603.1166944406023]
[760199,"2006-10-25",1603.3681069005197]
[760199,"2006-10-26",1603.6195587887735]
[760199,"2006-10-27",1603.8710501115481]
[760199,"2006-10-30",1604.1225808750271]
[760199,"2006-10-31",1604.3741510853961]
[760199,"2006-11-01",1604.6257607488415]
[760199,"2006-11-03",1604.8774098715508]
[760199,"2006-11-06",1605.1290984597122]
[760199,"2006-11-07",1605.3808265195146]
[760199,"2006-11-08",1605.6325940571485]
[760199,"2006-11-09",1605.8844010788052]
[760199,"2006-11-10",1606.1362475906767]
[760199,"2006-11-13",1606.3881335989563]
[760199,"2006-11-14",1606.6400591098379]
[760199,"2006-11-16",1606.8920241295168]
[760199,"2006-11-17",1607.1287939708368]
[760199,"2006-11-20",1607.3655986993538]
[760199,"2006-11-21",1607.6024383202073]
[760199,"2006-11-22",1607.8393128385394]
[760199,"2006-11-23",1608.0762222594917]
[760199,"2006-11-24",1608.313166588207]
[760199,"2006-11-27",1608.5501458298284]
[760199,"2006-11-28",1608.7871599895011]
[760199,"2006-11-29",1609.0242090723696]
[760199,"2006-11-30",1609.2612930835803]
[760199,"2006-12-01",1609.4984120282784]
[760199,"2006-12-04",1609.7355659116129]
[760199,"2006-12-05",1609.9727547387308]
[760199,"2006-12-06",1610.2099785147811]
[760199,"2006-12-07",1610.4472372449138]
[760199,"2006-12-08",1610.6845309342791]
[760199,"2006-12-11",1610.9218595880277]
[760199,"2006-12-12",1611.1592232113119]
[760199,"2006-12-13",1611.3966218092844]
[760199,"2006-12-14",1611.6340553870982]
[760199,"2006-12-15",1611.8715239499079]
[760199,"2006-12-18",1612.2777363624298]
[760199,"2006-12-19",1612.6840511457183]
[760199,"2006-12-20",1613.0904683255731]
[760199,"2006-12-21",1613.496987927798]
[760199,"2006-12-22",1613.9036099782061]
[760199,"2006-12-26",1614.310334502615]
[760199,"2006-12-27",1614.7171615268498]
[760199,"2006-12-28",1615.1240910767415]
[760199,"2006-12-29",1615.5311231781282]
[760199,"2007-01-02",1615.9382578568534]
[760199,"2007-01-03",1616.3454951387691]
[760199,"2007-01-04",1616.7528350497319]
[760199,"2007-01-05",1617.1602776156053]
[760199,"2007-01-08",1617.5678228622608]
[760199,"2007-01-09",1617.9754708155742]
[760199,"2007-01-10",1618.3832215014297]
[760199,"2007-01-11",1618.7910749457164]
[760199,"2007-01-12",1619.1990311743314]
[760199,"2007-01-15",1619.6070902131773]
[760199,"2007-01-16",1619.9163793102359]
[760199,"2007-01-17",1620.2257274708456]
[760199,"2007-01-18",1620.5351347062847]
[760199,"2007-01-19",1620.8446010278351]
[760199,"2007-01-22",1621.1541264467796]
[760199,"2007-01-23",1621.4637109744046]
[760199,"2007-01-24",1621.7733546219974]
[760199,"2007-01-25",1622.0830574008478]
[760199,"2007-01-26",1622.392819322248]
[760199,"2007-01-29",1622.7026403974919]
[760199,"2007-01-30",1623.0125206378762]
[760199,"2007-01-31",1623.3224600546994]
[760199,"2007-02-01",1623.6324586592614]
[760199,"2007-02-02",1623.9425164628658]
[760199,"2007-02-05",1624.2526334768177]
[760199,"2007-02-06",1624.5628097124238]
[760199,"2007-02-07",1624.8730451809934]
[760199,"2007-02-08",1625.1833398938381]
[760199,"2007-02-09",1625.4936938622716]
[760199,"2007-02-12",1625.8041070976096]
[760199,"2007-02-13",1626.1145796111696]
[760199,"2007-02-14",1626.4251114142724]
[760199,"2007-02-15",1626.7357025182398]
[760199,"2007-02-16",1627.1326326072619]
[760199,"2007-02-21",1627.5296595488305]
[760199,"2007-02-22",1627.9267833665785]
[760199,"2007-02-23",1628.3240040841438]
[760199,"2007-02-26",1628.7213217251701]
[760199,"2007-02-27",1629.1187363133074]
[760199,"2007-02-28",1629.5162478722111]
[760199,"2007-03-01",1629.9138564255425]
[760199,"2007-03-02",1630.3115619969685]
[760199,"2007-03-05",1630.7093646101623]
[760199,"2007-03-06",1631.1072642888018]
[760199,"2007-03-07",1631.5052610565722]
[760199,"2007-03-08",1631.9033549371629]
[760199,"2007-03-09",1632.3015459542705]
[760199,"2007-03-12",1632.6998341315962]
[760199,"2007-03-13",1633.0982194928474]
[760199,"2007-03-14",1633.4967020617378]
[760199,"2007-03-15",1633.8952818619862]
[760199,"2007-03-16",1634.182621974285]
[760199,"2007-03-19",1634.470012618794]
[760199,"2007-03-20",1634.7574538044007]
[760199,"2007-03-21",1635.0449455399921]
[760199,"2007-03-22",1635.3324878344588]
[760199,"2007-03-23",1635.6200806966924]
[760199,"2007-03-26",1635.9077241355853]
[760199,"2007-03-27",1636.195418160032]
[760199,"2007-03-28",1636.483162778929]
[760199,"2007-03-29",1636.7709580011735]
[760199,"2007-03-30",1637.0588038356655]
[760199,"2007-04-02",1637.3467002913048]
[760199,"2007-04-03",1637.6346473769943]
[760199,"2007-04-04",1637.9226451016373]
[760199,"2007-04-05",1638.2106934741403]
[760199,"2007-04-09",1638.4987925034095]
[760199,"2007-04-10",1638.7869421983539]
[760199,"2007-04-11",1639.0751425678832]
[760199,"2007-04-12",1639.3633936209096]
[760199,"2007-04-13",1639.6516953663465]
[760199,"2007-04-16",1639.9400478131081]
[760199,"2007-04-17",1640.144806553428]
[760199,"2007-04-18",1640.3495908594036]
[760199,"2007-04-19",1640.554400734226]
[760199,"2007-04-20",1640.7592361810882]
[760199,"2007-04-23",1640.9640972031825]
[760199,"2007-04-24",1641.1689838037032]
[760199,"2007-04-25",1641.3738959858433]
[760199,"2007-04-26",1641.5788337527965]
[760199,"2007-04-27",1641.7837971077581]
[760199,"2007-04-30",1641.9887860539225]
[760199,"2007-05-02",1642.1938005944846]
[760199,"2007-05-03",1642.3988407326408]
[760199,"2007-05-04",1642.6039064715867]
[760199,"2007-05-07",1642.8089978145185]
[760199,"2007-05-08",1643.0141147646336]
[760199,"2007-05-09",1643.2192573251289]
[760199,"2007-05-10",1643.4244254992025]
[760199,"2007-05-11",1643.6296192900518]
[760199,"2007-05-14",1643.8348387008755]
[760199,"2007-05-15",1644.0400837348727]
[760199,"2007-05-16",1644.2489730866801]
[760199,"2007-05-17",1644.457888979666]
[760199,"2007-05-18",1644.6668314172027]
[760199,"2007-05-21",1644.8758004026629]
[760199,"2007-05-22",1645.0847959394196]
[760199,"2007-05-23",1645.2938180308465]
[760199,"2007-05-24",1645.5028666803178]
[760199,"2007-05-25",1645.7119418912075]
[760199,"2007-05-28",1645.9210436668907]
[760199,"2007-05-29",1646.1301720107429]
[760199,"2007-05-30",1646.3393269261392]
[760199,"2007-05-31",1646.5485084164566]
[760199,"2007-06-01",1646.7577164850704]
[760199,"2007-06-04",1646.9669511353593]
[760199,"2007-06-05",1647.176212370699]
[760199,"2007-06-06",1647.3855001944685]
[760199,"2007-06-08",1647.5948146100459]
[760199,"2007-06-11",1647.8041556208095]
[760199,"2007-06-12",1648.0135232301391]
[760199,"2007-06-13",1648.2229174414135]
[760199,"2007-06-14",1648.4323382580133]
[760199,"2007-06-15",1648.6417856833189]
[760199,"2007-06-18",1648.8612119039126]
[760199,"2007-06-19",1649.0806673290715]
[760199,"2007-06-20",1649.3001519626825]
[760199,"2007-06-21",1649.5196658086327]
[760199,"2007-06-22",1649.7392088708109]
[760199,"2007-06-25",1649.9587811531048]
[760199,"2007-06-26",1650.178382659404]
[760199,"2007-06-27",1650.3980133935979]
[760199,"2007-06-28",1650.6176733595769]
[760199,"2007-06-29",1650.8373625612312]
[760199,"2007-07-02",1651.0570810024522]
[760199,"2007-07-03",1651.276828687131]
[760199,"2007-07-04",1651.4966056191604]
[760199,"2007-07-05",1651.7164118024327]
[760199,"2007-07-06",1651.9362472408416]
[760199,"2007-07-09",1652.15611193828]
[760199,"2007-07-10",1652.3760058986429]
[760199,"2007-07-11",1652.5959291258246]
[760199,"2007-07-12",1652.8158816237208]
[760199,"2007-07-13",1653.0358633962267]
[760199,"2007-07-16",1653.2558744472387]
[760199,"2007-07-17",1653.4361213365091]
[760199,"2007-07-18",1653.6163878772697]
[760199,"2007-07-19",1653.7966740716627]
[760199,"2007-07-20",1653.9769799218304]
[760199,"2007-07-23",1654.1573054299165]
[760199,"2007-07-24",1654.3376505980641]
[760199,"2007-07-25",1654.518015428416]
[760199,"2007-07-26",1654.6983999231165]
[760199,"2007-07-27",1654.8788040843094]
[760199,"2007-07-30",1655.0592279141392]
[760199,"2007-07-31",1655.2396714147494]
[760199,"2007-08-01",1655.4201345882855]
[760199,"2007-08-02",1655.600617436892]
[760199,"2007-08-03",1655.7811199627133]
[760199,"2007-08-06",1655.9616421678959]
[760199,"2007-08-07",1656.142184054585]
[760199,"2007-08-08",1656.3227456249258]
[760199,"2007-08-09",1656.5033268810648]
[760199,"2007-08-10",1656.683927825148]
[760199,"2007-08-13",1656.8645484593221]
[760199,"2007-08-14",1657.0451887857339]
[760199,"2007-08-15",1657.2258488065306]
[760199,"2007-08-16",1657.5792068845597]
[760199,"2007-08-17",1657.9326403065324]
[760199,"2007-08-20",1658.2861490885143]
[760199,"2007-08-21",1658.6397332465735]
[760199,"2007-08-22",1658.9933927967822]
[760199,"2007-08-23",1659.3471277552151]
[760199,"2007-08-24",1659.7009381379512]
[760199,"2007-08-27",1660.054823961073]
[760199,"2007-08-28",1660.4087852406658]
[760199,"2007-08-29",1660.7628219928183]
[760199,"2007-08-30",1661.1169342336239]
[760199,"2007-08-31",1661.4711219791777]
[760199,"2007-09-03",1661.8253852455794]
[760199,"2007-09-04",1662.1797240489313]
[760199,"2007-09-05",1662.5341384053404]
[760199,"2007-09-06",1662.8886283309155]
[760199,"2007-09-10",1663.2431938417701]
[760199,"2007-09-11",1663.5978349540203]
[760199,"2007-09-12",1663.9525516837866]
[760199,"2007-09-13",1664.3073440471921]
[760199,"2007-09-14",1664.6622120603636]
[760199,"2007-09-17",1665.017155739431]
[760199,"2007-09-18",1665.1747902646114]
[760199,"2007-09-19",1665.332439713748]
[760199,"2007-09-20",1665.4901040882542]
[760199,"2007-09-21",1665.6477833895428]
[760199,"2007-09-24",1665.8054776190268]
[760199,"2007-09-25",1665.9631867781197]
[760199,"2007-09-26",1666.1209108682351]
[760199,"2007-09-27",1666.2786498907867]
[760199,"2007-09-28",1666.4364038471876]
[760199,"2007-10-01",1666.5941727388524]
[760199,"2007-10-02",1666.7519565671944]
[760199,"2007-10-03",1666.909755333628]
[760199,"2007-10-04",1667.0675690395678]
[760199,"2007-10-05",1667.2253976864279]
[760199,"2007-10-08",1667.3832412756226]
[760199,"2007-10-09",1667.541099808567]
[760199,"2007-10-10",1667.6989732866753]
[760199,"2007-10-11",1667.8568617113631]
[760199,"2007-10-15",1668.0147650840447]
[760199,"2007-10-16",1668.2419069880696]
[760199,"2007-10-17",1668.4690798231422]
[760199,"2007-10-18",1668.6962835934751]
[760199,"2007-10-19",1668.9235183032802]
[760199,"2007-10-22",1669.150783956771]
[760199,"2007-10-23",1669.3780805581609]
[760199,"2007-10-24",1669.6054081116652]
[760199,"2007-10-25",1669.832766621498]
[760199,"2007-10-26",1670.0601560918749]
[760199,"2007-10-29",1670.2875765270121]
[760199,"2007-10-30",1670.5150279311263]
[760199,"2007-10-31",1670.7425103084342]
[760199,"2007-11-01",1670.9700236631541]
[760199,"2007-11-05",1671.1975679995041]
[760199,"2007-11-06",1671.4251433217037]
[760199,"2007-11-07",1671.6527496339716]
[760199,"2007-11-08",1671.8803869405276]
[760199,"2007-11-09",1672.1080552455935]
[760199,"2007-11-12",1672.33575455339]
[760199,"2007-11-13",1672.5634848681386]
[760199,"2007-11-14",1672.7912461940618]
[760199,"2007-11-16",1673.0190385353831]
[760199,"2007-11-19",1673.3210848046517]
[760199,"2007-11-20",1673.623185605248]
[760199,"2007-11-21",1673.9253409470164]
[760199,"2007-11-22",1674.2275508398043]
[760199,"2007-11-23",1674.5298152934597]
[760199,"2007-11-26",1674.8321343178336]
[760199,"2007-11-27",1675.1345079227779]
[760199,"2007-11-28",1675.4369361181461]
[760199,"2007-11-29",1675.7394189137949]
[760199,"2007-11-30",1676.0419563195815]
[760199,"2007-12-03",1676.3445483453645]
[760199,"2007-12-04",1676.6471950010055]
[760199,"2007-12-05",1676.9498962963678]
[760199,"2007-12-06",1677.2526522413152]
[760199,"2007-12-07",1677.5554628457151]
[760199,"2007-12-10",1677.8583281194344]
[760199,"2007-12-11",1678.1612480723441]
[760199,"2007-12-12",1678.4642227143156]
[760199,"2007-12-13",1678.7672520552223]
[760199,"2007-12-14",1679.0703361049398]
[760199,"2007-12-17",1679.3734748733452]
[760199,"2007-12-18",1680.0254115433167]
[760199,"2007-12-19",1680.6776012966127]
[760199,"2007-12-20",1681.3300442314805]
[760199,"2007-12-21",1681.9827404462058]
[760199,"2007-12-24",1682.635690039112]
[760199,"2007-12-26",1683.2888931085618]
[760199,"2007-12-27",1683.9423497529547]
[760199,"2007-12-28",1684.5960600707297]
[760199,"2007-12-31",1685.250024160363]
[760199,"2008-01-02",1685.9042421203694]
[760199,"2008-01-03",1686.5587140493024]
[760199,"2008-01-04",1687.2134400457528]
[760199,"2008-01-07",1687.8684202083502]
[760199,"2008-01-08",1688.5236546357635]
[760199,"2008-01-09",1689.1791434266975]
[760199,"2008-01-10",1689.8348866798974]
[760199,"2008-01-11",1690.490884494146]
[760199,"2008-01-14",1691.1471369682647]
[760199,"2008-01-15",1691.8036442011125]
[760199,"2008-01-16",1692.2375427301279]
[760199,"2008-01-17",1692.6715525415218]
[760199,"2008-01-18",1693.105673663835]
[760199,"2008-01-21",1693.5399061256153]
[760199,"2008-01-22",1693.9742499554181]
[760199,"2008-01-23",1694.4087051818065]
[760199,"2008-01-24",1694.8432718333497]
[760199,"2008-01-25",1695.2779499386254]
[760199,"2008-01-28",1695.7127395262185]
[760199,"2008-01-29",1696.1476406247209]
[760199,"2008-01-30",1696.5826532627316]
[760199,"2008-01-31",1697.0177774688573]
[760199,"2008-02-01",1697.4530132717121]
[760199,"2008-02-06",1697.8883606999175]
[760199,"2008-02-07",1698.323819782102]
[760199,"2008-02-08",1698.7593905469014]
[760199,"2008-02-11",1699.1950730229594]
[760199,"2008-02-12",1699.6308672389266]
[760199,"2008-02-13",1700.0667732234608]
[760199,"2008-02-14",1700.5027910052277]
[760199,"2008-02-15",1700.9389206128999]
[760199,"2008-02-18",1701.3349650503585]
[760199,"2008-02-19",1701.7311017022962]
[760199,"2008-02-20",1702.1273305901843]
[760199,"2008-02-21",1702.5236517354981]
[760199,"2008-02-22",1702.9200651597198]
[760199,"2008-02-25",1703.3165708843346]
[760199,"2008-02-26",1703.7131689308342]
[760199,"2008-02-27",1704.1098593207141]
[760199,"2008-02-28",1704.5066420754758]
[760199,"2008-02-29",1704.9035172166257]
[760199,"2008-03-03",1705.3004847656744]
[760199,"2008-03-04",1705.6975447441382]
[760199,"2008-03-05",1706.0946971735386]
[760199,"2008-03-06",1706.4919420754015]
[760199,"2008-03-07",1706.8892794712576]
[760199,"2008-03-10",1707.2867093826437]
[760199,"2008-03-11",1707.684231831101]
[760199,"2008-03-12",1708.0818468381754]
[760199,"2008-03-13",1708.4795544254184]
[760199,"2008-03-14",1708.8773546143857]
[760199,"2008-03-17",1709.2752474266392]
[760199,"2008-03-18",1709.6846278858438]
[760199,"2008-03-19",1710.0941063938326]
[760199,"2008-03-20",1710.5036829740895]
[760199,"2008-03-24",1710.9133576501029]
[760199,"2008-03-25",1711.323130445367]
[760199,"2008-03-26",1711.7330013833823]
[760199,"2008-03-27",1712.1429704876543]
[760199,"2008-03-28",1712.5530377816947]
[760199,"2008-03-31",1712.9632032890199]
[760199,"2008-04-01",1713.3734670331528]
[760199,"2008-04-02",1713.7838290376214]
[760199,"2008-04-03",1714.19428932596]
[760199,"2008-04-04",1714.6048479217079]
[760199,"2008-04-07",1715.0155048484105]
[760199,"2008-04-08",1715.426260129618]
[760199,"2008-04-09",1715.8371137888871]
[760199,"2008-04-10",1716.2480658497796]
[760199,"2008-04-11",1716.6591163358642]
[760199,"2008-04-14",1717.070265270713]
[760199,"2008-04-15",1717.4815126779058]
[760199,"2008-04-16",1717.9525308203044]
[760199,"2008-04-17",1718.4236781391101]
[760199,"2008-04-18",1718.8949546697484]
[760199,"2008-04-22",1719.3663604476567]
[760199,"2008-04-23",1719.8378955082806]
[760199,"2008-04-24",1720.3095598870755]
[760199,"2008-04-25",1720.7813536195072]
[760199,"2008-04-28",1721.2532767410505]
[760199,"2008-04-29",1721.7253292871908]
[760199,"2008-04-30",1722.1975112934219]
[760199,"2008-05-02",1722.669822795249]
[760199,"2008-05-05",1723.1422638281858]
[760199,"2008-05-06",1723.6148344277563]
[760199,"2008-05-07",1724.0875346294933]
[760199,"2008-05-08",1724.5603644689413]
[760199,"2008-05-09",1725.0333239816523]
[760199,"2008-05-12",1725.506412,0.55000000000000004,"F","2008-05-09"]
[760199,"2008-05-13",1725.9796309999999,0.55000000000000004,"F","2008-05-09"]
[760199,"2008-05-14",1726.45298,0.55000000000000004,"F","2008-05-09"]
[760199,"2008-05-15",1726.926459,0.55000000000000004,"F","2008-05-09"]
[760199,"2008-05-16",1727.303911,0.46,"P","2008-05-16"]
[760199,"2008-05-19",1727.6814469999999,0.46,"P","2008-05-16"]
[760199,"2008-05-20",1728.0590649999999,0.46,"P","2008-05-16"]
[760199,"2008-05-21",1728.436766,0.46,"P","2008-05-16"]
[760199,"2008-05-23",1728.8145489999999,0.46,"P","2008-05-16"]
[760199,"2008-05-26",1729.1924140000001,0.46,"P","2008-05-16"]
[760199,"2008-05-27",1729.570363,0.46,"P","2008-05-16"]
[760199,"2008-05-28",1729.9483929999999,0.46,"P","2008-05-16"]
[760199,"2008-05-29",1731.6545390000001,0.64,"P","2008-05-29"]
[760199,"2008-05-30",1732.1806790000001,0.64,"P","2008-05-29"]
[760199,"2008-06-02",1732.7069799999999,0.64,"P","2008-05-29"]
[760199,"2008-06-03",1733.23344,0.64,"P","2008-05-29"]
[760199,"2008-06-04",1733.760061,0.64,"P","2008-05-29"]
[760199,"2008-06-05",1734.2868410000001,0.64,"P","2008-05-29"]
[760199,"2008-06-06",1734.8137810000001,0.64,"P","2008-05-29"]
[760199,"2008-06-09",1735.340882,0.64,"P","2008-05-29"]
[760199,"2008-06-10",1735.8681429999999,0.64,"P","2008-05-29"]
[760199,"2008-06-11",1738.6148020000001,0.79,"F","2008-06-11"]
[760199,"2008-06-12",1739.2664689999999,0.79,"F","2008-06-11"]
[760199,"2008-06-13",1739.9183800000001,0.79,"F","2008-06-11"]
[760199,"2008-06-16",1740.5705359999999,0.79,"F","2008-06-11"]
[760199,"2008-06-17",1741.02521,0.55000000000000004,"P","2008-06-17"]
[760199,"2008-06-18",1741.480002,0.55000000000000004,"P","2008-06-17"]
[760199,"2008-06-19",1741.9349139999999,0.55000000000000004,"P","2008-06-17"]
[760199,"2008-06-20",1742.389944,0.55000000000000004,"P","2008-06-17"]
[760199,"2008-06-23",1742.845094,0.55000000000000004,"P","2008-06-17"]
[760199,"2008-06-24",1743.300362,0.55000000000000004,"P","2008-06-17"]
[760199,"2008-06-25",1743.7557489999999,0.55000000000000004,"P","2008-06-17"]
[760199,"2008-06-26",1745.5980950000001,0.76,"P","2008-06-26"]
[760199,"2008-06-27",1746.2275609999999,0.76,"P","2008-06-26"]
[760199,"2008-06-30",1746.8572529999999,0.76,"P","2008-06-26"]
[760199,"2008-07-01",1747.4871720000001,0.76,"P","2008-06-26"]
[760199,"2008-07-02",1748.117319,0.76,"P","2008-06-26"]
[760199,"2008-07-03",1748.7476919999999,0.76,"P","2008-06-26"]
[760199,"2008-07-04",1749.378293,0.76,"P","2008-06-26"]
[760199,"2008-07-07",1750.0091219999999,0.76,"P","2008-06-26"]
[760199,"2008-07-08",1750.640177,0.76,"P","2008-06-26"]
[760199,"2008-07-09",1751.271461,0.76,"P","2008-06-26"]
[760199,"2008-07-10",1751.6066760000001,0.74,"F","2008-07-10"]
[760199,"2008-07-11",1752.2218419999999,0.74,"F","2008-07-10"]
[760199,"2008-07-14",1752.837225,0.74,"F","2008-07-10"]
[760199,"2008-07-15",1753.452824,0.74,"F","2008-07-10"]
[760199,"2008-07-16",1753.961982,0.67,"P","2008-07-16"]
[760199,"2008-07-17",1754.4712890000001,0.67,"P","2008-07-16"]
[760199,"2008-07-18",1754.9807430000001,0.67,"P","2008-07-16"]
[760199,"2008-07-21",1755.490346,0.67,"P","2008-07-16"]
[760199,"2008-07-22",1756.000096,0.67,"P","2008-07-16"]
[760199,"2008-07-23",1756.5099949999999,0.67,"P","2008-07-16"]
[760199,"2008-07-24",1757.020041,0.67,"P","2008-07-16"]
[760199,"2008-07-25",1757.0443130000001,0.59,"P","2008-07-25"]
[760199,"2008-07-28",1757.4937660000001,0.59,"P","2008-07-25"]
[760199,"2008-07-29",1757.943334,0.59,"P","2008-07-25"]
[760199,"2008-07-30",1758.3930170000001,0.59,"P","2008-07-25"]
[760199,"2008-07-31",1758.842815,0.59,"P","2008-07-25"]
[760199,"2008-08-01",1759.292729,0.59,"P","2008-07-25"]
[760199,"2008-08-04",1759.742757,0.59,"P","2008-07-25"]
[760199,"2008-08-05",1760.1929,0.59,"P","2008-07-25"]
[760199,"2008-08-06",1760.643159,0.59,"P","2008-07-25"]
[760199,"2008-08-07",1761.093533,0.59,"P","2008-07-25"]
[760199,"2008-08-08",1760.7191680000001,0.53,"F","2008-08-08"]
[760199,"2008-08-11",1761.1237349999999,0.53,"F","2008-08-08"]
[760199,"2008-08-12",1761.5283959999999,0.53,"F","2008-08-08"]
[760199,"2008-08-13",1761.933149,0.53,"F","2008-08-08"]
[760199,"2008-08-14",1762.337996,0.53,"F","2008-08-08"]
[760199,"2008-08-15",1762.7429360000001,0.53,"F","2008-08-08"]
[760199,"2008-08-18",1763.069696,0.39,"P","2008-08-18"]
[760199,"2008-08-19",1763.396516,0.39,"P","2008-08-18"]
[760199,"2008-08-20",1763.7233980000001,0.39,"P","2008-08-18"]
[760199,"2008-08-21",1764.0503389999999,0.39,"P","2008-08-18"]
[760199,"2008-08-22",1764.377342,0.39,"P","2008-08-18"]
[760199,"2008-08-25",1764.3024969999999,0.31,"P","2008-08-25"]
[760199,"2008-08-26",1764.5625580000001,0.31,"P","2008-08-25"]
[760199,"2008-08-27",1764.8226569999999,0.31,"P","2008-08-25"]
[760199,"2008-08-28",1765.0827939999999,0.31,"P","2008-08-25"]
[760199,"2008-08-29",1765.3429699999999,0.31,"P","2008-08-25"]
[760199,"2008-09-01",1765.6031849999999,0.31,"P","2008-08-25"]
[760199,"2008-09-02",1765.863437,0.31,"P","2008-08-25"]
[760199,"2008-09-03",1766.1237289999999,0.31,"P","2008-08-25"]
[760199,"2008-09-04",1766.3840580000001,0.31,"P","2008-08-25"]
[760199,"2008-09-05",1766.267345,0.28000000000000003,"F","2008-09-05"]
[760199,"2008-09-08",1766.5025559999999,0.28000000000000003,"F","2008-09-05"]
[760199,"2008-09-09",1766.737799,0.28000000000000003,"F","2008-09-05"]
[760199,"2008-09-10",1766.973072,0.28000000000000003,"F","2008-09-05"]
[760199,"2008-09-11",1767.2083769999999,0.28000000000000003,"F","2008-09-05"]
[760199,"2008-09-12",1767.443714,0.28000000000000003,"F","2008-09-05"]
[760199,"2008-09-15",1767.6790820000001,0.28000000000000003,"F","2008-09-05"]
[760199,"2008-09-16",1767.9277959999999,0.31,"P","2008-09-16"]
[760199,"2008-09-17",1768.176545,0.31,"P","2008-09-16"]
[760199,"2008-09-18",1768.4253289999999,0.31,"P","2008-09-16"]
[760199,"2008-09-19",1768.6741489999999,0.31,"P","2008-09-16"]
[760199,"2008-09-22",1768.9230030000001,0.31,"P","2008-09-16"]
[760199,"2008-09-23",1769.1718920000001,0.31,"P","2008-09-16"]
[760199,"2008-09-24",1769.4208160000001,0.31,"P","2008-09-16"]
[760199,"2008-09-25",1769.028045,0.21,"P","2008-09-25"]
[760199,"2008-09-26",1769.196737,0.21,"P","2008-09-25"]
[760199,"2008-09-29",1769.365446,0.21,"P","2008-09-25"]
[760199,"2008-09-30",1769.534171,0.21,"P","2008-09-25"]
[760199,"2008-10-01",1769.702912,0.21,"P","2008-09-25"]
[760199,"2008-10-02",1769.8716690000001,0.21,"P","2008-09-25"]
[760199,"2008-10-03",1770.040442,0.21,"P","2008-09-25"]
[760199,"2008-10-06",1770.2092319999999,0.21,"P","2008-09-25"]
[760199,"2008-10-07",1770.3780369999999,0.21,"P","2008-09-25"]
[760199,"2008-10-08",1771.229108,0.26,"F","2008-10-08"]
[760199,"2008-10-09",1771.4381550000001,0.26,"F","2008-10-08"]
[760199,"2008-10-10",1771.6472269999999,0.26,"F","2008-10-08"]
[760199,"2008-10-13",1771.856323,0.26,"F","2008-10-08"]
[760199,"2008-10-14",1772.0654440000001,0.26,"F","2008-10-08"]
[760199,"2008-10-15",1772.27459,0.26,"F","2008-10-08"]
[760199,"2008-10-16",1772.5898990000001,0.41,"P","2008-10-16"]
[760199,"2008-10-17",1772.905264,0.41,"P","2008-10-16"]
[760199,"2008-10-20",1773.2206859999999,0.41,"P","2008-10-16"]
[760199,"2008-10-21",1773.5361640000001,0.41,"P","2008-10-16"]
[760199,"2008-10-22",1773.8516970000001,0.41,"P","2008-10-16"]
[760199,"2008-10-23",1774.167287,0.41,"P","2008-10-16"]
[760199,"2008-10-24",1774.3753549999999,0.39,"P","2008-10-24"]
[760199,"2008-10-27",1774.6756680000001,0.39,"P","2008-10-24"]
[760199,"2008-10-28",1774.9760309999999,0.39,"P","2008-10-24"]
[760199,"2008-10-29",1775.276445,0.39,"P","2008-10-24"]
[760199,"2008-10-30",1775.57691,0.39,"P","2008-10-24"]
[760199,"2008-10-31",1775.877426,0.39,"P","2008-10-24"]
[760199,"2008-11-03",1776.177993,0.39,"P","2008-10-24"]
[760199,"2008-11-04",1776.478611,0.39,"P","2008-10-24"]
[760199,"2008-11-05",1776.7792790000001,0.39,"P","2008-10-24"]
[760199,"2008-11-06",1777.079999,0.39,"P","2008-10-24"]
[760199,"2008-11-07",1778.1672590000001,0.45,"F","2008-11-07"]
[760199,"2008-11-10",1778.514496,0.45,"F","2008-11-07"]
[760199,"2008-11-11",1778.861801,0.45,"F","2008-11-07"]
[760199,"2008-11-12",1779.209173,0.45,"F","2008-11-07"]
[760199,"2008-11-13",1779.5566140000001,0.45,"F","2008-11-07"]
[760199,"2008-11-14",1779.9041219999999,0.45,"F","2008-11-07"]
[760199,"2008-11-17",1780.2517,0.45,"F","2008-11-07"]
[760199,"2008-11-18",1780.7045680000001,0.51,"P","2008-11-18"]
[760199,"2008-11-19",1781.157551,0.51,"P","2008-11-18"]
[760199,"2008-11-20",1781.610649,0.51,"P","2008-11-18"]
[760199,"2008-11-21",1782.0638630000001,0.51,"P","2008-11-18"]
[760199,"2008-11-24",1782.517192,0.51,"P","2008-11-18"]
[760199,"2008-11-25",1782.9706369999999,0.51,"P","2008-11-18"]
[760199,"2008-11-26",1783.4241959999999,0.51,"P","2008-11-18"]
[760199,"2008-11-27",1783.8068760000001,0.5,"P","2008-11-27"]
[760199,"2008-11-28",1784.2517720000001,0.5,"P","2008-11-27"]
[760199,"2008-12-01",1784.6967790000001,0.5,"P","2008-11-27"]
[760199,"2008-12-02",1785.141897,0.5,"P","2008-11-27"]
[760199,"2008-12-03",1785.5871259999999,0.5,"P","2008-11-27"]
[760199,"2008-12-04",1786.0324660000001,0.5,"P","2008-11-27"]
[760199,"2008-12-05",1784.736404,0.36,"F","2008-12-05"]
[760199,"2008-12-08",1785.057172,0.36,"F","2008-12-05"]
[760199,"2008-12-09",1785.3779970000001,0.36,"F","2008-12-05"]
[760199,"2008-12-10",1785.698881,0.36,"F","2008-12-05"]
[760199,"2008-12-11",1786.019822,0.36,"F","2008-12-05"]
[760199,"2008-12-12",1786.3408199999999,0.36,"F","2008-12-05"]
[760199,"2008-12-15",1786.661877,0.36,"F","2008-12-05"]
[760199,"2008-12-16",1787.09473,0.51,"P","2008-12-16"]
[760199,"2008-12-17",1787.5276879999999,0.51,"P","2008-12-16"]
[760199,"2008-12-18",1787.9607510000001,0.51,"P","2008-12-16"]
[760199,"2008-12-19",1788.3939190000001,0.51,"P","2008-12-16"]
[760199,"2008-12-22",1788.106352,0.34,"P","2008-12-22"]
[760199,"2008-12-23",1788.395387,0.34,"P","2008-12-22"]
[760199,"2008-12-24",1788.684469,0.34,"P","2008-12-22"]
[760199,"2008-12-26",1788.973598,0.34,"P","2008-12-22"]
[760199,"2008-12-29",1789.262774,0.34,"P","2008-12-22"]
[760199,"2008-12-30",1789.5519959999999,0.34,"P","2008-12-22"]
[760199,"2008-12-31",1789.841265,0.34,"P","2008-12-22"]
[760199,"2009-01-02",1790.13058,0.34,"P","2008-12-22"]
[760199,"2009-01-05",1790.4199430000001,0.34,"P","2008-12-22"]
[760199,"2009-01-06",1790.7093520000001,0.34,"P","2008-12-22"]
[760199,"2009-01-07",1790.9988080000001,0.34,"P","2008-12-22"]
[760199,"2009-01-08",1791.288311,0.34,"P","2008-12-22"]
[760199,"2009-01-09",1790.7118760000001,0.28000000000000003,"F","2009-01-09"]
[760199,"2009-01-12",1790.9503970000001,0.28000000000000003,"F","2009-01-09"]
[760199,"2009-01-13",1791.1889490000001,0.28000000000000003,"F","2009-01-09"]
[760199,"2009-01-14",1791.4275339999999,0.28000000000000003,"F","2009-01-09"]
[760199,"2009-01-15",1791.66615,0.28000000000000003,"F","2009-01-09"]
[760199,"2009-01-16",1791.966944,0.37,"P","2009-01-16"]
[760199,"2009-01-19",1792.2677900000001,0.37,"P","2009-01-16"]
[760199,"2009-01-20",1792.5686860000001,0.37,"P","2009-01-16"]
[760199,"2009-01-21",1792.8696319999999,0.37,"P","2009-01-16"]
[760199,"2009-01-22",1793.170629,0.37,"P","2009-01-16"]
[760199,"2009-01-23",1793.4716759999999,0.37,"P","2009-01-16"]
[760199,"2009-01-26",1794.0001999999999,0.41,"P","2009-01-26"]
[760199,"2009-01-27",1794.3338839999999,0.41,"P","2009-01-26"]
[760199,"2009-01-28",1794.6676299999999,0.41,"P","2009-01-26"]
[760199,"2009-01-29",1795.001438,0.41,"P","2009-01-26"]
[760199,"2009-01-30",1795.3353079999999,0.41,"P","2009-01-26"]
[760199,"2009-02-02",1795.6692399999999,0.41,"P","2009-01-26"]
[760199,"2009-02-03",1796.0032349999999,0.41,"P","2009-01-26"]
[760199,"2009-02-04",1796.3372910000001,0.41,"P","2009-01-26"]
[760199,"2009-02-05",1796.6714099999999,0.41,"P","2009-01-26"]
[760199,"2009-02-06",1797.914031,0.48,"F","2009-02-06"]
[760199,"2009-02-09",1798.3052459999999,0.48,"F","2009-02-06"]
[760199,"2009-02-10",1798.6965459999999,0.48,"F","2009-02-06"]
[760199,"2009-02-11",1799.0879319999999,0.48,"F","2009-02-06"]
[760199,"2009-02-12",1799.479403,0.48,"F","2009-02-06"]
[760199,"2009-02-13",1799.870958,0.48,"F","2009-02-06"]
[760199,"2009-02-16",1800.2626,0.48,"F","2009-02-06"]
[760199,"2009-02-17",1800.900766,0.64,"P","2009-02-17"]
[760199,"2009-02-18",1801.5391589999999,0.64,"P","2009-02-17"]
[760199,"2009-02-19",1802.1777790000001,0.64,"P","2009-02-17"]
[760199,"2009-02-20",1802.8166249999999,0.64,"P","2009-02-17"]
[760199,"2009-02-25",1803.156968,0.57999999999999996,"P","2009-02-25"]
[760199,"2009-02-26",1803.7364,0.57999999999999996,"P","2009-02-25"]
[760199,"2009-02-27",1804.316018,0.57999999999999996,"P","2009-02-25"]
[760199,"2009-03-02",1804.895822,0.57999999999999996,"P","2009-02-25"]
[760199,"2009-03-03",1805.475813,0.57999999999999996,"P","2009-02-25"]
[760199,"2009-03-04",1806.0559900000001,0.57999999999999996,"P","2009-02-25"]
[760199,"2009-03-05",1806.6363530000001,0.57999999999999996,"P","2009-02-25"]
[760199,"2009-03-06",1807.216903,0.57999999999999996,"P","2009-02-25"]
[760199,"2009-03-09",1807.79764,0.57999999999999996,"P","2009-02-25"]
[760199,"2009-03-10",1808.378563,0.57999999999999996,"P","2009-02-25"]
[760199,"2009-03-11",1808.51154,0.55000000000000004,"F","2009-03-11"]
[760199,"2009-03-12",1809.0628119999999,0.55000000000000004,"F","2009-03-11"]
[760199,"2009-03-13",1809.614251,0.55000000000000004,"F","2009-03-11"]
[760199,"2009-03-16",1810.165859,0.55000000000000004,"F","2009-03-11"]
[760199,"2009-03-17",1810.415489,0.28999999999999998,"P","2009-03-17"]
[760199,"2009-03-18",1810.665154,0.28999999999999998,"P","2009-03-17"]
[760199,"2009-03-19",1810.9148540000001,0.28999999999999998,"P","2009-03-17"]
[760199,"2009-03-20",1811.1645880000001,0.28999999999999998,"P","2009-03-17"]
[760199,"2009-03-23",1811.414356,0.28999999999999998,"P","2009-03-17"]
[760199,"2009-03-24",1811.6641589999999,0.28999999999999998,"P","2009-03-17"]
[760199,"2009-03-25",1811.9139970000001,0.28999999999999998,"P","2009-03-17"]
[760199,"2009-03-26",1811.4753040000001,0.19,"P","2009-03-26"]
[760199,"2009-03-27",1811.6390510000001,0.19,"P","2009-03-26"]
[760199,"2009-03-30",1811.802813,0.19,"P","2009-03-26"]
[760199,"2009-03-31",1811.96659,0.19,"P","2009-03-26"]
[760199,"2009-04-01",1812.1303820000001,0.19,"P","2009-03-26"]
[760199,"2009-04-02",1812.2941880000001,0.19,"P","2009-03-26"]
[760199,"2009-04-03",1812.4580100000001,0.19,"P","2009-03-26"]
[760199,"2009-04-06",1812.621846,0.19,"P","2009-03-26"]
[760199,"2009-04-07",1812.785697,0.19,"P","2009-03-26"]
[760199,"2009-04-08",1813.0933090000001,0.2,"F","2009-04-08"]
[760199,"2009-04-09",1813.2656589999999,0.2,"F","2009-04-08"]
[760199,"2009-04-13",1813.438026,0.2,"F","2009-04-08"]
[760199,"2009-04-14",1813.6104089999999,0.2,"F","2009-04-08"]
[760199,"2009-04-15",1813.782809,0.2,"F","2009-04-08"]
[760199,"2009-04-16",1814.153912,0.41,"P","2009-04-16"]
[760199,"2009-04-17",1814.525091,0.41,"P","2009-04-16"]
[760199,"2009-04-20",1814.896346,0.41,"P","2009-04-16"]
[760199,"2009-04-22",1815.267677,0.41,"P","2009-04-16"]
[760199,"2009-04-23",1815.6390839999999,0.41,"P","2009-04-16"]
[760199,"2009-04-24",1816.010567,0.41,"P","2009-04-16"]
[760199,"2009-04-27",1816.508746,0.43,"P","2009-04-27"]
[760199,"2009-04-28",1816.8985,0.43,"P","2009-04-27"]
[760199,"2009-04-29",1817.288337,0.43,"P","2009-04-27"]
[760199,"2009-04-30",1817.6782579999999,0.43,"P","2009-04-27"]
[760199,"2009-05-04",1818.0682629999999,0.43,"P","2009-04-27"]
[760199,"2009-05-05",1818.4583520000001,0.43,"P","2009-04-27"]
[760199,"2009-05-06",1818.848524,0.43,"P","2009-04-27"]
[760199,"2009-05-07",1819.2387799999999,0.43,"P","2009-04-27"]
[760199,"2009-05-08",1820.309845,0.48,"F","2009-05-08"]
[760199,"2009-05-11",1820.745815,0.48,"F","2009-05-08"]
[760199,"2009-05-12",1821.1818900000001,0.48,"F","2009-05-08"]
[760199,"2009-05-13",1821.6180690000001,0.48,"F","2009-05-08"]
[760199,"2009-05-14",1822.0543520000001,0.48,"F","2009-05-08"]
[760199,"2009-05-15",1822.49074,0.48,"F","2009-05-08"]
[760199,"2009-05-18",1822.8091460000001,0.35,"P","2009-05-18"]
[760199,"2009-05-19",1823.1276089999999,0.35,"P","2009-05-18"]
[760199,"2009-05-20",1823.4461269999999,0.35,"P","2009-05-18"]
[760199,"2009-05-21",1823.7647010000001,0.35,"P","2009-05-18"]
[760199,"2009-05-22",1824.0833299999999,0.35,"P","2009-05-18"]
[760199,"2009-05-25",1824.838223,0.43,"P","2009-05-25"]
[760199,"2009-05-26",1825.2297639999999,0.43,"P","2009-05-25"]
[760199,"2009-05-27",1825.6213889999999,0.43,"P","2009-05-25"]
[760199,"2009-05-28",1826.0130979999999,0.43,"P","2009-05-25"]
[760199,"2009-05-29",1826.4048909999999,0.43,"P","2009-05-25"]
[760199,"2009-06-01",1826.796769,0.43,"P","2009-05-25"]
[760199,"2009-06-02",1827.1887300000001,0.43,"P","2009-05-25"]
[760199,"2009-06-03",1827.5807749999999,0.43,"P","2009-05-25"]
[760199,"2009-06-04",1827.9729050000001,0.43,"P","2009-05-25"]
[760199,"2009-06-05",1828.365119,0.43,"P","2009-05-25"]
[760199,"2009-06-08",1828.7574159999999,0.43,"P","2009-05-25"]
[760199,"2009-06-09",1829.1497979999999,0.43,"P","2009-05-25"]
[760199,"2009-06-10",1830.197866,0.47,"F","2009-06-10"]
[760199,"2009-06-12",1830.626994,0.47,"F","2009-06-10"]
[760199,"2009-06-15",1831.056223,0.47,"F","2009-06-10"]
[760199,"2009-06-16",1831.272352,0.26,"P","2009-06-16"]
[760199,"2009-06-17",1831.488507,0.26,"P","2009-06-16"]
[760199,"2009-06-18",1831.7046869999999,0.26,"P","2009-06-16"]
[760199,"2009-06-19",1831.920893,0.26,"P","2009-06-16"]
[760199,"2009-06-22",1832.137125,0.26,"P","2009-06-16"]
[760199,"2009-06-23",1832.353382,0.26,"P","2009-06-16"]
[760199,"2009-06-24",1832.569665,0.26,"P","2009-06-16"]
[760199,"2009-06-25",1833.1182899999999,0.31,"P","2009-06-25"]
[760199,"2009-06-26",1833.376211,0.31,"P","2009-06-25"]
[760199,"2009-06-29",1833.6341689999999,0.31,"P","2009-06-25"]
[760199,"2009-06-30",1833.892163,0.31,"P","2009-06-25"]
[760199,"2009-07-01",1834.1501940000001,0.31,"P","2009-06-25"]
[760199,"2009-07-02",1834.408261,0.31,"P","2009-06-25"]
[760199,"2009-07-03",1834.6663639999999,0.31,"P","2009-06-25"]
[760199,"2009-07-06",1834.924503,0.31,"P","2009-06-25"]
[760199,"2009-07-07",1835.182679,0.31,"P","2009-06-25"]
[760199,"2009-07-08",1836.14625,0.36,"F","2009-07-08"]
[760199,"2009-07-09",1836.4461040000001,0.36,"F","2009-07-08"]
[760199,"2009-07-10",1836.746007,0.36,"F","2009-07-08"]
[760199,"2009-07-13",1837.0459579999999,0.36,"F","2009-07-08"]
[760199,"2009-07-14",1837.345959,0.36,"F","2009-07-08"]
[760199,"2009-07-15",1837.646009,0.36,"F","2009-07-08"]
[760199,"2009-07-16",1837.9729480000001,0.41,"P","2009-07-16"]
[760199,"2009-07-17",1838.2999460000001,0.41,"P","2009-07-16"]
[760199,"2009-07-20",1838.6270019999999,0.41,"P","2009-07-16"]
[760199,"2009-07-21",1838.954117,0.41,"P","2009-07-16"]
[760199,"2009-07-22",1839.281289,0.41,"P","2009-07-16"]
[760199,"2009-07-23",1839.60852,0.41,"P","2009-07-16"]
[760199,"2009-07-24",1839.9358090000001,0.41,"P","2009-07-16"]
[760199,"2009-07-27",1839.434084,0.28000000000000003,"P","2009-07-27"]
[760199,"2009-07-28",1839.6577159999999,0.28000000000000003,"P","2009-07-27"]
[760199,"2009-07-29",1839.8813749999999,0.28000000000000003,"P","2009-07-27"]
[760199,"2009-07-30",1840.105061,0.28000000000000003,"P","2009-07-27"]
[760199,"2009-07-31",1840.328775,0.28000000000000003,"P","2009-07-27"]
[760199,"2009-08-03",1840.5525150000001,0.28000000000000003,"P","2009-07-27"]
[760199,"2009-08-04",1840.7762829999999,0.28000000000000003,"P","2009-07-27"]
[760199,"2009-08-05",1841.000078,0.28000000000000003,"P","2009-07-27"]
[760199,"2009-08-06",1841.2239,0.28000000000000003,"P","2009-07-27"]
[760199,"2009-08-07",1840.9043369999999,0.24,"F","2009-08-07"]
[760199,"2009-08-10",1841.096184,0.24,"F","2009-08-07"]
[760199,"2009-08-11",1841.2880500000001,0.24,"F","2009-08-07"]
[760199,"2009-08-12",1841.479936,0.24,"F","2009-08-07"]
[760199,"2009-08-13",1841.671842,0.24,"F","2009-08-07"]
[760199,"2009-08-14",1841.863769,0.24,"F","2009-08-07"]
[760199,"2009-08-17",1842.055715,0.24,"F","2009-08-07"]
[760199,"2009-08-18",1842.2673199999999,0.23,"P","2009-08-18"]
[760199,"2009-08-19",1842.4789490000001,0.23,"P","2009-08-18"]
[760199,"2009-08-20",1842.690603,0.23,"P","2009-08-18"]
[760199,"2009-08-21",1842.902282,0.23,"P","2009-08-18"]
[760199,"2009-08-24",1843.1139840000001,0.23,"P","2009-08-18"]
[760199,"2009-08-25",1843.325711,0.23,"P","2009-08-18"]
[760199,"2009-08-26",1843.3443159999999,0.2,"P","2009-08-26"]
[760199,"2009-08-27",1843.528476,0.2,"P","2009-08-26"]
[760199,"2009-08-28",1843.7126539999999,0.2,"P","2009-08-26"]
[760199,"2009-08-31",1843.8968500000001,0.2,"P","2009-08-26"]
[760199,"2009-09-01",1844.0810650000001,0.2,"P","2009-08-26"]
[760199,"2009-09-02",1844.265298,0.2,"P","2009-08-26"]
[760199,"2009-09-03",1844.44955,0.2,"P","2009-08-26"]
[760199,"2009-09-04",1844.63382,0.2,"P","2009-08-26"]
[760199,"2009-09-08",1844.8181079999999,0.2,"P","2009-08-26"]
[760199,"2009-09-09",1845.0024149999999,0.2,"P","2009-08-26"]
[760199,"2009-09-10",1844.4033710000001,0.15,"F","2009-09-10"]
[760199,"2009-09-11",1844.5415620000001,0.15,"F","2009-09-10"]
[760199,"2009-09-14",1844.6797630000001,0.15,"F","2009-09-10"]
[760199,"2009-09-15",1844.8179749999999,0.15,"F","2009-09-10"]
[760199,"2009-09-16",1845.037335,0.25,"P","2009-09-16"]
[760199,"2009-09-17",1845.256721,0.25,"P","2009-09-16"]
[760199,"2009-09-18",1845.4761329999999,0.25,"P","2009-09-16"]
[760199,"2009-09-21",1845.6955720000001,0.25,"P","2009-09-16"]
[760199,"2009-09-22",1845.9150360000001,0.25,"P","2009-09-16"]
[760199,"2009-09-23",1846.1345269999999,0.25,"P","2009-09-16"]
[760199,"2009-09-24",1846.354043,0.25,"P","2009-09-16"]
[760199,"2009-09-25",1846.503414,0.24,"P","2009-09-25"]
[760199,"2009-09-28",1846.7142019999999,0.24,"P","2009-09-25"]
[760199,"2009-09-29",1846.9250139999999,0.24,"P","2009-09-25"]
[760199,"2009-09-30",1847.135851,0.24,"P","2009-09-25"]
[760199,"2009-10-01",1847.3467109999999,0.24,"P","2009-09-25"]
[760199,"2009-10-02",1847.557595,0.24,"P","2009-09-25"]
[760199,"2009-10-05",1847.7685039999999,0.24,"P","2009-09-25"]
[760199,"2009-10-06",1847.9794360000001,0.24,"P","2009-09-25"]
[760199,"2009-10-07",1848.1903930000001,0.24,"P","2009-09-25"]
[760199,"2009-10-08",1848.401959,0.24,"F","2009-10-08"]
[760199,"2009-10-09",1848.6129980000001,0.24,"F","2009-10-08"]
[760199,"2009-10-13",1848.8240619999999,0.24,"F","2009-10-08"]
[760199,"2009-10-14",1849.035149,0.24,"F","2009-10-08"]
[760199,"2009-10-15",1849.2462619999999,0.24,"F","2009-10-08"]
[760199,"2009-10-16",1849.5451800000001,0.34,"P","2009-10-16"]
[760199,"2009-10-19",1849.8441459999999,0.34,"P","2009-10-16"]
[760199,"2009-10-20",1850.143161,0.34,"P","2009-10-16"]
[760199,"2009-10-21",1850.4422239999999,0.34,"P","2009-10-16"]
[760199,"2009-10-22",1850.7413349999999,0.34,"P","2009-10-16"]
[760199,"2009-10-23",1851.040495,0.34,"P","2009-10-16"]
[760199,"2009-10-26",1850.8475550000001,0.26,"P","2009-10-26"]
[760199,"2009-10-27",1851.0764240000001,0.26,"P","2009-10-26"]
[760199,"2009-10-28",1851.3053219999999,0.26,"P","2009-10-26"]
[760199,"2009-10-29",1851.5342470000001,0.26,"P","2009-10-26"]
[760199,"2009-10-30",1851.7632020000001,0.26,"P","2009-10-26"]
[760199,"2009-11-03",1851.992184,0.26,"P","2009-10-26"]
[760199,"2009-11-04",1852.2211950000001,0.26,"P","2009-10-26"]
[760199,"2009-11-05",1852.4502339999999,0.26,"P","2009-10-26"]
[760199,"2009-11-06",1852.679302,0.26,"P","2009-10-26"]
[760199,"2009-11-09",1852.908398,0.26,"P","2009-10-26"]
[760199,"2009-11-10",1853.137522,0.26,"P","2009-10-26"]
[760199,"2009-11-11",1853.6833939999999,0.28000000000000003,"F","2009-11-11"]
[760199,"2009-11-12",1853.9302130000001,0.28000000000000003,"F","2009-11-11"]
[760199,"2009-11-13",1854.1770650000001,0.28000000000000003,"F","2009-11-11"]
[760199,"2009-11-16",1854.423951,0.28000000000000003,"F","2009-11-11"]
[760199,"2009-11-17",1854.7061000000001,0.32,"P","2009-11-17"]
[760199,"2009-11-18",1854.988292,0.32,"P","2009-11-17"]
[760199,"2009-11-19",1855.2705269999999,0.32,"P","2009-11-17"]
[760199,"2009-11-20",1855.552805,0.32,"P","2009-11-17"]
[760199,"2009-11-23",1855.8351259999999,0.32,"P","2009-11-17"]
[760199,"2009-11-24",1856.1174900000001,0.32,"P","2009-11-17"]
[760199,"2009-11-25",1856.399897,0.32,"P","2009-11-17"]
[760199,"2009-11-26",1856.6823460000001,0.32,"P","2009-11-17"]
[760199,"2009-11-27",1857.5993370000001,0.4,"P","2009-11-27"]
[760199,"2009-11-30",1857.9524939999999,0.4,"P","2009-11-27"]
[760199,"2009-12-01",1858.305717,0.4,"P","2009-11-27"]
[760199,"2009-12-02",1858.6590080000001,0.4,"P","2009-11-27"]
[760199,"2009-12-03",1859.012365,0.4,"P","2009-11-27"]
[760199,"2009-12-04",1859.3657900000001,0.4,"P","2009-11-27"]
[760199,"2009-12-07",1859.719282,0.4,"P","2009-11-27"]
[760199,"2009-12-08",1860.0728409999999,0.4,"P","2009-11-27"]
[760199,"2009-12-09",1860.578387,0.41,"F","2009-12-09"]
[760199,"2009-12-10",1860.9410479999999,0.41,"F","2009-12-09"]
[760199,"2009-12-11",1861.30378,0.41,"F","2009-12-09"]
[760199,"2009-12-14",1861.6665820000001,0.41,"F","2009-12-09"]
[760199,"2009-12-15",1862.0294550000001,0.41,"F","2009-12-09"]
[760199,"2009-12-16",1862.3481139999999,0.36,"P","2009-12-16"]
[760199,"2009-12-17",1862.666827,0.36,"P","2009-12-16"]
[760199,"2009-12-18",1862.9855950000001,0.36,"P","2009-12-16"]
[760199,"2009-12-21",1863.3044179999999,0.36,"P","2009-12-16"]
[760199,"2009-12-22",1863.623296,0.36,"P","2009-12-16"]
[760199,"2009-12-23",1863.942227,0.36,"P","2009-12-16"]
[760199,"2009-12-24",1864.2612140000001,0.36,"P","2009-12-24"]
[760199,"2009-12-28",1864.5802550000001,0.36,"P","2009-12-24"]
[760199,"2009-12-29",1864.899351,0.36,"P","2009-12-24"]
[760199,"2009-12-30",1865.2185010000001,0.36,"P","2009-12-24"]
[760199,"2009-12-31",1865.5377060000001,0.36,"P","2009-12-24"]
[760199,"2010-01-04",1865.8569649999999,0.36,"P","2009-12-24"]
[760199,"2010-01-05",1866.176279,0.36,"P","2009-12-24"]
[760199,"2010-01-06",1866.4956480000001,0.36,"P","2009-12-24"]
[760199,"2010-01-07",1866.8150720000001,0.36,"P","2009-12-24"]
[760199,"2010-01-08",1867.13455,0.36,"P","2009-12-24"]
[760199,"2010-01-11",1867.454082,0.36,"P","2009-12-24"]
[760199,"2010-01-12",1867.77367,0.36,"P","2009-12-24"]
[760199,"2010-01-13",1868.259517,0.37,"F","2010-01-13"]
[760199,"2010-01-14",1868.5879910000001,0.37,"F","2010-01-13"]
[760199,"2010-01-15",1868.9165250000001,0.37,"F","2010-01-13"]
[760199,"2010-01-18",1869.4401310000001,0.59,"P","2010-01-18"]
[760199,"2010-01-19",1869.9638849999999,0.59,"P","2010-01-18"]
[760199,"2010-01-20",1870.4877859999999,0.59,"P","2010-01-18"]
[760199,"2010-01-21",1871.011833,0.59,"P","2010-01-18"]
[760199,"2010-01-22",1871.5360270000001,0.59,"P","2010-01-18"]
[760199,"2010-01-25",1872.485637,0.67,"P","2010-01-25"]
[760199,"2010-01-26",1873.0811510000001,0.67,"P","2010-01-25"]
[760199,"2010-01-27",1873.6768549999999,0.67,"P","2010-01-25"]
[760199,"2010-01-28",1874.2727480000001,0.67,"P","2010-01-25"]
[760199,"2010-01-29",1874.8688299999999,0.67,"P","2010-01-25"]
[760199,"2010-02-01",1875.465103,0.67,"P","2010-01-25"]
[760199,"2010-02-02",1876.061565,0.67,"P","2010-01-25"]
[760199,"2010-02-03",1876.658216,0.67,"P","2010-01-25"]
[760199,"2010-02-04",1877.255058,0.67,"P","2010-01-25"]
[760199,"2010-02-05",1878.9170349999999,0.75,"F","2010-02-05"]
[760199,"2010-02-08",1879.5856349999999,0.75,"F","2010-02-05"]
[760199,"2010-02-09",1880.254473,0.75,"F","2010-02-05"]
[760199,"2010-02-10",1880.9235490000001,0.75,"F","2010-02-05"]
[760199,"2010-02-11",1881.5928630000001,0.75,"F","2010-02-05"]
[760199,"2010-02-12",1882.262416,0.75,"F","2010-02-05"]
[760199,"2010-02-17",1882.932206,0.75,"F","2010-02-05"]
[760199,"2010-02-18",1883.620471,0.66,"P","2010-02-18"]
[760199,"2010-02-19",1884.3089890000001,0.66,"P","2010-02-18"]
[760199,"2010-02-22",1884.997758,0.66,"P","2010-02-18"]
[760199,"2010-02-23",1885.6867789999999,0.66,"P","2010-02-18"]
[760199,"2010-02-24",1887.000452,0.78,"P","2010-02-24"]
[760199,"2010-02-25",1887.815155,0.78,"P","2010-02-24"]
[760199,"2010-02-26",1888.6302109999999,0.78,"P","2010-02-24"]
[760199,"2010-03-01",1889.445618,0.78,"P","2010-02-24"]
[760199,"2010-03-02",1890.261377,0.78,"P","2010-02-24"]
[760199,"2010-03-03",1891.0774879999999,0.78,"P","2010-02-24"]
[760199,"2010-03-04",1891.8939519999999,0.78,"P","2010-02-24"]
[760199,"2010-03-05",1892.7092379999999,0.78,"F","2010-03-05"]
[760199,"2010-03-08",1893.5262789999999,0.78,"F","2010-03-05"]
[760199,"2010-03-09",1894.343672,0.78,"F","2010-03-05"]
[760199,"2010-03-10",1895.1614179999999,0.78,"F","2010-03-05"]
[760199,"2010-03-11",1895.979517,0.78,"F","2010-03-05"]
[760199,"2010-03-12",1896.7979700000001,0.78,"F","2010-03-05"]
[760199,"2010-03-15",1897.6167760000001,0.78,"F","2010-03-05"]
[760199,"2010-03-16",1897.9525470000001,0.39,"P","2010-03-16"]
[760199,"2010-03-17",1898.2883770000001,0.39,"P","2010-03-16"]
[760199,"2010-03-18",1898.6242669999999,0.39,"P","2010-03-16"]
[760199,"2010-03-19",1898.9602170000001,0.39,"P","2010-03-16"]
[760199,"2010-03-22",1899.296225,0.39,"P","2010-03-16"]
[760199,"2010-03-23",1899.632294,0.39,"P","2010-03-16"]
[760199,"2010-03-24",1900.63058,0.5,"P","2010-03-24"]
[760199,"2010-03-25",1901.061514,0.5,"P","2010-03-24"]
[760199,"2010-03-26",1901.4925450000001,0.5,"P","2010-03-24"]
[760199,"2010-03-29",1901.923675,0.5,"P","2010-03-24"]
[760199,"2010-03-30",1902.354902,0.5,"P","2010-03-24"]
[760199,"2010-03-31",1902.7862270000001,0.5,"P","2010-03-24"]
[760199,"2010-04-01",1903.21765,0.5,"P","2010-03-24"]
[760199,"2010-04-05",1903.649171,0.5,"P","2010-03-24"]
[760199,"2010-04-06",1904.0807890000001,0.5,"P","2010-03-24"]
[760199,"2010-04-07",1904.5125049999999,0.5,"P","2010-03-24"]
[760199,"2010-04-08",1905.2360839999999,0.52,"F","2010-04-08"]
[760199,"2010-04-09",1905.68523,0.52,"F","2010-04-08"]
[760199,"2010-04-12",1906.1344819999999,0.52,"F","2010-04-08"]
[760199,"2010-04-13",1906.58384,0.52,"F","2010-04-08"]
[760199,"2010-04-14",1907.033304,0.52,"F","2010-04-08"]
[760199,"2010-04-15",1907.4828749999999,0.52,"F","2010-04-08"]
[760199,"2010-04-16",1907.908835,0.47,"P","2010-04-16"]
[760199,"2010-04-19",1908.3348900000001,0.47,"P","2010-04-16"]
[760199,"2010-04-20",1908.761041,0.47,"P","2010-04-16"]
[760199,"2010-04-22",1909.2958590000001,0.5,"P","2010-04-22"]
[760199,"2010-04-23",1909.7493750000001,0.5,"P","2010-04-22"]
[760199,"2010-04-26",1910.202998,0.5,"P","2010-04-22"]
[760199,"2010-04-27",1910.656729,0.5,"P","2010-04-22"]
[760199,"2010-04-28",1911.1105669999999,0.5,"P","2010-04-22"]
[760199,"2010-04-29",1911.5645139999999,0.5,"P","2010-04-22"]
[760199,"2010-04-30",1912.018568,0.5,"P","2010-04-22"]
[760199,"2010-05-03",1912.47273,0.5,"P","2010-04-22"]
[760199,"2010-05-04",1912.9269999999999,0.5,"P","2010-04-22"]
[760199,"2010-05-05",1913.381378,0.5,"P","2010-04-22"]
[760199,"2010-05-06",1913.8358639999999,0.5,"P","2010-04-22"]
[760199,"2010-05-07",1915.2448649999999,0.56999999999999995,"F","2010-05-07"]
[760199,"2010-05-10",1915.763453,0.56999999999999995,"F","2010-05-07"]
[760199,"2010-05-11",1916.282181,0.56999999999999995,"F","2010-05-07"]
[760199,"2010-05-12",1916.80105,0.56999999999999995,"F","2010-05-07"]
[760199,"2010-05-13",1917.3200589999999,0.56999999999999995,"F","2010-05-07"]
[760199,"2010-05-14",1917.8392080000001,0.56999999999999995,"F","2010-05-07"]
[760199,"2010-05-17",1918.3584989999999,0.56999999999999995,"F","2010-05-07"]
[760199,"2010-05-18",1918.789209,0.45,"P","2010-05-18"]
[760199,"2010-05-19",1919.2200170000001,0.45,"P","2010-05-18"]
[760199,"2010-05-20",1919.6509209999999,0.45,"P","2010-05-18"]
[760199,"2010-05-21",1920.1965970000001,0.48,"P","2010-05-21"]
[760199,"2010-05-24",1920.656397,0.48,"P","2010-05-21"]
[760199,"2010-05-25",1921.1163059999999,0.48,"P","2010-05-21"]
[760199,"2010-05-26",1921.5763260000001,0.48,"P","2010-05-21"]
[760199,"2010-05-27",1922.036456,0.48,"P","2010-05-21"]
[760199,"2010-05-28",1922.496697,0.48,"P","2010-05-21"]
[760199,"2010-05-31",1922.9570470000001,0.48,"P","2010-05-21"]
[760199,"2010-06-01",1923.417508,0.48,"P","2010-05-21"]
[760199,"2010-06-02",1923.8780790000001,0.48,"P","2010-05-21"]
[760199,"2010-06-04",1924.3387600000001,0.48,"P","2010-05-21"]
[760199,"2010-06-07",1924.7995519999999,0.48,"P","2010-05-21"]
[760199,"2010-06-08",1925.260454,0.48,"P","2010-05-21"]
[760199,"2010-06-09",1924.955361,0.43,"F","2010-06-09"]
[760199,"2010-06-10",1925.3684169999999,0.43,"F","2010-06-09"]
[760199,"2010-06-11",1925.7815619999999,0.43,"F","2010-06-09"]
[760199,"2010-06-14",1926.1947950000001,0.43,"F","2010-06-09"]
[760199,"2010-06-15",1926.6081180000001,0.43,"F","2010-06-09"]
[760199,"2010-06-16",1926.809315,0.23,"P","2010-06-16"]
[760199,"2010-06-17",1927.0105329999999,0.23,"P","2010-06-16"]
[760199,"2010-06-18",1927.211773,0.23,"P","2010-06-16"]
[760199,"2010-06-21",1927.413033,0.23,"P","2010-06-16"]
[760199,"2010-06-22",1927.6143139999999,0.23,"P","2010-06-16"]
[760199,"2010-06-23",1927.2908649999999,0.13,"P","2010-06-23"]
[760199,"2010-06-24",1927.4046800000001,0.13,"P","2010-06-23"]
[760199,"2010-06-25",1927.518501,0.13,"P","2010-06-23"]
[760199,"2010-06-28",1927.632329,0.13,"P","2010-06-23"]
[760199,"2010-06-29",1927.7461639999999,0.13,"P","2010-06-23"]
[760199,"2010-06-30",1927.8600060000001,0.13,"P","2010-06-23"]
[760199,"2010-07-01",1927.9738540000001,0.13,"P","2010-06-23"]
[760199,"2010-07-02",1928.08771,0.13,"P","2010-06-23"]
[760199,"2010-07-05",1928.2015710000001,0.13,"P","2010-06-23"]
[760199,"2010-07-06",1928.3154400000001,0.13,"P","2010-06-23"]
[760199,"2010-07-07",1926.6081180000001,0,"F","2010-07-07"]
[760199,"2010-07-08",1926.6081180000001,0,"F","2010-07-07"]
[760199,"2010-07-09",1926.6081180000001,0,"F","2010-07-07"]
[760199,"2010-07-12",1926.6081180000001,0,"F","2010-07-07"]
[760199,"2010-07-13",1926.6081180000001,0,"F","2010-07-07"]
[760199,"2010-07-14",1926.6081180000001,0,"F","2010-07-07"]
[760199,"2010-07-15",1926.6081180000001,0,"F","2010-07-07"]
[760199,"2010-07-16",1926.783097,0.2,"P","2010-07-16"]
[760199,"2010-07-19",1926.9580920000001,0.2,"P","2010-07-16"]
[760199,"2010-07-20",1927.1331029999999,0.2,"P","2010-07-16"]
[760199,"2010-07-21",1926.748212,0.04,"P","2010-07-21"]
[760199,"2010-07-22",1926.7832370000001,0.04,"P","2010-07-21"]
[760199,"2010-07-23",1926.818262,0.04,"P","2010-07-21"]
[760199,"2010-07-26",1926.8532889999999,0.04,"P","2010-07-21"]
[760199,"2010-07-27",1926.888316,0.04,"P","2010-07-21"]
[760199,"2010-07-28",1926.9233429999999,0.04,"P","2010-07-21"]
[760199,"2010-07-29",1926.9583720000001,0.04,"P","2010-07-21"]
[760199,"2010-07-30",1926.9934009999999,0.04,"P","2010-07-21"]
[760199,"2010-08-02",1927.0284300000001,0.04,"P","2010-07-21"]
[760199,"2010-08-03",1927.0634600000001,0.04,"P","2010-07-21"]
[760199,"2010-08-04",1927.098491,0.04,"P","2010-07-21"]
[760199,"2010-08-05",1927.133523,0.04,"P","2010-07-21"]
[760199,"2010-08-06",1926.7477490000001,0.01,"F","2010-08-06"]
[760199,"2010-08-09",1926.756476,0.01,"F","2010-08-06"]
[760199,"2010-08-10",1926.7652029999999,0.01,"F","2010-08-06"]
[760199,"2010-08-11",1926.7739309999999,0.01,"F","2010-08-06"]
[760199,"2010-08-12",1926.7826580000001,0.01,"F","2010-08-06"]
[760199,"2010-08-13",1926.7913860000001,0.01,"F","2010-08-06"]
[760199,"2010-08-16",1926.800113,0.01,"F","2010-08-06"]
[760199,"2010-08-17",1927.0200669999999,0.24,"P","2010-08-17"]
[760199,"2010-08-18",1927.240047,0.24,"P","2010-08-17"]
[760199,"2010-08-19",1927.460051,0.24,"P","2010-08-17"]
[760199,"2010-08-20",1927.680081,0.24,"P","2010-08-17"]
[760199,"2010-08-23",1927.212857,0.09,"P","2010-08-23"]
[760199,"2010-08-24",1927.2954159999999,0.09,"P","2010-08-23"]
[760199,"2010-08-25",1927.3779790000001,0.09,"P","2010-08-23"]
[760199,"2010-08-26",1927.460546,0.09,"P","2010-08-23"]
[760199,"2010-08-27",1927.5431160000001,0.09,"P","2010-08-23"]
[760199,"2010-08-30",1927.625689,0.09,"P","2010-08-23"]
[760199,"2010-08-31",1927.708267,0.09,"P","2010-08-23"]
[760199,"2010-09-01",1927.790847,0.09,"P","2010-08-23"]
[760199,"2010-09-02",1927.873431,0.09,"P","2010-08-23"]
[760199,"2010-09-03",1927.956019,0.09,"P","2010-08-23"]
[760199,"2010-09-06",1928.0386109999999,0.09,"P","2010-08-23"]
[760199,"2010-09-08",1928.1212049999999,0.09,"P","2010-08-23"]
[760199,"2010-09-09",1927.421789,0.04,"F","2010-09-09"]
[760199,"2010-09-10",1927.458365,0.04,"F","2010-09-09"]
[760199,"2010-09-13",1927.4949409999999,0.04,"F","2010-09-09"]
[760199,"2010-09-14",1927.531518,0.04,"F","2010-09-09"]
[760199,"2010-09-15",1927.568096,0.04,"F","2010-09-09"]
[760199,"2010-09-16",1927.9254089999999,0.39,"P","2010-09-16"]
[760199,"2010-09-17",1928.2827890000001,0.39,"P","2010-09-16"]
[760199,"2010-09-20",1928.640236,0.39,"P","2010-09-16"]
[760199,"2010-09-21",1928.997748,0.39,"P","2010-09-16"]
[760199,"2010-09-22",1929.6298159999999,0.45,"P","2010-09-22"]
[760199,"2010-09-23",1930.0424250000001,0.45,"P","2010-09-22"]
[760199,"2010-09-24",1930.455121,0.45,"P","2010-09-22"]
[760199,"2010-09-27",1930.8679070000001,0.45,"P","2010-09-22"]
[760199,"2010-09-28",1931.28078,0.45,"P","2010-09-22"]
[760199,"2010-09-29",1931.6937419999999,0.45,"P","2010-09-22"]
[760199,"2010-09-30",1932.106792,0.45,"P","2010-09-22"]
[760199,"2010-10-01",1932.5199299999999,0.45,"P","2010-09-22"]
[760199,"2010-10-04",1932.9331560000001,0.45,"P","2010-09-22"]
[760199,"2010-10-05",1933.3464710000001,0.45,"P","2010-09-22"]
[760199,"2010-10-06",1933.759875,0.45,"P","2010-09-22"]
[760199,"2010-10-07",1934.1708659999999,0.45,"F","2010-10-07"]
[760199,"2010-10-08",1934.5842889999999,0.45,"F","2010-10-07"]
[760199,"2010-10-11",1934.997801,0.45,"F","2010-10-07"]
[760199,"2010-10-13",1935.4114010000001,0.45,"F","2010-10-07"]
[760199,"2010-10-14",1935.8250889999999,0.45,"F","2010-10-07"]
[760199,"2010-10-15",1936.238867,0.45,"F","2010-10-07"]
[760199,"2010-10-18",1936.808462,0.59,"P","2010-10-18"]
[760199,"2010-10-19",1937.378226,0.59,"P","2010-10-18"]
[760199,"2010-10-20",1937.948157,0.59,"P","2010-10-18"]
[760199,"2010-10-21",1938.903532,0.69,"P","2010-10-21"]
[760199,"2010-10-22",1939.570271,0.69,"P","2010-10-21"]
[760199,"2010-10-25",1940.237239,0.69,"P","2010-10-21"]
[760199,"2010-10-26",1940.9044369999999,0.69,"P","2010-10-21"]
[760199,"2010-10-27",1941.571864,0.69,"P","2010-10-21"]
[760199,"2010-10-28",1942.239521,0.69,"P","2010-10-21"]
[760199,"2010-10-29",1942.9074069999999,0.69,"P","2010-10-21"]
[760199,"2010-11-01",1943.575523,0.69,"P","2010-10-21"]
[760199,"2010-11-03",1944.2438689999999,0.69,"P","2010-10-21"]
[760199,"2010-11-04",1944.9124440000001,0.69,"P","2010-10-21"]
[760199,"2010-11-05",1945.58125,0.69,"P","2010-10-21"]
[760199,"2010-11-08",1946.2502850000001,0.69,"P","2010-10-21"]
[760199,"2010-11-09",1947.8490099999999,0.75,"F","2010-11-09"]
[760199,"2010-11-10",1948.576951,0.75,"F","2010-11-09"]
[760199,"2010-11-11",1949.305165,0.75,"F","2010-11-09"]
[760199,"2010-11-12",1950.0336500000001,0.75,"F","2010-11-09"]
[760199,"2010-11-16",1950.7624080000001,0.75,"F","2010-11-09"]
[760199,"2010-11-17",1951.3274180000001,0.61,"P","2010-11-17"]
[760199,"2010-11-18",1951.8925919999999,0.61,"P","2010-11-17"]
[760199,"2010-11-19",1952.45793,0.61,"P","2010-11-17"]
[760199,"2010-11-22",1953.023432,0.61,"P","2010-11-17"]
[760199,"2010-11-23",1953.589097,0.61,"P","2010-11-17"]
[760199,"2010-11-24",1955.374853,0.83,"P","2010-11-24"]
[760199,"2010-11-25",1956.1446530000001,0.83,"P","2010-11-24"]
[760199,"2010-11-26",1956.914757,0.83,"P","2010-11-24"]
[760199,"2010-11-29",1957.685164,0.83,"P","2010-11-24"]
[760199,"2010-11-30",1958.455874,0.83,"P","2010-11-24"]
[760199,"2010-12-01",1959.226887,0.83,"P","2010-11-24"]
[760199,"2010-12-02",1959.998204,0.83,"P","2010-11-24"]
[760199,"2010-12-03",1960.7698250000001,0.83,"P","2010-11-24"]
[760199,"2010-12-06",1961.541749,0.83,"P","2010-11-24"]
[760199,"2010-12-07",1962.313977,0.83,"P","2010-11-24"]
[760199,"2010-12-08",1963.0851709999999,0.83,"F","2010-12-08"]
[760199,"2010-12-09",1963.857923,0.83,"F","2010-12-08"]
[760199,"2010-12-10",1964.6309799999999,0.83,"F","2010-12-08"]
[760199,"2010-12-13",1965.40434,0.83,"F","2010-12-08"]
[760199,"2010-12-14",1966.1780060000001,0.83,"F","2010-12-08"]
[760199,"2010-12-15",1966.9519760000001,0.83,"F","2010-12-08"]
[760199,"2010-12-16",1967.472129,0.61,"P","2010-12-16"]
[760199,"2010-12-17",1967.9924209999999,0.61,"P","2010-12-16"]
[760199,"2010-12-20",1968.5128500000001,0.61,"P","2010-12-16"]
[760199,"2010-12-21",1969.0334170000001,0.61,"P","2010-12-16"]
[760199,"2010-12-22",1969.511563,0.6,"P","2010-12-22"]
[760199,"2010-12-23",1970.02388,0.6,"P","2010-12-22"]
[760199,"2010-12-24",1970.5363299999999,0.6,"P","2010-12-22"]
[760199,"2010-12-27",1971.048914,0.6,"P","2010-12-22"]
[760199,"2010-12-28",1971.561631,0.6,"P","2010-12-22"]
[760199,"2010-12-29",1972.0744810000001,0.6,"P","2010-12-22"]
[760199,"2010-12-30",1972.5874650000001,0.6,"P","2010-12-22"]
[760199,"2010-12-31",1973.100582,0.6,"P","2010-12-22"]
[760199,"2011-01-03",1973.613832,0.6,"P","2010-12-22"]
[760199,"2011-01-04",1974.127217,0.6,"P","2010-12-22"]
[760199,"2011-01-05",1974.6407340000001,0.6,"P","2010-12-22"]
[760199,"2011-01-06",1975.1543859999999,0.6,"P","2010-12-22"]
[760199,"2011-01-07",1976.104517,0.63,"F","2011-01-07"]
[760199,"2011-01-10",1976.644227,0.63,"F","2011-01-07"]
[760199,"2011-01-11",1977.1840830000001,0.63,"F","2011-01-07"]
[760199,"2011-01-12",1977.7240870000001,0.63,"F","2011-01-07"]
[760199,"2011-01-13",1978.2642390000001,0.63,"F","2011-01-07"]
[760199,"2011-01-14",1978.8045380000001,0.63,"F","2011-01-07"]
[760199,"2011-01-17",1979.344985,0.63,"F","2011-01-07"]
[760199,"2011-01-18",1979.983849,0.68,"P","2011-01-18"]
[760199,"2011-01-19",1980.62292,0.68,"P","2011-01-18"]
[760199,"2011-01-20",1981.262197,0.68,"P","2011-01-18"]
[760199,"2011-01-21",1981.9016799999999,0.68,"P","2011-01-18"]
[760199,"2011-01-24",1982.5413699999999,0.68,"P","2011-01-18"]
[760199,"2011-01-25",1983.1812660000001,0.68,"P","2011-01-18"]
[760199,"2011-01-26",1983.821369,0.68,"P","2011-01-18"]
[760199,"2011-01-27",1985.4374310000001,0.81,"P","2011-01-27"]
[760199,"2011-01-28",1986.2003050000001,0.81,"P","2011-01-27"]
[760199,"2011-01-31",1986.963471,0.81,"P","2011-01-27"]
[760199,"2011-02-01",1987.72693,0.81,"P","2011-01-27"]
[760199,"2011-02-02",1988.490683,0.81,"P","2011-01-27"]
[760199,"2011-02-03",1989.2547300000001,0.81,"P","2011-01-27"]
[760199,"2011-02-04",1990.0190700000001,0.81,"P","2011-01-27"]
[760199,"2011-02-07",1990.7837030000001,0.81,"P","2011-01-27"]
[760199,"2011-02-08",1991.851596,0.83,"F","2011-02-08"]
[760199,"2011-02-09",1992.635878,0.83,"F","2011-02-08"]
[760199,"2011-02-10",1993.4204689999999,0.83,"F","2011-02-08"]
[760199,"2011-02-11",1994.205369,0.83,"F","2011-02-08"]
[760199,"2011-02-14",1994.990577,0.83,"F","2011-02-08"]
[760199,"2011-02-15",1995.7760949999999,0.83,"F","2011-02-08"]
[760199,"2011-02-16",1996.714782,0.85,"P","2011-02-16"]
[760199,"2011-02-17",1997.6539110000001,0.85,"P","2011-02-16"]
[760199,"2011-02-18",1998.593482,0.85,"P","2011-02-16"]
[760199,"2011-02-21",1999.5334949999999,0.85,"P","2011-02-16"]
[760199,"2011-02-22",2000.4739500000001,0.85,"P","2011-02-16"]
[760199,"2011-02-23",2001.3486929999999,0.84,"P","2011-02-23"]
[760199,"2011-02-24",2002.278971,0.84,"P","2011-02-23"]
[760199,"2011-02-25",2003.2096819999999,0.84,"P","2011-02-23"]
[760199,"2011-02-28",2004.1408249999999,0.84,"P","2011-02-23"]
[760199,"2011-03-01",2005.0724009999999,0.84,"P","2011-02-23"]
[760199,"2011-03-02",2006.00441,0.84,"P","2011-02-23"]
[760199,"2011-03-03",2006.936852,0.84,"P","2011-02-23"]
[760199,"2011-03-04",2007.294762,0.8,"F","2011-03-04"]
[760199,"2011-03-09",2008.1835619999999,0.8,"F","2011-03-04"]
[760199,"2011-03-10",2009.072756,0.8,"F","2011-03-04"]
[760199,"2011-03-11",2009.9623429999999,0.8,"F","2011-03-04"]
[760199,"2011-03-14",2010.852324,0.8,"F","2011-03-04"]
[760199,"2011-03-15",2011.7427009999999,0.8,"F","2011-03-04"]
[760199,"2011-03-16",2012.187698,0.51,"P","2011-03-16"]
[760199,"2011-03-17",2012.6327940000001,0.51,"P","2011-03-16"]
[760199,"2011-03-18",2013.0779889999999,0.51,"P","2011-03-16"]
[760199,"2011-03-21",2013.5232820000001,0.51,"P","2011-03-16"]
[760199,"2011-03-22",2013.9686730000001,0.51,"P","2011-03-16"]
[760199,"2011-03-23",2014.4141629999999,0.51,"P","2011-03-16"]
[760199,"2011-03-24",2015.9572599999999,0.69,"P","2011-03-24"]
[760199,"2011-03-25",2016.5600609999999,0.69,"P","2011-03-24"]
[760199,"2011-03-28",2017.163041,0.69,"P","2011-03-24"]
[760199,"2011-03-29",2017.766202,0.69,"P","2011-03-24"]
[760199,"2011-03-30",2018.369543,0.69,"P","2011-03-24"]
[760199,"2011-03-31",2018.9730649999999,0.69,"P","2011-03-24"]
[760199,"2011-04-01",2019.576767,0.69,"P","2011-03-24"]
[760199,"2011-04-04",2020.18065,0.69,"P","2011-03-24"]
[760199,"2011-04-05",2020.784713,0.69,"P","2011-03-24"]
[760199,"2011-04-06",2021.3889569999999,0.69,"P","2011-03-24"]
[760199,"2011-04-07",2023.477108,0.79,"F","2011-04-07"]
[760199,"2011-04-08",2024.1694950000001,0.79,"F","2011-04-07"]
[760199,"2011-04-11",2024.8621189999999,0.79,"F","2011-04-07"]
[760199,"2011-04-12",2025.554979,0.79,"F","2011-04-07"]
[760199,"2011-04-13",2026.248077,0.79,"F","2011-04-07"]
[760199,"2011-04-14",2026.9414119999999,0.79,"F","2011-04-07"]
[760199,"2011-04-15",2027.6349849999999,0.79,"F","2011-04-07"]
[760199,"2011-04-18",2028.3901430000001,0.71,"P","2011-04-18"]
[760199,"2011-04-19",2029.145583,0.71,"P","2011-04-18"]
[760199,"2011-04-20",2029.901304,0.71,"P","2011-04-18"]
[760199,"2011-04-25",2031.081633,0.81,"P","2011-04-25"]
[760199,"2011-04-26",2031.944211,0.81,"P","2011-04-25"]
[760199,"2011-04-27",2032.8071540000001,0.81,"P","2011-04-25"]
[760199,"2011-04-28",2033.670464,0.81,"P","2011-04-25"]
[760199,"2011-04-29",2034.5341410000001,0.81,"P","2011-04-25"]
[760199,"2011-05-02",2035.398185,0.81,"P","2011-04-25"]
[760199,"2011-05-03",2036.2625949999999,0.81,"P","2011-04-25"]
[760199,"2011-05-04",2037.127373,0.81,"P","2011-04-25"]
[760199,"2011-05-05",2037.992518,0.81,"P","2011-04-25"]
[760199,"2011-05-06",2038.305016,0.77,"F","2011-05-06"]
[760199,"2011-05-09",2039.128109,0.77,"F","2011-05-06"]
[760199,"2011-05-10",2039.9515349999999,0.77,"F","2011-05-06"]
[760199,"2011-05-11",2040.775294,0.77,"F","2011-05-06"]
[760199,"2011-05-12",2041.599385,0.77,"F","2011-05-06"]
[760199,"2011-05-13",2042.4238089999999,0.77,"F","2011-05-06"]
[760199,"2011-05-16",2043.248566,0.77,"F","2011-05-06"]
[760199,"2011-05-17",2043.7025920000001,0.49,"P","2011-05-17"]
[760199,"2011-05-18",2044.1567190000001,0.49,"P","2011-05-17"]
[760199,"2011-05-19",2044.6109469999999,0.49,"P","2011-05-17"]
[760199,"2011-05-20",2045.065276,0.49,"P","2011-05-17"]
[760199,"2011-05-23",2045.4271739999999,0.47,"P","2011-05-23"]
[760199,"2011-05-24",2045.863175,0.47,"P","2011-05-23"]
[760199,"2011-05-25",2046.299268,0.47,"P","2011-05-23"]
[760199,"2011-05-26",2046.7354539999999,0.47,"P","2011-05-23"]
[760199,"2011-05-27",2047.1717329999999,0.47,"P","2011-05-23"]
[760199,"2011-05-30",2047.6081059999999,0.47,"P","2011-05-23"]
[760199,"2011-05-31",2048.0445709999999,0.47,"P","2011-05-23"]
[760199,"2011-06-01",2048.4811289999998,0.47,"P","2011-05-23"]
[760199,"2011-06-02",2048.9177810000001,0.47,"P","2011-05-23"]
[760199,"2011-06-03",2049.3545250000002,0.47,"P","2011-05-23"]
[760199,"2011-06-06",2049.7913629999998,0.47,"P","2011-05-23"]
[760199,"2011-06-07",2050.2302599999998,0.47,"F","2011-06-07"]
[760199,"2011-06-08",2050.6674069999999,0.47,"F","2011-06-07"]
[760199,"2011-06-09",2051.1046470000001,0.47,"F","2011-06-07"]
[760199,"2011-06-10",2051.5419809999999,0.47,"F","2011-06-07"]
[760199,"2011-06-13",2051.9794069999998,0.47,"F","2011-06-07"]
[760199,"2011-06-14",2052.4169280000001,0.47,"F","2011-06-07"]
[760199,"2011-06-15",2052.8545410000002,0.47,"F","2011-06-07"]
[760199,"2011-06-16",2052.9131769999999,0.06,"P","2011-06-16"]
[760199,"2011-06-17",2052.9718149999999,0.06,"P","2011-06-16"]
[760199,"2011-06-20",2053.0304540000002,0.06,"P","2011-06-16"]
[760199,"2011-06-21",2053.0890949999998,0.06,"P","2011-06-16"]
[760199,"2011-06-22",2053.1965919999998,7.0000000000000007E-2,"P","2011-06-22"]
[760199,"2011-06-24",2053.2650090000002,7.0000000000000007E-2,"P","2011-06-22"]
[760199,"2011-06-27",2053.3334279999999,7.0000000000000007E-2,"P","2011-06-22"]
[760199,"2011-06-28",2053.4018500000002,7.0000000000000007E-2,"P","2011-06-22"]
[760199,"2011-06-29",2053.4702739999998,7.0000000000000007E-2,"P","2011-06-22"]
[760199,"2011-06-30",2053.5387000000001,7.0000000000000007E-2,"P","2011-06-22"]
[760199,"2011-07-01",2053.6071280000001,7.0000000000000007E-2,"P","2011-06-22"]
[760199,"2011-07-04",2053.6755589999998,7.0000000000000007E-2,"P","2011-06-22"]
[760199,"2011-07-05",2053.7439920000002,7.0000000000000007E-2,"P","2011-06-22"]
[760199,"2011-07-06",2053.8124280000002,7.0000000000000007E-2,"P","2011-06-22"]
[760199,"2011-07-07",2055.0527299999999,0.15,"F","2011-07-07"]
[760199,"2011-07-08",2055.1993590000002,0.15,"F","2011-07-07"]
[760199,"2011-07-11",2055.3459990000001,0.15,"F","2011-07-07"]
[760199,"2011-07-12",2055.4926500000001,0.15,"F","2011-07-07"]
[760199,"2011-07-13",2055.6393109999999,0.15,"F","2011-07-07"]
[760199,"2011-07-14",2055.7859819999999,0.15,"F","2011-07-07"]
[760199,"2011-07-15",2055.9326649999998,0.15,"F","2011-07-07"]
[760199,"2011-07-18",2056.1478229999998,0.22,"P","2011-07-18"]
[760199,"2011-07-19",2056.3630029999999,0.22,"P","2011-07-18"]
[760199,"2011-07-20",2056.5782060000001,0.22,"P","2011-07-18"]
[760199,"2011-07-21",2056.6761449999999,0.19,"P","2011-07-21"]
[760199,"2011-07-22",2056.8620569999998,0.19,"P","2011-07-21"]
[760199,"2011-07-25",2057.047986,0.19,"P","2011-07-21"]
[760199,"2011-07-26",2057.2339310000002,0.19,"P","2011-07-21"]
[760199,"2011-07-27",2057.4198940000001,0.19,"P","2011-07-21"]
[760199,"2011-07-28",2057.605873,0.19,"P","2011-07-21"]
[760199,"2011-07-29",2057.7918690000001,0.19,"P","2011-07-21"]
[760199,"2011-08-01",2057.9778820000001,0.19,"P","2011-07-21"]
[760199,"2011-08-02",2058.163912,0.19,"P","2011-07-21"]
[760199,"2011-08-03",2058.3499590000001,0.19,"P","2011-07-21"]
[760199,"2011-08-04",2058.5360219999998,0.19,"P","2011-07-21"]
[760199,"2011-08-05",2058.281199,0.16,"F","2011-08-05"]
[760199,"2011-08-08",2058.4378630000001,0.16,"F","2011-08-05"]
[760199,"2011-08-09",2058.5945400000001,0.16,"F","2011-08-05"]
[760199,"2011-08-10",2058.7512280000001,0.16,"F","2011-08-05"]
[760199,"2011-08-11",2058.9079280000001,0.16,"F","2011-08-05"]
[760199,"2011-08-12",2059.0646400000001,0.16,"F","2011-08-05"]
[760199,"2011-08-15",2059.221364,0.16,"F","2011-08-05"]
[760199,"2011-08-16",2059.4830969999998,0.28000000000000003,"P","2011-08-16"]
[760199,"2011-08-17",2059.7448629999999,0.28000000000000003,"P","2011-08-16"]
[760199,"2011-08-18",2060.0066630000001,0.28000000000000003,"P","2011-08-16"]
[760199,"2011-08-19",2060.2684960000001,0.28000000000000003,"P","2011-08-16"]
[760199,"2011-08-22",2060.8104939999998,0.34,"P","2011-08-22"]
[760199,"2011-08-23",2061.128467,0.34,"P","2011-08-22"]
[760199,"2011-08-24",2061.4464889999999,0.34,"P","2011-08-22"]
[760199,"2011-08-25",2061.764561,0.34,"P","2011-08-22"]
[760199,"2011-08-26",2062.0826809999999,0.34,"P","2011-08-22"]
[760199,"2011-08-29",2062.4008509999999,0.34,"P","2011-08-22"]
[760199,"2011-08-30",2062.7190690000002,0.34,"P","2011-08-22"]
[760199,"2011-08-31",2063.0373370000002,0.34,"P","2011-08-22"]
[760199,"2011-09-01",2063.355654,0.34,"P","2011-08-22"]
[760199,"2011-09-02",2063.6740199999999,0.34,"P","2011-08-22"]
[760199,"2011-09-05",2063.9924350000001,0.34,"P","2011-08-22"]
[760199,"2011-09-06",2064.7588580000001,0.37,"F","2011-09-06"]
[760199,"2011-09-08",2065.1054450000001,0.37,"F","2011-09-06"]
[760199,"2011-09-09",2065.4520910000001,0.37,"F","2011-09-06"]
[760199,"2011-09-12",2065.7987939999998,0.37,"F","2011-09-06"]
[760199,"2011-09-13",2066.1455559999999,0.37,"F","2011-09-06"]
[760199,"2011-09-14",2066.492377,0.37,"F","2011-09-06"]
[760199,"2011-09-15",2066.8392560000002,0.37,"F","2011-09-06"]
[760199,"2011-09-16",2067.3008020000002,0.47,"P","2011-09-16"]
[760199,"2011-09-19",2067.7624510000001,0.47,"P","2011-09-16"]
[760199,"2011-09-20",2068.2242030000002,0.47,"P","2011-09-16"]
[760199,"2011-09-21",2068.9605160000001,0.54,"P","2011-09-21"]
[760199,"2011-09-22",2069.4911710000001,0.54,"P","2011-09-21"]
[760199,"2011-09-23",2070.0219619999998,0.54,"P","2011-09-21"]
[760199,"2011-09-26",2070.5528899999999,0.54,"P","2011-09-21"]
[760199,"2011-09-27",2071.0839529999998,0.54,"P","2011-09-21"]
[760199,"2011-09-28",2071.6151530000002,0.54,"P","2011-09-21"]
[760199,"2011-09-29",2072.1464890000002,0.54,"P","2011-09-21"]
[760199,"2011-09-30",2072.6779609999999,0.54,"P","2011-09-21"]
[760199,"2011-10-03",2073.20957,0.54,"P","2011-09-21"]
[760199,"2011-10-04",2073.7413150000002,0.54,"P","2011-09-21"]
[760199,"2011-10-05",2074.2731960000001,0.54,"P","2011-09-21"]
[760199,"2011-10-06",2074.805214,0.54,"P","2011-09-21"]
[760199,"2011-10-07",2075.1815329999999,0.53,"F","2011-10-07"]
[760199,"2011-10-10",2075.7040419999998,0.53,"F","2011-10-07"]
[760199,"2011-10-11",2076.2266829999999,0.53,"F","2011-10-07"]
[760199,"2011-10-13",2076.7494550000001,0.53,"F","2011-10-07"]
[760199,"2011-10-14",2077.2723580000002,0.53,"F","2011-10-07"]
[760199,"2011-10-17",2077.7953940000002,0.53,"F","2011-10-07"]
[760199,"2011-10-18",2078.2722450000001,0.46,"P","2011-10-18"]
[760199,"2011-10-19",2078.7492069999998,0.46,"P","2011-10-18"]
[760199,"2011-10-20",2079.2262770000002,0.46,"P","2011-10-18"]
[760199,"2011-10-21",2079.6206440000001,0.44,"P","2011-10-21"]
[760199,"2011-10-24",2080.0772069999998,0.44,"P","2011-10-21"]
[760199,"2011-10-25",2080.5338700000002,0.44,"P","2011-10-21"]
[760199,"2011-10-26",2080.9906339999998,0.44,"P","2011-10-21"]
[760199,"2011-10-27",2081.447498,0.44,"P","2011-10-21"]
[760199,"2011-10-28",2081.904462,0.44,"P","2011-10-21"]
[760199,"2011-10-31",2082.3615260000001,0.44,"P","2011-10-21"]
[760199,"2011-11-01",2082.8186909999999,0.44,"P","2011-10-21"]
[760199,"2011-11-03",2083.275956,0.44,"P","2011-10-21"]
[760199,"2011-11-04",2083.733322,0.44,"P","2011-10-21"]
[760199,"2011-11-07",2084.1907879999999,0.44,"P","2011-10-21"]
[760199,"2011-11-08",2084.6483539999999,0.44,"P","2011-10-21"]
[760199,"2011-11-09",2085.1060210000001,0.44,"P","2011-10-21"]
[760199,"2011-11-10",2085.5637879999999,0.44,"P","2011-10-21"]
[760199,"2011-11-11",2085.8370450000002,0.43,"F","2011-11-11"]
[760199,"2011-11-14",2086.2847149999998,0.43,"F","2011-11-11"]
[760199,"2011-11-16",2086.732481,0.43,"F","2011-11-11"]
[760199,"2011-11-17",2087.2281419999999,0.5,"P","2011-11-17"]
[760199,"2011-11-18",2087.7239220000001,0.5,"P","2011-11-17"]
[760199,"2011-11-21",2088.2198199999998,0.5,"P","2011-11-17"]
[760199,"2011-11-22",2088.715835,0.5,"P","2011-11-17"]
[760199,"2011-11-23",2089.2119680000001,0.5,"P","2011-11-17"]
[760199,"2011-11-24",2089.6488079999999,0.49,"P","2011-11-24"]
[760199,"2011-11-25",2090.1352579999998,0.49,"P","2011-11-24"]
[760199,"2011-11-28",2090.6218220000001,0.49,"P","2011-11-24"]
[760199,"2011-11-29",2091.1084989999999,0.49,"P","2011-11-24"]
[760199,"2011-11-30",2091.5952900000002,0.49,"P","2011-11-24"]
[760199,"2011-12-01",2092.0821940000001,0.49,"P","2011-11-24"]
[760199,"2011-12-02",2092.569211,0.49,"P","2011-11-24"]
[760199,"2011-12-05",2093.056341,0.49,"P","2011-11-24"]
[760199,"2011-12-06",2093.5435849999999,0.49,"P","2011-11-24"]
[760199,"2011-12-07",2094.0309419999999,0.49,"P","2011-11-24"]
[760199,"2011-12-08",2094.9946880000002,0.52,"F","2011-12-08"]
[760199,"2011-12-09",2095.5121610000001,0.52,"F","2011-12-08"]
[760199,"2011-12-12",2096.0297620000001,0.52,"F","2011-12-08"]
[760199,"2011-12-13",2096.5474899999999,0.52,"F","2011-12-08"]
[760199,"2011-12-14",2097.0653470000002,0.52,"F","2011-12-08"]
[760199,"2011-12-15",2097.5833320000002,0.52,"F","2011-12-08"]
[760199,"2011-12-16",2098.0684099999999,0.51,"P","2011-12-16"]
[760199,"2011-12-19",2098.5536000000002,0.51,"P","2011-12-16"]
[760199,"2011-12-20",2099.0389030000001,0.51,"P","2011-12-16"]
[760199,"2011-12-21",2099.5243180000002,0.51,"P","2011-12-16"]
[760199,"2011-12-22",2100.104808,0.53,"P","2011-12-22"]
[760199,"2011-12-23",2100.6094670000002,0.53,"P","2011-12-22"]
[760199,"2011-12-26",2101.114247,0.53,"P","2011-12-22"]
[760199,"2011-12-27",2101.6191490000001,0.53,"P","2011-12-22"]
[760199,"2011-12-28",2102.1241719999998,0.53,"P","2011-12-22"]
[760199,"2011-12-29",2102.629316,0.53,"P","2011-12-22"]
[760199,"2011-12-30",2103.1345820000001,0.53,"P","2011-12-22"]
[760199,"2012-01-02",2103.6399689999998,0.53,"P","2011-12-22"]
[760199,"2012-01-03",2104.145477,0.53,"P","2011-12-22"]
[760199,"2012-01-04",2104.6511070000001,0.53,"P","2011-12-22"]
[760199,"2012-01-05",2105.1568590000002,0.53,"P","2011-12-22"]
[760199,"2012-01-06",2105.2039180000002,0.5,"F","2012-01-06"]
[760199,"2012-01-09",2105.6811229999998,0.5,"F","2012-01-06"]
[760199,"2012-01-10",2106.1584360000002,0.5,"F","2012-01-06"]
[760199,"2012-01-11",2106.6358580000001,0.5,"F","2012-01-06"]
[760199,"2012-01-12",2107.1133869999999,0.5,"F","2012-01-06"]
[760199,"2012-01-13",2107.5910250000002,0.5,"F","2012-01-06"]
[760199,"2012-01-16",2108.0687710000002,0.5,"F","2012-01-06"]
[760199,"2012-01-17",2108.6325299999999,0.59,"P","2012-01-17"]
[760199,"2012-01-18",2109.196441,0.59,"P","2012-01-17"]
[760199,"2012-01-19",2109.7605020000001,0.59,"P","2012-01-17"]
[760199,"2012-01-20",2110.3247150000002,0.59,"P","2012-01-17"]
[760199,"2012-01-23",2110.8890780000002,0.59,"P","2012-01-17"]
[760199,"2012-01-24",2111.4535919999998,0.59,"P","2012-01-17"]
[760199,"2012-01-25",2111.8846349999999,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-01-26",2112.4303220000002,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-01-27",2112.97615,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-01-30",2113.5221190000002,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-01-31",2114.068229,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-02-01",2114.6144810000001,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-02-02",2115.1608729999998,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-02-03",2115.7074069999999,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-02-06",2116.2540819999999,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-02-07",2116.800898,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-02-08",2117.347855,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-02-09",2117.8949539999999,0.56999999999999995,"P","2012-01-25"]
[760199,"2012-02-10",2118.259798,0.56000000000000005,"F","2012-02-10"]
[760199,"2012-02-13",2118.7975310000002,0.56000000000000005,"F","2012-02-10"]
[760199,"2012-02-14",2119.3353999999999,0.56000000000000005,"F","2012-02-10"]
[760199,"2012-02-15",2119.8734060000002,0.56000000000000005,"F","2012-02-10"]
[760199,"2012-02-16",2120.4188450000001,0.49,"P","2012-02-16"]
[760199,"2012-02-17",2120.9644239999998,0.49,"P","2012-02-16"]
[760199,"2012-02-22",2121.3767849999999,0.45,"P","2012-02-22"]
[760199,"2012-02-23",2121.8781490000001,0.45,"P","2012-02-22"]
[760199,"2012-02-24",2122.3796309999998,0.45,"P","2012-02-22"]
[760199,"2012-02-27",2122.8812309999998,0.45,"P","2012-02-22"]
[760199,"2012-02-28",2123.3829500000002,0.45,"P","2012-02-22"]
[760199,"2012-02-29",2123.8847879999998,0.45,"P","2012-02-22"]
[760199,"2012-03-01",2124.3867439999999,0.45,"P","2012-02-22"]
[760199,"2012-03-02",2124.8888189999998,0.45,"P","2012-02-22"]
[760199,"2012-03-05",2125.3910129999999,0.45,"P","2012-02-22"]
[760199,"2012-03-06",2125.893325,0.45,"P","2012-02-22"]
[760199,"2012-03-07",2126.3957559999999,0.45,"P","2012-02-22"]
[760199,"2012-03-08",2126.8983050000002,0.45,"P","2012-02-22"]
[760199,"2012-03-09",2127.3997260000001,0.45,"F","2012-03-09"]
[760199,"2012-03-12",2127.9024290000002,0.45,"F","2012-03-09"]
[760199,"2012-03-13",2128.405252,0.45,"F","2012-03-09"]
[760199,"2012-03-14",2128.9081930000002,0.45,"F","2012-03-09"]
[760199,"2012-03-15",2129.4112540000001,0.45,"F","2012-03-09"]
[760199,"2012-03-16",2129.8665810000002,0.45,"P","2012-03-16"]
[760199,"2012-03-19",2130.3220059999999,0.45,"P","2012-03-16"]
[760199,"2012-03-20",2130.7775280000001,0.45,"P","2012-03-16"]
[760199,"2012-03-21",2131.2331479999998,0.45,"P","2012-03-16"]
[760199,"2012-03-22",2131.6888650000001,0.45,"P","2012-03-16"]
[760199,"2012-03-23",2131.6593769999999,0.37,"P","2012-03-23"]
[760199,"2012-03-26",2132.0342949999999,0.37,"P","2012-03-23"]
[760199,"2012-03-27",2132.409279,0.37,"P","2012-03-23"]
[760199,"2012-03-28",2132.7843290000001,0.37,"P","2012-03-23"]
[760199,"2012-03-29",2133.1594439999999,0.37,"P","2012-03-23"]
[760199,"2012-03-30",2133.5346260000001,0.37,"P","2012-03-23"]
[760199,"2012-04-02",2133.9098739999999,0.37,"P","2012-03-23"]
[760199,"2012-04-03",2134.2851879999998,0.37,"P","2012-03-23"]
[760199,"2012-04-04",2134.6605679999998,0.37,"P","2012-03-23"]
[760199,"2012-04-05",2132.6043249999998,0.21,"F","2012-04-05"]
[760199,"2012-04-09",2132.8173670000001,0.21,"F","2012-04-05"]
[760199,"2012-04-10",2133.0304299999998,0.21,"F","2012-04-05"]
[760199,"2012-04-11",2133.2435139999998,0.21,"F","2012-04-05"]
[760199,"2012-04-12",2133.456619,0.21,"F","2012-04-05"]
[760199,"2012-04-13",2133.669746,0.21,"F","2012-04-05"]
[760199,"2012-04-16",2133.8828950000002,0.21,"F","2012-04-05"]
[760199,"2012-04-17",2134.4681850000002,0.55000000000000004,"P","2012-04-17"]
[760199,"2012-04-18",2135.0536350000002,0.55000000000000004,"P","2012-04-17"]
[760199,"2012-04-19",2135.6392470000001,0.55000000000000004,"P","2012-04-17"]
[760199,"2012-04-20",2136.225019,0.55000000000000004,"P","2012-04-17"]
[760199,"2012-04-23",2136.8109509999999,0.55000000000000004,"P","2012-04-17"]
[760199,"2012-04-24",2137.3970450000002,0.55000000000000004,"P","2012-04-17"]
[760199,"2012-04-25",2138.3553390000002,0.6,"P","2012-04-25"]
[760199,"2012-04-26",2138.9950239999998,0.6,"P","2012-04-25"]
[760199,"2012-04-27",2139.6349009999999,0.6,"P","2012-04-25"]
[760199,"2012-04-30",2140.2749690000001,0.6,"P","2012-04-25"]
[760199,"2012-05-02",2140.9152290000002,0.6,"P","2012-04-25"]
[760199,"2012-05-03",2141.5556799999999,0.6,"P","2012-04-25"]
[760199,"2012-05-04",2142.1963230000001,0.6,"P","2012-04-25"]
[760199,"2012-05-07",2142.8371569999999,0.6,"P","2012-04-25"]
[760199,"2012-05-08",2143.4781840000001,0.6,"P","2012-04-25"]
[760199,"2012-05-09",2144.8010920000002,0.64,"F","2012-05-09"]
[760199,"2012-05-10",2145.4853309999999,0.64,"F","2012-05-09"]
[760199,"2012-05-11",2146.1697880000002,0.64,"F","2012-05-09"]
[760199,"2012-05-14",2146.854464,0.64,"F","2012-05-09"]
[760199,"2012-05-15",2147.5393589999999,0.64,"F","2012-05-09"]
[760199,"2012-05-16",2147.9874070000001,0.46,"P","2012-05-16"]
[760199,"2012-05-17",2148.4355479999999,0.46,"P","2012-05-16"]
[760199,"2012-05-18",2148.8837830000002,0.46,"P","2012-05-16"]
[760199,"2012-05-21",2149.3321120000001,0.46,"P","2012-05-16"]
[760199,"2012-05-22",2149.780534,0.46,"P","2012-05-16"]
[760199,"2012-05-23",2149.9955190000001,0.42,"P","2012-05-23"]
[760199,"2012-05-24",2150.4051519999998,0.42,"P","2012-05-23"]
[760199,"2012-05-25",2150.8148639999999,0.42,"P","2012-05-23"]
[760199,"2012-05-28",2151.2246530000002,0.42,"P","2012-05-23"]
[760199,"2012-05-29",2151.6345200000001,0.42,"P","2012-05-23"]
[760199,"2012-05-30",2152.0444659999998,0.42,"P","2012-05-23"]
[760199,"2012-05-31",2152.4544890000002,0.42,"P","2012-05-23"]
[760199,"2012-06-01",2152.864591,0.42,"P","2012-05-23"]
[760199,"2012-06-04",2153.2747709999999,0.42,"P","2012-05-23"]
[760199,"2012-06-05",2153.6850290000002,0.42,"P","2012-05-23"]
[760199,"2012-06-06",2153.1579660000002,0.36,"F","2012-06-06"]
[760199,"2012-06-08",2153.5096159999998,0.36,"F","2012-06-06"]
[760199,"2012-06-11",2153.8613249999999,0.36,"F","2012-06-06"]
[760199,"2012-06-12",2154.2130900000002,0.36,"F","2012-06-06"]
[760199,"2012-06-13",2154.5649130000002,0.36,"F","2012-06-06"]
[760199,"2012-06-14",2154.9167929999999,0.36,"F","2012-06-06"]
[760199,"2012-06-15",2155.2687310000001,0.36,"F","2012-06-06"]
[760199,"2012-06-18",2155.4737989999999,0.2,"P","2012-06-18"]
[760199,"2012-06-19",2155.678887,0.2,"P","2012-06-18"]
[760199,"2012-06-20",2155.8839939999998,0.2,"P","2012-06-18"]
[760199,"2012-06-21",2156.089121,0.2,"P","2012-06-18"]
[760199,"2012-06-22",2155.8842399999999,0.12,"P","2012-06-22"]
[760199,"2012-06-25",2156.0073630000002,0.12,"P","2012-06-22"]
[760199,"2012-06-26",2156.1304930000001,0.12,"P","2012-06-22"]
[760199,"2012-06-27",2156.2536300000002,0.12,"P","2012-06-22"]
[760199,"2012-06-28",2156.3767750000002,0.12,"P","2012-06-22"]
[760199,"2012-06-29",2156.499926,0.12,"P","2012-06-22"]
[760199,"2012-07-02",2156.6230839999998,0.12,"P","2012-06-22"]
[760199,"2012-07-03",2156.7462489999998,0.12,"P","2012-06-22"]
[760199,"2012-07-04",2156.8694220000002,0.12,"P","2012-06-22"]
[760199,"2012-07-05",2156.9926009999999,0.12,"P","2012-06-22"]
[760199,"2012-07-06",2156.4984239999999,0.08,"F","2012-07-06"]
[760199,"2012-07-09",2156.5804290000001,0.08,"F","2012-07-06"]
[760199,"2012-07-10",2156.6624360000001,0.08,"F","2012-07-06"]
[760199,"2012-07-11",2156.744447,0.08,"F","2012-07-06"]
[760199,"2012-07-12",2156.8264610000001,0.08,"F","2012-07-06"]
[760199,"2012-07-13",2156.9084779999998,0.08,"F","2012-07-06"]
[760199,"2012-07-16",2156.990499,0.08,"F","2012-07-06"]
[760199,"2012-07-17",2157.2157550000002,0.23,"P","2012-07-17"]
[760199,"2012-07-18",2157.4410349999998,0.23,"P","2012-07-17"]
[760199,"2012-07-19",2157.666338,0.23,"P","2012-07-17"]
[760199,"2012-07-20",2157.8916650000001,0.23,"P","2012-07-17"]
[760199,"2012-07-23",2158.850625,0.38,"P","2012-07-23"]
[760199,"2012-07-24",2159.222843,0.38,"P","2012-07-23"]
[760199,"2012-07-25",2159.5951249999998,0.38,"P","2012-07-23"]
[760199,"2012-07-26",2159.9674709999999,0.38,"P","2012-07-23"]
[760199,"2012-07-27",2160.3398809999999,0.38,"P","2012-07-23"]
[760199,"2012-07-30",2160.712356,0.38,"P","2012-07-23"]
[760199,"2012-07-31",2161.0848940000001,0.38,"P","2012-07-23"]
[760199,"2012-08-01",2161.4574969999999,0.38,"P","2012-07-23"]
[760199,"2012-08-02",2161.8301649999999,0.38,"P","2012-07-23"]
[760199,"2012-08-03",2162.2028959999998,0.38,"P","2012-07-23"]
[760199,"2012-08-06",2162.5756919999999,0.38,"P","2012-07-23"]
[760199,"2012-08-07",2162.9485519999998,0.38,"P","2012-07-23"]
[760199,"2012-08-08",2164.156152,0.43,"F","2012-08-08"]
[760199,"2012-08-09",2164.5784010000002,0.43,"F","2012-08-08"]
[760199,"2012-08-10",2165.0007329999999,0.43,"F","2012-08-08"]
[760199,"2012-08-13",2165.423147,0.43,"F","2012-08-08"]
[760199,"2012-08-14",2165.845644,0.43,"F","2012-08-08"]
[760199,"2012-08-15",2166.2682239999999,0.43,"F","2012-08-08"]
[760199,"2012-08-16",2166.6319090000002,0.37,"P","2012-08-16"]
[760199,"2012-08-17",2166.9956550000002,0.37,"P","2012-08-16"]
[760199,"2012-08-20",2167.3594619999999,0.37,"P","2012-08-16"]
[760199,"2012-08-21",2167.7233299999998,0.37,"P","2012-08-16"]
[760199,"2012-08-22",2168.0872599999998,0.37,"P","2012-08-16"]
[760199,"2012-08-23",2168.51017,0.38,"P","2012-08-23"]
[760199,"2012-08-24",2168.8840530000002,0.38,"P","2012-08-23"]
[760199,"2012-08-27",2169.2580010000001,0.38,"P","2012-08-23"]
[760199,"2012-08-28",2169.6320129999999,0.38,"P","2012-08-23"]
[760199,"2012-08-29",2170.006089,0.38,"P","2012-08-23"]
[760199,"2012-08-30",2170.3802300000002,0.38,"P","2012-08-23"]
[760199,"2012-08-31",2170.7544360000002,0.38,"P","2012-08-23"]
[760199,"2012-09-03",2171.128706,0.38,"P","2012-08-23"]
[760199,"2012-09-04",2171.5030409999999,0.38,"P","2012-08-23"]
[760199,"2012-09-05",2172.3197449999998,0.41,"F","2012-09-05"]
[760199,"2012-09-06",2172.7237799999998,0.41,"F","2012-09-05"]
[760199,"2012-09-10",2173.1278900000002,0.41,"F","2012-09-05"]
[760199,"2012-09-11",2173.532076,0.41,"F","2012-09-05"]
[760199,"2012-09-12",2173.9363370000001,0.41,"F","2012-09-05"]
[760199,"2012-09-13",2174.3406730000002,0.41,"F","2012-09-05"]
[760199,"2012-09-14",2174.7450840000001,0.41,"F","2012-09-05"]
[760199,"2012-09-17",2175.14957,0.41,"F","2012-09-05"]
[760199,"2012-09-18",2175.6978349999999,0.48,"P","2012-09-18"]
[760199,"2012-09-19",2176.2462399999999,0.48,"P","2012-09-18"]
[760199,"2012-09-20",2176.7947819999999,0.48,"P","2012-09-18"]
[760199,"2012-09-21",2177.6171169999998,0.54,"P","2012-09-21"]
[760199,"2012-09-24",2178.2344410000001,0.54,"P","2012-09-21"]
[760199,"2012-09-25",2178.85194,0.54,"P","2012-09-21"]
[760199,"2012-09-26",2179.469615,0.54,"P","2012-09-21"]
[760199,"2012-09-27",2180.0874640000002,0.54,"P","2012-09-21"]
[760199,"2012-09-28",2180.7054880000001,0.54,"P","2012-09-21"]
[760199,"2012-10-01",2181.3236879999999,0.54,"P","2012-09-21"]
[760199,"2012-10-02",2181.942063,0.54,"P","2012-09-21"]
[760199,"2012-10-03",2182.5606130000001,0.54,"P","2012-09-21"]
[760199,"2012-10-04",2183.1793389999998,0.54,"P","2012-09-21"]
[760199,"2012-10-05",2184.278988,0.56999999999999995,"F","2012-10-05"]
[760199,"2012-10-08",2184.9325530000001,0.56999999999999995,"F","2012-10-05"]
[760199,"2012-10-09",2185.5863140000001,0.56999999999999995,"F","2012-10-05"]
[760199,"2012-10-10",2186.2402710000001,0.56999999999999995,"F","2012-10-05"]
[760199,"2012-10-11",2186.8944240000001,0.56999999999999995,"F","2012-10-05"]
[760199,"2012-10-15",2187.548773,0.56999999999999995,"F","2012-10-05"]
[760199,"2012-10-16",2188.0645509999999,0.52,"P","2012-10-16"]
[760199,"2012-10-17",2188.5804499999999,0.52,"P","2012-10-16"]
[760199,"2012-10-18",2189.0964720000002,0.52,"P","2012-10-16"]
[760199,"2012-10-19",2189.612615,0.52,"P","2012-10-16"]
[760199,"2012-10-22",2190.4259200000001,0.57999999999999996,"P","2012-10-22"]
[760199,"2012-10-23",2191.0018030000001,0.57999999999999996,"P","2012-10-22"]
[760199,"2012-10-24",2191.5778380000002,0.57999999999999996,"P","2012-10-22"]
[760199,"2012-10-25",2192.1540239999999,0.57999999999999996,"P","2012-10-22"]
[760199,"2012-10-26",2192.7303619999998,0.57999999999999996,"P","2012-10-22"]
[760199,"2012-10-29",2193.3068509999998,0.57999999999999996,"P","2012-10-22"]
[760199,"2012-10-30",2193.8834919999999,0.57999999999999996,"P","2012-10-22"]
[760199,"2012-10-31",2194.4602839999998,0.57999999999999996,"P","2012-10-22"]
[760199,"2012-11-01",2195.0372280000001,0.57999999999999996,"P","2012-10-22"]
[760199,"2012-11-05",2195.6143240000001,0.57999999999999996,"P","2012-10-22"]
[760199,"2012-11-06",2196.1915720000002,0.57999999999999996,"P","2012-10-22"]
[760199,"2012-11-07",2196.9281930000002,0.59,"F","2012-11-07"]
[760199,"2012-11-08",2197.5157399999998,0.59,"F","2012-11-07"]
[760199,"2012-11-09",2198.1034439999999,0.59,"F","2012-11-07"]
[760199,"2012-11-12",2198.6913060000002,0.59,"F","2012-11-07"]
[760199,"2012-11-13",2199.279325,0.59,"F","2012-11-07"]
[760199,"2012-11-14",2199.8675010000002,0.59,"F","2012-11-07"]
[760199,"2012-11-16",2200.4558339999999,0.59,"F","2012-11-07"]
[760199,"2012-11-19",2200.9576489999999,0.48,"P","2012-11-19"]
[760199,"2012-11-20",2201.4595789999998,0.48,"P","2012-11-19"]
[760199,"2012-11-21",2201.9616230000001,0.48,"P","2012-11-19"]
[760199,"2012-11-22",2202.4637809999999,0.48,"P","2012-11-19"]
[760199,"2012-11-23",2203.0182540000001,0.49,"P","2012-11-23"]
[760199,"2012-11-26",2203.5310960000002,0.49,"P","2012-11-23"]
[760199,"2012-11-27",2204.0440570000001,0.49,"P","2012-11-23"]
[760199,"2012-11-28",2204.5571380000001,0.49,"P","2012-11-23"]
[760199,"2012-11-29",2205.070338,0.49,"P","2012-11-23"]
[760199,"2012-11-30",2205.583658,0.49,"P","2012-11-23"]
[760199,"2012-12-03",2206.0970969999998,0.49,"P","2012-11-23"]
[760199,"2012-12-04",2206.6106559999998,0.49,"P","2012-11-23"]
[760199,"2012-12-05",2207.1243340000001,0.49,"P","2012-11-23"]
[760199,"2012-12-06",2207.638132,0.49,"P","2012-11-23"]
[760199,"2012-12-07",2209.8794440000001,0.6,"F","2012-12-07"]
[760199,"2012-12-10",2210.5091179999999,0.6,"F","2012-12-07"]
[760199,"2012-12-11",2211.1389709999999,0.6,"F","2012-12-07"]
[760199,"2012-12-12",2211.7690040000002,0.6,"F","2012-12-07"]
[760199,"2012-12-13",2212.3992159999998,0.6,"F","2012-12-07"]
[760199,"2012-12-14",2213.0296069999999,0.6,"F","2012-12-07"]
[760199,"2012-12-17",2213.6601799999999,0.6,"F","2012-12-07"]
[760199,"2012-12-18",2214.3804190000001,0.62,"P","2012-12-18"]
[760199,"2012-12-19",2215.1008929999998,0.62,"P","2012-12-18"]
[760199,"2012-12-20",2216.238644,0.74,"P","2012-12-20"]
[760199,"2012-12-21",2217.0988000000002,0.74,"P","2012-12-20"]
[760199,"2012-12-24",2217.9592889999999,0.74,"P","2012-12-20"]
[760199,"2012-12-26",2218.8201119999999,0.74,"P","2012-12-20"]
[760199,"2012-12-27",2219.68127,0.74,"P","2012-12-20"]
[760199,"2012-12-28",2220.5427610000002,0.74,"P","2012-12-20"]
[760199,"2012-12-31",2221.404587,0.74,"P","2012-12-20"]
[760199,"2013-01-02",2222.266748,0.74,"P","2012-12-20"]
[760199,"2013-01-03",2223.1292429999999,0.74,"P","2012-12-20"]
[760199,"2013-01-04",2223.992072,0.74,"P","2012-12-20"]
[760199,"2013-01-07",2224.8552370000002,0.74,"P","2012-12-20"]
[760199,"2013-01-08",2225.7187370000001,0.74,"P","2012-12-20"]
[760199,"2013-01-09",2226.5825719999998,0.74,"P","2012-12-20"]
[760199,"2013-01-10",2228.3795960000002,0.79,"F","2013-01-10"]
[760199,"2013-01-11",2229.3028020000002,0.79,"F","2013-01-10"]
[760199,"2013-01-14",2230.2263910000001,0.79,"F","2013-01-10"]
[760199,"2013-01-15",2231.1503630000002,0.79,"F","2013-01-10"]
[760199,"2013-01-16",2231.9865589999999,0.79,"P","2013-01-16"]
[760199,"2013-01-17",2232.8230680000001,0.79,"P","2013-01-16"]
[760199,"2013-01-18",2233.6598909999998,0.79,"P","2013-01-16"]
[760199,"2013-01-21",2234.4970279999998,0.79,"P","2013-01-16"]
[760199,"2013-01-22",2235.3344780000002,0.79,"P","2013-01-16"]
[760199,"2013-01-23",2236.172243,0.79,"P","2013-01-16"]
[760199,"2013-01-24",2237.8238329999999,0.9,"P","2013-01-24"]
[760199,"2013-01-25",2238.7788139999998,0.9,"P","2013-01-24"]
[760199,"2013-01-28",2239.734203,0.9,"P","2013-01-24"]
[760199,"2013-01-29",2240.6899990000002,0.9,"P","2013-01-24"]
[760199,"2013-01-30",2241.6462029999998,0.9,"P","2013-01-24"]
[760199,"2013-01-31",2242.6028150000002,0.9,"P","2013-01-24"]
[760199,"2013-02-01",2243.559835,0.9,"P","2013-01-24"]
[760199,"2013-02-04",2244.5172640000001,0.9,"P","2013-01-24"]
[760199,"2013-02-05",2245.4751019999999,0.9,"P","2013-01-24"]
[760199,"2013-02-06",2246.433348,0.9,"P","2013-01-24"]
[760199,"2013-02-07",2246.670161,0.86,"F","2013-02-07"]
[760199,"2013-02-08",2247.5864449999999,0.86,"F","2013-02-07"]
[760199,"2013-02-13",2248.503103,0.86,"F","2013-02-07"]
[760199,"2013-02-14",2249.420134,0.86,"F","2013-02-07"]
[760199,"2013-02-15",2250.33754,0.86,"F","2013-02-07"]
[760199,"2013-02-18",2250.7867540000002,0.4,"P","2013-02-18"]
[760199,"2013-02-19",2251.236058,0.4,"P","2013-02-18"]
[760199,"2013-02-20",2251.6854520000002,0.4,"P","2013-02-18"]
[760199,"2013-02-21",2252.1349359999999,0.4,"P","2013-02-18"]
[760199,"2013-02-22",2252.5845089999998,0.4,"P","2013-02-18"]
[760199,"2013-02-25",2253.572596,0.48,"P","2013-02-25"]
[760199,"2013-02-26",2254.112224,0.48,"P","2013-02-25"]
[760199,"2013-02-27",2254.6519819999999,0.48,"P","2013-02-25"]
[760199,"2013-02-28",2255.1918679999999,0.48,"P","2013-02-25"]
[760199,"2013-03-01",2255.7318839999998,0.48,"P","2013-02-25"]
[760199,"2013-03-04",2256.2720290000002,0.48,"P","2013-02-25"]
[760199,"2013-03-05",2256.812304,0.48,"P","2013-02-25"]
[760199,"2013-03-06",2257.3527079999999,0.48,"P","2013-02-25"]
[760199,"2013-03-07",2257.8932410000002,0.48,"P","2013-02-25"]
[760199,"2013-03-08",2260.4561859999999,0.6,"F","2013-03-08"]
[760199,"2013-03-11",2261.1323769999999,0.6,"F","2013-03-08"]
[760199,"2013-03-12",2261.8087719999999,0.6,"F","2013-03-08"]
[760199,"2013-03-13",2262.4853680000001,0.6,"F","2013-03-08"]
[760199,"2013-03-14",2263.162167,0.6,"F","2013-03-08"]
[760199,"2013-03-15",2263.8391689999999,0.6,"F","2013-03-08"]
[760199,"2013-03-18",2264.4263179999998,0.52,"P","2013-03-18"]
[760199,"2013-03-19",2265.0136189999998,0.52,"P","2013-03-18"]
[760199,"2013-03-20",2265.6010729999998,0.52,"P","2013-03-18"]
[760199,"2013-03-21",2266.1886789999999,0.52,"P","2013-03-18"]
[760199,"2013-03-22",2266.7764379999999,0.52,"P","2013-03-18"]
[760199,"2013-03-25",2267.2290010000002,0.5,"P","2013-03-25"]
[760199,"2013-03-26",2267.7944670000002,0.5,"P","2013-03-25"]
[760199,"2013-03-27",2268.3600729999998,0.5,"P","2013-03-25"]
[760199,"2013-03-28",2268.9258209999998,0.5,"P","2013-03-25"]
[760199,"2013-04-01",2269.4917099999998,0.5,"P","2013-03-25"]
[760199,"2013-04-02",2270.0577389999999,0.5,"P","2013-03-25"]
[760199,"2013-04-03",2270.6239099999998,0.5,"P","2013-03-25"]
[760199,"2013-04-04",2271.1902220000002,0.5,"P","2013-03-25"]
[760199,"2013-04-05",2271.756676,0.5,"P","2013-03-25"]
[760199,"2013-04-08",2272.3232710000002,0.5,"P","2013-03-25"]
[760199,"2013-04-09",2272.890007,0.5,"P","2013-03-25"]
[760199,"2013-04-10",2272.8802190000001,0.47,"F","2013-04-10"]
[760199,"2013-04-11",2273.4131689999999,0.47,"F","2013-04-10"]
[760199,"2013-04-12",2273.9462429999999,0.47,"F","2013-04-10"]
[760199,"2013-04-15",2274.4794440000001,0.47,"F","2013-04-10"]
[760199,"2013-04-16",2274.9657910000001,0.45,"P","2013-04-16"]
[760199,"2013-04-17",2275.4522419999998,0.45,"P","2013-04-16"]
[760199,"2013-04-18",2275.9387969999998,0.45,"P","2013-04-16"]
[760199,"2013-04-19",2276.4254559999999,0.45,"P","2013-04-16"]
[760199,"2013-04-22",2277.0741090000001,0.48,"P","2013-04-22"]
[760199,"2013-04-23",2277.5933970000001,0.48,"P","2013-04-22"]
[760199,"2013-04-24",2278.112803,0.48,"P","2013-04-22"]
[760199,"2013-04-25",2278.6323280000001,0.48,"P","2013-04-22"]
[760199,"2013-04-26",2279.1519720000001,0.48,"P","2013-04-22"]
[760199,"2013-04-29",2279.671734,0.48,"P","2013-04-22"]
[760199,"2013-04-30",2280.1916139999998,0.48,"P","2013-04-22"]
[760199,"2013-05-02",2280.7116129999999,0.48,"P","2013-04-22"]
[760199,"2013-05-03",2281.2317309999999,0.48,"P","2013-04-22"]
[760199,"2013-05-06",2281.7519670000001,0.48,"P","2013-04-22"]
[760199,"2013-05-07",2282.2723219999998,0.48,"P","2013-04-22"]
[760199,"2013-05-08",2284.005165,0.55000000000000004,"F","2013-05-08"]
[760199,"2013-05-09",2284.601846,0.55000000000000004,"F","2013-05-08"]
[760199,"2013-05-10",2285.1986820000002,0.55000000000000004,"F","2013-05-08"]
[760199,"2013-05-13",2285.7956749999998,0.55000000000000004,"F","2013-05-08"]
[760199,"2013-05-14",2286.3928230000001,0.55000000000000004,"F","2013-05-08"]
[760199,"2013-05-15",2286.990127,0.55000000000000004,"F","2013-05-08"]
[760199,"2013-05-16",2287.3429980000001,0.34,"P","2013-05-16"]
[760199,"2013-05-17",2287.6959240000001,0.34,"P","2013-05-16"]
[760199,"2013-05-20",2288.0489050000001,0.34,"P","2013-05-16"]
[760199,"2013-05-21",2288.4019400000002,0.34,"P","2013-05-16"]
[760199,"2013-05-22",2288.7550289999999,0.34,"P","2013-05-16"]
[760199,"2013-05-23",2289.3570119999999,0.38,"P","2013-05-23"]
[760199,"2013-05-24",2289.7517309999998,0.38,"P","2013-05-23"]
[760199,"2013-05-27",2290.146518,0.38,"P","2013-05-23"]
[760199,"2013-05-28",2290.541373,0.38,"P","2013-05-23"]
[760199,"2013-05-29",2290.9362959999999,0.38,"P","2013-05-23"]
[760199,"2013-05-31",2291.3312879999999,0.38,"P","2013-05-23"]
[760199,"2013-06-03",2291.7263469999998,0.38,"P","2013-05-23"]
[760199,"2013-06-04",2292.121474,0.38,"P","2013-05-23"]
[760199,"2013-06-05",2292.51667,0.38,"P","2013-05-23"]
[760199,"2013-06-06",2292.9119340000002,0.38,"P","2013-05-23"]
[760199,"2013-06-07",2293.139897,0.37,"F","2013-06-07"]
[760199,"2013-06-10",2293.5248059999999,0.37,"F","2013-06-07"]
[760199,"2013-06-11",2293.90978,0.37,"F","2013-06-07"]
[760199,"2013-06-12",2294.2948179999999,0.37,"F","2013-06-07"]
[760199,"2013-06-13",2294.6799209999999,0.37,"F","2013-06-07"]
[760199,"2013-06-14",2295.0650890000002,0.37,"F","2013-06-07"]
[760199,"2013-06-17",2295.4503220000001,0.37,"F","2013-06-07"]
[760199,"2013-06-18",2295.8627980000001,0.36,"P","2013-06-18"]
[760199,"2013-06-19",2296.2753480000001,0.36,"P","2013-06-18"]
[760199,"2013-06-20",2296.6879720000002,0.36,"P","2013-06-18"]
[760199,"2013-06-21",2297.1006710000001,0.36,"P","2013-06-18"]
[760199,"2013-06-24",2297.284482,0.32,"P","2013-06-24"]
[760199,"2013-06-25",2297.6514900000002,0.32,"P","2013-06-24"]
[760199,"2013-06-26",2298.0185569999999,0.32,"P","2013-06-24"]
[760199,"2013-06-27",2298.3856820000001,0.32,"P","2013-06-24"]
[760199,"2013-06-28",2298.7528659999998,0.32,"P","2013-06-24"]
[760199,"2013-07-01",2299.120109,0.32,"P","2013-06-24"]
[760199,"2013-07-02",2299.4874100000002,0.32,"P","2013-06-24"]
[760199,"2013-07-03",2299.8547699999999,0.32,"P","2013-06-24"]
[760199,"2013-07-04",2300.2221880000002,0.32,"P","2013-06-24"]
[760199,"2013-07-05",2299.6280040000001,0.26,"F","2013-07-05"]
[760199,"2013-07-08",2299.9267009999999,0.26,"F","2013-07-05"]
[760199,"2013-07-09",2300.2254370000001,0.26,"F","2013-07-05"]
[760199,"2013-07-10",2300.5242109999999,0.26,"F","2013-07-05"]
[760199,"2013-07-11",2300.8230239999998,0.26,"F","2013-07-05"]
[760199,"2013-07-12",2301.1218760000002,0.26,"F","2013-07-05"]
[760199,"2013-07-15",2301.4207670000001,0.26,"F","2013-07-05"]
[760199,"2013-07-16",2301.5507659999998,0.13,"P","2013-07-16"]
[760199,"2013-07-17",2301.680773,0.13,"P","2013-07-16"]
[760199,"2013-07-18",2301.8107869999999,0.13,"P","2013-07-16"]
[760199,"2013-07-19",2301.9408090000002,0.13,"P","2013-07-16"]
[760199,"2013-07-22",2301.5708420000001,0.03,"P","2013-07-22"]
[760199,"2013-07-23",2301.6008579999998,0.03,"P","2013-07-22"]
[760199,"2013-07-24",2301.6308739999999,0.03,"P","2013-07-22"]
[760199,"2013-07-25",2301.660891,0.03,"P","2013-07-22"]
[760199,"2013-07-26",2301.6909089999999,0.03,"P","2013-07-22"]
[760199,"2013-07-29",2301.720926,0.03,"P","2013-07-22"]
[760199,"2013-07-30",2301.7509449999998,0.03,"P","2013-07-22"]
[760199,"2013-07-31",2301.7809630000002,0.03,"P","2013-07-22"]
[760199,"2013-08-01",2301.810982,0.03,"P","2013-07-22"]
[760199,"2013-08-02",2301.8410009999998,0.03,"P","2013-07-22"]
[760199,"2013-08-05",2301.8710209999999,0.03,"P","2013-07-22"]
[760199,"2013-08-06",2301.9010410000001,0.03,"P","2013-07-22"]
[760199,"2013-08-07",2301.9288750000001,0.03,"F","2013-08-07"]
[760199,"2013-08-08",2301.958768,0.03,"F","2013-08-07"]
[760199,"2013-08-09",2301.98866,0.03,"F","2013-08-07"]
[760199,"2013-08-12",2302.0185529999999,0.03,"F","2013-08-07"]
[760199,"2013-08-13",2302.0484470000001,0.03,"F","2013-08-07"]
[760199,"2013-08-14",2302.0783409999999,0.03,"F","2013-08-07"]
[760199,"2013-08-15",2302.1082350000001,0.03,"F","2013-08-07"]
[760199,"2013-08-16",2302.4112749999999,0.28999999999999998,"P","2013-08-16"]
[760199,"2013-08-19",2302.7143550000001,0.28999999999999998,"P","2013-08-16"]
[760199,"2013-08-20",2303.017476,0.28999999999999998,"P","2013-08-16"]
[760199,"2013-08-21",2303.3206359999999,0.28999999999999998,"P","2013-08-16"]
[760199,"2013-08-22",2303.4672070000001,0.26,"P","2013-08-22"]
[760199,"2013-08-23",2303.7390970000001,0.26,"P","2013-08-22"]
[760199,"2013-08-26",2304.0110199999999,0.26,"P","2013-08-22"]
[760199,"2013-08-27",2304.2829750000001,0.26,"P","2013-08-22"]
[760199,"2013-08-28",2304.5549620000002,0.26,"P","2013-08-22"]
[760199,"2013-08-29",2304.8269810000002,0.26,"P","2013-08-22"]
[760199,"2013-08-30",2305.0990320000001,0.26,"P","2013-08-22"]
[760199,"2013-09-02",2305.3711159999998,0.26,"P","2013-08-22"]
[760199,"2013-09-03",2305.643231,0.26,"P","2013-08-22"]
[760199,"2013-09-04",2305.915379,0.26,"P","2013-08-22"]
[760199,"2013-09-05",2306.1875580000001,0.26,"P","2013-08-22"]
[760199,"2013-09-06",2306.1247539999999,0.24,"F","2013-09-06"]
[760199,"2013-09-09",2306.3760189999998,0.24,"F","2013-09-06"]
[760199,"2013-09-10",2306.6273110000002,0.24,"F","2013-09-06"]
[760199,"2013-09-11",2306.878631,0.24,"F","2013-09-06"]
[760199,"2013-09-12",2307.1299779999999,0.24,"F","2013-09-06"]
[760199,"2013-09-13",2307.3813519999999,0.24,"F","2013-09-06"]
[760199,"2013-09-16",2307.6327550000001,0.24,"F","2013-09-06"]
[760199,"2013-09-17",2308.0824149999999,0.41,"P","2013-09-17"]
[760199,"2013-09-18",2308.5321629999999,0.41,"P","2013-09-17"]
[760199,"2013-09-19",2308.9819990000001,0.41,"P","2013-09-17"]
[760199,"2013-09-20",2309.4319220000002,0.41,"P","2013-09-17"]
[760199,"2013-09-23",2309.498423,0.34,"P","2013-09-23"]
[760199,"2013-09-24",2309.8717379999998,0.34,"P","2013-09-23"]
[760199,"2013-09-25",2310.2451129999999,0.34,"P","2013-09-23"]
[760199,"2013-09-26",2310.6185489999998,0.34,"P","2013-09-23"]
[760199,"2013-09-27",2310.9920440000001,0.34,"P","2013-09-23"]
[760199,"2013-09-30",2311.365601,0.34,"P","2013-09-23"]
[760199,"2013-10-01",2311.7392169999998,0.34,"P","2013-09-23"]
[760199,"2013-10-02",2312.1128939999999,0.34,"P","2013-09-23"]
[760199,"2013-10-03",2312.4866310000002,0.34,"P","2013-09-23"]
[760199,"2013-10-04",2312.8604289999998,0.34,"P","2013-09-23"]
[760199,"2013-10-07",2313.2342870000002,0.34,"P","2013-09-23"]
[760199,"2013-10-08",2313.6082059999999,0.34,"P","2013-09-23"]
[760199,"2013-10-09",2314.1684580000001,0.35,"F","2013-10-09"]
[760199,"2013-10-10",2314.5534870000001,0.35,"F","2013-10-09"]
[760199,"2013-10-11",2314.93858,0.35,"F","2013-10-09"]
[760199,"2013-10-14",2315.3237370000002,0.35,"F","2013-10-09"]
[760199,"2013-10-15",2315.708959,0.35,"F","2013-10-09"]
[760199,"2013-10-16",2316.281293,0.56999999999999995,"P","2013-10-16"]
[760199,"2013-10-17",2316.8537689999998,0.56999999999999995,"P","2013-10-16"]
[760199,"2013-10-18",2317.4263860000001,0.56999999999999995,"P","2013-10-16"]
[760199,"2013-10-21",2318.079307,0.59,"P","2013-10-21"]
[760199,"2013-10-22",2318.672274,0.59,"P","2013-10-21"]
[760199,"2013-10-23",2319.2653919999998,0.59,"P","2013-10-21"]
[760199,"2013-10-24",2319.8586610000002,0.59,"P","2013-10-21"]
[760199,"2013-10-25",2320.4520830000001,0.59,"P","2013-10-21"]
[760199,"2013-10-28",2321.0456559999998,0.59,"P","2013-10-21"]
[760199,"2013-10-29",2321.639381,0.59,"P","2013-10-21"]
[760199,"2013-10-30",2322.2332580000002,0.59,"P","2013-10-21"]
[760199,"2013-10-31",2322.8272870000001,0.59,"P","2013-10-21"]
[760199,"2013-11-01",2323.421468,0.59,"P","2013-10-21"]
[760199,"2013-11-04",2324.0158000000001,0.59,"P","2013-10-21"]
[760199,"2013-11-05",2324.6102850000002,0.59,"P","2013-10-21"]
[760199,"2013-11-06",2325.2049219999999,0.59,"P","2013-10-21"]
[760199,"2013-11-07",2325.4568800000002,0.56999999999999995,"F","2013-11-07"]
[760199,"2013-11-08",2326.031563,0.56999999999999995,"F","2013-11-07"]
[760199,"2013-11-11",2326.6063880000002,0.56999999999999995,"F","2013-11-07"]
[760199,"2013-11-12",2327.1813560000001,0.56999999999999995,"F","2013-11-07"]
[760199,"2013-11-13",2327.7564649999999,0.56999999999999995,"F","2013-11-07"]
[760199,"2013-11-14",2328.331717,0.56999999999999995,"F","2013-11-07"]
[760199,"2013-11-18",2328.907111,0.56999999999999995,"F","2013-11-07"]
[760199,"2013-11-19",2329.6963930000002,0.68,"P","2013-11-19"]
[760199,"2013-11-20",2330.3006959999998,0.6,"P","2013-11-20"]
[760199,"2013-11-21",2330.9978019999999,0.6,"P","2013-11-20"]
[760199,"2013-11-22",2331.6951159999999,0.6,"P","2013-11-20"]
[760199,"2013-11-25",2332.3926390000001,0.6,"P","2013-11-20"]
[760199,"2013-11-26",2333.0903699999999,0.6,"P","2013-11-20"]
[760199,"2013-11-27",2333.7883099999999,0.6,"P","2013-11-20"]
[760199,"2013-11-28",2334.4864590000002,0.6,"P","2013-11-20"]
[760199,"2013-11-29",2335.184816,0.6,"P","2013-11-20"]
[760199,"2013-12-02",2335.8833829999999,0.6,"P","2013-11-20"]
[760199,"2013-12-03",2336.582159,0.6,"P","2013-11-20"]
[760199,"2013-12-04",2337.2811430000002,0.6,"P","2013-11-20"]
[760199,"2013-12-05",2337.980337,0.6,"P","2013-11-20"]
[760199,"2013-12-06",2337.7051609999999,0.54,"F","2013-12-06"]
[760199,"2013-12-09",2338.3348639999999,0.54,"F","2013-12-06"]
[760199,"2013-12-10",2338.9647359999999,0.54,"F","2013-12-06"]
[760199,"2013-12-11",2339.5947780000001,0.54,"F","2013-12-06"]
[760199,"2013-12-12",2340.2249889999998,0.54,"F","2013-12-06"]
[760199,"2013-12-13",2340.8553710000001,0.54,"F","2013-12-06"]
[760199,"2013-12-16",2341.4859219999998,0.54,"F","2013-12-06"]
[760199,"2013-12-17",2342.3259870000002,0.72,"P","2013-12-17"]
[760199,"2013-12-18",2343.166354,0.72,"P","2013-12-17"]
[760199,"2013-12-19",2344.0070219999998,0.72,"P","2013-12-17"]
[760199,"2013-12-20",2345.3134249999998,0.82,"P","2013-12-20"]
[760199,"2013-12-23",2346.2712780000002,0.82,"P","2013-12-20"]
[760199,"2013-12-24",2347.2295220000001,0.82,"P","2013-12-20"]
[760199,"2013-12-26",2348.188157,0.82,"P","2013-12-20"]
[760199,"2013-12-27",2349.1471849999998,0.82,"P","2013-12-20"]
[760199,"2013-12-30",2350.1066030000002,0.82,"P","2013-12-20"]
[760199,"2013-12-31",2351.0664139999999,0.82,"P","2013-12-20"]
[760199,"2014-01-02",2352.0266160000001,0.82,"P","2013-12-20"]
[760199,"2014-01-03",2352.9872110000001,0.82,"P","2013-12-20"]
[760199,"2014-01-06",2353.948198,0.82,"P","2013-12-20"]
[760199,"2014-01-07",2354.9095779999998,0.82,"P","2013-12-20"]
[760199,"2014-01-08",2355.8713499999999,0.82,"P","2013-12-20"]
[760199,"2014-01-09",2356.8335149999998,0.82,"P","2013-12-20"]
[760199,"2014-01-10",2359.7829040000001,0.92,"F","2014-01-10"]
[760199,"2014-01-13",2360.8636390000001,0.92,"F","2014-01-10"]
[760199,"2014-01-14",2361.9448689999999,0.92,"F","2014-01-10"]
[760199,"2014-01-15",2363.0265939999999,0.92,"F","2014-01-10"]
[760199,"2014-01-16",2363.773991,0.73,"P","2014-01-16"]
[760199,"2014-01-17",2364.5216260000002,0.73,"P","2014-01-16"]
[760199,"2014-01-20",2365.2694969999998,0.73,"P","2014-01-16"]
[760199,"2014-01-21",2366.0176040000001,0.73,"P","2014-01-16"]
[760199,"2014-01-22",2366.7659480000002,0.73,"P","2014-01-16"]
[760199,"2014-01-23",2367.514529,0.73,"P","2014-01-16"]
[760199,"2014-01-24",2367.6191490000001,0.64,"P","2014-01-24"]
[760199,"2014-01-27",2368.2759569999998,0.64,"P","2014-01-24"]
[760199,"2014-01-28",2368.9329459999999,0.64,"P","2014-01-24"]
[760199,"2014-01-29",2369.590119,0.64,"P","2014-01-24"]
[760199,"2014-01-30",2370.2474729999999,0.64,"P","2014-01-24"]
[760199,"2014-01-31",2370.9050099999999,0.64,"P","2014-01-24"]
[760199,"2014-02-03",2371.5627290000002,0.64,"P","2014-01-24"]
[760199,"2014-02-04",2372.2206299999998,0.64,"P","2014-01-24"]
[760199,"2014-02-05",2372.8787139999999,0.64,"P","2014-01-24"]
[760199,"2014-02-06",2373.5369810000002,0.64,"P","2014-01-24"]
[760199,"2014-02-07",2372.6283830000002,0.55000000000000004,"F","2014-02-07"]
[760199,"2014-02-10",2373.194407,0.55000000000000004,"F","2014-02-07"]
[760199,"2014-02-11",2373.7605669999998,0.55000000000000004,"F","2014-02-07"]
[760199,"2014-02-12",2374.3268619999999,0.55000000000000004,"F","2014-02-07"]
[760199,"2014-02-13",2374.8932909999999,0.55000000000000004,"F","2014-02-07"]
[760199,"2014-02-14",2375.4598559999999,0.55000000000000004,"F","2014-02-07"]
[760199,"2014-02-17",2376.0265570000001,0.55000000000000004,"F","2014-02-07"]
[760199,"2014-02-18",2376.8819440000002,0.65,"P","2014-02-18"]
[760199,"2014-02-19",2377.7376380000001,0.65,"P","2014-02-18"]
[760199,"2014-02-20",2378.5936419999998,0.65,"P","2014-02-18"]
[760199,"2014-02-21",2379.4499529999998,0.65,"P","2014-02-18"]
[760199,"2014-02-24",2380.2408770000002,0.64,"P","2014-02-24"]
[760199,"2014-02-25",2381.0846379999998,0.64,"P","2014-02-24"]
[760199,"2014-02-26",2381.9286980000002,0.64,"P","2014-02-24"]
[760199,"2014-02-27",2382.7730569999999,0.64,"P","2014-02-24"]
[760199,"2014-02-28",2383.6177149999999,0.64,"P","2014-02-24"]
[760199,"2014-03-05",2384.462673,0.64,"P","2014-02-24"]
[760199,"2014-03-06",2385.3079299999999,0.64,"P","2014-02-24"]
[760199,"2014-03-07",2386.153487,0.64,"P","2014-02-24"]
[760199,"2014-03-10",2386.9993439999998,0.64,"P","2014-02-24"]
[760199,"2014-03-11",2387.8454999999999,0.64,"P","2014-02-24"]
[760199,"2014-03-12",2389.6751920000002,0.69,"F","2014-03-12"]
[760199,"2014-03-13",2390.587884,0.69,"F","2014-03-12"]
[760199,"2014-03-14",2391.5009239999999,0.69,"F","2014-03-12"]
[760199,"2014-03-17",2392.4143140000001,0.69,"F","2014-03-12"]
[760199,"2014-03-18",2393.2770220000002,0.76,"P","2014-03-18"]
[760199,"2014-03-19",2394.1400410000001,0.76,"P","2014-03-18"]
[760199,"2014-03-20",2395.0033709999998,0.76,"P","2014-03-18"]
[760199,"2014-03-21",2395.867013,0.76,"P","2014-03-18"]
[760199,"2014-03-24",2397.1839060000002,0.84,"P","2014-03-24"]
[760199,"2014-03-25",2398.1389650000001,0.84,"P","2014-03-24"]
[760199,"2014-03-26",2399.0944039999999,0.84,"P","2014-03-24"]
[760199,"2014-03-27",2400.0502240000001,0.84,"P","2014-03-24"]
[760199,"2014-03-28",2401.006425,0.84,"P","2014-03-24"]
[760199,"2014-03-31",2401.9630069999998,0.84,"P","2014-03-24"]
[760199,"2014-04-01",2402.9199699999999,0.84,"P","2014-03-24"]
[760199,"2014-04-02",2403.8773139999998,0.84,"P","2014-03-24"]
[760199,"2014-04-03",2404.8350399999999,0.84,"P","2014-03-24"]
[760199,"2014-04-04",2405.7931469999999,0.84,"P","2014-03-24"]
[760199,"2014-04-07",2406.751636,0.84,"P","2014-03-24"]
[760199,"2014-04-08",2407.7105059999999,0.84,"P","2014-03-24"]
[760199,"2014-04-09",2410.217486,0.92,"F","2014-04-09"]
[760199,"2014-04-10",2411.2688469999998,0.92,"F","2014-04-09"]
[760199,"2014-04-11",2412.3206679999998,0.92,"F","2014-04-09"]
[760199,"2014-04-14",2413.3729469999998,0.92,"F","2014-04-09"]
[760199,"2014-04-15",2414.4256850000002,0.92,"F","2014-04-09"]
[760199,"2014-04-16",2415.4132260000001,0.78,"P","2014-04-16"]
[760199,"2014-04-17",2416.4011719999999,0.78,"P","2014-04-16"]
[760199,"2014-04-22",2417.4273929999999,0.79,"P","2014-04-22"]
[760199,"2014-04-23",2418.4287920000002,0.79,"P","2014-04-22"]
[760199,"2014-04-24",2419.4306059999999,0.79,"P","2014-04-22"]
[760199,"2014-04-25",2420.4328340000002,0.79,"P","2014-04-22"]
[760199,"2014-04-28",2421.4354779999999,0.79,"P","2014-04-22"]
[760199,"2014-04-29",2422.438537,0.79,"P","2014-04-22"]
[760199,"2014-04-30",2423.4420110000001,0.79,"P","2014-04-22"]
[760199,"2014-05-02",2424.4459019999999,0.79,"P","2014-04-22"]
[760199,"2014-05-05",2425.4502080000002,0.79,"P","2014-04-22"]
[760199,"2014-05-06",2426.4549299999999,0.79,"P","2014-04-22"]
[760199,"2014-05-07",2427.4600679999999,0.79,"P","2014-04-22"]
[760199,"2014-05-08",2428.4656230000001,0.79,"P","2014-04-22"]
[760199,"2014-05-09",2427.1881600000002,0.67,"F","2014-05-09"]
[760199,"2014-05-12",2428.0413859999999,0.67,"F","2014-05-09"]
[760199,"2014-05-13",2428.8949130000001,0.67,"F","2014-05-09"]
[760199,"2014-05-14",2429.7487390000001,0.67,"F","2014-05-09"]
[760199,"2014-05-15",2430.6028660000002,0.67,"F","2014-05-09"]
[760199,"2014-05-16",2431.1209690000001,0.47,"P","2014-05-16"]
[760199,"2014-05-19",2431.6391840000001,0.47,"P","2014-05-16"]
[760199,"2014-05-20",2432.1575090000001,0.47,"P","2014-05-16"]
[760199,"2014-05-21",2432.6759440000001,0.47,"P","2014-05-16"]
[760199,"2014-05-22",2433.1944899999999,0.47,"P","2014-05-22"]
[760199,"2014-05-23",2433.7131460000001,0.47,"P","2014-05-22"]
[760199,"2014-05-26",2434.2319130000001,0.47,"P","2014-05-22"]
[760199,"2014-05-27",2434.7507900000001,0.47,"P","2014-05-22"]
[760199,"2014-05-28",2435.2697779999999,0.47,"P","2014-05-22"]
[760199,"2014-05-29",2435.788877,0.47,"P","2014-05-22"]
[760199,"2014-05-30",2436.308086,0.47,"P","2014-05-22"]
[760199,"2014-06-02",2436.8274059999999,0.47,"P","2014-05-22"]
[760199,"2014-06-03",2437.3468370000001,0.47,"P","2014-05-22"]
[760199,"2014-06-04",2437.8663790000001,0.47,"P","2014-05-22"]
[760199,"2014-06-05",2438.386031,0.47,"P","2014-05-22"]
[760199,"2014-06-06",2438.728032,0.46,"F","2014-06-06"]
[760199,"2014-06-09",2439.2367549999999,0.46,"F","2014-06-06"]
[760199,"2014-06-10",2439.7455850000001,0.46,"F","2014-06-06"]
[760199,"2014-06-11",2440.2545209999998,0.46,"F","2014-06-06"]
[760199,"2014-06-12",2440.763563,0.46,"F","2014-06-06"]
[760199,"2014-06-13",2441.272712,0.46,"F","2014-06-06"]
[760199,"2014-06-16",2441.7819669999999,0.46,"F","2014-06-06"]
[760199,"2014-06-17",2442.2085699999998,0.35,"P","2014-06-17"]
[760199,"2014-06-18",2442.6352470000002,0.35,"P","2014-06-17"]
[760199,"2014-06-20",2443.1715399999998,0.38,"P","2014-06-20"]
[760199,"2014-06-23",2443.6349059999998,0.38,"P","2014-06-20"]
[760199,"2014-06-24",2444.0983609999998,0.38,"P","2014-06-20"]
[760199,"2014-06-25",2444.5619040000001,0.38,"P","2014-06-20"]
[760199,"2014-06-26",2445.0255339999999,0.38,"P","2014-06-20"]
[760199,"2014-06-27",2445.4892530000002,0.38,"P","2014-06-20"]
[760199,"2014-06-30",2445.9530589999999,0.38,"P","2014-06-20"]
[760199,"2014-07-01",2446.4169529999999,0.38,"P","2014-06-20"]
[760199,"2014-07-02",2446.8809350000001,0.38,"P","2014-06-20"]
[760199,"2014-07-03",2447.345006,0.38,"P","2014-06-20"]
[760199,"2014-07-04",2447.8091639999998,0.38,"P","2014-06-20"]
[760199,"2014-07-07",2448.2734099999998,0.38,"P","2014-06-20"]
[760199,"2014-07-08",2449.1035630000001,0.4,"F","2014-07-08"]
[760199,"2014-07-09",2449.5924490000002,0.4,"F","2014-07-08"]
[760199,"2014-07-10",2450.0814329999998,0.4,"F","2014-07-08"]
[760199,"2014-07-11",2450.5705149999999,0.4,"F","2014-07-08"]
[760199,"2014-07-14",2451.059694,0.4,"F","2014-07-08"]
[760199,"2014-07-15",2451.5489710000002,0.4,"F","2014-07-08"]
[760199,"2014-07-16",2451.8151250000001,0.25,"P","2014-07-16"]
[760199,"2014-07-17",2452.0813090000001,0.25,"P","2014-07-16"]
[760199,"2014-07-18",2452.3475210000001,0.25,"P","2014-07-16"]
[760199,"2014-07-21",2452.613762,0.25,"P","2014-07-16"]
[760199,"2014-07-22",2452.8800329999999,0.25,"P","2014-07-16"]
[760199,"2014-07-23",2452.3160720000001,0.12,"P","2014-07-23"]
[760199,"2014-07-24",2452.443945,0.12,"P","2014-07-23"]
[760199,"2014-07-25",2452.5718259999999,0.12,"P","2014-07-23"]
[760199,"2014-07-28",2452.6997120000001,0.12,"P","2014-07-23"]
[760199,"2014-07-29",2452.8276059999998,0.12,"P","2014-07-23"]
[760199,"2014-07-30",2452.9555059999998,0.12,"P","2014-07-23"]
[760199,"2014-07-31",2453.0834129999998,0.12,"P","2014-07-23"]
[760199,"2014-08-01",2453.211327,0.12,"P","2014-07-23"]
[760199,"2014-08-04",2453.3392469999999,0.12,"P","2014-07-23"]
[760199,"2014-08-05",2453.4671739999999,0.12,"P","2014-07-23"]
[760199,"2014-08-06",2453.5951070000001,0.12,"P","2014-07-23"]
[760199,"2014-08-07",2453.7230479999998,0.12,"P","2014-07-23"]
[760199,"2014-08-08",2451.7428490000002,0.01,"F","2014-08-08"]
[760199,"2014-08-11",2451.75362,0.01,"F","2014-08-08"]
[760199,"2014-08-12",2451.764392,0.01,"F","2014-08-08"]
[760199,"2014-08-13",2451.7751640000001,0.01,"F","2014-08-08"]
[760199,"2014-08-14",2451.7859349999999,0.01,"F","2014-08-08"]
[760199,"2014-08-15",2451.796707,0.01,"F","2014-08-08"]
[760199,"2014-08-18",2452.0649429999999,0.23,"P","2014-08-18"]
[760199,"2014-08-19",2452.3332089999999,0.23,"P","2014-08-18"]
[760199,"2014-08-20",2452.6015040000002,0.23,"P","2014-08-18"]
[760199,"2014-08-21",2452.963049,0.25,"P","2014-08-21"]
[760199,"2014-08-22",2453.2547209999998,0.25,"P","2014-08-21"]
[760199,"2014-08-25",2453.5464280000001,0.25,"P","2014-08-21"]
[760199,"2014-08-26",2453.83817,0.25,"P","2014-08-21"]
[760199,"2014-08-27",2454.1299469999999,0.25,"P","2014-08-21"]
[760199,"2014-08-28",2454.421758,0.25,"P","2014-08-21"]
[760199,"2014-08-29",2454.7136030000001,0.25,"P","2014-08-21"]
[760199,"2014-09-01",2455.0054839999998,0.25,"P","2014-08-21"]
[760199,"2014-09-02",2455.297399,0.25,"P","2014-08-21"]
[760199,"2014-09-03",2455.5893489999999,0.25,"P","2014-08-21"]
[760199,"2014-09-04",2455.8813340000002,0.25,"P","2014-08-21"]
[760199,"2014-09-05",2456.1747679999999,0.25,"F","2014-09-05"]
[760199,"2014-09-08",2456.4669159999999,0.25,"F","2014-09-05"]
[760199,"2014-09-09",2456.7590989999999,0.25,"F","2014-09-05"]
[760199,"2014-09-10",2457.0513169999999,0.25,"F","2014-09-05"]
[760199,"2014-09-11",2457.34357,0.25,"F","2014-09-05"]
[760199,"2014-09-12",2457.6358580000001,0.25,"F","2014-09-05"]
[760199,"2014-09-15",2457.9281810000002,0.25,"F","2014-09-05"]
[760199,"2014-09-16",2458.3853549999999,0.41,"P","2014-09-16"]
[760199,"2014-09-17",2458.8426140000001,0.41,"P","2014-09-16"]
[760199,"2014-09-18",2459.2999589999999,0.41,"P","2014-09-16"]
[760199,"2014-09-19",2459.7573889999999,0.41,"P","2014-09-16"]
[760199,"2014-09-22",2460.5489400000001,0.47,"P","2014-09-22"]
[760199,"2014-09-23",2461.0734269999998,0.47,"P","2014-09-22"]
[760199,"2014-09-24",2461.5980260000001,0.47,"P","2014-09-22"]
[760199,"2014-09-25",2462.1227370000001,0.47,"P","2014-09-22"]
[760199,"2014-09-26",2462.6475599999999,0.47,"P","2014-09-22"]
[760199,"2014-09-29",2463.1724939999999,0.47,"P","2014-09-22"]
[760199,"2014-09-30",2463.697541,0.47,"P","2014-09-22"]
[760199,"2014-10-01",2464.2226989999999,0.47,"P","2014-09-22"]
[760199,"2014-10-02",2464.747969,0.47,"P","2014-09-22"]
[760199,"2014-10-03",2465.2733509999998,0.47,"P","2014-09-22"]
[760199,"2014-10-06",2465.7988460000001,0.47,"P","2014-09-22"]
[760199,"2014-10-07",2466.3244519999998,0.47,"P","2014-09-22"]
[760199,"2014-10-08",2468.7466989999998,0.56999999999999995,"F","2014-10-08"]
[760199,"2014-10-09",2469.3845630000001,0.56999999999999995,"F","2014-10-08"]
[760199,"2014-10-10",2470.0225919999998,0.56999999999999995,"F","2014-10-08"]
[760199,"2014-10-13",2470.6607859999999,0.56999999999999995,"F","2014-10-08"]
[760199,"2014-10-14",2471.299145,0.56999999999999995,"F","2014-10-08"]
[760199,"2014-10-15",2471.9376689999999,0.56999999999999995,"F","2014-10-08"]
[760199,"2014-10-16",2472.484461,0.51,"P","2014-10-16"]
[760199,"2014-10-17",2473.031375,0.51,"P","2014-10-16"]
[760199,"2014-10-20",2473.5784100000001,0.51,"P","2014-10-16"]
[760199,"2014-10-21",2474.1255649999998,0.51,"P","2014-10-16"]
[760199,"2014-10-22",2474.5122510000001,0.48,"P","2014-10-22"]
[760199,"2014-10-23",2475.0274890000001,0.48,"P","2014-10-22"]
[760199,"2014-10-24",2475.5428339999999,0.48,"P","2014-10-22"]
[760199,"2014-10-27",2476.0582869999998,0.48,"P","2014-10-22"]
[760199,"2014-10-28",2476.5738470000001,0.48,"P","2014-10-22"]
[760199,"2014-10-29",2477.0895139999998,0.48,"P","2014-10-22"]
[760199,"2014-10-30",2477.6052890000001,0.48,"P","2014-10-22"]
[760199,"2014-10-31",2478.1211709999998,0.48,"P","2014-10-22"]
[760199,"2014-11-03",2478.6371610000001,0.48,"P","2014-10-22"]
[760199,"2014-11-04",2479.1532579999998,0.48,"P","2014-10-22"]
[760199,"2014-11-05",2479.6694619999998,0.48,"P","2014-10-22"]
[760199,"2014-11-06",2480.185774,0.48,"P","2014-10-22"]
[760199,"2014-11-07",2479.605759,0.42,"F","2014-11-07"]
[760199,"2014-11-10",2480.0575640000002,0.42,"F","2014-11-07"]
[760199,"2014-11-11",2480.50945,0.42,"F","2014-11-07"]
[760199,"2014-11-12",2480.9614190000002,0.42,"F","2014-11-07"]
[760199,"2014-11-13",2481.41347,0.42,"F","2014-11-07"]
[760199,"2014-11-14",2481.8656040000001,0.42,"F","2014-11-07"]
[760199,"2014-11-17",2482.3178200000002,0.42,"F","2014-11-07"]
[760199,"2014-11-18",2483.072741,0.61,"P","2014-11-18"]
[760199,"2014-11-19",2483.8278930000001,0.61,"P","2014-11-18"]
[760199,"2014-11-20",2484.2868309999999,0.53,"P","2014-11-20"]
[760199,"2014-11-21",2484.9435159999998,0.53,"P","2014-11-20"]
[760199,"2014-11-24",2485.6003740000001,0.53,"P","2014-11-20"]
[760199,"2014-11-25",2486.2574049999998,0.53,"P","2014-11-20"]
[760199,"2014-11-26",2486.9146110000001,0.53,"P","2014-11-20"]
[760199,"2014-11-27",2487.571989,0.53,"P","2014-11-20"]
[760199,"2014-11-28",2488.229542,0.53,"P","2014-11-20"]
[760199,"2014-12-01",2488.8872689999998,0.53,"P","2014-11-20"]
[760199,"2014-12-02",2489.545169,0.53,"P","2014-11-20"]
[760199,"2014-12-03",2490.2032429999999,0.53,"P","2014-11-20"]
[760199,"2014-12-04",2490.861492,0.53,"P","2014-11-20"]
[760199,"2014-12-05",2491.172583,0.51,"F","2014-12-05"]
[760199,"2014-12-08",2491.806274,0.51,"F","2014-12-05"]
[760199,"2014-12-09",2492.440126,0.51,"F","2014-12-05"]
[760199,"2014-12-10",2493.0741379999999,0.51,"F","2014-12-05"]
[760199,"2014-12-11",2493.7083130000001,0.51,"F","2014-12-05"]
[760199,"2014-12-12",2494.3426479999998,0.51,"F","2014-12-05"]
[760199,"2014-12-15",2494.9771460000002,0.51,"F","2014-12-05"]
[760199,"2014-12-16",2495.9122189999998,0.79,"P","2014-12-16"]
[760199,"2014-12-17",2496.8476439999999,0.79,"P","2014-12-16"]
[760199,"2014-12-18",2497.783418,0.79,"P","2014-12-16"]
[760199,"2014-12-19",2498.719544,0.79,"P","2014-12-16"]
[760199,"2014-12-22",2499.6560199999999,0.79,"P","2014-12-22"]
[760199,"2014-12-23",2500.5928479999998,0.79,"P","2014-12-22"]
[760199,"2014-12-24",2501.5300259999999,0.79,"P","2014-12-22"]
[760199,"2014-12-26",2502.4675560000001,0.79,"P","2014-12-22"]
[760199,"2014-12-29",2503.4054369999999,0.79,"P","2014-12-22"]
[760199,"2014-12-30",2504.3436700000002,0.79,"P","2014-12-22"]
[760199,"2014-12-31",2505.2822540000002,0.79,"P","2014-12-22"]
[760199,"2015-01-02",2506.2211900000002,0.79,"P","2014-12-22"]
[760199,"2015-01-05",2507.1604779999998,0.79,"P","2014-12-22"]
[760199,"2015-01-06",2508.1001179999998,0.79,"P","2014-12-22"]
[760199,"2015-01-07",2509.0401099999999,0.79,"P","2014-12-22"]
[760199,"2015-01-08",2509.980454,0.79,"P","2014-12-22"]
[760199,"2015-01-09",2510.7185599999998,0.78,"F","2015-01-09"]
[760199,"2015-01-12",2511.6476120000002,0.78,"F","2015-01-09"]
[760199,"2015-01-13",2512.5770080000002,0.78,"F","2015-01-09"]
[760199,"2015-01-14",2513.5067490000001,0.78,"F","2015-01-09"]
[760199,"2015-01-15",2514.4368330000002,0.78,"F","2015-01-09"]
[760199,"2015-01-16",2515.7327310000001,1.1399999999999999,"P","2015-01-16"]
[760199,"2015-01-19",2517.029297,1.1399999999999999,"P","2015-01-16"]
[760199,"2015-01-20",2518.326532,1.1399999999999999,"P","2015-01-16"]
[760199,"2015-01-21",2519.6244350000002,1.1399999999999999,"P","2015-01-16"]
[760199,"2015-01-22",2520.9230069999999,1.1399999999999999,"P","2015-01-16"]
[760199,"2015-01-23",2522.2222489999999,1.1399999999999999,"P","2015-01-16"]
[760199,"2015-01-26",2524.3157809999998,1.24,"P","2015-01-26"]
[760199,"2015-01-27",2525.7302239999999,1.24,"P","2015-01-26"]
[760199,"2015-01-28",2527.1454600000002,1.24,"P","2015-01-26"]
[760199,"2015-01-29",2528.5614890000002,1.24,"P","2015-01-26"]
[760199,"2015-01-30",2529.9783109999998,1.24,"P","2015-01-26"]
[760199,"2015-02-02",2531.395927,1.24,"P","2015-01-26"]
[760199,"2015-02-03",2532.8143369999998,1.24,"P","2015-01-26"]
[760199,"2015-02-04",2534.2335419999999,1.24,"P","2015-01-26"]
[760199,"2015-02-05",2535.6535429999999,1.24,"P","2015-01-26"]
[760199,"2015-02-06",2537.0733230000001,1.24,"F","2015-02-06"]
[760199,"2015-02-09",2538.4948509999999,1.24,"F","2015-02-06"]
[760199,"2015-02-10",2539.917175,1.24,"F","2015-02-06"]
[760199,"2015-02-11",2541.3402970000002,1.24,"F","2015-02-06"]
[760199,"2015-02-12",2542.7642150000001,1.24,"F","2015-02-06"]
[760199,"2015-02-13",2544.188932,1.24,"F","2015-02-06"]
[760199,"2015-02-18",2545.6144469999999,1.24,"F","2015-02-06"]
[760199,"2015-02-19",2547.0640659999999,1.03,"P","2015-02-19"]
[760199,"2015-02-20",2548.51451,1.03,"P","2015-02-19"]
[760199,"2015-02-23",2549.9657809999999,1.03,"P","2015-02-19"]
[760199,"2015-02-24",2551.4178780000002,1.03,"P","2015-02-19"]
[760199,"2015-02-25",2553.221689,1.08,"P","2015-02-25"]
[760199,"2015-02-26",2554.745864,1.08,"P","2015-02-25"]
[760199,"2015-02-27",2556.2709479999999,1.08,"P","2015-02-25"]
[760199,"2015-03-02",2557.7969429999998,1.08,"P","2015-02-25"]
[760199,"2015-03-03",2559.3238489999999,1.08,"P","2015-02-25"]
[760199,"2015-03-04",2560.851666,1.08,"P","2015-02-25"]
[760199,"2015-03-05",2562.3803950000001,1.08,"P","2015-02-25"]
[760199,"2015-03-06",2566.275079,1.22,"F","2015-03-06"]
[760199,"2015-03-09",2568.0043489999998,1.22,"F","2015-03-06"]
[760199,"2015-03-10",2569.7347840000002,1.22,"F","2015-03-06"]
[760199,"2015-03-11",2571.4663850000002,1.22,"F","2015-03-06"]
[760199,"2015-03-12",2573.199153,1.22,"F","2015-03-06"]
[760199,"2015-03-13",2574.9330890000001,1.22,"F","2015-03-06"]
[760199,"2015-03-16",2576.6681939999999,1.22,"F","2015-03-06"]
[760199,"2015-03-17",2578.3625149999998,1.39,"P","2015-03-17"]
[760199,"2015-03-18",2580.0579499999999,1.39,"P","2015-03-17"]
[760199,"2015-03-19",2581.7545,1.39,"P","2015-03-17"]
[760199,"2015-03-20",2583.452166,1.39,"P","2015-03-17"]
[760199,"2015-03-23",2585.2723540000002,1.41,"P","2015-03-23"]
[760199,"2015-03-24",2586.9966300000001,1.41,"P","2015-03-23"]
[760199,"2015-03-25",2588.7220569999999,1.41,"P","2015-03-23"]
[760199,"2015-03-26",2590.4486350000002,1.41,"P","2015-03-23"]
[760199,"2015-03-27",2592.1763639999999,1.41,"P","2015-03-23"]
[760199,"2015-03-30",2593.9052449999999,1.41,"P","2015-03-23"]
[760199,"2015-03-31",2595.63528,1.41,"P","2015-03-23"]
[760199,"2015-04-01",2597.3664680000002,1.41,"P","2015-03-23"]
[760199,"2015-04-02",2599.0988109999998,1.41,"P","2015-03-23"]
[760199,"2015-04-06",2600.8323099999998,1.41,"P","2015-03-23"]
[760199,"2015-04-07",2602.5669640000001,1.41,"P","2015-03-23"]
[760199,"2015-04-08",2602.5432639999999,1.32,"F","2015-04-08"]
[760199,"2015-04-09",2604.1690560000002,1.32,"F","2015-04-08"]
[760199,"2015-04-10",2605.795865,1.32,"F","2015-04-08"]
[760199,"2015-04-13",2607.4236890000002,1.32,"F","2015-04-08"]
[760199,"2015-04-14",2609.0525299999999,1.32,"F","2015-04-08"]
[760199,"2015-04-15",2610.6823890000001,1.32,"F","2015-04-08"]
[760199,"2015-04-16",2611.5412240000001,0.66,"P","2015-04-16"]
[760199,"2015-04-17",2612.4003429999998,0.66,"P","2015-04-16"]
[760199,"2015-04-20",2613.5711740000002,0.74,"P","2015-04-20"]
[760199,"2015-04-22",2614.5348119999999,0.74,"P","2015-04-20"]
[760199,"2015-04-23",2615.4988060000001,0.74,"P","2015-04-20"]
[760199,"2015-04-24",2616.4631549999999,0.74,"P","2015-04-20"]
[760199,"2015-04-27",2617.4278599999998,0.74,"P","2015-04-20"]
[760199,"2015-04-28",2618.3929199999998,0.74,"P","2015-04-20"]
[760199,"2015-04-29",2619.3583370000001,0.74,"P","2015-04-20"]
[760199,"2015-04-30",2620.3241090000001,0.74,"P","2015-04-20"]
[760199,"2015-05-04",2621.2902370000002,0.74,"P","2015-04-20"]
[760199,"2015-05-05",2622.2567220000001,0.74,"P","2015-04-20"]
[760199,"2015-05-06",2623.223563,0.74,"P","2015-04-20"]
[760199,"2015-05-07",2624.19076,0.74,"P","2015-04-20"]
[760199,"2015-05-08",2624.5727379999998,0.71,"F","2015-05-08"]
[760199,"2015-05-11",2625.5013840000001,0.71,"F","2015-05-08"]
[760199,"2015-05-12",2626.430359,0.71,"F","2015-05-08"]
[760199,"2015-05-13",2627.3596630000002,0.71,"F","2015-05-08"]
[760199,"2015-05-14",2628.2892959999999,0.71,"F","2015-05-08"]
[760199,"2015-05-15",2629.219259,0.71,"F","2015-05-08"]
[760199,"2015-05-18",2629.9273330000001,0.54,"P","2015-05-18"]
[760199,"2015-05-19",2630.6355990000002,0.54,"P","2015-05-18"]
[760199,"2015-05-20",2631.344055,0.54,"P","2015-05-18"]
[760199,"2015-05-21",2632.052702,0.54,"P","2015-05-18"]
[760199,"2015-05-22",2632.7615390000001,0.54,"P","2015-05-18"]
[760199,"2015-05-25",2633.6277169999998,0.56000000000000005,"P","2015-05-25"]
[760199,"2015-05-26",2634.3631780000001,0.56000000000000005,"P","2015-05-25"]
[760199,"2015-05-27",2635.098845,0.56000000000000005,"P","2015-05-25"]
[760199,"2015-05-28",2635.8347170000002,0.56000000000000005,"P","2015-05-25"]
[760199,"2015-05-29",2636.5707950000001,0.56000000000000005,"P","2015-05-25"]
[760199,"2015-06-01",2637.3070779999998,0.56000000000000005,"P","2015-05-25"]
[760199,"2015-06-02",2638.0435670000002,0.56000000000000005,"P","2015-05-25"]
[760199,"2015-06-03",2638.7802609999999,0.56000000000000005,"P","2015-05-25"]
[760199,"2015-06-05",2639.5171610000002,0.56000000000000005,"P","2015-05-25"]
[760199,"2015-06-08",2640.2542669999998,0.56000000000000005,"P","2015-05-25"]
[760199,"2015-06-09",2640.991579,0.56000000000000005,"P","2015-05-25"]
[760199,"2015-06-10",2645.745578,0.74,"F","2015-06-10"]
[760199,"2015-06-11",2646.7209429999998,0.74,"F","2015-06-10"]
[760199,"2015-06-12",2647.696668,0.74,"F","2015-06-10"]
[760199,"2015-06-15",2648.6727519999999,0.74,"F","2015-06-10"]
[760199,"2015-06-16",2649.4289640000002,0.63,"P","2015-06-16"]
[760199,"2015-06-17",2650.1853919999999,0.63,"P","2015-06-16"]
[760199,"2015-06-18",2650.9420359999999,0.63,"P","2015-06-16"]
[760199,"2015-06-19",2651.6988959999999,0.63,"P","2015-06-16"]
[760199,"2015-06-22",2653.4737049999999,0.8,"P","2015-06-22"]
[760199,"2015-06-23",2654.4349390000002,0.8,"P","2015-06-22"]
[760199,"2015-06-24",2655.396522,0.8,"P","2015-06-22"]
[760199,"2015-06-25",2656.3584529999998,0.8,"P","2015-06-22"]
[760199,"2015-06-26",2657.320733,0.8,"P","2015-06-22"]
[760199,"2015-06-29",2658.2833609999998,0.8,"P","2015-06-22"]
[760199,"2015-06-30",2659.246337,0.8,"P","2015-06-22"]
[760199,"2015-07-01",2660.2096630000001,0.8,"P","2015-06-22"]
[760199,"2015-07-02",2661.1733380000001,0.8,"P","2015-06-22"]
[760199,"2015-07-03",2662.1373610000001,0.8,"P","2015-06-22"]
[760199,"2015-07-06",2663.1017339999999,0.8,"P","2015-06-22"]
[760199,"2015-07-07",2664.0664569999999,0.8,"P","2015-06-22"]
[760199,"2015-07-08",2664.8295480000002,0.79,"F","2015-07-08"]
[760199,"2015-07-09",2665.783011,0.79,"F","2015-07-08"]
[760199,"2015-07-10",2666.7368150000002,0.79,"F","2015-07-08"]
[760199,"2015-07-13",2667.6909609999998,0.79,"F","2015-07-08"]
[760199,"2015-07-14",2668.6454480000002,0.79,"F","2015-07-08"]
[760199,"2015-07-15",2669.600277,0.79,"F","2015-07-08"]
[760199,"2015-07-16",2670.202342,0.52,"P","2015-07-16"]
[760199,"2015-07-17",2670.8045440000001,0.52,"P","2015-07-16"]
[760199,"2015-07-20",2671.4068809999999,0.52,"P","2015-07-16"]
[760199,"2015-07-21",2672.0093550000001,0.52,"P","2015-07-16"]
[760199,"2015-07-22",2672.6119640000002,0.52,"P","2015-07-16"]
[760199,"2015-07-23",2673.7695480000002,0.6,"P","2015-07-23"]
[760199,"2015-07-24",2674.4650590000001,0.6,"P","2015-07-23"]
[760199,"2015-07-27",2675.1607519999998,0.6,"P","2015-07-23"]
[760199,"2015-07-28",2675.8566249999999,0.6,"P","2015-07-23"]
[760199,"2015-07-29",2676.5526789999999,0.6,"P","2015-07-23"]
[760199,"2015-07-30",2677.2489139999998,0.6,"P","2015-07-23"]
[760199,"2015-07-31",2677.9453309999999,0.6,"P","2015-07-23"]
[760199,"2015-08-03",2678.641928,0.6,"P","2015-07-23"]
[760199,"2015-08-04",2679.3387069999999,0.6,"P","2015-07-23"]
[760199,"2015-08-05",2680.0356670000001,0.6,"P","2015-07-23"]
[760199,"2015-08-06",2680.7328090000001,0.6,"P","2015-07-23"]
[760199,"2015-08-07",2681.8221229999999,0.62,"F","2015-08-07"]
[760199,"2015-08-10",2682.5427949999998,0.62,"F","2015-08-07"]
[760199,"2015-08-11",2683.263661,0.62,"F","2015-08-07"]
[760199,"2015-08-12",2683.9847209999998,0.62,"F","2015-08-07"]
[760199,"2015-08-13",2684.705974,0.62,"F","2015-08-07"]
[760199,"2015-08-14",2685.4274209999999,0.62,"F","2015-08-07"]
[760199,"2015-08-17",2686.149062,0.62,"F","2015-08-07"]
[760199,"2015-08-18",2686.5380180000002,0.28999999999999998,"P","2015-08-18"]
[760199,"2015-08-19",2686.9270299999998,0.28999999999999998,"P","2015-08-18"]
[760199,"2015-08-20",2687.3160990000001,0.28999999999999998,"P","2015-08-18"]
[760199,"2015-08-21",2687.7052239999998,0.28999999999999998,"P","2015-08-18"]
[760199,"2015-08-24",2687.6922669999999,0.23,"P","2015-08-24"]
[760199,"2015-08-25",2688.0010139999999,0.23,"P","2015-08-24"]
[760199,"2015-08-26",2688.3097969999999,0.23,"P","2015-08-24"]
[760199,"2015-08-27",2688.6186160000002,0.23,"P","2015-08-24"]
[760199,"2015-08-28",2688.9274690000002,0.23,"P","2015-08-24"]
[760199,"2015-08-31",2689.236359,0.23,"P","2015-08-24"]
[760199,"2015-09-01",2689.5452839999998,0.23,"P","2015-08-24"]
[760199,"2015-09-02",2689.8542440000001,0.23,"P","2015-08-24"]
[760199,"2015-09-03",2690.1632399999999,0.23,"P","2015-08-24"]
[760199,"2015-09-04",2690.4722710000001,0.23,"P","2015-08-24"]
[760199,"2015-09-08",2690.7813379999998,0.23,"P","2015-08-24"]
[760199,"2015-09-09",2691.0904399999999,0.23,"P","2015-08-24"]
[760199,"2015-09-10",2691.1704679999998,0.22,"F","2015-09-10"]
[760199,"2015-09-11",2691.4661369999999,0.22,"F","2015-09-10"]
[760199,"2015-09-14",2691.7618389999998,0.22,"F","2015-09-10"]
[760199,"2015-09-15",2692.057573,0.22,"F","2015-09-10"]
[760199,"2015-09-16",2692.6204440000001,0.44,"P","2015-09-16"]
[760199,"2015-09-17",2693.183434,0.44,"P","2015-09-16"]
[760199,"2015-09-18",2693.746541,0.44,"P","2015-09-16"]
[760199,"2015-09-21",2694.3097659999999,0.44,"P","2015-09-16"]
[760199,"2015-09-22",2694.8731079999998,0.44,"P","2015-09-16"]
[760199,"2015-09-23",2695.9731609999999,0.51,"P","2015-09-23"]
[760199,"2015-09-24",2696.6263119999999,0.51,"P","2015-09-23"]
[760199,"2015-09-25",2697.279622,0.51,"P","2015-09-23"]
[760199,"2015-09-28",2697.93309,0.51,"P","2015-09-23"]
[760199,"2015-09-29",2698.5867159999998,0.51,"P","2015-09-23"]
[760199,"2015-09-30",2699.2405010000002,0.51,"P","2015-09-23"]
[760199,"2015-10-01",2699.894444,0.51,"P","2015-09-23"]
[760199,"2015-10-02",2700.548546,0.51,"P","2015-09-23"]
[760199,"2015-10-05",2701.2028059999998,0.51,"P","2015-09-23"]
[760199,"2015-10-06",2701.8572239999999,0.51,"P","2015-09-23"]
[760199,"2015-10-07",2703.125462,0.54,"F","2015-10-07"]
[760199,"2015-10-08",2703.818714,0.54,"F","2015-10-07"]
[760199,"2015-10-09",2704.5121439999998,0.54,"F","2015-10-07"]
[760199,"2015-10-13",2705.205751,0.54,"F","2015-10-07"]
[760199,"2015-10-14",2705.8995369999998,0.54,"F","2015-10-07"]
[760199,"2015-10-15",2706.5935009999998,0.54,"F","2015-10-07"]
[760199,"2015-10-16",2707.531109,0.73,"P","2015-10-16"]
[760199,"2015-10-19",2708.4690420000002,0.73,"P","2015-10-16"]
[760199,"2015-10-20",2709.4072999999999,0.73,"P","2015-10-16"]
[760199,"2015-10-21",2710.345883,0.73,"P","2015-10-16"]
[760199,"2015-10-22",2711.6051630000002,0.78,"P","2015-10-22"]
[760199,"2015-10-23",2712.6086089999999,0.78,"P","2015-10-22"]
[760199,"2015-10-26",2713.6124260000001,0.78,"P","2015-10-22"]
[760199,"2015-10-27",2714.616614,0.78,"P","2015-10-22"]
[760199,"2015-10-28",2715.6211739999999,0.78,"P","2015-10-22"]
[760199,"2015-10-29",2716.6261060000002,0.78,"P","2015-10-22"]
[760199,"2015-10-30",2717.63141,0.78,"P","2015-10-22"]
[760199,"2015-11-03",2718.6370849999998,0.78,"P","2015-10-22"]
[760199,"2015-11-04",2719.643133,0.78,"P","2015-10-22"]
[760199,"2015-11-05",2720.6495530000002,0.78,"P","2015-10-22"]
[760199,"2015-11-06",2722.4256999999998,0.82,"F","2015-11-06"]
[760199,"2015-11-09",2723.4844670000002,0.82,"F","2015-11-06"]
[760199,"2015-11-10",2724.5436450000002,0.82,"F","2015-11-06"]
[760199,"2015-11-11",2725.6032359999999,0.82,"F","2015-11-06"]
[760199,"2015-11-12",2726.6632380000001,0.82,"F","2015-11-06"]
[760199,"2015-11-13",2727.723653,0.82,"F","2015-11-06"]
[760199,"2015-11-16",2728.7844810000001,0.82,"F","2015-11-06"]
[760199,"2015-11-17",2729.6265010000002,0.65,"P","2015-11-17"]
[760199,"2015-11-18",2730.468781,0.65,"P","2015-11-17"]
[760199,"2015-11-19",2731.3113210000001,0.65,"P","2015-11-17"]
[760199,"2015-11-20",2733.3938440000002,0.89,"P","2015-11-20"]
[760199,"2015-11-23",2734.5474009999998,0.89,"P","2015-11-20"]
[760199,"2015-11-24",2735.7014450000001,0.89,"P","2015-11-20"]
[760199,"2015-11-25",2736.8559759999998,0.89,"P","2015-11-20"]
[760199,"2015-11-26",2738.0109940000002,0.89,"P","2015-11-20"]
[760199,"2015-11-27",2739.1664999999998,0.89,"P","2015-11-20"]
[760199,"2015-11-30",2740.3224930000001,0.89,"P","2015-11-20"]
[760199,"2015-12-01",2741.4789740000001,0.89,"P","2015-11-20"]
[760199,"2015-12-02",2742.6359430000002,0.89,"P","2015-11-20"]
[760199,"2015-12-03",2743.7934009999999,0.89,"P","2015-11-20"]
[760199,"2015-12-04",2744.9513470000002,0.89,"P","2015-11-20"]
[760199,"2015-12-07",2746.1097810000001,0.89,"P","2015-11-20"]
[760199,"2015-12-08",2747.268705,0.89,"P","2015-11-20"]
[760199,"2015-12-09",2751.0741189999999,1.01,"F","2015-12-09"]
[760199,"2015-12-10",2752.39093,1.01,"F","2015-12-09"]
[760199,"2015-12-11",2753.7083710000002,1.01,"F","2015-12-09"]
[760199,"2015-12-14",2755.0264419999999,1.01,"F","2015-12-09"]
[760199,"2015-12-15",2756.3451460000001,1.01,"F","2015-12-09"]
[760199,"2015-12-16",2757.573449,0.94,"P","2015-12-16"]
[760199,"2015-12-17",2758.8022999999998,0.94,"P","2015-12-16"]
[760199,"2015-12-18",2760.0316979999998,0.94,"P","2015-12-16"]
[760199,"2015-12-21",2761.6783559999999,1.02,"P","2015-12-21"]
[760199,"2015-12-22",2763.0132699999999,1.02,"P","2015-12-21"]
[760199,"2015-12-23",2764.3488299999999,1.02,"P","2015-12-21"]
[760199,"2015-12-24",2765.685035,1.02,"P","2015-12-21"]
[760199,"2015-12-28",2767.021886,1.02,"P","2015-12-21"]
[760199,"2015-12-29",2768.359383,1.02,"P","2015-12-21"]
[760199,"2015-12-30",2769.6975269999998,1.02,"P","2015-12-21"]
[760199,"2015-12-31",2771.0363170000001,1.02,"P","2015-12-21"]
[760199,"2016-01-04",2772.375755,1.02,"P","2015-12-21"]
[760199,"2016-01-05",2773.7158399999998,1.02,"P","2015-12-21"]
[760199,"2016-01-06",2775.0565729999998,1.02,"P","2015-12-21"]
[760199,"2016-01-07",2776.397954,1.02,"P","2015-12-21"]
[760199,"2016-01-08",2776.4808579999999,0.96,"F","2016-01-08"]
[760199,"2016-01-11",2777.7442120000001,0.96,"F","2016-01-08"]
[760199,"2016-01-12",2779.0081420000001,0.96,"F","2016-01-08"]
[760199,"2016-01-13",2780.2726469999998,0.96,"F","2016-01-08"]
[760199,"2016-01-14",2781.5377269999999,0.96,"F","2016-01-08"]
[760199,"2016-01-15",2782.8033839999998,0.96,"F","2016-01-08"]
[760199,"2016-01-18",2784.1885619999998,0.95,"P","2016-01-18"]
[760199,"2016-01-19",2785.5744300000001,0.95,"P","2016-01-18"]
[760199,"2016-01-20",2786.9609890000002,0.95,"P","2016-01-18"]
[760199,"2016-01-21",2788.3482370000002,0.95,"P","2016-01-18"]
[760199,"2016-01-22",2789.736175,0.95,"P","2016-01-18"]
[760199,"2016-01-25",2792.2593529999999,1.08,"P","2016-01-25"]
[760199,"2016-01-26",2793.8384679999999,1.08,"P","2016-01-25"]
[760199,"2016-01-27",2795.4184770000002,1.08,"P","2016-01-25"]
[760199,"2016-01-28",2796.9993800000002,1.08,"P","2016-01-25"]
[760199,"2016-01-29",2798.5811760000001,1.08,"P","2016-01-25"]
[760199,"2016-02-01",2800.1638670000002,1.08,"P","2016-01-25"]
[760199,"2016-02-02",2801.747453,1.08,"P","2016-01-25"]
[760199,"2016-02-03",2803.3319350000002,1.08,"P","2016-01-25"]
[760199,"2016-02-04",2804.9173129999999,1.08,"P","2016-01-25"]
[760199,"2016-02-05",2810.6659500000001,1.27,"F","2016-02-05"]
[760199,"2016-02-10",2812.5333430000001,1.27,"F","2016-02-05"]
[760199,"2016-02-11",2814.4019760000001,1.27,"F","2016-02-05"]
[760199,"2016-02-12",2816.271851,1.27,"F","2016-02-05"]
[760199,"2016-02-15",2818.1429680000001,1.27,"F","2016-02-05"]
[760199,"2016-02-16",2819.3855079999998,0.93,"P","2016-02-16"]
[760199,"2016-02-17",2820.6285969999999,0.93,"P","2016-02-16"]
[760199,"2016-02-18",2821.8722339999999,0.93,"P","2016-02-16"]
[760199,"2016-02-19",2823.116419,0.93,"P","2016-02-16"]
[760199,"2016-02-22",2824.3611529999998,0.93,"P","2016-02-16"]
[760199,"2016-02-23",2825.606436,0.93,"P","2016-02-16"]
[760199,"2016-02-24",2827.3189910000001,0.98,"P","2016-02-24"]
[760199,"2016-02-25",2828.6322879999998,0.98,"P","2016-02-24"]
[760199,"2016-02-26",2829.9461959999999,0.98,"P","2016-02-24"]
[760199,"2016-02-29",2831.2607130000001,0.98,"P","2016-02-24"]
[760199,"2016-03-01",2832.5758409999999,0.98,"P","2016-02-24"]
[760199,"2016-03-02",2833.8915809999999,0.98,"P","2016-02-24"]
[760199,"2016-03-03",2835.2079309999999,0.98,"P","2016-02-24"]
[760199,"2016-03-04",2836.5248919999999,0.98,"P","2016-02-24"]
[760199,"2016-03-07",2837.8424660000001,0.98,"P","2016-02-24"]
[760199,"2016-03-08",2839.1606510000001,0.98,"P","2016-02-24"]
[760199,"2016-03-09",2838.656579,0.9,"F","2016-03-09"]
[760199,"2016-03-10",2839.867902,0.9,"F","2016-03-09"]
[760199,"2016-03-11",2841.0797419999999,0.9,"F","2016-03-09"]
[760199,"2016-03-14",2842.2920979999999,0.9,"F","2016-03-09"]
[760199,"2016-03-15",2843.5049730000001,0.9,"F","2016-03-09"]
[760199,"2016-03-16",2844.1754110000002,0.52,"P","2016-03-16"]
[760199,"2016-03-17",2844.846008,0.52,"P","2016-03-16"]
[760199,"2016-03-18",2845.5167630000001,0.52,"P","2016-03-16"]
[760199,"2016-03-21",2846.187676,0.52,"P","2016-03-16"]
[760199,"2016-03-22",2846.8587470000002,0.52,"P","2016-03-16"]
[760199,"2016-03-23",2847.5299770000001,0.52,"P","2016-03-16"]
[760199,"2016-03-24",2847.750509,0.47,"P","2016-03-24"]
[760199,"2016-03-28",2848.357532,0.47,"P","2016-03-24"]
[760199,"2016-03-29",2848.964684,0.47,"P","2016-03-24"]
[760199,"2016-03-30",2849.5719650000001,0.47,"P","2016-03-24"]
[760199,"2016-03-31",2850.179376,0.47,"P","2016-03-24"]
[760199,"2016-04-01",2850.786916,0.47,"P","2016-03-24"]
[760199,"2016-04-04",2851.3945859999999,0.47,"P","2016-03-24"]
[760199,"2016-04-05",2852.0023849999998,0.47,"P","2016-03-24"]
[760199,"2016-04-06",2852.610314,0.47,"P","2016-03-24"]
[760199,"2016-04-07",2853.2183719999998,0.47,"P","2016-03-24"]
[760199,"2016-04-08",2852.9475640000001,0.43,"F","2016-04-08"]
[760199,"2016-04-11",2853.5039860000002,0.43,"F","2016-04-08"]
[760199,"2016-04-12",2854.060516,0.43,"F","2016-04-08"]
[760199,"2016-04-13",2854.6171549999999,0.43,"F","2016-04-08"]
[760199,"2016-04-14",2855.1739029999999,0.43,"F","2016-04-08"]
[760199,"2016-04-15",2855.7307599999999,0.43,"F","2016-04-08"]
[760199,"2016-04-18",2856.5566480000002,0.57999999999999996,"P","2016-04-18"]
[760199,"2016-04-19",2857.3827759999999,0.57999999999999996,"P","2016-04-18"]
[760199,"2016-04-20",2858.209143,0.57999999999999996,"P","2016-04-18"]
[760199,"2016-04-22",2858.8083080000001,0.54,"P","2016-04-22"]
[760199,"2016-04-25",2859.5782140000001,0.54,"P","2016-04-22"]
[760199,"2016-04-26",2860.3483259999998,0.54,"P","2016-04-22"]
[760199,"2016-04-27",2861.1186459999999,0.54,"P","2016-04-22"]
[760199,"2016-04-28",2861.8891739999999,0.54,"P","2016-04-22"]
[760199,"2016-04-29",2862.659909,0.54,"P","2016-04-22"]
[760199,"2016-05-02",2863.4308510000001,0.54,"P","2016-04-22"]
[760199,"2016-05-03",2864.202002,0.54,"P","2016-04-22"]
[760199,"2016-05-04",2864.9733590000001,0.54,"P","2016-04-22"]
[760199,"2016-05-05",2865.744925,0.54,"P","2016-04-22"]
[760199,"2016-05-06",2867.9150679999998,0.61,"F","2016-05-06"]
[760199,"2016-05-09",2868.787362,0.61,"F","2016-05-06"]
[760199,"2016-05-10",2869.6599219999998,0.61,"F","2016-05-06"]
[760199,"2016-05-11",2870.5327470000002,0.61,"F","2016-05-06"]
[760199,"2016-05-12",2871.4058380000001,0.61,"F","2016-05-06"]
[760199,"2016-05-13",2872.2791940000002,0.61,"F","2016-05-06"]
[760199,"2016-05-16",2873.1528159999998,0.61,"F","2016-05-06"]
[760199,"2016-05-17",2874.0665760000002,0.67,"P","2016-05-17"]
[760199,"2016-05-18",2874.9806269999999,0.67,"P","2016-05-17"]
[760199,"2016-05-19",2875.8949689999999,0.67,"P","2016-05-17"]
[760199,"2016-05-20",2876.8096019999998,0.67,"P","2016-05-17"]
[760199,"2016-05-23",2878.2688509999998,0.75,"P","2016-05-23"]
[760199,"2016-05-24",2879.2931509999999,0.75,"P","2016-05-23"]
[760199,"2016-05-25",2880.3178149999999,0.75,"P","2016-05-23"]
[760199,"2016-05-27",2881.3428439999998,0.75,"P","2016-05-23"]
[760199,"2016-05-30",2882.3682370000001,0.75,"P","2016-05-23"]
[760199,"2016-05-31",2883.3939959999998,0.75,"P","2016-05-23"]
[760199,"2016-06-01",2884.4201200000002,0.75,"P","2016-05-23"]
[760199,"2016-06-02",2885.4466080000002,0.75,"P","2016-05-23"]
[760199,"2016-06-03",2886.4734619999999,0.75,"P","2016-05-23"]
[760199,"2016-06-06",2887.5006819999999,0.75,"P","2016-05-23"]
[760199,"2016-06-07",2888.5282670000001,0.75,"P","2016-05-23"]
[760199,"2016-06-08",2890.2095859999999,0.78,"F","2016-06-08"]
[760199,"2016-06-09",2891.2789899999998,0.78,"F","2016-06-08"]
[760199,"2016-06-10",2892.34879,0.78,"F","2016-06-08"]
[760199,"2016-06-13",2893.4189849999998,0.78,"F","2016-06-08"]
[760199,"2016-06-14",2894.4895769999998,0.78,"F","2016-06-08"]
[760199,"2016-06-15",2895.5605650000002,0.78,"F","2016-06-08"]
[760199,"2016-06-16",2896.0073360000001,0.34,"P","2016-06-16"]
[760199,"2016-06-17",2896.4541760000002,0.34,"P","2016-06-16"]
[760199,"2016-06-20",2896.901085,0.34,"P","2016-06-16"]
[760199,"2016-06-21",2897.3480629999999,0.34,"P","2016-06-16"]
[760199,"2016-06-22",2897.926371,0.36,"P","2016-06-22"]
[760199,"2016-06-23",2898.3997650000001,0.36,"P","2016-06-22"]
[760199,"2016-06-24",2898.873235,0.36,"P","2016-06-22"]
[760199,"2016-06-27",2899.346783,0.36,"P","2016-06-22"]
[760199,"2016-06-28",2899.820408,0.36,"P","2016-06-22"]
[760199,"2016-06-29",2900.2941110000002,0.36,"P","2016-06-22"]
[760199,"2016-06-30",2900.767891,0.36,"P","2016-06-22"]
[760199,"2016-07-01",2901.2417489999998,0.36,"P","2016-06-22"]
[760199,"2016-07-04",2901.7156829999999,0.36,"P","2016-06-22"]
[760199,"2016-07-05",2902.1896959999999,0.36,"P","2016-06-22"]
[760199,"2016-07-06",2902.6637850000002,0.36,"P","2016-06-22"]
[760199,"2016-07-07",2903.1379529999999,0.36,"P","2016-06-22"]
[760199,"2016-07-08",2903.3870489999999,0.35,"F","2016-07-08"]
[760199,"2016-07-11",2903.8480890000001,0.35,"F","2016-07-08"]
[760199,"2016-07-12",2904.3092019999999,0.35,"F","2016-07-08"]
[760199,"2016-07-13",2904.7703879999999,0.35,"F","2016-07-08"]
[760199,"2016-07-14",2905.2316470000001,0.35,"F","2016-07-08"]
[760199,"2016-07-15",2905.6929799999998,0.35,"F","2016-07-08"]
[760199,"2016-07-18",2906.3142979999998,0.45,"P","2016-07-18"]
[760199,"2016-07-19",2906.9357490000002,0.45,"P","2016-07-18"]
[760199,"2016-07-20",2907.5573330000002,0.45,"P","2016-07-18"]
[760199,"2016-07-21",2908.1790489999998,0.45,"P","2016-07-18"]
[760199,"2016-07-22",2908.6629950000001,0.43,"P","2016-07-22"]
[760199,"2016-07-25",2909.2573619999998,0.43,"P","2016-07-22"]
[760199,"2016-07-26",2909.8518509999999,0.43,"P","2016-07-22"]
[760199,"2016-07-27",2910.446461,0.43,"P","2016-07-22"]
[760199,"2016-07-28",2911.041193,0.43,"P","2016-07-22"]
[760199,"2016-07-29",2911.6360460000001,0.43,"P","2016-07-22"]
[760199,"2016-08-01",2912.2310210000001,0.43,"P","2016-07-22"]
[760199,"2016-08-02",2912.8261170000001,0.43,"P","2016-07-22"]
[760199,"2016-08-03",2913.421335,0.43,"P","2016-07-22"]
[760199,"2016-08-04",2914.0166749999999,0.43,"P","2016-07-22"]
[760199,"2016-08-05",2914.6121360000002,0.43,"P","2016-07-22"]
[760199,"2016-08-08",2915.207719,0.43,"P","2016-07-22"]
[760199,"2016-08-09",2915.8034229999998,0.43,"P","2016-07-22"]
[760199,"2016-08-10",2918.641247,0.52,"F","2016-08-10"]
[760199,"2016-08-11",2919.3622850000002,0.52,"F","2016-08-10"]
[760199,"2016-08-12",2920.0835000000002,0.52,"F","2016-08-10"]
[760199,"2016-08-15",2920.8048950000002,0.52,"F","2016-08-10"]
[760199,"2016-08-16",2921.3217119999999,0.39,"P","2016-08-16"]
[760199,"2016-08-17",2921.8386209999999,0.39,"P","2016-08-16"]
[760199,"2016-08-18",2922.355622,0.39,"P","2016-08-16"]
[760199,"2016-08-19",2922.8727140000001,0.39,"P","2016-08-16"]
[760199,"2016-08-22",2923.3898979999999,0.39,"P","2016-08-16"]
[760199,"2016-08-23",2923.9071730000001,0.39,"P","2016-08-16"]
[760199,"2016-08-24",2924.4245390000001,0.39,"P","2016-08-16"]
[760199,"2016-08-25",2925.3657370000001,0.43,"P","2016-08-25"]
[760199,"2016-08-26",2925.9363429999999,0.43,"P","2016-08-25"]
[760199,"2016-08-29",2926.5070599999999,0.43,"P","2016-08-25"]
[760199,"2016-08-30",2927.0778890000001,0.43,"P","2016-08-25"]
[760199,"2016-08-31",2927.6488290000002,0.43,"P","2016-08-25"]
[760199,"2016-09-01",2928.2198800000001,0.43,"P","2016-08-25"]
[760199,"2016-09-02",2928.7910419999998,0.43,"P","2016-08-25"]
[760199,"2016-09-05",2929.3623160000002,0.43,"P","2016-08-25"]
[760199,"2016-09-06",2929.9337019999998,0.43,"P","2016-08-25"]
[760199,"2016-09-08",2930.5051990000002,0.43,"P","2016-08-25"]
[760199,"2016-09-09",2931.3154129999998,0.44,"F","2016-09-09"]
[760199,"2016-09-12",2931.900439,0.44,"F","2016-09-09"]
[760199,"2016-09-13",2932.4855809999999,0.44,"F","2016-09-09"]
[760199,"2016-09-14",2933.0708399999999,0.44,"F","2016-09-09"]
[760199,"2016-09-15",2933.6562159999999,0.44,"F","2016-09-09"]
[760199,"2016-09-16",2934.0886409999998,0.31,"P","2016-09-16"]
[760199,"2016-09-19",2934.5211300000001,0.31,"P","2016-09-16"]
[760199,"2016-09-20",2934.9536830000002,0.31,"P","2016-09-16"]
[760199,"2016-09-21",2935.3863000000001,0.31,"P","2016-09-16"]
[760199,"2016-09-22",2935.8189809999999,0.31,"P","2016-09-16"]
[760199,"2016-09-23",2935.3313939999998,0.2,"P","2016-09-23"]
[760199,"2016-09-26",2935.6106840000002,0.2,"P","2016-09-23"]
[760199,"2016-09-27",2935.89,0.2,"P","2016-09-23"]
[760199,"2016-09-28",2936.169343,0.2,"P","2016-09-23"]
[760199,"2016-09-29",2936.4487119999999,0.2,"P","2016-09-23"]
[760199,"2016-09-30",2936.7281079999998,0.2,"P","2016-09-23"]
[760199,"2016-10-03",2937.0075299999999,0.2,"P","2016-09-23"]
[760199,"2016-10-04",2937.286979,0.2,"P","2016-09-23"]
[760199,"2016-10-05",2937.5664539999998,0.2,"P","2016-09-23"]
[760199,"2016-10-06",2937.845957,0.2,"P","2016-09-23"]
[760199,"2016-10-07",2935.444465,0.08,"F","2016-10-07"]
[760199,"2016-10-10",2935.5562669999999,0.08,"F","2016-10-07"]
[760199,"2016-10-11",2935.6680729999998,0.08,"F","2016-10-07"]
[760199,"2016-10-13",2935.779884,0.08,"F","2016-10-07"]
[760199,"2016-10-14",2935.8916979999999,0.08,"F","2016-10-07"]
[760199,"2016-10-17",2936.0035170000001,0.08,"F","2016-10-07"]
[760199,"2016-10-18",2936.5018329999998,0.34,"P","2016-10-18"]
[760199,"2016-10-19",2937.0002340000001,0.34,"P","2016-10-18"]
[760199,"2016-10-20",2937.4987190000002,0.34,"P","2016-10-18"]
[760199,"2016-10-21",2937.9972889999999,0.34,"P","2016-10-18"]
[760199,"2016-10-24",2938.1298080000001,0.28999999999999998,"P","2016-10-24"]
[760199,"2016-10-25",2938.5552510000002,0.28999999999999998,"P","2016-10-24"]
[760199,"2016-10-26",2938.9807559999999,0.28999999999999998,"P","2016-10-24"]
[760199,"2016-10-27",2939.4063219999998,0.28999999999999998,"P","2016-10-24"]
[760199,"2016-10-28",2939.8319499999998,0.28999999999999998,"P","2016-10-24"]
[760199,"2016-10-31",2940.2576399999998,0.28999999999999998,"P","2016-10-24"]
[760199,"2016-11-01",2940.683391,0.28999999999999998,"P","2016-10-24"]
[760199,"2016-11-03",2941.1092039999999,0.28999999999999998,"P","2016-10-24"]
[760199,"2016-11-04",2941.5350779999999,0.28999999999999998,"P","2016-10-24"]
[760199,"2016-11-07",2941.961014,0.28999999999999998,"P","2016-10-24"]
[760199,"2016-11-08",2942.3870120000001,0.28999999999999998,"P","2016-10-24"]
[760199,"2016-11-09",2942.1111070000002,0.26,"F","2016-11-09"]
[760199,"2016-11-10",2942.4932530000001,0.26,"F","2016-11-09"]
[760199,"2016-11-11",2942.8754479999998,0.26,"F","2016-11-09"]
[760199,"2016-11-14",2943.257693,0.26,"F","2016-11-09"]
[760199,"2016-11-16",2943.6399889999998,0.26,"F","2016-11-09"]
[760199,"2016-11-17",2944.1856520000001,0.39,"P","2016-11-17"]
[760199,"2016-11-18",2944.7314160000001,0.39,"P","2016-11-17"]
[760199,"2016-11-21",2945.277282,0.39,"P","2016-11-17"]
[760199,"2016-11-22",2945.823249,0.39,"P","2016-11-17"]
[760199,"2016-11-23",2946.3693170000001,0.39,"P","2016-11-17"]
[760199,"2016-11-24",2946.2443309999999,0.31,"P","2016-11-24"]
[760199,"2016-11-25",2946.6786120000002,0.31,"P","2016-11-24"]
[760199,"2016-11-28",2947.1129569999998,0.31,"P","2016-11-24"]
[760199,"2016-11-29",2947.5473659999998,0.31,"P","2016-11-24"]
[760199,"2016-11-30",2947.981839,0.31,"P","2016-11-24"]
[760199,"2016-12-01",2948.4163760000001,0.31,"P","2016-11-24"]
[760199,"2016-12-02",2948.8509779999999,0.31,"P","2016-11-24"]
[760199,"2016-12-05",2949.2856430000002,0.31,"P","2016-11-24"]
[760199,"2016-12-06",2949.7203720000002,0.31,"P","2016-11-24"]
[760199,"2016-12-07",2950.155166,0.31,"P","2016-11-24"]
[760199,"2016-12-08",2950.5900230000002,0.31,"P","2016-11-24"]
[760199,"2016-12-09",2947.9309899999998,0.18,"F","2016-12-09"]
[760199,"2016-12-12",2948.1835959999999,0.18,"F","2016-12-09"]
[760199,"2016-12-13",2948.436224,0.18,"F","2016-12-09"]
[760199,"2016-12-14",2948.6888739999999,0.18,"F","2016-12-09"]
[760199,"2016-12-15",2948.941546,0.18,"F","2016-12-09"]
[760199,"2016-12-16",2949.583482,0.48,"P","2016-12-16"]
[760199,"2016-12-19",2950.2255570000002,0.48,"P","2016-12-16"]
[760199,"2016-12-20",2950.8677729999999,0.48,"P","2016-12-16"]
[760199,"2016-12-21",2951.5101279999999,0.48,"P","2016-12-16"]
[760199,"2016-12-22",2951.016725,0.31,"P","2016-12-22"]
[760199,"2016-12-23",2951.431936,0.31,"P","2016-12-22"]
[760199,"2016-12-26",2951.8472059999999,0.31,"P","2016-12-22"]
[760199,"2016-12-27",2952.2625330000001,0.31,"P","2016-12-22"]
[760199,"2016-12-28",2952.6779200000001,0.31,"P","2016-12-22"]
[760199,"2016-12-29",2953.0933650000002,0.31,"P","2016-12-22"]
[760199,"2016-12-30",2953.5088679999999,0.31,"P","2016-12-22"]
[760199,"2017-01-02",2953.92443,0.31,"P","2016-12-22"]
[760199,"2017-01-03",2954.3400499999998,0.31,"P","2016-12-22"]
[760199,"2017-01-04",2954.755729,0.31,"P","2016-12-22"]
[760199,"2017-01-05",2955.1714659999998,0.31,"P","2016-12-22"]
[760199,"2017-01-06",2955.5872610000001,0.31,"P","2016-12-22"]
[760199,"2017-01-09",2956.0031159999999,0.31,"P","2016-12-22"]
[760199,"2017-01-10",2956.4190279999998,0.31,"P","2016-12-22"]
[760199,"2017-01-11",2956.5781459999998,0.3,"F","2017-01-11"]
[760199,"2017-01-12",2956.9806199999998,0.3,"F","2017-01-11"]
[760199,"2017-01-13",2957.3831479999999,0.3,"F","2017-01-11"]
[760199,"2017-01-16",2957.7857319999998,0.3,"F","2017-01-11"]
[760199,"2017-01-17",2958.5366170000002,0.56000000000000005,"P","2017-01-17"]
[760199,"2017-01-18",2959.2876940000001,0.56000000000000005,"P","2017-01-17"]
[760199,"2017-01-19",2960.0389610000002,0.56000000000000005,"P","2017-01-17"]
[760199,"2017-01-20",2960.415583,0.49,"P","2017-01-20"]
[760199,"2017-01-23",2961.0734109999999,0.49,"P","2017-01-20"]
[760199,"2017-01-24",2961.7313859999999,0.49,"P","2017-01-20"]
[760199,"2017-01-25",2962.389506,0.49,"P","2017-01-20"]
[760199,"2017-01-26",2963.0477729999998,0.49,"P","2017-01-20"]
[760199,"2017-01-27",2963.7061859999999,0.49,"P","2017-01-20"]
[760199,"2017-01-30",2964.3647449999999,0.49,"P","2017-01-20"]
[760199,"2017-01-31",2965.023451,0.49,"P","2017-01-20"]
[760199,"2017-02-01",2965.682303,0.49,"P","2017-01-20"]
[760199,"2017-02-02",2966.3413019999998,0.49,"P","2017-01-20"]
[760199,"2017-02-03",2967.0004469999999,0.49,"P","2017-01-20"]
[760199,"2017-02-06",2967.6597379999998,0.49,"P","2017-01-20"]
[760199,"2017-02-07",2968.319176,0.49,"P","2017-01-20"]
[760199,"2017-02-08",2966.4682400000002,0.38,"F","2017-02-08"]
[760199,"2017-02-09",2966.979769,0.38,"F","2017-02-08"]
[760199,"2017-02-10",2967.4913860000001,0.38,"F","2017-02-08"]
[760199,"2017-02-13",2968.003091,0.38,"F","2017-02-08"]
[760199,"2017-02-14",2968.514885,0.38,"F","2017-02-08"]
[760199,"2017-02-15",2969.0267669999998,0.38,"F","2017-02-08"]
[760199,"2017-02-16",2969.8002969999998,0.47,"P","2017-02-16"]
[760199,"2017-02-17",2970.5740289999999,0.47,"P","2017-02-16"]
[760199,"2017-02-20",2971.3479630000002,0.47,"P","2017-02-16"]
[760199,"2017-02-21",2972.1220979999998,0.47,"P","2017-02-16"]
[760199,"2017-02-22",2972.8964350000001,0.47,"P","2017-02-16"]
[760199,"2017-02-23",2973.3749680000001,0.44,"P","2017-02-23"]
[760199,"2017-02-24",2974.1002870000002,0.44,"P","2017-02-23"]
[760199,"2017-03-01",2974.8257829999998,0.44,"P","2017-02-23"]
[760199,"2017-03-02",2975.5514560000001,0.44,"P","2017-02-23"]
[760199,"2017-03-03",2976.277306,0.44,"P","2017-02-23"]
[760199,"2017-03-06",2977.0033330000001,0.44,"P","2017-02-23"]
[760199,"2017-03-07",2977.7295370000002,0.44,"P","2017-02-23"]
[760199,"2017-03-08",2978.455919,0.44,"P","2017-02-23"]
[760199,"2017-03-09",2979.1824769999998,0.44,"P","2017-02-23"]
[760199,"2017-03-10",2977.1895,0.33,"F","2017-03-10"]
[760199,"2017-03-13",2977.7344790000002,0.33,"F","2017-03-10"]
[760199,"2017-03-14",2978.2795590000001,0.33,"F","2017-03-10"]
[760199,"2017-03-15",2978.8247379999998,0.33,"F","2017-03-10"]
[760199,"2017-03-16",2979.122308,0.22,"P","2017-03-16"]
[760199,"2017-03-17",2979.4199079999999,0.22,"P","2017-03-16"]
[760199,"2017-03-20",2979.717537,0.22,"P","2017-03-16"]
[760199,"2017-03-21",2980.0151959999998,0.22,"P","2017-03-16"]
[760199,"2017-03-22",2980.3128860000002,0.22,"P","2017-03-16"]
[760199,"2017-03-23",2980.7728139999999,0.24,"P","2017-03-23"]
[760199,"2017-03-24",2981.0976179999998,0.24,"P","2017-03-23"]
[760199,"2017-03-27",2981.4224559999998,0.24,"P","2017-03-23"]
[760199,"2017-03-28",2981.747331,0.24,"P","2017-03-23"]
[760199,"2017-03-29",2982.07224,0.24,"P","2017-03-23"]
[760199,"2017-03-30",2982.3971849999998,0.24,"P","2017-03-23"]
[760199,"2017-03-31",2982.7221650000001,0.24,"P","2017-03-23"]
[760199,"2017-04-03",2983.0471809999999,0.24,"P","2017-03-23"]
[760199,"2017-04-04",2983.3722320000002,0.24,"P","2017-03-23"]
[760199,"2017-04-05",2983.6973189999999,0.24,"P","2017-03-23"]
[760199,"2017-04-06",2984.0224410000001,0.24,"P","2017-03-23"]
[760199,"2017-04-07",2984.5756550000001,0.25,"F","2017-04-07"]
[760199,"2017-04-10",2984.9142900000002,0.25,"F","2017-04-07"]
[760199,"2017-04-11",2985.2529629999999,0.25,"F","2017-04-07"]
[760199,"2017-04-12",2985.5916750000001,0.25,"F","2017-04-07"]
[760199,"2017-04-13",2985.930425,0.25,"F","2017-04-07"]
[760199,"2017-04-17",2986.2692149999998,0.25,"F","2017-04-07"]
[760199,"2017-04-18",2986.633824,0.22,"P","2017-04-18"]
[760199,"2017-04-19",2986.9984789999999,0.22,"P","2017-04-18"]
[760199,"2017-04-20",2987.3631780000001,0.22,"P","2017-04-18"]
[760199,"2017-04-24",2987.3303390000001,0.16,"P","2017-04-24"]
[760199,"2017-04-25",2987.595679,0.16,"P","2017-04-24"]
[760199,"2017-04-26",2987.8610429999999,0.16,"P","2017-04-24"]
[760199,"2017-04-27",2988.1264299999998,0.16,"P","2017-04-24"]
[760199,"2017-04-28",2988.3918410000001,0.16,"P","2017-04-24"]
[760199,"2017-05-02",2988.657275,0.16,"P","2017-04-24"]
[760199,"2017-05-03",2988.9227329999999,0.16,"P","2017-04-24"]
[760199,"2017-05-04",2989.1882139999998,0.16,"P","2017-04-24"]
[760199,"2017-05-05",2989.45372,0.16,"P","2017-04-24"]
[760199,"2017-05-08",2989.7192479999999,0.16,"P","2017-04-24"]
[760199,"2017-05-09",2989.9848000000002,0.16,"P","2017-04-24"]
[760199,"2017-05-10",2989.7525999999998,0.14000000000000001,"F","2017-05-10"]
[760199,"2017-05-11",2989.98497,0.14000000000000001,"F","2017-05-10"]
[760199,"2017-05-12",2990.2173579999999,0.14000000000000001,"F","2017-05-10"]
[760199,"2017-05-15",2990.4497649999998,0.14000000000000001,"F","2017-05-10"]
[760199,"2017-05-16",2991.098313,0.5,"P","2017-05-16"]
[760199,"2017-05-17",2991.7470020000001,0.5,"P","2017-05-16"]
[760199,"2017-05-18",2992.3958309999998,0.5,"P","2017-05-16"]
[760199,"2017-05-19",2993.0448019999999,0.5,"P","2017-05-16"]
[760199,"2017-05-22",2993.6939130000001,0.5,"P","2017-05-16"]
[760199,"2017-05-23",2994.3431639999999,0.5,"P","2017-05-16"]
[760199,"2017-05-24",2994.8111479999998,0.48,"P","2017-05-24"]
[760199,"2017-05-25",2995.4347210000001,0.48,"P","2017-05-24"]
[760199,"2017-05-26",2996.0584250000002,0.48,"P","2017-05-24"]
[760199,"2017-05-29",2996.6822579999998,0.48,"P","2017-05-24"]
[760199,"2017-05-30",2997.3062220000002,0.48,"P","2017-05-24"]
[760199,"2017-05-31",2997.9303150000001,0.48,"P","2017-05-24"]
[760199,"2017-06-01",2998.5545379999999,0.48,"P","2017-05-24"]
[760199,"2017-06-02",2999.178891,0.48,"P","2017-05-24"]
[760199,"2017-06-05",2999.803375,0.48,"P","2017-05-24"]
[760199,"2017-06-06",3000.4279879999999,0.48,"P","2017-05-24"]
[760199,"2017-06-07",3001.0527310000002,0.48,"P","2017-05-24"]
[760199,"2017-06-08",3001.677604,0.48,"P","2017-05-24"]
[760199,"2017-06-09",2998.1067929999999,0.31,"F","2017-06-09"]
[760199,"2017-06-12",2998.5103370000002,0.31,"F","2017-06-09"]
[760199,"2017-06-13",2998.9139359999999,0.31,"F","2017-06-09"]
[760199,"2017-06-14",2999.3175890000002,0.31,"F","2017-06-09"]
[760199,"2017-06-16",2999.7212960000002,0.31,"F","2017-06-09"]
[760199,"2017-06-19",2999.5497850000002,-0.12,"P","2017-06-19"]
[760199,"2017-06-20",2999.3782839999999,-0.12,"P","2017-06-19"]
[760199,"2017-06-21",2999.2067929999998,-0.12,"P","2017-06-19"]
[760199,"2017-06-22",2999.035312,-0.12,"P","2017-06-19"]
[760199,"2017-06-23",2998.86384,-0.12,"P","2017-06-19"]
[760199,"2017-06-26",2998.2634029999999,-0.17,"P","2017-06-26"]
[760199,"2017-06-27",2998.020489,-0.17,"P","2017-06-26"]
[760199,"2017-06-28",2997.7775959999999,-0.17,"P","2017-06-26"]
[760199,"2017-06-29",2997.5347219999999,-0.17,"P","2017-06-26"]
[760199,"2017-06-30",2997.2918679999998,-0.17,"P","2017-06-26"]
[760199,"2017-07-03",2997.0490329999998,-0.17,"P","2017-06-26"]
[760199,"2017-07-04",2996.8062180000002,-0.17,"P","2017-06-26"]
[760199,"2017-07-05",2996.5634230000001,-0.17,"P","2017-06-26"]
[760199,"2017-07-06",2996.320647,-0.17,"P","2017-06-26"]
[760199,"2017-07-07",2994.7914919999998,-0.23,"F","2017-07-07"]
[760199,"2017-07-10",2994.4631260000001,-0.23,"F","2017-07-07"]
[760199,"2017-07-11",2994.1347970000002,-0.23,"F","2017-07-07"]
[760199,"2017-07-12",2993.8065029999998,-0.23,"F","2017-07-07"]
[760199,"2017-07-13",2993.4782460000001,-0.23,"F","2017-07-07"]
[760199,"2017-07-14",2993.1500249999999,-0.23,"F","2017-07-07"]
[760199,"2017-07-17",2992.8218400000001,-0.23,"F","2017-07-07"]
[760199,"2017-07-18",2993.0781470000002,0.18,"P","2017-07-18"]
[760199,"2017-07-19",2993.3344769999999,0.18,"P","2017-07-18"]
[760199,"2017-07-20",2993.5908290000002,0.18,"P","2017-07-18"]
[760199,"2017-07-21",2993.39167,0.1,"P","2017-07-21"]
[760199,"2017-07-24",2993.5341450000001,0.1,"P","2017-07-21"]
[760199,"2017-07-25",2993.6766259999999,0.1,"P","2017-07-21"]
[760199,"2017-07-26",2993.8191139999999,0.1,"P","2017-07-21"]
[760199,"2017-07-27",2993.961609,0.1,"P","2017-07-21"]
[760199,"2017-07-28",2994.1041110000001,0.1,"P","2017-07-21"]
[760199,"2017-07-31",2994.2466199999999,0.1,"P","2017-07-21"]
[760199,"2017-08-01",2994.3891349999999,0.1,"P","2017-07-21"]
[760199,"2017-08-02",2994.531657,0.1,"P","2017-07-21"]
[760199,"2017-08-03",2994.6741860000002,0.1,"P","2017-07-21"]
[760199,"2017-08-04",2994.816722,0.1,"P","2017-07-21"]
[760199,"2017-08-07",2994.9592640000001,0.1,"P","2017-07-21"]
[760199,"2017-08-08",2995.1018130000002,0.1,"P","2017-07-21"]
[760199,"2017-08-09",2998.6364159999998,0.24,"F","2017-08-09"]
[760199,"2017-08-10",2998.9788010000002,0.24,"F","2017-08-09"]
[760199,"2017-08-11",2999.321226,0.24,"F","2017-08-09"]
[760199,"2017-08-14",2999.6636899999999,0.24,"F","2017-08-09"]
[760199,"2017-08-15",3000.0061930000002,0.24,"F","2017-08-09"]
[760199,"2017-08-16",3000.7270990000002,0.53,"P","2017-08-16"]
[760199,"2017-08-17",3001.448179,0.53,"P","2017-08-16"]
[760199,"2017-08-18",3002.169433,0.53,"P","2017-08-16"]
[760199,"2017-08-21",3002.89086,0.53,"P","2017-08-16"]
[760199,"2017-08-22",3003.6124599999998,0.53,"P","2017-08-16"]
[760199,"2017-08-23",3004.334233,0.53,"P","2017-08-16"]
[760199,"2017-08-24",3003.7239890000001,0.39,"P","2017-08-24"]
[760199,"2017-08-25",3004.255478,0.39,"P","2017-08-24"]
[760199,"2017-08-28",3004.7870619999999,0.39,"P","2017-08-24"]
[760199,"2017-08-29",3005.3187400000002,0.39,"P","2017-08-24"]
[760199,"2017-08-30",3005.850512,0.39,"P","2017-08-24"]
[760199,"2017-08-31",3006.3823779999998,0.39,"P","2017-08-24"]
[760199,"2017-09-01",3006.914338,0.39,"P","2017-08-24"]
[760199,"2017-09-04",3007.4463919999998,0.39,"P","2017-08-24"]
[760199,"2017-09-05",3007.978541,0.39,"P","2017-08-24"]
[760199,"2017-09-06",3004.149073,0.19,"F","2017-09-06"]
[760199,"2017-09-08",3004.4081930000002,0.19,"F","2017-09-06"]
[760199,"2017-09-11",3004.6673350000001,0.19,"F","2017-09-06"]
[760199,"2017-09-12",3004.9265,0.19,"F","2017-09-06"]
[760199,"2017-09-13",3005.1856870000001,0.19,"F","2017-09-06"]
[760199,"2017-09-14",3005.444896,0.19,"F","2017-09-06"]
[760199,"2017-09-15",3005.7041279999999,0.19,"F","2017-09-06"]
[760199,"2017-09-18",3006.0644010000001,0.24,"P","2017-09-18"]
[760199,"2017-09-19",3006.4247190000001,0.24,"P","2017-09-18"]
[760199,"2017-09-20",3006.7850790000002,0.24,"P","2017-09-18"]
[760199,"2017-09-21",3007.1454819999999,0.24,"P","2017-09-18"]
[760199,"2017-09-22",3006.3801830000002,0.09,"P","2017-09-22"]
[760199,"2017-09-25",3006.5154120000002,0.09,"P","2017-09-22"]
[760199,"2017-09-26",3006.6506469999999,0.09,"P","2017-09-22"]
[760199,"2017-09-27",3006.7858890000002,0.09,"P","2017-09-22"]
[760199,"2017-09-28",3006.9211369999998,0.09,"P","2017-09-22"]
[760199,"2017-09-29",3007.0563900000002,0.09,"P","2017-09-22"]
[760199,"2017-10-02",3007.1916500000002,0.09,"P","2017-09-22"]
[760199,"2017-10-03",3007.326916,0.09,"P","2017-09-22"]
[760199,"2017-10-04",3007.462188,0.09,"P","2017-09-22"]
[760199,"2017-10-05",3007.5974660000002,0.09,"P","2017-09-22"]
[760199,"2017-10-06",3009.3079710000002,0.16,"F","2017-10-06"]
[760199,"2017-10-09",3009.5483810000001,0.16,"F","2017-10-06"]
[760199,"2017-10-10",3009.78881,0.16,"F","2017-10-06"]
[760199,"2017-10-11",3010.029258,0.16,"F","2017-10-06"]
[760199,"2017-10-13",3010.2697250000001,0.16,"F","2017-10-06"]
[760199,"2017-10-16",3010.5102120000001,0.16,"F","2017-10-06"]
[760199,"2017-10-17",3011.1539419999999,0.45,"P","2017-10-17"]
[760199,"2017-10-18",3011.7978109999999,0.45,"P","2017-10-17"]
[760199,"2017-10-19",3012.4418169999999,0.45,"P","2017-10-17"]
[760199,"2017-10-20",3013.0859610000002,0.45,"P","2017-10-17"]
[760199,"2017-10-23",3013.9445209999999,0.48,"P","2017-10-23"]
[760199,"2017-10-24",3014.6318529999999,0.48,"P","2017-10-23"]
[760199,"2017-10-25",3015.3193409999999,0.48,"P","2017-10-23"]
[760199,"2017-10-26",3016.0069870000002,0.48,"P","2017-10-23"]
[760199,"2017-10-27",3016.6947890000001,0.48,"P","2017-10-23"]
[760199,"2017-10-30",3017.382748,0.48,"P","2017-10-23"]
[760199,"2017-10-31",3018.0708639999998,0.48,"P","2017-10-23"]
[760199,"2017-11-01",3018.759137,0.48,"P","2017-10-23"]
[760199,"2017-11-03",3019.4475670000002,0.48,"P","2017-10-23"]
[760199,"2017-11-06",3020.1361539999998,0.48,"P","2017-10-23"]
[760199,"2017-11-07",3020.8248979999998,0.48,"P","2017-10-23"]
[760199,"2017-11-08",3021.513798,0.48,"P","2017-10-23"]
[760199,"2017-11-09",3022.2028570000002,0.48,"P","2017-10-23"]
[760199,"2017-11-10",3021.3471970000001,0.42,"F","2017-11-10"]
[760199,"2017-11-13",3021.950394,0.42,"F","2017-11-10"]
[760199,"2017-11-14",3022.5537119999999,0.42,"F","2017-11-10"]
[760199,"2017-11-16",3023.1571509999999,0.42,"F","2017-11-10"]
[760199,"2017-11-17",3023.860913,0.49,"P","2017-11-17"]
[760199,"2017-11-20",3024.56484,0.49,"P","2017-11-17"]
[760199,"2017-11-21",3025.2689300000002,0.49,"P","2017-11-17"]
[760199,"2017-11-22",3025.9731839999999,0.49,"P","2017-11-17"]
[760199,"2017-11-23",3026.6776020000002,0.49,"P","2017-11-17"]
[760199,"2017-11-24",3026.348845,0.37,"P","2017-11-24"]
[760199,"2017-11-27",3026.8811219999998,0.37,"P","2017-11-24"]
[760199,"2017-11-28",3027.4134920000001,0.37,"P","2017-11-24"]
[760199,"2017-11-29",3027.945956,0.37,"P","2017-11-24"]
[760199,"2017-11-30",3028.4785139999999,0.37,"P","2017-11-24"]
[760199,"2017-12-01",3029.0111649999999,0.37,"P","2017-11-24"]
[760199,"2017-12-04",3029.5439099999999,0.37,"P","2017-11-24"]
[760199,"2017-12-05",3030.076748,0.37,"P","2017-11-24"]
[760199,"2017-12-06",3030.60968,0.37,"P","2017-11-24"]
[760199,"2017-12-07",3031.1427060000001,0.37,"P","2017-11-24"]
[760199,"2017-12-08",3029.6055839999999,0.28000000000000003,"F","2017-12-08"]
[760199,"2017-12-11",3030.009067,0.28000000000000003,"F","2017-12-08"]
[760199,"2017-12-12",3030.412605,0.28000000000000003,"F","2017-12-08"]
[760199,"2017-12-13",3030.8161960000002,0.28000000000000003,"F","2017-12-08"]
[760199,"2017-12-14",3031.2198400000002,0.28000000000000003,"F","2017-12-08"]
[760199,"2017-12-15",3031.6235390000002,0.28000000000000003,"F","2017-12-08"]
[760199,"2017-12-18",3032.0537979999999,0.27,"P","2017-12-18"]
[760199,"2017-12-19",3032.4841190000002,0.27,"P","2017-12-18"]
[760199,"2017-12-20",3032.9145010000002,0.27,"P","2017-12-18"]
[760199,"2017-12-21",3033.3449430000001,0.27,"P","2017-12-18"]
[760199,"2017-12-22",3033.695823,0.26,"P","2017-12-22"]
[760199,"2017-12-26",3034.1104500000001,0.26,"P","2017-12-22"]
[760199,"2017-12-27",3034.525134,0.26,"P","2017-12-22"]
[760199,"2017-12-28",3034.9398740000001,0.26,"P","2017-12-22"]
[760199,"2017-12-29",3035.3546710000001,0.26,"P","2017-12-22"]
[760199,"2018-01-02",3035.7695250000002,0.26,"P","2017-12-22"]
[760199,"2018-01-03",3036.1844350000001,0.26,"P","2017-12-22"]
[760199,"2018-01-04",3036.5994019999998,0.26,"P","2017-12-22"]
[760199,"2018-01-05",3037.0144260000002,0.26,"P","2017-12-22"]
[760199,"2018-01-08",3037.4295059999999,0.26,"P","2017-12-22"]
[760199,"2018-01-09",3037.8446429999999,0.26,"P","2017-12-22"]
[760199,"2018-01-10",3042.8538319999998,0.44,"F","2018-01-10"]
[760199,"2018-01-11",3043.5571049999999,0.44,"F","2018-01-10"]
[760199,"2018-01-12",3044.2605410000001,0.44,"F","2018-01-10"]
[760199,"2018-01-15",3044.96414,0.44,"F","2018-01-10"]
[760199,"2018-01-16",3045.4707899999999,0.35,"P","2018-01-16"]
[760199,"2018-01-17",3045.9775239999999,0.35,"P","2018-01-16"]
[760199,"2018-01-18",3046.4843430000001,0.35,"P","2018-01-16"]
[760199,"2018-01-19",3046.991246,0.35,"P","2018-01-16"]
[760199,"2018-01-22",3047.4982329999998,0.35,"P","2018-01-16"]
[760199,"2018-01-23",3048.0053050000001,0.35,"P","2018-01-16"]
[760199,"2018-01-24",3048.9174579999999,0.39,"P","2018-01-24"]
[760199,"2018-01-25",3049.4826370000001,0.39,"P","2018-01-24"]
[760199,"2018-01-26",3050.04792,0.39,"P","2018-01-24"]
[760199,"2018-01-29",3050.613308,0.39,"P","2018-01-24"]
[760199,"2018-01-30",3051.178801,0.39,"P","2018-01-24"]
[760199,"2018-01-31",3051.7443990000002,0.39,"P","2018-01-24"]
[760199,"2018-02-01",3052.3101019999999,0.39,"P","2018-01-24"]
[760199,"2018-02-02",3052.8759089999999,0.39,"P","2018-01-24"]
[760199,"2018-02-05",3053.4418219999998,0.39,"P","2018-01-24"]
[760199,"2018-02-06",3054.0078389999999,0.39,"P","2018-01-24"]
[760199,"2018-02-07",3054.5739610000001,0.39,"P","2018-01-24"]
[760199,"2018-02-08",3052.5326869999999,0.28999999999999998,"F","2018-02-08"]
[760199,"2018-02-09",3052.9537129999999,0.28999999999999998,"F","2018-02-08"]
[760199,"2018-02-14",3053.3747969999999,0.28999999999999998,"F","2018-02-08"]
[760199,"2018-02-15",3053.7959390000001,0.28999999999999998,"F","2018-02-08"]
[760199,"2018-02-16",3054.4055400000002,0.4,"P","2018-02-16"]
[760199,"2018-02-19",3055.0152640000001,0.4,"P","2018-02-16"]
[760199,"2018-02-20",3055.6251090000001,0.4,"P","2018-02-16"]
[760199,"2018-02-21",3056.2350759999999,0.4,"P","2018-02-16"]
[760199,"2018-02-22",3056.8451639999998,0.4,"P","2018-02-16"]
[760199,"2018-02-23",3057.455375,0.4,"P","2018-02-16"]
[760199,"2018-02-26",3057.319297,0.33,"P","2018-02-26"]
[760199,"2018-02-27",3057.8229649999998,0.33,"P","2018-02-26"]
[760199,"2018-02-28",3058.3267169999999,0.33,"P","2018-02-26"]
[760199,"2018-03-01",3058.8305519999999,0.33,"P","2018-02-26"]
[760199,"2018-03-02",3059.3344689999999,0.33,"P","2018-02-26"]
[760199,"2018-03-05",3059.8384700000001,0.33,"P","2018-02-26"]
[760199,"2018-03-06",3060.3425539999998,0.33,"P","2018-02-26"]
[760199,"2018-03-07",3060.84672,0.33,"P","2018-02-26"]
[760199,"2018-03-08",3061.35097,0.33,"P","2018-02-26"]
[760199,"2018-03-09",3061.611997,0.32,"F","2018-03-09"]
[760199,"2018-03-12",3062.101165,0.32,"F","2018-03-09"]
[760199,"2018-03-13",3062.5904099999998,0.32,"F","2018-03-09"]
[760199,"2018-03-14",3063.0797339999999,0.32,"F","2018-03-09"]
[760199,"2018-03-15",3063.569137,0.32,"F","2018-03-09"]
[760199,"2018-03-16",3063.7732380000002,0.14000000000000001,"P","2018-03-16"]
[760199,"2018-03-19",3063.9773540000001,0.14000000000000001,"P","2018-03-16"]
[760199,"2018-03-20",3064.1814829999998,0.14000000000000001,"P","2018-03-16"]
[760199,"2018-03-21",3064.3856259999998,0.14000000000000001,"P","2018-03-16"]
[760199,"2018-03-22",3064.589782,0.14000000000000001,"P","2018-03-16"]
[760199,"2018-03-23",3064.793952,0.14000000000000001,"P","2018-03-16"]
[760199,"2018-03-26",3064.8961079999999,0.13,"P","2018-03-26"]
[760199,"2018-03-27",3065.0857230000001,0.13,"P","2018-03-26"]
[760199,"2018-03-28",3065.275349,0.13,"P","2018-03-26"]
[760199,"2018-03-29",3065.464986,0.13,"P","2018-03-26"]
[760199,"2018-04-02",3065.6546360000002,0.13,"P","2018-03-26"]
[760199,"2018-04-03",3065.8442970000001,0.13,"P","2018-03-26"]
[760199,"2018-04-04",3066.03397,0.13,"P","2018-03-26"]
[760199,"2018-04-05",3066.2236549999998,0.13,"P","2018-03-26"]
[760199,"2018-04-06",3066.4133510000001,0.13,"P","2018-03-26"]
[760199,"2018-04-09",3066.603059,0.13,"P","2018-03-26"]
[760199,"2018-04-10",3065.8000470000002,0.09,"F","2018-04-10"]
[760199,"2018-04-11",3065.9313269999998,0.09,"F","2018-04-10"]
[760199,"2018-04-12",3066.0626139999999,0.09,"F","2018-04-10"]
[760199,"2018-04-13",3066.1939050000001,0.09,"F","2018-04-10"]
[760199,"2018-04-16",3066.3252029999999,0.09,"F","2018-04-10"]
[760199,"2018-04-17",3066.8150700000001,0.32,"P","2018-04-17"]
[760199,"2018-04-18",3067.3050159999998,0.32,"P","2018-04-17"]
[760199,"2018-04-19",3067.7950409999999,0.32,"P","2018-04-17"]
[760199,"2018-04-20",3068.2851439999999,0.32,"P","2018-04-17"]
[760199,"2018-04-23",3068.46938,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-04-24",3068.8983950000002,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-04-25",3069.3274710000001,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-04-26",3069.7566059999999,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-04-27",3070.185802,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-04-30",3070.615057,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-05-02",3071.0443719999998,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-05-03",3071.4737479999999,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-05-04",3071.9031829999999,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-05-07",3072.3326790000001,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-05-08",3072.7622339999998,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-05-09",3073.1918500000002,0.28000000000000003,"P","2018-04-23"]
[760199,"2018-05-10",3072.0571850000001,0.22,"F","2018-05-10"]
[760199,"2018-05-11",3072.3946940000001,0.22,"F","2018-05-10"]
[760199,"2018-05-14",3072.7322399999998,0.22,"F","2018-05-10"]
[760199,"2018-05-15",3073.0698240000002,0.22,"F","2018-05-10"]
[760199,"2018-05-16",3073.5857470000001,0.37,"P","2018-05-16"]
[760199,"2018-05-17",3074.1017579999998,0.37,"P","2018-05-16"]
[760199,"2018-05-18",3074.617855,0.37,"P","2018-05-16"]
[760199,"2018-05-21",3075.134039,0.37,"P","2018-05-16"]
[760199,"2018-05-22",3075.65031,0.37,"P","2018-05-16"]
[760199,"2018-05-23",3076.166667,0.37,"P","2018-05-16"]
[760199,"2018-05-24",3075.3169910000001,0.23,"P","2018-05-24"]
[760199,"2018-05-25",3075.6381489999999,0.23,"P","2018-05-24"]
[760199,"2018-05-28",3075.9593399999999,0.23,"P","2018-05-24"]
[760199,"2018-05-29",3076.280565,0.23,"P","2018-05-24"]
[760199,"2018-05-30",3076.6018239999999,0.23,"P","2018-05-24"]
[760199,"2018-06-01",3076.9231159999999,0.23,"P","2018-05-24"]
[760199,"2018-06-04",3077.2444420000002,0.23,"P","2018-05-24"]
[760199,"2018-06-05",3077.5658010000002,0.23,"P","2018-05-24"]
[760199,"2018-06-06",3077.8871939999999,0.23,"P","2018-05-24"]
[760199,"2018-06-07",3078.2086210000002,0.23,"P","2018-05-24"]
[760199,"2018-06-08",3082.5653550000002,0.4,"F","2018-06-08"]
[760199,"2018-06-11",3083.124828,0.4,"F","2018-06-08"]
[760199,"2018-06-12",3083.6844030000002,0.4,"F","2018-06-08"]
[760199,"2018-06-13",3084.2440799999999,0.4,"F","2018-06-08"]
[760199,"2018-06-14",3084.8038580000002,0.4,"F","2018-06-08"]
[760199,"2018-06-15",3085.363738,0.4,"F","2018-06-08"]
[760199,"2018-06-18",3086.651265,0.88,"P","2018-06-18"]
[760199,"2018-06-19",3087.9393289999998,0.88,"P","2018-06-18"]
[760199,"2018-06-20",3089.2279309999999,0.88,"P","2018-06-18"]
[760199,"2018-06-21",3090.5170710000002,0.88,"P","2018-06-18"]
[760199,"2018-06-22",3094.4301869999999,1.24,"P","2018-06-22"]
[760199,"2018-06-25",3096.2466720000002,1.24,"P","2018-06-22"]
[760199,"2018-06-26",3098.0642229999999,1.24,"P","2018-06-22"]
[760199,"2018-06-27",3099.8828400000002,1.24,"P","2018-06-22"]
[760199,"2018-06-28",3101.702526,1.24,"P","2018-06-22"]
[760199,"2018-06-29",3103.523279,1.24,"P","2018-06-22"]
[760199,"2018-07-02",3105.3451020000002,1.24,"P","2018-06-22"]
[760199,"2018-07-03",3107.167993,1.24,"P","2018-06-22"]
[760199,"2018-07-04",3108.991955,1.24,"P","2018-06-22"]
[760199,"2018-07-05",3110.816988,1.24,"P","2018-06-22"]
[760199,"2018-07-06",3113.0826069999998,1.26,"F","2018-07-06"]
[760199,"2018-07-09",3114.9393620000001,1.26,"F","2018-07-06"]
[760199,"2018-07-10",3116.797223,1.26,"F","2018-07-06"]
[760199,"2018-07-11",3118.6561929999998,1.26,"F","2018-07-06"]
[760199,"2018-07-12",3120.5162719999998,1.26,"F","2018-07-06"]
[760199,"2018-07-13",3122.3774600000002,1.26,"F","2018-07-06"]
[760199,"2018-07-16",3124.239759,1.26,"F","2018-07-06"]
[760199,"2018-07-17",3124.7642729999998,0.37,"P","2018-07-17"]
[760199,"2018-07-18",3125.2888760000001,0.37,"P","2018-07-17"]
[760199,"2018-07-19",3125.8135670000001,0.37,"P","2018-07-17"]
[760199,"2018-07-20",3126.338346,0.37,"P","2018-07-17"]
[760199,"2018-07-23",3126.3674569999998,0.3,"P","2018-07-23"]
[760199,"2018-07-24",3126.7931709999998,0.3,"P","2018-07-23"]
[760199,"2018-07-25",3127.218942,0.3,"P","2018-07-23"]
[760199,"2018-07-26",3127.6447720000001,0.3,"P","2018-07-23"]
[760199,"2018-07-27",3128.0706599999999,0.3,"P","2018-07-23"]
[760199,"2018-07-30",3128.4966049999998,0.3,"P","2018-07-23"]
[760199,"2018-07-31",3128.9226090000002,0.3,"P","2018-07-23"]
[760199,"2018-08-01",3129.3486699999999,0.3,"P","2018-07-23"]
[760199,"2018-08-02",3129.7747899999999,0.3,"P","2018-07-23"]
[760199,"2018-08-03",3130.2009670000002,0.3,"P","2018-07-23"]
[760199,"2018-08-06",3130.627203,0.3,"P","2018-07-23"]
[760199,"2018-08-07",3131.0534969999999,0.3,"P","2018-07-23"]
[760199,"2018-08-08",3132.205156,0.33,"F","2018-08-08"]
[760199,"2018-08-09",3132.6743409999999,0.33,"F","2018-08-08"]
[760199,"2018-08-10",3133.1435959999999,0.33,"F","2018-08-08"]
[760199,"2018-08-13",3133.6129209999999,0.33,"F","2018-08-08"]
[760199,"2018-08-14",3134.082316,0.33,"F","2018-08-08"]
[760199,"2018-08-15",3134.5517829999999,0.33,"F","2018-08-08"]
[760199,"2018-08-16",3134.5945200000001,0.03,"P","2018-08-16"]
[760199,"2018-08-17",3134.6372590000001,0.03,"P","2018-08-16"]
[760199,"2018-08-20",3134.6799980000001,0.03,"P","2018-08-16"]
[760199,"2018-08-21",3134.7227370000001,0.03,"P","2018-08-16"]
[760199,"2018-08-22",3134.7654769999999,0.03,"P","2018-08-16"]
[760199,"2018-08-23",3134.8082180000001,0.03,"P","2018-08-16"]
[760199,"2018-08-24",3134.5517829999999,0,"P","2018-08-24"]
[760199,"2018-08-27",3134.5517829999999,0,"P","2018-08-24"]
[760199,"2018-08-28",3134.5517829999999,0,"P","2018-08-24"]
[760199,"2018-08-29",3134.5517829999999,0,"P","2018-08-24"]
[760199,"2018-08-30",3134.5517829999999,0,"P","2018-08-24"]
[760199,"2018-08-31",3134.5517829999999,0,"P","2018-08-24"]
[760199,"2018-09-03",3134.5517829999999,0,"P","2018-08-24"]
[760199,"2018-09-04",3134.5517829999999,0,"P","2018-08-24"]
[760199,"2018-09-05",3134.5517829999999,0,"P","2018-08-24"]
[760199,"2018-09-06",3132.5020760000002,-0.09,"F","2018-09-06"]
[760199,"2018-09-10",3132.374014,-0.09,"F","2018-09-06"]
[760199,"2018-09-11",3132.2459570000001,-0.09,"F","2018-09-06"]
[760199,"2018-09-12",3132.1179059999999,-0.09,"F","2018-09-06"]
[760199,"2018-09-13",3131.9898589999998,-0.09,"F","2018-09-06"]
[760199,"2018-09-14",3131.8618179999999,-0.09,"F","2018-09-06"]
[760199,"2018-09-17",3131.7337819999998,-0.09,"F","2018-09-06"]
[760199,"2018-09-18",3132.2604339999998,0.32,"P","2018-09-18"]
[760199,"2018-09-19",3132.7871740000001,0.32,"P","2018-09-18"]
[760199,"2018-09-20",3133.314003,0.32,"P","2018-09-18"]
[760199,"2018-09-21",3133.840921,0.32,"P","2018-09-18"]
[760199,"2018-09-24",3135.0254970000001,0.4,"P","2018-09-24"]
[760199,"2018-09-25",3135.6842550000001,0.4,"P","2018-09-24"]
[760199,"2018-09-26",3136.343151,0.4,"P","2018-09-24"]
[760199,"2018-09-27",3137.0021860000002,0.4,"P","2018-09-24"]
[760199,"2018-09-28",3137.6613590000002,0.4,"P","2018-09-24"]
[760199,"2018-10-01",3138.3206709999999,0.4,"P","2018-09-24"]
[760199,"2018-10-02",3138.9801219999999,0.4,"P","2018-09-24"]
[760199,"2018-10-03",3139.6397109999998,0.4,"P","2018-09-24"]
[760199,"2018-10-04",3140.2994389999999,0.4,"P","2018-09-24"]
[760199,"2018-10-05",3142.8025699999998,0.48,"F","2018-10-05"]
[760199,"2018-10-08",3143.594693,0.48,"F","2018-10-05"]
[760199,"2018-10-09",3144.3870149999998,0.48,"F","2018-10-05"]
[760199,"2018-10-10",3145.1795379999999,0.48,"F","2018-10-05"]
[760199,"2018-10-11",3145.97226,0.48,"F","2018-10-05"]
[760199,"2018-10-15",3146.765183,0.48,"F","2018-10-05"]
[760199,"2018-10-16",3147.4644189999999,0.49,"P","2018-10-16"]
[760199,"2018-10-17",3148.1638109999999,0.49,"P","2018-10-16"]
[760199,"2018-10-18",3148.8633580000001,0.49,"P","2018-10-16"]
[760199,"2018-10-19",3149.5630609999998,0.49,"P","2018-10-16"]
[760199,"2018-10-22",3150.2629189999998,0.49,"P","2018-10-16"]
[760199,"2018-10-23",3150.9629329999998,0.49,"P","2018-10-16"]
[760199,"2018-10-24",3152.1619740000001,0.54,"P","2018-10-24"]
[760199,"2018-10-25",3152.9336990000002,0.54,"P","2018-10-24"]
[760199,"2018-10-26",3153.705614,0.54,"P","2018-10-24"]
[760199,"2018-10-29",3154.4777170000002,0.54,"P","2018-10-24"]
[760199,"2018-10-30",3155.2500089999999,0.54,"P","2018-10-24"]
[760199,"2018-10-31",3156.0224910000002,0.54,"P","2018-10-24"]
[760199,"2018-11-01",3156.795161,0.54,"P","2018-10-24"]
[760199,"2018-11-05",3157.568021,0.54,"P","2018-10-24"]
[760199,"2018-11-06",3158.3410699999999,0.54,"P","2018-10-24"]
[760199,"2018-11-07",3157.055699,0.45,"F","2018-11-07"]
[760199,"2018-11-08",3157.6999719999999,0.45,"F","2018-11-07"]
[760199,"2018-11-09",3158.3443769999999,0.45,"F","2018-11-07"]
[760199,"2018-11-12",3158.988914,0.45,"F","2018-11-07"]
[760199,"2018-11-13",3159.6335819999999,0.45,"F","2018-11-07"]
[760199,"2018-11-14",3160.2783810000001,0.45,"F","2018-11-07"]
[760199,"2018-11-16",3160.9233129999998,0.45,"F","2018-11-07"]
[760199,"2018-11-19",3160.8480340000001,-0.05,"P","2018-11-19"]
[760199,"2018-11-20",3160.7727580000001,-0.05,"P","2018-11-19"]
[760199,"2018-11-21",3160.6974839999998,-0.05,"P","2018-11-19"]
[760199,"2018-11-22",3160.6222109999999,-0.05,"P","2018-11-19"]
[760199,"2018-11-23",3160.5469400000002,-0.05,"P","2018-11-19"]
[760199,"2018-11-26",3160.200609,-0.08,"P","2018-11-26"]
[760199,"2018-11-27",3160.0801750000001,-0.08,"P","2018-11-26"]
[760199,"2018-11-28",3159.9597450000001,-0.08,"P","2018-11-26"]
[760199,"2018-11-29",3159.83932,-0.08,"P","2018-11-26"]
[760199,"2018-11-30",3159.718899,-0.08,"P","2018-11-26"]
[760199,"2018-12-03",3159.5984830000002,-0.08,"P","2018-11-26"]
[760199,"2018-12-04",3159.478071,-0.08,"P","2018-11-26"]
[760199,"2018-12-05",3159.3576640000001,-0.08,"P","2018-11-26"]
[760199,"2018-12-06",3159.2372620000001,-0.08,"P","2018-11-26"]
[760199,"2018-12-07",3156.1795069999998,-0.21,"F","2018-12-07"]
[760199,"2018-12-10",3155.863507,-0.21,"F","2018-12-07"]
[760199,"2018-12-11",3155.5475379999998,-0.21,"F","2018-12-07"]
[760199,"2018-12-12",3155.231601,-0.21,"F","2018-12-07"]
[760199,"2018-12-13",3154.915696,-0.21,"F","2018-12-07"]
[760199,"2018-12-14",3154.5998220000001,-0.21,"F","2018-12-07"]
[760199,"2018-12-17",3154.2839800000002,-0.21,"F","2018-12-07"]
[760199,"2018-12-18",3154.449916,0.1,"P","2018-12-18"]
[760199,"2018-12-19",3154.6158610000002,0.1,"P","2018-12-18"]
[760199,"2018-12-20",3154.7818149999998,0.1,"P","2018-12-18"]
[760199,"2018-12-21",3154.9477769999999,0.1,"P","2018-12-18"]
[760199,"2018-12-24",3155.1137490000001,0.1,"P","2018-12-24"]
[760199,"2018-12-26",3155.2797289999999,0.1,"P","2018-12-24"]
[760199,"2018-12-27",3155.4457170000001,0.1,"P","2018-12-24"]
[760199,"2018-12-28",3155.611715,0.1,"P","2018-12-24"]
[760199,"2018-12-31",3155.7777209999999,0.1,"P","2018-12-24"]
[760199,"2019-01-02",3155.9437360000002,0.1,"P","2018-12-24"]
[760199,"2019-01-03",3156.1097599999998,0.1,"P","2018-12-24"]
[760199,"2019-01-04",3156.2757919999999,0.1,"P","2018-12-24"]
[760199,"2019-01-07",3156.4418329999999,0.1,"P","2018-12-24"]
[760199,"2019-01-08",3156.6078830000001,0.1,"P","2018-12-24"]
[760199,"2019-01-09",3156.7739419999998,0.1,"P","2018-12-24"]
[760199,"2019-01-10",3156.9400089999999,0.1,"P","2018-12-24"]
[760199,"2019-01-11",3158.5173289999998,0.15,"F","2019-01-11"]
[760199,"2019-01-14",3158.7665259999999,0.15,"F","2019-01-11"]
[760199,"2019-01-15",3159.0157429999999,0.15,"F","2019-01-11"]
[760199,"2019-01-16",3159.5640880000001,0.4,"P","2019-01-16"]
[760199,"2019-01-17",3160.112529,0.4,"P","2019-01-16"]
[760199,"2019-01-18",3160.6610649999998,0.4,"P","2019-01-16"]
[760199,"2019-01-21",3161.2096969999998,0.4,"P","2019-01-16"]
[760199,"2019-01-22",3161.7584230000002,0.4,"P","2019-01-16"]
[760199,"2019-01-23",3162.307245,0.4,"P","2019-01-16"]
[760199,"2019-01-24",3162.7602820000002,0.39,"P","2019-01-24"]
[760199,"2019-01-25",3163.2955780000002,0.39,"P","2019-01-24"]
[760199,"2019-01-28",3163.8309650000001,0.39,"P","2019-01-24"]
[760199,"2019-01-29",3164.366442,0.39,"P","2019-01-24"]
[760199,"2019-01-30",3164.9020110000001,0.39,"P","2019-01-24"]
[760199,"2019-01-31",3165.4376699999998,0.39,"P","2019-01-24"]
[760199,"2019-02-01",3165.9734189999999,0.39,"P","2019-01-24"]
[760199,"2019-02-04",3166.5092589999999,0.39,"P","2019-01-24"]
[760199,"2019-02-05",3167.0451899999998,0.39,"P","2019-01-24"]
[760199,"2019-02-06",3167.5812120000001,0.39,"P","2019-01-24"]
[760199,"2019-02-07",3168.1173239999998,0.39,"P","2019-01-24"]
[760199,"2019-02-08",3166.923323,0.32,"F","2019-02-08"]
[760199,"2019-02-11",3167.3632130000001,0.32,"F","2019-02-08"]
[760199,"2019-02-12",3167.8031639999999,0.32,"F","2019-02-08"]
[760199,"2019-02-13",3168.2431759999999,0.32,"F","2019-02-08"]
[760199,"2019-02-14",3168.68325,0.32,"F","2019-02-08"]
[760199,"2019-02-15",3169.1233849999999,0.32,"F","2019-02-08"]
[760199,"2019-02-18",3169.7210380000001,0.34,"P","2019-02-18"]
[760199,"2019-02-19",3170.318804,0.34,"P","2019-02-18"]
[760199,"2019-02-20",3170.916682,0.34,"P","2019-02-18"]
[760199,"2019-02-21",3171.514674,0.34,"P","2019-02-18"]
[760199,"2019-02-22",3172.1127780000002,0.34,"P","2019-02-22"]
[760199,"2019-02-25",3172.7109949999999,0.34,"P","2019-02-22"]
[760100,"2019-02-26",3173.3093250000002,0.34,"P","2019-02-22"]
[760199,"2019-02-27",3173.9077670000001,0.34,"P","2019-02-22"]
[760100,"2019-02-28",3174.5063230000001,0.34,"P","2019-02-22"]
[760199,"2019-03-01",3175.1049910000002,0.34,"P","2019-02-22"]
[760199,"2019-03-06",3175.7037719999998,0.34,"P","2019-02-22"]
[760199,"2019-03-07",3176.302666,0.34,"P","2019-02-22"]
[760199,"2019-03-08",3176.9016740000002,0.34,"P","2019-02-22"]
[760199,"2019-03-11",3177.500794,0.34,"P","2019-02-22"]
[760199,"2019-03-12",3180.4739039999999,0.43,"F","2019-03-12"]
[760100,"2019-03-13",3181.2320490000002,0.43,"F","2019-03-12"]
[760199,"2019-03-14",3181.9903749999999,0.43,"F","2019-03-12"]
[760199,"2019-03-15",3182.7488819999999,0.43,"F","2019-03-12"]
[760199,"2019-03-18",3183.4596219999999,0.47,"P","2019-03-18"]
[760199,"2019-03-19",3184.1705200000001,0.47,"P","2019-03-18"]
[760199,"2019-03-20",3184.881578,0.47,"P","2019-03-18"]
[760199,"2019-03-21",3185.5927940000001,0.47,"P","2019-03-18"]
[760199,"2019-03-22",3186.3041699999999,0.47,"P","2019-03-18"]
[760199,"2019-03-25",3187.0157039999999,0.47,"P","2019-03-18"]
[760199,"2019-03-26",3187.7273970000001,0.47,"P","2019-03-18"]
[760199,"2019-03-27",3189.7686560000002,0.57999999999999996,"P","2019-03-27"]
[760199,"2019-03-28",3190.647215,0.57999999999999996,"P","2019-03-27"]
[760199,"2019-03-29",3191.5260170000001,0.57999999999999996,"P","2019-03-27"]
[760199,"2019-04-01",3192.4050609999999,0.57999999999999996,"P","2019-03-27"]
[760199,"2019-04-02",3193.2843459999999,0.57999999999999996,"P","2019-03-27"]
[760199,"2019-04-03",3194.1638739999999,0.57999999999999996,"P","2019-03-27"]
[760199,"2019-04-04",3195.0436450000002,0.57999999999999996,"P","2019-03-27"]
[760199,"2019-04-05",3195.9236569999998,0.57999999999999996,"P","2019-03-27"]
[760199,"2019-04-08",3196.8039119999999,0.57999999999999996,"P","2019-03-27"]
[760199,"2019-04-09",3197.6844099999998,0.57999999999999996,"P","2019-03-27"]
[760199,"2019-04-10",3203.1974329999998,0.75,"F","2019-04-10"]
[760199,"2019-04-11",3204.3373080000001,0.75,"F","2019-04-10"]
[760199,"2019-04-12",3205.4775890000001,0.75,"F","2019-04-10"]
[760199,"2019-04-15",3206.6182749999998,0.75,"F","2019-04-10"]
[760199,"2019-04-16",3207.4818479999999,0.54,"P","2019-04-16"]
[760199,"2019-04-17",3208.3456550000001,0.54,"P","2019-04-16"]
[760199,"2019-04-18",3209.2096940000001,0.54,"P","2019-04-16"]
[760199,"2019-04-22",3210.0739659999999,0.54,"P","2019-04-16"]
[760199,"2019-04-23",3210.9384709999999,0.54,"P","2019-04-16"]
[760199,"2019-04-24",3211.8032079999998,0.54,"P","2019-04-16"]
[760199,"2019-04-25",3212.6681779999999,0.54,"P","2019-04-16"]
[760199,"2019-04-26",3214.4281510000001,0.61,"P","2019-04-26"]
[760199,"2019-04-29",3215.405722,0.61,"P","2019-04-26"]
[760199,"2019-04-30",3216.3835909999998,0.61,"P","2019-04-26"]
[760199,"2019-05-02",3217.3617570000001,0.61,"P","2019-04-26"]
[760199,"2019-05-03",3218.34022,0.61,"P","2019-04-26"]
[760199,"2019-05-06",3219.3189809999999,0.61,"P","2019-04-26"]
[760199,"2019-05-07",3220.2980389999998,0.61,"P","2019-04-26"]
[760199,"2019-05-08",3221.2773950000001,0.61,"P","2019-04-26"]
[760199,"2019-05-09",3222.2570489999998,0.61,"P","2019-04-26"]
[760199,"2019-05-10",3222.146882,0.56999999999999995,"F","2019-05-10"]
[760199,"2019-05-13",3223.062668,0.56999999999999995,"F","2019-05-10"]
[760199,"2019-05-14",3223.9787139999999,0.56999999999999995,"F","2019-05-10"]
[760199,"2019-05-15",3224.8950209999998,0.56999999999999995,"F","2019-05-10"]
[760199,"2019-05-16",3225.3010749999999,0.28999999999999998,"P","2019-05-16"]
[760199,"2019-05-17",3225.7071799999999,0.28999999999999998,"P","2019-05-16"]
[760199,"2019-05-20",3226.1133369999998,0.28999999999999998,"P","2019-05-16"]
[760199,"2019-05-21",3226.5195440000002,0.28999999999999998,"P","2019-05-16"]
[760199,"2019-05-22",3226.9258030000001,0.28999999999999998,"P","2019-05-16"]
[760199,"2019-05-23",3227.3321129999999,0.28999999999999998,"P","2019-05-16"]
[760199,"2019-05-24",3227.7384750000001,0.28999999999999998,"P","2019-05-16"]
[760199,"2019-05-27",3227.5850030000001,0.24,"P","2019-05-27"]
[760199,"2019-05-28",3227.9214080000002,0.24,"P","2019-05-27"]
[760199,"2019-05-29",3228.2578490000001,0.24,"P","2019-05-27"]
[760199,"2019-05-30",3228.5943240000001,0.24,"P","2019-05-27"]
[760199,"2019-05-31",3228.9308350000001,0.24,"P","2019-05-27"]
[760199,"2019-06-03",3229.2673810000001,0.24,"P","2019-05-27"]
[760199,"2019-06-04",3229.6039620000001,0.24,"P","2019-05-27"]
[760199,"2019-06-05",3229.9405780000002,0.24,"P","2019-05-27"]
[760199,"2019-06-06",3230.2772289999998,0.24,"P","2019-05-27"]
[760199,"2019-06-07",3227.9936229999998,0.13,"F","2019-06-07"]
[760199,"2019-06-10",3228.1759860000002,0.13,"F","2019-06-07"]
[760199,"2019-06-11",3228.3583600000002,0.13,"F","2019-06-07"]
[760199,"2019-06-12",3228.5407439999999,0.13,"F","2019-06-07"]
[760199,"2019-06-13",3228.7231379999998,0.13,"F","2019-06-07"]
[760199,"2019-06-14",3228.9055429999999,0.13,"F","2019-06-07"]
[760199,"2019-06-17",3229.0879580000001,0.13,"F","2019-06-07"]
[760199,"2019-06-18",3229.1049520000001,0.01,"P","2019-06-18"]
[760199,"2019-06-19",3229.1219460000002,0.01,"P","2019-06-18"]
[760199,"2019-06-21",3229.1389410000002,0.01,"P","2019-06-18"]
[760199,"2019-06-24",3229.1559360000001,0.01,"P","2019-06-18"]
[760199,"2019-06-25",3229.1729300000002,0.01,"P","2019-06-18"]
[760199,"2019-06-26",3228.782013,-0.03,"P","2019-06-26"]
[760199,"2019-06-27",3228.7310240000002,-0.03,"P","2019-06-26"]
[760199,"2019-06-28",3228.6800370000001,-0.03,"P","2019-06-26"]
[760199,"2019-07-01",3228.6290509999999,-0.03,"P","2019-06-26"]
[760199,"2019-07-02",3228.5780650000002,-0.03,"P","2019-06-26"]
[760199,"2019-07-03",3228.5270799999998,-0.03,"P","2019-06-26"]
[760199,"2019-07-04",3228.4760959999999,-0.03,"P","2019-06-26"]
[760199,"2019-07-05",3228.4251129999998,-0.03,"P","2019-06-26"]
[760199,"2019-07-08",3228.374131,-0.03,"P","2019-06-26"]
[760199,"2019-07-09",3228.3231489999998,-0.03,"P","2019-06-26"]
[760199,"2019-07-10",3229.3591609999999,0.01,"F","2019-07-10"]
[760199,"2019-07-11",3229.3761119999999,0.01,"F","2019-07-10"]
[760199,"2019-07-12",3229.3930639999999,0.01,"F","2019-07-10"]
[760199,"2019-07-15",3229.4100149999999,0.01,"F","2019-07-10"]
[760199,"2019-07-16",3229.7326010000002,0.23,"P","2019-07-16"]
[760199,"2019-07-17",3230.0552189999999,0.23,"P","2019-07-16"]
[760199,"2019-07-18",3230.3778699999998,0.23,"P","2019-07-16"]
[760199,"2019-07-19",3230.7005530000001,0.23,"P","2019-07-16"]
[760199,"2019-07-22",3231.0232679999999,0.23,"P","2019-07-16"]
[760199,"2019-07-23",3231.346016,0.23,"P","2019-07-16"]
[760199,"2019-07-24",3231.570663,0.22,"P","2019-07-24"]
[760199,"2019-07-25",3231.879445,0.22,"P","2019-07-24"]
[760199,"2019-07-26",3232.1882559999999,0.22,"P","2019-07-24"]
[760199,"2019-07-29",3232.4970969999999,0.22,"P","2019-07-24"]
[760199,"2019-07-30",3232.8059680000001,0.22,"P","2019-07-24"]
[760199,"2019-07-31",3233.1148680000001,0.22,"P","2019-07-24"]
[760199,"2019-08-01",3233.4237969999999,0.22,"P","2019-07-24"]
[760199,"2019-08-02",3233.7327559999999,0.22,"P","2019-07-24"]
[760199,"2019-08-05",3234.041745,0.22,"P","2019-07-24"]
[760199,"2019-08-06",3234.3507629999999,0.22,"P","2019-07-24"]
[760199,"2019-08-07",3234.6598100000001,0.22,"P","2019-07-24"]
[760199,"2019-08-08",3234.212415,0.19,"F","2019-08-08"]
[760199,"2019-08-09",3234.4794240000001,0.19,"F","2019-08-08"]
[760199,"2019-08-12",3234.746455,0.19,"F","2019-08-08"]
[760199,"2019-08-13",3235.0135089999999,0.19,"F","2019-08-08"]
[760199,"2019-08-14",3235.2805840000001,0.19,"F","2019-08-08"]
[760199,"2019-08-15",3235.5476829999998,0.19,"F","2019-08-08"]
[760199,"2019-08-16",3235.7974989999998,0.17,"P","2019-08-16"]
[760199,"2019-08-19",3236.0473360000001,0.17,"P","2019-08-16"]
[760199,"2019-08-20",3236.2971910000001,0.17,"P","2019-08-16"]
[760199,"2019-08-21",3236.5470660000001,0.17,"P","2019-08-16"]
[760199,"2019-08-22",3236.7969600000001,0.17,"P","2019-08-16"]
[760199,"2019-08-23",3236.694289,0.13,"P","2019-08-23"]
[760199,"2019-08-26",3236.8854299999998,0.13,"P","2019-08-23"]
[760199,"2019-08-27",3237.0765820000001,0.13,"P","2019-08-23"]
[760199,"2019-08-28",3237.2677450000001,0.13,"P","2019-08-23"]
[760199,"2019-08-29",3237.45892,0.13,"P","2019-08-23"]
[760199,"2019-08-30",3237.6501050000002,0.13,"P","2019-08-23"]
[760199,"2019-09-02",3237.8413030000002,0.13,"P","2019-08-23"]
[760199,"2019-09-03",3238.0325109999999,0.13,"P","2019-08-23"]
[760199,"2019-09-04",3238.223731,0.13,"P","2019-08-23"]
[760199,"2019-09-05",3238.4149619999998,0.13,"P","2019-08-23"]
[760199,"2019-09-06",3238.137264,0.11,"F","2019-09-06"]
[760199,"2019-09-09",3238.2991820000002,0.11,"F","2019-09-06"]
[760199,"2019-09-10",3238.461108,0.11,"F","2019-09-06"]
[760199,"2019-09-11",3238.6230420000002,0.11,"F","2019-09-06"]
[760199,"2019-09-12",3238.7849839999999,0.11,"F","2019-09-06"]
[760199,"2019-09-13",3238.9469340000001,0.11,"F","2019-09-06"]
[760199,"2019-09-16",3239.1088920000002,0.11,"F","2019-09-06"]
[760199,"2019-09-17",3239.2630610000001,0.1,"P","2019-09-17"]
[760199,"2019-09-18",3239.4172389999999,0.1,"P","2019-09-17"]
[760199,"2019-09-19",3239.5714229999999,0.1,"P","2019-09-17"]
[760199,"2019-09-20",3239.7256149999998,0.1,"P","2019-09-17"]
[760199,"2019-09-23",3239.8798139999999,0.1,"P","2019-09-17"]
[760199,"2019-09-24",3240.0340209999999,0.1,"P","2019-09-17"]
[760199,"2019-09-25",3239.4327699999999,0.03,"P","2019-09-25"]
[760199,"2019-09-26",3239.4790410000001,0.03,"P","2019-09-25"]
[760199,"2019-09-27",3239.5253130000001,0.03,"P","2019-09-25"]
[760199,"2019-09-30",3239.5715850000001,0.03,"P","2019-09-25"]
[760199,"2019-10-01",3239.6178580000001,0.03,"P","2019-09-25"]
[760199,"2019-10-02",3239.6641319999999,0.03,"P","2019-09-25"]
[760199,"2019-10-03",3239.7104060000001,0.03,"P","2019-09-25"]
[760199,"2019-10-04",3239.7566809999998,0.03,"P","2019-09-25"]
[760199,"2019-10-07",3239.8029569999999,0.03,"P","2019-09-25"]
[760199,"2019-10-08",3239.8492329999999,0.03,"P","2019-09-25"]
[760199,"2019-10-09",3238.060986,-0.04,"F","2019-10-09"]
[760199,"2019-10-10",3237.9993549999999,-0.04,"F","2019-10-09"]
[760199,"2019-10-11",3237.9377249999998,-0.04,"F","2019-10-09"]
[760199,"2019-10-14",3237.8760969999998,-0.04,"F","2019-10-09"]
[760199,"2019-10-15",3237.8144699999998,-0.04,"F","2019-10-09"]
[760199,"2019-10-16",3237.8989099999999,0.06,"P","2019-10-16"]
[760199,"2019-10-17",3237.9833530000001,0.06,"P","2019-10-16"]
[760199,"2019-10-18",3238.067798,0.06,"P","2019-10-16"]
[760199,"2019-10-21",3238.1522450000002,0.06,"P","2019-10-16"]
[760199,"2019-10-22",3238.2366940000002,0.06,"P","2019-10-16"]
[760199,"2019-10-23",3238.4899879999998,0.08,"P","2019-10-23"]
[760199,"2019-10-24",3238.6025880000002,0.08,"P","2019-10-23"]
[760199,"2019-10-25",3238.7151920000001,0.08,"P","2019-10-23"]
[760199,"2019-10-28",3238.8278,0.08,"P","2019-10-23"]
[760199,"2019-10-29",3238.940411,0.08,"P","2019-10-23"]
[760199,"2019-10-30",3239.0530269999999,0.08,"P","2019-10-23"]
[760199,"2019-10-31",3239.1656469999998,0.08,"P","2019-10-23"]
[760199,"2019-11-01",3239.2782699999998,0.08,"P","2019-10-23"]
[760199,"2019-11-04",3239.3908980000001,0.08,"P","2019-10-23"]
[760199,"2019-11-05",3239.5035290000001,0.08,"P","2019-10-23"]
[760199,"2019-11-06",3239.616164,0.08,"P","2019-10-23"]
[760199,"2019-11-07",3240.2083130000001,0.1,"F","2019-11-07"]
[760199,"2019-11-08",3240.3491829999998,0.1,"F","2019-11-07"]
[760199,"2019-11-11",3240.4900579999999,0.1,"F","2019-11-07"]
[760199,"2019-11-12",3240.63094,0.1,"F","2019-11-07"]
[760199,"2019-11-13",3240.7718279999999,0.1,"F","2019-11-07"]
[760199,"2019-11-14",3240.912722,0.1,"F","2019-11-07"]
[760199,"2019-11-18",3241.0536219999999,0.1,"F","2019-11-07"]
[760199,"2019-11-19",3241.7006040000001,0.4,"P","2019-11-19"]
[760199,"2019-11-20",3242.3477149999999,0.4,"P","2019-11-19"]
[760199,"2019-11-21",3242.994956,0.4,"P","2019-11-19"]
[760199,"2019-11-22",3243.6423260000001,0.4,"P","2019-11-19"]
[760199,"2019-11-25",3244.4513809999999,0.42,"P","2019-11-25"]
[760199,"2019-11-26",3245.1313599999999,0.42,"P","2019-11-25"]
[760199,"2019-11-27",3245.8114820000001,0.42,"P","2019-11-25"]
[760199,"2019-11-28",3246.4917460000001,0.42,"P","2019-11-25"]
[760199,"2019-11-29",3247.172153,0.42,"P","2019-11-25"]
[760199,"2019-12-02",3247.852703,0.42,"P","2019-11-25"]
[760199,"2019-12-03",3248.5333949999999,0.42,"P","2019-11-25"]
[760199,"2019-12-04",3249.2142290000002,0.42,"P","2019-11-25"]
[760199,"2019-12-05",3249.895207,0.42,"P","2019-11-25"]
[760199,"2019-12-06",3252.6159320000002,0.51,"F","2019-12-06"]
[760199,"2019-12-09",3253.4433880000001,0.51,"F","2019-12-06"]
[760199,"2019-12-10",3254.2710550000002,0.51,"F","2019-12-06"]
[760199,"2019-12-11",3255.0989319999999,0.51,"F","2019-12-06"]
[760199,"2019-12-12",3255.9270190000002,0.51,"F","2019-12-06"]
[760199,"2019-12-13",3256.755318,0.51,"F","2019-12-06"]
[760199,"2019-12-16",3257.5838269999999,0.51,"F","2019-12-06"]
[760199,"2019-12-17",3258.8496009999999,0.78,"P","2019-12-17"]
[760199,"2019-12-18",3260.115867,0.78,"P","2019-12-17"]
[760199,"2019-12-19",3261.3826250000002,0.78,"P","2019-12-17"]
[760199,"2019-12-20",3262.6498759999999,0.78,"P","2019-12-17"]
[760199,"2019-12-23",3266.1015189999998,1.05,"P","2019-12-23"]
[760199,"2019-12-24",3267.8077280000002,1.05,"P","2019-12-23"]
[760199,"2019-12-26",3269.5148279999999,1.05,"P","2019-12-23"]
[760100,"2019-12-27",3271.22282,1.05,"P","2019-12-23"]
[760199,"2019-12-30",3272.931705,1.05,"P","2019-12-23"]
[760199,"2019-12-31",3274.641482,1.05,"P","2019-12-23"]
[760199,"2020-01-02",3276.3521529999998,1.05,"P","2019-12-23"]
[760199,"2020-01-03",3278.063717,1.05,"P","2019-12-23"]
[760199,"2020-01-06",3279.776175,1.05,"P","2019-12-23"]
[760199,"2020-01-07",3281.4895280000001,1.05,"P","2019-12-23"]
[760199,"2020-01-08",3283.203775,1.05,"P","2019-12-23"]
[760199,"2020-01-09",3284.9189190000002,1.05,"P","2019-12-23"]
[760199,"2020-01-10",3289.400815,1.1499999999999999,"F","2020-01-10"]
[760199,"2020-01-13",3291.2820499999998,1.1499999999999999,"F","2020-01-10"]
[760199,"2020-01-14",3293.164362,1.1499999999999999,"F","2020-01-10"]
[760199,"2020-01-15",3295.0477510000001,1.1499999999999999,"F","2020-01-10"]
[760199,"2020-01-16",3295.5340540000002,0.34,"P","2020-01-16"]
[760199,"2020-01-17",3296.02043,0.34,"P","2020-01-16"]
[760199,"2020-01-20",3296.5068769999998,0.34,"P","2020-01-16"]
[760199,"2020-01-21",3296.9933959999998,0.34,"P","2020-01-16"]
[760199,"2020-01-22",3297.4799870000002,0.34,"P","2020-01-16"]
[760199,"2020-01-23",3297.9666499999998,0.34,"P","2020-01-16"]
[760199,"2020-01-24",3298.253275,0.32,"P","2020-01-24"]
[760199,"2020-01-27",3298.7114620000002,0.32,"P","2020-01-24"]
[760199,"2020-01-28",3299.1697119999999,0.32,"P","2020-01-24"]
[760199,"2020-01-29",3299.6280259999999,0.32,"P","2020-01-24"]
[760199,"2020-01-30",3300.0864029999998,0.32,"P","2020-01-24"]
[760199,"2020-01-31",3300.5448449999999,0.32,"P","2020-01-24"]
[760199,"2020-02-03",3301.0033490000001,0.32,"P","2020-01-24"]
[760199,"2020-02-04",3301.461918,0.32,"P","2020-01-24"]
[760199,"2020-02-05",3301.9205499999998,0.32,"P","2020-01-24"]
[760199,"2020-02-06",3302.379246,0.32,"P","2020-01-24"]
[760199,"2020-02-07",3300.1596829999999,0.21,"F","2020-02-07"]
[760199,"2020-02-10",3300.4606309999999,0.21,"F","2020-02-07"]
[760199,"2020-02-11",3300.7616079999998,0.21,"F","2020-02-07"]
[760199,"2020-02-12",3301.0626109999998,0.21,"F","2020-02-07"]
[760199,"2020-02-13",3301.3636419999998,0.21,"F","2020-02-07"]
[760199,"2020-02-14",3301.6647010000002,0.21,"F","2020-02-07"]
[760199,"2020-02-17",3301.9657870000001,0.21,"F","2020-02-07"]
[760199,"2020-02-18",3302.222436,0.14000000000000001,"P","2020-02-18"]
[760199,"2020-02-19",3302.4791059999998,0.14000000000000001,"P","2020-02-18"]
[760199,"2020-02-20",3302.7357959999999,0.14000000000000001,"P","2020-02-18"]
[760199,"2020-02-21",3303.0657999999999,0.15,"P","2020-02-21"]
[760199,"2020-02-26",3303.3408610000001,0.15,"P","2020-02-21"]
[760199,"2020-02-27",3303.615945,0.15,"P","2020-02-21"]
[760199,"2020-02-28",3303.8910510000001,0.15,"P","2020-02-21"]
[760100,"2020-03-02",3304.1661810000001,0.15,"P","2020-02-21"]
[760199,"2020-03-03",3304.4413330000002,0.15,"P","2020-02-21"]
[760199,"2020-03-04",3304.716508,0.15,"P","2020-02-21"]
[760199,"2020-03-05",3304.9917059999998,0.15,"P","2020-02-21"]
[760199,"2020-03-06",3305.2669270000001,0.15,"P","2020-02-21"]
[760199,"2020-03-09",3305.5421710000001,0.15,"P","2020-02-21"]
[760199,"2020-03-10",3305.817438,0.15,"P","2020-02-21"]
[760199,"2020-03-11",3308.8441979999998,0.25,"F","2020-03-11"]
[760199,"2020-03-12",3309.3032680000001,0.25,"F","2020-03-11"]
[760199,"2020-03-13",3309.7624019999998,0.25,"F","2020-03-11"]
[760199,"2020-03-16",3310.2215999999999,0.25,"F","2020-03-11"]
[760199,"2020-03-17",3310.3949010000001,0.11,"P","2020-03-17"]
[760199,"2020-03-18",3310.5682120000001,0.11,"P","2020-03-17"]
[760199,"2020-03-19",3310.741532,0.11,"P","2020-03-17"]
[760199,"2020-03-20",3310.9148610000002,0.11,"P","2020-03-17"]
[760199,"2020-03-23",3311.0881989999998,0.11,"P","2020-03-17"]
[760199,"2020-03-24",3311.2615460000002,0.11,"P","2020-03-17"]
[760199,"2020-03-25",3311.4349029999998,0.11,"P","2020-03-17"]
[760199,"2020-03-26",3311.608268,0.11,"P","2020-03-26"]
[760199,"2020-03-27",3311.7816419999999,0.11,"P","2020-03-26"]
[760199,"2020-03-30",3311.9550260000001,0.11,"P","2020-03-26"]
[760199,"2020-03-31",3312.1284179999998,0.11,"P","2020-03-26"]
[760199,"2020-04-01",3312.3018200000001,0.11,"P","2020-03-26"]
[760199,"2020-04-02",3312.4752309999999,0.11,"P","2020-03-26"]
[760199,"2020-04-03",3312.648651,0.11,"P","2020-03-26"]
[760199,"2020-04-06",3312.822079,0.11,"P","2020-03-26"]
[760199,"2020-04-07",3312.9955169999998,0.11,"P","2020-03-26"]
[760199,"2020-04-08",3313.168964,0.11,"P","2020-03-26"]
[760199,"2020-04-09",3312.2069299999998,7.0000000000000007E-2,"F","2020-04-09"]
[760199,"2020-04-13",3312.3172610000001,7.0000000000000007E-2,"F","2020-04-09"]
[760199,"2020-04-14",3312.427596,7.0000000000000007E-2,"F","2020-04-09"]
[760199,"2020-04-15",3312.537934,7.0000000000000007E-2,"F","2020-04-09"]
[760199,"2020-04-16",3312.4716699999999,-0.04,"P","2020-04-16"]
[760199,"2020-04-17",3312.4054080000001,-0.04,"P","2020-04-16"]
[760199,"2020-04-20",3312.3391470000001,-0.04,"P","2020-04-16"]
[760199,"2020-04-22",3312.272888,-0.04,"P","2020-04-16"]
[760199,"2020-04-23",3312.2066300000001,-0.04,"P","2020-04-16"]
[760199,"2020-04-24",3312.1403730000002,-0.04,"P","2020-04-16"]
[760199,"2020-04-27",3312.074118,-0.04,"P","2020-04-16"]
[760199,"2020-04-28",3312.0078640000002,-0.04,"P","2020-04-16"]
[760199,"2020-04-29",3309.4057750000002,-0.21,"P","2020-04-29"]
[760199,"2020-04-30",3309.057941,-0.21,"P","2020-04-29"]
[760199,"2020-05-04",3308.7101429999998,-0.21,"P","2020-04-29"]
[760199,"2020-05-05",3308.3623809999999,-0.21,"P","2020-04-29"]
[760199,"2020-05-06",3308.0146559999998,-0.21,"P","2020-04-29"]
[760199,"2020-05-07",3307.6669670000001,-0.21,"P","2020-04-29"]
[760199,"2020-05-08",3304.833443,-0.31,"F","2020-05-08"]
[760199,"2020-05-11",3304.3204479999999,-0.31,"F","2020-05-08"]
[760199,"2020-05-12",3303.8075319999998,-0.31,"F","2020-05-08"]
[760199,"2020-05-13",3303.2946959999999,-0.31,"F","2020-05-08"]
[760199,"2020-05-14",3302.7819399999998,-0.31,"F","2020-05-08"]
[760199,"2020-05-15",3302.269264,-0.31,"F","2020-05-08"]
[760199,"2020-05-18",3301.657267,-0.37,"P","2020-05-18"]
[760199,"2020-05-19",3301.0453849999999,-0.37,"P","2020-05-18"]
[760199,"2020-05-20",3300.4336149999999,-0.37,"P","2020-05-18"]
[760199,"2020-05-21",3299.8219600000002,-0.37,"P","2020-05-18"]
[760199,"2020-05-22",3299.2104169999998,-0.37,"P","2020-05-18"]
[760199,"2020-05-25",3298.5989880000002,-0.37,"P","2020-05-18"]
[760199,"2020-05-26",3297.9876720000002,-0.37,"P","2020-05-18"]
[760199,"2020-05-27",3296.3171349999998,-0.45,"P","2020-05-27"]
[760199,"2020-05-28",3295.5738740000002,-0.45,"P","2020-05-27"]
[760199,"2020-05-29",3294.8307799999998,-0.45,"P","2020-05-27"]
[760199,"2020-06-01",3294.0878539999999,-0.45,"P","2020-05-27"]
[760199,"2020-06-02",3293.3450950000001,-0.45,"P","2020-05-27"]
[760199,"2020-06-03",3292.602504,-0.45,"P","2020-05-27"]
[760199,"2020-06-04",3291.8600799999999,-0.45,"P","2020-05-27"]
[760199,"2020-06-05",3291.1178239999999,-0.45,"P","2020-05-27"]
[760199,"2020-06-08",3290.3757350000001,-0.45,"P","2020-05-27"]
[760199,"2020-06-09",3289.6338129999999,-0.45,"P","2020-05-27"]
[760199,"2020-06-10",3290.9740550000001,-0.38,"F","2020-06-10"]
[760199,"2020-06-12",3290.3476780000001,-0.38,"F","2020-06-10"]
[760199,"2020-06-15",3289.7214199999999,-0.38,"F","2020-06-10"]
[760199,"2020-06-16",3290.0500470000002,0.22,"P","2020-06-16"]
[760199,"2020-06-17",3290.3787069999998,0.22,"P","2020-06-16"]
[760199,"2020-06-18",3290.7073999999998,0.22,"P","2020-06-16"]
[760199,"2020-06-19",3291.0361250000001,0.22,"P","2020-06-16"]
[760199,"2020-06-22",3291.3648840000001,0.22,"P","2020-06-16"]
[760199,"2020-06-23",3291.693675,0.22,"P","2020-06-16"]
[760199,"2020-06-24",3292.0225,0.22,"P","2020-06-16"]
[760199,"2020-06-25",3292.351357,0.22,"P","2020-06-16"]
[760199,"2020-06-26",3293.3521719999999,0.27,"P","2020-06-26"]
[760199,"2020-06-29",3293.7558359999998,0.27,"P","2020-06-26"]
[760199,"2020-06-30",3294.1595499999999,0.27,"P","2020-06-26"]
[760199,"2020-07-01",3294.5633130000001,0.27,"P","2020-06-26"]
[760199,"2020-07-02",3294.967126,0.27,"P","2020-06-26"]
[760199,"2020-07-03",3295.3709880000001,0.27,"P","2020-06-26"]
[760199,"2020-07-06",3295.774899,0.27,"P","2020-06-26"]
[760199,"2020-07-07",3296.17886,0.27,"P","2020-06-26"]
[760199,"2020-07-08",3296.5828710000001,0.27,"P","2020-06-26"]
[760199,"2020-07-09",3296.9869309999999,0.27,"P","2020-06-26"]
[760199,"2020-07-10",3297.1068759999998,0.26,"F","2020-07-10"]
[760199,"2020-07-13",3297.4960430000001,0.26,"F","2020-07-10"]
[760199,"2020-07-14",3297.885256,0.26,"F","2020-07-10"]
[760199,"2020-07-15",3298.2745159999999,0.26,"F","2020-07-10"]
[760199,"2020-07-16",3299.0040939999999,0.51,"P","2020-07-16"]
[760199,"2020-07-17",3299.7338340000001,0.51,"P","2020-07-16"]
[760199,"2020-07-20",3300.4637349999998,0.51,"P","2020-07-16"]
[760199,"2020-07-21",3301.1937979999998,0.51,"P","2020-07-16"]
[760199,"2020-07-22",3301.9240220000002,0.51,"P","2020-07-16"]
[760199,"2020-07-23",3302.6544079999999,0.51,"P","2020-07-16"]
[760199,"2020-07-24",3303.3849559999999,0.51,"P","2020-07-16"]
[760199,"2020-07-27",3302.5141400000002,0.37,"P","2020-07-27"]
[760199,"2020-07-28",3303.0444769999999,0.37,"P","2020-07-27"]
[760199,"2020-07-29",3303.5748979999998,0.37,"P","2020-07-27"]
[760199,"2020-07-30",3304.1054039999999,0.37,"P","2020-07-27"]
[760199,"2020-07-31",3304.635996,0.37,"P","2020-07-27"]
[760199,"2020-08-03",3305.1666730000002,0.37,"P","2020-07-27"]
[760199,"2020-08-04",3305.697435,0.37,"P","2020-07-27"]
[760199,"2020-08-05",3306.228282,0.37,"P","2020-07-27"]
[760199,"2020-08-06",3306.759215,0.37,"P","2020-07-27"]
[760199,"2020-08-07",3307.0459219999998,0.36,"F","2020-08-07"]
[760199,"2020-08-10",3307.5626120000002,0.36,"F","2020-08-07"]
[760199,"2020-08-11",3308.0793840000001,0.36,"F","2020-08-07"]
[760199,"2020-08-12",3308.5962359999999,0.36,"F","2020-08-07"]
[760199,"2020-08-13",3309.1131700000001,0.36,"F","2020-08-07"]
[760199,"2020-08-14",3309.6301830000002,0.36,"F","2020-08-07"]
[760199,"2020-08-17",3310.1472789999998,0.36,"F","2020-08-07"]
[760199,"2020-08-18",3310.3457739999999,0.12,"P","2020-08-18"]
[760199,"2020-08-19",3310.5442819999998,0.12,"P","2020-08-18"]
[760199,"2020-08-20",3310.7428009999999,0.12,"P","2020-08-18"]
[760199,"2020-08-21",3310.9413330000002,0.12,"P","2020-08-18"]
[760199,"2020-08-24",3311.1398760000002,0.12,"P","2020-08-18"]
[760199,"2020-08-25",3311.3384310000001,0.12,"P","2020-08-18"]
[760199,"2020-08-26",3312.5785780000001,0.21,"P","2020-08-26"]
[760199,"2020-08-27",3312.9260519999998,0.21,"P","2020-08-26"]
[760199,"2020-08-28",3313.2735630000002,0.21,"P","2020-08-26"]
[760199,"2020-08-31",3313.62111,0.21,"P","2020-08-26"]
[760199,"2020-09-01",3313.9686940000001,0.21,"P","2020-08-26"]
[760199,"2020-09-02",3314.3163140000001,0.21,"P","2020-08-26"]
[760199,"2020-09-03",3314.6639709999999,0.21,"P","2020-08-26"]
[760199,"2020-09-04",3315.0116640000001,0.21,"P","2020-08-26"]
[760199,"2020-09-08",3315.3593930000002,0.21,"P","2020-08-26"]
[760199,"2020-09-09",3316.5026680000001,0.24,"F","2020-09-09"]
[760199,"2020-09-10",3316.9002839999998,0.24,"F","2020-09-09"]
[760199,"2020-09-11",3317.2979489999998,0.24,"F","2020-09-09"]
[760199,"2020-09-14",3317.6956610000002,0.24,"F","2020-09-09"]
[760199,"2020-09-15",3318.093421,0.24,"F","2020-09-09"]
[760199,"2020-09-16",3318.4879620000002,0.25,"P","2020-09-16"]
[760199,"2020-09-17",3318.8825510000001,0.25,"P","2020-09-16"]
[760199,"2020-09-18",3319.2771859999998,0.25,"P","2020-09-16"]
[760199,"2020-09-21",3319.6718689999998,0.25,"P","2020-09-16"]
[760199,"2020-09-22",3320.0665979999999,0.25,"P","2020-09-16"]
[760199,"2020-09-23",3320.461374,0.25,"P","2020-09-16"]
[760199,"2020-09-24",3323.5041449999999,0.49,"P","2020-09-24"]
[760199,"2020-09-25",3324.277826,0.49,"P","2020-09-24"]
[760199,"2020-09-28",3325.0516859999998,0.49,"P","2020-09-24"]
[760199,"2020-09-29",3325.8257269999999,0.49,"P","2020-09-24"]
[760199,"2020-09-30",3326.599948,0.49,"P","2020-09-24"]
[760199,"2020-10-01",3327.37435,0.49,"P","2020-09-24"]
[760199,"2020-10-02",3328.1489310000002,0.49,"P","2020-09-24"]
[760199,"2020-10-05",3328.9236930000002,0.49,"P","2020-09-24"]
[760199,"2020-10-06",3329.6986350000002,0.49,"P","2020-09-24"]
[760199,"2020-10-07",3330.4737580000001,0.49,"P","2020-09-24"]
[760199,"2020-10-08",3331.249061,0.49,"P","2020-09-24"]
[760199,"2020-10-09",3336.2884290000002,0.64,"F","2020-10-09"]
[760199,"2020-10-13",3337.3021829999998,0.64,"F","2020-10-09"]
[760199,"2020-10-14",3338.316245,0.64,"F","2020-10-09"]
[760199,"2020-10-15",3339.3306160000002,0.64,"F","2020-10-09"]
[760199,"2020-10-16",3340.3452280000001,0.64,"P","2020-10-16"]
[760199,"2020-10-19",3341.3601480000002,0.64,"P","2020-10-16"]
[760199,"2020-10-20",3342.3753769999998,0.64,"P","2020-10-16"]
[760199,"2020-10-21",3343.3909140000001,0.64,"P","2020-10-16"]
[760199,"2020-10-22",3344.406759,0.64,"P","2020-10-16"]
[760199,"2020-10-23",3345.4229140000002,0.64,"P","2020-10-16"]
[760199,"2020-10-26",3348.3225729999999,0.81,"P","2020-10-26"]
[760199,"2020-10-27",3349.6091139999999,0.81,"P","2020-10-26"]
[760199,"2020-10-28",3350.8961490000002,0.81,"P","2020-10-26"]
[760199,"2020-10-29",3352.1836779999999,0.81,"P","2020-10-26"]
[760199,"2020-10-30",3353.4717019999998,0.81,"P","2020-10-26"]
[760199,"2020-11-03",3354.760221,0.81,"P","2020-10-26"]
[760199,"2020-11-04",3356.049235,0.81,"P","2020-10-26"]
[760199,"2020-11-05",3357.3387440000001,0.81,"P","2020-10-26"]
[760199,"2020-11-06",3359.8189560000001,0.86,"F","2020-11-06"]
[760199,"2020-11-09",3361.1893070000001,0.86,"F","2020-11-06"]
[760199,"2020-11-10",3362.5602159999999,0.86,"F","2020-11-06"]
[760199,"2020-11-11",3363.931685,0.86,"F","2020-11-06"]
[760199,"2020-11-12",3365.3037119999999,0.86,"F","2020-11-06"]
[760199,"2020-11-13",3366.6763000000001,0.86,"F","2020-11-06"]
[760199,"2020-11-16",3368.0494480000002,0.86,"F","2020-11-06"]
[760199,"2020-11-17",3368.801567,0.47,"P","2020-11-17"]
[760199,"2020-11-18",3369.5538550000001,0.47,"P","2020-11-17"]
[760199,"2020-11-19",3370.3063099999999,0.47,"P","2020-11-17"]
[760199,"2020-11-20",3371.0589340000001,0.47,"P","2020-11-17"]
[760199,"2020-11-23",3371.811725,0.47,"P","2020-11-17"]
[760199,"2020-11-24",3372.5646849999998,0.47,"P","2020-11-17"]
[760199,"2020-11-25",3376.6720140000002,0.77,"P","2020-11-25"]
[760199,"2020-11-26",3377.9056099999998,0.77,"P","2020-11-25"]
[760199,"2020-11-27",3379.1396570000002,0.77,"P","25/11/202"]
[760199,"2020-11-30",3380.3741540000001,0.77,"P","2020-11-25"]
[760199,"2020-12-01",3381.6091029999998,0.77,"P","2020-11-25"]
[760199,"2020-12-02",3382.8445019999999,0.77,"P","2020-11-25"]
[760199,"2020-12-03",3384.0803529999998,0.77,"P","2020-11-25"]
[760199,"2020-12-04",3385.316656,0.77,"P","2020-11-25"]
[760199,"2020-12-07",3386.55341,0.77,"P","2020-11-25"]
[760199,"2020-12-08",3390.864266,0.89,"F","2020-12-08"]
[760199,"2020-12-09",3392.2953120000002,0.89,"F","2020-12-08"]
[760199,"2020-12-10",3393.7269630000001,0.89,"F","2020-12-08"]
[760199,"2020-12-11",3395.1592179999998,0.89,"F","2020-12-08"]
[760199,"2020-12-14",3396.5920769999998,0.89,"F","2020-12-08"]
[760199,"2020-12-15",3398.025541,0.89,"F","2020-12-08"]
[760199,"2020-12-16",3400.0522219999998,1.26,"P","2020-12-16"]
[760199,"2020-12-17",3402.080113,1.26,"P","2020-12-16"]
[760199,"2020-12-18",3404.1092130000002,1.26,"P","2020-12-16"]
[760199,"2020-12-21",3406.1395229999998,1.26,"P","2020-12-16"]
[760199,"2020-12-22",3408.171045,1.26,"P","2020-12-16"]
[760199,"2020-12-23",3409.7225830000002,1.21,"P","2020-12-23"]
[760199,"2020-12-24",3411.6759999999999,1.21,"P","2020-12-23"]
[760199,"2020-12-28",3413.630537,1.21,"P","2020-12-23"]
[760199,"2020-12-29",3415.586194,1.21,"P","2020-12-23"]
[760199,"2020-12-30",3417.5429709999999,1.21,"P","2020-12-23"]
[760199,"2020-12-31",3419.5008699999998,1.21,"P","2020-12-23"]
[760199,"2021-01-04",3421.4598890000002,1.21,"P","2020-12-23"]
[760199,"2021-01-05",3423.420032,1.21,"P","2020-12-23"]
[760199,"2021-01-06",3425.3812969999999,1.21,"P","2020-12-23"]
[760199,"2021-01-07",3427.3436849999998,1.21,"P","2020-12-23"]
[760199,"2021-01-08",3429.307198,1.21,"P","2020-12-23"]
[760199,"2021-01-11",3431.2718359999999,1.21,"P","2020-12-23"]
[760199,"2021-01-12",3437.3088769999999,1.35,"F","2021-01-12"]
[760199,"2021-01-13",3439.5045530000002,1.35,"F","2021-01-12"]
[760199,"2021-01-14",3441.70163,1.35,"F","2021-01-12"]
[760199,"2021-01-15",3443.9001119999998,1.35,"F","2021-01-12"]
[760199,"2021-01-18",3444.3423299999999,0.27,"P","2021-01-18"]
[760199,"2021-01-19",3444.7846060000002,0.27,"P","2021-01-18"]
[760199,"2021-01-20",3445.2269379999998,0.27,"P","2021-01-18"]
[760199,"2021-01-21",3445.669328,0.27,"P","2021-01-18"]
[760199,"2021-01-22",3446.111774,0.27,"P","2021-01-18"]
[760199,"2021-01-25",3446.5542770000002,0.27,"P","2021-01-18"]
[760199,"2021-01-26",3446.9968359999998,0.27,"P","2021-01-18"]
[760199,"2021-01-27",3447.8323479999999,0.3,"P","2021-01-27"]
[760199,"2021-01-28",3448.3241939999998,0.3,"P","2021-01-27"]
[760199,"2021-01-29",3448.8161089999999,0.3,"P","2021-01-27"]
[760199,"2021-02-01",3449.3080949999999,0.3,"P","2021-01-27"]
[760199,"2021-02-02",3449.80015,0.3,"P","2021-01-27"]
[760199,"2021-02-03",3450.2922760000001,0.3,"P","2021-01-27"]
[760199,"2021-02-04",3450.7844719999998,0.3,"P","2021-01-27"]
[760199,"2021-02-05",3451.2767389999999,0.3,"P","2021-01-27"]
[760199,"2021-02-08",3451.7690750000002,0.3,"P","2021-01-27"]
[760199,"2021-02-09",3450.8675119999998,0.25,"F","2021-02-09"]
[760199,"2021-02-10",3451.2777980000001,0.25,"F","2021-02-09"]
[760199,"2021-02-11",3451.6881330000001,0.25,"F","2021-02-09"]
[760199,"2021-02-12",3452.098516,0.25,"F","2021-02-09"]
[760199,"2021-02-17",3452.508949,0.25,"F","2021-02-09"]
[760199,"2021-02-18",3453.7709399999999,0.66,"P","2021-02-18"]
[760199,"2021-02-19",3455.0333919999998,0.66,"P","2021-02-18"]
[760199,"2021-02-22",3456.2963060000002,0.66,"P","2021-02-18"]
[760199,"2021-02-23",3457.5596820000001,0.66,"P","2021-02-18"]
[760199,"2021-02-24",3458.8235199999999,0.66,"P","2021-02-18"]
[760199,"2021-02-25",3460.0878189999999,0.66,"P","2021-02-25"]
[760199,"2021-02-26",3461.3525810000001,0.66,"P","2021-02-25"]
[760199,"2021-03-01",3462.6178049999999,0.66,"P","2021-02-25"]
[760199,"2021-03-02",3463.883491,0.66,"P","2021-02-25"]
[760199,"2021-03-03",3465.1496400000001,0.66,"P","2021-02-25"]
[760199,"2021-03-04",3466.416252,0.66,"P","2021-02-25"]
[760199,"2021-03-05",3467.6833270000002,0.66,"P","2021-02-25"]
[760199,"2021-03-08",3468.9508649999998,0.66,"P","2021-02-25"]
[760199,"2021-03-09",3470.2188660000002,0.66,"P","2021-02-25"]
[760199,"2021-03-10",3471.4873309999998,0.66,"P","2021-02-25"]
[760199,"2021-03-11",3478.8885540000001,0.86,"F","2021-03-11"]
[760199,"2021-03-12",3480.543956,0.86,"F","2021-03-11"]
[760199,"2021-03-15",3482.2001460000001,0.86,"F","2021-03-11"]
[760199,"2021-03-16",3483.5872089999998,0.88,"P","2021-03-16"]
[760199,"2021-03-17",3484.9748249999998,0.88,"P","2021-03-16"]
[760199,"2021-03-18",3486.3629930000002,0.88,"P","2021-03-16"]
[760199,"2021-03-19",3487.7517149999999,0.88,"P","2021-03-16"]
[760199,"2021-03-22",3489.140989,0.88,"P","2021-03-16"]
[760199,"2021-03-23",3490.5308169999998,0.88,"P","2021-03-16"]
[760199,"2021-03-24",3491.9211989999999,0.88,"P","2021-03-16"]
[760199,"2021-03-25",3493.3121339999998,0.88,"P","2021-03-16"]
[760199,"2021-03-26",3496.9700509999998,1.04,"P","2021-03-26"]
[760199,"2021-03-29",3498.615014,1.04,"P","2021-03-26"]
[760199,"2021-03-30",3500.2607499999999,1.04,"P","2021-03-26"]
[760199,"2021-03-31",3501.9072609999998,1.04,"P","2021-03-26"]
[760199,"2021-04-01",3503.5545459999998,1.04,"P","2021-03-26"]
[760199,"2021-04-05",3505.2026059999998,1.04,"P","2021-03-26"]
[760199,"2021-04-06",3506.8514420000001,1.04,"P","2021-03-26"]
[760199,"2021-04-07",3508.501053,1.04,"P","2021-03-26"]
[760199,"2021-04-08",3510.1514400000001,1.04,"P","2021-03-26"]
[760199,"2021-04-09",3508.6749119999999,0.93,"F","2021-04-09"]
[760199,"2021-04-12",3510.1516200000001,0.93,"F","2021-04-09"]
[760199,"2021-04-13",3511.6289499999998,0.93,"F","2021-04-09"]
[760199,"2021-04-14",3513.1069010000001,0.93,"F","2021-04-09"]
[760199,"2021-04-15",3514.5854749999999,0.93,"F","2021-04-09"]
[760199,"2021-04-16",3515.2369739999999,0.39,"P","2021-04-16"]
[760199,"2021-04-19",3515.8885949999999,0.39,"P","2021-04-16"]
[760199,"2021-04-20",3516.540336,0.39,"P","2021-04-16"]
[760199,"2021-04-22",3517.1921980000002,0.39,"P","2021-04-16"]
[760199,"2021-04-23",3517.8441809999999,0.39,"P","2021-04-16"]
[760199,"2021-04-26",3518.4962839999998,0.39,"P","2021-04-16"]
[760199,"2021-04-27",3519.1485090000001,0.39,"P","2021-04-16"]
[760199,"2021-04-28",3518.4647749999999,0.28999999999999998,"P","2021-04-28"]
[760199,"2021-04-29",3518.9499879999998,0.28999999999999998,"P","2021-04-28"]
[760199,"2021-04-30",3519.4352690000001,0.28999999999999998,"P","2021-04-28"]
[760199,"2021-05-03",3519.9206159999999,0.28999999999999998,"P","2021-04-28"]
[760199,"2021-05-04",3520.4060300000001,0.28999999999999998,"P","2021-04-28"]
[760199,"2021-05-05",3520.8915120000001,0.28999999999999998,"P","2021-04-28"]
[760199,"2021-05-06",3521.3770599999998,0.28999999999999998,"P","2021-04-28"]
[760199,"2021-05-07",3521.8626749999999,0.28999999999999998,"P","2021-04-28"]
[760199,"2021-05-10",3522.3483569999999,0.28999999999999998,"P","2021-04-28"]
[760199,"2021-05-11",3523.4019920000001,0.31,"F","2021-05-11"]
[760199,"2021-05-12",3523.9212990000001,0.31,"F","2021-05-11"]
[760199,"2021-05-13",3524.4406819999999,0.31,"F","2021-05-11"]
[760199,"2021-05-14",3524.9601419999999,0.31,"F","2021-05-11"]
[760199,"2021-05-17",3525.479679,0.31,"F","2021-05-11"]
[760199,"2021-05-18",3526.7095119999999,0.7,"P","2021-05-18"]
[760199,"2021-05-19",3527.9397749999998,0.7,"P","2021-05-18"]
[760199,"2021-05-20",3529.1704669999999,0.7,"P","2021-05-18"]
[760199,"2021-05-21",3530.4015880000002,0.7,"P","2021-05-18"]
[760199,"2021-05-24",3531.633139,0.7,"P","2021-05-18"]
[760199,"2021-05-25",3532.865119,0.7,"P","2021-05-18"]
[760199,"2021-05-26",3534.220358,0.71,"P","2021-05-26"]
[760199,"2021-05-27",3535.4707950000002,0.71,"P","2021-05-26"]
[760199,"2021-05-28",3536.7216739999999,0.71,"P","2021-05-26"]
[760199,"2021-05-31",3537.9729950000001,0.71,"P","2021-05-26"]
[760199,"2021-06-01",3539.2247590000002,0.71,"P","2021-05-26"]
[760199,"2021-06-02",3540.4769660000002,0.71,"P","2021-05-26"]
[760199,"2021-06-04",3541.7296160000001,0.71,"P","2021-05-26"]
[760199,"2021-06-07",3542.9827089999999,0.71,"P","2021-05-26"]
[760199,"2021-06-08",3544.2362459999999,0.71,"P","2021-05-26"]
[760199,"2021-06-09",3548.8713910000001,0.83,"F","2021-06-09"]
[760199,"2021-06-10",3550.3385159999998,0.83,"F","2021-06-09"]
[760199,"2021-06-11",3551.806247,0.83,"F","2021-06-09"]
[760199,"2021-06-14",3553.2745850000001,0.83,"F","2021-06-09"]
[760199,"2021-06-15",3554.7435300000002,0.83,"F","2021-06-09"]
[760199,"2021-06-16",3555.6459639999998,0.56000000000000005,"P","2021-06-16"]
[760199,"2021-06-17",3556.5486270000001,0.56000000000000005,"P","2021-06-16"]
[760199,"2021-06-18",3557.4515190000002,0.56000000000000005,"P","2021-06-16"]
[760199,"2021-06-21",3558.3546409999999,0.56000000000000005,"P","2021-06-16"]
[760199,"2021-06-22",3559.2579919999998,0.56000000000000005,"P","2021-06-16"]
[760199,"2021-06-23",3560.161572,0.56000000000000005,"P","2021-06-16"]
[760199,"2021-06-24",3561.0653820000002,0.56000000000000005,"P","2021-06-16"]
[760199,"2021-06-25",3561.9694209999998,0.56000000000000005,"P","2021-06-16"]
[760199,"2021-06-28",3563.1635569999999,0.57999999999999996,"P","2021-06-28"]
[760199,"2021-06-29",3564.1003460000002,0.57999999999999996,"P","2021-06-28"]
[760199,"2021-06-30",3565.0373810000001,0.57999999999999996,"P","2021-06-28"]
[760199,"2021-07-01",3565.974663,0.57999999999999996,"P","2021-06-28"]
[760199,"2021-07-02",3566.9121909999999,0.57999999999999996,"P","2021-06-28"]
[760199,"2021-07-05",3567.8499649999999,0.57999999999999996,"P","2021-06-28"]
[760199,"2021-07-06",3568.7879859999998,0.57999999999999996,"P","2021-06-28"]
[760199,"2021-07-07",3569.7262540000002,0.57999999999999996,"P","2021-06-28"]
[760199,"2021-07-08",3569.2932300000002,0.53,"F","2021-07-08"]
[760199,"2021-07-09",3570.1509470000001,0.53,"F","2021-07-08"]
[760199,"2021-07-12",3571.0088700000001,0.53,"F","2021-07-08"]
[760199,"2021-07-13",3571.8669989999999,0.53,"F","2021-07-08"]
[760199,"2021-07-14",3572.7253340000002,0.53,"F","2021-07-08"]
[760199,"2021-07-15",3573.583877,0.53,"F","2021-07-08"]
[760199,"2021-07-16",3574.8461820000002,0.78,"P","2021-07-16"]
[760199,"2021-07-19",3576.108933,0.78,"P","2021-07-16"]
[760199,"2021-07-20",3577.3721300000002,0.78,"P","2021-07-16"]
[760199,"2021-07-21",3578.635773,0.78,"P","2021-07-16"]
[760199,"2021-07-22",3579.8998620000002,0.78,"P","2021-07-16"]
[760199,"2021-07-23",3581.1643979999999,0.78,"P","2021-07-16"]
[760199,"2021-07-26",3584.1250839999998,0.93,"P","2021-07-26"]
[760199,"2021-07-27",3585.6335060000001,0.93,"P","2021-07-26"]
[760199,"2021-07-28",3587.1425640000002,0.93,"P","2021-07-26"]
[760199,"2021-07-29",3588.6522570000002,0.93,"P","2021-07-26"]
[760199,"2021-07-30",3590.162585,0.93,"P","2021-07-26"]
[760199,"2021-08-02",3591.6735490000001,0.93,"P","2021-07-26"]
[760199,"2021-08-03",3593.1851489999999,0.93,"P","2021-07-26"]
[760199,"2021-08-04",3594.6973849999999,0.93,"P","2021-07-26"]
[760199,"2021-08-05",3596.2102570000002,0.93,"P","2021-07-26"]
[760199,"2021-08-06",3597.7237660000001,0.93,"P","2021-07-26"]
[760199,"2021-08-09",3599.2379120000001,0.93,"P","2021-07-26"]
[760199,"2021-08-10",3601.6274349999999,0.96,"F","2021-08-10"]
[760199,"2021-08-11",3603.1918470000001,0.96,"F","2021-08-10"]
[760199,"2021-08-12",3604.7569389999999,0.96,"F","2021-08-10"]
[760199,"2021-08-13",3606.3227099999999,0.96,"F","2021-08-10"]
[760199,"2021-08-16",3607.8891619999999,0.96,"F","2021-08-10"]
[760199,"2021-08-17",3608.831619,0.55000000000000004,"P","2021-08-17"]
[760199,"2021-08-18",3609.7743220000002,0.55000000000000004,"P","2021-08-17"]
[760199,"2021-08-19",3610.7172719999999,0.55000000000000004,"P","2021-08-17"]
[760199,"2021-08-20",3611.660468,0.55000000000000004,"P","2021-08-17"]
[760199,"2021-08-23",3612.6039110000002,0.55000000000000004,"P","2021-08-17"]
[760199,"2021-08-24",3613.5475999999999,0.55000000000000004,"P","2021-08-17"]
[760199,"2021-08-25",3614.4915350000001,0.55000000000000004,"P","2021-08-17"]
[760199,"2021-08-26",3616.9419600000001,0.66,"P","2021-08-26"]
[760199,"2021-08-27",3618.0751559999999,0.66,"P","2021-08-26"]
[760199,"2021-08-30",3619.2087069999998,0.66,"P","2021-08-26"]
[760199,"2021-08-31",3620.3426129999998,0.66,"P","2021-08-26"]
[760199,"2021-09-01",3621.476874,0.66,"P","2021-08-26"]
[760199,"2021-09-02",3622.6114910000001,0.66,"P","2021-08-26"]
[760199,"2021-09-03",3623.7464629999999,0.66,"P","2021-08-26"]
[760199,"2021-09-06",3624.8817899999999,0.66,"P","2021-08-26"]
[760199,"2021-09-08",3626.0174740000002,0.66,"P","2021-08-26"]
[760199,"2021-09-09",3633.2776680000002,0.87,"F","2021-09-09"]
[760199,"2021-09-10",3634.7766609999999,0.87,"F","2021-09-09"]
[760199,"2021-09-13",3636.2762729999999,0.87,"F","2021-09-09"]
[760199,"2021-09-14",3637.776503,0.87,"F","2021-09-09"]
[760199,"2021-09-15",3639.2773529999999,0.87,"F","2021-09-09"]
[760199,"2021-09-16",3640.9849749999998,0.99,"P","2021-09-16"]
[760199,"2021-09-17",3642.6934000000001,0.99,"P","2021-09-16"]
[760199,"2021-09-20",3644.4026250000002,0.99,"P","2021-09-16"]
[760199,"2021-09-21",3646.1126530000001,0.99,"P","2021-09-16"]
[760199,"2021-09-22",3647.823484,0.99,"P","2021-09-16"]
[760199,"2021-09-23",3649.535116,0.99,"P","2021-09-16"]
[760199,"2021-09-24",3651.2475530000002,0.99,"P","2021-09-16"]
[760199,"2021-09-27",3656.265472,1.23,"P","2021-09-27"]
[760199,"2021-09-28",3658.3945549999999,1.23,"P","2021-09-27"]
[760199,"2021-09-29",3660.5248780000002,1.23,"P","2021-09-27"]
[760199,"2021-09-30",3662.656442,1.23,"P","2021-09-27"]
[760199,"2021-10-01",3664.7892470000002,1.23,"P","2021-09-27"]
[760199,"2021-10-04",3666.9232929999998,1.23,"P","2021-09-27"]
[760199,"2021-10-05",3669.058583,1.23,"P","2021-09-27"]
[760199,"2021-10-06",3671.195115,1.23,"P","2021-09-27"]
[760199,"2021-10-07",3673.3328919999999,1.23,"P","2021-09-27"]
[760199,"2021-10-08",3673.413227,1.1599999999999999,"F","2021-10-08"]
[760199,"2021-10-11",3675.4311619999999,1.1599999999999999,"F","2021-10-08"]
[760199,"2021-10-13",3677.4502050000001,1.1599999999999999,"F","2021-10-08"]
[760199,"2021-10-14",3679.470358,1.1599999999999999,"F","2021-10-08"]
[760199,"2021-10-15",3681.4916199999998,1.1599999999999999,"F","2021-10-08"]
[760199,"2021-10-18",3682.775877,0.7,"P","2021-10-18"]
[760199,"2021-10-19",3684.0605820000001,0.7,"P","2021-10-18"]
[760199,"2021-10-20",3685.3457349999999,0.7,"P","2021-10-18"]
[760199,"2021-10-21",3686.6313369999998,0.7,"P","2021-10-18"]
[760199,"2021-10-22",3687.917387,0.7,"P","2021-10-18"]
[760199,"2021-10-25",3689.2038849999999,0.7,"P","2021-10-18"]
[760199,"2021-10-26",3690.4908329999998,0.7,"P","2021-10-18"]
[760199,"2021-10-27",3696.612752,1.03,"P","2021-10-27"]
[760199,"2021-10-28",3698.5072559999999,1.03,"P","2021-10-27"]
[760199,"2021-10-29",3700.4027299999998,1.03,"P","2021-10-27"]
[760199,"2021-11-01",3702.299176,1.03,"P","2021-10-27"]
[760199,"2021-11-03",3704.1965930000001,1.03,"P","2021-10-27"]
[760199,"2021-11-04",3706.094983,1.03,"P","2021-10-27"]
[760199,"2021-11-05",3707.994346,1.03,"P","2021-10-27"]
[760199,"2021-11-08",3709.894683,1.03,"P","2021-10-27"]
[760199,"2021-11-09",3711.7959930000002,1.03,"P","2021-10-27"]
[760199,"2021-11-10",3720.5695919999998,1.25,"F","2021-11-10"]
[760199,"2021-11-11",3722.881171,1.25,"F","2021-11-10"]
[760199,"2021-11-12",3725.1941870000001,1.25,"F","2021-11-10"]
[760199,"2021-11-16",3727.5086390000001,1.25,"F","2021-11-10"]
[760199,"2021-11-17",3729.2576610000001,0.99,"P","2021-11-17"]
["760199","2021-11-18",3731.007505,0.99,"P","2021-11-17"]
[760199,"2021-11-19",3732.7581700000001,0.99,"P","2021-11-17"]
[760199,"2021-11-22",3734.5096560000002,0.99,"P","2021-11-17"]
[760199,"2021-11-23",3736.2619629999999,0.99,"P","2021-11-17"]
[760199,"2021-11-24",3738.0150939999999,0.99,"P","2021-11-17"]
[760199,"2021-11-25",3739.7690459999999,0.99,"P","2021-11-17"]
[760199,"2021-11-26",3742.793705,1.08,"P","2021-11-26"]
[760199,"2021-11-29",3744.70874,1.08,"P","2021-11-26"]
[760199,"2021-11-30",3746.6247549999998,1.08,"P","2021-11-26"]
[760199,"2021-12-01",3748.5417499999999,1.08,"P","2021-11-26"]
[760199,"2021-12-02",3750.459726,1.08,"P","2021-11-26"]
[760199,"2021-12-03",3752.3786829999999,1.08,"P","2021-11-26"]
[760199,"2021-12-06",3754.2986230000001,1.08,"P","2021-11-26"]
[760199,"2021-12-07",3756.219544,1.08,"P","2021-11-26"]
[760199,"2021-12-08",3758.1414490000002,1.08,"P","2021-11-26"]
[760199,"2021-12-09",3760.0643369999998,1.08,"P","2021-11-26"]
[760199,"2021-12-10",3757.842889,0.95,"F","2021-12-10"]
[760199,"2021-12-13",3759.5353449999998,0.95,"F","2021-12-10"]
[760199,"2021-12-14",3761.2285630000001,0.95,"F","2021-12-10"]
[760199,"2021-12-15",3762.9225449999999,0.95,"F","2021-12-10"]
[760199,"2021-12-16",3764.0477129999999,0.69,"P","2021-12-16"]
[760199,"2021-12-17",3765.173217,0.69,"P","2021-12-16"]
[760199,"2021-12-20",3766.2990580000001,0.69,"P","2021-12-16"]
[760199,"2021-12-21",3767.425236,0.69,"P","2021-12-16"]
[760199,"2021-12-22",3768.551751,0.69,"P","2021-12-16"]
[760199,"2021-12-23",3769.678602,0.69,"P","2021-12-16"]
[760199,"2021-12-24",3770.0077569999999,0.62,"P","2021-12-24"]
[760199,"2021-12-27",3771.0210189999998,0.62,"P","2021-12-24"]
[760199,"2021-12-28",3772.0345520000001,0.62,"P","2021-12-24"]
[760199,"2021-12-29",3773.0483589999999,0.62,"P","2021-12-24"]
[760199,"2021-12-30",3774.0624379999999,0.62,"P","2021-12-24"]
[760199,"2021-12-31",3775.0767890000002,0.62,"P","2021-12-24"]
[760199,"2022-01-03",3776.0914130000001,0.62,"P","2021-12-24"]
[760199,"2022-01-04",3777.1063100000001,0.62,"P","2021-12-24"]
[760199,"2022-01-05",3778.1214789999999,0.62,"P","2021-12-24"]
[760199,"2022-01-06",3779.1369220000001,0.62,"P","2021-12-24"]
[760199,"2022-01-07",3780.1526370000001,0.62,"P","2021-12-24"]
[760199,"2022-01-10",3781.1686249999998,0.62,"P","2021-12-24"]
[760199,"2022-01-11",3785.5989439999998,0.73,"F","2022-01-11"]
[760199,"2022-01-12",3786.7962170000001,0.73,"F","2022-01-11"]
[760199,"2022-01-13",3787.993868,0.73,"F","2022-01-11"]
[760199,"2022-01-14",3789.1918989999999,0.73,"F","2022-01-11"]
[760199,"2022-01-17",3790.390308,0.73,"F","2022-01-11"]
[760199,"2022-01-18",3791.2007990000002,0.45,"P","2022-01-18"]
[760199,"2022-01-19",3792.0114629999998,0.45,"P","2022-01-18"]
[760199,"2022-01-20",3792.8223010000002,0.45,"P","2022-01-18"]
[760199,"2022-01-21",3793.6333119999999,0.45,"P","2022-01-18"]
[760199,"2022-01-24",3794.4444960000001,0.45,"P","2022-01-18"]
[760199,"2022-01-25",3795.255854,0.45,"P","2022-01-18"]
[760199,"2022-01-26",3796.0673860000002,0.45,"P","2022-01-18"]
[760199,"2022-01-27",3798.3185979999998,0.55000000000000004,"P","2022-01-27"]
[760199,"2022-01-28",3799.3107989999999,0.55000000000000004,"P","2022-01-27"]
[760199,"2022-01-31",3800.3032600000001,0.55000000000000004,"P","2022-01-27"]
[760199,"2022-02-01",3801.2959799999999,0.55000000000000004,"P","2022-01-27"]
[760199,"2022-02-02",3802.288959,0.55000000000000004,"P","2022-01-27"]
[760199,"2022-02-03",3803.2821979999999,0.55000000000000004,"P","2022-01-27"]
[760199,"2022-02-04",3804.2756960000002,0.55000000000000004,"P","2022-01-27"]
[760199,"2022-02-07",3805.2694540000002,0.55000000000000004,"P","2022-01-27"]
[760199,"2022-02-08",3806.2634710000002,0.55000000000000004,"P","2022-01-27"]
[760199,"2022-02-09",3806.9521180000002,0.54,"F","2022-02-09"]
[760199,"2022-02-10",3807.9285930000001,0.54,"F","2022-02-09"]
[760199,"2022-02-11",3808.9053180000001,0.54,"F","2022-02-09"]
[760199,"2022-02-14",3809.882294,0.54,"F","2022-02-09"]
[760199,"2022-02-15",3810.8595209999999,0.54,"F","2022-02-09"]
[760199,"2022-02-16",3812.735905,0.89,"P","2022-02-16"]
[760199,"2022-02-17",3814.613214,0.89,"P","2022-02-16"]
[760199,"2022-02-18",3816.491446,0.89,"P","2022-02-16"]
[760199,"2022-02-21",3818.3706040000002,0.89,"P","2022-02-16"]
[760199,"2022-02-22",3820.2506870000002,0.89,"P","2022-02-16"]
[760199,"2022-02-23",3822.131695,0.89,"P","2022-02-16"]
[760199,"2022-02-24",3824.7505179999998,0.94,"P","2022-02-24"]
[760199,"2022-02-25",3826.739075,0.94,"P","2022-02-24"]
[760199,"2022-03-02",3828.728666,0.94,"P","2022-02-24"]
[760199,"2022-03-03",3830.7192920000002,0.94,"P","2022-02-24"]
[760199,"2022-03-04",3832.7109519999999,0.94,"P","2022-02-24"]
[760199,"2022-03-07",3834.7036480000002,0.94,"P","2022-02-24"]
[760199,"2022-03-08",3836.6973800000001,0.94,"P","2022-02-24"]
[760199,"2022-03-09",3838.692149,0.94,"P","2022-02-24"]
[760199,"2022-03-10",3840.6879549999999,0.94,"P","2022-02-24"]
[760199,"2022-03-11",3845.0555290000002,1.01,"F","2022-03-11"]
[760199,"2022-03-14",3847.2029400000001,1.01,"F","2022-03-11"]
[760199,"2022-03-15",3849.3515499999999,1.01,"F","2022-03-11"]
[760199,"2022-03-16",3850.9177330000002,0.94,"P","2022-03-16"]
[760199,"2022-03-17",3852.4845540000001,0.94,"P","2022-03-16"]
[760199,"2022-03-18",3854.052013,0.94,"P","2022-03-16"]
[760199,"2022-03-21",3855.620109,0.94,"P","2022-03-16"]
[760199,"2022-03-22",3857.1888429999999,0.94,"P","2022-03-16"]
[760199,"2022-03-23",3858.7582149999998,0.94,"P","2022-03-16"]
[760199,"2022-03-24",3860.3282260000001,0.94,"P","2022-03-16"]
[760199,"2022-03-25",3861.8988760000002,0.94,"P","2022-03-16"]
[760199,"2022-03-28",3868.557182,1.28,"P","2022-03-28"]
[760199,"2022-03-29",3870.697048,1.28,"P","2022-03-28"]
[760199,"2022-03-30",3872.8380969999998,1.28,"P","2022-03-28"]
[760199,"2022-03-31",3874.9803299999999,1.28,"P","2022-03-28"]
[760199,"2022-04-01",3877.123748,1.28,"P","2022-03-28"]
[760199,"2022-04-04",3879.268352,1.28,"P","2022-03-28"]
[760199,"2022-04-05",3881.414143,1.28,"P","2022-03-28"]
[760199,"2022-04-06",3883.5611199999998,1.28,"P","2022-03-28"]
[760199,"2022-04-07",3885.7092849999999,1.28,"P","2022-03-28"]
[760199,"2022-04-08",3898.0707600000001,1.62,"F","2022-04-08"]
[760199,"2022-04-11",3900.7953910000001,1.62,"F","2022-04-08"]
[760199,"2022-04-12",3903.5219259999999,1.62,"F","2022-04-08"]
[760199,"2022-04-13",3906.2503670000001,1.62,"F","2022-04-08"]
[760199,"2022-04-14",3908.9807150000001,1.62,"F","2022-04-08"]
[760199,"2022-04-18",3911.7129719999998,1.62,"F","2022-04-08"]
[760199,"2022-04-19",3913.2720509999999,0.76,"P","2022-04-19"]
[760199,"2022-04-20",3914.8317529999999,0.76,"P","2022-04-19"]
[760199,"2022-04-22",3916.3920760000001,0.76,"P","2022-04-19"]
[760199,"2022-04-25",3917.9530209999998,0.76,"P","2022-04-19"]
[760199,"2022-04-26",3919.514588,0.76,"P","2022-04-19"]
[760199,"2022-04-27",3921.0767770000002,0.76,"P","2022-04-19"]
[760199,"2022-04-28",3925.2198429999999,0.94,"P","2022-04-28"]
[760199,"2022-04-29",3927.1531989999999,0.94,"P","2022-04-28"]
[760199,"2022-05-02",3929.0875080000001,0.94,"P","2022-04-28"]
[760199,"2022-05-03",3931.0227690000002,0.94,"P","2022-04-28"]
[760199,"2022-05-04",3932.9589839999999,0.94,"P","2022-04-28"]
[760199,"2022-05-05",3934.8961519999998,0.94,"P","2022-04-28"]
[760199,"2022-05-06",3936.8342750000002,0.94,"P","2022-04-28"]
[760199,"2022-05-09",3938.7733520000002,0.94,"P","2022-04-28"]
[760199,"2022-05-10",3940.7133840000001,0.94,"P","2022-04-28"]
[760199,"2022-05-11",3946.6016500000001,1.06,"F","2022-05-11"]
[760199,"2022-05-12",3948.792496,1.06,"F","2022-05-11"]
[760199,"2022-05-13",3950.9845580000001,1.06,"F","2022-05-11"]
[760199,"2022-05-16",3953.1778370000002,1.06,"F","2022-05-11"]
[760199,"2022-05-17",3954.0026010000001,0.46,"P","2022-05-17"]
[760199,"2022-05-18",3954.8275370000001,0.46,"P","2022-05-17"]
[760199,"2022-05-19",3955.652646,0.46,"P","2022-05-17"]
[760199,"2022-05-20",3956.477926,0.46,"P","2022-05-17"]
[760199,"2022-05-23",3957.3033789999999,0.46,"P","2022-05-17"]
[760199,"2022-05-24",3958.1290039999999,0.46,"P","2022-05-17"]
[760199,"2022-05-25",3960.5841519999999,0.59,"P","2022-05-25"]
[760199,"2022-05-26",3961.643329,0.59,"P","2022-05-25"]
[760199,"2022-05-27",3962.7027889999999,0.59,"P","2022-05-25"]
[760199,"2022-05-30",3963.7625330000001,0.59,"P","2022-05-25"]
[760199,"2022-05-31",3964.8225600000001,0.59,"P","2022-05-25"]
[760199,"2022-06-01",3965.8828709999998,0.59,"P","2022-05-25"]
[760199,"2022-06-02",3966.9434649999998,0.59,"P","2022-05-25"]
[760199,"2022-06-03",3968.0043430000001,0.59,"P","2022-05-25"]
[760199,"2022-06-06",3969.065505,0.59,"P","2022-05-25"]
[760199,"2022-06-07",3970.1269499999999,0.59,"P","2022-05-25"]
[760199,"2022-06-08",3971.1886789999999,0.59,"P","2022-05-25"]
[760199,"2022-06-09",3968.3733539999998,0.47,"F","2022-06-09"]
[760199,"2022-06-10",3969.2192599999998,0.47,"F","2022-06-09"]
[760199,"2022-06-13",3970.0653459999999,0.47,"F","2022-06-09"]
[760199,"2022-06-14",3970.9116130000002,0.47,"F","2022-06-09"]
[760199,"2022-06-15",3971.7580600000001,0.47,"F","2022-06-09"]
[760199,"2022-06-17",3972.9648259999999,0.64,"P","2022-06-17"]
[760199,"2022-06-20",3974.1719600000001,0.64,"P","2022-06-17"]
[760199,"2022-06-21",3975.3794600000001,0.64,"P","2022-06-17"]
[760199,"2022-06-22",3976.5873270000002,0.64,"P","2022-06-17"]
[760199,"2022-06-23",3977.7955619999998,0.64,"P","2022-06-17"]
[760199,"2022-06-24",3979.0041630000001,0.64,"P","2022-06-17"]
[760199,"2022-06-27",3981.3992480000002,0.73,"P","2022-06-27"]
[760199,"2022-06-28",3982.7784700000002,0.73,"P","2022-06-27"]
[760199,"2022-06-29",3984.1581700000002,0.73,"P","2022-06-27"]
[760199,"2022-06-30",3985.538348,0.73,"P","2022-06-27"]
[760199,"2022-07-01",3986.919003,0.73,"P","2022-06-27"]
[760199,"2022-07-04",3988.3001370000002,0.73,"P","2022-06-27"]
[760199,"2022-07-05",3989.6817500000002,0.73,"P","2022-06-27"]
[760199,"2022-07-06",3991.0638410000001,0.73,"P","2022-06-27"]
[760199,"2022-07-07",3992.4464109999999,0.73,"P","2022-06-27"]
[760199,"2022-07-08",3992.0185569999999,0.67,"F","2022-07-08"]
[760199,"2022-07-11",3993.2882639999998,0.67,"F","2022-07-08"]
[760199,"2022-07-12",3994.5583750000001,0.67,"F","2022-07-08"]
[760199,"2022-07-13",3995.8288899999998,0.67,"F","2022-07-08"]
[760199,"2022-07-14",3997.0998089999998,0.67,"F","2022-07-08"]
[760199,"2022-07-15",3998.3711330000001,0.67,"F","2022-07-08"]
[760199,"2022-07-18",3997.1680080000001,-0.63,"P","2022-07-18"]
[760199,"2022-07-19",3995.9652449999999,-0.63,"P","2022-07-18"]
[760199,"2022-07-20",3994.7628439999999,-0.63,"P","2022-07-18"]
[760199,"2022-07-21",3993.5608050000001,-0.63,"P","2022-07-18"]
[760199,"2022-07-22",3992.3591280000001,-0.63,"P","2022-07-18"]
[760199,"2022-07-25",3991.1578129999998,-0.63,"P","2022-07-18"]
[760199,"2022-07-26",3989.956858,-0.63,"P","2022-07-18"]
[760199,"2022-07-27",3988.2974749999998,-0.66,"P","2022-07-27"]
[760199,"2022-07-28",3987.0400530000002,-0.66,"P","2022-07-27"]
[760199,"2022-07-29",3985.7830279999998,-0.66,"P","2022-07-27"]
[760199,"2022-08-01",3984.5264000000002,-0.66,"P","2022-07-27"]
[760199,"2022-08-02",3983.2701670000001,-0.66,"P","2022-07-27"]
[760199,"2022-08-03",3982.0143309999999,-0.66,"P","2022-07-27"]
[760199,"2022-08-04",3980.7588900000001,-0.66,"P","2022-07-27"]
[760199,"2022-08-05",3979.5038460000001,-0.66,"P","2022-07-27"]
[760199,"2022-08-08",3978.2491970000001,-0.66,"P","2022-07-27"]
[760199,"2022-08-09",3976.3466480000002,-0.68,"F","2022-08-09"]
[760199,"2022-08-10",3975.0548749999998,-0.68,"F","2022-08-09"]
[760199,"2022-08-11",3973.7635209999999,-0.68,"F","2022-08-09"]
[760199,"2022-08-12",3972.4725870000002,-0.68,"F","2022-08-09"]
[760199,"2022-08-15",3971.1820729999999,-0.68,"F","2022-08-09"]
[760199,"2022-08-16",3970.766447,-0.23,"P","2022-08-16"]
[760199,"2022-08-17",3970.3508649999999,-0.23,"P","2022-08-16"]
[760199,"2022-08-18",3969.9353270000001,-0.23,"P","2022-08-16"]
[760199,"2022-08-19",3969.519832,-0.23,"P","2022-08-16"]
[760199,"2022-08-22",3969.1043800000002,-0.23,"P","2022-08-16"]
[760199,"2022-08-23",3968.6889719999999,-0.23,"P","2022-08-16"]
[760199,"2022-08-24",3968.273608,-0.23,"P","2022-08-16"]
[760199,"2022-08-25",3966.4116410000001,-0.33,"P","2022-08-25"]
[760199,"2022-08-26",3965.81574,-0.33,"P","2022-08-25"]
[760199,"2022-08-29",3965.2199289999999,-0.33,"P","2022-08-25"]
[760199,"2022-08-30",3964.6242069999998,-0.33,"P","2022-08-25"]
[760199,"2022-08-31",3964.0285749999998,-0.33,"P","2022-08-25"]
[760199,"2022-09-01",3963.4330319999999,-0.33,"P","2022-08-25"]
[760199,"2022-09-02",3962.837579,-0.33,"P","2022-08-25"]
[760199,"2022-09-05",3962.2422150000002,-0.33,"P","2022-08-25"]
[760199,"2022-09-06",3961.646941,-0.33,"P","2022-08-25"]
[760199,"2022-09-08",3961.0517559999998,-0.33,"P","2022-08-25"]
[760199,"2022-09-09",3959.4828339999999,-0.36,"F","2022-09-09"]
[760199,"2022-09-12",3958.8338880000001,-0.36,"F","2022-09-09"]
[760199,"2022-09-13",3958.1850479999998,-0.36,"F","2022-09-09"]
[760199,"2022-09-14",3957.5363149999998,-0.36,"F","2022-09-09"]
[760199,"2022-09-15",3956.8876879999998,-0.36,"F","2022-09-09"]
[760199,"2022-09-16",3956.6614500000001,-0.12,"P","2022-09-16"]
[760199,"2022-09-19",3956.4352260000001,-0.12,"P","2022-09-16"]
[760199,"2022-09-20",3956.2090149999999,-0.12,"P","2022-09-16"]
[760199,"2022-09-21",3955.9828160000002,-0.12,"P","2022-09-16"]
[760199,"2022-09-22",3955.7566310000002,-0.12,"P","2022-09-16"]
[760199,"2022-09-23",3955.5304580000002,-0.12,"P","2022-09-16"]
[760199,"2022-09-26",3955.3042989999999,-0.12,"P","2022-09-16"]
[760199,"2022-09-27",3955.078152,-0.12,"P","2022-09-16"]
[760199,"2022-09-28",3951.4561290000001,-0.32,"P","2022-09-28"]
[760199,"2022-09-29",3950.853083,-0.32,"P","2022-09-28"]
[760199,"2022-09-30",3950.250129,-0.32,"P","2022-09-28"]
[760199,"2022-10-03",3949.6472669999998,-0.32,"P","2022-09-28"]
[760199,"2022-10-04",3949.0444969999999,-0.32,"P","2022-09-28"]
[760199,"2022-10-05",3948.4418190000001,-0.32,"P","2022-09-28"]
[760199,"2022-10-06",3947.8392330000001,-0.32,"P","2022-09-28"]
[760199,"2022-10-07",3947.2367380000001,-0.32,"P","2022-09-28"]
[760199,"2022-10-10",3946.6343360000001,-0.32,"P","2022-09-28"]
[760199,"2022-10-11",3947.0487459999999,-0.28999999999999998,"F","2022-10-11"]
[760199,"2022-10-13",3946.5028560000001,-0.28999999999999998,"F","2022-10-11"]
[760199,"2022-10-14",3945.957042,-0.28999999999999998,"F","2022-10-11"]
[760199,"2022-10-17",3945.4113040000002,-0.28999999999999998,"F","2022-10-11"]
[760199,"2022-10-18",3946.0612780000001,0.33,"P","2022-10-18"]
[760199,"2022-10-19",3946.7113599999998,0.33,"P","2022-10-18"]
[760199,"2022-10-20",3947.3615490000002,0.33,"P","2022-10-18"]
[760199,"2022-10-21",3948.011845,0.33,"P","2022-10-18"]
[760199,"2022-10-24",3948.6622480000001,0.33,"P","2022-10-18"]
[760199,"2022-10-25",3949.312758,0.33,"P","2022-10-18"]
[760199,"2022-10-26",3951.4785689999999,0.44,"P","2022-10-26"]
[760199,"2022-10-27",3952.3460829999999,0.44,"P","2022-10-26"]
[760199,"2022-10-28",3953.2137870000001,0.44,"P","2022-10-26"]
[760199,"2022-10-31",3954.0816810000001,0.44,"P","2022-10-26"]
[760199,"2022-11-01",3954.9497660000002,0.44,"P","2022-10-26"]
[760199,"2022-11-03",3955.8180419999999,0.44,"P","2022-10-26"]
[760199,"2022-11-04",3956.6865079999998,0.44,"P","2022-10-26"]
[760199,"2022-11-07",3957.5551650000002,0.44,"P","2022-10-26"]
[760199,"2022-11-08",3958.4240129999998,0.44,"P","2022-10-26"]
[760199,"2022-11-09",3959.2930510000001,0.44,"P","2022-10-26"]
[760199,"2022-11-10",3965.1914320000001,0.59,"F","2022-11-10"]
[760199,"2022-11-11",3966.3580529999999,0.59,"F","2022-11-10"]
[760199,"2022-11-14",3967.5250160000001,0.59,"F","2022-11-10"]
[760199,"2022-11-16",3968.6923230000002,0.59,"F","2022-11-10"]
[760199,"2022-11-17",3969.5409399999999,0.45,"P","2022-11-17"]
[760199,"2022-11-18",3970.3897379999999,0.45,"P","2022-11-17"]
[760199,"2022-11-21",3971.2387180000001,0.45,"P","2022-11-17"]
[760199,"2022-11-22",3972.08788,0.45,"P","2022-11-17"]
[760199,"2022-11-23",3972.9372229999999,0.45,"P","2022-11-17"]
[760199,"2022-11-24",3973.7867470000001,0.45,"P","2022-11-17"]
[760199,"2022-11-25",3975.95496,0.55000000000000004,"P","2022-11-25"]
[760199,"2022-11-28",3976.9935639999999,0.55000000000000004,"P","2022-11-25"]
[760199,"2022-11-29",3978.0324390000001,0.55000000000000004,"P","2022-11-25"]
[760199,"2022-11-30",3979.071586,0.55000000000000004,"P","2022-11-25"]
[760199,"2022-12-01",3980.1110039999999,0.55000000000000004,"P","2022-11-25"]
[760199,"2022-12-02",3981.1506939999999,0.55000000000000004,"P","2022-11-25"]
[760199,"2022-12-05",3982.1906549999999,0.55000000000000004,"P","2022-11-25"]
[760199,"2022-12-06",3983.230888,0.55000000000000004,"P","2022-11-25"]
[760199,"2022-12-07",3984.2713920000001,0.55000000000000004,"P","2022-11-25"]
[760199,"2022-12-08",3985.3121689999998,0.55000000000000004,"P","2022-11-25"]
[760199,"2022-12-09",3981.8582070000002,0.41,"F","2022-12-09"]
[760199,"2022-12-12",3982.6340300000002,0.41,"F","2022-12-09"]
[760199,"2022-12-13",3983.4100039999998,0.41,"F","2022-12-09"]
[760199,"2022-12-14",3984.1861279999998,0.41,"F","2022-12-09"]
[760199,"2022-12-15",3984.9624060000001,0.41,"F","2022-12-09"]
[760199,"2022-12-16",3985.95604,0.55000000000000004,"P","2022-12-16"]
[760199,"2022-12-19",3986.9499230000001,0.55000000000000004,"P","2022-12-16"]
[760199,"2022-12-20",3987.9440530000002,0.55000000000000004,"P","2022-12-16"]
[760199,"2022-12-21",3988.9384319999999,0.55000000000000004,"P","2022-12-16"]
[760199,"2022-12-22",3989.9330580000001,0.55000000000000004,"P","2022-12-16"]
[760199,"2022-12-23",3990.9279320000001,0.55000000000000004,"P","2022-12-16"]
[760199,"2022-12-26",3990.4065850000002,0.43,"P","2022-12-26"]
[760199,"2022-12-27",3991.1849320000001,0.43,"P","2022-12-26"]
[760199,"2022-12-28",3991.9634310000001,0.43,"P","2022-12-26"]
[760199,"2022-12-29",3992.7420820000002,0.43,"P","2022-12-26"]
[760199,"2022-12-30",3993.520884,0.43,"P","2022-12-26"]
[760199,"2023-01-02",3994.2998389999998,0.43,"P","2022-12-26"]
[760199,"2023-01-03",3995.0789450000002,0.43,"P","2022-12-26"]
[760199,"2023-01-04",3995.8582029999998,0.43,"P","2022-12-26"]
[760199,"2023-01-05",3996.6376129999999,0.43,"P","2022-12-26"]
[760199,"2023-01-06",3997.4171759999999,0.43,"P","2022-12-26"]
[760199,"2023-01-09",3998.1968900000002,0.43,"P","2022-12-26"]
[760199,"2023-01-10",4005.1646340000002,0.62,"F","2023-01-10"]
[760199,"2023-01-11",4006.2899790000001,0.62,"F","2023-01-10"]
[760199,"2023-01-12",4007.4156389999998,0.62,"F","2023-01-10"]
[760199,"2023-01-13",4008.541616,0.62,"F","2023-01-10"]
[760199,"2023-01-16",4009.6679089999998,0.62,"F","2023-01-10"]
[760199,"2023-01-17",4010.613304,0.52,"P","2023-01-17"]
[760199,"2023-01-18",4011.5589220000002,0.52,"P","2023-01-17"]
[760199,"2023-01-19",4012.5047639999998,0.52,"P","2023-01-17"]
[760199,"2023-01-20",4013.450828,0.52,"P","2023-01-17"]
[760199,"2023-01-23",4014.3971160000001,0.52,"P","2023-01-17"]
[760199,"2023-01-23",4014.3971160000001,0.52,"P","2023-01-17"]
[760199,"2023-01-24",4015.3436259999999,0.52,"P","2023-01-17"]
[760199,"2023-01-25",4016.7988110000001,0.56000000000000005,"P","2023-01-25"]
[760199,"2023-01-26",4017.818546,0.56000000000000005,"P","2023-01-25"]
[760199,"2023-01-27",4018.8385400000002,0.56000000000000005,"P","2023-01-25"]
[760199,"2023-01-30",4019.8587929999999,0.56000000000000005,"P","2023-01-25"]
[760199,"2023-01-31",4020.8793049999999,0.56000000000000005,"P","2023-01-25"]
[760199,"2023-02-01",4021.9000759999999,0.56000000000000005,"P","2023-01-25"]
[760199,"2023-02-02",4022.9211059999998,0.56000000000000005,"P","2023-01-25"]
[760199,"2023-02-03",4023.942395,0.56000000000000005,"P","2023-01-25"]
[760199,"2023-02-06",4024.9639440000001,0.56000000000000005,"P","2023-01-25"]
[760199,"2023-02-07",4025.9857510000002,0.56000000000000005,"P","2023-01-25"]
[760199,"2023-02-08",4027.0078189999999,0.56000000000000005,"P","2023-01-25"]
[760199,"2023-02-09",4027.0455710000001,0.53,"F","2023-02-09"]
[760199,"2023-02-10",4028.0132020000001,0.53,"F","2023-02-09"]
[760199,"2023-02-13",4028.9810659999998,0.53,"F","2023-02-09"]
[760199,"2023-02-14",4029.9491619999999,0.53,"F","2023-02-09"]
[760199,"2023-02-15",4030.9174910000002,0.53,"F","2023-02-09"]
[760199,"2023-02-16",4032.7245010000001,0.81,"P","2023-02-16"]
[760199,"2023-02-17",4034.532322,0.81,"P","2023-02-16"]
[760199,"2023-02-22",4036.3409539999998,0.81,"P","2023-02-16"]
[760199,"2023-02-23",4038.150396,0.81,"P","2023-02-16"]
[760199,"2023-02-24",4039.9606490000001,0.81,"P","2023-02-16"]
[760199,"2023-02-27",4041.2370700000001,0.77,"P","2023-02-27"]
[760199,"2023-02-28",4042.9595669999999,0.77,"P","2023-02-27"]
[760199,"2023-03-01",4044.6827979999998,0.77,"P","2023-02-27"]
[760199,"2023-03-02",4046.406763,0.77,"P","2023-02-27"]
[760199,"2023-03-03",4048.1314630000002,0.77,"P","2023-02-27"]
[760199,"2023-03-06",4049.8568989999999,0.77,"P","2023-02-27"]
[760199,"2023-03-07",4051.5830689999998,0.77,"P","2023-02-27"]
[760199,"2023-03-08",4053.309976,0.77,"P","2023-02-27"]
[760199,"2023-03-09",4055.0376179999998,0.77,"P","2023-02-27"]
[760199,"2023-03-10",4059.1139370000001,0.84,"F","2023-03-10"]
[760199,"2023-03-13",4061.0006979999998,0.84,"F","2023-03-10"]
[760199,"2023-03-14",4062.8883350000001,0.84,"F","2023-03-10"]
[760199,"2023-03-15",4064.7768510000001,0.84,"F","2023-03-10"]
[760199,"2023-03-16",4066.1392879999999,0.74,"P","2023-03-16"]
[760199,"2023-03-17",4067.5021820000002,0.74,"P","2023-03-16"]
[760199,"2023-03-20",4068.8655330000001,0.74,"P","2023-03-16"]
[760199,"2023-03-21",4070.2293410000002,0.74,"P","2023-03-16"]
[760199,"2023-03-22",4071.5936059999999,0.74,"P","2023-03-16"]
[760199,"2023-03-23",4072.9583280000002,0.74,"P","2023-03-16"]
[760199,"2023-03-24",4074.3235079999999,0.74,"P","2023-03-16"]
[760199,"2023-03-27",4075.9833629999998,0.76,"P","2023-03-27"]
[760199,"2023-03-28",4077.386348,0.76,"P","2023-03-27"]
[760199,"2023-03-29",4078.7898150000001,0.76,"P","2023-03-27"]
[760199,"2023-03-30",4080.1937659999999,0.76,"P","2023-03-27"]
[760199,"2023-03-31",4081.5981999999999,0.76,"P","2023-03-27"]
[760199,"2023-04-03",4083.0031170000002,0.76,"P","2023-03-27"]
[760199,"2023-04-04",4084.4085180000002,0.76,"P","2023-03-27"]
[760199,"2023-04-05",4085.8144029999999,0.76,"P","2023-03-27"]
[760199,"2023-04-06",4087.2207709999998,0.76,"P","2023-03-27"]
[760199,"2023-04-10",4088.6276240000002,0.76,"P","2023-03-27"]
[760199,"2023-04-11",4088.3754250000002,0.71,"F","2023-04-11"]
[760199,"2023-04-12",4089.6904669999999,0.71,"F","2023-04-11"]
[760199,"2023-04-13",4091.005932,0.71,"F","2023-04-11"]
[760199,"2023-04-14",4092.3218189999998,0.71,"F","2023-04-11"]
[760199,"2023-04-17",4093.6381310000002,0.71,"F","2023-04-11"]
[760199,"2023-04-18",4094.8178429999998,0.52,"P","2023-04-18"]
[760199,"2023-04-19",4095.997895,0.52,"P","2023-04-18"]
[760199,"2023-04-20",4097.1782880000001,0.52,"P","2023-04-18"]
[760199,"2023-04-24",4098.3590199999999,0.52,"P","2023-04-18"]
[760199,"2023-04-25",4099.5400929999996,0.52,"P","2023-04-18"]
[760199,"2023-04-26",4100.7215059999999,0.52,"P","2023-04-18"]
[760199,"2023-04-27",4102.3792960000001,0.55000000000000004,"P","2023-04-27"]
[760199,"2023-04-28",4103.6295570000002,0.55000000000000004,"P","2023-04-27"]
[760199,"2023-05-02",4104.8801990000002,0.55000000000000004,"P","2023-04-27"]
[760199,"2023-05-03",4106.131222,0.55000000000000004,"P","2023-04-27"]
[760199,"2023-05-04",4107.3826259999996,0.55000000000000004,"P","2023-04-27"]
[760199,"2023-05-05",4108.634411,0.55000000000000004,"P","2023-04-27"]
[760199,"2023-05-08",4109.8865779999996,0.55000000000000004,"P","2023-04-27"]
[760199,"2023-05-09",4111.1391270000004,0.55000000000000004,"P","2023-04-27"]
[760199,"2023-05-10",4112.392057,0.55000000000000004,"P","2023-04-27"]
[760199,"2023-05-11",4113.6453700000002,0.55000000000000004,"P","2023-04-27"]
[760199,"2023-05-12",4117.2186389999997,0.61,"F","2023-05-12"]
[760199,"2023-05-15",4118.6099510000004,0.61,"F","2023-05-12"]
[760199,"2023-05-16",4119.5251390000003,0.49,"P","2023-05-16"]
[760199,"2023-05-17",4120.4405299999999,0.49,"P","2023-05-16"]
[760199,"2023-05-18",4121.3561259999997,0.49,"P","2023-05-16"]
[760199,"2023-05-19",4122.2719239999997,0.49,"P","2023-05-16"]
[760199,"2023-05-22",4123.1879259999996,0.49,"P","2023-05-16"]
[760199,"2023-05-23",4124.1041320000004,0.49,"P","2023-05-16"]
[760199,"2023-05-24",4125.0205409999999,0.49,"P","2023-05-16"]
[760199,"2023-05-25",4125.9371540000002,0.49,"P","2023-05-16"]
[760199,"2023-05-26",4124.6691000000001,0.36,"P","2023-05-26"]
[760199,"2023-05-29",4125.3428889999996,0.36,"P","2023-05-26"]
[760199,"2023-05-30",4126.0167879999999,0.36,"P","2023-05-26"]
[760199,"2023-05-31",4126.6907970000002,0.36,"P","2023-05-26"]
[760199,"2023-06-01",4127.3649160000004,0.36,"P","2023-05-26"]
[760199,"2023-06-02",4128.0391460000001,0.36,"P","2023-05-26"]
[760199,"2023-06-05",4128.7134850000002,0.36,"P","2023-05-26"]
[760199,"2023-06-06",4129.3879349999997,0.36,"P","2023-05-26"]
[760199,"2023-06-07",4125.9255519999997,0.23,"F","2023-06-07"]
[760199,"2023-06-09",4126.3562860000002,0.23,"F","2023-06-07"]
[760199,"2023-06-12",4126.7870640000001,0.23,"F","2023-06-07"]
[760199,"2023-06-13",4127.2178880000001,0.23,"F","2023-06-07"]
[760199,"2023-06-14",4127.6487569999999,0.23,"F","2023-06-07"]
[760199,"2023-06-15",4128.0796710000004,0.23,"F","2023-06-07"]
[760199,"2023-06-16",4128.1171949999998,0.02,"P","2023-06-16"]
[760199,"2023-06-19",4128.1547200000005,0.02,"P","2023-06-16"]
[760199,"2023-06-20",4128.1922450000002,0.02,"P","2023-06-16"]
[760199,"2023-06-21",4128.2297699999999,0.02,"P","2023-06-16"]
[760199,"2023-06-22",4128.267296,0.02,"P","2023-06-16"]
[760199,"2023-06-23",4128.3048220000001,0.02,"P","2023-06-16"]
[760199,"2023-06-26",4128.3423489999996,0.02,"P","2023-06-16"]
[760199,"2023-06-27",4128.3798749999996,0.02,"P","2023-06-16"]
[760199,"2023-06-28",4126.5593820000004,-0.09,"P","2023-06-28"]
[760199,"2023-06-29",4126.390496,-0.09,"P","2023-06-28"]
[760199,"2023-06-30",4126.2216159999998,-0.09,"P","2023-06-28"]
[760199,"2023-07-03",4126.0527439999996,-0.09,"P","2023-06-28"]
[760199,"2023-07-04",4125.8838779999996,-0.09,"P","2023-06-28"]
[760199,"2023-07-05",4125.7150199999996,-0.09,"P","2023-06-28"]
[760199,"2023-07-06",4125.5461679999999,-0.09,"P","2023-06-28"]
[760199,"2023-07-07",4125.3773229999997,-0.09,"P","2023-06-28"]
[760199,"2023-07-10",4125.2084850000001,-0.09,"P","2023-06-28"]
[760199,"2023-07-11",4125.3785850000004,-0.08,"F","2023-07-11"]
[760199,"2023-07-12",4125.2285769999999,-0.08,"F","2023-07-11"]
[760199,"2023-07-13",4125.0785740000001,-0.08,"F","2023-07-11"]
[760199,"2023-07-14",4124.9285760000002,-0.08,"F","2023-07-11"]
[760199,"2023-07-17",4124.778585,-0.08,"F","2023-07-11"]
[760199,"2023-07-18",4124.9749089999996,0.1,"P","2023-07-18"]
[760199,"2023-07-19",4125.1712429999998,0.1,"P","2023-07-18"]
[760199,"2023-07-20",4125.3675860000003,0.1,"P","2023-07-18"]
[760199,"2023-07-21",4125.5639389999997,0.1,"P","2023-07-18"]
[760199,"2023-07-24",4125.7603010000003,0.1,"P","2023-07-18"]
[760199,"2023-07-25",4125.9566720000003,0.1,"P","2023-07-18"]
[760199,"2023-07-26",4125.878232,0.08,"P","2023-07-26"]
[760199,"2023-07-27",4126.0353489999998,0.08,"P","2023-07-26"]
[760199,"2023-07-28",4126.1924710000003,0.08,"P","2023-07-26"]
[760199,"2023-07-31",4126.3495999999996,0.08,"P","2023-07-26"]
[760199,"2023-08-01",4126.5067339999996,0.08,"P","2023-07-26"]
[760199,"2023-08-02",4126.6638739999999,0.08,"P","2023-07-26"]
[760199,"2023-08-03",4126.8210209999997,0.08,"P","2023-07-26"]
[760199,"2023-08-04",4126.9781730000004,0.08,"P","2023-07-26"]
[760199,"2023-08-07",4127.1353319999998,0.08,"P","2023-07-26"]
[760199,"2023-08-08",4127.292496,0.08,"P","2023-07-26"]
[760199,"2023-08-09",4127.4496660000004,0.08,"P","2023-07-26"]
[760199,"2023-08-10",4127.6068429999996,0.08,"P","2023-07-26"]
[760199,"2023-08-11",4129.2555730000004,0.12,"F","2023-08-11"]
[760199,"2023-08-14",4129.4913379999998,0.12,"F","2023-08-11"]
[760199,"2023-08-15",4129.7271179999998,0.12,"F","2023-08-11"]
[760199,"2023-08-16",4130.0084880000004,0.15,"P","2023-08-16"]
[760199,"2023-08-17",4130.2898789999999,0.15,"P","2023-08-16"]
[760199,"2023-08-18",4130.5712880000001,0.15,"P","2023-08-16"]
[760199,"2023-08-21",4130.8527160000003,0.15,"P","2023-08-16"]
[760199,"2023-08-22",4131.1341640000001,0.15,"P","2023-08-16"]
[760199,"2023-08-23",4131.4156309999998,0.15,"P","2023-08-16"]
[760199,"2023-08-24",4131.6971169999997,0.15,"P","2023-08-16"]
[760199,"2023-08-25",4131.9786219999996,0.15,"P","2023-08-16"]
[760199,"2023-08-28",4134.1162759999997,0.26,"P","2023-08-28"]
[760199,"2023-08-29",4134.6042479999996,0.26,"P","2023-08-28"]
[760199,"2023-08-30",4135.0922780000001,0.26,"P","2023-08-28"]
[760199,"2023-08-31",4135.5803649999998,0.26,"P","2023-08-28"]
[760199,"2023-09-01",4136.0685100000001,0.26,"P","2023-08-28"]
[760199,"2023-09-04",4136.5567119999996,0.26,"P","2023-08-28"]
[760199,"2023-09-05",4137.044973,0.26,"P","2023-08-28"]
[760199,"2023-09-06",4137.5332900000003,0.26,"P","2023-08-28"]
[760199,"2023-09-08",4138.0216659999996,0.26,"P","2023-08-28"]
[760199,"2023-09-11",4138.5100990000001,0.26,"P","2023-08-28"]
[760199,"2023-09-12",4137.9309709999998,0.23,"F","2023-09-12"]
[760199,"2023-09-13",4138.3632040000002,0.23,"F","2023-09-12"]
[760199,"2023-09-14",4138.7954820000004,0.23,"F","2023-09-12"]
[760199,"2023-09-15",4139.2278050000004,0.23,"F","2023-09-12"]
[760199,"2023-09-18",4140.0128420000001,0.38,"P","2023-09-18"]
[760199,"2023-09-19",4140.7980280000002,0.38,"P","2023-09-18"]
[760199,"2023-09-20",4141.5833629999997,0.38,"P","2023-09-18"]
[760199,"2023-09-21",4142.3688469999997,0.38,"P","2023-09-18"]
[760199,"2023-09-22",4143.1544800000001,0.38,"P","2023-09-18"]
[760199,"2023-09-25",4143.9402620000001,0.38,"P","2023-09-18"]
[760199,"2023-09-26",4144.7261930000004,0.38,"P","2023-09-18"]
[760199,"2023-09-27",4144.5209379999997,0.32,"P","2023-09-27"]
[760199,"2023-09-28",4145.1830559999999,0.32,"P","2023-09-27"]
[760199,"2023-09-29",4145.8452790000001,0.32,"P","2023-09-27"]
[760199,"2023-10-02",4146.5076079999999,0.32,"P","2023-09-27"]
[760199,"2023-10-03",4147.1700430000001,0.32,"P","2023-09-27"]
[760199,"2023-10-04",4147.8325839999998,0.32,"P","2023-09-27"]
[760199,"2023-10-05",4148.4952300000004,0.32,"P","2023-09-27"]
[760199,"2023-10-06",4149.1579830000001,0.32,"P","2023-09-27"]
[760199,"2023-10-09",4149.8208409999997,0.32,"P","2023-09-27"]
[760199,"2023-10-10",4150.4838049999998,0.32,"P","2023-09-27"]
[760199,"2023-10-11",4148.9142739999998,0.26,"F","2023-10-11"]
[760199,"2023-10-13",4149.4530759999998,0.26,"F","2023-10-11"]
[760199,"2023-10-16",4149.9919479999999,0.26,"F","2023-10-11"]
[760199,"2023-10-17",4150.6036629999999,0.31,"P","2023-10-17"]
[760199,"2023-10-18",4151.2154680000003,0.31,"P","2023-10-17"]
[760199,"2023-10-19",4151.8273639999998,0.31,"P","2023-10-17"]
[760199,"2023-10-20",4152.4393499999996,0.31,"P","2023-10-17"]
[760199,"2023-10-23",4153.051426,0.31,"P","2023-10-17"]
[760199,"2023-10-24",4153.6635919999999,0.31,"P","2023-10-17"]
[760199,"2023-10-25",4154.2758489999997,0.31,"P","2023-10-17"]
[760199,"2023-10-26",4154.8881959999999,0.31,"P","2023-10-17"]
[760199,"2023-10-27",4154.7903820000001,0.27,"P","2023-10-27"]
[760199,"2023-10-30",4155.323883,0.27,"P","2023-10-27"]
[760199,"2023-10-31",4155.857454,0.27,"P","2023-10-27"]
[760199,"2023-11-01",4156.3910919999998,0.27,"P","2023-10-27"]
[760199,"2023-11-03",4156.9247999999998,0.27,"P","2023-10-27"]
[760199,"2023-11-06",4157.458576,0.27,"P","2023-10-27"]
[760199,"2023-11-07",4157.9924199999996,0.27,"P","2023-10-27"]

{"sheet":"Cenários","index":2,"n_rows":490,"n_cols":14,"rows_kept":490,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Histórico VNA IPCA'!C4","v":"Data"},{"$f":"'Histórico VNA IPCA'!E4","v":"IPCA (%)"},{"$f":"'Histórico VNA IPCA'!D4","v":"VNA"},{"$f":"'Histórico VNA IPCA'!F4","v":"Ref Mês"}]
["Último divulgado",{"$f":"'Histórico VNA IPCA'!C5","v":"2023-10-16"},{"$f":"'Histórico VNA IPCA'!E5","v":0.26},{"$f":"'Histórico VNA IPCA'!D5","v":4149.9919479999999},{"$f":"'Histórico VNA IPCA'!F5","v":"2023-09-15"}]
[]
["Projeção vai até:",null,{"$f":"MAX(IF(\"\"<>Cenários!C7:C1000,Cenários!B7:B1000))","v":"2035-12-17"},null,null,null,{"$f":"IF(C4<(WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&YEAR(C4)),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000)),YEAR(C4)-1,YEAR(C4))","v":2034}]
[null,null,null,null,null,null,null,null,null,null,"Média","Mediana","Mínimo","Máximo"]
[null,null,null,null,null,null,"Ano",{"$f":"IF(G7=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G7),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2015-01-02"},{"$f":"IF(G7=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G7),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2015-12-31"},"% Período"," (P/F)  % Mês"," (P/F)  % Mês"," (P/F)  % Mês"," (P/F)  % Mês"]
["Referência","Data Base","Variação no Mês (%)","VNA Projetado",null,null,2015,{"$f":"IF(G7=\"\",\"\",IF(H6<$B$2,VLOOKUP(H6,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H6,'Projeção VNA'!A:B,2,FALSE)))","v":2506.2211900000002},{"$f":"IF(G7=\"\",\"\",IF(I6<$B$2,VLOOKUP(I6,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I6,'Projeção VNA'!A:B,2,FALSE)))","v":2771.0363170000001},{"$f":"IF(G7=\"\",\"\",((I7/H7)-1)*100)","v":10.566311068497502},{"$f":"IF(G7=\"\",\"\",AVERAGE(IF(H6<='Histórico + Projeção'!A:A,IF(I6>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.80707999999999724},{"$f":"IF(G7=\"\",\"\",MEDIAN(IF(H6<='Histórico + Projeção'!A:A,IF(I6>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.78},{"$f":"IF(G7=\"\",\"\",MIN(IF(H6<='Histórico + Projeção'!A:A,IF(I6>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.22},{"$f":"IF(G7=\"\",\"\",MAX(IF(H6<='Histórico + Projeção'!A:A,IF(I6>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":1.41}]
[{"$f":"EDATE(E2,-1)","v":"2023-08-15"},{"$f":"+WORKDAY(+EDATE(+A8,1)-1,1,Feriados!$A$2:$A$1059)","v":"2023-09-15"},{"$f":"VLOOKUP(B8,'Histórico VNA IPCA'!B:F,3,FALSE)","v":0.23},{"$f":"VLOOKUP(B8,'Histórico VNA IPCA'!B:F,2,FALSE)","v":4139.2278050000004},null,null,null,{"$f":"IF(G9=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G9),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2016-01-04"},{"$f":"IF(G9=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G9),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2016-12-30"}]
[{"$f":"+E2","v":"2023-09-15"},{"$f":"+WORKDAY(+EDATE(+A9,1)-1,1,Feriados!$A$2:$A$1059)","v":"2023-10-16"},{"$f":"+C2","v":0.26},{"$f":"+ROUND(D8*(1+C9/100),6)","v":4149.9897970000002},null,null,2016,{"$f":"IF(G9=\"\",\"\",IF(H8<$B$2,VLOOKUP(H8,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H8,'Projeção VNA'!A:B,2,FALSE)))","v":2772.375755},{"$f":"IF(G9=\"\",\"\",IF(I8<$B$2,VLOOKUP(I8,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I8,'Projeção VNA'!A:B,2,FALSE)))","v":2953.5088679999999},{"$f":"IF(G9=\"\",\"\",((I9/H9)-1)*100)","v":6.53349794569964},{"$f":"IF(G9=\"\",\"\",AVERAGE(IF(H8<='Histórico + Projeção'!A:A,IF(I8>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.53653386454183383},{"$f":"IF(G9=\"\",\"\",MEDIAN(IF(H8<='Histórico + Projeção'!A:A,IF(I8>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.43},{"$f":"IF(G9=\"\",\"\",MIN(IF(H8<='Histórico + Projeção'!A:A,IF(I8>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.08},{"$f":"IF(G9=\"\",\"\",MAX(IF(H8<='Histórico + Projeção'!A:A,IF(I8>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":1.27}]
[{"$f":"EDATE(E2,1)","v":"2023-10-15"},{"$f":"+WORKDAY(+EDATE(+A10,1)-1,1,Feriados!$A$2:$A$1059)","v":"2023-11-16"},0.26640000000000003,{"$f":"+ROUND(D9*(1+C10/100),6)","v":4161.0453699999998},null,null,null,{"$f":"IF(G11=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G11),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2017-01-02"},{"$f":"IF(G11=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G11),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2017-12-29"}]
[{"$f":"IF(C11=\"\",\"\",EDATE(A10,1))","v":"2023-11-15"},{"$f":"IF(C11=\"\",\"\",WORKDAY(+EDATE(+A11,1)-1,1,Feriados!$A$2:$A$1059))","v":"2023-12-15"},0.42,{"$f":"IF(C11=\"\",\"\",ROUND(D10*(1+C11/100),6))","v":4178.521761},null,null,2017,{"$f":"IF(G11=\"\",\"\",IF(H10<$B$2,VLOOKUP(H10,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H10,'Projeção VNA'!A:B,2,FALSE)))","v":2953.92443},{"$f":"IF(G11=\"\",\"\",IF(I10<$B$2,VLOOKUP(I10,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I10,'Projeção VNA'!A:B,2,FALSE)))","v":3035.3546710000001},{"$f":"IF(G11=\"\",\"\",((I11/H11)-1)*100)","v":2.7566798992213926},{"$f":"IF(G11=\"\",\"\",AVERAGE(IF(H10<='Histórico + Projeção'!A:A,IF(I10>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.28084337349397609},{"$f":"IF(G11=\"\",\"\",MEDIAN(IF(H10<='Histórico + Projeção'!A:A,IF(I10>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.3},{"$f":"IF(G11=\"\",\"\",MIN(IF(H10<='Histórico + Projeção'!A:A,IF(I10>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":-0.23},{"$f":"IF(G11=\"\",\"\",MAX(IF(H10<='Histórico + Projeção'!A:A,IF(I10>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.56000000000000005}]
[{"$f":"IF(C12=\"\",\"\",EDATE(A11,1))","v":"2023-12-15"},{"$f":"IF(C12=\"\",\"\",WORKDAY(+EDATE(+A12,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-01-15"},0.39,{"$f":"IF(C12=\"\",\"\",ROUND(D11*(1+C12/100),6))","v":4194.8179959999998},null,null,null,{"$f":"IF(G13=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G13),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2018-01-02"},{"$f":"IF(G13=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G13),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2018-12-31"}]
["2024-01-15",{"$f":"IF(C13=\"\",\"\",WORKDAY(+EDATE(+A13,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-02-15"},0.29599999999999999,4207.234657,null,null,2018,{"$f":"IF(G13=\"\",\"\",IF(H12<$B$2,VLOOKUP(H12,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H12,'Projeção VNA'!A:B,2,FALSE)))","v":3035.7695250000002},{"$f":"IF(G13=\"\",\"\",IF(I12<$B$2,VLOOKUP(I12,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I12,'Projeção VNA'!A:B,2,FALSE)))","v":3155.7777209999999},{"$f":"IF(G13=\"\",\"\",((I13/H13)-1)*100)","v":3.9531392291712208},{"$f":"IF(G13=\"\",\"\",AVERAGE(IF(H12<='Histórico + Projeção'!A:A,IF(I12>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.32556000000000029},{"$f":"IF(G13=\"\",\"\",MEDIAN(IF(H12<='Histórico + Projeção'!A:A,IF(I12>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.32},{"$f":"IF(G13=\"\",\"\",MIN(IF(H12<='Histórico + Projeção'!A:A,IF(I12>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":-0.21},{"$f":"IF(G13=\"\",\"\",MAX(IF(H12<='Histórico + Projeção'!A:A,IF(I12>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":1.26}]
["2024-02-15",{"$f":"IF(C14=\"\",\"\",WORKDAY(+EDATE(+A14,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-03-15"},0.52,4229.1122770000002,null,null,null,{"$f":"IF(G15=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G15),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2019-01-02"},{"$f":"IF(G15=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G15),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2019-12-31"}]
["2024-03-15",{"$f":"IF(C15=\"\",\"\",WORKDAY(+EDATE(+A15,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-04-15"},0.42,4246.8745490000001,null,null,2019,{"$f":"IF(G15=\"\",\"\",IF(H14<$B$2,VLOOKUP(H14,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H14,'Projeção VNA'!A:B,2,FALSE)))","v":3155.9437360000002},{"$f":"IF(G15=\"\",\"\",IF(I14<$B$2,VLOOKUP(I14,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I14,'Projeção VNA'!A:B,2,FALSE)))","v":3274.641482},{"$f":"IF(G15=\"\",\"\",((I15/H15)-1)*100)","v":3.7610856190498199},{"$f":"IF(G15=\"\",\"\",AVERAGE(IF(H14<='Histórico + Projeção'!A:A,IF(I14>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.29083003952569153},{"$f":"IF(G15=\"\",\"\",MEDIAN(IF(H14<='Histórico + Projeção'!A:A,IF(I14>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.24},{"$f":"IF(G15=\"\",\"\",MIN(IF(H14<='Histórico + Projeção'!A:A,IF(I14>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":-0.04},{"$f":"IF(G15=\"\",\"\",MAX(IF(H14<='Histórico + Projeção'!A:A,IF(I14>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":1.05}]
["2024-04-15",{"$f":"IF(C16=\"\",\"\",WORKDAY(+EDATE(+A16,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-05-15"},0.5,4268.1089220000003,null,null,null,{"$f":"IF(G17=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G17),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2020-01-02"},{"$f":"IF(G17=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G17),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2020-12-31"}]
["2024-05-15",{"$f":"IF(C17=\"\",\"\",WORKDAY(+EDATE(+A17,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-06-17"},0.34399999999999997,4282.791217,null,null,2020,{"$f":"IF(G17=\"\",\"\",IF(H16<$B$2,VLOOKUP(H16,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H16,'Projeção VNA'!A:B,2,FALSE)))","v":3276.3521529999998},{"$f":"IF(G17=\"\",\"\",IF(I16<$B$2,VLOOKUP(I16,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I16,'Projeção VNA'!A:B,2,FALSE)))","v":3419.5008699999998},{"$f":"IF(G17=\"\",\"\",((I17/H17)-1)*100)","v":4.3691492951673627},{"$f":"IF(G17=\"\",\"\",AVERAGE(IF(H16<='Histórico + Projeção'!A:A,IF(I16>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.33597609561753011},{"$f":"IF(G17=\"\",\"\",MEDIAN(IF(H16<='Histórico + Projeção'!A:A,IF(I16>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.27},{"$f":"IF(G17=\"\",\"\",MIN(IF(H16<='Histórico + Projeção'!A:A,IF(I16>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":-0.45},{"$f":"IF(G17=\"\",\"\",MAX(IF(H16<='Histórico + Projeção'!A:A,IF(I16>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":1.26}]
["2024-06-15",{"$f":"IF(C18=\"\",\"\",WORKDAY(+EDATE(+A18,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-07-15"},0.35,4297.7809859999998,null,null,null,{"$f":"IF(G19=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G19),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2021-01-04"},{"$f":"IF(G19=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G19),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2021-12-31"}]
["2024-07-15",{"$f":"IF(C19=\"\",\"\",WORKDAY(+EDATE(+A19,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-08-15"},0.25800000000000001,4308.8692609999998,null,null,2021,{"$f":"IF(G19=\"\",\"\",IF(H18<$B$2,VLOOKUP(H18,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H18,'Projeção VNA'!A:B,2,FALSE)))","v":3421.4598890000002},{"$f":"IF(G19=\"\",\"\",IF(I18<$B$2,VLOOKUP(I18,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I18,'Projeção VNA'!A:B,2,FALSE)))","v":3775.0767890000002},{"$f":"IF(G19=\"\",\"\",((I19/H19)-1)*100)","v":10.335263643945636},{"$f":"IF(G19=\"\",\"\",AVERAGE(IF(H18<='Histórico + Projeção'!A:A,IF(I18>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.76561752988047804},{"$f":"IF(G19=\"\",\"\",MEDIAN(IF(H18<='Histórico + Projeção'!A:A,IF(I18>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.71},{"$f":"IF(G19=\"\",\"\",MIN(IF(H18<='Histórico + Projeção'!A:A,IF(I18>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.25},{"$f":"IF(G19=\"\",\"\",MAX(IF(H18<='Histórico + Projeção'!A:A,IF(I18>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":1.35}]
["2024-08-15",{"$f":"IF(C20=\"\",\"\",WORKDAY(+EDATE(+A20,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-09-16"},0.20499999999999999,4317.7024430000001,null,null,null,{"$f":"IF(G21=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G21),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2022-01-03"},{"$f":"IF(G21=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G21),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2022-12-30"}]
["2024-09-15",{"$f":"IF(C21=\"\",\"\",WORKDAY(+EDATE(+A21,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-10-15"},0.19650000000000001,4326.1867279999997,null,null,2022,{"$f":"IF(G21=\"\",\"\",IF(H20<$B$2,VLOOKUP(H20,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H20,'Projeção VNA'!A:B,2,FALSE)))","v":3776.0914130000001},{"$f":"IF(G21=\"\",\"\",IF(I20<$B$2,VLOOKUP(I20,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I20,'Projeção VNA'!A:B,2,FALSE)))","v":3993.520884},{"$f":"IF(G21=\"\",\"\",((I21/H21)-1)*100)","v":5.7580563397234608},{"$f":"IF(G21=\"\",\"\",AVERAGE(IF(H20<='Histórico + Projeção'!A:A,IF(I20>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.42243027888446233},{"$f":"IF(G21=\"\",\"\",MEDIAN(IF(H20<='Histórico + Projeção'!A:A,IF(I20>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.55000000000000004},{"$f":"IF(G21=\"\",\"\",MIN(IF(H20<='Histórico + Projeção'!A:A,IF(I20>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":-0.68},{"$f":"IF(G21=\"\",\"\",MAX(IF(H20<='Histórico + Projeção'!A:A,IF(I20>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":1.62}]
["2024-10-15",{"$f":"IF(C22=\"\",\"\",WORKDAY(+EDATE(+A22,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-11-18"},0.16420000000000001,4333.2903269999997,null,null,null,{"$f":"IF(G23=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G23),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2023-01-02"},{"$f":"IF(G23=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G23),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2023-12-29"}]
["2024-11-15",{"$f":"IF(C23=\"\",\"\",WORKDAY(+EDATE(+A23,1)-1,1,Feriados!$A$2:$A$1059))","v":"2024-12-16"},0.23,4343.2568950000004,null,null,2023,{"$f":"IF(G23=\"\",\"\",IF(H22<$B$2,VLOOKUP(H22,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H22,'Projeção VNA'!A:B,2,FALSE)))","v":3994.2998389999998},{"$f":"IF(G23=\"\",\"\",IF(I22<$B$2,VLOOKUP(I22,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I22,'Projeção VNA'!A:B,2,FALSE)))","v":4186.2331234837002},{"$f":"IF(G23=\"\",\"\",((I23/H23)-1)*100)","v":4.8051796865543395},{"$f":"IF(G23=\"\",\"\",AVERAGE(IF(H22<='Histórico + Projeção'!A:A,IF(I22>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.38886907630522094},{"$f":"IF(G23=\"\",\"\",MEDIAN(IF(H22<='Histórico + Projeção'!A:A,IF(I22>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.39},{"$f":"IF(G23=\"\",\"\",MIN(IF(H22<='Histórico + Projeção'!A:A,IF(I22>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":-0.09},{"$f":"IF(G23=\"\",\"\",MAX(IF(H22<='Histórico + Projeção'!A:A,IF(I22>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.84}]
["2024-12-15",{"$f":"IF(C24=\"\",\"\",WORKDAY(+EDATE(+A24,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-01-15"},0.34,4358.0239680000004,null,null,null,{"$f":"IF(G25=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G25),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2024-01-02"},{"$f":"IF(G25=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G25),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2024-12-31"}]
["2025-01-15",{"$f":"IF(C25=\"\",\"\",WORKDAY(+EDATE(+A25,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-02-17"},0.3,4371.0980399999999,null,null,2024,{"$f":"IF(G25=\"\",\"\",IF(H24<$B$2,VLOOKUP(H24,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H24,'Projeção VNA'!A:B,2,FALSE)))","v":4187.0908195226939},{"$f":"IF(G25=\"\",\"\",IF(I24<$B$2,VLOOKUP(I24,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I24,'Projeção VNA'!A:B,2,FALSE)))","v":4350.634166140755},{"$f":"IF(G25=\"\",\"\",((I25/H25)-1)*100)","v":3.9058944185190736},{"$f":"IF(G25=\"\",\"\",AVERAGE(IF(H24<='Histórico + Projeção'!A:A,IF(I24>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.31831141732283497},{"$f":"IF(G25=\"\",\"\",MEDIAN(IF(H24<='Histórico + Projeção'!A:A,IF(I24>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.29599999999999999},{"$f":"IF(G25=\"\",\"\",MIN(IF(H24<='Histórico + Projeção'!A:A,IF(I24>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.16420000000000001},{"$f":"IF(G25=\"\",\"\",MAX(IF(H24<='Histórico + Projeção'!A:A,IF(I24>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.52}]
["2025-02-15",{"$f":"IF(C26=\"\",\"\",WORKDAY(+EDATE(+A26,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-03-17"},0.46,4391.2050909999998,null,null,null,{"$f":"IF(G27=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G27),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2025-01-02"},{"$f":"IF(G27=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G27),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2025-12-31"}]
["2025-03-15",{"$f":"IF(C27=\"\",\"\",WORKDAY(+EDATE(+A27,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-04-15"},0.4,4408.7699110000003,null,null,2025,{"$f":"IF(G27=\"\",\"\",IF(H26<$B$2,VLOOKUP(H26,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H26,'Projeção VNA'!A:B,2,FALSE)))","v":4351.3725820934415},{"$f":"IF(G27=\"\",\"\",IF(I26<$B$2,VLOOKUP(I26,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I26,'Projeção VNA'!A:B,2,FALSE)))","v":4513.4878772504153},{"$f":"IF(G27=\"\",\"\",((I27/H27)-1)*100)","v":3.7256128290209523},{"$f":"IF(G27=\"\",\"\",AVERAGE(IF(H26<='Histórico + Projeção'!A:A,IF(I26>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.30147114624506027},{"$f":"IF(G27=\"\",\"\",MEDIAN(IF(H26<='Histórico + Projeção'!A:A,IF(I26>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.3},{"$f":"IF(G27=\"\",\"\",MIN(IF(H26<='Histórico + Projeção'!A:A,IF(I26>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.17},{"$f":"IF(G27=\"\",\"\",MAX(IF(H26<='Histórico + Projeção'!A:A,IF(I26>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.46}]
["2025-04-15",{"$f":"IF(C28=\"\",\"\",WORKDAY(+EDATE(+A28,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-05-15"},0.45,4428.6093760000003,null,null,null,{"$f":"IF(G29=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G29),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2026-01-02"},{"$f":"IF(G29=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G29),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2026-12-31"}]
["2025-05-15",{"$f":"IF(C29=\"\",\"\",WORKDAY(+EDATE(+A29,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-06-16"},0.33,4443.2237869999999,null,null,2026,{"$f":"IF(G29=\"\",\"\",IF(H28<$B$2,VLOOKUP(H28,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H28,'Projeção VNA'!A:B,2,FALSE)))","v":4514.2174519080118},{"$f":"IF(G29=\"\",\"\",IF(I28<$B$2,VLOOKUP(I28,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I28,'Projeção VNA'!A:B,2,FALSE)))","v":4682.0591610542169},{"$f":"IF(G29=\"\",\"\",((I29/H29)-1)*100)","v":3.7180687668305401},{"$f":"IF(G29=\"\",\"\",AVERAGE(IF(H28<='Histórico + Projeção'!A:A,IF(I28>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.30360160000000097},{"$f":"IF(G29=\"\",\"\",MEDIAN(IF(H28<='Histórico + Projeção'!A:A,IF(I28>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.3},{"$f":"IF(G29=\"\",\"\",MIN(IF(H28<='Histórico + Projeção'!A:A,IF(I28>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.17},{"$f":"IF(G29=\"\",\"\",MAX(IF(H28<='Histórico + Projeção'!A:A,IF(I28>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.46}]
["2025-06-15",{"$f":"IF(C30=\"\",\"\",WORKDAY(+EDATE(+A30,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-07-15"},0.32869999999999999,4457.8286639999997,null,null,null,{"$f":"IF(G31=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G31),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2027-01-04"},{"$f":"IF(G31=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G31),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2027-12-31"}]
["2025-07-15",{"$f":"IF(C31=\"\",\"\",WORKDAY(+EDATE(+A31,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-08-15"},0.255,4469.1961270000002,null,null,2027,{"$f":"IF(G31=\"\",\"\",IF(H30<$B$2,VLOOKUP(H30,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H30,'Projeção VNA'!A:B,2,FALSE)))","v":4682.8159841025681},{"$f":"IF(G31=\"\",\"\",IF(I30<$B$2,VLOOKUP(I30,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I30,'Projeção VNA'!A:B,2,FALSE)))","v":4856.8921716636451},{"$f":"IF(G31=\"\",\"\",((I31/H31)-1)*100)","v":3.7173399115412398},{"$f":"IF(G31=\"\",\"\",AVERAGE(IF(H30<='Histórico + Projeção'!A:A,IF(I30>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.30635298804780975},{"$f":"IF(G31=\"\",\"\",MEDIAN(IF(H30<='Histórico + Projeção'!A:A,IF(I30>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.32869999999999999},{"$f":"IF(G31=\"\",\"\",MIN(IF(H30<='Histórico + Projeção'!A:A,IF(I30>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.17},{"$f":"IF(G31=\"\",\"\",MAX(IF(H30<='Histórico + Projeção'!A:A,IF(I30>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.46}]
["2025-08-15",{"$f":"IF(C32=\"\",\"\",WORKDAY(+EDATE(+A32,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-09-15"},0.2092,4478.545685,null,null,null,{"$f":"IF(G33=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G33),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":"2030-01-02"},{"$f":"IF(G33=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G33),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":"2030-12-31"}]
["2025-09-15",{"$f":"IF(C33=\"\",\"\",WORKDAY(+EDATE(+A33,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-10-15"},0.2,4487.5027760000003,null,null,2030,{"$f":"IF(G33=\"\",\"\",IF(H32<$B$2,VLOOKUP(H32,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H32,'Projeção VNA'!A:B,2,FALSE)))","v":5226.5419618553851},{"$f":"IF(G33=\"\",\"\",IF(I32<$B$2,VLOOKUP(I32,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I32,'Projeção VNA'!A:B,2,FALSE)))","v":5421.260372828835},{"$f":"IF(G33=\"\",\"\",((I33/H33)-1)*100)","v":3.7255686913939323},{"$f":"IF(G33=\"\",\"\",AVERAGE(IF(H32<='Histórico + Projeção'!A:A,IF(I32>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.3019474308300405},{"$f":"IF(G33=\"\",\"\",MEDIAN(IF(H32<='Histórico + Projeção'!A:A,IF(I32>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.3},{"$f":"IF(G33=\"\",\"\",MIN(IF(H32<='Histórico + Projeção'!A:A,IF(I32>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.17},{"$f":"IF(G33=\"\",\"\",MAX(IF(H32<='Histórico + Projeção'!A:A,IF(I32>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":0.46}]
["2025-10-15",{"$f":"IF(C34=\"\",\"\",WORKDAY(+EDATE(+A34,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-11-17"},0.17,4495.131531,null,null,null,{"$f":"IF(G35=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G35),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":""},{"$f":"IF(G35=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G35),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":""}]
["2025-11-15",{"$f":"IF(C35=\"\",\"\",WORKDAY(+EDATE(+A35,1)-1,1,Feriados!$A$2:$A$1059))","v":"2025-12-15"},{"$f":"+C23","v":0.23},4505.4703339999996,null,null,null,{"$f":"IF(G35=\"\",\"\",IF(H34<$B$2,VLOOKUP(H34,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H34,'Projeção VNA'!A:B,2,FALSE)))","v":""},{"$f":"IF(G35=\"\",\"\",IF(I34<$B$2,VLOOKUP(I34,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I34,'Projeção VNA'!A:B,2,FALSE)))","v":""},{"$f":"IF(G35=\"\",\"\",((I35/H35)-1)*100)","v":""},{"$f":"IF(G35=\"\",\"\",AVERAGE(IF(H34<='Histórico + Projeção'!A:A,IF(I34>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G35=\"\",\"\",MEDIAN(IF(H34<='Histórico + Projeção'!A:A,IF(I34>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G35=\"\",\"\",MIN(IF(H34<='Histórico + Projeção'!A:A,IF(I34>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G35=\"\",\"\",MAX(IF(H34<='Histórico + Projeção'!A:A,IF(I34>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""}]
["2025-12-15",{"$f":"IF(C36=\"\",\"\",WORKDAY(+EDATE(+A36,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-01-15"},{"$f":"+C24","v":0.34},4520.7889329999998,null,null,null,{"$f":"IF(G37=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G37),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":""},{"$f":"IF(G37=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G37),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":""}]
["2026-01-15",{"$f":"IF(C37=\"\",\"\",WORKDAY(+EDATE(+A37,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-02-18"},0.3,4534.3513000000003,null,null,null,{"$f":"IF(G37=\"\",\"\",IF(H36<$B$2,VLOOKUP(H36,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H36,'Projeção VNA'!A:B,2,FALSE)))","v":""},{"$f":"IF(G37=\"\",\"\",IF(I36<$B$2,VLOOKUP(I36,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I36,'Projeção VNA'!A:B,2,FALSE)))","v":""},{"$f":"IF(G37=\"\",\"\",((I37/H37)-1)*100)","v":""},{"$f":"IF(G37=\"\",\"\",AVERAGE(IF(H36<='Histórico + Projeção'!A:A,IF(I36>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G37=\"\",\"\",MEDIAN(IF(H36<='Histórico + Projeção'!A:A,IF(I36>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G37=\"\",\"\",MIN(IF(H36<='Histórico + Projeção'!A:A,IF(I36>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G37=\"\",\"\",MAX(IF(H36<='Histórico + Projeção'!A:A,IF(I36>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""}]
["2026-02-15",{"$f":"IF(C38=\"\",\"\",WORKDAY(+EDATE(+A38,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-03-16"},0.46,4555.2093160000004,null,null,null,{"$f":"IF(G39=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G39),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":""},{"$f":"IF(G39=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G39),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":""}]
["2026-03-15",{"$f":"IF(C39=\"\",\"\",WORKDAY(+EDATE(+A39,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-04-15"},0.4,4573.4301530000002,null,null,null,{"$f":"IF(G39=\"\",\"\",IF(H38<$B$2,VLOOKUP(H38,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H38,'Projeção VNA'!A:B,2,FALSE)))","v":""},{"$f":"IF(G39=\"\",\"\",IF(I38<$B$2,VLOOKUP(I38,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I38,'Projeção VNA'!A:B,2,FALSE)))","v":""},{"$f":"IF(G39=\"\",\"\",((I39/H39)-1)*100)","v":""},{"$f":"IF(G39=\"\",\"\",AVERAGE(IF(H38<='Histórico + Projeção'!A:A,IF(I38>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G39=\"\",\"\",MEDIAN(IF(H38<='Histórico + Projeção'!A:A,IF(I38>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G39=\"\",\"\",MIN(IF(H38<='Histórico + Projeção'!A:A,IF(I38>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G39=\"\",\"\",MAX(IF(H38<='Histórico + Projeção'!A:A,IF(I38>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""}]
["2026-04-15",{"$f":"IF(C40=\"\",\"\",WORKDAY(+EDATE(+A40,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-05-15"},0.45,4594.0105890000004,null,null,null,{"$f":"IF(G41=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"01/01/\"&G41),-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000))","v":""},{"$f":"IF(G41=\"\",\"\",WORKDAY(WORKDAY(DATEVALUE(\"31/12/\"&G41),1,Feriados!$A$2:$A$10000),-1,Feriados!$A$2:$A$10000))","v":""}]
["2026-05-15",{"$f":"IF(C41=\"\",\"\",WORKDAY(+EDATE(+A41,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-06-15"},0.33,4609.1708239999998,null,null,null,{"$f":"IF(G41=\"\",\"\",IF(H40<$B$2,VLOOKUP(H40,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(H40,'Projeção VNA'!A:B,2,FALSE)))","v":""},{"$f":"IF(G41=\"\",\"\",IF(I40<$B$2,VLOOKUP(I40,'Histórico VNA IPCA'!$B$9:$C$100000,2,FALSE),VLOOKUP(I40,'Projeção VNA'!A:B,2,FALSE)))","v":""},{"$f":"IF(G41=\"\",\"\",((I41/H41)-1)*100)","v":""},{"$f":"IF(G41=\"\",\"\",AVERAGE(IF(H40<='Histórico + Projeção'!A:A,IF(I40>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G41=\"\",\"\",MEDIAN(IF(H40<='Histórico + Projeção'!A:A,IF(I40>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G41=\"\",\"\",MIN(IF(H40<='Histórico + Projeção'!A:A,IF(I40>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""},{"$f":"IF(G41=\"\",\"\",MAX(IF(H40<='Histórico + Projeção'!A:A,IF(I40>='Histórico + Projeção'!A:A,'Histórico + Projeção'!C:C))))","v":""}]
["2026-06-15",{"$f":"IF(C42=\"\",\"\",WORKDAY(+EDATE(+A42,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-07-15"},0.32869999999999999,4624.3211680000004]
["2026-07-15",{"$f":"IF(C43=\"\",\"\",WORKDAY(+EDATE(+A43,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-08-17"},0.255,4636.1131869999999]
["2026-08-15",{"$f":"IF(C44=\"\",\"\",WORKDAY(+EDATE(+A44,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-09-15"},0.2092,4645.8119360000001]
["2026-09-15",{"$f":"IF(C45=\"\",\"\",WORKDAY(+EDATE(+A45,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-10-15"},0.2,4655.1035599999996]
["2026-10-15",{"$f":"IF(C46=\"\",\"\",WORKDAY(+EDATE(+A46,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-11-16"},0.17,4663.0172359999997]
["2026-11-15",{"$f":"IF(C47=\"\",\"\",WORKDAY(+EDATE(+A47,1)-1,1,Feriados!$A$2:$A$1059))","v":"2026-12-15"},0.23,4673.7421759999997]
["2026-12-15",{"$f":"IF(C48=\"\",\"\",WORKDAY(+EDATE(+A48,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-01-15"},0.34,4689.6328990000002]
["2027-01-15",{"$f":"IF(C49=\"\",\"\",WORKDAY(+EDATE(+A49,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-02-15"},0.3,4703.7017980000001]
["2027-02-15",{"$f":"IF(C50=\"\",\"\",WORKDAY(+EDATE(+A50,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-03-15"},0.46,4725.3388260000002]
["2027-03-15",{"$f":"IF(C51=\"\",\"\",WORKDAY(+EDATE(+A51,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-04-15"},0.4,4744.2401810000001]
["2027-04-15",{"$f":"IF(C52=\"\",\"\",WORKDAY(+EDATE(+A52,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-05-17"},0.45,4765.5892620000004]
["2027-05-15",{"$f":"IF(C53=\"\",\"\",WORKDAY(+EDATE(+A53,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-06-15"},0.33,4781.3157069999997]
["2027-06-15",{"$f":"IF(C54=\"\",\"\",WORKDAY(+EDATE(+A54,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-07-15"},0.32869999999999999,4797.031892]
["2027-07-15",{"$f":"IF(C55=\"\",\"\",WORKDAY(+EDATE(+A55,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-08-16"},0.255,4809.2643230000003]
["2027-08-15",{"$f":"IF(C56=\"\",\"\",WORKDAY(+EDATE(+A56,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-09-15"},0.2092,4819.325304]
["2027-09-15",{"$f":"IF(C57=\"\",\"\",WORKDAY(+EDATE(+A57,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-10-15"},0.2,4828.9639550000002]
["2027-10-15",{"$f":"IF(C58=\"\",\"\",WORKDAY(+EDATE(+A58,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-11-16"},0.17,4837.173194]
["2027-11-15",{"$f":"IF(C59=\"\",\"\",WORKDAY(+EDATE(+A59,1)-1,1,Feriados!$A$2:$A$1059))","v":"2027-12-15"},0.23,4848.2986920000003]
["2027-12-15",{"$f":"IF(C60=\"\",\"\",WORKDAY(+EDATE(+A60,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-01-17"},0.34,4864.7829080000001]
["2028-01-15",{"$f":"IF(C61=\"\",\"\",WORKDAY(+EDATE(+A61,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-02-15"},0.3,4879.3772570000001]
["2028-02-15",{"$f":"IF(C62=\"\",\"\",WORKDAY(+EDATE(+A62,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-03-15"},0.46,4901.822392]
["2028-03-15",{"$f":"IF(C63=\"\",\"\",WORKDAY(+EDATE(+A63,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-04-17"},0.4,4921.429682]
["2028-04-15",{"$f":"IF(C64=\"\",\"\",WORKDAY(+EDATE(+A64,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-05-15"},0.45,4943.5761160000002]
["2028-05-15",{"$f":"IF(C65=\"\",\"\",WORKDAY(+EDATE(+A65,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-06-16"},0.33,4959.8899170000004]
["2028-06-15",{"$f":"IF(C66=\"\",\"\",WORKDAY(+EDATE(+A66,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-07-17"},0.32869999999999999,4976.1930750000001]
["2028-07-15",{"$f":"IF(C67=\"\",\"\",WORKDAY(+EDATE(+A67,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-08-15"},0.255,4988.8823670000002]
["2028-08-15",{"$f":"IF(C68=\"\",\"\",WORKDAY(+EDATE(+A68,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-09-15"},0.2092,4999.319109]
["2028-09-15",{"$f":"IF(C69=\"\",\"\",WORKDAY(+EDATE(+A69,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-10-16"},0.2,5009.3177470000001]
["2028-10-15",{"$f":"IF(C70=\"\",\"\",WORKDAY(+EDATE(+A70,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-11-16"},0.17,5017.8335870000001]
["2028-11-15",{"$f":"IF(C71=\"\",\"\",WORKDAY(+EDATE(+A71,1)-1,1,Feriados!$A$2:$A$1059))","v":"2028-12-15"},0.23,5029.3746039999996]
["2028-12-15",{"$f":"IF(C72=\"\",\"\",WORKDAY(+EDATE(+A72,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-01-15"},0.34,5046.4744780000001]
["2029-01-15",{"$f":"IF(C73=\"\",\"\",WORKDAY(+EDATE(+A73,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-02-15"},0.3,5061.6139009999997]
["2029-02-15",{"$f":"IF(C74=\"\",\"\",WORKDAY(+EDATE(+A74,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-03-15"},0.46,5084.8973249999999]
["2029-03-15",{"$f":"IF(C75=\"\",\"\",WORKDAY(+EDATE(+A75,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-04-16"},0.4,5105.2369140000001]
[{"$f":"IF(C76=\"\",\"\",EDATE(A75,1))","v":"2029-04-15"},{"$f":"IF(C76=\"\",\"\",WORKDAY(+EDATE(+A76,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-05-15"},0.45,{"$f":"IF(C76=\"\",\"\",ROUND(D75*(1+C76/100),6))","v":5128.2104799999997}]
["2029-05-15",{"$f":"IF(C77=\"\",\"\",WORKDAY(+EDATE(+A77,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-06-15"},0.33,5145.1335749999998]
["2029-06-15",{"$f":"IF(C78=\"\",\"\",WORKDAY(+EDATE(+A78,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-07-16"},0.32869999999999999,5162.0456290000002]
["2029-07-15",{"$f":"IF(C79=\"\",\"\",WORKDAY(+EDATE(+A79,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-08-15"},0.255,5175.2088450000001]
["2029-08-15",{"$f":"IF(C80=\"\",\"\",WORKDAY(+EDATE(+A80,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-09-17"},0.2092,5186.035382]
["2029-09-15",{"$f":"IF(C81=\"\",\"\",WORKDAY(+EDATE(+A81,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-10-15"},0.2,5196.4074529999998]
["2029-10-15",{"$f":"IF(C82=\"\",\"\",WORKDAY(+EDATE(+A82,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-11-16"},0.17,5205.2413459999998]
["2029-11-15",{"$f":"IF(C83=\"\",\"\",WORKDAY(+EDATE(+A83,1)-1,1,Feriados!$A$2:$A$1059))","v":"2029-12-17"},0.23,5217.213401]
["2029-12-15",{"$f":"IF(C84=\"\",\"\",WORKDAY(+EDATE(+A84,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-01-15"},0.34,5234.9519270000001]
["2030-01-15",{"$f":"IF(C85=\"\",\"\",WORKDAY(+EDATE(+A85,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-02-15"},0.3,5250.6567830000004]
["2030-02-15",{"$f":"IF(C86=\"\",\"\",WORKDAY(+EDATE(+A86,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-03-15"},0.46,5274.8098040000004]
["2030-03-15",{"$f":"IF(C87=\"\",\"\",WORKDAY(+EDATE(+A87,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-04-15"},0.4,5295.9090429999997]
["2030-04-15",{"$f":"IF(C88=\"\",\"\",WORKDAY(+EDATE(+A88,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-05-15"},0.45,5319.7406339999998]
["2030-05-15",{"$f":"IF(C89=\"\",\"\",WORKDAY(+EDATE(+A89,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-06-17"},0.33,5337.2957779999997]
["2030-06-15",{"$f":"IF(C90=\"\",\"\",WORKDAY(+EDATE(+A90,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-07-15"},0.32869999999999999,5354.8394689999996]
["2030-07-15",{"$f":"IF(C91=\"\",\"\",WORKDAY(+EDATE(+A91,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-08-15"},0.255,5368.49431]
["2030-08-15",{"$f":"IF(C92=\"\",\"\",WORKDAY(+EDATE(+A92,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-09-16"},0.2092,5379.7251999999999]
["2030-09-15",{"$f":"IF(C93=\"\",\"\",WORKDAY(+EDATE(+A93,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-10-15"},0.2,5390.4846500000003]
["2030-10-15",{"$f":"IF(C94=\"\",\"\",WORKDAY(+EDATE(+A94,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-11-18"},0.17,5399.6484739999996]
["2030-11-15",{"$f":"IF(C95=\"\",\"\",WORKDAY(+EDATE(+A95,1)-1,1,Feriados!$A$2:$A$1059))","v":"2030-12-16"},0.23,5412.0676649999996]
["2030-12-15",{"$f":"IF(C96=\"\",\"\",WORKDAY(+EDATE(+A96,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-01-15"},0.34,5430.4686949999996]
["2031-01-15",{"$f":"IF(C97=\"\",\"\",WORKDAY(+EDATE(+A97,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-02-17"},0.3,5446.7601009999998]
["2031-02-15",{"$f":"IF(C98=\"\",\"\",WORKDAY(+EDATE(+A98,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-03-17"},0.46,5471.8151969999999]
["2031-03-15",{"$f":"IF(C99=\"\",\"\",WORKDAY(+EDATE(+A99,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-04-15"},0.4,5493.7024579999998]
["2031-04-15",{"$f":"IF(C100=\"\",\"\",WORKDAY(+EDATE(+A100,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-05-15"},{"$f":"+C88","v":0.45},5518.4241190000002]
["2031-05-15",{"$f":"IF(C101=\"\",\"\",WORKDAY(+EDATE(+A101,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-06-16"},0.33,5536.6349190000001]
["2031-06-15",{"$f":"IF(C102=\"\",\"\",WORKDAY(+EDATE(+A102,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-07-15"},0.32869999999999999,5554.8338379999996]
["2031-07-15",{"$f":"IF(C103=\"\",\"\",WORKDAY(+EDATE(+A103,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-08-15"},0.255,5568.9986639999997]
["2031-08-15",{"$f":"IF(C104=\"\",\"\",WORKDAY(+EDATE(+A104,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-09-15"},0.2092,5580.6490089999998]
["2031-09-15",{"$f":"IF(C105=\"\",\"\",WORKDAY(+EDATE(+A105,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-10-15"},0.2,5591.8103069999997]
["2031-10-15",{"$f":"IF(C106=\"\",\"\",WORKDAY(+EDATE(+A106,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-11-17"},0.17,5601.3163850000001]
["2031-11-15",{"$f":"IF(C107=\"\",\"\",WORKDAY(+EDATE(+A107,1)-1,1,Feriados!$A$2:$A$1059))","v":"2031-12-15"},0.23,5614.1994130000003]
["2031-12-15",{"$f":"IF(C108=\"\",\"\",WORKDAY(+EDATE(+A108,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-01-15"},0.34,5633.2876910000005]
["2032-01-15",{"$f":"IF(C109=\"\",\"\",WORKDAY(+EDATE(+A109,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-02-16"},0.3,5650.1875540000001]
["2032-02-15",{"$f":"IF(C110=\"\",\"\",WORKDAY(+EDATE(+A110,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-03-15"},0.46,5676.1784170000001]
["2032-03-15",{"$f":"IF(C111=\"\",\"\",WORKDAY(+EDATE(+A111,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-04-15"},0.4,5698.8831309999996]
["2032-04-15",{"$f":"IF(C112=\"\",\"\",WORKDAY(+EDATE(+A112,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-05-17"},0.45,5724.5281050000003]
["2032-05-15",{"$f":"IF(C113=\"\",\"\",WORKDAY(+EDATE(+A113,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-06-15"},0.33,5743.4190479999997]
["2032-06-15",{"$f":"IF(C114=\"\",\"\",WORKDAY(+EDATE(+A114,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-07-15"},0.32869999999999999,5762.2976660000004]
["2032-07-15",{"$f":"IF(C115=\"\",\"\",WORKDAY(+EDATE(+A115,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-08-16"},0.255,5776.9915250000004]
["2032-08-15",{"$f":"IF(C116=\"\",\"\",WORKDAY(+EDATE(+A116,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-09-15"},0.2092,5789.0769909999999]
["2032-09-15",{"$f":"IF(C117=\"\",\"\",WORKDAY(+EDATE(+A117,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-10-15"},0.2,5800.6551449999997]
["2032-10-15",{"$f":"IF(C118=\"\",\"\",WORKDAY(+EDATE(+A118,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-11-16"},0.17,5810.516259]
["2032-11-15",{"$f":"IF(C119=\"\",\"\",WORKDAY(+EDATE(+A119,1)-1,1,Feriados!$A$2:$A$1059))","v":"2032-12-15"},0.23,5823.8804460000001]
["2032-12-15",{"$f":"IF(C120=\"\",\"\",WORKDAY(+EDATE(+A120,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-01-17"},0.34,5843.6816399999998]
["2033-01-15",{"$f":"IF(C121=\"\",\"\",WORKDAY(+EDATE(+A121,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-02-15"},0.3,5861.2126850000004]
["2033-02-15",{"$f":"IF(C122=\"\",\"\",WORKDAY(+EDATE(+A122,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-03-15"},0.46,5888.1742629999999]
["2033-03-15",{"$f":"IF(C123=\"\",\"\",WORKDAY(+EDATE(+A123,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-04-18"},0.4,5911.72696]
["2033-04-15",{"$f":"IF(C124=\"\",\"\",WORKDAY(+EDATE(+A124,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-05-16"},0.45,5938.3297309999998]
["2033-05-15",{"$f":"IF(C125=\"\",\"\",WORKDAY(+EDATE(+A125,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-06-15"},0.33,5957.9262189999999]
["2033-06-15",{"$f":"IF(C126=\"\",\"\",WORKDAY(+EDATE(+A126,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-07-15"},0.32869999999999999,5977.5099220000002]
["2033-07-15",{"$f":"IF(C127=\"\",\"\",WORKDAY(+EDATE(+A127,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-08-15"},0.255,5992.7525720000003]
["2033-08-15",{"$f":"IF(C128=\"\",\"\",WORKDAY(+EDATE(+A128,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-09-15"},0.2092,6005.2894100000003]
["2033-09-15",{"$f":"IF(C129=\"\",\"\",WORKDAY(+EDATE(+A129,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-10-17"},0.2,6017.2999890000001]
["2033-10-15",{"$f":"IF(C130=\"\",\"\",WORKDAY(+EDATE(+A130,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-11-16"},0.17,6027.529399]
["2033-11-15",{"$f":"IF(C131=\"\",\"\",WORKDAY(+EDATE(+A131,1)-1,1,Feriados!$A$2:$A$1059))","v":"2033-12-15"},0.23,6041.3927169999997]
["2033-12-15",{"$f":"IF(C132=\"\",\"\",WORKDAY(+EDATE(+A132,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-01-16"},0.34,6061.9334520000002]
["2034-01-15",{"$f":"IF(C133=\"\",\"\",WORKDAY(+EDATE(+A133,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-02-15"},0.3,6080.1192520000004]
["2034-02-15",{"$f":"IF(C134=\"\",\"\",WORKDAY(+EDATE(+A134,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-03-15"},0.46,6108.0878009999997]
["2034-03-15",{"$f":"IF(C135=\"\",\"\",WORKDAY(+EDATE(+A135,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-04-17"},0.4,6132.5201520000001]
["2034-04-15",{"$f":"IF(C136=\"\",\"\",WORKDAY(+EDATE(+A136,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-05-15"},0.45,{"$f":"IF(C136=\"\",\"\",ROUND(D135*(1+C136/100),6))","v":6160.1164930000004}]
["2034-05-15",{"$f":"IF(C137=\"\",\"\",WORKDAY(+EDATE(+A137,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-06-15"},0.33,6180.4448769999999]
["2034-06-15",{"$f":"IF(C138=\"\",\"\",WORKDAY(+EDATE(+A138,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-07-17"},0.32869999999999999,6200.7599989999999]
["2034-07-15",{"$f":"IF(C139=\"\",\"\",WORKDAY(+EDATE(+A139,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-08-15"},0.255,6216.5719369999997]
[{"$f":"IF(C140=\"\",\"\",EDATE(A139,1))","v":"2034-08-15"},{"$f":"IF(C140=\"\",\"\",WORKDAY(+EDATE(+A140,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-09-15"},0.2092,6229.5770050000001]
["2034-09-15",{"$f":"IF(C141=\"\",\"\",WORKDAY(+EDATE(+A141,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-10-16"},0.2,6242.0361590000002]
["2034-10-15",{"$f":"IF(C142=\"\",\"\",WORKDAY(+EDATE(+A142,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-11-16"},0.17,6252.6476199999997]
["2034-11-15",{"$f":"IF(C143=\"\",\"\",WORKDAY(+EDATE(+A143,1)-1,1,Feriados!$A$2:$A$1059))","v":"2034-12-15"},0.23,6267.0287099999996]
["2034-12-15",{"$f":"IF(C144=\"\",\"\",WORKDAY(+EDATE(+A144,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-01-15"},0.34,6288.3366079999996]
["2035-01-15",{"$f":"IF(C145=\"\",\"\",WORKDAY(+EDATE(+A145,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-02-15"},0.3,6307.2016180000001]
["2035-02-15",{"$f":"IF(C146=\"\",\"\",WORKDAY(+EDATE(+A146,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-03-15"},0.46,6336.2147450000002]
["2035-03-15",{"$f":"IF(C147=\"\",\"\",WORKDAY(+EDATE(+A147,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-04-16"},0.4,6361.559604]
["2035-04-15",{"$f":"IF(C148=\"\",\"\",WORKDAY(+EDATE(+A148,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-05-15"},0.45,6390.1866220000002]
["2035-05-15",{"$f":"IF(C149=\"\",\"\",WORKDAY(+EDATE(+A149,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-06-15"},0.33,6411.274238]
["2035-06-15",{"$f":"IF(C150=\"\",\"\",WORKDAY(+EDATE(+A150,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-07-16"},0.32869999999999999,6432.3480959999997]
["2035-07-15",{"$f":"IF(C151=\"\",\"\",WORKDAY(+EDATE(+A151,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-08-15"},0.255,6448.7505840000003]
["2035-08-15",{"$f":"IF(C152=\"\",\"\",WORKDAY(+EDATE(+A152,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-09-17"},0.2092,6462.2413699999997]
["2035-09-15",{"$f":"IF(C153=\"\",\"\",WORKDAY(+EDATE(+A153,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-10-15"},0.2,6475.1658530000004]
["2035-10-15",{"$f":"IF(C154=\"\",\"\",WORKDAY(+EDATE(+A154,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-11-16"},0.17,6486.1736350000001]
["2035-11-15",{"$f":"IF(C155=\"\",\"\",WORKDAY(+EDATE(+A155,1)-1,1,Feriados!$A$2:$A$1059))","v":"2035-12-17"},0.23,6501.0918339999998]
["",{"$f":"IF(C156=\"\",\"\",WORKDAY(+EDATE(+A156,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,{"$f":"IF(C156=\"\",\"\",ROUND(D155*(1+C156/100),6))","v":""}]
["",{"$f":"IF(C157=\"\",\"\",WORKDAY(+EDATE(+A157,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C158=\"\",\"\",WORKDAY(+EDATE(+A158,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C159=\"\",\"\",WORKDAY(+EDATE(+A159,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C160=\"\",\"\",WORKDAY(+EDATE(+A160,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C161=\"\",\"\",WORKDAY(+EDATE(+A161,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C162=\"\",\"\",WORKDAY(+EDATE(+A162,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C163=\"\",\"\",WORKDAY(+EDATE(+A163,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C164=\"\",\"\",WORKDAY(+EDATE(+A164,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C165=\"\",\"\",WORKDAY(+EDATE(+A165,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C166=\"\",\"\",WORKDAY(+EDATE(+A166,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C167=\"\",\"\",WORKDAY(+EDATE(+A167,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C168=\"\",\"\",WORKDAY(+EDATE(+A168,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C169=\"\",\"\",WORKDAY(+EDATE(+A169,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C170=\"\",\"\",WORKDAY(+EDATE(+A170,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C171=\"\",\"\",WORKDAY(+EDATE(+A171,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C172=\"\",\"\",WORKDAY(+EDATE(+A172,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C173=\"\",\"\",WORKDAY(+EDATE(+A173,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C174=\"\",\"\",WORKDAY(+EDATE(+A174,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C175=\"\",\"\",WORKDAY(+EDATE(+A175,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C176=\"\",\"\",WORKDAY(+EDATE(+A176,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C177=\"\",\"\",WORKDAY(+EDATE(+A177,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C178=\"\",\"\",WORKDAY(+EDATE(+A178,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C179=\"\",\"\",WORKDAY(+EDATE(+A179,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C180=\"\",\"\",WORKDAY(+EDATE(+A180,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C181=\"\",\"\",WORKDAY(+EDATE(+A181,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C182=\"\",\"\",WORKDAY(+EDATE(+A182,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C183=\"\",\"\",WORKDAY(+EDATE(+A183,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C184=\"\",\"\",WORKDAY(+EDATE(+A184,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C185=\"\",\"\",WORKDAY(+EDATE(+A185,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C186=\"\",\"\",WORKDAY(+EDATE(+A186,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C187=\"\",\"\",WORKDAY(+EDATE(+A187,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C188=\"\",\"\",WORKDAY(+EDATE(+A188,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C189=\"\",\"\",WORKDAY(+EDATE(+A189,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C190=\"\",\"\",WORKDAY(+EDATE(+A190,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C191=\"\",\"\",WORKDAY(+EDATE(+A191,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C192=\"\",\"\",WORKDAY(+EDATE(+A192,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C193=\"\",\"\",WORKDAY(+EDATE(+A193,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C194=\"\",\"\",WORKDAY(+EDATE(+A194,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C195=\"\",\"\",WORKDAY(+EDATE(+A195,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C196=\"\",\"\",WORKDAY(+EDATE(+A196,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C197=\"\",\"\",WORKDAY(+EDATE(+A197,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C198=\"\",\"\",WORKDAY(+EDATE(+A198,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C199=\"\",\"\",WORKDAY(+EDATE(+A199,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C200=\"\",\"\",WORKDAY(+EDATE(+A200,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C201=\"\",\"\",WORKDAY(+EDATE(+A201,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C202=\"\",\"\",WORKDAY(+EDATE(+A202,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C203=\"\",\"\",WORKDAY(+EDATE(+A203,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
[{"$f":"IF(C204=\"\",\"\",EDATE(A203,1))","v":""},{"$f":"IF(C204=\"\",\"\",WORKDAY(+EDATE(+A204,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,{"$f":"IF(C204=\"\",\"\",ROUND(D203*(1+C204/100),6))","v":""}]
["",{"$f":"IF(C205=\"\",\"\",WORKDAY(+EDATE(+A205,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C206=\"\",\"\",WORKDAY(+EDATE(+A206,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C207=\"\",\"\",WORKDAY(+EDATE(+A207,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C208=\"\",\"\",WORKDAY(+EDATE(+A208,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C209=\"\",\"\",WORKDAY(+EDATE(+A209,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C210=\"\",\"\",WORKDAY(+EDATE(+A210,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C211=\"\",\"\",WORKDAY(+EDATE(+A211,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C212=\"\",\"\",WORKDAY(+EDATE(+A212,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C213=\"\",\"\",WORKDAY(+EDATE(+A213,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C214=\"\",\"\",WORKDAY(+EDATE(+A214,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C215=\"\",\"\",WORKDAY(+EDATE(+A215,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C216=\"\",\"\",WORKDAY(+EDATE(+A216,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C217=\"\",\"\",WORKDAY(+EDATE(+A217,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C218=\"\",\"\",WORKDAY(+EDATE(+A218,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C219=\"\",\"\",WORKDAY(+EDATE(+A219,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C220=\"\",\"\",WORKDAY(+EDATE(+A220,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C221=\"\",\"\",WORKDAY(+EDATE(+A221,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C222=\"\",\"\",WORKDAY(+EDATE(+A222,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C223=\"\",\"\",WORKDAY(+EDATE(+A223,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C224=\"\",\"\",WORKDAY(+EDATE(+A224,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C225=\"\",\"\",WORKDAY(+EDATE(+A225,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C226=\"\",\"\",WORKDAY(+EDATE(+A226,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C227=\"\",\"\",WORKDAY(+EDATE(+A227,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C228=\"\",\"\",WORKDAY(+EDATE(+A228,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C229=\"\",\"\",WORKDAY(+EDATE(+A229,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C230=\"\",\"\",WORKDAY(+EDATE(+A230,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C231=\"\",\"\",WORKDAY(+EDATE(+A231,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C232=\"\",\"\",WORKDAY(+EDATE(+A232,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C233=\"\",\"\",WORKDAY(+EDATE(+A233,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C234=\"\",\"\",WORKDAY(+EDATE(+A234,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C235=\"\",\"\",WORKDAY(+EDATE(+A235,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C236=\"\",\"\",WORKDAY(+EDATE(+A236,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C237=\"\",\"\",WORKDAY(+EDATE(+A237,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C238=\"\",\"\",WORKDAY(+EDATE(+A238,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C239=\"\",\"\",WORKDAY(+EDATE(+A239,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C240=\"\",\"\",WORKDAY(+EDATE(+A240,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C241=\"\",\"\",WORKDAY(+EDATE(+A241,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C242=\"\",\"\",WORKDAY(+EDATE(+A242,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C243=\"\",\"\",WORKDAY(+EDATE(+A243,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C244=\"\",\"\",WORKDAY(+EDATE(+A244,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C245=\"\",\"\",WORKDAY(+EDATE(+A245,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C246=\"\",\"\",WORKDAY(+EDATE(+A246,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C247=\"\",\"\",WORKDAY(+EDATE(+A247,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C248=\"\",\"\",WORKDAY(+EDATE(+A248,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C249=\"\",\"\",WORKDAY(+EDATE(+A249,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C250=\"\",\"\",WORKDAY(+EDATE(+A250,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C251=\"\",\"\",WORKDAY(+EDATE(+A251,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C252=\"\",\"\",WORKDAY(+EDATE(+A252,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C253=\"\",\"\",WORKDAY(+EDATE(+A253,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C254=\"\",\"\",WORKDAY(+EDATE(+A254,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C255=\"\",\"\",WORKDAY(+EDATE(+A255,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C256=\"\",\"\",WORKDAY(+EDATE(+A256,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C257=\"\",\"\",WORKDAY(+EDATE(+A257,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C258=\"\",\"\",WORKDAY(+EDATE(+A258,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C259=\"\",\"\",WORKDAY(+EDATE(+A259,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C260=\"\",\"\",WORKDAY(+EDATE(+A260,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C261=\"\",\"\",WORKDAY(+EDATE(+A261,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C262=\"\",\"\",WORKDAY(+EDATE(+A262,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C263=\"\",\"\",WORKDAY(+EDATE(+A263,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C264=\"\",\"\",WORKDAY(+EDATE(+A264,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C265=\"\",\"\",WORKDAY(+EDATE(+A265,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C266=\"\",\"\",WORKDAY(+EDATE(+A266,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C267=\"\",\"\",WORKDAY(+EDATE(+A267,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
[{"$f":"IF(C268=\"\",\"\",EDATE(A267,1))","v":""},{"$f":"IF(C268=\"\",\"\",WORKDAY(+EDATE(+A268,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,{"$f":"IF(C268=\"\",\"\",ROUND(D267*(1+C268/100),6))","v":""}]
["",{"$f":"IF(C269=\"\",\"\",WORKDAY(+EDATE(+A269,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C270=\"\",\"\",WORKDAY(+EDATE(+A270,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C271=\"\",\"\",WORKDAY(+EDATE(+A271,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C272=\"\",\"\",WORKDAY(+EDATE(+A272,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C273=\"\",\"\",WORKDAY(+EDATE(+A273,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C274=\"\",\"\",WORKDAY(+EDATE(+A274,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C275=\"\",\"\",WORKDAY(+EDATE(+A275,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C276=\"\",\"\",WORKDAY(+EDATE(+A276,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C277=\"\",\"\",WORKDAY(+EDATE(+A277,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C278=\"\",\"\",WORKDAY(+EDATE(+A278,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C279=\"\",\"\",WORKDAY(+EDATE(+A279,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C280=\"\",\"\",WORKDAY(+EDATE(+A280,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C281=\"\",\"\",WORKDAY(+EDATE(+A281,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C282=\"\",\"\",WORKDAY(+EDATE(+A282,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C283=\"\",\"\",WORKDAY(+EDATE(+A283,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C284=\"\",\"\",WORKDAY(+EDATE(+A284,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C285=\"\",\"\",WORKDAY(+EDATE(+A285,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C286=\"\",\"\",WORKDAY(+EDATE(+A286,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C287=\"\",\"\",WORKDAY(+EDATE(+A287,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C288=\"\",\"\",WORKDAY(+EDATE(+A288,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C289=\"\",\"\",WORKDAY(+EDATE(+A289,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C290=\"\",\"\",WORKDAY(+EDATE(+A290,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C291=\"\",\"\",WORKDAY(+EDATE(+A291,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C292=\"\",\"\",WORKDAY(+EDATE(+A292,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C293=\"\",\"\",WORKDAY(+EDATE(+A293,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C294=\"\",\"\",WORKDAY(+EDATE(+A294,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C295=\"\",\"\",WORKDAY(+EDATE(+A295,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C296=\"\",\"\",WORKDAY(+EDATE(+A296,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C297=\"\",\"\",WORKDAY(+EDATE(+A297,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C298=\"\",\"\",WORKDAY(+EDATE(+A298,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C299=\"\",\"\",WORKDAY(+EDATE(+A299,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C300=\"\",\"\",WORKDAY(+EDATE(+A300,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C301=\"\",\"\",WORKDAY(+EDATE(+A301,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C302=\"\",\"\",WORKDAY(+EDATE(+A302,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C303=\"\",\"\",WORKDAY(+EDATE(+A303,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C304=\"\",\"\",WORKDAY(+EDATE(+A304,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C305=\"\",\"\",WORKDAY(+EDATE(+A305,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C306=\"\",\"\",WORKDAY(+EDATE(+A306,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C307=\"\",\"\",WORKDAY(+EDATE(+A307,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C308=\"\",\"\",WORKDAY(+EDATE(+A308,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C309=\"\",\"\",WORKDAY(+EDATE(+A309,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C310=\"\",\"\",WORKDAY(+EDATE(+A310,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C311=\"\",\"\",WORKDAY(+EDATE(+A311,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C312=\"\",\"\",WORKDAY(+EDATE(+A312,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C313=\"\",\"\",WORKDAY(+EDATE(+A313,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C314=\"\",\"\",WORKDAY(+EDATE(+A314,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C315=\"\",\"\",WORKDAY(+EDATE(+A315,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C316=\"\",\"\",WORKDAY(+EDATE(+A316,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C317=\"\",\"\",WORKDAY(+EDATE(+A317,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C318=\"\",\"\",WORKDAY(+EDATE(+A318,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C319=\"\",\"\",WORKDAY(+EDATE(+A319,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C320=\"\",\"\",WORKDAY(+EDATE(+A320,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C321=\"\",\"\",WORKDAY(+EDATE(+A321,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C322=\"\",\"\",WORKDAY(+EDATE(+A322,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C323=\"\",\"\",WORKDAY(+EDATE(+A323,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C324=\"\",\"\",WORKDAY(+EDATE(+A324,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C325=\"\",\"\",WORKDAY(+EDATE(+A325,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C326=\"\",\"\",WORKDAY(+EDATE(+A326,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C327=\"\",\"\",WORKDAY(+EDATE(+A327,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C328=\"\",\"\",WORKDAY(+EDATE(+A328,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C329=\"\",\"\",WORKDAY(+EDATE(+A329,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C330=\"\",\"\",WORKDAY(+EDATE(+A330,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C331=\"\",\"\",WORKDAY(+EDATE(+A331,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
[{"$f":"IF(C332=\"\",\"\",EDATE(A331,1))","v":""},{"$f":"IF(C332=\"\",\"\",WORKDAY(+EDATE(+A332,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,{"$f":"IF(C332=\"\",\"\",ROUND(D331*(1+C332/100),6))","v":""}]
["",{"$f":"IF(C333=\"\",\"\",WORKDAY(+EDATE(+A333,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C334=\"\",\"\",WORKDAY(+EDATE(+A334,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C335=\"\",\"\",WORKDAY(+EDATE(+A335,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C336=\"\",\"\",WORKDAY(+EDATE(+A336,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C337=\"\",\"\",WORKDAY(+EDATE(+A337,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C338=\"\",\"\",WORKDAY(+EDATE(+A338,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C339=\"\",\"\",WORKDAY(+EDATE(+A339,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C340=\"\",\"\",WORKDAY(+EDATE(+A340,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C341=\"\",\"\",WORKDAY(+EDATE(+A341,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C342=\"\",\"\",WORKDAY(+EDATE(+A342,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C343=\"\",\"\",WORKDAY(+EDATE(+A343,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C344=\"\",\"\",WORKDAY(+EDATE(+A344,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C345=\"\",\"\",WORKDAY(+EDATE(+A345,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C346=\"\",\"\",WORKDAY(+EDATE(+A346,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C347=\"\",\"\",WORKDAY(+EDATE(+A347,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C348=\"\",\"\",WORKDAY(+EDATE(+A348,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C349=\"\",\"\",WORKDAY(+EDATE(+A349,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C350=\"\",\"\",WORKDAY(+EDATE(+A350,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C351=\"\",\"\",WORKDAY(+EDATE(+A351,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C352=\"\",\"\",WORKDAY(+EDATE(+A352,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C353=\"\",\"\",WORKDAY(+EDATE(+A353,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C354=\"\",\"\",WORKDAY(+EDATE(+A354,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C355=\"\",\"\",WORKDAY(+EDATE(+A355,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C356=\"\",\"\",WORKDAY(+EDATE(+A356,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C357=\"\",\"\",WORKDAY(+EDATE(+A357,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C358=\"\",\"\",WORKDAY(+EDATE(+A358,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C359=\"\",\"\",WORKDAY(+EDATE(+A359,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C360=\"\",\"\",WORKDAY(+EDATE(+A360,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C361=\"\",\"\",WORKDAY(+EDATE(+A361,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C362=\"\",\"\",WORKDAY(+EDATE(+A362,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C363=\"\",\"\",WORKDAY(+EDATE(+A363,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C364=\"\",\"\",WORKDAY(+EDATE(+A364,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C365=\"\",\"\",WORKDAY(+EDATE(+A365,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C366=\"\",\"\",WORKDAY(+EDATE(+A366,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C367=\"\",\"\",WORKDAY(+EDATE(+A367,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C368=\"\",\"\",WORKDAY(+EDATE(+A368,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C369=\"\",\"\",WORKDAY(+EDATE(+A369,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C370=\"\",\"\",WORKDAY(+EDATE(+A370,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C371=\"\",\"\",WORKDAY(+EDATE(+A371,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C372=\"\",\"\",WORKDAY(+EDATE(+A372,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C373=\"\",\"\",WORKDAY(+EDATE(+A373,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C374=\"\",\"\",WORKDAY(+EDATE(+A374,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C375=\"\",\"\",WORKDAY(+EDATE(+A375,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C376=\"\",\"\",WORKDAY(+EDATE(+A376,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C377=\"\",\"\",WORKDAY(+EDATE(+A377,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C378=\"\",\"\",WORKDAY(+EDATE(+A378,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C379=\"\",\"\",WORKDAY(+EDATE(+A379,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C380=\"\",\"\",WORKDAY(+EDATE(+A380,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C381=\"\",\"\",WORKDAY(+EDATE(+A381,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C382=\"\",\"\",WORKDAY(+EDATE(+A382,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C383=\"\",\"\",WORKDAY(+EDATE(+A383,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C384=\"\",\"\",WORKDAY(+EDATE(+A384,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C385=\"\",\"\",WORKDAY(+EDATE(+A385,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C386=\"\",\"\",WORKDAY(+EDATE(+A386,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C387=\"\",\"\",WORKDAY(+EDATE(+A387,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C388=\"\",\"\",WORKDAY(+EDATE(+A388,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C389=\"\",\"\",WORKDAY(+EDATE(+A389,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C390=\"\",\"\",WORKDAY(+EDATE(+A390,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C391=\"\",\"\",WORKDAY(+EDATE(+A391,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C392=\"\",\"\",WORKDAY(+EDATE(+A392,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C393=\"\",\"\",WORKDAY(+EDATE(+A393,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C394=\"\",\"\",WORKDAY(+EDATE(+A394,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C395=\"\",\"\",WORKDAY(+EDATE(+A395,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
[{"$f":"IF(C396=\"\",\"\",EDATE(A395,1))","v":""},{"$f":"IF(C396=\"\",\"\",WORKDAY(+EDATE(+A396,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,{"$f":"IF(C396=\"\",\"\",ROUND(D395*(1+C396/100),6))","v":""}]
["",{"$f":"IF(C397=\"\",\"\",WORKDAY(+EDATE(+A397,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C398=\"\",\"\",WORKDAY(+EDATE(+A398,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C399=\"\",\"\",WORKDAY(+EDATE(+A399,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C400=\"\",\"\",WORKDAY(+EDATE(+A400,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C401=\"\",\"\",WORKDAY(+EDATE(+A401,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C402=\"\",\"\",WORKDAY(+EDATE(+A402,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C403=\"\",\"\",WORKDAY(+EDATE(+A403,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C404=\"\",\"\",WORKDAY(+EDATE(+A404,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C405=\"\",\"\",WORKDAY(+EDATE(+A405,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C406=\"\",\"\",WORKDAY(+EDATE(+A406,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C407=\"\",\"\",WORKDAY(+EDATE(+A407,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C408=\"\",\"\",WORKDAY(+EDATE(+A408,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C409=\"\",\"\",WORKDAY(+EDATE(+A409,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C410=\"\",\"\",WORKDAY(+EDATE(+A410,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C411=\"\",\"\",WORKDAY(+EDATE(+A411,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C412=\"\",\"\",WORKDAY(+EDATE(+A412,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C413=\"\",\"\",WORKDAY(+EDATE(+A413,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C414=\"\",\"\",WORKDAY(+EDATE(+A414,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C415=\"\",\"\",WORKDAY(+EDATE(+A415,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C416=\"\",\"\",WORKDAY(+EDATE(+A416,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C417=\"\",\"\",WORKDAY(+EDATE(+A417,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C418=\"\",\"\",WORKDAY(+EDATE(+A418,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C419=\"\",\"\",WORKDAY(+EDATE(+A419,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C420=\"\",\"\",WORKDAY(+EDATE(+A420,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C421=\"\",\"\",WORKDAY(+EDATE(+A421,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
[{"$f":"IF(C422=\"\",\"\",EDATE(A421,1))","v":""},{"$f":"IF(C422=\"\",\"\",WORKDAY(+EDATE(+A422,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,{"$f":"IF(C422=\"\",\"\",ROUND(D421*(1+C422/100),6))","v":""}]
["",{"$f":"IF(C423=\"\",\"\",WORKDAY(+EDATE(+A423,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C424=\"\",\"\",WORKDAY(+EDATE(+A424,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C425=\"\",\"\",WORKDAY(+EDATE(+A425,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C426=\"\",\"\",WORKDAY(+EDATE(+A426,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C427=\"\",\"\",WORKDAY(+EDATE(+A427,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C428=\"\",\"\",WORKDAY(+EDATE(+A428,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C429=\"\",\"\",WORKDAY(+EDATE(+A429,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C430=\"\",\"\",WORKDAY(+EDATE(+A430,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C431=\"\",\"\",WORKDAY(+EDATE(+A431,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C432=\"\",\"\",WORKDAY(+EDATE(+A432,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C433=\"\",\"\",WORKDAY(+EDATE(+A433,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C434=\"\",\"\",WORKDAY(+EDATE(+A434,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C435=\"\",\"\",WORKDAY(+EDATE(+A435,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C436=\"\",\"\",WORKDAY(+EDATE(+A436,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C437=\"\",\"\",WORKDAY(+EDATE(+A437,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C438=\"\",\"\",WORKDAY(+EDATE(+A438,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C439=\"\",\"\",WORKDAY(+EDATE(+A439,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C440=\"\",\"\",WORKDAY(+EDATE(+A440,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C441=\"\",\"\",WORKDAY(+EDATE(+A441,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C442=\"\",\"\",WORKDAY(+EDATE(+A442,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C443=\"\",\"\",WORKDAY(+EDATE(+A443,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C444=\"\",\"\",WORKDAY(+EDATE(+A444,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C445=\"\",\"\",WORKDAY(+EDATE(+A445,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C446=\"\",\"\",WORKDAY(+EDATE(+A446,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C447=\"\",\"\",WORKDAY(+EDATE(+A447,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C448=\"\",\"\",WORKDAY(+EDATE(+A448,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
[{"$f":"IF(C449=\"\",\"\",EDATE(A448,1))","v":""},{"$f":"IF(C449=\"\",\"\",WORKDAY(+EDATE(+A449,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,{"$f":"IF(C449=\"\",\"\",ROUND(D448*(1+C449/100),6))","v":""}]
["",{"$f":"IF(C450=\"\",\"\",WORKDAY(+EDATE(+A450,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C451=\"\",\"\",WORKDAY(+EDATE(+A451,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C452=\"\",\"\",WORKDAY(+EDATE(+A452,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C453=\"\",\"\",WORKDAY(+EDATE(+A453,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C454=\"\",\"\",WORKDAY(+EDATE(+A454,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C455=\"\",\"\",WORKDAY(+EDATE(+A455,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C456=\"\",\"\",WORKDAY(+EDATE(+A456,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C457=\"\",\"\",WORKDAY(+EDATE(+A457,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C458=\"\",\"\",WORKDAY(+EDATE(+A458,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C459=\"\",\"\",WORKDAY(+EDATE(+A459,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C460=\"\",\"\",WORKDAY(+EDATE(+A460,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C461=\"\",\"\",WORKDAY(+EDATE(+A461,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C462=\"\",\"\",WORKDAY(+EDATE(+A462,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C463=\"\",\"\",WORKDAY(+EDATE(+A463,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C464=\"\",\"\",WORKDAY(+EDATE(+A464,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C465=\"\",\"\",WORKDAY(+EDATE(+A465,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C466=\"\",\"\",WORKDAY(+EDATE(+A466,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C467=\"\",\"\",WORKDAY(+EDATE(+A467,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C468=\"\",\"\",WORKDAY(+EDATE(+A468,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C469=\"\",\"\",WORKDAY(+EDATE(+A469,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C470=\"\",\"\",WORKDAY(+EDATE(+A470,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C471=\"\",\"\",WORKDAY(+EDATE(+A471,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C472=\"\",\"\",WORKDAY(+EDATE(+A472,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C473=\"\",\"\",WORKDAY(+EDATE(+A473,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C474=\"\",\"\",WORKDAY(+EDATE(+A474,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C475=\"\",\"\",WORKDAY(+EDATE(+A475,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C476=\"\",\"\",WORKDAY(+EDATE(+A476,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C477=\"\",\"\",WORKDAY(+EDATE(+A477,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C478=\"\",\"\",WORKDAY(+EDATE(+A478,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C479=\"\",\"\",WORKDAY(+EDATE(+A479,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C480=\"\",\"\",WORKDAY(+EDATE(+A480,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C481=\"\",\"\",WORKDAY(+EDATE(+A481,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C482=\"\",\"\",WORKDAY(+EDATE(+A482,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C483=\"\",\"\",WORKDAY(+EDATE(+A483,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C484=\"\",\"\",WORKDAY(+EDATE(+A484,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C485=\"\",\"\",WORKDAY(+EDATE(+A485,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C486=\"\",\"\",WORKDAY(+EDATE(+A486,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C487=\"\",\"\",WORKDAY(+EDATE(+A487,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C488=\"\",\"\",WORKDAY(+EDATE(+A488,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C489=\"\",\"\",WORKDAY(+EDATE(+A489,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]
["",{"$f":"IF(C490=\"\",\"\",WORKDAY(+EDATE(+A490,1)-1,1,Feriados!$A$2:$A$1059))","v":""},null,""]

{"sheet":"Resultados","index":3,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[[1,0,1,1],[2,0,2,1],[5,0,5,1],[6,0,6,1]]}
["VNA Histórico",null,"Data","VNA"]
["Data Base",null,{"$f":"+'Histórico VNA IPCA'!B10","v":"2000-07-17"},{"$f":"+'Histórico VNA IPCA'!C10","v":1000.0000000000001},"Duração","IPCA Período (%)","IPCA (%) a.a."]
["Máximo Histórico",null,{"$f":"+'Histórico VNA IPCA'!C1","v":"2023-11-07"},{"$f":"VLOOKUP(C3,'Histórico VNA IPCA'!B9:C100000,2,FALSE)","v":4157.9924199999996},{"$f":"NETWORKDAYS(C2,C3-1,Feriados!$A$2:$A$1037)","v":5854},{"$f":"+(D3/D2-1)*100","v":315.79924199999994},{"$f":"((1+F3/100)^(252/E3)-1)*100","v":6.3264683392445509}]
[]
["VNA Projeção",null,"Data","VNA"]
["Data Base Projeção",null,{"$f":"+'Projeção VNA'!A6","v":"2023-11-08"},{"$f":"+'Projeção VNA'!B6","v":4158.4109354413667},"Duração","IPCA Período (%)","IPCA (%) a.a."]
["Máximo Projeção",null,{"$f":"+'Projeção VNA'!C2","v":"2035-12-17"},{"$f":"VLOOKUP(C7,'Projeção VNA'!$A:$B,2,FALSE)","v":6501.0918339999998},{"$f":"NETWORKDAYS(C6,C7-1,Feriados!$A$2:$A$1037)","v":3041},{"$f":"+(D7/D6-1)*100","v":56.33596426443566},{"$f":"((1+F7/100)^(252/E7)-1)*100","v":3.7722352000213899}]
[]
[null,null,null,"Construa suas Projeções"]
[]
[null,"Base",{"$f":"+C6","v":"2023-11-08"},null,"Máximo para Projetar:",{"$f":"+C7","v":"2035-12-17"}]
[null,"Venc. Dia Útil","VNA","Duração","VNA IPCA Período","VNA IPCA a.a."]
[null,"2025-11-07",{"$f":"IF(B13=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B13,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":4493.1401715841939},{"$f":"IF(B13=\"\",\"\",NETWORKDAYS($C$11,B13-1,Feriados!$A$2:$A$1037))","v":505},{"$f":"IF(B13=\"\",\"\",+(C13/$D$6-1)*100)","v":8.049450651689849},{"$f":"IF(B13=\"\",\"\",((1+E13/100)^(252/D13)-1)*100)","v":3.9388702294340217}]
[null,null,{"$f":"IF(B14=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B14,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":""},{"$f":"IF(B14=\"\",\"\",NETWORKDAYS($C$11,B14-1,Feriados!$A$2:$A$1037))","v":""},{"$f":"IF(B14=\"\",\"\",+(C14/$D$6-1)*100)","v":""},{"$f":"IF(B14=\"\",\"\",((1+E14/100)^(252/D14)-1)*100)","v":""}]
[null,null,{"$f":"IF(B15=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B15,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":""},{"$f":"IF(B15=\"\",\"\",NETWORKDAYS($C$11,B15-1,Feriados!$A$2:$A$1037))","v":""},"",""]
[null,null,{"$f":"IF(B16=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B16,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":""},{"$f":"IF(B16=\"\",\"\",NETWORKDAYS($C$11,B16-1,Feriados!$A$2:$A$1037))","v":""},"",""]
[null,null,{"$f":"IF(B17=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B17,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":""},{"$f":"IF(B17=\"\",\"\",NETWORKDAYS($C$11,B17-1,Feriados!$A$2:$A$1037))","v":""},"",""]
[null,null,{"$f":"IF(B18=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B18,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":""},{"$f":"IF(B18=\"\",\"\",NETWORKDAYS($C$11,B18-1,Feriados!$A$2:$A$1037))","v":""},"",""]
[null,null,{"$f":"IF(B19=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B19,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":""},{"$f":"IF(B19=\"\",\"\",NETWORKDAYS($C$11,B19-1,Feriados!$A$2:$A$1037))","v":""},"",""]
[null,null,{"$f":"IF(B20=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B20,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":""},{"$f":"IF(B20=\"\",\"\",NETWORKDAYS($C$11,B20-1,Feriados!$A$2:$A$1037))","v":""},"",""]
[null,null,{"$f":"IF(B21=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B21,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":""},{"$f":"IF(B21=\"\",\"\",NETWORKDAYS($C$11,B21-1,Feriados!$A$2:$A$1037))","v":""},"",""]
[null,null,{"$f":"IF(B22=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B22,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":""},{"$f":"IF(B22=\"\",\"\",NETWORKDAYS($C$11,B22-1,Feriados!$A$2:$A$1037))","v":""},"",""]
[null,null,{"$f":"IF(B23=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B23,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":""},{"$f":"IF(B23=\"\",\"\",NETWORKDAYS($C$11,B23-1,Feriados!$A$2:$A$1037))","v":""},"",""]
[null,null,{"$f":"IF(B24=\"\",\"\",VLOOKUP(WORKDAY(WORKDAY(B24,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!A:B,2,FALSE))","v":""},{"$f":"IF(B24=\"\",\"\",NETWORKDAYS($C$11,B24-1,Feriados!$A$2:$A$1037))","v":""},"",""]
[]
[null,null,null,null,"Máximo para Projetar:",{"$f":"+F11","v":"2035-12-17"}]
[null,"Período","Datas","VNA","Duração","IPCA Período (%)","IPCA (%) a.a."]
[null,"Ínicio ","2022-01-01",{"$f":"IF(OR(C28=\"\",C29=\"\"),\"\",IF(C28>$C$3,VLOOKUP(WORKDAY(WORKDAY(C28,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C28,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":3776.0914130000001}]
[null,"Fim","2023-01-01",{"$f":"IF(OR(C29=\"\",C28=\"\"),\"\",IF(C29>$C$3,VLOOKUP(WORKDAY(WORKDAY(C29,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C29,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":3994.2998389999998},{"$f":"IF(OR(C28=\"\",C29=\"\"),\"\",NETWORKDAYS(C28,C29-1,Feriados!$A$2:$A$1037))","v":251},{"$f":"IF(OR(C28=\"\",C29=\"\"),\"\",+(D29/D28-1)*100)","v":5.7786849451994415},{"$f":"IF(OR(C28=\"\",C29=\"\"),\"\",((1+F29/100)^(252/E29)-1)*100)","v":5.8023629918049657}]
[null,"Ínicio ","2023-01-01",{"$f":"IF(OR(C30=\"\",C31=\"\"),\"\",IF(C30>$C$3,VLOOKUP(WORKDAY(WORKDAY(C30,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C30,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":3994.2998389999998}]
[null,"Fim","2023-07-01",{"$f":"IF(OR(C31=\"\",C30=\"\"),\"\",IF(C31>$C$3,VLOOKUP(WORKDAY(WORKDAY(C31,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C31,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":4126.0527439999996},{"$f":"IF(OR(C30=\"\",C31=\"\"),\"\",NETWORKDAYS(C30,C31-1,Feriados!$A$2:$A$1037))","v":124},{"$f":"IF(OR(C30=\"\",C31=\"\"),\"\",+(D31/D30-1)*100)","v":3.2985231532589365},{"$f":"IF(OR(C30=\"\",C31=\"\"),\"\",((1+F31/100)^(252/E31)-1)*100)","v":6.8176142361917158}]
[null,"Ínicio ","2020-01-10",{"$f":"IF(OR(C32=\"\",C33=\"\"),\"\",IF(C32>$C$3,VLOOKUP(WORKDAY(WORKDAY(C32,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C32,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":3289.400815}]
[null,"Fim","2021-04-30",{"$f":"IF(OR(C33=\"\",C32=\"\"),\"\",IF(C33>$C$3,VLOOKUP(WORKDAY(WORKDAY(C33,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C33,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":3519.4352690000001},{"$f":"IF(OR(C32=\"\",C33=\"\"),\"\",NETWORKDAYS(C32,C33-1,Feriados!$A$2:$A$1037))","v":325},{"$f":"IF(OR(C32=\"\",C33=\"\"),\"\",+(D33/D32-1)*100)","v":6.9932023166960899},{"$f":"IF(OR(C32=\"\",C33=\"\"),\"\",((1+F33/100)^(252/E33)-1)*100)","v":5.3810047794112581}]
[null,"Ínicio ","2019-01-02",{"$f":"IF(OR(C34=\"\",C35=\"\"),\"\",IF(C34>$C$3,VLOOKUP(WORKDAY(WORKDAY(C34,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C34,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":3155.9437360000002}]
[null,"Fim","2023-01-02",{"$f":"IF(OR(C35=\"\",C34=\"\"),\"\",IF(C35>$C$3,VLOOKUP(WORKDAY(WORKDAY(C35,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C35,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":3994.2998389999998},{"$f":"IF(OR(C34=\"\",C35=\"\"),\"\",NETWORKDAYS(C34,C35-1,Feriados!$A$2:$A$1037))","v":1006},{"$f":"IF(OR(C34=\"\",C35=\"\"),\"\",+(D35/D34-1)*100)","v":26.564355170113842},{"$f":"IF(OR(C34=\"\",C35=\"\"),\"\",((1+F35/100)^(252/E35)-1)*100)","v":6.0788256715239353}]
[null,"Ínicio ",null,{"$f":"IF(OR(C36=\"\",C37=\"\"),\"\",IF(C36>$C$3,VLOOKUP(WORKDAY(WORKDAY(C36,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C36,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":""}]
[null,"Fim",null,{"$f":"IF(OR(C37=\"\",C36=\"\"),\"\",IF(C37>$C$3,VLOOKUP(WORKDAY(WORKDAY(C37,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C37,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":""},{"$f":"IF(OR(C36=\"\",C37=\"\"),\"\",NETWORKDAYS(C36,C37-1,Feriados!$A$2:$A$1037))","v":""},{"$f":"IF(OR(C36=\"\",C37=\"\"),\"\",+(D37/D36-1)*100)","v":""},{"$f":"IF(OR(C36=\"\",C37=\"\"),\"\",((1+F37/100)^(252/E37)-1)*100)","v":""}]
[null,"Ínicio ",null,{"$f":"IF(OR(C38=\"\",C39=\"\"),\"\",IF(C38>$C$3,VLOOKUP(WORKDAY(WORKDAY(C38,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C38,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":""}]
[null,"Fim",null,{"$f":"IF(OR(C39=\"\",C38=\"\"),\"\",IF(C39>$C$3,VLOOKUP(WORKDAY(WORKDAY(C39,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C39,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":""},{"$f":"IF(OR(C38=\"\",C39=\"\"),\"\",NETWORKDAYS(C38,C39-1,Feriados!$A$2:$A$1037))","v":""},{"$f":"IF(OR(C38=\"\",C39=\"\"),\"\",+(D39/D38-1)*100)","v":""},{"$f":"IF(OR(C38=\"\",C39=\"\"),\"\",((1+F39/100)^(252/E39)-1)*100)","v":""}]
[null,"Ínicio ",null,{"$f":"IF(OR(C40=\"\",C41=\"\"),\"\",IF(C40>$C$3,VLOOKUP(WORKDAY(WORKDAY(C40,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C40,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":""}]
[null,"Fim",null,{"$f":"IF(OR(C41=\"\",C40=\"\"),\"\",IF(C41>$C$3,VLOOKUP(WORKDAY(WORKDAY(C41,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C41,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":""},{"$f":"IF(OR(C40=\"\",C41=\"\"),\"\",NETWORKDAYS(C40,C41-1,Feriados!$A$2:$A$1037))","v":""},{"$f":"IF(OR(C40=\"\",C41=\"\"),\"\",+(D41/D40-1)*100)","v":""},{"$f":"IF(OR(C40=\"\",C41=\"\"),\"\",((1+F41/100)^(252/E41)-1)*100)","v":""}]
[null,"Ínicio ",null,{"$f":"IF(OR(C42=\"\",C43=\"\"),\"\",IF(C42>$C$3,VLOOKUP(WORKDAY(WORKDAY(C42,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C42,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":""}]
[null,"Fim",null,{"$f":"IF(OR(C43=\"\",C42=\"\"),\"\",IF(C43>$C$3,VLOOKUP(WORKDAY(WORKDAY(C43,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Projeção VNA'!$A:$B,2,FALSE),VLOOKUP(WORKDAY(WORKDAY(C43,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico VNA IPCA'!$B:$C,2,FALSE)))","v":""},{"$f":"IF(OR(C42=\"\",C43=\"\"),\"\",NETWORKDAYS(C42,C43-1,Feriados!$A$2:$A$1037))","v":""},{"$f":"IF(OR(C42=\"\",C43=\"\"),\"\",+(D43/D42-1)*100)","v":""},{"$f":"IF(OR(C42=\"\",C43=\"\"),\"\",((1+F43/100)^(252/E43)-1)*100)","v":""}]

{"sheet":"Histórico + Projeção","index":4,"n_rows":15962,"n_cols":3,"rows_kept":15962,"cut":false,"hidden":false,"merged":[]}
["Data Referência","VNA","IPCA"]
["2000-07-17",1000.0000000000001]
["2000-07-18",1000.7609838920596]
["2000-07-19",1001.5225468806032]
["2000-07-20",1002.2846894063136]
["2000-07-21",1003.0474119102098]
["2000-07-24",1003.8107148336456]
["2000-07-25",1004.5745986183107]
["2000-07-26",1005.3390637062315]
["2000-07-27",1006.1041105397702]
["2000-07-28",1006.8697395616258]
["2000-07-31",1007.6359512148344]
["2000-08-01",1008.402745942769]
["2000-08-02",1009.1701241891401]
["2000-08-03",1009.9380863979958]
["2000-08-04",1010.7066330137221]
["2000-08-07",1011.4757644810431]
["2000-08-08",1012.2454812450218]
["2000-08-09",1013.0157837510595]
["2000-08-10",1013.786672444896]
["2000-08-11",1014.5581477726113]
["2000-08-14",1015.330210180624]
["2000-08-15",1016.1028601156929]
["2000-08-16",1016.7040932646463]
["2000-08-17",1017.3056821662635]
["2000-08-18",1017.9076270310456]
["2000-08-21",1018.5099280696174]
["2000-08-22",1019.112585492729]
["2000-08-23",1019.7155995112546]
["2000-08-24",1020.3189703361937]
["2000-08-25",1020.9226981786705]
["2000-08-28",1021.5267832499341]
["2000-08-29",1022.131225761358]
["2000-08-30",1022.7360259244419]
["2000-08-31",1023.3411839508101]
["2000-09-01",1023.9467000522118]
["2000-09-04",1024.552574440522]
["2000-09-05",1025.1588073277405]
["2000-09-06",1025.7653989259936]
["2000-09-08",1026.3723494475319]
["2000-09-11",1026.979659104732]
["2000-09-12",1027.5873281100965]
["2000-09-13",1028.1953566762536]
["2000-09-14",1028.803745015957]
["2000-09-15",1029.4124933420867]
["2000-09-18",1029.5306584826117]
["2000-09-19",1029.6488371871844]
["2000-09-20",1029.7670294573622]
["2000-09-21",1029.8852352947022]
["2000-09-22",1030.0034547007615]
["2000-09-25",1030.1216876770982]
["2000-09-26",1030.2399342252695]
["2000-09-27",1030.3581943468332]
["2000-09-28",1030.4764680433479]
["2000-09-29",1030.5947553163717]
["2000-10-03",1030.8313705981798]
["2000-10-02",1030.7130561674628]
["2000-10-04",1030.9496986100817]
["2000-10-05",1031.0680402047274]
["2000-10-06",1031.1863953836762]
["2000-10-09",1031.304764148487]
["2000-10-10",1031.4231465007199]
["2000-10-11",1031.5415424419341]
["2000-10-13",1031.6599519736897]
["2000-10-16",1031.7783750975464]
["2000-10-17",1031.8470467062818]
["2000-10-18",1031.9157228855629]
["2000-10-19",1031.9844036356933]
["2000-10-20",1032.0530889569773]
["2000-10-23",1032.1217788497197]
["2000-10-24",1032.1904733142242]
["2000-10-25",1032.2591723507953]
["2000-10-26",1032.327875959737]
["2000-10-27",1032.3965841413542]
["2000-10-30",1032.4652968959506]
["2000-10-31",1032.534014223831]
["2000-11-01",1032.6027361252995]
["2000-11-03",1032.671462600661]
["2000-11-06",1032.7401936502192]
["2000-11-07",1032.8089292742793]
["2000-11-08",1032.877669473145]
["2000-11-09",1032.9464142471215]
["2000-11-10",1033.0151635965128]
["2000-11-13",1033.0839175216236]
["2000-11-14",1033.1526760227584]
["2000-11-16",1033.2214391002219]
["2000-11-17",1033.37868905563]
["2000-11-20",1033.5359629435156]
["2000-11-21",1033.6932607675205]
["2000-11-22",1033.850582531288]
["2000-11-23",1034.0079282384613]
["2000-11-24",1034.1652978926845]
["2000-11-27",1034.3226914976026]
["2000-11-28",1034.4801090568601]
["2000-11-29",1034.6375505741032]
["2000-11-30",1034.7950160529779]
["2000-12-01",1034.9525054971309]
["2000-12-04",1035.1100189102101]
["2000-12-05",1035.2675562958627]
["2000-12-06",1035.4251176577379]
["2000-12-07",1035.5827029994844]
["2000-12-08",1035.7403123247516]
["2000-12-11",1035.8979456371897]
["2000-12-12",1036.0556029404499]
["2000-12-13",1036.213284238183]
["2000-12-14",1036.3709895340407]
["2000-12-15",1036.5287188316756]
["2000-12-18",1036.8495547228904]
["2000-12-19",1037.1704899221777]
["2000-12-20",1037.4915244602762]
["2000-12-21",1037.8126583679341]
["2000-12-22",1038.1338916759091]
["2000-12-26",1038.4552244149688]
["2000-12-27",1038.7766566158898]
["2000-12-28",1039.0981883094585]
["2000-12-29",1039.4198195264707]
["2001-01-02",1039.7415502977319]
["2001-01-03",1040.063380654057]
["2001-01-04",1040.3853106262707]
["2001-01-05",1040.7073402452068]
["2001-01-08",1041.0294695417087]
["2001-01-09",1041.3516985466299]
["2001-01-10",1041.6740272908328]
["2001-01-11",1041.9964558051897]
["2001-01-12",1042.3189841205824]
["2001-01-15",1042.6416122679022]
["2001-01-16",1042.899417308478]
["2001-01-17",1043.1572860942927]
["2001-01-18",1043.4152186411086]
["2001-01-19",1043.6732149646907]
["2001-01-22",1043.9312750808092]
["2001-01-23",1044.1893990052374]
["2001-01-24",1044.4475867537521]
["2001-01-25",1044.7058383421347]
["2001-01-26",1044.964153786171]
["2001-01-29",1045.2225331016491]
["2001-01-30",1045.4809763043627]
["2001-01-31",1045.7394834101081]
["2001-02-01",1045.9980544346868]
["2001-02-02",1046.2566893939024]
["2001-02-05",1046.5153883035641]
["2001-02-06",1046.7741511794848]
["2001-02-07",1047.0329780374798]
["2001-02-08",1047.2918688933703]
["2001-02-09",1047.5508237629801]
["2001-02-12",1047.8098426621377]
["2001-02-13",1048.0689256066746]
["2001-02-14",1048.3280726124269]
["2001-02-15",1048.5872836952349]
["2001-02-16",1048.8547399736965]
["2001-02-19",1049.1222644704762]
["2001-02-20",1049.3898572029743]
["2001-02-21",1049.6575181885946]
["2001-02-22",1049.9252474447464]
["2001-02-23",1050.1930449888434]
["2001-02-28",1050.4609108383024]
["2001-03-01",1050.7288450105464]
["2001-03-02",1050.9968475230014]
["2001-03-05",1051.2649183930992]
["2001-03-06",1051.5330576382746]
["2001-03-07",1051.801265275968]
["2001-03-08",1052.069541323624]
["2001-03-09",1052.3378857986911]
["2001-03-12",1052.6062987186231]
["2001-03-13",1052.8747801008772]
["2001-03-14",1053.1433299629159]
["2001-03-15",1053.4119483222059]
["2001-03-16",1053.6021256124884]
["2001-03-19",1053.7923372363496]
["2001-03-20",1053.9825831999876]
["2001-03-21",1054.1728635096017]
["2001-03-22",1054.363178171393]
["2001-03-23",1054.553527191563]
["2001-03-26",1054.7439105763146]
["2001-03-27",1054.9343283318517]
["2001-03-28",1055.1247804643795]
["2001-03-29",1055.3152669801045]
["2001-03-30",1055.5057878852335]
["2001-04-02",1055.6963431859756]
["2001-04-03",1055.8869328885398]
["2001-04-04",1056.0775569991372]
["2001-04-05",1056.2682155239795]
["2001-04-06",1056.4589084692798]
["2001-04-09",1056.6496358412521]
["2001-04-10",1056.8403976461116]
["2001-04-11",1057.0311938900745]
["2001-04-12",1057.2220245793583]
["2001-04-16",1057.412889720182]
["2001-04-17",1057.7186221711909]
["2001-04-18",1058.0244430193934]
["2001-04-19",1058.3303522903477]
["2001-04-20",1058.6363500096195]
["2001-04-23",1058.9424362027823]
["2001-04-24",1059.2486108954167]
["2001-04-25",1059.5548741131111]
["2001-04-26",1059.8612258814603]
["2001-04-27",1060.1676662260677]
["2001-04-30",1060.4741951725437]
["2001-05-02",1060.7808127465055]
["2001-05-03",1061.0875189735784]
["2001-05-04",1061.394313879395]
["2001-05-07",1061.7011974895952]
["2001-05-08",1062.0081698298261]
["2001-05-09",1062.3152309257425]
["2001-05-10",1062.622380803007]
["2001-05-11",1062.9296194872884]
["2001-05-14",1063.2369470042643]
["2001-05-15",1063.544363379619]
["2001-05-16",1063.742165673071]
["2001-05-17",1063.9400047545955]
["2001-05-18",1064.1378806310349]
["2001-05-21",1064.335793309232]
["2001-05-22",1064.5337427960317]
["2001-05-23",1064.7317290982794]
["2001-05-24",1064.9297522228228]
["2001-05-25",1065.1278121765099]
["2001-05-28",1065.3259089661899]
["2001-05-29",1065.5240425987145]
["2001-05-30",1065.7222130809355]
["2001-05-31",1065.9204204197063]
["2001-06-01",1066.1186646218816]
["2001-06-04",1066.3169456943176]
["2001-06-05",1066.5152636438715]
["2001-06-06",1066.713618477402]
["2001-06-07",1066.9120102017687]
["2001-06-08",1067.1104388238325]
["2001-06-11",1067.3089043504565]
["2001-06-12",1067.5074067885037]
["2001-06-13",1067.7059461448393]
["2001-06-15",1067.9045224263295]
["2001-06-18",1068.168416274332]
["2001-06-19",1068.4323753341223]
["2001-06-20",1068.6963996218151]
["2001-06-21",1068.9604891535291]
["2001-06-22",1069.2246439453868]
["2001-06-25",1069.488864013515]
["2001-06-26",1069.7531493740446]
["2001-06-27",1070.01750004311]
["2001-06-28",1070.2819160368495]
["2001-06-29",1070.5463973714066]
["2001-07-02",1070.8109440629269]
["2001-07-03",1071.0755561275616]
["2001-07-04",1071.3402335814653]
["2001-07-05",1071.6049764407965]
["2001-07-06",1071.8697847217177]
["2001-07-09",1072.1346584403957]
["2001-07-10",1072.3995976130007]
["2001-07-11",1072.6646022557075]
["2001-07-12",1072.9296723846944]
["2001-07-13",1073.1948080161444]
["2001-07-16",1073.4600091662437]
["2001-07-17",1074.1048260335185]
["2001-07-18",1074.7500302359422]
["2001-07-19",1075.395622006183]
["2001-07-20",1076.0416015770493]
["2001-07-23",1076.6879691814888]
["2001-07-24",1077.3347250525894]
["2001-07-25",1077.9818694235796]
["2001-07-26",1078.6294025278269]
["2001-07-27",1079.2773245988399]
["2001-07-30",1079.9256358702669]
["2001-07-31",1080.574336575897]
["2001-08-01",1081.2234269496591]
["2001-08-02",1081.8729072256233]
["2001-08-03",1082.522777638]
["2001-08-06",1083.1730384211405]
["2001-08-07",1083.8236898095363]
["2001-08-08",1084.4747320378201]
["2001-08-09",1085.126165340766]
["2001-08-10",1085.7779899532884]
["2001-08-13",1086.4302061104431]
["2001-08-14",1087.0828140474273]
["2001-08-15",1087.735813999579]
["2001-08-16",1088.0806499820364]
["2001-08-17",1088.4255952850228]
["2001-08-20",1088.7706499431956]
["2001-08-21",1089.1158139912225]
["2001-08-22",1089.4610874637824]
["2001-08-23",1089.8064703955656]
["2001-08-24",1090.1519628212725]
["2001-08-27",1090.4975647756157]
["2001-08-28",1090.8432762933178]
["2001-08-29",1091.1890974091127]
["2001-08-30",1091.535028157746]
["2001-08-31",1091.8810685739727]
["2001-09-03",1092.2272186925607]
["2001-09-04",1092.5734785482878]
["2001-09-05",1092.9198481759424]
["2001-09-06",1093.2663276103258]
["2001-09-10",1093.6129168862483]
["2001-09-11",1093.9596160385322]
["2001-09-12",1094.3064251020105]
["2001-09-13",1094.6533441115282]
["2001-09-14",1095.0003731019399]
["2001-09-17",1095.3475121081121]
["2001-09-18",1095.5086531450972]
["2001-09-19",1095.6698178881973]
["2001-09-20",1095.8310063408994]
["2001-09-21",1095.9922185066919]
["2001-09-24",1096.153454389063]
["2001-09-25",1096.314713991502]
["2001-09-26",1096.4759973174982]
["2001-09-27",1096.6373043705423]
["2001-09-28",1096.798635154124]
["2001-10-01",1096.9599896717352]
["2001-10-02",1097.1213679268669]
["2001-10-03",1097.2827699230115]
["2001-10-04",1097.444195663662]
["2001-10-05",1097.6056451523107]
["2001-10-08",1097.7671183924517]
["2001-10-09",1097.9286153875792]
["2001-10-10",1098.0901361411882]
["2001-10-11",1098.2516806567735]
["2001-10-15",1098.4132489378308]
["2001-10-16",1098.8260114954107]
["2001-10-17",1099.2389291612151]
["2001-10-18",1099.6520019935308]
["2001-10-19",1100.0652300506665]
["2001-10-22",1100.4786133909527]
["2001-10-23",1100.8921520727417]
["2001-10-24",1101.3058461544076]
["2001-10-25",1101.7196956943471]
["2001-10-26",1102.1337007509783]
["2001-10-29",1102.5478613827411]
["2001-10-30",1102.9621776480983]
["2001-10-31",1103.3766496055332]
["2001-11-01",1103.7912773135527]
["2001-11-05",1104.2060608306842]
["2001-11-06",1104.621000215478]
["2001-11-07",1105.0360955265062]
["2001-11-08",1105.4513468223629]
["2001-11-09",1105.8667541616642]
["2001-11-12",1106.2823176030479]
["2001-11-13",1106.6980372051746]
["2001-11-14",1107.1139130267266]
["2001-11-16",1107.5299451264077]
["2001-11-19",1107.9032379594985]
["2001-11-20",1108.2766566108933]
["2001-11-21",1108.6502011229989]
["2001-11-22",1109.0238715382368]
["2001-11-23",1109.3976678990427]
["2001-11-26",1109.7715902478667]
["2001-11-27",1110.1456386271725]
["2001-11-28",1110.5198130794392]
["2001-11-29",1110.8941136471594]
["2001-11-30",1111.2685403728403]
["2001-12-03",1111.6430932990033]
["2001-12-04",1112.0177724681846]
["2001-12-05",1112.3925779229344]
["2001-12-06",1112.7675097058168]
["2001-12-07",1113.1425678594114]
["2001-12-10",1113.5177524263106]
["2001-12-11",1113.8930634491223]
["2001-12-12",1114.2685009704687]
["2001-12-13",1114.644065032986]
["2001-12-14",1115.0197556793248]
["2001-12-17",1115.3955729521499]
["2001-12-18",1115.7761117344648]
["2001-12-19",1116.1567803449489]
["2001-12-20",1116.5375788278952]
["2001-12-21",1116.9185072276123]
["2001-12-24",1117.2995655884238]
["2001-12-26",1117.6807539546683]
["2001-12-27",1118.0620723707002]
["2001-12-28",1118.4435208808877]
["2001-12-31",1118.8250995296157]
["2002-01-02",1119.2068083612833]
["2002-01-03",1119.5886474203044]
["2002-01-04",1119.970616751109]
["2002-01-07",1120.3527163981419]
["2002-01-08",1120.734946405863]
["2002-01-09",1121.1173068187472]
["2002-01-10",1121.4997976812847]
["2002-01-11",1121.8824190379814]
["2002-01-14",1122.2651709333572]
["2002-01-15",1122.6480534119485]
["2002-01-16",1122.9254802651162]
["2002-01-17",1123.2029756755303]
["2002-01-18",1123.4805396601323]
["2002-01-21",1123.758172235868]
["2002-01-22",1124.0358734196873]
["2002-01-23",1124.3136432285451]
["2002-01-24",1124.5914816793995]
["2002-01-25",1124.8693887892132]
["2002-01-28",1125.1473645749534]
["2002-01-29",1125.4254090535908]
["2002-01-30",1125.7035222421009]
["2002-01-31",1125.9817041574627]
["2002-02-01",1126.2599548166606]
["2002-02-04",1126.5382742366821]
["2002-02-05",1126.8166624345192]
["2002-02-06",1127.0951194271684]
["2002-02-07",1127.3736452316298]
["2002-02-08",1127.6522398649083]
["2002-02-13",1127.9309033440127]
["2002-02-14",1128.2096356859558]
["2002-02-15",1128.4884369077554]
["2002-02-18",1128.6912340893889]
["2002-02-19",1128.8940677150795]
["2002-02-20",1129.0969377913761]
["2002-02-21",1129.2998443248298]
["2002-02-22",1129.5027873219913]
["2002-02-25",1129.7057667894139]
["2002-02-26",1129.9087827336516]
["2002-02-27",1130.1118351612593]
["2002-02-28",1130.3149240787934]
["2002-03-01",1130.5180494928115]
["2002-03-04",1130.7212114098722]
["2002-03-05",1130.9244098365355]
["2002-03-06",1131.1276447793621]
["2002-03-07",1131.3309162449143]
["2002-03-08",1131.5342242397558]
["2002-03-11",1131.7375687704507]
["2002-03-12",1131.940949843565]
["2002-03-13",1132.1443674656657]
["2002-03-14",1132.3478216433207]
["2002-03-15",1132.5513123830997]
["2002-03-18",1132.8900565488182]
["2002-03-19",1133.2289020323387]
["2002-03-20",1133.5678488639653]
["2002-03-21",1133.9068970740113]
["2002-03-22",1134.2460466927985]
["2002-03-25",1134.5852977506581]
["2002-03-26",1134.9246502779306]
["2002-03-27",1135.2641043049653]
["2002-03-28",1135.6036598621201]
["2002-04-01",1135.943316979763]
["2002-04-02",1136.2830756882706]
["2002-04-03",1136.622936018028]
["2002-04-04",1136.9628979994307]
["2002-04-05",1137.3029616628819]
["2002-04-08",1137.6431270387952]
["2002-04-09",1137.9833941575916]
["2002-04-10",1138.3237630497033]
["2002-04-11",1138.6642337455698]
["2002-04-12",1139.0048062756409]
["2002-04-15",1139.3454806703746]
["2002-04-16",1139.7779634507297]
["2002-04-17",1140.210610396703]
["2002-04-18",1140.6434215706101]
["2002-04-19",1141.0763970347903]
["2002-04-22",1141.5095368516058]
["2002-04-23",1141.9428410834432]
["2002-04-24",1142.3763097927126]
["2002-04-25",1142.8099430418483]
["2002-04-26",1143.2437408933072]
["2002-04-29",1143.6777034095705]
["2002-04-30",1144.1118306531437]
["2002-05-02",1144.5461226865546]
["2002-05-03",1144.980579572356]
["2002-05-06",1145.4152013731243]
["2002-05-07",1145.8499881514588]
["2002-05-08",1146.2849399699837]
["2002-05-09",1146.7200568913458]
["2002-05-10",1147.1553389782171]
["2002-05-13",1147.5907862932918]
["2002-05-14",1148.026398899289]
["2002-05-15",1148.4621768589514]
["2002-05-16",1148.5715780738717]
["2002-05-17",1148.6809897102287]
["2002-05-20",1148.790411769015]
["2002-05-21",1148.8998442512236]
["2002-05-22",1149.0092871578472]
["2002-05-23",1149.1187404898792]
["2002-05-24",1149.2282042483125]
["2002-05-27",1149.3376784341401]
["2002-05-28",1149.4471630483554]
["2002-05-29",1149.5566580919522]
["2002-05-31",1149.6661635659234]
["2002-06-03",1149.7756794712627]
["2002-06-04",1149.8852058089644]
["2002-06-05",1149.9947425800215]
["2002-06-06",1150.1042897854281]
["2002-06-07",1150.2138474261785]
["2002-06-10",1150.3234155032665]
["2002-06-11",1150.432994017686]
["2002-06-12",1150.5425829704316]
["2002-06-13",1150.6521823624976]
["2002-06-14",1150.7617921948786]
["2002-06-17",1150.8714124685687]
["2002-06-18",1151.1124750814906]
["2002-06-19",1151.3535881876151]
["2002-06-20",1151.5947517975185]
["2002-06-21",1151.835965921779]
["2002-06-24",1152.0772305709784]
["2002-06-25",1152.3185457556988]
["2002-06-26",1152.5599114865254]
["2002-06-27",1152.8013277740463]
["2002-06-28",1153.0427946288507]
["2002-07-01",1153.2843120615305]
["2002-07-02",1153.5258800826798]
["2002-07-03",1153.767498702895]
["2002-07-04",1154.0091679327747]
["2002-07-05",1154.2508877829191]
["2002-07-08",1154.4926582639321]
["2002-07-09",1154.7344793864179]
["2002-07-10",1154.9763511609849]
["2002-07-11",1155.2182735982417]
["2002-07-12",1155.4602467088009]
["2002-07-15",1155.7022705032764]
["2002-07-16",1156.2969600098759]
["2002-07-17",1156.8919555257462]
["2002-07-18",1157.4872572083509]
["2002-07-19",1158.0828652152336]
["2002-07-22",1158.6787797040199]
["2002-07-23",1159.275000832416]
["2002-07-24",1159.8715287582095]
["2002-07-25",1160.468363639269]
["2002-07-26",1161.0655056335445]
["2002-07-29",1161.662954899067]
["2002-07-30",1162.2607115939491]
["2002-07-31",1162.8587758763847]
["2002-08-01",1163.457147904649]
["2002-08-02",1164.0558278370988]
["2002-08-05",1164.6548158321723]
["2002-08-06",1165.2541120483891]
["2002-08-07",1165.8537166443509]
["2002-08-08",1166.4536297787402]
["2002-08-09",1167.0538516103215]
["2002-08-12",1167.6543822979413]
["2002-08-13",1168.2552220005277]
["2002-08-14",1168.8563708770901]
["2002-08-15",1169.4578290867203]
["2002-08-16",1169.8021855491725]
["2002-08-19",1170.1466434102133]
["2002-08-20",1170.4912026997001]
["2002-08-21",1170.8358634474998]
["2002-08-22",1171.1806256834873]
["2002-08-23",1171.5254894375466]
["2002-08-26",1171.8704547395707]
["2002-08-27",1172.2155216194608]
["2002-08-28",1172.5606901071283]
["2002-08-29",1172.9059602324912]
["2002-08-30",1173.2513320254789]
["2002-09-02",1173.5968055160272]
["2002-09-03",1173.942380734082]
["2002-09-04",1174.2880577095982]
["2002-09-05",1174.6338364725386]
["2002-09-06",1174.9797170528759]
["2002-09-09",1175.3256994805906]
["2002-09-10",1175.6717837856727]
["2002-09-11",1176.0179699981209]
["2002-09-12",1176.3642581479423]
["2002-09-13",1176.7106482651538]
["2002-09-16",1177.0571403797799]
["2002-09-17",1177.4592201844873]
["2002-09-18",1177.8614373386606]
["2002-09-19",1178.2637918892178]
["2002-09-20",1178.6662838830935]
["2002-09-23",1179.0689133672372]
["2002-09-24",1179.4716803886161]
["2002-09-25",1179.8745849942122]
["2002-09-26",1180.2776272310236]
["2002-09-27",1180.6808071460657]
["2002-09-30",1181.084124786368]
["2002-10-01",1181.4875801989781]
["2002-10-02",1181.8911734309579]
["2002-10-03",1182.2949045293865]
["2002-10-04",1182.6987735413584]
["2002-10-07",1183.1027805139852]
["2002-10-08",1183.506925494393]
["2002-10-09",1183.9112085297259]
["2002-10-10",1184.3156296671423]
["2002-10-11",1184.720188953818]
["2002-10-14",1185.1248864369445]
["2002-10-15",1185.529722163729]
["2002-10-16",1186.2008767657201]
["2002-10-17",1186.8724113231785]
["2002-10-18",1187.5443260512059]
["2002-10-21",1188.2166211650247]
["2002-10-22",1188.8892968799796]
["2002-10-23",1189.5623534115382]
["2002-10-24",1190.2357909752882]
["2002-10-25",1190.909609786941]
["2002-10-28",1191.5838100623293]
["2002-10-29",1192.2583920174084]
["2002-10-30",1192.9333558682549]
["2002-10-31",1193.6087018310693]
["2002-11-01",1194.284430122173]
["2002-11-04",1194.9605409580108]
["2002-11-05",1195.63703455515]
["2002-11-06",1196.3139111302794]
["2002-11-07",1196.9911709002122]
["2002-11-08",1197.6688140818831]
["2002-11-11",1198.3468408923497]
["2002-11-12",1199.025251548793]
["2002-11-13",1199.704046268517]
["2002-11-14",1200.3832252689479]
["2002-11-18",1201.0627887676358]
["2002-11-19",1202.8510078972354]
["2002-11-20",1204.6418894418937]
["2002-11-21",1206.4354373655849]
["2002-11-22",1208.2316556381847]
["2002-11-25",1210.0305482354793]
["2002-11-26",1211.8321191391744]
["2002-11-27",1213.6363723369038]
["2002-11-28",1215.4433118222387]
["2002-11-29",1217.2529415946958]
["2002-12-02",1219.065265659747]
["2002-12-03",1220.8802880288272]
["2002-12-04",1222.6980127193442]
["2002-12-05",1224.518443754687]
["2002-12-06",1226.3415851642353]
["2002-12-09",1228.1674409833672]
["2002-12-10",1229.9960152534695]
["2002-12-11",1231.827312021946]
["2002-12-12",1233.6613353422265]
["2002-12-13",1235.4980892737756]
["2002-12-16",1237.3375778821023]
["2002-12-17",1238.6238624752441]
["2002-12-18",1239.9114842362567]
["2002-12-19",1241.2004445552043]
["2002-12-20",1242.4907448235956]
["2002-12-23",1243.7823864343866]
["2002-12-24",1245.0753707819806]
["2002-12-26",1246.3696992622315]
["2002-12-27",1247.6653732724428]
["2002-12-30",1248.9623942113717]
["2002-12-31",1250.2607634792294]
["2003-01-02",1251.5604824776822]
["2003-01-03",1252.8615526098538]
["2003-01-06",1254.1639752803269]
["2003-01-07",1255.4677518951435]
["2003-01-08",1256.7728838618077]
["2003-01-09",1258.0793725892872]
["2003-01-10",1259.3872194880141]
["2003-01-13",1260.6964259698859]
["2003-01-14",1262.0069934482692]
["2003-01-15",1263.3189233379992]
["2003-01-16",1264.5418023707757]
["2003-01-17",1265.7658651372094]
["2003-01-20",1266.9911127831408]
["2003-01-21",1268.2175464555212]
["2003-01-22",1269.4451673024109]
["2003-01-23",1270.6739764729821]
["2003-01-24",1271.9039751175189]
["2003-01-27",1273.1351643874198]
["2003-01-28",1274.3675454351971]
["2003-01-29",1275.6011194144789]
["2003-01-30",1276.8358874800094]
["2003-01-31",1278.0718507876518]
["2003-02-03",1279.3090104943874]
["2003-02-04",1280.5473677583173]
["2003-02-05",1281.7869237386642]
["2003-02-06",1283.0276795957727]
["2003-02-07",1284.2696364911101]
["2003-02-10",1285.5127955872683]
["2003-02-11",1286.7571580479653]
["2003-02-12",1288.0027250380444]
["2003-02-13",1289.2494977234771]
["2003-02-14",1290.4974772713638]
["2003-02-17",1291.7466648499337]
["2003-02-18",1292.8652494306739]
["2003-02-19",1293.9848026467498]
["2003-02-20",1295.1053253369482]
["2003-02-21",1296.2268183407832]
["2003-02-24",1297.3492824984951]
["2003-02-25",1298.4727186510518]
["2003-02-26",1299.5971276401499]
["2003-02-27",1300.7225103082146]
["2003-02-28",1301.8488674984005]
["2003-03-05",1302.9762000545925]
["2003-03-06",1304.1045088214062]
["2003-03-07",1305.2337946441885]
["2003-03-10",1306.3640583690185]
["2003-03-11",1307.4953008427076]
["2003-03-12",1308.6275229128012]
["2003-03-13",1309.7607254275779]
["2003-03-14",1310.8949092360513]
["2003-03-17",1312.0300751879699]
["2003-03-18",1312.7941811048677]
["2003-03-19",1313.5587320251716]
["2003-03-20",1314.3237282080445]
["2003-03-21",1315.0891699128003]
["2003-03-24",1315.8550573989044]
["2003-03-25",1316.6213909259727]
["2003-03-26",1317.3881707537723]
["2003-03-27",1318.1553971422225]
["2003-03-28",1318.9230703513924]
["2003-03-31",1319.6911906415039]
["2003-04-01",1320.45975827293]
["2003-04-02",1321.2287735061955]
["2003-04-03",1321.998236601976]
["2003-04-04",1322.7681478211009]
["2003-04-07",1323.5385074245492]
["2003-04-08",1324.3093156734533]
["2003-04-09",1325.0805728290975]
["2003-04-10",1325.8522791529176]
["2003-04-11",1326.6244349065028]
["2003-04-14",1327.3970403515939]
["2003-04-15",1328.1700957500836]
["2003-04-16",1328.8450153176191]
["2003-04-17",1329.5202778505802]
["2003-04-22",1330.1958835232481]
["2003-04-23",1330.8718325099912]
["2003-04-24",1331.5481249852673]
["2003-04-25",1332.2247611236232]
["2003-04-28",1332.9017410996928]
["2003-04-29",1333.5790650882004]
["2003-04-30",1334.2567332639585]
["2003-05-02",1334.9347458018688]
["2003-05-05",1335.6131028769207]
["2003-05-06",1336.2918046641937]
["2003-05-07",1336.9708513388562]
["2003-05-08",1337.6502430761648]
["2003-05-09",1338.329980051466]
["2003-05-12",1339.0100624401946]
["2003-05-13",1339.6904904178757]
["2003-05-14",1340.3712641601228]
["2003-05-15",1341.0523838426379]
["2003-05-16",1341.4231912728803]
["2003-05-19",1341.7941012331601]
["2003-05-20",1342.1651137518261]
["2003-05-21",1342.5362288572371]
["2003-05-22",1342.9074465777587]
["2003-05-23",1343.2787669417646]
["2003-05-26",1343.6501899776354]
["2003-05-27",1344.0217157137615]
["2003-05-28",1344.3933441785393]
["2003-05-29",1344.7650754003739]
["2003-05-30",1345.1369094076779]
["2003-06-02",1345.5088462288727]
["2003-06-03",1345.8808858923862]
["2003-06-04",1346.2530284266547]
["2003-06-05",1346.6252738601229]
["2003-06-06",1346.9976222212431]
["2003-06-09",1347.3700735384743]
["2003-06-10",1347.7426278402856]
["2003-06-11",1348.1152851551519]
["2003-06-12",1348.4880455115569]
["2003-06-13",1348.8609089379922]
["2003-06-16",1349.2338754629575]
["2003-06-17",1349.1325409769327]
["2003-06-18",1349.0312141016552]
["2003-06-20",1348.9298948365533]
["2003-06-23",1348.8285831810556]
["2003-06-24",1348.7272791345904]
["2003-06-25",1348.6259826965863]
["2003-06-26",1348.524693866472]
["2003-06-27",1348.4234126436761]
["2003-06-30",1348.3221390276271]
["2003-07-01",1348.2208730177535]
["2003-07-02",1348.1196146134844]
["2003-07-03",1348.0183638142485]
["2003-07-04",1347.9171206194746]
["2003-07-07",1347.8158850285913]
["2003-07-08",1347.714657041028]
["2003-07-09",1347.6134366562135]
["2003-07-10",1347.5122238735764]
["2003-07-11",1347.4110186925461]
["2003-07-14",1347.3098211125516]
["2003-07-15",1347.2086311330222]
["2003-07-16",1347.325655437259]
["2003-07-17",1347.4426899067273]
["2003-07-18",1347.5597345423103]
["2003-07-21",1347.6767893448907]
["2003-07-22",1347.7938543153525]
["2003-07-23",1347.9109294545779]
["2003-07-24",1348.0280147634508]
["2003-07-25",1348.1451102428546]
["2003-07-28",1348.2622158936726]
["2003-07-29",1348.3793317167879]
["2003-07-30",1348.496457713085]
["2003-07-31",1348.613593883447]
["2003-08-01",1348.7307402287579]
["2003-08-04",1348.8478967499013]
["2003-08-05",1348.9650634477614]
["2003-08-06",1349.0822403232216]
["2003-08-07",1349.1994273771668]
["2003-08-08",1349.3166246104806]
["2003-08-11",1349.4338320240477]
["2003-08-12",1349.5510496187519]
["2003-08-13",1349.6682773954776]
["2003-08-14",1349.7855153551095]
["2003-08-15",1349.9027634985323]
["2003-08-18",1350.1209492977771]
["2003-08-19",1350.3391703625564]
["2003-08-20",1350.5574266985707]
["2003-08-21",1350.7757183115211]
["2003-08-22",1350.9940452071089]
["2003-08-25",1351.212407391037]
["2003-08-26",1351.4308048690091]
["2003-08-27",1351.6492376467299]
["2003-08-28",1351.8677057299053]
["2003-08-29",1352.0862091242409]
["2003-09-01",1352.3047478354449]
["2003-09-02",1352.5233218692249]
["2003-09-03",1352.7419312312907]
["2003-09-04",1352.9605759273518]
["2003-09-05",1353.1792559631199]
["2003-09-08",1353.3979713443066]
["2003-09-09",1353.6167220766247]
["2003-09-10",1353.8355081657885]
["2003-09-11",1354.0543296175124]
["2003-09-12",1354.2731864375123]
["2003-09-15",1354.4920786315047]
["2003-09-16",1354.9705702136037]
["2003-09-17",1355.4492308289493]
["2003-09-18",1355.9280605372551]
["2003-09-19",1356.4070593982558]
["2003-09-22",1356.886227471706]
["2003-09-23",1357.3655648173824]
["2003-09-24",1357.8450714950825]
["2003-09-25",1358.3247475646253]
["2003-09-26",1358.8045930858505]
["2003-09-29",1359.2846081186187]
["2003-09-30",1359.7647927228124]
["2003-10-01",1360.2451469583348]
["2003-10-02",1360.7256708851105]
["2003-10-03",1361.2063645630844]
["2003-10-06",1361.6872280522241]
["2003-10-07",1362.1682614125173]
["2003-10-08",1362.6494647039729]
["2003-10-09",1363.1308379866214]
["2003-10-10",1363.6123813205143]
["2003-10-13",1364.0940947657245]
["2003-10-14",1364.5759783823462]
["2003-10-15",1365.0580322304941]
["2003-10-16",1365.2298631171909]
["2003-10-17",1365.4017156336304]
["2003-10-20",1365.5735897825348]
["2003-10-21",1365.7454855666274]
["2003-10-22",1365.9174029886319]
["2003-10-23",1366.0893420512714]
["2003-10-24",1366.2613027572702]
["2003-10-27",1366.4332851093532]
["2003-10-28",1366.6052891102447]
["2003-10-29",1366.7773147626697]
["2003-10-30",1366.9493620693538]
["2003-10-31",1367.1214310330231]
["2003-11-03",1367.2935216564033]
["2003-11-04",1367.4656339422211]
["2003-11-05",1367.6377678932035]
["2003-11-06",1367.8099235120774]
["2003-11-07",1367.9821008015704]
["2003-11-10",1368.1542997644099]
["2003-11-11",1368.326520403325]
["2003-11-12",1368.4987627210435]
["2003-11-13",1368.671026720295]
["2003-11-14",1368.8433124038079]
["2003-11-17",1369.0156197743124]
["2003-11-18",1369.2481164214068]
["2003-11-19",1369.4806525528504]
["2003-11-20",1369.7132281753486]
["2003-11-21",1369.9458432956085]
["2003-11-24",1370.1784979203376]
["2003-11-25",1370.411192056245]
["2003-11-26",1370.6439257100408]
["2003-11-27",1370.8766988884361]
["2003-11-28",1371.1095115981434]
["2003-12-01",1371.342363845876]
["2003-12-02",1371.5752556383488]
["2003-12-03",1371.8081869822774]
["2003-12-04",1372.0411578843791]
["2003-12-05",1372.2741683513711]
["2003-12-08",1372.5072183899738]
["2003-12-09",1372.7403080069066]
["2003-12-10",1372.9734372088915]
["2003-12-11",1373.2066060026509]
["2003-12-12",1373.4398143949086]
["2003-12-15",1373.6730623923897]
["2003-12-16",1374.01227103158]
["2003-12-17",1374.3515634334242]
["2003-12-18",1374.6909396186061]
["2003-12-19",1375.0303996078142]
["2003-12-22",1375.3699434217435]
["2003-12-23",1375.7095710810929]
["2003-12-24",1376.0492826065667]
["2003-12-26",1376.3890780188747]
["2003-12-29",1376.7289573387313]
["2003-12-30",1377.0689205868564]
["2003-12-31",1377.408967783975]
["2004-01-02",1377.7490989508169]
["2004-01-05",1378.0893141081169]
["2004-01-06",1378.429613276616]
["2004-01-07",1378.7699964770588]
["2004-01-08",1379.1104637301964]
["2004-01-09",1379.4510150567837]
["2004-01-12",1379.7916504775822]
["2004-01-13",1380.1323700133571]
["2004-01-14",1380.4731736848794]
["2004-01-15",1380.8140615129257]
["2004-01-16",1381.2892330241912]
["2004-01-19",1381.7645680534654]
["2004-01-20",1382.2400666570179]
["2004-01-21",1382.715728891139]
["2004-01-22",1383.1915548121385]
["2004-01-23",1383.6675444763439]
["2004-01-26",1384.1436979401042]
["2004-01-27",1384.620015259786]
["2004-01-28",1385.0964964917769]
["2004-01-29",1385.5731416924821]
["2004-01-30",1386.049950918328]
["2004-02-02",1386.5269242257593]
["2004-02-03",1387.0040616712404]
["2004-02-04",1387.4813633112556]
["2004-02-05",1387.9588292023077]
["2004-02-06",1388.4364594009196]
["2004-02-09",1388.9142539636337]
["2004-02-10",1389.3922129470111]
["2004-02-11",1389.8703364076337]
["2004-02-12",1390.3486244021017]
["2004-02-13",1390.8270769870351]
["2004-02-16",1391.3056942190733]
["2004-02-17",1391.7757291680607]
["2004-02-18",1392.2459229123829]
["2004-02-19",1392.7162755056866]
["2004-02-20",1393.186787001637]
["2004-02-25",1393.6574574539172]
["2004-02-26",1394.1282869162289]
["2004-02-27",1394.5992754422912]
["2004-03-01",1395.0704230858423]
["2004-03-02",1395.5417299006378]
["2004-03-03",1396.0131959404516]
["2004-03-04",1396.4848212590755]
["2004-03-05",1396.9566059103206]
["2004-03-08",1397.4285499480147]
["2004-03-09",1397.900653426005]
["2004-03-10",1398.3729163981561]
["2004-03-11",1398.8453389183512]
["2004-03-12",1399.3179210404912]
["2004-03-15",1399.7906628184962]
["2004-03-16",1400.0889670613262]
["2004-03-17",1400.3873348746772]
["2004-03-18",1400.6857662720956]
["2004-03-19",1400.9842612671328]
["2004-03-22",1401.2828198733407]
["2004-03-23",1401.581442104276]
["2004-03-24",1401.8801279734971]
["2004-03-25",1402.178877494566]
["2004-03-26",1402.4776906810473]
["2004-03-29",1402.7765675465082]
["2004-03-30",1403.0755081045193]
["2004-03-31",1403.3745123686538]
["2004-04-01",1403.6735803524882]
["2004-04-02",1403.9727120696014]
["2004-04-05",1404.2719075335749]
["2004-04-06",1404.5711667579942]
["2004-04-07",1404.8704897564467]
["2004-04-08",1405.1698765425231]
["2004-04-12",1405.4693271298172]
["2004-04-13",1405.7688415319251]
["2004-04-14",1406.0684197624464]
["2004-04-15",1406.3680618349831]
["2004-04-16",1406.6153627966171]
["2004-04-19",1406.8627072445668]
["2004-04-20",1407.1100951864792]
["2004-04-22",1407.3575266300024]
["2004-04-23",1407.6050015827859]
["2004-04-26",1407.85252005248]
["2004-04-27",1408.1000820467377]
["2004-04-28",1408.3476875732117]
["2004-04-29",1408.5953366395574]
["2004-04-30",1408.8430292534313]
["2004-05-03",1409.0907654224898]
["2004-05-04",1409.3385451543932]
["2004-05-05",1409.5863684568008]
["2004-05-06",1409.8342353373746]
["2004-05-07",1410.0821458037776]
["2004-05-10",1410.3300998636737]
["2004-05-11",1410.5780975247287]
["2004-05-12",1410.82613879461]
["2004-05-13",1411.0742236809851]
["2004-05-14",1411.3223521915245]
["2004-05-17",1411.5705243338991]
["2004-05-18",1411.9294927702188]
["2004-05-19",1412.288552493751]
["2004-05-20",1412.6477035277101]
["2004-05-21",1413.0069458953169]
["2004-05-24",1413.3662796197982]
["2004-05-25",1413.7257047243863]
["2004-05-26",1414.0852212323193]
["2004-05-27",1414.4448291668418]
["2004-05-28",1414.8045285512039]
["2004-05-31",1415.1643194086614]
["2004-06-01",1415.5242017624767]
["2004-06-02",1415.8841756359175]
["2004-06-03",1416.2442410522576]
["2004-06-04",1416.6043980347768]
["2004-06-07",1416.9646466067609]
["2004-06-08",1417.3249867915015]
["2004-06-09",1417.685418612296]
["2004-06-11",1418.0459420924478]
["2004-06-14",1418.4065572552659]
["2004-06-15",1418.7672641240665]
["2004-06-16",1419.2234696740693]
["2004-06-17",1419.6798219172676]
["2004-06-18",1420.1363209008312]
["2004-06-21",1420.5929666719437]
["2004-06-22",1421.0497592778056]
["2004-06-23",1421.5066987656312]
["2004-06-24",1421.9637851826508]
["2004-06-25",1422.4210185761092]
["2004-06-28",1422.8783989932672]
["2004-06-29",1423.3359264813998]
["2004-06-30",1423.7936010877982]
["2004-07-01",1424.2514228597688]
["2004-07-02",1424.7093918446319]
["2004-07-05",1425.1675080897242]
["2004-07-06",1425.6257716423977]
["2004-07-07",1426.0841825500188]
["2004-07-08",1426.5427408599696]
["2004-07-09",1427.0014466196478]
["2004-07-12",1427.4602998764656]
["2004-07-13",1427.9193006778507]
["2004-07-14",1428.3784490712467]
["2004-07-15",1428.8377451041115]
["2004-07-16",1429.426101681812]
["2004-07-19",1430.0147005287722]
["2004-07-20",1430.6035417447522]
["2004-07-21",1431.1926254295522]
["2004-07-22",1431.7819516830148]
["2004-07-23",1432.3715206050231]
["2004-07-26",1432.9613322955015]
["2004-07-27",1433.5513868544151]
["2004-07-28",1434.141684381771]
["2004-07-29",1434.7322249776169]
["2004-07-30",1435.3230087420416]
["2004-08-02",1435.9140357751755]
["2004-08-03",1436.5053061771896]
["2004-08-04",1437.0968200482973]
["2004-08-05",1437.6885774887523]
["2004-08-06",1438.2805785988498]
["2004-08-09",1438.8728234789262]
["2004-08-10",1439.4653122293594]
["2004-08-11",1440.0580449505685]
["2004-08-12",1440.6510217430143]
["2004-08-13",1441.2442427071987]
["2004-08-16",1441.837707943665]
["2004-08-17",1442.3098071742095]
["2004-08-18",1442.7820609836517]
["2004-08-19",1443.2544694226051]
["2004-08-20",1443.7270325417001]
["2004-08-23",1444.1997503915829]
["2004-08-24",1444.6726230229174]
["2004-08-25",1445.1456504863831]
["2004-08-26",1445.6188328326768]
["2004-08-27",1446.0921701125112]
["2004-08-30",1446.5656623766167]
["2004-08-31",1447.0393096757389]
["2004-09-01",1447.5131120606413]
["2004-09-02",1447.987069582103]
["2004-09-03",1448.4611822909201]
["2004-09-06",1448.935450237906]
["2004-09-08",1449.4098734738895]
["2004-09-09",1449.8844520497175]
["2004-09-10",1450.3591860162519]
["2004-09-13",1450.8340754243727]
["2004-09-14",1451.3091203249755]
["2004-09-15",1451.7843207689737]
["2004-09-16",1452.0122339296979]
["2004-09-17",1452.2401828701229]
["2004-09-20",1452.4681675958657]
["2004-09-21",1452.6961881125446]
["2004-09-22",1452.9242444257779]
["2004-09-23",1453.1523365411854]
["2004-09-24",1453.3804644643878]
["2004-09-27",1453.6086282010062]
["2004-09-28",1453.8368277566633]
["2004-09-29",1454.0650631369817]
["2004-09-30",1454.2933343475856]
["2004-10-01",1454.5216413941005]
["2004-10-04",1454.7499842821514]
["2004-10-05",1454.9783630173658]
["2004-10-06",1455.2067776053709]
["2004-10-07",1455.4352280517949]
["2004-10-08",1455.6637143622675]
["2004-10-11",1455.8922365424187]
["2004-10-13",1456.1207945978799]
["2004-10-14",1456.3493885342832]
["2004-10-15",1456.5780183572608]
["2004-10-18",1456.8978591255423]
["2004-10-19",1457.2177701256383]
["2004-10-20",1457.5377513729702]
["2004-10-21",1457.8578028829636]
["2004-10-22",1458.1779246710471]
["2004-10-25",1458.4981167526521]
["2004-10-26",1458.8183791432143]
["2004-10-27",1459.138711858172]
["2004-10-28",1459.4591149129676]
["2004-10-29",1459.7795883230467]
["2004-11-01",1460.1001321038582]
["2004-11-03",1460.4207462708541]
["2004-11-04",1460.7414308394898]
["2004-11-05",1461.0621858252252]
["2004-11-08",1461.3830112435219]
["2004-11-09",1461.7039071098463]
["2004-11-10",1462.0248734396671]
["2004-11-11",1462.3459102484576]
["2004-11-12",1462.6670175516933]
["2004-11-16",1462.9881953648539]
["2004-11-17",1463.4673492035422]
["2004-11-18",1463.9466599733676]
["2004-11-19",1464.4261277257278]
["2004-11-22",1464.9057525120372]
["2004-11-23",1465.3855343837276]
["2004-11-24",1465.8654733922463]
["2004-11-25",1466.3455695890591]
["2004-11-26",1466.8258230256474]
["2004-11-29",1467.3062337535102]
["2004-11-30",1467.7868018241627]
["2004-12-01",1468.2675272891381]
["2004-12-02",1468.7484101999853]
["2004-12-03",1469.2294506082703]
["2004-12-06",1469.7106485655768]
["2004-12-07",1470.1920041235044]
["2004-12-08",1470.6735173336697]
["2004-12-09",1471.1551882477074]
["2004-12-10",1471.6370169172678]
["2004-12-13",1472.1190033940184]
["2004-12-14",1472.6011477296438]
["2004-12-15",1473.0834499758457]
["2004-12-16",1473.6318729115151]
["2004-12-17",1474.1805000227971]
["2004-12-20",1474.729331385706]
["2004-12-21",1475.278367076284]
["2004-12-22",1475.8276071706009]
["2004-12-23",1476.3770517447554]
["2004-12-24",1476.9267008748748]
["2004-12-27",1477.4765546371145]
["2004-12-28",1478.026613107658]
["2004-12-29",1478.5768763627173]
["2004-12-30",1479.1273444785329]
["2004-12-31",1479.6780175313738]
["2005-01-03",1480.2288955975373]
["2005-01-04",1480.7799787533484]
["2005-01-05",1481.3312670751618]
["2005-01-06",1481.8827606393595]
["2005-01-07",1482.4344595223527]
["2005-01-10",1482.9863638005806]
["2005-01-11",1483.5384735505113]
["2005-01-12",1484.0907888486406]
["2005-01-13",1484.6433097714937]
["2005-01-14",1485.1960363956234]
["2005-01-17",1485.748968797612]
["2005-01-18",1486.2011507207274]
["2005-01-19",1486.6534702636534]
["2005-01-20",1487.1059274682736]
["2005-01-21",1487.5585223764856]
["2005-01-24",1488.0112550301985]
["2005-01-25",1488.4641254713345]
["2005-01-26",1488.9171337418288]
["2005-01-27",1489.3702798836293]
["2005-01-28",1489.8235639386967]
["2005-01-31",1490.2769859490043]
["2005-02-01",1490.7305459565375]
["2005-02-02",1491.1842440032967]
["2005-02-03",1491.6380801312921]
["2005-02-04",1492.0920543825491]
["2005-02-09",1492.5461667991051]
["2005-02-10",1493.0004174230094]
["2005-02-11",1493.4548062963254]
["2005-02-14",1493.9093334611284]
["2005-02-15",1494.3639989595076]
["2005-02-16",1494.8037381183169]
["2005-02-17",1495.2436066770097]
["2005-02-18",1495.6836046736641]
["2005-02-21",1496.1237321463695]
["2005-02-22",1496.5639891332257]
["2005-02-23",1497.0043756723446]
["2005-02-24",1497.4448918018486]
["2005-02-25",1497.8855375598719]
["2005-02-28",1498.3263129845593]
["2005-03-01",1498.7672181140672]
["2005-03-02",1499.2082529865636]
["2005-03-03",1499.6494176402268]
["2005-03-04",1500.0907121132477]
["2005-03-07",1500.5321364438266]
["2005-03-08",1500.9736906701767]
["2005-03-09",1501.4153748305212]
["2005-03-10",1501.8571889630962]
["2005-03-11",1502.2991331061467]
["2005-03-14",1502.7412072979314]
["2005-03-15",1503.1834115767181]
["2005-03-16",1503.598851210046]
["2005-03-17",1504.0144056597612]
["2005-03-18",1504.4300749575962]
["2005-03-21",1504.8458591352917]
["2005-03-22",1505.2617582245973]
["2005-03-23",1505.6777722572717]
["2005-03-24",1506.0939012650824]
["2005-03-28",1506.5101452798049]
["2005-03-29",1506.9265043332241]
["2005-03-30",1507.342978457134]
["2005-03-31",1507.7595676833369]
["2005-04-01",1508.1762720436438]
["2005-04-04",1508.5930915698746]
["2005-04-05",1509.0100262938586]
["2005-04-06",1509.427076247433]
["2005-04-07",1509.8442414624437]
["2005-04-08",1510.261521970747]
["2005-04-11",1510.6789178042059]
["2005-04-12",1511.0964289946937]
["2005-04-13",1511.5140555740916]
["2005-04-14",1511.9317975742906]
["2005-04-15",1512.3496550271891]
["2005-04-18",1513.0046926317382]
["2005-04-19",1513.6600139499519]
["2005-04-20",1514.3156191047151]
["2005-04-22",1514.9715082189632]
["2005-04-25",1515.6276814156872]
["2005-04-26",1516.2841388179306]
["2005-04-27",1516.9408805487899]
["2005-04-28",1517.5979067314152]
["2005-04-29",1518.25521748901]
["2005-05-02",1518.9128129448309]
["2005-05-03",1519.5706932221879]
["2005-05-04",1520.228858444445]
["2005-05-05",1520.8873087350185]
["2005-05-06",1521.5460442173796]
["2005-05-09",1522.205065015052]
["2005-05-10",1522.8643712516127]
["2005-05-11",1523.5239630506928]
["2005-05-12",1524.1838405359767]
["2005-05-13",1524.8440038312033]
["2005-05-16",1525.5044530601631]
["2005-05-17",1525.8595985252712]
["2005-05-18",1526.2148266701129]
["2005-05-19",1526.5701375139361]
["2005-05-20",1526.9255310759938]
["2005-05-23",1527.2810073755429]
["2005-05-24",1527.6365664318455]
["2005-05-25",1527.9922082641674]
["2005-05-27",1528.3479328917795]
["2005-05-30",1528.7037403339573]
["2005-05-31",1529.0596306099801]
["2005-06-01",1529.4156037391322]
["2005-06-02",1529.7716597407023]
["2005-06-03",1530.1277986339833]
["2005-06-06",1530.4840204382726]
["2005-06-07",1530.840325172873]
["2005-06-08",1531.1967128570909]
["2005-06-09",1531.553183510237]
["2005-06-10",1531.9097371516275]
["2005-06-13",1532.2663738005817]
["2005-06-14",1532.6230934764251]
["2005-06-15",1532.9798961984864]
["2005-06-16",1532.9658189145489]
["2005-06-17",1532.9517417598825]
["2005-06-20",1532.9376647344857]
["2005-06-21",1532.9235878383579]
["2005-06-22",1532.9095110714975]
["2005-06-23",1532.8954344339033]
["2005-06-24",1532.8813579255743]
["2005-06-27",1532.8672815465093]
["2005-06-28",1532.8532052967068]
["2005-06-29",1532.8391291761661]
["2005-06-30",1532.8250531848857]
["2005-07-01",1532.8109773228646]
["2005-07-04",1532.7969015901012]
["2005-07-05",1532.7828259865948]
["2005-07-06",1532.768750512344]
["2005-07-07",1532.7546751673476]
["2005-07-08",1532.7405999516045]
["2005-07-11",1532.7265248651136]
["2005-07-12",1532.7124499078732]
["2005-07-13",1532.6983750798827]
["2005-07-14",1532.6843003811407]
["2005-07-15",1532.6702258116461]
["2005-07-18",1532.8525667841561]
["2005-07-19",1533.0349294496759]
["2005-07-20",1533.2173138107864]
["2005-07-21",1533.3997198700686]
["2005-07-22",1533.5821476301041]
["2005-07-25",1533.7645970934741]
["2005-07-26",1533.9470682627611]
["2005-07-27",1534.1295611405478]
["2005-07-28",1534.3120757294159]
["2005-07-29",1534.4946120319491]
["2005-08-01",1534.6771700507306]
["2005-08-02",1534.8597497883436]
["2005-08-03",1535.0423512473719]
["2005-08-04",1535.2249744304004]
["2005-08-05",1535.4076193400128]
["2005-08-08",1535.5902859787946]
["2005-08-09",1535.7729743493305]
["2005-08-10",1535.9556844542058]
["2005-08-11",1536.1384162960069]
["2005-08-12",1536.3211698773187]
["2005-08-15",1536.5039452007284]
["2005-08-16",1536.6226496803315]
["2005-08-17",1536.741363330593]
["2005-08-18",1536.8600861522223]
["2005-08-19",1536.9788181459273]
["2005-08-22",1537.0975593124167]
["2005-08-23",1537.2163096523993]
["2005-08-24",1537.3350691665837]
["2005-08-25",1537.4538378556788]
["2005-08-26",1537.5726157203933]
["2005-08-29",1537.6914027614362]
["2005-08-30",1537.8101989795159]
["2005-08-31",1537.9290043753422]
["2005-09-01",1538.0478189496234]
["2005-09-02",1538.1666427030691]
["2005-09-05",1538.2854756363884]
["2005-09-06",1538.4043177502904]
["2005-09-08",1538.5231690454841]
["2005-09-09",1538.6420295226794]
["2005-09-12",1538.760899182585]
["2005-09-13",1538.8797780259108]
["2005-09-14",1538.9986660533659]
["2005-09-15",1539.1175632656602]
["2005-09-16",1539.3737205250313]
["2005-09-19",1539.6299204169754]
["2005-09-20",1539.8861629485873]
["2005-09-21",1540.1424481269642]
["2005-09-22",1540.3987759592032]
["2005-09-23",1540.6551464524041]
["2005-09-26",1540.9115596136664]
["2005-09-27",1541.1680154500916]
["2005-09-28",1541.4245139687821]
["2005-09-29",1541.6810551768415]
["2005-09-30",1541.9376390813748]
["2005-10-03",1542.1942656894878]
["2005-10-04",1542.4509350082883]
["2005-10-05",1542.7076470448837]
["2005-10-06",1542.9644018063848]
["2005-10-07",1543.2211992999012]
["2005-10-10",1543.4780395325456]
["2005-10-11",1543.7349225114306]
["2005-10-13",1543.9918482436713]
["2005-10-14",1544.248816736382]
["2005-10-17",1544.5058279966804]
["2005-10-18",1545.0828590105411]
["2005-10-19",1545.6601056045472]
["2005-10-20",1546.2375678592398]
["2005-10-21",1546.8152458551906]
["2005-10-24",1547.3931396730006]
["2005-10-25",1547.9712493933016]
["2005-10-26",1548.5495750967555]
["2005-10-27",1549.1281168640535]
["2005-10-28",1549.7068747759183]
["2005-10-31",1550.2858489131015]
["2005-11-01",1550.8650393563855]
["2005-11-03",1551.4444461865828]
["2005-11-04",1552.0240694845361]
["2005-11-07",1552.6039093311185]
["2005-11-08",1553.1839658072327]
["2005-11-09",1553.7642389938119]
["2005-11-10",1554.3447289718199]
["2005-11-11",1554.9254358222504]
["2005-11-14",1555.5063596261275]
["2005-11-16",1556.0875004645056]
["2005-11-17",1556.4940218987206]
["2005-11-18",1556.9006495349818]
["2005-11-21",1557.3073834010343]
["2005-11-22",1557.7142235246292]
["2005-11-23",1558.121169933527]
["2005-11-24",1558.5282226554934]
["2005-11-25",1558.935381718303]
["2005-11-28",1559.3426471497362]
["2005-11-29",1559.7500189775822]
["2005-11-30",1560.1574972296357]
["2005-12-01",1560.5650819337002]
["2005-12-02",1560.9727731175853]
["2005-12-05",1561.3805708091093]
["2005-12-06",1561.7884750360961]
["2005-12-07",1562.1964858263782]
["2005-12-08",1562.6046032077943]
["2005-12-09",1563.0128272081909]
["2005-12-12",1563.4211578554221]
["2005-12-13",1563.8295951773491]
["2005-12-14",1564.2381392018399]
["2005-12-15",1564.6467899567701]
["2005-12-16",1564.9022518758425]
["2005-12-19",1565.1577555045155]
["2005-12-20",1565.4133008495985]
["2005-12-21",1565.6688879179026]
["2005-12-22",1565.9245167162405]
["2005-12-23",1566.1801872514252]
["2005-12-26",1566.4358995302709]
["2005-12-27",1566.6916535595935]
["2005-12-28",1566.9474493462096]
["2005-12-29",1567.2032868969368]
["2005-12-30",1567.4591662185942]
["2006-01-02",1567.7150873180017]
["2006-01-03",1567.9710502019802]
["2006-01-04",1568.2270548773524]
["2006-01-05",1568.4831013509411]
["2006-01-06",1568.739189629571]
["2006-01-09",1568.995319720068]
["2006-01-10",1569.2514916292582]
["2006-01-11",1569.5077053639695]
["2006-01-12",1569.7639609310309]
["2006-01-13",1570.0202583372727]
["2006-01-16",1570.2765975895259]
["2006-01-17",1570.6965678398162]
["2006-01-18",1571.1166504110897]
["2006-01-19",1571.5368453333865]
["2006-01-20",1571.9571526367549]
["2006-01-23",1572.377572351251]
["2006-01-24",1572.7981045069396]
["2006-01-25",1573.2187491338925]
["2006-01-26",1573.6395062621903]
["2006-01-27",1574.0603759219221]
["2006-01-30",1574.4813581431833]
["2006-01-31",1574.9024529560793]
["2006-02-01",1575.3236603907228]
["2006-02-02",1575.7449804772339]
["2006-02-03",1576.1664132457415]
["2006-02-06",1576.5879587263826]
["2006-02-07",1577.0096169493015]
["2006-02-08",1577.4313879446518]
["2006-02-09",1577.8532717425944]
["2006-02-10",1578.2752683732976]
["2006-02-13",1578.6973778669394]
["2006-02-14",1579.1196002537044]
["2006-02-15",1579.5419355637862]
["2006-02-16",1579.9011461638695]
["2006-02-17",1580.2604384536201]
["2006-02-20",1580.6198124516154]
["2006-02-21",1580.979268176437]
["2006-02-22",1581.3388056466708]
["2006-02-23",1581.6984248809072]
["2006-02-24",1582.0581258977402]
["2006-03-01",1582.4179087157679]
["2006-03-02",1582.7777733535938]
["2006-03-03",1583.1377198298246]
["2006-03-06",1583.4977481630713]
["2006-03-07",1583.85785837195]
["2006-03-08",1584.2180504750797]
["2006-03-09",1584.5783244910847]
["2006-03-10",1584.9386804385933]
["2006-03-13",1585.2991183362376]
["2006-03-14",1585.6596382026542]
["2006-03-15",1586.0202400564842]
["2006-03-16",1586.3295577200963]
["2006-03-17",1586.6389357091789]
["2006-03-20",1586.948374035497]
["2006-03-21",1587.2578727108178]
["2006-03-22",1587.5674317469116]
["2006-03-23",1587.8770511555499]
["2006-03-24",1588.1867309485071]
["2006-03-27",1588.4964711375601]
["2006-03-28",1588.8062717344874]
["2006-03-29",1589.1161327510704]
["2006-03-30",1589.426054199093]
["2006-03-31",1589.7360360903401]
["2006-04-03",1590.0460784366005]
["2006-04-04",1590.3561812496641]
["2006-04-05",1590.666344541324]
["2006-04-06",1590.9765683233754]
["2006-04-07",1591.2868526076147]
["2006-04-10",1591.5971974058425]
["2006-04-11",1591.9076027298599]
["2006-04-12",1592.2180685914718]
["2006-04-13",1592.5285950024843]
["2006-04-17",1592.8391819747062]
["2006-04-18",1593.0248002320145]
["2006-04-19",1593.2104401199672]
["2006-04-20",1593.3961016410844]
["2006-04-24",1593.5817847978874]
["2006-04-25",1593.7674895928976]
["2006-04-26",1593.9532160286362]
["2006-04-27",1594.1389641076255]
["2006-04-28",1594.3247338323872]
["2006-05-02",1594.5105252054441]
["2006-05-03",1594.6963382293184]
["2006-05-04",1594.8821729065342]
["2006-05-05",1595.0680292396137]
["2006-05-08",1595.2539072310806]
["2006-05-09",1595.4398068834596]
["2006-05-10",1595.6257281992746]
["2006-05-11",1595.8116711810496]
["2006-05-12",1595.9976358313102]
["2006-05-15",1596.1836221525809]
["2006-05-16",1596.2530627900228]
["2006-05-17",1596.322506448422]
["2006-05-18",1596.3919531279096]
["2006-05-19",1596.4614028286169]
["2006-05-22",1596.5308555506754]
["2006-05-23",1596.6003112942167]
["2006-05-24",1596.6697700593725]
["2006-05-25",1596.7392318462737]
["2006-05-26",1596.808696655052]
["2006-05-29",1596.8781644858389]
["2006-05-30",1596.9476353387661]
["2006-05-31",1597.0171092139644]
["2006-06-01",1597.086586111566]
["2006-06-02",1597.156066031702]
["2006-06-05",1597.2255489745039]
["2006-06-06",1597.2950349401035]
["2006-06-07",1597.3645239286323]
["2006-06-08",1597.4340159402211]
["2006-06-09",1597.5035109750022]
["2006-06-12",1597.5730090331065]
["2006-06-13",1597.6425101146663]
["2006-06-14",1597.7120142198125]
["2006-06-16",1597.7815213486767]
["2006-06-19",1597.6215123055501]
["2006-06-20",1597.4615192864503]
["2006-06-21",1597.3015422897727]
["2006-06-22",1597.1415813139124]
["2006-06-23",1596.9816363572652]
["2006-06-26",1596.8217074182271]
["2006-06-27",1596.6617944951936]
["2006-06-28",1596.501897586561]
["2006-06-29",1596.3420166907254]
["2006-06-30",1596.1821518060835]
["2006-07-03",1596.0223029310318]
["2006-07-04",1595.8624700639666]
["2006-07-05",1595.7026532032855]
["2006-07-06",1595.542852347385]
["2006-07-07",1595.3830674946623]
["2006-07-10",1595.2232986435151]
["2006-07-11",1595.0635457923408]
["2006-07-12",1594.9038089395369]
["2006-07-13",1594.7440880835015]
["2006-07-14",1594.5843832226326]
["2006-07-17",1594.4246943553283]
["2006-07-18",1594.5687819922616]
["2006-07-19",1594.7128826503476]
["2006-07-20",1594.8569963307625]
["2006-07-21",1595.0011230346836]
["2006-07-24",1595.1452627632875]
["2006-07-25",1595.2894155177516]
["2006-07-26",1595.4335812992529]
["2006-07-27",1595.5777601089687]
["2006-07-28",1595.7219519480764]
["2006-07-31",1595.8661568177529]
["2006-08-01",1596.0103747191761]
["2006-08-02",1596.1546056535242]
["2006-08-03",1596.2988496219743]
["2006-08-04",1596.4431066257048]
["2006-08-07",1596.5873766658933]
["2006-08-08",1596.7316597437182]
["2006-08-09",1596.8759558603572]
["2006-08-10",1597.020265016989]
["2006-08-11",1597.1645872147919]
["2006-08-14",1597.3089224549451]
["2006-08-15",1597.4532707386261]
["2006-08-16",1597.489577963559]
["2006-08-17",1597.5258860136892]
["2006-08-18",1597.5621948890357]
["2006-08-21",1597.5985045896175]
["2006-08-22",1597.6348151154532]
["2006-08-23",1597.671126466561]
["2006-08-24",1597.7074386429606]
["2006-08-25",1597.7437516446703]
["2006-08-28",1597.7800654717089]
["2006-08-29",1597.8163801240948]
["2006-08-30",1597.8526956018475]
["2006-08-31",1597.8890119049854]
["2006-09-01",1597.9253290335271]
["2006-09-04",1597.9616469874913]
["2006-09-05",1597.9979657668971]
["2006-09-06",1598.034285371763]
["2006-09-08",1598.070605802108]
["2006-09-11",1598.1069270579505]
["2006-09-12",1598.1432491393098]
["2006-09-13",1598.1795720462042]
["2006-09-14",1598.2158957786526]
["2006-09-15",1598.2522203366739]
["2006-09-18",1598.4198944680318]
["2006-09-19",1598.5875861902393]
["2006-09-20",1598.7552955051422]
["2006-09-21",1598.9230224145849]
["2006-09-22",1599.090766920415]
["2006-09-25",1599.2585290244772]
["2006-09-26",1599.4263087286181]
["2006-09-27",1599.5941060346847]
["2006-09-28",1599.7619209445231]
["2006-09-29",1599.92975345998]
["2006-10-02",1600.0976035829026]
["2006-10-03",1600.2654713151385]
["2006-10-04",1600.4333566585346]
["2006-10-05",1600.6012596149392]
["2006-10-06",1600.769180186199]
["2006-10-09",1600.9371183741625]
["2006-10-10",1601.1050741806782]
["2006-10-11",1601.2730476075944]
["2006-10-13",1601.4410386567595]
["2006-10-16",1601.6090473300219]
["2006-10-17",1601.8602233497161]
["2006-10-18",1602.1114387606669]
["2006-10-19",1602.3626935690518]
["2006-10-20",1602.6139877810497]
["2006-10-23",1602.8653214028398]
["2006-10-24",1603.1166944406023]
["2006-10-25",1603.3681069005197]
["2006-10-26",1603.6195587887735]
["2006-10-27",1603.8710501115481]
["2006-10-30",1604.1225808750271]
["2006-10-31",1604.3741510853961]
["2006-11-01",1604.6257607488415]
["2006-11-03",1604.8774098715508]
["2006-11-06",1605.1290984597122]
["2006-11-07",1605.3808265195146]
["2006-11-08",1605.6325940571485]
["2006-11-09",1605.8844010788052]
["2006-11-10",1606.1362475906767]
["2006-11-13",1606.3881335989563]
["2006-11-14",1606.6400591098379]
["2006-11-16",1606.8920241295168]
["2006-11-17",1607.1287939708368]
["2006-11-20",1607.3655986993538]
["2006-11-21",1607.6024383202073]
["2006-11-22",1607.8393128385394]
["2006-11-23",1608.0762222594917]
["2006-11-24",1608.313166588207]
["2006-11-27",1608.5501458298284]
["2006-11-28",1608.7871599895011]
["2006-11-29",1609.0242090723696]
["2006-11-30",1609.2612930835803]
["2006-12-01",1609.4984120282784]
["2006-12-04",1609.7355659116129]
["2006-12-05",1609.9727547387308]
["2006-12-06",1610.2099785147811]
["2006-12-07",1610.4472372449138]
["2006-12-08",1610.6845309342791]
["2006-12-11",1610.9218595880277]
["2006-12-12",1611.1592232113119]
["2006-12-13",1611.3966218092844]
["2006-12-14",1611.6340553870982]
["2006-12-15",1611.8715239499079]
["2006-12-18",1612.2777363624298]
["2006-12-19",1612.6840511457183]
["2006-12-20",1613.0904683255731]
["2006-12-21",1613.496987927798]
["2006-12-22",1613.9036099782061]
["2006-12-26",1614.310334502615]
["2006-12-27",1614.7171615268498]
["2006-12-28",1615.1240910767415]
["2006-12-29",1615.5311231781282]
["2007-01-02",1615.9382578568534]
["2007-01-03",1616.3454951387691]
["2007-01-04",1616.7528350497319]
["2007-01-05",1617.1602776156053]
["2007-01-08",1617.5678228622608]
["2007-01-09",1617.9754708155742]
["2007-01-10",1618.3832215014297]
["2007-01-11",1618.7910749457164]
["2007-01-12",1619.1990311743314]
["2007-01-15",1619.6070902131773]
["2007-01-16",1619.9163793102359]
["2007-01-17",1620.2257274708456]
["2007-01-18",1620.5351347062847]
["2007-01-19",1620.8446010278351]
["2007-01-22",1621.1541264467796]
["2007-01-23",1621.4637109744046]
["2007-01-24",1621.7733546219974]
["2007-01-25",1622.0830574008478]
["2007-01-26",1622.392819322248]
["2007-01-29",1622.7026403974919]
["2007-01-30",1623.0125206378762]
["2007-01-31",1623.3224600546994]
["2007-02-01",1623.6324586592614]
["2007-02-02",1623.9425164628658]
["2007-02-05",1624.2526334768177]
["2007-02-06",1624.5628097124238]
["2007-02-07",1624.8730451809934]
["2007-02-08",1625.1833398938381]
["2007-02-09",1625.4936938622716]
["2007-02-12",1625.8041070976096]
["2007-02-13",1626.1145796111696]
["2007-02-14",1626.4251114142724]
["2007-02-15",1626.7357025182398]
["2007-02-16",1627.1326326072619]
["2007-02-21",1627.5296595488305]
["2007-02-22",1627.9267833665785]
["2007-02-23",1628.3240040841438]
["2007-02-26",1628.7213217251701]
["2007-02-27",1629.1187363133074]
["2007-02-28",1629.5162478722111]
["2007-03-01",1629.9138564255425]
["2007-03-02",1630.3115619969685]
["2007-03-05",1630.7093646101623]
["2007-03-06",1631.1072642888018]
["2007-03-07",1631.5052610565722]
["2007-03-08",1631.9033549371629]
["2007-03-09",1632.3015459542705]
["2007-03-12",1632.6998341315962]
["2007-03-13",1633.0982194928474]
["2007-03-14",1633.4967020617378]
["2007-03-15",1633.8952818619862]
["2007-03-16",1634.182621974285]
["2007-03-19",1634.470012618794]
["2007-03-20",1634.7574538044007]
["2007-03-21",1635.0449455399921]
["2007-03-22",1635.3324878344588]
["2007-03-23",1635.6200806966924]
["2007-03-26",1635.9077241355853]
["2007-03-27",1636.195418160032]
["2007-03-28",1636.483162778929]
["2007-03-29",1636.7709580011735]
["2007-03-30",1637.0588038356655]
["2007-04-02",1637.3467002913048]
["2007-04-03",1637.6346473769943]
["2007-04-04",1637.9226451016373]
["2007-04-05",1638.2106934741403]
["2007-04-09",1638.4987925034095]
["2007-04-10",1638.7869421983539]
["2007-04-11",1639.0751425678832]
["2007-04-12",1639.3633936209096]
["2007-04-13",1639.6516953663465]
["2007-04-16",1639.9400478131081]
["2007-04-17",1640.144806553428]
["2007-04-18",1640.3495908594036]
["2007-04-19",1640.554400734226]
["2007-04-20",1640.7592361810882]
["2007-04-23",1640.9640972031825]
["2007-04-24",1641.1689838037032]
["2007-04-25",1641.3738959858433]
["2007-04-26",1641.5788337527965]
["2007-04-27",1641.7837971077581]
["2007-04-30",1641.9887860539225]
["2007-05-02",1642.1938005944846]
["2007-05-03",1642.3988407326408]
["2007-05-04",1642.6039064715867]
["2007-05-07",1642.8089978145185]
["2007-05-08",1643.0141147646336]
["2007-05-09",1643.2192573251289]
["2007-05-10",1643.4244254992025]
["2007-05-11",1643.6296192900518]
["2007-05-14",1643.8348387008755]
["2007-05-15",1644.0400837348727]
["2007-05-16",1644.2489730866801]
["2007-05-17",1644.457888979666]
["2007-05-18",1644.6668314172027]
["2007-05-21",1644.8758004026629]
["2007-05-22",1645.0847959394196]
["2007-05-23",1645.2938180308465]
["2007-05-24",1645.5028666803178]
["2007-05-25",1645.7119418912075]
["2007-05-28",1645.9210436668907]
["2007-05-29",1646.1301720107429]
["2007-05-30",1646.3393269261392]
["2007-05-31",1646.5485084164566]
["2007-06-01",1646.7577164850704]
["2007-06-04",1646.9669511353593]
["2007-06-05",1647.176212370699]
["2007-06-06",1647.3855001944685]
["2007-06-08",1647.5948146100459]
["2007-06-11",1647.8041556208095]
["2007-06-12",1648.0135232301391]
["2007-06-13",1648.2229174414135]
["2007-06-14",1648.4323382580133]
["2007-06-15",1648.6417856833189]
["2007-06-18",1648.8612119039126]
["2007-06-19",1649.0806673290715]
["2007-06-20",1649.3001519626825]
["2007-06-21",1649.5196658086327]
["2007-06-22",1649.7392088708109]
["2007-06-25",1649.9587811531048]
["2007-06-26",1650.178382659404]
["2007-06-27",1650.3980133935979]
["2007-06-28",1650.6176733595769]
["2007-06-29",1650.8373625612312]
["2007-07-02",1651.0570810024522]
["2007-07-03",1651.276828687131]
["2007-07-04",1651.4966056191604]
["2007-07-05",1651.7164118024327]
["2007-07-06",1651.9362472408416]
["2007-07-09",1652.15611193828]
["2007-07-10",1652.3760058986429]
["2007-07-11",1652.5959291258246]
["2007-07-12",1652.8158816237208]
["2007-07-13",1653.0358633962267]
["2007-07-16",1653.2558744472387]
["2007-07-17",1653.4361213365091]
["2007-07-18",1653.6163878772697]
["2007-07-19",1653.7966740716627]
["2007-07-20",1653.9769799218304]
["2007-07-23",1654.1573054299165]
["2007-07-24",1654.3376505980641]
["2007-07-25",1654.518015428416]
["2007-07-26",1654.6983999231165]
["2007-07-27",1654.8788040843094]
["2007-07-30",1655.0592279141392]
["2007-07-31",1655.2396714147494]
["2007-08-01",1655.4201345882855]
["2007-08-02",1655.600617436892]
["2007-08-03",1655.7811199627133]
["2007-08-06",1655.9616421678959]
["2007-08-07",1656.142184054585]
["2007-08-08",1656.3227456249258]
["2007-08-09",1656.5033268810648]
["2007-08-10",1656.683927825148]
["2007-08-13",1656.8645484593221]
["2007-08-14",1657.0451887857339]
["2007-08-15",1657.2258488065306]
["2007-08-16",1657.5792068845597]
["2007-08-17",1657.9326403065324]
["2007-08-20",1658.2861490885143]
["2007-08-21",1658.6397332465735]
["2007-08-22",1658.9933927967822]
["2007-08-23",1659.3471277552151]
["2007-08-24",1659.7009381379512]
["2007-08-27",1660.054823961073]
["2007-08-28",1660.4087852406658]
["2007-08-29",1660.7628219928183]
["2007-08-30",1661.1169342336239]
["2007-08-31",1661.4711219791777]
["2007-09-03",1661.8253852455794]
["2007-09-04",1662.1797240489313]
["2007-09-05",1662.5341384053404]
["2007-09-06",1662.8886283309155]
["2007-09-10",1663.2431938417701]
["2007-09-11",1663.5978349540203]
["2007-09-12",1663.9525516837866]
["2007-09-13",1664.3073440471921]
["2007-09-14",1664.6622120603636]
["2007-09-17",1665.017155739431]
["2007-09-18",1665.1747902646114]
["2007-09-19",1665.332439713748]
["2007-09-20",1665.4901040882542]
["2007-09-21",1665.6477833895428]
["2007-09-24",1665.8054776190268]
["2007-09-25",1665.9631867781197]
["2007-09-26",1666.1209108682351]
["2007-09-27",1666.2786498907867]
["2007-09-28",1666.4364038471876]
["2007-10-01",1666.5941727388524]
["2007-10-02",1666.7519565671944]
["2007-10-03",1666.909755333628]
["2007-10-04",1667.0675690395678]
["2007-10-05",1667.2253976864279]
["2007-10-08",1667.3832412756226]
["2007-10-09",1667.541099808567]
["2007-10-10",1667.6989732866753]
["2007-10-11",1667.8568617113631]
["2007-10-15",1668.0147650840447]
["2007-10-16",1668.2419069880696]
["2007-10-17",1668.4690798231422]
["2007-10-18",1668.6962835934751]
["2007-10-19",1668.9235183032802]
["2007-10-22",1669.150783956771]
["2007-10-23",1669.3780805581609]
["2007-10-24",1669.6054081116652]
["2007-10-25",1669.832766621498]
["2007-10-26",1670.0601560918749]
["2007-10-29",1670.2875765270121]
["2007-10-30",1670.5150279311263]
["2007-10-31",1670.7425103084342]
["2007-11-01",1670.9700236631541]
["2007-11-05",1671.1975679995041]
["2007-11-06",1671.4251433217037]
["2007-11-07",1671.6527496339716]
["2007-11-08",1671.8803869405276]
["2007-11-09",1672.1080552455935]
["2007-11-12",1672.33575455339]
["2007-11-13",1672.5634848681386]
["2007-11-14",1672.7912461940618]
["2007-11-16",1673.0190385353831]
["2007-11-19",1673.3210848046517]
["2007-11-20",1673.623185605248]
["2007-11-21",1673.9253409470164]
["2007-11-22",1674.2275508398043]
["2007-11-23",1674.5298152934597]
["2007-11-26",1674.8321343178336]
["2007-11-27",1675.1345079227779]
["2007-11-28",1675.4369361181461]
["2007-11-29",1675.7394189137949]
["2007-11-30",1676.0419563195815]
["2007-12-03",1676.3445483453645]
["2007-12-04",1676.6471950010055]
["2007-12-05",1676.9498962963678]
["2007-12-06",1677.2526522413152]
["2007-12-07",1677.5554628457151]
["2007-12-10",1677.8583281194344]
["2007-12-11",1678.1612480723441]
["2007-12-12",1678.4642227143156]
["2007-12-13",1678.7672520552223]
["2007-12-14",1679.0703361049398]
["2007-12-17",1679.3734748733452]
["2007-12-18",1680.0254115433167]
["2007-12-19",1680.6776012966127]
["2007-12-20",1681.3300442314805]
["2007-12-21",1681.9827404462058]
["2007-12-24",1682.635690039112]
["2007-12-26",1683.2888931085618]
["2007-12-27",1683.9423497529547]
["2007-12-28",1684.5960600707297]
["2007-12-31",1685.250024160363]
["2008-01-02",1685.9042421203694]
["2008-01-03",1686.5587140493024]
["2008-01-04",1687.2134400457528]
["2008-01-07",1687.8684202083502]
["2008-01-08",1688.5236546357635]
["2008-01-09",1689.1791434266975]
["2008-01-10",1689.8348866798974]
["2008-01-11",1690.490884494146]
["2008-01-14",1691.1471369682647]
["2008-01-15",1691.8036442011125]
["2008-01-16",1692.2375427301279]
["2008-01-17",1692.6715525415218]
["2008-01-18",1693.105673663835]
["2008-01-21",1693.5399061256153]
["2008-01-22",1693.9742499554181]
["2008-01-23",1694.4087051818065]
["2008-01-24",1694.8432718333497]
["2008-01-25",1695.2779499386254]
["2008-01-28",1695.7127395262185]
["2008-01-29",1696.1476406247209]
["2008-01-30",1696.5826532627316]
["2008-01-31",1697.0177774688573]
["2008-02-01",1697.4530132717121]
["2008-02-06",1697.8883606999175]
["2008-02-07",1698.323819782102]
["2008-02-08",1698.7593905469014]
["2008-02-11",1699.1950730229594]
["2008-02-12",1699.6308672389266]
["2008-02-13",1700.0667732234608]
["2008-02-14",1700.5027910052277]
["2008-02-15",1700.9389206128999]
["2008-02-18",1701.3349650503585]
["2008-02-19",1701.7311017022962]
["2008-02-20",1702.1273305901843]
["2008-02-21",1702.5236517354981]
["2008-02-22",1702.9200651597198]
["2008-02-25",1703.3165708843346]
["2008-02-26",1703.7131689308342]
["2008-02-27",1704.1098593207141]
["2008-02-28",1704.5066420754758]
["2008-02-29",1704.9035172166257]
["2008-03-03",1705.3004847656744]
["2008-03-04",1705.6975447441382]
["2008-03-05",1706.0946971735386]
["2008-03-06",1706.4919420754015]
["2008-03-07",1706.8892794712576]
["2008-03-10",1707.2867093826437]
["2008-03-11",1707.684231831101]
["2008-03-12",1708.0818468381754]
["2008-03-13",1708.4795544254184]
["2008-03-14",1708.8773546143857]
["2008-03-17",1709.2752474266392]
["2008-03-18",1709.6846278858438]
["2008-03-19",1710.0941063938326]
["2008-03-20",1710.5036829740895]
["2008-03-24",1710.9133576501029]
["2008-03-25",1711.323130445367]
["2008-03-26",1711.7330013833823]
["2008-03-27",1712.1429704876543]
["2008-03-28",1712.5530377816947]
["2008-03-31",1712.9632032890199]
["2008-04-01",1713.3734670331528]
["2008-04-02",1713.7838290376214]
["2008-04-03",1714.19428932596]
["2008-04-04",1714.6048479217079]
["2008-04-07",1715.0155048484105]
["2008-04-08",1715.426260129618]
["2008-04-09",1715.8371137888871]
["2008-04-10",1716.2480658497796]
["2008-04-11",1716.6591163358642]
["2008-04-14",1717.070265270713]
["2008-04-15",1717.4815126779058]
["2008-04-16",1717.9525308203044]
["2008-04-17",1718.4236781391101]
["2008-04-18",1718.8949546697484]
["2008-04-22",1719.3663604476567]
["2008-04-23",1719.8378955082806]
["2008-04-24",1720.3095598870755]
["2008-04-25",1720.7813536195072]
["2008-04-28",1721.2532767410505]
["2008-04-29",1721.7253292871908]
["2008-04-30",1722.1975112934219]
["2008-05-02",1722.669822795249]
["2008-05-05",1723.1422638281858]
["2008-05-06",1723.6148344277563]
["2008-05-07",1724.0875346294933]
["2008-05-08",1724.5603644689413]
["2008-05-09",1725.0333239816523]
["2008-05-12",1725.506412,0.55000000000000004]
["2008-05-13",1725.9796309999999,0.55000000000000004]
["2008-05-14",1726.45298,0.55000000000000004]
["2008-05-15",1726.926459,0.55000000000000004]
["2008-05-16",1727.303911,0.46]
["2008-05-19",1727.6814469999999,0.46]
["2008-05-20",1728.0590649999999,0.46]
["2008-05-21",1728.436766,0.46]
["2008-05-23",1728.8145489999999,0.46]
["2008-05-26",1729.1924140000001,0.46]
["2008-05-27",1729.570363,0.46]
["2008-05-28",1729.9483929999999,0.46]
["2008-05-29",1731.6545390000001,0.64]
["2008-05-30",1732.1806790000001,0.64]
["2008-06-02",1732.7069799999999,0.64]
["2008-06-03",1733.23344,0.64]
["2008-06-04",1733.760061,0.64]
["2008-06-05",1734.2868410000001,0.64]
["2008-06-06",1734.8137810000001,0.64]
["2008-06-09",1735.340882,0.64]
["2008-06-10",1735.8681429999999,0.64]
["2008-06-11",1738.6148020000001,0.79]
["2008-06-12",1739.2664689999999,0.79]
["2008-06-13",1739.9183800000001,0.79]
["2008-06-16",1740.5705359999999,0.79]
["2008-06-17",1741.02521,0.55000000000000004]
["2008-06-18",1741.480002,0.55000000000000004]
["2008-06-19",1741.9349139999999,0.55000000000000004]
["2008-06-20",1742.389944,0.55000000000000004]
["2008-06-23",1742.845094,0.55000000000000004]
["2008-06-24",1743.300362,0.55000000000000004]
["2008-06-25",1743.7557489999999,0.55000000000000004]
["2008-06-26",1745.5980950000001,0.76]
["2008-06-27",1746.2275609999999,0.76]
["2008-06-30",1746.8572529999999,0.76]
["2008-07-01",1747.4871720000001,0.76]
["2008-07-02",1748.117319,0.76]
["2008-07-03",1748.7476919999999,0.76]
["2008-07-04",1749.378293,0.76]
["2008-07-07",1750.0091219999999,0.76]
["2008-07-08",1750.640177,0.76]
["2008-07-09",1751.271461,0.76]
["2008-07-10",1751.6066760000001,0.74]
["2008-07-11",1752.2218419999999,0.74]
["2008-07-14",1752.837225,0.74]
["2008-07-15",1753.452824,0.74]
["2008-07-16",1753.961982,0.67]
["2008-07-17",1754.4712890000001,0.67]
["2008-07-18",1754.9807430000001,0.67]
["2008-07-21",1755.490346,0.67]
["2008-07-22",1756.000096,0.67]
["2008-07-23",1756.5099949999999,0.67]
["2008-07-24",1757.020041,0.67]
["2008-07-25",1757.0443130000001,0.59]
["2008-07-28",1757.4937660000001,0.59]
["2008-07-29",1757.943334,0.59]
["2008-07-30",1758.3930170000001,0.59]
["2008-07-31",1758.842815,0.59]
["2008-08-01",1759.292729,0.59]
["2008-08-04",1759.742757,0.59]
["2008-08-05",1760.1929,0.59]
["2008-08-06",1760.643159,0.59]
["2008-08-07",1761.093533,0.59]
["2008-08-08",1760.7191680000001,0.53]
["2008-08-11",1761.1237349999999,0.53]
["2008-08-12",1761.5283959999999,0.53]
["2008-08-13",1761.933149,0.53]
["2008-08-14",1762.337996,0.53]
["2008-08-15",1762.7429360000001,0.53]
["2008-08-18",1763.069696,0.39]
["2008-08-19",1763.396516,0.39]
["2008-08-20",1763.7233980000001,0.39]
["2008-08-21",1764.0503389999999,0.39]
["2008-08-22",1764.377342,0.39]
["2008-08-25",1764.3024969999999,0.31]
["2008-08-26",1764.5625580000001,0.31]
["2008-08-27",1764.8226569999999,0.31]
["2008-08-28",1765.0827939999999,0.31]
["2008-08-29",1765.3429699999999,0.31]
["2008-09-01",1765.6031849999999,0.31]
["2008-09-02",1765.863437,0.31]
["2008-09-03",1766.1237289999999,0.31]
["2008-09-04",1766.3840580000001,0.31]
["2008-09-05",1766.267345,0.28000000000000003]
["2008-09-08",1766.5025559999999,0.28000000000000003]
["2008-09-09",1766.737799,0.28000000000000003]
["2008-09-10",1766.973072,0.28000000000000003]
["2008-09-11",1767.2083769999999,0.28000000000000003]
["2008-09-12",1767.443714,0.28000000000000003]
["2008-09-15",1767.6790820000001,0.28000000000000003]
["2008-09-16",1767.9277959999999,0.31]
["2008-09-17",1768.176545,0.31]
["2008-09-18",1768.4253289999999,0.31]
["2008-09-19",1768.6741489999999,0.31]
["2008-09-22",1768.9230030000001,0.31]
["2008-09-23",1769.1718920000001,0.31]
["2008-09-24",1769.4208160000001,0.31]
["2008-09-25",1769.028045,0.21]
["2008-09-26",1769.196737,0.21]
["2008-09-29",1769.365446,0.21]
["2008-09-30",1769.534171,0.21]
["2008-10-01",1769.702912,0.21]
["2008-10-02",1769.8716690000001,0.21]
["2008-10-03",1770.040442,0.21]
["2008-10-06",1770.2092319999999,0.21]
["2008-10-07",1770.3780369999999,0.21]
["2008-10-08",1771.229108,0.26]
["2008-10-09",1771.4381550000001,0.26]
["2008-10-10",1771.6472269999999,0.26]
["2008-10-13",1771.856323,0.26]
["2008-10-14",1772.0654440000001,0.26]
["2008-10-15",1772.27459,0.26]
["2008-10-16",1772.5898990000001,0.41]
["2008-10-17",1772.905264,0.41]
["2008-10-20",1773.2206859999999,0.41]
["2008-10-21",1773.5361640000001,0.41]
["2008-10-22",1773.8516970000001,0.41]
["2008-10-23",1774.167287,0.41]
["2008-10-24",1774.3753549999999,0.39]
["2008-10-27",1774.6756680000001,0.39]
["2008-10-28",1774.9760309999999,0.39]
["2008-10-29",1775.276445,0.39]
["2008-10-30",1775.57691,0.39]
["2008-10-31",1775.877426,0.39]
["2008-11-03",1776.177993,0.39]
["2008-11-04",1776.478611,0.39]
["2008-11-05",1776.7792790000001,0.39]
["2008-11-06",1777.079999,0.39]
["2008-11-07",1778.1672590000001,0.45]
["2008-11-10",1778.514496,0.45]
["2008-11-11",1778.861801,0.45]
["2008-11-12",1779.209173,0.45]
["2008-11-13",1779.5566140000001,0.45]
["2008-11-14",1779.9041219999999,0.45]
["2008-11-17",1780.2517,0.45]
["2008-11-18",1780.7045680000001,0.51]
["2008-11-19",1781.157551,0.51]
["2008-11-20",1781.610649,0.51]
["2008-11-21",1782.0638630000001,0.51]
["2008-11-24",1782.517192,0.51]
["2008-11-25",1782.9706369999999,0.51]
["2008-11-26",1783.4241959999999,0.51]
["2008-11-27",1783.8068760000001,0.5]
["2008-11-28",1784.2517720000001,0.5]
["2008-12-01",1784.6967790000001,0.5]
["2008-12-02",1785.141897,0.5]
["2008-12-03",1785.5871259999999,0.5]
["2008-12-04",1786.0324660000001,0.5]
["2008-12-05",1784.736404,0.36]
["2008-12-08",1785.057172,0.36]
["2008-12-09",1785.3779970000001,0.36]
["2008-12-10",1785.698881,0.36]
["2008-12-11",1786.019822,0.36]
["2008-12-12",1786.3408199999999,0.36]
["2008-12-15",1786.661877,0.36]
["2008-12-16",1787.09473,0.51]
["2008-12-17",1787.5276879999999,0.51]
["2008-12-18",1787.9607510000001,0.51]
["2008-12-19",1788.3939190000001,0.51]
["2008-12-22",1788.106352,0.34]
["2008-12-23",1788.395387,0.34]
["2008-12-24",1788.684469,0.34]
["2008-12-26",1788.973598,0.34]
["2008-12-29",1789.262774,0.34]
["2008-12-30",1789.5519959999999,0.34]
["2008-12-31",1789.841265,0.34]
["2009-01-02",1790.13058,0.34]
["2009-01-05",1790.4199430000001,0.34]
["2009-01-06",1790.7093520000001,0.34]
["2009-01-07",1790.9988080000001,0.34]
["2009-01-08",1791.288311,0.34]
["2009-01-09",1790.7118760000001,0.28000000000000003]
["2009-01-12",1790.9503970000001,0.28000000000000003]
["2009-01-13",1791.1889490000001,0.28000000000000003]
["2009-01-14",1791.4275339999999,0.28000000000000003]
["2009-01-15",1791.66615,0.28000000000000003]
["2009-01-16",1791.966944,0.37]
["2009-01-19",1792.2677900000001,0.37]
["2009-01-20",1792.5686860000001,0.37]
["2009-01-21",1792.8696319999999,0.37]
["2009-01-22",1793.170629,0.37]
["2009-01-23",1793.4716759999999,0.37]
["2009-01-26",1794.0001999999999,0.41]
["2009-01-27",1794.3338839999999,0.41]
["2009-01-28",1794.6676299999999,0.41]
["2009-01-29",1795.001438,0.41]
["2009-01-30",1795.3353079999999,0.41]
["2009-02-02",1795.6692399999999,0.41]
["2009-02-03",1796.0032349999999,0.41]
["2009-02-04",1796.3372910000001,0.41]
["2009-02-05",1796.6714099999999,0.41]
["2009-02-06",1797.914031,0.48]
["2009-02-09",1798.3052459999999,0.48]
["2009-02-10",1798.6965459999999,0.48]
["2009-02-11",1799.0879319999999,0.48]
["2009-02-12",1799.479403,0.48]
["2009-02-13",1799.870958,0.48]
["2009-02-16",1800.2626,0.48]
["2009-02-17",1800.900766,0.64]
["2009-02-18",1801.5391589999999,0.64]
["2009-02-19",1802.1777790000001,0.64]
["2009-02-20",1802.8166249999999,0.64]
["2009-02-25",1803.156968,0.57999999999999996]
["2009-02-26",1803.7364,0.57999999999999996]
["2009-02-27",1804.316018,0.57999999999999996]
["2009-03-02",1804.895822,0.57999999999999996]
["2009-03-03",1805.475813,0.57999999999999996]
["2009-03-04",1806.0559900000001,0.57999999999999996]
["2009-03-05",1806.6363530000001,0.57999999999999996]
["2009-03-06",1807.216903,0.57999999999999996]
["2009-03-09",1807.79764,0.57999999999999996]
["2009-03-10",1808.378563,0.57999999999999996]
["2009-03-11",1808.51154,0.55000000000000004]
["2009-03-12",1809.0628119999999,0.55000000000000004]
["2009-03-13",1809.614251,0.55000000000000004]
["2009-03-16",1810.165859,0.55000000000000004]
["2009-03-17",1810.415489,0.28999999999999998]
["2009-03-18",1810.665154,0.28999999999999998]
["2009-03-19",1810.9148540000001,0.28999999999999998]
["2009-03-20",1811.1645880000001,0.28999999999999998]
["2009-03-23",1811.414356,0.28999999999999998]
["2009-03-24",1811.6641589999999,0.28999999999999998]
["2009-03-25",1811.9139970000001,0.28999999999999998]
["2009-03-26",1811.4753040000001,0.19]
["2009-03-27",1811.6390510000001,0.19]
["2009-03-30",1811.802813,0.19]
["2009-03-31",1811.96659,0.19]
["2009-04-01",1812.1303820000001,0.19]
["2009-04-02",1812.2941880000001,0.19]
["2009-04-03",1812.4580100000001,0.19]
["2009-04-06",1812.621846,0.19]
["2009-04-07",1812.785697,0.19]
["2009-04-08",1813.0933090000001,0.2]
["2009-04-09",1813.2656589999999,0.2]
["2009-04-13",1813.438026,0.2]
["2009-04-14",1813.6104089999999,0.2]
["2009-04-15",1813.782809,0.2]
["2009-04-16",1814.153912,0.41]
["2009-04-17",1814.525091,0.41]
["2009-04-20",1814.896346,0.41]
["2009-04-22",1815.267677,0.41]
["2009-04-23",1815.6390839999999,0.41]
["2009-04-24",1816.010567,0.41]
["2009-04-27",1816.508746,0.43]
["2009-04-28",1816.8985,0.43]
["2009-04-29",1817.288337,0.43]
["2009-04-30",1817.6782579999999,0.43]
["2009-05-04",1818.0682629999999,0.43]
["2009-05-05",1818.4583520000001,0.43]
["2009-05-06",1818.848524,0.43]
["2009-05-07",1819.2387799999999,0.43]
["2009-05-08",1820.309845,0.48]
["2009-05-11",1820.745815,0.48]
["2009-05-12",1821.1818900000001,0.48]
["2009-05-13",1821.6180690000001,0.48]
["2009-05-14",1822.0543520000001,0.48]
["2009-05-15",1822.49074,0.48]
["2009-05-18",1822.8091460000001,0.35]
["2009-05-19",1823.1276089999999,0.35]
["2009-05-20",1823.4461269999999,0.35]
["2009-05-21",1823.7647010000001,0.35]
["2009-05-22",1824.0833299999999,0.35]
["2009-05-25",1824.838223,0.43]
["2009-05-26",1825.2297639999999,0.43]
["2009-05-27",1825.6213889999999,0.43]
["2009-05-28",1826.0130979999999,0.43]
["2009-05-29",1826.4048909999999,0.43]
["2009-06-01",1826.796769,0.43]
["2009-06-02",1827.1887300000001,0.43]
["2009-06-03",1827.5807749999999,0.43]
["2009-06-04",1827.9729050000001,0.43]
["2009-06-05",1828.365119,0.43]
["2009-06-08",1828.7574159999999,0.43]
["2009-06-09",1829.1497979999999,0.43]
["2009-06-10",1830.197866,0.47]
["2009-06-12",1830.626994,0.47]
["2009-06-15",1831.056223,0.47]
["2009-06-16",1831.272352,0.26]
["2009-06-17",1831.488507,0.26]
["2009-06-18",1831.7046869999999,0.26]
["2009-06-19",1831.920893,0.26]
["2009-06-22",1832.137125,0.26]
["2009-06-23",1832.353382,0.26]
["2009-06-24",1832.569665,0.26]
["2009-06-25",1833.1182899999999,0.31]
["2009-06-26",1833.376211,0.31]
["2009-06-29",1833.6341689999999,0.31]
["2009-06-30",1833.892163,0.31]
["2009-07-01",1834.1501940000001,0.31]
["2009-07-02",1834.408261,0.31]
["2009-07-03",1834.6663639999999,0.31]
["2009-07-06",1834.924503,0.31]
["2009-07-07",1835.182679,0.31]
["2009-07-08",1836.14625,0.36]
["2009-07-09",1836.4461040000001,0.36]
["2009-07-10",1836.746007,0.36]
["2009-07-13",1837.0459579999999,0.36]
["2009-07-14",1837.345959,0.36]
["2009-07-15",1837.646009,0.36]
["2009-07-16",1837.9729480000001,0.41]
["2009-07-17",1838.2999460000001,0.41]
["2009-07-20",1838.6270019999999,0.41]
["2009-07-21",1838.954117,0.41]
["2009-07-22",1839.281289,0.41]
["2009-07-23",1839.60852,0.41]
["2009-07-24",1839.9358090000001,0.41]
["2009-07-27",1839.434084,0.28000000000000003]
["2009-07-28",1839.6577159999999,0.28000000000000003]
["2009-07-29",1839.8813749999999,0.28000000000000003]
["2009-07-30",1840.105061,0.28000000000000003]
["2009-07-31",1840.328775,0.28000000000000003]
["2009-08-03",1840.5525150000001,0.28000000000000003]
["2009-08-04",1840.7762829999999,0.28000000000000003]
["2009-08-05",1841.000078,0.28000000000000003]
["2009-08-06",1841.2239,0.28000000000000003]
["2009-08-07",1840.9043369999999,0.24]
["2009-08-10",1841.096184,0.24]
["2009-08-11",1841.2880500000001,0.24]
["2009-08-12",1841.479936,0.24]
["2009-08-13",1841.671842,0.24]
["2009-08-14",1841.863769,0.24]
["2009-08-17",1842.055715,0.24]
["2009-08-18",1842.2673199999999,0.23]
["2009-08-19",1842.4789490000001,0.23]
["2009-08-20",1842.690603,0.23]
["2009-08-21",1842.902282,0.23]
["2009-08-24",1843.1139840000001,0.23]
["2009-08-25",1843.325711,0.23]
["2009-08-26",1843.3443159999999,0.2]
["2009-08-27",1843.528476,0.2]
["2009-08-28",1843.7126539999999,0.2]
["2009-08-31",1843.8968500000001,0.2]
["2009-09-01",1844.0810650000001,0.2]
["2009-09-02",1844.265298,0.2]
["2009-09-03",1844.44955,0.2]
["2009-09-04",1844.63382,0.2]
["2009-09-08",1844.8181079999999,0.2]
["2009-09-09",1845.0024149999999,0.2]
["2009-09-10",1844.4033710000001,0.15]
["2009-09-11",1844.5415620000001,0.15]
["2009-09-14",1844.6797630000001,0.15]
["2009-09-15",1844.8179749999999,0.15]
["2009-09-16",1845.037335,0.25]
["2009-09-17",1845.256721,0.25]
["2009-09-18",1845.4761329999999,0.25]
["2009-09-21",1845.6955720000001,0.25]
["2009-09-22",1845.9150360000001,0.25]
["2009-09-23",1846.1345269999999,0.25]
["2009-09-24",1846.354043,0.25]
["2009-09-25",1846.503414,0.24]
["2009-09-28",1846.7142019999999,0.24]
["2009-09-29",1846.9250139999999,0.24]
["2009-09-30",1847.135851,0.24]
["2009-10-01",1847.3467109999999,0.24]
["2009-10-02",1847.557595,0.24]
["2009-10-05",1847.7685039999999,0.24]
["2009-10-06",1847.9794360000001,0.24]
["2009-10-07",1848.1903930000001,0.24]
["2009-10-08",1848.401959,0.24]
["2009-10-09",1848.6129980000001,0.24]
["2009-10-13",1848.8240619999999,0.24]
["2009-10-14",1849.035149,0.24]
["2009-10-15",1849.2462619999999,0.24]
["2009-10-16",1849.5451800000001,0.34]
["2009-10-19",1849.8441459999999,0.34]
["2009-10-20",1850.143161,0.34]
["2009-10-21",1850.4422239999999,0.34]
["2009-10-22",1850.7413349999999,0.34]
["2009-10-23",1851.040495,0.34]
["2009-10-26",1850.8475550000001,0.26]
["2009-10-27",1851.0764240000001,0.26]
["2009-10-28",1851.3053219999999,0.26]
["2009-10-29",1851.5342470000001,0.26]
["2009-10-30",1851.7632020000001,0.26]
["2009-11-03",1851.992184,0.26]
["2009-11-04",1852.2211950000001,0.26]
["2009-11-05",1852.4502339999999,0.26]
["2009-11-06",1852.679302,0.26]
["2009-11-09",1852.908398,0.26]
["2009-11-10",1853.137522,0.26]
["2009-11-11",1853.6833939999999,0.28000000000000003]
["2009-11-12",1853.9302130000001,0.28000000000000003]
["2009-11-13",1854.1770650000001,0.28000000000000003]
["2009-11-16",1854.423951,0.28000000000000003]
["2009-11-17",1854.7061000000001,0.32]
["2009-11-18",1854.988292,0.32]
["2009-11-19",1855.2705269999999,0.32]
["2009-11-20",1855.552805,0.32]
["2009-11-23",1855.8351259999999,0.32]
["2009-11-24",1856.1174900000001,0.32]
["2009-11-25",1856.399897,0.32]
["2009-11-26",1856.6823460000001,0.32]
["2009-11-27",1857.5993370000001,0.4]
["2009-11-30",1857.9524939999999,0.4]
["2009-12-01",1858.305717,0.4]
["2009-12-02",1858.6590080000001,0.4]
["2009-12-03",1859.012365,0.4]
["2009-12-04",1859.3657900000001,0.4]
["2009-12-07",1859.719282,0.4]
["2009-12-08",1860.0728409999999,0.4]
["2009-12-09",1860.578387,0.41]
["2009-12-10",1860.9410479999999,0.41]
["2009-12-11",1861.30378,0.41]
["2009-12-14",1861.6665820000001,0.41]
["2009-12-15",1862.0294550000001,0.41]
["2009-12-16",1862.3481139999999,0.36]
["2009-12-17",1862.666827,0.36]
["2009-12-18",1862.9855950000001,0.36]
["2009-12-21",1863.3044179999999,0.36]
["2009-12-22",1863.623296,0.36]
["2009-12-23",1863.942227,0.36]
["2009-12-24",1864.2612140000001,0.36]
["2009-12-28",1864.5802550000001,0.36]
["2009-12-29",1864.899351,0.36]
["2009-12-30",1865.2185010000001,0.36]
["2009-12-31",1865.5377060000001,0.36]
["2010-01-04",1865.8569649999999,0.36]
["2010-01-05",1866.176279,0.36]
["2010-01-06",1866.4956480000001,0.36]
["2010-01-07",1866.8150720000001,0.36]
["2010-01-08",1867.13455,0.36]
["2010-01-11",1867.454082,0.36]
["2010-01-12",1867.77367,0.36]
["2010-01-13",1868.259517,0.37]
["2010-01-14",1868.5879910000001,0.37]
["2010-01-15",1868.9165250000001,0.37]
["2010-01-18",1869.4401310000001,0.59]
["2010-01-19",1869.9638849999999,0.59]
["2010-01-20",1870.4877859999999,0.59]
["2010-01-21",1871.011833,0.59]
["2010-01-22",1871.5360270000001,0.59]
["2010-01-25",1872.485637,0.67]
["2010-01-26",1873.0811510000001,0.67]
["2010-01-27",1873.6768549999999,0.67]
["2010-01-28",1874.2727480000001,0.67]
["2010-01-29",1874.8688299999999,0.67]
["2010-02-01",1875.465103,0.67]
["2010-02-02",1876.061565,0.67]
["2010-02-03",1876.658216,0.67]
["2010-02-04",1877.255058,0.67]
["2010-02-05",1878.9170349999999,0.75]
["2010-02-08",1879.5856349999999,0.75]
["2010-02-09",1880.254473,0.75]
["2010-02-10",1880.9235490000001,0.75]
["2010-02-11",1881.5928630000001,0.75]
["2010-02-12",1882.262416,0.75]
["2010-02-17",1882.932206,0.75]
["2010-02-18",1883.620471,0.66]
["2010-02-19",1884.3089890000001,0.66]
["2010-02-22",1884.997758,0.66]
["2010-02-23",1885.6867789999999,0.66]
["2010-02-24",1887.000452,0.78]
["2010-02-25",1887.815155,0.78]
["2010-02-26",1888.6302109999999,0.78]
["2010-03-01",1889.445618,0.78]
["2010-03-02",1890.261377,0.78]
["2010-03-03",1891.0774879999999,0.78]
["2010-03-04",1891.8939519999999,0.78]
["2010-03-05",1892.7092379999999,0.78]
["2010-03-08",1893.5262789999999,0.78]
["2010-03-09",1894.343672,0.78]
["2010-03-10",1895.1614179999999,0.78]
["2010-03-11",1895.979517,0.78]
["2010-03-12",1896.7979700000001,0.78]
["2010-03-15",1897.6167760000001,0.78]
["2010-03-16",1897.9525470000001,0.39]
["2010-03-17",1898.2883770000001,0.39]
["2010-03-18",1898.6242669999999,0.39]
["2010-03-19",1898.9602170000001,0.39]
["2010-03-22",1899.296225,0.39]
["2010-03-23",1899.632294,0.39]
["2010-03-24",1900.63058,0.5]
["2010-03-25",1901.061514,0.5]
["2010-03-26",1901.4925450000001,0.5]
["2010-03-29",1901.923675,0.5]
["2010-03-30",1902.354902,0.5]
["2010-03-31",1902.7862270000001,0.5]
["2010-04-01",1903.21765,0.5]
["2010-04-05",1903.649171,0.5]
["2010-04-06",1904.0807890000001,0.5]
["2010-04-07",1904.5125049999999,0.5]
["2010-04-08",1905.2360839999999,0.52]
["2010-04-09",1905.68523,0.52]
["2010-04-12",1906.1344819999999,0.52]
["2010-04-13",1906.58384,0.52]
["2010-04-14",1907.033304,0.52]
["2010-04-15",1907.4828749999999,0.52]
["2010-04-16",1907.908835,0.47]
["2010-04-19",1908.3348900000001,0.47]
["2010-04-20",1908.761041,0.47]
["2010-04-22",1909.2958590000001,0.5]
["2010-04-23",1909.7493750000001,0.5]
["2010-04-26",1910.202998,0.5]
["2010-04-27",1910.656729,0.5]
["2010-04-28",1911.1105669999999,0.5]
["2010-04-29",1911.5645139999999,0.5]
["2010-04-30",1912.018568,0.5]
["2010-05-03",1912.47273,0.5]
["2010-05-04",1912.9269999999999,0.5]
["2010-05-05",1913.381378,0.5]
["2010-05-06",1913.8358639999999,0.5]
["2010-05-07",1915.2448649999999,0.56999999999999995]
["2010-05-10",1915.763453,0.56999999999999995]
["2010-05-11",1916.282181,0.56999999999999995]
["2010-05-12",1916.80105,0.56999999999999995]
["2010-05-13",1917.3200589999999,0.56999999999999995]
["2010-05-14",1917.8392080000001,0.56999999999999995]
["2010-05-17",1918.3584989999999,0.56999999999999995]
["2010-05-18",1918.789209,0.45]
["2010-05-19",1919.2200170000001,0.45]
["2010-05-20",1919.6509209999999,0.45]
["2010-05-21",1920.1965970000001,0.48]
["2010-05-24",1920.656397,0.48]
["2010-05-25",1921.1163059999999,0.48]
["2010-05-26",1921.5763260000001,0.48]
["2010-05-27",1922.036456,0.48]
["2010-05-28",1922.496697,0.48]
["2010-05-31",1922.9570470000001,0.48]
["2010-06-01",1923.417508,0.48]
["2010-06-02",1923.8780790000001,0.48]
["2010-06-04",1924.3387600000001,0.48]
["2010-06-07",1924.7995519999999,0.48]
["2010-06-08",1925.260454,0.48]
["2010-06-09",1924.955361,0.43]
["2010-06-10",1925.3684169999999,0.43]
["2010-06-11",1925.7815619999999,0.43]
["2010-06-14",1926.1947950000001,0.43]
["2010-06-15",1926.6081180000001,0.43]
["2010-06-16",1926.809315,0.23]
["2010-06-17",1927.0105329999999,0.23]
["2010-06-18",1927.211773,0.23]
["2010-06-21",1927.413033,0.23]
["2010-06-22",1927.6143139999999,0.23]
["2010-06-23",1927.2908649999999,0.13]
["2010-06-24",1927.4046800000001,0.13]
["2010-06-25",1927.518501,0.13]
["2010-06-28",1927.632329,0.13]
["2010-06-29",1927.7461639999999,0.13]
["2010-06-30",1927.8600060000001,0.13]
["2010-07-01",1927.9738540000001,0.13]
["2010-07-02",1928.08771,0.13]
["2010-07-05",1928.2015710000001,0.13]
["2010-07-06",1928.3154400000001,0.13]
["2010-07-07",1926.6081180000001,0]
["2010-07-08",1926.6081180000001,0]
["2010-07-09",1926.6081180000001,0]
["2010-07-12",1926.6081180000001,0]
["2010-07-13",1926.6081180000001,0]
["2010-07-14",1926.6081180000001,0]
["2010-07-15",1926.6081180000001,0]
["2010-07-16",1926.783097,0.2]
["2010-07-19",1926.9580920000001,0.2]
["2010-07-20",1927.1331029999999,0.2]
["2010-07-21",1926.748212,0.04]
["2010-07-22",1926.7832370000001,0.04]
["2010-07-23",1926.818262,0.04]
["2010-07-26",1926.8532889999999,0.04]
["2010-07-27",1926.888316,0.04]
["2010-07-28",1926.9233429999999,0.04]
["2010-07-29",1926.9583720000001,0.04]
["2010-07-30",1926.9934009999999,0.04]
["2010-08-02",1927.0284300000001,0.04]
["2010-08-03",1927.0634600000001,0.04]
["2010-08-04",1927.098491,0.04]
["2010-08-05",1927.133523,0.04]
["2010-08-06",1926.7477490000001,0.01]
["2010-08-09",1926.756476,0.01]
["2010-08-10",1926.7652029999999,0.01]
["2010-08-11",1926.7739309999999,0.01]
["2010-08-12",1926.7826580000001,0.01]
["2010-08-13",1926.7913860000001,0.01]
["2010-08-16",1926.800113,0.01]
["2010-08-17",1927.0200669999999,0.24]
["2010-08-18",1927.240047,0.24]
["2010-08-19",1927.460051,0.24]
["2010-08-20",1927.680081,0.24]
["2010-08-23",1927.212857,0.09]
["2010-08-24",1927.2954159999999,0.09]
["2010-08-25",1927.3779790000001,0.09]
["2010-08-26",1927.460546,0.09]
["2010-08-27",1927.5431160000001,0.09]
["2010-08-30",1927.625689,0.09]
["2010-08-31",1927.708267,0.09]
["2010-09-01",1927.790847,0.09]
["2010-09-02",1927.873431,0.09]
["2010-09-03",1927.956019,0.09]
["2010-09-06",1928.0386109999999,0.09]
["2010-09-08",1928.1212049999999,0.09]
["2010-09-09",1927.421789,0.04]
["2010-09-10",1927.458365,0.04]
["2010-09-13",1927.4949409999999,0.04]
["2010-09-14",1927.531518,0.04]
["2010-09-15",1927.568096,0.04]
["2010-09-16",1927.9254089999999,0.39]
["2010-09-17",1928.2827890000001,0.39]
["2010-09-20",1928.640236,0.39]
["2010-09-21",1928.997748,0.39]
["2010-09-22",1929.6298159999999,0.45]
["2010-09-23",1930.0424250000001,0.45]
["2010-09-24",1930.455121,0.45]
["2010-09-27",1930.8679070000001,0.45]
["2010-09-28",1931.28078,0.45]
["2010-09-29",1931.6937419999999,0.45]
["2010-09-30",1932.106792,0.45]
["2010-10-01",1932.5199299999999,0.45]
["2010-10-04",1932.9331560000001,0.45]
["2010-10-05",1933.3464710000001,0.45]
["2010-10-06",1933.759875,0.45]
["2010-10-07",1934.1708659999999,0.45]
["2010-10-08",1934.5842889999999,0.45]
["2010-10-11",1934.997801,0.45]
["2010-10-13",1935.4114010000001,0.45]
["2010-10-14",1935.8250889999999,0.45]
["2010-10-15",1936.238867,0.45]
["2010-10-18",1936.808462,0.59]
["2010-10-19",1937.378226,0.59]
["2010-10-20",1937.948157,0.59]
["2010-10-21",1938.903532,0.69]
["2010-10-22",1939.570271,0.69]
["2010-10-25",1940.237239,0.69]
["2010-10-26",1940.9044369999999,0.69]
["2010-10-27",1941.571864,0.69]
["2010-10-28",1942.239521,0.69]
["2010-10-29",1942.9074069999999,0.69]
["2010-11-01",1943.575523,0.69]
["2010-11-03",1944.2438689999999,0.69]
["2010-11-04",1944.9124440000001,0.69]
["2010-11-05",1945.58125,0.69]
["2010-11-08",1946.2502850000001,0.69]
["2010-11-09",1947.8490099999999,0.75]
["2010-11-10",1948.576951,0.75]
["2010-11-11",1949.305165,0.75]
["2010-11-12",1950.0336500000001,0.75]
["2010-11-16",1950.7624080000001,0.75]
["2010-11-17",1951.3274180000001,0.61]
["2010-11-18",1951.8925919999999,0.61]
["2010-11-19",1952.45793,0.61]
["2010-11-22",1953.023432,0.61]
["2010-11-23",1953.589097,0.61]
["2010-11-24",1955.374853,0.83]
["2010-11-25",1956.1446530000001,0.83]
["2010-11-26",1956.914757,0.83]
["2010-11-29",1957.685164,0.83]
["2010-11-30",1958.455874,0.83]
["2010-12-01",1959.226887,0.83]
["2010-12-02",1959.998204,0.83]
["2010-12-03",1960.7698250000001,0.83]
["2010-12-06",1961.541749,0.83]
["2010-12-07",1962.313977,0.83]
["2010-12-08",1963.0851709999999,0.83]
["2010-12-09",1963.857923,0.83]
["2010-12-10",1964.6309799999999,0.83]
["2010-12-13",1965.40434,0.83]
["2010-12-14",1966.1780060000001,0.83]
["2010-12-15",1966.9519760000001,0.83]
["2010-12-16",1967.472129,0.61]
["2010-12-17",1967.9924209999999,0.61]
["2010-12-20",1968.5128500000001,0.61]
["2010-12-21",1969.0334170000001,0.61]
["2010-12-22",1969.511563,0.6]
["2010-12-23",1970.02388,0.6]
["2010-12-24",1970.5363299999999,0.6]
["2010-12-27",1971.048914,0.6]
["2010-12-28",1971.561631,0.6]
["2010-12-29",1972.0744810000001,0.6]
["2010-12-30",1972.5874650000001,0.6]
["2010-12-31",1973.100582,0.6]
["2011-01-03",1973.613832,0.6]
["2011-01-04",1974.127217,0.6]
["2011-01-05",1974.6407340000001,0.6]
["2011-01-06",1975.1543859999999,0.6]
["2011-01-07",1976.104517,0.63]
["2011-01-10",1976.644227,0.63]
["2011-01-11",1977.1840830000001,0.63]
["2011-01-12",1977.7240870000001,0.63]
["2011-01-13",1978.2642390000001,0.63]
["2011-01-14",1978.8045380000001,0.63]
["2011-01-17",1979.344985,0.63]
["2011-01-18",1979.983849,0.68]
["2011-01-19",1980.62292,0.68]
["2011-01-20",1981.262197,0.68]
["2011-01-21",1981.9016799999999,0.68]
["2011-01-24",1982.5413699999999,0.68]
["2011-01-25",1983.1812660000001,0.68]
["2011-01-26",1983.821369,0.68]
["2011-01-27",1985.4374310000001,0.81]
["2011-01-28",1986.2003050000001,0.81]
["2011-01-31",1986.963471,0.81]
["2011-02-01",1987.72693,0.81]
["2011-02-02",1988.490683,0.81]
["2011-02-03",1989.2547300000001,0.81]
["2011-02-04",1990.0190700000001,0.81]
["2011-02-07",1990.7837030000001,0.81]
["2011-02-08",1991.851596,0.83]
["2011-02-09",1992.635878,0.83]
["2011-02-10",1993.4204689999999,0.83]
["2011-02-11",1994.205369,0.83]
["2011-02-14",1994.990577,0.83]
["2011-02-15",1995.7760949999999,0.83]
["2011-02-16",1996.714782,0.85]
["2011-02-17",1997.6539110000001,0.85]
["2011-02-18",1998.593482,0.85]
["2011-02-21",1999.5334949999999,0.85]
["2011-02-22",2000.4739500000001,0.85]
["2011-02-23",2001.3486929999999,0.84]
["2011-02-24",2002.278971,0.84]
["2011-02-25",2003.2096819999999,0.84]
["2011-02-28",2004.1408249999999,0.84]
["2011-03-01",2005.0724009999999,0.84]
["2011-03-02",2006.00441,0.84]
["2011-03-03",2006.936852,0.84]
["2011-03-04",2007.294762,0.8]
["2011-03-09",2008.1835619999999,0.8]
["2011-03-10",2009.072756,0.8]
["2011-03-11",2009.9623429999999,0.8]
["2011-03-14",2010.852324,0.8]
["2011-03-15",2011.7427009999999,0.8]
["2011-03-16",2012.187698,0.51]
["2011-03-17",2012.6327940000001,0.51]
["2011-03-18",2013.0779889999999,0.51]
["2011-03-21",2013.5232820000001,0.51]
["2011-03-22",2013.9686730000001,0.51]
["2011-03-23",2014.4141629999999,0.51]
["2011-03-24",2015.9572599999999,0.69]
["2011-03-25",2016.5600609999999,0.69]
["2011-03-28",2017.163041,0.69]
["2011-03-29",2017.766202,0.69]
["2011-03-30",2018.369543,0.69]
["2011-03-31",2018.9730649999999,0.69]
["2011-04-01",2019.576767,0.69]
["2011-04-04",2020.18065,0.69]
["2011-04-05",2020.784713,0.69]
["2011-04-06",2021.3889569999999,0.69]
["2011-04-07",2023.477108,0.79]
["2011-04-08",2024.1694950000001,0.79]
["2011-04-11",2024.8621189999999,0.79]
["2011-04-12",2025.554979,0.79]
["2011-04-13",2026.248077,0.79]
["2011-04-14",2026.9414119999999,0.79]
["2011-04-15",2027.6349849999999,0.79]
["2011-04-18",2028.3901430000001,0.71]
["2011-04-19",2029.145583,0.71]
["2011-04-20",2029.901304,0.71]
["2011-04-25",2031.081633,0.81]
["2011-04-26",2031.944211,0.81]
["2011-04-27",2032.8071540000001,0.81]
["2011-04-28",2033.670464,0.81]
["2011-04-29",2034.5341410000001,0.81]
["2011-05-02",2035.398185,0.81]
["2011-05-03",2036.2625949999999,0.81]
["2011-05-04",2037.127373,0.81]
["2011-05-05",2037.992518,0.81]
["2011-05-06",2038.305016,0.77]
["2011-05-09",2039.128109,0.77]
["2011-05-10",2039.9515349999999,0.77]
["2011-05-11",2040.775294,0.77]
["2011-05-12",2041.599385,0.77]
["2011-05-13",2042.4238089999999,0.77]
["2011-05-16",2043.248566,0.77]
["2011-05-17",2043.7025920000001,0.49]
["2011-05-18",2044.1567190000001,0.49]
["2011-05-19",2044.6109469999999,0.49]
["2011-05-20",2045.065276,0.49]
["2011-05-23",2045.4271739999999,0.47]
["2011-05-24",2045.863175,0.47]
["2011-05-25",2046.299268,0.47]
["2011-05-26",2046.7354539999999,0.47]
["2011-05-27",2047.1717329999999,0.47]
["2011-05-30",2047.6081059999999,0.47]
["2011-05-31",2048.0445709999999,0.47]
["2011-06-01",2048.4811289999998,0.47]
["2011-06-02",2048.9177810000001,0.47]
["2011-06-03",2049.3545250000002,0.47]
["2011-06-06",2049.7913629999998,0.47]
["2011-06-07",2050.2302599999998,0.47]
["2011-06-08",2050.6674069999999,0.47]
["2011-06-09",2051.1046470000001,0.47]
["2011-06-10",2051.5419809999999,0.47]
["2011-06-13",2051.9794069999998,0.47]
["2011-06-14",2052.4169280000001,0.47]
["2011-06-15",2052.8545410000002,0.47]
["2011-06-16",2052.9131769999999,0.06]
["2011-06-17",2052.9718149999999,0.06]
["2011-06-20",2053.0304540000002,0.06]
["2011-06-21",2053.0890949999998,0.06]
["2011-06-22",2053.1965919999998,7.0000000000000007E-2]
["2011-06-24",2053.2650090000002,7.0000000000000007E-2]
["2011-06-27",2053.3334279999999,7.0000000000000007E-2]
["2011-06-28",2053.4018500000002,7.0000000000000007E-2]
["2011-06-29",2053.4702739999998,7.0000000000000007E-2]
["2011-06-30",2053.5387000000001,7.0000000000000007E-2]
["2011-07-01",2053.6071280000001,7.0000000000000007E-2]
["2011-07-04",2053.6755589999998,7.0000000000000007E-2]
["2011-07-05",2053.7439920000002,7.0000000000000007E-2]
["2011-07-06",2053.8124280000002,7.0000000000000007E-2]
["2011-07-07",2055.0527299999999,0.15]
["2011-07-08",2055.1993590000002,0.15]
["2011-07-11",2055.3459990000001,0.15]
["2011-07-12",2055.4926500000001,0.15]
["2011-07-13",2055.6393109999999,0.15]
["2011-07-14",2055.7859819999999,0.15]
["2011-07-15",2055.9326649999998,0.15]
["2011-07-18",2056.1478229999998,0.22]
["2011-07-19",2056.3630029999999,0.22]
["2011-07-20",2056.5782060000001,0.22]
["2011-07-21",2056.6761449999999,0.19]
["2011-07-22",2056.8620569999998,0.19]
["2011-07-25",2057.047986,0.19]
["2011-07-26",2057.2339310000002,0.19]
["2011-07-27",2057.4198940000001,0.19]
["2011-07-28",2057.605873,0.19]
["2011-07-29",2057.7918690000001,0.19]
["2011-08-01",2057.9778820000001,0.19]
["2011-08-02",2058.163912,0.19]
["2011-08-03",2058.3499590000001,0.19]
["2011-08-04",2058.5360219999998,0.19]
["2011-08-05",2058.281199,0.16]
["2011-08-08",2058.4378630000001,0.16]
["2011-08-09",2058.5945400000001,0.16]
["2011-08-10",2058.7512280000001,0.16]
["2011-08-11",2058.9079280000001,0.16]
["2011-08-12",2059.0646400000001,0.16]
["2011-08-15",2059.221364,0.16]
["2011-08-16",2059.4830969999998,0.28000000000000003]
["2011-08-17",2059.7448629999999,0.28000000000000003]
["2011-08-18",2060.0066630000001,0.28000000000000003]
["2011-08-19",2060.2684960000001,0.28000000000000003]
["2011-08-22",2060.8104939999998,0.34]
["2011-08-23",2061.128467,0.34]
["2011-08-24",2061.4464889999999,0.34]
["2011-08-25",2061.764561,0.34]
["2011-08-26",2062.0826809999999,0.34]
["2011-08-29",2062.4008509999999,0.34]
["2011-08-30",2062.7190690000002,0.34]
["2011-08-31",2063.0373370000002,0.34]
["2011-09-01",2063.355654,0.34]
["2011-09-02",2063.6740199999999,0.34]
["2011-09-05",2063.9924350000001,0.34]
["2011-09-06",2064.7588580000001,0.37]
["2011-09-08",2065.1054450000001,0.37]
["2011-09-09",2065.4520910000001,0.37]
["2011-09-12",2065.7987939999998,0.37]
["2011-09-13",2066.1455559999999,0.37]
["2011-09-14",2066.492377,0.37]
["2011-09-15",2066.8392560000002,0.37]
["2011-09-16",2067.3008020000002,0.47]
["2011-09-19",2067.7624510000001,0.47]
["2011-09-20",2068.2242030000002,0.47]
["2011-09-21",2068.9605160000001,0.54]
["2011-09-22",2069.4911710000001,0.54]
["2011-09-23",2070.0219619999998,0.54]
["2011-09-26",2070.5528899999999,0.54]
["2011-09-27",2071.0839529999998,0.54]
["2011-09-28",2071.6151530000002,0.54]
["2011-09-29",2072.1464890000002,0.54]
["2011-09-30",2072.6779609999999,0.54]
["2011-10-03",2073.20957,0.54]
["2011-10-04",2073.7413150000002,0.54]
["2011-10-05",2074.2731960000001,0.54]
["2011-10-06",2074.805214,0.54]
["2011-10-07",2075.1815329999999,0.53]
["2011-10-10",2075.7040419999998,0.53]
["2011-10-11",2076.2266829999999,0.53]
["2011-10-13",2076.7494550000001,0.53]
["2011-10-14",2077.2723580000002,0.53]
["2011-10-17",2077.7953940000002,0.53]
["2011-10-18",2078.2722450000001,0.46]
["2011-10-19",2078.7492069999998,0.46]
["2011-10-20",2079.2262770000002,0.46]
["2011-10-21",2079.6206440000001,0.44]
["2011-10-24",2080.0772069999998,0.44]
["2011-10-25",2080.5338700000002,0.44]
["2011-10-26",2080.9906339999998,0.44]
["2011-10-27",2081.447498,0.44]
["2011-10-28",2081.904462,0.44]
["2011-10-31",2082.3615260000001,0.44]
["2011-11-01",2082.8186909999999,0.44]
["2011-11-03",2083.275956,0.44]
["2011-11-04",2083.733322,0.44]
["2011-11-07",2084.1907879999999,0.44]
["2011-11-08",2084.6483539999999,0.44]
["2011-11-09",2085.1060210000001,0.44]
["2011-11-10",2085.5637879999999,0.44]
["2011-11-11",2085.8370450000002,0.43]
["2011-11-14",2086.2847149999998,0.43]
["2011-11-16",2086.732481,0.43]
["2011-11-17",2087.2281419999999,0.5]
["2011-11-18",2087.7239220000001,0.5]
["2011-11-21",2088.2198199999998,0.5]
["2011-11-22",2088.715835,0.5]
["2011-11-23",2089.2119680000001,0.5]
["2011-11-24",2089.6488079999999,0.49]
["2011-11-25",2090.1352579999998,0.49]
["2011-11-28",2090.6218220000001,0.49]
["2011-11-29",2091.1084989999999,0.49]
["2011-11-30",2091.5952900000002,0.49]
["2011-12-01",2092.0821940000001,0.49]
["2011-12-02",2092.569211,0.49]
["2011-12-05",2093.056341,0.49]
["2011-12-06",2093.5435849999999,0.49]
["2011-12-07",2094.0309419999999,0.49]
["2011-12-08",2094.9946880000002,0.52]
["2011-12-09",2095.5121610000001,0.52]
["2011-12-12",2096.0297620000001,0.52]
["2011-12-13",2096.5474899999999,0.52]
["2011-12-14",2097.0653470000002,0.52]
["2011-12-15",2097.5833320000002,0.52]
["2011-12-16",2098.0684099999999,0.51]
["2011-12-19",2098.5536000000002,0.51]
["2011-12-20",2099.0389030000001,0.51]
["2011-12-21",2099.5243180000002,0.51]
["2011-12-22",2100.104808,0.53]
["2011-12-23",2100.6094670000002,0.53]
["2011-12-26",2101.114247,0.53]
["2011-12-27",2101.6191490000001,0.53]
["2011-12-28",2102.1241719999998,0.53]
["2011-12-29",2102.629316,0.53]
["2011-12-30",2103.1345820000001,0.53]
["2012-01-02",2103.6399689999998,0.53]
["2012-01-03",2104.145477,0.53]
["2012-01-04",2104.6511070000001,0.53]
["2012-01-05",2105.1568590000002,0.53]
["2012-01-06",2105.2039180000002,0.5]
["2012-01-09",2105.6811229999998,0.5]
["2012-01-10",2106.1584360000002,0.5]
["2012-01-11",2106.6358580000001,0.5]
["2012-01-12",2107.1133869999999,0.5]
["2012-01-13",2107.5910250000002,0.5]
["2012-01-16",2108.0687710000002,0.5]
["2012-01-17",2108.6325299999999,0.59]
["2012-01-18",2109.196441,0.59]
["2012-01-19",2109.7605020000001,0.59]
["2012-01-20",2110.3247150000002,0.59]
["2012-01-23",2110.8890780000002,0.59]
["2012-01-24",2111.4535919999998,0.59]
["2012-01-25",2111.8846349999999,0.56999999999999995]
["2012-01-26",2112.4303220000002,0.56999999999999995]
["2012-01-27",2112.97615,0.56999999999999995]
["2012-01-30",2113.5221190000002,0.56999999999999995]
["2012-01-31",2114.068229,0.56999999999999995]
["2012-02-01",2114.6144810000001,0.56999999999999995]
["2012-02-02",2115.1608729999998,0.56999999999999995]
["2012-02-03",2115.7074069999999,0.56999999999999995]
["2012-02-06",2116.2540819999999,0.56999999999999995]
["2012-02-07",2116.800898,0.56999999999999995]
["2012-02-08",2117.347855,0.56999999999999995]
["2012-02-09",2117.8949539999999,0.56999999999999995]
["2012-02-10",2118.259798,0.56000000000000005]
["2012-02-13",2118.7975310000002,0.56000000000000005]
["2012-02-14",2119.3353999999999,0.56000000000000005]
["2012-02-15",2119.8734060000002,0.56000000000000005]
["2012-02-16",2120.4188450000001,0.49]
["2012-02-17",2120.9644239999998,0.49]
["2012-02-22",2121.3767849999999,0.45]
["2012-02-23",2121.8781490000001,0.45]
["2012-02-24",2122.3796309999998,0.45]
["2012-02-27",2122.8812309999998,0.45]
["2012-02-28",2123.3829500000002,0.45]
["2012-02-29",2123.8847879999998,0.45]
["2012-03-01",2124.3867439999999,0.45]
["2012-03-02",2124.8888189999998,0.45]
["2012-03-05",2125.3910129999999,0.45]
["2012-03-06",2125.893325,0.45]
["2012-03-07",2126.3957559999999,0.45]
["2012-03-08",2126.8983050000002,0.45]
["2012-03-09",2127.3997260000001,0.45]
["2012-03-12",2127.9024290000002,0.45]
["2012-03-13",2128.405252,0.45]
["2012-03-14",2128.9081930000002,0.45]
["2012-03-15",2129.4112540000001,0.45]
["2012-03-16",2129.8665810000002,0.45]
["2012-03-19",2130.3220059999999,0.45]
["2012-03-20",2130.7775280000001,0.45]
["2012-03-21",2131.2331479999998,0.45]
["2012-03-22",2131.6888650000001,0.45]
["2012-03-23",2131.6593769999999,0.37]
["2012-03-26",2132.0342949999999,0.37]
["2012-03-27",2132.409279,0.37]
["2012-03-28",2132.7843290000001,0.37]
["2012-03-29",2133.1594439999999,0.37]
["2012-03-30",2133.5346260000001,0.37]
["2012-04-02",2133.9098739999999,0.37]
["2012-04-03",2134.2851879999998,0.37]
["2012-04-04",2134.6605679999998,0.37]
["2012-04-05",2132.6043249999998,0.21]
["2012-04-09",2132.8173670000001,0.21]
["2012-04-10",2133.0304299999998,0.21]
["2012-04-11",2133.2435139999998,0.21]
["2012-04-12",2133.456619,0.21]
["2012-04-13",2133.669746,0.21]
["2012-04-16",2133.8828950000002,0.21]
["2012-04-17",2134.4681850000002,0.55000000000000004]
["2012-04-18",2135.0536350000002,0.55000000000000004]
["2012-04-19",2135.6392470000001,0.55000000000000004]
["2012-04-20",2136.225019,0.55000000000000004]
["2012-04-23",2136.8109509999999,0.55000000000000004]
["2012-04-24",2137.3970450000002,0.55000000000000004]
["2012-04-25",2138.3553390000002,0.6]
["2012-04-26",2138.9950239999998,0.6]
["2012-04-27",2139.6349009999999,0.6]
["2012-04-30",2140.2749690000001,0.6]
["2012-05-02",2140.9152290000002,0.6]
["2012-05-03",2141.5556799999999,0.6]
["2012-05-04",2142.1963230000001,0.6]
["2012-05-07",2142.8371569999999,0.6]
["2012-05-08",2143.4781840000001,0.6]
["2012-05-09",2144.8010920000002,0.64]
["2012-05-10",2145.4853309999999,0.64]
["2012-05-11",2146.1697880000002,0.64]
["2012-05-14",2146.854464,0.64]
["2012-05-15",2147.5393589999999,0.64]
["2012-05-16",2147.9874070000001,0.46]
["2012-05-17",2148.4355479999999,0.46]
["2012-05-18",2148.8837830000002,0.46]
["2012-05-21",2149.3321120000001,0.46]
["2012-05-22",2149.780534,0.46]
["2012-05-23",2149.9955190000001,0.42]
["2012-05-24",2150.4051519999998,0.42]
["2012-05-25",2150.8148639999999,0.42]
["2012-05-28",2151.2246530000002,0.42]
["2012-05-29",2151.6345200000001,0.42]
["2012-05-30",2152.0444659999998,0.42]
["2012-05-31",2152.4544890000002,0.42]
["2012-06-01",2152.864591,0.42]
["2012-06-04",2153.2747709999999,0.42]
["2012-06-05",2153.6850290000002,0.42]
["2012-06-06",2153.1579660000002,0.36]
["2012-06-08",2153.5096159999998,0.36]
["2012-06-11",2153.8613249999999,0.36]
["2012-06-12",2154.2130900000002,0.36]
["2012-06-13",2154.5649130000002,0.36]
["2012-06-14",2154.9167929999999,0.36]
["2012-06-15",2155.2687310000001,0.36]
["2012-06-18",2155.4737989999999,0.2]
["2012-06-19",2155.678887,0.2]
["2012-06-20",2155.8839939999998,0.2]
["2012-06-21",2156.089121,0.2]
["2012-06-22",2155.8842399999999,0.12]
["2012-06-25",2156.0073630000002,0.12]
["2012-06-26",2156.1304930000001,0.12]
["2012-06-27",2156.2536300000002,0.12]
["2012-06-28",2156.3767750000002,0.12]
["2012-06-29",2156.499926,0.12]
["2012-07-02",2156.6230839999998,0.12]
["2012-07-03",2156.7462489999998,0.12]
["2012-07-04",2156.8694220000002,0.12]
["2012-07-05",2156.9926009999999,0.12]
["2012-07-06",2156.4984239999999,0.08]
["2012-07-09",2156.5804290000001,0.08]
["2012-07-10",2156.6624360000001,0.08]
["2012-07-11",2156.744447,0.08]
["2012-07-12",2156.8264610000001,0.08]
["2012-07-13",2156.9084779999998,0.08]
["2012-07-16",2156.990499,0.08]
["2012-07-17",2157.2157550000002,0.23]
["2012-07-18",2157.4410349999998,0.23]
["2012-07-19",2157.666338,0.23]
["2012-07-20",2157.8916650000001,0.23]
["2012-07-23",2158.850625,0.38]
["2012-07-24",2159.222843,0.38]
["2012-07-25",2159.5951249999998,0.38]
["2012-07-26",2159.9674709999999,0.38]
["2012-07-27",2160.3398809999999,0.38]
["2012-07-30",2160.712356,0.38]
["2012-07-31",2161.0848940000001,0.38]
["2012-08-01",2161.4574969999999,0.38]
["2012-08-02",2161.8301649999999,0.38]
["2012-08-03",2162.2028959999998,0.38]
["2012-08-06",2162.5756919999999,0.38]
["2012-08-07",2162.9485519999998,0.38]
["2012-08-08",2164.156152,0.43]
["2012-08-09",2164.5784010000002,0.43]
["2012-08-10",2165.0007329999999,0.43]
["2012-08-13",2165.423147,0.43]
["2012-08-14",2165.845644,0.43]
["2012-08-15",2166.2682239999999,0.43]
["2012-08-16",2166.6319090000002,0.37]
["2012-08-17",2166.9956550000002,0.37]
["2012-08-20",2167.3594619999999,0.37]
["2012-08-21",2167.7233299999998,0.37]
["2012-08-22",2168.0872599999998,0.37]
["2012-08-23",2168.51017,0.38]
["2012-08-24",2168.8840530000002,0.38]
["2012-08-27",2169.2580010000001,0.38]
["2012-08-28",2169.6320129999999,0.38]
["2012-08-29",2170.006089,0.38]
["2012-08-30",2170.3802300000002,0.38]
["2012-08-31",2170.7544360000002,0.38]
["2012-09-03",2171.128706,0.38]
["2012-09-04",2171.5030409999999,0.38]
["2012-09-05",2172.3197449999998,0.41]
["2012-09-06",2172.7237799999998,0.41]
["2012-09-10",2173.1278900000002,0.41]
["2012-09-11",2173.532076,0.41]
["2012-09-12",2173.9363370000001,0.41]
["2012-09-13",2174.3406730000002,0.41]
["2012-09-14",2174.7450840000001,0.41]
["2012-09-17",2175.14957,0.41]
["2012-09-18",2175.6978349999999,0.48]
["2012-09-19",2176.2462399999999,0.48]
["2012-09-20",2176.7947819999999,0.48]
["2012-09-21",2177.6171169999998,0.54]
["2012-09-24",2178.2344410000001,0.54]
["2012-09-25",2178.85194,0.54]
["2012-09-26",2179.469615,0.54]
["2012-09-27",2180.0874640000002,0.54]
["2012-09-28",2180.7054880000001,0.54]
["2012-10-01",2181.3236879999999,0.54]
["2012-10-02",2181.942063,0.54]
["2012-10-03",2182.5606130000001,0.54]
["2012-10-04",2183.1793389999998,0.54]
["2012-10-05",2184.278988,0.56999999999999995]
["2012-10-08",2184.9325530000001,0.56999999999999995]
["2012-10-09",2185.5863140000001,0.56999999999999995]
["2012-10-10",2186.2402710000001,0.56999999999999995]
["2012-10-11",2186.8944240000001,0.56999999999999995]
["2012-10-15",2187.548773,0.56999999999999995]
["2012-10-16",2188.0645509999999,0.52]
["2012-10-17",2188.5804499999999,0.52]
["2012-10-18",2189.0964720000002,0.52]
["2012-10-19",2189.612615,0.52]
["2012-10-22",2190.4259200000001,0.57999999999999996]
["2012-10-23",2191.0018030000001,0.57999999999999996]
["2012-10-24",2191.5778380000002,0.57999999999999996]
["2012-10-25",2192.1540239999999,0.57999999999999996]
["2012-10-26",2192.7303619999998,0.57999999999999996]
["2012-10-29",2193.3068509999998,0.57999999999999996]
["2012-10-30",2193.8834919999999,0.57999999999999996]
["2012-10-31",2194.4602839999998,0.57999999999999996]
["2012-11-01",2195.0372280000001,0.57999999999999996]
["2012-11-05",2195.6143240000001,0.57999999999999996]
["2012-11-06",2196.1915720000002,0.57999999999999996]
["2012-11-07",2196.9281930000002,0.59]
["2012-11-08",2197.5157399999998,0.59]
["2012-11-09",2198.1034439999999,0.59]
["2012-11-12",2198.6913060000002,0.59]
["2012-11-13",2199.279325,0.59]
["2012-11-14",2199.8675010000002,0.59]
["2012-11-16",2200.4558339999999,0.59]
["2012-11-19",2200.9576489999999,0.48]
["2012-11-20",2201.4595789999998,0.48]
["2012-11-21",2201.9616230000001,0.48]
["2012-11-22",2202.4637809999999,0.48]
["2012-11-23",2203.0182540000001,0.49]
["2012-11-26",2203.5310960000002,0.49]
["2012-11-27",2204.0440570000001,0.49]
["2012-11-28",2204.5571380000001,0.49]
["2012-11-29",2205.070338,0.49]
["2012-11-30",2205.583658,0.49]
["2012-12-03",2206.0970969999998,0.49]
["2012-12-04",2206.6106559999998,0.49]
["2012-12-05",2207.1243340000001,0.49]
["2012-12-06",2207.638132,0.49]
["2012-12-07",2209.8794440000001,0.6]
["2012-12-10",2210.5091179999999,0.6]
["2012-12-11",2211.1389709999999,0.6]
["2012-12-12",2211.7690040000002,0.6]
["2012-12-13",2212.3992159999998,0.6]
["2012-12-14",2213.0296069999999,0.6]
["2012-12-17",2213.6601799999999,0.6]
["2012-12-18",2214.3804190000001,0.62]
["2012-12-19",2215.1008929999998,0.62]
["2012-12-20",2216.238644,0.74]
["2012-12-21",2217.0988000000002,0.74]
["2012-12-24",2217.9592889999999,0.74]
["2012-12-26",2218.8201119999999,0.74]
["2012-12-27",2219.68127,0.74]
["2012-12-28",2220.5427610000002,0.74]
["2012-12-31",2221.404587,0.74]
["2013-01-02",2222.266748,0.74]
["2013-01-03",2223.1292429999999,0.74]
["2013-01-04",2223.992072,0.74]
["2013-01-07",2224.8552370000002,0.74]
["2013-01-08",2225.7187370000001,0.74]
["2013-01-09",2226.5825719999998,0.74]
["2013-01-10",2228.3795960000002,0.79]
["2013-01-11",2229.3028020000002,0.79]
["2013-01-14",2230.2263910000001,0.79]
["2013-01-15",2231.1503630000002,0.79]
["2013-01-16",2231.9865589999999,0.79]
["2013-01-17",2232.8230680000001,0.79]
["2013-01-18",2233.6598909999998,0.79]
["2013-01-21",2234.4970279999998,0.79]
["2013-01-22",2235.3344780000002,0.79]
["2013-01-23",2236.172243,0.79]
["2013-01-24",2237.8238329999999,0.9]
["2013-01-25",2238.7788139999998,0.9]
["2013-01-28",2239.734203,0.9]
["2013-01-29",2240.6899990000002,0.9]
["2013-01-30",2241.6462029999998,0.9]
["2013-01-31",2242.6028150000002,0.9]
["2013-02-01",2243.559835,0.9]
["2013-02-04",2244.5172640000001,0.9]
["2013-02-05",2245.4751019999999,0.9]
["2013-02-06",2246.433348,0.9]
["2013-02-07",2246.670161,0.86]
["2013-02-08",2247.5864449999999,0.86]
["2013-02-13",2248.503103,0.86]
["2013-02-14",2249.420134,0.86]
["2013-02-15",2250.33754,0.86]
["2013-02-18",2250.7867540000002,0.4]
["2013-02-19",2251.236058,0.4]
["2013-02-20",2251.6854520000002,0.4]
["2013-02-21",2252.1349359999999,0.4]
["2013-02-22",2252.5845089999998,0.4]
["2013-02-25",2253.572596,0.48]
["2013-02-26",2254.112224,0.48]
["2013-02-27",2254.6519819999999,0.48]
["2013-02-28",2255.1918679999999,0.48]
["2013-03-01",2255.7318839999998,0.48]
["2013-03-04",2256.2720290000002,0.48]
["2013-03-05",2256.812304,0.48]
["2013-03-06",2257.3527079999999,0.48]
["2013-03-07",2257.8932410000002,0.48]
["2013-03-08",2260.4561859999999,0.6]
["2013-03-11",2261.1323769999999,0.6]
["2013-03-12",2261.8087719999999,0.6]
["2013-03-13",2262.4853680000001,0.6]
["2013-03-14",2263.162167,0.6]
["2013-03-15",2263.8391689999999,0.6]
["2013-03-18",2264.4263179999998,0.52]
["2013-03-19",2265.0136189999998,0.52]
["2013-03-20",2265.6010729999998,0.52]
["2013-03-21",2266.1886789999999,0.52]
["2013-03-22",2266.7764379999999,0.52]
["2013-03-25",2267.2290010000002,0.5]
["2013-03-26",2267.7944670000002,0.5]
["2013-03-27",2268.3600729999998,0.5]
["2013-03-28",2268.9258209999998,0.5]
["2013-04-01",2269.4917099999998,0.5]
["2013-04-02",2270.0577389999999,0.5]
["2013-04-03",2270.6239099999998,0.5]
["2013-04-04",2271.1902220000002,0.5]
["2013-04-05",2271.756676,0.5]
["2013-04-08",2272.3232710000002,0.5]
["2013-04-09",2272.890007,0.5]
["2013-04-10",2272.8802190000001,0.47]
["2013-04-11",2273.4131689999999,0.47]
["2013-04-12",2273.9462429999999,0.47]
["2013-04-15",2274.4794440000001,0.47]
["2013-04-16",2274.9657910000001,0.45]
["2013-04-17",2275.4522419999998,0.45]
["2013-04-18",2275.9387969999998,0.45]
["2013-04-19",2276.4254559999999,0.45]
["2013-04-22",2277.0741090000001,0.48]
["2013-04-23",2277.5933970000001,0.48]
["2013-04-24",2278.112803,0.48]
["2013-04-25",2278.6323280000001,0.48]
["2013-04-26",2279.1519720000001,0.48]
["2013-04-29",2279.671734,0.48]
["2013-04-30",2280.1916139999998,0.48]
["2013-05-02",2280.7116129999999,0.48]
["2013-05-03",2281.2317309999999,0.48]
["2013-05-06",2281.7519670000001,0.48]
["2013-05-07",2282.2723219999998,0.48]
["2013-05-08",2284.005165,0.55000000000000004]
["2013-05-09",2284.601846,0.55000000000000004]
["2013-05-10",2285.1986820000002,0.55000000000000004]
["2013-05-13",2285.7956749999998,0.55000000000000004]
["2013-05-14",2286.3928230000001,0.55000000000000004]
["2013-05-15",2286.990127,0.55000000000000004]
["2013-05-16",2287.3429980000001,0.34]
["2013-05-17",2287.6959240000001,0.34]
["2013-05-20",2288.0489050000001,0.34]
["2013-05-21",2288.4019400000002,0.34]
["2013-05-22",2288.7550289999999,0.34]
["2013-05-23",2289.3570119999999,0.38]
["2013-05-24",2289.7517309999998,0.38]
["2013-05-27",2290.146518,0.38]
["2013-05-28",2290.541373,0.38]
["2013-05-29",2290.9362959999999,0.38]
["2013-05-31",2291.3312879999999,0.38]
["2013-06-03",2291.7263469999998,0.38]
["2013-06-04",2292.121474,0.38]
["2013-06-05",2292.51667,0.38]
["2013-06-06",2292.9119340000002,0.38]
["2013-06-07",2293.139897,0.37]
["2013-06-10",2293.5248059999999,0.37]
["2013-06-11",2293.90978,0.37]
["2013-06-12",2294.2948179999999,0.37]
["2013-06-13",2294.6799209999999,0.37]
["2013-06-14",2295.0650890000002,0.37]
["2013-06-17",2295.4503220000001,0.37]
["2013-06-18",2295.8627980000001,0.36]
["2013-06-19",2296.2753480000001,0.36]
["2013-06-20",2296.6879720000002,0.36]
["2013-06-21",2297.1006710000001,0.36]
["2013-06-24",2297.284482,0.32]
["2013-06-25",2297.6514900000002,0.32]
["2013-06-26",2298.0185569999999,0.32]
["2013-06-27",2298.3856820000001,0.32]
["2013-06-28",2298.7528659999998,0.32]
["2013-07-01",2299.120109,0.32]
["2013-07-02",2299.4874100000002,0.32]
["2013-07-03",2299.8547699999999,0.32]
["2013-07-04",2300.2221880000002,0.32]
["2013-07-05",2299.6280040000001,0.26]
["2013-07-08",2299.9267009999999,0.26]
["2013-07-09",2300.2254370000001,0.26]
["2013-07-10",2300.5242109999999,0.26]
["2013-07-11",2300.8230239999998,0.26]
["2013-07-12",2301.1218760000002,0.26]
["2013-07-15",2301.4207670000001,0.26]
["2013-07-16",2301.5507659999998,0.13]
["2013-07-17",2301.680773,0.13]
["2013-07-18",2301.8107869999999,0.13]
["2013-07-19",2301.9408090000002,0.13]
["2013-07-22",2301.5708420000001,0.03]
["2013-07-23",2301.6008579999998,0.03]
["2013-07-24",2301.6308739999999,0.03]
["2013-07-25",2301.660891,0.03]
["2013-07-26",2301.6909089999999,0.03]
["2013-07-29",2301.720926,0.03]
["2013-07-30",2301.7509449999998,0.03]
["2013-07-31",2301.7809630000002,0.03]
["2013-08-01",2301.810982,0.03]
["2013-08-02",2301.8410009999998,0.03]
["2013-08-05",2301.8710209999999,0.03]
["2013-08-06",2301.9010410000001,0.03]
["2013-08-07",2301.9288750000001,0.03]
["2013-08-08",2301.958768,0.03]
["2013-08-09",2301.98866,0.03]
["2013-08-12",2302.0185529999999,0.03]
["2013-08-13",2302.0484470000001,0.03]
["2013-08-14",2302.0783409999999,0.03]
["2013-08-15",2302.1082350000001,0.03]
["2013-08-16",2302.4112749999999,0.28999999999999998]
["2013-08-19",2302.7143550000001,0.28999999999999998]
["2013-08-20",2303.017476,0.28999999999999998]
["2013-08-21",2303.3206359999999,0.28999999999999998]
["2013-08-22",2303.4672070000001,0.26]
["2013-08-23",2303.7390970000001,0.26]
["2013-08-26",2304.0110199999999,0.26]
["2013-08-27",2304.2829750000001,0.26]
["2013-08-28",2304.5549620000002,0.26]
["2013-08-29",2304.8269810000002,0.26]
["2013-08-30",2305.0990320000001,0.26]
["2013-09-02",2305.3711159999998,0.26]
["2013-09-03",2305.643231,0.26]
["2013-09-04",2305.915379,0.26]
["2013-09-05",2306.1875580000001,0.26]
["2013-09-06",2306.1247539999999,0.24]
["2013-09-09",2306.3760189999998,0.24]
["2013-09-10",2306.6273110000002,0.24]
["2013-09-11",2306.878631,0.24]
["2013-09-12",2307.1299779999999,0.24]
["2013-09-13",2307.3813519999999,0.24]
["2013-09-16",2307.6327550000001,0.24]
["2013-09-17",2308.0824149999999,0.41]
["2013-09-18",2308.5321629999999,0.41]
["2013-09-19",2308.9819990000001,0.41]
["2013-09-20",2309.4319220000002,0.41]
["2013-09-23",2309.498423,0.34]
["2013-09-24",2309.8717379999998,0.34]
["2013-09-25",2310.2451129999999,0.34]
["2013-09-26",2310.6185489999998,0.34]
["2013-09-27",2310.9920440000001,0.34]
["2013-09-30",2311.365601,0.34]
["2013-10-01",2311.7392169999998,0.34]
["2013-10-02",2312.1128939999999,0.34]
["2013-10-03",2312.4866310000002,0.34]
["2013-10-04",2312.8604289999998,0.34]
["2013-10-07",2313.2342870000002,0.34]
["2013-10-08",2313.6082059999999,0.34]
["2013-10-09",2314.1684580000001,0.35]
["2013-10-10",2314.5534870000001,0.35]
["2013-10-11",2314.93858,0.35]
["2013-10-14",2315.3237370000002,0.35]
["2013-10-15",2315.708959,0.35]
["2013-10-16",2316.281293,0.56999999999999995]
["2013-10-17",2316.8537689999998,0.56999999999999995]
["2013-10-18",2317.4263860000001,0.56999999999999995]
["2013-10-21",2318.079307,0.59]
["2013-10-22",2318.672274,0.59]
["2013-10-23",2319.2653919999998,0.59]
["2013-10-24",2319.8586610000002,0.59]
["2013-10-25",2320.4520830000001,0.59]
["2013-10-28",2321.0456559999998,0.59]
["2013-10-29",2321.639381,0.59]
["2013-10-30",2322.2332580000002,0.59]
["2013-10-31",2322.8272870000001,0.59]
["2013-11-01",2323.421468,0.59]
["2013-11-04",2324.0158000000001,0.59]
["2013-11-05",2324.6102850000002,0.59]
["2013-11-06",2325.2049219999999,0.59]
["2013-11-07",2325.4568800000002,0.56999999999999995]
["2013-11-08",2326.031563,0.56999999999999995]
["2013-11-11",2326.6063880000002,0.56999999999999995]
["2013-11-12",2327.1813560000001,0.56999999999999995]
["2013-11-13",2327.7564649999999,0.56999999999999995]
["2013-11-14",2328.331717,0.56999999999999995]
["2013-11-18",2328.907111,0.56999999999999995]
["2013-11-19",2329.6963930000002,0.68]
["2013-11-20",2330.3006959999998,0.6]
["2013-11-21",2330.9978019999999,0.6]
["2013-11-22",2331.6951159999999,0.6]
["2013-11-25",2332.3926390000001,0.6]
["2013-11-26",2333.0903699999999,0.6]
["2013-11-27",2333.7883099999999,0.6]
["2013-11-28",2334.4864590000002,0.6]
["2013-11-29",2335.184816,0.6]
["2013-12-02",2335.8833829999999,0.6]
["2013-12-03",2336.582159,0.6]
["2013-12-04",2337.2811430000002,0.6]
["2013-12-05",2337.980337,0.6]
["2013-12-06",2337.7051609999999,0.54]
["2013-12-09",2338.3348639999999,0.54]
["2013-12-10",2338.9647359999999,0.54]
["2013-12-11",2339.5947780000001,0.54]
["2013-12-12",2340.2249889999998,0.54]
["2013-12-13",2340.8553710000001,0.54]
["2013-12-16",2341.4859219999998,0.54]
["2013-12-17",2342.3259870000002,0.72]
["2013-12-18",2343.166354,0.72]
["2013-12-19",2344.0070219999998,0.72]
["2013-12-20",2345.3134249999998,0.82]
["2013-12-23",2346.2712780000002,0.82]
["2013-12-24",2347.2295220000001,0.82]
["2013-12-26",2348.188157,0.82]
["2013-12-27",2349.1471849999998,0.82]
["2013-12-30",2350.1066030000002,0.82]
["2013-12-31",2351.0664139999999,0.82]
["2014-01-02",2352.0266160000001,0.82]
["2014-01-03",2352.9872110000001,0.82]
["2014-01-06",2353.948198,0.82]
["2014-01-07",2354.9095779999998,0.82]
["2014-01-08",2355.8713499999999,0.82]
["2014-01-09",2356.8335149999998,0.82]
["2014-01-10",2359.7829040000001,0.92]
["2014-01-13",2360.8636390000001,0.92]
["2014-01-14",2361.9448689999999,0.92]
["2014-01-15",2363.0265939999999,0.92]
["2014-01-16",2363.773991,0.73]
["2014-01-17",2364.5216260000002,0.73]
["2014-01-20",2365.2694969999998,0.73]
["2014-01-21",2366.0176040000001,0.73]
["2014-01-22",2366.7659480000002,0.73]
["2014-01-23",2367.514529,0.73]
["2014-01-24",2367.6191490000001,0.64]
["2014-01-27",2368.2759569999998,0.64]
["2014-01-28",2368.9329459999999,0.64]
["2014-01-29",2369.590119,0.64]
["2014-01-30",2370.2474729999999,0.64]
["2014-01-31",2370.9050099999999,0.64]
["2014-02-03",2371.5627290000002,0.64]
["2014-02-04",2372.2206299999998,0.64]
["2014-02-05",2372.8787139999999,0.64]
["2014-02-06",2373.5369810000002,0.64]
["2014-02-07",2372.6283830000002,0.55000000000000004]
["2014-02-10",2373.194407,0.55000000000000004]
["2014-02-11",2373.7605669999998,0.55000000000000004]
["2014-02-12",2374.3268619999999,0.55000000000000004]
["2014-02-13",2374.8932909999999,0.55000000000000004]
["2014-02-14",2375.4598559999999,0.55000000000000004]
["2014-02-17",2376.0265570000001,0.55000000000000004]
["2014-02-18",2376.8819440000002,0.65]
["2014-02-19",2377.7376380000001,0.65]
["2014-02-20",2378.5936419999998,0.65]
["2014-02-21",2379.4499529999998,0.65]
["2014-02-24",2380.2408770000002,0.64]
["2014-02-25",2381.0846379999998,0.64]
["2014-02-26",2381.9286980000002,0.64]
["2014-02-27",2382.7730569999999,0.64]
["2014-02-28",2383.6177149999999,0.64]
["2014-03-05",2384.462673,0.64]
["2014-03-06",2385.3079299999999,0.64]
["2014-03-07",2386.153487,0.64]
["2014-03-10",2386.9993439999998,0.64]
["2014-03-11",2387.8454999999999,0.64]
["2014-03-12",2389.6751920000002,0.69]
["2014-03-13",2390.587884,0.69]
["2014-03-14",2391.5009239999999,0.69]
["2014-03-17",2392.4143140000001,0.69]
["2014-03-18",2393.2770220000002,0.76]
["2014-03-19",2394.1400410000001,0.76]
["2014-03-20",2395.0033709999998,0.76]
["2014-03-21",2395.867013,0.76]
["2014-03-24",2397.1839060000002,0.84]
["2014-03-25",2398.1389650000001,0.84]
["2014-03-26",2399.0944039999999,0.84]
["2014-03-27",2400.0502240000001,0.84]
["2014-03-28",2401.006425,0.84]
["2014-03-31",2401.9630069999998,0.84]
["2014-04-01",2402.9199699999999,0.84]
["2014-04-02",2403.8773139999998,0.84]
["2014-04-03",2404.8350399999999,0.84]
["2014-04-04",2405.7931469999999,0.84]
["2014-04-07",2406.751636,0.84]
["2014-04-08",2407.7105059999999,0.84]
["2014-04-09",2410.217486,0.92]
["2014-04-10",2411.2688469999998,0.92]
["2014-04-11",2412.3206679999998,0.92]
["2014-04-14",2413.3729469999998,0.92]
["2014-04-15",2414.4256850000002,0.92]
["2014-04-16",2415.4132260000001,0.78]
["2014-04-17",2416.4011719999999,0.78]
["2014-04-22",2417.4273929999999,0.79]
["2014-04-23",2418.4287920000002,0.79]
["2014-04-24",2419.4306059999999,0.79]
["2014-04-25",2420.4328340000002,0.79]
["2014-04-28",2421.4354779999999,0.79]
["2014-04-29",2422.438537,0.79]
["2014-04-30",2423.4420110000001,0.79]
["2014-05-02",2424.4459019999999,0.79]
["2014-05-05",2425.4502080000002,0.79]
["2014-05-06",2426.4549299999999,0.79]
["2014-05-07",2427.4600679999999,0.79]
["2014-05-08",2428.4656230000001,0.79]
["2014-05-09",2427.1881600000002,0.67]
["2014-05-12",2428.0413859999999,0.67]
["2014-05-13",2428.8949130000001,0.67]
["2014-05-14",2429.7487390000001,0.67]
["2014-05-15",2430.6028660000002,0.67]
["2014-05-16",2431.1209690000001,0.47]
["2014-05-19",2431.6391840000001,0.47]
["2014-05-20",2432.1575090000001,0.47]
["2014-05-21",2432.6759440000001,0.47]
["2014-05-22",2433.1944899999999,0.47]
["2014-05-23",2433.7131460000001,0.47]
["2014-05-26",2434.2319130000001,0.47]
["2014-05-27",2434.7507900000001,0.47]
["2014-05-28",2435.2697779999999,0.47]
["2014-05-29",2435.788877,0.47]
["2014-05-30",2436.308086,0.47]
["2014-06-02",2436.8274059999999,0.47]
["2014-06-03",2437.3468370000001,0.47]
["2014-06-04",2437.8663790000001,0.47]
["2014-06-05",2438.386031,0.47]
["2014-06-06",2438.728032,0.46]
["2014-06-09",2439.2367549999999,0.46]
["2014-06-10",2439.7455850000001,0.46]
["2014-06-11",2440.2545209999998,0.46]
["2014-06-12",2440.763563,0.46]
["2014-06-13",2441.272712,0.46]
["2014-06-16",2441.7819669999999,0.46]
["2014-06-17",2442.2085699999998,0.35]
["2014-06-18",2442.6352470000002,0.35]
["2014-06-20",2443.1715399999998,0.38]
["2014-06-23",2443.6349059999998,0.38]
["2014-06-24",2444.0983609999998,0.38]
["2014-06-25",2444.5619040000001,0.38]
["2014-06-26",2445.0255339999999,0.38]
["2014-06-27",2445.4892530000002,0.38]
["2014-06-30",2445.9530589999999,0.38]
["2014-07-01",2446.4169529999999,0.38]
["2014-07-02",2446.8809350000001,0.38]
["2014-07-03",2447.345006,0.38]
["2014-07-04",2447.8091639999998,0.38]
["2014-07-07",2448.2734099999998,0.38]
["2014-07-08",2449.1035630000001,0.4]
["2014-07-09",2449.5924490000002,0.4]
["2014-07-10",2450.0814329999998,0.4]
["2014-07-11",2450.5705149999999,0.4]
["2014-07-14",2451.059694,0.4]
["2014-07-15",2451.5489710000002,0.4]
["2014-07-16",2451.8151250000001,0.25]
["2014-07-17",2452.0813090000001,0.25]
["2014-07-18",2452.3475210000001,0.25]
["2014-07-21",2452.613762,0.25]
["2014-07-22",2452.8800329999999,0.25]
["2014-07-23",2452.3160720000001,0.12]
["2014-07-24",2452.443945,0.12]
["2014-07-25",2452.5718259999999,0.12]
["2014-07-28",2452.6997120000001,0.12]
["2014-07-29",2452.8276059999998,0.12]
["2014-07-30",2452.9555059999998,0.12]
["2014-07-31",2453.0834129999998,0.12]
["2014-08-01",2453.211327,0.12]
["2014-08-04",2453.3392469999999,0.12]
["2014-08-05",2453.4671739999999,0.12]
["2014-08-06",2453.5951070000001,0.12]
["2014-08-07",2453.7230479999998,0.12]
["2014-08-08",2451.7428490000002,0.01]
["2014-08-11",2451.75362,0.01]
["2014-08-12",2451.764392,0.01]
["2014-08-13",2451.7751640000001,0.01]
["2014-08-14",2451.7859349999999,0.01]
["2014-08-15",2451.796707,0.01]
["2014-08-18",2452.0649429999999,0.23]
["2014-08-19",2452.3332089999999,0.23]
["2014-08-20",2452.6015040000002,0.23]
["2014-08-21",2452.963049,0.25]
["2014-08-22",2453.2547209999998,0.25]
["2014-08-25",2453.5464280000001,0.25]
["2014-08-26",2453.83817,0.25]
["2014-08-27",2454.1299469999999,0.25]
["2014-08-28",2454.421758,0.25]
["2014-08-29",2454.7136030000001,0.25]
["2014-09-01",2455.0054839999998,0.25]
["2014-09-02",2455.297399,0.25]
["2014-09-03",2455.5893489999999,0.25]
["2014-09-04",2455.8813340000002,0.25]
["2014-09-05",2456.1747679999999,0.25]
["2014-09-08",2456.4669159999999,0.25]
["2014-09-09",2456.7590989999999,0.25]
["2014-09-10",2457.0513169999999,0.25]
["2014-09-11",2457.34357,0.25]
["2014-09-12",2457.6358580000001,0.25]
["2014-09-15",2457.9281810000002,0.25]
["2014-09-16",2458.3853549999999,0.41]
["2014-09-17",2458.8426140000001,0.41]
["2014-09-18",2459.2999589999999,0.41]
["2014-09-19",2459.7573889999999,0.41]
["2014-09-22",2460.5489400000001,0.47]
["2014-09-23",2461.0734269999998,0.47]
["2014-09-24",2461.5980260000001,0.47]
["2014-09-25",2462.1227370000001,0.47]
["2014-09-26",2462.6475599999999,0.47]
["2014-09-29",2463.1724939999999,0.47]
["2014-09-30",2463.697541,0.47]
["2014-10-01",2464.2226989999999,0.47]
["2014-10-02",2464.747969,0.47]
["2014-10-03",2465.2733509999998,0.47]
["2014-10-06",2465.7988460000001,0.47]
["2014-10-07",2466.3244519999998,0.47]
["2014-10-08",2468.7466989999998,0.56999999999999995]
["2014-10-09",2469.3845630000001,0.56999999999999995]
["2014-10-10",2470.0225919999998,0.56999999999999995]
["2014-10-13",2470.6607859999999,0.56999999999999995]
["2014-10-14",2471.299145,0.56999999999999995]
["2014-10-15",2471.9376689999999,0.56999999999999995]
["2014-10-16",2472.484461,0.51]
["2014-10-17",2473.031375,0.51]
["2014-10-20",2473.5784100000001,0.51]
["2014-10-21",2474.1255649999998,0.51]
["2014-10-22",2474.5122510000001,0.48]
["2014-10-23",2475.0274890000001,0.48]
["2014-10-24",2475.5428339999999,0.48]
["2014-10-27",2476.0582869999998,0.48]
["2014-10-28",2476.5738470000001,0.48]
["2014-10-29",2477.0895139999998,0.48]
["2014-10-30",2477.6052890000001,0.48]
["2014-10-31",2478.1211709999998,0.48]
["2014-11-03",2478.6371610000001,0.48]
["2014-11-04",2479.1532579999998,0.48]
["2014-11-05",2479.6694619999998,0.48]
["2014-11-06",2480.185774,0.48]
["2014-11-07",2479.605759,0.42]
["2014-11-10",2480.0575640000002,0.42]
["2014-11-11",2480.50945,0.42]
["2014-11-12",2480.9614190000002,0.42]
["2014-11-13",2481.41347,0.42]
["2014-11-14",2481.8656040000001,0.42]
["2014-11-17",2482.3178200000002,0.42]
["2014-11-18",2483.072741,0.61]
["2014-11-19",2483.8278930000001,0.61]
["2014-11-20",2484.2868309999999,0.53]
["2014-11-21",2484.9435159999998,0.53]
["2014-11-24",2485.6003740000001,0.53]
["2014-11-25",2486.2574049999998,0.53]
["2014-11-26",2486.9146110000001,0.53]
["2014-11-27",2487.571989,0.53]
["2014-11-28",2488.229542,0.53]
["2014-12-01",2488.8872689999998,0.53]
["2014-12-02",2489.545169,0.53]
["2014-12-03",2490.2032429999999,0.53]
["2014-12-04",2490.861492,0.53]
["2014-12-05",2491.172583,0.51]
["2014-12-08",2491.806274,0.51]
["2014-12-09",2492.440126,0.51]
["2014-12-10",2493.0741379999999,0.51]
["2014-12-11",2493.7083130000001,0.51]
["2014-12-12",2494.3426479999998,0.51]
["2014-12-15",2494.9771460000002,0.51]
["2014-12-16",2495.9122189999998,0.79]
["2014-12-17",2496.8476439999999,0.79]
["2014-12-18",2497.783418,0.79]
["2014-12-19",2498.719544,0.79]
["2014-12-22",2499.6560199999999,0.79]
["2014-12-23",2500.5928479999998,0.79]
["2014-12-24",2501.5300259999999,0.79]
["2014-12-26",2502.4675560000001,0.79]
["2014-12-29",2503.4054369999999,0.79]
["2014-12-30",2504.3436700000002,0.79]
["2014-12-31",2505.2822540000002,0.79]
["2015-01-02",2506.2211900000002,0.79]
["2015-01-05",2507.1604779999998,0.79]
["2015-01-06",2508.1001179999998,0.79]
["2015-01-07",2509.0401099999999,0.79]
["2015-01-08",2509.980454,0.79]
["2015-01-09",2510.7185599999998,0.78]
["2015-01-12",2511.6476120000002,0.78]
["2015-01-13",2512.5770080000002,0.78]
["2015-01-14",2513.5067490000001,0.78]
["2015-01-15",2514.4368330000002,0.78]
["2015-01-16",2515.7327310000001,1.1399999999999999]
["2015-01-19",2517.029297,1.1399999999999999]
["2015-01-20",2518.326532,1.1399999999999999]
["2015-01-21",2519.6244350000002,1.1399999999999999]
["2015-01-22",2520.9230069999999,1.1399999999999999]
["2015-01-23",2522.2222489999999,1.1399999999999999]
["2015-01-26",2524.3157809999998,1.24]
["2015-01-27",2525.7302239999999,1.24]
["2015-01-28",2527.1454600000002,1.24]
["2015-01-29",2528.5614890000002,1.24]
["2015-01-30",2529.9783109999998,1.24]
["2015-02-02",2531.395927,1.24]
["2015-02-03",2532.8143369999998,1.24]
["2015-02-04",2534.2335419999999,1.24]
["2015-02-05",2535.6535429999999,1.24]
["2015-02-06",2537.0733230000001,1.24]
["2015-02-09",2538.4948509999999,1.24]
["2015-02-10",2539.917175,1.24]
["2015-02-11",2541.3402970000002,1.24]
["2015-02-12",2542.7642150000001,1.24]
["2015-02-13",2544.188932,1.24]
["2015-02-18",2545.6144469999999,1.24]
["2015-02-19",2547.0640659999999,1.03]
["2015-02-20",2548.51451,1.03]
["2015-02-23",2549.9657809999999,1.03]
["2015-02-24",2551.4178780000002,1.03]
["2015-02-25",2553.221689,1.08]
["2015-02-26",2554.745864,1.08]
["2015-02-27",2556.2709479999999,1.08]
["2015-03-02",2557.7969429999998,1.08]
["2015-03-03",2559.3238489999999,1.08]
["2015-03-04",2560.851666,1.08]
["2015-03-05",2562.3803950000001,1.08]
["2015-03-06",2566.275079,1.22]
["2015-03-09",2568.0043489999998,1.22]
["2015-03-10",2569.7347840000002,1.22]
["2015-03-11",2571.4663850000002,1.22]
["2015-03-12",2573.199153,1.22]
["2015-03-13",2574.9330890000001,1.22]
["2015-03-16",2576.6681939999999,1.22]
["2015-03-17",2578.3625149999998,1.39]
["2015-03-18",2580.0579499999999,1.39]
["2015-03-19",2581.7545,1.39]
["2015-03-20",2583.452166,1.39]
["2015-03-23",2585.2723540000002,1.41]
["2015-03-24",2586.9966300000001,1.41]
["2015-03-25",2588.7220569999999,1.41]
["2015-03-26",2590.4486350000002,1.41]
["2015-03-27",2592.1763639999999,1.41]
["2015-03-30",2593.9052449999999,1.41]
["2015-03-31",2595.63528,1.41]
["2015-04-01",2597.3664680000002,1.41]
["2015-04-02",2599.0988109999998,1.41]
["2015-04-06",2600.8323099999998,1.41]
["2015-04-07",2602.5669640000001,1.41]
["2015-04-08",2602.5432639999999,1.32]
["2015-04-09",2604.1690560000002,1.32]
["2015-04-10",2605.795865,1.32]
["2015-04-13",2607.4236890000002,1.32]
["2015-04-14",2609.0525299999999,1.32]
["2015-04-15",2610.6823890000001,1.32]
["2015-04-16",2611.5412240000001,0.66]
["2015-04-17",2612.4003429999998,0.66]
["2015-04-20",2613.5711740000002,0.74]
["2015-04-22",2614.5348119999999,0.74]
["2015-04-23",2615.4988060000001,0.74]
["2015-04-24",2616.4631549999999,0.74]
["2015-04-27",2617.4278599999998,0.74]
["2015-04-28",2618.3929199999998,0.74]
["2015-04-29",2619.3583370000001,0.74]
["2015-04-30",2620.3241090000001,0.74]
["2015-05-04",2621.2902370000002,0.74]
["2015-05-05",2622.2567220000001,0.74]
["2015-05-06",2623.223563,0.74]
["2015-05-07",2624.19076,0.74]
["2015-05-08",2624.5727379999998,0.71]
["2015-05-11",2625.5013840000001,0.71]
["2015-05-12",2626.430359,0.71]
["2015-05-13",2627.3596630000002,0.71]
["2015-05-14",2628.2892959999999,0.71]
["2015-05-15",2629.219259,0.71]
["2015-05-18",2629.9273330000001,0.54]
["2015-05-19",2630.6355990000002,0.54]
["2015-05-20",2631.344055,0.54]
["2015-05-21",2632.052702,0.54]
["2015-05-22",2632.7615390000001,0.54]
["2015-05-25",2633.6277169999998,0.56000000000000005]
["2015-05-26",2634.3631780000001,0.56000000000000005]
["2015-05-27",2635.098845,0.56000000000000005]
["2015-05-28",2635.8347170000002,0.56000000000000005]
["2015-05-29",2636.5707950000001,0.56000000000000005]
["2015-06-01",2637.3070779999998,0.56000000000000005]
["2015-06-02",2638.0435670000002,0.56000000000000005]
["2015-06-03",2638.7802609999999,0.56000000000000005]
["2015-06-05",2639.5171610000002,0.56000000000000005]
["2015-06-08",2640.2542669999998,0.56000000000000005]
["2015-06-09",2640.991579,0.56000000000000005]
["2015-06-10",2645.745578,0.74]
["2015-06-11",2646.7209429999998,0.74]
["2015-06-12",2647.696668,0.74]
["2015-06-15",2648.6727519999999,0.74]
["2015-06-16",2649.4289640000002,0.63]
["2015-06-17",2650.1853919999999,0.63]
["2015-06-18",2650.9420359999999,0.63]
["2015-06-19",2651.6988959999999,0.63]
["2015-06-22",2653.4737049999999,0.8]
["2015-06-23",2654.4349390000002,0.8]
["2015-06-24",2655.396522,0.8]
["2015-06-25",2656.3584529999998,0.8]
["2015-06-26",2657.320733,0.8]
["2015-06-29",2658.2833609999998,0.8]
["2015-06-30",2659.246337,0.8]
["2015-07-01",2660.2096630000001,0.8]
["2015-07-02",2661.1733380000001,0.8]
["2015-07-03",2662.1373610000001,0.8]
["2015-07-06",2663.1017339999999,0.8]
["2015-07-07",2664.0664569999999,0.8]
["2015-07-08",2664.8295480000002,0.79]
["2015-07-09",2665.783011,0.79]
["2015-07-10",2666.7368150000002,0.79]
["2015-07-13",2667.6909609999998,0.79]
["2015-07-14",2668.6454480000002,0.79]
["2015-07-15",2669.600277,0.79]
["2015-07-16",2670.202342,0.52]
["2015-07-17",2670.8045440000001,0.52]
["2015-07-20",2671.4068809999999,0.52]
["2015-07-21",2672.0093550000001,0.52]
["2015-07-22",2672.6119640000002,0.52]
["2015-07-23",2673.7695480000002,0.6]
["2015-07-24",2674.4650590000001,0.6]
["2015-07-27",2675.1607519999998,0.6]
["2015-07-28",2675.8566249999999,0.6]
["2015-07-29",2676.5526789999999,0.6]
["2015-07-30",2677.2489139999998,0.6]
["2015-07-31",2677.9453309999999,0.6]
["2015-08-03",2678.641928,0.6]
["2015-08-04",2679.3387069999999,0.6]
["2015-08-05",2680.0356670000001,0.6]
["2015-08-06",2680.7328090000001,0.6]
["2015-08-07",2681.8221229999999,0.62]
["2015-08-10",2682.5427949999998,0.62]
["2015-08-11",2683.263661,0.62]
["2015-08-12",2683.9847209999998,0.62]
["2015-08-13",2684.705974,0.62]
["2015-08-14",2685.4274209999999,0.62]
["2015-08-17",2686.149062,0.62]
["2015-08-18",2686.5380180000002,0.28999999999999998]
["2015-08-19",2686.9270299999998,0.28999999999999998]
["2015-08-20",2687.3160990000001,0.28999999999999998]
["2015-08-21",2687.7052239999998,0.28999999999999998]
["2015-08-24",2687.6922669999999,0.23]
["2015-08-25",2688.0010139999999,0.23]
["2015-08-26",2688.3097969999999,0.23]
["2015-08-27",2688.6186160000002,0.23]
["2015-08-28",2688.9274690000002,0.23]
["2015-08-31",2689.236359,0.23]
["2015-09-01",2689.5452839999998,0.23]
["2015-09-02",2689.8542440000001,0.23]
["2015-09-03",2690.1632399999999,0.23]
["2015-09-04",2690.4722710000001,0.23]
["2015-09-08",2690.7813379999998,0.23]
["2015-09-09",2691.0904399999999,0.23]
["2015-09-10",2691.1704679999998,0.22]
["2015-09-11",2691.4661369999999,0.22]
["2015-09-14",2691.7618389999998,0.22]
["2015-09-15",2692.057573,0.22]
["2015-09-16",2692.6204440000001,0.44]
["2015-09-17",2693.183434,0.44]
["2015-09-18",2693.746541,0.44]
["2015-09-21",2694.3097659999999,0.44]
["2015-09-22",2694.8731079999998,0.44]
["2015-09-23",2695.9731609999999,0.51]
["2015-09-24",2696.6263119999999,0.51]
["2015-09-25",2697.279622,0.51]
["2015-09-28",2697.93309,0.51]
["2015-09-29",2698.5867159999998,0.51]
["2015-09-30",2699.2405010000002,0.51]
["2015-10-01",2699.894444,0.51]
["2015-10-02",2700.548546,0.51]
["2015-10-05",2701.2028059999998,0.51]
["2015-10-06",2701.8572239999999,0.51]
["2015-10-07",2703.125462,0.54]
["2015-10-08",2703.818714,0.54]
["2015-10-09",2704.5121439999998,0.54]
["2015-10-13",2705.205751,0.54]
["2015-10-14",2705.8995369999998,0.54]
["2015-10-15",2706.5935009999998,0.54]
["2015-10-16",2707.531109,0.73]
["2015-10-19",2708.4690420000002,0.73]
["2015-10-20",2709.4072999999999,0.73]
["2015-10-21",2710.345883,0.73]
["2015-10-22",2711.6051630000002,0.78]
["2015-10-23",2712.6086089999999,0.78]
["2015-10-26",2713.6124260000001,0.78]
["2015-10-27",2714.616614,0.78]
["2015-10-28",2715.6211739999999,0.78]
["2015-10-29",2716.6261060000002,0.78]
["2015-10-30",2717.63141,0.78]
["2015-11-03",2718.6370849999998,0.78]
["2015-11-04",2719.643133,0.78]
["2015-11-05",2720.6495530000002,0.78]
["2015-11-06",2722.4256999999998,0.82]
["2015-11-09",2723.4844670000002,0.82]
["2015-11-10",2724.5436450000002,0.82]
["2015-11-11",2725.6032359999999,0.82]
["2015-11-12",2726.6632380000001,0.82]
["2015-11-13",2727.723653,0.82]
["2015-11-16",2728.7844810000001,0.82]
["2015-11-17",2729.6265010000002,0.65]
["2015-11-18",2730.468781,0.65]
["2015-11-19",2731.3113210000001,0.65]
["2015-11-20",2733.3938440000002,0.89]
["2015-11-23",2734.5474009999998,0.89]
["2015-11-24",2735.7014450000001,0.89]
["2015-11-25",2736.8559759999998,0.89]
["2015-11-26",2738.0109940000002,0.89]
["2015-11-27",2739.1664999999998,0.89]
["2015-11-30",2740.3224930000001,0.89]
["2015-12-01",2741.4789740000001,0.89]
["2015-12-02",2742.6359430000002,0.89]
["2015-12-03",2743.7934009999999,0.89]
["2015-12-04",2744.9513470000002,0.89]
["2015-12-07",2746.1097810000001,0.89]
["2015-12-08",2747.268705,0.89]
["2015-12-09",2751.0741189999999,1.01]
["2015-12-10",2752.39093,1.01]
["2015-12-11",2753.7083710000002,1.01]
["2015-12-14",2755.0264419999999,1.01]
["2015-12-15",2756.3451460000001,1.01]
["2015-12-16",2757.573449,0.94]
["2015-12-17",2758.8022999999998,0.94]
["2015-12-18",2760.0316979999998,0.94]
["2015-12-21",2761.6783559999999,1.02]
["2015-12-22",2763.0132699999999,1.02]
["2015-12-23",2764.3488299999999,1.02]
["2015-12-24",2765.685035,1.02]
["2015-12-28",2767.021886,1.02]
["2015-12-29",2768.359383,1.02]
["2015-12-30",2769.6975269999998,1.02]
["2015-12-31",2771.0363170000001,1.02]
["2016-01-04",2772.375755,1.02]
["2016-01-05",2773.7158399999998,1.02]
["2016-01-06",2775.0565729999998,1.02]
["2016-01-07",2776.397954,1.02]
["2016-01-08",2776.4808579999999,0.96]
["2016-01-11",2777.7442120000001,0.96]
["2016-01-12",2779.0081420000001,0.96]
["2016-01-13",2780.2726469999998,0.96]
["2016-01-14",2781.5377269999999,0.96]
["2016-01-15",2782.8033839999998,0.96]
["2016-01-18",2784.1885619999998,0.95]
["2016-01-19",2785.5744300000001,0.95]
["2016-01-20",2786.9609890000002,0.95]
["2016-01-21",2788.3482370000002,0.95]
["2016-01-22",2789.736175,0.95]
["2016-01-25",2792.2593529999999,1.08]
["2016-01-26",2793.8384679999999,1.08]
["2016-01-27",2795.4184770000002,1.08]
["2016-01-28",2796.9993800000002,1.08]
["2016-01-29",2798.5811760000001,1.08]
["2016-02-01",2800.1638670000002,1.08]
["2016-02-02",2801.747453,1.08]
["2016-02-03",2803.3319350000002,1.08]
["2016-02-04",2804.9173129999999,1.08]
["2016-02-05",2810.6659500000001,1.27]
["2016-02-10",2812.5333430000001,1.27]
["2016-02-11",2814.4019760000001,1.27]
["2016-02-12",2816.271851,1.27]
["2016-02-15",2818.1429680000001,1.27]
["2016-02-16",2819.3855079999998,0.93]
["2016-02-17",2820.6285969999999,0.93]
["2016-02-18",2821.8722339999999,0.93]
["2016-02-19",2823.116419,0.93]
["2016-02-22",2824.3611529999998,0.93]
["2016-02-23",2825.606436,0.93]
["2016-02-24",2827.3189910000001,0.98]
["2016-02-25",2828.6322879999998,0.98]
["2016-02-26",2829.9461959999999,0.98]
["2016-02-29",2831.2607130000001,0.98]
["2016-03-01",2832.5758409999999,0.98]
["2016-03-02",2833.8915809999999,0.98]
["2016-03-03",2835.2079309999999,0.98]
["2016-03-04",2836.5248919999999,0.98]
["2016-03-07",2837.8424660000001,0.98]
["2016-03-08",2839.1606510000001,0.98]
["2016-03-09",2838.656579,0.9]
["2016-03-10",2839.867902,0.9]
["2016-03-11",2841.0797419999999,0.9]
["2016-03-14",2842.2920979999999,0.9]
["2016-03-15",2843.5049730000001,0.9]
["2016-03-16",2844.1754110000002,0.52]
["2016-03-17",2844.846008,0.52]
["2016-03-18",2845.5167630000001,0.52]
["2016-03-21",2846.187676,0.52]
["2016-03-22",2846.8587470000002,0.52]
["2016-03-23",2847.5299770000001,0.52]
["2016-03-24",2847.750509,0.47]
["2016-03-28",2848.357532,0.47]
["2016-03-29",2848.964684,0.47]
["2016-03-30",2849.5719650000001,0.47]
["2016-03-31",2850.179376,0.47]
["2016-04-01",2850.786916,0.47]
["2016-04-04",2851.3945859999999,0.47]
["2016-04-05",2852.0023849999998,0.47]
["2016-04-06",2852.610314,0.47]
["2016-04-07",2853.2183719999998,0.47]
["2016-04-08",2852.9475640000001,0.43]
["2016-04-11",2853.5039860000002,0.43]
["2016-04-12",2854.060516,0.43]
["2016-04-13",2854.6171549999999,0.43]
["2016-04-14",2855.1739029999999,0.43]
["2016-04-15",2855.7307599999999,0.43]
["2016-04-18",2856.5566480000002,0.57999999999999996]
["2016-04-19",2857.3827759999999,0.57999999999999996]
["2016-04-20",2858.209143,0.57999999999999996]
["2016-04-22",2858.8083080000001,0.54]
["2016-04-25",2859.5782140000001,0.54]
["2016-04-26",2860.3483259999998,0.54]
["2016-04-27",2861.1186459999999,0.54]
["2016-04-28",2861.8891739999999,0.54]
["2016-04-29",2862.659909,0.54]
["2016-05-02",2863.4308510000001,0.54]
["2016-05-03",2864.202002,0.54]
["2016-05-04",2864.9733590000001,0.54]
["2016-05-05",2865.744925,0.54]
["2016-05-06",2867.9150679999998,0.61]
["2016-05-09",2868.787362,0.61]
["2016-05-10",2869.6599219999998,0.61]
["2016-05-11",2870.5327470000002,0.61]
["2016-05-12",2871.4058380000001,0.61]
["2016-05-13",2872.2791940000002,0.61]
["2016-05-16",2873.1528159999998,0.61]
["2016-05-17",2874.0665760000002,0.67]
["2016-05-18",2874.9806269999999,0.67]
["2016-05-19",2875.8949689999999,0.67]
["2016-05-20",2876.8096019999998,0.67]
["2016-05-23",2878.2688509999998,0.75]
["2016-05-24",2879.2931509999999,0.75]
["2016-05-25",2880.3178149999999,0.75]
["2016-05-27",2881.3428439999998,0.75]
["2016-05-30",2882.3682370000001,0.75]
["2016-05-31",2883.3939959999998,0.75]
["2016-06-01",2884.4201200000002,0.75]
["2016-06-02",2885.4466080000002,0.75]
["2016-06-03",2886.4734619999999,0.75]
["2016-06-06",2887.5006819999999,0.75]
["2016-06-07",2888.5282670000001,0.75]
["2016-06-08",2890.2095859999999,0.78]
["2016-06-09",2891.2789899999998,0.78]
["2016-06-10",2892.34879,0.78]
["2016-06-13",2893.4189849999998,0.78]
["2016-06-14",2894.4895769999998,0.78]
["2016-06-15",2895.5605650000002,0.78]
["2016-06-16",2896.0073360000001,0.34]
["2016-06-17",2896.4541760000002,0.34]
["2016-06-20",2896.901085,0.34]
["2016-06-21",2897.3480629999999,0.34]
["2016-06-22",2897.926371,0.36]
["2016-06-23",2898.3997650000001,0.36]
["2016-06-24",2898.873235,0.36]
["2016-06-27",2899.346783,0.36]
["2016-06-28",2899.820408,0.36]
["2016-06-29",2900.2941110000002,0.36]
["2016-06-30",2900.767891,0.36]
["2016-07-01",2901.2417489999998,0.36]
["2016-07-04",2901.7156829999999,0.36]
["2016-07-05",2902.1896959999999,0.36]
["2016-07-06",2902.6637850000002,0.36]
["2016-07-07",2903.1379529999999,0.36]
["2016-07-08",2903.3870489999999,0.35]
["2016-07-11",2903.8480890000001,0.35]
["2016-07-12",2904.3092019999999,0.35]
["2016-07-13",2904.7703879999999,0.35]
["2016-07-14",2905.2316470000001,0.35]
["2016-07-15",2905.6929799999998,0.35]
["2016-07-18",2906.3142979999998,0.45]
["2016-07-19",2906.9357490000002,0.45]
["2016-07-20",2907.5573330000002,0.45]
["2016-07-21",2908.1790489999998,0.45]
["2016-07-22",2908.6629950000001,0.43]
["2016-07-25",2909.2573619999998,0.43]
["2016-07-26",2909.8518509999999,0.43]
["2016-07-27",2910.446461,0.43]
["2016-07-28",2911.041193,0.43]
["2016-07-29",2911.6360460000001,0.43]
["2016-08-01",2912.2310210000001,0.43]
["2016-08-02",2912.8261170000001,0.43]
["2016-08-03",2913.421335,0.43]
["2016-08-04",2914.0166749999999,0.43]
["2016-08-05",2914.6121360000002,0.43]
["2016-08-08",2915.207719,0.43]
["2016-08-09",2915.8034229999998,0.43]
["2016-08-10",2918.641247,0.52]
["2016-08-11",2919.3622850000002,0.52]
["2016-08-12",2920.0835000000002,0.52]
["2016-08-15",2920.8048950000002,0.52]
["2016-08-16",2921.3217119999999,0.39]
["2016-08-17",2921.8386209999999,0.39]
["2016-08-18",2922.355622,0.39]
["2016-08-19",2922.8727140000001,0.39]
["2016-08-22",2923.3898979999999,0.39]
["2016-08-23",2923.9071730000001,0.39]
["2016-08-24",2924.4245390000001,0.39]
["2016-08-25",2925.3657370000001,0.43]
["2016-08-26",2925.9363429999999,0.43]
["2016-08-29",2926.5070599999999,0.43]
["2016-08-30",2927.0778890000001,0.43]
["2016-08-31",2927.6488290000002,0.43]
["2016-09-01",2928.2198800000001,0.43]
["2016-09-02",2928.7910419999998,0.43]
["2016-09-05",2929.3623160000002,0.43]
["2016-09-06",2929.9337019999998,0.43]
["2016-09-08",2930.5051990000002,0.43]
["2016-09-09",2931.3154129999998,0.44]
["2016-09-12",2931.900439,0.44]
["2016-09-13",2932.4855809999999,0.44]
["2016-09-14",2933.0708399999999,0.44]
["2016-09-15",2933.6562159999999,0.44]
["2016-09-16",2934.0886409999998,0.31]
["2016-09-19",2934.5211300000001,0.31]
["2016-09-20",2934.9536830000002,0.31]
["2016-09-21",2935.3863000000001,0.31]
["2016-09-22",2935.8189809999999,0.31]
["2016-09-23",2935.3313939999998,0.2]
["2016-09-26",2935.6106840000002,0.2]
["2016-09-27",2935.89,0.2]
["2016-09-28",2936.169343,0.2]
["2016-09-29",2936.4487119999999,0.2]
["2016-09-30",2936.7281079999998,0.2]
["2016-10-03",2937.0075299999999,0.2]
["2016-10-04",2937.286979,0.2]
["2016-10-05",2937.5664539999998,0.2]
["2016-10-06",2937.845957,0.2]
["2016-10-07",2935.444465,0.08]
["2016-10-10",2935.5562669999999,0.08]
["2016-10-11",2935.6680729999998,0.08]
["2016-10-13",2935.779884,0.08]
["2016-10-14",2935.8916979999999,0.08]
["2016-10-17",2936.0035170000001,0.08]
["2016-10-18",2936.5018329999998,0.34]
["2016-10-19",2937.0002340000001,0.34]
["2016-10-20",2937.4987190000002,0.34]
["2016-10-21",2937.9972889999999,0.34]
["2016-10-24",2938.1298080000001,0.28999999999999998]
["2016-10-25",2938.5552510000002,0.28999999999999998]
["2016-10-26",2938.9807559999999,0.28999999999999998]
["2016-10-27",2939.4063219999998,0.28999999999999998]
["2016-10-28",2939.8319499999998,0.28999999999999998]
["2016-10-31",2940.2576399999998,0.28999999999999998]
["2016-11-01",2940.683391,0.28999999999999998]
["2016-11-03",2941.1092039999999,0.28999999999999998]
["2016-11-04",2941.5350779999999,0.28999999999999998]
["2016-11-07",2941.961014,0.28999999999999998]
["2016-11-08",2942.3870120000001,0.28999999999999998]
["2016-11-09",2942.1111070000002,0.26]
["2016-11-10",2942.4932530000001,0.26]
["2016-11-11",2942.8754479999998,0.26]
["2016-11-14",2943.257693,0.26]
["2016-11-16",2943.6399889999998,0.26]
["2016-11-17",2944.1856520000001,0.39]
["2016-11-18",2944.7314160000001,0.39]
["2016-11-21",2945.277282,0.39]
["2016-11-22",2945.823249,0.39]
["2016-11-23",2946.3693170000001,0.39]
["2016-11-24",2946.2443309999999,0.31]
["2016-11-25",2946.6786120000002,0.31]
["2016-11-28",2947.1129569999998,0.31]
["2016-11-29",2947.5473659999998,0.31]
["2016-11-30",2947.981839,0.31]
["2016-12-01",2948.4163760000001,0.31]
["2016-12-02",2948.8509779999999,0.31]
["2016-12-05",2949.2856430000002,0.31]
["2016-12-06",2949.7203720000002,0.31]
["2016-12-07",2950.155166,0.31]
["2016-12-08",2950.5900230000002,0.31]
["2016-12-09",2947.9309899999998,0.18]
["2016-12-12",2948.1835959999999,0.18]
["2016-12-13",2948.436224,0.18]
["2016-12-14",2948.6888739999999,0.18]
["2016-12-15",2948.941546,0.18]
["2016-12-16",2949.583482,0.48]
["2016-12-19",2950.2255570000002,0.48]
["2016-12-20",2950.8677729999999,0.48]
["2016-12-21",2951.5101279999999,0.48]
["2016-12-22",2951.016725,0.31]
["2016-12-23",2951.431936,0.31]
["2016-12-26",2951.8472059999999,0.31]
["2016-12-27",2952.2625330000001,0.31]
["2016-12-28",2952.6779200000001,0.31]
["2016-12-29",2953.0933650000002,0.31]
["2016-12-30",2953.5088679999999,0.31]
["2017-01-02",2953.92443,0.31]
["2017-01-03",2954.3400499999998,0.31]
["2017-01-04",2954.755729,0.31]
["2017-01-05",2955.1714659999998,0.31]
["2017-01-06",2955.5872610000001,0.31]
["2017-01-09",2956.0031159999999,0.31]
["2017-01-10",2956.4190279999998,0.31]
["2017-01-11",2956.5781459999998,0.3]
["2017-01-12",2956.9806199999998,0.3]
["2017-01-13",2957.3831479999999,0.3]
["2017-01-16",2957.7857319999998,0.3]
["2017-01-17",2958.5366170000002,0.56000000000000005]
["2017-01-18",2959.2876940000001,0.56000000000000005]
["2017-01-19",2960.0389610000002,0.56000000000000005]
["2017-01-20",2960.415583,0.49]
["2017-01-23",2961.0734109999999,0.49]
["2017-01-24",2961.7313859999999,0.49]
["2017-01-25",2962.389506,0.49]
["2017-01-26",2963.0477729999998,0.49]
["2017-01-27",2963.7061859999999,0.49]
["2017-01-30",2964.3647449999999,0.49]
["2017-01-31",2965.023451,0.49]
["2017-02-01",2965.682303,0.49]
["2017-02-02",2966.3413019999998,0.49]
["2017-02-03",2967.0004469999999,0.49]
["2017-02-06",2967.6597379999998,0.49]
["2017-02-07",2968.319176,0.49]
["2017-02-08",2966.4682400000002,0.38]
["2017-02-09",2966.979769,0.38]
["2017-02-10",2967.4913860000001,0.38]
["2017-02-13",2968.003091,0.38]
["2017-02-14",2968.514885,0.38]
["2017-02-15",2969.0267669999998,0.38]
["2017-02-16",2969.8002969999998,0.47]
["2017-02-17",2970.5740289999999,0.47]
["2017-02-20",2971.3479630000002,0.47]
["2017-02-21",2972.1220979999998,0.47]
["2017-02-22",2972.8964350000001,0.47]
["2017-02-23",2973.3749680000001,0.44]
["2017-02-24",2974.1002870000002,0.44]
["2017-03-01",2974.8257829999998,0.44]
["2017-03-02",2975.5514560000001,0.44]
["2017-03-03",2976.277306,0.44]
["2017-03-06",2977.0033330000001,0.44]
["2017-03-07",2977.7295370000002,0.44]
["2017-03-08",2978.455919,0.44]
["2017-03-09",2979.1824769999998,0.44]
["2017-03-10",2977.1895,0.33]
["2017-03-13",2977.7344790000002,0.33]
["2017-03-14",2978.2795590000001,0.33]
["2017-03-15",2978.8247379999998,0.33]
["2017-03-16",2979.122308,0.22]
["2017-03-17",2979.4199079999999,0.22]
["2017-03-20",2979.717537,0.22]
["2017-03-21",2980.0151959999998,0.22]
["2017-03-22",2980.3128860000002,0.22]
["2017-03-23",2980.7728139999999,0.24]
["2017-03-24",2981.0976179999998,0.24]
["2017-03-27",2981.4224559999998,0.24]
["2017-03-28",2981.747331,0.24]
["2017-03-29",2982.07224,0.24]
["2017-03-30",2982.3971849999998,0.24]
["2017-03-31",2982.7221650000001,0.24]
["2017-04-03",2983.0471809999999,0.24]
["2017-04-04",2983.3722320000002,0.24]
["2017-04-05",2983.6973189999999,0.24]
["2017-04-06",2984.0224410000001,0.24]
["2017-04-07",2984.5756550000001,0.25]
["2017-04-10",2984.9142900000002,0.25]
["2017-04-11",2985.2529629999999,0.25]
["2017-04-12",2985.5916750000001,0.25]
["2017-04-13",2985.930425,0.25]
["2017-04-17",2986.2692149999998,0.25]
["2017-04-18",2986.633824,0.22]
["2017-04-19",2986.9984789999999,0.22]
["2017-04-20",2987.3631780000001,0.22]
["2017-04-24",2987.3303390000001,0.16]
["2017-04-25",2987.595679,0.16]
["2017-04-26",2987.8610429999999,0.16]
["2017-04-27",2988.1264299999998,0.16]
["2017-04-28",2988.3918410000001,0.16]
["2017-05-02",2988.657275,0.16]
["2017-05-03",2988.9227329999999,0.16]
["2017-05-04",2989.1882139999998,0.16]
["2017-05-05",2989.45372,0.16]
["2017-05-08",2989.7192479999999,0.16]
["2017-05-09",2989.9848000000002,0.16]
["2017-05-10",2989.7525999999998,0.14000000000000001]
["2017-05-11",2989.98497,0.14000000000000001]
["2017-05-12",2990.2173579999999,0.14000000000000001]
["2017-05-15",2990.4497649999998,0.14000000000000001]
["2017-05-16",2991.098313,0.5]
["2017-05-17",2991.7470020000001,0.5]
["2017-05-18",2992.3958309999998,0.5]
["2017-05-19",2993.0448019999999,0.5]
["2017-05-22",2993.6939130000001,0.5]
["2017-05-23",2994.3431639999999,0.5]
["2017-05-24",2994.8111479999998,0.48]
["2017-05-25",2995.4347210000001,0.48]
["2017-05-26",2996.0584250000002,0.48]
["2017-05-29",2996.6822579999998,0.48]
["2017-05-30",2997.3062220000002,0.48]
["2017-05-31",2997.9303150000001,0.48]
["2017-06-01",2998.5545379999999,0.48]
["2017-06-02",2999.178891,0.48]
["2017-06-05",2999.803375,0.48]
["2017-06-06",3000.4279879999999,0.48]
["2017-06-07",3001.0527310000002,0.48]
["2017-06-08",3001.677604,0.48]
["2017-06-09",2998.1067929999999,0.31]
["2017-06-12",2998.5103370000002,0.31]
["2017-06-13",2998.9139359999999,0.31]
["2017-06-14",2999.3175890000002,0.31]
["2017-06-16",2999.7212960000002,0.31]
["2017-06-19",2999.5497850000002,-0.12]
["2017-06-20",2999.3782839999999,-0.12]
["2017-06-21",2999.2067929999998,-0.12]
["2017-06-22",2999.035312,-0.12]
["2017-06-23",2998.86384,-0.12]
["2017-06-26",2998.2634029999999,-0.17]
["2017-06-27",2998.020489,-0.17]
["2017-06-28",2997.7775959999999,-0.17]
["2017-06-29",2997.5347219999999,-0.17]
["2017-06-30",2997.2918679999998,-0.17]
["2017-07-03",2997.0490329999998,-0.17]
["2017-07-04",2996.8062180000002,-0.17]
["2017-07-05",2996.5634230000001,-0.17]
["2017-07-06",2996.320647,-0.17]
["2017-07-07",2994.7914919999998,-0.23]
["2017-07-10",2994.4631260000001,-0.23]
["2017-07-11",2994.1347970000002,-0.23]
["2017-07-12",2993.8065029999998,-0.23]
["2017-07-13",2993.4782460000001,-0.23]
["2017-07-14",2993.1500249999999,-0.23]
["2017-07-17",2992.8218400000001,-0.23]
["2017-07-18",2993.0781470000002,0.18]
["2017-07-19",2993.3344769999999,0.18]
["2017-07-20",2993.5908290000002,0.18]
["2017-07-21",2993.39167,0.1]
["2017-07-24",2993.5341450000001,0.1]
["2017-07-25",2993.6766259999999,0.1]
["2017-07-26",2993.8191139999999,0.1]
["2017-07-27",2993.961609,0.1]
["2017-07-28",2994.1041110000001,0.1]
["2017-07-31",2994.2466199999999,0.1]
["2017-08-01",2994.3891349999999,0.1]
["2017-08-02",2994.531657,0.1]
["2017-08-03",2994.6741860000002,0.1]
["2017-08-04",2994.816722,0.1]
["2017-08-07",2994.9592640000001,0.1]
["2017-08-08",2995.1018130000002,0.1]
["2017-08-09",2998.6364159999998,0.24]
["2017-08-10",2998.9788010000002,0.24]
["2017-08-11",2999.321226,0.24]
["2017-08-14",2999.6636899999999,0.24]
["2017-08-15",3000.0061930000002,0.24]
["2017-08-16",3000.7270990000002,0.53]
["2017-08-17",3001.448179,0.53]
["2017-08-18",3002.169433,0.53]
["2017-08-21",3002.89086,0.53]
["2017-08-22",3003.6124599999998,0.53]
["2017-08-23",3004.334233,0.53]
["2017-08-24",3003.7239890000001,0.39]
["2017-08-25",3004.255478,0.39]
["2017-08-28",3004.7870619999999,0.39]
["2017-08-29",3005.3187400000002,0.39]
["2017-08-30",3005.850512,0.39]
["2017-08-31",3006.3823779999998,0.39]
["2017-09-01",3006.914338,0.39]
["2017-09-04",3007.4463919999998,0.39]
["2017-09-05",3007.978541,0.39]
["2017-09-06",3004.149073,0.19]
["2017-09-08",3004.4081930000002,0.19]
["2017-09-11",3004.6673350000001,0.19]
["2017-09-12",3004.9265,0.19]
["2017-09-13",3005.1856870000001,0.19]
["2017-09-14",3005.444896,0.19]
["2017-09-15",3005.7041279999999,0.19]
["2017-09-18",3006.0644010000001,0.24]
["2017-09-19",3006.4247190000001,0.24]
["2017-09-20",3006.7850790000002,0.24]
["2017-09-21",3007.1454819999999,0.24]
["2017-09-22",3006.3801830000002,0.09]
["2017-09-25",3006.5154120000002,0.09]
["2017-09-26",3006.6506469999999,0.09]
["2017-09-27",3006.7858890000002,0.09]
["2017-09-28",3006.9211369999998,0.09]
["2017-09-29",3007.0563900000002,0.09]
["2017-10-02",3007.1916500000002,0.09]
["2017-10-03",3007.326916,0.09]
["2017-10-04",3007.462188,0.09]
["2017-10-05",3007.5974660000002,0.09]
["2017-10-06",3009.3079710000002,0.16]
["2017-10-09",3009.5483810000001,0.16]
["2017-10-10",3009.78881,0.16]
["2017-10-11",3010.029258,0.16]
["2017-10-13",3010.2697250000001,0.16]
["2017-10-16",3010.5102120000001,0.16]
["2017-10-17",3011.1539419999999,0.45]
["2017-10-18",3011.7978109999999,0.45]
["2017-10-19",3012.4418169999999,0.45]
["2017-10-20",3013.0859610000002,0.45]
["2017-10-23",3013.9445209999999,0.48]
["2017-10-24",3014.6318529999999,0.48]
["2017-10-25",3015.3193409999999,0.48]
["2017-10-26",3016.0069870000002,0.48]
["2017-10-27",3016.6947890000001,0.48]
["2017-10-30",3017.382748,0.48]
["2017-10-31",3018.0708639999998,0.48]
["2017-11-01",3018.759137,0.48]
["2017-11-03",3019.4475670000002,0.48]
["2017-11-06",3020.1361539999998,0.48]
["2017-11-07",3020.8248979999998,0.48]
["2017-11-08",3021.513798,0.48]
["2017-11-09",3022.2028570000002,0.48]
["2017-11-10",3021.3471970000001,0.42]
["2017-11-13",3021.950394,0.42]
["2017-11-14",3022.5537119999999,0.42]
["2017-11-16",3023.1571509999999,0.42]
["2017-11-17",3023.860913,0.49]
["2017-11-20",3024.56484,0.49]
["2017-11-21",3025.2689300000002,0.49]
["2017-11-22",3025.9731839999999,0.49]
["2017-11-23",3026.6776020000002,0.49]
["2017-11-24",3026.348845,0.37]
["2017-11-27",3026.8811219999998,0.37]
["2017-11-28",3027.4134920000001,0.37]
["2017-11-29",3027.945956,0.37]
["2017-11-30",3028.4785139999999,0.37]
["2017-12-01",3029.0111649999999,0.37]
["2017-12-04",3029.5439099999999,0.37]
["2017-12-05",3030.076748,0.37]
["2017-12-06",3030.60968,0.37]
["2017-12-07",3031.1427060000001,0.37]
["2017-12-08",3029.6055839999999,0.28000000000000003]
["2017-12-11",3030.009067,0.28000000000000003]
["2017-12-12",3030.412605,0.28000000000000003]
["2017-12-13",3030.8161960000002,0.28000000000000003]
["2017-12-14",3031.2198400000002,0.28000000000000003]
["2017-12-15",3031.6235390000002,0.28000000000000003]
["2017-12-18",3032.0537979999999,0.27]
["2017-12-19",3032.4841190000002,0.27]
["2017-12-20",3032.9145010000002,0.27]
["2017-12-21",3033.3449430000001,0.27]
["2017-12-22",3033.695823,0.26]
["2017-12-26",3034.1104500000001,0.26]
["2017-12-27",3034.525134,0.26]
["2017-12-28",3034.9398740000001,0.26]
["2017-12-29",3035.3546710000001,0.26]
["2018-01-02",3035.7695250000002,0.26]
["2018-01-03",3036.1844350000001,0.26]
["2018-01-04",3036.5994019999998,0.26]
["2018-01-05",3037.0144260000002,0.26]
["2018-01-08",3037.4295059999999,0.26]
["2018-01-09",3037.8446429999999,0.26]
["2018-01-10",3042.8538319999998,0.44]
["2018-01-11",3043.5571049999999,0.44]
["2018-01-12",3044.2605410000001,0.44]
["2018-01-15",3044.96414,0.44]
["2018-01-16",3045.4707899999999,0.35]
["2018-01-17",3045.9775239999999,0.35]
["2018-01-18",3046.4843430000001,0.35]
["2018-01-19",3046.991246,0.35]
["2018-01-22",3047.4982329999998,0.35]
["2018-01-23",3048.0053050000001,0.35]
["2018-01-24",3048.9174579999999,0.39]
["2018-01-25",3049.4826370000001,0.39]
["2018-01-26",3050.04792,0.39]
["2018-01-29",3050.613308,0.39]
["2018-01-30",3051.178801,0.39]
["2018-01-31",3051.7443990000002,0.39]
["2018-02-01",3052.3101019999999,0.39]
["2018-02-02",3052.8759089999999,0.39]
["2018-02-05",3053.4418219999998,0.39]
["2018-02-06",3054.0078389999999,0.39]
["2018-02-07",3054.5739610000001,0.39]
["2018-02-08",3052.5326869999999,0.28999999999999998]
["2018-02-09",3052.9537129999999,0.28999999999999998]
["2018-02-14",3053.3747969999999,0.28999999999999998]
["2018-02-15",3053.7959390000001,0.28999999999999998]
["2018-02-16",3054.4055400000002,0.4]
["2018-02-19",3055.0152640000001,0.4]
["2018-02-20",3055.6251090000001,0.4]
["2018-02-21",3056.2350759999999,0.4]
["2018-02-22",3056.8451639999998,0.4]
["2018-02-23",3057.455375,0.4]
["2018-02-26",3057.319297,0.33]
["2018-02-27",3057.8229649999998,0.33]
["2018-02-28",3058.3267169999999,0.33]
["2018-03-01",3058.8305519999999,0.33]
["2018-03-02",3059.3344689999999,0.33]
["2018-03-05",3059.8384700000001,0.33]
["2018-03-06",3060.3425539999998,0.33]
["2018-03-07",3060.84672,0.33]
["2018-03-08",3061.35097,0.33]
["2018-03-09",3061.611997,0.32]
["2018-03-12",3062.101165,0.32]
["2018-03-13",3062.5904099999998,0.32]
["2018-03-14",3063.0797339999999,0.32]
["2018-03-15",3063.569137,0.32]
["2018-03-16",3063.7732380000002,0.14000000000000001]
["2018-03-19",3063.9773540000001,0.14000000000000001]
["2018-03-20",3064.1814829999998,0.14000000000000001]
["2018-03-21",3064.3856259999998,0.14000000000000001]
["2018-03-22",3064.589782,0.14000000000000001]
["2018-03-23",3064.793952,0.14000000000000001]
["2018-03-26",3064.8961079999999,0.13]
["2018-03-27",3065.0857230000001,0.13]
["2018-03-28",3065.275349,0.13]
["2018-03-29",3065.464986,0.13]
["2018-04-02",3065.6546360000002,0.13]
["2018-04-03",3065.8442970000001,0.13]
["2018-04-04",3066.03397,0.13]
["2018-04-05",3066.2236549999998,0.13]
["2018-04-06",3066.4133510000001,0.13]
["2018-04-09",3066.603059,0.13]
["2018-04-10",3065.8000470000002,0.09]
["2018-04-11",3065.9313269999998,0.09]
["2018-04-12",3066.0626139999999,0.09]
["2018-04-13",3066.1939050000001,0.09]
["2018-04-16",3066.3252029999999,0.09]
["2018-04-17",3066.8150700000001,0.32]
["2018-04-18",3067.3050159999998,0.32]
["2018-04-19",3067.7950409999999,0.32]
["2018-04-20",3068.2851439999999,0.32]
["2018-04-23",3068.46938,0.28000000000000003]
["2018-04-24",3068.8983950000002,0.28000000000000003]
["2018-04-25",3069.3274710000001,0.28000000000000003]
["2018-04-26",3069.7566059999999,0.28000000000000003]
["2018-04-27",3070.185802,0.28000000000000003]
["2018-04-30",3070.615057,0.28000000000000003]
["2018-05-02",3071.0443719999998,0.28000000000000003]
["2018-05-03",3071.4737479999999,0.28000000000000003]
["2018-05-04",3071.9031829999999,0.28000000000000003]
["2018-05-07",3072.3326790000001,0.28000000000000003]
["2018-05-08",3072.7622339999998,0.28000000000000003]
["2018-05-09",3073.1918500000002,0.28000000000000003]
["2018-05-10",3072.0571850000001,0.22]
["2018-05-11",3072.3946940000001,0.22]
["2018-05-14",3072.7322399999998,0.22]
["2018-05-15",3073.0698240000002,0.22]
["2018-05-16",3073.5857470000001,0.37]
["2018-05-17",3074.1017579999998,0.37]
["2018-05-18",3074.617855,0.37]
["2018-05-21",3075.134039,0.37]
["2018-05-22",3075.65031,0.37]
["2018-05-23",3076.166667,0.37]
["2018-05-24",3075.3169910000001,0.23]
["2018-05-25",3075.6381489999999,0.23]
["2018-05-28",3075.9593399999999,0.23]
["2018-05-29",3076.280565,0.23]
["2018-05-30",3076.6018239999999,0.23]
["2018-06-01",3076.9231159999999,0.23]
["2018-06-04",3077.2444420000002,0.23]
["2018-06-05",3077.5658010000002,0.23]
["2018-06-06",3077.8871939999999,0.23]
["2018-06-07",3078.2086210000002,0.23]
["2018-06-08",3082.5653550000002,0.4]
["2018-06-11",3083.124828,0.4]
["2018-06-12",3083.6844030000002,0.4]
["2018-06-13",3084.2440799999999,0.4]
["2018-06-14",3084.8038580000002,0.4]
["2018-06-15",3085.363738,0.4]
["2018-06-18",3086.651265,0.88]
["2018-06-19",3087.9393289999998,0.88]
["2018-06-20",3089.2279309999999,0.88]
["2018-06-21",3090.5170710000002,0.88]
["2018-06-22",3094.4301869999999,1.24]
["2018-06-25",3096.2466720000002,1.24]
["2018-06-26",3098.0642229999999,1.24]
["2018-06-27",3099.8828400000002,1.24]
["2018-06-28",3101.702526,1.24]
["2018-06-29",3103.523279,1.24]
["2018-07-02",3105.3451020000002,1.24]
["2018-07-03",3107.167993,1.24]
["2018-07-04",3108.991955,1.24]
["2018-07-05",3110.816988,1.24]
["2018-07-06",3113.0826069999998,1.26]
["2018-07-09",3114.9393620000001,1.26]
["2018-07-10",3116.797223,1.26]
["2018-07-11",3118.6561929999998,1.26]
["2018-07-12",3120.5162719999998,1.26]
["2018-07-13",3122.3774600000002,1.26]
["2018-07-16",3124.239759,1.26]
["2018-07-17",3124.7642729999998,0.37]
["2018-07-18",3125.2888760000001,0.37]
["2018-07-19",3125.8135670000001,0.37]
["2018-07-20",3126.338346,0.37]
["2018-07-23",3126.3674569999998,0.3]
["2018-07-24",3126.7931709999998,0.3]
["2018-07-25",3127.218942,0.3]
["2018-07-26",3127.6447720000001,0.3]
["2018-07-27",3128.0706599999999,0.3]
["2018-07-30",3128.4966049999998,0.3]
["2018-07-31",3128.9226090000002,0.3]
["2018-08-01",3129.3486699999999,0.3]
["2018-08-02",3129.7747899999999,0.3]
["2018-08-03",3130.2009670000002,0.3]
["2018-08-06",3130.627203,0.3]
["2018-08-07",3131.0534969999999,0.3]
["2018-08-08",3132.205156,0.33]
["2018-08-09",3132.6743409999999,0.33]
["2018-08-10",3133.1435959999999,0.33]
["2018-08-13",3133.6129209999999,0.33]
["2018-08-14",3134.082316,0.33]
["2018-08-15",3134.5517829999999,0.33]
["2018-08-16",3134.5945200000001,0.03]
["2018-08-17",3134.6372590000001,0.03]
["2018-08-20",3134.6799980000001,0.03]
["2018-08-21",3134.7227370000001,0.03]
["2018-08-22",3134.7654769999999,0.03]
["2018-08-23",3134.8082180000001,0.03]
["2018-08-24",3134.5517829999999,0]
["2018-08-27",3134.5517829999999,0]
["2018-08-28",3134.5517829999999,0]
["2018-08-29",3134.5517829999999,0]
["2018-08-30",3134.5517829999999,0]
["2018-08-31",3134.5517829999999,0]
["2018-09-03",3134.5517829999999,0]
["2018-09-04",3134.5517829999999,0]
["2018-09-05",3134.5517829999999,0]
["2018-09-06",3132.5020760000002,-0.09]
["2018-09-10",3132.374014,-0.09]
["2018-09-11",3132.2459570000001,-0.09]
["2018-09-12",3132.1179059999999,-0.09]
["2018-09-13",3131.9898589999998,-0.09]
["2018-09-14",3131.8618179999999,-0.09]
["2018-09-17",3131.7337819999998,-0.09]
["2018-09-18",3132.2604339999998,0.32]
["2018-09-19",3132.7871740000001,0.32]
["2018-09-20",3133.314003,0.32]
["2018-09-21",3133.840921,0.32]
["2018-09-24",3135.0254970000001,0.4]
["2018-09-25",3135.6842550000001,0.4]
["2018-09-26",3136.343151,0.4]
["2018-09-27",3137.0021860000002,0.4]
["2018-09-28",3137.6613590000002,0.4]
["2018-10-01",3138.3206709999999,0.4]
["2018-10-02",3138.9801219999999,0.4]
["2018-10-03",3139.6397109999998,0.4]
["2018-10-04",3140.2994389999999,0.4]
["2018-10-05",3142.8025699999998,0.48]
["2018-10-08",3143.594693,0.48]
["2018-10-09",3144.3870149999998,0.48]
["2018-10-10",3145.1795379999999,0.48]
["2018-10-11",3145.97226,0.48]
["2018-10-15",3146.765183,0.48]
["2018-10-16",3147.4644189999999,0.49]
["2018-10-17",3148.1638109999999,0.49]
["2018-10-18",3148.8633580000001,0.49]
["2018-10-19",3149.5630609999998,0.49]
["2018-10-22",3150.2629189999998,0.49]
["2018-10-23",3150.9629329999998,0.49]
["2018-10-24",3152.1619740000001,0.54]
["2018-10-25",3152.9336990000002,0.54]
["2018-10-26",3153.705614,0.54]
["2018-10-29",3154.4777170000002,0.54]
["2018-10-30",3155.2500089999999,0.54]
["2018-10-31",3156.0224910000002,0.54]
["2018-11-01",3156.795161,0.54]
["2018-11-05",3157.568021,0.54]
["2018-11-06",3158.3410699999999,0.54]
["2018-11-07",3157.055699,0.45]
["2018-11-08",3157.6999719999999,0.45]
["2018-11-09",3158.3443769999999,0.45]
["2018-11-12",3158.988914,0.45]
["2018-11-13",3159.6335819999999,0.45]
["2018-11-14",3160.2783810000001,0.45]
["2018-11-16",3160.9233129999998,0.45]
["2018-11-19",3160.8480340000001,-0.05]
["2018-11-20",3160.7727580000001,-0.05]
["2018-11-21",3160.6974839999998,-0.05]
["2018-11-22",3160.6222109999999,-0.05]
["2018-11-23",3160.5469400000002,-0.05]
["2018-11-26",3160.200609,-0.08]
["2018-11-27",3160.0801750000001,-0.08]
["2018-11-28",3159.9597450000001,-0.08]
["2018-11-29",3159.83932,-0.08]
["2018-11-30",3159.718899,-0.08]
["2018-12-03",3159.5984830000002,-0.08]
["2018-12-04",3159.478071,-0.08]
["2018-12-05",3159.3576640000001,-0.08]
["2018-12-06",3159.2372620000001,-0.08]
["2018-12-07",3156.1795069999998,-0.21]
["2018-12-10",3155.863507,-0.21]
["2018-12-11",3155.5475379999998,-0.21]
["2018-12-12",3155.231601,-0.21]
["2018-12-13",3154.915696,-0.21]
["2018-12-14",3154.5998220000001,-0.21]
["2018-12-17",3154.2839800000002,-0.21]
["2018-12-18",3154.449916,0.1]
["2018-12-19",3154.6158610000002,0.1]
["2018-12-20",3154.7818149999998,0.1]
["2018-12-21",3154.9477769999999,0.1]
["2018-12-24",3155.1137490000001,0.1]
["2018-12-26",3155.2797289999999,0.1]
["2018-12-27",3155.4457170000001,0.1]
["2018-12-28",3155.611715,0.1]
["2018-12-31",3155.7777209999999,0.1]
["2019-01-02",3155.9437360000002,0.1]
["2019-01-03",3156.1097599999998,0.1]
["2019-01-04",3156.2757919999999,0.1]
["2019-01-07",3156.4418329999999,0.1]
["2019-01-08",3156.6078830000001,0.1]
["2019-01-09",3156.7739419999998,0.1]
["2019-01-10",3156.9400089999999,0.1]
["2019-01-11",3158.5173289999998,0.15]
["2019-01-14",3158.7665259999999,0.15]
["2019-01-15",3159.0157429999999,0.15]
["2019-01-16",3159.5640880000001,0.4]
["2019-01-17",3160.112529,0.4]
["2019-01-18",3160.6610649999998,0.4]
["2019-01-21",3161.2096969999998,0.4]
["2019-01-22",3161.7584230000002,0.4]
["2019-01-23",3162.307245,0.4]
["2019-01-24",3162.7602820000002,0.39]
["2019-01-25",3163.2955780000002,0.39]
["2019-01-28",3163.8309650000001,0.39]
["2019-01-29",3164.366442,0.39]
["2019-01-30",3164.9020110000001,0.39]
["2019-01-31",3165.4376699999998,0.39]
["2019-02-01",3165.9734189999999,0.39]
["2019-02-04",3166.5092589999999,0.39]
["2019-02-05",3167.0451899999998,0.39]
["2019-02-06",3167.5812120000001,0.39]
["2019-02-07",3168.1173239999998,0.39]
["2019-02-08",3166.923323,0.32]
["2019-02-11",3167.3632130000001,0.32]
["2019-02-12",3167.8031639999999,0.32]
["2019-02-13",3168.2431759999999,0.32]
["2019-02-14",3168.68325,0.32]
["2019-02-15",3169.1233849999999,0.32]
["2019-02-18",3169.7210380000001,0.34]
["2019-02-19",3170.318804,0.34]
["2019-02-20",3170.916682,0.34]
["2019-02-21",3171.514674,0.34]
["2019-02-22",3172.1127780000002,0.34]
["2019-02-25",3172.7109949999999,0.34]
["2019-02-26",3173.3093250000002,0.34]
["2019-02-27",3173.9077670000001,0.34]
["2019-02-28",3174.5063230000001,0.34]
["2019-03-01",3175.1049910000002,0.34]
["2019-03-06",3175.7037719999998,0.34]
["2019-03-07",3176.302666,0.34]
["2019-03-08",3176.9016740000002,0.34]
["2019-03-11",3177.500794,0.34]
["2019-03-12",3180.4739039999999,0.43]
["2019-03-13",3181.2320490000002,0.43]
["2019-03-14",3181.9903749999999,0.43]
["2019-03-15",3182.7488819999999,0.43]
["2019-03-18",3183.4596219999999,0.47]
["2019-03-19",3184.1705200000001,0.47]
["2019-03-20",3184.881578,0.47]
["2019-03-21",3185.5927940000001,0.47]
["2019-03-22",3186.3041699999999,0.47]
["2019-03-25",3187.0157039999999,0.47]
["2019-03-26",3187.7273970000001,0.47]
["2019-03-27",3189.7686560000002,0.57999999999999996]
["2019-03-28",3190.647215,0.57999999999999996]
["2019-03-29",3191.5260170000001,0.57999999999999996]
["2019-04-01",3192.4050609999999,0.57999999999999996]
["2019-04-02",3193.2843459999999,0.57999999999999996]
["2019-04-03",3194.1638739999999,0.57999999999999996]
["2019-04-04",3195.0436450000002,0.57999999999999996]
["2019-04-05",3195.9236569999998,0.57999999999999996]
["2019-04-08",3196.8039119999999,0.57999999999999996]
["2019-04-09",3197.6844099999998,0.57999999999999996]
["2019-04-10",3203.1974329999998,0.75]
["2019-04-11",3204.3373080000001,0.75]
["2019-04-12",3205.4775890000001,0.75]
["2019-04-15",3206.6182749999998,0.75]
["2019-04-16",3207.4818479999999,0.54]
["2019-04-17",3208.3456550000001,0.54]
["2019-04-18",3209.2096940000001,0.54]
["2019-04-22",3210.0739659999999,0.54]
["2019-04-23",3210.9384709999999,0.54]
["2019-04-24",3211.8032079999998,0.54]
["2019-04-25",3212.6681779999999,0.54]
["2019-04-26",3214.4281510000001,0.61]
["2019-04-29",3215.405722,0.61]
["2019-04-30",3216.3835909999998,0.61]
["2019-05-02",3217.3617570000001,0.61]
["2019-05-03",3218.34022,0.61]
["2019-05-06",3219.3189809999999,0.61]
["2019-05-07",3220.2980389999998,0.61]
["2019-05-08",3221.2773950000001,0.61]
["2019-05-09",3222.2570489999998,0.61]
["2019-05-10",3222.146882,0.56999999999999995]
["2019-05-13",3223.062668,0.56999999999999995]
["2019-05-14",3223.9787139999999,0.56999999999999995]
["2019-05-15",3224.8950209999998,0.56999999999999995]
["2019-05-16",3225.3010749999999,0.28999999999999998]
["2019-05-17",3225.7071799999999,0.28999999999999998]
["2019-05-20",3226.1133369999998,0.28999999999999998]
["2019-05-21",3226.5195440000002,0.28999999999999998]
["2019-05-22",3226.9258030000001,0.28999999999999998]
["2019-05-23",3227.3321129999999,0.28999999999999998]
["2019-05-24",3227.7384750000001,0.28999999999999998]
["2019-05-27",3227.5850030000001,0.24]
["2019-05-28",3227.9214080000002,0.24]
["2019-05-29",3228.2578490000001,0.24]
["2019-05-30",3228.5943240000001,0.24]
["2019-05-31",3228.9308350000001,0.24]
["2019-06-03",3229.2673810000001,0.24]
["2019-06-04",3229.6039620000001,0.24]
["2019-06-05",3229.9405780000002,0.24]
["2019-06-06",3230.2772289999998,0.24]
["2019-06-07",3227.9936229999998,0.13]
["2019-06-10",3228.1759860000002,0.13]
["2019-06-11",3228.3583600000002,0.13]
["2019-06-12",3228.5407439999999,0.13]
["2019-06-13",3228.7231379999998,0.13]
["2019-06-14",3228.9055429999999,0.13]
["2019-06-17",3229.0879580000001,0.13]
["2019-06-18",3229.1049520000001,0.01]
["2019-06-19",3229.1219460000002,0.01]
["2019-06-21",3229.1389410000002,0.01]
["2019-06-24",3229.1559360000001,0.01]
["2019-06-25",3229.1729300000002,0.01]
["2019-06-26",3228.782013,-0.03]
["2019-06-27",3228.7310240000002,-0.03]
["2019-06-28",3228.6800370000001,-0.03]
["2019-07-01",3228.6290509999999,-0.03]
["2019-07-02",3228.5780650000002,-0.03]
["2019-07-03",3228.5270799999998,-0.03]
["2019-07-04",3228.4760959999999,-0.03]
["2019-07-05",3228.4251129999998,-0.03]
["2019-07-08",3228.374131,-0.03]
["2019-07-09",3228.3231489999998,-0.03]
["2019-07-10",3229.3591609999999,0.01]
["2019-07-11",3229.3761119999999,0.01]
["2019-07-12",3229.3930639999999,0.01]
["2019-07-15",3229.4100149999999,0.01]
["2019-07-16",3229.7326010000002,0.23]
["2019-07-17",3230.0552189999999,0.23]
["2019-07-18",3230.3778699999998,0.23]
["2019-07-19",3230.7005530000001,0.23]
["2019-07-22",3231.0232679999999,0.23]
["2019-07-23",3231.346016,0.23]
["2019-07-24",3231.570663,0.22]
["2019-07-25",3231.879445,0.22]
["2019-07-26",3232.1882559999999,0.22]
["2019-07-29",3232.4970969999999,0.22]
["2019-07-30",3232.8059680000001,0.22]
["2019-07-31",3233.1148680000001,0.22]
["2019-08-01",3233.4237969999999,0.22]
["2019-08-02",3233.7327559999999,0.22]
["2019-08-05",3234.041745,0.22]
["2019-08-06",3234.3507629999999,0.22]
["2019-08-07",3234.6598100000001,0.22]
["2019-08-08",3234.212415,0.19]
["2019-08-09",3234.4794240000001,0.19]
["2019-08-12",3234.746455,0.19]
["2019-08-13",3235.0135089999999,0.19]
["2019-08-14",3235.2805840000001,0.19]
["2019-08-15",3235.5476829999998,0.19]
["2019-08-16",3235.7974989999998,0.17]
["2019-08-19",3236.0473360000001,0.17]
["2019-08-20",3236.2971910000001,0.17]
["2019-08-21",3236.5470660000001,0.17]
["2019-08-22",3236.7969600000001,0.17]
["2019-08-23",3236.694289,0.13]
["2019-08-26",3236.8854299999998,0.13]
["2019-08-27",3237.0765820000001,0.13]
["2019-08-28",3237.2677450000001,0.13]
["2019-08-29",3237.45892,0.13]
["2019-08-30",3237.6501050000002,0.13]
["2019-09-02",3237.8413030000002,0.13]
["2019-09-03",3238.0325109999999,0.13]
["2019-09-04",3238.223731,0.13]
["2019-09-05",3238.4149619999998,0.13]
["2019-09-06",3238.137264,0.11]
["2019-09-09",3238.2991820000002,0.11]
["2019-09-10",3238.461108,0.11]
["2019-09-11",3238.6230420000002,0.11]
["2019-09-12",3238.7849839999999,0.11]
["2019-09-13",3238.9469340000001,0.11]
["2019-09-16",3239.1088920000002,0.11]
["2019-09-17",3239.2630610000001,0.1]
["2019-09-18",3239.4172389999999,0.1]
["2019-09-19",3239.5714229999999,0.1]
["2019-09-20",3239.7256149999998,0.1]
["2019-09-23",3239.8798139999999,0.1]
["2019-09-24",3240.0340209999999,0.1]
["2019-09-25",3239.4327699999999,0.03]
["2019-09-26",3239.4790410000001,0.03]
["2019-09-27",3239.5253130000001,0.03]
["2019-09-30",3239.5715850000001,0.03]
["2019-10-01",3239.6178580000001,0.03]
["2019-10-02",3239.6641319999999,0.03]
["2019-10-03",3239.7104060000001,0.03]
["2019-10-04",3239.7566809999998,0.03]
["2019-10-07",3239.8029569999999,0.03]
["2019-10-08",3239.8492329999999,0.03]
["2019-10-09",3238.060986,-0.04]
["2019-10-10",3237.9993549999999,-0.04]
["2019-10-11",3237.9377249999998,-0.04]
["2019-10-14",3237.8760969999998,-0.04]
["2019-10-15",3237.8144699999998,-0.04]
["2019-10-16",3237.8989099999999,0.06]
["2019-10-17",3237.9833530000001,0.06]
["2019-10-18",3238.067798,0.06]
["2019-10-21",3238.1522450000002,0.06]
["2019-10-22",3238.2366940000002,0.06]
["2019-10-23",3238.4899879999998,0.08]
["2019-10-24",3238.6025880000002,0.08]
["2019-10-25",3238.7151920000001,0.08]
["2019-10-28",3238.8278,0.08]
["2019-10-29",3238.940411,0.08]
["2019-10-30",3239.0530269999999,0.08]
["2019-10-31",3239.1656469999998,0.08]
["2019-11-01",3239.2782699999998,0.08]
["2019-11-04",3239.3908980000001,0.08]
["2019-11-05",3239.5035290000001,0.08]
["2019-11-06",3239.616164,0.08]
["2019-11-07",3240.2083130000001,0.1]
["2019-11-08",3240.3491829999998,0.1]
["2019-11-11",3240.4900579999999,0.1]
["2019-11-12",3240.63094,0.1]
["2019-11-13",3240.7718279999999,0.1]
["2019-11-14",3240.912722,0.1]
["2019-11-18",3241.0536219999999,0.1]
["2019-11-19",3241.7006040000001,0.4]
["2019-11-20",3242.3477149999999,0.4]
["2019-11-21",3242.994956,0.4]
["2019-11-22",3243.6423260000001,0.4]
["2019-11-25",3244.4513809999999,0.42]
["2019-11-26",3245.1313599999999,0.42]
["2019-11-27",3245.8114820000001,0.42]
["2019-11-28",3246.4917460000001,0.42]
["2019-11-29",3247.172153,0.42]
["2019-12-02",3247.852703,0.42]
["2019-12-03",3248.5333949999999,0.42]
["2019-12-04",3249.2142290000002,0.42]
["2019-12-05",3249.895207,0.42]
["2019-12-06",3252.6159320000002,0.51]
["2019-12-09",3253.4433880000001,0.51]
["2019-12-10",3254.2710550000002,0.51]
["2019-12-11",3255.0989319999999,0.51]
["2019-12-12",3255.9270190000002,0.51]
["2019-12-13",3256.755318,0.51]
["2019-12-16",3257.5838269999999,0.51]
["2019-12-17",3258.8496009999999,0.78]
["2019-12-18",3260.115867,0.78]
["2019-12-19",3261.3826250000002,0.78]
["2019-12-20",3262.6498759999999,0.78]
["2019-12-23",3266.1015189999998,1.05]
["2019-12-24",3267.8077280000002,1.05]
["2019-12-26",3269.5148279999999,1.05]
["2019-12-27",3271.22282,1.05]
["2019-12-30",3272.931705,1.05]
["2019-12-31",3274.641482,1.05]
["2020-01-02",3276.3521529999998,1.05]
["2020-01-03",3278.063717,1.05]
["2020-01-06",3279.776175,1.05]
["2020-01-07",3281.4895280000001,1.05]
["2020-01-08",3283.203775,1.05]
["2020-01-09",3284.9189190000002,1.05]
["2020-01-10",3289.400815,1.1499999999999999]
["2020-01-13",3291.2820499999998,1.1499999999999999]
["2020-01-14",3293.164362,1.1499999999999999]
["2020-01-15",3295.0477510000001,1.1499999999999999]
["2020-01-16",3295.5340540000002,0.34]
["2020-01-17",3296.02043,0.34]
["2020-01-20",3296.5068769999998,0.34]
["2020-01-21",3296.9933959999998,0.34]
["2020-01-22",3297.4799870000002,0.34]
["2020-01-23",3297.9666499999998,0.34]
["2020-01-24",3298.253275,0.32]
["2020-01-27",3298.7114620000002,0.32]
["2020-01-28",3299.1697119999999,0.32]
["2020-01-29",3299.6280259999999,0.32]
["2020-01-30",3300.0864029999998,0.32]
["2020-01-31",3300.5448449999999,0.32]
["2020-02-03",3301.0033490000001,0.32]
["2020-02-04",3301.461918,0.32]
["2020-02-05",3301.9205499999998,0.32]
["2020-02-06",3302.379246,0.32]
["2020-02-07",3300.1596829999999,0.21]
["2020-02-10",3300.4606309999999,0.21]
["2020-02-11",3300.7616079999998,0.21]
["2020-02-12",3301.0626109999998,0.21]
["2020-02-13",3301.3636419999998,0.21]
["2020-02-14",3301.6647010000002,0.21]
["2020-02-17",3301.9657870000001,0.21]
["2020-02-18",3302.222436,0.14000000000000001]
["2020-02-19",3302.4791059999998,0.14000000000000001]
["2020-02-20",3302.7357959999999,0.14000000000000001]
["2020-02-21",3303.0657999999999,0.15]
["2020-02-26",3303.3408610000001,0.15]
["2020-02-27",3303.615945,0.15]
["2020-02-28",3303.8910510000001,0.15]
["2020-03-02",3304.1661810000001,0.15]
["2020-03-03",3304.4413330000002,0.15]
["2020-03-04",3304.716508,0.15]
["2020-03-05",3304.9917059999998,0.15]
["2020-03-06",3305.2669270000001,0.15]
["2020-03-09",3305.5421710000001,0.15]
["2020-03-10",3305.817438,0.15]
["2020-03-11",3308.8441979999998,0.25]
["2020-03-12",3309.3032680000001,0.25]
["2020-03-13",3309.7624019999998,0.25]
["2020-03-16",3310.2215999999999,0.25]
["2020-03-17",3310.3949010000001,0.11]
["2020-03-18",3310.5682120000001,0.11]
["2020-03-19",3310.741532,0.11]
["2020-03-20",3310.9148610000002,0.11]
["2020-03-23",3311.0881989999998,0.11]
["2020-03-24",3311.2615460000002,0.11]
["2020-03-25",3311.4349029999998,0.11]
["2020-03-26",3311.608268,0.11]
["2020-03-27",3311.7816419999999,0.11]
["2020-03-30",3311.9550260000001,0.11]
["2020-03-31",3312.1284179999998,0.11]
["2020-04-01",3312.3018200000001,0.11]
["2020-04-02",3312.4752309999999,0.11]
["2020-04-03",3312.648651,0.11]
["2020-04-06",3312.822079,0.11]
["2020-04-07",3312.9955169999998,0.11]
["2020-04-08",3313.168964,0.11]
["2020-04-09",3312.2069299999998,7.0000000000000007E-2]
["2020-04-13",3312.3172610000001,7.0000000000000007E-2]
["2020-04-14",3312.427596,7.0000000000000007E-2]
["2020-04-15",3312.537934,7.0000000000000007E-2]
["2020-04-16",3312.4716699999999,-0.04]
["2020-04-17",3312.4054080000001,-0.04]
["2020-04-20",3312.3391470000001,-0.04]
["2020-04-22",3312.272888,-0.04]
["2020-04-23",3312.2066300000001,-0.04]
["2020-04-24",3312.1403730000002,-0.04]
["2020-04-27",3312.074118,-0.04]
["2020-04-28",3312.0078640000002,-0.04]
["2020-04-29",3309.4057750000002,-0.21]
["2020-04-30",3309.057941,-0.21]
["2020-05-04",3308.7101429999998,-0.21]
["2020-05-05",3308.3623809999999,-0.21]
["2020-05-06",3308.0146559999998,-0.21]
["2020-05-07",3307.6669670000001,-0.21]
["2020-05-08",3304.833443,-0.31]
["2020-05-11",3304.3204479999999,-0.31]
["2020-05-12",3303.8075319999998,-0.31]
["2020-05-13",3303.2946959999999,-0.31]
["2020-05-14",3302.7819399999998,-0.31]
["2020-05-15",3302.269264,-0.31]
["2020-05-18",3301.657267,-0.37]
["2020-05-19",3301.0453849999999,-0.37]
["2020-05-20",3300.4336149999999,-0.37]
["2020-05-21",3299.8219600000002,-0.37]
["2020-05-22",3299.2104169999998,-0.37]
["2020-05-25",3298.5989880000002,-0.37]
["2020-05-26",3297.9876720000002,-0.37]
["2020-05-27",3296.3171349999998,-0.45]
["2020-05-28",3295.5738740000002,-0.45]
["2020-05-29",3294.8307799999998,-0.45]
["2020-06-01",3294.0878539999999,-0.45]
["2020-06-02",3293.3450950000001,-0.45]
["2020-06-03",3292.602504,-0.45]
["2020-06-04",3291.8600799999999,-0.45]
["2020-06-05",3291.1178239999999,-0.45]
["2020-06-08",3290.3757350000001,-0.45]
["2020-06-09",3289.6338129999999,-0.45]
["2020-06-10",3290.9740550000001,-0.38]
["2020-06-12",3290.3476780000001,-0.38]
["2020-06-15",3289.7214199999999,-0.38]
["2020-06-16",3290.0500470000002,0.22]
["2020-06-17",3290.3787069999998,0.22]
["2020-06-18",3290.7073999999998,0.22]
["2020-06-19",3291.0361250000001,0.22]
["2020-06-22",3291.3648840000001,0.22]
["2020-06-23",3291.693675,0.22]
["2020-06-24",3292.0225,0.22]
["2020-06-25",3292.351357,0.22]
["2020-06-26",3293.3521719999999,0.27]
["2020-06-29",3293.7558359999998,0.27]
["2020-06-30",3294.1595499999999,0.27]
["2020-07-01",3294.5633130000001,0.27]
["2020-07-02",3294.967126,0.27]
["2020-07-03",3295.3709880000001,0.27]
["2020-07-06",3295.774899,0.27]
["2020-07-07",3296.17886,0.27]
["2020-07-08",3296.5828710000001,0.27]
["2020-07-09",3296.9869309999999,0.27]
["2020-07-10",3297.1068759999998,0.26]
["2020-07-13",3297.4960430000001,0.26]
["2020-07-14",3297.885256,0.26]
["2020-07-15",3298.2745159999999,0.26]
["2020-07-16",3299.0040939999999,0.51]
["2020-07-17",3299.7338340000001,0.51]
["2020-07-20",3300.4637349999998,0.51]
["2020-07-21",3301.1937979999998,0.51]
["2020-07-22",3301.9240220000002,0.51]
["2020-07-23",3302.6544079999999,0.51]
["2020-07-24",3303.3849559999999,0.51]
["2020-07-27",3302.5141400000002,0.37]
["2020-07-28",3303.0444769999999,0.37]
["2020-07-29",3303.5748979999998,0.37]
["2020-07-30",3304.1054039999999,0.37]
["2020-07-31",3304.635996,0.37]
["2020-08-03",3305.1666730000002,0.37]
["2020-08-04",3305.697435,0.37]
["2020-08-05",3306.228282,0.37]
["2020-08-06",3306.759215,0.37]
["2020-08-07",3307.0459219999998,0.36]
["2020-08-10",3307.5626120000002,0.36]
["2020-08-11",3308.0793840000001,0.36]
["2020-08-12",3308.5962359999999,0.36]
["2020-08-13",3309.1131700000001,0.36]
["2020-08-14",3309.6301830000002,0.36]
["2020-08-17",3310.1472789999998,0.36]
["2020-08-18",3310.3457739999999,0.12]
["2020-08-19",3310.5442819999998,0.12]
["2020-08-20",3310.7428009999999,0.12]
["2020-08-21",3310.9413330000002,0.12]
["2020-08-24",3311.1398760000002,0.12]
["2020-08-25",3311.3384310000001,0.12]
["2020-08-26",3312.5785780000001,0.21]
["2020-08-27",3312.9260519999998,0.21]
["2020-08-28",3313.2735630000002,0.21]
["2020-08-31",3313.62111,0.21]
["2020-09-01",3313.9686940000001,0.21]
["2020-09-02",3314.3163140000001,0.21]
["2020-09-03",3314.6639709999999,0.21]
["2020-09-04",3315.0116640000001,0.21]
["2020-09-08",3315.3593930000002,0.21]
["2020-09-09",3316.5026680000001,0.24]
["2020-09-10",3316.9002839999998,0.24]
["2020-09-11",3317.2979489999998,0.24]
["2020-09-14",3317.6956610000002,0.24]
["2020-09-15",3318.093421,0.24]
["2020-09-16",3318.4879620000002,0.25]
["2020-09-17",3318.8825510000001,0.25]
["2020-09-18",3319.2771859999998,0.25]
["2020-09-21",3319.6718689999998,0.25]
["2020-09-22",3320.0665979999999,0.25]
["2020-09-23",3320.461374,0.25]
["2020-09-24",3323.5041449999999,0.49]
["2020-09-25",3324.277826,0.49]
["2020-09-28",3325.0516859999998,0.49]
["2020-09-29",3325.8257269999999,0.49]
["2020-09-30",3326.599948,0.49]
["2020-10-01",3327.37435,0.49]
["2020-10-02",3328.1489310000002,0.49]
["2020-10-05",3328.9236930000002,0.49]
["2020-10-06",3329.6986350000002,0.49]
["2020-10-07",3330.4737580000001,0.49]
["2020-10-08",3331.249061,0.49]
["2020-10-09",3336.2884290000002,0.64]
["2020-10-13",3337.3021829999998,0.64]
["2020-10-14",3338.316245,0.64]
["2020-10-15",3339.3306160000002,0.64]
["2020-10-16",3340.3452280000001,0.64]
["2020-10-19",3341.3601480000002,0.64]
["2020-10-20",3342.3753769999998,0.64]
["2020-10-21",3343.3909140000001,0.64]
["2020-10-22",3344.406759,0.64]
["2020-10-23",3345.4229140000002,0.64]
["2020-10-26",3348.3225729999999,0.81]
["2020-10-27",3349.6091139999999,0.81]
["2020-10-28",3350.8961490000002,0.81]
["2020-10-29",3352.1836779999999,0.81]
["2020-10-30",3353.4717019999998,0.81]
["2020-11-03",3354.760221,0.81]
["2020-11-04",3356.049235,0.81]
["2020-11-05",3357.3387440000001,0.81]
["2020-11-06",3359.8189560000001,0.86]
["2020-11-09",3361.1893070000001,0.86]
["2020-11-10",3362.5602159999999,0.86]
["2020-11-11",3363.931685,0.86]
["2020-11-12",3365.3037119999999,0.86]
["2020-11-13",3366.6763000000001,0.86]
["2020-11-16",3368.0494480000002,0.86]
["2020-11-17",3368.801567,0.47]
["2020-11-18",3369.5538550000001,0.47]
["2020-11-19",3370.3063099999999,0.47]
["2020-11-20",3371.0589340000001,0.47]
["2020-11-23",3371.811725,0.47]
["2020-11-24",3372.5646849999998,0.47]
["2020-11-25",3376.6720140000002,0.77]
["2020-11-26",3377.9056099999998,0.77]
["2020-11-27",3379.1396570000002,0.77]
["2020-11-30",3380.3741540000001,0.77]
["2020-12-01",3381.6091029999998,0.77]
["2020-12-02",3382.8445019999999,0.77]
["2020-12-03",3384.0803529999998,0.77]
["2020-12-04",3385.316656,0.77]
["2020-12-07",3386.55341,0.77]
["2020-12-08",3390.864266,0.89]
["2020-12-09",3392.2953120000002,0.89]
["2020-12-10",3393.7269630000001,0.89]
["2020-12-11",3395.1592179999998,0.89]
["2020-12-14",3396.5920769999998,0.89]
["2020-12-15",3398.025541,0.89]
["2020-12-16",3400.0522219999998,1.26]
["2020-12-17",3402.080113,1.26]
["2020-12-18",3404.1092130000002,1.26]
["2020-12-21",3406.1395229999998,1.26]
["2020-12-22",3408.171045,1.26]
["2020-12-23",3409.7225830000002,1.21]
["2020-12-24",3411.6759999999999,1.21]
["2020-12-28",3413.630537,1.21]
["2020-12-29",3415.586194,1.21]
["2020-12-30",3417.5429709999999,1.21]
["2020-12-31",3419.5008699999998,1.21]
["2021-01-04",3421.4598890000002,1.21]
["2021-01-05",3423.420032,1.21]
["2021-01-06",3425.3812969999999,1.21]
["2021-01-07",3427.3436849999998,1.21]
["2021-01-08",3429.307198,1.21]
["2021-01-11",3431.2718359999999,1.21]
["2021-01-12",3437.3088769999999,1.35]
["2021-01-13",3439.5045530000002,1.35]
["2021-01-14",3441.70163,1.35]
["2021-01-15",3443.9001119999998,1.35]
["2021-01-18",3444.3423299999999,0.27]
["2021-01-19",3444.7846060000002,0.27]
["2021-01-20",3445.2269379999998,0.27]
["2021-01-21",3445.669328,0.27]
["2021-01-22",3446.111774,0.27]
["2021-01-25",3446.5542770000002,0.27]
["2021-01-26",3446.9968359999998,0.27]
["2021-01-27",3447.8323479999999,0.3]
["2021-01-28",3448.3241939999998,0.3]
["2021-01-29",3448.8161089999999,0.3]
["2021-02-01",3449.3080949999999,0.3]
["2021-02-02",3449.80015,0.3]
["2021-02-03",3450.2922760000001,0.3]
["2021-02-04",3450.7844719999998,0.3]
["2021-02-05",3451.2767389999999,0.3]
["2021-02-08",3451.7690750000002,0.3]
["2021-02-09",3450.8675119999998,0.25]
["2021-02-10",3451.2777980000001,0.25]
["2021-02-11",3451.6881330000001,0.25]
["2021-02-12",3452.098516,0.25]
["2021-02-17",3452.508949,0.25]
["2021-02-18",3453.7709399999999,0.66]
["2021-02-19",3455.0333919999998,0.66]
["2021-02-22",3456.2963060000002,0.66]
["2021-02-23",3457.5596820000001,0.66]
["2021-02-24",3458.8235199999999,0.66]
["2021-02-25",3460.0878189999999,0.66]
["2021-02-26",3461.3525810000001,0.66]
["2021-03-01",3462.6178049999999,0.66]
["2021-03-02",3463.883491,0.66]
["2021-03-03",3465.1496400000001,0.66]
["2021-03-04",3466.416252,0.66]
["2021-03-05",3467.6833270000002,0.66]
["2021-03-08",3468.9508649999998,0.66]
["2021-03-09",3470.2188660000002,0.66]
["2021-03-10",3471.4873309999998,0.66]
["2021-03-11",3478.8885540000001,0.86]
["2021-03-12",3480.543956,0.86]
["2021-03-15",3482.2001460000001,0.86]
["2021-03-16",3483.5872089999998,0.88]
["2021-03-17",3484.9748249999998,0.88]
["2021-03-18",3486.3629930000002,0.88]
["2021-03-19",3487.7517149999999,0.88]
["2021-03-22",3489.140989,0.88]
["2021-03-23",3490.5308169999998,0.88]
["2021-03-24",3491.9211989999999,0.88]
["2021-03-25",3493.3121339999998,0.88]
["2021-03-26",3496.9700509999998,1.04]
["2021-03-29",3498.615014,1.04]
["2021-03-30",3500.2607499999999,1.04]
["2021-03-31",3501.9072609999998,1.04]
["2021-04-01",3503.5545459999998,1.04]
["2021-04-05",3505.2026059999998,1.04]
["2021-04-06",3506.8514420000001,1.04]
["2021-04-07",3508.501053,1.04]
["2021-04-08",3510.1514400000001,1.04]
["2021-04-09",3508.6749119999999,0.93]
["2021-04-12",3510.1516200000001,0.93]
["2021-04-13",3511.6289499999998,0.93]
["2021-04-14",3513.1069010000001,0.93]
["2021-04-15",3514.5854749999999,0.93]
["2021-04-16",3515.2369739999999,0.39]
["2021-04-19",3515.8885949999999,0.39]
["2021-04-20",3516.540336,0.39]
["2021-04-22",3517.1921980000002,0.39]
["2021-04-23",3517.8441809999999,0.39]
["2021-04-26",3518.4962839999998,0.39]
["2021-04-27",3519.1485090000001,0.39]
["2021-04-28",3518.4647749999999,0.28999999999999998]
["2021-04-29",3518.9499879999998,0.28999999999999998]
["2021-04-30",3519.4352690000001,0.28999999999999998]
["2021-05-03",3519.9206159999999,0.28999999999999998]
["2021-05-04",3520.4060300000001,0.28999999999999998]
["2021-05-05",3520.8915120000001,0.28999999999999998]
["2021-05-06",3521.3770599999998,0.28999999999999998]
["2021-05-07",3521.8626749999999,0.28999999999999998]
["2021-05-10",3522.3483569999999,0.28999999999999998]
["2021-05-11",3523.4019920000001,0.31]
["2021-05-12",3523.9212990000001,0.31]
["2021-05-13",3524.4406819999999,0.31]
["2021-05-14",3524.9601419999999,0.31]
["2021-05-17",3525.479679,0.31]
["2021-05-18",3526.7095119999999,0.7]
["2021-05-19",3527.9397749999998,0.7]
["2021-05-20",3529.1704669999999,0.7]
["2021-05-21",3530.4015880000002,0.7]
["2021-05-24",3531.633139,0.7]
["2021-05-25",3532.865119,0.7]
["2021-05-26",3534.220358,0.71]
["2021-05-27",3535.4707950000002,0.71]
["2021-05-28",3536.7216739999999,0.71]
["2021-05-31",3537.9729950000001,0.71]
["2021-06-01",3539.2247590000002,0.71]
["2021-06-02",3540.4769660000002,0.71]
["2021-06-04",3541.7296160000001,0.71]
["2021-06-07",3542.9827089999999,0.71]
["2021-06-08",3544.2362459999999,0.71]
["2021-06-09",3548.8713910000001,0.83]
["2021-06-10",3550.3385159999998,0.83]
["2021-06-11",3551.806247,0.83]
["2021-06-14",3553.2745850000001,0.83]
["2021-06-15",3554.7435300000002,0.83]
["2021-06-16",3555.6459639999998,0.56000000000000005]
["2021-06-17",3556.5486270000001,0.56000000000000005]
["2021-06-18",3557.4515190000002,0.56000000000000005]
["2021-06-21",3558.3546409999999,0.56000000000000005]
["2021-06-22",3559.2579919999998,0.56000000000000005]
["2021-06-23",3560.161572,0.56000000000000005]
["2021-06-24",3561.0653820000002,0.56000000000000005]
["2021-06-25",3561.9694209999998,0.56000000000000005]
["2021-06-28",3563.1635569999999,0.57999999999999996]
["2021-06-29",3564.1003460000002,0.57999999999999996]
["2021-06-30",3565.0373810000001,0.57999999999999996]
["2021-07-01",3565.974663,0.57999999999999996]
["2021-07-02",3566.9121909999999,0.57999999999999996]
["2021-07-05",3567.8499649999999,0.57999999999999996]
["2021-07-06",3568.7879859999998,0.57999999999999996]
["2021-07-07",3569.7262540000002,0.57999999999999996]
["2021-07-08",3569.2932300000002,0.53]
["2021-07-09",3570.1509470000001,0.53]
["2021-07-12",3571.0088700000001,0.53]
["2021-07-13",3571.8669989999999,0.53]
["2021-07-14",3572.7253340000002,0.53]
["2021-07-15",3573.583877,0.53]
["2021-07-16",3574.8461820000002,0.78]
["2021-07-19",3576.108933,0.78]
["2021-07-20",3577.3721300000002,0.78]
["2021-07-21",3578.635773,0.78]
["2021-07-22",3579.8998620000002,0.78]
["2021-07-23",3581.1643979999999,0.78]
["2021-07-26",3584.1250839999998,0.93]
["2021-07-27",3585.6335060000001,0.93]
["2021-07-28",3587.1425640000002,0.93]
["2021-07-29",3588.6522570000002,0.93]
["2021-07-30",3590.162585,0.93]
["2021-08-02",3591.6735490000001,0.93]
["2021-08-03",3593.1851489999999,0.93]
["2021-08-04",3594.6973849999999,0.93]
["2021-08-05",3596.2102570000002,0.93]
["2021-08-06",3597.7237660000001,0.93]
["2021-08-09",3599.2379120000001,0.93]
["2021-08-10",3601.6274349999999,0.96]
["2021-08-11",3603.1918470000001,0.96]
["2021-08-12",3604.7569389999999,0.96]
["2021-08-13",3606.3227099999999,0.96]
["2021-08-16",3607.8891619999999,0.96]
["2021-08-17",3608.831619,0.55000000000000004]
["2021-08-18",3609.7743220000002,0.55000000000000004]
["2021-08-19",3610.7172719999999,0.55000000000000004]
["2021-08-20",3611.660468,0.55000000000000004]
["2021-08-23",3612.6039110000002,0.55000000000000004]
["2021-08-24",3613.5475999999999,0.55000000000000004]
["2021-08-25",3614.4915350000001,0.55000000000000004]
["2021-08-26",3616.9419600000001,0.66]
["2021-08-27",3618.0751559999999,0.66]
["2021-08-30",3619.2087069999998,0.66]
["2021-08-31",3620.3426129999998,0.66]
["2021-09-01",3621.476874,0.66]
["2021-09-02",3622.6114910000001,0.66]
["2021-09-03",3623.7464629999999,0.66]
["2021-09-06",3624.8817899999999,0.66]
["2021-09-08",3626.0174740000002,0.66]
["2021-09-09",3633.2776680000002,0.87]
["2021-09-10",3634.7766609999999,0.87]
["2021-09-13",3636.2762729999999,0.87]
["2021-09-14",3637.776503,0.87]
["2021-09-15",3639.2773529999999,0.87]
["2021-09-16",3640.9849749999998,0.99]
["2021-09-17",3642.6934000000001,0.99]
["2021-09-20",3644.4026250000002,0.99]
["2021-09-21",3646.1126530000001,0.99]
["2021-09-22",3647.823484,0.99]
["2021-09-23",3649.535116,0.99]
["2021-09-24",3651.2475530000002,0.99]
["2021-09-27",3656.265472,1.23]
["2021-09-28",3658.3945549999999,1.23]
["2021-09-29",3660.5248780000002,1.23]
["2021-09-30",3662.656442,1.23]
["2021-10-01",3664.7892470000002,1.23]
["2021-10-04",3666.9232929999998,1.23]
["2021-10-05",3669.058583,1.23]
["2021-10-06",3671.195115,1.23]
["2021-10-07",3673.3328919999999,1.23]
["2021-10-08",3673.413227,1.1599999999999999]
["2021-10-11",3675.4311619999999,1.1599999999999999]
["2021-10-13",3677.4502050000001,1.1599999999999999]
["2021-10-14",3679.470358,1.1599999999999999]
["2021-10-15",3681.4916199999998,1.1599999999999999]
["2021-10-18",3682.775877,0.7]
["2021-10-19",3684.0605820000001,0.7]
["2021-10-20",3685.3457349999999,0.7]
["2021-10-21",3686.6313369999998,0.7]
["2021-10-22",3687.917387,0.7]
["2021-10-25",3689.2038849999999,0.7]
["2021-10-26",3690.4908329999998,0.7]
["2021-10-27",3696.612752,1.03]
["2021-10-28",3698.5072559999999,1.03]
["2021-10-29",3700.4027299999998,1.03]
["2021-11-01",3702.299176,1.03]
["2021-11-03",3704.1965930000001,1.03]
["2021-11-04",3706.094983,1.03]
["2021-11-05",3707.994346,1.03]
["2021-11-08",3709.894683,1.03]
["2021-11-09",3711.7959930000002,1.03]
["2021-11-10",3720.5695919999998,1.25]
["2021-11-11",3722.881171,1.25]
["2021-11-12",3725.1941870000001,1.25]
["2021-11-16",3727.5086390000001,1.25]
["2021-11-17",3729.2576610000001,0.99]
["2021-11-18",3731.007505,0.99]
["2021-11-19",3732.7581700000001,0.99]
["2021-11-22",3734.5096560000002,0.99]
["2021-11-23",3736.2619629999999,0.99]
["2021-11-24",3738.0150939999999,0.99]
["2021-11-25",3739.7690459999999,0.99]
["2021-11-26",3742.793705,1.08]
["2021-11-29",3744.70874,1.08]
["2021-11-30",3746.6247549999998,1.08]
["2021-12-01",3748.5417499999999,1.08]
["2021-12-02",3750.459726,1.08]
["2021-12-03",3752.3786829999999,1.08]
["2021-12-06",3754.2986230000001,1.08]
["2021-12-07",3756.219544,1.08]
["2021-12-08",3758.1414490000002,1.08]
["2021-12-09",3760.0643369999998,1.08]
["2021-12-10",3757.842889,0.95]
["2021-12-13",3759.5353449999998,0.95]
["2021-12-14",3761.2285630000001,0.95]
["2021-12-15",3762.9225449999999,0.95]
["2021-12-16",3764.0477129999999,0.69]
["2021-12-17",3765.173217,0.69]
["2021-12-20",3766.2990580000001,0.69]
["2021-12-21",3767.425236,0.69]
["2021-12-22",3768.551751,0.69]
["2021-12-23",3769.678602,0.69]
["2021-12-24",3770.0077569999999,0.62]
["2021-12-27",3771.0210189999998,0.62]
["2021-12-28",3772.0345520000001,0.62]
["2021-12-29",3773.0483589999999,0.62]
["2021-12-30",3774.0624379999999,0.62]
["2021-12-31",3775.0767890000002,0.62]
["2022-01-03",3776.0914130000001,0.62]
["2022-01-04",3777.1063100000001,0.62]
["2022-01-05",3778.1214789999999,0.62]
["2022-01-06",3779.1369220000001,0.62]
["2022-01-07",3780.1526370000001,0.62]
["2022-01-10",3781.1686249999998,0.62]
["2022-01-11",3785.5989439999998,0.73]
["2022-01-12",3786.7962170000001,0.73]
["2022-01-13",3787.993868,0.73]
["2022-01-14",3789.1918989999999,0.73]
["2022-01-17",3790.390308,0.73]
["2022-01-18",3791.2007990000002,0.45]
["2022-01-19",3792.0114629999998,0.45]
["2022-01-20",3792.8223010000002,0.45]
["2022-01-21",3793.6333119999999,0.45]
["2022-01-24",3794.4444960000001,0.45]
["2022-01-25",3795.255854,0.45]
["2022-01-26",3796.0673860000002,0.45]
["2022-01-27",3798.3185979999998,0.55000000000000004]
["2022-01-28",3799.3107989999999,0.55000000000000004]
["2022-01-31",3800.3032600000001,0.55000000000000004]
["2022-02-01",3801.2959799999999,0.55000000000000004]
["2022-02-02",3802.288959,0.55000000000000004]
["2022-02-03",3803.2821979999999,0.55000000000000004]
["2022-02-04",3804.2756960000002,0.55000000000000004]
["2022-02-07",3805.2694540000002,0.55000000000000004]
["2022-02-08",3806.2634710000002,0.55000000000000004]
["2022-02-09",3806.9521180000002,0.54]
["2022-02-10",3807.9285930000001,0.54]
["2022-02-11",3808.9053180000001,0.54]
["2022-02-14",3809.882294,0.54]
["2022-02-15",3810.8595209999999,0.54]
["2022-02-16",3812.735905,0.89]
["2022-02-17",3814.613214,0.89]
["2022-02-18",3816.491446,0.89]
["2022-02-21",3818.3706040000002,0.89]
["2022-02-22",3820.2506870000002,0.89]
["2022-02-23",3822.131695,0.89]
["2022-02-24",3824.7505179999998,0.94]
["2022-02-25",3826.739075,0.94]
["2022-03-02",3828.728666,0.94]
["2022-03-03",3830.7192920000002,0.94]
["2022-03-04",3832.7109519999999,0.94]
["2022-03-07",3834.7036480000002,0.94]
["2022-03-08",3836.6973800000001,0.94]
["2022-03-09",3838.692149,0.94]
["2022-03-10",3840.6879549999999,0.94]
["2022-03-11",3845.0555290000002,1.01]
["2022-03-14",3847.2029400000001,1.01]
["2022-03-15",3849.3515499999999,1.01]
["2022-03-16",3850.9177330000002,0.94]
["2022-03-17",3852.4845540000001,0.94]
["2022-03-18",3854.052013,0.94]
["2022-03-21",3855.620109,0.94]
["2022-03-22",3857.1888429999999,0.94]
["2022-03-23",3858.7582149999998,0.94]
["2022-03-24",3860.3282260000001,0.94]
["2022-03-25",3861.8988760000002,0.94]
["2022-03-28",3868.557182,1.28]
["2022-03-29",3870.697048,1.28]
["2022-03-30",3872.8380969999998,1.28]
["2022-03-31",3874.9803299999999,1.28]
["2022-04-01",3877.123748,1.28]
["2022-04-04",3879.268352,1.28]
["2022-04-05",3881.414143,1.28]
["2022-04-06",3883.5611199999998,1.28]
["2022-04-07",3885.7092849999999,1.28]
["2022-04-08",3898.0707600000001,1.62]
["2022-04-11",3900.7953910000001,1.62]
["2022-04-12",3903.5219259999999,1.62]
["2022-04-13",3906.2503670000001,1.62]
["2022-04-14",3908.9807150000001,1.62]
["2022-04-18",3911.7129719999998,1.62]
["2022-04-19",3913.2720509999999,0.76]
["2022-04-20",3914.8317529999999,0.76]
["2022-04-22",3916.3920760000001,0.76]
["2022-04-25",3917.9530209999998,0.76]
["2022-04-26",3919.514588,0.76]
["2022-04-27",3921.0767770000002,0.76]
["2022-04-28",3925.2198429999999,0.94]
["2022-04-29",3927.1531989999999,0.94]
["2022-05-02",3929.0875080000001,0.94]
["2022-05-03",3931.0227690000002,0.94]
["2022-05-04",3932.9589839999999,0.94]
["2022-05-05",3934.8961519999998,0.94]
["2022-05-06",3936.8342750000002,0.94]
["2022-05-09",3938.7733520000002,0.94]
["2022-05-10",3940.7133840000001,0.94]
["2022-05-11",3946.6016500000001,1.06]
["2022-05-12",3948.792496,1.06]
["2022-05-13",3950.9845580000001,1.06]
["2022-05-16",3953.1778370000002,1.06]
["2022-05-17",3954.0026010000001,0.46]
["2022-05-18",3954.8275370000001,0.46]
["2022-05-19",3955.652646,0.46]
["2022-05-20",3956.477926,0.46]
["2022-05-23",3957.3033789999999,0.46]
["2022-05-24",3958.1290039999999,0.46]
["2022-05-25",3960.5841519999999,0.59]
["2022-05-26",3961.643329,0.59]
["2022-05-27",3962.7027889999999,0.59]
["2022-05-30",3963.7625330000001,0.59]
["2022-05-31",3964.8225600000001,0.59]
["2022-06-01",3965.8828709999998,0.59]
["2022-06-02",3966.9434649999998,0.59]
["2022-06-03",3968.0043430000001,0.59]
["2022-06-06",3969.065505,0.59]
["2022-06-07",3970.1269499999999,0.59]
["2022-06-08",3971.1886789999999,0.59]
["2022-06-09",3968.3733539999998,0.47]
["2022-06-10",3969.2192599999998,0.47]
["2022-06-13",3970.0653459999999,0.47]
["2022-06-14",3970.9116130000002,0.47]
["2022-06-15",3971.7580600000001,0.47]
["2022-06-17",3972.9648259999999,0.64]
["2022-06-20",3974.1719600000001,0.64]
["2022-06-21",3975.3794600000001,0.64]
["2022-06-22",3976.5873270000002,0.64]
["2022-06-23",3977.7955619999998,0.64]
["2022-06-24",3979.0041630000001,0.64]
["2022-06-27",3981.3992480000002,0.73]
["2022-06-28",3982.7784700000002,0.73]
["2022-06-29",3984.1581700000002,0.73]
["2022-06-30",3985.538348,0.73]
["2022-07-01",3986.919003,0.73]
["2022-07-04",3988.3001370000002,0.73]
["2022-07-05",3989.6817500000002,0.73]
["2022-07-06",3991.0638410000001,0.73]
["2022-07-07",3992.4464109999999,0.73]
["2022-07-08",3992.0185569999999,0.67]
["2022-07-11",3993.2882639999998,0.67]
["2022-07-12",3994.5583750000001,0.67]
["2022-07-13",3995.8288899999998,0.67]
["2022-07-14",3997.0998089999998,0.67]
["2022-07-15",3998.3711330000001,0.67]
["2022-07-18",3997.1680080000001,-0.63]
["2022-07-19",3995.9652449999999,-0.63]
["2022-07-20",3994.7628439999999,-0.63]
["2022-07-21",3993.5608050000001,-0.63]
["2022-07-22",3992.3591280000001,-0.63]
["2022-07-25",3991.1578129999998,-0.63]
["2022-07-26",3989.956858,-0.63]
["2022-07-27",3988.2974749999998,-0.66]
["2022-07-28",3987.0400530000002,-0.66]
["2022-07-29",3985.7830279999998,-0.66]
["2022-08-01",3984.5264000000002,-0.66]
["2022-08-02",3983.2701670000001,-0.66]
["2022-08-03",3982.0143309999999,-0.66]
["2022-08-04",3980.7588900000001,-0.66]
["2022-08-05",3979.5038460000001,-0.66]
["2022-08-08",3978.2491970000001,-0.66]
["2022-08-09",3976.3466480000002,-0.68]
["2022-08-10",3975.0548749999998,-0.68]
["2022-08-11",3973.7635209999999,-0.68]
["2022-08-12",3972.4725870000002,-0.68]
["2022-08-15",3971.1820729999999,-0.68]
["2022-08-16",3970.766447,-0.23]
["2022-08-17",3970.3508649999999,-0.23]
["2022-08-18",3969.9353270000001,-0.23]
["2022-08-19",3969.519832,-0.23]
["2022-08-22",3969.1043800000002,-0.23]
["2022-08-23",3968.6889719999999,-0.23]
["2022-08-24",3968.273608,-0.23]
["2022-08-25",3966.4116410000001,-0.33]
["2022-08-26",3965.81574,-0.33]
["2022-08-29",3965.2199289999999,-0.33]
["2022-08-30",3964.6242069999998,-0.33]
["2022-08-31",3964.0285749999998,-0.33]
["2022-09-01",3963.4330319999999,-0.33]
["2022-09-02",3962.837579,-0.33]
["2022-09-05",3962.2422150000002,-0.33]
["2022-09-06",3961.646941,-0.33]
["2022-09-08",3961.0517559999998,-0.33]
["2022-09-09",3959.4828339999999,-0.36]
["2022-09-12",3958.8338880000001,-0.36]
["2022-09-13",3958.1850479999998,-0.36]
["2022-09-14",3957.5363149999998,-0.36]
["2022-09-15",3956.8876879999998,-0.36]
["2022-09-16",3956.6614500000001,-0.12]
["2022-09-19",3956.4352260000001,-0.12]
["2022-09-20",3956.2090149999999,-0.12]
["2022-09-21",3955.9828160000002,-0.12]
["2022-09-22",3955.7566310000002,-0.12]
["2022-09-23",3955.5304580000002,-0.12]
["2022-09-26",3955.3042989999999,-0.12]
["2022-09-27",3955.078152,-0.12]
["2022-09-28",3951.4561290000001,-0.32]
["2022-09-29",3950.853083,-0.32]
["2022-09-30",3950.250129,-0.32]
["2022-10-03",3949.6472669999998,-0.32]
["2022-10-04",3949.0444969999999,-0.32]
["2022-10-05",3948.4418190000001,-0.32]
["2022-10-06",3947.8392330000001,-0.32]
["2022-10-07",3947.2367380000001,-0.32]
["2022-10-10",3946.6343360000001,-0.32]
["2022-10-11",3947.0487459999999,-0.28999999999999998]
["2022-10-13",3946.5028560000001,-0.28999999999999998]
["2022-10-14",3945.957042,-0.28999999999999998]
["2022-10-17",3945.4113040000002,-0.28999999999999998]
["2022-10-18",3946.0612780000001,0.33]
["2022-10-19",3946.7113599999998,0.33]
["2022-10-20",3947.3615490000002,0.33]
["2022-10-21",3948.011845,0.33]
["2022-10-24",3948.6622480000001,0.33]
["2022-10-25",3949.312758,0.33]
["2022-10-26",3951.4785689999999,0.44]
["2022-10-27",3952.3460829999999,0.44]
["2022-10-28",3953.2137870000001,0.44]
["2022-10-31",3954.0816810000001,0.44]
["2022-11-01",3954.9497660000002,0.44]
["2022-11-03",3955.8180419999999,0.44]
["2022-11-04",3956.6865079999998,0.44]
["2022-11-07",3957.5551650000002,0.44]
["2022-11-08",3958.4240129999998,0.44]
["2022-11-09",3959.2930510000001,0.44]
["2022-11-10",3965.1914320000001,0.59]
["2022-11-11",3966.3580529999999,0.59]
["2022-11-14",3967.5250160000001,0.59]
["2022-11-16",3968.6923230000002,0.59]
["2022-11-17",3969.5409399999999,0.45]
["2022-11-18",3970.3897379999999,0.45]
["2022-11-21",3971.2387180000001,0.45]
["2022-11-22",3972.08788,0.45]
["2022-11-23",3972.9372229999999,0.45]
["2022-11-24",3973.7867470000001,0.45]
["2022-11-25",3975.95496,0.55000000000000004]
["2022-11-28",3976.9935639999999,0.55000000000000004]
["2022-11-29",3978.0324390000001,0.55000000000000004]
["2022-11-30",3979.071586,0.55000000000000004]
["2022-12-01",3980.1110039999999,0.55000000000000004]
["2022-12-02",3981.1506939999999,0.55000000000000004]
["2022-12-05",3982.1906549999999,0.55000000000000004]
["2022-12-06",3983.230888,0.55000000000000004]
["2022-12-07",3984.2713920000001,0.55000000000000004]
["2022-12-08",3985.3121689999998,0.55000000000000004]
["2022-12-09",3981.8582070000002,0.41]
["2022-12-12",3982.6340300000002,0.41]
["2022-12-13",3983.4100039999998,0.41]
["2022-12-14",3984.1861279999998,0.41]
["2022-12-15",3984.9624060000001,0.41]
["2022-12-16",3985.95604,0.55000000000000004]
["2022-12-19",3986.9499230000001,0.55000000000000004]
["2022-12-20",3987.9440530000002,0.55000000000000004]
["2022-12-21",3988.9384319999999,0.55000000000000004]
["2022-12-22",3989.9330580000001,0.55000000000000004]
["2022-12-23",3990.9279320000001,0.55000000000000004]
["2022-12-26",3990.4065850000002,0.43]
["2022-12-27",3991.1849320000001,0.43]
["2022-12-28",3991.9634310000001,0.43]
["2022-12-29",3992.7420820000002,0.43]
["2022-12-30",3993.520884,0.43]
["2023-01-02",3994.2998389999998,0.43]
["2023-01-03",3995.0789450000002,0.43]
["2023-01-04",3995.8582029999998,0.43]
["2023-01-05",3996.6376129999999,0.43]
["2023-01-06",3997.4171759999999,0.43]
["2023-01-09",3998.1968900000002,0.43]
["2023-01-10",4005.1646340000002,0.62]
["2023-01-11",4006.2899790000001,0.62]
["2023-01-12",4007.4156389999998,0.62]
["2023-01-13",4008.541616,0.62]
["2023-01-16",4009.6679089999998,0.62]
["2023-01-17",4010.613304,0.52]
["2023-01-18",4011.5589220000002,0.52]
["2023-01-19",4012.5047639999998,0.52]
["2023-01-20",4013.450828,0.52]
["2023-01-23",4014.3971160000001,0.52]
["2023-01-24",4015.3436259999999,0.52]
["2023-01-25",4016.7988110000001,0.56000000000000005]
["2023-01-26",4017.818546,0.56000000000000005]
["2023-01-27",4018.8385400000002,0.56000000000000005]
["2023-01-30",4019.8587929999999,0.56000000000000005]
["2023-01-31",4020.8793049999999,0.56000000000000005]
["2023-02-01",4021.9000759999999,0.56000000000000005]
["2023-02-02",4022.9211059999998,0.56000000000000005]
["2023-02-03",4023.942395,0.56000000000000005]
["2023-02-06",4024.9639440000001,0.56000000000000005]
["2023-02-07",4025.9857510000002,0.56000000000000005]
["2023-02-08",4027.0078189999999,0.56000000000000005]
["2023-02-09",4027.0455710000001,0.53]
["2023-02-10",4028.0132020000001,0.53]
["2023-02-13",4028.9810659999998,0.53]
["2023-02-14",4029.9491619999999,0.53]
["2023-02-15",4030.9174910000002,0.53]
["2023-02-16",4032.7245010000001,0.81]
["2023-02-17",4034.532322,0.81]
["2023-02-22",4036.3409539999998,0.81]
["2023-02-23",4038.150396,0.81]
["2023-02-24",4039.9606490000001,0.81]
["2023-02-27",4041.2370700000001,0.77]
["2023-02-28",4042.9595669999999,0.77]
["2023-03-01",4044.6827979999998,0.77]
["2023-03-02",4046.406763,0.77]
["2023-03-03",4048.1314630000002,0.77]
["2023-03-06",4049.8568989999999,0.77]
["2023-03-07",4051.5830689999998,0.77]
["2023-03-08",4053.309976,0.77]
["2023-03-09",4055.0376179999998,0.77]
["2023-03-10",4059.1139370000001,0.84]
["2023-03-13",4061.0006979999998,0.84]
["2023-03-14",4062.8883350000001,0.84]
["2023-03-15",4064.7768510000001,0.84]
["2023-03-16",4066.1392879999999,0.74]
["2023-03-17",4067.5021820000002,0.74]
["2023-03-20",4068.8655330000001,0.74]
["2023-03-21",4070.2293410000002,0.74]
["2023-03-22",4071.5936059999999,0.74]
["2023-03-23",4072.9583280000002,0.74]
["2023-03-24",4074.3235079999999,0.74]
["2023-03-27",4075.9833629999998,0.76]
["2023-03-28",4077.386348,0.76]
["2023-03-29",4078.7898150000001,0.76]
["2023-03-30",4080.1937659999999,0.76]
["2023-03-31",4081.5981999999999,0.76]
["2023-04-03",4083.0031170000002,0.76]
["2023-04-04",4084.4085180000002,0.76]
["2023-04-05",4085.8144029999999,0.76]
["2023-04-06",4087.2207709999998,0.76]
["2023-04-10",4088.6276240000002,0.76]
["2023-04-11",4088.3754250000002,0.71]
["2023-04-12",4089.6904669999999,0.71]
["2023-04-13",4091.005932,0.71]
["2023-04-14",4092.3218189999998,0.71]
["2023-04-17",4093.6381310000002,0.71]
["2023-04-18",4094.8178429999998,0.52]
["2023-04-19",4095.997895,0.52]
["2023-04-20",4097.1782880000001,0.52]
["2023-04-24",4098.3590199999999,0.52]
["2023-04-25",4099.5400929999996,0.52]
["2023-04-26",4100.7215059999999,0.52]
["2023-04-27",4102.3792960000001,0.55000000000000004]
["2023-04-28",4103.6295570000002,0.55000000000000004]
["2023-05-02",4104.8801990000002,0.55000000000000004]
["2023-05-03",4106.131222,0.55000000000000004]
["2023-05-04",4107.3826259999996,0.55000000000000004]
["2023-05-05",4108.634411,0.55000000000000004]
["2023-05-08",4109.8865779999996,0.55000000000000004]
["2023-05-09",4111.1391270000004,0.55000000000000004]
["2023-05-10",4112.392057,0.55000000000000004]
["2023-05-11",4113.6453700000002,0.55000000000000004]
["2023-05-12",4117.2186389999997,0.61]
["2023-05-15",4118.6099510000004,0.61]
["2023-05-16",4119.5251390000003,0.49]
["2023-05-17",4120.4405299999999,0.49]
["2023-05-18",4121.3561259999997,0.49]
["2023-05-19",4122.2719239999997,0.49]
["2023-05-22",4123.1879259999996,0.49]
["2023-05-23",4124.1041320000004,0.49]
["2023-05-24",4125.0205409999999,0.49]
["2023-05-25",4125.9371540000002,0.49]
["2023-05-26",4124.6691000000001,0.36]
["2023-05-29",4125.3428889999996,0.36]
["2023-05-30",4126.0167879999999,0.36]
["2023-05-31",4126.6907970000002,0.36]
["2023-06-01",4127.3649160000004,0.36]
["2023-06-02",4128.0391460000001,0.36]
["2023-06-05",4128.7134850000002,0.36]
["2023-06-06",4129.3879349999997,0.36]
["2023-06-07",4125.9255519999997,0.23]
["2023-06-09",4126.3562860000002,0.23]
["2023-06-12",4126.7870640000001,0.23]
["2023-06-13",4127.2178880000001,0.23]
["2023-06-14",4127.6487569999999,0.23]
["2023-06-15",4128.0796710000004,0.23]
["2023-06-16",4128.1171949999998,0.02]
["2023-06-19",4128.1547200000005,0.02]
["2023-06-20",4128.1922450000002,0.02]
["2023-06-21",4128.2297699999999,0.02]
["2023-06-22",4128.267296,0.02]
["2023-06-23",4128.3048220000001,0.02]
["2023-06-26",4128.3423489999996,0.02]
["2023-06-27",4128.3798749999996,0.02]
["2023-06-28",4126.5593820000004,-0.09]
["2023-06-29",4126.390496,-0.09]
["2023-06-30",4126.2216159999998,-0.09]
["2023-07-03",4126.0527439999996,-0.09]
["2023-07-04",4125.8838779999996,-0.09]
["2023-07-05",4125.7150199999996,-0.09]
["2023-07-06",4125.5461679999999,-0.09]
["2023-07-07",4125.3773229999997,-0.09]
["2023-07-10",4125.2084850000001,-0.09]
["2023-07-11",4125.3785850000004,-0.08]
["2023-07-12",4125.2285769999999,-0.08]
["2023-07-13",4125.0785740000001,-0.08]
["2023-07-14",4124.9285760000002,-0.08]
["2023-07-17",4124.778585,-0.08]
["2023-07-18",4124.9749089999996,0.1]
["2023-07-19",4125.1712429999998,0.1]
["2023-07-20",4125.3675860000003,0.1]
["2023-07-21",4125.5639389999997,0.1]
["2023-07-24",4125.7603010000003,0.1]
["2023-07-25",4125.9566720000003,0.1]
["2023-07-26",4125.878232,0.08]
["2023-07-27",4126.0353489999998,0.08]
["2023-07-28",4126.1924710000003,0.08]
["2023-07-31",4126.3495999999996,0.08]
["2023-08-01",4126.5067339999996,0.08]
["2023-08-02",4126.6638739999999,0.08]
["2023-08-03",4126.8210209999997,0.08]
["2023-08-04",4126.9781730000004,0.08]
["2023-08-07",4127.1353319999998,0.08]
["2023-08-08",4127.292496,0.08]
["2023-08-09",4127.4496660000004,0.08]
["2023-08-10",4127.6068429999996,0.08]
["2023-08-11",4129.2555730000004,0.12]
["2023-08-14",4129.4913379999998,0.12]
["2023-08-15",4129.7271179999998,0.12]
["2023-08-16",4130.0084880000004,0.15]
["2023-08-17",4130.2898789999999,0.15]
["2023-08-18",4130.5712880000001,0.15]
["2023-08-21",4130.8527160000003,0.15]
["2023-08-22",4131.1341640000001,0.15]
["2023-08-23",4131.4156309999998,0.15]
["2023-08-24",4131.6971169999997,0.15]
["2023-08-25",4131.9786219999996,0.15]
["2023-08-28",4134.1162759999997,0.26]
["2023-08-29",4134.6042479999996,0.26]
["2023-08-30",4135.0922780000001,0.26]
["2023-08-31",4135.5803649999998,0.26]
["2023-09-01",4136.0685100000001,0.26]
["2023-09-04",4136.5567119999996,0.26]
["2023-09-05",4137.044973,0.26]
["2023-09-06",4137.5332900000003,0.26]
["2023-09-08",4138.0216659999996,0.26]
["2023-09-11",4138.5100990000001,0.26]
["2023-09-12",4137.9309709999998,0.23]
["2023-09-13",4138.3632040000002,0.23]
["2023-09-14",4138.7954820000004,0.23]
["2023-09-15",4139.2278050000004,0.23]
["2023-09-18",4140.0128420000001,0.38]
["2023-09-19",4140.7980280000002,0.38]
["2023-09-20",4141.5833629999997,0.38]
["2023-09-21",4142.3688469999997,0.38]
["2023-09-22",4143.1544800000001,0.38]
["2023-09-25",4143.9402620000001,0.38]
["2023-09-26",4144.7261930000004,0.38]
["2023-09-27",4144.5209379999997,0.32]
["2023-09-28",4145.1830559999999,0.32]
["2023-09-29",4145.8452790000001,0.32]
["2023-10-02",4146.5076079999999,0.32]
["2023-10-03",4147.1700430000001,0.32]
["2023-10-04",4147.8325839999998,0.32]
["2023-10-05",4148.4952300000004,0.32]
["2023-10-06",4149.1579830000001,0.32]
["2023-10-09",4149.8208409999997,0.32]
["2023-10-10",4150.4838049999998,0.32]
["2023-10-11",4148.9142739999998,0.26]
["2023-10-13",4149.4530759999998,0.26]
["2023-10-16",4149.9919479999999,0.26]
["2023-10-17",4150.6036629999999,0.31]
["2023-10-18",4151.2154680000003,0.31]
["2023-10-19",4151.8273639999998,0.31]
["2023-10-20",4152.4393499999996,0.31]
["2023-10-23",4153.051426,0.31]
["2023-10-24",4153.6635919999999,0.31]
["2023-10-25",4154.2758489999997,0.31]
["2023-10-26",4154.8881959999999,0.31]
["2023-10-27",4154.7903820000001,0.27]
["2023-10-30",4155.323883,0.27]
["2023-10-31",4155.857454,0.27]
["2023-11-01",4156.3910919999998,0.27]
["2023-11-03",4156.9247999999998,0.27]
["2023-11-06",4157.458576,0.27]
["2023-11-07",4157.9924199999996,0.27]
["2023-11-08",4158.4109354413667,0.26640000000000003]
["2023-11-09",4158.9376888865618,0.26640000000000003]
["2023-11-10",4159.46450905657,0.26640000000000003]
["2023-11-13",4159.9913959598434,0.26640000000000003]
["2023-11-14",4160.5183496048357,0.26640000000000003]
["2023-11-16",4161.0453699999998,0.26640000000000003]
["2023-11-17",4161.875919212358,0.42]
["2023-11-20",4162.7066342032485,0.42]
["2023-11-21",4163.5375150057616,0.42]
["2023-11-22",4164.3685616529929,0.42]
["2023-11-23",4165.1997741780451,0.42]
["2023-11-24",4166.0311526140267,0.42]
["2023-11-27",4166.8626969940542,0.42]
["2023-11-28",4167.6944073512514,0.42]
["2023-11-29",4168.5262837187456,0.42]
["2023-11-30",4169.3583261296744,0.42]
["2023-12-01",4170.1905346171798,0.42]
["2023-12-04",4171.02290921441,0.42]
["2023-12-05",4171.8554499545216,0.42]
["2023-12-06",4172.6881568706767,0.42]
["2023-12-07",4173.5210299960445,0.42]
["2023-12-08",4174.3540693637988,0.42]
["2023-12-11",4175.1872750071243,0.42]
["2023-12-12",4176.0206469592085,0.42]
["2023-12-13",4176.8541852532462,0.42]
["2023-12-14",4177.6878899224403,0.42]
["2023-12-15",4178.521761,0.42]
["2023-12-18",4179.3778770971085,0.39]
["2023-12-19",4180.2341685994952,0.39]
["2023-12-20",4181.090635543098,0.39]
["2023-12-21",4181.9472779638618,0.39]
["2023-12-22",4182.8040958977381,0.39]
["2023-12-26",4183.661089380691,0.39]
["2023-12-27",4184.5182584486838,0.39]
["2023-12-28",4185.3756031376925,0.39]
["2023-12-29",4186.2331234837002,0.39]
["2024-01-02",4187.0908195226939,0.39]
["2024-01-03",4187.9486912906732,0.39]
["2024-01-04",4188.8067388236414,0.39]
["2024-01-05",4189.664962157608,0.39]
["2024-01-08",4190.5233613285955,0.39]
["2024-01-09",4191.3819363726279,0.39]
["2024-01-10",4192.2406873257405,0.39]
["2024-01-11",4193.0996142239728,0.39]
["2024-01-12",4193.9587171033736,0.39]
["2024-01-15",4194.8179959999998,0.39]
["2024-01-16",4195.4084337648446,0.29599999999999999]
["2024-01-17",4195.9989546362149,0.29599999999999999]
["2024-01-18",4196.5895586258112,0.29599999999999999]
["2024-01-19",4197.1802457453296,0.29599999999999999]
["2024-01-22",4197.7710160064726,0.29599999999999999]
["2024-01-23",4198.3618694209435,0.29599999999999999]
["2024-01-24",4198.9528060004459,0.29599999999999999]
["2024-01-25",4199.5438257566839,0.29599999999999999]
["2024-01-26",4200.1349287013672,0.29599999999999999]
["2024-01-29",4200.7261148462048,0.29599999999999999]
["2024-01-30",4201.3173842029055,0.29599999999999999]
["2024-01-31",4201.9087367831826,0.29599999999999999]
["2024-02-01",4202.5001725987522,0.29599999999999999]
["2024-02-02",4203.091691661326,0.29599999999999999]
["2024-02-05",4203.6832939826254,0.29599999999999999]
["2024-02-06",4204.2749795743675,0.29599999999999999]
["2024-02-07",4204.866748448273,0.29599999999999999]
["2024-02-08",4205.4586006160644,0.29599999999999999]
["2024-02-09",4206.0505360894649,0.29599999999999999]
["2024-02-14",4206.6425548802008,0.29599999999999999]
["2024-02-15",4207.234657,0.29599999999999999]
["2024-02-16",4208.2738774511581,0.52]
["2024-02-19",4209.3133545980409,0.52]
["2024-02-20",4210.3530885040527,0.52]
["2024-02-21",4211.3930792326164,0.52]
["2024-02-22",4212.4333268471692,0.52]
["2024-02-23",4213.4738314111619,0.52]
["2024-02-26",4214.5145929880655,0.52]
["2024-02-27",4215.5556116413645,0.52]
["2024-02-28",4216.5968874345563,0.52]
["2024-02-29",4217.638420431158,0.52]
["2024-03-01",4218.6802106947016,0.52]
["2024-03-04",4219.7222582887325,0.52]
["2024-03-05",4220.7645632768144,0.52]
["2024-03-06",4221.8071257225247,0.52]
["2024-03-07",4222.8499456894588,0.52]
["2024-03-08",4223.8930232412258,0.52]
["2024-03-11",4224.9363584414514,0.52]
["2024-03-12",4225.9799513537773,0.52]
["2024-03-13",4227.0238020418592,0.52]
["2024-03-14",4228.0679105693707,0.52]
["2024-03-15",4229.1122770000002,0.52]
["2024-03-18",4229.9986236353698,0.42]
["2024-03-19",4230.8851560332123,0.42]
["2024-03-20",4231.7718742324614,0.42]
["2024-03-21",4232.6587782720571,0.42]
["2024-03-22",4233.5458681909486,0.42]
["2024-03-25",4234.433144028093,0.42]
["2024-03-26",4235.320605822455,0.42]
["2024-03-27",4236.2082536130083,0.42]
["2024-03-28",4237.0960874387338,0.42]
["2024-04-01",4237.9841073386215,0.42]
["2024-04-02",4238.8723133516705,0.42]
["2024-04-03",4239.7607055168846,0.42]
["2024-04-04",4240.6492838732793,0.42]
["2024-04-05",4241.5380484598763,0.42]
["2024-04-08",4242.4269993157077,0.42]
["2024-04-09",4243.3161364798098,0.42]
["2024-04-10",4244.2054599912317,0.42]
["2024-04-11",4245.0949698890272,0.42]
["2024-04-12",4245.9846662122591,0.42]
["2024-04-15",4246.8745490000001,0.42]
["2024-04-16",4247.8833098989489,0.5]
["2024-04-17",4248.8923104090609,0.5]
["2024-04-18",4249.9015505872521,0.5]
["2024-04-19",4250.9110304904489,0.5]
["2024-04-22",4251.9207501755945,0.5]
["2024-04-23",4252.9307096996436,0.5]
["2024-04-24",4253.9409091195666,0.5]
["2024-04-25",4254.9513484923446,0.5]
["2024-04-26",4255.9620278749744,0.5]
["2024-04-29",4256.9729473244661,0.5]
["2024-04-30",4257.9841068978403,0.5]
["2024-05-02",4258.995506652137,0.5]
["2024-05-03",4260.0071466444033,0.5]
["2024-05-06",4261.0190269317054,0.5]
["2024-05-07",4262.0311475711196,0.5]
["2024-05-08",4263.0435086197376,0.5]
["2024-05-09",4264.056110134662,0.5]
["2024-05-10",4265.0689521730128,0.5]
["2024-05-13",4266.0820347919198,0.5]
["2024-05-14",4267.0953580485302,0.5]
["2024-05-15",4268.1089220000003,0.5]
["2024-05-16",4268.775205783164,0.34399999999999997]
["2024-05-17",4269.441593578219,0.34399999999999997]
["2024-05-20",4270.1080854014017,0.34399999999999997]
["2024-05-21",4270.774681268952,0.34399999999999997]
["2024-05-22",4271.4413811971126,0.34399999999999997]
["2024-05-23",4272.1081852021271,0.34399999999999997]
["2024-05-24",4272.7750933002426,0.34399999999999997]
["2024-05-27",4273.4421055077091,0.34399999999999997]
["2024-05-28",4274.1092218407794,0.34399999999999997]
["2024-05-29",4274.7764423157087,0.34399999999999997]
["2024-05-31",4275.4437669487525,0.34399999999999997]
["2024-06-03",4276.1111957561716,0.34399999999999997]
["2024-06-04",4276.7787287542287,0.34399999999999997]
["2024-06-05",4277.4463659591893,0.34399999999999997]
["2024-06-06",4278.1141073873196,0.34399999999999997]
["2024-06-07",4278.7819530548895,0.34399999999999997]
["2024-06-10",4279.4499029781737,0.34399999999999997]
["2024-06-11",4280.1179571734447,0.34399999999999997]
["2024-06-12",4280.7861156569807,0.34399999999999997]
["2024-06-13",4281.4543784450643,0.34399999999999997]
["2024-06-14",4282.1227455539747,0.34399999999999997]
["2024-06-17",4282.791217,0.34399999999999997]
["2024-06-18",4283.5394622528829,0.35]
["2024-06-19",4284.287838231483,0.35]
["2024-06-20",4285.0363449586412,0.35]
["2024-06-21",4285.7849824571995,0.35]
["2024-06-24",4286.5337507500053,0.35]
["2024-06-25",4287.2826498599097,0.35]
["2024-06-26",4288.0316798097683,0.35]
["2024-06-27",4288.7808406224385,0.35]
["2024-06-28",4289.530132320785,0.35]
["2024-07-01",4290.2795549276734,0.35]
["2024-07-02",4291.0291084659757,0.35]
["2024-07-03",4291.7787929585675,0.35]
["2024-07-04",4292.5286084283252,0.35]
["2024-07-05",4293.2785548981337,0.35]
["2024-07-08",4294.0286323908804,0.35]
["2024-07-09",4294.7788409294553,0.35]
["2024-07-10",4295.5291805367533,0.35]
["2024-07-11",4296.2796512356745,0.35]
["2024-07-12",4297.0302530491208,0.35]
["2024-07-15",4297.7809859999998,0.35]
["2024-07-16",4298.2624910439281,0.25800000000000001]
["2024-07-17",4298.7440500336279,0.25800000000000001]
["2024-07-18",4299.2256629751428,0.25800000000000001]
["2024-07-19",4299.7073298745154,0.25800000000000001]
["2024-07-22",4300.189050737793,0.25800000000000001]
["2024-07-23",4300.67082557102,0.25800000000000001]
["2024-07-24",4301.1526543802438,0.25800000000000001]
["2024-07-25",4301.6345371715124,0.25800000000000001]
["2024-07-26",4302.1164739508722,0.25800000000000001]
["2024-07-29",4302.5984647243722,0.25800000000000001]
["2024-07-30",4303.0805094980615,0.25800000000000001]
["2024-07-31",4303.5626082779918,0.25800000000000001]
["2024-08-01",4304.0447610702113,0.25800000000000001]
["2024-08-02",4304.5269678807736,0.25800000000000001]
["2024-08-05",4305.0092287157286,0.25800000000000001]
["2024-08-06",4305.4915435811299,0.25800000000000001]
["2024-08-07",4305.9739124830312,0.25800000000000001]
["2024-08-08",4306.456335427486,0.25800000000000001]
["2024-08-09",4306.9388124205479,0.25800000000000001]
["2024-08-12",4307.4213434682742,0.25800000000000001]
["2024-08-13",4307.9039285767212,0.25800000000000001]
["2024-08-14",4308.3865677519434,0.25800000000000001]
["2024-08-15",4308.8692609999998,0.25800000000000001]
["2024-08-16",4309.2703769572681,0.20499999999999999]
["2024-08-19",4309.6715302547291,0.20499999999999999]
["2024-08-20",4310.0727208958597,0.20499999999999999]
["2024-08-21",4310.473948884136,0.20499999999999999]
["2024-08-22",4310.8752142230351,0.20499999999999999]
["2024-08-23",4311.2765169160321,0.20499999999999999]
["2024-08-26",4311.6778569666076,0.20499999999999999]
["2024-08-27",4312.0792343782368,0.20499999999999999]
["2024-08-28",4312.4806491543977,0.20499999999999999]
["2024-08-29",4312.8821012985691,0.20499999999999999]
["2024-08-30",4313.2835908142306,0.20499999999999999]
["2024-09-02",4313.6851177048602,0.20499999999999999]
["2024-09-03",4314.0866819739367,0.20499999999999999]
["2024-09-04",4314.4882836249408,0.20499999999999999]
["2024-09-05",4314.8899226613512,0.20499999999999999]
["2024-09-06",4315.2915990866486,0.20499999999999999]
["2024-09-09",4315.6933129043146,0.20499999999999999]
["2024-09-10",4316.0950641178288,0.20499999999999999]
["2024-09-11",4316.4968527306719,0.20499999999999999]
["2024-09-12",4316.8986787463273,0.20499999999999999]
["2024-09-13",4317.3005421682756,0.20499999999999999]
["2024-09-16",4317.7024430000001,0.20499999999999999]
["2024-09-17",4318.1060790129141,0.19650000000000001]
["2024-09-18",4318.5097527593298,0.19650000000000001]
["2024-09-19",4318.9134642427744,0.19650000000000001]
["2024-09-20",4319.3172134667748,0.19650000000000001]
["2024-09-23",4319.7210004348617,0.19650000000000001]
["2024-09-24",4320.1248251505594,0.19650000000000001]
["2024-09-25",4320.5286876174014,0.19650000000000001]
["2024-09-26",4320.9325878389127,0.19650000000000001]
["2024-09-27",4321.3365258186259,0.19650000000000001]
["2024-09-30",4321.7405015600689,0.19650000000000001]
["2024-10-01",4322.1445150667732,0.19650000000000001]
["2024-10-02",4322.5485663422678,0.19650000000000001]
["2024-10-03",4322.9526553900841,0.19650000000000001]
["2024-10-04",4323.3567822137529,0.19650000000000001]
["2024-10-07",4323.7609468168066,0.19650000000000001]
["2024-10-08",4324.1651492027768,0.19650000000000001]
["2024-10-09",4324.5693893751941,0.19650000000000001]
["2024-10-10",4324.9736673375919,0.19650000000000001]
["2024-10-11",4325.3779830935036,0.19650000000000001]
["2024-10-14",4325.7823366464618,0.19650000000000001]
["2024-10-15",4326.1867279999997,0.19650000000000001]
["2024-10-16",4326.4953378469172,0.16420000000000001]
["2024-10-17",4326.8039697086124,0.16420000000000001]
["2024-10-18",4327.112623586655,0.16420000000000001]
["2024-10-21",4327.4212994826157,0.16420000000000001]
["2024-10-22",4327.7299973980653,0.16420000000000001]
["2024-10-23",4328.0387173345753,0.16420000000000001]
["2024-10-24",4328.3474592937155,0.16420000000000001]
["2024-10-25",4328.6562232770575,0.16420000000000001]
["2024-10-28",4328.965009286173,0.16420000000000001]
["2024-10-29",4329.2738173226317,0.16420000000000001]
["2024-10-30",4329.5826473880061,0.16420000000000001]
["2024-10-31",4329.891499483866,0.16420000000000001]
["2024-11-01",4330.2003736117849,0.16420000000000001]
["2024-11-04",4330.5092697733344,0.16420000000000001]
["2024-11-05",4330.8181879700851,0.16420000000000001]
["2024-11-06",4331.1271282036087,0.16420000000000001]
["2024-11-07",4331.4360904754785,0.16420000000000001]
["2024-11-08",4331.7450747872663,0.16420000000000001]
["2024-11-11",4332.0540811405435,0.16420000000000001]
["2024-11-12",4332.3631095368828,0.16420000000000001]
["2024-11-13",4332.6721599778566,0.16420000000000001]
["2024-11-14",4332.9812324650393,0.16420000000000001]
["2024-11-18",4333.2903269999997,0.16420000000000001]
["2024-11-19",4333.7881117887446,0.23]
["2024-11-20",4334.2859537602953,0.23]
["2024-11-21",4334.7838529212186,0.23]
["2024-11-22",4335.2818092780853,0.23]
["2024-11-25",4335.7798228374668,0.23]
["2024-11-26",4336.277893605934,0.23]
["2024-11-27",4336.7760215900562,0.23]
["2024-11-28",4337.2742067964091,0.23]
["2024-11-29",4337.7724492315638,0.23]
["2024-12-02",4338.2707489020959,0.23]
["2024-12-03",4338.7691058145801,0.23]
["2024-12-04",4339.2675199755922,0.23]
["2024-12-05",4339.7659913917068,0.23]
["2024-12-06",4340.2645200695042,0.23]
["2024-12-09",4340.7631060155591,0.23]
["2024-12-10",4341.2617492364516,0.23]
["2024-12-11",4341.7604497387629,0.23]
["2024-12-12",4342.2592075290695,0.23]
["2024-12-13",4342.7580226139553,0.23]
["2024-12-16",4343.2568950000004,0.23]
["2024-12-17",4343.9940588375957,0.34]
["2024-12-18",4344.7313477910975,0.34]
["2024-12-19",4345.4687618817425,0.34]
["2024-12-20",4346.2063011307664,0.34]
["2024-12-23",4346.9439655594151,0.34]
["2024-12-24",4347.6817551889326,0.34]
["2024-12-26",4348.419670040571,0.34]
["2024-12-27",4349.1577101355815,0.34]
["2024-12-30",4349.8958754952237,0.34]
["2024-12-31",4350.634166140755,0.34]
["2025-01-02",4351.3725820934415,0.34]
["2025-01-03",4352.1111233745523,0.34]
["2025-01-06",4352.8497900053571,0.34]
["2025-01-07",4353.5885820071308,0.34]
["2025-01-08",4354.3274994011535,0.34]
["2025-01-09",4355.0665422087068,0.34]
["2025-01-10",4355.8057104510763,0.34]
["2025-01-13",4356.5450041495533,0.34]
["2025-01-14",4357.2844233254291,0.34]
["2025-01-15",4358.0239680000004,0.34]
["2025-01-16",4358.5915919203862,0.3]
["2025-01-17",4359.1592897726532,0.3]
["2025-01-20",4359.727061566432,0.3]
["2025-01-21",4360.2949073113541,0.3]
["2025-01-22",4360.8628270170511,0.3]
["2025-01-23",4361.4308206931546,0.3]
["2025-01-24",4361.9988883493006,0.3]
["2025-01-27",4362.5670299951253,0.3]
["2025-01-28",4363.1352456402647,0.3]
["2025-01-29",4363.7035352943567,0.3]
["2025-01-30",4364.271898967042,0.3]
["2025-01-31",4364.8403366679613,0.3]
["2025-02-03",4365.4088484067552,0.3]
["2025-02-04",4365.9774341930688,0.3]
["2025-02-05",4366.5460940365456,0.3]
["2025-02-06",4367.1148279468307,0.3]
["2025-02-07",4367.683635933573,0.3]
["2025-02-10",4368.2525180064195,0.3]
["2025-02-11",4368.8214741750198,0.3]
["2025-02-12",4369.3905044490266,0.3]
["2025-02-13",4369.9596088380886,0.3]
["2025-02-14",4370.5287873518619,0.3]
["2025-02-17",4371.0980399999999,0.3]
["2025-02-18",4372.2126790999846,0.46]
["2025-02-19",4373.3276024352599,0.46]
["2025-02-20",4374.442810078307,0.46]
["2025-02-21",4375.5583021016255,0.46]
["2025-02-24",4376.6740785777301,0.46]
["2025-02-25",4377.7901395791605,0.46]
["2025-02-26",4378.9064851784697,0.46]
["2025-02-27",4380.0231154482308,0.46]
["2025-02-28",4381.1400304610352,0.46]
["2025-03-05",4382.2572302894932,0.46]
["2025-03-06",4383.3747150062327,0.46]
["2025-03-07",4384.4924846839012,0.46]
["2025-03-10",4385.6105393951657,0.46]
["2025-03-11",4386.7288792127074,0.46]
["2025-03-12",4387.8475042092314,0.46]
["2025-03-13",4388.966414457459,0.46]
["2025-03-14",4390.0856100301289,0.46]
["2025-03-17",4391.2050909999998,0.46]
["2025-03-18",4392.0399219542023,0.4]
["2025-03-19",4392.8749116217223,0.4]
["2025-03-20",4393.7100600327303,0.4]
["2025-03-21",4394.545367217409,0.4]
["2025-03-24",4395.3808332059416,0.4]
["2025-03-25",4396.2164580285198,0.4]
["2025-03-26",4397.0522417153388,0.4]
["2025-03-27",4397.888184296603,0.4]
["2025-03-28",4398.7242858025202,0.4]
["2025-03-31",4399.5605462633021,0.4]
["2025-04-01",4400.3969657091711,0.4]
["2025-04-02",4401.2335441703508,0.4]
["2025-04-03",4402.0702816770736,0.4]
["2025-04-04",4402.9071782595747,0.4]
["2025-04-07",4403.7442339480976,0.4]
["2025-04-08",4404.5814487728903,0.4]
["2025-04-09",4405.4188227642071,0.4]
["2025-04-10",4406.2563559523087,0.4]
["2025-04-11",4407.0940483674594,0.4]
["2025-04-14",4407.931900039931,0.4]
["2025-04-15",4408.7699110000003,0.4]
["2025-04-16",4409.8118740912951,0.45]
["2025-04-17",4410.8540834388268,0.45]
["2025-04-22",4411.8965391007932,0.45]
["2025-04-23",4412.9392411354092,0.45]
["2025-04-24",4413.9821896009025,0.45]
["2025-04-25",4415.0253845555135,0.45]
["2025-04-28",4416.068826057498,0.45]
["2025-04-29",4417.1125141651246,0.45]
["2025-04-30",4418.1564489366738,0.45]
["2025-05-02",4419.200630430445,0.45]
["2025-05-05",4420.245058704746,0.45]
["2025-05-06",4421.2897338179009,0.45]
["2025-05-07",4422.3346558282483,0.45]
["2025-05-08",4423.3798247941386,0.45]
["2025-05-09",4424.4252407739368,0.45]
["2025-05-12",4425.4709038260225,0.45]
["2025-05-13",4426.516814008789,0.45]
["2025-05-14",4427.5629713806411,0.45]
["2025-05-15",4428.6093760000003,0.45]
["2025-05-16",4429.2726233941057,0.33]
["2025-05-19",4429.9359701189642,0.33]
["2025-05-20",4430.5994161894532,0.33]
["2025-05-21",4431.2629616204495,0.33]
["2025-05-22",4431.926606426834,0.33]
["2025-05-23",4432.5903506234908,0.33]
["2025-05-26",4433.2541942253038,0.33]
["2025-05-27",4433.9181372471612,0.33]
["2025-05-28",4434.5821797039525,0.33]
["2025-05-29",4435.246321610568,0.33]
["2025-05-30",4435.9105629819041,0.33]
["2025-06-02",4436.5749038328549,0.33]
["2025-06-03",4437.2393441783197,0.33]
["2025-06-04",4437.9038840332005,0.33]
["2025-06-05",4438.5685234123985,0.33]
["2025-06-06",4439.2332623308193,0.33]
["2025-06-09",4439.8981008033716,0.33]
["2025-06-10",4440.5630388449617,0.33]
["2025-06-11",4441.2280764705065,0.33]
["2025-06-12",4441.8932136949152,0.33]
["2025-06-13",4442.5584505331071,0.33]
["2025-06-16",4443.2237869999999,0.33]
["2025-06-17",4443.952893132082,0.32869999999999999]
["2025-06-18",4444.6821189060674,0.32869999999999999]
["2025-06-20",4445.4114643415896,0.32869999999999999]
["2025-06-23",4446.1409294582836,0.32869999999999999]
["2025-06-24",4446.8705142757872,0.32869999999999999]
["2025-06-25",4447.6002188137445,0.32869999999999999]
["2025-06-26",4448.3300430917998,0.32869999999999999]
["2025-06-27",4449.0599871296026,0.32869999999999999]
["2025-06-30",4449.7900509468036,0.32869999999999999]
["2025-07-01",4450.5202345630596,0.32869999999999999]
["2025-07-02",4451.2505379980266,0.32869999999999999]
["2025-07-03",4451.980961271368,0.32869999999999999]
["2025-07-04",4452.7115044027478,0.32869999999999999]
["2025-07-07",4453.4421674118339,0.32869999999999999]
["2025-07-08",4454.1729503182978,0.32869999999999999]
["2025-07-09",4454.9038531418137,0.32869999999999999]
["2025-07-10",4455.6348759020593,0.32869999999999999]
["2025-07-11",4456.3660186187162,0.32869999999999999]
["2025-07-14",4457.0972813114668,0.32869999999999999]
["2025-07-15",4457.8286639999997,0.32869999999999999]
["2025-07-16",4458.3222997673747,0.255]
["2025-07-17",4458.8159901972986,0.255]
["2025-07-18",4459.3097352958212,0.255]
["2025-07-21",4459.8035350689988,0.255]
["2025-07-22",4460.2973895228852,0.255]
["2025-07-23",4460.7912986635356,0.255]
["2025-07-24",4461.2852624970046,0.255]
["2025-07-25",4461.7792810293486,0.255]
["2025-07-28",4462.2733542666256,0.255]
["2025-07-29",4462.7674822148947,0.255]
["2025-07-30",4463.2616648802104,0.255]
["2025-07-31",4463.7559022686355,0.255]
["2025-08-01",4464.250194386228,0.255]
["2025-08-04",4464.7445412390498,0.255]
["2025-08-05",4465.2389428331589,0.255]
["2025-08-06",4465.7333991746191,0.255]
["2025-08-07",4466.2279102694938,0.255]
["2025-08-08",4466.7224761238449,0.255]
["2025-08-11",4467.2170967437351,0.255]
["2025-08-12",4467.7117721352306,0.255]
["2025-08-13",4468.2065023043961,0.255]
["2025-08-14",4468.7012872572977,0.255]
["2025-08-15",4469.1961270000002,0.255]
["2025-08-18",4469.6409011295564,0.2092]
["2025-08-19",4470.0857195230064,0.2092]
["2025-08-20",4470.5305821847569,0.2092]
["2025-08-21",4470.9754891192124,0.2092]
["2025-08-22",4471.4204403307785,0.2092]
["2025-08-25",4471.8654358238637,0.2092]
["2025-08-26",4472.3104756028733,0.2092]
["2025-08-27",4472.7555596722141,0.2092]
["2025-08-28",4473.2006880362951,0.2092]
["2025-08-29",4473.6458606995238,0.2092]
["2025-09-01",4474.0910776663095,0.2092]
["2025-09-02",4474.5363389410613,0.2092]
["2025-09-03",4474.9816445281876,0.2092]
["2025-09-04",4475.4269944320995,0.2092]
["2025-09-05",4475.8723886572079,0.2092]
["2025-09-08",4476.3178272079213,0.2092]
["2025-09-09",4476.7633100886542,0.2092]
["2025-09-10",4477.208837303815,0.2092]
["2025-09-11",4477.6544088578185,0.2092]
["2025-09-12",4478.1000247550755,0.2092]
["2025-09-15",4478.545685,0.2092]
["2025-09-16",4478.9524373715567,0.2]
["2025-09-17",4479.3592266853511,0.2]
["2025-09-18",4479.7660529447357,0.2]
["2025-09-19",4480.1729161530675,0.2]
["2025-09-22",4480.5798163137006,0.2]
["2025-09-23",4480.9867534299929,0.2]
["2025-09-24",4481.3937275053013,0.2]
["2025-09-25",4481.8007385429801,0.2]
["2025-09-26",4482.2077865463889,0.2]
["2025-09-29",4482.614871518882,0.2]
["2025-09-30",4483.0219934638199,0.2]
["2025-10-01",4483.4291523845595,0.2]
["2025-10-02",4483.8363482844579,0.2]
["2025-10-03",4484.2435811668756,0.2]
["2025-10-06",4484.6508510351696,0.2]
["2025-10-07",4485.0581578927004,0.2]
["2025-10-08",4485.4655017428277,0.2]
["2025-10-09",4485.8728825889093,0.2]
["2025-10-10",4486.2803004343077,0.2]
["2025-10-13",4486.6877552823817,0.2]
["2025-10-14",4487.0952471364917,0.2]
["2025-10-15",4487.5027760000003,0.2]
["2025-10-16",4487.8341916242762,0.17]
["2025-10-17",4488.1656317245952,0.17]
["2025-10-20",4488.4970963027672,0.17]
["2025-10-21",4488.8285853605976,0.17]
["2025-10-22",4489.1600988998962,0.17]
["2025-10-23",4489.4916369224702,0.17]
["2025-10-24",4489.8231994301277,0.17]
["2025-10-27",4490.1547864246777,0.17]
["2025-10-28",4490.4863979079273,0.17]
["2025-10-29",4490.8180338816865,0.17]
["2025-10-30",4491.1496943477623,0.17]
["2025-10-31",4491.4813793079647,0.17]
["2025-11-03",4491.8130887641028,0.17]
["2025-11-04",4492.1448227179853,0.17]
["2025-11-05",4492.4765811714224,0.17]
["2025-11-06",4492.8083641262219,0.17]
["2025-11-07",4493.1401715841939,0.17]
["2025-11-10",4493.4720035471482,0.17]
["2025-11-11",4493.8038600168948,0.17]
["2025-11-12",4494.1357409952425,0.17]
["2025-11-13",4494.467646484004,0.17]
["2025-11-14",4494.7995764849857,0.17]
["2025-11-17",4495.131531,0.17]
["2025-11-18",4495.6479072357424,0.23]
["2025-11-19",4496.1643427899753,0.23]
["2025-11-20",4496.6808376695126,0.23]
["2025-11-21",4497.1973918811691,0.23]
["2025-11-24",4497.7140054317615,0.23]
["2025-11-25",4498.2306783281065,0.23]
["2025-11-26",4498.7474105770207,0.23]
["2025-11-27",4499.2642021853217,0.23]
["2025-11-28",4499.7810531598279,0.23]
["2025-12-01",4500.2979635073607,0.23]
["2025-12-02",4500.8149332347402,0.23]
["2025-12-03",4501.3319623487869,0.23]
["2025-12-04",4501.8490508563236,0.23]
["2025-12-05",4502.3661987641717,0.23]
["2025-12-08",4502.8834060791569,0.23]
["2025-12-09",4503.4006728081022,0.23]
["2025-12-10",4503.9179989578324,0.23]
["2025-12-11",4504.4353845351743,0.23]
["2025-12-12",4504.9528295469545,0.23]
["2025-12-15",4505.4703339999996,0.23]
["2025-12-16",4506.1986126761885,0.34]
["2025-12-17",4506.9270090736782,0.34]
["2025-12-18",4507.6555232114979,0.34]
["2025-12-19",4508.3841551086798,0.34]
["2025-12-22",4509.1129047842587,0.34]
["2025-12-23",4509.8417722572722,0.34]
["2025-12-24",4510.5707575467623,0.34]
["2025-12-26",4511.2998606717729,0.34]
["2025-12-29",4512.0290816513507,0.34]
["2025-12-30",4512.7584205045478,0.34]
["2025-12-31",4513.4878772504153,0.34]
["2026-01-02",4514.2174519080118,0.34]
["2026-01-05",4514.9471444963956,0.34]
["2026-01-06",4515.6769550346307,0.34]
["2026-01-07",4516.4068835417811,0.34]
["2026-01-08",4517.1369300369161,0.34]
["2026-01-09",4517.8670945391095,0.34]
["2026-01-12",4518.5973770674354,0.34]
["2026-01-13",4519.3277776409705,0.34]
["2026-01-14",4520.0582962787967,0.34]
["2026-01-15",4520.7889329999998,0.34]
["2026-01-16",4521.4045232739618,0.3]
["2026-01-19",4522.020197372095,0.3]
["2026-01-20",4522.6359553058137,0.3]
["2026-01-21",4523.2517970865329,0.3]
["2026-01-22",4523.8677227256712,0.3]
["2026-01-23",4524.4837322346466,0.3]
["2026-01-26",4525.0998256248804,0.3]
["2026-01-27",4525.7160029077941,0.3]
["2026-01-28",4526.3322640948109,0.3]
["2026-01-29",4526.9486091973558,0.3]
["2026-01-30",4527.5650382268577,0.3]
["2026-02-02",4528.1815511947416,0.3]
["2026-02-03",4528.7981481124389,0.3]
["2026-02-04",4529.414828991381,0.3]
["2026-02-05",4530.0315938430012,0.3]
["2026-02-06",4530.6484426787338,0.3]
["2026-02-09",4531.2653755100127,0.3]
["2026-02-10",4531.8823923482778,0.3]
["2026-02-11",4532.4994932049685,0.3]
["2026-02-12",4533.1166780915237,0.3]
["2026-02-13",4533.7339470193865,0.3]
["2026-02-18",4534.3513000000003,0.3]
["2026-02-19",4535.5075690213353,0.46]
["2026-02-20",4536.6641328936776,0.46]
["2026-02-23",4537.8209916922151,0.46]
["2026-02-24",4538.9781454921549,0.46]
["2026-02-25",4540.1355943687222,0.46]
["2026-02-26",4541.2933383971631,0.46]
["2026-02-27",4542.451377652741,0.46]
["2026-03-02",4543.6097122107403,0.46]
["2026-03-03",4544.7683421464635,0.46]
["2026-03-04",4545.9272675352322,0.46]
["2026-03-05",4547.086488452388,0.46]
["2026-03-06",4548.2460049732908,0.46]
["2026-03-09",4549.4058171733204,0.46]
["2026-03-10",4550.5659251278757,0.46]
["2026-03-11",4551.7263289123748,0.46]
["2026-03-12",4552.8870286022538,0.46]
["2026-03-13",4554.0480242729709,0.46]
["2026-03-16",4555.2093160000004,0.46]
["2026-03-17",4556.0753265107205,0.4]
["2026-03-18",4556.9415016624371,0.4]
["2026-03-19",4557.8078414864522,0.4]
["2026-03-20",4558.6743460140724,0.4]
["2026-03-23",4559.5410152766081,0.4]
["2026-03-24",4560.4078493053803,0.4]
["2026-03-25",4561.2748481317121,0.4]
["2026-03-26",4562.1420117869347,0.4]
["2026-03-27",4563.0093403023839,0.4]
["2026-03-30",4563.8768337094007,0.4]
["2026-03-31",4564.7444920393355,0.4]
["2026-04-01",4565.6123153235412,0.4]
["2026-04-02",4566.4803035933783,0.4]
["2026-04-06",4567.3484568802141,0.4]
["2026-04-07",4568.2167752154191,0.4]
["2026-04-08",4569.0852586303708,0.4]
["2026-04-09",4569.953907156455,0.4]
["2026-04-10",4570.8227208250619,0.4]
["2026-04-13",4571.6916996675855,0.4]
["2026-04-14",4572.5608437154297,0.4]
["2026-04-15",4573.4301530000002,0.4]
["2026-04-16",4574.4569816782314,0.45]
["2026-04-17",4575.4840409005164,0.45]
["2026-04-20",4576.5113307186202,0.45]
["2026-04-22",4577.5388511843139,0.45]
["2026-04-23",4578.5666023493832,0.45]
["2026-04-24",4579.5945842656256,0.45]
["2026-04-27",4580.6227969848496,0.45]
["2026-04-28",4581.6512405588737,0.45]
["2026-04-29",4582.67991503953,0.45]
["2026-04-30",4583.7088204786633,0.45]
["2026-05-04",4584.7379569281256,0.45]
["2026-05-05",4585.7673244397865,0.45]
["2026-05-06",4586.7969230655217,0.45]
["2026-05-07",4587.8267528572233,0.45]
["2026-05-08",4588.8568138667906,0.45]
["2026-05-11",4589.8871061461386,0.45]
["2026-05-12",4590.9176297471913,0.45]
["2026-05-13",4591.9483847218853,0.45]
["2026-05-14",4592.9793711221673,0.45]
["2026-05-15",4594.0105890000004,0.45]
["2026-05-18",4594.767415109045,0.33]
["2026-05-19",4595.5243658990721,0.33]
["2026-05-20",4596.2814413906244,0.33]
["2026-05-21",4597.0386416042438,0.33]
["2026-05-22",4597.7959665604767,0.33]
["2026-05-25",4598.5534162798758,0.33]
["2026-05-26",4599.3109907829921,0.33]
["2026-05-27",4600.0686900903847,0.33]
["2026-05-28",4600.8265142226128,0.33]
["2026-05-29",4601.5844632002418,0.33]
["2026-06-01",4602.3425370438372,0.33]
["2026-06-02",4603.1007357739709,0.33]
["2026-06-03",4603.8590594112156,0.33]
["2026-06-05",4604.6175079761515,0.33]
["2026-06-08",4605.3760814893558,0.33]
["2026-06-09",4606.1347799714149,0.33]
["2026-06-10",4606.8936034429171,0.33]
["2026-06-11",4607.6525519244506,0.33]
["2026-06-12",4608.4116254366127,0.33]
["2026-06-15",4609.1708239999998,0.33]
["2026-06-16",4609.8583979539162,0.32869999999999999]
["2026-06-17",4610.5460744768116,0.32869999999999999]
["2026-06-18",4611.2338535839845,0.32869999999999999]
["2026-06-19",4611.9217352907399,0.32869999999999999]
["2026-06-22",4612.6097196123837,0.32869999999999999]
["2026-06-23",4613.2978065642228,0.32869999999999999]
["2026-06-24",4613.9859961615648,0.32869999999999999]
["2026-06-25",4614.6742884197247,0.32869999999999999]
["2026-06-26",4615.3626833540166,0.32869999999999999]
["2026-06-29",4616.0511809797554,0.32869999999999999]
["2026-06-30",4616.7397813122634,0.32869999999999999]
["2026-07-01",4617.4284843668593,0.32869999999999999]
["2026-07-02",4618.1172901588661,0.32869999999999999]
["2026-07-03",4618.8061987036117,0.32869999999999999]
["2026-07-06",4619.4952100164228,0.32869999999999999]
["2026-07-07",4620.1843241126307,0.32869999999999999]
["2026-07-08",4620.8735410075678,0.32869999999999999]
["2026-07-09",4621.56286071657,0.32869999999999999]
["2026-07-10",4622.252283254973,0.32869999999999999]
["2026-07-13",4622.9418086381183,0.32869999999999999]
["2026-07-14",4623.6314368813455,0.32869999999999999]
["2026-07-15",4624.3211680000004,0.32869999999999999]
["2026-07-16",4624.8332402493588,0.255]
["2026-07-17",4625.3453692028197,0.255]
["2026-07-20",4625.857554866664,0.255]
["2026-07-21",4626.3697972471718,0.255]
["2026-07-22",4626.8820963506232,0.255]
["2026-07-23",4627.3944521832991,0.255]
["2026-07-24",4627.9068647514814,0.255]
["2026-07-27",4628.4193340614529,0.255]
["2026-07-28",4628.9318601194973,0.255]
["2026-07-29",4629.4444429318964,0.255]
["2026-07-30",4629.9570825049377,0.255]
["2026-07-31",4630.4697788449048,0.255]
["2026-08-03",4630.9825319580859,0.255]
["2026-08-04",4631.4953418507648,0.255]
["2026-08-05",4632.0082085292306,0.255]
["2026-08-06",4632.5211319997707,0.255]
["2026-08-07",4633.034112268675,0.255]
["2026-08-10",4633.5471493422319,0.255]
["2026-08-11",4634.0602432267324,0.255]
["2026-08-12",4634.5733939284682,0.255]
["2026-08-13",4635.0866014537296,0.255]
["2026-08-14",4635.5998658088083,0.255]
["2026-08-17",4636.1131869999999,0.255]
["2026-08-18",4636.5976432218995,0.2092]
["2026-08-19",4637.0821500676348,0.2092]
["2026-08-20",4637.5667075424954,0.2092]
["2026-08-21",4638.0513156517718,0.2092]
["2026-08-24",4638.5359744007555,0.2092]
["2026-08-25",4639.020683794738,0.2092]
["2026-08-26",4639.5054438390107,0.2092]
["2026-08-27",4639.9902545388677,0.2092]
["2026-08-28",4640.4751158996023,0.2092]
["2026-08-31",4640.9600279265069,0.2092]
["2026-09-01",4641.4449906248765,0.2092]
["2026-09-02",4641.9300040000071,0.2092]
["2026-09-03",4642.4150680571938,0.2092]
["2026-09-04",4642.9001828017317,0.2092]
["2026-09-08",4643.3853482389186,0.2092]
["2026-09-09",4643.8705643740504,0.2092]
["2026-09-10",4644.355831212426,0.2092]
["2026-09-11",4644.8411487593439,0.2092]
["2026-09-14",4645.3265170201021,0.2092]
["2026-09-15",4645.8119360000001,0.2092]
["2026-09-16",4646.2539734445309,0.2]
["2026-09-17",4646.6960529478247,0.2]
["2026-09-18",4647.1381745138824,0.2]
["2026-09-21",4647.5803381467085,0.2]
["2026-09-22",4648.022543850303,0.2]
["2026-09-23",4648.4647916286694,0.2]
["2026-09-24",4648.9070814858114,0.2]
["2026-09-25",4649.3494134257326,0.2]
["2026-09-28",4649.7917874524383,0.2]
["2026-09-29",4650.2342035699312,0.2]
["2026-09-30",4650.6766617822159,0.2]
["2026-10-01",4651.1191620932987,0.2]
["2026-10-02",4651.5617045071858,0.2]
["2026-10-05",4652.0042890278819,0.2]
["2026-10-06",4652.4469156593941,0.2]
["2026-10-07",4652.8895844057279,0.2]
["2026-10-08",4653.3322952708913,0.2]
["2026-10-09",4653.7750482588926,0.2]
["2026-10-13",4654.2178433737381,0.2]
["2026-10-14",4654.6606806194377,0.2]
["2026-10-15",4655.1035599999996,0.2]
["2026-10-16",4655.4800969890293,0.17]
["2026-10-19",4655.8566644349767,0.17]
["2026-10-20",4656.2332623403054,0.17]
["2026-10-21",4656.6098907074784,0.17]
["2026-10-22",4656.9865495389595,0.17]
["2026-10-23",4657.3632388372134,0.17]
["2026-10-26",4657.7399586047059,0.17]
["2026-10-27",4658.1167088438988,0.17]
["2026-10-28",4658.4934895572578,0.17]
["2026-10-29",4658.8703007472486,0.17]
["2026-10-30",4659.2471424163359,0.17]
["2026-11-03",4659.6240145669854,0.17]
["2026-11-04",4660.0009172016617,0.17]
["2026-11-05",4660.3778503228323,0.17]
["2026-11-06",4660.754813932962,0.17]
["2026-11-09",4661.1318080345163,0.17]
["2026-11-10",4661.5088326299629,0.17]
["2026-11-11",4661.8858877217672,0.17]
["2026-11-12",4662.2629733123968,0.17]
["2026-11-13",4662.640089404319,0.17]
["2026-11-16",4663.0172359999997,0.17]
["2026-11-17",4663.5273889137725,0.23]
["2026-11-18",4664.0375976403329,0.23]
["2026-11-19",4664.5478621857883,0.23]
["2026-11-20",4665.0581825562458,0.23]
["2026-11-23",4665.5685587578109,0.23]
["2026-11-24",4666.0789907965946,0.23]
["2026-11-25",4666.5894786787039,0.23]
["2026-11-26",4667.100022410249,0.23]
["2026-11-27",4667.6106219973399,0.23]
["2026-11-30",4668.1212774460873,0.23]
["2026-12-01",4668.6319887626023,0.23]
["2026-12-02",4669.1427559529975,0.23]
["2026-12-03",4669.6535790233856,0.23]
["2026-12-04",4670.1644579798804,0.23]
["2026-12-07",4670.6753928285962,0.23]
["2026-12-08",4671.1863835756467,0.23]
["2026-12-09",4671.6974302271483,0.23]
["2026-12-10",4672.2085327892173,0.23]
["2026-12-11",4672.7196912679701,0.23]
["2026-12-14",4673.2309056695249,0.23]
["2026-12-15",4673.7421759999997,0.23]
["2026-12-16",4674.497654664232,0.34]
["2026-12-17",4675.253255446456,0.34]
["2026-12-18",4676.0089783664125,0.34]
["2026-12-21",4676.7648234438439,0.34]
["2026-12-22",4677.5207906984951,0.34]
["2026-12-23",4678.2768801501179,0.34]
["2026-12-24",4679.0330918184618,0.34]
["2026-12-28",4679.7894257232838,0.34]
["2026-12-29",4680.5458818843417,0.34]
["2026-12-30",4681.302460321398,0.34]
["2026-12-31",4682.0591610542169,0.34]
["2027-01-04",4682.8159841025681,0.34]
["2027-01-05",4683.5729294862231,0.34]
["2027-01-06",4684.3299972249542,0.34]
["2027-01-07",4685.0871873385422,0.34]
["2027-01-08",4685.8444998467667,0.34]
["2027-01-11",4686.6019347694119,0.34]
["2027-01-12",4687.3594921262656,0.34]
["2027-01-13",4688.1171719371187,0.34]
["2027-01-14",4688.8749742217642,0.34]
["2027-01-15",4689.6328990000002,0.34]
["2027-01-18",4690.3723171684642,0.3]
["2027-01-19",4691.1118519215815,0.3]
["2027-01-20",4691.851503277735,0.3]
["2027-01-21",4692.591271255309,0.3]
["2027-01-22",4693.3311558726919,0.3]
["2027-01-25",4694.0711571482725,0.3]
["2027-01-26",4694.8112751004473,0.3]
["2027-01-27",4695.5515097476109,0.3]
["2027-01-28",4696.2918611081623,0.3]
["2027-01-29",4697.032329200506,0.3]
["2027-02-01",4697.7729140430447,0.3]
["2027-02-02",4698.5136156541894,0.3]
["2027-02-03",4699.2544340523473,0.3]
["2027-02-04",4699.9953692559347,0.3]
["2027-02-05",4700.7364212833691,0.3]
["2027-02-10",4701.4775901530675,0.3]
["2027-02-11",4702.2188758834554,0.3]
["2027-02-12",4702.9602784929566,0.3]
["2027-02-15",4703.7017980000001,0.3]
["2027-02-16",4704.7812925987264,0.46]
["2027-02-17",4705.8610349403252,0.46]
["2027-02-18",4706.9410250816509,0.46]
["2027-02-19",4708.0212630795741,0.46]
["2027-02-22",4709.1017489909791,0.46]
["2027-02-23",4710.1824828727595,0.46]
["2027-02-24",4711.2634647818259,0.46]
["2027-02-25",4712.344694775099,0.46]
["2027-02-26",4713.4261729095142,0.46]
["2027-03-01",4714.5078992420204,0.46]
["2027-03-02",4715.5898738295782,0.46]
["2027-03-03",4716.6720967291621,0.46]
["2027-03-04",4717.7545679977602,0.46]
["2027-03-05",4718.8372876923713,0.46]
["2027-03-08",4719.9202558700099,0.46]
["2027-03-09",4721.0034725877022,0.46]
["2027-03-10",4722.086937902488,0.46]
["2027-03-11",4723.1706518714209,0.46]
["2027-03-12",4724.2546145515644,0.46]
["2027-03-15",4725.3388260000002,0.46]
["2027-03-16",4726.1963425616714,0.4]
["2027-03-17",4727.0540147385645,0.4]
["2027-03-18",4727.9118425589204,0.4]
["2027-03-19",4728.7698260509833,0.4]
["2027-03-22",4729.6279652430039,0.4]
["2027-03-23",4730.4862601632385,0.4]
["2027-03-24",4731.344710839945,0.4]
["2027-03-25",4732.2033173013897,0.4]
["2027-03-29",4733.0620795758432,0.4]
["2027-03-30",4733.9209976915818,0.4]
["2027-03-31",4734.7800716768852,0.4]
["2027-04-01",4735.6393015600397,0.4]
["2027-04-02",4736.4986873693379,0.4]
["2027-04-05",4737.358229133074,0.4]
["2027-04-06",4738.2179268795508,0.4]
["2027-04-07",4739.0777806370734,0.4]
["2027-04-08",4739.9377904339544,0.4]
["2027-04-09",4740.7979562985101,0.4]
["2027-04-12",4741.6582782590631,0.4]
["2027-04-13",4742.5187563439404,0.4]
["2027-04-14",4743.3793905814737,0.4]
["2027-04-15",4744.2401810000001,0.4]
["2027-04-16",4745.2546317858023,0.45]
["2027-04-19",4746.2692994894587,0.45]
["2027-04-20",4747.2841841573509,0.45]
["2027-04-22",4748.299285835873,0.45]
["2027-04-23",4749.3146045714275,0.45]
["2027-04-26",4750.3301404104277,0.45]
["2027-04-27",4751.3458933992961,0.45]
["2027-04-28",4752.3618635844659,0.45]
["2027-04-29",4753.3780510123779,0.45]
["2027-04-30",4754.3944557294872,0.45]
["2027-05-03",4755.4110777822543,0.45]
["2027-05-04",4756.4279172171528,0.45]
["2027-05-05",4757.444974080664,0.45]
["2027-05-06",4758.4622484192814,0.45]
["2027-05-07",4759.4797402795057,0.45]
["2027-05-10",4760.497449707851,0.45]
["2027-05-11",4761.5153767508391,0.45]
["2027-05-12",4762.5335214549996,0.45]
["2027-05-13",4763.5518838668777,0.45]
["2027-05-14",4764.5704640330241,0.45]
["2027-05-17",4765.5892620000004,0.45]
["2027-05-18",4766.3743543272631,0.33]
["2027-05-19",4767.1595759921438,0.33]
["2027-05-20",4767.9449270159494,0.33]
["2027-05-21",4768.730407419991,0.33]
["2027-05-24",4769.5160172255837,0.33]
["2027-05-25",4770.3017564540432,0.33]
["2027-05-26",4771.0876251266927,0.33]
["2027-05-28",4771.8736232648571,0.33]
["2027-05-31",4772.659750889864,0.33]
["2027-06-01",4773.4460080230447,0.33]
["2027-06-02",4774.2323946857368,0.33]
["2027-06-03",4775.0189108992763,0.33]
["2027-06-04",4775.8055566850089,0.33]
["2027-06-07",4776.5923320642787,0.33]
["2027-06-08",4777.3792370584342,0.33]
["2027-06-09",4778.1662716888313,0.33]
["2027-06-10",4778.953435976824,0.33]
["2027-06-11",4779.7407299437737,0.33]
["2027-06-14",4780.5281536110433,0.33]
["2027-06-15",4781.3157069999997,0.33]
["2027-06-16",4782.0289607360264,0.32869999999999999]
["2027-06-17",4782.7423208718228,0.32869999999999999]
["2027-06-18",4783.4557874232614,0.32869999999999999]
["2027-06-21",4784.1693604062175,0.32869999999999999]
["2027-06-22",4784.8830398365671,0.32869999999999999]
["2027-06-23",4785.5968257301893,0.32869999999999999]
["2027-06-24",4786.3107181029663,0.32869999999999999]
["2027-06-25",4787.0247169707827,0.32869999999999999]
["2027-06-28",4787.7388223495245,0.32869999999999999]
["2027-06-29",4788.4530342550797,0.32869999999999999]
["2027-06-30",4789.1673527033408,0.32869999999999999]
["2027-07-01",4789.8817777102004,0.32869999999999999]
["2027-07-02",4790.5963092915545,0.32869999999999999]
["2027-07-05",4791.310947463302,0.32869999999999999]
["2027-07-06",4792.0256922413419,0.32869999999999999]
["2027-07-07",4792.7405436415793,0.32869999999999999]
["2027-07-08",4793.4555016799195,0.32869999999999999]
["2027-07-09",4794.1705663722678,0.32869999999999999]
["2027-07-12",4794.8857377345375,0.32869999999999999]
["2027-07-13",4795.6010157826386,0.32869999999999999]
["2027-07-14",4796.316400532487,0.32869999999999999]
["2027-07-15",4797.031892,0.32869999999999999]
["2027-07-16",4797.5872360119447,0.255]
["2027-07-19",4798.1426443150967,0.255]
["2027-07-20",4798.6981169168985,0.255]
["2027-07-21",4799.2536538247941,0.255]
["2027-07-22",4799.8092550462279,0.255]
["2027-07-23",4800.3649205886468,0.255]
["2027-07-26",4800.9206504594949,0.255]
["2027-07-27",4801.4764446662221,0.255]
["2027-07-28",4802.0323032162732,0.255]
["2027-07-29",4802.5882261170991,0.255]
["2027-07-30",4803.1442133761493,0.255]
["2027-08-02",4803.7002650008744,0.255]
["2027-08-03",4804.2563809987269,0.255]
["2027-08-04",4804.8125613771563,0.255]
["2027-08-05",4805.3688061436187,0.255]
["2027-08-06",4805.9251153055666,0.255]
["2027-08-09",4806.4814888704559,0.255]
["2027-08-10",4807.0379268457427,0.255]
["2027-08-11",4807.5944292388822,0.255]
["2027-08-12",4808.1509960573321,0.255]
["2027-08-13",4808.7076273085522,0.255]
["2027-08-16",4809.2643230000003,0.255]
["2027-08-17",4809.7429407129011,0.2092]
["2027-08-18",4810.2216060578094,0.2092]
["2027-08-19",4810.7003190394662,0.2092]
["2027-08-20",4811.1790796626119,0.2092]
["2027-08-23",4811.6578879319868,0.2092]
["2027-08-24",4812.1367438523348,0.2092]
["2027-08-25",4812.6156474283971,0.2092]
["2027-08-26",4813.0945986649149,0.2092]
["2027-08-27",4813.5735975666321,0.2092]
["2027-08-30",4814.0526441382945,0.2092]
["2027-08-31",4814.5317383846441,0.2092]
["2027-09-01",4815.0108803104249,0.2092]
["2027-09-02",4815.4900699203836,0.2092]
["2027-09-03",4815.9693072192649,0.2092]
["2027-09-06",4816.4485922118156,0.2092]
["2027-09-08",4816.9279249027823,0.2092]
["2027-09-09",4817.4073052969106,0.2092]
["2027-09-10",4817.8867333989483,0.2092]
["2027-09-13",4818.3662092136437,0.2092]
["2027-09-14",4818.8457327457445,0.2092]
["2027-09-15",4819.325304,0.2092]
["2027-09-16",4819.7838508220257,0.2]
["2027-09-17",4820.2424412736409,0.2]
["2027-09-20",4820.7010753589984,0.2]
["2027-09-21",4821.1597530822492,0.2]
["2027-09-22",4821.6184744475449,0.2]
["2027-09-23",4822.0772394590376,0.2]
["2027-09-24",4822.5360481208809,0.2]
["2027-09-27",4822.9949004372265,0.2]
["2027-09-28",4823.453796412231,0.2]
["2027-09-29",4823.912736050047,0.2]
["2027-09-30",4824.3717193548282,0.2]
["2027-10-01",4824.8307463307292,0.2]
["2027-10-04",4825.2898169819064,0.2]
["2027-10-05",4825.7489313125143,0.2]
["2027-10-06",4826.2080893267103,0.2]
["2027-10-07",4826.6672910286497,0.2]
["2027-10-08",4827.1265364224882,0.2]
["2027-10-11",4827.5858255123858,0.2]
["2027-10-13",4828.0451583024978,0.2]
["2027-10-14",4828.5045347969835,0.2]
["2027-10-15",4828.9639550000002,0.2]
["2027-10-18",4829.3740858677556,0.17]
["2027-10-19",4829.784251568517,0.17]
["2027-10-20",4830.1944521052428,0.17]
["2027-10-21",4830.6046874808908,0.17]
["2027-10-22",4831.0149576984204,0.17]
["2027-10-25",4831.4252627607912,0.17]
["2027-10-26",4831.8356026709616,0.17]
["2027-10-27",4832.2459774318932,0.17]
["2027-10-28",4832.6563870465443,0.17]
["2027-10-29",4833.0668315178737,0.17]
["2027-11-01",4833.4773108488453,0.17]
["2027-11-03",4833.8878250424177,0.17]
["2027-11-04",4834.2983741015514,0.17]
["2027-11-05",4834.7089580292095,0.17]
["2027-11-08",4835.1195768283515,0.17]
["2027-11-09",4835.5302305019404,0.17]
["2027-11-10",4835.9409190529368,0.17]
["2027-11-11",4836.3516424843046,0.17]
["2027-11-12",4836.7624007990053,0.17]
["2027-11-16",4837.173194,0.17]
["2027-11-17",4837.7024002447215,0.23]
["2027-11-18",4838.2316643867398,0.23]
["2027-11-19",4838.7609864323886,0.23]
["2027-11-22",4839.2903663880015,0.23]
["2027-11-23",4839.819804259917,0.23]
["2027-11-24",4840.3493000544686,0.23]
["2027-11-25",4840.8788537779938,0.23]
["2027-11-26",4841.4084654368326,0.23]
["2027-11-29",4841.9381350373196,0.23]
["2027-11-30",4842.4678625857978,0.23]
["2027-12-01",4842.9976480886035,0.23]
["2027-12-02",4843.5274915520795,0.23]
["2027-12-03",4844.057392982565,0.23]
["2027-12-06",4844.5873523864047,0.23]
["2027-12-07",4845.1173697699387,0.23]
["2027-12-08",4845.6474451395097,0.23]
["2027-12-09",4846.1775785014634,0.23]
["2027-12-10",4846.7077698621433,0.23]
["2027-12-13",4847.2380192278961,0.23]
["2027-12-14",4847.7683266050653,0.23]
["2027-12-15",4848.2986920000003,0.23]
["2027-12-16",4849.0142341964502,0.34]
["2027-12-17",4849.7298819970856,0.34]
["2027-12-20",4850.4456354174927,0.34]
["2027-12-21",4851.1614944732582,0.34]
["2027-12-22",4851.8774591799738,0.34]
["2027-12-23",4852.5935295532317,0.34]
["2027-12-24",4853.3097056086262,0.34]
["2027-12-27",4854.025987361757,0.34]
["2027-12-28",4854.7423748282199,0.34]
["2027-12-29",4855.4588680236202,0.34]
["2027-12-30",4856.1754669635593,0.34]
["2027-12-31",4856.8921716636451,0.34]
["2028-01-03",4857.6089821394862,0.34]
["2028-01-04",4858.3258984066943,0.34]
["2028-01-05",4859.0429204808806,0.34]
["2028-01-06",4859.7600483776623,0.34]
["2028-01-07",4860.4772821126571,0.34]
["2028-01-10",4861.1946217014856,0.34]
["2028-01-11",4861.9120671597702,0.34]
["2028-01-12",4862.629618503136,0.34]
["2028-01-13",4863.3472757472082,0.34]
["2028-01-14",4864.06503890762,0.34]
["2028-01-17",4864.7829080000001,0.34]
["2028-01-18",4865.4768861211905,0.3]
["2028-01-19",4866.1709632407637,0.3]
["2028-01-20",4866.8651393728396,0.3]
["2028-01-21",4867.5594145315436,0.3]
["2028-01-24",4868.2537887310027,0.3]
["2028-01-25",4868.9482619853443,0.3]
["2028-01-26",4869.6428343087,0.3]
["2028-01-27",4870.3375057152016,0.3]
["2028-01-28",4871.0322762189844,0.3]
["2028-01-31",4871.7271458341829,0.3]
["2028-02-01",4872.4221145749389,0.3]
["2028-02-02",4873.1171824553912,0.3]
["2028-02-03",4873.8123494896827,0.3]
["2028-02-04",4874.5076156919577,0.3]
["2028-02-07",4875.2029810763624,0.3]
["2028-02-08",4875.898445657047,0.3]
["2028-02-09",4876.5940094481621,0.3]
["2028-02-10",4877.2896724638576,0.3]
["2028-02-11",4877.9854347182918,0.3]
["2028-02-14",4878.6812962256199,0.3]
["2028-02-15",4879.3772570000001,0.3]
["2028-02-16",4880.5560135144042,0.46]
["2028-02-17",4881.7350547919768,0.46]
["2028-02-18",4882.9143809015077,0.46]
["2028-02-21",4884.0939919118091,0.46]
["2028-02-22",4885.2738878917044,0.46]
["2028-02-23",4886.4540689100395,0.46]
["2028-02-24",4887.6345350356714,0.46]
["2028-02-25",4888.8152863374771,0.46]
["2028-03-01",4889.996322884349,0.46]
["2028-03-02",4891.1776447451957,0.46]
["2028-03-03",4892.3592519889444,0.46]
["2028-03-06",4893.5411446845383,0.46]
["2028-03-07",4894.7233229009353,0.46]
["2028-03-08",4895.9057867071106,0.46]
["2028-03-09",4897.0885361720575,0.46]
["2028-03-10",4898.2715713647858,0.46]
["2028-03-13",4899.4548923543216,0.46]
["2028-03-14",4900.6384992097064,0.46]
["2028-03-15",4901.822392,0.46]
["2028-03-16",4902.7119354165052,0.4]
["2028-03-17",4903.6016402602145,0.4]
["2028-03-20",4904.4915065604246,0.4]
["2028-03-21",4905.3815343464339,0.4]
["2028-03-22",4906.2717236475473,0.4]
["2028-03-23",4907.1620744930779,0.4]
["2028-03-24",4908.0525869123376,0.4]
["2028-03-27",4908.9432609346504,0.4]
["2028-03-28",4909.8340965893431,0.4]
["2028-03-29",4910.7250939057449,0.4]
["2028-03-30",4911.6162529131934,0.4]
["2028-03-31",4912.5075736410326,0.4]
["2028-04-03",4913.3990561186092,0.4]
["2028-04-04",4914.2907003752762,0.4]
["2028-04-05",4915.182506440392,0.4]
["2028-04-06",4916.0744743433215,0.4]
["2028-04-07",4916.9666041134315,0.4]
["2028-04-10",4917.8588957800985,0.4]
["2028-04-11",4918.751349372702,0.4]
["2028-04-12",4919.6439649206241,0.4]
["2028-04-13",4920.5367424532587,0.4]
["2028-04-17",4921.429682,0.4]
["2028-04-18",4922.6574325353067,0.45]
["2028-04-19",4923.8854893579064,0.45]
["2028-04-20",4925.1138525442102,0.45]
["2028-04-24",4926.3425221706448,0.45]
["2028-04-25",4927.5714983136586,0.45]
["2028-04-26",4928.8007810497184,0.45]
["2028-04-27",4930.0303704553107,0.45]
["2028-04-28",4931.2602666069397,0.45]
["2028-05-02",4932.4904695811292,0.45]
["2028-05-03",4933.7209794544242,0.45]
["2028-05-04",4934.9517963033832,0.45]
["2028-05-05",4936.1829202045919,0.45]
["2028-05-08",4937.4143512346482,0.45]
["2028-05-09",4938.6460894701713,0.45]
["2028-05-10",4939.8781349878009,0.45]
["2028-05-11",4941.1104878641945,0.45]
["2028-05-12",4942.343148176029,0.45]
["2028-05-15",4943.5761160000002,0.45]
["2028-05-16",4944.2842946454211,0.33]
["2028-05-17",4944.9925747390616,0.33]
["2028-05-18",4945.7009562954545,0.33]
["2028-05-19",4946.4094393291325,0.33]
["2028-05-22",4947.1180238546349,0.33]
["2028-05-23",4947.8267098865008,0.33]
["2028-05-24",4948.5354974392694,0.33]
["2028-05-25",4949.2443865274845,0.33]
["2028-05-26",4949.9533771656916,0.33]
["2028-05-29",4950.662469368438,0.33]
["2028-05-30",4951.371663150273,0.33]
["2028-05-31",4952.0809585257466,0.33]
["2028-06-01",4952.7903555094153,0.33]
["2028-06-02",4953.4998541158329,0.33]
["2028-06-05",4954.2094543595558,0.33]
["2028-06-06",4954.9191562551468,0.33]
["2028-06-07",4955.6289598171652,0.33]
["2028-06-08",4956.3388650601764,0.33]
["2028-06-09",4957.0488719987452,0.33]
["2028-06-12",4957.7589806474407,0.33]
["2028-06-13",4958.4691910208339,0.33]
["2028-06-14",4959.1795031334959,0.33]
["2028-06-16",4959.8899170000004,0.33]
["2028-06-19",4960.6650452919966,0.32869999999999999]
["2028-06-20",4961.4402947205263,0.32869999999999999]
["2028-06-21",4962.2156653045204,0.32869999999999999]
["2028-06-22",4962.991157062911,0.32869999999999999]
["2028-06-23",4963.7667700146394,0.32869999999999999]
["2028-06-26",4964.542504178642,0.32869999999999999]
["2028-06-27",4965.3183595738628,0.32869999999999999]
["2028-06-28",4966.0943362192475,0.32869999999999999]
["2028-06-29",4966.870434133747,0.32869999999999999]
["2028-06-30",4967.6466533363109,0.32869999999999999]
["2028-07-03",4968.4229938458939,0.32869999999999999]
["2028-07-04",4969.1994556814552,0.32869999999999999]
["2028-07-05",4969.9760388619543,0.32869999999999999]
["2028-07-06",4970.7527434063559,0.32869999999999999]
["2028-07-07",4971.5295693336266,0.32869999999999999]
["2028-07-10",4972.3065166627348,0.32869999999999999]
["2028-07-11",4973.0835854126544,0.32869999999999999]
["2028-07-12",4973.8607756023612,0.32869999999999999]
["2028-07-13",4974.6380872508325,0.32869999999999999]
["2028-07-14",4975.4155203770506,0.32869999999999999]
["2028-07-17",4976.1930750000001,0.32869999999999999]
["2028-07-18",4976.7965944808111,0.255]
["2028-07-19",4977.4001871572882,0.255]
["2028-07-20",4978.0038530383072,0.255]
["2028-07-21",4978.6075921327474,0.255]
["2028-07-24",4979.2114044494883,0.255]
["2028-07-25",4979.8152899974102,0.255]
["2028-07-26",4980.4192487853952,0.255]
["2028-07-27",4981.0232808223254,0.255]
["2028-07-28",4981.6273861170839,0.255]
["2028-07-31",4982.2315646785564,0.255]
["2028-08-01",4982.8358165156278,0.255]
["2028-08-02",4983.4401416371875,0.255]
["2028-08-03",4984.0445400521212,0.255]
["2028-08-04",4984.6490117693183,0.255]
["2028-08-07",4985.2535567976702,0.255]
["2028-08-08",4985.858175146067,0.255]
["2028-08-09",4986.4628668234009,0.255]
["2028-08-10",4987.0676318385667,0.255]
["2028-08-11",4987.6724702004585,0.255]
["2028-08-14",4988.2773819179702,0.255]
["2028-08-15",4988.8823670000002,0.255]
["2028-08-16",4989.3562913440219,0.2092]
["2028-08-17",4989.8302607090072,0.2092]
["2028-08-18",4990.3042750992299,0.2092]
["2028-08-21",4990.7783345189691,0.2092]
["2028-08-22",4991.2524389725022,0.2092]
["2028-08-23",4991.7265884641074,0.2092]
["2028-08-24",4992.2007829980621,0.2092]
["2028-08-25",4992.6750225786473,0.2092]
["2028-08-28",4993.1493072101393,0.2092]
["2028-08-29",4993.6236368968202,0.2092]
["2028-08-30",4994.0980116429691,0.2092]
["2028-08-31",4994.5724314528661,0.2092]
["2028-09-01",4995.0468963307922,0.2092]
["2028-09-04",4995.5214062810301,0.2092]
["2028-09-05",4995.9959613078581,0.2092]
["2028-09-06",4996.4705614155628,0.2092]
["2028-09-08",4996.9452066084241,0.2092]
["2028-09-11",4997.4198968907249,0.2092]
["2028-09-12",4997.8946322667498,0.2092]
["2028-09-13",4998.3694127407798,0.2092]
["2028-09-14",4998.8442383171023,0.2092]
["2028-09-15",4999.319109,0.2092]
["2028-09-18",4999.8185665812116,0.2]
["2028-09-19",5000.3180740607941,0.2]
["2028-09-20",5000.8176314437314,0.2]
["2028-09-21",5001.3172387350096,0.2]
["2028-09-22",5001.8168959396144,0.2]
["2028-09-25",5002.3166030625343,0.2]
["2028-09-26",5002.8163601087526,0.2]
["2028-09-27",5003.3161670832606,0.2]
["2028-09-28",5003.8160239910439,0.2]
["2028-09-29",5004.3159308370941,0.2]
["2028-10-02",5004.815887626396,0.2]
["2028-10-03",5005.3158943639428,0.2]
["2028-10-04",5005.815951054723,0.2]
["2028-10-05",5006.316057703727,0.2]
["2028-10-06",5006.8162143159479,0.2]
["2028-10-09",5007.3164208963744,0.2]
["2028-10-10",5007.8166774500005,0.2]
["2028-10-11",5008.3169839818165,0.2]
["2028-10-13",5008.8173404968193,0.2]
["2028-10-16",5009.3177470000001,0.2]
["2028-10-17",5009.7229352782033,0.17]
["2028-10-18",5010.1281563308376,0.17]
["2028-10-19",5010.5334101605549,0.17]
["2028-10-20",5010.9386967700057,0.17]
["2028-10-23",5011.34401616184,0.17]
["2028-10-24",5011.7493683387129,0.17]
["2028-10-25",5012.1547533032744,0.17]
["2028-10-26",5012.5601710581759,0.17]
["2028-10-27",5012.9656216060703,0.17]
["2028-10-30",5013.3711049496105,0.17]
["2028-10-31",5013.7766210914497,0.17]
["2028-11-01",5014.1821700342389,0.17]
["2028-11-03",5014.5877517806339,0.17]
["2028-11-06",5014.9933663332868,0.17]
["2028-11-07",5015.3990136948496,0.17]
["2028-11-08",5015.8046938679781,0.17]
["2028-11-09",5016.2104068553272,0.17]
["2028-11-10",5016.6161526595488,0.17]
["2028-11-13",5017.0219312832978,0.17]
["2028-11-14",5017.4277427292309,0.17]
["2028-11-16",5017.8335870000001,0.17]
["2028-11-17",5018.3825582250884,0.23]
["2028-11-20",5018.9315895098416,0.23]
["2028-11-21",5019.4806808608319,0.23]
["2028-11-22",5020.0298322846284,0.23]
["2028-11-23",5020.5790437878059,0.23]
["2028-11-24",5021.1283153769355,0.23]
["2028-11-27",5021.6776470585919,0.23]
["2028-11-28",5022.2270388393481,0.23]
["2028-11-29",5022.7764907257797,0.23]
["2028-11-30",5023.3260027244642,0.23]
["2028-12-01",5023.8755748419781,0.23]
["2028-12-04",5024.4252070848943,0.23]
["2028-12-05",5024.9748994597958,0.23]
["2028-12-06",5025.5246519732591,0.23]
["2028-12-07",5026.0744646318635,0.23]
["2028-12-08",5026.6243374421902,0.23]
["2028-12-11",5027.1742704108183,0.23]
["2028-12-12",5027.7242635443308,0.23]
["2028-12-13",5028.2743168493098,0.23]
["2028-12-14",5028.8244303323381,0.23]
["2028-12-15",5029.3746039999996,0.23]
["2028-12-18",5030.2731510963858,0.34]
["2028-12-19",5031.1718587270216,0.34]
["2028-12-20",5032.0707269205895,0.34]
["2028-12-21",5032.9697557057752,0.34]
["2028-12-22",5033.8689451112714,0.34]
["2028-12-26",5034.7682951657716,0.34]
["2028-12-27",5035.6678058979805,0.34]
["2028-12-28",5036.5674773366036,0.34]
["2028-12-29",5037.4673095103517,0.34]
["2029-01-02",5038.3673024479413,0.34]
["2029-01-03",5039.2674561780959,0.34]
["2029-01-04",5040.167770729543,0.34]
["2029-01-05",5041.0682461310143,0.34]
["2029-01-08",5041.9688824112463,0.34]
["2029-01-09",5042.8696795989817,0.34]
["2029-01-10",5043.7706377229706,0.34]
["2029-01-11",5044.6717568119639,0.34]
["2029-01-12",5045.5730368947188,0.34]
["2029-01-15",5046.4744780000001,0.34]
["2029-01-16",5047.1943750183709,0.3]
["2029-01-17",5047.9143747325388,0.3]
["2029-01-18",5048.6344771571548,0.3]
["2029-01-19",5049.3546823068682,0.3]
["2029-01-22",5050.0749901963327,0.3]
["2029-01-23",5050.7954008402085,0.3]
["2029-01-24",5051.5159142531502,0.3]
["2029-01-25",5052.2365304498198,0.3]
["2029-01-26",5052.9572494448785,0.3]
["2029-01-29",5053.6780712529935,0.3]
["2029-01-30",5054.3989958888278,0.3]
["2029-01-31",5055.1200233670534,0.3]
["2029-02-01",5055.8411537023394,0.3]
["2029-02-02",5056.5623869093588,0.3]
["2029-02-05",5057.2837230027862,0.3]
["2029-02-06",5058.0051619973001,0.3]
["2029-02-07",5058.7267039075787,0.3]
["2029-02-08",5059.4483487483039,0.3]
["2029-02-09",5060.1700965341579,0.3]
["2029-02-14",5060.891947279827,0.3]
["2029-02-15",5061.6139009999997,0.3]
["2029-02-16",5062.7755360659185,0.46]
["2029-02-19",5063.9374377258619,0.46]
["2029-02-20",5065.0996060410143,0.46]
["2029-02-21",5066.2620410725731,0.46]
["2029-02-22",5067.4247428817489,0.46]
["2029-02-23",5068.5877115297653,0.46]
["2029-02-26",5069.7509470778641,0.46]
["2029-02-27",5070.914449587297,0.46]
["2029-02-28",5072.0782191193339,0.46]
["2029-03-01",5073.242255735252,0.46]
["2029-03-02",5074.4065594963504,0.46]
["2029-03-05",5075.5711304639372,0.46]
["2029-03-06",5076.735968699335,0.46]
["2029-03-07",5077.9010742638829,0.46]
["2029-03-08",5079.0664472189328,0.46]
["2029-03-09",5080.2320876258491,0.46]
["2029-03-12",5081.3979955460145,0.46]
["2029-03-13",5082.564171040819,0.46]
["2029-03-14",5083.7306141716736,0.46]
["2029-03-15",5084.8973249999999,0.46]
["2029-03-16",5085.8640367848502,0.4]
["2029-03-19",5086.8309323554522,0.4]
["2029-03-20",5087.7980117467441,0.4]
["2029-03-21",5088.7652749936751,0.4]
["2029-03-22",5089.7327221311989,0.4]
["2029-03-23",5090.7003531942746,0.4]
["2029-03-26",5091.6681682178696,0.4]
["2029-03-27",5092.6361672369585,0.4]
["2029-03-28",5093.6043502865186,0.4]
["2029-03-29",5094.5727174015392,0.4]
["2029-04-02",5095.5412686170121,0.4]
["2029-04-03",5096.5100039679392,0.4]
["2029-04-04",5097.478923489326,0.4]
["2029-04-05",5098.4480272161873,0.4]
["2029-04-06",5099.4173151835421,0.4]
["2029-04-09",5100.386787426416,0.4]
["2029-04-10",5101.3564439798456,0.4]
["2029-04-11",5102.3262848788681,0.4]
["2029-04-12",5103.2963101585319,0.4]
["2029-04-13",5104.2665198538889,0.4]
["2029-04-16",5105.2369140000001,0.4]
["2029-04-17",5106.3831441581478,0.45]
["2029-04-18",5107.5296316684226,0.45]
["2029-04-19",5108.6763765886035,0.45]
["2029-04-20",5109.8233789764854,0.45]
["2029-04-23",5110.9706388898758,0.45]
["2029-04-24",5112.1181563865939,0.45]
["2029-04-25",5113.2659315244719,0.45]
["2029-04-26",5114.4139643613553,0.45]
["2029-04-27",5115.5622549551035,0.45]
["2029-04-30",5116.7108033635886,0.45]
["2029-05-02",5117.8596096446945,0.45]
["2029-05-03",5119.0086738563186,0.45]
["2029-05-04",5120.1579960563722,0.45]
["2029-05-07",5121.30757630278,0.45]
["2029-05-08",5122.457414653476,0.45]
["2029-05-09",5123.6075111664122,0.45]
["2029-05-10",5124.7578658995508,0.45]
["2029-05-11",5125.9084789108665,0.45]
["2029-05-14",5127.0593502583488,0.45]
["2029-05-15",5128.2104799999997,0.45]
["2029-05-16",5128.9785026496011,0.33]
["2029-05-17",5129.7466403215467,0.33]
["2029-05-18",5130.5148930330624,0.33]
["2029-05-21",5131.2832608013769,0.33]
["2029-05-22",5132.051743643724,0.33]
["2029-05-23",5132.8203415773341,0.33]
["2029-05-24",5133.5890546194451,0.33]
["2029-05-25",5134.3578827872961,0.33]
["2029-05-28",5135.1268260981287,0.33]
["2029-05-29",5135.8958845691886,0.33]
["2029-05-30",5136.6650582177208,0.33]
["2029-06-01",5137.4343470609765,0.33]
["2029-06-04",5138.2037511162061,0.33]
["2029-06-05",5138.9732704006647,0.33]
["2029-06-06",5139.7429049316106,0.33]
["2029-06-07",5140.5126547263017,0.33]
["2029-06-08",5141.2825198020028,0.33]
["2029-06-11",5142.052500175977,0.33]
["2029-06-12",5142.8225958654921,0.33]
["2029-06-13",5143.5928068878184,0.33]
["2029-06-14",5144.363133260229,0.33]
["2029-06-15",5145.1335749999998,0.33]
["2029-06-18",5145.9376530523041,0.32869999999999999]
["2029-06-19",5146.7418567653913,0.32869999999999999]
["2029-06-20",5147.5461861588992,0.32869999999999999]
["2029-06-21",5148.3506412524703,0.32869999999999999]
["2029-06-22",5149.1552220657495,0.32869999999999999]
["2029-06-25",5149.9599286183811,0.32869999999999999]
["2029-06-26",5150.7647609300175,0.32869999999999999]
["2029-06-27",5151.5697190203127,0.32869999999999999]
["2029-06-28",5152.374802908922,0.32869999999999999]
["2029-06-29",5153.1800126155067,0.32869999999999999]
["2029-07-02",5153.9853481597283,0.32869999999999999]
["2029-07-03",5154.7908095612547,0.32869999999999999]
["2029-07-04",5155.59639683975,0.32869999999999999]
["2029-07-05",5156.4021100148921,0.32869999999999999]
["2029-07-06",5157.2079491063514,0.32869999999999999]
["2029-07-09",5158.0139141338086,0.32869999999999999]
["2029-07-10",5158.8200051169442,0.32869999999999999]
["2029-07-11",5159.6262220754425,0.32869999999999999]
["2029-07-12",5160.4325650289902,0.32869999999999999]
["2029-07-13",5161.2390339972781,0.32869999999999999]
["2029-07-16",5162.0456290000002,0.32869999999999999]
["2029-07-17",5162.6432300151646,0.255]
["2029-07-18",5163.2409002135573,0.255]
["2029-07-19",5163.8386396031847,0.255]
["2029-07-20",5164.4364481920593,0.255]
["2029-07-23",5165.0343259881902,0.255]
["2029-07-24",5165.6322729995909,0.255]
["2029-07-25",5166.2302892342732,0.255]
["2029-07-26",5166.8283747002506,0.255]
["2029-07-27",5167.4265294055404,0.255]
["2029-07-30",5168.024753358156,0.255]
["2029-07-31",5168.6230465661156,0.255]
["2029-08-01",5169.2214090374346,0.255]
["2029-08-02",5169.8198407801337,0.255]
["2029-08-03",5170.4183418022312,0.255]
["2029-08-06",5171.0169121117478,0.255]
["2029-08-07",5171.6155517167053,0.255]
["2029-08-08",5172.2142606251236,0.255]
["2029-08-09",5172.813038845029,0.255]
["2029-08-10",5173.4118863844433,0.255]
["2029-08-13",5174.0108032513926,0.255]
["2029-08-14",5174.6097894539034,0.255]
["2029-08-15",5175.2088450000001,0.255]
["2029-08-16",5175.7004696320701,0.2092]
["2029-08-17",5176.1921409665592,0.2092]
["2029-08-20",5176.6838590079069,0.2092]
["2029-08-21",5177.1756237605478,0.2092]
["2029-08-22",5177.6674352289192,0.2092]
["2029-08-23",5178.1592934174605,0.2092]
["2029-08-24",5178.6511983306091,0.2092]
["2029-08-27",5179.1431499728033,0.2092]
["2029-08-28",5179.6351483484832,0.2092]
["2029-08-29",5180.1271934620872,0.2092]
["2029-08-30",5180.6192853180546,0.2092]
["2029-08-31",5181.1114239208282,0.2092]
["2029-09-03",5181.6036092748473,0.2092]
["2029-09-04",5182.0958413845519,0.2092]
["2029-09-05",5182.588120254386,0.2092]
["2029-09-06",5183.0804458887897,0.2092]
["2029-09-10",5183.5728182922066,0.2092]
["2029-09-11",5184.0652374690799,0.2092]
["2029-09-12",5184.5577034238513,0.2092]
["2029-09-13",5185.0502161609656,0.2092]
["2029-09-14",5185.5427756848676,0.2092]
["2029-09-17",5186.035382,0.2092]
["2029-09-18",5186.5807639771192,0.2]
["2029-09-19",5187.1262033085522,0.2]
["2029-09-20",5187.6717000003309,0.2]
["2029-09-21",5188.217254058487,0.2]
["2029-09-24",5188.7628654890541,0.2]
["2029-09-25",5189.3085342980639,0.2]
["2029-09-26",5189.8542604915528,0.2]
["2029-09-27",5190.4000440755553,0.2]
["2029-09-28",5190.9458850561059,0.2]
["2029-10-01",5191.491783439239,0.2]
["2029-10-02",5192.0377392309938,0.2]
["2029-10-03",5192.5837524374074,0.2]
["2029-10-04",5193.129823064518,0.2]
["2029-10-05",5193.6759511183627,0.2]
["2029-10-08",5194.2221366049798,0.2]
["2029-10-09",5194.7683795304129,0.2]
["2029-10-10",5195.314679900699,0.2]
["2029-10-11",5195.8610377218811,0.2]
["2029-10-15",5196.4074529999998,0.2]
["2029-10-16",5196.8086681558543,0.17]
["2029-10-17",5197.2099142895704,0.17]
["2029-10-18",5197.6111914035437,0.17]
["2029-10-19",5198.0124995001634,0.17]
["2029-10-22",5198.4138385818233,0.17]
["2029-10-23",5198.8152086509144,0.17]
["2029-10-24",5199.2166097098307,0.17]
["2029-10-25",5199.618041760963,0.17]
["2029-10-26",5200.0195048067062,0.17]
["2029-10-29",5200.4209988494531,0.17]
["2029-10-30",5200.8225238915957,0.17]
["2029-10-31",5201.2240799355295,0.17]
["2029-11-01",5201.6256669836448,0.17]
["2029-11-05",5202.027285038339,0.17]
["2029-11-06",5202.428934102004,0.17]
["2029-11-07",5202.8306141770354,0.17]
["2029-11-08",5203.2323252658271,0.17]
["2029-11-09",5203.6340673707728,0.17]
["2029-11-12",5204.0358404942672,0.17]
["2029-11-13",5204.4376446387068,0.17]
["2029-11-14",5204.8394798064865,0.17]
["2029-11-16",5205.2413459999998,0.17]
["2029-11-19",5205.8108203972797,0.23]
["2029-11-20",5206.380357097355,0.23]
["2029-11-21",5206.9499561070443,0.23]
["2029-11-22",5207.5196174331613,0.23]
["2029-11-23",5208.0893410825247,0.23]
["2029-11-26",5208.6591270619538,0.23]
["2029-11-27",5209.228975378267,0.23]
["2029-11-28",5209.7988860382839,0.23]
["2029-11-29",5210.3688590488264,0.23]
["2029-11-30",5210.938894416714,0.23]
["2029-12-03",5211.5089921487715,0.23]
["2029-12-04",5212.0791522518184,0.23]
["2029-12-05",5212.6493747326813,0.23]
["2029-12-06",5213.2196595981823,0.23]
["2029-12-07",5213.7900068551489,0.23]
["2029-12-10",5214.3604165104052,0.23]
["2029-12-11",5214.9308885707796,0.23]
["2029-12-12",5215.501423043097,0.23]
["2029-12-13",5216.0720199341868,0.23]
["2029-12-14",5216.6426792508782,0.23]
["2029-12-17",5217.213401,0.23]
["2029-12-18",5218.1455073436682,0.34]
["2029-12-19",5219.0777802172788,0.34]
["2029-12-20",5220.0102196505804,0.34]
["2029-12-21",5220.9428256733327,0.34]
["2029-12-24",5221.8755983152969,0.34]
["2029-12-26",5222.8085376062436,0.34]
["2029-12-27",5223.7416435759433,0.34]
["2029-12-28",5224.6749162541764,0.34]
["2029-12-31",5225.6083556707272,0.34]
["2030-01-02",5226.5419618553851,0.34]
["2030-01-03",5227.4757348379444,0.34]
["2030-01-04",5228.4096746482046,0.34]
["2030-01-07",5229.3437813159726,0.34]
["2030-01-08",5230.2780548710571,0.34]
["2030-01-09",5231.2124953432767,0.34]
["2030-01-10",5232.1471027624511,0.34]
["2030-01-11",5233.0818771584081,0.34]
["2030-01-14",5234.0168185609773,0.34]
["2030-01-15",5234.9519270000001,0.34]
["2030-01-16",5235.6337690406226,0.3]
["2030-01-17",5236.3156998898094,0.3]
["2030-01-18",5236.9977195591291,0.3]
["2030-01-21",5237.6798280601488,0.3]
["2030-01-22",5238.3620254044399,0.3]
["2030-01-23",5239.044311603574,0.3]
["2030-01-24",5239.7266866691225,0.3]
["2030-01-25",5240.4091506126615,0.3]
["2030-01-28",5241.0917034457689,0.3]
["2030-01-29",5241.7743451800188,0.3]
["2030-01-30",5242.4570758269929,0.3]
["2030-01-31",5243.1398953982716,0.3]
["2030-02-01",5243.8228039054356,0.3]
["2030-02-04",5244.505801360071,0.3]
["2030-02-05",5245.1888877737611,0.3]
["2030-02-06",5245.8720631580936,0.3]
["2030-02-07",5246.5553275246566,0.3]
["2030-02-08",5247.2386808850388,0.3]
["2030-02-11",5247.9221232508326,0.3]
["2030-02-12",5248.6056546336304,0.3]
["2030-02-13",5249.2892750450264,0.3]
["2030-02-14",5249.9729844966187,0.3]
["2030-02-15",5250.6567830000004,0.3]
["2030-02-18",5251.9957113982964,0.46]
["2030-02-19",5253.3349812261176,0.46]
["2030-02-20",5254.6745925705309,0.46]
["2030-02-21",5256.0145455186212,0.46]
["2030-02-22",5257.3548401575008,0.46]
["2030-02-25",5258.6954765743012,0.46]
["2030-02-26",5260.0364548561747,0.46]
["2030-02-27",5261.3777750902991,0.46]
["2030-02-28",5262.7194373638713,0.46]
["2030-03-01",5264.0614417641145,0.46]
["2030-03-06",5265.4037883782694,0.46]
["2030-03-07",5266.7464772936028,0.46]
["2030-03-08",5268.0895085974016,0.46]
["2030-03-11",5269.4328823769765,0.46]
["2030-03-12",5270.7765987196581,0.46]
["2030-03-13",5272.1206577128005,0.46]
["2030-03-14",5273.4650594437817,0.46]
["2030-03-15",5274.8098040000004,0.46]
["2030-03-18",5275.8126208707099,0.4]
["2030-03-19",5276.8156283912649,0.4]
["2030-03-20",5277.8188265979106,0.4]
["2030-03-21",5278.8222155269004,0.4]
["2030-03-22",5279.8257952144922,0.4]
["2030-03-25",5280.8295656969522,0.4]
["2030-03-26",5281.8335270105536,0.4]
["2030-03-27",5282.8376791915753,0.4]
["2030-03-28",5283.8420222763061,0.4]
["2030-03-29",5284.8465563010368,0.4]
["2030-04-01",5285.8512813020689,0.4]
["2030-04-02",5286.8561973157102,0.4]
["2030-04-03",5287.8613043782743,0.4]
["2030-04-04",5288.8666025260818,0.4]
["2030-04-05",5289.8720917954624,0.4]
["2030-04-08",5290.8777722227487,0.4]
["2030-04-09",5291.8836438442859,0.4]
["2030-04-10",5292.8897066964191,0.4]
["2030-04-11",5293.8959608155074,0.4]
["2030-04-12",5294.9024062379112,0.4]
["2030-04-15",5295.9090429999997,0.4]
["2030-04-16",5297.0980829740211,0.45]
["2030-04-17",5298.2873899118522,0.45]
["2030-04-18",5299.4769638734342,0.45]
["2030-04-22",5300.6668049187183,0.45]
["2030-04-23",5301.8569131076692,0.45]
["2030-04-24",5303.0472885002664,0.45]
["2030-04-25",5304.2379311565037,0.45]
["2030-04-26",5305.4288411363877,0.45]
["2030-04-29",5306.620018499937,0.45]
["2030-04-30",5307.8114633071837,0.45]
["2030-05-02",5309.0031756181761,0.45]
["2030-05-03",5310.1951554929747,0.45]
["2030-05-06",5311.3874029916506,0.45]
["2030-05-07",5312.5799181742932,0.45]
["2030-05-08",5313.772701101002,0.45]
["2030-05-09",5314.96575183189,0.45]
["2030-05-10",5316.1590704270857,0.45]
["2030-05-13",5317.3526569467313,0.45]
["2030-05-14",5318.5465114509798,0.45]
["2030-05-15",5319.7406339999998,0.45]
["2030-05-16",5320.5026990820716,0.33]
["2030-05-17",5321.2648733317201,0.33]
["2030-05-20",5322.0271567645823,0.33]
["2030-05-21",5322.7895493962997,0.33]
["2030-05-22",5323.5520512425164,0.33]
["2030-05-23",5324.314662318875,0.33]
["2030-05-24",5325.0773826410241,0.33]
["2030-05-27",5325.8402122246143,0.33]
["2030-05-28",5326.6031510852981,0.33]
["2030-05-29",5327.3661992387269,0.33]
["2030-05-30",5328.1293567005605,0.33]
["2030-05-31",5328.8926234864548,0.33]
["2030-06-03",5329.6559996120723,0.33]
["2030-06-04",5330.4194850930744,0.33]
["2030-06-05",5331.1830799451291,0.33]
["2030-06-06",5331.9467841839023,0.33]
["2030-06-07",5332.7105978250638,0.33]
["2030-06-10",5333.4745208842878,0.33]
["2030-06-11",5334.2385533772458,0.33]
["2030-06-12",5335.0026953196166,0.33]
["2030-06-13",5335.766946727078,0.33]
["2030-06-14",5336.5313076153116,0.33]
["2030-06-17",5337.2957779999997,0.33]
["2030-06-18",5338.2176955586774,0.32869999999999999]
["2030-06-19",5339.1397723612927,0.32869999999999999]
["2030-06-21",5340.0620084353486,0.32869999999999999]
["2030-06-24",5340.9844038083575,0.32869999999999999]
["2030-06-25",5341.906958507836,0.32869999999999999]
["2030-06-26",5342.8296725613036,0.32869999999999999]
["2030-06-27",5343.7525459962872,0.32869999999999999]
["2030-06-28",5344.6755788403152,0.32869999999999999]
["2030-07-01",5345.5987711209236,0.32869999999999999]
["2030-07-02",5346.522122865651,0.32869999999999999]
["2030-07-03",5347.4456341020441,0.32869999999999999]
["2030-07-04",5348.3693048576497,0.32869999999999999]
["2030-07-05",5349.2931351600237,0.32869999999999999]
["2030-07-08",5350.2171250367228,0.32869999999999999]
["2030-07-09",5351.141274515312,0.32869999999999999]
["2030-07-10",5352.0655836233591,0.32869999999999999]
["2030-07-11",5352.9900523884362,0.32869999999999999]
["2030-07-12",5353.914680838122,0.32869999999999999]
["2030-07-15",5354.8394689999996,0.32869999999999999]
["2030-07-16",5355.4324348988239,0.255]
["2030-07-17",5356.0254664594777,0.255]
["2030-07-18",5356.6185636892324,0.255]
["2030-07-19",5357.2117265953593,0.255]
["2030-07-22",5357.8049551851318,0.255]
["2030-07-23",5358.398249465823,0.255]
["2030-07-24",5358.9916094447062,0.255]
["2030-07-25",5359.5850351290583,0.255]
["2030-07-26",5360.1785265261542,0.255]
["2030-07-29",5360.7720836432709,0.255]
["2030-07-30",5361.3657064876843,0.255]
["2030-07-31",5361.9593950666749,0.255]
["2030-08-01",5362.5531493875205,0.255]
["2030-08-02",5363.1469694575017,0.255]
["2030-08-05",5363.7408552838988,0.255]
["2030-08-06",5364.3348068739933,0.255]
["2030-08-07",5364.9288242350676,0.255]
["2030-08-08",5365.522907374404,0.255]
["2030-08-09",5366.1170562992893,0.255]
["2030-08-12",5366.7112710170049,0.255]
["2030-08-13",5367.3055515348369,0.255]
["2030-08-14",5367.899897860073,0.255]
["2030-08-15",5368.49431,0.255]
["2030-08-16",5369.0042959875937,0.2092]
["2030-08-19",5369.5143304218636,0.2092]
["2030-08-20",5370.024413307412,0.2092]
["2030-08-21",5370.5345446488427,0.2092]
["2030-08-22",5371.0447244507577,0.2092]
["2030-08-23",5371.5549527177609,0.2092]
["2030-08-26",5372.0652294544561,0.2092]
["2030-08-27",5372.5755546654473,0.2092]
["2030-08-28",5373.0859283553409,0.2092]
["2030-08-29",5373.5963505287409,0.2092]
["2030-08-30",5374.1068211902539,0.2092]
["2030-09-02",5374.6173403444845,0.2092]
["2030-09-03",5375.1279079960423,0.2092]
["2030-09-04",5375.6385241495309,0.2092]
["2030-09-05",5376.1491888095588,0.2092]
["2030-09-06",5376.6599019807363,0.2092]
["2030-09-09",5377.170663667669,0.2092]
["2030-09-10",5377.6814738749672,0.2092]
["2030-09-11",5378.1923326072392,0.2092]
["2030-09-12",5378.7032398690953,0.2092]
["2030-09-13",5379.2141956651458,0.2092]
["2030-09-16",5379.7251999999999,0.2092]
["2030-09-17",5380.2370674391896,0.2]
["2030-09-18",5380.7489835812885,0.2]
["2030-09-19",5381.2609484309332,0.2]
["2030-09-20",5381.7729619927568,0.2]
["2030-09-23",5382.2850242713939,0.2]
["2030-09-24",5382.7971352714803,0.2]
["2030-09-25",5383.3092949976499,0.2]
["2030-09-26",5383.8215034545419,0.2]
["2030-09-27",5384.3337606467912,0.2]
["2030-09-30",5384.8460665790353,0.2]
["2030-10-01",5385.3584212559108,0.2]
["2030-10-02",5385.8708246820579,0.2]
["2030-10-03",5386.3832768621123,0.2]
["2030-10-04",5386.8957778007143,0.2]
["2030-10-07",5387.4083275025023,0.2]
["2030-10-08",5387.9209259721156,0.2]
["2030-10-09",5388.4335732141963,0.2]
["2030-10-10",5388.9462692333836,0.2]
["2030-10-11",5389.4590140343198,0.2]
["2030-10-14",5389.9718076216441,0.2]
["2030-10-15",5390.4846500000003,0.2]
["2030-10-16",5390.8827535505507,0.17]
["2030-10-17",5391.2808865022489,0.17]
["2030-10-18",5391.679048857266,0.17]
["2030-10-21",5392.0772406177739,0.17]
["2030-10-22",5392.4754617859444,0.17]
["2030-10-23",5392.8737123639503,0.17]
["2030-10-24",5393.2719923539617,0.17]
["2030-10-25",5393.6703017581531,0.17]
["2030-10-28",5394.0686405786928,0.17]
["2030-10-29",5394.4670088177581,0.17]
["2030-10-30",5394.8654064775192,0.17]
["2030-10-31",5395.2638335601478,0.17]
["2030-11-01",5395.6622900678194,0.17]
["2030-11-04",5396.0607760027051,0.17]
["2030-11-05",5396.4592913669794,0.17]
["2030-11-06",5396.8578361628161,0.17]
["2030-11-07",5397.2564103923878,0.17]
["2030-11-08",5397.6550140578674,0.17]
["2030-11-11",5398.0536471614314,0.17]
["2030-11-12",5398.4523097052515,0.17]
["2030-11-13",5398.8510016915034,0.17]
["2030-11-14",5399.2497231223615,0.17]
["2030-11-18",5399.6484739999996,0.17]
["2030-11-19",5400.268756164206,0.23]
["2030-11-20",5400.889109583045,0.23]
["2030-11-21",5401.5095342646991,0.23]
["2030-11-22",5402.1300302173586,0.23]
["2030-11-25",5402.7505974492078,0.23]
["2030-11-26",5403.3712359684359,0.23]
["2030-11-27",5403.9919457832302,0.23]
["2030-11-28",5404.6127269017843,0.23]
["2030-11-29",5405.2335793322864,0.23]
["2030-12-02",5405.85450308293,0.23]
["2030-12-03",5406.4754981619071,0.23]
["2030-12-04",5407.0965645774113,0.23]
["2030-12-05",5407.7177023376371,0.23]
["2030-12-06",5408.3389114507809,0.23]
["2030-12-09",5408.9601919250399,0.23]
["2030-12-10",5409.5815437686115,0.23]
["2030-12-11",5410.2029669896929,0.23]
["2030-12-12",5410.824461596485,0.23]
["2030-12-13",5411.446027597186,0.23]
["2030-12-16",5412.0676649999996,0.23]
["2030-12-17",5412.9862338924222,0.34]
["2030-12-18",5413.9049586899182,0.34]
["2030-12-19",5414.8238394189493,0.34]
["2030-12-20",5415.7428761059818,0.34]
["2030-12-23",5416.6620687774848,0.34]
["2030-12-24",5417.5814174599336,0.34]
["2030-12-26",5418.5009221798082,0.34]
["2030-12-27",5419.4205829635885,0.34]
["2030-12-30",5420.340399837768,0.34]
["2030-12-31",5421.260372828835,0.34]
["2031-01-02",5422.1805019632893,0.34]
["2031-01-03",5423.1007872676309,0.34]
["2031-01-06",5424.0212287683662,0.34]
["2031-01-07",5424.9418264920059,0.34]
["2031-01-08",5425.8625804650646,0.34]
["2031-01-09",5426.7834907140632,0.34]
["2031-01-10",5427.7045572655261,0.34]
["2031-01-13",5428.6257801459788,0.34]
["2031-01-14",5429.5471593819575,0.34]
["2031-01-15",5430.4686949999996,0.34]
["2031-01-16",5431.1760026959091,0.3]
["2031-01-17",5431.8834025172328,0.3]
["2031-01-20",5432.5908944759685,0.3]
["2031-01-21",5433.298478584119,0.3]
["2031-01-22",5434.006154853686,0.3]
["2031-01-23",5434.7139232966729,0.3]
["2031-01-24",5435.4217839250841,0.3]
["2031-01-27",5436.1297367509287,0.3]
["2031-01-28",5436.8377817862138,0.3]
["2031-01-29",5437.5459190429501,0.3]
["2031-01-30",5438.2541485331485,0.3]
["2031-01-31",5438.9624702688234,0.3]
["2031-02-03",5439.6708842619892,0.3]
["2031-02-04",5440.3793905246612,0.3]
["2031-02-05",5441.0879890688584,0.3]
["2031-02-06",5441.7966799065989,0.3]
["2031-02-07",5442.5054630499062,0.3]
["2031-02-10",5443.214338510802,0.3]
["2031-02-11",5443.9233063013089,0.3]
["2031-02-12",5444.6323664334541,0.3]
["2031-02-13",5445.3415189192656,0.3]
["2031-02-14",5446.0507637707697,0.3]
["2031-02-17",5446.7601009999998,0.3]
["2031-02-18",5448.1490361380593,0.46]
["2031-02-19",5449.5383254574617,0.46]
["2031-02-20",5450.9279690485273,0.46]
["2031-02-21",5452.3179670015943,0.46]
["2031-02-26",5453.7083194070265,0.46]
["2031-02-27",5455.0990263552094,0.46]
["2031-02-28",5456.4900879365532,0.46]
["2031-03-03",5457.8815042414881,0.46]
["2031-03-04",5459.2732753604723,0.46]
["2031-03-05",5460.6654013839798,0.46]
["2031-03-06",5462.057882402517,0.46]
["2031-03-07",5463.450718506605,0.46]
["2031-03-10",5464.8439097867922,0.46]
["2031-03-11",5466.2374563336498,0.46]
["2031-03-12",5467.6313582377707,0.46]
["2031-03-13",5469.0256155897714,0.46]
["2031-03-14",5470.4202284802941,0.46]
["2031-03-17",5471.8151969999999,0.46]
["2031-03-18",5472.9074861504405,0.4]
["2031-03-19",5473.9999933447189,0.4]
["2031-03-20",5475.0927186263625,0.4]
["2031-03-21",5476.1856620389053,0.4]
["2031-03-24",5477.2788236258903,0.4]
["2031-03-25",5478.3722034308703,0.4]
["2031-03-26",5479.4658014974066,0.4]
["2031-03-27",5480.5596178690676,0.4]
["2031-03-28",5481.6536525894335,0.4]
["2031-03-31",5482.7479057020901,0.4]
["2031-04-01",5483.8423772506321,0.4]
["2031-04-02",5484.9370672786654,0.4]
["2031-04-03",5486.0319758298019,0.4]
["2031-04-04",5487.1271029476648,0.4]
["2031-04-07",5488.2224486758842,0.4]
["2031-04-08",5489.3180130580986,0.4]
["2031-04-09",5490.4137961379565,0.4]
["2031-04-10",5491.5097979591137,0.4]
["2031-04-14",5492.6060185652368,0.4]
["2031-04-15",5493.7024579999998,0.4]
["2031-04-16",5494.9359066251518,0.45]
["2031-04-17",5496.169632184763,0.45]
["2031-04-18",5497.4036347410092,0.45]
["2031-04-22",5498.6379143560816,0.45]
["2031-04-23",5499.8724710921861,0.45]
["2031-04-24",5501.107305011541,0.45]
["2031-04-25",5502.3424161763805,0.45]
["2031-04-28",5503.5778046489531,0.45]
["2031-04-29",5504.8134704915183,0.45]
["2031-04-30",5506.0494137663518,0.45]
["2031-05-02",5507.2856345357432,0.45]
["2031-05-05",5508.5221328619946,0.45]
["2031-05-06",5509.7589088074246,0.45]
["2031-05-07",5510.9959624343628,0.45]
["2031-05-08",5512.2332938051568,0.45]
["2031-05-09",5513.4709029821634,0.45]
["2031-05-12",5514.7087900277565,0.45]
["2031-05-13",5515.9469550043241,0.45]
["2031-05-14",5517.1853979742673,0.45]
["2031-05-15",5518.4241190000002,0.45]
["2031-05-16",5519.2899401589048,0.33]
["2031-05-19",5520.1558971620752,0.33]
["2031-05-20",5521.0219900308266,0.33]
["2031-05-21",5521.8882187864747,0.33]
["2031-05-22",5522.7545834503417,0.33]
["2031-05-23",5523.621084043747,0.33]
["2031-05-26",5524.4877205880221,0.33]
["2031-05-27",5525.3544931044953,0.33]
["2031-05-28",5526.2214016144999,0.33]
["2031-05-29",5527.0884461393725,0.33]
["2031-05-30",5527.9556267004536,0.33]
["2031-06-02",5528.8229433190872,0.33]
["2031-06-03",5529.690396016621,0.33]
["2031-06-04",5530.5579848144034,0.33]
["2031-06-05",5531.4257097337904,0.33]
["2031-06-06",5532.293570796136,0.33]
["2031-06-09",5533.1615680228024,0.33]
["2031-06-10",5534.0297014351536,0.33]
["2031-06-11",5534.8979710545564,0.33]
["2031-06-13",5535.7663769023811,0.33]
["2031-06-16",5536.6349190000001,0.33]
["2031-06-17",5537.5001806260243,0.32869999999999999]
["2031-06-18",5538.3655774745603,0.32869999999999999]
["2031-06-19",5539.2311095667419,0.32869999999999999]
["2031-06-20",5540.0967769237022,0.32869999999999999]
["2031-06-23",5540.9625795665816,0.32869999999999999]
["2031-06-24",5541.8285175165247,0.32869999999999999]
["2031-06-25",5542.6945907946738,0.32869999999999999]
["2031-06-26",5543.5607994221791,0.32869999999999999]
["2031-06-27",5544.4271434201937,0.32869999999999999]
["2031-06-30",5545.2936228098724,0.32869999999999999]
["2031-07-01",5546.1602376123747,0.32869999999999999]
["2031-07-02",5547.0269878488625,0.32869999999999999]
["2031-07-03",5547.8938735405,0.32869999999999999]
["2031-07-04",5548.7608947084582,0.32869999999999999]
["2031-07-07",5549.6280513739093,0.32869999999999999]
["2031-07-08",5550.4953435580264,0.32869999999999999]
["2031-07-09",5551.3627712819907,0.32869999999999999]
["2031-07-10",5552.2303345669825,0.32869999999999999]
["2031-07-11",5553.0980334341884,0.32869999999999999]
["2031-07-14",5553.9658679047971,0.32869999999999999]
["2031-07-15",5554.8338379999996,0.32869999999999999]
["2031-07-16",5555.4489501628768,0.255]
["2031-07-17",5556.0641304399378,0.255]
["2031-07-18",5556.679378838724,0.255]
["2031-07-21",5557.2946953667815,0.255]
["2031-07-22",5557.9100800316519,0.255]
["2031-07-23",5558.5255328408821,0.255]
["2031-07-24",5559.1410538020173,0.255]
["2031-07-25",5559.7566429226035,0.255]
["2031-07-28",5560.3723002101906,0.255]
["2031-07-29",5560.9880256723254,0.255]
["2031-07-30",5561.6038193165568,0.255]
["2031-07-31",5562.2196811504373,0.255]
["2031-08-01",5562.8356111815147,0.255]
["2031-08-04",5563.4516094173414,0.255]
["2031-08-05",5564.0676758654718,0.255]
["2031-08-06",5564.6838105334573,0.255]
["2031-08-07",5565.3000134288541,0.255]
["2031-08-08",5565.9162845592164,0.255]
["2031-08-11",5566.5326239320993,0.255]
["2031-08-12",5567.1490315550627,0.255]
["2031-08-13",5567.7655074356608,0.255]
["2031-08-14",5568.3820515814541,0.255]
["2031-08-15",5568.9986639999997,0.255]
["2031-08-18",5569.5528904197217,0.2092]
["2031-08-19",5570.1071719960255,0.2092]
["2031-08-20",5570.661508734398,0.2092]
["2031-08-21",5571.2159006403308,0.2092]
["2031-08-22",5571.7703477193127,0.2092]
["2031-08-25",5572.324849976837,0.2092]
["2031-08-26",5572.8794074183916,0.2092]
["2031-08-27",5573.4340200494707,0.2092]
["2031-08-28",5573.9886878755669,0.2092]
["2031-08-29",5574.5434109021717,0.2092]
["2031-09-01",5575.0981891347801,0.2092]
["2031-09-02",5575.6530225788847,0.2092]
["2031-09-03",5576.2079112399824,0.2092]
["2031-09-04",5576.7628551235666,0.2092]
["2031-09-05",5577.3178542351325,0.2092]
["2031-09-08",5577.8729085801779,0.2092]
["2031-09-09",5578.4280181641998,0.2092]
["2031-09-10",5578.9831829926943,0.2092]
["2031-09-11",5579.5384030711602,0.2092]
["2031-09-12",5580.0936784050955,0.2092]
["2031-09-15",5580.6490089999998,0.2092]
["2031-09-16",5581.1558570861689,0.2]
["2031-09-17",5581.6627512055102,0.2]
["2031-09-18",5582.1696913622063,0.2]
["2031-09-19",5582.6766775604374,0.2]
["2031-09-22",5583.1837098043852,0.2]
["2031-09-23",5583.6907880982326,0.2]
["2031-09-24",5584.1979124461595,0.2]
["2031-09-25",5584.7050828523525,0.2]
["2031-09-26",5585.2122993209914,0.2]
["2031-09-29",5585.719561856261,0.2]
["2031-09-30",5586.2268704623457,0.2]
["2031-10-01",5586.7342251434293,0.2]
["2031-10-02",5587.2416259036954,0.2]
["2031-10-03",5587.7490727473305,0.2]
["2031-10-06",5588.2565656785182,0.2]
["2031-10-07",5588.7641047014467,0.2]
["2031-10-08",5589.2716898203007,0.2]
["2031-10-09",5589.7793210392674,0.2]
["2031-10-10",5590.2869983625324,0.2]
["2031-10-13",5590.7947217942847,0.2]
["2031-10-14",5591.3024913387117,0.2]
["2031-10-15",5591.8103069999997,0.2]
["2031-10-16",5592.2232790740472,0.17]
["2031-10-17",5592.6362816473284,0.17]
["2031-10-20",5593.0493147220968,0.17]
["2031-10-21",5593.4623783006064,0.17]
["2031-10-22",5593.8754723851061,0.17]
["2031-10-23",5594.2885969778526,0.17]
["2031-10-24",5594.7017520810969,0.17]
["2031-10-27",5595.1149376970925,0.17]
["2031-10-28",5595.5281538280951,0.17]
["2031-10-29",5595.9414004763548,0.17]
["2031-10-30",5596.3546776441281,0.17]
["2031-10-31",5596.7679853336676,0.17]
["2031-11-03",5597.1813235472282,0.17]
["2031-11-04",5597.5946922870635,0.17]
["2031-11-05",5598.008091555429,0.17]
["2031-11-06",5598.4215213545776,0.17]
["2031-11-07",5598.8349816867658,0.17]
["2031-11-10",5599.2484725542481,0.17]
["2031-11-11",5599.6619939592783,0.17]
["2031-11-12",5600.0755459041138,0.17]
["2031-11-13",5600.4891283910083,0.17]
["2031-11-14",5600.9027414222192,0.17]
["2031-11-17",5601.3163850000001,0.17]
["2031-11-18",5601.9598337148809,0.23]
["2031-11-19",5602.6033563456467,0.23]
["2031-11-20",5603.2469529007858,0.23]
["2031-11-21",5603.890623388791,0.23]
["2031-11-24",5604.5343678181562,0.23]
["2031-11-25",5605.1781861973759,0.23]
["2031-11-26",5605.8220785349413,0.23]
["2031-11-27",5606.4660448393533,0.23]
["2031-11-28",5607.1100851191059,0.23]
["2031-12-01",5607.7541993826972,0.23]
["2031-12-02",5608.3983876386274,0.23]
["2031-12-03",5609.0426498953957,0.23]
["2031-12-04",5609.6869861615014,0.23]
["2031-12-05",5610.3313964454474,0.23]
["2031-12-08",5610.9758807557382,0.23]
["2031-12-09",5611.620439100875,0.23]
["2031-12-10",5612.2650714893634,0.23]
["2031-12-11",5612.909777929709,0.23]
["2031-12-12",5613.5545584304182,0.23]
["2031-12-15",5614.1994130000003,0.23]
["2031-12-16",5615.106910208613,0.34]
["2031-12-17",5616.0145541079874,0.34]
["2031-12-18",5616.9223447218355,0.34]
["2031-12-19",5617.8302820738691,0.34]
["2031-12-22",5618.7383661878102,0.34]
["2031-12-23",5619.6465970873824,0.34]
["2031-12-24",5620.5549747963114,0.34]
["2031-12-26",5621.4634993383288,0.34]
["2031-12-29",5622.3721707371669,0.34]
["2031-12-30",5623.2809890165672,0.34]
["2031-12-31",5624.1899542002693,0.34]
["2032-01-02",5625.0990663120219,0.34]
["2032-01-05",5626.008325375572,0.34]
["2032-01-06",5626.9177314146764,0.34]
["2032-01-07",5627.8272844530902,0.34]
["2032-01-08",5628.7369845145759,0.34]
["2032-01-09",5629.6468316228984,0.34]
["2032-01-12",5630.5568258018275,0.34]
["2032-01-13",5631.4669670751355,0.34]
["2032-01-14",5632.3772554666002,0.34]
["2032-01-15",5633.2876910000005,0.34]
["2032-01-16",5634.1314823776092,0.3]
["2032-01-19",5634.9754001439142,0.3]
["2032-01-20",5635.8194443178472,0.3]
["2032-01-21",5636.6636149183414,0.3]
["2032-01-22",5637.5079119643351,0.3]
["2032-01-23",5638.3523354747695,0.3]
["2032-01-26",5639.1968854685838,0.3]
["2032-01-27",5640.0415619647265,0.3]
["2032-01-28",5640.8863649821442,0.3]
["2032-01-29",5641.731294539788,0.3]
["2032-01-30",5642.5763506566136,0.3]
["2032-02-02",5643.4215333515767,0.3]
["2032-02-03",5644.2668426436376,0.3]
["2032-02-04",5645.1122785517573,0.3]
["2032-02-05",5645.9578410949025,0.3]
["2032-02-06",5646.8035302920416,0.3]
["2032-02-11",5647.6493461621458,0.3]
["2032-02-12",5648.4952887241889,0.3]
["2032-02-13",5649.3413579971466,0.3]
["2032-02-16",5650.1875540000001,0.3]
["2032-02-17",5651.4842661096018,0.46]
["2032-02-18",5652.7812758132704,0.46]
["2032-02-19",5654.0785831793046,0.46]
["2032-02-20",5655.3761882760173,0.46]
["2032-02-23",5656.6740911717352,0.46]
["2032-02-24",5657.9722919348069,0.46]
["2032-02-25",5659.2707906335881,0.46]
["2032-02-26",5660.5695873364575,0.46]
["2032-02-27",5661.8686821118072,0.46]
["2032-03-01",5663.168075028042,0.46]
["2032-03-02",5664.4677661535879,0.46]
["2032-03-03",5665.7677555568816,0.46]
["2032-03-04",5667.0680433063771,0.46]
["2032-03-05",5668.3686294705458,0.46]
["2032-03-08",5669.6695141178734,0.46]
["2032-03-09",5670.9706973168613,0.46]
["2032-03-10",5672.2721791360282,0.46]
["2032-03-11",5673.5739596439034,0.46]
["2032-03-12",5674.8760389090403,0.46]
["2032-03-15",5676.1784170000001,0.46]
["2032-03-16",5677.2084843301918,0.4]
["2032-03-17",5678.2387385887414,0.4]
["2032-03-18",5679.2691798095693,0.4]
["2032-03-19",5680.2998080266043,0.4]
["2032-03-22",5681.3306232737823,0.4]
["2032-03-23",5682.3616255850429,0.4]
["2032-03-24",5683.3928149943331,0.4]
["2032-03-25",5684.424191535607,0.4]
["2032-03-29",5685.4557552428214,0.4]
["2032-03-30",5686.4875061499442,0.4]
["2032-03-31",5687.5194442909442,0.4]
["2032-04-01",5688.5515696998036,0.4]
["2032-04-02",5689.5838824105012,0.4]
["2032-04-05",5690.6163824570303,0.4]
["2032-04-06",5691.649069873386,0.4]
["2032-04-07",5692.6819446935697,0.4]
["2032-04-08",5693.7150069515919,0.4]
["2032-04-09",5694.748256681467,0.4]
["2032-04-12",5695.7816939172144,0.4]
["2032-04-13",5696.815318692863,0.4]
["2032-04-14",5697.8491310424452,0.4]
["2032-04-15",5698.8831309999996,0.4]
["2032-04-16",5700.1017110422436,0.45]
["2032-04-19",5701.3205516508633,0.45]
["2032-04-20",5702.5396528815745,0.45]
["2032-04-22",5703.7590147901055,0.45]
["2032-04-23",5704.9786374321957,0.45]
["2032-04-26",5706.1985208635988,0.45]
["2032-04-27",5707.418665140076,0.45]
["2032-04-28",5708.6390703174065,0.45]
["2032-04-29",5709.8597364513762,0.45]
["2032-04-30",5711.080663597787,0.45]
["2032-05-03",5712.3018518124481,0.45]
["2032-05-04",5713.5233011511837,0.45]
["2032-05-05",5714.7450116698301,0.45]
["2032-05-06",5715.9669834242359,0.45]
["2032-05-07",5717.1892164702585,0.45]
["2032-05-10",5718.4117108637693,0.45]
["2032-05-11",5719.6344666606547,0.45]
["2032-05-12",5720.8574839168068,0.45]
["2032-05-13",5722.0807626881333,0.45]
["2032-05-14",5723.3043030305535,0.45]
["2032-05-17",5724.5281050000003,0.45]
["2032-05-18",5725.4711747404535,0.33]
["2032-05-19",5726.414399844024,0.33]
["2032-05-20",5727.3577803363069,0.33]
["2032-05-21",5728.3013162429024,0.33]
["2032-05-24",5729.2450075894121,0.33]
["2032-05-25",5730.1888544014455,0.33]
["2032-05-26",5731.1328567046121,0.33]
["2032-05-28",5732.0770145245287,0.33]
["2032-05-31",5733.0213278868168,0.33]
["2032-06-01",5733.9657968170986,0.33]
["2032-06-02",5734.9104213410046,0.33]
["2032-06-03",5735.8552014841653,0.33]
["2032-06-04",5736.8001372722192,0.33]
["2032-06-07",5737.7452287308079,0.33]
["2032-06-08",5738.6904758855762,0.33]
["2032-06-09",5739.6358787621748,0.33]
["2032-06-10",5740.5814373862549,0.33]
["2032-06-11",5741.5271517834772,0.33]
["2032-06-14",5742.4730219795028,0.33]
["2032-06-15",5743.4190479999997,0.33]
["2032-06-16",5744.2758236628169,0.32869999999999999]
["2032-06-17",5745.1327271353121,0.32869999999999999]
["2032-06-18",5745.9897584365508,0.32869999999999999]
["2032-06-21",5746.8469175856017,0.32869999999999999]
["2032-06-22",5747.7042046015367,0.32869999999999999]
["2032-06-23",5748.5616195034318,0.32869999999999999]
["2032-06-24",5749.4191623103616,0.32869999999999999]
["2032-06-25",5750.2768330414065,0.32869999999999999]
["2032-06-28",5751.134631715654,0.32869999999999999]
["2032-06-29",5751.9925583521854,0.32869999999999999]
["2032-06-30",5752.8506129700909,0.32869999999999999]
["2032-07-01",5753.7087955884617,0.32869999999999999]
["2032-07-02",5754.5671062263937,0.32869999999999999]
["2032-07-05",5755.4255449029833,0.32869999999999999]
["2032-07-06",5756.2841116373311,0.32869999999999999]
["2032-07-07",5757.142806448539,0.32869999999999999]
["2032-07-08",5758.0016293557155,0.32869999999999999]
["2032-07-09",5758.8605803779665,0.32869999999999999]
["2032-07-12",5759.7196595344049,0.32869999999999999]
["2032-07-13",5760.5788668441446,0.32869999999999999]
["2032-07-14",5761.4382023263033,0.32869999999999999]
["2032-07-15",5762.2976660000004,0.32869999999999999]
["2032-07-16",5762.9647571618289,0.255]
["2032-07-19",5763.6319255516391,0.255]
["2032-07-20",5764.2991711783716,0.255]
["2032-07-21",5764.9664940509665,0.255]
["2032-07-22",5765.6338941783706,0.255]
["2032-07-23",5766.3013715695224,0.255]
["2032-07-26",5766.9689262333695,0.255]
["2032-07-27",5767.6365581788568,0.255]
["2032-07-28",5768.3042674149319,0.255]
["2032-07-29",5768.9720539505406,0.255]
["2032-07-30",5769.6399177946341,0.255]
["2032-08-02",5770.3078589561628,0.255]
["2032-08-03",5770.9758774440743,0.255]
["2032-08-04",5771.6439732673225,0.255]
["2032-08-05",5772.3121464348606,0.255]
["2032-08-06",5772.9803969556424,0.255]
["2032-08-09",5773.6487248386211,0.255]
["2032-08-10",5774.3171300927561,0.255]
["2032-08-11",5774.9856127270032,0.255]
["2032-08-12",5775.654172750319,0.255]
["2032-08-13",5776.322810171665,0.255]
["2032-08-16",5776.9915250000004,0.255]
["2032-08-17",5777.5664508542895,0.2092]
["2032-08-18",5778.141433925166,0.2092]
["2032-08-19",5778.7164742183231,0.2092]
["2032-08-20",5779.2915717394562,0.2092]
["2032-08-23",5779.8667264942605,0.2092]
["2032-08-24",5780.4419384884322,0.2092]
["2032-08-25",5781.0172077276675,0.2092]
["2032-08-26",5781.5925342176633,0.2092]
["2032-08-27",5782.167917964116,0.2092]
["2032-08-30",5782.743358972727,0.2092]
["2032-08-31",5783.3188572491918,0.2092]
["2032-09-01",5783.8944127992118,0.2092]
["2032-09-02",5784.4700256284868,0.2092]
["2032-09-03",5785.045695742715,0.2092]
["2032-09-06",5785.6214231475988,0.2092]
["2032-09-08",5786.1972078488407,0.2092]
["2032-09-09",5786.7730498521414,0.2092]
["2032-09-10",5787.3489491632045,0.2092]
["2032-09-13",5787.9249057877323,0.2092]
["2032-09-14",5788.5009197314293,0.2092]
["2032-09-15",5789.0769909999999,0.2092]
["2032-09-16",5789.6278072627556,0.2]
["2032-09-17",5790.1786759343058,0.2]
["2032-09-20",5790.7295970196401,0.2]
["2032-09-21",5791.2805705237433,0.2]
["2032-09-22",5791.8315964516032,0.2]
["2032-09-23",5792.3826748082092,0.2]
["2032-09-24",5792.9338055985481,0.2]
["2032-09-27",5793.4849888276112,0.2]
["2032-09-28",5794.0362245003844,0.2]
["2032-09-29",5794.5875126218607,0.2]
["2032-09-30",5795.1388531970288,0.2]
["2032-10-01",5795.6902462308799,0.2]
["2032-10-04",5796.2416917284054,0.2]
["2032-10-05",5796.7931896945956,0.2]
["2032-10-06",5797.3447401344456,0.2]
["2032-10-07",5797.8963430529475,0.2]
["2032-10-08",5798.4479984550926,0.2]
["2032-10-11",5798.9997063458768,0.2]
["2032-10-13",5799.5514667302923,0.2]
["2032-10-14",5800.1032796133359,0.2]
["2032-10-15",5800.6551449999997,0.2]
["2032-10-18",5801.1478029969076,0.17]
["2032-10-19",5801.6405028359704,0.17]
["2032-10-20",5802.133244520739,0.17]
["2032-10-21",5802.6260280547694,0.17]
["2032-10-22",5803.1188534416142,0.17]
["2032-10-25",5803.6117206848303,0.17]
["2032-10-26",5804.1046297879702,0.17]
["2032-10-27",5804.5975807545901,0.17]
["2032-10-28",5805.090573588247,0.17]
["2032-10-29",5805.5836082924943,0.17]
["2032-11-01",5806.0766848708899,0.17]
["2032-11-03",5806.5698033269891,0.17]
["2032-11-04",5807.0629636643498,0.17]
["2032-11-05",5807.5561658865272,0.17]
["2032-11-08",5808.0494099970792,0.17]
["2032-11-09",5808.5426959995657,0.17]
["2032-11-10",5809.0360238975418,0.17]
["2032-11-11",5809.5293936945673,0.17]
["2032-11-12",5810.0228053942001,0.17]
["2032-11-16",5810.516259,0.17]
["2032-11-17",5811.1519529002662,0.23]
["2032-11-18",5811.7877163480061,0.23]
["2032-11-19",5812.4235493508304,0.23]
["2032-11-22",5813.0594519163478,0.23]
["2032-11-23",5813.6954240521709,0.23]
["2032-11-24",5814.3314657659084,0.23]
["2032-11-25",5814.967577065172,0.23]
["2032-11-26",5815.6037579575768,0.23]
["2032-11-29",5816.2400084507353,0.23]
["2032-11-30",5816.8763285522618,0.23]
["2032-12-01",5817.5127182697734,0.23]
["2032-12-02",5818.1491776108851,0.23]
["2032-12-03",5818.7857065832141,0.23]
["2032-12-06",5819.4223051943791,0.23]
["2032-12-07",5820.0589734519963,0.23]
["2032-12-08",5820.695711363689,0.23]
["2032-12-09",5821.3325189370753,0.23]
["2032-12-10",5821.9693961797766,0.23]
["2032-12-13",5822.6063430994163,0.23]
["2032-12-14",5823.2433597036161,0.23]
["2032-12-15",5823.8804460000001,0.23]
["2032-12-16",5824.7399706414599,0.34]
["2032-12-17",5825.5996221369342,0.34]
["2032-12-20",5826.4594005051431,0.34]
["2032-12-21",5827.3193057648123,0.34]
["2032-12-22",5828.1793379346691,0.34]
["2032-12-23",5829.0394970334437,0.34]
["2032-12-24",5829.8997830798698,0.34]
["2032-12-27",5830.7601960926813,0.34]
["2032-12-28",5831.6207360906192,0.34]
["2032-12-29",5832.4814030924217,0.34]
["2032-12-30",5833.3421971168355,0.34]
["2032-12-31",5834.203118182606,0.34]
["2033-01-03",5835.0641663084825,0.34]
["2033-01-04",5835.9253415132189,0.34]
["2033-01-05",5836.7866438155688,0.34]
["2033-01-06",5837.6480732342916,0.34]
["2033-01-07",5838.5096297881455,0.34]
["2033-01-10",5839.3713134958962,0.34]
["2033-01-11",5840.2331243763092,0.34]
["2033-01-12",5841.0950624481529,0.34]
["2033-01-13",5841.9571277301984,0.34]
["2033-01-14",5842.8193202412231,0.34]
["2033-01-17",5843.6816399999998,0.34]
["2033-01-18",5844.5152614018089,0.3]
["2033-01-19",5845.349001722594,0.3]
["2033-01-20",5846.1828609793201,0.3]
["2033-01-21",5847.0168391889547,0.3]
["2033-01-24",5847.8509363684652,0.3]
["2033-01-25",5848.6851525348256,0.3]
["2033-01-26",5849.5194877050062,0.3]
["2033-01-27",5850.3539418959863,0.3]
["2033-01-28",5851.1885151247434,0.3]
["2033-01-31",5852.0232074082569,0.3]
["2033-02-01",5852.8580187635143,0.3]
["2033-02-02",5853.6929492074987,0.3]
["2033-02-03",5854.5279987572003,0.3]
["2033-02-04",5855.3631674296075,0.3]
["2033-02-07",5856.1984552417161,0.3]
["2033-02-08",5857.0338622105201,0.3]
["2033-02-09",5857.8693883530186,0.3]
["2033-02-10",5858.7050336862103,0.3]
["2033-02-11",5859.5407982271017,0.3]
["2033-02-14",5860.3766819926959,0.3]
["2033-02-15",5861.2126850000004,0.3]
["2033-02-16",5862.7073064159904,0.46]
["2033-02-17",5864.202308963545,0.46]
["2033-02-18",5865.6976927398582,0.46]
["2033-02-21",5867.1934578421433,0.46]
["2033-02-22",5868.6896043676361,0.46]
["2033-02-23",5870.1861324136025,0.46]
["2033-02-24",5871.6830420773322,0.46]
["2033-02-25",5873.1803334561364,0.46]
["2033-03-02",5874.6780066473539,0.46]
["2033-03-03",5876.1760617483487,0.46]
["2033-03-04",5877.6744988565069,0.46]
["2033-03-07",5879.1733180692418,0.46]
["2033-03-08",5880.672519483991,0.46]
["2033-03-09",5882.1721031982152,0.46]
["2033-03-10",5883.6720693094048,0.46]
["2033-03-11",5885.1724179150706,0.46]
["2033-03-14",5886.6731491127484,0.46]
["2033-03-15",5888.1742629999999,0.46]
["2033-03-16",5889.1963393852684,0.4]
["2033-03-17",5890.2185931837867,0.4]
["2033-03-18",5891.2410244263519,0.4]
["2033-03-21",5892.2636331437643,0.4]
["2033-03-22",5893.2864193668302,0.4]
["2033-03-23",5894.3093831263623,0.4]
["2033-03-24",5895.3325244531761,0.4]
["2033-03-25",5896.3558433780936,0.4]
["2033-03-28",5897.3793399319447,0.4]
["2033-03-29",5898.4030141455614,0.4]
["2033-03-30",5899.426866049781,0.4]
["2033-03-31",5900.450895675448,0.4]
["2033-04-01",5901.4751030534126,0.4]
["2033-04-04",5902.4994882145274,0.4]
["2033-04-05",5903.5240511896527,0.4]
["2033-04-06",5904.5487920096557,0.4]
["2033-04-07",5905.5737107054038,0.4]
["2033-04-08",5906.598807307776,0.4]
["2033-04-11",5907.6240818476508,0.4]
["2033-04-12",5908.6495343559163,0.4]
["2033-04-13",5909.6751648634636,0.4]
["2033-04-14",5910.7009734011908,0.4]
["2033-04-18",5911.72696,0.4]
["2033-04-19",5913.12413000988,0.45]
["2033-04-20",5914.5216302251392,0.45]
["2033-04-22",5915.919460723816,0.45]
["2033-04-25",5917.3176215839694,0.45]
["2033-04-26",5918.7161128836788,0.45]
["2033-04-27",5920.1149347010369,0.45]
["2033-04-28",5921.5140871141602,0.45]
["2033-04-29",5922.9135702011799,0.45]
["2033-05-02",5924.313384040247,0.45]
["2033-05-03",5925.7135287095325,0.45]
["2033-05-04",5927.1140042872239,0.45]
["2033-05-05",5928.514810851525,0.45]
["2033-05-06",5929.9159484806651,0.45]
["2033-05-09",5931.3174172528843,0.45]
["2033-05-10",5932.7192172464456,0.45]
["2033-05-11",5934.1213485396293,0.45]
["2033-05-12",5935.5238112107354,0.45]
["2033-05-13",5936.9266053380807,0.45]
["2033-05-16",5938.3297309999998,0.45]
["2033-05-17",5939.2190805331293,0.33]
["2033-05-18",5940.1085632590302,0.33]
["2033-05-19",5940.9981791976497,0.33]
["2033-05-20",5941.8879283689384,0.33]
["2033-05-23",5942.7778107928498,0.33]
["2033-05-24",5943.6678264893389,0.33]
["2033-05-25",5944.5579754783676,0.33]
["2033-05-26",5945.4482577798963,0.33]
["2033-05-27",5946.338673413893,0.33]
["2033-05-30",5947.2292224003222,0.33]
["2033-05-31",5948.1199047591599,0.33]
["2033-06-01",5949.0107205103777,0.33]
["2033-06-02",5949.9016696739536,0.33]
["2033-06-03",5950.7927522698665,0.33]
["2033-06-06",5951.6839683181024,0.33]
["2033-06-07",5952.5753178386476,0.33]
["2033-06-08",5953.4668008514882,0.33]
["2033-06-09",5954.3584173766194,0.33]
["2033-06-10",5955.2501674340374,0.33]
["2033-06-13",5956.1420510437374,0.33]
["2033-06-14",5957.0340682257247,0.33]
["2033-06-15",5957.9262189999999,0.33]
["2033-06-17",5958.8573197264795,0.32869999999999999]
["2033-06-20",5959.7885659647573,0.32869999999999999]
["2033-06-21",5960.7199577375759,0.32869999999999999]
["2033-06-22",5961.6514950676774,0.32869999999999999]
["2033-06-23",5962.58317797781,0.32869999999999999]
["2033-06-24",5963.5150064907257,0.32869999999999999]
["2033-06-27",5964.4469806291772,0.32869999999999999]
["2033-06-28",5965.3791004159257,0.32869999999999999]
["2033-06-29",5966.3113658737302,0.32869999999999999]
["2033-06-30",5967.2437770253564,0.32869999999999999]
["2033-07-01",5968.1763338935752,0.32869999999999999]
["2033-07-04",5969.1090365011587,0.32869999999999999]
["2033-07-05",5970.0418848708796,0.32869999999999999]
["2033-07-06",5970.9748790255226,0.32869999999999999]
["2033-07-07",5971.9080189878669,0.32869999999999999]
["2033-07-08",5972.8413047807016,0.32869999999999999]
["2033-07-11",5973.7747364268153,0.32869999999999999]
["2033-07-12",5974.7083139490032,0.32869999999999999]
["2033-07-13",5975.6420373700612,0.32869999999999999]
["2033-07-14",5976.5759067127929,0.32869999999999999]
["2033-07-15",5977.5099220000002,0.32869999999999999]
["2033-07-18",5978.2348825584077,0.255]
["2033-07-19",5978.9599310410194,0.255]
["2033-07-20",5979.6850674585003,0.255]
["2033-07-21",5980.4102918215158,0.255]
["2033-07-22",5981.1356041407316,0.255]
["2033-07-25",5981.8610044268144,0.255]
["2033-07-26",5982.5864926904342,0.255]
["2033-07-27",5983.3120689422603,0.255]
["2033-07-28",5984.0377331929631,0.255]
["2033-07-29",5984.763485453218,0.255]
["2033-08-01",5985.4893257336962,0.255]
["2033-08-02",5986.2152540450734,0.255]
["2033-08-03",5986.941270398027,0.255]
["2033-08-04",5987.6673748032354,0.255]
["2033-08-05",5988.3935672713751,0.255]
["2033-08-08",5989.1198478131282,0.255]
["2033-08-09",5989.8462164391776,0.255]
["2033-08-10",5990.5726731602035,0.255]
["2033-08-11",5991.2992179868925,0.255]
["2033-08-12",5992.0258509299301,0.255]
["2033-08-15",5992.7525720000003,0.255]
["2033-08-16",5993.321860071459,0.2092]
["2033-08-17",5993.8912022230597,0.2092]
["2033-08-18",5994.4605984599393,0.2092]
["2033-08-19",5995.0300487872364,0.2092]
["2033-08-22",5995.5995532100878,0.2092]
["2033-08-23",5996.169111733635,0.2092]
["2033-08-24",5996.7387243630137,0.2092]
["2033-08-25",5997.3083911033682,0.2092]
["2033-08-26",5997.8781119598343,0.2092]
["2033-08-29",5998.4478869375571,0.2092]
["2033-08-30",5999.0177160416742,0.2092]
["2033-08-31",5999.587599277329,0.2092]
["2033-09-01",6000.1575366496645,0.2092]
["2033-09-02",6000.7275281638222,0.2092]
["2033-09-05",6001.297573824947,0.2092]
["2033-09-06",6001.8676736381813,0.2092]
["2033-09-08",6002.4378276086691,0.2092]
["2033-09-09",6003.0080357415545,0.2092]
["2033-09-12",6003.5782980419854,0.2092]
["2033-09-13",6004.1486145151048,0.2092]
["2033-09-14",6004.7189851660623,0.2092]
["2033-09-15",6005.2894100000003,0.2092]
["2033-09-16",6005.8607983437914,0.2]
["2033-09-19",6006.4322410537625,0.2]
["2033-09-20",6007.0037381350839,0.2]
["2033-09-21",6007.5752895929318,0.2]
["2033-09-22",6008.1468954324782,0.2]
["2033-09-23",6008.7185556588975,0.2]
["2033-09-26",6009.2902702773645,0.2]
["2033-09-27",6009.8620392930561,0.2]
["2033-09-28",6010.4338627111456,0.2]
["2033-09-29",6011.0057405368116,0.2]
["2033-09-30",6011.5776727752282,0.2]
["2033-10-03",6012.1496594315749,0.2]
["2033-10-04",6012.7217005110288,0.2]
["2033-10-05",6013.2937960187674,0.2]
["2033-10-06",6013.8659459599703,0.2]
["2033-10-07",6014.4381503398163,0.2]
["2033-10-10",6015.0104091634848,0.2]
["2033-10-11",6015.5827224361565,0.2]
["2033-10-13",6016.1550901630126,0.2]
["2033-10-14",6016.7275123492336,0.2]
["2033-10-17",6017.2999890000001,0.2]
["2033-10-18",6017.8110469433777,0.17]
["2033-10-19",6018.3221482916424,0.17]
["2033-10-20",6018.8332930484785,0.17]
["2033-10-21",6019.3444812175749,0.17]
["2033-10-24",6019.8557128026168,0.17]
["2033-10-25",6020.3669878072942,0.17]
["2033-10-26",6020.8783062352932,0.17]
["2033-10-27",6021.3896680902999,0.17]
["2033-10-28",6021.901073376006,0.17]
["2033-10-31",6022.4125220960977,0.17]
["2033-11-01",6022.9240142542658,0.17]
["2033-11-03",6023.4355498541972,0.17]
["2033-11-04",6023.9471288995837,0.17]
["2033-11-07",6024.4587513941151,0.17]
["2033-11-08",6024.9704173414812,0.17]
["2033-11-09",6025.4821267453708,0.17]
["2033-11-10",6025.9938796094757,0.17]
["2033-11-11",6026.5056759374884,0.17]
["2033-11-14",6027.0175157330996,0.17]
["2033-11-16",6027.529399,0.17]
["2033-11-17",6028.1888350502059,0.23]
["2033-11-18",6028.8483432453777,0.23]
["2033-11-21",6029.507923593409,0.23]
["2033-11-22",6030.1675761021925,0.23]
["2033-11-23",6030.8273007796233,0.23]
["2033-11-24",6031.4870976335988,0.23]
["2033-11-25",6032.1469666720113,0.23]
["2033-11-28",6032.8069079027628,0.23]
["2033-11-29",6033.4669213337484,0.23]
["2033-11-30",6034.1270069728689,0.23]
["2033-12-01",6034.7871648280216,0.23]
["2033-12-02",6035.4473949071089,0.23]
["2033-12-05",6036.1076972180335,0.23]
["2033-12-06",6036.7680717686953,0.23]
["2033-12-07",6037.4285185669996,0.23]
["2033-12-08",6038.0890376208499,0.23]
["2033-12-09",6038.7496289381515,0.23]
["2033-12-12",6039.4102925268098,0.23]
["2033-12-13",6040.0710283947328,0.23]
["2033-12-14",6040.7318365498259,0.23]
["2033-12-15",6041.3927169999997,0.23]
["2033-12-16",6042.3248750290913,0.34]
["2033-12-19",6043.2571768857142,0.34]
["2033-12-20",6044.1896225920564,0.34]
["2033-12-21",6045.1222121703167,0.34]
["2033-12-22",6046.0549456426934,0.34]
["2033-12-23",6046.987823031388,0.34]
["2033-12-26",6047.9208443586058,0.34]
["2033-12-27",6048.8540096465567,0.34]
["2033-12-28",6049.7873189174516,0.34]
["2033-12-29",6050.7207721935092,0.34]
["2033-12-30",6051.654369496945,0.34]
["2034-01-02",6052.5881108499843,0.34]
["2034-01-03",6053.5219962748524,0.34]
["2034-01-04",6054.4560257937801,0.34]
["2034-01-05",6055.3901994290009,0.34]
["2034-01-06",6056.3245172027473,0.34]
["2034-01-09",6057.2589791372639,0.34]
["2034-01-10",6058.1935852547904,0.34]
["2034-01-11",6059.1283355775759,0.34]
["2034-01-12",6060.0632301278692,0.34]
["2034-01-13",6060.9982689279259,0.34]
["2034-01-16",6061.9334520000002,0.34]
["2034-01-17",6062.7588980010387,0.3]
["2034-01-18",6063.5844564020408,0.3]
["2034-01-19",6064.4101272183125,0.3]
["2034-01-20",6065.2359104651605,0.3]
["2034-01-23",6066.0618061578944,0.3]
["2034-01-24",6066.8878143118263,0.3]
["2034-01-25",6067.7139349422696,0.3]
["2034-01-26",6068.5401680645409,0.3]
["2034-01-27",6069.3665136939571,0.3]
["2034-01-30",6070.1929718458377,0.3]
["2034-01-31",6071.0195425355059,0.3]
["2034-02-01",6071.8462257782849,0.3]
["2034-02-02",6072.6730215895013,0.3]
["2034-02-03",6073.499929984484,0.3]
["2034-02-06",6074.3269509785632,0.3]
["2034-02-07",6075.1540845870704,0.3]
["2034-02-08",6075.9813308253415,0.3]
["2034-02-09",6076.8086897087123,0.3]
["2034-02-10",6077.6361612525225,0.3]
["2034-02-13",6078.4637454721105,0.3]
["2034-02-14",6079.2914423828224,0.3]
["2034-02-15",6080.1192520000004,0.3]
["2034-02-16",6081.6696950900505,0.46]
["2034-02-17",6083.2205335463204,0.46]
["2034-02-22",6084.7717674696332,0.46]
["2034-02-23",6086.3233969608309,0.46]
["2034-02-24",6087.8754221207855,0.46]
["2034-02-27",6089.4278430503909,0.46]
["2034-02-28",6090.9806598505729,0.46]
["2034-03-01",6092.5338726222772,0.46]
["2034-03-02",6094.0874814664776,0.46]
["2034-03-03",6095.6414864841745,0.46]
["2034-03-06",6097.19588777639,0.46]
["2034-03-07",6098.750685444179,0.46]
["2034-03-08",6100.3058795886145,0.46]
["2034-03-09",6101.8614703108005,0.46]
["2034-03-10",6103.4174577118656,0.46]
["2034-03-13",6104.9738418929628,0.46]
["2034-03-14",6106.5306229552725,0.46]
["2034-03-15",6108.0878009999997,0.46]
["2034-03-16",6109.1962477554171,0.4]
["2034-03-17",6110.3048956628563,0.4]
["2034-03-20",6111.4137447588209,0.4]
["2034-03-21",6112.5227950798208,0.4]
["2034-03-22",6113.632046662372,0.4]
["2034-03-23",6114.7414995429999,0.4]
["2034-03-24",6115.8511537582308,0.4]
["2034-03-27",6116.9610093446054,0.4]
["2034-03-28",6118.0710663386635,0.4]
["2034-03-29",6119.1813247769578,0.4]
["2034-03-30",6120.2917846960418,0.4]
["2034-03-31",6121.4024461324816,0.4]
["2034-04-03",6122.5133091228454,0.4]
["2034-04-04",6123.6243737037094,0.4]
["2034-04-05",6124.735639911657,0.4]
["2034-04-06",6125.8471077832783,0.4]
["2034-04-10",6126.9587773551693,0.4]
["2034-04-11",6128.070648663931,0.4]
["2034-04-12",6129.1827217461769,0.4]
["2034-04-13",6130.2949966385204,0.4]
["2034-04-14",6131.407473377586,0.4]
["2034-04-17",6132.5201520000001,0.4]
["2034-04-18",6134.0500336249988,0.45]
["2034-04-19",6135.5802969100196,0.45]
["2034-04-20",6137.1109419502791,0.45]
["2034-04-24",6138.6419688410097,0.45]
["2034-04-25",6140.1733776774745,0.45]
["2034-04-26",6141.7051685549559,0.45]
["2034-04-27",6143.2373415687644,0.45]
["2034-04-28",6144.7698968142295,0.45]
["2034-05-02",6146.3028343867081,0.45]
["2034-05-03",6147.8361543815772,0.45]
["2034-05-04",6149.3698568942409,0.45]
["2034-05-05",6150.903942020127,0.45]
["2034-05-08",6152.4384098546852,0.45]
["2034-05-09",6153.9732604933906,0.45]
["2034-05-10",6155.5084940317411,0.45]
["2034-05-11",6157.0441105652581,0.45]
["2034-05-12",6158.5801101894876,0.45]
["2034-05-15",6160.1164930000004,0.45]
["2034-05-16",6161.0390582484324,0.33]
["2034-05-17",6161.9617616641599,0.33]
["2034-05-18",6162.8846032678766,0.33]
["2034-05-19",6163.8075830802763,0.33]
["2034-05-22",6164.7307011220601,0.33]
["2034-05-23",6165.6539574139269,0.33]
["2034-05-24",6166.5773519765835,0.33]
["2034-05-25",6167.500884830737,0.33]
["2034-05-26",6168.4245559970996,0.33]
["2034-05-29",6169.3483654963848,0.33]
["2034-05-30",6170.27231334931,0.33]
["2034-05-31",6171.1963995765973,0.33]
["2034-06-01",6172.1206241989667,0.33]
["2034-06-02",6173.0449872371482,0.33]
["2034-06-05",6173.9694887118694,0.33]
["2034-06-06",6174.894128643863,0.33]
["2034-06-07",6175.8189070538674,0.33]
["2034-06-09",6176.7438239626199,0.33]
["2034-06-12",6177.6688793908615,0.33]
["2034-06-13",6178.5940733593407,0.33]
["2034-06-14",6179.5194058888028,0.33]
["2034-06-15",6180.4448769999999,0.33]
["2034-06-16",6181.3668460825147,0.32869999999999999]
["2034-06-19",6182.288952699947,0.32869999999999999]
["2034-06-20",6183.2111968728168,0.32869999999999999]
["2034-06-21",6184.1335786216441,0.32869999999999999]
["2034-06-22",6185.056097966949,0.32869999999999999]
["2034-06-23",6185.9787549292596,0.32869999999999999]
["2034-06-26",6186.9015495291042,0.32869999999999999]
["2034-06-27",6187.8244817870145,0.32869999999999999]
["2034-06-28",6188.747551723528,0.32869999999999999]
["2034-06-29",6189.6707593591791,0.32869999999999999]
["2034-06-30",6190.5941047145125,0.32869999999999999]
["2034-07-03",6191.5175878100699,0.32869999999999999]
["2034-07-04",6192.4412086664015,0.32869999999999999]
["2034-07-05",6193.3649673040554,0.32869999999999999]
["2034-07-06",6194.2888637435872,0.32869999999999999]
["2034-07-07",6195.2128980055522,0.32869999999999999]
["2034-07-10",6196.1370701105097,0.32869999999999999]
["2034-07-11",6197.0613800790243,0.32869999999999999]
["2034-07-12",6197.9858279316595,0.32869999999999999]
["2034-07-13",6198.9104136889855,0.32869999999999999]
["2034-07-14",6199.8351373715732,0.32869999999999999]
["2034-07-17",6200.7599989999999,0.32869999999999999]
["2034-07-18",6201.5120356472817,0.255]
["2034-07-19",6202.2641635025966,0.255]
["2034-07-20",6203.016382577006,0.255]
["2034-07-21",6203.768692881572,0.255]
["2034-07-24",6204.5210944273595,0.255]
["2034-07-25",6205.2735872254361,0.255]
["2034-07-26",6206.0261712868669,0.255]
["2034-07-27",6206.7788466227212,0.255]
["2034-07-28",6207.5316132440694,0.255]
["2034-07-31",6208.28447116198,0.255]
["2034-08-01",6209.0374203875299,0.255]
["2034-08-02",6209.790460931792,0.255]
["2034-08-03",6210.5435928058387,0.255]
["2034-08-04",6211.2968160207483,0.255]
["2034-08-07",6212.0501305875996,0.255]
["2034-08-08",6212.803536517471,0.255]
["2034-08-09",6213.5570338214438,0.255]
["2034-08-10",6214.3106225105976,0.255]
["2034-08-11",6215.0643025960189,0.255]
["2034-08-14",6215.818074088791,0.255]
["2034-08-15",6216.5719369999997,0.255]
["2034-08-16",6217.162487031911,0.2092]
["2034-08-17",6217.7530931637666,0.2092]
["2034-08-18",6218.343755400896,0.2092]
["2034-08-21",6218.934473748629,0.2092]
["2034-08-22",6219.525248212296,0.2092]
["2034-08-23",6220.1160787972267,0.2092]
["2034-08-24",6220.7069655087535,0.2092]
["2034-08-25",6221.2979083522096,0.2092]
["2034-08-28",6221.8889073329246,0.2092]
["2034-08-29",6222.4799624562311,0.2092]
["2034-08-30",6223.0710737274649,0.2092]
["2034-08-31",6223.6622411519593,0.2092]
["2034-09-01",6224.2534647350467,0.2092]
["2034-09-04",6224.844744482064,0.2092]
["2034-09-05",6225.4360803983463,0.2092]
["2034-09-06",6226.0274724892288,0.2092]
["2034-09-08",6226.6189207600464,0.2092]
["2034-09-11",6227.2104252161398,0.2092]
["2034-09-12",6227.8019858628431,0.2092]
["2034-09-13",6228.3936027054951,0.2092]
["2034-09-14",6228.9852757494345,0.2092]
["2034-09-15",6229.5770050000001,0.2092]
["2034-09-18",6230.1993716584047,0.2]
["2034-09-19",6230.8218004944283,0.2]
["2034-09-20",6231.4442915142818,0.2]
["2034-09-21",6232.066844724176,0.2]
["2034-09-22",6232.6894601303247,0.2]
["2034-09-25",6233.3121377389443,0.2]
["2034-09-26",6233.9348775562448,0.2]
["2034-09-27",6234.5576795884463,0.2]
["2034-09-28",6235.1805438417596,0.2]
["2034-09-29",6235.8034703224039,0.2]
["2034-10-02",6236.4264590365938,0.2]
["2034-10-03",6237.0495099905484,0.2]
["2034-10-04",6237.6726231904868,0.2]
["2034-10-05",6238.2957986426236,0.2]
["2034-10-06",6238.9190363531825,0.2]
["2034-10-09",6239.5423363283817,0.2]
["2034-10-10",6240.1656985744412,0.2]
["2034-10-11",6240.7891230975838,0.2]
["2034-10-13",6241.4126099040286,0.2]
["2034-10-16",6242.0361590000002,0.2]
["2034-10-17",6242.5410580600928,0.17]
["2034-10-18",6243.0459979599127,0.17]
["2034-10-19",6243.550978702764,0.17]
["2034-10-20",6244.0560002919519,0.17]
["2034-10-23",6244.5610627307788,0.17]
["2034-10-24",6245.0661660225478,0.17]
["2034-10-25",6245.5713101705669,0.17]
["2034-10-26",6246.0764951781375,0.17]
["2034-10-27",6246.5817210485675,0.17]
["2034-10-30",6247.0869877851574,0.17]
["2034-10-31",6247.5922953912186,0.17]
["2034-11-01",6248.0976438700527,0.17]
["2034-11-03",6248.6030332249684,0.17]
["2034-11-06",6249.1084634592698,0.17]
["2034-11-07",6249.6139345762649,0.17]
["2034-11-08",6250.1194465792605,0.17]
["2034-11-09",6250.6249994715618,0.17]
["2034-11-10",6251.1305932564801,0.17]
["2034-11-13",6251.6362279373197,0.17]
["2034-11-14",6252.1419035173903,0.17]
["2034-11-16",6252.6476199999997,0.17]
["2034-11-17",6253.3316848960949,0.23]
["2034-11-20",6254.0158246316496,0.23]
["2034-11-21",6254.7000392148557,0.23]
["2034-11-22",6255.3843286539004,0.23]
["2034-11-23",6256.0686929569711,0.23]
["2034-11-24",6256.7531321322613,0.23]
["2034-11-27",6257.4376461879601,0.23]
["2034-11-28",6258.1222351322594,0.23]
["2034-11-29",6258.8068989733547,0.23]
["2034-11-30",6259.4916377194386,0.23]
["2034-12-01",6260.1764513787066,0.23]
["2034-12-04",6260.8613399593532,0.23]
["2034-12-05",6261.5463034695749,0.23]
["2034-12-06",6262.2313419175716,0.23]
["2034-12-07",6262.9164553115406,0.23]
["2034-12-08",6263.6016436596819,0.23]
["2034-12-11",6264.2869069701947,0.23]
["2034-12-12",6264.9722452512788,0.23]
["2034-12-13",6265.6576585111397,0.23]
["2034-12-14",6266.3431467579785,0.23]
["2034-12-15",6267.0287099999996,0.23]
["2034-12-18",6268.1483761377767,0.34]
["2034-12-19",6269.2682423148872,0.34]
["2034-12-20",6270.388308567075,0.34]
["2034-12-21",6271.5085749300806,0.34]
["2034-12-22",6272.6290414396608,0.34]
["2034-12-26",6273.7497081315687,0.34]
["2034-12-27",6274.870575041572,0.34]
["2034-12-28",6275.9916422054403,0.34]
["2034-12-29",6277.112909658952,0.34]
["2035-01-02",6278.2343774378896,0.34]
["2035-01-03",6279.3560455780434,0.34]
["2035-01-04",6280.4779141152112,0.34]
["2035-01-05",6281.5999830851952,0.34]
["2035-01-08",6282.722252523803,0.34]
["2035-01-09",6283.8447224668525,0.34]
["2035-01-10",6284.967392950166,0.34]
["2035-01-11",6286.0902640095701,0.34]
["2035-01-12",6287.2133356809009,0.34]
["2035-01-15",6288.3366079999996,0.34]
["2035-01-16",6289.2336609755193,0.3]
["2035-01-17",6290.1308419187517,0.3]
["2035-01-18",6291.0281508479484,0.3]
["2035-01-19",6291.9255877813694,0.3]
["2035-01-22",6292.8231527372727,0.3]
["2035-01-23",6293.7208457339248,0.3]
["2035-01-24",6294.6186667895872,0.3]
["2035-01-25",6295.51661592253,0.3]
["2035-01-26",6296.4146931510249,0.3]
["2035-01-29",6297.3128984933428,0.3]
["2035-01-30",6298.2112319677608,0.3]
["2035-01-31",6299.109693592558,0.3]
["2035-02-01",6300.0082833860142,0.3]
["2035-02-02",6300.9070013664132,0.3]
["2035-02-07",6301.805847552042,0.3]
["2035-02-08",6302.7048219611897,0.3]
["2035-02-09",6303.6039246121472,0.3]
["2035-02-12",6304.5031555232099,0.3]
["2035-02-13",6305.4025147126722,0.3]
["2035-02-14",6306.302002198835,0.3]
["2035-02-15",6307.2016180000001,0.3]
["2035-02-16",6308.6491141112438,0.46]
["2035-02-19",6310.0969424213154,0.46]
["2035-02-20",6311.5451030064569,0.46]
["2035-02-21",6312.9935959429231,0.46]
["2035-02-22",6314.4424213069879,0.46]
["2035-02-23",6315.8915791749441,0.46]
["2035-02-26",6317.3410696231012,0.46]
["2035-02-27",6318.790892727784,0.46]
["2035-02-28",6320.2410485653409,0.46]
["2035-03-01",6321.6915372121293,0.46]
["2035-03-02",6323.1423587445315,0.46]
["2035-03-05",6324.5935132389432,0.46]
["2035-03-06",6326.0450007717791,0.46]
["2035-03-07",6327.4968214194705,0.46]
["2035-03-08",6328.9489752584677,0.46]
["2035-03-09",6330.4014623652383,0.46]
["2035-03-12",6331.8542828162654,0.46]
["2035-03-13",6333.3074366880519,0.46]
["2035-03-14",6334.7609240571182,0.46]
["2035-03-15",6336.2147450000002,0.46]
["2035-03-16",6337.4193501608979,0.4]
["2035-03-19",6338.6241843344869,0.4]
["2035-03-20",6339.8292475643075,0.4]
["2035-03-21",6341.0345398939035,0.4]
["2035-03-22",6342.2400613668333,0.4]
["2035-03-26",6343.4458120266572,0.4]
["2035-03-27",6344.6517919169501,0.4]
["2035-03-28",6345.8580010812884,0.4]
["2035-03-29",6347.0644395632644,0.4]
["2035-03-30",6348.2711074064719,0.4]
["2035-04-02",6349.4780046545166,0.4]
["2035-04-03",6350.6851313510106,0.4]
["2035-04-04",6351.8924875395769,0.4]
["2035-04-05",6353.1000732638449,0.4]
["2035-04-06",6354.3078885674522,0.4]
["2035-04-09",6355.5159334940454,0.4]
["2035-04-10",6356.7242080872802,0.4]
["2035-04-11",6357.9327123908161,0.4]
["2035-04-12",6359.1414464483278,0.4]
["2035-04-13",6360.3504103034929,0.4]
["2035-04-16",6361.559604,0.4]
["2035-04-17",6362.9879043069541,0.45]
["2035-04-18",6364.416525296554,0.45]
["2035-04-19",6365.8454670408009,0.45]
["2035-04-20",6367.2747296117086,0.45]
["2035-04-23",6368.704313081309,0.45]
["2035-04-24",6370.1342175216541,0.45]
["2035-04-25",6371.5644430048051,0.45]
["2035-04-26",6372.9949896028438,0.45]
["2035-04-27",6374.4258573878669,0.45]
["2035-04-30",6375.8570464319882,0.45]
["2035-05-02",6377.2885568073334,0.45]
["2035-05-03",6378.7203885860536,0.45]
["2035-05-04",6380.1525418403053,0.45]
["2035-05-07",6381.5850166422697,0.45]
["2035-05-08",6383.0178130641407,0.45]
["2035-05-09",6384.4509311781267,0.45]
["2035-05-10",6385.8843710564543,0.45]
["2035-05-11",6387.3181327713683,0.45]
["2035-05-14",6388.7522163951244,0.45]
["2035-05-15",6390.1866220000002,0.45]
["2035-05-16",6391.1436435563137,0.33]
["2035-05-17",6392.1008084402501,0.33]
["2035-05-18",6393.0581166732754,0.33]
["2035-05-21",6394.0155682768582,0.33]
["2035-05-22",6394.9731632724688,0.33]
["2035-05-23",6395.9309016815841,0.33]
["2035-05-25",6396.888783525681,0.33]
["2035-05-28",6397.8468088262407,0.33]
["2035-05-29",6398.8049776047483,0.33]
["2035-05-30",6399.7632898826923,0.33]
["2035-05-31",6400.7217456815642,0.33]
["2035-06-01",6401.6803450228563,0.33]
["2035-06-04",6402.6390879280661,0.33]
["2035-06-05",6403.597974418697,0.33]
["2035-06-06",6404.5570045162522,0.33]
["2035-06-07",6405.5161782422365,0.33]
["2035-06-08",6406.4754956181623,0.33]
["2035-06-11",6407.4349566655437,0.33]
["2035-06-12",6408.3945614058957,0.33]
["2035-06-13",6409.3543098607406,0.33]
["2035-06-14",6410.3142020515998,0.33]
["2035-06-15",6411.274238,0.33]
["2035-06-18",6412.2761876564764,0.32869999999999999]
["2035-06-19",6413.2782938969758,0.32869999999999999]
["2035-06-20",6414.2805567459691,0.32869999999999999]
["2035-06-21",6415.2829762279307,0.32869999999999999]
["2035-06-22",6416.2855523673397,0.32869999999999999]
["2035-06-25",6417.2882851886798,0.32869999999999999]
["2035-06-26",6418.2911747164335,0.32869999999999999]
["2035-06-27",6419.2942209750945,0.32869999999999999]
["2035-06-28",6420.2974239891537,0.32869999999999999]
["2035-06-29",6421.300783783111,0.32869999999999999]
["2035-07-02",6422.3043003814655,0.32869999999999999]
["2035-07-03",6423.3079738087245,0.32869999999999999]
["2035-07-04",6424.3118040893969,0.32869999999999999]
["2035-07-05",6425.3157912479955,0.32869999999999999]
["2035-07-06",6426.3199353090367,0.32869999999999999]
["2035-07-09",6427.3242362970404,0.32869999999999999]
["2035-07-10",6428.328694236533,0.32869999999999999]
["2035-07-11",6429.3333091520408,0.32869999999999999]
["2035-07-12",6430.3380810680956,0.32869999999999999]
["2035-07-13",6431.3430100092364,0.32869999999999999]
["2035-07-16",6432.3480959999997,0.32869999999999999]
["2035-07-17",6433.0927577513112,0.255]
["2035-07-18",6433.8375057108187,0.255]
["2035-07-19",6434.5823398885022,0.255]
["2035-07-20",6435.3272602943434,0.255]
["2035-07-23",6436.0722669383231,0.255]
["2035-07-24",6436.8173598304265,0.255]
["2035-07-25",6437.5625389806401,0.255]
["2035-07-26",6438.3078043989462,0.255]
["2035-07-27",6439.0531560953332,0.255]
["2035-07-30",6439.7985940797898,0.255]
["2035-07-31",6440.5441183623061,0.255]
["2035-08-01",6441.289728952871,0.255]
["2035-08-02",6442.0354258614771,0.255]
["2035-08-03",6442.7812090981179,0.255]
["2035-08-06",6443.5270786727879,0.255]
["2035-08-07",6444.2730345954787,0.255]
["2035-08-08",6445.0190768761913,0.255]
["2035-08-09",6445.76520552492,0.255]
["2035-08-10",6446.5114205516657,0.255]
["2035-08-13",6447.2577219664272,0.255]
["2035-08-14",6448.0041097792036,0.255]
["2035-08-15",6448.7505840000003,0.255]
["2035-08-16",6449.3631901088365,0.2092]
["2035-08-17",6449.9758544128608,0.2092]
["2035-08-20",6450.5885769175993,0.2092]
["2035-08-21",6451.2013576285826,0.2092]
["2035-08-22",6451.8141965513387,0.2092]
["2035-08-23",6452.4270936913972,0.2092]
["2035-08-24",6453.0400490542897,0.2092]
["2035-08-27",6453.653062645546,0.2092]
["2035-08-28",6454.2661344706994,0.2092]
["2035-08-29",6454.8792645352814,0.2092]
["2035-08-30",6455.4924528448228,0.2092]
["2035-08-31",6456.1056994048568,0.2092]
["2035-09-03",6456.7190042209204,0.2092]
["2035-09-04",6457.3323672985434,0.2092]
["2035-09-05",6457.9457886432629,0.2092]
["2035-09-06",6458.559268260613,0.2092]
["2035-09-10",6459.1728061561307,0.2092]
["2035-09-11",6459.7864023353495,0.2092]
["2035-09-12",6460.40005680381,0.2092]
["2035-09-13",6461.0137695670455,0.2092]
["2035-09-14",6461.6275406305958,0.2092]
["2035-09-17",6462.2413699999997,0.2092]
["2035-09-18",6462.9209623487022,0.2]
["2035-09-19",6463.6006261657603,0.2]
["2035-09-20",6464.2803614586883,0.2]
["2035-09-21",6464.9601682350058,0.2]
["2035-09-24",6465.6400465022261,0.2]
["2035-09-25",6466.3199962678718,0.2]
["2035-09-26",6467.0000175394571,0.2]
["2035-09-27",6467.680110324507,0.2]
["2035-09-28",6468.3602746305378,0.2]
["2035-10-01",6469.0405104650736,0.2]
["2035-10-02",6469.7208178356359,0.2]
["2035-10-03",6470.4011967497463,0.2]
["2035-10-04",6471.0816472149309,0.2]
["2035-10-05",6471.7621692387129,0.2]
["2035-10-08",6472.4427628286176,0.2]
["2035-10-09",6473.1234279921709,0.2]
["2035-10-10",6473.8041647369009,0.2]
["2035-10-11",6474.4849730703345,0.2]
["2035-10-15",6475.1658530000004,0.2]
[49598,6475.6658012075286,0.17]
[49599,6476.1657880161092,0.17]
[49600,6476.6658134287209,0.17]
[49601,6477.1658774483458,0.17]
[49604,6477.6659800779626,0.17]
[49605,6478.1661213205552,0.17]
[49606,6478.6663011791034,0.17]
[49607,6479.1665196565882,0.17]
[49608,6479.6667767559929,0.17]
[49611,6480.167072480298,0.17]
[49612,6480.6674068324855,0.17]
[49613,6481.1677798155397,0.17]
[49614,6481.6681914324417,0.17]
[49618,6482.1686416861758,0.17]
[49619,6482.6691305797231,0.17]
[49620,6483.1696581160704,0.17]
[49621,6483.6702242981983,0.17]
[49622,6484.1708291290906,0.17]
[49625,6484.6714726117334,0.17]
[49626,6485.1721547491088,0.17]
[49627,6485.6728755442027,0.17]
[49629,6486.1736350000001,0.17]
[49632,6486.8832485445564,0.23]
[49633,6487.592939723696,0.23]
[49634,6488.3027085459125,0.23]
[49635,6489.0125550196972,0.23]
[49636,6489.7224791535491,0.23]
[49639,6490.4324809559639,0.23]
[49640,6491.1425604354381,0.23]
[49641,6491.85271760047,0.23]
[49642,6492.5629524595579,0.23]
[49643,6493.2732650212038,0.23]
[49646,6493.9836552939078,0.23]
[49647,6494.69412328617,0.23]
[49648,6495.4046690064952,0.23]
[49649,6496.1152924633861,0.23]
[49650,6496.8259936653503,0.23]
[49653,6497.5367726208906,0.23]
[49654,6498.2476293385125,0.23]
[49655,6498.9585638267263,0.23]
[49656,6499.6695760940383,0.23]
[49657,6500.3806661489607,0.23]
[49660,6501.0918339999998,0.23]
["","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]
["","",""]

{"sheet":"Projeção VNA","index":5,"n_rows":10110,"n_cols":7,"rows_kept":10110,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["Cenário até:",null,{"$f":"MAX(IF(\"\"<>Cenários!C7:C1000,Cenários!B7:B1000))","v":"2035-12-17"}]
[]
["Data Referência","VNA","IPCA","Data Mês -1","VNA ant","Data Mês","VNA atual"]
[{"$f":"+'Histórico VNA IPCA'!C1","v":"2023-11-07"},{"$f":"VLOOKUP(A5,'Histórico VNA IPCA'!B9:C100000,2,FALSE)","v":4157.9924199999996},{"$f":"VLOOKUP(A5,'Histórico VNA IPCA'!B9:D100000,3,FALSE)","v":0.27},{"$f":"+VLOOKUP(+EOMONTH(+F5,-3)+15,Cenários!$A:$D,2,FALSE)","v":"2023-10-16"},{"$f":"VLOOKUP(D5,Cenários!$B:$D,3,FALSE)","v":4149.9919479999999},{"$f":"+IF(+VLOOKUP(+EOMONTH(+A5,-2)+15,Cenários!$A:$D,2,FALSE)>A5,+VLOOKUP(+EOMONTH(+A5,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5,-1)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"VLOOKUP(F5,Cenários!$B:$D,3,FALSE)","v":4161.0453699999998}]
[{"$f":"IF(A5=\"\",\"\",IF(WORKDAY(+A5,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-08"},{"$f":"IF(A6=\"\",\"\",+IF(+A6=D6,+E6,((+G6/E6)^+((NETWORKDAYS(+D6,A6,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6,F6,Feriados!$A$2:$A$1058)-1))*E6)))","v":4158.4109354413667},{"$f":"IF(A6=\"\",\"\",+IF(+A6=D6,+VLOOKUP(D6,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.26640000000000003},{"$f":"IF(A6=\"\",\"\",+VLOOKUP(+EOMONTH(+F6,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-10-16"},{"$f":"IF(A6=\"\",\"\",VLOOKUP(D6,Cenários!$B:$D,3,FALSE))","v":4149.9919479999999},{"$f":"IF(A6=\"\",\"\",IF(A6=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6,-2)+15,Cenários!$A:$D,2,FALSE)>A6,+VLOOKUP(+EOMONTH(+A6,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-11-16"},{"$f":"IF(A6=\"\",\"\",VLOOKUP(F6,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998}]
[{"$f":"IF(A6=\"\",\"\",IF(WORKDAY(+A6,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-09"},{"$f":"IF(A7=\"\",\"\",+IF(+A7=D7,+E7,((+G7/E7)^+((NETWORKDAYS(+D7,A7,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7,F7,Feriados!$A$2:$A$1058)-1))*E7)))","v":4158.9376888865618},{"$f":"IF(A7=\"\",\"\",+IF(+A7=D7,+VLOOKUP(D7,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.26640000000000003},{"$f":"IF(A7=\"\",\"\",+VLOOKUP(+EOMONTH(+F7,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-10-16"},{"$f":"IF(A7=\"\",\"\",VLOOKUP(D7,Cenários!$B:$D,3,FALSE))","v":4149.9919479999999},{"$f":"IF(A7=\"\",\"\",IF(A7=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7,-2)+15,Cenários!$A:$D,2,FALSE)>A7,+VLOOKUP(+EOMONTH(+A7,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-11-16"},{"$f":"IF(A7=\"\",\"\",VLOOKUP(F7,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998}]
[{"$f":"IF(A7=\"\",\"\",IF(WORKDAY(+A7,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-10"},{"$f":"IF(A8=\"\",\"\",+IF(+A8=D8,+E8,((+G8/E8)^+((NETWORKDAYS(+D8,A8,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8,F8,Feriados!$A$2:$A$1058)-1))*E8)))","v":4159.46450905657},{"$f":"IF(A8=\"\",\"\",+IF(+A8=D8,+VLOOKUP(D8,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.26640000000000003},{"$f":"IF(A8=\"\",\"\",+VLOOKUP(+EOMONTH(+F8,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-10-16"},{"$f":"IF(A8=\"\",\"\",VLOOKUP(D8,Cenários!$B:$D,3,FALSE))","v":4149.9919479999999},{"$f":"IF(A8=\"\",\"\",IF(A8=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8,-2)+15,Cenários!$A:$D,2,FALSE)>A8,+VLOOKUP(+EOMONTH(+A8,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-11-16"},{"$f":"IF(A8=\"\",\"\",VLOOKUP(F8,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998}]
[{"$f":"IF(A8=\"\",\"\",IF(WORKDAY(+A8,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-13"},{"$f":"IF(A9=\"\",\"\",+IF(+A9=D9,+E9,((+G9/E9)^+((NETWORKDAYS(+D9,A9,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9,F9,Feriados!$A$2:$A$1058)-1))*E9)))","v":4159.9913959598434},{"$f":"IF(A9=\"\",\"\",+IF(+A9=D9,+VLOOKUP(D9,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.26640000000000003},{"$f":"IF(A9=\"\",\"\",+VLOOKUP(+EOMONTH(+F9,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-10-16"},{"$f":"IF(A9=\"\",\"\",VLOOKUP(D9,Cenários!$B:$D,3,FALSE))","v":4149.9919479999999},{"$f":"IF(A9=\"\",\"\",IF(A9=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9,-2)+15,Cenários!$A:$D,2,FALSE)>A9,+VLOOKUP(+EOMONTH(+A9,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-11-16"},{"$f":"IF(A9=\"\",\"\",VLOOKUP(F9,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998}]
[{"$f":"IF(A9=\"\",\"\",IF(WORKDAY(+A9,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-14"},{"$f":"IF(A10=\"\",\"\",+IF(+A10=D10,+E10,((+G10/E10)^+((NETWORKDAYS(+D10,A10,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10,F10,Feriados!$A$2:$A$1058)-1))*E10)))","v":4160.5183496048357},{"$f":"IF(A10=\"\",\"\",+IF(+A10=D10,+VLOOKUP(D10,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.26640000000000003},{"$f":"IF(A10=\"\",\"\",+VLOOKUP(+EOMONTH(+F10,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-10-16"},{"$f":"IF(A10=\"\",\"\",VLOOKUP(D10,Cenários!$B:$D,3,FALSE))","v":4149.9919479999999},{"$f":"IF(A10=\"\",\"\",IF(A10=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10,-2)+15,Cenários!$A:$D,2,FALSE)>A10,+VLOOKUP(+EOMONTH(+A10,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-11-16"},{"$f":"IF(A10=\"\",\"\",VLOOKUP(F10,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998}]
[{"$f":"IF(A10=\"\",\"\",IF(WORKDAY(+A10,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-16"},{"$f":"IF(A11=\"\",\"\",+IF(+A11=D11,+E11,((+G11/E11)^+((NETWORKDAYS(+D11,A11,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D11,F11,Feriados!$A$2:$A$1058)-1))*E11)))","v":4161.0453699999998},{"$f":"IF(A11=\"\",\"\",+IF(+A11=D11,+VLOOKUP(D11,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F11,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.26640000000000003},{"$f":"IF(A11=\"\",\"\",+VLOOKUP(+EOMONTH(+F11,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A11=\"\",\"\",VLOOKUP(D11,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A11=\"\",\"\",IF(A11=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A11,-2)+15,Cenários!$A:$D,2,FALSE)>A11,+VLOOKUP(+EOMONTH(+A11,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A11,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A11=\"\",\"\",VLOOKUP(F11,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A11=\"\",\"\",IF(WORKDAY(+A11,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A11,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-17"},{"$f":"IF(A12=\"\",\"\",+IF(+A12=D12,+E12,((+G12/E12)^+((NETWORKDAYS(+D12,A12,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D12,F12,Feriados!$A$2:$A$1058)-1))*E12)))","v":4161.875919212358},{"$f":"IF(A12=\"\",\"\",+IF(+A12=D12,+VLOOKUP(D12,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F12,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A12=\"\",\"\",+VLOOKUP(+EOMONTH(+F12,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A12=\"\",\"\",VLOOKUP(D12,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A12=\"\",\"\",IF(A12=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A12,-2)+15,Cenários!$A:$D,2,FALSE)>A12,+VLOOKUP(+EOMONTH(+A12,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A12,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A12=\"\",\"\",VLOOKUP(F12,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A12=\"\",\"\",IF(WORKDAY(+A12,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A12,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-20"},{"$f":"IF(A13=\"\",\"\",+IF(+A13=D13,+E13,((+G13/E13)^+((NETWORKDAYS(+D13,A13,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D13,F13,Feriados!$A$2:$A$1058)-1))*E13)))","v":4162.7066342032485},{"$f":"IF(A13=\"\",\"\",+IF(+A13=D13,+VLOOKUP(D13,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F13,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A13=\"\",\"\",+VLOOKUP(+EOMONTH(+F13,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A13=\"\",\"\",VLOOKUP(D13,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A13=\"\",\"\",IF(A13=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A13,-2)+15,Cenários!$A:$D,2,FALSE)>A13,+VLOOKUP(+EOMONTH(+A13,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A13,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A13=\"\",\"\",VLOOKUP(F13,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A13=\"\",\"\",IF(WORKDAY(+A13,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A13,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-21"},{"$f":"IF(A14=\"\",\"\",+IF(+A14=D14,+E14,((+G14/E14)^+((NETWORKDAYS(+D14,A14,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D14,F14,Feriados!$A$2:$A$1058)-1))*E14)))","v":4163.5375150057616},{"$f":"IF(A14=\"\",\"\",+IF(+A14=D14,+VLOOKUP(D14,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F14,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A14=\"\",\"\",+VLOOKUP(+EOMONTH(+F14,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A14=\"\",\"\",VLOOKUP(D14,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A14=\"\",\"\",IF(A14=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A14,-2)+15,Cenários!$A:$D,2,FALSE)>A14,+VLOOKUP(+EOMONTH(+A14,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A14,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A14=\"\",\"\",VLOOKUP(F14,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A14=\"\",\"\",IF(WORKDAY(+A14,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A14,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-22"},{"$f":"IF(A15=\"\",\"\",+IF(+A15=D15,+E15,((+G15/E15)^+((NETWORKDAYS(+D15,A15,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D15,F15,Feriados!$A$2:$A$1058)-1))*E15)))","v":4164.3685616529929},{"$f":"IF(A15=\"\",\"\",+IF(+A15=D15,+VLOOKUP(D15,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F15,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A15=\"\",\"\",+VLOOKUP(+EOMONTH(+F15,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A15=\"\",\"\",VLOOKUP(D15,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A15=\"\",\"\",IF(A15=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A15,-2)+15,Cenários!$A:$D,2,FALSE)>A15,+VLOOKUP(+EOMONTH(+A15,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A15,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A15=\"\",\"\",VLOOKUP(F15,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A15=\"\",\"\",IF(WORKDAY(+A15,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A15,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-23"},{"$f":"IF(A16=\"\",\"\",+IF(+A16=D16,+E16,((+G16/E16)^+((NETWORKDAYS(+D16,A16,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D16,F16,Feriados!$A$2:$A$1058)-1))*E16)))","v":4165.1997741780451},{"$f":"IF(A16=\"\",\"\",+IF(+A16=D16,+VLOOKUP(D16,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F16,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A16=\"\",\"\",+VLOOKUP(+EOMONTH(+F16,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A16=\"\",\"\",VLOOKUP(D16,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A16=\"\",\"\",IF(A16=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A16,-2)+15,Cenários!$A:$D,2,FALSE)>A16,+VLOOKUP(+EOMONTH(+A16,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A16,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A16=\"\",\"\",VLOOKUP(F16,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A16=\"\",\"\",IF(WORKDAY(+A16,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A16,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-24"},{"$f":"IF(A17=\"\",\"\",+IF(+A17=D17,+E17,((+G17/E17)^+((NETWORKDAYS(+D17,A17,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D17,F17,Feriados!$A$2:$A$1058)-1))*E17)))","v":4166.0311526140267},{"$f":"IF(A17=\"\",\"\",+IF(+A17=D17,+VLOOKUP(D17,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F17,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A17=\"\",\"\",+VLOOKUP(+EOMONTH(+F17,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A17=\"\",\"\",VLOOKUP(D17,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A17=\"\",\"\",IF(A17=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A17,-2)+15,Cenários!$A:$D,2,FALSE)>A17,+VLOOKUP(+EOMONTH(+A17,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A17,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A17=\"\",\"\",VLOOKUP(F17,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A17=\"\",\"\",IF(WORKDAY(+A17,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A17,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-27"},{"$f":"IF(A18=\"\",\"\",+IF(+A18=D18,+E18,((+G18/E18)^+((NETWORKDAYS(+D18,A18,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D18,F18,Feriados!$A$2:$A$1058)-1))*E18)))","v":4166.8626969940542},{"$f":"IF(A18=\"\",\"\",+IF(+A18=D18,+VLOOKUP(D18,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F18,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A18=\"\",\"\",+VLOOKUP(+EOMONTH(+F18,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A18=\"\",\"\",VLOOKUP(D18,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A18=\"\",\"\",IF(A18=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A18,-2)+15,Cenários!$A:$D,2,FALSE)>A18,+VLOOKUP(+EOMONTH(+A18,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A18,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A18=\"\",\"\",VLOOKUP(F18,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A18=\"\",\"\",IF(WORKDAY(+A18,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A18,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-28"},{"$f":"IF(A19=\"\",\"\",+IF(+A19=D19,+E19,((+G19/E19)^+((NETWORKDAYS(+D19,A19,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D19,F19,Feriados!$A$2:$A$1058)-1))*E19)))","v":4167.6944073512514},{"$f":"IF(A19=\"\",\"\",+IF(+A19=D19,+VLOOKUP(D19,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F19,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A19=\"\",\"\",+VLOOKUP(+EOMONTH(+F19,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A19=\"\",\"\",VLOOKUP(D19,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A19=\"\",\"\",IF(A19=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A19,-2)+15,Cenários!$A:$D,2,FALSE)>A19,+VLOOKUP(+EOMONTH(+A19,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A19,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A19=\"\",\"\",VLOOKUP(F19,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A19=\"\",\"\",IF(WORKDAY(+A19,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A19,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-29"},{"$f":"IF(A20=\"\",\"\",+IF(+A20=D20,+E20,((+G20/E20)^+((NETWORKDAYS(+D20,A20,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D20,F20,Feriados!$A$2:$A$1058)-1))*E20)))","v":4168.5262837187456},{"$f":"IF(A20=\"\",\"\",+IF(+A20=D20,+VLOOKUP(D20,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F20,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A20=\"\",\"\",+VLOOKUP(+EOMONTH(+F20,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A20=\"\",\"\",VLOOKUP(D20,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A20=\"\",\"\",IF(A20=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A20,-2)+15,Cenários!$A:$D,2,FALSE)>A20,+VLOOKUP(+EOMONTH(+A20,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A20,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A20=\"\",\"\",VLOOKUP(F20,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A20=\"\",\"\",IF(WORKDAY(+A20,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A20,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-11-30"},{"$f":"IF(A21=\"\",\"\",+IF(+A21=D21,+E21,((+G21/E21)^+((NETWORKDAYS(+D21,A21,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D21,F21,Feriados!$A$2:$A$1058)-1))*E21)))","v":4169.3583261296744},{"$f":"IF(A21=\"\",\"\",+IF(+A21=D21,+VLOOKUP(D21,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F21,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A21=\"\",\"\",+VLOOKUP(+EOMONTH(+F21,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A21=\"\",\"\",VLOOKUP(D21,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A21=\"\",\"\",IF(A21=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A21,-2)+15,Cenários!$A:$D,2,FALSE)>A21,+VLOOKUP(+EOMONTH(+A21,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A21,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A21=\"\",\"\",VLOOKUP(F21,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A21=\"\",\"\",IF(WORKDAY(+A21,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A21,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-01"},{"$f":"IF(A22=\"\",\"\",+IF(+A22=D22,+E22,((+G22/E22)^+((NETWORKDAYS(+D22,A22,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D22,F22,Feriados!$A$2:$A$1058)-1))*E22)))","v":4170.1905346171798},{"$f":"IF(A22=\"\",\"\",+IF(+A22=D22,+VLOOKUP(D22,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F22,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A22=\"\",\"\",+VLOOKUP(+EOMONTH(+F22,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A22=\"\",\"\",VLOOKUP(D22,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A22=\"\",\"\",IF(A22=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A22,-2)+15,Cenários!$A:$D,2,FALSE)>A22,+VLOOKUP(+EOMONTH(+A22,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A22,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A22=\"\",\"\",VLOOKUP(F22,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A22=\"\",\"\",IF(WORKDAY(+A22,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A22,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-04"},{"$f":"IF(A23=\"\",\"\",+IF(+A23=D23,+E23,((+G23/E23)^+((NETWORKDAYS(+D23,A23,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D23,F23,Feriados!$A$2:$A$1058)-1))*E23)))","v":4171.02290921441},{"$f":"IF(A23=\"\",\"\",+IF(+A23=D23,+VLOOKUP(D23,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F23,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A23=\"\",\"\",+VLOOKUP(+EOMONTH(+F23,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A23=\"\",\"\",VLOOKUP(D23,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A23=\"\",\"\",IF(A23=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A23,-2)+15,Cenários!$A:$D,2,FALSE)>A23,+VLOOKUP(+EOMONTH(+A23,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A23,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A23=\"\",\"\",VLOOKUP(F23,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A23=\"\",\"\",IF(WORKDAY(+A23,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A23,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-05"},{"$f":"IF(A24=\"\",\"\",+IF(+A24=D24,+E24,((+G24/E24)^+((NETWORKDAYS(+D24,A24,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D24,F24,Feriados!$A$2:$A$1058)-1))*E24)))","v":4171.8554499545216},{"$f":"IF(A24=\"\",\"\",+IF(+A24=D24,+VLOOKUP(D24,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F24,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A24=\"\",\"\",+VLOOKUP(+EOMONTH(+F24,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A24=\"\",\"\",VLOOKUP(D24,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A24=\"\",\"\",IF(A24=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A24,-2)+15,Cenários!$A:$D,2,FALSE)>A24,+VLOOKUP(+EOMONTH(+A24,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A24,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A24=\"\",\"\",VLOOKUP(F24,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A24=\"\",\"\",IF(WORKDAY(+A24,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A24,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-06"},{"$f":"IF(A25=\"\",\"\",+IF(+A25=D25,+E25,((+G25/E25)^+((NETWORKDAYS(+D25,A25,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D25,F25,Feriados!$A$2:$A$1058)-1))*E25)))","v":4172.6881568706767},{"$f":"IF(A25=\"\",\"\",+IF(+A25=D25,+VLOOKUP(D25,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F25,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A25=\"\",\"\",+VLOOKUP(+EOMONTH(+F25,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A25=\"\",\"\",VLOOKUP(D25,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A25=\"\",\"\",IF(A25=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A25,-2)+15,Cenários!$A:$D,2,FALSE)>A25,+VLOOKUP(+EOMONTH(+A25,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A25,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A25=\"\",\"\",VLOOKUP(F25,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A25=\"\",\"\",IF(WORKDAY(+A25,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A25,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-07"},{"$f":"IF(A26=\"\",\"\",+IF(+A26=D26,+E26,((+G26/E26)^+((NETWORKDAYS(+D26,A26,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D26,F26,Feriados!$A$2:$A$1058)-1))*E26)))","v":4173.5210299960445},{"$f":"IF(A26=\"\",\"\",+IF(+A26=D26,+VLOOKUP(D26,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F26,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A26=\"\",\"\",+VLOOKUP(+EOMONTH(+F26,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A26=\"\",\"\",VLOOKUP(D26,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A26=\"\",\"\",IF(A26=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A26,-2)+15,Cenários!$A:$D,2,FALSE)>A26,+VLOOKUP(+EOMONTH(+A26,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A26,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A26=\"\",\"\",VLOOKUP(F26,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A26=\"\",\"\",IF(WORKDAY(+A26,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A26,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-08"},{"$f":"IF(A27=\"\",\"\",+IF(+A27=D27,+E27,((+G27/E27)^+((NETWORKDAYS(+D27,A27,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D27,F27,Feriados!$A$2:$A$1058)-1))*E27)))","v":4174.3540693637988},{"$f":"IF(A27=\"\",\"\",+IF(+A27=D27,+VLOOKUP(D27,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F27,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A27=\"\",\"\",+VLOOKUP(+EOMONTH(+F27,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A27=\"\",\"\",VLOOKUP(D27,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A27=\"\",\"\",IF(A27=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A27,-2)+15,Cenários!$A:$D,2,FALSE)>A27,+VLOOKUP(+EOMONTH(+A27,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A27,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A27=\"\",\"\",VLOOKUP(F27,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A27=\"\",\"\",IF(WORKDAY(+A27,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A27,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-11"},{"$f":"IF(A28=\"\",\"\",+IF(+A28=D28,+E28,((+G28/E28)^+((NETWORKDAYS(+D28,A28,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D28,F28,Feriados!$A$2:$A$1058)-1))*E28)))","v":4175.1872750071243},{"$f":"IF(A28=\"\",\"\",+IF(+A28=D28,+VLOOKUP(D28,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F28,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A28=\"\",\"\",+VLOOKUP(+EOMONTH(+F28,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A28=\"\",\"\",VLOOKUP(D28,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A28=\"\",\"\",IF(A28=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A28,-2)+15,Cenários!$A:$D,2,FALSE)>A28,+VLOOKUP(+EOMONTH(+A28,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A28,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A28=\"\",\"\",VLOOKUP(F28,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A28=\"\",\"\",IF(WORKDAY(+A28,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A28,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-12"},{"$f":"IF(A29=\"\",\"\",+IF(+A29=D29,+E29,((+G29/E29)^+((NETWORKDAYS(+D29,A29,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D29,F29,Feriados!$A$2:$A$1058)-1))*E29)))","v":4176.0206469592085},{"$f":"IF(A29=\"\",\"\",+IF(+A29=D29,+VLOOKUP(D29,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F29,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A29=\"\",\"\",+VLOOKUP(+EOMONTH(+F29,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A29=\"\",\"\",VLOOKUP(D29,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A29=\"\",\"\",IF(A29=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A29,-2)+15,Cenários!$A:$D,2,FALSE)>A29,+VLOOKUP(+EOMONTH(+A29,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A29,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A29=\"\",\"\",VLOOKUP(F29,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A29=\"\",\"\",IF(WORKDAY(+A29,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A29,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-13"},{"$f":"IF(A30=\"\",\"\",+IF(+A30=D30,+E30,((+G30/E30)^+((NETWORKDAYS(+D30,A30,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D30,F30,Feriados!$A$2:$A$1058)-1))*E30)))","v":4176.8541852532462},{"$f":"IF(A30=\"\",\"\",+IF(+A30=D30,+VLOOKUP(D30,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F30,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A30=\"\",\"\",+VLOOKUP(+EOMONTH(+F30,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A30=\"\",\"\",VLOOKUP(D30,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A30=\"\",\"\",IF(A30=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A30,-2)+15,Cenários!$A:$D,2,FALSE)>A30,+VLOOKUP(+EOMONTH(+A30,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A30,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A30=\"\",\"\",VLOOKUP(F30,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A30=\"\",\"\",IF(WORKDAY(+A30,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A30,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-14"},{"$f":"IF(A31=\"\",\"\",+IF(+A31=D31,+E31,((+G31/E31)^+((NETWORKDAYS(+D31,A31,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D31,F31,Feriados!$A$2:$A$1058)-1))*E31)))","v":4177.6878899224403},{"$f":"IF(A31=\"\",\"\",+IF(+A31=D31,+VLOOKUP(D31,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F31,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A31=\"\",\"\",+VLOOKUP(+EOMONTH(+F31,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-11-16"},{"$f":"IF(A31=\"\",\"\",VLOOKUP(D31,Cenários!$B:$D,3,FALSE))","v":4161.0453699999998},{"$f":"IF(A31=\"\",\"\",IF(A31=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A31,-2)+15,Cenários!$A:$D,2,FALSE)>A31,+VLOOKUP(+EOMONTH(+A31,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A31,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2023-12-15"},{"$f":"IF(A31=\"\",\"\",VLOOKUP(F31,Cenários!$B:$D,3,FALSE))","v":4178.521761}]
[{"$f":"IF(A31=\"\",\"\",IF(WORKDAY(+A31,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A31,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-15"},{"$f":"IF(A32=\"\",\"\",+IF(+A32=D32,+E32,((+G32/E32)^+((NETWORKDAYS(+D32,A32,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D32,F32,Feriados!$A$2:$A$1058)-1))*E32)))","v":4178.521761},{"$f":"IF(A32=\"\",\"\",+IF(+A32=D32,+VLOOKUP(D32,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F32,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A32=\"\",\"\",+VLOOKUP(+EOMONTH(+F32,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A32=\"\",\"\",VLOOKUP(D32,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A32=\"\",\"\",IF(A32=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A32,-2)+15,Cenários!$A:$D,2,FALSE)>A32,+VLOOKUP(+EOMONTH(+A32,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A32,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A32=\"\",\"\",VLOOKUP(F32,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A32=\"\",\"\",IF(WORKDAY(+A32,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A32,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-18"},{"$f":"IF(A33=\"\",\"\",+IF(+A33=D33,+E33,((+G33/E33)^+((NETWORKDAYS(+D33,A33,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D33,F33,Feriados!$A$2:$A$1058)-1))*E33)))","v":4179.3778770971085},{"$f":"IF(A33=\"\",\"\",+IF(+A33=D33,+VLOOKUP(D33,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F33,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A33=\"\",\"\",+VLOOKUP(+EOMONTH(+F33,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A33=\"\",\"\",VLOOKUP(D33,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A33=\"\",\"\",IF(A33=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A33,-2)+15,Cenários!$A:$D,2,FALSE)>A33,+VLOOKUP(+EOMONTH(+A33,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A33,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A33=\"\",\"\",VLOOKUP(F33,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A33=\"\",\"\",IF(WORKDAY(+A33,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A33,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-19"},{"$f":"IF(A34=\"\",\"\",+IF(+A34=D34,+E34,((+G34/E34)^+((NETWORKDAYS(+D34,A34,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D34,F34,Feriados!$A$2:$A$1058)-1))*E34)))","v":4180.2341685994952},{"$f":"IF(A34=\"\",\"\",+IF(+A34=D34,+VLOOKUP(D34,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F34,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A34=\"\",\"\",+VLOOKUP(+EOMONTH(+F34,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A34=\"\",\"\",VLOOKUP(D34,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A34=\"\",\"\",IF(A34=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A34,-2)+15,Cenários!$A:$D,2,FALSE)>A34,+VLOOKUP(+EOMONTH(+A34,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A34,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A34=\"\",\"\",VLOOKUP(F34,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A34=\"\",\"\",IF(WORKDAY(+A34,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A34,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-20"},{"$f":"IF(A35=\"\",\"\",+IF(+A35=D35,+E35,((+G35/E35)^+((NETWORKDAYS(+D35,A35,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D35,F35,Feriados!$A$2:$A$1058)-1))*E35)))","v":4181.090635543098},{"$f":"IF(A35=\"\",\"\",+IF(+A35=D35,+VLOOKUP(D35,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F35,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A35=\"\",\"\",+VLOOKUP(+EOMONTH(+F35,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A35=\"\",\"\",VLOOKUP(D35,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A35=\"\",\"\",IF(A35=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A35,-2)+15,Cenários!$A:$D,2,FALSE)>A35,+VLOOKUP(+EOMONTH(+A35,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A35,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A35=\"\",\"\",VLOOKUP(F35,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A35=\"\",\"\",IF(WORKDAY(+A35,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A35,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-21"},{"$f":"IF(A36=\"\",\"\",+IF(+A36=D36,+E36,((+G36/E36)^+((NETWORKDAYS(+D36,A36,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D36,F36,Feriados!$A$2:$A$1058)-1))*E36)))","v":4181.9472779638618},{"$f":"IF(A36=\"\",\"\",+IF(+A36=D36,+VLOOKUP(D36,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F36,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A36=\"\",\"\",+VLOOKUP(+EOMONTH(+F36,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A36=\"\",\"\",VLOOKUP(D36,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A36=\"\",\"\",IF(A36=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A36,-2)+15,Cenários!$A:$D,2,FALSE)>A36,+VLOOKUP(+EOMONTH(+A36,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A36,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A36=\"\",\"\",VLOOKUP(F36,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A36=\"\",\"\",IF(WORKDAY(+A36,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A36,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-22"},{"$f":"IF(A37=\"\",\"\",+IF(+A37=D37,+E37,((+G37/E37)^+((NETWORKDAYS(+D37,A37,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D37,F37,Feriados!$A$2:$A$1058)-1))*E37)))","v":4182.8040958977381},{"$f":"IF(A37=\"\",\"\",+IF(+A37=D37,+VLOOKUP(D37,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F37,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A37=\"\",\"\",+VLOOKUP(+EOMONTH(+F37,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A37=\"\",\"\",VLOOKUP(D37,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A37=\"\",\"\",IF(A37=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A37,-2)+15,Cenários!$A:$D,2,FALSE)>A37,+VLOOKUP(+EOMONTH(+A37,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A37,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A37=\"\",\"\",VLOOKUP(F37,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A37=\"\",\"\",IF(WORKDAY(+A37,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A37,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-26"},{"$f":"IF(A38=\"\",\"\",+IF(+A38=D38,+E38,((+G38/E38)^+((NETWORKDAYS(+D38,A38,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D38,F38,Feriados!$A$2:$A$1058)-1))*E38)))","v":4183.661089380691},{"$f":"IF(A38=\"\",\"\",+IF(+A38=D38,+VLOOKUP(D38,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F38,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A38=\"\",\"\",+VLOOKUP(+EOMONTH(+F38,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A38=\"\",\"\",VLOOKUP(D38,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A38=\"\",\"\",IF(A38=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A38,-2)+15,Cenários!$A:$D,2,FALSE)>A38,+VLOOKUP(+EOMONTH(+A38,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A38,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A38=\"\",\"\",VLOOKUP(F38,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A38=\"\",\"\",IF(WORKDAY(+A38,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A38,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-27"},{"$f":"IF(A39=\"\",\"\",+IF(+A39=D39,+E39,((+G39/E39)^+((NETWORKDAYS(+D39,A39,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D39,F39,Feriados!$A$2:$A$1058)-1))*E39)))","v":4184.5182584486838},{"$f":"IF(A39=\"\",\"\",+IF(+A39=D39,+VLOOKUP(D39,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F39,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A39=\"\",\"\",+VLOOKUP(+EOMONTH(+F39,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A39=\"\",\"\",VLOOKUP(D39,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A39=\"\",\"\",IF(A39=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A39,-2)+15,Cenários!$A:$D,2,FALSE)>A39,+VLOOKUP(+EOMONTH(+A39,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A39,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A39=\"\",\"\",VLOOKUP(F39,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A39=\"\",\"\",IF(WORKDAY(+A39,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A39,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-28"},{"$f":"IF(A40=\"\",\"\",+IF(+A40=D40,+E40,((+G40/E40)^+((NETWORKDAYS(+D40,A40,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D40,F40,Feriados!$A$2:$A$1058)-1))*E40)))","v":4185.3756031376925},{"$f":"IF(A40=\"\",\"\",+IF(+A40=D40,+VLOOKUP(D40,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F40,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A40=\"\",\"\",+VLOOKUP(+EOMONTH(+F40,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A40=\"\",\"\",VLOOKUP(D40,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A40=\"\",\"\",IF(A40=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A40,-2)+15,Cenários!$A:$D,2,FALSE)>A40,+VLOOKUP(+EOMONTH(+A40,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A40,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A40=\"\",\"\",VLOOKUP(F40,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A40=\"\",\"\",IF(WORKDAY(+A40,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A40,1,Feriados!$A$2:$A$1071),\"\"))","v":"2023-12-29"},{"$f":"IF(A41=\"\",\"\",+IF(+A41=D41,+E41,((+G41/E41)^+((NETWORKDAYS(+D41,A41,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D41,F41,Feriados!$A$2:$A$1058)-1))*E41)))","v":4186.2331234837002},{"$f":"IF(A41=\"\",\"\",+IF(+A41=D41,+VLOOKUP(D41,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F41,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A41=\"\",\"\",+VLOOKUP(+EOMONTH(+F41,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A41=\"\",\"\",VLOOKUP(D41,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A41=\"\",\"\",IF(A41=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A41,-2)+15,Cenários!$A:$D,2,FALSE)>A41,+VLOOKUP(+EOMONTH(+A41,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A41,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A41=\"\",\"\",VLOOKUP(F41,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A41=\"\",\"\",IF(WORKDAY(+A41,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A41,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-02"},{"$f":"IF(A42=\"\",\"\",+IF(+A42=D42,+E42,((+G42/E42)^+((NETWORKDAYS(+D42,A42,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D42,F42,Feriados!$A$2:$A$1058)-1))*E42)))","v":4187.0908195226939},{"$f":"IF(A42=\"\",\"\",+IF(+A42=D42,+VLOOKUP(D42,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F42,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A42=\"\",\"\",+VLOOKUP(+EOMONTH(+F42,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A42=\"\",\"\",VLOOKUP(D42,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A42=\"\",\"\",IF(A42=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A42,-2)+15,Cenários!$A:$D,2,FALSE)>A42,+VLOOKUP(+EOMONTH(+A42,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A42,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A42=\"\",\"\",VLOOKUP(F42,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A42=\"\",\"\",IF(WORKDAY(+A42,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A42,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-03"},{"$f":"IF(A43=\"\",\"\",+IF(+A43=D43,+E43,((+G43/E43)^+((NETWORKDAYS(+D43,A43,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D43,F43,Feriados!$A$2:$A$1058)-1))*E43)))","v":4187.9486912906732},{"$f":"IF(A43=\"\",\"\",+IF(+A43=D43,+VLOOKUP(D43,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F43,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A43=\"\",\"\",+VLOOKUP(+EOMONTH(+F43,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A43=\"\",\"\",VLOOKUP(D43,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A43=\"\",\"\",IF(A43=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A43,-2)+15,Cenários!$A:$D,2,FALSE)>A43,+VLOOKUP(+EOMONTH(+A43,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A43,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A43=\"\",\"\",VLOOKUP(F43,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A43=\"\",\"\",IF(WORKDAY(+A43,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A43,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-04"},{"$f":"IF(A44=\"\",\"\",+IF(+A44=D44,+E44,((+G44/E44)^+((NETWORKDAYS(+D44,A44,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D44,F44,Feriados!$A$2:$A$1058)-1))*E44)))","v":4188.8067388236414},{"$f":"IF(A44=\"\",\"\",+IF(+A44=D44,+VLOOKUP(D44,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F44,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A44=\"\",\"\",+VLOOKUP(+EOMONTH(+F44,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A44=\"\",\"\",VLOOKUP(D44,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A44=\"\",\"\",IF(A44=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A44,-2)+15,Cenários!$A:$D,2,FALSE)>A44,+VLOOKUP(+EOMONTH(+A44,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A44,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A44=\"\",\"\",VLOOKUP(F44,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A44=\"\",\"\",IF(WORKDAY(+A44,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A44,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-05"},{"$f":"IF(A45=\"\",\"\",+IF(+A45=D45,+E45,((+G45/E45)^+((NETWORKDAYS(+D45,A45,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D45,F45,Feriados!$A$2:$A$1058)-1))*E45)))","v":4189.664962157608},{"$f":"IF(A45=\"\",\"\",+IF(+A45=D45,+VLOOKUP(D45,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F45,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A45=\"\",\"\",+VLOOKUP(+EOMONTH(+F45,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A45=\"\",\"\",VLOOKUP(D45,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A45=\"\",\"\",IF(A45=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A45,-2)+15,Cenários!$A:$D,2,FALSE)>A45,+VLOOKUP(+EOMONTH(+A45,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A45,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A45=\"\",\"\",VLOOKUP(F45,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A45=\"\",\"\",IF(WORKDAY(+A45,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A45,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-08"},{"$f":"IF(A46=\"\",\"\",+IF(+A46=D46,+E46,((+G46/E46)^+((NETWORKDAYS(+D46,A46,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D46,F46,Feriados!$A$2:$A$1058)-1))*E46)))","v":4190.5233613285955},{"$f":"IF(A46=\"\",\"\",+IF(+A46=D46,+VLOOKUP(D46,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F46,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A46=\"\",\"\",+VLOOKUP(+EOMONTH(+F46,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A46=\"\",\"\",VLOOKUP(D46,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A46=\"\",\"\",IF(A46=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A46,-2)+15,Cenários!$A:$D,2,FALSE)>A46,+VLOOKUP(+EOMONTH(+A46,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A46,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A46=\"\",\"\",VLOOKUP(F46,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A46=\"\",\"\",IF(WORKDAY(+A46,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A46,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-09"},{"$f":"IF(A47=\"\",\"\",+IF(+A47=D47,+E47,((+G47/E47)^+((NETWORKDAYS(+D47,A47,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D47,F47,Feriados!$A$2:$A$1058)-1))*E47)))","v":4191.3819363726279},{"$f":"IF(A47=\"\",\"\",+IF(+A47=D47,+VLOOKUP(D47,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F47,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A47=\"\",\"\",+VLOOKUP(+EOMONTH(+F47,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A47=\"\",\"\",VLOOKUP(D47,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A47=\"\",\"\",IF(A47=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A47,-2)+15,Cenários!$A:$D,2,FALSE)>A47,+VLOOKUP(+EOMONTH(+A47,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A47,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A47=\"\",\"\",VLOOKUP(F47,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A47=\"\",\"\",IF(WORKDAY(+A47,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A47,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-10"},{"$f":"IF(A48=\"\",\"\",+IF(+A48=D48,+E48,((+G48/E48)^+((NETWORKDAYS(+D48,A48,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D48,F48,Feriados!$A$2:$A$1058)-1))*E48)))","v":4192.2406873257405},{"$f":"IF(A48=\"\",\"\",+IF(+A48=D48,+VLOOKUP(D48,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F48,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A48=\"\",\"\",+VLOOKUP(+EOMONTH(+F48,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A48=\"\",\"\",VLOOKUP(D48,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A48=\"\",\"\",IF(A48=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A48,-2)+15,Cenários!$A:$D,2,FALSE)>A48,+VLOOKUP(+EOMONTH(+A48,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A48,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A48=\"\",\"\",VLOOKUP(F48,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A48=\"\",\"\",IF(WORKDAY(+A48,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A48,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-11"},{"$f":"IF(A49=\"\",\"\",+IF(+A49=D49,+E49,((+G49/E49)^+((NETWORKDAYS(+D49,A49,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D49,F49,Feriados!$A$2:$A$1058)-1))*E49)))","v":4193.0996142239728},{"$f":"IF(A49=\"\",\"\",+IF(+A49=D49,+VLOOKUP(D49,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F49,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A49=\"\",\"\",+VLOOKUP(+EOMONTH(+F49,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A49=\"\",\"\",VLOOKUP(D49,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A49=\"\",\"\",IF(A49=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A49,-2)+15,Cenários!$A:$D,2,FALSE)>A49,+VLOOKUP(+EOMONTH(+A49,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A49,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A49=\"\",\"\",VLOOKUP(F49,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A49=\"\",\"\",IF(WORKDAY(+A49,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A49,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-12"},{"$f":"IF(A50=\"\",\"\",+IF(+A50=D50,+E50,((+G50/E50)^+((NETWORKDAYS(+D50,A50,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D50,F50,Feriados!$A$2:$A$1058)-1))*E50)))","v":4193.9587171033736},{"$f":"IF(A50=\"\",\"\",+IF(+A50=D50,+VLOOKUP(D50,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F50,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A50=\"\",\"\",+VLOOKUP(+EOMONTH(+F50,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2023-12-15"},{"$f":"IF(A50=\"\",\"\",VLOOKUP(D50,Cenários!$B:$D,3,FALSE))","v":4178.521761},{"$f":"IF(A50=\"\",\"\",IF(A50=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A50,-2)+15,Cenários!$A:$D,2,FALSE)>A50,+VLOOKUP(+EOMONTH(+A50,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A50,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-01-15"},{"$f":"IF(A50=\"\",\"\",VLOOKUP(F50,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998}]
[{"$f":"IF(A50=\"\",\"\",IF(WORKDAY(+A50,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A50,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-15"},{"$f":"IF(A51=\"\",\"\",+IF(+A51=D51,+E51,((+G51/E51)^+((NETWORKDAYS(+D51,A51,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D51,F51,Feriados!$A$2:$A$1058)-1))*E51)))","v":4194.8179959999998},{"$f":"IF(A51=\"\",\"\",+IF(+A51=D51,+VLOOKUP(D51,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F51,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.39},{"$f":"IF(A51=\"\",\"\",+VLOOKUP(+EOMONTH(+F51,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A51=\"\",\"\",VLOOKUP(D51,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A51=\"\",\"\",IF(A51=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A51,-2)+15,Cenários!$A:$D,2,FALSE)>A51,+VLOOKUP(+EOMONTH(+A51,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A51,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A51=\"\",\"\",VLOOKUP(F51,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A51=\"\",\"\",IF(WORKDAY(+A51,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A51,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-16"},{"$f":"IF(A52=\"\",\"\",+IF(+A52=D52,+E52,((+G52/E52)^+((NETWORKDAYS(+D52,A52,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D52,F52,Feriados!$A$2:$A$1058)-1))*E52)))","v":4195.4084337648446},{"$f":"IF(A52=\"\",\"\",+IF(+A52=D52,+VLOOKUP(D52,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F52,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A52=\"\",\"\",+VLOOKUP(+EOMONTH(+F52,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A52=\"\",\"\",VLOOKUP(D52,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A52=\"\",\"\",IF(A52=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A52,-2)+15,Cenários!$A:$D,2,FALSE)>A52,+VLOOKUP(+EOMONTH(+A52,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A52,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A52=\"\",\"\",VLOOKUP(F52,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A52=\"\",\"\",IF(WORKDAY(+A52,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A52,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-17"},{"$f":"IF(A53=\"\",\"\",+IF(+A53=D53,+E53,((+G53/E53)^+((NETWORKDAYS(+D53,A53,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D53,F53,Feriados!$A$2:$A$1058)-1))*E53)))","v":4195.9989546362149},{"$f":"IF(A53=\"\",\"\",+IF(+A53=D53,+VLOOKUP(D53,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F53,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A53=\"\",\"\",+VLOOKUP(+EOMONTH(+F53,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A53=\"\",\"\",VLOOKUP(D53,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A53=\"\",\"\",IF(A53=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A53,-2)+15,Cenários!$A:$D,2,FALSE)>A53,+VLOOKUP(+EOMONTH(+A53,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A53,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A53=\"\",\"\",VLOOKUP(F53,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A53=\"\",\"\",IF(WORKDAY(+A53,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A53,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-18"},{"$f":"IF(A54=\"\",\"\",+IF(+A54=D54,+E54,((+G54/E54)^+((NETWORKDAYS(+D54,A54,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D54,F54,Feriados!$A$2:$A$1058)-1))*E54)))","v":4196.5895586258112},{"$f":"IF(A54=\"\",\"\",+IF(+A54=D54,+VLOOKUP(D54,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F54,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A54=\"\",\"\",+VLOOKUP(+EOMONTH(+F54,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A54=\"\",\"\",VLOOKUP(D54,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A54=\"\",\"\",IF(A54=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A54,-2)+15,Cenários!$A:$D,2,FALSE)>A54,+VLOOKUP(+EOMONTH(+A54,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A54,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A54=\"\",\"\",VLOOKUP(F54,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A54=\"\",\"\",IF(WORKDAY(+A54,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A54,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-19"},{"$f":"IF(A55=\"\",\"\",+IF(+A55=D55,+E55,((+G55/E55)^+((NETWORKDAYS(+D55,A55,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D55,F55,Feriados!$A$2:$A$1058)-1))*E55)))","v":4197.1802457453296},{"$f":"IF(A55=\"\",\"\",+IF(+A55=D55,+VLOOKUP(D55,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F55,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A55=\"\",\"\",+VLOOKUP(+EOMONTH(+F55,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A55=\"\",\"\",VLOOKUP(D55,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A55=\"\",\"\",IF(A55=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A55,-2)+15,Cenários!$A:$D,2,FALSE)>A55,+VLOOKUP(+EOMONTH(+A55,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A55,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A55=\"\",\"\",VLOOKUP(F55,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A55=\"\",\"\",IF(WORKDAY(+A55,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A55,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-22"},{"$f":"IF(A56=\"\",\"\",+IF(+A56=D56,+E56,((+G56/E56)^+((NETWORKDAYS(+D56,A56,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D56,F56,Feriados!$A$2:$A$1058)-1))*E56)))","v":4197.7710160064726},{"$f":"IF(A56=\"\",\"\",+IF(+A56=D56,+VLOOKUP(D56,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F56,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A56=\"\",\"\",+VLOOKUP(+EOMONTH(+F56,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A56=\"\",\"\",VLOOKUP(D56,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A56=\"\",\"\",IF(A56=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A56,-2)+15,Cenários!$A:$D,2,FALSE)>A56,+VLOOKUP(+EOMONTH(+A56,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A56,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A56=\"\",\"\",VLOOKUP(F56,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A56=\"\",\"\",IF(WORKDAY(+A56,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A56,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-23"},{"$f":"IF(A57=\"\",\"\",+IF(+A57=D57,+E57,((+G57/E57)^+((NETWORKDAYS(+D57,A57,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D57,F57,Feriados!$A$2:$A$1058)-1))*E57)))","v":4198.3618694209435},{"$f":"IF(A57=\"\",\"\",+IF(+A57=D57,+VLOOKUP(D57,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F57,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A57=\"\",\"\",+VLOOKUP(+EOMONTH(+F57,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A57=\"\",\"\",VLOOKUP(D57,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A57=\"\",\"\",IF(A57=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A57,-2)+15,Cenários!$A:$D,2,FALSE)>A57,+VLOOKUP(+EOMONTH(+A57,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A57,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A57=\"\",\"\",VLOOKUP(F57,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A57=\"\",\"\",IF(WORKDAY(+A57,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A57,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-24"},{"$f":"IF(A58=\"\",\"\",+IF(+A58=D58,+E58,((+G58/E58)^+((NETWORKDAYS(+D58,A58,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D58,F58,Feriados!$A$2:$A$1058)-1))*E58)))","v":4198.9528060004459},{"$f":"IF(A58=\"\",\"\",+IF(+A58=D58,+VLOOKUP(D58,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F58,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A58=\"\",\"\",+VLOOKUP(+EOMONTH(+F58,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A58=\"\",\"\",VLOOKUP(D58,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A58=\"\",\"\",IF(A58=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A58,-2)+15,Cenários!$A:$D,2,FALSE)>A58,+VLOOKUP(+EOMONTH(+A58,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A58,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A58=\"\",\"\",VLOOKUP(F58,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A58=\"\",\"\",IF(WORKDAY(+A58,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A58,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-25"},{"$f":"IF(A59=\"\",\"\",+IF(+A59=D59,+E59,((+G59/E59)^+((NETWORKDAYS(+D59,A59,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D59,F59,Feriados!$A$2:$A$1058)-1))*E59)))","v":4199.5438257566839},{"$f":"IF(A59=\"\",\"\",+IF(+A59=D59,+VLOOKUP(D59,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F59,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A59=\"\",\"\",+VLOOKUP(+EOMONTH(+F59,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A59=\"\",\"\",VLOOKUP(D59,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A59=\"\",\"\",IF(A59=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A59,-2)+15,Cenários!$A:$D,2,FALSE)>A59,+VLOOKUP(+EOMONTH(+A59,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A59,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A59=\"\",\"\",VLOOKUP(F59,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A59=\"\",\"\",IF(WORKDAY(+A59,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A59,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-26"},{"$f":"IF(A60=\"\",\"\",+IF(+A60=D60,+E60,((+G60/E60)^+((NETWORKDAYS(+D60,A60,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D60,F60,Feriados!$A$2:$A$1058)-1))*E60)))","v":4200.1349287013672},{"$f":"IF(A60=\"\",\"\",+IF(+A60=D60,+VLOOKUP(D60,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F60,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A60=\"\",\"\",+VLOOKUP(+EOMONTH(+F60,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A60=\"\",\"\",VLOOKUP(D60,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A60=\"\",\"\",IF(A60=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A60,-2)+15,Cenários!$A:$D,2,FALSE)>A60,+VLOOKUP(+EOMONTH(+A60,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A60,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A60=\"\",\"\",VLOOKUP(F60,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A60=\"\",\"\",IF(WORKDAY(+A60,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A60,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-29"},{"$f":"IF(A61=\"\",\"\",+IF(+A61=D61,+E61,((+G61/E61)^+((NETWORKDAYS(+D61,A61,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D61,F61,Feriados!$A$2:$A$1058)-1))*E61)))","v":4200.7261148462048},{"$f":"IF(A61=\"\",\"\",+IF(+A61=D61,+VLOOKUP(D61,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F61,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A61=\"\",\"\",+VLOOKUP(+EOMONTH(+F61,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A61=\"\",\"\",VLOOKUP(D61,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A61=\"\",\"\",IF(A61=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A61,-2)+15,Cenários!$A:$D,2,FALSE)>A61,+VLOOKUP(+EOMONTH(+A61,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A61,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A61=\"\",\"\",VLOOKUP(F61,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A61=\"\",\"\",IF(WORKDAY(+A61,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A61,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-30"},{"$f":"IF(A62=\"\",\"\",+IF(+A62=D62,+E62,((+G62/E62)^+((NETWORKDAYS(+D62,A62,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D62,F62,Feriados!$A$2:$A$1058)-1))*E62)))","v":4201.3173842029055},{"$f":"IF(A62=\"\",\"\",+IF(+A62=D62,+VLOOKUP(D62,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F62,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A62=\"\",\"\",+VLOOKUP(+EOMONTH(+F62,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A62=\"\",\"\",VLOOKUP(D62,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A62=\"\",\"\",IF(A62=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A62,-2)+15,Cenários!$A:$D,2,FALSE)>A62,+VLOOKUP(+EOMONTH(+A62,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A62,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A62=\"\",\"\",VLOOKUP(F62,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A62=\"\",\"\",IF(WORKDAY(+A62,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A62,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-01-31"},{"$f":"IF(A63=\"\",\"\",+IF(+A63=D63,+E63,((+G63/E63)^+((NETWORKDAYS(+D63,A63,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D63,F63,Feriados!$A$2:$A$1058)-1))*E63)))","v":4201.9087367831826},{"$f":"IF(A63=\"\",\"\",+IF(+A63=D63,+VLOOKUP(D63,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F63,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A63=\"\",\"\",+VLOOKUP(+EOMONTH(+F63,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A63=\"\",\"\",VLOOKUP(D63,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A63=\"\",\"\",IF(A63=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A63,-2)+15,Cenários!$A:$D,2,FALSE)>A63,+VLOOKUP(+EOMONTH(+A63,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A63,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A63=\"\",\"\",VLOOKUP(F63,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A63=\"\",\"\",IF(WORKDAY(+A63,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A63,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-01"},{"$f":"IF(A64=\"\",\"\",+IF(+A64=D64,+E64,((+G64/E64)^+((NETWORKDAYS(+D64,A64,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D64,F64,Feriados!$A$2:$A$1058)-1))*E64)))","v":4202.5001725987522},{"$f":"IF(A64=\"\",\"\",+IF(+A64=D64,+VLOOKUP(D64,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F64,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A64=\"\",\"\",+VLOOKUP(+EOMONTH(+F64,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A64=\"\",\"\",VLOOKUP(D64,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A64=\"\",\"\",IF(A64=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A64,-2)+15,Cenários!$A:$D,2,FALSE)>A64,+VLOOKUP(+EOMONTH(+A64,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A64,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A64=\"\",\"\",VLOOKUP(F64,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A64=\"\",\"\",IF(WORKDAY(+A64,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A64,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-02"},{"$f":"IF(A65=\"\",\"\",+IF(+A65=D65,+E65,((+G65/E65)^+((NETWORKDAYS(+D65,A65,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D65,F65,Feriados!$A$2:$A$1058)-1))*E65)))","v":4203.091691661326},{"$f":"IF(A65=\"\",\"\",+IF(+A65=D65,+VLOOKUP(D65,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F65,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A65=\"\",\"\",+VLOOKUP(+EOMONTH(+F65,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A65=\"\",\"\",VLOOKUP(D65,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A65=\"\",\"\",IF(A65=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A65,-2)+15,Cenários!$A:$D,2,FALSE)>A65,+VLOOKUP(+EOMONTH(+A65,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A65,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A65=\"\",\"\",VLOOKUP(F65,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A65=\"\",\"\",IF(WORKDAY(+A65,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A65,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-05"},{"$f":"IF(A66=\"\",\"\",+IF(+A66=D66,+E66,((+G66/E66)^+((NETWORKDAYS(+D66,A66,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D66,F66,Feriados!$A$2:$A$1058)-1))*E66)))","v":4203.6832939826254},{"$f":"IF(A66=\"\",\"\",+IF(+A66=D66,+VLOOKUP(D66,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F66,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A66=\"\",\"\",+VLOOKUP(+EOMONTH(+F66,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A66=\"\",\"\",VLOOKUP(D66,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A66=\"\",\"\",IF(A66=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A66,-2)+15,Cenários!$A:$D,2,FALSE)>A66,+VLOOKUP(+EOMONTH(+A66,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A66,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A66=\"\",\"\",VLOOKUP(F66,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A66=\"\",\"\",IF(WORKDAY(+A66,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A66,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-06"},{"$f":"IF(A67=\"\",\"\",+IF(+A67=D67,+E67,((+G67/E67)^+((NETWORKDAYS(+D67,A67,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D67,F67,Feriados!$A$2:$A$1058)-1))*E67)))","v":4204.2749795743675},{"$f":"IF(A67=\"\",\"\",+IF(+A67=D67,+VLOOKUP(D67,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F67,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A67=\"\",\"\",+VLOOKUP(+EOMONTH(+F67,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A67=\"\",\"\",VLOOKUP(D67,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A67=\"\",\"\",IF(A67=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A67,-2)+15,Cenários!$A:$D,2,FALSE)>A67,+VLOOKUP(+EOMONTH(+A67,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A67,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A67=\"\",\"\",VLOOKUP(F67,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A67=\"\",\"\",IF(WORKDAY(+A67,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A67,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-07"},{"$f":"IF(A68=\"\",\"\",+IF(+A68=D68,+E68,((+G68/E68)^+((NETWORKDAYS(+D68,A68,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D68,F68,Feriados!$A$2:$A$1058)-1))*E68)))","v":4204.866748448273},{"$f":"IF(A68=\"\",\"\",+IF(+A68=D68,+VLOOKUP(D68,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F68,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A68=\"\",\"\",+VLOOKUP(+EOMONTH(+F68,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A68=\"\",\"\",VLOOKUP(D68,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A68=\"\",\"\",IF(A68=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A68,-2)+15,Cenários!$A:$D,2,FALSE)>A68,+VLOOKUP(+EOMONTH(+A68,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A68,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A68=\"\",\"\",VLOOKUP(F68,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A68=\"\",\"\",IF(WORKDAY(+A68,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A68,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-08"},{"$f":"IF(A69=\"\",\"\",+IF(+A69=D69,+E69,((+G69/E69)^+((NETWORKDAYS(+D69,A69,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D69,F69,Feriados!$A$2:$A$1058)-1))*E69)))","v":4205.4586006160644},{"$f":"IF(A69=\"\",\"\",+IF(+A69=D69,+VLOOKUP(D69,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F69,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A69=\"\",\"\",+VLOOKUP(+EOMONTH(+F69,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A69=\"\",\"\",VLOOKUP(D69,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A69=\"\",\"\",IF(A69=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A69,-2)+15,Cenários!$A:$D,2,FALSE)>A69,+VLOOKUP(+EOMONTH(+A69,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A69,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A69=\"\",\"\",VLOOKUP(F69,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A69=\"\",\"\",IF(WORKDAY(+A69,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A69,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-09"},{"$f":"IF(A70=\"\",\"\",+IF(+A70=D70,+E70,((+G70/E70)^+((NETWORKDAYS(+D70,A70,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D70,F70,Feriados!$A$2:$A$1058)-1))*E70)))","v":4206.0505360894649},{"$f":"IF(A70=\"\",\"\",+IF(+A70=D70,+VLOOKUP(D70,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F70,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A70=\"\",\"\",+VLOOKUP(+EOMONTH(+F70,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A70=\"\",\"\",VLOOKUP(D70,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A70=\"\",\"\",IF(A70=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A70,-2)+15,Cenários!$A:$D,2,FALSE)>A70,+VLOOKUP(+EOMONTH(+A70,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A70,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A70=\"\",\"\",VLOOKUP(F70,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A70=\"\",\"\",IF(WORKDAY(+A70,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A70,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-14"},{"$f":"IF(A71=\"\",\"\",+IF(+A71=D71,+E71,((+G71/E71)^+((NETWORKDAYS(+D71,A71,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D71,F71,Feriados!$A$2:$A$1058)-1))*E71)))","v":4206.6425548802008},{"$f":"IF(A71=\"\",\"\",+IF(+A71=D71,+VLOOKUP(D71,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F71,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A71=\"\",\"\",+VLOOKUP(+EOMONTH(+F71,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-01-15"},{"$f":"IF(A71=\"\",\"\",VLOOKUP(D71,Cenários!$B:$D,3,FALSE))","v":4194.8179959999998},{"$f":"IF(A71=\"\",\"\",IF(A71=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A71,-2)+15,Cenários!$A:$D,2,FALSE)>A71,+VLOOKUP(+EOMONTH(+A71,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A71,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-02-15"},{"$f":"IF(A71=\"\",\"\",VLOOKUP(F71,Cenários!$B:$D,3,FALSE))","v":4207.234657}]
[{"$f":"IF(A71=\"\",\"\",IF(WORKDAY(+A71,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A71,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-15"},{"$f":"IF(A72=\"\",\"\",+IF(+A72=D72,+E72,((+G72/E72)^+((NETWORKDAYS(+D72,A72,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D72,F72,Feriados!$A$2:$A$1058)-1))*E72)))","v":4207.234657},{"$f":"IF(A72=\"\",\"\",+IF(+A72=D72,+VLOOKUP(D72,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F72,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.29599999999999999},{"$f":"IF(A72=\"\",\"\",+VLOOKUP(+EOMONTH(+F72,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A72=\"\",\"\",VLOOKUP(D72,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A72=\"\",\"\",IF(A72=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A72,-2)+15,Cenários!$A:$D,2,FALSE)>A72,+VLOOKUP(+EOMONTH(+A72,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A72,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A72=\"\",\"\",VLOOKUP(F72,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A72=\"\",\"\",IF(WORKDAY(+A72,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A72,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-16"},{"$f":"IF(A73=\"\",\"\",+IF(+A73=D73,+E73,((+G73/E73)^+((NETWORKDAYS(+D73,A73,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D73,F73,Feriados!$A$2:$A$1058)-1))*E73)))","v":4208.2738774511581},{"$f":"IF(A73=\"\",\"\",+IF(+A73=D73,+VLOOKUP(D73,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F73,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A73=\"\",\"\",+VLOOKUP(+EOMONTH(+F73,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A73=\"\",\"\",VLOOKUP(D73,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A73=\"\",\"\",IF(A73=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A73,-2)+15,Cenários!$A:$D,2,FALSE)>A73,+VLOOKUP(+EOMONTH(+A73,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A73,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A73=\"\",\"\",VLOOKUP(F73,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A73=\"\",\"\",IF(WORKDAY(+A73,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A73,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-19"},{"$f":"IF(A74=\"\",\"\",+IF(+A74=D74,+E74,((+G74/E74)^+((NETWORKDAYS(+D74,A74,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D74,F74,Feriados!$A$2:$A$1058)-1))*E74)))","v":4209.3133545980409},{"$f":"IF(A74=\"\",\"\",+IF(+A74=D74,+VLOOKUP(D74,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F74,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A74=\"\",\"\",+VLOOKUP(+EOMONTH(+F74,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A74=\"\",\"\",VLOOKUP(D74,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A74=\"\",\"\",IF(A74=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A74,-2)+15,Cenários!$A:$D,2,FALSE)>A74,+VLOOKUP(+EOMONTH(+A74,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A74,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A74=\"\",\"\",VLOOKUP(F74,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A74=\"\",\"\",IF(WORKDAY(+A74,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A74,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-20"},{"$f":"IF(A75=\"\",\"\",+IF(+A75=D75,+E75,((+G75/E75)^+((NETWORKDAYS(+D75,A75,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D75,F75,Feriados!$A$2:$A$1058)-1))*E75)))","v":4210.3530885040527},{"$f":"IF(A75=\"\",\"\",+IF(+A75=D75,+VLOOKUP(D75,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F75,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A75=\"\",\"\",+VLOOKUP(+EOMONTH(+F75,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A75=\"\",\"\",VLOOKUP(D75,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A75=\"\",\"\",IF(A75=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A75,-2)+15,Cenários!$A:$D,2,FALSE)>A75,+VLOOKUP(+EOMONTH(+A75,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A75,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A75=\"\",\"\",VLOOKUP(F75,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A75=\"\",\"\",IF(WORKDAY(+A75,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A75,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-21"},{"$f":"IF(A76=\"\",\"\",+IF(+A76=D76,+E76,((+G76/E76)^+((NETWORKDAYS(+D76,A76,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D76,F76,Feriados!$A$2:$A$1058)-1))*E76)))","v":4211.3930792326164},{"$f":"IF(A76=\"\",\"\",+IF(+A76=D76,+VLOOKUP(D76,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F76,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A76=\"\",\"\",+VLOOKUP(+EOMONTH(+F76,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A76=\"\",\"\",VLOOKUP(D76,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A76=\"\",\"\",IF(A76=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A76,-2)+15,Cenários!$A:$D,2,FALSE)>A76,+VLOOKUP(+EOMONTH(+A76,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A76,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A76=\"\",\"\",VLOOKUP(F76,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A76=\"\",\"\",IF(WORKDAY(+A76,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A76,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-22"},{"$f":"IF(A77=\"\",\"\",+IF(+A77=D77,+E77,((+G77/E77)^+((NETWORKDAYS(+D77,A77,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D77,F77,Feriados!$A$2:$A$1058)-1))*E77)))","v":4212.4333268471692},{"$f":"IF(A77=\"\",\"\",+IF(+A77=D77,+VLOOKUP(D77,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F77,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A77=\"\",\"\",+VLOOKUP(+EOMONTH(+F77,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A77=\"\",\"\",VLOOKUP(D77,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A77=\"\",\"\",IF(A77=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A77,-2)+15,Cenários!$A:$D,2,FALSE)>A77,+VLOOKUP(+EOMONTH(+A77,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A77,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A77=\"\",\"\",VLOOKUP(F77,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A77=\"\",\"\",IF(WORKDAY(+A77,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A77,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-23"},{"$f":"IF(A78=\"\",\"\",+IF(+A78=D78,+E78,((+G78/E78)^+((NETWORKDAYS(+D78,A78,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D78,F78,Feriados!$A$2:$A$1058)-1))*E78)))","v":4213.4738314111619},{"$f":"IF(A78=\"\",\"\",+IF(+A78=D78,+VLOOKUP(D78,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F78,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A78=\"\",\"\",+VLOOKUP(+EOMONTH(+F78,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A78=\"\",\"\",VLOOKUP(D78,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A78=\"\",\"\",IF(A78=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A78,-2)+15,Cenários!$A:$D,2,FALSE)>A78,+VLOOKUP(+EOMONTH(+A78,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A78,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A78=\"\",\"\",VLOOKUP(F78,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A78=\"\",\"\",IF(WORKDAY(+A78,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A78,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-26"},{"$f":"IF(A79=\"\",\"\",+IF(+A79=D79,+E79,((+G79/E79)^+((NETWORKDAYS(+D79,A79,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D79,F79,Feriados!$A$2:$A$1058)-1))*E79)))","v":4214.5145929880655},{"$f":"IF(A79=\"\",\"\",+IF(+A79=D79,+VLOOKUP(D79,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F79,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A79=\"\",\"\",+VLOOKUP(+EOMONTH(+F79,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A79=\"\",\"\",VLOOKUP(D79,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A79=\"\",\"\",IF(A79=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A79,-2)+15,Cenários!$A:$D,2,FALSE)>A79,+VLOOKUP(+EOMONTH(+A79,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A79,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A79=\"\",\"\",VLOOKUP(F79,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A79=\"\",\"\",IF(WORKDAY(+A79,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A79,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-27"},{"$f":"IF(A80=\"\",\"\",+IF(+A80=D80,+E80,((+G80/E80)^+((NETWORKDAYS(+D80,A80,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D80,F80,Feriados!$A$2:$A$1058)-1))*E80)))","v":4215.5556116413645},{"$f":"IF(A80=\"\",\"\",+IF(+A80=D80,+VLOOKUP(D80,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F80,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A80=\"\",\"\",+VLOOKUP(+EOMONTH(+F80,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A80=\"\",\"\",VLOOKUP(D80,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A80=\"\",\"\",IF(A80=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A80,-2)+15,Cenários!$A:$D,2,FALSE)>A80,+VLOOKUP(+EOMONTH(+A80,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A80,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A80=\"\",\"\",VLOOKUP(F80,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A80=\"\",\"\",IF(WORKDAY(+A80,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A80,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-28"},{"$f":"IF(A81=\"\",\"\",+IF(+A81=D81,+E81,((+G81/E81)^+((NETWORKDAYS(+D81,A81,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D81,F81,Feriados!$A$2:$A$1058)-1))*E81)))","v":4216.5968874345563},{"$f":"IF(A81=\"\",\"\",+IF(+A81=D81,+VLOOKUP(D81,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F81,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A81=\"\",\"\",+VLOOKUP(+EOMONTH(+F81,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A81=\"\",\"\",VLOOKUP(D81,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A81=\"\",\"\",IF(A81=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A81,-2)+15,Cenários!$A:$D,2,FALSE)>A81,+VLOOKUP(+EOMONTH(+A81,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A81,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A81=\"\",\"\",VLOOKUP(F81,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A81=\"\",\"\",IF(WORKDAY(+A81,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A81,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-02-29"},{"$f":"IF(A82=\"\",\"\",+IF(+A82=D82,+E82,((+G82/E82)^+((NETWORKDAYS(+D82,A82,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D82,F82,Feriados!$A$2:$A$1058)-1))*E82)))","v":4217.638420431158},{"$f":"IF(A82=\"\",\"\",+IF(+A82=D82,+VLOOKUP(D82,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F82,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A82=\"\",\"\",+VLOOKUP(+EOMONTH(+F82,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A82=\"\",\"\",VLOOKUP(D82,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A82=\"\",\"\",IF(A82=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A82,-2)+15,Cenários!$A:$D,2,FALSE)>A82,+VLOOKUP(+EOMONTH(+A82,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A82,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A82=\"\",\"\",VLOOKUP(F82,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A82=\"\",\"\",IF(WORKDAY(+A82,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A82,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-01"},{"$f":"IF(A83=\"\",\"\",+IF(+A83=D83,+E83,((+G83/E83)^+((NETWORKDAYS(+D83,A83,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D83,F83,Feriados!$A$2:$A$1058)-1))*E83)))","v":4218.6802106947016},{"$f":"IF(A83=\"\",\"\",+IF(+A83=D83,+VLOOKUP(D83,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F83,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A83=\"\",\"\",+VLOOKUP(+EOMONTH(+F83,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A83=\"\",\"\",VLOOKUP(D83,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A83=\"\",\"\",IF(A83=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A83,-2)+15,Cenários!$A:$D,2,FALSE)>A83,+VLOOKUP(+EOMONTH(+A83,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A83,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A83=\"\",\"\",VLOOKUP(F83,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A83=\"\",\"\",IF(WORKDAY(+A83,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A83,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-04"},{"$f":"IF(A84=\"\",\"\",+IF(+A84=D84,+E84,((+G84/E84)^+((NETWORKDAYS(+D84,A84,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D84,F84,Feriados!$A$2:$A$1058)-1))*E84)))","v":4219.7222582887325},{"$f":"IF(A84=\"\",\"\",+IF(+A84=D84,+VLOOKUP(D84,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F84,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A84=\"\",\"\",+VLOOKUP(+EOMONTH(+F84,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A84=\"\",\"\",VLOOKUP(D84,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A84=\"\",\"\",IF(A84=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A84,-2)+15,Cenários!$A:$D,2,FALSE)>A84,+VLOOKUP(+EOMONTH(+A84,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A84,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A84=\"\",\"\",VLOOKUP(F84,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A84=\"\",\"\",IF(WORKDAY(+A84,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A84,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-05"},{"$f":"IF(A85=\"\",\"\",+IF(+A85=D85,+E85,((+G85/E85)^+((NETWORKDAYS(+D85,A85,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D85,F85,Feriados!$A$2:$A$1058)-1))*E85)))","v":4220.7645632768144},{"$f":"IF(A85=\"\",\"\",+IF(+A85=D85,+VLOOKUP(D85,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F85,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A85=\"\",\"\",+VLOOKUP(+EOMONTH(+F85,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A85=\"\",\"\",VLOOKUP(D85,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A85=\"\",\"\",IF(A85=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A85,-2)+15,Cenários!$A:$D,2,FALSE)>A85,+VLOOKUP(+EOMONTH(+A85,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A85,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A85=\"\",\"\",VLOOKUP(F85,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A85=\"\",\"\",IF(WORKDAY(+A85,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A85,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-06"},{"$f":"IF(A86=\"\",\"\",+IF(+A86=D86,+E86,((+G86/E86)^+((NETWORKDAYS(+D86,A86,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D86,F86,Feriados!$A$2:$A$1058)-1))*E86)))","v":4221.8071257225247},{"$f":"IF(A86=\"\",\"\",+IF(+A86=D86,+VLOOKUP(D86,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F86,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A86=\"\",\"\",+VLOOKUP(+EOMONTH(+F86,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A86=\"\",\"\",VLOOKUP(D86,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A86=\"\",\"\",IF(A86=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A86,-2)+15,Cenários!$A:$D,2,FALSE)>A86,+VLOOKUP(+EOMONTH(+A86,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A86,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A86=\"\",\"\",VLOOKUP(F86,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A86=\"\",\"\",IF(WORKDAY(+A86,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A86,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-07"},{"$f":"IF(A87=\"\",\"\",+IF(+A87=D87,+E87,((+G87/E87)^+((NETWORKDAYS(+D87,A87,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D87,F87,Feriados!$A$2:$A$1058)-1))*E87)))","v":4222.8499456894588},{"$f":"IF(A87=\"\",\"\",+IF(+A87=D87,+VLOOKUP(D87,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F87,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A87=\"\",\"\",+VLOOKUP(+EOMONTH(+F87,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A87=\"\",\"\",VLOOKUP(D87,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A87=\"\",\"\",IF(A87=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A87,-2)+15,Cenários!$A:$D,2,FALSE)>A87,+VLOOKUP(+EOMONTH(+A87,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A87,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A87=\"\",\"\",VLOOKUP(F87,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A87=\"\",\"\",IF(WORKDAY(+A87,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A87,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-08"},{"$f":"IF(A88=\"\",\"\",+IF(+A88=D88,+E88,((+G88/E88)^+((NETWORKDAYS(+D88,A88,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D88,F88,Feriados!$A$2:$A$1058)-1))*E88)))","v":4223.8930232412258},{"$f":"IF(A88=\"\",\"\",+IF(+A88=D88,+VLOOKUP(D88,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F88,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A88=\"\",\"\",+VLOOKUP(+EOMONTH(+F88,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A88=\"\",\"\",VLOOKUP(D88,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A88=\"\",\"\",IF(A88=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A88,-2)+15,Cenários!$A:$D,2,FALSE)>A88,+VLOOKUP(+EOMONTH(+A88,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A88,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A88=\"\",\"\",VLOOKUP(F88,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A88=\"\",\"\",IF(WORKDAY(+A88,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A88,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-11"},{"$f":"IF(A89=\"\",\"\",+IF(+A89=D89,+E89,((+G89/E89)^+((NETWORKDAYS(+D89,A89,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D89,F89,Feriados!$A$2:$A$1058)-1))*E89)))","v":4224.9363584414514},{"$f":"IF(A89=\"\",\"\",+IF(+A89=D89,+VLOOKUP(D89,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F89,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A89=\"\",\"\",+VLOOKUP(+EOMONTH(+F89,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A89=\"\",\"\",VLOOKUP(D89,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A89=\"\",\"\",IF(A89=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A89,-2)+15,Cenários!$A:$D,2,FALSE)>A89,+VLOOKUP(+EOMONTH(+A89,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A89,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A89=\"\",\"\",VLOOKUP(F89,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A89=\"\",\"\",IF(WORKDAY(+A89,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A89,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-12"},{"$f":"IF(A90=\"\",\"\",+IF(+A90=D90,+E90,((+G90/E90)^+((NETWORKDAYS(+D90,A90,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D90,F90,Feriados!$A$2:$A$1058)-1))*E90)))","v":4225.9799513537773},{"$f":"IF(A90=\"\",\"\",+IF(+A90=D90,+VLOOKUP(D90,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F90,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A90=\"\",\"\",+VLOOKUP(+EOMONTH(+F90,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A90=\"\",\"\",VLOOKUP(D90,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A90=\"\",\"\",IF(A90=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A90,-2)+15,Cenários!$A:$D,2,FALSE)>A90,+VLOOKUP(+EOMONTH(+A90,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A90,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A90=\"\",\"\",VLOOKUP(F90,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A90=\"\",\"\",IF(WORKDAY(+A90,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A90,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-13"},{"$f":"IF(A91=\"\",\"\",+IF(+A91=D91,+E91,((+G91/E91)^+((NETWORKDAYS(+D91,A91,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D91,F91,Feriados!$A$2:$A$1058)-1))*E91)))","v":4227.0238020418592},{"$f":"IF(A91=\"\",\"\",+IF(+A91=D91,+VLOOKUP(D91,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F91,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A91=\"\",\"\",+VLOOKUP(+EOMONTH(+F91,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A91=\"\",\"\",VLOOKUP(D91,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A91=\"\",\"\",IF(A91=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A91,-2)+15,Cenários!$A:$D,2,FALSE)>A91,+VLOOKUP(+EOMONTH(+A91,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A91,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A91=\"\",\"\",VLOOKUP(F91,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A91=\"\",\"\",IF(WORKDAY(+A91,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A91,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-14"},{"$f":"IF(A92=\"\",\"\",+IF(+A92=D92,+E92,((+G92/E92)^+((NETWORKDAYS(+D92,A92,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D92,F92,Feriados!$A$2:$A$1058)-1))*E92)))","v":4228.0679105693707},{"$f":"IF(A92=\"\",\"\",+IF(+A92=D92,+VLOOKUP(D92,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F92,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A92=\"\",\"\",+VLOOKUP(+EOMONTH(+F92,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-02-15"},{"$f":"IF(A92=\"\",\"\",VLOOKUP(D92,Cenários!$B:$D,3,FALSE))","v":4207.234657},{"$f":"IF(A92=\"\",\"\",IF(A92=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A92,-2)+15,Cenários!$A:$D,2,FALSE)>A92,+VLOOKUP(+EOMONTH(+A92,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A92,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-03-15"},{"$f":"IF(A92=\"\",\"\",VLOOKUP(F92,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002}]
[{"$f":"IF(A92=\"\",\"\",IF(WORKDAY(+A92,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A92,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-15"},{"$f":"IF(A93=\"\",\"\",+IF(+A93=D93,+E93,((+G93/E93)^+((NETWORKDAYS(+D93,A93,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D93,F93,Feriados!$A$2:$A$1058)-1))*E93)))","v":4229.1122770000002},{"$f":"IF(A93=\"\",\"\",+IF(+A93=D93,+VLOOKUP(D93,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F93,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.52},{"$f":"IF(A93=\"\",\"\",+VLOOKUP(+EOMONTH(+F93,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A93=\"\",\"\",VLOOKUP(D93,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A93=\"\",\"\",IF(A93=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A93,-2)+15,Cenários!$A:$D,2,FALSE)>A93,+VLOOKUP(+EOMONTH(+A93,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A93,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A93=\"\",\"\",VLOOKUP(F93,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A93=\"\",\"\",IF(WORKDAY(+A93,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A93,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-18"},{"$f":"IF(A94=\"\",\"\",+IF(+A94=D94,+E94,((+G94/E94)^+((NETWORKDAYS(+D94,A94,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D94,F94,Feriados!$A$2:$A$1058)-1))*E94)))","v":4229.9986236353698},{"$f":"IF(A94=\"\",\"\",+IF(+A94=D94,+VLOOKUP(D94,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F94,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A94=\"\",\"\",+VLOOKUP(+EOMONTH(+F94,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A94=\"\",\"\",VLOOKUP(D94,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A94=\"\",\"\",IF(A94=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A94,-2)+15,Cenários!$A:$D,2,FALSE)>A94,+VLOOKUP(+EOMONTH(+A94,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A94,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A94=\"\",\"\",VLOOKUP(F94,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A94=\"\",\"\",IF(WORKDAY(+A94,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A94,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-19"},{"$f":"IF(A95=\"\",\"\",+IF(+A95=D95,+E95,((+G95/E95)^+((NETWORKDAYS(+D95,A95,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D95,F95,Feriados!$A$2:$A$1058)-1))*E95)))","v":4230.8851560332123},{"$f":"IF(A95=\"\",\"\",+IF(+A95=D95,+VLOOKUP(D95,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F95,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A95=\"\",\"\",+VLOOKUP(+EOMONTH(+F95,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A95=\"\",\"\",VLOOKUP(D95,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A95=\"\",\"\",IF(A95=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A95,-2)+15,Cenários!$A:$D,2,FALSE)>A95,+VLOOKUP(+EOMONTH(+A95,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A95,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A95=\"\",\"\",VLOOKUP(F95,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A95=\"\",\"\",IF(WORKDAY(+A95,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A95,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-20"},{"$f":"IF(A96=\"\",\"\",+IF(+A96=D96,+E96,((+G96/E96)^+((NETWORKDAYS(+D96,A96,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D96,F96,Feriados!$A$2:$A$1058)-1))*E96)))","v":4231.7718742324614},{"$f":"IF(A96=\"\",\"\",+IF(+A96=D96,+VLOOKUP(D96,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F96,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A96=\"\",\"\",+VLOOKUP(+EOMONTH(+F96,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A96=\"\",\"\",VLOOKUP(D96,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A96=\"\",\"\",IF(A96=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A96,-2)+15,Cenários!$A:$D,2,FALSE)>A96,+VLOOKUP(+EOMONTH(+A96,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A96,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A96=\"\",\"\",VLOOKUP(F96,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A96=\"\",\"\",IF(WORKDAY(+A96,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A96,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-21"},{"$f":"IF(A97=\"\",\"\",+IF(+A97=D97,+E97,((+G97/E97)^+((NETWORKDAYS(+D97,A97,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D97,F97,Feriados!$A$2:$A$1058)-1))*E97)))","v":4232.6587782720571},{"$f":"IF(A97=\"\",\"\",+IF(+A97=D97,+VLOOKUP(D97,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F97,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A97=\"\",\"\",+VLOOKUP(+EOMONTH(+F97,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A97=\"\",\"\",VLOOKUP(D97,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A97=\"\",\"\",IF(A97=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A97,-2)+15,Cenários!$A:$D,2,FALSE)>A97,+VLOOKUP(+EOMONTH(+A97,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A97,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A97=\"\",\"\",VLOOKUP(F97,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A97=\"\",\"\",IF(WORKDAY(+A97,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A97,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-22"},{"$f":"IF(A98=\"\",\"\",+IF(+A98=D98,+E98,((+G98/E98)^+((NETWORKDAYS(+D98,A98,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D98,F98,Feriados!$A$2:$A$1058)-1))*E98)))","v":4233.5458681909486},{"$f":"IF(A98=\"\",\"\",+IF(+A98=D98,+VLOOKUP(D98,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F98,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A98=\"\",\"\",+VLOOKUP(+EOMONTH(+F98,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A98=\"\",\"\",VLOOKUP(D98,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A98=\"\",\"\",IF(A98=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A98,-2)+15,Cenários!$A:$D,2,FALSE)>A98,+VLOOKUP(+EOMONTH(+A98,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A98,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A98=\"\",\"\",VLOOKUP(F98,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A98=\"\",\"\",IF(WORKDAY(+A98,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A98,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-25"},{"$f":"IF(A99=\"\",\"\",+IF(+A99=D99,+E99,((+G99/E99)^+((NETWORKDAYS(+D99,A99,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D99,F99,Feriados!$A$2:$A$1058)-1))*E99)))","v":4234.433144028093},{"$f":"IF(A99=\"\",\"\",+IF(+A99=D99,+VLOOKUP(D99,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F99,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A99=\"\",\"\",+VLOOKUP(+EOMONTH(+F99,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A99=\"\",\"\",VLOOKUP(D99,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A99=\"\",\"\",IF(A99=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A99,-2)+15,Cenários!$A:$D,2,FALSE)>A99,+VLOOKUP(+EOMONTH(+A99,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A99,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A99=\"\",\"\",VLOOKUP(F99,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A99=\"\",\"\",IF(WORKDAY(+A99,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A99,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-26"},{"$f":"IF(A100=\"\",\"\",+IF(+A100=D100,+E100,((+G100/E100)^+((NETWORKDAYS(+D100,A100,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D100,F100,Feriados!$A$2:$A$1058)-1))*E100)))","v":4235.320605822455},{"$f":"IF(A100=\"\",\"\",+IF(+A100=D100,+VLOOKUP(D100,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F100,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A100=\"\",\"\",+VLOOKUP(+EOMONTH(+F100,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A100=\"\",\"\",VLOOKUP(D100,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A100=\"\",\"\",IF(A100=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A100,-2)+15,Cenários!$A:$D,2,FALSE)>A100,+VLOOKUP(+EOMONTH(+A100,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A100,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A100=\"\",\"\",VLOOKUP(F100,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A100=\"\",\"\",IF(WORKDAY(+A100,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A100,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-27"},{"$f":"IF(A101=\"\",\"\",+IF(+A101=D101,+E101,((+G101/E101)^+((NETWORKDAYS(+D101,A101,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D101,F101,Feriados!$A$2:$A$1058)-1))*E101)))","v":4236.2082536130083},{"$f":"IF(A101=\"\",\"\",+IF(+A101=D101,+VLOOKUP(D101,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F101,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A101=\"\",\"\",+VLOOKUP(+EOMONTH(+F101,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A101=\"\",\"\",VLOOKUP(D101,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A101=\"\",\"\",IF(A101=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A101,-2)+15,Cenários!$A:$D,2,FALSE)>A101,+VLOOKUP(+EOMONTH(+A101,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A101,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A101=\"\",\"\",VLOOKUP(F101,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A101=\"\",\"\",IF(WORKDAY(+A101,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A101,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-03-28"},{"$f":"IF(A102=\"\",\"\",+IF(+A102=D102,+E102,((+G102/E102)^+((NETWORKDAYS(+D102,A102,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D102,F102,Feriados!$A$2:$A$1058)-1))*E102)))","v":4237.0960874387338},{"$f":"IF(A102=\"\",\"\",+IF(+A102=D102,+VLOOKUP(D102,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F102,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A102=\"\",\"\",+VLOOKUP(+EOMONTH(+F102,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A102=\"\",\"\",VLOOKUP(D102,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A102=\"\",\"\",IF(A102=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A102,-2)+15,Cenários!$A:$D,2,FALSE)>A102,+VLOOKUP(+EOMONTH(+A102,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A102,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A102=\"\",\"\",VLOOKUP(F102,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A102=\"\",\"\",IF(WORKDAY(+A102,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A102,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-01"},{"$f":"IF(A103=\"\",\"\",+IF(+A103=D103,+E103,((+G103/E103)^+((NETWORKDAYS(+D103,A103,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D103,F103,Feriados!$A$2:$A$1058)-1))*E103)))","v":4237.9841073386215},{"$f":"IF(A103=\"\",\"\",+IF(+A103=D103,+VLOOKUP(D103,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F103,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A103=\"\",\"\",+VLOOKUP(+EOMONTH(+F103,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A103=\"\",\"\",VLOOKUP(D103,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A103=\"\",\"\",IF(A103=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A103,-2)+15,Cenários!$A:$D,2,FALSE)>A103,+VLOOKUP(+EOMONTH(+A103,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A103,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A103=\"\",\"\",VLOOKUP(F103,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A103=\"\",\"\",IF(WORKDAY(+A103,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A103,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-02"},{"$f":"IF(A104=\"\",\"\",+IF(+A104=D104,+E104,((+G104/E104)^+((NETWORKDAYS(+D104,A104,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D104,F104,Feriados!$A$2:$A$1058)-1))*E104)))","v":4238.8723133516705},{"$f":"IF(A104=\"\",\"\",+IF(+A104=D104,+VLOOKUP(D104,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F104,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A104=\"\",\"\",+VLOOKUP(+EOMONTH(+F104,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A104=\"\",\"\",VLOOKUP(D104,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A104=\"\",\"\",IF(A104=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A104,-2)+15,Cenários!$A:$D,2,FALSE)>A104,+VLOOKUP(+EOMONTH(+A104,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A104,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A104=\"\",\"\",VLOOKUP(F104,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A104=\"\",\"\",IF(WORKDAY(+A104,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A104,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-03"},{"$f":"IF(A105=\"\",\"\",+IF(+A105=D105,+E105,((+G105/E105)^+((NETWORKDAYS(+D105,A105,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D105,F105,Feriados!$A$2:$A$1058)-1))*E105)))","v":4239.7607055168846},{"$f":"IF(A105=\"\",\"\",+IF(+A105=D105,+VLOOKUP(D105,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F105,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A105=\"\",\"\",+VLOOKUP(+EOMONTH(+F105,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A105=\"\",\"\",VLOOKUP(D105,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A105=\"\",\"\",IF(A105=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A105,-2)+15,Cenários!$A:$D,2,FALSE)>A105,+VLOOKUP(+EOMONTH(+A105,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A105,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A105=\"\",\"\",VLOOKUP(F105,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A105=\"\",\"\",IF(WORKDAY(+A105,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A105,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-04"},{"$f":"IF(A106=\"\",\"\",+IF(+A106=D106,+E106,((+G106/E106)^+((NETWORKDAYS(+D106,A106,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D106,F106,Feriados!$A$2:$A$1058)-1))*E106)))","v":4240.6492838732793},{"$f":"IF(A106=\"\",\"\",+IF(+A106=D106,+VLOOKUP(D106,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F106,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A106=\"\",\"\",+VLOOKUP(+EOMONTH(+F106,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A106=\"\",\"\",VLOOKUP(D106,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A106=\"\",\"\",IF(A106=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A106,-2)+15,Cenários!$A:$D,2,FALSE)>A106,+VLOOKUP(+EOMONTH(+A106,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A106,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A106=\"\",\"\",VLOOKUP(F106,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A106=\"\",\"\",IF(WORKDAY(+A106,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A106,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-05"},{"$f":"IF(A107=\"\",\"\",+IF(+A107=D107,+E107,((+G107/E107)^+((NETWORKDAYS(+D107,A107,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D107,F107,Feriados!$A$2:$A$1058)-1))*E107)))","v":4241.5380484598763},{"$f":"IF(A107=\"\",\"\",+IF(+A107=D107,+VLOOKUP(D107,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F107,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A107=\"\",\"\",+VLOOKUP(+EOMONTH(+F107,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A107=\"\",\"\",VLOOKUP(D107,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A107=\"\",\"\",IF(A107=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A107,-2)+15,Cenários!$A:$D,2,FALSE)>A107,+VLOOKUP(+EOMONTH(+A107,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A107,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A107=\"\",\"\",VLOOKUP(F107,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A107=\"\",\"\",IF(WORKDAY(+A107,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A107,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-08"},{"$f":"IF(A108=\"\",\"\",+IF(+A108=D108,+E108,((+G108/E108)^+((NETWORKDAYS(+D108,A108,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D108,F108,Feriados!$A$2:$A$1058)-1))*E108)))","v":4242.4269993157077},{"$f":"IF(A108=\"\",\"\",+IF(+A108=D108,+VLOOKUP(D108,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F108,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A108=\"\",\"\",+VLOOKUP(+EOMONTH(+F108,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A108=\"\",\"\",VLOOKUP(D108,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A108=\"\",\"\",IF(A108=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A108,-2)+15,Cenários!$A:$D,2,FALSE)>A108,+VLOOKUP(+EOMONTH(+A108,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A108,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A108=\"\",\"\",VLOOKUP(F108,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A108=\"\",\"\",IF(WORKDAY(+A108,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A108,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-09"},{"$f":"IF(A109=\"\",\"\",+IF(+A109=D109,+E109,((+G109/E109)^+((NETWORKDAYS(+D109,A109,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D109,F109,Feriados!$A$2:$A$1058)-1))*E109)))","v":4243.3161364798098},{"$f":"IF(A109=\"\",\"\",+IF(+A109=D109,+VLOOKUP(D109,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F109,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A109=\"\",\"\",+VLOOKUP(+EOMONTH(+F109,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A109=\"\",\"\",VLOOKUP(D109,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A109=\"\",\"\",IF(A109=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A109,-2)+15,Cenários!$A:$D,2,FALSE)>A109,+VLOOKUP(+EOMONTH(+A109,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A109,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A109=\"\",\"\",VLOOKUP(F109,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A109=\"\",\"\",IF(WORKDAY(+A109,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A109,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-10"},{"$f":"IF(A110=\"\",\"\",+IF(+A110=D110,+E110,((+G110/E110)^+((NETWORKDAYS(+D110,A110,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D110,F110,Feriados!$A$2:$A$1058)-1))*E110)))","v":4244.2054599912317},{"$f":"IF(A110=\"\",\"\",+IF(+A110=D110,+VLOOKUP(D110,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F110,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A110=\"\",\"\",+VLOOKUP(+EOMONTH(+F110,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A110=\"\",\"\",VLOOKUP(D110,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A110=\"\",\"\",IF(A110=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A110,-2)+15,Cenários!$A:$D,2,FALSE)>A110,+VLOOKUP(+EOMONTH(+A110,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A110,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A110=\"\",\"\",VLOOKUP(F110,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A110=\"\",\"\",IF(WORKDAY(+A110,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A110,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-11"},{"$f":"IF(A111=\"\",\"\",+IF(+A111=D111,+E111,((+G111/E111)^+((NETWORKDAYS(+D111,A111,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D111,F111,Feriados!$A$2:$A$1058)-1))*E111)))","v":4245.0949698890272},{"$f":"IF(A111=\"\",\"\",+IF(+A111=D111,+VLOOKUP(D111,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F111,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A111=\"\",\"\",+VLOOKUP(+EOMONTH(+F111,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A111=\"\",\"\",VLOOKUP(D111,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A111=\"\",\"\",IF(A111=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A111,-2)+15,Cenários!$A:$D,2,FALSE)>A111,+VLOOKUP(+EOMONTH(+A111,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A111,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A111=\"\",\"\",VLOOKUP(F111,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A111=\"\",\"\",IF(WORKDAY(+A111,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A111,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-12"},{"$f":"IF(A112=\"\",\"\",+IF(+A112=D112,+E112,((+G112/E112)^+((NETWORKDAYS(+D112,A112,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D112,F112,Feriados!$A$2:$A$1058)-1))*E112)))","v":4245.9846662122591},{"$f":"IF(A112=\"\",\"\",+IF(+A112=D112,+VLOOKUP(D112,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F112,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A112=\"\",\"\",+VLOOKUP(+EOMONTH(+F112,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-03-15"},{"$f":"IF(A112=\"\",\"\",VLOOKUP(D112,Cenários!$B:$D,3,FALSE))","v":4229.1122770000002},{"$f":"IF(A112=\"\",\"\",IF(A112=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A112,-2)+15,Cenários!$A:$D,2,FALSE)>A112,+VLOOKUP(+EOMONTH(+A112,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A112,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-04-15"},{"$f":"IF(A112=\"\",\"\",VLOOKUP(F112,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001}]
[{"$f":"IF(A112=\"\",\"\",IF(WORKDAY(+A112,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A112,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-15"},{"$f":"IF(A113=\"\",\"\",+IF(+A113=D113,+E113,((+G113/E113)^+((NETWORKDAYS(+D113,A113,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D113,F113,Feriados!$A$2:$A$1058)-1))*E113)))","v":4246.8745490000001},{"$f":"IF(A113=\"\",\"\",+IF(+A113=D113,+VLOOKUP(D113,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F113,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.42},{"$f":"IF(A113=\"\",\"\",+VLOOKUP(+EOMONTH(+F113,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A113=\"\",\"\",VLOOKUP(D113,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A113=\"\",\"\",IF(A113=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A113,-2)+15,Cenários!$A:$D,2,FALSE)>A113,+VLOOKUP(+EOMONTH(+A113,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A113,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A113=\"\",\"\",VLOOKUP(F113,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A113=\"\",\"\",IF(WORKDAY(+A113,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A113,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-16"},{"$f":"IF(A114=\"\",\"\",+IF(+A114=D114,+E114,((+G114/E114)^+((NETWORKDAYS(+D114,A114,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D114,F114,Feriados!$A$2:$A$1058)-1))*E114)))","v":4247.8833098989489},{"$f":"IF(A114=\"\",\"\",+IF(+A114=D114,+VLOOKUP(D114,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F114,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A114=\"\",\"\",+VLOOKUP(+EOMONTH(+F114,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A114=\"\",\"\",VLOOKUP(D114,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A114=\"\",\"\",IF(A114=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A114,-2)+15,Cenários!$A:$D,2,FALSE)>A114,+VLOOKUP(+EOMONTH(+A114,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A114,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A114=\"\",\"\",VLOOKUP(F114,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A114=\"\",\"\",IF(WORKDAY(+A114,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A114,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-17"},{"$f":"IF(A115=\"\",\"\",+IF(+A115=D115,+E115,((+G115/E115)^+((NETWORKDAYS(+D115,A115,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D115,F115,Feriados!$A$2:$A$1058)-1))*E115)))","v":4248.8923104090609},{"$f":"IF(A115=\"\",\"\",+IF(+A115=D115,+VLOOKUP(D115,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F115,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A115=\"\",\"\",+VLOOKUP(+EOMONTH(+F115,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A115=\"\",\"\",VLOOKUP(D115,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A115=\"\",\"\",IF(A115=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A115,-2)+15,Cenários!$A:$D,2,FALSE)>A115,+VLOOKUP(+EOMONTH(+A115,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A115,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A115=\"\",\"\",VLOOKUP(F115,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A115=\"\",\"\",IF(WORKDAY(+A115,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A115,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-18"},{"$f":"IF(A116=\"\",\"\",+IF(+A116=D116,+E116,((+G116/E116)^+((NETWORKDAYS(+D116,A116,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D116,F116,Feriados!$A$2:$A$1058)-1))*E116)))","v":4249.9015505872521},{"$f":"IF(A116=\"\",\"\",+IF(+A116=D116,+VLOOKUP(D116,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F116,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A116=\"\",\"\",+VLOOKUP(+EOMONTH(+F116,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A116=\"\",\"\",VLOOKUP(D116,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A116=\"\",\"\",IF(A116=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A116,-2)+15,Cenários!$A:$D,2,FALSE)>A116,+VLOOKUP(+EOMONTH(+A116,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A116,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A116=\"\",\"\",VLOOKUP(F116,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A116=\"\",\"\",IF(WORKDAY(+A116,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A116,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-19"},{"$f":"IF(A117=\"\",\"\",+IF(+A117=D117,+E117,((+G117/E117)^+((NETWORKDAYS(+D117,A117,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D117,F117,Feriados!$A$2:$A$1058)-1))*E117)))","v":4250.9110304904489},{"$f":"IF(A117=\"\",\"\",+IF(+A117=D117,+VLOOKUP(D117,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F117,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A117=\"\",\"\",+VLOOKUP(+EOMONTH(+F117,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A117=\"\",\"\",VLOOKUP(D117,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A117=\"\",\"\",IF(A117=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A117,-2)+15,Cenários!$A:$D,2,FALSE)>A117,+VLOOKUP(+EOMONTH(+A117,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A117,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A117=\"\",\"\",VLOOKUP(F117,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A117=\"\",\"\",IF(WORKDAY(+A117,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A117,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-22"},{"$f":"IF(A118=\"\",\"\",+IF(+A118=D118,+E118,((+G118/E118)^+((NETWORKDAYS(+D118,A118,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D118,F118,Feriados!$A$2:$A$1058)-1))*E118)))","v":4251.9207501755945},{"$f":"IF(A118=\"\",\"\",+IF(+A118=D118,+VLOOKUP(D118,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F118,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A118=\"\",\"\",+VLOOKUP(+EOMONTH(+F118,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A118=\"\",\"\",VLOOKUP(D118,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A118=\"\",\"\",IF(A118=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A118,-2)+15,Cenários!$A:$D,2,FALSE)>A118,+VLOOKUP(+EOMONTH(+A118,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A118,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A118=\"\",\"\",VLOOKUP(F118,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A118=\"\",\"\",IF(WORKDAY(+A118,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A118,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-23"},{"$f":"IF(A119=\"\",\"\",+IF(+A119=D119,+E119,((+G119/E119)^+((NETWORKDAYS(+D119,A119,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D119,F119,Feriados!$A$2:$A$1058)-1))*E119)))","v":4252.9307096996436},{"$f":"IF(A119=\"\",\"\",+IF(+A119=D119,+VLOOKUP(D119,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F119,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A119=\"\",\"\",+VLOOKUP(+EOMONTH(+F119,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A119=\"\",\"\",VLOOKUP(D119,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A119=\"\",\"\",IF(A119=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A119,-2)+15,Cenários!$A:$D,2,FALSE)>A119,+VLOOKUP(+EOMONTH(+A119,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A119,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A119=\"\",\"\",VLOOKUP(F119,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A119=\"\",\"\",IF(WORKDAY(+A119,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A119,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-24"},{"$f":"IF(A120=\"\",\"\",+IF(+A120=D120,+E120,((+G120/E120)^+((NETWORKDAYS(+D120,A120,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D120,F120,Feriados!$A$2:$A$1058)-1))*E120)))","v":4253.9409091195666},{"$f":"IF(A120=\"\",\"\",+IF(+A120=D120,+VLOOKUP(D120,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F120,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A120=\"\",\"\",+VLOOKUP(+EOMONTH(+F120,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A120=\"\",\"\",VLOOKUP(D120,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A120=\"\",\"\",IF(A120=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A120,-2)+15,Cenários!$A:$D,2,FALSE)>A120,+VLOOKUP(+EOMONTH(+A120,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A120,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A120=\"\",\"\",VLOOKUP(F120,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A120=\"\",\"\",IF(WORKDAY(+A120,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A120,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-25"},{"$f":"IF(A121=\"\",\"\",+IF(+A121=D121,+E121,((+G121/E121)^+((NETWORKDAYS(+D121,A121,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D121,F121,Feriados!$A$2:$A$1058)-1))*E121)))","v":4254.9513484923446},{"$f":"IF(A121=\"\",\"\",+IF(+A121=D121,+VLOOKUP(D121,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F121,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A121=\"\",\"\",+VLOOKUP(+EOMONTH(+F121,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A121=\"\",\"\",VLOOKUP(D121,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A121=\"\",\"\",IF(A121=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A121,-2)+15,Cenários!$A:$D,2,FALSE)>A121,+VLOOKUP(+EOMONTH(+A121,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A121,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A121=\"\",\"\",VLOOKUP(F121,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A121=\"\",\"\",IF(WORKDAY(+A121,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A121,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-26"},{"$f":"IF(A122=\"\",\"\",+IF(+A122=D122,+E122,((+G122/E122)^+((NETWORKDAYS(+D122,A122,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D122,F122,Feriados!$A$2:$A$1058)-1))*E122)))","v":4255.9620278749744},{"$f":"IF(A122=\"\",\"\",+IF(+A122=D122,+VLOOKUP(D122,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F122,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A122=\"\",\"\",+VLOOKUP(+EOMONTH(+F122,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A122=\"\",\"\",VLOOKUP(D122,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A122=\"\",\"\",IF(A122=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A122,-2)+15,Cenários!$A:$D,2,FALSE)>A122,+VLOOKUP(+EOMONTH(+A122,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A122,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A122=\"\",\"\",VLOOKUP(F122,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A122=\"\",\"\",IF(WORKDAY(+A122,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A122,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-29"},{"$f":"IF(A123=\"\",\"\",+IF(+A123=D123,+E123,((+G123/E123)^+((NETWORKDAYS(+D123,A123,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D123,F123,Feriados!$A$2:$A$1058)-1))*E123)))","v":4256.9729473244661},{"$f":"IF(A123=\"\",\"\",+IF(+A123=D123,+VLOOKUP(D123,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F123,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A123=\"\",\"\",+VLOOKUP(+EOMONTH(+F123,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A123=\"\",\"\",VLOOKUP(D123,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A123=\"\",\"\",IF(A123=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A123,-2)+15,Cenários!$A:$D,2,FALSE)>A123,+VLOOKUP(+EOMONTH(+A123,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A123,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A123=\"\",\"\",VLOOKUP(F123,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A123=\"\",\"\",IF(WORKDAY(+A123,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A123,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-04-30"},{"$f":"IF(A124=\"\",\"\",+IF(+A124=D124,+E124,((+G124/E124)^+((NETWORKDAYS(+D124,A124,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D124,F124,Feriados!$A$2:$A$1058)-1))*E124)))","v":4257.9841068978403},{"$f":"IF(A124=\"\",\"\",+IF(+A124=D124,+VLOOKUP(D124,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F124,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A124=\"\",\"\",+VLOOKUP(+EOMONTH(+F124,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A124=\"\",\"\",VLOOKUP(D124,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A124=\"\",\"\",IF(A124=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A124,-2)+15,Cenários!$A:$D,2,FALSE)>A124,+VLOOKUP(+EOMONTH(+A124,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A124,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A124=\"\",\"\",VLOOKUP(F124,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A124=\"\",\"\",IF(WORKDAY(+A124,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A124,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-02"},{"$f":"IF(A125=\"\",\"\",+IF(+A125=D125,+E125,((+G125/E125)^+((NETWORKDAYS(+D125,A125,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D125,F125,Feriados!$A$2:$A$1058)-1))*E125)))","v":4258.995506652137},{"$f":"IF(A125=\"\",\"\",+IF(+A125=D125,+VLOOKUP(D125,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F125,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A125=\"\",\"\",+VLOOKUP(+EOMONTH(+F125,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A125=\"\",\"\",VLOOKUP(D125,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A125=\"\",\"\",IF(A125=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A125,-2)+15,Cenários!$A:$D,2,FALSE)>A125,+VLOOKUP(+EOMONTH(+A125,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A125,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A125=\"\",\"\",VLOOKUP(F125,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A125=\"\",\"\",IF(WORKDAY(+A125,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A125,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-03"},{"$f":"IF(A126=\"\",\"\",+IF(+A126=D126,+E126,((+G126/E126)^+((NETWORKDAYS(+D126,A126,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D126,F126,Feriados!$A$2:$A$1058)-1))*E126)))","v":4260.0071466444033},{"$f":"IF(A126=\"\",\"\",+IF(+A126=D126,+VLOOKUP(D126,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F126,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A126=\"\",\"\",+VLOOKUP(+EOMONTH(+F126,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A126=\"\",\"\",VLOOKUP(D126,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A126=\"\",\"\",IF(A126=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A126,-2)+15,Cenários!$A:$D,2,FALSE)>A126,+VLOOKUP(+EOMONTH(+A126,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A126,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A126=\"\",\"\",VLOOKUP(F126,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A126=\"\",\"\",IF(WORKDAY(+A126,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A126,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-06"},{"$f":"IF(A127=\"\",\"\",+IF(+A127=D127,+E127,((+G127/E127)^+((NETWORKDAYS(+D127,A127,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D127,F127,Feriados!$A$2:$A$1058)-1))*E127)))","v":4261.0190269317054},{"$f":"IF(A127=\"\",\"\",+IF(+A127=D127,+VLOOKUP(D127,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F127,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A127=\"\",\"\",+VLOOKUP(+EOMONTH(+F127,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A127=\"\",\"\",VLOOKUP(D127,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A127=\"\",\"\",IF(A127=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A127,-2)+15,Cenários!$A:$D,2,FALSE)>A127,+VLOOKUP(+EOMONTH(+A127,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A127,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A127=\"\",\"\",VLOOKUP(F127,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A127=\"\",\"\",IF(WORKDAY(+A127,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A127,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-07"},{"$f":"IF(A128=\"\",\"\",+IF(+A128=D128,+E128,((+G128/E128)^+((NETWORKDAYS(+D128,A128,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D128,F128,Feriados!$A$2:$A$1058)-1))*E128)))","v":4262.0311475711196},{"$f":"IF(A128=\"\",\"\",+IF(+A128=D128,+VLOOKUP(D128,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F128,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A128=\"\",\"\",+VLOOKUP(+EOMONTH(+F128,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A128=\"\",\"\",VLOOKUP(D128,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A128=\"\",\"\",IF(A128=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A128,-2)+15,Cenários!$A:$D,2,FALSE)>A128,+VLOOKUP(+EOMONTH(+A128,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A128,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A128=\"\",\"\",VLOOKUP(F128,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A128=\"\",\"\",IF(WORKDAY(+A128,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A128,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-08"},{"$f":"IF(A129=\"\",\"\",+IF(+A129=D129,+E129,((+G129/E129)^+((NETWORKDAYS(+D129,A129,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D129,F129,Feriados!$A$2:$A$1058)-1))*E129)))","v":4263.0435086197376},{"$f":"IF(A129=\"\",\"\",+IF(+A129=D129,+VLOOKUP(D129,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F129,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A129=\"\",\"\",+VLOOKUP(+EOMONTH(+F129,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A129=\"\",\"\",VLOOKUP(D129,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A129=\"\",\"\",IF(A129=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A129,-2)+15,Cenários!$A:$D,2,FALSE)>A129,+VLOOKUP(+EOMONTH(+A129,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A129,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A129=\"\",\"\",VLOOKUP(F129,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A129=\"\",\"\",IF(WORKDAY(+A129,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A129,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-09"},{"$f":"IF(A130=\"\",\"\",+IF(+A130=D130,+E130,((+G130/E130)^+((NETWORKDAYS(+D130,A130,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D130,F130,Feriados!$A$2:$A$1058)-1))*E130)))","v":4264.056110134662},{"$f":"IF(A130=\"\",\"\",+IF(+A130=D130,+VLOOKUP(D130,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F130,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A130=\"\",\"\",+VLOOKUP(+EOMONTH(+F130,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A130=\"\",\"\",VLOOKUP(D130,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A130=\"\",\"\",IF(A130=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A130,-2)+15,Cenários!$A:$D,2,FALSE)>A130,+VLOOKUP(+EOMONTH(+A130,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A130,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A130=\"\",\"\",VLOOKUP(F130,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A130=\"\",\"\",IF(WORKDAY(+A130,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A130,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-10"},{"$f":"IF(A131=\"\",\"\",+IF(+A131=D131,+E131,((+G131/E131)^+((NETWORKDAYS(+D131,A131,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D131,F131,Feriados!$A$2:$A$1058)-1))*E131)))","v":4265.0689521730128},{"$f":"IF(A131=\"\",\"\",+IF(+A131=D131,+VLOOKUP(D131,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F131,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A131=\"\",\"\",+VLOOKUP(+EOMONTH(+F131,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A131=\"\",\"\",VLOOKUP(D131,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A131=\"\",\"\",IF(A131=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A131,-2)+15,Cenários!$A:$D,2,FALSE)>A131,+VLOOKUP(+EOMONTH(+A131,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A131,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A131=\"\",\"\",VLOOKUP(F131,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A131=\"\",\"\",IF(WORKDAY(+A131,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A131,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-13"},{"$f":"IF(A132=\"\",\"\",+IF(+A132=D132,+E132,((+G132/E132)^+((NETWORKDAYS(+D132,A132,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D132,F132,Feriados!$A$2:$A$1058)-1))*E132)))","v":4266.0820347919198},{"$f":"IF(A132=\"\",\"\",+IF(+A132=D132,+VLOOKUP(D132,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F132,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A132=\"\",\"\",+VLOOKUP(+EOMONTH(+F132,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A132=\"\",\"\",VLOOKUP(D132,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A132=\"\",\"\",IF(A132=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A132,-2)+15,Cenários!$A:$D,2,FALSE)>A132,+VLOOKUP(+EOMONTH(+A132,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A132,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A132=\"\",\"\",VLOOKUP(F132,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A132=\"\",\"\",IF(WORKDAY(+A132,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A132,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-14"},{"$f":"IF(A133=\"\",\"\",+IF(+A133=D133,+E133,((+G133/E133)^+((NETWORKDAYS(+D133,A133,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D133,F133,Feriados!$A$2:$A$1058)-1))*E133)))","v":4267.0953580485302},{"$f":"IF(A133=\"\",\"\",+IF(+A133=D133,+VLOOKUP(D133,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F133,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A133=\"\",\"\",+VLOOKUP(+EOMONTH(+F133,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-04-15"},{"$f":"IF(A133=\"\",\"\",VLOOKUP(D133,Cenários!$B:$D,3,FALSE))","v":4246.8745490000001},{"$f":"IF(A133=\"\",\"\",IF(A133=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A133,-2)+15,Cenários!$A:$D,2,FALSE)>A133,+VLOOKUP(+EOMONTH(+A133,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A133,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-05-15"},{"$f":"IF(A133=\"\",\"\",VLOOKUP(F133,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003}]
[{"$f":"IF(A133=\"\",\"\",IF(WORKDAY(+A133,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A133,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-15"},{"$f":"IF(A134=\"\",\"\",+IF(+A134=D134,+E134,((+G134/E134)^+((NETWORKDAYS(+D134,A134,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D134,F134,Feriados!$A$2:$A$1058)-1))*E134)))","v":4268.1089220000003},{"$f":"IF(A134=\"\",\"\",+IF(+A134=D134,+VLOOKUP(D134,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F134,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.5},{"$f":"IF(A134=\"\",\"\",+VLOOKUP(+EOMONTH(+F134,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A134=\"\",\"\",VLOOKUP(D134,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A134=\"\",\"\",IF(A134=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A134,-2)+15,Cenários!$A:$D,2,FALSE)>A134,+VLOOKUP(+EOMONTH(+A134,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A134,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A134=\"\",\"\",VLOOKUP(F134,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A134=\"\",\"\",IF(WORKDAY(+A134,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A134,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-16"},{"$f":"IF(A135=\"\",\"\",+IF(+A135=D135,+E135,((+G135/E135)^+((NETWORKDAYS(+D135,A135,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D135,F135,Feriados!$A$2:$A$1058)-1))*E135)))","v":4268.775205783164},{"$f":"IF(A135=\"\",\"\",+IF(+A135=D135,+VLOOKUP(D135,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F135,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A135=\"\",\"\",+VLOOKUP(+EOMONTH(+F135,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A135=\"\",\"\",VLOOKUP(D135,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A135=\"\",\"\",IF(A135=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A135,-2)+15,Cenários!$A:$D,2,FALSE)>A135,+VLOOKUP(+EOMONTH(+A135,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A135,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A135=\"\",\"\",VLOOKUP(F135,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A135=\"\",\"\",IF(WORKDAY(+A135,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A135,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-17"},{"$f":"IF(A136=\"\",\"\",+IF(+A136=D136,+E136,((+G136/E136)^+((NETWORKDAYS(+D136,A136,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D136,F136,Feriados!$A$2:$A$1058)-1))*E136)))","v":4269.441593578219},{"$f":"IF(A136=\"\",\"\",+IF(+A136=D136,+VLOOKUP(D136,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F136,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A136=\"\",\"\",+VLOOKUP(+EOMONTH(+F136,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A136=\"\",\"\",VLOOKUP(D136,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A136=\"\",\"\",IF(A136=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A136,-2)+15,Cenários!$A:$D,2,FALSE)>A136,+VLOOKUP(+EOMONTH(+A136,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A136,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A136=\"\",\"\",VLOOKUP(F136,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A136=\"\",\"\",IF(WORKDAY(+A136,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A136,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-20"},{"$f":"IF(A137=\"\",\"\",+IF(+A137=D137,+E137,((+G137/E137)^+((NETWORKDAYS(+D137,A137,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D137,F137,Feriados!$A$2:$A$1058)-1))*E137)))","v":4270.1080854014017},{"$f":"IF(A137=\"\",\"\",+IF(+A137=D137,+VLOOKUP(D137,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F137,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A137=\"\",\"\",+VLOOKUP(+EOMONTH(+F137,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A137=\"\",\"\",VLOOKUP(D137,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A137=\"\",\"\",IF(A137=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A137,-2)+15,Cenários!$A:$D,2,FALSE)>A137,+VLOOKUP(+EOMONTH(+A137,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A137,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A137=\"\",\"\",VLOOKUP(F137,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A137=\"\",\"\",IF(WORKDAY(+A137,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A137,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-21"},{"$f":"IF(A138=\"\",\"\",+IF(+A138=D138,+E138,((+G138/E138)^+((NETWORKDAYS(+D138,A138,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D138,F138,Feriados!$A$2:$A$1058)-1))*E138)))","v":4270.774681268952},{"$f":"IF(A138=\"\",\"\",+IF(+A138=D138,+VLOOKUP(D138,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F138,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A138=\"\",\"\",+VLOOKUP(+EOMONTH(+F138,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A138=\"\",\"\",VLOOKUP(D138,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A138=\"\",\"\",IF(A138=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A138,-2)+15,Cenários!$A:$D,2,FALSE)>A138,+VLOOKUP(+EOMONTH(+A138,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A138,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A138=\"\",\"\",VLOOKUP(F138,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A138=\"\",\"\",IF(WORKDAY(+A138,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A138,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-22"},{"$f":"IF(A139=\"\",\"\",+IF(+A139=D139,+E139,((+G139/E139)^+((NETWORKDAYS(+D139,A139,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D139,F139,Feriados!$A$2:$A$1058)-1))*E139)))","v":4271.4413811971126},{"$f":"IF(A139=\"\",\"\",+IF(+A139=D139,+VLOOKUP(D139,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F139,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A139=\"\",\"\",+VLOOKUP(+EOMONTH(+F139,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A139=\"\",\"\",VLOOKUP(D139,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A139=\"\",\"\",IF(A139=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A139,-2)+15,Cenários!$A:$D,2,FALSE)>A139,+VLOOKUP(+EOMONTH(+A139,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A139,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A139=\"\",\"\",VLOOKUP(F139,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A139=\"\",\"\",IF(WORKDAY(+A139,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A139,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-23"},{"$f":"IF(A140=\"\",\"\",+IF(+A140=D140,+E140,((+G140/E140)^+((NETWORKDAYS(+D140,A140,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D140,F140,Feriados!$A$2:$A$1058)-1))*E140)))","v":4272.1081852021271},{"$f":"IF(A140=\"\",\"\",+IF(+A140=D140,+VLOOKUP(D140,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F140,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A140=\"\",\"\",+VLOOKUP(+EOMONTH(+F140,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A140=\"\",\"\",VLOOKUP(D140,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A140=\"\",\"\",IF(A140=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A140,-2)+15,Cenários!$A:$D,2,FALSE)>A140,+VLOOKUP(+EOMONTH(+A140,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A140,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A140=\"\",\"\",VLOOKUP(F140,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A140=\"\",\"\",IF(WORKDAY(+A140,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A140,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-24"},{"$f":"IF(A141=\"\",\"\",+IF(+A141=D141,+E141,((+G141/E141)^+((NETWORKDAYS(+D141,A141,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D141,F141,Feriados!$A$2:$A$1058)-1))*E141)))","v":4272.7750933002426},{"$f":"IF(A141=\"\",\"\",+IF(+A141=D141,+VLOOKUP(D141,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F141,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A141=\"\",\"\",+VLOOKUP(+EOMONTH(+F141,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A141=\"\",\"\",VLOOKUP(D141,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A141=\"\",\"\",IF(A141=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A141,-2)+15,Cenários!$A:$D,2,FALSE)>A141,+VLOOKUP(+EOMONTH(+A141,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A141,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A141=\"\",\"\",VLOOKUP(F141,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A141=\"\",\"\",IF(WORKDAY(+A141,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A141,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-27"},{"$f":"IF(A142=\"\",\"\",+IF(+A142=D142,+E142,((+G142/E142)^+((NETWORKDAYS(+D142,A142,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D142,F142,Feriados!$A$2:$A$1058)-1))*E142)))","v":4273.4421055077091},{"$f":"IF(A142=\"\",\"\",+IF(+A142=D142,+VLOOKUP(D142,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F142,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A142=\"\",\"\",+VLOOKUP(+EOMONTH(+F142,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A142=\"\",\"\",VLOOKUP(D142,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A142=\"\",\"\",IF(A142=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A142,-2)+15,Cenários!$A:$D,2,FALSE)>A142,+VLOOKUP(+EOMONTH(+A142,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A142,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A142=\"\",\"\",VLOOKUP(F142,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A142=\"\",\"\",IF(WORKDAY(+A142,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A142,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-28"},{"$f":"IF(A143=\"\",\"\",+IF(+A143=D143,+E143,((+G143/E143)^+((NETWORKDAYS(+D143,A143,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D143,F143,Feriados!$A$2:$A$1058)-1))*E143)))","v":4274.1092218407794},{"$f":"IF(A143=\"\",\"\",+IF(+A143=D143,+VLOOKUP(D143,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F143,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A143=\"\",\"\",+VLOOKUP(+EOMONTH(+F143,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A143=\"\",\"\",VLOOKUP(D143,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A143=\"\",\"\",IF(A143=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A143,-2)+15,Cenários!$A:$D,2,FALSE)>A143,+VLOOKUP(+EOMONTH(+A143,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A143,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A143=\"\",\"\",VLOOKUP(F143,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A143=\"\",\"\",IF(WORKDAY(+A143,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A143,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-29"},{"$f":"IF(A144=\"\",\"\",+IF(+A144=D144,+E144,((+G144/E144)^+((NETWORKDAYS(+D144,A144,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D144,F144,Feriados!$A$2:$A$1058)-1))*E144)))","v":4274.7764423157087},{"$f":"IF(A144=\"\",\"\",+IF(+A144=D144,+VLOOKUP(D144,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F144,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A144=\"\",\"\",+VLOOKUP(+EOMONTH(+F144,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A144=\"\",\"\",VLOOKUP(D144,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A144=\"\",\"\",IF(A144=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A144,-2)+15,Cenários!$A:$D,2,FALSE)>A144,+VLOOKUP(+EOMONTH(+A144,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A144,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A144=\"\",\"\",VLOOKUP(F144,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A144=\"\",\"\",IF(WORKDAY(+A144,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A144,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-05-31"},{"$f":"IF(A145=\"\",\"\",+IF(+A145=D145,+E145,((+G145/E145)^+((NETWORKDAYS(+D145,A145,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D145,F145,Feriados!$A$2:$A$1058)-1))*E145)))","v":4275.4437669487525},{"$f":"IF(A145=\"\",\"\",+IF(+A145=D145,+VLOOKUP(D145,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F145,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A145=\"\",\"\",+VLOOKUP(+EOMONTH(+F145,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A145=\"\",\"\",VLOOKUP(D145,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A145=\"\",\"\",IF(A145=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A145,-2)+15,Cenários!$A:$D,2,FALSE)>A145,+VLOOKUP(+EOMONTH(+A145,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A145,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A145=\"\",\"\",VLOOKUP(F145,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A145=\"\",\"\",IF(WORKDAY(+A145,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A145,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-03"},{"$f":"IF(A146=\"\",\"\",+IF(+A146=D146,+E146,((+G146/E146)^+((NETWORKDAYS(+D146,A146,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D146,F146,Feriados!$A$2:$A$1058)-1))*E146)))","v":4276.1111957561716},{"$f":"IF(A146=\"\",\"\",+IF(+A146=D146,+VLOOKUP(D146,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F146,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A146=\"\",\"\",+VLOOKUP(+EOMONTH(+F146,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A146=\"\",\"\",VLOOKUP(D146,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A146=\"\",\"\",IF(A146=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A146,-2)+15,Cenários!$A:$D,2,FALSE)>A146,+VLOOKUP(+EOMONTH(+A146,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A146,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A146=\"\",\"\",VLOOKUP(F146,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A146=\"\",\"\",IF(WORKDAY(+A146,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A146,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-04"},{"$f":"IF(A147=\"\",\"\",+IF(+A147=D147,+E147,((+G147/E147)^+((NETWORKDAYS(+D147,A147,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D147,F147,Feriados!$A$2:$A$1058)-1))*E147)))","v":4276.7787287542287},{"$f":"IF(A147=\"\",\"\",+IF(+A147=D147,+VLOOKUP(D147,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F147,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A147=\"\",\"\",+VLOOKUP(+EOMONTH(+F147,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A147=\"\",\"\",VLOOKUP(D147,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A147=\"\",\"\",IF(A147=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A147,-2)+15,Cenários!$A:$D,2,FALSE)>A147,+VLOOKUP(+EOMONTH(+A147,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A147,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A147=\"\",\"\",VLOOKUP(F147,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A147=\"\",\"\",IF(WORKDAY(+A147,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A147,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-05"},{"$f":"IF(A148=\"\",\"\",+IF(+A148=D148,+E148,((+G148/E148)^+((NETWORKDAYS(+D148,A148,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D148,F148,Feriados!$A$2:$A$1058)-1))*E148)))","v":4277.4463659591893},{"$f":"IF(A148=\"\",\"\",+IF(+A148=D148,+VLOOKUP(D148,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F148,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A148=\"\",\"\",+VLOOKUP(+EOMONTH(+F148,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A148=\"\",\"\",VLOOKUP(D148,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A148=\"\",\"\",IF(A148=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A148,-2)+15,Cenários!$A:$D,2,FALSE)>A148,+VLOOKUP(+EOMONTH(+A148,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A148,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A148=\"\",\"\",VLOOKUP(F148,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A148=\"\",\"\",IF(WORKDAY(+A148,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A148,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-06"},{"$f":"IF(A149=\"\",\"\",+IF(+A149=D149,+E149,((+G149/E149)^+((NETWORKDAYS(+D149,A149,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D149,F149,Feriados!$A$2:$A$1058)-1))*E149)))","v":4278.1141073873196},{"$f":"IF(A149=\"\",\"\",+IF(+A149=D149,+VLOOKUP(D149,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F149,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A149=\"\",\"\",+VLOOKUP(+EOMONTH(+F149,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A149=\"\",\"\",VLOOKUP(D149,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A149=\"\",\"\",IF(A149=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A149,-2)+15,Cenários!$A:$D,2,FALSE)>A149,+VLOOKUP(+EOMONTH(+A149,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A149,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A149=\"\",\"\",VLOOKUP(F149,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A149=\"\",\"\",IF(WORKDAY(+A149,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A149,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-07"},{"$f":"IF(A150=\"\",\"\",+IF(+A150=D150,+E150,((+G150/E150)^+((NETWORKDAYS(+D150,A150,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D150,F150,Feriados!$A$2:$A$1058)-1))*E150)))","v":4278.7819530548895},{"$f":"IF(A150=\"\",\"\",+IF(+A150=D150,+VLOOKUP(D150,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F150,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A150=\"\",\"\",+VLOOKUP(+EOMONTH(+F150,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A150=\"\",\"\",VLOOKUP(D150,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A150=\"\",\"\",IF(A150=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A150,-2)+15,Cenários!$A:$D,2,FALSE)>A150,+VLOOKUP(+EOMONTH(+A150,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A150,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A150=\"\",\"\",VLOOKUP(F150,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A150=\"\",\"\",IF(WORKDAY(+A150,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A150,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-10"},{"$f":"IF(A151=\"\",\"\",+IF(+A151=D151,+E151,((+G151/E151)^+((NETWORKDAYS(+D151,A151,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D151,F151,Feriados!$A$2:$A$1058)-1))*E151)))","v":4279.4499029781737},{"$f":"IF(A151=\"\",\"\",+IF(+A151=D151,+VLOOKUP(D151,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F151,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A151=\"\",\"\",+VLOOKUP(+EOMONTH(+F151,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A151=\"\",\"\",VLOOKUP(D151,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A151=\"\",\"\",IF(A151=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A151,-2)+15,Cenários!$A:$D,2,FALSE)>A151,+VLOOKUP(+EOMONTH(+A151,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A151,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A151=\"\",\"\",VLOOKUP(F151,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A151=\"\",\"\",IF(WORKDAY(+A151,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A151,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-11"},{"$f":"IF(A152=\"\",\"\",+IF(+A152=D152,+E152,((+G152/E152)^+((NETWORKDAYS(+D152,A152,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D152,F152,Feriados!$A$2:$A$1058)-1))*E152)))","v":4280.1179571734447},{"$f":"IF(A152=\"\",\"\",+IF(+A152=D152,+VLOOKUP(D152,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F152,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A152=\"\",\"\",+VLOOKUP(+EOMONTH(+F152,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A152=\"\",\"\",VLOOKUP(D152,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A152=\"\",\"\",IF(A152=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A152,-2)+15,Cenários!$A:$D,2,FALSE)>A152,+VLOOKUP(+EOMONTH(+A152,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A152,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A152=\"\",\"\",VLOOKUP(F152,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A152=\"\",\"\",IF(WORKDAY(+A152,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A152,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-12"},{"$f":"IF(A153=\"\",\"\",+IF(+A153=D153,+E153,((+G153/E153)^+((NETWORKDAYS(+D153,A153,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D153,F153,Feriados!$A$2:$A$1058)-1))*E153)))","v":4280.7861156569807},{"$f":"IF(A153=\"\",\"\",+IF(+A153=D153,+VLOOKUP(D153,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F153,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A153=\"\",\"\",+VLOOKUP(+EOMONTH(+F153,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A153=\"\",\"\",VLOOKUP(D153,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A153=\"\",\"\",IF(A153=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A153,-2)+15,Cenários!$A:$D,2,FALSE)>A153,+VLOOKUP(+EOMONTH(+A153,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A153,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A153=\"\",\"\",VLOOKUP(F153,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A153=\"\",\"\",IF(WORKDAY(+A153,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A153,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-13"},{"$f":"IF(A154=\"\",\"\",+IF(+A154=D154,+E154,((+G154/E154)^+((NETWORKDAYS(+D154,A154,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D154,F154,Feriados!$A$2:$A$1058)-1))*E154)))","v":4281.4543784450643},{"$f":"IF(A154=\"\",\"\",+IF(+A154=D154,+VLOOKUP(D154,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F154,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A154=\"\",\"\",+VLOOKUP(+EOMONTH(+F154,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A154=\"\",\"\",VLOOKUP(D154,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A154=\"\",\"\",IF(A154=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A154,-2)+15,Cenários!$A:$D,2,FALSE)>A154,+VLOOKUP(+EOMONTH(+A154,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A154,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A154=\"\",\"\",VLOOKUP(F154,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A154=\"\",\"\",IF(WORKDAY(+A154,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A154,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-14"},{"$f":"IF(A155=\"\",\"\",+IF(+A155=D155,+E155,((+G155/E155)^+((NETWORKDAYS(+D155,A155,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D155,F155,Feriados!$A$2:$A$1058)-1))*E155)))","v":4282.1227455539747},{"$f":"IF(A155=\"\",\"\",+IF(+A155=D155,+VLOOKUP(D155,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F155,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A155=\"\",\"\",+VLOOKUP(+EOMONTH(+F155,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-05-15"},{"$f":"IF(A155=\"\",\"\",VLOOKUP(D155,Cenários!$B:$D,3,FALSE))","v":4268.1089220000003},{"$f":"IF(A155=\"\",\"\",IF(A155=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A155,-2)+15,Cenários!$A:$D,2,FALSE)>A155,+VLOOKUP(+EOMONTH(+A155,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A155,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-06-17"},{"$f":"IF(A155=\"\",\"\",VLOOKUP(F155,Cenários!$B:$D,3,FALSE))","v":4282.791217}]
[{"$f":"IF(A155=\"\",\"\",IF(WORKDAY(+A155,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A155,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-17"},{"$f":"IF(A156=\"\",\"\",+IF(+A156=D156,+E156,((+G156/E156)^+((NETWORKDAYS(+D156,A156,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D156,F156,Feriados!$A$2:$A$1058)-1))*E156)))","v":4282.791217},{"$f":"IF(A156=\"\",\"\",+IF(+A156=D156,+VLOOKUP(D156,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F156,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34399999999999997},{"$f":"IF(A156=\"\",\"\",+VLOOKUP(+EOMONTH(+F156,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A156=\"\",\"\",VLOOKUP(D156,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A156=\"\",\"\",IF(A156=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A156,-2)+15,Cenários!$A:$D,2,FALSE)>A156,+VLOOKUP(+EOMONTH(+A156,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A156,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A156=\"\",\"\",VLOOKUP(F156,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A156=\"\",\"\",IF(WORKDAY(+A156,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A156,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-18"},{"$f":"IF(A157=\"\",\"\",+IF(+A157=D157,+E157,((+G157/E157)^+((NETWORKDAYS(+D157,A157,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D157,F157,Feriados!$A$2:$A$1058)-1))*E157)))","v":4283.5394622528829},{"$f":"IF(A157=\"\",\"\",+IF(+A157=D157,+VLOOKUP(D157,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F157,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A157=\"\",\"\",+VLOOKUP(+EOMONTH(+F157,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A157=\"\",\"\",VLOOKUP(D157,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A157=\"\",\"\",IF(A157=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A157,-2)+15,Cenários!$A:$D,2,FALSE)>A157,+VLOOKUP(+EOMONTH(+A157,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A157,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A157=\"\",\"\",VLOOKUP(F157,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A157=\"\",\"\",IF(WORKDAY(+A157,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A157,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-19"},{"$f":"IF(A158=\"\",\"\",+IF(+A158=D158,+E158,((+G158/E158)^+((NETWORKDAYS(+D158,A158,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D158,F158,Feriados!$A$2:$A$1058)-1))*E158)))","v":4284.287838231483},{"$f":"IF(A158=\"\",\"\",+IF(+A158=D158,+VLOOKUP(D158,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F158,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A158=\"\",\"\",+VLOOKUP(+EOMONTH(+F158,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A158=\"\",\"\",VLOOKUP(D158,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A158=\"\",\"\",IF(A158=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A158,-2)+15,Cenários!$A:$D,2,FALSE)>A158,+VLOOKUP(+EOMONTH(+A158,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A158,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A158=\"\",\"\",VLOOKUP(F158,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A158=\"\",\"\",IF(WORKDAY(+A158,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A158,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-20"},{"$f":"IF(A159=\"\",\"\",+IF(+A159=D159,+E159,((+G159/E159)^+((NETWORKDAYS(+D159,A159,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D159,F159,Feriados!$A$2:$A$1058)-1))*E159)))","v":4285.0363449586412},{"$f":"IF(A159=\"\",\"\",+IF(+A159=D159,+VLOOKUP(D159,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F159,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A159=\"\",\"\",+VLOOKUP(+EOMONTH(+F159,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A159=\"\",\"\",VLOOKUP(D159,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A159=\"\",\"\",IF(A159=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A159,-2)+15,Cenários!$A:$D,2,FALSE)>A159,+VLOOKUP(+EOMONTH(+A159,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A159,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A159=\"\",\"\",VLOOKUP(F159,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A159=\"\",\"\",IF(WORKDAY(+A159,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A159,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-21"},{"$f":"IF(A160=\"\",\"\",+IF(+A160=D160,+E160,((+G160/E160)^+((NETWORKDAYS(+D160,A160,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D160,F160,Feriados!$A$2:$A$1058)-1))*E160)))","v":4285.7849824571995},{"$f":"IF(A160=\"\",\"\",+IF(+A160=D160,+VLOOKUP(D160,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F160,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A160=\"\",\"\",+VLOOKUP(+EOMONTH(+F160,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A160=\"\",\"\",VLOOKUP(D160,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A160=\"\",\"\",IF(A160=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A160,-2)+15,Cenários!$A:$D,2,FALSE)>A160,+VLOOKUP(+EOMONTH(+A160,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A160,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A160=\"\",\"\",VLOOKUP(F160,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A160=\"\",\"\",IF(WORKDAY(+A160,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A160,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-24"},{"$f":"IF(A161=\"\",\"\",+IF(+A161=D161,+E161,((+G161/E161)^+((NETWORKDAYS(+D161,A161,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D161,F161,Feriados!$A$2:$A$1058)-1))*E161)))","v":4286.5337507500053},{"$f":"IF(A161=\"\",\"\",+IF(+A161=D161,+VLOOKUP(D161,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F161,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A161=\"\",\"\",+VLOOKUP(+EOMONTH(+F161,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A161=\"\",\"\",VLOOKUP(D161,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A161=\"\",\"\",IF(A161=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A161,-2)+15,Cenários!$A:$D,2,FALSE)>A161,+VLOOKUP(+EOMONTH(+A161,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A161,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A161=\"\",\"\",VLOOKUP(F161,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A161=\"\",\"\",IF(WORKDAY(+A161,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A161,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-25"},{"$f":"IF(A162=\"\",\"\",+IF(+A162=D162,+E162,((+G162/E162)^+((NETWORKDAYS(+D162,A162,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D162,F162,Feriados!$A$2:$A$1058)-1))*E162)))","v":4287.2826498599097},{"$f":"IF(A162=\"\",\"\",+IF(+A162=D162,+VLOOKUP(D162,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F162,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A162=\"\",\"\",+VLOOKUP(+EOMONTH(+F162,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A162=\"\",\"\",VLOOKUP(D162,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A162=\"\",\"\",IF(A162=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A162,-2)+15,Cenários!$A:$D,2,FALSE)>A162,+VLOOKUP(+EOMONTH(+A162,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A162,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A162=\"\",\"\",VLOOKUP(F162,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A162=\"\",\"\",IF(WORKDAY(+A162,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A162,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-26"},{"$f":"IF(A163=\"\",\"\",+IF(+A163=D163,+E163,((+G163/E163)^+((NETWORKDAYS(+D163,A163,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D163,F163,Feriados!$A$2:$A$1058)-1))*E163)))","v":4288.0316798097683},{"$f":"IF(A163=\"\",\"\",+IF(+A163=D163,+VLOOKUP(D163,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F163,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A163=\"\",\"\",+VLOOKUP(+EOMONTH(+F163,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A163=\"\",\"\",VLOOKUP(D163,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A163=\"\",\"\",IF(A163=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A163,-2)+15,Cenários!$A:$D,2,FALSE)>A163,+VLOOKUP(+EOMONTH(+A163,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A163,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A163=\"\",\"\",VLOOKUP(F163,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A163=\"\",\"\",IF(WORKDAY(+A163,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A163,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-27"},{"$f":"IF(A164=\"\",\"\",+IF(+A164=D164,+E164,((+G164/E164)^+((NETWORKDAYS(+D164,A164,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D164,F164,Feriados!$A$2:$A$1058)-1))*E164)))","v":4288.7808406224385},{"$f":"IF(A164=\"\",\"\",+IF(+A164=D164,+VLOOKUP(D164,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F164,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A164=\"\",\"\",+VLOOKUP(+EOMONTH(+F164,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A164=\"\",\"\",VLOOKUP(D164,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A164=\"\",\"\",IF(A164=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A164,-2)+15,Cenários!$A:$D,2,FALSE)>A164,+VLOOKUP(+EOMONTH(+A164,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A164,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A164=\"\",\"\",VLOOKUP(F164,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A164=\"\",\"\",IF(WORKDAY(+A164,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A164,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-06-28"},{"$f":"IF(A165=\"\",\"\",+IF(+A165=D165,+E165,((+G165/E165)^+((NETWORKDAYS(+D165,A165,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D165,F165,Feriados!$A$2:$A$1058)-1))*E165)))","v":4289.530132320785},{"$f":"IF(A165=\"\",\"\",+IF(+A165=D165,+VLOOKUP(D165,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F165,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A165=\"\",\"\",+VLOOKUP(+EOMONTH(+F165,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A165=\"\",\"\",VLOOKUP(D165,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A165=\"\",\"\",IF(A165=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A165,-2)+15,Cenários!$A:$D,2,FALSE)>A165,+VLOOKUP(+EOMONTH(+A165,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A165,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A165=\"\",\"\",VLOOKUP(F165,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A165=\"\",\"\",IF(WORKDAY(+A165,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A165,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-01"},{"$f":"IF(A166=\"\",\"\",+IF(+A166=D166,+E166,((+G166/E166)^+((NETWORKDAYS(+D166,A166,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D166,F166,Feriados!$A$2:$A$1058)-1))*E166)))","v":4290.2795549276734},{"$f":"IF(A166=\"\",\"\",+IF(+A166=D166,+VLOOKUP(D166,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F166,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A166=\"\",\"\",+VLOOKUP(+EOMONTH(+F166,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A166=\"\",\"\",VLOOKUP(D166,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A166=\"\",\"\",IF(A166=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A166,-2)+15,Cenários!$A:$D,2,FALSE)>A166,+VLOOKUP(+EOMONTH(+A166,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A166,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A166=\"\",\"\",VLOOKUP(F166,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A166=\"\",\"\",IF(WORKDAY(+A166,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A166,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-02"},{"$f":"IF(A167=\"\",\"\",+IF(+A167=D167,+E167,((+G167/E167)^+((NETWORKDAYS(+D167,A167,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D167,F167,Feriados!$A$2:$A$1058)-1))*E167)))","v":4291.0291084659757},{"$f":"IF(A167=\"\",\"\",+IF(+A167=D167,+VLOOKUP(D167,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F167,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A167=\"\",\"\",+VLOOKUP(+EOMONTH(+F167,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A167=\"\",\"\",VLOOKUP(D167,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A167=\"\",\"\",IF(A167=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A167,-2)+15,Cenários!$A:$D,2,FALSE)>A167,+VLOOKUP(+EOMONTH(+A167,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A167,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A167=\"\",\"\",VLOOKUP(F167,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A167=\"\",\"\",IF(WORKDAY(+A167,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A167,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-03"},{"$f":"IF(A168=\"\",\"\",+IF(+A168=D168,+E168,((+G168/E168)^+((NETWORKDAYS(+D168,A168,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D168,F168,Feriados!$A$2:$A$1058)-1))*E168)))","v":4291.7787929585675},{"$f":"IF(A168=\"\",\"\",+IF(+A168=D168,+VLOOKUP(D168,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F168,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A168=\"\",\"\",+VLOOKUP(+EOMONTH(+F168,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A168=\"\",\"\",VLOOKUP(D168,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A168=\"\",\"\",IF(A168=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A168,-2)+15,Cenários!$A:$D,2,FALSE)>A168,+VLOOKUP(+EOMONTH(+A168,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A168,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A168=\"\",\"\",VLOOKUP(F168,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A168=\"\",\"\",IF(WORKDAY(+A168,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A168,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-04"},{"$f":"IF(A169=\"\",\"\",+IF(+A169=D169,+E169,((+G169/E169)^+((NETWORKDAYS(+D169,A169,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D169,F169,Feriados!$A$2:$A$1058)-1))*E169)))","v":4292.5286084283252},{"$f":"IF(A169=\"\",\"\",+IF(+A169=D169,+VLOOKUP(D169,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F169,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A169=\"\",\"\",+VLOOKUP(+EOMONTH(+F169,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A169=\"\",\"\",VLOOKUP(D169,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A169=\"\",\"\",IF(A169=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A169,-2)+15,Cenários!$A:$D,2,FALSE)>A169,+VLOOKUP(+EOMONTH(+A169,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A169,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A169=\"\",\"\",VLOOKUP(F169,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A169=\"\",\"\",IF(WORKDAY(+A169,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A169,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-05"},{"$f":"IF(A170=\"\",\"\",+IF(+A170=D170,+E170,((+G170/E170)^+((NETWORKDAYS(+D170,A170,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D170,F170,Feriados!$A$2:$A$1058)-1))*E170)))","v":4293.2785548981337},{"$f":"IF(A170=\"\",\"\",+IF(+A170=D170,+VLOOKUP(D170,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F170,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A170=\"\",\"\",+VLOOKUP(+EOMONTH(+F170,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A170=\"\",\"\",VLOOKUP(D170,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A170=\"\",\"\",IF(A170=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A170,-2)+15,Cenários!$A:$D,2,FALSE)>A170,+VLOOKUP(+EOMONTH(+A170,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A170,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A170=\"\",\"\",VLOOKUP(F170,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A170=\"\",\"\",IF(WORKDAY(+A170,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A170,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-08"},{"$f":"IF(A171=\"\",\"\",+IF(+A171=D171,+E171,((+G171/E171)^+((NETWORKDAYS(+D171,A171,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D171,F171,Feriados!$A$2:$A$1058)-1))*E171)))","v":4294.0286323908804},{"$f":"IF(A171=\"\",\"\",+IF(+A171=D171,+VLOOKUP(D171,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F171,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A171=\"\",\"\",+VLOOKUP(+EOMONTH(+F171,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A171=\"\",\"\",VLOOKUP(D171,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A171=\"\",\"\",IF(A171=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A171,-2)+15,Cenários!$A:$D,2,FALSE)>A171,+VLOOKUP(+EOMONTH(+A171,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A171,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A171=\"\",\"\",VLOOKUP(F171,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A171=\"\",\"\",IF(WORKDAY(+A171,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A171,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-09"},{"$f":"IF(A172=\"\",\"\",+IF(+A172=D172,+E172,((+G172/E172)^+((NETWORKDAYS(+D172,A172,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D172,F172,Feriados!$A$2:$A$1058)-1))*E172)))","v":4294.7788409294553},{"$f":"IF(A172=\"\",\"\",+IF(+A172=D172,+VLOOKUP(D172,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F172,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A172=\"\",\"\",+VLOOKUP(+EOMONTH(+F172,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A172=\"\",\"\",VLOOKUP(D172,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A172=\"\",\"\",IF(A172=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A172,-2)+15,Cenários!$A:$D,2,FALSE)>A172,+VLOOKUP(+EOMONTH(+A172,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A172,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A172=\"\",\"\",VLOOKUP(F172,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A172=\"\",\"\",IF(WORKDAY(+A172,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A172,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-10"},{"$f":"IF(A173=\"\",\"\",+IF(+A173=D173,+E173,((+G173/E173)^+((NETWORKDAYS(+D173,A173,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D173,F173,Feriados!$A$2:$A$1058)-1))*E173)))","v":4295.5291805367533},{"$f":"IF(A173=\"\",\"\",+IF(+A173=D173,+VLOOKUP(D173,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F173,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A173=\"\",\"\",+VLOOKUP(+EOMONTH(+F173,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A173=\"\",\"\",VLOOKUP(D173,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A173=\"\",\"\",IF(A173=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A173,-2)+15,Cenários!$A:$D,2,FALSE)>A173,+VLOOKUP(+EOMONTH(+A173,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A173,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A173=\"\",\"\",VLOOKUP(F173,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A173=\"\",\"\",IF(WORKDAY(+A173,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A173,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-11"},{"$f":"IF(A174=\"\",\"\",+IF(+A174=D174,+E174,((+G174/E174)^+((NETWORKDAYS(+D174,A174,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D174,F174,Feriados!$A$2:$A$1058)-1))*E174)))","v":4296.2796512356745},{"$f":"IF(A174=\"\",\"\",+IF(+A174=D174,+VLOOKUP(D174,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F174,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A174=\"\",\"\",+VLOOKUP(+EOMONTH(+F174,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A174=\"\",\"\",VLOOKUP(D174,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A174=\"\",\"\",IF(A174=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A174,-2)+15,Cenários!$A:$D,2,FALSE)>A174,+VLOOKUP(+EOMONTH(+A174,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A174,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A174=\"\",\"\",VLOOKUP(F174,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A174=\"\",\"\",IF(WORKDAY(+A174,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A174,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-12"},{"$f":"IF(A175=\"\",\"\",+IF(+A175=D175,+E175,((+G175/E175)^+((NETWORKDAYS(+D175,A175,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D175,F175,Feriados!$A$2:$A$1058)-1))*E175)))","v":4297.0302530491208},{"$f":"IF(A175=\"\",\"\",+IF(+A175=D175,+VLOOKUP(D175,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F175,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A175=\"\",\"\",+VLOOKUP(+EOMONTH(+F175,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-06-17"},{"$f":"IF(A175=\"\",\"\",VLOOKUP(D175,Cenários!$B:$D,3,FALSE))","v":4282.791217},{"$f":"IF(A175=\"\",\"\",IF(A175=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A175,-2)+15,Cenários!$A:$D,2,FALSE)>A175,+VLOOKUP(+EOMONTH(+A175,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A175,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-07-15"},{"$f":"IF(A175=\"\",\"\",VLOOKUP(F175,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998}]
[{"$f":"IF(A175=\"\",\"\",IF(WORKDAY(+A175,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A175,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-15"},{"$f":"IF(A176=\"\",\"\",+IF(+A176=D176,+E176,((+G176/E176)^+((NETWORKDAYS(+D176,A176,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D176,F176,Feriados!$A$2:$A$1058)-1))*E176)))","v":4297.7809859999998},{"$f":"IF(A176=\"\",\"\",+IF(+A176=D176,+VLOOKUP(D176,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F176,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.35},{"$f":"IF(A176=\"\",\"\",+VLOOKUP(+EOMONTH(+F176,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A176=\"\",\"\",VLOOKUP(D176,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A176=\"\",\"\",IF(A176=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A176,-2)+15,Cenários!$A:$D,2,FALSE)>A176,+VLOOKUP(+EOMONTH(+A176,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A176,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A176=\"\",\"\",VLOOKUP(F176,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A176=\"\",\"\",IF(WORKDAY(+A176,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A176,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-16"},{"$f":"IF(A177=\"\",\"\",+IF(+A177=D177,+E177,((+G177/E177)^+((NETWORKDAYS(+D177,A177,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D177,F177,Feriados!$A$2:$A$1058)-1))*E177)))","v":4298.2624910439281},{"$f":"IF(A177=\"\",\"\",+IF(+A177=D177,+VLOOKUP(D177,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F177,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A177=\"\",\"\",+VLOOKUP(+EOMONTH(+F177,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A177=\"\",\"\",VLOOKUP(D177,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A177=\"\",\"\",IF(A177=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A177,-2)+15,Cenários!$A:$D,2,FALSE)>A177,+VLOOKUP(+EOMONTH(+A177,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A177,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A177=\"\",\"\",VLOOKUP(F177,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A177=\"\",\"\",IF(WORKDAY(+A177,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A177,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-17"},{"$f":"IF(A178=\"\",\"\",+IF(+A178=D178,+E178,((+G178/E178)^+((NETWORKDAYS(+D178,A178,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D178,F178,Feriados!$A$2:$A$1058)-1))*E178)))","v":4298.7440500336279},{"$f":"IF(A178=\"\",\"\",+IF(+A178=D178,+VLOOKUP(D178,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F178,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A178=\"\",\"\",+VLOOKUP(+EOMONTH(+F178,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A178=\"\",\"\",VLOOKUP(D178,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A178=\"\",\"\",IF(A178=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A178,-2)+15,Cenários!$A:$D,2,FALSE)>A178,+VLOOKUP(+EOMONTH(+A178,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A178,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A178=\"\",\"\",VLOOKUP(F178,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A178=\"\",\"\",IF(WORKDAY(+A178,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A178,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-18"},{"$f":"IF(A179=\"\",\"\",+IF(+A179=D179,+E179,((+G179/E179)^+((NETWORKDAYS(+D179,A179,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D179,F179,Feriados!$A$2:$A$1058)-1))*E179)))","v":4299.2256629751428},{"$f":"IF(A179=\"\",\"\",+IF(+A179=D179,+VLOOKUP(D179,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F179,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A179=\"\",\"\",+VLOOKUP(+EOMONTH(+F179,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A179=\"\",\"\",VLOOKUP(D179,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A179=\"\",\"\",IF(A179=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A179,-2)+15,Cenários!$A:$D,2,FALSE)>A179,+VLOOKUP(+EOMONTH(+A179,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A179,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A179=\"\",\"\",VLOOKUP(F179,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A179=\"\",\"\",IF(WORKDAY(+A179,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A179,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-19"},{"$f":"IF(A180=\"\",\"\",+IF(+A180=D180,+E180,((+G180/E180)^+((NETWORKDAYS(+D180,A180,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D180,F180,Feriados!$A$2:$A$1058)-1))*E180)))","v":4299.7073298745154},{"$f":"IF(A180=\"\",\"\",+IF(+A180=D180,+VLOOKUP(D180,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F180,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A180=\"\",\"\",+VLOOKUP(+EOMONTH(+F180,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A180=\"\",\"\",VLOOKUP(D180,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A180=\"\",\"\",IF(A180=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A180,-2)+15,Cenários!$A:$D,2,FALSE)>A180,+VLOOKUP(+EOMONTH(+A180,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A180,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A180=\"\",\"\",VLOOKUP(F180,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A180=\"\",\"\",IF(WORKDAY(+A180,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A180,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-22"},{"$f":"IF(A181=\"\",\"\",+IF(+A181=D181,+E181,((+G181/E181)^+((NETWORKDAYS(+D181,A181,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D181,F181,Feriados!$A$2:$A$1058)-1))*E181)))","v":4300.189050737793},{"$f":"IF(A181=\"\",\"\",+IF(+A181=D181,+VLOOKUP(D181,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F181,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A181=\"\",\"\",+VLOOKUP(+EOMONTH(+F181,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A181=\"\",\"\",VLOOKUP(D181,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A181=\"\",\"\",IF(A181=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A181,-2)+15,Cenários!$A:$D,2,FALSE)>A181,+VLOOKUP(+EOMONTH(+A181,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A181,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A181=\"\",\"\",VLOOKUP(F181,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A181=\"\",\"\",IF(WORKDAY(+A181,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A181,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-23"},{"$f":"IF(A182=\"\",\"\",+IF(+A182=D182,+E182,((+G182/E182)^+((NETWORKDAYS(+D182,A182,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D182,F182,Feriados!$A$2:$A$1058)-1))*E182)))","v":4300.67082557102},{"$f":"IF(A182=\"\",\"\",+IF(+A182=D182,+VLOOKUP(D182,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F182,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A182=\"\",\"\",+VLOOKUP(+EOMONTH(+F182,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A182=\"\",\"\",VLOOKUP(D182,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A182=\"\",\"\",IF(A182=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A182,-2)+15,Cenários!$A:$D,2,FALSE)>A182,+VLOOKUP(+EOMONTH(+A182,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A182,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A182=\"\",\"\",VLOOKUP(F182,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A182=\"\",\"\",IF(WORKDAY(+A182,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A182,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-24"},{"$f":"IF(A183=\"\",\"\",+IF(+A183=D183,+E183,((+G183/E183)^+((NETWORKDAYS(+D183,A183,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D183,F183,Feriados!$A$2:$A$1058)-1))*E183)))","v":4301.1526543802438},{"$f":"IF(A183=\"\",\"\",+IF(+A183=D183,+VLOOKUP(D183,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F183,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A183=\"\",\"\",+VLOOKUP(+EOMONTH(+F183,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A183=\"\",\"\",VLOOKUP(D183,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A183=\"\",\"\",IF(A183=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A183,-2)+15,Cenários!$A:$D,2,FALSE)>A183,+VLOOKUP(+EOMONTH(+A183,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A183,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A183=\"\",\"\",VLOOKUP(F183,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A183=\"\",\"\",IF(WORKDAY(+A183,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A183,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-25"},{"$f":"IF(A184=\"\",\"\",+IF(+A184=D184,+E184,((+G184/E184)^+((NETWORKDAYS(+D184,A184,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D184,F184,Feriados!$A$2:$A$1058)-1))*E184)))","v":4301.6345371715124},{"$f":"IF(A184=\"\",\"\",+IF(+A184=D184,+VLOOKUP(D184,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F184,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A184=\"\",\"\",+VLOOKUP(+EOMONTH(+F184,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A184=\"\",\"\",VLOOKUP(D184,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A184=\"\",\"\",IF(A184=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A184,-2)+15,Cenários!$A:$D,2,FALSE)>A184,+VLOOKUP(+EOMONTH(+A184,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A184,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A184=\"\",\"\",VLOOKUP(F184,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A184=\"\",\"\",IF(WORKDAY(+A184,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A184,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-26"},{"$f":"IF(A185=\"\",\"\",+IF(+A185=D185,+E185,((+G185/E185)^+((NETWORKDAYS(+D185,A185,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D185,F185,Feriados!$A$2:$A$1058)-1))*E185)))","v":4302.1164739508722},{"$f":"IF(A185=\"\",\"\",+IF(+A185=D185,+VLOOKUP(D185,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F185,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A185=\"\",\"\",+VLOOKUP(+EOMONTH(+F185,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A185=\"\",\"\",VLOOKUP(D185,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A185=\"\",\"\",IF(A185=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A185,-2)+15,Cenários!$A:$D,2,FALSE)>A185,+VLOOKUP(+EOMONTH(+A185,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A185,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A185=\"\",\"\",VLOOKUP(F185,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A185=\"\",\"\",IF(WORKDAY(+A185,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A185,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-29"},{"$f":"IF(A186=\"\",\"\",+IF(+A186=D186,+E186,((+G186/E186)^+((NETWORKDAYS(+D186,A186,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D186,F186,Feriados!$A$2:$A$1058)-1))*E186)))","v":4302.5984647243722},{"$f":"IF(A186=\"\",\"\",+IF(+A186=D186,+VLOOKUP(D186,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F186,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A186=\"\",\"\",+VLOOKUP(+EOMONTH(+F186,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A186=\"\",\"\",VLOOKUP(D186,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A186=\"\",\"\",IF(A186=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A186,-2)+15,Cenários!$A:$D,2,FALSE)>A186,+VLOOKUP(+EOMONTH(+A186,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A186,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A186=\"\",\"\",VLOOKUP(F186,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A186=\"\",\"\",IF(WORKDAY(+A186,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A186,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-30"},{"$f":"IF(A187=\"\",\"\",+IF(+A187=D187,+E187,((+G187/E187)^+((NETWORKDAYS(+D187,A187,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D187,F187,Feriados!$A$2:$A$1058)-1))*E187)))","v":4303.0805094980615},{"$f":"IF(A187=\"\",\"\",+IF(+A187=D187,+VLOOKUP(D187,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F187,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A187=\"\",\"\",+VLOOKUP(+EOMONTH(+F187,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A187=\"\",\"\",VLOOKUP(D187,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A187=\"\",\"\",IF(A187=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A187,-2)+15,Cenários!$A:$D,2,FALSE)>A187,+VLOOKUP(+EOMONTH(+A187,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A187,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A187=\"\",\"\",VLOOKUP(F187,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A187=\"\",\"\",IF(WORKDAY(+A187,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A187,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-07-31"},{"$f":"IF(A188=\"\",\"\",+IF(+A188=D188,+E188,((+G188/E188)^+((NETWORKDAYS(+D188,A188,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D188,F188,Feriados!$A$2:$A$1058)-1))*E188)))","v":4303.5626082779918},{"$f":"IF(A188=\"\",\"\",+IF(+A188=D188,+VLOOKUP(D188,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F188,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A188=\"\",\"\",+VLOOKUP(+EOMONTH(+F188,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A188=\"\",\"\",VLOOKUP(D188,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A188=\"\",\"\",IF(A188=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A188,-2)+15,Cenários!$A:$D,2,FALSE)>A188,+VLOOKUP(+EOMONTH(+A188,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A188,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A188=\"\",\"\",VLOOKUP(F188,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A188=\"\",\"\",IF(WORKDAY(+A188,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A188,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-01"},{"$f":"IF(A189=\"\",\"\",+IF(+A189=D189,+E189,((+G189/E189)^+((NETWORKDAYS(+D189,A189,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D189,F189,Feriados!$A$2:$A$1058)-1))*E189)))","v":4304.0447610702113},{"$f":"IF(A189=\"\",\"\",+IF(+A189=D189,+VLOOKUP(D189,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F189,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A189=\"\",\"\",+VLOOKUP(+EOMONTH(+F189,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A189=\"\",\"\",VLOOKUP(D189,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A189=\"\",\"\",IF(A189=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A189,-2)+15,Cenários!$A:$D,2,FALSE)>A189,+VLOOKUP(+EOMONTH(+A189,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A189,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A189=\"\",\"\",VLOOKUP(F189,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A189=\"\",\"\",IF(WORKDAY(+A189,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A189,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-02"},{"$f":"IF(A190=\"\",\"\",+IF(+A190=D190,+E190,((+G190/E190)^+((NETWORKDAYS(+D190,A190,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D190,F190,Feriados!$A$2:$A$1058)-1))*E190)))","v":4304.5269678807736},{"$f":"IF(A190=\"\",\"\",+IF(+A190=D190,+VLOOKUP(D190,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F190,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A190=\"\",\"\",+VLOOKUP(+EOMONTH(+F190,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A190=\"\",\"\",VLOOKUP(D190,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A190=\"\",\"\",IF(A190=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A190,-2)+15,Cenários!$A:$D,2,FALSE)>A190,+VLOOKUP(+EOMONTH(+A190,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A190,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A190=\"\",\"\",VLOOKUP(F190,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A190=\"\",\"\",IF(WORKDAY(+A190,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A190,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-05"},{"$f":"IF(A191=\"\",\"\",+IF(+A191=D191,+E191,((+G191/E191)^+((NETWORKDAYS(+D191,A191,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D191,F191,Feriados!$A$2:$A$1058)-1))*E191)))","v":4305.0092287157286},{"$f":"IF(A191=\"\",\"\",+IF(+A191=D191,+VLOOKUP(D191,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F191,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A191=\"\",\"\",+VLOOKUP(+EOMONTH(+F191,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A191=\"\",\"\",VLOOKUP(D191,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A191=\"\",\"\",IF(A191=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A191,-2)+15,Cenários!$A:$D,2,FALSE)>A191,+VLOOKUP(+EOMONTH(+A191,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A191,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A191=\"\",\"\",VLOOKUP(F191,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A191=\"\",\"\",IF(WORKDAY(+A191,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A191,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-06"},{"$f":"IF(A192=\"\",\"\",+IF(+A192=D192,+E192,((+G192/E192)^+((NETWORKDAYS(+D192,A192,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D192,F192,Feriados!$A$2:$A$1058)-1))*E192)))","v":4305.4915435811299},{"$f":"IF(A192=\"\",\"\",+IF(+A192=D192,+VLOOKUP(D192,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F192,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A192=\"\",\"\",+VLOOKUP(+EOMONTH(+F192,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A192=\"\",\"\",VLOOKUP(D192,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A192=\"\",\"\",IF(A192=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A192,-2)+15,Cenários!$A:$D,2,FALSE)>A192,+VLOOKUP(+EOMONTH(+A192,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A192,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A192=\"\",\"\",VLOOKUP(F192,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A192=\"\",\"\",IF(WORKDAY(+A192,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A192,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-07"},{"$f":"IF(A193=\"\",\"\",+IF(+A193=D193,+E193,((+G193/E193)^+((NETWORKDAYS(+D193,A193,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D193,F193,Feriados!$A$2:$A$1058)-1))*E193)))","v":4305.9739124830312},{"$f":"IF(A193=\"\",\"\",+IF(+A193=D193,+VLOOKUP(D193,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F193,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A193=\"\",\"\",+VLOOKUP(+EOMONTH(+F193,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A193=\"\",\"\",VLOOKUP(D193,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A193=\"\",\"\",IF(A193=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A193,-2)+15,Cenários!$A:$D,2,FALSE)>A193,+VLOOKUP(+EOMONTH(+A193,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A193,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A193=\"\",\"\",VLOOKUP(F193,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A193=\"\",\"\",IF(WORKDAY(+A193,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A193,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-08"},{"$f":"IF(A194=\"\",\"\",+IF(+A194=D194,+E194,((+G194/E194)^+((NETWORKDAYS(+D194,A194,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D194,F194,Feriados!$A$2:$A$1058)-1))*E194)))","v":4306.456335427486},{"$f":"IF(A194=\"\",\"\",+IF(+A194=D194,+VLOOKUP(D194,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F194,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A194=\"\",\"\",+VLOOKUP(+EOMONTH(+F194,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A194=\"\",\"\",VLOOKUP(D194,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A194=\"\",\"\",IF(A194=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A194,-2)+15,Cenários!$A:$D,2,FALSE)>A194,+VLOOKUP(+EOMONTH(+A194,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A194,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A194=\"\",\"\",VLOOKUP(F194,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A194=\"\",\"\",IF(WORKDAY(+A194,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A194,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-09"},{"$f":"IF(A195=\"\",\"\",+IF(+A195=D195,+E195,((+G195/E195)^+((NETWORKDAYS(+D195,A195,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D195,F195,Feriados!$A$2:$A$1058)-1))*E195)))","v":4306.9388124205479},{"$f":"IF(A195=\"\",\"\",+IF(+A195=D195,+VLOOKUP(D195,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F195,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A195=\"\",\"\",+VLOOKUP(+EOMONTH(+F195,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A195=\"\",\"\",VLOOKUP(D195,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A195=\"\",\"\",IF(A195=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A195,-2)+15,Cenários!$A:$D,2,FALSE)>A195,+VLOOKUP(+EOMONTH(+A195,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A195,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A195=\"\",\"\",VLOOKUP(F195,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A195=\"\",\"\",IF(WORKDAY(+A195,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A195,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-12"},{"$f":"IF(A196=\"\",\"\",+IF(+A196=D196,+E196,((+G196/E196)^+((NETWORKDAYS(+D196,A196,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D196,F196,Feriados!$A$2:$A$1058)-1))*E196)))","v":4307.4213434682742},{"$f":"IF(A196=\"\",\"\",+IF(+A196=D196,+VLOOKUP(D196,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F196,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A196=\"\",\"\",+VLOOKUP(+EOMONTH(+F196,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A196=\"\",\"\",VLOOKUP(D196,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A196=\"\",\"\",IF(A196=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A196,-2)+15,Cenários!$A:$D,2,FALSE)>A196,+VLOOKUP(+EOMONTH(+A196,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A196,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A196=\"\",\"\",VLOOKUP(F196,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A196=\"\",\"\",IF(WORKDAY(+A196,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A196,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-13"},{"$f":"IF(A197=\"\",\"\",+IF(+A197=D197,+E197,((+G197/E197)^+((NETWORKDAYS(+D197,A197,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D197,F197,Feriados!$A$2:$A$1058)-1))*E197)))","v":4307.9039285767212},{"$f":"IF(A197=\"\",\"\",+IF(+A197=D197,+VLOOKUP(D197,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F197,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A197=\"\",\"\",+VLOOKUP(+EOMONTH(+F197,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A197=\"\",\"\",VLOOKUP(D197,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A197=\"\",\"\",IF(A197=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A197,-2)+15,Cenários!$A:$D,2,FALSE)>A197,+VLOOKUP(+EOMONTH(+A197,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A197,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A197=\"\",\"\",VLOOKUP(F197,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A197=\"\",\"\",IF(WORKDAY(+A197,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A197,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-14"},{"$f":"IF(A198=\"\",\"\",+IF(+A198=D198,+E198,((+G198/E198)^+((NETWORKDAYS(+D198,A198,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D198,F198,Feriados!$A$2:$A$1058)-1))*E198)))","v":4308.3865677519434},{"$f":"IF(A198=\"\",\"\",+IF(+A198=D198,+VLOOKUP(D198,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F198,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A198=\"\",\"\",+VLOOKUP(+EOMONTH(+F198,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-07-15"},{"$f":"IF(A198=\"\",\"\",VLOOKUP(D198,Cenários!$B:$D,3,FALSE))","v":4297.7809859999998},{"$f":"IF(A198=\"\",\"\",IF(A198=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A198,-2)+15,Cenários!$A:$D,2,FALSE)>A198,+VLOOKUP(+EOMONTH(+A198,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A198,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-08-15"},{"$f":"IF(A198=\"\",\"\",VLOOKUP(F198,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998}]
[{"$f":"IF(A198=\"\",\"\",IF(WORKDAY(+A198,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A198,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-15"},{"$f":"IF(A199=\"\",\"\",+IF(+A199=D199,+E199,((+G199/E199)^+((NETWORKDAYS(+D199,A199,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D199,F199,Feriados!$A$2:$A$1058)-1))*E199)))","v":4308.8692609999998},{"$f":"IF(A199=\"\",\"\",+IF(+A199=D199,+VLOOKUP(D199,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F199,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.25800000000000001},{"$f":"IF(A199=\"\",\"\",+VLOOKUP(+EOMONTH(+F199,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A199=\"\",\"\",VLOOKUP(D199,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A199=\"\",\"\",IF(A199=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A199,-2)+15,Cenários!$A:$D,2,FALSE)>A199,+VLOOKUP(+EOMONTH(+A199,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A199,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A199=\"\",\"\",VLOOKUP(F199,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A199=\"\",\"\",IF(WORKDAY(+A199,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A199,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-16"},{"$f":"IF(A200=\"\",\"\",+IF(+A200=D200,+E200,((+G200/E200)^+((NETWORKDAYS(+D200,A200,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D200,F200,Feriados!$A$2:$A$1058)-1))*E200)))","v":4309.2703769572681},{"$f":"IF(A200=\"\",\"\",+IF(+A200=D200,+VLOOKUP(D200,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F200,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A200=\"\",\"\",+VLOOKUP(+EOMONTH(+F200,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A200=\"\",\"\",VLOOKUP(D200,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A200=\"\",\"\",IF(A200=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A200,-2)+15,Cenários!$A:$D,2,FALSE)>A200,+VLOOKUP(+EOMONTH(+A200,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A200,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A200=\"\",\"\",VLOOKUP(F200,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A200=\"\",\"\",IF(WORKDAY(+A200,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A200,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-19"},{"$f":"IF(A201=\"\",\"\",+IF(+A201=D201,+E201,((+G201/E201)^+((NETWORKDAYS(+D201,A201,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D201,F201,Feriados!$A$2:$A$1058)-1))*E201)))","v":4309.6715302547291},{"$f":"IF(A201=\"\",\"\",+IF(+A201=D201,+VLOOKUP(D201,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F201,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A201=\"\",\"\",+VLOOKUP(+EOMONTH(+F201,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A201=\"\",\"\",VLOOKUP(D201,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A201=\"\",\"\",IF(A201=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A201,-2)+15,Cenários!$A:$D,2,FALSE)>A201,+VLOOKUP(+EOMONTH(+A201,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A201,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A201=\"\",\"\",VLOOKUP(F201,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A201=\"\",\"\",IF(WORKDAY(+A201,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A201,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-20"},{"$f":"IF(A202=\"\",\"\",+IF(+A202=D202,+E202,((+G202/E202)^+((NETWORKDAYS(+D202,A202,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D202,F202,Feriados!$A$2:$A$1058)-1))*E202)))","v":4310.0727208958597},{"$f":"IF(A202=\"\",\"\",+IF(+A202=D202,+VLOOKUP(D202,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F202,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A202=\"\",\"\",+VLOOKUP(+EOMONTH(+F202,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A202=\"\",\"\",VLOOKUP(D202,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A202=\"\",\"\",IF(A202=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A202,-2)+15,Cenários!$A:$D,2,FALSE)>A202,+VLOOKUP(+EOMONTH(+A202,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A202,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A202=\"\",\"\",VLOOKUP(F202,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A202=\"\",\"\",IF(WORKDAY(+A202,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A202,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-21"},{"$f":"IF(A203=\"\",\"\",+IF(+A203=D203,+E203,((+G203/E203)^+((NETWORKDAYS(+D203,A203,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D203,F203,Feriados!$A$2:$A$1058)-1))*E203)))","v":4310.473948884136},{"$f":"IF(A203=\"\",\"\",+IF(+A203=D203,+VLOOKUP(D203,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F203,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A203=\"\",\"\",+VLOOKUP(+EOMONTH(+F203,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A203=\"\",\"\",VLOOKUP(D203,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A203=\"\",\"\",IF(A203=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A203,-2)+15,Cenários!$A:$D,2,FALSE)>A203,+VLOOKUP(+EOMONTH(+A203,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A203,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A203=\"\",\"\",VLOOKUP(F203,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A203=\"\",\"\",IF(WORKDAY(+A203,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A203,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-22"},{"$f":"IF(A204=\"\",\"\",+IF(+A204=D204,+E204,((+G204/E204)^+((NETWORKDAYS(+D204,A204,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D204,F204,Feriados!$A$2:$A$1058)-1))*E204)))","v":4310.8752142230351},{"$f":"IF(A204=\"\",\"\",+IF(+A204=D204,+VLOOKUP(D204,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F204,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A204=\"\",\"\",+VLOOKUP(+EOMONTH(+F204,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A204=\"\",\"\",VLOOKUP(D204,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A204=\"\",\"\",IF(A204=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A204,-2)+15,Cenários!$A:$D,2,FALSE)>A204,+VLOOKUP(+EOMONTH(+A204,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A204,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A204=\"\",\"\",VLOOKUP(F204,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A204=\"\",\"\",IF(WORKDAY(+A204,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A204,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-23"},{"$f":"IF(A205=\"\",\"\",+IF(+A205=D205,+E205,((+G205/E205)^+((NETWORKDAYS(+D205,A205,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D205,F205,Feriados!$A$2:$A$1058)-1))*E205)))","v":4311.2765169160321},{"$f":"IF(A205=\"\",\"\",+IF(+A205=D205,+VLOOKUP(D205,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F205,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A205=\"\",\"\",+VLOOKUP(+EOMONTH(+F205,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A205=\"\",\"\",VLOOKUP(D205,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A205=\"\",\"\",IF(A205=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A205,-2)+15,Cenários!$A:$D,2,FALSE)>A205,+VLOOKUP(+EOMONTH(+A205,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A205,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A205=\"\",\"\",VLOOKUP(F205,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A205=\"\",\"\",IF(WORKDAY(+A205,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A205,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-26"},{"$f":"IF(A206=\"\",\"\",+IF(+A206=D206,+E206,((+G206/E206)^+((NETWORKDAYS(+D206,A206,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D206,F206,Feriados!$A$2:$A$1058)-1))*E206)))","v":4311.6778569666076},{"$f":"IF(A206=\"\",\"\",+IF(+A206=D206,+VLOOKUP(D206,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F206,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A206=\"\",\"\",+VLOOKUP(+EOMONTH(+F206,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A206=\"\",\"\",VLOOKUP(D206,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A206=\"\",\"\",IF(A206=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A206,-2)+15,Cenários!$A:$D,2,FALSE)>A206,+VLOOKUP(+EOMONTH(+A206,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A206,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A206=\"\",\"\",VLOOKUP(F206,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A206=\"\",\"\",IF(WORKDAY(+A206,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A206,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-27"},{"$f":"IF(A207=\"\",\"\",+IF(+A207=D207,+E207,((+G207/E207)^+((NETWORKDAYS(+D207,A207,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D207,F207,Feriados!$A$2:$A$1058)-1))*E207)))","v":4312.0792343782368},{"$f":"IF(A207=\"\",\"\",+IF(+A207=D207,+VLOOKUP(D207,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F207,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A207=\"\",\"\",+VLOOKUP(+EOMONTH(+F207,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A207=\"\",\"\",VLOOKUP(D207,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A207=\"\",\"\",IF(A207=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A207,-2)+15,Cenários!$A:$D,2,FALSE)>A207,+VLOOKUP(+EOMONTH(+A207,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A207,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A207=\"\",\"\",VLOOKUP(F207,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A207=\"\",\"\",IF(WORKDAY(+A207,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A207,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-28"},{"$f":"IF(A208=\"\",\"\",+IF(+A208=D208,+E208,((+G208/E208)^+((NETWORKDAYS(+D208,A208,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D208,F208,Feriados!$A$2:$A$1058)-1))*E208)))","v":4312.4806491543977},{"$f":"IF(A208=\"\",\"\",+IF(+A208=D208,+VLOOKUP(D208,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F208,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A208=\"\",\"\",+VLOOKUP(+EOMONTH(+F208,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A208=\"\",\"\",VLOOKUP(D208,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A208=\"\",\"\",IF(A208=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A208,-2)+15,Cenários!$A:$D,2,FALSE)>A208,+VLOOKUP(+EOMONTH(+A208,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A208,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A208=\"\",\"\",VLOOKUP(F208,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A208=\"\",\"\",IF(WORKDAY(+A208,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A208,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-29"},{"$f":"IF(A209=\"\",\"\",+IF(+A209=D209,+E209,((+G209/E209)^+((NETWORKDAYS(+D209,A209,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D209,F209,Feriados!$A$2:$A$1058)-1))*E209)))","v":4312.8821012985691},{"$f":"IF(A209=\"\",\"\",+IF(+A209=D209,+VLOOKUP(D209,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F209,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A209=\"\",\"\",+VLOOKUP(+EOMONTH(+F209,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A209=\"\",\"\",VLOOKUP(D209,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A209=\"\",\"\",IF(A209=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A209,-2)+15,Cenários!$A:$D,2,FALSE)>A209,+VLOOKUP(+EOMONTH(+A209,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A209,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A209=\"\",\"\",VLOOKUP(F209,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A209=\"\",\"\",IF(WORKDAY(+A209,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A209,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-08-30"},{"$f":"IF(A210=\"\",\"\",+IF(+A210=D210,+E210,((+G210/E210)^+((NETWORKDAYS(+D210,A210,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D210,F210,Feriados!$A$2:$A$1058)-1))*E210)))","v":4313.2835908142306},{"$f":"IF(A210=\"\",\"\",+IF(+A210=D210,+VLOOKUP(D210,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F210,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A210=\"\",\"\",+VLOOKUP(+EOMONTH(+F210,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A210=\"\",\"\",VLOOKUP(D210,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A210=\"\",\"\",IF(A210=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A210,-2)+15,Cenários!$A:$D,2,FALSE)>A210,+VLOOKUP(+EOMONTH(+A210,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A210,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A210=\"\",\"\",VLOOKUP(F210,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A210=\"\",\"\",IF(WORKDAY(+A210,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A210,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-02"},{"$f":"IF(A211=\"\",\"\",+IF(+A211=D211,+E211,((+G211/E211)^+((NETWORKDAYS(+D211,A211,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D211,F211,Feriados!$A$2:$A$1058)-1))*E211)))","v":4313.6851177048602},{"$f":"IF(A211=\"\",\"\",+IF(+A211=D211,+VLOOKUP(D211,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F211,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A211=\"\",\"\",+VLOOKUP(+EOMONTH(+F211,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A211=\"\",\"\",VLOOKUP(D211,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A211=\"\",\"\",IF(A211=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A211,-2)+15,Cenários!$A:$D,2,FALSE)>A211,+VLOOKUP(+EOMONTH(+A211,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A211,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A211=\"\",\"\",VLOOKUP(F211,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A211=\"\",\"\",IF(WORKDAY(+A211,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A211,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-03"},{"$f":"IF(A212=\"\",\"\",+IF(+A212=D212,+E212,((+G212/E212)^+((NETWORKDAYS(+D212,A212,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D212,F212,Feriados!$A$2:$A$1058)-1))*E212)))","v":4314.0866819739367},{"$f":"IF(A212=\"\",\"\",+IF(+A212=D212,+VLOOKUP(D212,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F212,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A212=\"\",\"\",+VLOOKUP(+EOMONTH(+F212,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A212=\"\",\"\",VLOOKUP(D212,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A212=\"\",\"\",IF(A212=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A212,-2)+15,Cenários!$A:$D,2,FALSE)>A212,+VLOOKUP(+EOMONTH(+A212,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A212,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A212=\"\",\"\",VLOOKUP(F212,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A212=\"\",\"\",IF(WORKDAY(+A212,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A212,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-04"},{"$f":"IF(A213=\"\",\"\",+IF(+A213=D213,+E213,((+G213/E213)^+((NETWORKDAYS(+D213,A213,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D213,F213,Feriados!$A$2:$A$1058)-1))*E213)))","v":4314.4882836249408},{"$f":"IF(A213=\"\",\"\",+IF(+A213=D213,+VLOOKUP(D213,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F213,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A213=\"\",\"\",+VLOOKUP(+EOMONTH(+F213,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A213=\"\",\"\",VLOOKUP(D213,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A213=\"\",\"\",IF(A213=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A213,-2)+15,Cenários!$A:$D,2,FALSE)>A213,+VLOOKUP(+EOMONTH(+A213,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A213,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A213=\"\",\"\",VLOOKUP(F213,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A213=\"\",\"\",IF(WORKDAY(+A213,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A213,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-05"},{"$f":"IF(A214=\"\",\"\",+IF(+A214=D214,+E214,((+G214/E214)^+((NETWORKDAYS(+D214,A214,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D214,F214,Feriados!$A$2:$A$1058)-1))*E214)))","v":4314.8899226613512},{"$f":"IF(A214=\"\",\"\",+IF(+A214=D214,+VLOOKUP(D214,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F214,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A214=\"\",\"\",+VLOOKUP(+EOMONTH(+F214,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A214=\"\",\"\",VLOOKUP(D214,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A214=\"\",\"\",IF(A214=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A214,-2)+15,Cenários!$A:$D,2,FALSE)>A214,+VLOOKUP(+EOMONTH(+A214,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A214,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A214=\"\",\"\",VLOOKUP(F214,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A214=\"\",\"\",IF(WORKDAY(+A214,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A214,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-06"},{"$f":"IF(A215=\"\",\"\",+IF(+A215=D215,+E215,((+G215/E215)^+((NETWORKDAYS(+D215,A215,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D215,F215,Feriados!$A$2:$A$1058)-1))*E215)))","v":4315.2915990866486},{"$f":"IF(A215=\"\",\"\",+IF(+A215=D215,+VLOOKUP(D215,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F215,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A215=\"\",\"\",+VLOOKUP(+EOMONTH(+F215,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A215=\"\",\"\",VLOOKUP(D215,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A215=\"\",\"\",IF(A215=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A215,-2)+15,Cenários!$A:$D,2,FALSE)>A215,+VLOOKUP(+EOMONTH(+A215,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A215,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A215=\"\",\"\",VLOOKUP(F215,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A215=\"\",\"\",IF(WORKDAY(+A215,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A215,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-09"},{"$f":"IF(A216=\"\",\"\",+IF(+A216=D216,+E216,((+G216/E216)^+((NETWORKDAYS(+D216,A216,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D216,F216,Feriados!$A$2:$A$1058)-1))*E216)))","v":4315.6933129043146},{"$f":"IF(A216=\"\",\"\",+IF(+A216=D216,+VLOOKUP(D216,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F216,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A216=\"\",\"\",+VLOOKUP(+EOMONTH(+F216,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A216=\"\",\"\",VLOOKUP(D216,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A216=\"\",\"\",IF(A216=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A216,-2)+15,Cenários!$A:$D,2,FALSE)>A216,+VLOOKUP(+EOMONTH(+A216,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A216,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A216=\"\",\"\",VLOOKUP(F216,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A216=\"\",\"\",IF(WORKDAY(+A216,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A216,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-10"},{"$f":"IF(A217=\"\",\"\",+IF(+A217=D217,+E217,((+G217/E217)^+((NETWORKDAYS(+D217,A217,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D217,F217,Feriados!$A$2:$A$1058)-1))*E217)))","v":4316.0950641178288},{"$f":"IF(A217=\"\",\"\",+IF(+A217=D217,+VLOOKUP(D217,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F217,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A217=\"\",\"\",+VLOOKUP(+EOMONTH(+F217,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A217=\"\",\"\",VLOOKUP(D217,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A217=\"\",\"\",IF(A217=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A217,-2)+15,Cenários!$A:$D,2,FALSE)>A217,+VLOOKUP(+EOMONTH(+A217,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A217,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A217=\"\",\"\",VLOOKUP(F217,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A217=\"\",\"\",IF(WORKDAY(+A217,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A217,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-11"},{"$f":"IF(A218=\"\",\"\",+IF(+A218=D218,+E218,((+G218/E218)^+((NETWORKDAYS(+D218,A218,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D218,F218,Feriados!$A$2:$A$1058)-1))*E218)))","v":4316.4968527306719},{"$f":"IF(A218=\"\",\"\",+IF(+A218=D218,+VLOOKUP(D218,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F218,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A218=\"\",\"\",+VLOOKUP(+EOMONTH(+F218,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A218=\"\",\"\",VLOOKUP(D218,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A218=\"\",\"\",IF(A218=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A218,-2)+15,Cenários!$A:$D,2,FALSE)>A218,+VLOOKUP(+EOMONTH(+A218,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A218,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A218=\"\",\"\",VLOOKUP(F218,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A218=\"\",\"\",IF(WORKDAY(+A218,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A218,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-12"},{"$f":"IF(A219=\"\",\"\",+IF(+A219=D219,+E219,((+G219/E219)^+((NETWORKDAYS(+D219,A219,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D219,F219,Feriados!$A$2:$A$1058)-1))*E219)))","v":4316.8986787463273},{"$f":"IF(A219=\"\",\"\",+IF(+A219=D219,+VLOOKUP(D219,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F219,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A219=\"\",\"\",+VLOOKUP(+EOMONTH(+F219,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A219=\"\",\"\",VLOOKUP(D219,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A219=\"\",\"\",IF(A219=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A219,-2)+15,Cenários!$A:$D,2,FALSE)>A219,+VLOOKUP(+EOMONTH(+A219,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A219,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A219=\"\",\"\",VLOOKUP(F219,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A219=\"\",\"\",IF(WORKDAY(+A219,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A219,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-13"},{"$f":"IF(A220=\"\",\"\",+IF(+A220=D220,+E220,((+G220/E220)^+((NETWORKDAYS(+D220,A220,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D220,F220,Feriados!$A$2:$A$1058)-1))*E220)))","v":4317.3005421682756},{"$f":"IF(A220=\"\",\"\",+IF(+A220=D220,+VLOOKUP(D220,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F220,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A220=\"\",\"\",+VLOOKUP(+EOMONTH(+F220,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-08-15"},{"$f":"IF(A220=\"\",\"\",VLOOKUP(D220,Cenários!$B:$D,3,FALSE))","v":4308.8692609999998},{"$f":"IF(A220=\"\",\"\",IF(A220=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A220,-2)+15,Cenários!$A:$D,2,FALSE)>A220,+VLOOKUP(+EOMONTH(+A220,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A220,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-09-16"},{"$f":"IF(A220=\"\",\"\",VLOOKUP(F220,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001}]
[{"$f":"IF(A220=\"\",\"\",IF(WORKDAY(+A220,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A220,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-16"},{"$f":"IF(A221=\"\",\"\",+IF(+A221=D221,+E221,((+G221/E221)^+((NETWORKDAYS(+D221,A221,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D221,F221,Feriados!$A$2:$A$1058)-1))*E221)))","v":4317.7024430000001},{"$f":"IF(A221=\"\",\"\",+IF(+A221=D221,+VLOOKUP(D221,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F221,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.20499999999999999},{"$f":"IF(A221=\"\",\"\",+VLOOKUP(+EOMONTH(+F221,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A221=\"\",\"\",VLOOKUP(D221,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A221=\"\",\"\",IF(A221=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A221,-2)+15,Cenários!$A:$D,2,FALSE)>A221,+VLOOKUP(+EOMONTH(+A221,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A221,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A221=\"\",\"\",VLOOKUP(F221,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A221=\"\",\"\",IF(WORKDAY(+A221,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A221,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-17"},{"$f":"IF(A222=\"\",\"\",+IF(+A222=D222,+E222,((+G222/E222)^+((NETWORKDAYS(+D222,A222,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D222,F222,Feriados!$A$2:$A$1058)-1))*E222)))","v":4318.1060790129141},{"$f":"IF(A222=\"\",\"\",+IF(+A222=D222,+VLOOKUP(D222,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F222,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A222=\"\",\"\",+VLOOKUP(+EOMONTH(+F222,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A222=\"\",\"\",VLOOKUP(D222,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A222=\"\",\"\",IF(A222=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A222,-2)+15,Cenários!$A:$D,2,FALSE)>A222,+VLOOKUP(+EOMONTH(+A222,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A222,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A222=\"\",\"\",VLOOKUP(F222,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A222=\"\",\"\",IF(WORKDAY(+A222,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A222,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-18"},{"$f":"IF(A223=\"\",\"\",+IF(+A223=D223,+E223,((+G223/E223)^+((NETWORKDAYS(+D223,A223,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D223,F223,Feriados!$A$2:$A$1058)-1))*E223)))","v":4318.5097527593298},{"$f":"IF(A223=\"\",\"\",+IF(+A223=D223,+VLOOKUP(D223,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F223,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A223=\"\",\"\",+VLOOKUP(+EOMONTH(+F223,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A223=\"\",\"\",VLOOKUP(D223,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A223=\"\",\"\",IF(A223=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A223,-2)+15,Cenários!$A:$D,2,FALSE)>A223,+VLOOKUP(+EOMONTH(+A223,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A223,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A223=\"\",\"\",VLOOKUP(F223,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A223=\"\",\"\",IF(WORKDAY(+A223,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A223,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-19"},{"$f":"IF(A224=\"\",\"\",+IF(+A224=D224,+E224,((+G224/E224)^+((NETWORKDAYS(+D224,A224,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D224,F224,Feriados!$A$2:$A$1058)-1))*E224)))","v":4318.9134642427744},{"$f":"IF(A224=\"\",\"\",+IF(+A224=D224,+VLOOKUP(D224,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F224,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A224=\"\",\"\",+VLOOKUP(+EOMONTH(+F224,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A224=\"\",\"\",VLOOKUP(D224,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A224=\"\",\"\",IF(A224=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A224,-2)+15,Cenários!$A:$D,2,FALSE)>A224,+VLOOKUP(+EOMONTH(+A224,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A224,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A224=\"\",\"\",VLOOKUP(F224,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A224=\"\",\"\",IF(WORKDAY(+A224,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A224,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-20"},{"$f":"IF(A225=\"\",\"\",+IF(+A225=D225,+E225,((+G225/E225)^+((NETWORKDAYS(+D225,A225,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D225,F225,Feriados!$A$2:$A$1058)-1))*E225)))","v":4319.3172134667748},{"$f":"IF(A225=\"\",\"\",+IF(+A225=D225,+VLOOKUP(D225,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F225,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A225=\"\",\"\",+VLOOKUP(+EOMONTH(+F225,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A225=\"\",\"\",VLOOKUP(D225,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A225=\"\",\"\",IF(A225=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A225,-2)+15,Cenários!$A:$D,2,FALSE)>A225,+VLOOKUP(+EOMONTH(+A225,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A225,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A225=\"\",\"\",VLOOKUP(F225,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A225=\"\",\"\",IF(WORKDAY(+A225,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A225,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-23"},{"$f":"IF(A226=\"\",\"\",+IF(+A226=D226,+E226,((+G226/E226)^+((NETWORKDAYS(+D226,A226,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D226,F226,Feriados!$A$2:$A$1058)-1))*E226)))","v":4319.7210004348617},{"$f":"IF(A226=\"\",\"\",+IF(+A226=D226,+VLOOKUP(D226,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F226,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A226=\"\",\"\",+VLOOKUP(+EOMONTH(+F226,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A226=\"\",\"\",VLOOKUP(D226,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A226=\"\",\"\",IF(A226=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A226,-2)+15,Cenários!$A:$D,2,FALSE)>A226,+VLOOKUP(+EOMONTH(+A226,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A226,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A226=\"\",\"\",VLOOKUP(F226,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A226=\"\",\"\",IF(WORKDAY(+A226,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A226,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-24"},{"$f":"IF(A227=\"\",\"\",+IF(+A227=D227,+E227,((+G227/E227)^+((NETWORKDAYS(+D227,A227,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D227,F227,Feriados!$A$2:$A$1058)-1))*E227)))","v":4320.1248251505594},{"$f":"IF(A227=\"\",\"\",+IF(+A227=D227,+VLOOKUP(D227,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F227,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A227=\"\",\"\",+VLOOKUP(+EOMONTH(+F227,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A227=\"\",\"\",VLOOKUP(D227,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A227=\"\",\"\",IF(A227=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A227,-2)+15,Cenários!$A:$D,2,FALSE)>A227,+VLOOKUP(+EOMONTH(+A227,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A227,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A227=\"\",\"\",VLOOKUP(F227,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A227=\"\",\"\",IF(WORKDAY(+A227,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A227,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-25"},{"$f":"IF(A228=\"\",\"\",+IF(+A228=D228,+E228,((+G228/E228)^+((NETWORKDAYS(+D228,A228,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D228,F228,Feriados!$A$2:$A$1058)-1))*E228)))","v":4320.5286876174014},{"$f":"IF(A228=\"\",\"\",+IF(+A228=D228,+VLOOKUP(D228,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F228,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A228=\"\",\"\",+VLOOKUP(+EOMONTH(+F228,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A228=\"\",\"\",VLOOKUP(D228,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A228=\"\",\"\",IF(A228=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A228,-2)+15,Cenários!$A:$D,2,FALSE)>A228,+VLOOKUP(+EOMONTH(+A228,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A228,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A228=\"\",\"\",VLOOKUP(F228,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A228=\"\",\"\",IF(WORKDAY(+A228,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A228,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-26"},{"$f":"IF(A229=\"\",\"\",+IF(+A229=D229,+E229,((+G229/E229)^+((NETWORKDAYS(+D229,A229,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D229,F229,Feriados!$A$2:$A$1058)-1))*E229)))","v":4320.9325878389127},{"$f":"IF(A229=\"\",\"\",+IF(+A229=D229,+VLOOKUP(D229,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F229,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A229=\"\",\"\",+VLOOKUP(+EOMONTH(+F229,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A229=\"\",\"\",VLOOKUP(D229,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A229=\"\",\"\",IF(A229=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A229,-2)+15,Cenários!$A:$D,2,FALSE)>A229,+VLOOKUP(+EOMONTH(+A229,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A229,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A229=\"\",\"\",VLOOKUP(F229,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A229=\"\",\"\",IF(WORKDAY(+A229,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A229,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-27"},{"$f":"IF(A230=\"\",\"\",+IF(+A230=D230,+E230,((+G230/E230)^+((NETWORKDAYS(+D230,A230,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D230,F230,Feriados!$A$2:$A$1058)-1))*E230)))","v":4321.3365258186259},{"$f":"IF(A230=\"\",\"\",+IF(+A230=D230,+VLOOKUP(D230,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F230,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A230=\"\",\"\",+VLOOKUP(+EOMONTH(+F230,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A230=\"\",\"\",VLOOKUP(D230,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A230=\"\",\"\",IF(A230=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A230,-2)+15,Cenários!$A:$D,2,FALSE)>A230,+VLOOKUP(+EOMONTH(+A230,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A230,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A230=\"\",\"\",VLOOKUP(F230,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A230=\"\",\"\",IF(WORKDAY(+A230,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A230,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-09-30"},{"$f":"IF(A231=\"\",\"\",+IF(+A231=D231,+E231,((+G231/E231)^+((NETWORKDAYS(+D231,A231,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D231,F231,Feriados!$A$2:$A$1058)-1))*E231)))","v":4321.7405015600689},{"$f":"IF(A231=\"\",\"\",+IF(+A231=D231,+VLOOKUP(D231,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F231,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A231=\"\",\"\",+VLOOKUP(+EOMONTH(+F231,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A231=\"\",\"\",VLOOKUP(D231,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A231=\"\",\"\",IF(A231=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A231,-2)+15,Cenários!$A:$D,2,FALSE)>A231,+VLOOKUP(+EOMONTH(+A231,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A231,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A231=\"\",\"\",VLOOKUP(F231,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A231=\"\",\"\",IF(WORKDAY(+A231,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A231,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-01"},{"$f":"IF(A232=\"\",\"\",+IF(+A232=D232,+E232,((+G232/E232)^+((NETWORKDAYS(+D232,A232,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D232,F232,Feriados!$A$2:$A$1058)-1))*E232)))","v":4322.1445150667732},{"$f":"IF(A232=\"\",\"\",+IF(+A232=D232,+VLOOKUP(D232,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F232,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A232=\"\",\"\",+VLOOKUP(+EOMONTH(+F232,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A232=\"\",\"\",VLOOKUP(D232,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A232=\"\",\"\",IF(A232=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A232,-2)+15,Cenários!$A:$D,2,FALSE)>A232,+VLOOKUP(+EOMONTH(+A232,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A232,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A232=\"\",\"\",VLOOKUP(F232,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A232=\"\",\"\",IF(WORKDAY(+A232,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A232,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-02"},{"$f":"IF(A233=\"\",\"\",+IF(+A233=D233,+E233,((+G233/E233)^+((NETWORKDAYS(+D233,A233,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D233,F233,Feriados!$A$2:$A$1058)-1))*E233)))","v":4322.5485663422678},{"$f":"IF(A233=\"\",\"\",+IF(+A233=D233,+VLOOKUP(D233,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F233,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A233=\"\",\"\",+VLOOKUP(+EOMONTH(+F233,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A233=\"\",\"\",VLOOKUP(D233,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A233=\"\",\"\",IF(A233=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A233,-2)+15,Cenários!$A:$D,2,FALSE)>A233,+VLOOKUP(+EOMONTH(+A233,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A233,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A233=\"\",\"\",VLOOKUP(F233,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A233=\"\",\"\",IF(WORKDAY(+A233,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A233,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-03"},{"$f":"IF(A234=\"\",\"\",+IF(+A234=D234,+E234,((+G234/E234)^+((NETWORKDAYS(+D234,A234,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D234,F234,Feriados!$A$2:$A$1058)-1))*E234)))","v":4322.9526553900841},{"$f":"IF(A234=\"\",\"\",+IF(+A234=D234,+VLOOKUP(D234,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F234,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A234=\"\",\"\",+VLOOKUP(+EOMONTH(+F234,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A234=\"\",\"\",VLOOKUP(D234,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A234=\"\",\"\",IF(A234=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A234,-2)+15,Cenários!$A:$D,2,FALSE)>A234,+VLOOKUP(+EOMONTH(+A234,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A234,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A234=\"\",\"\",VLOOKUP(F234,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A234=\"\",\"\",IF(WORKDAY(+A234,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A234,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-04"},{"$f":"IF(A235=\"\",\"\",+IF(+A235=D235,+E235,((+G235/E235)^+((NETWORKDAYS(+D235,A235,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D235,F235,Feriados!$A$2:$A$1058)-1))*E235)))","v":4323.3567822137529},{"$f":"IF(A235=\"\",\"\",+IF(+A235=D235,+VLOOKUP(D235,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F235,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A235=\"\",\"\",+VLOOKUP(+EOMONTH(+F235,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A235=\"\",\"\",VLOOKUP(D235,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A235=\"\",\"\",IF(A235=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A235,-2)+15,Cenários!$A:$D,2,FALSE)>A235,+VLOOKUP(+EOMONTH(+A235,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A235,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A235=\"\",\"\",VLOOKUP(F235,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A235=\"\",\"\",IF(WORKDAY(+A235,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A235,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-07"},{"$f":"IF(A236=\"\",\"\",+IF(+A236=D236,+E236,((+G236/E236)^+((NETWORKDAYS(+D236,A236,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D236,F236,Feriados!$A$2:$A$1058)-1))*E236)))","v":4323.7609468168066},{"$f":"IF(A236=\"\",\"\",+IF(+A236=D236,+VLOOKUP(D236,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F236,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A236=\"\",\"\",+VLOOKUP(+EOMONTH(+F236,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A236=\"\",\"\",VLOOKUP(D236,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A236=\"\",\"\",IF(A236=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A236,-2)+15,Cenários!$A:$D,2,FALSE)>A236,+VLOOKUP(+EOMONTH(+A236,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A236,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A236=\"\",\"\",VLOOKUP(F236,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A236=\"\",\"\",IF(WORKDAY(+A236,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A236,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-08"},{"$f":"IF(A237=\"\",\"\",+IF(+A237=D237,+E237,((+G237/E237)^+((NETWORKDAYS(+D237,A237,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D237,F237,Feriados!$A$2:$A$1058)-1))*E237)))","v":4324.1651492027768},{"$f":"IF(A237=\"\",\"\",+IF(+A237=D237,+VLOOKUP(D237,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F237,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A237=\"\",\"\",+VLOOKUP(+EOMONTH(+F237,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A237=\"\",\"\",VLOOKUP(D237,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A237=\"\",\"\",IF(A237=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A237,-2)+15,Cenários!$A:$D,2,FALSE)>A237,+VLOOKUP(+EOMONTH(+A237,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A237,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A237=\"\",\"\",VLOOKUP(F237,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A237=\"\",\"\",IF(WORKDAY(+A237,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A237,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-09"},{"$f":"IF(A238=\"\",\"\",+IF(+A238=D238,+E238,((+G238/E238)^+((NETWORKDAYS(+D238,A238,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D238,F238,Feriados!$A$2:$A$1058)-1))*E238)))","v":4324.5693893751941},{"$f":"IF(A238=\"\",\"\",+IF(+A238=D238,+VLOOKUP(D238,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F238,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A238=\"\",\"\",+VLOOKUP(+EOMONTH(+F238,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A238=\"\",\"\",VLOOKUP(D238,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A238=\"\",\"\",IF(A238=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A238,-2)+15,Cenários!$A:$D,2,FALSE)>A238,+VLOOKUP(+EOMONTH(+A238,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A238,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A238=\"\",\"\",VLOOKUP(F238,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A238=\"\",\"\",IF(WORKDAY(+A238,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A238,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-10"},{"$f":"IF(A239=\"\",\"\",+IF(+A239=D239,+E239,((+G239/E239)^+((NETWORKDAYS(+D239,A239,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D239,F239,Feriados!$A$2:$A$1058)-1))*E239)))","v":4324.9736673375919},{"$f":"IF(A239=\"\",\"\",+IF(+A239=D239,+VLOOKUP(D239,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F239,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A239=\"\",\"\",+VLOOKUP(+EOMONTH(+F239,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A239=\"\",\"\",VLOOKUP(D239,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A239=\"\",\"\",IF(A239=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A239,-2)+15,Cenários!$A:$D,2,FALSE)>A239,+VLOOKUP(+EOMONTH(+A239,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A239,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A239=\"\",\"\",VLOOKUP(F239,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A239=\"\",\"\",IF(WORKDAY(+A239,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A239,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-11"},{"$f":"IF(A240=\"\",\"\",+IF(+A240=D240,+E240,((+G240/E240)^+((NETWORKDAYS(+D240,A240,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D240,F240,Feriados!$A$2:$A$1058)-1))*E240)))","v":4325.3779830935036},{"$f":"IF(A240=\"\",\"\",+IF(+A240=D240,+VLOOKUP(D240,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F240,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A240=\"\",\"\",+VLOOKUP(+EOMONTH(+F240,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A240=\"\",\"\",VLOOKUP(D240,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A240=\"\",\"\",IF(A240=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A240,-2)+15,Cenários!$A:$D,2,FALSE)>A240,+VLOOKUP(+EOMONTH(+A240,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A240,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A240=\"\",\"\",VLOOKUP(F240,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A240=\"\",\"\",IF(WORKDAY(+A240,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A240,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-14"},{"$f":"IF(A241=\"\",\"\",+IF(+A241=D241,+E241,((+G241/E241)^+((NETWORKDAYS(+D241,A241,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D241,F241,Feriados!$A$2:$A$1058)-1))*E241)))","v":4325.7823366464618},{"$f":"IF(A241=\"\",\"\",+IF(+A241=D241,+VLOOKUP(D241,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F241,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A241=\"\",\"\",+VLOOKUP(+EOMONTH(+F241,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-09-16"},{"$f":"IF(A241=\"\",\"\",VLOOKUP(D241,Cenários!$B:$D,3,FALSE))","v":4317.7024430000001},{"$f":"IF(A241=\"\",\"\",IF(A241=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A241,-2)+15,Cenários!$A:$D,2,FALSE)>A241,+VLOOKUP(+EOMONTH(+A241,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A241,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-10-15"},{"$f":"IF(A241=\"\",\"\",VLOOKUP(F241,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997}]
[{"$f":"IF(A241=\"\",\"\",IF(WORKDAY(+A241,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A241,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-15"},{"$f":"IF(A242=\"\",\"\",+IF(+A242=D242,+E242,((+G242/E242)^+((NETWORKDAYS(+D242,A242,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D242,F242,Feriados!$A$2:$A$1058)-1))*E242)))","v":4326.1867279999997},{"$f":"IF(A242=\"\",\"\",+IF(+A242=D242,+VLOOKUP(D242,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F242,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.19650000000000001},{"$f":"IF(A242=\"\",\"\",+VLOOKUP(+EOMONTH(+F242,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A242=\"\",\"\",VLOOKUP(D242,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A242=\"\",\"\",IF(A242=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A242,-2)+15,Cenários!$A:$D,2,FALSE)>A242,+VLOOKUP(+EOMONTH(+A242,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A242,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A242=\"\",\"\",VLOOKUP(F242,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A242=\"\",\"\",IF(WORKDAY(+A242,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A242,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-16"},{"$f":"IF(A243=\"\",\"\",+IF(+A243=D243,+E243,((+G243/E243)^+((NETWORKDAYS(+D243,A243,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D243,F243,Feriados!$A$2:$A$1058)-1))*E243)))","v":4326.4953378469172},{"$f":"IF(A243=\"\",\"\",+IF(+A243=D243,+VLOOKUP(D243,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F243,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A243=\"\",\"\",+VLOOKUP(+EOMONTH(+F243,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A243=\"\",\"\",VLOOKUP(D243,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A243=\"\",\"\",IF(A243=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A243,-2)+15,Cenários!$A:$D,2,FALSE)>A243,+VLOOKUP(+EOMONTH(+A243,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A243,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A243=\"\",\"\",VLOOKUP(F243,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A243=\"\",\"\",IF(WORKDAY(+A243,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A243,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-17"},{"$f":"IF(A244=\"\",\"\",+IF(+A244=D244,+E244,((+G244/E244)^+((NETWORKDAYS(+D244,A244,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D244,F244,Feriados!$A$2:$A$1058)-1))*E244)))","v":4326.8039697086124},{"$f":"IF(A244=\"\",\"\",+IF(+A244=D244,+VLOOKUP(D244,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F244,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A244=\"\",\"\",+VLOOKUP(+EOMONTH(+F244,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A244=\"\",\"\",VLOOKUP(D244,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A244=\"\",\"\",IF(A244=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A244,-2)+15,Cenários!$A:$D,2,FALSE)>A244,+VLOOKUP(+EOMONTH(+A244,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A244,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A244=\"\",\"\",VLOOKUP(F244,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A244=\"\",\"\",IF(WORKDAY(+A244,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A244,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-18"},{"$f":"IF(A245=\"\",\"\",+IF(+A245=D245,+E245,((+G245/E245)^+((NETWORKDAYS(+D245,A245,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D245,F245,Feriados!$A$2:$A$1058)-1))*E245)))","v":4327.112623586655},{"$f":"IF(A245=\"\",\"\",+IF(+A245=D245,+VLOOKUP(D245,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F245,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A245=\"\",\"\",+VLOOKUP(+EOMONTH(+F245,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A245=\"\",\"\",VLOOKUP(D245,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A245=\"\",\"\",IF(A245=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A245,-2)+15,Cenários!$A:$D,2,FALSE)>A245,+VLOOKUP(+EOMONTH(+A245,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A245,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A245=\"\",\"\",VLOOKUP(F245,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A245=\"\",\"\",IF(WORKDAY(+A245,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A245,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-21"},{"$f":"IF(A246=\"\",\"\",+IF(+A246=D246,+E246,((+G246/E246)^+((NETWORKDAYS(+D246,A246,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D246,F246,Feriados!$A$2:$A$1058)-1))*E246)))","v":4327.4212994826157},{"$f":"IF(A246=\"\",\"\",+IF(+A246=D246,+VLOOKUP(D246,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F246,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A246=\"\",\"\",+VLOOKUP(+EOMONTH(+F246,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A246=\"\",\"\",VLOOKUP(D246,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A246=\"\",\"\",IF(A246=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A246,-2)+15,Cenários!$A:$D,2,FALSE)>A246,+VLOOKUP(+EOMONTH(+A246,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A246,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A246=\"\",\"\",VLOOKUP(F246,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A246=\"\",\"\",IF(WORKDAY(+A246,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A246,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-22"},{"$f":"IF(A247=\"\",\"\",+IF(+A247=D247,+E247,((+G247/E247)^+((NETWORKDAYS(+D247,A247,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D247,F247,Feriados!$A$2:$A$1058)-1))*E247)))","v":4327.7299973980653},{"$f":"IF(A247=\"\",\"\",+IF(+A247=D247,+VLOOKUP(D247,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F247,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A247=\"\",\"\",+VLOOKUP(+EOMONTH(+F247,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A247=\"\",\"\",VLOOKUP(D247,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A247=\"\",\"\",IF(A247=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A247,-2)+15,Cenários!$A:$D,2,FALSE)>A247,+VLOOKUP(+EOMONTH(+A247,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A247,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A247=\"\",\"\",VLOOKUP(F247,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A247=\"\",\"\",IF(WORKDAY(+A247,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A247,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-23"},{"$f":"IF(A248=\"\",\"\",+IF(+A248=D248,+E248,((+G248/E248)^+((NETWORKDAYS(+D248,A248,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D248,F248,Feriados!$A$2:$A$1058)-1))*E248)))","v":4328.0387173345753},{"$f":"IF(A248=\"\",\"\",+IF(+A248=D248,+VLOOKUP(D248,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F248,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A248=\"\",\"\",+VLOOKUP(+EOMONTH(+F248,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A248=\"\",\"\",VLOOKUP(D248,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A248=\"\",\"\",IF(A248=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A248,-2)+15,Cenários!$A:$D,2,FALSE)>A248,+VLOOKUP(+EOMONTH(+A248,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A248,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A248=\"\",\"\",VLOOKUP(F248,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A248=\"\",\"\",IF(WORKDAY(+A248,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A248,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-24"},{"$f":"IF(A249=\"\",\"\",+IF(+A249=D249,+E249,((+G249/E249)^+((NETWORKDAYS(+D249,A249,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D249,F249,Feriados!$A$2:$A$1058)-1))*E249)))","v":4328.3474592937155},{"$f":"IF(A249=\"\",\"\",+IF(+A249=D249,+VLOOKUP(D249,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F249,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A249=\"\",\"\",+VLOOKUP(+EOMONTH(+F249,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A249=\"\",\"\",VLOOKUP(D249,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A249=\"\",\"\",IF(A249=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A249,-2)+15,Cenários!$A:$D,2,FALSE)>A249,+VLOOKUP(+EOMONTH(+A249,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A249,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A249=\"\",\"\",VLOOKUP(F249,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A249=\"\",\"\",IF(WORKDAY(+A249,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A249,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-25"},{"$f":"IF(A250=\"\",\"\",+IF(+A250=D250,+E250,((+G250/E250)^+((NETWORKDAYS(+D250,A250,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D250,F250,Feriados!$A$2:$A$1058)-1))*E250)))","v":4328.6562232770575},{"$f":"IF(A250=\"\",\"\",+IF(+A250=D250,+VLOOKUP(D250,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F250,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A250=\"\",\"\",+VLOOKUP(+EOMONTH(+F250,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A250=\"\",\"\",VLOOKUP(D250,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A250=\"\",\"\",IF(A250=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A250,-2)+15,Cenários!$A:$D,2,FALSE)>A250,+VLOOKUP(+EOMONTH(+A250,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A250,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A250=\"\",\"\",VLOOKUP(F250,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A250=\"\",\"\",IF(WORKDAY(+A250,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A250,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-28"},{"$f":"IF(A251=\"\",\"\",+IF(+A251=D251,+E251,((+G251/E251)^+((NETWORKDAYS(+D251,A251,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D251,F251,Feriados!$A$2:$A$1058)-1))*E251)))","v":4328.965009286173},{"$f":"IF(A251=\"\",\"\",+IF(+A251=D251,+VLOOKUP(D251,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F251,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A251=\"\",\"\",+VLOOKUP(+EOMONTH(+F251,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A251=\"\",\"\",VLOOKUP(D251,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A251=\"\",\"\",IF(A251=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A251,-2)+15,Cenários!$A:$D,2,FALSE)>A251,+VLOOKUP(+EOMONTH(+A251,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A251,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A251=\"\",\"\",VLOOKUP(F251,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A251=\"\",\"\",IF(WORKDAY(+A251,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A251,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-29"},{"$f":"IF(A252=\"\",\"\",+IF(+A252=D252,+E252,((+G252/E252)^+((NETWORKDAYS(+D252,A252,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D252,F252,Feriados!$A$2:$A$1058)-1))*E252)))","v":4329.2738173226317},{"$f":"IF(A252=\"\",\"\",+IF(+A252=D252,+VLOOKUP(D252,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F252,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A252=\"\",\"\",+VLOOKUP(+EOMONTH(+F252,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A252=\"\",\"\",VLOOKUP(D252,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A252=\"\",\"\",IF(A252=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A252,-2)+15,Cenários!$A:$D,2,FALSE)>A252,+VLOOKUP(+EOMONTH(+A252,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A252,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A252=\"\",\"\",VLOOKUP(F252,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A252=\"\",\"\",IF(WORKDAY(+A252,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A252,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-30"},{"$f":"IF(A253=\"\",\"\",+IF(+A253=D253,+E253,((+G253/E253)^+((NETWORKDAYS(+D253,A253,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D253,F253,Feriados!$A$2:$A$1058)-1))*E253)))","v":4329.5826473880061},{"$f":"IF(A253=\"\",\"\",+IF(+A253=D253,+VLOOKUP(D253,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F253,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A253=\"\",\"\",+VLOOKUP(+EOMONTH(+F253,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A253=\"\",\"\",VLOOKUP(D253,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A253=\"\",\"\",IF(A253=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A253,-2)+15,Cenários!$A:$D,2,FALSE)>A253,+VLOOKUP(+EOMONTH(+A253,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A253,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A253=\"\",\"\",VLOOKUP(F253,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A253=\"\",\"\",IF(WORKDAY(+A253,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A253,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-10-31"},{"$f":"IF(A254=\"\",\"\",+IF(+A254=D254,+E254,((+G254/E254)^+((NETWORKDAYS(+D254,A254,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D254,F254,Feriados!$A$2:$A$1058)-1))*E254)))","v":4329.891499483866},{"$f":"IF(A254=\"\",\"\",+IF(+A254=D254,+VLOOKUP(D254,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F254,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A254=\"\",\"\",+VLOOKUP(+EOMONTH(+F254,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A254=\"\",\"\",VLOOKUP(D254,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A254=\"\",\"\",IF(A254=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A254,-2)+15,Cenários!$A:$D,2,FALSE)>A254,+VLOOKUP(+EOMONTH(+A254,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A254,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A254=\"\",\"\",VLOOKUP(F254,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A254=\"\",\"\",IF(WORKDAY(+A254,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A254,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-01"},{"$f":"IF(A255=\"\",\"\",+IF(+A255=D255,+E255,((+G255/E255)^+((NETWORKDAYS(+D255,A255,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D255,F255,Feriados!$A$2:$A$1058)-1))*E255)))","v":4330.2003736117849},{"$f":"IF(A255=\"\",\"\",+IF(+A255=D255,+VLOOKUP(D255,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F255,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A255=\"\",\"\",+VLOOKUP(+EOMONTH(+F255,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A255=\"\",\"\",VLOOKUP(D255,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A255=\"\",\"\",IF(A255=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A255,-2)+15,Cenários!$A:$D,2,FALSE)>A255,+VLOOKUP(+EOMONTH(+A255,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A255,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A255=\"\",\"\",VLOOKUP(F255,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A255=\"\",\"\",IF(WORKDAY(+A255,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A255,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-04"},{"$f":"IF(A256=\"\",\"\",+IF(+A256=D256,+E256,((+G256/E256)^+((NETWORKDAYS(+D256,A256,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D256,F256,Feriados!$A$2:$A$1058)-1))*E256)))","v":4330.5092697733344},{"$f":"IF(A256=\"\",\"\",+IF(+A256=D256,+VLOOKUP(D256,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F256,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A256=\"\",\"\",+VLOOKUP(+EOMONTH(+F256,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A256=\"\",\"\",VLOOKUP(D256,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A256=\"\",\"\",IF(A256=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A256,-2)+15,Cenários!$A:$D,2,FALSE)>A256,+VLOOKUP(+EOMONTH(+A256,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A256,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A256=\"\",\"\",VLOOKUP(F256,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A256=\"\",\"\",IF(WORKDAY(+A256,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A256,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-05"},{"$f":"IF(A257=\"\",\"\",+IF(+A257=D257,+E257,((+G257/E257)^+((NETWORKDAYS(+D257,A257,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D257,F257,Feriados!$A$2:$A$1058)-1))*E257)))","v":4330.8181879700851},{"$f":"IF(A257=\"\",\"\",+IF(+A257=D257,+VLOOKUP(D257,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F257,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A257=\"\",\"\",+VLOOKUP(+EOMONTH(+F257,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A257=\"\",\"\",VLOOKUP(D257,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A257=\"\",\"\",IF(A257=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A257,-2)+15,Cenários!$A:$D,2,FALSE)>A257,+VLOOKUP(+EOMONTH(+A257,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A257,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A257=\"\",\"\",VLOOKUP(F257,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A257=\"\",\"\",IF(WORKDAY(+A257,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A257,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-06"},{"$f":"IF(A258=\"\",\"\",+IF(+A258=D258,+E258,((+G258/E258)^+((NETWORKDAYS(+D258,A258,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D258,F258,Feriados!$A$2:$A$1058)-1))*E258)))","v":4331.1271282036087},{"$f":"IF(A258=\"\",\"\",+IF(+A258=D258,+VLOOKUP(D258,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F258,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A258=\"\",\"\",+VLOOKUP(+EOMONTH(+F258,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A258=\"\",\"\",VLOOKUP(D258,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A258=\"\",\"\",IF(A258=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A258,-2)+15,Cenários!$A:$D,2,FALSE)>A258,+VLOOKUP(+EOMONTH(+A258,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A258,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A258=\"\",\"\",VLOOKUP(F258,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A258=\"\",\"\",IF(WORKDAY(+A258,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A258,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-07"},{"$f":"IF(A259=\"\",\"\",+IF(+A259=D259,+E259,((+G259/E259)^+((NETWORKDAYS(+D259,A259,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D259,F259,Feriados!$A$2:$A$1058)-1))*E259)))","v":4331.4360904754785},{"$f":"IF(A259=\"\",\"\",+IF(+A259=D259,+VLOOKUP(D259,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F259,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A259=\"\",\"\",+VLOOKUP(+EOMONTH(+F259,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A259=\"\",\"\",VLOOKUP(D259,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A259=\"\",\"\",IF(A259=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A259,-2)+15,Cenários!$A:$D,2,FALSE)>A259,+VLOOKUP(+EOMONTH(+A259,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A259,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A259=\"\",\"\",VLOOKUP(F259,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A259=\"\",\"\",IF(WORKDAY(+A259,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A259,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-08"},{"$f":"IF(A260=\"\",\"\",+IF(+A260=D260,+E260,((+G260/E260)^+((NETWORKDAYS(+D260,A260,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D260,F260,Feriados!$A$2:$A$1058)-1))*E260)))","v":4331.7450747872663},{"$f":"IF(A260=\"\",\"\",+IF(+A260=D260,+VLOOKUP(D260,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F260,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A260=\"\",\"\",+VLOOKUP(+EOMONTH(+F260,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A260=\"\",\"\",VLOOKUP(D260,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A260=\"\",\"\",IF(A260=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A260,-2)+15,Cenários!$A:$D,2,FALSE)>A260,+VLOOKUP(+EOMONTH(+A260,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A260,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A260=\"\",\"\",VLOOKUP(F260,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A260=\"\",\"\",IF(WORKDAY(+A260,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A260,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-11"},{"$f":"IF(A261=\"\",\"\",+IF(+A261=D261,+E261,((+G261/E261)^+((NETWORKDAYS(+D261,A261,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D261,F261,Feriados!$A$2:$A$1058)-1))*E261)))","v":4332.0540811405435},{"$f":"IF(A261=\"\",\"\",+IF(+A261=D261,+VLOOKUP(D261,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F261,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A261=\"\",\"\",+VLOOKUP(+EOMONTH(+F261,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A261=\"\",\"\",VLOOKUP(D261,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A261=\"\",\"\",IF(A261=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A261,-2)+15,Cenários!$A:$D,2,FALSE)>A261,+VLOOKUP(+EOMONTH(+A261,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A261,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A261=\"\",\"\",VLOOKUP(F261,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A261=\"\",\"\",IF(WORKDAY(+A261,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A261,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-12"},{"$f":"IF(A262=\"\",\"\",+IF(+A262=D262,+E262,((+G262/E262)^+((NETWORKDAYS(+D262,A262,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D262,F262,Feriados!$A$2:$A$1058)-1))*E262)))","v":4332.3631095368828},{"$f":"IF(A262=\"\",\"\",+IF(+A262=D262,+VLOOKUP(D262,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F262,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A262=\"\",\"\",+VLOOKUP(+EOMONTH(+F262,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A262=\"\",\"\",VLOOKUP(D262,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A262=\"\",\"\",IF(A262=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A262,-2)+15,Cenários!$A:$D,2,FALSE)>A262,+VLOOKUP(+EOMONTH(+A262,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A262,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A262=\"\",\"\",VLOOKUP(F262,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A262=\"\",\"\",IF(WORKDAY(+A262,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A262,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-13"},{"$f":"IF(A263=\"\",\"\",+IF(+A263=D263,+E263,((+G263/E263)^+((NETWORKDAYS(+D263,A263,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D263,F263,Feriados!$A$2:$A$1058)-1))*E263)))","v":4332.6721599778566},{"$f":"IF(A263=\"\",\"\",+IF(+A263=D263,+VLOOKUP(D263,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F263,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A263=\"\",\"\",+VLOOKUP(+EOMONTH(+F263,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A263=\"\",\"\",VLOOKUP(D263,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A263=\"\",\"\",IF(A263=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A263,-2)+15,Cenários!$A:$D,2,FALSE)>A263,+VLOOKUP(+EOMONTH(+A263,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A263,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A263=\"\",\"\",VLOOKUP(F263,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A263=\"\",\"\",IF(WORKDAY(+A263,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A263,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-14"},{"$f":"IF(A264=\"\",\"\",+IF(+A264=D264,+E264,((+G264/E264)^+((NETWORKDAYS(+D264,A264,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D264,F264,Feriados!$A$2:$A$1058)-1))*E264)))","v":4332.9812324650393},{"$f":"IF(A264=\"\",\"\",+IF(+A264=D264,+VLOOKUP(D264,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F264,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A264=\"\",\"\",+VLOOKUP(+EOMONTH(+F264,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-10-15"},{"$f":"IF(A264=\"\",\"\",VLOOKUP(D264,Cenários!$B:$D,3,FALSE))","v":4326.1867279999997},{"$f":"IF(A264=\"\",\"\",IF(A264=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A264,-2)+15,Cenários!$A:$D,2,FALSE)>A264,+VLOOKUP(+EOMONTH(+A264,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A264,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-11-18"},{"$f":"IF(A264=\"\",\"\",VLOOKUP(F264,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997}]
[{"$f":"IF(A264=\"\",\"\",IF(WORKDAY(+A264,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A264,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-18"},{"$f":"IF(A265=\"\",\"\",+IF(+A265=D265,+E265,((+G265/E265)^+((NETWORKDAYS(+D265,A265,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D265,F265,Feriados!$A$2:$A$1058)-1))*E265)))","v":4333.2903269999997},{"$f":"IF(A265=\"\",\"\",+IF(+A265=D265,+VLOOKUP(D265,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F265,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.16420000000000001},{"$f":"IF(A265=\"\",\"\",+VLOOKUP(+EOMONTH(+F265,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A265=\"\",\"\",VLOOKUP(D265,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A265=\"\",\"\",IF(A265=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A265,-2)+15,Cenários!$A:$D,2,FALSE)>A265,+VLOOKUP(+EOMONTH(+A265,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A265,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A265=\"\",\"\",VLOOKUP(F265,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A265=\"\",\"\",IF(WORKDAY(+A265,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A265,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-19"},{"$f":"IF(A266=\"\",\"\",+IF(+A266=D266,+E266,((+G266/E266)^+((NETWORKDAYS(+D266,A266,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D266,F266,Feriados!$A$2:$A$1058)-1))*E266)))","v":4333.7881117887446},{"$f":"IF(A266=\"\",\"\",+IF(+A266=D266,+VLOOKUP(D266,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F266,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A266=\"\",\"\",+VLOOKUP(+EOMONTH(+F266,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A266=\"\",\"\",VLOOKUP(D266,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A266=\"\",\"\",IF(A266=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A266,-2)+15,Cenários!$A:$D,2,FALSE)>A266,+VLOOKUP(+EOMONTH(+A266,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A266,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A266=\"\",\"\",VLOOKUP(F266,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A266=\"\",\"\",IF(WORKDAY(+A266,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A266,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-20"},{"$f":"IF(A267=\"\",\"\",+IF(+A267=D267,+E267,((+G267/E267)^+((NETWORKDAYS(+D267,A267,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D267,F267,Feriados!$A$2:$A$1058)-1))*E267)))","v":4334.2859537602953},{"$f":"IF(A267=\"\",\"\",+IF(+A267=D267,+VLOOKUP(D267,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F267,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A267=\"\",\"\",+VLOOKUP(+EOMONTH(+F267,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A267=\"\",\"\",VLOOKUP(D267,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A267=\"\",\"\",IF(A267=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A267,-2)+15,Cenários!$A:$D,2,FALSE)>A267,+VLOOKUP(+EOMONTH(+A267,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A267,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A267=\"\",\"\",VLOOKUP(F267,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A267=\"\",\"\",IF(WORKDAY(+A267,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A267,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-21"},{"$f":"IF(A268=\"\",\"\",+IF(+A268=D268,+E268,((+G268/E268)^+((NETWORKDAYS(+D268,A268,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D268,F268,Feriados!$A$2:$A$1058)-1))*E268)))","v":4334.7838529212186},{"$f":"IF(A268=\"\",\"\",+IF(+A268=D268,+VLOOKUP(D268,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F268,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A268=\"\",\"\",+VLOOKUP(+EOMONTH(+F268,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A268=\"\",\"\",VLOOKUP(D268,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A268=\"\",\"\",IF(A268=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A268,-2)+15,Cenários!$A:$D,2,FALSE)>A268,+VLOOKUP(+EOMONTH(+A268,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A268,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A268=\"\",\"\",VLOOKUP(F268,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A268=\"\",\"\",IF(WORKDAY(+A268,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A268,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-22"},{"$f":"IF(A269=\"\",\"\",+IF(+A269=D269,+E269,((+G269/E269)^+((NETWORKDAYS(+D269,A269,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D269,F269,Feriados!$A$2:$A$1058)-1))*E269)))","v":4335.2818092780853},{"$f":"IF(A269=\"\",\"\",+IF(+A269=D269,+VLOOKUP(D269,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F269,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A269=\"\",\"\",+VLOOKUP(+EOMONTH(+F269,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A269=\"\",\"\",VLOOKUP(D269,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A269=\"\",\"\",IF(A269=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A269,-2)+15,Cenários!$A:$D,2,FALSE)>A269,+VLOOKUP(+EOMONTH(+A269,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A269,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A269=\"\",\"\",VLOOKUP(F269,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A269=\"\",\"\",IF(WORKDAY(+A269,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A269,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-25"},{"$f":"IF(A270=\"\",\"\",+IF(+A270=D270,+E270,((+G270/E270)^+((NETWORKDAYS(+D270,A270,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D270,F270,Feriados!$A$2:$A$1058)-1))*E270)))","v":4335.7798228374668},{"$f":"IF(A270=\"\",\"\",+IF(+A270=D270,+VLOOKUP(D270,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F270,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A270=\"\",\"\",+VLOOKUP(+EOMONTH(+F270,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A270=\"\",\"\",VLOOKUP(D270,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A270=\"\",\"\",IF(A270=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A270,-2)+15,Cenários!$A:$D,2,FALSE)>A270,+VLOOKUP(+EOMONTH(+A270,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A270,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A270=\"\",\"\",VLOOKUP(F270,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A270=\"\",\"\",IF(WORKDAY(+A270,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A270,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-26"},{"$f":"IF(A271=\"\",\"\",+IF(+A271=D271,+E271,((+G271/E271)^+((NETWORKDAYS(+D271,A271,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D271,F271,Feriados!$A$2:$A$1058)-1))*E271)))","v":4336.277893605934},{"$f":"IF(A271=\"\",\"\",+IF(+A271=D271,+VLOOKUP(D271,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F271,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A271=\"\",\"\",+VLOOKUP(+EOMONTH(+F271,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A271=\"\",\"\",VLOOKUP(D271,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A271=\"\",\"\",IF(A271=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A271,-2)+15,Cenários!$A:$D,2,FALSE)>A271,+VLOOKUP(+EOMONTH(+A271,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A271,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A271=\"\",\"\",VLOOKUP(F271,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A271=\"\",\"\",IF(WORKDAY(+A271,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A271,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-27"},{"$f":"IF(A272=\"\",\"\",+IF(+A272=D272,+E272,((+G272/E272)^+((NETWORKDAYS(+D272,A272,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D272,F272,Feriados!$A$2:$A$1058)-1))*E272)))","v":4336.7760215900562},{"$f":"IF(A272=\"\",\"\",+IF(+A272=D272,+VLOOKUP(D272,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F272,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A272=\"\",\"\",+VLOOKUP(+EOMONTH(+F272,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A272=\"\",\"\",VLOOKUP(D272,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A272=\"\",\"\",IF(A272=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A272,-2)+15,Cenários!$A:$D,2,FALSE)>A272,+VLOOKUP(+EOMONTH(+A272,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A272,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A272=\"\",\"\",VLOOKUP(F272,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A272=\"\",\"\",IF(WORKDAY(+A272,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A272,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-28"},{"$f":"IF(A273=\"\",\"\",+IF(+A273=D273,+E273,((+G273/E273)^+((NETWORKDAYS(+D273,A273,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D273,F273,Feriados!$A$2:$A$1058)-1))*E273)))","v":4337.2742067964091},{"$f":"IF(A273=\"\",\"\",+IF(+A273=D273,+VLOOKUP(D273,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F273,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A273=\"\",\"\",+VLOOKUP(+EOMONTH(+F273,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A273=\"\",\"\",VLOOKUP(D273,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A273=\"\",\"\",IF(A273=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A273,-2)+15,Cenários!$A:$D,2,FALSE)>A273,+VLOOKUP(+EOMONTH(+A273,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A273,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A273=\"\",\"\",VLOOKUP(F273,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A273=\"\",\"\",IF(WORKDAY(+A273,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A273,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-11-29"},{"$f":"IF(A274=\"\",\"\",+IF(+A274=D274,+E274,((+G274/E274)^+((NETWORKDAYS(+D274,A274,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D274,F274,Feriados!$A$2:$A$1058)-1))*E274)))","v":4337.7724492315638},{"$f":"IF(A274=\"\",\"\",+IF(+A274=D274,+VLOOKUP(D274,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F274,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A274=\"\",\"\",+VLOOKUP(+EOMONTH(+F274,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A274=\"\",\"\",VLOOKUP(D274,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A274=\"\",\"\",IF(A274=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A274,-2)+15,Cenários!$A:$D,2,FALSE)>A274,+VLOOKUP(+EOMONTH(+A274,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A274,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A274=\"\",\"\",VLOOKUP(F274,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A274=\"\",\"\",IF(WORKDAY(+A274,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A274,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-02"},{"$f":"IF(A275=\"\",\"\",+IF(+A275=D275,+E275,((+G275/E275)^+((NETWORKDAYS(+D275,A275,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D275,F275,Feriados!$A$2:$A$1058)-1))*E275)))","v":4338.2707489020959},{"$f":"IF(A275=\"\",\"\",+IF(+A275=D275,+VLOOKUP(D275,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F275,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A275=\"\",\"\",+VLOOKUP(+EOMONTH(+F275,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A275=\"\",\"\",VLOOKUP(D275,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A275=\"\",\"\",IF(A275=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A275,-2)+15,Cenários!$A:$D,2,FALSE)>A275,+VLOOKUP(+EOMONTH(+A275,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A275,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A275=\"\",\"\",VLOOKUP(F275,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A275=\"\",\"\",IF(WORKDAY(+A275,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A275,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-03"},{"$f":"IF(A276=\"\",\"\",+IF(+A276=D276,+E276,((+G276/E276)^+((NETWORKDAYS(+D276,A276,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D276,F276,Feriados!$A$2:$A$1058)-1))*E276)))","v":4338.7691058145801},{"$f":"IF(A276=\"\",\"\",+IF(+A276=D276,+VLOOKUP(D276,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F276,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A276=\"\",\"\",+VLOOKUP(+EOMONTH(+F276,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A276=\"\",\"\",VLOOKUP(D276,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A276=\"\",\"\",IF(A276=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A276,-2)+15,Cenários!$A:$D,2,FALSE)>A276,+VLOOKUP(+EOMONTH(+A276,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A276,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A276=\"\",\"\",VLOOKUP(F276,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A276=\"\",\"\",IF(WORKDAY(+A276,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A276,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-04"},{"$f":"IF(A277=\"\",\"\",+IF(+A277=D277,+E277,((+G277/E277)^+((NETWORKDAYS(+D277,A277,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D277,F277,Feriados!$A$2:$A$1058)-1))*E277)))","v":4339.2675199755922},{"$f":"IF(A277=\"\",\"\",+IF(+A277=D277,+VLOOKUP(D277,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F277,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A277=\"\",\"\",+VLOOKUP(+EOMONTH(+F277,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A277=\"\",\"\",VLOOKUP(D277,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A277=\"\",\"\",IF(A277=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A277,-2)+15,Cenários!$A:$D,2,FALSE)>A277,+VLOOKUP(+EOMONTH(+A277,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A277,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A277=\"\",\"\",VLOOKUP(F277,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A277=\"\",\"\",IF(WORKDAY(+A277,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A277,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-05"},{"$f":"IF(A278=\"\",\"\",+IF(+A278=D278,+E278,((+G278/E278)^+((NETWORKDAYS(+D278,A278,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D278,F278,Feriados!$A$2:$A$1058)-1))*E278)))","v":4339.7659913917068},{"$f":"IF(A278=\"\",\"\",+IF(+A278=D278,+VLOOKUP(D278,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F278,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A278=\"\",\"\",+VLOOKUP(+EOMONTH(+F278,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A278=\"\",\"\",VLOOKUP(D278,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A278=\"\",\"\",IF(A278=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A278,-2)+15,Cenários!$A:$D,2,FALSE)>A278,+VLOOKUP(+EOMONTH(+A278,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A278,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A278=\"\",\"\",VLOOKUP(F278,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A278=\"\",\"\",IF(WORKDAY(+A278,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A278,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-06"},{"$f":"IF(A279=\"\",\"\",+IF(+A279=D279,+E279,((+G279/E279)^+((NETWORKDAYS(+D279,A279,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D279,F279,Feriados!$A$2:$A$1058)-1))*E279)))","v":4340.2645200695042},{"$f":"IF(A279=\"\",\"\",+IF(+A279=D279,+VLOOKUP(D279,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F279,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A279=\"\",\"\",+VLOOKUP(+EOMONTH(+F279,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A279=\"\",\"\",VLOOKUP(D279,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A279=\"\",\"\",IF(A279=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A279,-2)+15,Cenários!$A:$D,2,FALSE)>A279,+VLOOKUP(+EOMONTH(+A279,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A279,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A279=\"\",\"\",VLOOKUP(F279,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A279=\"\",\"\",IF(WORKDAY(+A279,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A279,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-09"},{"$f":"IF(A280=\"\",\"\",+IF(+A280=D280,+E280,((+G280/E280)^+((NETWORKDAYS(+D280,A280,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D280,F280,Feriados!$A$2:$A$1058)-1))*E280)))","v":4340.7631060155591},{"$f":"IF(A280=\"\",\"\",+IF(+A280=D280,+VLOOKUP(D280,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F280,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A280=\"\",\"\",+VLOOKUP(+EOMONTH(+F280,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A280=\"\",\"\",VLOOKUP(D280,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A280=\"\",\"\",IF(A280=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A280,-2)+15,Cenários!$A:$D,2,FALSE)>A280,+VLOOKUP(+EOMONTH(+A280,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A280,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A280=\"\",\"\",VLOOKUP(F280,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A280=\"\",\"\",IF(WORKDAY(+A280,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A280,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-10"},{"$f":"IF(A281=\"\",\"\",+IF(+A281=D281,+E281,((+G281/E281)^+((NETWORKDAYS(+D281,A281,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D281,F281,Feriados!$A$2:$A$1058)-1))*E281)))","v":4341.2617492364516},{"$f":"IF(A281=\"\",\"\",+IF(+A281=D281,+VLOOKUP(D281,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F281,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A281=\"\",\"\",+VLOOKUP(+EOMONTH(+F281,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A281=\"\",\"\",VLOOKUP(D281,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A281=\"\",\"\",IF(A281=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A281,-2)+15,Cenários!$A:$D,2,FALSE)>A281,+VLOOKUP(+EOMONTH(+A281,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A281,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A281=\"\",\"\",VLOOKUP(F281,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A281=\"\",\"\",IF(WORKDAY(+A281,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A281,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-11"},{"$f":"IF(A282=\"\",\"\",+IF(+A282=D282,+E282,((+G282/E282)^+((NETWORKDAYS(+D282,A282,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D282,F282,Feriados!$A$2:$A$1058)-1))*E282)))","v":4341.7604497387629},{"$f":"IF(A282=\"\",\"\",+IF(+A282=D282,+VLOOKUP(D282,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F282,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A282=\"\",\"\",+VLOOKUP(+EOMONTH(+F282,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A282=\"\",\"\",VLOOKUP(D282,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A282=\"\",\"\",IF(A282=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A282,-2)+15,Cenários!$A:$D,2,FALSE)>A282,+VLOOKUP(+EOMONTH(+A282,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A282,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A282=\"\",\"\",VLOOKUP(F282,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A282=\"\",\"\",IF(WORKDAY(+A282,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A282,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-12"},{"$f":"IF(A283=\"\",\"\",+IF(+A283=D283,+E283,((+G283/E283)^+((NETWORKDAYS(+D283,A283,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D283,F283,Feriados!$A$2:$A$1058)-1))*E283)))","v":4342.2592075290695},{"$f":"IF(A283=\"\",\"\",+IF(+A283=D283,+VLOOKUP(D283,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F283,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A283=\"\",\"\",+VLOOKUP(+EOMONTH(+F283,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A283=\"\",\"\",VLOOKUP(D283,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A283=\"\",\"\",IF(A283=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A283,-2)+15,Cenários!$A:$D,2,FALSE)>A283,+VLOOKUP(+EOMONTH(+A283,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A283,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A283=\"\",\"\",VLOOKUP(F283,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A283=\"\",\"\",IF(WORKDAY(+A283,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A283,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-13"},{"$f":"IF(A284=\"\",\"\",+IF(+A284=D284,+E284,((+G284/E284)^+((NETWORKDAYS(+D284,A284,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D284,F284,Feriados!$A$2:$A$1058)-1))*E284)))","v":4342.7580226139553},{"$f":"IF(A284=\"\",\"\",+IF(+A284=D284,+VLOOKUP(D284,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F284,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A284=\"\",\"\",+VLOOKUP(+EOMONTH(+F284,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-11-18"},{"$f":"IF(A284=\"\",\"\",VLOOKUP(D284,Cenários!$B:$D,3,FALSE))","v":4333.2903269999997},{"$f":"IF(A284=\"\",\"\",IF(A284=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A284,-2)+15,Cenários!$A:$D,2,FALSE)>A284,+VLOOKUP(+EOMONTH(+A284,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A284,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2024-12-16"},{"$f":"IF(A284=\"\",\"\",VLOOKUP(F284,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004}]
[{"$f":"IF(A284=\"\",\"\",IF(WORKDAY(+A284,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A284,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-16"},{"$f":"IF(A285=\"\",\"\",+IF(+A285=D285,+E285,((+G285/E285)^+((NETWORKDAYS(+D285,A285,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D285,F285,Feriados!$A$2:$A$1058)-1))*E285)))","v":4343.2568950000004},{"$f":"IF(A285=\"\",\"\",+IF(+A285=D285,+VLOOKUP(D285,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F285,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A285=\"\",\"\",+VLOOKUP(+EOMONTH(+F285,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A285=\"\",\"\",VLOOKUP(D285,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A285=\"\",\"\",IF(A285=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A285,-2)+15,Cenários!$A:$D,2,FALSE)>A285,+VLOOKUP(+EOMONTH(+A285,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A285,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A285=\"\",\"\",VLOOKUP(F285,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A285=\"\",\"\",IF(WORKDAY(+A285,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A285,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-17"},{"$f":"IF(A286=\"\",\"\",+IF(+A286=D286,+E286,((+G286/E286)^+((NETWORKDAYS(+D286,A286,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D286,F286,Feriados!$A$2:$A$1058)-1))*E286)))","v":4343.9940588375957},{"$f":"IF(A286=\"\",\"\",+IF(+A286=D286,+VLOOKUP(D286,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F286,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A286=\"\",\"\",+VLOOKUP(+EOMONTH(+F286,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A286=\"\",\"\",VLOOKUP(D286,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A286=\"\",\"\",IF(A286=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A286,-2)+15,Cenários!$A:$D,2,FALSE)>A286,+VLOOKUP(+EOMONTH(+A286,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A286,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A286=\"\",\"\",VLOOKUP(F286,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A286=\"\",\"\",IF(WORKDAY(+A286,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A286,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-18"},{"$f":"IF(A287=\"\",\"\",+IF(+A287=D287,+E287,((+G287/E287)^+((NETWORKDAYS(+D287,A287,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D287,F287,Feriados!$A$2:$A$1058)-1))*E287)))","v":4344.7313477910975},{"$f":"IF(A287=\"\",\"\",+IF(+A287=D287,+VLOOKUP(D287,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F287,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A287=\"\",\"\",+VLOOKUP(+EOMONTH(+F287,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A287=\"\",\"\",VLOOKUP(D287,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A287=\"\",\"\",IF(A287=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A287,-2)+15,Cenários!$A:$D,2,FALSE)>A287,+VLOOKUP(+EOMONTH(+A287,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A287,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A287=\"\",\"\",VLOOKUP(F287,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A287=\"\",\"\",IF(WORKDAY(+A287,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A287,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-19"},{"$f":"IF(A288=\"\",\"\",+IF(+A288=D288,+E288,((+G288/E288)^+((NETWORKDAYS(+D288,A288,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D288,F288,Feriados!$A$2:$A$1058)-1))*E288)))","v":4345.4687618817425},{"$f":"IF(A288=\"\",\"\",+IF(+A288=D288,+VLOOKUP(D288,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F288,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A288=\"\",\"\",+VLOOKUP(+EOMONTH(+F288,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A288=\"\",\"\",VLOOKUP(D288,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A288=\"\",\"\",IF(A288=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A288,-2)+15,Cenários!$A:$D,2,FALSE)>A288,+VLOOKUP(+EOMONTH(+A288,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A288,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A288=\"\",\"\",VLOOKUP(F288,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A288=\"\",\"\",IF(WORKDAY(+A288,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A288,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-20"},{"$f":"IF(A289=\"\",\"\",+IF(+A289=D289,+E289,((+G289/E289)^+((NETWORKDAYS(+D289,A289,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D289,F289,Feriados!$A$2:$A$1058)-1))*E289)))","v":4346.2063011307664},{"$f":"IF(A289=\"\",\"\",+IF(+A289=D289,+VLOOKUP(D289,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F289,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A289=\"\",\"\",+VLOOKUP(+EOMONTH(+F289,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A289=\"\",\"\",VLOOKUP(D289,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A289=\"\",\"\",IF(A289=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A289,-2)+15,Cenários!$A:$D,2,FALSE)>A289,+VLOOKUP(+EOMONTH(+A289,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A289,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A289=\"\",\"\",VLOOKUP(F289,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A289=\"\",\"\",IF(WORKDAY(+A289,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A289,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-23"},{"$f":"IF(A290=\"\",\"\",+IF(+A290=D290,+E290,((+G290/E290)^+((NETWORKDAYS(+D290,A290,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D290,F290,Feriados!$A$2:$A$1058)-1))*E290)))","v":4346.9439655594151},{"$f":"IF(A290=\"\",\"\",+IF(+A290=D290,+VLOOKUP(D290,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F290,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A290=\"\",\"\",+VLOOKUP(+EOMONTH(+F290,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A290=\"\",\"\",VLOOKUP(D290,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A290=\"\",\"\",IF(A290=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A290,-2)+15,Cenários!$A:$D,2,FALSE)>A290,+VLOOKUP(+EOMONTH(+A290,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A290,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A290=\"\",\"\",VLOOKUP(F290,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A290=\"\",\"\",IF(WORKDAY(+A290,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A290,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-24"},{"$f":"IF(A291=\"\",\"\",+IF(+A291=D291,+E291,((+G291/E291)^+((NETWORKDAYS(+D291,A291,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D291,F291,Feriados!$A$2:$A$1058)-1))*E291)))","v":4347.6817551889326},{"$f":"IF(A291=\"\",\"\",+IF(+A291=D291,+VLOOKUP(D291,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F291,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A291=\"\",\"\",+VLOOKUP(+EOMONTH(+F291,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A291=\"\",\"\",VLOOKUP(D291,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A291=\"\",\"\",IF(A291=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A291,-2)+15,Cenários!$A:$D,2,FALSE)>A291,+VLOOKUP(+EOMONTH(+A291,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A291,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A291=\"\",\"\",VLOOKUP(F291,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A291=\"\",\"\",IF(WORKDAY(+A291,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A291,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-26"},{"$f":"IF(A292=\"\",\"\",+IF(+A292=D292,+E292,((+G292/E292)^+((NETWORKDAYS(+D292,A292,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D292,F292,Feriados!$A$2:$A$1058)-1))*E292)))","v":4348.419670040571},{"$f":"IF(A292=\"\",\"\",+IF(+A292=D292,+VLOOKUP(D292,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F292,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A292=\"\",\"\",+VLOOKUP(+EOMONTH(+F292,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A292=\"\",\"\",VLOOKUP(D292,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A292=\"\",\"\",IF(A292=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A292,-2)+15,Cenários!$A:$D,2,FALSE)>A292,+VLOOKUP(+EOMONTH(+A292,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A292,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A292=\"\",\"\",VLOOKUP(F292,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A292=\"\",\"\",IF(WORKDAY(+A292,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A292,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-27"},{"$f":"IF(A293=\"\",\"\",+IF(+A293=D293,+E293,((+G293/E293)^+((NETWORKDAYS(+D293,A293,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D293,F293,Feriados!$A$2:$A$1058)-1))*E293)))","v":4349.1577101355815},{"$f":"IF(A293=\"\",\"\",+IF(+A293=D293,+VLOOKUP(D293,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F293,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A293=\"\",\"\",+VLOOKUP(+EOMONTH(+F293,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A293=\"\",\"\",VLOOKUP(D293,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A293=\"\",\"\",IF(A293=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A293,-2)+15,Cenários!$A:$D,2,FALSE)>A293,+VLOOKUP(+EOMONTH(+A293,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A293,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A293=\"\",\"\",VLOOKUP(F293,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A293=\"\",\"\",IF(WORKDAY(+A293,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A293,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-30"},{"$f":"IF(A294=\"\",\"\",+IF(+A294=D294,+E294,((+G294/E294)^+((NETWORKDAYS(+D294,A294,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D294,F294,Feriados!$A$2:$A$1058)-1))*E294)))","v":4349.8958754952237},{"$f":"IF(A294=\"\",\"\",+IF(+A294=D294,+VLOOKUP(D294,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F294,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A294=\"\",\"\",+VLOOKUP(+EOMONTH(+F294,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A294=\"\",\"\",VLOOKUP(D294,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A294=\"\",\"\",IF(A294=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A294,-2)+15,Cenários!$A:$D,2,FALSE)>A294,+VLOOKUP(+EOMONTH(+A294,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A294,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A294=\"\",\"\",VLOOKUP(F294,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A294=\"\",\"\",IF(WORKDAY(+A294,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A294,1,Feriados!$A$2:$A$1071),\"\"))","v":"2024-12-31"},{"$f":"IF(A295=\"\",\"\",+IF(+A295=D295,+E295,((+G295/E295)^+((NETWORKDAYS(+D295,A295,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D295,F295,Feriados!$A$2:$A$1058)-1))*E295)))","v":4350.634166140755},{"$f":"IF(A295=\"\",\"\",+IF(+A295=D295,+VLOOKUP(D295,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F295,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A295=\"\",\"\",+VLOOKUP(+EOMONTH(+F295,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A295=\"\",\"\",VLOOKUP(D295,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A295=\"\",\"\",IF(A295=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A295,-2)+15,Cenários!$A:$D,2,FALSE)>A295,+VLOOKUP(+EOMONTH(+A295,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A295,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A295=\"\",\"\",VLOOKUP(F295,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A295=\"\",\"\",IF(WORKDAY(+A295,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A295,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-02"},{"$f":"IF(A296=\"\",\"\",+IF(+A296=D296,+E296,((+G296/E296)^+((NETWORKDAYS(+D296,A296,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D296,F296,Feriados!$A$2:$A$1058)-1))*E296)))","v":4351.3725820934415},{"$f":"IF(A296=\"\",\"\",+IF(+A296=D296,+VLOOKUP(D296,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F296,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A296=\"\",\"\",+VLOOKUP(+EOMONTH(+F296,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A296=\"\",\"\",VLOOKUP(D296,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A296=\"\",\"\",IF(A296=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A296,-2)+15,Cenários!$A:$D,2,FALSE)>A296,+VLOOKUP(+EOMONTH(+A296,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A296,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A296=\"\",\"\",VLOOKUP(F296,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A296=\"\",\"\",IF(WORKDAY(+A296,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A296,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-03"},{"$f":"IF(A297=\"\",\"\",+IF(+A297=D297,+E297,((+G297/E297)^+((NETWORKDAYS(+D297,A297,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D297,F297,Feriados!$A$2:$A$1058)-1))*E297)))","v":4352.1111233745523},{"$f":"IF(A297=\"\",\"\",+IF(+A297=D297,+VLOOKUP(D297,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F297,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A297=\"\",\"\",+VLOOKUP(+EOMONTH(+F297,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A297=\"\",\"\",VLOOKUP(D297,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A297=\"\",\"\",IF(A297=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A297,-2)+15,Cenários!$A:$D,2,FALSE)>A297,+VLOOKUP(+EOMONTH(+A297,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A297,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A297=\"\",\"\",VLOOKUP(F297,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A297=\"\",\"\",IF(WORKDAY(+A297,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A297,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-06"},{"$f":"IF(A298=\"\",\"\",+IF(+A298=D298,+E298,((+G298/E298)^+((NETWORKDAYS(+D298,A298,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D298,F298,Feriados!$A$2:$A$1058)-1))*E298)))","v":4352.8497900053571},{"$f":"IF(A298=\"\",\"\",+IF(+A298=D298,+VLOOKUP(D298,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F298,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A298=\"\",\"\",+VLOOKUP(+EOMONTH(+F298,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A298=\"\",\"\",VLOOKUP(D298,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A298=\"\",\"\",IF(A298=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A298,-2)+15,Cenários!$A:$D,2,FALSE)>A298,+VLOOKUP(+EOMONTH(+A298,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A298,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A298=\"\",\"\",VLOOKUP(F298,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A298=\"\",\"\",IF(WORKDAY(+A298,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A298,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-07"},{"$f":"IF(A299=\"\",\"\",+IF(+A299=D299,+E299,((+G299/E299)^+((NETWORKDAYS(+D299,A299,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D299,F299,Feriados!$A$2:$A$1058)-1))*E299)))","v":4353.5885820071308},{"$f":"IF(A299=\"\",\"\",+IF(+A299=D299,+VLOOKUP(D299,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F299,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A299=\"\",\"\",+VLOOKUP(+EOMONTH(+F299,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A299=\"\",\"\",VLOOKUP(D299,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A299=\"\",\"\",IF(A299=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A299,-2)+15,Cenários!$A:$D,2,FALSE)>A299,+VLOOKUP(+EOMONTH(+A299,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A299,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A299=\"\",\"\",VLOOKUP(F299,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A299=\"\",\"\",IF(WORKDAY(+A299,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A299,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-08"},{"$f":"IF(A300=\"\",\"\",+IF(+A300=D300,+E300,((+G300/E300)^+((NETWORKDAYS(+D300,A300,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D300,F300,Feriados!$A$2:$A$1058)-1))*E300)))","v":4354.3274994011535},{"$f":"IF(A300=\"\",\"\",+IF(+A300=D300,+VLOOKUP(D300,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F300,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A300=\"\",\"\",+VLOOKUP(+EOMONTH(+F300,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A300=\"\",\"\",VLOOKUP(D300,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A300=\"\",\"\",IF(A300=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A300,-2)+15,Cenários!$A:$D,2,FALSE)>A300,+VLOOKUP(+EOMONTH(+A300,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A300,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A300=\"\",\"\",VLOOKUP(F300,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A300=\"\",\"\",IF(WORKDAY(+A300,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A300,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-09"},{"$f":"IF(A301=\"\",\"\",+IF(+A301=D301,+E301,((+G301/E301)^+((NETWORKDAYS(+D301,A301,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D301,F301,Feriados!$A$2:$A$1058)-1))*E301)))","v":4355.0665422087068},{"$f":"IF(A301=\"\",\"\",+IF(+A301=D301,+VLOOKUP(D301,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F301,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A301=\"\",\"\",+VLOOKUP(+EOMONTH(+F301,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A301=\"\",\"\",VLOOKUP(D301,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A301=\"\",\"\",IF(A301=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A301,-2)+15,Cenários!$A:$D,2,FALSE)>A301,+VLOOKUP(+EOMONTH(+A301,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A301,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A301=\"\",\"\",VLOOKUP(F301,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A301=\"\",\"\",IF(WORKDAY(+A301,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A301,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-10"},{"$f":"IF(A302=\"\",\"\",+IF(+A302=D302,+E302,((+G302/E302)^+((NETWORKDAYS(+D302,A302,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D302,F302,Feriados!$A$2:$A$1058)-1))*E302)))","v":4355.8057104510763},{"$f":"IF(A302=\"\",\"\",+IF(+A302=D302,+VLOOKUP(D302,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F302,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A302=\"\",\"\",+VLOOKUP(+EOMONTH(+F302,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A302=\"\",\"\",VLOOKUP(D302,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A302=\"\",\"\",IF(A302=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A302,-2)+15,Cenários!$A:$D,2,FALSE)>A302,+VLOOKUP(+EOMONTH(+A302,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A302,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A302=\"\",\"\",VLOOKUP(F302,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A302=\"\",\"\",IF(WORKDAY(+A302,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A302,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-13"},{"$f":"IF(A303=\"\",\"\",+IF(+A303=D303,+E303,((+G303/E303)^+((NETWORKDAYS(+D303,A303,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D303,F303,Feriados!$A$2:$A$1058)-1))*E303)))","v":4356.5450041495533},{"$f":"IF(A303=\"\",\"\",+IF(+A303=D303,+VLOOKUP(D303,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F303,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A303=\"\",\"\",+VLOOKUP(+EOMONTH(+F303,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A303=\"\",\"\",VLOOKUP(D303,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A303=\"\",\"\",IF(A303=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A303,-2)+15,Cenários!$A:$D,2,FALSE)>A303,+VLOOKUP(+EOMONTH(+A303,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A303,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A303=\"\",\"\",VLOOKUP(F303,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A303=\"\",\"\",IF(WORKDAY(+A303,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A303,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-14"},{"$f":"IF(A304=\"\",\"\",+IF(+A304=D304,+E304,((+G304/E304)^+((NETWORKDAYS(+D304,A304,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D304,F304,Feriados!$A$2:$A$1058)-1))*E304)))","v":4357.2844233254291},{"$f":"IF(A304=\"\",\"\",+IF(+A304=D304,+VLOOKUP(D304,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F304,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A304=\"\",\"\",+VLOOKUP(+EOMONTH(+F304,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2024-12-16"},{"$f":"IF(A304=\"\",\"\",VLOOKUP(D304,Cenários!$B:$D,3,FALSE))","v":4343.2568950000004},{"$f":"IF(A304=\"\",\"\",IF(A304=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A304,-2)+15,Cenários!$A:$D,2,FALSE)>A304,+VLOOKUP(+EOMONTH(+A304,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A304,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-01-15"},{"$f":"IF(A304=\"\",\"\",VLOOKUP(F304,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004}]
[{"$f":"IF(A304=\"\",\"\",IF(WORKDAY(+A304,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A304,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-15"},{"$f":"IF(A305=\"\",\"\",+IF(+A305=D305,+E305,((+G305/E305)^+((NETWORKDAYS(+D305,A305,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D305,F305,Feriados!$A$2:$A$1058)-1))*E305)))","v":4358.0239680000004},{"$f":"IF(A305=\"\",\"\",+IF(+A305=D305,+VLOOKUP(D305,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F305,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A305=\"\",\"\",+VLOOKUP(+EOMONTH(+F305,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A305=\"\",\"\",VLOOKUP(D305,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A305=\"\",\"\",IF(A305=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A305,-2)+15,Cenários!$A:$D,2,FALSE)>A305,+VLOOKUP(+EOMONTH(+A305,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A305,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A305=\"\",\"\",VLOOKUP(F305,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A305=\"\",\"\",IF(WORKDAY(+A305,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A305,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-16"},{"$f":"IF(A306=\"\",\"\",+IF(+A306=D306,+E306,((+G306/E306)^+((NETWORKDAYS(+D306,A306,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D306,F306,Feriados!$A$2:$A$1058)-1))*E306)))","v":4358.5915919203862},{"$f":"IF(A306=\"\",\"\",+IF(+A306=D306,+VLOOKUP(D306,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F306,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A306=\"\",\"\",+VLOOKUP(+EOMONTH(+F306,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A306=\"\",\"\",VLOOKUP(D306,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A306=\"\",\"\",IF(A306=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A306,-2)+15,Cenários!$A:$D,2,FALSE)>A306,+VLOOKUP(+EOMONTH(+A306,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A306,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A306=\"\",\"\",VLOOKUP(F306,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A306=\"\",\"\",IF(WORKDAY(+A306,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A306,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-17"},{"$f":"IF(A307=\"\",\"\",+IF(+A307=D307,+E307,((+G307/E307)^+((NETWORKDAYS(+D307,A307,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D307,F307,Feriados!$A$2:$A$1058)-1))*E307)))","v":4359.1592897726532},{"$f":"IF(A307=\"\",\"\",+IF(+A307=D307,+VLOOKUP(D307,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F307,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A307=\"\",\"\",+VLOOKUP(+EOMONTH(+F307,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A307=\"\",\"\",VLOOKUP(D307,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A307=\"\",\"\",IF(A307=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A307,-2)+15,Cenários!$A:$D,2,FALSE)>A307,+VLOOKUP(+EOMONTH(+A307,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A307,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A307=\"\",\"\",VLOOKUP(F307,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A307=\"\",\"\",IF(WORKDAY(+A307,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A307,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-20"},{"$f":"IF(A308=\"\",\"\",+IF(+A308=D308,+E308,((+G308/E308)^+((NETWORKDAYS(+D308,A308,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D308,F308,Feriados!$A$2:$A$1058)-1))*E308)))","v":4359.727061566432},{"$f":"IF(A308=\"\",\"\",+IF(+A308=D308,+VLOOKUP(D308,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F308,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A308=\"\",\"\",+VLOOKUP(+EOMONTH(+F308,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A308=\"\",\"\",VLOOKUP(D308,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A308=\"\",\"\",IF(A308=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A308,-2)+15,Cenários!$A:$D,2,FALSE)>A308,+VLOOKUP(+EOMONTH(+A308,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A308,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A308=\"\",\"\",VLOOKUP(F308,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A308=\"\",\"\",IF(WORKDAY(+A308,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A308,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-21"},{"$f":"IF(A309=\"\",\"\",+IF(+A309=D309,+E309,((+G309/E309)^+((NETWORKDAYS(+D309,A309,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D309,F309,Feriados!$A$2:$A$1058)-1))*E309)))","v":4360.2949073113541},{"$f":"IF(A309=\"\",\"\",+IF(+A309=D309,+VLOOKUP(D309,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F309,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A309=\"\",\"\",+VLOOKUP(+EOMONTH(+F309,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A309=\"\",\"\",VLOOKUP(D309,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A309=\"\",\"\",IF(A309=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A309,-2)+15,Cenários!$A:$D,2,FALSE)>A309,+VLOOKUP(+EOMONTH(+A309,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A309,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A309=\"\",\"\",VLOOKUP(F309,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A309=\"\",\"\",IF(WORKDAY(+A309,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A309,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-22"},{"$f":"IF(A310=\"\",\"\",+IF(+A310=D310,+E310,((+G310/E310)^+((NETWORKDAYS(+D310,A310,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D310,F310,Feriados!$A$2:$A$1058)-1))*E310)))","v":4360.8628270170511},{"$f":"IF(A310=\"\",\"\",+IF(+A310=D310,+VLOOKUP(D310,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F310,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A310=\"\",\"\",+VLOOKUP(+EOMONTH(+F310,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A310=\"\",\"\",VLOOKUP(D310,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A310=\"\",\"\",IF(A310=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A310,-2)+15,Cenários!$A:$D,2,FALSE)>A310,+VLOOKUP(+EOMONTH(+A310,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A310,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A310=\"\",\"\",VLOOKUP(F310,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A310=\"\",\"\",IF(WORKDAY(+A310,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A310,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-23"},{"$f":"IF(A311=\"\",\"\",+IF(+A311=D311,+E311,((+G311/E311)^+((NETWORKDAYS(+D311,A311,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D311,F311,Feriados!$A$2:$A$1058)-1))*E311)))","v":4361.4308206931546},{"$f":"IF(A311=\"\",\"\",+IF(+A311=D311,+VLOOKUP(D311,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F311,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A311=\"\",\"\",+VLOOKUP(+EOMONTH(+F311,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A311=\"\",\"\",VLOOKUP(D311,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A311=\"\",\"\",IF(A311=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A311,-2)+15,Cenários!$A:$D,2,FALSE)>A311,+VLOOKUP(+EOMONTH(+A311,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A311,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A311=\"\",\"\",VLOOKUP(F311,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A311=\"\",\"\",IF(WORKDAY(+A311,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A311,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-24"},{"$f":"IF(A312=\"\",\"\",+IF(+A312=D312,+E312,((+G312/E312)^+((NETWORKDAYS(+D312,A312,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D312,F312,Feriados!$A$2:$A$1058)-1))*E312)))","v":4361.9988883493006},{"$f":"IF(A312=\"\",\"\",+IF(+A312=D312,+VLOOKUP(D312,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F312,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A312=\"\",\"\",+VLOOKUP(+EOMONTH(+F312,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A312=\"\",\"\",VLOOKUP(D312,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A312=\"\",\"\",IF(A312=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A312,-2)+15,Cenários!$A:$D,2,FALSE)>A312,+VLOOKUP(+EOMONTH(+A312,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A312,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A312=\"\",\"\",VLOOKUP(F312,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A312=\"\",\"\",IF(WORKDAY(+A312,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A312,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-27"},{"$f":"IF(A313=\"\",\"\",+IF(+A313=D313,+E313,((+G313/E313)^+((NETWORKDAYS(+D313,A313,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D313,F313,Feriados!$A$2:$A$1058)-1))*E313)))","v":4362.5670299951253},{"$f":"IF(A313=\"\",\"\",+IF(+A313=D313,+VLOOKUP(D313,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F313,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A313=\"\",\"\",+VLOOKUP(+EOMONTH(+F313,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A313=\"\",\"\",VLOOKUP(D313,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A313=\"\",\"\",IF(A313=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A313,-2)+15,Cenários!$A:$D,2,FALSE)>A313,+VLOOKUP(+EOMONTH(+A313,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A313,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A313=\"\",\"\",VLOOKUP(F313,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A313=\"\",\"\",IF(WORKDAY(+A313,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A313,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-28"},{"$f":"IF(A314=\"\",\"\",+IF(+A314=D314,+E314,((+G314/E314)^+((NETWORKDAYS(+D314,A314,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D314,F314,Feriados!$A$2:$A$1058)-1))*E314)))","v":4363.1352456402647},{"$f":"IF(A314=\"\",\"\",+IF(+A314=D314,+VLOOKUP(D314,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F314,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A314=\"\",\"\",+VLOOKUP(+EOMONTH(+F314,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A314=\"\",\"\",VLOOKUP(D314,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A314=\"\",\"\",IF(A314=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A314,-2)+15,Cenários!$A:$D,2,FALSE)>A314,+VLOOKUP(+EOMONTH(+A314,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A314,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A314=\"\",\"\",VLOOKUP(F314,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A314=\"\",\"\",IF(WORKDAY(+A314,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A314,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-29"},{"$f":"IF(A315=\"\",\"\",+IF(+A315=D315,+E315,((+G315/E315)^+((NETWORKDAYS(+D315,A315,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D315,F315,Feriados!$A$2:$A$1058)-1))*E315)))","v":4363.7035352943567},{"$f":"IF(A315=\"\",\"\",+IF(+A315=D315,+VLOOKUP(D315,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F315,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A315=\"\",\"\",+VLOOKUP(+EOMONTH(+F315,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A315=\"\",\"\",VLOOKUP(D315,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A315=\"\",\"\",IF(A315=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A315,-2)+15,Cenários!$A:$D,2,FALSE)>A315,+VLOOKUP(+EOMONTH(+A315,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A315,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A315=\"\",\"\",VLOOKUP(F315,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A315=\"\",\"\",IF(WORKDAY(+A315,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A315,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-30"},{"$f":"IF(A316=\"\",\"\",+IF(+A316=D316,+E316,((+G316/E316)^+((NETWORKDAYS(+D316,A316,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D316,F316,Feriados!$A$2:$A$1058)-1))*E316)))","v":4364.271898967042},{"$f":"IF(A316=\"\",\"\",+IF(+A316=D316,+VLOOKUP(D316,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F316,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A316=\"\",\"\",+VLOOKUP(+EOMONTH(+F316,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A316=\"\",\"\",VLOOKUP(D316,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A316=\"\",\"\",IF(A316=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A316,-2)+15,Cenários!$A:$D,2,FALSE)>A316,+VLOOKUP(+EOMONTH(+A316,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A316,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A316=\"\",\"\",VLOOKUP(F316,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A316=\"\",\"\",IF(WORKDAY(+A316,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A316,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-01-31"},{"$f":"IF(A317=\"\",\"\",+IF(+A317=D317,+E317,((+G317/E317)^+((NETWORKDAYS(+D317,A317,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D317,F317,Feriados!$A$2:$A$1058)-1))*E317)))","v":4364.8403366679613},{"$f":"IF(A317=\"\",\"\",+IF(+A317=D317,+VLOOKUP(D317,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F317,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A317=\"\",\"\",+VLOOKUP(+EOMONTH(+F317,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A317=\"\",\"\",VLOOKUP(D317,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A317=\"\",\"\",IF(A317=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A317,-2)+15,Cenários!$A:$D,2,FALSE)>A317,+VLOOKUP(+EOMONTH(+A317,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A317,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A317=\"\",\"\",VLOOKUP(F317,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A317=\"\",\"\",IF(WORKDAY(+A317,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A317,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-03"},{"$f":"IF(A318=\"\",\"\",+IF(+A318=D318,+E318,((+G318/E318)^+((NETWORKDAYS(+D318,A318,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D318,F318,Feriados!$A$2:$A$1058)-1))*E318)))","v":4365.4088484067552},{"$f":"IF(A318=\"\",\"\",+IF(+A318=D318,+VLOOKUP(D318,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F318,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A318=\"\",\"\",+VLOOKUP(+EOMONTH(+F318,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A318=\"\",\"\",VLOOKUP(D318,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A318=\"\",\"\",IF(A318=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A318,-2)+15,Cenários!$A:$D,2,FALSE)>A318,+VLOOKUP(+EOMONTH(+A318,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A318,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A318=\"\",\"\",VLOOKUP(F318,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A318=\"\",\"\",IF(WORKDAY(+A318,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A318,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-04"},{"$f":"IF(A319=\"\",\"\",+IF(+A319=D319,+E319,((+G319/E319)^+((NETWORKDAYS(+D319,A319,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D319,F319,Feriados!$A$2:$A$1058)-1))*E319)))","v":4365.9774341930688},{"$f":"IF(A319=\"\",\"\",+IF(+A319=D319,+VLOOKUP(D319,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F319,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A319=\"\",\"\",+VLOOKUP(+EOMONTH(+F319,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A319=\"\",\"\",VLOOKUP(D319,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A319=\"\",\"\",IF(A319=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A319,-2)+15,Cenários!$A:$D,2,FALSE)>A319,+VLOOKUP(+EOMONTH(+A319,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A319,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A319=\"\",\"\",VLOOKUP(F319,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A319=\"\",\"\",IF(WORKDAY(+A319,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A319,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-05"},{"$f":"IF(A320=\"\",\"\",+IF(+A320=D320,+E320,((+G320/E320)^+((NETWORKDAYS(+D320,A320,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D320,F320,Feriados!$A$2:$A$1058)-1))*E320)))","v":4366.5460940365456},{"$f":"IF(A320=\"\",\"\",+IF(+A320=D320,+VLOOKUP(D320,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F320,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A320=\"\",\"\",+VLOOKUP(+EOMONTH(+F320,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A320=\"\",\"\",VLOOKUP(D320,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A320=\"\",\"\",IF(A320=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A320,-2)+15,Cenários!$A:$D,2,FALSE)>A320,+VLOOKUP(+EOMONTH(+A320,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A320,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A320=\"\",\"\",VLOOKUP(F320,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A320=\"\",\"\",IF(WORKDAY(+A320,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A320,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-06"},{"$f":"IF(A321=\"\",\"\",+IF(+A321=D321,+E321,((+G321/E321)^+((NETWORKDAYS(+D321,A321,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D321,F321,Feriados!$A$2:$A$1058)-1))*E321)))","v":4367.1148279468307},{"$f":"IF(A321=\"\",\"\",+IF(+A321=D321,+VLOOKUP(D321,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F321,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A321=\"\",\"\",+VLOOKUP(+EOMONTH(+F321,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A321=\"\",\"\",VLOOKUP(D321,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A321=\"\",\"\",IF(A321=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A321,-2)+15,Cenários!$A:$D,2,FALSE)>A321,+VLOOKUP(+EOMONTH(+A321,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A321,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A321=\"\",\"\",VLOOKUP(F321,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A321=\"\",\"\",IF(WORKDAY(+A321,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A321,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-07"},{"$f":"IF(A322=\"\",\"\",+IF(+A322=D322,+E322,((+G322/E322)^+((NETWORKDAYS(+D322,A322,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D322,F322,Feriados!$A$2:$A$1058)-1))*E322)))","v":4367.683635933573},{"$f":"IF(A322=\"\",\"\",+IF(+A322=D322,+VLOOKUP(D322,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F322,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A322=\"\",\"\",+VLOOKUP(+EOMONTH(+F322,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A322=\"\",\"\",VLOOKUP(D322,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A322=\"\",\"\",IF(A322=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A322,-2)+15,Cenários!$A:$D,2,FALSE)>A322,+VLOOKUP(+EOMONTH(+A322,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A322,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A322=\"\",\"\",VLOOKUP(F322,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A322=\"\",\"\",IF(WORKDAY(+A322,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A322,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-10"},{"$f":"IF(A323=\"\",\"\",+IF(+A323=D323,+E323,((+G323/E323)^+((NETWORKDAYS(+D323,A323,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D323,F323,Feriados!$A$2:$A$1058)-1))*E323)))","v":4368.2525180064195},{"$f":"IF(A323=\"\",\"\",+IF(+A323=D323,+VLOOKUP(D323,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F323,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A323=\"\",\"\",+VLOOKUP(+EOMONTH(+F323,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A323=\"\",\"\",VLOOKUP(D323,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A323=\"\",\"\",IF(A323=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A323,-2)+15,Cenários!$A:$D,2,FALSE)>A323,+VLOOKUP(+EOMONTH(+A323,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A323,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A323=\"\",\"\",VLOOKUP(F323,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A323=\"\",\"\",IF(WORKDAY(+A323,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A323,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-11"},{"$f":"IF(A324=\"\",\"\",+IF(+A324=D324,+E324,((+G324/E324)^+((NETWORKDAYS(+D324,A324,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D324,F324,Feriados!$A$2:$A$1058)-1))*E324)))","v":4368.8214741750198},{"$f":"IF(A324=\"\",\"\",+IF(+A324=D324,+VLOOKUP(D324,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F324,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A324=\"\",\"\",+VLOOKUP(+EOMONTH(+F324,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A324=\"\",\"\",VLOOKUP(D324,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A324=\"\",\"\",IF(A324=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A324,-2)+15,Cenários!$A:$D,2,FALSE)>A324,+VLOOKUP(+EOMONTH(+A324,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A324,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A324=\"\",\"\",VLOOKUP(F324,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A324=\"\",\"\",IF(WORKDAY(+A324,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A324,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-12"},{"$f":"IF(A325=\"\",\"\",+IF(+A325=D325,+E325,((+G325/E325)^+((NETWORKDAYS(+D325,A325,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D325,F325,Feriados!$A$2:$A$1058)-1))*E325)))","v":4369.3905044490266},{"$f":"IF(A325=\"\",\"\",+IF(+A325=D325,+VLOOKUP(D325,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F325,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A325=\"\",\"\",+VLOOKUP(+EOMONTH(+F325,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A325=\"\",\"\",VLOOKUP(D325,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A325=\"\",\"\",IF(A325=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A325,-2)+15,Cenários!$A:$D,2,FALSE)>A325,+VLOOKUP(+EOMONTH(+A325,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A325,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A325=\"\",\"\",VLOOKUP(F325,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A325=\"\",\"\",IF(WORKDAY(+A325,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A325,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-13"},{"$f":"IF(A326=\"\",\"\",+IF(+A326=D326,+E326,((+G326/E326)^+((NETWORKDAYS(+D326,A326,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D326,F326,Feriados!$A$2:$A$1058)-1))*E326)))","v":4369.9596088380886},{"$f":"IF(A326=\"\",\"\",+IF(+A326=D326,+VLOOKUP(D326,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F326,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A326=\"\",\"\",+VLOOKUP(+EOMONTH(+F326,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A326=\"\",\"\",VLOOKUP(D326,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A326=\"\",\"\",IF(A326=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A326,-2)+15,Cenários!$A:$D,2,FALSE)>A326,+VLOOKUP(+EOMONTH(+A326,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A326,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A326=\"\",\"\",VLOOKUP(F326,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A326=\"\",\"\",IF(WORKDAY(+A326,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A326,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-14"},{"$f":"IF(A327=\"\",\"\",+IF(+A327=D327,+E327,((+G327/E327)^+((NETWORKDAYS(+D327,A327,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D327,F327,Feriados!$A$2:$A$1058)-1))*E327)))","v":4370.5287873518619},{"$f":"IF(A327=\"\",\"\",+IF(+A327=D327,+VLOOKUP(D327,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F327,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A327=\"\",\"\",+VLOOKUP(+EOMONTH(+F327,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-01-15"},{"$f":"IF(A327=\"\",\"\",VLOOKUP(D327,Cenários!$B:$D,3,FALSE))","v":4358.0239680000004},{"$f":"IF(A327=\"\",\"\",IF(A327=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A327,-2)+15,Cenários!$A:$D,2,FALSE)>A327,+VLOOKUP(+EOMONTH(+A327,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A327,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-02-17"},{"$f":"IF(A327=\"\",\"\",VLOOKUP(F327,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999}]
[{"$f":"IF(A327=\"\",\"\",IF(WORKDAY(+A327,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A327,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-17"},{"$f":"IF(A328=\"\",\"\",+IF(+A328=D328,+E328,((+G328/E328)^+((NETWORKDAYS(+D328,A328,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D328,F328,Feriados!$A$2:$A$1058)-1))*E328)))","v":4371.0980399999999},{"$f":"IF(A328=\"\",\"\",+IF(+A328=D328,+VLOOKUP(D328,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F328,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A328=\"\",\"\",+VLOOKUP(+EOMONTH(+F328,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A328=\"\",\"\",VLOOKUP(D328,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A328=\"\",\"\",IF(A328=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A328,-2)+15,Cenários!$A:$D,2,FALSE)>A328,+VLOOKUP(+EOMONTH(+A328,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A328,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A328=\"\",\"\",VLOOKUP(F328,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A328=\"\",\"\",IF(WORKDAY(+A328,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A328,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-18"},{"$f":"IF(A329=\"\",\"\",+IF(+A329=D329,+E329,((+G329/E329)^+((NETWORKDAYS(+D329,A329,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D329,F329,Feriados!$A$2:$A$1058)-1))*E329)))","v":4372.2126790999846},{"$f":"IF(A329=\"\",\"\",+IF(+A329=D329,+VLOOKUP(D329,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F329,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A329=\"\",\"\",+VLOOKUP(+EOMONTH(+F329,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A329=\"\",\"\",VLOOKUP(D329,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A329=\"\",\"\",IF(A329=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A329,-2)+15,Cenários!$A:$D,2,FALSE)>A329,+VLOOKUP(+EOMONTH(+A329,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A329,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A329=\"\",\"\",VLOOKUP(F329,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A329=\"\",\"\",IF(WORKDAY(+A329,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A329,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-19"},{"$f":"IF(A330=\"\",\"\",+IF(+A330=D330,+E330,((+G330/E330)^+((NETWORKDAYS(+D330,A330,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D330,F330,Feriados!$A$2:$A$1058)-1))*E330)))","v":4373.3276024352599},{"$f":"IF(A330=\"\",\"\",+IF(+A330=D330,+VLOOKUP(D330,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F330,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A330=\"\",\"\",+VLOOKUP(+EOMONTH(+F330,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A330=\"\",\"\",VLOOKUP(D330,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A330=\"\",\"\",IF(A330=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A330,-2)+15,Cenários!$A:$D,2,FALSE)>A330,+VLOOKUP(+EOMONTH(+A330,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A330,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A330=\"\",\"\",VLOOKUP(F330,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A330=\"\",\"\",IF(WORKDAY(+A330,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A330,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-20"},{"$f":"IF(A331=\"\",\"\",+IF(+A331=D331,+E331,((+G331/E331)^+((NETWORKDAYS(+D331,A331,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D331,F331,Feriados!$A$2:$A$1058)-1))*E331)))","v":4374.442810078307},{"$f":"IF(A331=\"\",\"\",+IF(+A331=D331,+VLOOKUP(D331,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F331,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A331=\"\",\"\",+VLOOKUP(+EOMONTH(+F331,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A331=\"\",\"\",VLOOKUP(D331,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A331=\"\",\"\",IF(A331=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A331,-2)+15,Cenários!$A:$D,2,FALSE)>A331,+VLOOKUP(+EOMONTH(+A331,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A331,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A331=\"\",\"\",VLOOKUP(F331,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A331=\"\",\"\",IF(WORKDAY(+A331,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A331,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-21"},{"$f":"IF(A332=\"\",\"\",+IF(+A332=D332,+E332,((+G332/E332)^+((NETWORKDAYS(+D332,A332,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D332,F332,Feriados!$A$2:$A$1058)-1))*E332)))","v":4375.5583021016255},{"$f":"IF(A332=\"\",\"\",+IF(+A332=D332,+VLOOKUP(D332,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F332,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A332=\"\",\"\",+VLOOKUP(+EOMONTH(+F332,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A332=\"\",\"\",VLOOKUP(D332,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A332=\"\",\"\",IF(A332=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A332,-2)+15,Cenários!$A:$D,2,FALSE)>A332,+VLOOKUP(+EOMONTH(+A332,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A332,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A332=\"\",\"\",VLOOKUP(F332,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A332=\"\",\"\",IF(WORKDAY(+A332,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A332,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-24"},{"$f":"IF(A333=\"\",\"\",+IF(+A333=D333,+E333,((+G333/E333)^+((NETWORKDAYS(+D333,A333,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D333,F333,Feriados!$A$2:$A$1058)-1))*E333)))","v":4376.6740785777301},{"$f":"IF(A333=\"\",\"\",+IF(+A333=D333,+VLOOKUP(D333,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F333,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A333=\"\",\"\",+VLOOKUP(+EOMONTH(+F333,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A333=\"\",\"\",VLOOKUP(D333,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A333=\"\",\"\",IF(A333=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A333,-2)+15,Cenários!$A:$D,2,FALSE)>A333,+VLOOKUP(+EOMONTH(+A333,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A333,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A333=\"\",\"\",VLOOKUP(F333,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A333=\"\",\"\",IF(WORKDAY(+A333,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A333,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-25"},{"$f":"IF(A334=\"\",\"\",+IF(+A334=D334,+E334,((+G334/E334)^+((NETWORKDAYS(+D334,A334,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D334,F334,Feriados!$A$2:$A$1058)-1))*E334)))","v":4377.7901395791605},{"$f":"IF(A334=\"\",\"\",+IF(+A334=D334,+VLOOKUP(D334,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F334,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A334=\"\",\"\",+VLOOKUP(+EOMONTH(+F334,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A334=\"\",\"\",VLOOKUP(D334,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A334=\"\",\"\",IF(A334=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A334,-2)+15,Cenários!$A:$D,2,FALSE)>A334,+VLOOKUP(+EOMONTH(+A334,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A334,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A334=\"\",\"\",VLOOKUP(F334,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A334=\"\",\"\",IF(WORKDAY(+A334,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A334,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-26"},{"$f":"IF(A335=\"\",\"\",+IF(+A335=D335,+E335,((+G335/E335)^+((NETWORKDAYS(+D335,A335,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D335,F335,Feriados!$A$2:$A$1058)-1))*E335)))","v":4378.9064851784697},{"$f":"IF(A335=\"\",\"\",+IF(+A335=D335,+VLOOKUP(D335,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F335,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A335=\"\",\"\",+VLOOKUP(+EOMONTH(+F335,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A335=\"\",\"\",VLOOKUP(D335,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A335=\"\",\"\",IF(A335=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A335,-2)+15,Cenários!$A:$D,2,FALSE)>A335,+VLOOKUP(+EOMONTH(+A335,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A335,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A335=\"\",\"\",VLOOKUP(F335,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A335=\"\",\"\",IF(WORKDAY(+A335,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A335,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-27"},{"$f":"IF(A336=\"\",\"\",+IF(+A336=D336,+E336,((+G336/E336)^+((NETWORKDAYS(+D336,A336,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D336,F336,Feriados!$A$2:$A$1058)-1))*E336)))","v":4380.0231154482308},{"$f":"IF(A336=\"\",\"\",+IF(+A336=D336,+VLOOKUP(D336,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F336,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A336=\"\",\"\",+VLOOKUP(+EOMONTH(+F336,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A336=\"\",\"\",VLOOKUP(D336,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A336=\"\",\"\",IF(A336=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A336,-2)+15,Cenários!$A:$D,2,FALSE)>A336,+VLOOKUP(+EOMONTH(+A336,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A336,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A336=\"\",\"\",VLOOKUP(F336,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A336=\"\",\"\",IF(WORKDAY(+A336,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A336,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-02-28"},{"$f":"IF(A337=\"\",\"\",+IF(+A337=D337,+E337,((+G337/E337)^+((NETWORKDAYS(+D337,A337,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D337,F337,Feriados!$A$2:$A$1058)-1))*E337)))","v":4381.1400304610352},{"$f":"IF(A337=\"\",\"\",+IF(+A337=D337,+VLOOKUP(D337,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F337,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A337=\"\",\"\",+VLOOKUP(+EOMONTH(+F337,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A337=\"\",\"\",VLOOKUP(D337,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A337=\"\",\"\",IF(A337=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A337,-2)+15,Cenários!$A:$D,2,FALSE)>A337,+VLOOKUP(+EOMONTH(+A337,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A337,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A337=\"\",\"\",VLOOKUP(F337,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A337=\"\",\"\",IF(WORKDAY(+A337,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A337,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-05"},{"$f":"IF(A338=\"\",\"\",+IF(+A338=D338,+E338,((+G338/E338)^+((NETWORKDAYS(+D338,A338,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D338,F338,Feriados!$A$2:$A$1058)-1))*E338)))","v":4382.2572302894932},{"$f":"IF(A338=\"\",\"\",+IF(+A338=D338,+VLOOKUP(D338,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F338,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A338=\"\",\"\",+VLOOKUP(+EOMONTH(+F338,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A338=\"\",\"\",VLOOKUP(D338,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A338=\"\",\"\",IF(A338=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A338,-2)+15,Cenários!$A:$D,2,FALSE)>A338,+VLOOKUP(+EOMONTH(+A338,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A338,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A338=\"\",\"\",VLOOKUP(F338,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A338=\"\",\"\",IF(WORKDAY(+A338,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A338,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-06"},{"$f":"IF(A339=\"\",\"\",+IF(+A339=D339,+E339,((+G339/E339)^+((NETWORKDAYS(+D339,A339,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D339,F339,Feriados!$A$2:$A$1058)-1))*E339)))","v":4383.3747150062327},{"$f":"IF(A339=\"\",\"\",+IF(+A339=D339,+VLOOKUP(D339,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F339,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A339=\"\",\"\",+VLOOKUP(+EOMONTH(+F339,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A339=\"\",\"\",VLOOKUP(D339,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A339=\"\",\"\",IF(A339=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A339,-2)+15,Cenários!$A:$D,2,FALSE)>A339,+VLOOKUP(+EOMONTH(+A339,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A339,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A339=\"\",\"\",VLOOKUP(F339,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A339=\"\",\"\",IF(WORKDAY(+A339,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A339,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-07"},{"$f":"IF(A340=\"\",\"\",+IF(+A340=D340,+E340,((+G340/E340)^+((NETWORKDAYS(+D340,A340,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D340,F340,Feriados!$A$2:$A$1058)-1))*E340)))","v":4384.4924846839012},{"$f":"IF(A340=\"\",\"\",+IF(+A340=D340,+VLOOKUP(D340,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F340,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A340=\"\",\"\",+VLOOKUP(+EOMONTH(+F340,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A340=\"\",\"\",VLOOKUP(D340,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A340=\"\",\"\",IF(A340=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A340,-2)+15,Cenários!$A:$D,2,FALSE)>A340,+VLOOKUP(+EOMONTH(+A340,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A340,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A340=\"\",\"\",VLOOKUP(F340,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A340=\"\",\"\",IF(WORKDAY(+A340,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A340,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-10"},{"$f":"IF(A341=\"\",\"\",+IF(+A341=D341,+E341,((+G341/E341)^+((NETWORKDAYS(+D341,A341,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D341,F341,Feriados!$A$2:$A$1058)-1))*E341)))","v":4385.6105393951657},{"$f":"IF(A341=\"\",\"\",+IF(+A341=D341,+VLOOKUP(D341,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F341,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A341=\"\",\"\",+VLOOKUP(+EOMONTH(+F341,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A341=\"\",\"\",VLOOKUP(D341,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A341=\"\",\"\",IF(A341=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A341,-2)+15,Cenários!$A:$D,2,FALSE)>A341,+VLOOKUP(+EOMONTH(+A341,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A341,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A341=\"\",\"\",VLOOKUP(F341,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A341=\"\",\"\",IF(WORKDAY(+A341,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A341,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-11"},{"$f":"IF(A342=\"\",\"\",+IF(+A342=D342,+E342,((+G342/E342)^+((NETWORKDAYS(+D342,A342,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D342,F342,Feriados!$A$2:$A$1058)-1))*E342)))","v":4386.7288792127074},{"$f":"IF(A342=\"\",\"\",+IF(+A342=D342,+VLOOKUP(D342,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F342,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A342=\"\",\"\",+VLOOKUP(+EOMONTH(+F342,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A342=\"\",\"\",VLOOKUP(D342,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A342=\"\",\"\",IF(A342=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A342,-2)+15,Cenários!$A:$D,2,FALSE)>A342,+VLOOKUP(+EOMONTH(+A342,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A342,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A342=\"\",\"\",VLOOKUP(F342,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A342=\"\",\"\",IF(WORKDAY(+A342,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A342,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-12"},{"$f":"IF(A343=\"\",\"\",+IF(+A343=D343,+E343,((+G343/E343)^+((NETWORKDAYS(+D343,A343,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D343,F343,Feriados!$A$2:$A$1058)-1))*E343)))","v":4387.8475042092314},{"$f":"IF(A343=\"\",\"\",+IF(+A343=D343,+VLOOKUP(D343,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F343,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A343=\"\",\"\",+VLOOKUP(+EOMONTH(+F343,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A343=\"\",\"\",VLOOKUP(D343,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A343=\"\",\"\",IF(A343=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A343,-2)+15,Cenários!$A:$D,2,FALSE)>A343,+VLOOKUP(+EOMONTH(+A343,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A343,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A343=\"\",\"\",VLOOKUP(F343,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A343=\"\",\"\",IF(WORKDAY(+A343,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A343,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-13"},{"$f":"IF(A344=\"\",\"\",+IF(+A344=D344,+E344,((+G344/E344)^+((NETWORKDAYS(+D344,A344,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D344,F344,Feriados!$A$2:$A$1058)-1))*E344)))","v":4388.966414457459},{"$f":"IF(A344=\"\",\"\",+IF(+A344=D344,+VLOOKUP(D344,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F344,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A344=\"\",\"\",+VLOOKUP(+EOMONTH(+F344,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A344=\"\",\"\",VLOOKUP(D344,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A344=\"\",\"\",IF(A344=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A344,-2)+15,Cenários!$A:$D,2,FALSE)>A344,+VLOOKUP(+EOMONTH(+A344,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A344,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A344=\"\",\"\",VLOOKUP(F344,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A344=\"\",\"\",IF(WORKDAY(+A344,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A344,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-14"},{"$f":"IF(A345=\"\",\"\",+IF(+A345=D345,+E345,((+G345/E345)^+((NETWORKDAYS(+D345,A345,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D345,F345,Feriados!$A$2:$A$1058)-1))*E345)))","v":4390.0856100301289},{"$f":"IF(A345=\"\",\"\",+IF(+A345=D345,+VLOOKUP(D345,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F345,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A345=\"\",\"\",+VLOOKUP(+EOMONTH(+F345,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-02-17"},{"$f":"IF(A345=\"\",\"\",VLOOKUP(D345,Cenários!$B:$D,3,FALSE))","v":4371.0980399999999},{"$f":"IF(A345=\"\",\"\",IF(A345=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A345,-2)+15,Cenários!$A:$D,2,FALSE)>A345,+VLOOKUP(+EOMONTH(+A345,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A345,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-03-17"},{"$f":"IF(A345=\"\",\"\",VLOOKUP(F345,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998}]
[{"$f":"IF(A345=\"\",\"\",IF(WORKDAY(+A345,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A345,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-17"},{"$f":"IF(A346=\"\",\"\",+IF(+A346=D346,+E346,((+G346/E346)^+((NETWORKDAYS(+D346,A346,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D346,F346,Feriados!$A$2:$A$1058)-1))*E346)))","v":4391.2050909999998},{"$f":"IF(A346=\"\",\"\",+IF(+A346=D346,+VLOOKUP(D346,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F346,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A346=\"\",\"\",+VLOOKUP(+EOMONTH(+F346,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A346=\"\",\"\",VLOOKUP(D346,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A346=\"\",\"\",IF(A346=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A346,-2)+15,Cenários!$A:$D,2,FALSE)>A346,+VLOOKUP(+EOMONTH(+A346,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A346,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A346=\"\",\"\",VLOOKUP(F346,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A346=\"\",\"\",IF(WORKDAY(+A346,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A346,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-18"},{"$f":"IF(A347=\"\",\"\",+IF(+A347=D347,+E347,((+G347/E347)^+((NETWORKDAYS(+D347,A347,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D347,F347,Feriados!$A$2:$A$1058)-1))*E347)))","v":4392.0399219542023},{"$f":"IF(A347=\"\",\"\",+IF(+A347=D347,+VLOOKUP(D347,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F347,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A347=\"\",\"\",+VLOOKUP(+EOMONTH(+F347,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A347=\"\",\"\",VLOOKUP(D347,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A347=\"\",\"\",IF(A347=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A347,-2)+15,Cenários!$A:$D,2,FALSE)>A347,+VLOOKUP(+EOMONTH(+A347,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A347,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A347=\"\",\"\",VLOOKUP(F347,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A347=\"\",\"\",IF(WORKDAY(+A347,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A347,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-19"},{"$f":"IF(A348=\"\",\"\",+IF(+A348=D348,+E348,((+G348/E348)^+((NETWORKDAYS(+D348,A348,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D348,F348,Feriados!$A$2:$A$1058)-1))*E348)))","v":4392.8749116217223},{"$f":"IF(A348=\"\",\"\",+IF(+A348=D348,+VLOOKUP(D348,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F348,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A348=\"\",\"\",+VLOOKUP(+EOMONTH(+F348,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A348=\"\",\"\",VLOOKUP(D348,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A348=\"\",\"\",IF(A348=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A348,-2)+15,Cenários!$A:$D,2,FALSE)>A348,+VLOOKUP(+EOMONTH(+A348,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A348,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A348=\"\",\"\",VLOOKUP(F348,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A348=\"\",\"\",IF(WORKDAY(+A348,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A348,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-20"},{"$f":"IF(A349=\"\",\"\",+IF(+A349=D349,+E349,((+G349/E349)^+((NETWORKDAYS(+D349,A349,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D349,F349,Feriados!$A$2:$A$1058)-1))*E349)))","v":4393.7100600327303},{"$f":"IF(A349=\"\",\"\",+IF(+A349=D349,+VLOOKUP(D349,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F349,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A349=\"\",\"\",+VLOOKUP(+EOMONTH(+F349,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A349=\"\",\"\",VLOOKUP(D349,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A349=\"\",\"\",IF(A349=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A349,-2)+15,Cenários!$A:$D,2,FALSE)>A349,+VLOOKUP(+EOMONTH(+A349,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A349,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A349=\"\",\"\",VLOOKUP(F349,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A349=\"\",\"\",IF(WORKDAY(+A349,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A349,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-21"},{"$f":"IF(A350=\"\",\"\",+IF(+A350=D350,+E350,((+G350/E350)^+((NETWORKDAYS(+D350,A350,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D350,F350,Feriados!$A$2:$A$1058)-1))*E350)))","v":4394.545367217409},{"$f":"IF(A350=\"\",\"\",+IF(+A350=D350,+VLOOKUP(D350,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F350,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A350=\"\",\"\",+VLOOKUP(+EOMONTH(+F350,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A350=\"\",\"\",VLOOKUP(D350,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A350=\"\",\"\",IF(A350=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A350,-2)+15,Cenários!$A:$D,2,FALSE)>A350,+VLOOKUP(+EOMONTH(+A350,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A350,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A350=\"\",\"\",VLOOKUP(F350,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A350=\"\",\"\",IF(WORKDAY(+A350,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A350,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-24"},{"$f":"IF(A351=\"\",\"\",+IF(+A351=D351,+E351,((+G351/E351)^+((NETWORKDAYS(+D351,A351,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D351,F351,Feriados!$A$2:$A$1058)-1))*E351)))","v":4395.3808332059416},{"$f":"IF(A351=\"\",\"\",+IF(+A351=D351,+VLOOKUP(D351,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F351,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A351=\"\",\"\",+VLOOKUP(+EOMONTH(+F351,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A351=\"\",\"\",VLOOKUP(D351,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A351=\"\",\"\",IF(A351=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A351,-2)+15,Cenários!$A:$D,2,FALSE)>A351,+VLOOKUP(+EOMONTH(+A351,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A351,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A351=\"\",\"\",VLOOKUP(F351,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A351=\"\",\"\",IF(WORKDAY(+A351,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A351,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-25"},{"$f":"IF(A352=\"\",\"\",+IF(+A352=D352,+E352,((+G352/E352)^+((NETWORKDAYS(+D352,A352,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D352,F352,Feriados!$A$2:$A$1058)-1))*E352)))","v":4396.2164580285198},{"$f":"IF(A352=\"\",\"\",+IF(+A352=D352,+VLOOKUP(D352,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F352,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A352=\"\",\"\",+VLOOKUP(+EOMONTH(+F352,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A352=\"\",\"\",VLOOKUP(D352,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A352=\"\",\"\",IF(A352=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A352,-2)+15,Cenários!$A:$D,2,FALSE)>A352,+VLOOKUP(+EOMONTH(+A352,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A352,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A352=\"\",\"\",VLOOKUP(F352,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A352=\"\",\"\",IF(WORKDAY(+A352,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A352,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-26"},{"$f":"IF(A353=\"\",\"\",+IF(+A353=D353,+E353,((+G353/E353)^+((NETWORKDAYS(+D353,A353,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D353,F353,Feriados!$A$2:$A$1058)-1))*E353)))","v":4397.0522417153388},{"$f":"IF(A353=\"\",\"\",+IF(+A353=D353,+VLOOKUP(D353,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F353,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A353=\"\",\"\",+VLOOKUP(+EOMONTH(+F353,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A353=\"\",\"\",VLOOKUP(D353,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A353=\"\",\"\",IF(A353=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A353,-2)+15,Cenários!$A:$D,2,FALSE)>A353,+VLOOKUP(+EOMONTH(+A353,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A353,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A353=\"\",\"\",VLOOKUP(F353,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A353=\"\",\"\",IF(WORKDAY(+A353,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A353,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-27"},{"$f":"IF(A354=\"\",\"\",+IF(+A354=D354,+E354,((+G354/E354)^+((NETWORKDAYS(+D354,A354,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D354,F354,Feriados!$A$2:$A$1058)-1))*E354)))","v":4397.888184296603},{"$f":"IF(A354=\"\",\"\",+IF(+A354=D354,+VLOOKUP(D354,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F354,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A354=\"\",\"\",+VLOOKUP(+EOMONTH(+F354,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A354=\"\",\"\",VLOOKUP(D354,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A354=\"\",\"\",IF(A354=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A354,-2)+15,Cenários!$A:$D,2,FALSE)>A354,+VLOOKUP(+EOMONTH(+A354,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A354,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A354=\"\",\"\",VLOOKUP(F354,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A354=\"\",\"\",IF(WORKDAY(+A354,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A354,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-28"},{"$f":"IF(A355=\"\",\"\",+IF(+A355=D355,+E355,((+G355/E355)^+((NETWORKDAYS(+D355,A355,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D355,F355,Feriados!$A$2:$A$1058)-1))*E355)))","v":4398.7242858025202},{"$f":"IF(A355=\"\",\"\",+IF(+A355=D355,+VLOOKUP(D355,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F355,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A355=\"\",\"\",+VLOOKUP(+EOMONTH(+F355,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A355=\"\",\"\",VLOOKUP(D355,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A355=\"\",\"\",IF(A355=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A355,-2)+15,Cenários!$A:$D,2,FALSE)>A355,+VLOOKUP(+EOMONTH(+A355,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A355,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A355=\"\",\"\",VLOOKUP(F355,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A355=\"\",\"\",IF(WORKDAY(+A355,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A355,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-03-31"},{"$f":"IF(A356=\"\",\"\",+IF(+A356=D356,+E356,((+G356/E356)^+((NETWORKDAYS(+D356,A356,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D356,F356,Feriados!$A$2:$A$1058)-1))*E356)))","v":4399.5605462633021},{"$f":"IF(A356=\"\",\"\",+IF(+A356=D356,+VLOOKUP(D356,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F356,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A356=\"\",\"\",+VLOOKUP(+EOMONTH(+F356,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A356=\"\",\"\",VLOOKUP(D356,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A356=\"\",\"\",IF(A356=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A356,-2)+15,Cenários!$A:$D,2,FALSE)>A356,+VLOOKUP(+EOMONTH(+A356,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A356,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A356=\"\",\"\",VLOOKUP(F356,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A356=\"\",\"\",IF(WORKDAY(+A356,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A356,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-01"},{"$f":"IF(A357=\"\",\"\",+IF(+A357=D357,+E357,((+G357/E357)^+((NETWORKDAYS(+D357,A357,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D357,F357,Feriados!$A$2:$A$1058)-1))*E357)))","v":4400.3969657091711},{"$f":"IF(A357=\"\",\"\",+IF(+A357=D357,+VLOOKUP(D357,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F357,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A357=\"\",\"\",+VLOOKUP(+EOMONTH(+F357,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A357=\"\",\"\",VLOOKUP(D357,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A357=\"\",\"\",IF(A357=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A357,-2)+15,Cenários!$A:$D,2,FALSE)>A357,+VLOOKUP(+EOMONTH(+A357,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A357,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A357=\"\",\"\",VLOOKUP(F357,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A357=\"\",\"\",IF(WORKDAY(+A357,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A357,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-02"},{"$f":"IF(A358=\"\",\"\",+IF(+A358=D358,+E358,((+G358/E358)^+((NETWORKDAYS(+D358,A358,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D358,F358,Feriados!$A$2:$A$1058)-1))*E358)))","v":4401.2335441703508},{"$f":"IF(A358=\"\",\"\",+IF(+A358=D358,+VLOOKUP(D358,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F358,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A358=\"\",\"\",+VLOOKUP(+EOMONTH(+F358,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A358=\"\",\"\",VLOOKUP(D358,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A358=\"\",\"\",IF(A358=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A358,-2)+15,Cenários!$A:$D,2,FALSE)>A358,+VLOOKUP(+EOMONTH(+A358,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A358,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A358=\"\",\"\",VLOOKUP(F358,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A358=\"\",\"\",IF(WORKDAY(+A358,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A358,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-03"},{"$f":"IF(A359=\"\",\"\",+IF(+A359=D359,+E359,((+G359/E359)^+((NETWORKDAYS(+D359,A359,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D359,F359,Feriados!$A$2:$A$1058)-1))*E359)))","v":4402.0702816770736},{"$f":"IF(A359=\"\",\"\",+IF(+A359=D359,+VLOOKUP(D359,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F359,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A359=\"\",\"\",+VLOOKUP(+EOMONTH(+F359,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A359=\"\",\"\",VLOOKUP(D359,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A359=\"\",\"\",IF(A359=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A359,-2)+15,Cenários!$A:$D,2,FALSE)>A359,+VLOOKUP(+EOMONTH(+A359,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A359,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A359=\"\",\"\",VLOOKUP(F359,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A359=\"\",\"\",IF(WORKDAY(+A359,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A359,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-04"},{"$f":"IF(A360=\"\",\"\",+IF(+A360=D360,+E360,((+G360/E360)^+((NETWORKDAYS(+D360,A360,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D360,F360,Feriados!$A$2:$A$1058)-1))*E360)))","v":4402.9071782595747},{"$f":"IF(A360=\"\",\"\",+IF(+A360=D360,+VLOOKUP(D360,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F360,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A360=\"\",\"\",+VLOOKUP(+EOMONTH(+F360,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A360=\"\",\"\",VLOOKUP(D360,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A360=\"\",\"\",IF(A360=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A360,-2)+15,Cenários!$A:$D,2,FALSE)>A360,+VLOOKUP(+EOMONTH(+A360,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A360,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A360=\"\",\"\",VLOOKUP(F360,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A360=\"\",\"\",IF(WORKDAY(+A360,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A360,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-07"},{"$f":"IF(A361=\"\",\"\",+IF(+A361=D361,+E361,((+G361/E361)^+((NETWORKDAYS(+D361,A361,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D361,F361,Feriados!$A$2:$A$1058)-1))*E361)))","v":4403.7442339480976},{"$f":"IF(A361=\"\",\"\",+IF(+A361=D361,+VLOOKUP(D361,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F361,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A361=\"\",\"\",+VLOOKUP(+EOMONTH(+F361,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A361=\"\",\"\",VLOOKUP(D361,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A361=\"\",\"\",IF(A361=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A361,-2)+15,Cenários!$A:$D,2,FALSE)>A361,+VLOOKUP(+EOMONTH(+A361,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A361,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A361=\"\",\"\",VLOOKUP(F361,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A361=\"\",\"\",IF(WORKDAY(+A361,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A361,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-08"},{"$f":"IF(A362=\"\",\"\",+IF(+A362=D362,+E362,((+G362/E362)^+((NETWORKDAYS(+D362,A362,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D362,F362,Feriados!$A$2:$A$1058)-1))*E362)))","v":4404.5814487728903},{"$f":"IF(A362=\"\",\"\",+IF(+A362=D362,+VLOOKUP(D362,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F362,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A362=\"\",\"\",+VLOOKUP(+EOMONTH(+F362,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A362=\"\",\"\",VLOOKUP(D362,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A362=\"\",\"\",IF(A362=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A362,-2)+15,Cenários!$A:$D,2,FALSE)>A362,+VLOOKUP(+EOMONTH(+A362,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A362,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A362=\"\",\"\",VLOOKUP(F362,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A362=\"\",\"\",IF(WORKDAY(+A362,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A362,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-09"},{"$f":"IF(A363=\"\",\"\",+IF(+A363=D363,+E363,((+G363/E363)^+((NETWORKDAYS(+D363,A363,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D363,F363,Feriados!$A$2:$A$1058)-1))*E363)))","v":4405.4188227642071},{"$f":"IF(A363=\"\",\"\",+IF(+A363=D363,+VLOOKUP(D363,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F363,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A363=\"\",\"\",+VLOOKUP(+EOMONTH(+F363,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A363=\"\",\"\",VLOOKUP(D363,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A363=\"\",\"\",IF(A363=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A363,-2)+15,Cenários!$A:$D,2,FALSE)>A363,+VLOOKUP(+EOMONTH(+A363,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A363,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A363=\"\",\"\",VLOOKUP(F363,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A363=\"\",\"\",IF(WORKDAY(+A363,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A363,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-10"},{"$f":"IF(A364=\"\",\"\",+IF(+A364=D364,+E364,((+G364/E364)^+((NETWORKDAYS(+D364,A364,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D364,F364,Feriados!$A$2:$A$1058)-1))*E364)))","v":4406.2563559523087},{"$f":"IF(A364=\"\",\"\",+IF(+A364=D364,+VLOOKUP(D364,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F364,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A364=\"\",\"\",+VLOOKUP(+EOMONTH(+F364,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A364=\"\",\"\",VLOOKUP(D364,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A364=\"\",\"\",IF(A364=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A364,-2)+15,Cenários!$A:$D,2,FALSE)>A364,+VLOOKUP(+EOMONTH(+A364,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A364,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A364=\"\",\"\",VLOOKUP(F364,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A364=\"\",\"\",IF(WORKDAY(+A364,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A364,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-11"},{"$f":"IF(A365=\"\",\"\",+IF(+A365=D365,+E365,((+G365/E365)^+((NETWORKDAYS(+D365,A365,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D365,F365,Feriados!$A$2:$A$1058)-1))*E365)))","v":4407.0940483674594},{"$f":"IF(A365=\"\",\"\",+IF(+A365=D365,+VLOOKUP(D365,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F365,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A365=\"\",\"\",+VLOOKUP(+EOMONTH(+F365,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A365=\"\",\"\",VLOOKUP(D365,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A365=\"\",\"\",IF(A365=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A365,-2)+15,Cenários!$A:$D,2,FALSE)>A365,+VLOOKUP(+EOMONTH(+A365,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A365,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A365=\"\",\"\",VLOOKUP(F365,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A365=\"\",\"\",IF(WORKDAY(+A365,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A365,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-14"},{"$f":"IF(A366=\"\",\"\",+IF(+A366=D366,+E366,((+G366/E366)^+((NETWORKDAYS(+D366,A366,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D366,F366,Feriados!$A$2:$A$1058)-1))*E366)))","v":4407.931900039931},{"$f":"IF(A366=\"\",\"\",+IF(+A366=D366,+VLOOKUP(D366,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F366,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A366=\"\",\"\",+VLOOKUP(+EOMONTH(+F366,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-03-17"},{"$f":"IF(A366=\"\",\"\",VLOOKUP(D366,Cenários!$B:$D,3,FALSE))","v":4391.2050909999998},{"$f":"IF(A366=\"\",\"\",IF(A366=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A366,-2)+15,Cenários!$A:$D,2,FALSE)>A366,+VLOOKUP(+EOMONTH(+A366,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A366,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-04-15"},{"$f":"IF(A366=\"\",\"\",VLOOKUP(F366,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003}]
[{"$f":"IF(A366=\"\",\"\",IF(WORKDAY(+A366,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A366,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-15"},{"$f":"IF(A367=\"\",\"\",+IF(+A367=D367,+E367,((+G367/E367)^+((NETWORKDAYS(+D367,A367,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D367,F367,Feriados!$A$2:$A$1058)-1))*E367)))","v":4408.7699110000003},{"$f":"IF(A367=\"\",\"\",+IF(+A367=D367,+VLOOKUP(D367,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F367,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A367=\"\",\"\",+VLOOKUP(+EOMONTH(+F367,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A367=\"\",\"\",VLOOKUP(D367,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A367=\"\",\"\",IF(A367=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A367,-2)+15,Cenários!$A:$D,2,FALSE)>A367,+VLOOKUP(+EOMONTH(+A367,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A367,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A367=\"\",\"\",VLOOKUP(F367,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A367=\"\",\"\",IF(WORKDAY(+A367,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A367,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-16"},{"$f":"IF(A368=\"\",\"\",+IF(+A368=D368,+E368,((+G368/E368)^+((NETWORKDAYS(+D368,A368,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D368,F368,Feriados!$A$2:$A$1058)-1))*E368)))","v":4409.8118740912951},{"$f":"IF(A368=\"\",\"\",+IF(+A368=D368,+VLOOKUP(D368,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F368,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A368=\"\",\"\",+VLOOKUP(+EOMONTH(+F368,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A368=\"\",\"\",VLOOKUP(D368,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A368=\"\",\"\",IF(A368=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A368,-2)+15,Cenários!$A:$D,2,FALSE)>A368,+VLOOKUP(+EOMONTH(+A368,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A368,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A368=\"\",\"\",VLOOKUP(F368,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A368=\"\",\"\",IF(WORKDAY(+A368,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A368,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-17"},{"$f":"IF(A369=\"\",\"\",+IF(+A369=D369,+E369,((+G369/E369)^+((NETWORKDAYS(+D369,A369,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D369,F369,Feriados!$A$2:$A$1058)-1))*E369)))","v":4410.8540834388268},{"$f":"IF(A369=\"\",\"\",+IF(+A369=D369,+VLOOKUP(D369,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F369,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A369=\"\",\"\",+VLOOKUP(+EOMONTH(+F369,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A369=\"\",\"\",VLOOKUP(D369,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A369=\"\",\"\",IF(A369=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A369,-2)+15,Cenários!$A:$D,2,FALSE)>A369,+VLOOKUP(+EOMONTH(+A369,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A369,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A369=\"\",\"\",VLOOKUP(F369,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A369=\"\",\"\",IF(WORKDAY(+A369,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A369,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-22"},{"$f":"IF(A370=\"\",\"\",+IF(+A370=D370,+E370,((+G370/E370)^+((NETWORKDAYS(+D370,A370,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D370,F370,Feriados!$A$2:$A$1058)-1))*E370)))","v":4411.8965391007932},{"$f":"IF(A370=\"\",\"\",+IF(+A370=D370,+VLOOKUP(D370,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F370,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A370=\"\",\"\",+VLOOKUP(+EOMONTH(+F370,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A370=\"\",\"\",VLOOKUP(D370,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A370=\"\",\"\",IF(A370=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A370,-2)+15,Cenários!$A:$D,2,FALSE)>A370,+VLOOKUP(+EOMONTH(+A370,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A370,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A370=\"\",\"\",VLOOKUP(F370,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A370=\"\",\"\",IF(WORKDAY(+A370,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A370,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-23"},{"$f":"IF(A371=\"\",\"\",+IF(+A371=D371,+E371,((+G371/E371)^+((NETWORKDAYS(+D371,A371,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D371,F371,Feriados!$A$2:$A$1058)-1))*E371)))","v":4412.9392411354092},{"$f":"IF(A371=\"\",\"\",+IF(+A371=D371,+VLOOKUP(D371,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F371,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A371=\"\",\"\",+VLOOKUP(+EOMONTH(+F371,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A371=\"\",\"\",VLOOKUP(D371,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A371=\"\",\"\",IF(A371=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A371,-2)+15,Cenários!$A:$D,2,FALSE)>A371,+VLOOKUP(+EOMONTH(+A371,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A371,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A371=\"\",\"\",VLOOKUP(F371,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A371=\"\",\"\",IF(WORKDAY(+A371,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A371,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-24"},{"$f":"IF(A372=\"\",\"\",+IF(+A372=D372,+E372,((+G372/E372)^+((NETWORKDAYS(+D372,A372,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D372,F372,Feriados!$A$2:$A$1058)-1))*E372)))","v":4413.9821896009025},{"$f":"IF(A372=\"\",\"\",+IF(+A372=D372,+VLOOKUP(D372,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F372,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A372=\"\",\"\",+VLOOKUP(+EOMONTH(+F372,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A372=\"\",\"\",VLOOKUP(D372,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A372=\"\",\"\",IF(A372=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A372,-2)+15,Cenários!$A:$D,2,FALSE)>A372,+VLOOKUP(+EOMONTH(+A372,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A372,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A372=\"\",\"\",VLOOKUP(F372,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A372=\"\",\"\",IF(WORKDAY(+A372,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A372,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-25"},{"$f":"IF(A373=\"\",\"\",+IF(+A373=D373,+E373,((+G373/E373)^+((NETWORKDAYS(+D373,A373,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D373,F373,Feriados!$A$2:$A$1058)-1))*E373)))","v":4415.0253845555135},{"$f":"IF(A373=\"\",\"\",+IF(+A373=D373,+VLOOKUP(D373,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F373,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A373=\"\",\"\",+VLOOKUP(+EOMONTH(+F373,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A373=\"\",\"\",VLOOKUP(D373,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A373=\"\",\"\",IF(A373=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A373,-2)+15,Cenários!$A:$D,2,FALSE)>A373,+VLOOKUP(+EOMONTH(+A373,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A373,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A373=\"\",\"\",VLOOKUP(F373,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A373=\"\",\"\",IF(WORKDAY(+A373,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A373,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-28"},{"$f":"IF(A374=\"\",\"\",+IF(+A374=D374,+E374,((+G374/E374)^+((NETWORKDAYS(+D374,A374,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D374,F374,Feriados!$A$2:$A$1058)-1))*E374)))","v":4416.068826057498},{"$f":"IF(A374=\"\",\"\",+IF(+A374=D374,+VLOOKUP(D374,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F374,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A374=\"\",\"\",+VLOOKUP(+EOMONTH(+F374,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A374=\"\",\"\",VLOOKUP(D374,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A374=\"\",\"\",IF(A374=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A374,-2)+15,Cenários!$A:$D,2,FALSE)>A374,+VLOOKUP(+EOMONTH(+A374,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A374,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A374=\"\",\"\",VLOOKUP(F374,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A374=\"\",\"\",IF(WORKDAY(+A374,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A374,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-29"},{"$f":"IF(A375=\"\",\"\",+IF(+A375=D375,+E375,((+G375/E375)^+((NETWORKDAYS(+D375,A375,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D375,F375,Feriados!$A$2:$A$1058)-1))*E375)))","v":4417.1125141651246},{"$f":"IF(A375=\"\",\"\",+IF(+A375=D375,+VLOOKUP(D375,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F375,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A375=\"\",\"\",+VLOOKUP(+EOMONTH(+F375,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A375=\"\",\"\",VLOOKUP(D375,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A375=\"\",\"\",IF(A375=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A375,-2)+15,Cenários!$A:$D,2,FALSE)>A375,+VLOOKUP(+EOMONTH(+A375,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A375,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A375=\"\",\"\",VLOOKUP(F375,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A375=\"\",\"\",IF(WORKDAY(+A375,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A375,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-04-30"},{"$f":"IF(A376=\"\",\"\",+IF(+A376=D376,+E376,((+G376/E376)^+((NETWORKDAYS(+D376,A376,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D376,F376,Feriados!$A$2:$A$1058)-1))*E376)))","v":4418.1564489366738},{"$f":"IF(A376=\"\",\"\",+IF(+A376=D376,+VLOOKUP(D376,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F376,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A376=\"\",\"\",+VLOOKUP(+EOMONTH(+F376,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A376=\"\",\"\",VLOOKUP(D376,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A376=\"\",\"\",IF(A376=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A376,-2)+15,Cenários!$A:$D,2,FALSE)>A376,+VLOOKUP(+EOMONTH(+A376,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A376,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A376=\"\",\"\",VLOOKUP(F376,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A376=\"\",\"\",IF(WORKDAY(+A376,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A376,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-02"},{"$f":"IF(A377=\"\",\"\",+IF(+A377=D377,+E377,((+G377/E377)^+((NETWORKDAYS(+D377,A377,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D377,F377,Feriados!$A$2:$A$1058)-1))*E377)))","v":4419.200630430445},{"$f":"IF(A377=\"\",\"\",+IF(+A377=D377,+VLOOKUP(D377,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F377,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A377=\"\",\"\",+VLOOKUP(+EOMONTH(+F377,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A377=\"\",\"\",VLOOKUP(D377,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A377=\"\",\"\",IF(A377=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A377,-2)+15,Cenários!$A:$D,2,FALSE)>A377,+VLOOKUP(+EOMONTH(+A377,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A377,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A377=\"\",\"\",VLOOKUP(F377,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A377=\"\",\"\",IF(WORKDAY(+A377,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A377,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-05"},{"$f":"IF(A378=\"\",\"\",+IF(+A378=D378,+E378,((+G378/E378)^+((NETWORKDAYS(+D378,A378,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D378,F378,Feriados!$A$2:$A$1058)-1))*E378)))","v":4420.245058704746},{"$f":"IF(A378=\"\",\"\",+IF(+A378=D378,+VLOOKUP(D378,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F378,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A378=\"\",\"\",+VLOOKUP(+EOMONTH(+F378,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A378=\"\",\"\",VLOOKUP(D378,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A378=\"\",\"\",IF(A378=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A378,-2)+15,Cenários!$A:$D,2,FALSE)>A378,+VLOOKUP(+EOMONTH(+A378,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A378,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A378=\"\",\"\",VLOOKUP(F378,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A378=\"\",\"\",IF(WORKDAY(+A378,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A378,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-06"},{"$f":"IF(A379=\"\",\"\",+IF(+A379=D379,+E379,((+G379/E379)^+((NETWORKDAYS(+D379,A379,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D379,F379,Feriados!$A$2:$A$1058)-1))*E379)))","v":4421.2897338179009},{"$f":"IF(A379=\"\",\"\",+IF(+A379=D379,+VLOOKUP(D379,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F379,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A379=\"\",\"\",+VLOOKUP(+EOMONTH(+F379,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A379=\"\",\"\",VLOOKUP(D379,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A379=\"\",\"\",IF(A379=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A379,-2)+15,Cenários!$A:$D,2,FALSE)>A379,+VLOOKUP(+EOMONTH(+A379,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A379,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A379=\"\",\"\",VLOOKUP(F379,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A379=\"\",\"\",IF(WORKDAY(+A379,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A379,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-07"},{"$f":"IF(A380=\"\",\"\",+IF(+A380=D380,+E380,((+G380/E380)^+((NETWORKDAYS(+D380,A380,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D380,F380,Feriados!$A$2:$A$1058)-1))*E380)))","v":4422.3346558282483},{"$f":"IF(A380=\"\",\"\",+IF(+A380=D380,+VLOOKUP(D380,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F380,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A380=\"\",\"\",+VLOOKUP(+EOMONTH(+F380,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A380=\"\",\"\",VLOOKUP(D380,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A380=\"\",\"\",IF(A380=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A380,-2)+15,Cenários!$A:$D,2,FALSE)>A380,+VLOOKUP(+EOMONTH(+A380,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A380,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A380=\"\",\"\",VLOOKUP(F380,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A380=\"\",\"\",IF(WORKDAY(+A380,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A380,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-08"},{"$f":"IF(A381=\"\",\"\",+IF(+A381=D381,+E381,((+G381/E381)^+((NETWORKDAYS(+D381,A381,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D381,F381,Feriados!$A$2:$A$1058)-1))*E381)))","v":4423.3798247941386},{"$f":"IF(A381=\"\",\"\",+IF(+A381=D381,+VLOOKUP(D381,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F381,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A381=\"\",\"\",+VLOOKUP(+EOMONTH(+F381,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A381=\"\",\"\",VLOOKUP(D381,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A381=\"\",\"\",IF(A381=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A381,-2)+15,Cenários!$A:$D,2,FALSE)>A381,+VLOOKUP(+EOMONTH(+A381,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A381,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A381=\"\",\"\",VLOOKUP(F381,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A381=\"\",\"\",IF(WORKDAY(+A381,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A381,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-09"},{"$f":"IF(A382=\"\",\"\",+IF(+A382=D382,+E382,((+G382/E382)^+((NETWORKDAYS(+D382,A382,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D382,F382,Feriados!$A$2:$A$1058)-1))*E382)))","v":4424.4252407739368},{"$f":"IF(A382=\"\",\"\",+IF(+A382=D382,+VLOOKUP(D382,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F382,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A382=\"\",\"\",+VLOOKUP(+EOMONTH(+F382,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A382=\"\",\"\",VLOOKUP(D382,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A382=\"\",\"\",IF(A382=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A382,-2)+15,Cenários!$A:$D,2,FALSE)>A382,+VLOOKUP(+EOMONTH(+A382,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A382,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A382=\"\",\"\",VLOOKUP(F382,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A382=\"\",\"\",IF(WORKDAY(+A382,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A382,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-12"},{"$f":"IF(A383=\"\",\"\",+IF(+A383=D383,+E383,((+G383/E383)^+((NETWORKDAYS(+D383,A383,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D383,F383,Feriados!$A$2:$A$1058)-1))*E383)))","v":4425.4709038260225},{"$f":"IF(A383=\"\",\"\",+IF(+A383=D383,+VLOOKUP(D383,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F383,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A383=\"\",\"\",+VLOOKUP(+EOMONTH(+F383,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A383=\"\",\"\",VLOOKUP(D383,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A383=\"\",\"\",IF(A383=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A383,-2)+15,Cenários!$A:$D,2,FALSE)>A383,+VLOOKUP(+EOMONTH(+A383,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A383,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A383=\"\",\"\",VLOOKUP(F383,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A383=\"\",\"\",IF(WORKDAY(+A383,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A383,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-13"},{"$f":"IF(A384=\"\",\"\",+IF(+A384=D384,+E384,((+G384/E384)^+((NETWORKDAYS(+D384,A384,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D384,F384,Feriados!$A$2:$A$1058)-1))*E384)))","v":4426.516814008789},{"$f":"IF(A384=\"\",\"\",+IF(+A384=D384,+VLOOKUP(D384,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F384,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A384=\"\",\"\",+VLOOKUP(+EOMONTH(+F384,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A384=\"\",\"\",VLOOKUP(D384,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A384=\"\",\"\",IF(A384=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A384,-2)+15,Cenários!$A:$D,2,FALSE)>A384,+VLOOKUP(+EOMONTH(+A384,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A384,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A384=\"\",\"\",VLOOKUP(F384,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A384=\"\",\"\",IF(WORKDAY(+A384,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A384,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-14"},{"$f":"IF(A385=\"\",\"\",+IF(+A385=D385,+E385,((+G385/E385)^+((NETWORKDAYS(+D385,A385,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D385,F385,Feriados!$A$2:$A$1058)-1))*E385)))","v":4427.5629713806411},{"$f":"IF(A385=\"\",\"\",+IF(+A385=D385,+VLOOKUP(D385,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F385,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A385=\"\",\"\",+VLOOKUP(+EOMONTH(+F385,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-04-15"},{"$f":"IF(A385=\"\",\"\",VLOOKUP(D385,Cenários!$B:$D,3,FALSE))","v":4408.7699110000003},{"$f":"IF(A385=\"\",\"\",IF(A385=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A385,-2)+15,Cenários!$A:$D,2,FALSE)>A385,+VLOOKUP(+EOMONTH(+A385,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A385,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-05-15"},{"$f":"IF(A385=\"\",\"\",VLOOKUP(F385,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003}]
[{"$f":"IF(A385=\"\",\"\",IF(WORKDAY(+A385,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A385,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-15"},{"$f":"IF(A386=\"\",\"\",+IF(+A386=D386,+E386,((+G386/E386)^+((NETWORKDAYS(+D386,A386,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D386,F386,Feriados!$A$2:$A$1058)-1))*E386)))","v":4428.6093760000003},{"$f":"IF(A386=\"\",\"\",+IF(+A386=D386,+VLOOKUP(D386,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F386,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A386=\"\",\"\",+VLOOKUP(+EOMONTH(+F386,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A386=\"\",\"\",VLOOKUP(D386,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A386=\"\",\"\",IF(A386=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A386,-2)+15,Cenários!$A:$D,2,FALSE)>A386,+VLOOKUP(+EOMONTH(+A386,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A386,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A386=\"\",\"\",VLOOKUP(F386,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A386=\"\",\"\",IF(WORKDAY(+A386,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A386,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-16"},{"$f":"IF(A387=\"\",\"\",+IF(+A387=D387,+E387,((+G387/E387)^+((NETWORKDAYS(+D387,A387,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D387,F387,Feriados!$A$2:$A$1058)-1))*E387)))","v":4429.2726233941057},{"$f":"IF(A387=\"\",\"\",+IF(+A387=D387,+VLOOKUP(D387,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F387,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A387=\"\",\"\",+VLOOKUP(+EOMONTH(+F387,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A387=\"\",\"\",VLOOKUP(D387,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A387=\"\",\"\",IF(A387=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A387,-2)+15,Cenários!$A:$D,2,FALSE)>A387,+VLOOKUP(+EOMONTH(+A387,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A387,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A387=\"\",\"\",VLOOKUP(F387,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A387=\"\",\"\",IF(WORKDAY(+A387,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A387,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-19"},{"$f":"IF(A388=\"\",\"\",+IF(+A388=D388,+E388,((+G388/E388)^+((NETWORKDAYS(+D388,A388,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D388,F388,Feriados!$A$2:$A$1058)-1))*E388)))","v":4429.9359701189642},{"$f":"IF(A388=\"\",\"\",+IF(+A388=D388,+VLOOKUP(D388,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F388,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A388=\"\",\"\",+VLOOKUP(+EOMONTH(+F388,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A388=\"\",\"\",VLOOKUP(D388,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A388=\"\",\"\",IF(A388=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A388,-2)+15,Cenários!$A:$D,2,FALSE)>A388,+VLOOKUP(+EOMONTH(+A388,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A388,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A388=\"\",\"\",VLOOKUP(F388,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A388=\"\",\"\",IF(WORKDAY(+A388,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A388,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-20"},{"$f":"IF(A389=\"\",\"\",+IF(+A389=D389,+E389,((+G389/E389)^+((NETWORKDAYS(+D389,A389,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D389,F389,Feriados!$A$2:$A$1058)-1))*E389)))","v":4430.5994161894532},{"$f":"IF(A389=\"\",\"\",+IF(+A389=D389,+VLOOKUP(D389,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F389,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A389=\"\",\"\",+VLOOKUP(+EOMONTH(+F389,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A389=\"\",\"\",VLOOKUP(D389,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A389=\"\",\"\",IF(A389=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A389,-2)+15,Cenários!$A:$D,2,FALSE)>A389,+VLOOKUP(+EOMONTH(+A389,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A389,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A389=\"\",\"\",VLOOKUP(F389,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A389=\"\",\"\",IF(WORKDAY(+A389,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A389,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-21"},{"$f":"IF(A390=\"\",\"\",+IF(+A390=D390,+E390,((+G390/E390)^+((NETWORKDAYS(+D390,A390,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D390,F390,Feriados!$A$2:$A$1058)-1))*E390)))","v":4431.2629616204495},{"$f":"IF(A390=\"\",\"\",+IF(+A390=D390,+VLOOKUP(D390,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F390,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A390=\"\",\"\",+VLOOKUP(+EOMONTH(+F390,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A390=\"\",\"\",VLOOKUP(D390,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A390=\"\",\"\",IF(A390=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A390,-2)+15,Cenários!$A:$D,2,FALSE)>A390,+VLOOKUP(+EOMONTH(+A390,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A390,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A390=\"\",\"\",VLOOKUP(F390,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A390=\"\",\"\",IF(WORKDAY(+A390,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A390,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-22"},{"$f":"IF(A391=\"\",\"\",+IF(+A391=D391,+E391,((+G391/E391)^+((NETWORKDAYS(+D391,A391,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D391,F391,Feriados!$A$2:$A$1058)-1))*E391)))","v":4431.926606426834},{"$f":"IF(A391=\"\",\"\",+IF(+A391=D391,+VLOOKUP(D391,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F391,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A391=\"\",\"\",+VLOOKUP(+EOMONTH(+F391,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A391=\"\",\"\",VLOOKUP(D391,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A391=\"\",\"\",IF(A391=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A391,-2)+15,Cenários!$A:$D,2,FALSE)>A391,+VLOOKUP(+EOMONTH(+A391,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A391,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A391=\"\",\"\",VLOOKUP(F391,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A391=\"\",\"\",IF(WORKDAY(+A391,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A391,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-23"},{"$f":"IF(A392=\"\",\"\",+IF(+A392=D392,+E392,((+G392/E392)^+((NETWORKDAYS(+D392,A392,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D392,F392,Feriados!$A$2:$A$1058)-1))*E392)))","v":4432.5903506234908},{"$f":"IF(A392=\"\",\"\",+IF(+A392=D392,+VLOOKUP(D392,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F392,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A392=\"\",\"\",+VLOOKUP(+EOMONTH(+F392,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A392=\"\",\"\",VLOOKUP(D392,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A392=\"\",\"\",IF(A392=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A392,-2)+15,Cenários!$A:$D,2,FALSE)>A392,+VLOOKUP(+EOMONTH(+A392,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A392,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A392=\"\",\"\",VLOOKUP(F392,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A392=\"\",\"\",IF(WORKDAY(+A392,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A392,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-26"},{"$f":"IF(A393=\"\",\"\",+IF(+A393=D393,+E393,((+G393/E393)^+((NETWORKDAYS(+D393,A393,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D393,F393,Feriados!$A$2:$A$1058)-1))*E393)))","v":4433.2541942253038},{"$f":"IF(A393=\"\",\"\",+IF(+A393=D393,+VLOOKUP(D393,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F393,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A393=\"\",\"\",+VLOOKUP(+EOMONTH(+F393,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A393=\"\",\"\",VLOOKUP(D393,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A393=\"\",\"\",IF(A393=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A393,-2)+15,Cenários!$A:$D,2,FALSE)>A393,+VLOOKUP(+EOMONTH(+A393,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A393,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A393=\"\",\"\",VLOOKUP(F393,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A393=\"\",\"\",IF(WORKDAY(+A393,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A393,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-27"},{"$f":"IF(A394=\"\",\"\",+IF(+A394=D394,+E394,((+G394/E394)^+((NETWORKDAYS(+D394,A394,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D394,F394,Feriados!$A$2:$A$1058)-1))*E394)))","v":4433.9181372471612},{"$f":"IF(A394=\"\",\"\",+IF(+A394=D394,+VLOOKUP(D394,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F394,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A394=\"\",\"\",+VLOOKUP(+EOMONTH(+F394,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A394=\"\",\"\",VLOOKUP(D394,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A394=\"\",\"\",IF(A394=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A394,-2)+15,Cenários!$A:$D,2,FALSE)>A394,+VLOOKUP(+EOMONTH(+A394,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A394,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A394=\"\",\"\",VLOOKUP(F394,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A394=\"\",\"\",IF(WORKDAY(+A394,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A394,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-28"},{"$f":"IF(A395=\"\",\"\",+IF(+A395=D395,+E395,((+G395/E395)^+((NETWORKDAYS(+D395,A395,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D395,F395,Feriados!$A$2:$A$1058)-1))*E395)))","v":4434.5821797039525},{"$f":"IF(A395=\"\",\"\",+IF(+A395=D395,+VLOOKUP(D395,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F395,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A395=\"\",\"\",+VLOOKUP(+EOMONTH(+F395,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A395=\"\",\"\",VLOOKUP(D395,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A395=\"\",\"\",IF(A395=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A395,-2)+15,Cenários!$A:$D,2,FALSE)>A395,+VLOOKUP(+EOMONTH(+A395,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A395,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A395=\"\",\"\",VLOOKUP(F395,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A395=\"\",\"\",IF(WORKDAY(+A395,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A395,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-29"},{"$f":"IF(A396=\"\",\"\",+IF(+A396=D396,+E396,((+G396/E396)^+((NETWORKDAYS(+D396,A396,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D396,F396,Feriados!$A$2:$A$1058)-1))*E396)))","v":4435.246321610568},{"$f":"IF(A396=\"\",\"\",+IF(+A396=D396,+VLOOKUP(D396,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F396,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A396=\"\",\"\",+VLOOKUP(+EOMONTH(+F396,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A396=\"\",\"\",VLOOKUP(D396,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A396=\"\",\"\",IF(A396=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A396,-2)+15,Cenários!$A:$D,2,FALSE)>A396,+VLOOKUP(+EOMONTH(+A396,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A396,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A396=\"\",\"\",VLOOKUP(F396,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A396=\"\",\"\",IF(WORKDAY(+A396,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A396,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-05-30"},{"$f":"IF(A397=\"\",\"\",+IF(+A397=D397,+E397,((+G397/E397)^+((NETWORKDAYS(+D397,A397,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D397,F397,Feriados!$A$2:$A$1058)-1))*E397)))","v":4435.9105629819041},{"$f":"IF(A397=\"\",\"\",+IF(+A397=D397,+VLOOKUP(D397,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F397,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A397=\"\",\"\",+VLOOKUP(+EOMONTH(+F397,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A397=\"\",\"\",VLOOKUP(D397,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A397=\"\",\"\",IF(A397=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A397,-2)+15,Cenários!$A:$D,2,FALSE)>A397,+VLOOKUP(+EOMONTH(+A397,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A397,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A397=\"\",\"\",VLOOKUP(F397,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A397=\"\",\"\",IF(WORKDAY(+A397,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A397,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-02"},{"$f":"IF(A398=\"\",\"\",+IF(+A398=D398,+E398,((+G398/E398)^+((NETWORKDAYS(+D398,A398,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D398,F398,Feriados!$A$2:$A$1058)-1))*E398)))","v":4436.5749038328549},{"$f":"IF(A398=\"\",\"\",+IF(+A398=D398,+VLOOKUP(D398,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F398,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A398=\"\",\"\",+VLOOKUP(+EOMONTH(+F398,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A398=\"\",\"\",VLOOKUP(D398,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A398=\"\",\"\",IF(A398=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A398,-2)+15,Cenários!$A:$D,2,FALSE)>A398,+VLOOKUP(+EOMONTH(+A398,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A398,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A398=\"\",\"\",VLOOKUP(F398,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A398=\"\",\"\",IF(WORKDAY(+A398,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A398,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-03"},{"$f":"IF(A399=\"\",\"\",+IF(+A399=D399,+E399,((+G399/E399)^+((NETWORKDAYS(+D399,A399,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D399,F399,Feriados!$A$2:$A$1058)-1))*E399)))","v":4437.2393441783197},{"$f":"IF(A399=\"\",\"\",+IF(+A399=D399,+VLOOKUP(D399,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F399,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A399=\"\",\"\",+VLOOKUP(+EOMONTH(+F399,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A399=\"\",\"\",VLOOKUP(D399,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A399=\"\",\"\",IF(A399=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A399,-2)+15,Cenários!$A:$D,2,FALSE)>A399,+VLOOKUP(+EOMONTH(+A399,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A399,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A399=\"\",\"\",VLOOKUP(F399,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A399=\"\",\"\",IF(WORKDAY(+A399,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A399,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-04"},{"$f":"IF(A400=\"\",\"\",+IF(+A400=D400,+E400,((+G400/E400)^+((NETWORKDAYS(+D400,A400,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D400,F400,Feriados!$A$2:$A$1058)-1))*E400)))","v":4437.9038840332005},{"$f":"IF(A400=\"\",\"\",+IF(+A400=D400,+VLOOKUP(D400,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F400,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A400=\"\",\"\",+VLOOKUP(+EOMONTH(+F400,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A400=\"\",\"\",VLOOKUP(D400,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A400=\"\",\"\",IF(A400=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A400,-2)+15,Cenários!$A:$D,2,FALSE)>A400,+VLOOKUP(+EOMONTH(+A400,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A400,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A400=\"\",\"\",VLOOKUP(F400,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A400=\"\",\"\",IF(WORKDAY(+A400,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A400,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-05"},{"$f":"IF(A401=\"\",\"\",+IF(+A401=D401,+E401,((+G401/E401)^+((NETWORKDAYS(+D401,A401,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D401,F401,Feriados!$A$2:$A$1058)-1))*E401)))","v":4438.5685234123985},{"$f":"IF(A401=\"\",\"\",+IF(+A401=D401,+VLOOKUP(D401,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F401,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A401=\"\",\"\",+VLOOKUP(+EOMONTH(+F401,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A401=\"\",\"\",VLOOKUP(D401,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A401=\"\",\"\",IF(A401=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A401,-2)+15,Cenários!$A:$D,2,FALSE)>A401,+VLOOKUP(+EOMONTH(+A401,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A401,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A401=\"\",\"\",VLOOKUP(F401,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A401=\"\",\"\",IF(WORKDAY(+A401,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A401,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-06"},{"$f":"IF(A402=\"\",\"\",+IF(+A402=D402,+E402,((+G402/E402)^+((NETWORKDAYS(+D402,A402,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D402,F402,Feriados!$A$2:$A$1058)-1))*E402)))","v":4439.2332623308193},{"$f":"IF(A402=\"\",\"\",+IF(+A402=D402,+VLOOKUP(D402,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F402,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A402=\"\",\"\",+VLOOKUP(+EOMONTH(+F402,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A402=\"\",\"\",VLOOKUP(D402,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A402=\"\",\"\",IF(A402=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A402,-2)+15,Cenários!$A:$D,2,FALSE)>A402,+VLOOKUP(+EOMONTH(+A402,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A402,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A402=\"\",\"\",VLOOKUP(F402,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A402=\"\",\"\",IF(WORKDAY(+A402,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A402,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-09"},{"$f":"IF(A403=\"\",\"\",+IF(+A403=D403,+E403,((+G403/E403)^+((NETWORKDAYS(+D403,A403,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D403,F403,Feriados!$A$2:$A$1058)-1))*E403)))","v":4439.8981008033716},{"$f":"IF(A403=\"\",\"\",+IF(+A403=D403,+VLOOKUP(D403,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F403,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A403=\"\",\"\",+VLOOKUP(+EOMONTH(+F403,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A403=\"\",\"\",VLOOKUP(D403,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A403=\"\",\"\",IF(A403=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A403,-2)+15,Cenários!$A:$D,2,FALSE)>A403,+VLOOKUP(+EOMONTH(+A403,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A403,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A403=\"\",\"\",VLOOKUP(F403,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A403=\"\",\"\",IF(WORKDAY(+A403,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A403,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-10"},{"$f":"IF(A404=\"\",\"\",+IF(+A404=D404,+E404,((+G404/E404)^+((NETWORKDAYS(+D404,A404,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D404,F404,Feriados!$A$2:$A$1058)-1))*E404)))","v":4440.5630388449617},{"$f":"IF(A404=\"\",\"\",+IF(+A404=D404,+VLOOKUP(D404,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F404,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A404=\"\",\"\",+VLOOKUP(+EOMONTH(+F404,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A404=\"\",\"\",VLOOKUP(D404,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A404=\"\",\"\",IF(A404=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A404,-2)+15,Cenários!$A:$D,2,FALSE)>A404,+VLOOKUP(+EOMONTH(+A404,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A404,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A404=\"\",\"\",VLOOKUP(F404,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A404=\"\",\"\",IF(WORKDAY(+A404,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A404,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-11"},{"$f":"IF(A405=\"\",\"\",+IF(+A405=D405,+E405,((+G405/E405)^+((NETWORKDAYS(+D405,A405,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D405,F405,Feriados!$A$2:$A$1058)-1))*E405)))","v":4441.2280764705065},{"$f":"IF(A405=\"\",\"\",+IF(+A405=D405,+VLOOKUP(D405,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F405,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A405=\"\",\"\",+VLOOKUP(+EOMONTH(+F405,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A405=\"\",\"\",VLOOKUP(D405,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A405=\"\",\"\",IF(A405=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A405,-2)+15,Cenários!$A:$D,2,FALSE)>A405,+VLOOKUP(+EOMONTH(+A405,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A405,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A405=\"\",\"\",VLOOKUP(F405,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A405=\"\",\"\",IF(WORKDAY(+A405,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A405,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-12"},{"$f":"IF(A406=\"\",\"\",+IF(+A406=D406,+E406,((+G406/E406)^+((NETWORKDAYS(+D406,A406,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D406,F406,Feriados!$A$2:$A$1058)-1))*E406)))","v":4441.8932136949152},{"$f":"IF(A406=\"\",\"\",+IF(+A406=D406,+VLOOKUP(D406,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F406,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A406=\"\",\"\",+VLOOKUP(+EOMONTH(+F406,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A406=\"\",\"\",VLOOKUP(D406,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A406=\"\",\"\",IF(A406=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A406,-2)+15,Cenários!$A:$D,2,FALSE)>A406,+VLOOKUP(+EOMONTH(+A406,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A406,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A406=\"\",\"\",VLOOKUP(F406,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A406=\"\",\"\",IF(WORKDAY(+A406,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A406,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-13"},{"$f":"IF(A407=\"\",\"\",+IF(+A407=D407,+E407,((+G407/E407)^+((NETWORKDAYS(+D407,A407,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D407,F407,Feriados!$A$2:$A$1058)-1))*E407)))","v":4442.5584505331071},{"$f":"IF(A407=\"\",\"\",+IF(+A407=D407,+VLOOKUP(D407,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F407,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A407=\"\",\"\",+VLOOKUP(+EOMONTH(+F407,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-05-15"},{"$f":"IF(A407=\"\",\"\",VLOOKUP(D407,Cenários!$B:$D,3,FALSE))","v":4428.6093760000003},{"$f":"IF(A407=\"\",\"\",IF(A407=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A407,-2)+15,Cenários!$A:$D,2,FALSE)>A407,+VLOOKUP(+EOMONTH(+A407,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A407,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-06-16"},{"$f":"IF(A407=\"\",\"\",VLOOKUP(F407,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999}]
[{"$f":"IF(A407=\"\",\"\",IF(WORKDAY(+A407,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A407,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-16"},{"$f":"IF(A408=\"\",\"\",+IF(+A408=D408,+E408,((+G408/E408)^+((NETWORKDAYS(+D408,A408,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D408,F408,Feriados!$A$2:$A$1058)-1))*E408)))","v":4443.2237869999999},{"$f":"IF(A408=\"\",\"\",+IF(+A408=D408,+VLOOKUP(D408,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F408,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A408=\"\",\"\",+VLOOKUP(+EOMONTH(+F408,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A408=\"\",\"\",VLOOKUP(D408,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A408=\"\",\"\",IF(A408=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A408,-2)+15,Cenários!$A:$D,2,FALSE)>A408,+VLOOKUP(+EOMONTH(+A408,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A408,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A408=\"\",\"\",VLOOKUP(F408,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A408=\"\",\"\",IF(WORKDAY(+A408,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A408,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-17"},{"$f":"IF(A409=\"\",\"\",+IF(+A409=D409,+E409,((+G409/E409)^+((NETWORKDAYS(+D409,A409,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D409,F409,Feriados!$A$2:$A$1058)-1))*E409)))","v":4443.952893132082},{"$f":"IF(A409=\"\",\"\",+IF(+A409=D409,+VLOOKUP(D409,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F409,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A409=\"\",\"\",+VLOOKUP(+EOMONTH(+F409,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A409=\"\",\"\",VLOOKUP(D409,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A409=\"\",\"\",IF(A409=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A409,-2)+15,Cenários!$A:$D,2,FALSE)>A409,+VLOOKUP(+EOMONTH(+A409,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A409,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A409=\"\",\"\",VLOOKUP(F409,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A409=\"\",\"\",IF(WORKDAY(+A409,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A409,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-18"},{"$f":"IF(A410=\"\",\"\",+IF(+A410=D410,+E410,((+G410/E410)^+((NETWORKDAYS(+D410,A410,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D410,F410,Feriados!$A$2:$A$1058)-1))*E410)))","v":4444.6821189060674},{"$f":"IF(A410=\"\",\"\",+IF(+A410=D410,+VLOOKUP(D410,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F410,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A410=\"\",\"\",+VLOOKUP(+EOMONTH(+F410,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A410=\"\",\"\",VLOOKUP(D410,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A410=\"\",\"\",IF(A410=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A410,-2)+15,Cenários!$A:$D,2,FALSE)>A410,+VLOOKUP(+EOMONTH(+A410,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A410,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A410=\"\",\"\",VLOOKUP(F410,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A410=\"\",\"\",IF(WORKDAY(+A410,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A410,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-20"},{"$f":"IF(A411=\"\",\"\",+IF(+A411=D411,+E411,((+G411/E411)^+((NETWORKDAYS(+D411,A411,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D411,F411,Feriados!$A$2:$A$1058)-1))*E411)))","v":4445.4114643415896},{"$f":"IF(A411=\"\",\"\",+IF(+A411=D411,+VLOOKUP(D411,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F411,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A411=\"\",\"\",+VLOOKUP(+EOMONTH(+F411,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A411=\"\",\"\",VLOOKUP(D411,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A411=\"\",\"\",IF(A411=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A411,-2)+15,Cenários!$A:$D,2,FALSE)>A411,+VLOOKUP(+EOMONTH(+A411,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A411,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A411=\"\",\"\",VLOOKUP(F411,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A411=\"\",\"\",IF(WORKDAY(+A411,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A411,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-23"},{"$f":"IF(A412=\"\",\"\",+IF(+A412=D412,+E412,((+G412/E412)^+((NETWORKDAYS(+D412,A412,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D412,F412,Feriados!$A$2:$A$1058)-1))*E412)))","v":4446.1409294582836},{"$f":"IF(A412=\"\",\"\",+IF(+A412=D412,+VLOOKUP(D412,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F412,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A412=\"\",\"\",+VLOOKUP(+EOMONTH(+F412,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A412=\"\",\"\",VLOOKUP(D412,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A412=\"\",\"\",IF(A412=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A412,-2)+15,Cenários!$A:$D,2,FALSE)>A412,+VLOOKUP(+EOMONTH(+A412,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A412,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A412=\"\",\"\",VLOOKUP(F412,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A412=\"\",\"\",IF(WORKDAY(+A412,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A412,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-24"},{"$f":"IF(A413=\"\",\"\",+IF(+A413=D413,+E413,((+G413/E413)^+((NETWORKDAYS(+D413,A413,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D413,F413,Feriados!$A$2:$A$1058)-1))*E413)))","v":4446.8705142757872},{"$f":"IF(A413=\"\",\"\",+IF(+A413=D413,+VLOOKUP(D413,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F413,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A413=\"\",\"\",+VLOOKUP(+EOMONTH(+F413,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A413=\"\",\"\",VLOOKUP(D413,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A413=\"\",\"\",IF(A413=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A413,-2)+15,Cenários!$A:$D,2,FALSE)>A413,+VLOOKUP(+EOMONTH(+A413,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A413,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A413=\"\",\"\",VLOOKUP(F413,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A413=\"\",\"\",IF(WORKDAY(+A413,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A413,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-25"},{"$f":"IF(A414=\"\",\"\",+IF(+A414=D414,+E414,((+G414/E414)^+((NETWORKDAYS(+D414,A414,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D414,F414,Feriados!$A$2:$A$1058)-1))*E414)))","v":4447.6002188137445},{"$f":"IF(A414=\"\",\"\",+IF(+A414=D414,+VLOOKUP(D414,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F414,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A414=\"\",\"\",+VLOOKUP(+EOMONTH(+F414,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A414=\"\",\"\",VLOOKUP(D414,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A414=\"\",\"\",IF(A414=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A414,-2)+15,Cenários!$A:$D,2,FALSE)>A414,+VLOOKUP(+EOMONTH(+A414,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A414,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A414=\"\",\"\",VLOOKUP(F414,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A414=\"\",\"\",IF(WORKDAY(+A414,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A414,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-26"},{"$f":"IF(A415=\"\",\"\",+IF(+A415=D415,+E415,((+G415/E415)^+((NETWORKDAYS(+D415,A415,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D415,F415,Feriados!$A$2:$A$1058)-1))*E415)))","v":4448.3300430917998},{"$f":"IF(A415=\"\",\"\",+IF(+A415=D415,+VLOOKUP(D415,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F415,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A415=\"\",\"\",+VLOOKUP(+EOMONTH(+F415,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A415=\"\",\"\",VLOOKUP(D415,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A415=\"\",\"\",IF(A415=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A415,-2)+15,Cenários!$A:$D,2,FALSE)>A415,+VLOOKUP(+EOMONTH(+A415,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A415,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A415=\"\",\"\",VLOOKUP(F415,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A415=\"\",\"\",IF(WORKDAY(+A415,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A415,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-27"},{"$f":"IF(A416=\"\",\"\",+IF(+A416=D416,+E416,((+G416/E416)^+((NETWORKDAYS(+D416,A416,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D416,F416,Feriados!$A$2:$A$1058)-1))*E416)))","v":4449.0599871296026},{"$f":"IF(A416=\"\",\"\",+IF(+A416=D416,+VLOOKUP(D416,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F416,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A416=\"\",\"\",+VLOOKUP(+EOMONTH(+F416,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A416=\"\",\"\",VLOOKUP(D416,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A416=\"\",\"\",IF(A416=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A416,-2)+15,Cenários!$A:$D,2,FALSE)>A416,+VLOOKUP(+EOMONTH(+A416,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A416,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A416=\"\",\"\",VLOOKUP(F416,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A416=\"\",\"\",IF(WORKDAY(+A416,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A416,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-06-30"},{"$f":"IF(A417=\"\",\"\",+IF(+A417=D417,+E417,((+G417/E417)^+((NETWORKDAYS(+D417,A417,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D417,F417,Feriados!$A$2:$A$1058)-1))*E417)))","v":4449.7900509468036},{"$f":"IF(A417=\"\",\"\",+IF(+A417=D417,+VLOOKUP(D417,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F417,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A417=\"\",\"\",+VLOOKUP(+EOMONTH(+F417,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A417=\"\",\"\",VLOOKUP(D417,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A417=\"\",\"\",IF(A417=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A417,-2)+15,Cenários!$A:$D,2,FALSE)>A417,+VLOOKUP(+EOMONTH(+A417,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A417,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A417=\"\",\"\",VLOOKUP(F417,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A417=\"\",\"\",IF(WORKDAY(+A417,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A417,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-01"},{"$f":"IF(A418=\"\",\"\",+IF(+A418=D418,+E418,((+G418/E418)^+((NETWORKDAYS(+D418,A418,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D418,F418,Feriados!$A$2:$A$1058)-1))*E418)))","v":4450.5202345630596},{"$f":"IF(A418=\"\",\"\",+IF(+A418=D418,+VLOOKUP(D418,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F418,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A418=\"\",\"\",+VLOOKUP(+EOMONTH(+F418,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A418=\"\",\"\",VLOOKUP(D418,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A418=\"\",\"\",IF(A418=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A418,-2)+15,Cenários!$A:$D,2,FALSE)>A418,+VLOOKUP(+EOMONTH(+A418,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A418,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A418=\"\",\"\",VLOOKUP(F418,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A418=\"\",\"\",IF(WORKDAY(+A418,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A418,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-02"},{"$f":"IF(A419=\"\",\"\",+IF(+A419=D419,+E419,((+G419/E419)^+((NETWORKDAYS(+D419,A419,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D419,F419,Feriados!$A$2:$A$1058)-1))*E419)))","v":4451.2505379980266},{"$f":"IF(A419=\"\",\"\",+IF(+A419=D419,+VLOOKUP(D419,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F419,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A419=\"\",\"\",+VLOOKUP(+EOMONTH(+F419,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A419=\"\",\"\",VLOOKUP(D419,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A419=\"\",\"\",IF(A419=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A419,-2)+15,Cenários!$A:$D,2,FALSE)>A419,+VLOOKUP(+EOMONTH(+A419,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A419,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A419=\"\",\"\",VLOOKUP(F419,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A419=\"\",\"\",IF(WORKDAY(+A419,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A419,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-03"},{"$f":"IF(A420=\"\",\"\",+IF(+A420=D420,+E420,((+G420/E420)^+((NETWORKDAYS(+D420,A420,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D420,F420,Feriados!$A$2:$A$1058)-1))*E420)))","v":4451.980961271368},{"$f":"IF(A420=\"\",\"\",+IF(+A420=D420,+VLOOKUP(D420,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F420,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A420=\"\",\"\",+VLOOKUP(+EOMONTH(+F420,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A420=\"\",\"\",VLOOKUP(D420,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A420=\"\",\"\",IF(A420=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A420,-2)+15,Cenários!$A:$D,2,FALSE)>A420,+VLOOKUP(+EOMONTH(+A420,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A420,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A420=\"\",\"\",VLOOKUP(F420,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A420=\"\",\"\",IF(WORKDAY(+A420,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A420,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-04"},{"$f":"IF(A421=\"\",\"\",+IF(+A421=D421,+E421,((+G421/E421)^+((NETWORKDAYS(+D421,A421,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D421,F421,Feriados!$A$2:$A$1058)-1))*E421)))","v":4452.7115044027478},{"$f":"IF(A421=\"\",\"\",+IF(+A421=D421,+VLOOKUP(D421,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F421,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A421=\"\",\"\",+VLOOKUP(+EOMONTH(+F421,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A421=\"\",\"\",VLOOKUP(D421,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A421=\"\",\"\",IF(A421=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A421,-2)+15,Cenários!$A:$D,2,FALSE)>A421,+VLOOKUP(+EOMONTH(+A421,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A421,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A421=\"\",\"\",VLOOKUP(F421,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A421=\"\",\"\",IF(WORKDAY(+A421,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A421,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-07"},{"$f":"IF(A422=\"\",\"\",+IF(+A422=D422,+E422,((+G422/E422)^+((NETWORKDAYS(+D422,A422,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D422,F422,Feriados!$A$2:$A$1058)-1))*E422)))","v":4453.4421674118339},{"$f":"IF(A422=\"\",\"\",+IF(+A422=D422,+VLOOKUP(D422,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F422,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A422=\"\",\"\",+VLOOKUP(+EOMONTH(+F422,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A422=\"\",\"\",VLOOKUP(D422,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A422=\"\",\"\",IF(A422=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A422,-2)+15,Cenários!$A:$D,2,FALSE)>A422,+VLOOKUP(+EOMONTH(+A422,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A422,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A422=\"\",\"\",VLOOKUP(F422,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A422=\"\",\"\",IF(WORKDAY(+A422,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A422,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-08"},{"$f":"IF(A423=\"\",\"\",+IF(+A423=D423,+E423,((+G423/E423)^+((NETWORKDAYS(+D423,A423,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D423,F423,Feriados!$A$2:$A$1058)-1))*E423)))","v":4454.1729503182978},{"$f":"IF(A423=\"\",\"\",+IF(+A423=D423,+VLOOKUP(D423,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F423,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A423=\"\",\"\",+VLOOKUP(+EOMONTH(+F423,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A423=\"\",\"\",VLOOKUP(D423,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A423=\"\",\"\",IF(A423=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A423,-2)+15,Cenários!$A:$D,2,FALSE)>A423,+VLOOKUP(+EOMONTH(+A423,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A423,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A423=\"\",\"\",VLOOKUP(F423,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A423=\"\",\"\",IF(WORKDAY(+A423,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A423,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-09"},{"$f":"IF(A424=\"\",\"\",+IF(+A424=D424,+E424,((+G424/E424)^+((NETWORKDAYS(+D424,A424,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D424,F424,Feriados!$A$2:$A$1058)-1))*E424)))","v":4454.9038531418137},{"$f":"IF(A424=\"\",\"\",+IF(+A424=D424,+VLOOKUP(D424,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F424,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A424=\"\",\"\",+VLOOKUP(+EOMONTH(+F424,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A424=\"\",\"\",VLOOKUP(D424,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A424=\"\",\"\",IF(A424=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A424,-2)+15,Cenários!$A:$D,2,FALSE)>A424,+VLOOKUP(+EOMONTH(+A424,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A424,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A424=\"\",\"\",VLOOKUP(F424,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A424=\"\",\"\",IF(WORKDAY(+A424,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A424,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-10"},{"$f":"IF(A425=\"\",\"\",+IF(+A425=D425,+E425,((+G425/E425)^+((NETWORKDAYS(+D425,A425,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D425,F425,Feriados!$A$2:$A$1058)-1))*E425)))","v":4455.6348759020593},{"$f":"IF(A425=\"\",\"\",+IF(+A425=D425,+VLOOKUP(D425,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F425,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A425=\"\",\"\",+VLOOKUP(+EOMONTH(+F425,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A425=\"\",\"\",VLOOKUP(D425,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A425=\"\",\"\",IF(A425=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A425,-2)+15,Cenários!$A:$D,2,FALSE)>A425,+VLOOKUP(+EOMONTH(+A425,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A425,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A425=\"\",\"\",VLOOKUP(F425,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A425=\"\",\"\",IF(WORKDAY(+A425,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A425,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-11"},{"$f":"IF(A426=\"\",\"\",+IF(+A426=D426,+E426,((+G426/E426)^+((NETWORKDAYS(+D426,A426,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D426,F426,Feriados!$A$2:$A$1058)-1))*E426)))","v":4456.3660186187162},{"$f":"IF(A426=\"\",\"\",+IF(+A426=D426,+VLOOKUP(D426,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F426,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A426=\"\",\"\",+VLOOKUP(+EOMONTH(+F426,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A426=\"\",\"\",VLOOKUP(D426,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A426=\"\",\"\",IF(A426=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A426,-2)+15,Cenários!$A:$D,2,FALSE)>A426,+VLOOKUP(+EOMONTH(+A426,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A426,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A426=\"\",\"\",VLOOKUP(F426,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A426=\"\",\"\",IF(WORKDAY(+A426,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A426,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-14"},{"$f":"IF(A427=\"\",\"\",+IF(+A427=D427,+E427,((+G427/E427)^+((NETWORKDAYS(+D427,A427,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D427,F427,Feriados!$A$2:$A$1058)-1))*E427)))","v":4457.0972813114668},{"$f":"IF(A427=\"\",\"\",+IF(+A427=D427,+VLOOKUP(D427,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F427,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A427=\"\",\"\",+VLOOKUP(+EOMONTH(+F427,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-06-16"},{"$f":"IF(A427=\"\",\"\",VLOOKUP(D427,Cenários!$B:$D,3,FALSE))","v":4443.2237869999999},{"$f":"IF(A427=\"\",\"\",IF(A427=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A427,-2)+15,Cenários!$A:$D,2,FALSE)>A427,+VLOOKUP(+EOMONTH(+A427,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A427,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-07-15"},{"$f":"IF(A427=\"\",\"\",VLOOKUP(F427,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997}]
[{"$f":"IF(A427=\"\",\"\",IF(WORKDAY(+A427,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A427,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-15"},{"$f":"IF(A428=\"\",\"\",+IF(+A428=D428,+E428,((+G428/E428)^+((NETWORKDAYS(+D428,A428,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D428,F428,Feriados!$A$2:$A$1058)-1))*E428)))","v":4457.8286639999997},{"$f":"IF(A428=\"\",\"\",+IF(+A428=D428,+VLOOKUP(D428,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F428,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A428=\"\",\"\",+VLOOKUP(+EOMONTH(+F428,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A428=\"\",\"\",VLOOKUP(D428,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A428=\"\",\"\",IF(A428=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A428,-2)+15,Cenários!$A:$D,2,FALSE)>A428,+VLOOKUP(+EOMONTH(+A428,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A428,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A428=\"\",\"\",VLOOKUP(F428,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A428=\"\",\"\",IF(WORKDAY(+A428,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A428,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-16"},{"$f":"IF(A429=\"\",\"\",+IF(+A429=D429,+E429,((+G429/E429)^+((NETWORKDAYS(+D429,A429,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D429,F429,Feriados!$A$2:$A$1058)-1))*E429)))","v":4458.3222997673747},{"$f":"IF(A429=\"\",\"\",+IF(+A429=D429,+VLOOKUP(D429,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F429,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A429=\"\",\"\",+VLOOKUP(+EOMONTH(+F429,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A429=\"\",\"\",VLOOKUP(D429,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A429=\"\",\"\",IF(A429=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A429,-2)+15,Cenários!$A:$D,2,FALSE)>A429,+VLOOKUP(+EOMONTH(+A429,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A429,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A429=\"\",\"\",VLOOKUP(F429,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A429=\"\",\"\",IF(WORKDAY(+A429,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A429,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-17"},{"$f":"IF(A430=\"\",\"\",+IF(+A430=D430,+E430,((+G430/E430)^+((NETWORKDAYS(+D430,A430,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D430,F430,Feriados!$A$2:$A$1058)-1))*E430)))","v":4458.8159901972986},{"$f":"IF(A430=\"\",\"\",+IF(+A430=D430,+VLOOKUP(D430,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F430,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A430=\"\",\"\",+VLOOKUP(+EOMONTH(+F430,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A430=\"\",\"\",VLOOKUP(D430,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A430=\"\",\"\",IF(A430=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A430,-2)+15,Cenários!$A:$D,2,FALSE)>A430,+VLOOKUP(+EOMONTH(+A430,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A430,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A430=\"\",\"\",VLOOKUP(F430,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A430=\"\",\"\",IF(WORKDAY(+A430,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A430,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-18"},{"$f":"IF(A431=\"\",\"\",+IF(+A431=D431,+E431,((+G431/E431)^+((NETWORKDAYS(+D431,A431,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D431,F431,Feriados!$A$2:$A$1058)-1))*E431)))","v":4459.3097352958212},{"$f":"IF(A431=\"\",\"\",+IF(+A431=D431,+VLOOKUP(D431,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F431,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A431=\"\",\"\",+VLOOKUP(+EOMONTH(+F431,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A431=\"\",\"\",VLOOKUP(D431,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A431=\"\",\"\",IF(A431=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A431,-2)+15,Cenários!$A:$D,2,FALSE)>A431,+VLOOKUP(+EOMONTH(+A431,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A431,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A431=\"\",\"\",VLOOKUP(F431,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A431=\"\",\"\",IF(WORKDAY(+A431,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A431,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-21"},{"$f":"IF(A432=\"\",\"\",+IF(+A432=D432,+E432,((+G432/E432)^+((NETWORKDAYS(+D432,A432,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D432,F432,Feriados!$A$2:$A$1058)-1))*E432)))","v":4459.8035350689988},{"$f":"IF(A432=\"\",\"\",+IF(+A432=D432,+VLOOKUP(D432,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F432,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A432=\"\",\"\",+VLOOKUP(+EOMONTH(+F432,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A432=\"\",\"\",VLOOKUP(D432,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A432=\"\",\"\",IF(A432=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A432,-2)+15,Cenários!$A:$D,2,FALSE)>A432,+VLOOKUP(+EOMONTH(+A432,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A432,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A432=\"\",\"\",VLOOKUP(F432,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A432=\"\",\"\",IF(WORKDAY(+A432,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A432,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-22"},{"$f":"IF(A433=\"\",\"\",+IF(+A433=D433,+E433,((+G433/E433)^+((NETWORKDAYS(+D433,A433,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D433,F433,Feriados!$A$2:$A$1058)-1))*E433)))","v":4460.2973895228852},{"$f":"IF(A433=\"\",\"\",+IF(+A433=D433,+VLOOKUP(D433,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F433,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A433=\"\",\"\",+VLOOKUP(+EOMONTH(+F433,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A433=\"\",\"\",VLOOKUP(D433,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A433=\"\",\"\",IF(A433=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A433,-2)+15,Cenários!$A:$D,2,FALSE)>A433,+VLOOKUP(+EOMONTH(+A433,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A433,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A433=\"\",\"\",VLOOKUP(F433,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A433=\"\",\"\",IF(WORKDAY(+A433,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A433,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-23"},{"$f":"IF(A434=\"\",\"\",+IF(+A434=D434,+E434,((+G434/E434)^+((NETWORKDAYS(+D434,A434,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D434,F434,Feriados!$A$2:$A$1058)-1))*E434)))","v":4460.7912986635356},{"$f":"IF(A434=\"\",\"\",+IF(+A434=D434,+VLOOKUP(D434,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F434,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A434=\"\",\"\",+VLOOKUP(+EOMONTH(+F434,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A434=\"\",\"\",VLOOKUP(D434,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A434=\"\",\"\",IF(A434=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A434,-2)+15,Cenários!$A:$D,2,FALSE)>A434,+VLOOKUP(+EOMONTH(+A434,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A434,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A434=\"\",\"\",VLOOKUP(F434,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A434=\"\",\"\",IF(WORKDAY(+A434,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A434,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-24"},{"$f":"IF(A435=\"\",\"\",+IF(+A435=D435,+E435,((+G435/E435)^+((NETWORKDAYS(+D435,A435,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D435,F435,Feriados!$A$2:$A$1058)-1))*E435)))","v":4461.2852624970046},{"$f":"IF(A435=\"\",\"\",+IF(+A435=D435,+VLOOKUP(D435,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F435,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A435=\"\",\"\",+VLOOKUP(+EOMONTH(+F435,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A435=\"\",\"\",VLOOKUP(D435,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A435=\"\",\"\",IF(A435=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A435,-2)+15,Cenários!$A:$D,2,FALSE)>A435,+VLOOKUP(+EOMONTH(+A435,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A435,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A435=\"\",\"\",VLOOKUP(F435,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A435=\"\",\"\",IF(WORKDAY(+A435,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A435,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-25"},{"$f":"IF(A436=\"\",\"\",+IF(+A436=D436,+E436,((+G436/E436)^+((NETWORKDAYS(+D436,A436,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D436,F436,Feriados!$A$2:$A$1058)-1))*E436)))","v":4461.7792810293486},{"$f":"IF(A436=\"\",\"\",+IF(+A436=D436,+VLOOKUP(D436,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F436,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A436=\"\",\"\",+VLOOKUP(+EOMONTH(+F436,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A436=\"\",\"\",VLOOKUP(D436,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A436=\"\",\"\",IF(A436=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A436,-2)+15,Cenários!$A:$D,2,FALSE)>A436,+VLOOKUP(+EOMONTH(+A436,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A436,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A436=\"\",\"\",VLOOKUP(F436,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A436=\"\",\"\",IF(WORKDAY(+A436,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A436,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-28"},{"$f":"IF(A437=\"\",\"\",+IF(+A437=D437,+E437,((+G437/E437)^+((NETWORKDAYS(+D437,A437,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D437,F437,Feriados!$A$2:$A$1058)-1))*E437)))","v":4462.2733542666256},{"$f":"IF(A437=\"\",\"\",+IF(+A437=D437,+VLOOKUP(D437,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F437,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A437=\"\",\"\",+VLOOKUP(+EOMONTH(+F437,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A437=\"\",\"\",VLOOKUP(D437,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A437=\"\",\"\",IF(A437=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A437,-2)+15,Cenários!$A:$D,2,FALSE)>A437,+VLOOKUP(+EOMONTH(+A437,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A437,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A437=\"\",\"\",VLOOKUP(F437,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A437=\"\",\"\",IF(WORKDAY(+A437,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A437,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-29"},{"$f":"IF(A438=\"\",\"\",+IF(+A438=D438,+E438,((+G438/E438)^+((NETWORKDAYS(+D438,A438,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D438,F438,Feriados!$A$2:$A$1058)-1))*E438)))","v":4462.7674822148947},{"$f":"IF(A438=\"\",\"\",+IF(+A438=D438,+VLOOKUP(D438,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F438,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A438=\"\",\"\",+VLOOKUP(+EOMONTH(+F438,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A438=\"\",\"\",VLOOKUP(D438,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A438=\"\",\"\",IF(A438=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A438,-2)+15,Cenários!$A:$D,2,FALSE)>A438,+VLOOKUP(+EOMONTH(+A438,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A438,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A438=\"\",\"\",VLOOKUP(F438,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A438=\"\",\"\",IF(WORKDAY(+A438,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A438,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-30"},{"$f":"IF(A439=\"\",\"\",+IF(+A439=D439,+E439,((+G439/E439)^+((NETWORKDAYS(+D439,A439,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D439,F439,Feriados!$A$2:$A$1058)-1))*E439)))","v":4463.2616648802104},{"$f":"IF(A439=\"\",\"\",+IF(+A439=D439,+VLOOKUP(D439,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F439,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A439=\"\",\"\",+VLOOKUP(+EOMONTH(+F439,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A439=\"\",\"\",VLOOKUP(D439,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A439=\"\",\"\",IF(A439=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A439,-2)+15,Cenários!$A:$D,2,FALSE)>A439,+VLOOKUP(+EOMONTH(+A439,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A439,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A439=\"\",\"\",VLOOKUP(F439,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A439=\"\",\"\",IF(WORKDAY(+A439,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A439,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-07-31"},{"$f":"IF(A440=\"\",\"\",+IF(+A440=D440,+E440,((+G440/E440)^+((NETWORKDAYS(+D440,A440,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D440,F440,Feriados!$A$2:$A$1058)-1))*E440)))","v":4463.7559022686355},{"$f":"IF(A440=\"\",\"\",+IF(+A440=D440,+VLOOKUP(D440,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F440,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A440=\"\",\"\",+VLOOKUP(+EOMONTH(+F440,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A440=\"\",\"\",VLOOKUP(D440,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A440=\"\",\"\",IF(A440=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A440,-2)+15,Cenários!$A:$D,2,FALSE)>A440,+VLOOKUP(+EOMONTH(+A440,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A440,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A440=\"\",\"\",VLOOKUP(F440,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A440=\"\",\"\",IF(WORKDAY(+A440,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A440,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-01"},{"$f":"IF(A441=\"\",\"\",+IF(+A441=D441,+E441,((+G441/E441)^+((NETWORKDAYS(+D441,A441,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D441,F441,Feriados!$A$2:$A$1058)-1))*E441)))","v":4464.250194386228},{"$f":"IF(A441=\"\",\"\",+IF(+A441=D441,+VLOOKUP(D441,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F441,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A441=\"\",\"\",+VLOOKUP(+EOMONTH(+F441,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A441=\"\",\"\",VLOOKUP(D441,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A441=\"\",\"\",IF(A441=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A441,-2)+15,Cenários!$A:$D,2,FALSE)>A441,+VLOOKUP(+EOMONTH(+A441,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A441,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A441=\"\",\"\",VLOOKUP(F441,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A441=\"\",\"\",IF(WORKDAY(+A441,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A441,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-04"},{"$f":"IF(A442=\"\",\"\",+IF(+A442=D442,+E442,((+G442/E442)^+((NETWORKDAYS(+D442,A442,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D442,F442,Feriados!$A$2:$A$1058)-1))*E442)))","v":4464.7445412390498},{"$f":"IF(A442=\"\",\"\",+IF(+A442=D442,+VLOOKUP(D442,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F442,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A442=\"\",\"\",+VLOOKUP(+EOMONTH(+F442,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A442=\"\",\"\",VLOOKUP(D442,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A442=\"\",\"\",IF(A442=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A442,-2)+15,Cenários!$A:$D,2,FALSE)>A442,+VLOOKUP(+EOMONTH(+A442,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A442,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A442=\"\",\"\",VLOOKUP(F442,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A442=\"\",\"\",IF(WORKDAY(+A442,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A442,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-05"},{"$f":"IF(A443=\"\",\"\",+IF(+A443=D443,+E443,((+G443/E443)^+((NETWORKDAYS(+D443,A443,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D443,F443,Feriados!$A$2:$A$1058)-1))*E443)))","v":4465.2389428331589},{"$f":"IF(A443=\"\",\"\",+IF(+A443=D443,+VLOOKUP(D443,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F443,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A443=\"\",\"\",+VLOOKUP(+EOMONTH(+F443,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A443=\"\",\"\",VLOOKUP(D443,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A443=\"\",\"\",IF(A443=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A443,-2)+15,Cenários!$A:$D,2,FALSE)>A443,+VLOOKUP(+EOMONTH(+A443,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A443,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A443=\"\",\"\",VLOOKUP(F443,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A443=\"\",\"\",IF(WORKDAY(+A443,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A443,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-06"},{"$f":"IF(A444=\"\",\"\",+IF(+A444=D444,+E444,((+G444/E444)^+((NETWORKDAYS(+D444,A444,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D444,F444,Feriados!$A$2:$A$1058)-1))*E444)))","v":4465.7333991746191},{"$f":"IF(A444=\"\",\"\",+IF(+A444=D444,+VLOOKUP(D444,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F444,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A444=\"\",\"\",+VLOOKUP(+EOMONTH(+F444,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A444=\"\",\"\",VLOOKUP(D444,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A444=\"\",\"\",IF(A444=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A444,-2)+15,Cenários!$A:$D,2,FALSE)>A444,+VLOOKUP(+EOMONTH(+A444,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A444,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A444=\"\",\"\",VLOOKUP(F444,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A444=\"\",\"\",IF(WORKDAY(+A444,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A444,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-07"},{"$f":"IF(A445=\"\",\"\",+IF(+A445=D445,+E445,((+G445/E445)^+((NETWORKDAYS(+D445,A445,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D445,F445,Feriados!$A$2:$A$1058)-1))*E445)))","v":4466.2279102694938},{"$f":"IF(A445=\"\",\"\",+IF(+A445=D445,+VLOOKUP(D445,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F445,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A445=\"\",\"\",+VLOOKUP(+EOMONTH(+F445,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A445=\"\",\"\",VLOOKUP(D445,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A445=\"\",\"\",IF(A445=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A445,-2)+15,Cenários!$A:$D,2,FALSE)>A445,+VLOOKUP(+EOMONTH(+A445,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A445,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A445=\"\",\"\",VLOOKUP(F445,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A445=\"\",\"\",IF(WORKDAY(+A445,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A445,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-08"},{"$f":"IF(A446=\"\",\"\",+IF(+A446=D446,+E446,((+G446/E446)^+((NETWORKDAYS(+D446,A446,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D446,F446,Feriados!$A$2:$A$1058)-1))*E446)))","v":4466.7224761238449},{"$f":"IF(A446=\"\",\"\",+IF(+A446=D446,+VLOOKUP(D446,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F446,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A446=\"\",\"\",+VLOOKUP(+EOMONTH(+F446,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A446=\"\",\"\",VLOOKUP(D446,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A446=\"\",\"\",IF(A446=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A446,-2)+15,Cenários!$A:$D,2,FALSE)>A446,+VLOOKUP(+EOMONTH(+A446,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A446,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A446=\"\",\"\",VLOOKUP(F446,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A446=\"\",\"\",IF(WORKDAY(+A446,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A446,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-11"},{"$f":"IF(A447=\"\",\"\",+IF(+A447=D447,+E447,((+G447/E447)^+((NETWORKDAYS(+D447,A447,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D447,F447,Feriados!$A$2:$A$1058)-1))*E447)))","v":4467.2170967437351},{"$f":"IF(A447=\"\",\"\",+IF(+A447=D447,+VLOOKUP(D447,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F447,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A447=\"\",\"\",+VLOOKUP(+EOMONTH(+F447,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A447=\"\",\"\",VLOOKUP(D447,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A447=\"\",\"\",IF(A447=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A447,-2)+15,Cenários!$A:$D,2,FALSE)>A447,+VLOOKUP(+EOMONTH(+A447,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A447,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A447=\"\",\"\",VLOOKUP(F447,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A447=\"\",\"\",IF(WORKDAY(+A447,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A447,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-12"},{"$f":"IF(A448=\"\",\"\",+IF(+A448=D448,+E448,((+G448/E448)^+((NETWORKDAYS(+D448,A448,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D448,F448,Feriados!$A$2:$A$1058)-1))*E448)))","v":4467.7117721352306},{"$f":"IF(A448=\"\",\"\",+IF(+A448=D448,+VLOOKUP(D448,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F448,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A448=\"\",\"\",+VLOOKUP(+EOMONTH(+F448,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A448=\"\",\"\",VLOOKUP(D448,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A448=\"\",\"\",IF(A448=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A448,-2)+15,Cenários!$A:$D,2,FALSE)>A448,+VLOOKUP(+EOMONTH(+A448,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A448,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A448=\"\",\"\",VLOOKUP(F448,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A448=\"\",\"\",IF(WORKDAY(+A448,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A448,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-13"},{"$f":"IF(A449=\"\",\"\",+IF(+A449=D449,+E449,((+G449/E449)^+((NETWORKDAYS(+D449,A449,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D449,F449,Feriados!$A$2:$A$1058)-1))*E449)))","v":4468.2065023043961},{"$f":"IF(A449=\"\",\"\",+IF(+A449=D449,+VLOOKUP(D449,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F449,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A449=\"\",\"\",+VLOOKUP(+EOMONTH(+F449,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A449=\"\",\"\",VLOOKUP(D449,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A449=\"\",\"\",IF(A449=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A449,-2)+15,Cenários!$A:$D,2,FALSE)>A449,+VLOOKUP(+EOMONTH(+A449,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A449,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A449=\"\",\"\",VLOOKUP(F449,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A449=\"\",\"\",IF(WORKDAY(+A449,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A449,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-14"},{"$f":"IF(A450=\"\",\"\",+IF(+A450=D450,+E450,((+G450/E450)^+((NETWORKDAYS(+D450,A450,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D450,F450,Feriados!$A$2:$A$1058)-1))*E450)))","v":4468.7012872572977},{"$f":"IF(A450=\"\",\"\",+IF(+A450=D450,+VLOOKUP(D450,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F450,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A450=\"\",\"\",+VLOOKUP(+EOMONTH(+F450,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-07-15"},{"$f":"IF(A450=\"\",\"\",VLOOKUP(D450,Cenários!$B:$D,3,FALSE))","v":4457.8286639999997},{"$f":"IF(A450=\"\",\"\",IF(A450=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A450,-2)+15,Cenários!$A:$D,2,FALSE)>A450,+VLOOKUP(+EOMONTH(+A450,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A450,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-08-15"},{"$f":"IF(A450=\"\",\"\",VLOOKUP(F450,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002}]
[{"$f":"IF(A450=\"\",\"\",IF(WORKDAY(+A450,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A450,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-15"},{"$f":"IF(A451=\"\",\"\",+IF(+A451=D451,+E451,((+G451/E451)^+((NETWORKDAYS(+D451,A451,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D451,F451,Feriados!$A$2:$A$1058)-1))*E451)))","v":4469.1961270000002},{"$f":"IF(A451=\"\",\"\",+IF(+A451=D451,+VLOOKUP(D451,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F451,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A451=\"\",\"\",+VLOOKUP(+EOMONTH(+F451,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A451=\"\",\"\",VLOOKUP(D451,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A451=\"\",\"\",IF(A451=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A451,-2)+15,Cenários!$A:$D,2,FALSE)>A451,+VLOOKUP(+EOMONTH(+A451,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A451,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A451=\"\",\"\",VLOOKUP(F451,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A451=\"\",\"\",IF(WORKDAY(+A451,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A451,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-18"},{"$f":"IF(A452=\"\",\"\",+IF(+A452=D452,+E452,((+G452/E452)^+((NETWORKDAYS(+D452,A452,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D452,F452,Feriados!$A$2:$A$1058)-1))*E452)))","v":4469.6409011295564},{"$f":"IF(A452=\"\",\"\",+IF(+A452=D452,+VLOOKUP(D452,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F452,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A452=\"\",\"\",+VLOOKUP(+EOMONTH(+F452,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A452=\"\",\"\",VLOOKUP(D452,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A452=\"\",\"\",IF(A452=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A452,-2)+15,Cenários!$A:$D,2,FALSE)>A452,+VLOOKUP(+EOMONTH(+A452,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A452,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A452=\"\",\"\",VLOOKUP(F452,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A452=\"\",\"\",IF(WORKDAY(+A452,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A452,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-19"},{"$f":"IF(A453=\"\",\"\",+IF(+A453=D453,+E453,((+G453/E453)^+((NETWORKDAYS(+D453,A453,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D453,F453,Feriados!$A$2:$A$1058)-1))*E453)))","v":4470.0857195230064},{"$f":"IF(A453=\"\",\"\",+IF(+A453=D453,+VLOOKUP(D453,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F453,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A453=\"\",\"\",+VLOOKUP(+EOMONTH(+F453,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A453=\"\",\"\",VLOOKUP(D453,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A453=\"\",\"\",IF(A453=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A453,-2)+15,Cenários!$A:$D,2,FALSE)>A453,+VLOOKUP(+EOMONTH(+A453,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A453,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A453=\"\",\"\",VLOOKUP(F453,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A453=\"\",\"\",IF(WORKDAY(+A453,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A453,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-20"},{"$f":"IF(A454=\"\",\"\",+IF(+A454=D454,+E454,((+G454/E454)^+((NETWORKDAYS(+D454,A454,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D454,F454,Feriados!$A$2:$A$1058)-1))*E454)))","v":4470.5305821847569},{"$f":"IF(A454=\"\",\"\",+IF(+A454=D454,+VLOOKUP(D454,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F454,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A454=\"\",\"\",+VLOOKUP(+EOMONTH(+F454,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A454=\"\",\"\",VLOOKUP(D454,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A454=\"\",\"\",IF(A454=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A454,-2)+15,Cenários!$A:$D,2,FALSE)>A454,+VLOOKUP(+EOMONTH(+A454,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A454,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A454=\"\",\"\",VLOOKUP(F454,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A454=\"\",\"\",IF(WORKDAY(+A454,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A454,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-21"},{"$f":"IF(A455=\"\",\"\",+IF(+A455=D455,+E455,((+G455/E455)^+((NETWORKDAYS(+D455,A455,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D455,F455,Feriados!$A$2:$A$1058)-1))*E455)))","v":4470.9754891192124},{"$f":"IF(A455=\"\",\"\",+IF(+A455=D455,+VLOOKUP(D455,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F455,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A455=\"\",\"\",+VLOOKUP(+EOMONTH(+F455,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A455=\"\",\"\",VLOOKUP(D455,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A455=\"\",\"\",IF(A455=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A455,-2)+15,Cenários!$A:$D,2,FALSE)>A455,+VLOOKUP(+EOMONTH(+A455,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A455,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A455=\"\",\"\",VLOOKUP(F455,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A455=\"\",\"\",IF(WORKDAY(+A455,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A455,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-22"},{"$f":"IF(A456=\"\",\"\",+IF(+A456=D456,+E456,((+G456/E456)^+((NETWORKDAYS(+D456,A456,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D456,F456,Feriados!$A$2:$A$1058)-1))*E456)))","v":4471.4204403307785},{"$f":"IF(A456=\"\",\"\",+IF(+A456=D456,+VLOOKUP(D456,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F456,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A456=\"\",\"\",+VLOOKUP(+EOMONTH(+F456,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A456=\"\",\"\",VLOOKUP(D456,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A456=\"\",\"\",IF(A456=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A456,-2)+15,Cenários!$A:$D,2,FALSE)>A456,+VLOOKUP(+EOMONTH(+A456,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A456,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A456=\"\",\"\",VLOOKUP(F456,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A456=\"\",\"\",IF(WORKDAY(+A456,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A456,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-25"},{"$f":"IF(A457=\"\",\"\",+IF(+A457=D457,+E457,((+G457/E457)^+((NETWORKDAYS(+D457,A457,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D457,F457,Feriados!$A$2:$A$1058)-1))*E457)))","v":4471.8654358238637},{"$f":"IF(A457=\"\",\"\",+IF(+A457=D457,+VLOOKUP(D457,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F457,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A457=\"\",\"\",+VLOOKUP(+EOMONTH(+F457,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A457=\"\",\"\",VLOOKUP(D457,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A457=\"\",\"\",IF(A457=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A457,-2)+15,Cenários!$A:$D,2,FALSE)>A457,+VLOOKUP(+EOMONTH(+A457,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A457,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A457=\"\",\"\",VLOOKUP(F457,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A457=\"\",\"\",IF(WORKDAY(+A457,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A457,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-26"},{"$f":"IF(A458=\"\",\"\",+IF(+A458=D458,+E458,((+G458/E458)^+((NETWORKDAYS(+D458,A458,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D458,F458,Feriados!$A$2:$A$1058)-1))*E458)))","v":4472.3104756028733},{"$f":"IF(A458=\"\",\"\",+IF(+A458=D458,+VLOOKUP(D458,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F458,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A458=\"\",\"\",+VLOOKUP(+EOMONTH(+F458,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A458=\"\",\"\",VLOOKUP(D458,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A458=\"\",\"\",IF(A458=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A458,-2)+15,Cenários!$A:$D,2,FALSE)>A458,+VLOOKUP(+EOMONTH(+A458,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A458,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A458=\"\",\"\",VLOOKUP(F458,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A458=\"\",\"\",IF(WORKDAY(+A458,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A458,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-27"},{"$f":"IF(A459=\"\",\"\",+IF(+A459=D459,+E459,((+G459/E459)^+((NETWORKDAYS(+D459,A459,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D459,F459,Feriados!$A$2:$A$1058)-1))*E459)))","v":4472.7555596722141},{"$f":"IF(A459=\"\",\"\",+IF(+A459=D459,+VLOOKUP(D459,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F459,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A459=\"\",\"\",+VLOOKUP(+EOMONTH(+F459,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A459=\"\",\"\",VLOOKUP(D459,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A459=\"\",\"\",IF(A459=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A459,-2)+15,Cenários!$A:$D,2,FALSE)>A459,+VLOOKUP(+EOMONTH(+A459,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A459,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A459=\"\",\"\",VLOOKUP(F459,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A459=\"\",\"\",IF(WORKDAY(+A459,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A459,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-28"},{"$f":"IF(A460=\"\",\"\",+IF(+A460=D460,+E460,((+G460/E460)^+((NETWORKDAYS(+D460,A460,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D460,F460,Feriados!$A$2:$A$1058)-1))*E460)))","v":4473.2006880362951},{"$f":"IF(A460=\"\",\"\",+IF(+A460=D460,+VLOOKUP(D460,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F460,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A460=\"\",\"\",+VLOOKUP(+EOMONTH(+F460,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A460=\"\",\"\",VLOOKUP(D460,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A460=\"\",\"\",IF(A460=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A460,-2)+15,Cenários!$A:$D,2,FALSE)>A460,+VLOOKUP(+EOMONTH(+A460,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A460,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A460=\"\",\"\",VLOOKUP(F460,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A460=\"\",\"\",IF(WORKDAY(+A460,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A460,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-08-29"},{"$f":"IF(A461=\"\",\"\",+IF(+A461=D461,+E461,((+G461/E461)^+((NETWORKDAYS(+D461,A461,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D461,F461,Feriados!$A$2:$A$1058)-1))*E461)))","v":4473.6458606995238},{"$f":"IF(A461=\"\",\"\",+IF(+A461=D461,+VLOOKUP(D461,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F461,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A461=\"\",\"\",+VLOOKUP(+EOMONTH(+F461,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A461=\"\",\"\",VLOOKUP(D461,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A461=\"\",\"\",IF(A461=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A461,-2)+15,Cenários!$A:$D,2,FALSE)>A461,+VLOOKUP(+EOMONTH(+A461,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A461,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A461=\"\",\"\",VLOOKUP(F461,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A461=\"\",\"\",IF(WORKDAY(+A461,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A461,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-01"},{"$f":"IF(A462=\"\",\"\",+IF(+A462=D462,+E462,((+G462/E462)^+((NETWORKDAYS(+D462,A462,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D462,F462,Feriados!$A$2:$A$1058)-1))*E462)))","v":4474.0910776663095},{"$f":"IF(A462=\"\",\"\",+IF(+A462=D462,+VLOOKUP(D462,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F462,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A462=\"\",\"\",+VLOOKUP(+EOMONTH(+F462,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A462=\"\",\"\",VLOOKUP(D462,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A462=\"\",\"\",IF(A462=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A462,-2)+15,Cenários!$A:$D,2,FALSE)>A462,+VLOOKUP(+EOMONTH(+A462,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A462,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A462=\"\",\"\",VLOOKUP(F462,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A462=\"\",\"\",IF(WORKDAY(+A462,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A462,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-02"},{"$f":"IF(A463=\"\",\"\",+IF(+A463=D463,+E463,((+G463/E463)^+((NETWORKDAYS(+D463,A463,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D463,F463,Feriados!$A$2:$A$1058)-1))*E463)))","v":4474.5363389410613},{"$f":"IF(A463=\"\",\"\",+IF(+A463=D463,+VLOOKUP(D463,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F463,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A463=\"\",\"\",+VLOOKUP(+EOMONTH(+F463,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A463=\"\",\"\",VLOOKUP(D463,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A463=\"\",\"\",IF(A463=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A463,-2)+15,Cenários!$A:$D,2,FALSE)>A463,+VLOOKUP(+EOMONTH(+A463,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A463,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A463=\"\",\"\",VLOOKUP(F463,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A463=\"\",\"\",IF(WORKDAY(+A463,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A463,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-03"},{"$f":"IF(A464=\"\",\"\",+IF(+A464=D464,+E464,((+G464/E464)^+((NETWORKDAYS(+D464,A464,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D464,F464,Feriados!$A$2:$A$1058)-1))*E464)))","v":4474.9816445281876},{"$f":"IF(A464=\"\",\"\",+IF(+A464=D464,+VLOOKUP(D464,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F464,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A464=\"\",\"\",+VLOOKUP(+EOMONTH(+F464,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A464=\"\",\"\",VLOOKUP(D464,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A464=\"\",\"\",IF(A464=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A464,-2)+15,Cenários!$A:$D,2,FALSE)>A464,+VLOOKUP(+EOMONTH(+A464,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A464,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A464=\"\",\"\",VLOOKUP(F464,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A464=\"\",\"\",IF(WORKDAY(+A464,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A464,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-04"},{"$f":"IF(A465=\"\",\"\",+IF(+A465=D465,+E465,((+G465/E465)^+((NETWORKDAYS(+D465,A465,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D465,F465,Feriados!$A$2:$A$1058)-1))*E465)))","v":4475.4269944320995},{"$f":"IF(A465=\"\",\"\",+IF(+A465=D465,+VLOOKUP(D465,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F465,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A465=\"\",\"\",+VLOOKUP(+EOMONTH(+F465,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A465=\"\",\"\",VLOOKUP(D465,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A465=\"\",\"\",IF(A465=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A465,-2)+15,Cenários!$A:$D,2,FALSE)>A465,+VLOOKUP(+EOMONTH(+A465,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A465,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A465=\"\",\"\",VLOOKUP(F465,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A465=\"\",\"\",IF(WORKDAY(+A465,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A465,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-05"},{"$f":"IF(A466=\"\",\"\",+IF(+A466=D466,+E466,((+G466/E466)^+((NETWORKDAYS(+D466,A466,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D466,F466,Feriados!$A$2:$A$1058)-1))*E466)))","v":4475.8723886572079},{"$f":"IF(A466=\"\",\"\",+IF(+A466=D466,+VLOOKUP(D466,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F466,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A466=\"\",\"\",+VLOOKUP(+EOMONTH(+F466,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A466=\"\",\"\",VLOOKUP(D466,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A466=\"\",\"\",IF(A466=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A466,-2)+15,Cenários!$A:$D,2,FALSE)>A466,+VLOOKUP(+EOMONTH(+A466,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A466,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A466=\"\",\"\",VLOOKUP(F466,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A466=\"\",\"\",IF(WORKDAY(+A466,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A466,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-08"},{"$f":"IF(A467=\"\",\"\",+IF(+A467=D467,+E467,((+G467/E467)^+((NETWORKDAYS(+D467,A467,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D467,F467,Feriados!$A$2:$A$1058)-1))*E467)))","v":4476.3178272079213},{"$f":"IF(A467=\"\",\"\",+IF(+A467=D467,+VLOOKUP(D467,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F467,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A467=\"\",\"\",+VLOOKUP(+EOMONTH(+F467,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A467=\"\",\"\",VLOOKUP(D467,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A467=\"\",\"\",IF(A467=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A467,-2)+15,Cenários!$A:$D,2,FALSE)>A467,+VLOOKUP(+EOMONTH(+A467,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A467,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A467=\"\",\"\",VLOOKUP(F467,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A467=\"\",\"\",IF(WORKDAY(+A467,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A467,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-09"},{"$f":"IF(A468=\"\",\"\",+IF(+A468=D468,+E468,((+G468/E468)^+((NETWORKDAYS(+D468,A468,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D468,F468,Feriados!$A$2:$A$1058)-1))*E468)))","v":4476.7633100886542},{"$f":"IF(A468=\"\",\"\",+IF(+A468=D468,+VLOOKUP(D468,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F468,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A468=\"\",\"\",+VLOOKUP(+EOMONTH(+F468,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A468=\"\",\"\",VLOOKUP(D468,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A468=\"\",\"\",IF(A468=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A468,-2)+15,Cenários!$A:$D,2,FALSE)>A468,+VLOOKUP(+EOMONTH(+A468,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A468,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A468=\"\",\"\",VLOOKUP(F468,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A468=\"\",\"\",IF(WORKDAY(+A468,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A468,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-10"},{"$f":"IF(A469=\"\",\"\",+IF(+A469=D469,+E469,((+G469/E469)^+((NETWORKDAYS(+D469,A469,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D469,F469,Feriados!$A$2:$A$1058)-1))*E469)))","v":4477.208837303815},{"$f":"IF(A469=\"\",\"\",+IF(+A469=D469,+VLOOKUP(D469,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F469,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A469=\"\",\"\",+VLOOKUP(+EOMONTH(+F469,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A469=\"\",\"\",VLOOKUP(D469,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A469=\"\",\"\",IF(A469=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A469,-2)+15,Cenários!$A:$D,2,FALSE)>A469,+VLOOKUP(+EOMONTH(+A469,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A469,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A469=\"\",\"\",VLOOKUP(F469,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A469=\"\",\"\",IF(WORKDAY(+A469,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A469,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-11"},{"$f":"IF(A470=\"\",\"\",+IF(+A470=D470,+E470,((+G470/E470)^+((NETWORKDAYS(+D470,A470,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D470,F470,Feriados!$A$2:$A$1058)-1))*E470)))","v":4477.6544088578185},{"$f":"IF(A470=\"\",\"\",+IF(+A470=D470,+VLOOKUP(D470,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F470,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A470=\"\",\"\",+VLOOKUP(+EOMONTH(+F470,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A470=\"\",\"\",VLOOKUP(D470,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A470=\"\",\"\",IF(A470=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A470,-2)+15,Cenários!$A:$D,2,FALSE)>A470,+VLOOKUP(+EOMONTH(+A470,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A470,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A470=\"\",\"\",VLOOKUP(F470,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A470=\"\",\"\",IF(WORKDAY(+A470,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A470,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-12"},{"$f":"IF(A471=\"\",\"\",+IF(+A471=D471,+E471,((+G471/E471)^+((NETWORKDAYS(+D471,A471,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D471,F471,Feriados!$A$2:$A$1058)-1))*E471)))","v":4478.1000247550755},{"$f":"IF(A471=\"\",\"\",+IF(+A471=D471,+VLOOKUP(D471,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F471,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A471=\"\",\"\",+VLOOKUP(+EOMONTH(+F471,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-08-15"},{"$f":"IF(A471=\"\",\"\",VLOOKUP(D471,Cenários!$B:$D,3,FALSE))","v":4469.1961270000002},{"$f":"IF(A471=\"\",\"\",IF(A471=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A471,-2)+15,Cenários!$A:$D,2,FALSE)>A471,+VLOOKUP(+EOMONTH(+A471,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A471,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-09-15"},{"$f":"IF(A471=\"\",\"\",VLOOKUP(F471,Cenários!$B:$D,3,FALSE))","v":4478.545685}]
[{"$f":"IF(A471=\"\",\"\",IF(WORKDAY(+A471,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A471,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-15"},{"$f":"IF(A472=\"\",\"\",+IF(+A472=D472,+E472,((+G472/E472)^+((NETWORKDAYS(+D472,A472,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D472,F472,Feriados!$A$2:$A$1058)-1))*E472)))","v":4478.545685},{"$f":"IF(A472=\"\",\"\",+IF(+A472=D472,+VLOOKUP(D472,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F472,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A472=\"\",\"\",+VLOOKUP(+EOMONTH(+F472,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A472=\"\",\"\",VLOOKUP(D472,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A472=\"\",\"\",IF(A472=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A472,-2)+15,Cenários!$A:$D,2,FALSE)>A472,+VLOOKUP(+EOMONTH(+A472,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A472,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A472=\"\",\"\",VLOOKUP(F472,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A472=\"\",\"\",IF(WORKDAY(+A472,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A472,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-16"},{"$f":"IF(A473=\"\",\"\",+IF(+A473=D473,+E473,((+G473/E473)^+((NETWORKDAYS(+D473,A473,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D473,F473,Feriados!$A$2:$A$1058)-1))*E473)))","v":4478.9524373715567},{"$f":"IF(A473=\"\",\"\",+IF(+A473=D473,+VLOOKUP(D473,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F473,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A473=\"\",\"\",+VLOOKUP(+EOMONTH(+F473,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A473=\"\",\"\",VLOOKUP(D473,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A473=\"\",\"\",IF(A473=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A473,-2)+15,Cenários!$A:$D,2,FALSE)>A473,+VLOOKUP(+EOMONTH(+A473,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A473,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A473=\"\",\"\",VLOOKUP(F473,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A473=\"\",\"\",IF(WORKDAY(+A473,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A473,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-17"},{"$f":"IF(A474=\"\",\"\",+IF(+A474=D474,+E474,((+G474/E474)^+((NETWORKDAYS(+D474,A474,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D474,F474,Feriados!$A$2:$A$1058)-1))*E474)))","v":4479.3592266853511},{"$f":"IF(A474=\"\",\"\",+IF(+A474=D474,+VLOOKUP(D474,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F474,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A474=\"\",\"\",+VLOOKUP(+EOMONTH(+F474,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A474=\"\",\"\",VLOOKUP(D474,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A474=\"\",\"\",IF(A474=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A474,-2)+15,Cenários!$A:$D,2,FALSE)>A474,+VLOOKUP(+EOMONTH(+A474,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A474,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A474=\"\",\"\",VLOOKUP(F474,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A474=\"\",\"\",IF(WORKDAY(+A474,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A474,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-18"},{"$f":"IF(A475=\"\",\"\",+IF(+A475=D475,+E475,((+G475/E475)^+((NETWORKDAYS(+D475,A475,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D475,F475,Feriados!$A$2:$A$1058)-1))*E475)))","v":4479.7660529447357},{"$f":"IF(A475=\"\",\"\",+IF(+A475=D475,+VLOOKUP(D475,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F475,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A475=\"\",\"\",+VLOOKUP(+EOMONTH(+F475,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A475=\"\",\"\",VLOOKUP(D475,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A475=\"\",\"\",IF(A475=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A475,-2)+15,Cenários!$A:$D,2,FALSE)>A475,+VLOOKUP(+EOMONTH(+A475,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A475,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A475=\"\",\"\",VLOOKUP(F475,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A475=\"\",\"\",IF(WORKDAY(+A475,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A475,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-19"},{"$f":"IF(A476=\"\",\"\",+IF(+A476=D476,+E476,((+G476/E476)^+((NETWORKDAYS(+D476,A476,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D476,F476,Feriados!$A$2:$A$1058)-1))*E476)))","v":4480.1729161530675},{"$f":"IF(A476=\"\",\"\",+IF(+A476=D476,+VLOOKUP(D476,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F476,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A476=\"\",\"\",+VLOOKUP(+EOMONTH(+F476,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A476=\"\",\"\",VLOOKUP(D476,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A476=\"\",\"\",IF(A476=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A476,-2)+15,Cenários!$A:$D,2,FALSE)>A476,+VLOOKUP(+EOMONTH(+A476,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A476,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A476=\"\",\"\",VLOOKUP(F476,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A476=\"\",\"\",IF(WORKDAY(+A476,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A476,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-22"},{"$f":"IF(A477=\"\",\"\",+IF(+A477=D477,+E477,((+G477/E477)^+((NETWORKDAYS(+D477,A477,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D477,F477,Feriados!$A$2:$A$1058)-1))*E477)))","v":4480.5798163137006},{"$f":"IF(A477=\"\",\"\",+IF(+A477=D477,+VLOOKUP(D477,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F477,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A477=\"\",\"\",+VLOOKUP(+EOMONTH(+F477,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A477=\"\",\"\",VLOOKUP(D477,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A477=\"\",\"\",IF(A477=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A477,-2)+15,Cenários!$A:$D,2,FALSE)>A477,+VLOOKUP(+EOMONTH(+A477,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A477,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A477=\"\",\"\",VLOOKUP(F477,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A477=\"\",\"\",IF(WORKDAY(+A477,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A477,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-23"},{"$f":"IF(A478=\"\",\"\",+IF(+A478=D478,+E478,((+G478/E478)^+((NETWORKDAYS(+D478,A478,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D478,F478,Feriados!$A$2:$A$1058)-1))*E478)))","v":4480.9867534299929},{"$f":"IF(A478=\"\",\"\",+IF(+A478=D478,+VLOOKUP(D478,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F478,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A478=\"\",\"\",+VLOOKUP(+EOMONTH(+F478,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A478=\"\",\"\",VLOOKUP(D478,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A478=\"\",\"\",IF(A478=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A478,-2)+15,Cenários!$A:$D,2,FALSE)>A478,+VLOOKUP(+EOMONTH(+A478,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A478,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A478=\"\",\"\",VLOOKUP(F478,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A478=\"\",\"\",IF(WORKDAY(+A478,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A478,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-24"},{"$f":"IF(A479=\"\",\"\",+IF(+A479=D479,+E479,((+G479/E479)^+((NETWORKDAYS(+D479,A479,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D479,F479,Feriados!$A$2:$A$1058)-1))*E479)))","v":4481.3937275053013},{"$f":"IF(A479=\"\",\"\",+IF(+A479=D479,+VLOOKUP(D479,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F479,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A479=\"\",\"\",+VLOOKUP(+EOMONTH(+F479,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A479=\"\",\"\",VLOOKUP(D479,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A479=\"\",\"\",IF(A479=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A479,-2)+15,Cenários!$A:$D,2,FALSE)>A479,+VLOOKUP(+EOMONTH(+A479,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A479,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A479=\"\",\"\",VLOOKUP(F479,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A479=\"\",\"\",IF(WORKDAY(+A479,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A479,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-25"},{"$f":"IF(A480=\"\",\"\",+IF(+A480=D480,+E480,((+G480/E480)^+((NETWORKDAYS(+D480,A480,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D480,F480,Feriados!$A$2:$A$1058)-1))*E480)))","v":4481.8007385429801},{"$f":"IF(A480=\"\",\"\",+IF(+A480=D480,+VLOOKUP(D480,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F480,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A480=\"\",\"\",+VLOOKUP(+EOMONTH(+F480,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A480=\"\",\"\",VLOOKUP(D480,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A480=\"\",\"\",IF(A480=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A480,-2)+15,Cenários!$A:$D,2,FALSE)>A480,+VLOOKUP(+EOMONTH(+A480,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A480,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A480=\"\",\"\",VLOOKUP(F480,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A480=\"\",\"\",IF(WORKDAY(+A480,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A480,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-26"},{"$f":"IF(A481=\"\",\"\",+IF(+A481=D481,+E481,((+G481/E481)^+((NETWORKDAYS(+D481,A481,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D481,F481,Feriados!$A$2:$A$1058)-1))*E481)))","v":4482.2077865463889},{"$f":"IF(A481=\"\",\"\",+IF(+A481=D481,+VLOOKUP(D481,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F481,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A481=\"\",\"\",+VLOOKUP(+EOMONTH(+F481,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A481=\"\",\"\",VLOOKUP(D481,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A481=\"\",\"\",IF(A481=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A481,-2)+15,Cenários!$A:$D,2,FALSE)>A481,+VLOOKUP(+EOMONTH(+A481,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A481,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A481=\"\",\"\",VLOOKUP(F481,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A481=\"\",\"\",IF(WORKDAY(+A481,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A481,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-29"},{"$f":"IF(A482=\"\",\"\",+IF(+A482=D482,+E482,((+G482/E482)^+((NETWORKDAYS(+D482,A482,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D482,F482,Feriados!$A$2:$A$1058)-1))*E482)))","v":4482.614871518882},{"$f":"IF(A482=\"\",\"\",+IF(+A482=D482,+VLOOKUP(D482,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F482,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A482=\"\",\"\",+VLOOKUP(+EOMONTH(+F482,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A482=\"\",\"\",VLOOKUP(D482,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A482=\"\",\"\",IF(A482=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A482,-2)+15,Cenários!$A:$D,2,FALSE)>A482,+VLOOKUP(+EOMONTH(+A482,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A482,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A482=\"\",\"\",VLOOKUP(F482,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A482=\"\",\"\",IF(WORKDAY(+A482,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A482,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-09-30"},{"$f":"IF(A483=\"\",\"\",+IF(+A483=D483,+E483,((+G483/E483)^+((NETWORKDAYS(+D483,A483,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D483,F483,Feriados!$A$2:$A$1058)-1))*E483)))","v":4483.0219934638199},{"$f":"IF(A483=\"\",\"\",+IF(+A483=D483,+VLOOKUP(D483,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F483,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A483=\"\",\"\",+VLOOKUP(+EOMONTH(+F483,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A483=\"\",\"\",VLOOKUP(D483,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A483=\"\",\"\",IF(A483=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A483,-2)+15,Cenários!$A:$D,2,FALSE)>A483,+VLOOKUP(+EOMONTH(+A483,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A483,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A483=\"\",\"\",VLOOKUP(F483,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A483=\"\",\"\",IF(WORKDAY(+A483,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A483,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-01"},{"$f":"IF(A484=\"\",\"\",+IF(+A484=D484,+E484,((+G484/E484)^+((NETWORKDAYS(+D484,A484,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D484,F484,Feriados!$A$2:$A$1058)-1))*E484)))","v":4483.4291523845595},{"$f":"IF(A484=\"\",\"\",+IF(+A484=D484,+VLOOKUP(D484,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F484,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A484=\"\",\"\",+VLOOKUP(+EOMONTH(+F484,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A484=\"\",\"\",VLOOKUP(D484,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A484=\"\",\"\",IF(A484=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A484,-2)+15,Cenários!$A:$D,2,FALSE)>A484,+VLOOKUP(+EOMONTH(+A484,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A484,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A484=\"\",\"\",VLOOKUP(F484,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A484=\"\",\"\",IF(WORKDAY(+A484,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A484,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-02"},{"$f":"IF(A485=\"\",\"\",+IF(+A485=D485,+E485,((+G485/E485)^+((NETWORKDAYS(+D485,A485,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D485,F485,Feriados!$A$2:$A$1058)-1))*E485)))","v":4483.8363482844579},{"$f":"IF(A485=\"\",\"\",+IF(+A485=D485,+VLOOKUP(D485,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F485,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A485=\"\",\"\",+VLOOKUP(+EOMONTH(+F485,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A485=\"\",\"\",VLOOKUP(D485,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A485=\"\",\"\",IF(A485=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A485,-2)+15,Cenários!$A:$D,2,FALSE)>A485,+VLOOKUP(+EOMONTH(+A485,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A485,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A485=\"\",\"\",VLOOKUP(F485,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A485=\"\",\"\",IF(WORKDAY(+A485,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A485,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-03"},{"$f":"IF(A486=\"\",\"\",+IF(+A486=D486,+E486,((+G486/E486)^+((NETWORKDAYS(+D486,A486,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D486,F486,Feriados!$A$2:$A$1058)-1))*E486)))","v":4484.2435811668756},{"$f":"IF(A486=\"\",\"\",+IF(+A486=D486,+VLOOKUP(D486,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F486,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A486=\"\",\"\",+VLOOKUP(+EOMONTH(+F486,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A486=\"\",\"\",VLOOKUP(D486,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A486=\"\",\"\",IF(A486=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A486,-2)+15,Cenários!$A:$D,2,FALSE)>A486,+VLOOKUP(+EOMONTH(+A486,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A486,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A486=\"\",\"\",VLOOKUP(F486,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A486=\"\",\"\",IF(WORKDAY(+A486,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A486,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-06"},{"$f":"IF(A487=\"\",\"\",+IF(+A487=D487,+E487,((+G487/E487)^+((NETWORKDAYS(+D487,A487,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D487,F487,Feriados!$A$2:$A$1058)-1))*E487)))","v":4484.6508510351696},{"$f":"IF(A487=\"\",\"\",+IF(+A487=D487,+VLOOKUP(D487,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F487,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A487=\"\",\"\",+VLOOKUP(+EOMONTH(+F487,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A487=\"\",\"\",VLOOKUP(D487,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A487=\"\",\"\",IF(A487=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A487,-2)+15,Cenários!$A:$D,2,FALSE)>A487,+VLOOKUP(+EOMONTH(+A487,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A487,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A487=\"\",\"\",VLOOKUP(F487,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A487=\"\",\"\",IF(WORKDAY(+A487,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A487,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-07"},{"$f":"IF(A488=\"\",\"\",+IF(+A488=D488,+E488,((+G488/E488)^+((NETWORKDAYS(+D488,A488,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D488,F488,Feriados!$A$2:$A$1058)-1))*E488)))","v":4485.0581578927004},{"$f":"IF(A488=\"\",\"\",+IF(+A488=D488,+VLOOKUP(D488,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F488,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A488=\"\",\"\",+VLOOKUP(+EOMONTH(+F488,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A488=\"\",\"\",VLOOKUP(D488,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A488=\"\",\"\",IF(A488=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A488,-2)+15,Cenários!$A:$D,2,FALSE)>A488,+VLOOKUP(+EOMONTH(+A488,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A488,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A488=\"\",\"\",VLOOKUP(F488,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A488=\"\",\"\",IF(WORKDAY(+A488,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A488,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-08"},{"$f":"IF(A489=\"\",\"\",+IF(+A489=D489,+E489,((+G489/E489)^+((NETWORKDAYS(+D489,A489,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D489,F489,Feriados!$A$2:$A$1058)-1))*E489)))","v":4485.4655017428277},{"$f":"IF(A489=\"\",\"\",+IF(+A489=D489,+VLOOKUP(D489,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F489,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A489=\"\",\"\",+VLOOKUP(+EOMONTH(+F489,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A489=\"\",\"\",VLOOKUP(D489,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A489=\"\",\"\",IF(A489=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A489,-2)+15,Cenários!$A:$D,2,FALSE)>A489,+VLOOKUP(+EOMONTH(+A489,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A489,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A489=\"\",\"\",VLOOKUP(F489,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A489=\"\",\"\",IF(WORKDAY(+A489,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A489,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-09"},{"$f":"IF(A490=\"\",\"\",+IF(+A490=D490,+E490,((+G490/E490)^+((NETWORKDAYS(+D490,A490,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D490,F490,Feriados!$A$2:$A$1058)-1))*E490)))","v":4485.8728825889093},{"$f":"IF(A490=\"\",\"\",+IF(+A490=D490,+VLOOKUP(D490,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F490,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A490=\"\",\"\",+VLOOKUP(+EOMONTH(+F490,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A490=\"\",\"\",VLOOKUP(D490,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A490=\"\",\"\",IF(A490=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A490,-2)+15,Cenários!$A:$D,2,FALSE)>A490,+VLOOKUP(+EOMONTH(+A490,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A490,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A490=\"\",\"\",VLOOKUP(F490,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A490=\"\",\"\",IF(WORKDAY(+A490,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A490,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-10"},{"$f":"IF(A491=\"\",\"\",+IF(+A491=D491,+E491,((+G491/E491)^+((NETWORKDAYS(+D491,A491,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D491,F491,Feriados!$A$2:$A$1058)-1))*E491)))","v":4486.2803004343077},{"$f":"IF(A491=\"\",\"\",+IF(+A491=D491,+VLOOKUP(D491,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F491,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A491=\"\",\"\",+VLOOKUP(+EOMONTH(+F491,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A491=\"\",\"\",VLOOKUP(D491,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A491=\"\",\"\",IF(A491=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A491,-2)+15,Cenários!$A:$D,2,FALSE)>A491,+VLOOKUP(+EOMONTH(+A491,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A491,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A491=\"\",\"\",VLOOKUP(F491,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A491=\"\",\"\",IF(WORKDAY(+A491,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A491,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-13"},{"$f":"IF(A492=\"\",\"\",+IF(+A492=D492,+E492,((+G492/E492)^+((NETWORKDAYS(+D492,A492,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D492,F492,Feriados!$A$2:$A$1058)-1))*E492)))","v":4486.6877552823817},{"$f":"IF(A492=\"\",\"\",+IF(+A492=D492,+VLOOKUP(D492,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F492,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A492=\"\",\"\",+VLOOKUP(+EOMONTH(+F492,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A492=\"\",\"\",VLOOKUP(D492,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A492=\"\",\"\",IF(A492=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A492,-2)+15,Cenários!$A:$D,2,FALSE)>A492,+VLOOKUP(+EOMONTH(+A492,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A492,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A492=\"\",\"\",VLOOKUP(F492,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A492=\"\",\"\",IF(WORKDAY(+A492,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A492,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-14"},{"$f":"IF(A493=\"\",\"\",+IF(+A493=D493,+E493,((+G493/E493)^+((NETWORKDAYS(+D493,A493,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D493,F493,Feriados!$A$2:$A$1058)-1))*E493)))","v":4487.0952471364917},{"$f":"IF(A493=\"\",\"\",+IF(+A493=D493,+VLOOKUP(D493,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F493,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A493=\"\",\"\",+VLOOKUP(+EOMONTH(+F493,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-09-15"},{"$f":"IF(A493=\"\",\"\",VLOOKUP(D493,Cenários!$B:$D,3,FALSE))","v":4478.545685},{"$f":"IF(A493=\"\",\"\",IF(A493=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A493,-2)+15,Cenários!$A:$D,2,FALSE)>A493,+VLOOKUP(+EOMONTH(+A493,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A493,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-10-15"},{"$f":"IF(A493=\"\",\"\",VLOOKUP(F493,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003}]
[{"$f":"IF(A493=\"\",\"\",IF(WORKDAY(+A493,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A493,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-15"},{"$f":"IF(A494=\"\",\"\",+IF(+A494=D494,+E494,((+G494/E494)^+((NETWORKDAYS(+D494,A494,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D494,F494,Feriados!$A$2:$A$1058)-1))*E494)))","v":4487.5027760000003},{"$f":"IF(A494=\"\",\"\",+IF(+A494=D494,+VLOOKUP(D494,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F494,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A494=\"\",\"\",+VLOOKUP(+EOMONTH(+F494,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A494=\"\",\"\",VLOOKUP(D494,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A494=\"\",\"\",IF(A494=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A494,-2)+15,Cenários!$A:$D,2,FALSE)>A494,+VLOOKUP(+EOMONTH(+A494,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A494,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A494=\"\",\"\",VLOOKUP(F494,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A494=\"\",\"\",IF(WORKDAY(+A494,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A494,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-16"},{"$f":"IF(A495=\"\",\"\",+IF(+A495=D495,+E495,((+G495/E495)^+((NETWORKDAYS(+D495,A495,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D495,F495,Feriados!$A$2:$A$1058)-1))*E495)))","v":4487.8341916242762},{"$f":"IF(A495=\"\",\"\",+IF(+A495=D495,+VLOOKUP(D495,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F495,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A495=\"\",\"\",+VLOOKUP(+EOMONTH(+F495,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A495=\"\",\"\",VLOOKUP(D495,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A495=\"\",\"\",IF(A495=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A495,-2)+15,Cenários!$A:$D,2,FALSE)>A495,+VLOOKUP(+EOMONTH(+A495,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A495,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A495=\"\",\"\",VLOOKUP(F495,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A495=\"\",\"\",IF(WORKDAY(+A495,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A495,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-17"},{"$f":"IF(A496=\"\",\"\",+IF(+A496=D496,+E496,((+G496/E496)^+((NETWORKDAYS(+D496,A496,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D496,F496,Feriados!$A$2:$A$1058)-1))*E496)))","v":4488.1656317245952},{"$f":"IF(A496=\"\",\"\",+IF(+A496=D496,+VLOOKUP(D496,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F496,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A496=\"\",\"\",+VLOOKUP(+EOMONTH(+F496,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A496=\"\",\"\",VLOOKUP(D496,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A496=\"\",\"\",IF(A496=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A496,-2)+15,Cenários!$A:$D,2,FALSE)>A496,+VLOOKUP(+EOMONTH(+A496,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A496,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A496=\"\",\"\",VLOOKUP(F496,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A496=\"\",\"\",IF(WORKDAY(+A496,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A496,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-20"},{"$f":"IF(A497=\"\",\"\",+IF(+A497=D497,+E497,((+G497/E497)^+((NETWORKDAYS(+D497,A497,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D497,F497,Feriados!$A$2:$A$1058)-1))*E497)))","v":4488.4970963027672},{"$f":"IF(A497=\"\",\"\",+IF(+A497=D497,+VLOOKUP(D497,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F497,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A497=\"\",\"\",+VLOOKUP(+EOMONTH(+F497,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A497=\"\",\"\",VLOOKUP(D497,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A497=\"\",\"\",IF(A497=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A497,-2)+15,Cenários!$A:$D,2,FALSE)>A497,+VLOOKUP(+EOMONTH(+A497,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A497,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A497=\"\",\"\",VLOOKUP(F497,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A497=\"\",\"\",IF(WORKDAY(+A497,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A497,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-21"},{"$f":"IF(A498=\"\",\"\",+IF(+A498=D498,+E498,((+G498/E498)^+((NETWORKDAYS(+D498,A498,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D498,F498,Feriados!$A$2:$A$1058)-1))*E498)))","v":4488.8285853605976},{"$f":"IF(A498=\"\",\"\",+IF(+A498=D498,+VLOOKUP(D498,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F498,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A498=\"\",\"\",+VLOOKUP(+EOMONTH(+F498,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A498=\"\",\"\",VLOOKUP(D498,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A498=\"\",\"\",IF(A498=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A498,-2)+15,Cenários!$A:$D,2,FALSE)>A498,+VLOOKUP(+EOMONTH(+A498,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A498,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A498=\"\",\"\",VLOOKUP(F498,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A498=\"\",\"\",IF(WORKDAY(+A498,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A498,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-22"},{"$f":"IF(A499=\"\",\"\",+IF(+A499=D499,+E499,((+G499/E499)^+((NETWORKDAYS(+D499,A499,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D499,F499,Feriados!$A$2:$A$1058)-1))*E499)))","v":4489.1600988998962},{"$f":"IF(A499=\"\",\"\",+IF(+A499=D499,+VLOOKUP(D499,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F499,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A499=\"\",\"\",+VLOOKUP(+EOMONTH(+F499,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A499=\"\",\"\",VLOOKUP(D499,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A499=\"\",\"\",IF(A499=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A499,-2)+15,Cenários!$A:$D,2,FALSE)>A499,+VLOOKUP(+EOMONTH(+A499,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A499,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A499=\"\",\"\",VLOOKUP(F499,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A499=\"\",\"\",IF(WORKDAY(+A499,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A499,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-23"},{"$f":"IF(A500=\"\",\"\",+IF(+A500=D500,+E500,((+G500/E500)^+((NETWORKDAYS(+D500,A500,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D500,F500,Feriados!$A$2:$A$1058)-1))*E500)))","v":4489.4916369224702},{"$f":"IF(A500=\"\",\"\",+IF(+A500=D500,+VLOOKUP(D500,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F500,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A500=\"\",\"\",+VLOOKUP(+EOMONTH(+F500,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A500=\"\",\"\",VLOOKUP(D500,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A500=\"\",\"\",IF(A500=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A500,-2)+15,Cenários!$A:$D,2,FALSE)>A500,+VLOOKUP(+EOMONTH(+A500,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A500,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A500=\"\",\"\",VLOOKUP(F500,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A500=\"\",\"\",IF(WORKDAY(+A500,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A500,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-24"},{"$f":"IF(A501=\"\",\"\",+IF(+A501=D501,+E501,((+G501/E501)^+((NETWORKDAYS(+D501,A501,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D501,F501,Feriados!$A$2:$A$1058)-1))*E501)))","v":4489.8231994301277},{"$f":"IF(A501=\"\",\"\",+IF(+A501=D501,+VLOOKUP(D501,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F501,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A501=\"\",\"\",+VLOOKUP(+EOMONTH(+F501,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A501=\"\",\"\",VLOOKUP(D501,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A501=\"\",\"\",IF(A501=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A501,-2)+15,Cenários!$A:$D,2,FALSE)>A501,+VLOOKUP(+EOMONTH(+A501,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A501,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A501=\"\",\"\",VLOOKUP(F501,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A501=\"\",\"\",IF(WORKDAY(+A501,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A501,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-27"},{"$f":"IF(A502=\"\",\"\",+IF(+A502=D502,+E502,((+G502/E502)^+((NETWORKDAYS(+D502,A502,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D502,F502,Feriados!$A$2:$A$1058)-1))*E502)))","v":4490.1547864246777},{"$f":"IF(A502=\"\",\"\",+IF(+A502=D502,+VLOOKUP(D502,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F502,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A502=\"\",\"\",+VLOOKUP(+EOMONTH(+F502,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A502=\"\",\"\",VLOOKUP(D502,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A502=\"\",\"\",IF(A502=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A502,-2)+15,Cenários!$A:$D,2,FALSE)>A502,+VLOOKUP(+EOMONTH(+A502,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A502,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A502=\"\",\"\",VLOOKUP(F502,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A502=\"\",\"\",IF(WORKDAY(+A502,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A502,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-28"},{"$f":"IF(A503=\"\",\"\",+IF(+A503=D503,+E503,((+G503/E503)^+((NETWORKDAYS(+D503,A503,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D503,F503,Feriados!$A$2:$A$1058)-1))*E503)))","v":4490.4863979079273},{"$f":"IF(A503=\"\",\"\",+IF(+A503=D503,+VLOOKUP(D503,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F503,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A503=\"\",\"\",+VLOOKUP(+EOMONTH(+F503,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A503=\"\",\"\",VLOOKUP(D503,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A503=\"\",\"\",IF(A503=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A503,-2)+15,Cenários!$A:$D,2,FALSE)>A503,+VLOOKUP(+EOMONTH(+A503,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A503,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A503=\"\",\"\",VLOOKUP(F503,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A503=\"\",\"\",IF(WORKDAY(+A503,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A503,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-29"},{"$f":"IF(A504=\"\",\"\",+IF(+A504=D504,+E504,((+G504/E504)^+((NETWORKDAYS(+D504,A504,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D504,F504,Feriados!$A$2:$A$1058)-1))*E504)))","v":4490.8180338816865},{"$f":"IF(A504=\"\",\"\",+IF(+A504=D504,+VLOOKUP(D504,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F504,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A504=\"\",\"\",+VLOOKUP(+EOMONTH(+F504,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A504=\"\",\"\",VLOOKUP(D504,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A504=\"\",\"\",IF(A504=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A504,-2)+15,Cenários!$A:$D,2,FALSE)>A504,+VLOOKUP(+EOMONTH(+A504,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A504,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A504=\"\",\"\",VLOOKUP(F504,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A504=\"\",\"\",IF(WORKDAY(+A504,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A504,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-30"},{"$f":"IF(A505=\"\",\"\",+IF(+A505=D505,+E505,((+G505/E505)^+((NETWORKDAYS(+D505,A505,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D505,F505,Feriados!$A$2:$A$1058)-1))*E505)))","v":4491.1496943477623},{"$f":"IF(A505=\"\",\"\",+IF(+A505=D505,+VLOOKUP(D505,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F505,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A505=\"\",\"\",+VLOOKUP(+EOMONTH(+F505,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A505=\"\",\"\",VLOOKUP(D505,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A505=\"\",\"\",IF(A505=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A505,-2)+15,Cenários!$A:$D,2,FALSE)>A505,+VLOOKUP(+EOMONTH(+A505,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A505,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A505=\"\",\"\",VLOOKUP(F505,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A505=\"\",\"\",IF(WORKDAY(+A505,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A505,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-10-31"},{"$f":"IF(A506=\"\",\"\",+IF(+A506=D506,+E506,((+G506/E506)^+((NETWORKDAYS(+D506,A506,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D506,F506,Feriados!$A$2:$A$1058)-1))*E506)))","v":4491.4813793079647},{"$f":"IF(A506=\"\",\"\",+IF(+A506=D506,+VLOOKUP(D506,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F506,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A506=\"\",\"\",+VLOOKUP(+EOMONTH(+F506,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A506=\"\",\"\",VLOOKUP(D506,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A506=\"\",\"\",IF(A506=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A506,-2)+15,Cenários!$A:$D,2,FALSE)>A506,+VLOOKUP(+EOMONTH(+A506,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A506,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A506=\"\",\"\",VLOOKUP(F506,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A506=\"\",\"\",IF(WORKDAY(+A506,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A506,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-03"},{"$f":"IF(A507=\"\",\"\",+IF(+A507=D507,+E507,((+G507/E507)^+((NETWORKDAYS(+D507,A507,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D507,F507,Feriados!$A$2:$A$1058)-1))*E507)))","v":4491.8130887641028},{"$f":"IF(A507=\"\",\"\",+IF(+A507=D507,+VLOOKUP(D507,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F507,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A507=\"\",\"\",+VLOOKUP(+EOMONTH(+F507,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A507=\"\",\"\",VLOOKUP(D507,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A507=\"\",\"\",IF(A507=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A507,-2)+15,Cenários!$A:$D,2,FALSE)>A507,+VLOOKUP(+EOMONTH(+A507,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A507,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A507=\"\",\"\",VLOOKUP(F507,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A507=\"\",\"\",IF(WORKDAY(+A507,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A507,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-04"},{"$f":"IF(A508=\"\",\"\",+IF(+A508=D508,+E508,((+G508/E508)^+((NETWORKDAYS(+D508,A508,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D508,F508,Feriados!$A$2:$A$1058)-1))*E508)))","v":4492.1448227179853},{"$f":"IF(A508=\"\",\"\",+IF(+A508=D508,+VLOOKUP(D508,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F508,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A508=\"\",\"\",+VLOOKUP(+EOMONTH(+F508,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A508=\"\",\"\",VLOOKUP(D508,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A508=\"\",\"\",IF(A508=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A508,-2)+15,Cenários!$A:$D,2,FALSE)>A508,+VLOOKUP(+EOMONTH(+A508,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A508,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A508=\"\",\"\",VLOOKUP(F508,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A508=\"\",\"\",IF(WORKDAY(+A508,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A508,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-05"},{"$f":"IF(A509=\"\",\"\",+IF(+A509=D509,+E509,((+G509/E509)^+((NETWORKDAYS(+D509,A509,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D509,F509,Feriados!$A$2:$A$1058)-1))*E509)))","v":4492.4765811714224},{"$f":"IF(A509=\"\",\"\",+IF(+A509=D509,+VLOOKUP(D509,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F509,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A509=\"\",\"\",+VLOOKUP(+EOMONTH(+F509,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A509=\"\",\"\",VLOOKUP(D509,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A509=\"\",\"\",IF(A509=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A509,-2)+15,Cenários!$A:$D,2,FALSE)>A509,+VLOOKUP(+EOMONTH(+A509,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A509,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A509=\"\",\"\",VLOOKUP(F509,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A509=\"\",\"\",IF(WORKDAY(+A509,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A509,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-06"},{"$f":"IF(A510=\"\",\"\",+IF(+A510=D510,+E510,((+G510/E510)^+((NETWORKDAYS(+D510,A510,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D510,F510,Feriados!$A$2:$A$1058)-1))*E510)))","v":4492.8083641262219},{"$f":"IF(A510=\"\",\"\",+IF(+A510=D510,+VLOOKUP(D510,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F510,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A510=\"\",\"\",+VLOOKUP(+EOMONTH(+F510,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A510=\"\",\"\",VLOOKUP(D510,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A510=\"\",\"\",IF(A510=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A510,-2)+15,Cenários!$A:$D,2,FALSE)>A510,+VLOOKUP(+EOMONTH(+A510,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A510,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A510=\"\",\"\",VLOOKUP(F510,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A510=\"\",\"\",IF(WORKDAY(+A510,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A510,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-07"},{"$f":"IF(A511=\"\",\"\",+IF(+A511=D511,+E511,((+G511/E511)^+((NETWORKDAYS(+D511,A511,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D511,F511,Feriados!$A$2:$A$1058)-1))*E511)))","v":4493.1401715841939},{"$f":"IF(A511=\"\",\"\",+IF(+A511=D511,+VLOOKUP(D511,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F511,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A511=\"\",\"\",+VLOOKUP(+EOMONTH(+F511,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A511=\"\",\"\",VLOOKUP(D511,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A511=\"\",\"\",IF(A511=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A511,-2)+15,Cenários!$A:$D,2,FALSE)>A511,+VLOOKUP(+EOMONTH(+A511,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A511,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A511=\"\",\"\",VLOOKUP(F511,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A511=\"\",\"\",IF(WORKDAY(+A511,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A511,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-10"},{"$f":"IF(A512=\"\",\"\",+IF(+A512=D512,+E512,((+G512/E512)^+((NETWORKDAYS(+D512,A512,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D512,F512,Feriados!$A$2:$A$1058)-1))*E512)))","v":4493.4720035471482},{"$f":"IF(A512=\"\",\"\",+IF(+A512=D512,+VLOOKUP(D512,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F512,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A512=\"\",\"\",+VLOOKUP(+EOMONTH(+F512,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A512=\"\",\"\",VLOOKUP(D512,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A512=\"\",\"\",IF(A512=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A512,-2)+15,Cenários!$A:$D,2,FALSE)>A512,+VLOOKUP(+EOMONTH(+A512,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A512,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A512=\"\",\"\",VLOOKUP(F512,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A512=\"\",\"\",IF(WORKDAY(+A512,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A512,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-11"},{"$f":"IF(A513=\"\",\"\",+IF(+A513=D513,+E513,((+G513/E513)^+((NETWORKDAYS(+D513,A513,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D513,F513,Feriados!$A$2:$A$1058)-1))*E513)))","v":4493.8038600168948},{"$f":"IF(A513=\"\",\"\",+IF(+A513=D513,+VLOOKUP(D513,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F513,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A513=\"\",\"\",+VLOOKUP(+EOMONTH(+F513,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A513=\"\",\"\",VLOOKUP(D513,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A513=\"\",\"\",IF(A513=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A513,-2)+15,Cenários!$A:$D,2,FALSE)>A513,+VLOOKUP(+EOMONTH(+A513,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A513,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A513=\"\",\"\",VLOOKUP(F513,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A513=\"\",\"\",IF(WORKDAY(+A513,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A513,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-12"},{"$f":"IF(A514=\"\",\"\",+IF(+A514=D514,+E514,((+G514/E514)^+((NETWORKDAYS(+D514,A514,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D514,F514,Feriados!$A$2:$A$1058)-1))*E514)))","v":4494.1357409952425},{"$f":"IF(A514=\"\",\"\",+IF(+A514=D514,+VLOOKUP(D514,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F514,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A514=\"\",\"\",+VLOOKUP(+EOMONTH(+F514,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A514=\"\",\"\",VLOOKUP(D514,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A514=\"\",\"\",IF(A514=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A514,-2)+15,Cenários!$A:$D,2,FALSE)>A514,+VLOOKUP(+EOMONTH(+A514,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A514,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A514=\"\",\"\",VLOOKUP(F514,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A514=\"\",\"\",IF(WORKDAY(+A514,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A514,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-13"},{"$f":"IF(A515=\"\",\"\",+IF(+A515=D515,+E515,((+G515/E515)^+((NETWORKDAYS(+D515,A515,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D515,F515,Feriados!$A$2:$A$1058)-1))*E515)))","v":4494.467646484004},{"$f":"IF(A515=\"\",\"\",+IF(+A515=D515,+VLOOKUP(D515,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F515,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A515=\"\",\"\",+VLOOKUP(+EOMONTH(+F515,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A515=\"\",\"\",VLOOKUP(D515,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A515=\"\",\"\",IF(A515=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A515,-2)+15,Cenários!$A:$D,2,FALSE)>A515,+VLOOKUP(+EOMONTH(+A515,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A515,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A515=\"\",\"\",VLOOKUP(F515,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A515=\"\",\"\",IF(WORKDAY(+A515,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A515,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-14"},{"$f":"IF(A516=\"\",\"\",+IF(+A516=D516,+E516,((+G516/E516)^+((NETWORKDAYS(+D516,A516,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D516,F516,Feriados!$A$2:$A$1058)-1))*E516)))","v":4494.7995764849857},{"$f":"IF(A516=\"\",\"\",+IF(+A516=D516,+VLOOKUP(D516,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F516,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A516=\"\",\"\",+VLOOKUP(+EOMONTH(+F516,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-10-15"},{"$f":"IF(A516=\"\",\"\",VLOOKUP(D516,Cenários!$B:$D,3,FALSE))","v":4487.5027760000003},{"$f":"IF(A516=\"\",\"\",IF(A516=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A516,-2)+15,Cenários!$A:$D,2,FALSE)>A516,+VLOOKUP(+EOMONTH(+A516,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A516,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-11-17"},{"$f":"IF(A516=\"\",\"\",VLOOKUP(F516,Cenários!$B:$D,3,FALSE))","v":4495.131531}]
[{"$f":"IF(A516=\"\",\"\",IF(WORKDAY(+A516,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A516,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-17"},{"$f":"IF(A517=\"\",\"\",+IF(+A517=D517,+E517,((+G517/E517)^+((NETWORKDAYS(+D517,A517,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D517,F517,Feriados!$A$2:$A$1058)-1))*E517)))","v":4495.131531},{"$f":"IF(A517=\"\",\"\",+IF(+A517=D517,+VLOOKUP(D517,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F517,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A517=\"\",\"\",+VLOOKUP(+EOMONTH(+F517,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A517=\"\",\"\",VLOOKUP(D517,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A517=\"\",\"\",IF(A517=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A517,-2)+15,Cenários!$A:$D,2,FALSE)>A517,+VLOOKUP(+EOMONTH(+A517,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A517,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A517=\"\",\"\",VLOOKUP(F517,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A517=\"\",\"\",IF(WORKDAY(+A517,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A517,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-18"},{"$f":"IF(A518=\"\",\"\",+IF(+A518=D518,+E518,((+G518/E518)^+((NETWORKDAYS(+D518,A518,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D518,F518,Feriados!$A$2:$A$1058)-1))*E518)))","v":4495.6479072357424},{"$f":"IF(A518=\"\",\"\",+IF(+A518=D518,+VLOOKUP(D518,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F518,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A518=\"\",\"\",+VLOOKUP(+EOMONTH(+F518,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A518=\"\",\"\",VLOOKUP(D518,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A518=\"\",\"\",IF(A518=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A518,-2)+15,Cenários!$A:$D,2,FALSE)>A518,+VLOOKUP(+EOMONTH(+A518,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A518,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A518=\"\",\"\",VLOOKUP(F518,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A518=\"\",\"\",IF(WORKDAY(+A518,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A518,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-19"},{"$f":"IF(A519=\"\",\"\",+IF(+A519=D519,+E519,((+G519/E519)^+((NETWORKDAYS(+D519,A519,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D519,F519,Feriados!$A$2:$A$1058)-1))*E519)))","v":4496.1643427899753},{"$f":"IF(A519=\"\",\"\",+IF(+A519=D519,+VLOOKUP(D519,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F519,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A519=\"\",\"\",+VLOOKUP(+EOMONTH(+F519,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A519=\"\",\"\",VLOOKUP(D519,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A519=\"\",\"\",IF(A519=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A519,-2)+15,Cenários!$A:$D,2,FALSE)>A519,+VLOOKUP(+EOMONTH(+A519,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A519,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A519=\"\",\"\",VLOOKUP(F519,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A519=\"\",\"\",IF(WORKDAY(+A519,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A519,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-20"},{"$f":"IF(A520=\"\",\"\",+IF(+A520=D520,+E520,((+G520/E520)^+((NETWORKDAYS(+D520,A520,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D520,F520,Feriados!$A$2:$A$1058)-1))*E520)))","v":4496.6808376695126},{"$f":"IF(A520=\"\",\"\",+IF(+A520=D520,+VLOOKUP(D520,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F520,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A520=\"\",\"\",+VLOOKUP(+EOMONTH(+F520,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A520=\"\",\"\",VLOOKUP(D520,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A520=\"\",\"\",IF(A520=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A520,-2)+15,Cenários!$A:$D,2,FALSE)>A520,+VLOOKUP(+EOMONTH(+A520,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A520,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A520=\"\",\"\",VLOOKUP(F520,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A520=\"\",\"\",IF(WORKDAY(+A520,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A520,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-21"},{"$f":"IF(A521=\"\",\"\",+IF(+A521=D521,+E521,((+G521/E521)^+((NETWORKDAYS(+D521,A521,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D521,F521,Feriados!$A$2:$A$1058)-1))*E521)))","v":4497.1973918811691},{"$f":"IF(A521=\"\",\"\",+IF(+A521=D521,+VLOOKUP(D521,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F521,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A521=\"\",\"\",+VLOOKUP(+EOMONTH(+F521,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A521=\"\",\"\",VLOOKUP(D521,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A521=\"\",\"\",IF(A521=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A521,-2)+15,Cenários!$A:$D,2,FALSE)>A521,+VLOOKUP(+EOMONTH(+A521,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A521,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A521=\"\",\"\",VLOOKUP(F521,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A521=\"\",\"\",IF(WORKDAY(+A521,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A521,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-24"},{"$f":"IF(A522=\"\",\"\",+IF(+A522=D522,+E522,((+G522/E522)^+((NETWORKDAYS(+D522,A522,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D522,F522,Feriados!$A$2:$A$1058)-1))*E522)))","v":4497.7140054317615},{"$f":"IF(A522=\"\",\"\",+IF(+A522=D522,+VLOOKUP(D522,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F522,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A522=\"\",\"\",+VLOOKUP(+EOMONTH(+F522,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A522=\"\",\"\",VLOOKUP(D522,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A522=\"\",\"\",IF(A522=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A522,-2)+15,Cenários!$A:$D,2,FALSE)>A522,+VLOOKUP(+EOMONTH(+A522,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A522,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A522=\"\",\"\",VLOOKUP(F522,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A522=\"\",\"\",IF(WORKDAY(+A522,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A522,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-25"},{"$f":"IF(A523=\"\",\"\",+IF(+A523=D523,+E523,((+G523/E523)^+((NETWORKDAYS(+D523,A523,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D523,F523,Feriados!$A$2:$A$1058)-1))*E523)))","v":4498.2306783281065},{"$f":"IF(A523=\"\",\"\",+IF(+A523=D523,+VLOOKUP(D523,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F523,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A523=\"\",\"\",+VLOOKUP(+EOMONTH(+F523,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A523=\"\",\"\",VLOOKUP(D523,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A523=\"\",\"\",IF(A523=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A523,-2)+15,Cenários!$A:$D,2,FALSE)>A523,+VLOOKUP(+EOMONTH(+A523,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A523,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A523=\"\",\"\",VLOOKUP(F523,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A523=\"\",\"\",IF(WORKDAY(+A523,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A523,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-26"},{"$f":"IF(A524=\"\",\"\",+IF(+A524=D524,+E524,((+G524/E524)^+((NETWORKDAYS(+D524,A524,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D524,F524,Feriados!$A$2:$A$1058)-1))*E524)))","v":4498.7474105770207},{"$f":"IF(A524=\"\",\"\",+IF(+A524=D524,+VLOOKUP(D524,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F524,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A524=\"\",\"\",+VLOOKUP(+EOMONTH(+F524,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A524=\"\",\"\",VLOOKUP(D524,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A524=\"\",\"\",IF(A524=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A524,-2)+15,Cenários!$A:$D,2,FALSE)>A524,+VLOOKUP(+EOMONTH(+A524,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A524,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A524=\"\",\"\",VLOOKUP(F524,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A524=\"\",\"\",IF(WORKDAY(+A524,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A524,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-27"},{"$f":"IF(A525=\"\",\"\",+IF(+A525=D525,+E525,((+G525/E525)^+((NETWORKDAYS(+D525,A525,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D525,F525,Feriados!$A$2:$A$1058)-1))*E525)))","v":4499.2642021853217},{"$f":"IF(A525=\"\",\"\",+IF(+A525=D525,+VLOOKUP(D525,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F525,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A525=\"\",\"\",+VLOOKUP(+EOMONTH(+F525,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A525=\"\",\"\",VLOOKUP(D525,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A525=\"\",\"\",IF(A525=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A525,-2)+15,Cenários!$A:$D,2,FALSE)>A525,+VLOOKUP(+EOMONTH(+A525,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A525,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A525=\"\",\"\",VLOOKUP(F525,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A525=\"\",\"\",IF(WORKDAY(+A525,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A525,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-11-28"},{"$f":"IF(A526=\"\",\"\",+IF(+A526=D526,+E526,((+G526/E526)^+((NETWORKDAYS(+D526,A526,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D526,F526,Feriados!$A$2:$A$1058)-1))*E526)))","v":4499.7810531598279},{"$f":"IF(A526=\"\",\"\",+IF(+A526=D526,+VLOOKUP(D526,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F526,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A526=\"\",\"\",+VLOOKUP(+EOMONTH(+F526,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A526=\"\",\"\",VLOOKUP(D526,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A526=\"\",\"\",IF(A526=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A526,-2)+15,Cenários!$A:$D,2,FALSE)>A526,+VLOOKUP(+EOMONTH(+A526,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A526,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A526=\"\",\"\",VLOOKUP(F526,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A526=\"\",\"\",IF(WORKDAY(+A526,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A526,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-01"},{"$f":"IF(A527=\"\",\"\",+IF(+A527=D527,+E527,((+G527/E527)^+((NETWORKDAYS(+D527,A527,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D527,F527,Feriados!$A$2:$A$1058)-1))*E527)))","v":4500.2979635073607},{"$f":"IF(A527=\"\",\"\",+IF(+A527=D527,+VLOOKUP(D527,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F527,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A527=\"\",\"\",+VLOOKUP(+EOMONTH(+F527,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A527=\"\",\"\",VLOOKUP(D527,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A527=\"\",\"\",IF(A527=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A527,-2)+15,Cenários!$A:$D,2,FALSE)>A527,+VLOOKUP(+EOMONTH(+A527,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A527,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A527=\"\",\"\",VLOOKUP(F527,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A527=\"\",\"\",IF(WORKDAY(+A527,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A527,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-02"},{"$f":"IF(A528=\"\",\"\",+IF(+A528=D528,+E528,((+G528/E528)^+((NETWORKDAYS(+D528,A528,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D528,F528,Feriados!$A$2:$A$1058)-1))*E528)))","v":4500.8149332347402},{"$f":"IF(A528=\"\",\"\",+IF(+A528=D528,+VLOOKUP(D528,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F528,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A528=\"\",\"\",+VLOOKUP(+EOMONTH(+F528,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A528=\"\",\"\",VLOOKUP(D528,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A528=\"\",\"\",IF(A528=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A528,-2)+15,Cenários!$A:$D,2,FALSE)>A528,+VLOOKUP(+EOMONTH(+A528,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A528,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A528=\"\",\"\",VLOOKUP(F528,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A528=\"\",\"\",IF(WORKDAY(+A528,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A528,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-03"},{"$f":"IF(A529=\"\",\"\",+IF(+A529=D529,+E529,((+G529/E529)^+((NETWORKDAYS(+D529,A529,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D529,F529,Feriados!$A$2:$A$1058)-1))*E529)))","v":4501.3319623487869},{"$f":"IF(A529=\"\",\"\",+IF(+A529=D529,+VLOOKUP(D529,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F529,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A529=\"\",\"\",+VLOOKUP(+EOMONTH(+F529,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A529=\"\",\"\",VLOOKUP(D529,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A529=\"\",\"\",IF(A529=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A529,-2)+15,Cenários!$A:$D,2,FALSE)>A529,+VLOOKUP(+EOMONTH(+A529,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A529,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A529=\"\",\"\",VLOOKUP(F529,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A529=\"\",\"\",IF(WORKDAY(+A529,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A529,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-04"},{"$f":"IF(A530=\"\",\"\",+IF(+A530=D530,+E530,((+G530/E530)^+((NETWORKDAYS(+D530,A530,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D530,F530,Feriados!$A$2:$A$1058)-1))*E530)))","v":4501.8490508563236},{"$f":"IF(A530=\"\",\"\",+IF(+A530=D530,+VLOOKUP(D530,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F530,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A530=\"\",\"\",+VLOOKUP(+EOMONTH(+F530,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A530=\"\",\"\",VLOOKUP(D530,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A530=\"\",\"\",IF(A530=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A530,-2)+15,Cenários!$A:$D,2,FALSE)>A530,+VLOOKUP(+EOMONTH(+A530,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A530,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A530=\"\",\"\",VLOOKUP(F530,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A530=\"\",\"\",IF(WORKDAY(+A530,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A530,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-05"},{"$f":"IF(A531=\"\",\"\",+IF(+A531=D531,+E531,((+G531/E531)^+((NETWORKDAYS(+D531,A531,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D531,F531,Feriados!$A$2:$A$1058)-1))*E531)))","v":4502.3661987641717},{"$f":"IF(A531=\"\",\"\",+IF(+A531=D531,+VLOOKUP(D531,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F531,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A531=\"\",\"\",+VLOOKUP(+EOMONTH(+F531,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A531=\"\",\"\",VLOOKUP(D531,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A531=\"\",\"\",IF(A531=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A531,-2)+15,Cenários!$A:$D,2,FALSE)>A531,+VLOOKUP(+EOMONTH(+A531,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A531,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A531=\"\",\"\",VLOOKUP(F531,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A531=\"\",\"\",IF(WORKDAY(+A531,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A531,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-08"},{"$f":"IF(A532=\"\",\"\",+IF(+A532=D532,+E532,((+G532/E532)^+((NETWORKDAYS(+D532,A532,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D532,F532,Feriados!$A$2:$A$1058)-1))*E532)))","v":4502.8834060791569},{"$f":"IF(A532=\"\",\"\",+IF(+A532=D532,+VLOOKUP(D532,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F532,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A532=\"\",\"\",+VLOOKUP(+EOMONTH(+F532,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A532=\"\",\"\",VLOOKUP(D532,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A532=\"\",\"\",IF(A532=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A532,-2)+15,Cenários!$A:$D,2,FALSE)>A532,+VLOOKUP(+EOMONTH(+A532,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A532,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A532=\"\",\"\",VLOOKUP(F532,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A532=\"\",\"\",IF(WORKDAY(+A532,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A532,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-09"},{"$f":"IF(A533=\"\",\"\",+IF(+A533=D533,+E533,((+G533/E533)^+((NETWORKDAYS(+D533,A533,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D533,F533,Feriados!$A$2:$A$1058)-1))*E533)))","v":4503.4006728081022},{"$f":"IF(A533=\"\",\"\",+IF(+A533=D533,+VLOOKUP(D533,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F533,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A533=\"\",\"\",+VLOOKUP(+EOMONTH(+F533,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A533=\"\",\"\",VLOOKUP(D533,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A533=\"\",\"\",IF(A533=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A533,-2)+15,Cenários!$A:$D,2,FALSE)>A533,+VLOOKUP(+EOMONTH(+A533,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A533,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A533=\"\",\"\",VLOOKUP(F533,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A533=\"\",\"\",IF(WORKDAY(+A533,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A533,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-10"},{"$f":"IF(A534=\"\",\"\",+IF(+A534=D534,+E534,((+G534/E534)^+((NETWORKDAYS(+D534,A534,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D534,F534,Feriados!$A$2:$A$1058)-1))*E534)))","v":4503.9179989578324},{"$f":"IF(A534=\"\",\"\",+IF(+A534=D534,+VLOOKUP(D534,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F534,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A534=\"\",\"\",+VLOOKUP(+EOMONTH(+F534,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A534=\"\",\"\",VLOOKUP(D534,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A534=\"\",\"\",IF(A534=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A534,-2)+15,Cenários!$A:$D,2,FALSE)>A534,+VLOOKUP(+EOMONTH(+A534,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A534,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A534=\"\",\"\",VLOOKUP(F534,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A534=\"\",\"\",IF(WORKDAY(+A534,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A534,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-11"},{"$f":"IF(A535=\"\",\"\",+IF(+A535=D535,+E535,((+G535/E535)^+((NETWORKDAYS(+D535,A535,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D535,F535,Feriados!$A$2:$A$1058)-1))*E535)))","v":4504.4353845351743},{"$f":"IF(A535=\"\",\"\",+IF(+A535=D535,+VLOOKUP(D535,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F535,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A535=\"\",\"\",+VLOOKUP(+EOMONTH(+F535,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A535=\"\",\"\",VLOOKUP(D535,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A535=\"\",\"\",IF(A535=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A535,-2)+15,Cenários!$A:$D,2,FALSE)>A535,+VLOOKUP(+EOMONTH(+A535,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A535,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A535=\"\",\"\",VLOOKUP(F535,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A535=\"\",\"\",IF(WORKDAY(+A535,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A535,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-12"},{"$f":"IF(A536=\"\",\"\",+IF(+A536=D536,+E536,((+G536/E536)^+((NETWORKDAYS(+D536,A536,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D536,F536,Feriados!$A$2:$A$1058)-1))*E536)))","v":4504.9528295469545},{"$f":"IF(A536=\"\",\"\",+IF(+A536=D536,+VLOOKUP(D536,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F536,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A536=\"\",\"\",+VLOOKUP(+EOMONTH(+F536,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-11-17"},{"$f":"IF(A536=\"\",\"\",VLOOKUP(D536,Cenários!$B:$D,3,FALSE))","v":4495.131531},{"$f":"IF(A536=\"\",\"\",IF(A536=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A536,-2)+15,Cenários!$A:$D,2,FALSE)>A536,+VLOOKUP(+EOMONTH(+A536,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A536,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2025-12-15"},{"$f":"IF(A536=\"\",\"\",VLOOKUP(F536,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996}]
[{"$f":"IF(A536=\"\",\"\",IF(WORKDAY(+A536,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A536,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-15"},{"$f":"IF(A537=\"\",\"\",+IF(+A537=D537,+E537,((+G537/E537)^+((NETWORKDAYS(+D537,A537,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D537,F537,Feriados!$A$2:$A$1058)-1))*E537)))","v":4505.4703339999996},{"$f":"IF(A537=\"\",\"\",+IF(+A537=D537,+VLOOKUP(D537,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F537,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A537=\"\",\"\",+VLOOKUP(+EOMONTH(+F537,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A537=\"\",\"\",VLOOKUP(D537,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A537=\"\",\"\",IF(A537=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A537,-2)+15,Cenários!$A:$D,2,FALSE)>A537,+VLOOKUP(+EOMONTH(+A537,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A537,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A537=\"\",\"\",VLOOKUP(F537,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A537=\"\",\"\",IF(WORKDAY(+A537,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A537,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-16"},{"$f":"IF(A538=\"\",\"\",+IF(+A538=D538,+E538,((+G538/E538)^+((NETWORKDAYS(+D538,A538,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D538,F538,Feriados!$A$2:$A$1058)-1))*E538)))","v":4506.1986126761885},{"$f":"IF(A538=\"\",\"\",+IF(+A538=D538,+VLOOKUP(D538,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F538,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A538=\"\",\"\",+VLOOKUP(+EOMONTH(+F538,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A538=\"\",\"\",VLOOKUP(D538,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A538=\"\",\"\",IF(A538=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A538,-2)+15,Cenários!$A:$D,2,FALSE)>A538,+VLOOKUP(+EOMONTH(+A538,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A538,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A538=\"\",\"\",VLOOKUP(F538,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A538=\"\",\"\",IF(WORKDAY(+A538,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A538,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-17"},{"$f":"IF(A539=\"\",\"\",+IF(+A539=D539,+E539,((+G539/E539)^+((NETWORKDAYS(+D539,A539,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D539,F539,Feriados!$A$2:$A$1058)-1))*E539)))","v":4506.9270090736782},{"$f":"IF(A539=\"\",\"\",+IF(+A539=D539,+VLOOKUP(D539,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F539,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A539=\"\",\"\",+VLOOKUP(+EOMONTH(+F539,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A539=\"\",\"\",VLOOKUP(D539,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A539=\"\",\"\",IF(A539=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A539,-2)+15,Cenários!$A:$D,2,FALSE)>A539,+VLOOKUP(+EOMONTH(+A539,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A539,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A539=\"\",\"\",VLOOKUP(F539,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A539=\"\",\"\",IF(WORKDAY(+A539,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A539,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-18"},{"$f":"IF(A540=\"\",\"\",+IF(+A540=D540,+E540,((+G540/E540)^+((NETWORKDAYS(+D540,A540,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D540,F540,Feriados!$A$2:$A$1058)-1))*E540)))","v":4507.6555232114979},{"$f":"IF(A540=\"\",\"\",+IF(+A540=D540,+VLOOKUP(D540,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F540,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A540=\"\",\"\",+VLOOKUP(+EOMONTH(+F540,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A540=\"\",\"\",VLOOKUP(D540,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A540=\"\",\"\",IF(A540=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A540,-2)+15,Cenários!$A:$D,2,FALSE)>A540,+VLOOKUP(+EOMONTH(+A540,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A540,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A540=\"\",\"\",VLOOKUP(F540,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A540=\"\",\"\",IF(WORKDAY(+A540,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A540,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-19"},{"$f":"IF(A541=\"\",\"\",+IF(+A541=D541,+E541,((+G541/E541)^+((NETWORKDAYS(+D541,A541,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D541,F541,Feriados!$A$2:$A$1058)-1))*E541)))","v":4508.3841551086798},{"$f":"IF(A541=\"\",\"\",+IF(+A541=D541,+VLOOKUP(D541,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F541,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A541=\"\",\"\",+VLOOKUP(+EOMONTH(+F541,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A541=\"\",\"\",VLOOKUP(D541,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A541=\"\",\"\",IF(A541=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A541,-2)+15,Cenários!$A:$D,2,FALSE)>A541,+VLOOKUP(+EOMONTH(+A541,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A541,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A541=\"\",\"\",VLOOKUP(F541,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A541=\"\",\"\",IF(WORKDAY(+A541,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A541,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-22"},{"$f":"IF(A542=\"\",\"\",+IF(+A542=D542,+E542,((+G542/E542)^+((NETWORKDAYS(+D542,A542,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D542,F542,Feriados!$A$2:$A$1058)-1))*E542)))","v":4509.1129047842587},{"$f":"IF(A542=\"\",\"\",+IF(+A542=D542,+VLOOKUP(D542,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F542,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A542=\"\",\"\",+VLOOKUP(+EOMONTH(+F542,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A542=\"\",\"\",VLOOKUP(D542,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A542=\"\",\"\",IF(A542=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A542,-2)+15,Cenários!$A:$D,2,FALSE)>A542,+VLOOKUP(+EOMONTH(+A542,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A542,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A542=\"\",\"\",VLOOKUP(F542,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A542=\"\",\"\",IF(WORKDAY(+A542,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A542,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-23"},{"$f":"IF(A543=\"\",\"\",+IF(+A543=D543,+E543,((+G543/E543)^+((NETWORKDAYS(+D543,A543,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D543,F543,Feriados!$A$2:$A$1058)-1))*E543)))","v":4509.8417722572722},{"$f":"IF(A543=\"\",\"\",+IF(+A543=D543,+VLOOKUP(D543,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F543,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A543=\"\",\"\",+VLOOKUP(+EOMONTH(+F543,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A543=\"\",\"\",VLOOKUP(D543,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A543=\"\",\"\",IF(A543=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A543,-2)+15,Cenários!$A:$D,2,FALSE)>A543,+VLOOKUP(+EOMONTH(+A543,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A543,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A543=\"\",\"\",VLOOKUP(F543,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A543=\"\",\"\",IF(WORKDAY(+A543,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A543,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-24"},{"$f":"IF(A544=\"\",\"\",+IF(+A544=D544,+E544,((+G544/E544)^+((NETWORKDAYS(+D544,A544,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D544,F544,Feriados!$A$2:$A$1058)-1))*E544)))","v":4510.5707575467623},{"$f":"IF(A544=\"\",\"\",+IF(+A544=D544,+VLOOKUP(D544,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F544,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A544=\"\",\"\",+VLOOKUP(+EOMONTH(+F544,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A544=\"\",\"\",VLOOKUP(D544,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A544=\"\",\"\",IF(A544=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A544,-2)+15,Cenários!$A:$D,2,FALSE)>A544,+VLOOKUP(+EOMONTH(+A544,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A544,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A544=\"\",\"\",VLOOKUP(F544,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A544=\"\",\"\",IF(WORKDAY(+A544,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A544,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-26"},{"$f":"IF(A545=\"\",\"\",+IF(+A545=D545,+E545,((+G545/E545)^+((NETWORKDAYS(+D545,A545,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D545,F545,Feriados!$A$2:$A$1058)-1))*E545)))","v":4511.2998606717729},{"$f":"IF(A545=\"\",\"\",+IF(+A545=D545,+VLOOKUP(D545,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F545,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A545=\"\",\"\",+VLOOKUP(+EOMONTH(+F545,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A545=\"\",\"\",VLOOKUP(D545,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A545=\"\",\"\",IF(A545=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A545,-2)+15,Cenários!$A:$D,2,FALSE)>A545,+VLOOKUP(+EOMONTH(+A545,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A545,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A545=\"\",\"\",VLOOKUP(F545,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A545=\"\",\"\",IF(WORKDAY(+A545,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A545,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-29"},{"$f":"IF(A546=\"\",\"\",+IF(+A546=D546,+E546,((+G546/E546)^+((NETWORKDAYS(+D546,A546,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D546,F546,Feriados!$A$2:$A$1058)-1))*E546)))","v":4512.0290816513507},{"$f":"IF(A546=\"\",\"\",+IF(+A546=D546,+VLOOKUP(D546,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F546,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A546=\"\",\"\",+VLOOKUP(+EOMONTH(+F546,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A546=\"\",\"\",VLOOKUP(D546,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A546=\"\",\"\",IF(A546=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A546,-2)+15,Cenários!$A:$D,2,FALSE)>A546,+VLOOKUP(+EOMONTH(+A546,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A546,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A546=\"\",\"\",VLOOKUP(F546,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A546=\"\",\"\",IF(WORKDAY(+A546,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A546,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-30"},{"$f":"IF(A547=\"\",\"\",+IF(+A547=D547,+E547,((+G547/E547)^+((NETWORKDAYS(+D547,A547,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D547,F547,Feriados!$A$2:$A$1058)-1))*E547)))","v":4512.7584205045478},{"$f":"IF(A547=\"\",\"\",+IF(+A547=D547,+VLOOKUP(D547,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F547,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A547=\"\",\"\",+VLOOKUP(+EOMONTH(+F547,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A547=\"\",\"\",VLOOKUP(D547,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A547=\"\",\"\",IF(A547=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A547,-2)+15,Cenários!$A:$D,2,FALSE)>A547,+VLOOKUP(+EOMONTH(+A547,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A547,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A547=\"\",\"\",VLOOKUP(F547,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A547=\"\",\"\",IF(WORKDAY(+A547,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A547,1,Feriados!$A$2:$A$1071),\"\"))","v":"2025-12-31"},{"$f":"IF(A548=\"\",\"\",+IF(+A548=D548,+E548,((+G548/E548)^+((NETWORKDAYS(+D548,A548,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D548,F548,Feriados!$A$2:$A$1058)-1))*E548)))","v":4513.4878772504153},{"$f":"IF(A548=\"\",\"\",+IF(+A548=D548,+VLOOKUP(D548,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F548,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A548=\"\",\"\",+VLOOKUP(+EOMONTH(+F548,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A548=\"\",\"\",VLOOKUP(D548,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A548=\"\",\"\",IF(A548=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A548,-2)+15,Cenários!$A:$D,2,FALSE)>A548,+VLOOKUP(+EOMONTH(+A548,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A548,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A548=\"\",\"\",VLOOKUP(F548,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A548=\"\",\"\",IF(WORKDAY(+A548,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A548,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-02"},{"$f":"IF(A549=\"\",\"\",+IF(+A549=D549,+E549,((+G549/E549)^+((NETWORKDAYS(+D549,A549,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D549,F549,Feriados!$A$2:$A$1058)-1))*E549)))","v":4514.2174519080118},{"$f":"IF(A549=\"\",\"\",+IF(+A549=D549,+VLOOKUP(D549,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F549,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A549=\"\",\"\",+VLOOKUP(+EOMONTH(+F549,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A549=\"\",\"\",VLOOKUP(D549,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A549=\"\",\"\",IF(A549=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A549,-2)+15,Cenários!$A:$D,2,FALSE)>A549,+VLOOKUP(+EOMONTH(+A549,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A549,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A549=\"\",\"\",VLOOKUP(F549,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A549=\"\",\"\",IF(WORKDAY(+A549,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A549,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-05"},{"$f":"IF(A550=\"\",\"\",+IF(+A550=D550,+E550,((+G550/E550)^+((NETWORKDAYS(+D550,A550,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D550,F550,Feriados!$A$2:$A$1058)-1))*E550)))","v":4514.9471444963956},{"$f":"IF(A550=\"\",\"\",+IF(+A550=D550,+VLOOKUP(D550,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F550,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A550=\"\",\"\",+VLOOKUP(+EOMONTH(+F550,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A550=\"\",\"\",VLOOKUP(D550,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A550=\"\",\"\",IF(A550=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A550,-2)+15,Cenários!$A:$D,2,FALSE)>A550,+VLOOKUP(+EOMONTH(+A550,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A550,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A550=\"\",\"\",VLOOKUP(F550,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A550=\"\",\"\",IF(WORKDAY(+A550,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A550,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-06"},{"$f":"IF(A551=\"\",\"\",+IF(+A551=D551,+E551,((+G551/E551)^+((NETWORKDAYS(+D551,A551,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D551,F551,Feriados!$A$2:$A$1058)-1))*E551)))","v":4515.6769550346307},{"$f":"IF(A551=\"\",\"\",+IF(+A551=D551,+VLOOKUP(D551,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F551,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A551=\"\",\"\",+VLOOKUP(+EOMONTH(+F551,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A551=\"\",\"\",VLOOKUP(D551,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A551=\"\",\"\",IF(A551=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A551,-2)+15,Cenários!$A:$D,2,FALSE)>A551,+VLOOKUP(+EOMONTH(+A551,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A551,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A551=\"\",\"\",VLOOKUP(F551,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A551=\"\",\"\",IF(WORKDAY(+A551,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A551,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-07"},{"$f":"IF(A552=\"\",\"\",+IF(+A552=D552,+E552,((+G552/E552)^+((NETWORKDAYS(+D552,A552,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D552,F552,Feriados!$A$2:$A$1058)-1))*E552)))","v":4516.4068835417811},{"$f":"IF(A552=\"\",\"\",+IF(+A552=D552,+VLOOKUP(D552,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F552,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A552=\"\",\"\",+VLOOKUP(+EOMONTH(+F552,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A552=\"\",\"\",VLOOKUP(D552,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A552=\"\",\"\",IF(A552=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A552,-2)+15,Cenários!$A:$D,2,FALSE)>A552,+VLOOKUP(+EOMONTH(+A552,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A552,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A552=\"\",\"\",VLOOKUP(F552,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A552=\"\",\"\",IF(WORKDAY(+A552,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A552,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-08"},{"$f":"IF(A553=\"\",\"\",+IF(+A553=D553,+E553,((+G553/E553)^+((NETWORKDAYS(+D553,A553,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D553,F553,Feriados!$A$2:$A$1058)-1))*E553)))","v":4517.1369300369161},{"$f":"IF(A553=\"\",\"\",+IF(+A553=D553,+VLOOKUP(D553,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F553,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A553=\"\",\"\",+VLOOKUP(+EOMONTH(+F553,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A553=\"\",\"\",VLOOKUP(D553,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A553=\"\",\"\",IF(A553=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A553,-2)+15,Cenários!$A:$D,2,FALSE)>A553,+VLOOKUP(+EOMONTH(+A553,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A553,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A553=\"\",\"\",VLOOKUP(F553,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A553=\"\",\"\",IF(WORKDAY(+A553,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A553,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-09"},{"$f":"IF(A554=\"\",\"\",+IF(+A554=D554,+E554,((+G554/E554)^+((NETWORKDAYS(+D554,A554,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D554,F554,Feriados!$A$2:$A$1058)-1))*E554)))","v":4517.8670945391095},{"$f":"IF(A554=\"\",\"\",+IF(+A554=D554,+VLOOKUP(D554,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F554,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A554=\"\",\"\",+VLOOKUP(+EOMONTH(+F554,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A554=\"\",\"\",VLOOKUP(D554,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A554=\"\",\"\",IF(A554=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A554,-2)+15,Cenários!$A:$D,2,FALSE)>A554,+VLOOKUP(+EOMONTH(+A554,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A554,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A554=\"\",\"\",VLOOKUP(F554,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A554=\"\",\"\",IF(WORKDAY(+A554,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A554,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-12"},{"$f":"IF(A555=\"\",\"\",+IF(+A555=D555,+E555,((+G555/E555)^+((NETWORKDAYS(+D555,A555,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D555,F555,Feriados!$A$2:$A$1058)-1))*E555)))","v":4518.5973770674354},{"$f":"IF(A555=\"\",\"\",+IF(+A555=D555,+VLOOKUP(D555,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F555,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A555=\"\",\"\",+VLOOKUP(+EOMONTH(+F555,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A555=\"\",\"\",VLOOKUP(D555,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A555=\"\",\"\",IF(A555=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A555,-2)+15,Cenários!$A:$D,2,FALSE)>A555,+VLOOKUP(+EOMONTH(+A555,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A555,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A555=\"\",\"\",VLOOKUP(F555,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A555=\"\",\"\",IF(WORKDAY(+A555,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A555,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-13"},{"$f":"IF(A556=\"\",\"\",+IF(+A556=D556,+E556,((+G556/E556)^+((NETWORKDAYS(+D556,A556,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D556,F556,Feriados!$A$2:$A$1058)-1))*E556)))","v":4519.3277776409705},{"$f":"IF(A556=\"\",\"\",+IF(+A556=D556,+VLOOKUP(D556,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F556,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A556=\"\",\"\",+VLOOKUP(+EOMONTH(+F556,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A556=\"\",\"\",VLOOKUP(D556,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A556=\"\",\"\",IF(A556=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A556,-2)+15,Cenários!$A:$D,2,FALSE)>A556,+VLOOKUP(+EOMONTH(+A556,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A556,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A556=\"\",\"\",VLOOKUP(F556,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A556=\"\",\"\",IF(WORKDAY(+A556,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A556,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-14"},{"$f":"IF(A557=\"\",\"\",+IF(+A557=D557,+E557,((+G557/E557)^+((NETWORKDAYS(+D557,A557,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D557,F557,Feriados!$A$2:$A$1058)-1))*E557)))","v":4520.0582962787967},{"$f":"IF(A557=\"\",\"\",+IF(+A557=D557,+VLOOKUP(D557,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F557,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A557=\"\",\"\",+VLOOKUP(+EOMONTH(+F557,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2025-12-15"},{"$f":"IF(A557=\"\",\"\",VLOOKUP(D557,Cenários!$B:$D,3,FALSE))","v":4505.4703339999996},{"$f":"IF(A557=\"\",\"\",IF(A557=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A557,-2)+15,Cenários!$A:$D,2,FALSE)>A557,+VLOOKUP(+EOMONTH(+A557,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A557,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-01-15"},{"$f":"IF(A557=\"\",\"\",VLOOKUP(F557,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998}]
[{"$f":"IF(A557=\"\",\"\",IF(WORKDAY(+A557,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A557,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-15"},{"$f":"IF(A558=\"\",\"\",+IF(+A558=D558,+E558,((+G558/E558)^+((NETWORKDAYS(+D558,A558,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D558,F558,Feriados!$A$2:$A$1058)-1))*E558)))","v":4520.7889329999998},{"$f":"IF(A558=\"\",\"\",+IF(+A558=D558,+VLOOKUP(D558,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F558,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A558=\"\",\"\",+VLOOKUP(+EOMONTH(+F558,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A558=\"\",\"\",VLOOKUP(D558,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A558=\"\",\"\",IF(A558=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A558,-2)+15,Cenários!$A:$D,2,FALSE)>A558,+VLOOKUP(+EOMONTH(+A558,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A558,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A558=\"\",\"\",VLOOKUP(F558,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A558=\"\",\"\",IF(WORKDAY(+A558,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A558,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-16"},{"$f":"IF(A559=\"\",\"\",+IF(+A559=D559,+E559,((+G559/E559)^+((NETWORKDAYS(+D559,A559,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D559,F559,Feriados!$A$2:$A$1058)-1))*E559)))","v":4521.4045232739618},{"$f":"IF(A559=\"\",\"\",+IF(+A559=D559,+VLOOKUP(D559,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F559,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A559=\"\",\"\",+VLOOKUP(+EOMONTH(+F559,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A559=\"\",\"\",VLOOKUP(D559,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A559=\"\",\"\",IF(A559=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A559,-2)+15,Cenários!$A:$D,2,FALSE)>A559,+VLOOKUP(+EOMONTH(+A559,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A559,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A559=\"\",\"\",VLOOKUP(F559,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A559=\"\",\"\",IF(WORKDAY(+A559,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A559,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-19"},{"$f":"IF(A560=\"\",\"\",+IF(+A560=D560,+E560,((+G560/E560)^+((NETWORKDAYS(+D560,A560,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D560,F560,Feriados!$A$2:$A$1058)-1))*E560)))","v":4522.020197372095},{"$f":"IF(A560=\"\",\"\",+IF(+A560=D560,+VLOOKUP(D560,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F560,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A560=\"\",\"\",+VLOOKUP(+EOMONTH(+F560,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A560=\"\",\"\",VLOOKUP(D560,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A560=\"\",\"\",IF(A560=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A560,-2)+15,Cenários!$A:$D,2,FALSE)>A560,+VLOOKUP(+EOMONTH(+A560,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A560,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A560=\"\",\"\",VLOOKUP(F560,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A560=\"\",\"\",IF(WORKDAY(+A560,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A560,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-20"},{"$f":"IF(A561=\"\",\"\",+IF(+A561=D561,+E561,((+G561/E561)^+((NETWORKDAYS(+D561,A561,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D561,F561,Feriados!$A$2:$A$1058)-1))*E561)))","v":4522.6359553058137},{"$f":"IF(A561=\"\",\"\",+IF(+A561=D561,+VLOOKUP(D561,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F561,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A561=\"\",\"\",+VLOOKUP(+EOMONTH(+F561,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A561=\"\",\"\",VLOOKUP(D561,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A561=\"\",\"\",IF(A561=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A561,-2)+15,Cenários!$A:$D,2,FALSE)>A561,+VLOOKUP(+EOMONTH(+A561,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A561,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A561=\"\",\"\",VLOOKUP(F561,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A561=\"\",\"\",IF(WORKDAY(+A561,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A561,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-21"},{"$f":"IF(A562=\"\",\"\",+IF(+A562=D562,+E562,((+G562/E562)^+((NETWORKDAYS(+D562,A562,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D562,F562,Feriados!$A$2:$A$1058)-1))*E562)))","v":4523.2517970865329},{"$f":"IF(A562=\"\",\"\",+IF(+A562=D562,+VLOOKUP(D562,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F562,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A562=\"\",\"\",+VLOOKUP(+EOMONTH(+F562,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A562=\"\",\"\",VLOOKUP(D562,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A562=\"\",\"\",IF(A562=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A562,-2)+15,Cenários!$A:$D,2,FALSE)>A562,+VLOOKUP(+EOMONTH(+A562,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A562,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A562=\"\",\"\",VLOOKUP(F562,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A562=\"\",\"\",IF(WORKDAY(+A562,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A562,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-22"},{"$f":"IF(A563=\"\",\"\",+IF(+A563=D563,+E563,((+G563/E563)^+((NETWORKDAYS(+D563,A563,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D563,F563,Feriados!$A$2:$A$1058)-1))*E563)))","v":4523.8677227256712},{"$f":"IF(A563=\"\",\"\",+IF(+A563=D563,+VLOOKUP(D563,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F563,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A563=\"\",\"\",+VLOOKUP(+EOMONTH(+F563,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A563=\"\",\"\",VLOOKUP(D563,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A563=\"\",\"\",IF(A563=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A563,-2)+15,Cenários!$A:$D,2,FALSE)>A563,+VLOOKUP(+EOMONTH(+A563,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A563,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A563=\"\",\"\",VLOOKUP(F563,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A563=\"\",\"\",IF(WORKDAY(+A563,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A563,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-23"},{"$f":"IF(A564=\"\",\"\",+IF(+A564=D564,+E564,((+G564/E564)^+((NETWORKDAYS(+D564,A564,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D564,F564,Feriados!$A$2:$A$1058)-1))*E564)))","v":4524.4837322346466},{"$f":"IF(A564=\"\",\"\",+IF(+A564=D564,+VLOOKUP(D564,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F564,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A564=\"\",\"\",+VLOOKUP(+EOMONTH(+F564,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A564=\"\",\"\",VLOOKUP(D564,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A564=\"\",\"\",IF(A564=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A564,-2)+15,Cenários!$A:$D,2,FALSE)>A564,+VLOOKUP(+EOMONTH(+A564,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A564,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A564=\"\",\"\",VLOOKUP(F564,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A564=\"\",\"\",IF(WORKDAY(+A564,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A564,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-26"},{"$f":"IF(A565=\"\",\"\",+IF(+A565=D565,+E565,((+G565/E565)^+((NETWORKDAYS(+D565,A565,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D565,F565,Feriados!$A$2:$A$1058)-1))*E565)))","v":4525.0998256248804},{"$f":"IF(A565=\"\",\"\",+IF(+A565=D565,+VLOOKUP(D565,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F565,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A565=\"\",\"\",+VLOOKUP(+EOMONTH(+F565,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A565=\"\",\"\",VLOOKUP(D565,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A565=\"\",\"\",IF(A565=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A565,-2)+15,Cenários!$A:$D,2,FALSE)>A565,+VLOOKUP(+EOMONTH(+A565,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A565,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A565=\"\",\"\",VLOOKUP(F565,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A565=\"\",\"\",IF(WORKDAY(+A565,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A565,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-27"},{"$f":"IF(A566=\"\",\"\",+IF(+A566=D566,+E566,((+G566/E566)^+((NETWORKDAYS(+D566,A566,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D566,F566,Feriados!$A$2:$A$1058)-1))*E566)))","v":4525.7160029077941},{"$f":"IF(A566=\"\",\"\",+IF(+A566=D566,+VLOOKUP(D566,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F566,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A566=\"\",\"\",+VLOOKUP(+EOMONTH(+F566,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A566=\"\",\"\",VLOOKUP(D566,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A566=\"\",\"\",IF(A566=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A566,-2)+15,Cenários!$A:$D,2,FALSE)>A566,+VLOOKUP(+EOMONTH(+A566,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A566,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A566=\"\",\"\",VLOOKUP(F566,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A566=\"\",\"\",IF(WORKDAY(+A566,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A566,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-28"},{"$f":"IF(A567=\"\",\"\",+IF(+A567=D567,+E567,((+G567/E567)^+((NETWORKDAYS(+D567,A567,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D567,F567,Feriados!$A$2:$A$1058)-1))*E567)))","v":4526.3322640948109},{"$f":"IF(A567=\"\",\"\",+IF(+A567=D567,+VLOOKUP(D567,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F567,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A567=\"\",\"\",+VLOOKUP(+EOMONTH(+F567,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A567=\"\",\"\",VLOOKUP(D567,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A567=\"\",\"\",IF(A567=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A567,-2)+15,Cenários!$A:$D,2,FALSE)>A567,+VLOOKUP(+EOMONTH(+A567,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A567,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A567=\"\",\"\",VLOOKUP(F567,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A567=\"\",\"\",IF(WORKDAY(+A567,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A567,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-29"},{"$f":"IF(A568=\"\",\"\",+IF(+A568=D568,+E568,((+G568/E568)^+((NETWORKDAYS(+D568,A568,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D568,F568,Feriados!$A$2:$A$1058)-1))*E568)))","v":4526.9486091973558},{"$f":"IF(A568=\"\",\"\",+IF(+A568=D568,+VLOOKUP(D568,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F568,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A568=\"\",\"\",+VLOOKUP(+EOMONTH(+F568,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A568=\"\",\"\",VLOOKUP(D568,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A568=\"\",\"\",IF(A568=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A568,-2)+15,Cenários!$A:$D,2,FALSE)>A568,+VLOOKUP(+EOMONTH(+A568,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A568,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A568=\"\",\"\",VLOOKUP(F568,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A568=\"\",\"\",IF(WORKDAY(+A568,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A568,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-01-30"},{"$f":"IF(A569=\"\",\"\",+IF(+A569=D569,+E569,((+G569/E569)^+((NETWORKDAYS(+D569,A569,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D569,F569,Feriados!$A$2:$A$1058)-1))*E569)))","v":4527.5650382268577},{"$f":"IF(A569=\"\",\"\",+IF(+A569=D569,+VLOOKUP(D569,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F569,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A569=\"\",\"\",+VLOOKUP(+EOMONTH(+F569,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A569=\"\",\"\",VLOOKUP(D569,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A569=\"\",\"\",IF(A569=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A569,-2)+15,Cenários!$A:$D,2,FALSE)>A569,+VLOOKUP(+EOMONTH(+A569,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A569,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A569=\"\",\"\",VLOOKUP(F569,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A569=\"\",\"\",IF(WORKDAY(+A569,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A569,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-02"},{"$f":"IF(A570=\"\",\"\",+IF(+A570=D570,+E570,((+G570/E570)^+((NETWORKDAYS(+D570,A570,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D570,F570,Feriados!$A$2:$A$1058)-1))*E570)))","v":4528.1815511947416},{"$f":"IF(A570=\"\",\"\",+IF(+A570=D570,+VLOOKUP(D570,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F570,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A570=\"\",\"\",+VLOOKUP(+EOMONTH(+F570,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A570=\"\",\"\",VLOOKUP(D570,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A570=\"\",\"\",IF(A570=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A570,-2)+15,Cenários!$A:$D,2,FALSE)>A570,+VLOOKUP(+EOMONTH(+A570,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A570,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A570=\"\",\"\",VLOOKUP(F570,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A570=\"\",\"\",IF(WORKDAY(+A570,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A570,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-03"},{"$f":"IF(A571=\"\",\"\",+IF(+A571=D571,+E571,((+G571/E571)^+((NETWORKDAYS(+D571,A571,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D571,F571,Feriados!$A$2:$A$1058)-1))*E571)))","v":4528.7981481124389},{"$f":"IF(A571=\"\",\"\",+IF(+A571=D571,+VLOOKUP(D571,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F571,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A571=\"\",\"\",+VLOOKUP(+EOMONTH(+F571,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A571=\"\",\"\",VLOOKUP(D571,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A571=\"\",\"\",IF(A571=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A571,-2)+15,Cenários!$A:$D,2,FALSE)>A571,+VLOOKUP(+EOMONTH(+A571,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A571,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A571=\"\",\"\",VLOOKUP(F571,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A571=\"\",\"\",IF(WORKDAY(+A571,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A571,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-04"},{"$f":"IF(A572=\"\",\"\",+IF(+A572=D572,+E572,((+G572/E572)^+((NETWORKDAYS(+D572,A572,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D572,F572,Feriados!$A$2:$A$1058)-1))*E572)))","v":4529.414828991381},{"$f":"IF(A572=\"\",\"\",+IF(+A572=D572,+VLOOKUP(D572,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F572,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A572=\"\",\"\",+VLOOKUP(+EOMONTH(+F572,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A572=\"\",\"\",VLOOKUP(D572,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A572=\"\",\"\",IF(A572=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A572,-2)+15,Cenários!$A:$D,2,FALSE)>A572,+VLOOKUP(+EOMONTH(+A572,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A572,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A572=\"\",\"\",VLOOKUP(F572,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A572=\"\",\"\",IF(WORKDAY(+A572,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A572,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-05"},{"$f":"IF(A573=\"\",\"\",+IF(+A573=D573,+E573,((+G573/E573)^+((NETWORKDAYS(+D573,A573,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D573,F573,Feriados!$A$2:$A$1058)-1))*E573)))","v":4530.0315938430012},{"$f":"IF(A573=\"\",\"\",+IF(+A573=D573,+VLOOKUP(D573,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F573,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A573=\"\",\"\",+VLOOKUP(+EOMONTH(+F573,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A573=\"\",\"\",VLOOKUP(D573,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A573=\"\",\"\",IF(A573=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A573,-2)+15,Cenários!$A:$D,2,FALSE)>A573,+VLOOKUP(+EOMONTH(+A573,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A573,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A573=\"\",\"\",VLOOKUP(F573,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A573=\"\",\"\",IF(WORKDAY(+A573,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A573,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-06"},{"$f":"IF(A574=\"\",\"\",+IF(+A574=D574,+E574,((+G574/E574)^+((NETWORKDAYS(+D574,A574,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D574,F574,Feriados!$A$2:$A$1058)-1))*E574)))","v":4530.6484426787338},{"$f":"IF(A574=\"\",\"\",+IF(+A574=D574,+VLOOKUP(D574,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F574,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A574=\"\",\"\",+VLOOKUP(+EOMONTH(+F574,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A574=\"\",\"\",VLOOKUP(D574,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A574=\"\",\"\",IF(A574=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A574,-2)+15,Cenários!$A:$D,2,FALSE)>A574,+VLOOKUP(+EOMONTH(+A574,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A574,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A574=\"\",\"\",VLOOKUP(F574,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A574=\"\",\"\",IF(WORKDAY(+A574,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A574,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-09"},{"$f":"IF(A575=\"\",\"\",+IF(+A575=D575,+E575,((+G575/E575)^+((NETWORKDAYS(+D575,A575,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D575,F575,Feriados!$A$2:$A$1058)-1))*E575)))","v":4531.2653755100127},{"$f":"IF(A575=\"\",\"\",+IF(+A575=D575,+VLOOKUP(D575,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F575,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A575=\"\",\"\",+VLOOKUP(+EOMONTH(+F575,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A575=\"\",\"\",VLOOKUP(D575,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A575=\"\",\"\",IF(A575=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A575,-2)+15,Cenários!$A:$D,2,FALSE)>A575,+VLOOKUP(+EOMONTH(+A575,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A575,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A575=\"\",\"\",VLOOKUP(F575,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A575=\"\",\"\",IF(WORKDAY(+A575,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A575,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-10"},{"$f":"IF(A576=\"\",\"\",+IF(+A576=D576,+E576,((+G576/E576)^+((NETWORKDAYS(+D576,A576,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D576,F576,Feriados!$A$2:$A$1058)-1))*E576)))","v":4531.8823923482778},{"$f":"IF(A576=\"\",\"\",+IF(+A576=D576,+VLOOKUP(D576,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F576,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A576=\"\",\"\",+VLOOKUP(+EOMONTH(+F576,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A576=\"\",\"\",VLOOKUP(D576,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A576=\"\",\"\",IF(A576=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A576,-2)+15,Cenários!$A:$D,2,FALSE)>A576,+VLOOKUP(+EOMONTH(+A576,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A576,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A576=\"\",\"\",VLOOKUP(F576,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A576=\"\",\"\",IF(WORKDAY(+A576,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A576,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-11"},{"$f":"IF(A577=\"\",\"\",+IF(+A577=D577,+E577,((+G577/E577)^+((NETWORKDAYS(+D577,A577,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D577,F577,Feriados!$A$2:$A$1058)-1))*E577)))","v":4532.4994932049685},{"$f":"IF(A577=\"\",\"\",+IF(+A577=D577,+VLOOKUP(D577,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F577,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A577=\"\",\"\",+VLOOKUP(+EOMONTH(+F577,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A577=\"\",\"\",VLOOKUP(D577,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A577=\"\",\"\",IF(A577=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A577,-2)+15,Cenários!$A:$D,2,FALSE)>A577,+VLOOKUP(+EOMONTH(+A577,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A577,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A577=\"\",\"\",VLOOKUP(F577,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A577=\"\",\"\",IF(WORKDAY(+A577,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A577,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-12"},{"$f":"IF(A578=\"\",\"\",+IF(+A578=D578,+E578,((+G578/E578)^+((NETWORKDAYS(+D578,A578,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D578,F578,Feriados!$A$2:$A$1058)-1))*E578)))","v":4533.1166780915237},{"$f":"IF(A578=\"\",\"\",+IF(+A578=D578,+VLOOKUP(D578,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F578,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A578=\"\",\"\",+VLOOKUP(+EOMONTH(+F578,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A578=\"\",\"\",VLOOKUP(D578,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A578=\"\",\"\",IF(A578=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A578,-2)+15,Cenários!$A:$D,2,FALSE)>A578,+VLOOKUP(+EOMONTH(+A578,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A578,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A578=\"\",\"\",VLOOKUP(F578,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A578=\"\",\"\",IF(WORKDAY(+A578,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A578,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-13"},{"$f":"IF(A579=\"\",\"\",+IF(+A579=D579,+E579,((+G579/E579)^+((NETWORKDAYS(+D579,A579,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D579,F579,Feriados!$A$2:$A$1058)-1))*E579)))","v":4533.7339470193865},{"$f":"IF(A579=\"\",\"\",+IF(+A579=D579,+VLOOKUP(D579,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F579,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A579=\"\",\"\",+VLOOKUP(+EOMONTH(+F579,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-01-15"},{"$f":"IF(A579=\"\",\"\",VLOOKUP(D579,Cenários!$B:$D,3,FALSE))","v":4520.7889329999998},{"$f":"IF(A579=\"\",\"\",IF(A579=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A579,-2)+15,Cenários!$A:$D,2,FALSE)>A579,+VLOOKUP(+EOMONTH(+A579,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A579,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-02-18"},{"$f":"IF(A579=\"\",\"\",VLOOKUP(F579,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003}]
[{"$f":"IF(A579=\"\",\"\",IF(WORKDAY(+A579,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A579,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-18"},{"$f":"IF(A580=\"\",\"\",+IF(+A580=D580,+E580,((+G580/E580)^+((NETWORKDAYS(+D580,A580,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D580,F580,Feriados!$A$2:$A$1058)-1))*E580)))","v":4534.3513000000003},{"$f":"IF(A580=\"\",\"\",+IF(+A580=D580,+VLOOKUP(D580,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F580,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A580=\"\",\"\",+VLOOKUP(+EOMONTH(+F580,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A580=\"\",\"\",VLOOKUP(D580,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A580=\"\",\"\",IF(A580=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A580,-2)+15,Cenários!$A:$D,2,FALSE)>A580,+VLOOKUP(+EOMONTH(+A580,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A580,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A580=\"\",\"\",VLOOKUP(F580,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A580=\"\",\"\",IF(WORKDAY(+A580,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A580,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-19"},{"$f":"IF(A581=\"\",\"\",+IF(+A581=D581,+E581,((+G581/E581)^+((NETWORKDAYS(+D581,A581,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D581,F581,Feriados!$A$2:$A$1058)-1))*E581)))","v":4535.5075690213353},{"$f":"IF(A581=\"\",\"\",+IF(+A581=D581,+VLOOKUP(D581,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F581,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A581=\"\",\"\",+VLOOKUP(+EOMONTH(+F581,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A581=\"\",\"\",VLOOKUP(D581,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A581=\"\",\"\",IF(A581=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A581,-2)+15,Cenários!$A:$D,2,FALSE)>A581,+VLOOKUP(+EOMONTH(+A581,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A581,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A581=\"\",\"\",VLOOKUP(F581,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A581=\"\",\"\",IF(WORKDAY(+A581,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A581,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-20"},{"$f":"IF(A582=\"\",\"\",+IF(+A582=D582,+E582,((+G582/E582)^+((NETWORKDAYS(+D582,A582,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D582,F582,Feriados!$A$2:$A$1058)-1))*E582)))","v":4536.6641328936776},{"$f":"IF(A582=\"\",\"\",+IF(+A582=D582,+VLOOKUP(D582,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F582,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A582=\"\",\"\",+VLOOKUP(+EOMONTH(+F582,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A582=\"\",\"\",VLOOKUP(D582,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A582=\"\",\"\",IF(A582=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A582,-2)+15,Cenários!$A:$D,2,FALSE)>A582,+VLOOKUP(+EOMONTH(+A582,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A582,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A582=\"\",\"\",VLOOKUP(F582,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A582=\"\",\"\",IF(WORKDAY(+A582,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A582,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-23"},{"$f":"IF(A583=\"\",\"\",+IF(+A583=D583,+E583,((+G583/E583)^+((NETWORKDAYS(+D583,A583,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D583,F583,Feriados!$A$2:$A$1058)-1))*E583)))","v":4537.8209916922151},{"$f":"IF(A583=\"\",\"\",+IF(+A583=D583,+VLOOKUP(D583,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F583,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A583=\"\",\"\",+VLOOKUP(+EOMONTH(+F583,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A583=\"\",\"\",VLOOKUP(D583,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A583=\"\",\"\",IF(A583=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A583,-2)+15,Cenários!$A:$D,2,FALSE)>A583,+VLOOKUP(+EOMONTH(+A583,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A583,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A583=\"\",\"\",VLOOKUP(F583,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A583=\"\",\"\",IF(WORKDAY(+A583,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A583,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-24"},{"$f":"IF(A584=\"\",\"\",+IF(+A584=D584,+E584,((+G584/E584)^+((NETWORKDAYS(+D584,A584,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D584,F584,Feriados!$A$2:$A$1058)-1))*E584)))","v":4538.9781454921549},{"$f":"IF(A584=\"\",\"\",+IF(+A584=D584,+VLOOKUP(D584,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F584,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A584=\"\",\"\",+VLOOKUP(+EOMONTH(+F584,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A584=\"\",\"\",VLOOKUP(D584,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A584=\"\",\"\",IF(A584=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A584,-2)+15,Cenários!$A:$D,2,FALSE)>A584,+VLOOKUP(+EOMONTH(+A584,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A584,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A584=\"\",\"\",VLOOKUP(F584,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A584=\"\",\"\",IF(WORKDAY(+A584,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A584,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-25"},{"$f":"IF(A585=\"\",\"\",+IF(+A585=D585,+E585,((+G585/E585)^+((NETWORKDAYS(+D585,A585,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D585,F585,Feriados!$A$2:$A$1058)-1))*E585)))","v":4540.1355943687222},{"$f":"IF(A585=\"\",\"\",+IF(+A585=D585,+VLOOKUP(D585,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F585,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A585=\"\",\"\",+VLOOKUP(+EOMONTH(+F585,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A585=\"\",\"\",VLOOKUP(D585,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A585=\"\",\"\",IF(A585=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A585,-2)+15,Cenários!$A:$D,2,FALSE)>A585,+VLOOKUP(+EOMONTH(+A585,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A585,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A585=\"\",\"\",VLOOKUP(F585,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A585=\"\",\"\",IF(WORKDAY(+A585,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A585,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-26"},{"$f":"IF(A586=\"\",\"\",+IF(+A586=D586,+E586,((+G586/E586)^+((NETWORKDAYS(+D586,A586,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D586,F586,Feriados!$A$2:$A$1058)-1))*E586)))","v":4541.2933383971631},{"$f":"IF(A586=\"\",\"\",+IF(+A586=D586,+VLOOKUP(D586,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F586,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A586=\"\",\"\",+VLOOKUP(+EOMONTH(+F586,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A586=\"\",\"\",VLOOKUP(D586,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A586=\"\",\"\",IF(A586=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A586,-2)+15,Cenários!$A:$D,2,FALSE)>A586,+VLOOKUP(+EOMONTH(+A586,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A586,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A586=\"\",\"\",VLOOKUP(F586,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A586=\"\",\"\",IF(WORKDAY(+A586,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A586,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-02-27"},{"$f":"IF(A587=\"\",\"\",+IF(+A587=D587,+E587,((+G587/E587)^+((NETWORKDAYS(+D587,A587,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D587,F587,Feriados!$A$2:$A$1058)-1))*E587)))","v":4542.451377652741},{"$f":"IF(A587=\"\",\"\",+IF(+A587=D587,+VLOOKUP(D587,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F587,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A587=\"\",\"\",+VLOOKUP(+EOMONTH(+F587,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A587=\"\",\"\",VLOOKUP(D587,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A587=\"\",\"\",IF(A587=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A587,-2)+15,Cenários!$A:$D,2,FALSE)>A587,+VLOOKUP(+EOMONTH(+A587,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A587,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A587=\"\",\"\",VLOOKUP(F587,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A587=\"\",\"\",IF(WORKDAY(+A587,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A587,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-02"},{"$f":"IF(A588=\"\",\"\",+IF(+A588=D588,+E588,((+G588/E588)^+((NETWORKDAYS(+D588,A588,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D588,F588,Feriados!$A$2:$A$1058)-1))*E588)))","v":4543.6097122107403},{"$f":"IF(A588=\"\",\"\",+IF(+A588=D588,+VLOOKUP(D588,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F588,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A588=\"\",\"\",+VLOOKUP(+EOMONTH(+F588,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A588=\"\",\"\",VLOOKUP(D588,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A588=\"\",\"\",IF(A588=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A588,-2)+15,Cenários!$A:$D,2,FALSE)>A588,+VLOOKUP(+EOMONTH(+A588,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A588,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A588=\"\",\"\",VLOOKUP(F588,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A588=\"\",\"\",IF(WORKDAY(+A588,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A588,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-03"},{"$f":"IF(A589=\"\",\"\",+IF(+A589=D589,+E589,((+G589/E589)^+((NETWORKDAYS(+D589,A589,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D589,F589,Feriados!$A$2:$A$1058)-1))*E589)))","v":4544.7683421464635},{"$f":"IF(A589=\"\",\"\",+IF(+A589=D589,+VLOOKUP(D589,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F589,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A589=\"\",\"\",+VLOOKUP(+EOMONTH(+F589,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A589=\"\",\"\",VLOOKUP(D589,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A589=\"\",\"\",IF(A589=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A589,-2)+15,Cenários!$A:$D,2,FALSE)>A589,+VLOOKUP(+EOMONTH(+A589,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A589,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A589=\"\",\"\",VLOOKUP(F589,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A589=\"\",\"\",IF(WORKDAY(+A589,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A589,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-04"},{"$f":"IF(A590=\"\",\"\",+IF(+A590=D590,+E590,((+G590/E590)^+((NETWORKDAYS(+D590,A590,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D590,F590,Feriados!$A$2:$A$1058)-1))*E590)))","v":4545.9272675352322},{"$f":"IF(A590=\"\",\"\",+IF(+A590=D590,+VLOOKUP(D590,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F590,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A590=\"\",\"\",+VLOOKUP(+EOMONTH(+F590,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A590=\"\",\"\",VLOOKUP(D590,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A590=\"\",\"\",IF(A590=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A590,-2)+15,Cenários!$A:$D,2,FALSE)>A590,+VLOOKUP(+EOMONTH(+A590,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A590,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A590=\"\",\"\",VLOOKUP(F590,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A590=\"\",\"\",IF(WORKDAY(+A590,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A590,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-05"},{"$f":"IF(A591=\"\",\"\",+IF(+A591=D591,+E591,((+G591/E591)^+((NETWORKDAYS(+D591,A591,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D591,F591,Feriados!$A$2:$A$1058)-1))*E591)))","v":4547.086488452388},{"$f":"IF(A591=\"\",\"\",+IF(+A591=D591,+VLOOKUP(D591,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F591,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A591=\"\",\"\",+VLOOKUP(+EOMONTH(+F591,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A591=\"\",\"\",VLOOKUP(D591,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A591=\"\",\"\",IF(A591=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A591,-2)+15,Cenários!$A:$D,2,FALSE)>A591,+VLOOKUP(+EOMONTH(+A591,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A591,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A591=\"\",\"\",VLOOKUP(F591,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A591=\"\",\"\",IF(WORKDAY(+A591,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A591,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-06"},{"$f":"IF(A592=\"\",\"\",+IF(+A592=D592,+E592,((+G592/E592)^+((NETWORKDAYS(+D592,A592,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D592,F592,Feriados!$A$2:$A$1058)-1))*E592)))","v":4548.2460049732908},{"$f":"IF(A592=\"\",\"\",+IF(+A592=D592,+VLOOKUP(D592,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F592,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A592=\"\",\"\",+VLOOKUP(+EOMONTH(+F592,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A592=\"\",\"\",VLOOKUP(D592,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A592=\"\",\"\",IF(A592=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A592,-2)+15,Cenários!$A:$D,2,FALSE)>A592,+VLOOKUP(+EOMONTH(+A592,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A592,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A592=\"\",\"\",VLOOKUP(F592,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A592=\"\",\"\",IF(WORKDAY(+A592,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A592,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-09"},{"$f":"IF(A593=\"\",\"\",+IF(+A593=D593,+E593,((+G593/E593)^+((NETWORKDAYS(+D593,A593,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D593,F593,Feriados!$A$2:$A$1058)-1))*E593)))","v":4549.4058171733204},{"$f":"IF(A593=\"\",\"\",+IF(+A593=D593,+VLOOKUP(D593,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F593,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A593=\"\",\"\",+VLOOKUP(+EOMONTH(+F593,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A593=\"\",\"\",VLOOKUP(D593,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A593=\"\",\"\",IF(A593=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A593,-2)+15,Cenários!$A:$D,2,FALSE)>A593,+VLOOKUP(+EOMONTH(+A593,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A593,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A593=\"\",\"\",VLOOKUP(F593,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A593=\"\",\"\",IF(WORKDAY(+A593,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A593,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-10"},{"$f":"IF(A594=\"\",\"\",+IF(+A594=D594,+E594,((+G594/E594)^+((NETWORKDAYS(+D594,A594,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D594,F594,Feriados!$A$2:$A$1058)-1))*E594)))","v":4550.5659251278757},{"$f":"IF(A594=\"\",\"\",+IF(+A594=D594,+VLOOKUP(D594,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F594,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A594=\"\",\"\",+VLOOKUP(+EOMONTH(+F594,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A594=\"\",\"\",VLOOKUP(D594,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A594=\"\",\"\",IF(A594=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A594,-2)+15,Cenários!$A:$D,2,FALSE)>A594,+VLOOKUP(+EOMONTH(+A594,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A594,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A594=\"\",\"\",VLOOKUP(F594,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A594=\"\",\"\",IF(WORKDAY(+A594,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A594,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-11"},{"$f":"IF(A595=\"\",\"\",+IF(+A595=D595,+E595,((+G595/E595)^+((NETWORKDAYS(+D595,A595,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D595,F595,Feriados!$A$2:$A$1058)-1))*E595)))","v":4551.7263289123748},{"$f":"IF(A595=\"\",\"\",+IF(+A595=D595,+VLOOKUP(D595,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F595,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A595=\"\",\"\",+VLOOKUP(+EOMONTH(+F595,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A595=\"\",\"\",VLOOKUP(D595,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A595=\"\",\"\",IF(A595=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A595,-2)+15,Cenários!$A:$D,2,FALSE)>A595,+VLOOKUP(+EOMONTH(+A595,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A595,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A595=\"\",\"\",VLOOKUP(F595,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A595=\"\",\"\",IF(WORKDAY(+A595,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A595,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-12"},{"$f":"IF(A596=\"\",\"\",+IF(+A596=D596,+E596,((+G596/E596)^+((NETWORKDAYS(+D596,A596,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D596,F596,Feriados!$A$2:$A$1058)-1))*E596)))","v":4552.8870286022538},{"$f":"IF(A596=\"\",\"\",+IF(+A596=D596,+VLOOKUP(D596,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F596,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A596=\"\",\"\",+VLOOKUP(+EOMONTH(+F596,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A596=\"\",\"\",VLOOKUP(D596,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A596=\"\",\"\",IF(A596=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A596,-2)+15,Cenários!$A:$D,2,FALSE)>A596,+VLOOKUP(+EOMONTH(+A596,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A596,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A596=\"\",\"\",VLOOKUP(F596,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A596=\"\",\"\",IF(WORKDAY(+A596,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A596,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-13"},{"$f":"IF(A597=\"\",\"\",+IF(+A597=D597,+E597,((+G597/E597)^+((NETWORKDAYS(+D597,A597,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D597,F597,Feriados!$A$2:$A$1058)-1))*E597)))","v":4554.0480242729709},{"$f":"IF(A597=\"\",\"\",+IF(+A597=D597,+VLOOKUP(D597,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F597,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A597=\"\",\"\",+VLOOKUP(+EOMONTH(+F597,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-02-18"},{"$f":"IF(A597=\"\",\"\",VLOOKUP(D597,Cenários!$B:$D,3,FALSE))","v":4534.3513000000003},{"$f":"IF(A597=\"\",\"\",IF(A597=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A597,-2)+15,Cenários!$A:$D,2,FALSE)>A597,+VLOOKUP(+EOMONTH(+A597,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A597,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-03-16"},{"$f":"IF(A597=\"\",\"\",VLOOKUP(F597,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004}]
[{"$f":"IF(A597=\"\",\"\",IF(WORKDAY(+A597,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A597,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-16"},{"$f":"IF(A598=\"\",\"\",+IF(+A598=D598,+E598,((+G598/E598)^+((NETWORKDAYS(+D598,A598,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D598,F598,Feriados!$A$2:$A$1058)-1))*E598)))","v":4555.2093160000004},{"$f":"IF(A598=\"\",\"\",+IF(+A598=D598,+VLOOKUP(D598,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F598,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A598=\"\",\"\",+VLOOKUP(+EOMONTH(+F598,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A598=\"\",\"\",VLOOKUP(D598,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A598=\"\",\"\",IF(A598=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A598,-2)+15,Cenários!$A:$D,2,FALSE)>A598,+VLOOKUP(+EOMONTH(+A598,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A598,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A598=\"\",\"\",VLOOKUP(F598,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A598=\"\",\"\",IF(WORKDAY(+A598,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A598,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-17"},{"$f":"IF(A599=\"\",\"\",+IF(+A599=D599,+E599,((+G599/E599)^+((NETWORKDAYS(+D599,A599,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D599,F599,Feriados!$A$2:$A$1058)-1))*E599)))","v":4556.0753265107205},{"$f":"IF(A599=\"\",\"\",+IF(+A599=D599,+VLOOKUP(D599,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F599,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A599=\"\",\"\",+VLOOKUP(+EOMONTH(+F599,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A599=\"\",\"\",VLOOKUP(D599,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A599=\"\",\"\",IF(A599=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A599,-2)+15,Cenários!$A:$D,2,FALSE)>A599,+VLOOKUP(+EOMONTH(+A599,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A599,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A599=\"\",\"\",VLOOKUP(F599,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A599=\"\",\"\",IF(WORKDAY(+A599,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A599,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-18"},{"$f":"IF(A600=\"\",\"\",+IF(+A600=D600,+E600,((+G600/E600)^+((NETWORKDAYS(+D600,A600,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D600,F600,Feriados!$A$2:$A$1058)-1))*E600)))","v":4556.9415016624371},{"$f":"IF(A600=\"\",\"\",+IF(+A600=D600,+VLOOKUP(D600,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F600,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A600=\"\",\"\",+VLOOKUP(+EOMONTH(+F600,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A600=\"\",\"\",VLOOKUP(D600,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A600=\"\",\"\",IF(A600=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A600,-2)+15,Cenários!$A:$D,2,FALSE)>A600,+VLOOKUP(+EOMONTH(+A600,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A600,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A600=\"\",\"\",VLOOKUP(F600,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A600=\"\",\"\",IF(WORKDAY(+A600,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A600,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-19"},{"$f":"IF(A601=\"\",\"\",+IF(+A601=D601,+E601,((+G601/E601)^+((NETWORKDAYS(+D601,A601,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D601,F601,Feriados!$A$2:$A$1058)-1))*E601)))","v":4557.8078414864522},{"$f":"IF(A601=\"\",\"\",+IF(+A601=D601,+VLOOKUP(D601,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F601,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A601=\"\",\"\",+VLOOKUP(+EOMONTH(+F601,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A601=\"\",\"\",VLOOKUP(D601,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A601=\"\",\"\",IF(A601=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A601,-2)+15,Cenários!$A:$D,2,FALSE)>A601,+VLOOKUP(+EOMONTH(+A601,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A601,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A601=\"\",\"\",VLOOKUP(F601,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A601=\"\",\"\",IF(WORKDAY(+A601,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A601,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-20"},{"$f":"IF(A602=\"\",\"\",+IF(+A602=D602,+E602,((+G602/E602)^+((NETWORKDAYS(+D602,A602,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D602,F602,Feriados!$A$2:$A$1058)-1))*E602)))","v":4558.6743460140724},{"$f":"IF(A602=\"\",\"\",+IF(+A602=D602,+VLOOKUP(D602,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F602,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A602=\"\",\"\",+VLOOKUP(+EOMONTH(+F602,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A602=\"\",\"\",VLOOKUP(D602,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A602=\"\",\"\",IF(A602=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A602,-2)+15,Cenários!$A:$D,2,FALSE)>A602,+VLOOKUP(+EOMONTH(+A602,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A602,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A602=\"\",\"\",VLOOKUP(F602,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A602=\"\",\"\",IF(WORKDAY(+A602,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A602,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-23"},{"$f":"IF(A603=\"\",\"\",+IF(+A603=D603,+E603,((+G603/E603)^+((NETWORKDAYS(+D603,A603,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D603,F603,Feriados!$A$2:$A$1058)-1))*E603)))","v":4559.5410152766081},{"$f":"IF(A603=\"\",\"\",+IF(+A603=D603,+VLOOKUP(D603,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F603,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A603=\"\",\"\",+VLOOKUP(+EOMONTH(+F603,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A603=\"\",\"\",VLOOKUP(D603,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A603=\"\",\"\",IF(A603=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A603,-2)+15,Cenários!$A:$D,2,FALSE)>A603,+VLOOKUP(+EOMONTH(+A603,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A603,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A603=\"\",\"\",VLOOKUP(F603,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A603=\"\",\"\",IF(WORKDAY(+A603,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A603,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-24"},{"$f":"IF(A604=\"\",\"\",+IF(+A604=D604,+E604,((+G604/E604)^+((NETWORKDAYS(+D604,A604,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D604,F604,Feriados!$A$2:$A$1058)-1))*E604)))","v":4560.4078493053803},{"$f":"IF(A604=\"\",\"\",+IF(+A604=D604,+VLOOKUP(D604,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F604,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A604=\"\",\"\",+VLOOKUP(+EOMONTH(+F604,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A604=\"\",\"\",VLOOKUP(D604,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A604=\"\",\"\",IF(A604=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A604,-2)+15,Cenários!$A:$D,2,FALSE)>A604,+VLOOKUP(+EOMONTH(+A604,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A604,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A604=\"\",\"\",VLOOKUP(F604,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A604=\"\",\"\",IF(WORKDAY(+A604,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A604,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-25"},{"$f":"IF(A605=\"\",\"\",+IF(+A605=D605,+E605,((+G605/E605)^+((NETWORKDAYS(+D605,A605,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D605,F605,Feriados!$A$2:$A$1058)-1))*E605)))","v":4561.2748481317121},{"$f":"IF(A605=\"\",\"\",+IF(+A605=D605,+VLOOKUP(D605,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F605,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A605=\"\",\"\",+VLOOKUP(+EOMONTH(+F605,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A605=\"\",\"\",VLOOKUP(D605,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A605=\"\",\"\",IF(A605=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A605,-2)+15,Cenários!$A:$D,2,FALSE)>A605,+VLOOKUP(+EOMONTH(+A605,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A605,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A605=\"\",\"\",VLOOKUP(F605,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A605=\"\",\"\",IF(WORKDAY(+A605,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A605,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-26"},{"$f":"IF(A606=\"\",\"\",+IF(+A606=D606,+E606,((+G606/E606)^+((NETWORKDAYS(+D606,A606,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D606,F606,Feriados!$A$2:$A$1058)-1))*E606)))","v":4562.1420117869347},{"$f":"IF(A606=\"\",\"\",+IF(+A606=D606,+VLOOKUP(D606,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F606,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A606=\"\",\"\",+VLOOKUP(+EOMONTH(+F606,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A606=\"\",\"\",VLOOKUP(D606,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A606=\"\",\"\",IF(A606=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A606,-2)+15,Cenários!$A:$D,2,FALSE)>A606,+VLOOKUP(+EOMONTH(+A606,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A606,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A606=\"\",\"\",VLOOKUP(F606,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A606=\"\",\"\",IF(WORKDAY(+A606,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A606,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-27"},{"$f":"IF(A607=\"\",\"\",+IF(+A607=D607,+E607,((+G607/E607)^+((NETWORKDAYS(+D607,A607,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D607,F607,Feriados!$A$2:$A$1058)-1))*E607)))","v":4563.0093403023839},{"$f":"IF(A607=\"\",\"\",+IF(+A607=D607,+VLOOKUP(D607,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F607,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A607=\"\",\"\",+VLOOKUP(+EOMONTH(+F607,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A607=\"\",\"\",VLOOKUP(D607,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A607=\"\",\"\",IF(A607=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A607,-2)+15,Cenários!$A:$D,2,FALSE)>A607,+VLOOKUP(+EOMONTH(+A607,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A607,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A607=\"\",\"\",VLOOKUP(F607,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A607=\"\",\"\",IF(WORKDAY(+A607,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A607,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-30"},{"$f":"IF(A608=\"\",\"\",+IF(+A608=D608,+E608,((+G608/E608)^+((NETWORKDAYS(+D608,A608,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D608,F608,Feriados!$A$2:$A$1058)-1))*E608)))","v":4563.8768337094007},{"$f":"IF(A608=\"\",\"\",+IF(+A608=D608,+VLOOKUP(D608,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F608,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A608=\"\",\"\",+VLOOKUP(+EOMONTH(+F608,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A608=\"\",\"\",VLOOKUP(D608,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A608=\"\",\"\",IF(A608=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A608,-2)+15,Cenários!$A:$D,2,FALSE)>A608,+VLOOKUP(+EOMONTH(+A608,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A608,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A608=\"\",\"\",VLOOKUP(F608,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A608=\"\",\"\",IF(WORKDAY(+A608,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A608,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-03-31"},{"$f":"IF(A609=\"\",\"\",+IF(+A609=D609,+E609,((+G609/E609)^+((NETWORKDAYS(+D609,A609,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D609,F609,Feriados!$A$2:$A$1058)-1))*E609)))","v":4564.7444920393355},{"$f":"IF(A609=\"\",\"\",+IF(+A609=D609,+VLOOKUP(D609,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F609,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A609=\"\",\"\",+VLOOKUP(+EOMONTH(+F609,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A609=\"\",\"\",VLOOKUP(D609,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A609=\"\",\"\",IF(A609=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A609,-2)+15,Cenários!$A:$D,2,FALSE)>A609,+VLOOKUP(+EOMONTH(+A609,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A609,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A609=\"\",\"\",VLOOKUP(F609,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A609=\"\",\"\",IF(WORKDAY(+A609,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A609,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-01"},{"$f":"IF(A610=\"\",\"\",+IF(+A610=D610,+E610,((+G610/E610)^+((NETWORKDAYS(+D610,A610,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D610,F610,Feriados!$A$2:$A$1058)-1))*E610)))","v":4565.6123153235412},{"$f":"IF(A610=\"\",\"\",+IF(+A610=D610,+VLOOKUP(D610,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F610,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A610=\"\",\"\",+VLOOKUP(+EOMONTH(+F610,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A610=\"\",\"\",VLOOKUP(D610,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A610=\"\",\"\",IF(A610=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A610,-2)+15,Cenários!$A:$D,2,FALSE)>A610,+VLOOKUP(+EOMONTH(+A610,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A610,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A610=\"\",\"\",VLOOKUP(F610,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A610=\"\",\"\",IF(WORKDAY(+A610,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A610,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-02"},{"$f":"IF(A611=\"\",\"\",+IF(+A611=D611,+E611,((+G611/E611)^+((NETWORKDAYS(+D611,A611,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D611,F611,Feriados!$A$2:$A$1058)-1))*E611)))","v":4566.4803035933783},{"$f":"IF(A611=\"\",\"\",+IF(+A611=D611,+VLOOKUP(D611,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F611,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A611=\"\",\"\",+VLOOKUP(+EOMONTH(+F611,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A611=\"\",\"\",VLOOKUP(D611,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A611=\"\",\"\",IF(A611=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A611,-2)+15,Cenários!$A:$D,2,FALSE)>A611,+VLOOKUP(+EOMONTH(+A611,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A611,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A611=\"\",\"\",VLOOKUP(F611,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A611=\"\",\"\",IF(WORKDAY(+A611,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A611,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-06"},{"$f":"IF(A612=\"\",\"\",+IF(+A612=D612,+E612,((+G612/E612)^+((NETWORKDAYS(+D612,A612,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D612,F612,Feriados!$A$2:$A$1058)-1))*E612)))","v":4567.3484568802141},{"$f":"IF(A612=\"\",\"\",+IF(+A612=D612,+VLOOKUP(D612,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F612,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A612=\"\",\"\",+VLOOKUP(+EOMONTH(+F612,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A612=\"\",\"\",VLOOKUP(D612,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A612=\"\",\"\",IF(A612=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A612,-2)+15,Cenários!$A:$D,2,FALSE)>A612,+VLOOKUP(+EOMONTH(+A612,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A612,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A612=\"\",\"\",VLOOKUP(F612,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A612=\"\",\"\",IF(WORKDAY(+A612,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A612,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-07"},{"$f":"IF(A613=\"\",\"\",+IF(+A613=D613,+E613,((+G613/E613)^+((NETWORKDAYS(+D613,A613,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D613,F613,Feriados!$A$2:$A$1058)-1))*E613)))","v":4568.2167752154191},{"$f":"IF(A613=\"\",\"\",+IF(+A613=D613,+VLOOKUP(D613,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F613,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A613=\"\",\"\",+VLOOKUP(+EOMONTH(+F613,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A613=\"\",\"\",VLOOKUP(D613,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A613=\"\",\"\",IF(A613=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A613,-2)+15,Cenários!$A:$D,2,FALSE)>A613,+VLOOKUP(+EOMONTH(+A613,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A613,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A613=\"\",\"\",VLOOKUP(F613,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A613=\"\",\"\",IF(WORKDAY(+A613,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A613,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-08"},{"$f":"IF(A614=\"\",\"\",+IF(+A614=D614,+E614,((+G614/E614)^+((NETWORKDAYS(+D614,A614,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D614,F614,Feriados!$A$2:$A$1058)-1))*E614)))","v":4569.0852586303708},{"$f":"IF(A614=\"\",\"\",+IF(+A614=D614,+VLOOKUP(D614,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F614,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A614=\"\",\"\",+VLOOKUP(+EOMONTH(+F614,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A614=\"\",\"\",VLOOKUP(D614,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A614=\"\",\"\",IF(A614=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A614,-2)+15,Cenários!$A:$D,2,FALSE)>A614,+VLOOKUP(+EOMONTH(+A614,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A614,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A614=\"\",\"\",VLOOKUP(F614,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A614=\"\",\"\",IF(WORKDAY(+A614,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A614,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-09"},{"$f":"IF(A615=\"\",\"\",+IF(+A615=D615,+E615,((+G615/E615)^+((NETWORKDAYS(+D615,A615,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D615,F615,Feriados!$A$2:$A$1058)-1))*E615)))","v":4569.953907156455},{"$f":"IF(A615=\"\",\"\",+IF(+A615=D615,+VLOOKUP(D615,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F615,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A615=\"\",\"\",+VLOOKUP(+EOMONTH(+F615,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A615=\"\",\"\",VLOOKUP(D615,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A615=\"\",\"\",IF(A615=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A615,-2)+15,Cenários!$A:$D,2,FALSE)>A615,+VLOOKUP(+EOMONTH(+A615,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A615,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A615=\"\",\"\",VLOOKUP(F615,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A615=\"\",\"\",IF(WORKDAY(+A615,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A615,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-10"},{"$f":"IF(A616=\"\",\"\",+IF(+A616=D616,+E616,((+G616/E616)^+((NETWORKDAYS(+D616,A616,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D616,F616,Feriados!$A$2:$A$1058)-1))*E616)))","v":4570.8227208250619},{"$f":"IF(A616=\"\",\"\",+IF(+A616=D616,+VLOOKUP(D616,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F616,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A616=\"\",\"\",+VLOOKUP(+EOMONTH(+F616,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A616=\"\",\"\",VLOOKUP(D616,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A616=\"\",\"\",IF(A616=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A616,-2)+15,Cenários!$A:$D,2,FALSE)>A616,+VLOOKUP(+EOMONTH(+A616,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A616,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A616=\"\",\"\",VLOOKUP(F616,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A616=\"\",\"\",IF(WORKDAY(+A616,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A616,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-13"},{"$f":"IF(A617=\"\",\"\",+IF(+A617=D617,+E617,((+G617/E617)^+((NETWORKDAYS(+D617,A617,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D617,F617,Feriados!$A$2:$A$1058)-1))*E617)))","v":4571.6916996675855},{"$f":"IF(A617=\"\",\"\",+IF(+A617=D617,+VLOOKUP(D617,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F617,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A617=\"\",\"\",+VLOOKUP(+EOMONTH(+F617,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A617=\"\",\"\",VLOOKUP(D617,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A617=\"\",\"\",IF(A617=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A617,-2)+15,Cenários!$A:$D,2,FALSE)>A617,+VLOOKUP(+EOMONTH(+A617,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A617,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A617=\"\",\"\",VLOOKUP(F617,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A617=\"\",\"\",IF(WORKDAY(+A617,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A617,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-14"},{"$f":"IF(A618=\"\",\"\",+IF(+A618=D618,+E618,((+G618/E618)^+((NETWORKDAYS(+D618,A618,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D618,F618,Feriados!$A$2:$A$1058)-1))*E618)))","v":4572.5608437154297},{"$f":"IF(A618=\"\",\"\",+IF(+A618=D618,+VLOOKUP(D618,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F618,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A618=\"\",\"\",+VLOOKUP(+EOMONTH(+F618,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-03-16"},{"$f":"IF(A618=\"\",\"\",VLOOKUP(D618,Cenários!$B:$D,3,FALSE))","v":4555.2093160000004},{"$f":"IF(A618=\"\",\"\",IF(A618=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A618,-2)+15,Cenários!$A:$D,2,FALSE)>A618,+VLOOKUP(+EOMONTH(+A618,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A618,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-04-15"},{"$f":"IF(A618=\"\",\"\",VLOOKUP(F618,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002}]
[{"$f":"IF(A618=\"\",\"\",IF(WORKDAY(+A618,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A618,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-15"},{"$f":"IF(A619=\"\",\"\",+IF(+A619=D619,+E619,((+G619/E619)^+((NETWORKDAYS(+D619,A619,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D619,F619,Feriados!$A$2:$A$1058)-1))*E619)))","v":4573.4301530000002},{"$f":"IF(A619=\"\",\"\",+IF(+A619=D619,+VLOOKUP(D619,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F619,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A619=\"\",\"\",+VLOOKUP(+EOMONTH(+F619,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A619=\"\",\"\",VLOOKUP(D619,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A619=\"\",\"\",IF(A619=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A619,-2)+15,Cenários!$A:$D,2,FALSE)>A619,+VLOOKUP(+EOMONTH(+A619,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A619,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A619=\"\",\"\",VLOOKUP(F619,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A619=\"\",\"\",IF(WORKDAY(+A619,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A619,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-16"},{"$f":"IF(A620=\"\",\"\",+IF(+A620=D620,+E620,((+G620/E620)^+((NETWORKDAYS(+D620,A620,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D620,F620,Feriados!$A$2:$A$1058)-1))*E620)))","v":4574.4569816782314},{"$f":"IF(A620=\"\",\"\",+IF(+A620=D620,+VLOOKUP(D620,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F620,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A620=\"\",\"\",+VLOOKUP(+EOMONTH(+F620,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A620=\"\",\"\",VLOOKUP(D620,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A620=\"\",\"\",IF(A620=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A620,-2)+15,Cenários!$A:$D,2,FALSE)>A620,+VLOOKUP(+EOMONTH(+A620,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A620,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A620=\"\",\"\",VLOOKUP(F620,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A620=\"\",\"\",IF(WORKDAY(+A620,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A620,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-17"},{"$f":"IF(A621=\"\",\"\",+IF(+A621=D621,+E621,((+G621/E621)^+((NETWORKDAYS(+D621,A621,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D621,F621,Feriados!$A$2:$A$1058)-1))*E621)))","v":4575.4840409005164},{"$f":"IF(A621=\"\",\"\",+IF(+A621=D621,+VLOOKUP(D621,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F621,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A621=\"\",\"\",+VLOOKUP(+EOMONTH(+F621,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A621=\"\",\"\",VLOOKUP(D621,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A621=\"\",\"\",IF(A621=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A621,-2)+15,Cenários!$A:$D,2,FALSE)>A621,+VLOOKUP(+EOMONTH(+A621,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A621,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A621=\"\",\"\",VLOOKUP(F621,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A621=\"\",\"\",IF(WORKDAY(+A621,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A621,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-20"},{"$f":"IF(A622=\"\",\"\",+IF(+A622=D622,+E622,((+G622/E622)^+((NETWORKDAYS(+D622,A622,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D622,F622,Feriados!$A$2:$A$1058)-1))*E622)))","v":4576.5113307186202},{"$f":"IF(A622=\"\",\"\",+IF(+A622=D622,+VLOOKUP(D622,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F622,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A622=\"\",\"\",+VLOOKUP(+EOMONTH(+F622,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A622=\"\",\"\",VLOOKUP(D622,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A622=\"\",\"\",IF(A622=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A622,-2)+15,Cenários!$A:$D,2,FALSE)>A622,+VLOOKUP(+EOMONTH(+A622,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A622,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A622=\"\",\"\",VLOOKUP(F622,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A622=\"\",\"\",IF(WORKDAY(+A622,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A622,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-22"},{"$f":"IF(A623=\"\",\"\",+IF(+A623=D623,+E623,((+G623/E623)^+((NETWORKDAYS(+D623,A623,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D623,F623,Feriados!$A$2:$A$1058)-1))*E623)))","v":4577.5388511843139},{"$f":"IF(A623=\"\",\"\",+IF(+A623=D623,+VLOOKUP(D623,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F623,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A623=\"\",\"\",+VLOOKUP(+EOMONTH(+F623,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A623=\"\",\"\",VLOOKUP(D623,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A623=\"\",\"\",IF(A623=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A623,-2)+15,Cenários!$A:$D,2,FALSE)>A623,+VLOOKUP(+EOMONTH(+A623,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A623,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A623=\"\",\"\",VLOOKUP(F623,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A623=\"\",\"\",IF(WORKDAY(+A623,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A623,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-23"},{"$f":"IF(A624=\"\",\"\",+IF(+A624=D624,+E624,((+G624/E624)^+((NETWORKDAYS(+D624,A624,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D624,F624,Feriados!$A$2:$A$1058)-1))*E624)))","v":4578.5666023493832},{"$f":"IF(A624=\"\",\"\",+IF(+A624=D624,+VLOOKUP(D624,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F624,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A624=\"\",\"\",+VLOOKUP(+EOMONTH(+F624,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A624=\"\",\"\",VLOOKUP(D624,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A624=\"\",\"\",IF(A624=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A624,-2)+15,Cenários!$A:$D,2,FALSE)>A624,+VLOOKUP(+EOMONTH(+A624,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A624,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A624=\"\",\"\",VLOOKUP(F624,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A624=\"\",\"\",IF(WORKDAY(+A624,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A624,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-24"},{"$f":"IF(A625=\"\",\"\",+IF(+A625=D625,+E625,((+G625/E625)^+((NETWORKDAYS(+D625,A625,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D625,F625,Feriados!$A$2:$A$1058)-1))*E625)))","v":4579.5945842656256},{"$f":"IF(A625=\"\",\"\",+IF(+A625=D625,+VLOOKUP(D625,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F625,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A625=\"\",\"\",+VLOOKUP(+EOMONTH(+F625,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A625=\"\",\"\",VLOOKUP(D625,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A625=\"\",\"\",IF(A625=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A625,-2)+15,Cenários!$A:$D,2,FALSE)>A625,+VLOOKUP(+EOMONTH(+A625,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A625,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A625=\"\",\"\",VLOOKUP(F625,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A625=\"\",\"\",IF(WORKDAY(+A625,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A625,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-27"},{"$f":"IF(A626=\"\",\"\",+IF(+A626=D626,+E626,((+G626/E626)^+((NETWORKDAYS(+D626,A626,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D626,F626,Feriados!$A$2:$A$1058)-1))*E626)))","v":4580.6227969848496},{"$f":"IF(A626=\"\",\"\",+IF(+A626=D626,+VLOOKUP(D626,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F626,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A626=\"\",\"\",+VLOOKUP(+EOMONTH(+F626,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A626=\"\",\"\",VLOOKUP(D626,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A626=\"\",\"\",IF(A626=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A626,-2)+15,Cenários!$A:$D,2,FALSE)>A626,+VLOOKUP(+EOMONTH(+A626,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A626,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A626=\"\",\"\",VLOOKUP(F626,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A626=\"\",\"\",IF(WORKDAY(+A626,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A626,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-28"},{"$f":"IF(A627=\"\",\"\",+IF(+A627=D627,+E627,((+G627/E627)^+((NETWORKDAYS(+D627,A627,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D627,F627,Feriados!$A$2:$A$1058)-1))*E627)))","v":4581.6512405588737},{"$f":"IF(A627=\"\",\"\",+IF(+A627=D627,+VLOOKUP(D627,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F627,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A627=\"\",\"\",+VLOOKUP(+EOMONTH(+F627,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A627=\"\",\"\",VLOOKUP(D627,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A627=\"\",\"\",IF(A627=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A627,-2)+15,Cenários!$A:$D,2,FALSE)>A627,+VLOOKUP(+EOMONTH(+A627,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A627,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A627=\"\",\"\",VLOOKUP(F627,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A627=\"\",\"\",IF(WORKDAY(+A627,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A627,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-29"},{"$f":"IF(A628=\"\",\"\",+IF(+A628=D628,+E628,((+G628/E628)^+((NETWORKDAYS(+D628,A628,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D628,F628,Feriados!$A$2:$A$1058)-1))*E628)))","v":4582.67991503953},{"$f":"IF(A628=\"\",\"\",+IF(+A628=D628,+VLOOKUP(D628,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F628,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A628=\"\",\"\",+VLOOKUP(+EOMONTH(+F628,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A628=\"\",\"\",VLOOKUP(D628,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A628=\"\",\"\",IF(A628=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A628,-2)+15,Cenários!$A:$D,2,FALSE)>A628,+VLOOKUP(+EOMONTH(+A628,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A628,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A628=\"\",\"\",VLOOKUP(F628,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A628=\"\",\"\",IF(WORKDAY(+A628,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A628,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-04-30"},{"$f":"IF(A629=\"\",\"\",+IF(+A629=D629,+E629,((+G629/E629)^+((NETWORKDAYS(+D629,A629,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D629,F629,Feriados!$A$2:$A$1058)-1))*E629)))","v":4583.7088204786633},{"$f":"IF(A629=\"\",\"\",+IF(+A629=D629,+VLOOKUP(D629,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F629,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A629=\"\",\"\",+VLOOKUP(+EOMONTH(+F629,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A629=\"\",\"\",VLOOKUP(D629,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A629=\"\",\"\",IF(A629=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A629,-2)+15,Cenários!$A:$D,2,FALSE)>A629,+VLOOKUP(+EOMONTH(+A629,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A629,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A629=\"\",\"\",VLOOKUP(F629,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A629=\"\",\"\",IF(WORKDAY(+A629,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A629,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-04"},{"$f":"IF(A630=\"\",\"\",+IF(+A630=D630,+E630,((+G630/E630)^+((NETWORKDAYS(+D630,A630,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D630,F630,Feriados!$A$2:$A$1058)-1))*E630)))","v":4584.7379569281256},{"$f":"IF(A630=\"\",\"\",+IF(+A630=D630,+VLOOKUP(D630,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F630,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A630=\"\",\"\",+VLOOKUP(+EOMONTH(+F630,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A630=\"\",\"\",VLOOKUP(D630,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A630=\"\",\"\",IF(A630=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A630,-2)+15,Cenários!$A:$D,2,FALSE)>A630,+VLOOKUP(+EOMONTH(+A630,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A630,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A630=\"\",\"\",VLOOKUP(F630,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A630=\"\",\"\",IF(WORKDAY(+A630,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A630,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-05"},{"$f":"IF(A631=\"\",\"\",+IF(+A631=D631,+E631,((+G631/E631)^+((NETWORKDAYS(+D631,A631,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D631,F631,Feriados!$A$2:$A$1058)-1))*E631)))","v":4585.7673244397865},{"$f":"IF(A631=\"\",\"\",+IF(+A631=D631,+VLOOKUP(D631,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F631,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A631=\"\",\"\",+VLOOKUP(+EOMONTH(+F631,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A631=\"\",\"\",VLOOKUP(D631,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A631=\"\",\"\",IF(A631=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A631,-2)+15,Cenários!$A:$D,2,FALSE)>A631,+VLOOKUP(+EOMONTH(+A631,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A631,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A631=\"\",\"\",VLOOKUP(F631,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A631=\"\",\"\",IF(WORKDAY(+A631,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A631,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-06"},{"$f":"IF(A632=\"\",\"\",+IF(+A632=D632,+E632,((+G632/E632)^+((NETWORKDAYS(+D632,A632,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D632,F632,Feriados!$A$2:$A$1058)-1))*E632)))","v":4586.7969230655217},{"$f":"IF(A632=\"\",\"\",+IF(+A632=D632,+VLOOKUP(D632,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F632,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A632=\"\",\"\",+VLOOKUP(+EOMONTH(+F632,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A632=\"\",\"\",VLOOKUP(D632,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A632=\"\",\"\",IF(A632=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A632,-2)+15,Cenários!$A:$D,2,FALSE)>A632,+VLOOKUP(+EOMONTH(+A632,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A632,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A632=\"\",\"\",VLOOKUP(F632,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A632=\"\",\"\",IF(WORKDAY(+A632,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A632,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-07"},{"$f":"IF(A633=\"\",\"\",+IF(+A633=D633,+E633,((+G633/E633)^+((NETWORKDAYS(+D633,A633,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D633,F633,Feriados!$A$2:$A$1058)-1))*E633)))","v":4587.8267528572233},{"$f":"IF(A633=\"\",\"\",+IF(+A633=D633,+VLOOKUP(D633,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F633,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A633=\"\",\"\",+VLOOKUP(+EOMONTH(+F633,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A633=\"\",\"\",VLOOKUP(D633,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A633=\"\",\"\",IF(A633=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A633,-2)+15,Cenários!$A:$D,2,FALSE)>A633,+VLOOKUP(+EOMONTH(+A633,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A633,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A633=\"\",\"\",VLOOKUP(F633,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A633=\"\",\"\",IF(WORKDAY(+A633,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A633,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-08"},{"$f":"IF(A634=\"\",\"\",+IF(+A634=D634,+E634,((+G634/E634)^+((NETWORKDAYS(+D634,A634,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D634,F634,Feriados!$A$2:$A$1058)-1))*E634)))","v":4588.8568138667906},{"$f":"IF(A634=\"\",\"\",+IF(+A634=D634,+VLOOKUP(D634,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F634,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A634=\"\",\"\",+VLOOKUP(+EOMONTH(+F634,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A634=\"\",\"\",VLOOKUP(D634,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A634=\"\",\"\",IF(A634=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A634,-2)+15,Cenários!$A:$D,2,FALSE)>A634,+VLOOKUP(+EOMONTH(+A634,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A634,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A634=\"\",\"\",VLOOKUP(F634,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A634=\"\",\"\",IF(WORKDAY(+A634,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A634,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-11"},{"$f":"IF(A635=\"\",\"\",+IF(+A635=D635,+E635,((+G635/E635)^+((NETWORKDAYS(+D635,A635,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D635,F635,Feriados!$A$2:$A$1058)-1))*E635)))","v":4589.8871061461386},{"$f":"IF(A635=\"\",\"\",+IF(+A635=D635,+VLOOKUP(D635,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F635,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A635=\"\",\"\",+VLOOKUP(+EOMONTH(+F635,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A635=\"\",\"\",VLOOKUP(D635,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A635=\"\",\"\",IF(A635=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A635,-2)+15,Cenários!$A:$D,2,FALSE)>A635,+VLOOKUP(+EOMONTH(+A635,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A635,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A635=\"\",\"\",VLOOKUP(F635,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A635=\"\",\"\",IF(WORKDAY(+A635,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A635,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-12"},{"$f":"IF(A636=\"\",\"\",+IF(+A636=D636,+E636,((+G636/E636)^+((NETWORKDAYS(+D636,A636,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D636,F636,Feriados!$A$2:$A$1058)-1))*E636)))","v":4590.9176297471913},{"$f":"IF(A636=\"\",\"\",+IF(+A636=D636,+VLOOKUP(D636,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F636,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A636=\"\",\"\",+VLOOKUP(+EOMONTH(+F636,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A636=\"\",\"\",VLOOKUP(D636,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A636=\"\",\"\",IF(A636=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A636,-2)+15,Cenários!$A:$D,2,FALSE)>A636,+VLOOKUP(+EOMONTH(+A636,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A636,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A636=\"\",\"\",VLOOKUP(F636,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A636=\"\",\"\",IF(WORKDAY(+A636,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A636,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-13"},{"$f":"IF(A637=\"\",\"\",+IF(+A637=D637,+E637,((+G637/E637)^+((NETWORKDAYS(+D637,A637,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D637,F637,Feriados!$A$2:$A$1058)-1))*E637)))","v":4591.9483847218853},{"$f":"IF(A637=\"\",\"\",+IF(+A637=D637,+VLOOKUP(D637,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F637,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A637=\"\",\"\",+VLOOKUP(+EOMONTH(+F637,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A637=\"\",\"\",VLOOKUP(D637,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A637=\"\",\"\",IF(A637=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A637,-2)+15,Cenários!$A:$D,2,FALSE)>A637,+VLOOKUP(+EOMONTH(+A637,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A637,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A637=\"\",\"\",VLOOKUP(F637,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A637=\"\",\"\",IF(WORKDAY(+A637,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A637,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-14"},{"$f":"IF(A638=\"\",\"\",+IF(+A638=D638,+E638,((+G638/E638)^+((NETWORKDAYS(+D638,A638,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D638,F638,Feriados!$A$2:$A$1058)-1))*E638)))","v":4592.9793711221673},{"$f":"IF(A638=\"\",\"\",+IF(+A638=D638,+VLOOKUP(D638,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F638,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A638=\"\",\"\",+VLOOKUP(+EOMONTH(+F638,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-04-15"},{"$f":"IF(A638=\"\",\"\",VLOOKUP(D638,Cenários!$B:$D,3,FALSE))","v":4573.4301530000002},{"$f":"IF(A638=\"\",\"\",IF(A638=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A638,-2)+15,Cenários!$A:$D,2,FALSE)>A638,+VLOOKUP(+EOMONTH(+A638,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A638,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-05-15"},{"$f":"IF(A638=\"\",\"\",VLOOKUP(F638,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004}]
[{"$f":"IF(A638=\"\",\"\",IF(WORKDAY(+A638,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A638,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-15"},{"$f":"IF(A639=\"\",\"\",+IF(+A639=D639,+E639,((+G639/E639)^+((NETWORKDAYS(+D639,A639,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D639,F639,Feriados!$A$2:$A$1058)-1))*E639)))","v":4594.0105890000004},{"$f":"IF(A639=\"\",\"\",+IF(+A639=D639,+VLOOKUP(D639,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F639,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A639=\"\",\"\",+VLOOKUP(+EOMONTH(+F639,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A639=\"\",\"\",VLOOKUP(D639,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A639=\"\",\"\",IF(A639=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A639,-2)+15,Cenários!$A:$D,2,FALSE)>A639,+VLOOKUP(+EOMONTH(+A639,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A639,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A639=\"\",\"\",VLOOKUP(F639,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A639=\"\",\"\",IF(WORKDAY(+A639,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A639,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-18"},{"$f":"IF(A640=\"\",\"\",+IF(+A640=D640,+E640,((+G640/E640)^+((NETWORKDAYS(+D640,A640,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D640,F640,Feriados!$A$2:$A$1058)-1))*E640)))","v":4594.767415109045},{"$f":"IF(A640=\"\",\"\",+IF(+A640=D640,+VLOOKUP(D640,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F640,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A640=\"\",\"\",+VLOOKUP(+EOMONTH(+F640,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A640=\"\",\"\",VLOOKUP(D640,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A640=\"\",\"\",IF(A640=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A640,-2)+15,Cenários!$A:$D,2,FALSE)>A640,+VLOOKUP(+EOMONTH(+A640,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A640,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A640=\"\",\"\",VLOOKUP(F640,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A640=\"\",\"\",IF(WORKDAY(+A640,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A640,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-19"},{"$f":"IF(A641=\"\",\"\",+IF(+A641=D641,+E641,((+G641/E641)^+((NETWORKDAYS(+D641,A641,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D641,F641,Feriados!$A$2:$A$1058)-1))*E641)))","v":4595.5243658990721},{"$f":"IF(A641=\"\",\"\",+IF(+A641=D641,+VLOOKUP(D641,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F641,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A641=\"\",\"\",+VLOOKUP(+EOMONTH(+F641,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A641=\"\",\"\",VLOOKUP(D641,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A641=\"\",\"\",IF(A641=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A641,-2)+15,Cenários!$A:$D,2,FALSE)>A641,+VLOOKUP(+EOMONTH(+A641,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A641,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A641=\"\",\"\",VLOOKUP(F641,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A641=\"\",\"\",IF(WORKDAY(+A641,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A641,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-20"},{"$f":"IF(A642=\"\",\"\",+IF(+A642=D642,+E642,((+G642/E642)^+((NETWORKDAYS(+D642,A642,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D642,F642,Feriados!$A$2:$A$1058)-1))*E642)))","v":4596.2814413906244},{"$f":"IF(A642=\"\",\"\",+IF(+A642=D642,+VLOOKUP(D642,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F642,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A642=\"\",\"\",+VLOOKUP(+EOMONTH(+F642,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A642=\"\",\"\",VLOOKUP(D642,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A642=\"\",\"\",IF(A642=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A642,-2)+15,Cenários!$A:$D,2,FALSE)>A642,+VLOOKUP(+EOMONTH(+A642,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A642,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A642=\"\",\"\",VLOOKUP(F642,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A642=\"\",\"\",IF(WORKDAY(+A642,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A642,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-21"},{"$f":"IF(A643=\"\",\"\",+IF(+A643=D643,+E643,((+G643/E643)^+((NETWORKDAYS(+D643,A643,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D643,F643,Feriados!$A$2:$A$1058)-1))*E643)))","v":4597.0386416042438},{"$f":"IF(A643=\"\",\"\",+IF(+A643=D643,+VLOOKUP(D643,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F643,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A643=\"\",\"\",+VLOOKUP(+EOMONTH(+F643,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A643=\"\",\"\",VLOOKUP(D643,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A643=\"\",\"\",IF(A643=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A643,-2)+15,Cenários!$A:$D,2,FALSE)>A643,+VLOOKUP(+EOMONTH(+A643,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A643,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A643=\"\",\"\",VLOOKUP(F643,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A643=\"\",\"\",IF(WORKDAY(+A643,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A643,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-22"},{"$f":"IF(A644=\"\",\"\",+IF(+A644=D644,+E644,((+G644/E644)^+((NETWORKDAYS(+D644,A644,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D644,F644,Feriados!$A$2:$A$1058)-1))*E644)))","v":4597.7959665604767},{"$f":"IF(A644=\"\",\"\",+IF(+A644=D644,+VLOOKUP(D644,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F644,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A644=\"\",\"\",+VLOOKUP(+EOMONTH(+F644,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A644=\"\",\"\",VLOOKUP(D644,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A644=\"\",\"\",IF(A644=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A644,-2)+15,Cenários!$A:$D,2,FALSE)>A644,+VLOOKUP(+EOMONTH(+A644,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A644,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A644=\"\",\"\",VLOOKUP(F644,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A644=\"\",\"\",IF(WORKDAY(+A644,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A644,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-25"},{"$f":"IF(A645=\"\",\"\",+IF(+A645=D645,+E645,((+G645/E645)^+((NETWORKDAYS(+D645,A645,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D645,F645,Feriados!$A$2:$A$1058)-1))*E645)))","v":4598.5534162798758},{"$f":"IF(A645=\"\",\"\",+IF(+A645=D645,+VLOOKUP(D645,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F645,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A645=\"\",\"\",+VLOOKUP(+EOMONTH(+F645,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A645=\"\",\"\",VLOOKUP(D645,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A645=\"\",\"\",IF(A645=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A645,-2)+15,Cenários!$A:$D,2,FALSE)>A645,+VLOOKUP(+EOMONTH(+A645,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A645,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A645=\"\",\"\",VLOOKUP(F645,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A645=\"\",\"\",IF(WORKDAY(+A645,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A645,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-26"},{"$f":"IF(A646=\"\",\"\",+IF(+A646=D646,+E646,((+G646/E646)^+((NETWORKDAYS(+D646,A646,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D646,F646,Feriados!$A$2:$A$1058)-1))*E646)))","v":4599.3109907829921},{"$f":"IF(A646=\"\",\"\",+IF(+A646=D646,+VLOOKUP(D646,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F646,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A646=\"\",\"\",+VLOOKUP(+EOMONTH(+F646,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A646=\"\",\"\",VLOOKUP(D646,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A646=\"\",\"\",IF(A646=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A646,-2)+15,Cenários!$A:$D,2,FALSE)>A646,+VLOOKUP(+EOMONTH(+A646,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A646,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A646=\"\",\"\",VLOOKUP(F646,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A646=\"\",\"\",IF(WORKDAY(+A646,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A646,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-27"},{"$f":"IF(A647=\"\",\"\",+IF(+A647=D647,+E647,((+G647/E647)^+((NETWORKDAYS(+D647,A647,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D647,F647,Feriados!$A$2:$A$1058)-1))*E647)))","v":4600.0686900903847},{"$f":"IF(A647=\"\",\"\",+IF(+A647=D647,+VLOOKUP(D647,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F647,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A647=\"\",\"\",+VLOOKUP(+EOMONTH(+F647,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A647=\"\",\"\",VLOOKUP(D647,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A647=\"\",\"\",IF(A647=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A647,-2)+15,Cenários!$A:$D,2,FALSE)>A647,+VLOOKUP(+EOMONTH(+A647,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A647,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A647=\"\",\"\",VLOOKUP(F647,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A647=\"\",\"\",IF(WORKDAY(+A647,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A647,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-28"},{"$f":"IF(A648=\"\",\"\",+IF(+A648=D648,+E648,((+G648/E648)^+((NETWORKDAYS(+D648,A648,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D648,F648,Feriados!$A$2:$A$1058)-1))*E648)))","v":4600.8265142226128},{"$f":"IF(A648=\"\",\"\",+IF(+A648=D648,+VLOOKUP(D648,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F648,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A648=\"\",\"\",+VLOOKUP(+EOMONTH(+F648,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A648=\"\",\"\",VLOOKUP(D648,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A648=\"\",\"\",IF(A648=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A648,-2)+15,Cenários!$A:$D,2,FALSE)>A648,+VLOOKUP(+EOMONTH(+A648,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A648,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A648=\"\",\"\",VLOOKUP(F648,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A648=\"\",\"\",IF(WORKDAY(+A648,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A648,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-05-29"},{"$f":"IF(A649=\"\",\"\",+IF(+A649=D649,+E649,((+G649/E649)^+((NETWORKDAYS(+D649,A649,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D649,F649,Feriados!$A$2:$A$1058)-1))*E649)))","v":4601.5844632002418},{"$f":"IF(A649=\"\",\"\",+IF(+A649=D649,+VLOOKUP(D649,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F649,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A649=\"\",\"\",+VLOOKUP(+EOMONTH(+F649,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A649=\"\",\"\",VLOOKUP(D649,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A649=\"\",\"\",IF(A649=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A649,-2)+15,Cenários!$A:$D,2,FALSE)>A649,+VLOOKUP(+EOMONTH(+A649,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A649,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A649=\"\",\"\",VLOOKUP(F649,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A649=\"\",\"\",IF(WORKDAY(+A649,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A649,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-01"},{"$f":"IF(A650=\"\",\"\",+IF(+A650=D650,+E650,((+G650/E650)^+((NETWORKDAYS(+D650,A650,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D650,F650,Feriados!$A$2:$A$1058)-1))*E650)))","v":4602.3425370438372},{"$f":"IF(A650=\"\",\"\",+IF(+A650=D650,+VLOOKUP(D650,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F650,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A650=\"\",\"\",+VLOOKUP(+EOMONTH(+F650,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A650=\"\",\"\",VLOOKUP(D650,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A650=\"\",\"\",IF(A650=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A650,-2)+15,Cenários!$A:$D,2,FALSE)>A650,+VLOOKUP(+EOMONTH(+A650,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A650,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A650=\"\",\"\",VLOOKUP(F650,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A650=\"\",\"\",IF(WORKDAY(+A650,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A650,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-02"},{"$f":"IF(A651=\"\",\"\",+IF(+A651=D651,+E651,((+G651/E651)^+((NETWORKDAYS(+D651,A651,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D651,F651,Feriados!$A$2:$A$1058)-1))*E651)))","v":4603.1007357739709},{"$f":"IF(A651=\"\",\"\",+IF(+A651=D651,+VLOOKUP(D651,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F651,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A651=\"\",\"\",+VLOOKUP(+EOMONTH(+F651,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A651=\"\",\"\",VLOOKUP(D651,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A651=\"\",\"\",IF(A651=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A651,-2)+15,Cenários!$A:$D,2,FALSE)>A651,+VLOOKUP(+EOMONTH(+A651,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A651,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A651=\"\",\"\",VLOOKUP(F651,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A651=\"\",\"\",IF(WORKDAY(+A651,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A651,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-03"},{"$f":"IF(A652=\"\",\"\",+IF(+A652=D652,+E652,((+G652/E652)^+((NETWORKDAYS(+D652,A652,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D652,F652,Feriados!$A$2:$A$1058)-1))*E652)))","v":4603.8590594112156},{"$f":"IF(A652=\"\",\"\",+IF(+A652=D652,+VLOOKUP(D652,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F652,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A652=\"\",\"\",+VLOOKUP(+EOMONTH(+F652,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A652=\"\",\"\",VLOOKUP(D652,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A652=\"\",\"\",IF(A652=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A652,-2)+15,Cenários!$A:$D,2,FALSE)>A652,+VLOOKUP(+EOMONTH(+A652,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A652,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A652=\"\",\"\",VLOOKUP(F652,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A652=\"\",\"\",IF(WORKDAY(+A652,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A652,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-05"},{"$f":"IF(A653=\"\",\"\",+IF(+A653=D653,+E653,((+G653/E653)^+((NETWORKDAYS(+D653,A653,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D653,F653,Feriados!$A$2:$A$1058)-1))*E653)))","v":4604.6175079761515},{"$f":"IF(A653=\"\",\"\",+IF(+A653=D653,+VLOOKUP(D653,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F653,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A653=\"\",\"\",+VLOOKUP(+EOMONTH(+F653,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A653=\"\",\"\",VLOOKUP(D653,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A653=\"\",\"\",IF(A653=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A653,-2)+15,Cenários!$A:$D,2,FALSE)>A653,+VLOOKUP(+EOMONTH(+A653,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A653,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A653=\"\",\"\",VLOOKUP(F653,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A653=\"\",\"\",IF(WORKDAY(+A653,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A653,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-08"},{"$f":"IF(A654=\"\",\"\",+IF(+A654=D654,+E654,((+G654/E654)^+((NETWORKDAYS(+D654,A654,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D654,F654,Feriados!$A$2:$A$1058)-1))*E654)))","v":4605.3760814893558},{"$f":"IF(A654=\"\",\"\",+IF(+A654=D654,+VLOOKUP(D654,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F654,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A654=\"\",\"\",+VLOOKUP(+EOMONTH(+F654,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A654=\"\",\"\",VLOOKUP(D654,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A654=\"\",\"\",IF(A654=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A654,-2)+15,Cenários!$A:$D,2,FALSE)>A654,+VLOOKUP(+EOMONTH(+A654,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A654,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A654=\"\",\"\",VLOOKUP(F654,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A654=\"\",\"\",IF(WORKDAY(+A654,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A654,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-09"},{"$f":"IF(A655=\"\",\"\",+IF(+A655=D655,+E655,((+G655/E655)^+((NETWORKDAYS(+D655,A655,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D655,F655,Feriados!$A$2:$A$1058)-1))*E655)))","v":4606.1347799714149},{"$f":"IF(A655=\"\",\"\",+IF(+A655=D655,+VLOOKUP(D655,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F655,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A655=\"\",\"\",+VLOOKUP(+EOMONTH(+F655,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A655=\"\",\"\",VLOOKUP(D655,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A655=\"\",\"\",IF(A655=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A655,-2)+15,Cenários!$A:$D,2,FALSE)>A655,+VLOOKUP(+EOMONTH(+A655,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A655,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A655=\"\",\"\",VLOOKUP(F655,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A655=\"\",\"\",IF(WORKDAY(+A655,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A655,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-10"},{"$f":"IF(A656=\"\",\"\",+IF(+A656=D656,+E656,((+G656/E656)^+((NETWORKDAYS(+D656,A656,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D656,F656,Feriados!$A$2:$A$1058)-1))*E656)))","v":4606.8936034429171},{"$f":"IF(A656=\"\",\"\",+IF(+A656=D656,+VLOOKUP(D656,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F656,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A656=\"\",\"\",+VLOOKUP(+EOMONTH(+F656,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A656=\"\",\"\",VLOOKUP(D656,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A656=\"\",\"\",IF(A656=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A656,-2)+15,Cenários!$A:$D,2,FALSE)>A656,+VLOOKUP(+EOMONTH(+A656,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A656,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A656=\"\",\"\",VLOOKUP(F656,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A656=\"\",\"\",IF(WORKDAY(+A656,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A656,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-11"},{"$f":"IF(A657=\"\",\"\",+IF(+A657=D657,+E657,((+G657/E657)^+((NETWORKDAYS(+D657,A657,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D657,F657,Feriados!$A$2:$A$1058)-1))*E657)))","v":4607.6525519244506},{"$f":"IF(A657=\"\",\"\",+IF(+A657=D657,+VLOOKUP(D657,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F657,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A657=\"\",\"\",+VLOOKUP(+EOMONTH(+F657,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A657=\"\",\"\",VLOOKUP(D657,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A657=\"\",\"\",IF(A657=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A657,-2)+15,Cenários!$A:$D,2,FALSE)>A657,+VLOOKUP(+EOMONTH(+A657,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A657,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A657=\"\",\"\",VLOOKUP(F657,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A657=\"\",\"\",IF(WORKDAY(+A657,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A657,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-12"},{"$f":"IF(A658=\"\",\"\",+IF(+A658=D658,+E658,((+G658/E658)^+((NETWORKDAYS(+D658,A658,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D658,F658,Feriados!$A$2:$A$1058)-1))*E658)))","v":4608.4116254366127},{"$f":"IF(A658=\"\",\"\",+IF(+A658=D658,+VLOOKUP(D658,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F658,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A658=\"\",\"\",+VLOOKUP(+EOMONTH(+F658,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-05-15"},{"$f":"IF(A658=\"\",\"\",VLOOKUP(D658,Cenários!$B:$D,3,FALSE))","v":4594.0105890000004},{"$f":"IF(A658=\"\",\"\",IF(A658=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A658,-2)+15,Cenários!$A:$D,2,FALSE)>A658,+VLOOKUP(+EOMONTH(+A658,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A658,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-06-15"},{"$f":"IF(A658=\"\",\"\",VLOOKUP(F658,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998}]
[{"$f":"IF(A658=\"\",\"\",IF(WORKDAY(+A658,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A658,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-15"},{"$f":"IF(A659=\"\",\"\",+IF(+A659=D659,+E659,((+G659/E659)^+((NETWORKDAYS(+D659,A659,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D659,F659,Feriados!$A$2:$A$1058)-1))*E659)))","v":4609.1708239999998},{"$f":"IF(A659=\"\",\"\",+IF(+A659=D659,+VLOOKUP(D659,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F659,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A659=\"\",\"\",+VLOOKUP(+EOMONTH(+F659,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A659=\"\",\"\",VLOOKUP(D659,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A659=\"\",\"\",IF(A659=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A659,-2)+15,Cenários!$A:$D,2,FALSE)>A659,+VLOOKUP(+EOMONTH(+A659,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A659,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A659=\"\",\"\",VLOOKUP(F659,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A659=\"\",\"\",IF(WORKDAY(+A659,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A659,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-16"},{"$f":"IF(A660=\"\",\"\",+IF(+A660=D660,+E660,((+G660/E660)^+((NETWORKDAYS(+D660,A660,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D660,F660,Feriados!$A$2:$A$1058)-1))*E660)))","v":4609.8583979539162},{"$f":"IF(A660=\"\",\"\",+IF(+A660=D660,+VLOOKUP(D660,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F660,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A660=\"\",\"\",+VLOOKUP(+EOMONTH(+F660,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A660=\"\",\"\",VLOOKUP(D660,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A660=\"\",\"\",IF(A660=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A660,-2)+15,Cenários!$A:$D,2,FALSE)>A660,+VLOOKUP(+EOMONTH(+A660,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A660,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A660=\"\",\"\",VLOOKUP(F660,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A660=\"\",\"\",IF(WORKDAY(+A660,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A660,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-17"},{"$f":"IF(A661=\"\",\"\",+IF(+A661=D661,+E661,((+G661/E661)^+((NETWORKDAYS(+D661,A661,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D661,F661,Feriados!$A$2:$A$1058)-1))*E661)))","v":4610.5460744768116},{"$f":"IF(A661=\"\",\"\",+IF(+A661=D661,+VLOOKUP(D661,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F661,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A661=\"\",\"\",+VLOOKUP(+EOMONTH(+F661,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A661=\"\",\"\",VLOOKUP(D661,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A661=\"\",\"\",IF(A661=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A661,-2)+15,Cenários!$A:$D,2,FALSE)>A661,+VLOOKUP(+EOMONTH(+A661,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A661,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A661=\"\",\"\",VLOOKUP(F661,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A661=\"\",\"\",IF(WORKDAY(+A661,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A661,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-18"},{"$f":"IF(A662=\"\",\"\",+IF(+A662=D662,+E662,((+G662/E662)^+((NETWORKDAYS(+D662,A662,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D662,F662,Feriados!$A$2:$A$1058)-1))*E662)))","v":4611.2338535839845},{"$f":"IF(A662=\"\",\"\",+IF(+A662=D662,+VLOOKUP(D662,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F662,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A662=\"\",\"\",+VLOOKUP(+EOMONTH(+F662,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A662=\"\",\"\",VLOOKUP(D662,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A662=\"\",\"\",IF(A662=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A662,-2)+15,Cenários!$A:$D,2,FALSE)>A662,+VLOOKUP(+EOMONTH(+A662,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A662,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A662=\"\",\"\",VLOOKUP(F662,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A662=\"\",\"\",IF(WORKDAY(+A662,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A662,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-19"},{"$f":"IF(A663=\"\",\"\",+IF(+A663=D663,+E663,((+G663/E663)^+((NETWORKDAYS(+D663,A663,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D663,F663,Feriados!$A$2:$A$1058)-1))*E663)))","v":4611.9217352907399},{"$f":"IF(A663=\"\",\"\",+IF(+A663=D663,+VLOOKUP(D663,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F663,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A663=\"\",\"\",+VLOOKUP(+EOMONTH(+F663,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A663=\"\",\"\",VLOOKUP(D663,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A663=\"\",\"\",IF(A663=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A663,-2)+15,Cenários!$A:$D,2,FALSE)>A663,+VLOOKUP(+EOMONTH(+A663,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A663,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A663=\"\",\"\",VLOOKUP(F663,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A663=\"\",\"\",IF(WORKDAY(+A663,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A663,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-22"},{"$f":"IF(A664=\"\",\"\",+IF(+A664=D664,+E664,((+G664/E664)^+((NETWORKDAYS(+D664,A664,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D664,F664,Feriados!$A$2:$A$1058)-1))*E664)))","v":4612.6097196123837},{"$f":"IF(A664=\"\",\"\",+IF(+A664=D664,+VLOOKUP(D664,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F664,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A664=\"\",\"\",+VLOOKUP(+EOMONTH(+F664,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A664=\"\",\"\",VLOOKUP(D664,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A664=\"\",\"\",IF(A664=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A664,-2)+15,Cenários!$A:$D,2,FALSE)>A664,+VLOOKUP(+EOMONTH(+A664,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A664,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A664=\"\",\"\",VLOOKUP(F664,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A664=\"\",\"\",IF(WORKDAY(+A664,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A664,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-23"},{"$f":"IF(A665=\"\",\"\",+IF(+A665=D665,+E665,((+G665/E665)^+((NETWORKDAYS(+D665,A665,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D665,F665,Feriados!$A$2:$A$1058)-1))*E665)))","v":4613.2978065642228},{"$f":"IF(A665=\"\",\"\",+IF(+A665=D665,+VLOOKUP(D665,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F665,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A665=\"\",\"\",+VLOOKUP(+EOMONTH(+F665,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A665=\"\",\"\",VLOOKUP(D665,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A665=\"\",\"\",IF(A665=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A665,-2)+15,Cenários!$A:$D,2,FALSE)>A665,+VLOOKUP(+EOMONTH(+A665,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A665,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A665=\"\",\"\",VLOOKUP(F665,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A665=\"\",\"\",IF(WORKDAY(+A665,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A665,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-24"},{"$f":"IF(A666=\"\",\"\",+IF(+A666=D666,+E666,((+G666/E666)^+((NETWORKDAYS(+D666,A666,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D666,F666,Feriados!$A$2:$A$1058)-1))*E666)))","v":4613.9859961615648},{"$f":"IF(A666=\"\",\"\",+IF(+A666=D666,+VLOOKUP(D666,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F666,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A666=\"\",\"\",+VLOOKUP(+EOMONTH(+F666,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A666=\"\",\"\",VLOOKUP(D666,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A666=\"\",\"\",IF(A666=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A666,-2)+15,Cenários!$A:$D,2,FALSE)>A666,+VLOOKUP(+EOMONTH(+A666,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A666,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A666=\"\",\"\",VLOOKUP(F666,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A666=\"\",\"\",IF(WORKDAY(+A666,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A666,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-25"},{"$f":"IF(A667=\"\",\"\",+IF(+A667=D667,+E667,((+G667/E667)^+((NETWORKDAYS(+D667,A667,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D667,F667,Feriados!$A$2:$A$1058)-1))*E667)))","v":4614.6742884197247},{"$f":"IF(A667=\"\",\"\",+IF(+A667=D667,+VLOOKUP(D667,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F667,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A667=\"\",\"\",+VLOOKUP(+EOMONTH(+F667,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A667=\"\",\"\",VLOOKUP(D667,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A667=\"\",\"\",IF(A667=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A667,-2)+15,Cenários!$A:$D,2,FALSE)>A667,+VLOOKUP(+EOMONTH(+A667,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A667,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A667=\"\",\"\",VLOOKUP(F667,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A667=\"\",\"\",IF(WORKDAY(+A667,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A667,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-26"},{"$f":"IF(A668=\"\",\"\",+IF(+A668=D668,+E668,((+G668/E668)^+((NETWORKDAYS(+D668,A668,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D668,F668,Feriados!$A$2:$A$1058)-1))*E668)))","v":4615.3626833540166},{"$f":"IF(A668=\"\",\"\",+IF(+A668=D668,+VLOOKUP(D668,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F668,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A668=\"\",\"\",+VLOOKUP(+EOMONTH(+F668,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A668=\"\",\"\",VLOOKUP(D668,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A668=\"\",\"\",IF(A668=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A668,-2)+15,Cenários!$A:$D,2,FALSE)>A668,+VLOOKUP(+EOMONTH(+A668,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A668,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A668=\"\",\"\",VLOOKUP(F668,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A668=\"\",\"\",IF(WORKDAY(+A668,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A668,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-29"},{"$f":"IF(A669=\"\",\"\",+IF(+A669=D669,+E669,((+G669/E669)^+((NETWORKDAYS(+D669,A669,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D669,F669,Feriados!$A$2:$A$1058)-1))*E669)))","v":4616.0511809797554},{"$f":"IF(A669=\"\",\"\",+IF(+A669=D669,+VLOOKUP(D669,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F669,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A669=\"\",\"\",+VLOOKUP(+EOMONTH(+F669,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A669=\"\",\"\",VLOOKUP(D669,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A669=\"\",\"\",IF(A669=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A669,-2)+15,Cenários!$A:$D,2,FALSE)>A669,+VLOOKUP(+EOMONTH(+A669,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A669,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A669=\"\",\"\",VLOOKUP(F669,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A669=\"\",\"\",IF(WORKDAY(+A669,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A669,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-06-30"},{"$f":"IF(A670=\"\",\"\",+IF(+A670=D670,+E670,((+G670/E670)^+((NETWORKDAYS(+D670,A670,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D670,F670,Feriados!$A$2:$A$1058)-1))*E670)))","v":4616.7397813122634},{"$f":"IF(A670=\"\",\"\",+IF(+A670=D670,+VLOOKUP(D670,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F670,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A670=\"\",\"\",+VLOOKUP(+EOMONTH(+F670,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A670=\"\",\"\",VLOOKUP(D670,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A670=\"\",\"\",IF(A670=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A670,-2)+15,Cenários!$A:$D,2,FALSE)>A670,+VLOOKUP(+EOMONTH(+A670,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A670,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A670=\"\",\"\",VLOOKUP(F670,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A670=\"\",\"\",IF(WORKDAY(+A670,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A670,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-01"},{"$f":"IF(A671=\"\",\"\",+IF(+A671=D671,+E671,((+G671/E671)^+((NETWORKDAYS(+D671,A671,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D671,F671,Feriados!$A$2:$A$1058)-1))*E671)))","v":4617.4284843668593},{"$f":"IF(A671=\"\",\"\",+IF(+A671=D671,+VLOOKUP(D671,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F671,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A671=\"\",\"\",+VLOOKUP(+EOMONTH(+F671,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A671=\"\",\"\",VLOOKUP(D671,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A671=\"\",\"\",IF(A671=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A671,-2)+15,Cenários!$A:$D,2,FALSE)>A671,+VLOOKUP(+EOMONTH(+A671,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A671,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A671=\"\",\"\",VLOOKUP(F671,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A671=\"\",\"\",IF(WORKDAY(+A671,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A671,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-02"},{"$f":"IF(A672=\"\",\"\",+IF(+A672=D672,+E672,((+G672/E672)^+((NETWORKDAYS(+D672,A672,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D672,F672,Feriados!$A$2:$A$1058)-1))*E672)))","v":4618.1172901588661},{"$f":"IF(A672=\"\",\"\",+IF(+A672=D672,+VLOOKUP(D672,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F672,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A672=\"\",\"\",+VLOOKUP(+EOMONTH(+F672,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A672=\"\",\"\",VLOOKUP(D672,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A672=\"\",\"\",IF(A672=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A672,-2)+15,Cenários!$A:$D,2,FALSE)>A672,+VLOOKUP(+EOMONTH(+A672,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A672,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A672=\"\",\"\",VLOOKUP(F672,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A672=\"\",\"\",IF(WORKDAY(+A672,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A672,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-03"},{"$f":"IF(A673=\"\",\"\",+IF(+A673=D673,+E673,((+G673/E673)^+((NETWORKDAYS(+D673,A673,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D673,F673,Feriados!$A$2:$A$1058)-1))*E673)))","v":4618.8061987036117},{"$f":"IF(A673=\"\",\"\",+IF(+A673=D673,+VLOOKUP(D673,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F673,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A673=\"\",\"\",+VLOOKUP(+EOMONTH(+F673,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A673=\"\",\"\",VLOOKUP(D673,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A673=\"\",\"\",IF(A673=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A673,-2)+15,Cenários!$A:$D,2,FALSE)>A673,+VLOOKUP(+EOMONTH(+A673,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A673,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A673=\"\",\"\",VLOOKUP(F673,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A673=\"\",\"\",IF(WORKDAY(+A673,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A673,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-06"},{"$f":"IF(A674=\"\",\"\",+IF(+A674=D674,+E674,((+G674/E674)^+((NETWORKDAYS(+D674,A674,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D674,F674,Feriados!$A$2:$A$1058)-1))*E674)))","v":4619.4952100164228},{"$f":"IF(A674=\"\",\"\",+IF(+A674=D674,+VLOOKUP(D674,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F674,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A674=\"\",\"\",+VLOOKUP(+EOMONTH(+F674,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A674=\"\",\"\",VLOOKUP(D674,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A674=\"\",\"\",IF(A674=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A674,-2)+15,Cenários!$A:$D,2,FALSE)>A674,+VLOOKUP(+EOMONTH(+A674,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A674,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A674=\"\",\"\",VLOOKUP(F674,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A674=\"\",\"\",IF(WORKDAY(+A674,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A674,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-07"},{"$f":"IF(A675=\"\",\"\",+IF(+A675=D675,+E675,((+G675/E675)^+((NETWORKDAYS(+D675,A675,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D675,F675,Feriados!$A$2:$A$1058)-1))*E675)))","v":4620.1843241126307},{"$f":"IF(A675=\"\",\"\",+IF(+A675=D675,+VLOOKUP(D675,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F675,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A675=\"\",\"\",+VLOOKUP(+EOMONTH(+F675,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A675=\"\",\"\",VLOOKUP(D675,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A675=\"\",\"\",IF(A675=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A675,-2)+15,Cenários!$A:$D,2,FALSE)>A675,+VLOOKUP(+EOMONTH(+A675,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A675,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A675=\"\",\"\",VLOOKUP(F675,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A675=\"\",\"\",IF(WORKDAY(+A675,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A675,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-08"},{"$f":"IF(A676=\"\",\"\",+IF(+A676=D676,+E676,((+G676/E676)^+((NETWORKDAYS(+D676,A676,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D676,F676,Feriados!$A$2:$A$1058)-1))*E676)))","v":4620.8735410075678},{"$f":"IF(A676=\"\",\"\",+IF(+A676=D676,+VLOOKUP(D676,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F676,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A676=\"\",\"\",+VLOOKUP(+EOMONTH(+F676,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A676=\"\",\"\",VLOOKUP(D676,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A676=\"\",\"\",IF(A676=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A676,-2)+15,Cenários!$A:$D,2,FALSE)>A676,+VLOOKUP(+EOMONTH(+A676,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A676,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A676=\"\",\"\",VLOOKUP(F676,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A676=\"\",\"\",IF(WORKDAY(+A676,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A676,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-09"},{"$f":"IF(A677=\"\",\"\",+IF(+A677=D677,+E677,((+G677/E677)^+((NETWORKDAYS(+D677,A677,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D677,F677,Feriados!$A$2:$A$1058)-1))*E677)))","v":4621.56286071657},{"$f":"IF(A677=\"\",\"\",+IF(+A677=D677,+VLOOKUP(D677,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F677,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A677=\"\",\"\",+VLOOKUP(+EOMONTH(+F677,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A677=\"\",\"\",VLOOKUP(D677,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A677=\"\",\"\",IF(A677=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A677,-2)+15,Cenários!$A:$D,2,FALSE)>A677,+VLOOKUP(+EOMONTH(+A677,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A677,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A677=\"\",\"\",VLOOKUP(F677,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A677=\"\",\"\",IF(WORKDAY(+A677,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A677,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-10"},{"$f":"IF(A678=\"\",\"\",+IF(+A678=D678,+E678,((+G678/E678)^+((NETWORKDAYS(+D678,A678,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D678,F678,Feriados!$A$2:$A$1058)-1))*E678)))","v":4622.252283254973},{"$f":"IF(A678=\"\",\"\",+IF(+A678=D678,+VLOOKUP(D678,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F678,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A678=\"\",\"\",+VLOOKUP(+EOMONTH(+F678,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A678=\"\",\"\",VLOOKUP(D678,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A678=\"\",\"\",IF(A678=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A678,-2)+15,Cenários!$A:$D,2,FALSE)>A678,+VLOOKUP(+EOMONTH(+A678,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A678,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A678=\"\",\"\",VLOOKUP(F678,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A678=\"\",\"\",IF(WORKDAY(+A678,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A678,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-13"},{"$f":"IF(A679=\"\",\"\",+IF(+A679=D679,+E679,((+G679/E679)^+((NETWORKDAYS(+D679,A679,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D679,F679,Feriados!$A$2:$A$1058)-1))*E679)))","v":4622.9418086381183},{"$f":"IF(A679=\"\",\"\",+IF(+A679=D679,+VLOOKUP(D679,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F679,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A679=\"\",\"\",+VLOOKUP(+EOMONTH(+F679,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A679=\"\",\"\",VLOOKUP(D679,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A679=\"\",\"\",IF(A679=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A679,-2)+15,Cenários!$A:$D,2,FALSE)>A679,+VLOOKUP(+EOMONTH(+A679,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A679,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A679=\"\",\"\",VLOOKUP(F679,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A679=\"\",\"\",IF(WORKDAY(+A679,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A679,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-14"},{"$f":"IF(A680=\"\",\"\",+IF(+A680=D680,+E680,((+G680/E680)^+((NETWORKDAYS(+D680,A680,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D680,F680,Feriados!$A$2:$A$1058)-1))*E680)))","v":4623.6314368813455},{"$f":"IF(A680=\"\",\"\",+IF(+A680=D680,+VLOOKUP(D680,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F680,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A680=\"\",\"\",+VLOOKUP(+EOMONTH(+F680,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-06-15"},{"$f":"IF(A680=\"\",\"\",VLOOKUP(D680,Cenários!$B:$D,3,FALSE))","v":4609.1708239999998},{"$f":"IF(A680=\"\",\"\",IF(A680=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A680,-2)+15,Cenários!$A:$D,2,FALSE)>A680,+VLOOKUP(+EOMONTH(+A680,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A680,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-07-15"},{"$f":"IF(A680=\"\",\"\",VLOOKUP(F680,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004}]
[{"$f":"IF(A680=\"\",\"\",IF(WORKDAY(+A680,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A680,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-15"},{"$f":"IF(A681=\"\",\"\",+IF(+A681=D681,+E681,((+G681/E681)^+((NETWORKDAYS(+D681,A681,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D681,F681,Feriados!$A$2:$A$1058)-1))*E681)))","v":4624.3211680000004},{"$f":"IF(A681=\"\",\"\",+IF(+A681=D681,+VLOOKUP(D681,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F681,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A681=\"\",\"\",+VLOOKUP(+EOMONTH(+F681,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A681=\"\",\"\",VLOOKUP(D681,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A681=\"\",\"\",IF(A681=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A681,-2)+15,Cenários!$A:$D,2,FALSE)>A681,+VLOOKUP(+EOMONTH(+A681,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A681,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A681=\"\",\"\",VLOOKUP(F681,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A681=\"\",\"\",IF(WORKDAY(+A681,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A681,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-16"},{"$f":"IF(A682=\"\",\"\",+IF(+A682=D682,+E682,((+G682/E682)^+((NETWORKDAYS(+D682,A682,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D682,F682,Feriados!$A$2:$A$1058)-1))*E682)))","v":4624.8332402493588},{"$f":"IF(A682=\"\",\"\",+IF(+A682=D682,+VLOOKUP(D682,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F682,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A682=\"\",\"\",+VLOOKUP(+EOMONTH(+F682,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A682=\"\",\"\",VLOOKUP(D682,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A682=\"\",\"\",IF(A682=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A682,-2)+15,Cenários!$A:$D,2,FALSE)>A682,+VLOOKUP(+EOMONTH(+A682,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A682,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A682=\"\",\"\",VLOOKUP(F682,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A682=\"\",\"\",IF(WORKDAY(+A682,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A682,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-17"},{"$f":"IF(A683=\"\",\"\",+IF(+A683=D683,+E683,((+G683/E683)^+((NETWORKDAYS(+D683,A683,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D683,F683,Feriados!$A$2:$A$1058)-1))*E683)))","v":4625.3453692028197},{"$f":"IF(A683=\"\",\"\",+IF(+A683=D683,+VLOOKUP(D683,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F683,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A683=\"\",\"\",+VLOOKUP(+EOMONTH(+F683,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A683=\"\",\"\",VLOOKUP(D683,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A683=\"\",\"\",IF(A683=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A683,-2)+15,Cenários!$A:$D,2,FALSE)>A683,+VLOOKUP(+EOMONTH(+A683,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A683,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A683=\"\",\"\",VLOOKUP(F683,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A683=\"\",\"\",IF(WORKDAY(+A683,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A683,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-20"},{"$f":"IF(A684=\"\",\"\",+IF(+A684=D684,+E684,((+G684/E684)^+((NETWORKDAYS(+D684,A684,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D684,F684,Feriados!$A$2:$A$1058)-1))*E684)))","v":4625.857554866664},{"$f":"IF(A684=\"\",\"\",+IF(+A684=D684,+VLOOKUP(D684,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F684,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A684=\"\",\"\",+VLOOKUP(+EOMONTH(+F684,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A684=\"\",\"\",VLOOKUP(D684,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A684=\"\",\"\",IF(A684=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A684,-2)+15,Cenários!$A:$D,2,FALSE)>A684,+VLOOKUP(+EOMONTH(+A684,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A684,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A684=\"\",\"\",VLOOKUP(F684,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A684=\"\",\"\",IF(WORKDAY(+A684,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A684,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-21"},{"$f":"IF(A685=\"\",\"\",+IF(+A685=D685,+E685,((+G685/E685)^+((NETWORKDAYS(+D685,A685,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D685,F685,Feriados!$A$2:$A$1058)-1))*E685)))","v":4626.3697972471718},{"$f":"IF(A685=\"\",\"\",+IF(+A685=D685,+VLOOKUP(D685,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F685,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A685=\"\",\"\",+VLOOKUP(+EOMONTH(+F685,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A685=\"\",\"\",VLOOKUP(D685,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A685=\"\",\"\",IF(A685=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A685,-2)+15,Cenários!$A:$D,2,FALSE)>A685,+VLOOKUP(+EOMONTH(+A685,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A685,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A685=\"\",\"\",VLOOKUP(F685,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A685=\"\",\"\",IF(WORKDAY(+A685,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A685,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-22"},{"$f":"IF(A686=\"\",\"\",+IF(+A686=D686,+E686,((+G686/E686)^+((NETWORKDAYS(+D686,A686,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D686,F686,Feriados!$A$2:$A$1058)-1))*E686)))","v":4626.8820963506232},{"$f":"IF(A686=\"\",\"\",+IF(+A686=D686,+VLOOKUP(D686,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F686,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A686=\"\",\"\",+VLOOKUP(+EOMONTH(+F686,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A686=\"\",\"\",VLOOKUP(D686,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A686=\"\",\"\",IF(A686=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A686,-2)+15,Cenários!$A:$D,2,FALSE)>A686,+VLOOKUP(+EOMONTH(+A686,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A686,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A686=\"\",\"\",VLOOKUP(F686,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A686=\"\",\"\",IF(WORKDAY(+A686,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A686,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-23"},{"$f":"IF(A687=\"\",\"\",+IF(+A687=D687,+E687,((+G687/E687)^+((NETWORKDAYS(+D687,A687,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D687,F687,Feriados!$A$2:$A$1058)-1))*E687)))","v":4627.3944521832991},{"$f":"IF(A687=\"\",\"\",+IF(+A687=D687,+VLOOKUP(D687,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F687,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A687=\"\",\"\",+VLOOKUP(+EOMONTH(+F687,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A687=\"\",\"\",VLOOKUP(D687,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A687=\"\",\"\",IF(A687=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A687,-2)+15,Cenários!$A:$D,2,FALSE)>A687,+VLOOKUP(+EOMONTH(+A687,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A687,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A687=\"\",\"\",VLOOKUP(F687,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A687=\"\",\"\",IF(WORKDAY(+A687,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A687,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-24"},{"$f":"IF(A688=\"\",\"\",+IF(+A688=D688,+E688,((+G688/E688)^+((NETWORKDAYS(+D688,A688,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D688,F688,Feriados!$A$2:$A$1058)-1))*E688)))","v":4627.9068647514814},{"$f":"IF(A688=\"\",\"\",+IF(+A688=D688,+VLOOKUP(D688,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F688,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A688=\"\",\"\",+VLOOKUP(+EOMONTH(+F688,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A688=\"\",\"\",VLOOKUP(D688,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A688=\"\",\"\",IF(A688=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A688,-2)+15,Cenários!$A:$D,2,FALSE)>A688,+VLOOKUP(+EOMONTH(+A688,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A688,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A688=\"\",\"\",VLOOKUP(F688,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A688=\"\",\"\",IF(WORKDAY(+A688,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A688,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-27"},{"$f":"IF(A689=\"\",\"\",+IF(+A689=D689,+E689,((+G689/E689)^+((NETWORKDAYS(+D689,A689,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D689,F689,Feriados!$A$2:$A$1058)-1))*E689)))","v":4628.4193340614529},{"$f":"IF(A689=\"\",\"\",+IF(+A689=D689,+VLOOKUP(D689,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F689,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A689=\"\",\"\",+VLOOKUP(+EOMONTH(+F689,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A689=\"\",\"\",VLOOKUP(D689,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A689=\"\",\"\",IF(A689=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A689,-2)+15,Cenários!$A:$D,2,FALSE)>A689,+VLOOKUP(+EOMONTH(+A689,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A689,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A689=\"\",\"\",VLOOKUP(F689,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A689=\"\",\"\",IF(WORKDAY(+A689,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A689,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-28"},{"$f":"IF(A690=\"\",\"\",+IF(+A690=D690,+E690,((+G690/E690)^+((NETWORKDAYS(+D690,A690,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D690,F690,Feriados!$A$2:$A$1058)-1))*E690)))","v":4628.9318601194973},{"$f":"IF(A690=\"\",\"\",+IF(+A690=D690,+VLOOKUP(D690,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F690,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A690=\"\",\"\",+VLOOKUP(+EOMONTH(+F690,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A690=\"\",\"\",VLOOKUP(D690,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A690=\"\",\"\",IF(A690=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A690,-2)+15,Cenários!$A:$D,2,FALSE)>A690,+VLOOKUP(+EOMONTH(+A690,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A690,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A690=\"\",\"\",VLOOKUP(F690,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A690=\"\",\"\",IF(WORKDAY(+A690,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A690,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-29"},{"$f":"IF(A691=\"\",\"\",+IF(+A691=D691,+E691,((+G691/E691)^+((NETWORKDAYS(+D691,A691,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D691,F691,Feriados!$A$2:$A$1058)-1))*E691)))","v":4629.4444429318964},{"$f":"IF(A691=\"\",\"\",+IF(+A691=D691,+VLOOKUP(D691,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F691,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A691=\"\",\"\",+VLOOKUP(+EOMONTH(+F691,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A691=\"\",\"\",VLOOKUP(D691,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A691=\"\",\"\",IF(A691=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A691,-2)+15,Cenários!$A:$D,2,FALSE)>A691,+VLOOKUP(+EOMONTH(+A691,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A691,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A691=\"\",\"\",VLOOKUP(F691,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A691=\"\",\"\",IF(WORKDAY(+A691,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A691,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-30"},{"$f":"IF(A692=\"\",\"\",+IF(+A692=D692,+E692,((+G692/E692)^+((NETWORKDAYS(+D692,A692,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D692,F692,Feriados!$A$2:$A$1058)-1))*E692)))","v":4629.9570825049377},{"$f":"IF(A692=\"\",\"\",+IF(+A692=D692,+VLOOKUP(D692,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F692,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A692=\"\",\"\",+VLOOKUP(+EOMONTH(+F692,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A692=\"\",\"\",VLOOKUP(D692,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A692=\"\",\"\",IF(A692=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A692,-2)+15,Cenários!$A:$D,2,FALSE)>A692,+VLOOKUP(+EOMONTH(+A692,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A692,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A692=\"\",\"\",VLOOKUP(F692,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A692=\"\",\"\",IF(WORKDAY(+A692,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A692,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-07-31"},{"$f":"IF(A693=\"\",\"\",+IF(+A693=D693,+E693,((+G693/E693)^+((NETWORKDAYS(+D693,A693,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D693,F693,Feriados!$A$2:$A$1058)-1))*E693)))","v":4630.4697788449048},{"$f":"IF(A693=\"\",\"\",+IF(+A693=D693,+VLOOKUP(D693,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F693,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A693=\"\",\"\",+VLOOKUP(+EOMONTH(+F693,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A693=\"\",\"\",VLOOKUP(D693,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A693=\"\",\"\",IF(A693=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A693,-2)+15,Cenários!$A:$D,2,FALSE)>A693,+VLOOKUP(+EOMONTH(+A693,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A693,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A693=\"\",\"\",VLOOKUP(F693,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A693=\"\",\"\",IF(WORKDAY(+A693,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A693,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-03"},{"$f":"IF(A694=\"\",\"\",+IF(+A694=D694,+E694,((+G694/E694)^+((NETWORKDAYS(+D694,A694,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D694,F694,Feriados!$A$2:$A$1058)-1))*E694)))","v":4630.9825319580859},{"$f":"IF(A694=\"\",\"\",+IF(+A694=D694,+VLOOKUP(D694,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F694,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A694=\"\",\"\",+VLOOKUP(+EOMONTH(+F694,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A694=\"\",\"\",VLOOKUP(D694,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A694=\"\",\"\",IF(A694=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A694,-2)+15,Cenários!$A:$D,2,FALSE)>A694,+VLOOKUP(+EOMONTH(+A694,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A694,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A694=\"\",\"\",VLOOKUP(F694,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A694=\"\",\"\",IF(WORKDAY(+A694,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A694,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-04"},{"$f":"IF(A695=\"\",\"\",+IF(+A695=D695,+E695,((+G695/E695)^+((NETWORKDAYS(+D695,A695,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D695,F695,Feriados!$A$2:$A$1058)-1))*E695)))","v":4631.4953418507648},{"$f":"IF(A695=\"\",\"\",+IF(+A695=D695,+VLOOKUP(D695,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F695,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A695=\"\",\"\",+VLOOKUP(+EOMONTH(+F695,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A695=\"\",\"\",VLOOKUP(D695,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A695=\"\",\"\",IF(A695=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A695,-2)+15,Cenários!$A:$D,2,FALSE)>A695,+VLOOKUP(+EOMONTH(+A695,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A695,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A695=\"\",\"\",VLOOKUP(F695,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A695=\"\",\"\",IF(WORKDAY(+A695,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A695,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-05"},{"$f":"IF(A696=\"\",\"\",+IF(+A696=D696,+E696,((+G696/E696)^+((NETWORKDAYS(+D696,A696,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D696,F696,Feriados!$A$2:$A$1058)-1))*E696)))","v":4632.0082085292306},{"$f":"IF(A696=\"\",\"\",+IF(+A696=D696,+VLOOKUP(D696,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F696,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A696=\"\",\"\",+VLOOKUP(+EOMONTH(+F696,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A696=\"\",\"\",VLOOKUP(D696,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A696=\"\",\"\",IF(A696=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A696,-2)+15,Cenários!$A:$D,2,FALSE)>A696,+VLOOKUP(+EOMONTH(+A696,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A696,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A696=\"\",\"\",VLOOKUP(F696,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A696=\"\",\"\",IF(WORKDAY(+A696,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A696,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-06"},{"$f":"IF(A697=\"\",\"\",+IF(+A697=D697,+E697,((+G697/E697)^+((NETWORKDAYS(+D697,A697,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D697,F697,Feriados!$A$2:$A$1058)-1))*E697)))","v":4632.5211319997707},{"$f":"IF(A697=\"\",\"\",+IF(+A697=D697,+VLOOKUP(D697,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F697,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A697=\"\",\"\",+VLOOKUP(+EOMONTH(+F697,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A697=\"\",\"\",VLOOKUP(D697,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A697=\"\",\"\",IF(A697=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A697,-2)+15,Cenários!$A:$D,2,FALSE)>A697,+VLOOKUP(+EOMONTH(+A697,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A697,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A697=\"\",\"\",VLOOKUP(F697,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A697=\"\",\"\",IF(WORKDAY(+A697,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A697,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-07"},{"$f":"IF(A698=\"\",\"\",+IF(+A698=D698,+E698,((+G698/E698)^+((NETWORKDAYS(+D698,A698,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D698,F698,Feriados!$A$2:$A$1058)-1))*E698)))","v":4633.034112268675},{"$f":"IF(A698=\"\",\"\",+IF(+A698=D698,+VLOOKUP(D698,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F698,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A698=\"\",\"\",+VLOOKUP(+EOMONTH(+F698,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A698=\"\",\"\",VLOOKUP(D698,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A698=\"\",\"\",IF(A698=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A698,-2)+15,Cenários!$A:$D,2,FALSE)>A698,+VLOOKUP(+EOMONTH(+A698,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A698,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A698=\"\",\"\",VLOOKUP(F698,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A698=\"\",\"\",IF(WORKDAY(+A698,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A698,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-10"},{"$f":"IF(A699=\"\",\"\",+IF(+A699=D699,+E699,((+G699/E699)^+((NETWORKDAYS(+D699,A699,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D699,F699,Feriados!$A$2:$A$1058)-1))*E699)))","v":4633.5471493422319},{"$f":"IF(A699=\"\",\"\",+IF(+A699=D699,+VLOOKUP(D699,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F699,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A699=\"\",\"\",+VLOOKUP(+EOMONTH(+F699,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A699=\"\",\"\",VLOOKUP(D699,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A699=\"\",\"\",IF(A699=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A699,-2)+15,Cenários!$A:$D,2,FALSE)>A699,+VLOOKUP(+EOMONTH(+A699,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A699,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A699=\"\",\"\",VLOOKUP(F699,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A699=\"\",\"\",IF(WORKDAY(+A699,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A699,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-11"},{"$f":"IF(A700=\"\",\"\",+IF(+A700=D700,+E700,((+G700/E700)^+((NETWORKDAYS(+D700,A700,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D700,F700,Feriados!$A$2:$A$1058)-1))*E700)))","v":4634.0602432267324},{"$f":"IF(A700=\"\",\"\",+IF(+A700=D700,+VLOOKUP(D700,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F700,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A700=\"\",\"\",+VLOOKUP(+EOMONTH(+F700,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A700=\"\",\"\",VLOOKUP(D700,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A700=\"\",\"\",IF(A700=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A700,-2)+15,Cenários!$A:$D,2,FALSE)>A700,+VLOOKUP(+EOMONTH(+A700,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A700,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A700=\"\",\"\",VLOOKUP(F700,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A700=\"\",\"\",IF(WORKDAY(+A700,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A700,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-12"},{"$f":"IF(A701=\"\",\"\",+IF(+A701=D701,+E701,((+G701/E701)^+((NETWORKDAYS(+D701,A701,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D701,F701,Feriados!$A$2:$A$1058)-1))*E701)))","v":4634.5733939284682},{"$f":"IF(A701=\"\",\"\",+IF(+A701=D701,+VLOOKUP(D701,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F701,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A701=\"\",\"\",+VLOOKUP(+EOMONTH(+F701,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A701=\"\",\"\",VLOOKUP(D701,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A701=\"\",\"\",IF(A701=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A701,-2)+15,Cenários!$A:$D,2,FALSE)>A701,+VLOOKUP(+EOMONTH(+A701,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A701,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A701=\"\",\"\",VLOOKUP(F701,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A701=\"\",\"\",IF(WORKDAY(+A701,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A701,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-13"},{"$f":"IF(A702=\"\",\"\",+IF(+A702=D702,+E702,((+G702/E702)^+((NETWORKDAYS(+D702,A702,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D702,F702,Feriados!$A$2:$A$1058)-1))*E702)))","v":4635.0866014537296},{"$f":"IF(A702=\"\",\"\",+IF(+A702=D702,+VLOOKUP(D702,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F702,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A702=\"\",\"\",+VLOOKUP(+EOMONTH(+F702,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A702=\"\",\"\",VLOOKUP(D702,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A702=\"\",\"\",IF(A702=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A702,-2)+15,Cenários!$A:$D,2,FALSE)>A702,+VLOOKUP(+EOMONTH(+A702,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A702,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A702=\"\",\"\",VLOOKUP(F702,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A702=\"\",\"\",IF(WORKDAY(+A702,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A702,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-14"},{"$f":"IF(A703=\"\",\"\",+IF(+A703=D703,+E703,((+G703/E703)^+((NETWORKDAYS(+D703,A703,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D703,F703,Feriados!$A$2:$A$1058)-1))*E703)))","v":4635.5998658088083},{"$f":"IF(A703=\"\",\"\",+IF(+A703=D703,+VLOOKUP(D703,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F703,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A703=\"\",\"\",+VLOOKUP(+EOMONTH(+F703,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-07-15"},{"$f":"IF(A703=\"\",\"\",VLOOKUP(D703,Cenários!$B:$D,3,FALSE))","v":4624.3211680000004},{"$f":"IF(A703=\"\",\"\",IF(A703=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A703,-2)+15,Cenários!$A:$D,2,FALSE)>A703,+VLOOKUP(+EOMONTH(+A703,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A703,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-08-17"},{"$f":"IF(A703=\"\",\"\",VLOOKUP(F703,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999}]
[{"$f":"IF(A703=\"\",\"\",IF(WORKDAY(+A703,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A703,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-17"},{"$f":"IF(A704=\"\",\"\",+IF(+A704=D704,+E704,((+G704/E704)^+((NETWORKDAYS(+D704,A704,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D704,F704,Feriados!$A$2:$A$1058)-1))*E704)))","v":4636.1131869999999},{"$f":"IF(A704=\"\",\"\",+IF(+A704=D704,+VLOOKUP(D704,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F704,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A704=\"\",\"\",+VLOOKUP(+EOMONTH(+F704,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A704=\"\",\"\",VLOOKUP(D704,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A704=\"\",\"\",IF(A704=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A704,-2)+15,Cenários!$A:$D,2,FALSE)>A704,+VLOOKUP(+EOMONTH(+A704,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A704,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A704=\"\",\"\",VLOOKUP(F704,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A704=\"\",\"\",IF(WORKDAY(+A704,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A704,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-18"},{"$f":"IF(A705=\"\",\"\",+IF(+A705=D705,+E705,((+G705/E705)^+((NETWORKDAYS(+D705,A705,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D705,F705,Feriados!$A$2:$A$1058)-1))*E705)))","v":4636.5976432218995},{"$f":"IF(A705=\"\",\"\",+IF(+A705=D705,+VLOOKUP(D705,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F705,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A705=\"\",\"\",+VLOOKUP(+EOMONTH(+F705,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A705=\"\",\"\",VLOOKUP(D705,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A705=\"\",\"\",IF(A705=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A705,-2)+15,Cenários!$A:$D,2,FALSE)>A705,+VLOOKUP(+EOMONTH(+A705,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A705,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A705=\"\",\"\",VLOOKUP(F705,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A705=\"\",\"\",IF(WORKDAY(+A705,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A705,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-19"},{"$f":"IF(A706=\"\",\"\",+IF(+A706=D706,+E706,((+G706/E706)^+((NETWORKDAYS(+D706,A706,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D706,F706,Feriados!$A$2:$A$1058)-1))*E706)))","v":4637.0821500676348},{"$f":"IF(A706=\"\",\"\",+IF(+A706=D706,+VLOOKUP(D706,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F706,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A706=\"\",\"\",+VLOOKUP(+EOMONTH(+F706,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A706=\"\",\"\",VLOOKUP(D706,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A706=\"\",\"\",IF(A706=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A706,-2)+15,Cenários!$A:$D,2,FALSE)>A706,+VLOOKUP(+EOMONTH(+A706,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A706,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A706=\"\",\"\",VLOOKUP(F706,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A706=\"\",\"\",IF(WORKDAY(+A706,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A706,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-20"},{"$f":"IF(A707=\"\",\"\",+IF(+A707=D707,+E707,((+G707/E707)^+((NETWORKDAYS(+D707,A707,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D707,F707,Feriados!$A$2:$A$1058)-1))*E707)))","v":4637.5667075424954},{"$f":"IF(A707=\"\",\"\",+IF(+A707=D707,+VLOOKUP(D707,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F707,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A707=\"\",\"\",+VLOOKUP(+EOMONTH(+F707,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A707=\"\",\"\",VLOOKUP(D707,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A707=\"\",\"\",IF(A707=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A707,-2)+15,Cenários!$A:$D,2,FALSE)>A707,+VLOOKUP(+EOMONTH(+A707,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A707,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A707=\"\",\"\",VLOOKUP(F707,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A707=\"\",\"\",IF(WORKDAY(+A707,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A707,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-21"},{"$f":"IF(A708=\"\",\"\",+IF(+A708=D708,+E708,((+G708/E708)^+((NETWORKDAYS(+D708,A708,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D708,F708,Feriados!$A$2:$A$1058)-1))*E708)))","v":4638.0513156517718},{"$f":"IF(A708=\"\",\"\",+IF(+A708=D708,+VLOOKUP(D708,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F708,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A708=\"\",\"\",+VLOOKUP(+EOMONTH(+F708,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A708=\"\",\"\",VLOOKUP(D708,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A708=\"\",\"\",IF(A708=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A708,-2)+15,Cenários!$A:$D,2,FALSE)>A708,+VLOOKUP(+EOMONTH(+A708,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A708,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A708=\"\",\"\",VLOOKUP(F708,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A708=\"\",\"\",IF(WORKDAY(+A708,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A708,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-24"},{"$f":"IF(A709=\"\",\"\",+IF(+A709=D709,+E709,((+G709/E709)^+((NETWORKDAYS(+D709,A709,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D709,F709,Feriados!$A$2:$A$1058)-1))*E709)))","v":4638.5359744007555},{"$f":"IF(A709=\"\",\"\",+IF(+A709=D709,+VLOOKUP(D709,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F709,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A709=\"\",\"\",+VLOOKUP(+EOMONTH(+F709,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A709=\"\",\"\",VLOOKUP(D709,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A709=\"\",\"\",IF(A709=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A709,-2)+15,Cenários!$A:$D,2,FALSE)>A709,+VLOOKUP(+EOMONTH(+A709,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A709,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A709=\"\",\"\",VLOOKUP(F709,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A709=\"\",\"\",IF(WORKDAY(+A709,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A709,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-25"},{"$f":"IF(A710=\"\",\"\",+IF(+A710=D710,+E710,((+G710/E710)^+((NETWORKDAYS(+D710,A710,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D710,F710,Feriados!$A$2:$A$1058)-1))*E710)))","v":4639.020683794738},{"$f":"IF(A710=\"\",\"\",+IF(+A710=D710,+VLOOKUP(D710,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F710,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A710=\"\",\"\",+VLOOKUP(+EOMONTH(+F710,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A710=\"\",\"\",VLOOKUP(D710,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A710=\"\",\"\",IF(A710=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A710,-2)+15,Cenários!$A:$D,2,FALSE)>A710,+VLOOKUP(+EOMONTH(+A710,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A710,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A710=\"\",\"\",VLOOKUP(F710,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A710=\"\",\"\",IF(WORKDAY(+A710,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A710,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-26"},{"$f":"IF(A711=\"\",\"\",+IF(+A711=D711,+E711,((+G711/E711)^+((NETWORKDAYS(+D711,A711,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D711,F711,Feriados!$A$2:$A$1058)-1))*E711)))","v":4639.5054438390107},{"$f":"IF(A711=\"\",\"\",+IF(+A711=D711,+VLOOKUP(D711,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F711,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A711=\"\",\"\",+VLOOKUP(+EOMONTH(+F711,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A711=\"\",\"\",VLOOKUP(D711,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A711=\"\",\"\",IF(A711=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A711,-2)+15,Cenários!$A:$D,2,FALSE)>A711,+VLOOKUP(+EOMONTH(+A711,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A711,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A711=\"\",\"\",VLOOKUP(F711,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A711=\"\",\"\",IF(WORKDAY(+A711,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A711,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-27"},{"$f":"IF(A712=\"\",\"\",+IF(+A712=D712,+E712,((+G712/E712)^+((NETWORKDAYS(+D712,A712,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D712,F712,Feriados!$A$2:$A$1058)-1))*E712)))","v":4639.9902545388677},{"$f":"IF(A712=\"\",\"\",+IF(+A712=D712,+VLOOKUP(D712,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F712,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A712=\"\",\"\",+VLOOKUP(+EOMONTH(+F712,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A712=\"\",\"\",VLOOKUP(D712,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A712=\"\",\"\",IF(A712=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A712,-2)+15,Cenários!$A:$D,2,FALSE)>A712,+VLOOKUP(+EOMONTH(+A712,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A712,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A712=\"\",\"\",VLOOKUP(F712,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A712=\"\",\"\",IF(WORKDAY(+A712,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A712,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-28"},{"$f":"IF(A713=\"\",\"\",+IF(+A713=D713,+E713,((+G713/E713)^+((NETWORKDAYS(+D713,A713,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D713,F713,Feriados!$A$2:$A$1058)-1))*E713)))","v":4640.4751158996023},{"$f":"IF(A713=\"\",\"\",+IF(+A713=D713,+VLOOKUP(D713,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F713,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A713=\"\",\"\",+VLOOKUP(+EOMONTH(+F713,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A713=\"\",\"\",VLOOKUP(D713,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A713=\"\",\"\",IF(A713=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A713,-2)+15,Cenários!$A:$D,2,FALSE)>A713,+VLOOKUP(+EOMONTH(+A713,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A713,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A713=\"\",\"\",VLOOKUP(F713,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A713=\"\",\"\",IF(WORKDAY(+A713,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A713,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-08-31"},{"$f":"IF(A714=\"\",\"\",+IF(+A714=D714,+E714,((+G714/E714)^+((NETWORKDAYS(+D714,A714,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D714,F714,Feriados!$A$2:$A$1058)-1))*E714)))","v":4640.9600279265069},{"$f":"IF(A714=\"\",\"\",+IF(+A714=D714,+VLOOKUP(D714,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F714,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A714=\"\",\"\",+VLOOKUP(+EOMONTH(+F714,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A714=\"\",\"\",VLOOKUP(D714,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A714=\"\",\"\",IF(A714=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A714,-2)+15,Cenários!$A:$D,2,FALSE)>A714,+VLOOKUP(+EOMONTH(+A714,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A714,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A714=\"\",\"\",VLOOKUP(F714,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A714=\"\",\"\",IF(WORKDAY(+A714,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A714,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-01"},{"$f":"IF(A715=\"\",\"\",+IF(+A715=D715,+E715,((+G715/E715)^+((NETWORKDAYS(+D715,A715,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D715,F715,Feriados!$A$2:$A$1058)-1))*E715)))","v":4641.4449906248765},{"$f":"IF(A715=\"\",\"\",+IF(+A715=D715,+VLOOKUP(D715,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F715,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A715=\"\",\"\",+VLOOKUP(+EOMONTH(+F715,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A715=\"\",\"\",VLOOKUP(D715,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A715=\"\",\"\",IF(A715=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A715,-2)+15,Cenários!$A:$D,2,FALSE)>A715,+VLOOKUP(+EOMONTH(+A715,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A715,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A715=\"\",\"\",VLOOKUP(F715,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A715=\"\",\"\",IF(WORKDAY(+A715,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A715,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-02"},{"$f":"IF(A716=\"\",\"\",+IF(+A716=D716,+E716,((+G716/E716)^+((NETWORKDAYS(+D716,A716,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D716,F716,Feriados!$A$2:$A$1058)-1))*E716)))","v":4641.9300040000071},{"$f":"IF(A716=\"\",\"\",+IF(+A716=D716,+VLOOKUP(D716,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F716,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A716=\"\",\"\",+VLOOKUP(+EOMONTH(+F716,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A716=\"\",\"\",VLOOKUP(D716,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A716=\"\",\"\",IF(A716=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A716,-2)+15,Cenários!$A:$D,2,FALSE)>A716,+VLOOKUP(+EOMONTH(+A716,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A716,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A716=\"\",\"\",VLOOKUP(F716,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A716=\"\",\"\",IF(WORKDAY(+A716,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A716,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-03"},{"$f":"IF(A717=\"\",\"\",+IF(+A717=D717,+E717,((+G717/E717)^+((NETWORKDAYS(+D717,A717,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D717,F717,Feriados!$A$2:$A$1058)-1))*E717)))","v":4642.4150680571938},{"$f":"IF(A717=\"\",\"\",+IF(+A717=D717,+VLOOKUP(D717,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F717,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A717=\"\",\"\",+VLOOKUP(+EOMONTH(+F717,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A717=\"\",\"\",VLOOKUP(D717,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A717=\"\",\"\",IF(A717=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A717,-2)+15,Cenários!$A:$D,2,FALSE)>A717,+VLOOKUP(+EOMONTH(+A717,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A717,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A717=\"\",\"\",VLOOKUP(F717,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A717=\"\",\"\",IF(WORKDAY(+A717,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A717,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-04"},{"$f":"IF(A718=\"\",\"\",+IF(+A718=D718,+E718,((+G718/E718)^+((NETWORKDAYS(+D718,A718,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D718,F718,Feriados!$A$2:$A$1058)-1))*E718)))","v":4642.9001828017317},{"$f":"IF(A718=\"\",\"\",+IF(+A718=D718,+VLOOKUP(D718,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F718,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A718=\"\",\"\",+VLOOKUP(+EOMONTH(+F718,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A718=\"\",\"\",VLOOKUP(D718,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A718=\"\",\"\",IF(A718=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A718,-2)+15,Cenários!$A:$D,2,FALSE)>A718,+VLOOKUP(+EOMONTH(+A718,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A718,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A718=\"\",\"\",VLOOKUP(F718,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A718=\"\",\"\",IF(WORKDAY(+A718,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A718,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-08"},{"$f":"IF(A719=\"\",\"\",+IF(+A719=D719,+E719,((+G719/E719)^+((NETWORKDAYS(+D719,A719,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D719,F719,Feriados!$A$2:$A$1058)-1))*E719)))","v":4643.3853482389186},{"$f":"IF(A719=\"\",\"\",+IF(+A719=D719,+VLOOKUP(D719,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F719,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A719=\"\",\"\",+VLOOKUP(+EOMONTH(+F719,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A719=\"\",\"\",VLOOKUP(D719,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A719=\"\",\"\",IF(A719=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A719,-2)+15,Cenários!$A:$D,2,FALSE)>A719,+VLOOKUP(+EOMONTH(+A719,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A719,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A719=\"\",\"\",VLOOKUP(F719,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A719=\"\",\"\",IF(WORKDAY(+A719,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A719,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-09"},{"$f":"IF(A720=\"\",\"\",+IF(+A720=D720,+E720,((+G720/E720)^+((NETWORKDAYS(+D720,A720,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D720,F720,Feriados!$A$2:$A$1058)-1))*E720)))","v":4643.8705643740504},{"$f":"IF(A720=\"\",\"\",+IF(+A720=D720,+VLOOKUP(D720,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F720,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A720=\"\",\"\",+VLOOKUP(+EOMONTH(+F720,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A720=\"\",\"\",VLOOKUP(D720,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A720=\"\",\"\",IF(A720=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A720,-2)+15,Cenários!$A:$D,2,FALSE)>A720,+VLOOKUP(+EOMONTH(+A720,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A720,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A720=\"\",\"\",VLOOKUP(F720,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A720=\"\",\"\",IF(WORKDAY(+A720,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A720,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-10"},{"$f":"IF(A721=\"\",\"\",+IF(+A721=D721,+E721,((+G721/E721)^+((NETWORKDAYS(+D721,A721,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D721,F721,Feriados!$A$2:$A$1058)-1))*E721)))","v":4644.355831212426},{"$f":"IF(A721=\"\",\"\",+IF(+A721=D721,+VLOOKUP(D721,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F721,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A721=\"\",\"\",+VLOOKUP(+EOMONTH(+F721,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A721=\"\",\"\",VLOOKUP(D721,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A721=\"\",\"\",IF(A721=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A721,-2)+15,Cenários!$A:$D,2,FALSE)>A721,+VLOOKUP(+EOMONTH(+A721,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A721,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A721=\"\",\"\",VLOOKUP(F721,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A721=\"\",\"\",IF(WORKDAY(+A721,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A721,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-11"},{"$f":"IF(A722=\"\",\"\",+IF(+A722=D722,+E722,((+G722/E722)^+((NETWORKDAYS(+D722,A722,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D722,F722,Feriados!$A$2:$A$1058)-1))*E722)))","v":4644.8411487593439},{"$f":"IF(A722=\"\",\"\",+IF(+A722=D722,+VLOOKUP(D722,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F722,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A722=\"\",\"\",+VLOOKUP(+EOMONTH(+F722,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A722=\"\",\"\",VLOOKUP(D722,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A722=\"\",\"\",IF(A722=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A722,-2)+15,Cenários!$A:$D,2,FALSE)>A722,+VLOOKUP(+EOMONTH(+A722,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A722,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A722=\"\",\"\",VLOOKUP(F722,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A722=\"\",\"\",IF(WORKDAY(+A722,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A722,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-14"},{"$f":"IF(A723=\"\",\"\",+IF(+A723=D723,+E723,((+G723/E723)^+((NETWORKDAYS(+D723,A723,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D723,F723,Feriados!$A$2:$A$1058)-1))*E723)))","v":4645.3265170201021},{"$f":"IF(A723=\"\",\"\",+IF(+A723=D723,+VLOOKUP(D723,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F723,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A723=\"\",\"\",+VLOOKUP(+EOMONTH(+F723,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-08-17"},{"$f":"IF(A723=\"\",\"\",VLOOKUP(D723,Cenários!$B:$D,3,FALSE))","v":4636.1131869999999},{"$f":"IF(A723=\"\",\"\",IF(A723=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A723,-2)+15,Cenários!$A:$D,2,FALSE)>A723,+VLOOKUP(+EOMONTH(+A723,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A723,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-09-15"},{"$f":"IF(A723=\"\",\"\",VLOOKUP(F723,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001}]
[{"$f":"IF(A723=\"\",\"\",IF(WORKDAY(+A723,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A723,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-15"},{"$f":"IF(A724=\"\",\"\",+IF(+A724=D724,+E724,((+G724/E724)^+((NETWORKDAYS(+D724,A724,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D724,F724,Feriados!$A$2:$A$1058)-1))*E724)))","v":4645.8119360000001},{"$f":"IF(A724=\"\",\"\",+IF(+A724=D724,+VLOOKUP(D724,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F724,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A724=\"\",\"\",+VLOOKUP(+EOMONTH(+F724,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A724=\"\",\"\",VLOOKUP(D724,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A724=\"\",\"\",IF(A724=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A724,-2)+15,Cenários!$A:$D,2,FALSE)>A724,+VLOOKUP(+EOMONTH(+A724,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A724,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A724=\"\",\"\",VLOOKUP(F724,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A724=\"\",\"\",IF(WORKDAY(+A724,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A724,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-16"},{"$f":"IF(A725=\"\",\"\",+IF(+A725=D725,+E725,((+G725/E725)^+((NETWORKDAYS(+D725,A725,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D725,F725,Feriados!$A$2:$A$1058)-1))*E725)))","v":4646.2539734445309},{"$f":"IF(A725=\"\",\"\",+IF(+A725=D725,+VLOOKUP(D725,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F725,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A725=\"\",\"\",+VLOOKUP(+EOMONTH(+F725,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A725=\"\",\"\",VLOOKUP(D725,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A725=\"\",\"\",IF(A725=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A725,-2)+15,Cenários!$A:$D,2,FALSE)>A725,+VLOOKUP(+EOMONTH(+A725,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A725,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A725=\"\",\"\",VLOOKUP(F725,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A725=\"\",\"\",IF(WORKDAY(+A725,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A725,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-17"},{"$f":"IF(A726=\"\",\"\",+IF(+A726=D726,+E726,((+G726/E726)^+((NETWORKDAYS(+D726,A726,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D726,F726,Feriados!$A$2:$A$1058)-1))*E726)))","v":4646.6960529478247},{"$f":"IF(A726=\"\",\"\",+IF(+A726=D726,+VLOOKUP(D726,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F726,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A726=\"\",\"\",+VLOOKUP(+EOMONTH(+F726,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A726=\"\",\"\",VLOOKUP(D726,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A726=\"\",\"\",IF(A726=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A726,-2)+15,Cenários!$A:$D,2,FALSE)>A726,+VLOOKUP(+EOMONTH(+A726,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A726,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A726=\"\",\"\",VLOOKUP(F726,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A726=\"\",\"\",IF(WORKDAY(+A726,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A726,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-18"},{"$f":"IF(A727=\"\",\"\",+IF(+A727=D727,+E727,((+G727/E727)^+((NETWORKDAYS(+D727,A727,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D727,F727,Feriados!$A$2:$A$1058)-1))*E727)))","v":4647.1381745138824},{"$f":"IF(A727=\"\",\"\",+IF(+A727=D727,+VLOOKUP(D727,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F727,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A727=\"\",\"\",+VLOOKUP(+EOMONTH(+F727,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A727=\"\",\"\",VLOOKUP(D727,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A727=\"\",\"\",IF(A727=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A727,-2)+15,Cenários!$A:$D,2,FALSE)>A727,+VLOOKUP(+EOMONTH(+A727,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A727,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A727=\"\",\"\",VLOOKUP(F727,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A727=\"\",\"\",IF(WORKDAY(+A727,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A727,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-21"},{"$f":"IF(A728=\"\",\"\",+IF(+A728=D728,+E728,((+G728/E728)^+((NETWORKDAYS(+D728,A728,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D728,F728,Feriados!$A$2:$A$1058)-1))*E728)))","v":4647.5803381467085},{"$f":"IF(A728=\"\",\"\",+IF(+A728=D728,+VLOOKUP(D728,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F728,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A728=\"\",\"\",+VLOOKUP(+EOMONTH(+F728,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A728=\"\",\"\",VLOOKUP(D728,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A728=\"\",\"\",IF(A728=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A728,-2)+15,Cenários!$A:$D,2,FALSE)>A728,+VLOOKUP(+EOMONTH(+A728,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A728,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A728=\"\",\"\",VLOOKUP(F728,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A728=\"\",\"\",IF(WORKDAY(+A728,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A728,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-22"},{"$f":"IF(A729=\"\",\"\",+IF(+A729=D729,+E729,((+G729/E729)^+((NETWORKDAYS(+D729,A729,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D729,F729,Feriados!$A$2:$A$1058)-1))*E729)))","v":4648.022543850303},{"$f":"IF(A729=\"\",\"\",+IF(+A729=D729,+VLOOKUP(D729,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F729,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A729=\"\",\"\",+VLOOKUP(+EOMONTH(+F729,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A729=\"\",\"\",VLOOKUP(D729,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A729=\"\",\"\",IF(A729=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A729,-2)+15,Cenários!$A:$D,2,FALSE)>A729,+VLOOKUP(+EOMONTH(+A729,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A729,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A729=\"\",\"\",VLOOKUP(F729,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A729=\"\",\"\",IF(WORKDAY(+A729,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A729,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-23"},{"$f":"IF(A730=\"\",\"\",+IF(+A730=D730,+E730,((+G730/E730)^+((NETWORKDAYS(+D730,A730,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D730,F730,Feriados!$A$2:$A$1058)-1))*E730)))","v":4648.4647916286694},{"$f":"IF(A730=\"\",\"\",+IF(+A730=D730,+VLOOKUP(D730,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F730,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A730=\"\",\"\",+VLOOKUP(+EOMONTH(+F730,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A730=\"\",\"\",VLOOKUP(D730,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A730=\"\",\"\",IF(A730=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A730,-2)+15,Cenários!$A:$D,2,FALSE)>A730,+VLOOKUP(+EOMONTH(+A730,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A730,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A730=\"\",\"\",VLOOKUP(F730,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A730=\"\",\"\",IF(WORKDAY(+A730,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A730,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-24"},{"$f":"IF(A731=\"\",\"\",+IF(+A731=D731,+E731,((+G731/E731)^+((NETWORKDAYS(+D731,A731,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D731,F731,Feriados!$A$2:$A$1058)-1))*E731)))","v":4648.9070814858114},{"$f":"IF(A731=\"\",\"\",+IF(+A731=D731,+VLOOKUP(D731,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F731,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A731=\"\",\"\",+VLOOKUP(+EOMONTH(+F731,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A731=\"\",\"\",VLOOKUP(D731,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A731=\"\",\"\",IF(A731=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A731,-2)+15,Cenários!$A:$D,2,FALSE)>A731,+VLOOKUP(+EOMONTH(+A731,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A731,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A731=\"\",\"\",VLOOKUP(F731,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A731=\"\",\"\",IF(WORKDAY(+A731,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A731,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-25"},{"$f":"IF(A732=\"\",\"\",+IF(+A732=D732,+E732,((+G732/E732)^+((NETWORKDAYS(+D732,A732,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D732,F732,Feriados!$A$2:$A$1058)-1))*E732)))","v":4649.3494134257326},{"$f":"IF(A732=\"\",\"\",+IF(+A732=D732,+VLOOKUP(D732,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F732,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A732=\"\",\"\",+VLOOKUP(+EOMONTH(+F732,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A732=\"\",\"\",VLOOKUP(D732,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A732=\"\",\"\",IF(A732=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A732,-2)+15,Cenários!$A:$D,2,FALSE)>A732,+VLOOKUP(+EOMONTH(+A732,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A732,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A732=\"\",\"\",VLOOKUP(F732,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A732=\"\",\"\",IF(WORKDAY(+A732,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A732,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-28"},{"$f":"IF(A733=\"\",\"\",+IF(+A733=D733,+E733,((+G733/E733)^+((NETWORKDAYS(+D733,A733,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D733,F733,Feriados!$A$2:$A$1058)-1))*E733)))","v":4649.7917874524383},{"$f":"IF(A733=\"\",\"\",+IF(+A733=D733,+VLOOKUP(D733,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F733,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A733=\"\",\"\",+VLOOKUP(+EOMONTH(+F733,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A733=\"\",\"\",VLOOKUP(D733,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A733=\"\",\"\",IF(A733=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A733,-2)+15,Cenários!$A:$D,2,FALSE)>A733,+VLOOKUP(+EOMONTH(+A733,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A733,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A733=\"\",\"\",VLOOKUP(F733,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A733=\"\",\"\",IF(WORKDAY(+A733,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A733,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-29"},{"$f":"IF(A734=\"\",\"\",+IF(+A734=D734,+E734,((+G734/E734)^+((NETWORKDAYS(+D734,A734,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D734,F734,Feriados!$A$2:$A$1058)-1))*E734)))","v":4650.2342035699312},{"$f":"IF(A734=\"\",\"\",+IF(+A734=D734,+VLOOKUP(D734,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F734,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A734=\"\",\"\",+VLOOKUP(+EOMONTH(+F734,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A734=\"\",\"\",VLOOKUP(D734,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A734=\"\",\"\",IF(A734=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A734,-2)+15,Cenários!$A:$D,2,FALSE)>A734,+VLOOKUP(+EOMONTH(+A734,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A734,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A734=\"\",\"\",VLOOKUP(F734,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A734=\"\",\"\",IF(WORKDAY(+A734,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A734,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-09-30"},{"$f":"IF(A735=\"\",\"\",+IF(+A735=D735,+E735,((+G735/E735)^+((NETWORKDAYS(+D735,A735,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D735,F735,Feriados!$A$2:$A$1058)-1))*E735)))","v":4650.6766617822159},{"$f":"IF(A735=\"\",\"\",+IF(+A735=D735,+VLOOKUP(D735,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F735,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A735=\"\",\"\",+VLOOKUP(+EOMONTH(+F735,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A735=\"\",\"\",VLOOKUP(D735,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A735=\"\",\"\",IF(A735=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A735,-2)+15,Cenários!$A:$D,2,FALSE)>A735,+VLOOKUP(+EOMONTH(+A735,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A735,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A735=\"\",\"\",VLOOKUP(F735,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A735=\"\",\"\",IF(WORKDAY(+A735,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A735,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-01"},{"$f":"IF(A736=\"\",\"\",+IF(+A736=D736,+E736,((+G736/E736)^+((NETWORKDAYS(+D736,A736,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D736,F736,Feriados!$A$2:$A$1058)-1))*E736)))","v":4651.1191620932987},{"$f":"IF(A736=\"\",\"\",+IF(+A736=D736,+VLOOKUP(D736,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F736,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A736=\"\",\"\",+VLOOKUP(+EOMONTH(+F736,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A736=\"\",\"\",VLOOKUP(D736,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A736=\"\",\"\",IF(A736=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A736,-2)+15,Cenários!$A:$D,2,FALSE)>A736,+VLOOKUP(+EOMONTH(+A736,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A736,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A736=\"\",\"\",VLOOKUP(F736,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A736=\"\",\"\",IF(WORKDAY(+A736,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A736,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-02"},{"$f":"IF(A737=\"\",\"\",+IF(+A737=D737,+E737,((+G737/E737)^+((NETWORKDAYS(+D737,A737,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D737,F737,Feriados!$A$2:$A$1058)-1))*E737)))","v":4651.5617045071858},{"$f":"IF(A737=\"\",\"\",+IF(+A737=D737,+VLOOKUP(D737,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F737,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A737=\"\",\"\",+VLOOKUP(+EOMONTH(+F737,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A737=\"\",\"\",VLOOKUP(D737,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A737=\"\",\"\",IF(A737=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A737,-2)+15,Cenários!$A:$D,2,FALSE)>A737,+VLOOKUP(+EOMONTH(+A737,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A737,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A737=\"\",\"\",VLOOKUP(F737,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A737=\"\",\"\",IF(WORKDAY(+A737,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A737,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-05"},{"$f":"IF(A738=\"\",\"\",+IF(+A738=D738,+E738,((+G738/E738)^+((NETWORKDAYS(+D738,A738,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D738,F738,Feriados!$A$2:$A$1058)-1))*E738)))","v":4652.0042890278819},{"$f":"IF(A738=\"\",\"\",+IF(+A738=D738,+VLOOKUP(D738,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F738,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A738=\"\",\"\",+VLOOKUP(+EOMONTH(+F738,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A738=\"\",\"\",VLOOKUP(D738,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A738=\"\",\"\",IF(A738=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A738,-2)+15,Cenários!$A:$D,2,FALSE)>A738,+VLOOKUP(+EOMONTH(+A738,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A738,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A738=\"\",\"\",VLOOKUP(F738,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A738=\"\",\"\",IF(WORKDAY(+A738,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A738,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-06"},{"$f":"IF(A739=\"\",\"\",+IF(+A739=D739,+E739,((+G739/E739)^+((NETWORKDAYS(+D739,A739,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D739,F739,Feriados!$A$2:$A$1058)-1))*E739)))","v":4652.4469156593941},{"$f":"IF(A739=\"\",\"\",+IF(+A739=D739,+VLOOKUP(D739,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F739,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A739=\"\",\"\",+VLOOKUP(+EOMONTH(+F739,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A739=\"\",\"\",VLOOKUP(D739,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A739=\"\",\"\",IF(A739=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A739,-2)+15,Cenários!$A:$D,2,FALSE)>A739,+VLOOKUP(+EOMONTH(+A739,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A739,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A739=\"\",\"\",VLOOKUP(F739,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A739=\"\",\"\",IF(WORKDAY(+A739,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A739,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-07"},{"$f":"IF(A740=\"\",\"\",+IF(+A740=D740,+E740,((+G740/E740)^+((NETWORKDAYS(+D740,A740,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D740,F740,Feriados!$A$2:$A$1058)-1))*E740)))","v":4652.8895844057279},{"$f":"IF(A740=\"\",\"\",+IF(+A740=D740,+VLOOKUP(D740,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F740,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A740=\"\",\"\",+VLOOKUP(+EOMONTH(+F740,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A740=\"\",\"\",VLOOKUP(D740,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A740=\"\",\"\",IF(A740=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A740,-2)+15,Cenários!$A:$D,2,FALSE)>A740,+VLOOKUP(+EOMONTH(+A740,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A740,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A740=\"\",\"\",VLOOKUP(F740,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A740=\"\",\"\",IF(WORKDAY(+A740,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A740,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-08"},{"$f":"IF(A741=\"\",\"\",+IF(+A741=D741,+E741,((+G741/E741)^+((NETWORKDAYS(+D741,A741,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D741,F741,Feriados!$A$2:$A$1058)-1))*E741)))","v":4653.3322952708913},{"$f":"IF(A741=\"\",\"\",+IF(+A741=D741,+VLOOKUP(D741,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F741,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A741=\"\",\"\",+VLOOKUP(+EOMONTH(+F741,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A741=\"\",\"\",VLOOKUP(D741,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A741=\"\",\"\",IF(A741=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A741,-2)+15,Cenários!$A:$D,2,FALSE)>A741,+VLOOKUP(+EOMONTH(+A741,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A741,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A741=\"\",\"\",VLOOKUP(F741,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A741=\"\",\"\",IF(WORKDAY(+A741,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A741,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-09"},{"$f":"IF(A742=\"\",\"\",+IF(+A742=D742,+E742,((+G742/E742)^+((NETWORKDAYS(+D742,A742,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D742,F742,Feriados!$A$2:$A$1058)-1))*E742)))","v":4653.7750482588926},{"$f":"IF(A742=\"\",\"\",+IF(+A742=D742,+VLOOKUP(D742,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F742,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A742=\"\",\"\",+VLOOKUP(+EOMONTH(+F742,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A742=\"\",\"\",VLOOKUP(D742,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A742=\"\",\"\",IF(A742=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A742,-2)+15,Cenários!$A:$D,2,FALSE)>A742,+VLOOKUP(+EOMONTH(+A742,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A742,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A742=\"\",\"\",VLOOKUP(F742,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A742=\"\",\"\",IF(WORKDAY(+A742,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A742,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-13"},{"$f":"IF(A743=\"\",\"\",+IF(+A743=D743,+E743,((+G743/E743)^+((NETWORKDAYS(+D743,A743,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D743,F743,Feriados!$A$2:$A$1058)-1))*E743)))","v":4654.2178433737381},{"$f":"IF(A743=\"\",\"\",+IF(+A743=D743,+VLOOKUP(D743,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F743,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A743=\"\",\"\",+VLOOKUP(+EOMONTH(+F743,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A743=\"\",\"\",VLOOKUP(D743,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A743=\"\",\"\",IF(A743=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A743,-2)+15,Cenários!$A:$D,2,FALSE)>A743,+VLOOKUP(+EOMONTH(+A743,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A743,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A743=\"\",\"\",VLOOKUP(F743,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A743=\"\",\"\",IF(WORKDAY(+A743,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A743,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-14"},{"$f":"IF(A744=\"\",\"\",+IF(+A744=D744,+E744,((+G744/E744)^+((NETWORKDAYS(+D744,A744,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D744,F744,Feriados!$A$2:$A$1058)-1))*E744)))","v":4654.6606806194377},{"$f":"IF(A744=\"\",\"\",+IF(+A744=D744,+VLOOKUP(D744,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F744,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A744=\"\",\"\",+VLOOKUP(+EOMONTH(+F744,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-09-15"},{"$f":"IF(A744=\"\",\"\",VLOOKUP(D744,Cenários!$B:$D,3,FALSE))","v":4645.8119360000001},{"$f":"IF(A744=\"\",\"\",IF(A744=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A744,-2)+15,Cenários!$A:$D,2,FALSE)>A744,+VLOOKUP(+EOMONTH(+A744,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A744,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-10-15"},{"$f":"IF(A744=\"\",\"\",VLOOKUP(F744,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996}]
[{"$f":"IF(A744=\"\",\"\",IF(WORKDAY(+A744,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A744,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-15"},{"$f":"IF(A745=\"\",\"\",+IF(+A745=D745,+E745,((+G745/E745)^+((NETWORKDAYS(+D745,A745,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D745,F745,Feriados!$A$2:$A$1058)-1))*E745)))","v":4655.1035599999996},{"$f":"IF(A745=\"\",\"\",+IF(+A745=D745,+VLOOKUP(D745,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F745,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A745=\"\",\"\",+VLOOKUP(+EOMONTH(+F745,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A745=\"\",\"\",VLOOKUP(D745,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A745=\"\",\"\",IF(A745=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A745,-2)+15,Cenários!$A:$D,2,FALSE)>A745,+VLOOKUP(+EOMONTH(+A745,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A745,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A745=\"\",\"\",VLOOKUP(F745,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A745=\"\",\"\",IF(WORKDAY(+A745,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A745,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-16"},{"$f":"IF(A746=\"\",\"\",+IF(+A746=D746,+E746,((+G746/E746)^+((NETWORKDAYS(+D746,A746,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D746,F746,Feriados!$A$2:$A$1058)-1))*E746)))","v":4655.4800969890293},{"$f":"IF(A746=\"\",\"\",+IF(+A746=D746,+VLOOKUP(D746,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F746,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A746=\"\",\"\",+VLOOKUP(+EOMONTH(+F746,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A746=\"\",\"\",VLOOKUP(D746,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A746=\"\",\"\",IF(A746=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A746,-2)+15,Cenários!$A:$D,2,FALSE)>A746,+VLOOKUP(+EOMONTH(+A746,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A746,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A746=\"\",\"\",VLOOKUP(F746,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A746=\"\",\"\",IF(WORKDAY(+A746,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A746,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-19"},{"$f":"IF(A747=\"\",\"\",+IF(+A747=D747,+E747,((+G747/E747)^+((NETWORKDAYS(+D747,A747,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D747,F747,Feriados!$A$2:$A$1058)-1))*E747)))","v":4655.8566644349767},{"$f":"IF(A747=\"\",\"\",+IF(+A747=D747,+VLOOKUP(D747,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F747,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A747=\"\",\"\",+VLOOKUP(+EOMONTH(+F747,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A747=\"\",\"\",VLOOKUP(D747,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A747=\"\",\"\",IF(A747=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A747,-2)+15,Cenários!$A:$D,2,FALSE)>A747,+VLOOKUP(+EOMONTH(+A747,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A747,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A747=\"\",\"\",VLOOKUP(F747,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A747=\"\",\"\",IF(WORKDAY(+A747,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A747,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-20"},{"$f":"IF(A748=\"\",\"\",+IF(+A748=D748,+E748,((+G748/E748)^+((NETWORKDAYS(+D748,A748,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D748,F748,Feriados!$A$2:$A$1058)-1))*E748)))","v":4656.2332623403054},{"$f":"IF(A748=\"\",\"\",+IF(+A748=D748,+VLOOKUP(D748,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F748,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A748=\"\",\"\",+VLOOKUP(+EOMONTH(+F748,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A748=\"\",\"\",VLOOKUP(D748,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A748=\"\",\"\",IF(A748=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A748,-2)+15,Cenários!$A:$D,2,FALSE)>A748,+VLOOKUP(+EOMONTH(+A748,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A748,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A748=\"\",\"\",VLOOKUP(F748,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A748=\"\",\"\",IF(WORKDAY(+A748,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A748,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-21"},{"$f":"IF(A749=\"\",\"\",+IF(+A749=D749,+E749,((+G749/E749)^+((NETWORKDAYS(+D749,A749,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D749,F749,Feriados!$A$2:$A$1058)-1))*E749)))","v":4656.6098907074784},{"$f":"IF(A749=\"\",\"\",+IF(+A749=D749,+VLOOKUP(D749,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F749,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A749=\"\",\"\",+VLOOKUP(+EOMONTH(+F749,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A749=\"\",\"\",VLOOKUP(D749,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A749=\"\",\"\",IF(A749=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A749,-2)+15,Cenários!$A:$D,2,FALSE)>A749,+VLOOKUP(+EOMONTH(+A749,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A749,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A749=\"\",\"\",VLOOKUP(F749,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A749=\"\",\"\",IF(WORKDAY(+A749,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A749,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-22"},{"$f":"IF(A750=\"\",\"\",+IF(+A750=D750,+E750,((+G750/E750)^+((NETWORKDAYS(+D750,A750,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D750,F750,Feriados!$A$2:$A$1058)-1))*E750)))","v":4656.9865495389595},{"$f":"IF(A750=\"\",\"\",+IF(+A750=D750,+VLOOKUP(D750,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F750,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A750=\"\",\"\",+VLOOKUP(+EOMONTH(+F750,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A750=\"\",\"\",VLOOKUP(D750,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A750=\"\",\"\",IF(A750=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A750,-2)+15,Cenários!$A:$D,2,FALSE)>A750,+VLOOKUP(+EOMONTH(+A750,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A750,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A750=\"\",\"\",VLOOKUP(F750,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A750=\"\",\"\",IF(WORKDAY(+A750,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A750,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-23"},{"$f":"IF(A751=\"\",\"\",+IF(+A751=D751,+E751,((+G751/E751)^+((NETWORKDAYS(+D751,A751,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D751,F751,Feriados!$A$2:$A$1058)-1))*E751)))","v":4657.3632388372134},{"$f":"IF(A751=\"\",\"\",+IF(+A751=D751,+VLOOKUP(D751,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F751,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A751=\"\",\"\",+VLOOKUP(+EOMONTH(+F751,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A751=\"\",\"\",VLOOKUP(D751,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A751=\"\",\"\",IF(A751=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A751,-2)+15,Cenários!$A:$D,2,FALSE)>A751,+VLOOKUP(+EOMONTH(+A751,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A751,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A751=\"\",\"\",VLOOKUP(F751,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A751=\"\",\"\",IF(WORKDAY(+A751,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A751,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-26"},{"$f":"IF(A752=\"\",\"\",+IF(+A752=D752,+E752,((+G752/E752)^+((NETWORKDAYS(+D752,A752,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D752,F752,Feriados!$A$2:$A$1058)-1))*E752)))","v":4657.7399586047059},{"$f":"IF(A752=\"\",\"\",+IF(+A752=D752,+VLOOKUP(D752,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F752,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A752=\"\",\"\",+VLOOKUP(+EOMONTH(+F752,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A752=\"\",\"\",VLOOKUP(D752,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A752=\"\",\"\",IF(A752=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A752,-2)+15,Cenários!$A:$D,2,FALSE)>A752,+VLOOKUP(+EOMONTH(+A752,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A752,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A752=\"\",\"\",VLOOKUP(F752,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A752=\"\",\"\",IF(WORKDAY(+A752,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A752,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-27"},{"$f":"IF(A753=\"\",\"\",+IF(+A753=D753,+E753,((+G753/E753)^+((NETWORKDAYS(+D753,A753,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D753,F753,Feriados!$A$2:$A$1058)-1))*E753)))","v":4658.1167088438988},{"$f":"IF(A753=\"\",\"\",+IF(+A753=D753,+VLOOKUP(D753,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F753,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A753=\"\",\"\",+VLOOKUP(+EOMONTH(+F753,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A753=\"\",\"\",VLOOKUP(D753,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A753=\"\",\"\",IF(A753=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A753,-2)+15,Cenários!$A:$D,2,FALSE)>A753,+VLOOKUP(+EOMONTH(+A753,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A753,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A753=\"\",\"\",VLOOKUP(F753,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A753=\"\",\"\",IF(WORKDAY(+A753,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A753,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-28"},{"$f":"IF(A754=\"\",\"\",+IF(+A754=D754,+E754,((+G754/E754)^+((NETWORKDAYS(+D754,A754,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D754,F754,Feriados!$A$2:$A$1058)-1))*E754)))","v":4658.4934895572578},{"$f":"IF(A754=\"\",\"\",+IF(+A754=D754,+VLOOKUP(D754,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F754,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A754=\"\",\"\",+VLOOKUP(+EOMONTH(+F754,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A754=\"\",\"\",VLOOKUP(D754,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A754=\"\",\"\",IF(A754=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A754,-2)+15,Cenários!$A:$D,2,FALSE)>A754,+VLOOKUP(+EOMONTH(+A754,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A754,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A754=\"\",\"\",VLOOKUP(F754,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A754=\"\",\"\",IF(WORKDAY(+A754,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A754,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-29"},{"$f":"IF(A755=\"\",\"\",+IF(+A755=D755,+E755,((+G755/E755)^+((NETWORKDAYS(+D755,A755,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D755,F755,Feriados!$A$2:$A$1058)-1))*E755)))","v":4658.8703007472486},{"$f":"IF(A755=\"\",\"\",+IF(+A755=D755,+VLOOKUP(D755,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F755,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A755=\"\",\"\",+VLOOKUP(+EOMONTH(+F755,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A755=\"\",\"\",VLOOKUP(D755,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A755=\"\",\"\",IF(A755=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A755,-2)+15,Cenários!$A:$D,2,FALSE)>A755,+VLOOKUP(+EOMONTH(+A755,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A755,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A755=\"\",\"\",VLOOKUP(F755,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A755=\"\",\"\",IF(WORKDAY(+A755,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A755,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-10-30"},{"$f":"IF(A756=\"\",\"\",+IF(+A756=D756,+E756,((+G756/E756)^+((NETWORKDAYS(+D756,A756,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D756,F756,Feriados!$A$2:$A$1058)-1))*E756)))","v":4659.2471424163359},{"$f":"IF(A756=\"\",\"\",+IF(+A756=D756,+VLOOKUP(D756,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F756,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A756=\"\",\"\",+VLOOKUP(+EOMONTH(+F756,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A756=\"\",\"\",VLOOKUP(D756,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A756=\"\",\"\",IF(A756=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A756,-2)+15,Cenários!$A:$D,2,FALSE)>A756,+VLOOKUP(+EOMONTH(+A756,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A756,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A756=\"\",\"\",VLOOKUP(F756,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A756=\"\",\"\",IF(WORKDAY(+A756,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A756,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-03"},{"$f":"IF(A757=\"\",\"\",+IF(+A757=D757,+E757,((+G757/E757)^+((NETWORKDAYS(+D757,A757,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D757,F757,Feriados!$A$2:$A$1058)-1))*E757)))","v":4659.6240145669854},{"$f":"IF(A757=\"\",\"\",+IF(+A757=D757,+VLOOKUP(D757,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F757,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A757=\"\",\"\",+VLOOKUP(+EOMONTH(+F757,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A757=\"\",\"\",VLOOKUP(D757,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A757=\"\",\"\",IF(A757=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A757,-2)+15,Cenários!$A:$D,2,FALSE)>A757,+VLOOKUP(+EOMONTH(+A757,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A757,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A757=\"\",\"\",VLOOKUP(F757,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A757=\"\",\"\",IF(WORKDAY(+A757,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A757,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-04"},{"$f":"IF(A758=\"\",\"\",+IF(+A758=D758,+E758,((+G758/E758)^+((NETWORKDAYS(+D758,A758,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D758,F758,Feriados!$A$2:$A$1058)-1))*E758)))","v":4660.0009172016617},{"$f":"IF(A758=\"\",\"\",+IF(+A758=D758,+VLOOKUP(D758,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F758,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A758=\"\",\"\",+VLOOKUP(+EOMONTH(+F758,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A758=\"\",\"\",VLOOKUP(D758,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A758=\"\",\"\",IF(A758=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A758,-2)+15,Cenários!$A:$D,2,FALSE)>A758,+VLOOKUP(+EOMONTH(+A758,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A758,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A758=\"\",\"\",VLOOKUP(F758,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A758=\"\",\"\",IF(WORKDAY(+A758,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A758,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-05"},{"$f":"IF(A759=\"\",\"\",+IF(+A759=D759,+E759,((+G759/E759)^+((NETWORKDAYS(+D759,A759,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D759,F759,Feriados!$A$2:$A$1058)-1))*E759)))","v":4660.3778503228323},{"$f":"IF(A759=\"\",\"\",+IF(+A759=D759,+VLOOKUP(D759,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F759,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A759=\"\",\"\",+VLOOKUP(+EOMONTH(+F759,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A759=\"\",\"\",VLOOKUP(D759,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A759=\"\",\"\",IF(A759=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A759,-2)+15,Cenários!$A:$D,2,FALSE)>A759,+VLOOKUP(+EOMONTH(+A759,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A759,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A759=\"\",\"\",VLOOKUP(F759,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A759=\"\",\"\",IF(WORKDAY(+A759,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A759,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-06"},{"$f":"IF(A760=\"\",\"\",+IF(+A760=D760,+E760,((+G760/E760)^+((NETWORKDAYS(+D760,A760,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D760,F760,Feriados!$A$2:$A$1058)-1))*E760)))","v":4660.754813932962},{"$f":"IF(A760=\"\",\"\",+IF(+A760=D760,+VLOOKUP(D760,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F760,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A760=\"\",\"\",+VLOOKUP(+EOMONTH(+F760,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A760=\"\",\"\",VLOOKUP(D760,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A760=\"\",\"\",IF(A760=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A760,-2)+15,Cenários!$A:$D,2,FALSE)>A760,+VLOOKUP(+EOMONTH(+A760,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A760,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A760=\"\",\"\",VLOOKUP(F760,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A760=\"\",\"\",IF(WORKDAY(+A760,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A760,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-09"},{"$f":"IF(A761=\"\",\"\",+IF(+A761=D761,+E761,((+G761/E761)^+((NETWORKDAYS(+D761,A761,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D761,F761,Feriados!$A$2:$A$1058)-1))*E761)))","v":4661.1318080345163},{"$f":"IF(A761=\"\",\"\",+IF(+A761=D761,+VLOOKUP(D761,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F761,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A761=\"\",\"\",+VLOOKUP(+EOMONTH(+F761,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A761=\"\",\"\",VLOOKUP(D761,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A761=\"\",\"\",IF(A761=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A761,-2)+15,Cenários!$A:$D,2,FALSE)>A761,+VLOOKUP(+EOMONTH(+A761,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A761,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A761=\"\",\"\",VLOOKUP(F761,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A761=\"\",\"\",IF(WORKDAY(+A761,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A761,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-10"},{"$f":"IF(A762=\"\",\"\",+IF(+A762=D762,+E762,((+G762/E762)^+((NETWORKDAYS(+D762,A762,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D762,F762,Feriados!$A$2:$A$1058)-1))*E762)))","v":4661.5088326299629},{"$f":"IF(A762=\"\",\"\",+IF(+A762=D762,+VLOOKUP(D762,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F762,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A762=\"\",\"\",+VLOOKUP(+EOMONTH(+F762,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A762=\"\",\"\",VLOOKUP(D762,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A762=\"\",\"\",IF(A762=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A762,-2)+15,Cenários!$A:$D,2,FALSE)>A762,+VLOOKUP(+EOMONTH(+A762,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A762,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A762=\"\",\"\",VLOOKUP(F762,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A762=\"\",\"\",IF(WORKDAY(+A762,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A762,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-11"},{"$f":"IF(A763=\"\",\"\",+IF(+A763=D763,+E763,((+G763/E763)^+((NETWORKDAYS(+D763,A763,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D763,F763,Feriados!$A$2:$A$1058)-1))*E763)))","v":4661.8858877217672},{"$f":"IF(A763=\"\",\"\",+IF(+A763=D763,+VLOOKUP(D763,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F763,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A763=\"\",\"\",+VLOOKUP(+EOMONTH(+F763,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A763=\"\",\"\",VLOOKUP(D763,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A763=\"\",\"\",IF(A763=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A763,-2)+15,Cenários!$A:$D,2,FALSE)>A763,+VLOOKUP(+EOMONTH(+A763,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A763,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A763=\"\",\"\",VLOOKUP(F763,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A763=\"\",\"\",IF(WORKDAY(+A763,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A763,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-12"},{"$f":"IF(A764=\"\",\"\",+IF(+A764=D764,+E764,((+G764/E764)^+((NETWORKDAYS(+D764,A764,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D764,F764,Feriados!$A$2:$A$1058)-1))*E764)))","v":4662.2629733123968},{"$f":"IF(A764=\"\",\"\",+IF(+A764=D764,+VLOOKUP(D764,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F764,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A764=\"\",\"\",+VLOOKUP(+EOMONTH(+F764,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A764=\"\",\"\",VLOOKUP(D764,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A764=\"\",\"\",IF(A764=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A764,-2)+15,Cenários!$A:$D,2,FALSE)>A764,+VLOOKUP(+EOMONTH(+A764,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A764,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A764=\"\",\"\",VLOOKUP(F764,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A764=\"\",\"\",IF(WORKDAY(+A764,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A764,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-13"},{"$f":"IF(A765=\"\",\"\",+IF(+A765=D765,+E765,((+G765/E765)^+((NETWORKDAYS(+D765,A765,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D765,F765,Feriados!$A$2:$A$1058)-1))*E765)))","v":4662.640089404319},{"$f":"IF(A765=\"\",\"\",+IF(+A765=D765,+VLOOKUP(D765,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F765,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A765=\"\",\"\",+VLOOKUP(+EOMONTH(+F765,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-10-15"},{"$f":"IF(A765=\"\",\"\",VLOOKUP(D765,Cenários!$B:$D,3,FALSE))","v":4655.1035599999996},{"$f":"IF(A765=\"\",\"\",IF(A765=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A765,-2)+15,Cenários!$A:$D,2,FALSE)>A765,+VLOOKUP(+EOMONTH(+A765,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A765,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-11-16"},{"$f":"IF(A765=\"\",\"\",VLOOKUP(F765,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997}]
[{"$f":"IF(A765=\"\",\"\",IF(WORKDAY(+A765,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A765,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-16"},{"$f":"IF(A766=\"\",\"\",+IF(+A766=D766,+E766,((+G766/E766)^+((NETWORKDAYS(+D766,A766,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D766,F766,Feriados!$A$2:$A$1058)-1))*E766)))","v":4663.0172359999997},{"$f":"IF(A766=\"\",\"\",+IF(+A766=D766,+VLOOKUP(D766,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F766,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A766=\"\",\"\",+VLOOKUP(+EOMONTH(+F766,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A766=\"\",\"\",VLOOKUP(D766,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A766=\"\",\"\",IF(A766=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A766,-2)+15,Cenários!$A:$D,2,FALSE)>A766,+VLOOKUP(+EOMONTH(+A766,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A766,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A766=\"\",\"\",VLOOKUP(F766,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A766=\"\",\"\",IF(WORKDAY(+A766,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A766,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-17"},{"$f":"IF(A767=\"\",\"\",+IF(+A767=D767,+E767,((+G767/E767)^+((NETWORKDAYS(+D767,A767,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D767,F767,Feriados!$A$2:$A$1058)-1))*E767)))","v":4663.5273889137725},{"$f":"IF(A767=\"\",\"\",+IF(+A767=D767,+VLOOKUP(D767,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F767,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A767=\"\",\"\",+VLOOKUP(+EOMONTH(+F767,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A767=\"\",\"\",VLOOKUP(D767,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A767=\"\",\"\",IF(A767=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A767,-2)+15,Cenários!$A:$D,2,FALSE)>A767,+VLOOKUP(+EOMONTH(+A767,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A767,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A767=\"\",\"\",VLOOKUP(F767,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A767=\"\",\"\",IF(WORKDAY(+A767,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A767,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-18"},{"$f":"IF(A768=\"\",\"\",+IF(+A768=D768,+E768,((+G768/E768)^+((NETWORKDAYS(+D768,A768,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D768,F768,Feriados!$A$2:$A$1058)-1))*E768)))","v":4664.0375976403329},{"$f":"IF(A768=\"\",\"\",+IF(+A768=D768,+VLOOKUP(D768,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F768,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A768=\"\",\"\",+VLOOKUP(+EOMONTH(+F768,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A768=\"\",\"\",VLOOKUP(D768,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A768=\"\",\"\",IF(A768=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A768,-2)+15,Cenários!$A:$D,2,FALSE)>A768,+VLOOKUP(+EOMONTH(+A768,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A768,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A768=\"\",\"\",VLOOKUP(F768,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A768=\"\",\"\",IF(WORKDAY(+A768,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A768,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-19"},{"$f":"IF(A769=\"\",\"\",+IF(+A769=D769,+E769,((+G769/E769)^+((NETWORKDAYS(+D769,A769,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D769,F769,Feriados!$A$2:$A$1058)-1))*E769)))","v":4664.5478621857883},{"$f":"IF(A769=\"\",\"\",+IF(+A769=D769,+VLOOKUP(D769,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F769,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A769=\"\",\"\",+VLOOKUP(+EOMONTH(+F769,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A769=\"\",\"\",VLOOKUP(D769,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A769=\"\",\"\",IF(A769=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A769,-2)+15,Cenários!$A:$D,2,FALSE)>A769,+VLOOKUP(+EOMONTH(+A769,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A769,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A769=\"\",\"\",VLOOKUP(F769,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A769=\"\",\"\",IF(WORKDAY(+A769,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A769,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-20"},{"$f":"IF(A770=\"\",\"\",+IF(+A770=D770,+E770,((+G770/E770)^+((NETWORKDAYS(+D770,A770,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D770,F770,Feriados!$A$2:$A$1058)-1))*E770)))","v":4665.0581825562458},{"$f":"IF(A770=\"\",\"\",+IF(+A770=D770,+VLOOKUP(D770,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F770,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A770=\"\",\"\",+VLOOKUP(+EOMONTH(+F770,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A770=\"\",\"\",VLOOKUP(D770,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A770=\"\",\"\",IF(A770=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A770,-2)+15,Cenários!$A:$D,2,FALSE)>A770,+VLOOKUP(+EOMONTH(+A770,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A770,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A770=\"\",\"\",VLOOKUP(F770,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A770=\"\",\"\",IF(WORKDAY(+A770,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A770,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-23"},{"$f":"IF(A771=\"\",\"\",+IF(+A771=D771,+E771,((+G771/E771)^+((NETWORKDAYS(+D771,A771,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D771,F771,Feriados!$A$2:$A$1058)-1))*E771)))","v":4665.5685587578109},{"$f":"IF(A771=\"\",\"\",+IF(+A771=D771,+VLOOKUP(D771,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F771,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A771=\"\",\"\",+VLOOKUP(+EOMONTH(+F771,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A771=\"\",\"\",VLOOKUP(D771,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A771=\"\",\"\",IF(A771=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A771,-2)+15,Cenários!$A:$D,2,FALSE)>A771,+VLOOKUP(+EOMONTH(+A771,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A771,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A771=\"\",\"\",VLOOKUP(F771,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A771=\"\",\"\",IF(WORKDAY(+A771,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A771,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-24"},{"$f":"IF(A772=\"\",\"\",+IF(+A772=D772,+E772,((+G772/E772)^+((NETWORKDAYS(+D772,A772,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D772,F772,Feriados!$A$2:$A$1058)-1))*E772)))","v":4666.0789907965946},{"$f":"IF(A772=\"\",\"\",+IF(+A772=D772,+VLOOKUP(D772,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F772,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A772=\"\",\"\",+VLOOKUP(+EOMONTH(+F772,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A772=\"\",\"\",VLOOKUP(D772,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A772=\"\",\"\",IF(A772=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A772,-2)+15,Cenários!$A:$D,2,FALSE)>A772,+VLOOKUP(+EOMONTH(+A772,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A772,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A772=\"\",\"\",VLOOKUP(F772,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A772=\"\",\"\",IF(WORKDAY(+A772,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A772,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-25"},{"$f":"IF(A773=\"\",\"\",+IF(+A773=D773,+E773,((+G773/E773)^+((NETWORKDAYS(+D773,A773,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D773,F773,Feriados!$A$2:$A$1058)-1))*E773)))","v":4666.5894786787039},{"$f":"IF(A773=\"\",\"\",+IF(+A773=D773,+VLOOKUP(D773,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F773,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A773=\"\",\"\",+VLOOKUP(+EOMONTH(+F773,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A773=\"\",\"\",VLOOKUP(D773,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A773=\"\",\"\",IF(A773=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A773,-2)+15,Cenários!$A:$D,2,FALSE)>A773,+VLOOKUP(+EOMONTH(+A773,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A773,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A773=\"\",\"\",VLOOKUP(F773,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A773=\"\",\"\",IF(WORKDAY(+A773,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A773,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-26"},{"$f":"IF(A774=\"\",\"\",+IF(+A774=D774,+E774,((+G774/E774)^+((NETWORKDAYS(+D774,A774,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D774,F774,Feriados!$A$2:$A$1058)-1))*E774)))","v":4667.100022410249},{"$f":"IF(A774=\"\",\"\",+IF(+A774=D774,+VLOOKUP(D774,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F774,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A774=\"\",\"\",+VLOOKUP(+EOMONTH(+F774,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A774=\"\",\"\",VLOOKUP(D774,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A774=\"\",\"\",IF(A774=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A774,-2)+15,Cenários!$A:$D,2,FALSE)>A774,+VLOOKUP(+EOMONTH(+A774,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A774,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A774=\"\",\"\",VLOOKUP(F774,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A774=\"\",\"\",IF(WORKDAY(+A774,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A774,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-27"},{"$f":"IF(A775=\"\",\"\",+IF(+A775=D775,+E775,((+G775/E775)^+((NETWORKDAYS(+D775,A775,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D775,F775,Feriados!$A$2:$A$1058)-1))*E775)))","v":4667.6106219973399},{"$f":"IF(A775=\"\",\"\",+IF(+A775=D775,+VLOOKUP(D775,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F775,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A775=\"\",\"\",+VLOOKUP(+EOMONTH(+F775,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A775=\"\",\"\",VLOOKUP(D775,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A775=\"\",\"\",IF(A775=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A775,-2)+15,Cenários!$A:$D,2,FALSE)>A775,+VLOOKUP(+EOMONTH(+A775,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A775,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A775=\"\",\"\",VLOOKUP(F775,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A775=\"\",\"\",IF(WORKDAY(+A775,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A775,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-11-30"},{"$f":"IF(A776=\"\",\"\",+IF(+A776=D776,+E776,((+G776/E776)^+((NETWORKDAYS(+D776,A776,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D776,F776,Feriados!$A$2:$A$1058)-1))*E776)))","v":4668.1212774460873},{"$f":"IF(A776=\"\",\"\",+IF(+A776=D776,+VLOOKUP(D776,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F776,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A776=\"\",\"\",+VLOOKUP(+EOMONTH(+F776,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A776=\"\",\"\",VLOOKUP(D776,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A776=\"\",\"\",IF(A776=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A776,-2)+15,Cenários!$A:$D,2,FALSE)>A776,+VLOOKUP(+EOMONTH(+A776,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A776,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A776=\"\",\"\",VLOOKUP(F776,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A776=\"\",\"\",IF(WORKDAY(+A776,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A776,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-01"},{"$f":"IF(A777=\"\",\"\",+IF(+A777=D777,+E777,((+G777/E777)^+((NETWORKDAYS(+D777,A777,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D777,F777,Feriados!$A$2:$A$1058)-1))*E777)))","v":4668.6319887626023},{"$f":"IF(A777=\"\",\"\",+IF(+A777=D777,+VLOOKUP(D777,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F777,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A777=\"\",\"\",+VLOOKUP(+EOMONTH(+F777,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A777=\"\",\"\",VLOOKUP(D777,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A777=\"\",\"\",IF(A777=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A777,-2)+15,Cenários!$A:$D,2,FALSE)>A777,+VLOOKUP(+EOMONTH(+A777,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A777,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A777=\"\",\"\",VLOOKUP(F777,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A777=\"\",\"\",IF(WORKDAY(+A777,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A777,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-02"},{"$f":"IF(A778=\"\",\"\",+IF(+A778=D778,+E778,((+G778/E778)^+((NETWORKDAYS(+D778,A778,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D778,F778,Feriados!$A$2:$A$1058)-1))*E778)))","v":4669.1427559529975},{"$f":"IF(A778=\"\",\"\",+IF(+A778=D778,+VLOOKUP(D778,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F778,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A778=\"\",\"\",+VLOOKUP(+EOMONTH(+F778,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A778=\"\",\"\",VLOOKUP(D778,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A778=\"\",\"\",IF(A778=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A778,-2)+15,Cenários!$A:$D,2,FALSE)>A778,+VLOOKUP(+EOMONTH(+A778,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A778,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A778=\"\",\"\",VLOOKUP(F778,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A778=\"\",\"\",IF(WORKDAY(+A778,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A778,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-03"},{"$f":"IF(A779=\"\",\"\",+IF(+A779=D779,+E779,((+G779/E779)^+((NETWORKDAYS(+D779,A779,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D779,F779,Feriados!$A$2:$A$1058)-1))*E779)))","v":4669.6535790233856},{"$f":"IF(A779=\"\",\"\",+IF(+A779=D779,+VLOOKUP(D779,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F779,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A779=\"\",\"\",+VLOOKUP(+EOMONTH(+F779,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A779=\"\",\"\",VLOOKUP(D779,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A779=\"\",\"\",IF(A779=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A779,-2)+15,Cenários!$A:$D,2,FALSE)>A779,+VLOOKUP(+EOMONTH(+A779,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A779,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A779=\"\",\"\",VLOOKUP(F779,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A779=\"\",\"\",IF(WORKDAY(+A779,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A779,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-04"},{"$f":"IF(A780=\"\",\"\",+IF(+A780=D780,+E780,((+G780/E780)^+((NETWORKDAYS(+D780,A780,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D780,F780,Feriados!$A$2:$A$1058)-1))*E780)))","v":4670.1644579798804},{"$f":"IF(A780=\"\",\"\",+IF(+A780=D780,+VLOOKUP(D780,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F780,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A780=\"\",\"\",+VLOOKUP(+EOMONTH(+F780,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A780=\"\",\"\",VLOOKUP(D780,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A780=\"\",\"\",IF(A780=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A780,-2)+15,Cenários!$A:$D,2,FALSE)>A780,+VLOOKUP(+EOMONTH(+A780,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A780,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A780=\"\",\"\",VLOOKUP(F780,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A780=\"\",\"\",IF(WORKDAY(+A780,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A780,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-07"},{"$f":"IF(A781=\"\",\"\",+IF(+A781=D781,+E781,((+G781/E781)^+((NETWORKDAYS(+D781,A781,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D781,F781,Feriados!$A$2:$A$1058)-1))*E781)))","v":4670.6753928285962},{"$f":"IF(A781=\"\",\"\",+IF(+A781=D781,+VLOOKUP(D781,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F781,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A781=\"\",\"\",+VLOOKUP(+EOMONTH(+F781,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A781=\"\",\"\",VLOOKUP(D781,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A781=\"\",\"\",IF(A781=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A781,-2)+15,Cenários!$A:$D,2,FALSE)>A781,+VLOOKUP(+EOMONTH(+A781,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A781,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A781=\"\",\"\",VLOOKUP(F781,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A781=\"\",\"\",IF(WORKDAY(+A781,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A781,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-08"},{"$f":"IF(A782=\"\",\"\",+IF(+A782=D782,+E782,((+G782/E782)^+((NETWORKDAYS(+D782,A782,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D782,F782,Feriados!$A$2:$A$1058)-1))*E782)))","v":4671.1863835756467},{"$f":"IF(A782=\"\",\"\",+IF(+A782=D782,+VLOOKUP(D782,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F782,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A782=\"\",\"\",+VLOOKUP(+EOMONTH(+F782,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A782=\"\",\"\",VLOOKUP(D782,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A782=\"\",\"\",IF(A782=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A782,-2)+15,Cenários!$A:$D,2,FALSE)>A782,+VLOOKUP(+EOMONTH(+A782,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A782,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A782=\"\",\"\",VLOOKUP(F782,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A782=\"\",\"\",IF(WORKDAY(+A782,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A782,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-09"},{"$f":"IF(A783=\"\",\"\",+IF(+A783=D783,+E783,((+G783/E783)^+((NETWORKDAYS(+D783,A783,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D783,F783,Feriados!$A$2:$A$1058)-1))*E783)))","v":4671.6974302271483},{"$f":"IF(A783=\"\",\"\",+IF(+A783=D783,+VLOOKUP(D783,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F783,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A783=\"\",\"\",+VLOOKUP(+EOMONTH(+F783,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A783=\"\",\"\",VLOOKUP(D783,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A783=\"\",\"\",IF(A783=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A783,-2)+15,Cenários!$A:$D,2,FALSE)>A783,+VLOOKUP(+EOMONTH(+A783,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A783,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A783=\"\",\"\",VLOOKUP(F783,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A783=\"\",\"\",IF(WORKDAY(+A783,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A783,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-10"},{"$f":"IF(A784=\"\",\"\",+IF(+A784=D784,+E784,((+G784/E784)^+((NETWORKDAYS(+D784,A784,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D784,F784,Feriados!$A$2:$A$1058)-1))*E784)))","v":4672.2085327892173},{"$f":"IF(A784=\"\",\"\",+IF(+A784=D784,+VLOOKUP(D784,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F784,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A784=\"\",\"\",+VLOOKUP(+EOMONTH(+F784,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A784=\"\",\"\",VLOOKUP(D784,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A784=\"\",\"\",IF(A784=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A784,-2)+15,Cenários!$A:$D,2,FALSE)>A784,+VLOOKUP(+EOMONTH(+A784,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A784,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A784=\"\",\"\",VLOOKUP(F784,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A784=\"\",\"\",IF(WORKDAY(+A784,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A784,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-11"},{"$f":"IF(A785=\"\",\"\",+IF(+A785=D785,+E785,((+G785/E785)^+((NETWORKDAYS(+D785,A785,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D785,F785,Feriados!$A$2:$A$1058)-1))*E785)))","v":4672.7196912679701},{"$f":"IF(A785=\"\",\"\",+IF(+A785=D785,+VLOOKUP(D785,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F785,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A785=\"\",\"\",+VLOOKUP(+EOMONTH(+F785,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A785=\"\",\"\",VLOOKUP(D785,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A785=\"\",\"\",IF(A785=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A785,-2)+15,Cenários!$A:$D,2,FALSE)>A785,+VLOOKUP(+EOMONTH(+A785,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A785,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A785=\"\",\"\",VLOOKUP(F785,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A785=\"\",\"\",IF(WORKDAY(+A785,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A785,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-14"},{"$f":"IF(A786=\"\",\"\",+IF(+A786=D786,+E786,((+G786/E786)^+((NETWORKDAYS(+D786,A786,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D786,F786,Feriados!$A$2:$A$1058)-1))*E786)))","v":4673.2309056695249},{"$f":"IF(A786=\"\",\"\",+IF(+A786=D786,+VLOOKUP(D786,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F786,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A786=\"\",\"\",+VLOOKUP(+EOMONTH(+F786,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-11-16"},{"$f":"IF(A786=\"\",\"\",VLOOKUP(D786,Cenários!$B:$D,3,FALSE))","v":4663.0172359999997},{"$f":"IF(A786=\"\",\"\",IF(A786=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A786,-2)+15,Cenários!$A:$D,2,FALSE)>A786,+VLOOKUP(+EOMONTH(+A786,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A786,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2026-12-15"},{"$f":"IF(A786=\"\",\"\",VLOOKUP(F786,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997}]
[{"$f":"IF(A786=\"\",\"\",IF(WORKDAY(+A786,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A786,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-15"},{"$f":"IF(A787=\"\",\"\",+IF(+A787=D787,+E787,((+G787/E787)^+((NETWORKDAYS(+D787,A787,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D787,F787,Feriados!$A$2:$A$1058)-1))*E787)))","v":4673.7421759999997},{"$f":"IF(A787=\"\",\"\",+IF(+A787=D787,+VLOOKUP(D787,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F787,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A787=\"\",\"\",+VLOOKUP(+EOMONTH(+F787,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A787=\"\",\"\",VLOOKUP(D787,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A787=\"\",\"\",IF(A787=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A787,-2)+15,Cenários!$A:$D,2,FALSE)>A787,+VLOOKUP(+EOMONTH(+A787,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A787,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A787=\"\",\"\",VLOOKUP(F787,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A787=\"\",\"\",IF(WORKDAY(+A787,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A787,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-16"},{"$f":"IF(A788=\"\",\"\",+IF(+A788=D788,+E788,((+G788/E788)^+((NETWORKDAYS(+D788,A788,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D788,F788,Feriados!$A$2:$A$1058)-1))*E788)))","v":4674.497654664232},{"$f":"IF(A788=\"\",\"\",+IF(+A788=D788,+VLOOKUP(D788,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F788,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A788=\"\",\"\",+VLOOKUP(+EOMONTH(+F788,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A788=\"\",\"\",VLOOKUP(D788,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A788=\"\",\"\",IF(A788=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A788,-2)+15,Cenários!$A:$D,2,FALSE)>A788,+VLOOKUP(+EOMONTH(+A788,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A788,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A788=\"\",\"\",VLOOKUP(F788,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A788=\"\",\"\",IF(WORKDAY(+A788,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A788,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-17"},{"$f":"IF(A789=\"\",\"\",+IF(+A789=D789,+E789,((+G789/E789)^+((NETWORKDAYS(+D789,A789,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D789,F789,Feriados!$A$2:$A$1058)-1))*E789)))","v":4675.253255446456},{"$f":"IF(A789=\"\",\"\",+IF(+A789=D789,+VLOOKUP(D789,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F789,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A789=\"\",\"\",+VLOOKUP(+EOMONTH(+F789,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A789=\"\",\"\",VLOOKUP(D789,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A789=\"\",\"\",IF(A789=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A789,-2)+15,Cenários!$A:$D,2,FALSE)>A789,+VLOOKUP(+EOMONTH(+A789,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A789,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A789=\"\",\"\",VLOOKUP(F789,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A789=\"\",\"\",IF(WORKDAY(+A789,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A789,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-18"},{"$f":"IF(A790=\"\",\"\",+IF(+A790=D790,+E790,((+G790/E790)^+((NETWORKDAYS(+D790,A790,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D790,F790,Feriados!$A$2:$A$1058)-1))*E790)))","v":4676.0089783664125},{"$f":"IF(A790=\"\",\"\",+IF(+A790=D790,+VLOOKUP(D790,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F790,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A790=\"\",\"\",+VLOOKUP(+EOMONTH(+F790,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A790=\"\",\"\",VLOOKUP(D790,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A790=\"\",\"\",IF(A790=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A790,-2)+15,Cenários!$A:$D,2,FALSE)>A790,+VLOOKUP(+EOMONTH(+A790,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A790,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A790=\"\",\"\",VLOOKUP(F790,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A790=\"\",\"\",IF(WORKDAY(+A790,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A790,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-21"},{"$f":"IF(A791=\"\",\"\",+IF(+A791=D791,+E791,((+G791/E791)^+((NETWORKDAYS(+D791,A791,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D791,F791,Feriados!$A$2:$A$1058)-1))*E791)))","v":4676.7648234438439},{"$f":"IF(A791=\"\",\"\",+IF(+A791=D791,+VLOOKUP(D791,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F791,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A791=\"\",\"\",+VLOOKUP(+EOMONTH(+F791,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A791=\"\",\"\",VLOOKUP(D791,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A791=\"\",\"\",IF(A791=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A791,-2)+15,Cenários!$A:$D,2,FALSE)>A791,+VLOOKUP(+EOMONTH(+A791,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A791,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A791=\"\",\"\",VLOOKUP(F791,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A791=\"\",\"\",IF(WORKDAY(+A791,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A791,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-22"},{"$f":"IF(A792=\"\",\"\",+IF(+A792=D792,+E792,((+G792/E792)^+((NETWORKDAYS(+D792,A792,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D792,F792,Feriados!$A$2:$A$1058)-1))*E792)))","v":4677.5207906984951},{"$f":"IF(A792=\"\",\"\",+IF(+A792=D792,+VLOOKUP(D792,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F792,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A792=\"\",\"\",+VLOOKUP(+EOMONTH(+F792,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A792=\"\",\"\",VLOOKUP(D792,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A792=\"\",\"\",IF(A792=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A792,-2)+15,Cenários!$A:$D,2,FALSE)>A792,+VLOOKUP(+EOMONTH(+A792,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A792,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A792=\"\",\"\",VLOOKUP(F792,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A792=\"\",\"\",IF(WORKDAY(+A792,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A792,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-23"},{"$f":"IF(A793=\"\",\"\",+IF(+A793=D793,+E793,((+G793/E793)^+((NETWORKDAYS(+D793,A793,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D793,F793,Feriados!$A$2:$A$1058)-1))*E793)))","v":4678.2768801501179},{"$f":"IF(A793=\"\",\"\",+IF(+A793=D793,+VLOOKUP(D793,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F793,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A793=\"\",\"\",+VLOOKUP(+EOMONTH(+F793,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A793=\"\",\"\",VLOOKUP(D793,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A793=\"\",\"\",IF(A793=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A793,-2)+15,Cenários!$A:$D,2,FALSE)>A793,+VLOOKUP(+EOMONTH(+A793,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A793,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A793=\"\",\"\",VLOOKUP(F793,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A793=\"\",\"\",IF(WORKDAY(+A793,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A793,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-24"},{"$f":"IF(A794=\"\",\"\",+IF(+A794=D794,+E794,((+G794/E794)^+((NETWORKDAYS(+D794,A794,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D794,F794,Feriados!$A$2:$A$1058)-1))*E794)))","v":4679.0330918184618},{"$f":"IF(A794=\"\",\"\",+IF(+A794=D794,+VLOOKUP(D794,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F794,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A794=\"\",\"\",+VLOOKUP(+EOMONTH(+F794,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A794=\"\",\"\",VLOOKUP(D794,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A794=\"\",\"\",IF(A794=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A794,-2)+15,Cenários!$A:$D,2,FALSE)>A794,+VLOOKUP(+EOMONTH(+A794,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A794,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A794=\"\",\"\",VLOOKUP(F794,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A794=\"\",\"\",IF(WORKDAY(+A794,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A794,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-28"},{"$f":"IF(A795=\"\",\"\",+IF(+A795=D795,+E795,((+G795/E795)^+((NETWORKDAYS(+D795,A795,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D795,F795,Feriados!$A$2:$A$1058)-1))*E795)))","v":4679.7894257232838},{"$f":"IF(A795=\"\",\"\",+IF(+A795=D795,+VLOOKUP(D795,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F795,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A795=\"\",\"\",+VLOOKUP(+EOMONTH(+F795,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A795=\"\",\"\",VLOOKUP(D795,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A795=\"\",\"\",IF(A795=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A795,-2)+15,Cenários!$A:$D,2,FALSE)>A795,+VLOOKUP(+EOMONTH(+A795,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A795,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A795=\"\",\"\",VLOOKUP(F795,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A795=\"\",\"\",IF(WORKDAY(+A795,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A795,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-29"},{"$f":"IF(A796=\"\",\"\",+IF(+A796=D796,+E796,((+G796/E796)^+((NETWORKDAYS(+D796,A796,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D796,F796,Feriados!$A$2:$A$1058)-1))*E796)))","v":4680.5458818843417},{"$f":"IF(A796=\"\",\"\",+IF(+A796=D796,+VLOOKUP(D796,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F796,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A796=\"\",\"\",+VLOOKUP(+EOMONTH(+F796,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A796=\"\",\"\",VLOOKUP(D796,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A796=\"\",\"\",IF(A796=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A796,-2)+15,Cenários!$A:$D,2,FALSE)>A796,+VLOOKUP(+EOMONTH(+A796,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A796,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A796=\"\",\"\",VLOOKUP(F796,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A796=\"\",\"\",IF(WORKDAY(+A796,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A796,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-30"},{"$f":"IF(A797=\"\",\"\",+IF(+A797=D797,+E797,((+G797/E797)^+((NETWORKDAYS(+D797,A797,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D797,F797,Feriados!$A$2:$A$1058)-1))*E797)))","v":4681.302460321398},{"$f":"IF(A797=\"\",\"\",+IF(+A797=D797,+VLOOKUP(D797,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F797,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A797=\"\",\"\",+VLOOKUP(+EOMONTH(+F797,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A797=\"\",\"\",VLOOKUP(D797,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A797=\"\",\"\",IF(A797=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A797,-2)+15,Cenários!$A:$D,2,FALSE)>A797,+VLOOKUP(+EOMONTH(+A797,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A797,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A797=\"\",\"\",VLOOKUP(F797,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A797=\"\",\"\",IF(WORKDAY(+A797,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A797,1,Feriados!$A$2:$A$1071),\"\"))","v":"2026-12-31"},{"$f":"IF(A798=\"\",\"\",+IF(+A798=D798,+E798,((+G798/E798)^+((NETWORKDAYS(+D798,A798,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D798,F798,Feriados!$A$2:$A$1058)-1))*E798)))","v":4682.0591610542169},{"$f":"IF(A798=\"\",\"\",+IF(+A798=D798,+VLOOKUP(D798,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F798,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A798=\"\",\"\",+VLOOKUP(+EOMONTH(+F798,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A798=\"\",\"\",VLOOKUP(D798,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A798=\"\",\"\",IF(A798=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A798,-2)+15,Cenários!$A:$D,2,FALSE)>A798,+VLOOKUP(+EOMONTH(+A798,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A798,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A798=\"\",\"\",VLOOKUP(F798,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A798=\"\",\"\",IF(WORKDAY(+A798,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A798,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-04"},{"$f":"IF(A799=\"\",\"\",+IF(+A799=D799,+E799,((+G799/E799)^+((NETWORKDAYS(+D799,A799,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D799,F799,Feriados!$A$2:$A$1058)-1))*E799)))","v":4682.8159841025681},{"$f":"IF(A799=\"\",\"\",+IF(+A799=D799,+VLOOKUP(D799,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F799,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A799=\"\",\"\",+VLOOKUP(+EOMONTH(+F799,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A799=\"\",\"\",VLOOKUP(D799,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A799=\"\",\"\",IF(A799=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A799,-2)+15,Cenários!$A:$D,2,FALSE)>A799,+VLOOKUP(+EOMONTH(+A799,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A799,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A799=\"\",\"\",VLOOKUP(F799,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A799=\"\",\"\",IF(WORKDAY(+A799,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A799,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-05"},{"$f":"IF(A800=\"\",\"\",+IF(+A800=D800,+E800,((+G800/E800)^+((NETWORKDAYS(+D800,A800,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D800,F800,Feriados!$A$2:$A$1058)-1))*E800)))","v":4683.5729294862231},{"$f":"IF(A800=\"\",\"\",+IF(+A800=D800,+VLOOKUP(D800,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F800,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A800=\"\",\"\",+VLOOKUP(+EOMONTH(+F800,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A800=\"\",\"\",VLOOKUP(D800,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A800=\"\",\"\",IF(A800=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A800,-2)+15,Cenários!$A:$D,2,FALSE)>A800,+VLOOKUP(+EOMONTH(+A800,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A800,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A800=\"\",\"\",VLOOKUP(F800,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A800=\"\",\"\",IF(WORKDAY(+A800,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A800,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-06"},{"$f":"IF(A801=\"\",\"\",+IF(+A801=D801,+E801,((+G801/E801)^+((NETWORKDAYS(+D801,A801,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D801,F801,Feriados!$A$2:$A$1058)-1))*E801)))","v":4684.3299972249542},{"$f":"IF(A801=\"\",\"\",+IF(+A801=D801,+VLOOKUP(D801,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F801,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A801=\"\",\"\",+VLOOKUP(+EOMONTH(+F801,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A801=\"\",\"\",VLOOKUP(D801,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A801=\"\",\"\",IF(A801=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A801,-2)+15,Cenários!$A:$D,2,FALSE)>A801,+VLOOKUP(+EOMONTH(+A801,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A801,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A801=\"\",\"\",VLOOKUP(F801,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A801=\"\",\"\",IF(WORKDAY(+A801,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A801,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-07"},{"$f":"IF(A802=\"\",\"\",+IF(+A802=D802,+E802,((+G802/E802)^+((NETWORKDAYS(+D802,A802,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D802,F802,Feriados!$A$2:$A$1058)-1))*E802)))","v":4685.0871873385422},{"$f":"IF(A802=\"\",\"\",+IF(+A802=D802,+VLOOKUP(D802,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F802,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A802=\"\",\"\",+VLOOKUP(+EOMONTH(+F802,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A802=\"\",\"\",VLOOKUP(D802,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A802=\"\",\"\",IF(A802=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A802,-2)+15,Cenários!$A:$D,2,FALSE)>A802,+VLOOKUP(+EOMONTH(+A802,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A802,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A802=\"\",\"\",VLOOKUP(F802,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A802=\"\",\"\",IF(WORKDAY(+A802,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A802,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-08"},{"$f":"IF(A803=\"\",\"\",+IF(+A803=D803,+E803,((+G803/E803)^+((NETWORKDAYS(+D803,A803,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D803,F803,Feriados!$A$2:$A$1058)-1))*E803)))","v":4685.8444998467667},{"$f":"IF(A803=\"\",\"\",+IF(+A803=D803,+VLOOKUP(D803,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F803,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A803=\"\",\"\",+VLOOKUP(+EOMONTH(+F803,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A803=\"\",\"\",VLOOKUP(D803,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A803=\"\",\"\",IF(A803=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A803,-2)+15,Cenários!$A:$D,2,FALSE)>A803,+VLOOKUP(+EOMONTH(+A803,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A803,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A803=\"\",\"\",VLOOKUP(F803,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A803=\"\",\"\",IF(WORKDAY(+A803,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A803,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-11"},{"$f":"IF(A804=\"\",\"\",+IF(+A804=D804,+E804,((+G804/E804)^+((NETWORKDAYS(+D804,A804,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D804,F804,Feriados!$A$2:$A$1058)-1))*E804)))","v":4686.6019347694119},{"$f":"IF(A804=\"\",\"\",+IF(+A804=D804,+VLOOKUP(D804,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F804,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A804=\"\",\"\",+VLOOKUP(+EOMONTH(+F804,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A804=\"\",\"\",VLOOKUP(D804,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A804=\"\",\"\",IF(A804=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A804,-2)+15,Cenários!$A:$D,2,FALSE)>A804,+VLOOKUP(+EOMONTH(+A804,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A804,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A804=\"\",\"\",VLOOKUP(F804,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A804=\"\",\"\",IF(WORKDAY(+A804,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A804,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-12"},{"$f":"IF(A805=\"\",\"\",+IF(+A805=D805,+E805,((+G805/E805)^+((NETWORKDAYS(+D805,A805,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D805,F805,Feriados!$A$2:$A$1058)-1))*E805)))","v":4687.3594921262656},{"$f":"IF(A805=\"\",\"\",+IF(+A805=D805,+VLOOKUP(D805,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F805,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A805=\"\",\"\",+VLOOKUP(+EOMONTH(+F805,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A805=\"\",\"\",VLOOKUP(D805,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A805=\"\",\"\",IF(A805=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A805,-2)+15,Cenários!$A:$D,2,FALSE)>A805,+VLOOKUP(+EOMONTH(+A805,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A805,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A805=\"\",\"\",VLOOKUP(F805,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A805=\"\",\"\",IF(WORKDAY(+A805,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A805,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-13"},{"$f":"IF(A806=\"\",\"\",+IF(+A806=D806,+E806,((+G806/E806)^+((NETWORKDAYS(+D806,A806,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D806,F806,Feriados!$A$2:$A$1058)-1))*E806)))","v":4688.1171719371187},{"$f":"IF(A806=\"\",\"\",+IF(+A806=D806,+VLOOKUP(D806,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F806,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A806=\"\",\"\",+VLOOKUP(+EOMONTH(+F806,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A806=\"\",\"\",VLOOKUP(D806,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A806=\"\",\"\",IF(A806=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A806,-2)+15,Cenários!$A:$D,2,FALSE)>A806,+VLOOKUP(+EOMONTH(+A806,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A806,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A806=\"\",\"\",VLOOKUP(F806,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A806=\"\",\"\",IF(WORKDAY(+A806,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A806,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-14"},{"$f":"IF(A807=\"\",\"\",+IF(+A807=D807,+E807,((+G807/E807)^+((NETWORKDAYS(+D807,A807,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D807,F807,Feriados!$A$2:$A$1058)-1))*E807)))","v":4688.8749742217642},{"$f":"IF(A807=\"\",\"\",+IF(+A807=D807,+VLOOKUP(D807,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F807,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A807=\"\",\"\",+VLOOKUP(+EOMONTH(+F807,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2026-12-15"},{"$f":"IF(A807=\"\",\"\",VLOOKUP(D807,Cenários!$B:$D,3,FALSE))","v":4673.7421759999997},{"$f":"IF(A807=\"\",\"\",IF(A807=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A807,-2)+15,Cenários!$A:$D,2,FALSE)>A807,+VLOOKUP(+EOMONTH(+A807,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A807,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-01-15"},{"$f":"IF(A807=\"\",\"\",VLOOKUP(F807,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002}]
[{"$f":"IF(A807=\"\",\"\",IF(WORKDAY(+A807,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A807,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-15"},{"$f":"IF(A808=\"\",\"\",+IF(+A808=D808,+E808,((+G808/E808)^+((NETWORKDAYS(+D808,A808,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D808,F808,Feriados!$A$2:$A$1058)-1))*E808)))","v":4689.6328990000002},{"$f":"IF(A808=\"\",\"\",+IF(+A808=D808,+VLOOKUP(D808,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F808,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A808=\"\",\"\",+VLOOKUP(+EOMONTH(+F808,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A808=\"\",\"\",VLOOKUP(D808,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A808=\"\",\"\",IF(A808=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A808,-2)+15,Cenários!$A:$D,2,FALSE)>A808,+VLOOKUP(+EOMONTH(+A808,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A808,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A808=\"\",\"\",VLOOKUP(F808,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A808=\"\",\"\",IF(WORKDAY(+A808,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A808,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-18"},{"$f":"IF(A809=\"\",\"\",+IF(+A809=D809,+E809,((+G809/E809)^+((NETWORKDAYS(+D809,A809,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D809,F809,Feriados!$A$2:$A$1058)-1))*E809)))","v":4690.3723171684642},{"$f":"IF(A809=\"\",\"\",+IF(+A809=D809,+VLOOKUP(D809,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F809,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A809=\"\",\"\",+VLOOKUP(+EOMONTH(+F809,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A809=\"\",\"\",VLOOKUP(D809,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A809=\"\",\"\",IF(A809=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A809,-2)+15,Cenários!$A:$D,2,FALSE)>A809,+VLOOKUP(+EOMONTH(+A809,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A809,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A809=\"\",\"\",VLOOKUP(F809,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A809=\"\",\"\",IF(WORKDAY(+A809,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A809,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-19"},{"$f":"IF(A810=\"\",\"\",+IF(+A810=D810,+E810,((+G810/E810)^+((NETWORKDAYS(+D810,A810,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D810,F810,Feriados!$A$2:$A$1058)-1))*E810)))","v":4691.1118519215815},{"$f":"IF(A810=\"\",\"\",+IF(+A810=D810,+VLOOKUP(D810,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F810,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A810=\"\",\"\",+VLOOKUP(+EOMONTH(+F810,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A810=\"\",\"\",VLOOKUP(D810,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A810=\"\",\"\",IF(A810=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A810,-2)+15,Cenários!$A:$D,2,FALSE)>A810,+VLOOKUP(+EOMONTH(+A810,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A810,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A810=\"\",\"\",VLOOKUP(F810,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A810=\"\",\"\",IF(WORKDAY(+A810,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A810,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-20"},{"$f":"IF(A811=\"\",\"\",+IF(+A811=D811,+E811,((+G811/E811)^+((NETWORKDAYS(+D811,A811,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D811,F811,Feriados!$A$2:$A$1058)-1))*E811)))","v":4691.851503277735},{"$f":"IF(A811=\"\",\"\",+IF(+A811=D811,+VLOOKUP(D811,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F811,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A811=\"\",\"\",+VLOOKUP(+EOMONTH(+F811,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A811=\"\",\"\",VLOOKUP(D811,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A811=\"\",\"\",IF(A811=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A811,-2)+15,Cenários!$A:$D,2,FALSE)>A811,+VLOOKUP(+EOMONTH(+A811,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A811,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A811=\"\",\"\",VLOOKUP(F811,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A811=\"\",\"\",IF(WORKDAY(+A811,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A811,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-21"},{"$f":"IF(A812=\"\",\"\",+IF(+A812=D812,+E812,((+G812/E812)^+((NETWORKDAYS(+D812,A812,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D812,F812,Feriados!$A$2:$A$1058)-1))*E812)))","v":4692.591271255309},{"$f":"IF(A812=\"\",\"\",+IF(+A812=D812,+VLOOKUP(D812,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F812,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A812=\"\",\"\",+VLOOKUP(+EOMONTH(+F812,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A812=\"\",\"\",VLOOKUP(D812,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A812=\"\",\"\",IF(A812=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A812,-2)+15,Cenários!$A:$D,2,FALSE)>A812,+VLOOKUP(+EOMONTH(+A812,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A812,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A812=\"\",\"\",VLOOKUP(F812,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A812=\"\",\"\",IF(WORKDAY(+A812,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A812,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-22"},{"$f":"IF(A813=\"\",\"\",+IF(+A813=D813,+E813,((+G813/E813)^+((NETWORKDAYS(+D813,A813,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D813,F813,Feriados!$A$2:$A$1058)-1))*E813)))","v":4693.3311558726919},{"$f":"IF(A813=\"\",\"\",+IF(+A813=D813,+VLOOKUP(D813,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F813,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A813=\"\",\"\",+VLOOKUP(+EOMONTH(+F813,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A813=\"\",\"\",VLOOKUP(D813,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A813=\"\",\"\",IF(A813=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A813,-2)+15,Cenários!$A:$D,2,FALSE)>A813,+VLOOKUP(+EOMONTH(+A813,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A813,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A813=\"\",\"\",VLOOKUP(F813,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A813=\"\",\"\",IF(WORKDAY(+A813,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A813,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-25"},{"$f":"IF(A814=\"\",\"\",+IF(+A814=D814,+E814,((+G814/E814)^+((NETWORKDAYS(+D814,A814,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D814,F814,Feriados!$A$2:$A$1058)-1))*E814)))","v":4694.0711571482725},{"$f":"IF(A814=\"\",\"\",+IF(+A814=D814,+VLOOKUP(D814,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F814,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A814=\"\",\"\",+VLOOKUP(+EOMONTH(+F814,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A814=\"\",\"\",VLOOKUP(D814,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A814=\"\",\"\",IF(A814=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A814,-2)+15,Cenários!$A:$D,2,FALSE)>A814,+VLOOKUP(+EOMONTH(+A814,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A814,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A814=\"\",\"\",VLOOKUP(F814,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A814=\"\",\"\",IF(WORKDAY(+A814,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A814,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-26"},{"$f":"IF(A815=\"\",\"\",+IF(+A815=D815,+E815,((+G815/E815)^+((NETWORKDAYS(+D815,A815,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D815,F815,Feriados!$A$2:$A$1058)-1))*E815)))","v":4694.8112751004473},{"$f":"IF(A815=\"\",\"\",+IF(+A815=D815,+VLOOKUP(D815,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F815,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A815=\"\",\"\",+VLOOKUP(+EOMONTH(+F815,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A815=\"\",\"\",VLOOKUP(D815,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A815=\"\",\"\",IF(A815=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A815,-2)+15,Cenários!$A:$D,2,FALSE)>A815,+VLOOKUP(+EOMONTH(+A815,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A815,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A815=\"\",\"\",VLOOKUP(F815,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A815=\"\",\"\",IF(WORKDAY(+A815,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A815,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-27"},{"$f":"IF(A816=\"\",\"\",+IF(+A816=D816,+E816,((+G816/E816)^+((NETWORKDAYS(+D816,A816,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D816,F816,Feriados!$A$2:$A$1058)-1))*E816)))","v":4695.5515097476109},{"$f":"IF(A816=\"\",\"\",+IF(+A816=D816,+VLOOKUP(D816,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F816,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A816=\"\",\"\",+VLOOKUP(+EOMONTH(+F816,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A816=\"\",\"\",VLOOKUP(D816,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A816=\"\",\"\",IF(A816=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A816,-2)+15,Cenários!$A:$D,2,FALSE)>A816,+VLOOKUP(+EOMONTH(+A816,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A816,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A816=\"\",\"\",VLOOKUP(F816,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A816=\"\",\"\",IF(WORKDAY(+A816,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A816,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-28"},{"$f":"IF(A817=\"\",\"\",+IF(+A817=D817,+E817,((+G817/E817)^+((NETWORKDAYS(+D817,A817,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D817,F817,Feriados!$A$2:$A$1058)-1))*E817)))","v":4696.2918611081623},{"$f":"IF(A817=\"\",\"\",+IF(+A817=D817,+VLOOKUP(D817,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F817,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A817=\"\",\"\",+VLOOKUP(+EOMONTH(+F817,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A817=\"\",\"\",VLOOKUP(D817,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A817=\"\",\"\",IF(A817=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A817,-2)+15,Cenários!$A:$D,2,FALSE)>A817,+VLOOKUP(+EOMONTH(+A817,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A817,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A817=\"\",\"\",VLOOKUP(F817,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A817=\"\",\"\",IF(WORKDAY(+A817,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A817,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-01-29"},{"$f":"IF(A818=\"\",\"\",+IF(+A818=D818,+E818,((+G818/E818)^+((NETWORKDAYS(+D818,A818,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D818,F818,Feriados!$A$2:$A$1058)-1))*E818)))","v":4697.032329200506},{"$f":"IF(A818=\"\",\"\",+IF(+A818=D818,+VLOOKUP(D818,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F818,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A818=\"\",\"\",+VLOOKUP(+EOMONTH(+F818,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A818=\"\",\"\",VLOOKUP(D818,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A818=\"\",\"\",IF(A818=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A818,-2)+15,Cenários!$A:$D,2,FALSE)>A818,+VLOOKUP(+EOMONTH(+A818,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A818,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A818=\"\",\"\",VLOOKUP(F818,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A818=\"\",\"\",IF(WORKDAY(+A818,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A818,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-01"},{"$f":"IF(A819=\"\",\"\",+IF(+A819=D819,+E819,((+G819/E819)^+((NETWORKDAYS(+D819,A819,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D819,F819,Feriados!$A$2:$A$1058)-1))*E819)))","v":4697.7729140430447},{"$f":"IF(A819=\"\",\"\",+IF(+A819=D819,+VLOOKUP(D819,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F819,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A819=\"\",\"\",+VLOOKUP(+EOMONTH(+F819,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A819=\"\",\"\",VLOOKUP(D819,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A819=\"\",\"\",IF(A819=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A819,-2)+15,Cenários!$A:$D,2,FALSE)>A819,+VLOOKUP(+EOMONTH(+A819,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A819,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A819=\"\",\"\",VLOOKUP(F819,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A819=\"\",\"\",IF(WORKDAY(+A819,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A819,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-02"},{"$f":"IF(A820=\"\",\"\",+IF(+A820=D820,+E820,((+G820/E820)^+((NETWORKDAYS(+D820,A820,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D820,F820,Feriados!$A$2:$A$1058)-1))*E820)))","v":4698.5136156541894},{"$f":"IF(A820=\"\",\"\",+IF(+A820=D820,+VLOOKUP(D820,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F820,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A820=\"\",\"\",+VLOOKUP(+EOMONTH(+F820,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A820=\"\",\"\",VLOOKUP(D820,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A820=\"\",\"\",IF(A820=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A820,-2)+15,Cenários!$A:$D,2,FALSE)>A820,+VLOOKUP(+EOMONTH(+A820,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A820,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A820=\"\",\"\",VLOOKUP(F820,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A820=\"\",\"\",IF(WORKDAY(+A820,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A820,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-03"},{"$f":"IF(A821=\"\",\"\",+IF(+A821=D821,+E821,((+G821/E821)^+((NETWORKDAYS(+D821,A821,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D821,F821,Feriados!$A$2:$A$1058)-1))*E821)))","v":4699.2544340523473},{"$f":"IF(A821=\"\",\"\",+IF(+A821=D821,+VLOOKUP(D821,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F821,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A821=\"\",\"\",+VLOOKUP(+EOMONTH(+F821,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A821=\"\",\"\",VLOOKUP(D821,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A821=\"\",\"\",IF(A821=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A821,-2)+15,Cenários!$A:$D,2,FALSE)>A821,+VLOOKUP(+EOMONTH(+A821,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A821,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A821=\"\",\"\",VLOOKUP(F821,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A821=\"\",\"\",IF(WORKDAY(+A821,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A821,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-04"},{"$f":"IF(A822=\"\",\"\",+IF(+A822=D822,+E822,((+G822/E822)^+((NETWORKDAYS(+D822,A822,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D822,F822,Feriados!$A$2:$A$1058)-1))*E822)))","v":4699.9953692559347},{"$f":"IF(A822=\"\",\"\",+IF(+A822=D822,+VLOOKUP(D822,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F822,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A822=\"\",\"\",+VLOOKUP(+EOMONTH(+F822,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A822=\"\",\"\",VLOOKUP(D822,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A822=\"\",\"\",IF(A822=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A822,-2)+15,Cenários!$A:$D,2,FALSE)>A822,+VLOOKUP(+EOMONTH(+A822,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A822,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A822=\"\",\"\",VLOOKUP(F822,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A822=\"\",\"\",IF(WORKDAY(+A822,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A822,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-05"},{"$f":"IF(A823=\"\",\"\",+IF(+A823=D823,+E823,((+G823/E823)^+((NETWORKDAYS(+D823,A823,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D823,F823,Feriados!$A$2:$A$1058)-1))*E823)))","v":4700.7364212833691},{"$f":"IF(A823=\"\",\"\",+IF(+A823=D823,+VLOOKUP(D823,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F823,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A823=\"\",\"\",+VLOOKUP(+EOMONTH(+F823,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A823=\"\",\"\",VLOOKUP(D823,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A823=\"\",\"\",IF(A823=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A823,-2)+15,Cenários!$A:$D,2,FALSE)>A823,+VLOOKUP(+EOMONTH(+A823,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A823,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A823=\"\",\"\",VLOOKUP(F823,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A823=\"\",\"\",IF(WORKDAY(+A823,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A823,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-10"},{"$f":"IF(A824=\"\",\"\",+IF(+A824=D824,+E824,((+G824/E824)^+((NETWORKDAYS(+D824,A824,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D824,F824,Feriados!$A$2:$A$1058)-1))*E824)))","v":4701.4775901530675},{"$f":"IF(A824=\"\",\"\",+IF(+A824=D824,+VLOOKUP(D824,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F824,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A824=\"\",\"\",+VLOOKUP(+EOMONTH(+F824,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A824=\"\",\"\",VLOOKUP(D824,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A824=\"\",\"\",IF(A824=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A824,-2)+15,Cenários!$A:$D,2,FALSE)>A824,+VLOOKUP(+EOMONTH(+A824,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A824,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A824=\"\",\"\",VLOOKUP(F824,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A824=\"\",\"\",IF(WORKDAY(+A824,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A824,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-11"},{"$f":"IF(A825=\"\",\"\",+IF(+A825=D825,+E825,((+G825/E825)^+((NETWORKDAYS(+D825,A825,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D825,F825,Feriados!$A$2:$A$1058)-1))*E825)))","v":4702.2188758834554},{"$f":"IF(A825=\"\",\"\",+IF(+A825=D825,+VLOOKUP(D825,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F825,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A825=\"\",\"\",+VLOOKUP(+EOMONTH(+F825,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A825=\"\",\"\",VLOOKUP(D825,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A825=\"\",\"\",IF(A825=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A825,-2)+15,Cenários!$A:$D,2,FALSE)>A825,+VLOOKUP(+EOMONTH(+A825,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A825,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A825=\"\",\"\",VLOOKUP(F825,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A825=\"\",\"\",IF(WORKDAY(+A825,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A825,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-12"},{"$f":"IF(A826=\"\",\"\",+IF(+A826=D826,+E826,((+G826/E826)^+((NETWORKDAYS(+D826,A826,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D826,F826,Feriados!$A$2:$A$1058)-1))*E826)))","v":4702.9602784929566},{"$f":"IF(A826=\"\",\"\",+IF(+A826=D826,+VLOOKUP(D826,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F826,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A826=\"\",\"\",+VLOOKUP(+EOMONTH(+F826,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-01-15"},{"$f":"IF(A826=\"\",\"\",VLOOKUP(D826,Cenários!$B:$D,3,FALSE))","v":4689.6328990000002},{"$f":"IF(A826=\"\",\"\",IF(A826=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A826,-2)+15,Cenários!$A:$D,2,FALSE)>A826,+VLOOKUP(+EOMONTH(+A826,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A826,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-02-15"},{"$f":"IF(A826=\"\",\"\",VLOOKUP(F826,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001}]
[{"$f":"IF(A826=\"\",\"\",IF(WORKDAY(+A826,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A826,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-15"},{"$f":"IF(A827=\"\",\"\",+IF(+A827=D827,+E827,((+G827/E827)^+((NETWORKDAYS(+D827,A827,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D827,F827,Feriados!$A$2:$A$1058)-1))*E827)))","v":4703.7017980000001},{"$f":"IF(A827=\"\",\"\",+IF(+A827=D827,+VLOOKUP(D827,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F827,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A827=\"\",\"\",+VLOOKUP(+EOMONTH(+F827,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A827=\"\",\"\",VLOOKUP(D827,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A827=\"\",\"\",IF(A827=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A827,-2)+15,Cenários!$A:$D,2,FALSE)>A827,+VLOOKUP(+EOMONTH(+A827,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A827,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A827=\"\",\"\",VLOOKUP(F827,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A827=\"\",\"\",IF(WORKDAY(+A827,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A827,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-16"},{"$f":"IF(A828=\"\",\"\",+IF(+A828=D828,+E828,((+G828/E828)^+((NETWORKDAYS(+D828,A828,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D828,F828,Feriados!$A$2:$A$1058)-1))*E828)))","v":4704.7812925987264},{"$f":"IF(A828=\"\",\"\",+IF(+A828=D828,+VLOOKUP(D828,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F828,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A828=\"\",\"\",+VLOOKUP(+EOMONTH(+F828,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A828=\"\",\"\",VLOOKUP(D828,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A828=\"\",\"\",IF(A828=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A828,-2)+15,Cenários!$A:$D,2,FALSE)>A828,+VLOOKUP(+EOMONTH(+A828,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A828,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A828=\"\",\"\",VLOOKUP(F828,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A828=\"\",\"\",IF(WORKDAY(+A828,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A828,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-17"},{"$f":"IF(A829=\"\",\"\",+IF(+A829=D829,+E829,((+G829/E829)^+((NETWORKDAYS(+D829,A829,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D829,F829,Feriados!$A$2:$A$1058)-1))*E829)))","v":4705.8610349403252},{"$f":"IF(A829=\"\",\"\",+IF(+A829=D829,+VLOOKUP(D829,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F829,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A829=\"\",\"\",+VLOOKUP(+EOMONTH(+F829,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A829=\"\",\"\",VLOOKUP(D829,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A829=\"\",\"\",IF(A829=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A829,-2)+15,Cenários!$A:$D,2,FALSE)>A829,+VLOOKUP(+EOMONTH(+A829,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A829,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A829=\"\",\"\",VLOOKUP(F829,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A829=\"\",\"\",IF(WORKDAY(+A829,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A829,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-18"},{"$f":"IF(A830=\"\",\"\",+IF(+A830=D830,+E830,((+G830/E830)^+((NETWORKDAYS(+D830,A830,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D830,F830,Feriados!$A$2:$A$1058)-1))*E830)))","v":4706.9410250816509},{"$f":"IF(A830=\"\",\"\",+IF(+A830=D830,+VLOOKUP(D830,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F830,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A830=\"\",\"\",+VLOOKUP(+EOMONTH(+F830,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A830=\"\",\"\",VLOOKUP(D830,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A830=\"\",\"\",IF(A830=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A830,-2)+15,Cenários!$A:$D,2,FALSE)>A830,+VLOOKUP(+EOMONTH(+A830,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A830,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A830=\"\",\"\",VLOOKUP(F830,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A830=\"\",\"\",IF(WORKDAY(+A830,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A830,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-19"},{"$f":"IF(A831=\"\",\"\",+IF(+A831=D831,+E831,((+G831/E831)^+((NETWORKDAYS(+D831,A831,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D831,F831,Feriados!$A$2:$A$1058)-1))*E831)))","v":4708.0212630795741},{"$f":"IF(A831=\"\",\"\",+IF(+A831=D831,+VLOOKUP(D831,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F831,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A831=\"\",\"\",+VLOOKUP(+EOMONTH(+F831,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A831=\"\",\"\",VLOOKUP(D831,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A831=\"\",\"\",IF(A831=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A831,-2)+15,Cenários!$A:$D,2,FALSE)>A831,+VLOOKUP(+EOMONTH(+A831,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A831,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A831=\"\",\"\",VLOOKUP(F831,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A831=\"\",\"\",IF(WORKDAY(+A831,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A831,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-22"},{"$f":"IF(A832=\"\",\"\",+IF(+A832=D832,+E832,((+G832/E832)^+((NETWORKDAYS(+D832,A832,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D832,F832,Feriados!$A$2:$A$1058)-1))*E832)))","v":4709.1017489909791},{"$f":"IF(A832=\"\",\"\",+IF(+A832=D832,+VLOOKUP(D832,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F832,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A832=\"\",\"\",+VLOOKUP(+EOMONTH(+F832,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A832=\"\",\"\",VLOOKUP(D832,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A832=\"\",\"\",IF(A832=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A832,-2)+15,Cenários!$A:$D,2,FALSE)>A832,+VLOOKUP(+EOMONTH(+A832,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A832,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A832=\"\",\"\",VLOOKUP(F832,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A832=\"\",\"\",IF(WORKDAY(+A832,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A832,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-23"},{"$f":"IF(A833=\"\",\"\",+IF(+A833=D833,+E833,((+G833/E833)^+((NETWORKDAYS(+D833,A833,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D833,F833,Feriados!$A$2:$A$1058)-1))*E833)))","v":4710.1824828727595},{"$f":"IF(A833=\"\",\"\",+IF(+A833=D833,+VLOOKUP(D833,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F833,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A833=\"\",\"\",+VLOOKUP(+EOMONTH(+F833,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A833=\"\",\"\",VLOOKUP(D833,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A833=\"\",\"\",IF(A833=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A833,-2)+15,Cenários!$A:$D,2,FALSE)>A833,+VLOOKUP(+EOMONTH(+A833,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A833,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A833=\"\",\"\",VLOOKUP(F833,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A833=\"\",\"\",IF(WORKDAY(+A833,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A833,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-24"},{"$f":"IF(A834=\"\",\"\",+IF(+A834=D834,+E834,((+G834/E834)^+((NETWORKDAYS(+D834,A834,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D834,F834,Feriados!$A$2:$A$1058)-1))*E834)))","v":4711.2634647818259},{"$f":"IF(A834=\"\",\"\",+IF(+A834=D834,+VLOOKUP(D834,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F834,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A834=\"\",\"\",+VLOOKUP(+EOMONTH(+F834,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A834=\"\",\"\",VLOOKUP(D834,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A834=\"\",\"\",IF(A834=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A834,-2)+15,Cenários!$A:$D,2,FALSE)>A834,+VLOOKUP(+EOMONTH(+A834,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A834,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A834=\"\",\"\",VLOOKUP(F834,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A834=\"\",\"\",IF(WORKDAY(+A834,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A834,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-25"},{"$f":"IF(A835=\"\",\"\",+IF(+A835=D835,+E835,((+G835/E835)^+((NETWORKDAYS(+D835,A835,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D835,F835,Feriados!$A$2:$A$1058)-1))*E835)))","v":4712.344694775099},{"$f":"IF(A835=\"\",\"\",+IF(+A835=D835,+VLOOKUP(D835,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F835,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A835=\"\",\"\",+VLOOKUP(+EOMONTH(+F835,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A835=\"\",\"\",VLOOKUP(D835,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A835=\"\",\"\",IF(A835=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A835,-2)+15,Cenários!$A:$D,2,FALSE)>A835,+VLOOKUP(+EOMONTH(+A835,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A835,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A835=\"\",\"\",VLOOKUP(F835,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A835=\"\",\"\",IF(WORKDAY(+A835,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A835,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-02-26"},{"$f":"IF(A836=\"\",\"\",+IF(+A836=D836,+E836,((+G836/E836)^+((NETWORKDAYS(+D836,A836,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D836,F836,Feriados!$A$2:$A$1058)-1))*E836)))","v":4713.4261729095142},{"$f":"IF(A836=\"\",\"\",+IF(+A836=D836,+VLOOKUP(D836,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F836,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A836=\"\",\"\",+VLOOKUP(+EOMONTH(+F836,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A836=\"\",\"\",VLOOKUP(D836,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A836=\"\",\"\",IF(A836=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A836,-2)+15,Cenários!$A:$D,2,FALSE)>A836,+VLOOKUP(+EOMONTH(+A836,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A836,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A836=\"\",\"\",VLOOKUP(F836,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A836=\"\",\"\",IF(WORKDAY(+A836,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A836,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-01"},{"$f":"IF(A837=\"\",\"\",+IF(+A837=D837,+E837,((+G837/E837)^+((NETWORKDAYS(+D837,A837,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D837,F837,Feriados!$A$2:$A$1058)-1))*E837)))","v":4714.5078992420204},{"$f":"IF(A837=\"\",\"\",+IF(+A837=D837,+VLOOKUP(D837,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F837,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A837=\"\",\"\",+VLOOKUP(+EOMONTH(+F837,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A837=\"\",\"\",VLOOKUP(D837,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A837=\"\",\"\",IF(A837=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A837,-2)+15,Cenários!$A:$D,2,FALSE)>A837,+VLOOKUP(+EOMONTH(+A837,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A837,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A837=\"\",\"\",VLOOKUP(F837,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A837=\"\",\"\",IF(WORKDAY(+A837,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A837,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-02"},{"$f":"IF(A838=\"\",\"\",+IF(+A838=D838,+E838,((+G838/E838)^+((NETWORKDAYS(+D838,A838,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D838,F838,Feriados!$A$2:$A$1058)-1))*E838)))","v":4715.5898738295782},{"$f":"IF(A838=\"\",\"\",+IF(+A838=D838,+VLOOKUP(D838,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F838,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A838=\"\",\"\",+VLOOKUP(+EOMONTH(+F838,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A838=\"\",\"\",VLOOKUP(D838,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A838=\"\",\"\",IF(A838=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A838,-2)+15,Cenários!$A:$D,2,FALSE)>A838,+VLOOKUP(+EOMONTH(+A838,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A838,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A838=\"\",\"\",VLOOKUP(F838,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A838=\"\",\"\",IF(WORKDAY(+A838,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A838,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-03"},{"$f":"IF(A839=\"\",\"\",+IF(+A839=D839,+E839,((+G839/E839)^+((NETWORKDAYS(+D839,A839,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D839,F839,Feriados!$A$2:$A$1058)-1))*E839)))","v":4716.6720967291621},{"$f":"IF(A839=\"\",\"\",+IF(+A839=D839,+VLOOKUP(D839,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F839,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A839=\"\",\"\",+VLOOKUP(+EOMONTH(+F839,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A839=\"\",\"\",VLOOKUP(D839,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A839=\"\",\"\",IF(A839=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A839,-2)+15,Cenários!$A:$D,2,FALSE)>A839,+VLOOKUP(+EOMONTH(+A839,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A839,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A839=\"\",\"\",VLOOKUP(F839,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A839=\"\",\"\",IF(WORKDAY(+A839,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A839,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-04"},{"$f":"IF(A840=\"\",\"\",+IF(+A840=D840,+E840,((+G840/E840)^+((NETWORKDAYS(+D840,A840,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D840,F840,Feriados!$A$2:$A$1058)-1))*E840)))","v":4717.7545679977602},{"$f":"IF(A840=\"\",\"\",+IF(+A840=D840,+VLOOKUP(D840,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F840,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A840=\"\",\"\",+VLOOKUP(+EOMONTH(+F840,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A840=\"\",\"\",VLOOKUP(D840,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A840=\"\",\"\",IF(A840=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A840,-2)+15,Cenários!$A:$D,2,FALSE)>A840,+VLOOKUP(+EOMONTH(+A840,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A840,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A840=\"\",\"\",VLOOKUP(F840,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A840=\"\",\"\",IF(WORKDAY(+A840,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A840,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-05"},{"$f":"IF(A841=\"\",\"\",+IF(+A841=D841,+E841,((+G841/E841)^+((NETWORKDAYS(+D841,A841,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D841,F841,Feriados!$A$2:$A$1058)-1))*E841)))","v":4718.8372876923713},{"$f":"IF(A841=\"\",\"\",+IF(+A841=D841,+VLOOKUP(D841,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F841,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A841=\"\",\"\",+VLOOKUP(+EOMONTH(+F841,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A841=\"\",\"\",VLOOKUP(D841,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A841=\"\",\"\",IF(A841=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A841,-2)+15,Cenários!$A:$D,2,FALSE)>A841,+VLOOKUP(+EOMONTH(+A841,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A841,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A841=\"\",\"\",VLOOKUP(F841,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A841=\"\",\"\",IF(WORKDAY(+A841,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A841,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-08"},{"$f":"IF(A842=\"\",\"\",+IF(+A842=D842,+E842,((+G842/E842)^+((NETWORKDAYS(+D842,A842,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D842,F842,Feriados!$A$2:$A$1058)-1))*E842)))","v":4719.9202558700099},{"$f":"IF(A842=\"\",\"\",+IF(+A842=D842,+VLOOKUP(D842,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F842,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A842=\"\",\"\",+VLOOKUP(+EOMONTH(+F842,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A842=\"\",\"\",VLOOKUP(D842,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A842=\"\",\"\",IF(A842=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A842,-2)+15,Cenários!$A:$D,2,FALSE)>A842,+VLOOKUP(+EOMONTH(+A842,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A842,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A842=\"\",\"\",VLOOKUP(F842,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A842=\"\",\"\",IF(WORKDAY(+A842,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A842,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-09"},{"$f":"IF(A843=\"\",\"\",+IF(+A843=D843,+E843,((+G843/E843)^+((NETWORKDAYS(+D843,A843,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D843,F843,Feriados!$A$2:$A$1058)-1))*E843)))","v":4721.0034725877022},{"$f":"IF(A843=\"\",\"\",+IF(+A843=D843,+VLOOKUP(D843,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F843,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A843=\"\",\"\",+VLOOKUP(+EOMONTH(+F843,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A843=\"\",\"\",VLOOKUP(D843,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A843=\"\",\"\",IF(A843=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A843,-2)+15,Cenários!$A:$D,2,FALSE)>A843,+VLOOKUP(+EOMONTH(+A843,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A843,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A843=\"\",\"\",VLOOKUP(F843,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A843=\"\",\"\",IF(WORKDAY(+A843,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A843,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-10"},{"$f":"IF(A844=\"\",\"\",+IF(+A844=D844,+E844,((+G844/E844)^+((NETWORKDAYS(+D844,A844,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D844,F844,Feriados!$A$2:$A$1058)-1))*E844)))","v":4722.086937902488},{"$f":"IF(A844=\"\",\"\",+IF(+A844=D844,+VLOOKUP(D844,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F844,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A844=\"\",\"\",+VLOOKUP(+EOMONTH(+F844,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A844=\"\",\"\",VLOOKUP(D844,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A844=\"\",\"\",IF(A844=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A844,-2)+15,Cenários!$A:$D,2,FALSE)>A844,+VLOOKUP(+EOMONTH(+A844,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A844,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A844=\"\",\"\",VLOOKUP(F844,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A844=\"\",\"\",IF(WORKDAY(+A844,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A844,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-11"},{"$f":"IF(A845=\"\",\"\",+IF(+A845=D845,+E845,((+G845/E845)^+((NETWORKDAYS(+D845,A845,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D845,F845,Feriados!$A$2:$A$1058)-1))*E845)))","v":4723.1706518714209},{"$f":"IF(A845=\"\",\"\",+IF(+A845=D845,+VLOOKUP(D845,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F845,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A845=\"\",\"\",+VLOOKUP(+EOMONTH(+F845,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A845=\"\",\"\",VLOOKUP(D845,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A845=\"\",\"\",IF(A845=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A845,-2)+15,Cenários!$A:$D,2,FALSE)>A845,+VLOOKUP(+EOMONTH(+A845,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A845,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A845=\"\",\"\",VLOOKUP(F845,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A845=\"\",\"\",IF(WORKDAY(+A845,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A845,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-12"},{"$f":"IF(A846=\"\",\"\",+IF(+A846=D846,+E846,((+G846/E846)^+((NETWORKDAYS(+D846,A846,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D846,F846,Feriados!$A$2:$A$1058)-1))*E846)))","v":4724.2546145515644},{"$f":"IF(A846=\"\",\"\",+IF(+A846=D846,+VLOOKUP(D846,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F846,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A846=\"\",\"\",+VLOOKUP(+EOMONTH(+F846,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-02-15"},{"$f":"IF(A846=\"\",\"\",VLOOKUP(D846,Cenários!$B:$D,3,FALSE))","v":4703.7017980000001},{"$f":"IF(A846=\"\",\"\",IF(A846=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A846,-2)+15,Cenários!$A:$D,2,FALSE)>A846,+VLOOKUP(+EOMONTH(+A846,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A846,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-03-15"},{"$f":"IF(A846=\"\",\"\",VLOOKUP(F846,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002}]
[{"$f":"IF(A846=\"\",\"\",IF(WORKDAY(+A846,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A846,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-15"},{"$f":"IF(A847=\"\",\"\",+IF(+A847=D847,+E847,((+G847/E847)^+((NETWORKDAYS(+D847,A847,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D847,F847,Feriados!$A$2:$A$1058)-1))*E847)))","v":4725.3388260000002},{"$f":"IF(A847=\"\",\"\",+IF(+A847=D847,+VLOOKUP(D847,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F847,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A847=\"\",\"\",+VLOOKUP(+EOMONTH(+F847,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A847=\"\",\"\",VLOOKUP(D847,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A847=\"\",\"\",IF(A847=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A847,-2)+15,Cenários!$A:$D,2,FALSE)>A847,+VLOOKUP(+EOMONTH(+A847,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A847,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A847=\"\",\"\",VLOOKUP(F847,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A847=\"\",\"\",IF(WORKDAY(+A847,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A847,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-16"},{"$f":"IF(A848=\"\",\"\",+IF(+A848=D848,+E848,((+G848/E848)^+((NETWORKDAYS(+D848,A848,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D848,F848,Feriados!$A$2:$A$1058)-1))*E848)))","v":4726.1963425616714},{"$f":"IF(A848=\"\",\"\",+IF(+A848=D848,+VLOOKUP(D848,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F848,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A848=\"\",\"\",+VLOOKUP(+EOMONTH(+F848,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A848=\"\",\"\",VLOOKUP(D848,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A848=\"\",\"\",IF(A848=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A848,-2)+15,Cenários!$A:$D,2,FALSE)>A848,+VLOOKUP(+EOMONTH(+A848,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A848,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A848=\"\",\"\",VLOOKUP(F848,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A848=\"\",\"\",IF(WORKDAY(+A848,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A848,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-17"},{"$f":"IF(A849=\"\",\"\",+IF(+A849=D849,+E849,((+G849/E849)^+((NETWORKDAYS(+D849,A849,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D849,F849,Feriados!$A$2:$A$1058)-1))*E849)))","v":4727.0540147385645},{"$f":"IF(A849=\"\",\"\",+IF(+A849=D849,+VLOOKUP(D849,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F849,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A849=\"\",\"\",+VLOOKUP(+EOMONTH(+F849,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A849=\"\",\"\",VLOOKUP(D849,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A849=\"\",\"\",IF(A849=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A849,-2)+15,Cenários!$A:$D,2,FALSE)>A849,+VLOOKUP(+EOMONTH(+A849,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A849,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A849=\"\",\"\",VLOOKUP(F849,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A849=\"\",\"\",IF(WORKDAY(+A849,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A849,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-18"},{"$f":"IF(A850=\"\",\"\",+IF(+A850=D850,+E850,((+G850/E850)^+((NETWORKDAYS(+D850,A850,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D850,F850,Feriados!$A$2:$A$1058)-1))*E850)))","v":4727.9118425589204},{"$f":"IF(A850=\"\",\"\",+IF(+A850=D850,+VLOOKUP(D850,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F850,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A850=\"\",\"\",+VLOOKUP(+EOMONTH(+F850,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A850=\"\",\"\",VLOOKUP(D850,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A850=\"\",\"\",IF(A850=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A850,-2)+15,Cenários!$A:$D,2,FALSE)>A850,+VLOOKUP(+EOMONTH(+A850,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A850,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A850=\"\",\"\",VLOOKUP(F850,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A850=\"\",\"\",IF(WORKDAY(+A850,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A850,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-19"},{"$f":"IF(A851=\"\",\"\",+IF(+A851=D851,+E851,((+G851/E851)^+((NETWORKDAYS(+D851,A851,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D851,F851,Feriados!$A$2:$A$1058)-1))*E851)))","v":4728.7698260509833},{"$f":"IF(A851=\"\",\"\",+IF(+A851=D851,+VLOOKUP(D851,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F851,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A851=\"\",\"\",+VLOOKUP(+EOMONTH(+F851,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A851=\"\",\"\",VLOOKUP(D851,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A851=\"\",\"\",IF(A851=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A851,-2)+15,Cenários!$A:$D,2,FALSE)>A851,+VLOOKUP(+EOMONTH(+A851,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A851,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A851=\"\",\"\",VLOOKUP(F851,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A851=\"\",\"\",IF(WORKDAY(+A851,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A851,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-22"},{"$f":"IF(A852=\"\",\"\",+IF(+A852=D852,+E852,((+G852/E852)^+((NETWORKDAYS(+D852,A852,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D852,F852,Feriados!$A$2:$A$1058)-1))*E852)))","v":4729.6279652430039},{"$f":"IF(A852=\"\",\"\",+IF(+A852=D852,+VLOOKUP(D852,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F852,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A852=\"\",\"\",+VLOOKUP(+EOMONTH(+F852,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A852=\"\",\"\",VLOOKUP(D852,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A852=\"\",\"\",IF(A852=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A852,-2)+15,Cenários!$A:$D,2,FALSE)>A852,+VLOOKUP(+EOMONTH(+A852,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A852,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A852=\"\",\"\",VLOOKUP(F852,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A852=\"\",\"\",IF(WORKDAY(+A852,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A852,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-23"},{"$f":"IF(A853=\"\",\"\",+IF(+A853=D853,+E853,((+G853/E853)^+((NETWORKDAYS(+D853,A853,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D853,F853,Feriados!$A$2:$A$1058)-1))*E853)))","v":4730.4862601632385},{"$f":"IF(A853=\"\",\"\",+IF(+A853=D853,+VLOOKUP(D853,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F853,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A853=\"\",\"\",+VLOOKUP(+EOMONTH(+F853,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A853=\"\",\"\",VLOOKUP(D853,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A853=\"\",\"\",IF(A853=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A853,-2)+15,Cenários!$A:$D,2,FALSE)>A853,+VLOOKUP(+EOMONTH(+A853,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A853,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A853=\"\",\"\",VLOOKUP(F853,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A853=\"\",\"\",IF(WORKDAY(+A853,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A853,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-24"},{"$f":"IF(A854=\"\",\"\",+IF(+A854=D854,+E854,((+G854/E854)^+((NETWORKDAYS(+D854,A854,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D854,F854,Feriados!$A$2:$A$1058)-1))*E854)))","v":4731.344710839945},{"$f":"IF(A854=\"\",\"\",+IF(+A854=D854,+VLOOKUP(D854,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F854,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A854=\"\",\"\",+VLOOKUP(+EOMONTH(+F854,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A854=\"\",\"\",VLOOKUP(D854,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A854=\"\",\"\",IF(A854=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A854,-2)+15,Cenários!$A:$D,2,FALSE)>A854,+VLOOKUP(+EOMONTH(+A854,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A854,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A854=\"\",\"\",VLOOKUP(F854,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A854=\"\",\"\",IF(WORKDAY(+A854,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A854,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-25"},{"$f":"IF(A855=\"\",\"\",+IF(+A855=D855,+E855,((+G855/E855)^+((NETWORKDAYS(+D855,A855,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D855,F855,Feriados!$A$2:$A$1058)-1))*E855)))","v":4732.2033173013897},{"$f":"IF(A855=\"\",\"\",+IF(+A855=D855,+VLOOKUP(D855,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F855,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A855=\"\",\"\",+VLOOKUP(+EOMONTH(+F855,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A855=\"\",\"\",VLOOKUP(D855,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A855=\"\",\"\",IF(A855=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A855,-2)+15,Cenários!$A:$D,2,FALSE)>A855,+VLOOKUP(+EOMONTH(+A855,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A855,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A855=\"\",\"\",VLOOKUP(F855,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A855=\"\",\"\",IF(WORKDAY(+A855,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A855,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-29"},{"$f":"IF(A856=\"\",\"\",+IF(+A856=D856,+E856,((+G856/E856)^+((NETWORKDAYS(+D856,A856,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D856,F856,Feriados!$A$2:$A$1058)-1))*E856)))","v":4733.0620795758432},{"$f":"IF(A856=\"\",\"\",+IF(+A856=D856,+VLOOKUP(D856,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F856,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A856=\"\",\"\",+VLOOKUP(+EOMONTH(+F856,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A856=\"\",\"\",VLOOKUP(D856,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A856=\"\",\"\",IF(A856=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A856,-2)+15,Cenários!$A:$D,2,FALSE)>A856,+VLOOKUP(+EOMONTH(+A856,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A856,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A856=\"\",\"\",VLOOKUP(F856,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A856=\"\",\"\",IF(WORKDAY(+A856,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A856,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-30"},{"$f":"IF(A857=\"\",\"\",+IF(+A857=D857,+E857,((+G857/E857)^+((NETWORKDAYS(+D857,A857,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D857,F857,Feriados!$A$2:$A$1058)-1))*E857)))","v":4733.9209976915818},{"$f":"IF(A857=\"\",\"\",+IF(+A857=D857,+VLOOKUP(D857,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F857,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A857=\"\",\"\",+VLOOKUP(+EOMONTH(+F857,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A857=\"\",\"\",VLOOKUP(D857,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A857=\"\",\"\",IF(A857=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A857,-2)+15,Cenários!$A:$D,2,FALSE)>A857,+VLOOKUP(+EOMONTH(+A857,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A857,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A857=\"\",\"\",VLOOKUP(F857,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A857=\"\",\"\",IF(WORKDAY(+A857,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A857,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-03-31"},{"$f":"IF(A858=\"\",\"\",+IF(+A858=D858,+E858,((+G858/E858)^+((NETWORKDAYS(+D858,A858,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D858,F858,Feriados!$A$2:$A$1058)-1))*E858)))","v":4734.7800716768852},{"$f":"IF(A858=\"\",\"\",+IF(+A858=D858,+VLOOKUP(D858,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F858,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A858=\"\",\"\",+VLOOKUP(+EOMONTH(+F858,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A858=\"\",\"\",VLOOKUP(D858,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A858=\"\",\"\",IF(A858=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A858,-2)+15,Cenários!$A:$D,2,FALSE)>A858,+VLOOKUP(+EOMONTH(+A858,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A858,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A858=\"\",\"\",VLOOKUP(F858,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A858=\"\",\"\",IF(WORKDAY(+A858,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A858,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-01"},{"$f":"IF(A859=\"\",\"\",+IF(+A859=D859,+E859,((+G859/E859)^+((NETWORKDAYS(+D859,A859,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D859,F859,Feriados!$A$2:$A$1058)-1))*E859)))","v":4735.6393015600397},{"$f":"IF(A859=\"\",\"\",+IF(+A859=D859,+VLOOKUP(D859,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F859,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A859=\"\",\"\",+VLOOKUP(+EOMONTH(+F859,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A859=\"\",\"\",VLOOKUP(D859,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A859=\"\",\"\",IF(A859=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A859,-2)+15,Cenários!$A:$D,2,FALSE)>A859,+VLOOKUP(+EOMONTH(+A859,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A859,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A859=\"\",\"\",VLOOKUP(F859,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A859=\"\",\"\",IF(WORKDAY(+A859,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A859,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-02"},{"$f":"IF(A860=\"\",\"\",+IF(+A860=D860,+E860,((+G860/E860)^+((NETWORKDAYS(+D860,A860,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D860,F860,Feriados!$A$2:$A$1058)-1))*E860)))","v":4736.4986873693379},{"$f":"IF(A860=\"\",\"\",+IF(+A860=D860,+VLOOKUP(D860,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F860,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A860=\"\",\"\",+VLOOKUP(+EOMONTH(+F860,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A860=\"\",\"\",VLOOKUP(D860,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A860=\"\",\"\",IF(A860=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A860,-2)+15,Cenários!$A:$D,2,FALSE)>A860,+VLOOKUP(+EOMONTH(+A860,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A860,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A860=\"\",\"\",VLOOKUP(F860,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A860=\"\",\"\",IF(WORKDAY(+A860,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A860,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-05"},{"$f":"IF(A861=\"\",\"\",+IF(+A861=D861,+E861,((+G861/E861)^+((NETWORKDAYS(+D861,A861,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D861,F861,Feriados!$A$2:$A$1058)-1))*E861)))","v":4737.358229133074},{"$f":"IF(A861=\"\",\"\",+IF(+A861=D861,+VLOOKUP(D861,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F861,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A861=\"\",\"\",+VLOOKUP(+EOMONTH(+F861,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A861=\"\",\"\",VLOOKUP(D861,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A861=\"\",\"\",IF(A861=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A861,-2)+15,Cenários!$A:$D,2,FALSE)>A861,+VLOOKUP(+EOMONTH(+A861,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A861,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A861=\"\",\"\",VLOOKUP(F861,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A861=\"\",\"\",IF(WORKDAY(+A861,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A861,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-06"},{"$f":"IF(A862=\"\",\"\",+IF(+A862=D862,+E862,((+G862/E862)^+((NETWORKDAYS(+D862,A862,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D862,F862,Feriados!$A$2:$A$1058)-1))*E862)))","v":4738.2179268795508},{"$f":"IF(A862=\"\",\"\",+IF(+A862=D862,+VLOOKUP(D862,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F862,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A862=\"\",\"\",+VLOOKUP(+EOMONTH(+F862,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A862=\"\",\"\",VLOOKUP(D862,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A862=\"\",\"\",IF(A862=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A862,-2)+15,Cenários!$A:$D,2,FALSE)>A862,+VLOOKUP(+EOMONTH(+A862,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A862,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A862=\"\",\"\",VLOOKUP(F862,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A862=\"\",\"\",IF(WORKDAY(+A862,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A862,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-07"},{"$f":"IF(A863=\"\",\"\",+IF(+A863=D863,+E863,((+G863/E863)^+((NETWORKDAYS(+D863,A863,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D863,F863,Feriados!$A$2:$A$1058)-1))*E863)))","v":4739.0777806370734},{"$f":"IF(A863=\"\",\"\",+IF(+A863=D863,+VLOOKUP(D863,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F863,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A863=\"\",\"\",+VLOOKUP(+EOMONTH(+F863,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A863=\"\",\"\",VLOOKUP(D863,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A863=\"\",\"\",IF(A863=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A863,-2)+15,Cenários!$A:$D,2,FALSE)>A863,+VLOOKUP(+EOMONTH(+A863,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A863,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A863=\"\",\"\",VLOOKUP(F863,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A863=\"\",\"\",IF(WORKDAY(+A863,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A863,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-08"},{"$f":"IF(A864=\"\",\"\",+IF(+A864=D864,+E864,((+G864/E864)^+((NETWORKDAYS(+D864,A864,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D864,F864,Feriados!$A$2:$A$1058)-1))*E864)))","v":4739.9377904339544},{"$f":"IF(A864=\"\",\"\",+IF(+A864=D864,+VLOOKUP(D864,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F864,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A864=\"\",\"\",+VLOOKUP(+EOMONTH(+F864,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A864=\"\",\"\",VLOOKUP(D864,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A864=\"\",\"\",IF(A864=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A864,-2)+15,Cenários!$A:$D,2,FALSE)>A864,+VLOOKUP(+EOMONTH(+A864,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A864,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A864=\"\",\"\",VLOOKUP(F864,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A864=\"\",\"\",IF(WORKDAY(+A864,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A864,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-09"},{"$f":"IF(A865=\"\",\"\",+IF(+A865=D865,+E865,((+G865/E865)^+((NETWORKDAYS(+D865,A865,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D865,F865,Feriados!$A$2:$A$1058)-1))*E865)))","v":4740.7979562985101},{"$f":"IF(A865=\"\",\"\",+IF(+A865=D865,+VLOOKUP(D865,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F865,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A865=\"\",\"\",+VLOOKUP(+EOMONTH(+F865,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A865=\"\",\"\",VLOOKUP(D865,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A865=\"\",\"\",IF(A865=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A865,-2)+15,Cenários!$A:$D,2,FALSE)>A865,+VLOOKUP(+EOMONTH(+A865,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A865,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A865=\"\",\"\",VLOOKUP(F865,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A865=\"\",\"\",IF(WORKDAY(+A865,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A865,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-12"},{"$f":"IF(A866=\"\",\"\",+IF(+A866=D866,+E866,((+G866/E866)^+((NETWORKDAYS(+D866,A866,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D866,F866,Feriados!$A$2:$A$1058)-1))*E866)))","v":4741.6582782590631},{"$f":"IF(A866=\"\",\"\",+IF(+A866=D866,+VLOOKUP(D866,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F866,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A866=\"\",\"\",+VLOOKUP(+EOMONTH(+F866,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A866=\"\",\"\",VLOOKUP(D866,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A866=\"\",\"\",IF(A866=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A866,-2)+15,Cenários!$A:$D,2,FALSE)>A866,+VLOOKUP(+EOMONTH(+A866,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A866,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A866=\"\",\"\",VLOOKUP(F866,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A866=\"\",\"\",IF(WORKDAY(+A866,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A866,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-13"},{"$f":"IF(A867=\"\",\"\",+IF(+A867=D867,+E867,((+G867/E867)^+((NETWORKDAYS(+D867,A867,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D867,F867,Feriados!$A$2:$A$1058)-1))*E867)))","v":4742.5187563439404},{"$f":"IF(A867=\"\",\"\",+IF(+A867=D867,+VLOOKUP(D867,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F867,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A867=\"\",\"\",+VLOOKUP(+EOMONTH(+F867,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A867=\"\",\"\",VLOOKUP(D867,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A867=\"\",\"\",IF(A867=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A867,-2)+15,Cenários!$A:$D,2,FALSE)>A867,+VLOOKUP(+EOMONTH(+A867,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A867,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A867=\"\",\"\",VLOOKUP(F867,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A867=\"\",\"\",IF(WORKDAY(+A867,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A867,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-14"},{"$f":"IF(A868=\"\",\"\",+IF(+A868=D868,+E868,((+G868/E868)^+((NETWORKDAYS(+D868,A868,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D868,F868,Feriados!$A$2:$A$1058)-1))*E868)))","v":4743.3793905814737},{"$f":"IF(A868=\"\",\"\",+IF(+A868=D868,+VLOOKUP(D868,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F868,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A868=\"\",\"\",+VLOOKUP(+EOMONTH(+F868,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-03-15"},{"$f":"IF(A868=\"\",\"\",VLOOKUP(D868,Cenários!$B:$D,3,FALSE))","v":4725.3388260000002},{"$f":"IF(A868=\"\",\"\",IF(A868=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A868,-2)+15,Cenários!$A:$D,2,FALSE)>A868,+VLOOKUP(+EOMONTH(+A868,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A868,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-04-15"},{"$f":"IF(A868=\"\",\"\",VLOOKUP(F868,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001}]
[{"$f":"IF(A868=\"\",\"\",IF(WORKDAY(+A868,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A868,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-15"},{"$f":"IF(A869=\"\",\"\",+IF(+A869=D869,+E869,((+G869/E869)^+((NETWORKDAYS(+D869,A869,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D869,F869,Feriados!$A$2:$A$1058)-1))*E869)))","v":4744.2401810000001},{"$f":"IF(A869=\"\",\"\",+IF(+A869=D869,+VLOOKUP(D869,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F869,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A869=\"\",\"\",+VLOOKUP(+EOMONTH(+F869,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A869=\"\",\"\",VLOOKUP(D869,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A869=\"\",\"\",IF(A869=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A869,-2)+15,Cenários!$A:$D,2,FALSE)>A869,+VLOOKUP(+EOMONTH(+A869,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A869,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A869=\"\",\"\",VLOOKUP(F869,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A869=\"\",\"\",IF(WORKDAY(+A869,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A869,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-16"},{"$f":"IF(A870=\"\",\"\",+IF(+A870=D870,+E870,((+G870/E870)^+((NETWORKDAYS(+D870,A870,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D870,F870,Feriados!$A$2:$A$1058)-1))*E870)))","v":4745.2546317858023},{"$f":"IF(A870=\"\",\"\",+IF(+A870=D870,+VLOOKUP(D870,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F870,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A870=\"\",\"\",+VLOOKUP(+EOMONTH(+F870,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A870=\"\",\"\",VLOOKUP(D870,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A870=\"\",\"\",IF(A870=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A870,-2)+15,Cenários!$A:$D,2,FALSE)>A870,+VLOOKUP(+EOMONTH(+A870,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A870,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A870=\"\",\"\",VLOOKUP(F870,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A870=\"\",\"\",IF(WORKDAY(+A870,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A870,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-19"},{"$f":"IF(A871=\"\",\"\",+IF(+A871=D871,+E871,((+G871/E871)^+((NETWORKDAYS(+D871,A871,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D871,F871,Feriados!$A$2:$A$1058)-1))*E871)))","v":4746.2692994894587},{"$f":"IF(A871=\"\",\"\",+IF(+A871=D871,+VLOOKUP(D871,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F871,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A871=\"\",\"\",+VLOOKUP(+EOMONTH(+F871,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A871=\"\",\"\",VLOOKUP(D871,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A871=\"\",\"\",IF(A871=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A871,-2)+15,Cenários!$A:$D,2,FALSE)>A871,+VLOOKUP(+EOMONTH(+A871,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A871,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A871=\"\",\"\",VLOOKUP(F871,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A871=\"\",\"\",IF(WORKDAY(+A871,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A871,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-20"},{"$f":"IF(A872=\"\",\"\",+IF(+A872=D872,+E872,((+G872/E872)^+((NETWORKDAYS(+D872,A872,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D872,F872,Feriados!$A$2:$A$1058)-1))*E872)))","v":4747.2841841573509},{"$f":"IF(A872=\"\",\"\",+IF(+A872=D872,+VLOOKUP(D872,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F872,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A872=\"\",\"\",+VLOOKUP(+EOMONTH(+F872,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A872=\"\",\"\",VLOOKUP(D872,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A872=\"\",\"\",IF(A872=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A872,-2)+15,Cenários!$A:$D,2,FALSE)>A872,+VLOOKUP(+EOMONTH(+A872,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A872,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A872=\"\",\"\",VLOOKUP(F872,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A872=\"\",\"\",IF(WORKDAY(+A872,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A872,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-22"},{"$f":"IF(A873=\"\",\"\",+IF(+A873=D873,+E873,((+G873/E873)^+((NETWORKDAYS(+D873,A873,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D873,F873,Feriados!$A$2:$A$1058)-1))*E873)))","v":4748.299285835873},{"$f":"IF(A873=\"\",\"\",+IF(+A873=D873,+VLOOKUP(D873,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F873,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A873=\"\",\"\",+VLOOKUP(+EOMONTH(+F873,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A873=\"\",\"\",VLOOKUP(D873,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A873=\"\",\"\",IF(A873=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A873,-2)+15,Cenários!$A:$D,2,FALSE)>A873,+VLOOKUP(+EOMONTH(+A873,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A873,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A873=\"\",\"\",VLOOKUP(F873,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A873=\"\",\"\",IF(WORKDAY(+A873,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A873,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-23"},{"$f":"IF(A874=\"\",\"\",+IF(+A874=D874,+E874,((+G874/E874)^+((NETWORKDAYS(+D874,A874,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D874,F874,Feriados!$A$2:$A$1058)-1))*E874)))","v":4749.3146045714275},{"$f":"IF(A874=\"\",\"\",+IF(+A874=D874,+VLOOKUP(D874,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F874,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A874=\"\",\"\",+VLOOKUP(+EOMONTH(+F874,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A874=\"\",\"\",VLOOKUP(D874,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A874=\"\",\"\",IF(A874=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A874,-2)+15,Cenários!$A:$D,2,FALSE)>A874,+VLOOKUP(+EOMONTH(+A874,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A874,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A874=\"\",\"\",VLOOKUP(F874,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A874=\"\",\"\",IF(WORKDAY(+A874,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A874,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-26"},{"$f":"IF(A875=\"\",\"\",+IF(+A875=D875,+E875,((+G875/E875)^+((NETWORKDAYS(+D875,A875,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D875,F875,Feriados!$A$2:$A$1058)-1))*E875)))","v":4750.3301404104277},{"$f":"IF(A875=\"\",\"\",+IF(+A875=D875,+VLOOKUP(D875,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F875,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A875=\"\",\"\",+VLOOKUP(+EOMONTH(+F875,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A875=\"\",\"\",VLOOKUP(D875,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A875=\"\",\"\",IF(A875=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A875,-2)+15,Cenários!$A:$D,2,FALSE)>A875,+VLOOKUP(+EOMONTH(+A875,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A875,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A875=\"\",\"\",VLOOKUP(F875,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A875=\"\",\"\",IF(WORKDAY(+A875,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A875,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-27"},{"$f":"IF(A876=\"\",\"\",+IF(+A876=D876,+E876,((+G876/E876)^+((NETWORKDAYS(+D876,A876,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D876,F876,Feriados!$A$2:$A$1058)-1))*E876)))","v":4751.3458933992961},{"$f":"IF(A876=\"\",\"\",+IF(+A876=D876,+VLOOKUP(D876,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F876,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A876=\"\",\"\",+VLOOKUP(+EOMONTH(+F876,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A876=\"\",\"\",VLOOKUP(D876,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A876=\"\",\"\",IF(A876=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A876,-2)+15,Cenários!$A:$D,2,FALSE)>A876,+VLOOKUP(+EOMONTH(+A876,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A876,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A876=\"\",\"\",VLOOKUP(F876,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A876=\"\",\"\",IF(WORKDAY(+A876,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A876,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-28"},{"$f":"IF(A877=\"\",\"\",+IF(+A877=D877,+E877,((+G877/E877)^+((NETWORKDAYS(+D877,A877,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D877,F877,Feriados!$A$2:$A$1058)-1))*E877)))","v":4752.3618635844659},{"$f":"IF(A877=\"\",\"\",+IF(+A877=D877,+VLOOKUP(D877,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F877,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A877=\"\",\"\",+VLOOKUP(+EOMONTH(+F877,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A877=\"\",\"\",VLOOKUP(D877,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A877=\"\",\"\",IF(A877=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A877,-2)+15,Cenários!$A:$D,2,FALSE)>A877,+VLOOKUP(+EOMONTH(+A877,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A877,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A877=\"\",\"\",VLOOKUP(F877,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A877=\"\",\"\",IF(WORKDAY(+A877,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A877,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-29"},{"$f":"IF(A878=\"\",\"\",+IF(+A878=D878,+E878,((+G878/E878)^+((NETWORKDAYS(+D878,A878,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D878,F878,Feriados!$A$2:$A$1058)-1))*E878)))","v":4753.3780510123779},{"$f":"IF(A878=\"\",\"\",+IF(+A878=D878,+VLOOKUP(D878,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F878,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A878=\"\",\"\",+VLOOKUP(+EOMONTH(+F878,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A878=\"\",\"\",VLOOKUP(D878,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A878=\"\",\"\",IF(A878=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A878,-2)+15,Cenários!$A:$D,2,FALSE)>A878,+VLOOKUP(+EOMONTH(+A878,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A878,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A878=\"\",\"\",VLOOKUP(F878,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A878=\"\",\"\",IF(WORKDAY(+A878,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A878,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-04-30"},{"$f":"IF(A879=\"\",\"\",+IF(+A879=D879,+E879,((+G879/E879)^+((NETWORKDAYS(+D879,A879,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D879,F879,Feriados!$A$2:$A$1058)-1))*E879)))","v":4754.3944557294872},{"$f":"IF(A879=\"\",\"\",+IF(+A879=D879,+VLOOKUP(D879,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F879,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A879=\"\",\"\",+VLOOKUP(+EOMONTH(+F879,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A879=\"\",\"\",VLOOKUP(D879,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A879=\"\",\"\",IF(A879=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A879,-2)+15,Cenários!$A:$D,2,FALSE)>A879,+VLOOKUP(+EOMONTH(+A879,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A879,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A879=\"\",\"\",VLOOKUP(F879,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A879=\"\",\"\",IF(WORKDAY(+A879,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A879,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-03"},{"$f":"IF(A880=\"\",\"\",+IF(+A880=D880,+E880,((+G880/E880)^+((NETWORKDAYS(+D880,A880,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D880,F880,Feriados!$A$2:$A$1058)-1))*E880)))","v":4755.4110777822543},{"$f":"IF(A880=\"\",\"\",+IF(+A880=D880,+VLOOKUP(D880,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F880,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A880=\"\",\"\",+VLOOKUP(+EOMONTH(+F880,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A880=\"\",\"\",VLOOKUP(D880,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A880=\"\",\"\",IF(A880=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A880,-2)+15,Cenários!$A:$D,2,FALSE)>A880,+VLOOKUP(+EOMONTH(+A880,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A880,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A880=\"\",\"\",VLOOKUP(F880,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A880=\"\",\"\",IF(WORKDAY(+A880,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A880,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-04"},{"$f":"IF(A881=\"\",\"\",+IF(+A881=D881,+E881,((+G881/E881)^+((NETWORKDAYS(+D881,A881,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D881,F881,Feriados!$A$2:$A$1058)-1))*E881)))","v":4756.4279172171528},{"$f":"IF(A881=\"\",\"\",+IF(+A881=D881,+VLOOKUP(D881,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F881,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A881=\"\",\"\",+VLOOKUP(+EOMONTH(+F881,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A881=\"\",\"\",VLOOKUP(D881,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A881=\"\",\"\",IF(A881=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A881,-2)+15,Cenários!$A:$D,2,FALSE)>A881,+VLOOKUP(+EOMONTH(+A881,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A881,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A881=\"\",\"\",VLOOKUP(F881,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A881=\"\",\"\",IF(WORKDAY(+A881,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A881,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-05"},{"$f":"IF(A882=\"\",\"\",+IF(+A882=D882,+E882,((+G882/E882)^+((NETWORKDAYS(+D882,A882,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D882,F882,Feriados!$A$2:$A$1058)-1))*E882)))","v":4757.444974080664},{"$f":"IF(A882=\"\",\"\",+IF(+A882=D882,+VLOOKUP(D882,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F882,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A882=\"\",\"\",+VLOOKUP(+EOMONTH(+F882,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A882=\"\",\"\",VLOOKUP(D882,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A882=\"\",\"\",IF(A882=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A882,-2)+15,Cenários!$A:$D,2,FALSE)>A882,+VLOOKUP(+EOMONTH(+A882,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A882,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A882=\"\",\"\",VLOOKUP(F882,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A882=\"\",\"\",IF(WORKDAY(+A882,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A882,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-06"},{"$f":"IF(A883=\"\",\"\",+IF(+A883=D883,+E883,((+G883/E883)^+((NETWORKDAYS(+D883,A883,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D883,F883,Feriados!$A$2:$A$1058)-1))*E883)))","v":4758.4622484192814},{"$f":"IF(A883=\"\",\"\",+IF(+A883=D883,+VLOOKUP(D883,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F883,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A883=\"\",\"\",+VLOOKUP(+EOMONTH(+F883,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A883=\"\",\"\",VLOOKUP(D883,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A883=\"\",\"\",IF(A883=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A883,-2)+15,Cenários!$A:$D,2,FALSE)>A883,+VLOOKUP(+EOMONTH(+A883,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A883,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A883=\"\",\"\",VLOOKUP(F883,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A883=\"\",\"\",IF(WORKDAY(+A883,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A883,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-07"},{"$f":"IF(A884=\"\",\"\",+IF(+A884=D884,+E884,((+G884/E884)^+((NETWORKDAYS(+D884,A884,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D884,F884,Feriados!$A$2:$A$1058)-1))*E884)))","v":4759.4797402795057},{"$f":"IF(A884=\"\",\"\",+IF(+A884=D884,+VLOOKUP(D884,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F884,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A884=\"\",\"\",+VLOOKUP(+EOMONTH(+F884,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A884=\"\",\"\",VLOOKUP(D884,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A884=\"\",\"\",IF(A884=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A884,-2)+15,Cenários!$A:$D,2,FALSE)>A884,+VLOOKUP(+EOMONTH(+A884,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A884,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A884=\"\",\"\",VLOOKUP(F884,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A884=\"\",\"\",IF(WORKDAY(+A884,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A884,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-10"},{"$f":"IF(A885=\"\",\"\",+IF(+A885=D885,+E885,((+G885/E885)^+((NETWORKDAYS(+D885,A885,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D885,F885,Feriados!$A$2:$A$1058)-1))*E885)))","v":4760.497449707851},{"$f":"IF(A885=\"\",\"\",+IF(+A885=D885,+VLOOKUP(D885,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F885,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A885=\"\",\"\",+VLOOKUP(+EOMONTH(+F885,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A885=\"\",\"\",VLOOKUP(D885,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A885=\"\",\"\",IF(A885=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A885,-2)+15,Cenários!$A:$D,2,FALSE)>A885,+VLOOKUP(+EOMONTH(+A885,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A885,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A885=\"\",\"\",VLOOKUP(F885,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A885=\"\",\"\",IF(WORKDAY(+A885,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A885,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-11"},{"$f":"IF(A886=\"\",\"\",+IF(+A886=D886,+E886,((+G886/E886)^+((NETWORKDAYS(+D886,A886,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D886,F886,Feriados!$A$2:$A$1058)-1))*E886)))","v":4761.5153767508391},{"$f":"IF(A886=\"\",\"\",+IF(+A886=D886,+VLOOKUP(D886,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F886,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A886=\"\",\"\",+VLOOKUP(+EOMONTH(+F886,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A886=\"\",\"\",VLOOKUP(D886,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A886=\"\",\"\",IF(A886=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A886,-2)+15,Cenários!$A:$D,2,FALSE)>A886,+VLOOKUP(+EOMONTH(+A886,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A886,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A886=\"\",\"\",VLOOKUP(F886,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A886=\"\",\"\",IF(WORKDAY(+A886,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A886,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-12"},{"$f":"IF(A887=\"\",\"\",+IF(+A887=D887,+E887,((+G887/E887)^+((NETWORKDAYS(+D887,A887,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D887,F887,Feriados!$A$2:$A$1058)-1))*E887)))","v":4762.5335214549996},{"$f":"IF(A887=\"\",\"\",+IF(+A887=D887,+VLOOKUP(D887,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F887,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A887=\"\",\"\",+VLOOKUP(+EOMONTH(+F887,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A887=\"\",\"\",VLOOKUP(D887,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A887=\"\",\"\",IF(A887=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A887,-2)+15,Cenários!$A:$D,2,FALSE)>A887,+VLOOKUP(+EOMONTH(+A887,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A887,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A887=\"\",\"\",VLOOKUP(F887,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A887=\"\",\"\",IF(WORKDAY(+A887,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A887,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-13"},{"$f":"IF(A888=\"\",\"\",+IF(+A888=D888,+E888,((+G888/E888)^+((NETWORKDAYS(+D888,A888,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D888,F888,Feriados!$A$2:$A$1058)-1))*E888)))","v":4763.5518838668777},{"$f":"IF(A888=\"\",\"\",+IF(+A888=D888,+VLOOKUP(D888,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F888,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A888=\"\",\"\",+VLOOKUP(+EOMONTH(+F888,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A888=\"\",\"\",VLOOKUP(D888,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A888=\"\",\"\",IF(A888=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A888,-2)+15,Cenários!$A:$D,2,FALSE)>A888,+VLOOKUP(+EOMONTH(+A888,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A888,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A888=\"\",\"\",VLOOKUP(F888,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A888=\"\",\"\",IF(WORKDAY(+A888,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A888,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-14"},{"$f":"IF(A889=\"\",\"\",+IF(+A889=D889,+E889,((+G889/E889)^+((NETWORKDAYS(+D889,A889,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D889,F889,Feriados!$A$2:$A$1058)-1))*E889)))","v":4764.5704640330241},{"$f":"IF(A889=\"\",\"\",+IF(+A889=D889,+VLOOKUP(D889,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F889,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A889=\"\",\"\",+VLOOKUP(+EOMONTH(+F889,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-04-15"},{"$f":"IF(A889=\"\",\"\",VLOOKUP(D889,Cenários!$B:$D,3,FALSE))","v":4744.2401810000001},{"$f":"IF(A889=\"\",\"\",IF(A889=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A889,-2)+15,Cenários!$A:$D,2,FALSE)>A889,+VLOOKUP(+EOMONTH(+A889,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A889,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-05-17"},{"$f":"IF(A889=\"\",\"\",VLOOKUP(F889,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004}]
[{"$f":"IF(A889=\"\",\"\",IF(WORKDAY(+A889,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A889,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-17"},{"$f":"IF(A890=\"\",\"\",+IF(+A890=D890,+E890,((+G890/E890)^+((NETWORKDAYS(+D890,A890,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D890,F890,Feriados!$A$2:$A$1058)-1))*E890)))","v":4765.5892620000004},{"$f":"IF(A890=\"\",\"\",+IF(+A890=D890,+VLOOKUP(D890,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F890,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A890=\"\",\"\",+VLOOKUP(+EOMONTH(+F890,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A890=\"\",\"\",VLOOKUP(D890,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A890=\"\",\"\",IF(A890=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A890,-2)+15,Cenários!$A:$D,2,FALSE)>A890,+VLOOKUP(+EOMONTH(+A890,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A890,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A890=\"\",\"\",VLOOKUP(F890,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A890=\"\",\"\",IF(WORKDAY(+A890,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A890,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-18"},{"$f":"IF(A891=\"\",\"\",+IF(+A891=D891,+E891,((+G891/E891)^+((NETWORKDAYS(+D891,A891,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D891,F891,Feriados!$A$2:$A$1058)-1))*E891)))","v":4766.3743543272631},{"$f":"IF(A891=\"\",\"\",+IF(+A891=D891,+VLOOKUP(D891,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F891,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A891=\"\",\"\",+VLOOKUP(+EOMONTH(+F891,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A891=\"\",\"\",VLOOKUP(D891,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A891=\"\",\"\",IF(A891=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A891,-2)+15,Cenários!$A:$D,2,FALSE)>A891,+VLOOKUP(+EOMONTH(+A891,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A891,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A891=\"\",\"\",VLOOKUP(F891,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A891=\"\",\"\",IF(WORKDAY(+A891,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A891,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-19"},{"$f":"IF(A892=\"\",\"\",+IF(+A892=D892,+E892,((+G892/E892)^+((NETWORKDAYS(+D892,A892,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D892,F892,Feriados!$A$2:$A$1058)-1))*E892)))","v":4767.1595759921438},{"$f":"IF(A892=\"\",\"\",+IF(+A892=D892,+VLOOKUP(D892,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F892,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A892=\"\",\"\",+VLOOKUP(+EOMONTH(+F892,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A892=\"\",\"\",VLOOKUP(D892,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A892=\"\",\"\",IF(A892=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A892,-2)+15,Cenários!$A:$D,2,FALSE)>A892,+VLOOKUP(+EOMONTH(+A892,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A892,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A892=\"\",\"\",VLOOKUP(F892,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A892=\"\",\"\",IF(WORKDAY(+A892,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A892,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-20"},{"$f":"IF(A893=\"\",\"\",+IF(+A893=D893,+E893,((+G893/E893)^+((NETWORKDAYS(+D893,A893,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D893,F893,Feriados!$A$2:$A$1058)-1))*E893)))","v":4767.9449270159494},{"$f":"IF(A893=\"\",\"\",+IF(+A893=D893,+VLOOKUP(D893,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F893,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A893=\"\",\"\",+VLOOKUP(+EOMONTH(+F893,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A893=\"\",\"\",VLOOKUP(D893,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A893=\"\",\"\",IF(A893=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A893,-2)+15,Cenários!$A:$D,2,FALSE)>A893,+VLOOKUP(+EOMONTH(+A893,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A893,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A893=\"\",\"\",VLOOKUP(F893,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A893=\"\",\"\",IF(WORKDAY(+A893,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A893,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-21"},{"$f":"IF(A894=\"\",\"\",+IF(+A894=D894,+E894,((+G894/E894)^+((NETWORKDAYS(+D894,A894,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D894,F894,Feriados!$A$2:$A$1058)-1))*E894)))","v":4768.730407419991},{"$f":"IF(A894=\"\",\"\",+IF(+A894=D894,+VLOOKUP(D894,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F894,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A894=\"\",\"\",+VLOOKUP(+EOMONTH(+F894,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A894=\"\",\"\",VLOOKUP(D894,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A894=\"\",\"\",IF(A894=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A894,-2)+15,Cenários!$A:$D,2,FALSE)>A894,+VLOOKUP(+EOMONTH(+A894,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A894,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A894=\"\",\"\",VLOOKUP(F894,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A894=\"\",\"\",IF(WORKDAY(+A894,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A894,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-24"},{"$f":"IF(A895=\"\",\"\",+IF(+A895=D895,+E895,((+G895/E895)^+((NETWORKDAYS(+D895,A895,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D895,F895,Feriados!$A$2:$A$1058)-1))*E895)))","v":4769.5160172255837},{"$f":"IF(A895=\"\",\"\",+IF(+A895=D895,+VLOOKUP(D895,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F895,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A895=\"\",\"\",+VLOOKUP(+EOMONTH(+F895,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A895=\"\",\"\",VLOOKUP(D895,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A895=\"\",\"\",IF(A895=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A895,-2)+15,Cenários!$A:$D,2,FALSE)>A895,+VLOOKUP(+EOMONTH(+A895,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A895,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A895=\"\",\"\",VLOOKUP(F895,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A895=\"\",\"\",IF(WORKDAY(+A895,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A895,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-25"},{"$f":"IF(A896=\"\",\"\",+IF(+A896=D896,+E896,((+G896/E896)^+((NETWORKDAYS(+D896,A896,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D896,F896,Feriados!$A$2:$A$1058)-1))*E896)))","v":4770.3017564540432},{"$f":"IF(A896=\"\",\"\",+IF(+A896=D896,+VLOOKUP(D896,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F896,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A896=\"\",\"\",+VLOOKUP(+EOMONTH(+F896,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A896=\"\",\"\",VLOOKUP(D896,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A896=\"\",\"\",IF(A896=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A896,-2)+15,Cenários!$A:$D,2,FALSE)>A896,+VLOOKUP(+EOMONTH(+A896,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A896,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A896=\"\",\"\",VLOOKUP(F896,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A896=\"\",\"\",IF(WORKDAY(+A896,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A896,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-26"},{"$f":"IF(A897=\"\",\"\",+IF(+A897=D897,+E897,((+G897/E897)^+((NETWORKDAYS(+D897,A897,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D897,F897,Feriados!$A$2:$A$1058)-1))*E897)))","v":4771.0876251266927},{"$f":"IF(A897=\"\",\"\",+IF(+A897=D897,+VLOOKUP(D897,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F897,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A897=\"\",\"\",+VLOOKUP(+EOMONTH(+F897,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A897=\"\",\"\",VLOOKUP(D897,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A897=\"\",\"\",IF(A897=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A897,-2)+15,Cenários!$A:$D,2,FALSE)>A897,+VLOOKUP(+EOMONTH(+A897,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A897,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A897=\"\",\"\",VLOOKUP(F897,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A897=\"\",\"\",IF(WORKDAY(+A897,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A897,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-28"},{"$f":"IF(A898=\"\",\"\",+IF(+A898=D898,+E898,((+G898/E898)^+((NETWORKDAYS(+D898,A898,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D898,F898,Feriados!$A$2:$A$1058)-1))*E898)))","v":4771.8736232648571},{"$f":"IF(A898=\"\",\"\",+IF(+A898=D898,+VLOOKUP(D898,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F898,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A898=\"\",\"\",+VLOOKUP(+EOMONTH(+F898,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A898=\"\",\"\",VLOOKUP(D898,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A898=\"\",\"\",IF(A898=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A898,-2)+15,Cenários!$A:$D,2,FALSE)>A898,+VLOOKUP(+EOMONTH(+A898,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A898,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A898=\"\",\"\",VLOOKUP(F898,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A898=\"\",\"\",IF(WORKDAY(+A898,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A898,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-05-31"},{"$f":"IF(A899=\"\",\"\",+IF(+A899=D899,+E899,((+G899/E899)^+((NETWORKDAYS(+D899,A899,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D899,F899,Feriados!$A$2:$A$1058)-1))*E899)))","v":4772.659750889864},{"$f":"IF(A899=\"\",\"\",+IF(+A899=D899,+VLOOKUP(D899,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F899,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A899=\"\",\"\",+VLOOKUP(+EOMONTH(+F899,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A899=\"\",\"\",VLOOKUP(D899,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A899=\"\",\"\",IF(A899=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A899,-2)+15,Cenários!$A:$D,2,FALSE)>A899,+VLOOKUP(+EOMONTH(+A899,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A899,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A899=\"\",\"\",VLOOKUP(F899,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A899=\"\",\"\",IF(WORKDAY(+A899,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A899,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-01"},{"$f":"IF(A900=\"\",\"\",+IF(+A900=D900,+E900,((+G900/E900)^+((NETWORKDAYS(+D900,A900,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D900,F900,Feriados!$A$2:$A$1058)-1))*E900)))","v":4773.4460080230447},{"$f":"IF(A900=\"\",\"\",+IF(+A900=D900,+VLOOKUP(D900,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F900,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A900=\"\",\"\",+VLOOKUP(+EOMONTH(+F900,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A900=\"\",\"\",VLOOKUP(D900,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A900=\"\",\"\",IF(A900=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A900,-2)+15,Cenários!$A:$D,2,FALSE)>A900,+VLOOKUP(+EOMONTH(+A900,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A900,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A900=\"\",\"\",VLOOKUP(F900,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A900=\"\",\"\",IF(WORKDAY(+A900,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A900,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-02"},{"$f":"IF(A901=\"\",\"\",+IF(+A901=D901,+E901,((+G901/E901)^+((NETWORKDAYS(+D901,A901,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D901,F901,Feriados!$A$2:$A$1058)-1))*E901)))","v":4774.2323946857368},{"$f":"IF(A901=\"\",\"\",+IF(+A901=D901,+VLOOKUP(D901,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F901,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A901=\"\",\"\",+VLOOKUP(+EOMONTH(+F901,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A901=\"\",\"\",VLOOKUP(D901,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A901=\"\",\"\",IF(A901=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A901,-2)+15,Cenários!$A:$D,2,FALSE)>A901,+VLOOKUP(+EOMONTH(+A901,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A901,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A901=\"\",\"\",VLOOKUP(F901,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A901=\"\",\"\",IF(WORKDAY(+A901,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A901,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-03"},{"$f":"IF(A902=\"\",\"\",+IF(+A902=D902,+E902,((+G902/E902)^+((NETWORKDAYS(+D902,A902,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D902,F902,Feriados!$A$2:$A$1058)-1))*E902)))","v":4775.0189108992763},{"$f":"IF(A902=\"\",\"\",+IF(+A902=D902,+VLOOKUP(D902,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F902,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A902=\"\",\"\",+VLOOKUP(+EOMONTH(+F902,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A902=\"\",\"\",VLOOKUP(D902,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A902=\"\",\"\",IF(A902=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A902,-2)+15,Cenários!$A:$D,2,FALSE)>A902,+VLOOKUP(+EOMONTH(+A902,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A902,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A902=\"\",\"\",VLOOKUP(F902,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A902=\"\",\"\",IF(WORKDAY(+A902,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A902,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-04"},{"$f":"IF(A903=\"\",\"\",+IF(+A903=D903,+E903,((+G903/E903)^+((NETWORKDAYS(+D903,A903,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D903,F903,Feriados!$A$2:$A$1058)-1))*E903)))","v":4775.8055566850089},{"$f":"IF(A903=\"\",\"\",+IF(+A903=D903,+VLOOKUP(D903,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F903,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A903=\"\",\"\",+VLOOKUP(+EOMONTH(+F903,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A903=\"\",\"\",VLOOKUP(D903,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A903=\"\",\"\",IF(A903=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A903,-2)+15,Cenários!$A:$D,2,FALSE)>A903,+VLOOKUP(+EOMONTH(+A903,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A903,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A903=\"\",\"\",VLOOKUP(F903,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A903=\"\",\"\",IF(WORKDAY(+A903,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A903,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-07"},{"$f":"IF(A904=\"\",\"\",+IF(+A904=D904,+E904,((+G904/E904)^+((NETWORKDAYS(+D904,A904,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D904,F904,Feriados!$A$2:$A$1058)-1))*E904)))","v":4776.5923320642787},{"$f":"IF(A904=\"\",\"\",+IF(+A904=D904,+VLOOKUP(D904,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F904,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A904=\"\",\"\",+VLOOKUP(+EOMONTH(+F904,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A904=\"\",\"\",VLOOKUP(D904,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A904=\"\",\"\",IF(A904=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A904,-2)+15,Cenários!$A:$D,2,FALSE)>A904,+VLOOKUP(+EOMONTH(+A904,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A904,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A904=\"\",\"\",VLOOKUP(F904,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A904=\"\",\"\",IF(WORKDAY(+A904,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A904,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-08"},{"$f":"IF(A905=\"\",\"\",+IF(+A905=D905,+E905,((+G905/E905)^+((NETWORKDAYS(+D905,A905,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D905,F905,Feriados!$A$2:$A$1058)-1))*E905)))","v":4777.3792370584342},{"$f":"IF(A905=\"\",\"\",+IF(+A905=D905,+VLOOKUP(D905,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F905,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A905=\"\",\"\",+VLOOKUP(+EOMONTH(+F905,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A905=\"\",\"\",VLOOKUP(D905,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A905=\"\",\"\",IF(A905=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A905,-2)+15,Cenários!$A:$D,2,FALSE)>A905,+VLOOKUP(+EOMONTH(+A905,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A905,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A905=\"\",\"\",VLOOKUP(F905,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A905=\"\",\"\",IF(WORKDAY(+A905,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A905,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-09"},{"$f":"IF(A906=\"\",\"\",+IF(+A906=D906,+E906,((+G906/E906)^+((NETWORKDAYS(+D906,A906,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D906,F906,Feriados!$A$2:$A$1058)-1))*E906)))","v":4778.1662716888313},{"$f":"IF(A906=\"\",\"\",+IF(+A906=D906,+VLOOKUP(D906,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F906,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A906=\"\",\"\",+VLOOKUP(+EOMONTH(+F906,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A906=\"\",\"\",VLOOKUP(D906,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A906=\"\",\"\",IF(A906=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A906,-2)+15,Cenários!$A:$D,2,FALSE)>A906,+VLOOKUP(+EOMONTH(+A906,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A906,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A906=\"\",\"\",VLOOKUP(F906,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A906=\"\",\"\",IF(WORKDAY(+A906,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A906,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-10"},{"$f":"IF(A907=\"\",\"\",+IF(+A907=D907,+E907,((+G907/E907)^+((NETWORKDAYS(+D907,A907,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D907,F907,Feriados!$A$2:$A$1058)-1))*E907)))","v":4778.953435976824},{"$f":"IF(A907=\"\",\"\",+IF(+A907=D907,+VLOOKUP(D907,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F907,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A907=\"\",\"\",+VLOOKUP(+EOMONTH(+F907,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A907=\"\",\"\",VLOOKUP(D907,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A907=\"\",\"\",IF(A907=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A907,-2)+15,Cenários!$A:$D,2,FALSE)>A907,+VLOOKUP(+EOMONTH(+A907,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A907,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A907=\"\",\"\",VLOOKUP(F907,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A907=\"\",\"\",IF(WORKDAY(+A907,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A907,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-11"},{"$f":"IF(A908=\"\",\"\",+IF(+A908=D908,+E908,((+G908/E908)^+((NETWORKDAYS(+D908,A908,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D908,F908,Feriados!$A$2:$A$1058)-1))*E908)))","v":4779.7407299437737},{"$f":"IF(A908=\"\",\"\",+IF(+A908=D908,+VLOOKUP(D908,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F908,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A908=\"\",\"\",+VLOOKUP(+EOMONTH(+F908,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A908=\"\",\"\",VLOOKUP(D908,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A908=\"\",\"\",IF(A908=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A908,-2)+15,Cenários!$A:$D,2,FALSE)>A908,+VLOOKUP(+EOMONTH(+A908,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A908,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A908=\"\",\"\",VLOOKUP(F908,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A908=\"\",\"\",IF(WORKDAY(+A908,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A908,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-14"},{"$f":"IF(A909=\"\",\"\",+IF(+A909=D909,+E909,((+G909/E909)^+((NETWORKDAYS(+D909,A909,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D909,F909,Feriados!$A$2:$A$1058)-1))*E909)))","v":4780.5281536110433},{"$f":"IF(A909=\"\",\"\",+IF(+A909=D909,+VLOOKUP(D909,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F909,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A909=\"\",\"\",+VLOOKUP(+EOMONTH(+F909,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-05-17"},{"$f":"IF(A909=\"\",\"\",VLOOKUP(D909,Cenários!$B:$D,3,FALSE))","v":4765.5892620000004},{"$f":"IF(A909=\"\",\"\",IF(A909=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A909,-2)+15,Cenários!$A:$D,2,FALSE)>A909,+VLOOKUP(+EOMONTH(+A909,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A909,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-06-15"},{"$f":"IF(A909=\"\",\"\",VLOOKUP(F909,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997}]
[{"$f":"IF(A909=\"\",\"\",IF(WORKDAY(+A909,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A909,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-15"},{"$f":"IF(A910=\"\",\"\",+IF(+A910=D910,+E910,((+G910/E910)^+((NETWORKDAYS(+D910,A910,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D910,F910,Feriados!$A$2:$A$1058)-1))*E910)))","v":4781.3157069999997},{"$f":"IF(A910=\"\",\"\",+IF(+A910=D910,+VLOOKUP(D910,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F910,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A910=\"\",\"\",+VLOOKUP(+EOMONTH(+F910,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A910=\"\",\"\",VLOOKUP(D910,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A910=\"\",\"\",IF(A910=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A910,-2)+15,Cenários!$A:$D,2,FALSE)>A910,+VLOOKUP(+EOMONTH(+A910,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A910,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A910=\"\",\"\",VLOOKUP(F910,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A910=\"\",\"\",IF(WORKDAY(+A910,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A910,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-16"},{"$f":"IF(A911=\"\",\"\",+IF(+A911=D911,+E911,((+G911/E911)^+((NETWORKDAYS(+D911,A911,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D911,F911,Feriados!$A$2:$A$1058)-1))*E911)))","v":4782.0289607360264},{"$f":"IF(A911=\"\",\"\",+IF(+A911=D911,+VLOOKUP(D911,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F911,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A911=\"\",\"\",+VLOOKUP(+EOMONTH(+F911,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A911=\"\",\"\",VLOOKUP(D911,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A911=\"\",\"\",IF(A911=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A911,-2)+15,Cenários!$A:$D,2,FALSE)>A911,+VLOOKUP(+EOMONTH(+A911,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A911,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A911=\"\",\"\",VLOOKUP(F911,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A911=\"\",\"\",IF(WORKDAY(+A911,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A911,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-17"},{"$f":"IF(A912=\"\",\"\",+IF(+A912=D912,+E912,((+G912/E912)^+((NETWORKDAYS(+D912,A912,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D912,F912,Feriados!$A$2:$A$1058)-1))*E912)))","v":4782.7423208718228},{"$f":"IF(A912=\"\",\"\",+IF(+A912=D912,+VLOOKUP(D912,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F912,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A912=\"\",\"\",+VLOOKUP(+EOMONTH(+F912,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A912=\"\",\"\",VLOOKUP(D912,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A912=\"\",\"\",IF(A912=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A912,-2)+15,Cenários!$A:$D,2,FALSE)>A912,+VLOOKUP(+EOMONTH(+A912,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A912,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A912=\"\",\"\",VLOOKUP(F912,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A912=\"\",\"\",IF(WORKDAY(+A912,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A912,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-18"},{"$f":"IF(A913=\"\",\"\",+IF(+A913=D913,+E913,((+G913/E913)^+((NETWORKDAYS(+D913,A913,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D913,F913,Feriados!$A$2:$A$1058)-1))*E913)))","v":4783.4557874232614},{"$f":"IF(A913=\"\",\"\",+IF(+A913=D913,+VLOOKUP(D913,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F913,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A913=\"\",\"\",+VLOOKUP(+EOMONTH(+F913,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A913=\"\",\"\",VLOOKUP(D913,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A913=\"\",\"\",IF(A913=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A913,-2)+15,Cenários!$A:$D,2,FALSE)>A913,+VLOOKUP(+EOMONTH(+A913,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A913,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A913=\"\",\"\",VLOOKUP(F913,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A913=\"\",\"\",IF(WORKDAY(+A913,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A913,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-21"},{"$f":"IF(A914=\"\",\"\",+IF(+A914=D914,+E914,((+G914/E914)^+((NETWORKDAYS(+D914,A914,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D914,F914,Feriados!$A$2:$A$1058)-1))*E914)))","v":4784.1693604062175},{"$f":"IF(A914=\"\",\"\",+IF(+A914=D914,+VLOOKUP(D914,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F914,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A914=\"\",\"\",+VLOOKUP(+EOMONTH(+F914,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A914=\"\",\"\",VLOOKUP(D914,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A914=\"\",\"\",IF(A914=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A914,-2)+15,Cenários!$A:$D,2,FALSE)>A914,+VLOOKUP(+EOMONTH(+A914,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A914,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A914=\"\",\"\",VLOOKUP(F914,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A914=\"\",\"\",IF(WORKDAY(+A914,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A914,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-22"},{"$f":"IF(A915=\"\",\"\",+IF(+A915=D915,+E915,((+G915/E915)^+((NETWORKDAYS(+D915,A915,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D915,F915,Feriados!$A$2:$A$1058)-1))*E915)))","v":4784.8830398365671},{"$f":"IF(A915=\"\",\"\",+IF(+A915=D915,+VLOOKUP(D915,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F915,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A915=\"\",\"\",+VLOOKUP(+EOMONTH(+F915,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A915=\"\",\"\",VLOOKUP(D915,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A915=\"\",\"\",IF(A915=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A915,-2)+15,Cenários!$A:$D,2,FALSE)>A915,+VLOOKUP(+EOMONTH(+A915,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A915,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A915=\"\",\"\",VLOOKUP(F915,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A915=\"\",\"\",IF(WORKDAY(+A915,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A915,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-23"},{"$f":"IF(A916=\"\",\"\",+IF(+A916=D916,+E916,((+G916/E916)^+((NETWORKDAYS(+D916,A916,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D916,F916,Feriados!$A$2:$A$1058)-1))*E916)))","v":4785.5968257301893},{"$f":"IF(A916=\"\",\"\",+IF(+A916=D916,+VLOOKUP(D916,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F916,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A916=\"\",\"\",+VLOOKUP(+EOMONTH(+F916,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A916=\"\",\"\",VLOOKUP(D916,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A916=\"\",\"\",IF(A916=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A916,-2)+15,Cenários!$A:$D,2,FALSE)>A916,+VLOOKUP(+EOMONTH(+A916,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A916,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A916=\"\",\"\",VLOOKUP(F916,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A916=\"\",\"\",IF(WORKDAY(+A916,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A916,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-24"},{"$f":"IF(A917=\"\",\"\",+IF(+A917=D917,+E917,((+G917/E917)^+((NETWORKDAYS(+D917,A917,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D917,F917,Feriados!$A$2:$A$1058)-1))*E917)))","v":4786.3107181029663},{"$f":"IF(A917=\"\",\"\",+IF(+A917=D917,+VLOOKUP(D917,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F917,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A917=\"\",\"\",+VLOOKUP(+EOMONTH(+F917,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A917=\"\",\"\",VLOOKUP(D917,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A917=\"\",\"\",IF(A917=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A917,-2)+15,Cenários!$A:$D,2,FALSE)>A917,+VLOOKUP(+EOMONTH(+A917,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A917,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A917=\"\",\"\",VLOOKUP(F917,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A917=\"\",\"\",IF(WORKDAY(+A917,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A917,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-25"},{"$f":"IF(A918=\"\",\"\",+IF(+A918=D918,+E918,((+G918/E918)^+((NETWORKDAYS(+D918,A918,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D918,F918,Feriados!$A$2:$A$1058)-1))*E918)))","v":4787.0247169707827},{"$f":"IF(A918=\"\",\"\",+IF(+A918=D918,+VLOOKUP(D918,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F918,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A918=\"\",\"\",+VLOOKUP(+EOMONTH(+F918,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A918=\"\",\"\",VLOOKUP(D918,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A918=\"\",\"\",IF(A918=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A918,-2)+15,Cenários!$A:$D,2,FALSE)>A918,+VLOOKUP(+EOMONTH(+A918,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A918,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A918=\"\",\"\",VLOOKUP(F918,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A918=\"\",\"\",IF(WORKDAY(+A918,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A918,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-28"},{"$f":"IF(A919=\"\",\"\",+IF(+A919=D919,+E919,((+G919/E919)^+((NETWORKDAYS(+D919,A919,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D919,F919,Feriados!$A$2:$A$1058)-1))*E919)))","v":4787.7388223495245},{"$f":"IF(A919=\"\",\"\",+IF(+A919=D919,+VLOOKUP(D919,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F919,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A919=\"\",\"\",+VLOOKUP(+EOMONTH(+F919,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A919=\"\",\"\",VLOOKUP(D919,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A919=\"\",\"\",IF(A919=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A919,-2)+15,Cenários!$A:$D,2,FALSE)>A919,+VLOOKUP(+EOMONTH(+A919,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A919,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A919=\"\",\"\",VLOOKUP(F919,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A919=\"\",\"\",IF(WORKDAY(+A919,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A919,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-29"},{"$f":"IF(A920=\"\",\"\",+IF(+A920=D920,+E920,((+G920/E920)^+((NETWORKDAYS(+D920,A920,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D920,F920,Feriados!$A$2:$A$1058)-1))*E920)))","v":4788.4530342550797},{"$f":"IF(A920=\"\",\"\",+IF(+A920=D920,+VLOOKUP(D920,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F920,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A920=\"\",\"\",+VLOOKUP(+EOMONTH(+F920,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A920=\"\",\"\",VLOOKUP(D920,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A920=\"\",\"\",IF(A920=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A920,-2)+15,Cenários!$A:$D,2,FALSE)>A920,+VLOOKUP(+EOMONTH(+A920,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A920,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A920=\"\",\"\",VLOOKUP(F920,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A920=\"\",\"\",IF(WORKDAY(+A920,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A920,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-06-30"},{"$f":"IF(A921=\"\",\"\",+IF(+A921=D921,+E921,((+G921/E921)^+((NETWORKDAYS(+D921,A921,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D921,F921,Feriados!$A$2:$A$1058)-1))*E921)))","v":4789.1673527033408},{"$f":"IF(A921=\"\",\"\",+IF(+A921=D921,+VLOOKUP(D921,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F921,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A921=\"\",\"\",+VLOOKUP(+EOMONTH(+F921,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A921=\"\",\"\",VLOOKUP(D921,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A921=\"\",\"\",IF(A921=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A921,-2)+15,Cenários!$A:$D,2,FALSE)>A921,+VLOOKUP(+EOMONTH(+A921,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A921,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A921=\"\",\"\",VLOOKUP(F921,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A921=\"\",\"\",IF(WORKDAY(+A921,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A921,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-01"},{"$f":"IF(A922=\"\",\"\",+IF(+A922=D922,+E922,((+G922/E922)^+((NETWORKDAYS(+D922,A922,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D922,F922,Feriados!$A$2:$A$1058)-1))*E922)))","v":4789.8817777102004},{"$f":"IF(A922=\"\",\"\",+IF(+A922=D922,+VLOOKUP(D922,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F922,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A922=\"\",\"\",+VLOOKUP(+EOMONTH(+F922,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A922=\"\",\"\",VLOOKUP(D922,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A922=\"\",\"\",IF(A922=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A922,-2)+15,Cenários!$A:$D,2,FALSE)>A922,+VLOOKUP(+EOMONTH(+A922,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A922,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A922=\"\",\"\",VLOOKUP(F922,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A922=\"\",\"\",IF(WORKDAY(+A922,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A922,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-02"},{"$f":"IF(A923=\"\",\"\",+IF(+A923=D923,+E923,((+G923/E923)^+((NETWORKDAYS(+D923,A923,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D923,F923,Feriados!$A$2:$A$1058)-1))*E923)))","v":4790.5963092915545},{"$f":"IF(A923=\"\",\"\",+IF(+A923=D923,+VLOOKUP(D923,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F923,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A923=\"\",\"\",+VLOOKUP(+EOMONTH(+F923,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A923=\"\",\"\",VLOOKUP(D923,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A923=\"\",\"\",IF(A923=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A923,-2)+15,Cenários!$A:$D,2,FALSE)>A923,+VLOOKUP(+EOMONTH(+A923,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A923,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A923=\"\",\"\",VLOOKUP(F923,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A923=\"\",\"\",IF(WORKDAY(+A923,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A923,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-05"},{"$f":"IF(A924=\"\",\"\",+IF(+A924=D924,+E924,((+G924/E924)^+((NETWORKDAYS(+D924,A924,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D924,F924,Feriados!$A$2:$A$1058)-1))*E924)))","v":4791.310947463302},{"$f":"IF(A924=\"\",\"\",+IF(+A924=D924,+VLOOKUP(D924,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F924,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A924=\"\",\"\",+VLOOKUP(+EOMONTH(+F924,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A924=\"\",\"\",VLOOKUP(D924,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A924=\"\",\"\",IF(A924=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A924,-2)+15,Cenários!$A:$D,2,FALSE)>A924,+VLOOKUP(+EOMONTH(+A924,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A924,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A924=\"\",\"\",VLOOKUP(F924,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A924=\"\",\"\",IF(WORKDAY(+A924,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A924,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-06"},{"$f":"IF(A925=\"\",\"\",+IF(+A925=D925,+E925,((+G925/E925)^+((NETWORKDAYS(+D925,A925,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D925,F925,Feriados!$A$2:$A$1058)-1))*E925)))","v":4792.0256922413419},{"$f":"IF(A925=\"\",\"\",+IF(+A925=D925,+VLOOKUP(D925,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F925,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A925=\"\",\"\",+VLOOKUP(+EOMONTH(+F925,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A925=\"\",\"\",VLOOKUP(D925,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A925=\"\",\"\",IF(A925=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A925,-2)+15,Cenários!$A:$D,2,FALSE)>A925,+VLOOKUP(+EOMONTH(+A925,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A925,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A925=\"\",\"\",VLOOKUP(F925,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A925=\"\",\"\",IF(WORKDAY(+A925,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A925,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-07"},{"$f":"IF(A926=\"\",\"\",+IF(+A926=D926,+E926,((+G926/E926)^+((NETWORKDAYS(+D926,A926,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D926,F926,Feriados!$A$2:$A$1058)-1))*E926)))","v":4792.7405436415793},{"$f":"IF(A926=\"\",\"\",+IF(+A926=D926,+VLOOKUP(D926,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F926,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A926=\"\",\"\",+VLOOKUP(+EOMONTH(+F926,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A926=\"\",\"\",VLOOKUP(D926,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A926=\"\",\"\",IF(A926=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A926,-2)+15,Cenários!$A:$D,2,FALSE)>A926,+VLOOKUP(+EOMONTH(+A926,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A926,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A926=\"\",\"\",VLOOKUP(F926,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A926=\"\",\"\",IF(WORKDAY(+A926,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A926,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-08"},{"$f":"IF(A927=\"\",\"\",+IF(+A927=D927,+E927,((+G927/E927)^+((NETWORKDAYS(+D927,A927,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D927,F927,Feriados!$A$2:$A$1058)-1))*E927)))","v":4793.4555016799195},{"$f":"IF(A927=\"\",\"\",+IF(+A927=D927,+VLOOKUP(D927,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F927,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A927=\"\",\"\",+VLOOKUP(+EOMONTH(+F927,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A927=\"\",\"\",VLOOKUP(D927,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A927=\"\",\"\",IF(A927=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A927,-2)+15,Cenários!$A:$D,2,FALSE)>A927,+VLOOKUP(+EOMONTH(+A927,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A927,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A927=\"\",\"\",VLOOKUP(F927,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A927=\"\",\"\",IF(WORKDAY(+A927,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A927,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-09"},{"$f":"IF(A928=\"\",\"\",+IF(+A928=D928,+E928,((+G928/E928)^+((NETWORKDAYS(+D928,A928,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D928,F928,Feriados!$A$2:$A$1058)-1))*E928)))","v":4794.1705663722678},{"$f":"IF(A928=\"\",\"\",+IF(+A928=D928,+VLOOKUP(D928,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F928,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A928=\"\",\"\",+VLOOKUP(+EOMONTH(+F928,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A928=\"\",\"\",VLOOKUP(D928,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A928=\"\",\"\",IF(A928=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A928,-2)+15,Cenários!$A:$D,2,FALSE)>A928,+VLOOKUP(+EOMONTH(+A928,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A928,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A928=\"\",\"\",VLOOKUP(F928,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A928=\"\",\"\",IF(WORKDAY(+A928,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A928,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-12"},{"$f":"IF(A929=\"\",\"\",+IF(+A929=D929,+E929,((+G929/E929)^+((NETWORKDAYS(+D929,A929,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D929,F929,Feriados!$A$2:$A$1058)-1))*E929)))","v":4794.8857377345375},{"$f":"IF(A929=\"\",\"\",+IF(+A929=D929,+VLOOKUP(D929,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F929,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A929=\"\",\"\",+VLOOKUP(+EOMONTH(+F929,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A929=\"\",\"\",VLOOKUP(D929,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A929=\"\",\"\",IF(A929=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A929,-2)+15,Cenários!$A:$D,2,FALSE)>A929,+VLOOKUP(+EOMONTH(+A929,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A929,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A929=\"\",\"\",VLOOKUP(F929,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A929=\"\",\"\",IF(WORKDAY(+A929,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A929,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-13"},{"$f":"IF(A930=\"\",\"\",+IF(+A930=D930,+E930,((+G930/E930)^+((NETWORKDAYS(+D930,A930,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D930,F930,Feriados!$A$2:$A$1058)-1))*E930)))","v":4795.6010157826386},{"$f":"IF(A930=\"\",\"\",+IF(+A930=D930,+VLOOKUP(D930,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F930,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A930=\"\",\"\",+VLOOKUP(+EOMONTH(+F930,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A930=\"\",\"\",VLOOKUP(D930,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A930=\"\",\"\",IF(A930=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A930,-2)+15,Cenários!$A:$D,2,FALSE)>A930,+VLOOKUP(+EOMONTH(+A930,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A930,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A930=\"\",\"\",VLOOKUP(F930,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A930=\"\",\"\",IF(WORKDAY(+A930,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A930,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-14"},{"$f":"IF(A931=\"\",\"\",+IF(+A931=D931,+E931,((+G931/E931)^+((NETWORKDAYS(+D931,A931,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D931,F931,Feriados!$A$2:$A$1058)-1))*E931)))","v":4796.316400532487},{"$f":"IF(A931=\"\",\"\",+IF(+A931=D931,+VLOOKUP(D931,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F931,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A931=\"\",\"\",+VLOOKUP(+EOMONTH(+F931,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-06-15"},{"$f":"IF(A931=\"\",\"\",VLOOKUP(D931,Cenários!$B:$D,3,FALSE))","v":4781.3157069999997},{"$f":"IF(A931=\"\",\"\",IF(A931=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A931,-2)+15,Cenários!$A:$D,2,FALSE)>A931,+VLOOKUP(+EOMONTH(+A931,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A931,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-07-15"},{"$f":"IF(A931=\"\",\"\",VLOOKUP(F931,Cenários!$B:$D,3,FALSE))","v":4797.031892}]
[{"$f":"IF(A931=\"\",\"\",IF(WORKDAY(+A931,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A931,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-15"},{"$f":"IF(A932=\"\",\"\",+IF(+A932=D932,+E932,((+G932/E932)^+((NETWORKDAYS(+D932,A932,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D932,F932,Feriados!$A$2:$A$1058)-1))*E932)))","v":4797.031892},{"$f":"IF(A932=\"\",\"\",+IF(+A932=D932,+VLOOKUP(D932,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F932,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A932=\"\",\"\",+VLOOKUP(+EOMONTH(+F932,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A932=\"\",\"\",VLOOKUP(D932,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A932=\"\",\"\",IF(A932=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A932,-2)+15,Cenários!$A:$D,2,FALSE)>A932,+VLOOKUP(+EOMONTH(+A932,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A932,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A932=\"\",\"\",VLOOKUP(F932,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A932=\"\",\"\",IF(WORKDAY(+A932,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A932,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-16"},{"$f":"IF(A933=\"\",\"\",+IF(+A933=D933,+E933,((+G933/E933)^+((NETWORKDAYS(+D933,A933,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D933,F933,Feriados!$A$2:$A$1058)-1))*E933)))","v":4797.5872360119447},{"$f":"IF(A933=\"\",\"\",+IF(+A933=D933,+VLOOKUP(D933,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F933,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A933=\"\",\"\",+VLOOKUP(+EOMONTH(+F933,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A933=\"\",\"\",VLOOKUP(D933,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A933=\"\",\"\",IF(A933=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A933,-2)+15,Cenários!$A:$D,2,FALSE)>A933,+VLOOKUP(+EOMONTH(+A933,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A933,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A933=\"\",\"\",VLOOKUP(F933,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A933=\"\",\"\",IF(WORKDAY(+A933,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A933,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-19"},{"$f":"IF(A934=\"\",\"\",+IF(+A934=D934,+E934,((+G934/E934)^+((NETWORKDAYS(+D934,A934,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D934,F934,Feriados!$A$2:$A$1058)-1))*E934)))","v":4798.1426443150967},{"$f":"IF(A934=\"\",\"\",+IF(+A934=D934,+VLOOKUP(D934,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F934,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A934=\"\",\"\",+VLOOKUP(+EOMONTH(+F934,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A934=\"\",\"\",VLOOKUP(D934,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A934=\"\",\"\",IF(A934=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A934,-2)+15,Cenários!$A:$D,2,FALSE)>A934,+VLOOKUP(+EOMONTH(+A934,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A934,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A934=\"\",\"\",VLOOKUP(F934,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A934=\"\",\"\",IF(WORKDAY(+A934,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A934,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-20"},{"$f":"IF(A935=\"\",\"\",+IF(+A935=D935,+E935,((+G935/E935)^+((NETWORKDAYS(+D935,A935,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D935,F935,Feriados!$A$2:$A$1058)-1))*E935)))","v":4798.6981169168985},{"$f":"IF(A935=\"\",\"\",+IF(+A935=D935,+VLOOKUP(D935,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F935,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A935=\"\",\"\",+VLOOKUP(+EOMONTH(+F935,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A935=\"\",\"\",VLOOKUP(D935,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A935=\"\",\"\",IF(A935=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A935,-2)+15,Cenários!$A:$D,2,FALSE)>A935,+VLOOKUP(+EOMONTH(+A935,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A935,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A935=\"\",\"\",VLOOKUP(F935,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A935=\"\",\"\",IF(WORKDAY(+A935,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A935,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-21"},{"$f":"IF(A936=\"\",\"\",+IF(+A936=D936,+E936,((+G936/E936)^+((NETWORKDAYS(+D936,A936,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D936,F936,Feriados!$A$2:$A$1058)-1))*E936)))","v":4799.2536538247941},{"$f":"IF(A936=\"\",\"\",+IF(+A936=D936,+VLOOKUP(D936,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F936,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A936=\"\",\"\",+VLOOKUP(+EOMONTH(+F936,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A936=\"\",\"\",VLOOKUP(D936,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A936=\"\",\"\",IF(A936=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A936,-2)+15,Cenários!$A:$D,2,FALSE)>A936,+VLOOKUP(+EOMONTH(+A936,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A936,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A936=\"\",\"\",VLOOKUP(F936,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A936=\"\",\"\",IF(WORKDAY(+A936,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A936,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-22"},{"$f":"IF(A937=\"\",\"\",+IF(+A937=D937,+E937,((+G937/E937)^+((NETWORKDAYS(+D937,A937,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D937,F937,Feriados!$A$2:$A$1058)-1))*E937)))","v":4799.8092550462279},{"$f":"IF(A937=\"\",\"\",+IF(+A937=D937,+VLOOKUP(D937,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F937,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A937=\"\",\"\",+VLOOKUP(+EOMONTH(+F937,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A937=\"\",\"\",VLOOKUP(D937,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A937=\"\",\"\",IF(A937=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A937,-2)+15,Cenários!$A:$D,2,FALSE)>A937,+VLOOKUP(+EOMONTH(+A937,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A937,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A937=\"\",\"\",VLOOKUP(F937,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A937=\"\",\"\",IF(WORKDAY(+A937,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A937,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-23"},{"$f":"IF(A938=\"\",\"\",+IF(+A938=D938,+E938,((+G938/E938)^+((NETWORKDAYS(+D938,A938,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D938,F938,Feriados!$A$2:$A$1058)-1))*E938)))","v":4800.3649205886468},{"$f":"IF(A938=\"\",\"\",+IF(+A938=D938,+VLOOKUP(D938,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F938,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A938=\"\",\"\",+VLOOKUP(+EOMONTH(+F938,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A938=\"\",\"\",VLOOKUP(D938,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A938=\"\",\"\",IF(A938=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A938,-2)+15,Cenários!$A:$D,2,FALSE)>A938,+VLOOKUP(+EOMONTH(+A938,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A938,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A938=\"\",\"\",VLOOKUP(F938,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A938=\"\",\"\",IF(WORKDAY(+A938,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A938,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-26"},{"$f":"IF(A939=\"\",\"\",+IF(+A939=D939,+E939,((+G939/E939)^+((NETWORKDAYS(+D939,A939,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D939,F939,Feriados!$A$2:$A$1058)-1))*E939)))","v":4800.9206504594949},{"$f":"IF(A939=\"\",\"\",+IF(+A939=D939,+VLOOKUP(D939,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F939,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A939=\"\",\"\",+VLOOKUP(+EOMONTH(+F939,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A939=\"\",\"\",VLOOKUP(D939,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A939=\"\",\"\",IF(A939=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A939,-2)+15,Cenários!$A:$D,2,FALSE)>A939,+VLOOKUP(+EOMONTH(+A939,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A939,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A939=\"\",\"\",VLOOKUP(F939,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A939=\"\",\"\",IF(WORKDAY(+A939,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A939,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-27"},{"$f":"IF(A940=\"\",\"\",+IF(+A940=D940,+E940,((+G940/E940)^+((NETWORKDAYS(+D940,A940,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D940,F940,Feriados!$A$2:$A$1058)-1))*E940)))","v":4801.4764446662221},{"$f":"IF(A940=\"\",\"\",+IF(+A940=D940,+VLOOKUP(D940,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F940,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A940=\"\",\"\",+VLOOKUP(+EOMONTH(+F940,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A940=\"\",\"\",VLOOKUP(D940,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A940=\"\",\"\",IF(A940=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A940,-2)+15,Cenários!$A:$D,2,FALSE)>A940,+VLOOKUP(+EOMONTH(+A940,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A940,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A940=\"\",\"\",VLOOKUP(F940,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A940=\"\",\"\",IF(WORKDAY(+A940,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A940,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-28"},{"$f":"IF(A941=\"\",\"\",+IF(+A941=D941,+E941,((+G941/E941)^+((NETWORKDAYS(+D941,A941,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D941,F941,Feriados!$A$2:$A$1058)-1))*E941)))","v":4802.0323032162732},{"$f":"IF(A941=\"\",\"\",+IF(+A941=D941,+VLOOKUP(D941,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F941,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A941=\"\",\"\",+VLOOKUP(+EOMONTH(+F941,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A941=\"\",\"\",VLOOKUP(D941,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A941=\"\",\"\",IF(A941=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A941,-2)+15,Cenários!$A:$D,2,FALSE)>A941,+VLOOKUP(+EOMONTH(+A941,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A941,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A941=\"\",\"\",VLOOKUP(F941,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A941=\"\",\"\",IF(WORKDAY(+A941,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A941,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-29"},{"$f":"IF(A942=\"\",\"\",+IF(+A942=D942,+E942,((+G942/E942)^+((NETWORKDAYS(+D942,A942,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D942,F942,Feriados!$A$2:$A$1058)-1))*E942)))","v":4802.5882261170991},{"$f":"IF(A942=\"\",\"\",+IF(+A942=D942,+VLOOKUP(D942,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F942,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A942=\"\",\"\",+VLOOKUP(+EOMONTH(+F942,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A942=\"\",\"\",VLOOKUP(D942,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A942=\"\",\"\",IF(A942=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A942,-2)+15,Cenários!$A:$D,2,FALSE)>A942,+VLOOKUP(+EOMONTH(+A942,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A942,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A942=\"\",\"\",VLOOKUP(F942,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A942=\"\",\"\",IF(WORKDAY(+A942,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A942,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-07-30"},{"$f":"IF(A943=\"\",\"\",+IF(+A943=D943,+E943,((+G943/E943)^+((NETWORKDAYS(+D943,A943,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D943,F943,Feriados!$A$2:$A$1058)-1))*E943)))","v":4803.1442133761493},{"$f":"IF(A943=\"\",\"\",+IF(+A943=D943,+VLOOKUP(D943,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F943,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A943=\"\",\"\",+VLOOKUP(+EOMONTH(+F943,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A943=\"\",\"\",VLOOKUP(D943,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A943=\"\",\"\",IF(A943=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A943,-2)+15,Cenários!$A:$D,2,FALSE)>A943,+VLOOKUP(+EOMONTH(+A943,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A943,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A943=\"\",\"\",VLOOKUP(F943,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A943=\"\",\"\",IF(WORKDAY(+A943,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A943,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-02"},{"$f":"IF(A944=\"\",\"\",+IF(+A944=D944,+E944,((+G944/E944)^+((NETWORKDAYS(+D944,A944,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D944,F944,Feriados!$A$2:$A$1058)-1))*E944)))","v":4803.7002650008744},{"$f":"IF(A944=\"\",\"\",+IF(+A944=D944,+VLOOKUP(D944,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F944,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A944=\"\",\"\",+VLOOKUP(+EOMONTH(+F944,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A944=\"\",\"\",VLOOKUP(D944,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A944=\"\",\"\",IF(A944=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A944,-2)+15,Cenários!$A:$D,2,FALSE)>A944,+VLOOKUP(+EOMONTH(+A944,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A944,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A944=\"\",\"\",VLOOKUP(F944,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A944=\"\",\"\",IF(WORKDAY(+A944,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A944,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-03"},{"$f":"IF(A945=\"\",\"\",+IF(+A945=D945,+E945,((+G945/E945)^+((NETWORKDAYS(+D945,A945,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D945,F945,Feriados!$A$2:$A$1058)-1))*E945)))","v":4804.2563809987269},{"$f":"IF(A945=\"\",\"\",+IF(+A945=D945,+VLOOKUP(D945,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F945,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A945=\"\",\"\",+VLOOKUP(+EOMONTH(+F945,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A945=\"\",\"\",VLOOKUP(D945,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A945=\"\",\"\",IF(A945=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A945,-2)+15,Cenários!$A:$D,2,FALSE)>A945,+VLOOKUP(+EOMONTH(+A945,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A945,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A945=\"\",\"\",VLOOKUP(F945,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A945=\"\",\"\",IF(WORKDAY(+A945,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A945,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-04"},{"$f":"IF(A946=\"\",\"\",+IF(+A946=D946,+E946,((+G946/E946)^+((NETWORKDAYS(+D946,A946,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D946,F946,Feriados!$A$2:$A$1058)-1))*E946)))","v":4804.8125613771563},{"$f":"IF(A946=\"\",\"\",+IF(+A946=D946,+VLOOKUP(D946,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F946,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A946=\"\",\"\",+VLOOKUP(+EOMONTH(+F946,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A946=\"\",\"\",VLOOKUP(D946,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A946=\"\",\"\",IF(A946=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A946,-2)+15,Cenários!$A:$D,2,FALSE)>A946,+VLOOKUP(+EOMONTH(+A946,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A946,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A946=\"\",\"\",VLOOKUP(F946,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A946=\"\",\"\",IF(WORKDAY(+A946,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A946,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-05"},{"$f":"IF(A947=\"\",\"\",+IF(+A947=D947,+E947,((+G947/E947)^+((NETWORKDAYS(+D947,A947,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D947,F947,Feriados!$A$2:$A$1058)-1))*E947)))","v":4805.3688061436187},{"$f":"IF(A947=\"\",\"\",+IF(+A947=D947,+VLOOKUP(D947,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F947,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A947=\"\",\"\",+VLOOKUP(+EOMONTH(+F947,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A947=\"\",\"\",VLOOKUP(D947,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A947=\"\",\"\",IF(A947=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A947,-2)+15,Cenários!$A:$D,2,FALSE)>A947,+VLOOKUP(+EOMONTH(+A947,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A947,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A947=\"\",\"\",VLOOKUP(F947,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A947=\"\",\"\",IF(WORKDAY(+A947,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A947,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-06"},{"$f":"IF(A948=\"\",\"\",+IF(+A948=D948,+E948,((+G948/E948)^+((NETWORKDAYS(+D948,A948,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D948,F948,Feriados!$A$2:$A$1058)-1))*E948)))","v":4805.9251153055666},{"$f":"IF(A948=\"\",\"\",+IF(+A948=D948,+VLOOKUP(D948,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F948,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A948=\"\",\"\",+VLOOKUP(+EOMONTH(+F948,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A948=\"\",\"\",VLOOKUP(D948,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A948=\"\",\"\",IF(A948=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A948,-2)+15,Cenários!$A:$D,2,FALSE)>A948,+VLOOKUP(+EOMONTH(+A948,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A948,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A948=\"\",\"\",VLOOKUP(F948,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A948=\"\",\"\",IF(WORKDAY(+A948,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A948,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-09"},{"$f":"IF(A949=\"\",\"\",+IF(+A949=D949,+E949,((+G949/E949)^+((NETWORKDAYS(+D949,A949,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D949,F949,Feriados!$A$2:$A$1058)-1))*E949)))","v":4806.4814888704559},{"$f":"IF(A949=\"\",\"\",+IF(+A949=D949,+VLOOKUP(D949,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F949,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A949=\"\",\"\",+VLOOKUP(+EOMONTH(+F949,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A949=\"\",\"\",VLOOKUP(D949,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A949=\"\",\"\",IF(A949=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A949,-2)+15,Cenários!$A:$D,2,FALSE)>A949,+VLOOKUP(+EOMONTH(+A949,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A949,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A949=\"\",\"\",VLOOKUP(F949,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A949=\"\",\"\",IF(WORKDAY(+A949,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A949,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-10"},{"$f":"IF(A950=\"\",\"\",+IF(+A950=D950,+E950,((+G950/E950)^+((NETWORKDAYS(+D950,A950,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D950,F950,Feriados!$A$2:$A$1058)-1))*E950)))","v":4807.0379268457427},{"$f":"IF(A950=\"\",\"\",+IF(+A950=D950,+VLOOKUP(D950,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F950,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A950=\"\",\"\",+VLOOKUP(+EOMONTH(+F950,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A950=\"\",\"\",VLOOKUP(D950,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A950=\"\",\"\",IF(A950=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A950,-2)+15,Cenários!$A:$D,2,FALSE)>A950,+VLOOKUP(+EOMONTH(+A950,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A950,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A950=\"\",\"\",VLOOKUP(F950,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A950=\"\",\"\",IF(WORKDAY(+A950,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A950,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-11"},{"$f":"IF(A951=\"\",\"\",+IF(+A951=D951,+E951,((+G951/E951)^+((NETWORKDAYS(+D951,A951,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D951,F951,Feriados!$A$2:$A$1058)-1))*E951)))","v":4807.5944292388822},{"$f":"IF(A951=\"\",\"\",+IF(+A951=D951,+VLOOKUP(D951,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F951,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A951=\"\",\"\",+VLOOKUP(+EOMONTH(+F951,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A951=\"\",\"\",VLOOKUP(D951,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A951=\"\",\"\",IF(A951=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A951,-2)+15,Cenários!$A:$D,2,FALSE)>A951,+VLOOKUP(+EOMONTH(+A951,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A951,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A951=\"\",\"\",VLOOKUP(F951,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A951=\"\",\"\",IF(WORKDAY(+A951,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A951,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-12"},{"$f":"IF(A952=\"\",\"\",+IF(+A952=D952,+E952,((+G952/E952)^+((NETWORKDAYS(+D952,A952,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D952,F952,Feriados!$A$2:$A$1058)-1))*E952)))","v":4808.1509960573321},{"$f":"IF(A952=\"\",\"\",+IF(+A952=D952,+VLOOKUP(D952,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F952,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A952=\"\",\"\",+VLOOKUP(+EOMONTH(+F952,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A952=\"\",\"\",VLOOKUP(D952,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A952=\"\",\"\",IF(A952=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A952,-2)+15,Cenários!$A:$D,2,FALSE)>A952,+VLOOKUP(+EOMONTH(+A952,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A952,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A952=\"\",\"\",VLOOKUP(F952,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A952=\"\",\"\",IF(WORKDAY(+A952,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A952,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-13"},{"$f":"IF(A953=\"\",\"\",+IF(+A953=D953,+E953,((+G953/E953)^+((NETWORKDAYS(+D953,A953,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D953,F953,Feriados!$A$2:$A$1058)-1))*E953)))","v":4808.7076273085522},{"$f":"IF(A953=\"\",\"\",+IF(+A953=D953,+VLOOKUP(D953,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F953,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A953=\"\",\"\",+VLOOKUP(+EOMONTH(+F953,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-07-15"},{"$f":"IF(A953=\"\",\"\",VLOOKUP(D953,Cenários!$B:$D,3,FALSE))","v":4797.031892},{"$f":"IF(A953=\"\",\"\",IF(A953=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A953,-2)+15,Cenários!$A:$D,2,FALSE)>A953,+VLOOKUP(+EOMONTH(+A953,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A953,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-08-16"},{"$f":"IF(A953=\"\",\"\",VLOOKUP(F953,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003}]
[{"$f":"IF(A953=\"\",\"\",IF(WORKDAY(+A953,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A953,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-16"},{"$f":"IF(A954=\"\",\"\",+IF(+A954=D954,+E954,((+G954/E954)^+((NETWORKDAYS(+D954,A954,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D954,F954,Feriados!$A$2:$A$1058)-1))*E954)))","v":4809.2643230000003},{"$f":"IF(A954=\"\",\"\",+IF(+A954=D954,+VLOOKUP(D954,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F954,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A954=\"\",\"\",+VLOOKUP(+EOMONTH(+F954,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A954=\"\",\"\",VLOOKUP(D954,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A954=\"\",\"\",IF(A954=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A954,-2)+15,Cenários!$A:$D,2,FALSE)>A954,+VLOOKUP(+EOMONTH(+A954,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A954,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A954=\"\",\"\",VLOOKUP(F954,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A954=\"\",\"\",IF(WORKDAY(+A954,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A954,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-17"},{"$f":"IF(A955=\"\",\"\",+IF(+A955=D955,+E955,((+G955/E955)^+((NETWORKDAYS(+D955,A955,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D955,F955,Feriados!$A$2:$A$1058)-1))*E955)))","v":4809.7429407129011},{"$f":"IF(A955=\"\",\"\",+IF(+A955=D955,+VLOOKUP(D955,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F955,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A955=\"\",\"\",+VLOOKUP(+EOMONTH(+F955,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A955=\"\",\"\",VLOOKUP(D955,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A955=\"\",\"\",IF(A955=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A955,-2)+15,Cenários!$A:$D,2,FALSE)>A955,+VLOOKUP(+EOMONTH(+A955,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A955,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A955=\"\",\"\",VLOOKUP(F955,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A955=\"\",\"\",IF(WORKDAY(+A955,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A955,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-18"},{"$f":"IF(A956=\"\",\"\",+IF(+A956=D956,+E956,((+G956/E956)^+((NETWORKDAYS(+D956,A956,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D956,F956,Feriados!$A$2:$A$1058)-1))*E956)))","v":4810.2216060578094},{"$f":"IF(A956=\"\",\"\",+IF(+A956=D956,+VLOOKUP(D956,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F956,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A956=\"\",\"\",+VLOOKUP(+EOMONTH(+F956,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A956=\"\",\"\",VLOOKUP(D956,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A956=\"\",\"\",IF(A956=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A956,-2)+15,Cenários!$A:$D,2,FALSE)>A956,+VLOOKUP(+EOMONTH(+A956,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A956,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A956=\"\",\"\",VLOOKUP(F956,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A956=\"\",\"\",IF(WORKDAY(+A956,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A956,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-19"},{"$f":"IF(A957=\"\",\"\",+IF(+A957=D957,+E957,((+G957/E957)^+((NETWORKDAYS(+D957,A957,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D957,F957,Feriados!$A$2:$A$1058)-1))*E957)))","v":4810.7003190394662},{"$f":"IF(A957=\"\",\"\",+IF(+A957=D957,+VLOOKUP(D957,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F957,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A957=\"\",\"\",+VLOOKUP(+EOMONTH(+F957,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A957=\"\",\"\",VLOOKUP(D957,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A957=\"\",\"\",IF(A957=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A957,-2)+15,Cenários!$A:$D,2,FALSE)>A957,+VLOOKUP(+EOMONTH(+A957,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A957,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A957=\"\",\"\",VLOOKUP(F957,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A957=\"\",\"\",IF(WORKDAY(+A957,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A957,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-20"},{"$f":"IF(A958=\"\",\"\",+IF(+A958=D958,+E958,((+G958/E958)^+((NETWORKDAYS(+D958,A958,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D958,F958,Feriados!$A$2:$A$1058)-1))*E958)))","v":4811.1790796626119},{"$f":"IF(A958=\"\",\"\",+IF(+A958=D958,+VLOOKUP(D958,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F958,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A958=\"\",\"\",+VLOOKUP(+EOMONTH(+F958,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A958=\"\",\"\",VLOOKUP(D958,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A958=\"\",\"\",IF(A958=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A958,-2)+15,Cenários!$A:$D,2,FALSE)>A958,+VLOOKUP(+EOMONTH(+A958,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A958,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A958=\"\",\"\",VLOOKUP(F958,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A958=\"\",\"\",IF(WORKDAY(+A958,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A958,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-23"},{"$f":"IF(A959=\"\",\"\",+IF(+A959=D959,+E959,((+G959/E959)^+((NETWORKDAYS(+D959,A959,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D959,F959,Feriados!$A$2:$A$1058)-1))*E959)))","v":4811.6578879319868},{"$f":"IF(A959=\"\",\"\",+IF(+A959=D959,+VLOOKUP(D959,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F959,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A959=\"\",\"\",+VLOOKUP(+EOMONTH(+F959,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A959=\"\",\"\",VLOOKUP(D959,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A959=\"\",\"\",IF(A959=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A959,-2)+15,Cenários!$A:$D,2,FALSE)>A959,+VLOOKUP(+EOMONTH(+A959,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A959,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A959=\"\",\"\",VLOOKUP(F959,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A959=\"\",\"\",IF(WORKDAY(+A959,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A959,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-24"},{"$f":"IF(A960=\"\",\"\",+IF(+A960=D960,+E960,((+G960/E960)^+((NETWORKDAYS(+D960,A960,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D960,F960,Feriados!$A$2:$A$1058)-1))*E960)))","v":4812.1367438523348},{"$f":"IF(A960=\"\",\"\",+IF(+A960=D960,+VLOOKUP(D960,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F960,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A960=\"\",\"\",+VLOOKUP(+EOMONTH(+F960,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A960=\"\",\"\",VLOOKUP(D960,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A960=\"\",\"\",IF(A960=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A960,-2)+15,Cenários!$A:$D,2,FALSE)>A960,+VLOOKUP(+EOMONTH(+A960,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A960,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A960=\"\",\"\",VLOOKUP(F960,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A960=\"\",\"\",IF(WORKDAY(+A960,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A960,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-25"},{"$f":"IF(A961=\"\",\"\",+IF(+A961=D961,+E961,((+G961/E961)^+((NETWORKDAYS(+D961,A961,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D961,F961,Feriados!$A$2:$A$1058)-1))*E961)))","v":4812.6156474283971},{"$f":"IF(A961=\"\",\"\",+IF(+A961=D961,+VLOOKUP(D961,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F961,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A961=\"\",\"\",+VLOOKUP(+EOMONTH(+F961,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A961=\"\",\"\",VLOOKUP(D961,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A961=\"\",\"\",IF(A961=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A961,-2)+15,Cenários!$A:$D,2,FALSE)>A961,+VLOOKUP(+EOMONTH(+A961,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A961,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A961=\"\",\"\",VLOOKUP(F961,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A961=\"\",\"\",IF(WORKDAY(+A961,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A961,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-26"},{"$f":"IF(A962=\"\",\"\",+IF(+A962=D962,+E962,((+G962/E962)^+((NETWORKDAYS(+D962,A962,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D962,F962,Feriados!$A$2:$A$1058)-1))*E962)))","v":4813.0945986649149},{"$f":"IF(A962=\"\",\"\",+IF(+A962=D962,+VLOOKUP(D962,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F962,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A962=\"\",\"\",+VLOOKUP(+EOMONTH(+F962,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A962=\"\",\"\",VLOOKUP(D962,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A962=\"\",\"\",IF(A962=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A962,-2)+15,Cenários!$A:$D,2,FALSE)>A962,+VLOOKUP(+EOMONTH(+A962,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A962,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A962=\"\",\"\",VLOOKUP(F962,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A962=\"\",\"\",IF(WORKDAY(+A962,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A962,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-27"},{"$f":"IF(A963=\"\",\"\",+IF(+A963=D963,+E963,((+G963/E963)^+((NETWORKDAYS(+D963,A963,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D963,F963,Feriados!$A$2:$A$1058)-1))*E963)))","v":4813.5735975666321},{"$f":"IF(A963=\"\",\"\",+IF(+A963=D963,+VLOOKUP(D963,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F963,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A963=\"\",\"\",+VLOOKUP(+EOMONTH(+F963,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A963=\"\",\"\",VLOOKUP(D963,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A963=\"\",\"\",IF(A963=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A963,-2)+15,Cenários!$A:$D,2,FALSE)>A963,+VLOOKUP(+EOMONTH(+A963,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A963,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A963=\"\",\"\",VLOOKUP(F963,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A963=\"\",\"\",IF(WORKDAY(+A963,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A963,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-30"},{"$f":"IF(A964=\"\",\"\",+IF(+A964=D964,+E964,((+G964/E964)^+((NETWORKDAYS(+D964,A964,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D964,F964,Feriados!$A$2:$A$1058)-1))*E964)))","v":4814.0526441382945},{"$f":"IF(A964=\"\",\"\",+IF(+A964=D964,+VLOOKUP(D964,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F964,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A964=\"\",\"\",+VLOOKUP(+EOMONTH(+F964,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A964=\"\",\"\",VLOOKUP(D964,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A964=\"\",\"\",IF(A964=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A964,-2)+15,Cenários!$A:$D,2,FALSE)>A964,+VLOOKUP(+EOMONTH(+A964,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A964,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A964=\"\",\"\",VLOOKUP(F964,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A964=\"\",\"\",IF(WORKDAY(+A964,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A964,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-08-31"},{"$f":"IF(A965=\"\",\"\",+IF(+A965=D965,+E965,((+G965/E965)^+((NETWORKDAYS(+D965,A965,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D965,F965,Feriados!$A$2:$A$1058)-1))*E965)))","v":4814.5317383846441},{"$f":"IF(A965=\"\",\"\",+IF(+A965=D965,+VLOOKUP(D965,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F965,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A965=\"\",\"\",+VLOOKUP(+EOMONTH(+F965,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A965=\"\",\"\",VLOOKUP(D965,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A965=\"\",\"\",IF(A965=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A965,-2)+15,Cenários!$A:$D,2,FALSE)>A965,+VLOOKUP(+EOMONTH(+A965,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A965,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A965=\"\",\"\",VLOOKUP(F965,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A965=\"\",\"\",IF(WORKDAY(+A965,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A965,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-01"},{"$f":"IF(A966=\"\",\"\",+IF(+A966=D966,+E966,((+G966/E966)^+((NETWORKDAYS(+D966,A966,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D966,F966,Feriados!$A$2:$A$1058)-1))*E966)))","v":4815.0108803104249},{"$f":"IF(A966=\"\",\"\",+IF(+A966=D966,+VLOOKUP(D966,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F966,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A966=\"\",\"\",+VLOOKUP(+EOMONTH(+F966,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A966=\"\",\"\",VLOOKUP(D966,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A966=\"\",\"\",IF(A966=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A966,-2)+15,Cenários!$A:$D,2,FALSE)>A966,+VLOOKUP(+EOMONTH(+A966,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A966,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A966=\"\",\"\",VLOOKUP(F966,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A966=\"\",\"\",IF(WORKDAY(+A966,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A966,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-02"},{"$f":"IF(A967=\"\",\"\",+IF(+A967=D967,+E967,((+G967/E967)^+((NETWORKDAYS(+D967,A967,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D967,F967,Feriados!$A$2:$A$1058)-1))*E967)))","v":4815.4900699203836},{"$f":"IF(A967=\"\",\"\",+IF(+A967=D967,+VLOOKUP(D967,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F967,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A967=\"\",\"\",+VLOOKUP(+EOMONTH(+F967,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A967=\"\",\"\",VLOOKUP(D967,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A967=\"\",\"\",IF(A967=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A967,-2)+15,Cenários!$A:$D,2,FALSE)>A967,+VLOOKUP(+EOMONTH(+A967,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A967,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A967=\"\",\"\",VLOOKUP(F967,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A967=\"\",\"\",IF(WORKDAY(+A967,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A967,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-03"},{"$f":"IF(A968=\"\",\"\",+IF(+A968=D968,+E968,((+G968/E968)^+((NETWORKDAYS(+D968,A968,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D968,F968,Feriados!$A$2:$A$1058)-1))*E968)))","v":4815.9693072192649},{"$f":"IF(A968=\"\",\"\",+IF(+A968=D968,+VLOOKUP(D968,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F968,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A968=\"\",\"\",+VLOOKUP(+EOMONTH(+F968,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A968=\"\",\"\",VLOOKUP(D968,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A968=\"\",\"\",IF(A968=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A968,-2)+15,Cenários!$A:$D,2,FALSE)>A968,+VLOOKUP(+EOMONTH(+A968,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A968,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A968=\"\",\"\",VLOOKUP(F968,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A968=\"\",\"\",IF(WORKDAY(+A968,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A968,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-06"},{"$f":"IF(A969=\"\",\"\",+IF(+A969=D969,+E969,((+G969/E969)^+((NETWORKDAYS(+D969,A969,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D969,F969,Feriados!$A$2:$A$1058)-1))*E969)))","v":4816.4485922118156},{"$f":"IF(A969=\"\",\"\",+IF(+A969=D969,+VLOOKUP(D969,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F969,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A969=\"\",\"\",+VLOOKUP(+EOMONTH(+F969,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A969=\"\",\"\",VLOOKUP(D969,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A969=\"\",\"\",IF(A969=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A969,-2)+15,Cenários!$A:$D,2,FALSE)>A969,+VLOOKUP(+EOMONTH(+A969,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A969,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A969=\"\",\"\",VLOOKUP(F969,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A969=\"\",\"\",IF(WORKDAY(+A969,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A969,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-08"},{"$f":"IF(A970=\"\",\"\",+IF(+A970=D970,+E970,((+G970/E970)^+((NETWORKDAYS(+D970,A970,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D970,F970,Feriados!$A$2:$A$1058)-1))*E970)))","v":4816.9279249027823},{"$f":"IF(A970=\"\",\"\",+IF(+A970=D970,+VLOOKUP(D970,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F970,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A970=\"\",\"\",+VLOOKUP(+EOMONTH(+F970,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A970=\"\",\"\",VLOOKUP(D970,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A970=\"\",\"\",IF(A970=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A970,-2)+15,Cenários!$A:$D,2,FALSE)>A970,+VLOOKUP(+EOMONTH(+A970,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A970,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A970=\"\",\"\",VLOOKUP(F970,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A970=\"\",\"\",IF(WORKDAY(+A970,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A970,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-09"},{"$f":"IF(A971=\"\",\"\",+IF(+A971=D971,+E971,((+G971/E971)^+((NETWORKDAYS(+D971,A971,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D971,F971,Feriados!$A$2:$A$1058)-1))*E971)))","v":4817.4073052969106},{"$f":"IF(A971=\"\",\"\",+IF(+A971=D971,+VLOOKUP(D971,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F971,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A971=\"\",\"\",+VLOOKUP(+EOMONTH(+F971,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A971=\"\",\"\",VLOOKUP(D971,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A971=\"\",\"\",IF(A971=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A971,-2)+15,Cenários!$A:$D,2,FALSE)>A971,+VLOOKUP(+EOMONTH(+A971,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A971,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A971=\"\",\"\",VLOOKUP(F971,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A971=\"\",\"\",IF(WORKDAY(+A971,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A971,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-10"},{"$f":"IF(A972=\"\",\"\",+IF(+A972=D972,+E972,((+G972/E972)^+((NETWORKDAYS(+D972,A972,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D972,F972,Feriados!$A$2:$A$1058)-1))*E972)))","v":4817.8867333989483},{"$f":"IF(A972=\"\",\"\",+IF(+A972=D972,+VLOOKUP(D972,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F972,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A972=\"\",\"\",+VLOOKUP(+EOMONTH(+F972,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A972=\"\",\"\",VLOOKUP(D972,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A972=\"\",\"\",IF(A972=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A972,-2)+15,Cenários!$A:$D,2,FALSE)>A972,+VLOOKUP(+EOMONTH(+A972,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A972,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A972=\"\",\"\",VLOOKUP(F972,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A972=\"\",\"\",IF(WORKDAY(+A972,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A972,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-13"},{"$f":"IF(A973=\"\",\"\",+IF(+A973=D973,+E973,((+G973/E973)^+((NETWORKDAYS(+D973,A973,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D973,F973,Feriados!$A$2:$A$1058)-1))*E973)))","v":4818.3662092136437},{"$f":"IF(A973=\"\",\"\",+IF(+A973=D973,+VLOOKUP(D973,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F973,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A973=\"\",\"\",+VLOOKUP(+EOMONTH(+F973,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A973=\"\",\"\",VLOOKUP(D973,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A973=\"\",\"\",IF(A973=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A973,-2)+15,Cenários!$A:$D,2,FALSE)>A973,+VLOOKUP(+EOMONTH(+A973,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A973,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A973=\"\",\"\",VLOOKUP(F973,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A973=\"\",\"\",IF(WORKDAY(+A973,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A973,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-14"},{"$f":"IF(A974=\"\",\"\",+IF(+A974=D974,+E974,((+G974/E974)^+((NETWORKDAYS(+D974,A974,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D974,F974,Feriados!$A$2:$A$1058)-1))*E974)))","v":4818.8457327457445},{"$f":"IF(A974=\"\",\"\",+IF(+A974=D974,+VLOOKUP(D974,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F974,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A974=\"\",\"\",+VLOOKUP(+EOMONTH(+F974,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-08-16"},{"$f":"IF(A974=\"\",\"\",VLOOKUP(D974,Cenários!$B:$D,3,FALSE))","v":4809.2643230000003},{"$f":"IF(A974=\"\",\"\",IF(A974=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A974,-2)+15,Cenários!$A:$D,2,FALSE)>A974,+VLOOKUP(+EOMONTH(+A974,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A974,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-09-15"},{"$f":"IF(A974=\"\",\"\",VLOOKUP(F974,Cenários!$B:$D,3,FALSE))","v":4819.325304}]
[{"$f":"IF(A974=\"\",\"\",IF(WORKDAY(+A974,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A974,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-15"},{"$f":"IF(A975=\"\",\"\",+IF(+A975=D975,+E975,((+G975/E975)^+((NETWORKDAYS(+D975,A975,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D975,F975,Feriados!$A$2:$A$1058)-1))*E975)))","v":4819.325304},{"$f":"IF(A975=\"\",\"\",+IF(+A975=D975,+VLOOKUP(D975,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F975,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A975=\"\",\"\",+VLOOKUP(+EOMONTH(+F975,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A975=\"\",\"\",VLOOKUP(D975,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A975=\"\",\"\",IF(A975=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A975,-2)+15,Cenários!$A:$D,2,FALSE)>A975,+VLOOKUP(+EOMONTH(+A975,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A975,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A975=\"\",\"\",VLOOKUP(F975,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A975=\"\",\"\",IF(WORKDAY(+A975,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A975,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-16"},{"$f":"IF(A976=\"\",\"\",+IF(+A976=D976,+E976,((+G976/E976)^+((NETWORKDAYS(+D976,A976,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D976,F976,Feriados!$A$2:$A$1058)-1))*E976)))","v":4819.7838508220257},{"$f":"IF(A976=\"\",\"\",+IF(+A976=D976,+VLOOKUP(D976,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F976,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A976=\"\",\"\",+VLOOKUP(+EOMONTH(+F976,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A976=\"\",\"\",VLOOKUP(D976,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A976=\"\",\"\",IF(A976=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A976,-2)+15,Cenários!$A:$D,2,FALSE)>A976,+VLOOKUP(+EOMONTH(+A976,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A976,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A976=\"\",\"\",VLOOKUP(F976,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A976=\"\",\"\",IF(WORKDAY(+A976,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A976,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-17"},{"$f":"IF(A977=\"\",\"\",+IF(+A977=D977,+E977,((+G977/E977)^+((NETWORKDAYS(+D977,A977,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D977,F977,Feriados!$A$2:$A$1058)-1))*E977)))","v":4820.2424412736409},{"$f":"IF(A977=\"\",\"\",+IF(+A977=D977,+VLOOKUP(D977,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F977,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A977=\"\",\"\",+VLOOKUP(+EOMONTH(+F977,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A977=\"\",\"\",VLOOKUP(D977,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A977=\"\",\"\",IF(A977=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A977,-2)+15,Cenários!$A:$D,2,FALSE)>A977,+VLOOKUP(+EOMONTH(+A977,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A977,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A977=\"\",\"\",VLOOKUP(F977,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A977=\"\",\"\",IF(WORKDAY(+A977,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A977,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-20"},{"$f":"IF(A978=\"\",\"\",+IF(+A978=D978,+E978,((+G978/E978)^+((NETWORKDAYS(+D978,A978,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D978,F978,Feriados!$A$2:$A$1058)-1))*E978)))","v":4820.7010753589984},{"$f":"IF(A978=\"\",\"\",+IF(+A978=D978,+VLOOKUP(D978,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F978,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A978=\"\",\"\",+VLOOKUP(+EOMONTH(+F978,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A978=\"\",\"\",VLOOKUP(D978,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A978=\"\",\"\",IF(A978=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A978,-2)+15,Cenários!$A:$D,2,FALSE)>A978,+VLOOKUP(+EOMONTH(+A978,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A978,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A978=\"\",\"\",VLOOKUP(F978,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A978=\"\",\"\",IF(WORKDAY(+A978,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A978,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-21"},{"$f":"IF(A979=\"\",\"\",+IF(+A979=D979,+E979,((+G979/E979)^+((NETWORKDAYS(+D979,A979,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D979,F979,Feriados!$A$2:$A$1058)-1))*E979)))","v":4821.1597530822492},{"$f":"IF(A979=\"\",\"\",+IF(+A979=D979,+VLOOKUP(D979,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F979,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A979=\"\",\"\",+VLOOKUP(+EOMONTH(+F979,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A979=\"\",\"\",VLOOKUP(D979,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A979=\"\",\"\",IF(A979=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A979,-2)+15,Cenários!$A:$D,2,FALSE)>A979,+VLOOKUP(+EOMONTH(+A979,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A979,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A979=\"\",\"\",VLOOKUP(F979,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A979=\"\",\"\",IF(WORKDAY(+A979,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A979,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-22"},{"$f":"IF(A980=\"\",\"\",+IF(+A980=D980,+E980,((+G980/E980)^+((NETWORKDAYS(+D980,A980,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D980,F980,Feriados!$A$2:$A$1058)-1))*E980)))","v":4821.6184744475449},{"$f":"IF(A980=\"\",\"\",+IF(+A980=D980,+VLOOKUP(D980,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F980,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A980=\"\",\"\",+VLOOKUP(+EOMONTH(+F980,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A980=\"\",\"\",VLOOKUP(D980,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A980=\"\",\"\",IF(A980=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A980,-2)+15,Cenários!$A:$D,2,FALSE)>A980,+VLOOKUP(+EOMONTH(+A980,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A980,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A980=\"\",\"\",VLOOKUP(F980,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A980=\"\",\"\",IF(WORKDAY(+A980,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A980,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-23"},{"$f":"IF(A981=\"\",\"\",+IF(+A981=D981,+E981,((+G981/E981)^+((NETWORKDAYS(+D981,A981,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D981,F981,Feriados!$A$2:$A$1058)-1))*E981)))","v":4822.0772394590376},{"$f":"IF(A981=\"\",\"\",+IF(+A981=D981,+VLOOKUP(D981,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F981,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A981=\"\",\"\",+VLOOKUP(+EOMONTH(+F981,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A981=\"\",\"\",VLOOKUP(D981,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A981=\"\",\"\",IF(A981=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A981,-2)+15,Cenários!$A:$D,2,FALSE)>A981,+VLOOKUP(+EOMONTH(+A981,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A981,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A981=\"\",\"\",VLOOKUP(F981,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A981=\"\",\"\",IF(WORKDAY(+A981,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A981,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-24"},{"$f":"IF(A982=\"\",\"\",+IF(+A982=D982,+E982,((+G982/E982)^+((NETWORKDAYS(+D982,A982,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D982,F982,Feriados!$A$2:$A$1058)-1))*E982)))","v":4822.5360481208809},{"$f":"IF(A982=\"\",\"\",+IF(+A982=D982,+VLOOKUP(D982,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F982,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A982=\"\",\"\",+VLOOKUP(+EOMONTH(+F982,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A982=\"\",\"\",VLOOKUP(D982,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A982=\"\",\"\",IF(A982=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A982,-2)+15,Cenários!$A:$D,2,FALSE)>A982,+VLOOKUP(+EOMONTH(+A982,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A982,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A982=\"\",\"\",VLOOKUP(F982,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A982=\"\",\"\",IF(WORKDAY(+A982,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A982,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-27"},{"$f":"IF(A983=\"\",\"\",+IF(+A983=D983,+E983,((+G983/E983)^+((NETWORKDAYS(+D983,A983,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D983,F983,Feriados!$A$2:$A$1058)-1))*E983)))","v":4822.9949004372265},{"$f":"IF(A983=\"\",\"\",+IF(+A983=D983,+VLOOKUP(D983,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F983,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A983=\"\",\"\",+VLOOKUP(+EOMONTH(+F983,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A983=\"\",\"\",VLOOKUP(D983,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A983=\"\",\"\",IF(A983=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A983,-2)+15,Cenários!$A:$D,2,FALSE)>A983,+VLOOKUP(+EOMONTH(+A983,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A983,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A983=\"\",\"\",VLOOKUP(F983,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A983=\"\",\"\",IF(WORKDAY(+A983,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A983,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-28"},{"$f":"IF(A984=\"\",\"\",+IF(+A984=D984,+E984,((+G984/E984)^+((NETWORKDAYS(+D984,A984,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D984,F984,Feriados!$A$2:$A$1058)-1))*E984)))","v":4823.453796412231},{"$f":"IF(A984=\"\",\"\",+IF(+A984=D984,+VLOOKUP(D984,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F984,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A984=\"\",\"\",+VLOOKUP(+EOMONTH(+F984,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A984=\"\",\"\",VLOOKUP(D984,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A984=\"\",\"\",IF(A984=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A984,-2)+15,Cenários!$A:$D,2,FALSE)>A984,+VLOOKUP(+EOMONTH(+A984,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A984,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A984=\"\",\"\",VLOOKUP(F984,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A984=\"\",\"\",IF(WORKDAY(+A984,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A984,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-29"},{"$f":"IF(A985=\"\",\"\",+IF(+A985=D985,+E985,((+G985/E985)^+((NETWORKDAYS(+D985,A985,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D985,F985,Feriados!$A$2:$A$1058)-1))*E985)))","v":4823.912736050047},{"$f":"IF(A985=\"\",\"\",+IF(+A985=D985,+VLOOKUP(D985,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F985,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A985=\"\",\"\",+VLOOKUP(+EOMONTH(+F985,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A985=\"\",\"\",VLOOKUP(D985,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A985=\"\",\"\",IF(A985=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A985,-2)+15,Cenários!$A:$D,2,FALSE)>A985,+VLOOKUP(+EOMONTH(+A985,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A985,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A985=\"\",\"\",VLOOKUP(F985,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A985=\"\",\"\",IF(WORKDAY(+A985,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A985,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-09-30"},{"$f":"IF(A986=\"\",\"\",+IF(+A986=D986,+E986,((+G986/E986)^+((NETWORKDAYS(+D986,A986,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D986,F986,Feriados!$A$2:$A$1058)-1))*E986)))","v":4824.3717193548282},{"$f":"IF(A986=\"\",\"\",+IF(+A986=D986,+VLOOKUP(D986,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F986,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A986=\"\",\"\",+VLOOKUP(+EOMONTH(+F986,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A986=\"\",\"\",VLOOKUP(D986,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A986=\"\",\"\",IF(A986=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A986,-2)+15,Cenários!$A:$D,2,FALSE)>A986,+VLOOKUP(+EOMONTH(+A986,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A986,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A986=\"\",\"\",VLOOKUP(F986,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A986=\"\",\"\",IF(WORKDAY(+A986,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A986,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-01"},{"$f":"IF(A987=\"\",\"\",+IF(+A987=D987,+E987,((+G987/E987)^+((NETWORKDAYS(+D987,A987,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D987,F987,Feriados!$A$2:$A$1058)-1))*E987)))","v":4824.8307463307292},{"$f":"IF(A987=\"\",\"\",+IF(+A987=D987,+VLOOKUP(D987,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F987,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A987=\"\",\"\",+VLOOKUP(+EOMONTH(+F987,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A987=\"\",\"\",VLOOKUP(D987,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A987=\"\",\"\",IF(A987=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A987,-2)+15,Cenários!$A:$D,2,FALSE)>A987,+VLOOKUP(+EOMONTH(+A987,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A987,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A987=\"\",\"\",VLOOKUP(F987,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A987=\"\",\"\",IF(WORKDAY(+A987,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A987,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-04"},{"$f":"IF(A988=\"\",\"\",+IF(+A988=D988,+E988,((+G988/E988)^+((NETWORKDAYS(+D988,A988,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D988,F988,Feriados!$A$2:$A$1058)-1))*E988)))","v":4825.2898169819064},{"$f":"IF(A988=\"\",\"\",+IF(+A988=D988,+VLOOKUP(D988,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F988,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A988=\"\",\"\",+VLOOKUP(+EOMONTH(+F988,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A988=\"\",\"\",VLOOKUP(D988,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A988=\"\",\"\",IF(A988=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A988,-2)+15,Cenários!$A:$D,2,FALSE)>A988,+VLOOKUP(+EOMONTH(+A988,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A988,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A988=\"\",\"\",VLOOKUP(F988,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A988=\"\",\"\",IF(WORKDAY(+A988,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A988,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-05"},{"$f":"IF(A989=\"\",\"\",+IF(+A989=D989,+E989,((+G989/E989)^+((NETWORKDAYS(+D989,A989,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D989,F989,Feriados!$A$2:$A$1058)-1))*E989)))","v":4825.7489313125143},{"$f":"IF(A989=\"\",\"\",+IF(+A989=D989,+VLOOKUP(D989,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F989,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A989=\"\",\"\",+VLOOKUP(+EOMONTH(+F989,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A989=\"\",\"\",VLOOKUP(D989,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A989=\"\",\"\",IF(A989=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A989,-2)+15,Cenários!$A:$D,2,FALSE)>A989,+VLOOKUP(+EOMONTH(+A989,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A989,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A989=\"\",\"\",VLOOKUP(F989,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A989=\"\",\"\",IF(WORKDAY(+A989,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A989,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-06"},{"$f":"IF(A990=\"\",\"\",+IF(+A990=D990,+E990,((+G990/E990)^+((NETWORKDAYS(+D990,A990,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D990,F990,Feriados!$A$2:$A$1058)-1))*E990)))","v":4826.2080893267103},{"$f":"IF(A990=\"\",\"\",+IF(+A990=D990,+VLOOKUP(D990,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F990,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A990=\"\",\"\",+VLOOKUP(+EOMONTH(+F990,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A990=\"\",\"\",VLOOKUP(D990,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A990=\"\",\"\",IF(A990=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A990,-2)+15,Cenários!$A:$D,2,FALSE)>A990,+VLOOKUP(+EOMONTH(+A990,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A990,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A990=\"\",\"\",VLOOKUP(F990,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A990=\"\",\"\",IF(WORKDAY(+A990,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A990,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-07"},{"$f":"IF(A991=\"\",\"\",+IF(+A991=D991,+E991,((+G991/E991)^+((NETWORKDAYS(+D991,A991,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D991,F991,Feriados!$A$2:$A$1058)-1))*E991)))","v":4826.6672910286497},{"$f":"IF(A991=\"\",\"\",+IF(+A991=D991,+VLOOKUP(D991,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F991,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A991=\"\",\"\",+VLOOKUP(+EOMONTH(+F991,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A991=\"\",\"\",VLOOKUP(D991,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A991=\"\",\"\",IF(A991=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A991,-2)+15,Cenários!$A:$D,2,FALSE)>A991,+VLOOKUP(+EOMONTH(+A991,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A991,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A991=\"\",\"\",VLOOKUP(F991,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A991=\"\",\"\",IF(WORKDAY(+A991,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A991,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-08"},{"$f":"IF(A992=\"\",\"\",+IF(+A992=D992,+E992,((+G992/E992)^+((NETWORKDAYS(+D992,A992,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D992,F992,Feriados!$A$2:$A$1058)-1))*E992)))","v":4827.1265364224882},{"$f":"IF(A992=\"\",\"\",+IF(+A992=D992,+VLOOKUP(D992,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F992,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A992=\"\",\"\",+VLOOKUP(+EOMONTH(+F992,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A992=\"\",\"\",VLOOKUP(D992,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A992=\"\",\"\",IF(A992=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A992,-2)+15,Cenários!$A:$D,2,FALSE)>A992,+VLOOKUP(+EOMONTH(+A992,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A992,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A992=\"\",\"\",VLOOKUP(F992,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A992=\"\",\"\",IF(WORKDAY(+A992,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A992,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-11"},{"$f":"IF(A993=\"\",\"\",+IF(+A993=D993,+E993,((+G993/E993)^+((NETWORKDAYS(+D993,A993,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D993,F993,Feriados!$A$2:$A$1058)-1))*E993)))","v":4827.5858255123858},{"$f":"IF(A993=\"\",\"\",+IF(+A993=D993,+VLOOKUP(D993,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F993,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A993=\"\",\"\",+VLOOKUP(+EOMONTH(+F993,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A993=\"\",\"\",VLOOKUP(D993,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A993=\"\",\"\",IF(A993=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A993,-2)+15,Cenários!$A:$D,2,FALSE)>A993,+VLOOKUP(+EOMONTH(+A993,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A993,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A993=\"\",\"\",VLOOKUP(F993,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A993=\"\",\"\",IF(WORKDAY(+A993,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A993,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-13"},{"$f":"IF(A994=\"\",\"\",+IF(+A994=D994,+E994,((+G994/E994)^+((NETWORKDAYS(+D994,A994,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D994,F994,Feriados!$A$2:$A$1058)-1))*E994)))","v":4828.0451583024978},{"$f":"IF(A994=\"\",\"\",+IF(+A994=D994,+VLOOKUP(D994,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F994,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A994=\"\",\"\",+VLOOKUP(+EOMONTH(+F994,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A994=\"\",\"\",VLOOKUP(D994,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A994=\"\",\"\",IF(A994=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A994,-2)+15,Cenários!$A:$D,2,FALSE)>A994,+VLOOKUP(+EOMONTH(+A994,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A994,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A994=\"\",\"\",VLOOKUP(F994,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A994=\"\",\"\",IF(WORKDAY(+A994,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A994,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-14"},{"$f":"IF(A995=\"\",\"\",+IF(+A995=D995,+E995,((+G995/E995)^+((NETWORKDAYS(+D995,A995,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D995,F995,Feriados!$A$2:$A$1058)-1))*E995)))","v":4828.5045347969835},{"$f":"IF(A995=\"\",\"\",+IF(+A995=D995,+VLOOKUP(D995,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F995,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A995=\"\",\"\",+VLOOKUP(+EOMONTH(+F995,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-09-15"},{"$f":"IF(A995=\"\",\"\",VLOOKUP(D995,Cenários!$B:$D,3,FALSE))","v":4819.325304},{"$f":"IF(A995=\"\",\"\",IF(A995=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A995,-2)+15,Cenários!$A:$D,2,FALSE)>A995,+VLOOKUP(+EOMONTH(+A995,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A995,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-10-15"},{"$f":"IF(A995=\"\",\"\",VLOOKUP(F995,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002}]
[{"$f":"IF(A995=\"\",\"\",IF(WORKDAY(+A995,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A995,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-15"},{"$f":"IF(A996=\"\",\"\",+IF(+A996=D996,+E996,((+G996/E996)^+((NETWORKDAYS(+D996,A996,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D996,F996,Feriados!$A$2:$A$1058)-1))*E996)))","v":4828.9639550000002},{"$f":"IF(A996=\"\",\"\",+IF(+A996=D996,+VLOOKUP(D996,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F996,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A996=\"\",\"\",+VLOOKUP(+EOMONTH(+F996,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A996=\"\",\"\",VLOOKUP(D996,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A996=\"\",\"\",IF(A996=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A996,-2)+15,Cenários!$A:$D,2,FALSE)>A996,+VLOOKUP(+EOMONTH(+A996,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A996,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A996=\"\",\"\",VLOOKUP(F996,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A996=\"\",\"\",IF(WORKDAY(+A996,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A996,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-18"},{"$f":"IF(A997=\"\",\"\",+IF(+A997=D997,+E997,((+G997/E997)^+((NETWORKDAYS(+D997,A997,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D997,F997,Feriados!$A$2:$A$1058)-1))*E997)))","v":4829.3740858677556},{"$f":"IF(A997=\"\",\"\",+IF(+A997=D997,+VLOOKUP(D997,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F997,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A997=\"\",\"\",+VLOOKUP(+EOMONTH(+F997,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A997=\"\",\"\",VLOOKUP(D997,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A997=\"\",\"\",IF(A997=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A997,-2)+15,Cenários!$A:$D,2,FALSE)>A997,+VLOOKUP(+EOMONTH(+A997,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A997,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A997=\"\",\"\",VLOOKUP(F997,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A997=\"\",\"\",IF(WORKDAY(+A997,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A997,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-19"},{"$f":"IF(A998=\"\",\"\",+IF(+A998=D998,+E998,((+G998/E998)^+((NETWORKDAYS(+D998,A998,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D998,F998,Feriados!$A$2:$A$1058)-1))*E998)))","v":4829.784251568517},{"$f":"IF(A998=\"\",\"\",+IF(+A998=D998,+VLOOKUP(D998,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F998,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A998=\"\",\"\",+VLOOKUP(+EOMONTH(+F998,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A998=\"\",\"\",VLOOKUP(D998,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A998=\"\",\"\",IF(A998=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A998,-2)+15,Cenários!$A:$D,2,FALSE)>A998,+VLOOKUP(+EOMONTH(+A998,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A998,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A998=\"\",\"\",VLOOKUP(F998,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A998=\"\",\"\",IF(WORKDAY(+A998,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A998,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-20"},{"$f":"IF(A999=\"\",\"\",+IF(+A999=D999,+E999,((+G999/E999)^+((NETWORKDAYS(+D999,A999,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D999,F999,Feriados!$A$2:$A$1058)-1))*E999)))","v":4830.1944521052428},{"$f":"IF(A999=\"\",\"\",+IF(+A999=D999,+VLOOKUP(D999,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F999,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A999=\"\",\"\",+VLOOKUP(+EOMONTH(+F999,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A999=\"\",\"\",VLOOKUP(D999,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A999=\"\",\"\",IF(A999=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A999,-2)+15,Cenários!$A:$D,2,FALSE)>A999,+VLOOKUP(+EOMONTH(+A999,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A999,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A999=\"\",\"\",VLOOKUP(F999,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A999=\"\",\"\",IF(WORKDAY(+A999,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A999,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-21"},{"$f":"IF(A1000=\"\",\"\",+IF(+A1000=D1000,+E1000,((+G1000/E1000)^+((NETWORKDAYS(+D1000,A1000,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1000,F1000,Feriados!$A$2:$A$1058)-1))*E1000)))","v":4830.6046874808908},{"$f":"IF(A1000=\"\",\"\",+IF(+A1000=D1000,+VLOOKUP(D1000,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1000,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1000=\"\",\"\",+VLOOKUP(+EOMONTH(+F1000,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1000=\"\",\"\",VLOOKUP(D1000,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1000=\"\",\"\",IF(A1000=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1000,-2)+15,Cenários!$A:$D,2,FALSE)>A1000,+VLOOKUP(+EOMONTH(+A1000,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1000,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1000=\"\",\"\",VLOOKUP(F1000,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1000=\"\",\"\",IF(WORKDAY(+A1000,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1000,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-22"},{"$f":"IF(A1001=\"\",\"\",+IF(+A1001=D1001,+E1001,((+G1001/E1001)^+((NETWORKDAYS(+D1001,A1001,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1001,F1001,Feriados!$A$2:$A$1058)-1))*E1001)))","v":4831.0149576984204},{"$f":"IF(A1001=\"\",\"\",+IF(+A1001=D1001,+VLOOKUP(D1001,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1001,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1001=\"\",\"\",+VLOOKUP(+EOMONTH(+F1001,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1001=\"\",\"\",VLOOKUP(D1001,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1001=\"\",\"\",IF(A1001=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1001,-2)+15,Cenários!$A:$D,2,FALSE)>A1001,+VLOOKUP(+EOMONTH(+A1001,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1001,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1001=\"\",\"\",VLOOKUP(F1001,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1001=\"\",\"\",IF(WORKDAY(+A1001,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1001,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-25"},{"$f":"IF(A1002=\"\",\"\",+IF(+A1002=D1002,+E1002,((+G1002/E1002)^+((NETWORKDAYS(+D1002,A1002,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1002,F1002,Feriados!$A$2:$A$1058)-1))*E1002)))","v":4831.4252627607912},{"$f":"IF(A1002=\"\",\"\",+IF(+A1002=D1002,+VLOOKUP(D1002,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1002,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1002=\"\",\"\",+VLOOKUP(+EOMONTH(+F1002,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1002=\"\",\"\",VLOOKUP(D1002,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1002=\"\",\"\",IF(A1002=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1002,-2)+15,Cenários!$A:$D,2,FALSE)>A1002,+VLOOKUP(+EOMONTH(+A1002,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1002,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1002=\"\",\"\",VLOOKUP(F1002,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1002=\"\",\"\",IF(WORKDAY(+A1002,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1002,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-26"},{"$f":"IF(A1003=\"\",\"\",+IF(+A1003=D1003,+E1003,((+G1003/E1003)^+((NETWORKDAYS(+D1003,A1003,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1003,F1003,Feriados!$A$2:$A$1058)-1))*E1003)))","v":4831.8356026709616},{"$f":"IF(A1003=\"\",\"\",+IF(+A1003=D1003,+VLOOKUP(D1003,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1003,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1003=\"\",\"\",+VLOOKUP(+EOMONTH(+F1003,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1003=\"\",\"\",VLOOKUP(D1003,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1003=\"\",\"\",IF(A1003=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1003,-2)+15,Cenários!$A:$D,2,FALSE)>A1003,+VLOOKUP(+EOMONTH(+A1003,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1003,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1003=\"\",\"\",VLOOKUP(F1003,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1003=\"\",\"\",IF(WORKDAY(+A1003,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1003,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-27"},{"$f":"IF(A1004=\"\",\"\",+IF(+A1004=D1004,+E1004,((+G1004/E1004)^+((NETWORKDAYS(+D1004,A1004,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1004,F1004,Feriados!$A$2:$A$1058)-1))*E1004)))","v":4832.2459774318932},{"$f":"IF(A1004=\"\",\"\",+IF(+A1004=D1004,+VLOOKUP(D1004,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1004,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1004=\"\",\"\",+VLOOKUP(+EOMONTH(+F1004,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1004=\"\",\"\",VLOOKUP(D1004,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1004=\"\",\"\",IF(A1004=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1004,-2)+15,Cenários!$A:$D,2,FALSE)>A1004,+VLOOKUP(+EOMONTH(+A1004,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1004,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1004=\"\",\"\",VLOOKUP(F1004,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1004=\"\",\"\",IF(WORKDAY(+A1004,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1004,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-28"},{"$f":"IF(A1005=\"\",\"\",+IF(+A1005=D1005,+E1005,((+G1005/E1005)^+((NETWORKDAYS(+D1005,A1005,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1005,F1005,Feriados!$A$2:$A$1058)-1))*E1005)))","v":4832.6563870465443},{"$f":"IF(A1005=\"\",\"\",+IF(+A1005=D1005,+VLOOKUP(D1005,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1005,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1005=\"\",\"\",+VLOOKUP(+EOMONTH(+F1005,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1005=\"\",\"\",VLOOKUP(D1005,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1005=\"\",\"\",IF(A1005=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1005,-2)+15,Cenários!$A:$D,2,FALSE)>A1005,+VLOOKUP(+EOMONTH(+A1005,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1005,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1005=\"\",\"\",VLOOKUP(F1005,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1005=\"\",\"\",IF(WORKDAY(+A1005,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1005,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-10-29"},{"$f":"IF(A1006=\"\",\"\",+IF(+A1006=D1006,+E1006,((+G1006/E1006)^+((NETWORKDAYS(+D1006,A1006,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1006,F1006,Feriados!$A$2:$A$1058)-1))*E1006)))","v":4833.0668315178737},{"$f":"IF(A1006=\"\",\"\",+IF(+A1006=D1006,+VLOOKUP(D1006,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1006,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1006=\"\",\"\",+VLOOKUP(+EOMONTH(+F1006,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1006=\"\",\"\",VLOOKUP(D1006,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1006=\"\",\"\",IF(A1006=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1006,-2)+15,Cenários!$A:$D,2,FALSE)>A1006,+VLOOKUP(+EOMONTH(+A1006,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1006,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1006=\"\",\"\",VLOOKUP(F1006,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1006=\"\",\"\",IF(WORKDAY(+A1006,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1006,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-01"},{"$f":"IF(A1007=\"\",\"\",+IF(+A1007=D1007,+E1007,((+G1007/E1007)^+((NETWORKDAYS(+D1007,A1007,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1007,F1007,Feriados!$A$2:$A$1058)-1))*E1007)))","v":4833.4773108488453},{"$f":"IF(A1007=\"\",\"\",+IF(+A1007=D1007,+VLOOKUP(D1007,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1007,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1007=\"\",\"\",+VLOOKUP(+EOMONTH(+F1007,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1007=\"\",\"\",VLOOKUP(D1007,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1007=\"\",\"\",IF(A1007=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1007,-2)+15,Cenários!$A:$D,2,FALSE)>A1007,+VLOOKUP(+EOMONTH(+A1007,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1007,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1007=\"\",\"\",VLOOKUP(F1007,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1007=\"\",\"\",IF(WORKDAY(+A1007,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1007,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-03"},{"$f":"IF(A1008=\"\",\"\",+IF(+A1008=D1008,+E1008,((+G1008/E1008)^+((NETWORKDAYS(+D1008,A1008,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1008,F1008,Feriados!$A$2:$A$1058)-1))*E1008)))","v":4833.8878250424177},{"$f":"IF(A1008=\"\",\"\",+IF(+A1008=D1008,+VLOOKUP(D1008,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1008,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1008=\"\",\"\",+VLOOKUP(+EOMONTH(+F1008,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1008=\"\",\"\",VLOOKUP(D1008,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1008=\"\",\"\",IF(A1008=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1008,-2)+15,Cenários!$A:$D,2,FALSE)>A1008,+VLOOKUP(+EOMONTH(+A1008,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1008,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1008=\"\",\"\",VLOOKUP(F1008,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1008=\"\",\"\",IF(WORKDAY(+A1008,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1008,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-04"},{"$f":"IF(A1009=\"\",\"\",+IF(+A1009=D1009,+E1009,((+G1009/E1009)^+((NETWORKDAYS(+D1009,A1009,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1009,F1009,Feriados!$A$2:$A$1058)-1))*E1009)))","v":4834.2983741015514},{"$f":"IF(A1009=\"\",\"\",+IF(+A1009=D1009,+VLOOKUP(D1009,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1009,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1009=\"\",\"\",+VLOOKUP(+EOMONTH(+F1009,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1009=\"\",\"\",VLOOKUP(D1009,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1009=\"\",\"\",IF(A1009=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1009,-2)+15,Cenários!$A:$D,2,FALSE)>A1009,+VLOOKUP(+EOMONTH(+A1009,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1009,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1009=\"\",\"\",VLOOKUP(F1009,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1009=\"\",\"\",IF(WORKDAY(+A1009,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1009,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-05"},{"$f":"IF(A1010=\"\",\"\",+IF(+A1010=D1010,+E1010,((+G1010/E1010)^+((NETWORKDAYS(+D1010,A1010,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1010,F1010,Feriados!$A$2:$A$1058)-1))*E1010)))","v":4834.7089580292095},{"$f":"IF(A1010=\"\",\"\",+IF(+A1010=D1010,+VLOOKUP(D1010,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1010,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1010=\"\",\"\",+VLOOKUP(+EOMONTH(+F1010,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1010=\"\",\"\",VLOOKUP(D1010,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1010=\"\",\"\",IF(A1010=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1010,-2)+15,Cenários!$A:$D,2,FALSE)>A1010,+VLOOKUP(+EOMONTH(+A1010,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1010,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1010=\"\",\"\",VLOOKUP(F1010,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1010=\"\",\"\",IF(WORKDAY(+A1010,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1010,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-08"},{"$f":"IF(A1011=\"\",\"\",+IF(+A1011=D1011,+E1011,((+G1011/E1011)^+((NETWORKDAYS(+D1011,A1011,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1011,F1011,Feriados!$A$2:$A$1058)-1))*E1011)))","v":4835.1195768283515},{"$f":"IF(A1011=\"\",\"\",+IF(+A1011=D1011,+VLOOKUP(D1011,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1011,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1011=\"\",\"\",+VLOOKUP(+EOMONTH(+F1011,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1011=\"\",\"\",VLOOKUP(D1011,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1011=\"\",\"\",IF(A1011=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1011,-2)+15,Cenários!$A:$D,2,FALSE)>A1011,+VLOOKUP(+EOMONTH(+A1011,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1011,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1011=\"\",\"\",VLOOKUP(F1011,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1011=\"\",\"\",IF(WORKDAY(+A1011,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1011,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-09"},{"$f":"IF(A1012=\"\",\"\",+IF(+A1012=D1012,+E1012,((+G1012/E1012)^+((NETWORKDAYS(+D1012,A1012,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1012,F1012,Feriados!$A$2:$A$1058)-1))*E1012)))","v":4835.5302305019404},{"$f":"IF(A1012=\"\",\"\",+IF(+A1012=D1012,+VLOOKUP(D1012,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1012,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1012=\"\",\"\",+VLOOKUP(+EOMONTH(+F1012,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1012=\"\",\"\",VLOOKUP(D1012,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1012=\"\",\"\",IF(A1012=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1012,-2)+15,Cenários!$A:$D,2,FALSE)>A1012,+VLOOKUP(+EOMONTH(+A1012,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1012,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1012=\"\",\"\",VLOOKUP(F1012,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1012=\"\",\"\",IF(WORKDAY(+A1012,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1012,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-10"},{"$f":"IF(A1013=\"\",\"\",+IF(+A1013=D1013,+E1013,((+G1013/E1013)^+((NETWORKDAYS(+D1013,A1013,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1013,F1013,Feriados!$A$2:$A$1058)-1))*E1013)))","v":4835.9409190529368},{"$f":"IF(A1013=\"\",\"\",+IF(+A1013=D1013,+VLOOKUP(D1013,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1013,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1013=\"\",\"\",+VLOOKUP(+EOMONTH(+F1013,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1013=\"\",\"\",VLOOKUP(D1013,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1013=\"\",\"\",IF(A1013=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1013,-2)+15,Cenários!$A:$D,2,FALSE)>A1013,+VLOOKUP(+EOMONTH(+A1013,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1013,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1013=\"\",\"\",VLOOKUP(F1013,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1013=\"\",\"\",IF(WORKDAY(+A1013,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1013,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-11"},{"$f":"IF(A1014=\"\",\"\",+IF(+A1014=D1014,+E1014,((+G1014/E1014)^+((NETWORKDAYS(+D1014,A1014,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1014,F1014,Feriados!$A$2:$A$1058)-1))*E1014)))","v":4836.3516424843046},{"$f":"IF(A1014=\"\",\"\",+IF(+A1014=D1014,+VLOOKUP(D1014,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1014,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1014=\"\",\"\",+VLOOKUP(+EOMONTH(+F1014,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1014=\"\",\"\",VLOOKUP(D1014,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1014=\"\",\"\",IF(A1014=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1014,-2)+15,Cenários!$A:$D,2,FALSE)>A1014,+VLOOKUP(+EOMONTH(+A1014,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1014,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1014=\"\",\"\",VLOOKUP(F1014,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1014=\"\",\"\",IF(WORKDAY(+A1014,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1014,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-12"},{"$f":"IF(A1015=\"\",\"\",+IF(+A1015=D1015,+E1015,((+G1015/E1015)^+((NETWORKDAYS(+D1015,A1015,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1015,F1015,Feriados!$A$2:$A$1058)-1))*E1015)))","v":4836.7624007990053},{"$f":"IF(A1015=\"\",\"\",+IF(+A1015=D1015,+VLOOKUP(D1015,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1015,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1015=\"\",\"\",+VLOOKUP(+EOMONTH(+F1015,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-10-15"},{"$f":"IF(A1015=\"\",\"\",VLOOKUP(D1015,Cenários!$B:$D,3,FALSE))","v":4828.9639550000002},{"$f":"IF(A1015=\"\",\"\",IF(A1015=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1015,-2)+15,Cenários!$A:$D,2,FALSE)>A1015,+VLOOKUP(+EOMONTH(+A1015,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1015,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-11-16"},{"$f":"IF(A1015=\"\",\"\",VLOOKUP(F1015,Cenários!$B:$D,3,FALSE))","v":4837.173194}]
[{"$f":"IF(A1015=\"\",\"\",IF(WORKDAY(+A1015,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1015,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-16"},{"$f":"IF(A1016=\"\",\"\",+IF(+A1016=D1016,+E1016,((+G1016/E1016)^+((NETWORKDAYS(+D1016,A1016,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1016,F1016,Feriados!$A$2:$A$1058)-1))*E1016)))","v":4837.173194},{"$f":"IF(A1016=\"\",\"\",+IF(+A1016=D1016,+VLOOKUP(D1016,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1016,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1016=\"\",\"\",+VLOOKUP(+EOMONTH(+F1016,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1016=\"\",\"\",VLOOKUP(D1016,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1016=\"\",\"\",IF(A1016=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1016,-2)+15,Cenários!$A:$D,2,FALSE)>A1016,+VLOOKUP(+EOMONTH(+A1016,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1016,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1016=\"\",\"\",VLOOKUP(F1016,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1016=\"\",\"\",IF(WORKDAY(+A1016,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1016,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-17"},{"$f":"IF(A1017=\"\",\"\",+IF(+A1017=D1017,+E1017,((+G1017/E1017)^+((NETWORKDAYS(+D1017,A1017,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1017,F1017,Feriados!$A$2:$A$1058)-1))*E1017)))","v":4837.7024002447215},{"$f":"IF(A1017=\"\",\"\",+IF(+A1017=D1017,+VLOOKUP(D1017,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1017,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1017=\"\",\"\",+VLOOKUP(+EOMONTH(+F1017,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1017=\"\",\"\",VLOOKUP(D1017,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1017=\"\",\"\",IF(A1017=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1017,-2)+15,Cenários!$A:$D,2,FALSE)>A1017,+VLOOKUP(+EOMONTH(+A1017,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1017,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1017=\"\",\"\",VLOOKUP(F1017,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1017=\"\",\"\",IF(WORKDAY(+A1017,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1017,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-18"},{"$f":"IF(A1018=\"\",\"\",+IF(+A1018=D1018,+E1018,((+G1018/E1018)^+((NETWORKDAYS(+D1018,A1018,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1018,F1018,Feriados!$A$2:$A$1058)-1))*E1018)))","v":4838.2316643867398},{"$f":"IF(A1018=\"\",\"\",+IF(+A1018=D1018,+VLOOKUP(D1018,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1018,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1018=\"\",\"\",+VLOOKUP(+EOMONTH(+F1018,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1018=\"\",\"\",VLOOKUP(D1018,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1018=\"\",\"\",IF(A1018=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1018,-2)+15,Cenários!$A:$D,2,FALSE)>A1018,+VLOOKUP(+EOMONTH(+A1018,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1018,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1018=\"\",\"\",VLOOKUP(F1018,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1018=\"\",\"\",IF(WORKDAY(+A1018,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1018,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-19"},{"$f":"IF(A1019=\"\",\"\",+IF(+A1019=D1019,+E1019,((+G1019/E1019)^+((NETWORKDAYS(+D1019,A1019,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1019,F1019,Feriados!$A$2:$A$1058)-1))*E1019)))","v":4838.7609864323886},{"$f":"IF(A1019=\"\",\"\",+IF(+A1019=D1019,+VLOOKUP(D1019,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1019,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1019=\"\",\"\",+VLOOKUP(+EOMONTH(+F1019,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1019=\"\",\"\",VLOOKUP(D1019,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1019=\"\",\"\",IF(A1019=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1019,-2)+15,Cenários!$A:$D,2,FALSE)>A1019,+VLOOKUP(+EOMONTH(+A1019,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1019,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1019=\"\",\"\",VLOOKUP(F1019,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1019=\"\",\"\",IF(WORKDAY(+A1019,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1019,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-22"},{"$f":"IF(A1020=\"\",\"\",+IF(+A1020=D1020,+E1020,((+G1020/E1020)^+((NETWORKDAYS(+D1020,A1020,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1020,F1020,Feriados!$A$2:$A$1058)-1))*E1020)))","v":4839.2903663880015},{"$f":"IF(A1020=\"\",\"\",+IF(+A1020=D1020,+VLOOKUP(D1020,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1020,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1020=\"\",\"\",+VLOOKUP(+EOMONTH(+F1020,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1020=\"\",\"\",VLOOKUP(D1020,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1020=\"\",\"\",IF(A1020=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1020,-2)+15,Cenários!$A:$D,2,FALSE)>A1020,+VLOOKUP(+EOMONTH(+A1020,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1020,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1020=\"\",\"\",VLOOKUP(F1020,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1020=\"\",\"\",IF(WORKDAY(+A1020,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1020,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-23"},{"$f":"IF(A1021=\"\",\"\",+IF(+A1021=D1021,+E1021,((+G1021/E1021)^+((NETWORKDAYS(+D1021,A1021,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1021,F1021,Feriados!$A$2:$A$1058)-1))*E1021)))","v":4839.819804259917},{"$f":"IF(A1021=\"\",\"\",+IF(+A1021=D1021,+VLOOKUP(D1021,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1021,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1021=\"\",\"\",+VLOOKUP(+EOMONTH(+F1021,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1021=\"\",\"\",VLOOKUP(D1021,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1021=\"\",\"\",IF(A1021=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1021,-2)+15,Cenários!$A:$D,2,FALSE)>A1021,+VLOOKUP(+EOMONTH(+A1021,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1021,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1021=\"\",\"\",VLOOKUP(F1021,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1021=\"\",\"\",IF(WORKDAY(+A1021,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1021,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-24"},{"$f":"IF(A1022=\"\",\"\",+IF(+A1022=D1022,+E1022,((+G1022/E1022)^+((NETWORKDAYS(+D1022,A1022,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1022,F1022,Feriados!$A$2:$A$1058)-1))*E1022)))","v":4840.3493000544686},{"$f":"IF(A1022=\"\",\"\",+IF(+A1022=D1022,+VLOOKUP(D1022,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1022,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1022=\"\",\"\",+VLOOKUP(+EOMONTH(+F1022,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1022=\"\",\"\",VLOOKUP(D1022,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1022=\"\",\"\",IF(A1022=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1022,-2)+15,Cenários!$A:$D,2,FALSE)>A1022,+VLOOKUP(+EOMONTH(+A1022,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1022,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1022=\"\",\"\",VLOOKUP(F1022,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1022=\"\",\"\",IF(WORKDAY(+A1022,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1022,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-25"},{"$f":"IF(A1023=\"\",\"\",+IF(+A1023=D1023,+E1023,((+G1023/E1023)^+((NETWORKDAYS(+D1023,A1023,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1023,F1023,Feriados!$A$2:$A$1058)-1))*E1023)))","v":4840.8788537779938},{"$f":"IF(A1023=\"\",\"\",+IF(+A1023=D1023,+VLOOKUP(D1023,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1023,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1023=\"\",\"\",+VLOOKUP(+EOMONTH(+F1023,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1023=\"\",\"\",VLOOKUP(D1023,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1023=\"\",\"\",IF(A1023=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1023,-2)+15,Cenários!$A:$D,2,FALSE)>A1023,+VLOOKUP(+EOMONTH(+A1023,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1023,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1023=\"\",\"\",VLOOKUP(F1023,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1023=\"\",\"\",IF(WORKDAY(+A1023,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1023,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-26"},{"$f":"IF(A1024=\"\",\"\",+IF(+A1024=D1024,+E1024,((+G1024/E1024)^+((NETWORKDAYS(+D1024,A1024,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1024,F1024,Feriados!$A$2:$A$1058)-1))*E1024)))","v":4841.4084654368326},{"$f":"IF(A1024=\"\",\"\",+IF(+A1024=D1024,+VLOOKUP(D1024,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1024,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1024=\"\",\"\",+VLOOKUP(+EOMONTH(+F1024,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1024=\"\",\"\",VLOOKUP(D1024,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1024=\"\",\"\",IF(A1024=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1024,-2)+15,Cenários!$A:$D,2,FALSE)>A1024,+VLOOKUP(+EOMONTH(+A1024,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1024,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1024=\"\",\"\",VLOOKUP(F1024,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1024=\"\",\"\",IF(WORKDAY(+A1024,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1024,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-29"},{"$f":"IF(A1025=\"\",\"\",+IF(+A1025=D1025,+E1025,((+G1025/E1025)^+((NETWORKDAYS(+D1025,A1025,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1025,F1025,Feriados!$A$2:$A$1058)-1))*E1025)))","v":4841.9381350373196},{"$f":"IF(A1025=\"\",\"\",+IF(+A1025=D1025,+VLOOKUP(D1025,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1025,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1025=\"\",\"\",+VLOOKUP(+EOMONTH(+F1025,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1025=\"\",\"\",VLOOKUP(D1025,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1025=\"\",\"\",IF(A1025=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1025,-2)+15,Cenários!$A:$D,2,FALSE)>A1025,+VLOOKUP(+EOMONTH(+A1025,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1025,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1025=\"\",\"\",VLOOKUP(F1025,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1025=\"\",\"\",IF(WORKDAY(+A1025,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1025,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-11-30"},{"$f":"IF(A1026=\"\",\"\",+IF(+A1026=D1026,+E1026,((+G1026/E1026)^+((NETWORKDAYS(+D1026,A1026,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1026,F1026,Feriados!$A$2:$A$1058)-1))*E1026)))","v":4842.4678625857978},{"$f":"IF(A1026=\"\",\"\",+IF(+A1026=D1026,+VLOOKUP(D1026,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1026,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1026=\"\",\"\",+VLOOKUP(+EOMONTH(+F1026,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1026=\"\",\"\",VLOOKUP(D1026,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1026=\"\",\"\",IF(A1026=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1026,-2)+15,Cenários!$A:$D,2,FALSE)>A1026,+VLOOKUP(+EOMONTH(+A1026,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1026,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1026=\"\",\"\",VLOOKUP(F1026,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1026=\"\",\"\",IF(WORKDAY(+A1026,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1026,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-01"},{"$f":"IF(A1027=\"\",\"\",+IF(+A1027=D1027,+E1027,((+G1027/E1027)^+((NETWORKDAYS(+D1027,A1027,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1027,F1027,Feriados!$A$2:$A$1058)-1))*E1027)))","v":4842.9976480886035},{"$f":"IF(A1027=\"\",\"\",+IF(+A1027=D1027,+VLOOKUP(D1027,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1027,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1027=\"\",\"\",+VLOOKUP(+EOMONTH(+F1027,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1027=\"\",\"\",VLOOKUP(D1027,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1027=\"\",\"\",IF(A1027=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1027,-2)+15,Cenários!$A:$D,2,FALSE)>A1027,+VLOOKUP(+EOMONTH(+A1027,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1027,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1027=\"\",\"\",VLOOKUP(F1027,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1027=\"\",\"\",IF(WORKDAY(+A1027,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1027,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-02"},{"$f":"IF(A1028=\"\",\"\",+IF(+A1028=D1028,+E1028,((+G1028/E1028)^+((NETWORKDAYS(+D1028,A1028,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1028,F1028,Feriados!$A$2:$A$1058)-1))*E1028)))","v":4843.5274915520795},{"$f":"IF(A1028=\"\",\"\",+IF(+A1028=D1028,+VLOOKUP(D1028,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1028,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1028=\"\",\"\",+VLOOKUP(+EOMONTH(+F1028,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1028=\"\",\"\",VLOOKUP(D1028,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1028=\"\",\"\",IF(A1028=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1028,-2)+15,Cenários!$A:$D,2,FALSE)>A1028,+VLOOKUP(+EOMONTH(+A1028,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1028,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1028=\"\",\"\",VLOOKUP(F1028,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1028=\"\",\"\",IF(WORKDAY(+A1028,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1028,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-03"},{"$f":"IF(A1029=\"\",\"\",+IF(+A1029=D1029,+E1029,((+G1029/E1029)^+((NETWORKDAYS(+D1029,A1029,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1029,F1029,Feriados!$A$2:$A$1058)-1))*E1029)))","v":4844.057392982565},{"$f":"IF(A1029=\"\",\"\",+IF(+A1029=D1029,+VLOOKUP(D1029,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1029,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1029=\"\",\"\",+VLOOKUP(+EOMONTH(+F1029,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1029=\"\",\"\",VLOOKUP(D1029,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1029=\"\",\"\",IF(A1029=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1029,-2)+15,Cenários!$A:$D,2,FALSE)>A1029,+VLOOKUP(+EOMONTH(+A1029,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1029,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1029=\"\",\"\",VLOOKUP(F1029,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1029=\"\",\"\",IF(WORKDAY(+A1029,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1029,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-06"},{"$f":"IF(A1030=\"\",\"\",+IF(+A1030=D1030,+E1030,((+G1030/E1030)^+((NETWORKDAYS(+D1030,A1030,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1030,F1030,Feriados!$A$2:$A$1058)-1))*E1030)))","v":4844.5873523864047},{"$f":"IF(A1030=\"\",\"\",+IF(+A1030=D1030,+VLOOKUP(D1030,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1030,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1030=\"\",\"\",+VLOOKUP(+EOMONTH(+F1030,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1030=\"\",\"\",VLOOKUP(D1030,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1030=\"\",\"\",IF(A1030=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1030,-2)+15,Cenários!$A:$D,2,FALSE)>A1030,+VLOOKUP(+EOMONTH(+A1030,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1030,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1030=\"\",\"\",VLOOKUP(F1030,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1030=\"\",\"\",IF(WORKDAY(+A1030,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1030,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-07"},{"$f":"IF(A1031=\"\",\"\",+IF(+A1031=D1031,+E1031,((+G1031/E1031)^+((NETWORKDAYS(+D1031,A1031,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1031,F1031,Feriados!$A$2:$A$1058)-1))*E1031)))","v":4845.1173697699387},{"$f":"IF(A1031=\"\",\"\",+IF(+A1031=D1031,+VLOOKUP(D1031,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1031,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1031=\"\",\"\",+VLOOKUP(+EOMONTH(+F1031,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1031=\"\",\"\",VLOOKUP(D1031,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1031=\"\",\"\",IF(A1031=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1031,-2)+15,Cenários!$A:$D,2,FALSE)>A1031,+VLOOKUP(+EOMONTH(+A1031,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1031,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1031=\"\",\"\",VLOOKUP(F1031,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1031=\"\",\"\",IF(WORKDAY(+A1031,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1031,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-08"},{"$f":"IF(A1032=\"\",\"\",+IF(+A1032=D1032,+E1032,((+G1032/E1032)^+((NETWORKDAYS(+D1032,A1032,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1032,F1032,Feriados!$A$2:$A$1058)-1))*E1032)))","v":4845.6474451395097},{"$f":"IF(A1032=\"\",\"\",+IF(+A1032=D1032,+VLOOKUP(D1032,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1032,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1032=\"\",\"\",+VLOOKUP(+EOMONTH(+F1032,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1032=\"\",\"\",VLOOKUP(D1032,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1032=\"\",\"\",IF(A1032=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1032,-2)+15,Cenários!$A:$D,2,FALSE)>A1032,+VLOOKUP(+EOMONTH(+A1032,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1032,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1032=\"\",\"\",VLOOKUP(F1032,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1032=\"\",\"\",IF(WORKDAY(+A1032,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1032,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-09"},{"$f":"IF(A1033=\"\",\"\",+IF(+A1033=D1033,+E1033,((+G1033/E1033)^+((NETWORKDAYS(+D1033,A1033,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1033,F1033,Feriados!$A$2:$A$1058)-1))*E1033)))","v":4846.1775785014634},{"$f":"IF(A1033=\"\",\"\",+IF(+A1033=D1033,+VLOOKUP(D1033,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1033,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1033=\"\",\"\",+VLOOKUP(+EOMONTH(+F1033,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1033=\"\",\"\",VLOOKUP(D1033,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1033=\"\",\"\",IF(A1033=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1033,-2)+15,Cenários!$A:$D,2,FALSE)>A1033,+VLOOKUP(+EOMONTH(+A1033,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1033,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1033=\"\",\"\",VLOOKUP(F1033,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1033=\"\",\"\",IF(WORKDAY(+A1033,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1033,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-10"},{"$f":"IF(A1034=\"\",\"\",+IF(+A1034=D1034,+E1034,((+G1034/E1034)^+((NETWORKDAYS(+D1034,A1034,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1034,F1034,Feriados!$A$2:$A$1058)-1))*E1034)))","v":4846.7077698621433},{"$f":"IF(A1034=\"\",\"\",+IF(+A1034=D1034,+VLOOKUP(D1034,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1034,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1034=\"\",\"\",+VLOOKUP(+EOMONTH(+F1034,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1034=\"\",\"\",VLOOKUP(D1034,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1034=\"\",\"\",IF(A1034=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1034,-2)+15,Cenários!$A:$D,2,FALSE)>A1034,+VLOOKUP(+EOMONTH(+A1034,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1034,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1034=\"\",\"\",VLOOKUP(F1034,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1034=\"\",\"\",IF(WORKDAY(+A1034,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1034,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-13"},{"$f":"IF(A1035=\"\",\"\",+IF(+A1035=D1035,+E1035,((+G1035/E1035)^+((NETWORKDAYS(+D1035,A1035,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1035,F1035,Feriados!$A$2:$A$1058)-1))*E1035)))","v":4847.2380192278961},{"$f":"IF(A1035=\"\",\"\",+IF(+A1035=D1035,+VLOOKUP(D1035,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1035,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1035=\"\",\"\",+VLOOKUP(+EOMONTH(+F1035,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1035=\"\",\"\",VLOOKUP(D1035,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1035=\"\",\"\",IF(A1035=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1035,-2)+15,Cenários!$A:$D,2,FALSE)>A1035,+VLOOKUP(+EOMONTH(+A1035,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1035,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1035=\"\",\"\",VLOOKUP(F1035,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1035=\"\",\"\",IF(WORKDAY(+A1035,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1035,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-14"},{"$f":"IF(A1036=\"\",\"\",+IF(+A1036=D1036,+E1036,((+G1036/E1036)^+((NETWORKDAYS(+D1036,A1036,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1036,F1036,Feriados!$A$2:$A$1058)-1))*E1036)))","v":4847.7683266050653},{"$f":"IF(A1036=\"\",\"\",+IF(+A1036=D1036,+VLOOKUP(D1036,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1036,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1036=\"\",\"\",+VLOOKUP(+EOMONTH(+F1036,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-11-16"},{"$f":"IF(A1036=\"\",\"\",VLOOKUP(D1036,Cenários!$B:$D,3,FALSE))","v":4837.173194},{"$f":"IF(A1036=\"\",\"\",IF(A1036=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1036,-2)+15,Cenários!$A:$D,2,FALSE)>A1036,+VLOOKUP(+EOMONTH(+A1036,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1036,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2027-12-15"},{"$f":"IF(A1036=\"\",\"\",VLOOKUP(F1036,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003}]
[{"$f":"IF(A1036=\"\",\"\",IF(WORKDAY(+A1036,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1036,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-15"},{"$f":"IF(A1037=\"\",\"\",+IF(+A1037=D1037,+E1037,((+G1037/E1037)^+((NETWORKDAYS(+D1037,A1037,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1037,F1037,Feriados!$A$2:$A$1058)-1))*E1037)))","v":4848.2986920000003},{"$f":"IF(A1037=\"\",\"\",+IF(+A1037=D1037,+VLOOKUP(D1037,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1037,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1037=\"\",\"\",+VLOOKUP(+EOMONTH(+F1037,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1037=\"\",\"\",VLOOKUP(D1037,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1037=\"\",\"\",IF(A1037=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1037,-2)+15,Cenários!$A:$D,2,FALSE)>A1037,+VLOOKUP(+EOMONTH(+A1037,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1037,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1037=\"\",\"\",VLOOKUP(F1037,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1037=\"\",\"\",IF(WORKDAY(+A1037,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1037,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-16"},{"$f":"IF(A1038=\"\",\"\",+IF(+A1038=D1038,+E1038,((+G1038/E1038)^+((NETWORKDAYS(+D1038,A1038,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1038,F1038,Feriados!$A$2:$A$1058)-1))*E1038)))","v":4849.0142341964502},{"$f":"IF(A1038=\"\",\"\",+IF(+A1038=D1038,+VLOOKUP(D1038,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1038,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1038=\"\",\"\",+VLOOKUP(+EOMONTH(+F1038,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1038=\"\",\"\",VLOOKUP(D1038,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1038=\"\",\"\",IF(A1038=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1038,-2)+15,Cenários!$A:$D,2,FALSE)>A1038,+VLOOKUP(+EOMONTH(+A1038,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1038,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1038=\"\",\"\",VLOOKUP(F1038,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1038=\"\",\"\",IF(WORKDAY(+A1038,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1038,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-17"},{"$f":"IF(A1039=\"\",\"\",+IF(+A1039=D1039,+E1039,((+G1039/E1039)^+((NETWORKDAYS(+D1039,A1039,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1039,F1039,Feriados!$A$2:$A$1058)-1))*E1039)))","v":4849.7298819970856},{"$f":"IF(A1039=\"\",\"\",+IF(+A1039=D1039,+VLOOKUP(D1039,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1039,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1039=\"\",\"\",+VLOOKUP(+EOMONTH(+F1039,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1039=\"\",\"\",VLOOKUP(D1039,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1039=\"\",\"\",IF(A1039=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1039,-2)+15,Cenários!$A:$D,2,FALSE)>A1039,+VLOOKUP(+EOMONTH(+A1039,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1039,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1039=\"\",\"\",VLOOKUP(F1039,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1039=\"\",\"\",IF(WORKDAY(+A1039,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1039,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-20"},{"$f":"IF(A1040=\"\",\"\",+IF(+A1040=D1040,+E1040,((+G1040/E1040)^+((NETWORKDAYS(+D1040,A1040,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1040,F1040,Feriados!$A$2:$A$1058)-1))*E1040)))","v":4850.4456354174927},{"$f":"IF(A1040=\"\",\"\",+IF(+A1040=D1040,+VLOOKUP(D1040,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1040,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1040=\"\",\"\",+VLOOKUP(+EOMONTH(+F1040,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1040=\"\",\"\",VLOOKUP(D1040,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1040=\"\",\"\",IF(A1040=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1040,-2)+15,Cenários!$A:$D,2,FALSE)>A1040,+VLOOKUP(+EOMONTH(+A1040,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1040,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1040=\"\",\"\",VLOOKUP(F1040,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1040=\"\",\"\",IF(WORKDAY(+A1040,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1040,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-21"},{"$f":"IF(A1041=\"\",\"\",+IF(+A1041=D1041,+E1041,((+G1041/E1041)^+((NETWORKDAYS(+D1041,A1041,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1041,F1041,Feriados!$A$2:$A$1058)-1))*E1041)))","v":4851.1614944732582},{"$f":"IF(A1041=\"\",\"\",+IF(+A1041=D1041,+VLOOKUP(D1041,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1041,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1041=\"\",\"\",+VLOOKUP(+EOMONTH(+F1041,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1041=\"\",\"\",VLOOKUP(D1041,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1041=\"\",\"\",IF(A1041=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1041,-2)+15,Cenários!$A:$D,2,FALSE)>A1041,+VLOOKUP(+EOMONTH(+A1041,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1041,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1041=\"\",\"\",VLOOKUP(F1041,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1041=\"\",\"\",IF(WORKDAY(+A1041,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1041,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-22"},{"$f":"IF(A1042=\"\",\"\",+IF(+A1042=D1042,+E1042,((+G1042/E1042)^+((NETWORKDAYS(+D1042,A1042,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1042,F1042,Feriados!$A$2:$A$1058)-1))*E1042)))","v":4851.8774591799738},{"$f":"IF(A1042=\"\",\"\",+IF(+A1042=D1042,+VLOOKUP(D1042,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1042,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1042=\"\",\"\",+VLOOKUP(+EOMONTH(+F1042,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1042=\"\",\"\",VLOOKUP(D1042,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1042=\"\",\"\",IF(A1042=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1042,-2)+15,Cenários!$A:$D,2,FALSE)>A1042,+VLOOKUP(+EOMONTH(+A1042,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1042,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1042=\"\",\"\",VLOOKUP(F1042,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1042=\"\",\"\",IF(WORKDAY(+A1042,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1042,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-23"},{"$f":"IF(A1043=\"\",\"\",+IF(+A1043=D1043,+E1043,((+G1043/E1043)^+((NETWORKDAYS(+D1043,A1043,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1043,F1043,Feriados!$A$2:$A$1058)-1))*E1043)))","v":4852.5935295532317},{"$f":"IF(A1043=\"\",\"\",+IF(+A1043=D1043,+VLOOKUP(D1043,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1043,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1043=\"\",\"\",+VLOOKUP(+EOMONTH(+F1043,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1043=\"\",\"\",VLOOKUP(D1043,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1043=\"\",\"\",IF(A1043=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1043,-2)+15,Cenários!$A:$D,2,FALSE)>A1043,+VLOOKUP(+EOMONTH(+A1043,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1043,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1043=\"\",\"\",VLOOKUP(F1043,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1043=\"\",\"\",IF(WORKDAY(+A1043,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1043,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-24"},{"$f":"IF(A1044=\"\",\"\",+IF(+A1044=D1044,+E1044,((+G1044/E1044)^+((NETWORKDAYS(+D1044,A1044,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1044,F1044,Feriados!$A$2:$A$1058)-1))*E1044)))","v":4853.3097056086262},{"$f":"IF(A1044=\"\",\"\",+IF(+A1044=D1044,+VLOOKUP(D1044,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1044,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1044=\"\",\"\",+VLOOKUP(+EOMONTH(+F1044,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1044=\"\",\"\",VLOOKUP(D1044,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1044=\"\",\"\",IF(A1044=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1044,-2)+15,Cenários!$A:$D,2,FALSE)>A1044,+VLOOKUP(+EOMONTH(+A1044,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1044,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1044=\"\",\"\",VLOOKUP(F1044,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1044=\"\",\"\",IF(WORKDAY(+A1044,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1044,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-27"},{"$f":"IF(A1045=\"\",\"\",+IF(+A1045=D1045,+E1045,((+G1045/E1045)^+((NETWORKDAYS(+D1045,A1045,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1045,F1045,Feriados!$A$2:$A$1058)-1))*E1045)))","v":4854.025987361757},{"$f":"IF(A1045=\"\",\"\",+IF(+A1045=D1045,+VLOOKUP(D1045,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1045,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1045=\"\",\"\",+VLOOKUP(+EOMONTH(+F1045,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1045=\"\",\"\",VLOOKUP(D1045,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1045=\"\",\"\",IF(A1045=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1045,-2)+15,Cenários!$A:$D,2,FALSE)>A1045,+VLOOKUP(+EOMONTH(+A1045,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1045,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1045=\"\",\"\",VLOOKUP(F1045,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1045=\"\",\"\",IF(WORKDAY(+A1045,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1045,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-28"},{"$f":"IF(A1046=\"\",\"\",+IF(+A1046=D1046,+E1046,((+G1046/E1046)^+((NETWORKDAYS(+D1046,A1046,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1046,F1046,Feriados!$A$2:$A$1058)-1))*E1046)))","v":4854.7423748282199},{"$f":"IF(A1046=\"\",\"\",+IF(+A1046=D1046,+VLOOKUP(D1046,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1046,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1046=\"\",\"\",+VLOOKUP(+EOMONTH(+F1046,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1046=\"\",\"\",VLOOKUP(D1046,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1046=\"\",\"\",IF(A1046=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1046,-2)+15,Cenários!$A:$D,2,FALSE)>A1046,+VLOOKUP(+EOMONTH(+A1046,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1046,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1046=\"\",\"\",VLOOKUP(F1046,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1046=\"\",\"\",IF(WORKDAY(+A1046,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1046,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-29"},{"$f":"IF(A1047=\"\",\"\",+IF(+A1047=D1047,+E1047,((+G1047/E1047)^+((NETWORKDAYS(+D1047,A1047,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1047,F1047,Feriados!$A$2:$A$1058)-1))*E1047)))","v":4855.4588680236202},{"$f":"IF(A1047=\"\",\"\",+IF(+A1047=D1047,+VLOOKUP(D1047,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1047,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1047=\"\",\"\",+VLOOKUP(+EOMONTH(+F1047,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1047=\"\",\"\",VLOOKUP(D1047,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1047=\"\",\"\",IF(A1047=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1047,-2)+15,Cenários!$A:$D,2,FALSE)>A1047,+VLOOKUP(+EOMONTH(+A1047,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1047,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1047=\"\",\"\",VLOOKUP(F1047,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1047=\"\",\"\",IF(WORKDAY(+A1047,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1047,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-30"},{"$f":"IF(A1048=\"\",\"\",+IF(+A1048=D1048,+E1048,((+G1048/E1048)^+((NETWORKDAYS(+D1048,A1048,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1048,F1048,Feriados!$A$2:$A$1058)-1))*E1048)))","v":4856.1754669635593},{"$f":"IF(A1048=\"\",\"\",+IF(+A1048=D1048,+VLOOKUP(D1048,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1048,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1048=\"\",\"\",+VLOOKUP(+EOMONTH(+F1048,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1048=\"\",\"\",VLOOKUP(D1048,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1048=\"\",\"\",IF(A1048=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1048,-2)+15,Cenários!$A:$D,2,FALSE)>A1048,+VLOOKUP(+EOMONTH(+A1048,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1048,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1048=\"\",\"\",VLOOKUP(F1048,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1048=\"\",\"\",IF(WORKDAY(+A1048,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1048,1,Feriados!$A$2:$A$1071),\"\"))","v":"2027-12-31"},{"$f":"IF(A1049=\"\",\"\",+IF(+A1049=D1049,+E1049,((+G1049/E1049)^+((NETWORKDAYS(+D1049,A1049,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1049,F1049,Feriados!$A$2:$A$1058)-1))*E1049)))","v":4856.8921716636451},{"$f":"IF(A1049=\"\",\"\",+IF(+A1049=D1049,+VLOOKUP(D1049,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1049,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1049=\"\",\"\",+VLOOKUP(+EOMONTH(+F1049,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1049=\"\",\"\",VLOOKUP(D1049,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1049=\"\",\"\",IF(A1049=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1049,-2)+15,Cenários!$A:$D,2,FALSE)>A1049,+VLOOKUP(+EOMONTH(+A1049,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1049,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1049=\"\",\"\",VLOOKUP(F1049,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1049=\"\",\"\",IF(WORKDAY(+A1049,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1049,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-03"},{"$f":"IF(A1050=\"\",\"\",+IF(+A1050=D1050,+E1050,((+G1050/E1050)^+((NETWORKDAYS(+D1050,A1050,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1050,F1050,Feriados!$A$2:$A$1058)-1))*E1050)))","v":4857.6089821394862},{"$f":"IF(A1050=\"\",\"\",+IF(+A1050=D1050,+VLOOKUP(D1050,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1050,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1050=\"\",\"\",+VLOOKUP(+EOMONTH(+F1050,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1050=\"\",\"\",VLOOKUP(D1050,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1050=\"\",\"\",IF(A1050=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1050,-2)+15,Cenários!$A:$D,2,FALSE)>A1050,+VLOOKUP(+EOMONTH(+A1050,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1050,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1050=\"\",\"\",VLOOKUP(F1050,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1050=\"\",\"\",IF(WORKDAY(+A1050,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1050,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-04"},{"$f":"IF(A1051=\"\",\"\",+IF(+A1051=D1051,+E1051,((+G1051/E1051)^+((NETWORKDAYS(+D1051,A1051,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1051,F1051,Feriados!$A$2:$A$1058)-1))*E1051)))","v":4858.3258984066943},{"$f":"IF(A1051=\"\",\"\",+IF(+A1051=D1051,+VLOOKUP(D1051,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1051,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1051=\"\",\"\",+VLOOKUP(+EOMONTH(+F1051,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1051=\"\",\"\",VLOOKUP(D1051,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1051=\"\",\"\",IF(A1051=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1051,-2)+15,Cenários!$A:$D,2,FALSE)>A1051,+VLOOKUP(+EOMONTH(+A1051,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1051,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1051=\"\",\"\",VLOOKUP(F1051,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1051=\"\",\"\",IF(WORKDAY(+A1051,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1051,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-05"},{"$f":"IF(A1052=\"\",\"\",+IF(+A1052=D1052,+E1052,((+G1052/E1052)^+((NETWORKDAYS(+D1052,A1052,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1052,F1052,Feriados!$A$2:$A$1058)-1))*E1052)))","v":4859.0429204808806},{"$f":"IF(A1052=\"\",\"\",+IF(+A1052=D1052,+VLOOKUP(D1052,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1052,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1052=\"\",\"\",+VLOOKUP(+EOMONTH(+F1052,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1052=\"\",\"\",VLOOKUP(D1052,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1052=\"\",\"\",IF(A1052=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1052,-2)+15,Cenários!$A:$D,2,FALSE)>A1052,+VLOOKUP(+EOMONTH(+A1052,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1052,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1052=\"\",\"\",VLOOKUP(F1052,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1052=\"\",\"\",IF(WORKDAY(+A1052,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1052,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-06"},{"$f":"IF(A1053=\"\",\"\",+IF(+A1053=D1053,+E1053,((+G1053/E1053)^+((NETWORKDAYS(+D1053,A1053,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1053,F1053,Feriados!$A$2:$A$1058)-1))*E1053)))","v":4859.7600483776623},{"$f":"IF(A1053=\"\",\"\",+IF(+A1053=D1053,+VLOOKUP(D1053,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1053,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1053=\"\",\"\",+VLOOKUP(+EOMONTH(+F1053,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1053=\"\",\"\",VLOOKUP(D1053,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1053=\"\",\"\",IF(A1053=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1053,-2)+15,Cenários!$A:$D,2,FALSE)>A1053,+VLOOKUP(+EOMONTH(+A1053,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1053,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1053=\"\",\"\",VLOOKUP(F1053,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1053=\"\",\"\",IF(WORKDAY(+A1053,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1053,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-07"},{"$f":"IF(A1054=\"\",\"\",+IF(+A1054=D1054,+E1054,((+G1054/E1054)^+((NETWORKDAYS(+D1054,A1054,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1054,F1054,Feriados!$A$2:$A$1058)-1))*E1054)))","v":4860.4772821126571},{"$f":"IF(A1054=\"\",\"\",+IF(+A1054=D1054,+VLOOKUP(D1054,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1054,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1054=\"\",\"\",+VLOOKUP(+EOMONTH(+F1054,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1054=\"\",\"\",VLOOKUP(D1054,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1054=\"\",\"\",IF(A1054=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1054,-2)+15,Cenários!$A:$D,2,FALSE)>A1054,+VLOOKUP(+EOMONTH(+A1054,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1054,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1054=\"\",\"\",VLOOKUP(F1054,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1054=\"\",\"\",IF(WORKDAY(+A1054,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1054,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-10"},{"$f":"IF(A1055=\"\",\"\",+IF(+A1055=D1055,+E1055,((+G1055/E1055)^+((NETWORKDAYS(+D1055,A1055,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1055,F1055,Feriados!$A$2:$A$1058)-1))*E1055)))","v":4861.1946217014856},{"$f":"IF(A1055=\"\",\"\",+IF(+A1055=D1055,+VLOOKUP(D1055,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1055,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1055=\"\",\"\",+VLOOKUP(+EOMONTH(+F1055,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1055=\"\",\"\",VLOOKUP(D1055,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1055=\"\",\"\",IF(A1055=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1055,-2)+15,Cenários!$A:$D,2,FALSE)>A1055,+VLOOKUP(+EOMONTH(+A1055,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1055,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1055=\"\",\"\",VLOOKUP(F1055,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1055=\"\",\"\",IF(WORKDAY(+A1055,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1055,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-11"},{"$f":"IF(A1056=\"\",\"\",+IF(+A1056=D1056,+E1056,((+G1056/E1056)^+((NETWORKDAYS(+D1056,A1056,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1056,F1056,Feriados!$A$2:$A$1058)-1))*E1056)))","v":4861.9120671597702},{"$f":"IF(A1056=\"\",\"\",+IF(+A1056=D1056,+VLOOKUP(D1056,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1056,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1056=\"\",\"\",+VLOOKUP(+EOMONTH(+F1056,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1056=\"\",\"\",VLOOKUP(D1056,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1056=\"\",\"\",IF(A1056=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1056,-2)+15,Cenários!$A:$D,2,FALSE)>A1056,+VLOOKUP(+EOMONTH(+A1056,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1056,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1056=\"\",\"\",VLOOKUP(F1056,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1056=\"\",\"\",IF(WORKDAY(+A1056,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1056,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-12"},{"$f":"IF(A1057=\"\",\"\",+IF(+A1057=D1057,+E1057,((+G1057/E1057)^+((NETWORKDAYS(+D1057,A1057,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1057,F1057,Feriados!$A$2:$A$1058)-1))*E1057)))","v":4862.629618503136},{"$f":"IF(A1057=\"\",\"\",+IF(+A1057=D1057,+VLOOKUP(D1057,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1057,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1057=\"\",\"\",+VLOOKUP(+EOMONTH(+F1057,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1057=\"\",\"\",VLOOKUP(D1057,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1057=\"\",\"\",IF(A1057=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1057,-2)+15,Cenários!$A:$D,2,FALSE)>A1057,+VLOOKUP(+EOMONTH(+A1057,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1057,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1057=\"\",\"\",VLOOKUP(F1057,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1057=\"\",\"\",IF(WORKDAY(+A1057,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1057,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-13"},{"$f":"IF(A1058=\"\",\"\",+IF(+A1058=D1058,+E1058,((+G1058/E1058)^+((NETWORKDAYS(+D1058,A1058,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1058,F1058,Feriados!$A$2:$A$1058)-1))*E1058)))","v":4863.3472757472082},{"$f":"IF(A1058=\"\",\"\",+IF(+A1058=D1058,+VLOOKUP(D1058,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1058,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1058=\"\",\"\",+VLOOKUP(+EOMONTH(+F1058,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1058=\"\",\"\",VLOOKUP(D1058,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1058=\"\",\"\",IF(A1058=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1058,-2)+15,Cenários!$A:$D,2,FALSE)>A1058,+VLOOKUP(+EOMONTH(+A1058,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1058,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1058=\"\",\"\",VLOOKUP(F1058,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1058=\"\",\"\",IF(WORKDAY(+A1058,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1058,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-14"},{"$f":"IF(A1059=\"\",\"\",+IF(+A1059=D1059,+E1059,((+G1059/E1059)^+((NETWORKDAYS(+D1059,A1059,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1059,F1059,Feriados!$A$2:$A$1058)-1))*E1059)))","v":4864.06503890762},{"$f":"IF(A1059=\"\",\"\",+IF(+A1059=D1059,+VLOOKUP(D1059,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1059,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1059=\"\",\"\",+VLOOKUP(+EOMONTH(+F1059,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2027-12-15"},{"$f":"IF(A1059=\"\",\"\",VLOOKUP(D1059,Cenários!$B:$D,3,FALSE))","v":4848.2986920000003},{"$f":"IF(A1059=\"\",\"\",IF(A1059=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1059,-2)+15,Cenários!$A:$D,2,FALSE)>A1059,+VLOOKUP(+EOMONTH(+A1059,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1059,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-01-17"},{"$f":"IF(A1059=\"\",\"\",VLOOKUP(F1059,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001}]
[{"$f":"IF(A1059=\"\",\"\",IF(WORKDAY(+A1059,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1059,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-17"},{"$f":"IF(A1060=\"\",\"\",+IF(+A1060=D1060,+E1060,((+G1060/E1060)^+((NETWORKDAYS(+D1060,A1060,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1060,F1060,Feriados!$A$2:$A$1058)-1))*E1060)))","v":4864.7829080000001},{"$f":"IF(A1060=\"\",\"\",+IF(+A1060=D1060,+VLOOKUP(D1060,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1060,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1060=\"\",\"\",+VLOOKUP(+EOMONTH(+F1060,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1060=\"\",\"\",VLOOKUP(D1060,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1060=\"\",\"\",IF(A1060=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1060,-2)+15,Cenários!$A:$D,2,FALSE)>A1060,+VLOOKUP(+EOMONTH(+A1060,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1060,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1060=\"\",\"\",VLOOKUP(F1060,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1060=\"\",\"\",IF(WORKDAY(+A1060,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1060,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-18"},{"$f":"IF(A1061=\"\",\"\",+IF(+A1061=D1061,+E1061,((+G1061/E1061)^+((NETWORKDAYS(+D1061,A1061,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1061,F1061,Feriados!$A$2:$A$1058)-1))*E1061)))","v":4865.4768861211905},{"$f":"IF(A1061=\"\",\"\",+IF(+A1061=D1061,+VLOOKUP(D1061,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1061,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1061=\"\",\"\",+VLOOKUP(+EOMONTH(+F1061,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1061=\"\",\"\",VLOOKUP(D1061,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1061=\"\",\"\",IF(A1061=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1061,-2)+15,Cenários!$A:$D,2,FALSE)>A1061,+VLOOKUP(+EOMONTH(+A1061,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1061,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1061=\"\",\"\",VLOOKUP(F1061,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1061=\"\",\"\",IF(WORKDAY(+A1061,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1061,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-19"},{"$f":"IF(A1062=\"\",\"\",+IF(+A1062=D1062,+E1062,((+G1062/E1062)^+((NETWORKDAYS(+D1062,A1062,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1062,F1062,Feriados!$A$2:$A$1058)-1))*E1062)))","v":4866.1709632407637},{"$f":"IF(A1062=\"\",\"\",+IF(+A1062=D1062,+VLOOKUP(D1062,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1062,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1062=\"\",\"\",+VLOOKUP(+EOMONTH(+F1062,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1062=\"\",\"\",VLOOKUP(D1062,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1062=\"\",\"\",IF(A1062=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1062,-2)+15,Cenários!$A:$D,2,FALSE)>A1062,+VLOOKUP(+EOMONTH(+A1062,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1062,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1062=\"\",\"\",VLOOKUP(F1062,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1062=\"\",\"\",IF(WORKDAY(+A1062,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1062,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-20"},{"$f":"IF(A1063=\"\",\"\",+IF(+A1063=D1063,+E1063,((+G1063/E1063)^+((NETWORKDAYS(+D1063,A1063,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1063,F1063,Feriados!$A$2:$A$1058)-1))*E1063)))","v":4866.8651393728396},{"$f":"IF(A1063=\"\",\"\",+IF(+A1063=D1063,+VLOOKUP(D1063,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1063,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1063=\"\",\"\",+VLOOKUP(+EOMONTH(+F1063,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1063=\"\",\"\",VLOOKUP(D1063,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1063=\"\",\"\",IF(A1063=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1063,-2)+15,Cenários!$A:$D,2,FALSE)>A1063,+VLOOKUP(+EOMONTH(+A1063,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1063,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1063=\"\",\"\",VLOOKUP(F1063,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1063=\"\",\"\",IF(WORKDAY(+A1063,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1063,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-21"},{"$f":"IF(A1064=\"\",\"\",+IF(+A1064=D1064,+E1064,((+G1064/E1064)^+((NETWORKDAYS(+D1064,A1064,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1064,F1064,Feriados!$A$2:$A$1058)-1))*E1064)))","v":4867.5594145315436},{"$f":"IF(A1064=\"\",\"\",+IF(+A1064=D1064,+VLOOKUP(D1064,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1064,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1064=\"\",\"\",+VLOOKUP(+EOMONTH(+F1064,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1064=\"\",\"\",VLOOKUP(D1064,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1064=\"\",\"\",IF(A1064=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1064,-2)+15,Cenários!$A:$D,2,FALSE)>A1064,+VLOOKUP(+EOMONTH(+A1064,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1064,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1064=\"\",\"\",VLOOKUP(F1064,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1064=\"\",\"\",IF(WORKDAY(+A1064,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1064,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-24"},{"$f":"IF(A1065=\"\",\"\",+IF(+A1065=D1065,+E1065,((+G1065/E1065)^+((NETWORKDAYS(+D1065,A1065,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1065,F1065,Feriados!$A$2:$A$1058)-1))*E1065)))","v":4868.2537887310027},{"$f":"IF(A1065=\"\",\"\",+IF(+A1065=D1065,+VLOOKUP(D1065,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1065,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1065=\"\",\"\",+VLOOKUP(+EOMONTH(+F1065,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1065=\"\",\"\",VLOOKUP(D1065,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1065=\"\",\"\",IF(A1065=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1065,-2)+15,Cenários!$A:$D,2,FALSE)>A1065,+VLOOKUP(+EOMONTH(+A1065,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1065,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1065=\"\",\"\",VLOOKUP(F1065,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1065=\"\",\"\",IF(WORKDAY(+A1065,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1065,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-25"},{"$f":"IF(A1066=\"\",\"\",+IF(+A1066=D1066,+E1066,((+G1066/E1066)^+((NETWORKDAYS(+D1066,A1066,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1066,F1066,Feriados!$A$2:$A$1058)-1))*E1066)))","v":4868.9482619853443},{"$f":"IF(A1066=\"\",\"\",+IF(+A1066=D1066,+VLOOKUP(D1066,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1066,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1066=\"\",\"\",+VLOOKUP(+EOMONTH(+F1066,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1066=\"\",\"\",VLOOKUP(D1066,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1066=\"\",\"\",IF(A1066=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1066,-2)+15,Cenários!$A:$D,2,FALSE)>A1066,+VLOOKUP(+EOMONTH(+A1066,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1066,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1066=\"\",\"\",VLOOKUP(F1066,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1066=\"\",\"\",IF(WORKDAY(+A1066,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1066,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-26"},{"$f":"IF(A1067=\"\",\"\",+IF(+A1067=D1067,+E1067,((+G1067/E1067)^+((NETWORKDAYS(+D1067,A1067,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1067,F1067,Feriados!$A$2:$A$1058)-1))*E1067)))","v":4869.6428343087},{"$f":"IF(A1067=\"\",\"\",+IF(+A1067=D1067,+VLOOKUP(D1067,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1067,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1067=\"\",\"\",+VLOOKUP(+EOMONTH(+F1067,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1067=\"\",\"\",VLOOKUP(D1067,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1067=\"\",\"\",IF(A1067=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1067,-2)+15,Cenários!$A:$D,2,FALSE)>A1067,+VLOOKUP(+EOMONTH(+A1067,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1067,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1067=\"\",\"\",VLOOKUP(F1067,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1067=\"\",\"\",IF(WORKDAY(+A1067,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1067,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-27"},{"$f":"IF(A1068=\"\",\"\",+IF(+A1068=D1068,+E1068,((+G1068/E1068)^+((NETWORKDAYS(+D1068,A1068,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1068,F1068,Feriados!$A$2:$A$1058)-1))*E1068)))","v":4870.3375057152016},{"$f":"IF(A1068=\"\",\"\",+IF(+A1068=D1068,+VLOOKUP(D1068,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1068,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1068=\"\",\"\",+VLOOKUP(+EOMONTH(+F1068,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1068=\"\",\"\",VLOOKUP(D1068,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1068=\"\",\"\",IF(A1068=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1068,-2)+15,Cenários!$A:$D,2,FALSE)>A1068,+VLOOKUP(+EOMONTH(+A1068,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1068,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1068=\"\",\"\",VLOOKUP(F1068,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1068=\"\",\"\",IF(WORKDAY(+A1068,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1068,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-28"},{"$f":"IF(A1069=\"\",\"\",+IF(+A1069=D1069,+E1069,((+G1069/E1069)^+((NETWORKDAYS(+D1069,A1069,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1069,F1069,Feriados!$A$2:$A$1058)-1))*E1069)))","v":4871.0322762189844},{"$f":"IF(A1069=\"\",\"\",+IF(+A1069=D1069,+VLOOKUP(D1069,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1069,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1069=\"\",\"\",+VLOOKUP(+EOMONTH(+F1069,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1069=\"\",\"\",VLOOKUP(D1069,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1069=\"\",\"\",IF(A1069=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1069,-2)+15,Cenários!$A:$D,2,FALSE)>A1069,+VLOOKUP(+EOMONTH(+A1069,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1069,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1069=\"\",\"\",VLOOKUP(F1069,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1069=\"\",\"\",IF(WORKDAY(+A1069,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1069,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-01-31"},{"$f":"IF(A1070=\"\",\"\",+IF(+A1070=D1070,+E1070,((+G1070/E1070)^+((NETWORKDAYS(+D1070,A1070,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1070,F1070,Feriados!$A$2:$A$1058)-1))*E1070)))","v":4871.7271458341829},{"$f":"IF(A1070=\"\",\"\",+IF(+A1070=D1070,+VLOOKUP(D1070,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1070,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1070=\"\",\"\",+VLOOKUP(+EOMONTH(+F1070,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1070=\"\",\"\",VLOOKUP(D1070,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1070=\"\",\"\",IF(A1070=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1070,-2)+15,Cenários!$A:$D,2,FALSE)>A1070,+VLOOKUP(+EOMONTH(+A1070,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1070,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1070=\"\",\"\",VLOOKUP(F1070,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1070=\"\",\"\",IF(WORKDAY(+A1070,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1070,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-01"},{"$f":"IF(A1071=\"\",\"\",+IF(+A1071=D1071,+E1071,((+G1071/E1071)^+((NETWORKDAYS(+D1071,A1071,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1071,F1071,Feriados!$A$2:$A$1058)-1))*E1071)))","v":4872.4221145749389},{"$f":"IF(A1071=\"\",\"\",+IF(+A1071=D1071,+VLOOKUP(D1071,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1071,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1071=\"\",\"\",+VLOOKUP(+EOMONTH(+F1071,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1071=\"\",\"\",VLOOKUP(D1071,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1071=\"\",\"\",IF(A1071=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1071,-2)+15,Cenários!$A:$D,2,FALSE)>A1071,+VLOOKUP(+EOMONTH(+A1071,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1071,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1071=\"\",\"\",VLOOKUP(F1071,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1071=\"\",\"\",IF(WORKDAY(+A1071,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1071,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-02"},{"$f":"IF(A1072=\"\",\"\",+IF(+A1072=D1072,+E1072,((+G1072/E1072)^+((NETWORKDAYS(+D1072,A1072,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1072,F1072,Feriados!$A$2:$A$1058)-1))*E1072)))","v":4873.1171824553912},{"$f":"IF(A1072=\"\",\"\",+IF(+A1072=D1072,+VLOOKUP(D1072,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1072,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1072=\"\",\"\",+VLOOKUP(+EOMONTH(+F1072,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1072=\"\",\"\",VLOOKUP(D1072,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1072=\"\",\"\",IF(A1072=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1072,-2)+15,Cenários!$A:$D,2,FALSE)>A1072,+VLOOKUP(+EOMONTH(+A1072,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1072,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1072=\"\",\"\",VLOOKUP(F1072,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1072=\"\",\"\",IF(WORKDAY(+A1072,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1072,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-03"},{"$f":"IF(A1073=\"\",\"\",+IF(+A1073=D1073,+E1073,((+G1073/E1073)^+((NETWORKDAYS(+D1073,A1073,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1073,F1073,Feriados!$A$2:$A$1058)-1))*E1073)))","v":4873.8123494896827},{"$f":"IF(A1073=\"\",\"\",+IF(+A1073=D1073,+VLOOKUP(D1073,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1073,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1073=\"\",\"\",+VLOOKUP(+EOMONTH(+F1073,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1073=\"\",\"\",VLOOKUP(D1073,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1073=\"\",\"\",IF(A1073=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1073,-2)+15,Cenários!$A:$D,2,FALSE)>A1073,+VLOOKUP(+EOMONTH(+A1073,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1073,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1073=\"\",\"\",VLOOKUP(F1073,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1073=\"\",\"\",IF(WORKDAY(+A1073,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1073,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-04"},{"$f":"IF(A1074=\"\",\"\",+IF(+A1074=D1074,+E1074,((+G1074/E1074)^+((NETWORKDAYS(+D1074,A1074,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1074,F1074,Feriados!$A$2:$A$1058)-1))*E1074)))","v":4874.5076156919577},{"$f":"IF(A1074=\"\",\"\",+IF(+A1074=D1074,+VLOOKUP(D1074,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1074,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1074=\"\",\"\",+VLOOKUP(+EOMONTH(+F1074,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1074=\"\",\"\",VLOOKUP(D1074,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1074=\"\",\"\",IF(A1074=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1074,-2)+15,Cenários!$A:$D,2,FALSE)>A1074,+VLOOKUP(+EOMONTH(+A1074,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1074,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1074=\"\",\"\",VLOOKUP(F1074,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1074=\"\",\"\",IF(WORKDAY(+A1074,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1074,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-07"},{"$f":"IF(A1075=\"\",\"\",+IF(+A1075=D1075,+E1075,((+G1075/E1075)^+((NETWORKDAYS(+D1075,A1075,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1075,F1075,Feriados!$A$2:$A$1058)-1))*E1075)))","v":4875.2029810763624},{"$f":"IF(A1075=\"\",\"\",+IF(+A1075=D1075,+VLOOKUP(D1075,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1075,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1075=\"\",\"\",+VLOOKUP(+EOMONTH(+F1075,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1075=\"\",\"\",VLOOKUP(D1075,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1075=\"\",\"\",IF(A1075=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1075,-2)+15,Cenários!$A:$D,2,FALSE)>A1075,+VLOOKUP(+EOMONTH(+A1075,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1075,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1075=\"\",\"\",VLOOKUP(F1075,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1075=\"\",\"\",IF(WORKDAY(+A1075,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1075,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-08"},{"$f":"IF(A1076=\"\",\"\",+IF(+A1076=D1076,+E1076,((+G1076/E1076)^+((NETWORKDAYS(+D1076,A1076,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1076,F1076,Feriados!$A$2:$A$1058)-1))*E1076)))","v":4875.898445657047},{"$f":"IF(A1076=\"\",\"\",+IF(+A1076=D1076,+VLOOKUP(D1076,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1076,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1076=\"\",\"\",+VLOOKUP(+EOMONTH(+F1076,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1076=\"\",\"\",VLOOKUP(D1076,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1076=\"\",\"\",IF(A1076=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1076,-2)+15,Cenários!$A:$D,2,FALSE)>A1076,+VLOOKUP(+EOMONTH(+A1076,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1076,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1076=\"\",\"\",VLOOKUP(F1076,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1076=\"\",\"\",IF(WORKDAY(+A1076,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1076,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-09"},{"$f":"IF(A1077=\"\",\"\",+IF(+A1077=D1077,+E1077,((+G1077/E1077)^+((NETWORKDAYS(+D1077,A1077,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1077,F1077,Feriados!$A$2:$A$1058)-1))*E1077)))","v":4876.5940094481621},{"$f":"IF(A1077=\"\",\"\",+IF(+A1077=D1077,+VLOOKUP(D1077,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1077,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1077=\"\",\"\",+VLOOKUP(+EOMONTH(+F1077,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1077=\"\",\"\",VLOOKUP(D1077,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1077=\"\",\"\",IF(A1077=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1077,-2)+15,Cenários!$A:$D,2,FALSE)>A1077,+VLOOKUP(+EOMONTH(+A1077,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1077,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1077=\"\",\"\",VLOOKUP(F1077,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1077=\"\",\"\",IF(WORKDAY(+A1077,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1077,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-10"},{"$f":"IF(A1078=\"\",\"\",+IF(+A1078=D1078,+E1078,((+G1078/E1078)^+((NETWORKDAYS(+D1078,A1078,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1078,F1078,Feriados!$A$2:$A$1058)-1))*E1078)))","v":4877.2896724638576},{"$f":"IF(A1078=\"\",\"\",+IF(+A1078=D1078,+VLOOKUP(D1078,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1078,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1078=\"\",\"\",+VLOOKUP(+EOMONTH(+F1078,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1078=\"\",\"\",VLOOKUP(D1078,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1078=\"\",\"\",IF(A1078=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1078,-2)+15,Cenários!$A:$D,2,FALSE)>A1078,+VLOOKUP(+EOMONTH(+A1078,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1078,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1078=\"\",\"\",VLOOKUP(F1078,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1078=\"\",\"\",IF(WORKDAY(+A1078,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1078,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-11"},{"$f":"IF(A1079=\"\",\"\",+IF(+A1079=D1079,+E1079,((+G1079/E1079)^+((NETWORKDAYS(+D1079,A1079,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1079,F1079,Feriados!$A$2:$A$1058)-1))*E1079)))","v":4877.9854347182918},{"$f":"IF(A1079=\"\",\"\",+IF(+A1079=D1079,+VLOOKUP(D1079,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1079,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1079=\"\",\"\",+VLOOKUP(+EOMONTH(+F1079,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1079=\"\",\"\",VLOOKUP(D1079,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1079=\"\",\"\",IF(A1079=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1079,-2)+15,Cenários!$A:$D,2,FALSE)>A1079,+VLOOKUP(+EOMONTH(+A1079,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1079,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1079=\"\",\"\",VLOOKUP(F1079,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1079=\"\",\"\",IF(WORKDAY(+A1079,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1079,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-14"},{"$f":"IF(A1080=\"\",\"\",+IF(+A1080=D1080,+E1080,((+G1080/E1080)^+((NETWORKDAYS(+D1080,A1080,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1080,F1080,Feriados!$A$2:$A$1058)-1))*E1080)))","v":4878.6812962256199},{"$f":"IF(A1080=\"\",\"\",+IF(+A1080=D1080,+VLOOKUP(D1080,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1080,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1080=\"\",\"\",+VLOOKUP(+EOMONTH(+F1080,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-01-17"},{"$f":"IF(A1080=\"\",\"\",VLOOKUP(D1080,Cenários!$B:$D,3,FALSE))","v":4864.7829080000001},{"$f":"IF(A1080=\"\",\"\",IF(A1080=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1080,-2)+15,Cenários!$A:$D,2,FALSE)>A1080,+VLOOKUP(+EOMONTH(+A1080,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1080,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-02-15"},{"$f":"IF(A1080=\"\",\"\",VLOOKUP(F1080,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001}]
[{"$f":"IF(A1080=\"\",\"\",IF(WORKDAY(+A1080,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1080,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-15"},{"$f":"IF(A1081=\"\",\"\",+IF(+A1081=D1081,+E1081,((+G1081/E1081)^+((NETWORKDAYS(+D1081,A1081,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1081,F1081,Feriados!$A$2:$A$1058)-1))*E1081)))","v":4879.3772570000001},{"$f":"IF(A1081=\"\",\"\",+IF(+A1081=D1081,+VLOOKUP(D1081,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1081,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1081=\"\",\"\",+VLOOKUP(+EOMONTH(+F1081,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1081=\"\",\"\",VLOOKUP(D1081,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1081=\"\",\"\",IF(A1081=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1081,-2)+15,Cenários!$A:$D,2,FALSE)>A1081,+VLOOKUP(+EOMONTH(+A1081,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1081,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1081=\"\",\"\",VLOOKUP(F1081,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1081=\"\",\"\",IF(WORKDAY(+A1081,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1081,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-16"},{"$f":"IF(A1082=\"\",\"\",+IF(+A1082=D1082,+E1082,((+G1082/E1082)^+((NETWORKDAYS(+D1082,A1082,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1082,F1082,Feriados!$A$2:$A$1058)-1))*E1082)))","v":4880.5560135144042},{"$f":"IF(A1082=\"\",\"\",+IF(+A1082=D1082,+VLOOKUP(D1082,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1082,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1082=\"\",\"\",+VLOOKUP(+EOMONTH(+F1082,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1082=\"\",\"\",VLOOKUP(D1082,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1082=\"\",\"\",IF(A1082=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1082,-2)+15,Cenários!$A:$D,2,FALSE)>A1082,+VLOOKUP(+EOMONTH(+A1082,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1082,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1082=\"\",\"\",VLOOKUP(F1082,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1082=\"\",\"\",IF(WORKDAY(+A1082,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1082,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-17"},{"$f":"IF(A1083=\"\",\"\",+IF(+A1083=D1083,+E1083,((+G1083/E1083)^+((NETWORKDAYS(+D1083,A1083,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1083,F1083,Feriados!$A$2:$A$1058)-1))*E1083)))","v":4881.7350547919768},{"$f":"IF(A1083=\"\",\"\",+IF(+A1083=D1083,+VLOOKUP(D1083,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1083,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1083=\"\",\"\",+VLOOKUP(+EOMONTH(+F1083,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1083=\"\",\"\",VLOOKUP(D1083,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1083=\"\",\"\",IF(A1083=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1083,-2)+15,Cenários!$A:$D,2,FALSE)>A1083,+VLOOKUP(+EOMONTH(+A1083,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1083,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1083=\"\",\"\",VLOOKUP(F1083,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1083=\"\",\"\",IF(WORKDAY(+A1083,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1083,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-18"},{"$f":"IF(A1084=\"\",\"\",+IF(+A1084=D1084,+E1084,((+G1084/E1084)^+((NETWORKDAYS(+D1084,A1084,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1084,F1084,Feriados!$A$2:$A$1058)-1))*E1084)))","v":4882.9143809015077},{"$f":"IF(A1084=\"\",\"\",+IF(+A1084=D1084,+VLOOKUP(D1084,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1084,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1084=\"\",\"\",+VLOOKUP(+EOMONTH(+F1084,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1084=\"\",\"\",VLOOKUP(D1084,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1084=\"\",\"\",IF(A1084=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1084,-2)+15,Cenários!$A:$D,2,FALSE)>A1084,+VLOOKUP(+EOMONTH(+A1084,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1084,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1084=\"\",\"\",VLOOKUP(F1084,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1084=\"\",\"\",IF(WORKDAY(+A1084,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1084,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-21"},{"$f":"IF(A1085=\"\",\"\",+IF(+A1085=D1085,+E1085,((+G1085/E1085)^+((NETWORKDAYS(+D1085,A1085,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1085,F1085,Feriados!$A$2:$A$1058)-1))*E1085)))","v":4884.0939919118091},{"$f":"IF(A1085=\"\",\"\",+IF(+A1085=D1085,+VLOOKUP(D1085,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1085,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1085=\"\",\"\",+VLOOKUP(+EOMONTH(+F1085,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1085=\"\",\"\",VLOOKUP(D1085,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1085=\"\",\"\",IF(A1085=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1085,-2)+15,Cenários!$A:$D,2,FALSE)>A1085,+VLOOKUP(+EOMONTH(+A1085,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1085,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1085=\"\",\"\",VLOOKUP(F1085,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1085=\"\",\"\",IF(WORKDAY(+A1085,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1085,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-22"},{"$f":"IF(A1086=\"\",\"\",+IF(+A1086=D1086,+E1086,((+G1086/E1086)^+((NETWORKDAYS(+D1086,A1086,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1086,F1086,Feriados!$A$2:$A$1058)-1))*E1086)))","v":4885.2738878917044},{"$f":"IF(A1086=\"\",\"\",+IF(+A1086=D1086,+VLOOKUP(D1086,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1086,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1086=\"\",\"\",+VLOOKUP(+EOMONTH(+F1086,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1086=\"\",\"\",VLOOKUP(D1086,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1086=\"\",\"\",IF(A1086=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1086,-2)+15,Cenários!$A:$D,2,FALSE)>A1086,+VLOOKUP(+EOMONTH(+A1086,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1086,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1086=\"\",\"\",VLOOKUP(F1086,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1086=\"\",\"\",IF(WORKDAY(+A1086,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1086,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-23"},{"$f":"IF(A1087=\"\",\"\",+IF(+A1087=D1087,+E1087,((+G1087/E1087)^+((NETWORKDAYS(+D1087,A1087,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1087,F1087,Feriados!$A$2:$A$1058)-1))*E1087)))","v":4886.4540689100395},{"$f":"IF(A1087=\"\",\"\",+IF(+A1087=D1087,+VLOOKUP(D1087,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1087,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1087=\"\",\"\",+VLOOKUP(+EOMONTH(+F1087,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1087=\"\",\"\",VLOOKUP(D1087,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1087=\"\",\"\",IF(A1087=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1087,-2)+15,Cenários!$A:$D,2,FALSE)>A1087,+VLOOKUP(+EOMONTH(+A1087,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1087,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1087=\"\",\"\",VLOOKUP(F1087,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1087=\"\",\"\",IF(WORKDAY(+A1087,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1087,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-24"},{"$f":"IF(A1088=\"\",\"\",+IF(+A1088=D1088,+E1088,((+G1088/E1088)^+((NETWORKDAYS(+D1088,A1088,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1088,F1088,Feriados!$A$2:$A$1058)-1))*E1088)))","v":4887.6345350356714},{"$f":"IF(A1088=\"\",\"\",+IF(+A1088=D1088,+VLOOKUP(D1088,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1088,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1088=\"\",\"\",+VLOOKUP(+EOMONTH(+F1088,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1088=\"\",\"\",VLOOKUP(D1088,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1088=\"\",\"\",IF(A1088=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1088,-2)+15,Cenários!$A:$D,2,FALSE)>A1088,+VLOOKUP(+EOMONTH(+A1088,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1088,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1088=\"\",\"\",VLOOKUP(F1088,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1088=\"\",\"\",IF(WORKDAY(+A1088,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1088,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-02-25"},{"$f":"IF(A1089=\"\",\"\",+IF(+A1089=D1089,+E1089,((+G1089/E1089)^+((NETWORKDAYS(+D1089,A1089,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1089,F1089,Feriados!$A$2:$A$1058)-1))*E1089)))","v":4888.8152863374771},{"$f":"IF(A1089=\"\",\"\",+IF(+A1089=D1089,+VLOOKUP(D1089,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1089,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1089=\"\",\"\",+VLOOKUP(+EOMONTH(+F1089,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1089=\"\",\"\",VLOOKUP(D1089,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1089=\"\",\"\",IF(A1089=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1089,-2)+15,Cenários!$A:$D,2,FALSE)>A1089,+VLOOKUP(+EOMONTH(+A1089,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1089,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1089=\"\",\"\",VLOOKUP(F1089,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1089=\"\",\"\",IF(WORKDAY(+A1089,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1089,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-01"},{"$f":"IF(A1090=\"\",\"\",+IF(+A1090=D1090,+E1090,((+G1090/E1090)^+((NETWORKDAYS(+D1090,A1090,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1090,F1090,Feriados!$A$2:$A$1058)-1))*E1090)))","v":4889.996322884349},{"$f":"IF(A1090=\"\",\"\",+IF(+A1090=D1090,+VLOOKUP(D1090,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1090,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1090=\"\",\"\",+VLOOKUP(+EOMONTH(+F1090,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1090=\"\",\"\",VLOOKUP(D1090,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1090=\"\",\"\",IF(A1090=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1090,-2)+15,Cenários!$A:$D,2,FALSE)>A1090,+VLOOKUP(+EOMONTH(+A1090,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1090,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1090=\"\",\"\",VLOOKUP(F1090,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1090=\"\",\"\",IF(WORKDAY(+A1090,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1090,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-02"},{"$f":"IF(A1091=\"\",\"\",+IF(+A1091=D1091,+E1091,((+G1091/E1091)^+((NETWORKDAYS(+D1091,A1091,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1091,F1091,Feriados!$A$2:$A$1058)-1))*E1091)))","v":4891.1776447451957},{"$f":"IF(A1091=\"\",\"\",+IF(+A1091=D1091,+VLOOKUP(D1091,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1091,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1091=\"\",\"\",+VLOOKUP(+EOMONTH(+F1091,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1091=\"\",\"\",VLOOKUP(D1091,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1091=\"\",\"\",IF(A1091=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1091,-2)+15,Cenários!$A:$D,2,FALSE)>A1091,+VLOOKUP(+EOMONTH(+A1091,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1091,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1091=\"\",\"\",VLOOKUP(F1091,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1091=\"\",\"\",IF(WORKDAY(+A1091,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1091,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-03"},{"$f":"IF(A1092=\"\",\"\",+IF(+A1092=D1092,+E1092,((+G1092/E1092)^+((NETWORKDAYS(+D1092,A1092,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1092,F1092,Feriados!$A$2:$A$1058)-1))*E1092)))","v":4892.3592519889444},{"$f":"IF(A1092=\"\",\"\",+IF(+A1092=D1092,+VLOOKUP(D1092,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1092,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1092=\"\",\"\",+VLOOKUP(+EOMONTH(+F1092,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1092=\"\",\"\",VLOOKUP(D1092,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1092=\"\",\"\",IF(A1092=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1092,-2)+15,Cenários!$A:$D,2,FALSE)>A1092,+VLOOKUP(+EOMONTH(+A1092,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1092,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1092=\"\",\"\",VLOOKUP(F1092,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1092=\"\",\"\",IF(WORKDAY(+A1092,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1092,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-06"},{"$f":"IF(A1093=\"\",\"\",+IF(+A1093=D1093,+E1093,((+G1093/E1093)^+((NETWORKDAYS(+D1093,A1093,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1093,F1093,Feriados!$A$2:$A$1058)-1))*E1093)))","v":4893.5411446845383},{"$f":"IF(A1093=\"\",\"\",+IF(+A1093=D1093,+VLOOKUP(D1093,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1093,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1093=\"\",\"\",+VLOOKUP(+EOMONTH(+F1093,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1093=\"\",\"\",VLOOKUP(D1093,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1093=\"\",\"\",IF(A1093=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1093,-2)+15,Cenários!$A:$D,2,FALSE)>A1093,+VLOOKUP(+EOMONTH(+A1093,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1093,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1093=\"\",\"\",VLOOKUP(F1093,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1093=\"\",\"\",IF(WORKDAY(+A1093,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1093,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-07"},{"$f":"IF(A1094=\"\",\"\",+IF(+A1094=D1094,+E1094,((+G1094/E1094)^+((NETWORKDAYS(+D1094,A1094,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1094,F1094,Feriados!$A$2:$A$1058)-1))*E1094)))","v":4894.7233229009353},{"$f":"IF(A1094=\"\",\"\",+IF(+A1094=D1094,+VLOOKUP(D1094,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1094,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1094=\"\",\"\",+VLOOKUP(+EOMONTH(+F1094,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1094=\"\",\"\",VLOOKUP(D1094,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1094=\"\",\"\",IF(A1094=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1094,-2)+15,Cenários!$A:$D,2,FALSE)>A1094,+VLOOKUP(+EOMONTH(+A1094,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1094,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1094=\"\",\"\",VLOOKUP(F1094,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1094=\"\",\"\",IF(WORKDAY(+A1094,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1094,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-08"},{"$f":"IF(A1095=\"\",\"\",+IF(+A1095=D1095,+E1095,((+G1095/E1095)^+((NETWORKDAYS(+D1095,A1095,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1095,F1095,Feriados!$A$2:$A$1058)-1))*E1095)))","v":4895.9057867071106},{"$f":"IF(A1095=\"\",\"\",+IF(+A1095=D1095,+VLOOKUP(D1095,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1095,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1095=\"\",\"\",+VLOOKUP(+EOMONTH(+F1095,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1095=\"\",\"\",VLOOKUP(D1095,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1095=\"\",\"\",IF(A1095=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1095,-2)+15,Cenários!$A:$D,2,FALSE)>A1095,+VLOOKUP(+EOMONTH(+A1095,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1095,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1095=\"\",\"\",VLOOKUP(F1095,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1095=\"\",\"\",IF(WORKDAY(+A1095,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1095,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-09"},{"$f":"IF(A1096=\"\",\"\",+IF(+A1096=D1096,+E1096,((+G1096/E1096)^+((NETWORKDAYS(+D1096,A1096,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1096,F1096,Feriados!$A$2:$A$1058)-1))*E1096)))","v":4897.0885361720575},{"$f":"IF(A1096=\"\",\"\",+IF(+A1096=D1096,+VLOOKUP(D1096,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1096,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1096=\"\",\"\",+VLOOKUP(+EOMONTH(+F1096,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1096=\"\",\"\",VLOOKUP(D1096,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1096=\"\",\"\",IF(A1096=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1096,-2)+15,Cenários!$A:$D,2,FALSE)>A1096,+VLOOKUP(+EOMONTH(+A1096,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1096,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1096=\"\",\"\",VLOOKUP(F1096,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1096=\"\",\"\",IF(WORKDAY(+A1096,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1096,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-10"},{"$f":"IF(A1097=\"\",\"\",+IF(+A1097=D1097,+E1097,((+G1097/E1097)^+((NETWORKDAYS(+D1097,A1097,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1097,F1097,Feriados!$A$2:$A$1058)-1))*E1097)))","v":4898.2715713647858},{"$f":"IF(A1097=\"\",\"\",+IF(+A1097=D1097,+VLOOKUP(D1097,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1097,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1097=\"\",\"\",+VLOOKUP(+EOMONTH(+F1097,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1097=\"\",\"\",VLOOKUP(D1097,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1097=\"\",\"\",IF(A1097=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1097,-2)+15,Cenários!$A:$D,2,FALSE)>A1097,+VLOOKUP(+EOMONTH(+A1097,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1097,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1097=\"\",\"\",VLOOKUP(F1097,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1097=\"\",\"\",IF(WORKDAY(+A1097,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1097,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-13"},{"$f":"IF(A1098=\"\",\"\",+IF(+A1098=D1098,+E1098,((+G1098/E1098)^+((NETWORKDAYS(+D1098,A1098,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1098,F1098,Feriados!$A$2:$A$1058)-1))*E1098)))","v":4899.4548923543216},{"$f":"IF(A1098=\"\",\"\",+IF(+A1098=D1098,+VLOOKUP(D1098,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1098,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1098=\"\",\"\",+VLOOKUP(+EOMONTH(+F1098,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1098=\"\",\"\",VLOOKUP(D1098,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1098=\"\",\"\",IF(A1098=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1098,-2)+15,Cenários!$A:$D,2,FALSE)>A1098,+VLOOKUP(+EOMONTH(+A1098,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1098,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1098=\"\",\"\",VLOOKUP(F1098,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1098=\"\",\"\",IF(WORKDAY(+A1098,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1098,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-14"},{"$f":"IF(A1099=\"\",\"\",+IF(+A1099=D1099,+E1099,((+G1099/E1099)^+((NETWORKDAYS(+D1099,A1099,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1099,F1099,Feriados!$A$2:$A$1058)-1))*E1099)))","v":4900.6384992097064},{"$f":"IF(A1099=\"\",\"\",+IF(+A1099=D1099,+VLOOKUP(D1099,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1099,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1099=\"\",\"\",+VLOOKUP(+EOMONTH(+F1099,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-02-15"},{"$f":"IF(A1099=\"\",\"\",VLOOKUP(D1099,Cenários!$B:$D,3,FALSE))","v":4879.3772570000001},{"$f":"IF(A1099=\"\",\"\",IF(A1099=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1099,-2)+15,Cenários!$A:$D,2,FALSE)>A1099,+VLOOKUP(+EOMONTH(+A1099,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1099,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-03-15"},{"$f":"IF(A1099=\"\",\"\",VLOOKUP(F1099,Cenários!$B:$D,3,FALSE))","v":4901.822392}]
[{"$f":"IF(A1099=\"\",\"\",IF(WORKDAY(+A1099,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1099,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-15"},{"$f":"IF(A1100=\"\",\"\",+IF(+A1100=D1100,+E1100,((+G1100/E1100)^+((NETWORKDAYS(+D1100,A1100,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1100,F1100,Feriados!$A$2:$A$1058)-1))*E1100)))","v":4901.822392},{"$f":"IF(A1100=\"\",\"\",+IF(+A1100=D1100,+VLOOKUP(D1100,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1100,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1100=\"\",\"\",+VLOOKUP(+EOMONTH(+F1100,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1100=\"\",\"\",VLOOKUP(D1100,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1100=\"\",\"\",IF(A1100=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1100,-2)+15,Cenários!$A:$D,2,FALSE)>A1100,+VLOOKUP(+EOMONTH(+A1100,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1100,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1100=\"\",\"\",VLOOKUP(F1100,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1100=\"\",\"\",IF(WORKDAY(+A1100,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1100,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-16"},{"$f":"IF(A1101=\"\",\"\",+IF(+A1101=D1101,+E1101,((+G1101/E1101)^+((NETWORKDAYS(+D1101,A1101,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1101,F1101,Feriados!$A$2:$A$1058)-1))*E1101)))","v":4902.7119354165052},{"$f":"IF(A1101=\"\",\"\",+IF(+A1101=D1101,+VLOOKUP(D1101,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1101,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1101=\"\",\"\",+VLOOKUP(+EOMONTH(+F1101,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1101=\"\",\"\",VLOOKUP(D1101,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1101=\"\",\"\",IF(A1101=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1101,-2)+15,Cenários!$A:$D,2,FALSE)>A1101,+VLOOKUP(+EOMONTH(+A1101,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1101,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1101=\"\",\"\",VLOOKUP(F1101,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1101=\"\",\"\",IF(WORKDAY(+A1101,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1101,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-17"},{"$f":"IF(A1102=\"\",\"\",+IF(+A1102=D1102,+E1102,((+G1102/E1102)^+((NETWORKDAYS(+D1102,A1102,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1102,F1102,Feriados!$A$2:$A$1058)-1))*E1102)))","v":4903.6016402602145},{"$f":"IF(A1102=\"\",\"\",+IF(+A1102=D1102,+VLOOKUP(D1102,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1102,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1102=\"\",\"\",+VLOOKUP(+EOMONTH(+F1102,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1102=\"\",\"\",VLOOKUP(D1102,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1102=\"\",\"\",IF(A1102=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1102,-2)+15,Cenários!$A:$D,2,FALSE)>A1102,+VLOOKUP(+EOMONTH(+A1102,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1102,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1102=\"\",\"\",VLOOKUP(F1102,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1102=\"\",\"\",IF(WORKDAY(+A1102,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1102,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-20"},{"$f":"IF(A1103=\"\",\"\",+IF(+A1103=D1103,+E1103,((+G1103/E1103)^+((NETWORKDAYS(+D1103,A1103,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1103,F1103,Feriados!$A$2:$A$1058)-1))*E1103)))","v":4904.4915065604246},{"$f":"IF(A1103=\"\",\"\",+IF(+A1103=D1103,+VLOOKUP(D1103,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1103,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1103=\"\",\"\",+VLOOKUP(+EOMONTH(+F1103,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1103=\"\",\"\",VLOOKUP(D1103,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1103=\"\",\"\",IF(A1103=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1103,-2)+15,Cenários!$A:$D,2,FALSE)>A1103,+VLOOKUP(+EOMONTH(+A1103,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1103,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1103=\"\",\"\",VLOOKUP(F1103,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1103=\"\",\"\",IF(WORKDAY(+A1103,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1103,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-21"},{"$f":"IF(A1104=\"\",\"\",+IF(+A1104=D1104,+E1104,((+G1104/E1104)^+((NETWORKDAYS(+D1104,A1104,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1104,F1104,Feriados!$A$2:$A$1058)-1))*E1104)))","v":4905.3815343464339},{"$f":"IF(A1104=\"\",\"\",+IF(+A1104=D1104,+VLOOKUP(D1104,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1104,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1104=\"\",\"\",+VLOOKUP(+EOMONTH(+F1104,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1104=\"\",\"\",VLOOKUP(D1104,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1104=\"\",\"\",IF(A1104=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1104,-2)+15,Cenários!$A:$D,2,FALSE)>A1104,+VLOOKUP(+EOMONTH(+A1104,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1104,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1104=\"\",\"\",VLOOKUP(F1104,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1104=\"\",\"\",IF(WORKDAY(+A1104,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1104,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-22"},{"$f":"IF(A1105=\"\",\"\",+IF(+A1105=D1105,+E1105,((+G1105/E1105)^+((NETWORKDAYS(+D1105,A1105,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1105,F1105,Feriados!$A$2:$A$1058)-1))*E1105)))","v":4906.2717236475473},{"$f":"IF(A1105=\"\",\"\",+IF(+A1105=D1105,+VLOOKUP(D1105,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1105,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1105=\"\",\"\",+VLOOKUP(+EOMONTH(+F1105,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1105=\"\",\"\",VLOOKUP(D1105,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1105=\"\",\"\",IF(A1105=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1105,-2)+15,Cenários!$A:$D,2,FALSE)>A1105,+VLOOKUP(+EOMONTH(+A1105,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1105,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1105=\"\",\"\",VLOOKUP(F1105,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1105=\"\",\"\",IF(WORKDAY(+A1105,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1105,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-23"},{"$f":"IF(A1106=\"\",\"\",+IF(+A1106=D1106,+E1106,((+G1106/E1106)^+((NETWORKDAYS(+D1106,A1106,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1106,F1106,Feriados!$A$2:$A$1058)-1))*E1106)))","v":4907.1620744930779},{"$f":"IF(A1106=\"\",\"\",+IF(+A1106=D1106,+VLOOKUP(D1106,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1106,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1106=\"\",\"\",+VLOOKUP(+EOMONTH(+F1106,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1106=\"\",\"\",VLOOKUP(D1106,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1106=\"\",\"\",IF(A1106=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1106,-2)+15,Cenários!$A:$D,2,FALSE)>A1106,+VLOOKUP(+EOMONTH(+A1106,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1106,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1106=\"\",\"\",VLOOKUP(F1106,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1106=\"\",\"\",IF(WORKDAY(+A1106,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1106,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-24"},{"$f":"IF(A1107=\"\",\"\",+IF(+A1107=D1107,+E1107,((+G1107/E1107)^+((NETWORKDAYS(+D1107,A1107,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1107,F1107,Feriados!$A$2:$A$1058)-1))*E1107)))","v":4908.0525869123376},{"$f":"IF(A1107=\"\",\"\",+IF(+A1107=D1107,+VLOOKUP(D1107,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1107,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1107=\"\",\"\",+VLOOKUP(+EOMONTH(+F1107,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1107=\"\",\"\",VLOOKUP(D1107,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1107=\"\",\"\",IF(A1107=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1107,-2)+15,Cenários!$A:$D,2,FALSE)>A1107,+VLOOKUP(+EOMONTH(+A1107,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1107,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1107=\"\",\"\",VLOOKUP(F1107,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1107=\"\",\"\",IF(WORKDAY(+A1107,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1107,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-27"},{"$f":"IF(A1108=\"\",\"\",+IF(+A1108=D1108,+E1108,((+G1108/E1108)^+((NETWORKDAYS(+D1108,A1108,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1108,F1108,Feriados!$A$2:$A$1058)-1))*E1108)))","v":4908.9432609346504},{"$f":"IF(A1108=\"\",\"\",+IF(+A1108=D1108,+VLOOKUP(D1108,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1108,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1108=\"\",\"\",+VLOOKUP(+EOMONTH(+F1108,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1108=\"\",\"\",VLOOKUP(D1108,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1108=\"\",\"\",IF(A1108=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1108,-2)+15,Cenários!$A:$D,2,FALSE)>A1108,+VLOOKUP(+EOMONTH(+A1108,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1108,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1108=\"\",\"\",VLOOKUP(F1108,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1108=\"\",\"\",IF(WORKDAY(+A1108,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1108,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-28"},{"$f":"IF(A1109=\"\",\"\",+IF(+A1109=D1109,+E1109,((+G1109/E1109)^+((NETWORKDAYS(+D1109,A1109,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1109,F1109,Feriados!$A$2:$A$1058)-1))*E1109)))","v":4909.8340965893431},{"$f":"IF(A1109=\"\",\"\",+IF(+A1109=D1109,+VLOOKUP(D1109,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1109,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1109=\"\",\"\",+VLOOKUP(+EOMONTH(+F1109,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1109=\"\",\"\",VLOOKUP(D1109,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1109=\"\",\"\",IF(A1109=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1109,-2)+15,Cenários!$A:$D,2,FALSE)>A1109,+VLOOKUP(+EOMONTH(+A1109,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1109,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1109=\"\",\"\",VLOOKUP(F1109,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1109=\"\",\"\",IF(WORKDAY(+A1109,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1109,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-29"},{"$f":"IF(A1110=\"\",\"\",+IF(+A1110=D1110,+E1110,((+G1110/E1110)^+((NETWORKDAYS(+D1110,A1110,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1110,F1110,Feriados!$A$2:$A$1058)-1))*E1110)))","v":4910.7250939057449},{"$f":"IF(A1110=\"\",\"\",+IF(+A1110=D1110,+VLOOKUP(D1110,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1110,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1110=\"\",\"\",+VLOOKUP(+EOMONTH(+F1110,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1110=\"\",\"\",VLOOKUP(D1110,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1110=\"\",\"\",IF(A1110=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1110,-2)+15,Cenários!$A:$D,2,FALSE)>A1110,+VLOOKUP(+EOMONTH(+A1110,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1110,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1110=\"\",\"\",VLOOKUP(F1110,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1110=\"\",\"\",IF(WORKDAY(+A1110,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1110,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-30"},{"$f":"IF(A1111=\"\",\"\",+IF(+A1111=D1111,+E1111,((+G1111/E1111)^+((NETWORKDAYS(+D1111,A1111,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1111,F1111,Feriados!$A$2:$A$1058)-1))*E1111)))","v":4911.6162529131934},{"$f":"IF(A1111=\"\",\"\",+IF(+A1111=D1111,+VLOOKUP(D1111,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1111,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1111=\"\",\"\",+VLOOKUP(+EOMONTH(+F1111,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1111=\"\",\"\",VLOOKUP(D1111,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1111=\"\",\"\",IF(A1111=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1111,-2)+15,Cenários!$A:$D,2,FALSE)>A1111,+VLOOKUP(+EOMONTH(+A1111,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1111,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1111=\"\",\"\",VLOOKUP(F1111,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1111=\"\",\"\",IF(WORKDAY(+A1111,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1111,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-03-31"},{"$f":"IF(A1112=\"\",\"\",+IF(+A1112=D1112,+E1112,((+G1112/E1112)^+((NETWORKDAYS(+D1112,A1112,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1112,F1112,Feriados!$A$2:$A$1058)-1))*E1112)))","v":4912.5075736410326},{"$f":"IF(A1112=\"\",\"\",+IF(+A1112=D1112,+VLOOKUP(D1112,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1112,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1112=\"\",\"\",+VLOOKUP(+EOMONTH(+F1112,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1112=\"\",\"\",VLOOKUP(D1112,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1112=\"\",\"\",IF(A1112=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1112,-2)+15,Cenários!$A:$D,2,FALSE)>A1112,+VLOOKUP(+EOMONTH(+A1112,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1112,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1112=\"\",\"\",VLOOKUP(F1112,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1112=\"\",\"\",IF(WORKDAY(+A1112,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1112,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-03"},{"$f":"IF(A1113=\"\",\"\",+IF(+A1113=D1113,+E1113,((+G1113/E1113)^+((NETWORKDAYS(+D1113,A1113,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1113,F1113,Feriados!$A$2:$A$1058)-1))*E1113)))","v":4913.3990561186092},{"$f":"IF(A1113=\"\",\"\",+IF(+A1113=D1113,+VLOOKUP(D1113,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1113,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1113=\"\",\"\",+VLOOKUP(+EOMONTH(+F1113,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1113=\"\",\"\",VLOOKUP(D1113,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1113=\"\",\"\",IF(A1113=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1113,-2)+15,Cenários!$A:$D,2,FALSE)>A1113,+VLOOKUP(+EOMONTH(+A1113,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1113,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1113=\"\",\"\",VLOOKUP(F1113,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1113=\"\",\"\",IF(WORKDAY(+A1113,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1113,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-04"},{"$f":"IF(A1114=\"\",\"\",+IF(+A1114=D1114,+E1114,((+G1114/E1114)^+((NETWORKDAYS(+D1114,A1114,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1114,F1114,Feriados!$A$2:$A$1058)-1))*E1114)))","v":4914.2907003752762},{"$f":"IF(A1114=\"\",\"\",+IF(+A1114=D1114,+VLOOKUP(D1114,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1114,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1114=\"\",\"\",+VLOOKUP(+EOMONTH(+F1114,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1114=\"\",\"\",VLOOKUP(D1114,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1114=\"\",\"\",IF(A1114=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1114,-2)+15,Cenários!$A:$D,2,FALSE)>A1114,+VLOOKUP(+EOMONTH(+A1114,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1114,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1114=\"\",\"\",VLOOKUP(F1114,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1114=\"\",\"\",IF(WORKDAY(+A1114,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1114,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-05"},{"$f":"IF(A1115=\"\",\"\",+IF(+A1115=D1115,+E1115,((+G1115/E1115)^+((NETWORKDAYS(+D1115,A1115,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1115,F1115,Feriados!$A$2:$A$1058)-1))*E1115)))","v":4915.182506440392},{"$f":"IF(A1115=\"\",\"\",+IF(+A1115=D1115,+VLOOKUP(D1115,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1115,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1115=\"\",\"\",+VLOOKUP(+EOMONTH(+F1115,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1115=\"\",\"\",VLOOKUP(D1115,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1115=\"\",\"\",IF(A1115=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1115,-2)+15,Cenários!$A:$D,2,FALSE)>A1115,+VLOOKUP(+EOMONTH(+A1115,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1115,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1115=\"\",\"\",VLOOKUP(F1115,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1115=\"\",\"\",IF(WORKDAY(+A1115,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1115,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-06"},{"$f":"IF(A1116=\"\",\"\",+IF(+A1116=D1116,+E1116,((+G1116/E1116)^+((NETWORKDAYS(+D1116,A1116,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1116,F1116,Feriados!$A$2:$A$1058)-1))*E1116)))","v":4916.0744743433215},{"$f":"IF(A1116=\"\",\"\",+IF(+A1116=D1116,+VLOOKUP(D1116,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1116,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1116=\"\",\"\",+VLOOKUP(+EOMONTH(+F1116,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1116=\"\",\"\",VLOOKUP(D1116,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1116=\"\",\"\",IF(A1116=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1116,-2)+15,Cenários!$A:$D,2,FALSE)>A1116,+VLOOKUP(+EOMONTH(+A1116,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1116,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1116=\"\",\"\",VLOOKUP(F1116,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1116=\"\",\"\",IF(WORKDAY(+A1116,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1116,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-07"},{"$f":"IF(A1117=\"\",\"\",+IF(+A1117=D1117,+E1117,((+G1117/E1117)^+((NETWORKDAYS(+D1117,A1117,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1117,F1117,Feriados!$A$2:$A$1058)-1))*E1117)))","v":4916.9666041134315},{"$f":"IF(A1117=\"\",\"\",+IF(+A1117=D1117,+VLOOKUP(D1117,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1117,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1117=\"\",\"\",+VLOOKUP(+EOMONTH(+F1117,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1117=\"\",\"\",VLOOKUP(D1117,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1117=\"\",\"\",IF(A1117=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1117,-2)+15,Cenários!$A:$D,2,FALSE)>A1117,+VLOOKUP(+EOMONTH(+A1117,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1117,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1117=\"\",\"\",VLOOKUP(F1117,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1117=\"\",\"\",IF(WORKDAY(+A1117,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1117,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-10"},{"$f":"IF(A1118=\"\",\"\",+IF(+A1118=D1118,+E1118,((+G1118/E1118)^+((NETWORKDAYS(+D1118,A1118,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1118,F1118,Feriados!$A$2:$A$1058)-1))*E1118)))","v":4917.8588957800985},{"$f":"IF(A1118=\"\",\"\",+IF(+A1118=D1118,+VLOOKUP(D1118,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1118,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1118=\"\",\"\",+VLOOKUP(+EOMONTH(+F1118,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1118=\"\",\"\",VLOOKUP(D1118,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1118=\"\",\"\",IF(A1118=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1118,-2)+15,Cenários!$A:$D,2,FALSE)>A1118,+VLOOKUP(+EOMONTH(+A1118,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1118,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1118=\"\",\"\",VLOOKUP(F1118,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1118=\"\",\"\",IF(WORKDAY(+A1118,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1118,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-11"},{"$f":"IF(A1119=\"\",\"\",+IF(+A1119=D1119,+E1119,((+G1119/E1119)^+((NETWORKDAYS(+D1119,A1119,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1119,F1119,Feriados!$A$2:$A$1058)-1))*E1119)))","v":4918.751349372702},{"$f":"IF(A1119=\"\",\"\",+IF(+A1119=D1119,+VLOOKUP(D1119,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1119,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1119=\"\",\"\",+VLOOKUP(+EOMONTH(+F1119,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1119=\"\",\"\",VLOOKUP(D1119,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1119=\"\",\"\",IF(A1119=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1119,-2)+15,Cenários!$A:$D,2,FALSE)>A1119,+VLOOKUP(+EOMONTH(+A1119,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1119,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1119=\"\",\"\",VLOOKUP(F1119,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1119=\"\",\"\",IF(WORKDAY(+A1119,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1119,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-12"},{"$f":"IF(A1120=\"\",\"\",+IF(+A1120=D1120,+E1120,((+G1120/E1120)^+((NETWORKDAYS(+D1120,A1120,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1120,F1120,Feriados!$A$2:$A$1058)-1))*E1120)))","v":4919.6439649206241},{"$f":"IF(A1120=\"\",\"\",+IF(+A1120=D1120,+VLOOKUP(D1120,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1120,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1120=\"\",\"\",+VLOOKUP(+EOMONTH(+F1120,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1120=\"\",\"\",VLOOKUP(D1120,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1120=\"\",\"\",IF(A1120=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1120,-2)+15,Cenários!$A:$D,2,FALSE)>A1120,+VLOOKUP(+EOMONTH(+A1120,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1120,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1120=\"\",\"\",VLOOKUP(F1120,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1120=\"\",\"\",IF(WORKDAY(+A1120,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1120,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-13"},{"$f":"IF(A1121=\"\",\"\",+IF(+A1121=D1121,+E1121,((+G1121/E1121)^+((NETWORKDAYS(+D1121,A1121,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1121,F1121,Feriados!$A$2:$A$1058)-1))*E1121)))","v":4920.5367424532587},{"$f":"IF(A1121=\"\",\"\",+IF(+A1121=D1121,+VLOOKUP(D1121,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1121,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1121=\"\",\"\",+VLOOKUP(+EOMONTH(+F1121,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-03-15"},{"$f":"IF(A1121=\"\",\"\",VLOOKUP(D1121,Cenários!$B:$D,3,FALSE))","v":4901.822392},{"$f":"IF(A1121=\"\",\"\",IF(A1121=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1121,-2)+15,Cenários!$A:$D,2,FALSE)>A1121,+VLOOKUP(+EOMONTH(+A1121,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1121,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-04-17"},{"$f":"IF(A1121=\"\",\"\",VLOOKUP(F1121,Cenários!$B:$D,3,FALSE))","v":4921.429682}]
[{"$f":"IF(A1121=\"\",\"\",IF(WORKDAY(+A1121,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1121,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-17"},{"$f":"IF(A1122=\"\",\"\",+IF(+A1122=D1122,+E1122,((+G1122/E1122)^+((NETWORKDAYS(+D1122,A1122,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1122,F1122,Feriados!$A$2:$A$1058)-1))*E1122)))","v":4921.429682},{"$f":"IF(A1122=\"\",\"\",+IF(+A1122=D1122,+VLOOKUP(D1122,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1122,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1122=\"\",\"\",+VLOOKUP(+EOMONTH(+F1122,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1122=\"\",\"\",VLOOKUP(D1122,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1122=\"\",\"\",IF(A1122=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1122,-2)+15,Cenários!$A:$D,2,FALSE)>A1122,+VLOOKUP(+EOMONTH(+A1122,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1122,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1122=\"\",\"\",VLOOKUP(F1122,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1122=\"\",\"\",IF(WORKDAY(+A1122,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1122,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-18"},{"$f":"IF(A1123=\"\",\"\",+IF(+A1123=D1123,+E1123,((+G1123/E1123)^+((NETWORKDAYS(+D1123,A1123,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1123,F1123,Feriados!$A$2:$A$1058)-1))*E1123)))","v":4922.6574325353067},{"$f":"IF(A1123=\"\",\"\",+IF(+A1123=D1123,+VLOOKUP(D1123,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1123,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1123=\"\",\"\",+VLOOKUP(+EOMONTH(+F1123,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1123=\"\",\"\",VLOOKUP(D1123,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1123=\"\",\"\",IF(A1123=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1123,-2)+15,Cenários!$A:$D,2,FALSE)>A1123,+VLOOKUP(+EOMONTH(+A1123,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1123,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1123=\"\",\"\",VLOOKUP(F1123,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1123=\"\",\"\",IF(WORKDAY(+A1123,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1123,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-19"},{"$f":"IF(A1124=\"\",\"\",+IF(+A1124=D1124,+E1124,((+G1124/E1124)^+((NETWORKDAYS(+D1124,A1124,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1124,F1124,Feriados!$A$2:$A$1058)-1))*E1124)))","v":4923.8854893579064},{"$f":"IF(A1124=\"\",\"\",+IF(+A1124=D1124,+VLOOKUP(D1124,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1124,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1124=\"\",\"\",+VLOOKUP(+EOMONTH(+F1124,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1124=\"\",\"\",VLOOKUP(D1124,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1124=\"\",\"\",IF(A1124=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1124,-2)+15,Cenários!$A:$D,2,FALSE)>A1124,+VLOOKUP(+EOMONTH(+A1124,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1124,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1124=\"\",\"\",VLOOKUP(F1124,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1124=\"\",\"\",IF(WORKDAY(+A1124,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1124,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-20"},{"$f":"IF(A1125=\"\",\"\",+IF(+A1125=D1125,+E1125,((+G1125/E1125)^+((NETWORKDAYS(+D1125,A1125,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1125,F1125,Feriados!$A$2:$A$1058)-1))*E1125)))","v":4925.1138525442102},{"$f":"IF(A1125=\"\",\"\",+IF(+A1125=D1125,+VLOOKUP(D1125,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1125,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1125=\"\",\"\",+VLOOKUP(+EOMONTH(+F1125,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1125=\"\",\"\",VLOOKUP(D1125,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1125=\"\",\"\",IF(A1125=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1125,-2)+15,Cenários!$A:$D,2,FALSE)>A1125,+VLOOKUP(+EOMONTH(+A1125,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1125,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1125=\"\",\"\",VLOOKUP(F1125,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1125=\"\",\"\",IF(WORKDAY(+A1125,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1125,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-24"},{"$f":"IF(A1126=\"\",\"\",+IF(+A1126=D1126,+E1126,((+G1126/E1126)^+((NETWORKDAYS(+D1126,A1126,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1126,F1126,Feriados!$A$2:$A$1058)-1))*E1126)))","v":4926.3425221706448},{"$f":"IF(A1126=\"\",\"\",+IF(+A1126=D1126,+VLOOKUP(D1126,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1126,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1126=\"\",\"\",+VLOOKUP(+EOMONTH(+F1126,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1126=\"\",\"\",VLOOKUP(D1126,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1126=\"\",\"\",IF(A1126=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1126,-2)+15,Cenários!$A:$D,2,FALSE)>A1126,+VLOOKUP(+EOMONTH(+A1126,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1126,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1126=\"\",\"\",VLOOKUP(F1126,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1126=\"\",\"\",IF(WORKDAY(+A1126,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1126,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-25"},{"$f":"IF(A1127=\"\",\"\",+IF(+A1127=D1127,+E1127,((+G1127/E1127)^+((NETWORKDAYS(+D1127,A1127,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1127,F1127,Feriados!$A$2:$A$1058)-1))*E1127)))","v":4927.5714983136586},{"$f":"IF(A1127=\"\",\"\",+IF(+A1127=D1127,+VLOOKUP(D1127,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1127,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1127=\"\",\"\",+VLOOKUP(+EOMONTH(+F1127,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1127=\"\",\"\",VLOOKUP(D1127,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1127=\"\",\"\",IF(A1127=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1127,-2)+15,Cenários!$A:$D,2,FALSE)>A1127,+VLOOKUP(+EOMONTH(+A1127,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1127,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1127=\"\",\"\",VLOOKUP(F1127,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1127=\"\",\"\",IF(WORKDAY(+A1127,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1127,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-26"},{"$f":"IF(A1128=\"\",\"\",+IF(+A1128=D1128,+E1128,((+G1128/E1128)^+((NETWORKDAYS(+D1128,A1128,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1128,F1128,Feriados!$A$2:$A$1058)-1))*E1128)))","v":4928.8007810497184},{"$f":"IF(A1128=\"\",\"\",+IF(+A1128=D1128,+VLOOKUP(D1128,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1128,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1128=\"\",\"\",+VLOOKUP(+EOMONTH(+F1128,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1128=\"\",\"\",VLOOKUP(D1128,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1128=\"\",\"\",IF(A1128=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1128,-2)+15,Cenários!$A:$D,2,FALSE)>A1128,+VLOOKUP(+EOMONTH(+A1128,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1128,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1128=\"\",\"\",VLOOKUP(F1128,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1128=\"\",\"\",IF(WORKDAY(+A1128,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1128,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-27"},{"$f":"IF(A1129=\"\",\"\",+IF(+A1129=D1129,+E1129,((+G1129/E1129)^+((NETWORKDAYS(+D1129,A1129,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1129,F1129,Feriados!$A$2:$A$1058)-1))*E1129)))","v":4930.0303704553107},{"$f":"IF(A1129=\"\",\"\",+IF(+A1129=D1129,+VLOOKUP(D1129,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1129,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1129=\"\",\"\",+VLOOKUP(+EOMONTH(+F1129,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1129=\"\",\"\",VLOOKUP(D1129,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1129=\"\",\"\",IF(A1129=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1129,-2)+15,Cenários!$A:$D,2,FALSE)>A1129,+VLOOKUP(+EOMONTH(+A1129,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1129,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1129=\"\",\"\",VLOOKUP(F1129,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1129=\"\",\"\",IF(WORKDAY(+A1129,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1129,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-04-28"},{"$f":"IF(A1130=\"\",\"\",+IF(+A1130=D1130,+E1130,((+G1130/E1130)^+((NETWORKDAYS(+D1130,A1130,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1130,F1130,Feriados!$A$2:$A$1058)-1))*E1130)))","v":4931.2602666069397},{"$f":"IF(A1130=\"\",\"\",+IF(+A1130=D1130,+VLOOKUP(D1130,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1130,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1130=\"\",\"\",+VLOOKUP(+EOMONTH(+F1130,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1130=\"\",\"\",VLOOKUP(D1130,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1130=\"\",\"\",IF(A1130=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1130,-2)+15,Cenários!$A:$D,2,FALSE)>A1130,+VLOOKUP(+EOMONTH(+A1130,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1130,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1130=\"\",\"\",VLOOKUP(F1130,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1130=\"\",\"\",IF(WORKDAY(+A1130,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1130,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-02"},{"$f":"IF(A1131=\"\",\"\",+IF(+A1131=D1131,+E1131,((+G1131/E1131)^+((NETWORKDAYS(+D1131,A1131,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1131,F1131,Feriados!$A$2:$A$1058)-1))*E1131)))","v":4932.4904695811292},{"$f":"IF(A1131=\"\",\"\",+IF(+A1131=D1131,+VLOOKUP(D1131,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1131,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1131=\"\",\"\",+VLOOKUP(+EOMONTH(+F1131,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1131=\"\",\"\",VLOOKUP(D1131,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1131=\"\",\"\",IF(A1131=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1131,-2)+15,Cenários!$A:$D,2,FALSE)>A1131,+VLOOKUP(+EOMONTH(+A1131,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1131,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1131=\"\",\"\",VLOOKUP(F1131,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1131=\"\",\"\",IF(WORKDAY(+A1131,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1131,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-03"},{"$f":"IF(A1132=\"\",\"\",+IF(+A1132=D1132,+E1132,((+G1132/E1132)^+((NETWORKDAYS(+D1132,A1132,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1132,F1132,Feriados!$A$2:$A$1058)-1))*E1132)))","v":4933.7209794544242},{"$f":"IF(A1132=\"\",\"\",+IF(+A1132=D1132,+VLOOKUP(D1132,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1132,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1132=\"\",\"\",+VLOOKUP(+EOMONTH(+F1132,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1132=\"\",\"\",VLOOKUP(D1132,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1132=\"\",\"\",IF(A1132=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1132,-2)+15,Cenários!$A:$D,2,FALSE)>A1132,+VLOOKUP(+EOMONTH(+A1132,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1132,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1132=\"\",\"\",VLOOKUP(F1132,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1132=\"\",\"\",IF(WORKDAY(+A1132,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1132,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-04"},{"$f":"IF(A1133=\"\",\"\",+IF(+A1133=D1133,+E1133,((+G1133/E1133)^+((NETWORKDAYS(+D1133,A1133,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1133,F1133,Feriados!$A$2:$A$1058)-1))*E1133)))","v":4934.9517963033832},{"$f":"IF(A1133=\"\",\"\",+IF(+A1133=D1133,+VLOOKUP(D1133,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1133,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1133=\"\",\"\",+VLOOKUP(+EOMONTH(+F1133,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1133=\"\",\"\",VLOOKUP(D1133,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1133=\"\",\"\",IF(A1133=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1133,-2)+15,Cenários!$A:$D,2,FALSE)>A1133,+VLOOKUP(+EOMONTH(+A1133,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1133,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1133=\"\",\"\",VLOOKUP(F1133,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1133=\"\",\"\",IF(WORKDAY(+A1133,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1133,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-05"},{"$f":"IF(A1134=\"\",\"\",+IF(+A1134=D1134,+E1134,((+G1134/E1134)^+((NETWORKDAYS(+D1134,A1134,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1134,F1134,Feriados!$A$2:$A$1058)-1))*E1134)))","v":4936.1829202045919},{"$f":"IF(A1134=\"\",\"\",+IF(+A1134=D1134,+VLOOKUP(D1134,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1134,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1134=\"\",\"\",+VLOOKUP(+EOMONTH(+F1134,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1134=\"\",\"\",VLOOKUP(D1134,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1134=\"\",\"\",IF(A1134=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1134,-2)+15,Cenários!$A:$D,2,FALSE)>A1134,+VLOOKUP(+EOMONTH(+A1134,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1134,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1134=\"\",\"\",VLOOKUP(F1134,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1134=\"\",\"\",IF(WORKDAY(+A1134,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1134,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-08"},{"$f":"IF(A1135=\"\",\"\",+IF(+A1135=D1135,+E1135,((+G1135/E1135)^+((NETWORKDAYS(+D1135,A1135,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1135,F1135,Feriados!$A$2:$A$1058)-1))*E1135)))","v":4937.4143512346482},{"$f":"IF(A1135=\"\",\"\",+IF(+A1135=D1135,+VLOOKUP(D1135,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1135,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1135=\"\",\"\",+VLOOKUP(+EOMONTH(+F1135,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1135=\"\",\"\",VLOOKUP(D1135,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1135=\"\",\"\",IF(A1135=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1135,-2)+15,Cenários!$A:$D,2,FALSE)>A1135,+VLOOKUP(+EOMONTH(+A1135,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1135,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1135=\"\",\"\",VLOOKUP(F1135,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1135=\"\",\"\",IF(WORKDAY(+A1135,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1135,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-09"},{"$f":"IF(A1136=\"\",\"\",+IF(+A1136=D1136,+E1136,((+G1136/E1136)^+((NETWORKDAYS(+D1136,A1136,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1136,F1136,Feriados!$A$2:$A$1058)-1))*E1136)))","v":4938.6460894701713},{"$f":"IF(A1136=\"\",\"\",+IF(+A1136=D1136,+VLOOKUP(D1136,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1136,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1136=\"\",\"\",+VLOOKUP(+EOMONTH(+F1136,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1136=\"\",\"\",VLOOKUP(D1136,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1136=\"\",\"\",IF(A1136=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1136,-2)+15,Cenários!$A:$D,2,FALSE)>A1136,+VLOOKUP(+EOMONTH(+A1136,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1136,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1136=\"\",\"\",VLOOKUP(F1136,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1136=\"\",\"\",IF(WORKDAY(+A1136,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1136,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-10"},{"$f":"IF(A1137=\"\",\"\",+IF(+A1137=D1137,+E1137,((+G1137/E1137)^+((NETWORKDAYS(+D1137,A1137,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1137,F1137,Feriados!$A$2:$A$1058)-1))*E1137)))","v":4939.8781349878009},{"$f":"IF(A1137=\"\",\"\",+IF(+A1137=D1137,+VLOOKUP(D1137,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1137,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1137=\"\",\"\",+VLOOKUP(+EOMONTH(+F1137,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1137=\"\",\"\",VLOOKUP(D1137,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1137=\"\",\"\",IF(A1137=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1137,-2)+15,Cenários!$A:$D,2,FALSE)>A1137,+VLOOKUP(+EOMONTH(+A1137,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1137,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1137=\"\",\"\",VLOOKUP(F1137,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1137=\"\",\"\",IF(WORKDAY(+A1137,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1137,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-11"},{"$f":"IF(A1138=\"\",\"\",+IF(+A1138=D1138,+E1138,((+G1138/E1138)^+((NETWORKDAYS(+D1138,A1138,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1138,F1138,Feriados!$A$2:$A$1058)-1))*E1138)))","v":4941.1104878641945},{"$f":"IF(A1138=\"\",\"\",+IF(+A1138=D1138,+VLOOKUP(D1138,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1138,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1138=\"\",\"\",+VLOOKUP(+EOMONTH(+F1138,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1138=\"\",\"\",VLOOKUP(D1138,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1138=\"\",\"\",IF(A1138=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1138,-2)+15,Cenários!$A:$D,2,FALSE)>A1138,+VLOOKUP(+EOMONTH(+A1138,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1138,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1138=\"\",\"\",VLOOKUP(F1138,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1138=\"\",\"\",IF(WORKDAY(+A1138,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1138,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-12"},{"$f":"IF(A1139=\"\",\"\",+IF(+A1139=D1139,+E1139,((+G1139/E1139)^+((NETWORKDAYS(+D1139,A1139,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1139,F1139,Feriados!$A$2:$A$1058)-1))*E1139)))","v":4942.343148176029},{"$f":"IF(A1139=\"\",\"\",+IF(+A1139=D1139,+VLOOKUP(D1139,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1139,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1139=\"\",\"\",+VLOOKUP(+EOMONTH(+F1139,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-04-17"},{"$f":"IF(A1139=\"\",\"\",VLOOKUP(D1139,Cenários!$B:$D,3,FALSE))","v":4921.429682},{"$f":"IF(A1139=\"\",\"\",IF(A1139=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1139,-2)+15,Cenários!$A:$D,2,FALSE)>A1139,+VLOOKUP(+EOMONTH(+A1139,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1139,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-05-15"},{"$f":"IF(A1139=\"\",\"\",VLOOKUP(F1139,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002}]
[{"$f":"IF(A1139=\"\",\"\",IF(WORKDAY(+A1139,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1139,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-15"},{"$f":"IF(A1140=\"\",\"\",+IF(+A1140=D1140,+E1140,((+G1140/E1140)^+((NETWORKDAYS(+D1140,A1140,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1140,F1140,Feriados!$A$2:$A$1058)-1))*E1140)))","v":4943.5761160000002},{"$f":"IF(A1140=\"\",\"\",+IF(+A1140=D1140,+VLOOKUP(D1140,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1140,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1140=\"\",\"\",+VLOOKUP(+EOMONTH(+F1140,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1140=\"\",\"\",VLOOKUP(D1140,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1140=\"\",\"\",IF(A1140=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1140,-2)+15,Cenários!$A:$D,2,FALSE)>A1140,+VLOOKUP(+EOMONTH(+A1140,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1140,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1140=\"\",\"\",VLOOKUP(F1140,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1140=\"\",\"\",IF(WORKDAY(+A1140,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1140,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-16"},{"$f":"IF(A1141=\"\",\"\",+IF(+A1141=D1141,+E1141,((+G1141/E1141)^+((NETWORKDAYS(+D1141,A1141,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1141,F1141,Feriados!$A$2:$A$1058)-1))*E1141)))","v":4944.2842946454211},{"$f":"IF(A1141=\"\",\"\",+IF(+A1141=D1141,+VLOOKUP(D1141,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1141,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1141=\"\",\"\",+VLOOKUP(+EOMONTH(+F1141,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1141=\"\",\"\",VLOOKUP(D1141,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1141=\"\",\"\",IF(A1141=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1141,-2)+15,Cenários!$A:$D,2,FALSE)>A1141,+VLOOKUP(+EOMONTH(+A1141,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1141,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1141=\"\",\"\",VLOOKUP(F1141,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1141=\"\",\"\",IF(WORKDAY(+A1141,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1141,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-17"},{"$f":"IF(A1142=\"\",\"\",+IF(+A1142=D1142,+E1142,((+G1142/E1142)^+((NETWORKDAYS(+D1142,A1142,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1142,F1142,Feriados!$A$2:$A$1058)-1))*E1142)))","v":4944.9925747390616},{"$f":"IF(A1142=\"\",\"\",+IF(+A1142=D1142,+VLOOKUP(D1142,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1142,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1142=\"\",\"\",+VLOOKUP(+EOMONTH(+F1142,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1142=\"\",\"\",VLOOKUP(D1142,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1142=\"\",\"\",IF(A1142=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1142,-2)+15,Cenários!$A:$D,2,FALSE)>A1142,+VLOOKUP(+EOMONTH(+A1142,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1142,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1142=\"\",\"\",VLOOKUP(F1142,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1142=\"\",\"\",IF(WORKDAY(+A1142,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1142,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-18"},{"$f":"IF(A1143=\"\",\"\",+IF(+A1143=D1143,+E1143,((+G1143/E1143)^+((NETWORKDAYS(+D1143,A1143,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1143,F1143,Feriados!$A$2:$A$1058)-1))*E1143)))","v":4945.7009562954545},{"$f":"IF(A1143=\"\",\"\",+IF(+A1143=D1143,+VLOOKUP(D1143,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1143,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1143=\"\",\"\",+VLOOKUP(+EOMONTH(+F1143,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1143=\"\",\"\",VLOOKUP(D1143,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1143=\"\",\"\",IF(A1143=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1143,-2)+15,Cenários!$A:$D,2,FALSE)>A1143,+VLOOKUP(+EOMONTH(+A1143,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1143,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1143=\"\",\"\",VLOOKUP(F1143,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1143=\"\",\"\",IF(WORKDAY(+A1143,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1143,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-19"},{"$f":"IF(A1144=\"\",\"\",+IF(+A1144=D1144,+E1144,((+G1144/E1144)^+((NETWORKDAYS(+D1144,A1144,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1144,F1144,Feriados!$A$2:$A$1058)-1))*E1144)))","v":4946.4094393291325},{"$f":"IF(A1144=\"\",\"\",+IF(+A1144=D1144,+VLOOKUP(D1144,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1144,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1144=\"\",\"\",+VLOOKUP(+EOMONTH(+F1144,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1144=\"\",\"\",VLOOKUP(D1144,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1144=\"\",\"\",IF(A1144=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1144,-2)+15,Cenários!$A:$D,2,FALSE)>A1144,+VLOOKUP(+EOMONTH(+A1144,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1144,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1144=\"\",\"\",VLOOKUP(F1144,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1144=\"\",\"\",IF(WORKDAY(+A1144,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1144,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-22"},{"$f":"IF(A1145=\"\",\"\",+IF(+A1145=D1145,+E1145,((+G1145/E1145)^+((NETWORKDAYS(+D1145,A1145,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1145,F1145,Feriados!$A$2:$A$1058)-1))*E1145)))","v":4947.1180238546349},{"$f":"IF(A1145=\"\",\"\",+IF(+A1145=D1145,+VLOOKUP(D1145,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1145,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1145=\"\",\"\",+VLOOKUP(+EOMONTH(+F1145,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1145=\"\",\"\",VLOOKUP(D1145,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1145=\"\",\"\",IF(A1145=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1145,-2)+15,Cenários!$A:$D,2,FALSE)>A1145,+VLOOKUP(+EOMONTH(+A1145,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1145,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1145=\"\",\"\",VLOOKUP(F1145,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1145=\"\",\"\",IF(WORKDAY(+A1145,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1145,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-23"},{"$f":"IF(A1146=\"\",\"\",+IF(+A1146=D1146,+E1146,((+G1146/E1146)^+((NETWORKDAYS(+D1146,A1146,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1146,F1146,Feriados!$A$2:$A$1058)-1))*E1146)))","v":4947.8267098865008},{"$f":"IF(A1146=\"\",\"\",+IF(+A1146=D1146,+VLOOKUP(D1146,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1146,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1146=\"\",\"\",+VLOOKUP(+EOMONTH(+F1146,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1146=\"\",\"\",VLOOKUP(D1146,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1146=\"\",\"\",IF(A1146=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1146,-2)+15,Cenários!$A:$D,2,FALSE)>A1146,+VLOOKUP(+EOMONTH(+A1146,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1146,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1146=\"\",\"\",VLOOKUP(F1146,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1146=\"\",\"\",IF(WORKDAY(+A1146,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1146,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-24"},{"$f":"IF(A1147=\"\",\"\",+IF(+A1147=D1147,+E1147,((+G1147/E1147)^+((NETWORKDAYS(+D1147,A1147,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1147,F1147,Feriados!$A$2:$A$1058)-1))*E1147)))","v":4948.5354974392694},{"$f":"IF(A1147=\"\",\"\",+IF(+A1147=D1147,+VLOOKUP(D1147,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1147,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1147=\"\",\"\",+VLOOKUP(+EOMONTH(+F1147,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1147=\"\",\"\",VLOOKUP(D1147,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1147=\"\",\"\",IF(A1147=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1147,-2)+15,Cenários!$A:$D,2,FALSE)>A1147,+VLOOKUP(+EOMONTH(+A1147,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1147,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1147=\"\",\"\",VLOOKUP(F1147,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1147=\"\",\"\",IF(WORKDAY(+A1147,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1147,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-25"},{"$f":"IF(A1148=\"\",\"\",+IF(+A1148=D1148,+E1148,((+G1148/E1148)^+((NETWORKDAYS(+D1148,A1148,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1148,F1148,Feriados!$A$2:$A$1058)-1))*E1148)))","v":4949.2443865274845},{"$f":"IF(A1148=\"\",\"\",+IF(+A1148=D1148,+VLOOKUP(D1148,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1148,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1148=\"\",\"\",+VLOOKUP(+EOMONTH(+F1148,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1148=\"\",\"\",VLOOKUP(D1148,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1148=\"\",\"\",IF(A1148=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1148,-2)+15,Cenários!$A:$D,2,FALSE)>A1148,+VLOOKUP(+EOMONTH(+A1148,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1148,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1148=\"\",\"\",VLOOKUP(F1148,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1148=\"\",\"\",IF(WORKDAY(+A1148,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1148,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-26"},{"$f":"IF(A1149=\"\",\"\",+IF(+A1149=D1149,+E1149,((+G1149/E1149)^+((NETWORKDAYS(+D1149,A1149,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1149,F1149,Feriados!$A$2:$A$1058)-1))*E1149)))","v":4949.9533771656916},{"$f":"IF(A1149=\"\",\"\",+IF(+A1149=D1149,+VLOOKUP(D1149,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1149,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1149=\"\",\"\",+VLOOKUP(+EOMONTH(+F1149,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1149=\"\",\"\",VLOOKUP(D1149,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1149=\"\",\"\",IF(A1149=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1149,-2)+15,Cenários!$A:$D,2,FALSE)>A1149,+VLOOKUP(+EOMONTH(+A1149,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1149,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1149=\"\",\"\",VLOOKUP(F1149,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1149=\"\",\"\",IF(WORKDAY(+A1149,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1149,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-29"},{"$f":"IF(A1150=\"\",\"\",+IF(+A1150=D1150,+E1150,((+G1150/E1150)^+((NETWORKDAYS(+D1150,A1150,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1150,F1150,Feriados!$A$2:$A$1058)-1))*E1150)))","v":4950.662469368438},{"$f":"IF(A1150=\"\",\"\",+IF(+A1150=D1150,+VLOOKUP(D1150,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1150,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1150=\"\",\"\",+VLOOKUP(+EOMONTH(+F1150,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1150=\"\",\"\",VLOOKUP(D1150,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1150=\"\",\"\",IF(A1150=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1150,-2)+15,Cenários!$A:$D,2,FALSE)>A1150,+VLOOKUP(+EOMONTH(+A1150,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1150,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1150=\"\",\"\",VLOOKUP(F1150,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1150=\"\",\"\",IF(WORKDAY(+A1150,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1150,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-30"},{"$f":"IF(A1151=\"\",\"\",+IF(+A1151=D1151,+E1151,((+G1151/E1151)^+((NETWORKDAYS(+D1151,A1151,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1151,F1151,Feriados!$A$2:$A$1058)-1))*E1151)))","v":4951.371663150273},{"$f":"IF(A1151=\"\",\"\",+IF(+A1151=D1151,+VLOOKUP(D1151,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1151,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1151=\"\",\"\",+VLOOKUP(+EOMONTH(+F1151,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1151=\"\",\"\",VLOOKUP(D1151,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1151=\"\",\"\",IF(A1151=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1151,-2)+15,Cenários!$A:$D,2,FALSE)>A1151,+VLOOKUP(+EOMONTH(+A1151,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1151,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1151=\"\",\"\",VLOOKUP(F1151,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1151=\"\",\"\",IF(WORKDAY(+A1151,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1151,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-05-31"},{"$f":"IF(A1152=\"\",\"\",+IF(+A1152=D1152,+E1152,((+G1152/E1152)^+((NETWORKDAYS(+D1152,A1152,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1152,F1152,Feriados!$A$2:$A$1058)-1))*E1152)))","v":4952.0809585257466},{"$f":"IF(A1152=\"\",\"\",+IF(+A1152=D1152,+VLOOKUP(D1152,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1152,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1152=\"\",\"\",+VLOOKUP(+EOMONTH(+F1152,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1152=\"\",\"\",VLOOKUP(D1152,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1152=\"\",\"\",IF(A1152=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1152,-2)+15,Cenários!$A:$D,2,FALSE)>A1152,+VLOOKUP(+EOMONTH(+A1152,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1152,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1152=\"\",\"\",VLOOKUP(F1152,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1152=\"\",\"\",IF(WORKDAY(+A1152,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1152,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-01"},{"$f":"IF(A1153=\"\",\"\",+IF(+A1153=D1153,+E1153,((+G1153/E1153)^+((NETWORKDAYS(+D1153,A1153,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1153,F1153,Feriados!$A$2:$A$1058)-1))*E1153)))","v":4952.7903555094153},{"$f":"IF(A1153=\"\",\"\",+IF(+A1153=D1153,+VLOOKUP(D1153,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1153,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1153=\"\",\"\",+VLOOKUP(+EOMONTH(+F1153,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1153=\"\",\"\",VLOOKUP(D1153,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1153=\"\",\"\",IF(A1153=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1153,-2)+15,Cenários!$A:$D,2,FALSE)>A1153,+VLOOKUP(+EOMONTH(+A1153,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1153,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1153=\"\",\"\",VLOOKUP(F1153,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1153=\"\",\"\",IF(WORKDAY(+A1153,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1153,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-02"},{"$f":"IF(A1154=\"\",\"\",+IF(+A1154=D1154,+E1154,((+G1154/E1154)^+((NETWORKDAYS(+D1154,A1154,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1154,F1154,Feriados!$A$2:$A$1058)-1))*E1154)))","v":4953.4998541158329},{"$f":"IF(A1154=\"\",\"\",+IF(+A1154=D1154,+VLOOKUP(D1154,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1154,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1154=\"\",\"\",+VLOOKUP(+EOMONTH(+F1154,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1154=\"\",\"\",VLOOKUP(D1154,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1154=\"\",\"\",IF(A1154=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1154,-2)+15,Cenários!$A:$D,2,FALSE)>A1154,+VLOOKUP(+EOMONTH(+A1154,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1154,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1154=\"\",\"\",VLOOKUP(F1154,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1154=\"\",\"\",IF(WORKDAY(+A1154,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1154,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-05"},{"$f":"IF(A1155=\"\",\"\",+IF(+A1155=D1155,+E1155,((+G1155/E1155)^+((NETWORKDAYS(+D1155,A1155,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1155,F1155,Feriados!$A$2:$A$1058)-1))*E1155)))","v":4954.2094543595558},{"$f":"IF(A1155=\"\",\"\",+IF(+A1155=D1155,+VLOOKUP(D1155,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1155,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1155=\"\",\"\",+VLOOKUP(+EOMONTH(+F1155,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1155=\"\",\"\",VLOOKUP(D1155,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1155=\"\",\"\",IF(A1155=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1155,-2)+15,Cenários!$A:$D,2,FALSE)>A1155,+VLOOKUP(+EOMONTH(+A1155,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1155,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1155=\"\",\"\",VLOOKUP(F1155,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1155=\"\",\"\",IF(WORKDAY(+A1155,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1155,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-06"},{"$f":"IF(A1156=\"\",\"\",+IF(+A1156=D1156,+E1156,((+G1156/E1156)^+((NETWORKDAYS(+D1156,A1156,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1156,F1156,Feriados!$A$2:$A$1058)-1))*E1156)))","v":4954.9191562551468},{"$f":"IF(A1156=\"\",\"\",+IF(+A1156=D1156,+VLOOKUP(D1156,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1156,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1156=\"\",\"\",+VLOOKUP(+EOMONTH(+F1156,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1156=\"\",\"\",VLOOKUP(D1156,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1156=\"\",\"\",IF(A1156=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1156,-2)+15,Cenários!$A:$D,2,FALSE)>A1156,+VLOOKUP(+EOMONTH(+A1156,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1156,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1156=\"\",\"\",VLOOKUP(F1156,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1156=\"\",\"\",IF(WORKDAY(+A1156,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1156,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-07"},{"$f":"IF(A1157=\"\",\"\",+IF(+A1157=D1157,+E1157,((+G1157/E1157)^+((NETWORKDAYS(+D1157,A1157,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1157,F1157,Feriados!$A$2:$A$1058)-1))*E1157)))","v":4955.6289598171652},{"$f":"IF(A1157=\"\",\"\",+IF(+A1157=D1157,+VLOOKUP(D1157,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1157,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1157=\"\",\"\",+VLOOKUP(+EOMONTH(+F1157,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1157=\"\",\"\",VLOOKUP(D1157,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1157=\"\",\"\",IF(A1157=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1157,-2)+15,Cenários!$A:$D,2,FALSE)>A1157,+VLOOKUP(+EOMONTH(+A1157,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1157,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1157=\"\",\"\",VLOOKUP(F1157,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1157=\"\",\"\",IF(WORKDAY(+A1157,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1157,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-08"},{"$f":"IF(A1158=\"\",\"\",+IF(+A1158=D1158,+E1158,((+G1158/E1158)^+((NETWORKDAYS(+D1158,A1158,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1158,F1158,Feriados!$A$2:$A$1058)-1))*E1158)))","v":4956.3388650601764},{"$f":"IF(A1158=\"\",\"\",+IF(+A1158=D1158,+VLOOKUP(D1158,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1158,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1158=\"\",\"\",+VLOOKUP(+EOMONTH(+F1158,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1158=\"\",\"\",VLOOKUP(D1158,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1158=\"\",\"\",IF(A1158=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1158,-2)+15,Cenários!$A:$D,2,FALSE)>A1158,+VLOOKUP(+EOMONTH(+A1158,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1158,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1158=\"\",\"\",VLOOKUP(F1158,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1158=\"\",\"\",IF(WORKDAY(+A1158,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1158,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-09"},{"$f":"IF(A1159=\"\",\"\",+IF(+A1159=D1159,+E1159,((+G1159/E1159)^+((NETWORKDAYS(+D1159,A1159,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1159,F1159,Feriados!$A$2:$A$1058)-1))*E1159)))","v":4957.0488719987452},{"$f":"IF(A1159=\"\",\"\",+IF(+A1159=D1159,+VLOOKUP(D1159,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1159,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1159=\"\",\"\",+VLOOKUP(+EOMONTH(+F1159,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1159=\"\",\"\",VLOOKUP(D1159,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1159=\"\",\"\",IF(A1159=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1159,-2)+15,Cenários!$A:$D,2,FALSE)>A1159,+VLOOKUP(+EOMONTH(+A1159,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1159,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1159=\"\",\"\",VLOOKUP(F1159,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1159=\"\",\"\",IF(WORKDAY(+A1159,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1159,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-12"},{"$f":"IF(A1160=\"\",\"\",+IF(+A1160=D1160,+E1160,((+G1160/E1160)^+((NETWORKDAYS(+D1160,A1160,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1160,F1160,Feriados!$A$2:$A$1058)-1))*E1160)))","v":4957.7589806474407},{"$f":"IF(A1160=\"\",\"\",+IF(+A1160=D1160,+VLOOKUP(D1160,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1160,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1160=\"\",\"\",+VLOOKUP(+EOMONTH(+F1160,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1160=\"\",\"\",VLOOKUP(D1160,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1160=\"\",\"\",IF(A1160=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1160,-2)+15,Cenários!$A:$D,2,FALSE)>A1160,+VLOOKUP(+EOMONTH(+A1160,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1160,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1160=\"\",\"\",VLOOKUP(F1160,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1160=\"\",\"\",IF(WORKDAY(+A1160,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1160,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-13"},{"$f":"IF(A1161=\"\",\"\",+IF(+A1161=D1161,+E1161,((+G1161/E1161)^+((NETWORKDAYS(+D1161,A1161,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1161,F1161,Feriados!$A$2:$A$1058)-1))*E1161)))","v":4958.4691910208339},{"$f":"IF(A1161=\"\",\"\",+IF(+A1161=D1161,+VLOOKUP(D1161,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1161,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1161=\"\",\"\",+VLOOKUP(+EOMONTH(+F1161,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1161=\"\",\"\",VLOOKUP(D1161,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1161=\"\",\"\",IF(A1161=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1161,-2)+15,Cenários!$A:$D,2,FALSE)>A1161,+VLOOKUP(+EOMONTH(+A1161,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1161,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1161=\"\",\"\",VLOOKUP(F1161,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1161=\"\",\"\",IF(WORKDAY(+A1161,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1161,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-14"},{"$f":"IF(A1162=\"\",\"\",+IF(+A1162=D1162,+E1162,((+G1162/E1162)^+((NETWORKDAYS(+D1162,A1162,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1162,F1162,Feriados!$A$2:$A$1058)-1))*E1162)))","v":4959.1795031334959},{"$f":"IF(A1162=\"\",\"\",+IF(+A1162=D1162,+VLOOKUP(D1162,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1162,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1162=\"\",\"\",+VLOOKUP(+EOMONTH(+F1162,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-05-15"},{"$f":"IF(A1162=\"\",\"\",VLOOKUP(D1162,Cenários!$B:$D,3,FALSE))","v":4943.5761160000002},{"$f":"IF(A1162=\"\",\"\",IF(A1162=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1162,-2)+15,Cenários!$A:$D,2,FALSE)>A1162,+VLOOKUP(+EOMONTH(+A1162,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1162,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-06-16"},{"$f":"IF(A1162=\"\",\"\",VLOOKUP(F1162,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004}]
[{"$f":"IF(A1162=\"\",\"\",IF(WORKDAY(+A1162,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1162,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-16"},{"$f":"IF(A1163=\"\",\"\",+IF(+A1163=D1163,+E1163,((+G1163/E1163)^+((NETWORKDAYS(+D1163,A1163,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1163,F1163,Feriados!$A$2:$A$1058)-1))*E1163)))","v":4959.8899170000004},{"$f":"IF(A1163=\"\",\"\",+IF(+A1163=D1163,+VLOOKUP(D1163,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1163,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1163=\"\",\"\",+VLOOKUP(+EOMONTH(+F1163,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1163=\"\",\"\",VLOOKUP(D1163,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1163=\"\",\"\",IF(A1163=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1163,-2)+15,Cenários!$A:$D,2,FALSE)>A1163,+VLOOKUP(+EOMONTH(+A1163,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1163,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1163=\"\",\"\",VLOOKUP(F1163,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1163=\"\",\"\",IF(WORKDAY(+A1163,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1163,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-19"},{"$f":"IF(A1164=\"\",\"\",+IF(+A1164=D1164,+E1164,((+G1164/E1164)^+((NETWORKDAYS(+D1164,A1164,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1164,F1164,Feriados!$A$2:$A$1058)-1))*E1164)))","v":4960.6650452919966},{"$f":"IF(A1164=\"\",\"\",+IF(+A1164=D1164,+VLOOKUP(D1164,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1164,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1164=\"\",\"\",+VLOOKUP(+EOMONTH(+F1164,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1164=\"\",\"\",VLOOKUP(D1164,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1164=\"\",\"\",IF(A1164=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1164,-2)+15,Cenários!$A:$D,2,FALSE)>A1164,+VLOOKUP(+EOMONTH(+A1164,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1164,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1164=\"\",\"\",VLOOKUP(F1164,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1164=\"\",\"\",IF(WORKDAY(+A1164,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1164,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-20"},{"$f":"IF(A1165=\"\",\"\",+IF(+A1165=D1165,+E1165,((+G1165/E1165)^+((NETWORKDAYS(+D1165,A1165,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1165,F1165,Feriados!$A$2:$A$1058)-1))*E1165)))","v":4961.4402947205263},{"$f":"IF(A1165=\"\",\"\",+IF(+A1165=D1165,+VLOOKUP(D1165,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1165,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1165=\"\",\"\",+VLOOKUP(+EOMONTH(+F1165,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1165=\"\",\"\",VLOOKUP(D1165,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1165=\"\",\"\",IF(A1165=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1165,-2)+15,Cenários!$A:$D,2,FALSE)>A1165,+VLOOKUP(+EOMONTH(+A1165,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1165,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1165=\"\",\"\",VLOOKUP(F1165,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1165=\"\",\"\",IF(WORKDAY(+A1165,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1165,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-21"},{"$f":"IF(A1166=\"\",\"\",+IF(+A1166=D1166,+E1166,((+G1166/E1166)^+((NETWORKDAYS(+D1166,A1166,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1166,F1166,Feriados!$A$2:$A$1058)-1))*E1166)))","v":4962.2156653045204},{"$f":"IF(A1166=\"\",\"\",+IF(+A1166=D1166,+VLOOKUP(D1166,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1166,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1166=\"\",\"\",+VLOOKUP(+EOMONTH(+F1166,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1166=\"\",\"\",VLOOKUP(D1166,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1166=\"\",\"\",IF(A1166=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1166,-2)+15,Cenários!$A:$D,2,FALSE)>A1166,+VLOOKUP(+EOMONTH(+A1166,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1166,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1166=\"\",\"\",VLOOKUP(F1166,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1166=\"\",\"\",IF(WORKDAY(+A1166,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1166,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-22"},{"$f":"IF(A1167=\"\",\"\",+IF(+A1167=D1167,+E1167,((+G1167/E1167)^+((NETWORKDAYS(+D1167,A1167,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1167,F1167,Feriados!$A$2:$A$1058)-1))*E1167)))","v":4962.991157062911},{"$f":"IF(A1167=\"\",\"\",+IF(+A1167=D1167,+VLOOKUP(D1167,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1167,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1167=\"\",\"\",+VLOOKUP(+EOMONTH(+F1167,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1167=\"\",\"\",VLOOKUP(D1167,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1167=\"\",\"\",IF(A1167=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1167,-2)+15,Cenários!$A:$D,2,FALSE)>A1167,+VLOOKUP(+EOMONTH(+A1167,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1167,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1167=\"\",\"\",VLOOKUP(F1167,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1167=\"\",\"\",IF(WORKDAY(+A1167,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1167,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-23"},{"$f":"IF(A1168=\"\",\"\",+IF(+A1168=D1168,+E1168,((+G1168/E1168)^+((NETWORKDAYS(+D1168,A1168,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1168,F1168,Feriados!$A$2:$A$1058)-1))*E1168)))","v":4963.7667700146394},{"$f":"IF(A1168=\"\",\"\",+IF(+A1168=D1168,+VLOOKUP(D1168,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1168,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1168=\"\",\"\",+VLOOKUP(+EOMONTH(+F1168,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1168=\"\",\"\",VLOOKUP(D1168,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1168=\"\",\"\",IF(A1168=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1168,-2)+15,Cenários!$A:$D,2,FALSE)>A1168,+VLOOKUP(+EOMONTH(+A1168,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1168,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1168=\"\",\"\",VLOOKUP(F1168,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1168=\"\",\"\",IF(WORKDAY(+A1168,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1168,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-26"},{"$f":"IF(A1169=\"\",\"\",+IF(+A1169=D1169,+E1169,((+G1169/E1169)^+((NETWORKDAYS(+D1169,A1169,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1169,F1169,Feriados!$A$2:$A$1058)-1))*E1169)))","v":4964.542504178642},{"$f":"IF(A1169=\"\",\"\",+IF(+A1169=D1169,+VLOOKUP(D1169,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1169,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1169=\"\",\"\",+VLOOKUP(+EOMONTH(+F1169,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1169=\"\",\"\",VLOOKUP(D1169,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1169=\"\",\"\",IF(A1169=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1169,-2)+15,Cenários!$A:$D,2,FALSE)>A1169,+VLOOKUP(+EOMONTH(+A1169,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1169,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1169=\"\",\"\",VLOOKUP(F1169,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1169=\"\",\"\",IF(WORKDAY(+A1169,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1169,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-27"},{"$f":"IF(A1170=\"\",\"\",+IF(+A1170=D1170,+E1170,((+G1170/E1170)^+((NETWORKDAYS(+D1170,A1170,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1170,F1170,Feriados!$A$2:$A$1058)-1))*E1170)))","v":4965.3183595738628},{"$f":"IF(A1170=\"\",\"\",+IF(+A1170=D1170,+VLOOKUP(D1170,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1170,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1170=\"\",\"\",+VLOOKUP(+EOMONTH(+F1170,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1170=\"\",\"\",VLOOKUP(D1170,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1170=\"\",\"\",IF(A1170=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1170,-2)+15,Cenários!$A:$D,2,FALSE)>A1170,+VLOOKUP(+EOMONTH(+A1170,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1170,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1170=\"\",\"\",VLOOKUP(F1170,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1170=\"\",\"\",IF(WORKDAY(+A1170,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1170,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-28"},{"$f":"IF(A1171=\"\",\"\",+IF(+A1171=D1171,+E1171,((+G1171/E1171)^+((NETWORKDAYS(+D1171,A1171,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1171,F1171,Feriados!$A$2:$A$1058)-1))*E1171)))","v":4966.0943362192475},{"$f":"IF(A1171=\"\",\"\",+IF(+A1171=D1171,+VLOOKUP(D1171,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1171,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1171=\"\",\"\",+VLOOKUP(+EOMONTH(+F1171,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1171=\"\",\"\",VLOOKUP(D1171,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1171=\"\",\"\",IF(A1171=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1171,-2)+15,Cenários!$A:$D,2,FALSE)>A1171,+VLOOKUP(+EOMONTH(+A1171,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1171,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1171=\"\",\"\",VLOOKUP(F1171,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1171=\"\",\"\",IF(WORKDAY(+A1171,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1171,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-29"},{"$f":"IF(A1172=\"\",\"\",+IF(+A1172=D1172,+E1172,((+G1172/E1172)^+((NETWORKDAYS(+D1172,A1172,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1172,F1172,Feriados!$A$2:$A$1058)-1))*E1172)))","v":4966.870434133747},{"$f":"IF(A1172=\"\",\"\",+IF(+A1172=D1172,+VLOOKUP(D1172,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1172,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1172=\"\",\"\",+VLOOKUP(+EOMONTH(+F1172,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1172=\"\",\"\",VLOOKUP(D1172,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1172=\"\",\"\",IF(A1172=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1172,-2)+15,Cenários!$A:$D,2,FALSE)>A1172,+VLOOKUP(+EOMONTH(+A1172,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1172,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1172=\"\",\"\",VLOOKUP(F1172,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1172=\"\",\"\",IF(WORKDAY(+A1172,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1172,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-06-30"},{"$f":"IF(A1173=\"\",\"\",+IF(+A1173=D1173,+E1173,((+G1173/E1173)^+((NETWORKDAYS(+D1173,A1173,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1173,F1173,Feriados!$A$2:$A$1058)-1))*E1173)))","v":4967.6466533363109},{"$f":"IF(A1173=\"\",\"\",+IF(+A1173=D1173,+VLOOKUP(D1173,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1173,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1173=\"\",\"\",+VLOOKUP(+EOMONTH(+F1173,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1173=\"\",\"\",VLOOKUP(D1173,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1173=\"\",\"\",IF(A1173=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1173,-2)+15,Cenários!$A:$D,2,FALSE)>A1173,+VLOOKUP(+EOMONTH(+A1173,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1173,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1173=\"\",\"\",VLOOKUP(F1173,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1173=\"\",\"\",IF(WORKDAY(+A1173,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1173,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-03"},{"$f":"IF(A1174=\"\",\"\",+IF(+A1174=D1174,+E1174,((+G1174/E1174)^+((NETWORKDAYS(+D1174,A1174,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1174,F1174,Feriados!$A$2:$A$1058)-1))*E1174)))","v":4968.4229938458939},{"$f":"IF(A1174=\"\",\"\",+IF(+A1174=D1174,+VLOOKUP(D1174,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1174,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1174=\"\",\"\",+VLOOKUP(+EOMONTH(+F1174,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1174=\"\",\"\",VLOOKUP(D1174,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1174=\"\",\"\",IF(A1174=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1174,-2)+15,Cenários!$A:$D,2,FALSE)>A1174,+VLOOKUP(+EOMONTH(+A1174,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1174,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1174=\"\",\"\",VLOOKUP(F1174,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1174=\"\",\"\",IF(WORKDAY(+A1174,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1174,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-04"},{"$f":"IF(A1175=\"\",\"\",+IF(+A1175=D1175,+E1175,((+G1175/E1175)^+((NETWORKDAYS(+D1175,A1175,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1175,F1175,Feriados!$A$2:$A$1058)-1))*E1175)))","v":4969.1994556814552},{"$f":"IF(A1175=\"\",\"\",+IF(+A1175=D1175,+VLOOKUP(D1175,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1175,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1175=\"\",\"\",+VLOOKUP(+EOMONTH(+F1175,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1175=\"\",\"\",VLOOKUP(D1175,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1175=\"\",\"\",IF(A1175=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1175,-2)+15,Cenários!$A:$D,2,FALSE)>A1175,+VLOOKUP(+EOMONTH(+A1175,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1175,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1175=\"\",\"\",VLOOKUP(F1175,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1175=\"\",\"\",IF(WORKDAY(+A1175,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1175,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-05"},{"$f":"IF(A1176=\"\",\"\",+IF(+A1176=D1176,+E1176,((+G1176/E1176)^+((NETWORKDAYS(+D1176,A1176,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1176,F1176,Feriados!$A$2:$A$1058)-1))*E1176)))","v":4969.9760388619543},{"$f":"IF(A1176=\"\",\"\",+IF(+A1176=D1176,+VLOOKUP(D1176,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1176,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1176=\"\",\"\",+VLOOKUP(+EOMONTH(+F1176,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1176=\"\",\"\",VLOOKUP(D1176,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1176=\"\",\"\",IF(A1176=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1176,-2)+15,Cenários!$A:$D,2,FALSE)>A1176,+VLOOKUP(+EOMONTH(+A1176,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1176,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1176=\"\",\"\",VLOOKUP(F1176,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1176=\"\",\"\",IF(WORKDAY(+A1176,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1176,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-06"},{"$f":"IF(A1177=\"\",\"\",+IF(+A1177=D1177,+E1177,((+G1177/E1177)^+((NETWORKDAYS(+D1177,A1177,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1177,F1177,Feriados!$A$2:$A$1058)-1))*E1177)))","v":4970.7527434063559},{"$f":"IF(A1177=\"\",\"\",+IF(+A1177=D1177,+VLOOKUP(D1177,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1177,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1177=\"\",\"\",+VLOOKUP(+EOMONTH(+F1177,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1177=\"\",\"\",VLOOKUP(D1177,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1177=\"\",\"\",IF(A1177=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1177,-2)+15,Cenários!$A:$D,2,FALSE)>A1177,+VLOOKUP(+EOMONTH(+A1177,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1177,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1177=\"\",\"\",VLOOKUP(F1177,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1177=\"\",\"\",IF(WORKDAY(+A1177,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1177,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-07"},{"$f":"IF(A1178=\"\",\"\",+IF(+A1178=D1178,+E1178,((+G1178/E1178)^+((NETWORKDAYS(+D1178,A1178,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1178,F1178,Feriados!$A$2:$A$1058)-1))*E1178)))","v":4971.5295693336266},{"$f":"IF(A1178=\"\",\"\",+IF(+A1178=D1178,+VLOOKUP(D1178,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1178,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1178=\"\",\"\",+VLOOKUP(+EOMONTH(+F1178,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1178=\"\",\"\",VLOOKUP(D1178,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1178=\"\",\"\",IF(A1178=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1178,-2)+15,Cenários!$A:$D,2,FALSE)>A1178,+VLOOKUP(+EOMONTH(+A1178,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1178,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1178=\"\",\"\",VLOOKUP(F1178,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1178=\"\",\"\",IF(WORKDAY(+A1178,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1178,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-10"},{"$f":"IF(A1179=\"\",\"\",+IF(+A1179=D1179,+E1179,((+G1179/E1179)^+((NETWORKDAYS(+D1179,A1179,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1179,F1179,Feriados!$A$2:$A$1058)-1))*E1179)))","v":4972.3065166627348},{"$f":"IF(A1179=\"\",\"\",+IF(+A1179=D1179,+VLOOKUP(D1179,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1179,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1179=\"\",\"\",+VLOOKUP(+EOMONTH(+F1179,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1179=\"\",\"\",VLOOKUP(D1179,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1179=\"\",\"\",IF(A1179=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1179,-2)+15,Cenários!$A:$D,2,FALSE)>A1179,+VLOOKUP(+EOMONTH(+A1179,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1179,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1179=\"\",\"\",VLOOKUP(F1179,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1179=\"\",\"\",IF(WORKDAY(+A1179,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1179,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-11"},{"$f":"IF(A1180=\"\",\"\",+IF(+A1180=D1180,+E1180,((+G1180/E1180)^+((NETWORKDAYS(+D1180,A1180,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1180,F1180,Feriados!$A$2:$A$1058)-1))*E1180)))","v":4973.0835854126544},{"$f":"IF(A1180=\"\",\"\",+IF(+A1180=D1180,+VLOOKUP(D1180,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1180,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1180=\"\",\"\",+VLOOKUP(+EOMONTH(+F1180,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1180=\"\",\"\",VLOOKUP(D1180,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1180=\"\",\"\",IF(A1180=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1180,-2)+15,Cenários!$A:$D,2,FALSE)>A1180,+VLOOKUP(+EOMONTH(+A1180,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1180,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1180=\"\",\"\",VLOOKUP(F1180,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1180=\"\",\"\",IF(WORKDAY(+A1180,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1180,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-12"},{"$f":"IF(A1181=\"\",\"\",+IF(+A1181=D1181,+E1181,((+G1181/E1181)^+((NETWORKDAYS(+D1181,A1181,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1181,F1181,Feriados!$A$2:$A$1058)-1))*E1181)))","v":4973.8607756023612},{"$f":"IF(A1181=\"\",\"\",+IF(+A1181=D1181,+VLOOKUP(D1181,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1181,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1181=\"\",\"\",+VLOOKUP(+EOMONTH(+F1181,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1181=\"\",\"\",VLOOKUP(D1181,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1181=\"\",\"\",IF(A1181=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1181,-2)+15,Cenários!$A:$D,2,FALSE)>A1181,+VLOOKUP(+EOMONTH(+A1181,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1181,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1181=\"\",\"\",VLOOKUP(F1181,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1181=\"\",\"\",IF(WORKDAY(+A1181,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1181,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-13"},{"$f":"IF(A1182=\"\",\"\",+IF(+A1182=D1182,+E1182,((+G1182/E1182)^+((NETWORKDAYS(+D1182,A1182,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1182,F1182,Feriados!$A$2:$A$1058)-1))*E1182)))","v":4974.6380872508325},{"$f":"IF(A1182=\"\",\"\",+IF(+A1182=D1182,+VLOOKUP(D1182,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1182,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1182=\"\",\"\",+VLOOKUP(+EOMONTH(+F1182,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1182=\"\",\"\",VLOOKUP(D1182,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1182=\"\",\"\",IF(A1182=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1182,-2)+15,Cenários!$A:$D,2,FALSE)>A1182,+VLOOKUP(+EOMONTH(+A1182,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1182,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1182=\"\",\"\",VLOOKUP(F1182,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1182=\"\",\"\",IF(WORKDAY(+A1182,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1182,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-14"},{"$f":"IF(A1183=\"\",\"\",+IF(+A1183=D1183,+E1183,((+G1183/E1183)^+((NETWORKDAYS(+D1183,A1183,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1183,F1183,Feriados!$A$2:$A$1058)-1))*E1183)))","v":4975.4155203770506},{"$f":"IF(A1183=\"\",\"\",+IF(+A1183=D1183,+VLOOKUP(D1183,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1183,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1183=\"\",\"\",+VLOOKUP(+EOMONTH(+F1183,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-06-16"},{"$f":"IF(A1183=\"\",\"\",VLOOKUP(D1183,Cenários!$B:$D,3,FALSE))","v":4959.8899170000004},{"$f":"IF(A1183=\"\",\"\",IF(A1183=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1183,-2)+15,Cenários!$A:$D,2,FALSE)>A1183,+VLOOKUP(+EOMONTH(+A1183,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1183,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-07-17"},{"$f":"IF(A1183=\"\",\"\",VLOOKUP(F1183,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001}]
[{"$f":"IF(A1183=\"\",\"\",IF(WORKDAY(+A1183,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1183,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-17"},{"$f":"IF(A1184=\"\",\"\",+IF(+A1184=D1184,+E1184,((+G1184/E1184)^+((NETWORKDAYS(+D1184,A1184,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1184,F1184,Feriados!$A$2:$A$1058)-1))*E1184)))","v":4976.1930750000001},{"$f":"IF(A1184=\"\",\"\",+IF(+A1184=D1184,+VLOOKUP(D1184,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1184,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1184=\"\",\"\",+VLOOKUP(+EOMONTH(+F1184,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1184=\"\",\"\",VLOOKUP(D1184,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1184=\"\",\"\",IF(A1184=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1184,-2)+15,Cenários!$A:$D,2,FALSE)>A1184,+VLOOKUP(+EOMONTH(+A1184,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1184,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1184=\"\",\"\",VLOOKUP(F1184,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1184=\"\",\"\",IF(WORKDAY(+A1184,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1184,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-18"},{"$f":"IF(A1185=\"\",\"\",+IF(+A1185=D1185,+E1185,((+G1185/E1185)^+((NETWORKDAYS(+D1185,A1185,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1185,F1185,Feriados!$A$2:$A$1058)-1))*E1185)))","v":4976.7965944808111},{"$f":"IF(A1185=\"\",\"\",+IF(+A1185=D1185,+VLOOKUP(D1185,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1185,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1185=\"\",\"\",+VLOOKUP(+EOMONTH(+F1185,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1185=\"\",\"\",VLOOKUP(D1185,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1185=\"\",\"\",IF(A1185=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1185,-2)+15,Cenários!$A:$D,2,FALSE)>A1185,+VLOOKUP(+EOMONTH(+A1185,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1185,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1185=\"\",\"\",VLOOKUP(F1185,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1185=\"\",\"\",IF(WORKDAY(+A1185,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1185,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-19"},{"$f":"IF(A1186=\"\",\"\",+IF(+A1186=D1186,+E1186,((+G1186/E1186)^+((NETWORKDAYS(+D1186,A1186,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1186,F1186,Feriados!$A$2:$A$1058)-1))*E1186)))","v":4977.4001871572882},{"$f":"IF(A1186=\"\",\"\",+IF(+A1186=D1186,+VLOOKUP(D1186,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1186,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1186=\"\",\"\",+VLOOKUP(+EOMONTH(+F1186,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1186=\"\",\"\",VLOOKUP(D1186,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1186=\"\",\"\",IF(A1186=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1186,-2)+15,Cenários!$A:$D,2,FALSE)>A1186,+VLOOKUP(+EOMONTH(+A1186,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1186,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1186=\"\",\"\",VLOOKUP(F1186,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1186=\"\",\"\",IF(WORKDAY(+A1186,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1186,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-20"},{"$f":"IF(A1187=\"\",\"\",+IF(+A1187=D1187,+E1187,((+G1187/E1187)^+((NETWORKDAYS(+D1187,A1187,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1187,F1187,Feriados!$A$2:$A$1058)-1))*E1187)))","v":4978.0038530383072},{"$f":"IF(A1187=\"\",\"\",+IF(+A1187=D1187,+VLOOKUP(D1187,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1187,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1187=\"\",\"\",+VLOOKUP(+EOMONTH(+F1187,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1187=\"\",\"\",VLOOKUP(D1187,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1187=\"\",\"\",IF(A1187=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1187,-2)+15,Cenários!$A:$D,2,FALSE)>A1187,+VLOOKUP(+EOMONTH(+A1187,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1187,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1187=\"\",\"\",VLOOKUP(F1187,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1187=\"\",\"\",IF(WORKDAY(+A1187,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1187,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-21"},{"$f":"IF(A1188=\"\",\"\",+IF(+A1188=D1188,+E1188,((+G1188/E1188)^+((NETWORKDAYS(+D1188,A1188,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1188,F1188,Feriados!$A$2:$A$1058)-1))*E1188)))","v":4978.6075921327474},{"$f":"IF(A1188=\"\",\"\",+IF(+A1188=D1188,+VLOOKUP(D1188,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1188,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1188=\"\",\"\",+VLOOKUP(+EOMONTH(+F1188,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1188=\"\",\"\",VLOOKUP(D1188,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1188=\"\",\"\",IF(A1188=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1188,-2)+15,Cenários!$A:$D,2,FALSE)>A1188,+VLOOKUP(+EOMONTH(+A1188,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1188,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1188=\"\",\"\",VLOOKUP(F1188,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1188=\"\",\"\",IF(WORKDAY(+A1188,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1188,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-24"},{"$f":"IF(A1189=\"\",\"\",+IF(+A1189=D1189,+E1189,((+G1189/E1189)^+((NETWORKDAYS(+D1189,A1189,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1189,F1189,Feriados!$A$2:$A$1058)-1))*E1189)))","v":4979.2114044494883},{"$f":"IF(A1189=\"\",\"\",+IF(+A1189=D1189,+VLOOKUP(D1189,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1189,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1189=\"\",\"\",+VLOOKUP(+EOMONTH(+F1189,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1189=\"\",\"\",VLOOKUP(D1189,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1189=\"\",\"\",IF(A1189=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1189,-2)+15,Cenários!$A:$D,2,FALSE)>A1189,+VLOOKUP(+EOMONTH(+A1189,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1189,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1189=\"\",\"\",VLOOKUP(F1189,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1189=\"\",\"\",IF(WORKDAY(+A1189,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1189,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-25"},{"$f":"IF(A1190=\"\",\"\",+IF(+A1190=D1190,+E1190,((+G1190/E1190)^+((NETWORKDAYS(+D1190,A1190,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1190,F1190,Feriados!$A$2:$A$1058)-1))*E1190)))","v":4979.8152899974102},{"$f":"IF(A1190=\"\",\"\",+IF(+A1190=D1190,+VLOOKUP(D1190,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1190,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1190=\"\",\"\",+VLOOKUP(+EOMONTH(+F1190,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1190=\"\",\"\",VLOOKUP(D1190,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1190=\"\",\"\",IF(A1190=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1190,-2)+15,Cenários!$A:$D,2,FALSE)>A1190,+VLOOKUP(+EOMONTH(+A1190,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1190,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1190=\"\",\"\",VLOOKUP(F1190,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1190=\"\",\"\",IF(WORKDAY(+A1190,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1190,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-26"},{"$f":"IF(A1191=\"\",\"\",+IF(+A1191=D1191,+E1191,((+G1191/E1191)^+((NETWORKDAYS(+D1191,A1191,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1191,F1191,Feriados!$A$2:$A$1058)-1))*E1191)))","v":4980.4192487853952},{"$f":"IF(A1191=\"\",\"\",+IF(+A1191=D1191,+VLOOKUP(D1191,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1191,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1191=\"\",\"\",+VLOOKUP(+EOMONTH(+F1191,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1191=\"\",\"\",VLOOKUP(D1191,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1191=\"\",\"\",IF(A1191=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1191,-2)+15,Cenários!$A:$D,2,FALSE)>A1191,+VLOOKUP(+EOMONTH(+A1191,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1191,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1191=\"\",\"\",VLOOKUP(F1191,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1191=\"\",\"\",IF(WORKDAY(+A1191,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1191,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-27"},{"$f":"IF(A1192=\"\",\"\",+IF(+A1192=D1192,+E1192,((+G1192/E1192)^+((NETWORKDAYS(+D1192,A1192,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1192,F1192,Feriados!$A$2:$A$1058)-1))*E1192)))","v":4981.0232808223254},{"$f":"IF(A1192=\"\",\"\",+IF(+A1192=D1192,+VLOOKUP(D1192,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1192,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1192=\"\",\"\",+VLOOKUP(+EOMONTH(+F1192,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1192=\"\",\"\",VLOOKUP(D1192,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1192=\"\",\"\",IF(A1192=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1192,-2)+15,Cenários!$A:$D,2,FALSE)>A1192,+VLOOKUP(+EOMONTH(+A1192,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1192,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1192=\"\",\"\",VLOOKUP(F1192,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1192=\"\",\"\",IF(WORKDAY(+A1192,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1192,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-28"},{"$f":"IF(A1193=\"\",\"\",+IF(+A1193=D1193,+E1193,((+G1193/E1193)^+((NETWORKDAYS(+D1193,A1193,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1193,F1193,Feriados!$A$2:$A$1058)-1))*E1193)))","v":4981.6273861170839},{"$f":"IF(A1193=\"\",\"\",+IF(+A1193=D1193,+VLOOKUP(D1193,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1193,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1193=\"\",\"\",+VLOOKUP(+EOMONTH(+F1193,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1193=\"\",\"\",VLOOKUP(D1193,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1193=\"\",\"\",IF(A1193=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1193,-2)+15,Cenários!$A:$D,2,FALSE)>A1193,+VLOOKUP(+EOMONTH(+A1193,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1193,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1193=\"\",\"\",VLOOKUP(F1193,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1193=\"\",\"\",IF(WORKDAY(+A1193,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1193,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-07-31"},{"$f":"IF(A1194=\"\",\"\",+IF(+A1194=D1194,+E1194,((+G1194/E1194)^+((NETWORKDAYS(+D1194,A1194,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1194,F1194,Feriados!$A$2:$A$1058)-1))*E1194)))","v":4982.2315646785564},{"$f":"IF(A1194=\"\",\"\",+IF(+A1194=D1194,+VLOOKUP(D1194,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1194,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1194=\"\",\"\",+VLOOKUP(+EOMONTH(+F1194,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1194=\"\",\"\",VLOOKUP(D1194,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1194=\"\",\"\",IF(A1194=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1194,-2)+15,Cenários!$A:$D,2,FALSE)>A1194,+VLOOKUP(+EOMONTH(+A1194,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1194,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1194=\"\",\"\",VLOOKUP(F1194,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1194=\"\",\"\",IF(WORKDAY(+A1194,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1194,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-01"},{"$f":"IF(A1195=\"\",\"\",+IF(+A1195=D1195,+E1195,((+G1195/E1195)^+((NETWORKDAYS(+D1195,A1195,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1195,F1195,Feriados!$A$2:$A$1058)-1))*E1195)))","v":4982.8358165156278},{"$f":"IF(A1195=\"\",\"\",+IF(+A1195=D1195,+VLOOKUP(D1195,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1195,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1195=\"\",\"\",+VLOOKUP(+EOMONTH(+F1195,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1195=\"\",\"\",VLOOKUP(D1195,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1195=\"\",\"\",IF(A1195=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1195,-2)+15,Cenários!$A:$D,2,FALSE)>A1195,+VLOOKUP(+EOMONTH(+A1195,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1195,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1195=\"\",\"\",VLOOKUP(F1195,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1195=\"\",\"\",IF(WORKDAY(+A1195,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1195,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-02"},{"$f":"IF(A1196=\"\",\"\",+IF(+A1196=D1196,+E1196,((+G1196/E1196)^+((NETWORKDAYS(+D1196,A1196,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1196,F1196,Feriados!$A$2:$A$1058)-1))*E1196)))","v":4983.4401416371875},{"$f":"IF(A1196=\"\",\"\",+IF(+A1196=D1196,+VLOOKUP(D1196,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1196,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1196=\"\",\"\",+VLOOKUP(+EOMONTH(+F1196,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1196=\"\",\"\",VLOOKUP(D1196,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1196=\"\",\"\",IF(A1196=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1196,-2)+15,Cenários!$A:$D,2,FALSE)>A1196,+VLOOKUP(+EOMONTH(+A1196,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1196,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1196=\"\",\"\",VLOOKUP(F1196,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1196=\"\",\"\",IF(WORKDAY(+A1196,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1196,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-03"},{"$f":"IF(A1197=\"\",\"\",+IF(+A1197=D1197,+E1197,((+G1197/E1197)^+((NETWORKDAYS(+D1197,A1197,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1197,F1197,Feriados!$A$2:$A$1058)-1))*E1197)))","v":4984.0445400521212},{"$f":"IF(A1197=\"\",\"\",+IF(+A1197=D1197,+VLOOKUP(D1197,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1197,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1197=\"\",\"\",+VLOOKUP(+EOMONTH(+F1197,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1197=\"\",\"\",VLOOKUP(D1197,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1197=\"\",\"\",IF(A1197=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1197,-2)+15,Cenários!$A:$D,2,FALSE)>A1197,+VLOOKUP(+EOMONTH(+A1197,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1197,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1197=\"\",\"\",VLOOKUP(F1197,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1197=\"\",\"\",IF(WORKDAY(+A1197,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1197,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-04"},{"$f":"IF(A1198=\"\",\"\",+IF(+A1198=D1198,+E1198,((+G1198/E1198)^+((NETWORKDAYS(+D1198,A1198,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1198,F1198,Feriados!$A$2:$A$1058)-1))*E1198)))","v":4984.6490117693183},{"$f":"IF(A1198=\"\",\"\",+IF(+A1198=D1198,+VLOOKUP(D1198,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1198,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1198=\"\",\"\",+VLOOKUP(+EOMONTH(+F1198,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1198=\"\",\"\",VLOOKUP(D1198,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1198=\"\",\"\",IF(A1198=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1198,-2)+15,Cenários!$A:$D,2,FALSE)>A1198,+VLOOKUP(+EOMONTH(+A1198,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1198,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1198=\"\",\"\",VLOOKUP(F1198,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1198=\"\",\"\",IF(WORKDAY(+A1198,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1198,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-07"},{"$f":"IF(A1199=\"\",\"\",+IF(+A1199=D1199,+E1199,((+G1199/E1199)^+((NETWORKDAYS(+D1199,A1199,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1199,F1199,Feriados!$A$2:$A$1058)-1))*E1199)))","v":4985.2535567976702},{"$f":"IF(A1199=\"\",\"\",+IF(+A1199=D1199,+VLOOKUP(D1199,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1199,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1199=\"\",\"\",+VLOOKUP(+EOMONTH(+F1199,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1199=\"\",\"\",VLOOKUP(D1199,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1199=\"\",\"\",IF(A1199=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1199,-2)+15,Cenários!$A:$D,2,FALSE)>A1199,+VLOOKUP(+EOMONTH(+A1199,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1199,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1199=\"\",\"\",VLOOKUP(F1199,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1199=\"\",\"\",IF(WORKDAY(+A1199,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1199,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-08"},{"$f":"IF(A1200=\"\",\"\",+IF(+A1200=D1200,+E1200,((+G1200/E1200)^+((NETWORKDAYS(+D1200,A1200,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1200,F1200,Feriados!$A$2:$A$1058)-1))*E1200)))","v":4985.858175146067},{"$f":"IF(A1200=\"\",\"\",+IF(+A1200=D1200,+VLOOKUP(D1200,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1200,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1200=\"\",\"\",+VLOOKUP(+EOMONTH(+F1200,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1200=\"\",\"\",VLOOKUP(D1200,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1200=\"\",\"\",IF(A1200=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1200,-2)+15,Cenários!$A:$D,2,FALSE)>A1200,+VLOOKUP(+EOMONTH(+A1200,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1200,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1200=\"\",\"\",VLOOKUP(F1200,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1200=\"\",\"\",IF(WORKDAY(+A1200,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1200,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-09"},{"$f":"IF(A1201=\"\",\"\",+IF(+A1201=D1201,+E1201,((+G1201/E1201)^+((NETWORKDAYS(+D1201,A1201,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1201,F1201,Feriados!$A$2:$A$1058)-1))*E1201)))","v":4986.4628668234009},{"$f":"IF(A1201=\"\",\"\",+IF(+A1201=D1201,+VLOOKUP(D1201,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1201,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1201=\"\",\"\",+VLOOKUP(+EOMONTH(+F1201,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1201=\"\",\"\",VLOOKUP(D1201,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1201=\"\",\"\",IF(A1201=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1201,-2)+15,Cenários!$A:$D,2,FALSE)>A1201,+VLOOKUP(+EOMONTH(+A1201,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1201,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1201=\"\",\"\",VLOOKUP(F1201,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1201=\"\",\"\",IF(WORKDAY(+A1201,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1201,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-10"},{"$f":"IF(A1202=\"\",\"\",+IF(+A1202=D1202,+E1202,((+G1202/E1202)^+((NETWORKDAYS(+D1202,A1202,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1202,F1202,Feriados!$A$2:$A$1058)-1))*E1202)))","v":4987.0676318385667},{"$f":"IF(A1202=\"\",\"\",+IF(+A1202=D1202,+VLOOKUP(D1202,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1202,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1202=\"\",\"\",+VLOOKUP(+EOMONTH(+F1202,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1202=\"\",\"\",VLOOKUP(D1202,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1202=\"\",\"\",IF(A1202=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1202,-2)+15,Cenários!$A:$D,2,FALSE)>A1202,+VLOOKUP(+EOMONTH(+A1202,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1202,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1202=\"\",\"\",VLOOKUP(F1202,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1202=\"\",\"\",IF(WORKDAY(+A1202,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1202,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-11"},{"$f":"IF(A1203=\"\",\"\",+IF(+A1203=D1203,+E1203,((+G1203/E1203)^+((NETWORKDAYS(+D1203,A1203,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1203,F1203,Feriados!$A$2:$A$1058)-1))*E1203)))","v":4987.6724702004585},{"$f":"IF(A1203=\"\",\"\",+IF(+A1203=D1203,+VLOOKUP(D1203,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1203,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1203=\"\",\"\",+VLOOKUP(+EOMONTH(+F1203,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1203=\"\",\"\",VLOOKUP(D1203,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1203=\"\",\"\",IF(A1203=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1203,-2)+15,Cenários!$A:$D,2,FALSE)>A1203,+VLOOKUP(+EOMONTH(+A1203,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1203,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1203=\"\",\"\",VLOOKUP(F1203,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1203=\"\",\"\",IF(WORKDAY(+A1203,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1203,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-14"},{"$f":"IF(A1204=\"\",\"\",+IF(+A1204=D1204,+E1204,((+G1204/E1204)^+((NETWORKDAYS(+D1204,A1204,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1204,F1204,Feriados!$A$2:$A$1058)-1))*E1204)))","v":4988.2773819179702},{"$f":"IF(A1204=\"\",\"\",+IF(+A1204=D1204,+VLOOKUP(D1204,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1204,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1204=\"\",\"\",+VLOOKUP(+EOMONTH(+F1204,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-07-17"},{"$f":"IF(A1204=\"\",\"\",VLOOKUP(D1204,Cenários!$B:$D,3,FALSE))","v":4976.1930750000001},{"$f":"IF(A1204=\"\",\"\",IF(A1204=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1204,-2)+15,Cenários!$A:$D,2,FALSE)>A1204,+VLOOKUP(+EOMONTH(+A1204,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1204,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-08-15"},{"$f":"IF(A1204=\"\",\"\",VLOOKUP(F1204,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002}]
[{"$f":"IF(A1204=\"\",\"\",IF(WORKDAY(+A1204,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1204,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-15"},{"$f":"IF(A1205=\"\",\"\",+IF(+A1205=D1205,+E1205,((+G1205/E1205)^+((NETWORKDAYS(+D1205,A1205,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1205,F1205,Feriados!$A$2:$A$1058)-1))*E1205)))","v":4988.8823670000002},{"$f":"IF(A1205=\"\",\"\",+IF(+A1205=D1205,+VLOOKUP(D1205,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1205,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1205=\"\",\"\",+VLOOKUP(+EOMONTH(+F1205,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1205=\"\",\"\",VLOOKUP(D1205,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1205=\"\",\"\",IF(A1205=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1205,-2)+15,Cenários!$A:$D,2,FALSE)>A1205,+VLOOKUP(+EOMONTH(+A1205,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1205,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1205=\"\",\"\",VLOOKUP(F1205,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1205=\"\",\"\",IF(WORKDAY(+A1205,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1205,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-16"},{"$f":"IF(A1206=\"\",\"\",+IF(+A1206=D1206,+E1206,((+G1206/E1206)^+((NETWORKDAYS(+D1206,A1206,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1206,F1206,Feriados!$A$2:$A$1058)-1))*E1206)))","v":4989.3562913440219},{"$f":"IF(A1206=\"\",\"\",+IF(+A1206=D1206,+VLOOKUP(D1206,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1206,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1206=\"\",\"\",+VLOOKUP(+EOMONTH(+F1206,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1206=\"\",\"\",VLOOKUP(D1206,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1206=\"\",\"\",IF(A1206=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1206,-2)+15,Cenários!$A:$D,2,FALSE)>A1206,+VLOOKUP(+EOMONTH(+A1206,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1206,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1206=\"\",\"\",VLOOKUP(F1206,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1206=\"\",\"\",IF(WORKDAY(+A1206,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1206,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-17"},{"$f":"IF(A1207=\"\",\"\",+IF(+A1207=D1207,+E1207,((+G1207/E1207)^+((NETWORKDAYS(+D1207,A1207,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1207,F1207,Feriados!$A$2:$A$1058)-1))*E1207)))","v":4989.8302607090072},{"$f":"IF(A1207=\"\",\"\",+IF(+A1207=D1207,+VLOOKUP(D1207,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1207,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1207=\"\",\"\",+VLOOKUP(+EOMONTH(+F1207,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1207=\"\",\"\",VLOOKUP(D1207,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1207=\"\",\"\",IF(A1207=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1207,-2)+15,Cenários!$A:$D,2,FALSE)>A1207,+VLOOKUP(+EOMONTH(+A1207,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1207,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1207=\"\",\"\",VLOOKUP(F1207,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1207=\"\",\"\",IF(WORKDAY(+A1207,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1207,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-18"},{"$f":"IF(A1208=\"\",\"\",+IF(+A1208=D1208,+E1208,((+G1208/E1208)^+((NETWORKDAYS(+D1208,A1208,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1208,F1208,Feriados!$A$2:$A$1058)-1))*E1208)))","v":4990.3042750992299},{"$f":"IF(A1208=\"\",\"\",+IF(+A1208=D1208,+VLOOKUP(D1208,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1208,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1208=\"\",\"\",+VLOOKUP(+EOMONTH(+F1208,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1208=\"\",\"\",VLOOKUP(D1208,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1208=\"\",\"\",IF(A1208=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1208,-2)+15,Cenários!$A:$D,2,FALSE)>A1208,+VLOOKUP(+EOMONTH(+A1208,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1208,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1208=\"\",\"\",VLOOKUP(F1208,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1208=\"\",\"\",IF(WORKDAY(+A1208,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1208,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-21"},{"$f":"IF(A1209=\"\",\"\",+IF(+A1209=D1209,+E1209,((+G1209/E1209)^+((NETWORKDAYS(+D1209,A1209,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1209,F1209,Feriados!$A$2:$A$1058)-1))*E1209)))","v":4990.7783345189691},{"$f":"IF(A1209=\"\",\"\",+IF(+A1209=D1209,+VLOOKUP(D1209,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1209,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1209=\"\",\"\",+VLOOKUP(+EOMONTH(+F1209,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1209=\"\",\"\",VLOOKUP(D1209,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1209=\"\",\"\",IF(A1209=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1209,-2)+15,Cenários!$A:$D,2,FALSE)>A1209,+VLOOKUP(+EOMONTH(+A1209,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1209,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1209=\"\",\"\",VLOOKUP(F1209,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1209=\"\",\"\",IF(WORKDAY(+A1209,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1209,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-22"},{"$f":"IF(A1210=\"\",\"\",+IF(+A1210=D1210,+E1210,((+G1210/E1210)^+((NETWORKDAYS(+D1210,A1210,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1210,F1210,Feriados!$A$2:$A$1058)-1))*E1210)))","v":4991.2524389725022},{"$f":"IF(A1210=\"\",\"\",+IF(+A1210=D1210,+VLOOKUP(D1210,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1210,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1210=\"\",\"\",+VLOOKUP(+EOMONTH(+F1210,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1210=\"\",\"\",VLOOKUP(D1210,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1210=\"\",\"\",IF(A1210=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1210,-2)+15,Cenários!$A:$D,2,FALSE)>A1210,+VLOOKUP(+EOMONTH(+A1210,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1210,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1210=\"\",\"\",VLOOKUP(F1210,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1210=\"\",\"\",IF(WORKDAY(+A1210,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1210,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-23"},{"$f":"IF(A1211=\"\",\"\",+IF(+A1211=D1211,+E1211,((+G1211/E1211)^+((NETWORKDAYS(+D1211,A1211,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1211,F1211,Feriados!$A$2:$A$1058)-1))*E1211)))","v":4991.7265884641074},{"$f":"IF(A1211=\"\",\"\",+IF(+A1211=D1211,+VLOOKUP(D1211,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1211,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1211=\"\",\"\",+VLOOKUP(+EOMONTH(+F1211,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1211=\"\",\"\",VLOOKUP(D1211,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1211=\"\",\"\",IF(A1211=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1211,-2)+15,Cenários!$A:$D,2,FALSE)>A1211,+VLOOKUP(+EOMONTH(+A1211,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1211,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1211=\"\",\"\",VLOOKUP(F1211,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1211=\"\",\"\",IF(WORKDAY(+A1211,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1211,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-24"},{"$f":"IF(A1212=\"\",\"\",+IF(+A1212=D1212,+E1212,((+G1212/E1212)^+((NETWORKDAYS(+D1212,A1212,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1212,F1212,Feriados!$A$2:$A$1058)-1))*E1212)))","v":4992.2007829980621},{"$f":"IF(A1212=\"\",\"\",+IF(+A1212=D1212,+VLOOKUP(D1212,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1212,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1212=\"\",\"\",+VLOOKUP(+EOMONTH(+F1212,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1212=\"\",\"\",VLOOKUP(D1212,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1212=\"\",\"\",IF(A1212=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1212,-2)+15,Cenários!$A:$D,2,FALSE)>A1212,+VLOOKUP(+EOMONTH(+A1212,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1212,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1212=\"\",\"\",VLOOKUP(F1212,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1212=\"\",\"\",IF(WORKDAY(+A1212,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1212,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-25"},{"$f":"IF(A1213=\"\",\"\",+IF(+A1213=D1213,+E1213,((+G1213/E1213)^+((NETWORKDAYS(+D1213,A1213,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1213,F1213,Feriados!$A$2:$A$1058)-1))*E1213)))","v":4992.6750225786473},{"$f":"IF(A1213=\"\",\"\",+IF(+A1213=D1213,+VLOOKUP(D1213,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1213,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1213=\"\",\"\",+VLOOKUP(+EOMONTH(+F1213,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1213=\"\",\"\",VLOOKUP(D1213,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1213=\"\",\"\",IF(A1213=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1213,-2)+15,Cenários!$A:$D,2,FALSE)>A1213,+VLOOKUP(+EOMONTH(+A1213,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1213,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1213=\"\",\"\",VLOOKUP(F1213,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1213=\"\",\"\",IF(WORKDAY(+A1213,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1213,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-28"},{"$f":"IF(A1214=\"\",\"\",+IF(+A1214=D1214,+E1214,((+G1214/E1214)^+((NETWORKDAYS(+D1214,A1214,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1214,F1214,Feriados!$A$2:$A$1058)-1))*E1214)))","v":4993.1493072101393},{"$f":"IF(A1214=\"\",\"\",+IF(+A1214=D1214,+VLOOKUP(D1214,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1214,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1214=\"\",\"\",+VLOOKUP(+EOMONTH(+F1214,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1214=\"\",\"\",VLOOKUP(D1214,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1214=\"\",\"\",IF(A1214=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1214,-2)+15,Cenários!$A:$D,2,FALSE)>A1214,+VLOOKUP(+EOMONTH(+A1214,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1214,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1214=\"\",\"\",VLOOKUP(F1214,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1214=\"\",\"\",IF(WORKDAY(+A1214,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1214,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-29"},{"$f":"IF(A1215=\"\",\"\",+IF(+A1215=D1215,+E1215,((+G1215/E1215)^+((NETWORKDAYS(+D1215,A1215,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1215,F1215,Feriados!$A$2:$A$1058)-1))*E1215)))","v":4993.6236368968202},{"$f":"IF(A1215=\"\",\"\",+IF(+A1215=D1215,+VLOOKUP(D1215,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1215,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1215=\"\",\"\",+VLOOKUP(+EOMONTH(+F1215,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1215=\"\",\"\",VLOOKUP(D1215,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1215=\"\",\"\",IF(A1215=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1215,-2)+15,Cenários!$A:$D,2,FALSE)>A1215,+VLOOKUP(+EOMONTH(+A1215,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1215,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1215=\"\",\"\",VLOOKUP(F1215,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1215=\"\",\"\",IF(WORKDAY(+A1215,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1215,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-30"},{"$f":"IF(A1216=\"\",\"\",+IF(+A1216=D1216,+E1216,((+G1216/E1216)^+((NETWORKDAYS(+D1216,A1216,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1216,F1216,Feriados!$A$2:$A$1058)-1))*E1216)))","v":4994.0980116429691},{"$f":"IF(A1216=\"\",\"\",+IF(+A1216=D1216,+VLOOKUP(D1216,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1216,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1216=\"\",\"\",+VLOOKUP(+EOMONTH(+F1216,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1216=\"\",\"\",VLOOKUP(D1216,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1216=\"\",\"\",IF(A1216=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1216,-2)+15,Cenários!$A:$D,2,FALSE)>A1216,+VLOOKUP(+EOMONTH(+A1216,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1216,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1216=\"\",\"\",VLOOKUP(F1216,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1216=\"\",\"\",IF(WORKDAY(+A1216,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1216,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-08-31"},{"$f":"IF(A1217=\"\",\"\",+IF(+A1217=D1217,+E1217,((+G1217/E1217)^+((NETWORKDAYS(+D1217,A1217,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1217,F1217,Feriados!$A$2:$A$1058)-1))*E1217)))","v":4994.5724314528661},{"$f":"IF(A1217=\"\",\"\",+IF(+A1217=D1217,+VLOOKUP(D1217,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1217,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1217=\"\",\"\",+VLOOKUP(+EOMONTH(+F1217,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1217=\"\",\"\",VLOOKUP(D1217,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1217=\"\",\"\",IF(A1217=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1217,-2)+15,Cenários!$A:$D,2,FALSE)>A1217,+VLOOKUP(+EOMONTH(+A1217,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1217,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1217=\"\",\"\",VLOOKUP(F1217,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1217=\"\",\"\",IF(WORKDAY(+A1217,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1217,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-01"},{"$f":"IF(A1218=\"\",\"\",+IF(+A1218=D1218,+E1218,((+G1218/E1218)^+((NETWORKDAYS(+D1218,A1218,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1218,F1218,Feriados!$A$2:$A$1058)-1))*E1218)))","v":4995.0468963307922},{"$f":"IF(A1218=\"\",\"\",+IF(+A1218=D1218,+VLOOKUP(D1218,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1218,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1218=\"\",\"\",+VLOOKUP(+EOMONTH(+F1218,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1218=\"\",\"\",VLOOKUP(D1218,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1218=\"\",\"\",IF(A1218=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1218,-2)+15,Cenários!$A:$D,2,FALSE)>A1218,+VLOOKUP(+EOMONTH(+A1218,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1218,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1218=\"\",\"\",VLOOKUP(F1218,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1218=\"\",\"\",IF(WORKDAY(+A1218,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1218,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-04"},{"$f":"IF(A1219=\"\",\"\",+IF(+A1219=D1219,+E1219,((+G1219/E1219)^+((NETWORKDAYS(+D1219,A1219,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1219,F1219,Feriados!$A$2:$A$1058)-1))*E1219)))","v":4995.5214062810301},{"$f":"IF(A1219=\"\",\"\",+IF(+A1219=D1219,+VLOOKUP(D1219,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1219,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1219=\"\",\"\",+VLOOKUP(+EOMONTH(+F1219,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1219=\"\",\"\",VLOOKUP(D1219,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1219=\"\",\"\",IF(A1219=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1219,-2)+15,Cenários!$A:$D,2,FALSE)>A1219,+VLOOKUP(+EOMONTH(+A1219,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1219,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1219=\"\",\"\",VLOOKUP(F1219,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1219=\"\",\"\",IF(WORKDAY(+A1219,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1219,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-05"},{"$f":"IF(A1220=\"\",\"\",+IF(+A1220=D1220,+E1220,((+G1220/E1220)^+((NETWORKDAYS(+D1220,A1220,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1220,F1220,Feriados!$A$2:$A$1058)-1))*E1220)))","v":4995.9959613078581},{"$f":"IF(A1220=\"\",\"\",+IF(+A1220=D1220,+VLOOKUP(D1220,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1220,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1220=\"\",\"\",+VLOOKUP(+EOMONTH(+F1220,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1220=\"\",\"\",VLOOKUP(D1220,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1220=\"\",\"\",IF(A1220=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1220,-2)+15,Cenários!$A:$D,2,FALSE)>A1220,+VLOOKUP(+EOMONTH(+A1220,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1220,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1220=\"\",\"\",VLOOKUP(F1220,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1220=\"\",\"\",IF(WORKDAY(+A1220,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1220,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-06"},{"$f":"IF(A1221=\"\",\"\",+IF(+A1221=D1221,+E1221,((+G1221/E1221)^+((NETWORKDAYS(+D1221,A1221,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1221,F1221,Feriados!$A$2:$A$1058)-1))*E1221)))","v":4996.4705614155628},{"$f":"IF(A1221=\"\",\"\",+IF(+A1221=D1221,+VLOOKUP(D1221,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1221,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1221=\"\",\"\",+VLOOKUP(+EOMONTH(+F1221,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1221=\"\",\"\",VLOOKUP(D1221,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1221=\"\",\"\",IF(A1221=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1221,-2)+15,Cenários!$A:$D,2,FALSE)>A1221,+VLOOKUP(+EOMONTH(+A1221,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1221,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1221=\"\",\"\",VLOOKUP(F1221,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1221=\"\",\"\",IF(WORKDAY(+A1221,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1221,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-08"},{"$f":"IF(A1222=\"\",\"\",+IF(+A1222=D1222,+E1222,((+G1222/E1222)^+((NETWORKDAYS(+D1222,A1222,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1222,F1222,Feriados!$A$2:$A$1058)-1))*E1222)))","v":4996.9452066084241},{"$f":"IF(A1222=\"\",\"\",+IF(+A1222=D1222,+VLOOKUP(D1222,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1222,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1222=\"\",\"\",+VLOOKUP(+EOMONTH(+F1222,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1222=\"\",\"\",VLOOKUP(D1222,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1222=\"\",\"\",IF(A1222=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1222,-2)+15,Cenários!$A:$D,2,FALSE)>A1222,+VLOOKUP(+EOMONTH(+A1222,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1222,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1222=\"\",\"\",VLOOKUP(F1222,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1222=\"\",\"\",IF(WORKDAY(+A1222,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1222,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-11"},{"$f":"IF(A1223=\"\",\"\",+IF(+A1223=D1223,+E1223,((+G1223/E1223)^+((NETWORKDAYS(+D1223,A1223,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1223,F1223,Feriados!$A$2:$A$1058)-1))*E1223)))","v":4997.4198968907249},{"$f":"IF(A1223=\"\",\"\",+IF(+A1223=D1223,+VLOOKUP(D1223,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1223,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1223=\"\",\"\",+VLOOKUP(+EOMONTH(+F1223,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1223=\"\",\"\",VLOOKUP(D1223,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1223=\"\",\"\",IF(A1223=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1223,-2)+15,Cenários!$A:$D,2,FALSE)>A1223,+VLOOKUP(+EOMONTH(+A1223,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1223,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1223=\"\",\"\",VLOOKUP(F1223,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1223=\"\",\"\",IF(WORKDAY(+A1223,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1223,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-12"},{"$f":"IF(A1224=\"\",\"\",+IF(+A1224=D1224,+E1224,((+G1224/E1224)^+((NETWORKDAYS(+D1224,A1224,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1224,F1224,Feriados!$A$2:$A$1058)-1))*E1224)))","v":4997.8946322667498},{"$f":"IF(A1224=\"\",\"\",+IF(+A1224=D1224,+VLOOKUP(D1224,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1224,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1224=\"\",\"\",+VLOOKUP(+EOMONTH(+F1224,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1224=\"\",\"\",VLOOKUP(D1224,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1224=\"\",\"\",IF(A1224=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1224,-2)+15,Cenários!$A:$D,2,FALSE)>A1224,+VLOOKUP(+EOMONTH(+A1224,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1224,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1224=\"\",\"\",VLOOKUP(F1224,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1224=\"\",\"\",IF(WORKDAY(+A1224,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1224,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-13"},{"$f":"IF(A1225=\"\",\"\",+IF(+A1225=D1225,+E1225,((+G1225/E1225)^+((NETWORKDAYS(+D1225,A1225,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1225,F1225,Feriados!$A$2:$A$1058)-1))*E1225)))","v":4998.3694127407798},{"$f":"IF(A1225=\"\",\"\",+IF(+A1225=D1225,+VLOOKUP(D1225,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1225,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1225=\"\",\"\",+VLOOKUP(+EOMONTH(+F1225,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1225=\"\",\"\",VLOOKUP(D1225,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1225=\"\",\"\",IF(A1225=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1225,-2)+15,Cenários!$A:$D,2,FALSE)>A1225,+VLOOKUP(+EOMONTH(+A1225,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1225,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1225=\"\",\"\",VLOOKUP(F1225,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1225=\"\",\"\",IF(WORKDAY(+A1225,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1225,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-14"},{"$f":"IF(A1226=\"\",\"\",+IF(+A1226=D1226,+E1226,((+G1226/E1226)^+((NETWORKDAYS(+D1226,A1226,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1226,F1226,Feriados!$A$2:$A$1058)-1))*E1226)))","v":4998.8442383171023},{"$f":"IF(A1226=\"\",\"\",+IF(+A1226=D1226,+VLOOKUP(D1226,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1226,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1226=\"\",\"\",+VLOOKUP(+EOMONTH(+F1226,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-08-15"},{"$f":"IF(A1226=\"\",\"\",VLOOKUP(D1226,Cenários!$B:$D,3,FALSE))","v":4988.8823670000002},{"$f":"IF(A1226=\"\",\"\",IF(A1226=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1226,-2)+15,Cenários!$A:$D,2,FALSE)>A1226,+VLOOKUP(+EOMONTH(+A1226,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1226,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-09-15"},{"$f":"IF(A1226=\"\",\"\",VLOOKUP(F1226,Cenários!$B:$D,3,FALSE))","v":4999.319109}]
[{"$f":"IF(A1226=\"\",\"\",IF(WORKDAY(+A1226,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1226,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-15"},{"$f":"IF(A1227=\"\",\"\",+IF(+A1227=D1227,+E1227,((+G1227/E1227)^+((NETWORKDAYS(+D1227,A1227,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1227,F1227,Feriados!$A$2:$A$1058)-1))*E1227)))","v":4999.319109},{"$f":"IF(A1227=\"\",\"\",+IF(+A1227=D1227,+VLOOKUP(D1227,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1227,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1227=\"\",\"\",+VLOOKUP(+EOMONTH(+F1227,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1227=\"\",\"\",VLOOKUP(D1227,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1227=\"\",\"\",IF(A1227=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1227,-2)+15,Cenários!$A:$D,2,FALSE)>A1227,+VLOOKUP(+EOMONTH(+A1227,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1227,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1227=\"\",\"\",VLOOKUP(F1227,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1227=\"\",\"\",IF(WORKDAY(+A1227,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1227,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-18"},{"$f":"IF(A1228=\"\",\"\",+IF(+A1228=D1228,+E1228,((+G1228/E1228)^+((NETWORKDAYS(+D1228,A1228,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1228,F1228,Feriados!$A$2:$A$1058)-1))*E1228)))","v":4999.8185665812116},{"$f":"IF(A1228=\"\",\"\",+IF(+A1228=D1228,+VLOOKUP(D1228,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1228,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1228=\"\",\"\",+VLOOKUP(+EOMONTH(+F1228,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1228=\"\",\"\",VLOOKUP(D1228,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1228=\"\",\"\",IF(A1228=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1228,-2)+15,Cenários!$A:$D,2,FALSE)>A1228,+VLOOKUP(+EOMONTH(+A1228,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1228,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1228=\"\",\"\",VLOOKUP(F1228,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1228=\"\",\"\",IF(WORKDAY(+A1228,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1228,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-19"},{"$f":"IF(A1229=\"\",\"\",+IF(+A1229=D1229,+E1229,((+G1229/E1229)^+((NETWORKDAYS(+D1229,A1229,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1229,F1229,Feriados!$A$2:$A$1058)-1))*E1229)))","v":5000.3180740607941},{"$f":"IF(A1229=\"\",\"\",+IF(+A1229=D1229,+VLOOKUP(D1229,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1229,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1229=\"\",\"\",+VLOOKUP(+EOMONTH(+F1229,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1229=\"\",\"\",VLOOKUP(D1229,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1229=\"\",\"\",IF(A1229=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1229,-2)+15,Cenários!$A:$D,2,FALSE)>A1229,+VLOOKUP(+EOMONTH(+A1229,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1229,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1229=\"\",\"\",VLOOKUP(F1229,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1229=\"\",\"\",IF(WORKDAY(+A1229,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1229,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-20"},{"$f":"IF(A1230=\"\",\"\",+IF(+A1230=D1230,+E1230,((+G1230/E1230)^+((NETWORKDAYS(+D1230,A1230,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1230,F1230,Feriados!$A$2:$A$1058)-1))*E1230)))","v":5000.8176314437314},{"$f":"IF(A1230=\"\",\"\",+IF(+A1230=D1230,+VLOOKUP(D1230,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1230,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1230=\"\",\"\",+VLOOKUP(+EOMONTH(+F1230,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1230=\"\",\"\",VLOOKUP(D1230,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1230=\"\",\"\",IF(A1230=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1230,-2)+15,Cenários!$A:$D,2,FALSE)>A1230,+VLOOKUP(+EOMONTH(+A1230,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1230,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1230=\"\",\"\",VLOOKUP(F1230,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1230=\"\",\"\",IF(WORKDAY(+A1230,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1230,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-21"},{"$f":"IF(A1231=\"\",\"\",+IF(+A1231=D1231,+E1231,((+G1231/E1231)^+((NETWORKDAYS(+D1231,A1231,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1231,F1231,Feriados!$A$2:$A$1058)-1))*E1231)))","v":5001.3172387350096},{"$f":"IF(A1231=\"\",\"\",+IF(+A1231=D1231,+VLOOKUP(D1231,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1231,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1231=\"\",\"\",+VLOOKUP(+EOMONTH(+F1231,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1231=\"\",\"\",VLOOKUP(D1231,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1231=\"\",\"\",IF(A1231=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1231,-2)+15,Cenários!$A:$D,2,FALSE)>A1231,+VLOOKUP(+EOMONTH(+A1231,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1231,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1231=\"\",\"\",VLOOKUP(F1231,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1231=\"\",\"\",IF(WORKDAY(+A1231,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1231,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-22"},{"$f":"IF(A1232=\"\",\"\",+IF(+A1232=D1232,+E1232,((+G1232/E1232)^+((NETWORKDAYS(+D1232,A1232,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1232,F1232,Feriados!$A$2:$A$1058)-1))*E1232)))","v":5001.8168959396144},{"$f":"IF(A1232=\"\",\"\",+IF(+A1232=D1232,+VLOOKUP(D1232,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1232,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1232=\"\",\"\",+VLOOKUP(+EOMONTH(+F1232,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1232=\"\",\"\",VLOOKUP(D1232,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1232=\"\",\"\",IF(A1232=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1232,-2)+15,Cenários!$A:$D,2,FALSE)>A1232,+VLOOKUP(+EOMONTH(+A1232,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1232,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1232=\"\",\"\",VLOOKUP(F1232,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1232=\"\",\"\",IF(WORKDAY(+A1232,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1232,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-25"},{"$f":"IF(A1233=\"\",\"\",+IF(+A1233=D1233,+E1233,((+G1233/E1233)^+((NETWORKDAYS(+D1233,A1233,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1233,F1233,Feriados!$A$2:$A$1058)-1))*E1233)))","v":5002.3166030625343},{"$f":"IF(A1233=\"\",\"\",+IF(+A1233=D1233,+VLOOKUP(D1233,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1233,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1233=\"\",\"\",+VLOOKUP(+EOMONTH(+F1233,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1233=\"\",\"\",VLOOKUP(D1233,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1233=\"\",\"\",IF(A1233=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1233,-2)+15,Cenários!$A:$D,2,FALSE)>A1233,+VLOOKUP(+EOMONTH(+A1233,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1233,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1233=\"\",\"\",VLOOKUP(F1233,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1233=\"\",\"\",IF(WORKDAY(+A1233,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1233,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-26"},{"$f":"IF(A1234=\"\",\"\",+IF(+A1234=D1234,+E1234,((+G1234/E1234)^+((NETWORKDAYS(+D1234,A1234,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1234,F1234,Feriados!$A$2:$A$1058)-1))*E1234)))","v":5002.8163601087526},{"$f":"IF(A1234=\"\",\"\",+IF(+A1234=D1234,+VLOOKUP(D1234,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1234,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1234=\"\",\"\",+VLOOKUP(+EOMONTH(+F1234,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1234=\"\",\"\",VLOOKUP(D1234,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1234=\"\",\"\",IF(A1234=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1234,-2)+15,Cenários!$A:$D,2,FALSE)>A1234,+VLOOKUP(+EOMONTH(+A1234,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1234,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1234=\"\",\"\",VLOOKUP(F1234,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1234=\"\",\"\",IF(WORKDAY(+A1234,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1234,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-27"},{"$f":"IF(A1235=\"\",\"\",+IF(+A1235=D1235,+E1235,((+G1235/E1235)^+((NETWORKDAYS(+D1235,A1235,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1235,F1235,Feriados!$A$2:$A$1058)-1))*E1235)))","v":5003.3161670832606},{"$f":"IF(A1235=\"\",\"\",+IF(+A1235=D1235,+VLOOKUP(D1235,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1235,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1235=\"\",\"\",+VLOOKUP(+EOMONTH(+F1235,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1235=\"\",\"\",VLOOKUP(D1235,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1235=\"\",\"\",IF(A1235=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1235,-2)+15,Cenários!$A:$D,2,FALSE)>A1235,+VLOOKUP(+EOMONTH(+A1235,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1235,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1235=\"\",\"\",VLOOKUP(F1235,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1235=\"\",\"\",IF(WORKDAY(+A1235,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1235,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-28"},{"$f":"IF(A1236=\"\",\"\",+IF(+A1236=D1236,+E1236,((+G1236/E1236)^+((NETWORKDAYS(+D1236,A1236,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1236,F1236,Feriados!$A$2:$A$1058)-1))*E1236)))","v":5003.8160239910439},{"$f":"IF(A1236=\"\",\"\",+IF(+A1236=D1236,+VLOOKUP(D1236,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1236,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1236=\"\",\"\",+VLOOKUP(+EOMONTH(+F1236,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1236=\"\",\"\",VLOOKUP(D1236,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1236=\"\",\"\",IF(A1236=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1236,-2)+15,Cenários!$A:$D,2,FALSE)>A1236,+VLOOKUP(+EOMONTH(+A1236,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1236,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1236=\"\",\"\",VLOOKUP(F1236,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1236=\"\",\"\",IF(WORKDAY(+A1236,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1236,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-09-29"},{"$f":"IF(A1237=\"\",\"\",+IF(+A1237=D1237,+E1237,((+G1237/E1237)^+((NETWORKDAYS(+D1237,A1237,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1237,F1237,Feriados!$A$2:$A$1058)-1))*E1237)))","v":5004.3159308370941},{"$f":"IF(A1237=\"\",\"\",+IF(+A1237=D1237,+VLOOKUP(D1237,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1237,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1237=\"\",\"\",+VLOOKUP(+EOMONTH(+F1237,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1237=\"\",\"\",VLOOKUP(D1237,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1237=\"\",\"\",IF(A1237=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1237,-2)+15,Cenários!$A:$D,2,FALSE)>A1237,+VLOOKUP(+EOMONTH(+A1237,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1237,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1237=\"\",\"\",VLOOKUP(F1237,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1237=\"\",\"\",IF(WORKDAY(+A1237,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1237,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-02"},{"$f":"IF(A1238=\"\",\"\",+IF(+A1238=D1238,+E1238,((+G1238/E1238)^+((NETWORKDAYS(+D1238,A1238,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1238,F1238,Feriados!$A$2:$A$1058)-1))*E1238)))","v":5004.815887626396},{"$f":"IF(A1238=\"\",\"\",+IF(+A1238=D1238,+VLOOKUP(D1238,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1238,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1238=\"\",\"\",+VLOOKUP(+EOMONTH(+F1238,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1238=\"\",\"\",VLOOKUP(D1238,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1238=\"\",\"\",IF(A1238=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1238,-2)+15,Cenários!$A:$D,2,FALSE)>A1238,+VLOOKUP(+EOMONTH(+A1238,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1238,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1238=\"\",\"\",VLOOKUP(F1238,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1238=\"\",\"\",IF(WORKDAY(+A1238,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1238,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-03"},{"$f":"IF(A1239=\"\",\"\",+IF(+A1239=D1239,+E1239,((+G1239/E1239)^+((NETWORKDAYS(+D1239,A1239,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1239,F1239,Feriados!$A$2:$A$1058)-1))*E1239)))","v":5005.3158943639428},{"$f":"IF(A1239=\"\",\"\",+IF(+A1239=D1239,+VLOOKUP(D1239,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1239,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1239=\"\",\"\",+VLOOKUP(+EOMONTH(+F1239,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1239=\"\",\"\",VLOOKUP(D1239,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1239=\"\",\"\",IF(A1239=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1239,-2)+15,Cenários!$A:$D,2,FALSE)>A1239,+VLOOKUP(+EOMONTH(+A1239,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1239,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1239=\"\",\"\",VLOOKUP(F1239,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1239=\"\",\"\",IF(WORKDAY(+A1239,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1239,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-04"},{"$f":"IF(A1240=\"\",\"\",+IF(+A1240=D1240,+E1240,((+G1240/E1240)^+((NETWORKDAYS(+D1240,A1240,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1240,F1240,Feriados!$A$2:$A$1058)-1))*E1240)))","v":5005.815951054723},{"$f":"IF(A1240=\"\",\"\",+IF(+A1240=D1240,+VLOOKUP(D1240,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1240,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1240=\"\",\"\",+VLOOKUP(+EOMONTH(+F1240,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1240=\"\",\"\",VLOOKUP(D1240,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1240=\"\",\"\",IF(A1240=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1240,-2)+15,Cenários!$A:$D,2,FALSE)>A1240,+VLOOKUP(+EOMONTH(+A1240,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1240,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1240=\"\",\"\",VLOOKUP(F1240,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1240=\"\",\"\",IF(WORKDAY(+A1240,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1240,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-05"},{"$f":"IF(A1241=\"\",\"\",+IF(+A1241=D1241,+E1241,((+G1241/E1241)^+((NETWORKDAYS(+D1241,A1241,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1241,F1241,Feriados!$A$2:$A$1058)-1))*E1241)))","v":5006.316057703727},{"$f":"IF(A1241=\"\",\"\",+IF(+A1241=D1241,+VLOOKUP(D1241,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1241,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1241=\"\",\"\",+VLOOKUP(+EOMONTH(+F1241,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1241=\"\",\"\",VLOOKUP(D1241,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1241=\"\",\"\",IF(A1241=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1241,-2)+15,Cenários!$A:$D,2,FALSE)>A1241,+VLOOKUP(+EOMONTH(+A1241,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1241,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1241=\"\",\"\",VLOOKUP(F1241,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1241=\"\",\"\",IF(WORKDAY(+A1241,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1241,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-06"},{"$f":"IF(A1242=\"\",\"\",+IF(+A1242=D1242,+E1242,((+G1242/E1242)^+((NETWORKDAYS(+D1242,A1242,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1242,F1242,Feriados!$A$2:$A$1058)-1))*E1242)))","v":5006.8162143159479},{"$f":"IF(A1242=\"\",\"\",+IF(+A1242=D1242,+VLOOKUP(D1242,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1242,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1242=\"\",\"\",+VLOOKUP(+EOMONTH(+F1242,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1242=\"\",\"\",VLOOKUP(D1242,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1242=\"\",\"\",IF(A1242=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1242,-2)+15,Cenários!$A:$D,2,FALSE)>A1242,+VLOOKUP(+EOMONTH(+A1242,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1242,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1242=\"\",\"\",VLOOKUP(F1242,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1242=\"\",\"\",IF(WORKDAY(+A1242,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1242,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-09"},{"$f":"IF(A1243=\"\",\"\",+IF(+A1243=D1243,+E1243,((+G1243/E1243)^+((NETWORKDAYS(+D1243,A1243,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1243,F1243,Feriados!$A$2:$A$1058)-1))*E1243)))","v":5007.3164208963744},{"$f":"IF(A1243=\"\",\"\",+IF(+A1243=D1243,+VLOOKUP(D1243,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1243,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1243=\"\",\"\",+VLOOKUP(+EOMONTH(+F1243,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1243=\"\",\"\",VLOOKUP(D1243,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1243=\"\",\"\",IF(A1243=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1243,-2)+15,Cenários!$A:$D,2,FALSE)>A1243,+VLOOKUP(+EOMONTH(+A1243,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1243,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1243=\"\",\"\",VLOOKUP(F1243,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1243=\"\",\"\",IF(WORKDAY(+A1243,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1243,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-10"},{"$f":"IF(A1244=\"\",\"\",+IF(+A1244=D1244,+E1244,((+G1244/E1244)^+((NETWORKDAYS(+D1244,A1244,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1244,F1244,Feriados!$A$2:$A$1058)-1))*E1244)))","v":5007.8166774500005},{"$f":"IF(A1244=\"\",\"\",+IF(+A1244=D1244,+VLOOKUP(D1244,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1244,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1244=\"\",\"\",+VLOOKUP(+EOMONTH(+F1244,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1244=\"\",\"\",VLOOKUP(D1244,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1244=\"\",\"\",IF(A1244=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1244,-2)+15,Cenários!$A:$D,2,FALSE)>A1244,+VLOOKUP(+EOMONTH(+A1244,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1244,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1244=\"\",\"\",VLOOKUP(F1244,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1244=\"\",\"\",IF(WORKDAY(+A1244,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1244,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-11"},{"$f":"IF(A1245=\"\",\"\",+IF(+A1245=D1245,+E1245,((+G1245/E1245)^+((NETWORKDAYS(+D1245,A1245,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1245,F1245,Feriados!$A$2:$A$1058)-1))*E1245)))","v":5008.3169839818165},{"$f":"IF(A1245=\"\",\"\",+IF(+A1245=D1245,+VLOOKUP(D1245,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1245,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1245=\"\",\"\",+VLOOKUP(+EOMONTH(+F1245,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1245=\"\",\"\",VLOOKUP(D1245,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1245=\"\",\"\",IF(A1245=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1245,-2)+15,Cenários!$A:$D,2,FALSE)>A1245,+VLOOKUP(+EOMONTH(+A1245,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1245,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1245=\"\",\"\",VLOOKUP(F1245,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1245=\"\",\"\",IF(WORKDAY(+A1245,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1245,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-13"},{"$f":"IF(A1246=\"\",\"\",+IF(+A1246=D1246,+E1246,((+G1246/E1246)^+((NETWORKDAYS(+D1246,A1246,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1246,F1246,Feriados!$A$2:$A$1058)-1))*E1246)))","v":5008.8173404968193},{"$f":"IF(A1246=\"\",\"\",+IF(+A1246=D1246,+VLOOKUP(D1246,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1246,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1246=\"\",\"\",+VLOOKUP(+EOMONTH(+F1246,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-09-15"},{"$f":"IF(A1246=\"\",\"\",VLOOKUP(D1246,Cenários!$B:$D,3,FALSE))","v":4999.319109},{"$f":"IF(A1246=\"\",\"\",IF(A1246=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1246,-2)+15,Cenários!$A:$D,2,FALSE)>A1246,+VLOOKUP(+EOMONTH(+A1246,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1246,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-10-16"},{"$f":"IF(A1246=\"\",\"\",VLOOKUP(F1246,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001}]
[{"$f":"IF(A1246=\"\",\"\",IF(WORKDAY(+A1246,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1246,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-16"},{"$f":"IF(A1247=\"\",\"\",+IF(+A1247=D1247,+E1247,((+G1247/E1247)^+((NETWORKDAYS(+D1247,A1247,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1247,F1247,Feriados!$A$2:$A$1058)-1))*E1247)))","v":5009.3177470000001},{"$f":"IF(A1247=\"\",\"\",+IF(+A1247=D1247,+VLOOKUP(D1247,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1247,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1247=\"\",\"\",+VLOOKUP(+EOMONTH(+F1247,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1247=\"\",\"\",VLOOKUP(D1247,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1247=\"\",\"\",IF(A1247=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1247,-2)+15,Cenários!$A:$D,2,FALSE)>A1247,+VLOOKUP(+EOMONTH(+A1247,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1247,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1247=\"\",\"\",VLOOKUP(F1247,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1247=\"\",\"\",IF(WORKDAY(+A1247,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1247,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-17"},{"$f":"IF(A1248=\"\",\"\",+IF(+A1248=D1248,+E1248,((+G1248/E1248)^+((NETWORKDAYS(+D1248,A1248,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1248,F1248,Feriados!$A$2:$A$1058)-1))*E1248)))","v":5009.7229352782033},{"$f":"IF(A1248=\"\",\"\",+IF(+A1248=D1248,+VLOOKUP(D1248,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1248,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1248=\"\",\"\",+VLOOKUP(+EOMONTH(+F1248,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1248=\"\",\"\",VLOOKUP(D1248,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1248=\"\",\"\",IF(A1248=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1248,-2)+15,Cenários!$A:$D,2,FALSE)>A1248,+VLOOKUP(+EOMONTH(+A1248,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1248,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1248=\"\",\"\",VLOOKUP(F1248,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1248=\"\",\"\",IF(WORKDAY(+A1248,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1248,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-18"},{"$f":"IF(A1249=\"\",\"\",+IF(+A1249=D1249,+E1249,((+G1249/E1249)^+((NETWORKDAYS(+D1249,A1249,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1249,F1249,Feriados!$A$2:$A$1058)-1))*E1249)))","v":5010.1281563308376},{"$f":"IF(A1249=\"\",\"\",+IF(+A1249=D1249,+VLOOKUP(D1249,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1249,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1249=\"\",\"\",+VLOOKUP(+EOMONTH(+F1249,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1249=\"\",\"\",VLOOKUP(D1249,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1249=\"\",\"\",IF(A1249=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1249,-2)+15,Cenários!$A:$D,2,FALSE)>A1249,+VLOOKUP(+EOMONTH(+A1249,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1249,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1249=\"\",\"\",VLOOKUP(F1249,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1249=\"\",\"\",IF(WORKDAY(+A1249,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1249,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-19"},{"$f":"IF(A1250=\"\",\"\",+IF(+A1250=D1250,+E1250,((+G1250/E1250)^+((NETWORKDAYS(+D1250,A1250,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1250,F1250,Feriados!$A$2:$A$1058)-1))*E1250)))","v":5010.5334101605549},{"$f":"IF(A1250=\"\",\"\",+IF(+A1250=D1250,+VLOOKUP(D1250,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1250,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1250=\"\",\"\",+VLOOKUP(+EOMONTH(+F1250,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1250=\"\",\"\",VLOOKUP(D1250,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1250=\"\",\"\",IF(A1250=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1250,-2)+15,Cenários!$A:$D,2,FALSE)>A1250,+VLOOKUP(+EOMONTH(+A1250,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1250,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1250=\"\",\"\",VLOOKUP(F1250,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1250=\"\",\"\",IF(WORKDAY(+A1250,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1250,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-20"},{"$f":"IF(A1251=\"\",\"\",+IF(+A1251=D1251,+E1251,((+G1251/E1251)^+((NETWORKDAYS(+D1251,A1251,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1251,F1251,Feriados!$A$2:$A$1058)-1))*E1251)))","v":5010.9386967700057},{"$f":"IF(A1251=\"\",\"\",+IF(+A1251=D1251,+VLOOKUP(D1251,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1251,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1251=\"\",\"\",+VLOOKUP(+EOMONTH(+F1251,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1251=\"\",\"\",VLOOKUP(D1251,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1251=\"\",\"\",IF(A1251=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1251,-2)+15,Cenários!$A:$D,2,FALSE)>A1251,+VLOOKUP(+EOMONTH(+A1251,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1251,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1251=\"\",\"\",VLOOKUP(F1251,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1251=\"\",\"\",IF(WORKDAY(+A1251,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1251,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-23"},{"$f":"IF(A1252=\"\",\"\",+IF(+A1252=D1252,+E1252,((+G1252/E1252)^+((NETWORKDAYS(+D1252,A1252,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1252,F1252,Feriados!$A$2:$A$1058)-1))*E1252)))","v":5011.34401616184},{"$f":"IF(A1252=\"\",\"\",+IF(+A1252=D1252,+VLOOKUP(D1252,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1252,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1252=\"\",\"\",+VLOOKUP(+EOMONTH(+F1252,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1252=\"\",\"\",VLOOKUP(D1252,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1252=\"\",\"\",IF(A1252=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1252,-2)+15,Cenários!$A:$D,2,FALSE)>A1252,+VLOOKUP(+EOMONTH(+A1252,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1252,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1252=\"\",\"\",VLOOKUP(F1252,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1252=\"\",\"\",IF(WORKDAY(+A1252,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1252,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-24"},{"$f":"IF(A1253=\"\",\"\",+IF(+A1253=D1253,+E1253,((+G1253/E1253)^+((NETWORKDAYS(+D1253,A1253,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1253,F1253,Feriados!$A$2:$A$1058)-1))*E1253)))","v":5011.7493683387129},{"$f":"IF(A1253=\"\",\"\",+IF(+A1253=D1253,+VLOOKUP(D1253,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1253,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1253=\"\",\"\",+VLOOKUP(+EOMONTH(+F1253,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1253=\"\",\"\",VLOOKUP(D1253,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1253=\"\",\"\",IF(A1253=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1253,-2)+15,Cenários!$A:$D,2,FALSE)>A1253,+VLOOKUP(+EOMONTH(+A1253,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1253,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1253=\"\",\"\",VLOOKUP(F1253,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1253=\"\",\"\",IF(WORKDAY(+A1253,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1253,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-25"},{"$f":"IF(A1254=\"\",\"\",+IF(+A1254=D1254,+E1254,((+G1254/E1254)^+((NETWORKDAYS(+D1254,A1254,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1254,F1254,Feriados!$A$2:$A$1058)-1))*E1254)))","v":5012.1547533032744},{"$f":"IF(A1254=\"\",\"\",+IF(+A1254=D1254,+VLOOKUP(D1254,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1254,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1254=\"\",\"\",+VLOOKUP(+EOMONTH(+F1254,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1254=\"\",\"\",VLOOKUP(D1254,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1254=\"\",\"\",IF(A1254=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1254,-2)+15,Cenários!$A:$D,2,FALSE)>A1254,+VLOOKUP(+EOMONTH(+A1254,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1254,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1254=\"\",\"\",VLOOKUP(F1254,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1254=\"\",\"\",IF(WORKDAY(+A1254,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1254,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-26"},{"$f":"IF(A1255=\"\",\"\",+IF(+A1255=D1255,+E1255,((+G1255/E1255)^+((NETWORKDAYS(+D1255,A1255,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1255,F1255,Feriados!$A$2:$A$1058)-1))*E1255)))","v":5012.5601710581759},{"$f":"IF(A1255=\"\",\"\",+IF(+A1255=D1255,+VLOOKUP(D1255,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1255,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1255=\"\",\"\",+VLOOKUP(+EOMONTH(+F1255,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1255=\"\",\"\",VLOOKUP(D1255,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1255=\"\",\"\",IF(A1255=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1255,-2)+15,Cenários!$A:$D,2,FALSE)>A1255,+VLOOKUP(+EOMONTH(+A1255,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1255,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1255=\"\",\"\",VLOOKUP(F1255,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1255=\"\",\"\",IF(WORKDAY(+A1255,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1255,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-27"},{"$f":"IF(A1256=\"\",\"\",+IF(+A1256=D1256,+E1256,((+G1256/E1256)^+((NETWORKDAYS(+D1256,A1256,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1256,F1256,Feriados!$A$2:$A$1058)-1))*E1256)))","v":5012.9656216060703},{"$f":"IF(A1256=\"\",\"\",+IF(+A1256=D1256,+VLOOKUP(D1256,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1256,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1256=\"\",\"\",+VLOOKUP(+EOMONTH(+F1256,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1256=\"\",\"\",VLOOKUP(D1256,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1256=\"\",\"\",IF(A1256=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1256,-2)+15,Cenários!$A:$D,2,FALSE)>A1256,+VLOOKUP(+EOMONTH(+A1256,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1256,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1256=\"\",\"\",VLOOKUP(F1256,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1256=\"\",\"\",IF(WORKDAY(+A1256,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1256,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-30"},{"$f":"IF(A1257=\"\",\"\",+IF(+A1257=D1257,+E1257,((+G1257/E1257)^+((NETWORKDAYS(+D1257,A1257,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1257,F1257,Feriados!$A$2:$A$1058)-1))*E1257)))","v":5013.3711049496105},{"$f":"IF(A1257=\"\",\"\",+IF(+A1257=D1257,+VLOOKUP(D1257,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1257,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1257=\"\",\"\",+VLOOKUP(+EOMONTH(+F1257,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1257=\"\",\"\",VLOOKUP(D1257,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1257=\"\",\"\",IF(A1257=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1257,-2)+15,Cenários!$A:$D,2,FALSE)>A1257,+VLOOKUP(+EOMONTH(+A1257,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1257,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1257=\"\",\"\",VLOOKUP(F1257,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1257=\"\",\"\",IF(WORKDAY(+A1257,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1257,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-10-31"},{"$f":"IF(A1258=\"\",\"\",+IF(+A1258=D1258,+E1258,((+G1258/E1258)^+((NETWORKDAYS(+D1258,A1258,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1258,F1258,Feriados!$A$2:$A$1058)-1))*E1258)))","v":5013.7766210914497},{"$f":"IF(A1258=\"\",\"\",+IF(+A1258=D1258,+VLOOKUP(D1258,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1258,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1258=\"\",\"\",+VLOOKUP(+EOMONTH(+F1258,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1258=\"\",\"\",VLOOKUP(D1258,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1258=\"\",\"\",IF(A1258=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1258,-2)+15,Cenários!$A:$D,2,FALSE)>A1258,+VLOOKUP(+EOMONTH(+A1258,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1258,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1258=\"\",\"\",VLOOKUP(F1258,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1258=\"\",\"\",IF(WORKDAY(+A1258,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1258,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-01"},{"$f":"IF(A1259=\"\",\"\",+IF(+A1259=D1259,+E1259,((+G1259/E1259)^+((NETWORKDAYS(+D1259,A1259,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1259,F1259,Feriados!$A$2:$A$1058)-1))*E1259)))","v":5014.1821700342389},{"$f":"IF(A1259=\"\",\"\",+IF(+A1259=D1259,+VLOOKUP(D1259,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1259,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1259=\"\",\"\",+VLOOKUP(+EOMONTH(+F1259,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1259=\"\",\"\",VLOOKUP(D1259,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1259=\"\",\"\",IF(A1259=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1259,-2)+15,Cenários!$A:$D,2,FALSE)>A1259,+VLOOKUP(+EOMONTH(+A1259,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1259,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1259=\"\",\"\",VLOOKUP(F1259,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1259=\"\",\"\",IF(WORKDAY(+A1259,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1259,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-03"},{"$f":"IF(A1260=\"\",\"\",+IF(+A1260=D1260,+E1260,((+G1260/E1260)^+((NETWORKDAYS(+D1260,A1260,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1260,F1260,Feriados!$A$2:$A$1058)-1))*E1260)))","v":5014.5877517806339},{"$f":"IF(A1260=\"\",\"\",+IF(+A1260=D1260,+VLOOKUP(D1260,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1260,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1260=\"\",\"\",+VLOOKUP(+EOMONTH(+F1260,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1260=\"\",\"\",VLOOKUP(D1260,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1260=\"\",\"\",IF(A1260=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1260,-2)+15,Cenários!$A:$D,2,FALSE)>A1260,+VLOOKUP(+EOMONTH(+A1260,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1260,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1260=\"\",\"\",VLOOKUP(F1260,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1260=\"\",\"\",IF(WORKDAY(+A1260,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1260,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-06"},{"$f":"IF(A1261=\"\",\"\",+IF(+A1261=D1261,+E1261,((+G1261/E1261)^+((NETWORKDAYS(+D1261,A1261,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1261,F1261,Feriados!$A$2:$A$1058)-1))*E1261)))","v":5014.9933663332868},{"$f":"IF(A1261=\"\",\"\",+IF(+A1261=D1261,+VLOOKUP(D1261,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1261,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1261=\"\",\"\",+VLOOKUP(+EOMONTH(+F1261,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1261=\"\",\"\",VLOOKUP(D1261,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1261=\"\",\"\",IF(A1261=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1261,-2)+15,Cenários!$A:$D,2,FALSE)>A1261,+VLOOKUP(+EOMONTH(+A1261,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1261,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1261=\"\",\"\",VLOOKUP(F1261,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1261=\"\",\"\",IF(WORKDAY(+A1261,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1261,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-07"},{"$f":"IF(A1262=\"\",\"\",+IF(+A1262=D1262,+E1262,((+G1262/E1262)^+((NETWORKDAYS(+D1262,A1262,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1262,F1262,Feriados!$A$2:$A$1058)-1))*E1262)))","v":5015.3990136948496},{"$f":"IF(A1262=\"\",\"\",+IF(+A1262=D1262,+VLOOKUP(D1262,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1262,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1262=\"\",\"\",+VLOOKUP(+EOMONTH(+F1262,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1262=\"\",\"\",VLOOKUP(D1262,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1262=\"\",\"\",IF(A1262=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1262,-2)+15,Cenários!$A:$D,2,FALSE)>A1262,+VLOOKUP(+EOMONTH(+A1262,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1262,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1262=\"\",\"\",VLOOKUP(F1262,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1262=\"\",\"\",IF(WORKDAY(+A1262,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1262,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-08"},{"$f":"IF(A1263=\"\",\"\",+IF(+A1263=D1263,+E1263,((+G1263/E1263)^+((NETWORKDAYS(+D1263,A1263,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1263,F1263,Feriados!$A$2:$A$1058)-1))*E1263)))","v":5015.8046938679781},{"$f":"IF(A1263=\"\",\"\",+IF(+A1263=D1263,+VLOOKUP(D1263,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1263,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1263=\"\",\"\",+VLOOKUP(+EOMONTH(+F1263,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1263=\"\",\"\",VLOOKUP(D1263,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1263=\"\",\"\",IF(A1263=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1263,-2)+15,Cenários!$A:$D,2,FALSE)>A1263,+VLOOKUP(+EOMONTH(+A1263,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1263,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1263=\"\",\"\",VLOOKUP(F1263,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1263=\"\",\"\",IF(WORKDAY(+A1263,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1263,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-09"},{"$f":"IF(A1264=\"\",\"\",+IF(+A1264=D1264,+E1264,((+G1264/E1264)^+((NETWORKDAYS(+D1264,A1264,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1264,F1264,Feriados!$A$2:$A$1058)-1))*E1264)))","v":5016.2104068553272},{"$f":"IF(A1264=\"\",\"\",+IF(+A1264=D1264,+VLOOKUP(D1264,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1264,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1264=\"\",\"\",+VLOOKUP(+EOMONTH(+F1264,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1264=\"\",\"\",VLOOKUP(D1264,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1264=\"\",\"\",IF(A1264=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1264,-2)+15,Cenários!$A:$D,2,FALSE)>A1264,+VLOOKUP(+EOMONTH(+A1264,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1264,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1264=\"\",\"\",VLOOKUP(F1264,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1264=\"\",\"\",IF(WORKDAY(+A1264,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1264,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-10"},{"$f":"IF(A1265=\"\",\"\",+IF(+A1265=D1265,+E1265,((+G1265/E1265)^+((NETWORKDAYS(+D1265,A1265,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1265,F1265,Feriados!$A$2:$A$1058)-1))*E1265)))","v":5016.6161526595488},{"$f":"IF(A1265=\"\",\"\",+IF(+A1265=D1265,+VLOOKUP(D1265,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1265,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1265=\"\",\"\",+VLOOKUP(+EOMONTH(+F1265,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1265=\"\",\"\",VLOOKUP(D1265,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1265=\"\",\"\",IF(A1265=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1265,-2)+15,Cenários!$A:$D,2,FALSE)>A1265,+VLOOKUP(+EOMONTH(+A1265,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1265,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1265=\"\",\"\",VLOOKUP(F1265,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1265=\"\",\"\",IF(WORKDAY(+A1265,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1265,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-13"},{"$f":"IF(A1266=\"\",\"\",+IF(+A1266=D1266,+E1266,((+G1266/E1266)^+((NETWORKDAYS(+D1266,A1266,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1266,F1266,Feriados!$A$2:$A$1058)-1))*E1266)))","v":5017.0219312832978},{"$f":"IF(A1266=\"\",\"\",+IF(+A1266=D1266,+VLOOKUP(D1266,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1266,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1266=\"\",\"\",+VLOOKUP(+EOMONTH(+F1266,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1266=\"\",\"\",VLOOKUP(D1266,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1266=\"\",\"\",IF(A1266=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1266,-2)+15,Cenários!$A:$D,2,FALSE)>A1266,+VLOOKUP(+EOMONTH(+A1266,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1266,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1266=\"\",\"\",VLOOKUP(F1266,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1266=\"\",\"\",IF(WORKDAY(+A1266,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1266,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-14"},{"$f":"IF(A1267=\"\",\"\",+IF(+A1267=D1267,+E1267,((+G1267/E1267)^+((NETWORKDAYS(+D1267,A1267,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1267,F1267,Feriados!$A$2:$A$1058)-1))*E1267)))","v":5017.4277427292309},{"$f":"IF(A1267=\"\",\"\",+IF(+A1267=D1267,+VLOOKUP(D1267,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1267,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1267=\"\",\"\",+VLOOKUP(+EOMONTH(+F1267,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-10-16"},{"$f":"IF(A1267=\"\",\"\",VLOOKUP(D1267,Cenários!$B:$D,3,FALSE))","v":5009.3177470000001},{"$f":"IF(A1267=\"\",\"\",IF(A1267=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1267,-2)+15,Cenários!$A:$D,2,FALSE)>A1267,+VLOOKUP(+EOMONTH(+A1267,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1267,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-11-16"},{"$f":"IF(A1267=\"\",\"\",VLOOKUP(F1267,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001}]
[{"$f":"IF(A1267=\"\",\"\",IF(WORKDAY(+A1267,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1267,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-16"},{"$f":"IF(A1268=\"\",\"\",+IF(+A1268=D1268,+E1268,((+G1268/E1268)^+((NETWORKDAYS(+D1268,A1268,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1268,F1268,Feriados!$A$2:$A$1058)-1))*E1268)))","v":5017.8335870000001},{"$f":"IF(A1268=\"\",\"\",+IF(+A1268=D1268,+VLOOKUP(D1268,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1268,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1268=\"\",\"\",+VLOOKUP(+EOMONTH(+F1268,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1268=\"\",\"\",VLOOKUP(D1268,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1268=\"\",\"\",IF(A1268=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1268,-2)+15,Cenários!$A:$D,2,FALSE)>A1268,+VLOOKUP(+EOMONTH(+A1268,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1268,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1268=\"\",\"\",VLOOKUP(F1268,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1268=\"\",\"\",IF(WORKDAY(+A1268,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1268,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-17"},{"$f":"IF(A1269=\"\",\"\",+IF(+A1269=D1269,+E1269,((+G1269/E1269)^+((NETWORKDAYS(+D1269,A1269,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1269,F1269,Feriados!$A$2:$A$1058)-1))*E1269)))","v":5018.3825582250884},{"$f":"IF(A1269=\"\",\"\",+IF(+A1269=D1269,+VLOOKUP(D1269,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1269,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1269=\"\",\"\",+VLOOKUP(+EOMONTH(+F1269,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1269=\"\",\"\",VLOOKUP(D1269,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1269=\"\",\"\",IF(A1269=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1269,-2)+15,Cenários!$A:$D,2,FALSE)>A1269,+VLOOKUP(+EOMONTH(+A1269,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1269,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1269=\"\",\"\",VLOOKUP(F1269,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1269=\"\",\"\",IF(WORKDAY(+A1269,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1269,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-20"},{"$f":"IF(A1270=\"\",\"\",+IF(+A1270=D1270,+E1270,((+G1270/E1270)^+((NETWORKDAYS(+D1270,A1270,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1270,F1270,Feriados!$A$2:$A$1058)-1))*E1270)))","v":5018.9315895098416},{"$f":"IF(A1270=\"\",\"\",+IF(+A1270=D1270,+VLOOKUP(D1270,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1270,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1270=\"\",\"\",+VLOOKUP(+EOMONTH(+F1270,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1270=\"\",\"\",VLOOKUP(D1270,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1270=\"\",\"\",IF(A1270=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1270,-2)+15,Cenários!$A:$D,2,FALSE)>A1270,+VLOOKUP(+EOMONTH(+A1270,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1270,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1270=\"\",\"\",VLOOKUP(F1270,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1270=\"\",\"\",IF(WORKDAY(+A1270,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1270,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-21"},{"$f":"IF(A1271=\"\",\"\",+IF(+A1271=D1271,+E1271,((+G1271/E1271)^+((NETWORKDAYS(+D1271,A1271,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1271,F1271,Feriados!$A$2:$A$1058)-1))*E1271)))","v":5019.4806808608319},{"$f":"IF(A1271=\"\",\"\",+IF(+A1271=D1271,+VLOOKUP(D1271,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1271,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1271=\"\",\"\",+VLOOKUP(+EOMONTH(+F1271,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1271=\"\",\"\",VLOOKUP(D1271,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1271=\"\",\"\",IF(A1271=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1271,-2)+15,Cenários!$A:$D,2,FALSE)>A1271,+VLOOKUP(+EOMONTH(+A1271,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1271,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1271=\"\",\"\",VLOOKUP(F1271,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1271=\"\",\"\",IF(WORKDAY(+A1271,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1271,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-22"},{"$f":"IF(A1272=\"\",\"\",+IF(+A1272=D1272,+E1272,((+G1272/E1272)^+((NETWORKDAYS(+D1272,A1272,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1272,F1272,Feriados!$A$2:$A$1058)-1))*E1272)))","v":5020.0298322846284},{"$f":"IF(A1272=\"\",\"\",+IF(+A1272=D1272,+VLOOKUP(D1272,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1272,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1272=\"\",\"\",+VLOOKUP(+EOMONTH(+F1272,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1272=\"\",\"\",VLOOKUP(D1272,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1272=\"\",\"\",IF(A1272=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1272,-2)+15,Cenários!$A:$D,2,FALSE)>A1272,+VLOOKUP(+EOMONTH(+A1272,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1272,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1272=\"\",\"\",VLOOKUP(F1272,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1272=\"\",\"\",IF(WORKDAY(+A1272,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1272,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-23"},{"$f":"IF(A1273=\"\",\"\",+IF(+A1273=D1273,+E1273,((+G1273/E1273)^+((NETWORKDAYS(+D1273,A1273,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1273,F1273,Feriados!$A$2:$A$1058)-1))*E1273)))","v":5020.5790437878059},{"$f":"IF(A1273=\"\",\"\",+IF(+A1273=D1273,+VLOOKUP(D1273,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1273,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1273=\"\",\"\",+VLOOKUP(+EOMONTH(+F1273,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1273=\"\",\"\",VLOOKUP(D1273,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1273=\"\",\"\",IF(A1273=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1273,-2)+15,Cenários!$A:$D,2,FALSE)>A1273,+VLOOKUP(+EOMONTH(+A1273,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1273,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1273=\"\",\"\",VLOOKUP(F1273,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1273=\"\",\"\",IF(WORKDAY(+A1273,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1273,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-24"},{"$f":"IF(A1274=\"\",\"\",+IF(+A1274=D1274,+E1274,((+G1274/E1274)^+((NETWORKDAYS(+D1274,A1274,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1274,F1274,Feriados!$A$2:$A$1058)-1))*E1274)))","v":5021.1283153769355},{"$f":"IF(A1274=\"\",\"\",+IF(+A1274=D1274,+VLOOKUP(D1274,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1274,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1274=\"\",\"\",+VLOOKUP(+EOMONTH(+F1274,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1274=\"\",\"\",VLOOKUP(D1274,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1274=\"\",\"\",IF(A1274=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1274,-2)+15,Cenários!$A:$D,2,FALSE)>A1274,+VLOOKUP(+EOMONTH(+A1274,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1274,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1274=\"\",\"\",VLOOKUP(F1274,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1274=\"\",\"\",IF(WORKDAY(+A1274,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1274,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-27"},{"$f":"IF(A1275=\"\",\"\",+IF(+A1275=D1275,+E1275,((+G1275/E1275)^+((NETWORKDAYS(+D1275,A1275,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1275,F1275,Feriados!$A$2:$A$1058)-1))*E1275)))","v":5021.6776470585919},{"$f":"IF(A1275=\"\",\"\",+IF(+A1275=D1275,+VLOOKUP(D1275,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1275,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1275=\"\",\"\",+VLOOKUP(+EOMONTH(+F1275,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1275=\"\",\"\",VLOOKUP(D1275,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1275=\"\",\"\",IF(A1275=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1275,-2)+15,Cenários!$A:$D,2,FALSE)>A1275,+VLOOKUP(+EOMONTH(+A1275,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1275,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1275=\"\",\"\",VLOOKUP(F1275,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1275=\"\",\"\",IF(WORKDAY(+A1275,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1275,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-28"},{"$f":"IF(A1276=\"\",\"\",+IF(+A1276=D1276,+E1276,((+G1276/E1276)^+((NETWORKDAYS(+D1276,A1276,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1276,F1276,Feriados!$A$2:$A$1058)-1))*E1276)))","v":5022.2270388393481},{"$f":"IF(A1276=\"\",\"\",+IF(+A1276=D1276,+VLOOKUP(D1276,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1276,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1276=\"\",\"\",+VLOOKUP(+EOMONTH(+F1276,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1276=\"\",\"\",VLOOKUP(D1276,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1276=\"\",\"\",IF(A1276=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1276,-2)+15,Cenários!$A:$D,2,FALSE)>A1276,+VLOOKUP(+EOMONTH(+A1276,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1276,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1276=\"\",\"\",VLOOKUP(F1276,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1276=\"\",\"\",IF(WORKDAY(+A1276,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1276,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-29"},{"$f":"IF(A1277=\"\",\"\",+IF(+A1277=D1277,+E1277,((+G1277/E1277)^+((NETWORKDAYS(+D1277,A1277,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1277,F1277,Feriados!$A$2:$A$1058)-1))*E1277)))","v":5022.7764907257797},{"$f":"IF(A1277=\"\",\"\",+IF(+A1277=D1277,+VLOOKUP(D1277,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1277,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1277=\"\",\"\",+VLOOKUP(+EOMONTH(+F1277,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1277=\"\",\"\",VLOOKUP(D1277,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1277=\"\",\"\",IF(A1277=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1277,-2)+15,Cenários!$A:$D,2,FALSE)>A1277,+VLOOKUP(+EOMONTH(+A1277,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1277,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1277=\"\",\"\",VLOOKUP(F1277,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1277=\"\",\"\",IF(WORKDAY(+A1277,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1277,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-11-30"},{"$f":"IF(A1278=\"\",\"\",+IF(+A1278=D1278,+E1278,((+G1278/E1278)^+((NETWORKDAYS(+D1278,A1278,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1278,F1278,Feriados!$A$2:$A$1058)-1))*E1278)))","v":5023.3260027244642},{"$f":"IF(A1278=\"\",\"\",+IF(+A1278=D1278,+VLOOKUP(D1278,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1278,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1278=\"\",\"\",+VLOOKUP(+EOMONTH(+F1278,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1278=\"\",\"\",VLOOKUP(D1278,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1278=\"\",\"\",IF(A1278=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1278,-2)+15,Cenários!$A:$D,2,FALSE)>A1278,+VLOOKUP(+EOMONTH(+A1278,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1278,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1278=\"\",\"\",VLOOKUP(F1278,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1278=\"\",\"\",IF(WORKDAY(+A1278,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1278,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-01"},{"$f":"IF(A1279=\"\",\"\",+IF(+A1279=D1279,+E1279,((+G1279/E1279)^+((NETWORKDAYS(+D1279,A1279,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1279,F1279,Feriados!$A$2:$A$1058)-1))*E1279)))","v":5023.8755748419781},{"$f":"IF(A1279=\"\",\"\",+IF(+A1279=D1279,+VLOOKUP(D1279,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1279,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1279=\"\",\"\",+VLOOKUP(+EOMONTH(+F1279,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1279=\"\",\"\",VLOOKUP(D1279,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1279=\"\",\"\",IF(A1279=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1279,-2)+15,Cenários!$A:$D,2,FALSE)>A1279,+VLOOKUP(+EOMONTH(+A1279,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1279,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1279=\"\",\"\",VLOOKUP(F1279,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1279=\"\",\"\",IF(WORKDAY(+A1279,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1279,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-04"},{"$f":"IF(A1280=\"\",\"\",+IF(+A1280=D1280,+E1280,((+G1280/E1280)^+((NETWORKDAYS(+D1280,A1280,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1280,F1280,Feriados!$A$2:$A$1058)-1))*E1280)))","v":5024.4252070848943},{"$f":"IF(A1280=\"\",\"\",+IF(+A1280=D1280,+VLOOKUP(D1280,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1280,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1280=\"\",\"\",+VLOOKUP(+EOMONTH(+F1280,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1280=\"\",\"\",VLOOKUP(D1280,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1280=\"\",\"\",IF(A1280=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1280,-2)+15,Cenários!$A:$D,2,FALSE)>A1280,+VLOOKUP(+EOMONTH(+A1280,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1280,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1280=\"\",\"\",VLOOKUP(F1280,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1280=\"\",\"\",IF(WORKDAY(+A1280,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1280,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-05"},{"$f":"IF(A1281=\"\",\"\",+IF(+A1281=D1281,+E1281,((+G1281/E1281)^+((NETWORKDAYS(+D1281,A1281,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1281,F1281,Feriados!$A$2:$A$1058)-1))*E1281)))","v":5024.9748994597958},{"$f":"IF(A1281=\"\",\"\",+IF(+A1281=D1281,+VLOOKUP(D1281,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1281,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1281=\"\",\"\",+VLOOKUP(+EOMONTH(+F1281,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1281=\"\",\"\",VLOOKUP(D1281,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1281=\"\",\"\",IF(A1281=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1281,-2)+15,Cenários!$A:$D,2,FALSE)>A1281,+VLOOKUP(+EOMONTH(+A1281,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1281,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1281=\"\",\"\",VLOOKUP(F1281,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1281=\"\",\"\",IF(WORKDAY(+A1281,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1281,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-06"},{"$f":"IF(A1282=\"\",\"\",+IF(+A1282=D1282,+E1282,((+G1282/E1282)^+((NETWORKDAYS(+D1282,A1282,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1282,F1282,Feriados!$A$2:$A$1058)-1))*E1282)))","v":5025.5246519732591},{"$f":"IF(A1282=\"\",\"\",+IF(+A1282=D1282,+VLOOKUP(D1282,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1282,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1282=\"\",\"\",+VLOOKUP(+EOMONTH(+F1282,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1282=\"\",\"\",VLOOKUP(D1282,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1282=\"\",\"\",IF(A1282=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1282,-2)+15,Cenários!$A:$D,2,FALSE)>A1282,+VLOOKUP(+EOMONTH(+A1282,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1282,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1282=\"\",\"\",VLOOKUP(F1282,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1282=\"\",\"\",IF(WORKDAY(+A1282,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1282,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-07"},{"$f":"IF(A1283=\"\",\"\",+IF(+A1283=D1283,+E1283,((+G1283/E1283)^+((NETWORKDAYS(+D1283,A1283,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1283,F1283,Feriados!$A$2:$A$1058)-1))*E1283)))","v":5026.0744646318635},{"$f":"IF(A1283=\"\",\"\",+IF(+A1283=D1283,+VLOOKUP(D1283,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1283,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1283=\"\",\"\",+VLOOKUP(+EOMONTH(+F1283,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1283=\"\",\"\",VLOOKUP(D1283,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1283=\"\",\"\",IF(A1283=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1283,-2)+15,Cenários!$A:$D,2,FALSE)>A1283,+VLOOKUP(+EOMONTH(+A1283,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1283,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1283=\"\",\"\",VLOOKUP(F1283,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1283=\"\",\"\",IF(WORKDAY(+A1283,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1283,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-08"},{"$f":"IF(A1284=\"\",\"\",+IF(+A1284=D1284,+E1284,((+G1284/E1284)^+((NETWORKDAYS(+D1284,A1284,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1284,F1284,Feriados!$A$2:$A$1058)-1))*E1284)))","v":5026.6243374421902},{"$f":"IF(A1284=\"\",\"\",+IF(+A1284=D1284,+VLOOKUP(D1284,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1284,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1284=\"\",\"\",+VLOOKUP(+EOMONTH(+F1284,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1284=\"\",\"\",VLOOKUP(D1284,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1284=\"\",\"\",IF(A1284=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1284,-2)+15,Cenários!$A:$D,2,FALSE)>A1284,+VLOOKUP(+EOMONTH(+A1284,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1284,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1284=\"\",\"\",VLOOKUP(F1284,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1284=\"\",\"\",IF(WORKDAY(+A1284,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1284,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-11"},{"$f":"IF(A1285=\"\",\"\",+IF(+A1285=D1285,+E1285,((+G1285/E1285)^+((NETWORKDAYS(+D1285,A1285,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1285,F1285,Feriados!$A$2:$A$1058)-1))*E1285)))","v":5027.1742704108183},{"$f":"IF(A1285=\"\",\"\",+IF(+A1285=D1285,+VLOOKUP(D1285,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1285,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1285=\"\",\"\",+VLOOKUP(+EOMONTH(+F1285,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1285=\"\",\"\",VLOOKUP(D1285,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1285=\"\",\"\",IF(A1285=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1285,-2)+15,Cenários!$A:$D,2,FALSE)>A1285,+VLOOKUP(+EOMONTH(+A1285,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1285,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1285=\"\",\"\",VLOOKUP(F1285,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1285=\"\",\"\",IF(WORKDAY(+A1285,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1285,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-12"},{"$f":"IF(A1286=\"\",\"\",+IF(+A1286=D1286,+E1286,((+G1286/E1286)^+((NETWORKDAYS(+D1286,A1286,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1286,F1286,Feriados!$A$2:$A$1058)-1))*E1286)))","v":5027.7242635443308},{"$f":"IF(A1286=\"\",\"\",+IF(+A1286=D1286,+VLOOKUP(D1286,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1286,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1286=\"\",\"\",+VLOOKUP(+EOMONTH(+F1286,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1286=\"\",\"\",VLOOKUP(D1286,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1286=\"\",\"\",IF(A1286=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1286,-2)+15,Cenários!$A:$D,2,FALSE)>A1286,+VLOOKUP(+EOMONTH(+A1286,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1286,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1286=\"\",\"\",VLOOKUP(F1286,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1286=\"\",\"\",IF(WORKDAY(+A1286,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1286,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-13"},{"$f":"IF(A1287=\"\",\"\",+IF(+A1287=D1287,+E1287,((+G1287/E1287)^+((NETWORKDAYS(+D1287,A1287,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1287,F1287,Feriados!$A$2:$A$1058)-1))*E1287)))","v":5028.2743168493098},{"$f":"IF(A1287=\"\",\"\",+IF(+A1287=D1287,+VLOOKUP(D1287,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1287,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1287=\"\",\"\",+VLOOKUP(+EOMONTH(+F1287,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1287=\"\",\"\",VLOOKUP(D1287,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1287=\"\",\"\",IF(A1287=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1287,-2)+15,Cenários!$A:$D,2,FALSE)>A1287,+VLOOKUP(+EOMONTH(+A1287,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1287,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1287=\"\",\"\",VLOOKUP(F1287,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1287=\"\",\"\",IF(WORKDAY(+A1287,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1287,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-14"},{"$f":"IF(A1288=\"\",\"\",+IF(+A1288=D1288,+E1288,((+G1288/E1288)^+((NETWORKDAYS(+D1288,A1288,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1288,F1288,Feriados!$A$2:$A$1058)-1))*E1288)))","v":5028.8244303323381},{"$f":"IF(A1288=\"\",\"\",+IF(+A1288=D1288,+VLOOKUP(D1288,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1288,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1288=\"\",\"\",+VLOOKUP(+EOMONTH(+F1288,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-11-16"},{"$f":"IF(A1288=\"\",\"\",VLOOKUP(D1288,Cenários!$B:$D,3,FALSE))","v":5017.8335870000001},{"$f":"IF(A1288=\"\",\"\",IF(A1288=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1288,-2)+15,Cenários!$A:$D,2,FALSE)>A1288,+VLOOKUP(+EOMONTH(+A1288,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1288,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2028-12-15"},{"$f":"IF(A1288=\"\",\"\",VLOOKUP(F1288,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996}]
[{"$f":"IF(A1288=\"\",\"\",IF(WORKDAY(+A1288,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1288,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-15"},{"$f":"IF(A1289=\"\",\"\",+IF(+A1289=D1289,+E1289,((+G1289/E1289)^+((NETWORKDAYS(+D1289,A1289,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1289,F1289,Feriados!$A$2:$A$1058)-1))*E1289)))","v":5029.3746039999996},{"$f":"IF(A1289=\"\",\"\",+IF(+A1289=D1289,+VLOOKUP(D1289,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1289,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1289=\"\",\"\",+VLOOKUP(+EOMONTH(+F1289,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1289=\"\",\"\",VLOOKUP(D1289,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1289=\"\",\"\",IF(A1289=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1289,-2)+15,Cenários!$A:$D,2,FALSE)>A1289,+VLOOKUP(+EOMONTH(+A1289,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1289,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1289=\"\",\"\",VLOOKUP(F1289,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1289=\"\",\"\",IF(WORKDAY(+A1289,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1289,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-18"},{"$f":"IF(A1290=\"\",\"\",+IF(+A1290=D1290,+E1290,((+G1290/E1290)^+((NETWORKDAYS(+D1290,A1290,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1290,F1290,Feriados!$A$2:$A$1058)-1))*E1290)))","v":5030.2731510963858},{"$f":"IF(A1290=\"\",\"\",+IF(+A1290=D1290,+VLOOKUP(D1290,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1290,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1290=\"\",\"\",+VLOOKUP(+EOMONTH(+F1290,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1290=\"\",\"\",VLOOKUP(D1290,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1290=\"\",\"\",IF(A1290=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1290,-2)+15,Cenários!$A:$D,2,FALSE)>A1290,+VLOOKUP(+EOMONTH(+A1290,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1290,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1290=\"\",\"\",VLOOKUP(F1290,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1290=\"\",\"\",IF(WORKDAY(+A1290,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1290,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-19"},{"$f":"IF(A1291=\"\",\"\",+IF(+A1291=D1291,+E1291,((+G1291/E1291)^+((NETWORKDAYS(+D1291,A1291,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1291,F1291,Feriados!$A$2:$A$1058)-1))*E1291)))","v":5031.1718587270216},{"$f":"IF(A1291=\"\",\"\",+IF(+A1291=D1291,+VLOOKUP(D1291,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1291,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1291=\"\",\"\",+VLOOKUP(+EOMONTH(+F1291,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1291=\"\",\"\",VLOOKUP(D1291,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1291=\"\",\"\",IF(A1291=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1291,-2)+15,Cenários!$A:$D,2,FALSE)>A1291,+VLOOKUP(+EOMONTH(+A1291,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1291,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1291=\"\",\"\",VLOOKUP(F1291,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1291=\"\",\"\",IF(WORKDAY(+A1291,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1291,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-20"},{"$f":"IF(A1292=\"\",\"\",+IF(+A1292=D1292,+E1292,((+G1292/E1292)^+((NETWORKDAYS(+D1292,A1292,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1292,F1292,Feriados!$A$2:$A$1058)-1))*E1292)))","v":5032.0707269205895},{"$f":"IF(A1292=\"\",\"\",+IF(+A1292=D1292,+VLOOKUP(D1292,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1292,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1292=\"\",\"\",+VLOOKUP(+EOMONTH(+F1292,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1292=\"\",\"\",VLOOKUP(D1292,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1292=\"\",\"\",IF(A1292=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1292,-2)+15,Cenários!$A:$D,2,FALSE)>A1292,+VLOOKUP(+EOMONTH(+A1292,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1292,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1292=\"\",\"\",VLOOKUP(F1292,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1292=\"\",\"\",IF(WORKDAY(+A1292,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1292,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-21"},{"$f":"IF(A1293=\"\",\"\",+IF(+A1293=D1293,+E1293,((+G1293/E1293)^+((NETWORKDAYS(+D1293,A1293,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1293,F1293,Feriados!$A$2:$A$1058)-1))*E1293)))","v":5032.9697557057752},{"$f":"IF(A1293=\"\",\"\",+IF(+A1293=D1293,+VLOOKUP(D1293,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1293,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1293=\"\",\"\",+VLOOKUP(+EOMONTH(+F1293,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1293=\"\",\"\",VLOOKUP(D1293,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1293=\"\",\"\",IF(A1293=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1293,-2)+15,Cenários!$A:$D,2,FALSE)>A1293,+VLOOKUP(+EOMONTH(+A1293,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1293,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1293=\"\",\"\",VLOOKUP(F1293,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1293=\"\",\"\",IF(WORKDAY(+A1293,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1293,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-22"},{"$f":"IF(A1294=\"\",\"\",+IF(+A1294=D1294,+E1294,((+G1294/E1294)^+((NETWORKDAYS(+D1294,A1294,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1294,F1294,Feriados!$A$2:$A$1058)-1))*E1294)))","v":5033.8689451112714},{"$f":"IF(A1294=\"\",\"\",+IF(+A1294=D1294,+VLOOKUP(D1294,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1294,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1294=\"\",\"\",+VLOOKUP(+EOMONTH(+F1294,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1294=\"\",\"\",VLOOKUP(D1294,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1294=\"\",\"\",IF(A1294=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1294,-2)+15,Cenários!$A:$D,2,FALSE)>A1294,+VLOOKUP(+EOMONTH(+A1294,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1294,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1294=\"\",\"\",VLOOKUP(F1294,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1294=\"\",\"\",IF(WORKDAY(+A1294,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1294,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-26"},{"$f":"IF(A1295=\"\",\"\",+IF(+A1295=D1295,+E1295,((+G1295/E1295)^+((NETWORKDAYS(+D1295,A1295,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1295,F1295,Feriados!$A$2:$A$1058)-1))*E1295)))","v":5034.7682951657716},{"$f":"IF(A1295=\"\",\"\",+IF(+A1295=D1295,+VLOOKUP(D1295,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1295,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1295=\"\",\"\",+VLOOKUP(+EOMONTH(+F1295,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1295=\"\",\"\",VLOOKUP(D1295,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1295=\"\",\"\",IF(A1295=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1295,-2)+15,Cenários!$A:$D,2,FALSE)>A1295,+VLOOKUP(+EOMONTH(+A1295,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1295,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1295=\"\",\"\",VLOOKUP(F1295,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1295=\"\",\"\",IF(WORKDAY(+A1295,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1295,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-27"},{"$f":"IF(A1296=\"\",\"\",+IF(+A1296=D1296,+E1296,((+G1296/E1296)^+((NETWORKDAYS(+D1296,A1296,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1296,F1296,Feriados!$A$2:$A$1058)-1))*E1296)))","v":5035.6678058979805},{"$f":"IF(A1296=\"\",\"\",+IF(+A1296=D1296,+VLOOKUP(D1296,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1296,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1296=\"\",\"\",+VLOOKUP(+EOMONTH(+F1296,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1296=\"\",\"\",VLOOKUP(D1296,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1296=\"\",\"\",IF(A1296=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1296,-2)+15,Cenários!$A:$D,2,FALSE)>A1296,+VLOOKUP(+EOMONTH(+A1296,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1296,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1296=\"\",\"\",VLOOKUP(F1296,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1296=\"\",\"\",IF(WORKDAY(+A1296,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1296,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-28"},{"$f":"IF(A1297=\"\",\"\",+IF(+A1297=D1297,+E1297,((+G1297/E1297)^+((NETWORKDAYS(+D1297,A1297,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1297,F1297,Feriados!$A$2:$A$1058)-1))*E1297)))","v":5036.5674773366036},{"$f":"IF(A1297=\"\",\"\",+IF(+A1297=D1297,+VLOOKUP(D1297,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1297,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1297=\"\",\"\",+VLOOKUP(+EOMONTH(+F1297,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1297=\"\",\"\",VLOOKUP(D1297,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1297=\"\",\"\",IF(A1297=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1297,-2)+15,Cenários!$A:$D,2,FALSE)>A1297,+VLOOKUP(+EOMONTH(+A1297,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1297,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1297=\"\",\"\",VLOOKUP(F1297,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1297=\"\",\"\",IF(WORKDAY(+A1297,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1297,1,Feriados!$A$2:$A$1071),\"\"))","v":"2028-12-29"},{"$f":"IF(A1298=\"\",\"\",+IF(+A1298=D1298,+E1298,((+G1298/E1298)^+((NETWORKDAYS(+D1298,A1298,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1298,F1298,Feriados!$A$2:$A$1058)-1))*E1298)))","v":5037.4673095103517},{"$f":"IF(A1298=\"\",\"\",+IF(+A1298=D1298,+VLOOKUP(D1298,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1298,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1298=\"\",\"\",+VLOOKUP(+EOMONTH(+F1298,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1298=\"\",\"\",VLOOKUP(D1298,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1298=\"\",\"\",IF(A1298=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1298,-2)+15,Cenários!$A:$D,2,FALSE)>A1298,+VLOOKUP(+EOMONTH(+A1298,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1298,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1298=\"\",\"\",VLOOKUP(F1298,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1298=\"\",\"\",IF(WORKDAY(+A1298,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1298,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-02"},{"$f":"IF(A1299=\"\",\"\",+IF(+A1299=D1299,+E1299,((+G1299/E1299)^+((NETWORKDAYS(+D1299,A1299,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1299,F1299,Feriados!$A$2:$A$1058)-1))*E1299)))","v":5038.3673024479413},{"$f":"IF(A1299=\"\",\"\",+IF(+A1299=D1299,+VLOOKUP(D1299,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1299,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1299=\"\",\"\",+VLOOKUP(+EOMONTH(+F1299,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1299=\"\",\"\",VLOOKUP(D1299,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1299=\"\",\"\",IF(A1299=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1299,-2)+15,Cenários!$A:$D,2,FALSE)>A1299,+VLOOKUP(+EOMONTH(+A1299,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1299,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1299=\"\",\"\",VLOOKUP(F1299,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1299=\"\",\"\",IF(WORKDAY(+A1299,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1299,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-03"},{"$f":"IF(A1300=\"\",\"\",+IF(+A1300=D1300,+E1300,((+G1300/E1300)^+((NETWORKDAYS(+D1300,A1300,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1300,F1300,Feriados!$A$2:$A$1058)-1))*E1300)))","v":5039.2674561780959},{"$f":"IF(A1300=\"\",\"\",+IF(+A1300=D1300,+VLOOKUP(D1300,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1300,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1300=\"\",\"\",+VLOOKUP(+EOMONTH(+F1300,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1300=\"\",\"\",VLOOKUP(D1300,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1300=\"\",\"\",IF(A1300=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1300,-2)+15,Cenários!$A:$D,2,FALSE)>A1300,+VLOOKUP(+EOMONTH(+A1300,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1300,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1300=\"\",\"\",VLOOKUP(F1300,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1300=\"\",\"\",IF(WORKDAY(+A1300,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1300,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-04"},{"$f":"IF(A1301=\"\",\"\",+IF(+A1301=D1301,+E1301,((+G1301/E1301)^+((NETWORKDAYS(+D1301,A1301,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1301,F1301,Feriados!$A$2:$A$1058)-1))*E1301)))","v":5040.167770729543},{"$f":"IF(A1301=\"\",\"\",+IF(+A1301=D1301,+VLOOKUP(D1301,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1301,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1301=\"\",\"\",+VLOOKUP(+EOMONTH(+F1301,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1301=\"\",\"\",VLOOKUP(D1301,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1301=\"\",\"\",IF(A1301=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1301,-2)+15,Cenários!$A:$D,2,FALSE)>A1301,+VLOOKUP(+EOMONTH(+A1301,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1301,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1301=\"\",\"\",VLOOKUP(F1301,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1301=\"\",\"\",IF(WORKDAY(+A1301,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1301,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-05"},{"$f":"IF(A1302=\"\",\"\",+IF(+A1302=D1302,+E1302,((+G1302/E1302)^+((NETWORKDAYS(+D1302,A1302,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1302,F1302,Feriados!$A$2:$A$1058)-1))*E1302)))","v":5041.0682461310143},{"$f":"IF(A1302=\"\",\"\",+IF(+A1302=D1302,+VLOOKUP(D1302,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1302,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1302=\"\",\"\",+VLOOKUP(+EOMONTH(+F1302,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1302=\"\",\"\",VLOOKUP(D1302,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1302=\"\",\"\",IF(A1302=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1302,-2)+15,Cenários!$A:$D,2,FALSE)>A1302,+VLOOKUP(+EOMONTH(+A1302,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1302,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1302=\"\",\"\",VLOOKUP(F1302,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1302=\"\",\"\",IF(WORKDAY(+A1302,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1302,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-08"},{"$f":"IF(A1303=\"\",\"\",+IF(+A1303=D1303,+E1303,((+G1303/E1303)^+((NETWORKDAYS(+D1303,A1303,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1303,F1303,Feriados!$A$2:$A$1058)-1))*E1303)))","v":5041.9688824112463},{"$f":"IF(A1303=\"\",\"\",+IF(+A1303=D1303,+VLOOKUP(D1303,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1303,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1303=\"\",\"\",+VLOOKUP(+EOMONTH(+F1303,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1303=\"\",\"\",VLOOKUP(D1303,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1303=\"\",\"\",IF(A1303=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1303,-2)+15,Cenários!$A:$D,2,FALSE)>A1303,+VLOOKUP(+EOMONTH(+A1303,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1303,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1303=\"\",\"\",VLOOKUP(F1303,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1303=\"\",\"\",IF(WORKDAY(+A1303,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1303,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-09"},{"$f":"IF(A1304=\"\",\"\",+IF(+A1304=D1304,+E1304,((+G1304/E1304)^+((NETWORKDAYS(+D1304,A1304,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1304,F1304,Feriados!$A$2:$A$1058)-1))*E1304)))","v":5042.8696795989817},{"$f":"IF(A1304=\"\",\"\",+IF(+A1304=D1304,+VLOOKUP(D1304,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1304,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1304=\"\",\"\",+VLOOKUP(+EOMONTH(+F1304,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1304=\"\",\"\",VLOOKUP(D1304,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1304=\"\",\"\",IF(A1304=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1304,-2)+15,Cenários!$A:$D,2,FALSE)>A1304,+VLOOKUP(+EOMONTH(+A1304,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1304,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1304=\"\",\"\",VLOOKUP(F1304,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1304=\"\",\"\",IF(WORKDAY(+A1304,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1304,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-10"},{"$f":"IF(A1305=\"\",\"\",+IF(+A1305=D1305,+E1305,((+G1305/E1305)^+((NETWORKDAYS(+D1305,A1305,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1305,F1305,Feriados!$A$2:$A$1058)-1))*E1305)))","v":5043.7706377229706},{"$f":"IF(A1305=\"\",\"\",+IF(+A1305=D1305,+VLOOKUP(D1305,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1305,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1305=\"\",\"\",+VLOOKUP(+EOMONTH(+F1305,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1305=\"\",\"\",VLOOKUP(D1305,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1305=\"\",\"\",IF(A1305=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1305,-2)+15,Cenários!$A:$D,2,FALSE)>A1305,+VLOOKUP(+EOMONTH(+A1305,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1305,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1305=\"\",\"\",VLOOKUP(F1305,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1305=\"\",\"\",IF(WORKDAY(+A1305,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1305,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-11"},{"$f":"IF(A1306=\"\",\"\",+IF(+A1306=D1306,+E1306,((+G1306/E1306)^+((NETWORKDAYS(+D1306,A1306,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1306,F1306,Feriados!$A$2:$A$1058)-1))*E1306)))","v":5044.6717568119639},{"$f":"IF(A1306=\"\",\"\",+IF(+A1306=D1306,+VLOOKUP(D1306,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1306,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1306=\"\",\"\",+VLOOKUP(+EOMONTH(+F1306,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1306=\"\",\"\",VLOOKUP(D1306,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1306=\"\",\"\",IF(A1306=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1306,-2)+15,Cenários!$A:$D,2,FALSE)>A1306,+VLOOKUP(+EOMONTH(+A1306,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1306,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1306=\"\",\"\",VLOOKUP(F1306,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1306=\"\",\"\",IF(WORKDAY(+A1306,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1306,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-12"},{"$f":"IF(A1307=\"\",\"\",+IF(+A1307=D1307,+E1307,((+G1307/E1307)^+((NETWORKDAYS(+D1307,A1307,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1307,F1307,Feriados!$A$2:$A$1058)-1))*E1307)))","v":5045.5730368947188},{"$f":"IF(A1307=\"\",\"\",+IF(+A1307=D1307,+VLOOKUP(D1307,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1307,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1307=\"\",\"\",+VLOOKUP(+EOMONTH(+F1307,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2028-12-15"},{"$f":"IF(A1307=\"\",\"\",VLOOKUP(D1307,Cenários!$B:$D,3,FALSE))","v":5029.3746039999996},{"$f":"IF(A1307=\"\",\"\",IF(A1307=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1307,-2)+15,Cenários!$A:$D,2,FALSE)>A1307,+VLOOKUP(+EOMONTH(+A1307,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1307,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-01-15"},{"$f":"IF(A1307=\"\",\"\",VLOOKUP(F1307,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001}]
[{"$f":"IF(A1307=\"\",\"\",IF(WORKDAY(+A1307,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1307,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-15"},{"$f":"IF(A1308=\"\",\"\",+IF(+A1308=D1308,+E1308,((+G1308/E1308)^+((NETWORKDAYS(+D1308,A1308,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1308,F1308,Feriados!$A$2:$A$1058)-1))*E1308)))","v":5046.4744780000001},{"$f":"IF(A1308=\"\",\"\",+IF(+A1308=D1308,+VLOOKUP(D1308,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1308,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1308=\"\",\"\",+VLOOKUP(+EOMONTH(+F1308,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1308=\"\",\"\",VLOOKUP(D1308,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1308=\"\",\"\",IF(A1308=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1308,-2)+15,Cenários!$A:$D,2,FALSE)>A1308,+VLOOKUP(+EOMONTH(+A1308,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1308,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1308=\"\",\"\",VLOOKUP(F1308,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1308=\"\",\"\",IF(WORKDAY(+A1308,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1308,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-16"},{"$f":"IF(A1309=\"\",\"\",+IF(+A1309=D1309,+E1309,((+G1309/E1309)^+((NETWORKDAYS(+D1309,A1309,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1309,F1309,Feriados!$A$2:$A$1058)-1))*E1309)))","v":5047.1943750183709},{"$f":"IF(A1309=\"\",\"\",+IF(+A1309=D1309,+VLOOKUP(D1309,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1309,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1309=\"\",\"\",+VLOOKUP(+EOMONTH(+F1309,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1309=\"\",\"\",VLOOKUP(D1309,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1309=\"\",\"\",IF(A1309=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1309,-2)+15,Cenários!$A:$D,2,FALSE)>A1309,+VLOOKUP(+EOMONTH(+A1309,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1309,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1309=\"\",\"\",VLOOKUP(F1309,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1309=\"\",\"\",IF(WORKDAY(+A1309,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1309,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-17"},{"$f":"IF(A1310=\"\",\"\",+IF(+A1310=D1310,+E1310,((+G1310/E1310)^+((NETWORKDAYS(+D1310,A1310,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1310,F1310,Feriados!$A$2:$A$1058)-1))*E1310)))","v":5047.9143747325388},{"$f":"IF(A1310=\"\",\"\",+IF(+A1310=D1310,+VLOOKUP(D1310,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1310,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1310=\"\",\"\",+VLOOKUP(+EOMONTH(+F1310,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1310=\"\",\"\",VLOOKUP(D1310,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1310=\"\",\"\",IF(A1310=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1310,-2)+15,Cenários!$A:$D,2,FALSE)>A1310,+VLOOKUP(+EOMONTH(+A1310,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1310,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1310=\"\",\"\",VLOOKUP(F1310,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1310=\"\",\"\",IF(WORKDAY(+A1310,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1310,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-18"},{"$f":"IF(A1311=\"\",\"\",+IF(+A1311=D1311,+E1311,((+G1311/E1311)^+((NETWORKDAYS(+D1311,A1311,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1311,F1311,Feriados!$A$2:$A$1058)-1))*E1311)))","v":5048.6344771571548},{"$f":"IF(A1311=\"\",\"\",+IF(+A1311=D1311,+VLOOKUP(D1311,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1311,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1311=\"\",\"\",+VLOOKUP(+EOMONTH(+F1311,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1311=\"\",\"\",VLOOKUP(D1311,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1311=\"\",\"\",IF(A1311=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1311,-2)+15,Cenários!$A:$D,2,FALSE)>A1311,+VLOOKUP(+EOMONTH(+A1311,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1311,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1311=\"\",\"\",VLOOKUP(F1311,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1311=\"\",\"\",IF(WORKDAY(+A1311,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1311,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-19"},{"$f":"IF(A1312=\"\",\"\",+IF(+A1312=D1312,+E1312,((+G1312/E1312)^+((NETWORKDAYS(+D1312,A1312,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1312,F1312,Feriados!$A$2:$A$1058)-1))*E1312)))","v":5049.3546823068682},{"$f":"IF(A1312=\"\",\"\",+IF(+A1312=D1312,+VLOOKUP(D1312,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1312,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1312=\"\",\"\",+VLOOKUP(+EOMONTH(+F1312,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1312=\"\",\"\",VLOOKUP(D1312,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1312=\"\",\"\",IF(A1312=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1312,-2)+15,Cenários!$A:$D,2,FALSE)>A1312,+VLOOKUP(+EOMONTH(+A1312,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1312,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1312=\"\",\"\",VLOOKUP(F1312,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1312=\"\",\"\",IF(WORKDAY(+A1312,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1312,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-22"},{"$f":"IF(A1313=\"\",\"\",+IF(+A1313=D1313,+E1313,((+G1313/E1313)^+((NETWORKDAYS(+D1313,A1313,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1313,F1313,Feriados!$A$2:$A$1058)-1))*E1313)))","v":5050.0749901963327},{"$f":"IF(A1313=\"\",\"\",+IF(+A1313=D1313,+VLOOKUP(D1313,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1313,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1313=\"\",\"\",+VLOOKUP(+EOMONTH(+F1313,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1313=\"\",\"\",VLOOKUP(D1313,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1313=\"\",\"\",IF(A1313=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1313,-2)+15,Cenários!$A:$D,2,FALSE)>A1313,+VLOOKUP(+EOMONTH(+A1313,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1313,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1313=\"\",\"\",VLOOKUP(F1313,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1313=\"\",\"\",IF(WORKDAY(+A1313,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1313,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-23"},{"$f":"IF(A1314=\"\",\"\",+IF(+A1314=D1314,+E1314,((+G1314/E1314)^+((NETWORKDAYS(+D1314,A1314,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1314,F1314,Feriados!$A$2:$A$1058)-1))*E1314)))","v":5050.7954008402085},{"$f":"IF(A1314=\"\",\"\",+IF(+A1314=D1314,+VLOOKUP(D1314,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1314,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1314=\"\",\"\",+VLOOKUP(+EOMONTH(+F1314,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1314=\"\",\"\",VLOOKUP(D1314,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1314=\"\",\"\",IF(A1314=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1314,-2)+15,Cenários!$A:$D,2,FALSE)>A1314,+VLOOKUP(+EOMONTH(+A1314,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1314,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1314=\"\",\"\",VLOOKUP(F1314,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1314=\"\",\"\",IF(WORKDAY(+A1314,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1314,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-24"},{"$f":"IF(A1315=\"\",\"\",+IF(+A1315=D1315,+E1315,((+G1315/E1315)^+((NETWORKDAYS(+D1315,A1315,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1315,F1315,Feriados!$A$2:$A$1058)-1))*E1315)))","v":5051.5159142531502},{"$f":"IF(A1315=\"\",\"\",+IF(+A1315=D1315,+VLOOKUP(D1315,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1315,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1315=\"\",\"\",+VLOOKUP(+EOMONTH(+F1315,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1315=\"\",\"\",VLOOKUP(D1315,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1315=\"\",\"\",IF(A1315=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1315,-2)+15,Cenários!$A:$D,2,FALSE)>A1315,+VLOOKUP(+EOMONTH(+A1315,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1315,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1315=\"\",\"\",VLOOKUP(F1315,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1315=\"\",\"\",IF(WORKDAY(+A1315,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1315,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-25"},{"$f":"IF(A1316=\"\",\"\",+IF(+A1316=D1316,+E1316,((+G1316/E1316)^+((NETWORKDAYS(+D1316,A1316,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1316,F1316,Feriados!$A$2:$A$1058)-1))*E1316)))","v":5052.2365304498198},{"$f":"IF(A1316=\"\",\"\",+IF(+A1316=D1316,+VLOOKUP(D1316,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1316,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1316=\"\",\"\",+VLOOKUP(+EOMONTH(+F1316,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1316=\"\",\"\",VLOOKUP(D1316,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1316=\"\",\"\",IF(A1316=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1316,-2)+15,Cenários!$A:$D,2,FALSE)>A1316,+VLOOKUP(+EOMONTH(+A1316,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1316,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1316=\"\",\"\",VLOOKUP(F1316,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1316=\"\",\"\",IF(WORKDAY(+A1316,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1316,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-26"},{"$f":"IF(A1317=\"\",\"\",+IF(+A1317=D1317,+E1317,((+G1317/E1317)^+((NETWORKDAYS(+D1317,A1317,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1317,F1317,Feriados!$A$2:$A$1058)-1))*E1317)))","v":5052.9572494448785},{"$f":"IF(A1317=\"\",\"\",+IF(+A1317=D1317,+VLOOKUP(D1317,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1317,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1317=\"\",\"\",+VLOOKUP(+EOMONTH(+F1317,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1317=\"\",\"\",VLOOKUP(D1317,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1317=\"\",\"\",IF(A1317=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1317,-2)+15,Cenários!$A:$D,2,FALSE)>A1317,+VLOOKUP(+EOMONTH(+A1317,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1317,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1317=\"\",\"\",VLOOKUP(F1317,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1317=\"\",\"\",IF(WORKDAY(+A1317,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1317,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-29"},{"$f":"IF(A1318=\"\",\"\",+IF(+A1318=D1318,+E1318,((+G1318/E1318)^+((NETWORKDAYS(+D1318,A1318,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1318,F1318,Feriados!$A$2:$A$1058)-1))*E1318)))","v":5053.6780712529935},{"$f":"IF(A1318=\"\",\"\",+IF(+A1318=D1318,+VLOOKUP(D1318,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1318,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1318=\"\",\"\",+VLOOKUP(+EOMONTH(+F1318,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1318=\"\",\"\",VLOOKUP(D1318,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1318=\"\",\"\",IF(A1318=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1318,-2)+15,Cenários!$A:$D,2,FALSE)>A1318,+VLOOKUP(+EOMONTH(+A1318,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1318,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1318=\"\",\"\",VLOOKUP(F1318,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1318=\"\",\"\",IF(WORKDAY(+A1318,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1318,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-30"},{"$f":"IF(A1319=\"\",\"\",+IF(+A1319=D1319,+E1319,((+G1319/E1319)^+((NETWORKDAYS(+D1319,A1319,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1319,F1319,Feriados!$A$2:$A$1058)-1))*E1319)))","v":5054.3989958888278},{"$f":"IF(A1319=\"\",\"\",+IF(+A1319=D1319,+VLOOKUP(D1319,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1319,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1319=\"\",\"\",+VLOOKUP(+EOMONTH(+F1319,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1319=\"\",\"\",VLOOKUP(D1319,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1319=\"\",\"\",IF(A1319=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1319,-2)+15,Cenários!$A:$D,2,FALSE)>A1319,+VLOOKUP(+EOMONTH(+A1319,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1319,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1319=\"\",\"\",VLOOKUP(F1319,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1319=\"\",\"\",IF(WORKDAY(+A1319,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1319,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-01-31"},{"$f":"IF(A1320=\"\",\"\",+IF(+A1320=D1320,+E1320,((+G1320/E1320)^+((NETWORKDAYS(+D1320,A1320,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1320,F1320,Feriados!$A$2:$A$1058)-1))*E1320)))","v":5055.1200233670534},{"$f":"IF(A1320=\"\",\"\",+IF(+A1320=D1320,+VLOOKUP(D1320,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1320,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1320=\"\",\"\",+VLOOKUP(+EOMONTH(+F1320,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1320=\"\",\"\",VLOOKUP(D1320,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1320=\"\",\"\",IF(A1320=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1320,-2)+15,Cenários!$A:$D,2,FALSE)>A1320,+VLOOKUP(+EOMONTH(+A1320,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1320,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1320=\"\",\"\",VLOOKUP(F1320,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1320=\"\",\"\",IF(WORKDAY(+A1320,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1320,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-01"},{"$f":"IF(A1321=\"\",\"\",+IF(+A1321=D1321,+E1321,((+G1321/E1321)^+((NETWORKDAYS(+D1321,A1321,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1321,F1321,Feriados!$A$2:$A$1058)-1))*E1321)))","v":5055.8411537023394},{"$f":"IF(A1321=\"\",\"\",+IF(+A1321=D1321,+VLOOKUP(D1321,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1321,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1321=\"\",\"\",+VLOOKUP(+EOMONTH(+F1321,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1321=\"\",\"\",VLOOKUP(D1321,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1321=\"\",\"\",IF(A1321=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1321,-2)+15,Cenários!$A:$D,2,FALSE)>A1321,+VLOOKUP(+EOMONTH(+A1321,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1321,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1321=\"\",\"\",VLOOKUP(F1321,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1321=\"\",\"\",IF(WORKDAY(+A1321,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1321,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-02"},{"$f":"IF(A1322=\"\",\"\",+IF(+A1322=D1322,+E1322,((+G1322/E1322)^+((NETWORKDAYS(+D1322,A1322,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1322,F1322,Feriados!$A$2:$A$1058)-1))*E1322)))","v":5056.5623869093588},{"$f":"IF(A1322=\"\",\"\",+IF(+A1322=D1322,+VLOOKUP(D1322,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1322,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1322=\"\",\"\",+VLOOKUP(+EOMONTH(+F1322,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1322=\"\",\"\",VLOOKUP(D1322,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1322=\"\",\"\",IF(A1322=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1322,-2)+15,Cenários!$A:$D,2,FALSE)>A1322,+VLOOKUP(+EOMONTH(+A1322,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1322,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1322=\"\",\"\",VLOOKUP(F1322,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1322=\"\",\"\",IF(WORKDAY(+A1322,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1322,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-05"},{"$f":"IF(A1323=\"\",\"\",+IF(+A1323=D1323,+E1323,((+G1323/E1323)^+((NETWORKDAYS(+D1323,A1323,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1323,F1323,Feriados!$A$2:$A$1058)-1))*E1323)))","v":5057.2837230027862},{"$f":"IF(A1323=\"\",\"\",+IF(+A1323=D1323,+VLOOKUP(D1323,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1323,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1323=\"\",\"\",+VLOOKUP(+EOMONTH(+F1323,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1323=\"\",\"\",VLOOKUP(D1323,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1323=\"\",\"\",IF(A1323=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1323,-2)+15,Cenários!$A:$D,2,FALSE)>A1323,+VLOOKUP(+EOMONTH(+A1323,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1323,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1323=\"\",\"\",VLOOKUP(F1323,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1323=\"\",\"\",IF(WORKDAY(+A1323,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1323,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-06"},{"$f":"IF(A1324=\"\",\"\",+IF(+A1324=D1324,+E1324,((+G1324/E1324)^+((NETWORKDAYS(+D1324,A1324,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1324,F1324,Feriados!$A$2:$A$1058)-1))*E1324)))","v":5058.0051619973001},{"$f":"IF(A1324=\"\",\"\",+IF(+A1324=D1324,+VLOOKUP(D1324,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1324,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1324=\"\",\"\",+VLOOKUP(+EOMONTH(+F1324,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1324=\"\",\"\",VLOOKUP(D1324,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1324=\"\",\"\",IF(A1324=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1324,-2)+15,Cenários!$A:$D,2,FALSE)>A1324,+VLOOKUP(+EOMONTH(+A1324,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1324,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1324=\"\",\"\",VLOOKUP(F1324,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1324=\"\",\"\",IF(WORKDAY(+A1324,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1324,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-07"},{"$f":"IF(A1325=\"\",\"\",+IF(+A1325=D1325,+E1325,((+G1325/E1325)^+((NETWORKDAYS(+D1325,A1325,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1325,F1325,Feriados!$A$2:$A$1058)-1))*E1325)))","v":5058.7267039075787},{"$f":"IF(A1325=\"\",\"\",+IF(+A1325=D1325,+VLOOKUP(D1325,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1325,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1325=\"\",\"\",+VLOOKUP(+EOMONTH(+F1325,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1325=\"\",\"\",VLOOKUP(D1325,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1325=\"\",\"\",IF(A1325=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1325,-2)+15,Cenários!$A:$D,2,FALSE)>A1325,+VLOOKUP(+EOMONTH(+A1325,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1325,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1325=\"\",\"\",VLOOKUP(F1325,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1325=\"\",\"\",IF(WORKDAY(+A1325,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1325,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-08"},{"$f":"IF(A1326=\"\",\"\",+IF(+A1326=D1326,+E1326,((+G1326/E1326)^+((NETWORKDAYS(+D1326,A1326,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1326,F1326,Feriados!$A$2:$A$1058)-1))*E1326)))","v":5059.4483487483039},{"$f":"IF(A1326=\"\",\"\",+IF(+A1326=D1326,+VLOOKUP(D1326,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1326,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1326=\"\",\"\",+VLOOKUP(+EOMONTH(+F1326,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1326=\"\",\"\",VLOOKUP(D1326,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1326=\"\",\"\",IF(A1326=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1326,-2)+15,Cenários!$A:$D,2,FALSE)>A1326,+VLOOKUP(+EOMONTH(+A1326,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1326,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1326=\"\",\"\",VLOOKUP(F1326,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1326=\"\",\"\",IF(WORKDAY(+A1326,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1326,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-09"},{"$f":"IF(A1327=\"\",\"\",+IF(+A1327=D1327,+E1327,((+G1327/E1327)^+((NETWORKDAYS(+D1327,A1327,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1327,F1327,Feriados!$A$2:$A$1058)-1))*E1327)))","v":5060.1700965341579},{"$f":"IF(A1327=\"\",\"\",+IF(+A1327=D1327,+VLOOKUP(D1327,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1327,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1327=\"\",\"\",+VLOOKUP(+EOMONTH(+F1327,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1327=\"\",\"\",VLOOKUP(D1327,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1327=\"\",\"\",IF(A1327=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1327,-2)+15,Cenários!$A:$D,2,FALSE)>A1327,+VLOOKUP(+EOMONTH(+A1327,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1327,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1327=\"\",\"\",VLOOKUP(F1327,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1327=\"\",\"\",IF(WORKDAY(+A1327,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1327,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-14"},{"$f":"IF(A1328=\"\",\"\",+IF(+A1328=D1328,+E1328,((+G1328/E1328)^+((NETWORKDAYS(+D1328,A1328,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1328,F1328,Feriados!$A$2:$A$1058)-1))*E1328)))","v":5060.891947279827},{"$f":"IF(A1328=\"\",\"\",+IF(+A1328=D1328,+VLOOKUP(D1328,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1328,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1328=\"\",\"\",+VLOOKUP(+EOMONTH(+F1328,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-01-15"},{"$f":"IF(A1328=\"\",\"\",VLOOKUP(D1328,Cenários!$B:$D,3,FALSE))","v":5046.4744780000001},{"$f":"IF(A1328=\"\",\"\",IF(A1328=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1328,-2)+15,Cenários!$A:$D,2,FALSE)>A1328,+VLOOKUP(+EOMONTH(+A1328,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1328,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-02-15"},{"$f":"IF(A1328=\"\",\"\",VLOOKUP(F1328,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997}]
[{"$f":"IF(A1328=\"\",\"\",IF(WORKDAY(+A1328,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1328,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-15"},{"$f":"IF(A1329=\"\",\"\",+IF(+A1329=D1329,+E1329,((+G1329/E1329)^+((NETWORKDAYS(+D1329,A1329,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1329,F1329,Feriados!$A$2:$A$1058)-1))*E1329)))","v":5061.6139009999997},{"$f":"IF(A1329=\"\",\"\",+IF(+A1329=D1329,+VLOOKUP(D1329,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1329,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1329=\"\",\"\",+VLOOKUP(+EOMONTH(+F1329,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1329=\"\",\"\",VLOOKUP(D1329,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1329=\"\",\"\",IF(A1329=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1329,-2)+15,Cenários!$A:$D,2,FALSE)>A1329,+VLOOKUP(+EOMONTH(+A1329,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1329,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1329=\"\",\"\",VLOOKUP(F1329,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1329=\"\",\"\",IF(WORKDAY(+A1329,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1329,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-16"},{"$f":"IF(A1330=\"\",\"\",+IF(+A1330=D1330,+E1330,((+G1330/E1330)^+((NETWORKDAYS(+D1330,A1330,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1330,F1330,Feriados!$A$2:$A$1058)-1))*E1330)))","v":5062.7755360659185},{"$f":"IF(A1330=\"\",\"\",+IF(+A1330=D1330,+VLOOKUP(D1330,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1330,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1330=\"\",\"\",+VLOOKUP(+EOMONTH(+F1330,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1330=\"\",\"\",VLOOKUP(D1330,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1330=\"\",\"\",IF(A1330=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1330,-2)+15,Cenários!$A:$D,2,FALSE)>A1330,+VLOOKUP(+EOMONTH(+A1330,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1330,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1330=\"\",\"\",VLOOKUP(F1330,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1330=\"\",\"\",IF(WORKDAY(+A1330,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1330,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-19"},{"$f":"IF(A1331=\"\",\"\",+IF(+A1331=D1331,+E1331,((+G1331/E1331)^+((NETWORKDAYS(+D1331,A1331,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1331,F1331,Feriados!$A$2:$A$1058)-1))*E1331)))","v":5063.9374377258619},{"$f":"IF(A1331=\"\",\"\",+IF(+A1331=D1331,+VLOOKUP(D1331,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1331,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1331=\"\",\"\",+VLOOKUP(+EOMONTH(+F1331,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1331=\"\",\"\",VLOOKUP(D1331,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1331=\"\",\"\",IF(A1331=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1331,-2)+15,Cenários!$A:$D,2,FALSE)>A1331,+VLOOKUP(+EOMONTH(+A1331,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1331,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1331=\"\",\"\",VLOOKUP(F1331,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1331=\"\",\"\",IF(WORKDAY(+A1331,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1331,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-20"},{"$f":"IF(A1332=\"\",\"\",+IF(+A1332=D1332,+E1332,((+G1332/E1332)^+((NETWORKDAYS(+D1332,A1332,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1332,F1332,Feriados!$A$2:$A$1058)-1))*E1332)))","v":5065.0996060410143},{"$f":"IF(A1332=\"\",\"\",+IF(+A1332=D1332,+VLOOKUP(D1332,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1332,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1332=\"\",\"\",+VLOOKUP(+EOMONTH(+F1332,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1332=\"\",\"\",VLOOKUP(D1332,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1332=\"\",\"\",IF(A1332=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1332,-2)+15,Cenários!$A:$D,2,FALSE)>A1332,+VLOOKUP(+EOMONTH(+A1332,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1332,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1332=\"\",\"\",VLOOKUP(F1332,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1332=\"\",\"\",IF(WORKDAY(+A1332,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1332,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-21"},{"$f":"IF(A1333=\"\",\"\",+IF(+A1333=D1333,+E1333,((+G1333/E1333)^+((NETWORKDAYS(+D1333,A1333,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1333,F1333,Feriados!$A$2:$A$1058)-1))*E1333)))","v":5066.2620410725731},{"$f":"IF(A1333=\"\",\"\",+IF(+A1333=D1333,+VLOOKUP(D1333,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1333,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1333=\"\",\"\",+VLOOKUP(+EOMONTH(+F1333,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1333=\"\",\"\",VLOOKUP(D1333,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1333=\"\",\"\",IF(A1333=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1333,-2)+15,Cenários!$A:$D,2,FALSE)>A1333,+VLOOKUP(+EOMONTH(+A1333,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1333,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1333=\"\",\"\",VLOOKUP(F1333,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1333=\"\",\"\",IF(WORKDAY(+A1333,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1333,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-22"},{"$f":"IF(A1334=\"\",\"\",+IF(+A1334=D1334,+E1334,((+G1334/E1334)^+((NETWORKDAYS(+D1334,A1334,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1334,F1334,Feriados!$A$2:$A$1058)-1))*E1334)))","v":5067.4247428817489},{"$f":"IF(A1334=\"\",\"\",+IF(+A1334=D1334,+VLOOKUP(D1334,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1334,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1334=\"\",\"\",+VLOOKUP(+EOMONTH(+F1334,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1334=\"\",\"\",VLOOKUP(D1334,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1334=\"\",\"\",IF(A1334=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1334,-2)+15,Cenários!$A:$D,2,FALSE)>A1334,+VLOOKUP(+EOMONTH(+A1334,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1334,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1334=\"\",\"\",VLOOKUP(F1334,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1334=\"\",\"\",IF(WORKDAY(+A1334,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1334,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-23"},{"$f":"IF(A1335=\"\",\"\",+IF(+A1335=D1335,+E1335,((+G1335/E1335)^+((NETWORKDAYS(+D1335,A1335,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1335,F1335,Feriados!$A$2:$A$1058)-1))*E1335)))","v":5068.5877115297653},{"$f":"IF(A1335=\"\",\"\",+IF(+A1335=D1335,+VLOOKUP(D1335,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1335,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1335=\"\",\"\",+VLOOKUP(+EOMONTH(+F1335,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1335=\"\",\"\",VLOOKUP(D1335,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1335=\"\",\"\",IF(A1335=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1335,-2)+15,Cenários!$A:$D,2,FALSE)>A1335,+VLOOKUP(+EOMONTH(+A1335,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1335,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1335=\"\",\"\",VLOOKUP(F1335,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1335=\"\",\"\",IF(WORKDAY(+A1335,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1335,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-26"},{"$f":"IF(A1336=\"\",\"\",+IF(+A1336=D1336,+E1336,((+G1336/E1336)^+((NETWORKDAYS(+D1336,A1336,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1336,F1336,Feriados!$A$2:$A$1058)-1))*E1336)))","v":5069.7509470778641},{"$f":"IF(A1336=\"\",\"\",+IF(+A1336=D1336,+VLOOKUP(D1336,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1336,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1336=\"\",\"\",+VLOOKUP(+EOMONTH(+F1336,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1336=\"\",\"\",VLOOKUP(D1336,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1336=\"\",\"\",IF(A1336=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1336,-2)+15,Cenários!$A:$D,2,FALSE)>A1336,+VLOOKUP(+EOMONTH(+A1336,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1336,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1336=\"\",\"\",VLOOKUP(F1336,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1336=\"\",\"\",IF(WORKDAY(+A1336,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1336,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-27"},{"$f":"IF(A1337=\"\",\"\",+IF(+A1337=D1337,+E1337,((+G1337/E1337)^+((NETWORKDAYS(+D1337,A1337,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1337,F1337,Feriados!$A$2:$A$1058)-1))*E1337)))","v":5070.914449587297},{"$f":"IF(A1337=\"\",\"\",+IF(+A1337=D1337,+VLOOKUP(D1337,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1337,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1337=\"\",\"\",+VLOOKUP(+EOMONTH(+F1337,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1337=\"\",\"\",VLOOKUP(D1337,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1337=\"\",\"\",IF(A1337=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1337,-2)+15,Cenários!$A:$D,2,FALSE)>A1337,+VLOOKUP(+EOMONTH(+A1337,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1337,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1337=\"\",\"\",VLOOKUP(F1337,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1337=\"\",\"\",IF(WORKDAY(+A1337,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1337,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-02-28"},{"$f":"IF(A1338=\"\",\"\",+IF(+A1338=D1338,+E1338,((+G1338/E1338)^+((NETWORKDAYS(+D1338,A1338,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1338,F1338,Feriados!$A$2:$A$1058)-1))*E1338)))","v":5072.0782191193339},{"$f":"IF(A1338=\"\",\"\",+IF(+A1338=D1338,+VLOOKUP(D1338,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1338,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1338=\"\",\"\",+VLOOKUP(+EOMONTH(+F1338,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1338=\"\",\"\",VLOOKUP(D1338,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1338=\"\",\"\",IF(A1338=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1338,-2)+15,Cenários!$A:$D,2,FALSE)>A1338,+VLOOKUP(+EOMONTH(+A1338,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1338,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1338=\"\",\"\",VLOOKUP(F1338,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1338=\"\",\"\",IF(WORKDAY(+A1338,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1338,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-01"},{"$f":"IF(A1339=\"\",\"\",+IF(+A1339=D1339,+E1339,((+G1339/E1339)^+((NETWORKDAYS(+D1339,A1339,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1339,F1339,Feriados!$A$2:$A$1058)-1))*E1339)))","v":5073.242255735252},{"$f":"IF(A1339=\"\",\"\",+IF(+A1339=D1339,+VLOOKUP(D1339,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1339,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1339=\"\",\"\",+VLOOKUP(+EOMONTH(+F1339,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1339=\"\",\"\",VLOOKUP(D1339,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1339=\"\",\"\",IF(A1339=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1339,-2)+15,Cenários!$A:$D,2,FALSE)>A1339,+VLOOKUP(+EOMONTH(+A1339,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1339,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1339=\"\",\"\",VLOOKUP(F1339,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1339=\"\",\"\",IF(WORKDAY(+A1339,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1339,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-02"},{"$f":"IF(A1340=\"\",\"\",+IF(+A1340=D1340,+E1340,((+G1340/E1340)^+((NETWORKDAYS(+D1340,A1340,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1340,F1340,Feriados!$A$2:$A$1058)-1))*E1340)))","v":5074.4065594963504},{"$f":"IF(A1340=\"\",\"\",+IF(+A1340=D1340,+VLOOKUP(D1340,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1340,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1340=\"\",\"\",+VLOOKUP(+EOMONTH(+F1340,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1340=\"\",\"\",VLOOKUP(D1340,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1340=\"\",\"\",IF(A1340=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1340,-2)+15,Cenários!$A:$D,2,FALSE)>A1340,+VLOOKUP(+EOMONTH(+A1340,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1340,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1340=\"\",\"\",VLOOKUP(F1340,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1340=\"\",\"\",IF(WORKDAY(+A1340,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1340,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-05"},{"$f":"IF(A1341=\"\",\"\",+IF(+A1341=D1341,+E1341,((+G1341/E1341)^+((NETWORKDAYS(+D1341,A1341,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1341,F1341,Feriados!$A$2:$A$1058)-1))*E1341)))","v":5075.5711304639372},{"$f":"IF(A1341=\"\",\"\",+IF(+A1341=D1341,+VLOOKUP(D1341,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1341,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1341=\"\",\"\",+VLOOKUP(+EOMONTH(+F1341,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1341=\"\",\"\",VLOOKUP(D1341,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1341=\"\",\"\",IF(A1341=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1341,-2)+15,Cenários!$A:$D,2,FALSE)>A1341,+VLOOKUP(+EOMONTH(+A1341,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1341,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1341=\"\",\"\",VLOOKUP(F1341,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1341=\"\",\"\",IF(WORKDAY(+A1341,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1341,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-06"},{"$f":"IF(A1342=\"\",\"\",+IF(+A1342=D1342,+E1342,((+G1342/E1342)^+((NETWORKDAYS(+D1342,A1342,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1342,F1342,Feriados!$A$2:$A$1058)-1))*E1342)))","v":5076.735968699335},{"$f":"IF(A1342=\"\",\"\",+IF(+A1342=D1342,+VLOOKUP(D1342,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1342,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1342=\"\",\"\",+VLOOKUP(+EOMONTH(+F1342,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1342=\"\",\"\",VLOOKUP(D1342,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1342=\"\",\"\",IF(A1342=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1342,-2)+15,Cenários!$A:$D,2,FALSE)>A1342,+VLOOKUP(+EOMONTH(+A1342,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1342,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1342=\"\",\"\",VLOOKUP(F1342,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1342=\"\",\"\",IF(WORKDAY(+A1342,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1342,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-07"},{"$f":"IF(A1343=\"\",\"\",+IF(+A1343=D1343,+E1343,((+G1343/E1343)^+((NETWORKDAYS(+D1343,A1343,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1343,F1343,Feriados!$A$2:$A$1058)-1))*E1343)))","v":5077.9010742638829},{"$f":"IF(A1343=\"\",\"\",+IF(+A1343=D1343,+VLOOKUP(D1343,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1343,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1343=\"\",\"\",+VLOOKUP(+EOMONTH(+F1343,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1343=\"\",\"\",VLOOKUP(D1343,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1343=\"\",\"\",IF(A1343=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1343,-2)+15,Cenários!$A:$D,2,FALSE)>A1343,+VLOOKUP(+EOMONTH(+A1343,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1343,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1343=\"\",\"\",VLOOKUP(F1343,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1343=\"\",\"\",IF(WORKDAY(+A1343,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1343,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-08"},{"$f":"IF(A1344=\"\",\"\",+IF(+A1344=D1344,+E1344,((+G1344/E1344)^+((NETWORKDAYS(+D1344,A1344,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1344,F1344,Feriados!$A$2:$A$1058)-1))*E1344)))","v":5079.0664472189328},{"$f":"IF(A1344=\"\",\"\",+IF(+A1344=D1344,+VLOOKUP(D1344,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1344,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1344=\"\",\"\",+VLOOKUP(+EOMONTH(+F1344,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1344=\"\",\"\",VLOOKUP(D1344,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1344=\"\",\"\",IF(A1344=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1344,-2)+15,Cenários!$A:$D,2,FALSE)>A1344,+VLOOKUP(+EOMONTH(+A1344,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1344,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1344=\"\",\"\",VLOOKUP(F1344,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1344=\"\",\"\",IF(WORKDAY(+A1344,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1344,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-09"},{"$f":"IF(A1345=\"\",\"\",+IF(+A1345=D1345,+E1345,((+G1345/E1345)^+((NETWORKDAYS(+D1345,A1345,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1345,F1345,Feriados!$A$2:$A$1058)-1))*E1345)))","v":5080.2320876258491},{"$f":"IF(A1345=\"\",\"\",+IF(+A1345=D1345,+VLOOKUP(D1345,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1345,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1345=\"\",\"\",+VLOOKUP(+EOMONTH(+F1345,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1345=\"\",\"\",VLOOKUP(D1345,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1345=\"\",\"\",IF(A1345=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1345,-2)+15,Cenários!$A:$D,2,FALSE)>A1345,+VLOOKUP(+EOMONTH(+A1345,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1345,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1345=\"\",\"\",VLOOKUP(F1345,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1345=\"\",\"\",IF(WORKDAY(+A1345,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1345,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-12"},{"$f":"IF(A1346=\"\",\"\",+IF(+A1346=D1346,+E1346,((+G1346/E1346)^+((NETWORKDAYS(+D1346,A1346,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1346,F1346,Feriados!$A$2:$A$1058)-1))*E1346)))","v":5081.3979955460145},{"$f":"IF(A1346=\"\",\"\",+IF(+A1346=D1346,+VLOOKUP(D1346,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1346,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1346=\"\",\"\",+VLOOKUP(+EOMONTH(+F1346,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1346=\"\",\"\",VLOOKUP(D1346,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1346=\"\",\"\",IF(A1346=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1346,-2)+15,Cenários!$A:$D,2,FALSE)>A1346,+VLOOKUP(+EOMONTH(+A1346,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1346,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1346=\"\",\"\",VLOOKUP(F1346,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1346=\"\",\"\",IF(WORKDAY(+A1346,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1346,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-13"},{"$f":"IF(A1347=\"\",\"\",+IF(+A1347=D1347,+E1347,((+G1347/E1347)^+((NETWORKDAYS(+D1347,A1347,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1347,F1347,Feriados!$A$2:$A$1058)-1))*E1347)))","v":5082.564171040819},{"$f":"IF(A1347=\"\",\"\",+IF(+A1347=D1347,+VLOOKUP(D1347,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1347,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1347=\"\",\"\",+VLOOKUP(+EOMONTH(+F1347,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1347=\"\",\"\",VLOOKUP(D1347,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1347=\"\",\"\",IF(A1347=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1347,-2)+15,Cenários!$A:$D,2,FALSE)>A1347,+VLOOKUP(+EOMONTH(+A1347,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1347,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1347=\"\",\"\",VLOOKUP(F1347,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1347=\"\",\"\",IF(WORKDAY(+A1347,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1347,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-14"},{"$f":"IF(A1348=\"\",\"\",+IF(+A1348=D1348,+E1348,((+G1348/E1348)^+((NETWORKDAYS(+D1348,A1348,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1348,F1348,Feriados!$A$2:$A$1058)-1))*E1348)))","v":5083.7306141716736},{"$f":"IF(A1348=\"\",\"\",+IF(+A1348=D1348,+VLOOKUP(D1348,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1348,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1348=\"\",\"\",+VLOOKUP(+EOMONTH(+F1348,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-02-15"},{"$f":"IF(A1348=\"\",\"\",VLOOKUP(D1348,Cenários!$B:$D,3,FALSE))","v":5061.6139009999997},{"$f":"IF(A1348=\"\",\"\",IF(A1348=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1348,-2)+15,Cenários!$A:$D,2,FALSE)>A1348,+VLOOKUP(+EOMONTH(+A1348,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1348,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-03-15"},{"$f":"IF(A1348=\"\",\"\",VLOOKUP(F1348,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999}]
[{"$f":"IF(A1348=\"\",\"\",IF(WORKDAY(+A1348,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1348,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-15"},{"$f":"IF(A1349=\"\",\"\",+IF(+A1349=D1349,+E1349,((+G1349/E1349)^+((NETWORKDAYS(+D1349,A1349,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1349,F1349,Feriados!$A$2:$A$1058)-1))*E1349)))","v":5084.8973249999999},{"$f":"IF(A1349=\"\",\"\",+IF(+A1349=D1349,+VLOOKUP(D1349,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1349,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1349=\"\",\"\",+VLOOKUP(+EOMONTH(+F1349,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1349=\"\",\"\",VLOOKUP(D1349,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1349=\"\",\"\",IF(A1349=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1349,-2)+15,Cenários!$A:$D,2,FALSE)>A1349,+VLOOKUP(+EOMONTH(+A1349,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1349,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1349=\"\",\"\",VLOOKUP(F1349,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1349=\"\",\"\",IF(WORKDAY(+A1349,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1349,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-16"},{"$f":"IF(A1350=\"\",\"\",+IF(+A1350=D1350,+E1350,((+G1350/E1350)^+((NETWORKDAYS(+D1350,A1350,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1350,F1350,Feriados!$A$2:$A$1058)-1))*E1350)))","v":5085.8640367848502},{"$f":"IF(A1350=\"\",\"\",+IF(+A1350=D1350,+VLOOKUP(D1350,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1350,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1350=\"\",\"\",+VLOOKUP(+EOMONTH(+F1350,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1350=\"\",\"\",VLOOKUP(D1350,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1350=\"\",\"\",IF(A1350=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1350,-2)+15,Cenários!$A:$D,2,FALSE)>A1350,+VLOOKUP(+EOMONTH(+A1350,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1350,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1350=\"\",\"\",VLOOKUP(F1350,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1350=\"\",\"\",IF(WORKDAY(+A1350,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1350,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-19"},{"$f":"IF(A1351=\"\",\"\",+IF(+A1351=D1351,+E1351,((+G1351/E1351)^+((NETWORKDAYS(+D1351,A1351,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1351,F1351,Feriados!$A$2:$A$1058)-1))*E1351)))","v":5086.8309323554522},{"$f":"IF(A1351=\"\",\"\",+IF(+A1351=D1351,+VLOOKUP(D1351,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1351,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1351=\"\",\"\",+VLOOKUP(+EOMONTH(+F1351,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1351=\"\",\"\",VLOOKUP(D1351,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1351=\"\",\"\",IF(A1351=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1351,-2)+15,Cenários!$A:$D,2,FALSE)>A1351,+VLOOKUP(+EOMONTH(+A1351,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1351,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1351=\"\",\"\",VLOOKUP(F1351,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1351=\"\",\"\",IF(WORKDAY(+A1351,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1351,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-20"},{"$f":"IF(A1352=\"\",\"\",+IF(+A1352=D1352,+E1352,((+G1352/E1352)^+((NETWORKDAYS(+D1352,A1352,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1352,F1352,Feriados!$A$2:$A$1058)-1))*E1352)))","v":5087.7980117467441},{"$f":"IF(A1352=\"\",\"\",+IF(+A1352=D1352,+VLOOKUP(D1352,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1352,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1352=\"\",\"\",+VLOOKUP(+EOMONTH(+F1352,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1352=\"\",\"\",VLOOKUP(D1352,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1352=\"\",\"\",IF(A1352=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1352,-2)+15,Cenários!$A:$D,2,FALSE)>A1352,+VLOOKUP(+EOMONTH(+A1352,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1352,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1352=\"\",\"\",VLOOKUP(F1352,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1352=\"\",\"\",IF(WORKDAY(+A1352,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1352,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-21"},{"$f":"IF(A1353=\"\",\"\",+IF(+A1353=D1353,+E1353,((+G1353/E1353)^+((NETWORKDAYS(+D1353,A1353,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1353,F1353,Feriados!$A$2:$A$1058)-1))*E1353)))","v":5088.7652749936751},{"$f":"IF(A1353=\"\",\"\",+IF(+A1353=D1353,+VLOOKUP(D1353,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1353,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1353=\"\",\"\",+VLOOKUP(+EOMONTH(+F1353,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1353=\"\",\"\",VLOOKUP(D1353,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1353=\"\",\"\",IF(A1353=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1353,-2)+15,Cenários!$A:$D,2,FALSE)>A1353,+VLOOKUP(+EOMONTH(+A1353,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1353,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1353=\"\",\"\",VLOOKUP(F1353,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1353=\"\",\"\",IF(WORKDAY(+A1353,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1353,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-22"},{"$f":"IF(A1354=\"\",\"\",+IF(+A1354=D1354,+E1354,((+G1354/E1354)^+((NETWORKDAYS(+D1354,A1354,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1354,F1354,Feriados!$A$2:$A$1058)-1))*E1354)))","v":5089.7327221311989},{"$f":"IF(A1354=\"\",\"\",+IF(+A1354=D1354,+VLOOKUP(D1354,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1354,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1354=\"\",\"\",+VLOOKUP(+EOMONTH(+F1354,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1354=\"\",\"\",VLOOKUP(D1354,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1354=\"\",\"\",IF(A1354=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1354,-2)+15,Cenários!$A:$D,2,FALSE)>A1354,+VLOOKUP(+EOMONTH(+A1354,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1354,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1354=\"\",\"\",VLOOKUP(F1354,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1354=\"\",\"\",IF(WORKDAY(+A1354,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1354,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-23"},{"$f":"IF(A1355=\"\",\"\",+IF(+A1355=D1355,+E1355,((+G1355/E1355)^+((NETWORKDAYS(+D1355,A1355,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1355,F1355,Feriados!$A$2:$A$1058)-1))*E1355)))","v":5090.7003531942746},{"$f":"IF(A1355=\"\",\"\",+IF(+A1355=D1355,+VLOOKUP(D1355,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1355,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1355=\"\",\"\",+VLOOKUP(+EOMONTH(+F1355,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1355=\"\",\"\",VLOOKUP(D1355,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1355=\"\",\"\",IF(A1355=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1355,-2)+15,Cenários!$A:$D,2,FALSE)>A1355,+VLOOKUP(+EOMONTH(+A1355,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1355,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1355=\"\",\"\",VLOOKUP(F1355,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1355=\"\",\"\",IF(WORKDAY(+A1355,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1355,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-26"},{"$f":"IF(A1356=\"\",\"\",+IF(+A1356=D1356,+E1356,((+G1356/E1356)^+((NETWORKDAYS(+D1356,A1356,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1356,F1356,Feriados!$A$2:$A$1058)-1))*E1356)))","v":5091.6681682178696},{"$f":"IF(A1356=\"\",\"\",+IF(+A1356=D1356,+VLOOKUP(D1356,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1356,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1356=\"\",\"\",+VLOOKUP(+EOMONTH(+F1356,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1356=\"\",\"\",VLOOKUP(D1356,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1356=\"\",\"\",IF(A1356=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1356,-2)+15,Cenários!$A:$D,2,FALSE)>A1356,+VLOOKUP(+EOMONTH(+A1356,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1356,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1356=\"\",\"\",VLOOKUP(F1356,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1356=\"\",\"\",IF(WORKDAY(+A1356,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1356,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-27"},{"$f":"IF(A1357=\"\",\"\",+IF(+A1357=D1357,+E1357,((+G1357/E1357)^+((NETWORKDAYS(+D1357,A1357,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1357,F1357,Feriados!$A$2:$A$1058)-1))*E1357)))","v":5092.6361672369585},{"$f":"IF(A1357=\"\",\"\",+IF(+A1357=D1357,+VLOOKUP(D1357,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1357,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1357=\"\",\"\",+VLOOKUP(+EOMONTH(+F1357,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1357=\"\",\"\",VLOOKUP(D1357,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1357=\"\",\"\",IF(A1357=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1357,-2)+15,Cenários!$A:$D,2,FALSE)>A1357,+VLOOKUP(+EOMONTH(+A1357,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1357,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1357=\"\",\"\",VLOOKUP(F1357,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1357=\"\",\"\",IF(WORKDAY(+A1357,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1357,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-28"},{"$f":"IF(A1358=\"\",\"\",+IF(+A1358=D1358,+E1358,((+G1358/E1358)^+((NETWORKDAYS(+D1358,A1358,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1358,F1358,Feriados!$A$2:$A$1058)-1))*E1358)))","v":5093.6043502865186},{"$f":"IF(A1358=\"\",\"\",+IF(+A1358=D1358,+VLOOKUP(D1358,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1358,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1358=\"\",\"\",+VLOOKUP(+EOMONTH(+F1358,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1358=\"\",\"\",VLOOKUP(D1358,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1358=\"\",\"\",IF(A1358=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1358,-2)+15,Cenários!$A:$D,2,FALSE)>A1358,+VLOOKUP(+EOMONTH(+A1358,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1358,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1358=\"\",\"\",VLOOKUP(F1358,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1358=\"\",\"\",IF(WORKDAY(+A1358,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1358,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-03-29"},{"$f":"IF(A1359=\"\",\"\",+IF(+A1359=D1359,+E1359,((+G1359/E1359)^+((NETWORKDAYS(+D1359,A1359,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1359,F1359,Feriados!$A$2:$A$1058)-1))*E1359)))","v":5094.5727174015392},{"$f":"IF(A1359=\"\",\"\",+IF(+A1359=D1359,+VLOOKUP(D1359,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1359,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1359=\"\",\"\",+VLOOKUP(+EOMONTH(+F1359,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1359=\"\",\"\",VLOOKUP(D1359,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1359=\"\",\"\",IF(A1359=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1359,-2)+15,Cenários!$A:$D,2,FALSE)>A1359,+VLOOKUP(+EOMONTH(+A1359,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1359,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1359=\"\",\"\",VLOOKUP(F1359,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1359=\"\",\"\",IF(WORKDAY(+A1359,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1359,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-02"},{"$f":"IF(A1360=\"\",\"\",+IF(+A1360=D1360,+E1360,((+G1360/E1360)^+((NETWORKDAYS(+D1360,A1360,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1360,F1360,Feriados!$A$2:$A$1058)-1))*E1360)))","v":5095.5412686170121},{"$f":"IF(A1360=\"\",\"\",+IF(+A1360=D1360,+VLOOKUP(D1360,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1360,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1360=\"\",\"\",+VLOOKUP(+EOMONTH(+F1360,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1360=\"\",\"\",VLOOKUP(D1360,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1360=\"\",\"\",IF(A1360=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1360,-2)+15,Cenários!$A:$D,2,FALSE)>A1360,+VLOOKUP(+EOMONTH(+A1360,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1360,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1360=\"\",\"\",VLOOKUP(F1360,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1360=\"\",\"\",IF(WORKDAY(+A1360,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1360,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-03"},{"$f":"IF(A1361=\"\",\"\",+IF(+A1361=D1361,+E1361,((+G1361/E1361)^+((NETWORKDAYS(+D1361,A1361,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1361,F1361,Feriados!$A$2:$A$1058)-1))*E1361)))","v":5096.5100039679392},{"$f":"IF(A1361=\"\",\"\",+IF(+A1361=D1361,+VLOOKUP(D1361,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1361,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1361=\"\",\"\",+VLOOKUP(+EOMONTH(+F1361,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1361=\"\",\"\",VLOOKUP(D1361,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1361=\"\",\"\",IF(A1361=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1361,-2)+15,Cenários!$A:$D,2,FALSE)>A1361,+VLOOKUP(+EOMONTH(+A1361,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1361,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1361=\"\",\"\",VLOOKUP(F1361,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1361=\"\",\"\",IF(WORKDAY(+A1361,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1361,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-04"},{"$f":"IF(A1362=\"\",\"\",+IF(+A1362=D1362,+E1362,((+G1362/E1362)^+((NETWORKDAYS(+D1362,A1362,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1362,F1362,Feriados!$A$2:$A$1058)-1))*E1362)))","v":5097.478923489326},{"$f":"IF(A1362=\"\",\"\",+IF(+A1362=D1362,+VLOOKUP(D1362,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1362,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1362=\"\",\"\",+VLOOKUP(+EOMONTH(+F1362,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1362=\"\",\"\",VLOOKUP(D1362,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1362=\"\",\"\",IF(A1362=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1362,-2)+15,Cenários!$A:$D,2,FALSE)>A1362,+VLOOKUP(+EOMONTH(+A1362,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1362,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1362=\"\",\"\",VLOOKUP(F1362,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1362=\"\",\"\",IF(WORKDAY(+A1362,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1362,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-05"},{"$f":"IF(A1363=\"\",\"\",+IF(+A1363=D1363,+E1363,((+G1363/E1363)^+((NETWORKDAYS(+D1363,A1363,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1363,F1363,Feriados!$A$2:$A$1058)-1))*E1363)))","v":5098.4480272161873},{"$f":"IF(A1363=\"\",\"\",+IF(+A1363=D1363,+VLOOKUP(D1363,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1363,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1363=\"\",\"\",+VLOOKUP(+EOMONTH(+F1363,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1363=\"\",\"\",VLOOKUP(D1363,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1363=\"\",\"\",IF(A1363=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1363,-2)+15,Cenários!$A:$D,2,FALSE)>A1363,+VLOOKUP(+EOMONTH(+A1363,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1363,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1363=\"\",\"\",VLOOKUP(F1363,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1363=\"\",\"\",IF(WORKDAY(+A1363,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1363,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-06"},{"$f":"IF(A1364=\"\",\"\",+IF(+A1364=D1364,+E1364,((+G1364/E1364)^+((NETWORKDAYS(+D1364,A1364,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1364,F1364,Feriados!$A$2:$A$1058)-1))*E1364)))","v":5099.4173151835421},{"$f":"IF(A1364=\"\",\"\",+IF(+A1364=D1364,+VLOOKUP(D1364,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1364,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1364=\"\",\"\",+VLOOKUP(+EOMONTH(+F1364,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1364=\"\",\"\",VLOOKUP(D1364,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1364=\"\",\"\",IF(A1364=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1364,-2)+15,Cenários!$A:$D,2,FALSE)>A1364,+VLOOKUP(+EOMONTH(+A1364,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1364,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1364=\"\",\"\",VLOOKUP(F1364,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1364=\"\",\"\",IF(WORKDAY(+A1364,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1364,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-09"},{"$f":"IF(A1365=\"\",\"\",+IF(+A1365=D1365,+E1365,((+G1365/E1365)^+((NETWORKDAYS(+D1365,A1365,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1365,F1365,Feriados!$A$2:$A$1058)-1))*E1365)))","v":5100.386787426416},{"$f":"IF(A1365=\"\",\"\",+IF(+A1365=D1365,+VLOOKUP(D1365,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1365,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1365=\"\",\"\",+VLOOKUP(+EOMONTH(+F1365,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1365=\"\",\"\",VLOOKUP(D1365,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1365=\"\",\"\",IF(A1365=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1365,-2)+15,Cenários!$A:$D,2,FALSE)>A1365,+VLOOKUP(+EOMONTH(+A1365,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1365,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1365=\"\",\"\",VLOOKUP(F1365,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1365=\"\",\"\",IF(WORKDAY(+A1365,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1365,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-10"},{"$f":"IF(A1366=\"\",\"\",+IF(+A1366=D1366,+E1366,((+G1366/E1366)^+((NETWORKDAYS(+D1366,A1366,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1366,F1366,Feriados!$A$2:$A$1058)-1))*E1366)))","v":5101.3564439798456},{"$f":"IF(A1366=\"\",\"\",+IF(+A1366=D1366,+VLOOKUP(D1366,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1366,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1366=\"\",\"\",+VLOOKUP(+EOMONTH(+F1366,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1366=\"\",\"\",VLOOKUP(D1366,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1366=\"\",\"\",IF(A1366=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1366,-2)+15,Cenários!$A:$D,2,FALSE)>A1366,+VLOOKUP(+EOMONTH(+A1366,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1366,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1366=\"\",\"\",VLOOKUP(F1366,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1366=\"\",\"\",IF(WORKDAY(+A1366,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1366,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-11"},{"$f":"IF(A1367=\"\",\"\",+IF(+A1367=D1367,+E1367,((+G1367/E1367)^+((NETWORKDAYS(+D1367,A1367,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1367,F1367,Feriados!$A$2:$A$1058)-1))*E1367)))","v":5102.3262848788681},{"$f":"IF(A1367=\"\",\"\",+IF(+A1367=D1367,+VLOOKUP(D1367,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1367,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1367=\"\",\"\",+VLOOKUP(+EOMONTH(+F1367,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1367=\"\",\"\",VLOOKUP(D1367,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1367=\"\",\"\",IF(A1367=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1367,-2)+15,Cenários!$A:$D,2,FALSE)>A1367,+VLOOKUP(+EOMONTH(+A1367,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1367,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1367=\"\",\"\",VLOOKUP(F1367,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1367=\"\",\"\",IF(WORKDAY(+A1367,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1367,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-12"},{"$f":"IF(A1368=\"\",\"\",+IF(+A1368=D1368,+E1368,((+G1368/E1368)^+((NETWORKDAYS(+D1368,A1368,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1368,F1368,Feriados!$A$2:$A$1058)-1))*E1368)))","v":5103.2963101585319},{"$f":"IF(A1368=\"\",\"\",+IF(+A1368=D1368,+VLOOKUP(D1368,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1368,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1368=\"\",\"\",+VLOOKUP(+EOMONTH(+F1368,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1368=\"\",\"\",VLOOKUP(D1368,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1368=\"\",\"\",IF(A1368=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1368,-2)+15,Cenários!$A:$D,2,FALSE)>A1368,+VLOOKUP(+EOMONTH(+A1368,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1368,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1368=\"\",\"\",VLOOKUP(F1368,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1368=\"\",\"\",IF(WORKDAY(+A1368,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1368,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-13"},{"$f":"IF(A1369=\"\",\"\",+IF(+A1369=D1369,+E1369,((+G1369/E1369)^+((NETWORKDAYS(+D1369,A1369,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1369,F1369,Feriados!$A$2:$A$1058)-1))*E1369)))","v":5104.2665198538889},{"$f":"IF(A1369=\"\",\"\",+IF(+A1369=D1369,+VLOOKUP(D1369,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1369,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1369=\"\",\"\",+VLOOKUP(+EOMONTH(+F1369,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-03-15"},{"$f":"IF(A1369=\"\",\"\",VLOOKUP(D1369,Cenários!$B:$D,3,FALSE))","v":5084.8973249999999},{"$f":"IF(A1369=\"\",\"\",IF(A1369=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1369,-2)+15,Cenários!$A:$D,2,FALSE)>A1369,+VLOOKUP(+EOMONTH(+A1369,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1369,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-04-16"},{"$f":"IF(A1369=\"\",\"\",VLOOKUP(F1369,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001}]
[{"$f":"IF(A1369=\"\",\"\",IF(WORKDAY(+A1369,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1369,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-16"},{"$f":"IF(A1370=\"\",\"\",+IF(+A1370=D1370,+E1370,((+G1370/E1370)^+((NETWORKDAYS(+D1370,A1370,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1370,F1370,Feriados!$A$2:$A$1058)-1))*E1370)))","v":5105.2369140000001},{"$f":"IF(A1370=\"\",\"\",+IF(+A1370=D1370,+VLOOKUP(D1370,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1370,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1370=\"\",\"\",+VLOOKUP(+EOMONTH(+F1370,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1370=\"\",\"\",VLOOKUP(D1370,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1370=\"\",\"\",IF(A1370=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1370,-2)+15,Cenários!$A:$D,2,FALSE)>A1370,+VLOOKUP(+EOMONTH(+A1370,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1370,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1370=\"\",\"\",VLOOKUP(F1370,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1370=\"\",\"\",IF(WORKDAY(+A1370,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1370,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-17"},{"$f":"IF(A1371=\"\",\"\",+IF(+A1371=D1371,+E1371,((+G1371/E1371)^+((NETWORKDAYS(+D1371,A1371,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1371,F1371,Feriados!$A$2:$A$1058)-1))*E1371)))","v":5106.3831441581478},{"$f":"IF(A1371=\"\",\"\",+IF(+A1371=D1371,+VLOOKUP(D1371,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1371,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1371=\"\",\"\",+VLOOKUP(+EOMONTH(+F1371,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1371=\"\",\"\",VLOOKUP(D1371,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1371=\"\",\"\",IF(A1371=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1371,-2)+15,Cenários!$A:$D,2,FALSE)>A1371,+VLOOKUP(+EOMONTH(+A1371,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1371,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1371=\"\",\"\",VLOOKUP(F1371,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1371=\"\",\"\",IF(WORKDAY(+A1371,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1371,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-18"},{"$f":"IF(A1372=\"\",\"\",+IF(+A1372=D1372,+E1372,((+G1372/E1372)^+((NETWORKDAYS(+D1372,A1372,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1372,F1372,Feriados!$A$2:$A$1058)-1))*E1372)))","v":5107.5296316684226},{"$f":"IF(A1372=\"\",\"\",+IF(+A1372=D1372,+VLOOKUP(D1372,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1372,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1372=\"\",\"\",+VLOOKUP(+EOMONTH(+F1372,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1372=\"\",\"\",VLOOKUP(D1372,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1372=\"\",\"\",IF(A1372=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1372,-2)+15,Cenários!$A:$D,2,FALSE)>A1372,+VLOOKUP(+EOMONTH(+A1372,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1372,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1372=\"\",\"\",VLOOKUP(F1372,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1372=\"\",\"\",IF(WORKDAY(+A1372,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1372,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-19"},{"$f":"IF(A1373=\"\",\"\",+IF(+A1373=D1373,+E1373,((+G1373/E1373)^+((NETWORKDAYS(+D1373,A1373,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1373,F1373,Feriados!$A$2:$A$1058)-1))*E1373)))","v":5108.6763765886035},{"$f":"IF(A1373=\"\",\"\",+IF(+A1373=D1373,+VLOOKUP(D1373,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1373,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1373=\"\",\"\",+VLOOKUP(+EOMONTH(+F1373,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1373=\"\",\"\",VLOOKUP(D1373,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1373=\"\",\"\",IF(A1373=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1373,-2)+15,Cenários!$A:$D,2,FALSE)>A1373,+VLOOKUP(+EOMONTH(+A1373,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1373,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1373=\"\",\"\",VLOOKUP(F1373,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1373=\"\",\"\",IF(WORKDAY(+A1373,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1373,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-20"},{"$f":"IF(A1374=\"\",\"\",+IF(+A1374=D1374,+E1374,((+G1374/E1374)^+((NETWORKDAYS(+D1374,A1374,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1374,F1374,Feriados!$A$2:$A$1058)-1))*E1374)))","v":5109.8233789764854},{"$f":"IF(A1374=\"\",\"\",+IF(+A1374=D1374,+VLOOKUP(D1374,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1374,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1374=\"\",\"\",+VLOOKUP(+EOMONTH(+F1374,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1374=\"\",\"\",VLOOKUP(D1374,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1374=\"\",\"\",IF(A1374=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1374,-2)+15,Cenários!$A:$D,2,FALSE)>A1374,+VLOOKUP(+EOMONTH(+A1374,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1374,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1374=\"\",\"\",VLOOKUP(F1374,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1374=\"\",\"\",IF(WORKDAY(+A1374,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1374,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-23"},{"$f":"IF(A1375=\"\",\"\",+IF(+A1375=D1375,+E1375,((+G1375/E1375)^+((NETWORKDAYS(+D1375,A1375,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1375,F1375,Feriados!$A$2:$A$1058)-1))*E1375)))","v":5110.9706388898758},{"$f":"IF(A1375=\"\",\"\",+IF(+A1375=D1375,+VLOOKUP(D1375,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1375,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1375=\"\",\"\",+VLOOKUP(+EOMONTH(+F1375,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1375=\"\",\"\",VLOOKUP(D1375,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1375=\"\",\"\",IF(A1375=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1375,-2)+15,Cenários!$A:$D,2,FALSE)>A1375,+VLOOKUP(+EOMONTH(+A1375,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1375,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1375=\"\",\"\",VLOOKUP(F1375,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1375=\"\",\"\",IF(WORKDAY(+A1375,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1375,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-24"},{"$f":"IF(A1376=\"\",\"\",+IF(+A1376=D1376,+E1376,((+G1376/E1376)^+((NETWORKDAYS(+D1376,A1376,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1376,F1376,Feriados!$A$2:$A$1058)-1))*E1376)))","v":5112.1181563865939},{"$f":"IF(A1376=\"\",\"\",+IF(+A1376=D1376,+VLOOKUP(D1376,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1376,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1376=\"\",\"\",+VLOOKUP(+EOMONTH(+F1376,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1376=\"\",\"\",VLOOKUP(D1376,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1376=\"\",\"\",IF(A1376=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1376,-2)+15,Cenários!$A:$D,2,FALSE)>A1376,+VLOOKUP(+EOMONTH(+A1376,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1376,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1376=\"\",\"\",VLOOKUP(F1376,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1376=\"\",\"\",IF(WORKDAY(+A1376,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1376,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-25"},{"$f":"IF(A1377=\"\",\"\",+IF(+A1377=D1377,+E1377,((+G1377/E1377)^+((NETWORKDAYS(+D1377,A1377,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1377,F1377,Feriados!$A$2:$A$1058)-1))*E1377)))","v":5113.2659315244719},{"$f":"IF(A1377=\"\",\"\",+IF(+A1377=D1377,+VLOOKUP(D1377,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1377,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1377=\"\",\"\",+VLOOKUP(+EOMONTH(+F1377,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1377=\"\",\"\",VLOOKUP(D1377,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1377=\"\",\"\",IF(A1377=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1377,-2)+15,Cenários!$A:$D,2,FALSE)>A1377,+VLOOKUP(+EOMONTH(+A1377,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1377,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1377=\"\",\"\",VLOOKUP(F1377,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1377=\"\",\"\",IF(WORKDAY(+A1377,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1377,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-26"},{"$f":"IF(A1378=\"\",\"\",+IF(+A1378=D1378,+E1378,((+G1378/E1378)^+((NETWORKDAYS(+D1378,A1378,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1378,F1378,Feriados!$A$2:$A$1058)-1))*E1378)))","v":5114.4139643613553},{"$f":"IF(A1378=\"\",\"\",+IF(+A1378=D1378,+VLOOKUP(D1378,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1378,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1378=\"\",\"\",+VLOOKUP(+EOMONTH(+F1378,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1378=\"\",\"\",VLOOKUP(D1378,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1378=\"\",\"\",IF(A1378=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1378,-2)+15,Cenários!$A:$D,2,FALSE)>A1378,+VLOOKUP(+EOMONTH(+A1378,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1378,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1378=\"\",\"\",VLOOKUP(F1378,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1378=\"\",\"\",IF(WORKDAY(+A1378,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1378,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-27"},{"$f":"IF(A1379=\"\",\"\",+IF(+A1379=D1379,+E1379,((+G1379/E1379)^+((NETWORKDAYS(+D1379,A1379,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1379,F1379,Feriados!$A$2:$A$1058)-1))*E1379)))","v":5115.5622549551035},{"$f":"IF(A1379=\"\",\"\",+IF(+A1379=D1379,+VLOOKUP(D1379,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1379,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1379=\"\",\"\",+VLOOKUP(+EOMONTH(+F1379,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1379=\"\",\"\",VLOOKUP(D1379,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1379=\"\",\"\",IF(A1379=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1379,-2)+15,Cenários!$A:$D,2,FALSE)>A1379,+VLOOKUP(+EOMONTH(+A1379,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1379,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1379=\"\",\"\",VLOOKUP(F1379,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1379=\"\",\"\",IF(WORKDAY(+A1379,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1379,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-04-30"},{"$f":"IF(A1380=\"\",\"\",+IF(+A1380=D1380,+E1380,((+G1380/E1380)^+((NETWORKDAYS(+D1380,A1380,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1380,F1380,Feriados!$A$2:$A$1058)-1))*E1380)))","v":5116.7108033635886},{"$f":"IF(A1380=\"\",\"\",+IF(+A1380=D1380,+VLOOKUP(D1380,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1380,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1380=\"\",\"\",+VLOOKUP(+EOMONTH(+F1380,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1380=\"\",\"\",VLOOKUP(D1380,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1380=\"\",\"\",IF(A1380=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1380,-2)+15,Cenários!$A:$D,2,FALSE)>A1380,+VLOOKUP(+EOMONTH(+A1380,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1380,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1380=\"\",\"\",VLOOKUP(F1380,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1380=\"\",\"\",IF(WORKDAY(+A1380,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1380,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-02"},{"$f":"IF(A1381=\"\",\"\",+IF(+A1381=D1381,+E1381,((+G1381/E1381)^+((NETWORKDAYS(+D1381,A1381,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1381,F1381,Feriados!$A$2:$A$1058)-1))*E1381)))","v":5117.8596096446945},{"$f":"IF(A1381=\"\",\"\",+IF(+A1381=D1381,+VLOOKUP(D1381,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1381,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1381=\"\",\"\",+VLOOKUP(+EOMONTH(+F1381,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1381=\"\",\"\",VLOOKUP(D1381,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1381=\"\",\"\",IF(A1381=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1381,-2)+15,Cenários!$A:$D,2,FALSE)>A1381,+VLOOKUP(+EOMONTH(+A1381,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1381,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1381=\"\",\"\",VLOOKUP(F1381,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1381=\"\",\"\",IF(WORKDAY(+A1381,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1381,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-03"},{"$f":"IF(A1382=\"\",\"\",+IF(+A1382=D1382,+E1382,((+G1382/E1382)^+((NETWORKDAYS(+D1382,A1382,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1382,F1382,Feriados!$A$2:$A$1058)-1))*E1382)))","v":5119.0086738563186},{"$f":"IF(A1382=\"\",\"\",+IF(+A1382=D1382,+VLOOKUP(D1382,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1382,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1382=\"\",\"\",+VLOOKUP(+EOMONTH(+F1382,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1382=\"\",\"\",VLOOKUP(D1382,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1382=\"\",\"\",IF(A1382=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1382,-2)+15,Cenários!$A:$D,2,FALSE)>A1382,+VLOOKUP(+EOMONTH(+A1382,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1382,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1382=\"\",\"\",VLOOKUP(F1382,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1382=\"\",\"\",IF(WORKDAY(+A1382,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1382,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-04"},{"$f":"IF(A1383=\"\",\"\",+IF(+A1383=D1383,+E1383,((+G1383/E1383)^+((NETWORKDAYS(+D1383,A1383,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1383,F1383,Feriados!$A$2:$A$1058)-1))*E1383)))","v":5120.1579960563722},{"$f":"IF(A1383=\"\",\"\",+IF(+A1383=D1383,+VLOOKUP(D1383,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1383,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1383=\"\",\"\",+VLOOKUP(+EOMONTH(+F1383,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1383=\"\",\"\",VLOOKUP(D1383,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1383=\"\",\"\",IF(A1383=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1383,-2)+15,Cenários!$A:$D,2,FALSE)>A1383,+VLOOKUP(+EOMONTH(+A1383,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1383,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1383=\"\",\"\",VLOOKUP(F1383,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1383=\"\",\"\",IF(WORKDAY(+A1383,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1383,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-07"},{"$f":"IF(A1384=\"\",\"\",+IF(+A1384=D1384,+E1384,((+G1384/E1384)^+((NETWORKDAYS(+D1384,A1384,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1384,F1384,Feriados!$A$2:$A$1058)-1))*E1384)))","v":5121.30757630278},{"$f":"IF(A1384=\"\",\"\",+IF(+A1384=D1384,+VLOOKUP(D1384,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1384,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1384=\"\",\"\",+VLOOKUP(+EOMONTH(+F1384,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1384=\"\",\"\",VLOOKUP(D1384,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1384=\"\",\"\",IF(A1384=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1384,-2)+15,Cenários!$A:$D,2,FALSE)>A1384,+VLOOKUP(+EOMONTH(+A1384,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1384,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1384=\"\",\"\",VLOOKUP(F1384,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1384=\"\",\"\",IF(WORKDAY(+A1384,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1384,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-08"},{"$f":"IF(A1385=\"\",\"\",+IF(+A1385=D1385,+E1385,((+G1385/E1385)^+((NETWORKDAYS(+D1385,A1385,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1385,F1385,Feriados!$A$2:$A$1058)-1))*E1385)))","v":5122.457414653476},{"$f":"IF(A1385=\"\",\"\",+IF(+A1385=D1385,+VLOOKUP(D1385,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1385,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1385=\"\",\"\",+VLOOKUP(+EOMONTH(+F1385,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1385=\"\",\"\",VLOOKUP(D1385,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1385=\"\",\"\",IF(A1385=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1385,-2)+15,Cenários!$A:$D,2,FALSE)>A1385,+VLOOKUP(+EOMONTH(+A1385,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1385,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1385=\"\",\"\",VLOOKUP(F1385,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1385=\"\",\"\",IF(WORKDAY(+A1385,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1385,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-09"},{"$f":"IF(A1386=\"\",\"\",+IF(+A1386=D1386,+E1386,((+G1386/E1386)^+((NETWORKDAYS(+D1386,A1386,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1386,F1386,Feriados!$A$2:$A$1058)-1))*E1386)))","v":5123.6075111664122},{"$f":"IF(A1386=\"\",\"\",+IF(+A1386=D1386,+VLOOKUP(D1386,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1386,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1386=\"\",\"\",+VLOOKUP(+EOMONTH(+F1386,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1386=\"\",\"\",VLOOKUP(D1386,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1386=\"\",\"\",IF(A1386=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1386,-2)+15,Cenários!$A:$D,2,FALSE)>A1386,+VLOOKUP(+EOMONTH(+A1386,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1386,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1386=\"\",\"\",VLOOKUP(F1386,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1386=\"\",\"\",IF(WORKDAY(+A1386,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1386,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-10"},{"$f":"IF(A1387=\"\",\"\",+IF(+A1387=D1387,+E1387,((+G1387/E1387)^+((NETWORKDAYS(+D1387,A1387,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1387,F1387,Feriados!$A$2:$A$1058)-1))*E1387)))","v":5124.7578658995508},{"$f":"IF(A1387=\"\",\"\",+IF(+A1387=D1387,+VLOOKUP(D1387,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1387,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1387=\"\",\"\",+VLOOKUP(+EOMONTH(+F1387,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1387=\"\",\"\",VLOOKUP(D1387,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1387=\"\",\"\",IF(A1387=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1387,-2)+15,Cenários!$A:$D,2,FALSE)>A1387,+VLOOKUP(+EOMONTH(+A1387,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1387,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1387=\"\",\"\",VLOOKUP(F1387,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1387=\"\",\"\",IF(WORKDAY(+A1387,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1387,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-11"},{"$f":"IF(A1388=\"\",\"\",+IF(+A1388=D1388,+E1388,((+G1388/E1388)^+((NETWORKDAYS(+D1388,A1388,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1388,F1388,Feriados!$A$2:$A$1058)-1))*E1388)))","v":5125.9084789108665},{"$f":"IF(A1388=\"\",\"\",+IF(+A1388=D1388,+VLOOKUP(D1388,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1388,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1388=\"\",\"\",+VLOOKUP(+EOMONTH(+F1388,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1388=\"\",\"\",VLOOKUP(D1388,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1388=\"\",\"\",IF(A1388=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1388,-2)+15,Cenários!$A:$D,2,FALSE)>A1388,+VLOOKUP(+EOMONTH(+A1388,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1388,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1388=\"\",\"\",VLOOKUP(F1388,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1388=\"\",\"\",IF(WORKDAY(+A1388,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1388,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-14"},{"$f":"IF(A1389=\"\",\"\",+IF(+A1389=D1389,+E1389,((+G1389/E1389)^+((NETWORKDAYS(+D1389,A1389,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1389,F1389,Feriados!$A$2:$A$1058)-1))*E1389)))","v":5127.0593502583488},{"$f":"IF(A1389=\"\",\"\",+IF(+A1389=D1389,+VLOOKUP(D1389,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1389,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1389=\"\",\"\",+VLOOKUP(+EOMONTH(+F1389,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-04-16"},{"$f":"IF(A1389=\"\",\"\",VLOOKUP(D1389,Cenários!$B:$D,3,FALSE))","v":5105.2369140000001},{"$f":"IF(A1389=\"\",\"\",IF(A1389=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1389,-2)+15,Cenários!$A:$D,2,FALSE)>A1389,+VLOOKUP(+EOMONTH(+A1389,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1389,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-05-15"},{"$f":"IF(A1389=\"\",\"\",VLOOKUP(F1389,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997}]
[{"$f":"IF(A1389=\"\",\"\",IF(WORKDAY(+A1389,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1389,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-15"},{"$f":"IF(A1390=\"\",\"\",+IF(+A1390=D1390,+E1390,((+G1390/E1390)^+((NETWORKDAYS(+D1390,A1390,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1390,F1390,Feriados!$A$2:$A$1058)-1))*E1390)))","v":5128.2104799999997},{"$f":"IF(A1390=\"\",\"\",+IF(+A1390=D1390,+VLOOKUP(D1390,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1390,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1390=\"\",\"\",+VLOOKUP(+EOMONTH(+F1390,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1390=\"\",\"\",VLOOKUP(D1390,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1390=\"\",\"\",IF(A1390=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1390,-2)+15,Cenários!$A:$D,2,FALSE)>A1390,+VLOOKUP(+EOMONTH(+A1390,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1390,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1390=\"\",\"\",VLOOKUP(F1390,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1390=\"\",\"\",IF(WORKDAY(+A1390,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1390,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-16"},{"$f":"IF(A1391=\"\",\"\",+IF(+A1391=D1391,+E1391,((+G1391/E1391)^+((NETWORKDAYS(+D1391,A1391,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1391,F1391,Feriados!$A$2:$A$1058)-1))*E1391)))","v":5128.9785026496011},{"$f":"IF(A1391=\"\",\"\",+IF(+A1391=D1391,+VLOOKUP(D1391,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1391,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1391=\"\",\"\",+VLOOKUP(+EOMONTH(+F1391,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1391=\"\",\"\",VLOOKUP(D1391,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1391=\"\",\"\",IF(A1391=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1391,-2)+15,Cenários!$A:$D,2,FALSE)>A1391,+VLOOKUP(+EOMONTH(+A1391,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1391,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1391=\"\",\"\",VLOOKUP(F1391,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1391=\"\",\"\",IF(WORKDAY(+A1391,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1391,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-17"},{"$f":"IF(A1392=\"\",\"\",+IF(+A1392=D1392,+E1392,((+G1392/E1392)^+((NETWORKDAYS(+D1392,A1392,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1392,F1392,Feriados!$A$2:$A$1058)-1))*E1392)))","v":5129.7466403215467},{"$f":"IF(A1392=\"\",\"\",+IF(+A1392=D1392,+VLOOKUP(D1392,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1392,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1392=\"\",\"\",+VLOOKUP(+EOMONTH(+F1392,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1392=\"\",\"\",VLOOKUP(D1392,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1392=\"\",\"\",IF(A1392=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1392,-2)+15,Cenários!$A:$D,2,FALSE)>A1392,+VLOOKUP(+EOMONTH(+A1392,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1392,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1392=\"\",\"\",VLOOKUP(F1392,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1392=\"\",\"\",IF(WORKDAY(+A1392,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1392,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-18"},{"$f":"IF(A1393=\"\",\"\",+IF(+A1393=D1393,+E1393,((+G1393/E1393)^+((NETWORKDAYS(+D1393,A1393,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1393,F1393,Feriados!$A$2:$A$1058)-1))*E1393)))","v":5130.5148930330624},{"$f":"IF(A1393=\"\",\"\",+IF(+A1393=D1393,+VLOOKUP(D1393,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1393,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1393=\"\",\"\",+VLOOKUP(+EOMONTH(+F1393,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1393=\"\",\"\",VLOOKUP(D1393,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1393=\"\",\"\",IF(A1393=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1393,-2)+15,Cenários!$A:$D,2,FALSE)>A1393,+VLOOKUP(+EOMONTH(+A1393,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1393,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1393=\"\",\"\",VLOOKUP(F1393,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1393=\"\",\"\",IF(WORKDAY(+A1393,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1393,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-21"},{"$f":"IF(A1394=\"\",\"\",+IF(+A1394=D1394,+E1394,((+G1394/E1394)^+((NETWORKDAYS(+D1394,A1394,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1394,F1394,Feriados!$A$2:$A$1058)-1))*E1394)))","v":5131.2832608013769},{"$f":"IF(A1394=\"\",\"\",+IF(+A1394=D1394,+VLOOKUP(D1394,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1394,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1394=\"\",\"\",+VLOOKUP(+EOMONTH(+F1394,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1394=\"\",\"\",VLOOKUP(D1394,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1394=\"\",\"\",IF(A1394=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1394,-2)+15,Cenários!$A:$D,2,FALSE)>A1394,+VLOOKUP(+EOMONTH(+A1394,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1394,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1394=\"\",\"\",VLOOKUP(F1394,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1394=\"\",\"\",IF(WORKDAY(+A1394,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1394,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-22"},{"$f":"IF(A1395=\"\",\"\",+IF(+A1395=D1395,+E1395,((+G1395/E1395)^+((NETWORKDAYS(+D1395,A1395,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1395,F1395,Feriados!$A$2:$A$1058)-1))*E1395)))","v":5132.051743643724},{"$f":"IF(A1395=\"\",\"\",+IF(+A1395=D1395,+VLOOKUP(D1395,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1395,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1395=\"\",\"\",+VLOOKUP(+EOMONTH(+F1395,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1395=\"\",\"\",VLOOKUP(D1395,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1395=\"\",\"\",IF(A1395=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1395,-2)+15,Cenários!$A:$D,2,FALSE)>A1395,+VLOOKUP(+EOMONTH(+A1395,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1395,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1395=\"\",\"\",VLOOKUP(F1395,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1395=\"\",\"\",IF(WORKDAY(+A1395,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1395,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-23"},{"$f":"IF(A1396=\"\",\"\",+IF(+A1396=D1396,+E1396,((+G1396/E1396)^+((NETWORKDAYS(+D1396,A1396,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1396,F1396,Feriados!$A$2:$A$1058)-1))*E1396)))","v":5132.8203415773341},{"$f":"IF(A1396=\"\",\"\",+IF(+A1396=D1396,+VLOOKUP(D1396,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1396,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1396=\"\",\"\",+VLOOKUP(+EOMONTH(+F1396,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1396=\"\",\"\",VLOOKUP(D1396,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1396=\"\",\"\",IF(A1396=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1396,-2)+15,Cenários!$A:$D,2,FALSE)>A1396,+VLOOKUP(+EOMONTH(+A1396,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1396,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1396=\"\",\"\",VLOOKUP(F1396,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1396=\"\",\"\",IF(WORKDAY(+A1396,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1396,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-24"},{"$f":"IF(A1397=\"\",\"\",+IF(+A1397=D1397,+E1397,((+G1397/E1397)^+((NETWORKDAYS(+D1397,A1397,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1397,F1397,Feriados!$A$2:$A$1058)-1))*E1397)))","v":5133.5890546194451},{"$f":"IF(A1397=\"\",\"\",+IF(+A1397=D1397,+VLOOKUP(D1397,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1397,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1397=\"\",\"\",+VLOOKUP(+EOMONTH(+F1397,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1397=\"\",\"\",VLOOKUP(D1397,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1397=\"\",\"\",IF(A1397=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1397,-2)+15,Cenários!$A:$D,2,FALSE)>A1397,+VLOOKUP(+EOMONTH(+A1397,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1397,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1397=\"\",\"\",VLOOKUP(F1397,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1397=\"\",\"\",IF(WORKDAY(+A1397,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1397,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-25"},{"$f":"IF(A1398=\"\",\"\",+IF(+A1398=D1398,+E1398,((+G1398/E1398)^+((NETWORKDAYS(+D1398,A1398,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1398,F1398,Feriados!$A$2:$A$1058)-1))*E1398)))","v":5134.3578827872961},{"$f":"IF(A1398=\"\",\"\",+IF(+A1398=D1398,+VLOOKUP(D1398,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1398,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1398=\"\",\"\",+VLOOKUP(+EOMONTH(+F1398,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1398=\"\",\"\",VLOOKUP(D1398,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1398=\"\",\"\",IF(A1398=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1398,-2)+15,Cenários!$A:$D,2,FALSE)>A1398,+VLOOKUP(+EOMONTH(+A1398,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1398,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1398=\"\",\"\",VLOOKUP(F1398,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1398=\"\",\"\",IF(WORKDAY(+A1398,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1398,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-28"},{"$f":"IF(A1399=\"\",\"\",+IF(+A1399=D1399,+E1399,((+G1399/E1399)^+((NETWORKDAYS(+D1399,A1399,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1399,F1399,Feriados!$A$2:$A$1058)-1))*E1399)))","v":5135.1268260981287},{"$f":"IF(A1399=\"\",\"\",+IF(+A1399=D1399,+VLOOKUP(D1399,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1399,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1399=\"\",\"\",+VLOOKUP(+EOMONTH(+F1399,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1399=\"\",\"\",VLOOKUP(D1399,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1399=\"\",\"\",IF(A1399=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1399,-2)+15,Cenários!$A:$D,2,FALSE)>A1399,+VLOOKUP(+EOMONTH(+A1399,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1399,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1399=\"\",\"\",VLOOKUP(F1399,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1399=\"\",\"\",IF(WORKDAY(+A1399,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1399,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-29"},{"$f":"IF(A1400=\"\",\"\",+IF(+A1400=D1400,+E1400,((+G1400/E1400)^+((NETWORKDAYS(+D1400,A1400,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1400,F1400,Feriados!$A$2:$A$1058)-1))*E1400)))","v":5135.8958845691886},{"$f":"IF(A1400=\"\",\"\",+IF(+A1400=D1400,+VLOOKUP(D1400,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1400,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1400=\"\",\"\",+VLOOKUP(+EOMONTH(+F1400,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1400=\"\",\"\",VLOOKUP(D1400,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1400=\"\",\"\",IF(A1400=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1400,-2)+15,Cenários!$A:$D,2,FALSE)>A1400,+VLOOKUP(+EOMONTH(+A1400,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1400,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1400=\"\",\"\",VLOOKUP(F1400,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1400=\"\",\"\",IF(WORKDAY(+A1400,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1400,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-05-30"},{"$f":"IF(A1401=\"\",\"\",+IF(+A1401=D1401,+E1401,((+G1401/E1401)^+((NETWORKDAYS(+D1401,A1401,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1401,F1401,Feriados!$A$2:$A$1058)-1))*E1401)))","v":5136.6650582177208},{"$f":"IF(A1401=\"\",\"\",+IF(+A1401=D1401,+VLOOKUP(D1401,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1401,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1401=\"\",\"\",+VLOOKUP(+EOMONTH(+F1401,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1401=\"\",\"\",VLOOKUP(D1401,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1401=\"\",\"\",IF(A1401=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1401,-2)+15,Cenários!$A:$D,2,FALSE)>A1401,+VLOOKUP(+EOMONTH(+A1401,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1401,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1401=\"\",\"\",VLOOKUP(F1401,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1401=\"\",\"\",IF(WORKDAY(+A1401,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1401,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-01"},{"$f":"IF(A1402=\"\",\"\",+IF(+A1402=D1402,+E1402,((+G1402/E1402)^+((NETWORKDAYS(+D1402,A1402,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1402,F1402,Feriados!$A$2:$A$1058)-1))*E1402)))","v":5137.4343470609765},{"$f":"IF(A1402=\"\",\"\",+IF(+A1402=D1402,+VLOOKUP(D1402,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1402,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1402=\"\",\"\",+VLOOKUP(+EOMONTH(+F1402,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1402=\"\",\"\",VLOOKUP(D1402,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1402=\"\",\"\",IF(A1402=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1402,-2)+15,Cenários!$A:$D,2,FALSE)>A1402,+VLOOKUP(+EOMONTH(+A1402,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1402,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1402=\"\",\"\",VLOOKUP(F1402,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1402=\"\",\"\",IF(WORKDAY(+A1402,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1402,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-04"},{"$f":"IF(A1403=\"\",\"\",+IF(+A1403=D1403,+E1403,((+G1403/E1403)^+((NETWORKDAYS(+D1403,A1403,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1403,F1403,Feriados!$A$2:$A$1058)-1))*E1403)))","v":5138.2037511162061},{"$f":"IF(A1403=\"\",\"\",+IF(+A1403=D1403,+VLOOKUP(D1403,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1403,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1403=\"\",\"\",+VLOOKUP(+EOMONTH(+F1403,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1403=\"\",\"\",VLOOKUP(D1403,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1403=\"\",\"\",IF(A1403=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1403,-2)+15,Cenários!$A:$D,2,FALSE)>A1403,+VLOOKUP(+EOMONTH(+A1403,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1403,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1403=\"\",\"\",VLOOKUP(F1403,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1403=\"\",\"\",IF(WORKDAY(+A1403,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1403,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-05"},{"$f":"IF(A1404=\"\",\"\",+IF(+A1404=D1404,+E1404,((+G1404/E1404)^+((NETWORKDAYS(+D1404,A1404,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1404,F1404,Feriados!$A$2:$A$1058)-1))*E1404)))","v":5138.9732704006647},{"$f":"IF(A1404=\"\",\"\",+IF(+A1404=D1404,+VLOOKUP(D1404,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1404,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1404=\"\",\"\",+VLOOKUP(+EOMONTH(+F1404,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1404=\"\",\"\",VLOOKUP(D1404,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1404=\"\",\"\",IF(A1404=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1404,-2)+15,Cenários!$A:$D,2,FALSE)>A1404,+VLOOKUP(+EOMONTH(+A1404,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1404,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1404=\"\",\"\",VLOOKUP(F1404,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1404=\"\",\"\",IF(WORKDAY(+A1404,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1404,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-06"},{"$f":"IF(A1405=\"\",\"\",+IF(+A1405=D1405,+E1405,((+G1405/E1405)^+((NETWORKDAYS(+D1405,A1405,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1405,F1405,Feriados!$A$2:$A$1058)-1))*E1405)))","v":5139.7429049316106},{"$f":"IF(A1405=\"\",\"\",+IF(+A1405=D1405,+VLOOKUP(D1405,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1405,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1405=\"\",\"\",+VLOOKUP(+EOMONTH(+F1405,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1405=\"\",\"\",VLOOKUP(D1405,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1405=\"\",\"\",IF(A1405=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1405,-2)+15,Cenários!$A:$D,2,FALSE)>A1405,+VLOOKUP(+EOMONTH(+A1405,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1405,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1405=\"\",\"\",VLOOKUP(F1405,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1405=\"\",\"\",IF(WORKDAY(+A1405,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1405,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-07"},{"$f":"IF(A1406=\"\",\"\",+IF(+A1406=D1406,+E1406,((+G1406/E1406)^+((NETWORKDAYS(+D1406,A1406,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1406,F1406,Feriados!$A$2:$A$1058)-1))*E1406)))","v":5140.5126547263017},{"$f":"IF(A1406=\"\",\"\",+IF(+A1406=D1406,+VLOOKUP(D1406,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1406,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1406=\"\",\"\",+VLOOKUP(+EOMONTH(+F1406,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1406=\"\",\"\",VLOOKUP(D1406,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1406=\"\",\"\",IF(A1406=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1406,-2)+15,Cenários!$A:$D,2,FALSE)>A1406,+VLOOKUP(+EOMONTH(+A1406,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1406,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1406=\"\",\"\",VLOOKUP(F1406,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1406=\"\",\"\",IF(WORKDAY(+A1406,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1406,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-08"},{"$f":"IF(A1407=\"\",\"\",+IF(+A1407=D1407,+E1407,((+G1407/E1407)^+((NETWORKDAYS(+D1407,A1407,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1407,F1407,Feriados!$A$2:$A$1058)-1))*E1407)))","v":5141.2825198020028},{"$f":"IF(A1407=\"\",\"\",+IF(+A1407=D1407,+VLOOKUP(D1407,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1407,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1407=\"\",\"\",+VLOOKUP(+EOMONTH(+F1407,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1407=\"\",\"\",VLOOKUP(D1407,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1407=\"\",\"\",IF(A1407=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1407,-2)+15,Cenários!$A:$D,2,FALSE)>A1407,+VLOOKUP(+EOMONTH(+A1407,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1407,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1407=\"\",\"\",VLOOKUP(F1407,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1407=\"\",\"\",IF(WORKDAY(+A1407,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1407,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-11"},{"$f":"IF(A1408=\"\",\"\",+IF(+A1408=D1408,+E1408,((+G1408/E1408)^+((NETWORKDAYS(+D1408,A1408,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1408,F1408,Feriados!$A$2:$A$1058)-1))*E1408)))","v":5142.052500175977},{"$f":"IF(A1408=\"\",\"\",+IF(+A1408=D1408,+VLOOKUP(D1408,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1408,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1408=\"\",\"\",+VLOOKUP(+EOMONTH(+F1408,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1408=\"\",\"\",VLOOKUP(D1408,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1408=\"\",\"\",IF(A1408=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1408,-2)+15,Cenários!$A:$D,2,FALSE)>A1408,+VLOOKUP(+EOMONTH(+A1408,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1408,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1408=\"\",\"\",VLOOKUP(F1408,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1408=\"\",\"\",IF(WORKDAY(+A1408,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1408,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-12"},{"$f":"IF(A1409=\"\",\"\",+IF(+A1409=D1409,+E1409,((+G1409/E1409)^+((NETWORKDAYS(+D1409,A1409,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1409,F1409,Feriados!$A$2:$A$1058)-1))*E1409)))","v":5142.8225958654921},{"$f":"IF(A1409=\"\",\"\",+IF(+A1409=D1409,+VLOOKUP(D1409,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1409,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1409=\"\",\"\",+VLOOKUP(+EOMONTH(+F1409,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1409=\"\",\"\",VLOOKUP(D1409,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1409=\"\",\"\",IF(A1409=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1409,-2)+15,Cenários!$A:$D,2,FALSE)>A1409,+VLOOKUP(+EOMONTH(+A1409,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1409,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1409=\"\",\"\",VLOOKUP(F1409,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1409=\"\",\"\",IF(WORKDAY(+A1409,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1409,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-13"},{"$f":"IF(A1410=\"\",\"\",+IF(+A1410=D1410,+E1410,((+G1410/E1410)^+((NETWORKDAYS(+D1410,A1410,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1410,F1410,Feriados!$A$2:$A$1058)-1))*E1410)))","v":5143.5928068878184},{"$f":"IF(A1410=\"\",\"\",+IF(+A1410=D1410,+VLOOKUP(D1410,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1410,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1410=\"\",\"\",+VLOOKUP(+EOMONTH(+F1410,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1410=\"\",\"\",VLOOKUP(D1410,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1410=\"\",\"\",IF(A1410=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1410,-2)+15,Cenários!$A:$D,2,FALSE)>A1410,+VLOOKUP(+EOMONTH(+A1410,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1410,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1410=\"\",\"\",VLOOKUP(F1410,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1410=\"\",\"\",IF(WORKDAY(+A1410,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1410,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-14"},{"$f":"IF(A1411=\"\",\"\",+IF(+A1411=D1411,+E1411,((+G1411/E1411)^+((NETWORKDAYS(+D1411,A1411,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1411,F1411,Feriados!$A$2:$A$1058)-1))*E1411)))","v":5144.363133260229},{"$f":"IF(A1411=\"\",\"\",+IF(+A1411=D1411,+VLOOKUP(D1411,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1411,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1411=\"\",\"\",+VLOOKUP(+EOMONTH(+F1411,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-05-15"},{"$f":"IF(A1411=\"\",\"\",VLOOKUP(D1411,Cenários!$B:$D,3,FALSE))","v":5128.2104799999997},{"$f":"IF(A1411=\"\",\"\",IF(A1411=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1411,-2)+15,Cenários!$A:$D,2,FALSE)>A1411,+VLOOKUP(+EOMONTH(+A1411,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1411,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-06-15"},{"$f":"IF(A1411=\"\",\"\",VLOOKUP(F1411,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998}]
[{"$f":"IF(A1411=\"\",\"\",IF(WORKDAY(+A1411,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1411,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-15"},{"$f":"IF(A1412=\"\",\"\",+IF(+A1412=D1412,+E1412,((+G1412/E1412)^+((NETWORKDAYS(+D1412,A1412,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1412,F1412,Feriados!$A$2:$A$1058)-1))*E1412)))","v":5145.1335749999998},{"$f":"IF(A1412=\"\",\"\",+IF(+A1412=D1412,+VLOOKUP(D1412,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1412,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1412=\"\",\"\",+VLOOKUP(+EOMONTH(+F1412,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1412=\"\",\"\",VLOOKUP(D1412,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1412=\"\",\"\",IF(A1412=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1412,-2)+15,Cenários!$A:$D,2,FALSE)>A1412,+VLOOKUP(+EOMONTH(+A1412,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1412,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1412=\"\",\"\",VLOOKUP(F1412,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1412=\"\",\"\",IF(WORKDAY(+A1412,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1412,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-18"},{"$f":"IF(A1413=\"\",\"\",+IF(+A1413=D1413,+E1413,((+G1413/E1413)^+((NETWORKDAYS(+D1413,A1413,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1413,F1413,Feriados!$A$2:$A$1058)-1))*E1413)))","v":5145.9376530523041},{"$f":"IF(A1413=\"\",\"\",+IF(+A1413=D1413,+VLOOKUP(D1413,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1413,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1413=\"\",\"\",+VLOOKUP(+EOMONTH(+F1413,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1413=\"\",\"\",VLOOKUP(D1413,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1413=\"\",\"\",IF(A1413=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1413,-2)+15,Cenários!$A:$D,2,FALSE)>A1413,+VLOOKUP(+EOMONTH(+A1413,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1413,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1413=\"\",\"\",VLOOKUP(F1413,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1413=\"\",\"\",IF(WORKDAY(+A1413,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1413,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-19"},{"$f":"IF(A1414=\"\",\"\",+IF(+A1414=D1414,+E1414,((+G1414/E1414)^+((NETWORKDAYS(+D1414,A1414,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1414,F1414,Feriados!$A$2:$A$1058)-1))*E1414)))","v":5146.7418567653913},{"$f":"IF(A1414=\"\",\"\",+IF(+A1414=D1414,+VLOOKUP(D1414,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1414,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1414=\"\",\"\",+VLOOKUP(+EOMONTH(+F1414,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1414=\"\",\"\",VLOOKUP(D1414,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1414=\"\",\"\",IF(A1414=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1414,-2)+15,Cenários!$A:$D,2,FALSE)>A1414,+VLOOKUP(+EOMONTH(+A1414,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1414,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1414=\"\",\"\",VLOOKUP(F1414,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1414=\"\",\"\",IF(WORKDAY(+A1414,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1414,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-20"},{"$f":"IF(A1415=\"\",\"\",+IF(+A1415=D1415,+E1415,((+G1415/E1415)^+((NETWORKDAYS(+D1415,A1415,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1415,F1415,Feriados!$A$2:$A$1058)-1))*E1415)))","v":5147.5461861588992},{"$f":"IF(A1415=\"\",\"\",+IF(+A1415=D1415,+VLOOKUP(D1415,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1415,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1415=\"\",\"\",+VLOOKUP(+EOMONTH(+F1415,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1415=\"\",\"\",VLOOKUP(D1415,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1415=\"\",\"\",IF(A1415=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1415,-2)+15,Cenários!$A:$D,2,FALSE)>A1415,+VLOOKUP(+EOMONTH(+A1415,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1415,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1415=\"\",\"\",VLOOKUP(F1415,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1415=\"\",\"\",IF(WORKDAY(+A1415,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1415,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-21"},{"$f":"IF(A1416=\"\",\"\",+IF(+A1416=D1416,+E1416,((+G1416/E1416)^+((NETWORKDAYS(+D1416,A1416,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1416,F1416,Feriados!$A$2:$A$1058)-1))*E1416)))","v":5148.3506412524703},{"$f":"IF(A1416=\"\",\"\",+IF(+A1416=D1416,+VLOOKUP(D1416,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1416,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1416=\"\",\"\",+VLOOKUP(+EOMONTH(+F1416,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1416=\"\",\"\",VLOOKUP(D1416,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1416=\"\",\"\",IF(A1416=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1416,-2)+15,Cenários!$A:$D,2,FALSE)>A1416,+VLOOKUP(+EOMONTH(+A1416,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1416,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1416=\"\",\"\",VLOOKUP(F1416,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1416=\"\",\"\",IF(WORKDAY(+A1416,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1416,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-22"},{"$f":"IF(A1417=\"\",\"\",+IF(+A1417=D1417,+E1417,((+G1417/E1417)^+((NETWORKDAYS(+D1417,A1417,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1417,F1417,Feriados!$A$2:$A$1058)-1))*E1417)))","v":5149.1552220657495},{"$f":"IF(A1417=\"\",\"\",+IF(+A1417=D1417,+VLOOKUP(D1417,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1417,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1417=\"\",\"\",+VLOOKUP(+EOMONTH(+F1417,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1417=\"\",\"\",VLOOKUP(D1417,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1417=\"\",\"\",IF(A1417=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1417,-2)+15,Cenários!$A:$D,2,FALSE)>A1417,+VLOOKUP(+EOMONTH(+A1417,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1417,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1417=\"\",\"\",VLOOKUP(F1417,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1417=\"\",\"\",IF(WORKDAY(+A1417,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1417,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-25"},{"$f":"IF(A1418=\"\",\"\",+IF(+A1418=D1418,+E1418,((+G1418/E1418)^+((NETWORKDAYS(+D1418,A1418,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1418,F1418,Feriados!$A$2:$A$1058)-1))*E1418)))","v":5149.9599286183811},{"$f":"IF(A1418=\"\",\"\",+IF(+A1418=D1418,+VLOOKUP(D1418,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1418,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1418=\"\",\"\",+VLOOKUP(+EOMONTH(+F1418,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1418=\"\",\"\",VLOOKUP(D1418,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1418=\"\",\"\",IF(A1418=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1418,-2)+15,Cenários!$A:$D,2,FALSE)>A1418,+VLOOKUP(+EOMONTH(+A1418,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1418,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1418=\"\",\"\",VLOOKUP(F1418,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1418=\"\",\"\",IF(WORKDAY(+A1418,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1418,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-26"},{"$f":"IF(A1419=\"\",\"\",+IF(+A1419=D1419,+E1419,((+G1419/E1419)^+((NETWORKDAYS(+D1419,A1419,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1419,F1419,Feriados!$A$2:$A$1058)-1))*E1419)))","v":5150.7647609300175},{"$f":"IF(A1419=\"\",\"\",+IF(+A1419=D1419,+VLOOKUP(D1419,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1419,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1419=\"\",\"\",+VLOOKUP(+EOMONTH(+F1419,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1419=\"\",\"\",VLOOKUP(D1419,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1419=\"\",\"\",IF(A1419=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1419,-2)+15,Cenários!$A:$D,2,FALSE)>A1419,+VLOOKUP(+EOMONTH(+A1419,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1419,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1419=\"\",\"\",VLOOKUP(F1419,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1419=\"\",\"\",IF(WORKDAY(+A1419,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1419,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-27"},{"$f":"IF(A1420=\"\",\"\",+IF(+A1420=D1420,+E1420,((+G1420/E1420)^+((NETWORKDAYS(+D1420,A1420,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1420,F1420,Feriados!$A$2:$A$1058)-1))*E1420)))","v":5151.5697190203127},{"$f":"IF(A1420=\"\",\"\",+IF(+A1420=D1420,+VLOOKUP(D1420,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1420,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1420=\"\",\"\",+VLOOKUP(+EOMONTH(+F1420,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1420=\"\",\"\",VLOOKUP(D1420,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1420=\"\",\"\",IF(A1420=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1420,-2)+15,Cenários!$A:$D,2,FALSE)>A1420,+VLOOKUP(+EOMONTH(+A1420,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1420,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1420=\"\",\"\",VLOOKUP(F1420,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1420=\"\",\"\",IF(WORKDAY(+A1420,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1420,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-28"},{"$f":"IF(A1421=\"\",\"\",+IF(+A1421=D1421,+E1421,((+G1421/E1421)^+((NETWORKDAYS(+D1421,A1421,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1421,F1421,Feriados!$A$2:$A$1058)-1))*E1421)))","v":5152.374802908922},{"$f":"IF(A1421=\"\",\"\",+IF(+A1421=D1421,+VLOOKUP(D1421,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1421,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1421=\"\",\"\",+VLOOKUP(+EOMONTH(+F1421,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1421=\"\",\"\",VLOOKUP(D1421,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1421=\"\",\"\",IF(A1421=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1421,-2)+15,Cenários!$A:$D,2,FALSE)>A1421,+VLOOKUP(+EOMONTH(+A1421,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1421,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1421=\"\",\"\",VLOOKUP(F1421,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1421=\"\",\"\",IF(WORKDAY(+A1421,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1421,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-06-29"},{"$f":"IF(A1422=\"\",\"\",+IF(+A1422=D1422,+E1422,((+G1422/E1422)^+((NETWORKDAYS(+D1422,A1422,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1422,F1422,Feriados!$A$2:$A$1058)-1))*E1422)))","v":5153.1800126155067},{"$f":"IF(A1422=\"\",\"\",+IF(+A1422=D1422,+VLOOKUP(D1422,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1422,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1422=\"\",\"\",+VLOOKUP(+EOMONTH(+F1422,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1422=\"\",\"\",VLOOKUP(D1422,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1422=\"\",\"\",IF(A1422=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1422,-2)+15,Cenários!$A:$D,2,FALSE)>A1422,+VLOOKUP(+EOMONTH(+A1422,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1422,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1422=\"\",\"\",VLOOKUP(F1422,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1422=\"\",\"\",IF(WORKDAY(+A1422,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1422,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-02"},{"$f":"IF(A1423=\"\",\"\",+IF(+A1423=D1423,+E1423,((+G1423/E1423)^+((NETWORKDAYS(+D1423,A1423,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1423,F1423,Feriados!$A$2:$A$1058)-1))*E1423)))","v":5153.9853481597283},{"$f":"IF(A1423=\"\",\"\",+IF(+A1423=D1423,+VLOOKUP(D1423,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1423,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1423=\"\",\"\",+VLOOKUP(+EOMONTH(+F1423,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1423=\"\",\"\",VLOOKUP(D1423,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1423=\"\",\"\",IF(A1423=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1423,-2)+15,Cenários!$A:$D,2,FALSE)>A1423,+VLOOKUP(+EOMONTH(+A1423,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1423,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1423=\"\",\"\",VLOOKUP(F1423,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1423=\"\",\"\",IF(WORKDAY(+A1423,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1423,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-03"},{"$f":"IF(A1424=\"\",\"\",+IF(+A1424=D1424,+E1424,((+G1424/E1424)^+((NETWORKDAYS(+D1424,A1424,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1424,F1424,Feriados!$A$2:$A$1058)-1))*E1424)))","v":5154.7908095612547},{"$f":"IF(A1424=\"\",\"\",+IF(+A1424=D1424,+VLOOKUP(D1424,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1424,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1424=\"\",\"\",+VLOOKUP(+EOMONTH(+F1424,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1424=\"\",\"\",VLOOKUP(D1424,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1424=\"\",\"\",IF(A1424=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1424,-2)+15,Cenários!$A:$D,2,FALSE)>A1424,+VLOOKUP(+EOMONTH(+A1424,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1424,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1424=\"\",\"\",VLOOKUP(F1424,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1424=\"\",\"\",IF(WORKDAY(+A1424,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1424,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-04"},{"$f":"IF(A1425=\"\",\"\",+IF(+A1425=D1425,+E1425,((+G1425/E1425)^+((NETWORKDAYS(+D1425,A1425,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1425,F1425,Feriados!$A$2:$A$1058)-1))*E1425)))","v":5155.59639683975},{"$f":"IF(A1425=\"\",\"\",+IF(+A1425=D1425,+VLOOKUP(D1425,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1425,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1425=\"\",\"\",+VLOOKUP(+EOMONTH(+F1425,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1425=\"\",\"\",VLOOKUP(D1425,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1425=\"\",\"\",IF(A1425=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1425,-2)+15,Cenários!$A:$D,2,FALSE)>A1425,+VLOOKUP(+EOMONTH(+A1425,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1425,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1425=\"\",\"\",VLOOKUP(F1425,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1425=\"\",\"\",IF(WORKDAY(+A1425,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1425,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-05"},{"$f":"IF(A1426=\"\",\"\",+IF(+A1426=D1426,+E1426,((+G1426/E1426)^+((NETWORKDAYS(+D1426,A1426,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1426,F1426,Feriados!$A$2:$A$1058)-1))*E1426)))","v":5156.4021100148921},{"$f":"IF(A1426=\"\",\"\",+IF(+A1426=D1426,+VLOOKUP(D1426,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1426,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1426=\"\",\"\",+VLOOKUP(+EOMONTH(+F1426,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1426=\"\",\"\",VLOOKUP(D1426,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1426=\"\",\"\",IF(A1426=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1426,-2)+15,Cenários!$A:$D,2,FALSE)>A1426,+VLOOKUP(+EOMONTH(+A1426,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1426,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1426=\"\",\"\",VLOOKUP(F1426,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1426=\"\",\"\",IF(WORKDAY(+A1426,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1426,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-06"},{"$f":"IF(A1427=\"\",\"\",+IF(+A1427=D1427,+E1427,((+G1427/E1427)^+((NETWORKDAYS(+D1427,A1427,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1427,F1427,Feriados!$A$2:$A$1058)-1))*E1427)))","v":5157.2079491063514},{"$f":"IF(A1427=\"\",\"\",+IF(+A1427=D1427,+VLOOKUP(D1427,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1427,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1427=\"\",\"\",+VLOOKUP(+EOMONTH(+F1427,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1427=\"\",\"\",VLOOKUP(D1427,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1427=\"\",\"\",IF(A1427=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1427,-2)+15,Cenários!$A:$D,2,FALSE)>A1427,+VLOOKUP(+EOMONTH(+A1427,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1427,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1427=\"\",\"\",VLOOKUP(F1427,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1427=\"\",\"\",IF(WORKDAY(+A1427,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1427,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-09"},{"$f":"IF(A1428=\"\",\"\",+IF(+A1428=D1428,+E1428,((+G1428/E1428)^+((NETWORKDAYS(+D1428,A1428,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1428,F1428,Feriados!$A$2:$A$1058)-1))*E1428)))","v":5158.0139141338086},{"$f":"IF(A1428=\"\",\"\",+IF(+A1428=D1428,+VLOOKUP(D1428,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1428,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1428=\"\",\"\",+VLOOKUP(+EOMONTH(+F1428,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1428=\"\",\"\",VLOOKUP(D1428,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1428=\"\",\"\",IF(A1428=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1428,-2)+15,Cenários!$A:$D,2,FALSE)>A1428,+VLOOKUP(+EOMONTH(+A1428,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1428,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1428=\"\",\"\",VLOOKUP(F1428,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1428=\"\",\"\",IF(WORKDAY(+A1428,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1428,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-10"},{"$f":"IF(A1429=\"\",\"\",+IF(+A1429=D1429,+E1429,((+G1429/E1429)^+((NETWORKDAYS(+D1429,A1429,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1429,F1429,Feriados!$A$2:$A$1058)-1))*E1429)))","v":5158.8200051169442},{"$f":"IF(A1429=\"\",\"\",+IF(+A1429=D1429,+VLOOKUP(D1429,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1429,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1429=\"\",\"\",+VLOOKUP(+EOMONTH(+F1429,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1429=\"\",\"\",VLOOKUP(D1429,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1429=\"\",\"\",IF(A1429=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1429,-2)+15,Cenários!$A:$D,2,FALSE)>A1429,+VLOOKUP(+EOMONTH(+A1429,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1429,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1429=\"\",\"\",VLOOKUP(F1429,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1429=\"\",\"\",IF(WORKDAY(+A1429,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1429,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-11"},{"$f":"IF(A1430=\"\",\"\",+IF(+A1430=D1430,+E1430,((+G1430/E1430)^+((NETWORKDAYS(+D1430,A1430,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1430,F1430,Feriados!$A$2:$A$1058)-1))*E1430)))","v":5159.6262220754425},{"$f":"IF(A1430=\"\",\"\",+IF(+A1430=D1430,+VLOOKUP(D1430,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1430,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1430=\"\",\"\",+VLOOKUP(+EOMONTH(+F1430,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1430=\"\",\"\",VLOOKUP(D1430,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1430=\"\",\"\",IF(A1430=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1430,-2)+15,Cenários!$A:$D,2,FALSE)>A1430,+VLOOKUP(+EOMONTH(+A1430,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1430,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1430=\"\",\"\",VLOOKUP(F1430,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1430=\"\",\"\",IF(WORKDAY(+A1430,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1430,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-12"},{"$f":"IF(A1431=\"\",\"\",+IF(+A1431=D1431,+E1431,((+G1431/E1431)^+((NETWORKDAYS(+D1431,A1431,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1431,F1431,Feriados!$A$2:$A$1058)-1))*E1431)))","v":5160.4325650289902},{"$f":"IF(A1431=\"\",\"\",+IF(+A1431=D1431,+VLOOKUP(D1431,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1431,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1431=\"\",\"\",+VLOOKUP(+EOMONTH(+F1431,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1431=\"\",\"\",VLOOKUP(D1431,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1431=\"\",\"\",IF(A1431=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1431,-2)+15,Cenários!$A:$D,2,FALSE)>A1431,+VLOOKUP(+EOMONTH(+A1431,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1431,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1431=\"\",\"\",VLOOKUP(F1431,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1431=\"\",\"\",IF(WORKDAY(+A1431,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1431,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-13"},{"$f":"IF(A1432=\"\",\"\",+IF(+A1432=D1432,+E1432,((+G1432/E1432)^+((NETWORKDAYS(+D1432,A1432,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1432,F1432,Feriados!$A$2:$A$1058)-1))*E1432)))","v":5161.2390339972781},{"$f":"IF(A1432=\"\",\"\",+IF(+A1432=D1432,+VLOOKUP(D1432,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1432,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1432=\"\",\"\",+VLOOKUP(+EOMONTH(+F1432,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-06-15"},{"$f":"IF(A1432=\"\",\"\",VLOOKUP(D1432,Cenários!$B:$D,3,FALSE))","v":5145.1335749999998},{"$f":"IF(A1432=\"\",\"\",IF(A1432=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1432,-2)+15,Cenários!$A:$D,2,FALSE)>A1432,+VLOOKUP(+EOMONTH(+A1432,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1432,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-07-16"},{"$f":"IF(A1432=\"\",\"\",VLOOKUP(F1432,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002}]
[{"$f":"IF(A1432=\"\",\"\",IF(WORKDAY(+A1432,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1432,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-16"},{"$f":"IF(A1433=\"\",\"\",+IF(+A1433=D1433,+E1433,((+G1433/E1433)^+((NETWORKDAYS(+D1433,A1433,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1433,F1433,Feriados!$A$2:$A$1058)-1))*E1433)))","v":5162.0456290000002},{"$f":"IF(A1433=\"\",\"\",+IF(+A1433=D1433,+VLOOKUP(D1433,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1433,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1433=\"\",\"\",+VLOOKUP(+EOMONTH(+F1433,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1433=\"\",\"\",VLOOKUP(D1433,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1433=\"\",\"\",IF(A1433=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1433,-2)+15,Cenários!$A:$D,2,FALSE)>A1433,+VLOOKUP(+EOMONTH(+A1433,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1433,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1433=\"\",\"\",VLOOKUP(F1433,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1433=\"\",\"\",IF(WORKDAY(+A1433,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1433,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-17"},{"$f":"IF(A1434=\"\",\"\",+IF(+A1434=D1434,+E1434,((+G1434/E1434)^+((NETWORKDAYS(+D1434,A1434,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1434,F1434,Feriados!$A$2:$A$1058)-1))*E1434)))","v":5162.6432300151646},{"$f":"IF(A1434=\"\",\"\",+IF(+A1434=D1434,+VLOOKUP(D1434,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1434,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1434=\"\",\"\",+VLOOKUP(+EOMONTH(+F1434,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1434=\"\",\"\",VLOOKUP(D1434,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1434=\"\",\"\",IF(A1434=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1434,-2)+15,Cenários!$A:$D,2,FALSE)>A1434,+VLOOKUP(+EOMONTH(+A1434,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1434,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1434=\"\",\"\",VLOOKUP(F1434,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1434=\"\",\"\",IF(WORKDAY(+A1434,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1434,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-18"},{"$f":"IF(A1435=\"\",\"\",+IF(+A1435=D1435,+E1435,((+G1435/E1435)^+((NETWORKDAYS(+D1435,A1435,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1435,F1435,Feriados!$A$2:$A$1058)-1))*E1435)))","v":5163.2409002135573},{"$f":"IF(A1435=\"\",\"\",+IF(+A1435=D1435,+VLOOKUP(D1435,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1435,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1435=\"\",\"\",+VLOOKUP(+EOMONTH(+F1435,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1435=\"\",\"\",VLOOKUP(D1435,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1435=\"\",\"\",IF(A1435=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1435,-2)+15,Cenários!$A:$D,2,FALSE)>A1435,+VLOOKUP(+EOMONTH(+A1435,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1435,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1435=\"\",\"\",VLOOKUP(F1435,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1435=\"\",\"\",IF(WORKDAY(+A1435,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1435,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-19"},{"$f":"IF(A1436=\"\",\"\",+IF(+A1436=D1436,+E1436,((+G1436/E1436)^+((NETWORKDAYS(+D1436,A1436,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1436,F1436,Feriados!$A$2:$A$1058)-1))*E1436)))","v":5163.8386396031847},{"$f":"IF(A1436=\"\",\"\",+IF(+A1436=D1436,+VLOOKUP(D1436,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1436,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1436=\"\",\"\",+VLOOKUP(+EOMONTH(+F1436,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1436=\"\",\"\",VLOOKUP(D1436,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1436=\"\",\"\",IF(A1436=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1436,-2)+15,Cenários!$A:$D,2,FALSE)>A1436,+VLOOKUP(+EOMONTH(+A1436,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1436,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1436=\"\",\"\",VLOOKUP(F1436,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1436=\"\",\"\",IF(WORKDAY(+A1436,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1436,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-20"},{"$f":"IF(A1437=\"\",\"\",+IF(+A1437=D1437,+E1437,((+G1437/E1437)^+((NETWORKDAYS(+D1437,A1437,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1437,F1437,Feriados!$A$2:$A$1058)-1))*E1437)))","v":5164.4364481920593},{"$f":"IF(A1437=\"\",\"\",+IF(+A1437=D1437,+VLOOKUP(D1437,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1437,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1437=\"\",\"\",+VLOOKUP(+EOMONTH(+F1437,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1437=\"\",\"\",VLOOKUP(D1437,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1437=\"\",\"\",IF(A1437=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1437,-2)+15,Cenários!$A:$D,2,FALSE)>A1437,+VLOOKUP(+EOMONTH(+A1437,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1437,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1437=\"\",\"\",VLOOKUP(F1437,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1437=\"\",\"\",IF(WORKDAY(+A1437,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1437,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-23"},{"$f":"IF(A1438=\"\",\"\",+IF(+A1438=D1438,+E1438,((+G1438/E1438)^+((NETWORKDAYS(+D1438,A1438,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1438,F1438,Feriados!$A$2:$A$1058)-1))*E1438)))","v":5165.0343259881902},{"$f":"IF(A1438=\"\",\"\",+IF(+A1438=D1438,+VLOOKUP(D1438,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1438,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1438=\"\",\"\",+VLOOKUP(+EOMONTH(+F1438,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1438=\"\",\"\",VLOOKUP(D1438,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1438=\"\",\"\",IF(A1438=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1438,-2)+15,Cenários!$A:$D,2,FALSE)>A1438,+VLOOKUP(+EOMONTH(+A1438,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1438,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1438=\"\",\"\",VLOOKUP(F1438,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1438=\"\",\"\",IF(WORKDAY(+A1438,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1438,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-24"},{"$f":"IF(A1439=\"\",\"\",+IF(+A1439=D1439,+E1439,((+G1439/E1439)^+((NETWORKDAYS(+D1439,A1439,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1439,F1439,Feriados!$A$2:$A$1058)-1))*E1439)))","v":5165.6322729995909},{"$f":"IF(A1439=\"\",\"\",+IF(+A1439=D1439,+VLOOKUP(D1439,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1439,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1439=\"\",\"\",+VLOOKUP(+EOMONTH(+F1439,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1439=\"\",\"\",VLOOKUP(D1439,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1439=\"\",\"\",IF(A1439=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1439,-2)+15,Cenários!$A:$D,2,FALSE)>A1439,+VLOOKUP(+EOMONTH(+A1439,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1439,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1439=\"\",\"\",VLOOKUP(F1439,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1439=\"\",\"\",IF(WORKDAY(+A1439,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1439,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-25"},{"$f":"IF(A1440=\"\",\"\",+IF(+A1440=D1440,+E1440,((+G1440/E1440)^+((NETWORKDAYS(+D1440,A1440,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1440,F1440,Feriados!$A$2:$A$1058)-1))*E1440)))","v":5166.2302892342732},{"$f":"IF(A1440=\"\",\"\",+IF(+A1440=D1440,+VLOOKUP(D1440,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1440,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1440=\"\",\"\",+VLOOKUP(+EOMONTH(+F1440,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1440=\"\",\"\",VLOOKUP(D1440,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1440=\"\",\"\",IF(A1440=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1440,-2)+15,Cenários!$A:$D,2,FALSE)>A1440,+VLOOKUP(+EOMONTH(+A1440,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1440,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1440=\"\",\"\",VLOOKUP(F1440,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1440=\"\",\"\",IF(WORKDAY(+A1440,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1440,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-26"},{"$f":"IF(A1441=\"\",\"\",+IF(+A1441=D1441,+E1441,((+G1441/E1441)^+((NETWORKDAYS(+D1441,A1441,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1441,F1441,Feriados!$A$2:$A$1058)-1))*E1441)))","v":5166.8283747002506},{"$f":"IF(A1441=\"\",\"\",+IF(+A1441=D1441,+VLOOKUP(D1441,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1441,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1441=\"\",\"\",+VLOOKUP(+EOMONTH(+F1441,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1441=\"\",\"\",VLOOKUP(D1441,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1441=\"\",\"\",IF(A1441=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1441,-2)+15,Cenários!$A:$D,2,FALSE)>A1441,+VLOOKUP(+EOMONTH(+A1441,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1441,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1441=\"\",\"\",VLOOKUP(F1441,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1441=\"\",\"\",IF(WORKDAY(+A1441,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1441,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-27"},{"$f":"IF(A1442=\"\",\"\",+IF(+A1442=D1442,+E1442,((+G1442/E1442)^+((NETWORKDAYS(+D1442,A1442,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1442,F1442,Feriados!$A$2:$A$1058)-1))*E1442)))","v":5167.4265294055404},{"$f":"IF(A1442=\"\",\"\",+IF(+A1442=D1442,+VLOOKUP(D1442,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1442,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1442=\"\",\"\",+VLOOKUP(+EOMONTH(+F1442,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1442=\"\",\"\",VLOOKUP(D1442,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1442=\"\",\"\",IF(A1442=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1442,-2)+15,Cenários!$A:$D,2,FALSE)>A1442,+VLOOKUP(+EOMONTH(+A1442,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1442,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1442=\"\",\"\",VLOOKUP(F1442,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1442=\"\",\"\",IF(WORKDAY(+A1442,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1442,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-30"},{"$f":"IF(A1443=\"\",\"\",+IF(+A1443=D1443,+E1443,((+G1443/E1443)^+((NETWORKDAYS(+D1443,A1443,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1443,F1443,Feriados!$A$2:$A$1058)-1))*E1443)))","v":5168.024753358156},{"$f":"IF(A1443=\"\",\"\",+IF(+A1443=D1443,+VLOOKUP(D1443,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1443,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1443=\"\",\"\",+VLOOKUP(+EOMONTH(+F1443,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1443=\"\",\"\",VLOOKUP(D1443,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1443=\"\",\"\",IF(A1443=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1443,-2)+15,Cenários!$A:$D,2,FALSE)>A1443,+VLOOKUP(+EOMONTH(+A1443,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1443,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1443=\"\",\"\",VLOOKUP(F1443,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1443=\"\",\"\",IF(WORKDAY(+A1443,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1443,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-07-31"},{"$f":"IF(A1444=\"\",\"\",+IF(+A1444=D1444,+E1444,((+G1444/E1444)^+((NETWORKDAYS(+D1444,A1444,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1444,F1444,Feriados!$A$2:$A$1058)-1))*E1444)))","v":5168.6230465661156},{"$f":"IF(A1444=\"\",\"\",+IF(+A1444=D1444,+VLOOKUP(D1444,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1444,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1444=\"\",\"\",+VLOOKUP(+EOMONTH(+F1444,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1444=\"\",\"\",VLOOKUP(D1444,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1444=\"\",\"\",IF(A1444=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1444,-2)+15,Cenários!$A:$D,2,FALSE)>A1444,+VLOOKUP(+EOMONTH(+A1444,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1444,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1444=\"\",\"\",VLOOKUP(F1444,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1444=\"\",\"\",IF(WORKDAY(+A1444,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1444,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-01"},{"$f":"IF(A1445=\"\",\"\",+IF(+A1445=D1445,+E1445,((+G1445/E1445)^+((NETWORKDAYS(+D1445,A1445,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1445,F1445,Feriados!$A$2:$A$1058)-1))*E1445)))","v":5169.2214090374346},{"$f":"IF(A1445=\"\",\"\",+IF(+A1445=D1445,+VLOOKUP(D1445,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1445,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1445=\"\",\"\",+VLOOKUP(+EOMONTH(+F1445,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1445=\"\",\"\",VLOOKUP(D1445,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1445=\"\",\"\",IF(A1445=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1445,-2)+15,Cenários!$A:$D,2,FALSE)>A1445,+VLOOKUP(+EOMONTH(+A1445,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1445,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1445=\"\",\"\",VLOOKUP(F1445,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1445=\"\",\"\",IF(WORKDAY(+A1445,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1445,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-02"},{"$f":"IF(A1446=\"\",\"\",+IF(+A1446=D1446,+E1446,((+G1446/E1446)^+((NETWORKDAYS(+D1446,A1446,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1446,F1446,Feriados!$A$2:$A$1058)-1))*E1446)))","v":5169.8198407801337},{"$f":"IF(A1446=\"\",\"\",+IF(+A1446=D1446,+VLOOKUP(D1446,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1446,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1446=\"\",\"\",+VLOOKUP(+EOMONTH(+F1446,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1446=\"\",\"\",VLOOKUP(D1446,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1446=\"\",\"\",IF(A1446=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1446,-2)+15,Cenários!$A:$D,2,FALSE)>A1446,+VLOOKUP(+EOMONTH(+A1446,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1446,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1446=\"\",\"\",VLOOKUP(F1446,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1446=\"\",\"\",IF(WORKDAY(+A1446,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1446,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-03"},{"$f":"IF(A1447=\"\",\"\",+IF(+A1447=D1447,+E1447,((+G1447/E1447)^+((NETWORKDAYS(+D1447,A1447,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1447,F1447,Feriados!$A$2:$A$1058)-1))*E1447)))","v":5170.4183418022312},{"$f":"IF(A1447=\"\",\"\",+IF(+A1447=D1447,+VLOOKUP(D1447,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1447,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1447=\"\",\"\",+VLOOKUP(+EOMONTH(+F1447,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1447=\"\",\"\",VLOOKUP(D1447,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1447=\"\",\"\",IF(A1447=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1447,-2)+15,Cenários!$A:$D,2,FALSE)>A1447,+VLOOKUP(+EOMONTH(+A1447,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1447,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1447=\"\",\"\",VLOOKUP(F1447,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1447=\"\",\"\",IF(WORKDAY(+A1447,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1447,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-06"},{"$f":"IF(A1448=\"\",\"\",+IF(+A1448=D1448,+E1448,((+G1448/E1448)^+((NETWORKDAYS(+D1448,A1448,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1448,F1448,Feriados!$A$2:$A$1058)-1))*E1448)))","v":5171.0169121117478},{"$f":"IF(A1448=\"\",\"\",+IF(+A1448=D1448,+VLOOKUP(D1448,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1448,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1448=\"\",\"\",+VLOOKUP(+EOMONTH(+F1448,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1448=\"\",\"\",VLOOKUP(D1448,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1448=\"\",\"\",IF(A1448=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1448,-2)+15,Cenários!$A:$D,2,FALSE)>A1448,+VLOOKUP(+EOMONTH(+A1448,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1448,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1448=\"\",\"\",VLOOKUP(F1448,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1448=\"\",\"\",IF(WORKDAY(+A1448,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1448,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-07"},{"$f":"IF(A1449=\"\",\"\",+IF(+A1449=D1449,+E1449,((+G1449/E1449)^+((NETWORKDAYS(+D1449,A1449,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1449,F1449,Feriados!$A$2:$A$1058)-1))*E1449)))","v":5171.6155517167053},{"$f":"IF(A1449=\"\",\"\",+IF(+A1449=D1449,+VLOOKUP(D1449,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1449,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1449=\"\",\"\",+VLOOKUP(+EOMONTH(+F1449,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1449=\"\",\"\",VLOOKUP(D1449,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1449=\"\",\"\",IF(A1449=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1449,-2)+15,Cenários!$A:$D,2,FALSE)>A1449,+VLOOKUP(+EOMONTH(+A1449,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1449,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1449=\"\",\"\",VLOOKUP(F1449,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1449=\"\",\"\",IF(WORKDAY(+A1449,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1449,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-08"},{"$f":"IF(A1450=\"\",\"\",+IF(+A1450=D1450,+E1450,((+G1450/E1450)^+((NETWORKDAYS(+D1450,A1450,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1450,F1450,Feriados!$A$2:$A$1058)-1))*E1450)))","v":5172.2142606251236},{"$f":"IF(A1450=\"\",\"\",+IF(+A1450=D1450,+VLOOKUP(D1450,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1450,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1450=\"\",\"\",+VLOOKUP(+EOMONTH(+F1450,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1450=\"\",\"\",VLOOKUP(D1450,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1450=\"\",\"\",IF(A1450=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1450,-2)+15,Cenários!$A:$D,2,FALSE)>A1450,+VLOOKUP(+EOMONTH(+A1450,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1450,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1450=\"\",\"\",VLOOKUP(F1450,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1450=\"\",\"\",IF(WORKDAY(+A1450,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1450,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-09"},{"$f":"IF(A1451=\"\",\"\",+IF(+A1451=D1451,+E1451,((+G1451/E1451)^+((NETWORKDAYS(+D1451,A1451,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1451,F1451,Feriados!$A$2:$A$1058)-1))*E1451)))","v":5172.813038845029},{"$f":"IF(A1451=\"\",\"\",+IF(+A1451=D1451,+VLOOKUP(D1451,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1451,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1451=\"\",\"\",+VLOOKUP(+EOMONTH(+F1451,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1451=\"\",\"\",VLOOKUP(D1451,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1451=\"\",\"\",IF(A1451=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1451,-2)+15,Cenários!$A:$D,2,FALSE)>A1451,+VLOOKUP(+EOMONTH(+A1451,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1451,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1451=\"\",\"\",VLOOKUP(F1451,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1451=\"\",\"\",IF(WORKDAY(+A1451,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1451,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-10"},{"$f":"IF(A1452=\"\",\"\",+IF(+A1452=D1452,+E1452,((+G1452/E1452)^+((NETWORKDAYS(+D1452,A1452,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1452,F1452,Feriados!$A$2:$A$1058)-1))*E1452)))","v":5173.4118863844433},{"$f":"IF(A1452=\"\",\"\",+IF(+A1452=D1452,+VLOOKUP(D1452,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1452,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1452=\"\",\"\",+VLOOKUP(+EOMONTH(+F1452,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1452=\"\",\"\",VLOOKUP(D1452,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1452=\"\",\"\",IF(A1452=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1452,-2)+15,Cenários!$A:$D,2,FALSE)>A1452,+VLOOKUP(+EOMONTH(+A1452,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1452,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1452=\"\",\"\",VLOOKUP(F1452,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1452=\"\",\"\",IF(WORKDAY(+A1452,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1452,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-13"},{"$f":"IF(A1453=\"\",\"\",+IF(+A1453=D1453,+E1453,((+G1453/E1453)^+((NETWORKDAYS(+D1453,A1453,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1453,F1453,Feriados!$A$2:$A$1058)-1))*E1453)))","v":5174.0108032513926},{"$f":"IF(A1453=\"\",\"\",+IF(+A1453=D1453,+VLOOKUP(D1453,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1453,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1453=\"\",\"\",+VLOOKUP(+EOMONTH(+F1453,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1453=\"\",\"\",VLOOKUP(D1453,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1453=\"\",\"\",IF(A1453=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1453,-2)+15,Cenários!$A:$D,2,FALSE)>A1453,+VLOOKUP(+EOMONTH(+A1453,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1453,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1453=\"\",\"\",VLOOKUP(F1453,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1453=\"\",\"\",IF(WORKDAY(+A1453,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1453,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-14"},{"$f":"IF(A1454=\"\",\"\",+IF(+A1454=D1454,+E1454,((+G1454/E1454)^+((NETWORKDAYS(+D1454,A1454,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1454,F1454,Feriados!$A$2:$A$1058)-1))*E1454)))","v":5174.6097894539034},{"$f":"IF(A1454=\"\",\"\",+IF(+A1454=D1454,+VLOOKUP(D1454,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1454,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1454=\"\",\"\",+VLOOKUP(+EOMONTH(+F1454,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-07-16"},{"$f":"IF(A1454=\"\",\"\",VLOOKUP(D1454,Cenários!$B:$D,3,FALSE))","v":5162.0456290000002},{"$f":"IF(A1454=\"\",\"\",IF(A1454=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1454,-2)+15,Cenários!$A:$D,2,FALSE)>A1454,+VLOOKUP(+EOMONTH(+A1454,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1454,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-08-15"},{"$f":"IF(A1454=\"\",\"\",VLOOKUP(F1454,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001}]
[{"$f":"IF(A1454=\"\",\"\",IF(WORKDAY(+A1454,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1454,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-15"},{"$f":"IF(A1455=\"\",\"\",+IF(+A1455=D1455,+E1455,((+G1455/E1455)^+((NETWORKDAYS(+D1455,A1455,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1455,F1455,Feriados!$A$2:$A$1058)-1))*E1455)))","v":5175.2088450000001},{"$f":"IF(A1455=\"\",\"\",+IF(+A1455=D1455,+VLOOKUP(D1455,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1455,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1455=\"\",\"\",+VLOOKUP(+EOMONTH(+F1455,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1455=\"\",\"\",VLOOKUP(D1455,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1455=\"\",\"\",IF(A1455=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1455,-2)+15,Cenários!$A:$D,2,FALSE)>A1455,+VLOOKUP(+EOMONTH(+A1455,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1455,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1455=\"\",\"\",VLOOKUP(F1455,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1455=\"\",\"\",IF(WORKDAY(+A1455,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1455,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-16"},{"$f":"IF(A1456=\"\",\"\",+IF(+A1456=D1456,+E1456,((+G1456/E1456)^+((NETWORKDAYS(+D1456,A1456,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1456,F1456,Feriados!$A$2:$A$1058)-1))*E1456)))","v":5175.7004696320701},{"$f":"IF(A1456=\"\",\"\",+IF(+A1456=D1456,+VLOOKUP(D1456,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1456,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1456=\"\",\"\",+VLOOKUP(+EOMONTH(+F1456,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1456=\"\",\"\",VLOOKUP(D1456,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1456=\"\",\"\",IF(A1456=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1456,-2)+15,Cenários!$A:$D,2,FALSE)>A1456,+VLOOKUP(+EOMONTH(+A1456,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1456,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1456=\"\",\"\",VLOOKUP(F1456,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1456=\"\",\"\",IF(WORKDAY(+A1456,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1456,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-17"},{"$f":"IF(A1457=\"\",\"\",+IF(+A1457=D1457,+E1457,((+G1457/E1457)^+((NETWORKDAYS(+D1457,A1457,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1457,F1457,Feriados!$A$2:$A$1058)-1))*E1457)))","v":5176.1921409665592},{"$f":"IF(A1457=\"\",\"\",+IF(+A1457=D1457,+VLOOKUP(D1457,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1457,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1457=\"\",\"\",+VLOOKUP(+EOMONTH(+F1457,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1457=\"\",\"\",VLOOKUP(D1457,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1457=\"\",\"\",IF(A1457=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1457,-2)+15,Cenários!$A:$D,2,FALSE)>A1457,+VLOOKUP(+EOMONTH(+A1457,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1457,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1457=\"\",\"\",VLOOKUP(F1457,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1457=\"\",\"\",IF(WORKDAY(+A1457,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1457,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-20"},{"$f":"IF(A1458=\"\",\"\",+IF(+A1458=D1458,+E1458,((+G1458/E1458)^+((NETWORKDAYS(+D1458,A1458,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1458,F1458,Feriados!$A$2:$A$1058)-1))*E1458)))","v":5176.6838590079069},{"$f":"IF(A1458=\"\",\"\",+IF(+A1458=D1458,+VLOOKUP(D1458,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1458,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1458=\"\",\"\",+VLOOKUP(+EOMONTH(+F1458,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1458=\"\",\"\",VLOOKUP(D1458,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1458=\"\",\"\",IF(A1458=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1458,-2)+15,Cenários!$A:$D,2,FALSE)>A1458,+VLOOKUP(+EOMONTH(+A1458,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1458,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1458=\"\",\"\",VLOOKUP(F1458,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1458=\"\",\"\",IF(WORKDAY(+A1458,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1458,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-21"},{"$f":"IF(A1459=\"\",\"\",+IF(+A1459=D1459,+E1459,((+G1459/E1459)^+((NETWORKDAYS(+D1459,A1459,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1459,F1459,Feriados!$A$2:$A$1058)-1))*E1459)))","v":5177.1756237605478},{"$f":"IF(A1459=\"\",\"\",+IF(+A1459=D1459,+VLOOKUP(D1459,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1459,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1459=\"\",\"\",+VLOOKUP(+EOMONTH(+F1459,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1459=\"\",\"\",VLOOKUP(D1459,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1459=\"\",\"\",IF(A1459=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1459,-2)+15,Cenários!$A:$D,2,FALSE)>A1459,+VLOOKUP(+EOMONTH(+A1459,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1459,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1459=\"\",\"\",VLOOKUP(F1459,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1459=\"\",\"\",IF(WORKDAY(+A1459,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1459,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-22"},{"$f":"IF(A1460=\"\",\"\",+IF(+A1460=D1460,+E1460,((+G1460/E1460)^+((NETWORKDAYS(+D1460,A1460,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1460,F1460,Feriados!$A$2:$A$1058)-1))*E1460)))","v":5177.6674352289192},{"$f":"IF(A1460=\"\",\"\",+IF(+A1460=D1460,+VLOOKUP(D1460,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1460,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1460=\"\",\"\",+VLOOKUP(+EOMONTH(+F1460,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1460=\"\",\"\",VLOOKUP(D1460,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1460=\"\",\"\",IF(A1460=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1460,-2)+15,Cenários!$A:$D,2,FALSE)>A1460,+VLOOKUP(+EOMONTH(+A1460,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1460,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1460=\"\",\"\",VLOOKUP(F1460,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1460=\"\",\"\",IF(WORKDAY(+A1460,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1460,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-23"},{"$f":"IF(A1461=\"\",\"\",+IF(+A1461=D1461,+E1461,((+G1461/E1461)^+((NETWORKDAYS(+D1461,A1461,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1461,F1461,Feriados!$A$2:$A$1058)-1))*E1461)))","v":5178.1592934174605},{"$f":"IF(A1461=\"\",\"\",+IF(+A1461=D1461,+VLOOKUP(D1461,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1461,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1461=\"\",\"\",+VLOOKUP(+EOMONTH(+F1461,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1461=\"\",\"\",VLOOKUP(D1461,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1461=\"\",\"\",IF(A1461=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1461,-2)+15,Cenários!$A:$D,2,FALSE)>A1461,+VLOOKUP(+EOMONTH(+A1461,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1461,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1461=\"\",\"\",VLOOKUP(F1461,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1461=\"\",\"\",IF(WORKDAY(+A1461,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1461,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-24"},{"$f":"IF(A1462=\"\",\"\",+IF(+A1462=D1462,+E1462,((+G1462/E1462)^+((NETWORKDAYS(+D1462,A1462,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1462,F1462,Feriados!$A$2:$A$1058)-1))*E1462)))","v":5178.6511983306091},{"$f":"IF(A1462=\"\",\"\",+IF(+A1462=D1462,+VLOOKUP(D1462,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1462,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1462=\"\",\"\",+VLOOKUP(+EOMONTH(+F1462,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1462=\"\",\"\",VLOOKUP(D1462,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1462=\"\",\"\",IF(A1462=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1462,-2)+15,Cenários!$A:$D,2,FALSE)>A1462,+VLOOKUP(+EOMONTH(+A1462,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1462,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1462=\"\",\"\",VLOOKUP(F1462,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1462=\"\",\"\",IF(WORKDAY(+A1462,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1462,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-27"},{"$f":"IF(A1463=\"\",\"\",+IF(+A1463=D1463,+E1463,((+G1463/E1463)^+((NETWORKDAYS(+D1463,A1463,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1463,F1463,Feriados!$A$2:$A$1058)-1))*E1463)))","v":5179.1431499728033},{"$f":"IF(A1463=\"\",\"\",+IF(+A1463=D1463,+VLOOKUP(D1463,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1463,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1463=\"\",\"\",+VLOOKUP(+EOMONTH(+F1463,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1463=\"\",\"\",VLOOKUP(D1463,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1463=\"\",\"\",IF(A1463=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1463,-2)+15,Cenários!$A:$D,2,FALSE)>A1463,+VLOOKUP(+EOMONTH(+A1463,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1463,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1463=\"\",\"\",VLOOKUP(F1463,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1463=\"\",\"\",IF(WORKDAY(+A1463,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1463,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-28"},{"$f":"IF(A1464=\"\",\"\",+IF(+A1464=D1464,+E1464,((+G1464/E1464)^+((NETWORKDAYS(+D1464,A1464,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1464,F1464,Feriados!$A$2:$A$1058)-1))*E1464)))","v":5179.6351483484832},{"$f":"IF(A1464=\"\",\"\",+IF(+A1464=D1464,+VLOOKUP(D1464,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1464,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1464=\"\",\"\",+VLOOKUP(+EOMONTH(+F1464,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1464=\"\",\"\",VLOOKUP(D1464,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1464=\"\",\"\",IF(A1464=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1464,-2)+15,Cenários!$A:$D,2,FALSE)>A1464,+VLOOKUP(+EOMONTH(+A1464,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1464,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1464=\"\",\"\",VLOOKUP(F1464,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1464=\"\",\"\",IF(WORKDAY(+A1464,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1464,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-29"},{"$f":"IF(A1465=\"\",\"\",+IF(+A1465=D1465,+E1465,((+G1465/E1465)^+((NETWORKDAYS(+D1465,A1465,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1465,F1465,Feriados!$A$2:$A$1058)-1))*E1465)))","v":5180.1271934620872},{"$f":"IF(A1465=\"\",\"\",+IF(+A1465=D1465,+VLOOKUP(D1465,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1465,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1465=\"\",\"\",+VLOOKUP(+EOMONTH(+F1465,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1465=\"\",\"\",VLOOKUP(D1465,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1465=\"\",\"\",IF(A1465=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1465,-2)+15,Cenários!$A:$D,2,FALSE)>A1465,+VLOOKUP(+EOMONTH(+A1465,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1465,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1465=\"\",\"\",VLOOKUP(F1465,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1465=\"\",\"\",IF(WORKDAY(+A1465,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1465,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-30"},{"$f":"IF(A1466=\"\",\"\",+IF(+A1466=D1466,+E1466,((+G1466/E1466)^+((NETWORKDAYS(+D1466,A1466,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1466,F1466,Feriados!$A$2:$A$1058)-1))*E1466)))","v":5180.6192853180546},{"$f":"IF(A1466=\"\",\"\",+IF(+A1466=D1466,+VLOOKUP(D1466,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1466,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1466=\"\",\"\",+VLOOKUP(+EOMONTH(+F1466,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1466=\"\",\"\",VLOOKUP(D1466,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1466=\"\",\"\",IF(A1466=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1466,-2)+15,Cenários!$A:$D,2,FALSE)>A1466,+VLOOKUP(+EOMONTH(+A1466,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1466,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1466=\"\",\"\",VLOOKUP(F1466,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1466=\"\",\"\",IF(WORKDAY(+A1466,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1466,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-08-31"},{"$f":"IF(A1467=\"\",\"\",+IF(+A1467=D1467,+E1467,((+G1467/E1467)^+((NETWORKDAYS(+D1467,A1467,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1467,F1467,Feriados!$A$2:$A$1058)-1))*E1467)))","v":5181.1114239208282},{"$f":"IF(A1467=\"\",\"\",+IF(+A1467=D1467,+VLOOKUP(D1467,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1467,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1467=\"\",\"\",+VLOOKUP(+EOMONTH(+F1467,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1467=\"\",\"\",VLOOKUP(D1467,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1467=\"\",\"\",IF(A1467=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1467,-2)+15,Cenários!$A:$D,2,FALSE)>A1467,+VLOOKUP(+EOMONTH(+A1467,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1467,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1467=\"\",\"\",VLOOKUP(F1467,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1467=\"\",\"\",IF(WORKDAY(+A1467,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1467,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-03"},{"$f":"IF(A1468=\"\",\"\",+IF(+A1468=D1468,+E1468,((+G1468/E1468)^+((NETWORKDAYS(+D1468,A1468,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1468,F1468,Feriados!$A$2:$A$1058)-1))*E1468)))","v":5181.6036092748473},{"$f":"IF(A1468=\"\",\"\",+IF(+A1468=D1468,+VLOOKUP(D1468,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1468,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1468=\"\",\"\",+VLOOKUP(+EOMONTH(+F1468,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1468=\"\",\"\",VLOOKUP(D1468,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1468=\"\",\"\",IF(A1468=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1468,-2)+15,Cenários!$A:$D,2,FALSE)>A1468,+VLOOKUP(+EOMONTH(+A1468,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1468,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1468=\"\",\"\",VLOOKUP(F1468,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1468=\"\",\"\",IF(WORKDAY(+A1468,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1468,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-04"},{"$f":"IF(A1469=\"\",\"\",+IF(+A1469=D1469,+E1469,((+G1469/E1469)^+((NETWORKDAYS(+D1469,A1469,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1469,F1469,Feriados!$A$2:$A$1058)-1))*E1469)))","v":5182.0958413845519},{"$f":"IF(A1469=\"\",\"\",+IF(+A1469=D1469,+VLOOKUP(D1469,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1469,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1469=\"\",\"\",+VLOOKUP(+EOMONTH(+F1469,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1469=\"\",\"\",VLOOKUP(D1469,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1469=\"\",\"\",IF(A1469=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1469,-2)+15,Cenários!$A:$D,2,FALSE)>A1469,+VLOOKUP(+EOMONTH(+A1469,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1469,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1469=\"\",\"\",VLOOKUP(F1469,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1469=\"\",\"\",IF(WORKDAY(+A1469,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1469,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-05"},{"$f":"IF(A1470=\"\",\"\",+IF(+A1470=D1470,+E1470,((+G1470/E1470)^+((NETWORKDAYS(+D1470,A1470,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1470,F1470,Feriados!$A$2:$A$1058)-1))*E1470)))","v":5182.588120254386},{"$f":"IF(A1470=\"\",\"\",+IF(+A1470=D1470,+VLOOKUP(D1470,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1470,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1470=\"\",\"\",+VLOOKUP(+EOMONTH(+F1470,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1470=\"\",\"\",VLOOKUP(D1470,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1470=\"\",\"\",IF(A1470=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1470,-2)+15,Cenários!$A:$D,2,FALSE)>A1470,+VLOOKUP(+EOMONTH(+A1470,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1470,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1470=\"\",\"\",VLOOKUP(F1470,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1470=\"\",\"\",IF(WORKDAY(+A1470,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1470,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-06"},{"$f":"IF(A1471=\"\",\"\",+IF(+A1471=D1471,+E1471,((+G1471/E1471)^+((NETWORKDAYS(+D1471,A1471,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1471,F1471,Feriados!$A$2:$A$1058)-1))*E1471)))","v":5183.0804458887897},{"$f":"IF(A1471=\"\",\"\",+IF(+A1471=D1471,+VLOOKUP(D1471,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1471,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1471=\"\",\"\",+VLOOKUP(+EOMONTH(+F1471,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1471=\"\",\"\",VLOOKUP(D1471,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1471=\"\",\"\",IF(A1471=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1471,-2)+15,Cenários!$A:$D,2,FALSE)>A1471,+VLOOKUP(+EOMONTH(+A1471,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1471,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1471=\"\",\"\",VLOOKUP(F1471,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1471=\"\",\"\",IF(WORKDAY(+A1471,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1471,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-10"},{"$f":"IF(A1472=\"\",\"\",+IF(+A1472=D1472,+E1472,((+G1472/E1472)^+((NETWORKDAYS(+D1472,A1472,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1472,F1472,Feriados!$A$2:$A$1058)-1))*E1472)))","v":5183.5728182922066},{"$f":"IF(A1472=\"\",\"\",+IF(+A1472=D1472,+VLOOKUP(D1472,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1472,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1472=\"\",\"\",+VLOOKUP(+EOMONTH(+F1472,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1472=\"\",\"\",VLOOKUP(D1472,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1472=\"\",\"\",IF(A1472=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1472,-2)+15,Cenários!$A:$D,2,FALSE)>A1472,+VLOOKUP(+EOMONTH(+A1472,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1472,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1472=\"\",\"\",VLOOKUP(F1472,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1472=\"\",\"\",IF(WORKDAY(+A1472,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1472,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-11"},{"$f":"IF(A1473=\"\",\"\",+IF(+A1473=D1473,+E1473,((+G1473/E1473)^+((NETWORKDAYS(+D1473,A1473,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1473,F1473,Feriados!$A$2:$A$1058)-1))*E1473)))","v":5184.0652374690799},{"$f":"IF(A1473=\"\",\"\",+IF(+A1473=D1473,+VLOOKUP(D1473,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1473,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1473=\"\",\"\",+VLOOKUP(+EOMONTH(+F1473,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1473=\"\",\"\",VLOOKUP(D1473,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1473=\"\",\"\",IF(A1473=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1473,-2)+15,Cenários!$A:$D,2,FALSE)>A1473,+VLOOKUP(+EOMONTH(+A1473,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1473,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1473=\"\",\"\",VLOOKUP(F1473,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1473=\"\",\"\",IF(WORKDAY(+A1473,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1473,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-12"},{"$f":"IF(A1474=\"\",\"\",+IF(+A1474=D1474,+E1474,((+G1474/E1474)^+((NETWORKDAYS(+D1474,A1474,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1474,F1474,Feriados!$A$2:$A$1058)-1))*E1474)))","v":5184.5577034238513},{"$f":"IF(A1474=\"\",\"\",+IF(+A1474=D1474,+VLOOKUP(D1474,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1474,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1474=\"\",\"\",+VLOOKUP(+EOMONTH(+F1474,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1474=\"\",\"\",VLOOKUP(D1474,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1474=\"\",\"\",IF(A1474=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1474,-2)+15,Cenários!$A:$D,2,FALSE)>A1474,+VLOOKUP(+EOMONTH(+A1474,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1474,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1474=\"\",\"\",VLOOKUP(F1474,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1474=\"\",\"\",IF(WORKDAY(+A1474,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1474,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-13"},{"$f":"IF(A1475=\"\",\"\",+IF(+A1475=D1475,+E1475,((+G1475/E1475)^+((NETWORKDAYS(+D1475,A1475,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1475,F1475,Feriados!$A$2:$A$1058)-1))*E1475)))","v":5185.0502161609656},{"$f":"IF(A1475=\"\",\"\",+IF(+A1475=D1475,+VLOOKUP(D1475,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1475,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1475=\"\",\"\",+VLOOKUP(+EOMONTH(+F1475,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1475=\"\",\"\",VLOOKUP(D1475,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1475=\"\",\"\",IF(A1475=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1475,-2)+15,Cenários!$A:$D,2,FALSE)>A1475,+VLOOKUP(+EOMONTH(+A1475,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1475,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1475=\"\",\"\",VLOOKUP(F1475,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1475=\"\",\"\",IF(WORKDAY(+A1475,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1475,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-14"},{"$f":"IF(A1476=\"\",\"\",+IF(+A1476=D1476,+E1476,((+G1476/E1476)^+((NETWORKDAYS(+D1476,A1476,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1476,F1476,Feriados!$A$2:$A$1058)-1))*E1476)))","v":5185.5427756848676},{"$f":"IF(A1476=\"\",\"\",+IF(+A1476=D1476,+VLOOKUP(D1476,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1476,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1476=\"\",\"\",+VLOOKUP(+EOMONTH(+F1476,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-08-15"},{"$f":"IF(A1476=\"\",\"\",VLOOKUP(D1476,Cenários!$B:$D,3,FALSE))","v":5175.2088450000001},{"$f":"IF(A1476=\"\",\"\",IF(A1476=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1476,-2)+15,Cenários!$A:$D,2,FALSE)>A1476,+VLOOKUP(+EOMONTH(+A1476,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1476,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-09-17"},{"$f":"IF(A1476=\"\",\"\",VLOOKUP(F1476,Cenários!$B:$D,3,FALSE))","v":5186.035382}]
[{"$f":"IF(A1476=\"\",\"\",IF(WORKDAY(+A1476,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1476,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-17"},{"$f":"IF(A1477=\"\",\"\",+IF(+A1477=D1477,+E1477,((+G1477/E1477)^+((NETWORKDAYS(+D1477,A1477,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1477,F1477,Feriados!$A$2:$A$1058)-1))*E1477)))","v":5186.035382},{"$f":"IF(A1477=\"\",\"\",+IF(+A1477=D1477,+VLOOKUP(D1477,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1477,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1477=\"\",\"\",+VLOOKUP(+EOMONTH(+F1477,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1477=\"\",\"\",VLOOKUP(D1477,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1477=\"\",\"\",IF(A1477=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1477,-2)+15,Cenários!$A:$D,2,FALSE)>A1477,+VLOOKUP(+EOMONTH(+A1477,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1477,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1477=\"\",\"\",VLOOKUP(F1477,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1477=\"\",\"\",IF(WORKDAY(+A1477,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1477,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-18"},{"$f":"IF(A1478=\"\",\"\",+IF(+A1478=D1478,+E1478,((+G1478/E1478)^+((NETWORKDAYS(+D1478,A1478,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1478,F1478,Feriados!$A$2:$A$1058)-1))*E1478)))","v":5186.5807639771192},{"$f":"IF(A1478=\"\",\"\",+IF(+A1478=D1478,+VLOOKUP(D1478,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1478,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1478=\"\",\"\",+VLOOKUP(+EOMONTH(+F1478,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1478=\"\",\"\",VLOOKUP(D1478,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1478=\"\",\"\",IF(A1478=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1478,-2)+15,Cenários!$A:$D,2,FALSE)>A1478,+VLOOKUP(+EOMONTH(+A1478,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1478,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1478=\"\",\"\",VLOOKUP(F1478,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1478=\"\",\"\",IF(WORKDAY(+A1478,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1478,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-19"},{"$f":"IF(A1479=\"\",\"\",+IF(+A1479=D1479,+E1479,((+G1479/E1479)^+((NETWORKDAYS(+D1479,A1479,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1479,F1479,Feriados!$A$2:$A$1058)-1))*E1479)))","v":5187.1262033085522},{"$f":"IF(A1479=\"\",\"\",+IF(+A1479=D1479,+VLOOKUP(D1479,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1479,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1479=\"\",\"\",+VLOOKUP(+EOMONTH(+F1479,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1479=\"\",\"\",VLOOKUP(D1479,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1479=\"\",\"\",IF(A1479=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1479,-2)+15,Cenários!$A:$D,2,FALSE)>A1479,+VLOOKUP(+EOMONTH(+A1479,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1479,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1479=\"\",\"\",VLOOKUP(F1479,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1479=\"\",\"\",IF(WORKDAY(+A1479,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1479,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-20"},{"$f":"IF(A1480=\"\",\"\",+IF(+A1480=D1480,+E1480,((+G1480/E1480)^+((NETWORKDAYS(+D1480,A1480,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1480,F1480,Feriados!$A$2:$A$1058)-1))*E1480)))","v":5187.6717000003309},{"$f":"IF(A1480=\"\",\"\",+IF(+A1480=D1480,+VLOOKUP(D1480,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1480,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1480=\"\",\"\",+VLOOKUP(+EOMONTH(+F1480,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1480=\"\",\"\",VLOOKUP(D1480,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1480=\"\",\"\",IF(A1480=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1480,-2)+15,Cenários!$A:$D,2,FALSE)>A1480,+VLOOKUP(+EOMONTH(+A1480,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1480,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1480=\"\",\"\",VLOOKUP(F1480,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1480=\"\",\"\",IF(WORKDAY(+A1480,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1480,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-21"},{"$f":"IF(A1481=\"\",\"\",+IF(+A1481=D1481,+E1481,((+G1481/E1481)^+((NETWORKDAYS(+D1481,A1481,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1481,F1481,Feriados!$A$2:$A$1058)-1))*E1481)))","v":5188.217254058487},{"$f":"IF(A1481=\"\",\"\",+IF(+A1481=D1481,+VLOOKUP(D1481,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1481,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1481=\"\",\"\",+VLOOKUP(+EOMONTH(+F1481,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1481=\"\",\"\",VLOOKUP(D1481,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1481=\"\",\"\",IF(A1481=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1481,-2)+15,Cenários!$A:$D,2,FALSE)>A1481,+VLOOKUP(+EOMONTH(+A1481,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1481,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1481=\"\",\"\",VLOOKUP(F1481,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1481=\"\",\"\",IF(WORKDAY(+A1481,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1481,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-24"},{"$f":"IF(A1482=\"\",\"\",+IF(+A1482=D1482,+E1482,((+G1482/E1482)^+((NETWORKDAYS(+D1482,A1482,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1482,F1482,Feriados!$A$2:$A$1058)-1))*E1482)))","v":5188.7628654890541},{"$f":"IF(A1482=\"\",\"\",+IF(+A1482=D1482,+VLOOKUP(D1482,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1482,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1482=\"\",\"\",+VLOOKUP(+EOMONTH(+F1482,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1482=\"\",\"\",VLOOKUP(D1482,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1482=\"\",\"\",IF(A1482=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1482,-2)+15,Cenários!$A:$D,2,FALSE)>A1482,+VLOOKUP(+EOMONTH(+A1482,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1482,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1482=\"\",\"\",VLOOKUP(F1482,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1482=\"\",\"\",IF(WORKDAY(+A1482,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1482,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-25"},{"$f":"IF(A1483=\"\",\"\",+IF(+A1483=D1483,+E1483,((+G1483/E1483)^+((NETWORKDAYS(+D1483,A1483,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1483,F1483,Feriados!$A$2:$A$1058)-1))*E1483)))","v":5189.3085342980639},{"$f":"IF(A1483=\"\",\"\",+IF(+A1483=D1483,+VLOOKUP(D1483,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1483,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1483=\"\",\"\",+VLOOKUP(+EOMONTH(+F1483,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1483=\"\",\"\",VLOOKUP(D1483,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1483=\"\",\"\",IF(A1483=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1483,-2)+15,Cenários!$A:$D,2,FALSE)>A1483,+VLOOKUP(+EOMONTH(+A1483,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1483,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1483=\"\",\"\",VLOOKUP(F1483,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1483=\"\",\"\",IF(WORKDAY(+A1483,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1483,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-26"},{"$f":"IF(A1484=\"\",\"\",+IF(+A1484=D1484,+E1484,((+G1484/E1484)^+((NETWORKDAYS(+D1484,A1484,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1484,F1484,Feriados!$A$2:$A$1058)-1))*E1484)))","v":5189.8542604915528},{"$f":"IF(A1484=\"\",\"\",+IF(+A1484=D1484,+VLOOKUP(D1484,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1484,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1484=\"\",\"\",+VLOOKUP(+EOMONTH(+F1484,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1484=\"\",\"\",VLOOKUP(D1484,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1484=\"\",\"\",IF(A1484=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1484,-2)+15,Cenários!$A:$D,2,FALSE)>A1484,+VLOOKUP(+EOMONTH(+A1484,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1484,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1484=\"\",\"\",VLOOKUP(F1484,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1484=\"\",\"\",IF(WORKDAY(+A1484,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1484,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-27"},{"$f":"IF(A1485=\"\",\"\",+IF(+A1485=D1485,+E1485,((+G1485/E1485)^+((NETWORKDAYS(+D1485,A1485,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1485,F1485,Feriados!$A$2:$A$1058)-1))*E1485)))","v":5190.4000440755553},{"$f":"IF(A1485=\"\",\"\",+IF(+A1485=D1485,+VLOOKUP(D1485,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1485,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1485=\"\",\"\",+VLOOKUP(+EOMONTH(+F1485,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1485=\"\",\"\",VLOOKUP(D1485,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1485=\"\",\"\",IF(A1485=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1485,-2)+15,Cenários!$A:$D,2,FALSE)>A1485,+VLOOKUP(+EOMONTH(+A1485,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1485,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1485=\"\",\"\",VLOOKUP(F1485,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1485=\"\",\"\",IF(WORKDAY(+A1485,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1485,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-09-28"},{"$f":"IF(A1486=\"\",\"\",+IF(+A1486=D1486,+E1486,((+G1486/E1486)^+((NETWORKDAYS(+D1486,A1486,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1486,F1486,Feriados!$A$2:$A$1058)-1))*E1486)))","v":5190.9458850561059},{"$f":"IF(A1486=\"\",\"\",+IF(+A1486=D1486,+VLOOKUP(D1486,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1486,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1486=\"\",\"\",+VLOOKUP(+EOMONTH(+F1486,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1486=\"\",\"\",VLOOKUP(D1486,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1486=\"\",\"\",IF(A1486=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1486,-2)+15,Cenários!$A:$D,2,FALSE)>A1486,+VLOOKUP(+EOMONTH(+A1486,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1486,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1486=\"\",\"\",VLOOKUP(F1486,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1486=\"\",\"\",IF(WORKDAY(+A1486,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1486,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-01"},{"$f":"IF(A1487=\"\",\"\",+IF(+A1487=D1487,+E1487,((+G1487/E1487)^+((NETWORKDAYS(+D1487,A1487,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1487,F1487,Feriados!$A$2:$A$1058)-1))*E1487)))","v":5191.491783439239},{"$f":"IF(A1487=\"\",\"\",+IF(+A1487=D1487,+VLOOKUP(D1487,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1487,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1487=\"\",\"\",+VLOOKUP(+EOMONTH(+F1487,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1487=\"\",\"\",VLOOKUP(D1487,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1487=\"\",\"\",IF(A1487=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1487,-2)+15,Cenários!$A:$D,2,FALSE)>A1487,+VLOOKUP(+EOMONTH(+A1487,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1487,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1487=\"\",\"\",VLOOKUP(F1487,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1487=\"\",\"\",IF(WORKDAY(+A1487,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1487,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-02"},{"$f":"IF(A1488=\"\",\"\",+IF(+A1488=D1488,+E1488,((+G1488/E1488)^+((NETWORKDAYS(+D1488,A1488,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1488,F1488,Feriados!$A$2:$A$1058)-1))*E1488)))","v":5192.0377392309938},{"$f":"IF(A1488=\"\",\"\",+IF(+A1488=D1488,+VLOOKUP(D1488,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1488,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1488=\"\",\"\",+VLOOKUP(+EOMONTH(+F1488,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1488=\"\",\"\",VLOOKUP(D1488,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1488=\"\",\"\",IF(A1488=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1488,-2)+15,Cenários!$A:$D,2,FALSE)>A1488,+VLOOKUP(+EOMONTH(+A1488,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1488,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1488=\"\",\"\",VLOOKUP(F1488,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1488=\"\",\"\",IF(WORKDAY(+A1488,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1488,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-03"},{"$f":"IF(A1489=\"\",\"\",+IF(+A1489=D1489,+E1489,((+G1489/E1489)^+((NETWORKDAYS(+D1489,A1489,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1489,F1489,Feriados!$A$2:$A$1058)-1))*E1489)))","v":5192.5837524374074},{"$f":"IF(A1489=\"\",\"\",+IF(+A1489=D1489,+VLOOKUP(D1489,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1489,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1489=\"\",\"\",+VLOOKUP(+EOMONTH(+F1489,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1489=\"\",\"\",VLOOKUP(D1489,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1489=\"\",\"\",IF(A1489=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1489,-2)+15,Cenários!$A:$D,2,FALSE)>A1489,+VLOOKUP(+EOMONTH(+A1489,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1489,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1489=\"\",\"\",VLOOKUP(F1489,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1489=\"\",\"\",IF(WORKDAY(+A1489,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1489,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-04"},{"$f":"IF(A1490=\"\",\"\",+IF(+A1490=D1490,+E1490,((+G1490/E1490)^+((NETWORKDAYS(+D1490,A1490,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1490,F1490,Feriados!$A$2:$A$1058)-1))*E1490)))","v":5193.129823064518},{"$f":"IF(A1490=\"\",\"\",+IF(+A1490=D1490,+VLOOKUP(D1490,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1490,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1490=\"\",\"\",+VLOOKUP(+EOMONTH(+F1490,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1490=\"\",\"\",VLOOKUP(D1490,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1490=\"\",\"\",IF(A1490=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1490,-2)+15,Cenários!$A:$D,2,FALSE)>A1490,+VLOOKUP(+EOMONTH(+A1490,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1490,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1490=\"\",\"\",VLOOKUP(F1490,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1490=\"\",\"\",IF(WORKDAY(+A1490,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1490,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-05"},{"$f":"IF(A1491=\"\",\"\",+IF(+A1491=D1491,+E1491,((+G1491/E1491)^+((NETWORKDAYS(+D1491,A1491,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1491,F1491,Feriados!$A$2:$A$1058)-1))*E1491)))","v":5193.6759511183627},{"$f":"IF(A1491=\"\",\"\",+IF(+A1491=D1491,+VLOOKUP(D1491,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1491,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1491=\"\",\"\",+VLOOKUP(+EOMONTH(+F1491,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1491=\"\",\"\",VLOOKUP(D1491,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1491=\"\",\"\",IF(A1491=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1491,-2)+15,Cenários!$A:$D,2,FALSE)>A1491,+VLOOKUP(+EOMONTH(+A1491,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1491,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1491=\"\",\"\",VLOOKUP(F1491,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1491=\"\",\"\",IF(WORKDAY(+A1491,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1491,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-08"},{"$f":"IF(A1492=\"\",\"\",+IF(+A1492=D1492,+E1492,((+G1492/E1492)^+((NETWORKDAYS(+D1492,A1492,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1492,F1492,Feriados!$A$2:$A$1058)-1))*E1492)))","v":5194.2221366049798},{"$f":"IF(A1492=\"\",\"\",+IF(+A1492=D1492,+VLOOKUP(D1492,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1492,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1492=\"\",\"\",+VLOOKUP(+EOMONTH(+F1492,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1492=\"\",\"\",VLOOKUP(D1492,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1492=\"\",\"\",IF(A1492=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1492,-2)+15,Cenários!$A:$D,2,FALSE)>A1492,+VLOOKUP(+EOMONTH(+A1492,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1492,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1492=\"\",\"\",VLOOKUP(F1492,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1492=\"\",\"\",IF(WORKDAY(+A1492,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1492,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-09"},{"$f":"IF(A1493=\"\",\"\",+IF(+A1493=D1493,+E1493,((+G1493/E1493)^+((NETWORKDAYS(+D1493,A1493,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1493,F1493,Feriados!$A$2:$A$1058)-1))*E1493)))","v":5194.7683795304129},{"$f":"IF(A1493=\"\",\"\",+IF(+A1493=D1493,+VLOOKUP(D1493,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1493,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1493=\"\",\"\",+VLOOKUP(+EOMONTH(+F1493,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1493=\"\",\"\",VLOOKUP(D1493,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1493=\"\",\"\",IF(A1493=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1493,-2)+15,Cenários!$A:$D,2,FALSE)>A1493,+VLOOKUP(+EOMONTH(+A1493,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1493,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1493=\"\",\"\",VLOOKUP(F1493,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1493=\"\",\"\",IF(WORKDAY(+A1493,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1493,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-10"},{"$f":"IF(A1494=\"\",\"\",+IF(+A1494=D1494,+E1494,((+G1494/E1494)^+((NETWORKDAYS(+D1494,A1494,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1494,F1494,Feriados!$A$2:$A$1058)-1))*E1494)))","v":5195.314679900699},{"$f":"IF(A1494=\"\",\"\",+IF(+A1494=D1494,+VLOOKUP(D1494,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1494,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1494=\"\",\"\",+VLOOKUP(+EOMONTH(+F1494,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1494=\"\",\"\",VLOOKUP(D1494,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1494=\"\",\"\",IF(A1494=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1494,-2)+15,Cenários!$A:$D,2,FALSE)>A1494,+VLOOKUP(+EOMONTH(+A1494,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1494,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1494=\"\",\"\",VLOOKUP(F1494,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1494=\"\",\"\",IF(WORKDAY(+A1494,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1494,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-11"},{"$f":"IF(A1495=\"\",\"\",+IF(+A1495=D1495,+E1495,((+G1495/E1495)^+((NETWORKDAYS(+D1495,A1495,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1495,F1495,Feriados!$A$2:$A$1058)-1))*E1495)))","v":5195.8610377218811},{"$f":"IF(A1495=\"\",\"\",+IF(+A1495=D1495,+VLOOKUP(D1495,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1495,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1495=\"\",\"\",+VLOOKUP(+EOMONTH(+F1495,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-09-17"},{"$f":"IF(A1495=\"\",\"\",VLOOKUP(D1495,Cenários!$B:$D,3,FALSE))","v":5186.035382},{"$f":"IF(A1495=\"\",\"\",IF(A1495=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1495,-2)+15,Cenários!$A:$D,2,FALSE)>A1495,+VLOOKUP(+EOMONTH(+A1495,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1495,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-10-15"},{"$f":"IF(A1495=\"\",\"\",VLOOKUP(F1495,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998}]
[{"$f":"IF(A1495=\"\",\"\",IF(WORKDAY(+A1495,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1495,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-15"},{"$f":"IF(A1496=\"\",\"\",+IF(+A1496=D1496,+E1496,((+G1496/E1496)^+((NETWORKDAYS(+D1496,A1496,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1496,F1496,Feriados!$A$2:$A$1058)-1))*E1496)))","v":5196.4074529999998},{"$f":"IF(A1496=\"\",\"\",+IF(+A1496=D1496,+VLOOKUP(D1496,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1496,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1496=\"\",\"\",+VLOOKUP(+EOMONTH(+F1496,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1496=\"\",\"\",VLOOKUP(D1496,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1496=\"\",\"\",IF(A1496=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1496,-2)+15,Cenários!$A:$D,2,FALSE)>A1496,+VLOOKUP(+EOMONTH(+A1496,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1496,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1496=\"\",\"\",VLOOKUP(F1496,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1496=\"\",\"\",IF(WORKDAY(+A1496,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1496,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-16"},{"$f":"IF(A1497=\"\",\"\",+IF(+A1497=D1497,+E1497,((+G1497/E1497)^+((NETWORKDAYS(+D1497,A1497,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1497,F1497,Feriados!$A$2:$A$1058)-1))*E1497)))","v":5196.8086681558543},{"$f":"IF(A1497=\"\",\"\",+IF(+A1497=D1497,+VLOOKUP(D1497,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1497,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1497=\"\",\"\",+VLOOKUP(+EOMONTH(+F1497,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1497=\"\",\"\",VLOOKUP(D1497,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1497=\"\",\"\",IF(A1497=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1497,-2)+15,Cenários!$A:$D,2,FALSE)>A1497,+VLOOKUP(+EOMONTH(+A1497,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1497,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1497=\"\",\"\",VLOOKUP(F1497,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1497=\"\",\"\",IF(WORKDAY(+A1497,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1497,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-17"},{"$f":"IF(A1498=\"\",\"\",+IF(+A1498=D1498,+E1498,((+G1498/E1498)^+((NETWORKDAYS(+D1498,A1498,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1498,F1498,Feriados!$A$2:$A$1058)-1))*E1498)))","v":5197.2099142895704},{"$f":"IF(A1498=\"\",\"\",+IF(+A1498=D1498,+VLOOKUP(D1498,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1498,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1498=\"\",\"\",+VLOOKUP(+EOMONTH(+F1498,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1498=\"\",\"\",VLOOKUP(D1498,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1498=\"\",\"\",IF(A1498=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1498,-2)+15,Cenários!$A:$D,2,FALSE)>A1498,+VLOOKUP(+EOMONTH(+A1498,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1498,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1498=\"\",\"\",VLOOKUP(F1498,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1498=\"\",\"\",IF(WORKDAY(+A1498,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1498,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-18"},{"$f":"IF(A1499=\"\",\"\",+IF(+A1499=D1499,+E1499,((+G1499/E1499)^+((NETWORKDAYS(+D1499,A1499,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1499,F1499,Feriados!$A$2:$A$1058)-1))*E1499)))","v":5197.6111914035437},{"$f":"IF(A1499=\"\",\"\",+IF(+A1499=D1499,+VLOOKUP(D1499,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1499,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1499=\"\",\"\",+VLOOKUP(+EOMONTH(+F1499,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1499=\"\",\"\",VLOOKUP(D1499,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1499=\"\",\"\",IF(A1499=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1499,-2)+15,Cenários!$A:$D,2,FALSE)>A1499,+VLOOKUP(+EOMONTH(+A1499,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1499,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1499=\"\",\"\",VLOOKUP(F1499,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1499=\"\",\"\",IF(WORKDAY(+A1499,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1499,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-19"},{"$f":"IF(A1500=\"\",\"\",+IF(+A1500=D1500,+E1500,((+G1500/E1500)^+((NETWORKDAYS(+D1500,A1500,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1500,F1500,Feriados!$A$2:$A$1058)-1))*E1500)))","v":5198.0124995001634},{"$f":"IF(A1500=\"\",\"\",+IF(+A1500=D1500,+VLOOKUP(D1500,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1500,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1500=\"\",\"\",+VLOOKUP(+EOMONTH(+F1500,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1500=\"\",\"\",VLOOKUP(D1500,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1500=\"\",\"\",IF(A1500=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1500,-2)+15,Cenários!$A:$D,2,FALSE)>A1500,+VLOOKUP(+EOMONTH(+A1500,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1500,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1500=\"\",\"\",VLOOKUP(F1500,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1500=\"\",\"\",IF(WORKDAY(+A1500,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1500,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-22"},{"$f":"IF(A1501=\"\",\"\",+IF(+A1501=D1501,+E1501,((+G1501/E1501)^+((NETWORKDAYS(+D1501,A1501,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1501,F1501,Feriados!$A$2:$A$1058)-1))*E1501)))","v":5198.4138385818233},{"$f":"IF(A1501=\"\",\"\",+IF(+A1501=D1501,+VLOOKUP(D1501,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1501,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1501=\"\",\"\",+VLOOKUP(+EOMONTH(+F1501,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1501=\"\",\"\",VLOOKUP(D1501,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1501=\"\",\"\",IF(A1501=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1501,-2)+15,Cenários!$A:$D,2,FALSE)>A1501,+VLOOKUP(+EOMONTH(+A1501,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1501,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1501=\"\",\"\",VLOOKUP(F1501,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1501=\"\",\"\",IF(WORKDAY(+A1501,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1501,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-23"},{"$f":"IF(A1502=\"\",\"\",+IF(+A1502=D1502,+E1502,((+G1502/E1502)^+((NETWORKDAYS(+D1502,A1502,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1502,F1502,Feriados!$A$2:$A$1058)-1))*E1502)))","v":5198.8152086509144},{"$f":"IF(A1502=\"\",\"\",+IF(+A1502=D1502,+VLOOKUP(D1502,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1502,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1502=\"\",\"\",+VLOOKUP(+EOMONTH(+F1502,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1502=\"\",\"\",VLOOKUP(D1502,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1502=\"\",\"\",IF(A1502=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1502,-2)+15,Cenários!$A:$D,2,FALSE)>A1502,+VLOOKUP(+EOMONTH(+A1502,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1502,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1502=\"\",\"\",VLOOKUP(F1502,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1502=\"\",\"\",IF(WORKDAY(+A1502,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1502,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-24"},{"$f":"IF(A1503=\"\",\"\",+IF(+A1503=D1503,+E1503,((+G1503/E1503)^+((NETWORKDAYS(+D1503,A1503,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1503,F1503,Feriados!$A$2:$A$1058)-1))*E1503)))","v":5199.2166097098307},{"$f":"IF(A1503=\"\",\"\",+IF(+A1503=D1503,+VLOOKUP(D1503,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1503,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1503=\"\",\"\",+VLOOKUP(+EOMONTH(+F1503,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1503=\"\",\"\",VLOOKUP(D1503,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1503=\"\",\"\",IF(A1503=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1503,-2)+15,Cenários!$A:$D,2,FALSE)>A1503,+VLOOKUP(+EOMONTH(+A1503,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1503,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1503=\"\",\"\",VLOOKUP(F1503,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1503=\"\",\"\",IF(WORKDAY(+A1503,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1503,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-25"},{"$f":"IF(A1504=\"\",\"\",+IF(+A1504=D1504,+E1504,((+G1504/E1504)^+((NETWORKDAYS(+D1504,A1504,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1504,F1504,Feriados!$A$2:$A$1058)-1))*E1504)))","v":5199.618041760963},{"$f":"IF(A1504=\"\",\"\",+IF(+A1504=D1504,+VLOOKUP(D1504,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1504,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1504=\"\",\"\",+VLOOKUP(+EOMONTH(+F1504,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1504=\"\",\"\",VLOOKUP(D1504,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1504=\"\",\"\",IF(A1504=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1504,-2)+15,Cenários!$A:$D,2,FALSE)>A1504,+VLOOKUP(+EOMONTH(+A1504,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1504,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1504=\"\",\"\",VLOOKUP(F1504,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1504=\"\",\"\",IF(WORKDAY(+A1504,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1504,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-26"},{"$f":"IF(A1505=\"\",\"\",+IF(+A1505=D1505,+E1505,((+G1505/E1505)^+((NETWORKDAYS(+D1505,A1505,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1505,F1505,Feriados!$A$2:$A$1058)-1))*E1505)))","v":5200.0195048067062},{"$f":"IF(A1505=\"\",\"\",+IF(+A1505=D1505,+VLOOKUP(D1505,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1505,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1505=\"\",\"\",+VLOOKUP(+EOMONTH(+F1505,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1505=\"\",\"\",VLOOKUP(D1505,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1505=\"\",\"\",IF(A1505=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1505,-2)+15,Cenários!$A:$D,2,FALSE)>A1505,+VLOOKUP(+EOMONTH(+A1505,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1505,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1505=\"\",\"\",VLOOKUP(F1505,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1505=\"\",\"\",IF(WORKDAY(+A1505,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1505,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-29"},{"$f":"IF(A1506=\"\",\"\",+IF(+A1506=D1506,+E1506,((+G1506/E1506)^+((NETWORKDAYS(+D1506,A1506,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1506,F1506,Feriados!$A$2:$A$1058)-1))*E1506)))","v":5200.4209988494531},{"$f":"IF(A1506=\"\",\"\",+IF(+A1506=D1506,+VLOOKUP(D1506,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1506,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1506=\"\",\"\",+VLOOKUP(+EOMONTH(+F1506,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1506=\"\",\"\",VLOOKUP(D1506,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1506=\"\",\"\",IF(A1506=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1506,-2)+15,Cenários!$A:$D,2,FALSE)>A1506,+VLOOKUP(+EOMONTH(+A1506,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1506,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1506=\"\",\"\",VLOOKUP(F1506,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1506=\"\",\"\",IF(WORKDAY(+A1506,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1506,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-30"},{"$f":"IF(A1507=\"\",\"\",+IF(+A1507=D1507,+E1507,((+G1507/E1507)^+((NETWORKDAYS(+D1507,A1507,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1507,F1507,Feriados!$A$2:$A$1058)-1))*E1507)))","v":5200.8225238915957},{"$f":"IF(A1507=\"\",\"\",+IF(+A1507=D1507,+VLOOKUP(D1507,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1507,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1507=\"\",\"\",+VLOOKUP(+EOMONTH(+F1507,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1507=\"\",\"\",VLOOKUP(D1507,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1507=\"\",\"\",IF(A1507=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1507,-2)+15,Cenários!$A:$D,2,FALSE)>A1507,+VLOOKUP(+EOMONTH(+A1507,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1507,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1507=\"\",\"\",VLOOKUP(F1507,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1507=\"\",\"\",IF(WORKDAY(+A1507,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1507,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-10-31"},{"$f":"IF(A1508=\"\",\"\",+IF(+A1508=D1508,+E1508,((+G1508/E1508)^+((NETWORKDAYS(+D1508,A1508,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1508,F1508,Feriados!$A$2:$A$1058)-1))*E1508)))","v":5201.2240799355295},{"$f":"IF(A1508=\"\",\"\",+IF(+A1508=D1508,+VLOOKUP(D1508,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1508,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1508=\"\",\"\",+VLOOKUP(+EOMONTH(+F1508,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1508=\"\",\"\",VLOOKUP(D1508,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1508=\"\",\"\",IF(A1508=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1508,-2)+15,Cenários!$A:$D,2,FALSE)>A1508,+VLOOKUP(+EOMONTH(+A1508,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1508,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1508=\"\",\"\",VLOOKUP(F1508,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1508=\"\",\"\",IF(WORKDAY(+A1508,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1508,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-01"},{"$f":"IF(A1509=\"\",\"\",+IF(+A1509=D1509,+E1509,((+G1509/E1509)^+((NETWORKDAYS(+D1509,A1509,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1509,F1509,Feriados!$A$2:$A$1058)-1))*E1509)))","v":5201.6256669836448},{"$f":"IF(A1509=\"\",\"\",+IF(+A1509=D1509,+VLOOKUP(D1509,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1509,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1509=\"\",\"\",+VLOOKUP(+EOMONTH(+F1509,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1509=\"\",\"\",VLOOKUP(D1509,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1509=\"\",\"\",IF(A1509=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1509,-2)+15,Cenários!$A:$D,2,FALSE)>A1509,+VLOOKUP(+EOMONTH(+A1509,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1509,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1509=\"\",\"\",VLOOKUP(F1509,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1509=\"\",\"\",IF(WORKDAY(+A1509,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1509,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-05"},{"$f":"IF(A1510=\"\",\"\",+IF(+A1510=D1510,+E1510,((+G1510/E1510)^+((NETWORKDAYS(+D1510,A1510,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1510,F1510,Feriados!$A$2:$A$1058)-1))*E1510)))","v":5202.027285038339},{"$f":"IF(A1510=\"\",\"\",+IF(+A1510=D1510,+VLOOKUP(D1510,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1510,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1510=\"\",\"\",+VLOOKUP(+EOMONTH(+F1510,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1510=\"\",\"\",VLOOKUP(D1510,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1510=\"\",\"\",IF(A1510=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1510,-2)+15,Cenários!$A:$D,2,FALSE)>A1510,+VLOOKUP(+EOMONTH(+A1510,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1510,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1510=\"\",\"\",VLOOKUP(F1510,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1510=\"\",\"\",IF(WORKDAY(+A1510,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1510,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-06"},{"$f":"IF(A1511=\"\",\"\",+IF(+A1511=D1511,+E1511,((+G1511/E1511)^+((NETWORKDAYS(+D1511,A1511,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1511,F1511,Feriados!$A$2:$A$1058)-1))*E1511)))","v":5202.428934102004},{"$f":"IF(A1511=\"\",\"\",+IF(+A1511=D1511,+VLOOKUP(D1511,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1511,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1511=\"\",\"\",+VLOOKUP(+EOMONTH(+F1511,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1511=\"\",\"\",VLOOKUP(D1511,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1511=\"\",\"\",IF(A1511=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1511,-2)+15,Cenários!$A:$D,2,FALSE)>A1511,+VLOOKUP(+EOMONTH(+A1511,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1511,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1511=\"\",\"\",VLOOKUP(F1511,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1511=\"\",\"\",IF(WORKDAY(+A1511,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1511,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-07"},{"$f":"IF(A1512=\"\",\"\",+IF(+A1512=D1512,+E1512,((+G1512/E1512)^+((NETWORKDAYS(+D1512,A1512,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1512,F1512,Feriados!$A$2:$A$1058)-1))*E1512)))","v":5202.8306141770354},{"$f":"IF(A1512=\"\",\"\",+IF(+A1512=D1512,+VLOOKUP(D1512,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1512,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1512=\"\",\"\",+VLOOKUP(+EOMONTH(+F1512,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1512=\"\",\"\",VLOOKUP(D1512,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1512=\"\",\"\",IF(A1512=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1512,-2)+15,Cenários!$A:$D,2,FALSE)>A1512,+VLOOKUP(+EOMONTH(+A1512,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1512,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1512=\"\",\"\",VLOOKUP(F1512,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1512=\"\",\"\",IF(WORKDAY(+A1512,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1512,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-08"},{"$f":"IF(A1513=\"\",\"\",+IF(+A1513=D1513,+E1513,((+G1513/E1513)^+((NETWORKDAYS(+D1513,A1513,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1513,F1513,Feriados!$A$2:$A$1058)-1))*E1513)))","v":5203.2323252658271},{"$f":"IF(A1513=\"\",\"\",+IF(+A1513=D1513,+VLOOKUP(D1513,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1513,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1513=\"\",\"\",+VLOOKUP(+EOMONTH(+F1513,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1513=\"\",\"\",VLOOKUP(D1513,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1513=\"\",\"\",IF(A1513=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1513,-2)+15,Cenários!$A:$D,2,FALSE)>A1513,+VLOOKUP(+EOMONTH(+A1513,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1513,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1513=\"\",\"\",VLOOKUP(F1513,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1513=\"\",\"\",IF(WORKDAY(+A1513,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1513,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-09"},{"$f":"IF(A1514=\"\",\"\",+IF(+A1514=D1514,+E1514,((+G1514/E1514)^+((NETWORKDAYS(+D1514,A1514,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1514,F1514,Feriados!$A$2:$A$1058)-1))*E1514)))","v":5203.6340673707728},{"$f":"IF(A1514=\"\",\"\",+IF(+A1514=D1514,+VLOOKUP(D1514,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1514,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1514=\"\",\"\",+VLOOKUP(+EOMONTH(+F1514,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1514=\"\",\"\",VLOOKUP(D1514,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1514=\"\",\"\",IF(A1514=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1514,-2)+15,Cenários!$A:$D,2,FALSE)>A1514,+VLOOKUP(+EOMONTH(+A1514,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1514,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1514=\"\",\"\",VLOOKUP(F1514,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1514=\"\",\"\",IF(WORKDAY(+A1514,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1514,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-12"},{"$f":"IF(A1515=\"\",\"\",+IF(+A1515=D1515,+E1515,((+G1515/E1515)^+((NETWORKDAYS(+D1515,A1515,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1515,F1515,Feriados!$A$2:$A$1058)-1))*E1515)))","v":5204.0358404942672},{"$f":"IF(A1515=\"\",\"\",+IF(+A1515=D1515,+VLOOKUP(D1515,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1515,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1515=\"\",\"\",+VLOOKUP(+EOMONTH(+F1515,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1515=\"\",\"\",VLOOKUP(D1515,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1515=\"\",\"\",IF(A1515=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1515,-2)+15,Cenários!$A:$D,2,FALSE)>A1515,+VLOOKUP(+EOMONTH(+A1515,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1515,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1515=\"\",\"\",VLOOKUP(F1515,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1515=\"\",\"\",IF(WORKDAY(+A1515,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1515,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-13"},{"$f":"IF(A1516=\"\",\"\",+IF(+A1516=D1516,+E1516,((+G1516/E1516)^+((NETWORKDAYS(+D1516,A1516,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1516,F1516,Feriados!$A$2:$A$1058)-1))*E1516)))","v":5204.4376446387068},{"$f":"IF(A1516=\"\",\"\",+IF(+A1516=D1516,+VLOOKUP(D1516,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1516,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1516=\"\",\"\",+VLOOKUP(+EOMONTH(+F1516,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1516=\"\",\"\",VLOOKUP(D1516,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1516=\"\",\"\",IF(A1516=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1516,-2)+15,Cenários!$A:$D,2,FALSE)>A1516,+VLOOKUP(+EOMONTH(+A1516,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1516,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1516=\"\",\"\",VLOOKUP(F1516,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1516=\"\",\"\",IF(WORKDAY(+A1516,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1516,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-14"},{"$f":"IF(A1517=\"\",\"\",+IF(+A1517=D1517,+E1517,((+G1517/E1517)^+((NETWORKDAYS(+D1517,A1517,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1517,F1517,Feriados!$A$2:$A$1058)-1))*E1517)))","v":5204.8394798064865},{"$f":"IF(A1517=\"\",\"\",+IF(+A1517=D1517,+VLOOKUP(D1517,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1517,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1517=\"\",\"\",+VLOOKUP(+EOMONTH(+F1517,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-10-15"},{"$f":"IF(A1517=\"\",\"\",VLOOKUP(D1517,Cenários!$B:$D,3,FALSE))","v":5196.4074529999998},{"$f":"IF(A1517=\"\",\"\",IF(A1517=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1517,-2)+15,Cenários!$A:$D,2,FALSE)>A1517,+VLOOKUP(+EOMONTH(+A1517,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1517,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-11-16"},{"$f":"IF(A1517=\"\",\"\",VLOOKUP(F1517,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998}]
[{"$f":"IF(A1517=\"\",\"\",IF(WORKDAY(+A1517,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1517,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-16"},{"$f":"IF(A1518=\"\",\"\",+IF(+A1518=D1518,+E1518,((+G1518/E1518)^+((NETWORKDAYS(+D1518,A1518,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1518,F1518,Feriados!$A$2:$A$1058)-1))*E1518)))","v":5205.2413459999998},{"$f":"IF(A1518=\"\",\"\",+IF(+A1518=D1518,+VLOOKUP(D1518,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1518,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1518=\"\",\"\",+VLOOKUP(+EOMONTH(+F1518,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1518=\"\",\"\",VLOOKUP(D1518,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1518=\"\",\"\",IF(A1518=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1518,-2)+15,Cenários!$A:$D,2,FALSE)>A1518,+VLOOKUP(+EOMONTH(+A1518,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1518,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1518=\"\",\"\",VLOOKUP(F1518,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1518=\"\",\"\",IF(WORKDAY(+A1518,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1518,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-19"},{"$f":"IF(A1519=\"\",\"\",+IF(+A1519=D1519,+E1519,((+G1519/E1519)^+((NETWORKDAYS(+D1519,A1519,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1519,F1519,Feriados!$A$2:$A$1058)-1))*E1519)))","v":5205.8108203972797},{"$f":"IF(A1519=\"\",\"\",+IF(+A1519=D1519,+VLOOKUP(D1519,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1519,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1519=\"\",\"\",+VLOOKUP(+EOMONTH(+F1519,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1519=\"\",\"\",VLOOKUP(D1519,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1519=\"\",\"\",IF(A1519=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1519,-2)+15,Cenários!$A:$D,2,FALSE)>A1519,+VLOOKUP(+EOMONTH(+A1519,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1519,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1519=\"\",\"\",VLOOKUP(F1519,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1519=\"\",\"\",IF(WORKDAY(+A1519,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1519,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-20"},{"$f":"IF(A1520=\"\",\"\",+IF(+A1520=D1520,+E1520,((+G1520/E1520)^+((NETWORKDAYS(+D1520,A1520,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1520,F1520,Feriados!$A$2:$A$1058)-1))*E1520)))","v":5206.380357097355},{"$f":"IF(A1520=\"\",\"\",+IF(+A1520=D1520,+VLOOKUP(D1520,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1520,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1520=\"\",\"\",+VLOOKUP(+EOMONTH(+F1520,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1520=\"\",\"\",VLOOKUP(D1520,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1520=\"\",\"\",IF(A1520=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1520,-2)+15,Cenários!$A:$D,2,FALSE)>A1520,+VLOOKUP(+EOMONTH(+A1520,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1520,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1520=\"\",\"\",VLOOKUP(F1520,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1520=\"\",\"\",IF(WORKDAY(+A1520,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1520,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-21"},{"$f":"IF(A1521=\"\",\"\",+IF(+A1521=D1521,+E1521,((+G1521/E1521)^+((NETWORKDAYS(+D1521,A1521,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1521,F1521,Feriados!$A$2:$A$1058)-1))*E1521)))","v":5206.9499561070443},{"$f":"IF(A1521=\"\",\"\",+IF(+A1521=D1521,+VLOOKUP(D1521,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1521,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1521=\"\",\"\",+VLOOKUP(+EOMONTH(+F1521,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1521=\"\",\"\",VLOOKUP(D1521,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1521=\"\",\"\",IF(A1521=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1521,-2)+15,Cenários!$A:$D,2,FALSE)>A1521,+VLOOKUP(+EOMONTH(+A1521,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1521,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1521=\"\",\"\",VLOOKUP(F1521,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1521=\"\",\"\",IF(WORKDAY(+A1521,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1521,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-22"},{"$f":"IF(A1522=\"\",\"\",+IF(+A1522=D1522,+E1522,((+G1522/E1522)^+((NETWORKDAYS(+D1522,A1522,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1522,F1522,Feriados!$A$2:$A$1058)-1))*E1522)))","v":5207.5196174331613},{"$f":"IF(A1522=\"\",\"\",+IF(+A1522=D1522,+VLOOKUP(D1522,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1522,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1522=\"\",\"\",+VLOOKUP(+EOMONTH(+F1522,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1522=\"\",\"\",VLOOKUP(D1522,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1522=\"\",\"\",IF(A1522=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1522,-2)+15,Cenários!$A:$D,2,FALSE)>A1522,+VLOOKUP(+EOMONTH(+A1522,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1522,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1522=\"\",\"\",VLOOKUP(F1522,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1522=\"\",\"\",IF(WORKDAY(+A1522,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1522,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-23"},{"$f":"IF(A1523=\"\",\"\",+IF(+A1523=D1523,+E1523,((+G1523/E1523)^+((NETWORKDAYS(+D1523,A1523,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1523,F1523,Feriados!$A$2:$A$1058)-1))*E1523)))","v":5208.0893410825247},{"$f":"IF(A1523=\"\",\"\",+IF(+A1523=D1523,+VLOOKUP(D1523,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1523,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1523=\"\",\"\",+VLOOKUP(+EOMONTH(+F1523,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1523=\"\",\"\",VLOOKUP(D1523,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1523=\"\",\"\",IF(A1523=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1523,-2)+15,Cenários!$A:$D,2,FALSE)>A1523,+VLOOKUP(+EOMONTH(+A1523,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1523,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1523=\"\",\"\",VLOOKUP(F1523,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1523=\"\",\"\",IF(WORKDAY(+A1523,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1523,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-26"},{"$f":"IF(A1524=\"\",\"\",+IF(+A1524=D1524,+E1524,((+G1524/E1524)^+((NETWORKDAYS(+D1524,A1524,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1524,F1524,Feriados!$A$2:$A$1058)-1))*E1524)))","v":5208.6591270619538},{"$f":"IF(A1524=\"\",\"\",+IF(+A1524=D1524,+VLOOKUP(D1524,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1524,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1524=\"\",\"\",+VLOOKUP(+EOMONTH(+F1524,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1524=\"\",\"\",VLOOKUP(D1524,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1524=\"\",\"\",IF(A1524=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1524,-2)+15,Cenários!$A:$D,2,FALSE)>A1524,+VLOOKUP(+EOMONTH(+A1524,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1524,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1524=\"\",\"\",VLOOKUP(F1524,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1524=\"\",\"\",IF(WORKDAY(+A1524,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1524,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-27"},{"$f":"IF(A1525=\"\",\"\",+IF(+A1525=D1525,+E1525,((+G1525/E1525)^+((NETWORKDAYS(+D1525,A1525,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1525,F1525,Feriados!$A$2:$A$1058)-1))*E1525)))","v":5209.228975378267},{"$f":"IF(A1525=\"\",\"\",+IF(+A1525=D1525,+VLOOKUP(D1525,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1525,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1525=\"\",\"\",+VLOOKUP(+EOMONTH(+F1525,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1525=\"\",\"\",VLOOKUP(D1525,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1525=\"\",\"\",IF(A1525=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1525,-2)+15,Cenários!$A:$D,2,FALSE)>A1525,+VLOOKUP(+EOMONTH(+A1525,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1525,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1525=\"\",\"\",VLOOKUP(F1525,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1525=\"\",\"\",IF(WORKDAY(+A1525,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1525,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-28"},{"$f":"IF(A1526=\"\",\"\",+IF(+A1526=D1526,+E1526,((+G1526/E1526)^+((NETWORKDAYS(+D1526,A1526,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1526,F1526,Feriados!$A$2:$A$1058)-1))*E1526)))","v":5209.7988860382839},{"$f":"IF(A1526=\"\",\"\",+IF(+A1526=D1526,+VLOOKUP(D1526,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1526,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1526=\"\",\"\",+VLOOKUP(+EOMONTH(+F1526,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1526=\"\",\"\",VLOOKUP(D1526,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1526=\"\",\"\",IF(A1526=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1526,-2)+15,Cenários!$A:$D,2,FALSE)>A1526,+VLOOKUP(+EOMONTH(+A1526,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1526,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1526=\"\",\"\",VLOOKUP(F1526,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1526=\"\",\"\",IF(WORKDAY(+A1526,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1526,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-29"},{"$f":"IF(A1527=\"\",\"\",+IF(+A1527=D1527,+E1527,((+G1527/E1527)^+((NETWORKDAYS(+D1527,A1527,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1527,F1527,Feriados!$A$2:$A$1058)-1))*E1527)))","v":5210.3688590488264},{"$f":"IF(A1527=\"\",\"\",+IF(+A1527=D1527,+VLOOKUP(D1527,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1527,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1527=\"\",\"\",+VLOOKUP(+EOMONTH(+F1527,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1527=\"\",\"\",VLOOKUP(D1527,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1527=\"\",\"\",IF(A1527=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1527,-2)+15,Cenários!$A:$D,2,FALSE)>A1527,+VLOOKUP(+EOMONTH(+A1527,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1527,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1527=\"\",\"\",VLOOKUP(F1527,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1527=\"\",\"\",IF(WORKDAY(+A1527,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1527,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-11-30"},{"$f":"IF(A1528=\"\",\"\",+IF(+A1528=D1528,+E1528,((+G1528/E1528)^+((NETWORKDAYS(+D1528,A1528,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1528,F1528,Feriados!$A$2:$A$1058)-1))*E1528)))","v":5210.938894416714},{"$f":"IF(A1528=\"\",\"\",+IF(+A1528=D1528,+VLOOKUP(D1528,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1528,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1528=\"\",\"\",+VLOOKUP(+EOMONTH(+F1528,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1528=\"\",\"\",VLOOKUP(D1528,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1528=\"\",\"\",IF(A1528=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1528,-2)+15,Cenários!$A:$D,2,FALSE)>A1528,+VLOOKUP(+EOMONTH(+A1528,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1528,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1528=\"\",\"\",VLOOKUP(F1528,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1528=\"\",\"\",IF(WORKDAY(+A1528,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1528,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-03"},{"$f":"IF(A1529=\"\",\"\",+IF(+A1529=D1529,+E1529,((+G1529/E1529)^+((NETWORKDAYS(+D1529,A1529,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1529,F1529,Feriados!$A$2:$A$1058)-1))*E1529)))","v":5211.5089921487715},{"$f":"IF(A1529=\"\",\"\",+IF(+A1529=D1529,+VLOOKUP(D1529,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1529,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1529=\"\",\"\",+VLOOKUP(+EOMONTH(+F1529,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1529=\"\",\"\",VLOOKUP(D1529,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1529=\"\",\"\",IF(A1529=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1529,-2)+15,Cenários!$A:$D,2,FALSE)>A1529,+VLOOKUP(+EOMONTH(+A1529,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1529,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1529=\"\",\"\",VLOOKUP(F1529,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1529=\"\",\"\",IF(WORKDAY(+A1529,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1529,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-04"},{"$f":"IF(A1530=\"\",\"\",+IF(+A1530=D1530,+E1530,((+G1530/E1530)^+((NETWORKDAYS(+D1530,A1530,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1530,F1530,Feriados!$A$2:$A$1058)-1))*E1530)))","v":5212.0791522518184},{"$f":"IF(A1530=\"\",\"\",+IF(+A1530=D1530,+VLOOKUP(D1530,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1530,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1530=\"\",\"\",+VLOOKUP(+EOMONTH(+F1530,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1530=\"\",\"\",VLOOKUP(D1530,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1530=\"\",\"\",IF(A1530=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1530,-2)+15,Cenários!$A:$D,2,FALSE)>A1530,+VLOOKUP(+EOMONTH(+A1530,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1530,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1530=\"\",\"\",VLOOKUP(F1530,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1530=\"\",\"\",IF(WORKDAY(+A1530,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1530,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-05"},{"$f":"IF(A1531=\"\",\"\",+IF(+A1531=D1531,+E1531,((+G1531/E1531)^+((NETWORKDAYS(+D1531,A1531,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1531,F1531,Feriados!$A$2:$A$1058)-1))*E1531)))","v":5212.6493747326813},{"$f":"IF(A1531=\"\",\"\",+IF(+A1531=D1531,+VLOOKUP(D1531,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1531,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1531=\"\",\"\",+VLOOKUP(+EOMONTH(+F1531,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1531=\"\",\"\",VLOOKUP(D1531,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1531=\"\",\"\",IF(A1531=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1531,-2)+15,Cenários!$A:$D,2,FALSE)>A1531,+VLOOKUP(+EOMONTH(+A1531,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1531,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1531=\"\",\"\",VLOOKUP(F1531,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1531=\"\",\"\",IF(WORKDAY(+A1531,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1531,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-06"},{"$f":"IF(A1532=\"\",\"\",+IF(+A1532=D1532,+E1532,((+G1532/E1532)^+((NETWORKDAYS(+D1532,A1532,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1532,F1532,Feriados!$A$2:$A$1058)-1))*E1532)))","v":5213.2196595981823},{"$f":"IF(A1532=\"\",\"\",+IF(+A1532=D1532,+VLOOKUP(D1532,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1532,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1532=\"\",\"\",+VLOOKUP(+EOMONTH(+F1532,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1532=\"\",\"\",VLOOKUP(D1532,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1532=\"\",\"\",IF(A1532=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1532,-2)+15,Cenários!$A:$D,2,FALSE)>A1532,+VLOOKUP(+EOMONTH(+A1532,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1532,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1532=\"\",\"\",VLOOKUP(F1532,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1532=\"\",\"\",IF(WORKDAY(+A1532,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1532,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-07"},{"$f":"IF(A1533=\"\",\"\",+IF(+A1533=D1533,+E1533,((+G1533/E1533)^+((NETWORKDAYS(+D1533,A1533,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1533,F1533,Feriados!$A$2:$A$1058)-1))*E1533)))","v":5213.7900068551489},{"$f":"IF(A1533=\"\",\"\",+IF(+A1533=D1533,+VLOOKUP(D1533,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1533,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1533=\"\",\"\",+VLOOKUP(+EOMONTH(+F1533,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1533=\"\",\"\",VLOOKUP(D1533,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1533=\"\",\"\",IF(A1533=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1533,-2)+15,Cenários!$A:$D,2,FALSE)>A1533,+VLOOKUP(+EOMONTH(+A1533,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1533,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1533=\"\",\"\",VLOOKUP(F1533,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1533=\"\",\"\",IF(WORKDAY(+A1533,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1533,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-10"},{"$f":"IF(A1534=\"\",\"\",+IF(+A1534=D1534,+E1534,((+G1534/E1534)^+((NETWORKDAYS(+D1534,A1534,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1534,F1534,Feriados!$A$2:$A$1058)-1))*E1534)))","v":5214.3604165104052},{"$f":"IF(A1534=\"\",\"\",+IF(+A1534=D1534,+VLOOKUP(D1534,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1534,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1534=\"\",\"\",+VLOOKUP(+EOMONTH(+F1534,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1534=\"\",\"\",VLOOKUP(D1534,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1534=\"\",\"\",IF(A1534=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1534,-2)+15,Cenários!$A:$D,2,FALSE)>A1534,+VLOOKUP(+EOMONTH(+A1534,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1534,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1534=\"\",\"\",VLOOKUP(F1534,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1534=\"\",\"\",IF(WORKDAY(+A1534,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1534,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-11"},{"$f":"IF(A1535=\"\",\"\",+IF(+A1535=D1535,+E1535,((+G1535/E1535)^+((NETWORKDAYS(+D1535,A1535,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1535,F1535,Feriados!$A$2:$A$1058)-1))*E1535)))","v":5214.9308885707796},{"$f":"IF(A1535=\"\",\"\",+IF(+A1535=D1535,+VLOOKUP(D1535,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1535,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1535=\"\",\"\",+VLOOKUP(+EOMONTH(+F1535,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1535=\"\",\"\",VLOOKUP(D1535,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1535=\"\",\"\",IF(A1535=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1535,-2)+15,Cenários!$A:$D,2,FALSE)>A1535,+VLOOKUP(+EOMONTH(+A1535,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1535,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1535=\"\",\"\",VLOOKUP(F1535,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1535=\"\",\"\",IF(WORKDAY(+A1535,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1535,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-12"},{"$f":"IF(A1536=\"\",\"\",+IF(+A1536=D1536,+E1536,((+G1536/E1536)^+((NETWORKDAYS(+D1536,A1536,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1536,F1536,Feriados!$A$2:$A$1058)-1))*E1536)))","v":5215.501423043097},{"$f":"IF(A1536=\"\",\"\",+IF(+A1536=D1536,+VLOOKUP(D1536,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1536,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1536=\"\",\"\",+VLOOKUP(+EOMONTH(+F1536,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1536=\"\",\"\",VLOOKUP(D1536,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1536=\"\",\"\",IF(A1536=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1536,-2)+15,Cenários!$A:$D,2,FALSE)>A1536,+VLOOKUP(+EOMONTH(+A1536,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1536,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1536=\"\",\"\",VLOOKUP(F1536,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1536=\"\",\"\",IF(WORKDAY(+A1536,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1536,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-13"},{"$f":"IF(A1537=\"\",\"\",+IF(+A1537=D1537,+E1537,((+G1537/E1537)^+((NETWORKDAYS(+D1537,A1537,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1537,F1537,Feriados!$A$2:$A$1058)-1))*E1537)))","v":5216.0720199341868},{"$f":"IF(A1537=\"\",\"\",+IF(+A1537=D1537,+VLOOKUP(D1537,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1537,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1537=\"\",\"\",+VLOOKUP(+EOMONTH(+F1537,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1537=\"\",\"\",VLOOKUP(D1537,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1537=\"\",\"\",IF(A1537=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1537,-2)+15,Cenários!$A:$D,2,FALSE)>A1537,+VLOOKUP(+EOMONTH(+A1537,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1537,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1537=\"\",\"\",VLOOKUP(F1537,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1537=\"\",\"\",IF(WORKDAY(+A1537,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1537,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-14"},{"$f":"IF(A1538=\"\",\"\",+IF(+A1538=D1538,+E1538,((+G1538/E1538)^+((NETWORKDAYS(+D1538,A1538,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1538,F1538,Feriados!$A$2:$A$1058)-1))*E1538)))","v":5216.6426792508782},{"$f":"IF(A1538=\"\",\"\",+IF(+A1538=D1538,+VLOOKUP(D1538,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1538,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1538=\"\",\"\",+VLOOKUP(+EOMONTH(+F1538,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-11-16"},{"$f":"IF(A1538=\"\",\"\",VLOOKUP(D1538,Cenários!$B:$D,3,FALSE))","v":5205.2413459999998},{"$f":"IF(A1538=\"\",\"\",IF(A1538=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1538,-2)+15,Cenários!$A:$D,2,FALSE)>A1538,+VLOOKUP(+EOMONTH(+A1538,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1538,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2029-12-17"},{"$f":"IF(A1538=\"\",\"\",VLOOKUP(F1538,Cenários!$B:$D,3,FALSE))","v":5217.213401}]
[{"$f":"IF(A1538=\"\",\"\",IF(WORKDAY(+A1538,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1538,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-17"},{"$f":"IF(A1539=\"\",\"\",+IF(+A1539=D1539,+E1539,((+G1539/E1539)^+((NETWORKDAYS(+D1539,A1539,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1539,F1539,Feriados!$A$2:$A$1058)-1))*E1539)))","v":5217.213401},{"$f":"IF(A1539=\"\",\"\",+IF(+A1539=D1539,+VLOOKUP(D1539,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1539,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1539=\"\",\"\",+VLOOKUP(+EOMONTH(+F1539,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1539=\"\",\"\",VLOOKUP(D1539,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1539=\"\",\"\",IF(A1539=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1539,-2)+15,Cenários!$A:$D,2,FALSE)>A1539,+VLOOKUP(+EOMONTH(+A1539,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1539,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1539=\"\",\"\",VLOOKUP(F1539,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1539=\"\",\"\",IF(WORKDAY(+A1539,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1539,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-18"},{"$f":"IF(A1540=\"\",\"\",+IF(+A1540=D1540,+E1540,((+G1540/E1540)^+((NETWORKDAYS(+D1540,A1540,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1540,F1540,Feriados!$A$2:$A$1058)-1))*E1540)))","v":5218.1455073436682},{"$f":"IF(A1540=\"\",\"\",+IF(+A1540=D1540,+VLOOKUP(D1540,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1540,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1540=\"\",\"\",+VLOOKUP(+EOMONTH(+F1540,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1540=\"\",\"\",VLOOKUP(D1540,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1540=\"\",\"\",IF(A1540=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1540,-2)+15,Cenários!$A:$D,2,FALSE)>A1540,+VLOOKUP(+EOMONTH(+A1540,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1540,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1540=\"\",\"\",VLOOKUP(F1540,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1540=\"\",\"\",IF(WORKDAY(+A1540,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1540,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-19"},{"$f":"IF(A1541=\"\",\"\",+IF(+A1541=D1541,+E1541,((+G1541/E1541)^+((NETWORKDAYS(+D1541,A1541,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1541,F1541,Feriados!$A$2:$A$1058)-1))*E1541)))","v":5219.0777802172788},{"$f":"IF(A1541=\"\",\"\",+IF(+A1541=D1541,+VLOOKUP(D1541,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1541,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1541=\"\",\"\",+VLOOKUP(+EOMONTH(+F1541,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1541=\"\",\"\",VLOOKUP(D1541,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1541=\"\",\"\",IF(A1541=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1541,-2)+15,Cenários!$A:$D,2,FALSE)>A1541,+VLOOKUP(+EOMONTH(+A1541,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1541,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1541=\"\",\"\",VLOOKUP(F1541,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1541=\"\",\"\",IF(WORKDAY(+A1541,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1541,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-20"},{"$f":"IF(A1542=\"\",\"\",+IF(+A1542=D1542,+E1542,((+G1542/E1542)^+((NETWORKDAYS(+D1542,A1542,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1542,F1542,Feriados!$A$2:$A$1058)-1))*E1542)))","v":5220.0102196505804},{"$f":"IF(A1542=\"\",\"\",+IF(+A1542=D1542,+VLOOKUP(D1542,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1542,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1542=\"\",\"\",+VLOOKUP(+EOMONTH(+F1542,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1542=\"\",\"\",VLOOKUP(D1542,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1542=\"\",\"\",IF(A1542=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1542,-2)+15,Cenários!$A:$D,2,FALSE)>A1542,+VLOOKUP(+EOMONTH(+A1542,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1542,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1542=\"\",\"\",VLOOKUP(F1542,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1542=\"\",\"\",IF(WORKDAY(+A1542,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1542,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-21"},{"$f":"IF(A1543=\"\",\"\",+IF(+A1543=D1543,+E1543,((+G1543/E1543)^+((NETWORKDAYS(+D1543,A1543,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1543,F1543,Feriados!$A$2:$A$1058)-1))*E1543)))","v":5220.9428256733327},{"$f":"IF(A1543=\"\",\"\",+IF(+A1543=D1543,+VLOOKUP(D1543,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1543,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1543=\"\",\"\",+VLOOKUP(+EOMONTH(+F1543,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1543=\"\",\"\",VLOOKUP(D1543,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1543=\"\",\"\",IF(A1543=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1543,-2)+15,Cenários!$A:$D,2,FALSE)>A1543,+VLOOKUP(+EOMONTH(+A1543,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1543,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1543=\"\",\"\",VLOOKUP(F1543,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1543=\"\",\"\",IF(WORKDAY(+A1543,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1543,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-24"},{"$f":"IF(A1544=\"\",\"\",+IF(+A1544=D1544,+E1544,((+G1544/E1544)^+((NETWORKDAYS(+D1544,A1544,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1544,F1544,Feriados!$A$2:$A$1058)-1))*E1544)))","v":5221.8755983152969},{"$f":"IF(A1544=\"\",\"\",+IF(+A1544=D1544,+VLOOKUP(D1544,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1544,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1544=\"\",\"\",+VLOOKUP(+EOMONTH(+F1544,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1544=\"\",\"\",VLOOKUP(D1544,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1544=\"\",\"\",IF(A1544=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1544,-2)+15,Cenários!$A:$D,2,FALSE)>A1544,+VLOOKUP(+EOMONTH(+A1544,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1544,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1544=\"\",\"\",VLOOKUP(F1544,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1544=\"\",\"\",IF(WORKDAY(+A1544,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1544,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-26"},{"$f":"IF(A1545=\"\",\"\",+IF(+A1545=D1545,+E1545,((+G1545/E1545)^+((NETWORKDAYS(+D1545,A1545,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1545,F1545,Feriados!$A$2:$A$1058)-1))*E1545)))","v":5222.8085376062436},{"$f":"IF(A1545=\"\",\"\",+IF(+A1545=D1545,+VLOOKUP(D1545,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1545,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1545=\"\",\"\",+VLOOKUP(+EOMONTH(+F1545,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1545=\"\",\"\",VLOOKUP(D1545,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1545=\"\",\"\",IF(A1545=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1545,-2)+15,Cenários!$A:$D,2,FALSE)>A1545,+VLOOKUP(+EOMONTH(+A1545,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1545,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1545=\"\",\"\",VLOOKUP(F1545,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1545=\"\",\"\",IF(WORKDAY(+A1545,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1545,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-27"},{"$f":"IF(A1546=\"\",\"\",+IF(+A1546=D1546,+E1546,((+G1546/E1546)^+((NETWORKDAYS(+D1546,A1546,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1546,F1546,Feriados!$A$2:$A$1058)-1))*E1546)))","v":5223.7416435759433},{"$f":"IF(A1546=\"\",\"\",+IF(+A1546=D1546,+VLOOKUP(D1546,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1546,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1546=\"\",\"\",+VLOOKUP(+EOMONTH(+F1546,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1546=\"\",\"\",VLOOKUP(D1546,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1546=\"\",\"\",IF(A1546=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1546,-2)+15,Cenários!$A:$D,2,FALSE)>A1546,+VLOOKUP(+EOMONTH(+A1546,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1546,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1546=\"\",\"\",VLOOKUP(F1546,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1546=\"\",\"\",IF(WORKDAY(+A1546,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1546,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-28"},{"$f":"IF(A1547=\"\",\"\",+IF(+A1547=D1547,+E1547,((+G1547/E1547)^+((NETWORKDAYS(+D1547,A1547,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1547,F1547,Feriados!$A$2:$A$1058)-1))*E1547)))","v":5224.6749162541764},{"$f":"IF(A1547=\"\",\"\",+IF(+A1547=D1547,+VLOOKUP(D1547,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1547,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1547=\"\",\"\",+VLOOKUP(+EOMONTH(+F1547,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1547=\"\",\"\",VLOOKUP(D1547,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1547=\"\",\"\",IF(A1547=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1547,-2)+15,Cenários!$A:$D,2,FALSE)>A1547,+VLOOKUP(+EOMONTH(+A1547,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1547,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1547=\"\",\"\",VLOOKUP(F1547,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1547=\"\",\"\",IF(WORKDAY(+A1547,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1547,1,Feriados!$A$2:$A$1071),\"\"))","v":"2029-12-31"},{"$f":"IF(A1548=\"\",\"\",+IF(+A1548=D1548,+E1548,((+G1548/E1548)^+((NETWORKDAYS(+D1548,A1548,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1548,F1548,Feriados!$A$2:$A$1058)-1))*E1548)))","v":5225.6083556707272},{"$f":"IF(A1548=\"\",\"\",+IF(+A1548=D1548,+VLOOKUP(D1548,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1548,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1548=\"\",\"\",+VLOOKUP(+EOMONTH(+F1548,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1548=\"\",\"\",VLOOKUP(D1548,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1548=\"\",\"\",IF(A1548=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1548,-2)+15,Cenários!$A:$D,2,FALSE)>A1548,+VLOOKUP(+EOMONTH(+A1548,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1548,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1548=\"\",\"\",VLOOKUP(F1548,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1548=\"\",\"\",IF(WORKDAY(+A1548,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1548,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-02"},{"$f":"IF(A1549=\"\",\"\",+IF(+A1549=D1549,+E1549,((+G1549/E1549)^+((NETWORKDAYS(+D1549,A1549,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1549,F1549,Feriados!$A$2:$A$1058)-1))*E1549)))","v":5226.5419618553851},{"$f":"IF(A1549=\"\",\"\",+IF(+A1549=D1549,+VLOOKUP(D1549,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1549,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1549=\"\",\"\",+VLOOKUP(+EOMONTH(+F1549,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1549=\"\",\"\",VLOOKUP(D1549,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1549=\"\",\"\",IF(A1549=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1549,-2)+15,Cenários!$A:$D,2,FALSE)>A1549,+VLOOKUP(+EOMONTH(+A1549,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1549,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1549=\"\",\"\",VLOOKUP(F1549,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1549=\"\",\"\",IF(WORKDAY(+A1549,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1549,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-03"},{"$f":"IF(A1550=\"\",\"\",+IF(+A1550=D1550,+E1550,((+G1550/E1550)^+((NETWORKDAYS(+D1550,A1550,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1550,F1550,Feriados!$A$2:$A$1058)-1))*E1550)))","v":5227.4757348379444},{"$f":"IF(A1550=\"\",\"\",+IF(+A1550=D1550,+VLOOKUP(D1550,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1550,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1550=\"\",\"\",+VLOOKUP(+EOMONTH(+F1550,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1550=\"\",\"\",VLOOKUP(D1550,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1550=\"\",\"\",IF(A1550=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1550,-2)+15,Cenários!$A:$D,2,FALSE)>A1550,+VLOOKUP(+EOMONTH(+A1550,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1550,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1550=\"\",\"\",VLOOKUP(F1550,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1550=\"\",\"\",IF(WORKDAY(+A1550,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1550,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-04"},{"$f":"IF(A1551=\"\",\"\",+IF(+A1551=D1551,+E1551,((+G1551/E1551)^+((NETWORKDAYS(+D1551,A1551,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1551,F1551,Feriados!$A$2:$A$1058)-1))*E1551)))","v":5228.4096746482046},{"$f":"IF(A1551=\"\",\"\",+IF(+A1551=D1551,+VLOOKUP(D1551,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1551,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1551=\"\",\"\",+VLOOKUP(+EOMONTH(+F1551,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1551=\"\",\"\",VLOOKUP(D1551,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1551=\"\",\"\",IF(A1551=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1551,-2)+15,Cenários!$A:$D,2,FALSE)>A1551,+VLOOKUP(+EOMONTH(+A1551,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1551,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1551=\"\",\"\",VLOOKUP(F1551,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1551=\"\",\"\",IF(WORKDAY(+A1551,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1551,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-07"},{"$f":"IF(A1552=\"\",\"\",+IF(+A1552=D1552,+E1552,((+G1552/E1552)^+((NETWORKDAYS(+D1552,A1552,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1552,F1552,Feriados!$A$2:$A$1058)-1))*E1552)))","v":5229.3437813159726},{"$f":"IF(A1552=\"\",\"\",+IF(+A1552=D1552,+VLOOKUP(D1552,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1552,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1552=\"\",\"\",+VLOOKUP(+EOMONTH(+F1552,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1552=\"\",\"\",VLOOKUP(D1552,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1552=\"\",\"\",IF(A1552=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1552,-2)+15,Cenários!$A:$D,2,FALSE)>A1552,+VLOOKUP(+EOMONTH(+A1552,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1552,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1552=\"\",\"\",VLOOKUP(F1552,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1552=\"\",\"\",IF(WORKDAY(+A1552,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1552,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-08"},{"$f":"IF(A1553=\"\",\"\",+IF(+A1553=D1553,+E1553,((+G1553/E1553)^+((NETWORKDAYS(+D1553,A1553,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1553,F1553,Feriados!$A$2:$A$1058)-1))*E1553)))","v":5230.2780548710571},{"$f":"IF(A1553=\"\",\"\",+IF(+A1553=D1553,+VLOOKUP(D1553,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1553,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1553=\"\",\"\",+VLOOKUP(+EOMONTH(+F1553,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1553=\"\",\"\",VLOOKUP(D1553,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1553=\"\",\"\",IF(A1553=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1553,-2)+15,Cenários!$A:$D,2,FALSE)>A1553,+VLOOKUP(+EOMONTH(+A1553,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1553,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1553=\"\",\"\",VLOOKUP(F1553,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1553=\"\",\"\",IF(WORKDAY(+A1553,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1553,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-09"},{"$f":"IF(A1554=\"\",\"\",+IF(+A1554=D1554,+E1554,((+G1554/E1554)^+((NETWORKDAYS(+D1554,A1554,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1554,F1554,Feriados!$A$2:$A$1058)-1))*E1554)))","v":5231.2124953432767},{"$f":"IF(A1554=\"\",\"\",+IF(+A1554=D1554,+VLOOKUP(D1554,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1554,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1554=\"\",\"\",+VLOOKUP(+EOMONTH(+F1554,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1554=\"\",\"\",VLOOKUP(D1554,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1554=\"\",\"\",IF(A1554=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1554,-2)+15,Cenários!$A:$D,2,FALSE)>A1554,+VLOOKUP(+EOMONTH(+A1554,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1554,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1554=\"\",\"\",VLOOKUP(F1554,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1554=\"\",\"\",IF(WORKDAY(+A1554,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1554,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-10"},{"$f":"IF(A1555=\"\",\"\",+IF(+A1555=D1555,+E1555,((+G1555/E1555)^+((NETWORKDAYS(+D1555,A1555,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1555,F1555,Feriados!$A$2:$A$1058)-1))*E1555)))","v":5232.1471027624511},{"$f":"IF(A1555=\"\",\"\",+IF(+A1555=D1555,+VLOOKUP(D1555,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1555,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1555=\"\",\"\",+VLOOKUP(+EOMONTH(+F1555,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1555=\"\",\"\",VLOOKUP(D1555,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1555=\"\",\"\",IF(A1555=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1555,-2)+15,Cenários!$A:$D,2,FALSE)>A1555,+VLOOKUP(+EOMONTH(+A1555,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1555,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1555=\"\",\"\",VLOOKUP(F1555,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1555=\"\",\"\",IF(WORKDAY(+A1555,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1555,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-11"},{"$f":"IF(A1556=\"\",\"\",+IF(+A1556=D1556,+E1556,((+G1556/E1556)^+((NETWORKDAYS(+D1556,A1556,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1556,F1556,Feriados!$A$2:$A$1058)-1))*E1556)))","v":5233.0818771584081},{"$f":"IF(A1556=\"\",\"\",+IF(+A1556=D1556,+VLOOKUP(D1556,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1556,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1556=\"\",\"\",+VLOOKUP(+EOMONTH(+F1556,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1556=\"\",\"\",VLOOKUP(D1556,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1556=\"\",\"\",IF(A1556=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1556,-2)+15,Cenários!$A:$D,2,FALSE)>A1556,+VLOOKUP(+EOMONTH(+A1556,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1556,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1556=\"\",\"\",VLOOKUP(F1556,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1556=\"\",\"\",IF(WORKDAY(+A1556,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1556,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-14"},{"$f":"IF(A1557=\"\",\"\",+IF(+A1557=D1557,+E1557,((+G1557/E1557)^+((NETWORKDAYS(+D1557,A1557,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1557,F1557,Feriados!$A$2:$A$1058)-1))*E1557)))","v":5234.0168185609773},{"$f":"IF(A1557=\"\",\"\",+IF(+A1557=D1557,+VLOOKUP(D1557,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1557,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1557=\"\",\"\",+VLOOKUP(+EOMONTH(+F1557,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2029-12-17"},{"$f":"IF(A1557=\"\",\"\",VLOOKUP(D1557,Cenários!$B:$D,3,FALSE))","v":5217.213401},{"$f":"IF(A1557=\"\",\"\",IF(A1557=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1557,-2)+15,Cenários!$A:$D,2,FALSE)>A1557,+VLOOKUP(+EOMONTH(+A1557,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1557,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-01-15"},{"$f":"IF(A1557=\"\",\"\",VLOOKUP(F1557,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001}]
[{"$f":"IF(A1557=\"\",\"\",IF(WORKDAY(+A1557,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1557,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-15"},{"$f":"IF(A1558=\"\",\"\",+IF(+A1558=D1558,+E1558,((+G1558/E1558)^+((NETWORKDAYS(+D1558,A1558,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1558,F1558,Feriados!$A$2:$A$1058)-1))*E1558)))","v":5234.9519270000001},{"$f":"IF(A1558=\"\",\"\",+IF(+A1558=D1558,+VLOOKUP(D1558,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1558,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1558=\"\",\"\",+VLOOKUP(+EOMONTH(+F1558,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1558=\"\",\"\",VLOOKUP(D1558,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1558=\"\",\"\",IF(A1558=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1558,-2)+15,Cenários!$A:$D,2,FALSE)>A1558,+VLOOKUP(+EOMONTH(+A1558,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1558,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1558=\"\",\"\",VLOOKUP(F1558,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1558=\"\",\"\",IF(WORKDAY(+A1558,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1558,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-16"},{"$f":"IF(A1559=\"\",\"\",+IF(+A1559=D1559,+E1559,((+G1559/E1559)^+((NETWORKDAYS(+D1559,A1559,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1559,F1559,Feriados!$A$2:$A$1058)-1))*E1559)))","v":5235.6337690406226},{"$f":"IF(A1559=\"\",\"\",+IF(+A1559=D1559,+VLOOKUP(D1559,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1559,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1559=\"\",\"\",+VLOOKUP(+EOMONTH(+F1559,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1559=\"\",\"\",VLOOKUP(D1559,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1559=\"\",\"\",IF(A1559=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1559,-2)+15,Cenários!$A:$D,2,FALSE)>A1559,+VLOOKUP(+EOMONTH(+A1559,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1559,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1559=\"\",\"\",VLOOKUP(F1559,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1559=\"\",\"\",IF(WORKDAY(+A1559,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1559,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-17"},{"$f":"IF(A1560=\"\",\"\",+IF(+A1560=D1560,+E1560,((+G1560/E1560)^+((NETWORKDAYS(+D1560,A1560,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1560,F1560,Feriados!$A$2:$A$1058)-1))*E1560)))","v":5236.3156998898094},{"$f":"IF(A1560=\"\",\"\",+IF(+A1560=D1560,+VLOOKUP(D1560,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1560,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1560=\"\",\"\",+VLOOKUP(+EOMONTH(+F1560,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1560=\"\",\"\",VLOOKUP(D1560,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1560=\"\",\"\",IF(A1560=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1560,-2)+15,Cenários!$A:$D,2,FALSE)>A1560,+VLOOKUP(+EOMONTH(+A1560,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1560,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1560=\"\",\"\",VLOOKUP(F1560,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1560=\"\",\"\",IF(WORKDAY(+A1560,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1560,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-18"},{"$f":"IF(A1561=\"\",\"\",+IF(+A1561=D1561,+E1561,((+G1561/E1561)^+((NETWORKDAYS(+D1561,A1561,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1561,F1561,Feriados!$A$2:$A$1058)-1))*E1561)))","v":5236.9977195591291},{"$f":"IF(A1561=\"\",\"\",+IF(+A1561=D1561,+VLOOKUP(D1561,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1561,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1561=\"\",\"\",+VLOOKUP(+EOMONTH(+F1561,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1561=\"\",\"\",VLOOKUP(D1561,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1561=\"\",\"\",IF(A1561=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1561,-2)+15,Cenários!$A:$D,2,FALSE)>A1561,+VLOOKUP(+EOMONTH(+A1561,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1561,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1561=\"\",\"\",VLOOKUP(F1561,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1561=\"\",\"\",IF(WORKDAY(+A1561,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1561,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-21"},{"$f":"IF(A1562=\"\",\"\",+IF(+A1562=D1562,+E1562,((+G1562/E1562)^+((NETWORKDAYS(+D1562,A1562,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1562,F1562,Feriados!$A$2:$A$1058)-1))*E1562)))","v":5237.6798280601488},{"$f":"IF(A1562=\"\",\"\",+IF(+A1562=D1562,+VLOOKUP(D1562,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1562,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1562=\"\",\"\",+VLOOKUP(+EOMONTH(+F1562,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1562=\"\",\"\",VLOOKUP(D1562,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1562=\"\",\"\",IF(A1562=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1562,-2)+15,Cenários!$A:$D,2,FALSE)>A1562,+VLOOKUP(+EOMONTH(+A1562,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1562,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1562=\"\",\"\",VLOOKUP(F1562,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1562=\"\",\"\",IF(WORKDAY(+A1562,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1562,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-22"},{"$f":"IF(A1563=\"\",\"\",+IF(+A1563=D1563,+E1563,((+G1563/E1563)^+((NETWORKDAYS(+D1563,A1563,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1563,F1563,Feriados!$A$2:$A$1058)-1))*E1563)))","v":5238.3620254044399},{"$f":"IF(A1563=\"\",\"\",+IF(+A1563=D1563,+VLOOKUP(D1563,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1563,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1563=\"\",\"\",+VLOOKUP(+EOMONTH(+F1563,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1563=\"\",\"\",VLOOKUP(D1563,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1563=\"\",\"\",IF(A1563=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1563,-2)+15,Cenários!$A:$D,2,FALSE)>A1563,+VLOOKUP(+EOMONTH(+A1563,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1563,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1563=\"\",\"\",VLOOKUP(F1563,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1563=\"\",\"\",IF(WORKDAY(+A1563,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1563,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-23"},{"$f":"IF(A1564=\"\",\"\",+IF(+A1564=D1564,+E1564,((+G1564/E1564)^+((NETWORKDAYS(+D1564,A1564,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1564,F1564,Feriados!$A$2:$A$1058)-1))*E1564)))","v":5239.044311603574},{"$f":"IF(A1564=\"\",\"\",+IF(+A1564=D1564,+VLOOKUP(D1564,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1564,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1564=\"\",\"\",+VLOOKUP(+EOMONTH(+F1564,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1564=\"\",\"\",VLOOKUP(D1564,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1564=\"\",\"\",IF(A1564=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1564,-2)+15,Cenários!$A:$D,2,FALSE)>A1564,+VLOOKUP(+EOMONTH(+A1564,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1564,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1564=\"\",\"\",VLOOKUP(F1564,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1564=\"\",\"\",IF(WORKDAY(+A1564,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1564,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-24"},{"$f":"IF(A1565=\"\",\"\",+IF(+A1565=D1565,+E1565,((+G1565/E1565)^+((NETWORKDAYS(+D1565,A1565,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1565,F1565,Feriados!$A$2:$A$1058)-1))*E1565)))","v":5239.7266866691225},{"$f":"IF(A1565=\"\",\"\",+IF(+A1565=D1565,+VLOOKUP(D1565,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1565,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1565=\"\",\"\",+VLOOKUP(+EOMONTH(+F1565,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1565=\"\",\"\",VLOOKUP(D1565,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1565=\"\",\"\",IF(A1565=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1565,-2)+15,Cenários!$A:$D,2,FALSE)>A1565,+VLOOKUP(+EOMONTH(+A1565,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1565,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1565=\"\",\"\",VLOOKUP(F1565,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1565=\"\",\"\",IF(WORKDAY(+A1565,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1565,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-25"},{"$f":"IF(A1566=\"\",\"\",+IF(+A1566=D1566,+E1566,((+G1566/E1566)^+((NETWORKDAYS(+D1566,A1566,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1566,F1566,Feriados!$A$2:$A$1058)-1))*E1566)))","v":5240.4091506126615},{"$f":"IF(A1566=\"\",\"\",+IF(+A1566=D1566,+VLOOKUP(D1566,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1566,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1566=\"\",\"\",+VLOOKUP(+EOMONTH(+F1566,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1566=\"\",\"\",VLOOKUP(D1566,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1566=\"\",\"\",IF(A1566=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1566,-2)+15,Cenários!$A:$D,2,FALSE)>A1566,+VLOOKUP(+EOMONTH(+A1566,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1566,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1566=\"\",\"\",VLOOKUP(F1566,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1566=\"\",\"\",IF(WORKDAY(+A1566,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1566,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-28"},{"$f":"IF(A1567=\"\",\"\",+IF(+A1567=D1567,+E1567,((+G1567/E1567)^+((NETWORKDAYS(+D1567,A1567,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1567,F1567,Feriados!$A$2:$A$1058)-1))*E1567)))","v":5241.0917034457689},{"$f":"IF(A1567=\"\",\"\",+IF(+A1567=D1567,+VLOOKUP(D1567,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1567,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1567=\"\",\"\",+VLOOKUP(+EOMONTH(+F1567,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1567=\"\",\"\",VLOOKUP(D1567,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1567=\"\",\"\",IF(A1567=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1567,-2)+15,Cenários!$A:$D,2,FALSE)>A1567,+VLOOKUP(+EOMONTH(+A1567,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1567,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1567=\"\",\"\",VLOOKUP(F1567,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1567=\"\",\"\",IF(WORKDAY(+A1567,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1567,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-29"},{"$f":"IF(A1568=\"\",\"\",+IF(+A1568=D1568,+E1568,((+G1568/E1568)^+((NETWORKDAYS(+D1568,A1568,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1568,F1568,Feriados!$A$2:$A$1058)-1))*E1568)))","v":5241.7743451800188},{"$f":"IF(A1568=\"\",\"\",+IF(+A1568=D1568,+VLOOKUP(D1568,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1568,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1568=\"\",\"\",+VLOOKUP(+EOMONTH(+F1568,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1568=\"\",\"\",VLOOKUP(D1568,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1568=\"\",\"\",IF(A1568=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1568,-2)+15,Cenários!$A:$D,2,FALSE)>A1568,+VLOOKUP(+EOMONTH(+A1568,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1568,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1568=\"\",\"\",VLOOKUP(F1568,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1568=\"\",\"\",IF(WORKDAY(+A1568,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1568,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-30"},{"$f":"IF(A1569=\"\",\"\",+IF(+A1569=D1569,+E1569,((+G1569/E1569)^+((NETWORKDAYS(+D1569,A1569,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1569,F1569,Feriados!$A$2:$A$1058)-1))*E1569)))","v":5242.4570758269929},{"$f":"IF(A1569=\"\",\"\",+IF(+A1569=D1569,+VLOOKUP(D1569,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1569,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1569=\"\",\"\",+VLOOKUP(+EOMONTH(+F1569,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1569=\"\",\"\",VLOOKUP(D1569,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1569=\"\",\"\",IF(A1569=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1569,-2)+15,Cenários!$A:$D,2,FALSE)>A1569,+VLOOKUP(+EOMONTH(+A1569,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1569,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1569=\"\",\"\",VLOOKUP(F1569,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1569=\"\",\"\",IF(WORKDAY(+A1569,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1569,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-01-31"},{"$f":"IF(A1570=\"\",\"\",+IF(+A1570=D1570,+E1570,((+G1570/E1570)^+((NETWORKDAYS(+D1570,A1570,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1570,F1570,Feriados!$A$2:$A$1058)-1))*E1570)))","v":5243.1398953982716},{"$f":"IF(A1570=\"\",\"\",+IF(+A1570=D1570,+VLOOKUP(D1570,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1570,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1570=\"\",\"\",+VLOOKUP(+EOMONTH(+F1570,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1570=\"\",\"\",VLOOKUP(D1570,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1570=\"\",\"\",IF(A1570=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1570,-2)+15,Cenários!$A:$D,2,FALSE)>A1570,+VLOOKUP(+EOMONTH(+A1570,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1570,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1570=\"\",\"\",VLOOKUP(F1570,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1570=\"\",\"\",IF(WORKDAY(+A1570,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1570,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-01"},{"$f":"IF(A1571=\"\",\"\",+IF(+A1571=D1571,+E1571,((+G1571/E1571)^+((NETWORKDAYS(+D1571,A1571,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1571,F1571,Feriados!$A$2:$A$1058)-1))*E1571)))","v":5243.8228039054356},{"$f":"IF(A1571=\"\",\"\",+IF(+A1571=D1571,+VLOOKUP(D1571,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1571,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1571=\"\",\"\",+VLOOKUP(+EOMONTH(+F1571,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1571=\"\",\"\",VLOOKUP(D1571,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1571=\"\",\"\",IF(A1571=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1571,-2)+15,Cenários!$A:$D,2,FALSE)>A1571,+VLOOKUP(+EOMONTH(+A1571,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1571,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1571=\"\",\"\",VLOOKUP(F1571,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1571=\"\",\"\",IF(WORKDAY(+A1571,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1571,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-04"},{"$f":"IF(A1572=\"\",\"\",+IF(+A1572=D1572,+E1572,((+G1572/E1572)^+((NETWORKDAYS(+D1572,A1572,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1572,F1572,Feriados!$A$2:$A$1058)-1))*E1572)))","v":5244.505801360071},{"$f":"IF(A1572=\"\",\"\",+IF(+A1572=D1572,+VLOOKUP(D1572,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1572,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1572=\"\",\"\",+VLOOKUP(+EOMONTH(+F1572,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1572=\"\",\"\",VLOOKUP(D1572,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1572=\"\",\"\",IF(A1572=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1572,-2)+15,Cenários!$A:$D,2,FALSE)>A1572,+VLOOKUP(+EOMONTH(+A1572,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1572,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1572=\"\",\"\",VLOOKUP(F1572,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1572=\"\",\"\",IF(WORKDAY(+A1572,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1572,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-05"},{"$f":"IF(A1573=\"\",\"\",+IF(+A1573=D1573,+E1573,((+G1573/E1573)^+((NETWORKDAYS(+D1573,A1573,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1573,F1573,Feriados!$A$2:$A$1058)-1))*E1573)))","v":5245.1888877737611},{"$f":"IF(A1573=\"\",\"\",+IF(+A1573=D1573,+VLOOKUP(D1573,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1573,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1573=\"\",\"\",+VLOOKUP(+EOMONTH(+F1573,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1573=\"\",\"\",VLOOKUP(D1573,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1573=\"\",\"\",IF(A1573=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1573,-2)+15,Cenários!$A:$D,2,FALSE)>A1573,+VLOOKUP(+EOMONTH(+A1573,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1573,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1573=\"\",\"\",VLOOKUP(F1573,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1573=\"\",\"\",IF(WORKDAY(+A1573,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1573,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-06"},{"$f":"IF(A1574=\"\",\"\",+IF(+A1574=D1574,+E1574,((+G1574/E1574)^+((NETWORKDAYS(+D1574,A1574,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1574,F1574,Feriados!$A$2:$A$1058)-1))*E1574)))","v":5245.8720631580936},{"$f":"IF(A1574=\"\",\"\",+IF(+A1574=D1574,+VLOOKUP(D1574,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1574,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1574=\"\",\"\",+VLOOKUP(+EOMONTH(+F1574,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1574=\"\",\"\",VLOOKUP(D1574,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1574=\"\",\"\",IF(A1574=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1574,-2)+15,Cenários!$A:$D,2,FALSE)>A1574,+VLOOKUP(+EOMONTH(+A1574,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1574,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1574=\"\",\"\",VLOOKUP(F1574,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1574=\"\",\"\",IF(WORKDAY(+A1574,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1574,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-07"},{"$f":"IF(A1575=\"\",\"\",+IF(+A1575=D1575,+E1575,((+G1575/E1575)^+((NETWORKDAYS(+D1575,A1575,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1575,F1575,Feriados!$A$2:$A$1058)-1))*E1575)))","v":5246.5553275246566},{"$f":"IF(A1575=\"\",\"\",+IF(+A1575=D1575,+VLOOKUP(D1575,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1575,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1575=\"\",\"\",+VLOOKUP(+EOMONTH(+F1575,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1575=\"\",\"\",VLOOKUP(D1575,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1575=\"\",\"\",IF(A1575=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1575,-2)+15,Cenários!$A:$D,2,FALSE)>A1575,+VLOOKUP(+EOMONTH(+A1575,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1575,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1575=\"\",\"\",VLOOKUP(F1575,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1575=\"\",\"\",IF(WORKDAY(+A1575,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1575,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-08"},{"$f":"IF(A1576=\"\",\"\",+IF(+A1576=D1576,+E1576,((+G1576/E1576)^+((NETWORKDAYS(+D1576,A1576,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1576,F1576,Feriados!$A$2:$A$1058)-1))*E1576)))","v":5247.2386808850388},{"$f":"IF(A1576=\"\",\"\",+IF(+A1576=D1576,+VLOOKUP(D1576,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1576,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1576=\"\",\"\",+VLOOKUP(+EOMONTH(+F1576,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1576=\"\",\"\",VLOOKUP(D1576,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1576=\"\",\"\",IF(A1576=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1576,-2)+15,Cenários!$A:$D,2,FALSE)>A1576,+VLOOKUP(+EOMONTH(+A1576,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1576,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1576=\"\",\"\",VLOOKUP(F1576,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1576=\"\",\"\",IF(WORKDAY(+A1576,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1576,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-11"},{"$f":"IF(A1577=\"\",\"\",+IF(+A1577=D1577,+E1577,((+G1577/E1577)^+((NETWORKDAYS(+D1577,A1577,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1577,F1577,Feriados!$A$2:$A$1058)-1))*E1577)))","v":5247.9221232508326},{"$f":"IF(A1577=\"\",\"\",+IF(+A1577=D1577,+VLOOKUP(D1577,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1577,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1577=\"\",\"\",+VLOOKUP(+EOMONTH(+F1577,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1577=\"\",\"\",VLOOKUP(D1577,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1577=\"\",\"\",IF(A1577=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1577,-2)+15,Cenários!$A:$D,2,FALSE)>A1577,+VLOOKUP(+EOMONTH(+A1577,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1577,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1577=\"\",\"\",VLOOKUP(F1577,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1577=\"\",\"\",IF(WORKDAY(+A1577,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1577,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-12"},{"$f":"IF(A1578=\"\",\"\",+IF(+A1578=D1578,+E1578,((+G1578/E1578)^+((NETWORKDAYS(+D1578,A1578,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1578,F1578,Feriados!$A$2:$A$1058)-1))*E1578)))","v":5248.6056546336304},{"$f":"IF(A1578=\"\",\"\",+IF(+A1578=D1578,+VLOOKUP(D1578,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1578,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1578=\"\",\"\",+VLOOKUP(+EOMONTH(+F1578,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1578=\"\",\"\",VLOOKUP(D1578,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1578=\"\",\"\",IF(A1578=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1578,-2)+15,Cenários!$A:$D,2,FALSE)>A1578,+VLOOKUP(+EOMONTH(+A1578,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1578,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1578=\"\",\"\",VLOOKUP(F1578,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1578=\"\",\"\",IF(WORKDAY(+A1578,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1578,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-13"},{"$f":"IF(A1579=\"\",\"\",+IF(+A1579=D1579,+E1579,((+G1579/E1579)^+((NETWORKDAYS(+D1579,A1579,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1579,F1579,Feriados!$A$2:$A$1058)-1))*E1579)))","v":5249.2892750450264},{"$f":"IF(A1579=\"\",\"\",+IF(+A1579=D1579,+VLOOKUP(D1579,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1579,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1579=\"\",\"\",+VLOOKUP(+EOMONTH(+F1579,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1579=\"\",\"\",VLOOKUP(D1579,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1579=\"\",\"\",IF(A1579=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1579,-2)+15,Cenários!$A:$D,2,FALSE)>A1579,+VLOOKUP(+EOMONTH(+A1579,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1579,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1579=\"\",\"\",VLOOKUP(F1579,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1579=\"\",\"\",IF(WORKDAY(+A1579,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1579,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-14"},{"$f":"IF(A1580=\"\",\"\",+IF(+A1580=D1580,+E1580,((+G1580/E1580)^+((NETWORKDAYS(+D1580,A1580,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1580,F1580,Feriados!$A$2:$A$1058)-1))*E1580)))","v":5249.9729844966187},{"$f":"IF(A1580=\"\",\"\",+IF(+A1580=D1580,+VLOOKUP(D1580,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1580,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1580=\"\",\"\",+VLOOKUP(+EOMONTH(+F1580,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-01-15"},{"$f":"IF(A1580=\"\",\"\",VLOOKUP(D1580,Cenários!$B:$D,3,FALSE))","v":5234.9519270000001},{"$f":"IF(A1580=\"\",\"\",IF(A1580=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1580,-2)+15,Cenários!$A:$D,2,FALSE)>A1580,+VLOOKUP(+EOMONTH(+A1580,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1580,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-02-15"},{"$f":"IF(A1580=\"\",\"\",VLOOKUP(F1580,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004}]
[{"$f":"IF(A1580=\"\",\"\",IF(WORKDAY(+A1580,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1580,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-15"},{"$f":"IF(A1581=\"\",\"\",+IF(+A1581=D1581,+E1581,((+G1581/E1581)^+((NETWORKDAYS(+D1581,A1581,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1581,F1581,Feriados!$A$2:$A$1058)-1))*E1581)))","v":5250.6567830000004},{"$f":"IF(A1581=\"\",\"\",+IF(+A1581=D1581,+VLOOKUP(D1581,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1581,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1581=\"\",\"\",+VLOOKUP(+EOMONTH(+F1581,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1581=\"\",\"\",VLOOKUP(D1581,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1581=\"\",\"\",IF(A1581=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1581,-2)+15,Cenários!$A:$D,2,FALSE)>A1581,+VLOOKUP(+EOMONTH(+A1581,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1581,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1581=\"\",\"\",VLOOKUP(F1581,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1581=\"\",\"\",IF(WORKDAY(+A1581,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1581,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-18"},{"$f":"IF(A1582=\"\",\"\",+IF(+A1582=D1582,+E1582,((+G1582/E1582)^+((NETWORKDAYS(+D1582,A1582,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1582,F1582,Feriados!$A$2:$A$1058)-1))*E1582)))","v":5251.9957113982964},{"$f":"IF(A1582=\"\",\"\",+IF(+A1582=D1582,+VLOOKUP(D1582,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1582,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1582=\"\",\"\",+VLOOKUP(+EOMONTH(+F1582,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1582=\"\",\"\",VLOOKUP(D1582,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1582=\"\",\"\",IF(A1582=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1582,-2)+15,Cenários!$A:$D,2,FALSE)>A1582,+VLOOKUP(+EOMONTH(+A1582,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1582,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1582=\"\",\"\",VLOOKUP(F1582,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1582=\"\",\"\",IF(WORKDAY(+A1582,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1582,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-19"},{"$f":"IF(A1583=\"\",\"\",+IF(+A1583=D1583,+E1583,((+G1583/E1583)^+((NETWORKDAYS(+D1583,A1583,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1583,F1583,Feriados!$A$2:$A$1058)-1))*E1583)))","v":5253.3349812261176},{"$f":"IF(A1583=\"\",\"\",+IF(+A1583=D1583,+VLOOKUP(D1583,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1583,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1583=\"\",\"\",+VLOOKUP(+EOMONTH(+F1583,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1583=\"\",\"\",VLOOKUP(D1583,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1583=\"\",\"\",IF(A1583=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1583,-2)+15,Cenários!$A:$D,2,FALSE)>A1583,+VLOOKUP(+EOMONTH(+A1583,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1583,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1583=\"\",\"\",VLOOKUP(F1583,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1583=\"\",\"\",IF(WORKDAY(+A1583,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1583,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-20"},{"$f":"IF(A1584=\"\",\"\",+IF(+A1584=D1584,+E1584,((+G1584/E1584)^+((NETWORKDAYS(+D1584,A1584,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1584,F1584,Feriados!$A$2:$A$1058)-1))*E1584)))","v":5254.6745925705309},{"$f":"IF(A1584=\"\",\"\",+IF(+A1584=D1584,+VLOOKUP(D1584,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1584,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1584=\"\",\"\",+VLOOKUP(+EOMONTH(+F1584,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1584=\"\",\"\",VLOOKUP(D1584,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1584=\"\",\"\",IF(A1584=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1584,-2)+15,Cenários!$A:$D,2,FALSE)>A1584,+VLOOKUP(+EOMONTH(+A1584,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1584,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1584=\"\",\"\",VLOOKUP(F1584,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1584=\"\",\"\",IF(WORKDAY(+A1584,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1584,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-21"},{"$f":"IF(A1585=\"\",\"\",+IF(+A1585=D1585,+E1585,((+G1585/E1585)^+((NETWORKDAYS(+D1585,A1585,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1585,F1585,Feriados!$A$2:$A$1058)-1))*E1585)))","v":5256.0145455186212},{"$f":"IF(A1585=\"\",\"\",+IF(+A1585=D1585,+VLOOKUP(D1585,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1585,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1585=\"\",\"\",+VLOOKUP(+EOMONTH(+F1585,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1585=\"\",\"\",VLOOKUP(D1585,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1585=\"\",\"\",IF(A1585=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1585,-2)+15,Cenários!$A:$D,2,FALSE)>A1585,+VLOOKUP(+EOMONTH(+A1585,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1585,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1585=\"\",\"\",VLOOKUP(F1585,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1585=\"\",\"\",IF(WORKDAY(+A1585,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1585,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-22"},{"$f":"IF(A1586=\"\",\"\",+IF(+A1586=D1586,+E1586,((+G1586/E1586)^+((NETWORKDAYS(+D1586,A1586,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1586,F1586,Feriados!$A$2:$A$1058)-1))*E1586)))","v":5257.3548401575008},{"$f":"IF(A1586=\"\",\"\",+IF(+A1586=D1586,+VLOOKUP(D1586,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1586,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1586=\"\",\"\",+VLOOKUP(+EOMONTH(+F1586,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1586=\"\",\"\",VLOOKUP(D1586,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1586=\"\",\"\",IF(A1586=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1586,-2)+15,Cenários!$A:$D,2,FALSE)>A1586,+VLOOKUP(+EOMONTH(+A1586,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1586,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1586=\"\",\"\",VLOOKUP(F1586,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1586=\"\",\"\",IF(WORKDAY(+A1586,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1586,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-25"},{"$f":"IF(A1587=\"\",\"\",+IF(+A1587=D1587,+E1587,((+G1587/E1587)^+((NETWORKDAYS(+D1587,A1587,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1587,F1587,Feriados!$A$2:$A$1058)-1))*E1587)))","v":5258.6954765743012},{"$f":"IF(A1587=\"\",\"\",+IF(+A1587=D1587,+VLOOKUP(D1587,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1587,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1587=\"\",\"\",+VLOOKUP(+EOMONTH(+F1587,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1587=\"\",\"\",VLOOKUP(D1587,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1587=\"\",\"\",IF(A1587=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1587,-2)+15,Cenários!$A:$D,2,FALSE)>A1587,+VLOOKUP(+EOMONTH(+A1587,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1587,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1587=\"\",\"\",VLOOKUP(F1587,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1587=\"\",\"\",IF(WORKDAY(+A1587,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1587,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-26"},{"$f":"IF(A1588=\"\",\"\",+IF(+A1588=D1588,+E1588,((+G1588/E1588)^+((NETWORKDAYS(+D1588,A1588,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1588,F1588,Feriados!$A$2:$A$1058)-1))*E1588)))","v":5260.0364548561747},{"$f":"IF(A1588=\"\",\"\",+IF(+A1588=D1588,+VLOOKUP(D1588,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1588,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1588=\"\",\"\",+VLOOKUP(+EOMONTH(+F1588,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1588=\"\",\"\",VLOOKUP(D1588,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1588=\"\",\"\",IF(A1588=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1588,-2)+15,Cenários!$A:$D,2,FALSE)>A1588,+VLOOKUP(+EOMONTH(+A1588,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1588,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1588=\"\",\"\",VLOOKUP(F1588,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1588=\"\",\"\",IF(WORKDAY(+A1588,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1588,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-27"},{"$f":"IF(A1589=\"\",\"\",+IF(+A1589=D1589,+E1589,((+G1589/E1589)^+((NETWORKDAYS(+D1589,A1589,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1589,F1589,Feriados!$A$2:$A$1058)-1))*E1589)))","v":5261.3777750902991},{"$f":"IF(A1589=\"\",\"\",+IF(+A1589=D1589,+VLOOKUP(D1589,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1589,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1589=\"\",\"\",+VLOOKUP(+EOMONTH(+F1589,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1589=\"\",\"\",VLOOKUP(D1589,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1589=\"\",\"\",IF(A1589=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1589,-2)+15,Cenários!$A:$D,2,FALSE)>A1589,+VLOOKUP(+EOMONTH(+A1589,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1589,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1589=\"\",\"\",VLOOKUP(F1589,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1589=\"\",\"\",IF(WORKDAY(+A1589,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1589,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-02-28"},{"$f":"IF(A1590=\"\",\"\",+IF(+A1590=D1590,+E1590,((+G1590/E1590)^+((NETWORKDAYS(+D1590,A1590,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1590,F1590,Feriados!$A$2:$A$1058)-1))*E1590)))","v":5262.7194373638713},{"$f":"IF(A1590=\"\",\"\",+IF(+A1590=D1590,+VLOOKUP(D1590,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1590,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1590=\"\",\"\",+VLOOKUP(+EOMONTH(+F1590,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1590=\"\",\"\",VLOOKUP(D1590,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1590=\"\",\"\",IF(A1590=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1590,-2)+15,Cenários!$A:$D,2,FALSE)>A1590,+VLOOKUP(+EOMONTH(+A1590,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1590,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1590=\"\",\"\",VLOOKUP(F1590,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1590=\"\",\"\",IF(WORKDAY(+A1590,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1590,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-01"},{"$f":"IF(A1591=\"\",\"\",+IF(+A1591=D1591,+E1591,((+G1591/E1591)^+((NETWORKDAYS(+D1591,A1591,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1591,F1591,Feriados!$A$2:$A$1058)-1))*E1591)))","v":5264.0614417641145},{"$f":"IF(A1591=\"\",\"\",+IF(+A1591=D1591,+VLOOKUP(D1591,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1591,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1591=\"\",\"\",+VLOOKUP(+EOMONTH(+F1591,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1591=\"\",\"\",VLOOKUP(D1591,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1591=\"\",\"\",IF(A1591=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1591,-2)+15,Cenários!$A:$D,2,FALSE)>A1591,+VLOOKUP(+EOMONTH(+A1591,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1591,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1591=\"\",\"\",VLOOKUP(F1591,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1591=\"\",\"\",IF(WORKDAY(+A1591,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1591,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-06"},{"$f":"IF(A1592=\"\",\"\",+IF(+A1592=D1592,+E1592,((+G1592/E1592)^+((NETWORKDAYS(+D1592,A1592,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1592,F1592,Feriados!$A$2:$A$1058)-1))*E1592)))","v":5265.4037883782694},{"$f":"IF(A1592=\"\",\"\",+IF(+A1592=D1592,+VLOOKUP(D1592,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1592,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1592=\"\",\"\",+VLOOKUP(+EOMONTH(+F1592,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1592=\"\",\"\",VLOOKUP(D1592,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1592=\"\",\"\",IF(A1592=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1592,-2)+15,Cenários!$A:$D,2,FALSE)>A1592,+VLOOKUP(+EOMONTH(+A1592,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1592,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1592=\"\",\"\",VLOOKUP(F1592,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1592=\"\",\"\",IF(WORKDAY(+A1592,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1592,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-07"},{"$f":"IF(A1593=\"\",\"\",+IF(+A1593=D1593,+E1593,((+G1593/E1593)^+((NETWORKDAYS(+D1593,A1593,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1593,F1593,Feriados!$A$2:$A$1058)-1))*E1593)))","v":5266.7464772936028},{"$f":"IF(A1593=\"\",\"\",+IF(+A1593=D1593,+VLOOKUP(D1593,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1593,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1593=\"\",\"\",+VLOOKUP(+EOMONTH(+F1593,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1593=\"\",\"\",VLOOKUP(D1593,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1593=\"\",\"\",IF(A1593=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1593,-2)+15,Cenários!$A:$D,2,FALSE)>A1593,+VLOOKUP(+EOMONTH(+A1593,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1593,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1593=\"\",\"\",VLOOKUP(F1593,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1593=\"\",\"\",IF(WORKDAY(+A1593,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1593,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-08"},{"$f":"IF(A1594=\"\",\"\",+IF(+A1594=D1594,+E1594,((+G1594/E1594)^+((NETWORKDAYS(+D1594,A1594,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1594,F1594,Feriados!$A$2:$A$1058)-1))*E1594)))","v":5268.0895085974016},{"$f":"IF(A1594=\"\",\"\",+IF(+A1594=D1594,+VLOOKUP(D1594,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1594,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1594=\"\",\"\",+VLOOKUP(+EOMONTH(+F1594,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1594=\"\",\"\",VLOOKUP(D1594,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1594=\"\",\"\",IF(A1594=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1594,-2)+15,Cenários!$A:$D,2,FALSE)>A1594,+VLOOKUP(+EOMONTH(+A1594,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1594,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1594=\"\",\"\",VLOOKUP(F1594,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1594=\"\",\"\",IF(WORKDAY(+A1594,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1594,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-11"},{"$f":"IF(A1595=\"\",\"\",+IF(+A1595=D1595,+E1595,((+G1595/E1595)^+((NETWORKDAYS(+D1595,A1595,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1595,F1595,Feriados!$A$2:$A$1058)-1))*E1595)))","v":5269.4328823769765},{"$f":"IF(A1595=\"\",\"\",+IF(+A1595=D1595,+VLOOKUP(D1595,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1595,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1595=\"\",\"\",+VLOOKUP(+EOMONTH(+F1595,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1595=\"\",\"\",VLOOKUP(D1595,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1595=\"\",\"\",IF(A1595=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1595,-2)+15,Cenários!$A:$D,2,FALSE)>A1595,+VLOOKUP(+EOMONTH(+A1595,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1595,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1595=\"\",\"\",VLOOKUP(F1595,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1595=\"\",\"\",IF(WORKDAY(+A1595,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1595,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-12"},{"$f":"IF(A1596=\"\",\"\",+IF(+A1596=D1596,+E1596,((+G1596/E1596)^+((NETWORKDAYS(+D1596,A1596,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1596,F1596,Feriados!$A$2:$A$1058)-1))*E1596)))","v":5270.7765987196581},{"$f":"IF(A1596=\"\",\"\",+IF(+A1596=D1596,+VLOOKUP(D1596,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1596,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1596=\"\",\"\",+VLOOKUP(+EOMONTH(+F1596,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1596=\"\",\"\",VLOOKUP(D1596,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1596=\"\",\"\",IF(A1596=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1596,-2)+15,Cenários!$A:$D,2,FALSE)>A1596,+VLOOKUP(+EOMONTH(+A1596,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1596,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1596=\"\",\"\",VLOOKUP(F1596,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1596=\"\",\"\",IF(WORKDAY(+A1596,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1596,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-13"},{"$f":"IF(A1597=\"\",\"\",+IF(+A1597=D1597,+E1597,((+G1597/E1597)^+((NETWORKDAYS(+D1597,A1597,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1597,F1597,Feriados!$A$2:$A$1058)-1))*E1597)))","v":5272.1206577128005},{"$f":"IF(A1597=\"\",\"\",+IF(+A1597=D1597,+VLOOKUP(D1597,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1597,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1597=\"\",\"\",+VLOOKUP(+EOMONTH(+F1597,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1597=\"\",\"\",VLOOKUP(D1597,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1597=\"\",\"\",IF(A1597=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1597,-2)+15,Cenários!$A:$D,2,FALSE)>A1597,+VLOOKUP(+EOMONTH(+A1597,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1597,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1597=\"\",\"\",VLOOKUP(F1597,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1597=\"\",\"\",IF(WORKDAY(+A1597,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1597,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-14"},{"$f":"IF(A1598=\"\",\"\",+IF(+A1598=D1598,+E1598,((+G1598/E1598)^+((NETWORKDAYS(+D1598,A1598,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1598,F1598,Feriados!$A$2:$A$1058)-1))*E1598)))","v":5273.4650594437817},{"$f":"IF(A1598=\"\",\"\",+IF(+A1598=D1598,+VLOOKUP(D1598,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1598,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1598=\"\",\"\",+VLOOKUP(+EOMONTH(+F1598,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-02-15"},{"$f":"IF(A1598=\"\",\"\",VLOOKUP(D1598,Cenários!$B:$D,3,FALSE))","v":5250.6567830000004},{"$f":"IF(A1598=\"\",\"\",IF(A1598=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1598,-2)+15,Cenários!$A:$D,2,FALSE)>A1598,+VLOOKUP(+EOMONTH(+A1598,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1598,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-03-15"},{"$f":"IF(A1598=\"\",\"\",VLOOKUP(F1598,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004}]
[{"$f":"IF(A1598=\"\",\"\",IF(WORKDAY(+A1598,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1598,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-15"},{"$f":"IF(A1599=\"\",\"\",+IF(+A1599=D1599,+E1599,((+G1599/E1599)^+((NETWORKDAYS(+D1599,A1599,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1599,F1599,Feriados!$A$2:$A$1058)-1))*E1599)))","v":5274.8098040000004},{"$f":"IF(A1599=\"\",\"\",+IF(+A1599=D1599,+VLOOKUP(D1599,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1599,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1599=\"\",\"\",+VLOOKUP(+EOMONTH(+F1599,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1599=\"\",\"\",VLOOKUP(D1599,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1599=\"\",\"\",IF(A1599=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1599,-2)+15,Cenários!$A:$D,2,FALSE)>A1599,+VLOOKUP(+EOMONTH(+A1599,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1599,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1599=\"\",\"\",VLOOKUP(F1599,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1599=\"\",\"\",IF(WORKDAY(+A1599,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1599,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-18"},{"$f":"IF(A1600=\"\",\"\",+IF(+A1600=D1600,+E1600,((+G1600/E1600)^+((NETWORKDAYS(+D1600,A1600,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1600,F1600,Feriados!$A$2:$A$1058)-1))*E1600)))","v":5275.8126208707099},{"$f":"IF(A1600=\"\",\"\",+IF(+A1600=D1600,+VLOOKUP(D1600,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1600,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1600=\"\",\"\",+VLOOKUP(+EOMONTH(+F1600,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1600=\"\",\"\",VLOOKUP(D1600,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1600=\"\",\"\",IF(A1600=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1600,-2)+15,Cenários!$A:$D,2,FALSE)>A1600,+VLOOKUP(+EOMONTH(+A1600,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1600,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1600=\"\",\"\",VLOOKUP(F1600,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1600=\"\",\"\",IF(WORKDAY(+A1600,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1600,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-19"},{"$f":"IF(A1601=\"\",\"\",+IF(+A1601=D1601,+E1601,((+G1601/E1601)^+((NETWORKDAYS(+D1601,A1601,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1601,F1601,Feriados!$A$2:$A$1058)-1))*E1601)))","v":5276.8156283912649},{"$f":"IF(A1601=\"\",\"\",+IF(+A1601=D1601,+VLOOKUP(D1601,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1601,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1601=\"\",\"\",+VLOOKUP(+EOMONTH(+F1601,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1601=\"\",\"\",VLOOKUP(D1601,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1601=\"\",\"\",IF(A1601=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1601,-2)+15,Cenários!$A:$D,2,FALSE)>A1601,+VLOOKUP(+EOMONTH(+A1601,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1601,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1601=\"\",\"\",VLOOKUP(F1601,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1601=\"\",\"\",IF(WORKDAY(+A1601,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1601,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-20"},{"$f":"IF(A1602=\"\",\"\",+IF(+A1602=D1602,+E1602,((+G1602/E1602)^+((NETWORKDAYS(+D1602,A1602,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1602,F1602,Feriados!$A$2:$A$1058)-1))*E1602)))","v":5277.8188265979106},{"$f":"IF(A1602=\"\",\"\",+IF(+A1602=D1602,+VLOOKUP(D1602,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1602,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1602=\"\",\"\",+VLOOKUP(+EOMONTH(+F1602,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1602=\"\",\"\",VLOOKUP(D1602,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1602=\"\",\"\",IF(A1602=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1602,-2)+15,Cenários!$A:$D,2,FALSE)>A1602,+VLOOKUP(+EOMONTH(+A1602,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1602,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1602=\"\",\"\",VLOOKUP(F1602,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1602=\"\",\"\",IF(WORKDAY(+A1602,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1602,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-21"},{"$f":"IF(A1603=\"\",\"\",+IF(+A1603=D1603,+E1603,((+G1603/E1603)^+((NETWORKDAYS(+D1603,A1603,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1603,F1603,Feriados!$A$2:$A$1058)-1))*E1603)))","v":5278.8222155269004},{"$f":"IF(A1603=\"\",\"\",+IF(+A1603=D1603,+VLOOKUP(D1603,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1603,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1603=\"\",\"\",+VLOOKUP(+EOMONTH(+F1603,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1603=\"\",\"\",VLOOKUP(D1603,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1603=\"\",\"\",IF(A1603=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1603,-2)+15,Cenários!$A:$D,2,FALSE)>A1603,+VLOOKUP(+EOMONTH(+A1603,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1603,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1603=\"\",\"\",VLOOKUP(F1603,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1603=\"\",\"\",IF(WORKDAY(+A1603,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1603,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-22"},{"$f":"IF(A1604=\"\",\"\",+IF(+A1604=D1604,+E1604,((+G1604/E1604)^+((NETWORKDAYS(+D1604,A1604,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1604,F1604,Feriados!$A$2:$A$1058)-1))*E1604)))","v":5279.8257952144922},{"$f":"IF(A1604=\"\",\"\",+IF(+A1604=D1604,+VLOOKUP(D1604,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1604,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1604=\"\",\"\",+VLOOKUP(+EOMONTH(+F1604,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1604=\"\",\"\",VLOOKUP(D1604,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1604=\"\",\"\",IF(A1604=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1604,-2)+15,Cenários!$A:$D,2,FALSE)>A1604,+VLOOKUP(+EOMONTH(+A1604,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1604,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1604=\"\",\"\",VLOOKUP(F1604,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1604=\"\",\"\",IF(WORKDAY(+A1604,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1604,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-25"},{"$f":"IF(A1605=\"\",\"\",+IF(+A1605=D1605,+E1605,((+G1605/E1605)^+((NETWORKDAYS(+D1605,A1605,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1605,F1605,Feriados!$A$2:$A$1058)-1))*E1605)))","v":5280.8295656969522},{"$f":"IF(A1605=\"\",\"\",+IF(+A1605=D1605,+VLOOKUP(D1605,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1605,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1605=\"\",\"\",+VLOOKUP(+EOMONTH(+F1605,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1605=\"\",\"\",VLOOKUP(D1605,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1605=\"\",\"\",IF(A1605=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1605,-2)+15,Cenários!$A:$D,2,FALSE)>A1605,+VLOOKUP(+EOMONTH(+A1605,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1605,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1605=\"\",\"\",VLOOKUP(F1605,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1605=\"\",\"\",IF(WORKDAY(+A1605,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1605,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-26"},{"$f":"IF(A1606=\"\",\"\",+IF(+A1606=D1606,+E1606,((+G1606/E1606)^+((NETWORKDAYS(+D1606,A1606,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1606,F1606,Feriados!$A$2:$A$1058)-1))*E1606)))","v":5281.8335270105536},{"$f":"IF(A1606=\"\",\"\",+IF(+A1606=D1606,+VLOOKUP(D1606,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1606,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1606=\"\",\"\",+VLOOKUP(+EOMONTH(+F1606,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1606=\"\",\"\",VLOOKUP(D1606,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1606=\"\",\"\",IF(A1606=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1606,-2)+15,Cenários!$A:$D,2,FALSE)>A1606,+VLOOKUP(+EOMONTH(+A1606,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1606,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1606=\"\",\"\",VLOOKUP(F1606,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1606=\"\",\"\",IF(WORKDAY(+A1606,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1606,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-27"},{"$f":"IF(A1607=\"\",\"\",+IF(+A1607=D1607,+E1607,((+G1607/E1607)^+((NETWORKDAYS(+D1607,A1607,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1607,F1607,Feriados!$A$2:$A$1058)-1))*E1607)))","v":5282.8376791915753},{"$f":"IF(A1607=\"\",\"\",+IF(+A1607=D1607,+VLOOKUP(D1607,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1607,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1607=\"\",\"\",+VLOOKUP(+EOMONTH(+F1607,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1607=\"\",\"\",VLOOKUP(D1607,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1607=\"\",\"\",IF(A1607=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1607,-2)+15,Cenários!$A:$D,2,FALSE)>A1607,+VLOOKUP(+EOMONTH(+A1607,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1607,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1607=\"\",\"\",VLOOKUP(F1607,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1607=\"\",\"\",IF(WORKDAY(+A1607,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1607,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-28"},{"$f":"IF(A1608=\"\",\"\",+IF(+A1608=D1608,+E1608,((+G1608/E1608)^+((NETWORKDAYS(+D1608,A1608,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1608,F1608,Feriados!$A$2:$A$1058)-1))*E1608)))","v":5283.8420222763061},{"$f":"IF(A1608=\"\",\"\",+IF(+A1608=D1608,+VLOOKUP(D1608,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1608,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1608=\"\",\"\",+VLOOKUP(+EOMONTH(+F1608,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1608=\"\",\"\",VLOOKUP(D1608,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1608=\"\",\"\",IF(A1608=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1608,-2)+15,Cenários!$A:$D,2,FALSE)>A1608,+VLOOKUP(+EOMONTH(+A1608,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1608,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1608=\"\",\"\",VLOOKUP(F1608,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1608=\"\",\"\",IF(WORKDAY(+A1608,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1608,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-03-29"},{"$f":"IF(A1609=\"\",\"\",+IF(+A1609=D1609,+E1609,((+G1609/E1609)^+((NETWORKDAYS(+D1609,A1609,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1609,F1609,Feriados!$A$2:$A$1058)-1))*E1609)))","v":5284.8465563010368},{"$f":"IF(A1609=\"\",\"\",+IF(+A1609=D1609,+VLOOKUP(D1609,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1609,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1609=\"\",\"\",+VLOOKUP(+EOMONTH(+F1609,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1609=\"\",\"\",VLOOKUP(D1609,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1609=\"\",\"\",IF(A1609=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1609,-2)+15,Cenários!$A:$D,2,FALSE)>A1609,+VLOOKUP(+EOMONTH(+A1609,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1609,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1609=\"\",\"\",VLOOKUP(F1609,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1609=\"\",\"\",IF(WORKDAY(+A1609,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1609,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-01"},{"$f":"IF(A1610=\"\",\"\",+IF(+A1610=D1610,+E1610,((+G1610/E1610)^+((NETWORKDAYS(+D1610,A1610,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1610,F1610,Feriados!$A$2:$A$1058)-1))*E1610)))","v":5285.8512813020689},{"$f":"IF(A1610=\"\",\"\",+IF(+A1610=D1610,+VLOOKUP(D1610,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1610,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1610=\"\",\"\",+VLOOKUP(+EOMONTH(+F1610,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1610=\"\",\"\",VLOOKUP(D1610,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1610=\"\",\"\",IF(A1610=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1610,-2)+15,Cenários!$A:$D,2,FALSE)>A1610,+VLOOKUP(+EOMONTH(+A1610,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1610,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1610=\"\",\"\",VLOOKUP(F1610,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1610=\"\",\"\",IF(WORKDAY(+A1610,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1610,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-02"},{"$f":"IF(A1611=\"\",\"\",+IF(+A1611=D1611,+E1611,((+G1611/E1611)^+((NETWORKDAYS(+D1611,A1611,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1611,F1611,Feriados!$A$2:$A$1058)-1))*E1611)))","v":5286.8561973157102},{"$f":"IF(A1611=\"\",\"\",+IF(+A1611=D1611,+VLOOKUP(D1611,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1611,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1611=\"\",\"\",+VLOOKUP(+EOMONTH(+F1611,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1611=\"\",\"\",VLOOKUP(D1611,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1611=\"\",\"\",IF(A1611=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1611,-2)+15,Cenários!$A:$D,2,FALSE)>A1611,+VLOOKUP(+EOMONTH(+A1611,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1611,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1611=\"\",\"\",VLOOKUP(F1611,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1611=\"\",\"\",IF(WORKDAY(+A1611,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1611,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-03"},{"$f":"IF(A1612=\"\",\"\",+IF(+A1612=D1612,+E1612,((+G1612/E1612)^+((NETWORKDAYS(+D1612,A1612,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1612,F1612,Feriados!$A$2:$A$1058)-1))*E1612)))","v":5287.8613043782743},{"$f":"IF(A1612=\"\",\"\",+IF(+A1612=D1612,+VLOOKUP(D1612,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1612,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1612=\"\",\"\",+VLOOKUP(+EOMONTH(+F1612,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1612=\"\",\"\",VLOOKUP(D1612,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1612=\"\",\"\",IF(A1612=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1612,-2)+15,Cenários!$A:$D,2,FALSE)>A1612,+VLOOKUP(+EOMONTH(+A1612,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1612,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1612=\"\",\"\",VLOOKUP(F1612,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1612=\"\",\"\",IF(WORKDAY(+A1612,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1612,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-04"},{"$f":"IF(A1613=\"\",\"\",+IF(+A1613=D1613,+E1613,((+G1613/E1613)^+((NETWORKDAYS(+D1613,A1613,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1613,F1613,Feriados!$A$2:$A$1058)-1))*E1613)))","v":5288.8666025260818},{"$f":"IF(A1613=\"\",\"\",+IF(+A1613=D1613,+VLOOKUP(D1613,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1613,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1613=\"\",\"\",+VLOOKUP(+EOMONTH(+F1613,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1613=\"\",\"\",VLOOKUP(D1613,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1613=\"\",\"\",IF(A1613=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1613,-2)+15,Cenários!$A:$D,2,FALSE)>A1613,+VLOOKUP(+EOMONTH(+A1613,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1613,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1613=\"\",\"\",VLOOKUP(F1613,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1613=\"\",\"\",IF(WORKDAY(+A1613,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1613,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-05"},{"$f":"IF(A1614=\"\",\"\",+IF(+A1614=D1614,+E1614,((+G1614/E1614)^+((NETWORKDAYS(+D1614,A1614,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1614,F1614,Feriados!$A$2:$A$1058)-1))*E1614)))","v":5289.8720917954624},{"$f":"IF(A1614=\"\",\"\",+IF(+A1614=D1614,+VLOOKUP(D1614,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1614,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1614=\"\",\"\",+VLOOKUP(+EOMONTH(+F1614,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1614=\"\",\"\",VLOOKUP(D1614,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1614=\"\",\"\",IF(A1614=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1614,-2)+15,Cenários!$A:$D,2,FALSE)>A1614,+VLOOKUP(+EOMONTH(+A1614,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1614,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1614=\"\",\"\",VLOOKUP(F1614,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1614=\"\",\"\",IF(WORKDAY(+A1614,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1614,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-08"},{"$f":"IF(A1615=\"\",\"\",+IF(+A1615=D1615,+E1615,((+G1615/E1615)^+((NETWORKDAYS(+D1615,A1615,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1615,F1615,Feriados!$A$2:$A$1058)-1))*E1615)))","v":5290.8777722227487},{"$f":"IF(A1615=\"\",\"\",+IF(+A1615=D1615,+VLOOKUP(D1615,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1615,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1615=\"\",\"\",+VLOOKUP(+EOMONTH(+F1615,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1615=\"\",\"\",VLOOKUP(D1615,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1615=\"\",\"\",IF(A1615=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1615,-2)+15,Cenários!$A:$D,2,FALSE)>A1615,+VLOOKUP(+EOMONTH(+A1615,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1615,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1615=\"\",\"\",VLOOKUP(F1615,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1615=\"\",\"\",IF(WORKDAY(+A1615,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1615,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-09"},{"$f":"IF(A1616=\"\",\"\",+IF(+A1616=D1616,+E1616,((+G1616/E1616)^+((NETWORKDAYS(+D1616,A1616,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1616,F1616,Feriados!$A$2:$A$1058)-1))*E1616)))","v":5291.8836438442859},{"$f":"IF(A1616=\"\",\"\",+IF(+A1616=D1616,+VLOOKUP(D1616,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1616,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1616=\"\",\"\",+VLOOKUP(+EOMONTH(+F1616,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1616=\"\",\"\",VLOOKUP(D1616,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1616=\"\",\"\",IF(A1616=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1616,-2)+15,Cenários!$A:$D,2,FALSE)>A1616,+VLOOKUP(+EOMONTH(+A1616,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1616,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1616=\"\",\"\",VLOOKUP(F1616,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1616=\"\",\"\",IF(WORKDAY(+A1616,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1616,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-10"},{"$f":"IF(A1617=\"\",\"\",+IF(+A1617=D1617,+E1617,((+G1617/E1617)^+((NETWORKDAYS(+D1617,A1617,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1617,F1617,Feriados!$A$2:$A$1058)-1))*E1617)))","v":5292.8897066964191},{"$f":"IF(A1617=\"\",\"\",+IF(+A1617=D1617,+VLOOKUP(D1617,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1617,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1617=\"\",\"\",+VLOOKUP(+EOMONTH(+F1617,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1617=\"\",\"\",VLOOKUP(D1617,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1617=\"\",\"\",IF(A1617=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1617,-2)+15,Cenários!$A:$D,2,FALSE)>A1617,+VLOOKUP(+EOMONTH(+A1617,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1617,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1617=\"\",\"\",VLOOKUP(F1617,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1617=\"\",\"\",IF(WORKDAY(+A1617,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1617,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-11"},{"$f":"IF(A1618=\"\",\"\",+IF(+A1618=D1618,+E1618,((+G1618/E1618)^+((NETWORKDAYS(+D1618,A1618,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1618,F1618,Feriados!$A$2:$A$1058)-1))*E1618)))","v":5293.8959608155074},{"$f":"IF(A1618=\"\",\"\",+IF(+A1618=D1618,+VLOOKUP(D1618,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1618,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1618=\"\",\"\",+VLOOKUP(+EOMONTH(+F1618,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1618=\"\",\"\",VLOOKUP(D1618,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1618=\"\",\"\",IF(A1618=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1618,-2)+15,Cenários!$A:$D,2,FALSE)>A1618,+VLOOKUP(+EOMONTH(+A1618,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1618,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1618=\"\",\"\",VLOOKUP(F1618,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1618=\"\",\"\",IF(WORKDAY(+A1618,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1618,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-12"},{"$f":"IF(A1619=\"\",\"\",+IF(+A1619=D1619,+E1619,((+G1619/E1619)^+((NETWORKDAYS(+D1619,A1619,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1619,F1619,Feriados!$A$2:$A$1058)-1))*E1619)))","v":5294.9024062379112},{"$f":"IF(A1619=\"\",\"\",+IF(+A1619=D1619,+VLOOKUP(D1619,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1619,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1619=\"\",\"\",+VLOOKUP(+EOMONTH(+F1619,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-03-15"},{"$f":"IF(A1619=\"\",\"\",VLOOKUP(D1619,Cenários!$B:$D,3,FALSE))","v":5274.8098040000004},{"$f":"IF(A1619=\"\",\"\",IF(A1619=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1619,-2)+15,Cenários!$A:$D,2,FALSE)>A1619,+VLOOKUP(+EOMONTH(+A1619,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1619,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-04-15"},{"$f":"IF(A1619=\"\",\"\",VLOOKUP(F1619,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997}]
[{"$f":"IF(A1619=\"\",\"\",IF(WORKDAY(+A1619,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1619,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-15"},{"$f":"IF(A1620=\"\",\"\",+IF(+A1620=D1620,+E1620,((+G1620/E1620)^+((NETWORKDAYS(+D1620,A1620,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1620,F1620,Feriados!$A$2:$A$1058)-1))*E1620)))","v":5295.9090429999997},{"$f":"IF(A1620=\"\",\"\",+IF(+A1620=D1620,+VLOOKUP(D1620,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1620,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1620=\"\",\"\",+VLOOKUP(+EOMONTH(+F1620,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1620=\"\",\"\",VLOOKUP(D1620,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1620=\"\",\"\",IF(A1620=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1620,-2)+15,Cenários!$A:$D,2,FALSE)>A1620,+VLOOKUP(+EOMONTH(+A1620,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1620,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1620=\"\",\"\",VLOOKUP(F1620,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1620=\"\",\"\",IF(WORKDAY(+A1620,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1620,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-16"},{"$f":"IF(A1621=\"\",\"\",+IF(+A1621=D1621,+E1621,((+G1621/E1621)^+((NETWORKDAYS(+D1621,A1621,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1621,F1621,Feriados!$A$2:$A$1058)-1))*E1621)))","v":5297.0980829740211},{"$f":"IF(A1621=\"\",\"\",+IF(+A1621=D1621,+VLOOKUP(D1621,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1621,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1621=\"\",\"\",+VLOOKUP(+EOMONTH(+F1621,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1621=\"\",\"\",VLOOKUP(D1621,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1621=\"\",\"\",IF(A1621=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1621,-2)+15,Cenários!$A:$D,2,FALSE)>A1621,+VLOOKUP(+EOMONTH(+A1621,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1621,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1621=\"\",\"\",VLOOKUP(F1621,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1621=\"\",\"\",IF(WORKDAY(+A1621,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1621,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-17"},{"$f":"IF(A1622=\"\",\"\",+IF(+A1622=D1622,+E1622,((+G1622/E1622)^+((NETWORKDAYS(+D1622,A1622,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1622,F1622,Feriados!$A$2:$A$1058)-1))*E1622)))","v":5298.2873899118522},{"$f":"IF(A1622=\"\",\"\",+IF(+A1622=D1622,+VLOOKUP(D1622,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1622,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1622=\"\",\"\",+VLOOKUP(+EOMONTH(+F1622,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1622=\"\",\"\",VLOOKUP(D1622,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1622=\"\",\"\",IF(A1622=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1622,-2)+15,Cenários!$A:$D,2,FALSE)>A1622,+VLOOKUP(+EOMONTH(+A1622,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1622,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1622=\"\",\"\",VLOOKUP(F1622,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1622=\"\",\"\",IF(WORKDAY(+A1622,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1622,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-18"},{"$f":"IF(A1623=\"\",\"\",+IF(+A1623=D1623,+E1623,((+G1623/E1623)^+((NETWORKDAYS(+D1623,A1623,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1623,F1623,Feriados!$A$2:$A$1058)-1))*E1623)))","v":5299.4769638734342},{"$f":"IF(A1623=\"\",\"\",+IF(+A1623=D1623,+VLOOKUP(D1623,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1623,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1623=\"\",\"\",+VLOOKUP(+EOMONTH(+F1623,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1623=\"\",\"\",VLOOKUP(D1623,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1623=\"\",\"\",IF(A1623=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1623,-2)+15,Cenários!$A:$D,2,FALSE)>A1623,+VLOOKUP(+EOMONTH(+A1623,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1623,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1623=\"\",\"\",VLOOKUP(F1623,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1623=\"\",\"\",IF(WORKDAY(+A1623,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1623,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-22"},{"$f":"IF(A1624=\"\",\"\",+IF(+A1624=D1624,+E1624,((+G1624/E1624)^+((NETWORKDAYS(+D1624,A1624,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1624,F1624,Feriados!$A$2:$A$1058)-1))*E1624)))","v":5300.6668049187183},{"$f":"IF(A1624=\"\",\"\",+IF(+A1624=D1624,+VLOOKUP(D1624,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1624,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1624=\"\",\"\",+VLOOKUP(+EOMONTH(+F1624,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1624=\"\",\"\",VLOOKUP(D1624,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1624=\"\",\"\",IF(A1624=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1624,-2)+15,Cenários!$A:$D,2,FALSE)>A1624,+VLOOKUP(+EOMONTH(+A1624,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1624,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1624=\"\",\"\",VLOOKUP(F1624,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1624=\"\",\"\",IF(WORKDAY(+A1624,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1624,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-23"},{"$f":"IF(A1625=\"\",\"\",+IF(+A1625=D1625,+E1625,((+G1625/E1625)^+((NETWORKDAYS(+D1625,A1625,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1625,F1625,Feriados!$A$2:$A$1058)-1))*E1625)))","v":5301.8569131076692},{"$f":"IF(A1625=\"\",\"\",+IF(+A1625=D1625,+VLOOKUP(D1625,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1625,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1625=\"\",\"\",+VLOOKUP(+EOMONTH(+F1625,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1625=\"\",\"\",VLOOKUP(D1625,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1625=\"\",\"\",IF(A1625=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1625,-2)+15,Cenários!$A:$D,2,FALSE)>A1625,+VLOOKUP(+EOMONTH(+A1625,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1625,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1625=\"\",\"\",VLOOKUP(F1625,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1625=\"\",\"\",IF(WORKDAY(+A1625,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1625,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-24"},{"$f":"IF(A1626=\"\",\"\",+IF(+A1626=D1626,+E1626,((+G1626/E1626)^+((NETWORKDAYS(+D1626,A1626,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1626,F1626,Feriados!$A$2:$A$1058)-1))*E1626)))","v":5303.0472885002664},{"$f":"IF(A1626=\"\",\"\",+IF(+A1626=D1626,+VLOOKUP(D1626,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1626,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1626=\"\",\"\",+VLOOKUP(+EOMONTH(+F1626,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1626=\"\",\"\",VLOOKUP(D1626,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1626=\"\",\"\",IF(A1626=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1626,-2)+15,Cenários!$A:$D,2,FALSE)>A1626,+VLOOKUP(+EOMONTH(+A1626,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1626,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1626=\"\",\"\",VLOOKUP(F1626,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1626=\"\",\"\",IF(WORKDAY(+A1626,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1626,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-25"},{"$f":"IF(A1627=\"\",\"\",+IF(+A1627=D1627,+E1627,((+G1627/E1627)^+((NETWORKDAYS(+D1627,A1627,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1627,F1627,Feriados!$A$2:$A$1058)-1))*E1627)))","v":5304.2379311565037},{"$f":"IF(A1627=\"\",\"\",+IF(+A1627=D1627,+VLOOKUP(D1627,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1627,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1627=\"\",\"\",+VLOOKUP(+EOMONTH(+F1627,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1627=\"\",\"\",VLOOKUP(D1627,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1627=\"\",\"\",IF(A1627=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1627,-2)+15,Cenários!$A:$D,2,FALSE)>A1627,+VLOOKUP(+EOMONTH(+A1627,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1627,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1627=\"\",\"\",VLOOKUP(F1627,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1627=\"\",\"\",IF(WORKDAY(+A1627,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1627,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-26"},{"$f":"IF(A1628=\"\",\"\",+IF(+A1628=D1628,+E1628,((+G1628/E1628)^+((NETWORKDAYS(+D1628,A1628,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1628,F1628,Feriados!$A$2:$A$1058)-1))*E1628)))","v":5305.4288411363877},{"$f":"IF(A1628=\"\",\"\",+IF(+A1628=D1628,+VLOOKUP(D1628,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1628,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1628=\"\",\"\",+VLOOKUP(+EOMONTH(+F1628,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1628=\"\",\"\",VLOOKUP(D1628,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1628=\"\",\"\",IF(A1628=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1628,-2)+15,Cenários!$A:$D,2,FALSE)>A1628,+VLOOKUP(+EOMONTH(+A1628,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1628,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1628=\"\",\"\",VLOOKUP(F1628,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1628=\"\",\"\",IF(WORKDAY(+A1628,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1628,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-29"},{"$f":"IF(A1629=\"\",\"\",+IF(+A1629=D1629,+E1629,((+G1629/E1629)^+((NETWORKDAYS(+D1629,A1629,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1629,F1629,Feriados!$A$2:$A$1058)-1))*E1629)))","v":5306.620018499937},{"$f":"IF(A1629=\"\",\"\",+IF(+A1629=D1629,+VLOOKUP(D1629,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1629,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1629=\"\",\"\",+VLOOKUP(+EOMONTH(+F1629,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1629=\"\",\"\",VLOOKUP(D1629,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1629=\"\",\"\",IF(A1629=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1629,-2)+15,Cenários!$A:$D,2,FALSE)>A1629,+VLOOKUP(+EOMONTH(+A1629,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1629,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1629=\"\",\"\",VLOOKUP(F1629,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1629=\"\",\"\",IF(WORKDAY(+A1629,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1629,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-04-30"},{"$f":"IF(A1630=\"\",\"\",+IF(+A1630=D1630,+E1630,((+G1630/E1630)^+((NETWORKDAYS(+D1630,A1630,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1630,F1630,Feriados!$A$2:$A$1058)-1))*E1630)))","v":5307.8114633071837},{"$f":"IF(A1630=\"\",\"\",+IF(+A1630=D1630,+VLOOKUP(D1630,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1630,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1630=\"\",\"\",+VLOOKUP(+EOMONTH(+F1630,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1630=\"\",\"\",VLOOKUP(D1630,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1630=\"\",\"\",IF(A1630=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1630,-2)+15,Cenários!$A:$D,2,FALSE)>A1630,+VLOOKUP(+EOMONTH(+A1630,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1630,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1630=\"\",\"\",VLOOKUP(F1630,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1630=\"\",\"\",IF(WORKDAY(+A1630,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1630,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-02"},{"$f":"IF(A1631=\"\",\"\",+IF(+A1631=D1631,+E1631,((+G1631/E1631)^+((NETWORKDAYS(+D1631,A1631,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1631,F1631,Feriados!$A$2:$A$1058)-1))*E1631)))","v":5309.0031756181761},{"$f":"IF(A1631=\"\",\"\",+IF(+A1631=D1631,+VLOOKUP(D1631,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1631,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1631=\"\",\"\",+VLOOKUP(+EOMONTH(+F1631,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1631=\"\",\"\",VLOOKUP(D1631,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1631=\"\",\"\",IF(A1631=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1631,-2)+15,Cenários!$A:$D,2,FALSE)>A1631,+VLOOKUP(+EOMONTH(+A1631,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1631,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1631=\"\",\"\",VLOOKUP(F1631,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1631=\"\",\"\",IF(WORKDAY(+A1631,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1631,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-03"},{"$f":"IF(A1632=\"\",\"\",+IF(+A1632=D1632,+E1632,((+G1632/E1632)^+((NETWORKDAYS(+D1632,A1632,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1632,F1632,Feriados!$A$2:$A$1058)-1))*E1632)))","v":5310.1951554929747},{"$f":"IF(A1632=\"\",\"\",+IF(+A1632=D1632,+VLOOKUP(D1632,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1632,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1632=\"\",\"\",+VLOOKUP(+EOMONTH(+F1632,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1632=\"\",\"\",VLOOKUP(D1632,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1632=\"\",\"\",IF(A1632=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1632,-2)+15,Cenários!$A:$D,2,FALSE)>A1632,+VLOOKUP(+EOMONTH(+A1632,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1632,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1632=\"\",\"\",VLOOKUP(F1632,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1632=\"\",\"\",IF(WORKDAY(+A1632,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1632,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-06"},{"$f":"IF(A1633=\"\",\"\",+IF(+A1633=D1633,+E1633,((+G1633/E1633)^+((NETWORKDAYS(+D1633,A1633,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1633,F1633,Feriados!$A$2:$A$1058)-1))*E1633)))","v":5311.3874029916506},{"$f":"IF(A1633=\"\",\"\",+IF(+A1633=D1633,+VLOOKUP(D1633,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1633,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1633=\"\",\"\",+VLOOKUP(+EOMONTH(+F1633,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1633=\"\",\"\",VLOOKUP(D1633,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1633=\"\",\"\",IF(A1633=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1633,-2)+15,Cenários!$A:$D,2,FALSE)>A1633,+VLOOKUP(+EOMONTH(+A1633,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1633,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1633=\"\",\"\",VLOOKUP(F1633,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1633=\"\",\"\",IF(WORKDAY(+A1633,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1633,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-07"},{"$f":"IF(A1634=\"\",\"\",+IF(+A1634=D1634,+E1634,((+G1634/E1634)^+((NETWORKDAYS(+D1634,A1634,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1634,F1634,Feriados!$A$2:$A$1058)-1))*E1634)))","v":5312.5799181742932},{"$f":"IF(A1634=\"\",\"\",+IF(+A1634=D1634,+VLOOKUP(D1634,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1634,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1634=\"\",\"\",+VLOOKUP(+EOMONTH(+F1634,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1634=\"\",\"\",VLOOKUP(D1634,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1634=\"\",\"\",IF(A1634=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1634,-2)+15,Cenários!$A:$D,2,FALSE)>A1634,+VLOOKUP(+EOMONTH(+A1634,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1634,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1634=\"\",\"\",VLOOKUP(F1634,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1634=\"\",\"\",IF(WORKDAY(+A1634,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1634,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-08"},{"$f":"IF(A1635=\"\",\"\",+IF(+A1635=D1635,+E1635,((+G1635/E1635)^+((NETWORKDAYS(+D1635,A1635,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1635,F1635,Feriados!$A$2:$A$1058)-1))*E1635)))","v":5313.772701101002},{"$f":"IF(A1635=\"\",\"\",+IF(+A1635=D1635,+VLOOKUP(D1635,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1635,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1635=\"\",\"\",+VLOOKUP(+EOMONTH(+F1635,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1635=\"\",\"\",VLOOKUP(D1635,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1635=\"\",\"\",IF(A1635=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1635,-2)+15,Cenários!$A:$D,2,FALSE)>A1635,+VLOOKUP(+EOMONTH(+A1635,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1635,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1635=\"\",\"\",VLOOKUP(F1635,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1635=\"\",\"\",IF(WORKDAY(+A1635,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1635,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-09"},{"$f":"IF(A1636=\"\",\"\",+IF(+A1636=D1636,+E1636,((+G1636/E1636)^+((NETWORKDAYS(+D1636,A1636,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1636,F1636,Feriados!$A$2:$A$1058)-1))*E1636)))","v":5314.96575183189},{"$f":"IF(A1636=\"\",\"\",+IF(+A1636=D1636,+VLOOKUP(D1636,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1636,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1636=\"\",\"\",+VLOOKUP(+EOMONTH(+F1636,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1636=\"\",\"\",VLOOKUP(D1636,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1636=\"\",\"\",IF(A1636=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1636,-2)+15,Cenários!$A:$D,2,FALSE)>A1636,+VLOOKUP(+EOMONTH(+A1636,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1636,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1636=\"\",\"\",VLOOKUP(F1636,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1636=\"\",\"\",IF(WORKDAY(+A1636,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1636,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-10"},{"$f":"IF(A1637=\"\",\"\",+IF(+A1637=D1637,+E1637,((+G1637/E1637)^+((NETWORKDAYS(+D1637,A1637,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1637,F1637,Feriados!$A$2:$A$1058)-1))*E1637)))","v":5316.1590704270857},{"$f":"IF(A1637=\"\",\"\",+IF(+A1637=D1637,+VLOOKUP(D1637,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1637,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1637=\"\",\"\",+VLOOKUP(+EOMONTH(+F1637,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1637=\"\",\"\",VLOOKUP(D1637,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1637=\"\",\"\",IF(A1637=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1637,-2)+15,Cenários!$A:$D,2,FALSE)>A1637,+VLOOKUP(+EOMONTH(+A1637,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1637,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1637=\"\",\"\",VLOOKUP(F1637,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1637=\"\",\"\",IF(WORKDAY(+A1637,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1637,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-13"},{"$f":"IF(A1638=\"\",\"\",+IF(+A1638=D1638,+E1638,((+G1638/E1638)^+((NETWORKDAYS(+D1638,A1638,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1638,F1638,Feriados!$A$2:$A$1058)-1))*E1638)))","v":5317.3526569467313},{"$f":"IF(A1638=\"\",\"\",+IF(+A1638=D1638,+VLOOKUP(D1638,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1638,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1638=\"\",\"\",+VLOOKUP(+EOMONTH(+F1638,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1638=\"\",\"\",VLOOKUP(D1638,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1638=\"\",\"\",IF(A1638=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1638,-2)+15,Cenários!$A:$D,2,FALSE)>A1638,+VLOOKUP(+EOMONTH(+A1638,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1638,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1638=\"\",\"\",VLOOKUP(F1638,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1638=\"\",\"\",IF(WORKDAY(+A1638,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1638,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-14"},{"$f":"IF(A1639=\"\",\"\",+IF(+A1639=D1639,+E1639,((+G1639/E1639)^+((NETWORKDAYS(+D1639,A1639,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1639,F1639,Feriados!$A$2:$A$1058)-1))*E1639)))","v":5318.5465114509798},{"$f":"IF(A1639=\"\",\"\",+IF(+A1639=D1639,+VLOOKUP(D1639,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1639,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1639=\"\",\"\",+VLOOKUP(+EOMONTH(+F1639,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-04-15"},{"$f":"IF(A1639=\"\",\"\",VLOOKUP(D1639,Cenários!$B:$D,3,FALSE))","v":5295.9090429999997},{"$f":"IF(A1639=\"\",\"\",IF(A1639=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1639,-2)+15,Cenários!$A:$D,2,FALSE)>A1639,+VLOOKUP(+EOMONTH(+A1639,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1639,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-05-15"},{"$f":"IF(A1639=\"\",\"\",VLOOKUP(F1639,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998}]
[{"$f":"IF(A1639=\"\",\"\",IF(WORKDAY(+A1639,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1639,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-15"},{"$f":"IF(A1640=\"\",\"\",+IF(+A1640=D1640,+E1640,((+G1640/E1640)^+((NETWORKDAYS(+D1640,A1640,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1640,F1640,Feriados!$A$2:$A$1058)-1))*E1640)))","v":5319.7406339999998},{"$f":"IF(A1640=\"\",\"\",+IF(+A1640=D1640,+VLOOKUP(D1640,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1640,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1640=\"\",\"\",+VLOOKUP(+EOMONTH(+F1640,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1640=\"\",\"\",VLOOKUP(D1640,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1640=\"\",\"\",IF(A1640=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1640,-2)+15,Cenários!$A:$D,2,FALSE)>A1640,+VLOOKUP(+EOMONTH(+A1640,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1640,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1640=\"\",\"\",VLOOKUP(F1640,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1640=\"\",\"\",IF(WORKDAY(+A1640,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1640,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-16"},{"$f":"IF(A1641=\"\",\"\",+IF(+A1641=D1641,+E1641,((+G1641/E1641)^+((NETWORKDAYS(+D1641,A1641,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1641,F1641,Feriados!$A$2:$A$1058)-1))*E1641)))","v":5320.5026990820716},{"$f":"IF(A1641=\"\",\"\",+IF(+A1641=D1641,+VLOOKUP(D1641,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1641,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1641=\"\",\"\",+VLOOKUP(+EOMONTH(+F1641,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1641=\"\",\"\",VLOOKUP(D1641,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1641=\"\",\"\",IF(A1641=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1641,-2)+15,Cenários!$A:$D,2,FALSE)>A1641,+VLOOKUP(+EOMONTH(+A1641,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1641,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1641=\"\",\"\",VLOOKUP(F1641,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1641=\"\",\"\",IF(WORKDAY(+A1641,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1641,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-17"},{"$f":"IF(A1642=\"\",\"\",+IF(+A1642=D1642,+E1642,((+G1642/E1642)^+((NETWORKDAYS(+D1642,A1642,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1642,F1642,Feriados!$A$2:$A$1058)-1))*E1642)))","v":5321.2648733317201},{"$f":"IF(A1642=\"\",\"\",+IF(+A1642=D1642,+VLOOKUP(D1642,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1642,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1642=\"\",\"\",+VLOOKUP(+EOMONTH(+F1642,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1642=\"\",\"\",VLOOKUP(D1642,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1642=\"\",\"\",IF(A1642=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1642,-2)+15,Cenários!$A:$D,2,FALSE)>A1642,+VLOOKUP(+EOMONTH(+A1642,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1642,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1642=\"\",\"\",VLOOKUP(F1642,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1642=\"\",\"\",IF(WORKDAY(+A1642,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1642,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-20"},{"$f":"IF(A1643=\"\",\"\",+IF(+A1643=D1643,+E1643,((+G1643/E1643)^+((NETWORKDAYS(+D1643,A1643,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1643,F1643,Feriados!$A$2:$A$1058)-1))*E1643)))","v":5322.0271567645823},{"$f":"IF(A1643=\"\",\"\",+IF(+A1643=D1643,+VLOOKUP(D1643,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1643,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1643=\"\",\"\",+VLOOKUP(+EOMONTH(+F1643,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1643=\"\",\"\",VLOOKUP(D1643,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1643=\"\",\"\",IF(A1643=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1643,-2)+15,Cenários!$A:$D,2,FALSE)>A1643,+VLOOKUP(+EOMONTH(+A1643,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1643,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1643=\"\",\"\",VLOOKUP(F1643,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1643=\"\",\"\",IF(WORKDAY(+A1643,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1643,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-21"},{"$f":"IF(A1644=\"\",\"\",+IF(+A1644=D1644,+E1644,((+G1644/E1644)^+((NETWORKDAYS(+D1644,A1644,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1644,F1644,Feriados!$A$2:$A$1058)-1))*E1644)))","v":5322.7895493962997},{"$f":"IF(A1644=\"\",\"\",+IF(+A1644=D1644,+VLOOKUP(D1644,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1644,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1644=\"\",\"\",+VLOOKUP(+EOMONTH(+F1644,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1644=\"\",\"\",VLOOKUP(D1644,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1644=\"\",\"\",IF(A1644=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1644,-2)+15,Cenários!$A:$D,2,FALSE)>A1644,+VLOOKUP(+EOMONTH(+A1644,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1644,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1644=\"\",\"\",VLOOKUP(F1644,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1644=\"\",\"\",IF(WORKDAY(+A1644,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1644,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-22"},{"$f":"IF(A1645=\"\",\"\",+IF(+A1645=D1645,+E1645,((+G1645/E1645)^+((NETWORKDAYS(+D1645,A1645,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1645,F1645,Feriados!$A$2:$A$1058)-1))*E1645)))","v":5323.5520512425164},{"$f":"IF(A1645=\"\",\"\",+IF(+A1645=D1645,+VLOOKUP(D1645,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1645,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1645=\"\",\"\",+VLOOKUP(+EOMONTH(+F1645,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1645=\"\",\"\",VLOOKUP(D1645,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1645=\"\",\"\",IF(A1645=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1645,-2)+15,Cenários!$A:$D,2,FALSE)>A1645,+VLOOKUP(+EOMONTH(+A1645,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1645,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1645=\"\",\"\",VLOOKUP(F1645,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1645=\"\",\"\",IF(WORKDAY(+A1645,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1645,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-23"},{"$f":"IF(A1646=\"\",\"\",+IF(+A1646=D1646,+E1646,((+G1646/E1646)^+((NETWORKDAYS(+D1646,A1646,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1646,F1646,Feriados!$A$2:$A$1058)-1))*E1646)))","v":5324.314662318875},{"$f":"IF(A1646=\"\",\"\",+IF(+A1646=D1646,+VLOOKUP(D1646,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1646,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1646=\"\",\"\",+VLOOKUP(+EOMONTH(+F1646,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1646=\"\",\"\",VLOOKUP(D1646,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1646=\"\",\"\",IF(A1646=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1646,-2)+15,Cenários!$A:$D,2,FALSE)>A1646,+VLOOKUP(+EOMONTH(+A1646,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1646,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1646=\"\",\"\",VLOOKUP(F1646,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1646=\"\",\"\",IF(WORKDAY(+A1646,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1646,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-24"},{"$f":"IF(A1647=\"\",\"\",+IF(+A1647=D1647,+E1647,((+G1647/E1647)^+((NETWORKDAYS(+D1647,A1647,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1647,F1647,Feriados!$A$2:$A$1058)-1))*E1647)))","v":5325.0773826410241},{"$f":"IF(A1647=\"\",\"\",+IF(+A1647=D1647,+VLOOKUP(D1647,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1647,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1647=\"\",\"\",+VLOOKUP(+EOMONTH(+F1647,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1647=\"\",\"\",VLOOKUP(D1647,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1647=\"\",\"\",IF(A1647=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1647,-2)+15,Cenários!$A:$D,2,FALSE)>A1647,+VLOOKUP(+EOMONTH(+A1647,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1647,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1647=\"\",\"\",VLOOKUP(F1647,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1647=\"\",\"\",IF(WORKDAY(+A1647,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1647,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-27"},{"$f":"IF(A1648=\"\",\"\",+IF(+A1648=D1648,+E1648,((+G1648/E1648)^+((NETWORKDAYS(+D1648,A1648,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1648,F1648,Feriados!$A$2:$A$1058)-1))*E1648)))","v":5325.8402122246143},{"$f":"IF(A1648=\"\",\"\",+IF(+A1648=D1648,+VLOOKUP(D1648,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1648,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1648=\"\",\"\",+VLOOKUP(+EOMONTH(+F1648,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1648=\"\",\"\",VLOOKUP(D1648,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1648=\"\",\"\",IF(A1648=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1648,-2)+15,Cenários!$A:$D,2,FALSE)>A1648,+VLOOKUP(+EOMONTH(+A1648,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1648,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1648=\"\",\"\",VLOOKUP(F1648,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1648=\"\",\"\",IF(WORKDAY(+A1648,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1648,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-28"},{"$f":"IF(A1649=\"\",\"\",+IF(+A1649=D1649,+E1649,((+G1649/E1649)^+((NETWORKDAYS(+D1649,A1649,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1649,F1649,Feriados!$A$2:$A$1058)-1))*E1649)))","v":5326.6031510852981},{"$f":"IF(A1649=\"\",\"\",+IF(+A1649=D1649,+VLOOKUP(D1649,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1649,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1649=\"\",\"\",+VLOOKUP(+EOMONTH(+F1649,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1649=\"\",\"\",VLOOKUP(D1649,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1649=\"\",\"\",IF(A1649=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1649,-2)+15,Cenários!$A:$D,2,FALSE)>A1649,+VLOOKUP(+EOMONTH(+A1649,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1649,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1649=\"\",\"\",VLOOKUP(F1649,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1649=\"\",\"\",IF(WORKDAY(+A1649,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1649,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-29"},{"$f":"IF(A1650=\"\",\"\",+IF(+A1650=D1650,+E1650,((+G1650/E1650)^+((NETWORKDAYS(+D1650,A1650,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1650,F1650,Feriados!$A$2:$A$1058)-1))*E1650)))","v":5327.3661992387269},{"$f":"IF(A1650=\"\",\"\",+IF(+A1650=D1650,+VLOOKUP(D1650,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1650,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1650=\"\",\"\",+VLOOKUP(+EOMONTH(+F1650,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1650=\"\",\"\",VLOOKUP(D1650,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1650=\"\",\"\",IF(A1650=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1650,-2)+15,Cenários!$A:$D,2,FALSE)>A1650,+VLOOKUP(+EOMONTH(+A1650,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1650,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1650=\"\",\"\",VLOOKUP(F1650,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1650=\"\",\"\",IF(WORKDAY(+A1650,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1650,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-30"},{"$f":"IF(A1651=\"\",\"\",+IF(+A1651=D1651,+E1651,((+G1651/E1651)^+((NETWORKDAYS(+D1651,A1651,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1651,F1651,Feriados!$A$2:$A$1058)-1))*E1651)))","v":5328.1293567005605},{"$f":"IF(A1651=\"\",\"\",+IF(+A1651=D1651,+VLOOKUP(D1651,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1651,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1651=\"\",\"\",+VLOOKUP(+EOMONTH(+F1651,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1651=\"\",\"\",VLOOKUP(D1651,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1651=\"\",\"\",IF(A1651=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1651,-2)+15,Cenários!$A:$D,2,FALSE)>A1651,+VLOOKUP(+EOMONTH(+A1651,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1651,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1651=\"\",\"\",VLOOKUP(F1651,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1651=\"\",\"\",IF(WORKDAY(+A1651,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1651,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-05-31"},{"$f":"IF(A1652=\"\",\"\",+IF(+A1652=D1652,+E1652,((+G1652/E1652)^+((NETWORKDAYS(+D1652,A1652,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1652,F1652,Feriados!$A$2:$A$1058)-1))*E1652)))","v":5328.8926234864548},{"$f":"IF(A1652=\"\",\"\",+IF(+A1652=D1652,+VLOOKUP(D1652,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1652,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1652=\"\",\"\",+VLOOKUP(+EOMONTH(+F1652,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1652=\"\",\"\",VLOOKUP(D1652,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1652=\"\",\"\",IF(A1652=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1652,-2)+15,Cenários!$A:$D,2,FALSE)>A1652,+VLOOKUP(+EOMONTH(+A1652,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1652,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1652=\"\",\"\",VLOOKUP(F1652,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1652=\"\",\"\",IF(WORKDAY(+A1652,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1652,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-03"},{"$f":"IF(A1653=\"\",\"\",+IF(+A1653=D1653,+E1653,((+G1653/E1653)^+((NETWORKDAYS(+D1653,A1653,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1653,F1653,Feriados!$A$2:$A$1058)-1))*E1653)))","v":5329.6559996120723},{"$f":"IF(A1653=\"\",\"\",+IF(+A1653=D1653,+VLOOKUP(D1653,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1653,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1653=\"\",\"\",+VLOOKUP(+EOMONTH(+F1653,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1653=\"\",\"\",VLOOKUP(D1653,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1653=\"\",\"\",IF(A1653=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1653,-2)+15,Cenários!$A:$D,2,FALSE)>A1653,+VLOOKUP(+EOMONTH(+A1653,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1653,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1653=\"\",\"\",VLOOKUP(F1653,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1653=\"\",\"\",IF(WORKDAY(+A1653,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1653,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-04"},{"$f":"IF(A1654=\"\",\"\",+IF(+A1654=D1654,+E1654,((+G1654/E1654)^+((NETWORKDAYS(+D1654,A1654,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1654,F1654,Feriados!$A$2:$A$1058)-1))*E1654)))","v":5330.4194850930744},{"$f":"IF(A1654=\"\",\"\",+IF(+A1654=D1654,+VLOOKUP(D1654,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1654,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1654=\"\",\"\",+VLOOKUP(+EOMONTH(+F1654,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1654=\"\",\"\",VLOOKUP(D1654,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1654=\"\",\"\",IF(A1654=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1654,-2)+15,Cenários!$A:$D,2,FALSE)>A1654,+VLOOKUP(+EOMONTH(+A1654,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1654,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1654=\"\",\"\",VLOOKUP(F1654,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1654=\"\",\"\",IF(WORKDAY(+A1654,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1654,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-05"},{"$f":"IF(A1655=\"\",\"\",+IF(+A1655=D1655,+E1655,((+G1655/E1655)^+((NETWORKDAYS(+D1655,A1655,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1655,F1655,Feriados!$A$2:$A$1058)-1))*E1655)))","v":5331.1830799451291},{"$f":"IF(A1655=\"\",\"\",+IF(+A1655=D1655,+VLOOKUP(D1655,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1655,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1655=\"\",\"\",+VLOOKUP(+EOMONTH(+F1655,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1655=\"\",\"\",VLOOKUP(D1655,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1655=\"\",\"\",IF(A1655=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1655,-2)+15,Cenários!$A:$D,2,FALSE)>A1655,+VLOOKUP(+EOMONTH(+A1655,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1655,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1655=\"\",\"\",VLOOKUP(F1655,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1655=\"\",\"\",IF(WORKDAY(+A1655,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1655,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-06"},{"$f":"IF(A1656=\"\",\"\",+IF(+A1656=D1656,+E1656,((+G1656/E1656)^+((NETWORKDAYS(+D1656,A1656,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1656,F1656,Feriados!$A$2:$A$1058)-1))*E1656)))","v":5331.9467841839023},{"$f":"IF(A1656=\"\",\"\",+IF(+A1656=D1656,+VLOOKUP(D1656,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1656,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1656=\"\",\"\",+VLOOKUP(+EOMONTH(+F1656,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1656=\"\",\"\",VLOOKUP(D1656,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1656=\"\",\"\",IF(A1656=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1656,-2)+15,Cenários!$A:$D,2,FALSE)>A1656,+VLOOKUP(+EOMONTH(+A1656,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1656,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1656=\"\",\"\",VLOOKUP(F1656,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1656=\"\",\"\",IF(WORKDAY(+A1656,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1656,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-07"},{"$f":"IF(A1657=\"\",\"\",+IF(+A1657=D1657,+E1657,((+G1657/E1657)^+((NETWORKDAYS(+D1657,A1657,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1657,F1657,Feriados!$A$2:$A$1058)-1))*E1657)))","v":5332.7105978250638},{"$f":"IF(A1657=\"\",\"\",+IF(+A1657=D1657,+VLOOKUP(D1657,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1657,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1657=\"\",\"\",+VLOOKUP(+EOMONTH(+F1657,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1657=\"\",\"\",VLOOKUP(D1657,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1657=\"\",\"\",IF(A1657=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1657,-2)+15,Cenários!$A:$D,2,FALSE)>A1657,+VLOOKUP(+EOMONTH(+A1657,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1657,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1657=\"\",\"\",VLOOKUP(F1657,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1657=\"\",\"\",IF(WORKDAY(+A1657,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1657,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-10"},{"$f":"IF(A1658=\"\",\"\",+IF(+A1658=D1658,+E1658,((+G1658/E1658)^+((NETWORKDAYS(+D1658,A1658,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1658,F1658,Feriados!$A$2:$A$1058)-1))*E1658)))","v":5333.4745208842878},{"$f":"IF(A1658=\"\",\"\",+IF(+A1658=D1658,+VLOOKUP(D1658,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1658,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1658=\"\",\"\",+VLOOKUP(+EOMONTH(+F1658,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1658=\"\",\"\",VLOOKUP(D1658,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1658=\"\",\"\",IF(A1658=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1658,-2)+15,Cenários!$A:$D,2,FALSE)>A1658,+VLOOKUP(+EOMONTH(+A1658,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1658,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1658=\"\",\"\",VLOOKUP(F1658,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1658=\"\",\"\",IF(WORKDAY(+A1658,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1658,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-11"},{"$f":"IF(A1659=\"\",\"\",+IF(+A1659=D1659,+E1659,((+G1659/E1659)^+((NETWORKDAYS(+D1659,A1659,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1659,F1659,Feriados!$A$2:$A$1058)-1))*E1659)))","v":5334.2385533772458},{"$f":"IF(A1659=\"\",\"\",+IF(+A1659=D1659,+VLOOKUP(D1659,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1659,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1659=\"\",\"\",+VLOOKUP(+EOMONTH(+F1659,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1659=\"\",\"\",VLOOKUP(D1659,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1659=\"\",\"\",IF(A1659=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1659,-2)+15,Cenários!$A:$D,2,FALSE)>A1659,+VLOOKUP(+EOMONTH(+A1659,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1659,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1659=\"\",\"\",VLOOKUP(F1659,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1659=\"\",\"\",IF(WORKDAY(+A1659,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1659,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-12"},{"$f":"IF(A1660=\"\",\"\",+IF(+A1660=D1660,+E1660,((+G1660/E1660)^+((NETWORKDAYS(+D1660,A1660,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1660,F1660,Feriados!$A$2:$A$1058)-1))*E1660)))","v":5335.0026953196166},{"$f":"IF(A1660=\"\",\"\",+IF(+A1660=D1660,+VLOOKUP(D1660,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1660,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1660=\"\",\"\",+VLOOKUP(+EOMONTH(+F1660,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1660=\"\",\"\",VLOOKUP(D1660,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1660=\"\",\"\",IF(A1660=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1660,-2)+15,Cenários!$A:$D,2,FALSE)>A1660,+VLOOKUP(+EOMONTH(+A1660,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1660,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1660=\"\",\"\",VLOOKUP(F1660,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1660=\"\",\"\",IF(WORKDAY(+A1660,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1660,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-13"},{"$f":"IF(A1661=\"\",\"\",+IF(+A1661=D1661,+E1661,((+G1661/E1661)^+((NETWORKDAYS(+D1661,A1661,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1661,F1661,Feriados!$A$2:$A$1058)-1))*E1661)))","v":5335.766946727078},{"$f":"IF(A1661=\"\",\"\",+IF(+A1661=D1661,+VLOOKUP(D1661,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1661,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1661=\"\",\"\",+VLOOKUP(+EOMONTH(+F1661,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1661=\"\",\"\",VLOOKUP(D1661,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1661=\"\",\"\",IF(A1661=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1661,-2)+15,Cenários!$A:$D,2,FALSE)>A1661,+VLOOKUP(+EOMONTH(+A1661,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1661,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1661=\"\",\"\",VLOOKUP(F1661,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1661=\"\",\"\",IF(WORKDAY(+A1661,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1661,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-14"},{"$f":"IF(A1662=\"\",\"\",+IF(+A1662=D1662,+E1662,((+G1662/E1662)^+((NETWORKDAYS(+D1662,A1662,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1662,F1662,Feriados!$A$2:$A$1058)-1))*E1662)))","v":5336.5313076153116},{"$f":"IF(A1662=\"\",\"\",+IF(+A1662=D1662,+VLOOKUP(D1662,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1662,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1662=\"\",\"\",+VLOOKUP(+EOMONTH(+F1662,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-05-15"},{"$f":"IF(A1662=\"\",\"\",VLOOKUP(D1662,Cenários!$B:$D,3,FALSE))","v":5319.7406339999998},{"$f":"IF(A1662=\"\",\"\",IF(A1662=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1662,-2)+15,Cenários!$A:$D,2,FALSE)>A1662,+VLOOKUP(+EOMONTH(+A1662,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1662,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-06-17"},{"$f":"IF(A1662=\"\",\"\",VLOOKUP(F1662,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997}]
[{"$f":"IF(A1662=\"\",\"\",IF(WORKDAY(+A1662,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1662,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-17"},{"$f":"IF(A1663=\"\",\"\",+IF(+A1663=D1663,+E1663,((+G1663/E1663)^+((NETWORKDAYS(+D1663,A1663,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1663,F1663,Feriados!$A$2:$A$1058)-1))*E1663)))","v":5337.2957779999997},{"$f":"IF(A1663=\"\",\"\",+IF(+A1663=D1663,+VLOOKUP(D1663,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1663,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1663=\"\",\"\",+VLOOKUP(+EOMONTH(+F1663,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1663=\"\",\"\",VLOOKUP(D1663,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1663=\"\",\"\",IF(A1663=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1663,-2)+15,Cenários!$A:$D,2,FALSE)>A1663,+VLOOKUP(+EOMONTH(+A1663,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1663,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1663=\"\",\"\",VLOOKUP(F1663,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1663=\"\",\"\",IF(WORKDAY(+A1663,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1663,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-18"},{"$f":"IF(A1664=\"\",\"\",+IF(+A1664=D1664,+E1664,((+G1664/E1664)^+((NETWORKDAYS(+D1664,A1664,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1664,F1664,Feriados!$A$2:$A$1058)-1))*E1664)))","v":5338.2176955586774},{"$f":"IF(A1664=\"\",\"\",+IF(+A1664=D1664,+VLOOKUP(D1664,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1664,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1664=\"\",\"\",+VLOOKUP(+EOMONTH(+F1664,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1664=\"\",\"\",VLOOKUP(D1664,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1664=\"\",\"\",IF(A1664=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1664,-2)+15,Cenários!$A:$D,2,FALSE)>A1664,+VLOOKUP(+EOMONTH(+A1664,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1664,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1664=\"\",\"\",VLOOKUP(F1664,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1664=\"\",\"\",IF(WORKDAY(+A1664,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1664,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-19"},{"$f":"IF(A1665=\"\",\"\",+IF(+A1665=D1665,+E1665,((+G1665/E1665)^+((NETWORKDAYS(+D1665,A1665,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1665,F1665,Feriados!$A$2:$A$1058)-1))*E1665)))","v":5339.1397723612927},{"$f":"IF(A1665=\"\",\"\",+IF(+A1665=D1665,+VLOOKUP(D1665,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1665,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1665=\"\",\"\",+VLOOKUP(+EOMONTH(+F1665,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1665=\"\",\"\",VLOOKUP(D1665,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1665=\"\",\"\",IF(A1665=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1665,-2)+15,Cenários!$A:$D,2,FALSE)>A1665,+VLOOKUP(+EOMONTH(+A1665,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1665,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1665=\"\",\"\",VLOOKUP(F1665,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1665=\"\",\"\",IF(WORKDAY(+A1665,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1665,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-21"},{"$f":"IF(A1666=\"\",\"\",+IF(+A1666=D1666,+E1666,((+G1666/E1666)^+((NETWORKDAYS(+D1666,A1666,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1666,F1666,Feriados!$A$2:$A$1058)-1))*E1666)))","v":5340.0620084353486},{"$f":"IF(A1666=\"\",\"\",+IF(+A1666=D1666,+VLOOKUP(D1666,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1666,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1666=\"\",\"\",+VLOOKUP(+EOMONTH(+F1666,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1666=\"\",\"\",VLOOKUP(D1666,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1666=\"\",\"\",IF(A1666=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1666,-2)+15,Cenários!$A:$D,2,FALSE)>A1666,+VLOOKUP(+EOMONTH(+A1666,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1666,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1666=\"\",\"\",VLOOKUP(F1666,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1666=\"\",\"\",IF(WORKDAY(+A1666,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1666,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-24"},{"$f":"IF(A1667=\"\",\"\",+IF(+A1667=D1667,+E1667,((+G1667/E1667)^+((NETWORKDAYS(+D1667,A1667,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1667,F1667,Feriados!$A$2:$A$1058)-1))*E1667)))","v":5340.9844038083575},{"$f":"IF(A1667=\"\",\"\",+IF(+A1667=D1667,+VLOOKUP(D1667,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1667,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1667=\"\",\"\",+VLOOKUP(+EOMONTH(+F1667,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1667=\"\",\"\",VLOOKUP(D1667,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1667=\"\",\"\",IF(A1667=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1667,-2)+15,Cenários!$A:$D,2,FALSE)>A1667,+VLOOKUP(+EOMONTH(+A1667,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1667,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1667=\"\",\"\",VLOOKUP(F1667,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1667=\"\",\"\",IF(WORKDAY(+A1667,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1667,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-25"},{"$f":"IF(A1668=\"\",\"\",+IF(+A1668=D1668,+E1668,((+G1668/E1668)^+((NETWORKDAYS(+D1668,A1668,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1668,F1668,Feriados!$A$2:$A$1058)-1))*E1668)))","v":5341.906958507836},{"$f":"IF(A1668=\"\",\"\",+IF(+A1668=D1668,+VLOOKUP(D1668,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1668,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1668=\"\",\"\",+VLOOKUP(+EOMONTH(+F1668,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1668=\"\",\"\",VLOOKUP(D1668,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1668=\"\",\"\",IF(A1668=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1668,-2)+15,Cenários!$A:$D,2,FALSE)>A1668,+VLOOKUP(+EOMONTH(+A1668,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1668,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1668=\"\",\"\",VLOOKUP(F1668,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1668=\"\",\"\",IF(WORKDAY(+A1668,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1668,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-26"},{"$f":"IF(A1669=\"\",\"\",+IF(+A1669=D1669,+E1669,((+G1669/E1669)^+((NETWORKDAYS(+D1669,A1669,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1669,F1669,Feriados!$A$2:$A$1058)-1))*E1669)))","v":5342.8296725613036},{"$f":"IF(A1669=\"\",\"\",+IF(+A1669=D1669,+VLOOKUP(D1669,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1669,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1669=\"\",\"\",+VLOOKUP(+EOMONTH(+F1669,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1669=\"\",\"\",VLOOKUP(D1669,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1669=\"\",\"\",IF(A1669=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1669,-2)+15,Cenários!$A:$D,2,FALSE)>A1669,+VLOOKUP(+EOMONTH(+A1669,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1669,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1669=\"\",\"\",VLOOKUP(F1669,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1669=\"\",\"\",IF(WORKDAY(+A1669,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1669,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-27"},{"$f":"IF(A1670=\"\",\"\",+IF(+A1670=D1670,+E1670,((+G1670/E1670)^+((NETWORKDAYS(+D1670,A1670,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1670,F1670,Feriados!$A$2:$A$1058)-1))*E1670)))","v":5343.7525459962872},{"$f":"IF(A1670=\"\",\"\",+IF(+A1670=D1670,+VLOOKUP(D1670,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1670,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1670=\"\",\"\",+VLOOKUP(+EOMONTH(+F1670,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1670=\"\",\"\",VLOOKUP(D1670,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1670=\"\",\"\",IF(A1670=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1670,-2)+15,Cenários!$A:$D,2,FALSE)>A1670,+VLOOKUP(+EOMONTH(+A1670,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1670,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1670=\"\",\"\",VLOOKUP(F1670,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1670=\"\",\"\",IF(WORKDAY(+A1670,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1670,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-06-28"},{"$f":"IF(A1671=\"\",\"\",+IF(+A1671=D1671,+E1671,((+G1671/E1671)^+((NETWORKDAYS(+D1671,A1671,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1671,F1671,Feriados!$A$2:$A$1058)-1))*E1671)))","v":5344.6755788403152},{"$f":"IF(A1671=\"\",\"\",+IF(+A1671=D1671,+VLOOKUP(D1671,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1671,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1671=\"\",\"\",+VLOOKUP(+EOMONTH(+F1671,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1671=\"\",\"\",VLOOKUP(D1671,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1671=\"\",\"\",IF(A1671=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1671,-2)+15,Cenários!$A:$D,2,FALSE)>A1671,+VLOOKUP(+EOMONTH(+A1671,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1671,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1671=\"\",\"\",VLOOKUP(F1671,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1671=\"\",\"\",IF(WORKDAY(+A1671,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1671,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-01"},{"$f":"IF(A1672=\"\",\"\",+IF(+A1672=D1672,+E1672,((+G1672/E1672)^+((NETWORKDAYS(+D1672,A1672,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1672,F1672,Feriados!$A$2:$A$1058)-1))*E1672)))","v":5345.5987711209236},{"$f":"IF(A1672=\"\",\"\",+IF(+A1672=D1672,+VLOOKUP(D1672,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1672,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1672=\"\",\"\",+VLOOKUP(+EOMONTH(+F1672,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1672=\"\",\"\",VLOOKUP(D1672,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1672=\"\",\"\",IF(A1672=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1672,-2)+15,Cenários!$A:$D,2,FALSE)>A1672,+VLOOKUP(+EOMONTH(+A1672,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1672,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1672=\"\",\"\",VLOOKUP(F1672,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1672=\"\",\"\",IF(WORKDAY(+A1672,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1672,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-02"},{"$f":"IF(A1673=\"\",\"\",+IF(+A1673=D1673,+E1673,((+G1673/E1673)^+((NETWORKDAYS(+D1673,A1673,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1673,F1673,Feriados!$A$2:$A$1058)-1))*E1673)))","v":5346.522122865651},{"$f":"IF(A1673=\"\",\"\",+IF(+A1673=D1673,+VLOOKUP(D1673,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1673,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1673=\"\",\"\",+VLOOKUP(+EOMONTH(+F1673,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1673=\"\",\"\",VLOOKUP(D1673,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1673=\"\",\"\",IF(A1673=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1673,-2)+15,Cenários!$A:$D,2,FALSE)>A1673,+VLOOKUP(+EOMONTH(+A1673,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1673,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1673=\"\",\"\",VLOOKUP(F1673,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1673=\"\",\"\",IF(WORKDAY(+A1673,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1673,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-03"},{"$f":"IF(A1674=\"\",\"\",+IF(+A1674=D1674,+E1674,((+G1674/E1674)^+((NETWORKDAYS(+D1674,A1674,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1674,F1674,Feriados!$A$2:$A$1058)-1))*E1674)))","v":5347.4456341020441},{"$f":"IF(A1674=\"\",\"\",+IF(+A1674=D1674,+VLOOKUP(D1674,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1674,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1674=\"\",\"\",+VLOOKUP(+EOMONTH(+F1674,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1674=\"\",\"\",VLOOKUP(D1674,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1674=\"\",\"\",IF(A1674=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1674,-2)+15,Cenários!$A:$D,2,FALSE)>A1674,+VLOOKUP(+EOMONTH(+A1674,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1674,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1674=\"\",\"\",VLOOKUP(F1674,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1674=\"\",\"\",IF(WORKDAY(+A1674,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1674,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-04"},{"$f":"IF(A1675=\"\",\"\",+IF(+A1675=D1675,+E1675,((+G1675/E1675)^+((NETWORKDAYS(+D1675,A1675,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1675,F1675,Feriados!$A$2:$A$1058)-1))*E1675)))","v":5348.3693048576497},{"$f":"IF(A1675=\"\",\"\",+IF(+A1675=D1675,+VLOOKUP(D1675,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1675,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1675=\"\",\"\",+VLOOKUP(+EOMONTH(+F1675,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1675=\"\",\"\",VLOOKUP(D1675,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1675=\"\",\"\",IF(A1675=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1675,-2)+15,Cenários!$A:$D,2,FALSE)>A1675,+VLOOKUP(+EOMONTH(+A1675,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1675,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1675=\"\",\"\",VLOOKUP(F1675,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1675=\"\",\"\",IF(WORKDAY(+A1675,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1675,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-05"},{"$f":"IF(A1676=\"\",\"\",+IF(+A1676=D1676,+E1676,((+G1676/E1676)^+((NETWORKDAYS(+D1676,A1676,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1676,F1676,Feriados!$A$2:$A$1058)-1))*E1676)))","v":5349.2931351600237},{"$f":"IF(A1676=\"\",\"\",+IF(+A1676=D1676,+VLOOKUP(D1676,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1676,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1676=\"\",\"\",+VLOOKUP(+EOMONTH(+F1676,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1676=\"\",\"\",VLOOKUP(D1676,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1676=\"\",\"\",IF(A1676=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1676,-2)+15,Cenários!$A:$D,2,FALSE)>A1676,+VLOOKUP(+EOMONTH(+A1676,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1676,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1676=\"\",\"\",VLOOKUP(F1676,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1676=\"\",\"\",IF(WORKDAY(+A1676,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1676,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-08"},{"$f":"IF(A1677=\"\",\"\",+IF(+A1677=D1677,+E1677,((+G1677/E1677)^+((NETWORKDAYS(+D1677,A1677,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1677,F1677,Feriados!$A$2:$A$1058)-1))*E1677)))","v":5350.2171250367228},{"$f":"IF(A1677=\"\",\"\",+IF(+A1677=D1677,+VLOOKUP(D1677,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1677,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1677=\"\",\"\",+VLOOKUP(+EOMONTH(+F1677,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1677=\"\",\"\",VLOOKUP(D1677,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1677=\"\",\"\",IF(A1677=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1677,-2)+15,Cenários!$A:$D,2,FALSE)>A1677,+VLOOKUP(+EOMONTH(+A1677,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1677,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1677=\"\",\"\",VLOOKUP(F1677,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1677=\"\",\"\",IF(WORKDAY(+A1677,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1677,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-09"},{"$f":"IF(A1678=\"\",\"\",+IF(+A1678=D1678,+E1678,((+G1678/E1678)^+((NETWORKDAYS(+D1678,A1678,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1678,F1678,Feriados!$A$2:$A$1058)-1))*E1678)))","v":5351.141274515312},{"$f":"IF(A1678=\"\",\"\",+IF(+A1678=D1678,+VLOOKUP(D1678,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1678,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1678=\"\",\"\",+VLOOKUP(+EOMONTH(+F1678,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1678=\"\",\"\",VLOOKUP(D1678,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1678=\"\",\"\",IF(A1678=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1678,-2)+15,Cenários!$A:$D,2,FALSE)>A1678,+VLOOKUP(+EOMONTH(+A1678,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1678,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1678=\"\",\"\",VLOOKUP(F1678,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1678=\"\",\"\",IF(WORKDAY(+A1678,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1678,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-10"},{"$f":"IF(A1679=\"\",\"\",+IF(+A1679=D1679,+E1679,((+G1679/E1679)^+((NETWORKDAYS(+D1679,A1679,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1679,F1679,Feriados!$A$2:$A$1058)-1))*E1679)))","v":5352.0655836233591},{"$f":"IF(A1679=\"\",\"\",+IF(+A1679=D1679,+VLOOKUP(D1679,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1679,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1679=\"\",\"\",+VLOOKUP(+EOMONTH(+F1679,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1679=\"\",\"\",VLOOKUP(D1679,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1679=\"\",\"\",IF(A1679=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1679,-2)+15,Cenários!$A:$D,2,FALSE)>A1679,+VLOOKUP(+EOMONTH(+A1679,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1679,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1679=\"\",\"\",VLOOKUP(F1679,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1679=\"\",\"\",IF(WORKDAY(+A1679,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1679,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-11"},{"$f":"IF(A1680=\"\",\"\",+IF(+A1680=D1680,+E1680,((+G1680/E1680)^+((NETWORKDAYS(+D1680,A1680,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1680,F1680,Feriados!$A$2:$A$1058)-1))*E1680)))","v":5352.9900523884362},{"$f":"IF(A1680=\"\",\"\",+IF(+A1680=D1680,+VLOOKUP(D1680,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1680,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1680=\"\",\"\",+VLOOKUP(+EOMONTH(+F1680,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1680=\"\",\"\",VLOOKUP(D1680,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1680=\"\",\"\",IF(A1680=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1680,-2)+15,Cenários!$A:$D,2,FALSE)>A1680,+VLOOKUP(+EOMONTH(+A1680,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1680,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1680=\"\",\"\",VLOOKUP(F1680,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1680=\"\",\"\",IF(WORKDAY(+A1680,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1680,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-12"},{"$f":"IF(A1681=\"\",\"\",+IF(+A1681=D1681,+E1681,((+G1681/E1681)^+((NETWORKDAYS(+D1681,A1681,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1681,F1681,Feriados!$A$2:$A$1058)-1))*E1681)))","v":5353.914680838122},{"$f":"IF(A1681=\"\",\"\",+IF(+A1681=D1681,+VLOOKUP(D1681,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1681,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1681=\"\",\"\",+VLOOKUP(+EOMONTH(+F1681,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-06-17"},{"$f":"IF(A1681=\"\",\"\",VLOOKUP(D1681,Cenários!$B:$D,3,FALSE))","v":5337.2957779999997},{"$f":"IF(A1681=\"\",\"\",IF(A1681=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1681,-2)+15,Cenários!$A:$D,2,FALSE)>A1681,+VLOOKUP(+EOMONTH(+A1681,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1681,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-07-15"},{"$f":"IF(A1681=\"\",\"\",VLOOKUP(F1681,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996}]
[{"$f":"IF(A1681=\"\",\"\",IF(WORKDAY(+A1681,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1681,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-15"},{"$f":"IF(A1682=\"\",\"\",+IF(+A1682=D1682,+E1682,((+G1682/E1682)^+((NETWORKDAYS(+D1682,A1682,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1682,F1682,Feriados!$A$2:$A$1058)-1))*E1682)))","v":5354.8394689999996},{"$f":"IF(A1682=\"\",\"\",+IF(+A1682=D1682,+VLOOKUP(D1682,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1682,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1682=\"\",\"\",+VLOOKUP(+EOMONTH(+F1682,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1682=\"\",\"\",VLOOKUP(D1682,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1682=\"\",\"\",IF(A1682=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1682,-2)+15,Cenários!$A:$D,2,FALSE)>A1682,+VLOOKUP(+EOMONTH(+A1682,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1682,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1682=\"\",\"\",VLOOKUP(F1682,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1682=\"\",\"\",IF(WORKDAY(+A1682,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1682,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-16"},{"$f":"IF(A1683=\"\",\"\",+IF(+A1683=D1683,+E1683,((+G1683/E1683)^+((NETWORKDAYS(+D1683,A1683,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1683,F1683,Feriados!$A$2:$A$1058)-1))*E1683)))","v":5355.4324348988239},{"$f":"IF(A1683=\"\",\"\",+IF(+A1683=D1683,+VLOOKUP(D1683,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1683,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1683=\"\",\"\",+VLOOKUP(+EOMONTH(+F1683,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1683=\"\",\"\",VLOOKUP(D1683,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1683=\"\",\"\",IF(A1683=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1683,-2)+15,Cenários!$A:$D,2,FALSE)>A1683,+VLOOKUP(+EOMONTH(+A1683,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1683,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1683=\"\",\"\",VLOOKUP(F1683,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1683=\"\",\"\",IF(WORKDAY(+A1683,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1683,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-17"},{"$f":"IF(A1684=\"\",\"\",+IF(+A1684=D1684,+E1684,((+G1684/E1684)^+((NETWORKDAYS(+D1684,A1684,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1684,F1684,Feriados!$A$2:$A$1058)-1))*E1684)))","v":5356.0254664594777},{"$f":"IF(A1684=\"\",\"\",+IF(+A1684=D1684,+VLOOKUP(D1684,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1684,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1684=\"\",\"\",+VLOOKUP(+EOMONTH(+F1684,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1684=\"\",\"\",VLOOKUP(D1684,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1684=\"\",\"\",IF(A1684=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1684,-2)+15,Cenários!$A:$D,2,FALSE)>A1684,+VLOOKUP(+EOMONTH(+A1684,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1684,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1684=\"\",\"\",VLOOKUP(F1684,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1684=\"\",\"\",IF(WORKDAY(+A1684,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1684,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-18"},{"$f":"IF(A1685=\"\",\"\",+IF(+A1685=D1685,+E1685,((+G1685/E1685)^+((NETWORKDAYS(+D1685,A1685,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1685,F1685,Feriados!$A$2:$A$1058)-1))*E1685)))","v":5356.6185636892324},{"$f":"IF(A1685=\"\",\"\",+IF(+A1685=D1685,+VLOOKUP(D1685,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1685,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1685=\"\",\"\",+VLOOKUP(+EOMONTH(+F1685,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1685=\"\",\"\",VLOOKUP(D1685,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1685=\"\",\"\",IF(A1685=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1685,-2)+15,Cenários!$A:$D,2,FALSE)>A1685,+VLOOKUP(+EOMONTH(+A1685,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1685,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1685=\"\",\"\",VLOOKUP(F1685,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1685=\"\",\"\",IF(WORKDAY(+A1685,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1685,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-19"},{"$f":"IF(A1686=\"\",\"\",+IF(+A1686=D1686,+E1686,((+G1686/E1686)^+((NETWORKDAYS(+D1686,A1686,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1686,F1686,Feriados!$A$2:$A$1058)-1))*E1686)))","v":5357.2117265953593},{"$f":"IF(A1686=\"\",\"\",+IF(+A1686=D1686,+VLOOKUP(D1686,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1686,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1686=\"\",\"\",+VLOOKUP(+EOMONTH(+F1686,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1686=\"\",\"\",VLOOKUP(D1686,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1686=\"\",\"\",IF(A1686=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1686,-2)+15,Cenários!$A:$D,2,FALSE)>A1686,+VLOOKUP(+EOMONTH(+A1686,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1686,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1686=\"\",\"\",VLOOKUP(F1686,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1686=\"\",\"\",IF(WORKDAY(+A1686,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1686,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-22"},{"$f":"IF(A1687=\"\",\"\",+IF(+A1687=D1687,+E1687,((+G1687/E1687)^+((NETWORKDAYS(+D1687,A1687,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1687,F1687,Feriados!$A$2:$A$1058)-1))*E1687)))","v":5357.8049551851318},{"$f":"IF(A1687=\"\",\"\",+IF(+A1687=D1687,+VLOOKUP(D1687,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1687,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1687=\"\",\"\",+VLOOKUP(+EOMONTH(+F1687,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1687=\"\",\"\",VLOOKUP(D1687,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1687=\"\",\"\",IF(A1687=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1687,-2)+15,Cenários!$A:$D,2,FALSE)>A1687,+VLOOKUP(+EOMONTH(+A1687,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1687,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1687=\"\",\"\",VLOOKUP(F1687,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1687=\"\",\"\",IF(WORKDAY(+A1687,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1687,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-23"},{"$f":"IF(A1688=\"\",\"\",+IF(+A1688=D1688,+E1688,((+G1688/E1688)^+((NETWORKDAYS(+D1688,A1688,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1688,F1688,Feriados!$A$2:$A$1058)-1))*E1688)))","v":5358.398249465823},{"$f":"IF(A1688=\"\",\"\",+IF(+A1688=D1688,+VLOOKUP(D1688,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1688,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1688=\"\",\"\",+VLOOKUP(+EOMONTH(+F1688,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1688=\"\",\"\",VLOOKUP(D1688,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1688=\"\",\"\",IF(A1688=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1688,-2)+15,Cenários!$A:$D,2,FALSE)>A1688,+VLOOKUP(+EOMONTH(+A1688,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1688,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1688=\"\",\"\",VLOOKUP(F1688,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1688=\"\",\"\",IF(WORKDAY(+A1688,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1688,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-24"},{"$f":"IF(A1689=\"\",\"\",+IF(+A1689=D1689,+E1689,((+G1689/E1689)^+((NETWORKDAYS(+D1689,A1689,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1689,F1689,Feriados!$A$2:$A$1058)-1))*E1689)))","v":5358.9916094447062},{"$f":"IF(A1689=\"\",\"\",+IF(+A1689=D1689,+VLOOKUP(D1689,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1689,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1689=\"\",\"\",+VLOOKUP(+EOMONTH(+F1689,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1689=\"\",\"\",VLOOKUP(D1689,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1689=\"\",\"\",IF(A1689=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1689,-2)+15,Cenários!$A:$D,2,FALSE)>A1689,+VLOOKUP(+EOMONTH(+A1689,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1689,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1689=\"\",\"\",VLOOKUP(F1689,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1689=\"\",\"\",IF(WORKDAY(+A1689,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1689,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-25"},{"$f":"IF(A1690=\"\",\"\",+IF(+A1690=D1690,+E1690,((+G1690/E1690)^+((NETWORKDAYS(+D1690,A1690,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1690,F1690,Feriados!$A$2:$A$1058)-1))*E1690)))","v":5359.5850351290583},{"$f":"IF(A1690=\"\",\"\",+IF(+A1690=D1690,+VLOOKUP(D1690,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1690,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1690=\"\",\"\",+VLOOKUP(+EOMONTH(+F1690,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1690=\"\",\"\",VLOOKUP(D1690,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1690=\"\",\"\",IF(A1690=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1690,-2)+15,Cenários!$A:$D,2,FALSE)>A1690,+VLOOKUP(+EOMONTH(+A1690,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1690,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1690=\"\",\"\",VLOOKUP(F1690,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1690=\"\",\"\",IF(WORKDAY(+A1690,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1690,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-26"},{"$f":"IF(A1691=\"\",\"\",+IF(+A1691=D1691,+E1691,((+G1691/E1691)^+((NETWORKDAYS(+D1691,A1691,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1691,F1691,Feriados!$A$2:$A$1058)-1))*E1691)))","v":5360.1785265261542},{"$f":"IF(A1691=\"\",\"\",+IF(+A1691=D1691,+VLOOKUP(D1691,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1691,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1691=\"\",\"\",+VLOOKUP(+EOMONTH(+F1691,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1691=\"\",\"\",VLOOKUP(D1691,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1691=\"\",\"\",IF(A1691=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1691,-2)+15,Cenários!$A:$D,2,FALSE)>A1691,+VLOOKUP(+EOMONTH(+A1691,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1691,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1691=\"\",\"\",VLOOKUP(F1691,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1691=\"\",\"\",IF(WORKDAY(+A1691,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1691,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-29"},{"$f":"IF(A1692=\"\",\"\",+IF(+A1692=D1692,+E1692,((+G1692/E1692)^+((NETWORKDAYS(+D1692,A1692,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1692,F1692,Feriados!$A$2:$A$1058)-1))*E1692)))","v":5360.7720836432709},{"$f":"IF(A1692=\"\",\"\",+IF(+A1692=D1692,+VLOOKUP(D1692,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1692,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1692=\"\",\"\",+VLOOKUP(+EOMONTH(+F1692,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1692=\"\",\"\",VLOOKUP(D1692,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1692=\"\",\"\",IF(A1692=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1692,-2)+15,Cenários!$A:$D,2,FALSE)>A1692,+VLOOKUP(+EOMONTH(+A1692,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1692,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1692=\"\",\"\",VLOOKUP(F1692,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1692=\"\",\"\",IF(WORKDAY(+A1692,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1692,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-30"},{"$f":"IF(A1693=\"\",\"\",+IF(+A1693=D1693,+E1693,((+G1693/E1693)^+((NETWORKDAYS(+D1693,A1693,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1693,F1693,Feriados!$A$2:$A$1058)-1))*E1693)))","v":5361.3657064876843},{"$f":"IF(A1693=\"\",\"\",+IF(+A1693=D1693,+VLOOKUP(D1693,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1693,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1693=\"\",\"\",+VLOOKUP(+EOMONTH(+F1693,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1693=\"\",\"\",VLOOKUP(D1693,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1693=\"\",\"\",IF(A1693=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1693,-2)+15,Cenários!$A:$D,2,FALSE)>A1693,+VLOOKUP(+EOMONTH(+A1693,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1693,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1693=\"\",\"\",VLOOKUP(F1693,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1693=\"\",\"\",IF(WORKDAY(+A1693,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1693,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-07-31"},{"$f":"IF(A1694=\"\",\"\",+IF(+A1694=D1694,+E1694,((+G1694/E1694)^+((NETWORKDAYS(+D1694,A1694,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1694,F1694,Feriados!$A$2:$A$1058)-1))*E1694)))","v":5361.9593950666749},{"$f":"IF(A1694=\"\",\"\",+IF(+A1694=D1694,+VLOOKUP(D1694,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1694,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1694=\"\",\"\",+VLOOKUP(+EOMONTH(+F1694,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1694=\"\",\"\",VLOOKUP(D1694,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1694=\"\",\"\",IF(A1694=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1694,-2)+15,Cenários!$A:$D,2,FALSE)>A1694,+VLOOKUP(+EOMONTH(+A1694,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1694,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1694=\"\",\"\",VLOOKUP(F1694,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1694=\"\",\"\",IF(WORKDAY(+A1694,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1694,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-01"},{"$f":"IF(A1695=\"\",\"\",+IF(+A1695=D1695,+E1695,((+G1695/E1695)^+((NETWORKDAYS(+D1695,A1695,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1695,F1695,Feriados!$A$2:$A$1058)-1))*E1695)))","v":5362.5531493875205},{"$f":"IF(A1695=\"\",\"\",+IF(+A1695=D1695,+VLOOKUP(D1695,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1695,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1695=\"\",\"\",+VLOOKUP(+EOMONTH(+F1695,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1695=\"\",\"\",VLOOKUP(D1695,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1695=\"\",\"\",IF(A1695=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1695,-2)+15,Cenários!$A:$D,2,FALSE)>A1695,+VLOOKUP(+EOMONTH(+A1695,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1695,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1695=\"\",\"\",VLOOKUP(F1695,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1695=\"\",\"\",IF(WORKDAY(+A1695,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1695,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-02"},{"$f":"IF(A1696=\"\",\"\",+IF(+A1696=D1696,+E1696,((+G1696/E1696)^+((NETWORKDAYS(+D1696,A1696,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1696,F1696,Feriados!$A$2:$A$1058)-1))*E1696)))","v":5363.1469694575017},{"$f":"IF(A1696=\"\",\"\",+IF(+A1696=D1696,+VLOOKUP(D1696,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1696,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1696=\"\",\"\",+VLOOKUP(+EOMONTH(+F1696,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1696=\"\",\"\",VLOOKUP(D1696,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1696=\"\",\"\",IF(A1696=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1696,-2)+15,Cenários!$A:$D,2,FALSE)>A1696,+VLOOKUP(+EOMONTH(+A1696,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1696,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1696=\"\",\"\",VLOOKUP(F1696,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1696=\"\",\"\",IF(WORKDAY(+A1696,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1696,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-05"},{"$f":"IF(A1697=\"\",\"\",+IF(+A1697=D1697,+E1697,((+G1697/E1697)^+((NETWORKDAYS(+D1697,A1697,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1697,F1697,Feriados!$A$2:$A$1058)-1))*E1697)))","v":5363.7408552838988},{"$f":"IF(A1697=\"\",\"\",+IF(+A1697=D1697,+VLOOKUP(D1697,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1697,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1697=\"\",\"\",+VLOOKUP(+EOMONTH(+F1697,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1697=\"\",\"\",VLOOKUP(D1697,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1697=\"\",\"\",IF(A1697=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1697,-2)+15,Cenários!$A:$D,2,FALSE)>A1697,+VLOOKUP(+EOMONTH(+A1697,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1697,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1697=\"\",\"\",VLOOKUP(F1697,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1697=\"\",\"\",IF(WORKDAY(+A1697,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1697,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-06"},{"$f":"IF(A1698=\"\",\"\",+IF(+A1698=D1698,+E1698,((+G1698/E1698)^+((NETWORKDAYS(+D1698,A1698,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1698,F1698,Feriados!$A$2:$A$1058)-1))*E1698)))","v":5364.3348068739933},{"$f":"IF(A1698=\"\",\"\",+IF(+A1698=D1698,+VLOOKUP(D1698,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1698,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1698=\"\",\"\",+VLOOKUP(+EOMONTH(+F1698,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1698=\"\",\"\",VLOOKUP(D1698,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1698=\"\",\"\",IF(A1698=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1698,-2)+15,Cenários!$A:$D,2,FALSE)>A1698,+VLOOKUP(+EOMONTH(+A1698,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1698,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1698=\"\",\"\",VLOOKUP(F1698,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1698=\"\",\"\",IF(WORKDAY(+A1698,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1698,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-07"},{"$f":"IF(A1699=\"\",\"\",+IF(+A1699=D1699,+E1699,((+G1699/E1699)^+((NETWORKDAYS(+D1699,A1699,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1699,F1699,Feriados!$A$2:$A$1058)-1))*E1699)))","v":5364.9288242350676},{"$f":"IF(A1699=\"\",\"\",+IF(+A1699=D1699,+VLOOKUP(D1699,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1699,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1699=\"\",\"\",+VLOOKUP(+EOMONTH(+F1699,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1699=\"\",\"\",VLOOKUP(D1699,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1699=\"\",\"\",IF(A1699=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1699,-2)+15,Cenários!$A:$D,2,FALSE)>A1699,+VLOOKUP(+EOMONTH(+A1699,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1699,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1699=\"\",\"\",VLOOKUP(F1699,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1699=\"\",\"\",IF(WORKDAY(+A1699,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1699,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-08"},{"$f":"IF(A1700=\"\",\"\",+IF(+A1700=D1700,+E1700,((+G1700/E1700)^+((NETWORKDAYS(+D1700,A1700,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1700,F1700,Feriados!$A$2:$A$1058)-1))*E1700)))","v":5365.522907374404},{"$f":"IF(A1700=\"\",\"\",+IF(+A1700=D1700,+VLOOKUP(D1700,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1700,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1700=\"\",\"\",+VLOOKUP(+EOMONTH(+F1700,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1700=\"\",\"\",VLOOKUP(D1700,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1700=\"\",\"\",IF(A1700=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1700,-2)+15,Cenários!$A:$D,2,FALSE)>A1700,+VLOOKUP(+EOMONTH(+A1700,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1700,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1700=\"\",\"\",VLOOKUP(F1700,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1700=\"\",\"\",IF(WORKDAY(+A1700,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1700,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-09"},{"$f":"IF(A1701=\"\",\"\",+IF(+A1701=D1701,+E1701,((+G1701/E1701)^+((NETWORKDAYS(+D1701,A1701,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1701,F1701,Feriados!$A$2:$A$1058)-1))*E1701)))","v":5366.1170562992893},{"$f":"IF(A1701=\"\",\"\",+IF(+A1701=D1701,+VLOOKUP(D1701,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1701,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1701=\"\",\"\",+VLOOKUP(+EOMONTH(+F1701,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1701=\"\",\"\",VLOOKUP(D1701,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1701=\"\",\"\",IF(A1701=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1701,-2)+15,Cenários!$A:$D,2,FALSE)>A1701,+VLOOKUP(+EOMONTH(+A1701,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1701,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1701=\"\",\"\",VLOOKUP(F1701,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1701=\"\",\"\",IF(WORKDAY(+A1701,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1701,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-12"},{"$f":"IF(A1702=\"\",\"\",+IF(+A1702=D1702,+E1702,((+G1702/E1702)^+((NETWORKDAYS(+D1702,A1702,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1702,F1702,Feriados!$A$2:$A$1058)-1))*E1702)))","v":5366.7112710170049},{"$f":"IF(A1702=\"\",\"\",+IF(+A1702=D1702,+VLOOKUP(D1702,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1702,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1702=\"\",\"\",+VLOOKUP(+EOMONTH(+F1702,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1702=\"\",\"\",VLOOKUP(D1702,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1702=\"\",\"\",IF(A1702=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1702,-2)+15,Cenários!$A:$D,2,FALSE)>A1702,+VLOOKUP(+EOMONTH(+A1702,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1702,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1702=\"\",\"\",VLOOKUP(F1702,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1702=\"\",\"\",IF(WORKDAY(+A1702,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1702,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-13"},{"$f":"IF(A1703=\"\",\"\",+IF(+A1703=D1703,+E1703,((+G1703/E1703)^+((NETWORKDAYS(+D1703,A1703,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1703,F1703,Feriados!$A$2:$A$1058)-1))*E1703)))","v":5367.3055515348369},{"$f":"IF(A1703=\"\",\"\",+IF(+A1703=D1703,+VLOOKUP(D1703,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1703,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1703=\"\",\"\",+VLOOKUP(+EOMONTH(+F1703,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1703=\"\",\"\",VLOOKUP(D1703,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1703=\"\",\"\",IF(A1703=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1703,-2)+15,Cenários!$A:$D,2,FALSE)>A1703,+VLOOKUP(+EOMONTH(+A1703,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1703,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1703=\"\",\"\",VLOOKUP(F1703,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1703=\"\",\"\",IF(WORKDAY(+A1703,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1703,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-14"},{"$f":"IF(A1704=\"\",\"\",+IF(+A1704=D1704,+E1704,((+G1704/E1704)^+((NETWORKDAYS(+D1704,A1704,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1704,F1704,Feriados!$A$2:$A$1058)-1))*E1704)))","v":5367.899897860073},{"$f":"IF(A1704=\"\",\"\",+IF(+A1704=D1704,+VLOOKUP(D1704,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1704,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1704=\"\",\"\",+VLOOKUP(+EOMONTH(+F1704,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-07-15"},{"$f":"IF(A1704=\"\",\"\",VLOOKUP(D1704,Cenários!$B:$D,3,FALSE))","v":5354.8394689999996},{"$f":"IF(A1704=\"\",\"\",IF(A1704=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1704,-2)+15,Cenários!$A:$D,2,FALSE)>A1704,+VLOOKUP(+EOMONTH(+A1704,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1704,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-08-15"},{"$f":"IF(A1704=\"\",\"\",VLOOKUP(F1704,Cenários!$B:$D,3,FALSE))","v":5368.49431}]
[{"$f":"IF(A1704=\"\",\"\",IF(WORKDAY(+A1704,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1704,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-15"},{"$f":"IF(A1705=\"\",\"\",+IF(+A1705=D1705,+E1705,((+G1705/E1705)^+((NETWORKDAYS(+D1705,A1705,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1705,F1705,Feriados!$A$2:$A$1058)-1))*E1705)))","v":5368.49431},{"$f":"IF(A1705=\"\",\"\",+IF(+A1705=D1705,+VLOOKUP(D1705,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1705,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1705=\"\",\"\",+VLOOKUP(+EOMONTH(+F1705,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1705=\"\",\"\",VLOOKUP(D1705,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1705=\"\",\"\",IF(A1705=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1705,-2)+15,Cenários!$A:$D,2,FALSE)>A1705,+VLOOKUP(+EOMONTH(+A1705,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1705,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1705=\"\",\"\",VLOOKUP(F1705,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1705=\"\",\"\",IF(WORKDAY(+A1705,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1705,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-16"},{"$f":"IF(A1706=\"\",\"\",+IF(+A1706=D1706,+E1706,((+G1706/E1706)^+((NETWORKDAYS(+D1706,A1706,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1706,F1706,Feriados!$A$2:$A$1058)-1))*E1706)))","v":5369.0042959875937},{"$f":"IF(A1706=\"\",\"\",+IF(+A1706=D1706,+VLOOKUP(D1706,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1706,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1706=\"\",\"\",+VLOOKUP(+EOMONTH(+F1706,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1706=\"\",\"\",VLOOKUP(D1706,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1706=\"\",\"\",IF(A1706=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1706,-2)+15,Cenários!$A:$D,2,FALSE)>A1706,+VLOOKUP(+EOMONTH(+A1706,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1706,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1706=\"\",\"\",VLOOKUP(F1706,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1706=\"\",\"\",IF(WORKDAY(+A1706,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1706,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-19"},{"$f":"IF(A1707=\"\",\"\",+IF(+A1707=D1707,+E1707,((+G1707/E1707)^+((NETWORKDAYS(+D1707,A1707,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1707,F1707,Feriados!$A$2:$A$1058)-1))*E1707)))","v":5369.5143304218636},{"$f":"IF(A1707=\"\",\"\",+IF(+A1707=D1707,+VLOOKUP(D1707,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1707,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1707=\"\",\"\",+VLOOKUP(+EOMONTH(+F1707,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1707=\"\",\"\",VLOOKUP(D1707,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1707=\"\",\"\",IF(A1707=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1707,-2)+15,Cenários!$A:$D,2,FALSE)>A1707,+VLOOKUP(+EOMONTH(+A1707,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1707,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1707=\"\",\"\",VLOOKUP(F1707,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1707=\"\",\"\",IF(WORKDAY(+A1707,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1707,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-20"},{"$f":"IF(A1708=\"\",\"\",+IF(+A1708=D1708,+E1708,((+G1708/E1708)^+((NETWORKDAYS(+D1708,A1708,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1708,F1708,Feriados!$A$2:$A$1058)-1))*E1708)))","v":5370.024413307412},{"$f":"IF(A1708=\"\",\"\",+IF(+A1708=D1708,+VLOOKUP(D1708,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1708,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1708=\"\",\"\",+VLOOKUP(+EOMONTH(+F1708,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1708=\"\",\"\",VLOOKUP(D1708,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1708=\"\",\"\",IF(A1708=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1708,-2)+15,Cenários!$A:$D,2,FALSE)>A1708,+VLOOKUP(+EOMONTH(+A1708,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1708,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1708=\"\",\"\",VLOOKUP(F1708,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1708=\"\",\"\",IF(WORKDAY(+A1708,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1708,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-21"},{"$f":"IF(A1709=\"\",\"\",+IF(+A1709=D1709,+E1709,((+G1709/E1709)^+((NETWORKDAYS(+D1709,A1709,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1709,F1709,Feriados!$A$2:$A$1058)-1))*E1709)))","v":5370.5345446488427},{"$f":"IF(A1709=\"\",\"\",+IF(+A1709=D1709,+VLOOKUP(D1709,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1709,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1709=\"\",\"\",+VLOOKUP(+EOMONTH(+F1709,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1709=\"\",\"\",VLOOKUP(D1709,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1709=\"\",\"\",IF(A1709=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1709,-2)+15,Cenários!$A:$D,2,FALSE)>A1709,+VLOOKUP(+EOMONTH(+A1709,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1709,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1709=\"\",\"\",VLOOKUP(F1709,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1709=\"\",\"\",IF(WORKDAY(+A1709,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1709,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-22"},{"$f":"IF(A1710=\"\",\"\",+IF(+A1710=D1710,+E1710,((+G1710/E1710)^+((NETWORKDAYS(+D1710,A1710,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1710,F1710,Feriados!$A$2:$A$1058)-1))*E1710)))","v":5371.0447244507577},{"$f":"IF(A1710=\"\",\"\",+IF(+A1710=D1710,+VLOOKUP(D1710,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1710,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1710=\"\",\"\",+VLOOKUP(+EOMONTH(+F1710,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1710=\"\",\"\",VLOOKUP(D1710,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1710=\"\",\"\",IF(A1710=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1710,-2)+15,Cenários!$A:$D,2,FALSE)>A1710,+VLOOKUP(+EOMONTH(+A1710,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1710,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1710=\"\",\"\",VLOOKUP(F1710,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1710=\"\",\"\",IF(WORKDAY(+A1710,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1710,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-23"},{"$f":"IF(A1711=\"\",\"\",+IF(+A1711=D1711,+E1711,((+G1711/E1711)^+((NETWORKDAYS(+D1711,A1711,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1711,F1711,Feriados!$A$2:$A$1058)-1))*E1711)))","v":5371.5549527177609},{"$f":"IF(A1711=\"\",\"\",+IF(+A1711=D1711,+VLOOKUP(D1711,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1711,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1711=\"\",\"\",+VLOOKUP(+EOMONTH(+F1711,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1711=\"\",\"\",VLOOKUP(D1711,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1711=\"\",\"\",IF(A1711=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1711,-2)+15,Cenários!$A:$D,2,FALSE)>A1711,+VLOOKUP(+EOMONTH(+A1711,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1711,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1711=\"\",\"\",VLOOKUP(F1711,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1711=\"\",\"\",IF(WORKDAY(+A1711,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1711,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-26"},{"$f":"IF(A1712=\"\",\"\",+IF(+A1712=D1712,+E1712,((+G1712/E1712)^+((NETWORKDAYS(+D1712,A1712,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1712,F1712,Feriados!$A$2:$A$1058)-1))*E1712)))","v":5372.0652294544561},{"$f":"IF(A1712=\"\",\"\",+IF(+A1712=D1712,+VLOOKUP(D1712,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1712,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1712=\"\",\"\",+VLOOKUP(+EOMONTH(+F1712,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1712=\"\",\"\",VLOOKUP(D1712,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1712=\"\",\"\",IF(A1712=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1712,-2)+15,Cenários!$A:$D,2,FALSE)>A1712,+VLOOKUP(+EOMONTH(+A1712,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1712,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1712=\"\",\"\",VLOOKUP(F1712,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1712=\"\",\"\",IF(WORKDAY(+A1712,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1712,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-27"},{"$f":"IF(A1713=\"\",\"\",+IF(+A1713=D1713,+E1713,((+G1713/E1713)^+((NETWORKDAYS(+D1713,A1713,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1713,F1713,Feriados!$A$2:$A$1058)-1))*E1713)))","v":5372.5755546654473},{"$f":"IF(A1713=\"\",\"\",+IF(+A1713=D1713,+VLOOKUP(D1713,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1713,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1713=\"\",\"\",+VLOOKUP(+EOMONTH(+F1713,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1713=\"\",\"\",VLOOKUP(D1713,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1713=\"\",\"\",IF(A1713=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1713,-2)+15,Cenários!$A:$D,2,FALSE)>A1713,+VLOOKUP(+EOMONTH(+A1713,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1713,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1713=\"\",\"\",VLOOKUP(F1713,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1713=\"\",\"\",IF(WORKDAY(+A1713,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1713,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-28"},{"$f":"IF(A1714=\"\",\"\",+IF(+A1714=D1714,+E1714,((+G1714/E1714)^+((NETWORKDAYS(+D1714,A1714,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1714,F1714,Feriados!$A$2:$A$1058)-1))*E1714)))","v":5373.0859283553409},{"$f":"IF(A1714=\"\",\"\",+IF(+A1714=D1714,+VLOOKUP(D1714,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1714,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1714=\"\",\"\",+VLOOKUP(+EOMONTH(+F1714,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1714=\"\",\"\",VLOOKUP(D1714,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1714=\"\",\"\",IF(A1714=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1714,-2)+15,Cenários!$A:$D,2,FALSE)>A1714,+VLOOKUP(+EOMONTH(+A1714,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1714,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1714=\"\",\"\",VLOOKUP(F1714,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1714=\"\",\"\",IF(WORKDAY(+A1714,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1714,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-29"},{"$f":"IF(A1715=\"\",\"\",+IF(+A1715=D1715,+E1715,((+G1715/E1715)^+((NETWORKDAYS(+D1715,A1715,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1715,F1715,Feriados!$A$2:$A$1058)-1))*E1715)))","v":5373.5963505287409},{"$f":"IF(A1715=\"\",\"\",+IF(+A1715=D1715,+VLOOKUP(D1715,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1715,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1715=\"\",\"\",+VLOOKUP(+EOMONTH(+F1715,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1715=\"\",\"\",VLOOKUP(D1715,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1715=\"\",\"\",IF(A1715=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1715,-2)+15,Cenários!$A:$D,2,FALSE)>A1715,+VLOOKUP(+EOMONTH(+A1715,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1715,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1715=\"\",\"\",VLOOKUP(F1715,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1715=\"\",\"\",IF(WORKDAY(+A1715,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1715,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-08-30"},{"$f":"IF(A1716=\"\",\"\",+IF(+A1716=D1716,+E1716,((+G1716/E1716)^+((NETWORKDAYS(+D1716,A1716,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1716,F1716,Feriados!$A$2:$A$1058)-1))*E1716)))","v":5374.1068211902539},{"$f":"IF(A1716=\"\",\"\",+IF(+A1716=D1716,+VLOOKUP(D1716,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1716,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1716=\"\",\"\",+VLOOKUP(+EOMONTH(+F1716,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1716=\"\",\"\",VLOOKUP(D1716,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1716=\"\",\"\",IF(A1716=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1716,-2)+15,Cenários!$A:$D,2,FALSE)>A1716,+VLOOKUP(+EOMONTH(+A1716,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1716,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1716=\"\",\"\",VLOOKUP(F1716,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1716=\"\",\"\",IF(WORKDAY(+A1716,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1716,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-02"},{"$f":"IF(A1717=\"\",\"\",+IF(+A1717=D1717,+E1717,((+G1717/E1717)^+((NETWORKDAYS(+D1717,A1717,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1717,F1717,Feriados!$A$2:$A$1058)-1))*E1717)))","v":5374.6173403444845},{"$f":"IF(A1717=\"\",\"\",+IF(+A1717=D1717,+VLOOKUP(D1717,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1717,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1717=\"\",\"\",+VLOOKUP(+EOMONTH(+F1717,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1717=\"\",\"\",VLOOKUP(D1717,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1717=\"\",\"\",IF(A1717=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1717,-2)+15,Cenários!$A:$D,2,FALSE)>A1717,+VLOOKUP(+EOMONTH(+A1717,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1717,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1717=\"\",\"\",VLOOKUP(F1717,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1717=\"\",\"\",IF(WORKDAY(+A1717,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1717,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-03"},{"$f":"IF(A1718=\"\",\"\",+IF(+A1718=D1718,+E1718,((+G1718/E1718)^+((NETWORKDAYS(+D1718,A1718,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1718,F1718,Feriados!$A$2:$A$1058)-1))*E1718)))","v":5375.1279079960423},{"$f":"IF(A1718=\"\",\"\",+IF(+A1718=D1718,+VLOOKUP(D1718,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1718,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1718=\"\",\"\",+VLOOKUP(+EOMONTH(+F1718,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1718=\"\",\"\",VLOOKUP(D1718,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1718=\"\",\"\",IF(A1718=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1718,-2)+15,Cenários!$A:$D,2,FALSE)>A1718,+VLOOKUP(+EOMONTH(+A1718,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1718,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1718=\"\",\"\",VLOOKUP(F1718,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1718=\"\",\"\",IF(WORKDAY(+A1718,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1718,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-04"},{"$f":"IF(A1719=\"\",\"\",+IF(+A1719=D1719,+E1719,((+G1719/E1719)^+((NETWORKDAYS(+D1719,A1719,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1719,F1719,Feriados!$A$2:$A$1058)-1))*E1719)))","v":5375.6385241495309},{"$f":"IF(A1719=\"\",\"\",+IF(+A1719=D1719,+VLOOKUP(D1719,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1719,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1719=\"\",\"\",+VLOOKUP(+EOMONTH(+F1719,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1719=\"\",\"\",VLOOKUP(D1719,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1719=\"\",\"\",IF(A1719=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1719,-2)+15,Cenários!$A:$D,2,FALSE)>A1719,+VLOOKUP(+EOMONTH(+A1719,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1719,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1719=\"\",\"\",VLOOKUP(F1719,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1719=\"\",\"\",IF(WORKDAY(+A1719,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1719,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-05"},{"$f":"IF(A1720=\"\",\"\",+IF(+A1720=D1720,+E1720,((+G1720/E1720)^+((NETWORKDAYS(+D1720,A1720,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1720,F1720,Feriados!$A$2:$A$1058)-1))*E1720)))","v":5376.1491888095588},{"$f":"IF(A1720=\"\",\"\",+IF(+A1720=D1720,+VLOOKUP(D1720,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1720,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1720=\"\",\"\",+VLOOKUP(+EOMONTH(+F1720,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1720=\"\",\"\",VLOOKUP(D1720,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1720=\"\",\"\",IF(A1720=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1720,-2)+15,Cenários!$A:$D,2,FALSE)>A1720,+VLOOKUP(+EOMONTH(+A1720,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1720,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1720=\"\",\"\",VLOOKUP(F1720,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1720=\"\",\"\",IF(WORKDAY(+A1720,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1720,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-06"},{"$f":"IF(A1721=\"\",\"\",+IF(+A1721=D1721,+E1721,((+G1721/E1721)^+((NETWORKDAYS(+D1721,A1721,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1721,F1721,Feriados!$A$2:$A$1058)-1))*E1721)))","v":5376.6599019807363},{"$f":"IF(A1721=\"\",\"\",+IF(+A1721=D1721,+VLOOKUP(D1721,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1721,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1721=\"\",\"\",+VLOOKUP(+EOMONTH(+F1721,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1721=\"\",\"\",VLOOKUP(D1721,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1721=\"\",\"\",IF(A1721=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1721,-2)+15,Cenários!$A:$D,2,FALSE)>A1721,+VLOOKUP(+EOMONTH(+A1721,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1721,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1721=\"\",\"\",VLOOKUP(F1721,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1721=\"\",\"\",IF(WORKDAY(+A1721,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1721,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-09"},{"$f":"IF(A1722=\"\",\"\",+IF(+A1722=D1722,+E1722,((+G1722/E1722)^+((NETWORKDAYS(+D1722,A1722,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1722,F1722,Feriados!$A$2:$A$1058)-1))*E1722)))","v":5377.170663667669},{"$f":"IF(A1722=\"\",\"\",+IF(+A1722=D1722,+VLOOKUP(D1722,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1722,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1722=\"\",\"\",+VLOOKUP(+EOMONTH(+F1722,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1722=\"\",\"\",VLOOKUP(D1722,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1722=\"\",\"\",IF(A1722=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1722,-2)+15,Cenários!$A:$D,2,FALSE)>A1722,+VLOOKUP(+EOMONTH(+A1722,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1722,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1722=\"\",\"\",VLOOKUP(F1722,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1722=\"\",\"\",IF(WORKDAY(+A1722,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1722,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-10"},{"$f":"IF(A1723=\"\",\"\",+IF(+A1723=D1723,+E1723,((+G1723/E1723)^+((NETWORKDAYS(+D1723,A1723,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1723,F1723,Feriados!$A$2:$A$1058)-1))*E1723)))","v":5377.6814738749672},{"$f":"IF(A1723=\"\",\"\",+IF(+A1723=D1723,+VLOOKUP(D1723,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1723,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1723=\"\",\"\",+VLOOKUP(+EOMONTH(+F1723,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1723=\"\",\"\",VLOOKUP(D1723,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1723=\"\",\"\",IF(A1723=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1723,-2)+15,Cenários!$A:$D,2,FALSE)>A1723,+VLOOKUP(+EOMONTH(+A1723,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1723,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1723=\"\",\"\",VLOOKUP(F1723,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1723=\"\",\"\",IF(WORKDAY(+A1723,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1723,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-11"},{"$f":"IF(A1724=\"\",\"\",+IF(+A1724=D1724,+E1724,((+G1724/E1724)^+((NETWORKDAYS(+D1724,A1724,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1724,F1724,Feriados!$A$2:$A$1058)-1))*E1724)))","v":5378.1923326072392},{"$f":"IF(A1724=\"\",\"\",+IF(+A1724=D1724,+VLOOKUP(D1724,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1724,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1724=\"\",\"\",+VLOOKUP(+EOMONTH(+F1724,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1724=\"\",\"\",VLOOKUP(D1724,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1724=\"\",\"\",IF(A1724=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1724,-2)+15,Cenários!$A:$D,2,FALSE)>A1724,+VLOOKUP(+EOMONTH(+A1724,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1724,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1724=\"\",\"\",VLOOKUP(F1724,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1724=\"\",\"\",IF(WORKDAY(+A1724,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1724,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-12"},{"$f":"IF(A1725=\"\",\"\",+IF(+A1725=D1725,+E1725,((+G1725/E1725)^+((NETWORKDAYS(+D1725,A1725,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1725,F1725,Feriados!$A$2:$A$1058)-1))*E1725)))","v":5378.7032398690953},{"$f":"IF(A1725=\"\",\"\",+IF(+A1725=D1725,+VLOOKUP(D1725,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1725,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1725=\"\",\"\",+VLOOKUP(+EOMONTH(+F1725,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1725=\"\",\"\",VLOOKUP(D1725,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1725=\"\",\"\",IF(A1725=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1725,-2)+15,Cenários!$A:$D,2,FALSE)>A1725,+VLOOKUP(+EOMONTH(+A1725,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1725,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1725=\"\",\"\",VLOOKUP(F1725,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1725=\"\",\"\",IF(WORKDAY(+A1725,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1725,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-13"},{"$f":"IF(A1726=\"\",\"\",+IF(+A1726=D1726,+E1726,((+G1726/E1726)^+((NETWORKDAYS(+D1726,A1726,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1726,F1726,Feriados!$A$2:$A$1058)-1))*E1726)))","v":5379.2141956651458},{"$f":"IF(A1726=\"\",\"\",+IF(+A1726=D1726,+VLOOKUP(D1726,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1726,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1726=\"\",\"\",+VLOOKUP(+EOMONTH(+F1726,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-08-15"},{"$f":"IF(A1726=\"\",\"\",VLOOKUP(D1726,Cenários!$B:$D,3,FALSE))","v":5368.49431},{"$f":"IF(A1726=\"\",\"\",IF(A1726=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1726,-2)+15,Cenários!$A:$D,2,FALSE)>A1726,+VLOOKUP(+EOMONTH(+A1726,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1726,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-09-16"},{"$f":"IF(A1726=\"\",\"\",VLOOKUP(F1726,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999}]
[{"$f":"IF(A1726=\"\",\"\",IF(WORKDAY(+A1726,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1726,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-16"},{"$f":"IF(A1727=\"\",\"\",+IF(+A1727=D1727,+E1727,((+G1727/E1727)^+((NETWORKDAYS(+D1727,A1727,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1727,F1727,Feriados!$A$2:$A$1058)-1))*E1727)))","v":5379.7251999999999},{"$f":"IF(A1727=\"\",\"\",+IF(+A1727=D1727,+VLOOKUP(D1727,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1727,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1727=\"\",\"\",+VLOOKUP(+EOMONTH(+F1727,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1727=\"\",\"\",VLOOKUP(D1727,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1727=\"\",\"\",IF(A1727=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1727,-2)+15,Cenários!$A:$D,2,FALSE)>A1727,+VLOOKUP(+EOMONTH(+A1727,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1727,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1727=\"\",\"\",VLOOKUP(F1727,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1727=\"\",\"\",IF(WORKDAY(+A1727,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1727,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-17"},{"$f":"IF(A1728=\"\",\"\",+IF(+A1728=D1728,+E1728,((+G1728/E1728)^+((NETWORKDAYS(+D1728,A1728,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1728,F1728,Feriados!$A$2:$A$1058)-1))*E1728)))","v":5380.2370674391896},{"$f":"IF(A1728=\"\",\"\",+IF(+A1728=D1728,+VLOOKUP(D1728,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1728,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1728=\"\",\"\",+VLOOKUP(+EOMONTH(+F1728,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1728=\"\",\"\",VLOOKUP(D1728,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1728=\"\",\"\",IF(A1728=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1728,-2)+15,Cenários!$A:$D,2,FALSE)>A1728,+VLOOKUP(+EOMONTH(+A1728,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1728,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1728=\"\",\"\",VLOOKUP(F1728,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1728=\"\",\"\",IF(WORKDAY(+A1728,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1728,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-18"},{"$f":"IF(A1729=\"\",\"\",+IF(+A1729=D1729,+E1729,((+G1729/E1729)^+((NETWORKDAYS(+D1729,A1729,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1729,F1729,Feriados!$A$2:$A$1058)-1))*E1729)))","v":5380.7489835812885},{"$f":"IF(A1729=\"\",\"\",+IF(+A1729=D1729,+VLOOKUP(D1729,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1729,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1729=\"\",\"\",+VLOOKUP(+EOMONTH(+F1729,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1729=\"\",\"\",VLOOKUP(D1729,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1729=\"\",\"\",IF(A1729=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1729,-2)+15,Cenários!$A:$D,2,FALSE)>A1729,+VLOOKUP(+EOMONTH(+A1729,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1729,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1729=\"\",\"\",VLOOKUP(F1729,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1729=\"\",\"\",IF(WORKDAY(+A1729,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1729,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-19"},{"$f":"IF(A1730=\"\",\"\",+IF(+A1730=D1730,+E1730,((+G1730/E1730)^+((NETWORKDAYS(+D1730,A1730,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1730,F1730,Feriados!$A$2:$A$1058)-1))*E1730)))","v":5381.2609484309332},{"$f":"IF(A1730=\"\",\"\",+IF(+A1730=D1730,+VLOOKUP(D1730,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1730,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1730=\"\",\"\",+VLOOKUP(+EOMONTH(+F1730,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1730=\"\",\"\",VLOOKUP(D1730,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1730=\"\",\"\",IF(A1730=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1730,-2)+15,Cenários!$A:$D,2,FALSE)>A1730,+VLOOKUP(+EOMONTH(+A1730,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1730,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1730=\"\",\"\",VLOOKUP(F1730,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1730=\"\",\"\",IF(WORKDAY(+A1730,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1730,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-20"},{"$f":"IF(A1731=\"\",\"\",+IF(+A1731=D1731,+E1731,((+G1731/E1731)^+((NETWORKDAYS(+D1731,A1731,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1731,F1731,Feriados!$A$2:$A$1058)-1))*E1731)))","v":5381.7729619927568},{"$f":"IF(A1731=\"\",\"\",+IF(+A1731=D1731,+VLOOKUP(D1731,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1731,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1731=\"\",\"\",+VLOOKUP(+EOMONTH(+F1731,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1731=\"\",\"\",VLOOKUP(D1731,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1731=\"\",\"\",IF(A1731=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1731,-2)+15,Cenários!$A:$D,2,FALSE)>A1731,+VLOOKUP(+EOMONTH(+A1731,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1731,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1731=\"\",\"\",VLOOKUP(F1731,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1731=\"\",\"\",IF(WORKDAY(+A1731,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1731,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-23"},{"$f":"IF(A1732=\"\",\"\",+IF(+A1732=D1732,+E1732,((+G1732/E1732)^+((NETWORKDAYS(+D1732,A1732,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1732,F1732,Feriados!$A$2:$A$1058)-1))*E1732)))","v":5382.2850242713939},{"$f":"IF(A1732=\"\",\"\",+IF(+A1732=D1732,+VLOOKUP(D1732,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1732,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1732=\"\",\"\",+VLOOKUP(+EOMONTH(+F1732,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1732=\"\",\"\",VLOOKUP(D1732,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1732=\"\",\"\",IF(A1732=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1732,-2)+15,Cenários!$A:$D,2,FALSE)>A1732,+VLOOKUP(+EOMONTH(+A1732,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1732,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1732=\"\",\"\",VLOOKUP(F1732,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1732=\"\",\"\",IF(WORKDAY(+A1732,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1732,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-24"},{"$f":"IF(A1733=\"\",\"\",+IF(+A1733=D1733,+E1733,((+G1733/E1733)^+((NETWORKDAYS(+D1733,A1733,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1733,F1733,Feriados!$A$2:$A$1058)-1))*E1733)))","v":5382.7971352714803},{"$f":"IF(A1733=\"\",\"\",+IF(+A1733=D1733,+VLOOKUP(D1733,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1733,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1733=\"\",\"\",+VLOOKUP(+EOMONTH(+F1733,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1733=\"\",\"\",VLOOKUP(D1733,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1733=\"\",\"\",IF(A1733=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1733,-2)+15,Cenários!$A:$D,2,FALSE)>A1733,+VLOOKUP(+EOMONTH(+A1733,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1733,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1733=\"\",\"\",VLOOKUP(F1733,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1733=\"\",\"\",IF(WORKDAY(+A1733,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1733,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-25"},{"$f":"IF(A1734=\"\",\"\",+IF(+A1734=D1734,+E1734,((+G1734/E1734)^+((NETWORKDAYS(+D1734,A1734,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1734,F1734,Feriados!$A$2:$A$1058)-1))*E1734)))","v":5383.3092949976499},{"$f":"IF(A1734=\"\",\"\",+IF(+A1734=D1734,+VLOOKUP(D1734,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1734,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1734=\"\",\"\",+VLOOKUP(+EOMONTH(+F1734,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1734=\"\",\"\",VLOOKUP(D1734,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1734=\"\",\"\",IF(A1734=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1734,-2)+15,Cenários!$A:$D,2,FALSE)>A1734,+VLOOKUP(+EOMONTH(+A1734,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1734,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1734=\"\",\"\",VLOOKUP(F1734,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1734=\"\",\"\",IF(WORKDAY(+A1734,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1734,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-26"},{"$f":"IF(A1735=\"\",\"\",+IF(+A1735=D1735,+E1735,((+G1735/E1735)^+((NETWORKDAYS(+D1735,A1735,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1735,F1735,Feriados!$A$2:$A$1058)-1))*E1735)))","v":5383.8215034545419},{"$f":"IF(A1735=\"\",\"\",+IF(+A1735=D1735,+VLOOKUP(D1735,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1735,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1735=\"\",\"\",+VLOOKUP(+EOMONTH(+F1735,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1735=\"\",\"\",VLOOKUP(D1735,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1735=\"\",\"\",IF(A1735=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1735,-2)+15,Cenários!$A:$D,2,FALSE)>A1735,+VLOOKUP(+EOMONTH(+A1735,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1735,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1735=\"\",\"\",VLOOKUP(F1735,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1735=\"\",\"\",IF(WORKDAY(+A1735,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1735,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-27"},{"$f":"IF(A1736=\"\",\"\",+IF(+A1736=D1736,+E1736,((+G1736/E1736)^+((NETWORKDAYS(+D1736,A1736,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1736,F1736,Feriados!$A$2:$A$1058)-1))*E1736)))","v":5384.3337606467912},{"$f":"IF(A1736=\"\",\"\",+IF(+A1736=D1736,+VLOOKUP(D1736,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1736,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1736=\"\",\"\",+VLOOKUP(+EOMONTH(+F1736,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1736=\"\",\"\",VLOOKUP(D1736,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1736=\"\",\"\",IF(A1736=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1736,-2)+15,Cenários!$A:$D,2,FALSE)>A1736,+VLOOKUP(+EOMONTH(+A1736,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1736,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1736=\"\",\"\",VLOOKUP(F1736,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1736=\"\",\"\",IF(WORKDAY(+A1736,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1736,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-09-30"},{"$f":"IF(A1737=\"\",\"\",+IF(+A1737=D1737,+E1737,((+G1737/E1737)^+((NETWORKDAYS(+D1737,A1737,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1737,F1737,Feriados!$A$2:$A$1058)-1))*E1737)))","v":5384.8460665790353},{"$f":"IF(A1737=\"\",\"\",+IF(+A1737=D1737,+VLOOKUP(D1737,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1737,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1737=\"\",\"\",+VLOOKUP(+EOMONTH(+F1737,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1737=\"\",\"\",VLOOKUP(D1737,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1737=\"\",\"\",IF(A1737=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1737,-2)+15,Cenários!$A:$D,2,FALSE)>A1737,+VLOOKUP(+EOMONTH(+A1737,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1737,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1737=\"\",\"\",VLOOKUP(F1737,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1737=\"\",\"\",IF(WORKDAY(+A1737,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1737,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-01"},{"$f":"IF(A1738=\"\",\"\",+IF(+A1738=D1738,+E1738,((+G1738/E1738)^+((NETWORKDAYS(+D1738,A1738,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1738,F1738,Feriados!$A$2:$A$1058)-1))*E1738)))","v":5385.3584212559108},{"$f":"IF(A1738=\"\",\"\",+IF(+A1738=D1738,+VLOOKUP(D1738,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1738,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1738=\"\",\"\",+VLOOKUP(+EOMONTH(+F1738,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1738=\"\",\"\",VLOOKUP(D1738,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1738=\"\",\"\",IF(A1738=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1738,-2)+15,Cenários!$A:$D,2,FALSE)>A1738,+VLOOKUP(+EOMONTH(+A1738,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1738,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1738=\"\",\"\",VLOOKUP(F1738,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1738=\"\",\"\",IF(WORKDAY(+A1738,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1738,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-02"},{"$f":"IF(A1739=\"\",\"\",+IF(+A1739=D1739,+E1739,((+G1739/E1739)^+((NETWORKDAYS(+D1739,A1739,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1739,F1739,Feriados!$A$2:$A$1058)-1))*E1739)))","v":5385.8708246820579},{"$f":"IF(A1739=\"\",\"\",+IF(+A1739=D1739,+VLOOKUP(D1739,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1739,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1739=\"\",\"\",+VLOOKUP(+EOMONTH(+F1739,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1739=\"\",\"\",VLOOKUP(D1739,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1739=\"\",\"\",IF(A1739=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1739,-2)+15,Cenários!$A:$D,2,FALSE)>A1739,+VLOOKUP(+EOMONTH(+A1739,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1739,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1739=\"\",\"\",VLOOKUP(F1739,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1739=\"\",\"\",IF(WORKDAY(+A1739,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1739,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-03"},{"$f":"IF(A1740=\"\",\"\",+IF(+A1740=D1740,+E1740,((+G1740/E1740)^+((NETWORKDAYS(+D1740,A1740,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1740,F1740,Feriados!$A$2:$A$1058)-1))*E1740)))","v":5386.3832768621123},{"$f":"IF(A1740=\"\",\"\",+IF(+A1740=D1740,+VLOOKUP(D1740,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1740,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1740=\"\",\"\",+VLOOKUP(+EOMONTH(+F1740,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1740=\"\",\"\",VLOOKUP(D1740,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1740=\"\",\"\",IF(A1740=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1740,-2)+15,Cenários!$A:$D,2,FALSE)>A1740,+VLOOKUP(+EOMONTH(+A1740,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1740,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1740=\"\",\"\",VLOOKUP(F1740,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1740=\"\",\"\",IF(WORKDAY(+A1740,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1740,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-04"},{"$f":"IF(A1741=\"\",\"\",+IF(+A1741=D1741,+E1741,((+G1741/E1741)^+((NETWORKDAYS(+D1741,A1741,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1741,F1741,Feriados!$A$2:$A$1058)-1))*E1741)))","v":5386.8957778007143},{"$f":"IF(A1741=\"\",\"\",+IF(+A1741=D1741,+VLOOKUP(D1741,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1741,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1741=\"\",\"\",+VLOOKUP(+EOMONTH(+F1741,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1741=\"\",\"\",VLOOKUP(D1741,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1741=\"\",\"\",IF(A1741=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1741,-2)+15,Cenários!$A:$D,2,FALSE)>A1741,+VLOOKUP(+EOMONTH(+A1741,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1741,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1741=\"\",\"\",VLOOKUP(F1741,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1741=\"\",\"\",IF(WORKDAY(+A1741,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1741,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-07"},{"$f":"IF(A1742=\"\",\"\",+IF(+A1742=D1742,+E1742,((+G1742/E1742)^+((NETWORKDAYS(+D1742,A1742,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1742,F1742,Feriados!$A$2:$A$1058)-1))*E1742)))","v":5387.4083275025023},{"$f":"IF(A1742=\"\",\"\",+IF(+A1742=D1742,+VLOOKUP(D1742,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1742,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1742=\"\",\"\",+VLOOKUP(+EOMONTH(+F1742,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1742=\"\",\"\",VLOOKUP(D1742,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1742=\"\",\"\",IF(A1742=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1742,-2)+15,Cenários!$A:$D,2,FALSE)>A1742,+VLOOKUP(+EOMONTH(+A1742,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1742,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1742=\"\",\"\",VLOOKUP(F1742,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1742=\"\",\"\",IF(WORKDAY(+A1742,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1742,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-08"},{"$f":"IF(A1743=\"\",\"\",+IF(+A1743=D1743,+E1743,((+G1743/E1743)^+((NETWORKDAYS(+D1743,A1743,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1743,F1743,Feriados!$A$2:$A$1058)-1))*E1743)))","v":5387.9209259721156},{"$f":"IF(A1743=\"\",\"\",+IF(+A1743=D1743,+VLOOKUP(D1743,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1743,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1743=\"\",\"\",+VLOOKUP(+EOMONTH(+F1743,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1743=\"\",\"\",VLOOKUP(D1743,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1743=\"\",\"\",IF(A1743=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1743,-2)+15,Cenários!$A:$D,2,FALSE)>A1743,+VLOOKUP(+EOMONTH(+A1743,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1743,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1743=\"\",\"\",VLOOKUP(F1743,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1743=\"\",\"\",IF(WORKDAY(+A1743,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1743,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-09"},{"$f":"IF(A1744=\"\",\"\",+IF(+A1744=D1744,+E1744,((+G1744/E1744)^+((NETWORKDAYS(+D1744,A1744,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1744,F1744,Feriados!$A$2:$A$1058)-1))*E1744)))","v":5388.4335732141963},{"$f":"IF(A1744=\"\",\"\",+IF(+A1744=D1744,+VLOOKUP(D1744,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1744,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1744=\"\",\"\",+VLOOKUP(+EOMONTH(+F1744,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1744=\"\",\"\",VLOOKUP(D1744,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1744=\"\",\"\",IF(A1744=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1744,-2)+15,Cenários!$A:$D,2,FALSE)>A1744,+VLOOKUP(+EOMONTH(+A1744,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1744,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1744=\"\",\"\",VLOOKUP(F1744,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1744=\"\",\"\",IF(WORKDAY(+A1744,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1744,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-10"},{"$f":"IF(A1745=\"\",\"\",+IF(+A1745=D1745,+E1745,((+G1745/E1745)^+((NETWORKDAYS(+D1745,A1745,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1745,F1745,Feriados!$A$2:$A$1058)-1))*E1745)))","v":5388.9462692333836},{"$f":"IF(A1745=\"\",\"\",+IF(+A1745=D1745,+VLOOKUP(D1745,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1745,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1745=\"\",\"\",+VLOOKUP(+EOMONTH(+F1745,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1745=\"\",\"\",VLOOKUP(D1745,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1745=\"\",\"\",IF(A1745=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1745,-2)+15,Cenários!$A:$D,2,FALSE)>A1745,+VLOOKUP(+EOMONTH(+A1745,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1745,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1745=\"\",\"\",VLOOKUP(F1745,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1745=\"\",\"\",IF(WORKDAY(+A1745,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1745,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-11"},{"$f":"IF(A1746=\"\",\"\",+IF(+A1746=D1746,+E1746,((+G1746/E1746)^+((NETWORKDAYS(+D1746,A1746,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1746,F1746,Feriados!$A$2:$A$1058)-1))*E1746)))","v":5389.4590140343198},{"$f":"IF(A1746=\"\",\"\",+IF(+A1746=D1746,+VLOOKUP(D1746,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1746,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1746=\"\",\"\",+VLOOKUP(+EOMONTH(+F1746,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1746=\"\",\"\",VLOOKUP(D1746,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1746=\"\",\"\",IF(A1746=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1746,-2)+15,Cenários!$A:$D,2,FALSE)>A1746,+VLOOKUP(+EOMONTH(+A1746,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1746,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1746=\"\",\"\",VLOOKUP(F1746,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1746=\"\",\"\",IF(WORKDAY(+A1746,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1746,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-14"},{"$f":"IF(A1747=\"\",\"\",+IF(+A1747=D1747,+E1747,((+G1747/E1747)^+((NETWORKDAYS(+D1747,A1747,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1747,F1747,Feriados!$A$2:$A$1058)-1))*E1747)))","v":5389.9718076216441},{"$f":"IF(A1747=\"\",\"\",+IF(+A1747=D1747,+VLOOKUP(D1747,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1747,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1747=\"\",\"\",+VLOOKUP(+EOMONTH(+F1747,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-09-16"},{"$f":"IF(A1747=\"\",\"\",VLOOKUP(D1747,Cenários!$B:$D,3,FALSE))","v":5379.7251999999999},{"$f":"IF(A1747=\"\",\"\",IF(A1747=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1747,-2)+15,Cenários!$A:$D,2,FALSE)>A1747,+VLOOKUP(+EOMONTH(+A1747,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1747,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-10-15"},{"$f":"IF(A1747=\"\",\"\",VLOOKUP(F1747,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003}]
[{"$f":"IF(A1747=\"\",\"\",IF(WORKDAY(+A1747,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1747,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-15"},{"$f":"IF(A1748=\"\",\"\",+IF(+A1748=D1748,+E1748,((+G1748/E1748)^+((NETWORKDAYS(+D1748,A1748,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1748,F1748,Feriados!$A$2:$A$1058)-1))*E1748)))","v":5390.4846500000003},{"$f":"IF(A1748=\"\",\"\",+IF(+A1748=D1748,+VLOOKUP(D1748,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1748,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1748=\"\",\"\",+VLOOKUP(+EOMONTH(+F1748,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1748=\"\",\"\",VLOOKUP(D1748,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1748=\"\",\"\",IF(A1748=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1748,-2)+15,Cenários!$A:$D,2,FALSE)>A1748,+VLOOKUP(+EOMONTH(+A1748,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1748,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1748=\"\",\"\",VLOOKUP(F1748,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1748=\"\",\"\",IF(WORKDAY(+A1748,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1748,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-16"},{"$f":"IF(A1749=\"\",\"\",+IF(+A1749=D1749,+E1749,((+G1749/E1749)^+((NETWORKDAYS(+D1749,A1749,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1749,F1749,Feriados!$A$2:$A$1058)-1))*E1749)))","v":5390.8827535505507},{"$f":"IF(A1749=\"\",\"\",+IF(+A1749=D1749,+VLOOKUP(D1749,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1749,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1749=\"\",\"\",+VLOOKUP(+EOMONTH(+F1749,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1749=\"\",\"\",VLOOKUP(D1749,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1749=\"\",\"\",IF(A1749=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1749,-2)+15,Cenários!$A:$D,2,FALSE)>A1749,+VLOOKUP(+EOMONTH(+A1749,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1749,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1749=\"\",\"\",VLOOKUP(F1749,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1749=\"\",\"\",IF(WORKDAY(+A1749,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1749,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-17"},{"$f":"IF(A1750=\"\",\"\",+IF(+A1750=D1750,+E1750,((+G1750/E1750)^+((NETWORKDAYS(+D1750,A1750,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1750,F1750,Feriados!$A$2:$A$1058)-1))*E1750)))","v":5391.2808865022489},{"$f":"IF(A1750=\"\",\"\",+IF(+A1750=D1750,+VLOOKUP(D1750,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1750,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1750=\"\",\"\",+VLOOKUP(+EOMONTH(+F1750,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1750=\"\",\"\",VLOOKUP(D1750,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1750=\"\",\"\",IF(A1750=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1750,-2)+15,Cenários!$A:$D,2,FALSE)>A1750,+VLOOKUP(+EOMONTH(+A1750,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1750,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1750=\"\",\"\",VLOOKUP(F1750,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1750=\"\",\"\",IF(WORKDAY(+A1750,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1750,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-18"},{"$f":"IF(A1751=\"\",\"\",+IF(+A1751=D1751,+E1751,((+G1751/E1751)^+((NETWORKDAYS(+D1751,A1751,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1751,F1751,Feriados!$A$2:$A$1058)-1))*E1751)))","v":5391.679048857266},{"$f":"IF(A1751=\"\",\"\",+IF(+A1751=D1751,+VLOOKUP(D1751,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1751,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1751=\"\",\"\",+VLOOKUP(+EOMONTH(+F1751,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1751=\"\",\"\",VLOOKUP(D1751,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1751=\"\",\"\",IF(A1751=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1751,-2)+15,Cenários!$A:$D,2,FALSE)>A1751,+VLOOKUP(+EOMONTH(+A1751,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1751,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1751=\"\",\"\",VLOOKUP(F1751,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1751=\"\",\"\",IF(WORKDAY(+A1751,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1751,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-21"},{"$f":"IF(A1752=\"\",\"\",+IF(+A1752=D1752,+E1752,((+G1752/E1752)^+((NETWORKDAYS(+D1752,A1752,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1752,F1752,Feriados!$A$2:$A$1058)-1))*E1752)))","v":5392.0772406177739},{"$f":"IF(A1752=\"\",\"\",+IF(+A1752=D1752,+VLOOKUP(D1752,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1752,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1752=\"\",\"\",+VLOOKUP(+EOMONTH(+F1752,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1752=\"\",\"\",VLOOKUP(D1752,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1752=\"\",\"\",IF(A1752=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1752,-2)+15,Cenários!$A:$D,2,FALSE)>A1752,+VLOOKUP(+EOMONTH(+A1752,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1752,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1752=\"\",\"\",VLOOKUP(F1752,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1752=\"\",\"\",IF(WORKDAY(+A1752,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1752,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-22"},{"$f":"IF(A1753=\"\",\"\",+IF(+A1753=D1753,+E1753,((+G1753/E1753)^+((NETWORKDAYS(+D1753,A1753,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1753,F1753,Feriados!$A$2:$A$1058)-1))*E1753)))","v":5392.4754617859444},{"$f":"IF(A1753=\"\",\"\",+IF(+A1753=D1753,+VLOOKUP(D1753,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1753,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1753=\"\",\"\",+VLOOKUP(+EOMONTH(+F1753,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1753=\"\",\"\",VLOOKUP(D1753,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1753=\"\",\"\",IF(A1753=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1753,-2)+15,Cenários!$A:$D,2,FALSE)>A1753,+VLOOKUP(+EOMONTH(+A1753,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1753,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1753=\"\",\"\",VLOOKUP(F1753,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1753=\"\",\"\",IF(WORKDAY(+A1753,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1753,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-23"},{"$f":"IF(A1754=\"\",\"\",+IF(+A1754=D1754,+E1754,((+G1754/E1754)^+((NETWORKDAYS(+D1754,A1754,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1754,F1754,Feriados!$A$2:$A$1058)-1))*E1754)))","v":5392.8737123639503},{"$f":"IF(A1754=\"\",\"\",+IF(+A1754=D1754,+VLOOKUP(D1754,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1754,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1754=\"\",\"\",+VLOOKUP(+EOMONTH(+F1754,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1754=\"\",\"\",VLOOKUP(D1754,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1754=\"\",\"\",IF(A1754=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1754,-2)+15,Cenários!$A:$D,2,FALSE)>A1754,+VLOOKUP(+EOMONTH(+A1754,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1754,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1754=\"\",\"\",VLOOKUP(F1754,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1754=\"\",\"\",IF(WORKDAY(+A1754,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1754,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-24"},{"$f":"IF(A1755=\"\",\"\",+IF(+A1755=D1755,+E1755,((+G1755/E1755)^+((NETWORKDAYS(+D1755,A1755,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1755,F1755,Feriados!$A$2:$A$1058)-1))*E1755)))","v":5393.2719923539617},{"$f":"IF(A1755=\"\",\"\",+IF(+A1755=D1755,+VLOOKUP(D1755,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1755,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1755=\"\",\"\",+VLOOKUP(+EOMONTH(+F1755,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1755=\"\",\"\",VLOOKUP(D1755,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1755=\"\",\"\",IF(A1755=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1755,-2)+15,Cenários!$A:$D,2,FALSE)>A1755,+VLOOKUP(+EOMONTH(+A1755,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1755,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1755=\"\",\"\",VLOOKUP(F1755,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1755=\"\",\"\",IF(WORKDAY(+A1755,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1755,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-25"},{"$f":"IF(A1756=\"\",\"\",+IF(+A1756=D1756,+E1756,((+G1756/E1756)^+((NETWORKDAYS(+D1756,A1756,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1756,F1756,Feriados!$A$2:$A$1058)-1))*E1756)))","v":5393.6703017581531},{"$f":"IF(A1756=\"\",\"\",+IF(+A1756=D1756,+VLOOKUP(D1756,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1756,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1756=\"\",\"\",+VLOOKUP(+EOMONTH(+F1756,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1756=\"\",\"\",VLOOKUP(D1756,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1756=\"\",\"\",IF(A1756=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1756,-2)+15,Cenários!$A:$D,2,FALSE)>A1756,+VLOOKUP(+EOMONTH(+A1756,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1756,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1756=\"\",\"\",VLOOKUP(F1756,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1756=\"\",\"\",IF(WORKDAY(+A1756,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1756,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-28"},{"$f":"IF(A1757=\"\",\"\",+IF(+A1757=D1757,+E1757,((+G1757/E1757)^+((NETWORKDAYS(+D1757,A1757,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1757,F1757,Feriados!$A$2:$A$1058)-1))*E1757)))","v":5394.0686405786928},{"$f":"IF(A1757=\"\",\"\",+IF(+A1757=D1757,+VLOOKUP(D1757,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1757,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1757=\"\",\"\",+VLOOKUP(+EOMONTH(+F1757,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1757=\"\",\"\",VLOOKUP(D1757,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1757=\"\",\"\",IF(A1757=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1757,-2)+15,Cenários!$A:$D,2,FALSE)>A1757,+VLOOKUP(+EOMONTH(+A1757,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1757,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1757=\"\",\"\",VLOOKUP(F1757,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1757=\"\",\"\",IF(WORKDAY(+A1757,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1757,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-29"},{"$f":"IF(A1758=\"\",\"\",+IF(+A1758=D1758,+E1758,((+G1758/E1758)^+((NETWORKDAYS(+D1758,A1758,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1758,F1758,Feriados!$A$2:$A$1058)-1))*E1758)))","v":5394.4670088177581},{"$f":"IF(A1758=\"\",\"\",+IF(+A1758=D1758,+VLOOKUP(D1758,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1758,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1758=\"\",\"\",+VLOOKUP(+EOMONTH(+F1758,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1758=\"\",\"\",VLOOKUP(D1758,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1758=\"\",\"\",IF(A1758=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1758,-2)+15,Cenários!$A:$D,2,FALSE)>A1758,+VLOOKUP(+EOMONTH(+A1758,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1758,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1758=\"\",\"\",VLOOKUP(F1758,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1758=\"\",\"\",IF(WORKDAY(+A1758,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1758,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-30"},{"$f":"IF(A1759=\"\",\"\",+IF(+A1759=D1759,+E1759,((+G1759/E1759)^+((NETWORKDAYS(+D1759,A1759,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1759,F1759,Feriados!$A$2:$A$1058)-1))*E1759)))","v":5394.8654064775192},{"$f":"IF(A1759=\"\",\"\",+IF(+A1759=D1759,+VLOOKUP(D1759,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1759,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1759=\"\",\"\",+VLOOKUP(+EOMONTH(+F1759,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1759=\"\",\"\",VLOOKUP(D1759,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1759=\"\",\"\",IF(A1759=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1759,-2)+15,Cenários!$A:$D,2,FALSE)>A1759,+VLOOKUP(+EOMONTH(+A1759,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1759,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1759=\"\",\"\",VLOOKUP(F1759,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1759=\"\",\"\",IF(WORKDAY(+A1759,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1759,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-10-31"},{"$f":"IF(A1760=\"\",\"\",+IF(+A1760=D1760,+E1760,((+G1760/E1760)^+((NETWORKDAYS(+D1760,A1760,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1760,F1760,Feriados!$A$2:$A$1058)-1))*E1760)))","v":5395.2638335601478},{"$f":"IF(A1760=\"\",\"\",+IF(+A1760=D1760,+VLOOKUP(D1760,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1760,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1760=\"\",\"\",+VLOOKUP(+EOMONTH(+F1760,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1760=\"\",\"\",VLOOKUP(D1760,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1760=\"\",\"\",IF(A1760=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1760,-2)+15,Cenários!$A:$D,2,FALSE)>A1760,+VLOOKUP(+EOMONTH(+A1760,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1760,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1760=\"\",\"\",VLOOKUP(F1760,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1760=\"\",\"\",IF(WORKDAY(+A1760,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1760,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-01"},{"$f":"IF(A1761=\"\",\"\",+IF(+A1761=D1761,+E1761,((+G1761/E1761)^+((NETWORKDAYS(+D1761,A1761,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1761,F1761,Feriados!$A$2:$A$1058)-1))*E1761)))","v":5395.6622900678194},{"$f":"IF(A1761=\"\",\"\",+IF(+A1761=D1761,+VLOOKUP(D1761,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1761,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1761=\"\",\"\",+VLOOKUP(+EOMONTH(+F1761,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1761=\"\",\"\",VLOOKUP(D1761,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1761=\"\",\"\",IF(A1761=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1761,-2)+15,Cenários!$A:$D,2,FALSE)>A1761,+VLOOKUP(+EOMONTH(+A1761,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1761,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1761=\"\",\"\",VLOOKUP(F1761,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1761=\"\",\"\",IF(WORKDAY(+A1761,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1761,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-04"},{"$f":"IF(A1762=\"\",\"\",+IF(+A1762=D1762,+E1762,((+G1762/E1762)^+((NETWORKDAYS(+D1762,A1762,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1762,F1762,Feriados!$A$2:$A$1058)-1))*E1762)))","v":5396.0607760027051},{"$f":"IF(A1762=\"\",\"\",+IF(+A1762=D1762,+VLOOKUP(D1762,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1762,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1762=\"\",\"\",+VLOOKUP(+EOMONTH(+F1762,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1762=\"\",\"\",VLOOKUP(D1762,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1762=\"\",\"\",IF(A1762=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1762,-2)+15,Cenários!$A:$D,2,FALSE)>A1762,+VLOOKUP(+EOMONTH(+A1762,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1762,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1762=\"\",\"\",VLOOKUP(F1762,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1762=\"\",\"\",IF(WORKDAY(+A1762,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1762,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-05"},{"$f":"IF(A1763=\"\",\"\",+IF(+A1763=D1763,+E1763,((+G1763/E1763)^+((NETWORKDAYS(+D1763,A1763,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1763,F1763,Feriados!$A$2:$A$1058)-1))*E1763)))","v":5396.4592913669794},{"$f":"IF(A1763=\"\",\"\",+IF(+A1763=D1763,+VLOOKUP(D1763,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1763,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1763=\"\",\"\",+VLOOKUP(+EOMONTH(+F1763,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1763=\"\",\"\",VLOOKUP(D1763,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1763=\"\",\"\",IF(A1763=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1763,-2)+15,Cenários!$A:$D,2,FALSE)>A1763,+VLOOKUP(+EOMONTH(+A1763,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1763,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1763=\"\",\"\",VLOOKUP(F1763,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1763=\"\",\"\",IF(WORKDAY(+A1763,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1763,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-06"},{"$f":"IF(A1764=\"\",\"\",+IF(+A1764=D1764,+E1764,((+G1764/E1764)^+((NETWORKDAYS(+D1764,A1764,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1764,F1764,Feriados!$A$2:$A$1058)-1))*E1764)))","v":5396.8578361628161},{"$f":"IF(A1764=\"\",\"\",+IF(+A1764=D1764,+VLOOKUP(D1764,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1764,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1764=\"\",\"\",+VLOOKUP(+EOMONTH(+F1764,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1764=\"\",\"\",VLOOKUP(D1764,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1764=\"\",\"\",IF(A1764=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1764,-2)+15,Cenários!$A:$D,2,FALSE)>A1764,+VLOOKUP(+EOMONTH(+A1764,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1764,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1764=\"\",\"\",VLOOKUP(F1764,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1764=\"\",\"\",IF(WORKDAY(+A1764,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1764,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-07"},{"$f":"IF(A1765=\"\",\"\",+IF(+A1765=D1765,+E1765,((+G1765/E1765)^+((NETWORKDAYS(+D1765,A1765,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1765,F1765,Feriados!$A$2:$A$1058)-1))*E1765)))","v":5397.2564103923878},{"$f":"IF(A1765=\"\",\"\",+IF(+A1765=D1765,+VLOOKUP(D1765,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1765,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1765=\"\",\"\",+VLOOKUP(+EOMONTH(+F1765,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1765=\"\",\"\",VLOOKUP(D1765,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1765=\"\",\"\",IF(A1765=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1765,-2)+15,Cenários!$A:$D,2,FALSE)>A1765,+VLOOKUP(+EOMONTH(+A1765,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1765,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1765=\"\",\"\",VLOOKUP(F1765,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1765=\"\",\"\",IF(WORKDAY(+A1765,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1765,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-08"},{"$f":"IF(A1766=\"\",\"\",+IF(+A1766=D1766,+E1766,((+G1766/E1766)^+((NETWORKDAYS(+D1766,A1766,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1766,F1766,Feriados!$A$2:$A$1058)-1))*E1766)))","v":5397.6550140578674},{"$f":"IF(A1766=\"\",\"\",+IF(+A1766=D1766,+VLOOKUP(D1766,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1766,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1766=\"\",\"\",+VLOOKUP(+EOMONTH(+F1766,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1766=\"\",\"\",VLOOKUP(D1766,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1766=\"\",\"\",IF(A1766=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1766,-2)+15,Cenários!$A:$D,2,FALSE)>A1766,+VLOOKUP(+EOMONTH(+A1766,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1766,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1766=\"\",\"\",VLOOKUP(F1766,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1766=\"\",\"\",IF(WORKDAY(+A1766,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1766,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-11"},{"$f":"IF(A1767=\"\",\"\",+IF(+A1767=D1767,+E1767,((+G1767/E1767)^+((NETWORKDAYS(+D1767,A1767,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1767,F1767,Feriados!$A$2:$A$1058)-1))*E1767)))","v":5398.0536471614314},{"$f":"IF(A1767=\"\",\"\",+IF(+A1767=D1767,+VLOOKUP(D1767,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1767,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1767=\"\",\"\",+VLOOKUP(+EOMONTH(+F1767,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1767=\"\",\"\",VLOOKUP(D1767,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1767=\"\",\"\",IF(A1767=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1767,-2)+15,Cenários!$A:$D,2,FALSE)>A1767,+VLOOKUP(+EOMONTH(+A1767,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1767,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1767=\"\",\"\",VLOOKUP(F1767,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1767=\"\",\"\",IF(WORKDAY(+A1767,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1767,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-12"},{"$f":"IF(A1768=\"\",\"\",+IF(+A1768=D1768,+E1768,((+G1768/E1768)^+((NETWORKDAYS(+D1768,A1768,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1768,F1768,Feriados!$A$2:$A$1058)-1))*E1768)))","v":5398.4523097052515},{"$f":"IF(A1768=\"\",\"\",+IF(+A1768=D1768,+VLOOKUP(D1768,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1768,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1768=\"\",\"\",+VLOOKUP(+EOMONTH(+F1768,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1768=\"\",\"\",VLOOKUP(D1768,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1768=\"\",\"\",IF(A1768=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1768,-2)+15,Cenários!$A:$D,2,FALSE)>A1768,+VLOOKUP(+EOMONTH(+A1768,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1768,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1768=\"\",\"\",VLOOKUP(F1768,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1768=\"\",\"\",IF(WORKDAY(+A1768,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1768,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-13"},{"$f":"IF(A1769=\"\",\"\",+IF(+A1769=D1769,+E1769,((+G1769/E1769)^+((NETWORKDAYS(+D1769,A1769,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1769,F1769,Feriados!$A$2:$A$1058)-1))*E1769)))","v":5398.8510016915034},{"$f":"IF(A1769=\"\",\"\",+IF(+A1769=D1769,+VLOOKUP(D1769,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1769,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1769=\"\",\"\",+VLOOKUP(+EOMONTH(+F1769,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1769=\"\",\"\",VLOOKUP(D1769,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1769=\"\",\"\",IF(A1769=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1769,-2)+15,Cenários!$A:$D,2,FALSE)>A1769,+VLOOKUP(+EOMONTH(+A1769,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1769,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1769=\"\",\"\",VLOOKUP(F1769,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1769=\"\",\"\",IF(WORKDAY(+A1769,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1769,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-14"},{"$f":"IF(A1770=\"\",\"\",+IF(+A1770=D1770,+E1770,((+G1770/E1770)^+((NETWORKDAYS(+D1770,A1770,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1770,F1770,Feriados!$A$2:$A$1058)-1))*E1770)))","v":5399.2497231223615},{"$f":"IF(A1770=\"\",\"\",+IF(+A1770=D1770,+VLOOKUP(D1770,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1770,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1770=\"\",\"\",+VLOOKUP(+EOMONTH(+F1770,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-10-15"},{"$f":"IF(A1770=\"\",\"\",VLOOKUP(D1770,Cenários!$B:$D,3,FALSE))","v":5390.4846500000003},{"$f":"IF(A1770=\"\",\"\",IF(A1770=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1770,-2)+15,Cenários!$A:$D,2,FALSE)>A1770,+VLOOKUP(+EOMONTH(+A1770,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1770,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-11-18"},{"$f":"IF(A1770=\"\",\"\",VLOOKUP(F1770,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996}]
[{"$f":"IF(A1770=\"\",\"\",IF(WORKDAY(+A1770,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1770,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-18"},{"$f":"IF(A1771=\"\",\"\",+IF(+A1771=D1771,+E1771,((+G1771/E1771)^+((NETWORKDAYS(+D1771,A1771,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1771,F1771,Feriados!$A$2:$A$1058)-1))*E1771)))","v":5399.6484739999996},{"$f":"IF(A1771=\"\",\"\",+IF(+A1771=D1771,+VLOOKUP(D1771,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1771,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A1771=\"\",\"\",+VLOOKUP(+EOMONTH(+F1771,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1771=\"\",\"\",VLOOKUP(D1771,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1771=\"\",\"\",IF(A1771=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1771,-2)+15,Cenários!$A:$D,2,FALSE)>A1771,+VLOOKUP(+EOMONTH(+A1771,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1771,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1771=\"\",\"\",VLOOKUP(F1771,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1771=\"\",\"\",IF(WORKDAY(+A1771,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1771,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-19"},{"$f":"IF(A1772=\"\",\"\",+IF(+A1772=D1772,+E1772,((+G1772/E1772)^+((NETWORKDAYS(+D1772,A1772,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1772,F1772,Feriados!$A$2:$A$1058)-1))*E1772)))","v":5400.268756164206},{"$f":"IF(A1772=\"\",\"\",+IF(+A1772=D1772,+VLOOKUP(D1772,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1772,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1772=\"\",\"\",+VLOOKUP(+EOMONTH(+F1772,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1772=\"\",\"\",VLOOKUP(D1772,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1772=\"\",\"\",IF(A1772=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1772,-2)+15,Cenários!$A:$D,2,FALSE)>A1772,+VLOOKUP(+EOMONTH(+A1772,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1772,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1772=\"\",\"\",VLOOKUP(F1772,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1772=\"\",\"\",IF(WORKDAY(+A1772,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1772,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-20"},{"$f":"IF(A1773=\"\",\"\",+IF(+A1773=D1773,+E1773,((+G1773/E1773)^+((NETWORKDAYS(+D1773,A1773,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1773,F1773,Feriados!$A$2:$A$1058)-1))*E1773)))","v":5400.889109583045},{"$f":"IF(A1773=\"\",\"\",+IF(+A1773=D1773,+VLOOKUP(D1773,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1773,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1773=\"\",\"\",+VLOOKUP(+EOMONTH(+F1773,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1773=\"\",\"\",VLOOKUP(D1773,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1773=\"\",\"\",IF(A1773=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1773,-2)+15,Cenários!$A:$D,2,FALSE)>A1773,+VLOOKUP(+EOMONTH(+A1773,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1773,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1773=\"\",\"\",VLOOKUP(F1773,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1773=\"\",\"\",IF(WORKDAY(+A1773,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1773,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-21"},{"$f":"IF(A1774=\"\",\"\",+IF(+A1774=D1774,+E1774,((+G1774/E1774)^+((NETWORKDAYS(+D1774,A1774,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1774,F1774,Feriados!$A$2:$A$1058)-1))*E1774)))","v":5401.5095342646991},{"$f":"IF(A1774=\"\",\"\",+IF(+A1774=D1774,+VLOOKUP(D1774,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1774,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1774=\"\",\"\",+VLOOKUP(+EOMONTH(+F1774,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1774=\"\",\"\",VLOOKUP(D1774,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1774=\"\",\"\",IF(A1774=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1774,-2)+15,Cenários!$A:$D,2,FALSE)>A1774,+VLOOKUP(+EOMONTH(+A1774,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1774,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1774=\"\",\"\",VLOOKUP(F1774,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1774=\"\",\"\",IF(WORKDAY(+A1774,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1774,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-22"},{"$f":"IF(A1775=\"\",\"\",+IF(+A1775=D1775,+E1775,((+G1775/E1775)^+((NETWORKDAYS(+D1775,A1775,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1775,F1775,Feriados!$A$2:$A$1058)-1))*E1775)))","v":5402.1300302173586},{"$f":"IF(A1775=\"\",\"\",+IF(+A1775=D1775,+VLOOKUP(D1775,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1775,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1775=\"\",\"\",+VLOOKUP(+EOMONTH(+F1775,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1775=\"\",\"\",VLOOKUP(D1775,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1775=\"\",\"\",IF(A1775=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1775,-2)+15,Cenários!$A:$D,2,FALSE)>A1775,+VLOOKUP(+EOMONTH(+A1775,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1775,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1775=\"\",\"\",VLOOKUP(F1775,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1775=\"\",\"\",IF(WORKDAY(+A1775,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1775,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-25"},{"$f":"IF(A1776=\"\",\"\",+IF(+A1776=D1776,+E1776,((+G1776/E1776)^+((NETWORKDAYS(+D1776,A1776,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1776,F1776,Feriados!$A$2:$A$1058)-1))*E1776)))","v":5402.7505974492078},{"$f":"IF(A1776=\"\",\"\",+IF(+A1776=D1776,+VLOOKUP(D1776,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1776,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1776=\"\",\"\",+VLOOKUP(+EOMONTH(+F1776,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1776=\"\",\"\",VLOOKUP(D1776,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1776=\"\",\"\",IF(A1776=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1776,-2)+15,Cenários!$A:$D,2,FALSE)>A1776,+VLOOKUP(+EOMONTH(+A1776,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1776,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1776=\"\",\"\",VLOOKUP(F1776,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1776=\"\",\"\",IF(WORKDAY(+A1776,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1776,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-26"},{"$f":"IF(A1777=\"\",\"\",+IF(+A1777=D1777,+E1777,((+G1777/E1777)^+((NETWORKDAYS(+D1777,A1777,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1777,F1777,Feriados!$A$2:$A$1058)-1))*E1777)))","v":5403.3712359684359},{"$f":"IF(A1777=\"\",\"\",+IF(+A1777=D1777,+VLOOKUP(D1777,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1777,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1777=\"\",\"\",+VLOOKUP(+EOMONTH(+F1777,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1777=\"\",\"\",VLOOKUP(D1777,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1777=\"\",\"\",IF(A1777=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1777,-2)+15,Cenários!$A:$D,2,FALSE)>A1777,+VLOOKUP(+EOMONTH(+A1777,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1777,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1777=\"\",\"\",VLOOKUP(F1777,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1777=\"\",\"\",IF(WORKDAY(+A1777,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1777,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-27"},{"$f":"IF(A1778=\"\",\"\",+IF(+A1778=D1778,+E1778,((+G1778/E1778)^+((NETWORKDAYS(+D1778,A1778,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1778,F1778,Feriados!$A$2:$A$1058)-1))*E1778)))","v":5403.9919457832302},{"$f":"IF(A1778=\"\",\"\",+IF(+A1778=D1778,+VLOOKUP(D1778,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1778,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1778=\"\",\"\",+VLOOKUP(+EOMONTH(+F1778,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1778=\"\",\"\",VLOOKUP(D1778,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1778=\"\",\"\",IF(A1778=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1778,-2)+15,Cenários!$A:$D,2,FALSE)>A1778,+VLOOKUP(+EOMONTH(+A1778,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1778,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1778=\"\",\"\",VLOOKUP(F1778,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1778=\"\",\"\",IF(WORKDAY(+A1778,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1778,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-28"},{"$f":"IF(A1779=\"\",\"\",+IF(+A1779=D1779,+E1779,((+G1779/E1779)^+((NETWORKDAYS(+D1779,A1779,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1779,F1779,Feriados!$A$2:$A$1058)-1))*E1779)))","v":5404.6127269017843},{"$f":"IF(A1779=\"\",\"\",+IF(+A1779=D1779,+VLOOKUP(D1779,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1779,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1779=\"\",\"\",+VLOOKUP(+EOMONTH(+F1779,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1779=\"\",\"\",VLOOKUP(D1779,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1779=\"\",\"\",IF(A1779=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1779,-2)+15,Cenários!$A:$D,2,FALSE)>A1779,+VLOOKUP(+EOMONTH(+A1779,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1779,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1779=\"\",\"\",VLOOKUP(F1779,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1779=\"\",\"\",IF(WORKDAY(+A1779,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1779,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-11-29"},{"$f":"IF(A1780=\"\",\"\",+IF(+A1780=D1780,+E1780,((+G1780/E1780)^+((NETWORKDAYS(+D1780,A1780,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1780,F1780,Feriados!$A$2:$A$1058)-1))*E1780)))","v":5405.2335793322864},{"$f":"IF(A1780=\"\",\"\",+IF(+A1780=D1780,+VLOOKUP(D1780,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1780,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1780=\"\",\"\",+VLOOKUP(+EOMONTH(+F1780,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1780=\"\",\"\",VLOOKUP(D1780,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1780=\"\",\"\",IF(A1780=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1780,-2)+15,Cenários!$A:$D,2,FALSE)>A1780,+VLOOKUP(+EOMONTH(+A1780,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1780,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1780=\"\",\"\",VLOOKUP(F1780,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1780=\"\",\"\",IF(WORKDAY(+A1780,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1780,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-02"},{"$f":"IF(A1781=\"\",\"\",+IF(+A1781=D1781,+E1781,((+G1781/E1781)^+((NETWORKDAYS(+D1781,A1781,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1781,F1781,Feriados!$A$2:$A$1058)-1))*E1781)))","v":5405.85450308293},{"$f":"IF(A1781=\"\",\"\",+IF(+A1781=D1781,+VLOOKUP(D1781,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1781,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1781=\"\",\"\",+VLOOKUP(+EOMONTH(+F1781,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1781=\"\",\"\",VLOOKUP(D1781,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1781=\"\",\"\",IF(A1781=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1781,-2)+15,Cenários!$A:$D,2,FALSE)>A1781,+VLOOKUP(+EOMONTH(+A1781,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1781,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1781=\"\",\"\",VLOOKUP(F1781,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1781=\"\",\"\",IF(WORKDAY(+A1781,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1781,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-03"},{"$f":"IF(A1782=\"\",\"\",+IF(+A1782=D1782,+E1782,((+G1782/E1782)^+((NETWORKDAYS(+D1782,A1782,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1782,F1782,Feriados!$A$2:$A$1058)-1))*E1782)))","v":5406.4754981619071},{"$f":"IF(A1782=\"\",\"\",+IF(+A1782=D1782,+VLOOKUP(D1782,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1782,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1782=\"\",\"\",+VLOOKUP(+EOMONTH(+F1782,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1782=\"\",\"\",VLOOKUP(D1782,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1782=\"\",\"\",IF(A1782=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1782,-2)+15,Cenários!$A:$D,2,FALSE)>A1782,+VLOOKUP(+EOMONTH(+A1782,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1782,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1782=\"\",\"\",VLOOKUP(F1782,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1782=\"\",\"\",IF(WORKDAY(+A1782,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1782,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-04"},{"$f":"IF(A1783=\"\",\"\",+IF(+A1783=D1783,+E1783,((+G1783/E1783)^+((NETWORKDAYS(+D1783,A1783,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1783,F1783,Feriados!$A$2:$A$1058)-1))*E1783)))","v":5407.0965645774113},{"$f":"IF(A1783=\"\",\"\",+IF(+A1783=D1783,+VLOOKUP(D1783,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1783,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1783=\"\",\"\",+VLOOKUP(+EOMONTH(+F1783,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1783=\"\",\"\",VLOOKUP(D1783,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1783=\"\",\"\",IF(A1783=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1783,-2)+15,Cenários!$A:$D,2,FALSE)>A1783,+VLOOKUP(+EOMONTH(+A1783,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1783,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1783=\"\",\"\",VLOOKUP(F1783,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1783=\"\",\"\",IF(WORKDAY(+A1783,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1783,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-05"},{"$f":"IF(A1784=\"\",\"\",+IF(+A1784=D1784,+E1784,((+G1784/E1784)^+((NETWORKDAYS(+D1784,A1784,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1784,F1784,Feriados!$A$2:$A$1058)-1))*E1784)))","v":5407.7177023376371},{"$f":"IF(A1784=\"\",\"\",+IF(+A1784=D1784,+VLOOKUP(D1784,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1784,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1784=\"\",\"\",+VLOOKUP(+EOMONTH(+F1784,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1784=\"\",\"\",VLOOKUP(D1784,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1784=\"\",\"\",IF(A1784=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1784,-2)+15,Cenários!$A:$D,2,FALSE)>A1784,+VLOOKUP(+EOMONTH(+A1784,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1784,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1784=\"\",\"\",VLOOKUP(F1784,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1784=\"\",\"\",IF(WORKDAY(+A1784,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1784,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-06"},{"$f":"IF(A1785=\"\",\"\",+IF(+A1785=D1785,+E1785,((+G1785/E1785)^+((NETWORKDAYS(+D1785,A1785,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1785,F1785,Feriados!$A$2:$A$1058)-1))*E1785)))","v":5408.3389114507809},{"$f":"IF(A1785=\"\",\"\",+IF(+A1785=D1785,+VLOOKUP(D1785,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1785,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1785=\"\",\"\",+VLOOKUP(+EOMONTH(+F1785,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1785=\"\",\"\",VLOOKUP(D1785,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1785=\"\",\"\",IF(A1785=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1785,-2)+15,Cenários!$A:$D,2,FALSE)>A1785,+VLOOKUP(+EOMONTH(+A1785,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1785,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1785=\"\",\"\",VLOOKUP(F1785,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1785=\"\",\"\",IF(WORKDAY(+A1785,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1785,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-09"},{"$f":"IF(A1786=\"\",\"\",+IF(+A1786=D1786,+E1786,((+G1786/E1786)^+((NETWORKDAYS(+D1786,A1786,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1786,F1786,Feriados!$A$2:$A$1058)-1))*E1786)))","v":5408.9601919250399},{"$f":"IF(A1786=\"\",\"\",+IF(+A1786=D1786,+VLOOKUP(D1786,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1786,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1786=\"\",\"\",+VLOOKUP(+EOMONTH(+F1786,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1786=\"\",\"\",VLOOKUP(D1786,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1786=\"\",\"\",IF(A1786=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1786,-2)+15,Cenários!$A:$D,2,FALSE)>A1786,+VLOOKUP(+EOMONTH(+A1786,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1786,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1786=\"\",\"\",VLOOKUP(F1786,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1786=\"\",\"\",IF(WORKDAY(+A1786,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1786,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-10"},{"$f":"IF(A1787=\"\",\"\",+IF(+A1787=D1787,+E1787,((+G1787/E1787)^+((NETWORKDAYS(+D1787,A1787,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1787,F1787,Feriados!$A$2:$A$1058)-1))*E1787)))","v":5409.5815437686115},{"$f":"IF(A1787=\"\",\"\",+IF(+A1787=D1787,+VLOOKUP(D1787,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1787,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1787=\"\",\"\",+VLOOKUP(+EOMONTH(+F1787,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1787=\"\",\"\",VLOOKUP(D1787,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1787=\"\",\"\",IF(A1787=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1787,-2)+15,Cenários!$A:$D,2,FALSE)>A1787,+VLOOKUP(+EOMONTH(+A1787,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1787,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1787=\"\",\"\",VLOOKUP(F1787,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1787=\"\",\"\",IF(WORKDAY(+A1787,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1787,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-11"},{"$f":"IF(A1788=\"\",\"\",+IF(+A1788=D1788,+E1788,((+G1788/E1788)^+((NETWORKDAYS(+D1788,A1788,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1788,F1788,Feriados!$A$2:$A$1058)-1))*E1788)))","v":5410.2029669896929},{"$f":"IF(A1788=\"\",\"\",+IF(+A1788=D1788,+VLOOKUP(D1788,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1788,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1788=\"\",\"\",+VLOOKUP(+EOMONTH(+F1788,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1788=\"\",\"\",VLOOKUP(D1788,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1788=\"\",\"\",IF(A1788=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1788,-2)+15,Cenários!$A:$D,2,FALSE)>A1788,+VLOOKUP(+EOMONTH(+A1788,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1788,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1788=\"\",\"\",VLOOKUP(F1788,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1788=\"\",\"\",IF(WORKDAY(+A1788,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1788,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-12"},{"$f":"IF(A1789=\"\",\"\",+IF(+A1789=D1789,+E1789,((+G1789/E1789)^+((NETWORKDAYS(+D1789,A1789,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1789,F1789,Feriados!$A$2:$A$1058)-1))*E1789)))","v":5410.824461596485},{"$f":"IF(A1789=\"\",\"\",+IF(+A1789=D1789,+VLOOKUP(D1789,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1789,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1789=\"\",\"\",+VLOOKUP(+EOMONTH(+F1789,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1789=\"\",\"\",VLOOKUP(D1789,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1789=\"\",\"\",IF(A1789=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1789,-2)+15,Cenários!$A:$D,2,FALSE)>A1789,+VLOOKUP(+EOMONTH(+A1789,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1789,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1789=\"\",\"\",VLOOKUP(F1789,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1789=\"\",\"\",IF(WORKDAY(+A1789,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1789,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-13"},{"$f":"IF(A1790=\"\",\"\",+IF(+A1790=D1790,+E1790,((+G1790/E1790)^+((NETWORKDAYS(+D1790,A1790,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1790,F1790,Feriados!$A$2:$A$1058)-1))*E1790)))","v":5411.446027597186},{"$f":"IF(A1790=\"\",\"\",+IF(+A1790=D1790,+VLOOKUP(D1790,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1790,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1790=\"\",\"\",+VLOOKUP(+EOMONTH(+F1790,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-11-18"},{"$f":"IF(A1790=\"\",\"\",VLOOKUP(D1790,Cenários!$B:$D,3,FALSE))","v":5399.6484739999996},{"$f":"IF(A1790=\"\",\"\",IF(A1790=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1790,-2)+15,Cenários!$A:$D,2,FALSE)>A1790,+VLOOKUP(+EOMONTH(+A1790,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1790,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2030-12-16"},{"$f":"IF(A1790=\"\",\"\",VLOOKUP(F1790,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996}]
[{"$f":"IF(A1790=\"\",\"\",IF(WORKDAY(+A1790,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1790,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-16"},{"$f":"IF(A1791=\"\",\"\",+IF(+A1791=D1791,+E1791,((+G1791/E1791)^+((NETWORKDAYS(+D1791,A1791,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1791,F1791,Feriados!$A$2:$A$1058)-1))*E1791)))","v":5412.0676649999996},{"$f":"IF(A1791=\"\",\"\",+IF(+A1791=D1791,+VLOOKUP(D1791,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1791,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A1791=\"\",\"\",+VLOOKUP(+EOMONTH(+F1791,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1791=\"\",\"\",VLOOKUP(D1791,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1791=\"\",\"\",IF(A1791=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1791,-2)+15,Cenários!$A:$D,2,FALSE)>A1791,+VLOOKUP(+EOMONTH(+A1791,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1791,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1791=\"\",\"\",VLOOKUP(F1791,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1791=\"\",\"\",IF(WORKDAY(+A1791,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1791,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-17"},{"$f":"IF(A1792=\"\",\"\",+IF(+A1792=D1792,+E1792,((+G1792/E1792)^+((NETWORKDAYS(+D1792,A1792,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1792,F1792,Feriados!$A$2:$A$1058)-1))*E1792)))","v":5412.9862338924222},{"$f":"IF(A1792=\"\",\"\",+IF(+A1792=D1792,+VLOOKUP(D1792,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1792,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1792=\"\",\"\",+VLOOKUP(+EOMONTH(+F1792,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1792=\"\",\"\",VLOOKUP(D1792,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1792=\"\",\"\",IF(A1792=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1792,-2)+15,Cenários!$A:$D,2,FALSE)>A1792,+VLOOKUP(+EOMONTH(+A1792,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1792,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1792=\"\",\"\",VLOOKUP(F1792,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1792=\"\",\"\",IF(WORKDAY(+A1792,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1792,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-18"},{"$f":"IF(A1793=\"\",\"\",+IF(+A1793=D1793,+E1793,((+G1793/E1793)^+((NETWORKDAYS(+D1793,A1793,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1793,F1793,Feriados!$A$2:$A$1058)-1))*E1793)))","v":5413.9049586899182},{"$f":"IF(A1793=\"\",\"\",+IF(+A1793=D1793,+VLOOKUP(D1793,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1793,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1793=\"\",\"\",+VLOOKUP(+EOMONTH(+F1793,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1793=\"\",\"\",VLOOKUP(D1793,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1793=\"\",\"\",IF(A1793=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1793,-2)+15,Cenários!$A:$D,2,FALSE)>A1793,+VLOOKUP(+EOMONTH(+A1793,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1793,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1793=\"\",\"\",VLOOKUP(F1793,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1793=\"\",\"\",IF(WORKDAY(+A1793,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1793,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-19"},{"$f":"IF(A1794=\"\",\"\",+IF(+A1794=D1794,+E1794,((+G1794/E1794)^+((NETWORKDAYS(+D1794,A1794,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1794,F1794,Feriados!$A$2:$A$1058)-1))*E1794)))","v":5414.8238394189493},{"$f":"IF(A1794=\"\",\"\",+IF(+A1794=D1794,+VLOOKUP(D1794,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1794,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1794=\"\",\"\",+VLOOKUP(+EOMONTH(+F1794,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1794=\"\",\"\",VLOOKUP(D1794,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1794=\"\",\"\",IF(A1794=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1794,-2)+15,Cenários!$A:$D,2,FALSE)>A1794,+VLOOKUP(+EOMONTH(+A1794,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1794,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1794=\"\",\"\",VLOOKUP(F1794,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1794=\"\",\"\",IF(WORKDAY(+A1794,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1794,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-20"},{"$f":"IF(A1795=\"\",\"\",+IF(+A1795=D1795,+E1795,((+G1795/E1795)^+((NETWORKDAYS(+D1795,A1795,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1795,F1795,Feriados!$A$2:$A$1058)-1))*E1795)))","v":5415.7428761059818},{"$f":"IF(A1795=\"\",\"\",+IF(+A1795=D1795,+VLOOKUP(D1795,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1795,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1795=\"\",\"\",+VLOOKUP(+EOMONTH(+F1795,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1795=\"\",\"\",VLOOKUP(D1795,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1795=\"\",\"\",IF(A1795=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1795,-2)+15,Cenários!$A:$D,2,FALSE)>A1795,+VLOOKUP(+EOMONTH(+A1795,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1795,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1795=\"\",\"\",VLOOKUP(F1795,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1795=\"\",\"\",IF(WORKDAY(+A1795,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1795,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-23"},{"$f":"IF(A1796=\"\",\"\",+IF(+A1796=D1796,+E1796,((+G1796/E1796)^+((NETWORKDAYS(+D1796,A1796,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1796,F1796,Feriados!$A$2:$A$1058)-1))*E1796)))","v":5416.6620687774848},{"$f":"IF(A1796=\"\",\"\",+IF(+A1796=D1796,+VLOOKUP(D1796,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1796,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1796=\"\",\"\",+VLOOKUP(+EOMONTH(+F1796,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1796=\"\",\"\",VLOOKUP(D1796,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1796=\"\",\"\",IF(A1796=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1796,-2)+15,Cenários!$A:$D,2,FALSE)>A1796,+VLOOKUP(+EOMONTH(+A1796,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1796,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1796=\"\",\"\",VLOOKUP(F1796,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1796=\"\",\"\",IF(WORKDAY(+A1796,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1796,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-24"},{"$f":"IF(A1797=\"\",\"\",+IF(+A1797=D1797,+E1797,((+G1797/E1797)^+((NETWORKDAYS(+D1797,A1797,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1797,F1797,Feriados!$A$2:$A$1058)-1))*E1797)))","v":5417.5814174599336},{"$f":"IF(A1797=\"\",\"\",+IF(+A1797=D1797,+VLOOKUP(D1797,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1797,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1797=\"\",\"\",+VLOOKUP(+EOMONTH(+F1797,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1797=\"\",\"\",VLOOKUP(D1797,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1797=\"\",\"\",IF(A1797=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1797,-2)+15,Cenários!$A:$D,2,FALSE)>A1797,+VLOOKUP(+EOMONTH(+A1797,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1797,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1797=\"\",\"\",VLOOKUP(F1797,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1797=\"\",\"\",IF(WORKDAY(+A1797,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1797,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-26"},{"$f":"IF(A1798=\"\",\"\",+IF(+A1798=D1798,+E1798,((+G1798/E1798)^+((NETWORKDAYS(+D1798,A1798,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1798,F1798,Feriados!$A$2:$A$1058)-1))*E1798)))","v":5418.5009221798082},{"$f":"IF(A1798=\"\",\"\",+IF(+A1798=D1798,+VLOOKUP(D1798,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1798,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1798=\"\",\"\",+VLOOKUP(+EOMONTH(+F1798,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1798=\"\",\"\",VLOOKUP(D1798,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1798=\"\",\"\",IF(A1798=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1798,-2)+15,Cenários!$A:$D,2,FALSE)>A1798,+VLOOKUP(+EOMONTH(+A1798,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1798,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1798=\"\",\"\",VLOOKUP(F1798,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1798=\"\",\"\",IF(WORKDAY(+A1798,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1798,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-27"},{"$f":"IF(A1799=\"\",\"\",+IF(+A1799=D1799,+E1799,((+G1799/E1799)^+((NETWORKDAYS(+D1799,A1799,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1799,F1799,Feriados!$A$2:$A$1058)-1))*E1799)))","v":5419.4205829635885},{"$f":"IF(A1799=\"\",\"\",+IF(+A1799=D1799,+VLOOKUP(D1799,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1799,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1799=\"\",\"\",+VLOOKUP(+EOMONTH(+F1799,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1799=\"\",\"\",VLOOKUP(D1799,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1799=\"\",\"\",IF(A1799=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1799,-2)+15,Cenários!$A:$D,2,FALSE)>A1799,+VLOOKUP(+EOMONTH(+A1799,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1799,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1799=\"\",\"\",VLOOKUP(F1799,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1799=\"\",\"\",IF(WORKDAY(+A1799,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1799,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-30"},{"$f":"IF(A1800=\"\",\"\",+IF(+A1800=D1800,+E1800,((+G1800/E1800)^+((NETWORKDAYS(+D1800,A1800,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1800,F1800,Feriados!$A$2:$A$1058)-1))*E1800)))","v":5420.340399837768},{"$f":"IF(A1800=\"\",\"\",+IF(+A1800=D1800,+VLOOKUP(D1800,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1800,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1800=\"\",\"\",+VLOOKUP(+EOMONTH(+F1800,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1800=\"\",\"\",VLOOKUP(D1800,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1800=\"\",\"\",IF(A1800=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1800,-2)+15,Cenários!$A:$D,2,FALSE)>A1800,+VLOOKUP(+EOMONTH(+A1800,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1800,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1800=\"\",\"\",VLOOKUP(F1800,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1800=\"\",\"\",IF(WORKDAY(+A1800,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1800,1,Feriados!$A$2:$A$1071),\"\"))","v":"2030-12-31"},{"$f":"IF(A1801=\"\",\"\",+IF(+A1801=D1801,+E1801,((+G1801/E1801)^+((NETWORKDAYS(+D1801,A1801,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1801,F1801,Feriados!$A$2:$A$1058)-1))*E1801)))","v":5421.260372828835},{"$f":"IF(A1801=\"\",\"\",+IF(+A1801=D1801,+VLOOKUP(D1801,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1801,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1801=\"\",\"\",+VLOOKUP(+EOMONTH(+F1801,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1801=\"\",\"\",VLOOKUP(D1801,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1801=\"\",\"\",IF(A1801=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1801,-2)+15,Cenários!$A:$D,2,FALSE)>A1801,+VLOOKUP(+EOMONTH(+A1801,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1801,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1801=\"\",\"\",VLOOKUP(F1801,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1801=\"\",\"\",IF(WORKDAY(+A1801,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1801,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-02"},{"$f":"IF(A1802=\"\",\"\",+IF(+A1802=D1802,+E1802,((+G1802/E1802)^+((NETWORKDAYS(+D1802,A1802,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1802,F1802,Feriados!$A$2:$A$1058)-1))*E1802)))","v":5422.1805019632893},{"$f":"IF(A1802=\"\",\"\",+IF(+A1802=D1802,+VLOOKUP(D1802,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1802,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1802=\"\",\"\",+VLOOKUP(+EOMONTH(+F1802,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1802=\"\",\"\",VLOOKUP(D1802,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1802=\"\",\"\",IF(A1802=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1802,-2)+15,Cenários!$A:$D,2,FALSE)>A1802,+VLOOKUP(+EOMONTH(+A1802,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1802,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1802=\"\",\"\",VLOOKUP(F1802,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1802=\"\",\"\",IF(WORKDAY(+A1802,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1802,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-03"},{"$f":"IF(A1803=\"\",\"\",+IF(+A1803=D1803,+E1803,((+G1803/E1803)^+((NETWORKDAYS(+D1803,A1803,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1803,F1803,Feriados!$A$2:$A$1058)-1))*E1803)))","v":5423.1007872676309},{"$f":"IF(A1803=\"\",\"\",+IF(+A1803=D1803,+VLOOKUP(D1803,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1803,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1803=\"\",\"\",+VLOOKUP(+EOMONTH(+F1803,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1803=\"\",\"\",VLOOKUP(D1803,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1803=\"\",\"\",IF(A1803=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1803,-2)+15,Cenários!$A:$D,2,FALSE)>A1803,+VLOOKUP(+EOMONTH(+A1803,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1803,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1803=\"\",\"\",VLOOKUP(F1803,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1803=\"\",\"\",IF(WORKDAY(+A1803,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1803,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-06"},{"$f":"IF(A1804=\"\",\"\",+IF(+A1804=D1804,+E1804,((+G1804/E1804)^+((NETWORKDAYS(+D1804,A1804,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1804,F1804,Feriados!$A$2:$A$1058)-1))*E1804)))","v":5424.0212287683662},{"$f":"IF(A1804=\"\",\"\",+IF(+A1804=D1804,+VLOOKUP(D1804,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1804,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1804=\"\",\"\",+VLOOKUP(+EOMONTH(+F1804,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1804=\"\",\"\",VLOOKUP(D1804,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1804=\"\",\"\",IF(A1804=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1804,-2)+15,Cenários!$A:$D,2,FALSE)>A1804,+VLOOKUP(+EOMONTH(+A1804,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1804,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1804=\"\",\"\",VLOOKUP(F1804,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1804=\"\",\"\",IF(WORKDAY(+A1804,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1804,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-07"},{"$f":"IF(A1805=\"\",\"\",+IF(+A1805=D1805,+E1805,((+G1805/E1805)^+((NETWORKDAYS(+D1805,A1805,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1805,F1805,Feriados!$A$2:$A$1058)-1))*E1805)))","v":5424.9418264920059},{"$f":"IF(A1805=\"\",\"\",+IF(+A1805=D1805,+VLOOKUP(D1805,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1805,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1805=\"\",\"\",+VLOOKUP(+EOMONTH(+F1805,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1805=\"\",\"\",VLOOKUP(D1805,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1805=\"\",\"\",IF(A1805=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1805,-2)+15,Cenários!$A:$D,2,FALSE)>A1805,+VLOOKUP(+EOMONTH(+A1805,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1805,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1805=\"\",\"\",VLOOKUP(F1805,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1805=\"\",\"\",IF(WORKDAY(+A1805,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1805,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-08"},{"$f":"IF(A1806=\"\",\"\",+IF(+A1806=D1806,+E1806,((+G1806/E1806)^+((NETWORKDAYS(+D1806,A1806,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1806,F1806,Feriados!$A$2:$A$1058)-1))*E1806)))","v":5425.8625804650646},{"$f":"IF(A1806=\"\",\"\",+IF(+A1806=D1806,+VLOOKUP(D1806,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1806,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1806=\"\",\"\",+VLOOKUP(+EOMONTH(+F1806,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1806=\"\",\"\",VLOOKUP(D1806,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1806=\"\",\"\",IF(A1806=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1806,-2)+15,Cenários!$A:$D,2,FALSE)>A1806,+VLOOKUP(+EOMONTH(+A1806,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1806,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1806=\"\",\"\",VLOOKUP(F1806,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1806=\"\",\"\",IF(WORKDAY(+A1806,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1806,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-09"},{"$f":"IF(A1807=\"\",\"\",+IF(+A1807=D1807,+E1807,((+G1807/E1807)^+((NETWORKDAYS(+D1807,A1807,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1807,F1807,Feriados!$A$2:$A$1058)-1))*E1807)))","v":5426.7834907140632},{"$f":"IF(A1807=\"\",\"\",+IF(+A1807=D1807,+VLOOKUP(D1807,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1807,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1807=\"\",\"\",+VLOOKUP(+EOMONTH(+F1807,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1807=\"\",\"\",VLOOKUP(D1807,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1807=\"\",\"\",IF(A1807=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1807,-2)+15,Cenários!$A:$D,2,FALSE)>A1807,+VLOOKUP(+EOMONTH(+A1807,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1807,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1807=\"\",\"\",VLOOKUP(F1807,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1807=\"\",\"\",IF(WORKDAY(+A1807,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1807,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-10"},{"$f":"IF(A1808=\"\",\"\",+IF(+A1808=D1808,+E1808,((+G1808/E1808)^+((NETWORKDAYS(+D1808,A1808,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1808,F1808,Feriados!$A$2:$A$1058)-1))*E1808)))","v":5427.7045572655261},{"$f":"IF(A1808=\"\",\"\",+IF(+A1808=D1808,+VLOOKUP(D1808,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1808,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1808=\"\",\"\",+VLOOKUP(+EOMONTH(+F1808,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1808=\"\",\"\",VLOOKUP(D1808,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1808=\"\",\"\",IF(A1808=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1808,-2)+15,Cenários!$A:$D,2,FALSE)>A1808,+VLOOKUP(+EOMONTH(+A1808,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1808,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1808=\"\",\"\",VLOOKUP(F1808,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1808=\"\",\"\",IF(WORKDAY(+A1808,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1808,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-13"},{"$f":"IF(A1809=\"\",\"\",+IF(+A1809=D1809,+E1809,((+G1809/E1809)^+((NETWORKDAYS(+D1809,A1809,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1809,F1809,Feriados!$A$2:$A$1058)-1))*E1809)))","v":5428.6257801459788},{"$f":"IF(A1809=\"\",\"\",+IF(+A1809=D1809,+VLOOKUP(D1809,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1809,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1809=\"\",\"\",+VLOOKUP(+EOMONTH(+F1809,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1809=\"\",\"\",VLOOKUP(D1809,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1809=\"\",\"\",IF(A1809=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1809,-2)+15,Cenários!$A:$D,2,FALSE)>A1809,+VLOOKUP(+EOMONTH(+A1809,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1809,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1809=\"\",\"\",VLOOKUP(F1809,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1809=\"\",\"\",IF(WORKDAY(+A1809,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1809,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-14"},{"$f":"IF(A1810=\"\",\"\",+IF(+A1810=D1810,+E1810,((+G1810/E1810)^+((NETWORKDAYS(+D1810,A1810,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1810,F1810,Feriados!$A$2:$A$1058)-1))*E1810)))","v":5429.5471593819575},{"$f":"IF(A1810=\"\",\"\",+IF(+A1810=D1810,+VLOOKUP(D1810,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1810,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1810=\"\",\"\",+VLOOKUP(+EOMONTH(+F1810,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2030-12-16"},{"$f":"IF(A1810=\"\",\"\",VLOOKUP(D1810,Cenários!$B:$D,3,FALSE))","v":5412.0676649999996},{"$f":"IF(A1810=\"\",\"\",IF(A1810=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1810,-2)+15,Cenários!$A:$D,2,FALSE)>A1810,+VLOOKUP(+EOMONTH(+A1810,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1810,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-01-15"},{"$f":"IF(A1810=\"\",\"\",VLOOKUP(F1810,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996}]
[{"$f":"IF(A1810=\"\",\"\",IF(WORKDAY(+A1810,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1810,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-15"},{"$f":"IF(A1811=\"\",\"\",+IF(+A1811=D1811,+E1811,((+G1811/E1811)^+((NETWORKDAYS(+D1811,A1811,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1811,F1811,Feriados!$A$2:$A$1058)-1))*E1811)))","v":5430.4686949999996},{"$f":"IF(A1811=\"\",\"\",+IF(+A1811=D1811,+VLOOKUP(D1811,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1811,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A1811=\"\",\"\",+VLOOKUP(+EOMONTH(+F1811,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1811=\"\",\"\",VLOOKUP(D1811,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1811=\"\",\"\",IF(A1811=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1811,-2)+15,Cenários!$A:$D,2,FALSE)>A1811,+VLOOKUP(+EOMONTH(+A1811,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1811,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1811=\"\",\"\",VLOOKUP(F1811,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1811=\"\",\"\",IF(WORKDAY(+A1811,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1811,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-16"},{"$f":"IF(A1812=\"\",\"\",+IF(+A1812=D1812,+E1812,((+G1812/E1812)^+((NETWORKDAYS(+D1812,A1812,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1812,F1812,Feriados!$A$2:$A$1058)-1))*E1812)))","v":5431.1760026959091},{"$f":"IF(A1812=\"\",\"\",+IF(+A1812=D1812,+VLOOKUP(D1812,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1812,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1812=\"\",\"\",+VLOOKUP(+EOMONTH(+F1812,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1812=\"\",\"\",VLOOKUP(D1812,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1812=\"\",\"\",IF(A1812=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1812,-2)+15,Cenários!$A:$D,2,FALSE)>A1812,+VLOOKUP(+EOMONTH(+A1812,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1812,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1812=\"\",\"\",VLOOKUP(F1812,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1812=\"\",\"\",IF(WORKDAY(+A1812,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1812,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-17"},{"$f":"IF(A1813=\"\",\"\",+IF(+A1813=D1813,+E1813,((+G1813/E1813)^+((NETWORKDAYS(+D1813,A1813,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1813,F1813,Feriados!$A$2:$A$1058)-1))*E1813)))","v":5431.8834025172328},{"$f":"IF(A1813=\"\",\"\",+IF(+A1813=D1813,+VLOOKUP(D1813,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1813,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1813=\"\",\"\",+VLOOKUP(+EOMONTH(+F1813,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1813=\"\",\"\",VLOOKUP(D1813,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1813=\"\",\"\",IF(A1813=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1813,-2)+15,Cenários!$A:$D,2,FALSE)>A1813,+VLOOKUP(+EOMONTH(+A1813,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1813,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1813=\"\",\"\",VLOOKUP(F1813,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1813=\"\",\"\",IF(WORKDAY(+A1813,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1813,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-20"},{"$f":"IF(A1814=\"\",\"\",+IF(+A1814=D1814,+E1814,((+G1814/E1814)^+((NETWORKDAYS(+D1814,A1814,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1814,F1814,Feriados!$A$2:$A$1058)-1))*E1814)))","v":5432.5908944759685},{"$f":"IF(A1814=\"\",\"\",+IF(+A1814=D1814,+VLOOKUP(D1814,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1814,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1814=\"\",\"\",+VLOOKUP(+EOMONTH(+F1814,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1814=\"\",\"\",VLOOKUP(D1814,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1814=\"\",\"\",IF(A1814=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1814,-2)+15,Cenários!$A:$D,2,FALSE)>A1814,+VLOOKUP(+EOMONTH(+A1814,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1814,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1814=\"\",\"\",VLOOKUP(F1814,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1814=\"\",\"\",IF(WORKDAY(+A1814,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1814,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-21"},{"$f":"IF(A1815=\"\",\"\",+IF(+A1815=D1815,+E1815,((+G1815/E1815)^+((NETWORKDAYS(+D1815,A1815,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1815,F1815,Feriados!$A$2:$A$1058)-1))*E1815)))","v":5433.298478584119},{"$f":"IF(A1815=\"\",\"\",+IF(+A1815=D1815,+VLOOKUP(D1815,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1815,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1815=\"\",\"\",+VLOOKUP(+EOMONTH(+F1815,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1815=\"\",\"\",VLOOKUP(D1815,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1815=\"\",\"\",IF(A1815=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1815,-2)+15,Cenários!$A:$D,2,FALSE)>A1815,+VLOOKUP(+EOMONTH(+A1815,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1815,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1815=\"\",\"\",VLOOKUP(F1815,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1815=\"\",\"\",IF(WORKDAY(+A1815,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1815,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-22"},{"$f":"IF(A1816=\"\",\"\",+IF(+A1816=D1816,+E1816,((+G1816/E1816)^+((NETWORKDAYS(+D1816,A1816,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1816,F1816,Feriados!$A$2:$A$1058)-1))*E1816)))","v":5434.006154853686},{"$f":"IF(A1816=\"\",\"\",+IF(+A1816=D1816,+VLOOKUP(D1816,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1816,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1816=\"\",\"\",+VLOOKUP(+EOMONTH(+F1816,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1816=\"\",\"\",VLOOKUP(D1816,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1816=\"\",\"\",IF(A1816=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1816,-2)+15,Cenários!$A:$D,2,FALSE)>A1816,+VLOOKUP(+EOMONTH(+A1816,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1816,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1816=\"\",\"\",VLOOKUP(F1816,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1816=\"\",\"\",IF(WORKDAY(+A1816,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1816,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-23"},{"$f":"IF(A1817=\"\",\"\",+IF(+A1817=D1817,+E1817,((+G1817/E1817)^+((NETWORKDAYS(+D1817,A1817,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1817,F1817,Feriados!$A$2:$A$1058)-1))*E1817)))","v":5434.7139232966729},{"$f":"IF(A1817=\"\",\"\",+IF(+A1817=D1817,+VLOOKUP(D1817,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1817,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1817=\"\",\"\",+VLOOKUP(+EOMONTH(+F1817,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1817=\"\",\"\",VLOOKUP(D1817,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1817=\"\",\"\",IF(A1817=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1817,-2)+15,Cenários!$A:$D,2,FALSE)>A1817,+VLOOKUP(+EOMONTH(+A1817,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1817,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1817=\"\",\"\",VLOOKUP(F1817,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1817=\"\",\"\",IF(WORKDAY(+A1817,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1817,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-24"},{"$f":"IF(A1818=\"\",\"\",+IF(+A1818=D1818,+E1818,((+G1818/E1818)^+((NETWORKDAYS(+D1818,A1818,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1818,F1818,Feriados!$A$2:$A$1058)-1))*E1818)))","v":5435.4217839250841},{"$f":"IF(A1818=\"\",\"\",+IF(+A1818=D1818,+VLOOKUP(D1818,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1818,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1818=\"\",\"\",+VLOOKUP(+EOMONTH(+F1818,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1818=\"\",\"\",VLOOKUP(D1818,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1818=\"\",\"\",IF(A1818=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1818,-2)+15,Cenários!$A:$D,2,FALSE)>A1818,+VLOOKUP(+EOMONTH(+A1818,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1818,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1818=\"\",\"\",VLOOKUP(F1818,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1818=\"\",\"\",IF(WORKDAY(+A1818,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1818,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-27"},{"$f":"IF(A1819=\"\",\"\",+IF(+A1819=D1819,+E1819,((+G1819/E1819)^+((NETWORKDAYS(+D1819,A1819,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1819,F1819,Feriados!$A$2:$A$1058)-1))*E1819)))","v":5436.1297367509287},{"$f":"IF(A1819=\"\",\"\",+IF(+A1819=D1819,+VLOOKUP(D1819,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1819,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1819=\"\",\"\",+VLOOKUP(+EOMONTH(+F1819,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1819=\"\",\"\",VLOOKUP(D1819,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1819=\"\",\"\",IF(A1819=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1819,-2)+15,Cenários!$A:$D,2,FALSE)>A1819,+VLOOKUP(+EOMONTH(+A1819,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1819,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1819=\"\",\"\",VLOOKUP(F1819,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1819=\"\",\"\",IF(WORKDAY(+A1819,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1819,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-28"},{"$f":"IF(A1820=\"\",\"\",+IF(+A1820=D1820,+E1820,((+G1820/E1820)^+((NETWORKDAYS(+D1820,A1820,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1820,F1820,Feriados!$A$2:$A$1058)-1))*E1820)))","v":5436.8377817862138},{"$f":"IF(A1820=\"\",\"\",+IF(+A1820=D1820,+VLOOKUP(D1820,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1820,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1820=\"\",\"\",+VLOOKUP(+EOMONTH(+F1820,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1820=\"\",\"\",VLOOKUP(D1820,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1820=\"\",\"\",IF(A1820=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1820,-2)+15,Cenários!$A:$D,2,FALSE)>A1820,+VLOOKUP(+EOMONTH(+A1820,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1820,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1820=\"\",\"\",VLOOKUP(F1820,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1820=\"\",\"\",IF(WORKDAY(+A1820,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1820,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-29"},{"$f":"IF(A1821=\"\",\"\",+IF(+A1821=D1821,+E1821,((+G1821/E1821)^+((NETWORKDAYS(+D1821,A1821,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1821,F1821,Feriados!$A$2:$A$1058)-1))*E1821)))","v":5437.5459190429501},{"$f":"IF(A1821=\"\",\"\",+IF(+A1821=D1821,+VLOOKUP(D1821,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1821,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1821=\"\",\"\",+VLOOKUP(+EOMONTH(+F1821,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1821=\"\",\"\",VLOOKUP(D1821,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1821=\"\",\"\",IF(A1821=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1821,-2)+15,Cenários!$A:$D,2,FALSE)>A1821,+VLOOKUP(+EOMONTH(+A1821,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1821,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1821=\"\",\"\",VLOOKUP(F1821,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1821=\"\",\"\",IF(WORKDAY(+A1821,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1821,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-30"},{"$f":"IF(A1822=\"\",\"\",+IF(+A1822=D1822,+E1822,((+G1822/E1822)^+((NETWORKDAYS(+D1822,A1822,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1822,F1822,Feriados!$A$2:$A$1058)-1))*E1822)))","v":5438.2541485331485},{"$f":"IF(A1822=\"\",\"\",+IF(+A1822=D1822,+VLOOKUP(D1822,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1822,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1822=\"\",\"\",+VLOOKUP(+EOMONTH(+F1822,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1822=\"\",\"\",VLOOKUP(D1822,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1822=\"\",\"\",IF(A1822=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1822,-2)+15,Cenários!$A:$D,2,FALSE)>A1822,+VLOOKUP(+EOMONTH(+A1822,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1822,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1822=\"\",\"\",VLOOKUP(F1822,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1822=\"\",\"\",IF(WORKDAY(+A1822,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1822,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-01-31"},{"$f":"IF(A1823=\"\",\"\",+IF(+A1823=D1823,+E1823,((+G1823/E1823)^+((NETWORKDAYS(+D1823,A1823,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1823,F1823,Feriados!$A$2:$A$1058)-1))*E1823)))","v":5438.9624702688234},{"$f":"IF(A1823=\"\",\"\",+IF(+A1823=D1823,+VLOOKUP(D1823,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1823,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1823=\"\",\"\",+VLOOKUP(+EOMONTH(+F1823,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1823=\"\",\"\",VLOOKUP(D1823,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1823=\"\",\"\",IF(A1823=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1823,-2)+15,Cenários!$A:$D,2,FALSE)>A1823,+VLOOKUP(+EOMONTH(+A1823,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1823,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1823=\"\",\"\",VLOOKUP(F1823,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1823=\"\",\"\",IF(WORKDAY(+A1823,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1823,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-03"},{"$f":"IF(A1824=\"\",\"\",+IF(+A1824=D1824,+E1824,((+G1824/E1824)^+((NETWORKDAYS(+D1824,A1824,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1824,F1824,Feriados!$A$2:$A$1058)-1))*E1824)))","v":5439.6708842619892},{"$f":"IF(A1824=\"\",\"\",+IF(+A1824=D1824,+VLOOKUP(D1824,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1824,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1824=\"\",\"\",+VLOOKUP(+EOMONTH(+F1824,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1824=\"\",\"\",VLOOKUP(D1824,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1824=\"\",\"\",IF(A1824=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1824,-2)+15,Cenários!$A:$D,2,FALSE)>A1824,+VLOOKUP(+EOMONTH(+A1824,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1824,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1824=\"\",\"\",VLOOKUP(F1824,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1824=\"\",\"\",IF(WORKDAY(+A1824,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1824,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-04"},{"$f":"IF(A1825=\"\",\"\",+IF(+A1825=D1825,+E1825,((+G1825/E1825)^+((NETWORKDAYS(+D1825,A1825,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1825,F1825,Feriados!$A$2:$A$1058)-1))*E1825)))","v":5440.3793905246612},{"$f":"IF(A1825=\"\",\"\",+IF(+A1825=D1825,+VLOOKUP(D1825,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1825,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1825=\"\",\"\",+VLOOKUP(+EOMONTH(+F1825,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1825=\"\",\"\",VLOOKUP(D1825,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1825=\"\",\"\",IF(A1825=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1825,-2)+15,Cenários!$A:$D,2,FALSE)>A1825,+VLOOKUP(+EOMONTH(+A1825,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1825,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1825=\"\",\"\",VLOOKUP(F1825,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1825=\"\",\"\",IF(WORKDAY(+A1825,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1825,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-05"},{"$f":"IF(A1826=\"\",\"\",+IF(+A1826=D1826,+E1826,((+G1826/E1826)^+((NETWORKDAYS(+D1826,A1826,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1826,F1826,Feriados!$A$2:$A$1058)-1))*E1826)))","v":5441.0879890688584},{"$f":"IF(A1826=\"\",\"\",+IF(+A1826=D1826,+VLOOKUP(D1826,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1826,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1826=\"\",\"\",+VLOOKUP(+EOMONTH(+F1826,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1826=\"\",\"\",VLOOKUP(D1826,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1826=\"\",\"\",IF(A1826=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1826,-2)+15,Cenários!$A:$D,2,FALSE)>A1826,+VLOOKUP(+EOMONTH(+A1826,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1826,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1826=\"\",\"\",VLOOKUP(F1826,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1826=\"\",\"\",IF(WORKDAY(+A1826,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1826,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-06"},{"$f":"IF(A1827=\"\",\"\",+IF(+A1827=D1827,+E1827,((+G1827/E1827)^+((NETWORKDAYS(+D1827,A1827,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1827,F1827,Feriados!$A$2:$A$1058)-1))*E1827)))","v":5441.7966799065989},{"$f":"IF(A1827=\"\",\"\",+IF(+A1827=D1827,+VLOOKUP(D1827,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1827,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1827=\"\",\"\",+VLOOKUP(+EOMONTH(+F1827,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1827=\"\",\"\",VLOOKUP(D1827,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1827=\"\",\"\",IF(A1827=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1827,-2)+15,Cenários!$A:$D,2,FALSE)>A1827,+VLOOKUP(+EOMONTH(+A1827,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1827,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1827=\"\",\"\",VLOOKUP(F1827,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1827=\"\",\"\",IF(WORKDAY(+A1827,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1827,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-07"},{"$f":"IF(A1828=\"\",\"\",+IF(+A1828=D1828,+E1828,((+G1828/E1828)^+((NETWORKDAYS(+D1828,A1828,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1828,F1828,Feriados!$A$2:$A$1058)-1))*E1828)))","v":5442.5054630499062},{"$f":"IF(A1828=\"\",\"\",+IF(+A1828=D1828,+VLOOKUP(D1828,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1828,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1828=\"\",\"\",+VLOOKUP(+EOMONTH(+F1828,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1828=\"\",\"\",VLOOKUP(D1828,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1828=\"\",\"\",IF(A1828=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1828,-2)+15,Cenários!$A:$D,2,FALSE)>A1828,+VLOOKUP(+EOMONTH(+A1828,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1828,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1828=\"\",\"\",VLOOKUP(F1828,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1828=\"\",\"\",IF(WORKDAY(+A1828,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1828,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-10"},{"$f":"IF(A1829=\"\",\"\",+IF(+A1829=D1829,+E1829,((+G1829/E1829)^+((NETWORKDAYS(+D1829,A1829,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1829,F1829,Feriados!$A$2:$A$1058)-1))*E1829)))","v":5443.214338510802},{"$f":"IF(A1829=\"\",\"\",+IF(+A1829=D1829,+VLOOKUP(D1829,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1829,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1829=\"\",\"\",+VLOOKUP(+EOMONTH(+F1829,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1829=\"\",\"\",VLOOKUP(D1829,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1829=\"\",\"\",IF(A1829=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1829,-2)+15,Cenários!$A:$D,2,FALSE)>A1829,+VLOOKUP(+EOMONTH(+A1829,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1829,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1829=\"\",\"\",VLOOKUP(F1829,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1829=\"\",\"\",IF(WORKDAY(+A1829,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1829,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-11"},{"$f":"IF(A1830=\"\",\"\",+IF(+A1830=D1830,+E1830,((+G1830/E1830)^+((NETWORKDAYS(+D1830,A1830,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1830,F1830,Feriados!$A$2:$A$1058)-1))*E1830)))","v":5443.9233063013089},{"$f":"IF(A1830=\"\",\"\",+IF(+A1830=D1830,+VLOOKUP(D1830,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1830,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1830=\"\",\"\",+VLOOKUP(+EOMONTH(+F1830,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1830=\"\",\"\",VLOOKUP(D1830,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1830=\"\",\"\",IF(A1830=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1830,-2)+15,Cenários!$A:$D,2,FALSE)>A1830,+VLOOKUP(+EOMONTH(+A1830,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1830,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1830=\"\",\"\",VLOOKUP(F1830,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1830=\"\",\"\",IF(WORKDAY(+A1830,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1830,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-12"},{"$f":"IF(A1831=\"\",\"\",+IF(+A1831=D1831,+E1831,((+G1831/E1831)^+((NETWORKDAYS(+D1831,A1831,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1831,F1831,Feriados!$A$2:$A$1058)-1))*E1831)))","v":5444.6323664334541},{"$f":"IF(A1831=\"\",\"\",+IF(+A1831=D1831,+VLOOKUP(D1831,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1831,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1831=\"\",\"\",+VLOOKUP(+EOMONTH(+F1831,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1831=\"\",\"\",VLOOKUP(D1831,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1831=\"\",\"\",IF(A1831=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1831,-2)+15,Cenários!$A:$D,2,FALSE)>A1831,+VLOOKUP(+EOMONTH(+A1831,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1831,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1831=\"\",\"\",VLOOKUP(F1831,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1831=\"\",\"\",IF(WORKDAY(+A1831,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1831,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-13"},{"$f":"IF(A1832=\"\",\"\",+IF(+A1832=D1832,+E1832,((+G1832/E1832)^+((NETWORKDAYS(+D1832,A1832,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1832,F1832,Feriados!$A$2:$A$1058)-1))*E1832)))","v":5445.3415189192656},{"$f":"IF(A1832=\"\",\"\",+IF(+A1832=D1832,+VLOOKUP(D1832,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1832,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1832=\"\",\"\",+VLOOKUP(+EOMONTH(+F1832,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1832=\"\",\"\",VLOOKUP(D1832,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1832=\"\",\"\",IF(A1832=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1832,-2)+15,Cenários!$A:$D,2,FALSE)>A1832,+VLOOKUP(+EOMONTH(+A1832,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1832,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1832=\"\",\"\",VLOOKUP(F1832,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1832=\"\",\"\",IF(WORKDAY(+A1832,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1832,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-14"},{"$f":"IF(A1833=\"\",\"\",+IF(+A1833=D1833,+E1833,((+G1833/E1833)^+((NETWORKDAYS(+D1833,A1833,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1833,F1833,Feriados!$A$2:$A$1058)-1))*E1833)))","v":5446.0507637707697},{"$f":"IF(A1833=\"\",\"\",+IF(+A1833=D1833,+VLOOKUP(D1833,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1833,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1833=\"\",\"\",+VLOOKUP(+EOMONTH(+F1833,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-01-15"},{"$f":"IF(A1833=\"\",\"\",VLOOKUP(D1833,Cenários!$B:$D,3,FALSE))","v":5430.4686949999996},{"$f":"IF(A1833=\"\",\"\",IF(A1833=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1833,-2)+15,Cenários!$A:$D,2,FALSE)>A1833,+VLOOKUP(+EOMONTH(+A1833,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1833,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-02-17"},{"$f":"IF(A1833=\"\",\"\",VLOOKUP(F1833,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998}]
[{"$f":"IF(A1833=\"\",\"\",IF(WORKDAY(+A1833,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1833,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-17"},{"$f":"IF(A1834=\"\",\"\",+IF(+A1834=D1834,+E1834,((+G1834/E1834)^+((NETWORKDAYS(+D1834,A1834,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1834,F1834,Feriados!$A$2:$A$1058)-1))*E1834)))","v":5446.7601009999998},{"$f":"IF(A1834=\"\",\"\",+IF(+A1834=D1834,+VLOOKUP(D1834,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1834,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A1834=\"\",\"\",+VLOOKUP(+EOMONTH(+F1834,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1834=\"\",\"\",VLOOKUP(D1834,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1834=\"\",\"\",IF(A1834=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1834,-2)+15,Cenários!$A:$D,2,FALSE)>A1834,+VLOOKUP(+EOMONTH(+A1834,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1834,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1834=\"\",\"\",VLOOKUP(F1834,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1834=\"\",\"\",IF(WORKDAY(+A1834,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1834,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-18"},{"$f":"IF(A1835=\"\",\"\",+IF(+A1835=D1835,+E1835,((+G1835/E1835)^+((NETWORKDAYS(+D1835,A1835,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1835,F1835,Feriados!$A$2:$A$1058)-1))*E1835)))","v":5448.1490361380593},{"$f":"IF(A1835=\"\",\"\",+IF(+A1835=D1835,+VLOOKUP(D1835,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1835,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1835=\"\",\"\",+VLOOKUP(+EOMONTH(+F1835,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1835=\"\",\"\",VLOOKUP(D1835,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1835=\"\",\"\",IF(A1835=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1835,-2)+15,Cenários!$A:$D,2,FALSE)>A1835,+VLOOKUP(+EOMONTH(+A1835,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1835,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1835=\"\",\"\",VLOOKUP(F1835,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1835=\"\",\"\",IF(WORKDAY(+A1835,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1835,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-19"},{"$f":"IF(A1836=\"\",\"\",+IF(+A1836=D1836,+E1836,((+G1836/E1836)^+((NETWORKDAYS(+D1836,A1836,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1836,F1836,Feriados!$A$2:$A$1058)-1))*E1836)))","v":5449.5383254574617},{"$f":"IF(A1836=\"\",\"\",+IF(+A1836=D1836,+VLOOKUP(D1836,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1836,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1836=\"\",\"\",+VLOOKUP(+EOMONTH(+F1836,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1836=\"\",\"\",VLOOKUP(D1836,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1836=\"\",\"\",IF(A1836=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1836,-2)+15,Cenários!$A:$D,2,FALSE)>A1836,+VLOOKUP(+EOMONTH(+A1836,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1836,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1836=\"\",\"\",VLOOKUP(F1836,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1836=\"\",\"\",IF(WORKDAY(+A1836,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1836,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-20"},{"$f":"IF(A1837=\"\",\"\",+IF(+A1837=D1837,+E1837,((+G1837/E1837)^+((NETWORKDAYS(+D1837,A1837,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1837,F1837,Feriados!$A$2:$A$1058)-1))*E1837)))","v":5450.9279690485273},{"$f":"IF(A1837=\"\",\"\",+IF(+A1837=D1837,+VLOOKUP(D1837,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1837,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1837=\"\",\"\",+VLOOKUP(+EOMONTH(+F1837,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1837=\"\",\"\",VLOOKUP(D1837,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1837=\"\",\"\",IF(A1837=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1837,-2)+15,Cenários!$A:$D,2,FALSE)>A1837,+VLOOKUP(+EOMONTH(+A1837,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1837,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1837=\"\",\"\",VLOOKUP(F1837,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1837=\"\",\"\",IF(WORKDAY(+A1837,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1837,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-21"},{"$f":"IF(A1838=\"\",\"\",+IF(+A1838=D1838,+E1838,((+G1838/E1838)^+((NETWORKDAYS(+D1838,A1838,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1838,F1838,Feriados!$A$2:$A$1058)-1))*E1838)))","v":5452.3179670015943},{"$f":"IF(A1838=\"\",\"\",+IF(+A1838=D1838,+VLOOKUP(D1838,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1838,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1838=\"\",\"\",+VLOOKUP(+EOMONTH(+F1838,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1838=\"\",\"\",VLOOKUP(D1838,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1838=\"\",\"\",IF(A1838=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1838,-2)+15,Cenários!$A:$D,2,FALSE)>A1838,+VLOOKUP(+EOMONTH(+A1838,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1838,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1838=\"\",\"\",VLOOKUP(F1838,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1838=\"\",\"\",IF(WORKDAY(+A1838,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1838,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-26"},{"$f":"IF(A1839=\"\",\"\",+IF(+A1839=D1839,+E1839,((+G1839/E1839)^+((NETWORKDAYS(+D1839,A1839,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1839,F1839,Feriados!$A$2:$A$1058)-1))*E1839)))","v":5453.7083194070265},{"$f":"IF(A1839=\"\",\"\",+IF(+A1839=D1839,+VLOOKUP(D1839,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1839,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1839=\"\",\"\",+VLOOKUP(+EOMONTH(+F1839,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1839=\"\",\"\",VLOOKUP(D1839,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1839=\"\",\"\",IF(A1839=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1839,-2)+15,Cenários!$A:$D,2,FALSE)>A1839,+VLOOKUP(+EOMONTH(+A1839,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1839,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1839=\"\",\"\",VLOOKUP(F1839,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1839=\"\",\"\",IF(WORKDAY(+A1839,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1839,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-27"},{"$f":"IF(A1840=\"\",\"\",+IF(+A1840=D1840,+E1840,((+G1840/E1840)^+((NETWORKDAYS(+D1840,A1840,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1840,F1840,Feriados!$A$2:$A$1058)-1))*E1840)))","v":5455.0990263552094},{"$f":"IF(A1840=\"\",\"\",+IF(+A1840=D1840,+VLOOKUP(D1840,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1840,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1840=\"\",\"\",+VLOOKUP(+EOMONTH(+F1840,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1840=\"\",\"\",VLOOKUP(D1840,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1840=\"\",\"\",IF(A1840=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1840,-2)+15,Cenários!$A:$D,2,FALSE)>A1840,+VLOOKUP(+EOMONTH(+A1840,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1840,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1840=\"\",\"\",VLOOKUP(F1840,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1840=\"\",\"\",IF(WORKDAY(+A1840,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1840,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-02-28"},{"$f":"IF(A1841=\"\",\"\",+IF(+A1841=D1841,+E1841,((+G1841/E1841)^+((NETWORKDAYS(+D1841,A1841,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1841,F1841,Feriados!$A$2:$A$1058)-1))*E1841)))","v":5456.4900879365532},{"$f":"IF(A1841=\"\",\"\",+IF(+A1841=D1841,+VLOOKUP(D1841,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1841,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1841=\"\",\"\",+VLOOKUP(+EOMONTH(+F1841,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1841=\"\",\"\",VLOOKUP(D1841,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1841=\"\",\"\",IF(A1841=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1841,-2)+15,Cenários!$A:$D,2,FALSE)>A1841,+VLOOKUP(+EOMONTH(+A1841,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1841,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1841=\"\",\"\",VLOOKUP(F1841,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1841=\"\",\"\",IF(WORKDAY(+A1841,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1841,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-03"},{"$f":"IF(A1842=\"\",\"\",+IF(+A1842=D1842,+E1842,((+G1842/E1842)^+((NETWORKDAYS(+D1842,A1842,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1842,F1842,Feriados!$A$2:$A$1058)-1))*E1842)))","v":5457.8815042414881},{"$f":"IF(A1842=\"\",\"\",+IF(+A1842=D1842,+VLOOKUP(D1842,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1842,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1842=\"\",\"\",+VLOOKUP(+EOMONTH(+F1842,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1842=\"\",\"\",VLOOKUP(D1842,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1842=\"\",\"\",IF(A1842=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1842,-2)+15,Cenários!$A:$D,2,FALSE)>A1842,+VLOOKUP(+EOMONTH(+A1842,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1842,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1842=\"\",\"\",VLOOKUP(F1842,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1842=\"\",\"\",IF(WORKDAY(+A1842,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1842,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-04"},{"$f":"IF(A1843=\"\",\"\",+IF(+A1843=D1843,+E1843,((+G1843/E1843)^+((NETWORKDAYS(+D1843,A1843,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1843,F1843,Feriados!$A$2:$A$1058)-1))*E1843)))","v":5459.2732753604723},{"$f":"IF(A1843=\"\",\"\",+IF(+A1843=D1843,+VLOOKUP(D1843,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1843,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1843=\"\",\"\",+VLOOKUP(+EOMONTH(+F1843,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1843=\"\",\"\",VLOOKUP(D1843,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1843=\"\",\"\",IF(A1843=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1843,-2)+15,Cenários!$A:$D,2,FALSE)>A1843,+VLOOKUP(+EOMONTH(+A1843,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1843,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1843=\"\",\"\",VLOOKUP(F1843,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1843=\"\",\"\",IF(WORKDAY(+A1843,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1843,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-05"},{"$f":"IF(A1844=\"\",\"\",+IF(+A1844=D1844,+E1844,((+G1844/E1844)^+((NETWORKDAYS(+D1844,A1844,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1844,F1844,Feriados!$A$2:$A$1058)-1))*E1844)))","v":5460.6654013839798},{"$f":"IF(A1844=\"\",\"\",+IF(+A1844=D1844,+VLOOKUP(D1844,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1844,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1844=\"\",\"\",+VLOOKUP(+EOMONTH(+F1844,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1844=\"\",\"\",VLOOKUP(D1844,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1844=\"\",\"\",IF(A1844=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1844,-2)+15,Cenários!$A:$D,2,FALSE)>A1844,+VLOOKUP(+EOMONTH(+A1844,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1844,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1844=\"\",\"\",VLOOKUP(F1844,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1844=\"\",\"\",IF(WORKDAY(+A1844,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1844,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-06"},{"$f":"IF(A1845=\"\",\"\",+IF(+A1845=D1845,+E1845,((+G1845/E1845)^+((NETWORKDAYS(+D1845,A1845,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1845,F1845,Feriados!$A$2:$A$1058)-1))*E1845)))","v":5462.057882402517},{"$f":"IF(A1845=\"\",\"\",+IF(+A1845=D1845,+VLOOKUP(D1845,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1845,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1845=\"\",\"\",+VLOOKUP(+EOMONTH(+F1845,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1845=\"\",\"\",VLOOKUP(D1845,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1845=\"\",\"\",IF(A1845=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1845,-2)+15,Cenários!$A:$D,2,FALSE)>A1845,+VLOOKUP(+EOMONTH(+A1845,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1845,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1845=\"\",\"\",VLOOKUP(F1845,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1845=\"\",\"\",IF(WORKDAY(+A1845,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1845,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-07"},{"$f":"IF(A1846=\"\",\"\",+IF(+A1846=D1846,+E1846,((+G1846/E1846)^+((NETWORKDAYS(+D1846,A1846,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1846,F1846,Feriados!$A$2:$A$1058)-1))*E1846)))","v":5463.450718506605},{"$f":"IF(A1846=\"\",\"\",+IF(+A1846=D1846,+VLOOKUP(D1846,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1846,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1846=\"\",\"\",+VLOOKUP(+EOMONTH(+F1846,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1846=\"\",\"\",VLOOKUP(D1846,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1846=\"\",\"\",IF(A1846=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1846,-2)+15,Cenários!$A:$D,2,FALSE)>A1846,+VLOOKUP(+EOMONTH(+A1846,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1846,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1846=\"\",\"\",VLOOKUP(F1846,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1846=\"\",\"\",IF(WORKDAY(+A1846,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1846,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-10"},{"$f":"IF(A1847=\"\",\"\",+IF(+A1847=D1847,+E1847,((+G1847/E1847)^+((NETWORKDAYS(+D1847,A1847,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1847,F1847,Feriados!$A$2:$A$1058)-1))*E1847)))","v":5464.8439097867922},{"$f":"IF(A1847=\"\",\"\",+IF(+A1847=D1847,+VLOOKUP(D1847,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1847,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1847=\"\",\"\",+VLOOKUP(+EOMONTH(+F1847,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1847=\"\",\"\",VLOOKUP(D1847,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1847=\"\",\"\",IF(A1847=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1847,-2)+15,Cenários!$A:$D,2,FALSE)>A1847,+VLOOKUP(+EOMONTH(+A1847,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1847,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1847=\"\",\"\",VLOOKUP(F1847,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1847=\"\",\"\",IF(WORKDAY(+A1847,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1847,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-11"},{"$f":"IF(A1848=\"\",\"\",+IF(+A1848=D1848,+E1848,((+G1848/E1848)^+((NETWORKDAYS(+D1848,A1848,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1848,F1848,Feriados!$A$2:$A$1058)-1))*E1848)))","v":5466.2374563336498},{"$f":"IF(A1848=\"\",\"\",+IF(+A1848=D1848,+VLOOKUP(D1848,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1848,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1848=\"\",\"\",+VLOOKUP(+EOMONTH(+F1848,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1848=\"\",\"\",VLOOKUP(D1848,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1848=\"\",\"\",IF(A1848=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1848,-2)+15,Cenários!$A:$D,2,FALSE)>A1848,+VLOOKUP(+EOMONTH(+A1848,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1848,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1848=\"\",\"\",VLOOKUP(F1848,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1848=\"\",\"\",IF(WORKDAY(+A1848,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1848,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-12"},{"$f":"IF(A1849=\"\",\"\",+IF(+A1849=D1849,+E1849,((+G1849/E1849)^+((NETWORKDAYS(+D1849,A1849,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1849,F1849,Feriados!$A$2:$A$1058)-1))*E1849)))","v":5467.6313582377707},{"$f":"IF(A1849=\"\",\"\",+IF(+A1849=D1849,+VLOOKUP(D1849,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1849,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1849=\"\",\"\",+VLOOKUP(+EOMONTH(+F1849,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1849=\"\",\"\",VLOOKUP(D1849,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1849=\"\",\"\",IF(A1849=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1849,-2)+15,Cenários!$A:$D,2,FALSE)>A1849,+VLOOKUP(+EOMONTH(+A1849,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1849,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1849=\"\",\"\",VLOOKUP(F1849,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1849=\"\",\"\",IF(WORKDAY(+A1849,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1849,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-13"},{"$f":"IF(A1850=\"\",\"\",+IF(+A1850=D1850,+E1850,((+G1850/E1850)^+((NETWORKDAYS(+D1850,A1850,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1850,F1850,Feriados!$A$2:$A$1058)-1))*E1850)))","v":5469.0256155897714},{"$f":"IF(A1850=\"\",\"\",+IF(+A1850=D1850,+VLOOKUP(D1850,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1850,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1850=\"\",\"\",+VLOOKUP(+EOMONTH(+F1850,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1850=\"\",\"\",VLOOKUP(D1850,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1850=\"\",\"\",IF(A1850=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1850,-2)+15,Cenários!$A:$D,2,FALSE)>A1850,+VLOOKUP(+EOMONTH(+A1850,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1850,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1850=\"\",\"\",VLOOKUP(F1850,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1850=\"\",\"\",IF(WORKDAY(+A1850,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1850,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-14"},{"$f":"IF(A1851=\"\",\"\",+IF(+A1851=D1851,+E1851,((+G1851/E1851)^+((NETWORKDAYS(+D1851,A1851,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1851,F1851,Feriados!$A$2:$A$1058)-1))*E1851)))","v":5470.4202284802941},{"$f":"IF(A1851=\"\",\"\",+IF(+A1851=D1851,+VLOOKUP(D1851,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1851,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1851=\"\",\"\",+VLOOKUP(+EOMONTH(+F1851,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-02-17"},{"$f":"IF(A1851=\"\",\"\",VLOOKUP(D1851,Cenários!$B:$D,3,FALSE))","v":5446.7601009999998},{"$f":"IF(A1851=\"\",\"\",IF(A1851=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1851,-2)+15,Cenários!$A:$D,2,FALSE)>A1851,+VLOOKUP(+EOMONTH(+A1851,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1851,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-03-17"},{"$f":"IF(A1851=\"\",\"\",VLOOKUP(F1851,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999}]
[{"$f":"IF(A1851=\"\",\"\",IF(WORKDAY(+A1851,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1851,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-17"},{"$f":"IF(A1852=\"\",\"\",+IF(+A1852=D1852,+E1852,((+G1852/E1852)^+((NETWORKDAYS(+D1852,A1852,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1852,F1852,Feriados!$A$2:$A$1058)-1))*E1852)))","v":5471.8151969999999},{"$f":"IF(A1852=\"\",\"\",+IF(+A1852=D1852,+VLOOKUP(D1852,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1852,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A1852=\"\",\"\",+VLOOKUP(+EOMONTH(+F1852,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1852=\"\",\"\",VLOOKUP(D1852,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1852=\"\",\"\",IF(A1852=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1852,-2)+15,Cenários!$A:$D,2,FALSE)>A1852,+VLOOKUP(+EOMONTH(+A1852,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1852,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1852=\"\",\"\",VLOOKUP(F1852,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1852=\"\",\"\",IF(WORKDAY(+A1852,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1852,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-18"},{"$f":"IF(A1853=\"\",\"\",+IF(+A1853=D1853,+E1853,((+G1853/E1853)^+((NETWORKDAYS(+D1853,A1853,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1853,F1853,Feriados!$A$2:$A$1058)-1))*E1853)))","v":5472.9074861504405},{"$f":"IF(A1853=\"\",\"\",+IF(+A1853=D1853,+VLOOKUP(D1853,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1853,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1853=\"\",\"\",+VLOOKUP(+EOMONTH(+F1853,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1853=\"\",\"\",VLOOKUP(D1853,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1853=\"\",\"\",IF(A1853=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1853,-2)+15,Cenários!$A:$D,2,FALSE)>A1853,+VLOOKUP(+EOMONTH(+A1853,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1853,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1853=\"\",\"\",VLOOKUP(F1853,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1853=\"\",\"\",IF(WORKDAY(+A1853,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1853,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-19"},{"$f":"IF(A1854=\"\",\"\",+IF(+A1854=D1854,+E1854,((+G1854/E1854)^+((NETWORKDAYS(+D1854,A1854,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1854,F1854,Feriados!$A$2:$A$1058)-1))*E1854)))","v":5473.9999933447189},{"$f":"IF(A1854=\"\",\"\",+IF(+A1854=D1854,+VLOOKUP(D1854,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1854,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1854=\"\",\"\",+VLOOKUP(+EOMONTH(+F1854,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1854=\"\",\"\",VLOOKUP(D1854,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1854=\"\",\"\",IF(A1854=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1854,-2)+15,Cenários!$A:$D,2,FALSE)>A1854,+VLOOKUP(+EOMONTH(+A1854,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1854,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1854=\"\",\"\",VLOOKUP(F1854,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1854=\"\",\"\",IF(WORKDAY(+A1854,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1854,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-20"},{"$f":"IF(A1855=\"\",\"\",+IF(+A1855=D1855,+E1855,((+G1855/E1855)^+((NETWORKDAYS(+D1855,A1855,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1855,F1855,Feriados!$A$2:$A$1058)-1))*E1855)))","v":5475.0927186263625},{"$f":"IF(A1855=\"\",\"\",+IF(+A1855=D1855,+VLOOKUP(D1855,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1855,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1855=\"\",\"\",+VLOOKUP(+EOMONTH(+F1855,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1855=\"\",\"\",VLOOKUP(D1855,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1855=\"\",\"\",IF(A1855=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1855,-2)+15,Cenários!$A:$D,2,FALSE)>A1855,+VLOOKUP(+EOMONTH(+A1855,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1855,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1855=\"\",\"\",VLOOKUP(F1855,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1855=\"\",\"\",IF(WORKDAY(+A1855,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1855,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-21"},{"$f":"IF(A1856=\"\",\"\",+IF(+A1856=D1856,+E1856,((+G1856/E1856)^+((NETWORKDAYS(+D1856,A1856,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1856,F1856,Feriados!$A$2:$A$1058)-1))*E1856)))","v":5476.1856620389053},{"$f":"IF(A1856=\"\",\"\",+IF(+A1856=D1856,+VLOOKUP(D1856,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1856,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1856=\"\",\"\",+VLOOKUP(+EOMONTH(+F1856,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1856=\"\",\"\",VLOOKUP(D1856,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1856=\"\",\"\",IF(A1856=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1856,-2)+15,Cenários!$A:$D,2,FALSE)>A1856,+VLOOKUP(+EOMONTH(+A1856,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1856,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1856=\"\",\"\",VLOOKUP(F1856,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1856=\"\",\"\",IF(WORKDAY(+A1856,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1856,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-24"},{"$f":"IF(A1857=\"\",\"\",+IF(+A1857=D1857,+E1857,((+G1857/E1857)^+((NETWORKDAYS(+D1857,A1857,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1857,F1857,Feriados!$A$2:$A$1058)-1))*E1857)))","v":5477.2788236258903},{"$f":"IF(A1857=\"\",\"\",+IF(+A1857=D1857,+VLOOKUP(D1857,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1857,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1857=\"\",\"\",+VLOOKUP(+EOMONTH(+F1857,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1857=\"\",\"\",VLOOKUP(D1857,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1857=\"\",\"\",IF(A1857=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1857,-2)+15,Cenários!$A:$D,2,FALSE)>A1857,+VLOOKUP(+EOMONTH(+A1857,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1857,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1857=\"\",\"\",VLOOKUP(F1857,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1857=\"\",\"\",IF(WORKDAY(+A1857,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1857,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-25"},{"$f":"IF(A1858=\"\",\"\",+IF(+A1858=D1858,+E1858,((+G1858/E1858)^+((NETWORKDAYS(+D1858,A1858,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1858,F1858,Feriados!$A$2:$A$1058)-1))*E1858)))","v":5478.3722034308703},{"$f":"IF(A1858=\"\",\"\",+IF(+A1858=D1858,+VLOOKUP(D1858,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1858,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1858=\"\",\"\",+VLOOKUP(+EOMONTH(+F1858,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1858=\"\",\"\",VLOOKUP(D1858,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1858=\"\",\"\",IF(A1858=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1858,-2)+15,Cenários!$A:$D,2,FALSE)>A1858,+VLOOKUP(+EOMONTH(+A1858,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1858,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1858=\"\",\"\",VLOOKUP(F1858,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1858=\"\",\"\",IF(WORKDAY(+A1858,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1858,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-26"},{"$f":"IF(A1859=\"\",\"\",+IF(+A1859=D1859,+E1859,((+G1859/E1859)^+((NETWORKDAYS(+D1859,A1859,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1859,F1859,Feriados!$A$2:$A$1058)-1))*E1859)))","v":5479.4658014974066},{"$f":"IF(A1859=\"\",\"\",+IF(+A1859=D1859,+VLOOKUP(D1859,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1859,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1859=\"\",\"\",+VLOOKUP(+EOMONTH(+F1859,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1859=\"\",\"\",VLOOKUP(D1859,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1859=\"\",\"\",IF(A1859=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1859,-2)+15,Cenários!$A:$D,2,FALSE)>A1859,+VLOOKUP(+EOMONTH(+A1859,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1859,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1859=\"\",\"\",VLOOKUP(F1859,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1859=\"\",\"\",IF(WORKDAY(+A1859,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1859,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-27"},{"$f":"IF(A1860=\"\",\"\",+IF(+A1860=D1860,+E1860,((+G1860/E1860)^+((NETWORKDAYS(+D1860,A1860,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1860,F1860,Feriados!$A$2:$A$1058)-1))*E1860)))","v":5480.5596178690676},{"$f":"IF(A1860=\"\",\"\",+IF(+A1860=D1860,+VLOOKUP(D1860,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1860,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1860=\"\",\"\",+VLOOKUP(+EOMONTH(+F1860,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1860=\"\",\"\",VLOOKUP(D1860,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1860=\"\",\"\",IF(A1860=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1860,-2)+15,Cenários!$A:$D,2,FALSE)>A1860,+VLOOKUP(+EOMONTH(+A1860,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1860,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1860=\"\",\"\",VLOOKUP(F1860,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1860=\"\",\"\",IF(WORKDAY(+A1860,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1860,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-28"},{"$f":"IF(A1861=\"\",\"\",+IF(+A1861=D1861,+E1861,((+G1861/E1861)^+((NETWORKDAYS(+D1861,A1861,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1861,F1861,Feriados!$A$2:$A$1058)-1))*E1861)))","v":5481.6536525894335},{"$f":"IF(A1861=\"\",\"\",+IF(+A1861=D1861,+VLOOKUP(D1861,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1861,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1861=\"\",\"\",+VLOOKUP(+EOMONTH(+F1861,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1861=\"\",\"\",VLOOKUP(D1861,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1861=\"\",\"\",IF(A1861=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1861,-2)+15,Cenários!$A:$D,2,FALSE)>A1861,+VLOOKUP(+EOMONTH(+A1861,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1861,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1861=\"\",\"\",VLOOKUP(F1861,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1861=\"\",\"\",IF(WORKDAY(+A1861,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1861,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-03-31"},{"$f":"IF(A1862=\"\",\"\",+IF(+A1862=D1862,+E1862,((+G1862/E1862)^+((NETWORKDAYS(+D1862,A1862,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1862,F1862,Feriados!$A$2:$A$1058)-1))*E1862)))","v":5482.7479057020901},{"$f":"IF(A1862=\"\",\"\",+IF(+A1862=D1862,+VLOOKUP(D1862,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1862,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1862=\"\",\"\",+VLOOKUP(+EOMONTH(+F1862,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1862=\"\",\"\",VLOOKUP(D1862,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1862=\"\",\"\",IF(A1862=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1862,-2)+15,Cenários!$A:$D,2,FALSE)>A1862,+VLOOKUP(+EOMONTH(+A1862,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1862,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1862=\"\",\"\",VLOOKUP(F1862,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1862=\"\",\"\",IF(WORKDAY(+A1862,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1862,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-01"},{"$f":"IF(A1863=\"\",\"\",+IF(+A1863=D1863,+E1863,((+G1863/E1863)^+((NETWORKDAYS(+D1863,A1863,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1863,F1863,Feriados!$A$2:$A$1058)-1))*E1863)))","v":5483.8423772506321},{"$f":"IF(A1863=\"\",\"\",+IF(+A1863=D1863,+VLOOKUP(D1863,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1863,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1863=\"\",\"\",+VLOOKUP(+EOMONTH(+F1863,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1863=\"\",\"\",VLOOKUP(D1863,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1863=\"\",\"\",IF(A1863=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1863,-2)+15,Cenários!$A:$D,2,FALSE)>A1863,+VLOOKUP(+EOMONTH(+A1863,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1863,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1863=\"\",\"\",VLOOKUP(F1863,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1863=\"\",\"\",IF(WORKDAY(+A1863,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1863,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-02"},{"$f":"IF(A1864=\"\",\"\",+IF(+A1864=D1864,+E1864,((+G1864/E1864)^+((NETWORKDAYS(+D1864,A1864,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1864,F1864,Feriados!$A$2:$A$1058)-1))*E1864)))","v":5484.9370672786654},{"$f":"IF(A1864=\"\",\"\",+IF(+A1864=D1864,+VLOOKUP(D1864,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1864,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1864=\"\",\"\",+VLOOKUP(+EOMONTH(+F1864,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1864=\"\",\"\",VLOOKUP(D1864,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1864=\"\",\"\",IF(A1864=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1864,-2)+15,Cenários!$A:$D,2,FALSE)>A1864,+VLOOKUP(+EOMONTH(+A1864,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1864,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1864=\"\",\"\",VLOOKUP(F1864,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1864=\"\",\"\",IF(WORKDAY(+A1864,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1864,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-03"},{"$f":"IF(A1865=\"\",\"\",+IF(+A1865=D1865,+E1865,((+G1865/E1865)^+((NETWORKDAYS(+D1865,A1865,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1865,F1865,Feriados!$A$2:$A$1058)-1))*E1865)))","v":5486.0319758298019},{"$f":"IF(A1865=\"\",\"\",+IF(+A1865=D1865,+VLOOKUP(D1865,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1865,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1865=\"\",\"\",+VLOOKUP(+EOMONTH(+F1865,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1865=\"\",\"\",VLOOKUP(D1865,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1865=\"\",\"\",IF(A1865=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1865,-2)+15,Cenários!$A:$D,2,FALSE)>A1865,+VLOOKUP(+EOMONTH(+A1865,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1865,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1865=\"\",\"\",VLOOKUP(F1865,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1865=\"\",\"\",IF(WORKDAY(+A1865,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1865,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-04"},{"$f":"IF(A1866=\"\",\"\",+IF(+A1866=D1866,+E1866,((+G1866/E1866)^+((NETWORKDAYS(+D1866,A1866,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1866,F1866,Feriados!$A$2:$A$1058)-1))*E1866)))","v":5487.1271029476648},{"$f":"IF(A1866=\"\",\"\",+IF(+A1866=D1866,+VLOOKUP(D1866,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1866,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1866=\"\",\"\",+VLOOKUP(+EOMONTH(+F1866,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1866=\"\",\"\",VLOOKUP(D1866,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1866=\"\",\"\",IF(A1866=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1866,-2)+15,Cenários!$A:$D,2,FALSE)>A1866,+VLOOKUP(+EOMONTH(+A1866,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1866,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1866=\"\",\"\",VLOOKUP(F1866,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1866=\"\",\"\",IF(WORKDAY(+A1866,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1866,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-07"},{"$f":"IF(A1867=\"\",\"\",+IF(+A1867=D1867,+E1867,((+G1867/E1867)^+((NETWORKDAYS(+D1867,A1867,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1867,F1867,Feriados!$A$2:$A$1058)-1))*E1867)))","v":5488.2224486758842},{"$f":"IF(A1867=\"\",\"\",+IF(+A1867=D1867,+VLOOKUP(D1867,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1867,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1867=\"\",\"\",+VLOOKUP(+EOMONTH(+F1867,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1867=\"\",\"\",VLOOKUP(D1867,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1867=\"\",\"\",IF(A1867=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1867,-2)+15,Cenários!$A:$D,2,FALSE)>A1867,+VLOOKUP(+EOMONTH(+A1867,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1867,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1867=\"\",\"\",VLOOKUP(F1867,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1867=\"\",\"\",IF(WORKDAY(+A1867,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1867,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-08"},{"$f":"IF(A1868=\"\",\"\",+IF(+A1868=D1868,+E1868,((+G1868/E1868)^+((NETWORKDAYS(+D1868,A1868,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1868,F1868,Feriados!$A$2:$A$1058)-1))*E1868)))","v":5489.3180130580986},{"$f":"IF(A1868=\"\",\"\",+IF(+A1868=D1868,+VLOOKUP(D1868,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1868,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1868=\"\",\"\",+VLOOKUP(+EOMONTH(+F1868,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1868=\"\",\"\",VLOOKUP(D1868,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1868=\"\",\"\",IF(A1868=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1868,-2)+15,Cenários!$A:$D,2,FALSE)>A1868,+VLOOKUP(+EOMONTH(+A1868,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1868,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1868=\"\",\"\",VLOOKUP(F1868,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1868=\"\",\"\",IF(WORKDAY(+A1868,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1868,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-09"},{"$f":"IF(A1869=\"\",\"\",+IF(+A1869=D1869,+E1869,((+G1869/E1869)^+((NETWORKDAYS(+D1869,A1869,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1869,F1869,Feriados!$A$2:$A$1058)-1))*E1869)))","v":5490.4137961379565},{"$f":"IF(A1869=\"\",\"\",+IF(+A1869=D1869,+VLOOKUP(D1869,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1869,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1869=\"\",\"\",+VLOOKUP(+EOMONTH(+F1869,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1869=\"\",\"\",VLOOKUP(D1869,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1869=\"\",\"\",IF(A1869=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1869,-2)+15,Cenários!$A:$D,2,FALSE)>A1869,+VLOOKUP(+EOMONTH(+A1869,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1869,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1869=\"\",\"\",VLOOKUP(F1869,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1869=\"\",\"\",IF(WORKDAY(+A1869,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1869,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-10"},{"$f":"IF(A1870=\"\",\"\",+IF(+A1870=D1870,+E1870,((+G1870/E1870)^+((NETWORKDAYS(+D1870,A1870,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1870,F1870,Feriados!$A$2:$A$1058)-1))*E1870)))","v":5491.5097979591137},{"$f":"IF(A1870=\"\",\"\",+IF(+A1870=D1870,+VLOOKUP(D1870,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1870,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1870=\"\",\"\",+VLOOKUP(+EOMONTH(+F1870,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1870=\"\",\"\",VLOOKUP(D1870,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1870=\"\",\"\",IF(A1870=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1870,-2)+15,Cenários!$A:$D,2,FALSE)>A1870,+VLOOKUP(+EOMONTH(+A1870,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1870,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1870=\"\",\"\",VLOOKUP(F1870,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1870=\"\",\"\",IF(WORKDAY(+A1870,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1870,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-14"},{"$f":"IF(A1871=\"\",\"\",+IF(+A1871=D1871,+E1871,((+G1871/E1871)^+((NETWORKDAYS(+D1871,A1871,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1871,F1871,Feriados!$A$2:$A$1058)-1))*E1871)))","v":5492.6060185652368},{"$f":"IF(A1871=\"\",\"\",+IF(+A1871=D1871,+VLOOKUP(D1871,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1871,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1871=\"\",\"\",+VLOOKUP(+EOMONTH(+F1871,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-03-17"},{"$f":"IF(A1871=\"\",\"\",VLOOKUP(D1871,Cenários!$B:$D,3,FALSE))","v":5471.8151969999999},{"$f":"IF(A1871=\"\",\"\",IF(A1871=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1871,-2)+15,Cenários!$A:$D,2,FALSE)>A1871,+VLOOKUP(+EOMONTH(+A1871,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1871,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-04-15"},{"$f":"IF(A1871=\"\",\"\",VLOOKUP(F1871,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998}]
[{"$f":"IF(A1871=\"\",\"\",IF(WORKDAY(+A1871,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1871,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-15"},{"$f":"IF(A1872=\"\",\"\",+IF(+A1872=D1872,+E1872,((+G1872/E1872)^+((NETWORKDAYS(+D1872,A1872,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1872,F1872,Feriados!$A$2:$A$1058)-1))*E1872)))","v":5493.7024579999998},{"$f":"IF(A1872=\"\",\"\",+IF(+A1872=D1872,+VLOOKUP(D1872,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1872,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A1872=\"\",\"\",+VLOOKUP(+EOMONTH(+F1872,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1872=\"\",\"\",VLOOKUP(D1872,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1872=\"\",\"\",IF(A1872=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1872,-2)+15,Cenários!$A:$D,2,FALSE)>A1872,+VLOOKUP(+EOMONTH(+A1872,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1872,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1872=\"\",\"\",VLOOKUP(F1872,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1872=\"\",\"\",IF(WORKDAY(+A1872,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1872,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-16"},{"$f":"IF(A1873=\"\",\"\",+IF(+A1873=D1873,+E1873,((+G1873/E1873)^+((NETWORKDAYS(+D1873,A1873,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1873,F1873,Feriados!$A$2:$A$1058)-1))*E1873)))","v":5494.9359066251518},{"$f":"IF(A1873=\"\",\"\",+IF(+A1873=D1873,+VLOOKUP(D1873,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1873,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1873=\"\",\"\",+VLOOKUP(+EOMONTH(+F1873,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1873=\"\",\"\",VLOOKUP(D1873,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1873=\"\",\"\",IF(A1873=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1873,-2)+15,Cenários!$A:$D,2,FALSE)>A1873,+VLOOKUP(+EOMONTH(+A1873,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1873,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1873=\"\",\"\",VLOOKUP(F1873,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1873=\"\",\"\",IF(WORKDAY(+A1873,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1873,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-17"},{"$f":"IF(A1874=\"\",\"\",+IF(+A1874=D1874,+E1874,((+G1874/E1874)^+((NETWORKDAYS(+D1874,A1874,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1874,F1874,Feriados!$A$2:$A$1058)-1))*E1874)))","v":5496.169632184763},{"$f":"IF(A1874=\"\",\"\",+IF(+A1874=D1874,+VLOOKUP(D1874,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1874,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1874=\"\",\"\",+VLOOKUP(+EOMONTH(+F1874,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1874=\"\",\"\",VLOOKUP(D1874,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1874=\"\",\"\",IF(A1874=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1874,-2)+15,Cenários!$A:$D,2,FALSE)>A1874,+VLOOKUP(+EOMONTH(+A1874,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1874,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1874=\"\",\"\",VLOOKUP(F1874,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1874=\"\",\"\",IF(WORKDAY(+A1874,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1874,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-18"},{"$f":"IF(A1875=\"\",\"\",+IF(+A1875=D1875,+E1875,((+G1875/E1875)^+((NETWORKDAYS(+D1875,A1875,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1875,F1875,Feriados!$A$2:$A$1058)-1))*E1875)))","v":5497.4036347410092},{"$f":"IF(A1875=\"\",\"\",+IF(+A1875=D1875,+VLOOKUP(D1875,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1875,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1875=\"\",\"\",+VLOOKUP(+EOMONTH(+F1875,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1875=\"\",\"\",VLOOKUP(D1875,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1875=\"\",\"\",IF(A1875=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1875,-2)+15,Cenários!$A:$D,2,FALSE)>A1875,+VLOOKUP(+EOMONTH(+A1875,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1875,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1875=\"\",\"\",VLOOKUP(F1875,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1875=\"\",\"\",IF(WORKDAY(+A1875,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1875,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-22"},{"$f":"IF(A1876=\"\",\"\",+IF(+A1876=D1876,+E1876,((+G1876/E1876)^+((NETWORKDAYS(+D1876,A1876,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1876,F1876,Feriados!$A$2:$A$1058)-1))*E1876)))","v":5498.6379143560816},{"$f":"IF(A1876=\"\",\"\",+IF(+A1876=D1876,+VLOOKUP(D1876,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1876,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1876=\"\",\"\",+VLOOKUP(+EOMONTH(+F1876,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1876=\"\",\"\",VLOOKUP(D1876,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1876=\"\",\"\",IF(A1876=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1876,-2)+15,Cenários!$A:$D,2,FALSE)>A1876,+VLOOKUP(+EOMONTH(+A1876,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1876,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1876=\"\",\"\",VLOOKUP(F1876,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1876=\"\",\"\",IF(WORKDAY(+A1876,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1876,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-23"},{"$f":"IF(A1877=\"\",\"\",+IF(+A1877=D1877,+E1877,((+G1877/E1877)^+((NETWORKDAYS(+D1877,A1877,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1877,F1877,Feriados!$A$2:$A$1058)-1))*E1877)))","v":5499.8724710921861},{"$f":"IF(A1877=\"\",\"\",+IF(+A1877=D1877,+VLOOKUP(D1877,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1877,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1877=\"\",\"\",+VLOOKUP(+EOMONTH(+F1877,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1877=\"\",\"\",VLOOKUP(D1877,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1877=\"\",\"\",IF(A1877=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1877,-2)+15,Cenários!$A:$D,2,FALSE)>A1877,+VLOOKUP(+EOMONTH(+A1877,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1877,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1877=\"\",\"\",VLOOKUP(F1877,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1877=\"\",\"\",IF(WORKDAY(+A1877,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1877,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-24"},{"$f":"IF(A1878=\"\",\"\",+IF(+A1878=D1878,+E1878,((+G1878/E1878)^+((NETWORKDAYS(+D1878,A1878,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1878,F1878,Feriados!$A$2:$A$1058)-1))*E1878)))","v":5501.107305011541},{"$f":"IF(A1878=\"\",\"\",+IF(+A1878=D1878,+VLOOKUP(D1878,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1878,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1878=\"\",\"\",+VLOOKUP(+EOMONTH(+F1878,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1878=\"\",\"\",VLOOKUP(D1878,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1878=\"\",\"\",IF(A1878=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1878,-2)+15,Cenários!$A:$D,2,FALSE)>A1878,+VLOOKUP(+EOMONTH(+A1878,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1878,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1878=\"\",\"\",VLOOKUP(F1878,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1878=\"\",\"\",IF(WORKDAY(+A1878,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1878,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-25"},{"$f":"IF(A1879=\"\",\"\",+IF(+A1879=D1879,+E1879,((+G1879/E1879)^+((NETWORKDAYS(+D1879,A1879,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1879,F1879,Feriados!$A$2:$A$1058)-1))*E1879)))","v":5502.3424161763805},{"$f":"IF(A1879=\"\",\"\",+IF(+A1879=D1879,+VLOOKUP(D1879,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1879,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1879=\"\",\"\",+VLOOKUP(+EOMONTH(+F1879,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1879=\"\",\"\",VLOOKUP(D1879,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1879=\"\",\"\",IF(A1879=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1879,-2)+15,Cenários!$A:$D,2,FALSE)>A1879,+VLOOKUP(+EOMONTH(+A1879,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1879,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1879=\"\",\"\",VLOOKUP(F1879,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1879=\"\",\"\",IF(WORKDAY(+A1879,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1879,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-28"},{"$f":"IF(A1880=\"\",\"\",+IF(+A1880=D1880,+E1880,((+G1880/E1880)^+((NETWORKDAYS(+D1880,A1880,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1880,F1880,Feriados!$A$2:$A$1058)-1))*E1880)))","v":5503.5778046489531},{"$f":"IF(A1880=\"\",\"\",+IF(+A1880=D1880,+VLOOKUP(D1880,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1880,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1880=\"\",\"\",+VLOOKUP(+EOMONTH(+F1880,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1880=\"\",\"\",VLOOKUP(D1880,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1880=\"\",\"\",IF(A1880=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1880,-2)+15,Cenários!$A:$D,2,FALSE)>A1880,+VLOOKUP(+EOMONTH(+A1880,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1880,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1880=\"\",\"\",VLOOKUP(F1880,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1880=\"\",\"\",IF(WORKDAY(+A1880,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1880,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-29"},{"$f":"IF(A1881=\"\",\"\",+IF(+A1881=D1881,+E1881,((+G1881/E1881)^+((NETWORKDAYS(+D1881,A1881,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1881,F1881,Feriados!$A$2:$A$1058)-1))*E1881)))","v":5504.8134704915183},{"$f":"IF(A1881=\"\",\"\",+IF(+A1881=D1881,+VLOOKUP(D1881,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1881,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1881=\"\",\"\",+VLOOKUP(+EOMONTH(+F1881,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1881=\"\",\"\",VLOOKUP(D1881,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1881=\"\",\"\",IF(A1881=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1881,-2)+15,Cenários!$A:$D,2,FALSE)>A1881,+VLOOKUP(+EOMONTH(+A1881,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1881,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1881=\"\",\"\",VLOOKUP(F1881,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1881=\"\",\"\",IF(WORKDAY(+A1881,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1881,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-04-30"},{"$f":"IF(A1882=\"\",\"\",+IF(+A1882=D1882,+E1882,((+G1882/E1882)^+((NETWORKDAYS(+D1882,A1882,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1882,F1882,Feriados!$A$2:$A$1058)-1))*E1882)))","v":5506.0494137663518},{"$f":"IF(A1882=\"\",\"\",+IF(+A1882=D1882,+VLOOKUP(D1882,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1882,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1882=\"\",\"\",+VLOOKUP(+EOMONTH(+F1882,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1882=\"\",\"\",VLOOKUP(D1882,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1882=\"\",\"\",IF(A1882=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1882,-2)+15,Cenários!$A:$D,2,FALSE)>A1882,+VLOOKUP(+EOMONTH(+A1882,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1882,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1882=\"\",\"\",VLOOKUP(F1882,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1882=\"\",\"\",IF(WORKDAY(+A1882,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1882,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-02"},{"$f":"IF(A1883=\"\",\"\",+IF(+A1883=D1883,+E1883,((+G1883/E1883)^+((NETWORKDAYS(+D1883,A1883,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1883,F1883,Feriados!$A$2:$A$1058)-1))*E1883)))","v":5507.2856345357432},{"$f":"IF(A1883=\"\",\"\",+IF(+A1883=D1883,+VLOOKUP(D1883,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1883,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1883=\"\",\"\",+VLOOKUP(+EOMONTH(+F1883,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1883=\"\",\"\",VLOOKUP(D1883,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1883=\"\",\"\",IF(A1883=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1883,-2)+15,Cenários!$A:$D,2,FALSE)>A1883,+VLOOKUP(+EOMONTH(+A1883,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1883,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1883=\"\",\"\",VLOOKUP(F1883,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1883=\"\",\"\",IF(WORKDAY(+A1883,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1883,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-05"},{"$f":"IF(A1884=\"\",\"\",+IF(+A1884=D1884,+E1884,((+G1884/E1884)^+((NETWORKDAYS(+D1884,A1884,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1884,F1884,Feriados!$A$2:$A$1058)-1))*E1884)))","v":5508.5221328619946},{"$f":"IF(A1884=\"\",\"\",+IF(+A1884=D1884,+VLOOKUP(D1884,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1884,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1884=\"\",\"\",+VLOOKUP(+EOMONTH(+F1884,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1884=\"\",\"\",VLOOKUP(D1884,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1884=\"\",\"\",IF(A1884=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1884,-2)+15,Cenários!$A:$D,2,FALSE)>A1884,+VLOOKUP(+EOMONTH(+A1884,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1884,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1884=\"\",\"\",VLOOKUP(F1884,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1884=\"\",\"\",IF(WORKDAY(+A1884,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1884,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-06"},{"$f":"IF(A1885=\"\",\"\",+IF(+A1885=D1885,+E1885,((+G1885/E1885)^+((NETWORKDAYS(+D1885,A1885,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1885,F1885,Feriados!$A$2:$A$1058)-1))*E1885)))","v":5509.7589088074246},{"$f":"IF(A1885=\"\",\"\",+IF(+A1885=D1885,+VLOOKUP(D1885,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1885,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1885=\"\",\"\",+VLOOKUP(+EOMONTH(+F1885,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1885=\"\",\"\",VLOOKUP(D1885,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1885=\"\",\"\",IF(A1885=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1885,-2)+15,Cenários!$A:$D,2,FALSE)>A1885,+VLOOKUP(+EOMONTH(+A1885,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1885,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1885=\"\",\"\",VLOOKUP(F1885,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1885=\"\",\"\",IF(WORKDAY(+A1885,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1885,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-07"},{"$f":"IF(A1886=\"\",\"\",+IF(+A1886=D1886,+E1886,((+G1886/E1886)^+((NETWORKDAYS(+D1886,A1886,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1886,F1886,Feriados!$A$2:$A$1058)-1))*E1886)))","v":5510.9959624343628},{"$f":"IF(A1886=\"\",\"\",+IF(+A1886=D1886,+VLOOKUP(D1886,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1886,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1886=\"\",\"\",+VLOOKUP(+EOMONTH(+F1886,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1886=\"\",\"\",VLOOKUP(D1886,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1886=\"\",\"\",IF(A1886=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1886,-2)+15,Cenários!$A:$D,2,FALSE)>A1886,+VLOOKUP(+EOMONTH(+A1886,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1886,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1886=\"\",\"\",VLOOKUP(F1886,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1886=\"\",\"\",IF(WORKDAY(+A1886,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1886,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-08"},{"$f":"IF(A1887=\"\",\"\",+IF(+A1887=D1887,+E1887,((+G1887/E1887)^+((NETWORKDAYS(+D1887,A1887,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1887,F1887,Feriados!$A$2:$A$1058)-1))*E1887)))","v":5512.2332938051568},{"$f":"IF(A1887=\"\",\"\",+IF(+A1887=D1887,+VLOOKUP(D1887,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1887,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1887=\"\",\"\",+VLOOKUP(+EOMONTH(+F1887,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1887=\"\",\"\",VLOOKUP(D1887,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1887=\"\",\"\",IF(A1887=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1887,-2)+15,Cenários!$A:$D,2,FALSE)>A1887,+VLOOKUP(+EOMONTH(+A1887,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1887,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1887=\"\",\"\",VLOOKUP(F1887,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1887=\"\",\"\",IF(WORKDAY(+A1887,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1887,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-09"},{"$f":"IF(A1888=\"\",\"\",+IF(+A1888=D1888,+E1888,((+G1888/E1888)^+((NETWORKDAYS(+D1888,A1888,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1888,F1888,Feriados!$A$2:$A$1058)-1))*E1888)))","v":5513.4709029821634},{"$f":"IF(A1888=\"\",\"\",+IF(+A1888=D1888,+VLOOKUP(D1888,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1888,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1888=\"\",\"\",+VLOOKUP(+EOMONTH(+F1888,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1888=\"\",\"\",VLOOKUP(D1888,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1888=\"\",\"\",IF(A1888=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1888,-2)+15,Cenários!$A:$D,2,FALSE)>A1888,+VLOOKUP(+EOMONTH(+A1888,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1888,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1888=\"\",\"\",VLOOKUP(F1888,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1888=\"\",\"\",IF(WORKDAY(+A1888,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1888,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-12"},{"$f":"IF(A1889=\"\",\"\",+IF(+A1889=D1889,+E1889,((+G1889/E1889)^+((NETWORKDAYS(+D1889,A1889,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1889,F1889,Feriados!$A$2:$A$1058)-1))*E1889)))","v":5514.7087900277565},{"$f":"IF(A1889=\"\",\"\",+IF(+A1889=D1889,+VLOOKUP(D1889,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1889,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1889=\"\",\"\",+VLOOKUP(+EOMONTH(+F1889,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1889=\"\",\"\",VLOOKUP(D1889,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1889=\"\",\"\",IF(A1889=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1889,-2)+15,Cenários!$A:$D,2,FALSE)>A1889,+VLOOKUP(+EOMONTH(+A1889,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1889,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1889=\"\",\"\",VLOOKUP(F1889,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1889=\"\",\"\",IF(WORKDAY(+A1889,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1889,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-13"},{"$f":"IF(A1890=\"\",\"\",+IF(+A1890=D1890,+E1890,((+G1890/E1890)^+((NETWORKDAYS(+D1890,A1890,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1890,F1890,Feriados!$A$2:$A$1058)-1))*E1890)))","v":5515.9469550043241},{"$f":"IF(A1890=\"\",\"\",+IF(+A1890=D1890,+VLOOKUP(D1890,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1890,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1890=\"\",\"\",+VLOOKUP(+EOMONTH(+F1890,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1890=\"\",\"\",VLOOKUP(D1890,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1890=\"\",\"\",IF(A1890=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1890,-2)+15,Cenários!$A:$D,2,FALSE)>A1890,+VLOOKUP(+EOMONTH(+A1890,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1890,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1890=\"\",\"\",VLOOKUP(F1890,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1890=\"\",\"\",IF(WORKDAY(+A1890,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1890,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-14"},{"$f":"IF(A1891=\"\",\"\",+IF(+A1891=D1891,+E1891,((+G1891/E1891)^+((NETWORKDAYS(+D1891,A1891,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1891,F1891,Feriados!$A$2:$A$1058)-1))*E1891)))","v":5517.1853979742673},{"$f":"IF(A1891=\"\",\"\",+IF(+A1891=D1891,+VLOOKUP(D1891,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1891,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1891=\"\",\"\",+VLOOKUP(+EOMONTH(+F1891,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-04-15"},{"$f":"IF(A1891=\"\",\"\",VLOOKUP(D1891,Cenários!$B:$D,3,FALSE))","v":5493.7024579999998},{"$f":"IF(A1891=\"\",\"\",IF(A1891=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1891,-2)+15,Cenários!$A:$D,2,FALSE)>A1891,+VLOOKUP(+EOMONTH(+A1891,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1891,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-05-15"},{"$f":"IF(A1891=\"\",\"\",VLOOKUP(F1891,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002}]
[{"$f":"IF(A1891=\"\",\"\",IF(WORKDAY(+A1891,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1891,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-15"},{"$f":"IF(A1892=\"\",\"\",+IF(+A1892=D1892,+E1892,((+G1892/E1892)^+((NETWORKDAYS(+D1892,A1892,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1892,F1892,Feriados!$A$2:$A$1058)-1))*E1892)))","v":5518.4241190000002},{"$f":"IF(A1892=\"\",\"\",+IF(+A1892=D1892,+VLOOKUP(D1892,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1892,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A1892=\"\",\"\",+VLOOKUP(+EOMONTH(+F1892,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1892=\"\",\"\",VLOOKUP(D1892,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1892=\"\",\"\",IF(A1892=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1892,-2)+15,Cenários!$A:$D,2,FALSE)>A1892,+VLOOKUP(+EOMONTH(+A1892,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1892,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1892=\"\",\"\",VLOOKUP(F1892,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1892=\"\",\"\",IF(WORKDAY(+A1892,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1892,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-16"},{"$f":"IF(A1893=\"\",\"\",+IF(+A1893=D1893,+E1893,((+G1893/E1893)^+((NETWORKDAYS(+D1893,A1893,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1893,F1893,Feriados!$A$2:$A$1058)-1))*E1893)))","v":5519.2899401589048},{"$f":"IF(A1893=\"\",\"\",+IF(+A1893=D1893,+VLOOKUP(D1893,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1893,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1893=\"\",\"\",+VLOOKUP(+EOMONTH(+F1893,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1893=\"\",\"\",VLOOKUP(D1893,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1893=\"\",\"\",IF(A1893=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1893,-2)+15,Cenários!$A:$D,2,FALSE)>A1893,+VLOOKUP(+EOMONTH(+A1893,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1893,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1893=\"\",\"\",VLOOKUP(F1893,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1893=\"\",\"\",IF(WORKDAY(+A1893,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1893,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-19"},{"$f":"IF(A1894=\"\",\"\",+IF(+A1894=D1894,+E1894,((+G1894/E1894)^+((NETWORKDAYS(+D1894,A1894,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1894,F1894,Feriados!$A$2:$A$1058)-1))*E1894)))","v":5520.1558971620752},{"$f":"IF(A1894=\"\",\"\",+IF(+A1894=D1894,+VLOOKUP(D1894,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1894,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1894=\"\",\"\",+VLOOKUP(+EOMONTH(+F1894,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1894=\"\",\"\",VLOOKUP(D1894,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1894=\"\",\"\",IF(A1894=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1894,-2)+15,Cenários!$A:$D,2,FALSE)>A1894,+VLOOKUP(+EOMONTH(+A1894,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1894,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1894=\"\",\"\",VLOOKUP(F1894,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1894=\"\",\"\",IF(WORKDAY(+A1894,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1894,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-20"},{"$f":"IF(A1895=\"\",\"\",+IF(+A1895=D1895,+E1895,((+G1895/E1895)^+((NETWORKDAYS(+D1895,A1895,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1895,F1895,Feriados!$A$2:$A$1058)-1))*E1895)))","v":5521.0219900308266},{"$f":"IF(A1895=\"\",\"\",+IF(+A1895=D1895,+VLOOKUP(D1895,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1895,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1895=\"\",\"\",+VLOOKUP(+EOMONTH(+F1895,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1895=\"\",\"\",VLOOKUP(D1895,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1895=\"\",\"\",IF(A1895=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1895,-2)+15,Cenários!$A:$D,2,FALSE)>A1895,+VLOOKUP(+EOMONTH(+A1895,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1895,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1895=\"\",\"\",VLOOKUP(F1895,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1895=\"\",\"\",IF(WORKDAY(+A1895,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1895,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-21"},{"$f":"IF(A1896=\"\",\"\",+IF(+A1896=D1896,+E1896,((+G1896/E1896)^+((NETWORKDAYS(+D1896,A1896,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1896,F1896,Feriados!$A$2:$A$1058)-1))*E1896)))","v":5521.8882187864747},{"$f":"IF(A1896=\"\",\"\",+IF(+A1896=D1896,+VLOOKUP(D1896,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1896,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1896=\"\",\"\",+VLOOKUP(+EOMONTH(+F1896,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1896=\"\",\"\",VLOOKUP(D1896,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1896=\"\",\"\",IF(A1896=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1896,-2)+15,Cenários!$A:$D,2,FALSE)>A1896,+VLOOKUP(+EOMONTH(+A1896,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1896,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1896=\"\",\"\",VLOOKUP(F1896,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1896=\"\",\"\",IF(WORKDAY(+A1896,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1896,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-22"},{"$f":"IF(A1897=\"\",\"\",+IF(+A1897=D1897,+E1897,((+G1897/E1897)^+((NETWORKDAYS(+D1897,A1897,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1897,F1897,Feriados!$A$2:$A$1058)-1))*E1897)))","v":5522.7545834503417},{"$f":"IF(A1897=\"\",\"\",+IF(+A1897=D1897,+VLOOKUP(D1897,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1897,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1897=\"\",\"\",+VLOOKUP(+EOMONTH(+F1897,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1897=\"\",\"\",VLOOKUP(D1897,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1897=\"\",\"\",IF(A1897=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1897,-2)+15,Cenários!$A:$D,2,FALSE)>A1897,+VLOOKUP(+EOMONTH(+A1897,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1897,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1897=\"\",\"\",VLOOKUP(F1897,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1897=\"\",\"\",IF(WORKDAY(+A1897,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1897,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-23"},{"$f":"IF(A1898=\"\",\"\",+IF(+A1898=D1898,+E1898,((+G1898/E1898)^+((NETWORKDAYS(+D1898,A1898,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1898,F1898,Feriados!$A$2:$A$1058)-1))*E1898)))","v":5523.621084043747},{"$f":"IF(A1898=\"\",\"\",+IF(+A1898=D1898,+VLOOKUP(D1898,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1898,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1898=\"\",\"\",+VLOOKUP(+EOMONTH(+F1898,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1898=\"\",\"\",VLOOKUP(D1898,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1898=\"\",\"\",IF(A1898=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1898,-2)+15,Cenários!$A:$D,2,FALSE)>A1898,+VLOOKUP(+EOMONTH(+A1898,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1898,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1898=\"\",\"\",VLOOKUP(F1898,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1898=\"\",\"\",IF(WORKDAY(+A1898,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1898,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-26"},{"$f":"IF(A1899=\"\",\"\",+IF(+A1899=D1899,+E1899,((+G1899/E1899)^+((NETWORKDAYS(+D1899,A1899,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1899,F1899,Feriados!$A$2:$A$1058)-1))*E1899)))","v":5524.4877205880221},{"$f":"IF(A1899=\"\",\"\",+IF(+A1899=D1899,+VLOOKUP(D1899,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1899,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1899=\"\",\"\",+VLOOKUP(+EOMONTH(+F1899,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1899=\"\",\"\",VLOOKUP(D1899,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1899=\"\",\"\",IF(A1899=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1899,-2)+15,Cenários!$A:$D,2,FALSE)>A1899,+VLOOKUP(+EOMONTH(+A1899,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1899,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1899=\"\",\"\",VLOOKUP(F1899,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1899=\"\",\"\",IF(WORKDAY(+A1899,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1899,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-27"},{"$f":"IF(A1900=\"\",\"\",+IF(+A1900=D1900,+E1900,((+G1900/E1900)^+((NETWORKDAYS(+D1900,A1900,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1900,F1900,Feriados!$A$2:$A$1058)-1))*E1900)))","v":5525.3544931044953},{"$f":"IF(A1900=\"\",\"\",+IF(+A1900=D1900,+VLOOKUP(D1900,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1900,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1900=\"\",\"\",+VLOOKUP(+EOMONTH(+F1900,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1900=\"\",\"\",VLOOKUP(D1900,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1900=\"\",\"\",IF(A1900=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1900,-2)+15,Cenários!$A:$D,2,FALSE)>A1900,+VLOOKUP(+EOMONTH(+A1900,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1900,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1900=\"\",\"\",VLOOKUP(F1900,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1900=\"\",\"\",IF(WORKDAY(+A1900,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1900,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-28"},{"$f":"IF(A1901=\"\",\"\",+IF(+A1901=D1901,+E1901,((+G1901/E1901)^+((NETWORKDAYS(+D1901,A1901,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1901,F1901,Feriados!$A$2:$A$1058)-1))*E1901)))","v":5526.2214016144999},{"$f":"IF(A1901=\"\",\"\",+IF(+A1901=D1901,+VLOOKUP(D1901,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1901,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1901=\"\",\"\",+VLOOKUP(+EOMONTH(+F1901,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1901=\"\",\"\",VLOOKUP(D1901,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1901=\"\",\"\",IF(A1901=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1901,-2)+15,Cenários!$A:$D,2,FALSE)>A1901,+VLOOKUP(+EOMONTH(+A1901,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1901,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1901=\"\",\"\",VLOOKUP(F1901,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1901=\"\",\"\",IF(WORKDAY(+A1901,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1901,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-29"},{"$f":"IF(A1902=\"\",\"\",+IF(+A1902=D1902,+E1902,((+G1902/E1902)^+((NETWORKDAYS(+D1902,A1902,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1902,F1902,Feriados!$A$2:$A$1058)-1))*E1902)))","v":5527.0884461393725},{"$f":"IF(A1902=\"\",\"\",+IF(+A1902=D1902,+VLOOKUP(D1902,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1902,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1902=\"\",\"\",+VLOOKUP(+EOMONTH(+F1902,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1902=\"\",\"\",VLOOKUP(D1902,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1902=\"\",\"\",IF(A1902=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1902,-2)+15,Cenários!$A:$D,2,FALSE)>A1902,+VLOOKUP(+EOMONTH(+A1902,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1902,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1902=\"\",\"\",VLOOKUP(F1902,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1902=\"\",\"\",IF(WORKDAY(+A1902,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1902,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-05-30"},{"$f":"IF(A1903=\"\",\"\",+IF(+A1903=D1903,+E1903,((+G1903/E1903)^+((NETWORKDAYS(+D1903,A1903,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1903,F1903,Feriados!$A$2:$A$1058)-1))*E1903)))","v":5527.9556267004536},{"$f":"IF(A1903=\"\",\"\",+IF(+A1903=D1903,+VLOOKUP(D1903,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1903,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1903=\"\",\"\",+VLOOKUP(+EOMONTH(+F1903,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1903=\"\",\"\",VLOOKUP(D1903,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1903=\"\",\"\",IF(A1903=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1903,-2)+15,Cenários!$A:$D,2,FALSE)>A1903,+VLOOKUP(+EOMONTH(+A1903,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1903,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1903=\"\",\"\",VLOOKUP(F1903,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1903=\"\",\"\",IF(WORKDAY(+A1903,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1903,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-02"},{"$f":"IF(A1904=\"\",\"\",+IF(+A1904=D1904,+E1904,((+G1904/E1904)^+((NETWORKDAYS(+D1904,A1904,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1904,F1904,Feriados!$A$2:$A$1058)-1))*E1904)))","v":5528.8229433190872},{"$f":"IF(A1904=\"\",\"\",+IF(+A1904=D1904,+VLOOKUP(D1904,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1904,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1904=\"\",\"\",+VLOOKUP(+EOMONTH(+F1904,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1904=\"\",\"\",VLOOKUP(D1904,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1904=\"\",\"\",IF(A1904=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1904,-2)+15,Cenários!$A:$D,2,FALSE)>A1904,+VLOOKUP(+EOMONTH(+A1904,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1904,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1904=\"\",\"\",VLOOKUP(F1904,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1904=\"\",\"\",IF(WORKDAY(+A1904,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1904,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-03"},{"$f":"IF(A1905=\"\",\"\",+IF(+A1905=D1905,+E1905,((+G1905/E1905)^+((NETWORKDAYS(+D1905,A1905,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1905,F1905,Feriados!$A$2:$A$1058)-1))*E1905)))","v":5529.690396016621},{"$f":"IF(A1905=\"\",\"\",+IF(+A1905=D1905,+VLOOKUP(D1905,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1905,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1905=\"\",\"\",+VLOOKUP(+EOMONTH(+F1905,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1905=\"\",\"\",VLOOKUP(D1905,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1905=\"\",\"\",IF(A1905=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1905,-2)+15,Cenários!$A:$D,2,FALSE)>A1905,+VLOOKUP(+EOMONTH(+A1905,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1905,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1905=\"\",\"\",VLOOKUP(F1905,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1905=\"\",\"\",IF(WORKDAY(+A1905,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1905,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-04"},{"$f":"IF(A1906=\"\",\"\",+IF(+A1906=D1906,+E1906,((+G1906/E1906)^+((NETWORKDAYS(+D1906,A1906,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1906,F1906,Feriados!$A$2:$A$1058)-1))*E1906)))","v":5530.5579848144034},{"$f":"IF(A1906=\"\",\"\",+IF(+A1906=D1906,+VLOOKUP(D1906,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1906,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1906=\"\",\"\",+VLOOKUP(+EOMONTH(+F1906,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1906=\"\",\"\",VLOOKUP(D1906,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1906=\"\",\"\",IF(A1906=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1906,-2)+15,Cenários!$A:$D,2,FALSE)>A1906,+VLOOKUP(+EOMONTH(+A1906,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1906,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1906=\"\",\"\",VLOOKUP(F1906,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1906=\"\",\"\",IF(WORKDAY(+A1906,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1906,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-05"},{"$f":"IF(A1907=\"\",\"\",+IF(+A1907=D1907,+E1907,((+G1907/E1907)^+((NETWORKDAYS(+D1907,A1907,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1907,F1907,Feriados!$A$2:$A$1058)-1))*E1907)))","v":5531.4257097337904},{"$f":"IF(A1907=\"\",\"\",+IF(+A1907=D1907,+VLOOKUP(D1907,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1907,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1907=\"\",\"\",+VLOOKUP(+EOMONTH(+F1907,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1907=\"\",\"\",VLOOKUP(D1907,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1907=\"\",\"\",IF(A1907=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1907,-2)+15,Cenários!$A:$D,2,FALSE)>A1907,+VLOOKUP(+EOMONTH(+A1907,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1907,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1907=\"\",\"\",VLOOKUP(F1907,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1907=\"\",\"\",IF(WORKDAY(+A1907,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1907,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-06"},{"$f":"IF(A1908=\"\",\"\",+IF(+A1908=D1908,+E1908,((+G1908/E1908)^+((NETWORKDAYS(+D1908,A1908,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1908,F1908,Feriados!$A$2:$A$1058)-1))*E1908)))","v":5532.293570796136},{"$f":"IF(A1908=\"\",\"\",+IF(+A1908=D1908,+VLOOKUP(D1908,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1908,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1908=\"\",\"\",+VLOOKUP(+EOMONTH(+F1908,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1908=\"\",\"\",VLOOKUP(D1908,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1908=\"\",\"\",IF(A1908=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1908,-2)+15,Cenários!$A:$D,2,FALSE)>A1908,+VLOOKUP(+EOMONTH(+A1908,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1908,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1908=\"\",\"\",VLOOKUP(F1908,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1908=\"\",\"\",IF(WORKDAY(+A1908,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1908,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-09"},{"$f":"IF(A1909=\"\",\"\",+IF(+A1909=D1909,+E1909,((+G1909/E1909)^+((NETWORKDAYS(+D1909,A1909,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1909,F1909,Feriados!$A$2:$A$1058)-1))*E1909)))","v":5533.1615680228024},{"$f":"IF(A1909=\"\",\"\",+IF(+A1909=D1909,+VLOOKUP(D1909,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1909,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1909=\"\",\"\",+VLOOKUP(+EOMONTH(+F1909,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1909=\"\",\"\",VLOOKUP(D1909,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1909=\"\",\"\",IF(A1909=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1909,-2)+15,Cenários!$A:$D,2,FALSE)>A1909,+VLOOKUP(+EOMONTH(+A1909,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1909,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1909=\"\",\"\",VLOOKUP(F1909,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1909=\"\",\"\",IF(WORKDAY(+A1909,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1909,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-10"},{"$f":"IF(A1910=\"\",\"\",+IF(+A1910=D1910,+E1910,((+G1910/E1910)^+((NETWORKDAYS(+D1910,A1910,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1910,F1910,Feriados!$A$2:$A$1058)-1))*E1910)))","v":5534.0297014351536},{"$f":"IF(A1910=\"\",\"\",+IF(+A1910=D1910,+VLOOKUP(D1910,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1910,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1910=\"\",\"\",+VLOOKUP(+EOMONTH(+F1910,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1910=\"\",\"\",VLOOKUP(D1910,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1910=\"\",\"\",IF(A1910=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1910,-2)+15,Cenários!$A:$D,2,FALSE)>A1910,+VLOOKUP(+EOMONTH(+A1910,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1910,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1910=\"\",\"\",VLOOKUP(F1910,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1910=\"\",\"\",IF(WORKDAY(+A1910,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1910,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-11"},{"$f":"IF(A1911=\"\",\"\",+IF(+A1911=D1911,+E1911,((+G1911/E1911)^+((NETWORKDAYS(+D1911,A1911,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1911,F1911,Feriados!$A$2:$A$1058)-1))*E1911)))","v":5534.8979710545564},{"$f":"IF(A1911=\"\",\"\",+IF(+A1911=D1911,+VLOOKUP(D1911,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1911,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1911=\"\",\"\",+VLOOKUP(+EOMONTH(+F1911,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1911=\"\",\"\",VLOOKUP(D1911,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1911=\"\",\"\",IF(A1911=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1911,-2)+15,Cenários!$A:$D,2,FALSE)>A1911,+VLOOKUP(+EOMONTH(+A1911,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1911,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1911=\"\",\"\",VLOOKUP(F1911,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1911=\"\",\"\",IF(WORKDAY(+A1911,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1911,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-13"},{"$f":"IF(A1912=\"\",\"\",+IF(+A1912=D1912,+E1912,((+G1912/E1912)^+((NETWORKDAYS(+D1912,A1912,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1912,F1912,Feriados!$A$2:$A$1058)-1))*E1912)))","v":5535.7663769023811},{"$f":"IF(A1912=\"\",\"\",+IF(+A1912=D1912,+VLOOKUP(D1912,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1912,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1912=\"\",\"\",+VLOOKUP(+EOMONTH(+F1912,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-05-15"},{"$f":"IF(A1912=\"\",\"\",VLOOKUP(D1912,Cenários!$B:$D,3,FALSE))","v":5518.4241190000002},{"$f":"IF(A1912=\"\",\"\",IF(A1912=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1912,-2)+15,Cenários!$A:$D,2,FALSE)>A1912,+VLOOKUP(+EOMONTH(+A1912,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1912,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-06-16"},{"$f":"IF(A1912=\"\",\"\",VLOOKUP(F1912,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001}]
[{"$f":"IF(A1912=\"\",\"\",IF(WORKDAY(+A1912,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1912,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-16"},{"$f":"IF(A1913=\"\",\"\",+IF(+A1913=D1913,+E1913,((+G1913/E1913)^+((NETWORKDAYS(+D1913,A1913,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1913,F1913,Feriados!$A$2:$A$1058)-1))*E1913)))","v":5536.6349190000001},{"$f":"IF(A1913=\"\",\"\",+IF(+A1913=D1913,+VLOOKUP(D1913,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1913,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A1913=\"\",\"\",+VLOOKUP(+EOMONTH(+F1913,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1913=\"\",\"\",VLOOKUP(D1913,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1913=\"\",\"\",IF(A1913=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1913,-2)+15,Cenários!$A:$D,2,FALSE)>A1913,+VLOOKUP(+EOMONTH(+A1913,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1913,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1913=\"\",\"\",VLOOKUP(F1913,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1913=\"\",\"\",IF(WORKDAY(+A1913,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1913,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-17"},{"$f":"IF(A1914=\"\",\"\",+IF(+A1914=D1914,+E1914,((+G1914/E1914)^+((NETWORKDAYS(+D1914,A1914,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1914,F1914,Feriados!$A$2:$A$1058)-1))*E1914)))","v":5537.5001806260243},{"$f":"IF(A1914=\"\",\"\",+IF(+A1914=D1914,+VLOOKUP(D1914,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1914,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1914=\"\",\"\",+VLOOKUP(+EOMONTH(+F1914,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1914=\"\",\"\",VLOOKUP(D1914,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1914=\"\",\"\",IF(A1914=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1914,-2)+15,Cenários!$A:$D,2,FALSE)>A1914,+VLOOKUP(+EOMONTH(+A1914,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1914,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1914=\"\",\"\",VLOOKUP(F1914,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1914=\"\",\"\",IF(WORKDAY(+A1914,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1914,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-18"},{"$f":"IF(A1915=\"\",\"\",+IF(+A1915=D1915,+E1915,((+G1915/E1915)^+((NETWORKDAYS(+D1915,A1915,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1915,F1915,Feriados!$A$2:$A$1058)-1))*E1915)))","v":5538.3655774745603},{"$f":"IF(A1915=\"\",\"\",+IF(+A1915=D1915,+VLOOKUP(D1915,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1915,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1915=\"\",\"\",+VLOOKUP(+EOMONTH(+F1915,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1915=\"\",\"\",VLOOKUP(D1915,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1915=\"\",\"\",IF(A1915=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1915,-2)+15,Cenários!$A:$D,2,FALSE)>A1915,+VLOOKUP(+EOMONTH(+A1915,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1915,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1915=\"\",\"\",VLOOKUP(F1915,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1915=\"\",\"\",IF(WORKDAY(+A1915,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1915,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-19"},{"$f":"IF(A1916=\"\",\"\",+IF(+A1916=D1916,+E1916,((+G1916/E1916)^+((NETWORKDAYS(+D1916,A1916,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1916,F1916,Feriados!$A$2:$A$1058)-1))*E1916)))","v":5539.2311095667419},{"$f":"IF(A1916=\"\",\"\",+IF(+A1916=D1916,+VLOOKUP(D1916,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1916,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1916=\"\",\"\",+VLOOKUP(+EOMONTH(+F1916,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1916=\"\",\"\",VLOOKUP(D1916,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1916=\"\",\"\",IF(A1916=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1916,-2)+15,Cenários!$A:$D,2,FALSE)>A1916,+VLOOKUP(+EOMONTH(+A1916,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1916,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1916=\"\",\"\",VLOOKUP(F1916,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1916=\"\",\"\",IF(WORKDAY(+A1916,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1916,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-20"},{"$f":"IF(A1917=\"\",\"\",+IF(+A1917=D1917,+E1917,((+G1917/E1917)^+((NETWORKDAYS(+D1917,A1917,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1917,F1917,Feriados!$A$2:$A$1058)-1))*E1917)))","v":5540.0967769237022},{"$f":"IF(A1917=\"\",\"\",+IF(+A1917=D1917,+VLOOKUP(D1917,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1917,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1917=\"\",\"\",+VLOOKUP(+EOMONTH(+F1917,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1917=\"\",\"\",VLOOKUP(D1917,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1917=\"\",\"\",IF(A1917=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1917,-2)+15,Cenários!$A:$D,2,FALSE)>A1917,+VLOOKUP(+EOMONTH(+A1917,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1917,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1917=\"\",\"\",VLOOKUP(F1917,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1917=\"\",\"\",IF(WORKDAY(+A1917,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1917,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-23"},{"$f":"IF(A1918=\"\",\"\",+IF(+A1918=D1918,+E1918,((+G1918/E1918)^+((NETWORKDAYS(+D1918,A1918,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1918,F1918,Feriados!$A$2:$A$1058)-1))*E1918)))","v":5540.9625795665816},{"$f":"IF(A1918=\"\",\"\",+IF(+A1918=D1918,+VLOOKUP(D1918,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1918,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1918=\"\",\"\",+VLOOKUP(+EOMONTH(+F1918,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1918=\"\",\"\",VLOOKUP(D1918,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1918=\"\",\"\",IF(A1918=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1918,-2)+15,Cenários!$A:$D,2,FALSE)>A1918,+VLOOKUP(+EOMONTH(+A1918,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1918,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1918=\"\",\"\",VLOOKUP(F1918,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1918=\"\",\"\",IF(WORKDAY(+A1918,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1918,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-24"},{"$f":"IF(A1919=\"\",\"\",+IF(+A1919=D1919,+E1919,((+G1919/E1919)^+((NETWORKDAYS(+D1919,A1919,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1919,F1919,Feriados!$A$2:$A$1058)-1))*E1919)))","v":5541.8285175165247},{"$f":"IF(A1919=\"\",\"\",+IF(+A1919=D1919,+VLOOKUP(D1919,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1919,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1919=\"\",\"\",+VLOOKUP(+EOMONTH(+F1919,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1919=\"\",\"\",VLOOKUP(D1919,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1919=\"\",\"\",IF(A1919=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1919,-2)+15,Cenários!$A:$D,2,FALSE)>A1919,+VLOOKUP(+EOMONTH(+A1919,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1919,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1919=\"\",\"\",VLOOKUP(F1919,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1919=\"\",\"\",IF(WORKDAY(+A1919,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1919,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-25"},{"$f":"IF(A1920=\"\",\"\",+IF(+A1920=D1920,+E1920,((+G1920/E1920)^+((NETWORKDAYS(+D1920,A1920,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1920,F1920,Feriados!$A$2:$A$1058)-1))*E1920)))","v":5542.6945907946738},{"$f":"IF(A1920=\"\",\"\",+IF(+A1920=D1920,+VLOOKUP(D1920,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1920,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1920=\"\",\"\",+VLOOKUP(+EOMONTH(+F1920,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1920=\"\",\"\",VLOOKUP(D1920,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1920=\"\",\"\",IF(A1920=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1920,-2)+15,Cenários!$A:$D,2,FALSE)>A1920,+VLOOKUP(+EOMONTH(+A1920,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1920,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1920=\"\",\"\",VLOOKUP(F1920,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1920=\"\",\"\",IF(WORKDAY(+A1920,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1920,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-26"},{"$f":"IF(A1921=\"\",\"\",+IF(+A1921=D1921,+E1921,((+G1921/E1921)^+((NETWORKDAYS(+D1921,A1921,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1921,F1921,Feriados!$A$2:$A$1058)-1))*E1921)))","v":5543.5607994221791},{"$f":"IF(A1921=\"\",\"\",+IF(+A1921=D1921,+VLOOKUP(D1921,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1921,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1921=\"\",\"\",+VLOOKUP(+EOMONTH(+F1921,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1921=\"\",\"\",VLOOKUP(D1921,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1921=\"\",\"\",IF(A1921=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1921,-2)+15,Cenários!$A:$D,2,FALSE)>A1921,+VLOOKUP(+EOMONTH(+A1921,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1921,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1921=\"\",\"\",VLOOKUP(F1921,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1921=\"\",\"\",IF(WORKDAY(+A1921,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1921,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-27"},{"$f":"IF(A1922=\"\",\"\",+IF(+A1922=D1922,+E1922,((+G1922/E1922)^+((NETWORKDAYS(+D1922,A1922,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1922,F1922,Feriados!$A$2:$A$1058)-1))*E1922)))","v":5544.4271434201937},{"$f":"IF(A1922=\"\",\"\",+IF(+A1922=D1922,+VLOOKUP(D1922,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1922,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1922=\"\",\"\",+VLOOKUP(+EOMONTH(+F1922,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1922=\"\",\"\",VLOOKUP(D1922,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1922=\"\",\"\",IF(A1922=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1922,-2)+15,Cenários!$A:$D,2,FALSE)>A1922,+VLOOKUP(+EOMONTH(+A1922,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1922,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1922=\"\",\"\",VLOOKUP(F1922,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1922=\"\",\"\",IF(WORKDAY(+A1922,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1922,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-06-30"},{"$f":"IF(A1923=\"\",\"\",+IF(+A1923=D1923,+E1923,((+G1923/E1923)^+((NETWORKDAYS(+D1923,A1923,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1923,F1923,Feriados!$A$2:$A$1058)-1))*E1923)))","v":5545.2936228098724},{"$f":"IF(A1923=\"\",\"\",+IF(+A1923=D1923,+VLOOKUP(D1923,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1923,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1923=\"\",\"\",+VLOOKUP(+EOMONTH(+F1923,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1923=\"\",\"\",VLOOKUP(D1923,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1923=\"\",\"\",IF(A1923=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1923,-2)+15,Cenários!$A:$D,2,FALSE)>A1923,+VLOOKUP(+EOMONTH(+A1923,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1923,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1923=\"\",\"\",VLOOKUP(F1923,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1923=\"\",\"\",IF(WORKDAY(+A1923,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1923,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-01"},{"$f":"IF(A1924=\"\",\"\",+IF(+A1924=D1924,+E1924,((+G1924/E1924)^+((NETWORKDAYS(+D1924,A1924,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1924,F1924,Feriados!$A$2:$A$1058)-1))*E1924)))","v":5546.1602376123747},{"$f":"IF(A1924=\"\",\"\",+IF(+A1924=D1924,+VLOOKUP(D1924,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1924,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1924=\"\",\"\",+VLOOKUP(+EOMONTH(+F1924,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1924=\"\",\"\",VLOOKUP(D1924,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1924=\"\",\"\",IF(A1924=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1924,-2)+15,Cenários!$A:$D,2,FALSE)>A1924,+VLOOKUP(+EOMONTH(+A1924,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1924,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1924=\"\",\"\",VLOOKUP(F1924,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1924=\"\",\"\",IF(WORKDAY(+A1924,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1924,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-02"},{"$f":"IF(A1925=\"\",\"\",+IF(+A1925=D1925,+E1925,((+G1925/E1925)^+((NETWORKDAYS(+D1925,A1925,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1925,F1925,Feriados!$A$2:$A$1058)-1))*E1925)))","v":5547.0269878488625},{"$f":"IF(A1925=\"\",\"\",+IF(+A1925=D1925,+VLOOKUP(D1925,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1925,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1925=\"\",\"\",+VLOOKUP(+EOMONTH(+F1925,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1925=\"\",\"\",VLOOKUP(D1925,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1925=\"\",\"\",IF(A1925=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1925,-2)+15,Cenários!$A:$D,2,FALSE)>A1925,+VLOOKUP(+EOMONTH(+A1925,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1925,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1925=\"\",\"\",VLOOKUP(F1925,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1925=\"\",\"\",IF(WORKDAY(+A1925,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1925,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-03"},{"$f":"IF(A1926=\"\",\"\",+IF(+A1926=D1926,+E1926,((+G1926/E1926)^+((NETWORKDAYS(+D1926,A1926,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1926,F1926,Feriados!$A$2:$A$1058)-1))*E1926)))","v":5547.8938735405},{"$f":"IF(A1926=\"\",\"\",+IF(+A1926=D1926,+VLOOKUP(D1926,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1926,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1926=\"\",\"\",+VLOOKUP(+EOMONTH(+F1926,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1926=\"\",\"\",VLOOKUP(D1926,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1926=\"\",\"\",IF(A1926=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1926,-2)+15,Cenários!$A:$D,2,FALSE)>A1926,+VLOOKUP(+EOMONTH(+A1926,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1926,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1926=\"\",\"\",VLOOKUP(F1926,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1926=\"\",\"\",IF(WORKDAY(+A1926,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1926,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-04"},{"$f":"IF(A1927=\"\",\"\",+IF(+A1927=D1927,+E1927,((+G1927/E1927)^+((NETWORKDAYS(+D1927,A1927,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1927,F1927,Feriados!$A$2:$A$1058)-1))*E1927)))","v":5548.7608947084582},{"$f":"IF(A1927=\"\",\"\",+IF(+A1927=D1927,+VLOOKUP(D1927,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1927,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1927=\"\",\"\",+VLOOKUP(+EOMONTH(+F1927,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1927=\"\",\"\",VLOOKUP(D1927,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1927=\"\",\"\",IF(A1927=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1927,-2)+15,Cenários!$A:$D,2,FALSE)>A1927,+VLOOKUP(+EOMONTH(+A1927,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1927,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1927=\"\",\"\",VLOOKUP(F1927,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1927=\"\",\"\",IF(WORKDAY(+A1927,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1927,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-07"},{"$f":"IF(A1928=\"\",\"\",+IF(+A1928=D1928,+E1928,((+G1928/E1928)^+((NETWORKDAYS(+D1928,A1928,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1928,F1928,Feriados!$A$2:$A$1058)-1))*E1928)))","v":5549.6280513739093},{"$f":"IF(A1928=\"\",\"\",+IF(+A1928=D1928,+VLOOKUP(D1928,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1928,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1928=\"\",\"\",+VLOOKUP(+EOMONTH(+F1928,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1928=\"\",\"\",VLOOKUP(D1928,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1928=\"\",\"\",IF(A1928=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1928,-2)+15,Cenários!$A:$D,2,FALSE)>A1928,+VLOOKUP(+EOMONTH(+A1928,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1928,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1928=\"\",\"\",VLOOKUP(F1928,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1928=\"\",\"\",IF(WORKDAY(+A1928,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1928,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-08"},{"$f":"IF(A1929=\"\",\"\",+IF(+A1929=D1929,+E1929,((+G1929/E1929)^+((NETWORKDAYS(+D1929,A1929,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1929,F1929,Feriados!$A$2:$A$1058)-1))*E1929)))","v":5550.4953435580264},{"$f":"IF(A1929=\"\",\"\",+IF(+A1929=D1929,+VLOOKUP(D1929,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1929,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1929=\"\",\"\",+VLOOKUP(+EOMONTH(+F1929,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1929=\"\",\"\",VLOOKUP(D1929,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1929=\"\",\"\",IF(A1929=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1929,-2)+15,Cenários!$A:$D,2,FALSE)>A1929,+VLOOKUP(+EOMONTH(+A1929,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1929,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1929=\"\",\"\",VLOOKUP(F1929,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1929=\"\",\"\",IF(WORKDAY(+A1929,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1929,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-09"},{"$f":"IF(A1930=\"\",\"\",+IF(+A1930=D1930,+E1930,((+G1930/E1930)^+((NETWORKDAYS(+D1930,A1930,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1930,F1930,Feriados!$A$2:$A$1058)-1))*E1930)))","v":5551.3627712819907},{"$f":"IF(A1930=\"\",\"\",+IF(+A1930=D1930,+VLOOKUP(D1930,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1930,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1930=\"\",\"\",+VLOOKUP(+EOMONTH(+F1930,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1930=\"\",\"\",VLOOKUP(D1930,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1930=\"\",\"\",IF(A1930=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1930,-2)+15,Cenários!$A:$D,2,FALSE)>A1930,+VLOOKUP(+EOMONTH(+A1930,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1930,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1930=\"\",\"\",VLOOKUP(F1930,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1930=\"\",\"\",IF(WORKDAY(+A1930,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1930,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-10"},{"$f":"IF(A1931=\"\",\"\",+IF(+A1931=D1931,+E1931,((+G1931/E1931)^+((NETWORKDAYS(+D1931,A1931,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1931,F1931,Feriados!$A$2:$A$1058)-1))*E1931)))","v":5552.2303345669825},{"$f":"IF(A1931=\"\",\"\",+IF(+A1931=D1931,+VLOOKUP(D1931,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1931,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1931=\"\",\"\",+VLOOKUP(+EOMONTH(+F1931,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1931=\"\",\"\",VLOOKUP(D1931,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1931=\"\",\"\",IF(A1931=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1931,-2)+15,Cenários!$A:$D,2,FALSE)>A1931,+VLOOKUP(+EOMONTH(+A1931,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1931,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1931=\"\",\"\",VLOOKUP(F1931,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1931=\"\",\"\",IF(WORKDAY(+A1931,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1931,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-11"},{"$f":"IF(A1932=\"\",\"\",+IF(+A1932=D1932,+E1932,((+G1932/E1932)^+((NETWORKDAYS(+D1932,A1932,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1932,F1932,Feriados!$A$2:$A$1058)-1))*E1932)))","v":5553.0980334341884},{"$f":"IF(A1932=\"\",\"\",+IF(+A1932=D1932,+VLOOKUP(D1932,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1932,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1932=\"\",\"\",+VLOOKUP(+EOMONTH(+F1932,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1932=\"\",\"\",VLOOKUP(D1932,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1932=\"\",\"\",IF(A1932=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1932,-2)+15,Cenários!$A:$D,2,FALSE)>A1932,+VLOOKUP(+EOMONTH(+A1932,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1932,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1932=\"\",\"\",VLOOKUP(F1932,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1932=\"\",\"\",IF(WORKDAY(+A1932,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1932,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-14"},{"$f":"IF(A1933=\"\",\"\",+IF(+A1933=D1933,+E1933,((+G1933/E1933)^+((NETWORKDAYS(+D1933,A1933,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1933,F1933,Feriados!$A$2:$A$1058)-1))*E1933)))","v":5553.9658679047971},{"$f":"IF(A1933=\"\",\"\",+IF(+A1933=D1933,+VLOOKUP(D1933,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1933,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1933=\"\",\"\",+VLOOKUP(+EOMONTH(+F1933,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-06-16"},{"$f":"IF(A1933=\"\",\"\",VLOOKUP(D1933,Cenários!$B:$D,3,FALSE))","v":5536.6349190000001},{"$f":"IF(A1933=\"\",\"\",IF(A1933=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1933,-2)+15,Cenários!$A:$D,2,FALSE)>A1933,+VLOOKUP(+EOMONTH(+A1933,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1933,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-07-15"},{"$f":"IF(A1933=\"\",\"\",VLOOKUP(F1933,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996}]
[{"$f":"IF(A1933=\"\",\"\",IF(WORKDAY(+A1933,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1933,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-15"},{"$f":"IF(A1934=\"\",\"\",+IF(+A1934=D1934,+E1934,((+G1934/E1934)^+((NETWORKDAYS(+D1934,A1934,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1934,F1934,Feriados!$A$2:$A$1058)-1))*E1934)))","v":5554.8338379999996},{"$f":"IF(A1934=\"\",\"\",+IF(+A1934=D1934,+VLOOKUP(D1934,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1934,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A1934=\"\",\"\",+VLOOKUP(+EOMONTH(+F1934,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1934=\"\",\"\",VLOOKUP(D1934,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1934=\"\",\"\",IF(A1934=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1934,-2)+15,Cenários!$A:$D,2,FALSE)>A1934,+VLOOKUP(+EOMONTH(+A1934,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1934,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1934=\"\",\"\",VLOOKUP(F1934,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1934=\"\",\"\",IF(WORKDAY(+A1934,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1934,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-16"},{"$f":"IF(A1935=\"\",\"\",+IF(+A1935=D1935,+E1935,((+G1935/E1935)^+((NETWORKDAYS(+D1935,A1935,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1935,F1935,Feriados!$A$2:$A$1058)-1))*E1935)))","v":5555.4489501628768},{"$f":"IF(A1935=\"\",\"\",+IF(+A1935=D1935,+VLOOKUP(D1935,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1935,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1935=\"\",\"\",+VLOOKUP(+EOMONTH(+F1935,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1935=\"\",\"\",VLOOKUP(D1935,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1935=\"\",\"\",IF(A1935=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1935,-2)+15,Cenários!$A:$D,2,FALSE)>A1935,+VLOOKUP(+EOMONTH(+A1935,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1935,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1935=\"\",\"\",VLOOKUP(F1935,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1935=\"\",\"\",IF(WORKDAY(+A1935,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1935,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-17"},{"$f":"IF(A1936=\"\",\"\",+IF(+A1936=D1936,+E1936,((+G1936/E1936)^+((NETWORKDAYS(+D1936,A1936,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1936,F1936,Feriados!$A$2:$A$1058)-1))*E1936)))","v":5556.0641304399378},{"$f":"IF(A1936=\"\",\"\",+IF(+A1936=D1936,+VLOOKUP(D1936,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1936,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1936=\"\",\"\",+VLOOKUP(+EOMONTH(+F1936,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1936=\"\",\"\",VLOOKUP(D1936,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1936=\"\",\"\",IF(A1936=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1936,-2)+15,Cenários!$A:$D,2,FALSE)>A1936,+VLOOKUP(+EOMONTH(+A1936,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1936,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1936=\"\",\"\",VLOOKUP(F1936,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1936=\"\",\"\",IF(WORKDAY(+A1936,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1936,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-18"},{"$f":"IF(A1937=\"\",\"\",+IF(+A1937=D1937,+E1937,((+G1937/E1937)^+((NETWORKDAYS(+D1937,A1937,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1937,F1937,Feriados!$A$2:$A$1058)-1))*E1937)))","v":5556.679378838724},{"$f":"IF(A1937=\"\",\"\",+IF(+A1937=D1937,+VLOOKUP(D1937,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1937,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1937=\"\",\"\",+VLOOKUP(+EOMONTH(+F1937,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1937=\"\",\"\",VLOOKUP(D1937,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1937=\"\",\"\",IF(A1937=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1937,-2)+15,Cenários!$A:$D,2,FALSE)>A1937,+VLOOKUP(+EOMONTH(+A1937,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1937,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1937=\"\",\"\",VLOOKUP(F1937,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1937=\"\",\"\",IF(WORKDAY(+A1937,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1937,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-21"},{"$f":"IF(A1938=\"\",\"\",+IF(+A1938=D1938,+E1938,((+G1938/E1938)^+((NETWORKDAYS(+D1938,A1938,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1938,F1938,Feriados!$A$2:$A$1058)-1))*E1938)))","v":5557.2946953667815},{"$f":"IF(A1938=\"\",\"\",+IF(+A1938=D1938,+VLOOKUP(D1938,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1938,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1938=\"\",\"\",+VLOOKUP(+EOMONTH(+F1938,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1938=\"\",\"\",VLOOKUP(D1938,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1938=\"\",\"\",IF(A1938=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1938,-2)+15,Cenários!$A:$D,2,FALSE)>A1938,+VLOOKUP(+EOMONTH(+A1938,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1938,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1938=\"\",\"\",VLOOKUP(F1938,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1938=\"\",\"\",IF(WORKDAY(+A1938,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1938,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-22"},{"$f":"IF(A1939=\"\",\"\",+IF(+A1939=D1939,+E1939,((+G1939/E1939)^+((NETWORKDAYS(+D1939,A1939,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1939,F1939,Feriados!$A$2:$A$1058)-1))*E1939)))","v":5557.9100800316519},{"$f":"IF(A1939=\"\",\"\",+IF(+A1939=D1939,+VLOOKUP(D1939,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1939,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1939=\"\",\"\",+VLOOKUP(+EOMONTH(+F1939,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1939=\"\",\"\",VLOOKUP(D1939,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1939=\"\",\"\",IF(A1939=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1939,-2)+15,Cenários!$A:$D,2,FALSE)>A1939,+VLOOKUP(+EOMONTH(+A1939,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1939,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1939=\"\",\"\",VLOOKUP(F1939,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1939=\"\",\"\",IF(WORKDAY(+A1939,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1939,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-23"},{"$f":"IF(A1940=\"\",\"\",+IF(+A1940=D1940,+E1940,((+G1940/E1940)^+((NETWORKDAYS(+D1940,A1940,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1940,F1940,Feriados!$A$2:$A$1058)-1))*E1940)))","v":5558.5255328408821},{"$f":"IF(A1940=\"\",\"\",+IF(+A1940=D1940,+VLOOKUP(D1940,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1940,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1940=\"\",\"\",+VLOOKUP(+EOMONTH(+F1940,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1940=\"\",\"\",VLOOKUP(D1940,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1940=\"\",\"\",IF(A1940=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1940,-2)+15,Cenários!$A:$D,2,FALSE)>A1940,+VLOOKUP(+EOMONTH(+A1940,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1940,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1940=\"\",\"\",VLOOKUP(F1940,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1940=\"\",\"\",IF(WORKDAY(+A1940,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1940,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-24"},{"$f":"IF(A1941=\"\",\"\",+IF(+A1941=D1941,+E1941,((+G1941/E1941)^+((NETWORKDAYS(+D1941,A1941,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1941,F1941,Feriados!$A$2:$A$1058)-1))*E1941)))","v":5559.1410538020173},{"$f":"IF(A1941=\"\",\"\",+IF(+A1941=D1941,+VLOOKUP(D1941,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1941,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1941=\"\",\"\",+VLOOKUP(+EOMONTH(+F1941,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1941=\"\",\"\",VLOOKUP(D1941,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1941=\"\",\"\",IF(A1941=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1941,-2)+15,Cenários!$A:$D,2,FALSE)>A1941,+VLOOKUP(+EOMONTH(+A1941,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1941,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1941=\"\",\"\",VLOOKUP(F1941,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1941=\"\",\"\",IF(WORKDAY(+A1941,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1941,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-25"},{"$f":"IF(A1942=\"\",\"\",+IF(+A1942=D1942,+E1942,((+G1942/E1942)^+((NETWORKDAYS(+D1942,A1942,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1942,F1942,Feriados!$A$2:$A$1058)-1))*E1942)))","v":5559.7566429226035},{"$f":"IF(A1942=\"\",\"\",+IF(+A1942=D1942,+VLOOKUP(D1942,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1942,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1942=\"\",\"\",+VLOOKUP(+EOMONTH(+F1942,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1942=\"\",\"\",VLOOKUP(D1942,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1942=\"\",\"\",IF(A1942=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1942,-2)+15,Cenários!$A:$D,2,FALSE)>A1942,+VLOOKUP(+EOMONTH(+A1942,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1942,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1942=\"\",\"\",VLOOKUP(F1942,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1942=\"\",\"\",IF(WORKDAY(+A1942,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1942,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-28"},{"$f":"IF(A1943=\"\",\"\",+IF(+A1943=D1943,+E1943,((+G1943/E1943)^+((NETWORKDAYS(+D1943,A1943,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1943,F1943,Feriados!$A$2:$A$1058)-1))*E1943)))","v":5560.3723002101906},{"$f":"IF(A1943=\"\",\"\",+IF(+A1943=D1943,+VLOOKUP(D1943,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1943,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1943=\"\",\"\",+VLOOKUP(+EOMONTH(+F1943,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1943=\"\",\"\",VLOOKUP(D1943,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1943=\"\",\"\",IF(A1943=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1943,-2)+15,Cenários!$A:$D,2,FALSE)>A1943,+VLOOKUP(+EOMONTH(+A1943,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1943,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1943=\"\",\"\",VLOOKUP(F1943,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1943=\"\",\"\",IF(WORKDAY(+A1943,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1943,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-29"},{"$f":"IF(A1944=\"\",\"\",+IF(+A1944=D1944,+E1944,((+G1944/E1944)^+((NETWORKDAYS(+D1944,A1944,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1944,F1944,Feriados!$A$2:$A$1058)-1))*E1944)))","v":5560.9880256723254},{"$f":"IF(A1944=\"\",\"\",+IF(+A1944=D1944,+VLOOKUP(D1944,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1944,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1944=\"\",\"\",+VLOOKUP(+EOMONTH(+F1944,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1944=\"\",\"\",VLOOKUP(D1944,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1944=\"\",\"\",IF(A1944=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1944,-2)+15,Cenários!$A:$D,2,FALSE)>A1944,+VLOOKUP(+EOMONTH(+A1944,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1944,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1944=\"\",\"\",VLOOKUP(F1944,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1944=\"\",\"\",IF(WORKDAY(+A1944,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1944,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-30"},{"$f":"IF(A1945=\"\",\"\",+IF(+A1945=D1945,+E1945,((+G1945/E1945)^+((NETWORKDAYS(+D1945,A1945,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1945,F1945,Feriados!$A$2:$A$1058)-1))*E1945)))","v":5561.6038193165568},{"$f":"IF(A1945=\"\",\"\",+IF(+A1945=D1945,+VLOOKUP(D1945,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1945,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1945=\"\",\"\",+VLOOKUP(+EOMONTH(+F1945,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1945=\"\",\"\",VLOOKUP(D1945,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1945=\"\",\"\",IF(A1945=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1945,-2)+15,Cenários!$A:$D,2,FALSE)>A1945,+VLOOKUP(+EOMONTH(+A1945,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1945,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1945=\"\",\"\",VLOOKUP(F1945,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1945=\"\",\"\",IF(WORKDAY(+A1945,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1945,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-07-31"},{"$f":"IF(A1946=\"\",\"\",+IF(+A1946=D1946,+E1946,((+G1946/E1946)^+((NETWORKDAYS(+D1946,A1946,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1946,F1946,Feriados!$A$2:$A$1058)-1))*E1946)))","v":5562.2196811504373},{"$f":"IF(A1946=\"\",\"\",+IF(+A1946=D1946,+VLOOKUP(D1946,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1946,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1946=\"\",\"\",+VLOOKUP(+EOMONTH(+F1946,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1946=\"\",\"\",VLOOKUP(D1946,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1946=\"\",\"\",IF(A1946=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1946,-2)+15,Cenários!$A:$D,2,FALSE)>A1946,+VLOOKUP(+EOMONTH(+A1946,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1946,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1946=\"\",\"\",VLOOKUP(F1946,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1946=\"\",\"\",IF(WORKDAY(+A1946,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1946,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-01"},{"$f":"IF(A1947=\"\",\"\",+IF(+A1947=D1947,+E1947,((+G1947/E1947)^+((NETWORKDAYS(+D1947,A1947,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1947,F1947,Feriados!$A$2:$A$1058)-1))*E1947)))","v":5562.8356111815147},{"$f":"IF(A1947=\"\",\"\",+IF(+A1947=D1947,+VLOOKUP(D1947,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1947,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1947=\"\",\"\",+VLOOKUP(+EOMONTH(+F1947,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1947=\"\",\"\",VLOOKUP(D1947,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1947=\"\",\"\",IF(A1947=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1947,-2)+15,Cenários!$A:$D,2,FALSE)>A1947,+VLOOKUP(+EOMONTH(+A1947,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1947,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1947=\"\",\"\",VLOOKUP(F1947,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1947=\"\",\"\",IF(WORKDAY(+A1947,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1947,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-04"},{"$f":"IF(A1948=\"\",\"\",+IF(+A1948=D1948,+E1948,((+G1948/E1948)^+((NETWORKDAYS(+D1948,A1948,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1948,F1948,Feriados!$A$2:$A$1058)-1))*E1948)))","v":5563.4516094173414},{"$f":"IF(A1948=\"\",\"\",+IF(+A1948=D1948,+VLOOKUP(D1948,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1948,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1948=\"\",\"\",+VLOOKUP(+EOMONTH(+F1948,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1948=\"\",\"\",VLOOKUP(D1948,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1948=\"\",\"\",IF(A1948=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1948,-2)+15,Cenários!$A:$D,2,FALSE)>A1948,+VLOOKUP(+EOMONTH(+A1948,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1948,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1948=\"\",\"\",VLOOKUP(F1948,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1948=\"\",\"\",IF(WORKDAY(+A1948,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1948,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-05"},{"$f":"IF(A1949=\"\",\"\",+IF(+A1949=D1949,+E1949,((+G1949/E1949)^+((NETWORKDAYS(+D1949,A1949,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1949,F1949,Feriados!$A$2:$A$1058)-1))*E1949)))","v":5564.0676758654718},{"$f":"IF(A1949=\"\",\"\",+IF(+A1949=D1949,+VLOOKUP(D1949,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1949,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1949=\"\",\"\",+VLOOKUP(+EOMONTH(+F1949,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1949=\"\",\"\",VLOOKUP(D1949,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1949=\"\",\"\",IF(A1949=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1949,-2)+15,Cenários!$A:$D,2,FALSE)>A1949,+VLOOKUP(+EOMONTH(+A1949,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1949,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1949=\"\",\"\",VLOOKUP(F1949,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1949=\"\",\"\",IF(WORKDAY(+A1949,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1949,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-06"},{"$f":"IF(A1950=\"\",\"\",+IF(+A1950=D1950,+E1950,((+G1950/E1950)^+((NETWORKDAYS(+D1950,A1950,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1950,F1950,Feriados!$A$2:$A$1058)-1))*E1950)))","v":5564.6838105334573},{"$f":"IF(A1950=\"\",\"\",+IF(+A1950=D1950,+VLOOKUP(D1950,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1950,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1950=\"\",\"\",+VLOOKUP(+EOMONTH(+F1950,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1950=\"\",\"\",VLOOKUP(D1950,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1950=\"\",\"\",IF(A1950=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1950,-2)+15,Cenários!$A:$D,2,FALSE)>A1950,+VLOOKUP(+EOMONTH(+A1950,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1950,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1950=\"\",\"\",VLOOKUP(F1950,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1950=\"\",\"\",IF(WORKDAY(+A1950,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1950,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-07"},{"$f":"IF(A1951=\"\",\"\",+IF(+A1951=D1951,+E1951,((+G1951/E1951)^+((NETWORKDAYS(+D1951,A1951,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1951,F1951,Feriados!$A$2:$A$1058)-1))*E1951)))","v":5565.3000134288541},{"$f":"IF(A1951=\"\",\"\",+IF(+A1951=D1951,+VLOOKUP(D1951,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1951,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1951=\"\",\"\",+VLOOKUP(+EOMONTH(+F1951,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1951=\"\",\"\",VLOOKUP(D1951,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1951=\"\",\"\",IF(A1951=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1951,-2)+15,Cenários!$A:$D,2,FALSE)>A1951,+VLOOKUP(+EOMONTH(+A1951,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1951,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1951=\"\",\"\",VLOOKUP(F1951,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1951=\"\",\"\",IF(WORKDAY(+A1951,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1951,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-08"},{"$f":"IF(A1952=\"\",\"\",+IF(+A1952=D1952,+E1952,((+G1952/E1952)^+((NETWORKDAYS(+D1952,A1952,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1952,F1952,Feriados!$A$2:$A$1058)-1))*E1952)))","v":5565.9162845592164},{"$f":"IF(A1952=\"\",\"\",+IF(+A1952=D1952,+VLOOKUP(D1952,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1952,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1952=\"\",\"\",+VLOOKUP(+EOMONTH(+F1952,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1952=\"\",\"\",VLOOKUP(D1952,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1952=\"\",\"\",IF(A1952=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1952,-2)+15,Cenários!$A:$D,2,FALSE)>A1952,+VLOOKUP(+EOMONTH(+A1952,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1952,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1952=\"\",\"\",VLOOKUP(F1952,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1952=\"\",\"\",IF(WORKDAY(+A1952,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1952,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-11"},{"$f":"IF(A1953=\"\",\"\",+IF(+A1953=D1953,+E1953,((+G1953/E1953)^+((NETWORKDAYS(+D1953,A1953,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1953,F1953,Feriados!$A$2:$A$1058)-1))*E1953)))","v":5566.5326239320993},{"$f":"IF(A1953=\"\",\"\",+IF(+A1953=D1953,+VLOOKUP(D1953,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1953,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1953=\"\",\"\",+VLOOKUP(+EOMONTH(+F1953,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1953=\"\",\"\",VLOOKUP(D1953,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1953=\"\",\"\",IF(A1953=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1953,-2)+15,Cenários!$A:$D,2,FALSE)>A1953,+VLOOKUP(+EOMONTH(+A1953,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1953,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1953=\"\",\"\",VLOOKUP(F1953,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1953=\"\",\"\",IF(WORKDAY(+A1953,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1953,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-12"},{"$f":"IF(A1954=\"\",\"\",+IF(+A1954=D1954,+E1954,((+G1954/E1954)^+((NETWORKDAYS(+D1954,A1954,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1954,F1954,Feriados!$A$2:$A$1058)-1))*E1954)))","v":5567.1490315550627},{"$f":"IF(A1954=\"\",\"\",+IF(+A1954=D1954,+VLOOKUP(D1954,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1954,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1954=\"\",\"\",+VLOOKUP(+EOMONTH(+F1954,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1954=\"\",\"\",VLOOKUP(D1954,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1954=\"\",\"\",IF(A1954=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1954,-2)+15,Cenários!$A:$D,2,FALSE)>A1954,+VLOOKUP(+EOMONTH(+A1954,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1954,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1954=\"\",\"\",VLOOKUP(F1954,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1954=\"\",\"\",IF(WORKDAY(+A1954,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1954,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-13"},{"$f":"IF(A1955=\"\",\"\",+IF(+A1955=D1955,+E1955,((+G1955/E1955)^+((NETWORKDAYS(+D1955,A1955,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1955,F1955,Feriados!$A$2:$A$1058)-1))*E1955)))","v":5567.7655074356608},{"$f":"IF(A1955=\"\",\"\",+IF(+A1955=D1955,+VLOOKUP(D1955,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1955,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1955=\"\",\"\",+VLOOKUP(+EOMONTH(+F1955,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1955=\"\",\"\",VLOOKUP(D1955,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1955=\"\",\"\",IF(A1955=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1955,-2)+15,Cenários!$A:$D,2,FALSE)>A1955,+VLOOKUP(+EOMONTH(+A1955,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1955,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1955=\"\",\"\",VLOOKUP(F1955,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1955=\"\",\"\",IF(WORKDAY(+A1955,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1955,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-14"},{"$f":"IF(A1956=\"\",\"\",+IF(+A1956=D1956,+E1956,((+G1956/E1956)^+((NETWORKDAYS(+D1956,A1956,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1956,F1956,Feriados!$A$2:$A$1058)-1))*E1956)))","v":5568.3820515814541},{"$f":"IF(A1956=\"\",\"\",+IF(+A1956=D1956,+VLOOKUP(D1956,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1956,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1956=\"\",\"\",+VLOOKUP(+EOMONTH(+F1956,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-07-15"},{"$f":"IF(A1956=\"\",\"\",VLOOKUP(D1956,Cenários!$B:$D,3,FALSE))","v":5554.8338379999996},{"$f":"IF(A1956=\"\",\"\",IF(A1956=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1956,-2)+15,Cenários!$A:$D,2,FALSE)>A1956,+VLOOKUP(+EOMONTH(+A1956,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1956,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-08-15"},{"$f":"IF(A1956=\"\",\"\",VLOOKUP(F1956,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997}]
[{"$f":"IF(A1956=\"\",\"\",IF(WORKDAY(+A1956,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1956,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-15"},{"$f":"IF(A1957=\"\",\"\",+IF(+A1957=D1957,+E1957,((+G1957/E1957)^+((NETWORKDAYS(+D1957,A1957,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1957,F1957,Feriados!$A$2:$A$1058)-1))*E1957)))","v":5568.9986639999997},{"$f":"IF(A1957=\"\",\"\",+IF(+A1957=D1957,+VLOOKUP(D1957,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1957,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A1957=\"\",\"\",+VLOOKUP(+EOMONTH(+F1957,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1957=\"\",\"\",VLOOKUP(D1957,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1957=\"\",\"\",IF(A1957=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1957,-2)+15,Cenários!$A:$D,2,FALSE)>A1957,+VLOOKUP(+EOMONTH(+A1957,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1957,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1957=\"\",\"\",VLOOKUP(F1957,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1957=\"\",\"\",IF(WORKDAY(+A1957,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1957,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-18"},{"$f":"IF(A1958=\"\",\"\",+IF(+A1958=D1958,+E1958,((+G1958/E1958)^+((NETWORKDAYS(+D1958,A1958,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1958,F1958,Feriados!$A$2:$A$1058)-1))*E1958)))","v":5569.5528904197217},{"$f":"IF(A1958=\"\",\"\",+IF(+A1958=D1958,+VLOOKUP(D1958,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1958,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1958=\"\",\"\",+VLOOKUP(+EOMONTH(+F1958,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1958=\"\",\"\",VLOOKUP(D1958,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1958=\"\",\"\",IF(A1958=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1958,-2)+15,Cenários!$A:$D,2,FALSE)>A1958,+VLOOKUP(+EOMONTH(+A1958,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1958,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1958=\"\",\"\",VLOOKUP(F1958,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1958=\"\",\"\",IF(WORKDAY(+A1958,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1958,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-19"},{"$f":"IF(A1959=\"\",\"\",+IF(+A1959=D1959,+E1959,((+G1959/E1959)^+((NETWORKDAYS(+D1959,A1959,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1959,F1959,Feriados!$A$2:$A$1058)-1))*E1959)))","v":5570.1071719960255},{"$f":"IF(A1959=\"\",\"\",+IF(+A1959=D1959,+VLOOKUP(D1959,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1959,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1959=\"\",\"\",+VLOOKUP(+EOMONTH(+F1959,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1959=\"\",\"\",VLOOKUP(D1959,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1959=\"\",\"\",IF(A1959=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1959,-2)+15,Cenários!$A:$D,2,FALSE)>A1959,+VLOOKUP(+EOMONTH(+A1959,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1959,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1959=\"\",\"\",VLOOKUP(F1959,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1959=\"\",\"\",IF(WORKDAY(+A1959,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1959,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-20"},{"$f":"IF(A1960=\"\",\"\",+IF(+A1960=D1960,+E1960,((+G1960/E1960)^+((NETWORKDAYS(+D1960,A1960,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1960,F1960,Feriados!$A$2:$A$1058)-1))*E1960)))","v":5570.661508734398},{"$f":"IF(A1960=\"\",\"\",+IF(+A1960=D1960,+VLOOKUP(D1960,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1960,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1960=\"\",\"\",+VLOOKUP(+EOMONTH(+F1960,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1960=\"\",\"\",VLOOKUP(D1960,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1960=\"\",\"\",IF(A1960=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1960,-2)+15,Cenários!$A:$D,2,FALSE)>A1960,+VLOOKUP(+EOMONTH(+A1960,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1960,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1960=\"\",\"\",VLOOKUP(F1960,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1960=\"\",\"\",IF(WORKDAY(+A1960,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1960,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-21"},{"$f":"IF(A1961=\"\",\"\",+IF(+A1961=D1961,+E1961,((+G1961/E1961)^+((NETWORKDAYS(+D1961,A1961,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1961,F1961,Feriados!$A$2:$A$1058)-1))*E1961)))","v":5571.2159006403308},{"$f":"IF(A1961=\"\",\"\",+IF(+A1961=D1961,+VLOOKUP(D1961,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1961,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1961=\"\",\"\",+VLOOKUP(+EOMONTH(+F1961,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1961=\"\",\"\",VLOOKUP(D1961,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1961=\"\",\"\",IF(A1961=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1961,-2)+15,Cenários!$A:$D,2,FALSE)>A1961,+VLOOKUP(+EOMONTH(+A1961,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1961,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1961=\"\",\"\",VLOOKUP(F1961,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1961=\"\",\"\",IF(WORKDAY(+A1961,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1961,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-22"},{"$f":"IF(A1962=\"\",\"\",+IF(+A1962=D1962,+E1962,((+G1962/E1962)^+((NETWORKDAYS(+D1962,A1962,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1962,F1962,Feriados!$A$2:$A$1058)-1))*E1962)))","v":5571.7703477193127},{"$f":"IF(A1962=\"\",\"\",+IF(+A1962=D1962,+VLOOKUP(D1962,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1962,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1962=\"\",\"\",+VLOOKUP(+EOMONTH(+F1962,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1962=\"\",\"\",VLOOKUP(D1962,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1962=\"\",\"\",IF(A1962=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1962,-2)+15,Cenários!$A:$D,2,FALSE)>A1962,+VLOOKUP(+EOMONTH(+A1962,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1962,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1962=\"\",\"\",VLOOKUP(F1962,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1962=\"\",\"\",IF(WORKDAY(+A1962,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1962,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-25"},{"$f":"IF(A1963=\"\",\"\",+IF(+A1963=D1963,+E1963,((+G1963/E1963)^+((NETWORKDAYS(+D1963,A1963,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1963,F1963,Feriados!$A$2:$A$1058)-1))*E1963)))","v":5572.324849976837},{"$f":"IF(A1963=\"\",\"\",+IF(+A1963=D1963,+VLOOKUP(D1963,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1963,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1963=\"\",\"\",+VLOOKUP(+EOMONTH(+F1963,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1963=\"\",\"\",VLOOKUP(D1963,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1963=\"\",\"\",IF(A1963=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1963,-2)+15,Cenários!$A:$D,2,FALSE)>A1963,+VLOOKUP(+EOMONTH(+A1963,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1963,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1963=\"\",\"\",VLOOKUP(F1963,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1963=\"\",\"\",IF(WORKDAY(+A1963,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1963,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-26"},{"$f":"IF(A1964=\"\",\"\",+IF(+A1964=D1964,+E1964,((+G1964/E1964)^+((NETWORKDAYS(+D1964,A1964,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1964,F1964,Feriados!$A$2:$A$1058)-1))*E1964)))","v":5572.8794074183916},{"$f":"IF(A1964=\"\",\"\",+IF(+A1964=D1964,+VLOOKUP(D1964,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1964,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1964=\"\",\"\",+VLOOKUP(+EOMONTH(+F1964,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1964=\"\",\"\",VLOOKUP(D1964,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1964=\"\",\"\",IF(A1964=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1964,-2)+15,Cenários!$A:$D,2,FALSE)>A1964,+VLOOKUP(+EOMONTH(+A1964,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1964,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1964=\"\",\"\",VLOOKUP(F1964,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1964=\"\",\"\",IF(WORKDAY(+A1964,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1964,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-27"},{"$f":"IF(A1965=\"\",\"\",+IF(+A1965=D1965,+E1965,((+G1965/E1965)^+((NETWORKDAYS(+D1965,A1965,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1965,F1965,Feriados!$A$2:$A$1058)-1))*E1965)))","v":5573.4340200494707},{"$f":"IF(A1965=\"\",\"\",+IF(+A1965=D1965,+VLOOKUP(D1965,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1965,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1965=\"\",\"\",+VLOOKUP(+EOMONTH(+F1965,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1965=\"\",\"\",VLOOKUP(D1965,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1965=\"\",\"\",IF(A1965=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1965,-2)+15,Cenários!$A:$D,2,FALSE)>A1965,+VLOOKUP(+EOMONTH(+A1965,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1965,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1965=\"\",\"\",VLOOKUP(F1965,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1965=\"\",\"\",IF(WORKDAY(+A1965,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1965,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-28"},{"$f":"IF(A1966=\"\",\"\",+IF(+A1966=D1966,+E1966,((+G1966/E1966)^+((NETWORKDAYS(+D1966,A1966,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1966,F1966,Feriados!$A$2:$A$1058)-1))*E1966)))","v":5573.9886878755669},{"$f":"IF(A1966=\"\",\"\",+IF(+A1966=D1966,+VLOOKUP(D1966,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1966,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1966=\"\",\"\",+VLOOKUP(+EOMONTH(+F1966,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1966=\"\",\"\",VLOOKUP(D1966,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1966=\"\",\"\",IF(A1966=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1966,-2)+15,Cenários!$A:$D,2,FALSE)>A1966,+VLOOKUP(+EOMONTH(+A1966,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1966,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1966=\"\",\"\",VLOOKUP(F1966,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1966=\"\",\"\",IF(WORKDAY(+A1966,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1966,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-08-29"},{"$f":"IF(A1967=\"\",\"\",+IF(+A1967=D1967,+E1967,((+G1967/E1967)^+((NETWORKDAYS(+D1967,A1967,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1967,F1967,Feriados!$A$2:$A$1058)-1))*E1967)))","v":5574.5434109021717},{"$f":"IF(A1967=\"\",\"\",+IF(+A1967=D1967,+VLOOKUP(D1967,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1967,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1967=\"\",\"\",+VLOOKUP(+EOMONTH(+F1967,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1967=\"\",\"\",VLOOKUP(D1967,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1967=\"\",\"\",IF(A1967=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1967,-2)+15,Cenários!$A:$D,2,FALSE)>A1967,+VLOOKUP(+EOMONTH(+A1967,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1967,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1967=\"\",\"\",VLOOKUP(F1967,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1967=\"\",\"\",IF(WORKDAY(+A1967,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1967,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-01"},{"$f":"IF(A1968=\"\",\"\",+IF(+A1968=D1968,+E1968,((+G1968/E1968)^+((NETWORKDAYS(+D1968,A1968,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1968,F1968,Feriados!$A$2:$A$1058)-1))*E1968)))","v":5575.0981891347801},{"$f":"IF(A1968=\"\",\"\",+IF(+A1968=D1968,+VLOOKUP(D1968,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1968,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1968=\"\",\"\",+VLOOKUP(+EOMONTH(+F1968,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1968=\"\",\"\",VLOOKUP(D1968,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1968=\"\",\"\",IF(A1968=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1968,-2)+15,Cenários!$A:$D,2,FALSE)>A1968,+VLOOKUP(+EOMONTH(+A1968,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1968,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1968=\"\",\"\",VLOOKUP(F1968,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1968=\"\",\"\",IF(WORKDAY(+A1968,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1968,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-02"},{"$f":"IF(A1969=\"\",\"\",+IF(+A1969=D1969,+E1969,((+G1969/E1969)^+((NETWORKDAYS(+D1969,A1969,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1969,F1969,Feriados!$A$2:$A$1058)-1))*E1969)))","v":5575.6530225788847},{"$f":"IF(A1969=\"\",\"\",+IF(+A1969=D1969,+VLOOKUP(D1969,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1969,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1969=\"\",\"\",+VLOOKUP(+EOMONTH(+F1969,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1969=\"\",\"\",VLOOKUP(D1969,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1969=\"\",\"\",IF(A1969=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1969,-2)+15,Cenários!$A:$D,2,FALSE)>A1969,+VLOOKUP(+EOMONTH(+A1969,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1969,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1969=\"\",\"\",VLOOKUP(F1969,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1969=\"\",\"\",IF(WORKDAY(+A1969,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1969,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-03"},{"$f":"IF(A1970=\"\",\"\",+IF(+A1970=D1970,+E1970,((+G1970/E1970)^+((NETWORKDAYS(+D1970,A1970,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1970,F1970,Feriados!$A$2:$A$1058)-1))*E1970)))","v":5576.2079112399824},{"$f":"IF(A1970=\"\",\"\",+IF(+A1970=D1970,+VLOOKUP(D1970,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1970,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1970=\"\",\"\",+VLOOKUP(+EOMONTH(+F1970,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1970=\"\",\"\",VLOOKUP(D1970,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1970=\"\",\"\",IF(A1970=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1970,-2)+15,Cenários!$A:$D,2,FALSE)>A1970,+VLOOKUP(+EOMONTH(+A1970,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1970,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1970=\"\",\"\",VLOOKUP(F1970,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1970=\"\",\"\",IF(WORKDAY(+A1970,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1970,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-04"},{"$f":"IF(A1971=\"\",\"\",+IF(+A1971=D1971,+E1971,((+G1971/E1971)^+((NETWORKDAYS(+D1971,A1971,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1971,F1971,Feriados!$A$2:$A$1058)-1))*E1971)))","v":5576.7628551235666},{"$f":"IF(A1971=\"\",\"\",+IF(+A1971=D1971,+VLOOKUP(D1971,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1971,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1971=\"\",\"\",+VLOOKUP(+EOMONTH(+F1971,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1971=\"\",\"\",VLOOKUP(D1971,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1971=\"\",\"\",IF(A1971=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1971,-2)+15,Cenários!$A:$D,2,FALSE)>A1971,+VLOOKUP(+EOMONTH(+A1971,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1971,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1971=\"\",\"\",VLOOKUP(F1971,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1971=\"\",\"\",IF(WORKDAY(+A1971,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1971,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-05"},{"$f":"IF(A1972=\"\",\"\",+IF(+A1972=D1972,+E1972,((+G1972/E1972)^+((NETWORKDAYS(+D1972,A1972,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1972,F1972,Feriados!$A$2:$A$1058)-1))*E1972)))","v":5577.3178542351325},{"$f":"IF(A1972=\"\",\"\",+IF(+A1972=D1972,+VLOOKUP(D1972,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1972,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1972=\"\",\"\",+VLOOKUP(+EOMONTH(+F1972,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1972=\"\",\"\",VLOOKUP(D1972,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1972=\"\",\"\",IF(A1972=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1972,-2)+15,Cenários!$A:$D,2,FALSE)>A1972,+VLOOKUP(+EOMONTH(+A1972,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1972,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1972=\"\",\"\",VLOOKUP(F1972,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1972=\"\",\"\",IF(WORKDAY(+A1972,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1972,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-08"},{"$f":"IF(A1973=\"\",\"\",+IF(+A1973=D1973,+E1973,((+G1973/E1973)^+((NETWORKDAYS(+D1973,A1973,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1973,F1973,Feriados!$A$2:$A$1058)-1))*E1973)))","v":5577.8729085801779},{"$f":"IF(A1973=\"\",\"\",+IF(+A1973=D1973,+VLOOKUP(D1973,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1973,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1973=\"\",\"\",+VLOOKUP(+EOMONTH(+F1973,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1973=\"\",\"\",VLOOKUP(D1973,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1973=\"\",\"\",IF(A1973=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1973,-2)+15,Cenários!$A:$D,2,FALSE)>A1973,+VLOOKUP(+EOMONTH(+A1973,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1973,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1973=\"\",\"\",VLOOKUP(F1973,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1973=\"\",\"\",IF(WORKDAY(+A1973,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1973,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-09"},{"$f":"IF(A1974=\"\",\"\",+IF(+A1974=D1974,+E1974,((+G1974/E1974)^+((NETWORKDAYS(+D1974,A1974,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1974,F1974,Feriados!$A$2:$A$1058)-1))*E1974)))","v":5578.4280181641998},{"$f":"IF(A1974=\"\",\"\",+IF(+A1974=D1974,+VLOOKUP(D1974,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1974,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1974=\"\",\"\",+VLOOKUP(+EOMONTH(+F1974,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1974=\"\",\"\",VLOOKUP(D1974,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1974=\"\",\"\",IF(A1974=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1974,-2)+15,Cenários!$A:$D,2,FALSE)>A1974,+VLOOKUP(+EOMONTH(+A1974,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1974,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1974=\"\",\"\",VLOOKUP(F1974,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1974=\"\",\"\",IF(WORKDAY(+A1974,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1974,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-10"},{"$f":"IF(A1975=\"\",\"\",+IF(+A1975=D1975,+E1975,((+G1975/E1975)^+((NETWORKDAYS(+D1975,A1975,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1975,F1975,Feriados!$A$2:$A$1058)-1))*E1975)))","v":5578.9831829926943},{"$f":"IF(A1975=\"\",\"\",+IF(+A1975=D1975,+VLOOKUP(D1975,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1975,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1975=\"\",\"\",+VLOOKUP(+EOMONTH(+F1975,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1975=\"\",\"\",VLOOKUP(D1975,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1975=\"\",\"\",IF(A1975=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1975,-2)+15,Cenários!$A:$D,2,FALSE)>A1975,+VLOOKUP(+EOMONTH(+A1975,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1975,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1975=\"\",\"\",VLOOKUP(F1975,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1975=\"\",\"\",IF(WORKDAY(+A1975,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1975,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-11"},{"$f":"IF(A1976=\"\",\"\",+IF(+A1976=D1976,+E1976,((+G1976/E1976)^+((NETWORKDAYS(+D1976,A1976,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1976,F1976,Feriados!$A$2:$A$1058)-1))*E1976)))","v":5579.5384030711602},{"$f":"IF(A1976=\"\",\"\",+IF(+A1976=D1976,+VLOOKUP(D1976,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1976,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1976=\"\",\"\",+VLOOKUP(+EOMONTH(+F1976,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1976=\"\",\"\",VLOOKUP(D1976,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1976=\"\",\"\",IF(A1976=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1976,-2)+15,Cenários!$A:$D,2,FALSE)>A1976,+VLOOKUP(+EOMONTH(+A1976,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1976,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1976=\"\",\"\",VLOOKUP(F1976,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1976=\"\",\"\",IF(WORKDAY(+A1976,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1976,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-12"},{"$f":"IF(A1977=\"\",\"\",+IF(+A1977=D1977,+E1977,((+G1977/E1977)^+((NETWORKDAYS(+D1977,A1977,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1977,F1977,Feriados!$A$2:$A$1058)-1))*E1977)))","v":5580.0936784050955},{"$f":"IF(A1977=\"\",\"\",+IF(+A1977=D1977,+VLOOKUP(D1977,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1977,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1977=\"\",\"\",+VLOOKUP(+EOMONTH(+F1977,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-08-15"},{"$f":"IF(A1977=\"\",\"\",VLOOKUP(D1977,Cenários!$B:$D,3,FALSE))","v":5568.9986639999997},{"$f":"IF(A1977=\"\",\"\",IF(A1977=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1977,-2)+15,Cenários!$A:$D,2,FALSE)>A1977,+VLOOKUP(+EOMONTH(+A1977,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1977,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-09-15"},{"$f":"IF(A1977=\"\",\"\",VLOOKUP(F1977,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998}]
[{"$f":"IF(A1977=\"\",\"\",IF(WORKDAY(+A1977,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1977,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-15"},{"$f":"IF(A1978=\"\",\"\",+IF(+A1978=D1978,+E1978,((+G1978/E1978)^+((NETWORKDAYS(+D1978,A1978,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1978,F1978,Feriados!$A$2:$A$1058)-1))*E1978)))","v":5580.6490089999998},{"$f":"IF(A1978=\"\",\"\",+IF(+A1978=D1978,+VLOOKUP(D1978,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1978,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A1978=\"\",\"\",+VLOOKUP(+EOMONTH(+F1978,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1978=\"\",\"\",VLOOKUP(D1978,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1978=\"\",\"\",IF(A1978=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1978,-2)+15,Cenários!$A:$D,2,FALSE)>A1978,+VLOOKUP(+EOMONTH(+A1978,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1978,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1978=\"\",\"\",VLOOKUP(F1978,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1978=\"\",\"\",IF(WORKDAY(+A1978,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1978,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-16"},{"$f":"IF(A1979=\"\",\"\",+IF(+A1979=D1979,+E1979,((+G1979/E1979)^+((NETWORKDAYS(+D1979,A1979,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1979,F1979,Feriados!$A$2:$A$1058)-1))*E1979)))","v":5581.1558570861689},{"$f":"IF(A1979=\"\",\"\",+IF(+A1979=D1979,+VLOOKUP(D1979,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1979,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1979=\"\",\"\",+VLOOKUP(+EOMONTH(+F1979,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1979=\"\",\"\",VLOOKUP(D1979,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1979=\"\",\"\",IF(A1979=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1979,-2)+15,Cenários!$A:$D,2,FALSE)>A1979,+VLOOKUP(+EOMONTH(+A1979,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1979,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1979=\"\",\"\",VLOOKUP(F1979,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1979=\"\",\"\",IF(WORKDAY(+A1979,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1979,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-17"},{"$f":"IF(A1980=\"\",\"\",+IF(+A1980=D1980,+E1980,((+G1980/E1980)^+((NETWORKDAYS(+D1980,A1980,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1980,F1980,Feriados!$A$2:$A$1058)-1))*E1980)))","v":5581.6627512055102},{"$f":"IF(A1980=\"\",\"\",+IF(+A1980=D1980,+VLOOKUP(D1980,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1980,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1980=\"\",\"\",+VLOOKUP(+EOMONTH(+F1980,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1980=\"\",\"\",VLOOKUP(D1980,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1980=\"\",\"\",IF(A1980=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1980,-2)+15,Cenários!$A:$D,2,FALSE)>A1980,+VLOOKUP(+EOMONTH(+A1980,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1980,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1980=\"\",\"\",VLOOKUP(F1980,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1980=\"\",\"\",IF(WORKDAY(+A1980,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1980,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-18"},{"$f":"IF(A1981=\"\",\"\",+IF(+A1981=D1981,+E1981,((+G1981/E1981)^+((NETWORKDAYS(+D1981,A1981,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1981,F1981,Feriados!$A$2:$A$1058)-1))*E1981)))","v":5582.1696913622063},{"$f":"IF(A1981=\"\",\"\",+IF(+A1981=D1981,+VLOOKUP(D1981,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1981,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1981=\"\",\"\",+VLOOKUP(+EOMONTH(+F1981,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1981=\"\",\"\",VLOOKUP(D1981,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1981=\"\",\"\",IF(A1981=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1981,-2)+15,Cenários!$A:$D,2,FALSE)>A1981,+VLOOKUP(+EOMONTH(+A1981,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1981,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1981=\"\",\"\",VLOOKUP(F1981,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1981=\"\",\"\",IF(WORKDAY(+A1981,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1981,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-19"},{"$f":"IF(A1982=\"\",\"\",+IF(+A1982=D1982,+E1982,((+G1982/E1982)^+((NETWORKDAYS(+D1982,A1982,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1982,F1982,Feriados!$A$2:$A$1058)-1))*E1982)))","v":5582.6766775604374},{"$f":"IF(A1982=\"\",\"\",+IF(+A1982=D1982,+VLOOKUP(D1982,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1982,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1982=\"\",\"\",+VLOOKUP(+EOMONTH(+F1982,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1982=\"\",\"\",VLOOKUP(D1982,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1982=\"\",\"\",IF(A1982=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1982,-2)+15,Cenários!$A:$D,2,FALSE)>A1982,+VLOOKUP(+EOMONTH(+A1982,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1982,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1982=\"\",\"\",VLOOKUP(F1982,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1982=\"\",\"\",IF(WORKDAY(+A1982,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1982,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-22"},{"$f":"IF(A1983=\"\",\"\",+IF(+A1983=D1983,+E1983,((+G1983/E1983)^+((NETWORKDAYS(+D1983,A1983,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1983,F1983,Feriados!$A$2:$A$1058)-1))*E1983)))","v":5583.1837098043852},{"$f":"IF(A1983=\"\",\"\",+IF(+A1983=D1983,+VLOOKUP(D1983,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1983,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1983=\"\",\"\",+VLOOKUP(+EOMONTH(+F1983,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1983=\"\",\"\",VLOOKUP(D1983,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1983=\"\",\"\",IF(A1983=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1983,-2)+15,Cenários!$A:$D,2,FALSE)>A1983,+VLOOKUP(+EOMONTH(+A1983,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1983,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1983=\"\",\"\",VLOOKUP(F1983,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1983=\"\",\"\",IF(WORKDAY(+A1983,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1983,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-23"},{"$f":"IF(A1984=\"\",\"\",+IF(+A1984=D1984,+E1984,((+G1984/E1984)^+((NETWORKDAYS(+D1984,A1984,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1984,F1984,Feriados!$A$2:$A$1058)-1))*E1984)))","v":5583.6907880982326},{"$f":"IF(A1984=\"\",\"\",+IF(+A1984=D1984,+VLOOKUP(D1984,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1984,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1984=\"\",\"\",+VLOOKUP(+EOMONTH(+F1984,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1984=\"\",\"\",VLOOKUP(D1984,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1984=\"\",\"\",IF(A1984=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1984,-2)+15,Cenários!$A:$D,2,FALSE)>A1984,+VLOOKUP(+EOMONTH(+A1984,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1984,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1984=\"\",\"\",VLOOKUP(F1984,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1984=\"\",\"\",IF(WORKDAY(+A1984,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1984,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-24"},{"$f":"IF(A1985=\"\",\"\",+IF(+A1985=D1985,+E1985,((+G1985/E1985)^+((NETWORKDAYS(+D1985,A1985,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1985,F1985,Feriados!$A$2:$A$1058)-1))*E1985)))","v":5584.1979124461595},{"$f":"IF(A1985=\"\",\"\",+IF(+A1985=D1985,+VLOOKUP(D1985,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1985,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1985=\"\",\"\",+VLOOKUP(+EOMONTH(+F1985,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1985=\"\",\"\",VLOOKUP(D1985,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1985=\"\",\"\",IF(A1985=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1985,-2)+15,Cenários!$A:$D,2,FALSE)>A1985,+VLOOKUP(+EOMONTH(+A1985,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1985,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1985=\"\",\"\",VLOOKUP(F1985,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1985=\"\",\"\",IF(WORKDAY(+A1985,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1985,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-25"},{"$f":"IF(A1986=\"\",\"\",+IF(+A1986=D1986,+E1986,((+G1986/E1986)^+((NETWORKDAYS(+D1986,A1986,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1986,F1986,Feriados!$A$2:$A$1058)-1))*E1986)))","v":5584.7050828523525},{"$f":"IF(A1986=\"\",\"\",+IF(+A1986=D1986,+VLOOKUP(D1986,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1986,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1986=\"\",\"\",+VLOOKUP(+EOMONTH(+F1986,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1986=\"\",\"\",VLOOKUP(D1986,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1986=\"\",\"\",IF(A1986=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1986,-2)+15,Cenários!$A:$D,2,FALSE)>A1986,+VLOOKUP(+EOMONTH(+A1986,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1986,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1986=\"\",\"\",VLOOKUP(F1986,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1986=\"\",\"\",IF(WORKDAY(+A1986,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1986,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-26"},{"$f":"IF(A1987=\"\",\"\",+IF(+A1987=D1987,+E1987,((+G1987/E1987)^+((NETWORKDAYS(+D1987,A1987,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1987,F1987,Feriados!$A$2:$A$1058)-1))*E1987)))","v":5585.2122993209914},{"$f":"IF(A1987=\"\",\"\",+IF(+A1987=D1987,+VLOOKUP(D1987,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1987,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1987=\"\",\"\",+VLOOKUP(+EOMONTH(+F1987,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1987=\"\",\"\",VLOOKUP(D1987,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1987=\"\",\"\",IF(A1987=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1987,-2)+15,Cenários!$A:$D,2,FALSE)>A1987,+VLOOKUP(+EOMONTH(+A1987,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1987,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1987=\"\",\"\",VLOOKUP(F1987,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1987=\"\",\"\",IF(WORKDAY(+A1987,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1987,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-29"},{"$f":"IF(A1988=\"\",\"\",+IF(+A1988=D1988,+E1988,((+G1988/E1988)^+((NETWORKDAYS(+D1988,A1988,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1988,F1988,Feriados!$A$2:$A$1058)-1))*E1988)))","v":5585.719561856261},{"$f":"IF(A1988=\"\",\"\",+IF(+A1988=D1988,+VLOOKUP(D1988,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1988,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1988=\"\",\"\",+VLOOKUP(+EOMONTH(+F1988,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1988=\"\",\"\",VLOOKUP(D1988,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1988=\"\",\"\",IF(A1988=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1988,-2)+15,Cenários!$A:$D,2,FALSE)>A1988,+VLOOKUP(+EOMONTH(+A1988,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1988,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1988=\"\",\"\",VLOOKUP(F1988,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1988=\"\",\"\",IF(WORKDAY(+A1988,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1988,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-09-30"},{"$f":"IF(A1989=\"\",\"\",+IF(+A1989=D1989,+E1989,((+G1989/E1989)^+((NETWORKDAYS(+D1989,A1989,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1989,F1989,Feriados!$A$2:$A$1058)-1))*E1989)))","v":5586.2268704623457},{"$f":"IF(A1989=\"\",\"\",+IF(+A1989=D1989,+VLOOKUP(D1989,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1989,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1989=\"\",\"\",+VLOOKUP(+EOMONTH(+F1989,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1989=\"\",\"\",VLOOKUP(D1989,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1989=\"\",\"\",IF(A1989=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1989,-2)+15,Cenários!$A:$D,2,FALSE)>A1989,+VLOOKUP(+EOMONTH(+A1989,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1989,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1989=\"\",\"\",VLOOKUP(F1989,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1989=\"\",\"\",IF(WORKDAY(+A1989,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1989,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-01"},{"$f":"IF(A1990=\"\",\"\",+IF(+A1990=D1990,+E1990,((+G1990/E1990)^+((NETWORKDAYS(+D1990,A1990,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1990,F1990,Feriados!$A$2:$A$1058)-1))*E1990)))","v":5586.7342251434293},{"$f":"IF(A1990=\"\",\"\",+IF(+A1990=D1990,+VLOOKUP(D1990,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1990,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1990=\"\",\"\",+VLOOKUP(+EOMONTH(+F1990,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1990=\"\",\"\",VLOOKUP(D1990,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1990=\"\",\"\",IF(A1990=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1990,-2)+15,Cenários!$A:$D,2,FALSE)>A1990,+VLOOKUP(+EOMONTH(+A1990,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1990,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1990=\"\",\"\",VLOOKUP(F1990,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1990=\"\",\"\",IF(WORKDAY(+A1990,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1990,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-02"},{"$f":"IF(A1991=\"\",\"\",+IF(+A1991=D1991,+E1991,((+G1991/E1991)^+((NETWORKDAYS(+D1991,A1991,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1991,F1991,Feriados!$A$2:$A$1058)-1))*E1991)))","v":5587.2416259036954},{"$f":"IF(A1991=\"\",\"\",+IF(+A1991=D1991,+VLOOKUP(D1991,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1991,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1991=\"\",\"\",+VLOOKUP(+EOMONTH(+F1991,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1991=\"\",\"\",VLOOKUP(D1991,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1991=\"\",\"\",IF(A1991=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1991,-2)+15,Cenários!$A:$D,2,FALSE)>A1991,+VLOOKUP(+EOMONTH(+A1991,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1991,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1991=\"\",\"\",VLOOKUP(F1991,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1991=\"\",\"\",IF(WORKDAY(+A1991,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1991,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-03"},{"$f":"IF(A1992=\"\",\"\",+IF(+A1992=D1992,+E1992,((+G1992/E1992)^+((NETWORKDAYS(+D1992,A1992,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1992,F1992,Feriados!$A$2:$A$1058)-1))*E1992)))","v":5587.7490727473305},{"$f":"IF(A1992=\"\",\"\",+IF(+A1992=D1992,+VLOOKUP(D1992,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1992,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1992=\"\",\"\",+VLOOKUP(+EOMONTH(+F1992,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1992=\"\",\"\",VLOOKUP(D1992,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1992=\"\",\"\",IF(A1992=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1992,-2)+15,Cenários!$A:$D,2,FALSE)>A1992,+VLOOKUP(+EOMONTH(+A1992,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1992,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1992=\"\",\"\",VLOOKUP(F1992,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1992=\"\",\"\",IF(WORKDAY(+A1992,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1992,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-06"},{"$f":"IF(A1993=\"\",\"\",+IF(+A1993=D1993,+E1993,((+G1993/E1993)^+((NETWORKDAYS(+D1993,A1993,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1993,F1993,Feriados!$A$2:$A$1058)-1))*E1993)))","v":5588.2565656785182},{"$f":"IF(A1993=\"\",\"\",+IF(+A1993=D1993,+VLOOKUP(D1993,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1993,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1993=\"\",\"\",+VLOOKUP(+EOMONTH(+F1993,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1993=\"\",\"\",VLOOKUP(D1993,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1993=\"\",\"\",IF(A1993=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1993,-2)+15,Cenários!$A:$D,2,FALSE)>A1993,+VLOOKUP(+EOMONTH(+A1993,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1993,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1993=\"\",\"\",VLOOKUP(F1993,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1993=\"\",\"\",IF(WORKDAY(+A1993,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1993,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-07"},{"$f":"IF(A1994=\"\",\"\",+IF(+A1994=D1994,+E1994,((+G1994/E1994)^+((NETWORKDAYS(+D1994,A1994,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1994,F1994,Feriados!$A$2:$A$1058)-1))*E1994)))","v":5588.7641047014467},{"$f":"IF(A1994=\"\",\"\",+IF(+A1994=D1994,+VLOOKUP(D1994,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1994,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1994=\"\",\"\",+VLOOKUP(+EOMONTH(+F1994,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1994=\"\",\"\",VLOOKUP(D1994,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1994=\"\",\"\",IF(A1994=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1994,-2)+15,Cenários!$A:$D,2,FALSE)>A1994,+VLOOKUP(+EOMONTH(+A1994,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1994,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1994=\"\",\"\",VLOOKUP(F1994,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1994=\"\",\"\",IF(WORKDAY(+A1994,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1994,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-08"},{"$f":"IF(A1995=\"\",\"\",+IF(+A1995=D1995,+E1995,((+G1995/E1995)^+((NETWORKDAYS(+D1995,A1995,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1995,F1995,Feriados!$A$2:$A$1058)-1))*E1995)))","v":5589.2716898203007},{"$f":"IF(A1995=\"\",\"\",+IF(+A1995=D1995,+VLOOKUP(D1995,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1995,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1995=\"\",\"\",+VLOOKUP(+EOMONTH(+F1995,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1995=\"\",\"\",VLOOKUP(D1995,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1995=\"\",\"\",IF(A1995=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1995,-2)+15,Cenários!$A:$D,2,FALSE)>A1995,+VLOOKUP(+EOMONTH(+A1995,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1995,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1995=\"\",\"\",VLOOKUP(F1995,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1995=\"\",\"\",IF(WORKDAY(+A1995,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1995,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-09"},{"$f":"IF(A1996=\"\",\"\",+IF(+A1996=D1996,+E1996,((+G1996/E1996)^+((NETWORKDAYS(+D1996,A1996,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1996,F1996,Feriados!$A$2:$A$1058)-1))*E1996)))","v":5589.7793210392674},{"$f":"IF(A1996=\"\",\"\",+IF(+A1996=D1996,+VLOOKUP(D1996,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1996,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1996=\"\",\"\",+VLOOKUP(+EOMONTH(+F1996,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1996=\"\",\"\",VLOOKUP(D1996,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1996=\"\",\"\",IF(A1996=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1996,-2)+15,Cenários!$A:$D,2,FALSE)>A1996,+VLOOKUP(+EOMONTH(+A1996,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1996,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1996=\"\",\"\",VLOOKUP(F1996,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1996=\"\",\"\",IF(WORKDAY(+A1996,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1996,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-10"},{"$f":"IF(A1997=\"\",\"\",+IF(+A1997=D1997,+E1997,((+G1997/E1997)^+((NETWORKDAYS(+D1997,A1997,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1997,F1997,Feriados!$A$2:$A$1058)-1))*E1997)))","v":5590.2869983625324},{"$f":"IF(A1997=\"\",\"\",+IF(+A1997=D1997,+VLOOKUP(D1997,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1997,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1997=\"\",\"\",+VLOOKUP(+EOMONTH(+F1997,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1997=\"\",\"\",VLOOKUP(D1997,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1997=\"\",\"\",IF(A1997=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1997,-2)+15,Cenários!$A:$D,2,FALSE)>A1997,+VLOOKUP(+EOMONTH(+A1997,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1997,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1997=\"\",\"\",VLOOKUP(F1997,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1997=\"\",\"\",IF(WORKDAY(+A1997,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1997,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-13"},{"$f":"IF(A1998=\"\",\"\",+IF(+A1998=D1998,+E1998,((+G1998/E1998)^+((NETWORKDAYS(+D1998,A1998,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1998,F1998,Feriados!$A$2:$A$1058)-1))*E1998)))","v":5590.7947217942847},{"$f":"IF(A1998=\"\",\"\",+IF(+A1998=D1998,+VLOOKUP(D1998,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1998,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1998=\"\",\"\",+VLOOKUP(+EOMONTH(+F1998,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1998=\"\",\"\",VLOOKUP(D1998,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1998=\"\",\"\",IF(A1998=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1998,-2)+15,Cenários!$A:$D,2,FALSE)>A1998,+VLOOKUP(+EOMONTH(+A1998,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1998,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1998=\"\",\"\",VLOOKUP(F1998,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1998=\"\",\"\",IF(WORKDAY(+A1998,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1998,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-14"},{"$f":"IF(A1999=\"\",\"\",+IF(+A1999=D1999,+E1999,((+G1999/E1999)^+((NETWORKDAYS(+D1999,A1999,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D1999,F1999,Feriados!$A$2:$A$1058)-1))*E1999)))","v":5591.3024913387117},{"$f":"IF(A1999=\"\",\"\",+IF(+A1999=D1999,+VLOOKUP(D1999,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F1999,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A1999=\"\",\"\",+VLOOKUP(+EOMONTH(+F1999,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-09-15"},{"$f":"IF(A1999=\"\",\"\",VLOOKUP(D1999,Cenários!$B:$D,3,FALSE))","v":5580.6490089999998},{"$f":"IF(A1999=\"\",\"\",IF(A1999=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A1999,-2)+15,Cenários!$A:$D,2,FALSE)>A1999,+VLOOKUP(+EOMONTH(+A1999,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A1999,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-10-15"},{"$f":"IF(A1999=\"\",\"\",VLOOKUP(F1999,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997}]
[{"$f":"IF(A1999=\"\",\"\",IF(WORKDAY(+A1999,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A1999,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-15"},{"$f":"IF(A2000=\"\",\"\",+IF(+A2000=D2000,+E2000,((+G2000/E2000)^+((NETWORKDAYS(+D2000,A2000,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2000,F2000,Feriados!$A$2:$A$1058)-1))*E2000)))","v":5591.8103069999997},{"$f":"IF(A2000=\"\",\"\",+IF(+A2000=D2000,+VLOOKUP(D2000,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2000,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2000=\"\",\"\",+VLOOKUP(+EOMONTH(+F2000,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2000=\"\",\"\",VLOOKUP(D2000,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2000=\"\",\"\",IF(A2000=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2000,-2)+15,Cenários!$A:$D,2,FALSE)>A2000,+VLOOKUP(+EOMONTH(+A2000,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2000,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2000=\"\",\"\",VLOOKUP(F2000,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2000=\"\",\"\",IF(WORKDAY(+A2000,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2000,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-16"},{"$f":"IF(A2001=\"\",\"\",+IF(+A2001=D2001,+E2001,((+G2001/E2001)^+((NETWORKDAYS(+D2001,A2001,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2001,F2001,Feriados!$A$2:$A$1058)-1))*E2001)))","v":5592.2232790740472},{"$f":"IF(A2001=\"\",\"\",+IF(+A2001=D2001,+VLOOKUP(D2001,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2001,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2001=\"\",\"\",+VLOOKUP(+EOMONTH(+F2001,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2001=\"\",\"\",VLOOKUP(D2001,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2001=\"\",\"\",IF(A2001=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2001,-2)+15,Cenários!$A:$D,2,FALSE)>A2001,+VLOOKUP(+EOMONTH(+A2001,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2001,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2001=\"\",\"\",VLOOKUP(F2001,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2001=\"\",\"\",IF(WORKDAY(+A2001,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2001,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-17"},{"$f":"IF(A2002=\"\",\"\",+IF(+A2002=D2002,+E2002,((+G2002/E2002)^+((NETWORKDAYS(+D2002,A2002,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2002,F2002,Feriados!$A$2:$A$1058)-1))*E2002)))","v":5592.6362816473284},{"$f":"IF(A2002=\"\",\"\",+IF(+A2002=D2002,+VLOOKUP(D2002,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2002,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2002=\"\",\"\",+VLOOKUP(+EOMONTH(+F2002,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2002=\"\",\"\",VLOOKUP(D2002,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2002=\"\",\"\",IF(A2002=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2002,-2)+15,Cenários!$A:$D,2,FALSE)>A2002,+VLOOKUP(+EOMONTH(+A2002,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2002,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2002=\"\",\"\",VLOOKUP(F2002,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2002=\"\",\"\",IF(WORKDAY(+A2002,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2002,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-20"},{"$f":"IF(A2003=\"\",\"\",+IF(+A2003=D2003,+E2003,((+G2003/E2003)^+((NETWORKDAYS(+D2003,A2003,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2003,F2003,Feriados!$A$2:$A$1058)-1))*E2003)))","v":5593.0493147220968},{"$f":"IF(A2003=\"\",\"\",+IF(+A2003=D2003,+VLOOKUP(D2003,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2003,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2003=\"\",\"\",+VLOOKUP(+EOMONTH(+F2003,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2003=\"\",\"\",VLOOKUP(D2003,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2003=\"\",\"\",IF(A2003=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2003,-2)+15,Cenários!$A:$D,2,FALSE)>A2003,+VLOOKUP(+EOMONTH(+A2003,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2003,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2003=\"\",\"\",VLOOKUP(F2003,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2003=\"\",\"\",IF(WORKDAY(+A2003,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2003,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-21"},{"$f":"IF(A2004=\"\",\"\",+IF(+A2004=D2004,+E2004,((+G2004/E2004)^+((NETWORKDAYS(+D2004,A2004,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2004,F2004,Feriados!$A$2:$A$1058)-1))*E2004)))","v":5593.4623783006064},{"$f":"IF(A2004=\"\",\"\",+IF(+A2004=D2004,+VLOOKUP(D2004,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2004,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2004=\"\",\"\",+VLOOKUP(+EOMONTH(+F2004,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2004=\"\",\"\",VLOOKUP(D2004,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2004=\"\",\"\",IF(A2004=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2004,-2)+15,Cenários!$A:$D,2,FALSE)>A2004,+VLOOKUP(+EOMONTH(+A2004,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2004,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2004=\"\",\"\",VLOOKUP(F2004,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2004=\"\",\"\",IF(WORKDAY(+A2004,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2004,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-22"},{"$f":"IF(A2005=\"\",\"\",+IF(+A2005=D2005,+E2005,((+G2005/E2005)^+((NETWORKDAYS(+D2005,A2005,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2005,F2005,Feriados!$A$2:$A$1058)-1))*E2005)))","v":5593.8754723851061},{"$f":"IF(A2005=\"\",\"\",+IF(+A2005=D2005,+VLOOKUP(D2005,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2005,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2005=\"\",\"\",+VLOOKUP(+EOMONTH(+F2005,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2005=\"\",\"\",VLOOKUP(D2005,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2005=\"\",\"\",IF(A2005=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2005,-2)+15,Cenários!$A:$D,2,FALSE)>A2005,+VLOOKUP(+EOMONTH(+A2005,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2005,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2005=\"\",\"\",VLOOKUP(F2005,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2005=\"\",\"\",IF(WORKDAY(+A2005,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2005,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-23"},{"$f":"IF(A2006=\"\",\"\",+IF(+A2006=D2006,+E2006,((+G2006/E2006)^+((NETWORKDAYS(+D2006,A2006,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2006,F2006,Feriados!$A$2:$A$1058)-1))*E2006)))","v":5594.2885969778526},{"$f":"IF(A2006=\"\",\"\",+IF(+A2006=D2006,+VLOOKUP(D2006,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2006,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2006=\"\",\"\",+VLOOKUP(+EOMONTH(+F2006,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2006=\"\",\"\",VLOOKUP(D2006,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2006=\"\",\"\",IF(A2006=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2006,-2)+15,Cenários!$A:$D,2,FALSE)>A2006,+VLOOKUP(+EOMONTH(+A2006,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2006,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2006=\"\",\"\",VLOOKUP(F2006,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2006=\"\",\"\",IF(WORKDAY(+A2006,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2006,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-24"},{"$f":"IF(A2007=\"\",\"\",+IF(+A2007=D2007,+E2007,((+G2007/E2007)^+((NETWORKDAYS(+D2007,A2007,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2007,F2007,Feriados!$A$2:$A$1058)-1))*E2007)))","v":5594.7017520810969},{"$f":"IF(A2007=\"\",\"\",+IF(+A2007=D2007,+VLOOKUP(D2007,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2007,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2007=\"\",\"\",+VLOOKUP(+EOMONTH(+F2007,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2007=\"\",\"\",VLOOKUP(D2007,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2007=\"\",\"\",IF(A2007=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2007,-2)+15,Cenários!$A:$D,2,FALSE)>A2007,+VLOOKUP(+EOMONTH(+A2007,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2007,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2007=\"\",\"\",VLOOKUP(F2007,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2007=\"\",\"\",IF(WORKDAY(+A2007,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2007,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-27"},{"$f":"IF(A2008=\"\",\"\",+IF(+A2008=D2008,+E2008,((+G2008/E2008)^+((NETWORKDAYS(+D2008,A2008,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2008,F2008,Feriados!$A$2:$A$1058)-1))*E2008)))","v":5595.1149376970925},{"$f":"IF(A2008=\"\",\"\",+IF(+A2008=D2008,+VLOOKUP(D2008,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2008,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2008=\"\",\"\",+VLOOKUP(+EOMONTH(+F2008,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2008=\"\",\"\",VLOOKUP(D2008,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2008=\"\",\"\",IF(A2008=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2008,-2)+15,Cenários!$A:$D,2,FALSE)>A2008,+VLOOKUP(+EOMONTH(+A2008,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2008,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2008=\"\",\"\",VLOOKUP(F2008,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2008=\"\",\"\",IF(WORKDAY(+A2008,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2008,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-28"},{"$f":"IF(A2009=\"\",\"\",+IF(+A2009=D2009,+E2009,((+G2009/E2009)^+((NETWORKDAYS(+D2009,A2009,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2009,F2009,Feriados!$A$2:$A$1058)-1))*E2009)))","v":5595.5281538280951},{"$f":"IF(A2009=\"\",\"\",+IF(+A2009=D2009,+VLOOKUP(D2009,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2009,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2009=\"\",\"\",+VLOOKUP(+EOMONTH(+F2009,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2009=\"\",\"\",VLOOKUP(D2009,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2009=\"\",\"\",IF(A2009=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2009,-2)+15,Cenários!$A:$D,2,FALSE)>A2009,+VLOOKUP(+EOMONTH(+A2009,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2009,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2009=\"\",\"\",VLOOKUP(F2009,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2009=\"\",\"\",IF(WORKDAY(+A2009,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2009,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-29"},{"$f":"IF(A2010=\"\",\"\",+IF(+A2010=D2010,+E2010,((+G2010/E2010)^+((NETWORKDAYS(+D2010,A2010,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2010,F2010,Feriados!$A$2:$A$1058)-1))*E2010)))","v":5595.9414004763548},{"$f":"IF(A2010=\"\",\"\",+IF(+A2010=D2010,+VLOOKUP(D2010,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2010,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2010=\"\",\"\",+VLOOKUP(+EOMONTH(+F2010,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2010=\"\",\"\",VLOOKUP(D2010,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2010=\"\",\"\",IF(A2010=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2010,-2)+15,Cenários!$A:$D,2,FALSE)>A2010,+VLOOKUP(+EOMONTH(+A2010,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2010,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2010=\"\",\"\",VLOOKUP(F2010,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2010=\"\",\"\",IF(WORKDAY(+A2010,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2010,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-30"},{"$f":"IF(A2011=\"\",\"\",+IF(+A2011=D2011,+E2011,((+G2011/E2011)^+((NETWORKDAYS(+D2011,A2011,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2011,F2011,Feriados!$A$2:$A$1058)-1))*E2011)))","v":5596.3546776441281},{"$f":"IF(A2011=\"\",\"\",+IF(+A2011=D2011,+VLOOKUP(D2011,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2011,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2011=\"\",\"\",+VLOOKUP(+EOMONTH(+F2011,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2011=\"\",\"\",VLOOKUP(D2011,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2011=\"\",\"\",IF(A2011=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2011,-2)+15,Cenários!$A:$D,2,FALSE)>A2011,+VLOOKUP(+EOMONTH(+A2011,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2011,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2011=\"\",\"\",VLOOKUP(F2011,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2011=\"\",\"\",IF(WORKDAY(+A2011,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2011,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-10-31"},{"$f":"IF(A2012=\"\",\"\",+IF(+A2012=D2012,+E2012,((+G2012/E2012)^+((NETWORKDAYS(+D2012,A2012,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2012,F2012,Feriados!$A$2:$A$1058)-1))*E2012)))","v":5596.7679853336676},{"$f":"IF(A2012=\"\",\"\",+IF(+A2012=D2012,+VLOOKUP(D2012,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2012,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2012=\"\",\"\",+VLOOKUP(+EOMONTH(+F2012,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2012=\"\",\"\",VLOOKUP(D2012,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2012=\"\",\"\",IF(A2012=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2012,-2)+15,Cenários!$A:$D,2,FALSE)>A2012,+VLOOKUP(+EOMONTH(+A2012,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2012,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2012=\"\",\"\",VLOOKUP(F2012,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2012=\"\",\"\",IF(WORKDAY(+A2012,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2012,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-03"},{"$f":"IF(A2013=\"\",\"\",+IF(+A2013=D2013,+E2013,((+G2013/E2013)^+((NETWORKDAYS(+D2013,A2013,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2013,F2013,Feriados!$A$2:$A$1058)-1))*E2013)))","v":5597.1813235472282},{"$f":"IF(A2013=\"\",\"\",+IF(+A2013=D2013,+VLOOKUP(D2013,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2013,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2013=\"\",\"\",+VLOOKUP(+EOMONTH(+F2013,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2013=\"\",\"\",VLOOKUP(D2013,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2013=\"\",\"\",IF(A2013=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2013,-2)+15,Cenários!$A:$D,2,FALSE)>A2013,+VLOOKUP(+EOMONTH(+A2013,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2013,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2013=\"\",\"\",VLOOKUP(F2013,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2013=\"\",\"\",IF(WORKDAY(+A2013,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2013,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-04"},{"$f":"IF(A2014=\"\",\"\",+IF(+A2014=D2014,+E2014,((+G2014/E2014)^+((NETWORKDAYS(+D2014,A2014,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2014,F2014,Feriados!$A$2:$A$1058)-1))*E2014)))","v":5597.5946922870635},{"$f":"IF(A2014=\"\",\"\",+IF(+A2014=D2014,+VLOOKUP(D2014,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2014,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2014=\"\",\"\",+VLOOKUP(+EOMONTH(+F2014,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2014=\"\",\"\",VLOOKUP(D2014,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2014=\"\",\"\",IF(A2014=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2014,-2)+15,Cenários!$A:$D,2,FALSE)>A2014,+VLOOKUP(+EOMONTH(+A2014,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2014,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2014=\"\",\"\",VLOOKUP(F2014,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2014=\"\",\"\",IF(WORKDAY(+A2014,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2014,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-05"},{"$f":"IF(A2015=\"\",\"\",+IF(+A2015=D2015,+E2015,((+G2015/E2015)^+((NETWORKDAYS(+D2015,A2015,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2015,F2015,Feriados!$A$2:$A$1058)-1))*E2015)))","v":5598.008091555429},{"$f":"IF(A2015=\"\",\"\",+IF(+A2015=D2015,+VLOOKUP(D2015,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2015,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2015=\"\",\"\",+VLOOKUP(+EOMONTH(+F2015,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2015=\"\",\"\",VLOOKUP(D2015,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2015=\"\",\"\",IF(A2015=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2015,-2)+15,Cenários!$A:$D,2,FALSE)>A2015,+VLOOKUP(+EOMONTH(+A2015,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2015,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2015=\"\",\"\",VLOOKUP(F2015,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2015=\"\",\"\",IF(WORKDAY(+A2015,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2015,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-06"},{"$f":"IF(A2016=\"\",\"\",+IF(+A2016=D2016,+E2016,((+G2016/E2016)^+((NETWORKDAYS(+D2016,A2016,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2016,F2016,Feriados!$A$2:$A$1058)-1))*E2016)))","v":5598.4215213545776},{"$f":"IF(A2016=\"\",\"\",+IF(+A2016=D2016,+VLOOKUP(D2016,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2016,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2016=\"\",\"\",+VLOOKUP(+EOMONTH(+F2016,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2016=\"\",\"\",VLOOKUP(D2016,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2016=\"\",\"\",IF(A2016=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2016,-2)+15,Cenários!$A:$D,2,FALSE)>A2016,+VLOOKUP(+EOMONTH(+A2016,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2016,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2016=\"\",\"\",VLOOKUP(F2016,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2016=\"\",\"\",IF(WORKDAY(+A2016,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2016,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-07"},{"$f":"IF(A2017=\"\",\"\",+IF(+A2017=D2017,+E2017,((+G2017/E2017)^+((NETWORKDAYS(+D2017,A2017,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2017,F2017,Feriados!$A$2:$A$1058)-1))*E2017)))","v":5598.8349816867658},{"$f":"IF(A2017=\"\",\"\",+IF(+A2017=D2017,+VLOOKUP(D2017,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2017,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2017=\"\",\"\",+VLOOKUP(+EOMONTH(+F2017,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2017=\"\",\"\",VLOOKUP(D2017,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2017=\"\",\"\",IF(A2017=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2017,-2)+15,Cenários!$A:$D,2,FALSE)>A2017,+VLOOKUP(+EOMONTH(+A2017,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2017,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2017=\"\",\"\",VLOOKUP(F2017,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2017=\"\",\"\",IF(WORKDAY(+A2017,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2017,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-10"},{"$f":"IF(A2018=\"\",\"\",+IF(+A2018=D2018,+E2018,((+G2018/E2018)^+((NETWORKDAYS(+D2018,A2018,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2018,F2018,Feriados!$A$2:$A$1058)-1))*E2018)))","v":5599.2484725542481},{"$f":"IF(A2018=\"\",\"\",+IF(+A2018=D2018,+VLOOKUP(D2018,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2018,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2018=\"\",\"\",+VLOOKUP(+EOMONTH(+F2018,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2018=\"\",\"\",VLOOKUP(D2018,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2018=\"\",\"\",IF(A2018=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2018,-2)+15,Cenários!$A:$D,2,FALSE)>A2018,+VLOOKUP(+EOMONTH(+A2018,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2018,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2018=\"\",\"\",VLOOKUP(F2018,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2018=\"\",\"\",IF(WORKDAY(+A2018,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2018,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-11"},{"$f":"IF(A2019=\"\",\"\",+IF(+A2019=D2019,+E2019,((+G2019/E2019)^+((NETWORKDAYS(+D2019,A2019,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2019,F2019,Feriados!$A$2:$A$1058)-1))*E2019)))","v":5599.6619939592783},{"$f":"IF(A2019=\"\",\"\",+IF(+A2019=D2019,+VLOOKUP(D2019,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2019,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2019=\"\",\"\",+VLOOKUP(+EOMONTH(+F2019,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2019=\"\",\"\",VLOOKUP(D2019,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2019=\"\",\"\",IF(A2019=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2019,-2)+15,Cenários!$A:$D,2,FALSE)>A2019,+VLOOKUP(+EOMONTH(+A2019,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2019,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2019=\"\",\"\",VLOOKUP(F2019,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2019=\"\",\"\",IF(WORKDAY(+A2019,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2019,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-12"},{"$f":"IF(A2020=\"\",\"\",+IF(+A2020=D2020,+E2020,((+G2020/E2020)^+((NETWORKDAYS(+D2020,A2020,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2020,F2020,Feriados!$A$2:$A$1058)-1))*E2020)))","v":5600.0755459041138},{"$f":"IF(A2020=\"\",\"\",+IF(+A2020=D2020,+VLOOKUP(D2020,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2020,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2020=\"\",\"\",+VLOOKUP(+EOMONTH(+F2020,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2020=\"\",\"\",VLOOKUP(D2020,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2020=\"\",\"\",IF(A2020=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2020,-2)+15,Cenários!$A:$D,2,FALSE)>A2020,+VLOOKUP(+EOMONTH(+A2020,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2020,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2020=\"\",\"\",VLOOKUP(F2020,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2020=\"\",\"\",IF(WORKDAY(+A2020,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2020,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-13"},{"$f":"IF(A2021=\"\",\"\",+IF(+A2021=D2021,+E2021,((+G2021/E2021)^+((NETWORKDAYS(+D2021,A2021,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2021,F2021,Feriados!$A$2:$A$1058)-1))*E2021)))","v":5600.4891283910083},{"$f":"IF(A2021=\"\",\"\",+IF(+A2021=D2021,+VLOOKUP(D2021,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2021,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2021=\"\",\"\",+VLOOKUP(+EOMONTH(+F2021,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2021=\"\",\"\",VLOOKUP(D2021,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2021=\"\",\"\",IF(A2021=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2021,-2)+15,Cenários!$A:$D,2,FALSE)>A2021,+VLOOKUP(+EOMONTH(+A2021,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2021,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2021=\"\",\"\",VLOOKUP(F2021,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2021=\"\",\"\",IF(WORKDAY(+A2021,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2021,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-14"},{"$f":"IF(A2022=\"\",\"\",+IF(+A2022=D2022,+E2022,((+G2022/E2022)^+((NETWORKDAYS(+D2022,A2022,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2022,F2022,Feriados!$A$2:$A$1058)-1))*E2022)))","v":5600.9027414222192},{"$f":"IF(A2022=\"\",\"\",+IF(+A2022=D2022,+VLOOKUP(D2022,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2022,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2022=\"\",\"\",+VLOOKUP(+EOMONTH(+F2022,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-10-15"},{"$f":"IF(A2022=\"\",\"\",VLOOKUP(D2022,Cenários!$B:$D,3,FALSE))","v":5591.8103069999997},{"$f":"IF(A2022=\"\",\"\",IF(A2022=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2022,-2)+15,Cenários!$A:$D,2,FALSE)>A2022,+VLOOKUP(+EOMONTH(+A2022,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2022,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-11-17"},{"$f":"IF(A2022=\"\",\"\",VLOOKUP(F2022,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001}]
[{"$f":"IF(A2022=\"\",\"\",IF(WORKDAY(+A2022,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2022,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-17"},{"$f":"IF(A2023=\"\",\"\",+IF(+A2023=D2023,+E2023,((+G2023/E2023)^+((NETWORKDAYS(+D2023,A2023,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2023,F2023,Feriados!$A$2:$A$1058)-1))*E2023)))","v":5601.3163850000001},{"$f":"IF(A2023=\"\",\"\",+IF(+A2023=D2023,+VLOOKUP(D2023,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2023,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2023=\"\",\"\",+VLOOKUP(+EOMONTH(+F2023,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2023=\"\",\"\",VLOOKUP(D2023,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2023=\"\",\"\",IF(A2023=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2023,-2)+15,Cenários!$A:$D,2,FALSE)>A2023,+VLOOKUP(+EOMONTH(+A2023,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2023,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2023=\"\",\"\",VLOOKUP(F2023,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2023=\"\",\"\",IF(WORKDAY(+A2023,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2023,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-18"},{"$f":"IF(A2024=\"\",\"\",+IF(+A2024=D2024,+E2024,((+G2024/E2024)^+((NETWORKDAYS(+D2024,A2024,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2024,F2024,Feriados!$A$2:$A$1058)-1))*E2024)))","v":5601.9598337148809},{"$f":"IF(A2024=\"\",\"\",+IF(+A2024=D2024,+VLOOKUP(D2024,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2024,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2024=\"\",\"\",+VLOOKUP(+EOMONTH(+F2024,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2024=\"\",\"\",VLOOKUP(D2024,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2024=\"\",\"\",IF(A2024=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2024,-2)+15,Cenários!$A:$D,2,FALSE)>A2024,+VLOOKUP(+EOMONTH(+A2024,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2024,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2024=\"\",\"\",VLOOKUP(F2024,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2024=\"\",\"\",IF(WORKDAY(+A2024,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2024,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-19"},{"$f":"IF(A2025=\"\",\"\",+IF(+A2025=D2025,+E2025,((+G2025/E2025)^+((NETWORKDAYS(+D2025,A2025,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2025,F2025,Feriados!$A$2:$A$1058)-1))*E2025)))","v":5602.6033563456467},{"$f":"IF(A2025=\"\",\"\",+IF(+A2025=D2025,+VLOOKUP(D2025,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2025,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2025=\"\",\"\",+VLOOKUP(+EOMONTH(+F2025,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2025=\"\",\"\",VLOOKUP(D2025,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2025=\"\",\"\",IF(A2025=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2025,-2)+15,Cenários!$A:$D,2,FALSE)>A2025,+VLOOKUP(+EOMONTH(+A2025,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2025,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2025=\"\",\"\",VLOOKUP(F2025,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2025=\"\",\"\",IF(WORKDAY(+A2025,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2025,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-20"},{"$f":"IF(A2026=\"\",\"\",+IF(+A2026=D2026,+E2026,((+G2026/E2026)^+((NETWORKDAYS(+D2026,A2026,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2026,F2026,Feriados!$A$2:$A$1058)-1))*E2026)))","v":5603.2469529007858},{"$f":"IF(A2026=\"\",\"\",+IF(+A2026=D2026,+VLOOKUP(D2026,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2026,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2026=\"\",\"\",+VLOOKUP(+EOMONTH(+F2026,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2026=\"\",\"\",VLOOKUP(D2026,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2026=\"\",\"\",IF(A2026=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2026,-2)+15,Cenários!$A:$D,2,FALSE)>A2026,+VLOOKUP(+EOMONTH(+A2026,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2026,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2026=\"\",\"\",VLOOKUP(F2026,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2026=\"\",\"\",IF(WORKDAY(+A2026,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2026,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-21"},{"$f":"IF(A2027=\"\",\"\",+IF(+A2027=D2027,+E2027,((+G2027/E2027)^+((NETWORKDAYS(+D2027,A2027,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2027,F2027,Feriados!$A$2:$A$1058)-1))*E2027)))","v":5603.890623388791},{"$f":"IF(A2027=\"\",\"\",+IF(+A2027=D2027,+VLOOKUP(D2027,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2027,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2027=\"\",\"\",+VLOOKUP(+EOMONTH(+F2027,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2027=\"\",\"\",VLOOKUP(D2027,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2027=\"\",\"\",IF(A2027=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2027,-2)+15,Cenários!$A:$D,2,FALSE)>A2027,+VLOOKUP(+EOMONTH(+A2027,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2027,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2027=\"\",\"\",VLOOKUP(F2027,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2027=\"\",\"\",IF(WORKDAY(+A2027,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2027,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-24"},{"$f":"IF(A2028=\"\",\"\",+IF(+A2028=D2028,+E2028,((+G2028/E2028)^+((NETWORKDAYS(+D2028,A2028,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2028,F2028,Feriados!$A$2:$A$1058)-1))*E2028)))","v":5604.5343678181562},{"$f":"IF(A2028=\"\",\"\",+IF(+A2028=D2028,+VLOOKUP(D2028,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2028,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2028=\"\",\"\",+VLOOKUP(+EOMONTH(+F2028,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2028=\"\",\"\",VLOOKUP(D2028,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2028=\"\",\"\",IF(A2028=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2028,-2)+15,Cenários!$A:$D,2,FALSE)>A2028,+VLOOKUP(+EOMONTH(+A2028,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2028,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2028=\"\",\"\",VLOOKUP(F2028,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2028=\"\",\"\",IF(WORKDAY(+A2028,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2028,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-25"},{"$f":"IF(A2029=\"\",\"\",+IF(+A2029=D2029,+E2029,((+G2029/E2029)^+((NETWORKDAYS(+D2029,A2029,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2029,F2029,Feriados!$A$2:$A$1058)-1))*E2029)))","v":5605.1781861973759},{"$f":"IF(A2029=\"\",\"\",+IF(+A2029=D2029,+VLOOKUP(D2029,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2029,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2029=\"\",\"\",+VLOOKUP(+EOMONTH(+F2029,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2029=\"\",\"\",VLOOKUP(D2029,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2029=\"\",\"\",IF(A2029=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2029,-2)+15,Cenários!$A:$D,2,FALSE)>A2029,+VLOOKUP(+EOMONTH(+A2029,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2029,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2029=\"\",\"\",VLOOKUP(F2029,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2029=\"\",\"\",IF(WORKDAY(+A2029,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2029,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-26"},{"$f":"IF(A2030=\"\",\"\",+IF(+A2030=D2030,+E2030,((+G2030/E2030)^+((NETWORKDAYS(+D2030,A2030,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2030,F2030,Feriados!$A$2:$A$1058)-1))*E2030)))","v":5605.8220785349413},{"$f":"IF(A2030=\"\",\"\",+IF(+A2030=D2030,+VLOOKUP(D2030,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2030,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2030=\"\",\"\",+VLOOKUP(+EOMONTH(+F2030,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2030=\"\",\"\",VLOOKUP(D2030,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2030=\"\",\"\",IF(A2030=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2030,-2)+15,Cenários!$A:$D,2,FALSE)>A2030,+VLOOKUP(+EOMONTH(+A2030,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2030,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2030=\"\",\"\",VLOOKUP(F2030,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2030=\"\",\"\",IF(WORKDAY(+A2030,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2030,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-27"},{"$f":"IF(A2031=\"\",\"\",+IF(+A2031=D2031,+E2031,((+G2031/E2031)^+((NETWORKDAYS(+D2031,A2031,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2031,F2031,Feriados!$A$2:$A$1058)-1))*E2031)))","v":5606.4660448393533},{"$f":"IF(A2031=\"\",\"\",+IF(+A2031=D2031,+VLOOKUP(D2031,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2031,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2031=\"\",\"\",+VLOOKUP(+EOMONTH(+F2031,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2031=\"\",\"\",VLOOKUP(D2031,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2031=\"\",\"\",IF(A2031=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2031,-2)+15,Cenários!$A:$D,2,FALSE)>A2031,+VLOOKUP(+EOMONTH(+A2031,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2031,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2031=\"\",\"\",VLOOKUP(F2031,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2031=\"\",\"\",IF(WORKDAY(+A2031,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2031,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-11-28"},{"$f":"IF(A2032=\"\",\"\",+IF(+A2032=D2032,+E2032,((+G2032/E2032)^+((NETWORKDAYS(+D2032,A2032,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2032,F2032,Feriados!$A$2:$A$1058)-1))*E2032)))","v":5607.1100851191059},{"$f":"IF(A2032=\"\",\"\",+IF(+A2032=D2032,+VLOOKUP(D2032,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2032,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2032=\"\",\"\",+VLOOKUP(+EOMONTH(+F2032,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2032=\"\",\"\",VLOOKUP(D2032,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2032=\"\",\"\",IF(A2032=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2032,-2)+15,Cenários!$A:$D,2,FALSE)>A2032,+VLOOKUP(+EOMONTH(+A2032,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2032,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2032=\"\",\"\",VLOOKUP(F2032,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2032=\"\",\"\",IF(WORKDAY(+A2032,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2032,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-01"},{"$f":"IF(A2033=\"\",\"\",+IF(+A2033=D2033,+E2033,((+G2033/E2033)^+((NETWORKDAYS(+D2033,A2033,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2033,F2033,Feriados!$A$2:$A$1058)-1))*E2033)))","v":5607.7541993826972},{"$f":"IF(A2033=\"\",\"\",+IF(+A2033=D2033,+VLOOKUP(D2033,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2033,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2033=\"\",\"\",+VLOOKUP(+EOMONTH(+F2033,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2033=\"\",\"\",VLOOKUP(D2033,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2033=\"\",\"\",IF(A2033=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2033,-2)+15,Cenários!$A:$D,2,FALSE)>A2033,+VLOOKUP(+EOMONTH(+A2033,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2033,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2033=\"\",\"\",VLOOKUP(F2033,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2033=\"\",\"\",IF(WORKDAY(+A2033,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2033,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-02"},{"$f":"IF(A2034=\"\",\"\",+IF(+A2034=D2034,+E2034,((+G2034/E2034)^+((NETWORKDAYS(+D2034,A2034,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2034,F2034,Feriados!$A$2:$A$1058)-1))*E2034)))","v":5608.3983876386274},{"$f":"IF(A2034=\"\",\"\",+IF(+A2034=D2034,+VLOOKUP(D2034,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2034,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2034=\"\",\"\",+VLOOKUP(+EOMONTH(+F2034,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2034=\"\",\"\",VLOOKUP(D2034,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2034=\"\",\"\",IF(A2034=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2034,-2)+15,Cenários!$A:$D,2,FALSE)>A2034,+VLOOKUP(+EOMONTH(+A2034,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2034,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2034=\"\",\"\",VLOOKUP(F2034,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2034=\"\",\"\",IF(WORKDAY(+A2034,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2034,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-03"},{"$f":"IF(A2035=\"\",\"\",+IF(+A2035=D2035,+E2035,((+G2035/E2035)^+((NETWORKDAYS(+D2035,A2035,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2035,F2035,Feriados!$A$2:$A$1058)-1))*E2035)))","v":5609.0426498953957},{"$f":"IF(A2035=\"\",\"\",+IF(+A2035=D2035,+VLOOKUP(D2035,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2035,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2035=\"\",\"\",+VLOOKUP(+EOMONTH(+F2035,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2035=\"\",\"\",VLOOKUP(D2035,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2035=\"\",\"\",IF(A2035=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2035,-2)+15,Cenários!$A:$D,2,FALSE)>A2035,+VLOOKUP(+EOMONTH(+A2035,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2035,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2035=\"\",\"\",VLOOKUP(F2035,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2035=\"\",\"\",IF(WORKDAY(+A2035,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2035,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-04"},{"$f":"IF(A2036=\"\",\"\",+IF(+A2036=D2036,+E2036,((+G2036/E2036)^+((NETWORKDAYS(+D2036,A2036,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2036,F2036,Feriados!$A$2:$A$1058)-1))*E2036)))","v":5609.6869861615014},{"$f":"IF(A2036=\"\",\"\",+IF(+A2036=D2036,+VLOOKUP(D2036,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2036,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2036=\"\",\"\",+VLOOKUP(+EOMONTH(+F2036,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2036=\"\",\"\",VLOOKUP(D2036,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2036=\"\",\"\",IF(A2036=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2036,-2)+15,Cenários!$A:$D,2,FALSE)>A2036,+VLOOKUP(+EOMONTH(+A2036,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2036,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2036=\"\",\"\",VLOOKUP(F2036,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2036=\"\",\"\",IF(WORKDAY(+A2036,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2036,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-05"},{"$f":"IF(A2037=\"\",\"\",+IF(+A2037=D2037,+E2037,((+G2037/E2037)^+((NETWORKDAYS(+D2037,A2037,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2037,F2037,Feriados!$A$2:$A$1058)-1))*E2037)))","v":5610.3313964454474},{"$f":"IF(A2037=\"\",\"\",+IF(+A2037=D2037,+VLOOKUP(D2037,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2037,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2037=\"\",\"\",+VLOOKUP(+EOMONTH(+F2037,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2037=\"\",\"\",VLOOKUP(D2037,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2037=\"\",\"\",IF(A2037=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2037,-2)+15,Cenários!$A:$D,2,FALSE)>A2037,+VLOOKUP(+EOMONTH(+A2037,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2037,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2037=\"\",\"\",VLOOKUP(F2037,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2037=\"\",\"\",IF(WORKDAY(+A2037,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2037,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-08"},{"$f":"IF(A2038=\"\",\"\",+IF(+A2038=D2038,+E2038,((+G2038/E2038)^+((NETWORKDAYS(+D2038,A2038,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2038,F2038,Feriados!$A$2:$A$1058)-1))*E2038)))","v":5610.9758807557382},{"$f":"IF(A2038=\"\",\"\",+IF(+A2038=D2038,+VLOOKUP(D2038,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2038,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2038=\"\",\"\",+VLOOKUP(+EOMONTH(+F2038,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2038=\"\",\"\",VLOOKUP(D2038,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2038=\"\",\"\",IF(A2038=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2038,-2)+15,Cenários!$A:$D,2,FALSE)>A2038,+VLOOKUP(+EOMONTH(+A2038,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2038,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2038=\"\",\"\",VLOOKUP(F2038,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2038=\"\",\"\",IF(WORKDAY(+A2038,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2038,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-09"},{"$f":"IF(A2039=\"\",\"\",+IF(+A2039=D2039,+E2039,((+G2039/E2039)^+((NETWORKDAYS(+D2039,A2039,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2039,F2039,Feriados!$A$2:$A$1058)-1))*E2039)))","v":5611.620439100875},{"$f":"IF(A2039=\"\",\"\",+IF(+A2039=D2039,+VLOOKUP(D2039,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2039,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2039=\"\",\"\",+VLOOKUP(+EOMONTH(+F2039,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2039=\"\",\"\",VLOOKUP(D2039,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2039=\"\",\"\",IF(A2039=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2039,-2)+15,Cenários!$A:$D,2,FALSE)>A2039,+VLOOKUP(+EOMONTH(+A2039,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2039,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2039=\"\",\"\",VLOOKUP(F2039,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2039=\"\",\"\",IF(WORKDAY(+A2039,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2039,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-10"},{"$f":"IF(A2040=\"\",\"\",+IF(+A2040=D2040,+E2040,((+G2040/E2040)^+((NETWORKDAYS(+D2040,A2040,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2040,F2040,Feriados!$A$2:$A$1058)-1))*E2040)))","v":5612.2650714893634},{"$f":"IF(A2040=\"\",\"\",+IF(+A2040=D2040,+VLOOKUP(D2040,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2040,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2040=\"\",\"\",+VLOOKUP(+EOMONTH(+F2040,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2040=\"\",\"\",VLOOKUP(D2040,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2040=\"\",\"\",IF(A2040=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2040,-2)+15,Cenários!$A:$D,2,FALSE)>A2040,+VLOOKUP(+EOMONTH(+A2040,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2040,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2040=\"\",\"\",VLOOKUP(F2040,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2040=\"\",\"\",IF(WORKDAY(+A2040,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2040,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-11"},{"$f":"IF(A2041=\"\",\"\",+IF(+A2041=D2041,+E2041,((+G2041/E2041)^+((NETWORKDAYS(+D2041,A2041,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2041,F2041,Feriados!$A$2:$A$1058)-1))*E2041)))","v":5612.909777929709},{"$f":"IF(A2041=\"\",\"\",+IF(+A2041=D2041,+VLOOKUP(D2041,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2041,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2041=\"\",\"\",+VLOOKUP(+EOMONTH(+F2041,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2041=\"\",\"\",VLOOKUP(D2041,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2041=\"\",\"\",IF(A2041=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2041,-2)+15,Cenários!$A:$D,2,FALSE)>A2041,+VLOOKUP(+EOMONTH(+A2041,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2041,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2041=\"\",\"\",VLOOKUP(F2041,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2041=\"\",\"\",IF(WORKDAY(+A2041,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2041,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-12"},{"$f":"IF(A2042=\"\",\"\",+IF(+A2042=D2042,+E2042,((+G2042/E2042)^+((NETWORKDAYS(+D2042,A2042,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2042,F2042,Feriados!$A$2:$A$1058)-1))*E2042)))","v":5613.5545584304182},{"$f":"IF(A2042=\"\",\"\",+IF(+A2042=D2042,+VLOOKUP(D2042,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2042,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2042=\"\",\"\",+VLOOKUP(+EOMONTH(+F2042,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-11-17"},{"$f":"IF(A2042=\"\",\"\",VLOOKUP(D2042,Cenários!$B:$D,3,FALSE))","v":5601.3163850000001},{"$f":"IF(A2042=\"\",\"\",IF(A2042=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2042,-2)+15,Cenários!$A:$D,2,FALSE)>A2042,+VLOOKUP(+EOMONTH(+A2042,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2042,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2031-12-15"},{"$f":"IF(A2042=\"\",\"\",VLOOKUP(F2042,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003}]
[{"$f":"IF(A2042=\"\",\"\",IF(WORKDAY(+A2042,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2042,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-15"},{"$f":"IF(A2043=\"\",\"\",+IF(+A2043=D2043,+E2043,((+G2043/E2043)^+((NETWORKDAYS(+D2043,A2043,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2043,F2043,Feriados!$A$2:$A$1058)-1))*E2043)))","v":5614.1994130000003},{"$f":"IF(A2043=\"\",\"\",+IF(+A2043=D2043,+VLOOKUP(D2043,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2043,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2043=\"\",\"\",+VLOOKUP(+EOMONTH(+F2043,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2043=\"\",\"\",VLOOKUP(D2043,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2043=\"\",\"\",IF(A2043=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2043,-2)+15,Cenários!$A:$D,2,FALSE)>A2043,+VLOOKUP(+EOMONTH(+A2043,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2043,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2043=\"\",\"\",VLOOKUP(F2043,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2043=\"\",\"\",IF(WORKDAY(+A2043,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2043,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-16"},{"$f":"IF(A2044=\"\",\"\",+IF(+A2044=D2044,+E2044,((+G2044/E2044)^+((NETWORKDAYS(+D2044,A2044,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2044,F2044,Feriados!$A$2:$A$1058)-1))*E2044)))","v":5615.106910208613},{"$f":"IF(A2044=\"\",\"\",+IF(+A2044=D2044,+VLOOKUP(D2044,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2044,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2044=\"\",\"\",+VLOOKUP(+EOMONTH(+F2044,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2044=\"\",\"\",VLOOKUP(D2044,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2044=\"\",\"\",IF(A2044=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2044,-2)+15,Cenários!$A:$D,2,FALSE)>A2044,+VLOOKUP(+EOMONTH(+A2044,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2044,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2044=\"\",\"\",VLOOKUP(F2044,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2044=\"\",\"\",IF(WORKDAY(+A2044,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2044,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-17"},{"$f":"IF(A2045=\"\",\"\",+IF(+A2045=D2045,+E2045,((+G2045/E2045)^+((NETWORKDAYS(+D2045,A2045,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2045,F2045,Feriados!$A$2:$A$1058)-1))*E2045)))","v":5616.0145541079874},{"$f":"IF(A2045=\"\",\"\",+IF(+A2045=D2045,+VLOOKUP(D2045,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2045,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2045=\"\",\"\",+VLOOKUP(+EOMONTH(+F2045,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2045=\"\",\"\",VLOOKUP(D2045,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2045=\"\",\"\",IF(A2045=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2045,-2)+15,Cenários!$A:$D,2,FALSE)>A2045,+VLOOKUP(+EOMONTH(+A2045,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2045,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2045=\"\",\"\",VLOOKUP(F2045,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2045=\"\",\"\",IF(WORKDAY(+A2045,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2045,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-18"},{"$f":"IF(A2046=\"\",\"\",+IF(+A2046=D2046,+E2046,((+G2046/E2046)^+((NETWORKDAYS(+D2046,A2046,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2046,F2046,Feriados!$A$2:$A$1058)-1))*E2046)))","v":5616.9223447218355},{"$f":"IF(A2046=\"\",\"\",+IF(+A2046=D2046,+VLOOKUP(D2046,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2046,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2046=\"\",\"\",+VLOOKUP(+EOMONTH(+F2046,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2046=\"\",\"\",VLOOKUP(D2046,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2046=\"\",\"\",IF(A2046=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2046,-2)+15,Cenários!$A:$D,2,FALSE)>A2046,+VLOOKUP(+EOMONTH(+A2046,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2046,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2046=\"\",\"\",VLOOKUP(F2046,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2046=\"\",\"\",IF(WORKDAY(+A2046,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2046,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-19"},{"$f":"IF(A2047=\"\",\"\",+IF(+A2047=D2047,+E2047,((+G2047/E2047)^+((NETWORKDAYS(+D2047,A2047,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2047,F2047,Feriados!$A$2:$A$1058)-1))*E2047)))","v":5617.8302820738691},{"$f":"IF(A2047=\"\",\"\",+IF(+A2047=D2047,+VLOOKUP(D2047,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2047,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2047=\"\",\"\",+VLOOKUP(+EOMONTH(+F2047,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2047=\"\",\"\",VLOOKUP(D2047,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2047=\"\",\"\",IF(A2047=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2047,-2)+15,Cenários!$A:$D,2,FALSE)>A2047,+VLOOKUP(+EOMONTH(+A2047,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2047,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2047=\"\",\"\",VLOOKUP(F2047,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2047=\"\",\"\",IF(WORKDAY(+A2047,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2047,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-22"},{"$f":"IF(A2048=\"\",\"\",+IF(+A2048=D2048,+E2048,((+G2048/E2048)^+((NETWORKDAYS(+D2048,A2048,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2048,F2048,Feriados!$A$2:$A$1058)-1))*E2048)))","v":5618.7383661878102},{"$f":"IF(A2048=\"\",\"\",+IF(+A2048=D2048,+VLOOKUP(D2048,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2048,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2048=\"\",\"\",+VLOOKUP(+EOMONTH(+F2048,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2048=\"\",\"\",VLOOKUP(D2048,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2048=\"\",\"\",IF(A2048=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2048,-2)+15,Cenários!$A:$D,2,FALSE)>A2048,+VLOOKUP(+EOMONTH(+A2048,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2048,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2048=\"\",\"\",VLOOKUP(F2048,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2048=\"\",\"\",IF(WORKDAY(+A2048,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2048,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-23"},{"$f":"IF(A2049=\"\",\"\",+IF(+A2049=D2049,+E2049,((+G2049/E2049)^+((NETWORKDAYS(+D2049,A2049,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2049,F2049,Feriados!$A$2:$A$1058)-1))*E2049)))","v":5619.6465970873824},{"$f":"IF(A2049=\"\",\"\",+IF(+A2049=D2049,+VLOOKUP(D2049,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2049,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2049=\"\",\"\",+VLOOKUP(+EOMONTH(+F2049,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2049=\"\",\"\",VLOOKUP(D2049,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2049=\"\",\"\",IF(A2049=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2049,-2)+15,Cenários!$A:$D,2,FALSE)>A2049,+VLOOKUP(+EOMONTH(+A2049,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2049,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2049=\"\",\"\",VLOOKUP(F2049,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2049=\"\",\"\",IF(WORKDAY(+A2049,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2049,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-24"},{"$f":"IF(A2050=\"\",\"\",+IF(+A2050=D2050,+E2050,((+G2050/E2050)^+((NETWORKDAYS(+D2050,A2050,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2050,F2050,Feriados!$A$2:$A$1058)-1))*E2050)))","v":5620.5549747963114},{"$f":"IF(A2050=\"\",\"\",+IF(+A2050=D2050,+VLOOKUP(D2050,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2050,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2050=\"\",\"\",+VLOOKUP(+EOMONTH(+F2050,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2050=\"\",\"\",VLOOKUP(D2050,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2050=\"\",\"\",IF(A2050=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2050,-2)+15,Cenários!$A:$D,2,FALSE)>A2050,+VLOOKUP(+EOMONTH(+A2050,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2050,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2050=\"\",\"\",VLOOKUP(F2050,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2050=\"\",\"\",IF(WORKDAY(+A2050,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2050,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-26"},{"$f":"IF(A2051=\"\",\"\",+IF(+A2051=D2051,+E2051,((+G2051/E2051)^+((NETWORKDAYS(+D2051,A2051,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2051,F2051,Feriados!$A$2:$A$1058)-1))*E2051)))","v":5621.4634993383288},{"$f":"IF(A2051=\"\",\"\",+IF(+A2051=D2051,+VLOOKUP(D2051,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2051,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2051=\"\",\"\",+VLOOKUP(+EOMONTH(+F2051,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2051=\"\",\"\",VLOOKUP(D2051,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2051=\"\",\"\",IF(A2051=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2051,-2)+15,Cenários!$A:$D,2,FALSE)>A2051,+VLOOKUP(+EOMONTH(+A2051,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2051,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2051=\"\",\"\",VLOOKUP(F2051,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2051=\"\",\"\",IF(WORKDAY(+A2051,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2051,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-29"},{"$f":"IF(A2052=\"\",\"\",+IF(+A2052=D2052,+E2052,((+G2052/E2052)^+((NETWORKDAYS(+D2052,A2052,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2052,F2052,Feriados!$A$2:$A$1058)-1))*E2052)))","v":5622.3721707371669},{"$f":"IF(A2052=\"\",\"\",+IF(+A2052=D2052,+VLOOKUP(D2052,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2052,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2052=\"\",\"\",+VLOOKUP(+EOMONTH(+F2052,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2052=\"\",\"\",VLOOKUP(D2052,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2052=\"\",\"\",IF(A2052=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2052,-2)+15,Cenários!$A:$D,2,FALSE)>A2052,+VLOOKUP(+EOMONTH(+A2052,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2052,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2052=\"\",\"\",VLOOKUP(F2052,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2052=\"\",\"\",IF(WORKDAY(+A2052,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2052,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-30"},{"$f":"IF(A2053=\"\",\"\",+IF(+A2053=D2053,+E2053,((+G2053/E2053)^+((NETWORKDAYS(+D2053,A2053,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2053,F2053,Feriados!$A$2:$A$1058)-1))*E2053)))","v":5623.2809890165672},{"$f":"IF(A2053=\"\",\"\",+IF(+A2053=D2053,+VLOOKUP(D2053,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2053,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2053=\"\",\"\",+VLOOKUP(+EOMONTH(+F2053,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2053=\"\",\"\",VLOOKUP(D2053,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2053=\"\",\"\",IF(A2053=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2053,-2)+15,Cenários!$A:$D,2,FALSE)>A2053,+VLOOKUP(+EOMONTH(+A2053,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2053,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2053=\"\",\"\",VLOOKUP(F2053,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2053=\"\",\"\",IF(WORKDAY(+A2053,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2053,1,Feriados!$A$2:$A$1071),\"\"))","v":"2031-12-31"},{"$f":"IF(A2054=\"\",\"\",+IF(+A2054=D2054,+E2054,((+G2054/E2054)^+((NETWORKDAYS(+D2054,A2054,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2054,F2054,Feriados!$A$2:$A$1058)-1))*E2054)))","v":5624.1899542002693},{"$f":"IF(A2054=\"\",\"\",+IF(+A2054=D2054,+VLOOKUP(D2054,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2054,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2054=\"\",\"\",+VLOOKUP(+EOMONTH(+F2054,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2054=\"\",\"\",VLOOKUP(D2054,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2054=\"\",\"\",IF(A2054=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2054,-2)+15,Cenários!$A:$D,2,FALSE)>A2054,+VLOOKUP(+EOMONTH(+A2054,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2054,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2054=\"\",\"\",VLOOKUP(F2054,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2054=\"\",\"\",IF(WORKDAY(+A2054,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2054,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-02"},{"$f":"IF(A2055=\"\",\"\",+IF(+A2055=D2055,+E2055,((+G2055/E2055)^+((NETWORKDAYS(+D2055,A2055,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2055,F2055,Feriados!$A$2:$A$1058)-1))*E2055)))","v":5625.0990663120219},{"$f":"IF(A2055=\"\",\"\",+IF(+A2055=D2055,+VLOOKUP(D2055,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2055,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2055=\"\",\"\",+VLOOKUP(+EOMONTH(+F2055,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2055=\"\",\"\",VLOOKUP(D2055,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2055=\"\",\"\",IF(A2055=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2055,-2)+15,Cenários!$A:$D,2,FALSE)>A2055,+VLOOKUP(+EOMONTH(+A2055,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2055,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2055=\"\",\"\",VLOOKUP(F2055,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2055=\"\",\"\",IF(WORKDAY(+A2055,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2055,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-05"},{"$f":"IF(A2056=\"\",\"\",+IF(+A2056=D2056,+E2056,((+G2056/E2056)^+((NETWORKDAYS(+D2056,A2056,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2056,F2056,Feriados!$A$2:$A$1058)-1))*E2056)))","v":5626.008325375572},{"$f":"IF(A2056=\"\",\"\",+IF(+A2056=D2056,+VLOOKUP(D2056,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2056,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2056=\"\",\"\",+VLOOKUP(+EOMONTH(+F2056,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2056=\"\",\"\",VLOOKUP(D2056,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2056=\"\",\"\",IF(A2056=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2056,-2)+15,Cenários!$A:$D,2,FALSE)>A2056,+VLOOKUP(+EOMONTH(+A2056,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2056,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2056=\"\",\"\",VLOOKUP(F2056,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2056=\"\",\"\",IF(WORKDAY(+A2056,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2056,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-06"},{"$f":"IF(A2057=\"\",\"\",+IF(+A2057=D2057,+E2057,((+G2057/E2057)^+((NETWORKDAYS(+D2057,A2057,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2057,F2057,Feriados!$A$2:$A$1058)-1))*E2057)))","v":5626.9177314146764},{"$f":"IF(A2057=\"\",\"\",+IF(+A2057=D2057,+VLOOKUP(D2057,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2057,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2057=\"\",\"\",+VLOOKUP(+EOMONTH(+F2057,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2057=\"\",\"\",VLOOKUP(D2057,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2057=\"\",\"\",IF(A2057=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2057,-2)+15,Cenários!$A:$D,2,FALSE)>A2057,+VLOOKUP(+EOMONTH(+A2057,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2057,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2057=\"\",\"\",VLOOKUP(F2057,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2057=\"\",\"\",IF(WORKDAY(+A2057,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2057,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-07"},{"$f":"IF(A2058=\"\",\"\",+IF(+A2058=D2058,+E2058,((+G2058/E2058)^+((NETWORKDAYS(+D2058,A2058,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2058,F2058,Feriados!$A$2:$A$1058)-1))*E2058)))","v":5627.8272844530902},{"$f":"IF(A2058=\"\",\"\",+IF(+A2058=D2058,+VLOOKUP(D2058,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2058,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2058=\"\",\"\",+VLOOKUP(+EOMONTH(+F2058,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2058=\"\",\"\",VLOOKUP(D2058,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2058=\"\",\"\",IF(A2058=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2058,-2)+15,Cenários!$A:$D,2,FALSE)>A2058,+VLOOKUP(+EOMONTH(+A2058,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2058,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2058=\"\",\"\",VLOOKUP(F2058,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2058=\"\",\"\",IF(WORKDAY(+A2058,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2058,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-08"},{"$f":"IF(A2059=\"\",\"\",+IF(+A2059=D2059,+E2059,((+G2059/E2059)^+((NETWORKDAYS(+D2059,A2059,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2059,F2059,Feriados!$A$2:$A$1058)-1))*E2059)))","v":5628.7369845145759},{"$f":"IF(A2059=\"\",\"\",+IF(+A2059=D2059,+VLOOKUP(D2059,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2059,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2059=\"\",\"\",+VLOOKUP(+EOMONTH(+F2059,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2059=\"\",\"\",VLOOKUP(D2059,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2059=\"\",\"\",IF(A2059=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2059,-2)+15,Cenários!$A:$D,2,FALSE)>A2059,+VLOOKUP(+EOMONTH(+A2059,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2059,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2059=\"\",\"\",VLOOKUP(F2059,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2059=\"\",\"\",IF(WORKDAY(+A2059,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2059,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-09"},{"$f":"IF(A2060=\"\",\"\",+IF(+A2060=D2060,+E2060,((+G2060/E2060)^+((NETWORKDAYS(+D2060,A2060,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2060,F2060,Feriados!$A$2:$A$1058)-1))*E2060)))","v":5629.6468316228984},{"$f":"IF(A2060=\"\",\"\",+IF(+A2060=D2060,+VLOOKUP(D2060,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2060,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2060=\"\",\"\",+VLOOKUP(+EOMONTH(+F2060,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2060=\"\",\"\",VLOOKUP(D2060,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2060=\"\",\"\",IF(A2060=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2060,-2)+15,Cenários!$A:$D,2,FALSE)>A2060,+VLOOKUP(+EOMONTH(+A2060,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2060,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2060=\"\",\"\",VLOOKUP(F2060,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2060=\"\",\"\",IF(WORKDAY(+A2060,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2060,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-12"},{"$f":"IF(A2061=\"\",\"\",+IF(+A2061=D2061,+E2061,((+G2061/E2061)^+((NETWORKDAYS(+D2061,A2061,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2061,F2061,Feriados!$A$2:$A$1058)-1))*E2061)))","v":5630.5568258018275},{"$f":"IF(A2061=\"\",\"\",+IF(+A2061=D2061,+VLOOKUP(D2061,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2061,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2061=\"\",\"\",+VLOOKUP(+EOMONTH(+F2061,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2061=\"\",\"\",VLOOKUP(D2061,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2061=\"\",\"\",IF(A2061=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2061,-2)+15,Cenários!$A:$D,2,FALSE)>A2061,+VLOOKUP(+EOMONTH(+A2061,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2061,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2061=\"\",\"\",VLOOKUP(F2061,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2061=\"\",\"\",IF(WORKDAY(+A2061,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2061,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-13"},{"$f":"IF(A2062=\"\",\"\",+IF(+A2062=D2062,+E2062,((+G2062/E2062)^+((NETWORKDAYS(+D2062,A2062,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2062,F2062,Feriados!$A$2:$A$1058)-1))*E2062)))","v":5631.4669670751355},{"$f":"IF(A2062=\"\",\"\",+IF(+A2062=D2062,+VLOOKUP(D2062,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2062,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2062=\"\",\"\",+VLOOKUP(+EOMONTH(+F2062,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2062=\"\",\"\",VLOOKUP(D2062,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2062=\"\",\"\",IF(A2062=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2062,-2)+15,Cenários!$A:$D,2,FALSE)>A2062,+VLOOKUP(+EOMONTH(+A2062,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2062,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2062=\"\",\"\",VLOOKUP(F2062,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2062=\"\",\"\",IF(WORKDAY(+A2062,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2062,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-14"},{"$f":"IF(A2063=\"\",\"\",+IF(+A2063=D2063,+E2063,((+G2063/E2063)^+((NETWORKDAYS(+D2063,A2063,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2063,F2063,Feriados!$A$2:$A$1058)-1))*E2063)))","v":5632.3772554666002},{"$f":"IF(A2063=\"\",\"\",+IF(+A2063=D2063,+VLOOKUP(D2063,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2063,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2063=\"\",\"\",+VLOOKUP(+EOMONTH(+F2063,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2031-12-15"},{"$f":"IF(A2063=\"\",\"\",VLOOKUP(D2063,Cenários!$B:$D,3,FALSE))","v":5614.1994130000003},{"$f":"IF(A2063=\"\",\"\",IF(A2063=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2063,-2)+15,Cenários!$A:$D,2,FALSE)>A2063,+VLOOKUP(+EOMONTH(+A2063,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2063,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-01-15"},{"$f":"IF(A2063=\"\",\"\",VLOOKUP(F2063,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005}]
[{"$f":"IF(A2063=\"\",\"\",IF(WORKDAY(+A2063,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2063,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-15"},{"$f":"IF(A2064=\"\",\"\",+IF(+A2064=D2064,+E2064,((+G2064/E2064)^+((NETWORKDAYS(+D2064,A2064,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2064,F2064,Feriados!$A$2:$A$1058)-1))*E2064)))","v":5633.2876910000005},{"$f":"IF(A2064=\"\",\"\",+IF(+A2064=D2064,+VLOOKUP(D2064,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2064,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2064=\"\",\"\",+VLOOKUP(+EOMONTH(+F2064,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2064=\"\",\"\",VLOOKUP(D2064,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2064=\"\",\"\",IF(A2064=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2064,-2)+15,Cenários!$A:$D,2,FALSE)>A2064,+VLOOKUP(+EOMONTH(+A2064,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2064,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2064=\"\",\"\",VLOOKUP(F2064,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2064=\"\",\"\",IF(WORKDAY(+A2064,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2064,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-16"},{"$f":"IF(A2065=\"\",\"\",+IF(+A2065=D2065,+E2065,((+G2065/E2065)^+((NETWORKDAYS(+D2065,A2065,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2065,F2065,Feriados!$A$2:$A$1058)-1))*E2065)))","v":5634.1314823776092},{"$f":"IF(A2065=\"\",\"\",+IF(+A2065=D2065,+VLOOKUP(D2065,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2065,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2065=\"\",\"\",+VLOOKUP(+EOMONTH(+F2065,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2065=\"\",\"\",VLOOKUP(D2065,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2065=\"\",\"\",IF(A2065=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2065,-2)+15,Cenários!$A:$D,2,FALSE)>A2065,+VLOOKUP(+EOMONTH(+A2065,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2065,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2065=\"\",\"\",VLOOKUP(F2065,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2065=\"\",\"\",IF(WORKDAY(+A2065,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2065,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-19"},{"$f":"IF(A2066=\"\",\"\",+IF(+A2066=D2066,+E2066,((+G2066/E2066)^+((NETWORKDAYS(+D2066,A2066,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2066,F2066,Feriados!$A$2:$A$1058)-1))*E2066)))","v":5634.9754001439142},{"$f":"IF(A2066=\"\",\"\",+IF(+A2066=D2066,+VLOOKUP(D2066,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2066,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2066=\"\",\"\",+VLOOKUP(+EOMONTH(+F2066,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2066=\"\",\"\",VLOOKUP(D2066,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2066=\"\",\"\",IF(A2066=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2066,-2)+15,Cenários!$A:$D,2,FALSE)>A2066,+VLOOKUP(+EOMONTH(+A2066,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2066,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2066=\"\",\"\",VLOOKUP(F2066,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2066=\"\",\"\",IF(WORKDAY(+A2066,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2066,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-20"},{"$f":"IF(A2067=\"\",\"\",+IF(+A2067=D2067,+E2067,((+G2067/E2067)^+((NETWORKDAYS(+D2067,A2067,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2067,F2067,Feriados!$A$2:$A$1058)-1))*E2067)))","v":5635.8194443178472},{"$f":"IF(A2067=\"\",\"\",+IF(+A2067=D2067,+VLOOKUP(D2067,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2067,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2067=\"\",\"\",+VLOOKUP(+EOMONTH(+F2067,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2067=\"\",\"\",VLOOKUP(D2067,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2067=\"\",\"\",IF(A2067=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2067,-2)+15,Cenários!$A:$D,2,FALSE)>A2067,+VLOOKUP(+EOMONTH(+A2067,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2067,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2067=\"\",\"\",VLOOKUP(F2067,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2067=\"\",\"\",IF(WORKDAY(+A2067,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2067,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-21"},{"$f":"IF(A2068=\"\",\"\",+IF(+A2068=D2068,+E2068,((+G2068/E2068)^+((NETWORKDAYS(+D2068,A2068,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2068,F2068,Feriados!$A$2:$A$1058)-1))*E2068)))","v":5636.6636149183414},{"$f":"IF(A2068=\"\",\"\",+IF(+A2068=D2068,+VLOOKUP(D2068,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2068,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2068=\"\",\"\",+VLOOKUP(+EOMONTH(+F2068,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2068=\"\",\"\",VLOOKUP(D2068,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2068=\"\",\"\",IF(A2068=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2068,-2)+15,Cenários!$A:$D,2,FALSE)>A2068,+VLOOKUP(+EOMONTH(+A2068,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2068,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2068=\"\",\"\",VLOOKUP(F2068,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2068=\"\",\"\",IF(WORKDAY(+A2068,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2068,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-22"},{"$f":"IF(A2069=\"\",\"\",+IF(+A2069=D2069,+E2069,((+G2069/E2069)^+((NETWORKDAYS(+D2069,A2069,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2069,F2069,Feriados!$A$2:$A$1058)-1))*E2069)))","v":5637.5079119643351},{"$f":"IF(A2069=\"\",\"\",+IF(+A2069=D2069,+VLOOKUP(D2069,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2069,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2069=\"\",\"\",+VLOOKUP(+EOMONTH(+F2069,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2069=\"\",\"\",VLOOKUP(D2069,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2069=\"\",\"\",IF(A2069=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2069,-2)+15,Cenários!$A:$D,2,FALSE)>A2069,+VLOOKUP(+EOMONTH(+A2069,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2069,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2069=\"\",\"\",VLOOKUP(F2069,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2069=\"\",\"\",IF(WORKDAY(+A2069,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2069,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-23"},{"$f":"IF(A2070=\"\",\"\",+IF(+A2070=D2070,+E2070,((+G2070/E2070)^+((NETWORKDAYS(+D2070,A2070,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2070,F2070,Feriados!$A$2:$A$1058)-1))*E2070)))","v":5638.3523354747695},{"$f":"IF(A2070=\"\",\"\",+IF(+A2070=D2070,+VLOOKUP(D2070,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2070,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2070=\"\",\"\",+VLOOKUP(+EOMONTH(+F2070,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2070=\"\",\"\",VLOOKUP(D2070,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2070=\"\",\"\",IF(A2070=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2070,-2)+15,Cenários!$A:$D,2,FALSE)>A2070,+VLOOKUP(+EOMONTH(+A2070,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2070,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2070=\"\",\"\",VLOOKUP(F2070,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2070=\"\",\"\",IF(WORKDAY(+A2070,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2070,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-26"},{"$f":"IF(A2071=\"\",\"\",+IF(+A2071=D2071,+E2071,((+G2071/E2071)^+((NETWORKDAYS(+D2071,A2071,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2071,F2071,Feriados!$A$2:$A$1058)-1))*E2071)))","v":5639.1968854685838},{"$f":"IF(A2071=\"\",\"\",+IF(+A2071=D2071,+VLOOKUP(D2071,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2071,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2071=\"\",\"\",+VLOOKUP(+EOMONTH(+F2071,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2071=\"\",\"\",VLOOKUP(D2071,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2071=\"\",\"\",IF(A2071=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2071,-2)+15,Cenários!$A:$D,2,FALSE)>A2071,+VLOOKUP(+EOMONTH(+A2071,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2071,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2071=\"\",\"\",VLOOKUP(F2071,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2071=\"\",\"\",IF(WORKDAY(+A2071,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2071,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-27"},{"$f":"IF(A2072=\"\",\"\",+IF(+A2072=D2072,+E2072,((+G2072/E2072)^+((NETWORKDAYS(+D2072,A2072,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2072,F2072,Feriados!$A$2:$A$1058)-1))*E2072)))","v":5640.0415619647265},{"$f":"IF(A2072=\"\",\"\",+IF(+A2072=D2072,+VLOOKUP(D2072,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2072,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2072=\"\",\"\",+VLOOKUP(+EOMONTH(+F2072,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2072=\"\",\"\",VLOOKUP(D2072,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2072=\"\",\"\",IF(A2072=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2072,-2)+15,Cenários!$A:$D,2,FALSE)>A2072,+VLOOKUP(+EOMONTH(+A2072,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2072,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2072=\"\",\"\",VLOOKUP(F2072,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2072=\"\",\"\",IF(WORKDAY(+A2072,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2072,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-28"},{"$f":"IF(A2073=\"\",\"\",+IF(+A2073=D2073,+E2073,((+G2073/E2073)^+((NETWORKDAYS(+D2073,A2073,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2073,F2073,Feriados!$A$2:$A$1058)-1))*E2073)))","v":5640.8863649821442},{"$f":"IF(A2073=\"\",\"\",+IF(+A2073=D2073,+VLOOKUP(D2073,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2073,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2073=\"\",\"\",+VLOOKUP(+EOMONTH(+F2073,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2073=\"\",\"\",VLOOKUP(D2073,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2073=\"\",\"\",IF(A2073=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2073,-2)+15,Cenários!$A:$D,2,FALSE)>A2073,+VLOOKUP(+EOMONTH(+A2073,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2073,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2073=\"\",\"\",VLOOKUP(F2073,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2073=\"\",\"\",IF(WORKDAY(+A2073,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2073,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-29"},{"$f":"IF(A2074=\"\",\"\",+IF(+A2074=D2074,+E2074,((+G2074/E2074)^+((NETWORKDAYS(+D2074,A2074,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2074,F2074,Feriados!$A$2:$A$1058)-1))*E2074)))","v":5641.731294539788},{"$f":"IF(A2074=\"\",\"\",+IF(+A2074=D2074,+VLOOKUP(D2074,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2074,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2074=\"\",\"\",+VLOOKUP(+EOMONTH(+F2074,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2074=\"\",\"\",VLOOKUP(D2074,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2074=\"\",\"\",IF(A2074=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2074,-2)+15,Cenários!$A:$D,2,FALSE)>A2074,+VLOOKUP(+EOMONTH(+A2074,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2074,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2074=\"\",\"\",VLOOKUP(F2074,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2074=\"\",\"\",IF(WORKDAY(+A2074,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2074,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-01-30"},{"$f":"IF(A2075=\"\",\"\",+IF(+A2075=D2075,+E2075,((+G2075/E2075)^+((NETWORKDAYS(+D2075,A2075,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2075,F2075,Feriados!$A$2:$A$1058)-1))*E2075)))","v":5642.5763506566136},{"$f":"IF(A2075=\"\",\"\",+IF(+A2075=D2075,+VLOOKUP(D2075,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2075,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2075=\"\",\"\",+VLOOKUP(+EOMONTH(+F2075,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2075=\"\",\"\",VLOOKUP(D2075,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2075=\"\",\"\",IF(A2075=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2075,-2)+15,Cenários!$A:$D,2,FALSE)>A2075,+VLOOKUP(+EOMONTH(+A2075,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2075,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2075=\"\",\"\",VLOOKUP(F2075,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2075=\"\",\"\",IF(WORKDAY(+A2075,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2075,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-02"},{"$f":"IF(A2076=\"\",\"\",+IF(+A2076=D2076,+E2076,((+G2076/E2076)^+((NETWORKDAYS(+D2076,A2076,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2076,F2076,Feriados!$A$2:$A$1058)-1))*E2076)))","v":5643.4215333515767},{"$f":"IF(A2076=\"\",\"\",+IF(+A2076=D2076,+VLOOKUP(D2076,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2076,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2076=\"\",\"\",+VLOOKUP(+EOMONTH(+F2076,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2076=\"\",\"\",VLOOKUP(D2076,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2076=\"\",\"\",IF(A2076=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2076,-2)+15,Cenários!$A:$D,2,FALSE)>A2076,+VLOOKUP(+EOMONTH(+A2076,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2076,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2076=\"\",\"\",VLOOKUP(F2076,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2076=\"\",\"\",IF(WORKDAY(+A2076,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2076,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-03"},{"$f":"IF(A2077=\"\",\"\",+IF(+A2077=D2077,+E2077,((+G2077/E2077)^+((NETWORKDAYS(+D2077,A2077,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2077,F2077,Feriados!$A$2:$A$1058)-1))*E2077)))","v":5644.2668426436376},{"$f":"IF(A2077=\"\",\"\",+IF(+A2077=D2077,+VLOOKUP(D2077,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2077,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2077=\"\",\"\",+VLOOKUP(+EOMONTH(+F2077,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2077=\"\",\"\",VLOOKUP(D2077,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2077=\"\",\"\",IF(A2077=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2077,-2)+15,Cenários!$A:$D,2,FALSE)>A2077,+VLOOKUP(+EOMONTH(+A2077,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2077,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2077=\"\",\"\",VLOOKUP(F2077,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2077=\"\",\"\",IF(WORKDAY(+A2077,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2077,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-04"},{"$f":"IF(A2078=\"\",\"\",+IF(+A2078=D2078,+E2078,((+G2078/E2078)^+((NETWORKDAYS(+D2078,A2078,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2078,F2078,Feriados!$A$2:$A$1058)-1))*E2078)))","v":5645.1122785517573},{"$f":"IF(A2078=\"\",\"\",+IF(+A2078=D2078,+VLOOKUP(D2078,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2078,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2078=\"\",\"\",+VLOOKUP(+EOMONTH(+F2078,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2078=\"\",\"\",VLOOKUP(D2078,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2078=\"\",\"\",IF(A2078=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2078,-2)+15,Cenários!$A:$D,2,FALSE)>A2078,+VLOOKUP(+EOMONTH(+A2078,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2078,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2078=\"\",\"\",VLOOKUP(F2078,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2078=\"\",\"\",IF(WORKDAY(+A2078,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2078,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-05"},{"$f":"IF(A2079=\"\",\"\",+IF(+A2079=D2079,+E2079,((+G2079/E2079)^+((NETWORKDAYS(+D2079,A2079,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2079,F2079,Feriados!$A$2:$A$1058)-1))*E2079)))","v":5645.9578410949025},{"$f":"IF(A2079=\"\",\"\",+IF(+A2079=D2079,+VLOOKUP(D2079,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2079,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2079=\"\",\"\",+VLOOKUP(+EOMONTH(+F2079,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2079=\"\",\"\",VLOOKUP(D2079,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2079=\"\",\"\",IF(A2079=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2079,-2)+15,Cenários!$A:$D,2,FALSE)>A2079,+VLOOKUP(+EOMONTH(+A2079,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2079,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2079=\"\",\"\",VLOOKUP(F2079,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2079=\"\",\"\",IF(WORKDAY(+A2079,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2079,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-06"},{"$f":"IF(A2080=\"\",\"\",+IF(+A2080=D2080,+E2080,((+G2080/E2080)^+((NETWORKDAYS(+D2080,A2080,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2080,F2080,Feriados!$A$2:$A$1058)-1))*E2080)))","v":5646.8035302920416},{"$f":"IF(A2080=\"\",\"\",+IF(+A2080=D2080,+VLOOKUP(D2080,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2080,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2080=\"\",\"\",+VLOOKUP(+EOMONTH(+F2080,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2080=\"\",\"\",VLOOKUP(D2080,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2080=\"\",\"\",IF(A2080=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2080,-2)+15,Cenários!$A:$D,2,FALSE)>A2080,+VLOOKUP(+EOMONTH(+A2080,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2080,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2080=\"\",\"\",VLOOKUP(F2080,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2080=\"\",\"\",IF(WORKDAY(+A2080,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2080,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-11"},{"$f":"IF(A2081=\"\",\"\",+IF(+A2081=D2081,+E2081,((+G2081/E2081)^+((NETWORKDAYS(+D2081,A2081,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2081,F2081,Feriados!$A$2:$A$1058)-1))*E2081)))","v":5647.6493461621458},{"$f":"IF(A2081=\"\",\"\",+IF(+A2081=D2081,+VLOOKUP(D2081,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2081,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2081=\"\",\"\",+VLOOKUP(+EOMONTH(+F2081,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2081=\"\",\"\",VLOOKUP(D2081,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2081=\"\",\"\",IF(A2081=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2081,-2)+15,Cenários!$A:$D,2,FALSE)>A2081,+VLOOKUP(+EOMONTH(+A2081,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2081,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2081=\"\",\"\",VLOOKUP(F2081,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2081=\"\",\"\",IF(WORKDAY(+A2081,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2081,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-12"},{"$f":"IF(A2082=\"\",\"\",+IF(+A2082=D2082,+E2082,((+G2082/E2082)^+((NETWORKDAYS(+D2082,A2082,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2082,F2082,Feriados!$A$2:$A$1058)-1))*E2082)))","v":5648.4952887241889},{"$f":"IF(A2082=\"\",\"\",+IF(+A2082=D2082,+VLOOKUP(D2082,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2082,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2082=\"\",\"\",+VLOOKUP(+EOMONTH(+F2082,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2082=\"\",\"\",VLOOKUP(D2082,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2082=\"\",\"\",IF(A2082=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2082,-2)+15,Cenários!$A:$D,2,FALSE)>A2082,+VLOOKUP(+EOMONTH(+A2082,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2082,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2082=\"\",\"\",VLOOKUP(F2082,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2082=\"\",\"\",IF(WORKDAY(+A2082,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2082,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-13"},{"$f":"IF(A2083=\"\",\"\",+IF(+A2083=D2083,+E2083,((+G2083/E2083)^+((NETWORKDAYS(+D2083,A2083,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2083,F2083,Feriados!$A$2:$A$1058)-1))*E2083)))","v":5649.3413579971466},{"$f":"IF(A2083=\"\",\"\",+IF(+A2083=D2083,+VLOOKUP(D2083,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2083,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2083=\"\",\"\",+VLOOKUP(+EOMONTH(+F2083,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-01-15"},{"$f":"IF(A2083=\"\",\"\",VLOOKUP(D2083,Cenários!$B:$D,3,FALSE))","v":5633.2876910000005},{"$f":"IF(A2083=\"\",\"\",IF(A2083=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2083,-2)+15,Cenários!$A:$D,2,FALSE)>A2083,+VLOOKUP(+EOMONTH(+A2083,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2083,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-02-16"},{"$f":"IF(A2083=\"\",\"\",VLOOKUP(F2083,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001}]
[{"$f":"IF(A2083=\"\",\"\",IF(WORKDAY(+A2083,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2083,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-16"},{"$f":"IF(A2084=\"\",\"\",+IF(+A2084=D2084,+E2084,((+G2084/E2084)^+((NETWORKDAYS(+D2084,A2084,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2084,F2084,Feriados!$A$2:$A$1058)-1))*E2084)))","v":5650.1875540000001},{"$f":"IF(A2084=\"\",\"\",+IF(+A2084=D2084,+VLOOKUP(D2084,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2084,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2084=\"\",\"\",+VLOOKUP(+EOMONTH(+F2084,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2084=\"\",\"\",VLOOKUP(D2084,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2084=\"\",\"\",IF(A2084=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2084,-2)+15,Cenários!$A:$D,2,FALSE)>A2084,+VLOOKUP(+EOMONTH(+A2084,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2084,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2084=\"\",\"\",VLOOKUP(F2084,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2084=\"\",\"\",IF(WORKDAY(+A2084,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2084,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-17"},{"$f":"IF(A2085=\"\",\"\",+IF(+A2085=D2085,+E2085,((+G2085/E2085)^+((NETWORKDAYS(+D2085,A2085,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2085,F2085,Feriados!$A$2:$A$1058)-1))*E2085)))","v":5651.4842661096018},{"$f":"IF(A2085=\"\",\"\",+IF(+A2085=D2085,+VLOOKUP(D2085,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2085,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2085=\"\",\"\",+VLOOKUP(+EOMONTH(+F2085,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2085=\"\",\"\",VLOOKUP(D2085,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2085=\"\",\"\",IF(A2085=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2085,-2)+15,Cenários!$A:$D,2,FALSE)>A2085,+VLOOKUP(+EOMONTH(+A2085,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2085,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2085=\"\",\"\",VLOOKUP(F2085,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2085=\"\",\"\",IF(WORKDAY(+A2085,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2085,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-18"},{"$f":"IF(A2086=\"\",\"\",+IF(+A2086=D2086,+E2086,((+G2086/E2086)^+((NETWORKDAYS(+D2086,A2086,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2086,F2086,Feriados!$A$2:$A$1058)-1))*E2086)))","v":5652.7812758132704},{"$f":"IF(A2086=\"\",\"\",+IF(+A2086=D2086,+VLOOKUP(D2086,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2086,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2086=\"\",\"\",+VLOOKUP(+EOMONTH(+F2086,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2086=\"\",\"\",VLOOKUP(D2086,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2086=\"\",\"\",IF(A2086=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2086,-2)+15,Cenários!$A:$D,2,FALSE)>A2086,+VLOOKUP(+EOMONTH(+A2086,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2086,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2086=\"\",\"\",VLOOKUP(F2086,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2086=\"\",\"\",IF(WORKDAY(+A2086,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2086,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-19"},{"$f":"IF(A2087=\"\",\"\",+IF(+A2087=D2087,+E2087,((+G2087/E2087)^+((NETWORKDAYS(+D2087,A2087,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2087,F2087,Feriados!$A$2:$A$1058)-1))*E2087)))","v":5654.0785831793046},{"$f":"IF(A2087=\"\",\"\",+IF(+A2087=D2087,+VLOOKUP(D2087,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2087,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2087=\"\",\"\",+VLOOKUP(+EOMONTH(+F2087,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2087=\"\",\"\",VLOOKUP(D2087,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2087=\"\",\"\",IF(A2087=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2087,-2)+15,Cenários!$A:$D,2,FALSE)>A2087,+VLOOKUP(+EOMONTH(+A2087,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2087,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2087=\"\",\"\",VLOOKUP(F2087,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2087=\"\",\"\",IF(WORKDAY(+A2087,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2087,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-20"},{"$f":"IF(A2088=\"\",\"\",+IF(+A2088=D2088,+E2088,((+G2088/E2088)^+((NETWORKDAYS(+D2088,A2088,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2088,F2088,Feriados!$A$2:$A$1058)-1))*E2088)))","v":5655.3761882760173},{"$f":"IF(A2088=\"\",\"\",+IF(+A2088=D2088,+VLOOKUP(D2088,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2088,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2088=\"\",\"\",+VLOOKUP(+EOMONTH(+F2088,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2088=\"\",\"\",VLOOKUP(D2088,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2088=\"\",\"\",IF(A2088=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2088,-2)+15,Cenários!$A:$D,2,FALSE)>A2088,+VLOOKUP(+EOMONTH(+A2088,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2088,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2088=\"\",\"\",VLOOKUP(F2088,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2088=\"\",\"\",IF(WORKDAY(+A2088,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2088,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-23"},{"$f":"IF(A2089=\"\",\"\",+IF(+A2089=D2089,+E2089,((+G2089/E2089)^+((NETWORKDAYS(+D2089,A2089,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2089,F2089,Feriados!$A$2:$A$1058)-1))*E2089)))","v":5656.6740911717352},{"$f":"IF(A2089=\"\",\"\",+IF(+A2089=D2089,+VLOOKUP(D2089,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2089,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2089=\"\",\"\",+VLOOKUP(+EOMONTH(+F2089,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2089=\"\",\"\",VLOOKUP(D2089,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2089=\"\",\"\",IF(A2089=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2089,-2)+15,Cenários!$A:$D,2,FALSE)>A2089,+VLOOKUP(+EOMONTH(+A2089,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2089,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2089=\"\",\"\",VLOOKUP(F2089,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2089=\"\",\"\",IF(WORKDAY(+A2089,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2089,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-24"},{"$f":"IF(A2090=\"\",\"\",+IF(+A2090=D2090,+E2090,((+G2090/E2090)^+((NETWORKDAYS(+D2090,A2090,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2090,F2090,Feriados!$A$2:$A$1058)-1))*E2090)))","v":5657.9722919348069},{"$f":"IF(A2090=\"\",\"\",+IF(+A2090=D2090,+VLOOKUP(D2090,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2090,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2090=\"\",\"\",+VLOOKUP(+EOMONTH(+F2090,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2090=\"\",\"\",VLOOKUP(D2090,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2090=\"\",\"\",IF(A2090=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2090,-2)+15,Cenários!$A:$D,2,FALSE)>A2090,+VLOOKUP(+EOMONTH(+A2090,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2090,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2090=\"\",\"\",VLOOKUP(F2090,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2090=\"\",\"\",IF(WORKDAY(+A2090,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2090,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-25"},{"$f":"IF(A2091=\"\",\"\",+IF(+A2091=D2091,+E2091,((+G2091/E2091)^+((NETWORKDAYS(+D2091,A2091,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2091,F2091,Feriados!$A$2:$A$1058)-1))*E2091)))","v":5659.2707906335881},{"$f":"IF(A2091=\"\",\"\",+IF(+A2091=D2091,+VLOOKUP(D2091,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2091,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2091=\"\",\"\",+VLOOKUP(+EOMONTH(+F2091,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2091=\"\",\"\",VLOOKUP(D2091,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2091=\"\",\"\",IF(A2091=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2091,-2)+15,Cenários!$A:$D,2,FALSE)>A2091,+VLOOKUP(+EOMONTH(+A2091,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2091,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2091=\"\",\"\",VLOOKUP(F2091,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2091=\"\",\"\",IF(WORKDAY(+A2091,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2091,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-26"},{"$f":"IF(A2092=\"\",\"\",+IF(+A2092=D2092,+E2092,((+G2092/E2092)^+((NETWORKDAYS(+D2092,A2092,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2092,F2092,Feriados!$A$2:$A$1058)-1))*E2092)))","v":5660.5695873364575},{"$f":"IF(A2092=\"\",\"\",+IF(+A2092=D2092,+VLOOKUP(D2092,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2092,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2092=\"\",\"\",+VLOOKUP(+EOMONTH(+F2092,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2092=\"\",\"\",VLOOKUP(D2092,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2092=\"\",\"\",IF(A2092=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2092,-2)+15,Cenários!$A:$D,2,FALSE)>A2092,+VLOOKUP(+EOMONTH(+A2092,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2092,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2092=\"\",\"\",VLOOKUP(F2092,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2092=\"\",\"\",IF(WORKDAY(+A2092,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2092,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-02-27"},{"$f":"IF(A2093=\"\",\"\",+IF(+A2093=D2093,+E2093,((+G2093/E2093)^+((NETWORKDAYS(+D2093,A2093,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2093,F2093,Feriados!$A$2:$A$1058)-1))*E2093)))","v":5661.8686821118072},{"$f":"IF(A2093=\"\",\"\",+IF(+A2093=D2093,+VLOOKUP(D2093,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2093,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2093=\"\",\"\",+VLOOKUP(+EOMONTH(+F2093,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2093=\"\",\"\",VLOOKUP(D2093,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2093=\"\",\"\",IF(A2093=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2093,-2)+15,Cenários!$A:$D,2,FALSE)>A2093,+VLOOKUP(+EOMONTH(+A2093,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2093,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2093=\"\",\"\",VLOOKUP(F2093,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2093=\"\",\"\",IF(WORKDAY(+A2093,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2093,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-01"},{"$f":"IF(A2094=\"\",\"\",+IF(+A2094=D2094,+E2094,((+G2094/E2094)^+((NETWORKDAYS(+D2094,A2094,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2094,F2094,Feriados!$A$2:$A$1058)-1))*E2094)))","v":5663.168075028042},{"$f":"IF(A2094=\"\",\"\",+IF(+A2094=D2094,+VLOOKUP(D2094,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2094,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2094=\"\",\"\",+VLOOKUP(+EOMONTH(+F2094,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2094=\"\",\"\",VLOOKUP(D2094,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2094=\"\",\"\",IF(A2094=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2094,-2)+15,Cenários!$A:$D,2,FALSE)>A2094,+VLOOKUP(+EOMONTH(+A2094,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2094,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2094=\"\",\"\",VLOOKUP(F2094,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2094=\"\",\"\",IF(WORKDAY(+A2094,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2094,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-02"},{"$f":"IF(A2095=\"\",\"\",+IF(+A2095=D2095,+E2095,((+G2095/E2095)^+((NETWORKDAYS(+D2095,A2095,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2095,F2095,Feriados!$A$2:$A$1058)-1))*E2095)))","v":5664.4677661535879},{"$f":"IF(A2095=\"\",\"\",+IF(+A2095=D2095,+VLOOKUP(D2095,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2095,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2095=\"\",\"\",+VLOOKUP(+EOMONTH(+F2095,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2095=\"\",\"\",VLOOKUP(D2095,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2095=\"\",\"\",IF(A2095=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2095,-2)+15,Cenários!$A:$D,2,FALSE)>A2095,+VLOOKUP(+EOMONTH(+A2095,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2095,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2095=\"\",\"\",VLOOKUP(F2095,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2095=\"\",\"\",IF(WORKDAY(+A2095,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2095,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-03"},{"$f":"IF(A2096=\"\",\"\",+IF(+A2096=D2096,+E2096,((+G2096/E2096)^+((NETWORKDAYS(+D2096,A2096,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2096,F2096,Feriados!$A$2:$A$1058)-1))*E2096)))","v":5665.7677555568816},{"$f":"IF(A2096=\"\",\"\",+IF(+A2096=D2096,+VLOOKUP(D2096,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2096,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2096=\"\",\"\",+VLOOKUP(+EOMONTH(+F2096,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2096=\"\",\"\",VLOOKUP(D2096,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2096=\"\",\"\",IF(A2096=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2096,-2)+15,Cenários!$A:$D,2,FALSE)>A2096,+VLOOKUP(+EOMONTH(+A2096,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2096,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2096=\"\",\"\",VLOOKUP(F2096,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2096=\"\",\"\",IF(WORKDAY(+A2096,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2096,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-04"},{"$f":"IF(A2097=\"\",\"\",+IF(+A2097=D2097,+E2097,((+G2097/E2097)^+((NETWORKDAYS(+D2097,A2097,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2097,F2097,Feriados!$A$2:$A$1058)-1))*E2097)))","v":5667.0680433063771},{"$f":"IF(A2097=\"\",\"\",+IF(+A2097=D2097,+VLOOKUP(D2097,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2097,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2097=\"\",\"\",+VLOOKUP(+EOMONTH(+F2097,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2097=\"\",\"\",VLOOKUP(D2097,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2097=\"\",\"\",IF(A2097=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2097,-2)+15,Cenários!$A:$D,2,FALSE)>A2097,+VLOOKUP(+EOMONTH(+A2097,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2097,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2097=\"\",\"\",VLOOKUP(F2097,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2097=\"\",\"\",IF(WORKDAY(+A2097,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2097,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-05"},{"$f":"IF(A2098=\"\",\"\",+IF(+A2098=D2098,+E2098,((+G2098/E2098)^+((NETWORKDAYS(+D2098,A2098,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2098,F2098,Feriados!$A$2:$A$1058)-1))*E2098)))","v":5668.3686294705458},{"$f":"IF(A2098=\"\",\"\",+IF(+A2098=D2098,+VLOOKUP(D2098,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2098,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2098=\"\",\"\",+VLOOKUP(+EOMONTH(+F2098,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2098=\"\",\"\",VLOOKUP(D2098,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2098=\"\",\"\",IF(A2098=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2098,-2)+15,Cenários!$A:$D,2,FALSE)>A2098,+VLOOKUP(+EOMONTH(+A2098,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2098,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2098=\"\",\"\",VLOOKUP(F2098,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2098=\"\",\"\",IF(WORKDAY(+A2098,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2098,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-08"},{"$f":"IF(A2099=\"\",\"\",+IF(+A2099=D2099,+E2099,((+G2099/E2099)^+((NETWORKDAYS(+D2099,A2099,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2099,F2099,Feriados!$A$2:$A$1058)-1))*E2099)))","v":5669.6695141178734},{"$f":"IF(A2099=\"\",\"\",+IF(+A2099=D2099,+VLOOKUP(D2099,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2099,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2099=\"\",\"\",+VLOOKUP(+EOMONTH(+F2099,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2099=\"\",\"\",VLOOKUP(D2099,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2099=\"\",\"\",IF(A2099=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2099,-2)+15,Cenários!$A:$D,2,FALSE)>A2099,+VLOOKUP(+EOMONTH(+A2099,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2099,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2099=\"\",\"\",VLOOKUP(F2099,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2099=\"\",\"\",IF(WORKDAY(+A2099,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2099,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-09"},{"$f":"IF(A2100=\"\",\"\",+IF(+A2100=D2100,+E2100,((+G2100/E2100)^+((NETWORKDAYS(+D2100,A2100,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2100,F2100,Feriados!$A$2:$A$1058)-1))*E2100)))","v":5670.9706973168613},{"$f":"IF(A2100=\"\",\"\",+IF(+A2100=D2100,+VLOOKUP(D2100,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2100,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2100=\"\",\"\",+VLOOKUP(+EOMONTH(+F2100,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2100=\"\",\"\",VLOOKUP(D2100,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2100=\"\",\"\",IF(A2100=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2100,-2)+15,Cenários!$A:$D,2,FALSE)>A2100,+VLOOKUP(+EOMONTH(+A2100,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2100,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2100=\"\",\"\",VLOOKUP(F2100,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2100=\"\",\"\",IF(WORKDAY(+A2100,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2100,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-10"},{"$f":"IF(A2101=\"\",\"\",+IF(+A2101=D2101,+E2101,((+G2101/E2101)^+((NETWORKDAYS(+D2101,A2101,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2101,F2101,Feriados!$A$2:$A$1058)-1))*E2101)))","v":5672.2721791360282},{"$f":"IF(A2101=\"\",\"\",+IF(+A2101=D2101,+VLOOKUP(D2101,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2101,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2101=\"\",\"\",+VLOOKUP(+EOMONTH(+F2101,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2101=\"\",\"\",VLOOKUP(D2101,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2101=\"\",\"\",IF(A2101=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2101,-2)+15,Cenários!$A:$D,2,FALSE)>A2101,+VLOOKUP(+EOMONTH(+A2101,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2101,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2101=\"\",\"\",VLOOKUP(F2101,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2101=\"\",\"\",IF(WORKDAY(+A2101,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2101,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-11"},{"$f":"IF(A2102=\"\",\"\",+IF(+A2102=D2102,+E2102,((+G2102/E2102)^+((NETWORKDAYS(+D2102,A2102,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2102,F2102,Feriados!$A$2:$A$1058)-1))*E2102)))","v":5673.5739596439034},{"$f":"IF(A2102=\"\",\"\",+IF(+A2102=D2102,+VLOOKUP(D2102,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2102,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2102=\"\",\"\",+VLOOKUP(+EOMONTH(+F2102,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2102=\"\",\"\",VLOOKUP(D2102,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2102=\"\",\"\",IF(A2102=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2102,-2)+15,Cenários!$A:$D,2,FALSE)>A2102,+VLOOKUP(+EOMONTH(+A2102,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2102,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2102=\"\",\"\",VLOOKUP(F2102,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2102=\"\",\"\",IF(WORKDAY(+A2102,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2102,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-12"},{"$f":"IF(A2103=\"\",\"\",+IF(+A2103=D2103,+E2103,((+G2103/E2103)^+((NETWORKDAYS(+D2103,A2103,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2103,F2103,Feriados!$A$2:$A$1058)-1))*E2103)))","v":5674.8760389090403},{"$f":"IF(A2103=\"\",\"\",+IF(+A2103=D2103,+VLOOKUP(D2103,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2103,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2103=\"\",\"\",+VLOOKUP(+EOMONTH(+F2103,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-02-16"},{"$f":"IF(A2103=\"\",\"\",VLOOKUP(D2103,Cenários!$B:$D,3,FALSE))","v":5650.1875540000001},{"$f":"IF(A2103=\"\",\"\",IF(A2103=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2103,-2)+15,Cenários!$A:$D,2,FALSE)>A2103,+VLOOKUP(+EOMONTH(+A2103,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2103,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-03-15"},{"$f":"IF(A2103=\"\",\"\",VLOOKUP(F2103,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001}]
[{"$f":"IF(A2103=\"\",\"\",IF(WORKDAY(+A2103,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2103,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-15"},{"$f":"IF(A2104=\"\",\"\",+IF(+A2104=D2104,+E2104,((+G2104/E2104)^+((NETWORKDAYS(+D2104,A2104,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2104,F2104,Feriados!$A$2:$A$1058)-1))*E2104)))","v":5676.1784170000001},{"$f":"IF(A2104=\"\",\"\",+IF(+A2104=D2104,+VLOOKUP(D2104,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2104,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2104=\"\",\"\",+VLOOKUP(+EOMONTH(+F2104,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2104=\"\",\"\",VLOOKUP(D2104,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2104=\"\",\"\",IF(A2104=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2104,-2)+15,Cenários!$A:$D,2,FALSE)>A2104,+VLOOKUP(+EOMONTH(+A2104,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2104,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2104=\"\",\"\",VLOOKUP(F2104,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2104=\"\",\"\",IF(WORKDAY(+A2104,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2104,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-16"},{"$f":"IF(A2105=\"\",\"\",+IF(+A2105=D2105,+E2105,((+G2105/E2105)^+((NETWORKDAYS(+D2105,A2105,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2105,F2105,Feriados!$A$2:$A$1058)-1))*E2105)))","v":5677.2084843301918},{"$f":"IF(A2105=\"\",\"\",+IF(+A2105=D2105,+VLOOKUP(D2105,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2105,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2105=\"\",\"\",+VLOOKUP(+EOMONTH(+F2105,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2105=\"\",\"\",VLOOKUP(D2105,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2105=\"\",\"\",IF(A2105=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2105,-2)+15,Cenários!$A:$D,2,FALSE)>A2105,+VLOOKUP(+EOMONTH(+A2105,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2105,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2105=\"\",\"\",VLOOKUP(F2105,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2105=\"\",\"\",IF(WORKDAY(+A2105,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2105,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-17"},{"$f":"IF(A2106=\"\",\"\",+IF(+A2106=D2106,+E2106,((+G2106/E2106)^+((NETWORKDAYS(+D2106,A2106,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2106,F2106,Feriados!$A$2:$A$1058)-1))*E2106)))","v":5678.2387385887414},{"$f":"IF(A2106=\"\",\"\",+IF(+A2106=D2106,+VLOOKUP(D2106,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2106,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2106=\"\",\"\",+VLOOKUP(+EOMONTH(+F2106,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2106=\"\",\"\",VLOOKUP(D2106,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2106=\"\",\"\",IF(A2106=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2106,-2)+15,Cenários!$A:$D,2,FALSE)>A2106,+VLOOKUP(+EOMONTH(+A2106,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2106,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2106=\"\",\"\",VLOOKUP(F2106,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2106=\"\",\"\",IF(WORKDAY(+A2106,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2106,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-18"},{"$f":"IF(A2107=\"\",\"\",+IF(+A2107=D2107,+E2107,((+G2107/E2107)^+((NETWORKDAYS(+D2107,A2107,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2107,F2107,Feriados!$A$2:$A$1058)-1))*E2107)))","v":5679.2691798095693},{"$f":"IF(A2107=\"\",\"\",+IF(+A2107=D2107,+VLOOKUP(D2107,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2107,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2107=\"\",\"\",+VLOOKUP(+EOMONTH(+F2107,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2107=\"\",\"\",VLOOKUP(D2107,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2107=\"\",\"\",IF(A2107=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2107,-2)+15,Cenários!$A:$D,2,FALSE)>A2107,+VLOOKUP(+EOMONTH(+A2107,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2107,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2107=\"\",\"\",VLOOKUP(F2107,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2107=\"\",\"\",IF(WORKDAY(+A2107,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2107,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-19"},{"$f":"IF(A2108=\"\",\"\",+IF(+A2108=D2108,+E2108,((+G2108/E2108)^+((NETWORKDAYS(+D2108,A2108,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2108,F2108,Feriados!$A$2:$A$1058)-1))*E2108)))","v":5680.2998080266043},{"$f":"IF(A2108=\"\",\"\",+IF(+A2108=D2108,+VLOOKUP(D2108,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2108,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2108=\"\",\"\",+VLOOKUP(+EOMONTH(+F2108,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2108=\"\",\"\",VLOOKUP(D2108,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2108=\"\",\"\",IF(A2108=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2108,-2)+15,Cenários!$A:$D,2,FALSE)>A2108,+VLOOKUP(+EOMONTH(+A2108,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2108,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2108=\"\",\"\",VLOOKUP(F2108,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2108=\"\",\"\",IF(WORKDAY(+A2108,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2108,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-22"},{"$f":"IF(A2109=\"\",\"\",+IF(+A2109=D2109,+E2109,((+G2109/E2109)^+((NETWORKDAYS(+D2109,A2109,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2109,F2109,Feriados!$A$2:$A$1058)-1))*E2109)))","v":5681.3306232737823},{"$f":"IF(A2109=\"\",\"\",+IF(+A2109=D2109,+VLOOKUP(D2109,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2109,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2109=\"\",\"\",+VLOOKUP(+EOMONTH(+F2109,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2109=\"\",\"\",VLOOKUP(D2109,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2109=\"\",\"\",IF(A2109=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2109,-2)+15,Cenários!$A:$D,2,FALSE)>A2109,+VLOOKUP(+EOMONTH(+A2109,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2109,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2109=\"\",\"\",VLOOKUP(F2109,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2109=\"\",\"\",IF(WORKDAY(+A2109,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2109,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-23"},{"$f":"IF(A2110=\"\",\"\",+IF(+A2110=D2110,+E2110,((+G2110/E2110)^+((NETWORKDAYS(+D2110,A2110,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2110,F2110,Feriados!$A$2:$A$1058)-1))*E2110)))","v":5682.3616255850429},{"$f":"IF(A2110=\"\",\"\",+IF(+A2110=D2110,+VLOOKUP(D2110,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2110,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2110=\"\",\"\",+VLOOKUP(+EOMONTH(+F2110,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2110=\"\",\"\",VLOOKUP(D2110,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2110=\"\",\"\",IF(A2110=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2110,-2)+15,Cenários!$A:$D,2,FALSE)>A2110,+VLOOKUP(+EOMONTH(+A2110,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2110,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2110=\"\",\"\",VLOOKUP(F2110,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2110=\"\",\"\",IF(WORKDAY(+A2110,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2110,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-24"},{"$f":"IF(A2111=\"\",\"\",+IF(+A2111=D2111,+E2111,((+G2111/E2111)^+((NETWORKDAYS(+D2111,A2111,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2111,F2111,Feriados!$A$2:$A$1058)-1))*E2111)))","v":5683.3928149943331},{"$f":"IF(A2111=\"\",\"\",+IF(+A2111=D2111,+VLOOKUP(D2111,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2111,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2111=\"\",\"\",+VLOOKUP(+EOMONTH(+F2111,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2111=\"\",\"\",VLOOKUP(D2111,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2111=\"\",\"\",IF(A2111=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2111,-2)+15,Cenários!$A:$D,2,FALSE)>A2111,+VLOOKUP(+EOMONTH(+A2111,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2111,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2111=\"\",\"\",VLOOKUP(F2111,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2111=\"\",\"\",IF(WORKDAY(+A2111,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2111,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-25"},{"$f":"IF(A2112=\"\",\"\",+IF(+A2112=D2112,+E2112,((+G2112/E2112)^+((NETWORKDAYS(+D2112,A2112,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2112,F2112,Feriados!$A$2:$A$1058)-1))*E2112)))","v":5684.424191535607},{"$f":"IF(A2112=\"\",\"\",+IF(+A2112=D2112,+VLOOKUP(D2112,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2112,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2112=\"\",\"\",+VLOOKUP(+EOMONTH(+F2112,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2112=\"\",\"\",VLOOKUP(D2112,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2112=\"\",\"\",IF(A2112=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2112,-2)+15,Cenários!$A:$D,2,FALSE)>A2112,+VLOOKUP(+EOMONTH(+A2112,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2112,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2112=\"\",\"\",VLOOKUP(F2112,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2112=\"\",\"\",IF(WORKDAY(+A2112,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2112,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-29"},{"$f":"IF(A2113=\"\",\"\",+IF(+A2113=D2113,+E2113,((+G2113/E2113)^+((NETWORKDAYS(+D2113,A2113,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2113,F2113,Feriados!$A$2:$A$1058)-1))*E2113)))","v":5685.4557552428214},{"$f":"IF(A2113=\"\",\"\",+IF(+A2113=D2113,+VLOOKUP(D2113,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2113,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2113=\"\",\"\",+VLOOKUP(+EOMONTH(+F2113,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2113=\"\",\"\",VLOOKUP(D2113,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2113=\"\",\"\",IF(A2113=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2113,-2)+15,Cenários!$A:$D,2,FALSE)>A2113,+VLOOKUP(+EOMONTH(+A2113,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2113,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2113=\"\",\"\",VLOOKUP(F2113,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2113=\"\",\"\",IF(WORKDAY(+A2113,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2113,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-30"},{"$f":"IF(A2114=\"\",\"\",+IF(+A2114=D2114,+E2114,((+G2114/E2114)^+((NETWORKDAYS(+D2114,A2114,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2114,F2114,Feriados!$A$2:$A$1058)-1))*E2114)))","v":5686.4875061499442},{"$f":"IF(A2114=\"\",\"\",+IF(+A2114=D2114,+VLOOKUP(D2114,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2114,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2114=\"\",\"\",+VLOOKUP(+EOMONTH(+F2114,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2114=\"\",\"\",VLOOKUP(D2114,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2114=\"\",\"\",IF(A2114=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2114,-2)+15,Cenários!$A:$D,2,FALSE)>A2114,+VLOOKUP(+EOMONTH(+A2114,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2114,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2114=\"\",\"\",VLOOKUP(F2114,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2114=\"\",\"\",IF(WORKDAY(+A2114,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2114,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-03-31"},{"$f":"IF(A2115=\"\",\"\",+IF(+A2115=D2115,+E2115,((+G2115/E2115)^+((NETWORKDAYS(+D2115,A2115,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2115,F2115,Feriados!$A$2:$A$1058)-1))*E2115)))","v":5687.5194442909442},{"$f":"IF(A2115=\"\",\"\",+IF(+A2115=D2115,+VLOOKUP(D2115,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2115,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2115=\"\",\"\",+VLOOKUP(+EOMONTH(+F2115,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2115=\"\",\"\",VLOOKUP(D2115,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2115=\"\",\"\",IF(A2115=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2115,-2)+15,Cenários!$A:$D,2,FALSE)>A2115,+VLOOKUP(+EOMONTH(+A2115,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2115,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2115=\"\",\"\",VLOOKUP(F2115,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2115=\"\",\"\",IF(WORKDAY(+A2115,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2115,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-01"},{"$f":"IF(A2116=\"\",\"\",+IF(+A2116=D2116,+E2116,((+G2116/E2116)^+((NETWORKDAYS(+D2116,A2116,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2116,F2116,Feriados!$A$2:$A$1058)-1))*E2116)))","v":5688.5515696998036},{"$f":"IF(A2116=\"\",\"\",+IF(+A2116=D2116,+VLOOKUP(D2116,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2116,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2116=\"\",\"\",+VLOOKUP(+EOMONTH(+F2116,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2116=\"\",\"\",VLOOKUP(D2116,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2116=\"\",\"\",IF(A2116=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2116,-2)+15,Cenários!$A:$D,2,FALSE)>A2116,+VLOOKUP(+EOMONTH(+A2116,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2116,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2116=\"\",\"\",VLOOKUP(F2116,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2116=\"\",\"\",IF(WORKDAY(+A2116,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2116,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-02"},{"$f":"IF(A2117=\"\",\"\",+IF(+A2117=D2117,+E2117,((+G2117/E2117)^+((NETWORKDAYS(+D2117,A2117,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2117,F2117,Feriados!$A$2:$A$1058)-1))*E2117)))","v":5689.5838824105012},{"$f":"IF(A2117=\"\",\"\",+IF(+A2117=D2117,+VLOOKUP(D2117,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2117,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2117=\"\",\"\",+VLOOKUP(+EOMONTH(+F2117,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2117=\"\",\"\",VLOOKUP(D2117,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2117=\"\",\"\",IF(A2117=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2117,-2)+15,Cenários!$A:$D,2,FALSE)>A2117,+VLOOKUP(+EOMONTH(+A2117,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2117,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2117=\"\",\"\",VLOOKUP(F2117,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2117=\"\",\"\",IF(WORKDAY(+A2117,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2117,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-05"},{"$f":"IF(A2118=\"\",\"\",+IF(+A2118=D2118,+E2118,((+G2118/E2118)^+((NETWORKDAYS(+D2118,A2118,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2118,F2118,Feriados!$A$2:$A$1058)-1))*E2118)))","v":5690.6163824570303},{"$f":"IF(A2118=\"\",\"\",+IF(+A2118=D2118,+VLOOKUP(D2118,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2118,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2118=\"\",\"\",+VLOOKUP(+EOMONTH(+F2118,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2118=\"\",\"\",VLOOKUP(D2118,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2118=\"\",\"\",IF(A2118=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2118,-2)+15,Cenários!$A:$D,2,FALSE)>A2118,+VLOOKUP(+EOMONTH(+A2118,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2118,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2118=\"\",\"\",VLOOKUP(F2118,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2118=\"\",\"\",IF(WORKDAY(+A2118,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2118,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-06"},{"$f":"IF(A2119=\"\",\"\",+IF(+A2119=D2119,+E2119,((+G2119/E2119)^+((NETWORKDAYS(+D2119,A2119,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2119,F2119,Feriados!$A$2:$A$1058)-1))*E2119)))","v":5691.649069873386},{"$f":"IF(A2119=\"\",\"\",+IF(+A2119=D2119,+VLOOKUP(D2119,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2119,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2119=\"\",\"\",+VLOOKUP(+EOMONTH(+F2119,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2119=\"\",\"\",VLOOKUP(D2119,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2119=\"\",\"\",IF(A2119=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2119,-2)+15,Cenários!$A:$D,2,FALSE)>A2119,+VLOOKUP(+EOMONTH(+A2119,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2119,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2119=\"\",\"\",VLOOKUP(F2119,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2119=\"\",\"\",IF(WORKDAY(+A2119,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2119,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-07"},{"$f":"IF(A2120=\"\",\"\",+IF(+A2120=D2120,+E2120,((+G2120/E2120)^+((NETWORKDAYS(+D2120,A2120,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2120,F2120,Feriados!$A$2:$A$1058)-1))*E2120)))","v":5692.6819446935697},{"$f":"IF(A2120=\"\",\"\",+IF(+A2120=D2120,+VLOOKUP(D2120,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2120,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2120=\"\",\"\",+VLOOKUP(+EOMONTH(+F2120,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2120=\"\",\"\",VLOOKUP(D2120,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2120=\"\",\"\",IF(A2120=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2120,-2)+15,Cenários!$A:$D,2,FALSE)>A2120,+VLOOKUP(+EOMONTH(+A2120,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2120,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2120=\"\",\"\",VLOOKUP(F2120,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2120=\"\",\"\",IF(WORKDAY(+A2120,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2120,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-08"},{"$f":"IF(A2121=\"\",\"\",+IF(+A2121=D2121,+E2121,((+G2121/E2121)^+((NETWORKDAYS(+D2121,A2121,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2121,F2121,Feriados!$A$2:$A$1058)-1))*E2121)))","v":5693.7150069515919},{"$f":"IF(A2121=\"\",\"\",+IF(+A2121=D2121,+VLOOKUP(D2121,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2121,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2121=\"\",\"\",+VLOOKUP(+EOMONTH(+F2121,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2121=\"\",\"\",VLOOKUP(D2121,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2121=\"\",\"\",IF(A2121=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2121,-2)+15,Cenários!$A:$D,2,FALSE)>A2121,+VLOOKUP(+EOMONTH(+A2121,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2121,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2121=\"\",\"\",VLOOKUP(F2121,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2121=\"\",\"\",IF(WORKDAY(+A2121,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2121,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-09"},{"$f":"IF(A2122=\"\",\"\",+IF(+A2122=D2122,+E2122,((+G2122/E2122)^+((NETWORKDAYS(+D2122,A2122,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2122,F2122,Feriados!$A$2:$A$1058)-1))*E2122)))","v":5694.748256681467},{"$f":"IF(A2122=\"\",\"\",+IF(+A2122=D2122,+VLOOKUP(D2122,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2122,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2122=\"\",\"\",+VLOOKUP(+EOMONTH(+F2122,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2122=\"\",\"\",VLOOKUP(D2122,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2122=\"\",\"\",IF(A2122=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2122,-2)+15,Cenários!$A:$D,2,FALSE)>A2122,+VLOOKUP(+EOMONTH(+A2122,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2122,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2122=\"\",\"\",VLOOKUP(F2122,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2122=\"\",\"\",IF(WORKDAY(+A2122,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2122,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-12"},{"$f":"IF(A2123=\"\",\"\",+IF(+A2123=D2123,+E2123,((+G2123/E2123)^+((NETWORKDAYS(+D2123,A2123,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2123,F2123,Feriados!$A$2:$A$1058)-1))*E2123)))","v":5695.7816939172144},{"$f":"IF(A2123=\"\",\"\",+IF(+A2123=D2123,+VLOOKUP(D2123,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2123,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2123=\"\",\"\",+VLOOKUP(+EOMONTH(+F2123,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2123=\"\",\"\",VLOOKUP(D2123,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2123=\"\",\"\",IF(A2123=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2123,-2)+15,Cenários!$A:$D,2,FALSE)>A2123,+VLOOKUP(+EOMONTH(+A2123,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2123,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2123=\"\",\"\",VLOOKUP(F2123,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2123=\"\",\"\",IF(WORKDAY(+A2123,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2123,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-13"},{"$f":"IF(A2124=\"\",\"\",+IF(+A2124=D2124,+E2124,((+G2124/E2124)^+((NETWORKDAYS(+D2124,A2124,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2124,F2124,Feriados!$A$2:$A$1058)-1))*E2124)))","v":5696.815318692863},{"$f":"IF(A2124=\"\",\"\",+IF(+A2124=D2124,+VLOOKUP(D2124,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2124,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2124=\"\",\"\",+VLOOKUP(+EOMONTH(+F2124,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2124=\"\",\"\",VLOOKUP(D2124,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2124=\"\",\"\",IF(A2124=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2124,-2)+15,Cenários!$A:$D,2,FALSE)>A2124,+VLOOKUP(+EOMONTH(+A2124,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2124,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2124=\"\",\"\",VLOOKUP(F2124,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2124=\"\",\"\",IF(WORKDAY(+A2124,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2124,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-14"},{"$f":"IF(A2125=\"\",\"\",+IF(+A2125=D2125,+E2125,((+G2125/E2125)^+((NETWORKDAYS(+D2125,A2125,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2125,F2125,Feriados!$A$2:$A$1058)-1))*E2125)))","v":5697.8491310424452},{"$f":"IF(A2125=\"\",\"\",+IF(+A2125=D2125,+VLOOKUP(D2125,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2125,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2125=\"\",\"\",+VLOOKUP(+EOMONTH(+F2125,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-03-15"},{"$f":"IF(A2125=\"\",\"\",VLOOKUP(D2125,Cenários!$B:$D,3,FALSE))","v":5676.1784170000001},{"$f":"IF(A2125=\"\",\"\",IF(A2125=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2125,-2)+15,Cenários!$A:$D,2,FALSE)>A2125,+VLOOKUP(+EOMONTH(+A2125,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2125,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-04-15"},{"$f":"IF(A2125=\"\",\"\",VLOOKUP(F2125,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996}]
[{"$f":"IF(A2125=\"\",\"\",IF(WORKDAY(+A2125,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2125,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-15"},{"$f":"IF(A2126=\"\",\"\",+IF(+A2126=D2126,+E2126,((+G2126/E2126)^+((NETWORKDAYS(+D2126,A2126,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2126,F2126,Feriados!$A$2:$A$1058)-1))*E2126)))","v":5698.8831309999996},{"$f":"IF(A2126=\"\",\"\",+IF(+A2126=D2126,+VLOOKUP(D2126,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2126,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2126=\"\",\"\",+VLOOKUP(+EOMONTH(+F2126,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2126=\"\",\"\",VLOOKUP(D2126,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2126=\"\",\"\",IF(A2126=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2126,-2)+15,Cenários!$A:$D,2,FALSE)>A2126,+VLOOKUP(+EOMONTH(+A2126,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2126,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2126=\"\",\"\",VLOOKUP(F2126,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2126=\"\",\"\",IF(WORKDAY(+A2126,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2126,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-16"},{"$f":"IF(A2127=\"\",\"\",+IF(+A2127=D2127,+E2127,((+G2127/E2127)^+((NETWORKDAYS(+D2127,A2127,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2127,F2127,Feriados!$A$2:$A$1058)-1))*E2127)))","v":5700.1017110422436},{"$f":"IF(A2127=\"\",\"\",+IF(+A2127=D2127,+VLOOKUP(D2127,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2127,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2127=\"\",\"\",+VLOOKUP(+EOMONTH(+F2127,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2127=\"\",\"\",VLOOKUP(D2127,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2127=\"\",\"\",IF(A2127=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2127,-2)+15,Cenários!$A:$D,2,FALSE)>A2127,+VLOOKUP(+EOMONTH(+A2127,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2127,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2127=\"\",\"\",VLOOKUP(F2127,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2127=\"\",\"\",IF(WORKDAY(+A2127,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2127,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-19"},{"$f":"IF(A2128=\"\",\"\",+IF(+A2128=D2128,+E2128,((+G2128/E2128)^+((NETWORKDAYS(+D2128,A2128,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2128,F2128,Feriados!$A$2:$A$1058)-1))*E2128)))","v":5701.3205516508633},{"$f":"IF(A2128=\"\",\"\",+IF(+A2128=D2128,+VLOOKUP(D2128,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2128,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2128=\"\",\"\",+VLOOKUP(+EOMONTH(+F2128,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2128=\"\",\"\",VLOOKUP(D2128,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2128=\"\",\"\",IF(A2128=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2128,-2)+15,Cenários!$A:$D,2,FALSE)>A2128,+VLOOKUP(+EOMONTH(+A2128,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2128,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2128=\"\",\"\",VLOOKUP(F2128,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2128=\"\",\"\",IF(WORKDAY(+A2128,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2128,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-20"},{"$f":"IF(A2129=\"\",\"\",+IF(+A2129=D2129,+E2129,((+G2129/E2129)^+((NETWORKDAYS(+D2129,A2129,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2129,F2129,Feriados!$A$2:$A$1058)-1))*E2129)))","v":5702.5396528815745},{"$f":"IF(A2129=\"\",\"\",+IF(+A2129=D2129,+VLOOKUP(D2129,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2129,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2129=\"\",\"\",+VLOOKUP(+EOMONTH(+F2129,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2129=\"\",\"\",VLOOKUP(D2129,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2129=\"\",\"\",IF(A2129=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2129,-2)+15,Cenários!$A:$D,2,FALSE)>A2129,+VLOOKUP(+EOMONTH(+A2129,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2129,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2129=\"\",\"\",VLOOKUP(F2129,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2129=\"\",\"\",IF(WORKDAY(+A2129,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2129,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-22"},{"$f":"IF(A2130=\"\",\"\",+IF(+A2130=D2130,+E2130,((+G2130/E2130)^+((NETWORKDAYS(+D2130,A2130,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2130,F2130,Feriados!$A$2:$A$1058)-1))*E2130)))","v":5703.7590147901055},{"$f":"IF(A2130=\"\",\"\",+IF(+A2130=D2130,+VLOOKUP(D2130,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2130,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2130=\"\",\"\",+VLOOKUP(+EOMONTH(+F2130,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2130=\"\",\"\",VLOOKUP(D2130,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2130=\"\",\"\",IF(A2130=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2130,-2)+15,Cenários!$A:$D,2,FALSE)>A2130,+VLOOKUP(+EOMONTH(+A2130,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2130,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2130=\"\",\"\",VLOOKUP(F2130,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2130=\"\",\"\",IF(WORKDAY(+A2130,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2130,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-23"},{"$f":"IF(A2131=\"\",\"\",+IF(+A2131=D2131,+E2131,((+G2131/E2131)^+((NETWORKDAYS(+D2131,A2131,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2131,F2131,Feriados!$A$2:$A$1058)-1))*E2131)))","v":5704.9786374321957},{"$f":"IF(A2131=\"\",\"\",+IF(+A2131=D2131,+VLOOKUP(D2131,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2131,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2131=\"\",\"\",+VLOOKUP(+EOMONTH(+F2131,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2131=\"\",\"\",VLOOKUP(D2131,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2131=\"\",\"\",IF(A2131=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2131,-2)+15,Cenários!$A:$D,2,FALSE)>A2131,+VLOOKUP(+EOMONTH(+A2131,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2131,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2131=\"\",\"\",VLOOKUP(F2131,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2131=\"\",\"\",IF(WORKDAY(+A2131,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2131,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-26"},{"$f":"IF(A2132=\"\",\"\",+IF(+A2132=D2132,+E2132,((+G2132/E2132)^+((NETWORKDAYS(+D2132,A2132,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2132,F2132,Feriados!$A$2:$A$1058)-1))*E2132)))","v":5706.1985208635988},{"$f":"IF(A2132=\"\",\"\",+IF(+A2132=D2132,+VLOOKUP(D2132,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2132,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2132=\"\",\"\",+VLOOKUP(+EOMONTH(+F2132,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2132=\"\",\"\",VLOOKUP(D2132,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2132=\"\",\"\",IF(A2132=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2132,-2)+15,Cenários!$A:$D,2,FALSE)>A2132,+VLOOKUP(+EOMONTH(+A2132,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2132,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2132=\"\",\"\",VLOOKUP(F2132,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2132=\"\",\"\",IF(WORKDAY(+A2132,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2132,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-27"},{"$f":"IF(A2133=\"\",\"\",+IF(+A2133=D2133,+E2133,((+G2133/E2133)^+((NETWORKDAYS(+D2133,A2133,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2133,F2133,Feriados!$A$2:$A$1058)-1))*E2133)))","v":5707.418665140076},{"$f":"IF(A2133=\"\",\"\",+IF(+A2133=D2133,+VLOOKUP(D2133,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2133,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2133=\"\",\"\",+VLOOKUP(+EOMONTH(+F2133,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2133=\"\",\"\",VLOOKUP(D2133,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2133=\"\",\"\",IF(A2133=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2133,-2)+15,Cenários!$A:$D,2,FALSE)>A2133,+VLOOKUP(+EOMONTH(+A2133,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2133,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2133=\"\",\"\",VLOOKUP(F2133,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2133=\"\",\"\",IF(WORKDAY(+A2133,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2133,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-28"},{"$f":"IF(A2134=\"\",\"\",+IF(+A2134=D2134,+E2134,((+G2134/E2134)^+((NETWORKDAYS(+D2134,A2134,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2134,F2134,Feriados!$A$2:$A$1058)-1))*E2134)))","v":5708.6390703174065},{"$f":"IF(A2134=\"\",\"\",+IF(+A2134=D2134,+VLOOKUP(D2134,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2134,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2134=\"\",\"\",+VLOOKUP(+EOMONTH(+F2134,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2134=\"\",\"\",VLOOKUP(D2134,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2134=\"\",\"\",IF(A2134=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2134,-2)+15,Cenários!$A:$D,2,FALSE)>A2134,+VLOOKUP(+EOMONTH(+A2134,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2134,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2134=\"\",\"\",VLOOKUP(F2134,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2134=\"\",\"\",IF(WORKDAY(+A2134,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2134,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-29"},{"$f":"IF(A2135=\"\",\"\",+IF(+A2135=D2135,+E2135,((+G2135/E2135)^+((NETWORKDAYS(+D2135,A2135,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2135,F2135,Feriados!$A$2:$A$1058)-1))*E2135)))","v":5709.8597364513762},{"$f":"IF(A2135=\"\",\"\",+IF(+A2135=D2135,+VLOOKUP(D2135,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2135,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2135=\"\",\"\",+VLOOKUP(+EOMONTH(+F2135,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2135=\"\",\"\",VLOOKUP(D2135,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2135=\"\",\"\",IF(A2135=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2135,-2)+15,Cenários!$A:$D,2,FALSE)>A2135,+VLOOKUP(+EOMONTH(+A2135,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2135,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2135=\"\",\"\",VLOOKUP(F2135,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2135=\"\",\"\",IF(WORKDAY(+A2135,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2135,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-04-30"},{"$f":"IF(A2136=\"\",\"\",+IF(+A2136=D2136,+E2136,((+G2136/E2136)^+((NETWORKDAYS(+D2136,A2136,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2136,F2136,Feriados!$A$2:$A$1058)-1))*E2136)))","v":5711.080663597787},{"$f":"IF(A2136=\"\",\"\",+IF(+A2136=D2136,+VLOOKUP(D2136,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2136,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2136=\"\",\"\",+VLOOKUP(+EOMONTH(+F2136,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2136=\"\",\"\",VLOOKUP(D2136,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2136=\"\",\"\",IF(A2136=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2136,-2)+15,Cenários!$A:$D,2,FALSE)>A2136,+VLOOKUP(+EOMONTH(+A2136,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2136,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2136=\"\",\"\",VLOOKUP(F2136,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2136=\"\",\"\",IF(WORKDAY(+A2136,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2136,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-03"},{"$f":"IF(A2137=\"\",\"\",+IF(+A2137=D2137,+E2137,((+G2137/E2137)^+((NETWORKDAYS(+D2137,A2137,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2137,F2137,Feriados!$A$2:$A$1058)-1))*E2137)))","v":5712.3018518124481},{"$f":"IF(A2137=\"\",\"\",+IF(+A2137=D2137,+VLOOKUP(D2137,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2137,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2137=\"\",\"\",+VLOOKUP(+EOMONTH(+F2137,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2137=\"\",\"\",VLOOKUP(D2137,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2137=\"\",\"\",IF(A2137=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2137,-2)+15,Cenários!$A:$D,2,FALSE)>A2137,+VLOOKUP(+EOMONTH(+A2137,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2137,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2137=\"\",\"\",VLOOKUP(F2137,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2137=\"\",\"\",IF(WORKDAY(+A2137,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2137,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-04"},{"$f":"IF(A2138=\"\",\"\",+IF(+A2138=D2138,+E2138,((+G2138/E2138)^+((NETWORKDAYS(+D2138,A2138,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2138,F2138,Feriados!$A$2:$A$1058)-1))*E2138)))","v":5713.5233011511837},{"$f":"IF(A2138=\"\",\"\",+IF(+A2138=D2138,+VLOOKUP(D2138,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2138,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2138=\"\",\"\",+VLOOKUP(+EOMONTH(+F2138,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2138=\"\",\"\",VLOOKUP(D2138,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2138=\"\",\"\",IF(A2138=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2138,-2)+15,Cenários!$A:$D,2,FALSE)>A2138,+VLOOKUP(+EOMONTH(+A2138,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2138,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2138=\"\",\"\",VLOOKUP(F2138,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2138=\"\",\"\",IF(WORKDAY(+A2138,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2138,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-05"},{"$f":"IF(A2139=\"\",\"\",+IF(+A2139=D2139,+E2139,((+G2139/E2139)^+((NETWORKDAYS(+D2139,A2139,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2139,F2139,Feriados!$A$2:$A$1058)-1))*E2139)))","v":5714.7450116698301},{"$f":"IF(A2139=\"\",\"\",+IF(+A2139=D2139,+VLOOKUP(D2139,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2139,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2139=\"\",\"\",+VLOOKUP(+EOMONTH(+F2139,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2139=\"\",\"\",VLOOKUP(D2139,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2139=\"\",\"\",IF(A2139=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2139,-2)+15,Cenários!$A:$D,2,FALSE)>A2139,+VLOOKUP(+EOMONTH(+A2139,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2139,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2139=\"\",\"\",VLOOKUP(F2139,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2139=\"\",\"\",IF(WORKDAY(+A2139,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2139,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-06"},{"$f":"IF(A2140=\"\",\"\",+IF(+A2140=D2140,+E2140,((+G2140/E2140)^+((NETWORKDAYS(+D2140,A2140,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2140,F2140,Feriados!$A$2:$A$1058)-1))*E2140)))","v":5715.9669834242359},{"$f":"IF(A2140=\"\",\"\",+IF(+A2140=D2140,+VLOOKUP(D2140,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2140,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2140=\"\",\"\",+VLOOKUP(+EOMONTH(+F2140,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2140=\"\",\"\",VLOOKUP(D2140,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2140=\"\",\"\",IF(A2140=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2140,-2)+15,Cenários!$A:$D,2,FALSE)>A2140,+VLOOKUP(+EOMONTH(+A2140,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2140,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2140=\"\",\"\",VLOOKUP(F2140,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2140=\"\",\"\",IF(WORKDAY(+A2140,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2140,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-07"},{"$f":"IF(A2141=\"\",\"\",+IF(+A2141=D2141,+E2141,((+G2141/E2141)^+((NETWORKDAYS(+D2141,A2141,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2141,F2141,Feriados!$A$2:$A$1058)-1))*E2141)))","v":5717.1892164702585},{"$f":"IF(A2141=\"\",\"\",+IF(+A2141=D2141,+VLOOKUP(D2141,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2141,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2141=\"\",\"\",+VLOOKUP(+EOMONTH(+F2141,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2141=\"\",\"\",VLOOKUP(D2141,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2141=\"\",\"\",IF(A2141=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2141,-2)+15,Cenários!$A:$D,2,FALSE)>A2141,+VLOOKUP(+EOMONTH(+A2141,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2141,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2141=\"\",\"\",VLOOKUP(F2141,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2141=\"\",\"\",IF(WORKDAY(+A2141,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2141,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-10"},{"$f":"IF(A2142=\"\",\"\",+IF(+A2142=D2142,+E2142,((+G2142/E2142)^+((NETWORKDAYS(+D2142,A2142,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2142,F2142,Feriados!$A$2:$A$1058)-1))*E2142)))","v":5718.4117108637693},{"$f":"IF(A2142=\"\",\"\",+IF(+A2142=D2142,+VLOOKUP(D2142,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2142,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2142=\"\",\"\",+VLOOKUP(+EOMONTH(+F2142,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2142=\"\",\"\",VLOOKUP(D2142,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2142=\"\",\"\",IF(A2142=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2142,-2)+15,Cenários!$A:$D,2,FALSE)>A2142,+VLOOKUP(+EOMONTH(+A2142,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2142,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2142=\"\",\"\",VLOOKUP(F2142,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2142=\"\",\"\",IF(WORKDAY(+A2142,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2142,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-11"},{"$f":"IF(A2143=\"\",\"\",+IF(+A2143=D2143,+E2143,((+G2143/E2143)^+((NETWORKDAYS(+D2143,A2143,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2143,F2143,Feriados!$A$2:$A$1058)-1))*E2143)))","v":5719.6344666606547},{"$f":"IF(A2143=\"\",\"\",+IF(+A2143=D2143,+VLOOKUP(D2143,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2143,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2143=\"\",\"\",+VLOOKUP(+EOMONTH(+F2143,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2143=\"\",\"\",VLOOKUP(D2143,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2143=\"\",\"\",IF(A2143=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2143,-2)+15,Cenários!$A:$D,2,FALSE)>A2143,+VLOOKUP(+EOMONTH(+A2143,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2143,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2143=\"\",\"\",VLOOKUP(F2143,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2143=\"\",\"\",IF(WORKDAY(+A2143,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2143,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-12"},{"$f":"IF(A2144=\"\",\"\",+IF(+A2144=D2144,+E2144,((+G2144/E2144)^+((NETWORKDAYS(+D2144,A2144,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2144,F2144,Feriados!$A$2:$A$1058)-1))*E2144)))","v":5720.8574839168068},{"$f":"IF(A2144=\"\",\"\",+IF(+A2144=D2144,+VLOOKUP(D2144,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2144,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2144=\"\",\"\",+VLOOKUP(+EOMONTH(+F2144,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2144=\"\",\"\",VLOOKUP(D2144,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2144=\"\",\"\",IF(A2144=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2144,-2)+15,Cenários!$A:$D,2,FALSE)>A2144,+VLOOKUP(+EOMONTH(+A2144,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2144,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2144=\"\",\"\",VLOOKUP(F2144,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2144=\"\",\"\",IF(WORKDAY(+A2144,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2144,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-13"},{"$f":"IF(A2145=\"\",\"\",+IF(+A2145=D2145,+E2145,((+G2145/E2145)^+((NETWORKDAYS(+D2145,A2145,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2145,F2145,Feriados!$A$2:$A$1058)-1))*E2145)))","v":5722.0807626881333},{"$f":"IF(A2145=\"\",\"\",+IF(+A2145=D2145,+VLOOKUP(D2145,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2145,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2145=\"\",\"\",+VLOOKUP(+EOMONTH(+F2145,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2145=\"\",\"\",VLOOKUP(D2145,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2145=\"\",\"\",IF(A2145=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2145,-2)+15,Cenários!$A:$D,2,FALSE)>A2145,+VLOOKUP(+EOMONTH(+A2145,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2145,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2145=\"\",\"\",VLOOKUP(F2145,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2145=\"\",\"\",IF(WORKDAY(+A2145,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2145,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-14"},{"$f":"IF(A2146=\"\",\"\",+IF(+A2146=D2146,+E2146,((+G2146/E2146)^+((NETWORKDAYS(+D2146,A2146,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2146,F2146,Feriados!$A$2:$A$1058)-1))*E2146)))","v":5723.3043030305535},{"$f":"IF(A2146=\"\",\"\",+IF(+A2146=D2146,+VLOOKUP(D2146,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2146,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2146=\"\",\"\",+VLOOKUP(+EOMONTH(+F2146,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-04-15"},{"$f":"IF(A2146=\"\",\"\",VLOOKUP(D2146,Cenários!$B:$D,3,FALSE))","v":5698.8831309999996},{"$f":"IF(A2146=\"\",\"\",IF(A2146=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2146,-2)+15,Cenários!$A:$D,2,FALSE)>A2146,+VLOOKUP(+EOMONTH(+A2146,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2146,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-05-17"},{"$f":"IF(A2146=\"\",\"\",VLOOKUP(F2146,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003}]
[{"$f":"IF(A2146=\"\",\"\",IF(WORKDAY(+A2146,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2146,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-17"},{"$f":"IF(A2147=\"\",\"\",+IF(+A2147=D2147,+E2147,((+G2147/E2147)^+((NETWORKDAYS(+D2147,A2147,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2147,F2147,Feriados!$A$2:$A$1058)-1))*E2147)))","v":5724.5281050000003},{"$f":"IF(A2147=\"\",\"\",+IF(+A2147=D2147,+VLOOKUP(D2147,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2147,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2147=\"\",\"\",+VLOOKUP(+EOMONTH(+F2147,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2147=\"\",\"\",VLOOKUP(D2147,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2147=\"\",\"\",IF(A2147=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2147,-2)+15,Cenários!$A:$D,2,FALSE)>A2147,+VLOOKUP(+EOMONTH(+A2147,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2147,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2147=\"\",\"\",VLOOKUP(F2147,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2147=\"\",\"\",IF(WORKDAY(+A2147,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2147,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-18"},{"$f":"IF(A2148=\"\",\"\",+IF(+A2148=D2148,+E2148,((+G2148/E2148)^+((NETWORKDAYS(+D2148,A2148,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2148,F2148,Feriados!$A$2:$A$1058)-1))*E2148)))","v":5725.4711747404535},{"$f":"IF(A2148=\"\",\"\",+IF(+A2148=D2148,+VLOOKUP(D2148,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2148,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2148=\"\",\"\",+VLOOKUP(+EOMONTH(+F2148,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2148=\"\",\"\",VLOOKUP(D2148,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2148=\"\",\"\",IF(A2148=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2148,-2)+15,Cenários!$A:$D,2,FALSE)>A2148,+VLOOKUP(+EOMONTH(+A2148,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2148,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2148=\"\",\"\",VLOOKUP(F2148,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2148=\"\",\"\",IF(WORKDAY(+A2148,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2148,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-19"},{"$f":"IF(A2149=\"\",\"\",+IF(+A2149=D2149,+E2149,((+G2149/E2149)^+((NETWORKDAYS(+D2149,A2149,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2149,F2149,Feriados!$A$2:$A$1058)-1))*E2149)))","v":5726.414399844024},{"$f":"IF(A2149=\"\",\"\",+IF(+A2149=D2149,+VLOOKUP(D2149,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2149,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2149=\"\",\"\",+VLOOKUP(+EOMONTH(+F2149,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2149=\"\",\"\",VLOOKUP(D2149,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2149=\"\",\"\",IF(A2149=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2149,-2)+15,Cenários!$A:$D,2,FALSE)>A2149,+VLOOKUP(+EOMONTH(+A2149,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2149,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2149=\"\",\"\",VLOOKUP(F2149,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2149=\"\",\"\",IF(WORKDAY(+A2149,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2149,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-20"},{"$f":"IF(A2150=\"\",\"\",+IF(+A2150=D2150,+E2150,((+G2150/E2150)^+((NETWORKDAYS(+D2150,A2150,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2150,F2150,Feriados!$A$2:$A$1058)-1))*E2150)))","v":5727.3577803363069},{"$f":"IF(A2150=\"\",\"\",+IF(+A2150=D2150,+VLOOKUP(D2150,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2150,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2150=\"\",\"\",+VLOOKUP(+EOMONTH(+F2150,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2150=\"\",\"\",VLOOKUP(D2150,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2150=\"\",\"\",IF(A2150=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2150,-2)+15,Cenários!$A:$D,2,FALSE)>A2150,+VLOOKUP(+EOMONTH(+A2150,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2150,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2150=\"\",\"\",VLOOKUP(F2150,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2150=\"\",\"\",IF(WORKDAY(+A2150,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2150,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-21"},{"$f":"IF(A2151=\"\",\"\",+IF(+A2151=D2151,+E2151,((+G2151/E2151)^+((NETWORKDAYS(+D2151,A2151,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2151,F2151,Feriados!$A$2:$A$1058)-1))*E2151)))","v":5728.3013162429024},{"$f":"IF(A2151=\"\",\"\",+IF(+A2151=D2151,+VLOOKUP(D2151,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2151,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2151=\"\",\"\",+VLOOKUP(+EOMONTH(+F2151,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2151=\"\",\"\",VLOOKUP(D2151,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2151=\"\",\"\",IF(A2151=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2151,-2)+15,Cenários!$A:$D,2,FALSE)>A2151,+VLOOKUP(+EOMONTH(+A2151,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2151,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2151=\"\",\"\",VLOOKUP(F2151,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2151=\"\",\"\",IF(WORKDAY(+A2151,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2151,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-24"},{"$f":"IF(A2152=\"\",\"\",+IF(+A2152=D2152,+E2152,((+G2152/E2152)^+((NETWORKDAYS(+D2152,A2152,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2152,F2152,Feriados!$A$2:$A$1058)-1))*E2152)))","v":5729.2450075894121},{"$f":"IF(A2152=\"\",\"\",+IF(+A2152=D2152,+VLOOKUP(D2152,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2152,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2152=\"\",\"\",+VLOOKUP(+EOMONTH(+F2152,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2152=\"\",\"\",VLOOKUP(D2152,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2152=\"\",\"\",IF(A2152=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2152,-2)+15,Cenários!$A:$D,2,FALSE)>A2152,+VLOOKUP(+EOMONTH(+A2152,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2152,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2152=\"\",\"\",VLOOKUP(F2152,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2152=\"\",\"\",IF(WORKDAY(+A2152,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2152,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-25"},{"$f":"IF(A2153=\"\",\"\",+IF(+A2153=D2153,+E2153,((+G2153/E2153)^+((NETWORKDAYS(+D2153,A2153,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2153,F2153,Feriados!$A$2:$A$1058)-1))*E2153)))","v":5730.1888544014455},{"$f":"IF(A2153=\"\",\"\",+IF(+A2153=D2153,+VLOOKUP(D2153,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2153,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2153=\"\",\"\",+VLOOKUP(+EOMONTH(+F2153,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2153=\"\",\"\",VLOOKUP(D2153,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2153=\"\",\"\",IF(A2153=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2153,-2)+15,Cenários!$A:$D,2,FALSE)>A2153,+VLOOKUP(+EOMONTH(+A2153,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2153,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2153=\"\",\"\",VLOOKUP(F2153,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2153=\"\",\"\",IF(WORKDAY(+A2153,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2153,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-26"},{"$f":"IF(A2154=\"\",\"\",+IF(+A2154=D2154,+E2154,((+G2154/E2154)^+((NETWORKDAYS(+D2154,A2154,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2154,F2154,Feriados!$A$2:$A$1058)-1))*E2154)))","v":5731.1328567046121},{"$f":"IF(A2154=\"\",\"\",+IF(+A2154=D2154,+VLOOKUP(D2154,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2154,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2154=\"\",\"\",+VLOOKUP(+EOMONTH(+F2154,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2154=\"\",\"\",VLOOKUP(D2154,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2154=\"\",\"\",IF(A2154=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2154,-2)+15,Cenários!$A:$D,2,FALSE)>A2154,+VLOOKUP(+EOMONTH(+A2154,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2154,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2154=\"\",\"\",VLOOKUP(F2154,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2154=\"\",\"\",IF(WORKDAY(+A2154,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2154,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-28"},{"$f":"IF(A2155=\"\",\"\",+IF(+A2155=D2155,+E2155,((+G2155/E2155)^+((NETWORKDAYS(+D2155,A2155,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2155,F2155,Feriados!$A$2:$A$1058)-1))*E2155)))","v":5732.0770145245287},{"$f":"IF(A2155=\"\",\"\",+IF(+A2155=D2155,+VLOOKUP(D2155,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2155,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2155=\"\",\"\",+VLOOKUP(+EOMONTH(+F2155,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2155=\"\",\"\",VLOOKUP(D2155,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2155=\"\",\"\",IF(A2155=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2155,-2)+15,Cenários!$A:$D,2,FALSE)>A2155,+VLOOKUP(+EOMONTH(+A2155,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2155,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2155=\"\",\"\",VLOOKUP(F2155,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2155=\"\",\"\",IF(WORKDAY(+A2155,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2155,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-05-31"},{"$f":"IF(A2156=\"\",\"\",+IF(+A2156=D2156,+E2156,((+G2156/E2156)^+((NETWORKDAYS(+D2156,A2156,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2156,F2156,Feriados!$A$2:$A$1058)-1))*E2156)))","v":5733.0213278868168},{"$f":"IF(A2156=\"\",\"\",+IF(+A2156=D2156,+VLOOKUP(D2156,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2156,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2156=\"\",\"\",+VLOOKUP(+EOMONTH(+F2156,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2156=\"\",\"\",VLOOKUP(D2156,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2156=\"\",\"\",IF(A2156=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2156,-2)+15,Cenários!$A:$D,2,FALSE)>A2156,+VLOOKUP(+EOMONTH(+A2156,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2156,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2156=\"\",\"\",VLOOKUP(F2156,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2156=\"\",\"\",IF(WORKDAY(+A2156,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2156,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-01"},{"$f":"IF(A2157=\"\",\"\",+IF(+A2157=D2157,+E2157,((+G2157/E2157)^+((NETWORKDAYS(+D2157,A2157,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2157,F2157,Feriados!$A$2:$A$1058)-1))*E2157)))","v":5733.9657968170986},{"$f":"IF(A2157=\"\",\"\",+IF(+A2157=D2157,+VLOOKUP(D2157,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2157,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2157=\"\",\"\",+VLOOKUP(+EOMONTH(+F2157,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2157=\"\",\"\",VLOOKUP(D2157,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2157=\"\",\"\",IF(A2157=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2157,-2)+15,Cenários!$A:$D,2,FALSE)>A2157,+VLOOKUP(+EOMONTH(+A2157,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2157,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2157=\"\",\"\",VLOOKUP(F2157,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2157=\"\",\"\",IF(WORKDAY(+A2157,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2157,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-02"},{"$f":"IF(A2158=\"\",\"\",+IF(+A2158=D2158,+E2158,((+G2158/E2158)^+((NETWORKDAYS(+D2158,A2158,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2158,F2158,Feriados!$A$2:$A$1058)-1))*E2158)))","v":5734.9104213410046},{"$f":"IF(A2158=\"\",\"\",+IF(+A2158=D2158,+VLOOKUP(D2158,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2158,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2158=\"\",\"\",+VLOOKUP(+EOMONTH(+F2158,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2158=\"\",\"\",VLOOKUP(D2158,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2158=\"\",\"\",IF(A2158=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2158,-2)+15,Cenários!$A:$D,2,FALSE)>A2158,+VLOOKUP(+EOMONTH(+A2158,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2158,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2158=\"\",\"\",VLOOKUP(F2158,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2158=\"\",\"\",IF(WORKDAY(+A2158,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2158,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-03"},{"$f":"IF(A2159=\"\",\"\",+IF(+A2159=D2159,+E2159,((+G2159/E2159)^+((NETWORKDAYS(+D2159,A2159,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2159,F2159,Feriados!$A$2:$A$1058)-1))*E2159)))","v":5735.8552014841653},{"$f":"IF(A2159=\"\",\"\",+IF(+A2159=D2159,+VLOOKUP(D2159,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2159,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2159=\"\",\"\",+VLOOKUP(+EOMONTH(+F2159,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2159=\"\",\"\",VLOOKUP(D2159,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2159=\"\",\"\",IF(A2159=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2159,-2)+15,Cenários!$A:$D,2,FALSE)>A2159,+VLOOKUP(+EOMONTH(+A2159,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2159,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2159=\"\",\"\",VLOOKUP(F2159,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2159=\"\",\"\",IF(WORKDAY(+A2159,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2159,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-04"},{"$f":"IF(A2160=\"\",\"\",+IF(+A2160=D2160,+E2160,((+G2160/E2160)^+((NETWORKDAYS(+D2160,A2160,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2160,F2160,Feriados!$A$2:$A$1058)-1))*E2160)))","v":5736.8001372722192},{"$f":"IF(A2160=\"\",\"\",+IF(+A2160=D2160,+VLOOKUP(D2160,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2160,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2160=\"\",\"\",+VLOOKUP(+EOMONTH(+F2160,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2160=\"\",\"\",VLOOKUP(D2160,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2160=\"\",\"\",IF(A2160=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2160,-2)+15,Cenários!$A:$D,2,FALSE)>A2160,+VLOOKUP(+EOMONTH(+A2160,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2160,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2160=\"\",\"\",VLOOKUP(F2160,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2160=\"\",\"\",IF(WORKDAY(+A2160,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2160,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-07"},{"$f":"IF(A2161=\"\",\"\",+IF(+A2161=D2161,+E2161,((+G2161/E2161)^+((NETWORKDAYS(+D2161,A2161,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2161,F2161,Feriados!$A$2:$A$1058)-1))*E2161)))","v":5737.7452287308079},{"$f":"IF(A2161=\"\",\"\",+IF(+A2161=D2161,+VLOOKUP(D2161,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2161,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2161=\"\",\"\",+VLOOKUP(+EOMONTH(+F2161,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2161=\"\",\"\",VLOOKUP(D2161,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2161=\"\",\"\",IF(A2161=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2161,-2)+15,Cenários!$A:$D,2,FALSE)>A2161,+VLOOKUP(+EOMONTH(+A2161,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2161,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2161=\"\",\"\",VLOOKUP(F2161,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2161=\"\",\"\",IF(WORKDAY(+A2161,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2161,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-08"},{"$f":"IF(A2162=\"\",\"\",+IF(+A2162=D2162,+E2162,((+G2162/E2162)^+((NETWORKDAYS(+D2162,A2162,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2162,F2162,Feriados!$A$2:$A$1058)-1))*E2162)))","v":5738.6904758855762},{"$f":"IF(A2162=\"\",\"\",+IF(+A2162=D2162,+VLOOKUP(D2162,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2162,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2162=\"\",\"\",+VLOOKUP(+EOMONTH(+F2162,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2162=\"\",\"\",VLOOKUP(D2162,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2162=\"\",\"\",IF(A2162=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2162,-2)+15,Cenários!$A:$D,2,FALSE)>A2162,+VLOOKUP(+EOMONTH(+A2162,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2162,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2162=\"\",\"\",VLOOKUP(F2162,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2162=\"\",\"\",IF(WORKDAY(+A2162,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2162,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-09"},{"$f":"IF(A2163=\"\",\"\",+IF(+A2163=D2163,+E2163,((+G2163/E2163)^+((NETWORKDAYS(+D2163,A2163,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2163,F2163,Feriados!$A$2:$A$1058)-1))*E2163)))","v":5739.6358787621748},{"$f":"IF(A2163=\"\",\"\",+IF(+A2163=D2163,+VLOOKUP(D2163,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2163,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2163=\"\",\"\",+VLOOKUP(+EOMONTH(+F2163,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2163=\"\",\"\",VLOOKUP(D2163,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2163=\"\",\"\",IF(A2163=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2163,-2)+15,Cenários!$A:$D,2,FALSE)>A2163,+VLOOKUP(+EOMONTH(+A2163,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2163,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2163=\"\",\"\",VLOOKUP(F2163,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2163=\"\",\"\",IF(WORKDAY(+A2163,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2163,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-10"},{"$f":"IF(A2164=\"\",\"\",+IF(+A2164=D2164,+E2164,((+G2164/E2164)^+((NETWORKDAYS(+D2164,A2164,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2164,F2164,Feriados!$A$2:$A$1058)-1))*E2164)))","v":5740.5814373862549},{"$f":"IF(A2164=\"\",\"\",+IF(+A2164=D2164,+VLOOKUP(D2164,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2164,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2164=\"\",\"\",+VLOOKUP(+EOMONTH(+F2164,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2164=\"\",\"\",VLOOKUP(D2164,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2164=\"\",\"\",IF(A2164=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2164,-2)+15,Cenários!$A:$D,2,FALSE)>A2164,+VLOOKUP(+EOMONTH(+A2164,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2164,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2164=\"\",\"\",VLOOKUP(F2164,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2164=\"\",\"\",IF(WORKDAY(+A2164,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2164,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-11"},{"$f":"IF(A2165=\"\",\"\",+IF(+A2165=D2165,+E2165,((+G2165/E2165)^+((NETWORKDAYS(+D2165,A2165,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2165,F2165,Feriados!$A$2:$A$1058)-1))*E2165)))","v":5741.5271517834772},{"$f":"IF(A2165=\"\",\"\",+IF(+A2165=D2165,+VLOOKUP(D2165,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2165,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2165=\"\",\"\",+VLOOKUP(+EOMONTH(+F2165,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2165=\"\",\"\",VLOOKUP(D2165,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2165=\"\",\"\",IF(A2165=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2165,-2)+15,Cenários!$A:$D,2,FALSE)>A2165,+VLOOKUP(+EOMONTH(+A2165,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2165,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2165=\"\",\"\",VLOOKUP(F2165,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2165=\"\",\"\",IF(WORKDAY(+A2165,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2165,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-14"},{"$f":"IF(A2166=\"\",\"\",+IF(+A2166=D2166,+E2166,((+G2166/E2166)^+((NETWORKDAYS(+D2166,A2166,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2166,F2166,Feriados!$A$2:$A$1058)-1))*E2166)))","v":5742.4730219795028},{"$f":"IF(A2166=\"\",\"\",+IF(+A2166=D2166,+VLOOKUP(D2166,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2166,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2166=\"\",\"\",+VLOOKUP(+EOMONTH(+F2166,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-05-17"},{"$f":"IF(A2166=\"\",\"\",VLOOKUP(D2166,Cenários!$B:$D,3,FALSE))","v":5724.5281050000003},{"$f":"IF(A2166=\"\",\"\",IF(A2166=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2166,-2)+15,Cenários!$A:$D,2,FALSE)>A2166,+VLOOKUP(+EOMONTH(+A2166,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2166,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-06-15"},{"$f":"IF(A2166=\"\",\"\",VLOOKUP(F2166,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997}]
[{"$f":"IF(A2166=\"\",\"\",IF(WORKDAY(+A2166,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2166,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-15"},{"$f":"IF(A2167=\"\",\"\",+IF(+A2167=D2167,+E2167,((+G2167/E2167)^+((NETWORKDAYS(+D2167,A2167,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2167,F2167,Feriados!$A$2:$A$1058)-1))*E2167)))","v":5743.4190479999997},{"$f":"IF(A2167=\"\",\"\",+IF(+A2167=D2167,+VLOOKUP(D2167,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2167,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2167=\"\",\"\",+VLOOKUP(+EOMONTH(+F2167,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2167=\"\",\"\",VLOOKUP(D2167,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2167=\"\",\"\",IF(A2167=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2167,-2)+15,Cenários!$A:$D,2,FALSE)>A2167,+VLOOKUP(+EOMONTH(+A2167,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2167,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2167=\"\",\"\",VLOOKUP(F2167,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2167=\"\",\"\",IF(WORKDAY(+A2167,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2167,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-16"},{"$f":"IF(A2168=\"\",\"\",+IF(+A2168=D2168,+E2168,((+G2168/E2168)^+((NETWORKDAYS(+D2168,A2168,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2168,F2168,Feriados!$A$2:$A$1058)-1))*E2168)))","v":5744.2758236628169},{"$f":"IF(A2168=\"\",\"\",+IF(+A2168=D2168,+VLOOKUP(D2168,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2168,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2168=\"\",\"\",+VLOOKUP(+EOMONTH(+F2168,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2168=\"\",\"\",VLOOKUP(D2168,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2168=\"\",\"\",IF(A2168=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2168,-2)+15,Cenários!$A:$D,2,FALSE)>A2168,+VLOOKUP(+EOMONTH(+A2168,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2168,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2168=\"\",\"\",VLOOKUP(F2168,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2168=\"\",\"\",IF(WORKDAY(+A2168,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2168,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-17"},{"$f":"IF(A2169=\"\",\"\",+IF(+A2169=D2169,+E2169,((+G2169/E2169)^+((NETWORKDAYS(+D2169,A2169,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2169,F2169,Feriados!$A$2:$A$1058)-1))*E2169)))","v":5745.1327271353121},{"$f":"IF(A2169=\"\",\"\",+IF(+A2169=D2169,+VLOOKUP(D2169,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2169,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2169=\"\",\"\",+VLOOKUP(+EOMONTH(+F2169,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2169=\"\",\"\",VLOOKUP(D2169,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2169=\"\",\"\",IF(A2169=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2169,-2)+15,Cenários!$A:$D,2,FALSE)>A2169,+VLOOKUP(+EOMONTH(+A2169,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2169,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2169=\"\",\"\",VLOOKUP(F2169,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2169=\"\",\"\",IF(WORKDAY(+A2169,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2169,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-18"},{"$f":"IF(A2170=\"\",\"\",+IF(+A2170=D2170,+E2170,((+G2170/E2170)^+((NETWORKDAYS(+D2170,A2170,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2170,F2170,Feriados!$A$2:$A$1058)-1))*E2170)))","v":5745.9897584365508},{"$f":"IF(A2170=\"\",\"\",+IF(+A2170=D2170,+VLOOKUP(D2170,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2170,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2170=\"\",\"\",+VLOOKUP(+EOMONTH(+F2170,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2170=\"\",\"\",VLOOKUP(D2170,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2170=\"\",\"\",IF(A2170=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2170,-2)+15,Cenários!$A:$D,2,FALSE)>A2170,+VLOOKUP(+EOMONTH(+A2170,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2170,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2170=\"\",\"\",VLOOKUP(F2170,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2170=\"\",\"\",IF(WORKDAY(+A2170,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2170,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-21"},{"$f":"IF(A2171=\"\",\"\",+IF(+A2171=D2171,+E2171,((+G2171/E2171)^+((NETWORKDAYS(+D2171,A2171,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2171,F2171,Feriados!$A$2:$A$1058)-1))*E2171)))","v":5746.8469175856017},{"$f":"IF(A2171=\"\",\"\",+IF(+A2171=D2171,+VLOOKUP(D2171,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2171,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2171=\"\",\"\",+VLOOKUP(+EOMONTH(+F2171,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2171=\"\",\"\",VLOOKUP(D2171,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2171=\"\",\"\",IF(A2171=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2171,-2)+15,Cenários!$A:$D,2,FALSE)>A2171,+VLOOKUP(+EOMONTH(+A2171,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2171,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2171=\"\",\"\",VLOOKUP(F2171,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2171=\"\",\"\",IF(WORKDAY(+A2171,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2171,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-22"},{"$f":"IF(A2172=\"\",\"\",+IF(+A2172=D2172,+E2172,((+G2172/E2172)^+((NETWORKDAYS(+D2172,A2172,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2172,F2172,Feriados!$A$2:$A$1058)-1))*E2172)))","v":5747.7042046015367},{"$f":"IF(A2172=\"\",\"\",+IF(+A2172=D2172,+VLOOKUP(D2172,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2172,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2172=\"\",\"\",+VLOOKUP(+EOMONTH(+F2172,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2172=\"\",\"\",VLOOKUP(D2172,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2172=\"\",\"\",IF(A2172=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2172,-2)+15,Cenários!$A:$D,2,FALSE)>A2172,+VLOOKUP(+EOMONTH(+A2172,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2172,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2172=\"\",\"\",VLOOKUP(F2172,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2172=\"\",\"\",IF(WORKDAY(+A2172,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2172,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-23"},{"$f":"IF(A2173=\"\",\"\",+IF(+A2173=D2173,+E2173,((+G2173/E2173)^+((NETWORKDAYS(+D2173,A2173,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2173,F2173,Feriados!$A$2:$A$1058)-1))*E2173)))","v":5748.5616195034318},{"$f":"IF(A2173=\"\",\"\",+IF(+A2173=D2173,+VLOOKUP(D2173,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2173,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2173=\"\",\"\",+VLOOKUP(+EOMONTH(+F2173,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2173=\"\",\"\",VLOOKUP(D2173,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2173=\"\",\"\",IF(A2173=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2173,-2)+15,Cenários!$A:$D,2,FALSE)>A2173,+VLOOKUP(+EOMONTH(+A2173,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2173,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2173=\"\",\"\",VLOOKUP(F2173,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2173=\"\",\"\",IF(WORKDAY(+A2173,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2173,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-24"},{"$f":"IF(A2174=\"\",\"\",+IF(+A2174=D2174,+E2174,((+G2174/E2174)^+((NETWORKDAYS(+D2174,A2174,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2174,F2174,Feriados!$A$2:$A$1058)-1))*E2174)))","v":5749.4191623103616},{"$f":"IF(A2174=\"\",\"\",+IF(+A2174=D2174,+VLOOKUP(D2174,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2174,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2174=\"\",\"\",+VLOOKUP(+EOMONTH(+F2174,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2174=\"\",\"\",VLOOKUP(D2174,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2174=\"\",\"\",IF(A2174=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2174,-2)+15,Cenários!$A:$D,2,FALSE)>A2174,+VLOOKUP(+EOMONTH(+A2174,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2174,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2174=\"\",\"\",VLOOKUP(F2174,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2174=\"\",\"\",IF(WORKDAY(+A2174,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2174,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-25"},{"$f":"IF(A2175=\"\",\"\",+IF(+A2175=D2175,+E2175,((+G2175/E2175)^+((NETWORKDAYS(+D2175,A2175,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2175,F2175,Feriados!$A$2:$A$1058)-1))*E2175)))","v":5750.2768330414065},{"$f":"IF(A2175=\"\",\"\",+IF(+A2175=D2175,+VLOOKUP(D2175,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2175,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2175=\"\",\"\",+VLOOKUP(+EOMONTH(+F2175,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2175=\"\",\"\",VLOOKUP(D2175,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2175=\"\",\"\",IF(A2175=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2175,-2)+15,Cenários!$A:$D,2,FALSE)>A2175,+VLOOKUP(+EOMONTH(+A2175,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2175,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2175=\"\",\"\",VLOOKUP(F2175,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2175=\"\",\"\",IF(WORKDAY(+A2175,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2175,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-28"},{"$f":"IF(A2176=\"\",\"\",+IF(+A2176=D2176,+E2176,((+G2176/E2176)^+((NETWORKDAYS(+D2176,A2176,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2176,F2176,Feriados!$A$2:$A$1058)-1))*E2176)))","v":5751.134631715654},{"$f":"IF(A2176=\"\",\"\",+IF(+A2176=D2176,+VLOOKUP(D2176,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2176,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2176=\"\",\"\",+VLOOKUP(+EOMONTH(+F2176,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2176=\"\",\"\",VLOOKUP(D2176,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2176=\"\",\"\",IF(A2176=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2176,-2)+15,Cenários!$A:$D,2,FALSE)>A2176,+VLOOKUP(+EOMONTH(+A2176,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2176,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2176=\"\",\"\",VLOOKUP(F2176,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2176=\"\",\"\",IF(WORKDAY(+A2176,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2176,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-29"},{"$f":"IF(A2177=\"\",\"\",+IF(+A2177=D2177,+E2177,((+G2177/E2177)^+((NETWORKDAYS(+D2177,A2177,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2177,F2177,Feriados!$A$2:$A$1058)-1))*E2177)))","v":5751.9925583521854},{"$f":"IF(A2177=\"\",\"\",+IF(+A2177=D2177,+VLOOKUP(D2177,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2177,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2177=\"\",\"\",+VLOOKUP(+EOMONTH(+F2177,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2177=\"\",\"\",VLOOKUP(D2177,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2177=\"\",\"\",IF(A2177=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2177,-2)+15,Cenários!$A:$D,2,FALSE)>A2177,+VLOOKUP(+EOMONTH(+A2177,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2177,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2177=\"\",\"\",VLOOKUP(F2177,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2177=\"\",\"\",IF(WORKDAY(+A2177,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2177,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-06-30"},{"$f":"IF(A2178=\"\",\"\",+IF(+A2178=D2178,+E2178,((+G2178/E2178)^+((NETWORKDAYS(+D2178,A2178,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2178,F2178,Feriados!$A$2:$A$1058)-1))*E2178)))","v":5752.8506129700909},{"$f":"IF(A2178=\"\",\"\",+IF(+A2178=D2178,+VLOOKUP(D2178,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2178,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2178=\"\",\"\",+VLOOKUP(+EOMONTH(+F2178,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2178=\"\",\"\",VLOOKUP(D2178,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2178=\"\",\"\",IF(A2178=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2178,-2)+15,Cenários!$A:$D,2,FALSE)>A2178,+VLOOKUP(+EOMONTH(+A2178,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2178,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2178=\"\",\"\",VLOOKUP(F2178,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2178=\"\",\"\",IF(WORKDAY(+A2178,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2178,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-01"},{"$f":"IF(A2179=\"\",\"\",+IF(+A2179=D2179,+E2179,((+G2179/E2179)^+((NETWORKDAYS(+D2179,A2179,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2179,F2179,Feriados!$A$2:$A$1058)-1))*E2179)))","v":5753.7087955884617},{"$f":"IF(A2179=\"\",\"\",+IF(+A2179=D2179,+VLOOKUP(D2179,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2179,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2179=\"\",\"\",+VLOOKUP(+EOMONTH(+F2179,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2179=\"\",\"\",VLOOKUP(D2179,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2179=\"\",\"\",IF(A2179=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2179,-2)+15,Cenários!$A:$D,2,FALSE)>A2179,+VLOOKUP(+EOMONTH(+A2179,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2179,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2179=\"\",\"\",VLOOKUP(F2179,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2179=\"\",\"\",IF(WORKDAY(+A2179,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2179,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-02"},{"$f":"IF(A2180=\"\",\"\",+IF(+A2180=D2180,+E2180,((+G2180/E2180)^+((NETWORKDAYS(+D2180,A2180,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2180,F2180,Feriados!$A$2:$A$1058)-1))*E2180)))","v":5754.5671062263937},{"$f":"IF(A2180=\"\",\"\",+IF(+A2180=D2180,+VLOOKUP(D2180,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2180,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2180=\"\",\"\",+VLOOKUP(+EOMONTH(+F2180,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2180=\"\",\"\",VLOOKUP(D2180,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2180=\"\",\"\",IF(A2180=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2180,-2)+15,Cenários!$A:$D,2,FALSE)>A2180,+VLOOKUP(+EOMONTH(+A2180,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2180,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2180=\"\",\"\",VLOOKUP(F2180,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2180=\"\",\"\",IF(WORKDAY(+A2180,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2180,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-05"},{"$f":"IF(A2181=\"\",\"\",+IF(+A2181=D2181,+E2181,((+G2181/E2181)^+((NETWORKDAYS(+D2181,A2181,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2181,F2181,Feriados!$A$2:$A$1058)-1))*E2181)))","v":5755.4255449029833},{"$f":"IF(A2181=\"\",\"\",+IF(+A2181=D2181,+VLOOKUP(D2181,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2181,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2181=\"\",\"\",+VLOOKUP(+EOMONTH(+F2181,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2181=\"\",\"\",VLOOKUP(D2181,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2181=\"\",\"\",IF(A2181=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2181,-2)+15,Cenários!$A:$D,2,FALSE)>A2181,+VLOOKUP(+EOMONTH(+A2181,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2181,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2181=\"\",\"\",VLOOKUP(F2181,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2181=\"\",\"\",IF(WORKDAY(+A2181,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2181,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-06"},{"$f":"IF(A2182=\"\",\"\",+IF(+A2182=D2182,+E2182,((+G2182/E2182)^+((NETWORKDAYS(+D2182,A2182,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2182,F2182,Feriados!$A$2:$A$1058)-1))*E2182)))","v":5756.2841116373311},{"$f":"IF(A2182=\"\",\"\",+IF(+A2182=D2182,+VLOOKUP(D2182,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2182,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2182=\"\",\"\",+VLOOKUP(+EOMONTH(+F2182,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2182=\"\",\"\",VLOOKUP(D2182,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2182=\"\",\"\",IF(A2182=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2182,-2)+15,Cenários!$A:$D,2,FALSE)>A2182,+VLOOKUP(+EOMONTH(+A2182,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2182,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2182=\"\",\"\",VLOOKUP(F2182,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2182=\"\",\"\",IF(WORKDAY(+A2182,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2182,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-07"},{"$f":"IF(A2183=\"\",\"\",+IF(+A2183=D2183,+E2183,((+G2183/E2183)^+((NETWORKDAYS(+D2183,A2183,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2183,F2183,Feriados!$A$2:$A$1058)-1))*E2183)))","v":5757.142806448539},{"$f":"IF(A2183=\"\",\"\",+IF(+A2183=D2183,+VLOOKUP(D2183,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2183,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2183=\"\",\"\",+VLOOKUP(+EOMONTH(+F2183,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2183=\"\",\"\",VLOOKUP(D2183,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2183=\"\",\"\",IF(A2183=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2183,-2)+15,Cenários!$A:$D,2,FALSE)>A2183,+VLOOKUP(+EOMONTH(+A2183,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2183,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2183=\"\",\"\",VLOOKUP(F2183,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2183=\"\",\"\",IF(WORKDAY(+A2183,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2183,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-08"},{"$f":"IF(A2184=\"\",\"\",+IF(+A2184=D2184,+E2184,((+G2184/E2184)^+((NETWORKDAYS(+D2184,A2184,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2184,F2184,Feriados!$A$2:$A$1058)-1))*E2184)))","v":5758.0016293557155},{"$f":"IF(A2184=\"\",\"\",+IF(+A2184=D2184,+VLOOKUP(D2184,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2184,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2184=\"\",\"\",+VLOOKUP(+EOMONTH(+F2184,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2184=\"\",\"\",VLOOKUP(D2184,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2184=\"\",\"\",IF(A2184=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2184,-2)+15,Cenários!$A:$D,2,FALSE)>A2184,+VLOOKUP(+EOMONTH(+A2184,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2184,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2184=\"\",\"\",VLOOKUP(F2184,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2184=\"\",\"\",IF(WORKDAY(+A2184,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2184,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-09"},{"$f":"IF(A2185=\"\",\"\",+IF(+A2185=D2185,+E2185,((+G2185/E2185)^+((NETWORKDAYS(+D2185,A2185,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2185,F2185,Feriados!$A$2:$A$1058)-1))*E2185)))","v":5758.8605803779665},{"$f":"IF(A2185=\"\",\"\",+IF(+A2185=D2185,+VLOOKUP(D2185,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2185,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2185=\"\",\"\",+VLOOKUP(+EOMONTH(+F2185,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2185=\"\",\"\",VLOOKUP(D2185,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2185=\"\",\"\",IF(A2185=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2185,-2)+15,Cenários!$A:$D,2,FALSE)>A2185,+VLOOKUP(+EOMONTH(+A2185,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2185,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2185=\"\",\"\",VLOOKUP(F2185,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2185=\"\",\"\",IF(WORKDAY(+A2185,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2185,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-12"},{"$f":"IF(A2186=\"\",\"\",+IF(+A2186=D2186,+E2186,((+G2186/E2186)^+((NETWORKDAYS(+D2186,A2186,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2186,F2186,Feriados!$A$2:$A$1058)-1))*E2186)))","v":5759.7196595344049},{"$f":"IF(A2186=\"\",\"\",+IF(+A2186=D2186,+VLOOKUP(D2186,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2186,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2186=\"\",\"\",+VLOOKUP(+EOMONTH(+F2186,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2186=\"\",\"\",VLOOKUP(D2186,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2186=\"\",\"\",IF(A2186=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2186,-2)+15,Cenários!$A:$D,2,FALSE)>A2186,+VLOOKUP(+EOMONTH(+A2186,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2186,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2186=\"\",\"\",VLOOKUP(F2186,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2186=\"\",\"\",IF(WORKDAY(+A2186,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2186,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-13"},{"$f":"IF(A2187=\"\",\"\",+IF(+A2187=D2187,+E2187,((+G2187/E2187)^+((NETWORKDAYS(+D2187,A2187,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2187,F2187,Feriados!$A$2:$A$1058)-1))*E2187)))","v":5760.5788668441446},{"$f":"IF(A2187=\"\",\"\",+IF(+A2187=D2187,+VLOOKUP(D2187,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2187,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2187=\"\",\"\",+VLOOKUP(+EOMONTH(+F2187,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2187=\"\",\"\",VLOOKUP(D2187,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2187=\"\",\"\",IF(A2187=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2187,-2)+15,Cenários!$A:$D,2,FALSE)>A2187,+VLOOKUP(+EOMONTH(+A2187,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2187,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2187=\"\",\"\",VLOOKUP(F2187,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2187=\"\",\"\",IF(WORKDAY(+A2187,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2187,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-14"},{"$f":"IF(A2188=\"\",\"\",+IF(+A2188=D2188,+E2188,((+G2188/E2188)^+((NETWORKDAYS(+D2188,A2188,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2188,F2188,Feriados!$A$2:$A$1058)-1))*E2188)))","v":5761.4382023263033},{"$f":"IF(A2188=\"\",\"\",+IF(+A2188=D2188,+VLOOKUP(D2188,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2188,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2188=\"\",\"\",+VLOOKUP(+EOMONTH(+F2188,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-06-15"},{"$f":"IF(A2188=\"\",\"\",VLOOKUP(D2188,Cenários!$B:$D,3,FALSE))","v":5743.4190479999997},{"$f":"IF(A2188=\"\",\"\",IF(A2188=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2188,-2)+15,Cenários!$A:$D,2,FALSE)>A2188,+VLOOKUP(+EOMONTH(+A2188,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2188,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-07-15"},{"$f":"IF(A2188=\"\",\"\",VLOOKUP(F2188,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004}]
[{"$f":"IF(A2188=\"\",\"\",IF(WORKDAY(+A2188,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2188,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-15"},{"$f":"IF(A2189=\"\",\"\",+IF(+A2189=D2189,+E2189,((+G2189/E2189)^+((NETWORKDAYS(+D2189,A2189,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2189,F2189,Feriados!$A$2:$A$1058)-1))*E2189)))","v":5762.2976660000004},{"$f":"IF(A2189=\"\",\"\",+IF(+A2189=D2189,+VLOOKUP(D2189,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2189,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2189=\"\",\"\",+VLOOKUP(+EOMONTH(+F2189,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2189=\"\",\"\",VLOOKUP(D2189,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2189=\"\",\"\",IF(A2189=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2189,-2)+15,Cenários!$A:$D,2,FALSE)>A2189,+VLOOKUP(+EOMONTH(+A2189,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2189,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2189=\"\",\"\",VLOOKUP(F2189,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2189=\"\",\"\",IF(WORKDAY(+A2189,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2189,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-16"},{"$f":"IF(A2190=\"\",\"\",+IF(+A2190=D2190,+E2190,((+G2190/E2190)^+((NETWORKDAYS(+D2190,A2190,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2190,F2190,Feriados!$A$2:$A$1058)-1))*E2190)))","v":5762.9647571618289},{"$f":"IF(A2190=\"\",\"\",+IF(+A2190=D2190,+VLOOKUP(D2190,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2190,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2190=\"\",\"\",+VLOOKUP(+EOMONTH(+F2190,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2190=\"\",\"\",VLOOKUP(D2190,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2190=\"\",\"\",IF(A2190=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2190,-2)+15,Cenários!$A:$D,2,FALSE)>A2190,+VLOOKUP(+EOMONTH(+A2190,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2190,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2190=\"\",\"\",VLOOKUP(F2190,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2190=\"\",\"\",IF(WORKDAY(+A2190,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2190,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-19"},{"$f":"IF(A2191=\"\",\"\",+IF(+A2191=D2191,+E2191,((+G2191/E2191)^+((NETWORKDAYS(+D2191,A2191,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2191,F2191,Feriados!$A$2:$A$1058)-1))*E2191)))","v":5763.6319255516391},{"$f":"IF(A2191=\"\",\"\",+IF(+A2191=D2191,+VLOOKUP(D2191,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2191,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2191=\"\",\"\",+VLOOKUP(+EOMONTH(+F2191,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2191=\"\",\"\",VLOOKUP(D2191,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2191=\"\",\"\",IF(A2191=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2191,-2)+15,Cenários!$A:$D,2,FALSE)>A2191,+VLOOKUP(+EOMONTH(+A2191,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2191,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2191=\"\",\"\",VLOOKUP(F2191,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2191=\"\",\"\",IF(WORKDAY(+A2191,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2191,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-20"},{"$f":"IF(A2192=\"\",\"\",+IF(+A2192=D2192,+E2192,((+G2192/E2192)^+((NETWORKDAYS(+D2192,A2192,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2192,F2192,Feriados!$A$2:$A$1058)-1))*E2192)))","v":5764.2991711783716},{"$f":"IF(A2192=\"\",\"\",+IF(+A2192=D2192,+VLOOKUP(D2192,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2192,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2192=\"\",\"\",+VLOOKUP(+EOMONTH(+F2192,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2192=\"\",\"\",VLOOKUP(D2192,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2192=\"\",\"\",IF(A2192=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2192,-2)+15,Cenários!$A:$D,2,FALSE)>A2192,+VLOOKUP(+EOMONTH(+A2192,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2192,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2192=\"\",\"\",VLOOKUP(F2192,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2192=\"\",\"\",IF(WORKDAY(+A2192,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2192,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-21"},{"$f":"IF(A2193=\"\",\"\",+IF(+A2193=D2193,+E2193,((+G2193/E2193)^+((NETWORKDAYS(+D2193,A2193,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2193,F2193,Feriados!$A$2:$A$1058)-1))*E2193)))","v":5764.9664940509665},{"$f":"IF(A2193=\"\",\"\",+IF(+A2193=D2193,+VLOOKUP(D2193,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2193,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2193=\"\",\"\",+VLOOKUP(+EOMONTH(+F2193,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2193=\"\",\"\",VLOOKUP(D2193,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2193=\"\",\"\",IF(A2193=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2193,-2)+15,Cenários!$A:$D,2,FALSE)>A2193,+VLOOKUP(+EOMONTH(+A2193,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2193,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2193=\"\",\"\",VLOOKUP(F2193,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2193=\"\",\"\",IF(WORKDAY(+A2193,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2193,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-22"},{"$f":"IF(A2194=\"\",\"\",+IF(+A2194=D2194,+E2194,((+G2194/E2194)^+((NETWORKDAYS(+D2194,A2194,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2194,F2194,Feriados!$A$2:$A$1058)-1))*E2194)))","v":5765.6338941783706},{"$f":"IF(A2194=\"\",\"\",+IF(+A2194=D2194,+VLOOKUP(D2194,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2194,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2194=\"\",\"\",+VLOOKUP(+EOMONTH(+F2194,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2194=\"\",\"\",VLOOKUP(D2194,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2194=\"\",\"\",IF(A2194=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2194,-2)+15,Cenários!$A:$D,2,FALSE)>A2194,+VLOOKUP(+EOMONTH(+A2194,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2194,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2194=\"\",\"\",VLOOKUP(F2194,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2194=\"\",\"\",IF(WORKDAY(+A2194,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2194,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-23"},{"$f":"IF(A2195=\"\",\"\",+IF(+A2195=D2195,+E2195,((+G2195/E2195)^+((NETWORKDAYS(+D2195,A2195,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2195,F2195,Feriados!$A$2:$A$1058)-1))*E2195)))","v":5766.3013715695224},{"$f":"IF(A2195=\"\",\"\",+IF(+A2195=D2195,+VLOOKUP(D2195,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2195,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2195=\"\",\"\",+VLOOKUP(+EOMONTH(+F2195,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2195=\"\",\"\",VLOOKUP(D2195,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2195=\"\",\"\",IF(A2195=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2195,-2)+15,Cenários!$A:$D,2,FALSE)>A2195,+VLOOKUP(+EOMONTH(+A2195,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2195,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2195=\"\",\"\",VLOOKUP(F2195,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2195=\"\",\"\",IF(WORKDAY(+A2195,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2195,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-26"},{"$f":"IF(A2196=\"\",\"\",+IF(+A2196=D2196,+E2196,((+G2196/E2196)^+((NETWORKDAYS(+D2196,A2196,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2196,F2196,Feriados!$A$2:$A$1058)-1))*E2196)))","v":5766.9689262333695},{"$f":"IF(A2196=\"\",\"\",+IF(+A2196=D2196,+VLOOKUP(D2196,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2196,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2196=\"\",\"\",+VLOOKUP(+EOMONTH(+F2196,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2196=\"\",\"\",VLOOKUP(D2196,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2196=\"\",\"\",IF(A2196=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2196,-2)+15,Cenários!$A:$D,2,FALSE)>A2196,+VLOOKUP(+EOMONTH(+A2196,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2196,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2196=\"\",\"\",VLOOKUP(F2196,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2196=\"\",\"\",IF(WORKDAY(+A2196,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2196,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-27"},{"$f":"IF(A2197=\"\",\"\",+IF(+A2197=D2197,+E2197,((+G2197/E2197)^+((NETWORKDAYS(+D2197,A2197,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2197,F2197,Feriados!$A$2:$A$1058)-1))*E2197)))","v":5767.6365581788568},{"$f":"IF(A2197=\"\",\"\",+IF(+A2197=D2197,+VLOOKUP(D2197,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2197,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2197=\"\",\"\",+VLOOKUP(+EOMONTH(+F2197,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2197=\"\",\"\",VLOOKUP(D2197,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2197=\"\",\"\",IF(A2197=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2197,-2)+15,Cenários!$A:$D,2,FALSE)>A2197,+VLOOKUP(+EOMONTH(+A2197,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2197,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2197=\"\",\"\",VLOOKUP(F2197,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2197=\"\",\"\",IF(WORKDAY(+A2197,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2197,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-28"},{"$f":"IF(A2198=\"\",\"\",+IF(+A2198=D2198,+E2198,((+G2198/E2198)^+((NETWORKDAYS(+D2198,A2198,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2198,F2198,Feriados!$A$2:$A$1058)-1))*E2198)))","v":5768.3042674149319},{"$f":"IF(A2198=\"\",\"\",+IF(+A2198=D2198,+VLOOKUP(D2198,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2198,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2198=\"\",\"\",+VLOOKUP(+EOMONTH(+F2198,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2198=\"\",\"\",VLOOKUP(D2198,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2198=\"\",\"\",IF(A2198=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2198,-2)+15,Cenários!$A:$D,2,FALSE)>A2198,+VLOOKUP(+EOMONTH(+A2198,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2198,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2198=\"\",\"\",VLOOKUP(F2198,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2198=\"\",\"\",IF(WORKDAY(+A2198,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2198,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-29"},{"$f":"IF(A2199=\"\",\"\",+IF(+A2199=D2199,+E2199,((+G2199/E2199)^+((NETWORKDAYS(+D2199,A2199,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2199,F2199,Feriados!$A$2:$A$1058)-1))*E2199)))","v":5768.9720539505406},{"$f":"IF(A2199=\"\",\"\",+IF(+A2199=D2199,+VLOOKUP(D2199,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2199,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2199=\"\",\"\",+VLOOKUP(+EOMONTH(+F2199,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2199=\"\",\"\",VLOOKUP(D2199,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2199=\"\",\"\",IF(A2199=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2199,-2)+15,Cenários!$A:$D,2,FALSE)>A2199,+VLOOKUP(+EOMONTH(+A2199,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2199,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2199=\"\",\"\",VLOOKUP(F2199,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2199=\"\",\"\",IF(WORKDAY(+A2199,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2199,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-07-30"},{"$f":"IF(A2200=\"\",\"\",+IF(+A2200=D2200,+E2200,((+G2200/E2200)^+((NETWORKDAYS(+D2200,A2200,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2200,F2200,Feriados!$A$2:$A$1058)-1))*E2200)))","v":5769.6399177946341},{"$f":"IF(A2200=\"\",\"\",+IF(+A2200=D2200,+VLOOKUP(D2200,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2200,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2200=\"\",\"\",+VLOOKUP(+EOMONTH(+F2200,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2200=\"\",\"\",VLOOKUP(D2200,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2200=\"\",\"\",IF(A2200=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2200,-2)+15,Cenários!$A:$D,2,FALSE)>A2200,+VLOOKUP(+EOMONTH(+A2200,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2200,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2200=\"\",\"\",VLOOKUP(F2200,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2200=\"\",\"\",IF(WORKDAY(+A2200,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2200,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-02"},{"$f":"IF(A2201=\"\",\"\",+IF(+A2201=D2201,+E2201,((+G2201/E2201)^+((NETWORKDAYS(+D2201,A2201,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2201,F2201,Feriados!$A$2:$A$1058)-1))*E2201)))","v":5770.3078589561628},{"$f":"IF(A2201=\"\",\"\",+IF(+A2201=D2201,+VLOOKUP(D2201,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2201,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2201=\"\",\"\",+VLOOKUP(+EOMONTH(+F2201,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2201=\"\",\"\",VLOOKUP(D2201,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2201=\"\",\"\",IF(A2201=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2201,-2)+15,Cenários!$A:$D,2,FALSE)>A2201,+VLOOKUP(+EOMONTH(+A2201,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2201,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2201=\"\",\"\",VLOOKUP(F2201,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2201=\"\",\"\",IF(WORKDAY(+A2201,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2201,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-03"},{"$f":"IF(A2202=\"\",\"\",+IF(+A2202=D2202,+E2202,((+G2202/E2202)^+((NETWORKDAYS(+D2202,A2202,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2202,F2202,Feriados!$A$2:$A$1058)-1))*E2202)))","v":5770.9758774440743},{"$f":"IF(A2202=\"\",\"\",+IF(+A2202=D2202,+VLOOKUP(D2202,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2202,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2202=\"\",\"\",+VLOOKUP(+EOMONTH(+F2202,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2202=\"\",\"\",VLOOKUP(D2202,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2202=\"\",\"\",IF(A2202=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2202,-2)+15,Cenários!$A:$D,2,FALSE)>A2202,+VLOOKUP(+EOMONTH(+A2202,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2202,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2202=\"\",\"\",VLOOKUP(F2202,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2202=\"\",\"\",IF(WORKDAY(+A2202,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2202,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-04"},{"$f":"IF(A2203=\"\",\"\",+IF(+A2203=D2203,+E2203,((+G2203/E2203)^+((NETWORKDAYS(+D2203,A2203,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2203,F2203,Feriados!$A$2:$A$1058)-1))*E2203)))","v":5771.6439732673225},{"$f":"IF(A2203=\"\",\"\",+IF(+A2203=D2203,+VLOOKUP(D2203,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2203,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2203=\"\",\"\",+VLOOKUP(+EOMONTH(+F2203,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2203=\"\",\"\",VLOOKUP(D2203,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2203=\"\",\"\",IF(A2203=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2203,-2)+15,Cenários!$A:$D,2,FALSE)>A2203,+VLOOKUP(+EOMONTH(+A2203,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2203,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2203=\"\",\"\",VLOOKUP(F2203,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2203=\"\",\"\",IF(WORKDAY(+A2203,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2203,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-05"},{"$f":"IF(A2204=\"\",\"\",+IF(+A2204=D2204,+E2204,((+G2204/E2204)^+((NETWORKDAYS(+D2204,A2204,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2204,F2204,Feriados!$A$2:$A$1058)-1))*E2204)))","v":5772.3121464348606},{"$f":"IF(A2204=\"\",\"\",+IF(+A2204=D2204,+VLOOKUP(D2204,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2204,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2204=\"\",\"\",+VLOOKUP(+EOMONTH(+F2204,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2204=\"\",\"\",VLOOKUP(D2204,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2204=\"\",\"\",IF(A2204=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2204,-2)+15,Cenários!$A:$D,2,FALSE)>A2204,+VLOOKUP(+EOMONTH(+A2204,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2204,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2204=\"\",\"\",VLOOKUP(F2204,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2204=\"\",\"\",IF(WORKDAY(+A2204,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2204,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-06"},{"$f":"IF(A2205=\"\",\"\",+IF(+A2205=D2205,+E2205,((+G2205/E2205)^+((NETWORKDAYS(+D2205,A2205,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2205,F2205,Feriados!$A$2:$A$1058)-1))*E2205)))","v":5772.9803969556424},{"$f":"IF(A2205=\"\",\"\",+IF(+A2205=D2205,+VLOOKUP(D2205,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2205,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2205=\"\",\"\",+VLOOKUP(+EOMONTH(+F2205,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2205=\"\",\"\",VLOOKUP(D2205,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2205=\"\",\"\",IF(A2205=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2205,-2)+15,Cenários!$A:$D,2,FALSE)>A2205,+VLOOKUP(+EOMONTH(+A2205,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2205,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2205=\"\",\"\",VLOOKUP(F2205,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2205=\"\",\"\",IF(WORKDAY(+A2205,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2205,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-09"},{"$f":"IF(A2206=\"\",\"\",+IF(+A2206=D2206,+E2206,((+G2206/E2206)^+((NETWORKDAYS(+D2206,A2206,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2206,F2206,Feriados!$A$2:$A$1058)-1))*E2206)))","v":5773.6487248386211},{"$f":"IF(A2206=\"\",\"\",+IF(+A2206=D2206,+VLOOKUP(D2206,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2206,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2206=\"\",\"\",+VLOOKUP(+EOMONTH(+F2206,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2206=\"\",\"\",VLOOKUP(D2206,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2206=\"\",\"\",IF(A2206=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2206,-2)+15,Cenários!$A:$D,2,FALSE)>A2206,+VLOOKUP(+EOMONTH(+A2206,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2206,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2206=\"\",\"\",VLOOKUP(F2206,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2206=\"\",\"\",IF(WORKDAY(+A2206,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2206,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-10"},{"$f":"IF(A2207=\"\",\"\",+IF(+A2207=D2207,+E2207,((+G2207/E2207)^+((NETWORKDAYS(+D2207,A2207,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2207,F2207,Feriados!$A$2:$A$1058)-1))*E2207)))","v":5774.3171300927561},{"$f":"IF(A2207=\"\",\"\",+IF(+A2207=D2207,+VLOOKUP(D2207,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2207,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2207=\"\",\"\",+VLOOKUP(+EOMONTH(+F2207,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2207=\"\",\"\",VLOOKUP(D2207,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2207=\"\",\"\",IF(A2207=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2207,-2)+15,Cenários!$A:$D,2,FALSE)>A2207,+VLOOKUP(+EOMONTH(+A2207,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2207,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2207=\"\",\"\",VLOOKUP(F2207,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2207=\"\",\"\",IF(WORKDAY(+A2207,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2207,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-11"},{"$f":"IF(A2208=\"\",\"\",+IF(+A2208=D2208,+E2208,((+G2208/E2208)^+((NETWORKDAYS(+D2208,A2208,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2208,F2208,Feriados!$A$2:$A$1058)-1))*E2208)))","v":5774.9856127270032},{"$f":"IF(A2208=\"\",\"\",+IF(+A2208=D2208,+VLOOKUP(D2208,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2208,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2208=\"\",\"\",+VLOOKUP(+EOMONTH(+F2208,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2208=\"\",\"\",VLOOKUP(D2208,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2208=\"\",\"\",IF(A2208=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2208,-2)+15,Cenários!$A:$D,2,FALSE)>A2208,+VLOOKUP(+EOMONTH(+A2208,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2208,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2208=\"\",\"\",VLOOKUP(F2208,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2208=\"\",\"\",IF(WORKDAY(+A2208,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2208,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-12"},{"$f":"IF(A2209=\"\",\"\",+IF(+A2209=D2209,+E2209,((+G2209/E2209)^+((NETWORKDAYS(+D2209,A2209,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2209,F2209,Feriados!$A$2:$A$1058)-1))*E2209)))","v":5775.654172750319},{"$f":"IF(A2209=\"\",\"\",+IF(+A2209=D2209,+VLOOKUP(D2209,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2209,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2209=\"\",\"\",+VLOOKUP(+EOMONTH(+F2209,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2209=\"\",\"\",VLOOKUP(D2209,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2209=\"\",\"\",IF(A2209=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2209,-2)+15,Cenários!$A:$D,2,FALSE)>A2209,+VLOOKUP(+EOMONTH(+A2209,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2209,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2209=\"\",\"\",VLOOKUP(F2209,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2209=\"\",\"\",IF(WORKDAY(+A2209,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2209,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-13"},{"$f":"IF(A2210=\"\",\"\",+IF(+A2210=D2210,+E2210,((+G2210/E2210)^+((NETWORKDAYS(+D2210,A2210,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2210,F2210,Feriados!$A$2:$A$1058)-1))*E2210)))","v":5776.322810171665},{"$f":"IF(A2210=\"\",\"\",+IF(+A2210=D2210,+VLOOKUP(D2210,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2210,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2210=\"\",\"\",+VLOOKUP(+EOMONTH(+F2210,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-07-15"},{"$f":"IF(A2210=\"\",\"\",VLOOKUP(D2210,Cenários!$B:$D,3,FALSE))","v":5762.2976660000004},{"$f":"IF(A2210=\"\",\"\",IF(A2210=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2210,-2)+15,Cenários!$A:$D,2,FALSE)>A2210,+VLOOKUP(+EOMONTH(+A2210,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2210,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-08-16"},{"$f":"IF(A2210=\"\",\"\",VLOOKUP(F2210,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004}]
[{"$f":"IF(A2210=\"\",\"\",IF(WORKDAY(+A2210,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2210,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-16"},{"$f":"IF(A2211=\"\",\"\",+IF(+A2211=D2211,+E2211,((+G2211/E2211)^+((NETWORKDAYS(+D2211,A2211,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2211,F2211,Feriados!$A$2:$A$1058)-1))*E2211)))","v":5776.9915250000004},{"$f":"IF(A2211=\"\",\"\",+IF(+A2211=D2211,+VLOOKUP(D2211,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2211,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2211=\"\",\"\",+VLOOKUP(+EOMONTH(+F2211,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2211=\"\",\"\",VLOOKUP(D2211,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2211=\"\",\"\",IF(A2211=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2211,-2)+15,Cenários!$A:$D,2,FALSE)>A2211,+VLOOKUP(+EOMONTH(+A2211,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2211,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2211=\"\",\"\",VLOOKUP(F2211,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2211=\"\",\"\",IF(WORKDAY(+A2211,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2211,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-17"},{"$f":"IF(A2212=\"\",\"\",+IF(+A2212=D2212,+E2212,((+G2212/E2212)^+((NETWORKDAYS(+D2212,A2212,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2212,F2212,Feriados!$A$2:$A$1058)-1))*E2212)))","v":5777.5664508542895},{"$f":"IF(A2212=\"\",\"\",+IF(+A2212=D2212,+VLOOKUP(D2212,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2212,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2212=\"\",\"\",+VLOOKUP(+EOMONTH(+F2212,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2212=\"\",\"\",VLOOKUP(D2212,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2212=\"\",\"\",IF(A2212=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2212,-2)+15,Cenários!$A:$D,2,FALSE)>A2212,+VLOOKUP(+EOMONTH(+A2212,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2212,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2212=\"\",\"\",VLOOKUP(F2212,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2212=\"\",\"\",IF(WORKDAY(+A2212,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2212,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-18"},{"$f":"IF(A2213=\"\",\"\",+IF(+A2213=D2213,+E2213,((+G2213/E2213)^+((NETWORKDAYS(+D2213,A2213,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2213,F2213,Feriados!$A$2:$A$1058)-1))*E2213)))","v":5778.141433925166},{"$f":"IF(A2213=\"\",\"\",+IF(+A2213=D2213,+VLOOKUP(D2213,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2213,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2213=\"\",\"\",+VLOOKUP(+EOMONTH(+F2213,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2213=\"\",\"\",VLOOKUP(D2213,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2213=\"\",\"\",IF(A2213=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2213,-2)+15,Cenários!$A:$D,2,FALSE)>A2213,+VLOOKUP(+EOMONTH(+A2213,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2213,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2213=\"\",\"\",VLOOKUP(F2213,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2213=\"\",\"\",IF(WORKDAY(+A2213,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2213,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-19"},{"$f":"IF(A2214=\"\",\"\",+IF(+A2214=D2214,+E2214,((+G2214/E2214)^+((NETWORKDAYS(+D2214,A2214,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2214,F2214,Feriados!$A$2:$A$1058)-1))*E2214)))","v":5778.7164742183231},{"$f":"IF(A2214=\"\",\"\",+IF(+A2214=D2214,+VLOOKUP(D2214,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2214,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2214=\"\",\"\",+VLOOKUP(+EOMONTH(+F2214,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2214=\"\",\"\",VLOOKUP(D2214,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2214=\"\",\"\",IF(A2214=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2214,-2)+15,Cenários!$A:$D,2,FALSE)>A2214,+VLOOKUP(+EOMONTH(+A2214,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2214,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2214=\"\",\"\",VLOOKUP(F2214,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2214=\"\",\"\",IF(WORKDAY(+A2214,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2214,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-20"},{"$f":"IF(A2215=\"\",\"\",+IF(+A2215=D2215,+E2215,((+G2215/E2215)^+((NETWORKDAYS(+D2215,A2215,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2215,F2215,Feriados!$A$2:$A$1058)-1))*E2215)))","v":5779.2915717394562},{"$f":"IF(A2215=\"\",\"\",+IF(+A2215=D2215,+VLOOKUP(D2215,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2215,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2215=\"\",\"\",+VLOOKUP(+EOMONTH(+F2215,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2215=\"\",\"\",VLOOKUP(D2215,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2215=\"\",\"\",IF(A2215=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2215,-2)+15,Cenários!$A:$D,2,FALSE)>A2215,+VLOOKUP(+EOMONTH(+A2215,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2215,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2215=\"\",\"\",VLOOKUP(F2215,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2215=\"\",\"\",IF(WORKDAY(+A2215,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2215,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-23"},{"$f":"IF(A2216=\"\",\"\",+IF(+A2216=D2216,+E2216,((+G2216/E2216)^+((NETWORKDAYS(+D2216,A2216,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2216,F2216,Feriados!$A$2:$A$1058)-1))*E2216)))","v":5779.8667264942605},{"$f":"IF(A2216=\"\",\"\",+IF(+A2216=D2216,+VLOOKUP(D2216,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2216,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2216=\"\",\"\",+VLOOKUP(+EOMONTH(+F2216,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2216=\"\",\"\",VLOOKUP(D2216,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2216=\"\",\"\",IF(A2216=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2216,-2)+15,Cenários!$A:$D,2,FALSE)>A2216,+VLOOKUP(+EOMONTH(+A2216,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2216,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2216=\"\",\"\",VLOOKUP(F2216,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2216=\"\",\"\",IF(WORKDAY(+A2216,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2216,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-24"},{"$f":"IF(A2217=\"\",\"\",+IF(+A2217=D2217,+E2217,((+G2217/E2217)^+((NETWORKDAYS(+D2217,A2217,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2217,F2217,Feriados!$A$2:$A$1058)-1))*E2217)))","v":5780.4419384884322},{"$f":"IF(A2217=\"\",\"\",+IF(+A2217=D2217,+VLOOKUP(D2217,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2217,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2217=\"\",\"\",+VLOOKUP(+EOMONTH(+F2217,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2217=\"\",\"\",VLOOKUP(D2217,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2217=\"\",\"\",IF(A2217=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2217,-2)+15,Cenários!$A:$D,2,FALSE)>A2217,+VLOOKUP(+EOMONTH(+A2217,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2217,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2217=\"\",\"\",VLOOKUP(F2217,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2217=\"\",\"\",IF(WORKDAY(+A2217,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2217,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-25"},{"$f":"IF(A2218=\"\",\"\",+IF(+A2218=D2218,+E2218,((+G2218/E2218)^+((NETWORKDAYS(+D2218,A2218,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2218,F2218,Feriados!$A$2:$A$1058)-1))*E2218)))","v":5781.0172077276675},{"$f":"IF(A2218=\"\",\"\",+IF(+A2218=D2218,+VLOOKUP(D2218,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2218,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2218=\"\",\"\",+VLOOKUP(+EOMONTH(+F2218,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2218=\"\",\"\",VLOOKUP(D2218,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2218=\"\",\"\",IF(A2218=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2218,-2)+15,Cenários!$A:$D,2,FALSE)>A2218,+VLOOKUP(+EOMONTH(+A2218,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2218,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2218=\"\",\"\",VLOOKUP(F2218,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2218=\"\",\"\",IF(WORKDAY(+A2218,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2218,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-26"},{"$f":"IF(A2219=\"\",\"\",+IF(+A2219=D2219,+E2219,((+G2219/E2219)^+((NETWORKDAYS(+D2219,A2219,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2219,F2219,Feriados!$A$2:$A$1058)-1))*E2219)))","v":5781.5925342176633},{"$f":"IF(A2219=\"\",\"\",+IF(+A2219=D2219,+VLOOKUP(D2219,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2219,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2219=\"\",\"\",+VLOOKUP(+EOMONTH(+F2219,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2219=\"\",\"\",VLOOKUP(D2219,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2219=\"\",\"\",IF(A2219=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2219,-2)+15,Cenários!$A:$D,2,FALSE)>A2219,+VLOOKUP(+EOMONTH(+A2219,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2219,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2219=\"\",\"\",VLOOKUP(F2219,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2219=\"\",\"\",IF(WORKDAY(+A2219,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2219,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-27"},{"$f":"IF(A2220=\"\",\"\",+IF(+A2220=D2220,+E2220,((+G2220/E2220)^+((NETWORKDAYS(+D2220,A2220,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2220,F2220,Feriados!$A$2:$A$1058)-1))*E2220)))","v":5782.167917964116},{"$f":"IF(A2220=\"\",\"\",+IF(+A2220=D2220,+VLOOKUP(D2220,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2220,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2220=\"\",\"\",+VLOOKUP(+EOMONTH(+F2220,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2220=\"\",\"\",VLOOKUP(D2220,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2220=\"\",\"\",IF(A2220=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2220,-2)+15,Cenários!$A:$D,2,FALSE)>A2220,+VLOOKUP(+EOMONTH(+A2220,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2220,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2220=\"\",\"\",VLOOKUP(F2220,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2220=\"\",\"\",IF(WORKDAY(+A2220,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2220,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-30"},{"$f":"IF(A2221=\"\",\"\",+IF(+A2221=D2221,+E2221,((+G2221/E2221)^+((NETWORKDAYS(+D2221,A2221,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2221,F2221,Feriados!$A$2:$A$1058)-1))*E2221)))","v":5782.743358972727},{"$f":"IF(A2221=\"\",\"\",+IF(+A2221=D2221,+VLOOKUP(D2221,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2221,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2221=\"\",\"\",+VLOOKUP(+EOMONTH(+F2221,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2221=\"\",\"\",VLOOKUP(D2221,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2221=\"\",\"\",IF(A2221=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2221,-2)+15,Cenários!$A:$D,2,FALSE)>A2221,+VLOOKUP(+EOMONTH(+A2221,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2221,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2221=\"\",\"\",VLOOKUP(F2221,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2221=\"\",\"\",IF(WORKDAY(+A2221,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2221,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-08-31"},{"$f":"IF(A2222=\"\",\"\",+IF(+A2222=D2222,+E2222,((+G2222/E2222)^+((NETWORKDAYS(+D2222,A2222,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2222,F2222,Feriados!$A$2:$A$1058)-1))*E2222)))","v":5783.3188572491918},{"$f":"IF(A2222=\"\",\"\",+IF(+A2222=D2222,+VLOOKUP(D2222,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2222,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2222=\"\",\"\",+VLOOKUP(+EOMONTH(+F2222,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2222=\"\",\"\",VLOOKUP(D2222,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2222=\"\",\"\",IF(A2222=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2222,-2)+15,Cenários!$A:$D,2,FALSE)>A2222,+VLOOKUP(+EOMONTH(+A2222,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2222,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2222=\"\",\"\",VLOOKUP(F2222,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2222=\"\",\"\",IF(WORKDAY(+A2222,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2222,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-01"},{"$f":"IF(A2223=\"\",\"\",+IF(+A2223=D2223,+E2223,((+G2223/E2223)^+((NETWORKDAYS(+D2223,A2223,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2223,F2223,Feriados!$A$2:$A$1058)-1))*E2223)))","v":5783.8944127992118},{"$f":"IF(A2223=\"\",\"\",+IF(+A2223=D2223,+VLOOKUP(D2223,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2223,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2223=\"\",\"\",+VLOOKUP(+EOMONTH(+F2223,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2223=\"\",\"\",VLOOKUP(D2223,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2223=\"\",\"\",IF(A2223=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2223,-2)+15,Cenários!$A:$D,2,FALSE)>A2223,+VLOOKUP(+EOMONTH(+A2223,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2223,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2223=\"\",\"\",VLOOKUP(F2223,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2223=\"\",\"\",IF(WORKDAY(+A2223,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2223,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-02"},{"$f":"IF(A2224=\"\",\"\",+IF(+A2224=D2224,+E2224,((+G2224/E2224)^+((NETWORKDAYS(+D2224,A2224,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2224,F2224,Feriados!$A$2:$A$1058)-1))*E2224)))","v":5784.4700256284868},{"$f":"IF(A2224=\"\",\"\",+IF(+A2224=D2224,+VLOOKUP(D2224,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2224,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2224=\"\",\"\",+VLOOKUP(+EOMONTH(+F2224,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2224=\"\",\"\",VLOOKUP(D2224,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2224=\"\",\"\",IF(A2224=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2224,-2)+15,Cenários!$A:$D,2,FALSE)>A2224,+VLOOKUP(+EOMONTH(+A2224,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2224,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2224=\"\",\"\",VLOOKUP(F2224,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2224=\"\",\"\",IF(WORKDAY(+A2224,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2224,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-03"},{"$f":"IF(A2225=\"\",\"\",+IF(+A2225=D2225,+E2225,((+G2225/E2225)^+((NETWORKDAYS(+D2225,A2225,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2225,F2225,Feriados!$A$2:$A$1058)-1))*E2225)))","v":5785.045695742715},{"$f":"IF(A2225=\"\",\"\",+IF(+A2225=D2225,+VLOOKUP(D2225,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2225,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2225=\"\",\"\",+VLOOKUP(+EOMONTH(+F2225,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2225=\"\",\"\",VLOOKUP(D2225,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2225=\"\",\"\",IF(A2225=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2225,-2)+15,Cenários!$A:$D,2,FALSE)>A2225,+VLOOKUP(+EOMONTH(+A2225,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2225,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2225=\"\",\"\",VLOOKUP(F2225,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2225=\"\",\"\",IF(WORKDAY(+A2225,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2225,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-06"},{"$f":"IF(A2226=\"\",\"\",+IF(+A2226=D2226,+E2226,((+G2226/E2226)^+((NETWORKDAYS(+D2226,A2226,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2226,F2226,Feriados!$A$2:$A$1058)-1))*E2226)))","v":5785.6214231475988},{"$f":"IF(A2226=\"\",\"\",+IF(+A2226=D2226,+VLOOKUP(D2226,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2226,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2226=\"\",\"\",+VLOOKUP(+EOMONTH(+F2226,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2226=\"\",\"\",VLOOKUP(D2226,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2226=\"\",\"\",IF(A2226=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2226,-2)+15,Cenários!$A:$D,2,FALSE)>A2226,+VLOOKUP(+EOMONTH(+A2226,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2226,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2226=\"\",\"\",VLOOKUP(F2226,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2226=\"\",\"\",IF(WORKDAY(+A2226,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2226,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-08"},{"$f":"IF(A2227=\"\",\"\",+IF(+A2227=D2227,+E2227,((+G2227/E2227)^+((NETWORKDAYS(+D2227,A2227,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2227,F2227,Feriados!$A$2:$A$1058)-1))*E2227)))","v":5786.1972078488407},{"$f":"IF(A2227=\"\",\"\",+IF(+A2227=D2227,+VLOOKUP(D2227,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2227,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2227=\"\",\"\",+VLOOKUP(+EOMONTH(+F2227,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2227=\"\",\"\",VLOOKUP(D2227,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2227=\"\",\"\",IF(A2227=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2227,-2)+15,Cenários!$A:$D,2,FALSE)>A2227,+VLOOKUP(+EOMONTH(+A2227,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2227,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2227=\"\",\"\",VLOOKUP(F2227,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2227=\"\",\"\",IF(WORKDAY(+A2227,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2227,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-09"},{"$f":"IF(A2228=\"\",\"\",+IF(+A2228=D2228,+E2228,((+G2228/E2228)^+((NETWORKDAYS(+D2228,A2228,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2228,F2228,Feriados!$A$2:$A$1058)-1))*E2228)))","v":5786.7730498521414},{"$f":"IF(A2228=\"\",\"\",+IF(+A2228=D2228,+VLOOKUP(D2228,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2228,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2228=\"\",\"\",+VLOOKUP(+EOMONTH(+F2228,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2228=\"\",\"\",VLOOKUP(D2228,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2228=\"\",\"\",IF(A2228=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2228,-2)+15,Cenários!$A:$D,2,FALSE)>A2228,+VLOOKUP(+EOMONTH(+A2228,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2228,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2228=\"\",\"\",VLOOKUP(F2228,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2228=\"\",\"\",IF(WORKDAY(+A2228,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2228,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-10"},{"$f":"IF(A2229=\"\",\"\",+IF(+A2229=D2229,+E2229,((+G2229/E2229)^+((NETWORKDAYS(+D2229,A2229,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2229,F2229,Feriados!$A$2:$A$1058)-1))*E2229)))","v":5787.3489491632045},{"$f":"IF(A2229=\"\",\"\",+IF(+A2229=D2229,+VLOOKUP(D2229,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2229,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2229=\"\",\"\",+VLOOKUP(+EOMONTH(+F2229,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2229=\"\",\"\",VLOOKUP(D2229,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2229=\"\",\"\",IF(A2229=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2229,-2)+15,Cenários!$A:$D,2,FALSE)>A2229,+VLOOKUP(+EOMONTH(+A2229,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2229,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2229=\"\",\"\",VLOOKUP(F2229,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2229=\"\",\"\",IF(WORKDAY(+A2229,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2229,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-13"},{"$f":"IF(A2230=\"\",\"\",+IF(+A2230=D2230,+E2230,((+G2230/E2230)^+((NETWORKDAYS(+D2230,A2230,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2230,F2230,Feriados!$A$2:$A$1058)-1))*E2230)))","v":5787.9249057877323},{"$f":"IF(A2230=\"\",\"\",+IF(+A2230=D2230,+VLOOKUP(D2230,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2230,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2230=\"\",\"\",+VLOOKUP(+EOMONTH(+F2230,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2230=\"\",\"\",VLOOKUP(D2230,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2230=\"\",\"\",IF(A2230=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2230,-2)+15,Cenários!$A:$D,2,FALSE)>A2230,+VLOOKUP(+EOMONTH(+A2230,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2230,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2230=\"\",\"\",VLOOKUP(F2230,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2230=\"\",\"\",IF(WORKDAY(+A2230,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2230,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-14"},{"$f":"IF(A2231=\"\",\"\",+IF(+A2231=D2231,+E2231,((+G2231/E2231)^+((NETWORKDAYS(+D2231,A2231,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2231,F2231,Feriados!$A$2:$A$1058)-1))*E2231)))","v":5788.5009197314293},{"$f":"IF(A2231=\"\",\"\",+IF(+A2231=D2231,+VLOOKUP(D2231,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2231,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2231=\"\",\"\",+VLOOKUP(+EOMONTH(+F2231,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-08-16"},{"$f":"IF(A2231=\"\",\"\",VLOOKUP(D2231,Cenários!$B:$D,3,FALSE))","v":5776.9915250000004},{"$f":"IF(A2231=\"\",\"\",IF(A2231=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2231,-2)+15,Cenários!$A:$D,2,FALSE)>A2231,+VLOOKUP(+EOMONTH(+A2231,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2231,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-09-15"},{"$f":"IF(A2231=\"\",\"\",VLOOKUP(F2231,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999}]
[{"$f":"IF(A2231=\"\",\"\",IF(WORKDAY(+A2231,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2231,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-15"},{"$f":"IF(A2232=\"\",\"\",+IF(+A2232=D2232,+E2232,((+G2232/E2232)^+((NETWORKDAYS(+D2232,A2232,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2232,F2232,Feriados!$A$2:$A$1058)-1))*E2232)))","v":5789.0769909999999},{"$f":"IF(A2232=\"\",\"\",+IF(+A2232=D2232,+VLOOKUP(D2232,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2232,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2232=\"\",\"\",+VLOOKUP(+EOMONTH(+F2232,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2232=\"\",\"\",VLOOKUP(D2232,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2232=\"\",\"\",IF(A2232=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2232,-2)+15,Cenários!$A:$D,2,FALSE)>A2232,+VLOOKUP(+EOMONTH(+A2232,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2232,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2232=\"\",\"\",VLOOKUP(F2232,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2232=\"\",\"\",IF(WORKDAY(+A2232,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2232,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-16"},{"$f":"IF(A2233=\"\",\"\",+IF(+A2233=D2233,+E2233,((+G2233/E2233)^+((NETWORKDAYS(+D2233,A2233,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2233,F2233,Feriados!$A$2:$A$1058)-1))*E2233)))","v":5789.6278072627556},{"$f":"IF(A2233=\"\",\"\",+IF(+A2233=D2233,+VLOOKUP(D2233,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2233,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2233=\"\",\"\",+VLOOKUP(+EOMONTH(+F2233,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2233=\"\",\"\",VLOOKUP(D2233,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2233=\"\",\"\",IF(A2233=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2233,-2)+15,Cenários!$A:$D,2,FALSE)>A2233,+VLOOKUP(+EOMONTH(+A2233,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2233,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2233=\"\",\"\",VLOOKUP(F2233,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2233=\"\",\"\",IF(WORKDAY(+A2233,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2233,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-17"},{"$f":"IF(A2234=\"\",\"\",+IF(+A2234=D2234,+E2234,((+G2234/E2234)^+((NETWORKDAYS(+D2234,A2234,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2234,F2234,Feriados!$A$2:$A$1058)-1))*E2234)))","v":5790.1786759343058},{"$f":"IF(A2234=\"\",\"\",+IF(+A2234=D2234,+VLOOKUP(D2234,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2234,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2234=\"\",\"\",+VLOOKUP(+EOMONTH(+F2234,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2234=\"\",\"\",VLOOKUP(D2234,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2234=\"\",\"\",IF(A2234=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2234,-2)+15,Cenários!$A:$D,2,FALSE)>A2234,+VLOOKUP(+EOMONTH(+A2234,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2234,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2234=\"\",\"\",VLOOKUP(F2234,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2234=\"\",\"\",IF(WORKDAY(+A2234,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2234,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-20"},{"$f":"IF(A2235=\"\",\"\",+IF(+A2235=D2235,+E2235,((+G2235/E2235)^+((NETWORKDAYS(+D2235,A2235,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2235,F2235,Feriados!$A$2:$A$1058)-1))*E2235)))","v":5790.7295970196401},{"$f":"IF(A2235=\"\",\"\",+IF(+A2235=D2235,+VLOOKUP(D2235,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2235,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2235=\"\",\"\",+VLOOKUP(+EOMONTH(+F2235,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2235=\"\",\"\",VLOOKUP(D2235,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2235=\"\",\"\",IF(A2235=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2235,-2)+15,Cenários!$A:$D,2,FALSE)>A2235,+VLOOKUP(+EOMONTH(+A2235,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2235,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2235=\"\",\"\",VLOOKUP(F2235,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2235=\"\",\"\",IF(WORKDAY(+A2235,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2235,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-21"},{"$f":"IF(A2236=\"\",\"\",+IF(+A2236=D2236,+E2236,((+G2236/E2236)^+((NETWORKDAYS(+D2236,A2236,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2236,F2236,Feriados!$A$2:$A$1058)-1))*E2236)))","v":5791.2805705237433},{"$f":"IF(A2236=\"\",\"\",+IF(+A2236=D2236,+VLOOKUP(D2236,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2236,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2236=\"\",\"\",+VLOOKUP(+EOMONTH(+F2236,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2236=\"\",\"\",VLOOKUP(D2236,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2236=\"\",\"\",IF(A2236=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2236,-2)+15,Cenários!$A:$D,2,FALSE)>A2236,+VLOOKUP(+EOMONTH(+A2236,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2236,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2236=\"\",\"\",VLOOKUP(F2236,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2236=\"\",\"\",IF(WORKDAY(+A2236,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2236,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-22"},{"$f":"IF(A2237=\"\",\"\",+IF(+A2237=D2237,+E2237,((+G2237/E2237)^+((NETWORKDAYS(+D2237,A2237,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2237,F2237,Feriados!$A$2:$A$1058)-1))*E2237)))","v":5791.8315964516032},{"$f":"IF(A2237=\"\",\"\",+IF(+A2237=D2237,+VLOOKUP(D2237,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2237,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2237=\"\",\"\",+VLOOKUP(+EOMONTH(+F2237,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2237=\"\",\"\",VLOOKUP(D2237,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2237=\"\",\"\",IF(A2237=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2237,-2)+15,Cenários!$A:$D,2,FALSE)>A2237,+VLOOKUP(+EOMONTH(+A2237,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2237,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2237=\"\",\"\",VLOOKUP(F2237,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2237=\"\",\"\",IF(WORKDAY(+A2237,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2237,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-23"},{"$f":"IF(A2238=\"\",\"\",+IF(+A2238=D2238,+E2238,((+G2238/E2238)^+((NETWORKDAYS(+D2238,A2238,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2238,F2238,Feriados!$A$2:$A$1058)-1))*E2238)))","v":5792.3826748082092},{"$f":"IF(A2238=\"\",\"\",+IF(+A2238=D2238,+VLOOKUP(D2238,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2238,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2238=\"\",\"\",+VLOOKUP(+EOMONTH(+F2238,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2238=\"\",\"\",VLOOKUP(D2238,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2238=\"\",\"\",IF(A2238=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2238,-2)+15,Cenários!$A:$D,2,FALSE)>A2238,+VLOOKUP(+EOMONTH(+A2238,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2238,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2238=\"\",\"\",VLOOKUP(F2238,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2238=\"\",\"\",IF(WORKDAY(+A2238,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2238,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-24"},{"$f":"IF(A2239=\"\",\"\",+IF(+A2239=D2239,+E2239,((+G2239/E2239)^+((NETWORKDAYS(+D2239,A2239,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2239,F2239,Feriados!$A$2:$A$1058)-1))*E2239)))","v":5792.9338055985481},{"$f":"IF(A2239=\"\",\"\",+IF(+A2239=D2239,+VLOOKUP(D2239,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2239,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2239=\"\",\"\",+VLOOKUP(+EOMONTH(+F2239,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2239=\"\",\"\",VLOOKUP(D2239,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2239=\"\",\"\",IF(A2239=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2239,-2)+15,Cenários!$A:$D,2,FALSE)>A2239,+VLOOKUP(+EOMONTH(+A2239,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2239,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2239=\"\",\"\",VLOOKUP(F2239,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2239=\"\",\"\",IF(WORKDAY(+A2239,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2239,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-27"},{"$f":"IF(A2240=\"\",\"\",+IF(+A2240=D2240,+E2240,((+G2240/E2240)^+((NETWORKDAYS(+D2240,A2240,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2240,F2240,Feriados!$A$2:$A$1058)-1))*E2240)))","v":5793.4849888276112},{"$f":"IF(A2240=\"\",\"\",+IF(+A2240=D2240,+VLOOKUP(D2240,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2240,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2240=\"\",\"\",+VLOOKUP(+EOMONTH(+F2240,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2240=\"\",\"\",VLOOKUP(D2240,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2240=\"\",\"\",IF(A2240=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2240,-2)+15,Cenários!$A:$D,2,FALSE)>A2240,+VLOOKUP(+EOMONTH(+A2240,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2240,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2240=\"\",\"\",VLOOKUP(F2240,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2240=\"\",\"\",IF(WORKDAY(+A2240,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2240,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-28"},{"$f":"IF(A2241=\"\",\"\",+IF(+A2241=D2241,+E2241,((+G2241/E2241)^+((NETWORKDAYS(+D2241,A2241,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2241,F2241,Feriados!$A$2:$A$1058)-1))*E2241)))","v":5794.0362245003844},{"$f":"IF(A2241=\"\",\"\",+IF(+A2241=D2241,+VLOOKUP(D2241,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2241,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2241=\"\",\"\",+VLOOKUP(+EOMONTH(+F2241,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2241=\"\",\"\",VLOOKUP(D2241,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2241=\"\",\"\",IF(A2241=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2241,-2)+15,Cenários!$A:$D,2,FALSE)>A2241,+VLOOKUP(+EOMONTH(+A2241,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2241,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2241=\"\",\"\",VLOOKUP(F2241,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2241=\"\",\"\",IF(WORKDAY(+A2241,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2241,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-29"},{"$f":"IF(A2242=\"\",\"\",+IF(+A2242=D2242,+E2242,((+G2242/E2242)^+((NETWORKDAYS(+D2242,A2242,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2242,F2242,Feriados!$A$2:$A$1058)-1))*E2242)))","v":5794.5875126218607},{"$f":"IF(A2242=\"\",\"\",+IF(+A2242=D2242,+VLOOKUP(D2242,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2242,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2242=\"\",\"\",+VLOOKUP(+EOMONTH(+F2242,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2242=\"\",\"\",VLOOKUP(D2242,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2242=\"\",\"\",IF(A2242=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2242,-2)+15,Cenários!$A:$D,2,FALSE)>A2242,+VLOOKUP(+EOMONTH(+A2242,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2242,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2242=\"\",\"\",VLOOKUP(F2242,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2242=\"\",\"\",IF(WORKDAY(+A2242,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2242,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-09-30"},{"$f":"IF(A2243=\"\",\"\",+IF(+A2243=D2243,+E2243,((+G2243/E2243)^+((NETWORKDAYS(+D2243,A2243,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2243,F2243,Feriados!$A$2:$A$1058)-1))*E2243)))","v":5795.1388531970288},{"$f":"IF(A2243=\"\",\"\",+IF(+A2243=D2243,+VLOOKUP(D2243,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2243,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2243=\"\",\"\",+VLOOKUP(+EOMONTH(+F2243,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2243=\"\",\"\",VLOOKUP(D2243,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2243=\"\",\"\",IF(A2243=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2243,-2)+15,Cenários!$A:$D,2,FALSE)>A2243,+VLOOKUP(+EOMONTH(+A2243,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2243,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2243=\"\",\"\",VLOOKUP(F2243,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2243=\"\",\"\",IF(WORKDAY(+A2243,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2243,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-01"},{"$f":"IF(A2244=\"\",\"\",+IF(+A2244=D2244,+E2244,((+G2244/E2244)^+((NETWORKDAYS(+D2244,A2244,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2244,F2244,Feriados!$A$2:$A$1058)-1))*E2244)))","v":5795.6902462308799},{"$f":"IF(A2244=\"\",\"\",+IF(+A2244=D2244,+VLOOKUP(D2244,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2244,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2244=\"\",\"\",+VLOOKUP(+EOMONTH(+F2244,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2244=\"\",\"\",VLOOKUP(D2244,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2244=\"\",\"\",IF(A2244=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2244,-2)+15,Cenários!$A:$D,2,FALSE)>A2244,+VLOOKUP(+EOMONTH(+A2244,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2244,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2244=\"\",\"\",VLOOKUP(F2244,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2244=\"\",\"\",IF(WORKDAY(+A2244,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2244,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-04"},{"$f":"IF(A2245=\"\",\"\",+IF(+A2245=D2245,+E2245,((+G2245/E2245)^+((NETWORKDAYS(+D2245,A2245,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2245,F2245,Feriados!$A$2:$A$1058)-1))*E2245)))","v":5796.2416917284054},{"$f":"IF(A2245=\"\",\"\",+IF(+A2245=D2245,+VLOOKUP(D2245,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2245,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2245=\"\",\"\",+VLOOKUP(+EOMONTH(+F2245,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2245=\"\",\"\",VLOOKUP(D2245,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2245=\"\",\"\",IF(A2245=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2245,-2)+15,Cenários!$A:$D,2,FALSE)>A2245,+VLOOKUP(+EOMONTH(+A2245,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2245,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2245=\"\",\"\",VLOOKUP(F2245,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2245=\"\",\"\",IF(WORKDAY(+A2245,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2245,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-05"},{"$f":"IF(A2246=\"\",\"\",+IF(+A2246=D2246,+E2246,((+G2246/E2246)^+((NETWORKDAYS(+D2246,A2246,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2246,F2246,Feriados!$A$2:$A$1058)-1))*E2246)))","v":5796.7931896945956},{"$f":"IF(A2246=\"\",\"\",+IF(+A2246=D2246,+VLOOKUP(D2246,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2246,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2246=\"\",\"\",+VLOOKUP(+EOMONTH(+F2246,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2246=\"\",\"\",VLOOKUP(D2246,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2246=\"\",\"\",IF(A2246=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2246,-2)+15,Cenários!$A:$D,2,FALSE)>A2246,+VLOOKUP(+EOMONTH(+A2246,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2246,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2246=\"\",\"\",VLOOKUP(F2246,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2246=\"\",\"\",IF(WORKDAY(+A2246,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2246,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-06"},{"$f":"IF(A2247=\"\",\"\",+IF(+A2247=D2247,+E2247,((+G2247/E2247)^+((NETWORKDAYS(+D2247,A2247,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2247,F2247,Feriados!$A$2:$A$1058)-1))*E2247)))","v":5797.3447401344456},{"$f":"IF(A2247=\"\",\"\",+IF(+A2247=D2247,+VLOOKUP(D2247,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2247,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2247=\"\",\"\",+VLOOKUP(+EOMONTH(+F2247,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2247=\"\",\"\",VLOOKUP(D2247,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2247=\"\",\"\",IF(A2247=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2247,-2)+15,Cenários!$A:$D,2,FALSE)>A2247,+VLOOKUP(+EOMONTH(+A2247,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2247,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2247=\"\",\"\",VLOOKUP(F2247,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2247=\"\",\"\",IF(WORKDAY(+A2247,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2247,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-07"},{"$f":"IF(A2248=\"\",\"\",+IF(+A2248=D2248,+E2248,((+G2248/E2248)^+((NETWORKDAYS(+D2248,A2248,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2248,F2248,Feriados!$A$2:$A$1058)-1))*E2248)))","v":5797.8963430529475},{"$f":"IF(A2248=\"\",\"\",+IF(+A2248=D2248,+VLOOKUP(D2248,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2248,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2248=\"\",\"\",+VLOOKUP(+EOMONTH(+F2248,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2248=\"\",\"\",VLOOKUP(D2248,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2248=\"\",\"\",IF(A2248=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2248,-2)+15,Cenários!$A:$D,2,FALSE)>A2248,+VLOOKUP(+EOMONTH(+A2248,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2248,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2248=\"\",\"\",VLOOKUP(F2248,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2248=\"\",\"\",IF(WORKDAY(+A2248,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2248,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-08"},{"$f":"IF(A2249=\"\",\"\",+IF(+A2249=D2249,+E2249,((+G2249/E2249)^+((NETWORKDAYS(+D2249,A2249,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2249,F2249,Feriados!$A$2:$A$1058)-1))*E2249)))","v":5798.4479984550926},{"$f":"IF(A2249=\"\",\"\",+IF(+A2249=D2249,+VLOOKUP(D2249,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2249,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2249=\"\",\"\",+VLOOKUP(+EOMONTH(+F2249,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2249=\"\",\"\",VLOOKUP(D2249,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2249=\"\",\"\",IF(A2249=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2249,-2)+15,Cenários!$A:$D,2,FALSE)>A2249,+VLOOKUP(+EOMONTH(+A2249,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2249,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2249=\"\",\"\",VLOOKUP(F2249,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2249=\"\",\"\",IF(WORKDAY(+A2249,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2249,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-11"},{"$f":"IF(A2250=\"\",\"\",+IF(+A2250=D2250,+E2250,((+G2250/E2250)^+((NETWORKDAYS(+D2250,A2250,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2250,F2250,Feriados!$A$2:$A$1058)-1))*E2250)))","v":5798.9997063458768},{"$f":"IF(A2250=\"\",\"\",+IF(+A2250=D2250,+VLOOKUP(D2250,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2250,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2250=\"\",\"\",+VLOOKUP(+EOMONTH(+F2250,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2250=\"\",\"\",VLOOKUP(D2250,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2250=\"\",\"\",IF(A2250=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2250,-2)+15,Cenários!$A:$D,2,FALSE)>A2250,+VLOOKUP(+EOMONTH(+A2250,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2250,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2250=\"\",\"\",VLOOKUP(F2250,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2250=\"\",\"\",IF(WORKDAY(+A2250,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2250,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-13"},{"$f":"IF(A2251=\"\",\"\",+IF(+A2251=D2251,+E2251,((+G2251/E2251)^+((NETWORKDAYS(+D2251,A2251,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2251,F2251,Feriados!$A$2:$A$1058)-1))*E2251)))","v":5799.5514667302923},{"$f":"IF(A2251=\"\",\"\",+IF(+A2251=D2251,+VLOOKUP(D2251,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2251,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2251=\"\",\"\",+VLOOKUP(+EOMONTH(+F2251,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2251=\"\",\"\",VLOOKUP(D2251,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2251=\"\",\"\",IF(A2251=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2251,-2)+15,Cenários!$A:$D,2,FALSE)>A2251,+VLOOKUP(+EOMONTH(+A2251,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2251,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2251=\"\",\"\",VLOOKUP(F2251,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2251=\"\",\"\",IF(WORKDAY(+A2251,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2251,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-14"},{"$f":"IF(A2252=\"\",\"\",+IF(+A2252=D2252,+E2252,((+G2252/E2252)^+((NETWORKDAYS(+D2252,A2252,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2252,F2252,Feriados!$A$2:$A$1058)-1))*E2252)))","v":5800.1032796133359},{"$f":"IF(A2252=\"\",\"\",+IF(+A2252=D2252,+VLOOKUP(D2252,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2252,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2252=\"\",\"\",+VLOOKUP(+EOMONTH(+F2252,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-09-15"},{"$f":"IF(A2252=\"\",\"\",VLOOKUP(D2252,Cenários!$B:$D,3,FALSE))","v":5789.0769909999999},{"$f":"IF(A2252=\"\",\"\",IF(A2252=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2252,-2)+15,Cenários!$A:$D,2,FALSE)>A2252,+VLOOKUP(+EOMONTH(+A2252,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2252,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-10-15"},{"$f":"IF(A2252=\"\",\"\",VLOOKUP(F2252,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997}]
[{"$f":"IF(A2252=\"\",\"\",IF(WORKDAY(+A2252,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2252,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-15"},{"$f":"IF(A2253=\"\",\"\",+IF(+A2253=D2253,+E2253,((+G2253/E2253)^+((NETWORKDAYS(+D2253,A2253,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2253,F2253,Feriados!$A$2:$A$1058)-1))*E2253)))","v":5800.6551449999997},{"$f":"IF(A2253=\"\",\"\",+IF(+A2253=D2253,+VLOOKUP(D2253,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2253,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2253=\"\",\"\",+VLOOKUP(+EOMONTH(+F2253,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2253=\"\",\"\",VLOOKUP(D2253,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2253=\"\",\"\",IF(A2253=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2253,-2)+15,Cenários!$A:$D,2,FALSE)>A2253,+VLOOKUP(+EOMONTH(+A2253,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2253,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2253=\"\",\"\",VLOOKUP(F2253,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2253=\"\",\"\",IF(WORKDAY(+A2253,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2253,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-18"},{"$f":"IF(A2254=\"\",\"\",+IF(+A2254=D2254,+E2254,((+G2254/E2254)^+((NETWORKDAYS(+D2254,A2254,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2254,F2254,Feriados!$A$2:$A$1058)-1))*E2254)))","v":5801.1478029969076},{"$f":"IF(A2254=\"\",\"\",+IF(+A2254=D2254,+VLOOKUP(D2254,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2254,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2254=\"\",\"\",+VLOOKUP(+EOMONTH(+F2254,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2254=\"\",\"\",VLOOKUP(D2254,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2254=\"\",\"\",IF(A2254=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2254,-2)+15,Cenários!$A:$D,2,FALSE)>A2254,+VLOOKUP(+EOMONTH(+A2254,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2254,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2254=\"\",\"\",VLOOKUP(F2254,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2254=\"\",\"\",IF(WORKDAY(+A2254,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2254,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-19"},{"$f":"IF(A2255=\"\",\"\",+IF(+A2255=D2255,+E2255,((+G2255/E2255)^+((NETWORKDAYS(+D2255,A2255,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2255,F2255,Feriados!$A$2:$A$1058)-1))*E2255)))","v":5801.6405028359704},{"$f":"IF(A2255=\"\",\"\",+IF(+A2255=D2255,+VLOOKUP(D2255,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2255,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2255=\"\",\"\",+VLOOKUP(+EOMONTH(+F2255,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2255=\"\",\"\",VLOOKUP(D2255,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2255=\"\",\"\",IF(A2255=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2255,-2)+15,Cenários!$A:$D,2,FALSE)>A2255,+VLOOKUP(+EOMONTH(+A2255,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2255,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2255=\"\",\"\",VLOOKUP(F2255,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2255=\"\",\"\",IF(WORKDAY(+A2255,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2255,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-20"},{"$f":"IF(A2256=\"\",\"\",+IF(+A2256=D2256,+E2256,((+G2256/E2256)^+((NETWORKDAYS(+D2256,A2256,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2256,F2256,Feriados!$A$2:$A$1058)-1))*E2256)))","v":5802.133244520739},{"$f":"IF(A2256=\"\",\"\",+IF(+A2256=D2256,+VLOOKUP(D2256,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2256,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2256=\"\",\"\",+VLOOKUP(+EOMONTH(+F2256,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2256=\"\",\"\",VLOOKUP(D2256,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2256=\"\",\"\",IF(A2256=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2256,-2)+15,Cenários!$A:$D,2,FALSE)>A2256,+VLOOKUP(+EOMONTH(+A2256,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2256,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2256=\"\",\"\",VLOOKUP(F2256,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2256=\"\",\"\",IF(WORKDAY(+A2256,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2256,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-21"},{"$f":"IF(A2257=\"\",\"\",+IF(+A2257=D2257,+E2257,((+G2257/E2257)^+((NETWORKDAYS(+D2257,A2257,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2257,F2257,Feriados!$A$2:$A$1058)-1))*E2257)))","v":5802.6260280547694},{"$f":"IF(A2257=\"\",\"\",+IF(+A2257=D2257,+VLOOKUP(D2257,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2257,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2257=\"\",\"\",+VLOOKUP(+EOMONTH(+F2257,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2257=\"\",\"\",VLOOKUP(D2257,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2257=\"\",\"\",IF(A2257=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2257,-2)+15,Cenários!$A:$D,2,FALSE)>A2257,+VLOOKUP(+EOMONTH(+A2257,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2257,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2257=\"\",\"\",VLOOKUP(F2257,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2257=\"\",\"\",IF(WORKDAY(+A2257,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2257,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-22"},{"$f":"IF(A2258=\"\",\"\",+IF(+A2258=D2258,+E2258,((+G2258/E2258)^+((NETWORKDAYS(+D2258,A2258,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2258,F2258,Feriados!$A$2:$A$1058)-1))*E2258)))","v":5803.1188534416142},{"$f":"IF(A2258=\"\",\"\",+IF(+A2258=D2258,+VLOOKUP(D2258,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2258,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2258=\"\",\"\",+VLOOKUP(+EOMONTH(+F2258,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2258=\"\",\"\",VLOOKUP(D2258,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2258=\"\",\"\",IF(A2258=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2258,-2)+15,Cenários!$A:$D,2,FALSE)>A2258,+VLOOKUP(+EOMONTH(+A2258,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2258,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2258=\"\",\"\",VLOOKUP(F2258,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2258=\"\",\"\",IF(WORKDAY(+A2258,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2258,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-25"},{"$f":"IF(A2259=\"\",\"\",+IF(+A2259=D2259,+E2259,((+G2259/E2259)^+((NETWORKDAYS(+D2259,A2259,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2259,F2259,Feriados!$A$2:$A$1058)-1))*E2259)))","v":5803.6117206848303},{"$f":"IF(A2259=\"\",\"\",+IF(+A2259=D2259,+VLOOKUP(D2259,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2259,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2259=\"\",\"\",+VLOOKUP(+EOMONTH(+F2259,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2259=\"\",\"\",VLOOKUP(D2259,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2259=\"\",\"\",IF(A2259=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2259,-2)+15,Cenários!$A:$D,2,FALSE)>A2259,+VLOOKUP(+EOMONTH(+A2259,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2259,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2259=\"\",\"\",VLOOKUP(F2259,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2259=\"\",\"\",IF(WORKDAY(+A2259,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2259,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-26"},{"$f":"IF(A2260=\"\",\"\",+IF(+A2260=D2260,+E2260,((+G2260/E2260)^+((NETWORKDAYS(+D2260,A2260,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2260,F2260,Feriados!$A$2:$A$1058)-1))*E2260)))","v":5804.1046297879702},{"$f":"IF(A2260=\"\",\"\",+IF(+A2260=D2260,+VLOOKUP(D2260,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2260,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2260=\"\",\"\",+VLOOKUP(+EOMONTH(+F2260,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2260=\"\",\"\",VLOOKUP(D2260,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2260=\"\",\"\",IF(A2260=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2260,-2)+15,Cenários!$A:$D,2,FALSE)>A2260,+VLOOKUP(+EOMONTH(+A2260,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2260,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2260=\"\",\"\",VLOOKUP(F2260,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2260=\"\",\"\",IF(WORKDAY(+A2260,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2260,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-27"},{"$f":"IF(A2261=\"\",\"\",+IF(+A2261=D2261,+E2261,((+G2261/E2261)^+((NETWORKDAYS(+D2261,A2261,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2261,F2261,Feriados!$A$2:$A$1058)-1))*E2261)))","v":5804.5975807545901},{"$f":"IF(A2261=\"\",\"\",+IF(+A2261=D2261,+VLOOKUP(D2261,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2261,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2261=\"\",\"\",+VLOOKUP(+EOMONTH(+F2261,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2261=\"\",\"\",VLOOKUP(D2261,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2261=\"\",\"\",IF(A2261=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2261,-2)+15,Cenários!$A:$D,2,FALSE)>A2261,+VLOOKUP(+EOMONTH(+A2261,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2261,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2261=\"\",\"\",VLOOKUP(F2261,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2261=\"\",\"\",IF(WORKDAY(+A2261,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2261,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-28"},{"$f":"IF(A2262=\"\",\"\",+IF(+A2262=D2262,+E2262,((+G2262/E2262)^+((NETWORKDAYS(+D2262,A2262,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2262,F2262,Feriados!$A$2:$A$1058)-1))*E2262)))","v":5805.090573588247},{"$f":"IF(A2262=\"\",\"\",+IF(+A2262=D2262,+VLOOKUP(D2262,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2262,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2262=\"\",\"\",+VLOOKUP(+EOMONTH(+F2262,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2262=\"\",\"\",VLOOKUP(D2262,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2262=\"\",\"\",IF(A2262=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2262,-2)+15,Cenários!$A:$D,2,FALSE)>A2262,+VLOOKUP(+EOMONTH(+A2262,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2262,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2262=\"\",\"\",VLOOKUP(F2262,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2262=\"\",\"\",IF(WORKDAY(+A2262,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2262,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-10-29"},{"$f":"IF(A2263=\"\",\"\",+IF(+A2263=D2263,+E2263,((+G2263/E2263)^+((NETWORKDAYS(+D2263,A2263,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2263,F2263,Feriados!$A$2:$A$1058)-1))*E2263)))","v":5805.5836082924943},{"$f":"IF(A2263=\"\",\"\",+IF(+A2263=D2263,+VLOOKUP(D2263,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2263,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2263=\"\",\"\",+VLOOKUP(+EOMONTH(+F2263,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2263=\"\",\"\",VLOOKUP(D2263,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2263=\"\",\"\",IF(A2263=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2263,-2)+15,Cenários!$A:$D,2,FALSE)>A2263,+VLOOKUP(+EOMONTH(+A2263,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2263,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2263=\"\",\"\",VLOOKUP(F2263,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2263=\"\",\"\",IF(WORKDAY(+A2263,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2263,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-01"},{"$f":"IF(A2264=\"\",\"\",+IF(+A2264=D2264,+E2264,((+G2264/E2264)^+((NETWORKDAYS(+D2264,A2264,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2264,F2264,Feriados!$A$2:$A$1058)-1))*E2264)))","v":5806.0766848708899},{"$f":"IF(A2264=\"\",\"\",+IF(+A2264=D2264,+VLOOKUP(D2264,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2264,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2264=\"\",\"\",+VLOOKUP(+EOMONTH(+F2264,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2264=\"\",\"\",VLOOKUP(D2264,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2264=\"\",\"\",IF(A2264=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2264,-2)+15,Cenários!$A:$D,2,FALSE)>A2264,+VLOOKUP(+EOMONTH(+A2264,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2264,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2264=\"\",\"\",VLOOKUP(F2264,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2264=\"\",\"\",IF(WORKDAY(+A2264,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2264,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-03"},{"$f":"IF(A2265=\"\",\"\",+IF(+A2265=D2265,+E2265,((+G2265/E2265)^+((NETWORKDAYS(+D2265,A2265,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2265,F2265,Feriados!$A$2:$A$1058)-1))*E2265)))","v":5806.5698033269891},{"$f":"IF(A2265=\"\",\"\",+IF(+A2265=D2265,+VLOOKUP(D2265,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2265,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2265=\"\",\"\",+VLOOKUP(+EOMONTH(+F2265,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2265=\"\",\"\",VLOOKUP(D2265,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2265=\"\",\"\",IF(A2265=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2265,-2)+15,Cenários!$A:$D,2,FALSE)>A2265,+VLOOKUP(+EOMONTH(+A2265,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2265,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2265=\"\",\"\",VLOOKUP(F2265,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2265=\"\",\"\",IF(WORKDAY(+A2265,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2265,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-04"},{"$f":"IF(A2266=\"\",\"\",+IF(+A2266=D2266,+E2266,((+G2266/E2266)^+((NETWORKDAYS(+D2266,A2266,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2266,F2266,Feriados!$A$2:$A$1058)-1))*E2266)))","v":5807.0629636643498},{"$f":"IF(A2266=\"\",\"\",+IF(+A2266=D2266,+VLOOKUP(D2266,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2266,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2266=\"\",\"\",+VLOOKUP(+EOMONTH(+F2266,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2266=\"\",\"\",VLOOKUP(D2266,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2266=\"\",\"\",IF(A2266=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2266,-2)+15,Cenários!$A:$D,2,FALSE)>A2266,+VLOOKUP(+EOMONTH(+A2266,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2266,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2266=\"\",\"\",VLOOKUP(F2266,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2266=\"\",\"\",IF(WORKDAY(+A2266,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2266,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-05"},{"$f":"IF(A2267=\"\",\"\",+IF(+A2267=D2267,+E2267,((+G2267/E2267)^+((NETWORKDAYS(+D2267,A2267,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2267,F2267,Feriados!$A$2:$A$1058)-1))*E2267)))","v":5807.5561658865272},{"$f":"IF(A2267=\"\",\"\",+IF(+A2267=D2267,+VLOOKUP(D2267,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2267,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2267=\"\",\"\",+VLOOKUP(+EOMONTH(+F2267,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2267=\"\",\"\",VLOOKUP(D2267,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2267=\"\",\"\",IF(A2267=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2267,-2)+15,Cenários!$A:$D,2,FALSE)>A2267,+VLOOKUP(+EOMONTH(+A2267,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2267,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2267=\"\",\"\",VLOOKUP(F2267,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2267=\"\",\"\",IF(WORKDAY(+A2267,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2267,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-08"},{"$f":"IF(A2268=\"\",\"\",+IF(+A2268=D2268,+E2268,((+G2268/E2268)^+((NETWORKDAYS(+D2268,A2268,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2268,F2268,Feriados!$A$2:$A$1058)-1))*E2268)))","v":5808.0494099970792},{"$f":"IF(A2268=\"\",\"\",+IF(+A2268=D2268,+VLOOKUP(D2268,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2268,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2268=\"\",\"\",+VLOOKUP(+EOMONTH(+F2268,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2268=\"\",\"\",VLOOKUP(D2268,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2268=\"\",\"\",IF(A2268=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2268,-2)+15,Cenários!$A:$D,2,FALSE)>A2268,+VLOOKUP(+EOMONTH(+A2268,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2268,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2268=\"\",\"\",VLOOKUP(F2268,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2268=\"\",\"\",IF(WORKDAY(+A2268,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2268,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-09"},{"$f":"IF(A2269=\"\",\"\",+IF(+A2269=D2269,+E2269,((+G2269/E2269)^+((NETWORKDAYS(+D2269,A2269,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2269,F2269,Feriados!$A$2:$A$1058)-1))*E2269)))","v":5808.5426959995657},{"$f":"IF(A2269=\"\",\"\",+IF(+A2269=D2269,+VLOOKUP(D2269,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2269,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2269=\"\",\"\",+VLOOKUP(+EOMONTH(+F2269,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2269=\"\",\"\",VLOOKUP(D2269,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2269=\"\",\"\",IF(A2269=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2269,-2)+15,Cenários!$A:$D,2,FALSE)>A2269,+VLOOKUP(+EOMONTH(+A2269,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2269,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2269=\"\",\"\",VLOOKUP(F2269,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2269=\"\",\"\",IF(WORKDAY(+A2269,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2269,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-10"},{"$f":"IF(A2270=\"\",\"\",+IF(+A2270=D2270,+E2270,((+G2270/E2270)^+((NETWORKDAYS(+D2270,A2270,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2270,F2270,Feriados!$A$2:$A$1058)-1))*E2270)))","v":5809.0360238975418},{"$f":"IF(A2270=\"\",\"\",+IF(+A2270=D2270,+VLOOKUP(D2270,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2270,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2270=\"\",\"\",+VLOOKUP(+EOMONTH(+F2270,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2270=\"\",\"\",VLOOKUP(D2270,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2270=\"\",\"\",IF(A2270=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2270,-2)+15,Cenários!$A:$D,2,FALSE)>A2270,+VLOOKUP(+EOMONTH(+A2270,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2270,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2270=\"\",\"\",VLOOKUP(F2270,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2270=\"\",\"\",IF(WORKDAY(+A2270,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2270,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-11"},{"$f":"IF(A2271=\"\",\"\",+IF(+A2271=D2271,+E2271,((+G2271/E2271)^+((NETWORKDAYS(+D2271,A2271,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2271,F2271,Feriados!$A$2:$A$1058)-1))*E2271)))","v":5809.5293936945673},{"$f":"IF(A2271=\"\",\"\",+IF(+A2271=D2271,+VLOOKUP(D2271,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2271,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2271=\"\",\"\",+VLOOKUP(+EOMONTH(+F2271,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2271=\"\",\"\",VLOOKUP(D2271,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2271=\"\",\"\",IF(A2271=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2271,-2)+15,Cenários!$A:$D,2,FALSE)>A2271,+VLOOKUP(+EOMONTH(+A2271,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2271,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2271=\"\",\"\",VLOOKUP(F2271,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2271=\"\",\"\",IF(WORKDAY(+A2271,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2271,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-12"},{"$f":"IF(A2272=\"\",\"\",+IF(+A2272=D2272,+E2272,((+G2272/E2272)^+((NETWORKDAYS(+D2272,A2272,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2272,F2272,Feriados!$A$2:$A$1058)-1))*E2272)))","v":5810.0228053942001},{"$f":"IF(A2272=\"\",\"\",+IF(+A2272=D2272,+VLOOKUP(D2272,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2272,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2272=\"\",\"\",+VLOOKUP(+EOMONTH(+F2272,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-10-15"},{"$f":"IF(A2272=\"\",\"\",VLOOKUP(D2272,Cenários!$B:$D,3,FALSE))","v":5800.6551449999997},{"$f":"IF(A2272=\"\",\"\",IF(A2272=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2272,-2)+15,Cenários!$A:$D,2,FALSE)>A2272,+VLOOKUP(+EOMONTH(+A2272,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2272,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-11-16"},{"$f":"IF(A2272=\"\",\"\",VLOOKUP(F2272,Cenários!$B:$D,3,FALSE))","v":5810.516259}]
[{"$f":"IF(A2272=\"\",\"\",IF(WORKDAY(+A2272,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2272,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-16"},{"$f":"IF(A2273=\"\",\"\",+IF(+A2273=D2273,+E2273,((+G2273/E2273)^+((NETWORKDAYS(+D2273,A2273,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2273,F2273,Feriados!$A$2:$A$1058)-1))*E2273)))","v":5810.516259},{"$f":"IF(A2273=\"\",\"\",+IF(+A2273=D2273,+VLOOKUP(D2273,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2273,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2273=\"\",\"\",+VLOOKUP(+EOMONTH(+F2273,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2273=\"\",\"\",VLOOKUP(D2273,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2273=\"\",\"\",IF(A2273=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2273,-2)+15,Cenários!$A:$D,2,FALSE)>A2273,+VLOOKUP(+EOMONTH(+A2273,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2273,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2273=\"\",\"\",VLOOKUP(F2273,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2273=\"\",\"\",IF(WORKDAY(+A2273,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2273,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-17"},{"$f":"IF(A2274=\"\",\"\",+IF(+A2274=D2274,+E2274,((+G2274/E2274)^+((NETWORKDAYS(+D2274,A2274,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2274,F2274,Feriados!$A$2:$A$1058)-1))*E2274)))","v":5811.1519529002662},{"$f":"IF(A2274=\"\",\"\",+IF(+A2274=D2274,+VLOOKUP(D2274,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2274,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2274=\"\",\"\",+VLOOKUP(+EOMONTH(+F2274,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2274=\"\",\"\",VLOOKUP(D2274,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2274=\"\",\"\",IF(A2274=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2274,-2)+15,Cenários!$A:$D,2,FALSE)>A2274,+VLOOKUP(+EOMONTH(+A2274,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2274,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2274=\"\",\"\",VLOOKUP(F2274,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2274=\"\",\"\",IF(WORKDAY(+A2274,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2274,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-18"},{"$f":"IF(A2275=\"\",\"\",+IF(+A2275=D2275,+E2275,((+G2275/E2275)^+((NETWORKDAYS(+D2275,A2275,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2275,F2275,Feriados!$A$2:$A$1058)-1))*E2275)))","v":5811.7877163480061},{"$f":"IF(A2275=\"\",\"\",+IF(+A2275=D2275,+VLOOKUP(D2275,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2275,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2275=\"\",\"\",+VLOOKUP(+EOMONTH(+F2275,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2275=\"\",\"\",VLOOKUP(D2275,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2275=\"\",\"\",IF(A2275=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2275,-2)+15,Cenários!$A:$D,2,FALSE)>A2275,+VLOOKUP(+EOMONTH(+A2275,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2275,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2275=\"\",\"\",VLOOKUP(F2275,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2275=\"\",\"\",IF(WORKDAY(+A2275,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2275,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-19"},{"$f":"IF(A2276=\"\",\"\",+IF(+A2276=D2276,+E2276,((+G2276/E2276)^+((NETWORKDAYS(+D2276,A2276,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2276,F2276,Feriados!$A$2:$A$1058)-1))*E2276)))","v":5812.4235493508304},{"$f":"IF(A2276=\"\",\"\",+IF(+A2276=D2276,+VLOOKUP(D2276,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2276,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2276=\"\",\"\",+VLOOKUP(+EOMONTH(+F2276,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2276=\"\",\"\",VLOOKUP(D2276,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2276=\"\",\"\",IF(A2276=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2276,-2)+15,Cenários!$A:$D,2,FALSE)>A2276,+VLOOKUP(+EOMONTH(+A2276,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2276,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2276=\"\",\"\",VLOOKUP(F2276,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2276=\"\",\"\",IF(WORKDAY(+A2276,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2276,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-22"},{"$f":"IF(A2277=\"\",\"\",+IF(+A2277=D2277,+E2277,((+G2277/E2277)^+((NETWORKDAYS(+D2277,A2277,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2277,F2277,Feriados!$A$2:$A$1058)-1))*E2277)))","v":5813.0594519163478},{"$f":"IF(A2277=\"\",\"\",+IF(+A2277=D2277,+VLOOKUP(D2277,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2277,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2277=\"\",\"\",+VLOOKUP(+EOMONTH(+F2277,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2277=\"\",\"\",VLOOKUP(D2277,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2277=\"\",\"\",IF(A2277=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2277,-2)+15,Cenários!$A:$D,2,FALSE)>A2277,+VLOOKUP(+EOMONTH(+A2277,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2277,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2277=\"\",\"\",VLOOKUP(F2277,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2277=\"\",\"\",IF(WORKDAY(+A2277,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2277,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-23"},{"$f":"IF(A2278=\"\",\"\",+IF(+A2278=D2278,+E2278,((+G2278/E2278)^+((NETWORKDAYS(+D2278,A2278,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2278,F2278,Feriados!$A$2:$A$1058)-1))*E2278)))","v":5813.6954240521709},{"$f":"IF(A2278=\"\",\"\",+IF(+A2278=D2278,+VLOOKUP(D2278,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2278,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2278=\"\",\"\",+VLOOKUP(+EOMONTH(+F2278,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2278=\"\",\"\",VLOOKUP(D2278,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2278=\"\",\"\",IF(A2278=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2278,-2)+15,Cenários!$A:$D,2,FALSE)>A2278,+VLOOKUP(+EOMONTH(+A2278,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2278,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2278=\"\",\"\",VLOOKUP(F2278,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2278=\"\",\"\",IF(WORKDAY(+A2278,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2278,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-24"},{"$f":"IF(A2279=\"\",\"\",+IF(+A2279=D2279,+E2279,((+G2279/E2279)^+((NETWORKDAYS(+D2279,A2279,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2279,F2279,Feriados!$A$2:$A$1058)-1))*E2279)))","v":5814.3314657659084},{"$f":"IF(A2279=\"\",\"\",+IF(+A2279=D2279,+VLOOKUP(D2279,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2279,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2279=\"\",\"\",+VLOOKUP(+EOMONTH(+F2279,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2279=\"\",\"\",VLOOKUP(D2279,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2279=\"\",\"\",IF(A2279=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2279,-2)+15,Cenários!$A:$D,2,FALSE)>A2279,+VLOOKUP(+EOMONTH(+A2279,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2279,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2279=\"\",\"\",VLOOKUP(F2279,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2279=\"\",\"\",IF(WORKDAY(+A2279,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2279,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-25"},{"$f":"IF(A2280=\"\",\"\",+IF(+A2280=D2280,+E2280,((+G2280/E2280)^+((NETWORKDAYS(+D2280,A2280,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2280,F2280,Feriados!$A$2:$A$1058)-1))*E2280)))","v":5814.967577065172},{"$f":"IF(A2280=\"\",\"\",+IF(+A2280=D2280,+VLOOKUP(D2280,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2280,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2280=\"\",\"\",+VLOOKUP(+EOMONTH(+F2280,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2280=\"\",\"\",VLOOKUP(D2280,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2280=\"\",\"\",IF(A2280=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2280,-2)+15,Cenários!$A:$D,2,FALSE)>A2280,+VLOOKUP(+EOMONTH(+A2280,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2280,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2280=\"\",\"\",VLOOKUP(F2280,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2280=\"\",\"\",IF(WORKDAY(+A2280,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2280,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-26"},{"$f":"IF(A2281=\"\",\"\",+IF(+A2281=D2281,+E2281,((+G2281/E2281)^+((NETWORKDAYS(+D2281,A2281,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2281,F2281,Feriados!$A$2:$A$1058)-1))*E2281)))","v":5815.6037579575768},{"$f":"IF(A2281=\"\",\"\",+IF(+A2281=D2281,+VLOOKUP(D2281,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2281,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2281=\"\",\"\",+VLOOKUP(+EOMONTH(+F2281,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2281=\"\",\"\",VLOOKUP(D2281,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2281=\"\",\"\",IF(A2281=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2281,-2)+15,Cenários!$A:$D,2,FALSE)>A2281,+VLOOKUP(+EOMONTH(+A2281,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2281,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2281=\"\",\"\",VLOOKUP(F2281,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2281=\"\",\"\",IF(WORKDAY(+A2281,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2281,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-29"},{"$f":"IF(A2282=\"\",\"\",+IF(+A2282=D2282,+E2282,((+G2282/E2282)^+((NETWORKDAYS(+D2282,A2282,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2282,F2282,Feriados!$A$2:$A$1058)-1))*E2282)))","v":5816.2400084507353},{"$f":"IF(A2282=\"\",\"\",+IF(+A2282=D2282,+VLOOKUP(D2282,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2282,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2282=\"\",\"\",+VLOOKUP(+EOMONTH(+F2282,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2282=\"\",\"\",VLOOKUP(D2282,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2282=\"\",\"\",IF(A2282=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2282,-2)+15,Cenários!$A:$D,2,FALSE)>A2282,+VLOOKUP(+EOMONTH(+A2282,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2282,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2282=\"\",\"\",VLOOKUP(F2282,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2282=\"\",\"\",IF(WORKDAY(+A2282,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2282,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-11-30"},{"$f":"IF(A2283=\"\",\"\",+IF(+A2283=D2283,+E2283,((+G2283/E2283)^+((NETWORKDAYS(+D2283,A2283,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2283,F2283,Feriados!$A$2:$A$1058)-1))*E2283)))","v":5816.8763285522618},{"$f":"IF(A2283=\"\",\"\",+IF(+A2283=D2283,+VLOOKUP(D2283,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2283,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2283=\"\",\"\",+VLOOKUP(+EOMONTH(+F2283,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2283=\"\",\"\",VLOOKUP(D2283,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2283=\"\",\"\",IF(A2283=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2283,-2)+15,Cenários!$A:$D,2,FALSE)>A2283,+VLOOKUP(+EOMONTH(+A2283,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2283,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2283=\"\",\"\",VLOOKUP(F2283,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2283=\"\",\"\",IF(WORKDAY(+A2283,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2283,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-01"},{"$f":"IF(A2284=\"\",\"\",+IF(+A2284=D2284,+E2284,((+G2284/E2284)^+((NETWORKDAYS(+D2284,A2284,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2284,F2284,Feriados!$A$2:$A$1058)-1))*E2284)))","v":5817.5127182697734},{"$f":"IF(A2284=\"\",\"\",+IF(+A2284=D2284,+VLOOKUP(D2284,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2284,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2284=\"\",\"\",+VLOOKUP(+EOMONTH(+F2284,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2284=\"\",\"\",VLOOKUP(D2284,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2284=\"\",\"\",IF(A2284=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2284,-2)+15,Cenários!$A:$D,2,FALSE)>A2284,+VLOOKUP(+EOMONTH(+A2284,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2284,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2284=\"\",\"\",VLOOKUP(F2284,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2284=\"\",\"\",IF(WORKDAY(+A2284,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2284,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-02"},{"$f":"IF(A2285=\"\",\"\",+IF(+A2285=D2285,+E2285,((+G2285/E2285)^+((NETWORKDAYS(+D2285,A2285,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2285,F2285,Feriados!$A$2:$A$1058)-1))*E2285)))","v":5818.1491776108851},{"$f":"IF(A2285=\"\",\"\",+IF(+A2285=D2285,+VLOOKUP(D2285,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2285,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2285=\"\",\"\",+VLOOKUP(+EOMONTH(+F2285,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2285=\"\",\"\",VLOOKUP(D2285,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2285=\"\",\"\",IF(A2285=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2285,-2)+15,Cenários!$A:$D,2,FALSE)>A2285,+VLOOKUP(+EOMONTH(+A2285,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2285,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2285=\"\",\"\",VLOOKUP(F2285,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2285=\"\",\"\",IF(WORKDAY(+A2285,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2285,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-03"},{"$f":"IF(A2286=\"\",\"\",+IF(+A2286=D2286,+E2286,((+G2286/E2286)^+((NETWORKDAYS(+D2286,A2286,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2286,F2286,Feriados!$A$2:$A$1058)-1))*E2286)))","v":5818.7857065832141},{"$f":"IF(A2286=\"\",\"\",+IF(+A2286=D2286,+VLOOKUP(D2286,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2286,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2286=\"\",\"\",+VLOOKUP(+EOMONTH(+F2286,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2286=\"\",\"\",VLOOKUP(D2286,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2286=\"\",\"\",IF(A2286=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2286,-2)+15,Cenários!$A:$D,2,FALSE)>A2286,+VLOOKUP(+EOMONTH(+A2286,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2286,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2286=\"\",\"\",VLOOKUP(F2286,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2286=\"\",\"\",IF(WORKDAY(+A2286,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2286,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-06"},{"$f":"IF(A2287=\"\",\"\",+IF(+A2287=D2287,+E2287,((+G2287/E2287)^+((NETWORKDAYS(+D2287,A2287,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2287,F2287,Feriados!$A$2:$A$1058)-1))*E2287)))","v":5819.4223051943791},{"$f":"IF(A2287=\"\",\"\",+IF(+A2287=D2287,+VLOOKUP(D2287,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2287,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2287=\"\",\"\",+VLOOKUP(+EOMONTH(+F2287,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2287=\"\",\"\",VLOOKUP(D2287,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2287=\"\",\"\",IF(A2287=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2287,-2)+15,Cenários!$A:$D,2,FALSE)>A2287,+VLOOKUP(+EOMONTH(+A2287,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2287,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2287=\"\",\"\",VLOOKUP(F2287,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2287=\"\",\"\",IF(WORKDAY(+A2287,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2287,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-07"},{"$f":"IF(A2288=\"\",\"\",+IF(+A2288=D2288,+E2288,((+G2288/E2288)^+((NETWORKDAYS(+D2288,A2288,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2288,F2288,Feriados!$A$2:$A$1058)-1))*E2288)))","v":5820.0589734519963},{"$f":"IF(A2288=\"\",\"\",+IF(+A2288=D2288,+VLOOKUP(D2288,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2288,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2288=\"\",\"\",+VLOOKUP(+EOMONTH(+F2288,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2288=\"\",\"\",VLOOKUP(D2288,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2288=\"\",\"\",IF(A2288=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2288,-2)+15,Cenários!$A:$D,2,FALSE)>A2288,+VLOOKUP(+EOMONTH(+A2288,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2288,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2288=\"\",\"\",VLOOKUP(F2288,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2288=\"\",\"\",IF(WORKDAY(+A2288,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2288,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-08"},{"$f":"IF(A2289=\"\",\"\",+IF(+A2289=D2289,+E2289,((+G2289/E2289)^+((NETWORKDAYS(+D2289,A2289,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2289,F2289,Feriados!$A$2:$A$1058)-1))*E2289)))","v":5820.695711363689},{"$f":"IF(A2289=\"\",\"\",+IF(+A2289=D2289,+VLOOKUP(D2289,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2289,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2289=\"\",\"\",+VLOOKUP(+EOMONTH(+F2289,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2289=\"\",\"\",VLOOKUP(D2289,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2289=\"\",\"\",IF(A2289=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2289,-2)+15,Cenários!$A:$D,2,FALSE)>A2289,+VLOOKUP(+EOMONTH(+A2289,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2289,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2289=\"\",\"\",VLOOKUP(F2289,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2289=\"\",\"\",IF(WORKDAY(+A2289,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2289,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-09"},{"$f":"IF(A2290=\"\",\"\",+IF(+A2290=D2290,+E2290,((+G2290/E2290)^+((NETWORKDAYS(+D2290,A2290,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2290,F2290,Feriados!$A$2:$A$1058)-1))*E2290)))","v":5821.3325189370753},{"$f":"IF(A2290=\"\",\"\",+IF(+A2290=D2290,+VLOOKUP(D2290,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2290,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2290=\"\",\"\",+VLOOKUP(+EOMONTH(+F2290,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2290=\"\",\"\",VLOOKUP(D2290,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2290=\"\",\"\",IF(A2290=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2290,-2)+15,Cenários!$A:$D,2,FALSE)>A2290,+VLOOKUP(+EOMONTH(+A2290,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2290,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2290=\"\",\"\",VLOOKUP(F2290,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2290=\"\",\"\",IF(WORKDAY(+A2290,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2290,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-10"},{"$f":"IF(A2291=\"\",\"\",+IF(+A2291=D2291,+E2291,((+G2291/E2291)^+((NETWORKDAYS(+D2291,A2291,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2291,F2291,Feriados!$A$2:$A$1058)-1))*E2291)))","v":5821.9693961797766},{"$f":"IF(A2291=\"\",\"\",+IF(+A2291=D2291,+VLOOKUP(D2291,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2291,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2291=\"\",\"\",+VLOOKUP(+EOMONTH(+F2291,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2291=\"\",\"\",VLOOKUP(D2291,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2291=\"\",\"\",IF(A2291=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2291,-2)+15,Cenários!$A:$D,2,FALSE)>A2291,+VLOOKUP(+EOMONTH(+A2291,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2291,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2291=\"\",\"\",VLOOKUP(F2291,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2291=\"\",\"\",IF(WORKDAY(+A2291,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2291,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-13"},{"$f":"IF(A2292=\"\",\"\",+IF(+A2292=D2292,+E2292,((+G2292/E2292)^+((NETWORKDAYS(+D2292,A2292,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2292,F2292,Feriados!$A$2:$A$1058)-1))*E2292)))","v":5822.6063430994163},{"$f":"IF(A2292=\"\",\"\",+IF(+A2292=D2292,+VLOOKUP(D2292,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2292,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2292=\"\",\"\",+VLOOKUP(+EOMONTH(+F2292,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2292=\"\",\"\",VLOOKUP(D2292,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2292=\"\",\"\",IF(A2292=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2292,-2)+15,Cenários!$A:$D,2,FALSE)>A2292,+VLOOKUP(+EOMONTH(+A2292,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2292,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2292=\"\",\"\",VLOOKUP(F2292,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2292=\"\",\"\",IF(WORKDAY(+A2292,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2292,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-14"},{"$f":"IF(A2293=\"\",\"\",+IF(+A2293=D2293,+E2293,((+G2293/E2293)^+((NETWORKDAYS(+D2293,A2293,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2293,F2293,Feriados!$A$2:$A$1058)-1))*E2293)))","v":5823.2433597036161},{"$f":"IF(A2293=\"\",\"\",+IF(+A2293=D2293,+VLOOKUP(D2293,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2293,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2293=\"\",\"\",+VLOOKUP(+EOMONTH(+F2293,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-11-16"},{"$f":"IF(A2293=\"\",\"\",VLOOKUP(D2293,Cenários!$B:$D,3,FALSE))","v":5810.516259},{"$f":"IF(A2293=\"\",\"\",IF(A2293=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2293,-2)+15,Cenários!$A:$D,2,FALSE)>A2293,+VLOOKUP(+EOMONTH(+A2293,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2293,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2032-12-15"},{"$f":"IF(A2293=\"\",\"\",VLOOKUP(F2293,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001}]
[{"$f":"IF(A2293=\"\",\"\",IF(WORKDAY(+A2293,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2293,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-15"},{"$f":"IF(A2294=\"\",\"\",+IF(+A2294=D2294,+E2294,((+G2294/E2294)^+((NETWORKDAYS(+D2294,A2294,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2294,F2294,Feriados!$A$2:$A$1058)-1))*E2294)))","v":5823.8804460000001},{"$f":"IF(A2294=\"\",\"\",+IF(+A2294=D2294,+VLOOKUP(D2294,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2294,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2294=\"\",\"\",+VLOOKUP(+EOMONTH(+F2294,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2294=\"\",\"\",VLOOKUP(D2294,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2294=\"\",\"\",IF(A2294=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2294,-2)+15,Cenários!$A:$D,2,FALSE)>A2294,+VLOOKUP(+EOMONTH(+A2294,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2294,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2294=\"\",\"\",VLOOKUP(F2294,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2294=\"\",\"\",IF(WORKDAY(+A2294,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2294,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-16"},{"$f":"IF(A2295=\"\",\"\",+IF(+A2295=D2295,+E2295,((+G2295/E2295)^+((NETWORKDAYS(+D2295,A2295,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2295,F2295,Feriados!$A$2:$A$1058)-1))*E2295)))","v":5824.7399706414599},{"$f":"IF(A2295=\"\",\"\",+IF(+A2295=D2295,+VLOOKUP(D2295,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2295,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2295=\"\",\"\",+VLOOKUP(+EOMONTH(+F2295,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2295=\"\",\"\",VLOOKUP(D2295,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2295=\"\",\"\",IF(A2295=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2295,-2)+15,Cenários!$A:$D,2,FALSE)>A2295,+VLOOKUP(+EOMONTH(+A2295,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2295,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2295=\"\",\"\",VLOOKUP(F2295,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2295=\"\",\"\",IF(WORKDAY(+A2295,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2295,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-17"},{"$f":"IF(A2296=\"\",\"\",+IF(+A2296=D2296,+E2296,((+G2296/E2296)^+((NETWORKDAYS(+D2296,A2296,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2296,F2296,Feriados!$A$2:$A$1058)-1))*E2296)))","v":5825.5996221369342},{"$f":"IF(A2296=\"\",\"\",+IF(+A2296=D2296,+VLOOKUP(D2296,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2296,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2296=\"\",\"\",+VLOOKUP(+EOMONTH(+F2296,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2296=\"\",\"\",VLOOKUP(D2296,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2296=\"\",\"\",IF(A2296=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2296,-2)+15,Cenários!$A:$D,2,FALSE)>A2296,+VLOOKUP(+EOMONTH(+A2296,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2296,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2296=\"\",\"\",VLOOKUP(F2296,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2296=\"\",\"\",IF(WORKDAY(+A2296,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2296,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-20"},{"$f":"IF(A2297=\"\",\"\",+IF(+A2297=D2297,+E2297,((+G2297/E2297)^+((NETWORKDAYS(+D2297,A2297,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2297,F2297,Feriados!$A$2:$A$1058)-1))*E2297)))","v":5826.4594005051431},{"$f":"IF(A2297=\"\",\"\",+IF(+A2297=D2297,+VLOOKUP(D2297,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2297,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2297=\"\",\"\",+VLOOKUP(+EOMONTH(+F2297,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2297=\"\",\"\",VLOOKUP(D2297,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2297=\"\",\"\",IF(A2297=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2297,-2)+15,Cenários!$A:$D,2,FALSE)>A2297,+VLOOKUP(+EOMONTH(+A2297,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2297,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2297=\"\",\"\",VLOOKUP(F2297,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2297=\"\",\"\",IF(WORKDAY(+A2297,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2297,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-21"},{"$f":"IF(A2298=\"\",\"\",+IF(+A2298=D2298,+E2298,((+G2298/E2298)^+((NETWORKDAYS(+D2298,A2298,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2298,F2298,Feriados!$A$2:$A$1058)-1))*E2298)))","v":5827.3193057648123},{"$f":"IF(A2298=\"\",\"\",+IF(+A2298=D2298,+VLOOKUP(D2298,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2298,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2298=\"\",\"\",+VLOOKUP(+EOMONTH(+F2298,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2298=\"\",\"\",VLOOKUP(D2298,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2298=\"\",\"\",IF(A2298=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2298,-2)+15,Cenários!$A:$D,2,FALSE)>A2298,+VLOOKUP(+EOMONTH(+A2298,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2298,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2298=\"\",\"\",VLOOKUP(F2298,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2298=\"\",\"\",IF(WORKDAY(+A2298,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2298,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-22"},{"$f":"IF(A2299=\"\",\"\",+IF(+A2299=D2299,+E2299,((+G2299/E2299)^+((NETWORKDAYS(+D2299,A2299,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2299,F2299,Feriados!$A$2:$A$1058)-1))*E2299)))","v":5828.1793379346691},{"$f":"IF(A2299=\"\",\"\",+IF(+A2299=D2299,+VLOOKUP(D2299,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2299,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2299=\"\",\"\",+VLOOKUP(+EOMONTH(+F2299,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2299=\"\",\"\",VLOOKUP(D2299,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2299=\"\",\"\",IF(A2299=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2299,-2)+15,Cenários!$A:$D,2,FALSE)>A2299,+VLOOKUP(+EOMONTH(+A2299,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2299,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2299=\"\",\"\",VLOOKUP(F2299,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2299=\"\",\"\",IF(WORKDAY(+A2299,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2299,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-23"},{"$f":"IF(A2300=\"\",\"\",+IF(+A2300=D2300,+E2300,((+G2300/E2300)^+((NETWORKDAYS(+D2300,A2300,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2300,F2300,Feriados!$A$2:$A$1058)-1))*E2300)))","v":5829.0394970334437},{"$f":"IF(A2300=\"\",\"\",+IF(+A2300=D2300,+VLOOKUP(D2300,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2300,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2300=\"\",\"\",+VLOOKUP(+EOMONTH(+F2300,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2300=\"\",\"\",VLOOKUP(D2300,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2300=\"\",\"\",IF(A2300=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2300,-2)+15,Cenários!$A:$D,2,FALSE)>A2300,+VLOOKUP(+EOMONTH(+A2300,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2300,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2300=\"\",\"\",VLOOKUP(F2300,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2300=\"\",\"\",IF(WORKDAY(+A2300,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2300,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-24"},{"$f":"IF(A2301=\"\",\"\",+IF(+A2301=D2301,+E2301,((+G2301/E2301)^+((NETWORKDAYS(+D2301,A2301,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2301,F2301,Feriados!$A$2:$A$1058)-1))*E2301)))","v":5829.8997830798698},{"$f":"IF(A2301=\"\",\"\",+IF(+A2301=D2301,+VLOOKUP(D2301,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2301,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2301=\"\",\"\",+VLOOKUP(+EOMONTH(+F2301,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2301=\"\",\"\",VLOOKUP(D2301,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2301=\"\",\"\",IF(A2301=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2301,-2)+15,Cenários!$A:$D,2,FALSE)>A2301,+VLOOKUP(+EOMONTH(+A2301,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2301,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2301=\"\",\"\",VLOOKUP(F2301,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2301=\"\",\"\",IF(WORKDAY(+A2301,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2301,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-27"},{"$f":"IF(A2302=\"\",\"\",+IF(+A2302=D2302,+E2302,((+G2302/E2302)^+((NETWORKDAYS(+D2302,A2302,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2302,F2302,Feriados!$A$2:$A$1058)-1))*E2302)))","v":5830.7601960926813},{"$f":"IF(A2302=\"\",\"\",+IF(+A2302=D2302,+VLOOKUP(D2302,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2302,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2302=\"\",\"\",+VLOOKUP(+EOMONTH(+F2302,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2302=\"\",\"\",VLOOKUP(D2302,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2302=\"\",\"\",IF(A2302=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2302,-2)+15,Cenários!$A:$D,2,FALSE)>A2302,+VLOOKUP(+EOMONTH(+A2302,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2302,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2302=\"\",\"\",VLOOKUP(F2302,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2302=\"\",\"\",IF(WORKDAY(+A2302,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2302,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-28"},{"$f":"IF(A2303=\"\",\"\",+IF(+A2303=D2303,+E2303,((+G2303/E2303)^+((NETWORKDAYS(+D2303,A2303,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2303,F2303,Feriados!$A$2:$A$1058)-1))*E2303)))","v":5831.6207360906192},{"$f":"IF(A2303=\"\",\"\",+IF(+A2303=D2303,+VLOOKUP(D2303,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2303,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2303=\"\",\"\",+VLOOKUP(+EOMONTH(+F2303,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2303=\"\",\"\",VLOOKUP(D2303,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2303=\"\",\"\",IF(A2303=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2303,-2)+15,Cenários!$A:$D,2,FALSE)>A2303,+VLOOKUP(+EOMONTH(+A2303,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2303,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2303=\"\",\"\",VLOOKUP(F2303,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2303=\"\",\"\",IF(WORKDAY(+A2303,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2303,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-29"},{"$f":"IF(A2304=\"\",\"\",+IF(+A2304=D2304,+E2304,((+G2304/E2304)^+((NETWORKDAYS(+D2304,A2304,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2304,F2304,Feriados!$A$2:$A$1058)-1))*E2304)))","v":5832.4814030924217},{"$f":"IF(A2304=\"\",\"\",+IF(+A2304=D2304,+VLOOKUP(D2304,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2304,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2304=\"\",\"\",+VLOOKUP(+EOMONTH(+F2304,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2304=\"\",\"\",VLOOKUP(D2304,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2304=\"\",\"\",IF(A2304=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2304,-2)+15,Cenários!$A:$D,2,FALSE)>A2304,+VLOOKUP(+EOMONTH(+A2304,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2304,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2304=\"\",\"\",VLOOKUP(F2304,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2304=\"\",\"\",IF(WORKDAY(+A2304,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2304,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-30"},{"$f":"IF(A2305=\"\",\"\",+IF(+A2305=D2305,+E2305,((+G2305/E2305)^+((NETWORKDAYS(+D2305,A2305,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2305,F2305,Feriados!$A$2:$A$1058)-1))*E2305)))","v":5833.3421971168355},{"$f":"IF(A2305=\"\",\"\",+IF(+A2305=D2305,+VLOOKUP(D2305,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2305,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2305=\"\",\"\",+VLOOKUP(+EOMONTH(+F2305,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2305=\"\",\"\",VLOOKUP(D2305,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2305=\"\",\"\",IF(A2305=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2305,-2)+15,Cenários!$A:$D,2,FALSE)>A2305,+VLOOKUP(+EOMONTH(+A2305,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2305,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2305=\"\",\"\",VLOOKUP(F2305,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2305=\"\",\"\",IF(WORKDAY(+A2305,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2305,1,Feriados!$A$2:$A$1071),\"\"))","v":"2032-12-31"},{"$f":"IF(A2306=\"\",\"\",+IF(+A2306=D2306,+E2306,((+G2306/E2306)^+((NETWORKDAYS(+D2306,A2306,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2306,F2306,Feriados!$A$2:$A$1058)-1))*E2306)))","v":5834.203118182606},{"$f":"IF(A2306=\"\",\"\",+IF(+A2306=D2306,+VLOOKUP(D2306,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2306,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2306=\"\",\"\",+VLOOKUP(+EOMONTH(+F2306,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2306=\"\",\"\",VLOOKUP(D2306,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2306=\"\",\"\",IF(A2306=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2306,-2)+15,Cenários!$A:$D,2,FALSE)>A2306,+VLOOKUP(+EOMONTH(+A2306,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2306,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2306=\"\",\"\",VLOOKUP(F2306,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2306=\"\",\"\",IF(WORKDAY(+A2306,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2306,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-03"},{"$f":"IF(A2307=\"\",\"\",+IF(+A2307=D2307,+E2307,((+G2307/E2307)^+((NETWORKDAYS(+D2307,A2307,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2307,F2307,Feriados!$A$2:$A$1058)-1))*E2307)))","v":5835.0641663084825},{"$f":"IF(A2307=\"\",\"\",+IF(+A2307=D2307,+VLOOKUP(D2307,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2307,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2307=\"\",\"\",+VLOOKUP(+EOMONTH(+F2307,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2307=\"\",\"\",VLOOKUP(D2307,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2307=\"\",\"\",IF(A2307=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2307,-2)+15,Cenários!$A:$D,2,FALSE)>A2307,+VLOOKUP(+EOMONTH(+A2307,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2307,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2307=\"\",\"\",VLOOKUP(F2307,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2307=\"\",\"\",IF(WORKDAY(+A2307,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2307,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-04"},{"$f":"IF(A2308=\"\",\"\",+IF(+A2308=D2308,+E2308,((+G2308/E2308)^+((NETWORKDAYS(+D2308,A2308,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2308,F2308,Feriados!$A$2:$A$1058)-1))*E2308)))","v":5835.9253415132189},{"$f":"IF(A2308=\"\",\"\",+IF(+A2308=D2308,+VLOOKUP(D2308,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2308,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2308=\"\",\"\",+VLOOKUP(+EOMONTH(+F2308,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2308=\"\",\"\",VLOOKUP(D2308,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2308=\"\",\"\",IF(A2308=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2308,-2)+15,Cenários!$A:$D,2,FALSE)>A2308,+VLOOKUP(+EOMONTH(+A2308,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2308,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2308=\"\",\"\",VLOOKUP(F2308,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2308=\"\",\"\",IF(WORKDAY(+A2308,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2308,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-05"},{"$f":"IF(A2309=\"\",\"\",+IF(+A2309=D2309,+E2309,((+G2309/E2309)^+((NETWORKDAYS(+D2309,A2309,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2309,F2309,Feriados!$A$2:$A$1058)-1))*E2309)))","v":5836.7866438155688},{"$f":"IF(A2309=\"\",\"\",+IF(+A2309=D2309,+VLOOKUP(D2309,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2309,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2309=\"\",\"\",+VLOOKUP(+EOMONTH(+F2309,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2309=\"\",\"\",VLOOKUP(D2309,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2309=\"\",\"\",IF(A2309=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2309,-2)+15,Cenários!$A:$D,2,FALSE)>A2309,+VLOOKUP(+EOMONTH(+A2309,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2309,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2309=\"\",\"\",VLOOKUP(F2309,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2309=\"\",\"\",IF(WORKDAY(+A2309,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2309,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-06"},{"$f":"IF(A2310=\"\",\"\",+IF(+A2310=D2310,+E2310,((+G2310/E2310)^+((NETWORKDAYS(+D2310,A2310,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2310,F2310,Feriados!$A$2:$A$1058)-1))*E2310)))","v":5837.6480732342916},{"$f":"IF(A2310=\"\",\"\",+IF(+A2310=D2310,+VLOOKUP(D2310,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2310,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2310=\"\",\"\",+VLOOKUP(+EOMONTH(+F2310,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2310=\"\",\"\",VLOOKUP(D2310,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2310=\"\",\"\",IF(A2310=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2310,-2)+15,Cenários!$A:$D,2,FALSE)>A2310,+VLOOKUP(+EOMONTH(+A2310,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2310,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2310=\"\",\"\",VLOOKUP(F2310,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2310=\"\",\"\",IF(WORKDAY(+A2310,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2310,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-07"},{"$f":"IF(A2311=\"\",\"\",+IF(+A2311=D2311,+E2311,((+G2311/E2311)^+((NETWORKDAYS(+D2311,A2311,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2311,F2311,Feriados!$A$2:$A$1058)-1))*E2311)))","v":5838.5096297881455},{"$f":"IF(A2311=\"\",\"\",+IF(+A2311=D2311,+VLOOKUP(D2311,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2311,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2311=\"\",\"\",+VLOOKUP(+EOMONTH(+F2311,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2311=\"\",\"\",VLOOKUP(D2311,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2311=\"\",\"\",IF(A2311=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2311,-2)+15,Cenários!$A:$D,2,FALSE)>A2311,+VLOOKUP(+EOMONTH(+A2311,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2311,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2311=\"\",\"\",VLOOKUP(F2311,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2311=\"\",\"\",IF(WORKDAY(+A2311,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2311,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-10"},{"$f":"IF(A2312=\"\",\"\",+IF(+A2312=D2312,+E2312,((+G2312/E2312)^+((NETWORKDAYS(+D2312,A2312,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2312,F2312,Feriados!$A$2:$A$1058)-1))*E2312)))","v":5839.3713134958962},{"$f":"IF(A2312=\"\",\"\",+IF(+A2312=D2312,+VLOOKUP(D2312,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2312,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2312=\"\",\"\",+VLOOKUP(+EOMONTH(+F2312,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2312=\"\",\"\",VLOOKUP(D2312,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2312=\"\",\"\",IF(A2312=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2312,-2)+15,Cenários!$A:$D,2,FALSE)>A2312,+VLOOKUP(+EOMONTH(+A2312,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2312,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2312=\"\",\"\",VLOOKUP(F2312,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2312=\"\",\"\",IF(WORKDAY(+A2312,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2312,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-11"},{"$f":"IF(A2313=\"\",\"\",+IF(+A2313=D2313,+E2313,((+G2313/E2313)^+((NETWORKDAYS(+D2313,A2313,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2313,F2313,Feriados!$A$2:$A$1058)-1))*E2313)))","v":5840.2331243763092},{"$f":"IF(A2313=\"\",\"\",+IF(+A2313=D2313,+VLOOKUP(D2313,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2313,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2313=\"\",\"\",+VLOOKUP(+EOMONTH(+F2313,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2313=\"\",\"\",VLOOKUP(D2313,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2313=\"\",\"\",IF(A2313=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2313,-2)+15,Cenários!$A:$D,2,FALSE)>A2313,+VLOOKUP(+EOMONTH(+A2313,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2313,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2313=\"\",\"\",VLOOKUP(F2313,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2313=\"\",\"\",IF(WORKDAY(+A2313,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2313,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-12"},{"$f":"IF(A2314=\"\",\"\",+IF(+A2314=D2314,+E2314,((+G2314/E2314)^+((NETWORKDAYS(+D2314,A2314,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2314,F2314,Feriados!$A$2:$A$1058)-1))*E2314)))","v":5841.0950624481529},{"$f":"IF(A2314=\"\",\"\",+IF(+A2314=D2314,+VLOOKUP(D2314,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2314,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2314=\"\",\"\",+VLOOKUP(+EOMONTH(+F2314,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2314=\"\",\"\",VLOOKUP(D2314,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2314=\"\",\"\",IF(A2314=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2314,-2)+15,Cenários!$A:$D,2,FALSE)>A2314,+VLOOKUP(+EOMONTH(+A2314,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2314,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2314=\"\",\"\",VLOOKUP(F2314,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2314=\"\",\"\",IF(WORKDAY(+A2314,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2314,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-13"},{"$f":"IF(A2315=\"\",\"\",+IF(+A2315=D2315,+E2315,((+G2315/E2315)^+((NETWORKDAYS(+D2315,A2315,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2315,F2315,Feriados!$A$2:$A$1058)-1))*E2315)))","v":5841.9571277301984},{"$f":"IF(A2315=\"\",\"\",+IF(+A2315=D2315,+VLOOKUP(D2315,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2315,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2315=\"\",\"\",+VLOOKUP(+EOMONTH(+F2315,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2315=\"\",\"\",VLOOKUP(D2315,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2315=\"\",\"\",IF(A2315=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2315,-2)+15,Cenários!$A:$D,2,FALSE)>A2315,+VLOOKUP(+EOMONTH(+A2315,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2315,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2315=\"\",\"\",VLOOKUP(F2315,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2315=\"\",\"\",IF(WORKDAY(+A2315,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2315,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-14"},{"$f":"IF(A2316=\"\",\"\",+IF(+A2316=D2316,+E2316,((+G2316/E2316)^+((NETWORKDAYS(+D2316,A2316,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2316,F2316,Feriados!$A$2:$A$1058)-1))*E2316)))","v":5842.8193202412231},{"$f":"IF(A2316=\"\",\"\",+IF(+A2316=D2316,+VLOOKUP(D2316,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2316,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2316=\"\",\"\",+VLOOKUP(+EOMONTH(+F2316,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2032-12-15"},{"$f":"IF(A2316=\"\",\"\",VLOOKUP(D2316,Cenários!$B:$D,3,FALSE))","v":5823.8804460000001},{"$f":"IF(A2316=\"\",\"\",IF(A2316=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2316,-2)+15,Cenários!$A:$D,2,FALSE)>A2316,+VLOOKUP(+EOMONTH(+A2316,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2316,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-01-17"},{"$f":"IF(A2316=\"\",\"\",VLOOKUP(F2316,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998}]
[{"$f":"IF(A2316=\"\",\"\",IF(WORKDAY(+A2316,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2316,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-17"},{"$f":"IF(A2317=\"\",\"\",+IF(+A2317=D2317,+E2317,((+G2317/E2317)^+((NETWORKDAYS(+D2317,A2317,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2317,F2317,Feriados!$A$2:$A$1058)-1))*E2317)))","v":5843.6816399999998},{"$f":"IF(A2317=\"\",\"\",+IF(+A2317=D2317,+VLOOKUP(D2317,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2317,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2317=\"\",\"\",+VLOOKUP(+EOMONTH(+F2317,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2317=\"\",\"\",VLOOKUP(D2317,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2317=\"\",\"\",IF(A2317=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2317,-2)+15,Cenários!$A:$D,2,FALSE)>A2317,+VLOOKUP(+EOMONTH(+A2317,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2317,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2317=\"\",\"\",VLOOKUP(F2317,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2317=\"\",\"\",IF(WORKDAY(+A2317,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2317,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-18"},{"$f":"IF(A2318=\"\",\"\",+IF(+A2318=D2318,+E2318,((+G2318/E2318)^+((NETWORKDAYS(+D2318,A2318,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2318,F2318,Feriados!$A$2:$A$1058)-1))*E2318)))","v":5844.5152614018089},{"$f":"IF(A2318=\"\",\"\",+IF(+A2318=D2318,+VLOOKUP(D2318,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2318,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2318=\"\",\"\",+VLOOKUP(+EOMONTH(+F2318,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2318=\"\",\"\",VLOOKUP(D2318,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2318=\"\",\"\",IF(A2318=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2318,-2)+15,Cenários!$A:$D,2,FALSE)>A2318,+VLOOKUP(+EOMONTH(+A2318,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2318,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2318=\"\",\"\",VLOOKUP(F2318,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2318=\"\",\"\",IF(WORKDAY(+A2318,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2318,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-19"},{"$f":"IF(A2319=\"\",\"\",+IF(+A2319=D2319,+E2319,((+G2319/E2319)^+((NETWORKDAYS(+D2319,A2319,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2319,F2319,Feriados!$A$2:$A$1058)-1))*E2319)))","v":5845.349001722594},{"$f":"IF(A2319=\"\",\"\",+IF(+A2319=D2319,+VLOOKUP(D2319,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2319,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2319=\"\",\"\",+VLOOKUP(+EOMONTH(+F2319,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2319=\"\",\"\",VLOOKUP(D2319,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2319=\"\",\"\",IF(A2319=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2319,-2)+15,Cenários!$A:$D,2,FALSE)>A2319,+VLOOKUP(+EOMONTH(+A2319,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2319,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2319=\"\",\"\",VLOOKUP(F2319,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2319=\"\",\"\",IF(WORKDAY(+A2319,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2319,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-20"},{"$f":"IF(A2320=\"\",\"\",+IF(+A2320=D2320,+E2320,((+G2320/E2320)^+((NETWORKDAYS(+D2320,A2320,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2320,F2320,Feriados!$A$2:$A$1058)-1))*E2320)))","v":5846.1828609793201},{"$f":"IF(A2320=\"\",\"\",+IF(+A2320=D2320,+VLOOKUP(D2320,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2320,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2320=\"\",\"\",+VLOOKUP(+EOMONTH(+F2320,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2320=\"\",\"\",VLOOKUP(D2320,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2320=\"\",\"\",IF(A2320=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2320,-2)+15,Cenários!$A:$D,2,FALSE)>A2320,+VLOOKUP(+EOMONTH(+A2320,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2320,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2320=\"\",\"\",VLOOKUP(F2320,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2320=\"\",\"\",IF(WORKDAY(+A2320,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2320,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-21"},{"$f":"IF(A2321=\"\",\"\",+IF(+A2321=D2321,+E2321,((+G2321/E2321)^+((NETWORKDAYS(+D2321,A2321,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2321,F2321,Feriados!$A$2:$A$1058)-1))*E2321)))","v":5847.0168391889547},{"$f":"IF(A2321=\"\",\"\",+IF(+A2321=D2321,+VLOOKUP(D2321,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2321,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2321=\"\",\"\",+VLOOKUP(+EOMONTH(+F2321,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2321=\"\",\"\",VLOOKUP(D2321,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2321=\"\",\"\",IF(A2321=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2321,-2)+15,Cenários!$A:$D,2,FALSE)>A2321,+VLOOKUP(+EOMONTH(+A2321,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2321,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2321=\"\",\"\",VLOOKUP(F2321,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2321=\"\",\"\",IF(WORKDAY(+A2321,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2321,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-24"},{"$f":"IF(A2322=\"\",\"\",+IF(+A2322=D2322,+E2322,((+G2322/E2322)^+((NETWORKDAYS(+D2322,A2322,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2322,F2322,Feriados!$A$2:$A$1058)-1))*E2322)))","v":5847.8509363684652},{"$f":"IF(A2322=\"\",\"\",+IF(+A2322=D2322,+VLOOKUP(D2322,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2322,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2322=\"\",\"\",+VLOOKUP(+EOMONTH(+F2322,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2322=\"\",\"\",VLOOKUP(D2322,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2322=\"\",\"\",IF(A2322=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2322,-2)+15,Cenários!$A:$D,2,FALSE)>A2322,+VLOOKUP(+EOMONTH(+A2322,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2322,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2322=\"\",\"\",VLOOKUP(F2322,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2322=\"\",\"\",IF(WORKDAY(+A2322,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2322,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-25"},{"$f":"IF(A2323=\"\",\"\",+IF(+A2323=D2323,+E2323,((+G2323/E2323)^+((NETWORKDAYS(+D2323,A2323,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2323,F2323,Feriados!$A$2:$A$1058)-1))*E2323)))","v":5848.6851525348256},{"$f":"IF(A2323=\"\",\"\",+IF(+A2323=D2323,+VLOOKUP(D2323,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2323,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2323=\"\",\"\",+VLOOKUP(+EOMONTH(+F2323,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2323=\"\",\"\",VLOOKUP(D2323,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2323=\"\",\"\",IF(A2323=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2323,-2)+15,Cenários!$A:$D,2,FALSE)>A2323,+VLOOKUP(+EOMONTH(+A2323,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2323,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2323=\"\",\"\",VLOOKUP(F2323,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2323=\"\",\"\",IF(WORKDAY(+A2323,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2323,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-26"},{"$f":"IF(A2324=\"\",\"\",+IF(+A2324=D2324,+E2324,((+G2324/E2324)^+((NETWORKDAYS(+D2324,A2324,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2324,F2324,Feriados!$A$2:$A$1058)-1))*E2324)))","v":5849.5194877050062},{"$f":"IF(A2324=\"\",\"\",+IF(+A2324=D2324,+VLOOKUP(D2324,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2324,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2324=\"\",\"\",+VLOOKUP(+EOMONTH(+F2324,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2324=\"\",\"\",VLOOKUP(D2324,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2324=\"\",\"\",IF(A2324=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2324,-2)+15,Cenários!$A:$D,2,FALSE)>A2324,+VLOOKUP(+EOMONTH(+A2324,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2324,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2324=\"\",\"\",VLOOKUP(F2324,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2324=\"\",\"\",IF(WORKDAY(+A2324,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2324,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-27"},{"$f":"IF(A2325=\"\",\"\",+IF(+A2325=D2325,+E2325,((+G2325/E2325)^+((NETWORKDAYS(+D2325,A2325,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2325,F2325,Feriados!$A$2:$A$1058)-1))*E2325)))","v":5850.3539418959863},{"$f":"IF(A2325=\"\",\"\",+IF(+A2325=D2325,+VLOOKUP(D2325,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2325,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2325=\"\",\"\",+VLOOKUP(+EOMONTH(+F2325,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2325=\"\",\"\",VLOOKUP(D2325,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2325=\"\",\"\",IF(A2325=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2325,-2)+15,Cenários!$A:$D,2,FALSE)>A2325,+VLOOKUP(+EOMONTH(+A2325,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2325,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2325=\"\",\"\",VLOOKUP(F2325,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2325=\"\",\"\",IF(WORKDAY(+A2325,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2325,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-28"},{"$f":"IF(A2326=\"\",\"\",+IF(+A2326=D2326,+E2326,((+G2326/E2326)^+((NETWORKDAYS(+D2326,A2326,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2326,F2326,Feriados!$A$2:$A$1058)-1))*E2326)))","v":5851.1885151247434},{"$f":"IF(A2326=\"\",\"\",+IF(+A2326=D2326,+VLOOKUP(D2326,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2326,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2326=\"\",\"\",+VLOOKUP(+EOMONTH(+F2326,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2326=\"\",\"\",VLOOKUP(D2326,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2326=\"\",\"\",IF(A2326=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2326,-2)+15,Cenários!$A:$D,2,FALSE)>A2326,+VLOOKUP(+EOMONTH(+A2326,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2326,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2326=\"\",\"\",VLOOKUP(F2326,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2326=\"\",\"\",IF(WORKDAY(+A2326,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2326,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-01-31"},{"$f":"IF(A2327=\"\",\"\",+IF(+A2327=D2327,+E2327,((+G2327/E2327)^+((NETWORKDAYS(+D2327,A2327,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2327,F2327,Feriados!$A$2:$A$1058)-1))*E2327)))","v":5852.0232074082569},{"$f":"IF(A2327=\"\",\"\",+IF(+A2327=D2327,+VLOOKUP(D2327,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2327,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2327=\"\",\"\",+VLOOKUP(+EOMONTH(+F2327,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2327=\"\",\"\",VLOOKUP(D2327,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2327=\"\",\"\",IF(A2327=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2327,-2)+15,Cenários!$A:$D,2,FALSE)>A2327,+VLOOKUP(+EOMONTH(+A2327,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2327,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2327=\"\",\"\",VLOOKUP(F2327,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2327=\"\",\"\",IF(WORKDAY(+A2327,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2327,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-01"},{"$f":"IF(A2328=\"\",\"\",+IF(+A2328=D2328,+E2328,((+G2328/E2328)^+((NETWORKDAYS(+D2328,A2328,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2328,F2328,Feriados!$A$2:$A$1058)-1))*E2328)))","v":5852.8580187635143},{"$f":"IF(A2328=\"\",\"\",+IF(+A2328=D2328,+VLOOKUP(D2328,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2328,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2328=\"\",\"\",+VLOOKUP(+EOMONTH(+F2328,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2328=\"\",\"\",VLOOKUP(D2328,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2328=\"\",\"\",IF(A2328=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2328,-2)+15,Cenários!$A:$D,2,FALSE)>A2328,+VLOOKUP(+EOMONTH(+A2328,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2328,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2328=\"\",\"\",VLOOKUP(F2328,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2328=\"\",\"\",IF(WORKDAY(+A2328,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2328,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-02"},{"$f":"IF(A2329=\"\",\"\",+IF(+A2329=D2329,+E2329,((+G2329/E2329)^+((NETWORKDAYS(+D2329,A2329,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2329,F2329,Feriados!$A$2:$A$1058)-1))*E2329)))","v":5853.6929492074987},{"$f":"IF(A2329=\"\",\"\",+IF(+A2329=D2329,+VLOOKUP(D2329,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2329,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2329=\"\",\"\",+VLOOKUP(+EOMONTH(+F2329,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2329=\"\",\"\",VLOOKUP(D2329,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2329=\"\",\"\",IF(A2329=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2329,-2)+15,Cenários!$A:$D,2,FALSE)>A2329,+VLOOKUP(+EOMONTH(+A2329,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2329,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2329=\"\",\"\",VLOOKUP(F2329,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2329=\"\",\"\",IF(WORKDAY(+A2329,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2329,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-03"},{"$f":"IF(A2330=\"\",\"\",+IF(+A2330=D2330,+E2330,((+G2330/E2330)^+((NETWORKDAYS(+D2330,A2330,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2330,F2330,Feriados!$A$2:$A$1058)-1))*E2330)))","v":5854.5279987572003},{"$f":"IF(A2330=\"\",\"\",+IF(+A2330=D2330,+VLOOKUP(D2330,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2330,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2330=\"\",\"\",+VLOOKUP(+EOMONTH(+F2330,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2330=\"\",\"\",VLOOKUP(D2330,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2330=\"\",\"\",IF(A2330=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2330,-2)+15,Cenários!$A:$D,2,FALSE)>A2330,+VLOOKUP(+EOMONTH(+A2330,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2330,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2330=\"\",\"\",VLOOKUP(F2330,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2330=\"\",\"\",IF(WORKDAY(+A2330,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2330,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-04"},{"$f":"IF(A2331=\"\",\"\",+IF(+A2331=D2331,+E2331,((+G2331/E2331)^+((NETWORKDAYS(+D2331,A2331,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2331,F2331,Feriados!$A$2:$A$1058)-1))*E2331)))","v":5855.3631674296075},{"$f":"IF(A2331=\"\",\"\",+IF(+A2331=D2331,+VLOOKUP(D2331,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2331,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2331=\"\",\"\",+VLOOKUP(+EOMONTH(+F2331,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2331=\"\",\"\",VLOOKUP(D2331,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2331=\"\",\"\",IF(A2331=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2331,-2)+15,Cenários!$A:$D,2,FALSE)>A2331,+VLOOKUP(+EOMONTH(+A2331,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2331,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2331=\"\",\"\",VLOOKUP(F2331,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2331=\"\",\"\",IF(WORKDAY(+A2331,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2331,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-07"},{"$f":"IF(A2332=\"\",\"\",+IF(+A2332=D2332,+E2332,((+G2332/E2332)^+((NETWORKDAYS(+D2332,A2332,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2332,F2332,Feriados!$A$2:$A$1058)-1))*E2332)))","v":5856.1984552417161},{"$f":"IF(A2332=\"\",\"\",+IF(+A2332=D2332,+VLOOKUP(D2332,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2332,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2332=\"\",\"\",+VLOOKUP(+EOMONTH(+F2332,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2332=\"\",\"\",VLOOKUP(D2332,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2332=\"\",\"\",IF(A2332=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2332,-2)+15,Cenários!$A:$D,2,FALSE)>A2332,+VLOOKUP(+EOMONTH(+A2332,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2332,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2332=\"\",\"\",VLOOKUP(F2332,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2332=\"\",\"\",IF(WORKDAY(+A2332,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2332,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-08"},{"$f":"IF(A2333=\"\",\"\",+IF(+A2333=D2333,+E2333,((+G2333/E2333)^+((NETWORKDAYS(+D2333,A2333,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2333,F2333,Feriados!$A$2:$A$1058)-1))*E2333)))","v":5857.0338622105201},{"$f":"IF(A2333=\"\",\"\",+IF(+A2333=D2333,+VLOOKUP(D2333,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2333,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2333=\"\",\"\",+VLOOKUP(+EOMONTH(+F2333,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2333=\"\",\"\",VLOOKUP(D2333,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2333=\"\",\"\",IF(A2333=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2333,-2)+15,Cenários!$A:$D,2,FALSE)>A2333,+VLOOKUP(+EOMONTH(+A2333,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2333,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2333=\"\",\"\",VLOOKUP(F2333,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2333=\"\",\"\",IF(WORKDAY(+A2333,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2333,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-09"},{"$f":"IF(A2334=\"\",\"\",+IF(+A2334=D2334,+E2334,((+G2334/E2334)^+((NETWORKDAYS(+D2334,A2334,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2334,F2334,Feriados!$A$2:$A$1058)-1))*E2334)))","v":5857.8693883530186},{"$f":"IF(A2334=\"\",\"\",+IF(+A2334=D2334,+VLOOKUP(D2334,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2334,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2334=\"\",\"\",+VLOOKUP(+EOMONTH(+F2334,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2334=\"\",\"\",VLOOKUP(D2334,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2334=\"\",\"\",IF(A2334=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2334,-2)+15,Cenários!$A:$D,2,FALSE)>A2334,+VLOOKUP(+EOMONTH(+A2334,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2334,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2334=\"\",\"\",VLOOKUP(F2334,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2334=\"\",\"\",IF(WORKDAY(+A2334,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2334,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-10"},{"$f":"IF(A2335=\"\",\"\",+IF(+A2335=D2335,+E2335,((+G2335/E2335)^+((NETWORKDAYS(+D2335,A2335,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2335,F2335,Feriados!$A$2:$A$1058)-1))*E2335)))","v":5858.7050336862103},{"$f":"IF(A2335=\"\",\"\",+IF(+A2335=D2335,+VLOOKUP(D2335,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2335,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2335=\"\",\"\",+VLOOKUP(+EOMONTH(+F2335,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2335=\"\",\"\",VLOOKUP(D2335,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2335=\"\",\"\",IF(A2335=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2335,-2)+15,Cenários!$A:$D,2,FALSE)>A2335,+VLOOKUP(+EOMONTH(+A2335,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2335,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2335=\"\",\"\",VLOOKUP(F2335,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2335=\"\",\"\",IF(WORKDAY(+A2335,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2335,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-11"},{"$f":"IF(A2336=\"\",\"\",+IF(+A2336=D2336,+E2336,((+G2336/E2336)^+((NETWORKDAYS(+D2336,A2336,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2336,F2336,Feriados!$A$2:$A$1058)-1))*E2336)))","v":5859.5407982271017},{"$f":"IF(A2336=\"\",\"\",+IF(+A2336=D2336,+VLOOKUP(D2336,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2336,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2336=\"\",\"\",+VLOOKUP(+EOMONTH(+F2336,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2336=\"\",\"\",VLOOKUP(D2336,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2336=\"\",\"\",IF(A2336=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2336,-2)+15,Cenários!$A:$D,2,FALSE)>A2336,+VLOOKUP(+EOMONTH(+A2336,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2336,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2336=\"\",\"\",VLOOKUP(F2336,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2336=\"\",\"\",IF(WORKDAY(+A2336,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2336,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-14"},{"$f":"IF(A2337=\"\",\"\",+IF(+A2337=D2337,+E2337,((+G2337/E2337)^+((NETWORKDAYS(+D2337,A2337,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2337,F2337,Feriados!$A$2:$A$1058)-1))*E2337)))","v":5860.3766819926959},{"$f":"IF(A2337=\"\",\"\",+IF(+A2337=D2337,+VLOOKUP(D2337,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2337,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2337=\"\",\"\",+VLOOKUP(+EOMONTH(+F2337,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-01-17"},{"$f":"IF(A2337=\"\",\"\",VLOOKUP(D2337,Cenários!$B:$D,3,FALSE))","v":5843.6816399999998},{"$f":"IF(A2337=\"\",\"\",IF(A2337=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2337,-2)+15,Cenários!$A:$D,2,FALSE)>A2337,+VLOOKUP(+EOMONTH(+A2337,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2337,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-02-15"},{"$f":"IF(A2337=\"\",\"\",VLOOKUP(F2337,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004}]
[{"$f":"IF(A2337=\"\",\"\",IF(WORKDAY(+A2337,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2337,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-15"},{"$f":"IF(A2338=\"\",\"\",+IF(+A2338=D2338,+E2338,((+G2338/E2338)^+((NETWORKDAYS(+D2338,A2338,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2338,F2338,Feriados!$A$2:$A$1058)-1))*E2338)))","v":5861.2126850000004},{"$f":"IF(A2338=\"\",\"\",+IF(+A2338=D2338,+VLOOKUP(D2338,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2338,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2338=\"\",\"\",+VLOOKUP(+EOMONTH(+F2338,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2338=\"\",\"\",VLOOKUP(D2338,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2338=\"\",\"\",IF(A2338=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2338,-2)+15,Cenários!$A:$D,2,FALSE)>A2338,+VLOOKUP(+EOMONTH(+A2338,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2338,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2338=\"\",\"\",VLOOKUP(F2338,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2338=\"\",\"\",IF(WORKDAY(+A2338,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2338,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-16"},{"$f":"IF(A2339=\"\",\"\",+IF(+A2339=D2339,+E2339,((+G2339/E2339)^+((NETWORKDAYS(+D2339,A2339,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2339,F2339,Feriados!$A$2:$A$1058)-1))*E2339)))","v":5862.7073064159904},{"$f":"IF(A2339=\"\",\"\",+IF(+A2339=D2339,+VLOOKUP(D2339,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2339,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2339=\"\",\"\",+VLOOKUP(+EOMONTH(+F2339,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2339=\"\",\"\",VLOOKUP(D2339,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2339=\"\",\"\",IF(A2339=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2339,-2)+15,Cenários!$A:$D,2,FALSE)>A2339,+VLOOKUP(+EOMONTH(+A2339,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2339,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2339=\"\",\"\",VLOOKUP(F2339,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2339=\"\",\"\",IF(WORKDAY(+A2339,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2339,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-17"},{"$f":"IF(A2340=\"\",\"\",+IF(+A2340=D2340,+E2340,((+G2340/E2340)^+((NETWORKDAYS(+D2340,A2340,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2340,F2340,Feriados!$A$2:$A$1058)-1))*E2340)))","v":5864.202308963545},{"$f":"IF(A2340=\"\",\"\",+IF(+A2340=D2340,+VLOOKUP(D2340,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2340,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2340=\"\",\"\",+VLOOKUP(+EOMONTH(+F2340,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2340=\"\",\"\",VLOOKUP(D2340,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2340=\"\",\"\",IF(A2340=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2340,-2)+15,Cenários!$A:$D,2,FALSE)>A2340,+VLOOKUP(+EOMONTH(+A2340,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2340,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2340=\"\",\"\",VLOOKUP(F2340,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2340=\"\",\"\",IF(WORKDAY(+A2340,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2340,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-18"},{"$f":"IF(A2341=\"\",\"\",+IF(+A2341=D2341,+E2341,((+G2341/E2341)^+((NETWORKDAYS(+D2341,A2341,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2341,F2341,Feriados!$A$2:$A$1058)-1))*E2341)))","v":5865.6976927398582},{"$f":"IF(A2341=\"\",\"\",+IF(+A2341=D2341,+VLOOKUP(D2341,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2341,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2341=\"\",\"\",+VLOOKUP(+EOMONTH(+F2341,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2341=\"\",\"\",VLOOKUP(D2341,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2341=\"\",\"\",IF(A2341=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2341,-2)+15,Cenários!$A:$D,2,FALSE)>A2341,+VLOOKUP(+EOMONTH(+A2341,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2341,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2341=\"\",\"\",VLOOKUP(F2341,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2341=\"\",\"\",IF(WORKDAY(+A2341,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2341,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-21"},{"$f":"IF(A2342=\"\",\"\",+IF(+A2342=D2342,+E2342,((+G2342/E2342)^+((NETWORKDAYS(+D2342,A2342,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2342,F2342,Feriados!$A$2:$A$1058)-1))*E2342)))","v":5867.1934578421433},{"$f":"IF(A2342=\"\",\"\",+IF(+A2342=D2342,+VLOOKUP(D2342,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2342,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2342=\"\",\"\",+VLOOKUP(+EOMONTH(+F2342,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2342=\"\",\"\",VLOOKUP(D2342,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2342=\"\",\"\",IF(A2342=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2342,-2)+15,Cenários!$A:$D,2,FALSE)>A2342,+VLOOKUP(+EOMONTH(+A2342,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2342,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2342=\"\",\"\",VLOOKUP(F2342,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2342=\"\",\"\",IF(WORKDAY(+A2342,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2342,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-22"},{"$f":"IF(A2343=\"\",\"\",+IF(+A2343=D2343,+E2343,((+G2343/E2343)^+((NETWORKDAYS(+D2343,A2343,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2343,F2343,Feriados!$A$2:$A$1058)-1))*E2343)))","v":5868.6896043676361},{"$f":"IF(A2343=\"\",\"\",+IF(+A2343=D2343,+VLOOKUP(D2343,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2343,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2343=\"\",\"\",+VLOOKUP(+EOMONTH(+F2343,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2343=\"\",\"\",VLOOKUP(D2343,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2343=\"\",\"\",IF(A2343=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2343,-2)+15,Cenários!$A:$D,2,FALSE)>A2343,+VLOOKUP(+EOMONTH(+A2343,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2343,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2343=\"\",\"\",VLOOKUP(F2343,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2343=\"\",\"\",IF(WORKDAY(+A2343,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2343,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-23"},{"$f":"IF(A2344=\"\",\"\",+IF(+A2344=D2344,+E2344,((+G2344/E2344)^+((NETWORKDAYS(+D2344,A2344,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2344,F2344,Feriados!$A$2:$A$1058)-1))*E2344)))","v":5870.1861324136025},{"$f":"IF(A2344=\"\",\"\",+IF(+A2344=D2344,+VLOOKUP(D2344,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2344,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2344=\"\",\"\",+VLOOKUP(+EOMONTH(+F2344,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2344=\"\",\"\",VLOOKUP(D2344,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2344=\"\",\"\",IF(A2344=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2344,-2)+15,Cenários!$A:$D,2,FALSE)>A2344,+VLOOKUP(+EOMONTH(+A2344,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2344,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2344=\"\",\"\",VLOOKUP(F2344,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2344=\"\",\"\",IF(WORKDAY(+A2344,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2344,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-24"},{"$f":"IF(A2345=\"\",\"\",+IF(+A2345=D2345,+E2345,((+G2345/E2345)^+((NETWORKDAYS(+D2345,A2345,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2345,F2345,Feriados!$A$2:$A$1058)-1))*E2345)))","v":5871.6830420773322},{"$f":"IF(A2345=\"\",\"\",+IF(+A2345=D2345,+VLOOKUP(D2345,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2345,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2345=\"\",\"\",+VLOOKUP(+EOMONTH(+F2345,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2345=\"\",\"\",VLOOKUP(D2345,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2345=\"\",\"\",IF(A2345=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2345,-2)+15,Cenários!$A:$D,2,FALSE)>A2345,+VLOOKUP(+EOMONTH(+A2345,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2345,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2345=\"\",\"\",VLOOKUP(F2345,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2345=\"\",\"\",IF(WORKDAY(+A2345,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2345,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-02-25"},{"$f":"IF(A2346=\"\",\"\",+IF(+A2346=D2346,+E2346,((+G2346/E2346)^+((NETWORKDAYS(+D2346,A2346,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2346,F2346,Feriados!$A$2:$A$1058)-1))*E2346)))","v":5873.1803334561364},{"$f":"IF(A2346=\"\",\"\",+IF(+A2346=D2346,+VLOOKUP(D2346,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2346,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2346=\"\",\"\",+VLOOKUP(+EOMONTH(+F2346,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2346=\"\",\"\",VLOOKUP(D2346,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2346=\"\",\"\",IF(A2346=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2346,-2)+15,Cenários!$A:$D,2,FALSE)>A2346,+VLOOKUP(+EOMONTH(+A2346,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2346,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2346=\"\",\"\",VLOOKUP(F2346,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2346=\"\",\"\",IF(WORKDAY(+A2346,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2346,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-02"},{"$f":"IF(A2347=\"\",\"\",+IF(+A2347=D2347,+E2347,((+G2347/E2347)^+((NETWORKDAYS(+D2347,A2347,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2347,F2347,Feriados!$A$2:$A$1058)-1))*E2347)))","v":5874.6780066473539},{"$f":"IF(A2347=\"\",\"\",+IF(+A2347=D2347,+VLOOKUP(D2347,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2347,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2347=\"\",\"\",+VLOOKUP(+EOMONTH(+F2347,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2347=\"\",\"\",VLOOKUP(D2347,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2347=\"\",\"\",IF(A2347=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2347,-2)+15,Cenários!$A:$D,2,FALSE)>A2347,+VLOOKUP(+EOMONTH(+A2347,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2347,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2347=\"\",\"\",VLOOKUP(F2347,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2347=\"\",\"\",IF(WORKDAY(+A2347,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2347,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-03"},{"$f":"IF(A2348=\"\",\"\",+IF(+A2348=D2348,+E2348,((+G2348/E2348)^+((NETWORKDAYS(+D2348,A2348,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2348,F2348,Feriados!$A$2:$A$1058)-1))*E2348)))","v":5876.1760617483487},{"$f":"IF(A2348=\"\",\"\",+IF(+A2348=D2348,+VLOOKUP(D2348,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2348,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2348=\"\",\"\",+VLOOKUP(+EOMONTH(+F2348,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2348=\"\",\"\",VLOOKUP(D2348,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2348=\"\",\"\",IF(A2348=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2348,-2)+15,Cenários!$A:$D,2,FALSE)>A2348,+VLOOKUP(+EOMONTH(+A2348,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2348,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2348=\"\",\"\",VLOOKUP(F2348,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2348=\"\",\"\",IF(WORKDAY(+A2348,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2348,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-04"},{"$f":"IF(A2349=\"\",\"\",+IF(+A2349=D2349,+E2349,((+G2349/E2349)^+((NETWORKDAYS(+D2349,A2349,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2349,F2349,Feriados!$A$2:$A$1058)-1))*E2349)))","v":5877.6744988565069},{"$f":"IF(A2349=\"\",\"\",+IF(+A2349=D2349,+VLOOKUP(D2349,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2349,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2349=\"\",\"\",+VLOOKUP(+EOMONTH(+F2349,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2349=\"\",\"\",VLOOKUP(D2349,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2349=\"\",\"\",IF(A2349=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2349,-2)+15,Cenários!$A:$D,2,FALSE)>A2349,+VLOOKUP(+EOMONTH(+A2349,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2349,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2349=\"\",\"\",VLOOKUP(F2349,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2349=\"\",\"\",IF(WORKDAY(+A2349,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2349,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-07"},{"$f":"IF(A2350=\"\",\"\",+IF(+A2350=D2350,+E2350,((+G2350/E2350)^+((NETWORKDAYS(+D2350,A2350,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2350,F2350,Feriados!$A$2:$A$1058)-1))*E2350)))","v":5879.1733180692418},{"$f":"IF(A2350=\"\",\"\",+IF(+A2350=D2350,+VLOOKUP(D2350,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2350,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2350=\"\",\"\",+VLOOKUP(+EOMONTH(+F2350,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2350=\"\",\"\",VLOOKUP(D2350,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2350=\"\",\"\",IF(A2350=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2350,-2)+15,Cenários!$A:$D,2,FALSE)>A2350,+VLOOKUP(+EOMONTH(+A2350,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2350,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2350=\"\",\"\",VLOOKUP(F2350,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2350=\"\",\"\",IF(WORKDAY(+A2350,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2350,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-08"},{"$f":"IF(A2351=\"\",\"\",+IF(+A2351=D2351,+E2351,((+G2351/E2351)^+((NETWORKDAYS(+D2351,A2351,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2351,F2351,Feriados!$A$2:$A$1058)-1))*E2351)))","v":5880.672519483991},{"$f":"IF(A2351=\"\",\"\",+IF(+A2351=D2351,+VLOOKUP(D2351,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2351,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2351=\"\",\"\",+VLOOKUP(+EOMONTH(+F2351,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2351=\"\",\"\",VLOOKUP(D2351,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2351=\"\",\"\",IF(A2351=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2351,-2)+15,Cenários!$A:$D,2,FALSE)>A2351,+VLOOKUP(+EOMONTH(+A2351,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2351,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2351=\"\",\"\",VLOOKUP(F2351,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2351=\"\",\"\",IF(WORKDAY(+A2351,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2351,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-09"},{"$f":"IF(A2352=\"\",\"\",+IF(+A2352=D2352,+E2352,((+G2352/E2352)^+((NETWORKDAYS(+D2352,A2352,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2352,F2352,Feriados!$A$2:$A$1058)-1))*E2352)))","v":5882.1721031982152},{"$f":"IF(A2352=\"\",\"\",+IF(+A2352=D2352,+VLOOKUP(D2352,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2352,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2352=\"\",\"\",+VLOOKUP(+EOMONTH(+F2352,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2352=\"\",\"\",VLOOKUP(D2352,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2352=\"\",\"\",IF(A2352=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2352,-2)+15,Cenários!$A:$D,2,FALSE)>A2352,+VLOOKUP(+EOMONTH(+A2352,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2352,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2352=\"\",\"\",VLOOKUP(F2352,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2352=\"\",\"\",IF(WORKDAY(+A2352,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2352,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-10"},{"$f":"IF(A2353=\"\",\"\",+IF(+A2353=D2353,+E2353,((+G2353/E2353)^+((NETWORKDAYS(+D2353,A2353,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2353,F2353,Feriados!$A$2:$A$1058)-1))*E2353)))","v":5883.6720693094048},{"$f":"IF(A2353=\"\",\"\",+IF(+A2353=D2353,+VLOOKUP(D2353,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2353,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2353=\"\",\"\",+VLOOKUP(+EOMONTH(+F2353,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2353=\"\",\"\",VLOOKUP(D2353,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2353=\"\",\"\",IF(A2353=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2353,-2)+15,Cenários!$A:$D,2,FALSE)>A2353,+VLOOKUP(+EOMONTH(+A2353,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2353,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2353=\"\",\"\",VLOOKUP(F2353,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2353=\"\",\"\",IF(WORKDAY(+A2353,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2353,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-11"},{"$f":"IF(A2354=\"\",\"\",+IF(+A2354=D2354,+E2354,((+G2354/E2354)^+((NETWORKDAYS(+D2354,A2354,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2354,F2354,Feriados!$A$2:$A$1058)-1))*E2354)))","v":5885.1724179150706},{"$f":"IF(A2354=\"\",\"\",+IF(+A2354=D2354,+VLOOKUP(D2354,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2354,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2354=\"\",\"\",+VLOOKUP(+EOMONTH(+F2354,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2354=\"\",\"\",VLOOKUP(D2354,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2354=\"\",\"\",IF(A2354=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2354,-2)+15,Cenários!$A:$D,2,FALSE)>A2354,+VLOOKUP(+EOMONTH(+A2354,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2354,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2354=\"\",\"\",VLOOKUP(F2354,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2354=\"\",\"\",IF(WORKDAY(+A2354,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2354,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-14"},{"$f":"IF(A2355=\"\",\"\",+IF(+A2355=D2355,+E2355,((+G2355/E2355)^+((NETWORKDAYS(+D2355,A2355,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2355,F2355,Feriados!$A$2:$A$1058)-1))*E2355)))","v":5886.6731491127484},{"$f":"IF(A2355=\"\",\"\",+IF(+A2355=D2355,+VLOOKUP(D2355,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2355,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2355=\"\",\"\",+VLOOKUP(+EOMONTH(+F2355,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-02-15"},{"$f":"IF(A2355=\"\",\"\",VLOOKUP(D2355,Cenários!$B:$D,3,FALSE))","v":5861.2126850000004},{"$f":"IF(A2355=\"\",\"\",IF(A2355=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2355,-2)+15,Cenários!$A:$D,2,FALSE)>A2355,+VLOOKUP(+EOMONTH(+A2355,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2355,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-03-15"},{"$f":"IF(A2355=\"\",\"\",VLOOKUP(F2355,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999}]
[{"$f":"IF(A2355=\"\",\"\",IF(WORKDAY(+A2355,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2355,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-15"},{"$f":"IF(A2356=\"\",\"\",+IF(+A2356=D2356,+E2356,((+G2356/E2356)^+((NETWORKDAYS(+D2356,A2356,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2356,F2356,Feriados!$A$2:$A$1058)-1))*E2356)))","v":5888.1742629999999},{"$f":"IF(A2356=\"\",\"\",+IF(+A2356=D2356,+VLOOKUP(D2356,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2356,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2356=\"\",\"\",+VLOOKUP(+EOMONTH(+F2356,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2356=\"\",\"\",VLOOKUP(D2356,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2356=\"\",\"\",IF(A2356=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2356,-2)+15,Cenários!$A:$D,2,FALSE)>A2356,+VLOOKUP(+EOMONTH(+A2356,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2356,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2356=\"\",\"\",VLOOKUP(F2356,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2356=\"\",\"\",IF(WORKDAY(+A2356,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2356,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-16"},{"$f":"IF(A2357=\"\",\"\",+IF(+A2357=D2357,+E2357,((+G2357/E2357)^+((NETWORKDAYS(+D2357,A2357,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2357,F2357,Feriados!$A$2:$A$1058)-1))*E2357)))","v":5889.1963393852684},{"$f":"IF(A2357=\"\",\"\",+IF(+A2357=D2357,+VLOOKUP(D2357,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2357,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2357=\"\",\"\",+VLOOKUP(+EOMONTH(+F2357,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2357=\"\",\"\",VLOOKUP(D2357,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2357=\"\",\"\",IF(A2357=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2357,-2)+15,Cenários!$A:$D,2,FALSE)>A2357,+VLOOKUP(+EOMONTH(+A2357,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2357,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2357=\"\",\"\",VLOOKUP(F2357,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2357=\"\",\"\",IF(WORKDAY(+A2357,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2357,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-17"},{"$f":"IF(A2358=\"\",\"\",+IF(+A2358=D2358,+E2358,((+G2358/E2358)^+((NETWORKDAYS(+D2358,A2358,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2358,F2358,Feriados!$A$2:$A$1058)-1))*E2358)))","v":5890.2185931837867},{"$f":"IF(A2358=\"\",\"\",+IF(+A2358=D2358,+VLOOKUP(D2358,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2358,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2358=\"\",\"\",+VLOOKUP(+EOMONTH(+F2358,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2358=\"\",\"\",VLOOKUP(D2358,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2358=\"\",\"\",IF(A2358=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2358,-2)+15,Cenários!$A:$D,2,FALSE)>A2358,+VLOOKUP(+EOMONTH(+A2358,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2358,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2358=\"\",\"\",VLOOKUP(F2358,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2358=\"\",\"\",IF(WORKDAY(+A2358,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2358,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-18"},{"$f":"IF(A2359=\"\",\"\",+IF(+A2359=D2359,+E2359,((+G2359/E2359)^+((NETWORKDAYS(+D2359,A2359,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2359,F2359,Feriados!$A$2:$A$1058)-1))*E2359)))","v":5891.2410244263519},{"$f":"IF(A2359=\"\",\"\",+IF(+A2359=D2359,+VLOOKUP(D2359,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2359,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2359=\"\",\"\",+VLOOKUP(+EOMONTH(+F2359,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2359=\"\",\"\",VLOOKUP(D2359,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2359=\"\",\"\",IF(A2359=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2359,-2)+15,Cenários!$A:$D,2,FALSE)>A2359,+VLOOKUP(+EOMONTH(+A2359,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2359,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2359=\"\",\"\",VLOOKUP(F2359,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2359=\"\",\"\",IF(WORKDAY(+A2359,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2359,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-21"},{"$f":"IF(A2360=\"\",\"\",+IF(+A2360=D2360,+E2360,((+G2360/E2360)^+((NETWORKDAYS(+D2360,A2360,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2360,F2360,Feriados!$A$2:$A$1058)-1))*E2360)))","v":5892.2636331437643},{"$f":"IF(A2360=\"\",\"\",+IF(+A2360=D2360,+VLOOKUP(D2360,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2360,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2360=\"\",\"\",+VLOOKUP(+EOMONTH(+F2360,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2360=\"\",\"\",VLOOKUP(D2360,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2360=\"\",\"\",IF(A2360=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2360,-2)+15,Cenários!$A:$D,2,FALSE)>A2360,+VLOOKUP(+EOMONTH(+A2360,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2360,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2360=\"\",\"\",VLOOKUP(F2360,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2360=\"\",\"\",IF(WORKDAY(+A2360,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2360,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-22"},{"$f":"IF(A2361=\"\",\"\",+IF(+A2361=D2361,+E2361,((+G2361/E2361)^+((NETWORKDAYS(+D2361,A2361,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2361,F2361,Feriados!$A$2:$A$1058)-1))*E2361)))","v":5893.2864193668302},{"$f":"IF(A2361=\"\",\"\",+IF(+A2361=D2361,+VLOOKUP(D2361,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2361,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2361=\"\",\"\",+VLOOKUP(+EOMONTH(+F2361,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2361=\"\",\"\",VLOOKUP(D2361,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2361=\"\",\"\",IF(A2361=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2361,-2)+15,Cenários!$A:$D,2,FALSE)>A2361,+VLOOKUP(+EOMONTH(+A2361,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2361,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2361=\"\",\"\",VLOOKUP(F2361,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2361=\"\",\"\",IF(WORKDAY(+A2361,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2361,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-23"},{"$f":"IF(A2362=\"\",\"\",+IF(+A2362=D2362,+E2362,((+G2362/E2362)^+((NETWORKDAYS(+D2362,A2362,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2362,F2362,Feriados!$A$2:$A$1058)-1))*E2362)))","v":5894.3093831263623},{"$f":"IF(A2362=\"\",\"\",+IF(+A2362=D2362,+VLOOKUP(D2362,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2362,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2362=\"\",\"\",+VLOOKUP(+EOMONTH(+F2362,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2362=\"\",\"\",VLOOKUP(D2362,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2362=\"\",\"\",IF(A2362=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2362,-2)+15,Cenários!$A:$D,2,FALSE)>A2362,+VLOOKUP(+EOMONTH(+A2362,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2362,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2362=\"\",\"\",VLOOKUP(F2362,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2362=\"\",\"\",IF(WORKDAY(+A2362,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2362,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-24"},{"$f":"IF(A2363=\"\",\"\",+IF(+A2363=D2363,+E2363,((+G2363/E2363)^+((NETWORKDAYS(+D2363,A2363,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2363,F2363,Feriados!$A$2:$A$1058)-1))*E2363)))","v":5895.3325244531761},{"$f":"IF(A2363=\"\",\"\",+IF(+A2363=D2363,+VLOOKUP(D2363,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2363,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2363=\"\",\"\",+VLOOKUP(+EOMONTH(+F2363,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2363=\"\",\"\",VLOOKUP(D2363,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2363=\"\",\"\",IF(A2363=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2363,-2)+15,Cenários!$A:$D,2,FALSE)>A2363,+VLOOKUP(+EOMONTH(+A2363,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2363,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2363=\"\",\"\",VLOOKUP(F2363,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2363=\"\",\"\",IF(WORKDAY(+A2363,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2363,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-25"},{"$f":"IF(A2364=\"\",\"\",+IF(+A2364=D2364,+E2364,((+G2364/E2364)^+((NETWORKDAYS(+D2364,A2364,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2364,F2364,Feriados!$A$2:$A$1058)-1))*E2364)))","v":5896.3558433780936},{"$f":"IF(A2364=\"\",\"\",+IF(+A2364=D2364,+VLOOKUP(D2364,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2364,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2364=\"\",\"\",+VLOOKUP(+EOMONTH(+F2364,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2364=\"\",\"\",VLOOKUP(D2364,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2364=\"\",\"\",IF(A2364=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2364,-2)+15,Cenários!$A:$D,2,FALSE)>A2364,+VLOOKUP(+EOMONTH(+A2364,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2364,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2364=\"\",\"\",VLOOKUP(F2364,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2364=\"\",\"\",IF(WORKDAY(+A2364,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2364,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-28"},{"$f":"IF(A2365=\"\",\"\",+IF(+A2365=D2365,+E2365,((+G2365/E2365)^+((NETWORKDAYS(+D2365,A2365,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2365,F2365,Feriados!$A$2:$A$1058)-1))*E2365)))","v":5897.3793399319447},{"$f":"IF(A2365=\"\",\"\",+IF(+A2365=D2365,+VLOOKUP(D2365,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2365,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2365=\"\",\"\",+VLOOKUP(+EOMONTH(+F2365,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2365=\"\",\"\",VLOOKUP(D2365,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2365=\"\",\"\",IF(A2365=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2365,-2)+15,Cenários!$A:$D,2,FALSE)>A2365,+VLOOKUP(+EOMONTH(+A2365,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2365,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2365=\"\",\"\",VLOOKUP(F2365,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2365=\"\",\"\",IF(WORKDAY(+A2365,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2365,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-29"},{"$f":"IF(A2366=\"\",\"\",+IF(+A2366=D2366,+E2366,((+G2366/E2366)^+((NETWORKDAYS(+D2366,A2366,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2366,F2366,Feriados!$A$2:$A$1058)-1))*E2366)))","v":5898.4030141455614},{"$f":"IF(A2366=\"\",\"\",+IF(+A2366=D2366,+VLOOKUP(D2366,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2366,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2366=\"\",\"\",+VLOOKUP(+EOMONTH(+F2366,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2366=\"\",\"\",VLOOKUP(D2366,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2366=\"\",\"\",IF(A2366=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2366,-2)+15,Cenários!$A:$D,2,FALSE)>A2366,+VLOOKUP(+EOMONTH(+A2366,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2366,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2366=\"\",\"\",VLOOKUP(F2366,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2366=\"\",\"\",IF(WORKDAY(+A2366,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2366,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-30"},{"$f":"IF(A2367=\"\",\"\",+IF(+A2367=D2367,+E2367,((+G2367/E2367)^+((NETWORKDAYS(+D2367,A2367,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2367,F2367,Feriados!$A$2:$A$1058)-1))*E2367)))","v":5899.426866049781},{"$f":"IF(A2367=\"\",\"\",+IF(+A2367=D2367,+VLOOKUP(D2367,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2367,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2367=\"\",\"\",+VLOOKUP(+EOMONTH(+F2367,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2367=\"\",\"\",VLOOKUP(D2367,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2367=\"\",\"\",IF(A2367=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2367,-2)+15,Cenários!$A:$D,2,FALSE)>A2367,+VLOOKUP(+EOMONTH(+A2367,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2367,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2367=\"\",\"\",VLOOKUP(F2367,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2367=\"\",\"\",IF(WORKDAY(+A2367,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2367,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-03-31"},{"$f":"IF(A2368=\"\",\"\",+IF(+A2368=D2368,+E2368,((+G2368/E2368)^+((NETWORKDAYS(+D2368,A2368,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2368,F2368,Feriados!$A$2:$A$1058)-1))*E2368)))","v":5900.450895675448},{"$f":"IF(A2368=\"\",\"\",+IF(+A2368=D2368,+VLOOKUP(D2368,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2368,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2368=\"\",\"\",+VLOOKUP(+EOMONTH(+F2368,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2368=\"\",\"\",VLOOKUP(D2368,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2368=\"\",\"\",IF(A2368=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2368,-2)+15,Cenários!$A:$D,2,FALSE)>A2368,+VLOOKUP(+EOMONTH(+A2368,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2368,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2368=\"\",\"\",VLOOKUP(F2368,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2368=\"\",\"\",IF(WORKDAY(+A2368,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2368,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-01"},{"$f":"IF(A2369=\"\",\"\",+IF(+A2369=D2369,+E2369,((+G2369/E2369)^+((NETWORKDAYS(+D2369,A2369,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2369,F2369,Feriados!$A$2:$A$1058)-1))*E2369)))","v":5901.4751030534126},{"$f":"IF(A2369=\"\",\"\",+IF(+A2369=D2369,+VLOOKUP(D2369,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2369,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2369=\"\",\"\",+VLOOKUP(+EOMONTH(+F2369,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2369=\"\",\"\",VLOOKUP(D2369,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2369=\"\",\"\",IF(A2369=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2369,-2)+15,Cenários!$A:$D,2,FALSE)>A2369,+VLOOKUP(+EOMONTH(+A2369,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2369,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2369=\"\",\"\",VLOOKUP(F2369,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2369=\"\",\"\",IF(WORKDAY(+A2369,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2369,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-04"},{"$f":"IF(A2370=\"\",\"\",+IF(+A2370=D2370,+E2370,((+G2370/E2370)^+((NETWORKDAYS(+D2370,A2370,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2370,F2370,Feriados!$A$2:$A$1058)-1))*E2370)))","v":5902.4994882145274},{"$f":"IF(A2370=\"\",\"\",+IF(+A2370=D2370,+VLOOKUP(D2370,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2370,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2370=\"\",\"\",+VLOOKUP(+EOMONTH(+F2370,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2370=\"\",\"\",VLOOKUP(D2370,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2370=\"\",\"\",IF(A2370=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2370,-2)+15,Cenários!$A:$D,2,FALSE)>A2370,+VLOOKUP(+EOMONTH(+A2370,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2370,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2370=\"\",\"\",VLOOKUP(F2370,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2370=\"\",\"\",IF(WORKDAY(+A2370,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2370,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-05"},{"$f":"IF(A2371=\"\",\"\",+IF(+A2371=D2371,+E2371,((+G2371/E2371)^+((NETWORKDAYS(+D2371,A2371,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2371,F2371,Feriados!$A$2:$A$1058)-1))*E2371)))","v":5903.5240511896527},{"$f":"IF(A2371=\"\",\"\",+IF(+A2371=D2371,+VLOOKUP(D2371,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2371,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2371=\"\",\"\",+VLOOKUP(+EOMONTH(+F2371,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2371=\"\",\"\",VLOOKUP(D2371,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2371=\"\",\"\",IF(A2371=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2371,-2)+15,Cenários!$A:$D,2,FALSE)>A2371,+VLOOKUP(+EOMONTH(+A2371,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2371,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2371=\"\",\"\",VLOOKUP(F2371,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2371=\"\",\"\",IF(WORKDAY(+A2371,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2371,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-06"},{"$f":"IF(A2372=\"\",\"\",+IF(+A2372=D2372,+E2372,((+G2372/E2372)^+((NETWORKDAYS(+D2372,A2372,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2372,F2372,Feriados!$A$2:$A$1058)-1))*E2372)))","v":5904.5487920096557},{"$f":"IF(A2372=\"\",\"\",+IF(+A2372=D2372,+VLOOKUP(D2372,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2372,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2372=\"\",\"\",+VLOOKUP(+EOMONTH(+F2372,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2372=\"\",\"\",VLOOKUP(D2372,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2372=\"\",\"\",IF(A2372=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2372,-2)+15,Cenários!$A:$D,2,FALSE)>A2372,+VLOOKUP(+EOMONTH(+A2372,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2372,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2372=\"\",\"\",VLOOKUP(F2372,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2372=\"\",\"\",IF(WORKDAY(+A2372,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2372,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-07"},{"$f":"IF(A2373=\"\",\"\",+IF(+A2373=D2373,+E2373,((+G2373/E2373)^+((NETWORKDAYS(+D2373,A2373,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2373,F2373,Feriados!$A$2:$A$1058)-1))*E2373)))","v":5905.5737107054038},{"$f":"IF(A2373=\"\",\"\",+IF(+A2373=D2373,+VLOOKUP(D2373,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2373,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2373=\"\",\"\",+VLOOKUP(+EOMONTH(+F2373,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2373=\"\",\"\",VLOOKUP(D2373,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2373=\"\",\"\",IF(A2373=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2373,-2)+15,Cenários!$A:$D,2,FALSE)>A2373,+VLOOKUP(+EOMONTH(+A2373,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2373,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2373=\"\",\"\",VLOOKUP(F2373,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2373=\"\",\"\",IF(WORKDAY(+A2373,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2373,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-08"},{"$f":"IF(A2374=\"\",\"\",+IF(+A2374=D2374,+E2374,((+G2374/E2374)^+((NETWORKDAYS(+D2374,A2374,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2374,F2374,Feriados!$A$2:$A$1058)-1))*E2374)))","v":5906.598807307776},{"$f":"IF(A2374=\"\",\"\",+IF(+A2374=D2374,+VLOOKUP(D2374,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2374,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2374=\"\",\"\",+VLOOKUP(+EOMONTH(+F2374,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2374=\"\",\"\",VLOOKUP(D2374,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2374=\"\",\"\",IF(A2374=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2374,-2)+15,Cenários!$A:$D,2,FALSE)>A2374,+VLOOKUP(+EOMONTH(+A2374,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2374,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2374=\"\",\"\",VLOOKUP(F2374,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2374=\"\",\"\",IF(WORKDAY(+A2374,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2374,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-11"},{"$f":"IF(A2375=\"\",\"\",+IF(+A2375=D2375,+E2375,((+G2375/E2375)^+((NETWORKDAYS(+D2375,A2375,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2375,F2375,Feriados!$A$2:$A$1058)-1))*E2375)))","v":5907.6240818476508},{"$f":"IF(A2375=\"\",\"\",+IF(+A2375=D2375,+VLOOKUP(D2375,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2375,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2375=\"\",\"\",+VLOOKUP(+EOMONTH(+F2375,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2375=\"\",\"\",VLOOKUP(D2375,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2375=\"\",\"\",IF(A2375=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2375,-2)+15,Cenários!$A:$D,2,FALSE)>A2375,+VLOOKUP(+EOMONTH(+A2375,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2375,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2375=\"\",\"\",VLOOKUP(F2375,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2375=\"\",\"\",IF(WORKDAY(+A2375,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2375,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-12"},{"$f":"IF(A2376=\"\",\"\",+IF(+A2376=D2376,+E2376,((+G2376/E2376)^+((NETWORKDAYS(+D2376,A2376,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2376,F2376,Feriados!$A$2:$A$1058)-1))*E2376)))","v":5908.6495343559163},{"$f":"IF(A2376=\"\",\"\",+IF(+A2376=D2376,+VLOOKUP(D2376,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2376,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2376=\"\",\"\",+VLOOKUP(+EOMONTH(+F2376,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2376=\"\",\"\",VLOOKUP(D2376,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2376=\"\",\"\",IF(A2376=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2376,-2)+15,Cenários!$A:$D,2,FALSE)>A2376,+VLOOKUP(+EOMONTH(+A2376,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2376,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2376=\"\",\"\",VLOOKUP(F2376,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2376=\"\",\"\",IF(WORKDAY(+A2376,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2376,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-13"},{"$f":"IF(A2377=\"\",\"\",+IF(+A2377=D2377,+E2377,((+G2377/E2377)^+((NETWORKDAYS(+D2377,A2377,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2377,F2377,Feriados!$A$2:$A$1058)-1))*E2377)))","v":5909.6751648634636},{"$f":"IF(A2377=\"\",\"\",+IF(+A2377=D2377,+VLOOKUP(D2377,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2377,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2377=\"\",\"\",+VLOOKUP(+EOMONTH(+F2377,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2377=\"\",\"\",VLOOKUP(D2377,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2377=\"\",\"\",IF(A2377=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2377,-2)+15,Cenários!$A:$D,2,FALSE)>A2377,+VLOOKUP(+EOMONTH(+A2377,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2377,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2377=\"\",\"\",VLOOKUP(F2377,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2377=\"\",\"\",IF(WORKDAY(+A2377,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2377,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-14"},{"$f":"IF(A2378=\"\",\"\",+IF(+A2378=D2378,+E2378,((+G2378/E2378)^+((NETWORKDAYS(+D2378,A2378,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2378,F2378,Feriados!$A$2:$A$1058)-1))*E2378)))","v":5910.7009734011908},{"$f":"IF(A2378=\"\",\"\",+IF(+A2378=D2378,+VLOOKUP(D2378,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2378,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2378=\"\",\"\",+VLOOKUP(+EOMONTH(+F2378,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-03-15"},{"$f":"IF(A2378=\"\",\"\",VLOOKUP(D2378,Cenários!$B:$D,3,FALSE))","v":5888.1742629999999},{"$f":"IF(A2378=\"\",\"\",IF(A2378=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2378,-2)+15,Cenários!$A:$D,2,FALSE)>A2378,+VLOOKUP(+EOMONTH(+A2378,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2378,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-04-18"},{"$f":"IF(A2378=\"\",\"\",VLOOKUP(F2378,Cenários!$B:$D,3,FALSE))","v":5911.72696}]
[{"$f":"IF(A2378=\"\",\"\",IF(WORKDAY(+A2378,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2378,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-18"},{"$f":"IF(A2379=\"\",\"\",+IF(+A2379=D2379,+E2379,((+G2379/E2379)^+((NETWORKDAYS(+D2379,A2379,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2379,F2379,Feriados!$A$2:$A$1058)-1))*E2379)))","v":5911.72696},{"$f":"IF(A2379=\"\",\"\",+IF(+A2379=D2379,+VLOOKUP(D2379,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2379,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2379=\"\",\"\",+VLOOKUP(+EOMONTH(+F2379,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2379=\"\",\"\",VLOOKUP(D2379,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2379=\"\",\"\",IF(A2379=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2379,-2)+15,Cenários!$A:$D,2,FALSE)>A2379,+VLOOKUP(+EOMONTH(+A2379,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2379,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2379=\"\",\"\",VLOOKUP(F2379,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2379=\"\",\"\",IF(WORKDAY(+A2379,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2379,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-19"},{"$f":"IF(A2380=\"\",\"\",+IF(+A2380=D2380,+E2380,((+G2380/E2380)^+((NETWORKDAYS(+D2380,A2380,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2380,F2380,Feriados!$A$2:$A$1058)-1))*E2380)))","v":5913.12413000988},{"$f":"IF(A2380=\"\",\"\",+IF(+A2380=D2380,+VLOOKUP(D2380,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2380,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2380=\"\",\"\",+VLOOKUP(+EOMONTH(+F2380,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2380=\"\",\"\",VLOOKUP(D2380,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2380=\"\",\"\",IF(A2380=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2380,-2)+15,Cenários!$A:$D,2,FALSE)>A2380,+VLOOKUP(+EOMONTH(+A2380,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2380,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2380=\"\",\"\",VLOOKUP(F2380,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2380=\"\",\"\",IF(WORKDAY(+A2380,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2380,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-20"},{"$f":"IF(A2381=\"\",\"\",+IF(+A2381=D2381,+E2381,((+G2381/E2381)^+((NETWORKDAYS(+D2381,A2381,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2381,F2381,Feriados!$A$2:$A$1058)-1))*E2381)))","v":5914.5216302251392},{"$f":"IF(A2381=\"\",\"\",+IF(+A2381=D2381,+VLOOKUP(D2381,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2381,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2381=\"\",\"\",+VLOOKUP(+EOMONTH(+F2381,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2381=\"\",\"\",VLOOKUP(D2381,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2381=\"\",\"\",IF(A2381=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2381,-2)+15,Cenários!$A:$D,2,FALSE)>A2381,+VLOOKUP(+EOMONTH(+A2381,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2381,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2381=\"\",\"\",VLOOKUP(F2381,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2381=\"\",\"\",IF(WORKDAY(+A2381,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2381,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-22"},{"$f":"IF(A2382=\"\",\"\",+IF(+A2382=D2382,+E2382,((+G2382/E2382)^+((NETWORKDAYS(+D2382,A2382,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2382,F2382,Feriados!$A$2:$A$1058)-1))*E2382)))","v":5915.919460723816},{"$f":"IF(A2382=\"\",\"\",+IF(+A2382=D2382,+VLOOKUP(D2382,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2382,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2382=\"\",\"\",+VLOOKUP(+EOMONTH(+F2382,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2382=\"\",\"\",VLOOKUP(D2382,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2382=\"\",\"\",IF(A2382=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2382,-2)+15,Cenários!$A:$D,2,FALSE)>A2382,+VLOOKUP(+EOMONTH(+A2382,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2382,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2382=\"\",\"\",VLOOKUP(F2382,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2382=\"\",\"\",IF(WORKDAY(+A2382,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2382,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-25"},{"$f":"IF(A2383=\"\",\"\",+IF(+A2383=D2383,+E2383,((+G2383/E2383)^+((NETWORKDAYS(+D2383,A2383,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2383,F2383,Feriados!$A$2:$A$1058)-1))*E2383)))","v":5917.3176215839694},{"$f":"IF(A2383=\"\",\"\",+IF(+A2383=D2383,+VLOOKUP(D2383,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2383,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2383=\"\",\"\",+VLOOKUP(+EOMONTH(+F2383,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2383=\"\",\"\",VLOOKUP(D2383,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2383=\"\",\"\",IF(A2383=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2383,-2)+15,Cenários!$A:$D,2,FALSE)>A2383,+VLOOKUP(+EOMONTH(+A2383,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2383,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2383=\"\",\"\",VLOOKUP(F2383,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2383=\"\",\"\",IF(WORKDAY(+A2383,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2383,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-26"},{"$f":"IF(A2384=\"\",\"\",+IF(+A2384=D2384,+E2384,((+G2384/E2384)^+((NETWORKDAYS(+D2384,A2384,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2384,F2384,Feriados!$A$2:$A$1058)-1))*E2384)))","v":5918.7161128836788},{"$f":"IF(A2384=\"\",\"\",+IF(+A2384=D2384,+VLOOKUP(D2384,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2384,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2384=\"\",\"\",+VLOOKUP(+EOMONTH(+F2384,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2384=\"\",\"\",VLOOKUP(D2384,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2384=\"\",\"\",IF(A2384=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2384,-2)+15,Cenários!$A:$D,2,FALSE)>A2384,+VLOOKUP(+EOMONTH(+A2384,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2384,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2384=\"\",\"\",VLOOKUP(F2384,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2384=\"\",\"\",IF(WORKDAY(+A2384,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2384,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-27"},{"$f":"IF(A2385=\"\",\"\",+IF(+A2385=D2385,+E2385,((+G2385/E2385)^+((NETWORKDAYS(+D2385,A2385,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2385,F2385,Feriados!$A$2:$A$1058)-1))*E2385)))","v":5920.1149347010369},{"$f":"IF(A2385=\"\",\"\",+IF(+A2385=D2385,+VLOOKUP(D2385,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2385,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2385=\"\",\"\",+VLOOKUP(+EOMONTH(+F2385,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2385=\"\",\"\",VLOOKUP(D2385,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2385=\"\",\"\",IF(A2385=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2385,-2)+15,Cenários!$A:$D,2,FALSE)>A2385,+VLOOKUP(+EOMONTH(+A2385,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2385,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2385=\"\",\"\",VLOOKUP(F2385,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2385=\"\",\"\",IF(WORKDAY(+A2385,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2385,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-28"},{"$f":"IF(A2386=\"\",\"\",+IF(+A2386=D2386,+E2386,((+G2386/E2386)^+((NETWORKDAYS(+D2386,A2386,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2386,F2386,Feriados!$A$2:$A$1058)-1))*E2386)))","v":5921.5140871141602},{"$f":"IF(A2386=\"\",\"\",+IF(+A2386=D2386,+VLOOKUP(D2386,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2386,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2386=\"\",\"\",+VLOOKUP(+EOMONTH(+F2386,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2386=\"\",\"\",VLOOKUP(D2386,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2386=\"\",\"\",IF(A2386=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2386,-2)+15,Cenários!$A:$D,2,FALSE)>A2386,+VLOOKUP(+EOMONTH(+A2386,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2386,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2386=\"\",\"\",VLOOKUP(F2386,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2386=\"\",\"\",IF(WORKDAY(+A2386,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2386,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-04-29"},{"$f":"IF(A2387=\"\",\"\",+IF(+A2387=D2387,+E2387,((+G2387/E2387)^+((NETWORKDAYS(+D2387,A2387,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2387,F2387,Feriados!$A$2:$A$1058)-1))*E2387)))","v":5922.9135702011799},{"$f":"IF(A2387=\"\",\"\",+IF(+A2387=D2387,+VLOOKUP(D2387,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2387,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2387=\"\",\"\",+VLOOKUP(+EOMONTH(+F2387,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2387=\"\",\"\",VLOOKUP(D2387,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2387=\"\",\"\",IF(A2387=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2387,-2)+15,Cenários!$A:$D,2,FALSE)>A2387,+VLOOKUP(+EOMONTH(+A2387,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2387,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2387=\"\",\"\",VLOOKUP(F2387,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2387=\"\",\"\",IF(WORKDAY(+A2387,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2387,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-02"},{"$f":"IF(A2388=\"\",\"\",+IF(+A2388=D2388,+E2388,((+G2388/E2388)^+((NETWORKDAYS(+D2388,A2388,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2388,F2388,Feriados!$A$2:$A$1058)-1))*E2388)))","v":5924.313384040247},{"$f":"IF(A2388=\"\",\"\",+IF(+A2388=D2388,+VLOOKUP(D2388,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2388,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2388=\"\",\"\",+VLOOKUP(+EOMONTH(+F2388,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2388=\"\",\"\",VLOOKUP(D2388,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2388=\"\",\"\",IF(A2388=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2388,-2)+15,Cenários!$A:$D,2,FALSE)>A2388,+VLOOKUP(+EOMONTH(+A2388,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2388,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2388=\"\",\"\",VLOOKUP(F2388,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2388=\"\",\"\",IF(WORKDAY(+A2388,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2388,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-03"},{"$f":"IF(A2389=\"\",\"\",+IF(+A2389=D2389,+E2389,((+G2389/E2389)^+((NETWORKDAYS(+D2389,A2389,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2389,F2389,Feriados!$A$2:$A$1058)-1))*E2389)))","v":5925.7135287095325},{"$f":"IF(A2389=\"\",\"\",+IF(+A2389=D2389,+VLOOKUP(D2389,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2389,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2389=\"\",\"\",+VLOOKUP(+EOMONTH(+F2389,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2389=\"\",\"\",VLOOKUP(D2389,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2389=\"\",\"\",IF(A2389=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2389,-2)+15,Cenários!$A:$D,2,FALSE)>A2389,+VLOOKUP(+EOMONTH(+A2389,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2389,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2389=\"\",\"\",VLOOKUP(F2389,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2389=\"\",\"\",IF(WORKDAY(+A2389,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2389,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-04"},{"$f":"IF(A2390=\"\",\"\",+IF(+A2390=D2390,+E2390,((+G2390/E2390)^+((NETWORKDAYS(+D2390,A2390,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2390,F2390,Feriados!$A$2:$A$1058)-1))*E2390)))","v":5927.1140042872239},{"$f":"IF(A2390=\"\",\"\",+IF(+A2390=D2390,+VLOOKUP(D2390,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2390,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2390=\"\",\"\",+VLOOKUP(+EOMONTH(+F2390,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2390=\"\",\"\",VLOOKUP(D2390,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2390=\"\",\"\",IF(A2390=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2390,-2)+15,Cenários!$A:$D,2,FALSE)>A2390,+VLOOKUP(+EOMONTH(+A2390,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2390,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2390=\"\",\"\",VLOOKUP(F2390,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2390=\"\",\"\",IF(WORKDAY(+A2390,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2390,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-05"},{"$f":"IF(A2391=\"\",\"\",+IF(+A2391=D2391,+E2391,((+G2391/E2391)^+((NETWORKDAYS(+D2391,A2391,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2391,F2391,Feriados!$A$2:$A$1058)-1))*E2391)))","v":5928.514810851525},{"$f":"IF(A2391=\"\",\"\",+IF(+A2391=D2391,+VLOOKUP(D2391,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2391,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2391=\"\",\"\",+VLOOKUP(+EOMONTH(+F2391,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2391=\"\",\"\",VLOOKUP(D2391,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2391=\"\",\"\",IF(A2391=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2391,-2)+15,Cenários!$A:$D,2,FALSE)>A2391,+VLOOKUP(+EOMONTH(+A2391,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2391,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2391=\"\",\"\",VLOOKUP(F2391,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2391=\"\",\"\",IF(WORKDAY(+A2391,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2391,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-06"},{"$f":"IF(A2392=\"\",\"\",+IF(+A2392=D2392,+E2392,((+G2392/E2392)^+((NETWORKDAYS(+D2392,A2392,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2392,F2392,Feriados!$A$2:$A$1058)-1))*E2392)))","v":5929.9159484806651},{"$f":"IF(A2392=\"\",\"\",+IF(+A2392=D2392,+VLOOKUP(D2392,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2392,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2392=\"\",\"\",+VLOOKUP(+EOMONTH(+F2392,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2392=\"\",\"\",VLOOKUP(D2392,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2392=\"\",\"\",IF(A2392=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2392,-2)+15,Cenários!$A:$D,2,FALSE)>A2392,+VLOOKUP(+EOMONTH(+A2392,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2392,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2392=\"\",\"\",VLOOKUP(F2392,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2392=\"\",\"\",IF(WORKDAY(+A2392,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2392,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-09"},{"$f":"IF(A2393=\"\",\"\",+IF(+A2393=D2393,+E2393,((+G2393/E2393)^+((NETWORKDAYS(+D2393,A2393,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2393,F2393,Feriados!$A$2:$A$1058)-1))*E2393)))","v":5931.3174172528843},{"$f":"IF(A2393=\"\",\"\",+IF(+A2393=D2393,+VLOOKUP(D2393,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2393,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2393=\"\",\"\",+VLOOKUP(+EOMONTH(+F2393,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2393=\"\",\"\",VLOOKUP(D2393,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2393=\"\",\"\",IF(A2393=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2393,-2)+15,Cenários!$A:$D,2,FALSE)>A2393,+VLOOKUP(+EOMONTH(+A2393,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2393,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2393=\"\",\"\",VLOOKUP(F2393,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2393=\"\",\"\",IF(WORKDAY(+A2393,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2393,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-10"},{"$f":"IF(A2394=\"\",\"\",+IF(+A2394=D2394,+E2394,((+G2394/E2394)^+((NETWORKDAYS(+D2394,A2394,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2394,F2394,Feriados!$A$2:$A$1058)-1))*E2394)))","v":5932.7192172464456},{"$f":"IF(A2394=\"\",\"\",+IF(+A2394=D2394,+VLOOKUP(D2394,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2394,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2394=\"\",\"\",+VLOOKUP(+EOMONTH(+F2394,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2394=\"\",\"\",VLOOKUP(D2394,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2394=\"\",\"\",IF(A2394=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2394,-2)+15,Cenários!$A:$D,2,FALSE)>A2394,+VLOOKUP(+EOMONTH(+A2394,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2394,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2394=\"\",\"\",VLOOKUP(F2394,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2394=\"\",\"\",IF(WORKDAY(+A2394,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2394,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-11"},{"$f":"IF(A2395=\"\",\"\",+IF(+A2395=D2395,+E2395,((+G2395/E2395)^+((NETWORKDAYS(+D2395,A2395,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2395,F2395,Feriados!$A$2:$A$1058)-1))*E2395)))","v":5934.1213485396293},{"$f":"IF(A2395=\"\",\"\",+IF(+A2395=D2395,+VLOOKUP(D2395,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2395,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2395=\"\",\"\",+VLOOKUP(+EOMONTH(+F2395,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2395=\"\",\"\",VLOOKUP(D2395,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2395=\"\",\"\",IF(A2395=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2395,-2)+15,Cenários!$A:$D,2,FALSE)>A2395,+VLOOKUP(+EOMONTH(+A2395,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2395,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2395=\"\",\"\",VLOOKUP(F2395,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2395=\"\",\"\",IF(WORKDAY(+A2395,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2395,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-12"},{"$f":"IF(A2396=\"\",\"\",+IF(+A2396=D2396,+E2396,((+G2396/E2396)^+((NETWORKDAYS(+D2396,A2396,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2396,F2396,Feriados!$A$2:$A$1058)-1))*E2396)))","v":5935.5238112107354},{"$f":"IF(A2396=\"\",\"\",+IF(+A2396=D2396,+VLOOKUP(D2396,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2396,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2396=\"\",\"\",+VLOOKUP(+EOMONTH(+F2396,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2396=\"\",\"\",VLOOKUP(D2396,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2396=\"\",\"\",IF(A2396=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2396,-2)+15,Cenários!$A:$D,2,FALSE)>A2396,+VLOOKUP(+EOMONTH(+A2396,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2396,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2396=\"\",\"\",VLOOKUP(F2396,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2396=\"\",\"\",IF(WORKDAY(+A2396,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2396,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-13"},{"$f":"IF(A2397=\"\",\"\",+IF(+A2397=D2397,+E2397,((+G2397/E2397)^+((NETWORKDAYS(+D2397,A2397,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2397,F2397,Feriados!$A$2:$A$1058)-1))*E2397)))","v":5936.9266053380807},{"$f":"IF(A2397=\"\",\"\",+IF(+A2397=D2397,+VLOOKUP(D2397,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2397,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2397=\"\",\"\",+VLOOKUP(+EOMONTH(+F2397,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-04-18"},{"$f":"IF(A2397=\"\",\"\",VLOOKUP(D2397,Cenários!$B:$D,3,FALSE))","v":5911.72696},{"$f":"IF(A2397=\"\",\"\",IF(A2397=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2397,-2)+15,Cenários!$A:$D,2,FALSE)>A2397,+VLOOKUP(+EOMONTH(+A2397,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2397,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-05-16"},{"$f":"IF(A2397=\"\",\"\",VLOOKUP(F2397,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998}]
[{"$f":"IF(A2397=\"\",\"\",IF(WORKDAY(+A2397,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2397,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-16"},{"$f":"IF(A2398=\"\",\"\",+IF(+A2398=D2398,+E2398,((+G2398/E2398)^+((NETWORKDAYS(+D2398,A2398,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2398,F2398,Feriados!$A$2:$A$1058)-1))*E2398)))","v":5938.3297309999998},{"$f":"IF(A2398=\"\",\"\",+IF(+A2398=D2398,+VLOOKUP(D2398,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2398,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2398=\"\",\"\",+VLOOKUP(+EOMONTH(+F2398,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2398=\"\",\"\",VLOOKUP(D2398,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2398=\"\",\"\",IF(A2398=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2398,-2)+15,Cenários!$A:$D,2,FALSE)>A2398,+VLOOKUP(+EOMONTH(+A2398,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2398,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2398=\"\",\"\",VLOOKUP(F2398,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2398=\"\",\"\",IF(WORKDAY(+A2398,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2398,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-17"},{"$f":"IF(A2399=\"\",\"\",+IF(+A2399=D2399,+E2399,((+G2399/E2399)^+((NETWORKDAYS(+D2399,A2399,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2399,F2399,Feriados!$A$2:$A$1058)-1))*E2399)))","v":5939.2190805331293},{"$f":"IF(A2399=\"\",\"\",+IF(+A2399=D2399,+VLOOKUP(D2399,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2399,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2399=\"\",\"\",+VLOOKUP(+EOMONTH(+F2399,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2399=\"\",\"\",VLOOKUP(D2399,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2399=\"\",\"\",IF(A2399=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2399,-2)+15,Cenários!$A:$D,2,FALSE)>A2399,+VLOOKUP(+EOMONTH(+A2399,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2399,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2399=\"\",\"\",VLOOKUP(F2399,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2399=\"\",\"\",IF(WORKDAY(+A2399,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2399,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-18"},{"$f":"IF(A2400=\"\",\"\",+IF(+A2400=D2400,+E2400,((+G2400/E2400)^+((NETWORKDAYS(+D2400,A2400,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2400,F2400,Feriados!$A$2:$A$1058)-1))*E2400)))","v":5940.1085632590302},{"$f":"IF(A2400=\"\",\"\",+IF(+A2400=D2400,+VLOOKUP(D2400,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2400,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2400=\"\",\"\",+VLOOKUP(+EOMONTH(+F2400,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2400=\"\",\"\",VLOOKUP(D2400,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2400=\"\",\"\",IF(A2400=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2400,-2)+15,Cenários!$A:$D,2,FALSE)>A2400,+VLOOKUP(+EOMONTH(+A2400,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2400,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2400=\"\",\"\",VLOOKUP(F2400,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2400=\"\",\"\",IF(WORKDAY(+A2400,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2400,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-19"},{"$f":"IF(A2401=\"\",\"\",+IF(+A2401=D2401,+E2401,((+G2401/E2401)^+((NETWORKDAYS(+D2401,A2401,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2401,F2401,Feriados!$A$2:$A$1058)-1))*E2401)))","v":5940.9981791976497},{"$f":"IF(A2401=\"\",\"\",+IF(+A2401=D2401,+VLOOKUP(D2401,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2401,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2401=\"\",\"\",+VLOOKUP(+EOMONTH(+F2401,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2401=\"\",\"\",VLOOKUP(D2401,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2401=\"\",\"\",IF(A2401=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2401,-2)+15,Cenários!$A:$D,2,FALSE)>A2401,+VLOOKUP(+EOMONTH(+A2401,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2401,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2401=\"\",\"\",VLOOKUP(F2401,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2401=\"\",\"\",IF(WORKDAY(+A2401,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2401,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-20"},{"$f":"IF(A2402=\"\",\"\",+IF(+A2402=D2402,+E2402,((+G2402/E2402)^+((NETWORKDAYS(+D2402,A2402,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2402,F2402,Feriados!$A$2:$A$1058)-1))*E2402)))","v":5941.8879283689384},{"$f":"IF(A2402=\"\",\"\",+IF(+A2402=D2402,+VLOOKUP(D2402,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2402,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2402=\"\",\"\",+VLOOKUP(+EOMONTH(+F2402,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2402=\"\",\"\",VLOOKUP(D2402,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2402=\"\",\"\",IF(A2402=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2402,-2)+15,Cenários!$A:$D,2,FALSE)>A2402,+VLOOKUP(+EOMONTH(+A2402,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2402,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2402=\"\",\"\",VLOOKUP(F2402,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2402=\"\",\"\",IF(WORKDAY(+A2402,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2402,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-23"},{"$f":"IF(A2403=\"\",\"\",+IF(+A2403=D2403,+E2403,((+G2403/E2403)^+((NETWORKDAYS(+D2403,A2403,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2403,F2403,Feriados!$A$2:$A$1058)-1))*E2403)))","v":5942.7778107928498},{"$f":"IF(A2403=\"\",\"\",+IF(+A2403=D2403,+VLOOKUP(D2403,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2403,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2403=\"\",\"\",+VLOOKUP(+EOMONTH(+F2403,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2403=\"\",\"\",VLOOKUP(D2403,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2403=\"\",\"\",IF(A2403=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2403,-2)+15,Cenários!$A:$D,2,FALSE)>A2403,+VLOOKUP(+EOMONTH(+A2403,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2403,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2403=\"\",\"\",VLOOKUP(F2403,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2403=\"\",\"\",IF(WORKDAY(+A2403,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2403,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-24"},{"$f":"IF(A2404=\"\",\"\",+IF(+A2404=D2404,+E2404,((+G2404/E2404)^+((NETWORKDAYS(+D2404,A2404,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2404,F2404,Feriados!$A$2:$A$1058)-1))*E2404)))","v":5943.6678264893389},{"$f":"IF(A2404=\"\",\"\",+IF(+A2404=D2404,+VLOOKUP(D2404,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2404,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2404=\"\",\"\",+VLOOKUP(+EOMONTH(+F2404,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2404=\"\",\"\",VLOOKUP(D2404,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2404=\"\",\"\",IF(A2404=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2404,-2)+15,Cenários!$A:$D,2,FALSE)>A2404,+VLOOKUP(+EOMONTH(+A2404,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2404,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2404=\"\",\"\",VLOOKUP(F2404,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2404=\"\",\"\",IF(WORKDAY(+A2404,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2404,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-25"},{"$f":"IF(A2405=\"\",\"\",+IF(+A2405=D2405,+E2405,((+G2405/E2405)^+((NETWORKDAYS(+D2405,A2405,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2405,F2405,Feriados!$A$2:$A$1058)-1))*E2405)))","v":5944.5579754783676},{"$f":"IF(A2405=\"\",\"\",+IF(+A2405=D2405,+VLOOKUP(D2405,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2405,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2405=\"\",\"\",+VLOOKUP(+EOMONTH(+F2405,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2405=\"\",\"\",VLOOKUP(D2405,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2405=\"\",\"\",IF(A2405=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2405,-2)+15,Cenários!$A:$D,2,FALSE)>A2405,+VLOOKUP(+EOMONTH(+A2405,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2405,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2405=\"\",\"\",VLOOKUP(F2405,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2405=\"\",\"\",IF(WORKDAY(+A2405,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2405,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-26"},{"$f":"IF(A2406=\"\",\"\",+IF(+A2406=D2406,+E2406,((+G2406/E2406)^+((NETWORKDAYS(+D2406,A2406,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2406,F2406,Feriados!$A$2:$A$1058)-1))*E2406)))","v":5945.4482577798963},{"$f":"IF(A2406=\"\",\"\",+IF(+A2406=D2406,+VLOOKUP(D2406,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2406,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2406=\"\",\"\",+VLOOKUP(+EOMONTH(+F2406,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2406=\"\",\"\",VLOOKUP(D2406,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2406=\"\",\"\",IF(A2406=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2406,-2)+15,Cenários!$A:$D,2,FALSE)>A2406,+VLOOKUP(+EOMONTH(+A2406,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2406,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2406=\"\",\"\",VLOOKUP(F2406,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2406=\"\",\"\",IF(WORKDAY(+A2406,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2406,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-27"},{"$f":"IF(A2407=\"\",\"\",+IF(+A2407=D2407,+E2407,((+G2407/E2407)^+((NETWORKDAYS(+D2407,A2407,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2407,F2407,Feriados!$A$2:$A$1058)-1))*E2407)))","v":5946.338673413893},{"$f":"IF(A2407=\"\",\"\",+IF(+A2407=D2407,+VLOOKUP(D2407,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2407,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2407=\"\",\"\",+VLOOKUP(+EOMONTH(+F2407,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2407=\"\",\"\",VLOOKUP(D2407,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2407=\"\",\"\",IF(A2407=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2407,-2)+15,Cenários!$A:$D,2,FALSE)>A2407,+VLOOKUP(+EOMONTH(+A2407,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2407,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2407=\"\",\"\",VLOOKUP(F2407,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2407=\"\",\"\",IF(WORKDAY(+A2407,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2407,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-30"},{"$f":"IF(A2408=\"\",\"\",+IF(+A2408=D2408,+E2408,((+G2408/E2408)^+((NETWORKDAYS(+D2408,A2408,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2408,F2408,Feriados!$A$2:$A$1058)-1))*E2408)))","v":5947.2292224003222},{"$f":"IF(A2408=\"\",\"\",+IF(+A2408=D2408,+VLOOKUP(D2408,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2408,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2408=\"\",\"\",+VLOOKUP(+EOMONTH(+F2408,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2408=\"\",\"\",VLOOKUP(D2408,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2408=\"\",\"\",IF(A2408=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2408,-2)+15,Cenários!$A:$D,2,FALSE)>A2408,+VLOOKUP(+EOMONTH(+A2408,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2408,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2408=\"\",\"\",VLOOKUP(F2408,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2408=\"\",\"\",IF(WORKDAY(+A2408,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2408,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-05-31"},{"$f":"IF(A2409=\"\",\"\",+IF(+A2409=D2409,+E2409,((+G2409/E2409)^+((NETWORKDAYS(+D2409,A2409,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2409,F2409,Feriados!$A$2:$A$1058)-1))*E2409)))","v":5948.1199047591599},{"$f":"IF(A2409=\"\",\"\",+IF(+A2409=D2409,+VLOOKUP(D2409,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2409,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2409=\"\",\"\",+VLOOKUP(+EOMONTH(+F2409,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2409=\"\",\"\",VLOOKUP(D2409,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2409=\"\",\"\",IF(A2409=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2409,-2)+15,Cenários!$A:$D,2,FALSE)>A2409,+VLOOKUP(+EOMONTH(+A2409,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2409,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2409=\"\",\"\",VLOOKUP(F2409,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2409=\"\",\"\",IF(WORKDAY(+A2409,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2409,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-01"},{"$f":"IF(A2410=\"\",\"\",+IF(+A2410=D2410,+E2410,((+G2410/E2410)^+((NETWORKDAYS(+D2410,A2410,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2410,F2410,Feriados!$A$2:$A$1058)-1))*E2410)))","v":5949.0107205103777},{"$f":"IF(A2410=\"\",\"\",+IF(+A2410=D2410,+VLOOKUP(D2410,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2410,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2410=\"\",\"\",+VLOOKUP(+EOMONTH(+F2410,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2410=\"\",\"\",VLOOKUP(D2410,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2410=\"\",\"\",IF(A2410=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2410,-2)+15,Cenários!$A:$D,2,FALSE)>A2410,+VLOOKUP(+EOMONTH(+A2410,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2410,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2410=\"\",\"\",VLOOKUP(F2410,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2410=\"\",\"\",IF(WORKDAY(+A2410,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2410,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-02"},{"$f":"IF(A2411=\"\",\"\",+IF(+A2411=D2411,+E2411,((+G2411/E2411)^+((NETWORKDAYS(+D2411,A2411,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2411,F2411,Feriados!$A$2:$A$1058)-1))*E2411)))","v":5949.9016696739536},{"$f":"IF(A2411=\"\",\"\",+IF(+A2411=D2411,+VLOOKUP(D2411,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2411,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2411=\"\",\"\",+VLOOKUP(+EOMONTH(+F2411,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2411=\"\",\"\",VLOOKUP(D2411,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2411=\"\",\"\",IF(A2411=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2411,-2)+15,Cenários!$A:$D,2,FALSE)>A2411,+VLOOKUP(+EOMONTH(+A2411,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2411,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2411=\"\",\"\",VLOOKUP(F2411,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2411=\"\",\"\",IF(WORKDAY(+A2411,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2411,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-03"},{"$f":"IF(A2412=\"\",\"\",+IF(+A2412=D2412,+E2412,((+G2412/E2412)^+((NETWORKDAYS(+D2412,A2412,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2412,F2412,Feriados!$A$2:$A$1058)-1))*E2412)))","v":5950.7927522698665},{"$f":"IF(A2412=\"\",\"\",+IF(+A2412=D2412,+VLOOKUP(D2412,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2412,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2412=\"\",\"\",+VLOOKUP(+EOMONTH(+F2412,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2412=\"\",\"\",VLOOKUP(D2412,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2412=\"\",\"\",IF(A2412=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2412,-2)+15,Cenários!$A:$D,2,FALSE)>A2412,+VLOOKUP(+EOMONTH(+A2412,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2412,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2412=\"\",\"\",VLOOKUP(F2412,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2412=\"\",\"\",IF(WORKDAY(+A2412,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2412,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-06"},{"$f":"IF(A2413=\"\",\"\",+IF(+A2413=D2413,+E2413,((+G2413/E2413)^+((NETWORKDAYS(+D2413,A2413,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2413,F2413,Feriados!$A$2:$A$1058)-1))*E2413)))","v":5951.6839683181024},{"$f":"IF(A2413=\"\",\"\",+IF(+A2413=D2413,+VLOOKUP(D2413,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2413,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2413=\"\",\"\",+VLOOKUP(+EOMONTH(+F2413,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2413=\"\",\"\",VLOOKUP(D2413,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2413=\"\",\"\",IF(A2413=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2413,-2)+15,Cenários!$A:$D,2,FALSE)>A2413,+VLOOKUP(+EOMONTH(+A2413,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2413,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2413=\"\",\"\",VLOOKUP(F2413,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2413=\"\",\"\",IF(WORKDAY(+A2413,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2413,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-07"},{"$f":"IF(A2414=\"\",\"\",+IF(+A2414=D2414,+E2414,((+G2414/E2414)^+((NETWORKDAYS(+D2414,A2414,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2414,F2414,Feriados!$A$2:$A$1058)-1))*E2414)))","v":5952.5753178386476},{"$f":"IF(A2414=\"\",\"\",+IF(+A2414=D2414,+VLOOKUP(D2414,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2414,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2414=\"\",\"\",+VLOOKUP(+EOMONTH(+F2414,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2414=\"\",\"\",VLOOKUP(D2414,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2414=\"\",\"\",IF(A2414=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2414,-2)+15,Cenários!$A:$D,2,FALSE)>A2414,+VLOOKUP(+EOMONTH(+A2414,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2414,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2414=\"\",\"\",VLOOKUP(F2414,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2414=\"\",\"\",IF(WORKDAY(+A2414,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2414,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-08"},{"$f":"IF(A2415=\"\",\"\",+IF(+A2415=D2415,+E2415,((+G2415/E2415)^+((NETWORKDAYS(+D2415,A2415,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2415,F2415,Feriados!$A$2:$A$1058)-1))*E2415)))","v":5953.4668008514882},{"$f":"IF(A2415=\"\",\"\",+IF(+A2415=D2415,+VLOOKUP(D2415,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2415,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2415=\"\",\"\",+VLOOKUP(+EOMONTH(+F2415,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2415=\"\",\"\",VLOOKUP(D2415,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2415=\"\",\"\",IF(A2415=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2415,-2)+15,Cenários!$A:$D,2,FALSE)>A2415,+VLOOKUP(+EOMONTH(+A2415,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2415,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2415=\"\",\"\",VLOOKUP(F2415,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2415=\"\",\"\",IF(WORKDAY(+A2415,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2415,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-09"},{"$f":"IF(A2416=\"\",\"\",+IF(+A2416=D2416,+E2416,((+G2416/E2416)^+((NETWORKDAYS(+D2416,A2416,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2416,F2416,Feriados!$A$2:$A$1058)-1))*E2416)))","v":5954.3584173766194},{"$f":"IF(A2416=\"\",\"\",+IF(+A2416=D2416,+VLOOKUP(D2416,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2416,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2416=\"\",\"\",+VLOOKUP(+EOMONTH(+F2416,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2416=\"\",\"\",VLOOKUP(D2416,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2416=\"\",\"\",IF(A2416=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2416,-2)+15,Cenários!$A:$D,2,FALSE)>A2416,+VLOOKUP(+EOMONTH(+A2416,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2416,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2416=\"\",\"\",VLOOKUP(F2416,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2416=\"\",\"\",IF(WORKDAY(+A2416,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2416,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-10"},{"$f":"IF(A2417=\"\",\"\",+IF(+A2417=D2417,+E2417,((+G2417/E2417)^+((NETWORKDAYS(+D2417,A2417,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2417,F2417,Feriados!$A$2:$A$1058)-1))*E2417)))","v":5955.2501674340374},{"$f":"IF(A2417=\"\",\"\",+IF(+A2417=D2417,+VLOOKUP(D2417,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2417,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2417=\"\",\"\",+VLOOKUP(+EOMONTH(+F2417,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2417=\"\",\"\",VLOOKUP(D2417,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2417=\"\",\"\",IF(A2417=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2417,-2)+15,Cenários!$A:$D,2,FALSE)>A2417,+VLOOKUP(+EOMONTH(+A2417,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2417,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2417=\"\",\"\",VLOOKUP(F2417,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2417=\"\",\"\",IF(WORKDAY(+A2417,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2417,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-13"},{"$f":"IF(A2418=\"\",\"\",+IF(+A2418=D2418,+E2418,((+G2418/E2418)^+((NETWORKDAYS(+D2418,A2418,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2418,F2418,Feriados!$A$2:$A$1058)-1))*E2418)))","v":5956.1420510437374},{"$f":"IF(A2418=\"\",\"\",+IF(+A2418=D2418,+VLOOKUP(D2418,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2418,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2418=\"\",\"\",+VLOOKUP(+EOMONTH(+F2418,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2418=\"\",\"\",VLOOKUP(D2418,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2418=\"\",\"\",IF(A2418=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2418,-2)+15,Cenários!$A:$D,2,FALSE)>A2418,+VLOOKUP(+EOMONTH(+A2418,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2418,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2418=\"\",\"\",VLOOKUP(F2418,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2418=\"\",\"\",IF(WORKDAY(+A2418,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2418,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-14"},{"$f":"IF(A2419=\"\",\"\",+IF(+A2419=D2419,+E2419,((+G2419/E2419)^+((NETWORKDAYS(+D2419,A2419,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2419,F2419,Feriados!$A$2:$A$1058)-1))*E2419)))","v":5957.0340682257247},{"$f":"IF(A2419=\"\",\"\",+IF(+A2419=D2419,+VLOOKUP(D2419,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2419,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2419=\"\",\"\",+VLOOKUP(+EOMONTH(+F2419,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-05-16"},{"$f":"IF(A2419=\"\",\"\",VLOOKUP(D2419,Cenários!$B:$D,3,FALSE))","v":5938.3297309999998},{"$f":"IF(A2419=\"\",\"\",IF(A2419=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2419,-2)+15,Cenários!$A:$D,2,FALSE)>A2419,+VLOOKUP(+EOMONTH(+A2419,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2419,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-06-15"},{"$f":"IF(A2419=\"\",\"\",VLOOKUP(F2419,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999}]
[{"$f":"IF(A2419=\"\",\"\",IF(WORKDAY(+A2419,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2419,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-15"},{"$f":"IF(A2420=\"\",\"\",+IF(+A2420=D2420,+E2420,((+G2420/E2420)^+((NETWORKDAYS(+D2420,A2420,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2420,F2420,Feriados!$A$2:$A$1058)-1))*E2420)))","v":5957.9262189999999},{"$f":"IF(A2420=\"\",\"\",+IF(+A2420=D2420,+VLOOKUP(D2420,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2420,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2420=\"\",\"\",+VLOOKUP(+EOMONTH(+F2420,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2420=\"\",\"\",VLOOKUP(D2420,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2420=\"\",\"\",IF(A2420=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2420,-2)+15,Cenários!$A:$D,2,FALSE)>A2420,+VLOOKUP(+EOMONTH(+A2420,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2420,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2420=\"\",\"\",VLOOKUP(F2420,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2420=\"\",\"\",IF(WORKDAY(+A2420,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2420,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-17"},{"$f":"IF(A2421=\"\",\"\",+IF(+A2421=D2421,+E2421,((+G2421/E2421)^+((NETWORKDAYS(+D2421,A2421,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2421,F2421,Feriados!$A$2:$A$1058)-1))*E2421)))","v":5958.8573197264795},{"$f":"IF(A2421=\"\",\"\",+IF(+A2421=D2421,+VLOOKUP(D2421,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2421,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2421=\"\",\"\",+VLOOKUP(+EOMONTH(+F2421,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2421=\"\",\"\",VLOOKUP(D2421,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2421=\"\",\"\",IF(A2421=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2421,-2)+15,Cenários!$A:$D,2,FALSE)>A2421,+VLOOKUP(+EOMONTH(+A2421,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2421,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2421=\"\",\"\",VLOOKUP(F2421,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2421=\"\",\"\",IF(WORKDAY(+A2421,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2421,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-20"},{"$f":"IF(A2422=\"\",\"\",+IF(+A2422=D2422,+E2422,((+G2422/E2422)^+((NETWORKDAYS(+D2422,A2422,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2422,F2422,Feriados!$A$2:$A$1058)-1))*E2422)))","v":5959.7885659647573},{"$f":"IF(A2422=\"\",\"\",+IF(+A2422=D2422,+VLOOKUP(D2422,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2422,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2422=\"\",\"\",+VLOOKUP(+EOMONTH(+F2422,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2422=\"\",\"\",VLOOKUP(D2422,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2422=\"\",\"\",IF(A2422=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2422,-2)+15,Cenários!$A:$D,2,FALSE)>A2422,+VLOOKUP(+EOMONTH(+A2422,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2422,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2422=\"\",\"\",VLOOKUP(F2422,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2422=\"\",\"\",IF(WORKDAY(+A2422,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2422,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-21"},{"$f":"IF(A2423=\"\",\"\",+IF(+A2423=D2423,+E2423,((+G2423/E2423)^+((NETWORKDAYS(+D2423,A2423,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2423,F2423,Feriados!$A$2:$A$1058)-1))*E2423)))","v":5960.7199577375759},{"$f":"IF(A2423=\"\",\"\",+IF(+A2423=D2423,+VLOOKUP(D2423,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2423,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2423=\"\",\"\",+VLOOKUP(+EOMONTH(+F2423,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2423=\"\",\"\",VLOOKUP(D2423,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2423=\"\",\"\",IF(A2423=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2423,-2)+15,Cenários!$A:$D,2,FALSE)>A2423,+VLOOKUP(+EOMONTH(+A2423,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2423,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2423=\"\",\"\",VLOOKUP(F2423,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2423=\"\",\"\",IF(WORKDAY(+A2423,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2423,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-22"},{"$f":"IF(A2424=\"\",\"\",+IF(+A2424=D2424,+E2424,((+G2424/E2424)^+((NETWORKDAYS(+D2424,A2424,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2424,F2424,Feriados!$A$2:$A$1058)-1))*E2424)))","v":5961.6514950676774},{"$f":"IF(A2424=\"\",\"\",+IF(+A2424=D2424,+VLOOKUP(D2424,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2424,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2424=\"\",\"\",+VLOOKUP(+EOMONTH(+F2424,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2424=\"\",\"\",VLOOKUP(D2424,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2424=\"\",\"\",IF(A2424=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2424,-2)+15,Cenários!$A:$D,2,FALSE)>A2424,+VLOOKUP(+EOMONTH(+A2424,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2424,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2424=\"\",\"\",VLOOKUP(F2424,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2424=\"\",\"\",IF(WORKDAY(+A2424,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2424,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-23"},{"$f":"IF(A2425=\"\",\"\",+IF(+A2425=D2425,+E2425,((+G2425/E2425)^+((NETWORKDAYS(+D2425,A2425,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2425,F2425,Feriados!$A$2:$A$1058)-1))*E2425)))","v":5962.58317797781},{"$f":"IF(A2425=\"\",\"\",+IF(+A2425=D2425,+VLOOKUP(D2425,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2425,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2425=\"\",\"\",+VLOOKUP(+EOMONTH(+F2425,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2425=\"\",\"\",VLOOKUP(D2425,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2425=\"\",\"\",IF(A2425=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2425,-2)+15,Cenários!$A:$D,2,FALSE)>A2425,+VLOOKUP(+EOMONTH(+A2425,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2425,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2425=\"\",\"\",VLOOKUP(F2425,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2425=\"\",\"\",IF(WORKDAY(+A2425,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2425,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-24"},{"$f":"IF(A2426=\"\",\"\",+IF(+A2426=D2426,+E2426,((+G2426/E2426)^+((NETWORKDAYS(+D2426,A2426,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2426,F2426,Feriados!$A$2:$A$1058)-1))*E2426)))","v":5963.5150064907257},{"$f":"IF(A2426=\"\",\"\",+IF(+A2426=D2426,+VLOOKUP(D2426,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2426,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2426=\"\",\"\",+VLOOKUP(+EOMONTH(+F2426,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2426=\"\",\"\",VLOOKUP(D2426,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2426=\"\",\"\",IF(A2426=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2426,-2)+15,Cenários!$A:$D,2,FALSE)>A2426,+VLOOKUP(+EOMONTH(+A2426,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2426,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2426=\"\",\"\",VLOOKUP(F2426,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2426=\"\",\"\",IF(WORKDAY(+A2426,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2426,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-27"},{"$f":"IF(A2427=\"\",\"\",+IF(+A2427=D2427,+E2427,((+G2427/E2427)^+((NETWORKDAYS(+D2427,A2427,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2427,F2427,Feriados!$A$2:$A$1058)-1))*E2427)))","v":5964.4469806291772},{"$f":"IF(A2427=\"\",\"\",+IF(+A2427=D2427,+VLOOKUP(D2427,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2427,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2427=\"\",\"\",+VLOOKUP(+EOMONTH(+F2427,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2427=\"\",\"\",VLOOKUP(D2427,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2427=\"\",\"\",IF(A2427=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2427,-2)+15,Cenários!$A:$D,2,FALSE)>A2427,+VLOOKUP(+EOMONTH(+A2427,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2427,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2427=\"\",\"\",VLOOKUP(F2427,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2427=\"\",\"\",IF(WORKDAY(+A2427,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2427,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-28"},{"$f":"IF(A2428=\"\",\"\",+IF(+A2428=D2428,+E2428,((+G2428/E2428)^+((NETWORKDAYS(+D2428,A2428,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2428,F2428,Feriados!$A$2:$A$1058)-1))*E2428)))","v":5965.3791004159257},{"$f":"IF(A2428=\"\",\"\",+IF(+A2428=D2428,+VLOOKUP(D2428,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2428,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2428=\"\",\"\",+VLOOKUP(+EOMONTH(+F2428,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2428=\"\",\"\",VLOOKUP(D2428,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2428=\"\",\"\",IF(A2428=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2428,-2)+15,Cenários!$A:$D,2,FALSE)>A2428,+VLOOKUP(+EOMONTH(+A2428,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2428,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2428=\"\",\"\",VLOOKUP(F2428,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2428=\"\",\"\",IF(WORKDAY(+A2428,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2428,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-29"},{"$f":"IF(A2429=\"\",\"\",+IF(+A2429=D2429,+E2429,((+G2429/E2429)^+((NETWORKDAYS(+D2429,A2429,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2429,F2429,Feriados!$A$2:$A$1058)-1))*E2429)))","v":5966.3113658737302},{"$f":"IF(A2429=\"\",\"\",+IF(+A2429=D2429,+VLOOKUP(D2429,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2429,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2429=\"\",\"\",+VLOOKUP(+EOMONTH(+F2429,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2429=\"\",\"\",VLOOKUP(D2429,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2429=\"\",\"\",IF(A2429=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2429,-2)+15,Cenários!$A:$D,2,FALSE)>A2429,+VLOOKUP(+EOMONTH(+A2429,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2429,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2429=\"\",\"\",VLOOKUP(F2429,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2429=\"\",\"\",IF(WORKDAY(+A2429,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2429,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-06-30"},{"$f":"IF(A2430=\"\",\"\",+IF(+A2430=D2430,+E2430,((+G2430/E2430)^+((NETWORKDAYS(+D2430,A2430,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2430,F2430,Feriados!$A$2:$A$1058)-1))*E2430)))","v":5967.2437770253564},{"$f":"IF(A2430=\"\",\"\",+IF(+A2430=D2430,+VLOOKUP(D2430,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2430,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2430=\"\",\"\",+VLOOKUP(+EOMONTH(+F2430,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2430=\"\",\"\",VLOOKUP(D2430,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2430=\"\",\"\",IF(A2430=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2430,-2)+15,Cenários!$A:$D,2,FALSE)>A2430,+VLOOKUP(+EOMONTH(+A2430,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2430,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2430=\"\",\"\",VLOOKUP(F2430,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2430=\"\",\"\",IF(WORKDAY(+A2430,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2430,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-01"},{"$f":"IF(A2431=\"\",\"\",+IF(+A2431=D2431,+E2431,((+G2431/E2431)^+((NETWORKDAYS(+D2431,A2431,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2431,F2431,Feriados!$A$2:$A$1058)-1))*E2431)))","v":5968.1763338935752},{"$f":"IF(A2431=\"\",\"\",+IF(+A2431=D2431,+VLOOKUP(D2431,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2431,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2431=\"\",\"\",+VLOOKUP(+EOMONTH(+F2431,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2431=\"\",\"\",VLOOKUP(D2431,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2431=\"\",\"\",IF(A2431=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2431,-2)+15,Cenários!$A:$D,2,FALSE)>A2431,+VLOOKUP(+EOMONTH(+A2431,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2431,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2431=\"\",\"\",VLOOKUP(F2431,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2431=\"\",\"\",IF(WORKDAY(+A2431,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2431,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-04"},{"$f":"IF(A2432=\"\",\"\",+IF(+A2432=D2432,+E2432,((+G2432/E2432)^+((NETWORKDAYS(+D2432,A2432,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2432,F2432,Feriados!$A$2:$A$1058)-1))*E2432)))","v":5969.1090365011587},{"$f":"IF(A2432=\"\",\"\",+IF(+A2432=D2432,+VLOOKUP(D2432,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2432,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2432=\"\",\"\",+VLOOKUP(+EOMONTH(+F2432,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2432=\"\",\"\",VLOOKUP(D2432,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2432=\"\",\"\",IF(A2432=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2432,-2)+15,Cenários!$A:$D,2,FALSE)>A2432,+VLOOKUP(+EOMONTH(+A2432,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2432,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2432=\"\",\"\",VLOOKUP(F2432,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2432=\"\",\"\",IF(WORKDAY(+A2432,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2432,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-05"},{"$f":"IF(A2433=\"\",\"\",+IF(+A2433=D2433,+E2433,((+G2433/E2433)^+((NETWORKDAYS(+D2433,A2433,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2433,F2433,Feriados!$A$2:$A$1058)-1))*E2433)))","v":5970.0418848708796},{"$f":"IF(A2433=\"\",\"\",+IF(+A2433=D2433,+VLOOKUP(D2433,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2433,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2433=\"\",\"\",+VLOOKUP(+EOMONTH(+F2433,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2433=\"\",\"\",VLOOKUP(D2433,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2433=\"\",\"\",IF(A2433=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2433,-2)+15,Cenários!$A:$D,2,FALSE)>A2433,+VLOOKUP(+EOMONTH(+A2433,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2433,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2433=\"\",\"\",VLOOKUP(F2433,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2433=\"\",\"\",IF(WORKDAY(+A2433,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2433,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-06"},{"$f":"IF(A2434=\"\",\"\",+IF(+A2434=D2434,+E2434,((+G2434/E2434)^+((NETWORKDAYS(+D2434,A2434,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2434,F2434,Feriados!$A$2:$A$1058)-1))*E2434)))","v":5970.9748790255226},{"$f":"IF(A2434=\"\",\"\",+IF(+A2434=D2434,+VLOOKUP(D2434,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2434,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2434=\"\",\"\",+VLOOKUP(+EOMONTH(+F2434,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2434=\"\",\"\",VLOOKUP(D2434,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2434=\"\",\"\",IF(A2434=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2434,-2)+15,Cenários!$A:$D,2,FALSE)>A2434,+VLOOKUP(+EOMONTH(+A2434,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2434,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2434=\"\",\"\",VLOOKUP(F2434,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2434=\"\",\"\",IF(WORKDAY(+A2434,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2434,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-07"},{"$f":"IF(A2435=\"\",\"\",+IF(+A2435=D2435,+E2435,((+G2435/E2435)^+((NETWORKDAYS(+D2435,A2435,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2435,F2435,Feriados!$A$2:$A$1058)-1))*E2435)))","v":5971.9080189878669},{"$f":"IF(A2435=\"\",\"\",+IF(+A2435=D2435,+VLOOKUP(D2435,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2435,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2435=\"\",\"\",+VLOOKUP(+EOMONTH(+F2435,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2435=\"\",\"\",VLOOKUP(D2435,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2435=\"\",\"\",IF(A2435=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2435,-2)+15,Cenários!$A:$D,2,FALSE)>A2435,+VLOOKUP(+EOMONTH(+A2435,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2435,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2435=\"\",\"\",VLOOKUP(F2435,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2435=\"\",\"\",IF(WORKDAY(+A2435,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2435,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-08"},{"$f":"IF(A2436=\"\",\"\",+IF(+A2436=D2436,+E2436,((+G2436/E2436)^+((NETWORKDAYS(+D2436,A2436,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2436,F2436,Feriados!$A$2:$A$1058)-1))*E2436)))","v":5972.8413047807016},{"$f":"IF(A2436=\"\",\"\",+IF(+A2436=D2436,+VLOOKUP(D2436,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2436,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2436=\"\",\"\",+VLOOKUP(+EOMONTH(+F2436,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2436=\"\",\"\",VLOOKUP(D2436,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2436=\"\",\"\",IF(A2436=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2436,-2)+15,Cenários!$A:$D,2,FALSE)>A2436,+VLOOKUP(+EOMONTH(+A2436,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2436,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2436=\"\",\"\",VLOOKUP(F2436,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2436=\"\",\"\",IF(WORKDAY(+A2436,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2436,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-11"},{"$f":"IF(A2437=\"\",\"\",+IF(+A2437=D2437,+E2437,((+G2437/E2437)^+((NETWORKDAYS(+D2437,A2437,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2437,F2437,Feriados!$A$2:$A$1058)-1))*E2437)))","v":5973.7747364268153},{"$f":"IF(A2437=\"\",\"\",+IF(+A2437=D2437,+VLOOKUP(D2437,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2437,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2437=\"\",\"\",+VLOOKUP(+EOMONTH(+F2437,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2437=\"\",\"\",VLOOKUP(D2437,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2437=\"\",\"\",IF(A2437=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2437,-2)+15,Cenários!$A:$D,2,FALSE)>A2437,+VLOOKUP(+EOMONTH(+A2437,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2437,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2437=\"\",\"\",VLOOKUP(F2437,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2437=\"\",\"\",IF(WORKDAY(+A2437,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2437,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-12"},{"$f":"IF(A2438=\"\",\"\",+IF(+A2438=D2438,+E2438,((+G2438/E2438)^+((NETWORKDAYS(+D2438,A2438,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2438,F2438,Feriados!$A$2:$A$1058)-1))*E2438)))","v":5974.7083139490032},{"$f":"IF(A2438=\"\",\"\",+IF(+A2438=D2438,+VLOOKUP(D2438,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2438,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2438=\"\",\"\",+VLOOKUP(+EOMONTH(+F2438,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2438=\"\",\"\",VLOOKUP(D2438,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2438=\"\",\"\",IF(A2438=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2438,-2)+15,Cenários!$A:$D,2,FALSE)>A2438,+VLOOKUP(+EOMONTH(+A2438,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2438,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2438=\"\",\"\",VLOOKUP(F2438,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2438=\"\",\"\",IF(WORKDAY(+A2438,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2438,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-13"},{"$f":"IF(A2439=\"\",\"\",+IF(+A2439=D2439,+E2439,((+G2439/E2439)^+((NETWORKDAYS(+D2439,A2439,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2439,F2439,Feriados!$A$2:$A$1058)-1))*E2439)))","v":5975.6420373700612},{"$f":"IF(A2439=\"\",\"\",+IF(+A2439=D2439,+VLOOKUP(D2439,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2439,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2439=\"\",\"\",+VLOOKUP(+EOMONTH(+F2439,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2439=\"\",\"\",VLOOKUP(D2439,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2439=\"\",\"\",IF(A2439=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2439,-2)+15,Cenários!$A:$D,2,FALSE)>A2439,+VLOOKUP(+EOMONTH(+A2439,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2439,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2439=\"\",\"\",VLOOKUP(F2439,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2439=\"\",\"\",IF(WORKDAY(+A2439,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2439,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-14"},{"$f":"IF(A2440=\"\",\"\",+IF(+A2440=D2440,+E2440,((+G2440/E2440)^+((NETWORKDAYS(+D2440,A2440,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2440,F2440,Feriados!$A$2:$A$1058)-1))*E2440)))","v":5976.5759067127929},{"$f":"IF(A2440=\"\",\"\",+IF(+A2440=D2440,+VLOOKUP(D2440,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2440,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2440=\"\",\"\",+VLOOKUP(+EOMONTH(+F2440,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-06-15"},{"$f":"IF(A2440=\"\",\"\",VLOOKUP(D2440,Cenários!$B:$D,3,FALSE))","v":5957.9262189999999},{"$f":"IF(A2440=\"\",\"\",IF(A2440=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2440,-2)+15,Cenários!$A:$D,2,FALSE)>A2440,+VLOOKUP(+EOMONTH(+A2440,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2440,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-07-15"},{"$f":"IF(A2440=\"\",\"\",VLOOKUP(F2440,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002}]
[{"$f":"IF(A2440=\"\",\"\",IF(WORKDAY(+A2440,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2440,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-15"},{"$f":"IF(A2441=\"\",\"\",+IF(+A2441=D2441,+E2441,((+G2441/E2441)^+((NETWORKDAYS(+D2441,A2441,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2441,F2441,Feriados!$A$2:$A$1058)-1))*E2441)))","v":5977.5099220000002},{"$f":"IF(A2441=\"\",\"\",+IF(+A2441=D2441,+VLOOKUP(D2441,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2441,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2441=\"\",\"\",+VLOOKUP(+EOMONTH(+F2441,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2441=\"\",\"\",VLOOKUP(D2441,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2441=\"\",\"\",IF(A2441=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2441,-2)+15,Cenários!$A:$D,2,FALSE)>A2441,+VLOOKUP(+EOMONTH(+A2441,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2441,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2441=\"\",\"\",VLOOKUP(F2441,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2441=\"\",\"\",IF(WORKDAY(+A2441,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2441,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-18"},{"$f":"IF(A2442=\"\",\"\",+IF(+A2442=D2442,+E2442,((+G2442/E2442)^+((NETWORKDAYS(+D2442,A2442,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2442,F2442,Feriados!$A$2:$A$1058)-1))*E2442)))","v":5978.2348825584077},{"$f":"IF(A2442=\"\",\"\",+IF(+A2442=D2442,+VLOOKUP(D2442,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2442,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2442=\"\",\"\",+VLOOKUP(+EOMONTH(+F2442,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2442=\"\",\"\",VLOOKUP(D2442,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2442=\"\",\"\",IF(A2442=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2442,-2)+15,Cenários!$A:$D,2,FALSE)>A2442,+VLOOKUP(+EOMONTH(+A2442,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2442,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2442=\"\",\"\",VLOOKUP(F2442,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2442=\"\",\"\",IF(WORKDAY(+A2442,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2442,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-19"},{"$f":"IF(A2443=\"\",\"\",+IF(+A2443=D2443,+E2443,((+G2443/E2443)^+((NETWORKDAYS(+D2443,A2443,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2443,F2443,Feriados!$A$2:$A$1058)-1))*E2443)))","v":5978.9599310410194},{"$f":"IF(A2443=\"\",\"\",+IF(+A2443=D2443,+VLOOKUP(D2443,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2443,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2443=\"\",\"\",+VLOOKUP(+EOMONTH(+F2443,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2443=\"\",\"\",VLOOKUP(D2443,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2443=\"\",\"\",IF(A2443=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2443,-2)+15,Cenários!$A:$D,2,FALSE)>A2443,+VLOOKUP(+EOMONTH(+A2443,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2443,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2443=\"\",\"\",VLOOKUP(F2443,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2443=\"\",\"\",IF(WORKDAY(+A2443,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2443,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-20"},{"$f":"IF(A2444=\"\",\"\",+IF(+A2444=D2444,+E2444,((+G2444/E2444)^+((NETWORKDAYS(+D2444,A2444,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2444,F2444,Feriados!$A$2:$A$1058)-1))*E2444)))","v":5979.6850674585003},{"$f":"IF(A2444=\"\",\"\",+IF(+A2444=D2444,+VLOOKUP(D2444,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2444,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2444=\"\",\"\",+VLOOKUP(+EOMONTH(+F2444,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2444=\"\",\"\",VLOOKUP(D2444,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2444=\"\",\"\",IF(A2444=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2444,-2)+15,Cenários!$A:$D,2,FALSE)>A2444,+VLOOKUP(+EOMONTH(+A2444,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2444,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2444=\"\",\"\",VLOOKUP(F2444,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2444=\"\",\"\",IF(WORKDAY(+A2444,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2444,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-21"},{"$f":"IF(A2445=\"\",\"\",+IF(+A2445=D2445,+E2445,((+G2445/E2445)^+((NETWORKDAYS(+D2445,A2445,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2445,F2445,Feriados!$A$2:$A$1058)-1))*E2445)))","v":5980.4102918215158},{"$f":"IF(A2445=\"\",\"\",+IF(+A2445=D2445,+VLOOKUP(D2445,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2445,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2445=\"\",\"\",+VLOOKUP(+EOMONTH(+F2445,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2445=\"\",\"\",VLOOKUP(D2445,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2445=\"\",\"\",IF(A2445=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2445,-2)+15,Cenários!$A:$D,2,FALSE)>A2445,+VLOOKUP(+EOMONTH(+A2445,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2445,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2445=\"\",\"\",VLOOKUP(F2445,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2445=\"\",\"\",IF(WORKDAY(+A2445,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2445,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-22"},{"$f":"IF(A2446=\"\",\"\",+IF(+A2446=D2446,+E2446,((+G2446/E2446)^+((NETWORKDAYS(+D2446,A2446,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2446,F2446,Feriados!$A$2:$A$1058)-1))*E2446)))","v":5981.1356041407316},{"$f":"IF(A2446=\"\",\"\",+IF(+A2446=D2446,+VLOOKUP(D2446,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2446,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2446=\"\",\"\",+VLOOKUP(+EOMONTH(+F2446,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2446=\"\",\"\",VLOOKUP(D2446,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2446=\"\",\"\",IF(A2446=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2446,-2)+15,Cenários!$A:$D,2,FALSE)>A2446,+VLOOKUP(+EOMONTH(+A2446,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2446,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2446=\"\",\"\",VLOOKUP(F2446,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2446=\"\",\"\",IF(WORKDAY(+A2446,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2446,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-25"},{"$f":"IF(A2447=\"\",\"\",+IF(+A2447=D2447,+E2447,((+G2447/E2447)^+((NETWORKDAYS(+D2447,A2447,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2447,F2447,Feriados!$A$2:$A$1058)-1))*E2447)))","v":5981.8610044268144},{"$f":"IF(A2447=\"\",\"\",+IF(+A2447=D2447,+VLOOKUP(D2447,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2447,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2447=\"\",\"\",+VLOOKUP(+EOMONTH(+F2447,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2447=\"\",\"\",VLOOKUP(D2447,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2447=\"\",\"\",IF(A2447=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2447,-2)+15,Cenários!$A:$D,2,FALSE)>A2447,+VLOOKUP(+EOMONTH(+A2447,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2447,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2447=\"\",\"\",VLOOKUP(F2447,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2447=\"\",\"\",IF(WORKDAY(+A2447,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2447,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-26"},{"$f":"IF(A2448=\"\",\"\",+IF(+A2448=D2448,+E2448,((+G2448/E2448)^+((NETWORKDAYS(+D2448,A2448,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2448,F2448,Feriados!$A$2:$A$1058)-1))*E2448)))","v":5982.5864926904342},{"$f":"IF(A2448=\"\",\"\",+IF(+A2448=D2448,+VLOOKUP(D2448,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2448,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2448=\"\",\"\",+VLOOKUP(+EOMONTH(+F2448,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2448=\"\",\"\",VLOOKUP(D2448,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2448=\"\",\"\",IF(A2448=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2448,-2)+15,Cenários!$A:$D,2,FALSE)>A2448,+VLOOKUP(+EOMONTH(+A2448,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2448,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2448=\"\",\"\",VLOOKUP(F2448,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2448=\"\",\"\",IF(WORKDAY(+A2448,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2448,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-27"},{"$f":"IF(A2449=\"\",\"\",+IF(+A2449=D2449,+E2449,((+G2449/E2449)^+((NETWORKDAYS(+D2449,A2449,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2449,F2449,Feriados!$A$2:$A$1058)-1))*E2449)))","v":5983.3120689422603},{"$f":"IF(A2449=\"\",\"\",+IF(+A2449=D2449,+VLOOKUP(D2449,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2449,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2449=\"\",\"\",+VLOOKUP(+EOMONTH(+F2449,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2449=\"\",\"\",VLOOKUP(D2449,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2449=\"\",\"\",IF(A2449=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2449,-2)+15,Cenários!$A:$D,2,FALSE)>A2449,+VLOOKUP(+EOMONTH(+A2449,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2449,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2449=\"\",\"\",VLOOKUP(F2449,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2449=\"\",\"\",IF(WORKDAY(+A2449,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2449,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-28"},{"$f":"IF(A2450=\"\",\"\",+IF(+A2450=D2450,+E2450,((+G2450/E2450)^+((NETWORKDAYS(+D2450,A2450,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2450,F2450,Feriados!$A$2:$A$1058)-1))*E2450)))","v":5984.0377331929631},{"$f":"IF(A2450=\"\",\"\",+IF(+A2450=D2450,+VLOOKUP(D2450,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2450,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2450=\"\",\"\",+VLOOKUP(+EOMONTH(+F2450,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2450=\"\",\"\",VLOOKUP(D2450,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2450=\"\",\"\",IF(A2450=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2450,-2)+15,Cenários!$A:$D,2,FALSE)>A2450,+VLOOKUP(+EOMONTH(+A2450,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2450,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2450=\"\",\"\",VLOOKUP(F2450,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2450=\"\",\"\",IF(WORKDAY(+A2450,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2450,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-07-29"},{"$f":"IF(A2451=\"\",\"\",+IF(+A2451=D2451,+E2451,((+G2451/E2451)^+((NETWORKDAYS(+D2451,A2451,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2451,F2451,Feriados!$A$2:$A$1058)-1))*E2451)))","v":5984.763485453218},{"$f":"IF(A2451=\"\",\"\",+IF(+A2451=D2451,+VLOOKUP(D2451,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2451,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2451=\"\",\"\",+VLOOKUP(+EOMONTH(+F2451,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2451=\"\",\"\",VLOOKUP(D2451,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2451=\"\",\"\",IF(A2451=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2451,-2)+15,Cenários!$A:$D,2,FALSE)>A2451,+VLOOKUP(+EOMONTH(+A2451,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2451,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2451=\"\",\"\",VLOOKUP(F2451,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2451=\"\",\"\",IF(WORKDAY(+A2451,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2451,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-01"},{"$f":"IF(A2452=\"\",\"\",+IF(+A2452=D2452,+E2452,((+G2452/E2452)^+((NETWORKDAYS(+D2452,A2452,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2452,F2452,Feriados!$A$2:$A$1058)-1))*E2452)))","v":5985.4893257336962},{"$f":"IF(A2452=\"\",\"\",+IF(+A2452=D2452,+VLOOKUP(D2452,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2452,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2452=\"\",\"\",+VLOOKUP(+EOMONTH(+F2452,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2452=\"\",\"\",VLOOKUP(D2452,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2452=\"\",\"\",IF(A2452=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2452,-2)+15,Cenários!$A:$D,2,FALSE)>A2452,+VLOOKUP(+EOMONTH(+A2452,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2452,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2452=\"\",\"\",VLOOKUP(F2452,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2452=\"\",\"\",IF(WORKDAY(+A2452,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2452,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-02"},{"$f":"IF(A2453=\"\",\"\",+IF(+A2453=D2453,+E2453,((+G2453/E2453)^+((NETWORKDAYS(+D2453,A2453,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2453,F2453,Feriados!$A$2:$A$1058)-1))*E2453)))","v":5986.2152540450734},{"$f":"IF(A2453=\"\",\"\",+IF(+A2453=D2453,+VLOOKUP(D2453,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2453,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2453=\"\",\"\",+VLOOKUP(+EOMONTH(+F2453,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2453=\"\",\"\",VLOOKUP(D2453,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2453=\"\",\"\",IF(A2453=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2453,-2)+15,Cenários!$A:$D,2,FALSE)>A2453,+VLOOKUP(+EOMONTH(+A2453,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2453,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2453=\"\",\"\",VLOOKUP(F2453,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2453=\"\",\"\",IF(WORKDAY(+A2453,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2453,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-03"},{"$f":"IF(A2454=\"\",\"\",+IF(+A2454=D2454,+E2454,((+G2454/E2454)^+((NETWORKDAYS(+D2454,A2454,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2454,F2454,Feriados!$A$2:$A$1058)-1))*E2454)))","v":5986.941270398027},{"$f":"IF(A2454=\"\",\"\",+IF(+A2454=D2454,+VLOOKUP(D2454,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2454,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2454=\"\",\"\",+VLOOKUP(+EOMONTH(+F2454,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2454=\"\",\"\",VLOOKUP(D2454,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2454=\"\",\"\",IF(A2454=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2454,-2)+15,Cenários!$A:$D,2,FALSE)>A2454,+VLOOKUP(+EOMONTH(+A2454,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2454,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2454=\"\",\"\",VLOOKUP(F2454,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2454=\"\",\"\",IF(WORKDAY(+A2454,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2454,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-04"},{"$f":"IF(A2455=\"\",\"\",+IF(+A2455=D2455,+E2455,((+G2455/E2455)^+((NETWORKDAYS(+D2455,A2455,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2455,F2455,Feriados!$A$2:$A$1058)-1))*E2455)))","v":5987.6673748032354},{"$f":"IF(A2455=\"\",\"\",+IF(+A2455=D2455,+VLOOKUP(D2455,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2455,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2455=\"\",\"\",+VLOOKUP(+EOMONTH(+F2455,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2455=\"\",\"\",VLOOKUP(D2455,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2455=\"\",\"\",IF(A2455=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2455,-2)+15,Cenários!$A:$D,2,FALSE)>A2455,+VLOOKUP(+EOMONTH(+A2455,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2455,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2455=\"\",\"\",VLOOKUP(F2455,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2455=\"\",\"\",IF(WORKDAY(+A2455,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2455,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-05"},{"$f":"IF(A2456=\"\",\"\",+IF(+A2456=D2456,+E2456,((+G2456/E2456)^+((NETWORKDAYS(+D2456,A2456,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2456,F2456,Feriados!$A$2:$A$1058)-1))*E2456)))","v":5988.3935672713751},{"$f":"IF(A2456=\"\",\"\",+IF(+A2456=D2456,+VLOOKUP(D2456,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2456,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2456=\"\",\"\",+VLOOKUP(+EOMONTH(+F2456,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2456=\"\",\"\",VLOOKUP(D2456,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2456=\"\",\"\",IF(A2456=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2456,-2)+15,Cenários!$A:$D,2,FALSE)>A2456,+VLOOKUP(+EOMONTH(+A2456,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2456,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2456=\"\",\"\",VLOOKUP(F2456,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2456=\"\",\"\",IF(WORKDAY(+A2456,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2456,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-08"},{"$f":"IF(A2457=\"\",\"\",+IF(+A2457=D2457,+E2457,((+G2457/E2457)^+((NETWORKDAYS(+D2457,A2457,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2457,F2457,Feriados!$A$2:$A$1058)-1))*E2457)))","v":5989.1198478131282},{"$f":"IF(A2457=\"\",\"\",+IF(+A2457=D2457,+VLOOKUP(D2457,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2457,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2457=\"\",\"\",+VLOOKUP(+EOMONTH(+F2457,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2457=\"\",\"\",VLOOKUP(D2457,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2457=\"\",\"\",IF(A2457=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2457,-2)+15,Cenários!$A:$D,2,FALSE)>A2457,+VLOOKUP(+EOMONTH(+A2457,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2457,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2457=\"\",\"\",VLOOKUP(F2457,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2457=\"\",\"\",IF(WORKDAY(+A2457,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2457,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-09"},{"$f":"IF(A2458=\"\",\"\",+IF(+A2458=D2458,+E2458,((+G2458/E2458)^+((NETWORKDAYS(+D2458,A2458,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2458,F2458,Feriados!$A$2:$A$1058)-1))*E2458)))","v":5989.8462164391776},{"$f":"IF(A2458=\"\",\"\",+IF(+A2458=D2458,+VLOOKUP(D2458,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2458,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2458=\"\",\"\",+VLOOKUP(+EOMONTH(+F2458,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2458=\"\",\"\",VLOOKUP(D2458,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2458=\"\",\"\",IF(A2458=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2458,-2)+15,Cenários!$A:$D,2,FALSE)>A2458,+VLOOKUP(+EOMONTH(+A2458,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2458,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2458=\"\",\"\",VLOOKUP(F2458,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2458=\"\",\"\",IF(WORKDAY(+A2458,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2458,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-10"},{"$f":"IF(A2459=\"\",\"\",+IF(+A2459=D2459,+E2459,((+G2459/E2459)^+((NETWORKDAYS(+D2459,A2459,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2459,F2459,Feriados!$A$2:$A$1058)-1))*E2459)))","v":5990.5726731602035},{"$f":"IF(A2459=\"\",\"\",+IF(+A2459=D2459,+VLOOKUP(D2459,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2459,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2459=\"\",\"\",+VLOOKUP(+EOMONTH(+F2459,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2459=\"\",\"\",VLOOKUP(D2459,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2459=\"\",\"\",IF(A2459=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2459,-2)+15,Cenários!$A:$D,2,FALSE)>A2459,+VLOOKUP(+EOMONTH(+A2459,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2459,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2459=\"\",\"\",VLOOKUP(F2459,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2459=\"\",\"\",IF(WORKDAY(+A2459,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2459,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-11"},{"$f":"IF(A2460=\"\",\"\",+IF(+A2460=D2460,+E2460,((+G2460/E2460)^+((NETWORKDAYS(+D2460,A2460,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2460,F2460,Feriados!$A$2:$A$1058)-1))*E2460)))","v":5991.2992179868925},{"$f":"IF(A2460=\"\",\"\",+IF(+A2460=D2460,+VLOOKUP(D2460,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2460,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2460=\"\",\"\",+VLOOKUP(+EOMONTH(+F2460,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2460=\"\",\"\",VLOOKUP(D2460,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2460=\"\",\"\",IF(A2460=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2460,-2)+15,Cenários!$A:$D,2,FALSE)>A2460,+VLOOKUP(+EOMONTH(+A2460,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2460,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2460=\"\",\"\",VLOOKUP(F2460,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2460=\"\",\"\",IF(WORKDAY(+A2460,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2460,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-12"},{"$f":"IF(A2461=\"\",\"\",+IF(+A2461=D2461,+E2461,((+G2461/E2461)^+((NETWORKDAYS(+D2461,A2461,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2461,F2461,Feriados!$A$2:$A$1058)-1))*E2461)))","v":5992.0258509299301},{"$f":"IF(A2461=\"\",\"\",+IF(+A2461=D2461,+VLOOKUP(D2461,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2461,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2461=\"\",\"\",+VLOOKUP(+EOMONTH(+F2461,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-07-15"},{"$f":"IF(A2461=\"\",\"\",VLOOKUP(D2461,Cenários!$B:$D,3,FALSE))","v":5977.5099220000002},{"$f":"IF(A2461=\"\",\"\",IF(A2461=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2461,-2)+15,Cenários!$A:$D,2,FALSE)>A2461,+VLOOKUP(+EOMONTH(+A2461,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2461,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-08-15"},{"$f":"IF(A2461=\"\",\"\",VLOOKUP(F2461,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003}]
[{"$f":"IF(A2461=\"\",\"\",IF(WORKDAY(+A2461,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2461,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-15"},{"$f":"IF(A2462=\"\",\"\",+IF(+A2462=D2462,+E2462,((+G2462/E2462)^+((NETWORKDAYS(+D2462,A2462,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2462,F2462,Feriados!$A$2:$A$1058)-1))*E2462)))","v":5992.7525720000003},{"$f":"IF(A2462=\"\",\"\",+IF(+A2462=D2462,+VLOOKUP(D2462,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2462,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2462=\"\",\"\",+VLOOKUP(+EOMONTH(+F2462,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2462=\"\",\"\",VLOOKUP(D2462,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2462=\"\",\"\",IF(A2462=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2462,-2)+15,Cenários!$A:$D,2,FALSE)>A2462,+VLOOKUP(+EOMONTH(+A2462,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2462,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2462=\"\",\"\",VLOOKUP(F2462,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2462=\"\",\"\",IF(WORKDAY(+A2462,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2462,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-16"},{"$f":"IF(A2463=\"\",\"\",+IF(+A2463=D2463,+E2463,((+G2463/E2463)^+((NETWORKDAYS(+D2463,A2463,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2463,F2463,Feriados!$A$2:$A$1058)-1))*E2463)))","v":5993.321860071459},{"$f":"IF(A2463=\"\",\"\",+IF(+A2463=D2463,+VLOOKUP(D2463,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2463,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2463=\"\",\"\",+VLOOKUP(+EOMONTH(+F2463,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2463=\"\",\"\",VLOOKUP(D2463,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2463=\"\",\"\",IF(A2463=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2463,-2)+15,Cenários!$A:$D,2,FALSE)>A2463,+VLOOKUP(+EOMONTH(+A2463,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2463,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2463=\"\",\"\",VLOOKUP(F2463,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2463=\"\",\"\",IF(WORKDAY(+A2463,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2463,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-17"},{"$f":"IF(A2464=\"\",\"\",+IF(+A2464=D2464,+E2464,((+G2464/E2464)^+((NETWORKDAYS(+D2464,A2464,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2464,F2464,Feriados!$A$2:$A$1058)-1))*E2464)))","v":5993.8912022230597},{"$f":"IF(A2464=\"\",\"\",+IF(+A2464=D2464,+VLOOKUP(D2464,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2464,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2464=\"\",\"\",+VLOOKUP(+EOMONTH(+F2464,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2464=\"\",\"\",VLOOKUP(D2464,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2464=\"\",\"\",IF(A2464=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2464,-2)+15,Cenários!$A:$D,2,FALSE)>A2464,+VLOOKUP(+EOMONTH(+A2464,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2464,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2464=\"\",\"\",VLOOKUP(F2464,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2464=\"\",\"\",IF(WORKDAY(+A2464,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2464,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-18"},{"$f":"IF(A2465=\"\",\"\",+IF(+A2465=D2465,+E2465,((+G2465/E2465)^+((NETWORKDAYS(+D2465,A2465,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2465,F2465,Feriados!$A$2:$A$1058)-1))*E2465)))","v":5994.4605984599393},{"$f":"IF(A2465=\"\",\"\",+IF(+A2465=D2465,+VLOOKUP(D2465,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2465,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2465=\"\",\"\",+VLOOKUP(+EOMONTH(+F2465,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2465=\"\",\"\",VLOOKUP(D2465,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2465=\"\",\"\",IF(A2465=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2465,-2)+15,Cenários!$A:$D,2,FALSE)>A2465,+VLOOKUP(+EOMONTH(+A2465,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2465,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2465=\"\",\"\",VLOOKUP(F2465,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2465=\"\",\"\",IF(WORKDAY(+A2465,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2465,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-19"},{"$f":"IF(A2466=\"\",\"\",+IF(+A2466=D2466,+E2466,((+G2466/E2466)^+((NETWORKDAYS(+D2466,A2466,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2466,F2466,Feriados!$A$2:$A$1058)-1))*E2466)))","v":5995.0300487872364},{"$f":"IF(A2466=\"\",\"\",+IF(+A2466=D2466,+VLOOKUP(D2466,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2466,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2466=\"\",\"\",+VLOOKUP(+EOMONTH(+F2466,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2466=\"\",\"\",VLOOKUP(D2466,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2466=\"\",\"\",IF(A2466=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2466,-2)+15,Cenários!$A:$D,2,FALSE)>A2466,+VLOOKUP(+EOMONTH(+A2466,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2466,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2466=\"\",\"\",VLOOKUP(F2466,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2466=\"\",\"\",IF(WORKDAY(+A2466,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2466,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-22"},{"$f":"IF(A2467=\"\",\"\",+IF(+A2467=D2467,+E2467,((+G2467/E2467)^+((NETWORKDAYS(+D2467,A2467,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2467,F2467,Feriados!$A$2:$A$1058)-1))*E2467)))","v":5995.5995532100878},{"$f":"IF(A2467=\"\",\"\",+IF(+A2467=D2467,+VLOOKUP(D2467,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2467,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2467=\"\",\"\",+VLOOKUP(+EOMONTH(+F2467,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2467=\"\",\"\",VLOOKUP(D2467,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2467=\"\",\"\",IF(A2467=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2467,-2)+15,Cenários!$A:$D,2,FALSE)>A2467,+VLOOKUP(+EOMONTH(+A2467,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2467,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2467=\"\",\"\",VLOOKUP(F2467,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2467=\"\",\"\",IF(WORKDAY(+A2467,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2467,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-23"},{"$f":"IF(A2468=\"\",\"\",+IF(+A2468=D2468,+E2468,((+G2468/E2468)^+((NETWORKDAYS(+D2468,A2468,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2468,F2468,Feriados!$A$2:$A$1058)-1))*E2468)))","v":5996.169111733635},{"$f":"IF(A2468=\"\",\"\",+IF(+A2468=D2468,+VLOOKUP(D2468,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2468,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2468=\"\",\"\",+VLOOKUP(+EOMONTH(+F2468,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2468=\"\",\"\",VLOOKUP(D2468,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2468=\"\",\"\",IF(A2468=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2468,-2)+15,Cenários!$A:$D,2,FALSE)>A2468,+VLOOKUP(+EOMONTH(+A2468,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2468,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2468=\"\",\"\",VLOOKUP(F2468,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2468=\"\",\"\",IF(WORKDAY(+A2468,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2468,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-24"},{"$f":"IF(A2469=\"\",\"\",+IF(+A2469=D2469,+E2469,((+G2469/E2469)^+((NETWORKDAYS(+D2469,A2469,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2469,F2469,Feriados!$A$2:$A$1058)-1))*E2469)))","v":5996.7387243630137},{"$f":"IF(A2469=\"\",\"\",+IF(+A2469=D2469,+VLOOKUP(D2469,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2469,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2469=\"\",\"\",+VLOOKUP(+EOMONTH(+F2469,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2469=\"\",\"\",VLOOKUP(D2469,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2469=\"\",\"\",IF(A2469=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2469,-2)+15,Cenários!$A:$D,2,FALSE)>A2469,+VLOOKUP(+EOMONTH(+A2469,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2469,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2469=\"\",\"\",VLOOKUP(F2469,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2469=\"\",\"\",IF(WORKDAY(+A2469,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2469,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-25"},{"$f":"IF(A2470=\"\",\"\",+IF(+A2470=D2470,+E2470,((+G2470/E2470)^+((NETWORKDAYS(+D2470,A2470,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2470,F2470,Feriados!$A$2:$A$1058)-1))*E2470)))","v":5997.3083911033682},{"$f":"IF(A2470=\"\",\"\",+IF(+A2470=D2470,+VLOOKUP(D2470,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2470,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2470=\"\",\"\",+VLOOKUP(+EOMONTH(+F2470,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2470=\"\",\"\",VLOOKUP(D2470,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2470=\"\",\"\",IF(A2470=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2470,-2)+15,Cenários!$A:$D,2,FALSE)>A2470,+VLOOKUP(+EOMONTH(+A2470,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2470,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2470=\"\",\"\",VLOOKUP(F2470,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2470=\"\",\"\",IF(WORKDAY(+A2470,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2470,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-26"},{"$f":"IF(A2471=\"\",\"\",+IF(+A2471=D2471,+E2471,((+G2471/E2471)^+((NETWORKDAYS(+D2471,A2471,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2471,F2471,Feriados!$A$2:$A$1058)-1))*E2471)))","v":5997.8781119598343},{"$f":"IF(A2471=\"\",\"\",+IF(+A2471=D2471,+VLOOKUP(D2471,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2471,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2471=\"\",\"\",+VLOOKUP(+EOMONTH(+F2471,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2471=\"\",\"\",VLOOKUP(D2471,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2471=\"\",\"\",IF(A2471=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2471,-2)+15,Cenários!$A:$D,2,FALSE)>A2471,+VLOOKUP(+EOMONTH(+A2471,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2471,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2471=\"\",\"\",VLOOKUP(F2471,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2471=\"\",\"\",IF(WORKDAY(+A2471,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2471,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-29"},{"$f":"IF(A2472=\"\",\"\",+IF(+A2472=D2472,+E2472,((+G2472/E2472)^+((NETWORKDAYS(+D2472,A2472,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2472,F2472,Feriados!$A$2:$A$1058)-1))*E2472)))","v":5998.4478869375571},{"$f":"IF(A2472=\"\",\"\",+IF(+A2472=D2472,+VLOOKUP(D2472,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2472,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2472=\"\",\"\",+VLOOKUP(+EOMONTH(+F2472,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2472=\"\",\"\",VLOOKUP(D2472,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2472=\"\",\"\",IF(A2472=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2472,-2)+15,Cenários!$A:$D,2,FALSE)>A2472,+VLOOKUP(+EOMONTH(+A2472,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2472,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2472=\"\",\"\",VLOOKUP(F2472,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2472=\"\",\"\",IF(WORKDAY(+A2472,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2472,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-30"},{"$f":"IF(A2473=\"\",\"\",+IF(+A2473=D2473,+E2473,((+G2473/E2473)^+((NETWORKDAYS(+D2473,A2473,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2473,F2473,Feriados!$A$2:$A$1058)-1))*E2473)))","v":5999.0177160416742},{"$f":"IF(A2473=\"\",\"\",+IF(+A2473=D2473,+VLOOKUP(D2473,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2473,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2473=\"\",\"\",+VLOOKUP(+EOMONTH(+F2473,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2473=\"\",\"\",VLOOKUP(D2473,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2473=\"\",\"\",IF(A2473=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2473,-2)+15,Cenários!$A:$D,2,FALSE)>A2473,+VLOOKUP(+EOMONTH(+A2473,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2473,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2473=\"\",\"\",VLOOKUP(F2473,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2473=\"\",\"\",IF(WORKDAY(+A2473,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2473,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-08-31"},{"$f":"IF(A2474=\"\",\"\",+IF(+A2474=D2474,+E2474,((+G2474/E2474)^+((NETWORKDAYS(+D2474,A2474,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2474,F2474,Feriados!$A$2:$A$1058)-1))*E2474)))","v":5999.587599277329},{"$f":"IF(A2474=\"\",\"\",+IF(+A2474=D2474,+VLOOKUP(D2474,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2474,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2474=\"\",\"\",+VLOOKUP(+EOMONTH(+F2474,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2474=\"\",\"\",VLOOKUP(D2474,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2474=\"\",\"\",IF(A2474=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2474,-2)+15,Cenários!$A:$D,2,FALSE)>A2474,+VLOOKUP(+EOMONTH(+A2474,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2474,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2474=\"\",\"\",VLOOKUP(F2474,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2474=\"\",\"\",IF(WORKDAY(+A2474,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2474,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-01"},{"$f":"IF(A2475=\"\",\"\",+IF(+A2475=D2475,+E2475,((+G2475/E2475)^+((NETWORKDAYS(+D2475,A2475,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2475,F2475,Feriados!$A$2:$A$1058)-1))*E2475)))","v":6000.1575366496645},{"$f":"IF(A2475=\"\",\"\",+IF(+A2475=D2475,+VLOOKUP(D2475,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2475,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2475=\"\",\"\",+VLOOKUP(+EOMONTH(+F2475,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2475=\"\",\"\",VLOOKUP(D2475,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2475=\"\",\"\",IF(A2475=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2475,-2)+15,Cenários!$A:$D,2,FALSE)>A2475,+VLOOKUP(+EOMONTH(+A2475,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2475,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2475=\"\",\"\",VLOOKUP(F2475,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2475=\"\",\"\",IF(WORKDAY(+A2475,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2475,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-02"},{"$f":"IF(A2476=\"\",\"\",+IF(+A2476=D2476,+E2476,((+G2476/E2476)^+((NETWORKDAYS(+D2476,A2476,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2476,F2476,Feriados!$A$2:$A$1058)-1))*E2476)))","v":6000.7275281638222},{"$f":"IF(A2476=\"\",\"\",+IF(+A2476=D2476,+VLOOKUP(D2476,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2476,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2476=\"\",\"\",+VLOOKUP(+EOMONTH(+F2476,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2476=\"\",\"\",VLOOKUP(D2476,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2476=\"\",\"\",IF(A2476=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2476,-2)+15,Cenários!$A:$D,2,FALSE)>A2476,+VLOOKUP(+EOMONTH(+A2476,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2476,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2476=\"\",\"\",VLOOKUP(F2476,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2476=\"\",\"\",IF(WORKDAY(+A2476,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2476,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-05"},{"$f":"IF(A2477=\"\",\"\",+IF(+A2477=D2477,+E2477,((+G2477/E2477)^+((NETWORKDAYS(+D2477,A2477,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2477,F2477,Feriados!$A$2:$A$1058)-1))*E2477)))","v":6001.297573824947},{"$f":"IF(A2477=\"\",\"\",+IF(+A2477=D2477,+VLOOKUP(D2477,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2477,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2477=\"\",\"\",+VLOOKUP(+EOMONTH(+F2477,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2477=\"\",\"\",VLOOKUP(D2477,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2477=\"\",\"\",IF(A2477=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2477,-2)+15,Cenários!$A:$D,2,FALSE)>A2477,+VLOOKUP(+EOMONTH(+A2477,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2477,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2477=\"\",\"\",VLOOKUP(F2477,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2477=\"\",\"\",IF(WORKDAY(+A2477,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2477,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-06"},{"$f":"IF(A2478=\"\",\"\",+IF(+A2478=D2478,+E2478,((+G2478/E2478)^+((NETWORKDAYS(+D2478,A2478,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2478,F2478,Feriados!$A$2:$A$1058)-1))*E2478)))","v":6001.8676736381813},{"$f":"IF(A2478=\"\",\"\",+IF(+A2478=D2478,+VLOOKUP(D2478,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2478,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2478=\"\",\"\",+VLOOKUP(+EOMONTH(+F2478,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2478=\"\",\"\",VLOOKUP(D2478,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2478=\"\",\"\",IF(A2478=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2478,-2)+15,Cenários!$A:$D,2,FALSE)>A2478,+VLOOKUP(+EOMONTH(+A2478,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2478,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2478=\"\",\"\",VLOOKUP(F2478,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2478=\"\",\"\",IF(WORKDAY(+A2478,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2478,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-08"},{"$f":"IF(A2479=\"\",\"\",+IF(+A2479=D2479,+E2479,((+G2479/E2479)^+((NETWORKDAYS(+D2479,A2479,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2479,F2479,Feriados!$A$2:$A$1058)-1))*E2479)))","v":6002.4378276086691},{"$f":"IF(A2479=\"\",\"\",+IF(+A2479=D2479,+VLOOKUP(D2479,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2479,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2479=\"\",\"\",+VLOOKUP(+EOMONTH(+F2479,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2479=\"\",\"\",VLOOKUP(D2479,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2479=\"\",\"\",IF(A2479=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2479,-2)+15,Cenários!$A:$D,2,FALSE)>A2479,+VLOOKUP(+EOMONTH(+A2479,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2479,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2479=\"\",\"\",VLOOKUP(F2479,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2479=\"\",\"\",IF(WORKDAY(+A2479,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2479,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-09"},{"$f":"IF(A2480=\"\",\"\",+IF(+A2480=D2480,+E2480,((+G2480/E2480)^+((NETWORKDAYS(+D2480,A2480,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2480,F2480,Feriados!$A$2:$A$1058)-1))*E2480)))","v":6003.0080357415545},{"$f":"IF(A2480=\"\",\"\",+IF(+A2480=D2480,+VLOOKUP(D2480,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2480,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2480=\"\",\"\",+VLOOKUP(+EOMONTH(+F2480,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2480=\"\",\"\",VLOOKUP(D2480,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2480=\"\",\"\",IF(A2480=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2480,-2)+15,Cenários!$A:$D,2,FALSE)>A2480,+VLOOKUP(+EOMONTH(+A2480,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2480,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2480=\"\",\"\",VLOOKUP(F2480,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2480=\"\",\"\",IF(WORKDAY(+A2480,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2480,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-12"},{"$f":"IF(A2481=\"\",\"\",+IF(+A2481=D2481,+E2481,((+G2481/E2481)^+((NETWORKDAYS(+D2481,A2481,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2481,F2481,Feriados!$A$2:$A$1058)-1))*E2481)))","v":6003.5782980419854},{"$f":"IF(A2481=\"\",\"\",+IF(+A2481=D2481,+VLOOKUP(D2481,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2481,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2481=\"\",\"\",+VLOOKUP(+EOMONTH(+F2481,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2481=\"\",\"\",VLOOKUP(D2481,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2481=\"\",\"\",IF(A2481=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2481,-2)+15,Cenários!$A:$D,2,FALSE)>A2481,+VLOOKUP(+EOMONTH(+A2481,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2481,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2481=\"\",\"\",VLOOKUP(F2481,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2481=\"\",\"\",IF(WORKDAY(+A2481,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2481,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-13"},{"$f":"IF(A2482=\"\",\"\",+IF(+A2482=D2482,+E2482,((+G2482/E2482)^+((NETWORKDAYS(+D2482,A2482,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2482,F2482,Feriados!$A$2:$A$1058)-1))*E2482)))","v":6004.1486145151048},{"$f":"IF(A2482=\"\",\"\",+IF(+A2482=D2482,+VLOOKUP(D2482,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2482,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2482=\"\",\"\",+VLOOKUP(+EOMONTH(+F2482,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2482=\"\",\"\",VLOOKUP(D2482,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2482=\"\",\"\",IF(A2482=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2482,-2)+15,Cenários!$A:$D,2,FALSE)>A2482,+VLOOKUP(+EOMONTH(+A2482,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2482,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2482=\"\",\"\",VLOOKUP(F2482,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2482=\"\",\"\",IF(WORKDAY(+A2482,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2482,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-14"},{"$f":"IF(A2483=\"\",\"\",+IF(+A2483=D2483,+E2483,((+G2483/E2483)^+((NETWORKDAYS(+D2483,A2483,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2483,F2483,Feriados!$A$2:$A$1058)-1))*E2483)))","v":6004.7189851660623},{"$f":"IF(A2483=\"\",\"\",+IF(+A2483=D2483,+VLOOKUP(D2483,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2483,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2483=\"\",\"\",+VLOOKUP(+EOMONTH(+F2483,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-08-15"},{"$f":"IF(A2483=\"\",\"\",VLOOKUP(D2483,Cenários!$B:$D,3,FALSE))","v":5992.7525720000003},{"$f":"IF(A2483=\"\",\"\",IF(A2483=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2483,-2)+15,Cenários!$A:$D,2,FALSE)>A2483,+VLOOKUP(+EOMONTH(+A2483,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2483,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-09-15"},{"$f":"IF(A2483=\"\",\"\",VLOOKUP(F2483,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003}]
[{"$f":"IF(A2483=\"\",\"\",IF(WORKDAY(+A2483,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2483,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-15"},{"$f":"IF(A2484=\"\",\"\",+IF(+A2484=D2484,+E2484,((+G2484/E2484)^+((NETWORKDAYS(+D2484,A2484,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2484,F2484,Feriados!$A$2:$A$1058)-1))*E2484)))","v":6005.2894100000003},{"$f":"IF(A2484=\"\",\"\",+IF(+A2484=D2484,+VLOOKUP(D2484,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2484,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2484=\"\",\"\",+VLOOKUP(+EOMONTH(+F2484,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2484=\"\",\"\",VLOOKUP(D2484,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2484=\"\",\"\",IF(A2484=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2484,-2)+15,Cenários!$A:$D,2,FALSE)>A2484,+VLOOKUP(+EOMONTH(+A2484,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2484,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2484=\"\",\"\",VLOOKUP(F2484,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2484=\"\",\"\",IF(WORKDAY(+A2484,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2484,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-16"},{"$f":"IF(A2485=\"\",\"\",+IF(+A2485=D2485,+E2485,((+G2485/E2485)^+((NETWORKDAYS(+D2485,A2485,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2485,F2485,Feriados!$A$2:$A$1058)-1))*E2485)))","v":6005.8607983437914},{"$f":"IF(A2485=\"\",\"\",+IF(+A2485=D2485,+VLOOKUP(D2485,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2485,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2485=\"\",\"\",+VLOOKUP(+EOMONTH(+F2485,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2485=\"\",\"\",VLOOKUP(D2485,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2485=\"\",\"\",IF(A2485=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2485,-2)+15,Cenários!$A:$D,2,FALSE)>A2485,+VLOOKUP(+EOMONTH(+A2485,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2485,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2485=\"\",\"\",VLOOKUP(F2485,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2485=\"\",\"\",IF(WORKDAY(+A2485,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2485,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-19"},{"$f":"IF(A2486=\"\",\"\",+IF(+A2486=D2486,+E2486,((+G2486/E2486)^+((NETWORKDAYS(+D2486,A2486,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2486,F2486,Feriados!$A$2:$A$1058)-1))*E2486)))","v":6006.4322410537625},{"$f":"IF(A2486=\"\",\"\",+IF(+A2486=D2486,+VLOOKUP(D2486,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2486,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2486=\"\",\"\",+VLOOKUP(+EOMONTH(+F2486,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2486=\"\",\"\",VLOOKUP(D2486,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2486=\"\",\"\",IF(A2486=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2486,-2)+15,Cenários!$A:$D,2,FALSE)>A2486,+VLOOKUP(+EOMONTH(+A2486,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2486,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2486=\"\",\"\",VLOOKUP(F2486,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2486=\"\",\"\",IF(WORKDAY(+A2486,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2486,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-20"},{"$f":"IF(A2487=\"\",\"\",+IF(+A2487=D2487,+E2487,((+G2487/E2487)^+((NETWORKDAYS(+D2487,A2487,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2487,F2487,Feriados!$A$2:$A$1058)-1))*E2487)))","v":6007.0037381350839},{"$f":"IF(A2487=\"\",\"\",+IF(+A2487=D2487,+VLOOKUP(D2487,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2487,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2487=\"\",\"\",+VLOOKUP(+EOMONTH(+F2487,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2487=\"\",\"\",VLOOKUP(D2487,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2487=\"\",\"\",IF(A2487=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2487,-2)+15,Cenários!$A:$D,2,FALSE)>A2487,+VLOOKUP(+EOMONTH(+A2487,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2487,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2487=\"\",\"\",VLOOKUP(F2487,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2487=\"\",\"\",IF(WORKDAY(+A2487,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2487,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-21"},{"$f":"IF(A2488=\"\",\"\",+IF(+A2488=D2488,+E2488,((+G2488/E2488)^+((NETWORKDAYS(+D2488,A2488,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2488,F2488,Feriados!$A$2:$A$1058)-1))*E2488)))","v":6007.5752895929318},{"$f":"IF(A2488=\"\",\"\",+IF(+A2488=D2488,+VLOOKUP(D2488,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2488,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2488=\"\",\"\",+VLOOKUP(+EOMONTH(+F2488,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2488=\"\",\"\",VLOOKUP(D2488,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2488=\"\",\"\",IF(A2488=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2488,-2)+15,Cenários!$A:$D,2,FALSE)>A2488,+VLOOKUP(+EOMONTH(+A2488,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2488,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2488=\"\",\"\",VLOOKUP(F2488,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2488=\"\",\"\",IF(WORKDAY(+A2488,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2488,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-22"},{"$f":"IF(A2489=\"\",\"\",+IF(+A2489=D2489,+E2489,((+G2489/E2489)^+((NETWORKDAYS(+D2489,A2489,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2489,F2489,Feriados!$A$2:$A$1058)-1))*E2489)))","v":6008.1468954324782},{"$f":"IF(A2489=\"\",\"\",+IF(+A2489=D2489,+VLOOKUP(D2489,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2489,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2489=\"\",\"\",+VLOOKUP(+EOMONTH(+F2489,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2489=\"\",\"\",VLOOKUP(D2489,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2489=\"\",\"\",IF(A2489=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2489,-2)+15,Cenários!$A:$D,2,FALSE)>A2489,+VLOOKUP(+EOMONTH(+A2489,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2489,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2489=\"\",\"\",VLOOKUP(F2489,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2489=\"\",\"\",IF(WORKDAY(+A2489,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2489,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-23"},{"$f":"IF(A2490=\"\",\"\",+IF(+A2490=D2490,+E2490,((+G2490/E2490)^+((NETWORKDAYS(+D2490,A2490,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2490,F2490,Feriados!$A$2:$A$1058)-1))*E2490)))","v":6008.7185556588975},{"$f":"IF(A2490=\"\",\"\",+IF(+A2490=D2490,+VLOOKUP(D2490,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2490,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2490=\"\",\"\",+VLOOKUP(+EOMONTH(+F2490,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2490=\"\",\"\",VLOOKUP(D2490,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2490=\"\",\"\",IF(A2490=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2490,-2)+15,Cenários!$A:$D,2,FALSE)>A2490,+VLOOKUP(+EOMONTH(+A2490,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2490,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2490=\"\",\"\",VLOOKUP(F2490,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2490=\"\",\"\",IF(WORKDAY(+A2490,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2490,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-26"},{"$f":"IF(A2491=\"\",\"\",+IF(+A2491=D2491,+E2491,((+G2491/E2491)^+((NETWORKDAYS(+D2491,A2491,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2491,F2491,Feriados!$A$2:$A$1058)-1))*E2491)))","v":6009.2902702773645},{"$f":"IF(A2491=\"\",\"\",+IF(+A2491=D2491,+VLOOKUP(D2491,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2491,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2491=\"\",\"\",+VLOOKUP(+EOMONTH(+F2491,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2491=\"\",\"\",VLOOKUP(D2491,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2491=\"\",\"\",IF(A2491=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2491,-2)+15,Cenários!$A:$D,2,FALSE)>A2491,+VLOOKUP(+EOMONTH(+A2491,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2491,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2491=\"\",\"\",VLOOKUP(F2491,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2491=\"\",\"\",IF(WORKDAY(+A2491,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2491,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-27"},{"$f":"IF(A2492=\"\",\"\",+IF(+A2492=D2492,+E2492,((+G2492/E2492)^+((NETWORKDAYS(+D2492,A2492,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2492,F2492,Feriados!$A$2:$A$1058)-1))*E2492)))","v":6009.8620392930561},{"$f":"IF(A2492=\"\",\"\",+IF(+A2492=D2492,+VLOOKUP(D2492,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2492,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2492=\"\",\"\",+VLOOKUP(+EOMONTH(+F2492,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2492=\"\",\"\",VLOOKUP(D2492,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2492=\"\",\"\",IF(A2492=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2492,-2)+15,Cenários!$A:$D,2,FALSE)>A2492,+VLOOKUP(+EOMONTH(+A2492,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2492,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2492=\"\",\"\",VLOOKUP(F2492,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2492=\"\",\"\",IF(WORKDAY(+A2492,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2492,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-28"},{"$f":"IF(A2493=\"\",\"\",+IF(+A2493=D2493,+E2493,((+G2493/E2493)^+((NETWORKDAYS(+D2493,A2493,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2493,F2493,Feriados!$A$2:$A$1058)-1))*E2493)))","v":6010.4338627111456},{"$f":"IF(A2493=\"\",\"\",+IF(+A2493=D2493,+VLOOKUP(D2493,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2493,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2493=\"\",\"\",+VLOOKUP(+EOMONTH(+F2493,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2493=\"\",\"\",VLOOKUP(D2493,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2493=\"\",\"\",IF(A2493=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2493,-2)+15,Cenários!$A:$D,2,FALSE)>A2493,+VLOOKUP(+EOMONTH(+A2493,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2493,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2493=\"\",\"\",VLOOKUP(F2493,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2493=\"\",\"\",IF(WORKDAY(+A2493,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2493,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-29"},{"$f":"IF(A2494=\"\",\"\",+IF(+A2494=D2494,+E2494,((+G2494/E2494)^+((NETWORKDAYS(+D2494,A2494,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2494,F2494,Feriados!$A$2:$A$1058)-1))*E2494)))","v":6011.0057405368116},{"$f":"IF(A2494=\"\",\"\",+IF(+A2494=D2494,+VLOOKUP(D2494,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2494,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2494=\"\",\"\",+VLOOKUP(+EOMONTH(+F2494,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2494=\"\",\"\",VLOOKUP(D2494,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2494=\"\",\"\",IF(A2494=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2494,-2)+15,Cenários!$A:$D,2,FALSE)>A2494,+VLOOKUP(+EOMONTH(+A2494,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2494,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2494=\"\",\"\",VLOOKUP(F2494,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2494=\"\",\"\",IF(WORKDAY(+A2494,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2494,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-09-30"},{"$f":"IF(A2495=\"\",\"\",+IF(+A2495=D2495,+E2495,((+G2495/E2495)^+((NETWORKDAYS(+D2495,A2495,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2495,F2495,Feriados!$A$2:$A$1058)-1))*E2495)))","v":6011.5776727752282},{"$f":"IF(A2495=\"\",\"\",+IF(+A2495=D2495,+VLOOKUP(D2495,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2495,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2495=\"\",\"\",+VLOOKUP(+EOMONTH(+F2495,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2495=\"\",\"\",VLOOKUP(D2495,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2495=\"\",\"\",IF(A2495=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2495,-2)+15,Cenários!$A:$D,2,FALSE)>A2495,+VLOOKUP(+EOMONTH(+A2495,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2495,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2495=\"\",\"\",VLOOKUP(F2495,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2495=\"\",\"\",IF(WORKDAY(+A2495,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2495,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-03"},{"$f":"IF(A2496=\"\",\"\",+IF(+A2496=D2496,+E2496,((+G2496/E2496)^+((NETWORKDAYS(+D2496,A2496,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2496,F2496,Feriados!$A$2:$A$1058)-1))*E2496)))","v":6012.1496594315749},{"$f":"IF(A2496=\"\",\"\",+IF(+A2496=D2496,+VLOOKUP(D2496,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2496,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2496=\"\",\"\",+VLOOKUP(+EOMONTH(+F2496,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2496=\"\",\"\",VLOOKUP(D2496,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2496=\"\",\"\",IF(A2496=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2496,-2)+15,Cenários!$A:$D,2,FALSE)>A2496,+VLOOKUP(+EOMONTH(+A2496,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2496,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2496=\"\",\"\",VLOOKUP(F2496,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2496=\"\",\"\",IF(WORKDAY(+A2496,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2496,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-04"},{"$f":"IF(A2497=\"\",\"\",+IF(+A2497=D2497,+E2497,((+G2497/E2497)^+((NETWORKDAYS(+D2497,A2497,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2497,F2497,Feriados!$A$2:$A$1058)-1))*E2497)))","v":6012.7217005110288},{"$f":"IF(A2497=\"\",\"\",+IF(+A2497=D2497,+VLOOKUP(D2497,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2497,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2497=\"\",\"\",+VLOOKUP(+EOMONTH(+F2497,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2497=\"\",\"\",VLOOKUP(D2497,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2497=\"\",\"\",IF(A2497=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2497,-2)+15,Cenários!$A:$D,2,FALSE)>A2497,+VLOOKUP(+EOMONTH(+A2497,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2497,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2497=\"\",\"\",VLOOKUP(F2497,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2497=\"\",\"\",IF(WORKDAY(+A2497,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2497,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-05"},{"$f":"IF(A2498=\"\",\"\",+IF(+A2498=D2498,+E2498,((+G2498/E2498)^+((NETWORKDAYS(+D2498,A2498,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2498,F2498,Feriados!$A$2:$A$1058)-1))*E2498)))","v":6013.2937960187674},{"$f":"IF(A2498=\"\",\"\",+IF(+A2498=D2498,+VLOOKUP(D2498,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2498,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2498=\"\",\"\",+VLOOKUP(+EOMONTH(+F2498,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2498=\"\",\"\",VLOOKUP(D2498,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2498=\"\",\"\",IF(A2498=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2498,-2)+15,Cenários!$A:$D,2,FALSE)>A2498,+VLOOKUP(+EOMONTH(+A2498,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2498,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2498=\"\",\"\",VLOOKUP(F2498,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2498=\"\",\"\",IF(WORKDAY(+A2498,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2498,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-06"},{"$f":"IF(A2499=\"\",\"\",+IF(+A2499=D2499,+E2499,((+G2499/E2499)^+((NETWORKDAYS(+D2499,A2499,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2499,F2499,Feriados!$A$2:$A$1058)-1))*E2499)))","v":6013.8659459599703},{"$f":"IF(A2499=\"\",\"\",+IF(+A2499=D2499,+VLOOKUP(D2499,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2499,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2499=\"\",\"\",+VLOOKUP(+EOMONTH(+F2499,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2499=\"\",\"\",VLOOKUP(D2499,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2499=\"\",\"\",IF(A2499=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2499,-2)+15,Cenários!$A:$D,2,FALSE)>A2499,+VLOOKUP(+EOMONTH(+A2499,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2499,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2499=\"\",\"\",VLOOKUP(F2499,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2499=\"\",\"\",IF(WORKDAY(+A2499,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2499,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-07"},{"$f":"IF(A2500=\"\",\"\",+IF(+A2500=D2500,+E2500,((+G2500/E2500)^+((NETWORKDAYS(+D2500,A2500,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2500,F2500,Feriados!$A$2:$A$1058)-1))*E2500)))","v":6014.4381503398163},{"$f":"IF(A2500=\"\",\"\",+IF(+A2500=D2500,+VLOOKUP(D2500,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2500,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2500=\"\",\"\",+VLOOKUP(+EOMONTH(+F2500,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2500=\"\",\"\",VLOOKUP(D2500,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2500=\"\",\"\",IF(A2500=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2500,-2)+15,Cenários!$A:$D,2,FALSE)>A2500,+VLOOKUP(+EOMONTH(+A2500,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2500,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2500=\"\",\"\",VLOOKUP(F2500,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2500=\"\",\"\",IF(WORKDAY(+A2500,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2500,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-10"},{"$f":"IF(A2501=\"\",\"\",+IF(+A2501=D2501,+E2501,((+G2501/E2501)^+((NETWORKDAYS(+D2501,A2501,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2501,F2501,Feriados!$A$2:$A$1058)-1))*E2501)))","v":6015.0104091634848},{"$f":"IF(A2501=\"\",\"\",+IF(+A2501=D2501,+VLOOKUP(D2501,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2501,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2501=\"\",\"\",+VLOOKUP(+EOMONTH(+F2501,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2501=\"\",\"\",VLOOKUP(D2501,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2501=\"\",\"\",IF(A2501=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2501,-2)+15,Cenários!$A:$D,2,FALSE)>A2501,+VLOOKUP(+EOMONTH(+A2501,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2501,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2501=\"\",\"\",VLOOKUP(F2501,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2501=\"\",\"\",IF(WORKDAY(+A2501,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2501,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-11"},{"$f":"IF(A2502=\"\",\"\",+IF(+A2502=D2502,+E2502,((+G2502/E2502)^+((NETWORKDAYS(+D2502,A2502,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2502,F2502,Feriados!$A$2:$A$1058)-1))*E2502)))","v":6015.5827224361565},{"$f":"IF(A2502=\"\",\"\",+IF(+A2502=D2502,+VLOOKUP(D2502,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2502,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2502=\"\",\"\",+VLOOKUP(+EOMONTH(+F2502,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2502=\"\",\"\",VLOOKUP(D2502,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2502=\"\",\"\",IF(A2502=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2502,-2)+15,Cenários!$A:$D,2,FALSE)>A2502,+VLOOKUP(+EOMONTH(+A2502,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2502,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2502=\"\",\"\",VLOOKUP(F2502,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2502=\"\",\"\",IF(WORKDAY(+A2502,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2502,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-13"},{"$f":"IF(A2503=\"\",\"\",+IF(+A2503=D2503,+E2503,((+G2503/E2503)^+((NETWORKDAYS(+D2503,A2503,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2503,F2503,Feriados!$A$2:$A$1058)-1))*E2503)))","v":6016.1550901630126},{"$f":"IF(A2503=\"\",\"\",+IF(+A2503=D2503,+VLOOKUP(D2503,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2503,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2503=\"\",\"\",+VLOOKUP(+EOMONTH(+F2503,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2503=\"\",\"\",VLOOKUP(D2503,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2503=\"\",\"\",IF(A2503=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2503,-2)+15,Cenários!$A:$D,2,FALSE)>A2503,+VLOOKUP(+EOMONTH(+A2503,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2503,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2503=\"\",\"\",VLOOKUP(F2503,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2503=\"\",\"\",IF(WORKDAY(+A2503,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2503,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-14"},{"$f":"IF(A2504=\"\",\"\",+IF(+A2504=D2504,+E2504,((+G2504/E2504)^+((NETWORKDAYS(+D2504,A2504,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2504,F2504,Feriados!$A$2:$A$1058)-1))*E2504)))","v":6016.7275123492336},{"$f":"IF(A2504=\"\",\"\",+IF(+A2504=D2504,+VLOOKUP(D2504,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2504,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2504=\"\",\"\",+VLOOKUP(+EOMONTH(+F2504,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-09-15"},{"$f":"IF(A2504=\"\",\"\",VLOOKUP(D2504,Cenários!$B:$D,3,FALSE))","v":6005.2894100000003},{"$f":"IF(A2504=\"\",\"\",IF(A2504=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2504,-2)+15,Cenários!$A:$D,2,FALSE)>A2504,+VLOOKUP(+EOMONTH(+A2504,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2504,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-10-17"},{"$f":"IF(A2504=\"\",\"\",VLOOKUP(F2504,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001}]
[{"$f":"IF(A2504=\"\",\"\",IF(WORKDAY(+A2504,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2504,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-17"},{"$f":"IF(A2505=\"\",\"\",+IF(+A2505=D2505,+E2505,((+G2505/E2505)^+((NETWORKDAYS(+D2505,A2505,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2505,F2505,Feriados!$A$2:$A$1058)-1))*E2505)))","v":6017.2999890000001},{"$f":"IF(A2505=\"\",\"\",+IF(+A2505=D2505,+VLOOKUP(D2505,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2505,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2505=\"\",\"\",+VLOOKUP(+EOMONTH(+F2505,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2505=\"\",\"\",VLOOKUP(D2505,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2505=\"\",\"\",IF(A2505=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2505,-2)+15,Cenários!$A:$D,2,FALSE)>A2505,+VLOOKUP(+EOMONTH(+A2505,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2505,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2505=\"\",\"\",VLOOKUP(F2505,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2505=\"\",\"\",IF(WORKDAY(+A2505,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2505,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-18"},{"$f":"IF(A2506=\"\",\"\",+IF(+A2506=D2506,+E2506,((+G2506/E2506)^+((NETWORKDAYS(+D2506,A2506,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2506,F2506,Feriados!$A$2:$A$1058)-1))*E2506)))","v":6017.8110469433777},{"$f":"IF(A2506=\"\",\"\",+IF(+A2506=D2506,+VLOOKUP(D2506,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2506,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2506=\"\",\"\",+VLOOKUP(+EOMONTH(+F2506,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2506=\"\",\"\",VLOOKUP(D2506,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2506=\"\",\"\",IF(A2506=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2506,-2)+15,Cenários!$A:$D,2,FALSE)>A2506,+VLOOKUP(+EOMONTH(+A2506,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2506,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2506=\"\",\"\",VLOOKUP(F2506,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2506=\"\",\"\",IF(WORKDAY(+A2506,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2506,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-19"},{"$f":"IF(A2507=\"\",\"\",+IF(+A2507=D2507,+E2507,((+G2507/E2507)^+((NETWORKDAYS(+D2507,A2507,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2507,F2507,Feriados!$A$2:$A$1058)-1))*E2507)))","v":6018.3221482916424},{"$f":"IF(A2507=\"\",\"\",+IF(+A2507=D2507,+VLOOKUP(D2507,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2507,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2507=\"\",\"\",+VLOOKUP(+EOMONTH(+F2507,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2507=\"\",\"\",VLOOKUP(D2507,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2507=\"\",\"\",IF(A2507=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2507,-2)+15,Cenários!$A:$D,2,FALSE)>A2507,+VLOOKUP(+EOMONTH(+A2507,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2507,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2507=\"\",\"\",VLOOKUP(F2507,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2507=\"\",\"\",IF(WORKDAY(+A2507,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2507,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-20"},{"$f":"IF(A2508=\"\",\"\",+IF(+A2508=D2508,+E2508,((+G2508/E2508)^+((NETWORKDAYS(+D2508,A2508,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2508,F2508,Feriados!$A$2:$A$1058)-1))*E2508)))","v":6018.8332930484785},{"$f":"IF(A2508=\"\",\"\",+IF(+A2508=D2508,+VLOOKUP(D2508,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2508,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2508=\"\",\"\",+VLOOKUP(+EOMONTH(+F2508,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2508=\"\",\"\",VLOOKUP(D2508,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2508=\"\",\"\",IF(A2508=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2508,-2)+15,Cenários!$A:$D,2,FALSE)>A2508,+VLOOKUP(+EOMONTH(+A2508,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2508,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2508=\"\",\"\",VLOOKUP(F2508,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2508=\"\",\"\",IF(WORKDAY(+A2508,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2508,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-21"},{"$f":"IF(A2509=\"\",\"\",+IF(+A2509=D2509,+E2509,((+G2509/E2509)^+((NETWORKDAYS(+D2509,A2509,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2509,F2509,Feriados!$A$2:$A$1058)-1))*E2509)))","v":6019.3444812175749},{"$f":"IF(A2509=\"\",\"\",+IF(+A2509=D2509,+VLOOKUP(D2509,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2509,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2509=\"\",\"\",+VLOOKUP(+EOMONTH(+F2509,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2509=\"\",\"\",VLOOKUP(D2509,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2509=\"\",\"\",IF(A2509=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2509,-2)+15,Cenários!$A:$D,2,FALSE)>A2509,+VLOOKUP(+EOMONTH(+A2509,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2509,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2509=\"\",\"\",VLOOKUP(F2509,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2509=\"\",\"\",IF(WORKDAY(+A2509,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2509,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-24"},{"$f":"IF(A2510=\"\",\"\",+IF(+A2510=D2510,+E2510,((+G2510/E2510)^+((NETWORKDAYS(+D2510,A2510,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2510,F2510,Feriados!$A$2:$A$1058)-1))*E2510)))","v":6019.8557128026168},{"$f":"IF(A2510=\"\",\"\",+IF(+A2510=D2510,+VLOOKUP(D2510,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2510,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2510=\"\",\"\",+VLOOKUP(+EOMONTH(+F2510,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2510=\"\",\"\",VLOOKUP(D2510,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2510=\"\",\"\",IF(A2510=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2510,-2)+15,Cenários!$A:$D,2,FALSE)>A2510,+VLOOKUP(+EOMONTH(+A2510,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2510,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2510=\"\",\"\",VLOOKUP(F2510,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2510=\"\",\"\",IF(WORKDAY(+A2510,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2510,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-25"},{"$f":"IF(A2511=\"\",\"\",+IF(+A2511=D2511,+E2511,((+G2511/E2511)^+((NETWORKDAYS(+D2511,A2511,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2511,F2511,Feriados!$A$2:$A$1058)-1))*E2511)))","v":6020.3669878072942},{"$f":"IF(A2511=\"\",\"\",+IF(+A2511=D2511,+VLOOKUP(D2511,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2511,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2511=\"\",\"\",+VLOOKUP(+EOMONTH(+F2511,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2511=\"\",\"\",VLOOKUP(D2511,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2511=\"\",\"\",IF(A2511=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2511,-2)+15,Cenários!$A:$D,2,FALSE)>A2511,+VLOOKUP(+EOMONTH(+A2511,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2511,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2511=\"\",\"\",VLOOKUP(F2511,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2511=\"\",\"\",IF(WORKDAY(+A2511,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2511,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-26"},{"$f":"IF(A2512=\"\",\"\",+IF(+A2512=D2512,+E2512,((+G2512/E2512)^+((NETWORKDAYS(+D2512,A2512,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2512,F2512,Feriados!$A$2:$A$1058)-1))*E2512)))","v":6020.8783062352932},{"$f":"IF(A2512=\"\",\"\",+IF(+A2512=D2512,+VLOOKUP(D2512,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2512,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2512=\"\",\"\",+VLOOKUP(+EOMONTH(+F2512,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2512=\"\",\"\",VLOOKUP(D2512,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2512=\"\",\"\",IF(A2512=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2512,-2)+15,Cenários!$A:$D,2,FALSE)>A2512,+VLOOKUP(+EOMONTH(+A2512,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2512,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2512=\"\",\"\",VLOOKUP(F2512,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2512=\"\",\"\",IF(WORKDAY(+A2512,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2512,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-27"},{"$f":"IF(A2513=\"\",\"\",+IF(+A2513=D2513,+E2513,((+G2513/E2513)^+((NETWORKDAYS(+D2513,A2513,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2513,F2513,Feriados!$A$2:$A$1058)-1))*E2513)))","v":6021.3896680902999},{"$f":"IF(A2513=\"\",\"\",+IF(+A2513=D2513,+VLOOKUP(D2513,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2513,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2513=\"\",\"\",+VLOOKUP(+EOMONTH(+F2513,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2513=\"\",\"\",VLOOKUP(D2513,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2513=\"\",\"\",IF(A2513=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2513,-2)+15,Cenários!$A:$D,2,FALSE)>A2513,+VLOOKUP(+EOMONTH(+A2513,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2513,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2513=\"\",\"\",VLOOKUP(F2513,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2513=\"\",\"\",IF(WORKDAY(+A2513,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2513,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-28"},{"$f":"IF(A2514=\"\",\"\",+IF(+A2514=D2514,+E2514,((+G2514/E2514)^+((NETWORKDAYS(+D2514,A2514,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2514,F2514,Feriados!$A$2:$A$1058)-1))*E2514)))","v":6021.901073376006},{"$f":"IF(A2514=\"\",\"\",+IF(+A2514=D2514,+VLOOKUP(D2514,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2514,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2514=\"\",\"\",+VLOOKUP(+EOMONTH(+F2514,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2514=\"\",\"\",VLOOKUP(D2514,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2514=\"\",\"\",IF(A2514=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2514,-2)+15,Cenários!$A:$D,2,FALSE)>A2514,+VLOOKUP(+EOMONTH(+A2514,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2514,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2514=\"\",\"\",VLOOKUP(F2514,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2514=\"\",\"\",IF(WORKDAY(+A2514,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2514,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-10-31"},{"$f":"IF(A2515=\"\",\"\",+IF(+A2515=D2515,+E2515,((+G2515/E2515)^+((NETWORKDAYS(+D2515,A2515,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2515,F2515,Feriados!$A$2:$A$1058)-1))*E2515)))","v":6022.4125220960977},{"$f":"IF(A2515=\"\",\"\",+IF(+A2515=D2515,+VLOOKUP(D2515,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2515,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2515=\"\",\"\",+VLOOKUP(+EOMONTH(+F2515,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2515=\"\",\"\",VLOOKUP(D2515,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2515=\"\",\"\",IF(A2515=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2515,-2)+15,Cenários!$A:$D,2,FALSE)>A2515,+VLOOKUP(+EOMONTH(+A2515,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2515,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2515=\"\",\"\",VLOOKUP(F2515,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2515=\"\",\"\",IF(WORKDAY(+A2515,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2515,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-01"},{"$f":"IF(A2516=\"\",\"\",+IF(+A2516=D2516,+E2516,((+G2516/E2516)^+((NETWORKDAYS(+D2516,A2516,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2516,F2516,Feriados!$A$2:$A$1058)-1))*E2516)))","v":6022.9240142542658},{"$f":"IF(A2516=\"\",\"\",+IF(+A2516=D2516,+VLOOKUP(D2516,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2516,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2516=\"\",\"\",+VLOOKUP(+EOMONTH(+F2516,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2516=\"\",\"\",VLOOKUP(D2516,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2516=\"\",\"\",IF(A2516=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2516,-2)+15,Cenários!$A:$D,2,FALSE)>A2516,+VLOOKUP(+EOMONTH(+A2516,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2516,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2516=\"\",\"\",VLOOKUP(F2516,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2516=\"\",\"\",IF(WORKDAY(+A2516,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2516,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-03"},{"$f":"IF(A2517=\"\",\"\",+IF(+A2517=D2517,+E2517,((+G2517/E2517)^+((NETWORKDAYS(+D2517,A2517,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2517,F2517,Feriados!$A$2:$A$1058)-1))*E2517)))","v":6023.4355498541972},{"$f":"IF(A2517=\"\",\"\",+IF(+A2517=D2517,+VLOOKUP(D2517,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2517,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2517=\"\",\"\",+VLOOKUP(+EOMONTH(+F2517,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2517=\"\",\"\",VLOOKUP(D2517,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2517=\"\",\"\",IF(A2517=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2517,-2)+15,Cenários!$A:$D,2,FALSE)>A2517,+VLOOKUP(+EOMONTH(+A2517,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2517,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2517=\"\",\"\",VLOOKUP(F2517,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2517=\"\",\"\",IF(WORKDAY(+A2517,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2517,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-04"},{"$f":"IF(A2518=\"\",\"\",+IF(+A2518=D2518,+E2518,((+G2518/E2518)^+((NETWORKDAYS(+D2518,A2518,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2518,F2518,Feriados!$A$2:$A$1058)-1))*E2518)))","v":6023.9471288995837},{"$f":"IF(A2518=\"\",\"\",+IF(+A2518=D2518,+VLOOKUP(D2518,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2518,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2518=\"\",\"\",+VLOOKUP(+EOMONTH(+F2518,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2518=\"\",\"\",VLOOKUP(D2518,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2518=\"\",\"\",IF(A2518=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2518,-2)+15,Cenários!$A:$D,2,FALSE)>A2518,+VLOOKUP(+EOMONTH(+A2518,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2518,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2518=\"\",\"\",VLOOKUP(F2518,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2518=\"\",\"\",IF(WORKDAY(+A2518,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2518,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-07"},{"$f":"IF(A2519=\"\",\"\",+IF(+A2519=D2519,+E2519,((+G2519/E2519)^+((NETWORKDAYS(+D2519,A2519,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2519,F2519,Feriados!$A$2:$A$1058)-1))*E2519)))","v":6024.4587513941151},{"$f":"IF(A2519=\"\",\"\",+IF(+A2519=D2519,+VLOOKUP(D2519,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2519,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2519=\"\",\"\",+VLOOKUP(+EOMONTH(+F2519,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2519=\"\",\"\",VLOOKUP(D2519,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2519=\"\",\"\",IF(A2519=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2519,-2)+15,Cenários!$A:$D,2,FALSE)>A2519,+VLOOKUP(+EOMONTH(+A2519,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2519,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2519=\"\",\"\",VLOOKUP(F2519,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2519=\"\",\"\",IF(WORKDAY(+A2519,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2519,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-08"},{"$f":"IF(A2520=\"\",\"\",+IF(+A2520=D2520,+E2520,((+G2520/E2520)^+((NETWORKDAYS(+D2520,A2520,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2520,F2520,Feriados!$A$2:$A$1058)-1))*E2520)))","v":6024.9704173414812},{"$f":"IF(A2520=\"\",\"\",+IF(+A2520=D2520,+VLOOKUP(D2520,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2520,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2520=\"\",\"\",+VLOOKUP(+EOMONTH(+F2520,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2520=\"\",\"\",VLOOKUP(D2520,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2520=\"\",\"\",IF(A2520=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2520,-2)+15,Cenários!$A:$D,2,FALSE)>A2520,+VLOOKUP(+EOMONTH(+A2520,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2520,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2520=\"\",\"\",VLOOKUP(F2520,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2520=\"\",\"\",IF(WORKDAY(+A2520,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2520,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-09"},{"$f":"IF(A2521=\"\",\"\",+IF(+A2521=D2521,+E2521,((+G2521/E2521)^+((NETWORKDAYS(+D2521,A2521,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2521,F2521,Feriados!$A$2:$A$1058)-1))*E2521)))","v":6025.4821267453708},{"$f":"IF(A2521=\"\",\"\",+IF(+A2521=D2521,+VLOOKUP(D2521,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2521,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2521=\"\",\"\",+VLOOKUP(+EOMONTH(+F2521,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2521=\"\",\"\",VLOOKUP(D2521,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2521=\"\",\"\",IF(A2521=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2521,-2)+15,Cenários!$A:$D,2,FALSE)>A2521,+VLOOKUP(+EOMONTH(+A2521,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2521,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2521=\"\",\"\",VLOOKUP(F2521,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2521=\"\",\"\",IF(WORKDAY(+A2521,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2521,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-10"},{"$f":"IF(A2522=\"\",\"\",+IF(+A2522=D2522,+E2522,((+G2522/E2522)^+((NETWORKDAYS(+D2522,A2522,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2522,F2522,Feriados!$A$2:$A$1058)-1))*E2522)))","v":6025.9938796094757},{"$f":"IF(A2522=\"\",\"\",+IF(+A2522=D2522,+VLOOKUP(D2522,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2522,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2522=\"\",\"\",+VLOOKUP(+EOMONTH(+F2522,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2522=\"\",\"\",VLOOKUP(D2522,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2522=\"\",\"\",IF(A2522=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2522,-2)+15,Cenários!$A:$D,2,FALSE)>A2522,+VLOOKUP(+EOMONTH(+A2522,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2522,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2522=\"\",\"\",VLOOKUP(F2522,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2522=\"\",\"\",IF(WORKDAY(+A2522,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2522,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-11"},{"$f":"IF(A2523=\"\",\"\",+IF(+A2523=D2523,+E2523,((+G2523/E2523)^+((NETWORKDAYS(+D2523,A2523,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2523,F2523,Feriados!$A$2:$A$1058)-1))*E2523)))","v":6026.5056759374884},{"$f":"IF(A2523=\"\",\"\",+IF(+A2523=D2523,+VLOOKUP(D2523,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2523,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2523=\"\",\"\",+VLOOKUP(+EOMONTH(+F2523,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2523=\"\",\"\",VLOOKUP(D2523,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2523=\"\",\"\",IF(A2523=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2523,-2)+15,Cenários!$A:$D,2,FALSE)>A2523,+VLOOKUP(+EOMONTH(+A2523,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2523,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2523=\"\",\"\",VLOOKUP(F2523,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2523=\"\",\"\",IF(WORKDAY(+A2523,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2523,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-14"},{"$f":"IF(A2524=\"\",\"\",+IF(+A2524=D2524,+E2524,((+G2524/E2524)^+((NETWORKDAYS(+D2524,A2524,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2524,F2524,Feriados!$A$2:$A$1058)-1))*E2524)))","v":6027.0175157330996},{"$f":"IF(A2524=\"\",\"\",+IF(+A2524=D2524,+VLOOKUP(D2524,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2524,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2524=\"\",\"\",+VLOOKUP(+EOMONTH(+F2524,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-10-17"},{"$f":"IF(A2524=\"\",\"\",VLOOKUP(D2524,Cenários!$B:$D,3,FALSE))","v":6017.2999890000001},{"$f":"IF(A2524=\"\",\"\",IF(A2524=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2524,-2)+15,Cenários!$A:$D,2,FALSE)>A2524,+VLOOKUP(+EOMONTH(+A2524,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2524,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-11-16"},{"$f":"IF(A2524=\"\",\"\",VLOOKUP(F2524,Cenários!$B:$D,3,FALSE))","v":6027.529399}]
[{"$f":"IF(A2524=\"\",\"\",IF(WORKDAY(+A2524,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2524,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-16"},{"$f":"IF(A2525=\"\",\"\",+IF(+A2525=D2525,+E2525,((+G2525/E2525)^+((NETWORKDAYS(+D2525,A2525,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2525,F2525,Feriados!$A$2:$A$1058)-1))*E2525)))","v":6027.529399},{"$f":"IF(A2525=\"\",\"\",+IF(+A2525=D2525,+VLOOKUP(D2525,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2525,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2525=\"\",\"\",+VLOOKUP(+EOMONTH(+F2525,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2525=\"\",\"\",VLOOKUP(D2525,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2525=\"\",\"\",IF(A2525=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2525,-2)+15,Cenários!$A:$D,2,FALSE)>A2525,+VLOOKUP(+EOMONTH(+A2525,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2525,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2525=\"\",\"\",VLOOKUP(F2525,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2525=\"\",\"\",IF(WORKDAY(+A2525,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2525,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-17"},{"$f":"IF(A2526=\"\",\"\",+IF(+A2526=D2526,+E2526,((+G2526/E2526)^+((NETWORKDAYS(+D2526,A2526,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2526,F2526,Feriados!$A$2:$A$1058)-1))*E2526)))","v":6028.1888350502059},{"$f":"IF(A2526=\"\",\"\",+IF(+A2526=D2526,+VLOOKUP(D2526,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2526,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2526=\"\",\"\",+VLOOKUP(+EOMONTH(+F2526,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2526=\"\",\"\",VLOOKUP(D2526,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2526=\"\",\"\",IF(A2526=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2526,-2)+15,Cenários!$A:$D,2,FALSE)>A2526,+VLOOKUP(+EOMONTH(+A2526,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2526,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2526=\"\",\"\",VLOOKUP(F2526,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2526=\"\",\"\",IF(WORKDAY(+A2526,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2526,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-18"},{"$f":"IF(A2527=\"\",\"\",+IF(+A2527=D2527,+E2527,((+G2527/E2527)^+((NETWORKDAYS(+D2527,A2527,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2527,F2527,Feriados!$A$2:$A$1058)-1))*E2527)))","v":6028.8483432453777},{"$f":"IF(A2527=\"\",\"\",+IF(+A2527=D2527,+VLOOKUP(D2527,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2527,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2527=\"\",\"\",+VLOOKUP(+EOMONTH(+F2527,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2527=\"\",\"\",VLOOKUP(D2527,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2527=\"\",\"\",IF(A2527=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2527,-2)+15,Cenários!$A:$D,2,FALSE)>A2527,+VLOOKUP(+EOMONTH(+A2527,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2527,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2527=\"\",\"\",VLOOKUP(F2527,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2527=\"\",\"\",IF(WORKDAY(+A2527,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2527,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-21"},{"$f":"IF(A2528=\"\",\"\",+IF(+A2528=D2528,+E2528,((+G2528/E2528)^+((NETWORKDAYS(+D2528,A2528,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2528,F2528,Feriados!$A$2:$A$1058)-1))*E2528)))","v":6029.507923593409},{"$f":"IF(A2528=\"\",\"\",+IF(+A2528=D2528,+VLOOKUP(D2528,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2528,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2528=\"\",\"\",+VLOOKUP(+EOMONTH(+F2528,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2528=\"\",\"\",VLOOKUP(D2528,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2528=\"\",\"\",IF(A2528=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2528,-2)+15,Cenários!$A:$D,2,FALSE)>A2528,+VLOOKUP(+EOMONTH(+A2528,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2528,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2528=\"\",\"\",VLOOKUP(F2528,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2528=\"\",\"\",IF(WORKDAY(+A2528,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2528,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-22"},{"$f":"IF(A2529=\"\",\"\",+IF(+A2529=D2529,+E2529,((+G2529/E2529)^+((NETWORKDAYS(+D2529,A2529,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2529,F2529,Feriados!$A$2:$A$1058)-1))*E2529)))","v":6030.1675761021925},{"$f":"IF(A2529=\"\",\"\",+IF(+A2529=D2529,+VLOOKUP(D2529,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2529,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2529=\"\",\"\",+VLOOKUP(+EOMONTH(+F2529,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2529=\"\",\"\",VLOOKUP(D2529,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2529=\"\",\"\",IF(A2529=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2529,-2)+15,Cenários!$A:$D,2,FALSE)>A2529,+VLOOKUP(+EOMONTH(+A2529,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2529,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2529=\"\",\"\",VLOOKUP(F2529,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2529=\"\",\"\",IF(WORKDAY(+A2529,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2529,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-23"},{"$f":"IF(A2530=\"\",\"\",+IF(+A2530=D2530,+E2530,((+G2530/E2530)^+((NETWORKDAYS(+D2530,A2530,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2530,F2530,Feriados!$A$2:$A$1058)-1))*E2530)))","v":6030.8273007796233},{"$f":"IF(A2530=\"\",\"\",+IF(+A2530=D2530,+VLOOKUP(D2530,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2530,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2530=\"\",\"\",+VLOOKUP(+EOMONTH(+F2530,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2530=\"\",\"\",VLOOKUP(D2530,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2530=\"\",\"\",IF(A2530=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2530,-2)+15,Cenários!$A:$D,2,FALSE)>A2530,+VLOOKUP(+EOMONTH(+A2530,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2530,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2530=\"\",\"\",VLOOKUP(F2530,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2530=\"\",\"\",IF(WORKDAY(+A2530,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2530,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-24"},{"$f":"IF(A2531=\"\",\"\",+IF(+A2531=D2531,+E2531,((+G2531/E2531)^+((NETWORKDAYS(+D2531,A2531,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2531,F2531,Feriados!$A$2:$A$1058)-1))*E2531)))","v":6031.4870976335988},{"$f":"IF(A2531=\"\",\"\",+IF(+A2531=D2531,+VLOOKUP(D2531,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2531,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2531=\"\",\"\",+VLOOKUP(+EOMONTH(+F2531,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2531=\"\",\"\",VLOOKUP(D2531,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2531=\"\",\"\",IF(A2531=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2531,-2)+15,Cenários!$A:$D,2,FALSE)>A2531,+VLOOKUP(+EOMONTH(+A2531,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2531,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2531=\"\",\"\",VLOOKUP(F2531,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2531=\"\",\"\",IF(WORKDAY(+A2531,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2531,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-25"},{"$f":"IF(A2532=\"\",\"\",+IF(+A2532=D2532,+E2532,((+G2532/E2532)^+((NETWORKDAYS(+D2532,A2532,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2532,F2532,Feriados!$A$2:$A$1058)-1))*E2532)))","v":6032.1469666720113},{"$f":"IF(A2532=\"\",\"\",+IF(+A2532=D2532,+VLOOKUP(D2532,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2532,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2532=\"\",\"\",+VLOOKUP(+EOMONTH(+F2532,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2532=\"\",\"\",VLOOKUP(D2532,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2532=\"\",\"\",IF(A2532=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2532,-2)+15,Cenários!$A:$D,2,FALSE)>A2532,+VLOOKUP(+EOMONTH(+A2532,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2532,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2532=\"\",\"\",VLOOKUP(F2532,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2532=\"\",\"\",IF(WORKDAY(+A2532,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2532,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-28"},{"$f":"IF(A2533=\"\",\"\",+IF(+A2533=D2533,+E2533,((+G2533/E2533)^+((NETWORKDAYS(+D2533,A2533,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2533,F2533,Feriados!$A$2:$A$1058)-1))*E2533)))","v":6032.8069079027628},{"$f":"IF(A2533=\"\",\"\",+IF(+A2533=D2533,+VLOOKUP(D2533,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2533,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2533=\"\",\"\",+VLOOKUP(+EOMONTH(+F2533,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2533=\"\",\"\",VLOOKUP(D2533,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2533=\"\",\"\",IF(A2533=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2533,-2)+15,Cenários!$A:$D,2,FALSE)>A2533,+VLOOKUP(+EOMONTH(+A2533,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2533,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2533=\"\",\"\",VLOOKUP(F2533,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2533=\"\",\"\",IF(WORKDAY(+A2533,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2533,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-29"},{"$f":"IF(A2534=\"\",\"\",+IF(+A2534=D2534,+E2534,((+G2534/E2534)^+((NETWORKDAYS(+D2534,A2534,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2534,F2534,Feriados!$A$2:$A$1058)-1))*E2534)))","v":6033.4669213337484},{"$f":"IF(A2534=\"\",\"\",+IF(+A2534=D2534,+VLOOKUP(D2534,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2534,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2534=\"\",\"\",+VLOOKUP(+EOMONTH(+F2534,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2534=\"\",\"\",VLOOKUP(D2534,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2534=\"\",\"\",IF(A2534=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2534,-2)+15,Cenários!$A:$D,2,FALSE)>A2534,+VLOOKUP(+EOMONTH(+A2534,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2534,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2534=\"\",\"\",VLOOKUP(F2534,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2534=\"\",\"\",IF(WORKDAY(+A2534,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2534,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-11-30"},{"$f":"IF(A2535=\"\",\"\",+IF(+A2535=D2535,+E2535,((+G2535/E2535)^+((NETWORKDAYS(+D2535,A2535,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2535,F2535,Feriados!$A$2:$A$1058)-1))*E2535)))","v":6034.1270069728689},{"$f":"IF(A2535=\"\",\"\",+IF(+A2535=D2535,+VLOOKUP(D2535,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2535,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2535=\"\",\"\",+VLOOKUP(+EOMONTH(+F2535,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2535=\"\",\"\",VLOOKUP(D2535,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2535=\"\",\"\",IF(A2535=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2535,-2)+15,Cenários!$A:$D,2,FALSE)>A2535,+VLOOKUP(+EOMONTH(+A2535,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2535,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2535=\"\",\"\",VLOOKUP(F2535,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2535=\"\",\"\",IF(WORKDAY(+A2535,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2535,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-01"},{"$f":"IF(A2536=\"\",\"\",+IF(+A2536=D2536,+E2536,((+G2536/E2536)^+((NETWORKDAYS(+D2536,A2536,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2536,F2536,Feriados!$A$2:$A$1058)-1))*E2536)))","v":6034.7871648280216},{"$f":"IF(A2536=\"\",\"\",+IF(+A2536=D2536,+VLOOKUP(D2536,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2536,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2536=\"\",\"\",+VLOOKUP(+EOMONTH(+F2536,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2536=\"\",\"\",VLOOKUP(D2536,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2536=\"\",\"\",IF(A2536=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2536,-2)+15,Cenários!$A:$D,2,FALSE)>A2536,+VLOOKUP(+EOMONTH(+A2536,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2536,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2536=\"\",\"\",VLOOKUP(F2536,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2536=\"\",\"\",IF(WORKDAY(+A2536,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2536,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-02"},{"$f":"IF(A2537=\"\",\"\",+IF(+A2537=D2537,+E2537,((+G2537/E2537)^+((NETWORKDAYS(+D2537,A2537,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2537,F2537,Feriados!$A$2:$A$1058)-1))*E2537)))","v":6035.4473949071089},{"$f":"IF(A2537=\"\",\"\",+IF(+A2537=D2537,+VLOOKUP(D2537,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2537,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2537=\"\",\"\",+VLOOKUP(+EOMONTH(+F2537,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2537=\"\",\"\",VLOOKUP(D2537,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2537=\"\",\"\",IF(A2537=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2537,-2)+15,Cenários!$A:$D,2,FALSE)>A2537,+VLOOKUP(+EOMONTH(+A2537,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2537,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2537=\"\",\"\",VLOOKUP(F2537,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2537=\"\",\"\",IF(WORKDAY(+A2537,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2537,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-05"},{"$f":"IF(A2538=\"\",\"\",+IF(+A2538=D2538,+E2538,((+G2538/E2538)^+((NETWORKDAYS(+D2538,A2538,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2538,F2538,Feriados!$A$2:$A$1058)-1))*E2538)))","v":6036.1076972180335},{"$f":"IF(A2538=\"\",\"\",+IF(+A2538=D2538,+VLOOKUP(D2538,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2538,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2538=\"\",\"\",+VLOOKUP(+EOMONTH(+F2538,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2538=\"\",\"\",VLOOKUP(D2538,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2538=\"\",\"\",IF(A2538=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2538,-2)+15,Cenários!$A:$D,2,FALSE)>A2538,+VLOOKUP(+EOMONTH(+A2538,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2538,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2538=\"\",\"\",VLOOKUP(F2538,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2538=\"\",\"\",IF(WORKDAY(+A2538,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2538,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-06"},{"$f":"IF(A2539=\"\",\"\",+IF(+A2539=D2539,+E2539,((+G2539/E2539)^+((NETWORKDAYS(+D2539,A2539,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2539,F2539,Feriados!$A$2:$A$1058)-1))*E2539)))","v":6036.7680717686953},{"$f":"IF(A2539=\"\",\"\",+IF(+A2539=D2539,+VLOOKUP(D2539,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2539,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2539=\"\",\"\",+VLOOKUP(+EOMONTH(+F2539,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2539=\"\",\"\",VLOOKUP(D2539,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2539=\"\",\"\",IF(A2539=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2539,-2)+15,Cenários!$A:$D,2,FALSE)>A2539,+VLOOKUP(+EOMONTH(+A2539,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2539,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2539=\"\",\"\",VLOOKUP(F2539,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2539=\"\",\"\",IF(WORKDAY(+A2539,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2539,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-07"},{"$f":"IF(A2540=\"\",\"\",+IF(+A2540=D2540,+E2540,((+G2540/E2540)^+((NETWORKDAYS(+D2540,A2540,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2540,F2540,Feriados!$A$2:$A$1058)-1))*E2540)))","v":6037.4285185669996},{"$f":"IF(A2540=\"\",\"\",+IF(+A2540=D2540,+VLOOKUP(D2540,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2540,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2540=\"\",\"\",+VLOOKUP(+EOMONTH(+F2540,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2540=\"\",\"\",VLOOKUP(D2540,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2540=\"\",\"\",IF(A2540=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2540,-2)+15,Cenários!$A:$D,2,FALSE)>A2540,+VLOOKUP(+EOMONTH(+A2540,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2540,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2540=\"\",\"\",VLOOKUP(F2540,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2540=\"\",\"\",IF(WORKDAY(+A2540,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2540,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-08"},{"$f":"IF(A2541=\"\",\"\",+IF(+A2541=D2541,+E2541,((+G2541/E2541)^+((NETWORKDAYS(+D2541,A2541,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2541,F2541,Feriados!$A$2:$A$1058)-1))*E2541)))","v":6038.0890376208499},{"$f":"IF(A2541=\"\",\"\",+IF(+A2541=D2541,+VLOOKUP(D2541,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2541,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2541=\"\",\"\",+VLOOKUP(+EOMONTH(+F2541,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2541=\"\",\"\",VLOOKUP(D2541,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2541=\"\",\"\",IF(A2541=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2541,-2)+15,Cenários!$A:$D,2,FALSE)>A2541,+VLOOKUP(+EOMONTH(+A2541,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2541,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2541=\"\",\"\",VLOOKUP(F2541,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2541=\"\",\"\",IF(WORKDAY(+A2541,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2541,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-09"},{"$f":"IF(A2542=\"\",\"\",+IF(+A2542=D2542,+E2542,((+G2542/E2542)^+((NETWORKDAYS(+D2542,A2542,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2542,F2542,Feriados!$A$2:$A$1058)-1))*E2542)))","v":6038.7496289381515},{"$f":"IF(A2542=\"\",\"\",+IF(+A2542=D2542,+VLOOKUP(D2542,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2542,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2542=\"\",\"\",+VLOOKUP(+EOMONTH(+F2542,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2542=\"\",\"\",VLOOKUP(D2542,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2542=\"\",\"\",IF(A2542=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2542,-2)+15,Cenários!$A:$D,2,FALSE)>A2542,+VLOOKUP(+EOMONTH(+A2542,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2542,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2542=\"\",\"\",VLOOKUP(F2542,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2542=\"\",\"\",IF(WORKDAY(+A2542,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2542,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-12"},{"$f":"IF(A2543=\"\",\"\",+IF(+A2543=D2543,+E2543,((+G2543/E2543)^+((NETWORKDAYS(+D2543,A2543,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2543,F2543,Feriados!$A$2:$A$1058)-1))*E2543)))","v":6039.4102925268098},{"$f":"IF(A2543=\"\",\"\",+IF(+A2543=D2543,+VLOOKUP(D2543,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2543,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2543=\"\",\"\",+VLOOKUP(+EOMONTH(+F2543,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2543=\"\",\"\",VLOOKUP(D2543,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2543=\"\",\"\",IF(A2543=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2543,-2)+15,Cenários!$A:$D,2,FALSE)>A2543,+VLOOKUP(+EOMONTH(+A2543,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2543,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2543=\"\",\"\",VLOOKUP(F2543,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2543=\"\",\"\",IF(WORKDAY(+A2543,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2543,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-13"},{"$f":"IF(A2544=\"\",\"\",+IF(+A2544=D2544,+E2544,((+G2544/E2544)^+((NETWORKDAYS(+D2544,A2544,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2544,F2544,Feriados!$A$2:$A$1058)-1))*E2544)))","v":6040.0710283947328},{"$f":"IF(A2544=\"\",\"\",+IF(+A2544=D2544,+VLOOKUP(D2544,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2544,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2544=\"\",\"\",+VLOOKUP(+EOMONTH(+F2544,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2544=\"\",\"\",VLOOKUP(D2544,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2544=\"\",\"\",IF(A2544=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2544,-2)+15,Cenários!$A:$D,2,FALSE)>A2544,+VLOOKUP(+EOMONTH(+A2544,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2544,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2544=\"\",\"\",VLOOKUP(F2544,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2544=\"\",\"\",IF(WORKDAY(+A2544,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2544,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-14"},{"$f":"IF(A2545=\"\",\"\",+IF(+A2545=D2545,+E2545,((+G2545/E2545)^+((NETWORKDAYS(+D2545,A2545,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2545,F2545,Feriados!$A$2:$A$1058)-1))*E2545)))","v":6040.7318365498259},{"$f":"IF(A2545=\"\",\"\",+IF(+A2545=D2545,+VLOOKUP(D2545,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2545,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2545=\"\",\"\",+VLOOKUP(+EOMONTH(+F2545,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-11-16"},{"$f":"IF(A2545=\"\",\"\",VLOOKUP(D2545,Cenários!$B:$D,3,FALSE))","v":6027.529399},{"$f":"IF(A2545=\"\",\"\",IF(A2545=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2545,-2)+15,Cenários!$A:$D,2,FALSE)>A2545,+VLOOKUP(+EOMONTH(+A2545,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2545,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2033-12-15"},{"$f":"IF(A2545=\"\",\"\",VLOOKUP(F2545,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997}]
[{"$f":"IF(A2545=\"\",\"\",IF(WORKDAY(+A2545,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2545,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-15"},{"$f":"IF(A2546=\"\",\"\",+IF(+A2546=D2546,+E2546,((+G2546/E2546)^+((NETWORKDAYS(+D2546,A2546,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2546,F2546,Feriados!$A$2:$A$1058)-1))*E2546)))","v":6041.3927169999997},{"$f":"IF(A2546=\"\",\"\",+IF(+A2546=D2546,+VLOOKUP(D2546,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2546,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2546=\"\",\"\",+VLOOKUP(+EOMONTH(+F2546,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2546=\"\",\"\",VLOOKUP(D2546,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2546=\"\",\"\",IF(A2546=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2546,-2)+15,Cenários!$A:$D,2,FALSE)>A2546,+VLOOKUP(+EOMONTH(+A2546,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2546,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2546=\"\",\"\",VLOOKUP(F2546,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2546=\"\",\"\",IF(WORKDAY(+A2546,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2546,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-16"},{"$f":"IF(A2547=\"\",\"\",+IF(+A2547=D2547,+E2547,((+G2547/E2547)^+((NETWORKDAYS(+D2547,A2547,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2547,F2547,Feriados!$A$2:$A$1058)-1))*E2547)))","v":6042.3248750290913},{"$f":"IF(A2547=\"\",\"\",+IF(+A2547=D2547,+VLOOKUP(D2547,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2547,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2547=\"\",\"\",+VLOOKUP(+EOMONTH(+F2547,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2547=\"\",\"\",VLOOKUP(D2547,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2547=\"\",\"\",IF(A2547=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2547,-2)+15,Cenários!$A:$D,2,FALSE)>A2547,+VLOOKUP(+EOMONTH(+A2547,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2547,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2547=\"\",\"\",VLOOKUP(F2547,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2547=\"\",\"\",IF(WORKDAY(+A2547,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2547,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-19"},{"$f":"IF(A2548=\"\",\"\",+IF(+A2548=D2548,+E2548,((+G2548/E2548)^+((NETWORKDAYS(+D2548,A2548,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2548,F2548,Feriados!$A$2:$A$1058)-1))*E2548)))","v":6043.2571768857142},{"$f":"IF(A2548=\"\",\"\",+IF(+A2548=D2548,+VLOOKUP(D2548,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2548,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2548=\"\",\"\",+VLOOKUP(+EOMONTH(+F2548,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2548=\"\",\"\",VLOOKUP(D2548,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2548=\"\",\"\",IF(A2548=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2548,-2)+15,Cenários!$A:$D,2,FALSE)>A2548,+VLOOKUP(+EOMONTH(+A2548,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2548,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2548=\"\",\"\",VLOOKUP(F2548,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2548=\"\",\"\",IF(WORKDAY(+A2548,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2548,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-20"},{"$f":"IF(A2549=\"\",\"\",+IF(+A2549=D2549,+E2549,((+G2549/E2549)^+((NETWORKDAYS(+D2549,A2549,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2549,F2549,Feriados!$A$2:$A$1058)-1))*E2549)))","v":6044.1896225920564},{"$f":"IF(A2549=\"\",\"\",+IF(+A2549=D2549,+VLOOKUP(D2549,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2549,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2549=\"\",\"\",+VLOOKUP(+EOMONTH(+F2549,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2549=\"\",\"\",VLOOKUP(D2549,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2549=\"\",\"\",IF(A2549=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2549,-2)+15,Cenários!$A:$D,2,FALSE)>A2549,+VLOOKUP(+EOMONTH(+A2549,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2549,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2549=\"\",\"\",VLOOKUP(F2549,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2549=\"\",\"\",IF(WORKDAY(+A2549,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2549,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-21"},{"$f":"IF(A2550=\"\",\"\",+IF(+A2550=D2550,+E2550,((+G2550/E2550)^+((NETWORKDAYS(+D2550,A2550,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2550,F2550,Feriados!$A$2:$A$1058)-1))*E2550)))","v":6045.1222121703167},{"$f":"IF(A2550=\"\",\"\",+IF(+A2550=D2550,+VLOOKUP(D2550,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2550,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2550=\"\",\"\",+VLOOKUP(+EOMONTH(+F2550,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2550=\"\",\"\",VLOOKUP(D2550,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2550=\"\",\"\",IF(A2550=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2550,-2)+15,Cenários!$A:$D,2,FALSE)>A2550,+VLOOKUP(+EOMONTH(+A2550,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2550,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2550=\"\",\"\",VLOOKUP(F2550,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2550=\"\",\"\",IF(WORKDAY(+A2550,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2550,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-22"},{"$f":"IF(A2551=\"\",\"\",+IF(+A2551=D2551,+E2551,((+G2551/E2551)^+((NETWORKDAYS(+D2551,A2551,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2551,F2551,Feriados!$A$2:$A$1058)-1))*E2551)))","v":6046.0549456426934},{"$f":"IF(A2551=\"\",\"\",+IF(+A2551=D2551,+VLOOKUP(D2551,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2551,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2551=\"\",\"\",+VLOOKUP(+EOMONTH(+F2551,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2551=\"\",\"\",VLOOKUP(D2551,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2551=\"\",\"\",IF(A2551=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2551,-2)+15,Cenários!$A:$D,2,FALSE)>A2551,+VLOOKUP(+EOMONTH(+A2551,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2551,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2551=\"\",\"\",VLOOKUP(F2551,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2551=\"\",\"\",IF(WORKDAY(+A2551,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2551,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-23"},{"$f":"IF(A2552=\"\",\"\",+IF(+A2552=D2552,+E2552,((+G2552/E2552)^+((NETWORKDAYS(+D2552,A2552,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2552,F2552,Feriados!$A$2:$A$1058)-1))*E2552)))","v":6046.987823031388},{"$f":"IF(A2552=\"\",\"\",+IF(+A2552=D2552,+VLOOKUP(D2552,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2552,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2552=\"\",\"\",+VLOOKUP(+EOMONTH(+F2552,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2552=\"\",\"\",VLOOKUP(D2552,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2552=\"\",\"\",IF(A2552=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2552,-2)+15,Cenários!$A:$D,2,FALSE)>A2552,+VLOOKUP(+EOMONTH(+A2552,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2552,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2552=\"\",\"\",VLOOKUP(F2552,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2552=\"\",\"\",IF(WORKDAY(+A2552,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2552,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-26"},{"$f":"IF(A2553=\"\",\"\",+IF(+A2553=D2553,+E2553,((+G2553/E2553)^+((NETWORKDAYS(+D2553,A2553,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2553,F2553,Feriados!$A$2:$A$1058)-1))*E2553)))","v":6047.9208443586058},{"$f":"IF(A2553=\"\",\"\",+IF(+A2553=D2553,+VLOOKUP(D2553,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2553,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2553=\"\",\"\",+VLOOKUP(+EOMONTH(+F2553,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2553=\"\",\"\",VLOOKUP(D2553,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2553=\"\",\"\",IF(A2553=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2553,-2)+15,Cenários!$A:$D,2,FALSE)>A2553,+VLOOKUP(+EOMONTH(+A2553,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2553,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2553=\"\",\"\",VLOOKUP(F2553,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2553=\"\",\"\",IF(WORKDAY(+A2553,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2553,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-27"},{"$f":"IF(A2554=\"\",\"\",+IF(+A2554=D2554,+E2554,((+G2554/E2554)^+((NETWORKDAYS(+D2554,A2554,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2554,F2554,Feriados!$A$2:$A$1058)-1))*E2554)))","v":6048.8540096465567},{"$f":"IF(A2554=\"\",\"\",+IF(+A2554=D2554,+VLOOKUP(D2554,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2554,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2554=\"\",\"\",+VLOOKUP(+EOMONTH(+F2554,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2554=\"\",\"\",VLOOKUP(D2554,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2554=\"\",\"\",IF(A2554=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2554,-2)+15,Cenários!$A:$D,2,FALSE)>A2554,+VLOOKUP(+EOMONTH(+A2554,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2554,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2554=\"\",\"\",VLOOKUP(F2554,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2554=\"\",\"\",IF(WORKDAY(+A2554,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2554,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-28"},{"$f":"IF(A2555=\"\",\"\",+IF(+A2555=D2555,+E2555,((+G2555/E2555)^+((NETWORKDAYS(+D2555,A2555,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2555,F2555,Feriados!$A$2:$A$1058)-1))*E2555)))","v":6049.7873189174516},{"$f":"IF(A2555=\"\",\"\",+IF(+A2555=D2555,+VLOOKUP(D2555,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2555,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2555=\"\",\"\",+VLOOKUP(+EOMONTH(+F2555,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2555=\"\",\"\",VLOOKUP(D2555,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2555=\"\",\"\",IF(A2555=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2555,-2)+15,Cenários!$A:$D,2,FALSE)>A2555,+VLOOKUP(+EOMONTH(+A2555,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2555,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2555=\"\",\"\",VLOOKUP(F2555,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2555=\"\",\"\",IF(WORKDAY(+A2555,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2555,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-29"},{"$f":"IF(A2556=\"\",\"\",+IF(+A2556=D2556,+E2556,((+G2556/E2556)^+((NETWORKDAYS(+D2556,A2556,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2556,F2556,Feriados!$A$2:$A$1058)-1))*E2556)))","v":6050.7207721935092},{"$f":"IF(A2556=\"\",\"\",+IF(+A2556=D2556,+VLOOKUP(D2556,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2556,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2556=\"\",\"\",+VLOOKUP(+EOMONTH(+F2556,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2556=\"\",\"\",VLOOKUP(D2556,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2556=\"\",\"\",IF(A2556=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2556,-2)+15,Cenários!$A:$D,2,FALSE)>A2556,+VLOOKUP(+EOMONTH(+A2556,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2556,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2556=\"\",\"\",VLOOKUP(F2556,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2556=\"\",\"\",IF(WORKDAY(+A2556,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2556,1,Feriados!$A$2:$A$1071),\"\"))","v":"2033-12-30"},{"$f":"IF(A2557=\"\",\"\",+IF(+A2557=D2557,+E2557,((+G2557/E2557)^+((NETWORKDAYS(+D2557,A2557,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2557,F2557,Feriados!$A$2:$A$1058)-1))*E2557)))","v":6051.654369496945},{"$f":"IF(A2557=\"\",\"\",+IF(+A2557=D2557,+VLOOKUP(D2557,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2557,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2557=\"\",\"\",+VLOOKUP(+EOMONTH(+F2557,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2557=\"\",\"\",VLOOKUP(D2557,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2557=\"\",\"\",IF(A2557=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2557,-2)+15,Cenários!$A:$D,2,FALSE)>A2557,+VLOOKUP(+EOMONTH(+A2557,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2557,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2557=\"\",\"\",VLOOKUP(F2557,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2557=\"\",\"\",IF(WORKDAY(+A2557,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2557,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-02"},{"$f":"IF(A2558=\"\",\"\",+IF(+A2558=D2558,+E2558,((+G2558/E2558)^+((NETWORKDAYS(+D2558,A2558,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2558,F2558,Feriados!$A$2:$A$1058)-1))*E2558)))","v":6052.5881108499843},{"$f":"IF(A2558=\"\",\"\",+IF(+A2558=D2558,+VLOOKUP(D2558,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2558,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2558=\"\",\"\",+VLOOKUP(+EOMONTH(+F2558,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2558=\"\",\"\",VLOOKUP(D2558,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2558=\"\",\"\",IF(A2558=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2558,-2)+15,Cenários!$A:$D,2,FALSE)>A2558,+VLOOKUP(+EOMONTH(+A2558,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2558,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2558=\"\",\"\",VLOOKUP(F2558,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2558=\"\",\"\",IF(WORKDAY(+A2558,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2558,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-03"},{"$f":"IF(A2559=\"\",\"\",+IF(+A2559=D2559,+E2559,((+G2559/E2559)^+((NETWORKDAYS(+D2559,A2559,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2559,F2559,Feriados!$A$2:$A$1058)-1))*E2559)))","v":6053.5219962748524},{"$f":"IF(A2559=\"\",\"\",+IF(+A2559=D2559,+VLOOKUP(D2559,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2559,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2559=\"\",\"\",+VLOOKUP(+EOMONTH(+F2559,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2559=\"\",\"\",VLOOKUP(D2559,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2559=\"\",\"\",IF(A2559=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2559,-2)+15,Cenários!$A:$D,2,FALSE)>A2559,+VLOOKUP(+EOMONTH(+A2559,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2559,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2559=\"\",\"\",VLOOKUP(F2559,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2559=\"\",\"\",IF(WORKDAY(+A2559,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2559,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-04"},{"$f":"IF(A2560=\"\",\"\",+IF(+A2560=D2560,+E2560,((+G2560/E2560)^+((NETWORKDAYS(+D2560,A2560,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2560,F2560,Feriados!$A$2:$A$1058)-1))*E2560)))","v":6054.4560257937801},{"$f":"IF(A2560=\"\",\"\",+IF(+A2560=D2560,+VLOOKUP(D2560,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2560,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2560=\"\",\"\",+VLOOKUP(+EOMONTH(+F2560,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2560=\"\",\"\",VLOOKUP(D2560,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2560=\"\",\"\",IF(A2560=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2560,-2)+15,Cenários!$A:$D,2,FALSE)>A2560,+VLOOKUP(+EOMONTH(+A2560,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2560,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2560=\"\",\"\",VLOOKUP(F2560,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2560=\"\",\"\",IF(WORKDAY(+A2560,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2560,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-05"},{"$f":"IF(A2561=\"\",\"\",+IF(+A2561=D2561,+E2561,((+G2561/E2561)^+((NETWORKDAYS(+D2561,A2561,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2561,F2561,Feriados!$A$2:$A$1058)-1))*E2561)))","v":6055.3901994290009},{"$f":"IF(A2561=\"\",\"\",+IF(+A2561=D2561,+VLOOKUP(D2561,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2561,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2561=\"\",\"\",+VLOOKUP(+EOMONTH(+F2561,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2561=\"\",\"\",VLOOKUP(D2561,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2561=\"\",\"\",IF(A2561=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2561,-2)+15,Cenários!$A:$D,2,FALSE)>A2561,+VLOOKUP(+EOMONTH(+A2561,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2561,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2561=\"\",\"\",VLOOKUP(F2561,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2561=\"\",\"\",IF(WORKDAY(+A2561,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2561,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-06"},{"$f":"IF(A2562=\"\",\"\",+IF(+A2562=D2562,+E2562,((+G2562/E2562)^+((NETWORKDAYS(+D2562,A2562,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2562,F2562,Feriados!$A$2:$A$1058)-1))*E2562)))","v":6056.3245172027473},{"$f":"IF(A2562=\"\",\"\",+IF(+A2562=D2562,+VLOOKUP(D2562,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2562,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2562=\"\",\"\",+VLOOKUP(+EOMONTH(+F2562,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2562=\"\",\"\",VLOOKUP(D2562,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2562=\"\",\"\",IF(A2562=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2562,-2)+15,Cenários!$A:$D,2,FALSE)>A2562,+VLOOKUP(+EOMONTH(+A2562,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2562,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2562=\"\",\"\",VLOOKUP(F2562,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2562=\"\",\"\",IF(WORKDAY(+A2562,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2562,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-09"},{"$f":"IF(A2563=\"\",\"\",+IF(+A2563=D2563,+E2563,((+G2563/E2563)^+((NETWORKDAYS(+D2563,A2563,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2563,F2563,Feriados!$A$2:$A$1058)-1))*E2563)))","v":6057.2589791372639},{"$f":"IF(A2563=\"\",\"\",+IF(+A2563=D2563,+VLOOKUP(D2563,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2563,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2563=\"\",\"\",+VLOOKUP(+EOMONTH(+F2563,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2563=\"\",\"\",VLOOKUP(D2563,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2563=\"\",\"\",IF(A2563=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2563,-2)+15,Cenários!$A:$D,2,FALSE)>A2563,+VLOOKUP(+EOMONTH(+A2563,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2563,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2563=\"\",\"\",VLOOKUP(F2563,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2563=\"\",\"\",IF(WORKDAY(+A2563,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2563,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-10"},{"$f":"IF(A2564=\"\",\"\",+IF(+A2564=D2564,+E2564,((+G2564/E2564)^+((NETWORKDAYS(+D2564,A2564,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2564,F2564,Feriados!$A$2:$A$1058)-1))*E2564)))","v":6058.1935852547904},{"$f":"IF(A2564=\"\",\"\",+IF(+A2564=D2564,+VLOOKUP(D2564,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2564,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2564=\"\",\"\",+VLOOKUP(+EOMONTH(+F2564,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2564=\"\",\"\",VLOOKUP(D2564,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2564=\"\",\"\",IF(A2564=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2564,-2)+15,Cenários!$A:$D,2,FALSE)>A2564,+VLOOKUP(+EOMONTH(+A2564,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2564,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2564=\"\",\"\",VLOOKUP(F2564,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2564=\"\",\"\",IF(WORKDAY(+A2564,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2564,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-11"},{"$f":"IF(A2565=\"\",\"\",+IF(+A2565=D2565,+E2565,((+G2565/E2565)^+((NETWORKDAYS(+D2565,A2565,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2565,F2565,Feriados!$A$2:$A$1058)-1))*E2565)))","v":6059.1283355775759},{"$f":"IF(A2565=\"\",\"\",+IF(+A2565=D2565,+VLOOKUP(D2565,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2565,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2565=\"\",\"\",+VLOOKUP(+EOMONTH(+F2565,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2565=\"\",\"\",VLOOKUP(D2565,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2565=\"\",\"\",IF(A2565=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2565,-2)+15,Cenários!$A:$D,2,FALSE)>A2565,+VLOOKUP(+EOMONTH(+A2565,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2565,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2565=\"\",\"\",VLOOKUP(F2565,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2565=\"\",\"\",IF(WORKDAY(+A2565,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2565,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-12"},{"$f":"IF(A2566=\"\",\"\",+IF(+A2566=D2566,+E2566,((+G2566/E2566)^+((NETWORKDAYS(+D2566,A2566,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2566,F2566,Feriados!$A$2:$A$1058)-1))*E2566)))","v":6060.0632301278692},{"$f":"IF(A2566=\"\",\"\",+IF(+A2566=D2566,+VLOOKUP(D2566,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2566,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2566=\"\",\"\",+VLOOKUP(+EOMONTH(+F2566,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2566=\"\",\"\",VLOOKUP(D2566,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2566=\"\",\"\",IF(A2566=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2566,-2)+15,Cenários!$A:$D,2,FALSE)>A2566,+VLOOKUP(+EOMONTH(+A2566,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2566,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2566=\"\",\"\",VLOOKUP(F2566,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2566=\"\",\"\",IF(WORKDAY(+A2566,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2566,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-13"},{"$f":"IF(A2567=\"\",\"\",+IF(+A2567=D2567,+E2567,((+G2567/E2567)^+((NETWORKDAYS(+D2567,A2567,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2567,F2567,Feriados!$A$2:$A$1058)-1))*E2567)))","v":6060.9982689279259},{"$f":"IF(A2567=\"\",\"\",+IF(+A2567=D2567,+VLOOKUP(D2567,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2567,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2567=\"\",\"\",+VLOOKUP(+EOMONTH(+F2567,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2033-12-15"},{"$f":"IF(A2567=\"\",\"\",VLOOKUP(D2567,Cenários!$B:$D,3,FALSE))","v":6041.3927169999997},{"$f":"IF(A2567=\"\",\"\",IF(A2567=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2567,-2)+15,Cenários!$A:$D,2,FALSE)>A2567,+VLOOKUP(+EOMONTH(+A2567,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2567,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-01-16"},{"$f":"IF(A2567=\"\",\"\",VLOOKUP(F2567,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002}]
[{"$f":"IF(A2567=\"\",\"\",IF(WORKDAY(+A2567,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2567,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-16"},{"$f":"IF(A2568=\"\",\"\",+IF(+A2568=D2568,+E2568,((+G2568/E2568)^+((NETWORKDAYS(+D2568,A2568,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2568,F2568,Feriados!$A$2:$A$1058)-1))*E2568)))","v":6061.9334520000002},{"$f":"IF(A2568=\"\",\"\",+IF(+A2568=D2568,+VLOOKUP(D2568,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2568,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2568=\"\",\"\",+VLOOKUP(+EOMONTH(+F2568,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2568=\"\",\"\",VLOOKUP(D2568,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2568=\"\",\"\",IF(A2568=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2568,-2)+15,Cenários!$A:$D,2,FALSE)>A2568,+VLOOKUP(+EOMONTH(+A2568,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2568,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2568=\"\",\"\",VLOOKUP(F2568,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2568=\"\",\"\",IF(WORKDAY(+A2568,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2568,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-17"},{"$f":"IF(A2569=\"\",\"\",+IF(+A2569=D2569,+E2569,((+G2569/E2569)^+((NETWORKDAYS(+D2569,A2569,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2569,F2569,Feriados!$A$2:$A$1058)-1))*E2569)))","v":6062.7588980010387},{"$f":"IF(A2569=\"\",\"\",+IF(+A2569=D2569,+VLOOKUP(D2569,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2569,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2569=\"\",\"\",+VLOOKUP(+EOMONTH(+F2569,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2569=\"\",\"\",VLOOKUP(D2569,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2569=\"\",\"\",IF(A2569=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2569,-2)+15,Cenários!$A:$D,2,FALSE)>A2569,+VLOOKUP(+EOMONTH(+A2569,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2569,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2569=\"\",\"\",VLOOKUP(F2569,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2569=\"\",\"\",IF(WORKDAY(+A2569,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2569,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-18"},{"$f":"IF(A2570=\"\",\"\",+IF(+A2570=D2570,+E2570,((+G2570/E2570)^+((NETWORKDAYS(+D2570,A2570,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2570,F2570,Feriados!$A$2:$A$1058)-1))*E2570)))","v":6063.5844564020408},{"$f":"IF(A2570=\"\",\"\",+IF(+A2570=D2570,+VLOOKUP(D2570,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2570,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2570=\"\",\"\",+VLOOKUP(+EOMONTH(+F2570,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2570=\"\",\"\",VLOOKUP(D2570,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2570=\"\",\"\",IF(A2570=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2570,-2)+15,Cenários!$A:$D,2,FALSE)>A2570,+VLOOKUP(+EOMONTH(+A2570,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2570,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2570=\"\",\"\",VLOOKUP(F2570,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2570=\"\",\"\",IF(WORKDAY(+A2570,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2570,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-19"},{"$f":"IF(A2571=\"\",\"\",+IF(+A2571=D2571,+E2571,((+G2571/E2571)^+((NETWORKDAYS(+D2571,A2571,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2571,F2571,Feriados!$A$2:$A$1058)-1))*E2571)))","v":6064.4101272183125},{"$f":"IF(A2571=\"\",\"\",+IF(+A2571=D2571,+VLOOKUP(D2571,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2571,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2571=\"\",\"\",+VLOOKUP(+EOMONTH(+F2571,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2571=\"\",\"\",VLOOKUP(D2571,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2571=\"\",\"\",IF(A2571=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2571,-2)+15,Cenários!$A:$D,2,FALSE)>A2571,+VLOOKUP(+EOMONTH(+A2571,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2571,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2571=\"\",\"\",VLOOKUP(F2571,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2571=\"\",\"\",IF(WORKDAY(+A2571,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2571,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-20"},{"$f":"IF(A2572=\"\",\"\",+IF(+A2572=D2572,+E2572,((+G2572/E2572)^+((NETWORKDAYS(+D2572,A2572,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2572,F2572,Feriados!$A$2:$A$1058)-1))*E2572)))","v":6065.2359104651605},{"$f":"IF(A2572=\"\",\"\",+IF(+A2572=D2572,+VLOOKUP(D2572,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2572,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2572=\"\",\"\",+VLOOKUP(+EOMONTH(+F2572,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2572=\"\",\"\",VLOOKUP(D2572,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2572=\"\",\"\",IF(A2572=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2572,-2)+15,Cenários!$A:$D,2,FALSE)>A2572,+VLOOKUP(+EOMONTH(+A2572,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2572,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2572=\"\",\"\",VLOOKUP(F2572,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2572=\"\",\"\",IF(WORKDAY(+A2572,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2572,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-23"},{"$f":"IF(A2573=\"\",\"\",+IF(+A2573=D2573,+E2573,((+G2573/E2573)^+((NETWORKDAYS(+D2573,A2573,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2573,F2573,Feriados!$A$2:$A$1058)-1))*E2573)))","v":6066.0618061578944},{"$f":"IF(A2573=\"\",\"\",+IF(+A2573=D2573,+VLOOKUP(D2573,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2573,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2573=\"\",\"\",+VLOOKUP(+EOMONTH(+F2573,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2573=\"\",\"\",VLOOKUP(D2573,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2573=\"\",\"\",IF(A2573=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2573,-2)+15,Cenários!$A:$D,2,FALSE)>A2573,+VLOOKUP(+EOMONTH(+A2573,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2573,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2573=\"\",\"\",VLOOKUP(F2573,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2573=\"\",\"\",IF(WORKDAY(+A2573,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2573,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-24"},{"$f":"IF(A2574=\"\",\"\",+IF(+A2574=D2574,+E2574,((+G2574/E2574)^+((NETWORKDAYS(+D2574,A2574,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2574,F2574,Feriados!$A$2:$A$1058)-1))*E2574)))","v":6066.8878143118263},{"$f":"IF(A2574=\"\",\"\",+IF(+A2574=D2574,+VLOOKUP(D2574,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2574,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2574=\"\",\"\",+VLOOKUP(+EOMONTH(+F2574,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2574=\"\",\"\",VLOOKUP(D2574,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2574=\"\",\"\",IF(A2574=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2574,-2)+15,Cenários!$A:$D,2,FALSE)>A2574,+VLOOKUP(+EOMONTH(+A2574,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2574,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2574=\"\",\"\",VLOOKUP(F2574,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2574=\"\",\"\",IF(WORKDAY(+A2574,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2574,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-25"},{"$f":"IF(A2575=\"\",\"\",+IF(+A2575=D2575,+E2575,((+G2575/E2575)^+((NETWORKDAYS(+D2575,A2575,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2575,F2575,Feriados!$A$2:$A$1058)-1))*E2575)))","v":6067.7139349422696},{"$f":"IF(A2575=\"\",\"\",+IF(+A2575=D2575,+VLOOKUP(D2575,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2575,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2575=\"\",\"\",+VLOOKUP(+EOMONTH(+F2575,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2575=\"\",\"\",VLOOKUP(D2575,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2575=\"\",\"\",IF(A2575=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2575,-2)+15,Cenários!$A:$D,2,FALSE)>A2575,+VLOOKUP(+EOMONTH(+A2575,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2575,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2575=\"\",\"\",VLOOKUP(F2575,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2575=\"\",\"\",IF(WORKDAY(+A2575,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2575,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-26"},{"$f":"IF(A2576=\"\",\"\",+IF(+A2576=D2576,+E2576,((+G2576/E2576)^+((NETWORKDAYS(+D2576,A2576,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2576,F2576,Feriados!$A$2:$A$1058)-1))*E2576)))","v":6068.5401680645409},{"$f":"IF(A2576=\"\",\"\",+IF(+A2576=D2576,+VLOOKUP(D2576,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2576,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2576=\"\",\"\",+VLOOKUP(+EOMONTH(+F2576,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2576=\"\",\"\",VLOOKUP(D2576,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2576=\"\",\"\",IF(A2576=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2576,-2)+15,Cenários!$A:$D,2,FALSE)>A2576,+VLOOKUP(+EOMONTH(+A2576,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2576,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2576=\"\",\"\",VLOOKUP(F2576,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2576=\"\",\"\",IF(WORKDAY(+A2576,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2576,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-27"},{"$f":"IF(A2577=\"\",\"\",+IF(+A2577=D2577,+E2577,((+G2577/E2577)^+((NETWORKDAYS(+D2577,A2577,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2577,F2577,Feriados!$A$2:$A$1058)-1))*E2577)))","v":6069.3665136939571},{"$f":"IF(A2577=\"\",\"\",+IF(+A2577=D2577,+VLOOKUP(D2577,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2577,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2577=\"\",\"\",+VLOOKUP(+EOMONTH(+F2577,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2577=\"\",\"\",VLOOKUP(D2577,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2577=\"\",\"\",IF(A2577=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2577,-2)+15,Cenários!$A:$D,2,FALSE)>A2577,+VLOOKUP(+EOMONTH(+A2577,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2577,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2577=\"\",\"\",VLOOKUP(F2577,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2577=\"\",\"\",IF(WORKDAY(+A2577,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2577,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-30"},{"$f":"IF(A2578=\"\",\"\",+IF(+A2578=D2578,+E2578,((+G2578/E2578)^+((NETWORKDAYS(+D2578,A2578,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2578,F2578,Feriados!$A$2:$A$1058)-1))*E2578)))","v":6070.1929718458377},{"$f":"IF(A2578=\"\",\"\",+IF(+A2578=D2578,+VLOOKUP(D2578,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2578,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2578=\"\",\"\",+VLOOKUP(+EOMONTH(+F2578,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2578=\"\",\"\",VLOOKUP(D2578,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2578=\"\",\"\",IF(A2578=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2578,-2)+15,Cenários!$A:$D,2,FALSE)>A2578,+VLOOKUP(+EOMONTH(+A2578,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2578,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2578=\"\",\"\",VLOOKUP(F2578,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2578=\"\",\"\",IF(WORKDAY(+A2578,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2578,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-01-31"},{"$f":"IF(A2579=\"\",\"\",+IF(+A2579=D2579,+E2579,((+G2579/E2579)^+((NETWORKDAYS(+D2579,A2579,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2579,F2579,Feriados!$A$2:$A$1058)-1))*E2579)))","v":6071.0195425355059},{"$f":"IF(A2579=\"\",\"\",+IF(+A2579=D2579,+VLOOKUP(D2579,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2579,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2579=\"\",\"\",+VLOOKUP(+EOMONTH(+F2579,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2579=\"\",\"\",VLOOKUP(D2579,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2579=\"\",\"\",IF(A2579=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2579,-2)+15,Cenários!$A:$D,2,FALSE)>A2579,+VLOOKUP(+EOMONTH(+A2579,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2579,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2579=\"\",\"\",VLOOKUP(F2579,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2579=\"\",\"\",IF(WORKDAY(+A2579,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2579,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-01"},{"$f":"IF(A2580=\"\",\"\",+IF(+A2580=D2580,+E2580,((+G2580/E2580)^+((NETWORKDAYS(+D2580,A2580,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2580,F2580,Feriados!$A$2:$A$1058)-1))*E2580)))","v":6071.8462257782849},{"$f":"IF(A2580=\"\",\"\",+IF(+A2580=D2580,+VLOOKUP(D2580,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2580,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2580=\"\",\"\",+VLOOKUP(+EOMONTH(+F2580,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2580=\"\",\"\",VLOOKUP(D2580,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2580=\"\",\"\",IF(A2580=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2580,-2)+15,Cenários!$A:$D,2,FALSE)>A2580,+VLOOKUP(+EOMONTH(+A2580,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2580,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2580=\"\",\"\",VLOOKUP(F2580,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2580=\"\",\"\",IF(WORKDAY(+A2580,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2580,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-02"},{"$f":"IF(A2581=\"\",\"\",+IF(+A2581=D2581,+E2581,((+G2581/E2581)^+((NETWORKDAYS(+D2581,A2581,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2581,F2581,Feriados!$A$2:$A$1058)-1))*E2581)))","v":6072.6730215895013},{"$f":"IF(A2581=\"\",\"\",+IF(+A2581=D2581,+VLOOKUP(D2581,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2581,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2581=\"\",\"\",+VLOOKUP(+EOMONTH(+F2581,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2581=\"\",\"\",VLOOKUP(D2581,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2581=\"\",\"\",IF(A2581=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2581,-2)+15,Cenários!$A:$D,2,FALSE)>A2581,+VLOOKUP(+EOMONTH(+A2581,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2581,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2581=\"\",\"\",VLOOKUP(F2581,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2581=\"\",\"\",IF(WORKDAY(+A2581,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2581,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-03"},{"$f":"IF(A2582=\"\",\"\",+IF(+A2582=D2582,+E2582,((+G2582/E2582)^+((NETWORKDAYS(+D2582,A2582,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2582,F2582,Feriados!$A$2:$A$1058)-1))*E2582)))","v":6073.499929984484},{"$f":"IF(A2582=\"\",\"\",+IF(+A2582=D2582,+VLOOKUP(D2582,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2582,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2582=\"\",\"\",+VLOOKUP(+EOMONTH(+F2582,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2582=\"\",\"\",VLOOKUP(D2582,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2582=\"\",\"\",IF(A2582=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2582,-2)+15,Cenários!$A:$D,2,FALSE)>A2582,+VLOOKUP(+EOMONTH(+A2582,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2582,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2582=\"\",\"\",VLOOKUP(F2582,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2582=\"\",\"\",IF(WORKDAY(+A2582,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2582,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-06"},{"$f":"IF(A2583=\"\",\"\",+IF(+A2583=D2583,+E2583,((+G2583/E2583)^+((NETWORKDAYS(+D2583,A2583,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2583,F2583,Feriados!$A$2:$A$1058)-1))*E2583)))","v":6074.3269509785632},{"$f":"IF(A2583=\"\",\"\",+IF(+A2583=D2583,+VLOOKUP(D2583,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2583,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2583=\"\",\"\",+VLOOKUP(+EOMONTH(+F2583,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2583=\"\",\"\",VLOOKUP(D2583,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2583=\"\",\"\",IF(A2583=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2583,-2)+15,Cenários!$A:$D,2,FALSE)>A2583,+VLOOKUP(+EOMONTH(+A2583,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2583,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2583=\"\",\"\",VLOOKUP(F2583,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2583=\"\",\"\",IF(WORKDAY(+A2583,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2583,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-07"},{"$f":"IF(A2584=\"\",\"\",+IF(+A2584=D2584,+E2584,((+G2584/E2584)^+((NETWORKDAYS(+D2584,A2584,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2584,F2584,Feriados!$A$2:$A$1058)-1))*E2584)))","v":6075.1540845870704},{"$f":"IF(A2584=\"\",\"\",+IF(+A2584=D2584,+VLOOKUP(D2584,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2584,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2584=\"\",\"\",+VLOOKUP(+EOMONTH(+F2584,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2584=\"\",\"\",VLOOKUP(D2584,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2584=\"\",\"\",IF(A2584=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2584,-2)+15,Cenários!$A:$D,2,FALSE)>A2584,+VLOOKUP(+EOMONTH(+A2584,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2584,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2584=\"\",\"\",VLOOKUP(F2584,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2584=\"\",\"\",IF(WORKDAY(+A2584,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2584,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-08"},{"$f":"IF(A2585=\"\",\"\",+IF(+A2585=D2585,+E2585,((+G2585/E2585)^+((NETWORKDAYS(+D2585,A2585,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2585,F2585,Feriados!$A$2:$A$1058)-1))*E2585)))","v":6075.9813308253415},{"$f":"IF(A2585=\"\",\"\",+IF(+A2585=D2585,+VLOOKUP(D2585,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2585,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2585=\"\",\"\",+VLOOKUP(+EOMONTH(+F2585,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2585=\"\",\"\",VLOOKUP(D2585,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2585=\"\",\"\",IF(A2585=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2585,-2)+15,Cenários!$A:$D,2,FALSE)>A2585,+VLOOKUP(+EOMONTH(+A2585,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2585,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2585=\"\",\"\",VLOOKUP(F2585,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2585=\"\",\"\",IF(WORKDAY(+A2585,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2585,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-09"},{"$f":"IF(A2586=\"\",\"\",+IF(+A2586=D2586,+E2586,((+G2586/E2586)^+((NETWORKDAYS(+D2586,A2586,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2586,F2586,Feriados!$A$2:$A$1058)-1))*E2586)))","v":6076.8086897087123},{"$f":"IF(A2586=\"\",\"\",+IF(+A2586=D2586,+VLOOKUP(D2586,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2586,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2586=\"\",\"\",+VLOOKUP(+EOMONTH(+F2586,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2586=\"\",\"\",VLOOKUP(D2586,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2586=\"\",\"\",IF(A2586=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2586,-2)+15,Cenários!$A:$D,2,FALSE)>A2586,+VLOOKUP(+EOMONTH(+A2586,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2586,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2586=\"\",\"\",VLOOKUP(F2586,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2586=\"\",\"\",IF(WORKDAY(+A2586,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2586,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-10"},{"$f":"IF(A2587=\"\",\"\",+IF(+A2587=D2587,+E2587,((+G2587/E2587)^+((NETWORKDAYS(+D2587,A2587,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2587,F2587,Feriados!$A$2:$A$1058)-1))*E2587)))","v":6077.6361612525225},{"$f":"IF(A2587=\"\",\"\",+IF(+A2587=D2587,+VLOOKUP(D2587,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2587,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2587=\"\",\"\",+VLOOKUP(+EOMONTH(+F2587,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2587=\"\",\"\",VLOOKUP(D2587,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2587=\"\",\"\",IF(A2587=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2587,-2)+15,Cenários!$A:$D,2,FALSE)>A2587,+VLOOKUP(+EOMONTH(+A2587,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2587,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2587=\"\",\"\",VLOOKUP(F2587,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2587=\"\",\"\",IF(WORKDAY(+A2587,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2587,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-13"},{"$f":"IF(A2588=\"\",\"\",+IF(+A2588=D2588,+E2588,((+G2588/E2588)^+((NETWORKDAYS(+D2588,A2588,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2588,F2588,Feriados!$A$2:$A$1058)-1))*E2588)))","v":6078.4637454721105},{"$f":"IF(A2588=\"\",\"\",+IF(+A2588=D2588,+VLOOKUP(D2588,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2588,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2588=\"\",\"\",+VLOOKUP(+EOMONTH(+F2588,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2588=\"\",\"\",VLOOKUP(D2588,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2588=\"\",\"\",IF(A2588=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2588,-2)+15,Cenários!$A:$D,2,FALSE)>A2588,+VLOOKUP(+EOMONTH(+A2588,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2588,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2588=\"\",\"\",VLOOKUP(F2588,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2588=\"\",\"\",IF(WORKDAY(+A2588,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2588,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-14"},{"$f":"IF(A2589=\"\",\"\",+IF(+A2589=D2589,+E2589,((+G2589/E2589)^+((NETWORKDAYS(+D2589,A2589,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2589,F2589,Feriados!$A$2:$A$1058)-1))*E2589)))","v":6079.2914423828224},{"$f":"IF(A2589=\"\",\"\",+IF(+A2589=D2589,+VLOOKUP(D2589,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2589,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2589=\"\",\"\",+VLOOKUP(+EOMONTH(+F2589,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-01-16"},{"$f":"IF(A2589=\"\",\"\",VLOOKUP(D2589,Cenários!$B:$D,3,FALSE))","v":6061.9334520000002},{"$f":"IF(A2589=\"\",\"\",IF(A2589=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2589,-2)+15,Cenários!$A:$D,2,FALSE)>A2589,+VLOOKUP(+EOMONTH(+A2589,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2589,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-02-15"},{"$f":"IF(A2589=\"\",\"\",VLOOKUP(F2589,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004}]
[{"$f":"IF(A2589=\"\",\"\",IF(WORKDAY(+A2589,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2589,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-15"},{"$f":"IF(A2590=\"\",\"\",+IF(+A2590=D2590,+E2590,((+G2590/E2590)^+((NETWORKDAYS(+D2590,A2590,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2590,F2590,Feriados!$A$2:$A$1058)-1))*E2590)))","v":6080.1192520000004},{"$f":"IF(A2590=\"\",\"\",+IF(+A2590=D2590,+VLOOKUP(D2590,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2590,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2590=\"\",\"\",+VLOOKUP(+EOMONTH(+F2590,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2590=\"\",\"\",VLOOKUP(D2590,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2590=\"\",\"\",IF(A2590=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2590,-2)+15,Cenários!$A:$D,2,FALSE)>A2590,+VLOOKUP(+EOMONTH(+A2590,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2590,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2590=\"\",\"\",VLOOKUP(F2590,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2590=\"\",\"\",IF(WORKDAY(+A2590,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2590,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-16"},{"$f":"IF(A2591=\"\",\"\",+IF(+A2591=D2591,+E2591,((+G2591/E2591)^+((NETWORKDAYS(+D2591,A2591,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2591,F2591,Feriados!$A$2:$A$1058)-1))*E2591)))","v":6081.6696950900505},{"$f":"IF(A2591=\"\",\"\",+IF(+A2591=D2591,+VLOOKUP(D2591,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2591,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2591=\"\",\"\",+VLOOKUP(+EOMONTH(+F2591,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2591=\"\",\"\",VLOOKUP(D2591,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2591=\"\",\"\",IF(A2591=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2591,-2)+15,Cenários!$A:$D,2,FALSE)>A2591,+VLOOKUP(+EOMONTH(+A2591,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2591,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2591=\"\",\"\",VLOOKUP(F2591,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2591=\"\",\"\",IF(WORKDAY(+A2591,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2591,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-17"},{"$f":"IF(A2592=\"\",\"\",+IF(+A2592=D2592,+E2592,((+G2592/E2592)^+((NETWORKDAYS(+D2592,A2592,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2592,F2592,Feriados!$A$2:$A$1058)-1))*E2592)))","v":6083.2205335463204},{"$f":"IF(A2592=\"\",\"\",+IF(+A2592=D2592,+VLOOKUP(D2592,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2592,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2592=\"\",\"\",+VLOOKUP(+EOMONTH(+F2592,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2592=\"\",\"\",VLOOKUP(D2592,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2592=\"\",\"\",IF(A2592=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2592,-2)+15,Cenários!$A:$D,2,FALSE)>A2592,+VLOOKUP(+EOMONTH(+A2592,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2592,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2592=\"\",\"\",VLOOKUP(F2592,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2592=\"\",\"\",IF(WORKDAY(+A2592,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2592,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-22"},{"$f":"IF(A2593=\"\",\"\",+IF(+A2593=D2593,+E2593,((+G2593/E2593)^+((NETWORKDAYS(+D2593,A2593,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2593,F2593,Feriados!$A$2:$A$1058)-1))*E2593)))","v":6084.7717674696332},{"$f":"IF(A2593=\"\",\"\",+IF(+A2593=D2593,+VLOOKUP(D2593,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2593,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2593=\"\",\"\",+VLOOKUP(+EOMONTH(+F2593,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2593=\"\",\"\",VLOOKUP(D2593,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2593=\"\",\"\",IF(A2593=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2593,-2)+15,Cenários!$A:$D,2,FALSE)>A2593,+VLOOKUP(+EOMONTH(+A2593,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2593,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2593=\"\",\"\",VLOOKUP(F2593,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2593=\"\",\"\",IF(WORKDAY(+A2593,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2593,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-23"},{"$f":"IF(A2594=\"\",\"\",+IF(+A2594=D2594,+E2594,((+G2594/E2594)^+((NETWORKDAYS(+D2594,A2594,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2594,F2594,Feriados!$A$2:$A$1058)-1))*E2594)))","v":6086.3233969608309},{"$f":"IF(A2594=\"\",\"\",+IF(+A2594=D2594,+VLOOKUP(D2594,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2594,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2594=\"\",\"\",+VLOOKUP(+EOMONTH(+F2594,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2594=\"\",\"\",VLOOKUP(D2594,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2594=\"\",\"\",IF(A2594=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2594,-2)+15,Cenários!$A:$D,2,FALSE)>A2594,+VLOOKUP(+EOMONTH(+A2594,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2594,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2594=\"\",\"\",VLOOKUP(F2594,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2594=\"\",\"\",IF(WORKDAY(+A2594,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2594,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-24"},{"$f":"IF(A2595=\"\",\"\",+IF(+A2595=D2595,+E2595,((+G2595/E2595)^+((NETWORKDAYS(+D2595,A2595,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2595,F2595,Feriados!$A$2:$A$1058)-1))*E2595)))","v":6087.8754221207855},{"$f":"IF(A2595=\"\",\"\",+IF(+A2595=D2595,+VLOOKUP(D2595,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2595,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2595=\"\",\"\",+VLOOKUP(+EOMONTH(+F2595,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2595=\"\",\"\",VLOOKUP(D2595,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2595=\"\",\"\",IF(A2595=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2595,-2)+15,Cenários!$A:$D,2,FALSE)>A2595,+VLOOKUP(+EOMONTH(+A2595,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2595,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2595=\"\",\"\",VLOOKUP(F2595,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2595=\"\",\"\",IF(WORKDAY(+A2595,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2595,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-27"},{"$f":"IF(A2596=\"\",\"\",+IF(+A2596=D2596,+E2596,((+G2596/E2596)^+((NETWORKDAYS(+D2596,A2596,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2596,F2596,Feriados!$A$2:$A$1058)-1))*E2596)))","v":6089.4278430503909},{"$f":"IF(A2596=\"\",\"\",+IF(+A2596=D2596,+VLOOKUP(D2596,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2596,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2596=\"\",\"\",+VLOOKUP(+EOMONTH(+F2596,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2596=\"\",\"\",VLOOKUP(D2596,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2596=\"\",\"\",IF(A2596=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2596,-2)+15,Cenários!$A:$D,2,FALSE)>A2596,+VLOOKUP(+EOMONTH(+A2596,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2596,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2596=\"\",\"\",VLOOKUP(F2596,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2596=\"\",\"\",IF(WORKDAY(+A2596,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2596,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-02-28"},{"$f":"IF(A2597=\"\",\"\",+IF(+A2597=D2597,+E2597,((+G2597/E2597)^+((NETWORKDAYS(+D2597,A2597,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2597,F2597,Feriados!$A$2:$A$1058)-1))*E2597)))","v":6090.9806598505729},{"$f":"IF(A2597=\"\",\"\",+IF(+A2597=D2597,+VLOOKUP(D2597,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2597,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2597=\"\",\"\",+VLOOKUP(+EOMONTH(+F2597,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2597=\"\",\"\",VLOOKUP(D2597,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2597=\"\",\"\",IF(A2597=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2597,-2)+15,Cenários!$A:$D,2,FALSE)>A2597,+VLOOKUP(+EOMONTH(+A2597,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2597,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2597=\"\",\"\",VLOOKUP(F2597,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2597=\"\",\"\",IF(WORKDAY(+A2597,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2597,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-01"},{"$f":"IF(A2598=\"\",\"\",+IF(+A2598=D2598,+E2598,((+G2598/E2598)^+((NETWORKDAYS(+D2598,A2598,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2598,F2598,Feriados!$A$2:$A$1058)-1))*E2598)))","v":6092.5338726222772},{"$f":"IF(A2598=\"\",\"\",+IF(+A2598=D2598,+VLOOKUP(D2598,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2598,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2598=\"\",\"\",+VLOOKUP(+EOMONTH(+F2598,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2598=\"\",\"\",VLOOKUP(D2598,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2598=\"\",\"\",IF(A2598=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2598,-2)+15,Cenários!$A:$D,2,FALSE)>A2598,+VLOOKUP(+EOMONTH(+A2598,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2598,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2598=\"\",\"\",VLOOKUP(F2598,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2598=\"\",\"\",IF(WORKDAY(+A2598,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2598,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-02"},{"$f":"IF(A2599=\"\",\"\",+IF(+A2599=D2599,+E2599,((+G2599/E2599)^+((NETWORKDAYS(+D2599,A2599,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2599,F2599,Feriados!$A$2:$A$1058)-1))*E2599)))","v":6094.0874814664776},{"$f":"IF(A2599=\"\",\"\",+IF(+A2599=D2599,+VLOOKUP(D2599,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2599,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2599=\"\",\"\",+VLOOKUP(+EOMONTH(+F2599,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2599=\"\",\"\",VLOOKUP(D2599,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2599=\"\",\"\",IF(A2599=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2599,-2)+15,Cenários!$A:$D,2,FALSE)>A2599,+VLOOKUP(+EOMONTH(+A2599,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2599,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2599=\"\",\"\",VLOOKUP(F2599,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2599=\"\",\"\",IF(WORKDAY(+A2599,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2599,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-03"},{"$f":"IF(A2600=\"\",\"\",+IF(+A2600=D2600,+E2600,((+G2600/E2600)^+((NETWORKDAYS(+D2600,A2600,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2600,F2600,Feriados!$A$2:$A$1058)-1))*E2600)))","v":6095.6414864841745},{"$f":"IF(A2600=\"\",\"\",+IF(+A2600=D2600,+VLOOKUP(D2600,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2600,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2600=\"\",\"\",+VLOOKUP(+EOMONTH(+F2600,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2600=\"\",\"\",VLOOKUP(D2600,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2600=\"\",\"\",IF(A2600=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2600,-2)+15,Cenários!$A:$D,2,FALSE)>A2600,+VLOOKUP(+EOMONTH(+A2600,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2600,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2600=\"\",\"\",VLOOKUP(F2600,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2600=\"\",\"\",IF(WORKDAY(+A2600,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2600,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-06"},{"$f":"IF(A2601=\"\",\"\",+IF(+A2601=D2601,+E2601,((+G2601/E2601)^+((NETWORKDAYS(+D2601,A2601,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2601,F2601,Feriados!$A$2:$A$1058)-1))*E2601)))","v":6097.19588777639},{"$f":"IF(A2601=\"\",\"\",+IF(+A2601=D2601,+VLOOKUP(D2601,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2601,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2601=\"\",\"\",+VLOOKUP(+EOMONTH(+F2601,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2601=\"\",\"\",VLOOKUP(D2601,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2601=\"\",\"\",IF(A2601=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2601,-2)+15,Cenários!$A:$D,2,FALSE)>A2601,+VLOOKUP(+EOMONTH(+A2601,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2601,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2601=\"\",\"\",VLOOKUP(F2601,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2601=\"\",\"\",IF(WORKDAY(+A2601,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2601,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-07"},{"$f":"IF(A2602=\"\",\"\",+IF(+A2602=D2602,+E2602,((+G2602/E2602)^+((NETWORKDAYS(+D2602,A2602,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2602,F2602,Feriados!$A$2:$A$1058)-1))*E2602)))","v":6098.750685444179},{"$f":"IF(A2602=\"\",\"\",+IF(+A2602=D2602,+VLOOKUP(D2602,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2602,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2602=\"\",\"\",+VLOOKUP(+EOMONTH(+F2602,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2602=\"\",\"\",VLOOKUP(D2602,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2602=\"\",\"\",IF(A2602=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2602,-2)+15,Cenários!$A:$D,2,FALSE)>A2602,+VLOOKUP(+EOMONTH(+A2602,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2602,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2602=\"\",\"\",VLOOKUP(F2602,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2602=\"\",\"\",IF(WORKDAY(+A2602,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2602,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-08"},{"$f":"IF(A2603=\"\",\"\",+IF(+A2603=D2603,+E2603,((+G2603/E2603)^+((NETWORKDAYS(+D2603,A2603,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2603,F2603,Feriados!$A$2:$A$1058)-1))*E2603)))","v":6100.3058795886145},{"$f":"IF(A2603=\"\",\"\",+IF(+A2603=D2603,+VLOOKUP(D2603,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2603,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2603=\"\",\"\",+VLOOKUP(+EOMONTH(+F2603,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2603=\"\",\"\",VLOOKUP(D2603,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2603=\"\",\"\",IF(A2603=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2603,-2)+15,Cenários!$A:$D,2,FALSE)>A2603,+VLOOKUP(+EOMONTH(+A2603,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2603,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2603=\"\",\"\",VLOOKUP(F2603,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2603=\"\",\"\",IF(WORKDAY(+A2603,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2603,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-09"},{"$f":"IF(A2604=\"\",\"\",+IF(+A2604=D2604,+E2604,((+G2604/E2604)^+((NETWORKDAYS(+D2604,A2604,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2604,F2604,Feriados!$A$2:$A$1058)-1))*E2604)))","v":6101.8614703108005},{"$f":"IF(A2604=\"\",\"\",+IF(+A2604=D2604,+VLOOKUP(D2604,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2604,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2604=\"\",\"\",+VLOOKUP(+EOMONTH(+F2604,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2604=\"\",\"\",VLOOKUP(D2604,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2604=\"\",\"\",IF(A2604=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2604,-2)+15,Cenários!$A:$D,2,FALSE)>A2604,+VLOOKUP(+EOMONTH(+A2604,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2604,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2604=\"\",\"\",VLOOKUP(F2604,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2604=\"\",\"\",IF(WORKDAY(+A2604,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2604,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-10"},{"$f":"IF(A2605=\"\",\"\",+IF(+A2605=D2605,+E2605,((+G2605/E2605)^+((NETWORKDAYS(+D2605,A2605,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2605,F2605,Feriados!$A$2:$A$1058)-1))*E2605)))","v":6103.4174577118656},{"$f":"IF(A2605=\"\",\"\",+IF(+A2605=D2605,+VLOOKUP(D2605,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2605,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2605=\"\",\"\",+VLOOKUP(+EOMONTH(+F2605,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2605=\"\",\"\",VLOOKUP(D2605,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2605=\"\",\"\",IF(A2605=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2605,-2)+15,Cenários!$A:$D,2,FALSE)>A2605,+VLOOKUP(+EOMONTH(+A2605,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2605,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2605=\"\",\"\",VLOOKUP(F2605,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2605=\"\",\"\",IF(WORKDAY(+A2605,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2605,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-13"},{"$f":"IF(A2606=\"\",\"\",+IF(+A2606=D2606,+E2606,((+G2606/E2606)^+((NETWORKDAYS(+D2606,A2606,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2606,F2606,Feriados!$A$2:$A$1058)-1))*E2606)))","v":6104.9738418929628},{"$f":"IF(A2606=\"\",\"\",+IF(+A2606=D2606,+VLOOKUP(D2606,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2606,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2606=\"\",\"\",+VLOOKUP(+EOMONTH(+F2606,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2606=\"\",\"\",VLOOKUP(D2606,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2606=\"\",\"\",IF(A2606=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2606,-2)+15,Cenários!$A:$D,2,FALSE)>A2606,+VLOOKUP(+EOMONTH(+A2606,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2606,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2606=\"\",\"\",VLOOKUP(F2606,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2606=\"\",\"\",IF(WORKDAY(+A2606,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2606,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-14"},{"$f":"IF(A2607=\"\",\"\",+IF(+A2607=D2607,+E2607,((+G2607/E2607)^+((NETWORKDAYS(+D2607,A2607,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2607,F2607,Feriados!$A$2:$A$1058)-1))*E2607)))","v":6106.5306229552725},{"$f":"IF(A2607=\"\",\"\",+IF(+A2607=D2607,+VLOOKUP(D2607,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2607,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2607=\"\",\"\",+VLOOKUP(+EOMONTH(+F2607,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-02-15"},{"$f":"IF(A2607=\"\",\"\",VLOOKUP(D2607,Cenários!$B:$D,3,FALSE))","v":6080.1192520000004},{"$f":"IF(A2607=\"\",\"\",IF(A2607=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2607,-2)+15,Cenários!$A:$D,2,FALSE)>A2607,+VLOOKUP(+EOMONTH(+A2607,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2607,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-03-15"},{"$f":"IF(A2607=\"\",\"\",VLOOKUP(F2607,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997}]
[{"$f":"IF(A2607=\"\",\"\",IF(WORKDAY(+A2607,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2607,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-15"},{"$f":"IF(A2608=\"\",\"\",+IF(+A2608=D2608,+E2608,((+G2608/E2608)^+((NETWORKDAYS(+D2608,A2608,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2608,F2608,Feriados!$A$2:$A$1058)-1))*E2608)))","v":6108.0878009999997},{"$f":"IF(A2608=\"\",\"\",+IF(+A2608=D2608,+VLOOKUP(D2608,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2608,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2608=\"\",\"\",+VLOOKUP(+EOMONTH(+F2608,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2608=\"\",\"\",VLOOKUP(D2608,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2608=\"\",\"\",IF(A2608=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2608,-2)+15,Cenários!$A:$D,2,FALSE)>A2608,+VLOOKUP(+EOMONTH(+A2608,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2608,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2608=\"\",\"\",VLOOKUP(F2608,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2608=\"\",\"\",IF(WORKDAY(+A2608,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2608,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-16"},{"$f":"IF(A2609=\"\",\"\",+IF(+A2609=D2609,+E2609,((+G2609/E2609)^+((NETWORKDAYS(+D2609,A2609,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2609,F2609,Feriados!$A$2:$A$1058)-1))*E2609)))","v":6109.1962477554171},{"$f":"IF(A2609=\"\",\"\",+IF(+A2609=D2609,+VLOOKUP(D2609,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2609,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2609=\"\",\"\",+VLOOKUP(+EOMONTH(+F2609,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2609=\"\",\"\",VLOOKUP(D2609,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2609=\"\",\"\",IF(A2609=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2609,-2)+15,Cenários!$A:$D,2,FALSE)>A2609,+VLOOKUP(+EOMONTH(+A2609,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2609,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2609=\"\",\"\",VLOOKUP(F2609,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2609=\"\",\"\",IF(WORKDAY(+A2609,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2609,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-17"},{"$f":"IF(A2610=\"\",\"\",+IF(+A2610=D2610,+E2610,((+G2610/E2610)^+((NETWORKDAYS(+D2610,A2610,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2610,F2610,Feriados!$A$2:$A$1058)-1))*E2610)))","v":6110.3048956628563},{"$f":"IF(A2610=\"\",\"\",+IF(+A2610=D2610,+VLOOKUP(D2610,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2610,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2610=\"\",\"\",+VLOOKUP(+EOMONTH(+F2610,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2610=\"\",\"\",VLOOKUP(D2610,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2610=\"\",\"\",IF(A2610=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2610,-2)+15,Cenários!$A:$D,2,FALSE)>A2610,+VLOOKUP(+EOMONTH(+A2610,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2610,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2610=\"\",\"\",VLOOKUP(F2610,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2610=\"\",\"\",IF(WORKDAY(+A2610,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2610,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-20"},{"$f":"IF(A2611=\"\",\"\",+IF(+A2611=D2611,+E2611,((+G2611/E2611)^+((NETWORKDAYS(+D2611,A2611,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2611,F2611,Feriados!$A$2:$A$1058)-1))*E2611)))","v":6111.4137447588209},{"$f":"IF(A2611=\"\",\"\",+IF(+A2611=D2611,+VLOOKUP(D2611,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2611,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2611=\"\",\"\",+VLOOKUP(+EOMONTH(+F2611,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2611=\"\",\"\",VLOOKUP(D2611,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2611=\"\",\"\",IF(A2611=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2611,-2)+15,Cenários!$A:$D,2,FALSE)>A2611,+VLOOKUP(+EOMONTH(+A2611,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2611,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2611=\"\",\"\",VLOOKUP(F2611,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2611=\"\",\"\",IF(WORKDAY(+A2611,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2611,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-21"},{"$f":"IF(A2612=\"\",\"\",+IF(+A2612=D2612,+E2612,((+G2612/E2612)^+((NETWORKDAYS(+D2612,A2612,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2612,F2612,Feriados!$A$2:$A$1058)-1))*E2612)))","v":6112.5227950798208},{"$f":"IF(A2612=\"\",\"\",+IF(+A2612=D2612,+VLOOKUP(D2612,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2612,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2612=\"\",\"\",+VLOOKUP(+EOMONTH(+F2612,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2612=\"\",\"\",VLOOKUP(D2612,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2612=\"\",\"\",IF(A2612=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2612,-2)+15,Cenários!$A:$D,2,FALSE)>A2612,+VLOOKUP(+EOMONTH(+A2612,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2612,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2612=\"\",\"\",VLOOKUP(F2612,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2612=\"\",\"\",IF(WORKDAY(+A2612,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2612,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-22"},{"$f":"IF(A2613=\"\",\"\",+IF(+A2613=D2613,+E2613,((+G2613/E2613)^+((NETWORKDAYS(+D2613,A2613,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2613,F2613,Feriados!$A$2:$A$1058)-1))*E2613)))","v":6113.632046662372},{"$f":"IF(A2613=\"\",\"\",+IF(+A2613=D2613,+VLOOKUP(D2613,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2613,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2613=\"\",\"\",+VLOOKUP(+EOMONTH(+F2613,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2613=\"\",\"\",VLOOKUP(D2613,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2613=\"\",\"\",IF(A2613=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2613,-2)+15,Cenários!$A:$D,2,FALSE)>A2613,+VLOOKUP(+EOMONTH(+A2613,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2613,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2613=\"\",\"\",VLOOKUP(F2613,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2613=\"\",\"\",IF(WORKDAY(+A2613,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2613,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-23"},{"$f":"IF(A2614=\"\",\"\",+IF(+A2614=D2614,+E2614,((+G2614/E2614)^+((NETWORKDAYS(+D2614,A2614,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2614,F2614,Feriados!$A$2:$A$1058)-1))*E2614)))","v":6114.7414995429999},{"$f":"IF(A2614=\"\",\"\",+IF(+A2614=D2614,+VLOOKUP(D2614,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2614,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2614=\"\",\"\",+VLOOKUP(+EOMONTH(+F2614,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2614=\"\",\"\",VLOOKUP(D2614,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2614=\"\",\"\",IF(A2614=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2614,-2)+15,Cenários!$A:$D,2,FALSE)>A2614,+VLOOKUP(+EOMONTH(+A2614,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2614,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2614=\"\",\"\",VLOOKUP(F2614,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2614=\"\",\"\",IF(WORKDAY(+A2614,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2614,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-24"},{"$f":"IF(A2615=\"\",\"\",+IF(+A2615=D2615,+E2615,((+G2615/E2615)^+((NETWORKDAYS(+D2615,A2615,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2615,F2615,Feriados!$A$2:$A$1058)-1))*E2615)))","v":6115.8511537582308},{"$f":"IF(A2615=\"\",\"\",+IF(+A2615=D2615,+VLOOKUP(D2615,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2615,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2615=\"\",\"\",+VLOOKUP(+EOMONTH(+F2615,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2615=\"\",\"\",VLOOKUP(D2615,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2615=\"\",\"\",IF(A2615=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2615,-2)+15,Cenários!$A:$D,2,FALSE)>A2615,+VLOOKUP(+EOMONTH(+A2615,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2615,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2615=\"\",\"\",VLOOKUP(F2615,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2615=\"\",\"\",IF(WORKDAY(+A2615,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2615,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-27"},{"$f":"IF(A2616=\"\",\"\",+IF(+A2616=D2616,+E2616,((+G2616/E2616)^+((NETWORKDAYS(+D2616,A2616,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2616,F2616,Feriados!$A$2:$A$1058)-1))*E2616)))","v":6116.9610093446054},{"$f":"IF(A2616=\"\",\"\",+IF(+A2616=D2616,+VLOOKUP(D2616,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2616,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2616=\"\",\"\",+VLOOKUP(+EOMONTH(+F2616,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2616=\"\",\"\",VLOOKUP(D2616,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2616=\"\",\"\",IF(A2616=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2616,-2)+15,Cenários!$A:$D,2,FALSE)>A2616,+VLOOKUP(+EOMONTH(+A2616,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2616,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2616=\"\",\"\",VLOOKUP(F2616,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2616=\"\",\"\",IF(WORKDAY(+A2616,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2616,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-28"},{"$f":"IF(A2617=\"\",\"\",+IF(+A2617=D2617,+E2617,((+G2617/E2617)^+((NETWORKDAYS(+D2617,A2617,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2617,F2617,Feriados!$A$2:$A$1058)-1))*E2617)))","v":6118.0710663386635},{"$f":"IF(A2617=\"\",\"\",+IF(+A2617=D2617,+VLOOKUP(D2617,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2617,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2617=\"\",\"\",+VLOOKUP(+EOMONTH(+F2617,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2617=\"\",\"\",VLOOKUP(D2617,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2617=\"\",\"\",IF(A2617=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2617,-2)+15,Cenários!$A:$D,2,FALSE)>A2617,+VLOOKUP(+EOMONTH(+A2617,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2617,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2617=\"\",\"\",VLOOKUP(F2617,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2617=\"\",\"\",IF(WORKDAY(+A2617,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2617,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-29"},{"$f":"IF(A2618=\"\",\"\",+IF(+A2618=D2618,+E2618,((+G2618/E2618)^+((NETWORKDAYS(+D2618,A2618,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2618,F2618,Feriados!$A$2:$A$1058)-1))*E2618)))","v":6119.1813247769578},{"$f":"IF(A2618=\"\",\"\",+IF(+A2618=D2618,+VLOOKUP(D2618,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2618,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2618=\"\",\"\",+VLOOKUP(+EOMONTH(+F2618,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2618=\"\",\"\",VLOOKUP(D2618,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2618=\"\",\"\",IF(A2618=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2618,-2)+15,Cenários!$A:$D,2,FALSE)>A2618,+VLOOKUP(+EOMONTH(+A2618,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2618,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2618=\"\",\"\",VLOOKUP(F2618,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2618=\"\",\"\",IF(WORKDAY(+A2618,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2618,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-30"},{"$f":"IF(A2619=\"\",\"\",+IF(+A2619=D2619,+E2619,((+G2619/E2619)^+((NETWORKDAYS(+D2619,A2619,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2619,F2619,Feriados!$A$2:$A$1058)-1))*E2619)))","v":6120.2917846960418},{"$f":"IF(A2619=\"\",\"\",+IF(+A2619=D2619,+VLOOKUP(D2619,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2619,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2619=\"\",\"\",+VLOOKUP(+EOMONTH(+F2619,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2619=\"\",\"\",VLOOKUP(D2619,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2619=\"\",\"\",IF(A2619=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2619,-2)+15,Cenários!$A:$D,2,FALSE)>A2619,+VLOOKUP(+EOMONTH(+A2619,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2619,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2619=\"\",\"\",VLOOKUP(F2619,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2619=\"\",\"\",IF(WORKDAY(+A2619,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2619,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-03-31"},{"$f":"IF(A2620=\"\",\"\",+IF(+A2620=D2620,+E2620,((+G2620/E2620)^+((NETWORKDAYS(+D2620,A2620,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2620,F2620,Feriados!$A$2:$A$1058)-1))*E2620)))","v":6121.4024461324816},{"$f":"IF(A2620=\"\",\"\",+IF(+A2620=D2620,+VLOOKUP(D2620,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2620,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2620=\"\",\"\",+VLOOKUP(+EOMONTH(+F2620,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2620=\"\",\"\",VLOOKUP(D2620,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2620=\"\",\"\",IF(A2620=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2620,-2)+15,Cenários!$A:$D,2,FALSE)>A2620,+VLOOKUP(+EOMONTH(+A2620,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2620,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2620=\"\",\"\",VLOOKUP(F2620,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2620=\"\",\"\",IF(WORKDAY(+A2620,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2620,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-03"},{"$f":"IF(A2621=\"\",\"\",+IF(+A2621=D2621,+E2621,((+G2621/E2621)^+((NETWORKDAYS(+D2621,A2621,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2621,F2621,Feriados!$A$2:$A$1058)-1))*E2621)))","v":6122.5133091228454},{"$f":"IF(A2621=\"\",\"\",+IF(+A2621=D2621,+VLOOKUP(D2621,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2621,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2621=\"\",\"\",+VLOOKUP(+EOMONTH(+F2621,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2621=\"\",\"\",VLOOKUP(D2621,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2621=\"\",\"\",IF(A2621=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2621,-2)+15,Cenários!$A:$D,2,FALSE)>A2621,+VLOOKUP(+EOMONTH(+A2621,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2621,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2621=\"\",\"\",VLOOKUP(F2621,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2621=\"\",\"\",IF(WORKDAY(+A2621,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2621,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-04"},{"$f":"IF(A2622=\"\",\"\",+IF(+A2622=D2622,+E2622,((+G2622/E2622)^+((NETWORKDAYS(+D2622,A2622,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2622,F2622,Feriados!$A$2:$A$1058)-1))*E2622)))","v":6123.6243737037094},{"$f":"IF(A2622=\"\",\"\",+IF(+A2622=D2622,+VLOOKUP(D2622,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2622,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2622=\"\",\"\",+VLOOKUP(+EOMONTH(+F2622,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2622=\"\",\"\",VLOOKUP(D2622,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2622=\"\",\"\",IF(A2622=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2622,-2)+15,Cenários!$A:$D,2,FALSE)>A2622,+VLOOKUP(+EOMONTH(+A2622,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2622,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2622=\"\",\"\",VLOOKUP(F2622,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2622=\"\",\"\",IF(WORKDAY(+A2622,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2622,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-05"},{"$f":"IF(A2623=\"\",\"\",+IF(+A2623=D2623,+E2623,((+G2623/E2623)^+((NETWORKDAYS(+D2623,A2623,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2623,F2623,Feriados!$A$2:$A$1058)-1))*E2623)))","v":6124.735639911657},{"$f":"IF(A2623=\"\",\"\",+IF(+A2623=D2623,+VLOOKUP(D2623,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2623,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2623=\"\",\"\",+VLOOKUP(+EOMONTH(+F2623,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2623=\"\",\"\",VLOOKUP(D2623,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2623=\"\",\"\",IF(A2623=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2623,-2)+15,Cenários!$A:$D,2,FALSE)>A2623,+VLOOKUP(+EOMONTH(+A2623,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2623,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2623=\"\",\"\",VLOOKUP(F2623,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2623=\"\",\"\",IF(WORKDAY(+A2623,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2623,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-06"},{"$f":"IF(A2624=\"\",\"\",+IF(+A2624=D2624,+E2624,((+G2624/E2624)^+((NETWORKDAYS(+D2624,A2624,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2624,F2624,Feriados!$A$2:$A$1058)-1))*E2624)))","v":6125.8471077832783},{"$f":"IF(A2624=\"\",\"\",+IF(+A2624=D2624,+VLOOKUP(D2624,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2624,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2624=\"\",\"\",+VLOOKUP(+EOMONTH(+F2624,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2624=\"\",\"\",VLOOKUP(D2624,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2624=\"\",\"\",IF(A2624=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2624,-2)+15,Cenários!$A:$D,2,FALSE)>A2624,+VLOOKUP(+EOMONTH(+A2624,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2624,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2624=\"\",\"\",VLOOKUP(F2624,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2624=\"\",\"\",IF(WORKDAY(+A2624,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2624,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-10"},{"$f":"IF(A2625=\"\",\"\",+IF(+A2625=D2625,+E2625,((+G2625/E2625)^+((NETWORKDAYS(+D2625,A2625,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2625,F2625,Feriados!$A$2:$A$1058)-1))*E2625)))","v":6126.9587773551693},{"$f":"IF(A2625=\"\",\"\",+IF(+A2625=D2625,+VLOOKUP(D2625,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2625,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2625=\"\",\"\",+VLOOKUP(+EOMONTH(+F2625,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2625=\"\",\"\",VLOOKUP(D2625,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2625=\"\",\"\",IF(A2625=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2625,-2)+15,Cenários!$A:$D,2,FALSE)>A2625,+VLOOKUP(+EOMONTH(+A2625,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2625,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2625=\"\",\"\",VLOOKUP(F2625,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2625=\"\",\"\",IF(WORKDAY(+A2625,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2625,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-11"},{"$f":"IF(A2626=\"\",\"\",+IF(+A2626=D2626,+E2626,((+G2626/E2626)^+((NETWORKDAYS(+D2626,A2626,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2626,F2626,Feriados!$A$2:$A$1058)-1))*E2626)))","v":6128.070648663931},{"$f":"IF(A2626=\"\",\"\",+IF(+A2626=D2626,+VLOOKUP(D2626,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2626,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2626=\"\",\"\",+VLOOKUP(+EOMONTH(+F2626,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2626=\"\",\"\",VLOOKUP(D2626,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2626=\"\",\"\",IF(A2626=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2626,-2)+15,Cenários!$A:$D,2,FALSE)>A2626,+VLOOKUP(+EOMONTH(+A2626,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2626,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2626=\"\",\"\",VLOOKUP(F2626,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2626=\"\",\"\",IF(WORKDAY(+A2626,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2626,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-12"},{"$f":"IF(A2627=\"\",\"\",+IF(+A2627=D2627,+E2627,((+G2627/E2627)^+((NETWORKDAYS(+D2627,A2627,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2627,F2627,Feriados!$A$2:$A$1058)-1))*E2627)))","v":6129.1827217461769},{"$f":"IF(A2627=\"\",\"\",+IF(+A2627=D2627,+VLOOKUP(D2627,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2627,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2627=\"\",\"\",+VLOOKUP(+EOMONTH(+F2627,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2627=\"\",\"\",VLOOKUP(D2627,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2627=\"\",\"\",IF(A2627=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2627,-2)+15,Cenários!$A:$D,2,FALSE)>A2627,+VLOOKUP(+EOMONTH(+A2627,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2627,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2627=\"\",\"\",VLOOKUP(F2627,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2627=\"\",\"\",IF(WORKDAY(+A2627,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2627,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-13"},{"$f":"IF(A2628=\"\",\"\",+IF(+A2628=D2628,+E2628,((+G2628/E2628)^+((NETWORKDAYS(+D2628,A2628,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2628,F2628,Feriados!$A$2:$A$1058)-1))*E2628)))","v":6130.2949966385204},{"$f":"IF(A2628=\"\",\"\",+IF(+A2628=D2628,+VLOOKUP(D2628,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2628,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2628=\"\",\"\",+VLOOKUP(+EOMONTH(+F2628,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2628=\"\",\"\",VLOOKUP(D2628,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2628=\"\",\"\",IF(A2628=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2628,-2)+15,Cenários!$A:$D,2,FALSE)>A2628,+VLOOKUP(+EOMONTH(+A2628,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2628,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2628=\"\",\"\",VLOOKUP(F2628,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2628=\"\",\"\",IF(WORKDAY(+A2628,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2628,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-14"},{"$f":"IF(A2629=\"\",\"\",+IF(+A2629=D2629,+E2629,((+G2629/E2629)^+((NETWORKDAYS(+D2629,A2629,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2629,F2629,Feriados!$A$2:$A$1058)-1))*E2629)))","v":6131.407473377586},{"$f":"IF(A2629=\"\",\"\",+IF(+A2629=D2629,+VLOOKUP(D2629,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2629,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2629=\"\",\"\",+VLOOKUP(+EOMONTH(+F2629,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-03-15"},{"$f":"IF(A2629=\"\",\"\",VLOOKUP(D2629,Cenários!$B:$D,3,FALSE))","v":6108.0878009999997},{"$f":"IF(A2629=\"\",\"\",IF(A2629=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2629,-2)+15,Cenários!$A:$D,2,FALSE)>A2629,+VLOOKUP(+EOMONTH(+A2629,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2629,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-04-17"},{"$f":"IF(A2629=\"\",\"\",VLOOKUP(F2629,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001}]
[{"$f":"IF(A2629=\"\",\"\",IF(WORKDAY(+A2629,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2629,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-17"},{"$f":"IF(A2630=\"\",\"\",+IF(+A2630=D2630,+E2630,((+G2630/E2630)^+((NETWORKDAYS(+D2630,A2630,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2630,F2630,Feriados!$A$2:$A$1058)-1))*E2630)))","v":6132.5201520000001},{"$f":"IF(A2630=\"\",\"\",+IF(+A2630=D2630,+VLOOKUP(D2630,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2630,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2630=\"\",\"\",+VLOOKUP(+EOMONTH(+F2630,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2630=\"\",\"\",VLOOKUP(D2630,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2630=\"\",\"\",IF(A2630=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2630,-2)+15,Cenários!$A:$D,2,FALSE)>A2630,+VLOOKUP(+EOMONTH(+A2630,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2630,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2630=\"\",\"\",VLOOKUP(F2630,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2630=\"\",\"\",IF(WORKDAY(+A2630,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2630,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-18"},{"$f":"IF(A2631=\"\",\"\",+IF(+A2631=D2631,+E2631,((+G2631/E2631)^+((NETWORKDAYS(+D2631,A2631,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2631,F2631,Feriados!$A$2:$A$1058)-1))*E2631)))","v":6134.0500336249988},{"$f":"IF(A2631=\"\",\"\",+IF(+A2631=D2631,+VLOOKUP(D2631,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2631,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2631=\"\",\"\",+VLOOKUP(+EOMONTH(+F2631,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2631=\"\",\"\",VLOOKUP(D2631,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2631=\"\",\"\",IF(A2631=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2631,-2)+15,Cenários!$A:$D,2,FALSE)>A2631,+VLOOKUP(+EOMONTH(+A2631,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2631,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2631=\"\",\"\",VLOOKUP(F2631,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2631=\"\",\"\",IF(WORKDAY(+A2631,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2631,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-19"},{"$f":"IF(A2632=\"\",\"\",+IF(+A2632=D2632,+E2632,((+G2632/E2632)^+((NETWORKDAYS(+D2632,A2632,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2632,F2632,Feriados!$A$2:$A$1058)-1))*E2632)))","v":6135.5802969100196},{"$f":"IF(A2632=\"\",\"\",+IF(+A2632=D2632,+VLOOKUP(D2632,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2632,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2632=\"\",\"\",+VLOOKUP(+EOMONTH(+F2632,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2632=\"\",\"\",VLOOKUP(D2632,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2632=\"\",\"\",IF(A2632=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2632,-2)+15,Cenários!$A:$D,2,FALSE)>A2632,+VLOOKUP(+EOMONTH(+A2632,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2632,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2632=\"\",\"\",VLOOKUP(F2632,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2632=\"\",\"\",IF(WORKDAY(+A2632,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2632,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-20"},{"$f":"IF(A2633=\"\",\"\",+IF(+A2633=D2633,+E2633,((+G2633/E2633)^+((NETWORKDAYS(+D2633,A2633,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2633,F2633,Feriados!$A$2:$A$1058)-1))*E2633)))","v":6137.1109419502791},{"$f":"IF(A2633=\"\",\"\",+IF(+A2633=D2633,+VLOOKUP(D2633,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2633,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2633=\"\",\"\",+VLOOKUP(+EOMONTH(+F2633,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2633=\"\",\"\",VLOOKUP(D2633,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2633=\"\",\"\",IF(A2633=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2633,-2)+15,Cenários!$A:$D,2,FALSE)>A2633,+VLOOKUP(+EOMONTH(+A2633,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2633,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2633=\"\",\"\",VLOOKUP(F2633,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2633=\"\",\"\",IF(WORKDAY(+A2633,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2633,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-24"},{"$f":"IF(A2634=\"\",\"\",+IF(+A2634=D2634,+E2634,((+G2634/E2634)^+((NETWORKDAYS(+D2634,A2634,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2634,F2634,Feriados!$A$2:$A$1058)-1))*E2634)))","v":6138.6419688410097},{"$f":"IF(A2634=\"\",\"\",+IF(+A2634=D2634,+VLOOKUP(D2634,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2634,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2634=\"\",\"\",+VLOOKUP(+EOMONTH(+F2634,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2634=\"\",\"\",VLOOKUP(D2634,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2634=\"\",\"\",IF(A2634=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2634,-2)+15,Cenários!$A:$D,2,FALSE)>A2634,+VLOOKUP(+EOMONTH(+A2634,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2634,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2634=\"\",\"\",VLOOKUP(F2634,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2634=\"\",\"\",IF(WORKDAY(+A2634,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2634,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-25"},{"$f":"IF(A2635=\"\",\"\",+IF(+A2635=D2635,+E2635,((+G2635/E2635)^+((NETWORKDAYS(+D2635,A2635,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2635,F2635,Feriados!$A$2:$A$1058)-1))*E2635)))","v":6140.1733776774745},{"$f":"IF(A2635=\"\",\"\",+IF(+A2635=D2635,+VLOOKUP(D2635,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2635,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2635=\"\",\"\",+VLOOKUP(+EOMONTH(+F2635,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2635=\"\",\"\",VLOOKUP(D2635,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2635=\"\",\"\",IF(A2635=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2635,-2)+15,Cenários!$A:$D,2,FALSE)>A2635,+VLOOKUP(+EOMONTH(+A2635,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2635,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2635=\"\",\"\",VLOOKUP(F2635,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2635=\"\",\"\",IF(WORKDAY(+A2635,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2635,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-26"},{"$f":"IF(A2636=\"\",\"\",+IF(+A2636=D2636,+E2636,((+G2636/E2636)^+((NETWORKDAYS(+D2636,A2636,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2636,F2636,Feriados!$A$2:$A$1058)-1))*E2636)))","v":6141.7051685549559},{"$f":"IF(A2636=\"\",\"\",+IF(+A2636=D2636,+VLOOKUP(D2636,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2636,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2636=\"\",\"\",+VLOOKUP(+EOMONTH(+F2636,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2636=\"\",\"\",VLOOKUP(D2636,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2636=\"\",\"\",IF(A2636=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2636,-2)+15,Cenários!$A:$D,2,FALSE)>A2636,+VLOOKUP(+EOMONTH(+A2636,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2636,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2636=\"\",\"\",VLOOKUP(F2636,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2636=\"\",\"\",IF(WORKDAY(+A2636,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2636,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-27"},{"$f":"IF(A2637=\"\",\"\",+IF(+A2637=D2637,+E2637,((+G2637/E2637)^+((NETWORKDAYS(+D2637,A2637,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2637,F2637,Feriados!$A$2:$A$1058)-1))*E2637)))","v":6143.2373415687644},{"$f":"IF(A2637=\"\",\"\",+IF(+A2637=D2637,+VLOOKUP(D2637,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2637,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2637=\"\",\"\",+VLOOKUP(+EOMONTH(+F2637,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2637=\"\",\"\",VLOOKUP(D2637,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2637=\"\",\"\",IF(A2637=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2637,-2)+15,Cenários!$A:$D,2,FALSE)>A2637,+VLOOKUP(+EOMONTH(+A2637,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2637,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2637=\"\",\"\",VLOOKUP(F2637,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2637=\"\",\"\",IF(WORKDAY(+A2637,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2637,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-04-28"},{"$f":"IF(A2638=\"\",\"\",+IF(+A2638=D2638,+E2638,((+G2638/E2638)^+((NETWORKDAYS(+D2638,A2638,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2638,F2638,Feriados!$A$2:$A$1058)-1))*E2638)))","v":6144.7698968142295},{"$f":"IF(A2638=\"\",\"\",+IF(+A2638=D2638,+VLOOKUP(D2638,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2638,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2638=\"\",\"\",+VLOOKUP(+EOMONTH(+F2638,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2638=\"\",\"\",VLOOKUP(D2638,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2638=\"\",\"\",IF(A2638=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2638,-2)+15,Cenários!$A:$D,2,FALSE)>A2638,+VLOOKUP(+EOMONTH(+A2638,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2638,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2638=\"\",\"\",VLOOKUP(F2638,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2638=\"\",\"\",IF(WORKDAY(+A2638,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2638,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-02"},{"$f":"IF(A2639=\"\",\"\",+IF(+A2639=D2639,+E2639,((+G2639/E2639)^+((NETWORKDAYS(+D2639,A2639,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2639,F2639,Feriados!$A$2:$A$1058)-1))*E2639)))","v":6146.3028343867081},{"$f":"IF(A2639=\"\",\"\",+IF(+A2639=D2639,+VLOOKUP(D2639,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2639,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2639=\"\",\"\",+VLOOKUP(+EOMONTH(+F2639,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2639=\"\",\"\",VLOOKUP(D2639,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2639=\"\",\"\",IF(A2639=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2639,-2)+15,Cenários!$A:$D,2,FALSE)>A2639,+VLOOKUP(+EOMONTH(+A2639,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2639,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2639=\"\",\"\",VLOOKUP(F2639,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2639=\"\",\"\",IF(WORKDAY(+A2639,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2639,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-03"},{"$f":"IF(A2640=\"\",\"\",+IF(+A2640=D2640,+E2640,((+G2640/E2640)^+((NETWORKDAYS(+D2640,A2640,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2640,F2640,Feriados!$A$2:$A$1058)-1))*E2640)))","v":6147.8361543815772},{"$f":"IF(A2640=\"\",\"\",+IF(+A2640=D2640,+VLOOKUP(D2640,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2640,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2640=\"\",\"\",+VLOOKUP(+EOMONTH(+F2640,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2640=\"\",\"\",VLOOKUP(D2640,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2640=\"\",\"\",IF(A2640=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2640,-2)+15,Cenários!$A:$D,2,FALSE)>A2640,+VLOOKUP(+EOMONTH(+A2640,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2640,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2640=\"\",\"\",VLOOKUP(F2640,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2640=\"\",\"\",IF(WORKDAY(+A2640,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2640,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-04"},{"$f":"IF(A2641=\"\",\"\",+IF(+A2641=D2641,+E2641,((+G2641/E2641)^+((NETWORKDAYS(+D2641,A2641,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2641,F2641,Feriados!$A$2:$A$1058)-1))*E2641)))","v":6149.3698568942409},{"$f":"IF(A2641=\"\",\"\",+IF(+A2641=D2641,+VLOOKUP(D2641,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2641,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2641=\"\",\"\",+VLOOKUP(+EOMONTH(+F2641,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2641=\"\",\"\",VLOOKUP(D2641,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2641=\"\",\"\",IF(A2641=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2641,-2)+15,Cenários!$A:$D,2,FALSE)>A2641,+VLOOKUP(+EOMONTH(+A2641,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2641,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2641=\"\",\"\",VLOOKUP(F2641,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2641=\"\",\"\",IF(WORKDAY(+A2641,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2641,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-05"},{"$f":"IF(A2642=\"\",\"\",+IF(+A2642=D2642,+E2642,((+G2642/E2642)^+((NETWORKDAYS(+D2642,A2642,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2642,F2642,Feriados!$A$2:$A$1058)-1))*E2642)))","v":6150.903942020127},{"$f":"IF(A2642=\"\",\"\",+IF(+A2642=D2642,+VLOOKUP(D2642,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2642,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2642=\"\",\"\",+VLOOKUP(+EOMONTH(+F2642,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2642=\"\",\"\",VLOOKUP(D2642,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2642=\"\",\"\",IF(A2642=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2642,-2)+15,Cenários!$A:$D,2,FALSE)>A2642,+VLOOKUP(+EOMONTH(+A2642,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2642,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2642=\"\",\"\",VLOOKUP(F2642,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2642=\"\",\"\",IF(WORKDAY(+A2642,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2642,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-08"},{"$f":"IF(A2643=\"\",\"\",+IF(+A2643=D2643,+E2643,((+G2643/E2643)^+((NETWORKDAYS(+D2643,A2643,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2643,F2643,Feriados!$A$2:$A$1058)-1))*E2643)))","v":6152.4384098546852},{"$f":"IF(A2643=\"\",\"\",+IF(+A2643=D2643,+VLOOKUP(D2643,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2643,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2643=\"\",\"\",+VLOOKUP(+EOMONTH(+F2643,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2643=\"\",\"\",VLOOKUP(D2643,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2643=\"\",\"\",IF(A2643=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2643,-2)+15,Cenários!$A:$D,2,FALSE)>A2643,+VLOOKUP(+EOMONTH(+A2643,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2643,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2643=\"\",\"\",VLOOKUP(F2643,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2643=\"\",\"\",IF(WORKDAY(+A2643,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2643,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-09"},{"$f":"IF(A2644=\"\",\"\",+IF(+A2644=D2644,+E2644,((+G2644/E2644)^+((NETWORKDAYS(+D2644,A2644,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2644,F2644,Feriados!$A$2:$A$1058)-1))*E2644)))","v":6153.9732604933906},{"$f":"IF(A2644=\"\",\"\",+IF(+A2644=D2644,+VLOOKUP(D2644,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2644,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2644=\"\",\"\",+VLOOKUP(+EOMONTH(+F2644,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2644=\"\",\"\",VLOOKUP(D2644,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2644=\"\",\"\",IF(A2644=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2644,-2)+15,Cenários!$A:$D,2,FALSE)>A2644,+VLOOKUP(+EOMONTH(+A2644,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2644,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2644=\"\",\"\",VLOOKUP(F2644,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2644=\"\",\"\",IF(WORKDAY(+A2644,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2644,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-10"},{"$f":"IF(A2645=\"\",\"\",+IF(+A2645=D2645,+E2645,((+G2645/E2645)^+((NETWORKDAYS(+D2645,A2645,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2645,F2645,Feriados!$A$2:$A$1058)-1))*E2645)))","v":6155.5084940317411},{"$f":"IF(A2645=\"\",\"\",+IF(+A2645=D2645,+VLOOKUP(D2645,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2645,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2645=\"\",\"\",+VLOOKUP(+EOMONTH(+F2645,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2645=\"\",\"\",VLOOKUP(D2645,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2645=\"\",\"\",IF(A2645=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2645,-2)+15,Cenários!$A:$D,2,FALSE)>A2645,+VLOOKUP(+EOMONTH(+A2645,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2645,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2645=\"\",\"\",VLOOKUP(F2645,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2645=\"\",\"\",IF(WORKDAY(+A2645,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2645,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-11"},{"$f":"IF(A2646=\"\",\"\",+IF(+A2646=D2646,+E2646,((+G2646/E2646)^+((NETWORKDAYS(+D2646,A2646,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2646,F2646,Feriados!$A$2:$A$1058)-1))*E2646)))","v":6157.0441105652581},{"$f":"IF(A2646=\"\",\"\",+IF(+A2646=D2646,+VLOOKUP(D2646,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2646,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2646=\"\",\"\",+VLOOKUP(+EOMONTH(+F2646,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2646=\"\",\"\",VLOOKUP(D2646,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2646=\"\",\"\",IF(A2646=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2646,-2)+15,Cenários!$A:$D,2,FALSE)>A2646,+VLOOKUP(+EOMONTH(+A2646,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2646,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2646=\"\",\"\",VLOOKUP(F2646,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2646=\"\",\"\",IF(WORKDAY(+A2646,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2646,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-12"},{"$f":"IF(A2647=\"\",\"\",+IF(+A2647=D2647,+E2647,((+G2647/E2647)^+((NETWORKDAYS(+D2647,A2647,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2647,F2647,Feriados!$A$2:$A$1058)-1))*E2647)))","v":6158.5801101894876},{"$f":"IF(A2647=\"\",\"\",+IF(+A2647=D2647,+VLOOKUP(D2647,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2647,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2647=\"\",\"\",+VLOOKUP(+EOMONTH(+F2647,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-04-17"},{"$f":"IF(A2647=\"\",\"\",VLOOKUP(D2647,Cenários!$B:$D,3,FALSE))","v":6132.5201520000001},{"$f":"IF(A2647=\"\",\"\",IF(A2647=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2647,-2)+15,Cenários!$A:$D,2,FALSE)>A2647,+VLOOKUP(+EOMONTH(+A2647,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2647,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-05-15"},{"$f":"IF(A2647=\"\",\"\",VLOOKUP(F2647,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004}]
[{"$f":"IF(A2647=\"\",\"\",IF(WORKDAY(+A2647,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2647,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-15"},{"$f":"IF(A2648=\"\",\"\",+IF(+A2648=D2648,+E2648,((+G2648/E2648)^+((NETWORKDAYS(+D2648,A2648,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2648,F2648,Feriados!$A$2:$A$1058)-1))*E2648)))","v":6160.1164930000004},{"$f":"IF(A2648=\"\",\"\",+IF(+A2648=D2648,+VLOOKUP(D2648,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2648,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2648=\"\",\"\",+VLOOKUP(+EOMONTH(+F2648,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2648=\"\",\"\",VLOOKUP(D2648,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2648=\"\",\"\",IF(A2648=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2648,-2)+15,Cenários!$A:$D,2,FALSE)>A2648,+VLOOKUP(+EOMONTH(+A2648,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2648,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2648=\"\",\"\",VLOOKUP(F2648,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2648=\"\",\"\",IF(WORKDAY(+A2648,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2648,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-16"},{"$f":"IF(A2649=\"\",\"\",+IF(+A2649=D2649,+E2649,((+G2649/E2649)^+((NETWORKDAYS(+D2649,A2649,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2649,F2649,Feriados!$A$2:$A$1058)-1))*E2649)))","v":6161.0390582484324},{"$f":"IF(A2649=\"\",\"\",+IF(+A2649=D2649,+VLOOKUP(D2649,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2649,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2649=\"\",\"\",+VLOOKUP(+EOMONTH(+F2649,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2649=\"\",\"\",VLOOKUP(D2649,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2649=\"\",\"\",IF(A2649=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2649,-2)+15,Cenários!$A:$D,2,FALSE)>A2649,+VLOOKUP(+EOMONTH(+A2649,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2649,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2649=\"\",\"\",VLOOKUP(F2649,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2649=\"\",\"\",IF(WORKDAY(+A2649,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2649,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-17"},{"$f":"IF(A2650=\"\",\"\",+IF(+A2650=D2650,+E2650,((+G2650/E2650)^+((NETWORKDAYS(+D2650,A2650,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2650,F2650,Feriados!$A$2:$A$1058)-1))*E2650)))","v":6161.9617616641599},{"$f":"IF(A2650=\"\",\"\",+IF(+A2650=D2650,+VLOOKUP(D2650,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2650,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2650=\"\",\"\",+VLOOKUP(+EOMONTH(+F2650,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2650=\"\",\"\",VLOOKUP(D2650,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2650=\"\",\"\",IF(A2650=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2650,-2)+15,Cenários!$A:$D,2,FALSE)>A2650,+VLOOKUP(+EOMONTH(+A2650,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2650,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2650=\"\",\"\",VLOOKUP(F2650,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2650=\"\",\"\",IF(WORKDAY(+A2650,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2650,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-18"},{"$f":"IF(A2651=\"\",\"\",+IF(+A2651=D2651,+E2651,((+G2651/E2651)^+((NETWORKDAYS(+D2651,A2651,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2651,F2651,Feriados!$A$2:$A$1058)-1))*E2651)))","v":6162.8846032678766},{"$f":"IF(A2651=\"\",\"\",+IF(+A2651=D2651,+VLOOKUP(D2651,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2651,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2651=\"\",\"\",+VLOOKUP(+EOMONTH(+F2651,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2651=\"\",\"\",VLOOKUP(D2651,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2651=\"\",\"\",IF(A2651=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2651,-2)+15,Cenários!$A:$D,2,FALSE)>A2651,+VLOOKUP(+EOMONTH(+A2651,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2651,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2651=\"\",\"\",VLOOKUP(F2651,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2651=\"\",\"\",IF(WORKDAY(+A2651,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2651,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-19"},{"$f":"IF(A2652=\"\",\"\",+IF(+A2652=D2652,+E2652,((+G2652/E2652)^+((NETWORKDAYS(+D2652,A2652,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2652,F2652,Feriados!$A$2:$A$1058)-1))*E2652)))","v":6163.8075830802763},{"$f":"IF(A2652=\"\",\"\",+IF(+A2652=D2652,+VLOOKUP(D2652,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2652,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2652=\"\",\"\",+VLOOKUP(+EOMONTH(+F2652,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2652=\"\",\"\",VLOOKUP(D2652,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2652=\"\",\"\",IF(A2652=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2652,-2)+15,Cenários!$A:$D,2,FALSE)>A2652,+VLOOKUP(+EOMONTH(+A2652,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2652,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2652=\"\",\"\",VLOOKUP(F2652,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2652=\"\",\"\",IF(WORKDAY(+A2652,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2652,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-22"},{"$f":"IF(A2653=\"\",\"\",+IF(+A2653=D2653,+E2653,((+G2653/E2653)^+((NETWORKDAYS(+D2653,A2653,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2653,F2653,Feriados!$A$2:$A$1058)-1))*E2653)))","v":6164.7307011220601},{"$f":"IF(A2653=\"\",\"\",+IF(+A2653=D2653,+VLOOKUP(D2653,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2653,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2653=\"\",\"\",+VLOOKUP(+EOMONTH(+F2653,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2653=\"\",\"\",VLOOKUP(D2653,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2653=\"\",\"\",IF(A2653=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2653,-2)+15,Cenários!$A:$D,2,FALSE)>A2653,+VLOOKUP(+EOMONTH(+A2653,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2653,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2653=\"\",\"\",VLOOKUP(F2653,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2653=\"\",\"\",IF(WORKDAY(+A2653,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2653,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-23"},{"$f":"IF(A2654=\"\",\"\",+IF(+A2654=D2654,+E2654,((+G2654/E2654)^+((NETWORKDAYS(+D2654,A2654,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2654,F2654,Feriados!$A$2:$A$1058)-1))*E2654)))","v":6165.6539574139269},{"$f":"IF(A2654=\"\",\"\",+IF(+A2654=D2654,+VLOOKUP(D2654,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2654,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2654=\"\",\"\",+VLOOKUP(+EOMONTH(+F2654,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2654=\"\",\"\",VLOOKUP(D2654,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2654=\"\",\"\",IF(A2654=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2654,-2)+15,Cenários!$A:$D,2,FALSE)>A2654,+VLOOKUP(+EOMONTH(+A2654,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2654,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2654=\"\",\"\",VLOOKUP(F2654,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2654=\"\",\"\",IF(WORKDAY(+A2654,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2654,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-24"},{"$f":"IF(A2655=\"\",\"\",+IF(+A2655=D2655,+E2655,((+G2655/E2655)^+((NETWORKDAYS(+D2655,A2655,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2655,F2655,Feriados!$A$2:$A$1058)-1))*E2655)))","v":6166.5773519765835},{"$f":"IF(A2655=\"\",\"\",+IF(+A2655=D2655,+VLOOKUP(D2655,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2655,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2655=\"\",\"\",+VLOOKUP(+EOMONTH(+F2655,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2655=\"\",\"\",VLOOKUP(D2655,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2655=\"\",\"\",IF(A2655=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2655,-2)+15,Cenários!$A:$D,2,FALSE)>A2655,+VLOOKUP(+EOMONTH(+A2655,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2655,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2655=\"\",\"\",VLOOKUP(F2655,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2655=\"\",\"\",IF(WORKDAY(+A2655,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2655,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-25"},{"$f":"IF(A2656=\"\",\"\",+IF(+A2656=D2656,+E2656,((+G2656/E2656)^+((NETWORKDAYS(+D2656,A2656,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2656,F2656,Feriados!$A$2:$A$1058)-1))*E2656)))","v":6167.500884830737},{"$f":"IF(A2656=\"\",\"\",+IF(+A2656=D2656,+VLOOKUP(D2656,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2656,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2656=\"\",\"\",+VLOOKUP(+EOMONTH(+F2656,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2656=\"\",\"\",VLOOKUP(D2656,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2656=\"\",\"\",IF(A2656=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2656,-2)+15,Cenários!$A:$D,2,FALSE)>A2656,+VLOOKUP(+EOMONTH(+A2656,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2656,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2656=\"\",\"\",VLOOKUP(F2656,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2656=\"\",\"\",IF(WORKDAY(+A2656,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2656,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-26"},{"$f":"IF(A2657=\"\",\"\",+IF(+A2657=D2657,+E2657,((+G2657/E2657)^+((NETWORKDAYS(+D2657,A2657,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2657,F2657,Feriados!$A$2:$A$1058)-1))*E2657)))","v":6168.4245559970996},{"$f":"IF(A2657=\"\",\"\",+IF(+A2657=D2657,+VLOOKUP(D2657,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2657,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2657=\"\",\"\",+VLOOKUP(+EOMONTH(+F2657,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2657=\"\",\"\",VLOOKUP(D2657,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2657=\"\",\"\",IF(A2657=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2657,-2)+15,Cenários!$A:$D,2,FALSE)>A2657,+VLOOKUP(+EOMONTH(+A2657,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2657,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2657=\"\",\"\",VLOOKUP(F2657,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2657=\"\",\"\",IF(WORKDAY(+A2657,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2657,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-29"},{"$f":"IF(A2658=\"\",\"\",+IF(+A2658=D2658,+E2658,((+G2658/E2658)^+((NETWORKDAYS(+D2658,A2658,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2658,F2658,Feriados!$A$2:$A$1058)-1))*E2658)))","v":6169.3483654963848},{"$f":"IF(A2658=\"\",\"\",+IF(+A2658=D2658,+VLOOKUP(D2658,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2658,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2658=\"\",\"\",+VLOOKUP(+EOMONTH(+F2658,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2658=\"\",\"\",VLOOKUP(D2658,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2658=\"\",\"\",IF(A2658=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2658,-2)+15,Cenários!$A:$D,2,FALSE)>A2658,+VLOOKUP(+EOMONTH(+A2658,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2658,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2658=\"\",\"\",VLOOKUP(F2658,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2658=\"\",\"\",IF(WORKDAY(+A2658,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2658,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-30"},{"$f":"IF(A2659=\"\",\"\",+IF(+A2659=D2659,+E2659,((+G2659/E2659)^+((NETWORKDAYS(+D2659,A2659,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2659,F2659,Feriados!$A$2:$A$1058)-1))*E2659)))","v":6170.27231334931},{"$f":"IF(A2659=\"\",\"\",+IF(+A2659=D2659,+VLOOKUP(D2659,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2659,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2659=\"\",\"\",+VLOOKUP(+EOMONTH(+F2659,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2659=\"\",\"\",VLOOKUP(D2659,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2659=\"\",\"\",IF(A2659=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2659,-2)+15,Cenários!$A:$D,2,FALSE)>A2659,+VLOOKUP(+EOMONTH(+A2659,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2659,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2659=\"\",\"\",VLOOKUP(F2659,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2659=\"\",\"\",IF(WORKDAY(+A2659,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2659,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-05-31"},{"$f":"IF(A2660=\"\",\"\",+IF(+A2660=D2660,+E2660,((+G2660/E2660)^+((NETWORKDAYS(+D2660,A2660,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2660,F2660,Feriados!$A$2:$A$1058)-1))*E2660)))","v":6171.1963995765973},{"$f":"IF(A2660=\"\",\"\",+IF(+A2660=D2660,+VLOOKUP(D2660,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2660,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2660=\"\",\"\",+VLOOKUP(+EOMONTH(+F2660,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2660=\"\",\"\",VLOOKUP(D2660,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2660=\"\",\"\",IF(A2660=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2660,-2)+15,Cenários!$A:$D,2,FALSE)>A2660,+VLOOKUP(+EOMONTH(+A2660,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2660,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2660=\"\",\"\",VLOOKUP(F2660,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2660=\"\",\"\",IF(WORKDAY(+A2660,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2660,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-01"},{"$f":"IF(A2661=\"\",\"\",+IF(+A2661=D2661,+E2661,((+G2661/E2661)^+((NETWORKDAYS(+D2661,A2661,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2661,F2661,Feriados!$A$2:$A$1058)-1))*E2661)))","v":6172.1206241989667},{"$f":"IF(A2661=\"\",\"\",+IF(+A2661=D2661,+VLOOKUP(D2661,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2661,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2661=\"\",\"\",+VLOOKUP(+EOMONTH(+F2661,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2661=\"\",\"\",VLOOKUP(D2661,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2661=\"\",\"\",IF(A2661=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2661,-2)+15,Cenários!$A:$D,2,FALSE)>A2661,+VLOOKUP(+EOMONTH(+A2661,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2661,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2661=\"\",\"\",VLOOKUP(F2661,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2661=\"\",\"\",IF(WORKDAY(+A2661,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2661,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-02"},{"$f":"IF(A2662=\"\",\"\",+IF(+A2662=D2662,+E2662,((+G2662/E2662)^+((NETWORKDAYS(+D2662,A2662,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2662,F2662,Feriados!$A$2:$A$1058)-1))*E2662)))","v":6173.0449872371482},{"$f":"IF(A2662=\"\",\"\",+IF(+A2662=D2662,+VLOOKUP(D2662,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2662,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2662=\"\",\"\",+VLOOKUP(+EOMONTH(+F2662,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2662=\"\",\"\",VLOOKUP(D2662,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2662=\"\",\"\",IF(A2662=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2662,-2)+15,Cenários!$A:$D,2,FALSE)>A2662,+VLOOKUP(+EOMONTH(+A2662,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2662,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2662=\"\",\"\",VLOOKUP(F2662,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2662=\"\",\"\",IF(WORKDAY(+A2662,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2662,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-05"},{"$f":"IF(A2663=\"\",\"\",+IF(+A2663=D2663,+E2663,((+G2663/E2663)^+((NETWORKDAYS(+D2663,A2663,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2663,F2663,Feriados!$A$2:$A$1058)-1))*E2663)))","v":6173.9694887118694},{"$f":"IF(A2663=\"\",\"\",+IF(+A2663=D2663,+VLOOKUP(D2663,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2663,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2663=\"\",\"\",+VLOOKUP(+EOMONTH(+F2663,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2663=\"\",\"\",VLOOKUP(D2663,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2663=\"\",\"\",IF(A2663=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2663,-2)+15,Cenários!$A:$D,2,FALSE)>A2663,+VLOOKUP(+EOMONTH(+A2663,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2663,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2663=\"\",\"\",VLOOKUP(F2663,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2663=\"\",\"\",IF(WORKDAY(+A2663,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2663,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-06"},{"$f":"IF(A2664=\"\",\"\",+IF(+A2664=D2664,+E2664,((+G2664/E2664)^+((NETWORKDAYS(+D2664,A2664,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2664,F2664,Feriados!$A$2:$A$1058)-1))*E2664)))","v":6174.894128643863},{"$f":"IF(A2664=\"\",\"\",+IF(+A2664=D2664,+VLOOKUP(D2664,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2664,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2664=\"\",\"\",+VLOOKUP(+EOMONTH(+F2664,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2664=\"\",\"\",VLOOKUP(D2664,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2664=\"\",\"\",IF(A2664=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2664,-2)+15,Cenários!$A:$D,2,FALSE)>A2664,+VLOOKUP(+EOMONTH(+A2664,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2664,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2664=\"\",\"\",VLOOKUP(F2664,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2664=\"\",\"\",IF(WORKDAY(+A2664,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2664,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-07"},{"$f":"IF(A2665=\"\",\"\",+IF(+A2665=D2665,+E2665,((+G2665/E2665)^+((NETWORKDAYS(+D2665,A2665,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2665,F2665,Feriados!$A$2:$A$1058)-1))*E2665)))","v":6175.8189070538674},{"$f":"IF(A2665=\"\",\"\",+IF(+A2665=D2665,+VLOOKUP(D2665,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2665,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2665=\"\",\"\",+VLOOKUP(+EOMONTH(+F2665,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2665=\"\",\"\",VLOOKUP(D2665,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2665=\"\",\"\",IF(A2665=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2665,-2)+15,Cenários!$A:$D,2,FALSE)>A2665,+VLOOKUP(+EOMONTH(+A2665,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2665,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2665=\"\",\"\",VLOOKUP(F2665,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2665=\"\",\"\",IF(WORKDAY(+A2665,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2665,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-09"},{"$f":"IF(A2666=\"\",\"\",+IF(+A2666=D2666,+E2666,((+G2666/E2666)^+((NETWORKDAYS(+D2666,A2666,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2666,F2666,Feriados!$A$2:$A$1058)-1))*E2666)))","v":6176.7438239626199},{"$f":"IF(A2666=\"\",\"\",+IF(+A2666=D2666,+VLOOKUP(D2666,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2666,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2666=\"\",\"\",+VLOOKUP(+EOMONTH(+F2666,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2666=\"\",\"\",VLOOKUP(D2666,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2666=\"\",\"\",IF(A2666=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2666,-2)+15,Cenários!$A:$D,2,FALSE)>A2666,+VLOOKUP(+EOMONTH(+A2666,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2666,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2666=\"\",\"\",VLOOKUP(F2666,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2666=\"\",\"\",IF(WORKDAY(+A2666,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2666,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-12"},{"$f":"IF(A2667=\"\",\"\",+IF(+A2667=D2667,+E2667,((+G2667/E2667)^+((NETWORKDAYS(+D2667,A2667,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2667,F2667,Feriados!$A$2:$A$1058)-1))*E2667)))","v":6177.6688793908615},{"$f":"IF(A2667=\"\",\"\",+IF(+A2667=D2667,+VLOOKUP(D2667,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2667,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2667=\"\",\"\",+VLOOKUP(+EOMONTH(+F2667,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2667=\"\",\"\",VLOOKUP(D2667,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2667=\"\",\"\",IF(A2667=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2667,-2)+15,Cenários!$A:$D,2,FALSE)>A2667,+VLOOKUP(+EOMONTH(+A2667,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2667,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2667=\"\",\"\",VLOOKUP(F2667,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2667=\"\",\"\",IF(WORKDAY(+A2667,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2667,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-13"},{"$f":"IF(A2668=\"\",\"\",+IF(+A2668=D2668,+E2668,((+G2668/E2668)^+((NETWORKDAYS(+D2668,A2668,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2668,F2668,Feriados!$A$2:$A$1058)-1))*E2668)))","v":6178.5940733593407},{"$f":"IF(A2668=\"\",\"\",+IF(+A2668=D2668,+VLOOKUP(D2668,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2668,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2668=\"\",\"\",+VLOOKUP(+EOMONTH(+F2668,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2668=\"\",\"\",VLOOKUP(D2668,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2668=\"\",\"\",IF(A2668=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2668,-2)+15,Cenários!$A:$D,2,FALSE)>A2668,+VLOOKUP(+EOMONTH(+A2668,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2668,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2668=\"\",\"\",VLOOKUP(F2668,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2668=\"\",\"\",IF(WORKDAY(+A2668,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2668,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-14"},{"$f":"IF(A2669=\"\",\"\",+IF(+A2669=D2669,+E2669,((+G2669/E2669)^+((NETWORKDAYS(+D2669,A2669,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2669,F2669,Feriados!$A$2:$A$1058)-1))*E2669)))","v":6179.5194058888028},{"$f":"IF(A2669=\"\",\"\",+IF(+A2669=D2669,+VLOOKUP(D2669,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2669,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2669=\"\",\"\",+VLOOKUP(+EOMONTH(+F2669,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-05-15"},{"$f":"IF(A2669=\"\",\"\",VLOOKUP(D2669,Cenários!$B:$D,3,FALSE))","v":6160.1164930000004},{"$f":"IF(A2669=\"\",\"\",IF(A2669=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2669,-2)+15,Cenários!$A:$D,2,FALSE)>A2669,+VLOOKUP(+EOMONTH(+A2669,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2669,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-06-15"},{"$f":"IF(A2669=\"\",\"\",VLOOKUP(F2669,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999}]
[{"$f":"IF(A2669=\"\",\"\",IF(WORKDAY(+A2669,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2669,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-15"},{"$f":"IF(A2670=\"\",\"\",+IF(+A2670=D2670,+E2670,((+G2670/E2670)^+((NETWORKDAYS(+D2670,A2670,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2670,F2670,Feriados!$A$2:$A$1058)-1))*E2670)))","v":6180.4448769999999},{"$f":"IF(A2670=\"\",\"\",+IF(+A2670=D2670,+VLOOKUP(D2670,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2670,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2670=\"\",\"\",+VLOOKUP(+EOMONTH(+F2670,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2670=\"\",\"\",VLOOKUP(D2670,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2670=\"\",\"\",IF(A2670=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2670,-2)+15,Cenários!$A:$D,2,FALSE)>A2670,+VLOOKUP(+EOMONTH(+A2670,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2670,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2670=\"\",\"\",VLOOKUP(F2670,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2670=\"\",\"\",IF(WORKDAY(+A2670,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2670,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-16"},{"$f":"IF(A2671=\"\",\"\",+IF(+A2671=D2671,+E2671,((+G2671/E2671)^+((NETWORKDAYS(+D2671,A2671,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2671,F2671,Feriados!$A$2:$A$1058)-1))*E2671)))","v":6181.3668460825147},{"$f":"IF(A2671=\"\",\"\",+IF(+A2671=D2671,+VLOOKUP(D2671,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2671,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2671=\"\",\"\",+VLOOKUP(+EOMONTH(+F2671,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2671=\"\",\"\",VLOOKUP(D2671,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2671=\"\",\"\",IF(A2671=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2671,-2)+15,Cenários!$A:$D,2,FALSE)>A2671,+VLOOKUP(+EOMONTH(+A2671,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2671,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2671=\"\",\"\",VLOOKUP(F2671,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2671=\"\",\"\",IF(WORKDAY(+A2671,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2671,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-19"},{"$f":"IF(A2672=\"\",\"\",+IF(+A2672=D2672,+E2672,((+G2672/E2672)^+((NETWORKDAYS(+D2672,A2672,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2672,F2672,Feriados!$A$2:$A$1058)-1))*E2672)))","v":6182.288952699947},{"$f":"IF(A2672=\"\",\"\",+IF(+A2672=D2672,+VLOOKUP(D2672,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2672,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2672=\"\",\"\",+VLOOKUP(+EOMONTH(+F2672,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2672=\"\",\"\",VLOOKUP(D2672,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2672=\"\",\"\",IF(A2672=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2672,-2)+15,Cenários!$A:$D,2,FALSE)>A2672,+VLOOKUP(+EOMONTH(+A2672,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2672,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2672=\"\",\"\",VLOOKUP(F2672,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2672=\"\",\"\",IF(WORKDAY(+A2672,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2672,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-20"},{"$f":"IF(A2673=\"\",\"\",+IF(+A2673=D2673,+E2673,((+G2673/E2673)^+((NETWORKDAYS(+D2673,A2673,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2673,F2673,Feriados!$A$2:$A$1058)-1))*E2673)))","v":6183.2111968728168},{"$f":"IF(A2673=\"\",\"\",+IF(+A2673=D2673,+VLOOKUP(D2673,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2673,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2673=\"\",\"\",+VLOOKUP(+EOMONTH(+F2673,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2673=\"\",\"\",VLOOKUP(D2673,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2673=\"\",\"\",IF(A2673=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2673,-2)+15,Cenários!$A:$D,2,FALSE)>A2673,+VLOOKUP(+EOMONTH(+A2673,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2673,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2673=\"\",\"\",VLOOKUP(F2673,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2673=\"\",\"\",IF(WORKDAY(+A2673,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2673,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-21"},{"$f":"IF(A2674=\"\",\"\",+IF(+A2674=D2674,+E2674,((+G2674/E2674)^+((NETWORKDAYS(+D2674,A2674,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2674,F2674,Feriados!$A$2:$A$1058)-1))*E2674)))","v":6184.1335786216441},{"$f":"IF(A2674=\"\",\"\",+IF(+A2674=D2674,+VLOOKUP(D2674,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2674,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2674=\"\",\"\",+VLOOKUP(+EOMONTH(+F2674,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2674=\"\",\"\",VLOOKUP(D2674,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2674=\"\",\"\",IF(A2674=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2674,-2)+15,Cenários!$A:$D,2,FALSE)>A2674,+VLOOKUP(+EOMONTH(+A2674,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2674,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2674=\"\",\"\",VLOOKUP(F2674,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2674=\"\",\"\",IF(WORKDAY(+A2674,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2674,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-22"},{"$f":"IF(A2675=\"\",\"\",+IF(+A2675=D2675,+E2675,((+G2675/E2675)^+((NETWORKDAYS(+D2675,A2675,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2675,F2675,Feriados!$A$2:$A$1058)-1))*E2675)))","v":6185.056097966949},{"$f":"IF(A2675=\"\",\"\",+IF(+A2675=D2675,+VLOOKUP(D2675,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2675,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2675=\"\",\"\",+VLOOKUP(+EOMONTH(+F2675,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2675=\"\",\"\",VLOOKUP(D2675,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2675=\"\",\"\",IF(A2675=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2675,-2)+15,Cenários!$A:$D,2,FALSE)>A2675,+VLOOKUP(+EOMONTH(+A2675,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2675,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2675=\"\",\"\",VLOOKUP(F2675,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2675=\"\",\"\",IF(WORKDAY(+A2675,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2675,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-23"},{"$f":"IF(A2676=\"\",\"\",+IF(+A2676=D2676,+E2676,((+G2676/E2676)^+((NETWORKDAYS(+D2676,A2676,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2676,F2676,Feriados!$A$2:$A$1058)-1))*E2676)))","v":6185.9787549292596},{"$f":"IF(A2676=\"\",\"\",+IF(+A2676=D2676,+VLOOKUP(D2676,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2676,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2676=\"\",\"\",+VLOOKUP(+EOMONTH(+F2676,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2676=\"\",\"\",VLOOKUP(D2676,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2676=\"\",\"\",IF(A2676=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2676,-2)+15,Cenários!$A:$D,2,FALSE)>A2676,+VLOOKUP(+EOMONTH(+A2676,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2676,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2676=\"\",\"\",VLOOKUP(F2676,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2676=\"\",\"\",IF(WORKDAY(+A2676,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2676,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-26"},{"$f":"IF(A2677=\"\",\"\",+IF(+A2677=D2677,+E2677,((+G2677/E2677)^+((NETWORKDAYS(+D2677,A2677,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2677,F2677,Feriados!$A$2:$A$1058)-1))*E2677)))","v":6186.9015495291042},{"$f":"IF(A2677=\"\",\"\",+IF(+A2677=D2677,+VLOOKUP(D2677,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2677,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2677=\"\",\"\",+VLOOKUP(+EOMONTH(+F2677,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2677=\"\",\"\",VLOOKUP(D2677,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2677=\"\",\"\",IF(A2677=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2677,-2)+15,Cenários!$A:$D,2,FALSE)>A2677,+VLOOKUP(+EOMONTH(+A2677,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2677,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2677=\"\",\"\",VLOOKUP(F2677,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2677=\"\",\"\",IF(WORKDAY(+A2677,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2677,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-27"},{"$f":"IF(A2678=\"\",\"\",+IF(+A2678=D2678,+E2678,((+G2678/E2678)^+((NETWORKDAYS(+D2678,A2678,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2678,F2678,Feriados!$A$2:$A$1058)-1))*E2678)))","v":6187.8244817870145},{"$f":"IF(A2678=\"\",\"\",+IF(+A2678=D2678,+VLOOKUP(D2678,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2678,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2678=\"\",\"\",+VLOOKUP(+EOMONTH(+F2678,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2678=\"\",\"\",VLOOKUP(D2678,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2678=\"\",\"\",IF(A2678=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2678,-2)+15,Cenários!$A:$D,2,FALSE)>A2678,+VLOOKUP(+EOMONTH(+A2678,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2678,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2678=\"\",\"\",VLOOKUP(F2678,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2678=\"\",\"\",IF(WORKDAY(+A2678,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2678,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-28"},{"$f":"IF(A2679=\"\",\"\",+IF(+A2679=D2679,+E2679,((+G2679/E2679)^+((NETWORKDAYS(+D2679,A2679,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2679,F2679,Feriados!$A$2:$A$1058)-1))*E2679)))","v":6188.747551723528},{"$f":"IF(A2679=\"\",\"\",+IF(+A2679=D2679,+VLOOKUP(D2679,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2679,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2679=\"\",\"\",+VLOOKUP(+EOMONTH(+F2679,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2679=\"\",\"\",VLOOKUP(D2679,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2679=\"\",\"\",IF(A2679=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2679,-2)+15,Cenários!$A:$D,2,FALSE)>A2679,+VLOOKUP(+EOMONTH(+A2679,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2679,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2679=\"\",\"\",VLOOKUP(F2679,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2679=\"\",\"\",IF(WORKDAY(+A2679,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2679,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-29"},{"$f":"IF(A2680=\"\",\"\",+IF(+A2680=D2680,+E2680,((+G2680/E2680)^+((NETWORKDAYS(+D2680,A2680,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2680,F2680,Feriados!$A$2:$A$1058)-1))*E2680)))","v":6189.6707593591791},{"$f":"IF(A2680=\"\",\"\",+IF(+A2680=D2680,+VLOOKUP(D2680,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2680,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2680=\"\",\"\",+VLOOKUP(+EOMONTH(+F2680,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2680=\"\",\"\",VLOOKUP(D2680,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2680=\"\",\"\",IF(A2680=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2680,-2)+15,Cenários!$A:$D,2,FALSE)>A2680,+VLOOKUP(+EOMONTH(+A2680,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2680,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2680=\"\",\"\",VLOOKUP(F2680,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2680=\"\",\"\",IF(WORKDAY(+A2680,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2680,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-06-30"},{"$f":"IF(A2681=\"\",\"\",+IF(+A2681=D2681,+E2681,((+G2681/E2681)^+((NETWORKDAYS(+D2681,A2681,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2681,F2681,Feriados!$A$2:$A$1058)-1))*E2681)))","v":6190.5941047145125},{"$f":"IF(A2681=\"\",\"\",+IF(+A2681=D2681,+VLOOKUP(D2681,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2681,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2681=\"\",\"\",+VLOOKUP(+EOMONTH(+F2681,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2681=\"\",\"\",VLOOKUP(D2681,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2681=\"\",\"\",IF(A2681=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2681,-2)+15,Cenários!$A:$D,2,FALSE)>A2681,+VLOOKUP(+EOMONTH(+A2681,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2681,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2681=\"\",\"\",VLOOKUP(F2681,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2681=\"\",\"\",IF(WORKDAY(+A2681,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2681,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-03"},{"$f":"IF(A2682=\"\",\"\",+IF(+A2682=D2682,+E2682,((+G2682/E2682)^+((NETWORKDAYS(+D2682,A2682,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2682,F2682,Feriados!$A$2:$A$1058)-1))*E2682)))","v":6191.5175878100699},{"$f":"IF(A2682=\"\",\"\",+IF(+A2682=D2682,+VLOOKUP(D2682,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2682,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2682=\"\",\"\",+VLOOKUP(+EOMONTH(+F2682,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2682=\"\",\"\",VLOOKUP(D2682,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2682=\"\",\"\",IF(A2682=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2682,-2)+15,Cenários!$A:$D,2,FALSE)>A2682,+VLOOKUP(+EOMONTH(+A2682,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2682,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2682=\"\",\"\",VLOOKUP(F2682,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2682=\"\",\"\",IF(WORKDAY(+A2682,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2682,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-04"},{"$f":"IF(A2683=\"\",\"\",+IF(+A2683=D2683,+E2683,((+G2683/E2683)^+((NETWORKDAYS(+D2683,A2683,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2683,F2683,Feriados!$A$2:$A$1058)-1))*E2683)))","v":6192.4412086664015},{"$f":"IF(A2683=\"\",\"\",+IF(+A2683=D2683,+VLOOKUP(D2683,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2683,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2683=\"\",\"\",+VLOOKUP(+EOMONTH(+F2683,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2683=\"\",\"\",VLOOKUP(D2683,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2683=\"\",\"\",IF(A2683=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2683,-2)+15,Cenários!$A:$D,2,FALSE)>A2683,+VLOOKUP(+EOMONTH(+A2683,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2683,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2683=\"\",\"\",VLOOKUP(F2683,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2683=\"\",\"\",IF(WORKDAY(+A2683,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2683,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-05"},{"$f":"IF(A2684=\"\",\"\",+IF(+A2684=D2684,+E2684,((+G2684/E2684)^+((NETWORKDAYS(+D2684,A2684,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2684,F2684,Feriados!$A$2:$A$1058)-1))*E2684)))","v":6193.3649673040554},{"$f":"IF(A2684=\"\",\"\",+IF(+A2684=D2684,+VLOOKUP(D2684,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2684,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2684=\"\",\"\",+VLOOKUP(+EOMONTH(+F2684,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2684=\"\",\"\",VLOOKUP(D2684,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2684=\"\",\"\",IF(A2684=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2684,-2)+15,Cenários!$A:$D,2,FALSE)>A2684,+VLOOKUP(+EOMONTH(+A2684,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2684,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2684=\"\",\"\",VLOOKUP(F2684,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2684=\"\",\"\",IF(WORKDAY(+A2684,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2684,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-06"},{"$f":"IF(A2685=\"\",\"\",+IF(+A2685=D2685,+E2685,((+G2685/E2685)^+((NETWORKDAYS(+D2685,A2685,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2685,F2685,Feriados!$A$2:$A$1058)-1))*E2685)))","v":6194.2888637435872},{"$f":"IF(A2685=\"\",\"\",+IF(+A2685=D2685,+VLOOKUP(D2685,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2685,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2685=\"\",\"\",+VLOOKUP(+EOMONTH(+F2685,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2685=\"\",\"\",VLOOKUP(D2685,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2685=\"\",\"\",IF(A2685=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2685,-2)+15,Cenários!$A:$D,2,FALSE)>A2685,+VLOOKUP(+EOMONTH(+A2685,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2685,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2685=\"\",\"\",VLOOKUP(F2685,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2685=\"\",\"\",IF(WORKDAY(+A2685,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2685,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-07"},{"$f":"IF(A2686=\"\",\"\",+IF(+A2686=D2686,+E2686,((+G2686/E2686)^+((NETWORKDAYS(+D2686,A2686,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2686,F2686,Feriados!$A$2:$A$1058)-1))*E2686)))","v":6195.2128980055522},{"$f":"IF(A2686=\"\",\"\",+IF(+A2686=D2686,+VLOOKUP(D2686,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2686,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2686=\"\",\"\",+VLOOKUP(+EOMONTH(+F2686,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2686=\"\",\"\",VLOOKUP(D2686,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2686=\"\",\"\",IF(A2686=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2686,-2)+15,Cenários!$A:$D,2,FALSE)>A2686,+VLOOKUP(+EOMONTH(+A2686,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2686,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2686=\"\",\"\",VLOOKUP(F2686,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2686=\"\",\"\",IF(WORKDAY(+A2686,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2686,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-10"},{"$f":"IF(A2687=\"\",\"\",+IF(+A2687=D2687,+E2687,((+G2687/E2687)^+((NETWORKDAYS(+D2687,A2687,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2687,F2687,Feriados!$A$2:$A$1058)-1))*E2687)))","v":6196.1370701105097},{"$f":"IF(A2687=\"\",\"\",+IF(+A2687=D2687,+VLOOKUP(D2687,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2687,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2687=\"\",\"\",+VLOOKUP(+EOMONTH(+F2687,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2687=\"\",\"\",VLOOKUP(D2687,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2687=\"\",\"\",IF(A2687=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2687,-2)+15,Cenários!$A:$D,2,FALSE)>A2687,+VLOOKUP(+EOMONTH(+A2687,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2687,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2687=\"\",\"\",VLOOKUP(F2687,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2687=\"\",\"\",IF(WORKDAY(+A2687,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2687,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-11"},{"$f":"IF(A2688=\"\",\"\",+IF(+A2688=D2688,+E2688,((+G2688/E2688)^+((NETWORKDAYS(+D2688,A2688,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2688,F2688,Feriados!$A$2:$A$1058)-1))*E2688)))","v":6197.0613800790243},{"$f":"IF(A2688=\"\",\"\",+IF(+A2688=D2688,+VLOOKUP(D2688,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2688,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2688=\"\",\"\",+VLOOKUP(+EOMONTH(+F2688,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2688=\"\",\"\",VLOOKUP(D2688,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2688=\"\",\"\",IF(A2688=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2688,-2)+15,Cenários!$A:$D,2,FALSE)>A2688,+VLOOKUP(+EOMONTH(+A2688,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2688,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2688=\"\",\"\",VLOOKUP(F2688,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2688=\"\",\"\",IF(WORKDAY(+A2688,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2688,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-12"},{"$f":"IF(A2689=\"\",\"\",+IF(+A2689=D2689,+E2689,((+G2689/E2689)^+((NETWORKDAYS(+D2689,A2689,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2689,F2689,Feriados!$A$2:$A$1058)-1))*E2689)))","v":6197.9858279316595},{"$f":"IF(A2689=\"\",\"\",+IF(+A2689=D2689,+VLOOKUP(D2689,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2689,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2689=\"\",\"\",+VLOOKUP(+EOMONTH(+F2689,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2689=\"\",\"\",VLOOKUP(D2689,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2689=\"\",\"\",IF(A2689=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2689,-2)+15,Cenários!$A:$D,2,FALSE)>A2689,+VLOOKUP(+EOMONTH(+A2689,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2689,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2689=\"\",\"\",VLOOKUP(F2689,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2689=\"\",\"\",IF(WORKDAY(+A2689,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2689,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-13"},{"$f":"IF(A2690=\"\",\"\",+IF(+A2690=D2690,+E2690,((+G2690/E2690)^+((NETWORKDAYS(+D2690,A2690,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2690,F2690,Feriados!$A$2:$A$1058)-1))*E2690)))","v":6198.9104136889855},{"$f":"IF(A2690=\"\",\"\",+IF(+A2690=D2690,+VLOOKUP(D2690,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2690,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2690=\"\",\"\",+VLOOKUP(+EOMONTH(+F2690,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2690=\"\",\"\",VLOOKUP(D2690,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2690=\"\",\"\",IF(A2690=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2690,-2)+15,Cenários!$A:$D,2,FALSE)>A2690,+VLOOKUP(+EOMONTH(+A2690,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2690,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2690=\"\",\"\",VLOOKUP(F2690,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2690=\"\",\"\",IF(WORKDAY(+A2690,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2690,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-14"},{"$f":"IF(A2691=\"\",\"\",+IF(+A2691=D2691,+E2691,((+G2691/E2691)^+((NETWORKDAYS(+D2691,A2691,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2691,F2691,Feriados!$A$2:$A$1058)-1))*E2691)))","v":6199.8351373715732},{"$f":"IF(A2691=\"\",\"\",+IF(+A2691=D2691,+VLOOKUP(D2691,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2691,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2691=\"\",\"\",+VLOOKUP(+EOMONTH(+F2691,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-06-15"},{"$f":"IF(A2691=\"\",\"\",VLOOKUP(D2691,Cenários!$B:$D,3,FALSE))","v":6180.4448769999999},{"$f":"IF(A2691=\"\",\"\",IF(A2691=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2691,-2)+15,Cenários!$A:$D,2,FALSE)>A2691,+VLOOKUP(+EOMONTH(+A2691,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2691,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-07-17"},{"$f":"IF(A2691=\"\",\"\",VLOOKUP(F2691,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999}]
[{"$f":"IF(A2691=\"\",\"\",IF(WORKDAY(+A2691,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2691,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-17"},{"$f":"IF(A2692=\"\",\"\",+IF(+A2692=D2692,+E2692,((+G2692/E2692)^+((NETWORKDAYS(+D2692,A2692,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2692,F2692,Feriados!$A$2:$A$1058)-1))*E2692)))","v":6200.7599989999999},{"$f":"IF(A2692=\"\",\"\",+IF(+A2692=D2692,+VLOOKUP(D2692,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2692,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2692=\"\",\"\",+VLOOKUP(+EOMONTH(+F2692,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2692=\"\",\"\",VLOOKUP(D2692,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2692=\"\",\"\",IF(A2692=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2692,-2)+15,Cenários!$A:$D,2,FALSE)>A2692,+VLOOKUP(+EOMONTH(+A2692,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2692,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2692=\"\",\"\",VLOOKUP(F2692,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2692=\"\",\"\",IF(WORKDAY(+A2692,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2692,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-18"},{"$f":"IF(A2693=\"\",\"\",+IF(+A2693=D2693,+E2693,((+G2693/E2693)^+((NETWORKDAYS(+D2693,A2693,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2693,F2693,Feriados!$A$2:$A$1058)-1))*E2693)))","v":6201.5120356472817},{"$f":"IF(A2693=\"\",\"\",+IF(+A2693=D2693,+VLOOKUP(D2693,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2693,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2693=\"\",\"\",+VLOOKUP(+EOMONTH(+F2693,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2693=\"\",\"\",VLOOKUP(D2693,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2693=\"\",\"\",IF(A2693=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2693,-2)+15,Cenários!$A:$D,2,FALSE)>A2693,+VLOOKUP(+EOMONTH(+A2693,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2693,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2693=\"\",\"\",VLOOKUP(F2693,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2693=\"\",\"\",IF(WORKDAY(+A2693,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2693,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-19"},{"$f":"IF(A2694=\"\",\"\",+IF(+A2694=D2694,+E2694,((+G2694/E2694)^+((NETWORKDAYS(+D2694,A2694,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2694,F2694,Feriados!$A$2:$A$1058)-1))*E2694)))","v":6202.2641635025966},{"$f":"IF(A2694=\"\",\"\",+IF(+A2694=D2694,+VLOOKUP(D2694,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2694,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2694=\"\",\"\",+VLOOKUP(+EOMONTH(+F2694,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2694=\"\",\"\",VLOOKUP(D2694,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2694=\"\",\"\",IF(A2694=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2694,-2)+15,Cenários!$A:$D,2,FALSE)>A2694,+VLOOKUP(+EOMONTH(+A2694,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2694,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2694=\"\",\"\",VLOOKUP(F2694,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2694=\"\",\"\",IF(WORKDAY(+A2694,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2694,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-20"},{"$f":"IF(A2695=\"\",\"\",+IF(+A2695=D2695,+E2695,((+G2695/E2695)^+((NETWORKDAYS(+D2695,A2695,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2695,F2695,Feriados!$A$2:$A$1058)-1))*E2695)))","v":6203.016382577006},{"$f":"IF(A2695=\"\",\"\",+IF(+A2695=D2695,+VLOOKUP(D2695,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2695,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2695=\"\",\"\",+VLOOKUP(+EOMONTH(+F2695,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2695=\"\",\"\",VLOOKUP(D2695,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2695=\"\",\"\",IF(A2695=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2695,-2)+15,Cenários!$A:$D,2,FALSE)>A2695,+VLOOKUP(+EOMONTH(+A2695,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2695,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2695=\"\",\"\",VLOOKUP(F2695,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2695=\"\",\"\",IF(WORKDAY(+A2695,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2695,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-21"},{"$f":"IF(A2696=\"\",\"\",+IF(+A2696=D2696,+E2696,((+G2696/E2696)^+((NETWORKDAYS(+D2696,A2696,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2696,F2696,Feriados!$A$2:$A$1058)-1))*E2696)))","v":6203.768692881572},{"$f":"IF(A2696=\"\",\"\",+IF(+A2696=D2696,+VLOOKUP(D2696,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2696,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2696=\"\",\"\",+VLOOKUP(+EOMONTH(+F2696,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2696=\"\",\"\",VLOOKUP(D2696,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2696=\"\",\"\",IF(A2696=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2696,-2)+15,Cenários!$A:$D,2,FALSE)>A2696,+VLOOKUP(+EOMONTH(+A2696,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2696,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2696=\"\",\"\",VLOOKUP(F2696,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2696=\"\",\"\",IF(WORKDAY(+A2696,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2696,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-24"},{"$f":"IF(A2697=\"\",\"\",+IF(+A2697=D2697,+E2697,((+G2697/E2697)^+((NETWORKDAYS(+D2697,A2697,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2697,F2697,Feriados!$A$2:$A$1058)-1))*E2697)))","v":6204.5210944273595},{"$f":"IF(A2697=\"\",\"\",+IF(+A2697=D2697,+VLOOKUP(D2697,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2697,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2697=\"\",\"\",+VLOOKUP(+EOMONTH(+F2697,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2697=\"\",\"\",VLOOKUP(D2697,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2697=\"\",\"\",IF(A2697=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2697,-2)+15,Cenários!$A:$D,2,FALSE)>A2697,+VLOOKUP(+EOMONTH(+A2697,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2697,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2697=\"\",\"\",VLOOKUP(F2697,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2697=\"\",\"\",IF(WORKDAY(+A2697,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2697,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-25"},{"$f":"IF(A2698=\"\",\"\",+IF(+A2698=D2698,+E2698,((+G2698/E2698)^+((NETWORKDAYS(+D2698,A2698,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2698,F2698,Feriados!$A$2:$A$1058)-1))*E2698)))","v":6205.2735872254361},{"$f":"IF(A2698=\"\",\"\",+IF(+A2698=D2698,+VLOOKUP(D2698,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2698,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2698=\"\",\"\",+VLOOKUP(+EOMONTH(+F2698,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2698=\"\",\"\",VLOOKUP(D2698,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2698=\"\",\"\",IF(A2698=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2698,-2)+15,Cenários!$A:$D,2,FALSE)>A2698,+VLOOKUP(+EOMONTH(+A2698,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2698,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2698=\"\",\"\",VLOOKUP(F2698,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2698=\"\",\"\",IF(WORKDAY(+A2698,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2698,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-26"},{"$f":"IF(A2699=\"\",\"\",+IF(+A2699=D2699,+E2699,((+G2699/E2699)^+((NETWORKDAYS(+D2699,A2699,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2699,F2699,Feriados!$A$2:$A$1058)-1))*E2699)))","v":6206.0261712868669},{"$f":"IF(A2699=\"\",\"\",+IF(+A2699=D2699,+VLOOKUP(D2699,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2699,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2699=\"\",\"\",+VLOOKUP(+EOMONTH(+F2699,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2699=\"\",\"\",VLOOKUP(D2699,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2699=\"\",\"\",IF(A2699=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2699,-2)+15,Cenários!$A:$D,2,FALSE)>A2699,+VLOOKUP(+EOMONTH(+A2699,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2699,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2699=\"\",\"\",VLOOKUP(F2699,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2699=\"\",\"\",IF(WORKDAY(+A2699,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2699,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-27"},{"$f":"IF(A2700=\"\",\"\",+IF(+A2700=D2700,+E2700,((+G2700/E2700)^+((NETWORKDAYS(+D2700,A2700,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2700,F2700,Feriados!$A$2:$A$1058)-1))*E2700)))","v":6206.7788466227212},{"$f":"IF(A2700=\"\",\"\",+IF(+A2700=D2700,+VLOOKUP(D2700,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2700,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2700=\"\",\"\",+VLOOKUP(+EOMONTH(+F2700,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2700=\"\",\"\",VLOOKUP(D2700,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2700=\"\",\"\",IF(A2700=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2700,-2)+15,Cenários!$A:$D,2,FALSE)>A2700,+VLOOKUP(+EOMONTH(+A2700,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2700,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2700=\"\",\"\",VLOOKUP(F2700,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2700=\"\",\"\",IF(WORKDAY(+A2700,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2700,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-28"},{"$f":"IF(A2701=\"\",\"\",+IF(+A2701=D2701,+E2701,((+G2701/E2701)^+((NETWORKDAYS(+D2701,A2701,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2701,F2701,Feriados!$A$2:$A$1058)-1))*E2701)))","v":6207.5316132440694},{"$f":"IF(A2701=\"\",\"\",+IF(+A2701=D2701,+VLOOKUP(D2701,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2701,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2701=\"\",\"\",+VLOOKUP(+EOMONTH(+F2701,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2701=\"\",\"\",VLOOKUP(D2701,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2701=\"\",\"\",IF(A2701=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2701,-2)+15,Cenários!$A:$D,2,FALSE)>A2701,+VLOOKUP(+EOMONTH(+A2701,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2701,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2701=\"\",\"\",VLOOKUP(F2701,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2701=\"\",\"\",IF(WORKDAY(+A2701,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2701,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-07-31"},{"$f":"IF(A2702=\"\",\"\",+IF(+A2702=D2702,+E2702,((+G2702/E2702)^+((NETWORKDAYS(+D2702,A2702,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2702,F2702,Feriados!$A$2:$A$1058)-1))*E2702)))","v":6208.28447116198},{"$f":"IF(A2702=\"\",\"\",+IF(+A2702=D2702,+VLOOKUP(D2702,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2702,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2702=\"\",\"\",+VLOOKUP(+EOMONTH(+F2702,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2702=\"\",\"\",VLOOKUP(D2702,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2702=\"\",\"\",IF(A2702=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2702,-2)+15,Cenários!$A:$D,2,FALSE)>A2702,+VLOOKUP(+EOMONTH(+A2702,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2702,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2702=\"\",\"\",VLOOKUP(F2702,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2702=\"\",\"\",IF(WORKDAY(+A2702,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2702,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-01"},{"$f":"IF(A2703=\"\",\"\",+IF(+A2703=D2703,+E2703,((+G2703/E2703)^+((NETWORKDAYS(+D2703,A2703,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2703,F2703,Feriados!$A$2:$A$1058)-1))*E2703)))","v":6209.0374203875299},{"$f":"IF(A2703=\"\",\"\",+IF(+A2703=D2703,+VLOOKUP(D2703,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2703,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2703=\"\",\"\",+VLOOKUP(+EOMONTH(+F2703,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2703=\"\",\"\",VLOOKUP(D2703,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2703=\"\",\"\",IF(A2703=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2703,-2)+15,Cenários!$A:$D,2,FALSE)>A2703,+VLOOKUP(+EOMONTH(+A2703,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2703,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2703=\"\",\"\",VLOOKUP(F2703,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2703=\"\",\"\",IF(WORKDAY(+A2703,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2703,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-02"},{"$f":"IF(A2704=\"\",\"\",+IF(+A2704=D2704,+E2704,((+G2704/E2704)^+((NETWORKDAYS(+D2704,A2704,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2704,F2704,Feriados!$A$2:$A$1058)-1))*E2704)))","v":6209.790460931792},{"$f":"IF(A2704=\"\",\"\",+IF(+A2704=D2704,+VLOOKUP(D2704,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2704,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2704=\"\",\"\",+VLOOKUP(+EOMONTH(+F2704,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2704=\"\",\"\",VLOOKUP(D2704,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2704=\"\",\"\",IF(A2704=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2704,-2)+15,Cenários!$A:$D,2,FALSE)>A2704,+VLOOKUP(+EOMONTH(+A2704,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2704,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2704=\"\",\"\",VLOOKUP(F2704,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2704=\"\",\"\",IF(WORKDAY(+A2704,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2704,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-03"},{"$f":"IF(A2705=\"\",\"\",+IF(+A2705=D2705,+E2705,((+G2705/E2705)^+((NETWORKDAYS(+D2705,A2705,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2705,F2705,Feriados!$A$2:$A$1058)-1))*E2705)))","v":6210.5435928058387},{"$f":"IF(A2705=\"\",\"\",+IF(+A2705=D2705,+VLOOKUP(D2705,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2705,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2705=\"\",\"\",+VLOOKUP(+EOMONTH(+F2705,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2705=\"\",\"\",VLOOKUP(D2705,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2705=\"\",\"\",IF(A2705=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2705,-2)+15,Cenários!$A:$D,2,FALSE)>A2705,+VLOOKUP(+EOMONTH(+A2705,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2705,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2705=\"\",\"\",VLOOKUP(F2705,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2705=\"\",\"\",IF(WORKDAY(+A2705,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2705,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-04"},{"$f":"IF(A2706=\"\",\"\",+IF(+A2706=D2706,+E2706,((+G2706/E2706)^+((NETWORKDAYS(+D2706,A2706,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2706,F2706,Feriados!$A$2:$A$1058)-1))*E2706)))","v":6211.2968160207483},{"$f":"IF(A2706=\"\",\"\",+IF(+A2706=D2706,+VLOOKUP(D2706,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2706,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2706=\"\",\"\",+VLOOKUP(+EOMONTH(+F2706,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2706=\"\",\"\",VLOOKUP(D2706,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2706=\"\",\"\",IF(A2706=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2706,-2)+15,Cenários!$A:$D,2,FALSE)>A2706,+VLOOKUP(+EOMONTH(+A2706,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2706,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2706=\"\",\"\",VLOOKUP(F2706,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2706=\"\",\"\",IF(WORKDAY(+A2706,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2706,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-07"},{"$f":"IF(A2707=\"\",\"\",+IF(+A2707=D2707,+E2707,((+G2707/E2707)^+((NETWORKDAYS(+D2707,A2707,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2707,F2707,Feriados!$A$2:$A$1058)-1))*E2707)))","v":6212.0501305875996},{"$f":"IF(A2707=\"\",\"\",+IF(+A2707=D2707,+VLOOKUP(D2707,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2707,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2707=\"\",\"\",+VLOOKUP(+EOMONTH(+F2707,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2707=\"\",\"\",VLOOKUP(D2707,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2707=\"\",\"\",IF(A2707=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2707,-2)+15,Cenários!$A:$D,2,FALSE)>A2707,+VLOOKUP(+EOMONTH(+A2707,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2707,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2707=\"\",\"\",VLOOKUP(F2707,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2707=\"\",\"\",IF(WORKDAY(+A2707,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2707,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-08"},{"$f":"IF(A2708=\"\",\"\",+IF(+A2708=D2708,+E2708,((+G2708/E2708)^+((NETWORKDAYS(+D2708,A2708,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2708,F2708,Feriados!$A$2:$A$1058)-1))*E2708)))","v":6212.803536517471},{"$f":"IF(A2708=\"\",\"\",+IF(+A2708=D2708,+VLOOKUP(D2708,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2708,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2708=\"\",\"\",+VLOOKUP(+EOMONTH(+F2708,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2708=\"\",\"\",VLOOKUP(D2708,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2708=\"\",\"\",IF(A2708=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2708,-2)+15,Cenários!$A:$D,2,FALSE)>A2708,+VLOOKUP(+EOMONTH(+A2708,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2708,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2708=\"\",\"\",VLOOKUP(F2708,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2708=\"\",\"\",IF(WORKDAY(+A2708,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2708,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-09"},{"$f":"IF(A2709=\"\",\"\",+IF(+A2709=D2709,+E2709,((+G2709/E2709)^+((NETWORKDAYS(+D2709,A2709,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2709,F2709,Feriados!$A$2:$A$1058)-1))*E2709)))","v":6213.5570338214438},{"$f":"IF(A2709=\"\",\"\",+IF(+A2709=D2709,+VLOOKUP(D2709,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2709,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2709=\"\",\"\",+VLOOKUP(+EOMONTH(+F2709,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2709=\"\",\"\",VLOOKUP(D2709,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2709=\"\",\"\",IF(A2709=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2709,-2)+15,Cenários!$A:$D,2,FALSE)>A2709,+VLOOKUP(+EOMONTH(+A2709,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2709,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2709=\"\",\"\",VLOOKUP(F2709,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2709=\"\",\"\",IF(WORKDAY(+A2709,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2709,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-10"},{"$f":"IF(A2710=\"\",\"\",+IF(+A2710=D2710,+E2710,((+G2710/E2710)^+((NETWORKDAYS(+D2710,A2710,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2710,F2710,Feriados!$A$2:$A$1058)-1))*E2710)))","v":6214.3106225105976},{"$f":"IF(A2710=\"\",\"\",+IF(+A2710=D2710,+VLOOKUP(D2710,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2710,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2710=\"\",\"\",+VLOOKUP(+EOMONTH(+F2710,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2710=\"\",\"\",VLOOKUP(D2710,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2710=\"\",\"\",IF(A2710=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2710,-2)+15,Cenários!$A:$D,2,FALSE)>A2710,+VLOOKUP(+EOMONTH(+A2710,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2710,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2710=\"\",\"\",VLOOKUP(F2710,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2710=\"\",\"\",IF(WORKDAY(+A2710,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2710,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-11"},{"$f":"IF(A2711=\"\",\"\",+IF(+A2711=D2711,+E2711,((+G2711/E2711)^+((NETWORKDAYS(+D2711,A2711,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2711,F2711,Feriados!$A$2:$A$1058)-1))*E2711)))","v":6215.0643025960189},{"$f":"IF(A2711=\"\",\"\",+IF(+A2711=D2711,+VLOOKUP(D2711,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2711,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2711=\"\",\"\",+VLOOKUP(+EOMONTH(+F2711,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2711=\"\",\"\",VLOOKUP(D2711,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2711=\"\",\"\",IF(A2711=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2711,-2)+15,Cenários!$A:$D,2,FALSE)>A2711,+VLOOKUP(+EOMONTH(+A2711,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2711,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2711=\"\",\"\",VLOOKUP(F2711,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2711=\"\",\"\",IF(WORKDAY(+A2711,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2711,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-14"},{"$f":"IF(A2712=\"\",\"\",+IF(+A2712=D2712,+E2712,((+G2712/E2712)^+((NETWORKDAYS(+D2712,A2712,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2712,F2712,Feriados!$A$2:$A$1058)-1))*E2712)))","v":6215.818074088791},{"$f":"IF(A2712=\"\",\"\",+IF(+A2712=D2712,+VLOOKUP(D2712,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2712,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2712=\"\",\"\",+VLOOKUP(+EOMONTH(+F2712,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-07-17"},{"$f":"IF(A2712=\"\",\"\",VLOOKUP(D2712,Cenários!$B:$D,3,FALSE))","v":6200.7599989999999},{"$f":"IF(A2712=\"\",\"\",IF(A2712=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2712,-2)+15,Cenários!$A:$D,2,FALSE)>A2712,+VLOOKUP(+EOMONTH(+A2712,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2712,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-08-15"},{"$f":"IF(A2712=\"\",\"\",VLOOKUP(F2712,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997}]
[{"$f":"IF(A2712=\"\",\"\",IF(WORKDAY(+A2712,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2712,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-15"},{"$f":"IF(A2713=\"\",\"\",+IF(+A2713=D2713,+E2713,((+G2713/E2713)^+((NETWORKDAYS(+D2713,A2713,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2713,F2713,Feriados!$A$2:$A$1058)-1))*E2713)))","v":6216.5719369999997},{"$f":"IF(A2713=\"\",\"\",+IF(+A2713=D2713,+VLOOKUP(D2713,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2713,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2713=\"\",\"\",+VLOOKUP(+EOMONTH(+F2713,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2713=\"\",\"\",VLOOKUP(D2713,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2713=\"\",\"\",IF(A2713=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2713,-2)+15,Cenários!$A:$D,2,FALSE)>A2713,+VLOOKUP(+EOMONTH(+A2713,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2713,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2713=\"\",\"\",VLOOKUP(F2713,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2713=\"\",\"\",IF(WORKDAY(+A2713,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2713,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-16"},{"$f":"IF(A2714=\"\",\"\",+IF(+A2714=D2714,+E2714,((+G2714/E2714)^+((NETWORKDAYS(+D2714,A2714,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2714,F2714,Feriados!$A$2:$A$1058)-1))*E2714)))","v":6217.162487031911},{"$f":"IF(A2714=\"\",\"\",+IF(+A2714=D2714,+VLOOKUP(D2714,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2714,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2714=\"\",\"\",+VLOOKUP(+EOMONTH(+F2714,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2714=\"\",\"\",VLOOKUP(D2714,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2714=\"\",\"\",IF(A2714=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2714,-2)+15,Cenários!$A:$D,2,FALSE)>A2714,+VLOOKUP(+EOMONTH(+A2714,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2714,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2714=\"\",\"\",VLOOKUP(F2714,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2714=\"\",\"\",IF(WORKDAY(+A2714,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2714,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-17"},{"$f":"IF(A2715=\"\",\"\",+IF(+A2715=D2715,+E2715,((+G2715/E2715)^+((NETWORKDAYS(+D2715,A2715,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2715,F2715,Feriados!$A$2:$A$1058)-1))*E2715)))","v":6217.7530931637666},{"$f":"IF(A2715=\"\",\"\",+IF(+A2715=D2715,+VLOOKUP(D2715,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2715,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2715=\"\",\"\",+VLOOKUP(+EOMONTH(+F2715,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2715=\"\",\"\",VLOOKUP(D2715,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2715=\"\",\"\",IF(A2715=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2715,-2)+15,Cenários!$A:$D,2,FALSE)>A2715,+VLOOKUP(+EOMONTH(+A2715,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2715,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2715=\"\",\"\",VLOOKUP(F2715,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2715=\"\",\"\",IF(WORKDAY(+A2715,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2715,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-18"},{"$f":"IF(A2716=\"\",\"\",+IF(+A2716=D2716,+E2716,((+G2716/E2716)^+((NETWORKDAYS(+D2716,A2716,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2716,F2716,Feriados!$A$2:$A$1058)-1))*E2716)))","v":6218.343755400896},{"$f":"IF(A2716=\"\",\"\",+IF(+A2716=D2716,+VLOOKUP(D2716,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2716,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2716=\"\",\"\",+VLOOKUP(+EOMONTH(+F2716,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2716=\"\",\"\",VLOOKUP(D2716,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2716=\"\",\"\",IF(A2716=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2716,-2)+15,Cenários!$A:$D,2,FALSE)>A2716,+VLOOKUP(+EOMONTH(+A2716,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2716,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2716=\"\",\"\",VLOOKUP(F2716,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2716=\"\",\"\",IF(WORKDAY(+A2716,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2716,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-21"},{"$f":"IF(A2717=\"\",\"\",+IF(+A2717=D2717,+E2717,((+G2717/E2717)^+((NETWORKDAYS(+D2717,A2717,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2717,F2717,Feriados!$A$2:$A$1058)-1))*E2717)))","v":6218.934473748629},{"$f":"IF(A2717=\"\",\"\",+IF(+A2717=D2717,+VLOOKUP(D2717,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2717,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2717=\"\",\"\",+VLOOKUP(+EOMONTH(+F2717,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2717=\"\",\"\",VLOOKUP(D2717,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2717=\"\",\"\",IF(A2717=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2717,-2)+15,Cenários!$A:$D,2,FALSE)>A2717,+VLOOKUP(+EOMONTH(+A2717,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2717,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2717=\"\",\"\",VLOOKUP(F2717,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2717=\"\",\"\",IF(WORKDAY(+A2717,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2717,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-22"},{"$f":"IF(A2718=\"\",\"\",+IF(+A2718=D2718,+E2718,((+G2718/E2718)^+((NETWORKDAYS(+D2718,A2718,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2718,F2718,Feriados!$A$2:$A$1058)-1))*E2718)))","v":6219.525248212296},{"$f":"IF(A2718=\"\",\"\",+IF(+A2718=D2718,+VLOOKUP(D2718,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2718,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2718=\"\",\"\",+VLOOKUP(+EOMONTH(+F2718,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2718=\"\",\"\",VLOOKUP(D2718,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2718=\"\",\"\",IF(A2718=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2718,-2)+15,Cenários!$A:$D,2,FALSE)>A2718,+VLOOKUP(+EOMONTH(+A2718,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2718,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2718=\"\",\"\",VLOOKUP(F2718,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2718=\"\",\"\",IF(WORKDAY(+A2718,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2718,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-23"},{"$f":"IF(A2719=\"\",\"\",+IF(+A2719=D2719,+E2719,((+G2719/E2719)^+((NETWORKDAYS(+D2719,A2719,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2719,F2719,Feriados!$A$2:$A$1058)-1))*E2719)))","v":6220.1160787972267},{"$f":"IF(A2719=\"\",\"\",+IF(+A2719=D2719,+VLOOKUP(D2719,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2719,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2719=\"\",\"\",+VLOOKUP(+EOMONTH(+F2719,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2719=\"\",\"\",VLOOKUP(D2719,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2719=\"\",\"\",IF(A2719=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2719,-2)+15,Cenários!$A:$D,2,FALSE)>A2719,+VLOOKUP(+EOMONTH(+A2719,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2719,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2719=\"\",\"\",VLOOKUP(F2719,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2719=\"\",\"\",IF(WORKDAY(+A2719,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2719,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-24"},{"$f":"IF(A2720=\"\",\"\",+IF(+A2720=D2720,+E2720,((+G2720/E2720)^+((NETWORKDAYS(+D2720,A2720,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2720,F2720,Feriados!$A$2:$A$1058)-1))*E2720)))","v":6220.7069655087535},{"$f":"IF(A2720=\"\",\"\",+IF(+A2720=D2720,+VLOOKUP(D2720,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2720,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2720=\"\",\"\",+VLOOKUP(+EOMONTH(+F2720,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2720=\"\",\"\",VLOOKUP(D2720,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2720=\"\",\"\",IF(A2720=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2720,-2)+15,Cenários!$A:$D,2,FALSE)>A2720,+VLOOKUP(+EOMONTH(+A2720,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2720,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2720=\"\",\"\",VLOOKUP(F2720,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2720=\"\",\"\",IF(WORKDAY(+A2720,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2720,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-25"},{"$f":"IF(A2721=\"\",\"\",+IF(+A2721=D2721,+E2721,((+G2721/E2721)^+((NETWORKDAYS(+D2721,A2721,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2721,F2721,Feriados!$A$2:$A$1058)-1))*E2721)))","v":6221.2979083522096},{"$f":"IF(A2721=\"\",\"\",+IF(+A2721=D2721,+VLOOKUP(D2721,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2721,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2721=\"\",\"\",+VLOOKUP(+EOMONTH(+F2721,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2721=\"\",\"\",VLOOKUP(D2721,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2721=\"\",\"\",IF(A2721=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2721,-2)+15,Cenários!$A:$D,2,FALSE)>A2721,+VLOOKUP(+EOMONTH(+A2721,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2721,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2721=\"\",\"\",VLOOKUP(F2721,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2721=\"\",\"\",IF(WORKDAY(+A2721,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2721,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-28"},{"$f":"IF(A2722=\"\",\"\",+IF(+A2722=D2722,+E2722,((+G2722/E2722)^+((NETWORKDAYS(+D2722,A2722,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2722,F2722,Feriados!$A$2:$A$1058)-1))*E2722)))","v":6221.8889073329246},{"$f":"IF(A2722=\"\",\"\",+IF(+A2722=D2722,+VLOOKUP(D2722,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2722,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2722=\"\",\"\",+VLOOKUP(+EOMONTH(+F2722,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2722=\"\",\"\",VLOOKUP(D2722,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2722=\"\",\"\",IF(A2722=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2722,-2)+15,Cenários!$A:$D,2,FALSE)>A2722,+VLOOKUP(+EOMONTH(+A2722,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2722,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2722=\"\",\"\",VLOOKUP(F2722,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2722=\"\",\"\",IF(WORKDAY(+A2722,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2722,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-29"},{"$f":"IF(A2723=\"\",\"\",+IF(+A2723=D2723,+E2723,((+G2723/E2723)^+((NETWORKDAYS(+D2723,A2723,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2723,F2723,Feriados!$A$2:$A$1058)-1))*E2723)))","v":6222.4799624562311},{"$f":"IF(A2723=\"\",\"\",+IF(+A2723=D2723,+VLOOKUP(D2723,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2723,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2723=\"\",\"\",+VLOOKUP(+EOMONTH(+F2723,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2723=\"\",\"\",VLOOKUP(D2723,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2723=\"\",\"\",IF(A2723=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2723,-2)+15,Cenários!$A:$D,2,FALSE)>A2723,+VLOOKUP(+EOMONTH(+A2723,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2723,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2723=\"\",\"\",VLOOKUP(F2723,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2723=\"\",\"\",IF(WORKDAY(+A2723,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2723,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-30"},{"$f":"IF(A2724=\"\",\"\",+IF(+A2724=D2724,+E2724,((+G2724/E2724)^+((NETWORKDAYS(+D2724,A2724,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2724,F2724,Feriados!$A$2:$A$1058)-1))*E2724)))","v":6223.0710737274649},{"$f":"IF(A2724=\"\",\"\",+IF(+A2724=D2724,+VLOOKUP(D2724,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2724,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2724=\"\",\"\",+VLOOKUP(+EOMONTH(+F2724,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2724=\"\",\"\",VLOOKUP(D2724,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2724=\"\",\"\",IF(A2724=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2724,-2)+15,Cenários!$A:$D,2,FALSE)>A2724,+VLOOKUP(+EOMONTH(+A2724,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2724,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2724=\"\",\"\",VLOOKUP(F2724,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2724=\"\",\"\",IF(WORKDAY(+A2724,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2724,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-08-31"},{"$f":"IF(A2725=\"\",\"\",+IF(+A2725=D2725,+E2725,((+G2725/E2725)^+((NETWORKDAYS(+D2725,A2725,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2725,F2725,Feriados!$A$2:$A$1058)-1))*E2725)))","v":6223.6622411519593},{"$f":"IF(A2725=\"\",\"\",+IF(+A2725=D2725,+VLOOKUP(D2725,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2725,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2725=\"\",\"\",+VLOOKUP(+EOMONTH(+F2725,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2725=\"\",\"\",VLOOKUP(D2725,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2725=\"\",\"\",IF(A2725=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2725,-2)+15,Cenários!$A:$D,2,FALSE)>A2725,+VLOOKUP(+EOMONTH(+A2725,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2725,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2725=\"\",\"\",VLOOKUP(F2725,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2725=\"\",\"\",IF(WORKDAY(+A2725,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2725,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-01"},{"$f":"IF(A2726=\"\",\"\",+IF(+A2726=D2726,+E2726,((+G2726/E2726)^+((NETWORKDAYS(+D2726,A2726,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2726,F2726,Feriados!$A$2:$A$1058)-1))*E2726)))","v":6224.2534647350467},{"$f":"IF(A2726=\"\",\"\",+IF(+A2726=D2726,+VLOOKUP(D2726,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2726,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2726=\"\",\"\",+VLOOKUP(+EOMONTH(+F2726,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2726=\"\",\"\",VLOOKUP(D2726,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2726=\"\",\"\",IF(A2726=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2726,-2)+15,Cenários!$A:$D,2,FALSE)>A2726,+VLOOKUP(+EOMONTH(+A2726,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2726,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2726=\"\",\"\",VLOOKUP(F2726,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2726=\"\",\"\",IF(WORKDAY(+A2726,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2726,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-04"},{"$f":"IF(A2727=\"\",\"\",+IF(+A2727=D2727,+E2727,((+G2727/E2727)^+((NETWORKDAYS(+D2727,A2727,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2727,F2727,Feriados!$A$2:$A$1058)-1))*E2727)))","v":6224.844744482064},{"$f":"IF(A2727=\"\",\"\",+IF(+A2727=D2727,+VLOOKUP(D2727,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2727,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2727=\"\",\"\",+VLOOKUP(+EOMONTH(+F2727,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2727=\"\",\"\",VLOOKUP(D2727,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2727=\"\",\"\",IF(A2727=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2727,-2)+15,Cenários!$A:$D,2,FALSE)>A2727,+VLOOKUP(+EOMONTH(+A2727,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2727,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2727=\"\",\"\",VLOOKUP(F2727,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2727=\"\",\"\",IF(WORKDAY(+A2727,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2727,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-05"},{"$f":"IF(A2728=\"\",\"\",+IF(+A2728=D2728,+E2728,((+G2728/E2728)^+((NETWORKDAYS(+D2728,A2728,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2728,F2728,Feriados!$A$2:$A$1058)-1))*E2728)))","v":6225.4360803983463},{"$f":"IF(A2728=\"\",\"\",+IF(+A2728=D2728,+VLOOKUP(D2728,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2728,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2728=\"\",\"\",+VLOOKUP(+EOMONTH(+F2728,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2728=\"\",\"\",VLOOKUP(D2728,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2728=\"\",\"\",IF(A2728=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2728,-2)+15,Cenários!$A:$D,2,FALSE)>A2728,+VLOOKUP(+EOMONTH(+A2728,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2728,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2728=\"\",\"\",VLOOKUP(F2728,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2728=\"\",\"\",IF(WORKDAY(+A2728,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2728,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-06"},{"$f":"IF(A2729=\"\",\"\",+IF(+A2729=D2729,+E2729,((+G2729/E2729)^+((NETWORKDAYS(+D2729,A2729,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2729,F2729,Feriados!$A$2:$A$1058)-1))*E2729)))","v":6226.0274724892288},{"$f":"IF(A2729=\"\",\"\",+IF(+A2729=D2729,+VLOOKUP(D2729,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2729,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2729=\"\",\"\",+VLOOKUP(+EOMONTH(+F2729,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2729=\"\",\"\",VLOOKUP(D2729,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2729=\"\",\"\",IF(A2729=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2729,-2)+15,Cenários!$A:$D,2,FALSE)>A2729,+VLOOKUP(+EOMONTH(+A2729,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2729,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2729=\"\",\"\",VLOOKUP(F2729,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2729=\"\",\"\",IF(WORKDAY(+A2729,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2729,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-08"},{"$f":"IF(A2730=\"\",\"\",+IF(+A2730=D2730,+E2730,((+G2730/E2730)^+((NETWORKDAYS(+D2730,A2730,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2730,F2730,Feriados!$A$2:$A$1058)-1))*E2730)))","v":6226.6189207600464},{"$f":"IF(A2730=\"\",\"\",+IF(+A2730=D2730,+VLOOKUP(D2730,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2730,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2730=\"\",\"\",+VLOOKUP(+EOMONTH(+F2730,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2730=\"\",\"\",VLOOKUP(D2730,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2730=\"\",\"\",IF(A2730=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2730,-2)+15,Cenários!$A:$D,2,FALSE)>A2730,+VLOOKUP(+EOMONTH(+A2730,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2730,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2730=\"\",\"\",VLOOKUP(F2730,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2730=\"\",\"\",IF(WORKDAY(+A2730,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2730,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-11"},{"$f":"IF(A2731=\"\",\"\",+IF(+A2731=D2731,+E2731,((+G2731/E2731)^+((NETWORKDAYS(+D2731,A2731,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2731,F2731,Feriados!$A$2:$A$1058)-1))*E2731)))","v":6227.2104252161398},{"$f":"IF(A2731=\"\",\"\",+IF(+A2731=D2731,+VLOOKUP(D2731,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2731,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2731=\"\",\"\",+VLOOKUP(+EOMONTH(+F2731,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2731=\"\",\"\",VLOOKUP(D2731,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2731=\"\",\"\",IF(A2731=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2731,-2)+15,Cenários!$A:$D,2,FALSE)>A2731,+VLOOKUP(+EOMONTH(+A2731,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2731,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2731=\"\",\"\",VLOOKUP(F2731,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2731=\"\",\"\",IF(WORKDAY(+A2731,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2731,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-12"},{"$f":"IF(A2732=\"\",\"\",+IF(+A2732=D2732,+E2732,((+G2732/E2732)^+((NETWORKDAYS(+D2732,A2732,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2732,F2732,Feriados!$A$2:$A$1058)-1))*E2732)))","v":6227.8019858628431},{"$f":"IF(A2732=\"\",\"\",+IF(+A2732=D2732,+VLOOKUP(D2732,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2732,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2732=\"\",\"\",+VLOOKUP(+EOMONTH(+F2732,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2732=\"\",\"\",VLOOKUP(D2732,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2732=\"\",\"\",IF(A2732=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2732,-2)+15,Cenários!$A:$D,2,FALSE)>A2732,+VLOOKUP(+EOMONTH(+A2732,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2732,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2732=\"\",\"\",VLOOKUP(F2732,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2732=\"\",\"\",IF(WORKDAY(+A2732,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2732,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-13"},{"$f":"IF(A2733=\"\",\"\",+IF(+A2733=D2733,+E2733,((+G2733/E2733)^+((NETWORKDAYS(+D2733,A2733,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2733,F2733,Feriados!$A$2:$A$1058)-1))*E2733)))","v":6228.3936027054951},{"$f":"IF(A2733=\"\",\"\",+IF(+A2733=D2733,+VLOOKUP(D2733,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2733,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2733=\"\",\"\",+VLOOKUP(+EOMONTH(+F2733,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2733=\"\",\"\",VLOOKUP(D2733,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2733=\"\",\"\",IF(A2733=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2733,-2)+15,Cenários!$A:$D,2,FALSE)>A2733,+VLOOKUP(+EOMONTH(+A2733,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2733,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2733=\"\",\"\",VLOOKUP(F2733,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2733=\"\",\"\",IF(WORKDAY(+A2733,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2733,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-14"},{"$f":"IF(A2734=\"\",\"\",+IF(+A2734=D2734,+E2734,((+G2734/E2734)^+((NETWORKDAYS(+D2734,A2734,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2734,F2734,Feriados!$A$2:$A$1058)-1))*E2734)))","v":6228.9852757494345},{"$f":"IF(A2734=\"\",\"\",+IF(+A2734=D2734,+VLOOKUP(D2734,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2734,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2734=\"\",\"\",+VLOOKUP(+EOMONTH(+F2734,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-08-15"},{"$f":"IF(A2734=\"\",\"\",VLOOKUP(D2734,Cenários!$B:$D,3,FALSE))","v":6216.5719369999997},{"$f":"IF(A2734=\"\",\"\",IF(A2734=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2734,-2)+15,Cenários!$A:$D,2,FALSE)>A2734,+VLOOKUP(+EOMONTH(+A2734,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2734,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-09-15"},{"$f":"IF(A2734=\"\",\"\",VLOOKUP(F2734,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001}]
[{"$f":"IF(A2734=\"\",\"\",IF(WORKDAY(+A2734,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2734,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-15"},{"$f":"IF(A2735=\"\",\"\",+IF(+A2735=D2735,+E2735,((+G2735/E2735)^+((NETWORKDAYS(+D2735,A2735,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2735,F2735,Feriados!$A$2:$A$1058)-1))*E2735)))","v":6229.5770050000001},{"$f":"IF(A2735=\"\",\"\",+IF(+A2735=D2735,+VLOOKUP(D2735,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2735,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2735=\"\",\"\",+VLOOKUP(+EOMONTH(+F2735,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2735=\"\",\"\",VLOOKUP(D2735,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2735=\"\",\"\",IF(A2735=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2735,-2)+15,Cenários!$A:$D,2,FALSE)>A2735,+VLOOKUP(+EOMONTH(+A2735,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2735,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2735=\"\",\"\",VLOOKUP(F2735,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2735=\"\",\"\",IF(WORKDAY(+A2735,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2735,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-18"},{"$f":"IF(A2736=\"\",\"\",+IF(+A2736=D2736,+E2736,((+G2736/E2736)^+((NETWORKDAYS(+D2736,A2736,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2736,F2736,Feriados!$A$2:$A$1058)-1))*E2736)))","v":6230.1993716584047},{"$f":"IF(A2736=\"\",\"\",+IF(+A2736=D2736,+VLOOKUP(D2736,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2736,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2736=\"\",\"\",+VLOOKUP(+EOMONTH(+F2736,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2736=\"\",\"\",VLOOKUP(D2736,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2736=\"\",\"\",IF(A2736=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2736,-2)+15,Cenários!$A:$D,2,FALSE)>A2736,+VLOOKUP(+EOMONTH(+A2736,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2736,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2736=\"\",\"\",VLOOKUP(F2736,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2736=\"\",\"\",IF(WORKDAY(+A2736,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2736,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-19"},{"$f":"IF(A2737=\"\",\"\",+IF(+A2737=D2737,+E2737,((+G2737/E2737)^+((NETWORKDAYS(+D2737,A2737,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2737,F2737,Feriados!$A$2:$A$1058)-1))*E2737)))","v":6230.8218004944283},{"$f":"IF(A2737=\"\",\"\",+IF(+A2737=D2737,+VLOOKUP(D2737,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2737,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2737=\"\",\"\",+VLOOKUP(+EOMONTH(+F2737,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2737=\"\",\"\",VLOOKUP(D2737,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2737=\"\",\"\",IF(A2737=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2737,-2)+15,Cenários!$A:$D,2,FALSE)>A2737,+VLOOKUP(+EOMONTH(+A2737,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2737,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2737=\"\",\"\",VLOOKUP(F2737,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2737=\"\",\"\",IF(WORKDAY(+A2737,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2737,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-20"},{"$f":"IF(A2738=\"\",\"\",+IF(+A2738=D2738,+E2738,((+G2738/E2738)^+((NETWORKDAYS(+D2738,A2738,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2738,F2738,Feriados!$A$2:$A$1058)-1))*E2738)))","v":6231.4442915142818},{"$f":"IF(A2738=\"\",\"\",+IF(+A2738=D2738,+VLOOKUP(D2738,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2738,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2738=\"\",\"\",+VLOOKUP(+EOMONTH(+F2738,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2738=\"\",\"\",VLOOKUP(D2738,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2738=\"\",\"\",IF(A2738=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2738,-2)+15,Cenários!$A:$D,2,FALSE)>A2738,+VLOOKUP(+EOMONTH(+A2738,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2738,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2738=\"\",\"\",VLOOKUP(F2738,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2738=\"\",\"\",IF(WORKDAY(+A2738,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2738,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-21"},{"$f":"IF(A2739=\"\",\"\",+IF(+A2739=D2739,+E2739,((+G2739/E2739)^+((NETWORKDAYS(+D2739,A2739,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2739,F2739,Feriados!$A$2:$A$1058)-1))*E2739)))","v":6232.066844724176},{"$f":"IF(A2739=\"\",\"\",+IF(+A2739=D2739,+VLOOKUP(D2739,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2739,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2739=\"\",\"\",+VLOOKUP(+EOMONTH(+F2739,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2739=\"\",\"\",VLOOKUP(D2739,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2739=\"\",\"\",IF(A2739=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2739,-2)+15,Cenários!$A:$D,2,FALSE)>A2739,+VLOOKUP(+EOMONTH(+A2739,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2739,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2739=\"\",\"\",VLOOKUP(F2739,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2739=\"\",\"\",IF(WORKDAY(+A2739,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2739,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-22"},{"$f":"IF(A2740=\"\",\"\",+IF(+A2740=D2740,+E2740,((+G2740/E2740)^+((NETWORKDAYS(+D2740,A2740,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2740,F2740,Feriados!$A$2:$A$1058)-1))*E2740)))","v":6232.6894601303247},{"$f":"IF(A2740=\"\",\"\",+IF(+A2740=D2740,+VLOOKUP(D2740,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2740,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2740=\"\",\"\",+VLOOKUP(+EOMONTH(+F2740,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2740=\"\",\"\",VLOOKUP(D2740,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2740=\"\",\"\",IF(A2740=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2740,-2)+15,Cenários!$A:$D,2,FALSE)>A2740,+VLOOKUP(+EOMONTH(+A2740,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2740,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2740=\"\",\"\",VLOOKUP(F2740,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2740=\"\",\"\",IF(WORKDAY(+A2740,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2740,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-25"},{"$f":"IF(A2741=\"\",\"\",+IF(+A2741=D2741,+E2741,((+G2741/E2741)^+((NETWORKDAYS(+D2741,A2741,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2741,F2741,Feriados!$A$2:$A$1058)-1))*E2741)))","v":6233.3121377389443},{"$f":"IF(A2741=\"\",\"\",+IF(+A2741=D2741,+VLOOKUP(D2741,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2741,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2741=\"\",\"\",+VLOOKUP(+EOMONTH(+F2741,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2741=\"\",\"\",VLOOKUP(D2741,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2741=\"\",\"\",IF(A2741=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2741,-2)+15,Cenários!$A:$D,2,FALSE)>A2741,+VLOOKUP(+EOMONTH(+A2741,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2741,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2741=\"\",\"\",VLOOKUP(F2741,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2741=\"\",\"\",IF(WORKDAY(+A2741,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2741,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-26"},{"$f":"IF(A2742=\"\",\"\",+IF(+A2742=D2742,+E2742,((+G2742/E2742)^+((NETWORKDAYS(+D2742,A2742,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2742,F2742,Feriados!$A$2:$A$1058)-1))*E2742)))","v":6233.9348775562448},{"$f":"IF(A2742=\"\",\"\",+IF(+A2742=D2742,+VLOOKUP(D2742,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2742,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2742=\"\",\"\",+VLOOKUP(+EOMONTH(+F2742,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2742=\"\",\"\",VLOOKUP(D2742,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2742=\"\",\"\",IF(A2742=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2742,-2)+15,Cenários!$A:$D,2,FALSE)>A2742,+VLOOKUP(+EOMONTH(+A2742,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2742,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2742=\"\",\"\",VLOOKUP(F2742,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2742=\"\",\"\",IF(WORKDAY(+A2742,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2742,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-27"},{"$f":"IF(A2743=\"\",\"\",+IF(+A2743=D2743,+E2743,((+G2743/E2743)^+((NETWORKDAYS(+D2743,A2743,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2743,F2743,Feriados!$A$2:$A$1058)-1))*E2743)))","v":6234.5576795884463},{"$f":"IF(A2743=\"\",\"\",+IF(+A2743=D2743,+VLOOKUP(D2743,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2743,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2743=\"\",\"\",+VLOOKUP(+EOMONTH(+F2743,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2743=\"\",\"\",VLOOKUP(D2743,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2743=\"\",\"\",IF(A2743=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2743,-2)+15,Cenários!$A:$D,2,FALSE)>A2743,+VLOOKUP(+EOMONTH(+A2743,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2743,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2743=\"\",\"\",VLOOKUP(F2743,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2743=\"\",\"\",IF(WORKDAY(+A2743,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2743,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-28"},{"$f":"IF(A2744=\"\",\"\",+IF(+A2744=D2744,+E2744,((+G2744/E2744)^+((NETWORKDAYS(+D2744,A2744,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2744,F2744,Feriados!$A$2:$A$1058)-1))*E2744)))","v":6235.1805438417596},{"$f":"IF(A2744=\"\",\"\",+IF(+A2744=D2744,+VLOOKUP(D2744,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2744,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2744=\"\",\"\",+VLOOKUP(+EOMONTH(+F2744,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2744=\"\",\"\",VLOOKUP(D2744,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2744=\"\",\"\",IF(A2744=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2744,-2)+15,Cenários!$A:$D,2,FALSE)>A2744,+VLOOKUP(+EOMONTH(+A2744,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2744,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2744=\"\",\"\",VLOOKUP(F2744,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2744=\"\",\"\",IF(WORKDAY(+A2744,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2744,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-09-29"},{"$f":"IF(A2745=\"\",\"\",+IF(+A2745=D2745,+E2745,((+G2745/E2745)^+((NETWORKDAYS(+D2745,A2745,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2745,F2745,Feriados!$A$2:$A$1058)-1))*E2745)))","v":6235.8034703224039},{"$f":"IF(A2745=\"\",\"\",+IF(+A2745=D2745,+VLOOKUP(D2745,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2745,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2745=\"\",\"\",+VLOOKUP(+EOMONTH(+F2745,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2745=\"\",\"\",VLOOKUP(D2745,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2745=\"\",\"\",IF(A2745=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2745,-2)+15,Cenários!$A:$D,2,FALSE)>A2745,+VLOOKUP(+EOMONTH(+A2745,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2745,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2745=\"\",\"\",VLOOKUP(F2745,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2745=\"\",\"\",IF(WORKDAY(+A2745,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2745,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-02"},{"$f":"IF(A2746=\"\",\"\",+IF(+A2746=D2746,+E2746,((+G2746/E2746)^+((NETWORKDAYS(+D2746,A2746,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2746,F2746,Feriados!$A$2:$A$1058)-1))*E2746)))","v":6236.4264590365938},{"$f":"IF(A2746=\"\",\"\",+IF(+A2746=D2746,+VLOOKUP(D2746,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2746,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2746=\"\",\"\",+VLOOKUP(+EOMONTH(+F2746,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2746=\"\",\"\",VLOOKUP(D2746,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2746=\"\",\"\",IF(A2746=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2746,-2)+15,Cenários!$A:$D,2,FALSE)>A2746,+VLOOKUP(+EOMONTH(+A2746,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2746,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2746=\"\",\"\",VLOOKUP(F2746,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2746=\"\",\"\",IF(WORKDAY(+A2746,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2746,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-03"},{"$f":"IF(A2747=\"\",\"\",+IF(+A2747=D2747,+E2747,((+G2747/E2747)^+((NETWORKDAYS(+D2747,A2747,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2747,F2747,Feriados!$A$2:$A$1058)-1))*E2747)))","v":6237.0495099905484},{"$f":"IF(A2747=\"\",\"\",+IF(+A2747=D2747,+VLOOKUP(D2747,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2747,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2747=\"\",\"\",+VLOOKUP(+EOMONTH(+F2747,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2747=\"\",\"\",VLOOKUP(D2747,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2747=\"\",\"\",IF(A2747=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2747,-2)+15,Cenários!$A:$D,2,FALSE)>A2747,+VLOOKUP(+EOMONTH(+A2747,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2747,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2747=\"\",\"\",VLOOKUP(F2747,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2747=\"\",\"\",IF(WORKDAY(+A2747,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2747,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-04"},{"$f":"IF(A2748=\"\",\"\",+IF(+A2748=D2748,+E2748,((+G2748/E2748)^+((NETWORKDAYS(+D2748,A2748,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2748,F2748,Feriados!$A$2:$A$1058)-1))*E2748)))","v":6237.6726231904868},{"$f":"IF(A2748=\"\",\"\",+IF(+A2748=D2748,+VLOOKUP(D2748,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2748,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2748=\"\",\"\",+VLOOKUP(+EOMONTH(+F2748,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2748=\"\",\"\",VLOOKUP(D2748,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2748=\"\",\"\",IF(A2748=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2748,-2)+15,Cenários!$A:$D,2,FALSE)>A2748,+VLOOKUP(+EOMONTH(+A2748,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2748,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2748=\"\",\"\",VLOOKUP(F2748,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2748=\"\",\"\",IF(WORKDAY(+A2748,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2748,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-05"},{"$f":"IF(A2749=\"\",\"\",+IF(+A2749=D2749,+E2749,((+G2749/E2749)^+((NETWORKDAYS(+D2749,A2749,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2749,F2749,Feriados!$A$2:$A$1058)-1))*E2749)))","v":6238.2957986426236},{"$f":"IF(A2749=\"\",\"\",+IF(+A2749=D2749,+VLOOKUP(D2749,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2749,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2749=\"\",\"\",+VLOOKUP(+EOMONTH(+F2749,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2749=\"\",\"\",VLOOKUP(D2749,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2749=\"\",\"\",IF(A2749=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2749,-2)+15,Cenários!$A:$D,2,FALSE)>A2749,+VLOOKUP(+EOMONTH(+A2749,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2749,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2749=\"\",\"\",VLOOKUP(F2749,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2749=\"\",\"\",IF(WORKDAY(+A2749,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2749,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-06"},{"$f":"IF(A2750=\"\",\"\",+IF(+A2750=D2750,+E2750,((+G2750/E2750)^+((NETWORKDAYS(+D2750,A2750,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2750,F2750,Feriados!$A$2:$A$1058)-1))*E2750)))","v":6238.9190363531825},{"$f":"IF(A2750=\"\",\"\",+IF(+A2750=D2750,+VLOOKUP(D2750,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2750,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2750=\"\",\"\",+VLOOKUP(+EOMONTH(+F2750,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2750=\"\",\"\",VLOOKUP(D2750,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2750=\"\",\"\",IF(A2750=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2750,-2)+15,Cenários!$A:$D,2,FALSE)>A2750,+VLOOKUP(+EOMONTH(+A2750,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2750,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2750=\"\",\"\",VLOOKUP(F2750,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2750=\"\",\"\",IF(WORKDAY(+A2750,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2750,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-09"},{"$f":"IF(A2751=\"\",\"\",+IF(+A2751=D2751,+E2751,((+G2751/E2751)^+((NETWORKDAYS(+D2751,A2751,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2751,F2751,Feriados!$A$2:$A$1058)-1))*E2751)))","v":6239.5423363283817},{"$f":"IF(A2751=\"\",\"\",+IF(+A2751=D2751,+VLOOKUP(D2751,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2751,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2751=\"\",\"\",+VLOOKUP(+EOMONTH(+F2751,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2751=\"\",\"\",VLOOKUP(D2751,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2751=\"\",\"\",IF(A2751=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2751,-2)+15,Cenários!$A:$D,2,FALSE)>A2751,+VLOOKUP(+EOMONTH(+A2751,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2751,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2751=\"\",\"\",VLOOKUP(F2751,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2751=\"\",\"\",IF(WORKDAY(+A2751,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2751,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-10"},{"$f":"IF(A2752=\"\",\"\",+IF(+A2752=D2752,+E2752,((+G2752/E2752)^+((NETWORKDAYS(+D2752,A2752,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2752,F2752,Feriados!$A$2:$A$1058)-1))*E2752)))","v":6240.1656985744412},{"$f":"IF(A2752=\"\",\"\",+IF(+A2752=D2752,+VLOOKUP(D2752,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2752,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2752=\"\",\"\",+VLOOKUP(+EOMONTH(+F2752,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2752=\"\",\"\",VLOOKUP(D2752,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2752=\"\",\"\",IF(A2752=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2752,-2)+15,Cenários!$A:$D,2,FALSE)>A2752,+VLOOKUP(+EOMONTH(+A2752,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2752,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2752=\"\",\"\",VLOOKUP(F2752,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2752=\"\",\"\",IF(WORKDAY(+A2752,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2752,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-11"},{"$f":"IF(A2753=\"\",\"\",+IF(+A2753=D2753,+E2753,((+G2753/E2753)^+((NETWORKDAYS(+D2753,A2753,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2753,F2753,Feriados!$A$2:$A$1058)-1))*E2753)))","v":6240.7891230975838},{"$f":"IF(A2753=\"\",\"\",+IF(+A2753=D2753,+VLOOKUP(D2753,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2753,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2753=\"\",\"\",+VLOOKUP(+EOMONTH(+F2753,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2753=\"\",\"\",VLOOKUP(D2753,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2753=\"\",\"\",IF(A2753=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2753,-2)+15,Cenários!$A:$D,2,FALSE)>A2753,+VLOOKUP(+EOMONTH(+A2753,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2753,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2753=\"\",\"\",VLOOKUP(F2753,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2753=\"\",\"\",IF(WORKDAY(+A2753,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2753,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-13"},{"$f":"IF(A2754=\"\",\"\",+IF(+A2754=D2754,+E2754,((+G2754/E2754)^+((NETWORKDAYS(+D2754,A2754,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2754,F2754,Feriados!$A$2:$A$1058)-1))*E2754)))","v":6241.4126099040286},{"$f":"IF(A2754=\"\",\"\",+IF(+A2754=D2754,+VLOOKUP(D2754,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2754,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2754=\"\",\"\",+VLOOKUP(+EOMONTH(+F2754,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-09-15"},{"$f":"IF(A2754=\"\",\"\",VLOOKUP(D2754,Cenários!$B:$D,3,FALSE))","v":6229.5770050000001},{"$f":"IF(A2754=\"\",\"\",IF(A2754=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2754,-2)+15,Cenários!$A:$D,2,FALSE)>A2754,+VLOOKUP(+EOMONTH(+A2754,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2754,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-10-16"},{"$f":"IF(A2754=\"\",\"\",VLOOKUP(F2754,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002}]
[{"$f":"IF(A2754=\"\",\"\",IF(WORKDAY(+A2754,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2754,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-16"},{"$f":"IF(A2755=\"\",\"\",+IF(+A2755=D2755,+E2755,((+G2755/E2755)^+((NETWORKDAYS(+D2755,A2755,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2755,F2755,Feriados!$A$2:$A$1058)-1))*E2755)))","v":6242.0361590000002},{"$f":"IF(A2755=\"\",\"\",+IF(+A2755=D2755,+VLOOKUP(D2755,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2755,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2755=\"\",\"\",+VLOOKUP(+EOMONTH(+F2755,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2755=\"\",\"\",VLOOKUP(D2755,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2755=\"\",\"\",IF(A2755=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2755,-2)+15,Cenários!$A:$D,2,FALSE)>A2755,+VLOOKUP(+EOMONTH(+A2755,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2755,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2755=\"\",\"\",VLOOKUP(F2755,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2755=\"\",\"\",IF(WORKDAY(+A2755,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2755,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-17"},{"$f":"IF(A2756=\"\",\"\",+IF(+A2756=D2756,+E2756,((+G2756/E2756)^+((NETWORKDAYS(+D2756,A2756,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2756,F2756,Feriados!$A$2:$A$1058)-1))*E2756)))","v":6242.5410580600928},{"$f":"IF(A2756=\"\",\"\",+IF(+A2756=D2756,+VLOOKUP(D2756,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2756,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2756=\"\",\"\",+VLOOKUP(+EOMONTH(+F2756,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2756=\"\",\"\",VLOOKUP(D2756,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2756=\"\",\"\",IF(A2756=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2756,-2)+15,Cenários!$A:$D,2,FALSE)>A2756,+VLOOKUP(+EOMONTH(+A2756,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2756,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2756=\"\",\"\",VLOOKUP(F2756,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2756=\"\",\"\",IF(WORKDAY(+A2756,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2756,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-18"},{"$f":"IF(A2757=\"\",\"\",+IF(+A2757=D2757,+E2757,((+G2757/E2757)^+((NETWORKDAYS(+D2757,A2757,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2757,F2757,Feriados!$A$2:$A$1058)-1))*E2757)))","v":6243.0459979599127},{"$f":"IF(A2757=\"\",\"\",+IF(+A2757=D2757,+VLOOKUP(D2757,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2757,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2757=\"\",\"\",+VLOOKUP(+EOMONTH(+F2757,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2757=\"\",\"\",VLOOKUP(D2757,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2757=\"\",\"\",IF(A2757=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2757,-2)+15,Cenários!$A:$D,2,FALSE)>A2757,+VLOOKUP(+EOMONTH(+A2757,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2757,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2757=\"\",\"\",VLOOKUP(F2757,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2757=\"\",\"\",IF(WORKDAY(+A2757,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2757,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-19"},{"$f":"IF(A2758=\"\",\"\",+IF(+A2758=D2758,+E2758,((+G2758/E2758)^+((NETWORKDAYS(+D2758,A2758,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2758,F2758,Feriados!$A$2:$A$1058)-1))*E2758)))","v":6243.550978702764},{"$f":"IF(A2758=\"\",\"\",+IF(+A2758=D2758,+VLOOKUP(D2758,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2758,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2758=\"\",\"\",+VLOOKUP(+EOMONTH(+F2758,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2758=\"\",\"\",VLOOKUP(D2758,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2758=\"\",\"\",IF(A2758=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2758,-2)+15,Cenários!$A:$D,2,FALSE)>A2758,+VLOOKUP(+EOMONTH(+A2758,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2758,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2758=\"\",\"\",VLOOKUP(F2758,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2758=\"\",\"\",IF(WORKDAY(+A2758,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2758,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-20"},{"$f":"IF(A2759=\"\",\"\",+IF(+A2759=D2759,+E2759,((+G2759/E2759)^+((NETWORKDAYS(+D2759,A2759,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2759,F2759,Feriados!$A$2:$A$1058)-1))*E2759)))","v":6244.0560002919519},{"$f":"IF(A2759=\"\",\"\",+IF(+A2759=D2759,+VLOOKUP(D2759,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2759,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2759=\"\",\"\",+VLOOKUP(+EOMONTH(+F2759,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2759=\"\",\"\",VLOOKUP(D2759,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2759=\"\",\"\",IF(A2759=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2759,-2)+15,Cenários!$A:$D,2,FALSE)>A2759,+VLOOKUP(+EOMONTH(+A2759,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2759,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2759=\"\",\"\",VLOOKUP(F2759,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2759=\"\",\"\",IF(WORKDAY(+A2759,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2759,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-23"},{"$f":"IF(A2760=\"\",\"\",+IF(+A2760=D2760,+E2760,((+G2760/E2760)^+((NETWORKDAYS(+D2760,A2760,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2760,F2760,Feriados!$A$2:$A$1058)-1))*E2760)))","v":6244.5610627307788},{"$f":"IF(A2760=\"\",\"\",+IF(+A2760=D2760,+VLOOKUP(D2760,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2760,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2760=\"\",\"\",+VLOOKUP(+EOMONTH(+F2760,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2760=\"\",\"\",VLOOKUP(D2760,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2760=\"\",\"\",IF(A2760=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2760,-2)+15,Cenários!$A:$D,2,FALSE)>A2760,+VLOOKUP(+EOMONTH(+A2760,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2760,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2760=\"\",\"\",VLOOKUP(F2760,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2760=\"\",\"\",IF(WORKDAY(+A2760,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2760,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-24"},{"$f":"IF(A2761=\"\",\"\",+IF(+A2761=D2761,+E2761,((+G2761/E2761)^+((NETWORKDAYS(+D2761,A2761,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2761,F2761,Feriados!$A$2:$A$1058)-1))*E2761)))","v":6245.0661660225478},{"$f":"IF(A2761=\"\",\"\",+IF(+A2761=D2761,+VLOOKUP(D2761,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2761,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2761=\"\",\"\",+VLOOKUP(+EOMONTH(+F2761,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2761=\"\",\"\",VLOOKUP(D2761,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2761=\"\",\"\",IF(A2761=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2761,-2)+15,Cenários!$A:$D,2,FALSE)>A2761,+VLOOKUP(+EOMONTH(+A2761,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2761,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2761=\"\",\"\",VLOOKUP(F2761,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2761=\"\",\"\",IF(WORKDAY(+A2761,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2761,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-25"},{"$f":"IF(A2762=\"\",\"\",+IF(+A2762=D2762,+E2762,((+G2762/E2762)^+((NETWORKDAYS(+D2762,A2762,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2762,F2762,Feriados!$A$2:$A$1058)-1))*E2762)))","v":6245.5713101705669},{"$f":"IF(A2762=\"\",\"\",+IF(+A2762=D2762,+VLOOKUP(D2762,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2762,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2762=\"\",\"\",+VLOOKUP(+EOMONTH(+F2762,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2762=\"\",\"\",VLOOKUP(D2762,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2762=\"\",\"\",IF(A2762=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2762,-2)+15,Cenários!$A:$D,2,FALSE)>A2762,+VLOOKUP(+EOMONTH(+A2762,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2762,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2762=\"\",\"\",VLOOKUP(F2762,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2762=\"\",\"\",IF(WORKDAY(+A2762,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2762,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-26"},{"$f":"IF(A2763=\"\",\"\",+IF(+A2763=D2763,+E2763,((+G2763/E2763)^+((NETWORKDAYS(+D2763,A2763,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2763,F2763,Feriados!$A$2:$A$1058)-1))*E2763)))","v":6246.0764951781375},{"$f":"IF(A2763=\"\",\"\",+IF(+A2763=D2763,+VLOOKUP(D2763,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2763,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2763=\"\",\"\",+VLOOKUP(+EOMONTH(+F2763,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2763=\"\",\"\",VLOOKUP(D2763,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2763=\"\",\"\",IF(A2763=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2763,-2)+15,Cenários!$A:$D,2,FALSE)>A2763,+VLOOKUP(+EOMONTH(+A2763,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2763,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2763=\"\",\"\",VLOOKUP(F2763,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2763=\"\",\"\",IF(WORKDAY(+A2763,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2763,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-27"},{"$f":"IF(A2764=\"\",\"\",+IF(+A2764=D2764,+E2764,((+G2764/E2764)^+((NETWORKDAYS(+D2764,A2764,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2764,F2764,Feriados!$A$2:$A$1058)-1))*E2764)))","v":6246.5817210485675},{"$f":"IF(A2764=\"\",\"\",+IF(+A2764=D2764,+VLOOKUP(D2764,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2764,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2764=\"\",\"\",+VLOOKUP(+EOMONTH(+F2764,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2764=\"\",\"\",VLOOKUP(D2764,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2764=\"\",\"\",IF(A2764=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2764,-2)+15,Cenários!$A:$D,2,FALSE)>A2764,+VLOOKUP(+EOMONTH(+A2764,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2764,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2764=\"\",\"\",VLOOKUP(F2764,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2764=\"\",\"\",IF(WORKDAY(+A2764,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2764,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-30"},{"$f":"IF(A2765=\"\",\"\",+IF(+A2765=D2765,+E2765,((+G2765/E2765)^+((NETWORKDAYS(+D2765,A2765,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2765,F2765,Feriados!$A$2:$A$1058)-1))*E2765)))","v":6247.0869877851574},{"$f":"IF(A2765=\"\",\"\",+IF(+A2765=D2765,+VLOOKUP(D2765,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2765,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2765=\"\",\"\",+VLOOKUP(+EOMONTH(+F2765,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2765=\"\",\"\",VLOOKUP(D2765,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2765=\"\",\"\",IF(A2765=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2765,-2)+15,Cenários!$A:$D,2,FALSE)>A2765,+VLOOKUP(+EOMONTH(+A2765,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2765,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2765=\"\",\"\",VLOOKUP(F2765,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2765=\"\",\"\",IF(WORKDAY(+A2765,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2765,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-10-31"},{"$f":"IF(A2766=\"\",\"\",+IF(+A2766=D2766,+E2766,((+G2766/E2766)^+((NETWORKDAYS(+D2766,A2766,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2766,F2766,Feriados!$A$2:$A$1058)-1))*E2766)))","v":6247.5922953912186},{"$f":"IF(A2766=\"\",\"\",+IF(+A2766=D2766,+VLOOKUP(D2766,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2766,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2766=\"\",\"\",+VLOOKUP(+EOMONTH(+F2766,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2766=\"\",\"\",VLOOKUP(D2766,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2766=\"\",\"\",IF(A2766=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2766,-2)+15,Cenários!$A:$D,2,FALSE)>A2766,+VLOOKUP(+EOMONTH(+A2766,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2766,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2766=\"\",\"\",VLOOKUP(F2766,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2766=\"\",\"\",IF(WORKDAY(+A2766,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2766,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-01"},{"$f":"IF(A2767=\"\",\"\",+IF(+A2767=D2767,+E2767,((+G2767/E2767)^+((NETWORKDAYS(+D2767,A2767,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2767,F2767,Feriados!$A$2:$A$1058)-1))*E2767)))","v":6248.0976438700527},{"$f":"IF(A2767=\"\",\"\",+IF(+A2767=D2767,+VLOOKUP(D2767,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2767,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2767=\"\",\"\",+VLOOKUP(+EOMONTH(+F2767,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2767=\"\",\"\",VLOOKUP(D2767,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2767=\"\",\"\",IF(A2767=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2767,-2)+15,Cenários!$A:$D,2,FALSE)>A2767,+VLOOKUP(+EOMONTH(+A2767,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2767,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2767=\"\",\"\",VLOOKUP(F2767,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2767=\"\",\"\",IF(WORKDAY(+A2767,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2767,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-03"},{"$f":"IF(A2768=\"\",\"\",+IF(+A2768=D2768,+E2768,((+G2768/E2768)^+((NETWORKDAYS(+D2768,A2768,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2768,F2768,Feriados!$A$2:$A$1058)-1))*E2768)))","v":6248.6030332249684},{"$f":"IF(A2768=\"\",\"\",+IF(+A2768=D2768,+VLOOKUP(D2768,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2768,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2768=\"\",\"\",+VLOOKUP(+EOMONTH(+F2768,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2768=\"\",\"\",VLOOKUP(D2768,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2768=\"\",\"\",IF(A2768=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2768,-2)+15,Cenários!$A:$D,2,FALSE)>A2768,+VLOOKUP(+EOMONTH(+A2768,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2768,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2768=\"\",\"\",VLOOKUP(F2768,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2768=\"\",\"\",IF(WORKDAY(+A2768,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2768,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-06"},{"$f":"IF(A2769=\"\",\"\",+IF(+A2769=D2769,+E2769,((+G2769/E2769)^+((NETWORKDAYS(+D2769,A2769,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2769,F2769,Feriados!$A$2:$A$1058)-1))*E2769)))","v":6249.1084634592698},{"$f":"IF(A2769=\"\",\"\",+IF(+A2769=D2769,+VLOOKUP(D2769,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2769,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2769=\"\",\"\",+VLOOKUP(+EOMONTH(+F2769,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2769=\"\",\"\",VLOOKUP(D2769,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2769=\"\",\"\",IF(A2769=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2769,-2)+15,Cenários!$A:$D,2,FALSE)>A2769,+VLOOKUP(+EOMONTH(+A2769,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2769,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2769=\"\",\"\",VLOOKUP(F2769,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2769=\"\",\"\",IF(WORKDAY(+A2769,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2769,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-07"},{"$f":"IF(A2770=\"\",\"\",+IF(+A2770=D2770,+E2770,((+G2770/E2770)^+((NETWORKDAYS(+D2770,A2770,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2770,F2770,Feriados!$A$2:$A$1058)-1))*E2770)))","v":6249.6139345762649},{"$f":"IF(A2770=\"\",\"\",+IF(+A2770=D2770,+VLOOKUP(D2770,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2770,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2770=\"\",\"\",+VLOOKUP(+EOMONTH(+F2770,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2770=\"\",\"\",VLOOKUP(D2770,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2770=\"\",\"\",IF(A2770=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2770,-2)+15,Cenários!$A:$D,2,FALSE)>A2770,+VLOOKUP(+EOMONTH(+A2770,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2770,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2770=\"\",\"\",VLOOKUP(F2770,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2770=\"\",\"\",IF(WORKDAY(+A2770,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2770,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-08"},{"$f":"IF(A2771=\"\",\"\",+IF(+A2771=D2771,+E2771,((+G2771/E2771)^+((NETWORKDAYS(+D2771,A2771,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2771,F2771,Feriados!$A$2:$A$1058)-1))*E2771)))","v":6250.1194465792605},{"$f":"IF(A2771=\"\",\"\",+IF(+A2771=D2771,+VLOOKUP(D2771,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2771,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2771=\"\",\"\",+VLOOKUP(+EOMONTH(+F2771,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2771=\"\",\"\",VLOOKUP(D2771,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2771=\"\",\"\",IF(A2771=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2771,-2)+15,Cenários!$A:$D,2,FALSE)>A2771,+VLOOKUP(+EOMONTH(+A2771,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2771,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2771=\"\",\"\",VLOOKUP(F2771,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2771=\"\",\"\",IF(WORKDAY(+A2771,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2771,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-09"},{"$f":"IF(A2772=\"\",\"\",+IF(+A2772=D2772,+E2772,((+G2772/E2772)^+((NETWORKDAYS(+D2772,A2772,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2772,F2772,Feriados!$A$2:$A$1058)-1))*E2772)))","v":6250.6249994715618},{"$f":"IF(A2772=\"\",\"\",+IF(+A2772=D2772,+VLOOKUP(D2772,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2772,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2772=\"\",\"\",+VLOOKUP(+EOMONTH(+F2772,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2772=\"\",\"\",VLOOKUP(D2772,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2772=\"\",\"\",IF(A2772=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2772,-2)+15,Cenários!$A:$D,2,FALSE)>A2772,+VLOOKUP(+EOMONTH(+A2772,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2772,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2772=\"\",\"\",VLOOKUP(F2772,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2772=\"\",\"\",IF(WORKDAY(+A2772,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2772,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-10"},{"$f":"IF(A2773=\"\",\"\",+IF(+A2773=D2773,+E2773,((+G2773/E2773)^+((NETWORKDAYS(+D2773,A2773,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2773,F2773,Feriados!$A$2:$A$1058)-1))*E2773)))","v":6251.1305932564801},{"$f":"IF(A2773=\"\",\"\",+IF(+A2773=D2773,+VLOOKUP(D2773,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2773,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2773=\"\",\"\",+VLOOKUP(+EOMONTH(+F2773,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2773=\"\",\"\",VLOOKUP(D2773,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2773=\"\",\"\",IF(A2773=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2773,-2)+15,Cenários!$A:$D,2,FALSE)>A2773,+VLOOKUP(+EOMONTH(+A2773,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2773,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2773=\"\",\"\",VLOOKUP(F2773,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2773=\"\",\"\",IF(WORKDAY(+A2773,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2773,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-13"},{"$f":"IF(A2774=\"\",\"\",+IF(+A2774=D2774,+E2774,((+G2774/E2774)^+((NETWORKDAYS(+D2774,A2774,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2774,F2774,Feriados!$A$2:$A$1058)-1))*E2774)))","v":6251.6362279373197},{"$f":"IF(A2774=\"\",\"\",+IF(+A2774=D2774,+VLOOKUP(D2774,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2774,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2774=\"\",\"\",+VLOOKUP(+EOMONTH(+F2774,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2774=\"\",\"\",VLOOKUP(D2774,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2774=\"\",\"\",IF(A2774=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2774,-2)+15,Cenários!$A:$D,2,FALSE)>A2774,+VLOOKUP(+EOMONTH(+A2774,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2774,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2774=\"\",\"\",VLOOKUP(F2774,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2774=\"\",\"\",IF(WORKDAY(+A2774,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2774,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-14"},{"$f":"IF(A2775=\"\",\"\",+IF(+A2775=D2775,+E2775,((+G2775/E2775)^+((NETWORKDAYS(+D2775,A2775,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2775,F2775,Feriados!$A$2:$A$1058)-1))*E2775)))","v":6252.1419035173903},{"$f":"IF(A2775=\"\",\"\",+IF(+A2775=D2775,+VLOOKUP(D2775,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2775,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2775=\"\",\"\",+VLOOKUP(+EOMONTH(+F2775,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-10-16"},{"$f":"IF(A2775=\"\",\"\",VLOOKUP(D2775,Cenários!$B:$D,3,FALSE))","v":6242.0361590000002},{"$f":"IF(A2775=\"\",\"\",IF(A2775=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2775,-2)+15,Cenários!$A:$D,2,FALSE)>A2775,+VLOOKUP(+EOMONTH(+A2775,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2775,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-11-16"},{"$f":"IF(A2775=\"\",\"\",VLOOKUP(F2775,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997}]
[{"$f":"IF(A2775=\"\",\"\",IF(WORKDAY(+A2775,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2775,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-16"},{"$f":"IF(A2776=\"\",\"\",+IF(+A2776=D2776,+E2776,((+G2776/E2776)^+((NETWORKDAYS(+D2776,A2776,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2776,F2776,Feriados!$A$2:$A$1058)-1))*E2776)))","v":6252.6476199999997},{"$f":"IF(A2776=\"\",\"\",+IF(+A2776=D2776,+VLOOKUP(D2776,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2776,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A2776=\"\",\"\",+VLOOKUP(+EOMONTH(+F2776,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2776=\"\",\"\",VLOOKUP(D2776,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2776=\"\",\"\",IF(A2776=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2776,-2)+15,Cenários!$A:$D,2,FALSE)>A2776,+VLOOKUP(+EOMONTH(+A2776,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2776,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2776=\"\",\"\",VLOOKUP(F2776,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2776=\"\",\"\",IF(WORKDAY(+A2776,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2776,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-17"},{"$f":"IF(A2777=\"\",\"\",+IF(+A2777=D2777,+E2777,((+G2777/E2777)^+((NETWORKDAYS(+D2777,A2777,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2777,F2777,Feriados!$A$2:$A$1058)-1))*E2777)))","v":6253.3316848960949},{"$f":"IF(A2777=\"\",\"\",+IF(+A2777=D2777,+VLOOKUP(D2777,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2777,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2777=\"\",\"\",+VLOOKUP(+EOMONTH(+F2777,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2777=\"\",\"\",VLOOKUP(D2777,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2777=\"\",\"\",IF(A2777=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2777,-2)+15,Cenários!$A:$D,2,FALSE)>A2777,+VLOOKUP(+EOMONTH(+A2777,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2777,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2777=\"\",\"\",VLOOKUP(F2777,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2777=\"\",\"\",IF(WORKDAY(+A2777,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2777,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-20"},{"$f":"IF(A2778=\"\",\"\",+IF(+A2778=D2778,+E2778,((+G2778/E2778)^+((NETWORKDAYS(+D2778,A2778,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2778,F2778,Feriados!$A$2:$A$1058)-1))*E2778)))","v":6254.0158246316496},{"$f":"IF(A2778=\"\",\"\",+IF(+A2778=D2778,+VLOOKUP(D2778,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2778,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2778=\"\",\"\",+VLOOKUP(+EOMONTH(+F2778,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2778=\"\",\"\",VLOOKUP(D2778,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2778=\"\",\"\",IF(A2778=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2778,-2)+15,Cenários!$A:$D,2,FALSE)>A2778,+VLOOKUP(+EOMONTH(+A2778,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2778,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2778=\"\",\"\",VLOOKUP(F2778,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2778=\"\",\"\",IF(WORKDAY(+A2778,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2778,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-21"},{"$f":"IF(A2779=\"\",\"\",+IF(+A2779=D2779,+E2779,((+G2779/E2779)^+((NETWORKDAYS(+D2779,A2779,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2779,F2779,Feriados!$A$2:$A$1058)-1))*E2779)))","v":6254.7000392148557},{"$f":"IF(A2779=\"\",\"\",+IF(+A2779=D2779,+VLOOKUP(D2779,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2779,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2779=\"\",\"\",+VLOOKUP(+EOMONTH(+F2779,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2779=\"\",\"\",VLOOKUP(D2779,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2779=\"\",\"\",IF(A2779=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2779,-2)+15,Cenários!$A:$D,2,FALSE)>A2779,+VLOOKUP(+EOMONTH(+A2779,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2779,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2779=\"\",\"\",VLOOKUP(F2779,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2779=\"\",\"\",IF(WORKDAY(+A2779,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2779,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-22"},{"$f":"IF(A2780=\"\",\"\",+IF(+A2780=D2780,+E2780,((+G2780/E2780)^+((NETWORKDAYS(+D2780,A2780,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2780,F2780,Feriados!$A$2:$A$1058)-1))*E2780)))","v":6255.3843286539004},{"$f":"IF(A2780=\"\",\"\",+IF(+A2780=D2780,+VLOOKUP(D2780,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2780,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2780=\"\",\"\",+VLOOKUP(+EOMONTH(+F2780,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2780=\"\",\"\",VLOOKUP(D2780,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2780=\"\",\"\",IF(A2780=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2780,-2)+15,Cenários!$A:$D,2,FALSE)>A2780,+VLOOKUP(+EOMONTH(+A2780,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2780,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2780=\"\",\"\",VLOOKUP(F2780,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2780=\"\",\"\",IF(WORKDAY(+A2780,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2780,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-23"},{"$f":"IF(A2781=\"\",\"\",+IF(+A2781=D2781,+E2781,((+G2781/E2781)^+((NETWORKDAYS(+D2781,A2781,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2781,F2781,Feriados!$A$2:$A$1058)-1))*E2781)))","v":6256.0686929569711},{"$f":"IF(A2781=\"\",\"\",+IF(+A2781=D2781,+VLOOKUP(D2781,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2781,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2781=\"\",\"\",+VLOOKUP(+EOMONTH(+F2781,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2781=\"\",\"\",VLOOKUP(D2781,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2781=\"\",\"\",IF(A2781=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2781,-2)+15,Cenários!$A:$D,2,FALSE)>A2781,+VLOOKUP(+EOMONTH(+A2781,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2781,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2781=\"\",\"\",VLOOKUP(F2781,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2781=\"\",\"\",IF(WORKDAY(+A2781,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2781,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-24"},{"$f":"IF(A2782=\"\",\"\",+IF(+A2782=D2782,+E2782,((+G2782/E2782)^+((NETWORKDAYS(+D2782,A2782,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2782,F2782,Feriados!$A$2:$A$1058)-1))*E2782)))","v":6256.7531321322613},{"$f":"IF(A2782=\"\",\"\",+IF(+A2782=D2782,+VLOOKUP(D2782,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2782,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2782=\"\",\"\",+VLOOKUP(+EOMONTH(+F2782,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2782=\"\",\"\",VLOOKUP(D2782,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2782=\"\",\"\",IF(A2782=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2782,-2)+15,Cenários!$A:$D,2,FALSE)>A2782,+VLOOKUP(+EOMONTH(+A2782,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2782,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2782=\"\",\"\",VLOOKUP(F2782,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2782=\"\",\"\",IF(WORKDAY(+A2782,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2782,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-27"},{"$f":"IF(A2783=\"\",\"\",+IF(+A2783=D2783,+E2783,((+G2783/E2783)^+((NETWORKDAYS(+D2783,A2783,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2783,F2783,Feriados!$A$2:$A$1058)-1))*E2783)))","v":6257.4376461879601},{"$f":"IF(A2783=\"\",\"\",+IF(+A2783=D2783,+VLOOKUP(D2783,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2783,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2783=\"\",\"\",+VLOOKUP(+EOMONTH(+F2783,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2783=\"\",\"\",VLOOKUP(D2783,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2783=\"\",\"\",IF(A2783=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2783,-2)+15,Cenários!$A:$D,2,FALSE)>A2783,+VLOOKUP(+EOMONTH(+A2783,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2783,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2783=\"\",\"\",VLOOKUP(F2783,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2783=\"\",\"\",IF(WORKDAY(+A2783,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2783,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-28"},{"$f":"IF(A2784=\"\",\"\",+IF(+A2784=D2784,+E2784,((+G2784/E2784)^+((NETWORKDAYS(+D2784,A2784,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2784,F2784,Feriados!$A$2:$A$1058)-1))*E2784)))","v":6258.1222351322594},{"$f":"IF(A2784=\"\",\"\",+IF(+A2784=D2784,+VLOOKUP(D2784,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2784,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2784=\"\",\"\",+VLOOKUP(+EOMONTH(+F2784,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2784=\"\",\"\",VLOOKUP(D2784,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2784=\"\",\"\",IF(A2784=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2784,-2)+15,Cenários!$A:$D,2,FALSE)>A2784,+VLOOKUP(+EOMONTH(+A2784,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2784,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2784=\"\",\"\",VLOOKUP(F2784,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2784=\"\",\"\",IF(WORKDAY(+A2784,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2784,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-29"},{"$f":"IF(A2785=\"\",\"\",+IF(+A2785=D2785,+E2785,((+G2785/E2785)^+((NETWORKDAYS(+D2785,A2785,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2785,F2785,Feriados!$A$2:$A$1058)-1))*E2785)))","v":6258.8068989733547},{"$f":"IF(A2785=\"\",\"\",+IF(+A2785=D2785,+VLOOKUP(D2785,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2785,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2785=\"\",\"\",+VLOOKUP(+EOMONTH(+F2785,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2785=\"\",\"\",VLOOKUP(D2785,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2785=\"\",\"\",IF(A2785=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2785,-2)+15,Cenários!$A:$D,2,FALSE)>A2785,+VLOOKUP(+EOMONTH(+A2785,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2785,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2785=\"\",\"\",VLOOKUP(F2785,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2785=\"\",\"\",IF(WORKDAY(+A2785,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2785,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-11-30"},{"$f":"IF(A2786=\"\",\"\",+IF(+A2786=D2786,+E2786,((+G2786/E2786)^+((NETWORKDAYS(+D2786,A2786,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2786,F2786,Feriados!$A$2:$A$1058)-1))*E2786)))","v":6259.4916377194386},{"$f":"IF(A2786=\"\",\"\",+IF(+A2786=D2786,+VLOOKUP(D2786,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2786,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2786=\"\",\"\",+VLOOKUP(+EOMONTH(+F2786,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2786=\"\",\"\",VLOOKUP(D2786,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2786=\"\",\"\",IF(A2786=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2786,-2)+15,Cenários!$A:$D,2,FALSE)>A2786,+VLOOKUP(+EOMONTH(+A2786,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2786,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2786=\"\",\"\",VLOOKUP(F2786,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2786=\"\",\"\",IF(WORKDAY(+A2786,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2786,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-01"},{"$f":"IF(A2787=\"\",\"\",+IF(+A2787=D2787,+E2787,((+G2787/E2787)^+((NETWORKDAYS(+D2787,A2787,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2787,F2787,Feriados!$A$2:$A$1058)-1))*E2787)))","v":6260.1764513787066},{"$f":"IF(A2787=\"\",\"\",+IF(+A2787=D2787,+VLOOKUP(D2787,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2787,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2787=\"\",\"\",+VLOOKUP(+EOMONTH(+F2787,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2787=\"\",\"\",VLOOKUP(D2787,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2787=\"\",\"\",IF(A2787=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2787,-2)+15,Cenários!$A:$D,2,FALSE)>A2787,+VLOOKUP(+EOMONTH(+A2787,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2787,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2787=\"\",\"\",VLOOKUP(F2787,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2787=\"\",\"\",IF(WORKDAY(+A2787,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2787,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-04"},{"$f":"IF(A2788=\"\",\"\",+IF(+A2788=D2788,+E2788,((+G2788/E2788)^+((NETWORKDAYS(+D2788,A2788,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2788,F2788,Feriados!$A$2:$A$1058)-1))*E2788)))","v":6260.8613399593532},{"$f":"IF(A2788=\"\",\"\",+IF(+A2788=D2788,+VLOOKUP(D2788,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2788,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2788=\"\",\"\",+VLOOKUP(+EOMONTH(+F2788,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2788=\"\",\"\",VLOOKUP(D2788,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2788=\"\",\"\",IF(A2788=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2788,-2)+15,Cenários!$A:$D,2,FALSE)>A2788,+VLOOKUP(+EOMONTH(+A2788,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2788,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2788=\"\",\"\",VLOOKUP(F2788,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2788=\"\",\"\",IF(WORKDAY(+A2788,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2788,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-05"},{"$f":"IF(A2789=\"\",\"\",+IF(+A2789=D2789,+E2789,((+G2789/E2789)^+((NETWORKDAYS(+D2789,A2789,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2789,F2789,Feriados!$A$2:$A$1058)-1))*E2789)))","v":6261.5463034695749},{"$f":"IF(A2789=\"\",\"\",+IF(+A2789=D2789,+VLOOKUP(D2789,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2789,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2789=\"\",\"\",+VLOOKUP(+EOMONTH(+F2789,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2789=\"\",\"\",VLOOKUP(D2789,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2789=\"\",\"\",IF(A2789=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2789,-2)+15,Cenários!$A:$D,2,FALSE)>A2789,+VLOOKUP(+EOMONTH(+A2789,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2789,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2789=\"\",\"\",VLOOKUP(F2789,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2789=\"\",\"\",IF(WORKDAY(+A2789,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2789,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-06"},{"$f":"IF(A2790=\"\",\"\",+IF(+A2790=D2790,+E2790,((+G2790/E2790)^+((NETWORKDAYS(+D2790,A2790,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2790,F2790,Feriados!$A$2:$A$1058)-1))*E2790)))","v":6262.2313419175716},{"$f":"IF(A2790=\"\",\"\",+IF(+A2790=D2790,+VLOOKUP(D2790,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2790,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2790=\"\",\"\",+VLOOKUP(+EOMONTH(+F2790,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2790=\"\",\"\",VLOOKUP(D2790,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2790=\"\",\"\",IF(A2790=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2790,-2)+15,Cenários!$A:$D,2,FALSE)>A2790,+VLOOKUP(+EOMONTH(+A2790,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2790,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2790=\"\",\"\",VLOOKUP(F2790,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2790=\"\",\"\",IF(WORKDAY(+A2790,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2790,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-07"},{"$f":"IF(A2791=\"\",\"\",+IF(+A2791=D2791,+E2791,((+G2791/E2791)^+((NETWORKDAYS(+D2791,A2791,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2791,F2791,Feriados!$A$2:$A$1058)-1))*E2791)))","v":6262.9164553115406},{"$f":"IF(A2791=\"\",\"\",+IF(+A2791=D2791,+VLOOKUP(D2791,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2791,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2791=\"\",\"\",+VLOOKUP(+EOMONTH(+F2791,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2791=\"\",\"\",VLOOKUP(D2791,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2791=\"\",\"\",IF(A2791=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2791,-2)+15,Cenários!$A:$D,2,FALSE)>A2791,+VLOOKUP(+EOMONTH(+A2791,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2791,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2791=\"\",\"\",VLOOKUP(F2791,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2791=\"\",\"\",IF(WORKDAY(+A2791,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2791,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-08"},{"$f":"IF(A2792=\"\",\"\",+IF(+A2792=D2792,+E2792,((+G2792/E2792)^+((NETWORKDAYS(+D2792,A2792,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2792,F2792,Feriados!$A$2:$A$1058)-1))*E2792)))","v":6263.6016436596819},{"$f":"IF(A2792=\"\",\"\",+IF(+A2792=D2792,+VLOOKUP(D2792,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2792,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2792=\"\",\"\",+VLOOKUP(+EOMONTH(+F2792,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2792=\"\",\"\",VLOOKUP(D2792,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2792=\"\",\"\",IF(A2792=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2792,-2)+15,Cenários!$A:$D,2,FALSE)>A2792,+VLOOKUP(+EOMONTH(+A2792,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2792,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2792=\"\",\"\",VLOOKUP(F2792,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2792=\"\",\"\",IF(WORKDAY(+A2792,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2792,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-11"},{"$f":"IF(A2793=\"\",\"\",+IF(+A2793=D2793,+E2793,((+G2793/E2793)^+((NETWORKDAYS(+D2793,A2793,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2793,F2793,Feriados!$A$2:$A$1058)-1))*E2793)))","v":6264.2869069701947},{"$f":"IF(A2793=\"\",\"\",+IF(+A2793=D2793,+VLOOKUP(D2793,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2793,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2793=\"\",\"\",+VLOOKUP(+EOMONTH(+F2793,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2793=\"\",\"\",VLOOKUP(D2793,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2793=\"\",\"\",IF(A2793=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2793,-2)+15,Cenários!$A:$D,2,FALSE)>A2793,+VLOOKUP(+EOMONTH(+A2793,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2793,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2793=\"\",\"\",VLOOKUP(F2793,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2793=\"\",\"\",IF(WORKDAY(+A2793,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2793,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-12"},{"$f":"IF(A2794=\"\",\"\",+IF(+A2794=D2794,+E2794,((+G2794/E2794)^+((NETWORKDAYS(+D2794,A2794,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2794,F2794,Feriados!$A$2:$A$1058)-1))*E2794)))","v":6264.9722452512788},{"$f":"IF(A2794=\"\",\"\",+IF(+A2794=D2794,+VLOOKUP(D2794,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2794,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2794=\"\",\"\",+VLOOKUP(+EOMONTH(+F2794,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2794=\"\",\"\",VLOOKUP(D2794,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2794=\"\",\"\",IF(A2794=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2794,-2)+15,Cenários!$A:$D,2,FALSE)>A2794,+VLOOKUP(+EOMONTH(+A2794,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2794,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2794=\"\",\"\",VLOOKUP(F2794,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2794=\"\",\"\",IF(WORKDAY(+A2794,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2794,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-13"},{"$f":"IF(A2795=\"\",\"\",+IF(+A2795=D2795,+E2795,((+G2795/E2795)^+((NETWORKDAYS(+D2795,A2795,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2795,F2795,Feriados!$A$2:$A$1058)-1))*E2795)))","v":6265.6576585111397},{"$f":"IF(A2795=\"\",\"\",+IF(+A2795=D2795,+VLOOKUP(D2795,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2795,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2795=\"\",\"\",+VLOOKUP(+EOMONTH(+F2795,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2795=\"\",\"\",VLOOKUP(D2795,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2795=\"\",\"\",IF(A2795=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2795,-2)+15,Cenários!$A:$D,2,FALSE)>A2795,+VLOOKUP(+EOMONTH(+A2795,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2795,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2795=\"\",\"\",VLOOKUP(F2795,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2795=\"\",\"\",IF(WORKDAY(+A2795,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2795,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-14"},{"$f":"IF(A2796=\"\",\"\",+IF(+A2796=D2796,+E2796,((+G2796/E2796)^+((NETWORKDAYS(+D2796,A2796,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2796,F2796,Feriados!$A$2:$A$1058)-1))*E2796)))","v":6266.3431467579785},{"$f":"IF(A2796=\"\",\"\",+IF(+A2796=D2796,+VLOOKUP(D2796,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2796,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2796=\"\",\"\",+VLOOKUP(+EOMONTH(+F2796,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-11-16"},{"$f":"IF(A2796=\"\",\"\",VLOOKUP(D2796,Cenários!$B:$D,3,FALSE))","v":6252.6476199999997},{"$f":"IF(A2796=\"\",\"\",IF(A2796=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2796,-2)+15,Cenários!$A:$D,2,FALSE)>A2796,+VLOOKUP(+EOMONTH(+A2796,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2796,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2034-12-15"},{"$f":"IF(A2796=\"\",\"\",VLOOKUP(F2796,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996}]
[{"$f":"IF(A2796=\"\",\"\",IF(WORKDAY(+A2796,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2796,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-15"},{"$f":"IF(A2797=\"\",\"\",+IF(+A2797=D2797,+E2797,((+G2797/E2797)^+((NETWORKDAYS(+D2797,A2797,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2797,F2797,Feriados!$A$2:$A$1058)-1))*E2797)))","v":6267.0287099999996},{"$f":"IF(A2797=\"\",\"\",+IF(+A2797=D2797,+VLOOKUP(D2797,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2797,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A2797=\"\",\"\",+VLOOKUP(+EOMONTH(+F2797,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2797=\"\",\"\",VLOOKUP(D2797,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2797=\"\",\"\",IF(A2797=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2797,-2)+15,Cenários!$A:$D,2,FALSE)>A2797,+VLOOKUP(+EOMONTH(+A2797,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2797,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2797=\"\",\"\",VLOOKUP(F2797,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2797=\"\",\"\",IF(WORKDAY(+A2797,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2797,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-18"},{"$f":"IF(A2798=\"\",\"\",+IF(+A2798=D2798,+E2798,((+G2798/E2798)^+((NETWORKDAYS(+D2798,A2798,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2798,F2798,Feriados!$A$2:$A$1058)-1))*E2798)))","v":6268.1483761377767},{"$f":"IF(A2798=\"\",\"\",+IF(+A2798=D2798,+VLOOKUP(D2798,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2798,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2798=\"\",\"\",+VLOOKUP(+EOMONTH(+F2798,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2798=\"\",\"\",VLOOKUP(D2798,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2798=\"\",\"\",IF(A2798=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2798,-2)+15,Cenários!$A:$D,2,FALSE)>A2798,+VLOOKUP(+EOMONTH(+A2798,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2798,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2798=\"\",\"\",VLOOKUP(F2798,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2798=\"\",\"\",IF(WORKDAY(+A2798,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2798,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-19"},{"$f":"IF(A2799=\"\",\"\",+IF(+A2799=D2799,+E2799,((+G2799/E2799)^+((NETWORKDAYS(+D2799,A2799,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2799,F2799,Feriados!$A$2:$A$1058)-1))*E2799)))","v":6269.2682423148872},{"$f":"IF(A2799=\"\",\"\",+IF(+A2799=D2799,+VLOOKUP(D2799,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2799,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2799=\"\",\"\",+VLOOKUP(+EOMONTH(+F2799,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2799=\"\",\"\",VLOOKUP(D2799,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2799=\"\",\"\",IF(A2799=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2799,-2)+15,Cenários!$A:$D,2,FALSE)>A2799,+VLOOKUP(+EOMONTH(+A2799,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2799,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2799=\"\",\"\",VLOOKUP(F2799,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2799=\"\",\"\",IF(WORKDAY(+A2799,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2799,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-20"},{"$f":"IF(A2800=\"\",\"\",+IF(+A2800=D2800,+E2800,((+G2800/E2800)^+((NETWORKDAYS(+D2800,A2800,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2800,F2800,Feriados!$A$2:$A$1058)-1))*E2800)))","v":6270.388308567075},{"$f":"IF(A2800=\"\",\"\",+IF(+A2800=D2800,+VLOOKUP(D2800,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2800,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2800=\"\",\"\",+VLOOKUP(+EOMONTH(+F2800,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2800=\"\",\"\",VLOOKUP(D2800,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2800=\"\",\"\",IF(A2800=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2800,-2)+15,Cenários!$A:$D,2,FALSE)>A2800,+VLOOKUP(+EOMONTH(+A2800,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2800,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2800=\"\",\"\",VLOOKUP(F2800,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2800=\"\",\"\",IF(WORKDAY(+A2800,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2800,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-21"},{"$f":"IF(A2801=\"\",\"\",+IF(+A2801=D2801,+E2801,((+G2801/E2801)^+((NETWORKDAYS(+D2801,A2801,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2801,F2801,Feriados!$A$2:$A$1058)-1))*E2801)))","v":6271.5085749300806},{"$f":"IF(A2801=\"\",\"\",+IF(+A2801=D2801,+VLOOKUP(D2801,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2801,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2801=\"\",\"\",+VLOOKUP(+EOMONTH(+F2801,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2801=\"\",\"\",VLOOKUP(D2801,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2801=\"\",\"\",IF(A2801=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2801,-2)+15,Cenários!$A:$D,2,FALSE)>A2801,+VLOOKUP(+EOMONTH(+A2801,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2801,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2801=\"\",\"\",VLOOKUP(F2801,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2801=\"\",\"\",IF(WORKDAY(+A2801,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2801,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-22"},{"$f":"IF(A2802=\"\",\"\",+IF(+A2802=D2802,+E2802,((+G2802/E2802)^+((NETWORKDAYS(+D2802,A2802,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2802,F2802,Feriados!$A$2:$A$1058)-1))*E2802)))","v":6272.6290414396608},{"$f":"IF(A2802=\"\",\"\",+IF(+A2802=D2802,+VLOOKUP(D2802,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2802,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2802=\"\",\"\",+VLOOKUP(+EOMONTH(+F2802,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2802=\"\",\"\",VLOOKUP(D2802,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2802=\"\",\"\",IF(A2802=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2802,-2)+15,Cenários!$A:$D,2,FALSE)>A2802,+VLOOKUP(+EOMONTH(+A2802,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2802,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2802=\"\",\"\",VLOOKUP(F2802,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2802=\"\",\"\",IF(WORKDAY(+A2802,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2802,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-26"},{"$f":"IF(A2803=\"\",\"\",+IF(+A2803=D2803,+E2803,((+G2803/E2803)^+((NETWORKDAYS(+D2803,A2803,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2803,F2803,Feriados!$A$2:$A$1058)-1))*E2803)))","v":6273.7497081315687},{"$f":"IF(A2803=\"\",\"\",+IF(+A2803=D2803,+VLOOKUP(D2803,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2803,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2803=\"\",\"\",+VLOOKUP(+EOMONTH(+F2803,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2803=\"\",\"\",VLOOKUP(D2803,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2803=\"\",\"\",IF(A2803=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2803,-2)+15,Cenários!$A:$D,2,FALSE)>A2803,+VLOOKUP(+EOMONTH(+A2803,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2803,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2803=\"\",\"\",VLOOKUP(F2803,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2803=\"\",\"\",IF(WORKDAY(+A2803,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2803,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-27"},{"$f":"IF(A2804=\"\",\"\",+IF(+A2804=D2804,+E2804,((+G2804/E2804)^+((NETWORKDAYS(+D2804,A2804,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2804,F2804,Feriados!$A$2:$A$1058)-1))*E2804)))","v":6274.870575041572},{"$f":"IF(A2804=\"\",\"\",+IF(+A2804=D2804,+VLOOKUP(D2804,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2804,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2804=\"\",\"\",+VLOOKUP(+EOMONTH(+F2804,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2804=\"\",\"\",VLOOKUP(D2804,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2804=\"\",\"\",IF(A2804=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2804,-2)+15,Cenários!$A:$D,2,FALSE)>A2804,+VLOOKUP(+EOMONTH(+A2804,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2804,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2804=\"\",\"\",VLOOKUP(F2804,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2804=\"\",\"\",IF(WORKDAY(+A2804,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2804,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-28"},{"$f":"IF(A2805=\"\",\"\",+IF(+A2805=D2805,+E2805,((+G2805/E2805)^+((NETWORKDAYS(+D2805,A2805,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2805,F2805,Feriados!$A$2:$A$1058)-1))*E2805)))","v":6275.9916422054403},{"$f":"IF(A2805=\"\",\"\",+IF(+A2805=D2805,+VLOOKUP(D2805,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2805,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2805=\"\",\"\",+VLOOKUP(+EOMONTH(+F2805,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2805=\"\",\"\",VLOOKUP(D2805,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2805=\"\",\"\",IF(A2805=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2805,-2)+15,Cenários!$A:$D,2,FALSE)>A2805,+VLOOKUP(+EOMONTH(+A2805,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2805,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2805=\"\",\"\",VLOOKUP(F2805,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2805=\"\",\"\",IF(WORKDAY(+A2805,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2805,1,Feriados!$A$2:$A$1071),\"\"))","v":"2034-12-29"},{"$f":"IF(A2806=\"\",\"\",+IF(+A2806=D2806,+E2806,((+G2806/E2806)^+((NETWORKDAYS(+D2806,A2806,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2806,F2806,Feriados!$A$2:$A$1058)-1))*E2806)))","v":6277.112909658952},{"$f":"IF(A2806=\"\",\"\",+IF(+A2806=D2806,+VLOOKUP(D2806,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2806,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2806=\"\",\"\",+VLOOKUP(+EOMONTH(+F2806,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2806=\"\",\"\",VLOOKUP(D2806,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2806=\"\",\"\",IF(A2806=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2806,-2)+15,Cenários!$A:$D,2,FALSE)>A2806,+VLOOKUP(+EOMONTH(+A2806,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2806,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2806=\"\",\"\",VLOOKUP(F2806,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2806=\"\",\"\",IF(WORKDAY(+A2806,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2806,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-02"},{"$f":"IF(A2807=\"\",\"\",+IF(+A2807=D2807,+E2807,((+G2807/E2807)^+((NETWORKDAYS(+D2807,A2807,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2807,F2807,Feriados!$A$2:$A$1058)-1))*E2807)))","v":6278.2343774378896},{"$f":"IF(A2807=\"\",\"\",+IF(+A2807=D2807,+VLOOKUP(D2807,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2807,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2807=\"\",\"\",+VLOOKUP(+EOMONTH(+F2807,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2807=\"\",\"\",VLOOKUP(D2807,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2807=\"\",\"\",IF(A2807=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2807,-2)+15,Cenários!$A:$D,2,FALSE)>A2807,+VLOOKUP(+EOMONTH(+A2807,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2807,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2807=\"\",\"\",VLOOKUP(F2807,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2807=\"\",\"\",IF(WORKDAY(+A2807,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2807,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-03"},{"$f":"IF(A2808=\"\",\"\",+IF(+A2808=D2808,+E2808,((+G2808/E2808)^+((NETWORKDAYS(+D2808,A2808,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2808,F2808,Feriados!$A$2:$A$1058)-1))*E2808)))","v":6279.3560455780434},{"$f":"IF(A2808=\"\",\"\",+IF(+A2808=D2808,+VLOOKUP(D2808,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2808,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2808=\"\",\"\",+VLOOKUP(+EOMONTH(+F2808,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2808=\"\",\"\",VLOOKUP(D2808,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2808=\"\",\"\",IF(A2808=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2808,-2)+15,Cenários!$A:$D,2,FALSE)>A2808,+VLOOKUP(+EOMONTH(+A2808,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2808,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2808=\"\",\"\",VLOOKUP(F2808,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2808=\"\",\"\",IF(WORKDAY(+A2808,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2808,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-04"},{"$f":"IF(A2809=\"\",\"\",+IF(+A2809=D2809,+E2809,((+G2809/E2809)^+((NETWORKDAYS(+D2809,A2809,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2809,F2809,Feriados!$A$2:$A$1058)-1))*E2809)))","v":6280.4779141152112},{"$f":"IF(A2809=\"\",\"\",+IF(+A2809=D2809,+VLOOKUP(D2809,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2809,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2809=\"\",\"\",+VLOOKUP(+EOMONTH(+F2809,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2809=\"\",\"\",VLOOKUP(D2809,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2809=\"\",\"\",IF(A2809=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2809,-2)+15,Cenários!$A:$D,2,FALSE)>A2809,+VLOOKUP(+EOMONTH(+A2809,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2809,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2809=\"\",\"\",VLOOKUP(F2809,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2809=\"\",\"\",IF(WORKDAY(+A2809,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2809,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-05"},{"$f":"IF(A2810=\"\",\"\",+IF(+A2810=D2810,+E2810,((+G2810/E2810)^+((NETWORKDAYS(+D2810,A2810,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2810,F2810,Feriados!$A$2:$A$1058)-1))*E2810)))","v":6281.5999830851952},{"$f":"IF(A2810=\"\",\"\",+IF(+A2810=D2810,+VLOOKUP(D2810,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2810,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2810=\"\",\"\",+VLOOKUP(+EOMONTH(+F2810,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2810=\"\",\"\",VLOOKUP(D2810,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2810=\"\",\"\",IF(A2810=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2810,-2)+15,Cenários!$A:$D,2,FALSE)>A2810,+VLOOKUP(+EOMONTH(+A2810,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2810,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2810=\"\",\"\",VLOOKUP(F2810,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2810=\"\",\"\",IF(WORKDAY(+A2810,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2810,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-08"},{"$f":"IF(A2811=\"\",\"\",+IF(+A2811=D2811,+E2811,((+G2811/E2811)^+((NETWORKDAYS(+D2811,A2811,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2811,F2811,Feriados!$A$2:$A$1058)-1))*E2811)))","v":6282.722252523803},{"$f":"IF(A2811=\"\",\"\",+IF(+A2811=D2811,+VLOOKUP(D2811,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2811,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2811=\"\",\"\",+VLOOKUP(+EOMONTH(+F2811,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2811=\"\",\"\",VLOOKUP(D2811,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2811=\"\",\"\",IF(A2811=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2811,-2)+15,Cenários!$A:$D,2,FALSE)>A2811,+VLOOKUP(+EOMONTH(+A2811,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2811,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2811=\"\",\"\",VLOOKUP(F2811,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2811=\"\",\"\",IF(WORKDAY(+A2811,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2811,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-09"},{"$f":"IF(A2812=\"\",\"\",+IF(+A2812=D2812,+E2812,((+G2812/E2812)^+((NETWORKDAYS(+D2812,A2812,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2812,F2812,Feriados!$A$2:$A$1058)-1))*E2812)))","v":6283.8447224668525},{"$f":"IF(A2812=\"\",\"\",+IF(+A2812=D2812,+VLOOKUP(D2812,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2812,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2812=\"\",\"\",+VLOOKUP(+EOMONTH(+F2812,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2812=\"\",\"\",VLOOKUP(D2812,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2812=\"\",\"\",IF(A2812=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2812,-2)+15,Cenários!$A:$D,2,FALSE)>A2812,+VLOOKUP(+EOMONTH(+A2812,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2812,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2812=\"\",\"\",VLOOKUP(F2812,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2812=\"\",\"\",IF(WORKDAY(+A2812,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2812,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-10"},{"$f":"IF(A2813=\"\",\"\",+IF(+A2813=D2813,+E2813,((+G2813/E2813)^+((NETWORKDAYS(+D2813,A2813,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2813,F2813,Feriados!$A$2:$A$1058)-1))*E2813)))","v":6284.967392950166},{"$f":"IF(A2813=\"\",\"\",+IF(+A2813=D2813,+VLOOKUP(D2813,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2813,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2813=\"\",\"\",+VLOOKUP(+EOMONTH(+F2813,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2813=\"\",\"\",VLOOKUP(D2813,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2813=\"\",\"\",IF(A2813=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2813,-2)+15,Cenários!$A:$D,2,FALSE)>A2813,+VLOOKUP(+EOMONTH(+A2813,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2813,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2813=\"\",\"\",VLOOKUP(F2813,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2813=\"\",\"\",IF(WORKDAY(+A2813,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2813,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-11"},{"$f":"IF(A2814=\"\",\"\",+IF(+A2814=D2814,+E2814,((+G2814/E2814)^+((NETWORKDAYS(+D2814,A2814,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2814,F2814,Feriados!$A$2:$A$1058)-1))*E2814)))","v":6286.0902640095701},{"$f":"IF(A2814=\"\",\"\",+IF(+A2814=D2814,+VLOOKUP(D2814,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2814,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2814=\"\",\"\",+VLOOKUP(+EOMONTH(+F2814,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2814=\"\",\"\",VLOOKUP(D2814,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2814=\"\",\"\",IF(A2814=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2814,-2)+15,Cenários!$A:$D,2,FALSE)>A2814,+VLOOKUP(+EOMONTH(+A2814,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2814,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2814=\"\",\"\",VLOOKUP(F2814,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2814=\"\",\"\",IF(WORKDAY(+A2814,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2814,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-12"},{"$f":"IF(A2815=\"\",\"\",+IF(+A2815=D2815,+E2815,((+G2815/E2815)^+((NETWORKDAYS(+D2815,A2815,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2815,F2815,Feriados!$A$2:$A$1058)-1))*E2815)))","v":6287.2133356809009},{"$f":"IF(A2815=\"\",\"\",+IF(+A2815=D2815,+VLOOKUP(D2815,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2815,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2815=\"\",\"\",+VLOOKUP(+EOMONTH(+F2815,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2034-12-15"},{"$f":"IF(A2815=\"\",\"\",VLOOKUP(D2815,Cenários!$B:$D,3,FALSE))","v":6267.0287099999996},{"$f":"IF(A2815=\"\",\"\",IF(A2815=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2815,-2)+15,Cenários!$A:$D,2,FALSE)>A2815,+VLOOKUP(+EOMONTH(+A2815,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2815,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-01-15"},{"$f":"IF(A2815=\"\",\"\",VLOOKUP(F2815,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996}]
[{"$f":"IF(A2815=\"\",\"\",IF(WORKDAY(+A2815,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2815,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-15"},{"$f":"IF(A2816=\"\",\"\",+IF(+A2816=D2816,+E2816,((+G2816/E2816)^+((NETWORKDAYS(+D2816,A2816,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2816,F2816,Feriados!$A$2:$A$1058)-1))*E2816)))","v":6288.3366079999996},{"$f":"IF(A2816=\"\",\"\",+IF(+A2816=D2816,+VLOOKUP(D2816,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2816,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.34},{"$f":"IF(A2816=\"\",\"\",+VLOOKUP(+EOMONTH(+F2816,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2816=\"\",\"\",VLOOKUP(D2816,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2816=\"\",\"\",IF(A2816=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2816,-2)+15,Cenários!$A:$D,2,FALSE)>A2816,+VLOOKUP(+EOMONTH(+A2816,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2816,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2816=\"\",\"\",VLOOKUP(F2816,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2816=\"\",\"\",IF(WORKDAY(+A2816,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2816,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-16"},{"$f":"IF(A2817=\"\",\"\",+IF(+A2817=D2817,+E2817,((+G2817/E2817)^+((NETWORKDAYS(+D2817,A2817,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2817,F2817,Feriados!$A$2:$A$1058)-1))*E2817)))","v":6289.2336609755193},{"$f":"IF(A2817=\"\",\"\",+IF(+A2817=D2817,+VLOOKUP(D2817,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2817,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2817=\"\",\"\",+VLOOKUP(+EOMONTH(+F2817,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2817=\"\",\"\",VLOOKUP(D2817,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2817=\"\",\"\",IF(A2817=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2817,-2)+15,Cenários!$A:$D,2,FALSE)>A2817,+VLOOKUP(+EOMONTH(+A2817,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2817,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2817=\"\",\"\",VLOOKUP(F2817,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2817=\"\",\"\",IF(WORKDAY(+A2817,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2817,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-17"},{"$f":"IF(A2818=\"\",\"\",+IF(+A2818=D2818,+E2818,((+G2818/E2818)^+((NETWORKDAYS(+D2818,A2818,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2818,F2818,Feriados!$A$2:$A$1058)-1))*E2818)))","v":6290.1308419187517},{"$f":"IF(A2818=\"\",\"\",+IF(+A2818=D2818,+VLOOKUP(D2818,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2818,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2818=\"\",\"\",+VLOOKUP(+EOMONTH(+F2818,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2818=\"\",\"\",VLOOKUP(D2818,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2818=\"\",\"\",IF(A2818=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2818,-2)+15,Cenários!$A:$D,2,FALSE)>A2818,+VLOOKUP(+EOMONTH(+A2818,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2818,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2818=\"\",\"\",VLOOKUP(F2818,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2818=\"\",\"\",IF(WORKDAY(+A2818,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2818,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-18"},{"$f":"IF(A2819=\"\",\"\",+IF(+A2819=D2819,+E2819,((+G2819/E2819)^+((NETWORKDAYS(+D2819,A2819,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2819,F2819,Feriados!$A$2:$A$1058)-1))*E2819)))","v":6291.0281508479484},{"$f":"IF(A2819=\"\",\"\",+IF(+A2819=D2819,+VLOOKUP(D2819,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2819,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2819=\"\",\"\",+VLOOKUP(+EOMONTH(+F2819,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2819=\"\",\"\",VLOOKUP(D2819,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2819=\"\",\"\",IF(A2819=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2819,-2)+15,Cenários!$A:$D,2,FALSE)>A2819,+VLOOKUP(+EOMONTH(+A2819,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2819,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2819=\"\",\"\",VLOOKUP(F2819,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2819=\"\",\"\",IF(WORKDAY(+A2819,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2819,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-19"},{"$f":"IF(A2820=\"\",\"\",+IF(+A2820=D2820,+E2820,((+G2820/E2820)^+((NETWORKDAYS(+D2820,A2820,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2820,F2820,Feriados!$A$2:$A$1058)-1))*E2820)))","v":6291.9255877813694},{"$f":"IF(A2820=\"\",\"\",+IF(+A2820=D2820,+VLOOKUP(D2820,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2820,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2820=\"\",\"\",+VLOOKUP(+EOMONTH(+F2820,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2820=\"\",\"\",VLOOKUP(D2820,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2820=\"\",\"\",IF(A2820=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2820,-2)+15,Cenários!$A:$D,2,FALSE)>A2820,+VLOOKUP(+EOMONTH(+A2820,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2820,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2820=\"\",\"\",VLOOKUP(F2820,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2820=\"\",\"\",IF(WORKDAY(+A2820,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2820,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-22"},{"$f":"IF(A2821=\"\",\"\",+IF(+A2821=D2821,+E2821,((+G2821/E2821)^+((NETWORKDAYS(+D2821,A2821,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2821,F2821,Feriados!$A$2:$A$1058)-1))*E2821)))","v":6292.8231527372727},{"$f":"IF(A2821=\"\",\"\",+IF(+A2821=D2821,+VLOOKUP(D2821,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2821,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2821=\"\",\"\",+VLOOKUP(+EOMONTH(+F2821,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2821=\"\",\"\",VLOOKUP(D2821,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2821=\"\",\"\",IF(A2821=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2821,-2)+15,Cenários!$A:$D,2,FALSE)>A2821,+VLOOKUP(+EOMONTH(+A2821,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2821,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2821=\"\",\"\",VLOOKUP(F2821,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2821=\"\",\"\",IF(WORKDAY(+A2821,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2821,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-23"},{"$f":"IF(A2822=\"\",\"\",+IF(+A2822=D2822,+E2822,((+G2822/E2822)^+((NETWORKDAYS(+D2822,A2822,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2822,F2822,Feriados!$A$2:$A$1058)-1))*E2822)))","v":6293.7208457339248},{"$f":"IF(A2822=\"\",\"\",+IF(+A2822=D2822,+VLOOKUP(D2822,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2822,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2822=\"\",\"\",+VLOOKUP(+EOMONTH(+F2822,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2822=\"\",\"\",VLOOKUP(D2822,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2822=\"\",\"\",IF(A2822=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2822,-2)+15,Cenários!$A:$D,2,FALSE)>A2822,+VLOOKUP(+EOMONTH(+A2822,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2822,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2822=\"\",\"\",VLOOKUP(F2822,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2822=\"\",\"\",IF(WORKDAY(+A2822,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2822,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-24"},{"$f":"IF(A2823=\"\",\"\",+IF(+A2823=D2823,+E2823,((+G2823/E2823)^+((NETWORKDAYS(+D2823,A2823,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2823,F2823,Feriados!$A$2:$A$1058)-1))*E2823)))","v":6294.6186667895872},{"$f":"IF(A2823=\"\",\"\",+IF(+A2823=D2823,+VLOOKUP(D2823,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2823,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2823=\"\",\"\",+VLOOKUP(+EOMONTH(+F2823,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2823=\"\",\"\",VLOOKUP(D2823,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2823=\"\",\"\",IF(A2823=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2823,-2)+15,Cenários!$A:$D,2,FALSE)>A2823,+VLOOKUP(+EOMONTH(+A2823,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2823,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2823=\"\",\"\",VLOOKUP(F2823,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2823=\"\",\"\",IF(WORKDAY(+A2823,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2823,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-25"},{"$f":"IF(A2824=\"\",\"\",+IF(+A2824=D2824,+E2824,((+G2824/E2824)^+((NETWORKDAYS(+D2824,A2824,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2824,F2824,Feriados!$A$2:$A$1058)-1))*E2824)))","v":6295.51661592253},{"$f":"IF(A2824=\"\",\"\",+IF(+A2824=D2824,+VLOOKUP(D2824,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2824,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2824=\"\",\"\",+VLOOKUP(+EOMONTH(+F2824,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2824=\"\",\"\",VLOOKUP(D2824,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2824=\"\",\"\",IF(A2824=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2824,-2)+15,Cenários!$A:$D,2,FALSE)>A2824,+VLOOKUP(+EOMONTH(+A2824,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2824,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2824=\"\",\"\",VLOOKUP(F2824,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2824=\"\",\"\",IF(WORKDAY(+A2824,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2824,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-26"},{"$f":"IF(A2825=\"\",\"\",+IF(+A2825=D2825,+E2825,((+G2825/E2825)^+((NETWORKDAYS(+D2825,A2825,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2825,F2825,Feriados!$A$2:$A$1058)-1))*E2825)))","v":6296.4146931510249},{"$f":"IF(A2825=\"\",\"\",+IF(+A2825=D2825,+VLOOKUP(D2825,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2825,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2825=\"\",\"\",+VLOOKUP(+EOMONTH(+F2825,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2825=\"\",\"\",VLOOKUP(D2825,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2825=\"\",\"\",IF(A2825=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2825,-2)+15,Cenários!$A:$D,2,FALSE)>A2825,+VLOOKUP(+EOMONTH(+A2825,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2825,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2825=\"\",\"\",VLOOKUP(F2825,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2825=\"\",\"\",IF(WORKDAY(+A2825,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2825,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-29"},{"$f":"IF(A2826=\"\",\"\",+IF(+A2826=D2826,+E2826,((+G2826/E2826)^+((NETWORKDAYS(+D2826,A2826,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2826,F2826,Feriados!$A$2:$A$1058)-1))*E2826)))","v":6297.3128984933428},{"$f":"IF(A2826=\"\",\"\",+IF(+A2826=D2826,+VLOOKUP(D2826,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2826,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2826=\"\",\"\",+VLOOKUP(+EOMONTH(+F2826,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2826=\"\",\"\",VLOOKUP(D2826,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2826=\"\",\"\",IF(A2826=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2826,-2)+15,Cenários!$A:$D,2,FALSE)>A2826,+VLOOKUP(+EOMONTH(+A2826,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2826,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2826=\"\",\"\",VLOOKUP(F2826,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2826=\"\",\"\",IF(WORKDAY(+A2826,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2826,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-30"},{"$f":"IF(A2827=\"\",\"\",+IF(+A2827=D2827,+E2827,((+G2827/E2827)^+((NETWORKDAYS(+D2827,A2827,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2827,F2827,Feriados!$A$2:$A$1058)-1))*E2827)))","v":6298.2112319677608},{"$f":"IF(A2827=\"\",\"\",+IF(+A2827=D2827,+VLOOKUP(D2827,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2827,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2827=\"\",\"\",+VLOOKUP(+EOMONTH(+F2827,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2827=\"\",\"\",VLOOKUP(D2827,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2827=\"\",\"\",IF(A2827=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2827,-2)+15,Cenários!$A:$D,2,FALSE)>A2827,+VLOOKUP(+EOMONTH(+A2827,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2827,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2827=\"\",\"\",VLOOKUP(F2827,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2827=\"\",\"\",IF(WORKDAY(+A2827,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2827,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-01-31"},{"$f":"IF(A2828=\"\",\"\",+IF(+A2828=D2828,+E2828,((+G2828/E2828)^+((NETWORKDAYS(+D2828,A2828,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2828,F2828,Feriados!$A$2:$A$1058)-1))*E2828)))","v":6299.109693592558},{"$f":"IF(A2828=\"\",\"\",+IF(+A2828=D2828,+VLOOKUP(D2828,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2828,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2828=\"\",\"\",+VLOOKUP(+EOMONTH(+F2828,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2828=\"\",\"\",VLOOKUP(D2828,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2828=\"\",\"\",IF(A2828=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2828,-2)+15,Cenários!$A:$D,2,FALSE)>A2828,+VLOOKUP(+EOMONTH(+A2828,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2828,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2828=\"\",\"\",VLOOKUP(F2828,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2828=\"\",\"\",IF(WORKDAY(+A2828,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2828,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-01"},{"$f":"IF(A2829=\"\",\"\",+IF(+A2829=D2829,+E2829,((+G2829/E2829)^+((NETWORKDAYS(+D2829,A2829,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2829,F2829,Feriados!$A$2:$A$1058)-1))*E2829)))","v":6300.0082833860142},{"$f":"IF(A2829=\"\",\"\",+IF(+A2829=D2829,+VLOOKUP(D2829,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2829,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2829=\"\",\"\",+VLOOKUP(+EOMONTH(+F2829,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2829=\"\",\"\",VLOOKUP(D2829,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2829=\"\",\"\",IF(A2829=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2829,-2)+15,Cenários!$A:$D,2,FALSE)>A2829,+VLOOKUP(+EOMONTH(+A2829,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2829,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2829=\"\",\"\",VLOOKUP(F2829,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2829=\"\",\"\",IF(WORKDAY(+A2829,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2829,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-02"},{"$f":"IF(A2830=\"\",\"\",+IF(+A2830=D2830,+E2830,((+G2830/E2830)^+((NETWORKDAYS(+D2830,A2830,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2830,F2830,Feriados!$A$2:$A$1058)-1))*E2830)))","v":6300.9070013664132},{"$f":"IF(A2830=\"\",\"\",+IF(+A2830=D2830,+VLOOKUP(D2830,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2830,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2830=\"\",\"\",+VLOOKUP(+EOMONTH(+F2830,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2830=\"\",\"\",VLOOKUP(D2830,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2830=\"\",\"\",IF(A2830=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2830,-2)+15,Cenários!$A:$D,2,FALSE)>A2830,+VLOOKUP(+EOMONTH(+A2830,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2830,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2830=\"\",\"\",VLOOKUP(F2830,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2830=\"\",\"\",IF(WORKDAY(+A2830,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2830,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-07"},{"$f":"IF(A2831=\"\",\"\",+IF(+A2831=D2831,+E2831,((+G2831/E2831)^+((NETWORKDAYS(+D2831,A2831,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2831,F2831,Feriados!$A$2:$A$1058)-1))*E2831)))","v":6301.805847552042},{"$f":"IF(A2831=\"\",\"\",+IF(+A2831=D2831,+VLOOKUP(D2831,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2831,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2831=\"\",\"\",+VLOOKUP(+EOMONTH(+F2831,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2831=\"\",\"\",VLOOKUP(D2831,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2831=\"\",\"\",IF(A2831=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2831,-2)+15,Cenários!$A:$D,2,FALSE)>A2831,+VLOOKUP(+EOMONTH(+A2831,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2831,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2831=\"\",\"\",VLOOKUP(F2831,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2831=\"\",\"\",IF(WORKDAY(+A2831,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2831,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-08"},{"$f":"IF(A2832=\"\",\"\",+IF(+A2832=D2832,+E2832,((+G2832/E2832)^+((NETWORKDAYS(+D2832,A2832,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2832,F2832,Feriados!$A$2:$A$1058)-1))*E2832)))","v":6302.7048219611897},{"$f":"IF(A2832=\"\",\"\",+IF(+A2832=D2832,+VLOOKUP(D2832,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2832,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2832=\"\",\"\",+VLOOKUP(+EOMONTH(+F2832,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2832=\"\",\"\",VLOOKUP(D2832,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2832=\"\",\"\",IF(A2832=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2832,-2)+15,Cenários!$A:$D,2,FALSE)>A2832,+VLOOKUP(+EOMONTH(+A2832,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2832,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2832=\"\",\"\",VLOOKUP(F2832,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2832=\"\",\"\",IF(WORKDAY(+A2832,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2832,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-09"},{"$f":"IF(A2833=\"\",\"\",+IF(+A2833=D2833,+E2833,((+G2833/E2833)^+((NETWORKDAYS(+D2833,A2833,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2833,F2833,Feriados!$A$2:$A$1058)-1))*E2833)))","v":6303.6039246121472},{"$f":"IF(A2833=\"\",\"\",+IF(+A2833=D2833,+VLOOKUP(D2833,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2833,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2833=\"\",\"\",+VLOOKUP(+EOMONTH(+F2833,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2833=\"\",\"\",VLOOKUP(D2833,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2833=\"\",\"\",IF(A2833=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2833,-2)+15,Cenários!$A:$D,2,FALSE)>A2833,+VLOOKUP(+EOMONTH(+A2833,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2833,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2833=\"\",\"\",VLOOKUP(F2833,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2833=\"\",\"\",IF(WORKDAY(+A2833,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2833,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-12"},{"$f":"IF(A2834=\"\",\"\",+IF(+A2834=D2834,+E2834,((+G2834/E2834)^+((NETWORKDAYS(+D2834,A2834,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2834,F2834,Feriados!$A$2:$A$1058)-1))*E2834)))","v":6304.5031555232099},{"$f":"IF(A2834=\"\",\"\",+IF(+A2834=D2834,+VLOOKUP(D2834,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2834,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2834=\"\",\"\",+VLOOKUP(+EOMONTH(+F2834,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2834=\"\",\"\",VLOOKUP(D2834,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2834=\"\",\"\",IF(A2834=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2834,-2)+15,Cenários!$A:$D,2,FALSE)>A2834,+VLOOKUP(+EOMONTH(+A2834,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2834,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2834=\"\",\"\",VLOOKUP(F2834,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2834=\"\",\"\",IF(WORKDAY(+A2834,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2834,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-13"},{"$f":"IF(A2835=\"\",\"\",+IF(+A2835=D2835,+E2835,((+G2835/E2835)^+((NETWORKDAYS(+D2835,A2835,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2835,F2835,Feriados!$A$2:$A$1058)-1))*E2835)))","v":6305.4025147126722},{"$f":"IF(A2835=\"\",\"\",+IF(+A2835=D2835,+VLOOKUP(D2835,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2835,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2835=\"\",\"\",+VLOOKUP(+EOMONTH(+F2835,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2835=\"\",\"\",VLOOKUP(D2835,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2835=\"\",\"\",IF(A2835=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2835,-2)+15,Cenários!$A:$D,2,FALSE)>A2835,+VLOOKUP(+EOMONTH(+A2835,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2835,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2835=\"\",\"\",VLOOKUP(F2835,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2835=\"\",\"\",IF(WORKDAY(+A2835,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2835,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-14"},{"$f":"IF(A2836=\"\",\"\",+IF(+A2836=D2836,+E2836,((+G2836/E2836)^+((NETWORKDAYS(+D2836,A2836,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2836,F2836,Feriados!$A$2:$A$1058)-1))*E2836)))","v":6306.302002198835},{"$f":"IF(A2836=\"\",\"\",+IF(+A2836=D2836,+VLOOKUP(D2836,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2836,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2836=\"\",\"\",+VLOOKUP(+EOMONTH(+F2836,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-01-15"},{"$f":"IF(A2836=\"\",\"\",VLOOKUP(D2836,Cenários!$B:$D,3,FALSE))","v":6288.3366079999996},{"$f":"IF(A2836=\"\",\"\",IF(A2836=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2836,-2)+15,Cenários!$A:$D,2,FALSE)>A2836,+VLOOKUP(+EOMONTH(+A2836,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2836,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-02-15"},{"$f":"IF(A2836=\"\",\"\",VLOOKUP(F2836,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001}]
[{"$f":"IF(A2836=\"\",\"\",IF(WORKDAY(+A2836,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2836,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-15"},{"$f":"IF(A2837=\"\",\"\",+IF(+A2837=D2837,+E2837,((+G2837/E2837)^+((NETWORKDAYS(+D2837,A2837,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2837,F2837,Feriados!$A$2:$A$1058)-1))*E2837)))","v":6307.2016180000001},{"$f":"IF(A2837=\"\",\"\",+IF(+A2837=D2837,+VLOOKUP(D2837,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2837,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.3},{"$f":"IF(A2837=\"\",\"\",+VLOOKUP(+EOMONTH(+F2837,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2837=\"\",\"\",VLOOKUP(D2837,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2837=\"\",\"\",IF(A2837=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2837,-2)+15,Cenários!$A:$D,2,FALSE)>A2837,+VLOOKUP(+EOMONTH(+A2837,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2837,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2837=\"\",\"\",VLOOKUP(F2837,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2837=\"\",\"\",IF(WORKDAY(+A2837,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2837,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-16"},{"$f":"IF(A2838=\"\",\"\",+IF(+A2838=D2838,+E2838,((+G2838/E2838)^+((NETWORKDAYS(+D2838,A2838,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2838,F2838,Feriados!$A$2:$A$1058)-1))*E2838)))","v":6308.6491141112438},{"$f":"IF(A2838=\"\",\"\",+IF(+A2838=D2838,+VLOOKUP(D2838,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2838,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2838=\"\",\"\",+VLOOKUP(+EOMONTH(+F2838,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2838=\"\",\"\",VLOOKUP(D2838,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2838=\"\",\"\",IF(A2838=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2838,-2)+15,Cenários!$A:$D,2,FALSE)>A2838,+VLOOKUP(+EOMONTH(+A2838,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2838,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2838=\"\",\"\",VLOOKUP(F2838,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2838=\"\",\"\",IF(WORKDAY(+A2838,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2838,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-19"},{"$f":"IF(A2839=\"\",\"\",+IF(+A2839=D2839,+E2839,((+G2839/E2839)^+((NETWORKDAYS(+D2839,A2839,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2839,F2839,Feriados!$A$2:$A$1058)-1))*E2839)))","v":6310.0969424213154},{"$f":"IF(A2839=\"\",\"\",+IF(+A2839=D2839,+VLOOKUP(D2839,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2839,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2839=\"\",\"\",+VLOOKUP(+EOMONTH(+F2839,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2839=\"\",\"\",VLOOKUP(D2839,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2839=\"\",\"\",IF(A2839=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2839,-2)+15,Cenários!$A:$D,2,FALSE)>A2839,+VLOOKUP(+EOMONTH(+A2839,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2839,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2839=\"\",\"\",VLOOKUP(F2839,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2839=\"\",\"\",IF(WORKDAY(+A2839,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2839,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-20"},{"$f":"IF(A2840=\"\",\"\",+IF(+A2840=D2840,+E2840,((+G2840/E2840)^+((NETWORKDAYS(+D2840,A2840,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2840,F2840,Feriados!$A$2:$A$1058)-1))*E2840)))","v":6311.5451030064569},{"$f":"IF(A2840=\"\",\"\",+IF(+A2840=D2840,+VLOOKUP(D2840,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2840,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2840=\"\",\"\",+VLOOKUP(+EOMONTH(+F2840,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2840=\"\",\"\",VLOOKUP(D2840,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2840=\"\",\"\",IF(A2840=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2840,-2)+15,Cenários!$A:$D,2,FALSE)>A2840,+VLOOKUP(+EOMONTH(+A2840,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2840,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2840=\"\",\"\",VLOOKUP(F2840,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2840=\"\",\"\",IF(WORKDAY(+A2840,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2840,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-21"},{"$f":"IF(A2841=\"\",\"\",+IF(+A2841=D2841,+E2841,((+G2841/E2841)^+((NETWORKDAYS(+D2841,A2841,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2841,F2841,Feriados!$A$2:$A$1058)-1))*E2841)))","v":6312.9935959429231},{"$f":"IF(A2841=\"\",\"\",+IF(+A2841=D2841,+VLOOKUP(D2841,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2841,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2841=\"\",\"\",+VLOOKUP(+EOMONTH(+F2841,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2841=\"\",\"\",VLOOKUP(D2841,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2841=\"\",\"\",IF(A2841=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2841,-2)+15,Cenários!$A:$D,2,FALSE)>A2841,+VLOOKUP(+EOMONTH(+A2841,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2841,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2841=\"\",\"\",VLOOKUP(F2841,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2841=\"\",\"\",IF(WORKDAY(+A2841,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2841,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-22"},{"$f":"IF(A2842=\"\",\"\",+IF(+A2842=D2842,+E2842,((+G2842/E2842)^+((NETWORKDAYS(+D2842,A2842,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2842,F2842,Feriados!$A$2:$A$1058)-1))*E2842)))","v":6314.4424213069879},{"$f":"IF(A2842=\"\",\"\",+IF(+A2842=D2842,+VLOOKUP(D2842,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2842,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2842=\"\",\"\",+VLOOKUP(+EOMONTH(+F2842,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2842=\"\",\"\",VLOOKUP(D2842,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2842=\"\",\"\",IF(A2842=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2842,-2)+15,Cenários!$A:$D,2,FALSE)>A2842,+VLOOKUP(+EOMONTH(+A2842,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2842,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2842=\"\",\"\",VLOOKUP(F2842,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2842=\"\",\"\",IF(WORKDAY(+A2842,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2842,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-23"},{"$f":"IF(A2843=\"\",\"\",+IF(+A2843=D2843,+E2843,((+G2843/E2843)^+((NETWORKDAYS(+D2843,A2843,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2843,F2843,Feriados!$A$2:$A$1058)-1))*E2843)))","v":6315.8915791749441},{"$f":"IF(A2843=\"\",\"\",+IF(+A2843=D2843,+VLOOKUP(D2843,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2843,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2843=\"\",\"\",+VLOOKUP(+EOMONTH(+F2843,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2843=\"\",\"\",VLOOKUP(D2843,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2843=\"\",\"\",IF(A2843=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2843,-2)+15,Cenários!$A:$D,2,FALSE)>A2843,+VLOOKUP(+EOMONTH(+A2843,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2843,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2843=\"\",\"\",VLOOKUP(F2843,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2843=\"\",\"\",IF(WORKDAY(+A2843,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2843,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-26"},{"$f":"IF(A2844=\"\",\"\",+IF(+A2844=D2844,+E2844,((+G2844/E2844)^+((NETWORKDAYS(+D2844,A2844,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2844,F2844,Feriados!$A$2:$A$1058)-1))*E2844)))","v":6317.3410696231012},{"$f":"IF(A2844=\"\",\"\",+IF(+A2844=D2844,+VLOOKUP(D2844,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2844,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2844=\"\",\"\",+VLOOKUP(+EOMONTH(+F2844,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2844=\"\",\"\",VLOOKUP(D2844,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2844=\"\",\"\",IF(A2844=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2844,-2)+15,Cenários!$A:$D,2,FALSE)>A2844,+VLOOKUP(+EOMONTH(+A2844,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2844,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2844=\"\",\"\",VLOOKUP(F2844,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2844=\"\",\"\",IF(WORKDAY(+A2844,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2844,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-27"},{"$f":"IF(A2845=\"\",\"\",+IF(+A2845=D2845,+E2845,((+G2845/E2845)^+((NETWORKDAYS(+D2845,A2845,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2845,F2845,Feriados!$A$2:$A$1058)-1))*E2845)))","v":6318.790892727784},{"$f":"IF(A2845=\"\",\"\",+IF(+A2845=D2845,+VLOOKUP(D2845,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2845,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2845=\"\",\"\",+VLOOKUP(+EOMONTH(+F2845,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2845=\"\",\"\",VLOOKUP(D2845,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2845=\"\",\"\",IF(A2845=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2845,-2)+15,Cenários!$A:$D,2,FALSE)>A2845,+VLOOKUP(+EOMONTH(+A2845,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2845,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2845=\"\",\"\",VLOOKUP(F2845,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2845=\"\",\"\",IF(WORKDAY(+A2845,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2845,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-02-28"},{"$f":"IF(A2846=\"\",\"\",+IF(+A2846=D2846,+E2846,((+G2846/E2846)^+((NETWORKDAYS(+D2846,A2846,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2846,F2846,Feriados!$A$2:$A$1058)-1))*E2846)))","v":6320.2410485653409},{"$f":"IF(A2846=\"\",\"\",+IF(+A2846=D2846,+VLOOKUP(D2846,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2846,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2846=\"\",\"\",+VLOOKUP(+EOMONTH(+F2846,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2846=\"\",\"\",VLOOKUP(D2846,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2846=\"\",\"\",IF(A2846=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2846,-2)+15,Cenários!$A:$D,2,FALSE)>A2846,+VLOOKUP(+EOMONTH(+A2846,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2846,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2846=\"\",\"\",VLOOKUP(F2846,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2846=\"\",\"\",IF(WORKDAY(+A2846,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2846,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-01"},{"$f":"IF(A2847=\"\",\"\",+IF(+A2847=D2847,+E2847,((+G2847/E2847)^+((NETWORKDAYS(+D2847,A2847,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2847,F2847,Feriados!$A$2:$A$1058)-1))*E2847)))","v":6321.6915372121293},{"$f":"IF(A2847=\"\",\"\",+IF(+A2847=D2847,+VLOOKUP(D2847,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2847,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2847=\"\",\"\",+VLOOKUP(+EOMONTH(+F2847,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2847=\"\",\"\",VLOOKUP(D2847,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2847=\"\",\"\",IF(A2847=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2847,-2)+15,Cenários!$A:$D,2,FALSE)>A2847,+VLOOKUP(+EOMONTH(+A2847,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2847,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2847=\"\",\"\",VLOOKUP(F2847,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2847=\"\",\"\",IF(WORKDAY(+A2847,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2847,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-02"},{"$f":"IF(A2848=\"\",\"\",+IF(+A2848=D2848,+E2848,((+G2848/E2848)^+((NETWORKDAYS(+D2848,A2848,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2848,F2848,Feriados!$A$2:$A$1058)-1))*E2848)))","v":6323.1423587445315},{"$f":"IF(A2848=\"\",\"\",+IF(+A2848=D2848,+VLOOKUP(D2848,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2848,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2848=\"\",\"\",+VLOOKUP(+EOMONTH(+F2848,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2848=\"\",\"\",VLOOKUP(D2848,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2848=\"\",\"\",IF(A2848=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2848,-2)+15,Cenários!$A:$D,2,FALSE)>A2848,+VLOOKUP(+EOMONTH(+A2848,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2848,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2848=\"\",\"\",VLOOKUP(F2848,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2848=\"\",\"\",IF(WORKDAY(+A2848,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2848,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-05"},{"$f":"IF(A2849=\"\",\"\",+IF(+A2849=D2849,+E2849,((+G2849/E2849)^+((NETWORKDAYS(+D2849,A2849,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2849,F2849,Feriados!$A$2:$A$1058)-1))*E2849)))","v":6324.5935132389432},{"$f":"IF(A2849=\"\",\"\",+IF(+A2849=D2849,+VLOOKUP(D2849,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2849,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2849=\"\",\"\",+VLOOKUP(+EOMONTH(+F2849,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2849=\"\",\"\",VLOOKUP(D2849,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2849=\"\",\"\",IF(A2849=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2849,-2)+15,Cenários!$A:$D,2,FALSE)>A2849,+VLOOKUP(+EOMONTH(+A2849,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2849,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2849=\"\",\"\",VLOOKUP(F2849,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2849=\"\",\"\",IF(WORKDAY(+A2849,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2849,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-06"},{"$f":"IF(A2850=\"\",\"\",+IF(+A2850=D2850,+E2850,((+G2850/E2850)^+((NETWORKDAYS(+D2850,A2850,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2850,F2850,Feriados!$A$2:$A$1058)-1))*E2850)))","v":6326.0450007717791},{"$f":"IF(A2850=\"\",\"\",+IF(+A2850=D2850,+VLOOKUP(D2850,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2850,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2850=\"\",\"\",+VLOOKUP(+EOMONTH(+F2850,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2850=\"\",\"\",VLOOKUP(D2850,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2850=\"\",\"\",IF(A2850=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2850,-2)+15,Cenários!$A:$D,2,FALSE)>A2850,+VLOOKUP(+EOMONTH(+A2850,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2850,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2850=\"\",\"\",VLOOKUP(F2850,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2850=\"\",\"\",IF(WORKDAY(+A2850,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2850,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-07"},{"$f":"IF(A2851=\"\",\"\",+IF(+A2851=D2851,+E2851,((+G2851/E2851)^+((NETWORKDAYS(+D2851,A2851,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2851,F2851,Feriados!$A$2:$A$1058)-1))*E2851)))","v":6327.4968214194705},{"$f":"IF(A2851=\"\",\"\",+IF(+A2851=D2851,+VLOOKUP(D2851,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2851,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2851=\"\",\"\",+VLOOKUP(+EOMONTH(+F2851,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2851=\"\",\"\",VLOOKUP(D2851,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2851=\"\",\"\",IF(A2851=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2851,-2)+15,Cenários!$A:$D,2,FALSE)>A2851,+VLOOKUP(+EOMONTH(+A2851,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2851,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2851=\"\",\"\",VLOOKUP(F2851,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2851=\"\",\"\",IF(WORKDAY(+A2851,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2851,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-08"},{"$f":"IF(A2852=\"\",\"\",+IF(+A2852=D2852,+E2852,((+G2852/E2852)^+((NETWORKDAYS(+D2852,A2852,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2852,F2852,Feriados!$A$2:$A$1058)-1))*E2852)))","v":6328.9489752584677},{"$f":"IF(A2852=\"\",\"\",+IF(+A2852=D2852,+VLOOKUP(D2852,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2852,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2852=\"\",\"\",+VLOOKUP(+EOMONTH(+F2852,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2852=\"\",\"\",VLOOKUP(D2852,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2852=\"\",\"\",IF(A2852=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2852,-2)+15,Cenários!$A:$D,2,FALSE)>A2852,+VLOOKUP(+EOMONTH(+A2852,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2852,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2852=\"\",\"\",VLOOKUP(F2852,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2852=\"\",\"\",IF(WORKDAY(+A2852,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2852,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-09"},{"$f":"IF(A2853=\"\",\"\",+IF(+A2853=D2853,+E2853,((+G2853/E2853)^+((NETWORKDAYS(+D2853,A2853,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2853,F2853,Feriados!$A$2:$A$1058)-1))*E2853)))","v":6330.4014623652383},{"$f":"IF(A2853=\"\",\"\",+IF(+A2853=D2853,+VLOOKUP(D2853,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2853,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2853=\"\",\"\",+VLOOKUP(+EOMONTH(+F2853,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2853=\"\",\"\",VLOOKUP(D2853,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2853=\"\",\"\",IF(A2853=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2853,-2)+15,Cenários!$A:$D,2,FALSE)>A2853,+VLOOKUP(+EOMONTH(+A2853,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2853,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2853=\"\",\"\",VLOOKUP(F2853,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2853=\"\",\"\",IF(WORKDAY(+A2853,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2853,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-12"},{"$f":"IF(A2854=\"\",\"\",+IF(+A2854=D2854,+E2854,((+G2854/E2854)^+((NETWORKDAYS(+D2854,A2854,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2854,F2854,Feriados!$A$2:$A$1058)-1))*E2854)))","v":6331.8542828162654},{"$f":"IF(A2854=\"\",\"\",+IF(+A2854=D2854,+VLOOKUP(D2854,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2854,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2854=\"\",\"\",+VLOOKUP(+EOMONTH(+F2854,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2854=\"\",\"\",VLOOKUP(D2854,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2854=\"\",\"\",IF(A2854=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2854,-2)+15,Cenários!$A:$D,2,FALSE)>A2854,+VLOOKUP(+EOMONTH(+A2854,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2854,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2854=\"\",\"\",VLOOKUP(F2854,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2854=\"\",\"\",IF(WORKDAY(+A2854,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2854,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-13"},{"$f":"IF(A2855=\"\",\"\",+IF(+A2855=D2855,+E2855,((+G2855/E2855)^+((NETWORKDAYS(+D2855,A2855,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2855,F2855,Feriados!$A$2:$A$1058)-1))*E2855)))","v":6333.3074366880519},{"$f":"IF(A2855=\"\",\"\",+IF(+A2855=D2855,+VLOOKUP(D2855,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2855,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2855=\"\",\"\",+VLOOKUP(+EOMONTH(+F2855,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2855=\"\",\"\",VLOOKUP(D2855,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2855=\"\",\"\",IF(A2855=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2855,-2)+15,Cenários!$A:$D,2,FALSE)>A2855,+VLOOKUP(+EOMONTH(+A2855,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2855,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2855=\"\",\"\",VLOOKUP(F2855,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2855=\"\",\"\",IF(WORKDAY(+A2855,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2855,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-14"},{"$f":"IF(A2856=\"\",\"\",+IF(+A2856=D2856,+E2856,((+G2856/E2856)^+((NETWORKDAYS(+D2856,A2856,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2856,F2856,Feriados!$A$2:$A$1058)-1))*E2856)))","v":6334.7609240571182},{"$f":"IF(A2856=\"\",\"\",+IF(+A2856=D2856,+VLOOKUP(D2856,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2856,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2856=\"\",\"\",+VLOOKUP(+EOMONTH(+F2856,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-02-15"},{"$f":"IF(A2856=\"\",\"\",VLOOKUP(D2856,Cenários!$B:$D,3,FALSE))","v":6307.2016180000001},{"$f":"IF(A2856=\"\",\"\",IF(A2856=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2856,-2)+15,Cenários!$A:$D,2,FALSE)>A2856,+VLOOKUP(+EOMONTH(+A2856,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2856,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-03-15"},{"$f":"IF(A2856=\"\",\"\",VLOOKUP(F2856,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002}]
[{"$f":"IF(A2856=\"\",\"\",IF(WORKDAY(+A2856,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2856,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-15"},{"$f":"IF(A2857=\"\",\"\",+IF(+A2857=D2857,+E2857,((+G2857/E2857)^+((NETWORKDAYS(+D2857,A2857,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2857,F2857,Feriados!$A$2:$A$1058)-1))*E2857)))","v":6336.2147450000002},{"$f":"IF(A2857=\"\",\"\",+IF(+A2857=D2857,+VLOOKUP(D2857,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2857,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.46},{"$f":"IF(A2857=\"\",\"\",+VLOOKUP(+EOMONTH(+F2857,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2857=\"\",\"\",VLOOKUP(D2857,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2857=\"\",\"\",IF(A2857=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2857,-2)+15,Cenários!$A:$D,2,FALSE)>A2857,+VLOOKUP(+EOMONTH(+A2857,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2857,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2857=\"\",\"\",VLOOKUP(F2857,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2857=\"\",\"\",IF(WORKDAY(+A2857,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2857,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-16"},{"$f":"IF(A2858=\"\",\"\",+IF(+A2858=D2858,+E2858,((+G2858/E2858)^+((NETWORKDAYS(+D2858,A2858,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2858,F2858,Feriados!$A$2:$A$1058)-1))*E2858)))","v":6337.4193501608979},{"$f":"IF(A2858=\"\",\"\",+IF(+A2858=D2858,+VLOOKUP(D2858,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2858,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2858=\"\",\"\",+VLOOKUP(+EOMONTH(+F2858,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2858=\"\",\"\",VLOOKUP(D2858,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2858=\"\",\"\",IF(A2858=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2858,-2)+15,Cenários!$A:$D,2,FALSE)>A2858,+VLOOKUP(+EOMONTH(+A2858,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2858,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2858=\"\",\"\",VLOOKUP(F2858,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2858=\"\",\"\",IF(WORKDAY(+A2858,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2858,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-19"},{"$f":"IF(A2859=\"\",\"\",+IF(+A2859=D2859,+E2859,((+G2859/E2859)^+((NETWORKDAYS(+D2859,A2859,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2859,F2859,Feriados!$A$2:$A$1058)-1))*E2859)))","v":6338.6241843344869},{"$f":"IF(A2859=\"\",\"\",+IF(+A2859=D2859,+VLOOKUP(D2859,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2859,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2859=\"\",\"\",+VLOOKUP(+EOMONTH(+F2859,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2859=\"\",\"\",VLOOKUP(D2859,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2859=\"\",\"\",IF(A2859=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2859,-2)+15,Cenários!$A:$D,2,FALSE)>A2859,+VLOOKUP(+EOMONTH(+A2859,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2859,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2859=\"\",\"\",VLOOKUP(F2859,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2859=\"\",\"\",IF(WORKDAY(+A2859,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2859,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-20"},{"$f":"IF(A2860=\"\",\"\",+IF(+A2860=D2860,+E2860,((+G2860/E2860)^+((NETWORKDAYS(+D2860,A2860,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2860,F2860,Feriados!$A$2:$A$1058)-1))*E2860)))","v":6339.8292475643075},{"$f":"IF(A2860=\"\",\"\",+IF(+A2860=D2860,+VLOOKUP(D2860,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2860,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2860=\"\",\"\",+VLOOKUP(+EOMONTH(+F2860,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2860=\"\",\"\",VLOOKUP(D2860,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2860=\"\",\"\",IF(A2860=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2860,-2)+15,Cenários!$A:$D,2,FALSE)>A2860,+VLOOKUP(+EOMONTH(+A2860,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2860,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2860=\"\",\"\",VLOOKUP(F2860,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2860=\"\",\"\",IF(WORKDAY(+A2860,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2860,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-21"},{"$f":"IF(A2861=\"\",\"\",+IF(+A2861=D2861,+E2861,((+G2861/E2861)^+((NETWORKDAYS(+D2861,A2861,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2861,F2861,Feriados!$A$2:$A$1058)-1))*E2861)))","v":6341.0345398939035},{"$f":"IF(A2861=\"\",\"\",+IF(+A2861=D2861,+VLOOKUP(D2861,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2861,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2861=\"\",\"\",+VLOOKUP(+EOMONTH(+F2861,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2861=\"\",\"\",VLOOKUP(D2861,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2861=\"\",\"\",IF(A2861=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2861,-2)+15,Cenários!$A:$D,2,FALSE)>A2861,+VLOOKUP(+EOMONTH(+A2861,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2861,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2861=\"\",\"\",VLOOKUP(F2861,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2861=\"\",\"\",IF(WORKDAY(+A2861,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2861,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-22"},{"$f":"IF(A2862=\"\",\"\",+IF(+A2862=D2862,+E2862,((+G2862/E2862)^+((NETWORKDAYS(+D2862,A2862,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2862,F2862,Feriados!$A$2:$A$1058)-1))*E2862)))","v":6342.2400613668333},{"$f":"IF(A2862=\"\",\"\",+IF(+A2862=D2862,+VLOOKUP(D2862,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2862,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2862=\"\",\"\",+VLOOKUP(+EOMONTH(+F2862,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2862=\"\",\"\",VLOOKUP(D2862,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2862=\"\",\"\",IF(A2862=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2862,-2)+15,Cenários!$A:$D,2,FALSE)>A2862,+VLOOKUP(+EOMONTH(+A2862,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2862,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2862=\"\",\"\",VLOOKUP(F2862,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2862=\"\",\"\",IF(WORKDAY(+A2862,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2862,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-26"},{"$f":"IF(A2863=\"\",\"\",+IF(+A2863=D2863,+E2863,((+G2863/E2863)^+((NETWORKDAYS(+D2863,A2863,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2863,F2863,Feriados!$A$2:$A$1058)-1))*E2863)))","v":6343.4458120266572},{"$f":"IF(A2863=\"\",\"\",+IF(+A2863=D2863,+VLOOKUP(D2863,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2863,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2863=\"\",\"\",+VLOOKUP(+EOMONTH(+F2863,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2863=\"\",\"\",VLOOKUP(D2863,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2863=\"\",\"\",IF(A2863=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2863,-2)+15,Cenários!$A:$D,2,FALSE)>A2863,+VLOOKUP(+EOMONTH(+A2863,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2863,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2863=\"\",\"\",VLOOKUP(F2863,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2863=\"\",\"\",IF(WORKDAY(+A2863,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2863,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-27"},{"$f":"IF(A2864=\"\",\"\",+IF(+A2864=D2864,+E2864,((+G2864/E2864)^+((NETWORKDAYS(+D2864,A2864,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2864,F2864,Feriados!$A$2:$A$1058)-1))*E2864)))","v":6344.6517919169501},{"$f":"IF(A2864=\"\",\"\",+IF(+A2864=D2864,+VLOOKUP(D2864,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2864,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2864=\"\",\"\",+VLOOKUP(+EOMONTH(+F2864,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2864=\"\",\"\",VLOOKUP(D2864,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2864=\"\",\"\",IF(A2864=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2864,-2)+15,Cenários!$A:$D,2,FALSE)>A2864,+VLOOKUP(+EOMONTH(+A2864,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2864,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2864=\"\",\"\",VLOOKUP(F2864,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2864=\"\",\"\",IF(WORKDAY(+A2864,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2864,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-28"},{"$f":"IF(A2865=\"\",\"\",+IF(+A2865=D2865,+E2865,((+G2865/E2865)^+((NETWORKDAYS(+D2865,A2865,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2865,F2865,Feriados!$A$2:$A$1058)-1))*E2865)))","v":6345.8580010812884},{"$f":"IF(A2865=\"\",\"\",+IF(+A2865=D2865,+VLOOKUP(D2865,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2865,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2865=\"\",\"\",+VLOOKUP(+EOMONTH(+F2865,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2865=\"\",\"\",VLOOKUP(D2865,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2865=\"\",\"\",IF(A2865=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2865,-2)+15,Cenários!$A:$D,2,FALSE)>A2865,+VLOOKUP(+EOMONTH(+A2865,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2865,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2865=\"\",\"\",VLOOKUP(F2865,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2865=\"\",\"\",IF(WORKDAY(+A2865,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2865,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-29"},{"$f":"IF(A2866=\"\",\"\",+IF(+A2866=D2866,+E2866,((+G2866/E2866)^+((NETWORKDAYS(+D2866,A2866,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2866,F2866,Feriados!$A$2:$A$1058)-1))*E2866)))","v":6347.0644395632644},{"$f":"IF(A2866=\"\",\"\",+IF(+A2866=D2866,+VLOOKUP(D2866,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2866,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2866=\"\",\"\",+VLOOKUP(+EOMONTH(+F2866,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2866=\"\",\"\",VLOOKUP(D2866,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2866=\"\",\"\",IF(A2866=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2866,-2)+15,Cenários!$A:$D,2,FALSE)>A2866,+VLOOKUP(+EOMONTH(+A2866,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2866,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2866=\"\",\"\",VLOOKUP(F2866,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2866=\"\",\"\",IF(WORKDAY(+A2866,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2866,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-03-30"},{"$f":"IF(A2867=\"\",\"\",+IF(+A2867=D2867,+E2867,((+G2867/E2867)^+((NETWORKDAYS(+D2867,A2867,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2867,F2867,Feriados!$A$2:$A$1058)-1))*E2867)))","v":6348.2711074064719},{"$f":"IF(A2867=\"\",\"\",+IF(+A2867=D2867,+VLOOKUP(D2867,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2867,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2867=\"\",\"\",+VLOOKUP(+EOMONTH(+F2867,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2867=\"\",\"\",VLOOKUP(D2867,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2867=\"\",\"\",IF(A2867=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2867,-2)+15,Cenários!$A:$D,2,FALSE)>A2867,+VLOOKUP(+EOMONTH(+A2867,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2867,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2867=\"\",\"\",VLOOKUP(F2867,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2867=\"\",\"\",IF(WORKDAY(+A2867,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2867,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-02"},{"$f":"IF(A2868=\"\",\"\",+IF(+A2868=D2868,+E2868,((+G2868/E2868)^+((NETWORKDAYS(+D2868,A2868,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2868,F2868,Feriados!$A$2:$A$1058)-1))*E2868)))","v":6349.4780046545166},{"$f":"IF(A2868=\"\",\"\",+IF(+A2868=D2868,+VLOOKUP(D2868,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2868,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2868=\"\",\"\",+VLOOKUP(+EOMONTH(+F2868,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2868=\"\",\"\",VLOOKUP(D2868,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2868=\"\",\"\",IF(A2868=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2868,-2)+15,Cenários!$A:$D,2,FALSE)>A2868,+VLOOKUP(+EOMONTH(+A2868,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2868,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2868=\"\",\"\",VLOOKUP(F2868,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2868=\"\",\"\",IF(WORKDAY(+A2868,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2868,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-03"},{"$f":"IF(A2869=\"\",\"\",+IF(+A2869=D2869,+E2869,((+G2869/E2869)^+((NETWORKDAYS(+D2869,A2869,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2869,F2869,Feriados!$A$2:$A$1058)-1))*E2869)))","v":6350.6851313510106},{"$f":"IF(A2869=\"\",\"\",+IF(+A2869=D2869,+VLOOKUP(D2869,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2869,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2869=\"\",\"\",+VLOOKUP(+EOMONTH(+F2869,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2869=\"\",\"\",VLOOKUP(D2869,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2869=\"\",\"\",IF(A2869=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2869,-2)+15,Cenários!$A:$D,2,FALSE)>A2869,+VLOOKUP(+EOMONTH(+A2869,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2869,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2869=\"\",\"\",VLOOKUP(F2869,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2869=\"\",\"\",IF(WORKDAY(+A2869,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2869,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-04"},{"$f":"IF(A2870=\"\",\"\",+IF(+A2870=D2870,+E2870,((+G2870/E2870)^+((NETWORKDAYS(+D2870,A2870,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2870,F2870,Feriados!$A$2:$A$1058)-1))*E2870)))","v":6351.8924875395769},{"$f":"IF(A2870=\"\",\"\",+IF(+A2870=D2870,+VLOOKUP(D2870,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2870,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2870=\"\",\"\",+VLOOKUP(+EOMONTH(+F2870,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2870=\"\",\"\",VLOOKUP(D2870,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2870=\"\",\"\",IF(A2870=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2870,-2)+15,Cenários!$A:$D,2,FALSE)>A2870,+VLOOKUP(+EOMONTH(+A2870,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2870,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2870=\"\",\"\",VLOOKUP(F2870,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2870=\"\",\"\",IF(WORKDAY(+A2870,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2870,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-05"},{"$f":"IF(A2871=\"\",\"\",+IF(+A2871=D2871,+E2871,((+G2871/E2871)^+((NETWORKDAYS(+D2871,A2871,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2871,F2871,Feriados!$A$2:$A$1058)-1))*E2871)))","v":6353.1000732638449},{"$f":"IF(A2871=\"\",\"\",+IF(+A2871=D2871,+VLOOKUP(D2871,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2871,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2871=\"\",\"\",+VLOOKUP(+EOMONTH(+F2871,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2871=\"\",\"\",VLOOKUP(D2871,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2871=\"\",\"\",IF(A2871=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2871,-2)+15,Cenários!$A:$D,2,FALSE)>A2871,+VLOOKUP(+EOMONTH(+A2871,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2871,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2871=\"\",\"\",VLOOKUP(F2871,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2871=\"\",\"\",IF(WORKDAY(+A2871,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2871,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-06"},{"$f":"IF(A2872=\"\",\"\",+IF(+A2872=D2872,+E2872,((+G2872/E2872)^+((NETWORKDAYS(+D2872,A2872,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2872,F2872,Feriados!$A$2:$A$1058)-1))*E2872)))","v":6354.3078885674522},{"$f":"IF(A2872=\"\",\"\",+IF(+A2872=D2872,+VLOOKUP(D2872,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2872,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2872=\"\",\"\",+VLOOKUP(+EOMONTH(+F2872,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2872=\"\",\"\",VLOOKUP(D2872,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2872=\"\",\"\",IF(A2872=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2872,-2)+15,Cenários!$A:$D,2,FALSE)>A2872,+VLOOKUP(+EOMONTH(+A2872,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2872,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2872=\"\",\"\",VLOOKUP(F2872,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2872=\"\",\"\",IF(WORKDAY(+A2872,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2872,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-09"},{"$f":"IF(A2873=\"\",\"\",+IF(+A2873=D2873,+E2873,((+G2873/E2873)^+((NETWORKDAYS(+D2873,A2873,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2873,F2873,Feriados!$A$2:$A$1058)-1))*E2873)))","v":6355.5159334940454},{"$f":"IF(A2873=\"\",\"\",+IF(+A2873=D2873,+VLOOKUP(D2873,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2873,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2873=\"\",\"\",+VLOOKUP(+EOMONTH(+F2873,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2873=\"\",\"\",VLOOKUP(D2873,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2873=\"\",\"\",IF(A2873=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2873,-2)+15,Cenários!$A:$D,2,FALSE)>A2873,+VLOOKUP(+EOMONTH(+A2873,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2873,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2873=\"\",\"\",VLOOKUP(F2873,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2873=\"\",\"\",IF(WORKDAY(+A2873,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2873,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-10"},{"$f":"IF(A2874=\"\",\"\",+IF(+A2874=D2874,+E2874,((+G2874/E2874)^+((NETWORKDAYS(+D2874,A2874,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2874,F2874,Feriados!$A$2:$A$1058)-1))*E2874)))","v":6356.7242080872802},{"$f":"IF(A2874=\"\",\"\",+IF(+A2874=D2874,+VLOOKUP(D2874,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2874,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2874=\"\",\"\",+VLOOKUP(+EOMONTH(+F2874,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2874=\"\",\"\",VLOOKUP(D2874,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2874=\"\",\"\",IF(A2874=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2874,-2)+15,Cenários!$A:$D,2,FALSE)>A2874,+VLOOKUP(+EOMONTH(+A2874,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2874,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2874=\"\",\"\",VLOOKUP(F2874,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2874=\"\",\"\",IF(WORKDAY(+A2874,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2874,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-11"},{"$f":"IF(A2875=\"\",\"\",+IF(+A2875=D2875,+E2875,((+G2875/E2875)^+((NETWORKDAYS(+D2875,A2875,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2875,F2875,Feriados!$A$2:$A$1058)-1))*E2875)))","v":6357.9327123908161},{"$f":"IF(A2875=\"\",\"\",+IF(+A2875=D2875,+VLOOKUP(D2875,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2875,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2875=\"\",\"\",+VLOOKUP(+EOMONTH(+F2875,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2875=\"\",\"\",VLOOKUP(D2875,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2875=\"\",\"\",IF(A2875=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2875,-2)+15,Cenários!$A:$D,2,FALSE)>A2875,+VLOOKUP(+EOMONTH(+A2875,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2875,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2875=\"\",\"\",VLOOKUP(F2875,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2875=\"\",\"\",IF(WORKDAY(+A2875,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2875,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-12"},{"$f":"IF(A2876=\"\",\"\",+IF(+A2876=D2876,+E2876,((+G2876/E2876)^+((NETWORKDAYS(+D2876,A2876,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2876,F2876,Feriados!$A$2:$A$1058)-1))*E2876)))","v":6359.1414464483278},{"$f":"IF(A2876=\"\",\"\",+IF(+A2876=D2876,+VLOOKUP(D2876,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2876,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2876=\"\",\"\",+VLOOKUP(+EOMONTH(+F2876,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2876=\"\",\"\",VLOOKUP(D2876,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2876=\"\",\"\",IF(A2876=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2876,-2)+15,Cenários!$A:$D,2,FALSE)>A2876,+VLOOKUP(+EOMONTH(+A2876,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2876,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2876=\"\",\"\",VLOOKUP(F2876,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2876=\"\",\"\",IF(WORKDAY(+A2876,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2876,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-13"},{"$f":"IF(A2877=\"\",\"\",+IF(+A2877=D2877,+E2877,((+G2877/E2877)^+((NETWORKDAYS(+D2877,A2877,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2877,F2877,Feriados!$A$2:$A$1058)-1))*E2877)))","v":6360.3504103034929},{"$f":"IF(A2877=\"\",\"\",+IF(+A2877=D2877,+VLOOKUP(D2877,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2877,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2877=\"\",\"\",+VLOOKUP(+EOMONTH(+F2877,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-03-15"},{"$f":"IF(A2877=\"\",\"\",VLOOKUP(D2877,Cenários!$B:$D,3,FALSE))","v":6336.2147450000002},{"$f":"IF(A2877=\"\",\"\",IF(A2877=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2877,-2)+15,Cenários!$A:$D,2,FALSE)>A2877,+VLOOKUP(+EOMONTH(+A2877,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2877,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-04-16"},{"$f":"IF(A2877=\"\",\"\",VLOOKUP(F2877,Cenários!$B:$D,3,FALSE))","v":6361.559604}]
[{"$f":"IF(A2877=\"\",\"\",IF(WORKDAY(+A2877,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2877,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-16"},{"$f":"IF(A2878=\"\",\"\",+IF(+A2878=D2878,+E2878,((+G2878/E2878)^+((NETWORKDAYS(+D2878,A2878,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2878,F2878,Feriados!$A$2:$A$1058)-1))*E2878)))","v":6361.559604},{"$f":"IF(A2878=\"\",\"\",+IF(+A2878=D2878,+VLOOKUP(D2878,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2878,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.4},{"$f":"IF(A2878=\"\",\"\",+VLOOKUP(+EOMONTH(+F2878,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2878=\"\",\"\",VLOOKUP(D2878,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2878=\"\",\"\",IF(A2878=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2878,-2)+15,Cenários!$A:$D,2,FALSE)>A2878,+VLOOKUP(+EOMONTH(+A2878,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2878,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2878=\"\",\"\",VLOOKUP(F2878,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2878=\"\",\"\",IF(WORKDAY(+A2878,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2878,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-17"},{"$f":"IF(A2879=\"\",\"\",+IF(+A2879=D2879,+E2879,((+G2879/E2879)^+((NETWORKDAYS(+D2879,A2879,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2879,F2879,Feriados!$A$2:$A$1058)-1))*E2879)))","v":6362.9879043069541},{"$f":"IF(A2879=\"\",\"\",+IF(+A2879=D2879,+VLOOKUP(D2879,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2879,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2879=\"\",\"\",+VLOOKUP(+EOMONTH(+F2879,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2879=\"\",\"\",VLOOKUP(D2879,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2879=\"\",\"\",IF(A2879=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2879,-2)+15,Cenários!$A:$D,2,FALSE)>A2879,+VLOOKUP(+EOMONTH(+A2879,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2879,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2879=\"\",\"\",VLOOKUP(F2879,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2879=\"\",\"\",IF(WORKDAY(+A2879,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2879,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-18"},{"$f":"IF(A2880=\"\",\"\",+IF(+A2880=D2880,+E2880,((+G2880/E2880)^+((NETWORKDAYS(+D2880,A2880,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2880,F2880,Feriados!$A$2:$A$1058)-1))*E2880)))","v":6364.416525296554},{"$f":"IF(A2880=\"\",\"\",+IF(+A2880=D2880,+VLOOKUP(D2880,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2880,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2880=\"\",\"\",+VLOOKUP(+EOMONTH(+F2880,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2880=\"\",\"\",VLOOKUP(D2880,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2880=\"\",\"\",IF(A2880=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2880,-2)+15,Cenários!$A:$D,2,FALSE)>A2880,+VLOOKUP(+EOMONTH(+A2880,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2880,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2880=\"\",\"\",VLOOKUP(F2880,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2880=\"\",\"\",IF(WORKDAY(+A2880,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2880,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-19"},{"$f":"IF(A2881=\"\",\"\",+IF(+A2881=D2881,+E2881,((+G2881/E2881)^+((NETWORKDAYS(+D2881,A2881,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2881,F2881,Feriados!$A$2:$A$1058)-1))*E2881)))","v":6365.8454670408009},{"$f":"IF(A2881=\"\",\"\",+IF(+A2881=D2881,+VLOOKUP(D2881,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2881,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2881=\"\",\"\",+VLOOKUP(+EOMONTH(+F2881,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2881=\"\",\"\",VLOOKUP(D2881,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2881=\"\",\"\",IF(A2881=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2881,-2)+15,Cenários!$A:$D,2,FALSE)>A2881,+VLOOKUP(+EOMONTH(+A2881,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2881,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2881=\"\",\"\",VLOOKUP(F2881,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2881=\"\",\"\",IF(WORKDAY(+A2881,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2881,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-20"},{"$f":"IF(A2882=\"\",\"\",+IF(+A2882=D2882,+E2882,((+G2882/E2882)^+((NETWORKDAYS(+D2882,A2882,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2882,F2882,Feriados!$A$2:$A$1058)-1))*E2882)))","v":6367.2747296117086},{"$f":"IF(A2882=\"\",\"\",+IF(+A2882=D2882,+VLOOKUP(D2882,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2882,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2882=\"\",\"\",+VLOOKUP(+EOMONTH(+F2882,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2882=\"\",\"\",VLOOKUP(D2882,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2882=\"\",\"\",IF(A2882=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2882,-2)+15,Cenários!$A:$D,2,FALSE)>A2882,+VLOOKUP(+EOMONTH(+A2882,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2882,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2882=\"\",\"\",VLOOKUP(F2882,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2882=\"\",\"\",IF(WORKDAY(+A2882,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2882,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-23"},{"$f":"IF(A2883=\"\",\"\",+IF(+A2883=D2883,+E2883,((+G2883/E2883)^+((NETWORKDAYS(+D2883,A2883,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2883,F2883,Feriados!$A$2:$A$1058)-1))*E2883)))","v":6368.704313081309},{"$f":"IF(A2883=\"\",\"\",+IF(+A2883=D2883,+VLOOKUP(D2883,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2883,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2883=\"\",\"\",+VLOOKUP(+EOMONTH(+F2883,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2883=\"\",\"\",VLOOKUP(D2883,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2883=\"\",\"\",IF(A2883=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2883,-2)+15,Cenários!$A:$D,2,FALSE)>A2883,+VLOOKUP(+EOMONTH(+A2883,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2883,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2883=\"\",\"\",VLOOKUP(F2883,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2883=\"\",\"\",IF(WORKDAY(+A2883,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2883,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-24"},{"$f":"IF(A2884=\"\",\"\",+IF(+A2884=D2884,+E2884,((+G2884/E2884)^+((NETWORKDAYS(+D2884,A2884,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2884,F2884,Feriados!$A$2:$A$1058)-1))*E2884)))","v":6370.1342175216541},{"$f":"IF(A2884=\"\",\"\",+IF(+A2884=D2884,+VLOOKUP(D2884,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2884,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2884=\"\",\"\",+VLOOKUP(+EOMONTH(+F2884,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2884=\"\",\"\",VLOOKUP(D2884,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2884=\"\",\"\",IF(A2884=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2884,-2)+15,Cenários!$A:$D,2,FALSE)>A2884,+VLOOKUP(+EOMONTH(+A2884,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2884,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2884=\"\",\"\",VLOOKUP(F2884,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2884=\"\",\"\",IF(WORKDAY(+A2884,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2884,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-25"},{"$f":"IF(A2885=\"\",\"\",+IF(+A2885=D2885,+E2885,((+G2885/E2885)^+((NETWORKDAYS(+D2885,A2885,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2885,F2885,Feriados!$A$2:$A$1058)-1))*E2885)))","v":6371.5644430048051},{"$f":"IF(A2885=\"\",\"\",+IF(+A2885=D2885,+VLOOKUP(D2885,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2885,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2885=\"\",\"\",+VLOOKUP(+EOMONTH(+F2885,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2885=\"\",\"\",VLOOKUP(D2885,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2885=\"\",\"\",IF(A2885=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2885,-2)+15,Cenários!$A:$D,2,FALSE)>A2885,+VLOOKUP(+EOMONTH(+A2885,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2885,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2885=\"\",\"\",VLOOKUP(F2885,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2885=\"\",\"\",IF(WORKDAY(+A2885,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2885,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-26"},{"$f":"IF(A2886=\"\",\"\",+IF(+A2886=D2886,+E2886,((+G2886/E2886)^+((NETWORKDAYS(+D2886,A2886,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2886,F2886,Feriados!$A$2:$A$1058)-1))*E2886)))","v":6372.9949896028438},{"$f":"IF(A2886=\"\",\"\",+IF(+A2886=D2886,+VLOOKUP(D2886,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2886,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2886=\"\",\"\",+VLOOKUP(+EOMONTH(+F2886,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2886=\"\",\"\",VLOOKUP(D2886,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2886=\"\",\"\",IF(A2886=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2886,-2)+15,Cenários!$A:$D,2,FALSE)>A2886,+VLOOKUP(+EOMONTH(+A2886,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2886,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2886=\"\",\"\",VLOOKUP(F2886,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2886=\"\",\"\",IF(WORKDAY(+A2886,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2886,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-27"},{"$f":"IF(A2887=\"\",\"\",+IF(+A2887=D2887,+E2887,((+G2887/E2887)^+((NETWORKDAYS(+D2887,A2887,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2887,F2887,Feriados!$A$2:$A$1058)-1))*E2887)))","v":6374.4258573878669},{"$f":"IF(A2887=\"\",\"\",+IF(+A2887=D2887,+VLOOKUP(D2887,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2887,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2887=\"\",\"\",+VLOOKUP(+EOMONTH(+F2887,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2887=\"\",\"\",VLOOKUP(D2887,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2887=\"\",\"\",IF(A2887=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2887,-2)+15,Cenários!$A:$D,2,FALSE)>A2887,+VLOOKUP(+EOMONTH(+A2887,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2887,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2887=\"\",\"\",VLOOKUP(F2887,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2887=\"\",\"\",IF(WORKDAY(+A2887,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2887,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-04-30"},{"$f":"IF(A2888=\"\",\"\",+IF(+A2888=D2888,+E2888,((+G2888/E2888)^+((NETWORKDAYS(+D2888,A2888,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2888,F2888,Feriados!$A$2:$A$1058)-1))*E2888)))","v":6375.8570464319882},{"$f":"IF(A2888=\"\",\"\",+IF(+A2888=D2888,+VLOOKUP(D2888,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2888,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2888=\"\",\"\",+VLOOKUP(+EOMONTH(+F2888,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2888=\"\",\"\",VLOOKUP(D2888,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2888=\"\",\"\",IF(A2888=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2888,-2)+15,Cenários!$A:$D,2,FALSE)>A2888,+VLOOKUP(+EOMONTH(+A2888,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2888,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2888=\"\",\"\",VLOOKUP(F2888,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2888=\"\",\"\",IF(WORKDAY(+A2888,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2888,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-02"},{"$f":"IF(A2889=\"\",\"\",+IF(+A2889=D2889,+E2889,((+G2889/E2889)^+((NETWORKDAYS(+D2889,A2889,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2889,F2889,Feriados!$A$2:$A$1058)-1))*E2889)))","v":6377.2885568073334},{"$f":"IF(A2889=\"\",\"\",+IF(+A2889=D2889,+VLOOKUP(D2889,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2889,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2889=\"\",\"\",+VLOOKUP(+EOMONTH(+F2889,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2889=\"\",\"\",VLOOKUP(D2889,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2889=\"\",\"\",IF(A2889=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2889,-2)+15,Cenários!$A:$D,2,FALSE)>A2889,+VLOOKUP(+EOMONTH(+A2889,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2889,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2889=\"\",\"\",VLOOKUP(F2889,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2889=\"\",\"\",IF(WORKDAY(+A2889,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2889,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-03"},{"$f":"IF(A2890=\"\",\"\",+IF(+A2890=D2890,+E2890,((+G2890/E2890)^+((NETWORKDAYS(+D2890,A2890,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2890,F2890,Feriados!$A$2:$A$1058)-1))*E2890)))","v":6378.7203885860536},{"$f":"IF(A2890=\"\",\"\",+IF(+A2890=D2890,+VLOOKUP(D2890,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2890,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2890=\"\",\"\",+VLOOKUP(+EOMONTH(+F2890,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2890=\"\",\"\",VLOOKUP(D2890,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2890=\"\",\"\",IF(A2890=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2890,-2)+15,Cenários!$A:$D,2,FALSE)>A2890,+VLOOKUP(+EOMONTH(+A2890,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2890,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2890=\"\",\"\",VLOOKUP(F2890,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2890=\"\",\"\",IF(WORKDAY(+A2890,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2890,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-04"},{"$f":"IF(A2891=\"\",\"\",+IF(+A2891=D2891,+E2891,((+G2891/E2891)^+((NETWORKDAYS(+D2891,A2891,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2891,F2891,Feriados!$A$2:$A$1058)-1))*E2891)))","v":6380.1525418403053},{"$f":"IF(A2891=\"\",\"\",+IF(+A2891=D2891,+VLOOKUP(D2891,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2891,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2891=\"\",\"\",+VLOOKUP(+EOMONTH(+F2891,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2891=\"\",\"\",VLOOKUP(D2891,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2891=\"\",\"\",IF(A2891=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2891,-2)+15,Cenários!$A:$D,2,FALSE)>A2891,+VLOOKUP(+EOMONTH(+A2891,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2891,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2891=\"\",\"\",VLOOKUP(F2891,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2891=\"\",\"\",IF(WORKDAY(+A2891,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2891,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-07"},{"$f":"IF(A2892=\"\",\"\",+IF(+A2892=D2892,+E2892,((+G2892/E2892)^+((NETWORKDAYS(+D2892,A2892,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2892,F2892,Feriados!$A$2:$A$1058)-1))*E2892)))","v":6381.5850166422697},{"$f":"IF(A2892=\"\",\"\",+IF(+A2892=D2892,+VLOOKUP(D2892,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2892,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2892=\"\",\"\",+VLOOKUP(+EOMONTH(+F2892,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2892=\"\",\"\",VLOOKUP(D2892,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2892=\"\",\"\",IF(A2892=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2892,-2)+15,Cenários!$A:$D,2,FALSE)>A2892,+VLOOKUP(+EOMONTH(+A2892,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2892,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2892=\"\",\"\",VLOOKUP(F2892,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2892=\"\",\"\",IF(WORKDAY(+A2892,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2892,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-08"},{"$f":"IF(A2893=\"\",\"\",+IF(+A2893=D2893,+E2893,((+G2893/E2893)^+((NETWORKDAYS(+D2893,A2893,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2893,F2893,Feriados!$A$2:$A$1058)-1))*E2893)))","v":6383.0178130641407},{"$f":"IF(A2893=\"\",\"\",+IF(+A2893=D2893,+VLOOKUP(D2893,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2893,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2893=\"\",\"\",+VLOOKUP(+EOMONTH(+F2893,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2893=\"\",\"\",VLOOKUP(D2893,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2893=\"\",\"\",IF(A2893=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2893,-2)+15,Cenários!$A:$D,2,FALSE)>A2893,+VLOOKUP(+EOMONTH(+A2893,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2893,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2893=\"\",\"\",VLOOKUP(F2893,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2893=\"\",\"\",IF(WORKDAY(+A2893,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2893,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-09"},{"$f":"IF(A2894=\"\",\"\",+IF(+A2894=D2894,+E2894,((+G2894/E2894)^+((NETWORKDAYS(+D2894,A2894,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2894,F2894,Feriados!$A$2:$A$1058)-1))*E2894)))","v":6384.4509311781267},{"$f":"IF(A2894=\"\",\"\",+IF(+A2894=D2894,+VLOOKUP(D2894,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2894,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2894=\"\",\"\",+VLOOKUP(+EOMONTH(+F2894,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2894=\"\",\"\",VLOOKUP(D2894,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2894=\"\",\"\",IF(A2894=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2894,-2)+15,Cenários!$A:$D,2,FALSE)>A2894,+VLOOKUP(+EOMONTH(+A2894,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2894,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2894=\"\",\"\",VLOOKUP(F2894,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2894=\"\",\"\",IF(WORKDAY(+A2894,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2894,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-10"},{"$f":"IF(A2895=\"\",\"\",+IF(+A2895=D2895,+E2895,((+G2895/E2895)^+((NETWORKDAYS(+D2895,A2895,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2895,F2895,Feriados!$A$2:$A$1058)-1))*E2895)))","v":6385.8843710564543},{"$f":"IF(A2895=\"\",\"\",+IF(+A2895=D2895,+VLOOKUP(D2895,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2895,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2895=\"\",\"\",+VLOOKUP(+EOMONTH(+F2895,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2895=\"\",\"\",VLOOKUP(D2895,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2895=\"\",\"\",IF(A2895=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2895,-2)+15,Cenários!$A:$D,2,FALSE)>A2895,+VLOOKUP(+EOMONTH(+A2895,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2895,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2895=\"\",\"\",VLOOKUP(F2895,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2895=\"\",\"\",IF(WORKDAY(+A2895,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2895,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-11"},{"$f":"IF(A2896=\"\",\"\",+IF(+A2896=D2896,+E2896,((+G2896/E2896)^+((NETWORKDAYS(+D2896,A2896,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2896,F2896,Feriados!$A$2:$A$1058)-1))*E2896)))","v":6387.3181327713683},{"$f":"IF(A2896=\"\",\"\",+IF(+A2896=D2896,+VLOOKUP(D2896,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2896,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2896=\"\",\"\",+VLOOKUP(+EOMONTH(+F2896,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2896=\"\",\"\",VLOOKUP(D2896,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2896=\"\",\"\",IF(A2896=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2896,-2)+15,Cenários!$A:$D,2,FALSE)>A2896,+VLOOKUP(+EOMONTH(+A2896,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2896,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2896=\"\",\"\",VLOOKUP(F2896,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2896=\"\",\"\",IF(WORKDAY(+A2896,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2896,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-14"},{"$f":"IF(A2897=\"\",\"\",+IF(+A2897=D2897,+E2897,((+G2897/E2897)^+((NETWORKDAYS(+D2897,A2897,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2897,F2897,Feriados!$A$2:$A$1058)-1))*E2897)))","v":6388.7522163951244},{"$f":"IF(A2897=\"\",\"\",+IF(+A2897=D2897,+VLOOKUP(D2897,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2897,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2897=\"\",\"\",+VLOOKUP(+EOMONTH(+F2897,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-04-16"},{"$f":"IF(A2897=\"\",\"\",VLOOKUP(D2897,Cenários!$B:$D,3,FALSE))","v":6361.559604},{"$f":"IF(A2897=\"\",\"\",IF(A2897=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2897,-2)+15,Cenários!$A:$D,2,FALSE)>A2897,+VLOOKUP(+EOMONTH(+A2897,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2897,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-05-15"},{"$f":"IF(A2897=\"\",\"\",VLOOKUP(F2897,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002}]
[{"$f":"IF(A2897=\"\",\"\",IF(WORKDAY(+A2897,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2897,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-15"},{"$f":"IF(A2898=\"\",\"\",+IF(+A2898=D2898,+E2898,((+G2898/E2898)^+((NETWORKDAYS(+D2898,A2898,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2898,F2898,Feriados!$A$2:$A$1058)-1))*E2898)))","v":6390.1866220000002},{"$f":"IF(A2898=\"\",\"\",+IF(+A2898=D2898,+VLOOKUP(D2898,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2898,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.45},{"$f":"IF(A2898=\"\",\"\",+VLOOKUP(+EOMONTH(+F2898,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2898=\"\",\"\",VLOOKUP(D2898,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2898=\"\",\"\",IF(A2898=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2898,-2)+15,Cenários!$A:$D,2,FALSE)>A2898,+VLOOKUP(+EOMONTH(+A2898,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2898,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2898=\"\",\"\",VLOOKUP(F2898,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2898=\"\",\"\",IF(WORKDAY(+A2898,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2898,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-16"},{"$f":"IF(A2899=\"\",\"\",+IF(+A2899=D2899,+E2899,((+G2899/E2899)^+((NETWORKDAYS(+D2899,A2899,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2899,F2899,Feriados!$A$2:$A$1058)-1))*E2899)))","v":6391.1436435563137},{"$f":"IF(A2899=\"\",\"\",+IF(+A2899=D2899,+VLOOKUP(D2899,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2899,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2899=\"\",\"\",+VLOOKUP(+EOMONTH(+F2899,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2899=\"\",\"\",VLOOKUP(D2899,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2899=\"\",\"\",IF(A2899=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2899,-2)+15,Cenários!$A:$D,2,FALSE)>A2899,+VLOOKUP(+EOMONTH(+A2899,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2899,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2899=\"\",\"\",VLOOKUP(F2899,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2899=\"\",\"\",IF(WORKDAY(+A2899,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2899,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-17"},{"$f":"IF(A2900=\"\",\"\",+IF(+A2900=D2900,+E2900,((+G2900/E2900)^+((NETWORKDAYS(+D2900,A2900,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2900,F2900,Feriados!$A$2:$A$1058)-1))*E2900)))","v":6392.1008084402501},{"$f":"IF(A2900=\"\",\"\",+IF(+A2900=D2900,+VLOOKUP(D2900,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2900,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2900=\"\",\"\",+VLOOKUP(+EOMONTH(+F2900,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2900=\"\",\"\",VLOOKUP(D2900,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2900=\"\",\"\",IF(A2900=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2900,-2)+15,Cenários!$A:$D,2,FALSE)>A2900,+VLOOKUP(+EOMONTH(+A2900,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2900,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2900=\"\",\"\",VLOOKUP(F2900,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2900=\"\",\"\",IF(WORKDAY(+A2900,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2900,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-18"},{"$f":"IF(A2901=\"\",\"\",+IF(+A2901=D2901,+E2901,((+G2901/E2901)^+((NETWORKDAYS(+D2901,A2901,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2901,F2901,Feriados!$A$2:$A$1058)-1))*E2901)))","v":6393.0581166732754},{"$f":"IF(A2901=\"\",\"\",+IF(+A2901=D2901,+VLOOKUP(D2901,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2901,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2901=\"\",\"\",+VLOOKUP(+EOMONTH(+F2901,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2901=\"\",\"\",VLOOKUP(D2901,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2901=\"\",\"\",IF(A2901=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2901,-2)+15,Cenários!$A:$D,2,FALSE)>A2901,+VLOOKUP(+EOMONTH(+A2901,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2901,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2901=\"\",\"\",VLOOKUP(F2901,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2901=\"\",\"\",IF(WORKDAY(+A2901,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2901,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-21"},{"$f":"IF(A2902=\"\",\"\",+IF(+A2902=D2902,+E2902,((+G2902/E2902)^+((NETWORKDAYS(+D2902,A2902,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2902,F2902,Feriados!$A$2:$A$1058)-1))*E2902)))","v":6394.0155682768582},{"$f":"IF(A2902=\"\",\"\",+IF(+A2902=D2902,+VLOOKUP(D2902,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2902,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2902=\"\",\"\",+VLOOKUP(+EOMONTH(+F2902,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2902=\"\",\"\",VLOOKUP(D2902,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2902=\"\",\"\",IF(A2902=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2902,-2)+15,Cenários!$A:$D,2,FALSE)>A2902,+VLOOKUP(+EOMONTH(+A2902,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2902,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2902=\"\",\"\",VLOOKUP(F2902,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2902=\"\",\"\",IF(WORKDAY(+A2902,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2902,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-22"},{"$f":"IF(A2903=\"\",\"\",+IF(+A2903=D2903,+E2903,((+G2903/E2903)^+((NETWORKDAYS(+D2903,A2903,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2903,F2903,Feriados!$A$2:$A$1058)-1))*E2903)))","v":6394.9731632724688},{"$f":"IF(A2903=\"\",\"\",+IF(+A2903=D2903,+VLOOKUP(D2903,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2903,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2903=\"\",\"\",+VLOOKUP(+EOMONTH(+F2903,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2903=\"\",\"\",VLOOKUP(D2903,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2903=\"\",\"\",IF(A2903=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2903,-2)+15,Cenários!$A:$D,2,FALSE)>A2903,+VLOOKUP(+EOMONTH(+A2903,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2903,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2903=\"\",\"\",VLOOKUP(F2903,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2903=\"\",\"\",IF(WORKDAY(+A2903,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2903,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-23"},{"$f":"IF(A2904=\"\",\"\",+IF(+A2904=D2904,+E2904,((+G2904/E2904)^+((NETWORKDAYS(+D2904,A2904,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2904,F2904,Feriados!$A$2:$A$1058)-1))*E2904)))","v":6395.9309016815841},{"$f":"IF(A2904=\"\",\"\",+IF(+A2904=D2904,+VLOOKUP(D2904,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2904,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2904=\"\",\"\",+VLOOKUP(+EOMONTH(+F2904,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2904=\"\",\"\",VLOOKUP(D2904,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2904=\"\",\"\",IF(A2904=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2904,-2)+15,Cenários!$A:$D,2,FALSE)>A2904,+VLOOKUP(+EOMONTH(+A2904,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2904,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2904=\"\",\"\",VLOOKUP(F2904,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2904=\"\",\"\",IF(WORKDAY(+A2904,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2904,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-25"},{"$f":"IF(A2905=\"\",\"\",+IF(+A2905=D2905,+E2905,((+G2905/E2905)^+((NETWORKDAYS(+D2905,A2905,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2905,F2905,Feriados!$A$2:$A$1058)-1))*E2905)))","v":6396.888783525681},{"$f":"IF(A2905=\"\",\"\",+IF(+A2905=D2905,+VLOOKUP(D2905,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2905,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2905=\"\",\"\",+VLOOKUP(+EOMONTH(+F2905,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2905=\"\",\"\",VLOOKUP(D2905,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2905=\"\",\"\",IF(A2905=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2905,-2)+15,Cenários!$A:$D,2,FALSE)>A2905,+VLOOKUP(+EOMONTH(+A2905,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2905,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2905=\"\",\"\",VLOOKUP(F2905,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2905=\"\",\"\",IF(WORKDAY(+A2905,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2905,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-28"},{"$f":"IF(A2906=\"\",\"\",+IF(+A2906=D2906,+E2906,((+G2906/E2906)^+((NETWORKDAYS(+D2906,A2906,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2906,F2906,Feriados!$A$2:$A$1058)-1))*E2906)))","v":6397.8468088262407},{"$f":"IF(A2906=\"\",\"\",+IF(+A2906=D2906,+VLOOKUP(D2906,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2906,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2906=\"\",\"\",+VLOOKUP(+EOMONTH(+F2906,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2906=\"\",\"\",VLOOKUP(D2906,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2906=\"\",\"\",IF(A2906=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2906,-2)+15,Cenários!$A:$D,2,FALSE)>A2906,+VLOOKUP(+EOMONTH(+A2906,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2906,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2906=\"\",\"\",VLOOKUP(F2906,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2906=\"\",\"\",IF(WORKDAY(+A2906,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2906,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-29"},{"$f":"IF(A2907=\"\",\"\",+IF(+A2907=D2907,+E2907,((+G2907/E2907)^+((NETWORKDAYS(+D2907,A2907,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2907,F2907,Feriados!$A$2:$A$1058)-1))*E2907)))","v":6398.8049776047483},{"$f":"IF(A2907=\"\",\"\",+IF(+A2907=D2907,+VLOOKUP(D2907,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2907,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2907=\"\",\"\",+VLOOKUP(+EOMONTH(+F2907,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2907=\"\",\"\",VLOOKUP(D2907,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2907=\"\",\"\",IF(A2907=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2907,-2)+15,Cenários!$A:$D,2,FALSE)>A2907,+VLOOKUP(+EOMONTH(+A2907,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2907,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2907=\"\",\"\",VLOOKUP(F2907,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2907=\"\",\"\",IF(WORKDAY(+A2907,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2907,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-30"},{"$f":"IF(A2908=\"\",\"\",+IF(+A2908=D2908,+E2908,((+G2908/E2908)^+((NETWORKDAYS(+D2908,A2908,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2908,F2908,Feriados!$A$2:$A$1058)-1))*E2908)))","v":6399.7632898826923},{"$f":"IF(A2908=\"\",\"\",+IF(+A2908=D2908,+VLOOKUP(D2908,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2908,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2908=\"\",\"\",+VLOOKUP(+EOMONTH(+F2908,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2908=\"\",\"\",VLOOKUP(D2908,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2908=\"\",\"\",IF(A2908=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2908,-2)+15,Cenários!$A:$D,2,FALSE)>A2908,+VLOOKUP(+EOMONTH(+A2908,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2908,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2908=\"\",\"\",VLOOKUP(F2908,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2908=\"\",\"\",IF(WORKDAY(+A2908,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2908,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-05-31"},{"$f":"IF(A2909=\"\",\"\",+IF(+A2909=D2909,+E2909,((+G2909/E2909)^+((NETWORKDAYS(+D2909,A2909,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2909,F2909,Feriados!$A$2:$A$1058)-1))*E2909)))","v":6400.7217456815642},{"$f":"IF(A2909=\"\",\"\",+IF(+A2909=D2909,+VLOOKUP(D2909,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2909,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2909=\"\",\"\",+VLOOKUP(+EOMONTH(+F2909,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2909=\"\",\"\",VLOOKUP(D2909,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2909=\"\",\"\",IF(A2909=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2909,-2)+15,Cenários!$A:$D,2,FALSE)>A2909,+VLOOKUP(+EOMONTH(+A2909,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2909,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2909=\"\",\"\",VLOOKUP(F2909,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2909=\"\",\"\",IF(WORKDAY(+A2909,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2909,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-01"},{"$f":"IF(A2910=\"\",\"\",+IF(+A2910=D2910,+E2910,((+G2910/E2910)^+((NETWORKDAYS(+D2910,A2910,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2910,F2910,Feriados!$A$2:$A$1058)-1))*E2910)))","v":6401.6803450228563},{"$f":"IF(A2910=\"\",\"\",+IF(+A2910=D2910,+VLOOKUP(D2910,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2910,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2910=\"\",\"\",+VLOOKUP(+EOMONTH(+F2910,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2910=\"\",\"\",VLOOKUP(D2910,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2910=\"\",\"\",IF(A2910=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2910,-2)+15,Cenários!$A:$D,2,FALSE)>A2910,+VLOOKUP(+EOMONTH(+A2910,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2910,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2910=\"\",\"\",VLOOKUP(F2910,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2910=\"\",\"\",IF(WORKDAY(+A2910,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2910,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-04"},{"$f":"IF(A2911=\"\",\"\",+IF(+A2911=D2911,+E2911,((+G2911/E2911)^+((NETWORKDAYS(+D2911,A2911,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2911,F2911,Feriados!$A$2:$A$1058)-1))*E2911)))","v":6402.6390879280661},{"$f":"IF(A2911=\"\",\"\",+IF(+A2911=D2911,+VLOOKUP(D2911,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2911,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2911=\"\",\"\",+VLOOKUP(+EOMONTH(+F2911,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2911=\"\",\"\",VLOOKUP(D2911,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2911=\"\",\"\",IF(A2911=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2911,-2)+15,Cenários!$A:$D,2,FALSE)>A2911,+VLOOKUP(+EOMONTH(+A2911,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2911,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2911=\"\",\"\",VLOOKUP(F2911,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2911=\"\",\"\",IF(WORKDAY(+A2911,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2911,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-05"},{"$f":"IF(A2912=\"\",\"\",+IF(+A2912=D2912,+E2912,((+G2912/E2912)^+((NETWORKDAYS(+D2912,A2912,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2912,F2912,Feriados!$A$2:$A$1058)-1))*E2912)))","v":6403.597974418697},{"$f":"IF(A2912=\"\",\"\",+IF(+A2912=D2912,+VLOOKUP(D2912,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2912,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2912=\"\",\"\",+VLOOKUP(+EOMONTH(+F2912,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2912=\"\",\"\",VLOOKUP(D2912,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2912=\"\",\"\",IF(A2912=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2912,-2)+15,Cenários!$A:$D,2,FALSE)>A2912,+VLOOKUP(+EOMONTH(+A2912,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2912,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2912=\"\",\"\",VLOOKUP(F2912,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2912=\"\",\"\",IF(WORKDAY(+A2912,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2912,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-06"},{"$f":"IF(A2913=\"\",\"\",+IF(+A2913=D2913,+E2913,((+G2913/E2913)^+((NETWORKDAYS(+D2913,A2913,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2913,F2913,Feriados!$A$2:$A$1058)-1))*E2913)))","v":6404.5570045162522},{"$f":"IF(A2913=\"\",\"\",+IF(+A2913=D2913,+VLOOKUP(D2913,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2913,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2913=\"\",\"\",+VLOOKUP(+EOMONTH(+F2913,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2913=\"\",\"\",VLOOKUP(D2913,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2913=\"\",\"\",IF(A2913=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2913,-2)+15,Cenários!$A:$D,2,FALSE)>A2913,+VLOOKUP(+EOMONTH(+A2913,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2913,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2913=\"\",\"\",VLOOKUP(F2913,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2913=\"\",\"\",IF(WORKDAY(+A2913,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2913,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-07"},{"$f":"IF(A2914=\"\",\"\",+IF(+A2914=D2914,+E2914,((+G2914/E2914)^+((NETWORKDAYS(+D2914,A2914,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2914,F2914,Feriados!$A$2:$A$1058)-1))*E2914)))","v":6405.5161782422365},{"$f":"IF(A2914=\"\",\"\",+IF(+A2914=D2914,+VLOOKUP(D2914,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2914,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2914=\"\",\"\",+VLOOKUP(+EOMONTH(+F2914,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2914=\"\",\"\",VLOOKUP(D2914,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2914=\"\",\"\",IF(A2914=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2914,-2)+15,Cenários!$A:$D,2,FALSE)>A2914,+VLOOKUP(+EOMONTH(+A2914,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2914,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2914=\"\",\"\",VLOOKUP(F2914,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2914=\"\",\"\",IF(WORKDAY(+A2914,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2914,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-08"},{"$f":"IF(A2915=\"\",\"\",+IF(+A2915=D2915,+E2915,((+G2915/E2915)^+((NETWORKDAYS(+D2915,A2915,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2915,F2915,Feriados!$A$2:$A$1058)-1))*E2915)))","v":6406.4754956181623},{"$f":"IF(A2915=\"\",\"\",+IF(+A2915=D2915,+VLOOKUP(D2915,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2915,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2915=\"\",\"\",+VLOOKUP(+EOMONTH(+F2915,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2915=\"\",\"\",VLOOKUP(D2915,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2915=\"\",\"\",IF(A2915=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2915,-2)+15,Cenários!$A:$D,2,FALSE)>A2915,+VLOOKUP(+EOMONTH(+A2915,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2915,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2915=\"\",\"\",VLOOKUP(F2915,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2915=\"\",\"\",IF(WORKDAY(+A2915,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2915,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-11"},{"$f":"IF(A2916=\"\",\"\",+IF(+A2916=D2916,+E2916,((+G2916/E2916)^+((NETWORKDAYS(+D2916,A2916,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2916,F2916,Feriados!$A$2:$A$1058)-1))*E2916)))","v":6407.4349566655437},{"$f":"IF(A2916=\"\",\"\",+IF(+A2916=D2916,+VLOOKUP(D2916,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2916,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2916=\"\",\"\",+VLOOKUP(+EOMONTH(+F2916,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2916=\"\",\"\",VLOOKUP(D2916,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2916=\"\",\"\",IF(A2916=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2916,-2)+15,Cenários!$A:$D,2,FALSE)>A2916,+VLOOKUP(+EOMONTH(+A2916,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2916,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2916=\"\",\"\",VLOOKUP(F2916,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2916=\"\",\"\",IF(WORKDAY(+A2916,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2916,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-12"},{"$f":"IF(A2917=\"\",\"\",+IF(+A2917=D2917,+E2917,((+G2917/E2917)^+((NETWORKDAYS(+D2917,A2917,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2917,F2917,Feriados!$A$2:$A$1058)-1))*E2917)))","v":6408.3945614058957},{"$f":"IF(A2917=\"\",\"\",+IF(+A2917=D2917,+VLOOKUP(D2917,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2917,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2917=\"\",\"\",+VLOOKUP(+EOMONTH(+F2917,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2917=\"\",\"\",VLOOKUP(D2917,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2917=\"\",\"\",IF(A2917=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2917,-2)+15,Cenários!$A:$D,2,FALSE)>A2917,+VLOOKUP(+EOMONTH(+A2917,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2917,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2917=\"\",\"\",VLOOKUP(F2917,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2917=\"\",\"\",IF(WORKDAY(+A2917,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2917,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-13"},{"$f":"IF(A2918=\"\",\"\",+IF(+A2918=D2918,+E2918,((+G2918/E2918)^+((NETWORKDAYS(+D2918,A2918,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2918,F2918,Feriados!$A$2:$A$1058)-1))*E2918)))","v":6409.3543098607406},{"$f":"IF(A2918=\"\",\"\",+IF(+A2918=D2918,+VLOOKUP(D2918,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2918,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2918=\"\",\"\",+VLOOKUP(+EOMONTH(+F2918,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2918=\"\",\"\",VLOOKUP(D2918,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2918=\"\",\"\",IF(A2918=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2918,-2)+15,Cenários!$A:$D,2,FALSE)>A2918,+VLOOKUP(+EOMONTH(+A2918,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2918,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2918=\"\",\"\",VLOOKUP(F2918,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2918=\"\",\"\",IF(WORKDAY(+A2918,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2918,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-14"},{"$f":"IF(A2919=\"\",\"\",+IF(+A2919=D2919,+E2919,((+G2919/E2919)^+((NETWORKDAYS(+D2919,A2919,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2919,F2919,Feriados!$A$2:$A$1058)-1))*E2919)))","v":6410.3142020515998},{"$f":"IF(A2919=\"\",\"\",+IF(+A2919=D2919,+VLOOKUP(D2919,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2919,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2919=\"\",\"\",+VLOOKUP(+EOMONTH(+F2919,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-05-15"},{"$f":"IF(A2919=\"\",\"\",VLOOKUP(D2919,Cenários!$B:$D,3,FALSE))","v":6390.1866220000002},{"$f":"IF(A2919=\"\",\"\",IF(A2919=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2919,-2)+15,Cenários!$A:$D,2,FALSE)>A2919,+VLOOKUP(+EOMONTH(+A2919,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2919,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-06-15"},{"$f":"IF(A2919=\"\",\"\",VLOOKUP(F2919,Cenários!$B:$D,3,FALSE))","v":6411.274238}]
[{"$f":"IF(A2919=\"\",\"\",IF(WORKDAY(+A2919,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2919,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-15"},{"$f":"IF(A2920=\"\",\"\",+IF(+A2920=D2920,+E2920,((+G2920/E2920)^+((NETWORKDAYS(+D2920,A2920,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2920,F2920,Feriados!$A$2:$A$1058)-1))*E2920)))","v":6411.274238},{"$f":"IF(A2920=\"\",\"\",+IF(+A2920=D2920,+VLOOKUP(D2920,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2920,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.33},{"$f":"IF(A2920=\"\",\"\",+VLOOKUP(+EOMONTH(+F2920,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2920=\"\",\"\",VLOOKUP(D2920,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2920=\"\",\"\",IF(A2920=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2920,-2)+15,Cenários!$A:$D,2,FALSE)>A2920,+VLOOKUP(+EOMONTH(+A2920,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2920,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2920=\"\",\"\",VLOOKUP(F2920,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2920=\"\",\"\",IF(WORKDAY(+A2920,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2920,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-18"},{"$f":"IF(A2921=\"\",\"\",+IF(+A2921=D2921,+E2921,((+G2921/E2921)^+((NETWORKDAYS(+D2921,A2921,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2921,F2921,Feriados!$A$2:$A$1058)-1))*E2921)))","v":6412.2761876564764},{"$f":"IF(A2921=\"\",\"\",+IF(+A2921=D2921,+VLOOKUP(D2921,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2921,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2921=\"\",\"\",+VLOOKUP(+EOMONTH(+F2921,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2921=\"\",\"\",VLOOKUP(D2921,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2921=\"\",\"\",IF(A2921=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2921,-2)+15,Cenários!$A:$D,2,FALSE)>A2921,+VLOOKUP(+EOMONTH(+A2921,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2921,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2921=\"\",\"\",VLOOKUP(F2921,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2921=\"\",\"\",IF(WORKDAY(+A2921,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2921,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-19"},{"$f":"IF(A2922=\"\",\"\",+IF(+A2922=D2922,+E2922,((+G2922/E2922)^+((NETWORKDAYS(+D2922,A2922,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2922,F2922,Feriados!$A$2:$A$1058)-1))*E2922)))","v":6413.2782938969758},{"$f":"IF(A2922=\"\",\"\",+IF(+A2922=D2922,+VLOOKUP(D2922,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2922,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2922=\"\",\"\",+VLOOKUP(+EOMONTH(+F2922,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2922=\"\",\"\",VLOOKUP(D2922,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2922=\"\",\"\",IF(A2922=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2922,-2)+15,Cenários!$A:$D,2,FALSE)>A2922,+VLOOKUP(+EOMONTH(+A2922,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2922,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2922=\"\",\"\",VLOOKUP(F2922,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2922=\"\",\"\",IF(WORKDAY(+A2922,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2922,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-20"},{"$f":"IF(A2923=\"\",\"\",+IF(+A2923=D2923,+E2923,((+G2923/E2923)^+((NETWORKDAYS(+D2923,A2923,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2923,F2923,Feriados!$A$2:$A$1058)-1))*E2923)))","v":6414.2805567459691},{"$f":"IF(A2923=\"\",\"\",+IF(+A2923=D2923,+VLOOKUP(D2923,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2923,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2923=\"\",\"\",+VLOOKUP(+EOMONTH(+F2923,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2923=\"\",\"\",VLOOKUP(D2923,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2923=\"\",\"\",IF(A2923=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2923,-2)+15,Cenários!$A:$D,2,FALSE)>A2923,+VLOOKUP(+EOMONTH(+A2923,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2923,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2923=\"\",\"\",VLOOKUP(F2923,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2923=\"\",\"\",IF(WORKDAY(+A2923,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2923,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-21"},{"$f":"IF(A2924=\"\",\"\",+IF(+A2924=D2924,+E2924,((+G2924/E2924)^+((NETWORKDAYS(+D2924,A2924,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2924,F2924,Feriados!$A$2:$A$1058)-1))*E2924)))","v":6415.2829762279307},{"$f":"IF(A2924=\"\",\"\",+IF(+A2924=D2924,+VLOOKUP(D2924,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2924,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2924=\"\",\"\",+VLOOKUP(+EOMONTH(+F2924,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2924=\"\",\"\",VLOOKUP(D2924,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2924=\"\",\"\",IF(A2924=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2924,-2)+15,Cenários!$A:$D,2,FALSE)>A2924,+VLOOKUP(+EOMONTH(+A2924,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2924,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2924=\"\",\"\",VLOOKUP(F2924,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2924=\"\",\"\",IF(WORKDAY(+A2924,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2924,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-22"},{"$f":"IF(A2925=\"\",\"\",+IF(+A2925=D2925,+E2925,((+G2925/E2925)^+((NETWORKDAYS(+D2925,A2925,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2925,F2925,Feriados!$A$2:$A$1058)-1))*E2925)))","v":6416.2855523673397},{"$f":"IF(A2925=\"\",\"\",+IF(+A2925=D2925,+VLOOKUP(D2925,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2925,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2925=\"\",\"\",+VLOOKUP(+EOMONTH(+F2925,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2925=\"\",\"\",VLOOKUP(D2925,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2925=\"\",\"\",IF(A2925=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2925,-2)+15,Cenários!$A:$D,2,FALSE)>A2925,+VLOOKUP(+EOMONTH(+A2925,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2925,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2925=\"\",\"\",VLOOKUP(F2925,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2925=\"\",\"\",IF(WORKDAY(+A2925,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2925,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-25"},{"$f":"IF(A2926=\"\",\"\",+IF(+A2926=D2926,+E2926,((+G2926/E2926)^+((NETWORKDAYS(+D2926,A2926,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2926,F2926,Feriados!$A$2:$A$1058)-1))*E2926)))","v":6417.2882851886798},{"$f":"IF(A2926=\"\",\"\",+IF(+A2926=D2926,+VLOOKUP(D2926,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2926,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2926=\"\",\"\",+VLOOKUP(+EOMONTH(+F2926,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2926=\"\",\"\",VLOOKUP(D2926,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2926=\"\",\"\",IF(A2926=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2926,-2)+15,Cenários!$A:$D,2,FALSE)>A2926,+VLOOKUP(+EOMONTH(+A2926,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2926,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2926=\"\",\"\",VLOOKUP(F2926,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2926=\"\",\"\",IF(WORKDAY(+A2926,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2926,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-26"},{"$f":"IF(A2927=\"\",\"\",+IF(+A2927=D2927,+E2927,((+G2927/E2927)^+((NETWORKDAYS(+D2927,A2927,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2927,F2927,Feriados!$A$2:$A$1058)-1))*E2927)))","v":6418.2911747164335},{"$f":"IF(A2927=\"\",\"\",+IF(+A2927=D2927,+VLOOKUP(D2927,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2927,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2927=\"\",\"\",+VLOOKUP(+EOMONTH(+F2927,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2927=\"\",\"\",VLOOKUP(D2927,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2927=\"\",\"\",IF(A2927=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2927,-2)+15,Cenários!$A:$D,2,FALSE)>A2927,+VLOOKUP(+EOMONTH(+A2927,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2927,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2927=\"\",\"\",VLOOKUP(F2927,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2927=\"\",\"\",IF(WORKDAY(+A2927,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2927,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-27"},{"$f":"IF(A2928=\"\",\"\",+IF(+A2928=D2928,+E2928,((+G2928/E2928)^+((NETWORKDAYS(+D2928,A2928,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2928,F2928,Feriados!$A$2:$A$1058)-1))*E2928)))","v":6419.2942209750945},{"$f":"IF(A2928=\"\",\"\",+IF(+A2928=D2928,+VLOOKUP(D2928,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2928,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2928=\"\",\"\",+VLOOKUP(+EOMONTH(+F2928,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2928=\"\",\"\",VLOOKUP(D2928,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2928=\"\",\"\",IF(A2928=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2928,-2)+15,Cenários!$A:$D,2,FALSE)>A2928,+VLOOKUP(+EOMONTH(+A2928,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2928,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2928=\"\",\"\",VLOOKUP(F2928,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2928=\"\",\"\",IF(WORKDAY(+A2928,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2928,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-28"},{"$f":"IF(A2929=\"\",\"\",+IF(+A2929=D2929,+E2929,((+G2929/E2929)^+((NETWORKDAYS(+D2929,A2929,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2929,F2929,Feriados!$A$2:$A$1058)-1))*E2929)))","v":6420.2974239891537},{"$f":"IF(A2929=\"\",\"\",+IF(+A2929=D2929,+VLOOKUP(D2929,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2929,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2929=\"\",\"\",+VLOOKUP(+EOMONTH(+F2929,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2929=\"\",\"\",VLOOKUP(D2929,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2929=\"\",\"\",IF(A2929=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2929,-2)+15,Cenários!$A:$D,2,FALSE)>A2929,+VLOOKUP(+EOMONTH(+A2929,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2929,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2929=\"\",\"\",VLOOKUP(F2929,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2929=\"\",\"\",IF(WORKDAY(+A2929,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2929,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-06-29"},{"$f":"IF(A2930=\"\",\"\",+IF(+A2930=D2930,+E2930,((+G2930/E2930)^+((NETWORKDAYS(+D2930,A2930,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2930,F2930,Feriados!$A$2:$A$1058)-1))*E2930)))","v":6421.300783783111},{"$f":"IF(A2930=\"\",\"\",+IF(+A2930=D2930,+VLOOKUP(D2930,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2930,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2930=\"\",\"\",+VLOOKUP(+EOMONTH(+F2930,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2930=\"\",\"\",VLOOKUP(D2930,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2930=\"\",\"\",IF(A2930=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2930,-2)+15,Cenários!$A:$D,2,FALSE)>A2930,+VLOOKUP(+EOMONTH(+A2930,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2930,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2930=\"\",\"\",VLOOKUP(F2930,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2930=\"\",\"\",IF(WORKDAY(+A2930,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2930,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-02"},{"$f":"IF(A2931=\"\",\"\",+IF(+A2931=D2931,+E2931,((+G2931/E2931)^+((NETWORKDAYS(+D2931,A2931,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2931,F2931,Feriados!$A$2:$A$1058)-1))*E2931)))","v":6422.3043003814655},{"$f":"IF(A2931=\"\",\"\",+IF(+A2931=D2931,+VLOOKUP(D2931,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2931,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2931=\"\",\"\",+VLOOKUP(+EOMONTH(+F2931,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2931=\"\",\"\",VLOOKUP(D2931,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2931=\"\",\"\",IF(A2931=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2931,-2)+15,Cenários!$A:$D,2,FALSE)>A2931,+VLOOKUP(+EOMONTH(+A2931,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2931,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2931=\"\",\"\",VLOOKUP(F2931,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2931=\"\",\"\",IF(WORKDAY(+A2931,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2931,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-03"},{"$f":"IF(A2932=\"\",\"\",+IF(+A2932=D2932,+E2932,((+G2932/E2932)^+((NETWORKDAYS(+D2932,A2932,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2932,F2932,Feriados!$A$2:$A$1058)-1))*E2932)))","v":6423.3079738087245},{"$f":"IF(A2932=\"\",\"\",+IF(+A2932=D2932,+VLOOKUP(D2932,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2932,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2932=\"\",\"\",+VLOOKUP(+EOMONTH(+F2932,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2932=\"\",\"\",VLOOKUP(D2932,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2932=\"\",\"\",IF(A2932=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2932,-2)+15,Cenários!$A:$D,2,FALSE)>A2932,+VLOOKUP(+EOMONTH(+A2932,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2932,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2932=\"\",\"\",VLOOKUP(F2932,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2932=\"\",\"\",IF(WORKDAY(+A2932,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2932,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-04"},{"$f":"IF(A2933=\"\",\"\",+IF(+A2933=D2933,+E2933,((+G2933/E2933)^+((NETWORKDAYS(+D2933,A2933,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2933,F2933,Feriados!$A$2:$A$1058)-1))*E2933)))","v":6424.3118040893969},{"$f":"IF(A2933=\"\",\"\",+IF(+A2933=D2933,+VLOOKUP(D2933,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2933,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2933=\"\",\"\",+VLOOKUP(+EOMONTH(+F2933,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2933=\"\",\"\",VLOOKUP(D2933,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2933=\"\",\"\",IF(A2933=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2933,-2)+15,Cenários!$A:$D,2,FALSE)>A2933,+VLOOKUP(+EOMONTH(+A2933,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2933,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2933=\"\",\"\",VLOOKUP(F2933,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2933=\"\",\"\",IF(WORKDAY(+A2933,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2933,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-05"},{"$f":"IF(A2934=\"\",\"\",+IF(+A2934=D2934,+E2934,((+G2934/E2934)^+((NETWORKDAYS(+D2934,A2934,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2934,F2934,Feriados!$A$2:$A$1058)-1))*E2934)))","v":6425.3157912479955},{"$f":"IF(A2934=\"\",\"\",+IF(+A2934=D2934,+VLOOKUP(D2934,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2934,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2934=\"\",\"\",+VLOOKUP(+EOMONTH(+F2934,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2934=\"\",\"\",VLOOKUP(D2934,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2934=\"\",\"\",IF(A2934=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2934,-2)+15,Cenários!$A:$D,2,FALSE)>A2934,+VLOOKUP(+EOMONTH(+A2934,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2934,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2934=\"\",\"\",VLOOKUP(F2934,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2934=\"\",\"\",IF(WORKDAY(+A2934,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2934,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-06"},{"$f":"IF(A2935=\"\",\"\",+IF(+A2935=D2935,+E2935,((+G2935/E2935)^+((NETWORKDAYS(+D2935,A2935,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2935,F2935,Feriados!$A$2:$A$1058)-1))*E2935)))","v":6426.3199353090367},{"$f":"IF(A2935=\"\",\"\",+IF(+A2935=D2935,+VLOOKUP(D2935,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2935,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2935=\"\",\"\",+VLOOKUP(+EOMONTH(+F2935,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2935=\"\",\"\",VLOOKUP(D2935,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2935=\"\",\"\",IF(A2935=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2935,-2)+15,Cenários!$A:$D,2,FALSE)>A2935,+VLOOKUP(+EOMONTH(+A2935,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2935,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2935=\"\",\"\",VLOOKUP(F2935,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2935=\"\",\"\",IF(WORKDAY(+A2935,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2935,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-09"},{"$f":"IF(A2936=\"\",\"\",+IF(+A2936=D2936,+E2936,((+G2936/E2936)^+((NETWORKDAYS(+D2936,A2936,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2936,F2936,Feriados!$A$2:$A$1058)-1))*E2936)))","v":6427.3242362970404},{"$f":"IF(A2936=\"\",\"\",+IF(+A2936=D2936,+VLOOKUP(D2936,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2936,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2936=\"\",\"\",+VLOOKUP(+EOMONTH(+F2936,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2936=\"\",\"\",VLOOKUP(D2936,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2936=\"\",\"\",IF(A2936=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2936,-2)+15,Cenários!$A:$D,2,FALSE)>A2936,+VLOOKUP(+EOMONTH(+A2936,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2936,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2936=\"\",\"\",VLOOKUP(F2936,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2936=\"\",\"\",IF(WORKDAY(+A2936,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2936,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-10"},{"$f":"IF(A2937=\"\",\"\",+IF(+A2937=D2937,+E2937,((+G2937/E2937)^+((NETWORKDAYS(+D2937,A2937,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2937,F2937,Feriados!$A$2:$A$1058)-1))*E2937)))","v":6428.328694236533},{"$f":"IF(A2937=\"\",\"\",+IF(+A2937=D2937,+VLOOKUP(D2937,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2937,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2937=\"\",\"\",+VLOOKUP(+EOMONTH(+F2937,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2937=\"\",\"\",VLOOKUP(D2937,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2937=\"\",\"\",IF(A2937=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2937,-2)+15,Cenários!$A:$D,2,FALSE)>A2937,+VLOOKUP(+EOMONTH(+A2937,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2937,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2937=\"\",\"\",VLOOKUP(F2937,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2937=\"\",\"\",IF(WORKDAY(+A2937,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2937,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-11"},{"$f":"IF(A2938=\"\",\"\",+IF(+A2938=D2938,+E2938,((+G2938/E2938)^+((NETWORKDAYS(+D2938,A2938,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2938,F2938,Feriados!$A$2:$A$1058)-1))*E2938)))","v":6429.3333091520408},{"$f":"IF(A2938=\"\",\"\",+IF(+A2938=D2938,+VLOOKUP(D2938,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2938,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2938=\"\",\"\",+VLOOKUP(+EOMONTH(+F2938,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2938=\"\",\"\",VLOOKUP(D2938,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2938=\"\",\"\",IF(A2938=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2938,-2)+15,Cenários!$A:$D,2,FALSE)>A2938,+VLOOKUP(+EOMONTH(+A2938,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2938,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2938=\"\",\"\",VLOOKUP(F2938,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2938=\"\",\"\",IF(WORKDAY(+A2938,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2938,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-12"},{"$f":"IF(A2939=\"\",\"\",+IF(+A2939=D2939,+E2939,((+G2939/E2939)^+((NETWORKDAYS(+D2939,A2939,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2939,F2939,Feriados!$A$2:$A$1058)-1))*E2939)))","v":6430.3380810680956},{"$f":"IF(A2939=\"\",\"\",+IF(+A2939=D2939,+VLOOKUP(D2939,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2939,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2939=\"\",\"\",+VLOOKUP(+EOMONTH(+F2939,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2939=\"\",\"\",VLOOKUP(D2939,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2939=\"\",\"\",IF(A2939=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2939,-2)+15,Cenários!$A:$D,2,FALSE)>A2939,+VLOOKUP(+EOMONTH(+A2939,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2939,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2939=\"\",\"\",VLOOKUP(F2939,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2939=\"\",\"\",IF(WORKDAY(+A2939,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2939,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-13"},{"$f":"IF(A2940=\"\",\"\",+IF(+A2940=D2940,+E2940,((+G2940/E2940)^+((NETWORKDAYS(+D2940,A2940,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2940,F2940,Feriados!$A$2:$A$1058)-1))*E2940)))","v":6431.3430100092364},{"$f":"IF(A2940=\"\",\"\",+IF(+A2940=D2940,+VLOOKUP(D2940,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2940,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2940=\"\",\"\",+VLOOKUP(+EOMONTH(+F2940,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-06-15"},{"$f":"IF(A2940=\"\",\"\",VLOOKUP(D2940,Cenários!$B:$D,3,FALSE))","v":6411.274238},{"$f":"IF(A2940=\"\",\"\",IF(A2940=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2940,-2)+15,Cenários!$A:$D,2,FALSE)>A2940,+VLOOKUP(+EOMONTH(+A2940,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2940,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-07-16"},{"$f":"IF(A2940=\"\",\"\",VLOOKUP(F2940,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997}]
[{"$f":"IF(A2940=\"\",\"\",IF(WORKDAY(+A2940,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2940,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-16"},{"$f":"IF(A2941=\"\",\"\",+IF(+A2941=D2941,+E2941,((+G2941/E2941)^+((NETWORKDAYS(+D2941,A2941,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2941,F2941,Feriados!$A$2:$A$1058)-1))*E2941)))","v":6432.3480959999997},{"$f":"IF(A2941=\"\",\"\",+IF(+A2941=D2941,+VLOOKUP(D2941,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2941,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.32869999999999999},{"$f":"IF(A2941=\"\",\"\",+VLOOKUP(+EOMONTH(+F2941,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2941=\"\",\"\",VLOOKUP(D2941,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2941=\"\",\"\",IF(A2941=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2941,-2)+15,Cenários!$A:$D,2,FALSE)>A2941,+VLOOKUP(+EOMONTH(+A2941,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2941,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2941=\"\",\"\",VLOOKUP(F2941,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2941=\"\",\"\",IF(WORKDAY(+A2941,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2941,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-17"},{"$f":"IF(A2942=\"\",\"\",+IF(+A2942=D2942,+E2942,((+G2942/E2942)^+((NETWORKDAYS(+D2942,A2942,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2942,F2942,Feriados!$A$2:$A$1058)-1))*E2942)))","v":6433.0927577513112},{"$f":"IF(A2942=\"\",\"\",+IF(+A2942=D2942,+VLOOKUP(D2942,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2942,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2942=\"\",\"\",+VLOOKUP(+EOMONTH(+F2942,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2942=\"\",\"\",VLOOKUP(D2942,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2942=\"\",\"\",IF(A2942=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2942,-2)+15,Cenários!$A:$D,2,FALSE)>A2942,+VLOOKUP(+EOMONTH(+A2942,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2942,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2942=\"\",\"\",VLOOKUP(F2942,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2942=\"\",\"\",IF(WORKDAY(+A2942,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2942,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-18"},{"$f":"IF(A2943=\"\",\"\",+IF(+A2943=D2943,+E2943,((+G2943/E2943)^+((NETWORKDAYS(+D2943,A2943,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2943,F2943,Feriados!$A$2:$A$1058)-1))*E2943)))","v":6433.8375057108187},{"$f":"IF(A2943=\"\",\"\",+IF(+A2943=D2943,+VLOOKUP(D2943,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2943,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2943=\"\",\"\",+VLOOKUP(+EOMONTH(+F2943,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2943=\"\",\"\",VLOOKUP(D2943,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2943=\"\",\"\",IF(A2943=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2943,-2)+15,Cenários!$A:$D,2,FALSE)>A2943,+VLOOKUP(+EOMONTH(+A2943,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2943,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2943=\"\",\"\",VLOOKUP(F2943,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2943=\"\",\"\",IF(WORKDAY(+A2943,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2943,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-19"},{"$f":"IF(A2944=\"\",\"\",+IF(+A2944=D2944,+E2944,((+G2944/E2944)^+((NETWORKDAYS(+D2944,A2944,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2944,F2944,Feriados!$A$2:$A$1058)-1))*E2944)))","v":6434.5823398885022},{"$f":"IF(A2944=\"\",\"\",+IF(+A2944=D2944,+VLOOKUP(D2944,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2944,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2944=\"\",\"\",+VLOOKUP(+EOMONTH(+F2944,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2944=\"\",\"\",VLOOKUP(D2944,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2944=\"\",\"\",IF(A2944=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2944,-2)+15,Cenários!$A:$D,2,FALSE)>A2944,+VLOOKUP(+EOMONTH(+A2944,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2944,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2944=\"\",\"\",VLOOKUP(F2944,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2944=\"\",\"\",IF(WORKDAY(+A2944,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2944,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-20"},{"$f":"IF(A2945=\"\",\"\",+IF(+A2945=D2945,+E2945,((+G2945/E2945)^+((NETWORKDAYS(+D2945,A2945,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2945,F2945,Feriados!$A$2:$A$1058)-1))*E2945)))","v":6435.3272602943434},{"$f":"IF(A2945=\"\",\"\",+IF(+A2945=D2945,+VLOOKUP(D2945,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2945,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2945=\"\",\"\",+VLOOKUP(+EOMONTH(+F2945,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2945=\"\",\"\",VLOOKUP(D2945,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2945=\"\",\"\",IF(A2945=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2945,-2)+15,Cenários!$A:$D,2,FALSE)>A2945,+VLOOKUP(+EOMONTH(+A2945,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2945,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2945=\"\",\"\",VLOOKUP(F2945,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2945=\"\",\"\",IF(WORKDAY(+A2945,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2945,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-23"},{"$f":"IF(A2946=\"\",\"\",+IF(+A2946=D2946,+E2946,((+G2946/E2946)^+((NETWORKDAYS(+D2946,A2946,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2946,F2946,Feriados!$A$2:$A$1058)-1))*E2946)))","v":6436.0722669383231},{"$f":"IF(A2946=\"\",\"\",+IF(+A2946=D2946,+VLOOKUP(D2946,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2946,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2946=\"\",\"\",+VLOOKUP(+EOMONTH(+F2946,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2946=\"\",\"\",VLOOKUP(D2946,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2946=\"\",\"\",IF(A2946=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2946,-2)+15,Cenários!$A:$D,2,FALSE)>A2946,+VLOOKUP(+EOMONTH(+A2946,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2946,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2946=\"\",\"\",VLOOKUP(F2946,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2946=\"\",\"\",IF(WORKDAY(+A2946,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2946,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-24"},{"$f":"IF(A2947=\"\",\"\",+IF(+A2947=D2947,+E2947,((+G2947/E2947)^+((NETWORKDAYS(+D2947,A2947,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2947,F2947,Feriados!$A$2:$A$1058)-1))*E2947)))","v":6436.8173598304265},{"$f":"IF(A2947=\"\",\"\",+IF(+A2947=D2947,+VLOOKUP(D2947,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2947,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2947=\"\",\"\",+VLOOKUP(+EOMONTH(+F2947,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2947=\"\",\"\",VLOOKUP(D2947,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2947=\"\",\"\",IF(A2947=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2947,-2)+15,Cenários!$A:$D,2,FALSE)>A2947,+VLOOKUP(+EOMONTH(+A2947,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2947,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2947=\"\",\"\",VLOOKUP(F2947,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2947=\"\",\"\",IF(WORKDAY(+A2947,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2947,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-25"},{"$f":"IF(A2948=\"\",\"\",+IF(+A2948=D2948,+E2948,((+G2948/E2948)^+((NETWORKDAYS(+D2948,A2948,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2948,F2948,Feriados!$A$2:$A$1058)-1))*E2948)))","v":6437.5625389806401},{"$f":"IF(A2948=\"\",\"\",+IF(+A2948=D2948,+VLOOKUP(D2948,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2948,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2948=\"\",\"\",+VLOOKUP(+EOMONTH(+F2948,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2948=\"\",\"\",VLOOKUP(D2948,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2948=\"\",\"\",IF(A2948=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2948,-2)+15,Cenários!$A:$D,2,FALSE)>A2948,+VLOOKUP(+EOMONTH(+A2948,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2948,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2948=\"\",\"\",VLOOKUP(F2948,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2948=\"\",\"\",IF(WORKDAY(+A2948,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2948,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-26"},{"$f":"IF(A2949=\"\",\"\",+IF(+A2949=D2949,+E2949,((+G2949/E2949)^+((NETWORKDAYS(+D2949,A2949,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2949,F2949,Feriados!$A$2:$A$1058)-1))*E2949)))","v":6438.3078043989462},{"$f":"IF(A2949=\"\",\"\",+IF(+A2949=D2949,+VLOOKUP(D2949,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2949,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2949=\"\",\"\",+VLOOKUP(+EOMONTH(+F2949,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2949=\"\",\"\",VLOOKUP(D2949,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2949=\"\",\"\",IF(A2949=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2949,-2)+15,Cenários!$A:$D,2,FALSE)>A2949,+VLOOKUP(+EOMONTH(+A2949,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2949,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2949=\"\",\"\",VLOOKUP(F2949,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2949=\"\",\"\",IF(WORKDAY(+A2949,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2949,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-27"},{"$f":"IF(A2950=\"\",\"\",+IF(+A2950=D2950,+E2950,((+G2950/E2950)^+((NETWORKDAYS(+D2950,A2950,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2950,F2950,Feriados!$A$2:$A$1058)-1))*E2950)))","v":6439.0531560953332},{"$f":"IF(A2950=\"\",\"\",+IF(+A2950=D2950,+VLOOKUP(D2950,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2950,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2950=\"\",\"\",+VLOOKUP(+EOMONTH(+F2950,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2950=\"\",\"\",VLOOKUP(D2950,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2950=\"\",\"\",IF(A2950=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2950,-2)+15,Cenários!$A:$D,2,FALSE)>A2950,+VLOOKUP(+EOMONTH(+A2950,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2950,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2950=\"\",\"\",VLOOKUP(F2950,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2950=\"\",\"\",IF(WORKDAY(+A2950,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2950,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-30"},{"$f":"IF(A2951=\"\",\"\",+IF(+A2951=D2951,+E2951,((+G2951/E2951)^+((NETWORKDAYS(+D2951,A2951,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2951,F2951,Feriados!$A$2:$A$1058)-1))*E2951)))","v":6439.7985940797898},{"$f":"IF(A2951=\"\",\"\",+IF(+A2951=D2951,+VLOOKUP(D2951,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2951,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2951=\"\",\"\",+VLOOKUP(+EOMONTH(+F2951,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2951=\"\",\"\",VLOOKUP(D2951,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2951=\"\",\"\",IF(A2951=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2951,-2)+15,Cenários!$A:$D,2,FALSE)>A2951,+VLOOKUP(+EOMONTH(+A2951,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2951,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2951=\"\",\"\",VLOOKUP(F2951,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2951=\"\",\"\",IF(WORKDAY(+A2951,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2951,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-07-31"},{"$f":"IF(A2952=\"\",\"\",+IF(+A2952=D2952,+E2952,((+G2952/E2952)^+((NETWORKDAYS(+D2952,A2952,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2952,F2952,Feriados!$A$2:$A$1058)-1))*E2952)))","v":6440.5441183623061},{"$f":"IF(A2952=\"\",\"\",+IF(+A2952=D2952,+VLOOKUP(D2952,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2952,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2952=\"\",\"\",+VLOOKUP(+EOMONTH(+F2952,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2952=\"\",\"\",VLOOKUP(D2952,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2952=\"\",\"\",IF(A2952=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2952,-2)+15,Cenários!$A:$D,2,FALSE)>A2952,+VLOOKUP(+EOMONTH(+A2952,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2952,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2952=\"\",\"\",VLOOKUP(F2952,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2952=\"\",\"\",IF(WORKDAY(+A2952,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2952,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-01"},{"$f":"IF(A2953=\"\",\"\",+IF(+A2953=D2953,+E2953,((+G2953/E2953)^+((NETWORKDAYS(+D2953,A2953,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2953,F2953,Feriados!$A$2:$A$1058)-1))*E2953)))","v":6441.289728952871},{"$f":"IF(A2953=\"\",\"\",+IF(+A2953=D2953,+VLOOKUP(D2953,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2953,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2953=\"\",\"\",+VLOOKUP(+EOMONTH(+F2953,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2953=\"\",\"\",VLOOKUP(D2953,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2953=\"\",\"\",IF(A2953=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2953,-2)+15,Cenários!$A:$D,2,FALSE)>A2953,+VLOOKUP(+EOMONTH(+A2953,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2953,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2953=\"\",\"\",VLOOKUP(F2953,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2953=\"\",\"\",IF(WORKDAY(+A2953,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2953,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-02"},{"$f":"IF(A2954=\"\",\"\",+IF(+A2954=D2954,+E2954,((+G2954/E2954)^+((NETWORKDAYS(+D2954,A2954,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2954,F2954,Feriados!$A$2:$A$1058)-1))*E2954)))","v":6442.0354258614771},{"$f":"IF(A2954=\"\",\"\",+IF(+A2954=D2954,+VLOOKUP(D2954,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2954,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2954=\"\",\"\",+VLOOKUP(+EOMONTH(+F2954,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2954=\"\",\"\",VLOOKUP(D2954,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2954=\"\",\"\",IF(A2954=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2954,-2)+15,Cenários!$A:$D,2,FALSE)>A2954,+VLOOKUP(+EOMONTH(+A2954,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2954,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2954=\"\",\"\",VLOOKUP(F2954,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2954=\"\",\"\",IF(WORKDAY(+A2954,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2954,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-03"},{"$f":"IF(A2955=\"\",\"\",+IF(+A2955=D2955,+E2955,((+G2955/E2955)^+((NETWORKDAYS(+D2955,A2955,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2955,F2955,Feriados!$A$2:$A$1058)-1))*E2955)))","v":6442.7812090981179},{"$f":"IF(A2955=\"\",\"\",+IF(+A2955=D2955,+VLOOKUP(D2955,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2955,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2955=\"\",\"\",+VLOOKUP(+EOMONTH(+F2955,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2955=\"\",\"\",VLOOKUP(D2955,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2955=\"\",\"\",IF(A2955=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2955,-2)+15,Cenários!$A:$D,2,FALSE)>A2955,+VLOOKUP(+EOMONTH(+A2955,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2955,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2955=\"\",\"\",VLOOKUP(F2955,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2955=\"\",\"\",IF(WORKDAY(+A2955,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2955,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-06"},{"$f":"IF(A2956=\"\",\"\",+IF(+A2956=D2956,+E2956,((+G2956/E2956)^+((NETWORKDAYS(+D2956,A2956,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2956,F2956,Feriados!$A$2:$A$1058)-1))*E2956)))","v":6443.5270786727879},{"$f":"IF(A2956=\"\",\"\",+IF(+A2956=D2956,+VLOOKUP(D2956,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2956,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2956=\"\",\"\",+VLOOKUP(+EOMONTH(+F2956,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2956=\"\",\"\",VLOOKUP(D2956,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2956=\"\",\"\",IF(A2956=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2956,-2)+15,Cenários!$A:$D,2,FALSE)>A2956,+VLOOKUP(+EOMONTH(+A2956,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2956,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2956=\"\",\"\",VLOOKUP(F2956,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2956=\"\",\"\",IF(WORKDAY(+A2956,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2956,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-07"},{"$f":"IF(A2957=\"\",\"\",+IF(+A2957=D2957,+E2957,((+G2957/E2957)^+((NETWORKDAYS(+D2957,A2957,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2957,F2957,Feriados!$A$2:$A$1058)-1))*E2957)))","v":6444.2730345954787},{"$f":"IF(A2957=\"\",\"\",+IF(+A2957=D2957,+VLOOKUP(D2957,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2957,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2957=\"\",\"\",+VLOOKUP(+EOMONTH(+F2957,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2957=\"\",\"\",VLOOKUP(D2957,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2957=\"\",\"\",IF(A2957=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2957,-2)+15,Cenários!$A:$D,2,FALSE)>A2957,+VLOOKUP(+EOMONTH(+A2957,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2957,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2957=\"\",\"\",VLOOKUP(F2957,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2957=\"\",\"\",IF(WORKDAY(+A2957,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2957,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-08"},{"$f":"IF(A2958=\"\",\"\",+IF(+A2958=D2958,+E2958,((+G2958/E2958)^+((NETWORKDAYS(+D2958,A2958,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2958,F2958,Feriados!$A$2:$A$1058)-1))*E2958)))","v":6445.0190768761913},{"$f":"IF(A2958=\"\",\"\",+IF(+A2958=D2958,+VLOOKUP(D2958,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2958,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2958=\"\",\"\",+VLOOKUP(+EOMONTH(+F2958,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2958=\"\",\"\",VLOOKUP(D2958,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2958=\"\",\"\",IF(A2958=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2958,-2)+15,Cenários!$A:$D,2,FALSE)>A2958,+VLOOKUP(+EOMONTH(+A2958,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2958,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2958=\"\",\"\",VLOOKUP(F2958,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2958=\"\",\"\",IF(WORKDAY(+A2958,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2958,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-09"},{"$f":"IF(A2959=\"\",\"\",+IF(+A2959=D2959,+E2959,((+G2959/E2959)^+((NETWORKDAYS(+D2959,A2959,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2959,F2959,Feriados!$A$2:$A$1058)-1))*E2959)))","v":6445.76520552492},{"$f":"IF(A2959=\"\",\"\",+IF(+A2959=D2959,+VLOOKUP(D2959,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2959,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2959=\"\",\"\",+VLOOKUP(+EOMONTH(+F2959,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2959=\"\",\"\",VLOOKUP(D2959,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2959=\"\",\"\",IF(A2959=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2959,-2)+15,Cenários!$A:$D,2,FALSE)>A2959,+VLOOKUP(+EOMONTH(+A2959,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2959,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2959=\"\",\"\",VLOOKUP(F2959,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2959=\"\",\"\",IF(WORKDAY(+A2959,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2959,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-10"},{"$f":"IF(A2960=\"\",\"\",+IF(+A2960=D2960,+E2960,((+G2960/E2960)^+((NETWORKDAYS(+D2960,A2960,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2960,F2960,Feriados!$A$2:$A$1058)-1))*E2960)))","v":6446.5114205516657},{"$f":"IF(A2960=\"\",\"\",+IF(+A2960=D2960,+VLOOKUP(D2960,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2960,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2960=\"\",\"\",+VLOOKUP(+EOMONTH(+F2960,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2960=\"\",\"\",VLOOKUP(D2960,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2960=\"\",\"\",IF(A2960=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2960,-2)+15,Cenários!$A:$D,2,FALSE)>A2960,+VLOOKUP(+EOMONTH(+A2960,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2960,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2960=\"\",\"\",VLOOKUP(F2960,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2960=\"\",\"\",IF(WORKDAY(+A2960,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2960,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-13"},{"$f":"IF(A2961=\"\",\"\",+IF(+A2961=D2961,+E2961,((+G2961/E2961)^+((NETWORKDAYS(+D2961,A2961,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2961,F2961,Feriados!$A$2:$A$1058)-1))*E2961)))","v":6447.2577219664272},{"$f":"IF(A2961=\"\",\"\",+IF(+A2961=D2961,+VLOOKUP(D2961,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2961,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2961=\"\",\"\",+VLOOKUP(+EOMONTH(+F2961,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2961=\"\",\"\",VLOOKUP(D2961,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2961=\"\",\"\",IF(A2961=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2961,-2)+15,Cenários!$A:$D,2,FALSE)>A2961,+VLOOKUP(+EOMONTH(+A2961,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2961,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2961=\"\",\"\",VLOOKUP(F2961,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2961=\"\",\"\",IF(WORKDAY(+A2961,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2961,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-14"},{"$f":"IF(A2962=\"\",\"\",+IF(+A2962=D2962,+E2962,((+G2962/E2962)^+((NETWORKDAYS(+D2962,A2962,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2962,F2962,Feriados!$A$2:$A$1058)-1))*E2962)))","v":6448.0041097792036},{"$f":"IF(A2962=\"\",\"\",+IF(+A2962=D2962,+VLOOKUP(D2962,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2962,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2962=\"\",\"\",+VLOOKUP(+EOMONTH(+F2962,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-07-16"},{"$f":"IF(A2962=\"\",\"\",VLOOKUP(D2962,Cenários!$B:$D,3,FALSE))","v":6432.3480959999997},{"$f":"IF(A2962=\"\",\"\",IF(A2962=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2962,-2)+15,Cenários!$A:$D,2,FALSE)>A2962,+VLOOKUP(+EOMONTH(+A2962,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2962,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-08-15"},{"$f":"IF(A2962=\"\",\"\",VLOOKUP(F2962,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003}]
[{"$f":"IF(A2962=\"\",\"\",IF(WORKDAY(+A2962,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2962,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-15"},{"$f":"IF(A2963=\"\",\"\",+IF(+A2963=D2963,+E2963,((+G2963/E2963)^+((NETWORKDAYS(+D2963,A2963,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2963,F2963,Feriados!$A$2:$A$1058)-1))*E2963)))","v":6448.7505840000003},{"$f":"IF(A2963=\"\",\"\",+IF(+A2963=D2963,+VLOOKUP(D2963,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2963,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.255},{"$f":"IF(A2963=\"\",\"\",+VLOOKUP(+EOMONTH(+F2963,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2963=\"\",\"\",VLOOKUP(D2963,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2963=\"\",\"\",IF(A2963=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2963,-2)+15,Cenários!$A:$D,2,FALSE)>A2963,+VLOOKUP(+EOMONTH(+A2963,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2963,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2963=\"\",\"\",VLOOKUP(F2963,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2963=\"\",\"\",IF(WORKDAY(+A2963,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2963,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-16"},{"$f":"IF(A2964=\"\",\"\",+IF(+A2964=D2964,+E2964,((+G2964/E2964)^+((NETWORKDAYS(+D2964,A2964,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2964,F2964,Feriados!$A$2:$A$1058)-1))*E2964)))","v":6449.3631901088365},{"$f":"IF(A2964=\"\",\"\",+IF(+A2964=D2964,+VLOOKUP(D2964,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2964,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2964=\"\",\"\",+VLOOKUP(+EOMONTH(+F2964,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2964=\"\",\"\",VLOOKUP(D2964,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2964=\"\",\"\",IF(A2964=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2964,-2)+15,Cenários!$A:$D,2,FALSE)>A2964,+VLOOKUP(+EOMONTH(+A2964,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2964,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2964=\"\",\"\",VLOOKUP(F2964,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2964=\"\",\"\",IF(WORKDAY(+A2964,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2964,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-17"},{"$f":"IF(A2965=\"\",\"\",+IF(+A2965=D2965,+E2965,((+G2965/E2965)^+((NETWORKDAYS(+D2965,A2965,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2965,F2965,Feriados!$A$2:$A$1058)-1))*E2965)))","v":6449.9758544128608},{"$f":"IF(A2965=\"\",\"\",+IF(+A2965=D2965,+VLOOKUP(D2965,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2965,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2965=\"\",\"\",+VLOOKUP(+EOMONTH(+F2965,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2965=\"\",\"\",VLOOKUP(D2965,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2965=\"\",\"\",IF(A2965=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2965,-2)+15,Cenários!$A:$D,2,FALSE)>A2965,+VLOOKUP(+EOMONTH(+A2965,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2965,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2965=\"\",\"\",VLOOKUP(F2965,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2965=\"\",\"\",IF(WORKDAY(+A2965,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2965,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-20"},{"$f":"IF(A2966=\"\",\"\",+IF(+A2966=D2966,+E2966,((+G2966/E2966)^+((NETWORKDAYS(+D2966,A2966,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2966,F2966,Feriados!$A$2:$A$1058)-1))*E2966)))","v":6450.5885769175993},{"$f":"IF(A2966=\"\",\"\",+IF(+A2966=D2966,+VLOOKUP(D2966,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2966,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2966=\"\",\"\",+VLOOKUP(+EOMONTH(+F2966,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2966=\"\",\"\",VLOOKUP(D2966,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2966=\"\",\"\",IF(A2966=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2966,-2)+15,Cenários!$A:$D,2,FALSE)>A2966,+VLOOKUP(+EOMONTH(+A2966,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2966,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2966=\"\",\"\",VLOOKUP(F2966,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2966=\"\",\"\",IF(WORKDAY(+A2966,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2966,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-21"},{"$f":"IF(A2967=\"\",\"\",+IF(+A2967=D2967,+E2967,((+G2967/E2967)^+((NETWORKDAYS(+D2967,A2967,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2967,F2967,Feriados!$A$2:$A$1058)-1))*E2967)))","v":6451.2013576285826},{"$f":"IF(A2967=\"\",\"\",+IF(+A2967=D2967,+VLOOKUP(D2967,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2967,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2967=\"\",\"\",+VLOOKUP(+EOMONTH(+F2967,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2967=\"\",\"\",VLOOKUP(D2967,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2967=\"\",\"\",IF(A2967=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2967,-2)+15,Cenários!$A:$D,2,FALSE)>A2967,+VLOOKUP(+EOMONTH(+A2967,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2967,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2967=\"\",\"\",VLOOKUP(F2967,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2967=\"\",\"\",IF(WORKDAY(+A2967,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2967,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-22"},{"$f":"IF(A2968=\"\",\"\",+IF(+A2968=D2968,+E2968,((+G2968/E2968)^+((NETWORKDAYS(+D2968,A2968,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2968,F2968,Feriados!$A$2:$A$1058)-1))*E2968)))","v":6451.8141965513387},{"$f":"IF(A2968=\"\",\"\",+IF(+A2968=D2968,+VLOOKUP(D2968,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2968,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2968=\"\",\"\",+VLOOKUP(+EOMONTH(+F2968,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2968=\"\",\"\",VLOOKUP(D2968,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2968=\"\",\"\",IF(A2968=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2968,-2)+15,Cenários!$A:$D,2,FALSE)>A2968,+VLOOKUP(+EOMONTH(+A2968,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2968,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2968=\"\",\"\",VLOOKUP(F2968,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2968=\"\",\"\",IF(WORKDAY(+A2968,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2968,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-23"},{"$f":"IF(A2969=\"\",\"\",+IF(+A2969=D2969,+E2969,((+G2969/E2969)^+((NETWORKDAYS(+D2969,A2969,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2969,F2969,Feriados!$A$2:$A$1058)-1))*E2969)))","v":6452.4270936913972},{"$f":"IF(A2969=\"\",\"\",+IF(+A2969=D2969,+VLOOKUP(D2969,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2969,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2969=\"\",\"\",+VLOOKUP(+EOMONTH(+F2969,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2969=\"\",\"\",VLOOKUP(D2969,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2969=\"\",\"\",IF(A2969=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2969,-2)+15,Cenários!$A:$D,2,FALSE)>A2969,+VLOOKUP(+EOMONTH(+A2969,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2969,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2969=\"\",\"\",VLOOKUP(F2969,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2969=\"\",\"\",IF(WORKDAY(+A2969,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2969,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-24"},{"$f":"IF(A2970=\"\",\"\",+IF(+A2970=D2970,+E2970,((+G2970/E2970)^+((NETWORKDAYS(+D2970,A2970,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2970,F2970,Feriados!$A$2:$A$1058)-1))*E2970)))","v":6453.0400490542897},{"$f":"IF(A2970=\"\",\"\",+IF(+A2970=D2970,+VLOOKUP(D2970,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2970,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2970=\"\",\"\",+VLOOKUP(+EOMONTH(+F2970,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2970=\"\",\"\",VLOOKUP(D2970,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2970=\"\",\"\",IF(A2970=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2970,-2)+15,Cenários!$A:$D,2,FALSE)>A2970,+VLOOKUP(+EOMONTH(+A2970,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2970,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2970=\"\",\"\",VLOOKUP(F2970,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2970=\"\",\"\",IF(WORKDAY(+A2970,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2970,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-27"},{"$f":"IF(A2971=\"\",\"\",+IF(+A2971=D2971,+E2971,((+G2971/E2971)^+((NETWORKDAYS(+D2971,A2971,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2971,F2971,Feriados!$A$2:$A$1058)-1))*E2971)))","v":6453.653062645546},{"$f":"IF(A2971=\"\",\"\",+IF(+A2971=D2971,+VLOOKUP(D2971,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2971,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2971=\"\",\"\",+VLOOKUP(+EOMONTH(+F2971,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2971=\"\",\"\",VLOOKUP(D2971,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2971=\"\",\"\",IF(A2971=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2971,-2)+15,Cenários!$A:$D,2,FALSE)>A2971,+VLOOKUP(+EOMONTH(+A2971,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2971,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2971=\"\",\"\",VLOOKUP(F2971,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2971=\"\",\"\",IF(WORKDAY(+A2971,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2971,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-28"},{"$f":"IF(A2972=\"\",\"\",+IF(+A2972=D2972,+E2972,((+G2972/E2972)^+((NETWORKDAYS(+D2972,A2972,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2972,F2972,Feriados!$A$2:$A$1058)-1))*E2972)))","v":6454.2661344706994},{"$f":"IF(A2972=\"\",\"\",+IF(+A2972=D2972,+VLOOKUP(D2972,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2972,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2972=\"\",\"\",+VLOOKUP(+EOMONTH(+F2972,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2972=\"\",\"\",VLOOKUP(D2972,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2972=\"\",\"\",IF(A2972=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2972,-2)+15,Cenários!$A:$D,2,FALSE)>A2972,+VLOOKUP(+EOMONTH(+A2972,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2972,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2972=\"\",\"\",VLOOKUP(F2972,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2972=\"\",\"\",IF(WORKDAY(+A2972,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2972,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-29"},{"$f":"IF(A2973=\"\",\"\",+IF(+A2973=D2973,+E2973,((+G2973/E2973)^+((NETWORKDAYS(+D2973,A2973,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2973,F2973,Feriados!$A$2:$A$1058)-1))*E2973)))","v":6454.8792645352814},{"$f":"IF(A2973=\"\",\"\",+IF(+A2973=D2973,+VLOOKUP(D2973,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2973,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2973=\"\",\"\",+VLOOKUP(+EOMONTH(+F2973,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2973=\"\",\"\",VLOOKUP(D2973,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2973=\"\",\"\",IF(A2973=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2973,-2)+15,Cenários!$A:$D,2,FALSE)>A2973,+VLOOKUP(+EOMONTH(+A2973,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2973,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2973=\"\",\"\",VLOOKUP(F2973,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2973=\"\",\"\",IF(WORKDAY(+A2973,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2973,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-30"},{"$f":"IF(A2974=\"\",\"\",+IF(+A2974=D2974,+E2974,((+G2974/E2974)^+((NETWORKDAYS(+D2974,A2974,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2974,F2974,Feriados!$A$2:$A$1058)-1))*E2974)))","v":6455.4924528448228},{"$f":"IF(A2974=\"\",\"\",+IF(+A2974=D2974,+VLOOKUP(D2974,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2974,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2974=\"\",\"\",+VLOOKUP(+EOMONTH(+F2974,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2974=\"\",\"\",VLOOKUP(D2974,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2974=\"\",\"\",IF(A2974=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2974,-2)+15,Cenários!$A:$D,2,FALSE)>A2974,+VLOOKUP(+EOMONTH(+A2974,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2974,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2974=\"\",\"\",VLOOKUP(F2974,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2974=\"\",\"\",IF(WORKDAY(+A2974,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2974,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-08-31"},{"$f":"IF(A2975=\"\",\"\",+IF(+A2975=D2975,+E2975,((+G2975/E2975)^+((NETWORKDAYS(+D2975,A2975,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2975,F2975,Feriados!$A$2:$A$1058)-1))*E2975)))","v":6456.1056994048568},{"$f":"IF(A2975=\"\",\"\",+IF(+A2975=D2975,+VLOOKUP(D2975,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2975,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2975=\"\",\"\",+VLOOKUP(+EOMONTH(+F2975,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2975=\"\",\"\",VLOOKUP(D2975,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2975=\"\",\"\",IF(A2975=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2975,-2)+15,Cenários!$A:$D,2,FALSE)>A2975,+VLOOKUP(+EOMONTH(+A2975,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2975,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2975=\"\",\"\",VLOOKUP(F2975,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2975=\"\",\"\",IF(WORKDAY(+A2975,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2975,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-03"},{"$f":"IF(A2976=\"\",\"\",+IF(+A2976=D2976,+E2976,((+G2976/E2976)^+((NETWORKDAYS(+D2976,A2976,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2976,F2976,Feriados!$A$2:$A$1058)-1))*E2976)))","v":6456.7190042209204},{"$f":"IF(A2976=\"\",\"\",+IF(+A2976=D2976,+VLOOKUP(D2976,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2976,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2976=\"\",\"\",+VLOOKUP(+EOMONTH(+F2976,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2976=\"\",\"\",VLOOKUP(D2976,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2976=\"\",\"\",IF(A2976=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2976,-2)+15,Cenários!$A:$D,2,FALSE)>A2976,+VLOOKUP(+EOMONTH(+A2976,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2976,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2976=\"\",\"\",VLOOKUP(F2976,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2976=\"\",\"\",IF(WORKDAY(+A2976,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2976,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-04"},{"$f":"IF(A2977=\"\",\"\",+IF(+A2977=D2977,+E2977,((+G2977/E2977)^+((NETWORKDAYS(+D2977,A2977,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2977,F2977,Feriados!$A$2:$A$1058)-1))*E2977)))","v":6457.3323672985434},{"$f":"IF(A2977=\"\",\"\",+IF(+A2977=D2977,+VLOOKUP(D2977,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2977,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2977=\"\",\"\",+VLOOKUP(+EOMONTH(+F2977,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2977=\"\",\"\",VLOOKUP(D2977,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2977=\"\",\"\",IF(A2977=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2977,-2)+15,Cenários!$A:$D,2,FALSE)>A2977,+VLOOKUP(+EOMONTH(+A2977,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2977,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2977=\"\",\"\",VLOOKUP(F2977,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2977=\"\",\"\",IF(WORKDAY(+A2977,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2977,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-05"},{"$f":"IF(A2978=\"\",\"\",+IF(+A2978=D2978,+E2978,((+G2978/E2978)^+((NETWORKDAYS(+D2978,A2978,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2978,F2978,Feriados!$A$2:$A$1058)-1))*E2978)))","v":6457.9457886432629},{"$f":"IF(A2978=\"\",\"\",+IF(+A2978=D2978,+VLOOKUP(D2978,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2978,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2978=\"\",\"\",+VLOOKUP(+EOMONTH(+F2978,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2978=\"\",\"\",VLOOKUP(D2978,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2978=\"\",\"\",IF(A2978=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2978,-2)+15,Cenários!$A:$D,2,FALSE)>A2978,+VLOOKUP(+EOMONTH(+A2978,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2978,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2978=\"\",\"\",VLOOKUP(F2978,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2978=\"\",\"\",IF(WORKDAY(+A2978,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2978,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-06"},{"$f":"IF(A2979=\"\",\"\",+IF(+A2979=D2979,+E2979,((+G2979/E2979)^+((NETWORKDAYS(+D2979,A2979,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2979,F2979,Feriados!$A$2:$A$1058)-1))*E2979)))","v":6458.559268260613},{"$f":"IF(A2979=\"\",\"\",+IF(+A2979=D2979,+VLOOKUP(D2979,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2979,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2979=\"\",\"\",+VLOOKUP(+EOMONTH(+F2979,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2979=\"\",\"\",VLOOKUP(D2979,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2979=\"\",\"\",IF(A2979=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2979,-2)+15,Cenários!$A:$D,2,FALSE)>A2979,+VLOOKUP(+EOMONTH(+A2979,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2979,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2979=\"\",\"\",VLOOKUP(F2979,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2979=\"\",\"\",IF(WORKDAY(+A2979,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2979,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-10"},{"$f":"IF(A2980=\"\",\"\",+IF(+A2980=D2980,+E2980,((+G2980/E2980)^+((NETWORKDAYS(+D2980,A2980,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2980,F2980,Feriados!$A$2:$A$1058)-1))*E2980)))","v":6459.1728061561307},{"$f":"IF(A2980=\"\",\"\",+IF(+A2980=D2980,+VLOOKUP(D2980,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2980,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2980=\"\",\"\",+VLOOKUP(+EOMONTH(+F2980,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2980=\"\",\"\",VLOOKUP(D2980,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2980=\"\",\"\",IF(A2980=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2980,-2)+15,Cenários!$A:$D,2,FALSE)>A2980,+VLOOKUP(+EOMONTH(+A2980,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2980,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2980=\"\",\"\",VLOOKUP(F2980,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2980=\"\",\"\",IF(WORKDAY(+A2980,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2980,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-11"},{"$f":"IF(A2981=\"\",\"\",+IF(+A2981=D2981,+E2981,((+G2981/E2981)^+((NETWORKDAYS(+D2981,A2981,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2981,F2981,Feriados!$A$2:$A$1058)-1))*E2981)))","v":6459.7864023353495},{"$f":"IF(A2981=\"\",\"\",+IF(+A2981=D2981,+VLOOKUP(D2981,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2981,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2981=\"\",\"\",+VLOOKUP(+EOMONTH(+F2981,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2981=\"\",\"\",VLOOKUP(D2981,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2981=\"\",\"\",IF(A2981=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2981,-2)+15,Cenários!$A:$D,2,FALSE)>A2981,+VLOOKUP(+EOMONTH(+A2981,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2981,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2981=\"\",\"\",VLOOKUP(F2981,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2981=\"\",\"\",IF(WORKDAY(+A2981,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2981,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-12"},{"$f":"IF(A2982=\"\",\"\",+IF(+A2982=D2982,+E2982,((+G2982/E2982)^+((NETWORKDAYS(+D2982,A2982,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2982,F2982,Feriados!$A$2:$A$1058)-1))*E2982)))","v":6460.40005680381},{"$f":"IF(A2982=\"\",\"\",+IF(+A2982=D2982,+VLOOKUP(D2982,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2982,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2982=\"\",\"\",+VLOOKUP(+EOMONTH(+F2982,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2982=\"\",\"\",VLOOKUP(D2982,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2982=\"\",\"\",IF(A2982=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2982,-2)+15,Cenários!$A:$D,2,FALSE)>A2982,+VLOOKUP(+EOMONTH(+A2982,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2982,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2982=\"\",\"\",VLOOKUP(F2982,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2982=\"\",\"\",IF(WORKDAY(+A2982,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2982,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-13"},{"$f":"IF(A2983=\"\",\"\",+IF(+A2983=D2983,+E2983,((+G2983/E2983)^+((NETWORKDAYS(+D2983,A2983,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2983,F2983,Feriados!$A$2:$A$1058)-1))*E2983)))","v":6461.0137695670455},{"$f":"IF(A2983=\"\",\"\",+IF(+A2983=D2983,+VLOOKUP(D2983,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2983,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2983=\"\",\"\",+VLOOKUP(+EOMONTH(+F2983,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2983=\"\",\"\",VLOOKUP(D2983,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2983=\"\",\"\",IF(A2983=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2983,-2)+15,Cenários!$A:$D,2,FALSE)>A2983,+VLOOKUP(+EOMONTH(+A2983,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2983,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2983=\"\",\"\",VLOOKUP(F2983,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2983=\"\",\"\",IF(WORKDAY(+A2983,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2983,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-14"},{"$f":"IF(A2984=\"\",\"\",+IF(+A2984=D2984,+E2984,((+G2984/E2984)^+((NETWORKDAYS(+D2984,A2984,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2984,F2984,Feriados!$A$2:$A$1058)-1))*E2984)))","v":6461.6275406305958},{"$f":"IF(A2984=\"\",\"\",+IF(+A2984=D2984,+VLOOKUP(D2984,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2984,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2984=\"\",\"\",+VLOOKUP(+EOMONTH(+F2984,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-08-15"},{"$f":"IF(A2984=\"\",\"\",VLOOKUP(D2984,Cenários!$B:$D,3,FALSE))","v":6448.7505840000003},{"$f":"IF(A2984=\"\",\"\",IF(A2984=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2984,-2)+15,Cenários!$A:$D,2,FALSE)>A2984,+VLOOKUP(+EOMONTH(+A2984,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2984,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-09-17"},{"$f":"IF(A2984=\"\",\"\",VLOOKUP(F2984,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997}]
[{"$f":"IF(A2984=\"\",\"\",IF(WORKDAY(+A2984,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2984,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-17"},{"$f":"IF(A2985=\"\",\"\",+IF(+A2985=D2985,+E2985,((+G2985/E2985)^+((NETWORKDAYS(+D2985,A2985,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2985,F2985,Feriados!$A$2:$A$1058)-1))*E2985)))","v":6462.2413699999997},{"$f":"IF(A2985=\"\",\"\",+IF(+A2985=D2985,+VLOOKUP(D2985,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2985,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2092},{"$f":"IF(A2985=\"\",\"\",+VLOOKUP(+EOMONTH(+F2985,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2985=\"\",\"\",VLOOKUP(D2985,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2985=\"\",\"\",IF(A2985=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2985,-2)+15,Cenários!$A:$D,2,FALSE)>A2985,+VLOOKUP(+EOMONTH(+A2985,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2985,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2985=\"\",\"\",VLOOKUP(F2985,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2985=\"\",\"\",IF(WORKDAY(+A2985,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2985,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-18"},{"$f":"IF(A2986=\"\",\"\",+IF(+A2986=D2986,+E2986,((+G2986/E2986)^+((NETWORKDAYS(+D2986,A2986,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2986,F2986,Feriados!$A$2:$A$1058)-1))*E2986)))","v":6462.9209623487022},{"$f":"IF(A2986=\"\",\"\",+IF(+A2986=D2986,+VLOOKUP(D2986,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2986,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2986=\"\",\"\",+VLOOKUP(+EOMONTH(+F2986,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2986=\"\",\"\",VLOOKUP(D2986,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2986=\"\",\"\",IF(A2986=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2986,-2)+15,Cenários!$A:$D,2,FALSE)>A2986,+VLOOKUP(+EOMONTH(+A2986,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2986,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2986=\"\",\"\",VLOOKUP(F2986,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2986=\"\",\"\",IF(WORKDAY(+A2986,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2986,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-19"},{"$f":"IF(A2987=\"\",\"\",+IF(+A2987=D2987,+E2987,((+G2987/E2987)^+((NETWORKDAYS(+D2987,A2987,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2987,F2987,Feriados!$A$2:$A$1058)-1))*E2987)))","v":6463.6006261657603},{"$f":"IF(A2987=\"\",\"\",+IF(+A2987=D2987,+VLOOKUP(D2987,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2987,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2987=\"\",\"\",+VLOOKUP(+EOMONTH(+F2987,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2987=\"\",\"\",VLOOKUP(D2987,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2987=\"\",\"\",IF(A2987=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2987,-2)+15,Cenários!$A:$D,2,FALSE)>A2987,+VLOOKUP(+EOMONTH(+A2987,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2987,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2987=\"\",\"\",VLOOKUP(F2987,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2987=\"\",\"\",IF(WORKDAY(+A2987,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2987,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-20"},{"$f":"IF(A2988=\"\",\"\",+IF(+A2988=D2988,+E2988,((+G2988/E2988)^+((NETWORKDAYS(+D2988,A2988,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2988,F2988,Feriados!$A$2:$A$1058)-1))*E2988)))","v":6464.2803614586883},{"$f":"IF(A2988=\"\",\"\",+IF(+A2988=D2988,+VLOOKUP(D2988,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2988,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2988=\"\",\"\",+VLOOKUP(+EOMONTH(+F2988,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2988=\"\",\"\",VLOOKUP(D2988,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2988=\"\",\"\",IF(A2988=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2988,-2)+15,Cenários!$A:$D,2,FALSE)>A2988,+VLOOKUP(+EOMONTH(+A2988,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2988,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2988=\"\",\"\",VLOOKUP(F2988,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2988=\"\",\"\",IF(WORKDAY(+A2988,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2988,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-21"},{"$f":"IF(A2989=\"\",\"\",+IF(+A2989=D2989,+E2989,((+G2989/E2989)^+((NETWORKDAYS(+D2989,A2989,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2989,F2989,Feriados!$A$2:$A$1058)-1))*E2989)))","v":6464.9601682350058},{"$f":"IF(A2989=\"\",\"\",+IF(+A2989=D2989,+VLOOKUP(D2989,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2989,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2989=\"\",\"\",+VLOOKUP(+EOMONTH(+F2989,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2989=\"\",\"\",VLOOKUP(D2989,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2989=\"\",\"\",IF(A2989=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2989,-2)+15,Cenários!$A:$D,2,FALSE)>A2989,+VLOOKUP(+EOMONTH(+A2989,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2989,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2989=\"\",\"\",VLOOKUP(F2989,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2989=\"\",\"\",IF(WORKDAY(+A2989,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2989,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-24"},{"$f":"IF(A2990=\"\",\"\",+IF(+A2990=D2990,+E2990,((+G2990/E2990)^+((NETWORKDAYS(+D2990,A2990,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2990,F2990,Feriados!$A$2:$A$1058)-1))*E2990)))","v":6465.6400465022261},{"$f":"IF(A2990=\"\",\"\",+IF(+A2990=D2990,+VLOOKUP(D2990,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2990,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2990=\"\",\"\",+VLOOKUP(+EOMONTH(+F2990,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2990=\"\",\"\",VLOOKUP(D2990,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2990=\"\",\"\",IF(A2990=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2990,-2)+15,Cenários!$A:$D,2,FALSE)>A2990,+VLOOKUP(+EOMONTH(+A2990,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2990,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2990=\"\",\"\",VLOOKUP(F2990,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2990=\"\",\"\",IF(WORKDAY(+A2990,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2990,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-25"},{"$f":"IF(A2991=\"\",\"\",+IF(+A2991=D2991,+E2991,((+G2991/E2991)^+((NETWORKDAYS(+D2991,A2991,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2991,F2991,Feriados!$A$2:$A$1058)-1))*E2991)))","v":6466.3199962678718},{"$f":"IF(A2991=\"\",\"\",+IF(+A2991=D2991,+VLOOKUP(D2991,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2991,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2991=\"\",\"\",+VLOOKUP(+EOMONTH(+F2991,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2991=\"\",\"\",VLOOKUP(D2991,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2991=\"\",\"\",IF(A2991=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2991,-2)+15,Cenários!$A:$D,2,FALSE)>A2991,+VLOOKUP(+EOMONTH(+A2991,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2991,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2991=\"\",\"\",VLOOKUP(F2991,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2991=\"\",\"\",IF(WORKDAY(+A2991,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2991,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-26"},{"$f":"IF(A2992=\"\",\"\",+IF(+A2992=D2992,+E2992,((+G2992/E2992)^+((NETWORKDAYS(+D2992,A2992,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2992,F2992,Feriados!$A$2:$A$1058)-1))*E2992)))","v":6467.0000175394571},{"$f":"IF(A2992=\"\",\"\",+IF(+A2992=D2992,+VLOOKUP(D2992,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2992,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2992=\"\",\"\",+VLOOKUP(+EOMONTH(+F2992,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2992=\"\",\"\",VLOOKUP(D2992,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2992=\"\",\"\",IF(A2992=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2992,-2)+15,Cenários!$A:$D,2,FALSE)>A2992,+VLOOKUP(+EOMONTH(+A2992,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2992,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2992=\"\",\"\",VLOOKUP(F2992,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2992=\"\",\"\",IF(WORKDAY(+A2992,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2992,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-27"},{"$f":"IF(A2993=\"\",\"\",+IF(+A2993=D2993,+E2993,((+G2993/E2993)^+((NETWORKDAYS(+D2993,A2993,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2993,F2993,Feriados!$A$2:$A$1058)-1))*E2993)))","v":6467.680110324507},{"$f":"IF(A2993=\"\",\"\",+IF(+A2993=D2993,+VLOOKUP(D2993,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2993,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2993=\"\",\"\",+VLOOKUP(+EOMONTH(+F2993,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2993=\"\",\"\",VLOOKUP(D2993,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2993=\"\",\"\",IF(A2993=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2993,-2)+15,Cenários!$A:$D,2,FALSE)>A2993,+VLOOKUP(+EOMONTH(+A2993,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2993,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2993=\"\",\"\",VLOOKUP(F2993,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2993=\"\",\"\",IF(WORKDAY(+A2993,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2993,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-09-28"},{"$f":"IF(A2994=\"\",\"\",+IF(+A2994=D2994,+E2994,((+G2994/E2994)^+((NETWORKDAYS(+D2994,A2994,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2994,F2994,Feriados!$A$2:$A$1058)-1))*E2994)))","v":6468.3602746305378},{"$f":"IF(A2994=\"\",\"\",+IF(+A2994=D2994,+VLOOKUP(D2994,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2994,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2994=\"\",\"\",+VLOOKUP(+EOMONTH(+F2994,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2994=\"\",\"\",VLOOKUP(D2994,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2994=\"\",\"\",IF(A2994=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2994,-2)+15,Cenários!$A:$D,2,FALSE)>A2994,+VLOOKUP(+EOMONTH(+A2994,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2994,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2994=\"\",\"\",VLOOKUP(F2994,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2994=\"\",\"\",IF(WORKDAY(+A2994,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2994,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-01"},{"$f":"IF(A2995=\"\",\"\",+IF(+A2995=D2995,+E2995,((+G2995/E2995)^+((NETWORKDAYS(+D2995,A2995,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2995,F2995,Feriados!$A$2:$A$1058)-1))*E2995)))","v":6469.0405104650736},{"$f":"IF(A2995=\"\",\"\",+IF(+A2995=D2995,+VLOOKUP(D2995,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2995,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2995=\"\",\"\",+VLOOKUP(+EOMONTH(+F2995,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2995=\"\",\"\",VLOOKUP(D2995,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2995=\"\",\"\",IF(A2995=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2995,-2)+15,Cenários!$A:$D,2,FALSE)>A2995,+VLOOKUP(+EOMONTH(+A2995,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2995,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2995=\"\",\"\",VLOOKUP(F2995,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2995=\"\",\"\",IF(WORKDAY(+A2995,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2995,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-02"},{"$f":"IF(A2996=\"\",\"\",+IF(+A2996=D2996,+E2996,((+G2996/E2996)^+((NETWORKDAYS(+D2996,A2996,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2996,F2996,Feriados!$A$2:$A$1058)-1))*E2996)))","v":6469.7208178356359},{"$f":"IF(A2996=\"\",\"\",+IF(+A2996=D2996,+VLOOKUP(D2996,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2996,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2996=\"\",\"\",+VLOOKUP(+EOMONTH(+F2996,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2996=\"\",\"\",VLOOKUP(D2996,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2996=\"\",\"\",IF(A2996=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2996,-2)+15,Cenários!$A:$D,2,FALSE)>A2996,+VLOOKUP(+EOMONTH(+A2996,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2996,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2996=\"\",\"\",VLOOKUP(F2996,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2996=\"\",\"\",IF(WORKDAY(+A2996,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2996,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-03"},{"$f":"IF(A2997=\"\",\"\",+IF(+A2997=D2997,+E2997,((+G2997/E2997)^+((NETWORKDAYS(+D2997,A2997,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2997,F2997,Feriados!$A$2:$A$1058)-1))*E2997)))","v":6470.4011967497463},{"$f":"IF(A2997=\"\",\"\",+IF(+A2997=D2997,+VLOOKUP(D2997,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2997,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2997=\"\",\"\",+VLOOKUP(+EOMONTH(+F2997,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2997=\"\",\"\",VLOOKUP(D2997,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2997=\"\",\"\",IF(A2997=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2997,-2)+15,Cenários!$A:$D,2,FALSE)>A2997,+VLOOKUP(+EOMONTH(+A2997,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2997,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2997=\"\",\"\",VLOOKUP(F2997,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2997=\"\",\"\",IF(WORKDAY(+A2997,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2997,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-04"},{"$f":"IF(A2998=\"\",\"\",+IF(+A2998=D2998,+E2998,((+G2998/E2998)^+((NETWORKDAYS(+D2998,A2998,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2998,F2998,Feriados!$A$2:$A$1058)-1))*E2998)))","v":6471.0816472149309},{"$f":"IF(A2998=\"\",\"\",+IF(+A2998=D2998,+VLOOKUP(D2998,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2998,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2998=\"\",\"\",+VLOOKUP(+EOMONTH(+F2998,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2998=\"\",\"\",VLOOKUP(D2998,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2998=\"\",\"\",IF(A2998=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2998,-2)+15,Cenários!$A:$D,2,FALSE)>A2998,+VLOOKUP(+EOMONTH(+A2998,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2998,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2998=\"\",\"\",VLOOKUP(F2998,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2998=\"\",\"\",IF(WORKDAY(+A2998,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2998,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-05"},{"$f":"IF(A2999=\"\",\"\",+IF(+A2999=D2999,+E2999,((+G2999/E2999)^+((NETWORKDAYS(+D2999,A2999,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D2999,F2999,Feriados!$A$2:$A$1058)-1))*E2999)))","v":6471.7621692387129},{"$f":"IF(A2999=\"\",\"\",+IF(+A2999=D2999,+VLOOKUP(D2999,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F2999,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A2999=\"\",\"\",+VLOOKUP(+EOMONTH(+F2999,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A2999=\"\",\"\",VLOOKUP(D2999,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A2999=\"\",\"\",IF(A2999=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A2999,-2)+15,Cenários!$A:$D,2,FALSE)>A2999,+VLOOKUP(+EOMONTH(+A2999,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A2999,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A2999=\"\",\"\",VLOOKUP(F2999,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A2999=\"\",\"\",IF(WORKDAY(+A2999,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A2999,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-08"},{"$f":"IF(A3000=\"\",\"\",+IF(+A3000=D3000,+E3000,((+G3000/E3000)^+((NETWORKDAYS(+D3000,A3000,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3000,F3000,Feriados!$A$2:$A$1058)-1))*E3000)))","v":6472.4427628286176},{"$f":"IF(A3000=\"\",\"\",+IF(+A3000=D3000,+VLOOKUP(D3000,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3000,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A3000=\"\",\"\",+VLOOKUP(+EOMONTH(+F3000,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A3000=\"\",\"\",VLOOKUP(D3000,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A3000=\"\",\"\",IF(A3000=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3000,-2)+15,Cenários!$A:$D,2,FALSE)>A3000,+VLOOKUP(+EOMONTH(+A3000,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3000,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A3000=\"\",\"\",VLOOKUP(F3000,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A3000=\"\",\"\",IF(WORKDAY(+A3000,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3000,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-09"},{"$f":"IF(A3001=\"\",\"\",+IF(+A3001=D3001,+E3001,((+G3001/E3001)^+((NETWORKDAYS(+D3001,A3001,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3001,F3001,Feriados!$A$2:$A$1058)-1))*E3001)))","v":6473.1234279921709},{"$f":"IF(A3001=\"\",\"\",+IF(+A3001=D3001,+VLOOKUP(D3001,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3001,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A3001=\"\",\"\",+VLOOKUP(+EOMONTH(+F3001,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A3001=\"\",\"\",VLOOKUP(D3001,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A3001=\"\",\"\",IF(A3001=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3001,-2)+15,Cenários!$A:$D,2,FALSE)>A3001,+VLOOKUP(+EOMONTH(+A3001,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3001,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A3001=\"\",\"\",VLOOKUP(F3001,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A3001=\"\",\"\",IF(WORKDAY(+A3001,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3001,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-10"},{"$f":"IF(A3002=\"\",\"\",+IF(+A3002=D3002,+E3002,((+G3002/E3002)^+((NETWORKDAYS(+D3002,A3002,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3002,F3002,Feriados!$A$2:$A$1058)-1))*E3002)))","v":6473.8041647369009},{"$f":"IF(A3002=\"\",\"\",+IF(+A3002=D3002,+VLOOKUP(D3002,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3002,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A3002=\"\",\"\",+VLOOKUP(+EOMONTH(+F3002,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A3002=\"\",\"\",VLOOKUP(D3002,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A3002=\"\",\"\",IF(A3002=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3002,-2)+15,Cenários!$A:$D,2,FALSE)>A3002,+VLOOKUP(+EOMONTH(+A3002,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3002,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A3002=\"\",\"\",VLOOKUP(F3002,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A3002=\"\",\"\",IF(WORKDAY(+A3002,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3002,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-11"},{"$f":"IF(A3003=\"\",\"\",+IF(+A3003=D3003,+E3003,((+G3003/E3003)^+((NETWORKDAYS(+D3003,A3003,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3003,F3003,Feriados!$A$2:$A$1058)-1))*E3003)))","v":6474.4849730703345},{"$f":"IF(A3003=\"\",\"\",+IF(+A3003=D3003,+VLOOKUP(D3003,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3003,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A3003=\"\",\"\",+VLOOKUP(+EOMONTH(+F3003,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-09-17"},{"$f":"IF(A3003=\"\",\"\",VLOOKUP(D3003,Cenários!$B:$D,3,FALSE))","v":6462.2413699999997},{"$f":"IF(A3003=\"\",\"\",IF(A3003=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3003,-2)+15,Cenários!$A:$D,2,FALSE)>A3003,+VLOOKUP(+EOMONTH(+A3003,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3003,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-10-15"},{"$f":"IF(A3003=\"\",\"\",VLOOKUP(F3003,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004}]
[{"$f":"IF(A3003=\"\",\"\",IF(WORKDAY(+A3003,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3003,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-15"},{"$f":"IF(A3004=\"\",\"\",+IF(+A3004=D3004,+E3004,((+G3004/E3004)^+((NETWORKDAYS(+D3004,A3004,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3004,F3004,Feriados!$A$2:$A$1058)-1))*E3004)))","v":6475.1658530000004},{"$f":"IF(A3004=\"\",\"\",+IF(+A3004=D3004,+VLOOKUP(D3004,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3004,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.2},{"$f":"IF(A3004=\"\",\"\",+VLOOKUP(+EOMONTH(+F3004,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3004=\"\",\"\",VLOOKUP(D3004,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3004=\"\",\"\",IF(A3004=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3004,-2)+15,Cenários!$A:$D,2,FALSE)>A3004,+VLOOKUP(+EOMONTH(+A3004,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3004,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3004=\"\",\"\",VLOOKUP(F3004,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3004=\"\",\"\",IF(WORKDAY(+A3004,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3004,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-16"},{"$f":"IF(A3005=\"\",\"\",+IF(+A3005=D3005,+E3005,((+G3005/E3005)^+((NETWORKDAYS(+D3005,A3005,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3005,F3005,Feriados!$A$2:$A$1058)-1))*E3005)))","v":6475.6658012075286},{"$f":"IF(A3005=\"\",\"\",+IF(+A3005=D3005,+VLOOKUP(D3005,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3005,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3005=\"\",\"\",+VLOOKUP(+EOMONTH(+F3005,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3005=\"\",\"\",VLOOKUP(D3005,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3005=\"\",\"\",IF(A3005=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3005,-2)+15,Cenários!$A:$D,2,FALSE)>A3005,+VLOOKUP(+EOMONTH(+A3005,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3005,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3005=\"\",\"\",VLOOKUP(F3005,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3005=\"\",\"\",IF(WORKDAY(+A3005,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3005,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-17"},{"$f":"IF(A3006=\"\",\"\",+IF(+A3006=D3006,+E3006,((+G3006/E3006)^+((NETWORKDAYS(+D3006,A3006,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3006,F3006,Feriados!$A$2:$A$1058)-1))*E3006)))","v":6476.1657880161092},{"$f":"IF(A3006=\"\",\"\",+IF(+A3006=D3006,+VLOOKUP(D3006,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3006,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3006=\"\",\"\",+VLOOKUP(+EOMONTH(+F3006,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3006=\"\",\"\",VLOOKUP(D3006,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3006=\"\",\"\",IF(A3006=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3006,-2)+15,Cenários!$A:$D,2,FALSE)>A3006,+VLOOKUP(+EOMONTH(+A3006,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3006,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3006=\"\",\"\",VLOOKUP(F3006,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3006=\"\",\"\",IF(WORKDAY(+A3006,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3006,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-18"},{"$f":"IF(A3007=\"\",\"\",+IF(+A3007=D3007,+E3007,((+G3007/E3007)^+((NETWORKDAYS(+D3007,A3007,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3007,F3007,Feriados!$A$2:$A$1058)-1))*E3007)))","v":6476.6658134287209},{"$f":"IF(A3007=\"\",\"\",+IF(+A3007=D3007,+VLOOKUP(D3007,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3007,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3007=\"\",\"\",+VLOOKUP(+EOMONTH(+F3007,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3007=\"\",\"\",VLOOKUP(D3007,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3007=\"\",\"\",IF(A3007=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3007,-2)+15,Cenários!$A:$D,2,FALSE)>A3007,+VLOOKUP(+EOMONTH(+A3007,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3007,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3007=\"\",\"\",VLOOKUP(F3007,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3007=\"\",\"\",IF(WORKDAY(+A3007,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3007,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-19"},{"$f":"IF(A3008=\"\",\"\",+IF(+A3008=D3008,+E3008,((+G3008/E3008)^+((NETWORKDAYS(+D3008,A3008,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3008,F3008,Feriados!$A$2:$A$1058)-1))*E3008)))","v":6477.1658774483458},{"$f":"IF(A3008=\"\",\"\",+IF(+A3008=D3008,+VLOOKUP(D3008,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3008,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3008=\"\",\"\",+VLOOKUP(+EOMONTH(+F3008,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3008=\"\",\"\",VLOOKUP(D3008,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3008=\"\",\"\",IF(A3008=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3008,-2)+15,Cenários!$A:$D,2,FALSE)>A3008,+VLOOKUP(+EOMONTH(+A3008,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3008,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3008=\"\",\"\",VLOOKUP(F3008,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3008=\"\",\"\",IF(WORKDAY(+A3008,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3008,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-22"},{"$f":"IF(A3009=\"\",\"\",+IF(+A3009=D3009,+E3009,((+G3009/E3009)^+((NETWORKDAYS(+D3009,A3009,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3009,F3009,Feriados!$A$2:$A$1058)-1))*E3009)))","v":6477.6659800779626},{"$f":"IF(A3009=\"\",\"\",+IF(+A3009=D3009,+VLOOKUP(D3009,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3009,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3009=\"\",\"\",+VLOOKUP(+EOMONTH(+F3009,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3009=\"\",\"\",VLOOKUP(D3009,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3009=\"\",\"\",IF(A3009=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3009,-2)+15,Cenários!$A:$D,2,FALSE)>A3009,+VLOOKUP(+EOMONTH(+A3009,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3009,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3009=\"\",\"\",VLOOKUP(F3009,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3009=\"\",\"\",IF(WORKDAY(+A3009,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3009,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-23"},{"$f":"IF(A3010=\"\",\"\",+IF(+A3010=D3010,+E3010,((+G3010/E3010)^+((NETWORKDAYS(+D3010,A3010,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3010,F3010,Feriados!$A$2:$A$1058)-1))*E3010)))","v":6478.1661213205552},{"$f":"IF(A3010=\"\",\"\",+IF(+A3010=D3010,+VLOOKUP(D3010,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3010,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3010=\"\",\"\",+VLOOKUP(+EOMONTH(+F3010,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3010=\"\",\"\",VLOOKUP(D3010,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3010=\"\",\"\",IF(A3010=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3010,-2)+15,Cenários!$A:$D,2,FALSE)>A3010,+VLOOKUP(+EOMONTH(+A3010,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3010,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3010=\"\",\"\",VLOOKUP(F3010,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3010=\"\",\"\",IF(WORKDAY(+A3010,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3010,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-24"},{"$f":"IF(A3011=\"\",\"\",+IF(+A3011=D3011,+E3011,((+G3011/E3011)^+((NETWORKDAYS(+D3011,A3011,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3011,F3011,Feriados!$A$2:$A$1058)-1))*E3011)))","v":6478.6663011791034},{"$f":"IF(A3011=\"\",\"\",+IF(+A3011=D3011,+VLOOKUP(D3011,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3011,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3011=\"\",\"\",+VLOOKUP(+EOMONTH(+F3011,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3011=\"\",\"\",VLOOKUP(D3011,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3011=\"\",\"\",IF(A3011=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3011,-2)+15,Cenários!$A:$D,2,FALSE)>A3011,+VLOOKUP(+EOMONTH(+A3011,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3011,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3011=\"\",\"\",VLOOKUP(F3011,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3011=\"\",\"\",IF(WORKDAY(+A3011,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3011,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-25"},{"$f":"IF(A3012=\"\",\"\",+IF(+A3012=D3012,+E3012,((+G3012/E3012)^+((NETWORKDAYS(+D3012,A3012,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3012,F3012,Feriados!$A$2:$A$1058)-1))*E3012)))","v":6479.1665196565882},{"$f":"IF(A3012=\"\",\"\",+IF(+A3012=D3012,+VLOOKUP(D3012,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3012,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3012=\"\",\"\",+VLOOKUP(+EOMONTH(+F3012,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3012=\"\",\"\",VLOOKUP(D3012,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3012=\"\",\"\",IF(A3012=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3012,-2)+15,Cenários!$A:$D,2,FALSE)>A3012,+VLOOKUP(+EOMONTH(+A3012,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3012,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3012=\"\",\"\",VLOOKUP(F3012,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3012=\"\",\"\",IF(WORKDAY(+A3012,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3012,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-26"},{"$f":"IF(A3013=\"\",\"\",+IF(+A3013=D3013,+E3013,((+G3013/E3013)^+((NETWORKDAYS(+D3013,A3013,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3013,F3013,Feriados!$A$2:$A$1058)-1))*E3013)))","v":6479.6667767559929},{"$f":"IF(A3013=\"\",\"\",+IF(+A3013=D3013,+VLOOKUP(D3013,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3013,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3013=\"\",\"\",+VLOOKUP(+EOMONTH(+F3013,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3013=\"\",\"\",VLOOKUP(D3013,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3013=\"\",\"\",IF(A3013=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3013,-2)+15,Cenários!$A:$D,2,FALSE)>A3013,+VLOOKUP(+EOMONTH(+A3013,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3013,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3013=\"\",\"\",VLOOKUP(F3013,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3013=\"\",\"\",IF(WORKDAY(+A3013,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3013,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-29"},{"$f":"IF(A3014=\"\",\"\",+IF(+A3014=D3014,+E3014,((+G3014/E3014)^+((NETWORKDAYS(+D3014,A3014,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3014,F3014,Feriados!$A$2:$A$1058)-1))*E3014)))","v":6480.167072480298},{"$f":"IF(A3014=\"\",\"\",+IF(+A3014=D3014,+VLOOKUP(D3014,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3014,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3014=\"\",\"\",+VLOOKUP(+EOMONTH(+F3014,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3014=\"\",\"\",VLOOKUP(D3014,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3014=\"\",\"\",IF(A3014=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3014,-2)+15,Cenários!$A:$D,2,FALSE)>A3014,+VLOOKUP(+EOMONTH(+A3014,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3014,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3014=\"\",\"\",VLOOKUP(F3014,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3014=\"\",\"\",IF(WORKDAY(+A3014,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3014,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-30"},{"$f":"IF(A3015=\"\",\"\",+IF(+A3015=D3015,+E3015,((+G3015/E3015)^+((NETWORKDAYS(+D3015,A3015,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3015,F3015,Feriados!$A$2:$A$1058)-1))*E3015)))","v":6480.6674068324855},{"$f":"IF(A3015=\"\",\"\",+IF(+A3015=D3015,+VLOOKUP(D3015,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3015,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3015=\"\",\"\",+VLOOKUP(+EOMONTH(+F3015,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3015=\"\",\"\",VLOOKUP(D3015,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3015=\"\",\"\",IF(A3015=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3015,-2)+15,Cenários!$A:$D,2,FALSE)>A3015,+VLOOKUP(+EOMONTH(+A3015,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3015,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3015=\"\",\"\",VLOOKUP(F3015,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3015=\"\",\"\",IF(WORKDAY(+A3015,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3015,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-10-31"},{"$f":"IF(A3016=\"\",\"\",+IF(+A3016=D3016,+E3016,((+G3016/E3016)^+((NETWORKDAYS(+D3016,A3016,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3016,F3016,Feriados!$A$2:$A$1058)-1))*E3016)))","v":6481.1677798155397},{"$f":"IF(A3016=\"\",\"\",+IF(+A3016=D3016,+VLOOKUP(D3016,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3016,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3016=\"\",\"\",+VLOOKUP(+EOMONTH(+F3016,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3016=\"\",\"\",VLOOKUP(D3016,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3016=\"\",\"\",IF(A3016=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3016,-2)+15,Cenários!$A:$D,2,FALSE)>A3016,+VLOOKUP(+EOMONTH(+A3016,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3016,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3016=\"\",\"\",VLOOKUP(F3016,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3016=\"\",\"\",IF(WORKDAY(+A3016,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3016,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-01"},{"$f":"IF(A3017=\"\",\"\",+IF(+A3017=D3017,+E3017,((+G3017/E3017)^+((NETWORKDAYS(+D3017,A3017,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3017,F3017,Feriados!$A$2:$A$1058)-1))*E3017)))","v":6481.6681914324417},{"$f":"IF(A3017=\"\",\"\",+IF(+A3017=D3017,+VLOOKUP(D3017,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3017,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3017=\"\",\"\",+VLOOKUP(+EOMONTH(+F3017,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3017=\"\",\"\",VLOOKUP(D3017,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3017=\"\",\"\",IF(A3017=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3017,-2)+15,Cenários!$A:$D,2,FALSE)>A3017,+VLOOKUP(+EOMONTH(+A3017,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3017,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3017=\"\",\"\",VLOOKUP(F3017,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3017=\"\",\"\",IF(WORKDAY(+A3017,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3017,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-05"},{"$f":"IF(A3018=\"\",\"\",+IF(+A3018=D3018,+E3018,((+G3018/E3018)^+((NETWORKDAYS(+D3018,A3018,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3018,F3018,Feriados!$A$2:$A$1058)-1))*E3018)))","v":6482.1686416861758},{"$f":"IF(A3018=\"\",\"\",+IF(+A3018=D3018,+VLOOKUP(D3018,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3018,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3018=\"\",\"\",+VLOOKUP(+EOMONTH(+F3018,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3018=\"\",\"\",VLOOKUP(D3018,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3018=\"\",\"\",IF(A3018=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3018,-2)+15,Cenários!$A:$D,2,FALSE)>A3018,+VLOOKUP(+EOMONTH(+A3018,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3018,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3018=\"\",\"\",VLOOKUP(F3018,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3018=\"\",\"\",IF(WORKDAY(+A3018,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3018,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-06"},{"$f":"IF(A3019=\"\",\"\",+IF(+A3019=D3019,+E3019,((+G3019/E3019)^+((NETWORKDAYS(+D3019,A3019,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3019,F3019,Feriados!$A$2:$A$1058)-1))*E3019)))","v":6482.6691305797231},{"$f":"IF(A3019=\"\",\"\",+IF(+A3019=D3019,+VLOOKUP(D3019,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3019,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3019=\"\",\"\",+VLOOKUP(+EOMONTH(+F3019,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3019=\"\",\"\",VLOOKUP(D3019,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3019=\"\",\"\",IF(A3019=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3019,-2)+15,Cenários!$A:$D,2,FALSE)>A3019,+VLOOKUP(+EOMONTH(+A3019,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3019,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3019=\"\",\"\",VLOOKUP(F3019,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3019=\"\",\"\",IF(WORKDAY(+A3019,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3019,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-07"},{"$f":"IF(A3020=\"\",\"\",+IF(+A3020=D3020,+E3020,((+G3020/E3020)^+((NETWORKDAYS(+D3020,A3020,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3020,F3020,Feriados!$A$2:$A$1058)-1))*E3020)))","v":6483.1696581160704},{"$f":"IF(A3020=\"\",\"\",+IF(+A3020=D3020,+VLOOKUP(D3020,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3020,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3020=\"\",\"\",+VLOOKUP(+EOMONTH(+F3020,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3020=\"\",\"\",VLOOKUP(D3020,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3020=\"\",\"\",IF(A3020=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3020,-2)+15,Cenários!$A:$D,2,FALSE)>A3020,+VLOOKUP(+EOMONTH(+A3020,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3020,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3020=\"\",\"\",VLOOKUP(F3020,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3020=\"\",\"\",IF(WORKDAY(+A3020,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3020,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-08"},{"$f":"IF(A3021=\"\",\"\",+IF(+A3021=D3021,+E3021,((+G3021/E3021)^+((NETWORKDAYS(+D3021,A3021,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3021,F3021,Feriados!$A$2:$A$1058)-1))*E3021)))","v":6483.6702242981983},{"$f":"IF(A3021=\"\",\"\",+IF(+A3021=D3021,+VLOOKUP(D3021,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3021,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3021=\"\",\"\",+VLOOKUP(+EOMONTH(+F3021,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3021=\"\",\"\",VLOOKUP(D3021,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3021=\"\",\"\",IF(A3021=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3021,-2)+15,Cenários!$A:$D,2,FALSE)>A3021,+VLOOKUP(+EOMONTH(+A3021,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3021,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3021=\"\",\"\",VLOOKUP(F3021,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3021=\"\",\"\",IF(WORKDAY(+A3021,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3021,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-09"},{"$f":"IF(A3022=\"\",\"\",+IF(+A3022=D3022,+E3022,((+G3022/E3022)^+((NETWORKDAYS(+D3022,A3022,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3022,F3022,Feriados!$A$2:$A$1058)-1))*E3022)))","v":6484.1708291290906},{"$f":"IF(A3022=\"\",\"\",+IF(+A3022=D3022,+VLOOKUP(D3022,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3022,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3022=\"\",\"\",+VLOOKUP(+EOMONTH(+F3022,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3022=\"\",\"\",VLOOKUP(D3022,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3022=\"\",\"\",IF(A3022=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3022,-2)+15,Cenários!$A:$D,2,FALSE)>A3022,+VLOOKUP(+EOMONTH(+A3022,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3022,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3022=\"\",\"\",VLOOKUP(F3022,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3022=\"\",\"\",IF(WORKDAY(+A3022,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3022,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-12"},{"$f":"IF(A3023=\"\",\"\",+IF(+A3023=D3023,+E3023,((+G3023/E3023)^+((NETWORKDAYS(+D3023,A3023,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3023,F3023,Feriados!$A$2:$A$1058)-1))*E3023)))","v":6484.6714726117334},{"$f":"IF(A3023=\"\",\"\",+IF(+A3023=D3023,+VLOOKUP(D3023,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3023,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3023=\"\",\"\",+VLOOKUP(+EOMONTH(+F3023,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3023=\"\",\"\",VLOOKUP(D3023,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3023=\"\",\"\",IF(A3023=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3023,-2)+15,Cenários!$A:$D,2,FALSE)>A3023,+VLOOKUP(+EOMONTH(+A3023,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3023,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3023=\"\",\"\",VLOOKUP(F3023,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3023=\"\",\"\",IF(WORKDAY(+A3023,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3023,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-13"},{"$f":"IF(A3024=\"\",\"\",+IF(+A3024=D3024,+E3024,((+G3024/E3024)^+((NETWORKDAYS(+D3024,A3024,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3024,F3024,Feriados!$A$2:$A$1058)-1))*E3024)))","v":6485.1721547491088},{"$f":"IF(A3024=\"\",\"\",+IF(+A3024=D3024,+VLOOKUP(D3024,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3024,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3024=\"\",\"\",+VLOOKUP(+EOMONTH(+F3024,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3024=\"\",\"\",VLOOKUP(D3024,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3024=\"\",\"\",IF(A3024=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3024,-2)+15,Cenários!$A:$D,2,FALSE)>A3024,+VLOOKUP(+EOMONTH(+A3024,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3024,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3024=\"\",\"\",VLOOKUP(F3024,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3024=\"\",\"\",IF(WORKDAY(+A3024,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3024,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-14"},{"$f":"IF(A3025=\"\",\"\",+IF(+A3025=D3025,+E3025,((+G3025/E3025)^+((NETWORKDAYS(+D3025,A3025,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3025,F3025,Feriados!$A$2:$A$1058)-1))*E3025)))","v":6485.6728755442027},{"$f":"IF(A3025=\"\",\"\",+IF(+A3025=D3025,+VLOOKUP(D3025,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3025,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3025=\"\",\"\",+VLOOKUP(+EOMONTH(+F3025,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-10-15"},{"$f":"IF(A3025=\"\",\"\",VLOOKUP(D3025,Cenários!$B:$D,3,FALSE))","v":6475.1658530000004},{"$f":"IF(A3025=\"\",\"\",IF(A3025=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3025,-2)+15,Cenários!$A:$D,2,FALSE)>A3025,+VLOOKUP(+EOMONTH(+A3025,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3025,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-11-16"},{"$f":"IF(A3025=\"\",\"\",VLOOKUP(F3025,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001}]
[{"$f":"IF(A3025=\"\",\"\",IF(WORKDAY(+A3025,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3025,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-16"},{"$f":"IF(A3026=\"\",\"\",+IF(+A3026=D3026,+E3026,((+G3026/E3026)^+((NETWORKDAYS(+D3026,A3026,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3026,F3026,Feriados!$A$2:$A$1058)-1))*E3026)))","v":6486.1736350000001},{"$f":"IF(A3026=\"\",\"\",+IF(+A3026=D3026,+VLOOKUP(D3026,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3026,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.17},{"$f":"IF(A3026=\"\",\"\",+VLOOKUP(+EOMONTH(+F3026,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3026=\"\",\"\",VLOOKUP(D3026,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3026=\"\",\"\",IF(A3026=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3026,-2)+15,Cenários!$A:$D,2,FALSE)>A3026,+VLOOKUP(+EOMONTH(+A3026,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3026,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3026=\"\",\"\",VLOOKUP(F3026,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3026=\"\",\"\",IF(WORKDAY(+A3026,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3026,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-19"},{"$f":"IF(A3027=\"\",\"\",+IF(+A3027=D3027,+E3027,((+G3027/E3027)^+((NETWORKDAYS(+D3027,A3027,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3027,F3027,Feriados!$A$2:$A$1058)-1))*E3027)))","v":6486.8832485445564},{"$f":"IF(A3027=\"\",\"\",+IF(+A3027=D3027,+VLOOKUP(D3027,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3027,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3027=\"\",\"\",+VLOOKUP(+EOMONTH(+F3027,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3027=\"\",\"\",VLOOKUP(D3027,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3027=\"\",\"\",IF(A3027=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3027,-2)+15,Cenários!$A:$D,2,FALSE)>A3027,+VLOOKUP(+EOMONTH(+A3027,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3027,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3027=\"\",\"\",VLOOKUP(F3027,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3027=\"\",\"\",IF(WORKDAY(+A3027,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3027,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-20"},{"$f":"IF(A3028=\"\",\"\",+IF(+A3028=D3028,+E3028,((+G3028/E3028)^+((NETWORKDAYS(+D3028,A3028,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3028,F3028,Feriados!$A$2:$A$1058)-1))*E3028)))","v":6487.592939723696},{"$f":"IF(A3028=\"\",\"\",+IF(+A3028=D3028,+VLOOKUP(D3028,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3028,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3028=\"\",\"\",+VLOOKUP(+EOMONTH(+F3028,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3028=\"\",\"\",VLOOKUP(D3028,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3028=\"\",\"\",IF(A3028=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3028,-2)+15,Cenários!$A:$D,2,FALSE)>A3028,+VLOOKUP(+EOMONTH(+A3028,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3028,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3028=\"\",\"\",VLOOKUP(F3028,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3028=\"\",\"\",IF(WORKDAY(+A3028,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3028,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-21"},{"$f":"IF(A3029=\"\",\"\",+IF(+A3029=D3029,+E3029,((+G3029/E3029)^+((NETWORKDAYS(+D3029,A3029,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3029,F3029,Feriados!$A$2:$A$1058)-1))*E3029)))","v":6488.3027085459125},{"$f":"IF(A3029=\"\",\"\",+IF(+A3029=D3029,+VLOOKUP(D3029,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3029,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3029=\"\",\"\",+VLOOKUP(+EOMONTH(+F3029,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3029=\"\",\"\",VLOOKUP(D3029,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3029=\"\",\"\",IF(A3029=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3029,-2)+15,Cenários!$A:$D,2,FALSE)>A3029,+VLOOKUP(+EOMONTH(+A3029,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3029,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3029=\"\",\"\",VLOOKUP(F3029,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3029=\"\",\"\",IF(WORKDAY(+A3029,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3029,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-22"},{"$f":"IF(A3030=\"\",\"\",+IF(+A3030=D3030,+E3030,((+G3030/E3030)^+((NETWORKDAYS(+D3030,A3030,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3030,F3030,Feriados!$A$2:$A$1058)-1))*E3030)))","v":6489.0125550196972},{"$f":"IF(A3030=\"\",\"\",+IF(+A3030=D3030,+VLOOKUP(D3030,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3030,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3030=\"\",\"\",+VLOOKUP(+EOMONTH(+F3030,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3030=\"\",\"\",VLOOKUP(D3030,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3030=\"\",\"\",IF(A3030=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3030,-2)+15,Cenários!$A:$D,2,FALSE)>A3030,+VLOOKUP(+EOMONTH(+A3030,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3030,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3030=\"\",\"\",VLOOKUP(F3030,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3030=\"\",\"\",IF(WORKDAY(+A3030,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3030,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-23"},{"$f":"IF(A3031=\"\",\"\",+IF(+A3031=D3031,+E3031,((+G3031/E3031)^+((NETWORKDAYS(+D3031,A3031,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3031,F3031,Feriados!$A$2:$A$1058)-1))*E3031)))","v":6489.7224791535491},{"$f":"IF(A3031=\"\",\"\",+IF(+A3031=D3031,+VLOOKUP(D3031,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3031,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3031=\"\",\"\",+VLOOKUP(+EOMONTH(+F3031,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3031=\"\",\"\",VLOOKUP(D3031,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3031=\"\",\"\",IF(A3031=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3031,-2)+15,Cenários!$A:$D,2,FALSE)>A3031,+VLOOKUP(+EOMONTH(+A3031,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3031,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3031=\"\",\"\",VLOOKUP(F3031,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3031=\"\",\"\",IF(WORKDAY(+A3031,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3031,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-26"},{"$f":"IF(A3032=\"\",\"\",+IF(+A3032=D3032,+E3032,((+G3032/E3032)^+((NETWORKDAYS(+D3032,A3032,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3032,F3032,Feriados!$A$2:$A$1058)-1))*E3032)))","v":6490.4324809559639},{"$f":"IF(A3032=\"\",\"\",+IF(+A3032=D3032,+VLOOKUP(D3032,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3032,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3032=\"\",\"\",+VLOOKUP(+EOMONTH(+F3032,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3032=\"\",\"\",VLOOKUP(D3032,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3032=\"\",\"\",IF(A3032=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3032,-2)+15,Cenários!$A:$D,2,FALSE)>A3032,+VLOOKUP(+EOMONTH(+A3032,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3032,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3032=\"\",\"\",VLOOKUP(F3032,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3032=\"\",\"\",IF(WORKDAY(+A3032,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3032,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-27"},{"$f":"IF(A3033=\"\",\"\",+IF(+A3033=D3033,+E3033,((+G3033/E3033)^+((NETWORKDAYS(+D3033,A3033,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3033,F3033,Feriados!$A$2:$A$1058)-1))*E3033)))","v":6491.1425604354381},{"$f":"IF(A3033=\"\",\"\",+IF(+A3033=D3033,+VLOOKUP(D3033,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3033,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3033=\"\",\"\",+VLOOKUP(+EOMONTH(+F3033,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3033=\"\",\"\",VLOOKUP(D3033,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3033=\"\",\"\",IF(A3033=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3033,-2)+15,Cenários!$A:$D,2,FALSE)>A3033,+VLOOKUP(+EOMONTH(+A3033,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3033,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3033=\"\",\"\",VLOOKUP(F3033,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3033=\"\",\"\",IF(WORKDAY(+A3033,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3033,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-28"},{"$f":"IF(A3034=\"\",\"\",+IF(+A3034=D3034,+E3034,((+G3034/E3034)^+((NETWORKDAYS(+D3034,A3034,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3034,F3034,Feriados!$A$2:$A$1058)-1))*E3034)))","v":6491.85271760047},{"$f":"IF(A3034=\"\",\"\",+IF(+A3034=D3034,+VLOOKUP(D3034,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3034,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3034=\"\",\"\",+VLOOKUP(+EOMONTH(+F3034,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3034=\"\",\"\",VLOOKUP(D3034,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3034=\"\",\"\",IF(A3034=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3034,-2)+15,Cenários!$A:$D,2,FALSE)>A3034,+VLOOKUP(+EOMONTH(+A3034,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3034,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3034=\"\",\"\",VLOOKUP(F3034,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3034=\"\",\"\",IF(WORKDAY(+A3034,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3034,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-29"},{"$f":"IF(A3035=\"\",\"\",+IF(+A3035=D3035,+E3035,((+G3035/E3035)^+((NETWORKDAYS(+D3035,A3035,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3035,F3035,Feriados!$A$2:$A$1058)-1))*E3035)))","v":6492.5629524595579},{"$f":"IF(A3035=\"\",\"\",+IF(+A3035=D3035,+VLOOKUP(D3035,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3035,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3035=\"\",\"\",+VLOOKUP(+EOMONTH(+F3035,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3035=\"\",\"\",VLOOKUP(D3035,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3035=\"\",\"\",IF(A3035=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3035,-2)+15,Cenários!$A:$D,2,FALSE)>A3035,+VLOOKUP(+EOMONTH(+A3035,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3035,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3035=\"\",\"\",VLOOKUP(F3035,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3035=\"\",\"\",IF(WORKDAY(+A3035,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3035,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-11-30"},{"$f":"IF(A3036=\"\",\"\",+IF(+A3036=D3036,+E3036,((+G3036/E3036)^+((NETWORKDAYS(+D3036,A3036,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3036,F3036,Feriados!$A$2:$A$1058)-1))*E3036)))","v":6493.2732650212038},{"$f":"IF(A3036=\"\",\"\",+IF(+A3036=D3036,+VLOOKUP(D3036,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3036,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3036=\"\",\"\",+VLOOKUP(+EOMONTH(+F3036,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3036=\"\",\"\",VLOOKUP(D3036,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3036=\"\",\"\",IF(A3036=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3036,-2)+15,Cenários!$A:$D,2,FALSE)>A3036,+VLOOKUP(+EOMONTH(+A3036,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3036,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3036=\"\",\"\",VLOOKUP(F3036,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3036=\"\",\"\",IF(WORKDAY(+A3036,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3036,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-12-03"},{"$f":"IF(A3037=\"\",\"\",+IF(+A3037=D3037,+E3037,((+G3037/E3037)^+((NETWORKDAYS(+D3037,A3037,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3037,F3037,Feriados!$A$2:$A$1058)-1))*E3037)))","v":6493.9836552939078},{"$f":"IF(A3037=\"\",\"\",+IF(+A3037=D3037,+VLOOKUP(D3037,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3037,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3037=\"\",\"\",+VLOOKUP(+EOMONTH(+F3037,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3037=\"\",\"\",VLOOKUP(D3037,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3037=\"\",\"\",IF(A3037=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3037,-2)+15,Cenários!$A:$D,2,FALSE)>A3037,+VLOOKUP(+EOMONTH(+A3037,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3037,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3037=\"\",\"\",VLOOKUP(F3037,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3037=\"\",\"\",IF(WORKDAY(+A3037,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3037,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-12-04"},{"$f":"IF(A3038=\"\",\"\",+IF(+A3038=D3038,+E3038,((+G3038/E3038)^+((NETWORKDAYS(+D3038,A3038,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3038,F3038,Feriados!$A$2:$A$1058)-1))*E3038)))","v":6494.69412328617},{"$f":"IF(A3038=\"\",\"\",+IF(+A3038=D3038,+VLOOKUP(D3038,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3038,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3038=\"\",\"\",+VLOOKUP(+EOMONTH(+F3038,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3038=\"\",\"\",VLOOKUP(D3038,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3038=\"\",\"\",IF(A3038=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3038,-2)+15,Cenários!$A:$D,2,FALSE)>A3038,+VLOOKUP(+EOMONTH(+A3038,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3038,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3038=\"\",\"\",VLOOKUP(F3038,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3038=\"\",\"\",IF(WORKDAY(+A3038,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3038,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-12-05"},{"$f":"IF(A3039=\"\",\"\",+IF(+A3039=D3039,+E3039,((+G3039/E3039)^+((NETWORKDAYS(+D3039,A3039,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3039,F3039,Feriados!$A$2:$A$1058)-1))*E3039)))","v":6495.4046690064952},{"$f":"IF(A3039=\"\",\"\",+IF(+A3039=D3039,+VLOOKUP(D3039,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3039,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3039=\"\",\"\",+VLOOKUP(+EOMONTH(+F3039,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3039=\"\",\"\",VLOOKUP(D3039,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3039=\"\",\"\",IF(A3039=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3039,-2)+15,Cenários!$A:$D,2,FALSE)>A3039,+VLOOKUP(+EOMONTH(+A3039,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3039,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3039=\"\",\"\",VLOOKUP(F3039,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3039=\"\",\"\",IF(WORKDAY(+A3039,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3039,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-12-06"},{"$f":"IF(A3040=\"\",\"\",+IF(+A3040=D3040,+E3040,((+G3040/E3040)^+((NETWORKDAYS(+D3040,A3040,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3040,F3040,Feriados!$A$2:$A$1058)-1))*E3040)))","v":6496.1152924633861},{"$f":"IF(A3040=\"\",\"\",+IF(+A3040=D3040,+VLOOKUP(D3040,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3040,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3040=\"\",\"\",+VLOOKUP(+EOMONTH(+F3040,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3040=\"\",\"\",VLOOKUP(D3040,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3040=\"\",\"\",IF(A3040=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3040,-2)+15,Cenários!$A:$D,2,FALSE)>A3040,+VLOOKUP(+EOMONTH(+A3040,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3040,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3040=\"\",\"\",VLOOKUP(F3040,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3040=\"\",\"\",IF(WORKDAY(+A3040,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3040,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-12-07"},{"$f":"IF(A3041=\"\",\"\",+IF(+A3041=D3041,+E3041,((+G3041/E3041)^+((NETWORKDAYS(+D3041,A3041,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3041,F3041,Feriados!$A$2:$A$1058)-1))*E3041)))","v":6496.8259936653503},{"$f":"IF(A3041=\"\",\"\",+IF(+A3041=D3041,+VLOOKUP(D3041,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3041,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3041=\"\",\"\",+VLOOKUP(+EOMONTH(+F3041,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3041=\"\",\"\",VLOOKUP(D3041,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3041=\"\",\"\",IF(A3041=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3041,-2)+15,Cenários!$A:$D,2,FALSE)>A3041,+VLOOKUP(+EOMONTH(+A3041,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3041,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3041=\"\",\"\",VLOOKUP(F3041,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3041=\"\",\"\",IF(WORKDAY(+A3041,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3041,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-12-10"},{"$f":"IF(A3042=\"\",\"\",+IF(+A3042=D3042,+E3042,((+G3042/E3042)^+((NETWORKDAYS(+D3042,A3042,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3042,F3042,Feriados!$A$2:$A$1058)-1))*E3042)))","v":6497.5367726208906},{"$f":"IF(A3042=\"\",\"\",+IF(+A3042=D3042,+VLOOKUP(D3042,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3042,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3042=\"\",\"\",+VLOOKUP(+EOMONTH(+F3042,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3042=\"\",\"\",VLOOKUP(D3042,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3042=\"\",\"\",IF(A3042=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3042,-2)+15,Cenários!$A:$D,2,FALSE)>A3042,+VLOOKUP(+EOMONTH(+A3042,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3042,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3042=\"\",\"\",VLOOKUP(F3042,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3042=\"\",\"\",IF(WORKDAY(+A3042,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3042,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-12-11"},{"$f":"IF(A3043=\"\",\"\",+IF(+A3043=D3043,+E3043,((+G3043/E3043)^+((NETWORKDAYS(+D3043,A3043,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3043,F3043,Feriados!$A$2:$A$1058)-1))*E3043)))","v":6498.2476293385125},{"$f":"IF(A3043=\"\",\"\",+IF(+A3043=D3043,+VLOOKUP(D3043,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3043,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3043=\"\",\"\",+VLOOKUP(+EOMONTH(+F3043,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3043=\"\",\"\",VLOOKUP(D3043,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3043=\"\",\"\",IF(A3043=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3043,-2)+15,Cenários!$A:$D,2,FALSE)>A3043,+VLOOKUP(+EOMONTH(+A3043,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3043,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3043=\"\",\"\",VLOOKUP(F3043,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3043=\"\",\"\",IF(WORKDAY(+A3043,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3043,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-12-12"},{"$f":"IF(A3044=\"\",\"\",+IF(+A3044=D3044,+E3044,((+G3044/E3044)^+((NETWORKDAYS(+D3044,A3044,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3044,F3044,Feriados!$A$2:$A$1058)-1))*E3044)))","v":6498.9585638267263},{"$f":"IF(A3044=\"\",\"\",+IF(+A3044=D3044,+VLOOKUP(D3044,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3044,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3044=\"\",\"\",+VLOOKUP(+EOMONTH(+F3044,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3044=\"\",\"\",VLOOKUP(D3044,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3044=\"\",\"\",IF(A3044=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3044,-2)+15,Cenários!$A:$D,2,FALSE)>A3044,+VLOOKUP(+EOMONTH(+A3044,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3044,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3044=\"\",\"\",VLOOKUP(F3044,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3044=\"\",\"\",IF(WORKDAY(+A3044,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3044,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-12-13"},{"$f":"IF(A3045=\"\",\"\",+IF(+A3045=D3045,+E3045,((+G3045/E3045)^+((NETWORKDAYS(+D3045,A3045,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3045,F3045,Feriados!$A$2:$A$1058)-1))*E3045)))","v":6499.6695760940383},{"$f":"IF(A3045=\"\",\"\",+IF(+A3045=D3045,+VLOOKUP(D3045,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3045,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3045=\"\",\"\",+VLOOKUP(+EOMONTH(+F3045,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3045=\"\",\"\",VLOOKUP(D3045,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3045=\"\",\"\",IF(A3045=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3045,-2)+15,Cenários!$A:$D,2,FALSE)>A3045,+VLOOKUP(+EOMONTH(+A3045,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3045,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3045=\"\",\"\",VLOOKUP(F3045,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3045=\"\",\"\",IF(WORKDAY(+A3045,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3045,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-12-14"},{"$f":"IF(A3046=\"\",\"\",+IF(+A3046=D3046,+E3046,((+G3046/E3046)^+((NETWORKDAYS(+D3046,A3046,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3046,F3046,Feriados!$A$2:$A$1058)-1))*E3046)))","v":6500.3806661489607},{"$f":"IF(A3046=\"\",\"\",+IF(+A3046=D3046,+VLOOKUP(D3046,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3046,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3046=\"\",\"\",+VLOOKUP(+EOMONTH(+F3046,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3046=\"\",\"\",VLOOKUP(D3046,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3046=\"\",\"\",IF(A3046=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3046,-2)+15,Cenários!$A:$D,2,FALSE)>A3046,+VLOOKUP(+EOMONTH(+A3046,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3046,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3046=\"\",\"\",VLOOKUP(F3046,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3046=\"\",\"\",IF(WORKDAY(+A3046,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3046,1,Feriados!$A$2:$A$1071),\"\"))","v":"2035-12-17"},{"$f":"IF(A3047=\"\",\"\",+IF(+A3047=D3047,+E3047,((+G3047/E3047)^+((NETWORKDAYS(+D3047,A3047,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3047,F3047,Feriados!$A$2:$A$1058)-1))*E3047)))","v":6501.0918339999998},{"$f":"IF(A3047=\"\",\"\",+IF(+A3047=D3047,+VLOOKUP(D3047,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3047,Cenários!$B$7:$C$1000,2,FALSE)))","v":0.23},{"$f":"IF(A3047=\"\",\"\",+VLOOKUP(+EOMONTH(+F3047,-3)+15,Cenários!$A:$D,2,FALSE))","v":"2035-11-16"},{"$f":"IF(A3047=\"\",\"\",VLOOKUP(D3047,Cenários!$B:$D,3,FALSE))","v":6486.1736350000001},{"$f":"IF(A3047=\"\",\"\",IF(A3047=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3047,-2)+15,Cenários!$A:$D,2,FALSE)>A3047,+VLOOKUP(+EOMONTH(+A3047,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3047,-1)+15,Cenários!$A:$D,2,FALSE))))","v":"2035-12-17"},{"$f":"IF(A3047=\"\",\"\",VLOOKUP(F3047,Cenários!$B:$D,3,FALSE))","v":6501.0918339999998}]
[{"$f":"IF(A3047=\"\",\"\",IF(WORKDAY(+A3047,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3047,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3048=\"\",\"\",+IF(+A3048=D3048,+E3048,((+G3048/E3048)^+((NETWORKDAYS(+D3048,A3048,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3048,F3048,Feriados!$A$2:$A$1058)-1))*E3048)))","v":""},{"$f":"IF(A3048=\"\",\"\",+IF(+A3048=D3048,+VLOOKUP(D3048,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3048,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3048=\"\",\"\",+VLOOKUP(+EOMONTH(+F3048,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3048=\"\",\"\",VLOOKUP(D3048,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3048=\"\",\"\",IF(A3048=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3048,-2)+15,Cenários!$A:$D,2,FALSE)>A3048,+VLOOKUP(+EOMONTH(+A3048,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3048,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3048=\"\",\"\",VLOOKUP(F3048,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3048=\"\",\"\",IF(WORKDAY(+A3048,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3048,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3049=\"\",\"\",+IF(+A3049=D3049,+E3049,((+G3049/E3049)^+((NETWORKDAYS(+D3049,A3049,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3049,F3049,Feriados!$A$2:$A$1058)-1))*E3049)))","v":""},{"$f":"IF(A3049=\"\",\"\",+IF(+A3049=D3049,+VLOOKUP(D3049,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3049,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3049=\"\",\"\",+VLOOKUP(+EOMONTH(+F3049,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3049=\"\",\"\",VLOOKUP(D3049,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3049=\"\",\"\",IF(A3049=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3049,-2)+15,Cenários!$A:$D,2,FALSE)>A3049,+VLOOKUP(+EOMONTH(+A3049,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3049,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3049=\"\",\"\",VLOOKUP(F3049,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3049=\"\",\"\",IF(WORKDAY(+A3049,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3049,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3050=\"\",\"\",+IF(+A3050=D3050,+E3050,((+G3050/E3050)^+((NETWORKDAYS(+D3050,A3050,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3050,F3050,Feriados!$A$2:$A$1058)-1))*E3050)))","v":""},{"$f":"IF(A3050=\"\",\"\",+IF(+A3050=D3050,+VLOOKUP(D3050,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3050,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3050=\"\",\"\",+VLOOKUP(+EOMONTH(+F3050,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3050=\"\",\"\",VLOOKUP(D3050,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3050=\"\",\"\",IF(A3050=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3050,-2)+15,Cenários!$A:$D,2,FALSE)>A3050,+VLOOKUP(+EOMONTH(+A3050,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3050,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3050=\"\",\"\",VLOOKUP(F3050,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3050=\"\",\"\",IF(WORKDAY(+A3050,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3050,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3051=\"\",\"\",+IF(+A3051=D3051,+E3051,((+G3051/E3051)^+((NETWORKDAYS(+D3051,A3051,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3051,F3051,Feriados!$A$2:$A$1058)-1))*E3051)))","v":""},{"$f":"IF(A3051=\"\",\"\",+IF(+A3051=D3051,+VLOOKUP(D3051,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3051,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3051=\"\",\"\",+VLOOKUP(+EOMONTH(+F3051,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3051=\"\",\"\",VLOOKUP(D3051,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3051=\"\",\"\",IF(A3051=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3051,-2)+15,Cenários!$A:$D,2,FALSE)>A3051,+VLOOKUP(+EOMONTH(+A3051,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3051,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3051=\"\",\"\",VLOOKUP(F3051,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3051=\"\",\"\",IF(WORKDAY(+A3051,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3051,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3052=\"\",\"\",+IF(+A3052=D3052,+E3052,((+G3052/E3052)^+((NETWORKDAYS(+D3052,A3052,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3052,F3052,Feriados!$A$2:$A$1058)-1))*E3052)))","v":""},{"$f":"IF(A3052=\"\",\"\",+IF(+A3052=D3052,+VLOOKUP(D3052,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3052,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3052=\"\",\"\",+VLOOKUP(+EOMONTH(+F3052,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3052=\"\",\"\",VLOOKUP(D3052,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3052=\"\",\"\",IF(A3052=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3052,-2)+15,Cenários!$A:$D,2,FALSE)>A3052,+VLOOKUP(+EOMONTH(+A3052,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3052,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3052=\"\",\"\",VLOOKUP(F3052,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3052=\"\",\"\",IF(WORKDAY(+A3052,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3052,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3053=\"\",\"\",+IF(+A3053=D3053,+E3053,((+G3053/E3053)^+((NETWORKDAYS(+D3053,A3053,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3053,F3053,Feriados!$A$2:$A$1058)-1))*E3053)))","v":""},{"$f":"IF(A3053=\"\",\"\",+IF(+A3053=D3053,+VLOOKUP(D3053,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3053,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3053=\"\",\"\",+VLOOKUP(+EOMONTH(+F3053,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3053=\"\",\"\",VLOOKUP(D3053,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3053=\"\",\"\",IF(A3053=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3053,-2)+15,Cenários!$A:$D,2,FALSE)>A3053,+VLOOKUP(+EOMONTH(+A3053,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3053,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3053=\"\",\"\",VLOOKUP(F3053,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3053=\"\",\"\",IF(WORKDAY(+A3053,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3053,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3054=\"\",\"\",+IF(+A3054=D3054,+E3054,((+G3054/E3054)^+((NETWORKDAYS(+D3054,A3054,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3054,F3054,Feriados!$A$2:$A$1058)-1))*E3054)))","v":""},{"$f":"IF(A3054=\"\",\"\",+IF(+A3054=D3054,+VLOOKUP(D3054,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3054,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3054=\"\",\"\",+VLOOKUP(+EOMONTH(+F3054,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3054=\"\",\"\",VLOOKUP(D3054,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3054=\"\",\"\",IF(A3054=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3054,-2)+15,Cenários!$A:$D,2,FALSE)>A3054,+VLOOKUP(+EOMONTH(+A3054,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3054,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3054=\"\",\"\",VLOOKUP(F3054,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3054=\"\",\"\",IF(WORKDAY(+A3054,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3054,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3055=\"\",\"\",+IF(+A3055=D3055,+E3055,((+G3055/E3055)^+((NETWORKDAYS(+D3055,A3055,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3055,F3055,Feriados!$A$2:$A$1058)-1))*E3055)))","v":""},{"$f":"IF(A3055=\"\",\"\",+IF(+A3055=D3055,+VLOOKUP(D3055,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3055,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3055=\"\",\"\",+VLOOKUP(+EOMONTH(+F3055,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3055=\"\",\"\",VLOOKUP(D3055,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3055=\"\",\"\",IF(A3055=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3055,-2)+15,Cenários!$A:$D,2,FALSE)>A3055,+VLOOKUP(+EOMONTH(+A3055,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3055,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3055=\"\",\"\",VLOOKUP(F3055,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3055=\"\",\"\",IF(WORKDAY(+A3055,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3055,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3056=\"\",\"\",+IF(+A3056=D3056,+E3056,((+G3056/E3056)^+((NETWORKDAYS(+D3056,A3056,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3056,F3056,Feriados!$A$2:$A$1058)-1))*E3056)))","v":""},{"$f":"IF(A3056=\"\",\"\",+IF(+A3056=D3056,+VLOOKUP(D3056,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3056,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3056=\"\",\"\",+VLOOKUP(+EOMONTH(+F3056,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3056=\"\",\"\",VLOOKUP(D3056,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3056=\"\",\"\",IF(A3056=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3056,-2)+15,Cenários!$A:$D,2,FALSE)>A3056,+VLOOKUP(+EOMONTH(+A3056,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3056,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3056=\"\",\"\",VLOOKUP(F3056,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3056=\"\",\"\",IF(WORKDAY(+A3056,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3056,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3057=\"\",\"\",+IF(+A3057=D3057,+E3057,((+G3057/E3057)^+((NETWORKDAYS(+D3057,A3057,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3057,F3057,Feriados!$A$2:$A$1058)-1))*E3057)))","v":""},{"$f":"IF(A3057=\"\",\"\",+IF(+A3057=D3057,+VLOOKUP(D3057,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3057,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3057=\"\",\"\",+VLOOKUP(+EOMONTH(+F3057,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3057=\"\",\"\",VLOOKUP(D3057,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3057=\"\",\"\",IF(A3057=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3057,-2)+15,Cenários!$A:$D,2,FALSE)>A3057,+VLOOKUP(+EOMONTH(+A3057,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3057,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3057=\"\",\"\",VLOOKUP(F3057,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3057=\"\",\"\",IF(WORKDAY(+A3057,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3057,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3058=\"\",\"\",+IF(+A3058=D3058,+E3058,((+G3058/E3058)^+((NETWORKDAYS(+D3058,A3058,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3058,F3058,Feriados!$A$2:$A$1058)-1))*E3058)))","v":""},{"$f":"IF(A3058=\"\",\"\",+IF(+A3058=D3058,+VLOOKUP(D3058,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3058,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3058=\"\",\"\",+VLOOKUP(+EOMONTH(+F3058,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3058=\"\",\"\",VLOOKUP(D3058,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3058=\"\",\"\",IF(A3058=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3058,-2)+15,Cenários!$A:$D,2,FALSE)>A3058,+VLOOKUP(+EOMONTH(+A3058,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3058,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3058=\"\",\"\",VLOOKUP(F3058,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3058=\"\",\"\",IF(WORKDAY(+A3058,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3058,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3059=\"\",\"\",+IF(+A3059=D3059,+E3059,((+G3059/E3059)^+((NETWORKDAYS(+D3059,A3059,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3059,F3059,Feriados!$A$2:$A$1058)-1))*E3059)))","v":""},{"$f":"IF(A3059=\"\",\"\",+IF(+A3059=D3059,+VLOOKUP(D3059,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3059,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3059=\"\",\"\",+VLOOKUP(+EOMONTH(+F3059,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3059=\"\",\"\",VLOOKUP(D3059,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3059=\"\",\"\",IF(A3059=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3059,-2)+15,Cenários!$A:$D,2,FALSE)>A3059,+VLOOKUP(+EOMONTH(+A3059,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3059,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3059=\"\",\"\",VLOOKUP(F3059,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3059=\"\",\"\",IF(WORKDAY(+A3059,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3059,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3060=\"\",\"\",+IF(+A3060=D3060,+E3060,((+G3060/E3060)^+((NETWORKDAYS(+D3060,A3060,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3060,F3060,Feriados!$A$2:$A$1058)-1))*E3060)))","v":""},{"$f":"IF(A3060=\"\",\"\",+IF(+A3060=D3060,+VLOOKUP(D3060,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3060,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3060=\"\",\"\",+VLOOKUP(+EOMONTH(+F3060,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3060=\"\",\"\",VLOOKUP(D3060,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3060=\"\",\"\",IF(A3060=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3060,-2)+15,Cenários!$A:$D,2,FALSE)>A3060,+VLOOKUP(+EOMONTH(+A3060,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3060,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3060=\"\",\"\",VLOOKUP(F3060,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3060=\"\",\"\",IF(WORKDAY(+A3060,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3060,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3061=\"\",\"\",+IF(+A3061=D3061,+E3061,((+G3061/E3061)^+((NETWORKDAYS(+D3061,A3061,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3061,F3061,Feriados!$A$2:$A$1058)-1))*E3061)))","v":""},{"$f":"IF(A3061=\"\",\"\",+IF(+A3061=D3061,+VLOOKUP(D3061,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3061,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3061=\"\",\"\",+VLOOKUP(+EOMONTH(+F3061,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3061=\"\",\"\",VLOOKUP(D3061,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3061=\"\",\"\",IF(A3061=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3061,-2)+15,Cenários!$A:$D,2,FALSE)>A3061,+VLOOKUP(+EOMONTH(+A3061,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3061,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3061=\"\",\"\",VLOOKUP(F3061,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3061=\"\",\"\",IF(WORKDAY(+A3061,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3061,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3062=\"\",\"\",+IF(+A3062=D3062,+E3062,((+G3062/E3062)^+((NETWORKDAYS(+D3062,A3062,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3062,F3062,Feriados!$A$2:$A$1058)-1))*E3062)))","v":""},{"$f":"IF(A3062=\"\",\"\",+IF(+A3062=D3062,+VLOOKUP(D3062,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3062,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3062=\"\",\"\",+VLOOKUP(+EOMONTH(+F3062,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3062=\"\",\"\",VLOOKUP(D3062,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3062=\"\",\"\",IF(A3062=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3062,-2)+15,Cenários!$A:$D,2,FALSE)>A3062,+VLOOKUP(+EOMONTH(+A3062,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3062,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3062=\"\",\"\",VLOOKUP(F3062,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3062=\"\",\"\",IF(WORKDAY(+A3062,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3062,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3063=\"\",\"\",+IF(+A3063=D3063,+E3063,((+G3063/E3063)^+((NETWORKDAYS(+D3063,A3063,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3063,F3063,Feriados!$A$2:$A$1058)-1))*E3063)))","v":""},{"$f":"IF(A3063=\"\",\"\",+IF(+A3063=D3063,+VLOOKUP(D3063,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3063,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3063=\"\",\"\",+VLOOKUP(+EOMONTH(+F3063,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3063=\"\",\"\",VLOOKUP(D3063,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3063=\"\",\"\",IF(A3063=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3063,-2)+15,Cenários!$A:$D,2,FALSE)>A3063,+VLOOKUP(+EOMONTH(+A3063,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3063,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3063=\"\",\"\",VLOOKUP(F3063,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3063=\"\",\"\",IF(WORKDAY(+A3063,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3063,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3064=\"\",\"\",+IF(+A3064=D3064,+E3064,((+G3064/E3064)^+((NETWORKDAYS(+D3064,A3064,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3064,F3064,Feriados!$A$2:$A$1058)-1))*E3064)))","v":""},{"$f":"IF(A3064=\"\",\"\",+IF(+A3064=D3064,+VLOOKUP(D3064,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3064,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3064=\"\",\"\",+VLOOKUP(+EOMONTH(+F3064,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3064=\"\",\"\",VLOOKUP(D3064,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3064=\"\",\"\",IF(A3064=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3064,-2)+15,Cenários!$A:$D,2,FALSE)>A3064,+VLOOKUP(+EOMONTH(+A3064,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3064,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3064=\"\",\"\",VLOOKUP(F3064,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3064=\"\",\"\",IF(WORKDAY(+A3064,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3064,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3065=\"\",\"\",+IF(+A3065=D3065,+E3065,((+G3065/E3065)^+((NETWORKDAYS(+D3065,A3065,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3065,F3065,Feriados!$A$2:$A$1058)-1))*E3065)))","v":""},{"$f":"IF(A3065=\"\",\"\",+IF(+A3065=D3065,+VLOOKUP(D3065,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3065,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3065=\"\",\"\",+VLOOKUP(+EOMONTH(+F3065,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3065=\"\",\"\",VLOOKUP(D3065,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3065=\"\",\"\",IF(A3065=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3065,-2)+15,Cenários!$A:$D,2,FALSE)>A3065,+VLOOKUP(+EOMONTH(+A3065,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3065,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3065=\"\",\"\",VLOOKUP(F3065,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3065=\"\",\"\",IF(WORKDAY(+A3065,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3065,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3066=\"\",\"\",+IF(+A3066=D3066,+E3066,((+G3066/E3066)^+((NETWORKDAYS(+D3066,A3066,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3066,F3066,Feriados!$A$2:$A$1058)-1))*E3066)))","v":""},{"$f":"IF(A3066=\"\",\"\",+IF(+A3066=D3066,+VLOOKUP(D3066,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3066,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3066=\"\",\"\",+VLOOKUP(+EOMONTH(+F3066,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3066=\"\",\"\",VLOOKUP(D3066,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3066=\"\",\"\",IF(A3066=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3066,-2)+15,Cenários!$A:$D,2,FALSE)>A3066,+VLOOKUP(+EOMONTH(+A3066,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3066,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3066=\"\",\"\",VLOOKUP(F3066,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3066=\"\",\"\",IF(WORKDAY(+A3066,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3066,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3067=\"\",\"\",+IF(+A3067=D3067,+E3067,((+G3067/E3067)^+((NETWORKDAYS(+D3067,A3067,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3067,F3067,Feriados!$A$2:$A$1058)-1))*E3067)))","v":""},{"$f":"IF(A3067=\"\",\"\",+IF(+A3067=D3067,+VLOOKUP(D3067,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3067,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3067=\"\",\"\",+VLOOKUP(+EOMONTH(+F3067,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3067=\"\",\"\",VLOOKUP(D3067,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3067=\"\",\"\",IF(A3067=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3067,-2)+15,Cenários!$A:$D,2,FALSE)>A3067,+VLOOKUP(+EOMONTH(+A3067,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3067,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3067=\"\",\"\",VLOOKUP(F3067,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3067=\"\",\"\",IF(WORKDAY(+A3067,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3067,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3068=\"\",\"\",+IF(+A3068=D3068,+E3068,((+G3068/E3068)^+((NETWORKDAYS(+D3068,A3068,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3068,F3068,Feriados!$A$2:$A$1058)-1))*E3068)))","v":""},{"$f":"IF(A3068=\"\",\"\",+IF(+A3068=D3068,+VLOOKUP(D3068,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3068,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3068=\"\",\"\",+VLOOKUP(+EOMONTH(+F3068,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3068=\"\",\"\",VLOOKUP(D3068,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3068=\"\",\"\",IF(A3068=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3068,-2)+15,Cenários!$A:$D,2,FALSE)>A3068,+VLOOKUP(+EOMONTH(+A3068,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3068,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3068=\"\",\"\",VLOOKUP(F3068,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3068=\"\",\"\",IF(WORKDAY(+A3068,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3068,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3069=\"\",\"\",+IF(+A3069=D3069,+E3069,((+G3069/E3069)^+((NETWORKDAYS(+D3069,A3069,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3069,F3069,Feriados!$A$2:$A$1058)-1))*E3069)))","v":""},{"$f":"IF(A3069=\"\",\"\",+IF(+A3069=D3069,+VLOOKUP(D3069,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3069,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3069=\"\",\"\",+VLOOKUP(+EOMONTH(+F3069,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3069=\"\",\"\",VLOOKUP(D3069,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3069=\"\",\"\",IF(A3069=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3069,-2)+15,Cenários!$A:$D,2,FALSE)>A3069,+VLOOKUP(+EOMONTH(+A3069,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3069,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3069=\"\",\"\",VLOOKUP(F3069,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3069=\"\",\"\",IF(WORKDAY(+A3069,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3069,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3070=\"\",\"\",+IF(+A3070=D3070,+E3070,((+G3070/E3070)^+((NETWORKDAYS(+D3070,A3070,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3070,F3070,Feriados!$A$2:$A$1058)-1))*E3070)))","v":""},{"$f":"IF(A3070=\"\",\"\",+IF(+A3070=D3070,+VLOOKUP(D3070,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3070,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3070=\"\",\"\",+VLOOKUP(+EOMONTH(+F3070,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3070=\"\",\"\",VLOOKUP(D3070,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3070=\"\",\"\",IF(A3070=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3070,-2)+15,Cenários!$A:$D,2,FALSE)>A3070,+VLOOKUP(+EOMONTH(+A3070,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3070,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3070=\"\",\"\",VLOOKUP(F3070,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3070=\"\",\"\",IF(WORKDAY(+A3070,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3070,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3071=\"\",\"\",+IF(+A3071=D3071,+E3071,((+G3071/E3071)^+((NETWORKDAYS(+D3071,A3071,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3071,F3071,Feriados!$A$2:$A$1058)-1))*E3071)))","v":""},{"$f":"IF(A3071=\"\",\"\",+IF(+A3071=D3071,+VLOOKUP(D3071,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3071,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3071=\"\",\"\",+VLOOKUP(+EOMONTH(+F3071,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3071=\"\",\"\",VLOOKUP(D3071,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3071=\"\",\"\",IF(A3071=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3071,-2)+15,Cenários!$A:$D,2,FALSE)>A3071,+VLOOKUP(+EOMONTH(+A3071,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3071,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3071=\"\",\"\",VLOOKUP(F3071,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3071=\"\",\"\",IF(WORKDAY(+A3071,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3071,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3072=\"\",\"\",+IF(+A3072=D3072,+E3072,((+G3072/E3072)^+((NETWORKDAYS(+D3072,A3072,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3072,F3072,Feriados!$A$2:$A$1058)-1))*E3072)))","v":""},{"$f":"IF(A3072=\"\",\"\",+IF(+A3072=D3072,+VLOOKUP(D3072,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3072,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3072=\"\",\"\",+VLOOKUP(+EOMONTH(+F3072,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3072=\"\",\"\",VLOOKUP(D3072,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3072=\"\",\"\",IF(A3072=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3072,-2)+15,Cenários!$A:$D,2,FALSE)>A3072,+VLOOKUP(+EOMONTH(+A3072,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3072,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3072=\"\",\"\",VLOOKUP(F3072,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3072=\"\",\"\",IF(WORKDAY(+A3072,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3072,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3073=\"\",\"\",+IF(+A3073=D3073,+E3073,((+G3073/E3073)^+((NETWORKDAYS(+D3073,A3073,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3073,F3073,Feriados!$A$2:$A$1058)-1))*E3073)))","v":""},{"$f":"IF(A3073=\"\",\"\",+IF(+A3073=D3073,+VLOOKUP(D3073,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3073,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3073=\"\",\"\",+VLOOKUP(+EOMONTH(+F3073,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3073=\"\",\"\",VLOOKUP(D3073,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3073=\"\",\"\",IF(A3073=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3073,-2)+15,Cenários!$A:$D,2,FALSE)>A3073,+VLOOKUP(+EOMONTH(+A3073,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3073,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3073=\"\",\"\",VLOOKUP(F3073,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3073=\"\",\"\",IF(WORKDAY(+A3073,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3073,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3074=\"\",\"\",+IF(+A3074=D3074,+E3074,((+G3074/E3074)^+((NETWORKDAYS(+D3074,A3074,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3074,F3074,Feriados!$A$2:$A$1058)-1))*E3074)))","v":""},{"$f":"IF(A3074=\"\",\"\",+IF(+A3074=D3074,+VLOOKUP(D3074,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3074,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3074=\"\",\"\",+VLOOKUP(+EOMONTH(+F3074,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3074=\"\",\"\",VLOOKUP(D3074,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3074=\"\",\"\",IF(A3074=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3074,-2)+15,Cenários!$A:$D,2,FALSE)>A3074,+VLOOKUP(+EOMONTH(+A3074,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3074,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3074=\"\",\"\",VLOOKUP(F3074,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3074=\"\",\"\",IF(WORKDAY(+A3074,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3074,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3075=\"\",\"\",+IF(+A3075=D3075,+E3075,((+G3075/E3075)^+((NETWORKDAYS(+D3075,A3075,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3075,F3075,Feriados!$A$2:$A$1058)-1))*E3075)))","v":""},{"$f":"IF(A3075=\"\",\"\",+IF(+A3075=D3075,+VLOOKUP(D3075,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3075,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3075=\"\",\"\",+VLOOKUP(+EOMONTH(+F3075,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3075=\"\",\"\",VLOOKUP(D3075,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3075=\"\",\"\",IF(A3075=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3075,-2)+15,Cenários!$A:$D,2,FALSE)>A3075,+VLOOKUP(+EOMONTH(+A3075,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3075,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3075=\"\",\"\",VLOOKUP(F3075,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3075=\"\",\"\",IF(WORKDAY(+A3075,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3075,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3076=\"\",\"\",+IF(+A3076=D3076,+E3076,((+G3076/E3076)^+((NETWORKDAYS(+D3076,A3076,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3076,F3076,Feriados!$A$2:$A$1058)-1))*E3076)))","v":""},{"$f":"IF(A3076=\"\",\"\",+IF(+A3076=D3076,+VLOOKUP(D3076,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3076,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3076=\"\",\"\",+VLOOKUP(+EOMONTH(+F3076,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3076=\"\",\"\",VLOOKUP(D3076,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3076=\"\",\"\",IF(A3076=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3076,-2)+15,Cenários!$A:$D,2,FALSE)>A3076,+VLOOKUP(+EOMONTH(+A3076,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3076,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3076=\"\",\"\",VLOOKUP(F3076,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3076=\"\",\"\",IF(WORKDAY(+A3076,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3076,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3077=\"\",\"\",+IF(+A3077=D3077,+E3077,((+G3077/E3077)^+((NETWORKDAYS(+D3077,A3077,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3077,F3077,Feriados!$A$2:$A$1058)-1))*E3077)))","v":""},{"$f":"IF(A3077=\"\",\"\",+IF(+A3077=D3077,+VLOOKUP(D3077,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3077,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3077=\"\",\"\",+VLOOKUP(+EOMONTH(+F3077,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3077=\"\",\"\",VLOOKUP(D3077,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3077=\"\",\"\",IF(A3077=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3077,-2)+15,Cenários!$A:$D,2,FALSE)>A3077,+VLOOKUP(+EOMONTH(+A3077,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3077,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3077=\"\",\"\",VLOOKUP(F3077,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3077=\"\",\"\",IF(WORKDAY(+A3077,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3077,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3078=\"\",\"\",+IF(+A3078=D3078,+E3078,((+G3078/E3078)^+((NETWORKDAYS(+D3078,A3078,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3078,F3078,Feriados!$A$2:$A$1058)-1))*E3078)))","v":""},{"$f":"IF(A3078=\"\",\"\",+IF(+A3078=D3078,+VLOOKUP(D3078,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3078,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3078=\"\",\"\",+VLOOKUP(+EOMONTH(+F3078,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3078=\"\",\"\",VLOOKUP(D3078,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3078=\"\",\"\",IF(A3078=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3078,-2)+15,Cenários!$A:$D,2,FALSE)>A3078,+VLOOKUP(+EOMONTH(+A3078,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3078,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3078=\"\",\"\",VLOOKUP(F3078,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3078=\"\",\"\",IF(WORKDAY(+A3078,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3078,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3079=\"\",\"\",+IF(+A3079=D3079,+E3079,((+G3079/E3079)^+((NETWORKDAYS(+D3079,A3079,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3079,F3079,Feriados!$A$2:$A$1058)-1))*E3079)))","v":""},{"$f":"IF(A3079=\"\",\"\",+IF(+A3079=D3079,+VLOOKUP(D3079,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3079,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3079=\"\",\"\",+VLOOKUP(+EOMONTH(+F3079,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3079=\"\",\"\",VLOOKUP(D3079,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3079=\"\",\"\",IF(A3079=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3079,-2)+15,Cenários!$A:$D,2,FALSE)>A3079,+VLOOKUP(+EOMONTH(+A3079,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3079,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3079=\"\",\"\",VLOOKUP(F3079,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3079=\"\",\"\",IF(WORKDAY(+A3079,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3079,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3080=\"\",\"\",+IF(+A3080=D3080,+E3080,((+G3080/E3080)^+((NETWORKDAYS(+D3080,A3080,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3080,F3080,Feriados!$A$2:$A$1058)-1))*E3080)))","v":""},{"$f":"IF(A3080=\"\",\"\",+IF(+A3080=D3080,+VLOOKUP(D3080,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3080,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3080=\"\",\"\",+VLOOKUP(+EOMONTH(+F3080,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3080=\"\",\"\",VLOOKUP(D3080,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3080=\"\",\"\",IF(A3080=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3080,-2)+15,Cenários!$A:$D,2,FALSE)>A3080,+VLOOKUP(+EOMONTH(+A3080,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3080,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3080=\"\",\"\",VLOOKUP(F3080,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3080=\"\",\"\",IF(WORKDAY(+A3080,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3080,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3081=\"\",\"\",+IF(+A3081=D3081,+E3081,((+G3081/E3081)^+((NETWORKDAYS(+D3081,A3081,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3081,F3081,Feriados!$A$2:$A$1058)-1))*E3081)))","v":""},{"$f":"IF(A3081=\"\",\"\",+IF(+A3081=D3081,+VLOOKUP(D3081,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3081,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3081=\"\",\"\",+VLOOKUP(+EOMONTH(+F3081,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3081=\"\",\"\",VLOOKUP(D3081,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3081=\"\",\"\",IF(A3081=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3081,-2)+15,Cenários!$A:$D,2,FALSE)>A3081,+VLOOKUP(+EOMONTH(+A3081,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3081,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3081=\"\",\"\",VLOOKUP(F3081,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3081=\"\",\"\",IF(WORKDAY(+A3081,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3081,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3082=\"\",\"\",+IF(+A3082=D3082,+E3082,((+G3082/E3082)^+((NETWORKDAYS(+D3082,A3082,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3082,F3082,Feriados!$A$2:$A$1058)-1))*E3082)))","v":""},{"$f":"IF(A3082=\"\",\"\",+IF(+A3082=D3082,+VLOOKUP(D3082,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3082,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3082=\"\",\"\",+VLOOKUP(+EOMONTH(+F3082,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3082=\"\",\"\",VLOOKUP(D3082,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3082=\"\",\"\",IF(A3082=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3082,-2)+15,Cenários!$A:$D,2,FALSE)>A3082,+VLOOKUP(+EOMONTH(+A3082,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3082,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3082=\"\",\"\",VLOOKUP(F3082,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3082=\"\",\"\",IF(WORKDAY(+A3082,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3082,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3083=\"\",\"\",+IF(+A3083=D3083,+E3083,((+G3083/E3083)^+((NETWORKDAYS(+D3083,A3083,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3083,F3083,Feriados!$A$2:$A$1058)-1))*E3083)))","v":""},{"$f":"IF(A3083=\"\",\"\",+IF(+A3083=D3083,+VLOOKUP(D3083,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3083,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3083=\"\",\"\",+VLOOKUP(+EOMONTH(+F3083,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3083=\"\",\"\",VLOOKUP(D3083,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3083=\"\",\"\",IF(A3083=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3083,-2)+15,Cenários!$A:$D,2,FALSE)>A3083,+VLOOKUP(+EOMONTH(+A3083,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3083,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3083=\"\",\"\",VLOOKUP(F3083,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3083=\"\",\"\",IF(WORKDAY(+A3083,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3083,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3084=\"\",\"\",+IF(+A3084=D3084,+E3084,((+G3084/E3084)^+((NETWORKDAYS(+D3084,A3084,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3084,F3084,Feriados!$A$2:$A$1058)-1))*E3084)))","v":""},{"$f":"IF(A3084=\"\",\"\",+IF(+A3084=D3084,+VLOOKUP(D3084,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3084,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3084=\"\",\"\",+VLOOKUP(+EOMONTH(+F3084,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3084=\"\",\"\",VLOOKUP(D3084,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3084=\"\",\"\",IF(A3084=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3084,-2)+15,Cenários!$A:$D,2,FALSE)>A3084,+VLOOKUP(+EOMONTH(+A3084,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3084,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3084=\"\",\"\",VLOOKUP(F3084,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3084=\"\",\"\",IF(WORKDAY(+A3084,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3084,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3085=\"\",\"\",+IF(+A3085=D3085,+E3085,((+G3085/E3085)^+((NETWORKDAYS(+D3085,A3085,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3085,F3085,Feriados!$A$2:$A$1058)-1))*E3085)))","v":""},{"$f":"IF(A3085=\"\",\"\",+IF(+A3085=D3085,+VLOOKUP(D3085,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3085,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3085=\"\",\"\",+VLOOKUP(+EOMONTH(+F3085,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3085=\"\",\"\",VLOOKUP(D3085,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3085=\"\",\"\",IF(A3085=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3085,-2)+15,Cenários!$A:$D,2,FALSE)>A3085,+VLOOKUP(+EOMONTH(+A3085,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3085,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3085=\"\",\"\",VLOOKUP(F3085,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3085=\"\",\"\",IF(WORKDAY(+A3085,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3085,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3086=\"\",\"\",+IF(+A3086=D3086,+E3086,((+G3086/E3086)^+((NETWORKDAYS(+D3086,A3086,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3086,F3086,Feriados!$A$2:$A$1058)-1))*E3086)))","v":""},{"$f":"IF(A3086=\"\",\"\",+IF(+A3086=D3086,+VLOOKUP(D3086,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3086,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3086=\"\",\"\",+VLOOKUP(+EOMONTH(+F3086,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3086=\"\",\"\",VLOOKUP(D3086,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3086=\"\",\"\",IF(A3086=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3086,-2)+15,Cenários!$A:$D,2,FALSE)>A3086,+VLOOKUP(+EOMONTH(+A3086,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3086,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3086=\"\",\"\",VLOOKUP(F3086,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3086=\"\",\"\",IF(WORKDAY(+A3086,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3086,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3087=\"\",\"\",+IF(+A3087=D3087,+E3087,((+G3087/E3087)^+((NETWORKDAYS(+D3087,A3087,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3087,F3087,Feriados!$A$2:$A$1058)-1))*E3087)))","v":""},{"$f":"IF(A3087=\"\",\"\",+IF(+A3087=D3087,+VLOOKUP(D3087,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3087,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3087=\"\",\"\",+VLOOKUP(+EOMONTH(+F3087,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3087=\"\",\"\",VLOOKUP(D3087,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3087=\"\",\"\",IF(A3087=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3087,-2)+15,Cenários!$A:$D,2,FALSE)>A3087,+VLOOKUP(+EOMONTH(+A3087,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3087,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3087=\"\",\"\",VLOOKUP(F3087,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3087=\"\",\"\",IF(WORKDAY(+A3087,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3087,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3088=\"\",\"\",+IF(+A3088=D3088,+E3088,((+G3088/E3088)^+((NETWORKDAYS(+D3088,A3088,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3088,F3088,Feriados!$A$2:$A$1058)-1))*E3088)))","v":""},{"$f":"IF(A3088=\"\",\"\",+IF(+A3088=D3088,+VLOOKUP(D3088,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3088,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3088=\"\",\"\",+VLOOKUP(+EOMONTH(+F3088,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3088=\"\",\"\",VLOOKUP(D3088,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3088=\"\",\"\",IF(A3088=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3088,-2)+15,Cenários!$A:$D,2,FALSE)>A3088,+VLOOKUP(+EOMONTH(+A3088,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3088,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3088=\"\",\"\",VLOOKUP(F3088,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3088=\"\",\"\",IF(WORKDAY(+A3088,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3088,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3089=\"\",\"\",+IF(+A3089=D3089,+E3089,((+G3089/E3089)^+((NETWORKDAYS(+D3089,A3089,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3089,F3089,Feriados!$A$2:$A$1058)-1))*E3089)))","v":""},{"$f":"IF(A3089=\"\",\"\",+IF(+A3089=D3089,+VLOOKUP(D3089,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3089,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3089=\"\",\"\",+VLOOKUP(+EOMONTH(+F3089,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3089=\"\",\"\",VLOOKUP(D3089,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3089=\"\",\"\",IF(A3089=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3089,-2)+15,Cenários!$A:$D,2,FALSE)>A3089,+VLOOKUP(+EOMONTH(+A3089,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3089,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3089=\"\",\"\",VLOOKUP(F3089,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3089=\"\",\"\",IF(WORKDAY(+A3089,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3089,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3090=\"\",\"\",+IF(+A3090=D3090,+E3090,((+G3090/E3090)^+((NETWORKDAYS(+D3090,A3090,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3090,F3090,Feriados!$A$2:$A$1058)-1))*E3090)))","v":""},{"$f":"IF(A3090=\"\",\"\",+IF(+A3090=D3090,+VLOOKUP(D3090,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3090,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3090=\"\",\"\",+VLOOKUP(+EOMONTH(+F3090,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3090=\"\",\"\",VLOOKUP(D3090,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3090=\"\",\"\",IF(A3090=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3090,-2)+15,Cenários!$A:$D,2,FALSE)>A3090,+VLOOKUP(+EOMONTH(+A3090,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3090,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3090=\"\",\"\",VLOOKUP(F3090,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3090=\"\",\"\",IF(WORKDAY(+A3090,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3090,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3091=\"\",\"\",+IF(+A3091=D3091,+E3091,((+G3091/E3091)^+((NETWORKDAYS(+D3091,A3091,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3091,F3091,Feriados!$A$2:$A$1058)-1))*E3091)))","v":""},{"$f":"IF(A3091=\"\",\"\",+IF(+A3091=D3091,+VLOOKUP(D3091,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3091,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3091=\"\",\"\",+VLOOKUP(+EOMONTH(+F3091,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3091=\"\",\"\",VLOOKUP(D3091,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3091=\"\",\"\",IF(A3091=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3091,-2)+15,Cenários!$A:$D,2,FALSE)>A3091,+VLOOKUP(+EOMONTH(+A3091,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3091,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3091=\"\",\"\",VLOOKUP(F3091,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3091=\"\",\"\",IF(WORKDAY(+A3091,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3091,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3092=\"\",\"\",+IF(+A3092=D3092,+E3092,((+G3092/E3092)^+((NETWORKDAYS(+D3092,A3092,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3092,F3092,Feriados!$A$2:$A$1058)-1))*E3092)))","v":""},{"$f":"IF(A3092=\"\",\"\",+IF(+A3092=D3092,+VLOOKUP(D3092,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3092,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3092=\"\",\"\",+VLOOKUP(+EOMONTH(+F3092,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3092=\"\",\"\",VLOOKUP(D3092,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3092=\"\",\"\",IF(A3092=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3092,-2)+15,Cenários!$A:$D,2,FALSE)>A3092,+VLOOKUP(+EOMONTH(+A3092,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3092,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3092=\"\",\"\",VLOOKUP(F3092,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3092=\"\",\"\",IF(WORKDAY(+A3092,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3092,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3093=\"\",\"\",+IF(+A3093=D3093,+E3093,((+G3093/E3093)^+((NETWORKDAYS(+D3093,A3093,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3093,F3093,Feriados!$A$2:$A$1058)-1))*E3093)))","v":""},{"$f":"IF(A3093=\"\",\"\",+IF(+A3093=D3093,+VLOOKUP(D3093,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3093,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3093=\"\",\"\",+VLOOKUP(+EOMONTH(+F3093,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3093=\"\",\"\",VLOOKUP(D3093,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3093=\"\",\"\",IF(A3093=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3093,-2)+15,Cenários!$A:$D,2,FALSE)>A3093,+VLOOKUP(+EOMONTH(+A3093,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3093,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3093=\"\",\"\",VLOOKUP(F3093,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3093=\"\",\"\",IF(WORKDAY(+A3093,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3093,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3094=\"\",\"\",+IF(+A3094=D3094,+E3094,((+G3094/E3094)^+((NETWORKDAYS(+D3094,A3094,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3094,F3094,Feriados!$A$2:$A$1058)-1))*E3094)))","v":""},{"$f":"IF(A3094=\"\",\"\",+IF(+A3094=D3094,+VLOOKUP(D3094,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3094,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3094=\"\",\"\",+VLOOKUP(+EOMONTH(+F3094,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3094=\"\",\"\",VLOOKUP(D3094,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3094=\"\",\"\",IF(A3094=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3094,-2)+15,Cenários!$A:$D,2,FALSE)>A3094,+VLOOKUP(+EOMONTH(+A3094,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3094,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3094=\"\",\"\",VLOOKUP(F3094,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3094=\"\",\"\",IF(WORKDAY(+A3094,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3094,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3095=\"\",\"\",+IF(+A3095=D3095,+E3095,((+G3095/E3095)^+((NETWORKDAYS(+D3095,A3095,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3095,F3095,Feriados!$A$2:$A$1058)-1))*E3095)))","v":""},{"$f":"IF(A3095=\"\",\"\",+IF(+A3095=D3095,+VLOOKUP(D3095,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3095,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3095=\"\",\"\",+VLOOKUP(+EOMONTH(+F3095,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3095=\"\",\"\",VLOOKUP(D3095,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3095=\"\",\"\",IF(A3095=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3095,-2)+15,Cenários!$A:$D,2,FALSE)>A3095,+VLOOKUP(+EOMONTH(+A3095,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3095,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3095=\"\",\"\",VLOOKUP(F3095,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3095=\"\",\"\",IF(WORKDAY(+A3095,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3095,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3096=\"\",\"\",+IF(+A3096=D3096,+E3096,((+G3096/E3096)^+((NETWORKDAYS(+D3096,A3096,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3096,F3096,Feriados!$A$2:$A$1058)-1))*E3096)))","v":""},{"$f":"IF(A3096=\"\",\"\",+IF(+A3096=D3096,+VLOOKUP(D3096,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3096,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3096=\"\",\"\",+VLOOKUP(+EOMONTH(+F3096,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3096=\"\",\"\",VLOOKUP(D3096,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3096=\"\",\"\",IF(A3096=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3096,-2)+15,Cenários!$A:$D,2,FALSE)>A3096,+VLOOKUP(+EOMONTH(+A3096,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3096,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3096=\"\",\"\",VLOOKUP(F3096,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3096=\"\",\"\",IF(WORKDAY(+A3096,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3096,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3097=\"\",\"\",+IF(+A3097=D3097,+E3097,((+G3097/E3097)^+((NETWORKDAYS(+D3097,A3097,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3097,F3097,Feriados!$A$2:$A$1058)-1))*E3097)))","v":""},{"$f":"IF(A3097=\"\",\"\",+IF(+A3097=D3097,+VLOOKUP(D3097,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3097,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3097=\"\",\"\",+VLOOKUP(+EOMONTH(+F3097,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3097=\"\",\"\",VLOOKUP(D3097,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3097=\"\",\"\",IF(A3097=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3097,-2)+15,Cenários!$A:$D,2,FALSE)>A3097,+VLOOKUP(+EOMONTH(+A3097,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3097,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3097=\"\",\"\",VLOOKUP(F3097,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3097=\"\",\"\",IF(WORKDAY(+A3097,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3097,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3098=\"\",\"\",+IF(+A3098=D3098,+E3098,((+G3098/E3098)^+((NETWORKDAYS(+D3098,A3098,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3098,F3098,Feriados!$A$2:$A$1058)-1))*E3098)))","v":""},{"$f":"IF(A3098=\"\",\"\",+IF(+A3098=D3098,+VLOOKUP(D3098,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3098,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3098=\"\",\"\",+VLOOKUP(+EOMONTH(+F3098,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3098=\"\",\"\",VLOOKUP(D3098,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3098=\"\",\"\",IF(A3098=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3098,-2)+15,Cenários!$A:$D,2,FALSE)>A3098,+VLOOKUP(+EOMONTH(+A3098,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3098,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3098=\"\",\"\",VLOOKUP(F3098,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3098=\"\",\"\",IF(WORKDAY(+A3098,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3098,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3099=\"\",\"\",+IF(+A3099=D3099,+E3099,((+G3099/E3099)^+((NETWORKDAYS(+D3099,A3099,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3099,F3099,Feriados!$A$2:$A$1058)-1))*E3099)))","v":""},{"$f":"IF(A3099=\"\",\"\",+IF(+A3099=D3099,+VLOOKUP(D3099,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3099,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3099=\"\",\"\",+VLOOKUP(+EOMONTH(+F3099,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3099=\"\",\"\",VLOOKUP(D3099,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3099=\"\",\"\",IF(A3099=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3099,-2)+15,Cenários!$A:$D,2,FALSE)>A3099,+VLOOKUP(+EOMONTH(+A3099,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3099,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3099=\"\",\"\",VLOOKUP(F3099,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3099=\"\",\"\",IF(WORKDAY(+A3099,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3099,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3100=\"\",\"\",+IF(+A3100=D3100,+E3100,((+G3100/E3100)^+((NETWORKDAYS(+D3100,A3100,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3100,F3100,Feriados!$A$2:$A$1058)-1))*E3100)))","v":""},{"$f":"IF(A3100=\"\",\"\",+IF(+A3100=D3100,+VLOOKUP(D3100,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3100,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3100=\"\",\"\",+VLOOKUP(+EOMONTH(+F3100,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3100=\"\",\"\",VLOOKUP(D3100,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3100=\"\",\"\",IF(A3100=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3100,-2)+15,Cenários!$A:$D,2,FALSE)>A3100,+VLOOKUP(+EOMONTH(+A3100,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3100,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3100=\"\",\"\",VLOOKUP(F3100,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3100=\"\",\"\",IF(WORKDAY(+A3100,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3100,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3101=\"\",\"\",+IF(+A3101=D3101,+E3101,((+G3101/E3101)^+((NETWORKDAYS(+D3101,A3101,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3101,F3101,Feriados!$A$2:$A$1058)-1))*E3101)))","v":""},{"$f":"IF(A3101=\"\",\"\",+IF(+A3101=D3101,+VLOOKUP(D3101,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3101,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3101=\"\",\"\",+VLOOKUP(+EOMONTH(+F3101,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3101=\"\",\"\",VLOOKUP(D3101,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3101=\"\",\"\",IF(A3101=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3101,-2)+15,Cenários!$A:$D,2,FALSE)>A3101,+VLOOKUP(+EOMONTH(+A3101,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3101,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3101=\"\",\"\",VLOOKUP(F3101,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3101=\"\",\"\",IF(WORKDAY(+A3101,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3101,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3102=\"\",\"\",+IF(+A3102=D3102,+E3102,((+G3102/E3102)^+((NETWORKDAYS(+D3102,A3102,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3102,F3102,Feriados!$A$2:$A$1058)-1))*E3102)))","v":""},{"$f":"IF(A3102=\"\",\"\",+IF(+A3102=D3102,+VLOOKUP(D3102,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3102,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3102=\"\",\"\",+VLOOKUP(+EOMONTH(+F3102,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3102=\"\",\"\",VLOOKUP(D3102,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3102=\"\",\"\",IF(A3102=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3102,-2)+15,Cenários!$A:$D,2,FALSE)>A3102,+VLOOKUP(+EOMONTH(+A3102,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3102,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3102=\"\",\"\",VLOOKUP(F3102,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3102=\"\",\"\",IF(WORKDAY(+A3102,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3102,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3103=\"\",\"\",+IF(+A3103=D3103,+E3103,((+G3103/E3103)^+((NETWORKDAYS(+D3103,A3103,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3103,F3103,Feriados!$A$2:$A$1058)-1))*E3103)))","v":""},{"$f":"IF(A3103=\"\",\"\",+IF(+A3103=D3103,+VLOOKUP(D3103,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3103,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3103=\"\",\"\",+VLOOKUP(+EOMONTH(+F3103,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3103=\"\",\"\",VLOOKUP(D3103,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3103=\"\",\"\",IF(A3103=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3103,-2)+15,Cenários!$A:$D,2,FALSE)>A3103,+VLOOKUP(+EOMONTH(+A3103,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3103,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3103=\"\",\"\",VLOOKUP(F3103,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3103=\"\",\"\",IF(WORKDAY(+A3103,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3103,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3104=\"\",\"\",+IF(+A3104=D3104,+E3104,((+G3104/E3104)^+((NETWORKDAYS(+D3104,A3104,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3104,F3104,Feriados!$A$2:$A$1058)-1))*E3104)))","v":""},{"$f":"IF(A3104=\"\",\"\",+IF(+A3104=D3104,+VLOOKUP(D3104,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3104,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3104=\"\",\"\",+VLOOKUP(+EOMONTH(+F3104,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3104=\"\",\"\",VLOOKUP(D3104,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3104=\"\",\"\",IF(A3104=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3104,-2)+15,Cenários!$A:$D,2,FALSE)>A3104,+VLOOKUP(+EOMONTH(+A3104,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3104,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3104=\"\",\"\",VLOOKUP(F3104,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3104=\"\",\"\",IF(WORKDAY(+A3104,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3104,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3105=\"\",\"\",+IF(+A3105=D3105,+E3105,((+G3105/E3105)^+((NETWORKDAYS(+D3105,A3105,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3105,F3105,Feriados!$A$2:$A$1058)-1))*E3105)))","v":""},{"$f":"IF(A3105=\"\",\"\",+IF(+A3105=D3105,+VLOOKUP(D3105,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3105,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3105=\"\",\"\",+VLOOKUP(+EOMONTH(+F3105,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3105=\"\",\"\",VLOOKUP(D3105,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3105=\"\",\"\",IF(A3105=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3105,-2)+15,Cenários!$A:$D,2,FALSE)>A3105,+VLOOKUP(+EOMONTH(+A3105,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3105,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3105=\"\",\"\",VLOOKUP(F3105,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3105=\"\",\"\",IF(WORKDAY(+A3105,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3105,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3106=\"\",\"\",+IF(+A3106=D3106,+E3106,((+G3106/E3106)^+((NETWORKDAYS(+D3106,A3106,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3106,F3106,Feriados!$A$2:$A$1058)-1))*E3106)))","v":""},{"$f":"IF(A3106=\"\",\"\",+IF(+A3106=D3106,+VLOOKUP(D3106,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3106,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3106=\"\",\"\",+VLOOKUP(+EOMONTH(+F3106,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3106=\"\",\"\",VLOOKUP(D3106,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3106=\"\",\"\",IF(A3106=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3106,-2)+15,Cenários!$A:$D,2,FALSE)>A3106,+VLOOKUP(+EOMONTH(+A3106,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3106,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3106=\"\",\"\",VLOOKUP(F3106,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3106=\"\",\"\",IF(WORKDAY(+A3106,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3106,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3107=\"\",\"\",+IF(+A3107=D3107,+E3107,((+G3107/E3107)^+((NETWORKDAYS(+D3107,A3107,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3107,F3107,Feriados!$A$2:$A$1058)-1))*E3107)))","v":""},{"$f":"IF(A3107=\"\",\"\",+IF(+A3107=D3107,+VLOOKUP(D3107,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3107,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3107=\"\",\"\",+VLOOKUP(+EOMONTH(+F3107,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3107=\"\",\"\",VLOOKUP(D3107,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3107=\"\",\"\",IF(A3107=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3107,-2)+15,Cenários!$A:$D,2,FALSE)>A3107,+VLOOKUP(+EOMONTH(+A3107,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3107,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3107=\"\",\"\",VLOOKUP(F3107,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3107=\"\",\"\",IF(WORKDAY(+A3107,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3107,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3108=\"\",\"\",+IF(+A3108=D3108,+E3108,((+G3108/E3108)^+((NETWORKDAYS(+D3108,A3108,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3108,F3108,Feriados!$A$2:$A$1058)-1))*E3108)))","v":""},{"$f":"IF(A3108=\"\",\"\",+IF(+A3108=D3108,+VLOOKUP(D3108,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3108,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3108=\"\",\"\",+VLOOKUP(+EOMONTH(+F3108,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3108=\"\",\"\",VLOOKUP(D3108,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3108=\"\",\"\",IF(A3108=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3108,-2)+15,Cenários!$A:$D,2,FALSE)>A3108,+VLOOKUP(+EOMONTH(+A3108,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3108,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3108=\"\",\"\",VLOOKUP(F3108,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3108=\"\",\"\",IF(WORKDAY(+A3108,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3108,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3109=\"\",\"\",+IF(+A3109=D3109,+E3109,((+G3109/E3109)^+((NETWORKDAYS(+D3109,A3109,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3109,F3109,Feriados!$A$2:$A$1058)-1))*E3109)))","v":""},{"$f":"IF(A3109=\"\",\"\",+IF(+A3109=D3109,+VLOOKUP(D3109,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3109,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3109=\"\",\"\",+VLOOKUP(+EOMONTH(+F3109,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3109=\"\",\"\",VLOOKUP(D3109,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3109=\"\",\"\",IF(A3109=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3109,-2)+15,Cenários!$A:$D,2,FALSE)>A3109,+VLOOKUP(+EOMONTH(+A3109,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3109,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3109=\"\",\"\",VLOOKUP(F3109,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3109=\"\",\"\",IF(WORKDAY(+A3109,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3109,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3110=\"\",\"\",+IF(+A3110=D3110,+E3110,((+G3110/E3110)^+((NETWORKDAYS(+D3110,A3110,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3110,F3110,Feriados!$A$2:$A$1058)-1))*E3110)))","v":""},{"$f":"IF(A3110=\"\",\"\",+IF(+A3110=D3110,+VLOOKUP(D3110,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3110,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3110=\"\",\"\",+VLOOKUP(+EOMONTH(+F3110,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3110=\"\",\"\",VLOOKUP(D3110,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3110=\"\",\"\",IF(A3110=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3110,-2)+15,Cenários!$A:$D,2,FALSE)>A3110,+VLOOKUP(+EOMONTH(+A3110,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3110,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3110=\"\",\"\",VLOOKUP(F3110,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3110=\"\",\"\",IF(WORKDAY(+A3110,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3110,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3111=\"\",\"\",+IF(+A3111=D3111,+E3111,((+G3111/E3111)^+((NETWORKDAYS(+D3111,A3111,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3111,F3111,Feriados!$A$2:$A$1058)-1))*E3111)))","v":""},{"$f":"IF(A3111=\"\",\"\",+IF(+A3111=D3111,+VLOOKUP(D3111,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3111,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3111=\"\",\"\",+VLOOKUP(+EOMONTH(+F3111,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3111=\"\",\"\",VLOOKUP(D3111,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3111=\"\",\"\",IF(A3111=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3111,-2)+15,Cenários!$A:$D,2,FALSE)>A3111,+VLOOKUP(+EOMONTH(+A3111,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3111,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3111=\"\",\"\",VLOOKUP(F3111,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3111=\"\",\"\",IF(WORKDAY(+A3111,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3111,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3112=\"\",\"\",+IF(+A3112=D3112,+E3112,((+G3112/E3112)^+((NETWORKDAYS(+D3112,A3112,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3112,F3112,Feriados!$A$2:$A$1058)-1))*E3112)))","v":""},{"$f":"IF(A3112=\"\",\"\",+IF(+A3112=D3112,+VLOOKUP(D3112,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3112,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3112=\"\",\"\",+VLOOKUP(+EOMONTH(+F3112,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3112=\"\",\"\",VLOOKUP(D3112,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3112=\"\",\"\",IF(A3112=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3112,-2)+15,Cenários!$A:$D,2,FALSE)>A3112,+VLOOKUP(+EOMONTH(+A3112,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3112,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3112=\"\",\"\",VLOOKUP(F3112,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3112=\"\",\"\",IF(WORKDAY(+A3112,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3112,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3113=\"\",\"\",+IF(+A3113=D3113,+E3113,((+G3113/E3113)^+((NETWORKDAYS(+D3113,A3113,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3113,F3113,Feriados!$A$2:$A$1058)-1))*E3113)))","v":""},{"$f":"IF(A3113=\"\",\"\",+IF(+A3113=D3113,+VLOOKUP(D3113,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3113,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3113=\"\",\"\",+VLOOKUP(+EOMONTH(+F3113,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3113=\"\",\"\",VLOOKUP(D3113,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3113=\"\",\"\",IF(A3113=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3113,-2)+15,Cenários!$A:$D,2,FALSE)>A3113,+VLOOKUP(+EOMONTH(+A3113,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3113,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3113=\"\",\"\",VLOOKUP(F3113,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3113=\"\",\"\",IF(WORKDAY(+A3113,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3113,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3114=\"\",\"\",+IF(+A3114=D3114,+E3114,((+G3114/E3114)^+((NETWORKDAYS(+D3114,A3114,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3114,F3114,Feriados!$A$2:$A$1058)-1))*E3114)))","v":""},{"$f":"IF(A3114=\"\",\"\",+IF(+A3114=D3114,+VLOOKUP(D3114,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3114,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3114=\"\",\"\",+VLOOKUP(+EOMONTH(+F3114,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3114=\"\",\"\",VLOOKUP(D3114,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3114=\"\",\"\",IF(A3114=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3114,-2)+15,Cenários!$A:$D,2,FALSE)>A3114,+VLOOKUP(+EOMONTH(+A3114,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3114,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3114=\"\",\"\",VLOOKUP(F3114,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3114=\"\",\"\",IF(WORKDAY(+A3114,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3114,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3115=\"\",\"\",+IF(+A3115=D3115,+E3115,((+G3115/E3115)^+((NETWORKDAYS(+D3115,A3115,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3115,F3115,Feriados!$A$2:$A$1058)-1))*E3115)))","v":""},{"$f":"IF(A3115=\"\",\"\",+IF(+A3115=D3115,+VLOOKUP(D3115,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3115,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3115=\"\",\"\",+VLOOKUP(+EOMONTH(+F3115,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3115=\"\",\"\",VLOOKUP(D3115,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3115=\"\",\"\",IF(A3115=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3115,-2)+15,Cenários!$A:$D,2,FALSE)>A3115,+VLOOKUP(+EOMONTH(+A3115,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3115,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3115=\"\",\"\",VLOOKUP(F3115,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3115=\"\",\"\",IF(WORKDAY(+A3115,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3115,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3116=\"\",\"\",+IF(+A3116=D3116,+E3116,((+G3116/E3116)^+((NETWORKDAYS(+D3116,A3116,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3116,F3116,Feriados!$A$2:$A$1058)-1))*E3116)))","v":""},{"$f":"IF(A3116=\"\",\"\",+IF(+A3116=D3116,+VLOOKUP(D3116,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3116,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3116=\"\",\"\",+VLOOKUP(+EOMONTH(+F3116,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3116=\"\",\"\",VLOOKUP(D3116,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3116=\"\",\"\",IF(A3116=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3116,-2)+15,Cenários!$A:$D,2,FALSE)>A3116,+VLOOKUP(+EOMONTH(+A3116,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3116,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3116=\"\",\"\",VLOOKUP(F3116,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3116=\"\",\"\",IF(WORKDAY(+A3116,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3116,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3117=\"\",\"\",+IF(+A3117=D3117,+E3117,((+G3117/E3117)^+((NETWORKDAYS(+D3117,A3117,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3117,F3117,Feriados!$A$2:$A$1058)-1))*E3117)))","v":""},{"$f":"IF(A3117=\"\",\"\",+IF(+A3117=D3117,+VLOOKUP(D3117,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3117,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3117=\"\",\"\",+VLOOKUP(+EOMONTH(+F3117,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3117=\"\",\"\",VLOOKUP(D3117,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3117=\"\",\"\",IF(A3117=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3117,-2)+15,Cenários!$A:$D,2,FALSE)>A3117,+VLOOKUP(+EOMONTH(+A3117,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3117,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3117=\"\",\"\",VLOOKUP(F3117,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3117=\"\",\"\",IF(WORKDAY(+A3117,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3117,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3118=\"\",\"\",+IF(+A3118=D3118,+E3118,((+G3118/E3118)^+((NETWORKDAYS(+D3118,A3118,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3118,F3118,Feriados!$A$2:$A$1058)-1))*E3118)))","v":""},{"$f":"IF(A3118=\"\",\"\",+IF(+A3118=D3118,+VLOOKUP(D3118,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3118,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3118=\"\",\"\",+VLOOKUP(+EOMONTH(+F3118,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3118=\"\",\"\",VLOOKUP(D3118,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3118=\"\",\"\",IF(A3118=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3118,-2)+15,Cenários!$A:$D,2,FALSE)>A3118,+VLOOKUP(+EOMONTH(+A3118,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3118,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3118=\"\",\"\",VLOOKUP(F3118,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3118=\"\",\"\",IF(WORKDAY(+A3118,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3118,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3119=\"\",\"\",+IF(+A3119=D3119,+E3119,((+G3119/E3119)^+((NETWORKDAYS(+D3119,A3119,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3119,F3119,Feriados!$A$2:$A$1058)-1))*E3119)))","v":""},{"$f":"IF(A3119=\"\",\"\",+IF(+A3119=D3119,+VLOOKUP(D3119,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3119,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3119=\"\",\"\",+VLOOKUP(+EOMONTH(+F3119,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3119=\"\",\"\",VLOOKUP(D3119,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3119=\"\",\"\",IF(A3119=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3119,-2)+15,Cenários!$A:$D,2,FALSE)>A3119,+VLOOKUP(+EOMONTH(+A3119,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3119,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3119=\"\",\"\",VLOOKUP(F3119,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3119=\"\",\"\",IF(WORKDAY(+A3119,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3119,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3120=\"\",\"\",+IF(+A3120=D3120,+E3120,((+G3120/E3120)^+((NETWORKDAYS(+D3120,A3120,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3120,F3120,Feriados!$A$2:$A$1058)-1))*E3120)))","v":""},{"$f":"IF(A3120=\"\",\"\",+IF(+A3120=D3120,+VLOOKUP(D3120,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3120,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3120=\"\",\"\",+VLOOKUP(+EOMONTH(+F3120,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3120=\"\",\"\",VLOOKUP(D3120,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3120=\"\",\"\",IF(A3120=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3120,-2)+15,Cenários!$A:$D,2,FALSE)>A3120,+VLOOKUP(+EOMONTH(+A3120,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3120,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3120=\"\",\"\",VLOOKUP(F3120,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3120=\"\",\"\",IF(WORKDAY(+A3120,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3120,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3121=\"\",\"\",+IF(+A3121=D3121,+E3121,((+G3121/E3121)^+((NETWORKDAYS(+D3121,A3121,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3121,F3121,Feriados!$A$2:$A$1058)-1))*E3121)))","v":""},{"$f":"IF(A3121=\"\",\"\",+IF(+A3121=D3121,+VLOOKUP(D3121,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3121,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3121=\"\",\"\",+VLOOKUP(+EOMONTH(+F3121,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3121=\"\",\"\",VLOOKUP(D3121,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3121=\"\",\"\",IF(A3121=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3121,-2)+15,Cenários!$A:$D,2,FALSE)>A3121,+VLOOKUP(+EOMONTH(+A3121,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3121,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3121=\"\",\"\",VLOOKUP(F3121,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3121=\"\",\"\",IF(WORKDAY(+A3121,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3121,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3122=\"\",\"\",+IF(+A3122=D3122,+E3122,((+G3122/E3122)^+((NETWORKDAYS(+D3122,A3122,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3122,F3122,Feriados!$A$2:$A$1058)-1))*E3122)))","v":""},{"$f":"IF(A3122=\"\",\"\",+IF(+A3122=D3122,+VLOOKUP(D3122,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3122,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3122=\"\",\"\",+VLOOKUP(+EOMONTH(+F3122,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3122=\"\",\"\",VLOOKUP(D3122,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3122=\"\",\"\",IF(A3122=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3122,-2)+15,Cenários!$A:$D,2,FALSE)>A3122,+VLOOKUP(+EOMONTH(+A3122,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3122,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3122=\"\",\"\",VLOOKUP(F3122,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3122=\"\",\"\",IF(WORKDAY(+A3122,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3122,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3123=\"\",\"\",+IF(+A3123=D3123,+E3123,((+G3123/E3123)^+((NETWORKDAYS(+D3123,A3123,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3123,F3123,Feriados!$A$2:$A$1058)-1))*E3123)))","v":""},{"$f":"IF(A3123=\"\",\"\",+IF(+A3123=D3123,+VLOOKUP(D3123,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3123,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3123=\"\",\"\",+VLOOKUP(+EOMONTH(+F3123,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3123=\"\",\"\",VLOOKUP(D3123,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3123=\"\",\"\",IF(A3123=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3123,-2)+15,Cenários!$A:$D,2,FALSE)>A3123,+VLOOKUP(+EOMONTH(+A3123,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3123,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3123=\"\",\"\",VLOOKUP(F3123,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3123=\"\",\"\",IF(WORKDAY(+A3123,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3123,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3124=\"\",\"\",+IF(+A3124=D3124,+E3124,((+G3124/E3124)^+((NETWORKDAYS(+D3124,A3124,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3124,F3124,Feriados!$A$2:$A$1058)-1))*E3124)))","v":""},{"$f":"IF(A3124=\"\",\"\",+IF(+A3124=D3124,+VLOOKUP(D3124,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3124,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3124=\"\",\"\",+VLOOKUP(+EOMONTH(+F3124,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3124=\"\",\"\",VLOOKUP(D3124,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3124=\"\",\"\",IF(A3124=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3124,-2)+15,Cenários!$A:$D,2,FALSE)>A3124,+VLOOKUP(+EOMONTH(+A3124,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3124,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3124=\"\",\"\",VLOOKUP(F3124,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3124=\"\",\"\",IF(WORKDAY(+A3124,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3124,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3125=\"\",\"\",+IF(+A3125=D3125,+E3125,((+G3125/E3125)^+((NETWORKDAYS(+D3125,A3125,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3125,F3125,Feriados!$A$2:$A$1058)-1))*E3125)))","v":""},{"$f":"IF(A3125=\"\",\"\",+IF(+A3125=D3125,+VLOOKUP(D3125,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3125,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3125=\"\",\"\",+VLOOKUP(+EOMONTH(+F3125,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3125=\"\",\"\",VLOOKUP(D3125,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3125=\"\",\"\",IF(A3125=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3125,-2)+15,Cenários!$A:$D,2,FALSE)>A3125,+VLOOKUP(+EOMONTH(+A3125,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3125,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3125=\"\",\"\",VLOOKUP(F3125,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3125=\"\",\"\",IF(WORKDAY(+A3125,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3125,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3126=\"\",\"\",+IF(+A3126=D3126,+E3126,((+G3126/E3126)^+((NETWORKDAYS(+D3126,A3126,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3126,F3126,Feriados!$A$2:$A$1058)-1))*E3126)))","v":""},{"$f":"IF(A3126=\"\",\"\",+IF(+A3126=D3126,+VLOOKUP(D3126,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3126,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3126=\"\",\"\",+VLOOKUP(+EOMONTH(+F3126,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3126=\"\",\"\",VLOOKUP(D3126,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3126=\"\",\"\",IF(A3126=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3126,-2)+15,Cenários!$A:$D,2,FALSE)>A3126,+VLOOKUP(+EOMONTH(+A3126,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3126,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3126=\"\",\"\",VLOOKUP(F3126,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3126=\"\",\"\",IF(WORKDAY(+A3126,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3126,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3127=\"\",\"\",+IF(+A3127=D3127,+E3127,((+G3127/E3127)^+((NETWORKDAYS(+D3127,A3127,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3127,F3127,Feriados!$A$2:$A$1058)-1))*E3127)))","v":""},{"$f":"IF(A3127=\"\",\"\",+IF(+A3127=D3127,+VLOOKUP(D3127,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3127,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3127=\"\",\"\",+VLOOKUP(+EOMONTH(+F3127,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3127=\"\",\"\",VLOOKUP(D3127,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3127=\"\",\"\",IF(A3127=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3127,-2)+15,Cenários!$A:$D,2,FALSE)>A3127,+VLOOKUP(+EOMONTH(+A3127,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3127,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3127=\"\",\"\",VLOOKUP(F3127,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3127=\"\",\"\",IF(WORKDAY(+A3127,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3127,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3128=\"\",\"\",+IF(+A3128=D3128,+E3128,((+G3128/E3128)^+((NETWORKDAYS(+D3128,A3128,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3128,F3128,Feriados!$A$2:$A$1058)-1))*E3128)))","v":""},{"$f":"IF(A3128=\"\",\"\",+IF(+A3128=D3128,+VLOOKUP(D3128,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3128,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3128=\"\",\"\",+VLOOKUP(+EOMONTH(+F3128,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3128=\"\",\"\",VLOOKUP(D3128,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3128=\"\",\"\",IF(A3128=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3128,-2)+15,Cenários!$A:$D,2,FALSE)>A3128,+VLOOKUP(+EOMONTH(+A3128,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3128,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3128=\"\",\"\",VLOOKUP(F3128,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3128=\"\",\"\",IF(WORKDAY(+A3128,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3128,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3129=\"\",\"\",+IF(+A3129=D3129,+E3129,((+G3129/E3129)^+((NETWORKDAYS(+D3129,A3129,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3129,F3129,Feriados!$A$2:$A$1058)-1))*E3129)))","v":""},{"$f":"IF(A3129=\"\",\"\",+IF(+A3129=D3129,+VLOOKUP(D3129,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3129,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3129=\"\",\"\",+VLOOKUP(+EOMONTH(+F3129,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3129=\"\",\"\",VLOOKUP(D3129,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3129=\"\",\"\",IF(A3129=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3129,-2)+15,Cenários!$A:$D,2,FALSE)>A3129,+VLOOKUP(+EOMONTH(+A3129,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3129,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3129=\"\",\"\",VLOOKUP(F3129,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3129=\"\",\"\",IF(WORKDAY(+A3129,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3129,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3130=\"\",\"\",+IF(+A3130=D3130,+E3130,((+G3130/E3130)^+((NETWORKDAYS(+D3130,A3130,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3130,F3130,Feriados!$A$2:$A$1058)-1))*E3130)))","v":""},{"$f":"IF(A3130=\"\",\"\",+IF(+A3130=D3130,+VLOOKUP(D3130,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3130,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3130=\"\",\"\",+VLOOKUP(+EOMONTH(+F3130,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3130=\"\",\"\",VLOOKUP(D3130,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3130=\"\",\"\",IF(A3130=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3130,-2)+15,Cenários!$A:$D,2,FALSE)>A3130,+VLOOKUP(+EOMONTH(+A3130,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3130,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3130=\"\",\"\",VLOOKUP(F3130,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3130=\"\",\"\",IF(WORKDAY(+A3130,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3130,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3131=\"\",\"\",+IF(+A3131=D3131,+E3131,((+G3131/E3131)^+((NETWORKDAYS(+D3131,A3131,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3131,F3131,Feriados!$A$2:$A$1058)-1))*E3131)))","v":""},{"$f":"IF(A3131=\"\",\"\",+IF(+A3131=D3131,+VLOOKUP(D3131,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3131,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3131=\"\",\"\",+VLOOKUP(+EOMONTH(+F3131,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3131=\"\",\"\",VLOOKUP(D3131,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3131=\"\",\"\",IF(A3131=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3131,-2)+15,Cenários!$A:$D,2,FALSE)>A3131,+VLOOKUP(+EOMONTH(+A3131,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3131,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3131=\"\",\"\",VLOOKUP(F3131,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3131=\"\",\"\",IF(WORKDAY(+A3131,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3131,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3132=\"\",\"\",+IF(+A3132=D3132,+E3132,((+G3132/E3132)^+((NETWORKDAYS(+D3132,A3132,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3132,F3132,Feriados!$A$2:$A$1058)-1))*E3132)))","v":""},{"$f":"IF(A3132=\"\",\"\",+IF(+A3132=D3132,+VLOOKUP(D3132,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3132,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3132=\"\",\"\",+VLOOKUP(+EOMONTH(+F3132,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3132=\"\",\"\",VLOOKUP(D3132,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3132=\"\",\"\",IF(A3132=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3132,-2)+15,Cenários!$A:$D,2,FALSE)>A3132,+VLOOKUP(+EOMONTH(+A3132,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3132,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3132=\"\",\"\",VLOOKUP(F3132,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3132=\"\",\"\",IF(WORKDAY(+A3132,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3132,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3133=\"\",\"\",+IF(+A3133=D3133,+E3133,((+G3133/E3133)^+((NETWORKDAYS(+D3133,A3133,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3133,F3133,Feriados!$A$2:$A$1058)-1))*E3133)))","v":""},{"$f":"IF(A3133=\"\",\"\",+IF(+A3133=D3133,+VLOOKUP(D3133,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3133,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3133=\"\",\"\",+VLOOKUP(+EOMONTH(+F3133,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3133=\"\",\"\",VLOOKUP(D3133,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3133=\"\",\"\",IF(A3133=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3133,-2)+15,Cenários!$A:$D,2,FALSE)>A3133,+VLOOKUP(+EOMONTH(+A3133,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3133,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3133=\"\",\"\",VLOOKUP(F3133,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3133=\"\",\"\",IF(WORKDAY(+A3133,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3133,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3134=\"\",\"\",+IF(+A3134=D3134,+E3134,((+G3134/E3134)^+((NETWORKDAYS(+D3134,A3134,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3134,F3134,Feriados!$A$2:$A$1058)-1))*E3134)))","v":""},{"$f":"IF(A3134=\"\",\"\",+IF(+A3134=D3134,+VLOOKUP(D3134,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3134,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3134=\"\",\"\",+VLOOKUP(+EOMONTH(+F3134,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3134=\"\",\"\",VLOOKUP(D3134,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3134=\"\",\"\",IF(A3134=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3134,-2)+15,Cenários!$A:$D,2,FALSE)>A3134,+VLOOKUP(+EOMONTH(+A3134,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3134,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3134=\"\",\"\",VLOOKUP(F3134,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3134=\"\",\"\",IF(WORKDAY(+A3134,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3134,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3135=\"\",\"\",+IF(+A3135=D3135,+E3135,((+G3135/E3135)^+((NETWORKDAYS(+D3135,A3135,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3135,F3135,Feriados!$A$2:$A$1058)-1))*E3135)))","v":""},{"$f":"IF(A3135=\"\",\"\",+IF(+A3135=D3135,+VLOOKUP(D3135,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3135,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3135=\"\",\"\",+VLOOKUP(+EOMONTH(+F3135,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3135=\"\",\"\",VLOOKUP(D3135,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3135=\"\",\"\",IF(A3135=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3135,-2)+15,Cenários!$A:$D,2,FALSE)>A3135,+VLOOKUP(+EOMONTH(+A3135,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3135,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3135=\"\",\"\",VLOOKUP(F3135,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3135=\"\",\"\",IF(WORKDAY(+A3135,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3135,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3136=\"\",\"\",+IF(+A3136=D3136,+E3136,((+G3136/E3136)^+((NETWORKDAYS(+D3136,A3136,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3136,F3136,Feriados!$A$2:$A$1058)-1))*E3136)))","v":""},{"$f":"IF(A3136=\"\",\"\",+IF(+A3136=D3136,+VLOOKUP(D3136,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3136,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3136=\"\",\"\",+VLOOKUP(+EOMONTH(+F3136,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3136=\"\",\"\",VLOOKUP(D3136,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3136=\"\",\"\",IF(A3136=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3136,-2)+15,Cenários!$A:$D,2,FALSE)>A3136,+VLOOKUP(+EOMONTH(+A3136,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3136,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3136=\"\",\"\",VLOOKUP(F3136,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3136=\"\",\"\",IF(WORKDAY(+A3136,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3136,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3137=\"\",\"\",+IF(+A3137=D3137,+E3137,((+G3137/E3137)^+((NETWORKDAYS(+D3137,A3137,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3137,F3137,Feriados!$A$2:$A$1058)-1))*E3137)))","v":""},{"$f":"IF(A3137=\"\",\"\",+IF(+A3137=D3137,+VLOOKUP(D3137,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3137,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3137=\"\",\"\",+VLOOKUP(+EOMONTH(+F3137,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3137=\"\",\"\",VLOOKUP(D3137,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3137=\"\",\"\",IF(A3137=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3137,-2)+15,Cenários!$A:$D,2,FALSE)>A3137,+VLOOKUP(+EOMONTH(+A3137,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3137,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3137=\"\",\"\",VLOOKUP(F3137,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3137=\"\",\"\",IF(WORKDAY(+A3137,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3137,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3138=\"\",\"\",+IF(+A3138=D3138,+E3138,((+G3138/E3138)^+((NETWORKDAYS(+D3138,A3138,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3138,F3138,Feriados!$A$2:$A$1058)-1))*E3138)))","v":""},{"$f":"IF(A3138=\"\",\"\",+IF(+A3138=D3138,+VLOOKUP(D3138,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3138,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3138=\"\",\"\",+VLOOKUP(+EOMONTH(+F3138,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3138=\"\",\"\",VLOOKUP(D3138,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3138=\"\",\"\",IF(A3138=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3138,-2)+15,Cenários!$A:$D,2,FALSE)>A3138,+VLOOKUP(+EOMONTH(+A3138,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3138,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3138=\"\",\"\",VLOOKUP(F3138,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3138=\"\",\"\",IF(WORKDAY(+A3138,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3138,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3139=\"\",\"\",+IF(+A3139=D3139,+E3139,((+G3139/E3139)^+((NETWORKDAYS(+D3139,A3139,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3139,F3139,Feriados!$A$2:$A$1058)-1))*E3139)))","v":""},{"$f":"IF(A3139=\"\",\"\",+IF(+A3139=D3139,+VLOOKUP(D3139,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3139,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3139=\"\",\"\",+VLOOKUP(+EOMONTH(+F3139,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3139=\"\",\"\",VLOOKUP(D3139,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3139=\"\",\"\",IF(A3139=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3139,-2)+15,Cenários!$A:$D,2,FALSE)>A3139,+VLOOKUP(+EOMONTH(+A3139,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3139,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3139=\"\",\"\",VLOOKUP(F3139,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3139=\"\",\"\",IF(WORKDAY(+A3139,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3139,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3140=\"\",\"\",+IF(+A3140=D3140,+E3140,((+G3140/E3140)^+((NETWORKDAYS(+D3140,A3140,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3140,F3140,Feriados!$A$2:$A$1058)-1))*E3140)))","v":""},{"$f":"IF(A3140=\"\",\"\",+IF(+A3140=D3140,+VLOOKUP(D3140,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3140,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3140=\"\",\"\",+VLOOKUP(+EOMONTH(+F3140,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3140=\"\",\"\",VLOOKUP(D3140,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3140=\"\",\"\",IF(A3140=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3140,-2)+15,Cenários!$A:$D,2,FALSE)>A3140,+VLOOKUP(+EOMONTH(+A3140,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3140,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3140=\"\",\"\",VLOOKUP(F3140,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3140=\"\",\"\",IF(WORKDAY(+A3140,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3140,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3141=\"\",\"\",+IF(+A3141=D3141,+E3141,((+G3141/E3141)^+((NETWORKDAYS(+D3141,A3141,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3141,F3141,Feriados!$A$2:$A$1058)-1))*E3141)))","v":""},{"$f":"IF(A3141=\"\",\"\",+IF(+A3141=D3141,+VLOOKUP(D3141,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3141,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3141=\"\",\"\",+VLOOKUP(+EOMONTH(+F3141,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3141=\"\",\"\",VLOOKUP(D3141,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3141=\"\",\"\",IF(A3141=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3141,-2)+15,Cenários!$A:$D,2,FALSE)>A3141,+VLOOKUP(+EOMONTH(+A3141,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3141,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3141=\"\",\"\",VLOOKUP(F3141,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3141=\"\",\"\",IF(WORKDAY(+A3141,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3141,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3142=\"\",\"\",+IF(+A3142=D3142,+E3142,((+G3142/E3142)^+((NETWORKDAYS(+D3142,A3142,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3142,F3142,Feriados!$A$2:$A$1058)-1))*E3142)))","v":""},{"$f":"IF(A3142=\"\",\"\",+IF(+A3142=D3142,+VLOOKUP(D3142,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3142,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3142=\"\",\"\",+VLOOKUP(+EOMONTH(+F3142,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3142=\"\",\"\",VLOOKUP(D3142,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3142=\"\",\"\",IF(A3142=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3142,-2)+15,Cenários!$A:$D,2,FALSE)>A3142,+VLOOKUP(+EOMONTH(+A3142,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3142,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3142=\"\",\"\",VLOOKUP(F3142,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3142=\"\",\"\",IF(WORKDAY(+A3142,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3142,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3143=\"\",\"\",+IF(+A3143=D3143,+E3143,((+G3143/E3143)^+((NETWORKDAYS(+D3143,A3143,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3143,F3143,Feriados!$A$2:$A$1058)-1))*E3143)))","v":""},{"$f":"IF(A3143=\"\",\"\",+IF(+A3143=D3143,+VLOOKUP(D3143,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3143,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3143=\"\",\"\",+VLOOKUP(+EOMONTH(+F3143,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3143=\"\",\"\",VLOOKUP(D3143,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3143=\"\",\"\",IF(A3143=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3143,-2)+15,Cenários!$A:$D,2,FALSE)>A3143,+VLOOKUP(+EOMONTH(+A3143,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3143,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3143=\"\",\"\",VLOOKUP(F3143,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3143=\"\",\"\",IF(WORKDAY(+A3143,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3143,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3144=\"\",\"\",+IF(+A3144=D3144,+E3144,((+G3144/E3144)^+((NETWORKDAYS(+D3144,A3144,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3144,F3144,Feriados!$A$2:$A$1058)-1))*E3144)))","v":""},{"$f":"IF(A3144=\"\",\"\",+IF(+A3144=D3144,+VLOOKUP(D3144,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3144,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3144=\"\",\"\",+VLOOKUP(+EOMONTH(+F3144,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3144=\"\",\"\",VLOOKUP(D3144,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3144=\"\",\"\",IF(A3144=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3144,-2)+15,Cenários!$A:$D,2,FALSE)>A3144,+VLOOKUP(+EOMONTH(+A3144,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3144,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3144=\"\",\"\",VLOOKUP(F3144,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3144=\"\",\"\",IF(WORKDAY(+A3144,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3144,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3145=\"\",\"\",+IF(+A3145=D3145,+E3145,((+G3145/E3145)^+((NETWORKDAYS(+D3145,A3145,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3145,F3145,Feriados!$A$2:$A$1058)-1))*E3145)))","v":""},{"$f":"IF(A3145=\"\",\"\",+IF(+A3145=D3145,+VLOOKUP(D3145,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3145,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3145=\"\",\"\",+VLOOKUP(+EOMONTH(+F3145,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3145=\"\",\"\",VLOOKUP(D3145,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3145=\"\",\"\",IF(A3145=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3145,-2)+15,Cenários!$A:$D,2,FALSE)>A3145,+VLOOKUP(+EOMONTH(+A3145,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3145,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3145=\"\",\"\",VLOOKUP(F3145,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3145=\"\",\"\",IF(WORKDAY(+A3145,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3145,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3146=\"\",\"\",+IF(+A3146=D3146,+E3146,((+G3146/E3146)^+((NETWORKDAYS(+D3146,A3146,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3146,F3146,Feriados!$A$2:$A$1058)-1))*E3146)))","v":""},{"$f":"IF(A3146=\"\",\"\",+IF(+A3146=D3146,+VLOOKUP(D3146,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3146,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3146=\"\",\"\",+VLOOKUP(+EOMONTH(+F3146,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3146=\"\",\"\",VLOOKUP(D3146,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3146=\"\",\"\",IF(A3146=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3146,-2)+15,Cenários!$A:$D,2,FALSE)>A3146,+VLOOKUP(+EOMONTH(+A3146,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3146,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3146=\"\",\"\",VLOOKUP(F3146,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3146=\"\",\"\",IF(WORKDAY(+A3146,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3146,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3147=\"\",\"\",+IF(+A3147=D3147,+E3147,((+G3147/E3147)^+((NETWORKDAYS(+D3147,A3147,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3147,F3147,Feriados!$A$2:$A$1058)-1))*E3147)))","v":""},{"$f":"IF(A3147=\"\",\"\",+IF(+A3147=D3147,+VLOOKUP(D3147,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3147,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3147=\"\",\"\",+VLOOKUP(+EOMONTH(+F3147,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3147=\"\",\"\",VLOOKUP(D3147,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3147=\"\",\"\",IF(A3147=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3147,-2)+15,Cenários!$A:$D,2,FALSE)>A3147,+VLOOKUP(+EOMONTH(+A3147,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3147,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3147=\"\",\"\",VLOOKUP(F3147,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3147=\"\",\"\",IF(WORKDAY(+A3147,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3147,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3148=\"\",\"\",+IF(+A3148=D3148,+E3148,((+G3148/E3148)^+((NETWORKDAYS(+D3148,A3148,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3148,F3148,Feriados!$A$2:$A$1058)-1))*E3148)))","v":""},{"$f":"IF(A3148=\"\",\"\",+IF(+A3148=D3148,+VLOOKUP(D3148,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3148,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3148=\"\",\"\",+VLOOKUP(+EOMONTH(+F3148,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3148=\"\",\"\",VLOOKUP(D3148,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3148=\"\",\"\",IF(A3148=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3148,-2)+15,Cenários!$A:$D,2,FALSE)>A3148,+VLOOKUP(+EOMONTH(+A3148,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3148,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3148=\"\",\"\",VLOOKUP(F3148,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3148=\"\",\"\",IF(WORKDAY(+A3148,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3148,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3149=\"\",\"\",+IF(+A3149=D3149,+E3149,((+G3149/E3149)^+((NETWORKDAYS(+D3149,A3149,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3149,F3149,Feriados!$A$2:$A$1058)-1))*E3149)))","v":""},{"$f":"IF(A3149=\"\",\"\",+IF(+A3149=D3149,+VLOOKUP(D3149,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3149,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3149=\"\",\"\",+VLOOKUP(+EOMONTH(+F3149,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3149=\"\",\"\",VLOOKUP(D3149,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3149=\"\",\"\",IF(A3149=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3149,-2)+15,Cenários!$A:$D,2,FALSE)>A3149,+VLOOKUP(+EOMONTH(+A3149,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3149,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3149=\"\",\"\",VLOOKUP(F3149,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3149=\"\",\"\",IF(WORKDAY(+A3149,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3149,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3150=\"\",\"\",+IF(+A3150=D3150,+E3150,((+G3150/E3150)^+((NETWORKDAYS(+D3150,A3150,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3150,F3150,Feriados!$A$2:$A$1058)-1))*E3150)))","v":""},{"$f":"IF(A3150=\"\",\"\",+IF(+A3150=D3150,+VLOOKUP(D3150,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3150,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3150=\"\",\"\",+VLOOKUP(+EOMONTH(+F3150,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3150=\"\",\"\",VLOOKUP(D3150,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3150=\"\",\"\",IF(A3150=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3150,-2)+15,Cenários!$A:$D,2,FALSE)>A3150,+VLOOKUP(+EOMONTH(+A3150,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3150,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3150=\"\",\"\",VLOOKUP(F3150,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3150=\"\",\"\",IF(WORKDAY(+A3150,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3150,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3151=\"\",\"\",+IF(+A3151=D3151,+E3151,((+G3151/E3151)^+((NETWORKDAYS(+D3151,A3151,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3151,F3151,Feriados!$A$2:$A$1058)-1))*E3151)))","v":""},{"$f":"IF(A3151=\"\",\"\",+IF(+A3151=D3151,+VLOOKUP(D3151,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3151,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3151=\"\",\"\",+VLOOKUP(+EOMONTH(+F3151,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3151=\"\",\"\",VLOOKUP(D3151,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3151=\"\",\"\",IF(A3151=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3151,-2)+15,Cenários!$A:$D,2,FALSE)>A3151,+VLOOKUP(+EOMONTH(+A3151,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3151,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3151=\"\",\"\",VLOOKUP(F3151,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3151=\"\",\"\",IF(WORKDAY(+A3151,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3151,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3152=\"\",\"\",+IF(+A3152=D3152,+E3152,((+G3152/E3152)^+((NETWORKDAYS(+D3152,A3152,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3152,F3152,Feriados!$A$2:$A$1058)-1))*E3152)))","v":""},{"$f":"IF(A3152=\"\",\"\",+IF(+A3152=D3152,+VLOOKUP(D3152,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3152,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3152=\"\",\"\",+VLOOKUP(+EOMONTH(+F3152,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3152=\"\",\"\",VLOOKUP(D3152,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3152=\"\",\"\",IF(A3152=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3152,-2)+15,Cenários!$A:$D,2,FALSE)>A3152,+VLOOKUP(+EOMONTH(+A3152,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3152,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3152=\"\",\"\",VLOOKUP(F3152,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3152=\"\",\"\",IF(WORKDAY(+A3152,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3152,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3153=\"\",\"\",+IF(+A3153=D3153,+E3153,((+G3153/E3153)^+((NETWORKDAYS(+D3153,A3153,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3153,F3153,Feriados!$A$2:$A$1058)-1))*E3153)))","v":""},{"$f":"IF(A3153=\"\",\"\",+IF(+A3153=D3153,+VLOOKUP(D3153,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3153,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3153=\"\",\"\",+VLOOKUP(+EOMONTH(+F3153,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3153=\"\",\"\",VLOOKUP(D3153,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3153=\"\",\"\",IF(A3153=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3153,-2)+15,Cenários!$A:$D,2,FALSE)>A3153,+VLOOKUP(+EOMONTH(+A3153,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3153,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3153=\"\",\"\",VLOOKUP(F3153,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3153=\"\",\"\",IF(WORKDAY(+A3153,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3153,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3154=\"\",\"\",+IF(+A3154=D3154,+E3154,((+G3154/E3154)^+((NETWORKDAYS(+D3154,A3154,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3154,F3154,Feriados!$A$2:$A$1058)-1))*E3154)))","v":""},{"$f":"IF(A3154=\"\",\"\",+IF(+A3154=D3154,+VLOOKUP(D3154,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3154,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3154=\"\",\"\",+VLOOKUP(+EOMONTH(+F3154,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3154=\"\",\"\",VLOOKUP(D3154,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3154=\"\",\"\",IF(A3154=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3154,-2)+15,Cenários!$A:$D,2,FALSE)>A3154,+VLOOKUP(+EOMONTH(+A3154,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3154,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3154=\"\",\"\",VLOOKUP(F3154,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3154=\"\",\"\",IF(WORKDAY(+A3154,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3154,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3155=\"\",\"\",+IF(+A3155=D3155,+E3155,((+G3155/E3155)^+((NETWORKDAYS(+D3155,A3155,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3155,F3155,Feriados!$A$2:$A$1058)-1))*E3155)))","v":""},{"$f":"IF(A3155=\"\",\"\",+IF(+A3155=D3155,+VLOOKUP(D3155,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3155,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3155=\"\",\"\",+VLOOKUP(+EOMONTH(+F3155,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3155=\"\",\"\",VLOOKUP(D3155,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3155=\"\",\"\",IF(A3155=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3155,-2)+15,Cenários!$A:$D,2,FALSE)>A3155,+VLOOKUP(+EOMONTH(+A3155,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3155,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3155=\"\",\"\",VLOOKUP(F3155,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3155=\"\",\"\",IF(WORKDAY(+A3155,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3155,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3156=\"\",\"\",+IF(+A3156=D3156,+E3156,((+G3156/E3156)^+((NETWORKDAYS(+D3156,A3156,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3156,F3156,Feriados!$A$2:$A$1058)-1))*E3156)))","v":""},{"$f":"IF(A3156=\"\",\"\",+IF(+A3156=D3156,+VLOOKUP(D3156,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3156,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3156=\"\",\"\",+VLOOKUP(+EOMONTH(+F3156,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3156=\"\",\"\",VLOOKUP(D3156,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3156=\"\",\"\",IF(A3156=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3156,-2)+15,Cenários!$A:$D,2,FALSE)>A3156,+VLOOKUP(+EOMONTH(+A3156,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3156,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3156=\"\",\"\",VLOOKUP(F3156,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3156=\"\",\"\",IF(WORKDAY(+A3156,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3156,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3157=\"\",\"\",+IF(+A3157=D3157,+E3157,((+G3157/E3157)^+((NETWORKDAYS(+D3157,A3157,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3157,F3157,Feriados!$A$2:$A$1058)-1))*E3157)))","v":""},{"$f":"IF(A3157=\"\",\"\",+IF(+A3157=D3157,+VLOOKUP(D3157,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3157,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3157=\"\",\"\",+VLOOKUP(+EOMONTH(+F3157,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3157=\"\",\"\",VLOOKUP(D3157,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3157=\"\",\"\",IF(A3157=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3157,-2)+15,Cenários!$A:$D,2,FALSE)>A3157,+VLOOKUP(+EOMONTH(+A3157,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3157,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3157=\"\",\"\",VLOOKUP(F3157,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3157=\"\",\"\",IF(WORKDAY(+A3157,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3157,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3158=\"\",\"\",+IF(+A3158=D3158,+E3158,((+G3158/E3158)^+((NETWORKDAYS(+D3158,A3158,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3158,F3158,Feriados!$A$2:$A$1058)-1))*E3158)))","v":""},{"$f":"IF(A3158=\"\",\"\",+IF(+A3158=D3158,+VLOOKUP(D3158,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3158,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3158=\"\",\"\",+VLOOKUP(+EOMONTH(+F3158,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3158=\"\",\"\",VLOOKUP(D3158,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3158=\"\",\"\",IF(A3158=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3158,-2)+15,Cenários!$A:$D,2,FALSE)>A3158,+VLOOKUP(+EOMONTH(+A3158,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3158,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3158=\"\",\"\",VLOOKUP(F3158,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3158=\"\",\"\",IF(WORKDAY(+A3158,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3158,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3159=\"\",\"\",+IF(+A3159=D3159,+E3159,((+G3159/E3159)^+((NETWORKDAYS(+D3159,A3159,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3159,F3159,Feriados!$A$2:$A$1058)-1))*E3159)))","v":""},{"$f":"IF(A3159=\"\",\"\",+IF(+A3159=D3159,+VLOOKUP(D3159,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3159,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3159=\"\",\"\",+VLOOKUP(+EOMONTH(+F3159,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3159=\"\",\"\",VLOOKUP(D3159,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3159=\"\",\"\",IF(A3159=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3159,-2)+15,Cenários!$A:$D,2,FALSE)>A3159,+VLOOKUP(+EOMONTH(+A3159,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3159,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3159=\"\",\"\",VLOOKUP(F3159,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3159=\"\",\"\",IF(WORKDAY(+A3159,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3159,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3160=\"\",\"\",+IF(+A3160=D3160,+E3160,((+G3160/E3160)^+((NETWORKDAYS(+D3160,A3160,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3160,F3160,Feriados!$A$2:$A$1058)-1))*E3160)))","v":""},{"$f":"IF(A3160=\"\",\"\",+IF(+A3160=D3160,+VLOOKUP(D3160,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3160,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3160=\"\",\"\",+VLOOKUP(+EOMONTH(+F3160,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3160=\"\",\"\",VLOOKUP(D3160,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3160=\"\",\"\",IF(A3160=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3160,-2)+15,Cenários!$A:$D,2,FALSE)>A3160,+VLOOKUP(+EOMONTH(+A3160,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3160,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3160=\"\",\"\",VLOOKUP(F3160,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3160=\"\",\"\",IF(WORKDAY(+A3160,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3160,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3161=\"\",\"\",+IF(+A3161=D3161,+E3161,((+G3161/E3161)^+((NETWORKDAYS(+D3161,A3161,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3161,F3161,Feriados!$A$2:$A$1058)-1))*E3161)))","v":""},{"$f":"IF(A3161=\"\",\"\",+IF(+A3161=D3161,+VLOOKUP(D3161,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3161,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3161=\"\",\"\",+VLOOKUP(+EOMONTH(+F3161,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3161=\"\",\"\",VLOOKUP(D3161,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3161=\"\",\"\",IF(A3161=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3161,-2)+15,Cenários!$A:$D,2,FALSE)>A3161,+VLOOKUP(+EOMONTH(+A3161,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3161,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3161=\"\",\"\",VLOOKUP(F3161,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3161=\"\",\"\",IF(WORKDAY(+A3161,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3161,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3162=\"\",\"\",+IF(+A3162=D3162,+E3162,((+G3162/E3162)^+((NETWORKDAYS(+D3162,A3162,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3162,F3162,Feriados!$A$2:$A$1058)-1))*E3162)))","v":""},{"$f":"IF(A3162=\"\",\"\",+IF(+A3162=D3162,+VLOOKUP(D3162,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3162,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3162=\"\",\"\",+VLOOKUP(+EOMONTH(+F3162,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3162=\"\",\"\",VLOOKUP(D3162,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3162=\"\",\"\",IF(A3162=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3162,-2)+15,Cenários!$A:$D,2,FALSE)>A3162,+VLOOKUP(+EOMONTH(+A3162,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3162,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3162=\"\",\"\",VLOOKUP(F3162,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3162=\"\",\"\",IF(WORKDAY(+A3162,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3162,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3163=\"\",\"\",+IF(+A3163=D3163,+E3163,((+G3163/E3163)^+((NETWORKDAYS(+D3163,A3163,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3163,F3163,Feriados!$A$2:$A$1058)-1))*E3163)))","v":""},{"$f":"IF(A3163=\"\",\"\",+IF(+A3163=D3163,+VLOOKUP(D3163,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3163,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3163=\"\",\"\",+VLOOKUP(+EOMONTH(+F3163,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3163=\"\",\"\",VLOOKUP(D3163,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3163=\"\",\"\",IF(A3163=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3163,-2)+15,Cenários!$A:$D,2,FALSE)>A3163,+VLOOKUP(+EOMONTH(+A3163,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3163,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3163=\"\",\"\",VLOOKUP(F3163,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3163=\"\",\"\",IF(WORKDAY(+A3163,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3163,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3164=\"\",\"\",+IF(+A3164=D3164,+E3164,((+G3164/E3164)^+((NETWORKDAYS(+D3164,A3164,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3164,F3164,Feriados!$A$2:$A$1058)-1))*E3164)))","v":""},{"$f":"IF(A3164=\"\",\"\",+IF(+A3164=D3164,+VLOOKUP(D3164,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3164,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3164=\"\",\"\",+VLOOKUP(+EOMONTH(+F3164,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3164=\"\",\"\",VLOOKUP(D3164,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3164=\"\",\"\",IF(A3164=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3164,-2)+15,Cenários!$A:$D,2,FALSE)>A3164,+VLOOKUP(+EOMONTH(+A3164,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3164,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3164=\"\",\"\",VLOOKUP(F3164,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3164=\"\",\"\",IF(WORKDAY(+A3164,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3164,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3165=\"\",\"\",+IF(+A3165=D3165,+E3165,((+G3165/E3165)^+((NETWORKDAYS(+D3165,A3165,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3165,F3165,Feriados!$A$2:$A$1058)-1))*E3165)))","v":""},{"$f":"IF(A3165=\"\",\"\",+IF(+A3165=D3165,+VLOOKUP(D3165,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3165,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3165=\"\",\"\",+VLOOKUP(+EOMONTH(+F3165,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3165=\"\",\"\",VLOOKUP(D3165,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3165=\"\",\"\",IF(A3165=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3165,-2)+15,Cenários!$A:$D,2,FALSE)>A3165,+VLOOKUP(+EOMONTH(+A3165,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3165,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3165=\"\",\"\",VLOOKUP(F3165,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3165=\"\",\"\",IF(WORKDAY(+A3165,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3165,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3166=\"\",\"\",+IF(+A3166=D3166,+E3166,((+G3166/E3166)^+((NETWORKDAYS(+D3166,A3166,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3166,F3166,Feriados!$A$2:$A$1058)-1))*E3166)))","v":""},{"$f":"IF(A3166=\"\",\"\",+IF(+A3166=D3166,+VLOOKUP(D3166,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3166,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3166=\"\",\"\",+VLOOKUP(+EOMONTH(+F3166,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3166=\"\",\"\",VLOOKUP(D3166,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3166=\"\",\"\",IF(A3166=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3166,-2)+15,Cenários!$A:$D,2,FALSE)>A3166,+VLOOKUP(+EOMONTH(+A3166,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3166,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3166=\"\",\"\",VLOOKUP(F3166,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3166=\"\",\"\",IF(WORKDAY(+A3166,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3166,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3167=\"\",\"\",+IF(+A3167=D3167,+E3167,((+G3167/E3167)^+((NETWORKDAYS(+D3167,A3167,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3167,F3167,Feriados!$A$2:$A$1058)-1))*E3167)))","v":""},{"$f":"IF(A3167=\"\",\"\",+IF(+A3167=D3167,+VLOOKUP(D3167,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3167,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3167=\"\",\"\",+VLOOKUP(+EOMONTH(+F3167,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3167=\"\",\"\",VLOOKUP(D3167,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3167=\"\",\"\",IF(A3167=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3167,-2)+15,Cenários!$A:$D,2,FALSE)>A3167,+VLOOKUP(+EOMONTH(+A3167,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3167,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3167=\"\",\"\",VLOOKUP(F3167,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3167=\"\",\"\",IF(WORKDAY(+A3167,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3167,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3168=\"\",\"\",+IF(+A3168=D3168,+E3168,((+G3168/E3168)^+((NETWORKDAYS(+D3168,A3168,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3168,F3168,Feriados!$A$2:$A$1058)-1))*E3168)))","v":""},{"$f":"IF(A3168=\"\",\"\",+IF(+A3168=D3168,+VLOOKUP(D3168,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3168,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3168=\"\",\"\",+VLOOKUP(+EOMONTH(+F3168,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3168=\"\",\"\",VLOOKUP(D3168,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3168=\"\",\"\",IF(A3168=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3168,-2)+15,Cenários!$A:$D,2,FALSE)>A3168,+VLOOKUP(+EOMONTH(+A3168,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3168,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3168=\"\",\"\",VLOOKUP(F3168,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3168=\"\",\"\",IF(WORKDAY(+A3168,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3168,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3169=\"\",\"\",+IF(+A3169=D3169,+E3169,((+G3169/E3169)^+((NETWORKDAYS(+D3169,A3169,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3169,F3169,Feriados!$A$2:$A$1058)-1))*E3169)))","v":""},{"$f":"IF(A3169=\"\",\"\",+IF(+A3169=D3169,+VLOOKUP(D3169,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3169,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3169=\"\",\"\",+VLOOKUP(+EOMONTH(+F3169,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3169=\"\",\"\",VLOOKUP(D3169,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3169=\"\",\"\",IF(A3169=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3169,-2)+15,Cenários!$A:$D,2,FALSE)>A3169,+VLOOKUP(+EOMONTH(+A3169,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3169,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3169=\"\",\"\",VLOOKUP(F3169,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3169=\"\",\"\",IF(WORKDAY(+A3169,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3169,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3170=\"\",\"\",+IF(+A3170=D3170,+E3170,((+G3170/E3170)^+((NETWORKDAYS(+D3170,A3170,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3170,F3170,Feriados!$A$2:$A$1058)-1))*E3170)))","v":""},{"$f":"IF(A3170=\"\",\"\",+IF(+A3170=D3170,+VLOOKUP(D3170,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3170,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3170=\"\",\"\",+VLOOKUP(+EOMONTH(+F3170,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3170=\"\",\"\",VLOOKUP(D3170,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3170=\"\",\"\",IF(A3170=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3170,-2)+15,Cenários!$A:$D,2,FALSE)>A3170,+VLOOKUP(+EOMONTH(+A3170,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3170,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3170=\"\",\"\",VLOOKUP(F3170,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3170=\"\",\"\",IF(WORKDAY(+A3170,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3170,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3171=\"\",\"\",+IF(+A3171=D3171,+E3171,((+G3171/E3171)^+((NETWORKDAYS(+D3171,A3171,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3171,F3171,Feriados!$A$2:$A$1058)-1))*E3171)))","v":""},{"$f":"IF(A3171=\"\",\"\",+IF(+A3171=D3171,+VLOOKUP(D3171,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3171,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3171=\"\",\"\",+VLOOKUP(+EOMONTH(+F3171,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3171=\"\",\"\",VLOOKUP(D3171,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3171=\"\",\"\",IF(A3171=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3171,-2)+15,Cenários!$A:$D,2,FALSE)>A3171,+VLOOKUP(+EOMONTH(+A3171,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3171,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3171=\"\",\"\",VLOOKUP(F3171,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3171=\"\",\"\",IF(WORKDAY(+A3171,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3171,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3172=\"\",\"\",+IF(+A3172=D3172,+E3172,((+G3172/E3172)^+((NETWORKDAYS(+D3172,A3172,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3172,F3172,Feriados!$A$2:$A$1058)-1))*E3172)))","v":""},{"$f":"IF(A3172=\"\",\"\",+IF(+A3172=D3172,+VLOOKUP(D3172,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3172,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3172=\"\",\"\",+VLOOKUP(+EOMONTH(+F3172,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3172=\"\",\"\",VLOOKUP(D3172,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3172=\"\",\"\",IF(A3172=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3172,-2)+15,Cenários!$A:$D,2,FALSE)>A3172,+VLOOKUP(+EOMONTH(+A3172,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3172,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3172=\"\",\"\",VLOOKUP(F3172,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3172=\"\",\"\",IF(WORKDAY(+A3172,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3172,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3173=\"\",\"\",+IF(+A3173=D3173,+E3173,((+G3173/E3173)^+((NETWORKDAYS(+D3173,A3173,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3173,F3173,Feriados!$A$2:$A$1058)-1))*E3173)))","v":""},{"$f":"IF(A3173=\"\",\"\",+IF(+A3173=D3173,+VLOOKUP(D3173,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3173,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3173=\"\",\"\",+VLOOKUP(+EOMONTH(+F3173,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3173=\"\",\"\",VLOOKUP(D3173,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3173=\"\",\"\",IF(A3173=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3173,-2)+15,Cenários!$A:$D,2,FALSE)>A3173,+VLOOKUP(+EOMONTH(+A3173,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3173,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3173=\"\",\"\",VLOOKUP(F3173,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3173=\"\",\"\",IF(WORKDAY(+A3173,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3173,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3174=\"\",\"\",+IF(+A3174=D3174,+E3174,((+G3174/E3174)^+((NETWORKDAYS(+D3174,A3174,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3174,F3174,Feriados!$A$2:$A$1058)-1))*E3174)))","v":""},{"$f":"IF(A3174=\"\",\"\",+IF(+A3174=D3174,+VLOOKUP(D3174,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3174,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3174=\"\",\"\",+VLOOKUP(+EOMONTH(+F3174,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3174=\"\",\"\",VLOOKUP(D3174,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3174=\"\",\"\",IF(A3174=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3174,-2)+15,Cenários!$A:$D,2,FALSE)>A3174,+VLOOKUP(+EOMONTH(+A3174,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3174,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3174=\"\",\"\",VLOOKUP(F3174,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3174=\"\",\"\",IF(WORKDAY(+A3174,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3174,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3175=\"\",\"\",+IF(+A3175=D3175,+E3175,((+G3175/E3175)^+((NETWORKDAYS(+D3175,A3175,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3175,F3175,Feriados!$A$2:$A$1058)-1))*E3175)))","v":""},{"$f":"IF(A3175=\"\",\"\",+IF(+A3175=D3175,+VLOOKUP(D3175,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3175,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3175=\"\",\"\",+VLOOKUP(+EOMONTH(+F3175,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3175=\"\",\"\",VLOOKUP(D3175,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3175=\"\",\"\",IF(A3175=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3175,-2)+15,Cenários!$A:$D,2,FALSE)>A3175,+VLOOKUP(+EOMONTH(+A3175,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3175,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3175=\"\",\"\",VLOOKUP(F3175,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3175=\"\",\"\",IF(WORKDAY(+A3175,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3175,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3176=\"\",\"\",+IF(+A3176=D3176,+E3176,((+G3176/E3176)^+((NETWORKDAYS(+D3176,A3176,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3176,F3176,Feriados!$A$2:$A$1058)-1))*E3176)))","v":""},{"$f":"IF(A3176=\"\",\"\",+IF(+A3176=D3176,+VLOOKUP(D3176,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3176,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3176=\"\",\"\",+VLOOKUP(+EOMONTH(+F3176,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3176=\"\",\"\",VLOOKUP(D3176,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3176=\"\",\"\",IF(A3176=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3176,-2)+15,Cenários!$A:$D,2,FALSE)>A3176,+VLOOKUP(+EOMONTH(+A3176,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3176,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3176=\"\",\"\",VLOOKUP(F3176,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3176=\"\",\"\",IF(WORKDAY(+A3176,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3176,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3177=\"\",\"\",+IF(+A3177=D3177,+E3177,((+G3177/E3177)^+((NETWORKDAYS(+D3177,A3177,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3177,F3177,Feriados!$A$2:$A$1058)-1))*E3177)))","v":""},{"$f":"IF(A3177=\"\",\"\",+IF(+A3177=D3177,+VLOOKUP(D3177,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3177,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3177=\"\",\"\",+VLOOKUP(+EOMONTH(+F3177,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3177=\"\",\"\",VLOOKUP(D3177,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3177=\"\",\"\",IF(A3177=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3177,-2)+15,Cenários!$A:$D,2,FALSE)>A3177,+VLOOKUP(+EOMONTH(+A3177,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3177,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3177=\"\",\"\",VLOOKUP(F3177,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3177=\"\",\"\",IF(WORKDAY(+A3177,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3177,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3178=\"\",\"\",+IF(+A3178=D3178,+E3178,((+G3178/E3178)^+((NETWORKDAYS(+D3178,A3178,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3178,F3178,Feriados!$A$2:$A$1058)-1))*E3178)))","v":""},{"$f":"IF(A3178=\"\",\"\",+IF(+A3178=D3178,+VLOOKUP(D3178,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3178,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3178=\"\",\"\",+VLOOKUP(+EOMONTH(+F3178,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3178=\"\",\"\",VLOOKUP(D3178,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3178=\"\",\"\",IF(A3178=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3178,-2)+15,Cenários!$A:$D,2,FALSE)>A3178,+VLOOKUP(+EOMONTH(+A3178,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3178,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3178=\"\",\"\",VLOOKUP(F3178,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3178=\"\",\"\",IF(WORKDAY(+A3178,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3178,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3179=\"\",\"\",+IF(+A3179=D3179,+E3179,((+G3179/E3179)^+((NETWORKDAYS(+D3179,A3179,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3179,F3179,Feriados!$A$2:$A$1058)-1))*E3179)))","v":""},{"$f":"IF(A3179=\"\",\"\",+IF(+A3179=D3179,+VLOOKUP(D3179,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3179,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3179=\"\",\"\",+VLOOKUP(+EOMONTH(+F3179,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3179=\"\",\"\",VLOOKUP(D3179,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3179=\"\",\"\",IF(A3179=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3179,-2)+15,Cenários!$A:$D,2,FALSE)>A3179,+VLOOKUP(+EOMONTH(+A3179,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3179,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3179=\"\",\"\",VLOOKUP(F3179,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3179=\"\",\"\",IF(WORKDAY(+A3179,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3179,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3180=\"\",\"\",+IF(+A3180=D3180,+E3180,((+G3180/E3180)^+((NETWORKDAYS(+D3180,A3180,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3180,F3180,Feriados!$A$2:$A$1058)-1))*E3180)))","v":""},{"$f":"IF(A3180=\"\",\"\",+IF(+A3180=D3180,+VLOOKUP(D3180,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3180,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3180=\"\",\"\",+VLOOKUP(+EOMONTH(+F3180,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3180=\"\",\"\",VLOOKUP(D3180,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3180=\"\",\"\",IF(A3180=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3180,-2)+15,Cenários!$A:$D,2,FALSE)>A3180,+VLOOKUP(+EOMONTH(+A3180,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3180,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3180=\"\",\"\",VLOOKUP(F3180,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3180=\"\",\"\",IF(WORKDAY(+A3180,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3180,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3181=\"\",\"\",+IF(+A3181=D3181,+E3181,((+G3181/E3181)^+((NETWORKDAYS(+D3181,A3181,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3181,F3181,Feriados!$A$2:$A$1058)-1))*E3181)))","v":""},{"$f":"IF(A3181=\"\",\"\",+IF(+A3181=D3181,+VLOOKUP(D3181,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3181,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3181=\"\",\"\",+VLOOKUP(+EOMONTH(+F3181,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3181=\"\",\"\",VLOOKUP(D3181,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3181=\"\",\"\",IF(A3181=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3181,-2)+15,Cenários!$A:$D,2,FALSE)>A3181,+VLOOKUP(+EOMONTH(+A3181,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3181,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3181=\"\",\"\",VLOOKUP(F3181,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3181=\"\",\"\",IF(WORKDAY(+A3181,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3181,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3182=\"\",\"\",+IF(+A3182=D3182,+E3182,((+G3182/E3182)^+((NETWORKDAYS(+D3182,A3182,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3182,F3182,Feriados!$A$2:$A$1058)-1))*E3182)))","v":""},{"$f":"IF(A3182=\"\",\"\",+IF(+A3182=D3182,+VLOOKUP(D3182,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3182,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3182=\"\",\"\",+VLOOKUP(+EOMONTH(+F3182,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3182=\"\",\"\",VLOOKUP(D3182,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3182=\"\",\"\",IF(A3182=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3182,-2)+15,Cenários!$A:$D,2,FALSE)>A3182,+VLOOKUP(+EOMONTH(+A3182,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3182,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3182=\"\",\"\",VLOOKUP(F3182,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3182=\"\",\"\",IF(WORKDAY(+A3182,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3182,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3183=\"\",\"\",+IF(+A3183=D3183,+E3183,((+G3183/E3183)^+((NETWORKDAYS(+D3183,A3183,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3183,F3183,Feriados!$A$2:$A$1058)-1))*E3183)))","v":""},{"$f":"IF(A3183=\"\",\"\",+IF(+A3183=D3183,+VLOOKUP(D3183,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3183,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3183=\"\",\"\",+VLOOKUP(+EOMONTH(+F3183,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3183=\"\",\"\",VLOOKUP(D3183,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3183=\"\",\"\",IF(A3183=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3183,-2)+15,Cenários!$A:$D,2,FALSE)>A3183,+VLOOKUP(+EOMONTH(+A3183,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3183,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3183=\"\",\"\",VLOOKUP(F3183,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3183=\"\",\"\",IF(WORKDAY(+A3183,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3183,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3184=\"\",\"\",+IF(+A3184=D3184,+E3184,((+G3184/E3184)^+((NETWORKDAYS(+D3184,A3184,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3184,F3184,Feriados!$A$2:$A$1058)-1))*E3184)))","v":""},{"$f":"IF(A3184=\"\",\"\",+IF(+A3184=D3184,+VLOOKUP(D3184,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3184,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3184=\"\",\"\",+VLOOKUP(+EOMONTH(+F3184,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3184=\"\",\"\",VLOOKUP(D3184,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3184=\"\",\"\",IF(A3184=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3184,-2)+15,Cenários!$A:$D,2,FALSE)>A3184,+VLOOKUP(+EOMONTH(+A3184,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3184,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3184=\"\",\"\",VLOOKUP(F3184,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3184=\"\",\"\",IF(WORKDAY(+A3184,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3184,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3185=\"\",\"\",+IF(+A3185=D3185,+E3185,((+G3185/E3185)^+((NETWORKDAYS(+D3185,A3185,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3185,F3185,Feriados!$A$2:$A$1058)-1))*E3185)))","v":""},{"$f":"IF(A3185=\"\",\"\",+IF(+A3185=D3185,+VLOOKUP(D3185,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3185,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3185=\"\",\"\",+VLOOKUP(+EOMONTH(+F3185,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3185=\"\",\"\",VLOOKUP(D3185,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3185=\"\",\"\",IF(A3185=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3185,-2)+15,Cenários!$A:$D,2,FALSE)>A3185,+VLOOKUP(+EOMONTH(+A3185,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3185,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3185=\"\",\"\",VLOOKUP(F3185,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3185=\"\",\"\",IF(WORKDAY(+A3185,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3185,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3186=\"\",\"\",+IF(+A3186=D3186,+E3186,((+G3186/E3186)^+((NETWORKDAYS(+D3186,A3186,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3186,F3186,Feriados!$A$2:$A$1058)-1))*E3186)))","v":""},{"$f":"IF(A3186=\"\",\"\",+IF(+A3186=D3186,+VLOOKUP(D3186,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3186,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3186=\"\",\"\",+VLOOKUP(+EOMONTH(+F3186,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3186=\"\",\"\",VLOOKUP(D3186,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3186=\"\",\"\",IF(A3186=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3186,-2)+15,Cenários!$A:$D,2,FALSE)>A3186,+VLOOKUP(+EOMONTH(+A3186,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3186,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3186=\"\",\"\",VLOOKUP(F3186,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3186=\"\",\"\",IF(WORKDAY(+A3186,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3186,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3187=\"\",\"\",+IF(+A3187=D3187,+E3187,((+G3187/E3187)^+((NETWORKDAYS(+D3187,A3187,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3187,F3187,Feriados!$A$2:$A$1058)-1))*E3187)))","v":""},{"$f":"IF(A3187=\"\",\"\",+IF(+A3187=D3187,+VLOOKUP(D3187,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3187,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3187=\"\",\"\",+VLOOKUP(+EOMONTH(+F3187,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3187=\"\",\"\",VLOOKUP(D3187,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3187=\"\",\"\",IF(A3187=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3187,-2)+15,Cenários!$A:$D,2,FALSE)>A3187,+VLOOKUP(+EOMONTH(+A3187,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3187,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3187=\"\",\"\",VLOOKUP(F3187,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3187=\"\",\"\",IF(WORKDAY(+A3187,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3187,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3188=\"\",\"\",+IF(+A3188=D3188,+E3188,((+G3188/E3188)^+((NETWORKDAYS(+D3188,A3188,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3188,F3188,Feriados!$A$2:$A$1058)-1))*E3188)))","v":""},{"$f":"IF(A3188=\"\",\"\",+IF(+A3188=D3188,+VLOOKUP(D3188,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3188,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3188=\"\",\"\",+VLOOKUP(+EOMONTH(+F3188,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3188=\"\",\"\",VLOOKUP(D3188,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3188=\"\",\"\",IF(A3188=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3188,-2)+15,Cenários!$A:$D,2,FALSE)>A3188,+VLOOKUP(+EOMONTH(+A3188,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3188,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3188=\"\",\"\",VLOOKUP(F3188,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3188=\"\",\"\",IF(WORKDAY(+A3188,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3188,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3189=\"\",\"\",+IF(+A3189=D3189,+E3189,((+G3189/E3189)^+((NETWORKDAYS(+D3189,A3189,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3189,F3189,Feriados!$A$2:$A$1058)-1))*E3189)))","v":""},{"$f":"IF(A3189=\"\",\"\",+IF(+A3189=D3189,+VLOOKUP(D3189,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3189,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3189=\"\",\"\",+VLOOKUP(+EOMONTH(+F3189,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3189=\"\",\"\",VLOOKUP(D3189,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3189=\"\",\"\",IF(A3189=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3189,-2)+15,Cenários!$A:$D,2,FALSE)>A3189,+VLOOKUP(+EOMONTH(+A3189,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3189,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3189=\"\",\"\",VLOOKUP(F3189,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3189=\"\",\"\",IF(WORKDAY(+A3189,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3189,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3190=\"\",\"\",+IF(+A3190=D3190,+E3190,((+G3190/E3190)^+((NETWORKDAYS(+D3190,A3190,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3190,F3190,Feriados!$A$2:$A$1058)-1))*E3190)))","v":""},{"$f":"IF(A3190=\"\",\"\",+IF(+A3190=D3190,+VLOOKUP(D3190,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3190,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3190=\"\",\"\",+VLOOKUP(+EOMONTH(+F3190,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3190=\"\",\"\",VLOOKUP(D3190,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3190=\"\",\"\",IF(A3190=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3190,-2)+15,Cenários!$A:$D,2,FALSE)>A3190,+VLOOKUP(+EOMONTH(+A3190,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3190,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3190=\"\",\"\",VLOOKUP(F3190,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3190=\"\",\"\",IF(WORKDAY(+A3190,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3190,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3191=\"\",\"\",+IF(+A3191=D3191,+E3191,((+G3191/E3191)^+((NETWORKDAYS(+D3191,A3191,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3191,F3191,Feriados!$A$2:$A$1058)-1))*E3191)))","v":""},{"$f":"IF(A3191=\"\",\"\",+IF(+A3191=D3191,+VLOOKUP(D3191,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3191,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3191=\"\",\"\",+VLOOKUP(+EOMONTH(+F3191,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3191=\"\",\"\",VLOOKUP(D3191,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3191=\"\",\"\",IF(A3191=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3191,-2)+15,Cenários!$A:$D,2,FALSE)>A3191,+VLOOKUP(+EOMONTH(+A3191,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3191,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3191=\"\",\"\",VLOOKUP(F3191,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3191=\"\",\"\",IF(WORKDAY(+A3191,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3191,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3192=\"\",\"\",+IF(+A3192=D3192,+E3192,((+G3192/E3192)^+((NETWORKDAYS(+D3192,A3192,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3192,F3192,Feriados!$A$2:$A$1058)-1))*E3192)))","v":""},{"$f":"IF(A3192=\"\",\"\",+IF(+A3192=D3192,+VLOOKUP(D3192,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3192,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3192=\"\",\"\",+VLOOKUP(+EOMONTH(+F3192,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3192=\"\",\"\",VLOOKUP(D3192,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3192=\"\",\"\",IF(A3192=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3192,-2)+15,Cenários!$A:$D,2,FALSE)>A3192,+VLOOKUP(+EOMONTH(+A3192,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3192,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3192=\"\",\"\",VLOOKUP(F3192,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3192=\"\",\"\",IF(WORKDAY(+A3192,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3192,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3193=\"\",\"\",+IF(+A3193=D3193,+E3193,((+G3193/E3193)^+((NETWORKDAYS(+D3193,A3193,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3193,F3193,Feriados!$A$2:$A$1058)-1))*E3193)))","v":""},{"$f":"IF(A3193=\"\",\"\",+IF(+A3193=D3193,+VLOOKUP(D3193,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3193,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3193=\"\",\"\",+VLOOKUP(+EOMONTH(+F3193,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3193=\"\",\"\",VLOOKUP(D3193,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3193=\"\",\"\",IF(A3193=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3193,-2)+15,Cenários!$A:$D,2,FALSE)>A3193,+VLOOKUP(+EOMONTH(+A3193,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3193,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3193=\"\",\"\",VLOOKUP(F3193,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3193=\"\",\"\",IF(WORKDAY(+A3193,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3193,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3194=\"\",\"\",+IF(+A3194=D3194,+E3194,((+G3194/E3194)^+((NETWORKDAYS(+D3194,A3194,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3194,F3194,Feriados!$A$2:$A$1058)-1))*E3194)))","v":""},{"$f":"IF(A3194=\"\",\"\",+IF(+A3194=D3194,+VLOOKUP(D3194,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3194,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3194=\"\",\"\",+VLOOKUP(+EOMONTH(+F3194,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3194=\"\",\"\",VLOOKUP(D3194,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3194=\"\",\"\",IF(A3194=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3194,-2)+15,Cenários!$A:$D,2,FALSE)>A3194,+VLOOKUP(+EOMONTH(+A3194,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3194,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3194=\"\",\"\",VLOOKUP(F3194,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3194=\"\",\"\",IF(WORKDAY(+A3194,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3194,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3195=\"\",\"\",+IF(+A3195=D3195,+E3195,((+G3195/E3195)^+((NETWORKDAYS(+D3195,A3195,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3195,F3195,Feriados!$A$2:$A$1058)-1))*E3195)))","v":""},{"$f":"IF(A3195=\"\",\"\",+IF(+A3195=D3195,+VLOOKUP(D3195,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3195,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3195=\"\",\"\",+VLOOKUP(+EOMONTH(+F3195,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3195=\"\",\"\",VLOOKUP(D3195,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3195=\"\",\"\",IF(A3195=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3195,-2)+15,Cenários!$A:$D,2,FALSE)>A3195,+VLOOKUP(+EOMONTH(+A3195,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3195,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3195=\"\",\"\",VLOOKUP(F3195,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3195=\"\",\"\",IF(WORKDAY(+A3195,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3195,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3196=\"\",\"\",+IF(+A3196=D3196,+E3196,((+G3196/E3196)^+((NETWORKDAYS(+D3196,A3196,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3196,F3196,Feriados!$A$2:$A$1058)-1))*E3196)))","v":""},{"$f":"IF(A3196=\"\",\"\",+IF(+A3196=D3196,+VLOOKUP(D3196,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3196,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3196=\"\",\"\",+VLOOKUP(+EOMONTH(+F3196,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3196=\"\",\"\",VLOOKUP(D3196,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3196=\"\",\"\",IF(A3196=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3196,-2)+15,Cenários!$A:$D,2,FALSE)>A3196,+VLOOKUP(+EOMONTH(+A3196,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3196,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3196=\"\",\"\",VLOOKUP(F3196,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3196=\"\",\"\",IF(WORKDAY(+A3196,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3196,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3197=\"\",\"\",+IF(+A3197=D3197,+E3197,((+G3197/E3197)^+((NETWORKDAYS(+D3197,A3197,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3197,F3197,Feriados!$A$2:$A$1058)-1))*E3197)))","v":""},{"$f":"IF(A3197=\"\",\"\",+IF(+A3197=D3197,+VLOOKUP(D3197,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3197,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3197=\"\",\"\",+VLOOKUP(+EOMONTH(+F3197,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3197=\"\",\"\",VLOOKUP(D3197,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3197=\"\",\"\",IF(A3197=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3197,-2)+15,Cenários!$A:$D,2,FALSE)>A3197,+VLOOKUP(+EOMONTH(+A3197,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3197,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3197=\"\",\"\",VLOOKUP(F3197,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3197=\"\",\"\",IF(WORKDAY(+A3197,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3197,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3198=\"\",\"\",+IF(+A3198=D3198,+E3198,((+G3198/E3198)^+((NETWORKDAYS(+D3198,A3198,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3198,F3198,Feriados!$A$2:$A$1058)-1))*E3198)))","v":""},{"$f":"IF(A3198=\"\",\"\",+IF(+A3198=D3198,+VLOOKUP(D3198,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3198,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3198=\"\",\"\",+VLOOKUP(+EOMONTH(+F3198,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3198=\"\",\"\",VLOOKUP(D3198,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3198=\"\",\"\",IF(A3198=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3198,-2)+15,Cenários!$A:$D,2,FALSE)>A3198,+VLOOKUP(+EOMONTH(+A3198,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3198,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3198=\"\",\"\",VLOOKUP(F3198,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3198=\"\",\"\",IF(WORKDAY(+A3198,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3198,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3199=\"\",\"\",+IF(+A3199=D3199,+E3199,((+G3199/E3199)^+((NETWORKDAYS(+D3199,A3199,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3199,F3199,Feriados!$A$2:$A$1058)-1))*E3199)))","v":""},{"$f":"IF(A3199=\"\",\"\",+IF(+A3199=D3199,+VLOOKUP(D3199,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3199,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3199=\"\",\"\",+VLOOKUP(+EOMONTH(+F3199,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3199=\"\",\"\",VLOOKUP(D3199,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3199=\"\",\"\",IF(A3199=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3199,-2)+15,Cenários!$A:$D,2,FALSE)>A3199,+VLOOKUP(+EOMONTH(+A3199,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3199,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3199=\"\",\"\",VLOOKUP(F3199,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3199=\"\",\"\",IF(WORKDAY(+A3199,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3199,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3200=\"\",\"\",+IF(+A3200=D3200,+E3200,((+G3200/E3200)^+((NETWORKDAYS(+D3200,A3200,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3200,F3200,Feriados!$A$2:$A$1058)-1))*E3200)))","v":""},{"$f":"IF(A3200=\"\",\"\",+IF(+A3200=D3200,+VLOOKUP(D3200,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3200,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3200=\"\",\"\",+VLOOKUP(+EOMONTH(+F3200,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3200=\"\",\"\",VLOOKUP(D3200,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3200=\"\",\"\",IF(A3200=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3200,-2)+15,Cenários!$A:$D,2,FALSE)>A3200,+VLOOKUP(+EOMONTH(+A3200,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3200,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3200=\"\",\"\",VLOOKUP(F3200,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3200=\"\",\"\",IF(WORKDAY(+A3200,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3200,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3201=\"\",\"\",+IF(+A3201=D3201,+E3201,((+G3201/E3201)^+((NETWORKDAYS(+D3201,A3201,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3201,F3201,Feriados!$A$2:$A$1058)-1))*E3201)))","v":""},{"$f":"IF(A3201=\"\",\"\",+IF(+A3201=D3201,+VLOOKUP(D3201,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3201,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3201=\"\",\"\",+VLOOKUP(+EOMONTH(+F3201,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3201=\"\",\"\",VLOOKUP(D3201,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3201=\"\",\"\",IF(A3201=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3201,-2)+15,Cenários!$A:$D,2,FALSE)>A3201,+VLOOKUP(+EOMONTH(+A3201,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3201,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3201=\"\",\"\",VLOOKUP(F3201,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3201=\"\",\"\",IF(WORKDAY(+A3201,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3201,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3202=\"\",\"\",+IF(+A3202=D3202,+E3202,((+G3202/E3202)^+((NETWORKDAYS(+D3202,A3202,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3202,F3202,Feriados!$A$2:$A$1058)-1))*E3202)))","v":""},{"$f":"IF(A3202=\"\",\"\",+IF(+A3202=D3202,+VLOOKUP(D3202,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3202,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3202=\"\",\"\",+VLOOKUP(+EOMONTH(+F3202,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3202=\"\",\"\",VLOOKUP(D3202,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3202=\"\",\"\",IF(A3202=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3202,-2)+15,Cenários!$A:$D,2,FALSE)>A3202,+VLOOKUP(+EOMONTH(+A3202,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3202,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3202=\"\",\"\",VLOOKUP(F3202,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3202=\"\",\"\",IF(WORKDAY(+A3202,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3202,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3203=\"\",\"\",+IF(+A3203=D3203,+E3203,((+G3203/E3203)^+((NETWORKDAYS(+D3203,A3203,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3203,F3203,Feriados!$A$2:$A$1058)-1))*E3203)))","v":""},{"$f":"IF(A3203=\"\",\"\",+IF(+A3203=D3203,+VLOOKUP(D3203,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3203,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3203=\"\",\"\",+VLOOKUP(+EOMONTH(+F3203,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3203=\"\",\"\",VLOOKUP(D3203,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3203=\"\",\"\",IF(A3203=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3203,-2)+15,Cenários!$A:$D,2,FALSE)>A3203,+VLOOKUP(+EOMONTH(+A3203,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3203,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3203=\"\",\"\",VLOOKUP(F3203,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3203=\"\",\"\",IF(WORKDAY(+A3203,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3203,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3204=\"\",\"\",+IF(+A3204=D3204,+E3204,((+G3204/E3204)^+((NETWORKDAYS(+D3204,A3204,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3204,F3204,Feriados!$A$2:$A$1058)-1))*E3204)))","v":""},{"$f":"IF(A3204=\"\",\"\",+IF(+A3204=D3204,+VLOOKUP(D3204,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3204,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3204=\"\",\"\",+VLOOKUP(+EOMONTH(+F3204,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3204=\"\",\"\",VLOOKUP(D3204,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3204=\"\",\"\",IF(A3204=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3204,-2)+15,Cenários!$A:$D,2,FALSE)>A3204,+VLOOKUP(+EOMONTH(+A3204,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3204,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3204=\"\",\"\",VLOOKUP(F3204,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3204=\"\",\"\",IF(WORKDAY(+A3204,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3204,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3205=\"\",\"\",+IF(+A3205=D3205,+E3205,((+G3205/E3205)^+((NETWORKDAYS(+D3205,A3205,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3205,F3205,Feriados!$A$2:$A$1058)-1))*E3205)))","v":""},{"$f":"IF(A3205=\"\",\"\",+IF(+A3205=D3205,+VLOOKUP(D3205,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3205,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3205=\"\",\"\",+VLOOKUP(+EOMONTH(+F3205,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3205=\"\",\"\",VLOOKUP(D3205,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3205=\"\",\"\",IF(A3205=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3205,-2)+15,Cenários!$A:$D,2,FALSE)>A3205,+VLOOKUP(+EOMONTH(+A3205,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3205,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3205=\"\",\"\",VLOOKUP(F3205,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3205=\"\",\"\",IF(WORKDAY(+A3205,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3205,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3206=\"\",\"\",+IF(+A3206=D3206,+E3206,((+G3206/E3206)^+((NETWORKDAYS(+D3206,A3206,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3206,F3206,Feriados!$A$2:$A$1058)-1))*E3206)))","v":""},{"$f":"IF(A3206=\"\",\"\",+IF(+A3206=D3206,+VLOOKUP(D3206,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3206,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3206=\"\",\"\",+VLOOKUP(+EOMONTH(+F3206,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3206=\"\",\"\",VLOOKUP(D3206,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3206=\"\",\"\",IF(A3206=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3206,-2)+15,Cenários!$A:$D,2,FALSE)>A3206,+VLOOKUP(+EOMONTH(+A3206,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3206,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3206=\"\",\"\",VLOOKUP(F3206,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3206=\"\",\"\",IF(WORKDAY(+A3206,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3206,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3207=\"\",\"\",+IF(+A3207=D3207,+E3207,((+G3207/E3207)^+((NETWORKDAYS(+D3207,A3207,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3207,F3207,Feriados!$A$2:$A$1058)-1))*E3207)))","v":""},{"$f":"IF(A3207=\"\",\"\",+IF(+A3207=D3207,+VLOOKUP(D3207,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3207,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3207=\"\",\"\",+VLOOKUP(+EOMONTH(+F3207,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3207=\"\",\"\",VLOOKUP(D3207,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3207=\"\",\"\",IF(A3207=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3207,-2)+15,Cenários!$A:$D,2,FALSE)>A3207,+VLOOKUP(+EOMONTH(+A3207,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3207,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3207=\"\",\"\",VLOOKUP(F3207,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3207=\"\",\"\",IF(WORKDAY(+A3207,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3207,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3208=\"\",\"\",+IF(+A3208=D3208,+E3208,((+G3208/E3208)^+((NETWORKDAYS(+D3208,A3208,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3208,F3208,Feriados!$A$2:$A$1058)-1))*E3208)))","v":""},{"$f":"IF(A3208=\"\",\"\",+IF(+A3208=D3208,+VLOOKUP(D3208,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3208,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3208=\"\",\"\",+VLOOKUP(+EOMONTH(+F3208,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3208=\"\",\"\",VLOOKUP(D3208,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3208=\"\",\"\",IF(A3208=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3208,-2)+15,Cenários!$A:$D,2,FALSE)>A3208,+VLOOKUP(+EOMONTH(+A3208,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3208,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3208=\"\",\"\",VLOOKUP(F3208,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3208=\"\",\"\",IF(WORKDAY(+A3208,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3208,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3209=\"\",\"\",+IF(+A3209=D3209,+E3209,((+G3209/E3209)^+((NETWORKDAYS(+D3209,A3209,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3209,F3209,Feriados!$A$2:$A$1058)-1))*E3209)))","v":""},{"$f":"IF(A3209=\"\",\"\",+IF(+A3209=D3209,+VLOOKUP(D3209,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3209,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3209=\"\",\"\",+VLOOKUP(+EOMONTH(+F3209,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3209=\"\",\"\",VLOOKUP(D3209,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3209=\"\",\"\",IF(A3209=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3209,-2)+15,Cenários!$A:$D,2,FALSE)>A3209,+VLOOKUP(+EOMONTH(+A3209,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3209,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3209=\"\",\"\",VLOOKUP(F3209,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3209=\"\",\"\",IF(WORKDAY(+A3209,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3209,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3210=\"\",\"\",+IF(+A3210=D3210,+E3210,((+G3210/E3210)^+((NETWORKDAYS(+D3210,A3210,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3210,F3210,Feriados!$A$2:$A$1058)-1))*E3210)))","v":""},{"$f":"IF(A3210=\"\",\"\",+IF(+A3210=D3210,+VLOOKUP(D3210,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3210,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3210=\"\",\"\",+VLOOKUP(+EOMONTH(+F3210,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3210=\"\",\"\",VLOOKUP(D3210,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3210=\"\",\"\",IF(A3210=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3210,-2)+15,Cenários!$A:$D,2,FALSE)>A3210,+VLOOKUP(+EOMONTH(+A3210,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3210,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3210=\"\",\"\",VLOOKUP(F3210,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3210=\"\",\"\",IF(WORKDAY(+A3210,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3210,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3211=\"\",\"\",+IF(+A3211=D3211,+E3211,((+G3211/E3211)^+((NETWORKDAYS(+D3211,A3211,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3211,F3211,Feriados!$A$2:$A$1058)-1))*E3211)))","v":""},{"$f":"IF(A3211=\"\",\"\",+IF(+A3211=D3211,+VLOOKUP(D3211,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3211,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3211=\"\",\"\",+VLOOKUP(+EOMONTH(+F3211,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3211=\"\",\"\",VLOOKUP(D3211,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3211=\"\",\"\",IF(A3211=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3211,-2)+15,Cenários!$A:$D,2,FALSE)>A3211,+VLOOKUP(+EOMONTH(+A3211,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3211,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3211=\"\",\"\",VLOOKUP(F3211,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3211=\"\",\"\",IF(WORKDAY(+A3211,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3211,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3212=\"\",\"\",+IF(+A3212=D3212,+E3212,((+G3212/E3212)^+((NETWORKDAYS(+D3212,A3212,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3212,F3212,Feriados!$A$2:$A$1058)-1))*E3212)))","v":""},{"$f":"IF(A3212=\"\",\"\",+IF(+A3212=D3212,+VLOOKUP(D3212,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3212,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3212=\"\",\"\",+VLOOKUP(+EOMONTH(+F3212,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3212=\"\",\"\",VLOOKUP(D3212,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3212=\"\",\"\",IF(A3212=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3212,-2)+15,Cenários!$A:$D,2,FALSE)>A3212,+VLOOKUP(+EOMONTH(+A3212,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3212,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3212=\"\",\"\",VLOOKUP(F3212,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3212=\"\",\"\",IF(WORKDAY(+A3212,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3212,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3213=\"\",\"\",+IF(+A3213=D3213,+E3213,((+G3213/E3213)^+((NETWORKDAYS(+D3213,A3213,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3213,F3213,Feriados!$A$2:$A$1058)-1))*E3213)))","v":""},{"$f":"IF(A3213=\"\",\"\",+IF(+A3213=D3213,+VLOOKUP(D3213,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3213,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3213=\"\",\"\",+VLOOKUP(+EOMONTH(+F3213,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3213=\"\",\"\",VLOOKUP(D3213,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3213=\"\",\"\",IF(A3213=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3213,-2)+15,Cenários!$A:$D,2,FALSE)>A3213,+VLOOKUP(+EOMONTH(+A3213,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3213,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3213=\"\",\"\",VLOOKUP(F3213,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3213=\"\",\"\",IF(WORKDAY(+A3213,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3213,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3214=\"\",\"\",+IF(+A3214=D3214,+E3214,((+G3214/E3214)^+((NETWORKDAYS(+D3214,A3214,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3214,F3214,Feriados!$A$2:$A$1058)-1))*E3214)))","v":""},{"$f":"IF(A3214=\"\",\"\",+IF(+A3214=D3214,+VLOOKUP(D3214,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3214,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3214=\"\",\"\",+VLOOKUP(+EOMONTH(+F3214,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3214=\"\",\"\",VLOOKUP(D3214,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3214=\"\",\"\",IF(A3214=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3214,-2)+15,Cenários!$A:$D,2,FALSE)>A3214,+VLOOKUP(+EOMONTH(+A3214,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3214,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3214=\"\",\"\",VLOOKUP(F3214,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3214=\"\",\"\",IF(WORKDAY(+A3214,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3214,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3215=\"\",\"\",+IF(+A3215=D3215,+E3215,((+G3215/E3215)^+((NETWORKDAYS(+D3215,A3215,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3215,F3215,Feriados!$A$2:$A$1058)-1))*E3215)))","v":""},{"$f":"IF(A3215=\"\",\"\",+IF(+A3215=D3215,+VLOOKUP(D3215,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3215,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3215=\"\",\"\",+VLOOKUP(+EOMONTH(+F3215,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3215=\"\",\"\",VLOOKUP(D3215,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3215=\"\",\"\",IF(A3215=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3215,-2)+15,Cenários!$A:$D,2,FALSE)>A3215,+VLOOKUP(+EOMONTH(+A3215,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3215,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3215=\"\",\"\",VLOOKUP(F3215,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3215=\"\",\"\",IF(WORKDAY(+A3215,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3215,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3216=\"\",\"\",+IF(+A3216=D3216,+E3216,((+G3216/E3216)^+((NETWORKDAYS(+D3216,A3216,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3216,F3216,Feriados!$A$2:$A$1058)-1))*E3216)))","v":""},{"$f":"IF(A3216=\"\",\"\",+IF(+A3216=D3216,+VLOOKUP(D3216,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3216,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3216=\"\",\"\",+VLOOKUP(+EOMONTH(+F3216,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3216=\"\",\"\",VLOOKUP(D3216,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3216=\"\",\"\",IF(A3216=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3216,-2)+15,Cenários!$A:$D,2,FALSE)>A3216,+VLOOKUP(+EOMONTH(+A3216,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3216,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3216=\"\",\"\",VLOOKUP(F3216,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3216=\"\",\"\",IF(WORKDAY(+A3216,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3216,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3217=\"\",\"\",+IF(+A3217=D3217,+E3217,((+G3217/E3217)^+((NETWORKDAYS(+D3217,A3217,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3217,F3217,Feriados!$A$2:$A$1058)-1))*E3217)))","v":""},{"$f":"IF(A3217=\"\",\"\",+IF(+A3217=D3217,+VLOOKUP(D3217,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3217,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3217=\"\",\"\",+VLOOKUP(+EOMONTH(+F3217,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3217=\"\",\"\",VLOOKUP(D3217,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3217=\"\",\"\",IF(A3217=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3217,-2)+15,Cenários!$A:$D,2,FALSE)>A3217,+VLOOKUP(+EOMONTH(+A3217,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3217,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3217=\"\",\"\",VLOOKUP(F3217,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3217=\"\",\"\",IF(WORKDAY(+A3217,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3217,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3218=\"\",\"\",+IF(+A3218=D3218,+E3218,((+G3218/E3218)^+((NETWORKDAYS(+D3218,A3218,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3218,F3218,Feriados!$A$2:$A$1058)-1))*E3218)))","v":""},{"$f":"IF(A3218=\"\",\"\",+IF(+A3218=D3218,+VLOOKUP(D3218,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3218,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3218=\"\",\"\",+VLOOKUP(+EOMONTH(+F3218,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3218=\"\",\"\",VLOOKUP(D3218,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3218=\"\",\"\",IF(A3218=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3218,-2)+15,Cenários!$A:$D,2,FALSE)>A3218,+VLOOKUP(+EOMONTH(+A3218,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3218,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3218=\"\",\"\",VLOOKUP(F3218,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3218=\"\",\"\",IF(WORKDAY(+A3218,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3218,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3219=\"\",\"\",+IF(+A3219=D3219,+E3219,((+G3219/E3219)^+((NETWORKDAYS(+D3219,A3219,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3219,F3219,Feriados!$A$2:$A$1058)-1))*E3219)))","v":""},{"$f":"IF(A3219=\"\",\"\",+IF(+A3219=D3219,+VLOOKUP(D3219,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3219,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3219=\"\",\"\",+VLOOKUP(+EOMONTH(+F3219,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3219=\"\",\"\",VLOOKUP(D3219,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3219=\"\",\"\",IF(A3219=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3219,-2)+15,Cenários!$A:$D,2,FALSE)>A3219,+VLOOKUP(+EOMONTH(+A3219,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3219,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3219=\"\",\"\",VLOOKUP(F3219,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3219=\"\",\"\",IF(WORKDAY(+A3219,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3219,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3220=\"\",\"\",+IF(+A3220=D3220,+E3220,((+G3220/E3220)^+((NETWORKDAYS(+D3220,A3220,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3220,F3220,Feriados!$A$2:$A$1058)-1))*E3220)))","v":""},{"$f":"IF(A3220=\"\",\"\",+IF(+A3220=D3220,+VLOOKUP(D3220,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3220,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3220=\"\",\"\",+VLOOKUP(+EOMONTH(+F3220,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3220=\"\",\"\",VLOOKUP(D3220,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3220=\"\",\"\",IF(A3220=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3220,-2)+15,Cenários!$A:$D,2,FALSE)>A3220,+VLOOKUP(+EOMONTH(+A3220,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3220,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3220=\"\",\"\",VLOOKUP(F3220,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3220=\"\",\"\",IF(WORKDAY(+A3220,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3220,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3221=\"\",\"\",+IF(+A3221=D3221,+E3221,((+G3221/E3221)^+((NETWORKDAYS(+D3221,A3221,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3221,F3221,Feriados!$A$2:$A$1058)-1))*E3221)))","v":""},{"$f":"IF(A3221=\"\",\"\",+IF(+A3221=D3221,+VLOOKUP(D3221,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3221,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3221=\"\",\"\",+VLOOKUP(+EOMONTH(+F3221,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3221=\"\",\"\",VLOOKUP(D3221,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3221=\"\",\"\",IF(A3221=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3221,-2)+15,Cenários!$A:$D,2,FALSE)>A3221,+VLOOKUP(+EOMONTH(+A3221,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3221,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3221=\"\",\"\",VLOOKUP(F3221,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3221=\"\",\"\",IF(WORKDAY(+A3221,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3221,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3222=\"\",\"\",+IF(+A3222=D3222,+E3222,((+G3222/E3222)^+((NETWORKDAYS(+D3222,A3222,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3222,F3222,Feriados!$A$2:$A$1058)-1))*E3222)))","v":""},{"$f":"IF(A3222=\"\",\"\",+IF(+A3222=D3222,+VLOOKUP(D3222,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3222,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3222=\"\",\"\",+VLOOKUP(+EOMONTH(+F3222,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3222=\"\",\"\",VLOOKUP(D3222,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3222=\"\",\"\",IF(A3222=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3222,-2)+15,Cenários!$A:$D,2,FALSE)>A3222,+VLOOKUP(+EOMONTH(+A3222,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3222,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3222=\"\",\"\",VLOOKUP(F3222,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3222=\"\",\"\",IF(WORKDAY(+A3222,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3222,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3223=\"\",\"\",+IF(+A3223=D3223,+E3223,((+G3223/E3223)^+((NETWORKDAYS(+D3223,A3223,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3223,F3223,Feriados!$A$2:$A$1058)-1))*E3223)))","v":""},{"$f":"IF(A3223=\"\",\"\",+IF(+A3223=D3223,+VLOOKUP(D3223,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3223,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3223=\"\",\"\",+VLOOKUP(+EOMONTH(+F3223,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3223=\"\",\"\",VLOOKUP(D3223,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3223=\"\",\"\",IF(A3223=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3223,-2)+15,Cenários!$A:$D,2,FALSE)>A3223,+VLOOKUP(+EOMONTH(+A3223,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3223,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3223=\"\",\"\",VLOOKUP(F3223,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3223=\"\",\"\",IF(WORKDAY(+A3223,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3223,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3224=\"\",\"\",+IF(+A3224=D3224,+E3224,((+G3224/E3224)^+((NETWORKDAYS(+D3224,A3224,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3224,F3224,Feriados!$A$2:$A$1058)-1))*E3224)))","v":""},{"$f":"IF(A3224=\"\",\"\",+IF(+A3224=D3224,+VLOOKUP(D3224,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3224,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3224=\"\",\"\",+VLOOKUP(+EOMONTH(+F3224,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3224=\"\",\"\",VLOOKUP(D3224,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3224=\"\",\"\",IF(A3224=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3224,-2)+15,Cenários!$A:$D,2,FALSE)>A3224,+VLOOKUP(+EOMONTH(+A3224,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3224,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3224=\"\",\"\",VLOOKUP(F3224,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3224=\"\",\"\",IF(WORKDAY(+A3224,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3224,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3225=\"\",\"\",+IF(+A3225=D3225,+E3225,((+G3225/E3225)^+((NETWORKDAYS(+D3225,A3225,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3225,F3225,Feriados!$A$2:$A$1058)-1))*E3225)))","v":""},{"$f":"IF(A3225=\"\",\"\",+IF(+A3225=D3225,+VLOOKUP(D3225,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3225,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3225=\"\",\"\",+VLOOKUP(+EOMONTH(+F3225,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3225=\"\",\"\",VLOOKUP(D3225,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3225=\"\",\"\",IF(A3225=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3225,-2)+15,Cenários!$A:$D,2,FALSE)>A3225,+VLOOKUP(+EOMONTH(+A3225,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3225,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3225=\"\",\"\",VLOOKUP(F3225,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3225=\"\",\"\",IF(WORKDAY(+A3225,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3225,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3226=\"\",\"\",+IF(+A3226=D3226,+E3226,((+G3226/E3226)^+((NETWORKDAYS(+D3226,A3226,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3226,F3226,Feriados!$A$2:$A$1058)-1))*E3226)))","v":""},{"$f":"IF(A3226=\"\",\"\",+IF(+A3226=D3226,+VLOOKUP(D3226,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3226,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3226=\"\",\"\",+VLOOKUP(+EOMONTH(+F3226,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3226=\"\",\"\",VLOOKUP(D3226,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3226=\"\",\"\",IF(A3226=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3226,-2)+15,Cenários!$A:$D,2,FALSE)>A3226,+VLOOKUP(+EOMONTH(+A3226,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3226,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3226=\"\",\"\",VLOOKUP(F3226,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3226=\"\",\"\",IF(WORKDAY(+A3226,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3226,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3227=\"\",\"\",+IF(+A3227=D3227,+E3227,((+G3227/E3227)^+((NETWORKDAYS(+D3227,A3227,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3227,F3227,Feriados!$A$2:$A$1058)-1))*E3227)))","v":""},{"$f":"IF(A3227=\"\",\"\",+IF(+A3227=D3227,+VLOOKUP(D3227,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3227,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3227=\"\",\"\",+VLOOKUP(+EOMONTH(+F3227,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3227=\"\",\"\",VLOOKUP(D3227,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3227=\"\",\"\",IF(A3227=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3227,-2)+15,Cenários!$A:$D,2,FALSE)>A3227,+VLOOKUP(+EOMONTH(+A3227,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3227,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3227=\"\",\"\",VLOOKUP(F3227,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3227=\"\",\"\",IF(WORKDAY(+A3227,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3227,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3228=\"\",\"\",+IF(+A3228=D3228,+E3228,((+G3228/E3228)^+((NETWORKDAYS(+D3228,A3228,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3228,F3228,Feriados!$A$2:$A$1058)-1))*E3228)))","v":""},{"$f":"IF(A3228=\"\",\"\",+IF(+A3228=D3228,+VLOOKUP(D3228,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3228,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3228=\"\",\"\",+VLOOKUP(+EOMONTH(+F3228,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3228=\"\",\"\",VLOOKUP(D3228,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3228=\"\",\"\",IF(A3228=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3228,-2)+15,Cenários!$A:$D,2,FALSE)>A3228,+VLOOKUP(+EOMONTH(+A3228,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3228,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3228=\"\",\"\",VLOOKUP(F3228,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3228=\"\",\"\",IF(WORKDAY(+A3228,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3228,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3229=\"\",\"\",+IF(+A3229=D3229,+E3229,((+G3229/E3229)^+((NETWORKDAYS(+D3229,A3229,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3229,F3229,Feriados!$A$2:$A$1058)-1))*E3229)))","v":""},{"$f":"IF(A3229=\"\",\"\",+IF(+A3229=D3229,+VLOOKUP(D3229,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3229,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3229=\"\",\"\",+VLOOKUP(+EOMONTH(+F3229,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3229=\"\",\"\",VLOOKUP(D3229,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3229=\"\",\"\",IF(A3229=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3229,-2)+15,Cenários!$A:$D,2,FALSE)>A3229,+VLOOKUP(+EOMONTH(+A3229,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3229,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3229=\"\",\"\",VLOOKUP(F3229,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3229=\"\",\"\",IF(WORKDAY(+A3229,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3229,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3230=\"\",\"\",+IF(+A3230=D3230,+E3230,((+G3230/E3230)^+((NETWORKDAYS(+D3230,A3230,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3230,F3230,Feriados!$A$2:$A$1058)-1))*E3230)))","v":""},{"$f":"IF(A3230=\"\",\"\",+IF(+A3230=D3230,+VLOOKUP(D3230,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3230,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3230=\"\",\"\",+VLOOKUP(+EOMONTH(+F3230,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3230=\"\",\"\",VLOOKUP(D3230,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3230=\"\",\"\",IF(A3230=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3230,-2)+15,Cenários!$A:$D,2,FALSE)>A3230,+VLOOKUP(+EOMONTH(+A3230,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3230,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3230=\"\",\"\",VLOOKUP(F3230,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3230=\"\",\"\",IF(WORKDAY(+A3230,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3230,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3231=\"\",\"\",+IF(+A3231=D3231,+E3231,((+G3231/E3231)^+((NETWORKDAYS(+D3231,A3231,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3231,F3231,Feriados!$A$2:$A$1058)-1))*E3231)))","v":""},{"$f":"IF(A3231=\"\",\"\",+IF(+A3231=D3231,+VLOOKUP(D3231,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3231,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3231=\"\",\"\",+VLOOKUP(+EOMONTH(+F3231,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3231=\"\",\"\",VLOOKUP(D3231,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3231=\"\",\"\",IF(A3231=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3231,-2)+15,Cenários!$A:$D,2,FALSE)>A3231,+VLOOKUP(+EOMONTH(+A3231,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3231,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3231=\"\",\"\",VLOOKUP(F3231,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3231=\"\",\"\",IF(WORKDAY(+A3231,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3231,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3232=\"\",\"\",+IF(+A3232=D3232,+E3232,((+G3232/E3232)^+((NETWORKDAYS(+D3232,A3232,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3232,F3232,Feriados!$A$2:$A$1058)-1))*E3232)))","v":""},{"$f":"IF(A3232=\"\",\"\",+IF(+A3232=D3232,+VLOOKUP(D3232,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3232,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3232=\"\",\"\",+VLOOKUP(+EOMONTH(+F3232,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3232=\"\",\"\",VLOOKUP(D3232,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3232=\"\",\"\",IF(A3232=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3232,-2)+15,Cenários!$A:$D,2,FALSE)>A3232,+VLOOKUP(+EOMONTH(+A3232,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3232,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3232=\"\",\"\",VLOOKUP(F3232,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3232=\"\",\"\",IF(WORKDAY(+A3232,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3232,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3233=\"\",\"\",+IF(+A3233=D3233,+E3233,((+G3233/E3233)^+((NETWORKDAYS(+D3233,A3233,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3233,F3233,Feriados!$A$2:$A$1058)-1))*E3233)))","v":""},{"$f":"IF(A3233=\"\",\"\",+IF(+A3233=D3233,+VLOOKUP(D3233,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3233,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3233=\"\",\"\",+VLOOKUP(+EOMONTH(+F3233,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3233=\"\",\"\",VLOOKUP(D3233,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3233=\"\",\"\",IF(A3233=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3233,-2)+15,Cenários!$A:$D,2,FALSE)>A3233,+VLOOKUP(+EOMONTH(+A3233,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3233,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3233=\"\",\"\",VLOOKUP(F3233,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3233=\"\",\"\",IF(WORKDAY(+A3233,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3233,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3234=\"\",\"\",+IF(+A3234=D3234,+E3234,((+G3234/E3234)^+((NETWORKDAYS(+D3234,A3234,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3234,F3234,Feriados!$A$2:$A$1058)-1))*E3234)))","v":""},{"$f":"IF(A3234=\"\",\"\",+IF(+A3234=D3234,+VLOOKUP(D3234,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3234,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3234=\"\",\"\",+VLOOKUP(+EOMONTH(+F3234,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3234=\"\",\"\",VLOOKUP(D3234,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3234=\"\",\"\",IF(A3234=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3234,-2)+15,Cenários!$A:$D,2,FALSE)>A3234,+VLOOKUP(+EOMONTH(+A3234,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3234,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3234=\"\",\"\",VLOOKUP(F3234,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3234=\"\",\"\",IF(WORKDAY(+A3234,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3234,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3235=\"\",\"\",+IF(+A3235=D3235,+E3235,((+G3235/E3235)^+((NETWORKDAYS(+D3235,A3235,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3235,F3235,Feriados!$A$2:$A$1058)-1))*E3235)))","v":""},{"$f":"IF(A3235=\"\",\"\",+IF(+A3235=D3235,+VLOOKUP(D3235,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3235,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3235=\"\",\"\",+VLOOKUP(+EOMONTH(+F3235,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3235=\"\",\"\",VLOOKUP(D3235,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3235=\"\",\"\",IF(A3235=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3235,-2)+15,Cenários!$A:$D,2,FALSE)>A3235,+VLOOKUP(+EOMONTH(+A3235,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3235,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3235=\"\",\"\",VLOOKUP(F3235,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3235=\"\",\"\",IF(WORKDAY(+A3235,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3235,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3236=\"\",\"\",+IF(+A3236=D3236,+E3236,((+G3236/E3236)^+((NETWORKDAYS(+D3236,A3236,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3236,F3236,Feriados!$A$2:$A$1058)-1))*E3236)))","v":""},{"$f":"IF(A3236=\"\",\"\",+IF(+A3236=D3236,+VLOOKUP(D3236,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3236,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3236=\"\",\"\",+VLOOKUP(+EOMONTH(+F3236,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3236=\"\",\"\",VLOOKUP(D3236,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3236=\"\",\"\",IF(A3236=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3236,-2)+15,Cenários!$A:$D,2,FALSE)>A3236,+VLOOKUP(+EOMONTH(+A3236,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3236,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3236=\"\",\"\",VLOOKUP(F3236,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3236=\"\",\"\",IF(WORKDAY(+A3236,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3236,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3237=\"\",\"\",+IF(+A3237=D3237,+E3237,((+G3237/E3237)^+((NETWORKDAYS(+D3237,A3237,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3237,F3237,Feriados!$A$2:$A$1058)-1))*E3237)))","v":""},{"$f":"IF(A3237=\"\",\"\",+IF(+A3237=D3237,+VLOOKUP(D3237,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3237,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3237=\"\",\"\",+VLOOKUP(+EOMONTH(+F3237,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3237=\"\",\"\",VLOOKUP(D3237,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3237=\"\",\"\",IF(A3237=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3237,-2)+15,Cenários!$A:$D,2,FALSE)>A3237,+VLOOKUP(+EOMONTH(+A3237,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3237,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3237=\"\",\"\",VLOOKUP(F3237,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3237=\"\",\"\",IF(WORKDAY(+A3237,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3237,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3238=\"\",\"\",+IF(+A3238=D3238,+E3238,((+G3238/E3238)^+((NETWORKDAYS(+D3238,A3238,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3238,F3238,Feriados!$A$2:$A$1058)-1))*E3238)))","v":""},{"$f":"IF(A3238=\"\",\"\",+IF(+A3238=D3238,+VLOOKUP(D3238,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3238,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3238=\"\",\"\",+VLOOKUP(+EOMONTH(+F3238,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3238=\"\",\"\",VLOOKUP(D3238,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3238=\"\",\"\",IF(A3238=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3238,-2)+15,Cenários!$A:$D,2,FALSE)>A3238,+VLOOKUP(+EOMONTH(+A3238,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3238,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3238=\"\",\"\",VLOOKUP(F3238,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3238=\"\",\"\",IF(WORKDAY(+A3238,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3238,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3239=\"\",\"\",+IF(+A3239=D3239,+E3239,((+G3239/E3239)^+((NETWORKDAYS(+D3239,A3239,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3239,F3239,Feriados!$A$2:$A$1058)-1))*E3239)))","v":""},{"$f":"IF(A3239=\"\",\"\",+IF(+A3239=D3239,+VLOOKUP(D3239,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3239,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3239=\"\",\"\",+VLOOKUP(+EOMONTH(+F3239,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3239=\"\",\"\",VLOOKUP(D3239,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3239=\"\",\"\",IF(A3239=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3239,-2)+15,Cenários!$A:$D,2,FALSE)>A3239,+VLOOKUP(+EOMONTH(+A3239,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3239,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3239=\"\",\"\",VLOOKUP(F3239,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3239=\"\",\"\",IF(WORKDAY(+A3239,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3239,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3240=\"\",\"\",+IF(+A3240=D3240,+E3240,((+G3240/E3240)^+((NETWORKDAYS(+D3240,A3240,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3240,F3240,Feriados!$A$2:$A$1058)-1))*E3240)))","v":""},{"$f":"IF(A3240=\"\",\"\",+IF(+A3240=D3240,+VLOOKUP(D3240,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3240,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3240=\"\",\"\",+VLOOKUP(+EOMONTH(+F3240,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3240=\"\",\"\",VLOOKUP(D3240,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3240=\"\",\"\",IF(A3240=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3240,-2)+15,Cenários!$A:$D,2,FALSE)>A3240,+VLOOKUP(+EOMONTH(+A3240,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3240,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3240=\"\",\"\",VLOOKUP(F3240,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3240=\"\",\"\",IF(WORKDAY(+A3240,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3240,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3241=\"\",\"\",+IF(+A3241=D3241,+E3241,((+G3241/E3241)^+((NETWORKDAYS(+D3241,A3241,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3241,F3241,Feriados!$A$2:$A$1058)-1))*E3241)))","v":""},{"$f":"IF(A3241=\"\",\"\",+IF(+A3241=D3241,+VLOOKUP(D3241,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3241,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3241=\"\",\"\",+VLOOKUP(+EOMONTH(+F3241,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3241=\"\",\"\",VLOOKUP(D3241,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3241=\"\",\"\",IF(A3241=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3241,-2)+15,Cenários!$A:$D,2,FALSE)>A3241,+VLOOKUP(+EOMONTH(+A3241,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3241,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3241=\"\",\"\",VLOOKUP(F3241,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3241=\"\",\"\",IF(WORKDAY(+A3241,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3241,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3242=\"\",\"\",+IF(+A3242=D3242,+E3242,((+G3242/E3242)^+((NETWORKDAYS(+D3242,A3242,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3242,F3242,Feriados!$A$2:$A$1058)-1))*E3242)))","v":""},{"$f":"IF(A3242=\"\",\"\",+IF(+A3242=D3242,+VLOOKUP(D3242,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3242,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3242=\"\",\"\",+VLOOKUP(+EOMONTH(+F3242,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3242=\"\",\"\",VLOOKUP(D3242,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3242=\"\",\"\",IF(A3242=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3242,-2)+15,Cenários!$A:$D,2,FALSE)>A3242,+VLOOKUP(+EOMONTH(+A3242,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3242,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3242=\"\",\"\",VLOOKUP(F3242,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3242=\"\",\"\",IF(WORKDAY(+A3242,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3242,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3243=\"\",\"\",+IF(+A3243=D3243,+E3243,((+G3243/E3243)^+((NETWORKDAYS(+D3243,A3243,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3243,F3243,Feriados!$A$2:$A$1058)-1))*E3243)))","v":""},{"$f":"IF(A3243=\"\",\"\",+IF(+A3243=D3243,+VLOOKUP(D3243,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3243,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3243=\"\",\"\",+VLOOKUP(+EOMONTH(+F3243,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3243=\"\",\"\",VLOOKUP(D3243,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3243=\"\",\"\",IF(A3243=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3243,-2)+15,Cenários!$A:$D,2,FALSE)>A3243,+VLOOKUP(+EOMONTH(+A3243,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3243,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3243=\"\",\"\",VLOOKUP(F3243,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3243=\"\",\"\",IF(WORKDAY(+A3243,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3243,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3244=\"\",\"\",+IF(+A3244=D3244,+E3244,((+G3244/E3244)^+((NETWORKDAYS(+D3244,A3244,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3244,F3244,Feriados!$A$2:$A$1058)-1))*E3244)))","v":""},{"$f":"IF(A3244=\"\",\"\",+IF(+A3244=D3244,+VLOOKUP(D3244,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3244,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3244=\"\",\"\",+VLOOKUP(+EOMONTH(+F3244,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3244=\"\",\"\",VLOOKUP(D3244,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3244=\"\",\"\",IF(A3244=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3244,-2)+15,Cenários!$A:$D,2,FALSE)>A3244,+VLOOKUP(+EOMONTH(+A3244,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3244,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3244=\"\",\"\",VLOOKUP(F3244,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3244=\"\",\"\",IF(WORKDAY(+A3244,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3244,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3245=\"\",\"\",+IF(+A3245=D3245,+E3245,((+G3245/E3245)^+((NETWORKDAYS(+D3245,A3245,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3245,F3245,Feriados!$A$2:$A$1058)-1))*E3245)))","v":""},{"$f":"IF(A3245=\"\",\"\",+IF(+A3245=D3245,+VLOOKUP(D3245,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3245,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3245=\"\",\"\",+VLOOKUP(+EOMONTH(+F3245,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3245=\"\",\"\",VLOOKUP(D3245,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3245=\"\",\"\",IF(A3245=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3245,-2)+15,Cenários!$A:$D,2,FALSE)>A3245,+VLOOKUP(+EOMONTH(+A3245,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3245,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3245=\"\",\"\",VLOOKUP(F3245,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3245=\"\",\"\",IF(WORKDAY(+A3245,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3245,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3246=\"\",\"\",+IF(+A3246=D3246,+E3246,((+G3246/E3246)^+((NETWORKDAYS(+D3246,A3246,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3246,F3246,Feriados!$A$2:$A$1058)-1))*E3246)))","v":""},{"$f":"IF(A3246=\"\",\"\",+IF(+A3246=D3246,+VLOOKUP(D3246,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3246,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3246=\"\",\"\",+VLOOKUP(+EOMONTH(+F3246,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3246=\"\",\"\",VLOOKUP(D3246,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3246=\"\",\"\",IF(A3246=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3246,-2)+15,Cenários!$A:$D,2,FALSE)>A3246,+VLOOKUP(+EOMONTH(+A3246,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3246,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3246=\"\",\"\",VLOOKUP(F3246,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3246=\"\",\"\",IF(WORKDAY(+A3246,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3246,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3247=\"\",\"\",+IF(+A3247=D3247,+E3247,((+G3247/E3247)^+((NETWORKDAYS(+D3247,A3247,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3247,F3247,Feriados!$A$2:$A$1058)-1))*E3247)))","v":""},{"$f":"IF(A3247=\"\",\"\",+IF(+A3247=D3247,+VLOOKUP(D3247,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3247,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3247=\"\",\"\",+VLOOKUP(+EOMONTH(+F3247,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3247=\"\",\"\",VLOOKUP(D3247,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3247=\"\",\"\",IF(A3247=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3247,-2)+15,Cenários!$A:$D,2,FALSE)>A3247,+VLOOKUP(+EOMONTH(+A3247,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3247,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3247=\"\",\"\",VLOOKUP(F3247,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3247=\"\",\"\",IF(WORKDAY(+A3247,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3247,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3248=\"\",\"\",+IF(+A3248=D3248,+E3248,((+G3248/E3248)^+((NETWORKDAYS(+D3248,A3248,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3248,F3248,Feriados!$A$2:$A$1058)-1))*E3248)))","v":""},{"$f":"IF(A3248=\"\",\"\",+IF(+A3248=D3248,+VLOOKUP(D3248,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3248,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3248=\"\",\"\",+VLOOKUP(+EOMONTH(+F3248,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3248=\"\",\"\",VLOOKUP(D3248,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3248=\"\",\"\",IF(A3248=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3248,-2)+15,Cenários!$A:$D,2,FALSE)>A3248,+VLOOKUP(+EOMONTH(+A3248,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3248,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3248=\"\",\"\",VLOOKUP(F3248,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3248=\"\",\"\",IF(WORKDAY(+A3248,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3248,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3249=\"\",\"\",+IF(+A3249=D3249,+E3249,((+G3249/E3249)^+((NETWORKDAYS(+D3249,A3249,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3249,F3249,Feriados!$A$2:$A$1058)-1))*E3249)))","v":""},{"$f":"IF(A3249=\"\",\"\",+IF(+A3249=D3249,+VLOOKUP(D3249,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3249,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3249=\"\",\"\",+VLOOKUP(+EOMONTH(+F3249,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3249=\"\",\"\",VLOOKUP(D3249,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3249=\"\",\"\",IF(A3249=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3249,-2)+15,Cenários!$A:$D,2,FALSE)>A3249,+VLOOKUP(+EOMONTH(+A3249,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3249,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3249=\"\",\"\",VLOOKUP(F3249,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3249=\"\",\"\",IF(WORKDAY(+A3249,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3249,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3250=\"\",\"\",+IF(+A3250=D3250,+E3250,((+G3250/E3250)^+((NETWORKDAYS(+D3250,A3250,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3250,F3250,Feriados!$A$2:$A$1058)-1))*E3250)))","v":""},{"$f":"IF(A3250=\"\",\"\",+IF(+A3250=D3250,+VLOOKUP(D3250,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3250,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3250=\"\",\"\",+VLOOKUP(+EOMONTH(+F3250,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3250=\"\",\"\",VLOOKUP(D3250,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3250=\"\",\"\",IF(A3250=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3250,-2)+15,Cenários!$A:$D,2,FALSE)>A3250,+VLOOKUP(+EOMONTH(+A3250,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3250,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3250=\"\",\"\",VLOOKUP(F3250,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3250=\"\",\"\",IF(WORKDAY(+A3250,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3250,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3251=\"\",\"\",+IF(+A3251=D3251,+E3251,((+G3251/E3251)^+((NETWORKDAYS(+D3251,A3251,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3251,F3251,Feriados!$A$2:$A$1058)-1))*E3251)))","v":""},{"$f":"IF(A3251=\"\",\"\",+IF(+A3251=D3251,+VLOOKUP(D3251,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3251,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3251=\"\",\"\",+VLOOKUP(+EOMONTH(+F3251,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3251=\"\",\"\",VLOOKUP(D3251,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3251=\"\",\"\",IF(A3251=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3251,-2)+15,Cenários!$A:$D,2,FALSE)>A3251,+VLOOKUP(+EOMONTH(+A3251,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3251,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3251=\"\",\"\",VLOOKUP(F3251,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3251=\"\",\"\",IF(WORKDAY(+A3251,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3251,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3252=\"\",\"\",+IF(+A3252=D3252,+E3252,((+G3252/E3252)^+((NETWORKDAYS(+D3252,A3252,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3252,F3252,Feriados!$A$2:$A$1058)-1))*E3252)))","v":""},{"$f":"IF(A3252=\"\",\"\",+IF(+A3252=D3252,+VLOOKUP(D3252,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3252,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3252=\"\",\"\",+VLOOKUP(+EOMONTH(+F3252,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3252=\"\",\"\",VLOOKUP(D3252,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3252=\"\",\"\",IF(A3252=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3252,-2)+15,Cenários!$A:$D,2,FALSE)>A3252,+VLOOKUP(+EOMONTH(+A3252,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3252,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3252=\"\",\"\",VLOOKUP(F3252,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3252=\"\",\"\",IF(WORKDAY(+A3252,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3252,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3253=\"\",\"\",+IF(+A3253=D3253,+E3253,((+G3253/E3253)^+((NETWORKDAYS(+D3253,A3253,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3253,F3253,Feriados!$A$2:$A$1058)-1))*E3253)))","v":""},{"$f":"IF(A3253=\"\",\"\",+IF(+A3253=D3253,+VLOOKUP(D3253,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3253,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3253=\"\",\"\",+VLOOKUP(+EOMONTH(+F3253,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3253=\"\",\"\",VLOOKUP(D3253,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3253=\"\",\"\",IF(A3253=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3253,-2)+15,Cenários!$A:$D,2,FALSE)>A3253,+VLOOKUP(+EOMONTH(+A3253,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3253,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3253=\"\",\"\",VLOOKUP(F3253,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3253=\"\",\"\",IF(WORKDAY(+A3253,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3253,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3254=\"\",\"\",+IF(+A3254=D3254,+E3254,((+G3254/E3254)^+((NETWORKDAYS(+D3254,A3254,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3254,F3254,Feriados!$A$2:$A$1058)-1))*E3254)))","v":""},{"$f":"IF(A3254=\"\",\"\",+IF(+A3254=D3254,+VLOOKUP(D3254,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3254,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3254=\"\",\"\",+VLOOKUP(+EOMONTH(+F3254,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3254=\"\",\"\",VLOOKUP(D3254,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3254=\"\",\"\",IF(A3254=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3254,-2)+15,Cenários!$A:$D,2,FALSE)>A3254,+VLOOKUP(+EOMONTH(+A3254,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3254,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3254=\"\",\"\",VLOOKUP(F3254,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3254=\"\",\"\",IF(WORKDAY(+A3254,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3254,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3255=\"\",\"\",+IF(+A3255=D3255,+E3255,((+G3255/E3255)^+((NETWORKDAYS(+D3255,A3255,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3255,F3255,Feriados!$A$2:$A$1058)-1))*E3255)))","v":""},{"$f":"IF(A3255=\"\",\"\",+IF(+A3255=D3255,+VLOOKUP(D3255,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3255,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3255=\"\",\"\",+VLOOKUP(+EOMONTH(+F3255,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3255=\"\",\"\",VLOOKUP(D3255,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3255=\"\",\"\",IF(A3255=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3255,-2)+15,Cenários!$A:$D,2,FALSE)>A3255,+VLOOKUP(+EOMONTH(+A3255,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3255,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3255=\"\",\"\",VLOOKUP(F3255,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3255=\"\",\"\",IF(WORKDAY(+A3255,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3255,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3256=\"\",\"\",+IF(+A3256=D3256,+E3256,((+G3256/E3256)^+((NETWORKDAYS(+D3256,A3256,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3256,F3256,Feriados!$A$2:$A$1058)-1))*E3256)))","v":""},{"$f":"IF(A3256=\"\",\"\",+IF(+A3256=D3256,+VLOOKUP(D3256,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3256,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3256=\"\",\"\",+VLOOKUP(+EOMONTH(+F3256,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3256=\"\",\"\",VLOOKUP(D3256,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3256=\"\",\"\",IF(A3256=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3256,-2)+15,Cenários!$A:$D,2,FALSE)>A3256,+VLOOKUP(+EOMONTH(+A3256,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3256,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3256=\"\",\"\",VLOOKUP(F3256,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3256=\"\",\"\",IF(WORKDAY(+A3256,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3256,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3257=\"\",\"\",+IF(+A3257=D3257,+E3257,((+G3257/E3257)^+((NETWORKDAYS(+D3257,A3257,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3257,F3257,Feriados!$A$2:$A$1058)-1))*E3257)))","v":""},{"$f":"IF(A3257=\"\",\"\",+IF(+A3257=D3257,+VLOOKUP(D3257,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3257,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3257=\"\",\"\",+VLOOKUP(+EOMONTH(+F3257,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3257=\"\",\"\",VLOOKUP(D3257,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3257=\"\",\"\",IF(A3257=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3257,-2)+15,Cenários!$A:$D,2,FALSE)>A3257,+VLOOKUP(+EOMONTH(+A3257,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3257,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3257=\"\",\"\",VLOOKUP(F3257,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3257=\"\",\"\",IF(WORKDAY(+A3257,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3257,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3258=\"\",\"\",+IF(+A3258=D3258,+E3258,((+G3258/E3258)^+((NETWORKDAYS(+D3258,A3258,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3258,F3258,Feriados!$A$2:$A$1058)-1))*E3258)))","v":""},{"$f":"IF(A3258=\"\",\"\",+IF(+A3258=D3258,+VLOOKUP(D3258,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3258,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3258=\"\",\"\",+VLOOKUP(+EOMONTH(+F3258,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3258=\"\",\"\",VLOOKUP(D3258,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3258=\"\",\"\",IF(A3258=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3258,-2)+15,Cenários!$A:$D,2,FALSE)>A3258,+VLOOKUP(+EOMONTH(+A3258,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3258,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3258=\"\",\"\",VLOOKUP(F3258,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3258=\"\",\"\",IF(WORKDAY(+A3258,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3258,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3259=\"\",\"\",+IF(+A3259=D3259,+E3259,((+G3259/E3259)^+((NETWORKDAYS(+D3259,A3259,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3259,F3259,Feriados!$A$2:$A$1058)-1))*E3259)))","v":""},{"$f":"IF(A3259=\"\",\"\",+IF(+A3259=D3259,+VLOOKUP(D3259,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3259,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3259=\"\",\"\",+VLOOKUP(+EOMONTH(+F3259,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3259=\"\",\"\",VLOOKUP(D3259,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3259=\"\",\"\",IF(A3259=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3259,-2)+15,Cenários!$A:$D,2,FALSE)>A3259,+VLOOKUP(+EOMONTH(+A3259,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3259,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3259=\"\",\"\",VLOOKUP(F3259,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3259=\"\",\"\",IF(WORKDAY(+A3259,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3259,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3260=\"\",\"\",+IF(+A3260=D3260,+E3260,((+G3260/E3260)^+((NETWORKDAYS(+D3260,A3260,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3260,F3260,Feriados!$A$2:$A$1058)-1))*E3260)))","v":""},{"$f":"IF(A3260=\"\",\"\",+IF(+A3260=D3260,+VLOOKUP(D3260,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3260,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3260=\"\",\"\",+VLOOKUP(+EOMONTH(+F3260,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3260=\"\",\"\",VLOOKUP(D3260,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3260=\"\",\"\",IF(A3260=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3260,-2)+15,Cenários!$A:$D,2,FALSE)>A3260,+VLOOKUP(+EOMONTH(+A3260,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3260,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3260=\"\",\"\",VLOOKUP(F3260,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3260=\"\",\"\",IF(WORKDAY(+A3260,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3260,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3261=\"\",\"\",+IF(+A3261=D3261,+E3261,((+G3261/E3261)^+((NETWORKDAYS(+D3261,A3261,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3261,F3261,Feriados!$A$2:$A$1058)-1))*E3261)))","v":""},{"$f":"IF(A3261=\"\",\"\",+IF(+A3261=D3261,+VLOOKUP(D3261,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3261,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3261=\"\",\"\",+VLOOKUP(+EOMONTH(+F3261,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3261=\"\",\"\",VLOOKUP(D3261,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3261=\"\",\"\",IF(A3261=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3261,-2)+15,Cenários!$A:$D,2,FALSE)>A3261,+VLOOKUP(+EOMONTH(+A3261,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3261,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3261=\"\",\"\",VLOOKUP(F3261,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3261=\"\",\"\",IF(WORKDAY(+A3261,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3261,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3262=\"\",\"\",+IF(+A3262=D3262,+E3262,((+G3262/E3262)^+((NETWORKDAYS(+D3262,A3262,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3262,F3262,Feriados!$A$2:$A$1058)-1))*E3262)))","v":""},{"$f":"IF(A3262=\"\",\"\",+IF(+A3262=D3262,+VLOOKUP(D3262,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3262,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3262=\"\",\"\",+VLOOKUP(+EOMONTH(+F3262,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3262=\"\",\"\",VLOOKUP(D3262,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3262=\"\",\"\",IF(A3262=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3262,-2)+15,Cenários!$A:$D,2,FALSE)>A3262,+VLOOKUP(+EOMONTH(+A3262,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3262,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3262=\"\",\"\",VLOOKUP(F3262,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3262=\"\",\"\",IF(WORKDAY(+A3262,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3262,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3263=\"\",\"\",+IF(+A3263=D3263,+E3263,((+G3263/E3263)^+((NETWORKDAYS(+D3263,A3263,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3263,F3263,Feriados!$A$2:$A$1058)-1))*E3263)))","v":""},{"$f":"IF(A3263=\"\",\"\",+IF(+A3263=D3263,+VLOOKUP(D3263,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3263,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3263=\"\",\"\",+VLOOKUP(+EOMONTH(+F3263,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3263=\"\",\"\",VLOOKUP(D3263,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3263=\"\",\"\",IF(A3263=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3263,-2)+15,Cenários!$A:$D,2,FALSE)>A3263,+VLOOKUP(+EOMONTH(+A3263,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3263,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3263=\"\",\"\",VLOOKUP(F3263,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3263=\"\",\"\",IF(WORKDAY(+A3263,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3263,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3264=\"\",\"\",+IF(+A3264=D3264,+E3264,((+G3264/E3264)^+((NETWORKDAYS(+D3264,A3264,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3264,F3264,Feriados!$A$2:$A$1058)-1))*E3264)))","v":""},{"$f":"IF(A3264=\"\",\"\",+IF(+A3264=D3264,+VLOOKUP(D3264,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3264,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3264=\"\",\"\",+VLOOKUP(+EOMONTH(+F3264,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3264=\"\",\"\",VLOOKUP(D3264,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3264=\"\",\"\",IF(A3264=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3264,-2)+15,Cenários!$A:$D,2,FALSE)>A3264,+VLOOKUP(+EOMONTH(+A3264,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3264,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3264=\"\",\"\",VLOOKUP(F3264,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3264=\"\",\"\",IF(WORKDAY(+A3264,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3264,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3265=\"\",\"\",+IF(+A3265=D3265,+E3265,((+G3265/E3265)^+((NETWORKDAYS(+D3265,A3265,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3265,F3265,Feriados!$A$2:$A$1058)-1))*E3265)))","v":""},{"$f":"IF(A3265=\"\",\"\",+IF(+A3265=D3265,+VLOOKUP(D3265,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3265,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3265=\"\",\"\",+VLOOKUP(+EOMONTH(+F3265,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3265=\"\",\"\",VLOOKUP(D3265,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3265=\"\",\"\",IF(A3265=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3265,-2)+15,Cenários!$A:$D,2,FALSE)>A3265,+VLOOKUP(+EOMONTH(+A3265,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3265,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3265=\"\",\"\",VLOOKUP(F3265,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3265=\"\",\"\",IF(WORKDAY(+A3265,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3265,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3266=\"\",\"\",+IF(+A3266=D3266,+E3266,((+G3266/E3266)^+((NETWORKDAYS(+D3266,A3266,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3266,F3266,Feriados!$A$2:$A$1058)-1))*E3266)))","v":""},{"$f":"IF(A3266=\"\",\"\",+IF(+A3266=D3266,+VLOOKUP(D3266,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3266,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3266=\"\",\"\",+VLOOKUP(+EOMONTH(+F3266,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3266=\"\",\"\",VLOOKUP(D3266,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3266=\"\",\"\",IF(A3266=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3266,-2)+15,Cenários!$A:$D,2,FALSE)>A3266,+VLOOKUP(+EOMONTH(+A3266,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3266,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3266=\"\",\"\",VLOOKUP(F3266,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3266=\"\",\"\",IF(WORKDAY(+A3266,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3266,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3267=\"\",\"\",+IF(+A3267=D3267,+E3267,((+G3267/E3267)^+((NETWORKDAYS(+D3267,A3267,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3267,F3267,Feriados!$A$2:$A$1058)-1))*E3267)))","v":""},{"$f":"IF(A3267=\"\",\"\",+IF(+A3267=D3267,+VLOOKUP(D3267,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3267,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3267=\"\",\"\",+VLOOKUP(+EOMONTH(+F3267,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3267=\"\",\"\",VLOOKUP(D3267,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3267=\"\",\"\",IF(A3267=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3267,-2)+15,Cenários!$A:$D,2,FALSE)>A3267,+VLOOKUP(+EOMONTH(+A3267,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3267,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3267=\"\",\"\",VLOOKUP(F3267,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3267=\"\",\"\",IF(WORKDAY(+A3267,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3267,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3268=\"\",\"\",+IF(+A3268=D3268,+E3268,((+G3268/E3268)^+((NETWORKDAYS(+D3268,A3268,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3268,F3268,Feriados!$A$2:$A$1058)-1))*E3268)))","v":""},{"$f":"IF(A3268=\"\",\"\",+IF(+A3268=D3268,+VLOOKUP(D3268,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3268,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3268=\"\",\"\",+VLOOKUP(+EOMONTH(+F3268,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3268=\"\",\"\",VLOOKUP(D3268,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3268=\"\",\"\",IF(A3268=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3268,-2)+15,Cenários!$A:$D,2,FALSE)>A3268,+VLOOKUP(+EOMONTH(+A3268,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3268,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3268=\"\",\"\",VLOOKUP(F3268,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3268=\"\",\"\",IF(WORKDAY(+A3268,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3268,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3269=\"\",\"\",+IF(+A3269=D3269,+E3269,((+G3269/E3269)^+((NETWORKDAYS(+D3269,A3269,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3269,F3269,Feriados!$A$2:$A$1058)-1))*E3269)))","v":""},{"$f":"IF(A3269=\"\",\"\",+IF(+A3269=D3269,+VLOOKUP(D3269,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3269,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3269=\"\",\"\",+VLOOKUP(+EOMONTH(+F3269,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3269=\"\",\"\",VLOOKUP(D3269,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3269=\"\",\"\",IF(A3269=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3269,-2)+15,Cenários!$A:$D,2,FALSE)>A3269,+VLOOKUP(+EOMONTH(+A3269,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3269,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3269=\"\",\"\",VLOOKUP(F3269,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3269=\"\",\"\",IF(WORKDAY(+A3269,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3269,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3270=\"\",\"\",+IF(+A3270=D3270,+E3270,((+G3270/E3270)^+((NETWORKDAYS(+D3270,A3270,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3270,F3270,Feriados!$A$2:$A$1058)-1))*E3270)))","v":""},{"$f":"IF(A3270=\"\",\"\",+IF(+A3270=D3270,+VLOOKUP(D3270,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3270,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3270=\"\",\"\",+VLOOKUP(+EOMONTH(+F3270,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3270=\"\",\"\",VLOOKUP(D3270,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3270=\"\",\"\",IF(A3270=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3270,-2)+15,Cenários!$A:$D,2,FALSE)>A3270,+VLOOKUP(+EOMONTH(+A3270,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3270,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3270=\"\",\"\",VLOOKUP(F3270,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3270=\"\",\"\",IF(WORKDAY(+A3270,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3270,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3271=\"\",\"\",+IF(+A3271=D3271,+E3271,((+G3271/E3271)^+((NETWORKDAYS(+D3271,A3271,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3271,F3271,Feriados!$A$2:$A$1058)-1))*E3271)))","v":""},{"$f":"IF(A3271=\"\",\"\",+IF(+A3271=D3271,+VLOOKUP(D3271,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3271,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3271=\"\",\"\",+VLOOKUP(+EOMONTH(+F3271,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3271=\"\",\"\",VLOOKUP(D3271,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3271=\"\",\"\",IF(A3271=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3271,-2)+15,Cenários!$A:$D,2,FALSE)>A3271,+VLOOKUP(+EOMONTH(+A3271,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3271,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3271=\"\",\"\",VLOOKUP(F3271,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3271=\"\",\"\",IF(WORKDAY(+A3271,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3271,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3272=\"\",\"\",+IF(+A3272=D3272,+E3272,((+G3272/E3272)^+((NETWORKDAYS(+D3272,A3272,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3272,F3272,Feriados!$A$2:$A$1058)-1))*E3272)))","v":""},{"$f":"IF(A3272=\"\",\"\",+IF(+A3272=D3272,+VLOOKUP(D3272,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3272,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3272=\"\",\"\",+VLOOKUP(+EOMONTH(+F3272,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3272=\"\",\"\",VLOOKUP(D3272,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3272=\"\",\"\",IF(A3272=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3272,-2)+15,Cenários!$A:$D,2,FALSE)>A3272,+VLOOKUP(+EOMONTH(+A3272,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3272,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3272=\"\",\"\",VLOOKUP(F3272,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3272=\"\",\"\",IF(WORKDAY(+A3272,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3272,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3273=\"\",\"\",+IF(+A3273=D3273,+E3273,((+G3273/E3273)^+((NETWORKDAYS(+D3273,A3273,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3273,F3273,Feriados!$A$2:$A$1058)-1))*E3273)))","v":""},{"$f":"IF(A3273=\"\",\"\",+IF(+A3273=D3273,+VLOOKUP(D3273,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3273,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3273=\"\",\"\",+VLOOKUP(+EOMONTH(+F3273,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3273=\"\",\"\",VLOOKUP(D3273,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3273=\"\",\"\",IF(A3273=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3273,-2)+15,Cenários!$A:$D,2,FALSE)>A3273,+VLOOKUP(+EOMONTH(+A3273,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3273,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3273=\"\",\"\",VLOOKUP(F3273,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3273=\"\",\"\",IF(WORKDAY(+A3273,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3273,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3274=\"\",\"\",+IF(+A3274=D3274,+E3274,((+G3274/E3274)^+((NETWORKDAYS(+D3274,A3274,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3274,F3274,Feriados!$A$2:$A$1058)-1))*E3274)))","v":""},{"$f":"IF(A3274=\"\",\"\",+IF(+A3274=D3274,+VLOOKUP(D3274,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3274,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3274=\"\",\"\",+VLOOKUP(+EOMONTH(+F3274,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3274=\"\",\"\",VLOOKUP(D3274,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3274=\"\",\"\",IF(A3274=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3274,-2)+15,Cenários!$A:$D,2,FALSE)>A3274,+VLOOKUP(+EOMONTH(+A3274,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3274,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3274=\"\",\"\",VLOOKUP(F3274,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3274=\"\",\"\",IF(WORKDAY(+A3274,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3274,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3275=\"\",\"\",+IF(+A3275=D3275,+E3275,((+G3275/E3275)^+((NETWORKDAYS(+D3275,A3275,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3275,F3275,Feriados!$A$2:$A$1058)-1))*E3275)))","v":""},{"$f":"IF(A3275=\"\",\"\",+IF(+A3275=D3275,+VLOOKUP(D3275,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3275,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3275=\"\",\"\",+VLOOKUP(+EOMONTH(+F3275,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3275=\"\",\"\",VLOOKUP(D3275,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3275=\"\",\"\",IF(A3275=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3275,-2)+15,Cenários!$A:$D,2,FALSE)>A3275,+VLOOKUP(+EOMONTH(+A3275,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3275,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3275=\"\",\"\",VLOOKUP(F3275,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3275=\"\",\"\",IF(WORKDAY(+A3275,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3275,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3276=\"\",\"\",+IF(+A3276=D3276,+E3276,((+G3276/E3276)^+((NETWORKDAYS(+D3276,A3276,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3276,F3276,Feriados!$A$2:$A$1058)-1))*E3276)))","v":""},{"$f":"IF(A3276=\"\",\"\",+IF(+A3276=D3276,+VLOOKUP(D3276,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3276,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3276=\"\",\"\",+VLOOKUP(+EOMONTH(+F3276,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3276=\"\",\"\",VLOOKUP(D3276,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3276=\"\",\"\",IF(A3276=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3276,-2)+15,Cenários!$A:$D,2,FALSE)>A3276,+VLOOKUP(+EOMONTH(+A3276,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3276,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3276=\"\",\"\",VLOOKUP(F3276,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3276=\"\",\"\",IF(WORKDAY(+A3276,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3276,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3277=\"\",\"\",+IF(+A3277=D3277,+E3277,((+G3277/E3277)^+((NETWORKDAYS(+D3277,A3277,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3277,F3277,Feriados!$A$2:$A$1058)-1))*E3277)))","v":""},{"$f":"IF(A3277=\"\",\"\",+IF(+A3277=D3277,+VLOOKUP(D3277,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3277,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3277=\"\",\"\",+VLOOKUP(+EOMONTH(+F3277,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3277=\"\",\"\",VLOOKUP(D3277,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3277=\"\",\"\",IF(A3277=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3277,-2)+15,Cenários!$A:$D,2,FALSE)>A3277,+VLOOKUP(+EOMONTH(+A3277,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3277,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3277=\"\",\"\",VLOOKUP(F3277,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3277=\"\",\"\",IF(WORKDAY(+A3277,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3277,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3278=\"\",\"\",+IF(+A3278=D3278,+E3278,((+G3278/E3278)^+((NETWORKDAYS(+D3278,A3278,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3278,F3278,Feriados!$A$2:$A$1058)-1))*E3278)))","v":""},{"$f":"IF(A3278=\"\",\"\",+IF(+A3278=D3278,+VLOOKUP(D3278,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3278,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3278=\"\",\"\",+VLOOKUP(+EOMONTH(+F3278,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3278=\"\",\"\",VLOOKUP(D3278,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3278=\"\",\"\",IF(A3278=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3278,-2)+15,Cenários!$A:$D,2,FALSE)>A3278,+VLOOKUP(+EOMONTH(+A3278,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3278,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3278=\"\",\"\",VLOOKUP(F3278,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3278=\"\",\"\",IF(WORKDAY(+A3278,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3278,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3279=\"\",\"\",+IF(+A3279=D3279,+E3279,((+G3279/E3279)^+((NETWORKDAYS(+D3279,A3279,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3279,F3279,Feriados!$A$2:$A$1058)-1))*E3279)))","v":""},{"$f":"IF(A3279=\"\",\"\",+IF(+A3279=D3279,+VLOOKUP(D3279,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3279,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3279=\"\",\"\",+VLOOKUP(+EOMONTH(+F3279,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3279=\"\",\"\",VLOOKUP(D3279,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3279=\"\",\"\",IF(A3279=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3279,-2)+15,Cenários!$A:$D,2,FALSE)>A3279,+VLOOKUP(+EOMONTH(+A3279,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3279,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3279=\"\",\"\",VLOOKUP(F3279,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3279=\"\",\"\",IF(WORKDAY(+A3279,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3279,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3280=\"\",\"\",+IF(+A3280=D3280,+E3280,((+G3280/E3280)^+((NETWORKDAYS(+D3280,A3280,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3280,F3280,Feriados!$A$2:$A$1058)-1))*E3280)))","v":""},{"$f":"IF(A3280=\"\",\"\",+IF(+A3280=D3280,+VLOOKUP(D3280,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3280,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3280=\"\",\"\",+VLOOKUP(+EOMONTH(+F3280,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3280=\"\",\"\",VLOOKUP(D3280,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3280=\"\",\"\",IF(A3280=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3280,-2)+15,Cenários!$A:$D,2,FALSE)>A3280,+VLOOKUP(+EOMONTH(+A3280,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3280,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3280=\"\",\"\",VLOOKUP(F3280,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3280=\"\",\"\",IF(WORKDAY(+A3280,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3280,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3281=\"\",\"\",+IF(+A3281=D3281,+E3281,((+G3281/E3281)^+((NETWORKDAYS(+D3281,A3281,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3281,F3281,Feriados!$A$2:$A$1058)-1))*E3281)))","v":""},{"$f":"IF(A3281=\"\",\"\",+IF(+A3281=D3281,+VLOOKUP(D3281,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3281,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3281=\"\",\"\",+VLOOKUP(+EOMONTH(+F3281,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3281=\"\",\"\",VLOOKUP(D3281,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3281=\"\",\"\",IF(A3281=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3281,-2)+15,Cenários!$A:$D,2,FALSE)>A3281,+VLOOKUP(+EOMONTH(+A3281,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3281,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3281=\"\",\"\",VLOOKUP(F3281,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3281=\"\",\"\",IF(WORKDAY(+A3281,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3281,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3282=\"\",\"\",+IF(+A3282=D3282,+E3282,((+G3282/E3282)^+((NETWORKDAYS(+D3282,A3282,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3282,F3282,Feriados!$A$2:$A$1058)-1))*E3282)))","v":""},{"$f":"IF(A3282=\"\",\"\",+IF(+A3282=D3282,+VLOOKUP(D3282,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3282,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3282=\"\",\"\",+VLOOKUP(+EOMONTH(+F3282,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3282=\"\",\"\",VLOOKUP(D3282,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3282=\"\",\"\",IF(A3282=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3282,-2)+15,Cenários!$A:$D,2,FALSE)>A3282,+VLOOKUP(+EOMONTH(+A3282,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3282,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3282=\"\",\"\",VLOOKUP(F3282,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3282=\"\",\"\",IF(WORKDAY(+A3282,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3282,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3283=\"\",\"\",+IF(+A3283=D3283,+E3283,((+G3283/E3283)^+((NETWORKDAYS(+D3283,A3283,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3283,F3283,Feriados!$A$2:$A$1058)-1))*E3283)))","v":""},{"$f":"IF(A3283=\"\",\"\",+IF(+A3283=D3283,+VLOOKUP(D3283,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3283,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3283=\"\",\"\",+VLOOKUP(+EOMONTH(+F3283,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3283=\"\",\"\",VLOOKUP(D3283,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3283=\"\",\"\",IF(A3283=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3283,-2)+15,Cenários!$A:$D,2,FALSE)>A3283,+VLOOKUP(+EOMONTH(+A3283,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3283,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3283=\"\",\"\",VLOOKUP(F3283,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3283=\"\",\"\",IF(WORKDAY(+A3283,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3283,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3284=\"\",\"\",+IF(+A3284=D3284,+E3284,((+G3284/E3284)^+((NETWORKDAYS(+D3284,A3284,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3284,F3284,Feriados!$A$2:$A$1058)-1))*E3284)))","v":""},{"$f":"IF(A3284=\"\",\"\",+IF(+A3284=D3284,+VLOOKUP(D3284,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3284,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3284=\"\",\"\",+VLOOKUP(+EOMONTH(+F3284,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3284=\"\",\"\",VLOOKUP(D3284,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3284=\"\",\"\",IF(A3284=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3284,-2)+15,Cenários!$A:$D,2,FALSE)>A3284,+VLOOKUP(+EOMONTH(+A3284,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3284,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3284=\"\",\"\",VLOOKUP(F3284,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3284=\"\",\"\",IF(WORKDAY(+A3284,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3284,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3285=\"\",\"\",+IF(+A3285=D3285,+E3285,((+G3285/E3285)^+((NETWORKDAYS(+D3285,A3285,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3285,F3285,Feriados!$A$2:$A$1058)-1))*E3285)))","v":""},{"$f":"IF(A3285=\"\",\"\",+IF(+A3285=D3285,+VLOOKUP(D3285,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3285,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3285=\"\",\"\",+VLOOKUP(+EOMONTH(+F3285,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3285=\"\",\"\",VLOOKUP(D3285,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3285=\"\",\"\",IF(A3285=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3285,-2)+15,Cenários!$A:$D,2,FALSE)>A3285,+VLOOKUP(+EOMONTH(+A3285,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3285,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3285=\"\",\"\",VLOOKUP(F3285,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3285=\"\",\"\",IF(WORKDAY(+A3285,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3285,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3286=\"\",\"\",+IF(+A3286=D3286,+E3286,((+G3286/E3286)^+((NETWORKDAYS(+D3286,A3286,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3286,F3286,Feriados!$A$2:$A$1058)-1))*E3286)))","v":""},{"$f":"IF(A3286=\"\",\"\",+IF(+A3286=D3286,+VLOOKUP(D3286,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3286,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3286=\"\",\"\",+VLOOKUP(+EOMONTH(+F3286,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3286=\"\",\"\",VLOOKUP(D3286,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3286=\"\",\"\",IF(A3286=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3286,-2)+15,Cenários!$A:$D,2,FALSE)>A3286,+VLOOKUP(+EOMONTH(+A3286,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3286,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3286=\"\",\"\",VLOOKUP(F3286,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3286=\"\",\"\",IF(WORKDAY(+A3286,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3286,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3287=\"\",\"\",+IF(+A3287=D3287,+E3287,((+G3287/E3287)^+((NETWORKDAYS(+D3287,A3287,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3287,F3287,Feriados!$A$2:$A$1058)-1))*E3287)))","v":""},{"$f":"IF(A3287=\"\",\"\",+IF(+A3287=D3287,+VLOOKUP(D3287,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3287,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3287=\"\",\"\",+VLOOKUP(+EOMONTH(+F3287,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3287=\"\",\"\",VLOOKUP(D3287,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3287=\"\",\"\",IF(A3287=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3287,-2)+15,Cenários!$A:$D,2,FALSE)>A3287,+VLOOKUP(+EOMONTH(+A3287,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3287,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3287=\"\",\"\",VLOOKUP(F3287,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3287=\"\",\"\",IF(WORKDAY(+A3287,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3287,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3288=\"\",\"\",+IF(+A3288=D3288,+E3288,((+G3288/E3288)^+((NETWORKDAYS(+D3288,A3288,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3288,F3288,Feriados!$A$2:$A$1058)-1))*E3288)))","v":""},{"$f":"IF(A3288=\"\",\"\",+IF(+A3288=D3288,+VLOOKUP(D3288,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3288,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3288=\"\",\"\",+VLOOKUP(+EOMONTH(+F3288,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3288=\"\",\"\",VLOOKUP(D3288,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3288=\"\",\"\",IF(A3288=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3288,-2)+15,Cenários!$A:$D,2,FALSE)>A3288,+VLOOKUP(+EOMONTH(+A3288,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3288,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3288=\"\",\"\",VLOOKUP(F3288,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3288=\"\",\"\",IF(WORKDAY(+A3288,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3288,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3289=\"\",\"\",+IF(+A3289=D3289,+E3289,((+G3289/E3289)^+((NETWORKDAYS(+D3289,A3289,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3289,F3289,Feriados!$A$2:$A$1058)-1))*E3289)))","v":""},{"$f":"IF(A3289=\"\",\"\",+IF(+A3289=D3289,+VLOOKUP(D3289,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3289,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3289=\"\",\"\",+VLOOKUP(+EOMONTH(+F3289,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3289=\"\",\"\",VLOOKUP(D3289,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3289=\"\",\"\",IF(A3289=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3289,-2)+15,Cenários!$A:$D,2,FALSE)>A3289,+VLOOKUP(+EOMONTH(+A3289,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3289,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3289=\"\",\"\",VLOOKUP(F3289,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3289=\"\",\"\",IF(WORKDAY(+A3289,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3289,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3290=\"\",\"\",+IF(+A3290=D3290,+E3290,((+G3290/E3290)^+((NETWORKDAYS(+D3290,A3290,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3290,F3290,Feriados!$A$2:$A$1058)-1))*E3290)))","v":""},{"$f":"IF(A3290=\"\",\"\",+IF(+A3290=D3290,+VLOOKUP(D3290,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3290,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3290=\"\",\"\",+VLOOKUP(+EOMONTH(+F3290,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3290=\"\",\"\",VLOOKUP(D3290,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3290=\"\",\"\",IF(A3290=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3290,-2)+15,Cenários!$A:$D,2,FALSE)>A3290,+VLOOKUP(+EOMONTH(+A3290,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3290,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3290=\"\",\"\",VLOOKUP(F3290,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3290=\"\",\"\",IF(WORKDAY(+A3290,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3290,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3291=\"\",\"\",+IF(+A3291=D3291,+E3291,((+G3291/E3291)^+((NETWORKDAYS(+D3291,A3291,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3291,F3291,Feriados!$A$2:$A$1058)-1))*E3291)))","v":""},{"$f":"IF(A3291=\"\",\"\",+IF(+A3291=D3291,+VLOOKUP(D3291,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3291,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3291=\"\",\"\",+VLOOKUP(+EOMONTH(+F3291,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3291=\"\",\"\",VLOOKUP(D3291,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3291=\"\",\"\",IF(A3291=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3291,-2)+15,Cenários!$A:$D,2,FALSE)>A3291,+VLOOKUP(+EOMONTH(+A3291,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3291,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3291=\"\",\"\",VLOOKUP(F3291,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3291=\"\",\"\",IF(WORKDAY(+A3291,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3291,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3292=\"\",\"\",+IF(+A3292=D3292,+E3292,((+G3292/E3292)^+((NETWORKDAYS(+D3292,A3292,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3292,F3292,Feriados!$A$2:$A$1058)-1))*E3292)))","v":""},{"$f":"IF(A3292=\"\",\"\",+IF(+A3292=D3292,+VLOOKUP(D3292,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3292,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3292=\"\",\"\",+VLOOKUP(+EOMONTH(+F3292,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3292=\"\",\"\",VLOOKUP(D3292,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3292=\"\",\"\",IF(A3292=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3292,-2)+15,Cenários!$A:$D,2,FALSE)>A3292,+VLOOKUP(+EOMONTH(+A3292,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3292,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3292=\"\",\"\",VLOOKUP(F3292,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3292=\"\",\"\",IF(WORKDAY(+A3292,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3292,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3293=\"\",\"\",+IF(+A3293=D3293,+E3293,((+G3293/E3293)^+((NETWORKDAYS(+D3293,A3293,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3293,F3293,Feriados!$A$2:$A$1058)-1))*E3293)))","v":""},{"$f":"IF(A3293=\"\",\"\",+IF(+A3293=D3293,+VLOOKUP(D3293,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3293,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3293=\"\",\"\",+VLOOKUP(+EOMONTH(+F3293,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3293=\"\",\"\",VLOOKUP(D3293,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3293=\"\",\"\",IF(A3293=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3293,-2)+15,Cenários!$A:$D,2,FALSE)>A3293,+VLOOKUP(+EOMONTH(+A3293,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3293,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3293=\"\",\"\",VLOOKUP(F3293,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3293=\"\",\"\",IF(WORKDAY(+A3293,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3293,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3294=\"\",\"\",+IF(+A3294=D3294,+E3294,((+G3294/E3294)^+((NETWORKDAYS(+D3294,A3294,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3294,F3294,Feriados!$A$2:$A$1058)-1))*E3294)))","v":""},{"$f":"IF(A3294=\"\",\"\",+IF(+A3294=D3294,+VLOOKUP(D3294,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3294,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3294=\"\",\"\",+VLOOKUP(+EOMONTH(+F3294,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3294=\"\",\"\",VLOOKUP(D3294,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3294=\"\",\"\",IF(A3294=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3294,-2)+15,Cenários!$A:$D,2,FALSE)>A3294,+VLOOKUP(+EOMONTH(+A3294,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3294,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3294=\"\",\"\",VLOOKUP(F3294,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3294=\"\",\"\",IF(WORKDAY(+A3294,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3294,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3295=\"\",\"\",+IF(+A3295=D3295,+E3295,((+G3295/E3295)^+((NETWORKDAYS(+D3295,A3295,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3295,F3295,Feriados!$A$2:$A$1058)-1))*E3295)))","v":""},{"$f":"IF(A3295=\"\",\"\",+IF(+A3295=D3295,+VLOOKUP(D3295,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3295,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3295=\"\",\"\",+VLOOKUP(+EOMONTH(+F3295,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3295=\"\",\"\",VLOOKUP(D3295,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3295=\"\",\"\",IF(A3295=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3295,-2)+15,Cenários!$A:$D,2,FALSE)>A3295,+VLOOKUP(+EOMONTH(+A3295,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3295,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3295=\"\",\"\",VLOOKUP(F3295,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3295=\"\",\"\",IF(WORKDAY(+A3295,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3295,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3296=\"\",\"\",+IF(+A3296=D3296,+E3296,((+G3296/E3296)^+((NETWORKDAYS(+D3296,A3296,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3296,F3296,Feriados!$A$2:$A$1058)-1))*E3296)))","v":""},{"$f":"IF(A3296=\"\",\"\",+IF(+A3296=D3296,+VLOOKUP(D3296,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3296,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3296=\"\",\"\",+VLOOKUP(+EOMONTH(+F3296,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3296=\"\",\"\",VLOOKUP(D3296,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3296=\"\",\"\",IF(A3296=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3296,-2)+15,Cenários!$A:$D,2,FALSE)>A3296,+VLOOKUP(+EOMONTH(+A3296,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3296,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3296=\"\",\"\",VLOOKUP(F3296,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3296=\"\",\"\",IF(WORKDAY(+A3296,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3296,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3297=\"\",\"\",+IF(+A3297=D3297,+E3297,((+G3297/E3297)^+((NETWORKDAYS(+D3297,A3297,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3297,F3297,Feriados!$A$2:$A$1058)-1))*E3297)))","v":""},{"$f":"IF(A3297=\"\",\"\",+IF(+A3297=D3297,+VLOOKUP(D3297,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3297,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3297=\"\",\"\",+VLOOKUP(+EOMONTH(+F3297,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3297=\"\",\"\",VLOOKUP(D3297,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3297=\"\",\"\",IF(A3297=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3297,-2)+15,Cenários!$A:$D,2,FALSE)>A3297,+VLOOKUP(+EOMONTH(+A3297,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3297,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3297=\"\",\"\",VLOOKUP(F3297,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3297=\"\",\"\",IF(WORKDAY(+A3297,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3297,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3298=\"\",\"\",+IF(+A3298=D3298,+E3298,((+G3298/E3298)^+((NETWORKDAYS(+D3298,A3298,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3298,F3298,Feriados!$A$2:$A$1058)-1))*E3298)))","v":""},{"$f":"IF(A3298=\"\",\"\",+IF(+A3298=D3298,+VLOOKUP(D3298,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3298,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3298=\"\",\"\",+VLOOKUP(+EOMONTH(+F3298,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3298=\"\",\"\",VLOOKUP(D3298,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3298=\"\",\"\",IF(A3298=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3298,-2)+15,Cenários!$A:$D,2,FALSE)>A3298,+VLOOKUP(+EOMONTH(+A3298,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3298,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3298=\"\",\"\",VLOOKUP(F3298,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3298=\"\",\"\",IF(WORKDAY(+A3298,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3298,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3299=\"\",\"\",+IF(+A3299=D3299,+E3299,((+G3299/E3299)^+((NETWORKDAYS(+D3299,A3299,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3299,F3299,Feriados!$A$2:$A$1058)-1))*E3299)))","v":""},{"$f":"IF(A3299=\"\",\"\",+IF(+A3299=D3299,+VLOOKUP(D3299,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3299,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3299=\"\",\"\",+VLOOKUP(+EOMONTH(+F3299,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3299=\"\",\"\",VLOOKUP(D3299,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3299=\"\",\"\",IF(A3299=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3299,-2)+15,Cenários!$A:$D,2,FALSE)>A3299,+VLOOKUP(+EOMONTH(+A3299,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3299,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3299=\"\",\"\",VLOOKUP(F3299,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3299=\"\",\"\",IF(WORKDAY(+A3299,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3299,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3300=\"\",\"\",+IF(+A3300=D3300,+E3300,((+G3300/E3300)^+((NETWORKDAYS(+D3300,A3300,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3300,F3300,Feriados!$A$2:$A$1058)-1))*E3300)))","v":""},{"$f":"IF(A3300=\"\",\"\",+IF(+A3300=D3300,+VLOOKUP(D3300,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3300,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3300=\"\",\"\",+VLOOKUP(+EOMONTH(+F3300,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3300=\"\",\"\",VLOOKUP(D3300,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3300=\"\",\"\",IF(A3300=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3300,-2)+15,Cenários!$A:$D,2,FALSE)>A3300,+VLOOKUP(+EOMONTH(+A3300,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3300,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3300=\"\",\"\",VLOOKUP(F3300,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3300=\"\",\"\",IF(WORKDAY(+A3300,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3300,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3301=\"\",\"\",+IF(+A3301=D3301,+E3301,((+G3301/E3301)^+((NETWORKDAYS(+D3301,A3301,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3301,F3301,Feriados!$A$2:$A$1058)-1))*E3301)))","v":""},{"$f":"IF(A3301=\"\",\"\",+IF(+A3301=D3301,+VLOOKUP(D3301,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3301,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3301=\"\",\"\",+VLOOKUP(+EOMONTH(+F3301,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3301=\"\",\"\",VLOOKUP(D3301,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3301=\"\",\"\",IF(A3301=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3301,-2)+15,Cenários!$A:$D,2,FALSE)>A3301,+VLOOKUP(+EOMONTH(+A3301,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3301,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3301=\"\",\"\",VLOOKUP(F3301,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3301=\"\",\"\",IF(WORKDAY(+A3301,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3301,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3302=\"\",\"\",+IF(+A3302=D3302,+E3302,((+G3302/E3302)^+((NETWORKDAYS(+D3302,A3302,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3302,F3302,Feriados!$A$2:$A$1058)-1))*E3302)))","v":""},{"$f":"IF(A3302=\"\",\"\",+IF(+A3302=D3302,+VLOOKUP(D3302,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3302,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3302=\"\",\"\",+VLOOKUP(+EOMONTH(+F3302,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3302=\"\",\"\",VLOOKUP(D3302,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3302=\"\",\"\",IF(A3302=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3302,-2)+15,Cenários!$A:$D,2,FALSE)>A3302,+VLOOKUP(+EOMONTH(+A3302,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3302,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3302=\"\",\"\",VLOOKUP(F3302,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3302=\"\",\"\",IF(WORKDAY(+A3302,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3302,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3303=\"\",\"\",+IF(+A3303=D3303,+E3303,((+G3303/E3303)^+((NETWORKDAYS(+D3303,A3303,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3303,F3303,Feriados!$A$2:$A$1058)-1))*E3303)))","v":""},{"$f":"IF(A3303=\"\",\"\",+IF(+A3303=D3303,+VLOOKUP(D3303,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3303,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3303=\"\",\"\",+VLOOKUP(+EOMONTH(+F3303,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3303=\"\",\"\",VLOOKUP(D3303,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3303=\"\",\"\",IF(A3303=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3303,-2)+15,Cenários!$A:$D,2,FALSE)>A3303,+VLOOKUP(+EOMONTH(+A3303,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3303,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3303=\"\",\"\",VLOOKUP(F3303,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3303=\"\",\"\",IF(WORKDAY(+A3303,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3303,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3304=\"\",\"\",+IF(+A3304=D3304,+E3304,((+G3304/E3304)^+((NETWORKDAYS(+D3304,A3304,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3304,F3304,Feriados!$A$2:$A$1058)-1))*E3304)))","v":""},{"$f":"IF(A3304=\"\",\"\",+IF(+A3304=D3304,+VLOOKUP(D3304,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3304,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3304=\"\",\"\",+VLOOKUP(+EOMONTH(+F3304,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3304=\"\",\"\",VLOOKUP(D3304,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3304=\"\",\"\",IF(A3304=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3304,-2)+15,Cenários!$A:$D,2,FALSE)>A3304,+VLOOKUP(+EOMONTH(+A3304,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3304,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3304=\"\",\"\",VLOOKUP(F3304,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3304=\"\",\"\",IF(WORKDAY(+A3304,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3304,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3305=\"\",\"\",+IF(+A3305=D3305,+E3305,((+G3305/E3305)^+((NETWORKDAYS(+D3305,A3305,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3305,F3305,Feriados!$A$2:$A$1058)-1))*E3305)))","v":""},{"$f":"IF(A3305=\"\",\"\",+IF(+A3305=D3305,+VLOOKUP(D3305,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3305,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3305=\"\",\"\",+VLOOKUP(+EOMONTH(+F3305,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3305=\"\",\"\",VLOOKUP(D3305,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3305=\"\",\"\",IF(A3305=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3305,-2)+15,Cenários!$A:$D,2,FALSE)>A3305,+VLOOKUP(+EOMONTH(+A3305,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3305,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3305=\"\",\"\",VLOOKUP(F3305,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3305=\"\",\"\",IF(WORKDAY(+A3305,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3305,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3306=\"\",\"\",+IF(+A3306=D3306,+E3306,((+G3306/E3306)^+((NETWORKDAYS(+D3306,A3306,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3306,F3306,Feriados!$A$2:$A$1058)-1))*E3306)))","v":""},{"$f":"IF(A3306=\"\",\"\",+IF(+A3306=D3306,+VLOOKUP(D3306,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3306,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3306=\"\",\"\",+VLOOKUP(+EOMONTH(+F3306,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3306=\"\",\"\",VLOOKUP(D3306,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3306=\"\",\"\",IF(A3306=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3306,-2)+15,Cenários!$A:$D,2,FALSE)>A3306,+VLOOKUP(+EOMONTH(+A3306,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3306,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3306=\"\",\"\",VLOOKUP(F3306,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3306=\"\",\"\",IF(WORKDAY(+A3306,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3306,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3307=\"\",\"\",+IF(+A3307=D3307,+E3307,((+G3307/E3307)^+((NETWORKDAYS(+D3307,A3307,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3307,F3307,Feriados!$A$2:$A$1058)-1))*E3307)))","v":""},{"$f":"IF(A3307=\"\",\"\",+IF(+A3307=D3307,+VLOOKUP(D3307,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3307,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3307=\"\",\"\",+VLOOKUP(+EOMONTH(+F3307,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3307=\"\",\"\",VLOOKUP(D3307,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3307=\"\",\"\",IF(A3307=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3307,-2)+15,Cenários!$A:$D,2,FALSE)>A3307,+VLOOKUP(+EOMONTH(+A3307,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3307,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3307=\"\",\"\",VLOOKUP(F3307,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3307=\"\",\"\",IF(WORKDAY(+A3307,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3307,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3308=\"\",\"\",+IF(+A3308=D3308,+E3308,((+G3308/E3308)^+((NETWORKDAYS(+D3308,A3308,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3308,F3308,Feriados!$A$2:$A$1058)-1))*E3308)))","v":""},{"$f":"IF(A3308=\"\",\"\",+IF(+A3308=D3308,+VLOOKUP(D3308,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3308,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3308=\"\",\"\",+VLOOKUP(+EOMONTH(+F3308,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3308=\"\",\"\",VLOOKUP(D3308,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3308=\"\",\"\",IF(A3308=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3308,-2)+15,Cenários!$A:$D,2,FALSE)>A3308,+VLOOKUP(+EOMONTH(+A3308,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3308,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3308=\"\",\"\",VLOOKUP(F3308,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3308=\"\",\"\",IF(WORKDAY(+A3308,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3308,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3309=\"\",\"\",+IF(+A3309=D3309,+E3309,((+G3309/E3309)^+((NETWORKDAYS(+D3309,A3309,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3309,F3309,Feriados!$A$2:$A$1058)-1))*E3309)))","v":""},{"$f":"IF(A3309=\"\",\"\",+IF(+A3309=D3309,+VLOOKUP(D3309,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3309,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3309=\"\",\"\",+VLOOKUP(+EOMONTH(+F3309,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3309=\"\",\"\",VLOOKUP(D3309,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3309=\"\",\"\",IF(A3309=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3309,-2)+15,Cenários!$A:$D,2,FALSE)>A3309,+VLOOKUP(+EOMONTH(+A3309,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3309,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3309=\"\",\"\",VLOOKUP(F3309,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3309=\"\",\"\",IF(WORKDAY(+A3309,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3309,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3310=\"\",\"\",+IF(+A3310=D3310,+E3310,((+G3310/E3310)^+((NETWORKDAYS(+D3310,A3310,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3310,F3310,Feriados!$A$2:$A$1058)-1))*E3310)))","v":""},{"$f":"IF(A3310=\"\",\"\",+IF(+A3310=D3310,+VLOOKUP(D3310,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3310,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3310=\"\",\"\",+VLOOKUP(+EOMONTH(+F3310,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3310=\"\",\"\",VLOOKUP(D3310,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3310=\"\",\"\",IF(A3310=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3310,-2)+15,Cenários!$A:$D,2,FALSE)>A3310,+VLOOKUP(+EOMONTH(+A3310,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3310,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3310=\"\",\"\",VLOOKUP(F3310,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3310=\"\",\"\",IF(WORKDAY(+A3310,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3310,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3311=\"\",\"\",+IF(+A3311=D3311,+E3311,((+G3311/E3311)^+((NETWORKDAYS(+D3311,A3311,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3311,F3311,Feriados!$A$2:$A$1058)-1))*E3311)))","v":""},{"$f":"IF(A3311=\"\",\"\",+IF(+A3311=D3311,+VLOOKUP(D3311,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3311,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3311=\"\",\"\",+VLOOKUP(+EOMONTH(+F3311,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3311=\"\",\"\",VLOOKUP(D3311,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3311=\"\",\"\",IF(A3311=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3311,-2)+15,Cenários!$A:$D,2,FALSE)>A3311,+VLOOKUP(+EOMONTH(+A3311,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3311,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3311=\"\",\"\",VLOOKUP(F3311,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3311=\"\",\"\",IF(WORKDAY(+A3311,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3311,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3312=\"\",\"\",+IF(+A3312=D3312,+E3312,((+G3312/E3312)^+((NETWORKDAYS(+D3312,A3312,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3312,F3312,Feriados!$A$2:$A$1058)-1))*E3312)))","v":""},{"$f":"IF(A3312=\"\",\"\",+IF(+A3312=D3312,+VLOOKUP(D3312,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3312,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3312=\"\",\"\",+VLOOKUP(+EOMONTH(+F3312,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3312=\"\",\"\",VLOOKUP(D3312,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3312=\"\",\"\",IF(A3312=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3312,-2)+15,Cenários!$A:$D,2,FALSE)>A3312,+VLOOKUP(+EOMONTH(+A3312,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3312,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3312=\"\",\"\",VLOOKUP(F3312,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3312=\"\",\"\",IF(WORKDAY(+A3312,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3312,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3313=\"\",\"\",+IF(+A3313=D3313,+E3313,((+G3313/E3313)^+((NETWORKDAYS(+D3313,A3313,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3313,F3313,Feriados!$A$2:$A$1058)-1))*E3313)))","v":""},{"$f":"IF(A3313=\"\",\"\",+IF(+A3313=D3313,+VLOOKUP(D3313,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3313,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3313=\"\",\"\",+VLOOKUP(+EOMONTH(+F3313,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3313=\"\",\"\",VLOOKUP(D3313,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3313=\"\",\"\",IF(A3313=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3313,-2)+15,Cenários!$A:$D,2,FALSE)>A3313,+VLOOKUP(+EOMONTH(+A3313,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3313,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3313=\"\",\"\",VLOOKUP(F3313,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3313=\"\",\"\",IF(WORKDAY(+A3313,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3313,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3314=\"\",\"\",+IF(+A3314=D3314,+E3314,((+G3314/E3314)^+((NETWORKDAYS(+D3314,A3314,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3314,F3314,Feriados!$A$2:$A$1058)-1))*E3314)))","v":""},{"$f":"IF(A3314=\"\",\"\",+IF(+A3314=D3314,+VLOOKUP(D3314,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3314,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3314=\"\",\"\",+VLOOKUP(+EOMONTH(+F3314,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3314=\"\",\"\",VLOOKUP(D3314,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3314=\"\",\"\",IF(A3314=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3314,-2)+15,Cenários!$A:$D,2,FALSE)>A3314,+VLOOKUP(+EOMONTH(+A3314,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3314,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3314=\"\",\"\",VLOOKUP(F3314,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3314=\"\",\"\",IF(WORKDAY(+A3314,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3314,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3315=\"\",\"\",+IF(+A3315=D3315,+E3315,((+G3315/E3315)^+((NETWORKDAYS(+D3315,A3315,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3315,F3315,Feriados!$A$2:$A$1058)-1))*E3315)))","v":""},{"$f":"IF(A3315=\"\",\"\",+IF(+A3315=D3315,+VLOOKUP(D3315,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3315,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3315=\"\",\"\",+VLOOKUP(+EOMONTH(+F3315,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3315=\"\",\"\",VLOOKUP(D3315,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3315=\"\",\"\",IF(A3315=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3315,-2)+15,Cenários!$A:$D,2,FALSE)>A3315,+VLOOKUP(+EOMONTH(+A3315,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3315,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3315=\"\",\"\",VLOOKUP(F3315,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3315=\"\",\"\",IF(WORKDAY(+A3315,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3315,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3316=\"\",\"\",+IF(+A3316=D3316,+E3316,((+G3316/E3316)^+((NETWORKDAYS(+D3316,A3316,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3316,F3316,Feriados!$A$2:$A$1058)-1))*E3316)))","v":""},{"$f":"IF(A3316=\"\",\"\",+IF(+A3316=D3316,+VLOOKUP(D3316,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3316,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3316=\"\",\"\",+VLOOKUP(+EOMONTH(+F3316,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3316=\"\",\"\",VLOOKUP(D3316,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3316=\"\",\"\",IF(A3316=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3316,-2)+15,Cenários!$A:$D,2,FALSE)>A3316,+VLOOKUP(+EOMONTH(+A3316,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3316,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3316=\"\",\"\",VLOOKUP(F3316,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3316=\"\",\"\",IF(WORKDAY(+A3316,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3316,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3317=\"\",\"\",+IF(+A3317=D3317,+E3317,((+G3317/E3317)^+((NETWORKDAYS(+D3317,A3317,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3317,F3317,Feriados!$A$2:$A$1058)-1))*E3317)))","v":""},{"$f":"IF(A3317=\"\",\"\",+IF(+A3317=D3317,+VLOOKUP(D3317,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3317,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3317=\"\",\"\",+VLOOKUP(+EOMONTH(+F3317,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3317=\"\",\"\",VLOOKUP(D3317,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3317=\"\",\"\",IF(A3317=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3317,-2)+15,Cenários!$A:$D,2,FALSE)>A3317,+VLOOKUP(+EOMONTH(+A3317,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3317,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3317=\"\",\"\",VLOOKUP(F3317,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3317=\"\",\"\",IF(WORKDAY(+A3317,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3317,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3318=\"\",\"\",+IF(+A3318=D3318,+E3318,((+G3318/E3318)^+((NETWORKDAYS(+D3318,A3318,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3318,F3318,Feriados!$A$2:$A$1058)-1))*E3318)))","v":""},{"$f":"IF(A3318=\"\",\"\",+IF(+A3318=D3318,+VLOOKUP(D3318,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3318,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3318=\"\",\"\",+VLOOKUP(+EOMONTH(+F3318,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3318=\"\",\"\",VLOOKUP(D3318,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3318=\"\",\"\",IF(A3318=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3318,-2)+15,Cenários!$A:$D,2,FALSE)>A3318,+VLOOKUP(+EOMONTH(+A3318,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3318,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3318=\"\",\"\",VLOOKUP(F3318,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3318=\"\",\"\",IF(WORKDAY(+A3318,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3318,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3319=\"\",\"\",+IF(+A3319=D3319,+E3319,((+G3319/E3319)^+((NETWORKDAYS(+D3319,A3319,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3319,F3319,Feriados!$A$2:$A$1058)-1))*E3319)))","v":""},{"$f":"IF(A3319=\"\",\"\",+IF(+A3319=D3319,+VLOOKUP(D3319,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3319,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3319=\"\",\"\",+VLOOKUP(+EOMONTH(+F3319,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3319=\"\",\"\",VLOOKUP(D3319,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3319=\"\",\"\",IF(A3319=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3319,-2)+15,Cenários!$A:$D,2,FALSE)>A3319,+VLOOKUP(+EOMONTH(+A3319,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3319,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3319=\"\",\"\",VLOOKUP(F3319,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3319=\"\",\"\",IF(WORKDAY(+A3319,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3319,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3320=\"\",\"\",+IF(+A3320=D3320,+E3320,((+G3320/E3320)^+((NETWORKDAYS(+D3320,A3320,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3320,F3320,Feriados!$A$2:$A$1058)-1))*E3320)))","v":""},{"$f":"IF(A3320=\"\",\"\",+IF(+A3320=D3320,+VLOOKUP(D3320,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3320,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3320=\"\",\"\",+VLOOKUP(+EOMONTH(+F3320,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3320=\"\",\"\",VLOOKUP(D3320,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3320=\"\",\"\",IF(A3320=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3320,-2)+15,Cenários!$A:$D,2,FALSE)>A3320,+VLOOKUP(+EOMONTH(+A3320,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3320,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3320=\"\",\"\",VLOOKUP(F3320,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3320=\"\",\"\",IF(WORKDAY(+A3320,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3320,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3321=\"\",\"\",+IF(+A3321=D3321,+E3321,((+G3321/E3321)^+((NETWORKDAYS(+D3321,A3321,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3321,F3321,Feriados!$A$2:$A$1058)-1))*E3321)))","v":""},{"$f":"IF(A3321=\"\",\"\",+IF(+A3321=D3321,+VLOOKUP(D3321,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3321,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3321=\"\",\"\",+VLOOKUP(+EOMONTH(+F3321,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3321=\"\",\"\",VLOOKUP(D3321,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3321=\"\",\"\",IF(A3321=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3321,-2)+15,Cenários!$A:$D,2,FALSE)>A3321,+VLOOKUP(+EOMONTH(+A3321,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3321,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3321=\"\",\"\",VLOOKUP(F3321,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3321=\"\",\"\",IF(WORKDAY(+A3321,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3321,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3322=\"\",\"\",+IF(+A3322=D3322,+E3322,((+G3322/E3322)^+((NETWORKDAYS(+D3322,A3322,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3322,F3322,Feriados!$A$2:$A$1058)-1))*E3322)))","v":""},{"$f":"IF(A3322=\"\",\"\",+IF(+A3322=D3322,+VLOOKUP(D3322,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3322,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3322=\"\",\"\",+VLOOKUP(+EOMONTH(+F3322,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3322=\"\",\"\",VLOOKUP(D3322,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3322=\"\",\"\",IF(A3322=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3322,-2)+15,Cenários!$A:$D,2,FALSE)>A3322,+VLOOKUP(+EOMONTH(+A3322,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3322,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3322=\"\",\"\",VLOOKUP(F3322,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3322=\"\",\"\",IF(WORKDAY(+A3322,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3322,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3323=\"\",\"\",+IF(+A3323=D3323,+E3323,((+G3323/E3323)^+((NETWORKDAYS(+D3323,A3323,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3323,F3323,Feriados!$A$2:$A$1058)-1))*E3323)))","v":""},{"$f":"IF(A3323=\"\",\"\",+IF(+A3323=D3323,+VLOOKUP(D3323,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3323,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3323=\"\",\"\",+VLOOKUP(+EOMONTH(+F3323,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3323=\"\",\"\",VLOOKUP(D3323,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3323=\"\",\"\",IF(A3323=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3323,-2)+15,Cenários!$A:$D,2,FALSE)>A3323,+VLOOKUP(+EOMONTH(+A3323,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3323,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3323=\"\",\"\",VLOOKUP(F3323,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3323=\"\",\"\",IF(WORKDAY(+A3323,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3323,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3324=\"\",\"\",+IF(+A3324=D3324,+E3324,((+G3324/E3324)^+((NETWORKDAYS(+D3324,A3324,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3324,F3324,Feriados!$A$2:$A$1058)-1))*E3324)))","v":""},{"$f":"IF(A3324=\"\",\"\",+IF(+A3324=D3324,+VLOOKUP(D3324,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3324,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3324=\"\",\"\",+VLOOKUP(+EOMONTH(+F3324,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3324=\"\",\"\",VLOOKUP(D3324,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3324=\"\",\"\",IF(A3324=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3324,-2)+15,Cenários!$A:$D,2,FALSE)>A3324,+VLOOKUP(+EOMONTH(+A3324,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3324,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3324=\"\",\"\",VLOOKUP(F3324,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3324=\"\",\"\",IF(WORKDAY(+A3324,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3324,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3325=\"\",\"\",+IF(+A3325=D3325,+E3325,((+G3325/E3325)^+((NETWORKDAYS(+D3325,A3325,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3325,F3325,Feriados!$A$2:$A$1058)-1))*E3325)))","v":""},{"$f":"IF(A3325=\"\",\"\",+IF(+A3325=D3325,+VLOOKUP(D3325,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3325,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3325=\"\",\"\",+VLOOKUP(+EOMONTH(+F3325,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3325=\"\",\"\",VLOOKUP(D3325,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3325=\"\",\"\",IF(A3325=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3325,-2)+15,Cenários!$A:$D,2,FALSE)>A3325,+VLOOKUP(+EOMONTH(+A3325,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3325,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3325=\"\",\"\",VLOOKUP(F3325,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3325=\"\",\"\",IF(WORKDAY(+A3325,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3325,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3326=\"\",\"\",+IF(+A3326=D3326,+E3326,((+G3326/E3326)^+((NETWORKDAYS(+D3326,A3326,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3326,F3326,Feriados!$A$2:$A$1058)-1))*E3326)))","v":""},{"$f":"IF(A3326=\"\",\"\",+IF(+A3326=D3326,+VLOOKUP(D3326,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3326,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3326=\"\",\"\",+VLOOKUP(+EOMONTH(+F3326,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3326=\"\",\"\",VLOOKUP(D3326,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3326=\"\",\"\",IF(A3326=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3326,-2)+15,Cenários!$A:$D,2,FALSE)>A3326,+VLOOKUP(+EOMONTH(+A3326,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3326,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3326=\"\",\"\",VLOOKUP(F3326,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3326=\"\",\"\",IF(WORKDAY(+A3326,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3326,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3327=\"\",\"\",+IF(+A3327=D3327,+E3327,((+G3327/E3327)^+((NETWORKDAYS(+D3327,A3327,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3327,F3327,Feriados!$A$2:$A$1058)-1))*E3327)))","v":""},{"$f":"IF(A3327=\"\",\"\",+IF(+A3327=D3327,+VLOOKUP(D3327,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3327,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3327=\"\",\"\",+VLOOKUP(+EOMONTH(+F3327,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3327=\"\",\"\",VLOOKUP(D3327,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3327=\"\",\"\",IF(A3327=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3327,-2)+15,Cenários!$A:$D,2,FALSE)>A3327,+VLOOKUP(+EOMONTH(+A3327,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3327,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3327=\"\",\"\",VLOOKUP(F3327,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3327=\"\",\"\",IF(WORKDAY(+A3327,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3327,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3328=\"\",\"\",+IF(+A3328=D3328,+E3328,((+G3328/E3328)^+((NETWORKDAYS(+D3328,A3328,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3328,F3328,Feriados!$A$2:$A$1058)-1))*E3328)))","v":""},{"$f":"IF(A3328=\"\",\"\",+IF(+A3328=D3328,+VLOOKUP(D3328,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3328,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3328=\"\",\"\",+VLOOKUP(+EOMONTH(+F3328,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3328=\"\",\"\",VLOOKUP(D3328,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3328=\"\",\"\",IF(A3328=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3328,-2)+15,Cenários!$A:$D,2,FALSE)>A3328,+VLOOKUP(+EOMONTH(+A3328,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3328,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3328=\"\",\"\",VLOOKUP(F3328,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3328=\"\",\"\",IF(WORKDAY(+A3328,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3328,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3329=\"\",\"\",+IF(+A3329=D3329,+E3329,((+G3329/E3329)^+((NETWORKDAYS(+D3329,A3329,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3329,F3329,Feriados!$A$2:$A$1058)-1))*E3329)))","v":""},{"$f":"IF(A3329=\"\",\"\",+IF(+A3329=D3329,+VLOOKUP(D3329,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3329,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3329=\"\",\"\",+VLOOKUP(+EOMONTH(+F3329,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3329=\"\",\"\",VLOOKUP(D3329,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3329=\"\",\"\",IF(A3329=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3329,-2)+15,Cenários!$A:$D,2,FALSE)>A3329,+VLOOKUP(+EOMONTH(+A3329,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3329,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3329=\"\",\"\",VLOOKUP(F3329,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3329=\"\",\"\",IF(WORKDAY(+A3329,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3329,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3330=\"\",\"\",+IF(+A3330=D3330,+E3330,((+G3330/E3330)^+((NETWORKDAYS(+D3330,A3330,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3330,F3330,Feriados!$A$2:$A$1058)-1))*E3330)))","v":""},{"$f":"IF(A3330=\"\",\"\",+IF(+A3330=D3330,+VLOOKUP(D3330,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3330,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3330=\"\",\"\",+VLOOKUP(+EOMONTH(+F3330,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3330=\"\",\"\",VLOOKUP(D3330,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3330=\"\",\"\",IF(A3330=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3330,-2)+15,Cenários!$A:$D,2,FALSE)>A3330,+VLOOKUP(+EOMONTH(+A3330,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3330,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3330=\"\",\"\",VLOOKUP(F3330,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3330=\"\",\"\",IF(WORKDAY(+A3330,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3330,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3331=\"\",\"\",+IF(+A3331=D3331,+E3331,((+G3331/E3331)^+((NETWORKDAYS(+D3331,A3331,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3331,F3331,Feriados!$A$2:$A$1058)-1))*E3331)))","v":""},{"$f":"IF(A3331=\"\",\"\",+IF(+A3331=D3331,+VLOOKUP(D3331,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3331,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3331=\"\",\"\",+VLOOKUP(+EOMONTH(+F3331,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3331=\"\",\"\",VLOOKUP(D3331,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3331=\"\",\"\",IF(A3331=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3331,-2)+15,Cenários!$A:$D,2,FALSE)>A3331,+VLOOKUP(+EOMONTH(+A3331,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3331,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3331=\"\",\"\",VLOOKUP(F3331,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3331=\"\",\"\",IF(WORKDAY(+A3331,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3331,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3332=\"\",\"\",+IF(+A3332=D3332,+E3332,((+G3332/E3332)^+((NETWORKDAYS(+D3332,A3332,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3332,F3332,Feriados!$A$2:$A$1058)-1))*E3332)))","v":""},{"$f":"IF(A3332=\"\",\"\",+IF(+A3332=D3332,+VLOOKUP(D3332,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3332,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3332=\"\",\"\",+VLOOKUP(+EOMONTH(+F3332,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3332=\"\",\"\",VLOOKUP(D3332,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3332=\"\",\"\",IF(A3332=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3332,-2)+15,Cenários!$A:$D,2,FALSE)>A3332,+VLOOKUP(+EOMONTH(+A3332,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3332,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3332=\"\",\"\",VLOOKUP(F3332,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3332=\"\",\"\",IF(WORKDAY(+A3332,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3332,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3333=\"\",\"\",+IF(+A3333=D3333,+E3333,((+G3333/E3333)^+((NETWORKDAYS(+D3333,A3333,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3333,F3333,Feriados!$A$2:$A$1058)-1))*E3333)))","v":""},{"$f":"IF(A3333=\"\",\"\",+IF(+A3333=D3333,+VLOOKUP(D3333,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3333,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3333=\"\",\"\",+VLOOKUP(+EOMONTH(+F3333,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3333=\"\",\"\",VLOOKUP(D3333,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3333=\"\",\"\",IF(A3333=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3333,-2)+15,Cenários!$A:$D,2,FALSE)>A3333,+VLOOKUP(+EOMONTH(+A3333,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3333,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3333=\"\",\"\",VLOOKUP(F3333,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3333=\"\",\"\",IF(WORKDAY(+A3333,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3333,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3334=\"\",\"\",+IF(+A3334=D3334,+E3334,((+G3334/E3334)^+((NETWORKDAYS(+D3334,A3334,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3334,F3334,Feriados!$A$2:$A$1058)-1))*E3334)))","v":""},{"$f":"IF(A3334=\"\",\"\",+IF(+A3334=D3334,+VLOOKUP(D3334,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3334,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3334=\"\",\"\",+VLOOKUP(+EOMONTH(+F3334,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3334=\"\",\"\",VLOOKUP(D3334,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3334=\"\",\"\",IF(A3334=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3334,-2)+15,Cenários!$A:$D,2,FALSE)>A3334,+VLOOKUP(+EOMONTH(+A3334,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3334,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3334=\"\",\"\",VLOOKUP(F3334,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3334=\"\",\"\",IF(WORKDAY(+A3334,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3334,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3335=\"\",\"\",+IF(+A3335=D3335,+E3335,((+G3335/E3335)^+((NETWORKDAYS(+D3335,A3335,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3335,F3335,Feriados!$A$2:$A$1058)-1))*E3335)))","v":""},{"$f":"IF(A3335=\"\",\"\",+IF(+A3335=D3335,+VLOOKUP(D3335,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3335,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3335=\"\",\"\",+VLOOKUP(+EOMONTH(+F3335,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3335=\"\",\"\",VLOOKUP(D3335,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3335=\"\",\"\",IF(A3335=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3335,-2)+15,Cenários!$A:$D,2,FALSE)>A3335,+VLOOKUP(+EOMONTH(+A3335,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3335,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3335=\"\",\"\",VLOOKUP(F3335,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3335=\"\",\"\",IF(WORKDAY(+A3335,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3335,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3336=\"\",\"\",+IF(+A3336=D3336,+E3336,((+G3336/E3336)^+((NETWORKDAYS(+D3336,A3336,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3336,F3336,Feriados!$A$2:$A$1058)-1))*E3336)))","v":""},{"$f":"IF(A3336=\"\",\"\",+IF(+A3336=D3336,+VLOOKUP(D3336,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3336,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3336=\"\",\"\",+VLOOKUP(+EOMONTH(+F3336,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3336=\"\",\"\",VLOOKUP(D3336,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3336=\"\",\"\",IF(A3336=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3336,-2)+15,Cenários!$A:$D,2,FALSE)>A3336,+VLOOKUP(+EOMONTH(+A3336,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3336,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3336=\"\",\"\",VLOOKUP(F3336,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3336=\"\",\"\",IF(WORKDAY(+A3336,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3336,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3337=\"\",\"\",+IF(+A3337=D3337,+E3337,((+G3337/E3337)^+((NETWORKDAYS(+D3337,A3337,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3337,F3337,Feriados!$A$2:$A$1058)-1))*E3337)))","v":""},{"$f":"IF(A3337=\"\",\"\",+IF(+A3337=D3337,+VLOOKUP(D3337,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3337,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3337=\"\",\"\",+VLOOKUP(+EOMONTH(+F3337,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3337=\"\",\"\",VLOOKUP(D3337,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3337=\"\",\"\",IF(A3337=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3337,-2)+15,Cenários!$A:$D,2,FALSE)>A3337,+VLOOKUP(+EOMONTH(+A3337,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3337,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3337=\"\",\"\",VLOOKUP(F3337,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3337=\"\",\"\",IF(WORKDAY(+A3337,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3337,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3338=\"\",\"\",+IF(+A3338=D3338,+E3338,((+G3338/E3338)^+((NETWORKDAYS(+D3338,A3338,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3338,F3338,Feriados!$A$2:$A$1058)-1))*E3338)))","v":""},{"$f":"IF(A3338=\"\",\"\",+IF(+A3338=D3338,+VLOOKUP(D3338,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3338,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3338=\"\",\"\",+VLOOKUP(+EOMONTH(+F3338,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3338=\"\",\"\",VLOOKUP(D3338,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3338=\"\",\"\",IF(A3338=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3338,-2)+15,Cenários!$A:$D,2,FALSE)>A3338,+VLOOKUP(+EOMONTH(+A3338,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3338,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3338=\"\",\"\",VLOOKUP(F3338,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3338=\"\",\"\",IF(WORKDAY(+A3338,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3338,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3339=\"\",\"\",+IF(+A3339=D3339,+E3339,((+G3339/E3339)^+((NETWORKDAYS(+D3339,A3339,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3339,F3339,Feriados!$A$2:$A$1058)-1))*E3339)))","v":""},{"$f":"IF(A3339=\"\",\"\",+IF(+A3339=D3339,+VLOOKUP(D3339,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3339,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3339=\"\",\"\",+VLOOKUP(+EOMONTH(+F3339,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3339=\"\",\"\",VLOOKUP(D3339,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3339=\"\",\"\",IF(A3339=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3339,-2)+15,Cenários!$A:$D,2,FALSE)>A3339,+VLOOKUP(+EOMONTH(+A3339,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3339,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3339=\"\",\"\",VLOOKUP(F3339,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3339=\"\",\"\",IF(WORKDAY(+A3339,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3339,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3340=\"\",\"\",+IF(+A3340=D3340,+E3340,((+G3340/E3340)^+((NETWORKDAYS(+D3340,A3340,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3340,F3340,Feriados!$A$2:$A$1058)-1))*E3340)))","v":""},{"$f":"IF(A3340=\"\",\"\",+IF(+A3340=D3340,+VLOOKUP(D3340,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3340,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3340=\"\",\"\",+VLOOKUP(+EOMONTH(+F3340,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3340=\"\",\"\",VLOOKUP(D3340,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3340=\"\",\"\",IF(A3340=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3340,-2)+15,Cenários!$A:$D,2,FALSE)>A3340,+VLOOKUP(+EOMONTH(+A3340,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3340,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3340=\"\",\"\",VLOOKUP(F3340,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3340=\"\",\"\",IF(WORKDAY(+A3340,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3340,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3341=\"\",\"\",+IF(+A3341=D3341,+E3341,((+G3341/E3341)^+((NETWORKDAYS(+D3341,A3341,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3341,F3341,Feriados!$A$2:$A$1058)-1))*E3341)))","v":""},{"$f":"IF(A3341=\"\",\"\",+IF(+A3341=D3341,+VLOOKUP(D3341,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3341,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3341=\"\",\"\",+VLOOKUP(+EOMONTH(+F3341,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3341=\"\",\"\",VLOOKUP(D3341,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3341=\"\",\"\",IF(A3341=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3341,-2)+15,Cenários!$A:$D,2,FALSE)>A3341,+VLOOKUP(+EOMONTH(+A3341,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3341,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3341=\"\",\"\",VLOOKUP(F3341,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3341=\"\",\"\",IF(WORKDAY(+A3341,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3341,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3342=\"\",\"\",+IF(+A3342=D3342,+E3342,((+G3342/E3342)^+((NETWORKDAYS(+D3342,A3342,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3342,F3342,Feriados!$A$2:$A$1058)-1))*E3342)))","v":""},{"$f":"IF(A3342=\"\",\"\",+IF(+A3342=D3342,+VLOOKUP(D3342,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3342,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3342=\"\",\"\",+VLOOKUP(+EOMONTH(+F3342,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3342=\"\",\"\",VLOOKUP(D3342,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3342=\"\",\"\",IF(A3342=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3342,-2)+15,Cenários!$A:$D,2,FALSE)>A3342,+VLOOKUP(+EOMONTH(+A3342,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3342,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3342=\"\",\"\",VLOOKUP(F3342,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3342=\"\",\"\",IF(WORKDAY(+A3342,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3342,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3343=\"\",\"\",+IF(+A3343=D3343,+E3343,((+G3343/E3343)^+((NETWORKDAYS(+D3343,A3343,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3343,F3343,Feriados!$A$2:$A$1058)-1))*E3343)))","v":""},{"$f":"IF(A3343=\"\",\"\",+IF(+A3343=D3343,+VLOOKUP(D3343,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3343,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3343=\"\",\"\",+VLOOKUP(+EOMONTH(+F3343,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3343=\"\",\"\",VLOOKUP(D3343,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3343=\"\",\"\",IF(A3343=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3343,-2)+15,Cenários!$A:$D,2,FALSE)>A3343,+VLOOKUP(+EOMONTH(+A3343,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3343,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3343=\"\",\"\",VLOOKUP(F3343,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3343=\"\",\"\",IF(WORKDAY(+A3343,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3343,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3344=\"\",\"\",+IF(+A3344=D3344,+E3344,((+G3344/E3344)^+((NETWORKDAYS(+D3344,A3344,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3344,F3344,Feriados!$A$2:$A$1058)-1))*E3344)))","v":""},{"$f":"IF(A3344=\"\",\"\",+IF(+A3344=D3344,+VLOOKUP(D3344,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3344,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3344=\"\",\"\",+VLOOKUP(+EOMONTH(+F3344,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3344=\"\",\"\",VLOOKUP(D3344,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3344=\"\",\"\",IF(A3344=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3344,-2)+15,Cenários!$A:$D,2,FALSE)>A3344,+VLOOKUP(+EOMONTH(+A3344,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3344,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3344=\"\",\"\",VLOOKUP(F3344,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3344=\"\",\"\",IF(WORKDAY(+A3344,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3344,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3345=\"\",\"\",+IF(+A3345=D3345,+E3345,((+G3345/E3345)^+((NETWORKDAYS(+D3345,A3345,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3345,F3345,Feriados!$A$2:$A$1058)-1))*E3345)))","v":""},{"$f":"IF(A3345=\"\",\"\",+IF(+A3345=D3345,+VLOOKUP(D3345,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3345,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3345=\"\",\"\",+VLOOKUP(+EOMONTH(+F3345,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3345=\"\",\"\",VLOOKUP(D3345,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3345=\"\",\"\",IF(A3345=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3345,-2)+15,Cenários!$A:$D,2,FALSE)>A3345,+VLOOKUP(+EOMONTH(+A3345,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3345,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3345=\"\",\"\",VLOOKUP(F3345,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3345=\"\",\"\",IF(WORKDAY(+A3345,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3345,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3346=\"\",\"\",+IF(+A3346=D3346,+E3346,((+G3346/E3346)^+((NETWORKDAYS(+D3346,A3346,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3346,F3346,Feriados!$A$2:$A$1058)-1))*E3346)))","v":""},{"$f":"IF(A3346=\"\",\"\",+IF(+A3346=D3346,+VLOOKUP(D3346,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3346,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3346=\"\",\"\",+VLOOKUP(+EOMONTH(+F3346,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3346=\"\",\"\",VLOOKUP(D3346,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3346=\"\",\"\",IF(A3346=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3346,-2)+15,Cenários!$A:$D,2,FALSE)>A3346,+VLOOKUP(+EOMONTH(+A3346,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3346,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3346=\"\",\"\",VLOOKUP(F3346,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3346=\"\",\"\",IF(WORKDAY(+A3346,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3346,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3347=\"\",\"\",+IF(+A3347=D3347,+E3347,((+G3347/E3347)^+((NETWORKDAYS(+D3347,A3347,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3347,F3347,Feriados!$A$2:$A$1058)-1))*E3347)))","v":""},{"$f":"IF(A3347=\"\",\"\",+IF(+A3347=D3347,+VLOOKUP(D3347,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3347,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3347=\"\",\"\",+VLOOKUP(+EOMONTH(+F3347,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3347=\"\",\"\",VLOOKUP(D3347,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3347=\"\",\"\",IF(A3347=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3347,-2)+15,Cenários!$A:$D,2,FALSE)>A3347,+VLOOKUP(+EOMONTH(+A3347,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3347,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3347=\"\",\"\",VLOOKUP(F3347,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3347=\"\",\"\",IF(WORKDAY(+A3347,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3347,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3348=\"\",\"\",+IF(+A3348=D3348,+E3348,((+G3348/E3348)^+((NETWORKDAYS(+D3348,A3348,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3348,F3348,Feriados!$A$2:$A$1058)-1))*E3348)))","v":""},{"$f":"IF(A3348=\"\",\"\",+IF(+A3348=D3348,+VLOOKUP(D3348,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3348,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3348=\"\",\"\",+VLOOKUP(+EOMONTH(+F3348,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3348=\"\",\"\",VLOOKUP(D3348,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3348=\"\",\"\",IF(A3348=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3348,-2)+15,Cenários!$A:$D,2,FALSE)>A3348,+VLOOKUP(+EOMONTH(+A3348,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3348,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3348=\"\",\"\",VLOOKUP(F3348,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3348=\"\",\"\",IF(WORKDAY(+A3348,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3348,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3349=\"\",\"\",+IF(+A3349=D3349,+E3349,((+G3349/E3349)^+((NETWORKDAYS(+D3349,A3349,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3349,F3349,Feriados!$A$2:$A$1058)-1))*E3349)))","v":""},{"$f":"IF(A3349=\"\",\"\",+IF(+A3349=D3349,+VLOOKUP(D3349,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3349,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3349=\"\",\"\",+VLOOKUP(+EOMONTH(+F3349,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3349=\"\",\"\",VLOOKUP(D3349,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3349=\"\",\"\",IF(A3349=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3349,-2)+15,Cenários!$A:$D,2,FALSE)>A3349,+VLOOKUP(+EOMONTH(+A3349,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3349,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3349=\"\",\"\",VLOOKUP(F3349,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3349=\"\",\"\",IF(WORKDAY(+A3349,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3349,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3350=\"\",\"\",+IF(+A3350=D3350,+E3350,((+G3350/E3350)^+((NETWORKDAYS(+D3350,A3350,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3350,F3350,Feriados!$A$2:$A$1058)-1))*E3350)))","v":""},{"$f":"IF(A3350=\"\",\"\",+IF(+A3350=D3350,+VLOOKUP(D3350,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3350,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3350=\"\",\"\",+VLOOKUP(+EOMONTH(+F3350,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3350=\"\",\"\",VLOOKUP(D3350,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3350=\"\",\"\",IF(A3350=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3350,-2)+15,Cenários!$A:$D,2,FALSE)>A3350,+VLOOKUP(+EOMONTH(+A3350,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3350,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3350=\"\",\"\",VLOOKUP(F3350,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3350=\"\",\"\",IF(WORKDAY(+A3350,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3350,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3351=\"\",\"\",+IF(+A3351=D3351,+E3351,((+G3351/E3351)^+((NETWORKDAYS(+D3351,A3351,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3351,F3351,Feriados!$A$2:$A$1058)-1))*E3351)))","v":""},{"$f":"IF(A3351=\"\",\"\",+IF(+A3351=D3351,+VLOOKUP(D3351,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3351,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3351=\"\",\"\",+VLOOKUP(+EOMONTH(+F3351,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3351=\"\",\"\",VLOOKUP(D3351,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3351=\"\",\"\",IF(A3351=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3351,-2)+15,Cenários!$A:$D,2,FALSE)>A3351,+VLOOKUP(+EOMONTH(+A3351,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3351,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3351=\"\",\"\",VLOOKUP(F3351,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3351=\"\",\"\",IF(WORKDAY(+A3351,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3351,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3352=\"\",\"\",+IF(+A3352=D3352,+E3352,((+G3352/E3352)^+((NETWORKDAYS(+D3352,A3352,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3352,F3352,Feriados!$A$2:$A$1058)-1))*E3352)))","v":""},{"$f":"IF(A3352=\"\",\"\",+IF(+A3352=D3352,+VLOOKUP(D3352,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3352,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3352=\"\",\"\",+VLOOKUP(+EOMONTH(+F3352,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3352=\"\",\"\",VLOOKUP(D3352,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3352=\"\",\"\",IF(A3352=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3352,-2)+15,Cenários!$A:$D,2,FALSE)>A3352,+VLOOKUP(+EOMONTH(+A3352,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3352,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3352=\"\",\"\",VLOOKUP(F3352,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3352=\"\",\"\",IF(WORKDAY(+A3352,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3352,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3353=\"\",\"\",+IF(+A3353=D3353,+E3353,((+G3353/E3353)^+((NETWORKDAYS(+D3353,A3353,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3353,F3353,Feriados!$A$2:$A$1058)-1))*E3353)))","v":""},{"$f":"IF(A3353=\"\",\"\",+IF(+A3353=D3353,+VLOOKUP(D3353,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3353,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3353=\"\",\"\",+VLOOKUP(+EOMONTH(+F3353,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3353=\"\",\"\",VLOOKUP(D3353,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3353=\"\",\"\",IF(A3353=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3353,-2)+15,Cenários!$A:$D,2,FALSE)>A3353,+VLOOKUP(+EOMONTH(+A3353,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3353,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3353=\"\",\"\",VLOOKUP(F3353,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3353=\"\",\"\",IF(WORKDAY(+A3353,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3353,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3354=\"\",\"\",+IF(+A3354=D3354,+E3354,((+G3354/E3354)^+((NETWORKDAYS(+D3354,A3354,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3354,F3354,Feriados!$A$2:$A$1058)-1))*E3354)))","v":""},{"$f":"IF(A3354=\"\",\"\",+IF(+A3354=D3354,+VLOOKUP(D3354,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3354,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3354=\"\",\"\",+VLOOKUP(+EOMONTH(+F3354,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3354=\"\",\"\",VLOOKUP(D3354,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3354=\"\",\"\",IF(A3354=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3354,-2)+15,Cenários!$A:$D,2,FALSE)>A3354,+VLOOKUP(+EOMONTH(+A3354,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3354,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3354=\"\",\"\",VLOOKUP(F3354,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3354=\"\",\"\",IF(WORKDAY(+A3354,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3354,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3355=\"\",\"\",+IF(+A3355=D3355,+E3355,((+G3355/E3355)^+((NETWORKDAYS(+D3355,A3355,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3355,F3355,Feriados!$A$2:$A$1058)-1))*E3355)))","v":""},{"$f":"IF(A3355=\"\",\"\",+IF(+A3355=D3355,+VLOOKUP(D3355,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3355,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3355=\"\",\"\",+VLOOKUP(+EOMONTH(+F3355,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3355=\"\",\"\",VLOOKUP(D3355,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3355=\"\",\"\",IF(A3355=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3355,-2)+15,Cenários!$A:$D,2,FALSE)>A3355,+VLOOKUP(+EOMONTH(+A3355,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3355,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3355=\"\",\"\",VLOOKUP(F3355,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3355=\"\",\"\",IF(WORKDAY(+A3355,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3355,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3356=\"\",\"\",+IF(+A3356=D3356,+E3356,((+G3356/E3356)^+((NETWORKDAYS(+D3356,A3356,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3356,F3356,Feriados!$A$2:$A$1058)-1))*E3356)))","v":""},{"$f":"IF(A3356=\"\",\"\",+IF(+A3356=D3356,+VLOOKUP(D3356,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3356,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3356=\"\",\"\",+VLOOKUP(+EOMONTH(+F3356,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3356=\"\",\"\",VLOOKUP(D3356,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3356=\"\",\"\",IF(A3356=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3356,-2)+15,Cenários!$A:$D,2,FALSE)>A3356,+VLOOKUP(+EOMONTH(+A3356,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3356,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3356=\"\",\"\",VLOOKUP(F3356,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3356=\"\",\"\",IF(WORKDAY(+A3356,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3356,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3357=\"\",\"\",+IF(+A3357=D3357,+E3357,((+G3357/E3357)^+((NETWORKDAYS(+D3357,A3357,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3357,F3357,Feriados!$A$2:$A$1058)-1))*E3357)))","v":""},{"$f":"IF(A3357=\"\",\"\",+IF(+A3357=D3357,+VLOOKUP(D3357,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3357,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3357=\"\",\"\",+VLOOKUP(+EOMONTH(+F3357,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3357=\"\",\"\",VLOOKUP(D3357,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3357=\"\",\"\",IF(A3357=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3357,-2)+15,Cenários!$A:$D,2,FALSE)>A3357,+VLOOKUP(+EOMONTH(+A3357,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3357,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3357=\"\",\"\",VLOOKUP(F3357,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3357=\"\",\"\",IF(WORKDAY(+A3357,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3357,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3358=\"\",\"\",+IF(+A3358=D3358,+E3358,((+G3358/E3358)^+((NETWORKDAYS(+D3358,A3358,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3358,F3358,Feriados!$A$2:$A$1058)-1))*E3358)))","v":""},{"$f":"IF(A3358=\"\",\"\",+IF(+A3358=D3358,+VLOOKUP(D3358,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3358,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3358=\"\",\"\",+VLOOKUP(+EOMONTH(+F3358,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3358=\"\",\"\",VLOOKUP(D3358,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3358=\"\",\"\",IF(A3358=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3358,-2)+15,Cenários!$A:$D,2,FALSE)>A3358,+VLOOKUP(+EOMONTH(+A3358,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3358,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3358=\"\",\"\",VLOOKUP(F3358,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3358=\"\",\"\",IF(WORKDAY(+A3358,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3358,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3359=\"\",\"\",+IF(+A3359=D3359,+E3359,((+G3359/E3359)^+((NETWORKDAYS(+D3359,A3359,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3359,F3359,Feriados!$A$2:$A$1058)-1))*E3359)))","v":""},{"$f":"IF(A3359=\"\",\"\",+IF(+A3359=D3359,+VLOOKUP(D3359,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3359,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3359=\"\",\"\",+VLOOKUP(+EOMONTH(+F3359,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3359=\"\",\"\",VLOOKUP(D3359,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3359=\"\",\"\",IF(A3359=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3359,-2)+15,Cenários!$A:$D,2,FALSE)>A3359,+VLOOKUP(+EOMONTH(+A3359,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3359,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3359=\"\",\"\",VLOOKUP(F3359,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3359=\"\",\"\",IF(WORKDAY(+A3359,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3359,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3360=\"\",\"\",+IF(+A3360=D3360,+E3360,((+G3360/E3360)^+((NETWORKDAYS(+D3360,A3360,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3360,F3360,Feriados!$A$2:$A$1058)-1))*E3360)))","v":""},{"$f":"IF(A3360=\"\",\"\",+IF(+A3360=D3360,+VLOOKUP(D3360,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3360,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3360=\"\",\"\",+VLOOKUP(+EOMONTH(+F3360,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3360=\"\",\"\",VLOOKUP(D3360,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3360=\"\",\"\",IF(A3360=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3360,-2)+15,Cenários!$A:$D,2,FALSE)>A3360,+VLOOKUP(+EOMONTH(+A3360,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3360,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3360=\"\",\"\",VLOOKUP(F3360,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3360=\"\",\"\",IF(WORKDAY(+A3360,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3360,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3361=\"\",\"\",+IF(+A3361=D3361,+E3361,((+G3361/E3361)^+((NETWORKDAYS(+D3361,A3361,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3361,F3361,Feriados!$A$2:$A$1058)-1))*E3361)))","v":""},{"$f":"IF(A3361=\"\",\"\",+IF(+A3361=D3361,+VLOOKUP(D3361,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3361,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3361=\"\",\"\",+VLOOKUP(+EOMONTH(+F3361,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3361=\"\",\"\",VLOOKUP(D3361,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3361=\"\",\"\",IF(A3361=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3361,-2)+15,Cenários!$A:$D,2,FALSE)>A3361,+VLOOKUP(+EOMONTH(+A3361,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3361,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3361=\"\",\"\",VLOOKUP(F3361,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3361=\"\",\"\",IF(WORKDAY(+A3361,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3361,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3362=\"\",\"\",+IF(+A3362=D3362,+E3362,((+G3362/E3362)^+((NETWORKDAYS(+D3362,A3362,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3362,F3362,Feriados!$A$2:$A$1058)-1))*E3362)))","v":""},{"$f":"IF(A3362=\"\",\"\",+IF(+A3362=D3362,+VLOOKUP(D3362,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3362,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3362=\"\",\"\",+VLOOKUP(+EOMONTH(+F3362,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3362=\"\",\"\",VLOOKUP(D3362,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3362=\"\",\"\",IF(A3362=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3362,-2)+15,Cenários!$A:$D,2,FALSE)>A3362,+VLOOKUP(+EOMONTH(+A3362,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3362,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3362=\"\",\"\",VLOOKUP(F3362,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3362=\"\",\"\",IF(WORKDAY(+A3362,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3362,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3363=\"\",\"\",+IF(+A3363=D3363,+E3363,((+G3363/E3363)^+((NETWORKDAYS(+D3363,A3363,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3363,F3363,Feriados!$A$2:$A$1058)-1))*E3363)))","v":""},{"$f":"IF(A3363=\"\",\"\",+IF(+A3363=D3363,+VLOOKUP(D3363,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3363,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3363=\"\",\"\",+VLOOKUP(+EOMONTH(+F3363,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3363=\"\",\"\",VLOOKUP(D3363,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3363=\"\",\"\",IF(A3363=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3363,-2)+15,Cenários!$A:$D,2,FALSE)>A3363,+VLOOKUP(+EOMONTH(+A3363,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3363,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3363=\"\",\"\",VLOOKUP(F3363,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3363=\"\",\"\",IF(WORKDAY(+A3363,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3363,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3364=\"\",\"\",+IF(+A3364=D3364,+E3364,((+G3364/E3364)^+((NETWORKDAYS(+D3364,A3364,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3364,F3364,Feriados!$A$2:$A$1058)-1))*E3364)))","v":""},{"$f":"IF(A3364=\"\",\"\",+IF(+A3364=D3364,+VLOOKUP(D3364,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3364,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3364=\"\",\"\",+VLOOKUP(+EOMONTH(+F3364,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3364=\"\",\"\",VLOOKUP(D3364,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3364=\"\",\"\",IF(A3364=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3364,-2)+15,Cenários!$A:$D,2,FALSE)>A3364,+VLOOKUP(+EOMONTH(+A3364,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3364,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3364=\"\",\"\",VLOOKUP(F3364,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3364=\"\",\"\",IF(WORKDAY(+A3364,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3364,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3365=\"\",\"\",+IF(+A3365=D3365,+E3365,((+G3365/E3365)^+((NETWORKDAYS(+D3365,A3365,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3365,F3365,Feriados!$A$2:$A$1058)-1))*E3365)))","v":""},{"$f":"IF(A3365=\"\",\"\",+IF(+A3365=D3365,+VLOOKUP(D3365,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3365,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3365=\"\",\"\",+VLOOKUP(+EOMONTH(+F3365,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3365=\"\",\"\",VLOOKUP(D3365,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3365=\"\",\"\",IF(A3365=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3365,-2)+15,Cenários!$A:$D,2,FALSE)>A3365,+VLOOKUP(+EOMONTH(+A3365,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3365,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3365=\"\",\"\",VLOOKUP(F3365,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3365=\"\",\"\",IF(WORKDAY(+A3365,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3365,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3366=\"\",\"\",+IF(+A3366=D3366,+E3366,((+G3366/E3366)^+((NETWORKDAYS(+D3366,A3366,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3366,F3366,Feriados!$A$2:$A$1058)-1))*E3366)))","v":""},{"$f":"IF(A3366=\"\",\"\",+IF(+A3366=D3366,+VLOOKUP(D3366,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3366,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3366=\"\",\"\",+VLOOKUP(+EOMONTH(+F3366,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3366=\"\",\"\",VLOOKUP(D3366,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3366=\"\",\"\",IF(A3366=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3366,-2)+15,Cenários!$A:$D,2,FALSE)>A3366,+VLOOKUP(+EOMONTH(+A3366,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3366,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3366=\"\",\"\",VLOOKUP(F3366,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3366=\"\",\"\",IF(WORKDAY(+A3366,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3366,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3367=\"\",\"\",+IF(+A3367=D3367,+E3367,((+G3367/E3367)^+((NETWORKDAYS(+D3367,A3367,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3367,F3367,Feriados!$A$2:$A$1058)-1))*E3367)))","v":""},{"$f":"IF(A3367=\"\",\"\",+IF(+A3367=D3367,+VLOOKUP(D3367,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3367,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3367=\"\",\"\",+VLOOKUP(+EOMONTH(+F3367,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3367=\"\",\"\",VLOOKUP(D3367,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3367=\"\",\"\",IF(A3367=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3367,-2)+15,Cenários!$A:$D,2,FALSE)>A3367,+VLOOKUP(+EOMONTH(+A3367,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3367,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3367=\"\",\"\",VLOOKUP(F3367,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3367=\"\",\"\",IF(WORKDAY(+A3367,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3367,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3368=\"\",\"\",+IF(+A3368=D3368,+E3368,((+G3368/E3368)^+((NETWORKDAYS(+D3368,A3368,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3368,F3368,Feriados!$A$2:$A$1058)-1))*E3368)))","v":""},{"$f":"IF(A3368=\"\",\"\",+IF(+A3368=D3368,+VLOOKUP(D3368,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3368,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3368=\"\",\"\",+VLOOKUP(+EOMONTH(+F3368,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3368=\"\",\"\",VLOOKUP(D3368,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3368=\"\",\"\",IF(A3368=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3368,-2)+15,Cenários!$A:$D,2,FALSE)>A3368,+VLOOKUP(+EOMONTH(+A3368,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3368,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3368=\"\",\"\",VLOOKUP(F3368,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3368=\"\",\"\",IF(WORKDAY(+A3368,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3368,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3369=\"\",\"\",+IF(+A3369=D3369,+E3369,((+G3369/E3369)^+((NETWORKDAYS(+D3369,A3369,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3369,F3369,Feriados!$A$2:$A$1058)-1))*E3369)))","v":""},{"$f":"IF(A3369=\"\",\"\",+IF(+A3369=D3369,+VLOOKUP(D3369,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3369,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3369=\"\",\"\",+VLOOKUP(+EOMONTH(+F3369,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3369=\"\",\"\",VLOOKUP(D3369,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3369=\"\",\"\",IF(A3369=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3369,-2)+15,Cenários!$A:$D,2,FALSE)>A3369,+VLOOKUP(+EOMONTH(+A3369,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3369,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3369=\"\",\"\",VLOOKUP(F3369,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3369=\"\",\"\",IF(WORKDAY(+A3369,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3369,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3370=\"\",\"\",+IF(+A3370=D3370,+E3370,((+G3370/E3370)^+((NETWORKDAYS(+D3370,A3370,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3370,F3370,Feriados!$A$2:$A$1058)-1))*E3370)))","v":""},{"$f":"IF(A3370=\"\",\"\",+IF(+A3370=D3370,+VLOOKUP(D3370,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3370,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3370=\"\",\"\",+VLOOKUP(+EOMONTH(+F3370,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3370=\"\",\"\",VLOOKUP(D3370,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3370=\"\",\"\",IF(A3370=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3370,-2)+15,Cenários!$A:$D,2,FALSE)>A3370,+VLOOKUP(+EOMONTH(+A3370,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3370,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3370=\"\",\"\",VLOOKUP(F3370,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3370=\"\",\"\",IF(WORKDAY(+A3370,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3370,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3371=\"\",\"\",+IF(+A3371=D3371,+E3371,((+G3371/E3371)^+((NETWORKDAYS(+D3371,A3371,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3371,F3371,Feriados!$A$2:$A$1058)-1))*E3371)))","v":""},{"$f":"IF(A3371=\"\",\"\",+IF(+A3371=D3371,+VLOOKUP(D3371,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3371,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3371=\"\",\"\",+VLOOKUP(+EOMONTH(+F3371,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3371=\"\",\"\",VLOOKUP(D3371,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3371=\"\",\"\",IF(A3371=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3371,-2)+15,Cenários!$A:$D,2,FALSE)>A3371,+VLOOKUP(+EOMONTH(+A3371,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3371,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3371=\"\",\"\",VLOOKUP(F3371,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3371=\"\",\"\",IF(WORKDAY(+A3371,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3371,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3372=\"\",\"\",+IF(+A3372=D3372,+E3372,((+G3372/E3372)^+((NETWORKDAYS(+D3372,A3372,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3372,F3372,Feriados!$A$2:$A$1058)-1))*E3372)))","v":""},{"$f":"IF(A3372=\"\",\"\",+IF(+A3372=D3372,+VLOOKUP(D3372,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3372,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3372=\"\",\"\",+VLOOKUP(+EOMONTH(+F3372,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3372=\"\",\"\",VLOOKUP(D3372,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3372=\"\",\"\",IF(A3372=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3372,-2)+15,Cenários!$A:$D,2,FALSE)>A3372,+VLOOKUP(+EOMONTH(+A3372,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3372,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3372=\"\",\"\",VLOOKUP(F3372,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3372=\"\",\"\",IF(WORKDAY(+A3372,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3372,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3373=\"\",\"\",+IF(+A3373=D3373,+E3373,((+G3373/E3373)^+((NETWORKDAYS(+D3373,A3373,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3373,F3373,Feriados!$A$2:$A$1058)-1))*E3373)))","v":""},{"$f":"IF(A3373=\"\",\"\",+IF(+A3373=D3373,+VLOOKUP(D3373,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3373,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3373=\"\",\"\",+VLOOKUP(+EOMONTH(+F3373,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3373=\"\",\"\",VLOOKUP(D3373,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3373=\"\",\"\",IF(A3373=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3373,-2)+15,Cenários!$A:$D,2,FALSE)>A3373,+VLOOKUP(+EOMONTH(+A3373,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3373,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3373=\"\",\"\",VLOOKUP(F3373,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3373=\"\",\"\",IF(WORKDAY(+A3373,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3373,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3374=\"\",\"\",+IF(+A3374=D3374,+E3374,((+G3374/E3374)^+((NETWORKDAYS(+D3374,A3374,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3374,F3374,Feriados!$A$2:$A$1058)-1))*E3374)))","v":""},{"$f":"IF(A3374=\"\",\"\",+IF(+A3374=D3374,+VLOOKUP(D3374,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3374,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3374=\"\",\"\",+VLOOKUP(+EOMONTH(+F3374,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3374=\"\",\"\",VLOOKUP(D3374,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3374=\"\",\"\",IF(A3374=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3374,-2)+15,Cenários!$A:$D,2,FALSE)>A3374,+VLOOKUP(+EOMONTH(+A3374,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3374,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3374=\"\",\"\",VLOOKUP(F3374,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3374=\"\",\"\",IF(WORKDAY(+A3374,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3374,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3375=\"\",\"\",+IF(+A3375=D3375,+E3375,((+G3375/E3375)^+((NETWORKDAYS(+D3375,A3375,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3375,F3375,Feriados!$A$2:$A$1058)-1))*E3375)))","v":""},{"$f":"IF(A3375=\"\",\"\",+IF(+A3375=D3375,+VLOOKUP(D3375,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3375,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3375=\"\",\"\",+VLOOKUP(+EOMONTH(+F3375,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3375=\"\",\"\",VLOOKUP(D3375,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3375=\"\",\"\",IF(A3375=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3375,-2)+15,Cenários!$A:$D,2,FALSE)>A3375,+VLOOKUP(+EOMONTH(+A3375,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3375,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3375=\"\",\"\",VLOOKUP(F3375,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3375=\"\",\"\",IF(WORKDAY(+A3375,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3375,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3376=\"\",\"\",+IF(+A3376=D3376,+E3376,((+G3376/E3376)^+((NETWORKDAYS(+D3376,A3376,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3376,F3376,Feriados!$A$2:$A$1058)-1))*E3376)))","v":""},{"$f":"IF(A3376=\"\",\"\",+IF(+A3376=D3376,+VLOOKUP(D3376,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3376,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3376=\"\",\"\",+VLOOKUP(+EOMONTH(+F3376,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3376=\"\",\"\",VLOOKUP(D3376,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3376=\"\",\"\",IF(A3376=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3376,-2)+15,Cenários!$A:$D,2,FALSE)>A3376,+VLOOKUP(+EOMONTH(+A3376,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3376,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3376=\"\",\"\",VLOOKUP(F3376,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3376=\"\",\"\",IF(WORKDAY(+A3376,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3376,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3377=\"\",\"\",+IF(+A3377=D3377,+E3377,((+G3377/E3377)^+((NETWORKDAYS(+D3377,A3377,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3377,F3377,Feriados!$A$2:$A$1058)-1))*E3377)))","v":""},{"$f":"IF(A3377=\"\",\"\",+IF(+A3377=D3377,+VLOOKUP(D3377,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3377,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3377=\"\",\"\",+VLOOKUP(+EOMONTH(+F3377,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3377=\"\",\"\",VLOOKUP(D3377,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3377=\"\",\"\",IF(A3377=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3377,-2)+15,Cenários!$A:$D,2,FALSE)>A3377,+VLOOKUP(+EOMONTH(+A3377,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3377,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3377=\"\",\"\",VLOOKUP(F3377,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3377=\"\",\"\",IF(WORKDAY(+A3377,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3377,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3378=\"\",\"\",+IF(+A3378=D3378,+E3378,((+G3378/E3378)^+((NETWORKDAYS(+D3378,A3378,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3378,F3378,Feriados!$A$2:$A$1058)-1))*E3378)))","v":""},{"$f":"IF(A3378=\"\",\"\",+IF(+A3378=D3378,+VLOOKUP(D3378,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3378,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3378=\"\",\"\",+VLOOKUP(+EOMONTH(+F3378,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3378=\"\",\"\",VLOOKUP(D3378,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3378=\"\",\"\",IF(A3378=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3378,-2)+15,Cenários!$A:$D,2,FALSE)>A3378,+VLOOKUP(+EOMONTH(+A3378,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3378,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3378=\"\",\"\",VLOOKUP(F3378,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3378=\"\",\"\",IF(WORKDAY(+A3378,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3378,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3379=\"\",\"\",+IF(+A3379=D3379,+E3379,((+G3379/E3379)^+((NETWORKDAYS(+D3379,A3379,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3379,F3379,Feriados!$A$2:$A$1058)-1))*E3379)))","v":""},{"$f":"IF(A3379=\"\",\"\",+IF(+A3379=D3379,+VLOOKUP(D3379,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3379,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3379=\"\",\"\",+VLOOKUP(+EOMONTH(+F3379,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3379=\"\",\"\",VLOOKUP(D3379,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3379=\"\",\"\",IF(A3379=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3379,-2)+15,Cenários!$A:$D,2,FALSE)>A3379,+VLOOKUP(+EOMONTH(+A3379,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3379,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3379=\"\",\"\",VLOOKUP(F3379,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3379=\"\",\"\",IF(WORKDAY(+A3379,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3379,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3380=\"\",\"\",+IF(+A3380=D3380,+E3380,((+G3380/E3380)^+((NETWORKDAYS(+D3380,A3380,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3380,F3380,Feriados!$A$2:$A$1058)-1))*E3380)))","v":""},{"$f":"IF(A3380=\"\",\"\",+IF(+A3380=D3380,+VLOOKUP(D3380,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3380,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3380=\"\",\"\",+VLOOKUP(+EOMONTH(+F3380,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3380=\"\",\"\",VLOOKUP(D3380,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3380=\"\",\"\",IF(A3380=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3380,-2)+15,Cenários!$A:$D,2,FALSE)>A3380,+VLOOKUP(+EOMONTH(+A3380,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3380,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3380=\"\",\"\",VLOOKUP(F3380,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3380=\"\",\"\",IF(WORKDAY(+A3380,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3380,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3381=\"\",\"\",+IF(+A3381=D3381,+E3381,((+G3381/E3381)^+((NETWORKDAYS(+D3381,A3381,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3381,F3381,Feriados!$A$2:$A$1058)-1))*E3381)))","v":""},{"$f":"IF(A3381=\"\",\"\",+IF(+A3381=D3381,+VLOOKUP(D3381,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3381,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3381=\"\",\"\",+VLOOKUP(+EOMONTH(+F3381,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3381=\"\",\"\",VLOOKUP(D3381,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3381=\"\",\"\",IF(A3381=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3381,-2)+15,Cenários!$A:$D,2,FALSE)>A3381,+VLOOKUP(+EOMONTH(+A3381,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3381,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3381=\"\",\"\",VLOOKUP(F3381,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3381=\"\",\"\",IF(WORKDAY(+A3381,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3381,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3382=\"\",\"\",+IF(+A3382=D3382,+E3382,((+G3382/E3382)^+((NETWORKDAYS(+D3382,A3382,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3382,F3382,Feriados!$A$2:$A$1058)-1))*E3382)))","v":""},{"$f":"IF(A3382=\"\",\"\",+IF(+A3382=D3382,+VLOOKUP(D3382,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3382,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3382=\"\",\"\",+VLOOKUP(+EOMONTH(+F3382,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3382=\"\",\"\",VLOOKUP(D3382,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3382=\"\",\"\",IF(A3382=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3382,-2)+15,Cenários!$A:$D,2,FALSE)>A3382,+VLOOKUP(+EOMONTH(+A3382,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3382,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3382=\"\",\"\",VLOOKUP(F3382,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3382=\"\",\"\",IF(WORKDAY(+A3382,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3382,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3383=\"\",\"\",+IF(+A3383=D3383,+E3383,((+G3383/E3383)^+((NETWORKDAYS(+D3383,A3383,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3383,F3383,Feriados!$A$2:$A$1058)-1))*E3383)))","v":""},{"$f":"IF(A3383=\"\",\"\",+IF(+A3383=D3383,+VLOOKUP(D3383,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3383,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3383=\"\",\"\",+VLOOKUP(+EOMONTH(+F3383,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3383=\"\",\"\",VLOOKUP(D3383,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3383=\"\",\"\",IF(A3383=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3383,-2)+15,Cenários!$A:$D,2,FALSE)>A3383,+VLOOKUP(+EOMONTH(+A3383,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3383,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3383=\"\",\"\",VLOOKUP(F3383,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3383=\"\",\"\",IF(WORKDAY(+A3383,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3383,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3384=\"\",\"\",+IF(+A3384=D3384,+E3384,((+G3384/E3384)^+((NETWORKDAYS(+D3384,A3384,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3384,F3384,Feriados!$A$2:$A$1058)-1))*E3384)))","v":""},{"$f":"IF(A3384=\"\",\"\",+IF(+A3384=D3384,+VLOOKUP(D3384,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3384,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3384=\"\",\"\",+VLOOKUP(+EOMONTH(+F3384,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3384=\"\",\"\",VLOOKUP(D3384,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3384=\"\",\"\",IF(A3384=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3384,-2)+15,Cenários!$A:$D,2,FALSE)>A3384,+VLOOKUP(+EOMONTH(+A3384,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3384,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3384=\"\",\"\",VLOOKUP(F3384,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3384=\"\",\"\",IF(WORKDAY(+A3384,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3384,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3385=\"\",\"\",+IF(+A3385=D3385,+E3385,((+G3385/E3385)^+((NETWORKDAYS(+D3385,A3385,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3385,F3385,Feriados!$A$2:$A$1058)-1))*E3385)))","v":""},{"$f":"IF(A3385=\"\",\"\",+IF(+A3385=D3385,+VLOOKUP(D3385,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3385,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3385=\"\",\"\",+VLOOKUP(+EOMONTH(+F3385,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3385=\"\",\"\",VLOOKUP(D3385,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3385=\"\",\"\",IF(A3385=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3385,-2)+15,Cenários!$A:$D,2,FALSE)>A3385,+VLOOKUP(+EOMONTH(+A3385,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3385,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3385=\"\",\"\",VLOOKUP(F3385,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3385=\"\",\"\",IF(WORKDAY(+A3385,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3385,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3386=\"\",\"\",+IF(+A3386=D3386,+E3386,((+G3386/E3386)^+((NETWORKDAYS(+D3386,A3386,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3386,F3386,Feriados!$A$2:$A$1058)-1))*E3386)))","v":""},{"$f":"IF(A3386=\"\",\"\",+IF(+A3386=D3386,+VLOOKUP(D3386,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3386,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3386=\"\",\"\",+VLOOKUP(+EOMONTH(+F3386,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3386=\"\",\"\",VLOOKUP(D3386,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3386=\"\",\"\",IF(A3386=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3386,-2)+15,Cenários!$A:$D,2,FALSE)>A3386,+VLOOKUP(+EOMONTH(+A3386,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3386,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3386=\"\",\"\",VLOOKUP(F3386,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3386=\"\",\"\",IF(WORKDAY(+A3386,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3386,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3387=\"\",\"\",+IF(+A3387=D3387,+E3387,((+G3387/E3387)^+((NETWORKDAYS(+D3387,A3387,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3387,F3387,Feriados!$A$2:$A$1058)-1))*E3387)))","v":""},{"$f":"IF(A3387=\"\",\"\",+IF(+A3387=D3387,+VLOOKUP(D3387,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3387,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3387=\"\",\"\",+VLOOKUP(+EOMONTH(+F3387,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3387=\"\",\"\",VLOOKUP(D3387,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3387=\"\",\"\",IF(A3387=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3387,-2)+15,Cenários!$A:$D,2,FALSE)>A3387,+VLOOKUP(+EOMONTH(+A3387,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3387,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3387=\"\",\"\",VLOOKUP(F3387,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3387=\"\",\"\",IF(WORKDAY(+A3387,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3387,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3388=\"\",\"\",+IF(+A3388=D3388,+E3388,((+G3388/E3388)^+((NETWORKDAYS(+D3388,A3388,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3388,F3388,Feriados!$A$2:$A$1058)-1))*E3388)))","v":""},{"$f":"IF(A3388=\"\",\"\",+IF(+A3388=D3388,+VLOOKUP(D3388,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3388,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3388=\"\",\"\",+VLOOKUP(+EOMONTH(+F3388,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3388=\"\",\"\",VLOOKUP(D3388,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3388=\"\",\"\",IF(A3388=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3388,-2)+15,Cenários!$A:$D,2,FALSE)>A3388,+VLOOKUP(+EOMONTH(+A3388,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3388,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3388=\"\",\"\",VLOOKUP(F3388,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3388=\"\",\"\",IF(WORKDAY(+A3388,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3388,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3389=\"\",\"\",+IF(+A3389=D3389,+E3389,((+G3389/E3389)^+((NETWORKDAYS(+D3389,A3389,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3389,F3389,Feriados!$A$2:$A$1058)-1))*E3389)))","v":""},{"$f":"IF(A3389=\"\",\"\",+IF(+A3389=D3389,+VLOOKUP(D3389,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3389,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3389=\"\",\"\",+VLOOKUP(+EOMONTH(+F3389,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3389=\"\",\"\",VLOOKUP(D3389,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3389=\"\",\"\",IF(A3389=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3389,-2)+15,Cenários!$A:$D,2,FALSE)>A3389,+VLOOKUP(+EOMONTH(+A3389,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3389,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3389=\"\",\"\",VLOOKUP(F3389,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3389=\"\",\"\",IF(WORKDAY(+A3389,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3389,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3390=\"\",\"\",+IF(+A3390=D3390,+E3390,((+G3390/E3390)^+((NETWORKDAYS(+D3390,A3390,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3390,F3390,Feriados!$A$2:$A$1058)-1))*E3390)))","v":""},{"$f":"IF(A3390=\"\",\"\",+IF(+A3390=D3390,+VLOOKUP(D3390,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3390,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3390=\"\",\"\",+VLOOKUP(+EOMONTH(+F3390,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3390=\"\",\"\",VLOOKUP(D3390,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3390=\"\",\"\",IF(A3390=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3390,-2)+15,Cenários!$A:$D,2,FALSE)>A3390,+VLOOKUP(+EOMONTH(+A3390,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3390,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3390=\"\",\"\",VLOOKUP(F3390,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3390=\"\",\"\",IF(WORKDAY(+A3390,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3390,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3391=\"\",\"\",+IF(+A3391=D3391,+E3391,((+G3391/E3391)^+((NETWORKDAYS(+D3391,A3391,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3391,F3391,Feriados!$A$2:$A$1058)-1))*E3391)))","v":""},{"$f":"IF(A3391=\"\",\"\",+IF(+A3391=D3391,+VLOOKUP(D3391,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3391,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3391=\"\",\"\",+VLOOKUP(+EOMONTH(+F3391,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3391=\"\",\"\",VLOOKUP(D3391,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3391=\"\",\"\",IF(A3391=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3391,-2)+15,Cenários!$A:$D,2,FALSE)>A3391,+VLOOKUP(+EOMONTH(+A3391,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3391,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3391=\"\",\"\",VLOOKUP(F3391,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3391=\"\",\"\",IF(WORKDAY(+A3391,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3391,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3392=\"\",\"\",+IF(+A3392=D3392,+E3392,((+G3392/E3392)^+((NETWORKDAYS(+D3392,A3392,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3392,F3392,Feriados!$A$2:$A$1058)-1))*E3392)))","v":""},{"$f":"IF(A3392=\"\",\"\",+IF(+A3392=D3392,+VLOOKUP(D3392,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3392,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3392=\"\",\"\",+VLOOKUP(+EOMONTH(+F3392,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3392=\"\",\"\",VLOOKUP(D3392,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3392=\"\",\"\",IF(A3392=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3392,-2)+15,Cenários!$A:$D,2,FALSE)>A3392,+VLOOKUP(+EOMONTH(+A3392,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3392,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3392=\"\",\"\",VLOOKUP(F3392,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3392=\"\",\"\",IF(WORKDAY(+A3392,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3392,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3393=\"\",\"\",+IF(+A3393=D3393,+E3393,((+G3393/E3393)^+((NETWORKDAYS(+D3393,A3393,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3393,F3393,Feriados!$A$2:$A$1058)-1))*E3393)))","v":""},{"$f":"IF(A3393=\"\",\"\",+IF(+A3393=D3393,+VLOOKUP(D3393,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3393,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3393=\"\",\"\",+VLOOKUP(+EOMONTH(+F3393,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3393=\"\",\"\",VLOOKUP(D3393,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3393=\"\",\"\",IF(A3393=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3393,-2)+15,Cenários!$A:$D,2,FALSE)>A3393,+VLOOKUP(+EOMONTH(+A3393,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3393,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3393=\"\",\"\",VLOOKUP(F3393,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3393=\"\",\"\",IF(WORKDAY(+A3393,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3393,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3394=\"\",\"\",+IF(+A3394=D3394,+E3394,((+G3394/E3394)^+((NETWORKDAYS(+D3394,A3394,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3394,F3394,Feriados!$A$2:$A$1058)-1))*E3394)))","v":""},{"$f":"IF(A3394=\"\",\"\",+IF(+A3394=D3394,+VLOOKUP(D3394,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3394,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3394=\"\",\"\",+VLOOKUP(+EOMONTH(+F3394,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3394=\"\",\"\",VLOOKUP(D3394,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3394=\"\",\"\",IF(A3394=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3394,-2)+15,Cenários!$A:$D,2,FALSE)>A3394,+VLOOKUP(+EOMONTH(+A3394,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3394,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3394=\"\",\"\",VLOOKUP(F3394,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3394=\"\",\"\",IF(WORKDAY(+A3394,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3394,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3395=\"\",\"\",+IF(+A3395=D3395,+E3395,((+G3395/E3395)^+((NETWORKDAYS(+D3395,A3395,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3395,F3395,Feriados!$A$2:$A$1058)-1))*E3395)))","v":""},{"$f":"IF(A3395=\"\",\"\",+IF(+A3395=D3395,+VLOOKUP(D3395,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3395,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3395=\"\",\"\",+VLOOKUP(+EOMONTH(+F3395,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3395=\"\",\"\",VLOOKUP(D3395,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3395=\"\",\"\",IF(A3395=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3395,-2)+15,Cenários!$A:$D,2,FALSE)>A3395,+VLOOKUP(+EOMONTH(+A3395,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3395,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3395=\"\",\"\",VLOOKUP(F3395,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3395=\"\",\"\",IF(WORKDAY(+A3395,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3395,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3396=\"\",\"\",+IF(+A3396=D3396,+E3396,((+G3396/E3396)^+((NETWORKDAYS(+D3396,A3396,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3396,F3396,Feriados!$A$2:$A$1058)-1))*E3396)))","v":""},{"$f":"IF(A3396=\"\",\"\",+IF(+A3396=D3396,+VLOOKUP(D3396,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3396,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3396=\"\",\"\",+VLOOKUP(+EOMONTH(+F3396,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3396=\"\",\"\",VLOOKUP(D3396,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3396=\"\",\"\",IF(A3396=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3396,-2)+15,Cenários!$A:$D,2,FALSE)>A3396,+VLOOKUP(+EOMONTH(+A3396,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3396,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3396=\"\",\"\",VLOOKUP(F3396,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3396=\"\",\"\",IF(WORKDAY(+A3396,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3396,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3397=\"\",\"\",+IF(+A3397=D3397,+E3397,((+G3397/E3397)^+((NETWORKDAYS(+D3397,A3397,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3397,F3397,Feriados!$A$2:$A$1058)-1))*E3397)))","v":""},{"$f":"IF(A3397=\"\",\"\",+IF(+A3397=D3397,+VLOOKUP(D3397,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3397,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3397=\"\",\"\",+VLOOKUP(+EOMONTH(+F3397,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3397=\"\",\"\",VLOOKUP(D3397,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3397=\"\",\"\",IF(A3397=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3397,-2)+15,Cenários!$A:$D,2,FALSE)>A3397,+VLOOKUP(+EOMONTH(+A3397,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3397,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3397=\"\",\"\",VLOOKUP(F3397,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3397=\"\",\"\",IF(WORKDAY(+A3397,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3397,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3398=\"\",\"\",+IF(+A3398=D3398,+E3398,((+G3398/E3398)^+((NETWORKDAYS(+D3398,A3398,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3398,F3398,Feriados!$A$2:$A$1058)-1))*E3398)))","v":""},{"$f":"IF(A3398=\"\",\"\",+IF(+A3398=D3398,+VLOOKUP(D3398,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3398,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3398=\"\",\"\",+VLOOKUP(+EOMONTH(+F3398,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3398=\"\",\"\",VLOOKUP(D3398,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3398=\"\",\"\",IF(A3398=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3398,-2)+15,Cenários!$A:$D,2,FALSE)>A3398,+VLOOKUP(+EOMONTH(+A3398,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3398,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3398=\"\",\"\",VLOOKUP(F3398,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3398=\"\",\"\",IF(WORKDAY(+A3398,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3398,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3399=\"\",\"\",+IF(+A3399=D3399,+E3399,((+G3399/E3399)^+((NETWORKDAYS(+D3399,A3399,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3399,F3399,Feriados!$A$2:$A$1058)-1))*E3399)))","v":""},{"$f":"IF(A3399=\"\",\"\",+IF(+A3399=D3399,+VLOOKUP(D3399,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3399,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3399=\"\",\"\",+VLOOKUP(+EOMONTH(+F3399,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3399=\"\",\"\",VLOOKUP(D3399,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3399=\"\",\"\",IF(A3399=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3399,-2)+15,Cenários!$A:$D,2,FALSE)>A3399,+VLOOKUP(+EOMONTH(+A3399,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3399,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3399=\"\",\"\",VLOOKUP(F3399,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3399=\"\",\"\",IF(WORKDAY(+A3399,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3399,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3400=\"\",\"\",+IF(+A3400=D3400,+E3400,((+G3400/E3400)^+((NETWORKDAYS(+D3400,A3400,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3400,F3400,Feriados!$A$2:$A$1058)-1))*E3400)))","v":""},{"$f":"IF(A3400=\"\",\"\",+IF(+A3400=D3400,+VLOOKUP(D3400,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3400,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3400=\"\",\"\",+VLOOKUP(+EOMONTH(+F3400,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3400=\"\",\"\",VLOOKUP(D3400,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3400=\"\",\"\",IF(A3400=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3400,-2)+15,Cenários!$A:$D,2,FALSE)>A3400,+VLOOKUP(+EOMONTH(+A3400,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3400,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3400=\"\",\"\",VLOOKUP(F3400,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3400=\"\",\"\",IF(WORKDAY(+A3400,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3400,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3401=\"\",\"\",+IF(+A3401=D3401,+E3401,((+G3401/E3401)^+((NETWORKDAYS(+D3401,A3401,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3401,F3401,Feriados!$A$2:$A$1058)-1))*E3401)))","v":""},{"$f":"IF(A3401=\"\",\"\",+IF(+A3401=D3401,+VLOOKUP(D3401,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3401,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3401=\"\",\"\",+VLOOKUP(+EOMONTH(+F3401,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3401=\"\",\"\",VLOOKUP(D3401,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3401=\"\",\"\",IF(A3401=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3401,-2)+15,Cenários!$A:$D,2,FALSE)>A3401,+VLOOKUP(+EOMONTH(+A3401,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3401,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3401=\"\",\"\",VLOOKUP(F3401,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3401=\"\",\"\",IF(WORKDAY(+A3401,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3401,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3402=\"\",\"\",+IF(+A3402=D3402,+E3402,((+G3402/E3402)^+((NETWORKDAYS(+D3402,A3402,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3402,F3402,Feriados!$A$2:$A$1058)-1))*E3402)))","v":""},{"$f":"IF(A3402=\"\",\"\",+IF(+A3402=D3402,+VLOOKUP(D3402,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3402,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3402=\"\",\"\",+VLOOKUP(+EOMONTH(+F3402,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3402=\"\",\"\",VLOOKUP(D3402,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3402=\"\",\"\",IF(A3402=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3402,-2)+15,Cenários!$A:$D,2,FALSE)>A3402,+VLOOKUP(+EOMONTH(+A3402,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3402,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3402=\"\",\"\",VLOOKUP(F3402,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3402=\"\",\"\",IF(WORKDAY(+A3402,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3402,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3403=\"\",\"\",+IF(+A3403=D3403,+E3403,((+G3403/E3403)^+((NETWORKDAYS(+D3403,A3403,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3403,F3403,Feriados!$A$2:$A$1058)-1))*E3403)))","v":""},{"$f":"IF(A3403=\"\",\"\",+IF(+A3403=D3403,+VLOOKUP(D3403,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3403,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3403=\"\",\"\",+VLOOKUP(+EOMONTH(+F3403,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3403=\"\",\"\",VLOOKUP(D3403,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3403=\"\",\"\",IF(A3403=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3403,-2)+15,Cenários!$A:$D,2,FALSE)>A3403,+VLOOKUP(+EOMONTH(+A3403,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3403,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3403=\"\",\"\",VLOOKUP(F3403,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3403=\"\",\"\",IF(WORKDAY(+A3403,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3403,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3404=\"\",\"\",+IF(+A3404=D3404,+E3404,((+G3404/E3404)^+((NETWORKDAYS(+D3404,A3404,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3404,F3404,Feriados!$A$2:$A$1058)-1))*E3404)))","v":""},{"$f":"IF(A3404=\"\",\"\",+IF(+A3404=D3404,+VLOOKUP(D3404,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3404,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3404=\"\",\"\",+VLOOKUP(+EOMONTH(+F3404,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3404=\"\",\"\",VLOOKUP(D3404,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3404=\"\",\"\",IF(A3404=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3404,-2)+15,Cenários!$A:$D,2,FALSE)>A3404,+VLOOKUP(+EOMONTH(+A3404,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3404,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3404=\"\",\"\",VLOOKUP(F3404,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3404=\"\",\"\",IF(WORKDAY(+A3404,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3404,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3405=\"\",\"\",+IF(+A3405=D3405,+E3405,((+G3405/E3405)^+((NETWORKDAYS(+D3405,A3405,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3405,F3405,Feriados!$A$2:$A$1058)-1))*E3405)))","v":""},{"$f":"IF(A3405=\"\",\"\",+IF(+A3405=D3405,+VLOOKUP(D3405,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3405,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3405=\"\",\"\",+VLOOKUP(+EOMONTH(+F3405,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3405=\"\",\"\",VLOOKUP(D3405,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3405=\"\",\"\",IF(A3405=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3405,-2)+15,Cenários!$A:$D,2,FALSE)>A3405,+VLOOKUP(+EOMONTH(+A3405,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3405,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3405=\"\",\"\",VLOOKUP(F3405,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3405=\"\",\"\",IF(WORKDAY(+A3405,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3405,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3406=\"\",\"\",+IF(+A3406=D3406,+E3406,((+G3406/E3406)^+((NETWORKDAYS(+D3406,A3406,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3406,F3406,Feriados!$A$2:$A$1058)-1))*E3406)))","v":""},{"$f":"IF(A3406=\"\",\"\",+IF(+A3406=D3406,+VLOOKUP(D3406,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3406,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3406=\"\",\"\",+VLOOKUP(+EOMONTH(+F3406,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3406=\"\",\"\",VLOOKUP(D3406,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3406=\"\",\"\",IF(A3406=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3406,-2)+15,Cenários!$A:$D,2,FALSE)>A3406,+VLOOKUP(+EOMONTH(+A3406,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3406,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3406=\"\",\"\",VLOOKUP(F3406,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3406=\"\",\"\",IF(WORKDAY(+A3406,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3406,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3407=\"\",\"\",+IF(+A3407=D3407,+E3407,((+G3407/E3407)^+((NETWORKDAYS(+D3407,A3407,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3407,F3407,Feriados!$A$2:$A$1058)-1))*E3407)))","v":""},{"$f":"IF(A3407=\"\",\"\",+IF(+A3407=D3407,+VLOOKUP(D3407,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3407,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3407=\"\",\"\",+VLOOKUP(+EOMONTH(+F3407,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3407=\"\",\"\",VLOOKUP(D3407,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3407=\"\",\"\",IF(A3407=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3407,-2)+15,Cenários!$A:$D,2,FALSE)>A3407,+VLOOKUP(+EOMONTH(+A3407,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3407,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3407=\"\",\"\",VLOOKUP(F3407,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3407=\"\",\"\",IF(WORKDAY(+A3407,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3407,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3408=\"\",\"\",+IF(+A3408=D3408,+E3408,((+G3408/E3408)^+((NETWORKDAYS(+D3408,A3408,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3408,F3408,Feriados!$A$2:$A$1058)-1))*E3408)))","v":""},{"$f":"IF(A3408=\"\",\"\",+IF(+A3408=D3408,+VLOOKUP(D3408,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3408,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3408=\"\",\"\",+VLOOKUP(+EOMONTH(+F3408,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3408=\"\",\"\",VLOOKUP(D3408,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3408=\"\",\"\",IF(A3408=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3408,-2)+15,Cenários!$A:$D,2,FALSE)>A3408,+VLOOKUP(+EOMONTH(+A3408,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3408,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3408=\"\",\"\",VLOOKUP(F3408,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3408=\"\",\"\",IF(WORKDAY(+A3408,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3408,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3409=\"\",\"\",+IF(+A3409=D3409,+E3409,((+G3409/E3409)^+((NETWORKDAYS(+D3409,A3409,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3409,F3409,Feriados!$A$2:$A$1058)-1))*E3409)))","v":""},{"$f":"IF(A3409=\"\",\"\",+IF(+A3409=D3409,+VLOOKUP(D3409,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3409,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3409=\"\",\"\",+VLOOKUP(+EOMONTH(+F3409,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3409=\"\",\"\",VLOOKUP(D3409,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3409=\"\",\"\",IF(A3409=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3409,-2)+15,Cenários!$A:$D,2,FALSE)>A3409,+VLOOKUP(+EOMONTH(+A3409,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3409,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3409=\"\",\"\",VLOOKUP(F3409,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3409=\"\",\"\",IF(WORKDAY(+A3409,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3409,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3410=\"\",\"\",+IF(+A3410=D3410,+E3410,((+G3410/E3410)^+((NETWORKDAYS(+D3410,A3410,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3410,F3410,Feriados!$A$2:$A$1058)-1))*E3410)))","v":""},{"$f":"IF(A3410=\"\",\"\",+IF(+A3410=D3410,+VLOOKUP(D3410,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3410,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3410=\"\",\"\",+VLOOKUP(+EOMONTH(+F3410,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3410=\"\",\"\",VLOOKUP(D3410,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3410=\"\",\"\",IF(A3410=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3410,-2)+15,Cenários!$A:$D,2,FALSE)>A3410,+VLOOKUP(+EOMONTH(+A3410,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3410,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3410=\"\",\"\",VLOOKUP(F3410,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3410=\"\",\"\",IF(WORKDAY(+A3410,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3410,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3411=\"\",\"\",+IF(+A3411=D3411,+E3411,((+G3411/E3411)^+((NETWORKDAYS(+D3411,A3411,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3411,F3411,Feriados!$A$2:$A$1058)-1))*E3411)))","v":""},{"$f":"IF(A3411=\"\",\"\",+IF(+A3411=D3411,+VLOOKUP(D3411,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3411,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3411=\"\",\"\",+VLOOKUP(+EOMONTH(+F3411,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3411=\"\",\"\",VLOOKUP(D3411,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3411=\"\",\"\",IF(A3411=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3411,-2)+15,Cenários!$A:$D,2,FALSE)>A3411,+VLOOKUP(+EOMONTH(+A3411,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3411,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3411=\"\",\"\",VLOOKUP(F3411,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3411=\"\",\"\",IF(WORKDAY(+A3411,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3411,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3412=\"\",\"\",+IF(+A3412=D3412,+E3412,((+G3412/E3412)^+((NETWORKDAYS(+D3412,A3412,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3412,F3412,Feriados!$A$2:$A$1058)-1))*E3412)))","v":""},{"$f":"IF(A3412=\"\",\"\",+IF(+A3412=D3412,+VLOOKUP(D3412,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3412,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3412=\"\",\"\",+VLOOKUP(+EOMONTH(+F3412,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3412=\"\",\"\",VLOOKUP(D3412,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3412=\"\",\"\",IF(A3412=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3412,-2)+15,Cenários!$A:$D,2,FALSE)>A3412,+VLOOKUP(+EOMONTH(+A3412,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3412,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3412=\"\",\"\",VLOOKUP(F3412,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3412=\"\",\"\",IF(WORKDAY(+A3412,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3412,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3413=\"\",\"\",+IF(+A3413=D3413,+E3413,((+G3413/E3413)^+((NETWORKDAYS(+D3413,A3413,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3413,F3413,Feriados!$A$2:$A$1058)-1))*E3413)))","v":""},{"$f":"IF(A3413=\"\",\"\",+IF(+A3413=D3413,+VLOOKUP(D3413,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3413,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3413=\"\",\"\",+VLOOKUP(+EOMONTH(+F3413,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3413=\"\",\"\",VLOOKUP(D3413,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3413=\"\",\"\",IF(A3413=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3413,-2)+15,Cenários!$A:$D,2,FALSE)>A3413,+VLOOKUP(+EOMONTH(+A3413,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3413,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3413=\"\",\"\",VLOOKUP(F3413,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3413=\"\",\"\",IF(WORKDAY(+A3413,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3413,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3414=\"\",\"\",+IF(+A3414=D3414,+E3414,((+G3414/E3414)^+((NETWORKDAYS(+D3414,A3414,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3414,F3414,Feriados!$A$2:$A$1058)-1))*E3414)))","v":""},{"$f":"IF(A3414=\"\",\"\",+IF(+A3414=D3414,+VLOOKUP(D3414,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3414,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3414=\"\",\"\",+VLOOKUP(+EOMONTH(+F3414,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3414=\"\",\"\",VLOOKUP(D3414,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3414=\"\",\"\",IF(A3414=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3414,-2)+15,Cenários!$A:$D,2,FALSE)>A3414,+VLOOKUP(+EOMONTH(+A3414,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3414,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3414=\"\",\"\",VLOOKUP(F3414,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3414=\"\",\"\",IF(WORKDAY(+A3414,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3414,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3415=\"\",\"\",+IF(+A3415=D3415,+E3415,((+G3415/E3415)^+((NETWORKDAYS(+D3415,A3415,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3415,F3415,Feriados!$A$2:$A$1058)-1))*E3415)))","v":""},{"$f":"IF(A3415=\"\",\"\",+IF(+A3415=D3415,+VLOOKUP(D3415,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3415,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3415=\"\",\"\",+VLOOKUP(+EOMONTH(+F3415,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3415=\"\",\"\",VLOOKUP(D3415,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3415=\"\",\"\",IF(A3415=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3415,-2)+15,Cenários!$A:$D,2,FALSE)>A3415,+VLOOKUP(+EOMONTH(+A3415,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3415,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3415=\"\",\"\",VLOOKUP(F3415,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3415=\"\",\"\",IF(WORKDAY(+A3415,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3415,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3416=\"\",\"\",+IF(+A3416=D3416,+E3416,((+G3416/E3416)^+((NETWORKDAYS(+D3416,A3416,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3416,F3416,Feriados!$A$2:$A$1058)-1))*E3416)))","v":""},{"$f":"IF(A3416=\"\",\"\",+IF(+A3416=D3416,+VLOOKUP(D3416,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3416,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3416=\"\",\"\",+VLOOKUP(+EOMONTH(+F3416,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3416=\"\",\"\",VLOOKUP(D3416,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3416=\"\",\"\",IF(A3416=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3416,-2)+15,Cenários!$A:$D,2,FALSE)>A3416,+VLOOKUP(+EOMONTH(+A3416,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3416,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3416=\"\",\"\",VLOOKUP(F3416,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3416=\"\",\"\",IF(WORKDAY(+A3416,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3416,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3417=\"\",\"\",+IF(+A3417=D3417,+E3417,((+G3417/E3417)^+((NETWORKDAYS(+D3417,A3417,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3417,F3417,Feriados!$A$2:$A$1058)-1))*E3417)))","v":""},{"$f":"IF(A3417=\"\",\"\",+IF(+A3417=D3417,+VLOOKUP(D3417,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3417,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3417=\"\",\"\",+VLOOKUP(+EOMONTH(+F3417,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3417=\"\",\"\",VLOOKUP(D3417,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3417=\"\",\"\",IF(A3417=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3417,-2)+15,Cenários!$A:$D,2,FALSE)>A3417,+VLOOKUP(+EOMONTH(+A3417,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3417,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3417=\"\",\"\",VLOOKUP(F3417,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3417=\"\",\"\",IF(WORKDAY(+A3417,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3417,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3418=\"\",\"\",+IF(+A3418=D3418,+E3418,((+G3418/E3418)^+((NETWORKDAYS(+D3418,A3418,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3418,F3418,Feriados!$A$2:$A$1058)-1))*E3418)))","v":""},{"$f":"IF(A3418=\"\",\"\",+IF(+A3418=D3418,+VLOOKUP(D3418,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3418,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3418=\"\",\"\",+VLOOKUP(+EOMONTH(+F3418,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3418=\"\",\"\",VLOOKUP(D3418,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3418=\"\",\"\",IF(A3418=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3418,-2)+15,Cenários!$A:$D,2,FALSE)>A3418,+VLOOKUP(+EOMONTH(+A3418,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3418,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3418=\"\",\"\",VLOOKUP(F3418,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3418=\"\",\"\",IF(WORKDAY(+A3418,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3418,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3419=\"\",\"\",+IF(+A3419=D3419,+E3419,((+G3419/E3419)^+((NETWORKDAYS(+D3419,A3419,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3419,F3419,Feriados!$A$2:$A$1058)-1))*E3419)))","v":""},{"$f":"IF(A3419=\"\",\"\",+IF(+A3419=D3419,+VLOOKUP(D3419,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3419,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3419=\"\",\"\",+VLOOKUP(+EOMONTH(+F3419,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3419=\"\",\"\",VLOOKUP(D3419,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3419=\"\",\"\",IF(A3419=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3419,-2)+15,Cenários!$A:$D,2,FALSE)>A3419,+VLOOKUP(+EOMONTH(+A3419,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3419,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3419=\"\",\"\",VLOOKUP(F3419,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3419=\"\",\"\",IF(WORKDAY(+A3419,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3419,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3420=\"\",\"\",+IF(+A3420=D3420,+E3420,((+G3420/E3420)^+((NETWORKDAYS(+D3420,A3420,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3420,F3420,Feriados!$A$2:$A$1058)-1))*E3420)))","v":""},{"$f":"IF(A3420=\"\",\"\",+IF(+A3420=D3420,+VLOOKUP(D3420,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3420,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3420=\"\",\"\",+VLOOKUP(+EOMONTH(+F3420,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3420=\"\",\"\",VLOOKUP(D3420,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3420=\"\",\"\",IF(A3420=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3420,-2)+15,Cenários!$A:$D,2,FALSE)>A3420,+VLOOKUP(+EOMONTH(+A3420,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3420,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3420=\"\",\"\",VLOOKUP(F3420,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3420=\"\",\"\",IF(WORKDAY(+A3420,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3420,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3421=\"\",\"\",+IF(+A3421=D3421,+E3421,((+G3421/E3421)^+((NETWORKDAYS(+D3421,A3421,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3421,F3421,Feriados!$A$2:$A$1058)-1))*E3421)))","v":""},{"$f":"IF(A3421=\"\",\"\",+IF(+A3421=D3421,+VLOOKUP(D3421,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3421,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3421=\"\",\"\",+VLOOKUP(+EOMONTH(+F3421,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3421=\"\",\"\",VLOOKUP(D3421,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3421=\"\",\"\",IF(A3421=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3421,-2)+15,Cenários!$A:$D,2,FALSE)>A3421,+VLOOKUP(+EOMONTH(+A3421,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3421,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3421=\"\",\"\",VLOOKUP(F3421,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3421=\"\",\"\",IF(WORKDAY(+A3421,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3421,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3422=\"\",\"\",+IF(+A3422=D3422,+E3422,((+G3422/E3422)^+((NETWORKDAYS(+D3422,A3422,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3422,F3422,Feriados!$A$2:$A$1058)-1))*E3422)))","v":""},{"$f":"IF(A3422=\"\",\"\",+IF(+A3422=D3422,+VLOOKUP(D3422,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3422,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3422=\"\",\"\",+VLOOKUP(+EOMONTH(+F3422,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3422=\"\",\"\",VLOOKUP(D3422,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3422=\"\",\"\",IF(A3422=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3422,-2)+15,Cenários!$A:$D,2,FALSE)>A3422,+VLOOKUP(+EOMONTH(+A3422,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3422,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3422=\"\",\"\",VLOOKUP(F3422,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3422=\"\",\"\",IF(WORKDAY(+A3422,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3422,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3423=\"\",\"\",+IF(+A3423=D3423,+E3423,((+G3423/E3423)^+((NETWORKDAYS(+D3423,A3423,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3423,F3423,Feriados!$A$2:$A$1058)-1))*E3423)))","v":""},{"$f":"IF(A3423=\"\",\"\",+IF(+A3423=D3423,+VLOOKUP(D3423,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3423,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3423=\"\",\"\",+VLOOKUP(+EOMONTH(+F3423,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3423=\"\",\"\",VLOOKUP(D3423,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3423=\"\",\"\",IF(A3423=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3423,-2)+15,Cenários!$A:$D,2,FALSE)>A3423,+VLOOKUP(+EOMONTH(+A3423,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3423,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3423=\"\",\"\",VLOOKUP(F3423,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3423=\"\",\"\",IF(WORKDAY(+A3423,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3423,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3424=\"\",\"\",+IF(+A3424=D3424,+E3424,((+G3424/E3424)^+((NETWORKDAYS(+D3424,A3424,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3424,F3424,Feriados!$A$2:$A$1058)-1))*E3424)))","v":""},{"$f":"IF(A3424=\"\",\"\",+IF(+A3424=D3424,+VLOOKUP(D3424,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3424,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3424=\"\",\"\",+VLOOKUP(+EOMONTH(+F3424,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3424=\"\",\"\",VLOOKUP(D3424,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3424=\"\",\"\",IF(A3424=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3424,-2)+15,Cenários!$A:$D,2,FALSE)>A3424,+VLOOKUP(+EOMONTH(+A3424,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3424,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3424=\"\",\"\",VLOOKUP(F3424,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3424=\"\",\"\",IF(WORKDAY(+A3424,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3424,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3425=\"\",\"\",+IF(+A3425=D3425,+E3425,((+G3425/E3425)^+((NETWORKDAYS(+D3425,A3425,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3425,F3425,Feriados!$A$2:$A$1058)-1))*E3425)))","v":""},{"$f":"IF(A3425=\"\",\"\",+IF(+A3425=D3425,+VLOOKUP(D3425,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3425,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3425=\"\",\"\",+VLOOKUP(+EOMONTH(+F3425,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3425=\"\",\"\",VLOOKUP(D3425,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3425=\"\",\"\",IF(A3425=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3425,-2)+15,Cenários!$A:$D,2,FALSE)>A3425,+VLOOKUP(+EOMONTH(+A3425,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3425,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3425=\"\",\"\",VLOOKUP(F3425,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3425=\"\",\"\",IF(WORKDAY(+A3425,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3425,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3426=\"\",\"\",+IF(+A3426=D3426,+E3426,((+G3426/E3426)^+((NETWORKDAYS(+D3426,A3426,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3426,F3426,Feriados!$A$2:$A$1058)-1))*E3426)))","v":""},{"$f":"IF(A3426=\"\",\"\",+IF(+A3426=D3426,+VLOOKUP(D3426,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3426,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3426=\"\",\"\",+VLOOKUP(+EOMONTH(+F3426,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3426=\"\",\"\",VLOOKUP(D3426,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3426=\"\",\"\",IF(A3426=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3426,-2)+15,Cenários!$A:$D,2,FALSE)>A3426,+VLOOKUP(+EOMONTH(+A3426,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3426,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3426=\"\",\"\",VLOOKUP(F3426,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3426=\"\",\"\",IF(WORKDAY(+A3426,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3426,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3427=\"\",\"\",+IF(+A3427=D3427,+E3427,((+G3427/E3427)^+((NETWORKDAYS(+D3427,A3427,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3427,F3427,Feriados!$A$2:$A$1058)-1))*E3427)))","v":""},{"$f":"IF(A3427=\"\",\"\",+IF(+A3427=D3427,+VLOOKUP(D3427,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3427,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3427=\"\",\"\",+VLOOKUP(+EOMONTH(+F3427,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3427=\"\",\"\",VLOOKUP(D3427,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3427=\"\",\"\",IF(A3427=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3427,-2)+15,Cenários!$A:$D,2,FALSE)>A3427,+VLOOKUP(+EOMONTH(+A3427,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3427,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3427=\"\",\"\",VLOOKUP(F3427,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3427=\"\",\"\",IF(WORKDAY(+A3427,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3427,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3428=\"\",\"\",+IF(+A3428=D3428,+E3428,((+G3428/E3428)^+((NETWORKDAYS(+D3428,A3428,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3428,F3428,Feriados!$A$2:$A$1058)-1))*E3428)))","v":""},{"$f":"IF(A3428=\"\",\"\",+IF(+A3428=D3428,+VLOOKUP(D3428,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3428,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3428=\"\",\"\",+VLOOKUP(+EOMONTH(+F3428,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3428=\"\",\"\",VLOOKUP(D3428,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3428=\"\",\"\",IF(A3428=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3428,-2)+15,Cenários!$A:$D,2,FALSE)>A3428,+VLOOKUP(+EOMONTH(+A3428,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3428,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3428=\"\",\"\",VLOOKUP(F3428,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3428=\"\",\"\",IF(WORKDAY(+A3428,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3428,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3429=\"\",\"\",+IF(+A3429=D3429,+E3429,((+G3429/E3429)^+((NETWORKDAYS(+D3429,A3429,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3429,F3429,Feriados!$A$2:$A$1058)-1))*E3429)))","v":""},{"$f":"IF(A3429=\"\",\"\",+IF(+A3429=D3429,+VLOOKUP(D3429,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3429,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3429=\"\",\"\",+VLOOKUP(+EOMONTH(+F3429,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3429=\"\",\"\",VLOOKUP(D3429,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3429=\"\",\"\",IF(A3429=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3429,-2)+15,Cenários!$A:$D,2,FALSE)>A3429,+VLOOKUP(+EOMONTH(+A3429,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3429,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3429=\"\",\"\",VLOOKUP(F3429,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3429=\"\",\"\",IF(WORKDAY(+A3429,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3429,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3430=\"\",\"\",+IF(+A3430=D3430,+E3430,((+G3430/E3430)^+((NETWORKDAYS(+D3430,A3430,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3430,F3430,Feriados!$A$2:$A$1058)-1))*E3430)))","v":""},{"$f":"IF(A3430=\"\",\"\",+IF(+A3430=D3430,+VLOOKUP(D3430,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3430,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3430=\"\",\"\",+VLOOKUP(+EOMONTH(+F3430,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3430=\"\",\"\",VLOOKUP(D3430,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3430=\"\",\"\",IF(A3430=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3430,-2)+15,Cenários!$A:$D,2,FALSE)>A3430,+VLOOKUP(+EOMONTH(+A3430,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3430,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3430=\"\",\"\",VLOOKUP(F3430,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3430=\"\",\"\",IF(WORKDAY(+A3430,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3430,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3431=\"\",\"\",+IF(+A3431=D3431,+E3431,((+G3431/E3431)^+((NETWORKDAYS(+D3431,A3431,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3431,F3431,Feriados!$A$2:$A$1058)-1))*E3431)))","v":""},{"$f":"IF(A3431=\"\",\"\",+IF(+A3431=D3431,+VLOOKUP(D3431,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3431,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3431=\"\",\"\",+VLOOKUP(+EOMONTH(+F3431,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3431=\"\",\"\",VLOOKUP(D3431,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3431=\"\",\"\",IF(A3431=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3431,-2)+15,Cenários!$A:$D,2,FALSE)>A3431,+VLOOKUP(+EOMONTH(+A3431,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3431,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3431=\"\",\"\",VLOOKUP(F3431,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3431=\"\",\"\",IF(WORKDAY(+A3431,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3431,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3432=\"\",\"\",+IF(+A3432=D3432,+E3432,((+G3432/E3432)^+((NETWORKDAYS(+D3432,A3432,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3432,F3432,Feriados!$A$2:$A$1058)-1))*E3432)))","v":""},{"$f":"IF(A3432=\"\",\"\",+IF(+A3432=D3432,+VLOOKUP(D3432,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3432,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3432=\"\",\"\",+VLOOKUP(+EOMONTH(+F3432,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3432=\"\",\"\",VLOOKUP(D3432,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3432=\"\",\"\",IF(A3432=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3432,-2)+15,Cenários!$A:$D,2,FALSE)>A3432,+VLOOKUP(+EOMONTH(+A3432,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3432,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3432=\"\",\"\",VLOOKUP(F3432,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3432=\"\",\"\",IF(WORKDAY(+A3432,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3432,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3433=\"\",\"\",+IF(+A3433=D3433,+E3433,((+G3433/E3433)^+((NETWORKDAYS(+D3433,A3433,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3433,F3433,Feriados!$A$2:$A$1058)-1))*E3433)))","v":""},{"$f":"IF(A3433=\"\",\"\",+IF(+A3433=D3433,+VLOOKUP(D3433,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3433,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3433=\"\",\"\",+VLOOKUP(+EOMONTH(+F3433,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3433=\"\",\"\",VLOOKUP(D3433,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3433=\"\",\"\",IF(A3433=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3433,-2)+15,Cenários!$A:$D,2,FALSE)>A3433,+VLOOKUP(+EOMONTH(+A3433,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3433,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3433=\"\",\"\",VLOOKUP(F3433,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3433=\"\",\"\",IF(WORKDAY(+A3433,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3433,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3434=\"\",\"\",+IF(+A3434=D3434,+E3434,((+G3434/E3434)^+((NETWORKDAYS(+D3434,A3434,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3434,F3434,Feriados!$A$2:$A$1058)-1))*E3434)))","v":""},{"$f":"IF(A3434=\"\",\"\",+IF(+A3434=D3434,+VLOOKUP(D3434,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3434,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3434=\"\",\"\",+VLOOKUP(+EOMONTH(+F3434,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3434=\"\",\"\",VLOOKUP(D3434,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3434=\"\",\"\",IF(A3434=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3434,-2)+15,Cenários!$A:$D,2,FALSE)>A3434,+VLOOKUP(+EOMONTH(+A3434,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3434,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3434=\"\",\"\",VLOOKUP(F3434,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3434=\"\",\"\",IF(WORKDAY(+A3434,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3434,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3435=\"\",\"\",+IF(+A3435=D3435,+E3435,((+G3435/E3435)^+((NETWORKDAYS(+D3435,A3435,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3435,F3435,Feriados!$A$2:$A$1058)-1))*E3435)))","v":""},{"$f":"IF(A3435=\"\",\"\",+IF(+A3435=D3435,+VLOOKUP(D3435,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3435,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3435=\"\",\"\",+VLOOKUP(+EOMONTH(+F3435,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3435=\"\",\"\",VLOOKUP(D3435,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3435=\"\",\"\",IF(A3435=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3435,-2)+15,Cenários!$A:$D,2,FALSE)>A3435,+VLOOKUP(+EOMONTH(+A3435,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3435,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3435=\"\",\"\",VLOOKUP(F3435,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3435=\"\",\"\",IF(WORKDAY(+A3435,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3435,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3436=\"\",\"\",+IF(+A3436=D3436,+E3436,((+G3436/E3436)^+((NETWORKDAYS(+D3436,A3436,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3436,F3436,Feriados!$A$2:$A$1058)-1))*E3436)))","v":""},{"$f":"IF(A3436=\"\",\"\",+IF(+A3436=D3436,+VLOOKUP(D3436,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3436,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3436=\"\",\"\",+VLOOKUP(+EOMONTH(+F3436,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3436=\"\",\"\",VLOOKUP(D3436,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3436=\"\",\"\",IF(A3436=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3436,-2)+15,Cenários!$A:$D,2,FALSE)>A3436,+VLOOKUP(+EOMONTH(+A3436,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3436,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3436=\"\",\"\",VLOOKUP(F3436,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3436=\"\",\"\",IF(WORKDAY(+A3436,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3436,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3437=\"\",\"\",+IF(+A3437=D3437,+E3437,((+G3437/E3437)^+((NETWORKDAYS(+D3437,A3437,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3437,F3437,Feriados!$A$2:$A$1058)-1))*E3437)))","v":""},{"$f":"IF(A3437=\"\",\"\",+IF(+A3437=D3437,+VLOOKUP(D3437,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3437,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3437=\"\",\"\",+VLOOKUP(+EOMONTH(+F3437,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3437=\"\",\"\",VLOOKUP(D3437,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3437=\"\",\"\",IF(A3437=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3437,-2)+15,Cenários!$A:$D,2,FALSE)>A3437,+VLOOKUP(+EOMONTH(+A3437,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3437,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3437=\"\",\"\",VLOOKUP(F3437,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3437=\"\",\"\",IF(WORKDAY(+A3437,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3437,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3438=\"\",\"\",+IF(+A3438=D3438,+E3438,((+G3438/E3438)^+((NETWORKDAYS(+D3438,A3438,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3438,F3438,Feriados!$A$2:$A$1058)-1))*E3438)))","v":""},{"$f":"IF(A3438=\"\",\"\",+IF(+A3438=D3438,+VLOOKUP(D3438,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3438,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3438=\"\",\"\",+VLOOKUP(+EOMONTH(+F3438,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3438=\"\",\"\",VLOOKUP(D3438,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3438=\"\",\"\",IF(A3438=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3438,-2)+15,Cenários!$A:$D,2,FALSE)>A3438,+VLOOKUP(+EOMONTH(+A3438,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3438,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3438=\"\",\"\",VLOOKUP(F3438,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3438=\"\",\"\",IF(WORKDAY(+A3438,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3438,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3439=\"\",\"\",+IF(+A3439=D3439,+E3439,((+G3439/E3439)^+((NETWORKDAYS(+D3439,A3439,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3439,F3439,Feriados!$A$2:$A$1058)-1))*E3439)))","v":""},{"$f":"IF(A3439=\"\",\"\",+IF(+A3439=D3439,+VLOOKUP(D3439,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3439,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3439=\"\",\"\",+VLOOKUP(+EOMONTH(+F3439,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3439=\"\",\"\",VLOOKUP(D3439,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3439=\"\",\"\",IF(A3439=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3439,-2)+15,Cenários!$A:$D,2,FALSE)>A3439,+VLOOKUP(+EOMONTH(+A3439,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3439,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3439=\"\",\"\",VLOOKUP(F3439,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3439=\"\",\"\",IF(WORKDAY(+A3439,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3439,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3440=\"\",\"\",+IF(+A3440=D3440,+E3440,((+G3440/E3440)^+((NETWORKDAYS(+D3440,A3440,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3440,F3440,Feriados!$A$2:$A$1058)-1))*E3440)))","v":""},{"$f":"IF(A3440=\"\",\"\",+IF(+A3440=D3440,+VLOOKUP(D3440,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3440,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3440=\"\",\"\",+VLOOKUP(+EOMONTH(+F3440,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3440=\"\",\"\",VLOOKUP(D3440,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3440=\"\",\"\",IF(A3440=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3440,-2)+15,Cenários!$A:$D,2,FALSE)>A3440,+VLOOKUP(+EOMONTH(+A3440,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3440,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3440=\"\",\"\",VLOOKUP(F3440,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3440=\"\",\"\",IF(WORKDAY(+A3440,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3440,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3441=\"\",\"\",+IF(+A3441=D3441,+E3441,((+G3441/E3441)^+((NETWORKDAYS(+D3441,A3441,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3441,F3441,Feriados!$A$2:$A$1058)-1))*E3441)))","v":""},{"$f":"IF(A3441=\"\",\"\",+IF(+A3441=D3441,+VLOOKUP(D3441,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3441,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3441=\"\",\"\",+VLOOKUP(+EOMONTH(+F3441,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3441=\"\",\"\",VLOOKUP(D3441,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3441=\"\",\"\",IF(A3441=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3441,-2)+15,Cenários!$A:$D,2,FALSE)>A3441,+VLOOKUP(+EOMONTH(+A3441,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3441,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3441=\"\",\"\",VLOOKUP(F3441,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3441=\"\",\"\",IF(WORKDAY(+A3441,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3441,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3442=\"\",\"\",+IF(+A3442=D3442,+E3442,((+G3442/E3442)^+((NETWORKDAYS(+D3442,A3442,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3442,F3442,Feriados!$A$2:$A$1058)-1))*E3442)))","v":""},{"$f":"IF(A3442=\"\",\"\",+IF(+A3442=D3442,+VLOOKUP(D3442,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3442,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3442=\"\",\"\",+VLOOKUP(+EOMONTH(+F3442,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3442=\"\",\"\",VLOOKUP(D3442,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3442=\"\",\"\",IF(A3442=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3442,-2)+15,Cenários!$A:$D,2,FALSE)>A3442,+VLOOKUP(+EOMONTH(+A3442,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3442,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3442=\"\",\"\",VLOOKUP(F3442,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3442=\"\",\"\",IF(WORKDAY(+A3442,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3442,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3443=\"\",\"\",+IF(+A3443=D3443,+E3443,((+G3443/E3443)^+((NETWORKDAYS(+D3443,A3443,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3443,F3443,Feriados!$A$2:$A$1058)-1))*E3443)))","v":""},{"$f":"IF(A3443=\"\",\"\",+IF(+A3443=D3443,+VLOOKUP(D3443,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3443,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3443=\"\",\"\",+VLOOKUP(+EOMONTH(+F3443,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3443=\"\",\"\",VLOOKUP(D3443,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3443=\"\",\"\",IF(A3443=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3443,-2)+15,Cenários!$A:$D,2,FALSE)>A3443,+VLOOKUP(+EOMONTH(+A3443,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3443,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3443=\"\",\"\",VLOOKUP(F3443,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3443=\"\",\"\",IF(WORKDAY(+A3443,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3443,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3444=\"\",\"\",+IF(+A3444=D3444,+E3444,((+G3444/E3444)^+((NETWORKDAYS(+D3444,A3444,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3444,F3444,Feriados!$A$2:$A$1058)-1))*E3444)))","v":""},{"$f":"IF(A3444=\"\",\"\",+IF(+A3444=D3444,+VLOOKUP(D3444,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3444,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3444=\"\",\"\",+VLOOKUP(+EOMONTH(+F3444,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3444=\"\",\"\",VLOOKUP(D3444,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3444=\"\",\"\",IF(A3444=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3444,-2)+15,Cenários!$A:$D,2,FALSE)>A3444,+VLOOKUP(+EOMONTH(+A3444,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3444,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3444=\"\",\"\",VLOOKUP(F3444,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3444=\"\",\"\",IF(WORKDAY(+A3444,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3444,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3445=\"\",\"\",+IF(+A3445=D3445,+E3445,((+G3445/E3445)^+((NETWORKDAYS(+D3445,A3445,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3445,F3445,Feriados!$A$2:$A$1058)-1))*E3445)))","v":""},{"$f":"IF(A3445=\"\",\"\",+IF(+A3445=D3445,+VLOOKUP(D3445,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3445,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3445=\"\",\"\",+VLOOKUP(+EOMONTH(+F3445,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3445=\"\",\"\",VLOOKUP(D3445,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3445=\"\",\"\",IF(A3445=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3445,-2)+15,Cenários!$A:$D,2,FALSE)>A3445,+VLOOKUP(+EOMONTH(+A3445,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3445,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3445=\"\",\"\",VLOOKUP(F3445,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3445=\"\",\"\",IF(WORKDAY(+A3445,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3445,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3446=\"\",\"\",+IF(+A3446=D3446,+E3446,((+G3446/E3446)^+((NETWORKDAYS(+D3446,A3446,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3446,F3446,Feriados!$A$2:$A$1058)-1))*E3446)))","v":""},{"$f":"IF(A3446=\"\",\"\",+IF(+A3446=D3446,+VLOOKUP(D3446,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3446,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3446=\"\",\"\",+VLOOKUP(+EOMONTH(+F3446,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3446=\"\",\"\",VLOOKUP(D3446,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3446=\"\",\"\",IF(A3446=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3446,-2)+15,Cenários!$A:$D,2,FALSE)>A3446,+VLOOKUP(+EOMONTH(+A3446,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3446,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3446=\"\",\"\",VLOOKUP(F3446,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3446=\"\",\"\",IF(WORKDAY(+A3446,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3446,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3447=\"\",\"\",+IF(+A3447=D3447,+E3447,((+G3447/E3447)^+((NETWORKDAYS(+D3447,A3447,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3447,F3447,Feriados!$A$2:$A$1058)-1))*E3447)))","v":""},{"$f":"IF(A3447=\"\",\"\",+IF(+A3447=D3447,+VLOOKUP(D3447,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3447,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3447=\"\",\"\",+VLOOKUP(+EOMONTH(+F3447,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3447=\"\",\"\",VLOOKUP(D3447,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3447=\"\",\"\",IF(A3447=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3447,-2)+15,Cenários!$A:$D,2,FALSE)>A3447,+VLOOKUP(+EOMONTH(+A3447,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3447,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3447=\"\",\"\",VLOOKUP(F3447,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3447=\"\",\"\",IF(WORKDAY(+A3447,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3447,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3448=\"\",\"\",+IF(+A3448=D3448,+E3448,((+G3448/E3448)^+((NETWORKDAYS(+D3448,A3448,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3448,F3448,Feriados!$A$2:$A$1058)-1))*E3448)))","v":""},{"$f":"IF(A3448=\"\",\"\",+IF(+A3448=D3448,+VLOOKUP(D3448,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3448,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3448=\"\",\"\",+VLOOKUP(+EOMONTH(+F3448,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3448=\"\",\"\",VLOOKUP(D3448,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3448=\"\",\"\",IF(A3448=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3448,-2)+15,Cenários!$A:$D,2,FALSE)>A3448,+VLOOKUP(+EOMONTH(+A3448,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3448,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3448=\"\",\"\",VLOOKUP(F3448,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3448=\"\",\"\",IF(WORKDAY(+A3448,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3448,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3449=\"\",\"\",+IF(+A3449=D3449,+E3449,((+G3449/E3449)^+((NETWORKDAYS(+D3449,A3449,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3449,F3449,Feriados!$A$2:$A$1058)-1))*E3449)))","v":""},{"$f":"IF(A3449=\"\",\"\",+IF(+A3449=D3449,+VLOOKUP(D3449,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3449,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3449=\"\",\"\",+VLOOKUP(+EOMONTH(+F3449,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3449=\"\",\"\",VLOOKUP(D3449,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3449=\"\",\"\",IF(A3449=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3449,-2)+15,Cenários!$A:$D,2,FALSE)>A3449,+VLOOKUP(+EOMONTH(+A3449,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3449,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3449=\"\",\"\",VLOOKUP(F3449,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3449=\"\",\"\",IF(WORKDAY(+A3449,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3449,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3450=\"\",\"\",+IF(+A3450=D3450,+E3450,((+G3450/E3450)^+((NETWORKDAYS(+D3450,A3450,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3450,F3450,Feriados!$A$2:$A$1058)-1))*E3450)))","v":""},{"$f":"IF(A3450=\"\",\"\",+IF(+A3450=D3450,+VLOOKUP(D3450,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3450,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3450=\"\",\"\",+VLOOKUP(+EOMONTH(+F3450,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3450=\"\",\"\",VLOOKUP(D3450,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3450=\"\",\"\",IF(A3450=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3450,-2)+15,Cenários!$A:$D,2,FALSE)>A3450,+VLOOKUP(+EOMONTH(+A3450,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3450,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3450=\"\",\"\",VLOOKUP(F3450,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3450=\"\",\"\",IF(WORKDAY(+A3450,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3450,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3451=\"\",\"\",+IF(+A3451=D3451,+E3451,((+G3451/E3451)^+((NETWORKDAYS(+D3451,A3451,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3451,F3451,Feriados!$A$2:$A$1058)-1))*E3451)))","v":""},{"$f":"IF(A3451=\"\",\"\",+IF(+A3451=D3451,+VLOOKUP(D3451,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3451,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3451=\"\",\"\",+VLOOKUP(+EOMONTH(+F3451,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3451=\"\",\"\",VLOOKUP(D3451,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3451=\"\",\"\",IF(A3451=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3451,-2)+15,Cenários!$A:$D,2,FALSE)>A3451,+VLOOKUP(+EOMONTH(+A3451,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3451,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3451=\"\",\"\",VLOOKUP(F3451,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3451=\"\",\"\",IF(WORKDAY(+A3451,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3451,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3452=\"\",\"\",+IF(+A3452=D3452,+E3452,((+G3452/E3452)^+((NETWORKDAYS(+D3452,A3452,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3452,F3452,Feriados!$A$2:$A$1058)-1))*E3452)))","v":""},{"$f":"IF(A3452=\"\",\"\",+IF(+A3452=D3452,+VLOOKUP(D3452,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3452,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3452=\"\",\"\",+VLOOKUP(+EOMONTH(+F3452,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3452=\"\",\"\",VLOOKUP(D3452,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3452=\"\",\"\",IF(A3452=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3452,-2)+15,Cenários!$A:$D,2,FALSE)>A3452,+VLOOKUP(+EOMONTH(+A3452,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3452,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3452=\"\",\"\",VLOOKUP(F3452,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3452=\"\",\"\",IF(WORKDAY(+A3452,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3452,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3453=\"\",\"\",+IF(+A3453=D3453,+E3453,((+G3453/E3453)^+((NETWORKDAYS(+D3453,A3453,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3453,F3453,Feriados!$A$2:$A$1058)-1))*E3453)))","v":""},{"$f":"IF(A3453=\"\",\"\",+IF(+A3453=D3453,+VLOOKUP(D3453,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3453,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3453=\"\",\"\",+VLOOKUP(+EOMONTH(+F3453,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3453=\"\",\"\",VLOOKUP(D3453,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3453=\"\",\"\",IF(A3453=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3453,-2)+15,Cenários!$A:$D,2,FALSE)>A3453,+VLOOKUP(+EOMONTH(+A3453,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3453,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3453=\"\",\"\",VLOOKUP(F3453,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3453=\"\",\"\",IF(WORKDAY(+A3453,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3453,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3454=\"\",\"\",+IF(+A3454=D3454,+E3454,((+G3454/E3454)^+((NETWORKDAYS(+D3454,A3454,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3454,F3454,Feriados!$A$2:$A$1058)-1))*E3454)))","v":""},{"$f":"IF(A3454=\"\",\"\",+IF(+A3454=D3454,+VLOOKUP(D3454,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3454,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3454=\"\",\"\",+VLOOKUP(+EOMONTH(+F3454,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3454=\"\",\"\",VLOOKUP(D3454,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3454=\"\",\"\",IF(A3454=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3454,-2)+15,Cenários!$A:$D,2,FALSE)>A3454,+VLOOKUP(+EOMONTH(+A3454,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3454,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3454=\"\",\"\",VLOOKUP(F3454,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3454=\"\",\"\",IF(WORKDAY(+A3454,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3454,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3455=\"\",\"\",+IF(+A3455=D3455,+E3455,((+G3455/E3455)^+((NETWORKDAYS(+D3455,A3455,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3455,F3455,Feriados!$A$2:$A$1058)-1))*E3455)))","v":""},{"$f":"IF(A3455=\"\",\"\",+IF(+A3455=D3455,+VLOOKUP(D3455,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3455,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3455=\"\",\"\",+VLOOKUP(+EOMONTH(+F3455,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3455=\"\",\"\",VLOOKUP(D3455,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3455=\"\",\"\",IF(A3455=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3455,-2)+15,Cenários!$A:$D,2,FALSE)>A3455,+VLOOKUP(+EOMONTH(+A3455,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3455,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3455=\"\",\"\",VLOOKUP(F3455,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3455=\"\",\"\",IF(WORKDAY(+A3455,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3455,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3456=\"\",\"\",+IF(+A3456=D3456,+E3456,((+G3456/E3456)^+((NETWORKDAYS(+D3456,A3456,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3456,F3456,Feriados!$A$2:$A$1058)-1))*E3456)))","v":""},{"$f":"IF(A3456=\"\",\"\",+IF(+A3456=D3456,+VLOOKUP(D3456,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3456,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3456=\"\",\"\",+VLOOKUP(+EOMONTH(+F3456,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3456=\"\",\"\",VLOOKUP(D3456,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3456=\"\",\"\",IF(A3456=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3456,-2)+15,Cenários!$A:$D,2,FALSE)>A3456,+VLOOKUP(+EOMONTH(+A3456,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3456,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3456=\"\",\"\",VLOOKUP(F3456,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3456=\"\",\"\",IF(WORKDAY(+A3456,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3456,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3457=\"\",\"\",+IF(+A3457=D3457,+E3457,((+G3457/E3457)^+((NETWORKDAYS(+D3457,A3457,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3457,F3457,Feriados!$A$2:$A$1058)-1))*E3457)))","v":""},{"$f":"IF(A3457=\"\",\"\",+IF(+A3457=D3457,+VLOOKUP(D3457,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3457,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3457=\"\",\"\",+VLOOKUP(+EOMONTH(+F3457,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3457=\"\",\"\",VLOOKUP(D3457,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3457=\"\",\"\",IF(A3457=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3457,-2)+15,Cenários!$A:$D,2,FALSE)>A3457,+VLOOKUP(+EOMONTH(+A3457,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3457,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3457=\"\",\"\",VLOOKUP(F3457,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3457=\"\",\"\",IF(WORKDAY(+A3457,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3457,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3458=\"\",\"\",+IF(+A3458=D3458,+E3458,((+G3458/E3458)^+((NETWORKDAYS(+D3458,A3458,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3458,F3458,Feriados!$A$2:$A$1058)-1))*E3458)))","v":""},{"$f":"IF(A3458=\"\",\"\",+IF(+A3458=D3458,+VLOOKUP(D3458,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3458,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3458=\"\",\"\",+VLOOKUP(+EOMONTH(+F3458,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3458=\"\",\"\",VLOOKUP(D3458,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3458=\"\",\"\",IF(A3458=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3458,-2)+15,Cenários!$A:$D,2,FALSE)>A3458,+VLOOKUP(+EOMONTH(+A3458,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3458,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3458=\"\",\"\",VLOOKUP(F3458,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3458=\"\",\"\",IF(WORKDAY(+A3458,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3458,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3459=\"\",\"\",+IF(+A3459=D3459,+E3459,((+G3459/E3459)^+((NETWORKDAYS(+D3459,A3459,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3459,F3459,Feriados!$A$2:$A$1058)-1))*E3459)))","v":""},{"$f":"IF(A3459=\"\",\"\",+IF(+A3459=D3459,+VLOOKUP(D3459,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3459,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3459=\"\",\"\",+VLOOKUP(+EOMONTH(+F3459,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3459=\"\",\"\",VLOOKUP(D3459,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3459=\"\",\"\",IF(A3459=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3459,-2)+15,Cenários!$A:$D,2,FALSE)>A3459,+VLOOKUP(+EOMONTH(+A3459,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3459,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3459=\"\",\"\",VLOOKUP(F3459,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3459=\"\",\"\",IF(WORKDAY(+A3459,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3459,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3460=\"\",\"\",+IF(+A3460=D3460,+E3460,((+G3460/E3460)^+((NETWORKDAYS(+D3460,A3460,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3460,F3460,Feriados!$A$2:$A$1058)-1))*E3460)))","v":""},{"$f":"IF(A3460=\"\",\"\",+IF(+A3460=D3460,+VLOOKUP(D3460,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3460,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3460=\"\",\"\",+VLOOKUP(+EOMONTH(+F3460,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3460=\"\",\"\",VLOOKUP(D3460,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3460=\"\",\"\",IF(A3460=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3460,-2)+15,Cenários!$A:$D,2,FALSE)>A3460,+VLOOKUP(+EOMONTH(+A3460,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3460,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3460=\"\",\"\",VLOOKUP(F3460,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3460=\"\",\"\",IF(WORKDAY(+A3460,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3460,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3461=\"\",\"\",+IF(+A3461=D3461,+E3461,((+G3461/E3461)^+((NETWORKDAYS(+D3461,A3461,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3461,F3461,Feriados!$A$2:$A$1058)-1))*E3461)))","v":""},{"$f":"IF(A3461=\"\",\"\",+IF(+A3461=D3461,+VLOOKUP(D3461,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3461,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3461=\"\",\"\",+VLOOKUP(+EOMONTH(+F3461,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3461=\"\",\"\",VLOOKUP(D3461,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3461=\"\",\"\",IF(A3461=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3461,-2)+15,Cenários!$A:$D,2,FALSE)>A3461,+VLOOKUP(+EOMONTH(+A3461,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3461,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3461=\"\",\"\",VLOOKUP(F3461,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3461=\"\",\"\",IF(WORKDAY(+A3461,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3461,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3462=\"\",\"\",+IF(+A3462=D3462,+E3462,((+G3462/E3462)^+((NETWORKDAYS(+D3462,A3462,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3462,F3462,Feriados!$A$2:$A$1058)-1))*E3462)))","v":""},{"$f":"IF(A3462=\"\",\"\",+IF(+A3462=D3462,+VLOOKUP(D3462,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3462,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3462=\"\",\"\",+VLOOKUP(+EOMONTH(+F3462,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3462=\"\",\"\",VLOOKUP(D3462,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3462=\"\",\"\",IF(A3462=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3462,-2)+15,Cenários!$A:$D,2,FALSE)>A3462,+VLOOKUP(+EOMONTH(+A3462,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3462,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3462=\"\",\"\",VLOOKUP(F3462,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3462=\"\",\"\",IF(WORKDAY(+A3462,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3462,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3463=\"\",\"\",+IF(+A3463=D3463,+E3463,((+G3463/E3463)^+((NETWORKDAYS(+D3463,A3463,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3463,F3463,Feriados!$A$2:$A$1058)-1))*E3463)))","v":""},{"$f":"IF(A3463=\"\",\"\",+IF(+A3463=D3463,+VLOOKUP(D3463,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3463,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3463=\"\",\"\",+VLOOKUP(+EOMONTH(+F3463,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3463=\"\",\"\",VLOOKUP(D3463,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3463=\"\",\"\",IF(A3463=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3463,-2)+15,Cenários!$A:$D,2,FALSE)>A3463,+VLOOKUP(+EOMONTH(+A3463,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3463,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3463=\"\",\"\",VLOOKUP(F3463,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3463=\"\",\"\",IF(WORKDAY(+A3463,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3463,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3464=\"\",\"\",+IF(+A3464=D3464,+E3464,((+G3464/E3464)^+((NETWORKDAYS(+D3464,A3464,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3464,F3464,Feriados!$A$2:$A$1058)-1))*E3464)))","v":""},{"$f":"IF(A3464=\"\",\"\",+IF(+A3464=D3464,+VLOOKUP(D3464,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3464,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3464=\"\",\"\",+VLOOKUP(+EOMONTH(+F3464,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3464=\"\",\"\",VLOOKUP(D3464,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3464=\"\",\"\",IF(A3464=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3464,-2)+15,Cenários!$A:$D,2,FALSE)>A3464,+VLOOKUP(+EOMONTH(+A3464,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3464,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3464=\"\",\"\",VLOOKUP(F3464,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3464=\"\",\"\",IF(WORKDAY(+A3464,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3464,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3465=\"\",\"\",+IF(+A3465=D3465,+E3465,((+G3465/E3465)^+((NETWORKDAYS(+D3465,A3465,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3465,F3465,Feriados!$A$2:$A$1058)-1))*E3465)))","v":""},{"$f":"IF(A3465=\"\",\"\",+IF(+A3465=D3465,+VLOOKUP(D3465,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3465,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3465=\"\",\"\",+VLOOKUP(+EOMONTH(+F3465,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3465=\"\",\"\",VLOOKUP(D3465,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3465=\"\",\"\",IF(A3465=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3465,-2)+15,Cenários!$A:$D,2,FALSE)>A3465,+VLOOKUP(+EOMONTH(+A3465,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3465,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3465=\"\",\"\",VLOOKUP(F3465,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3465=\"\",\"\",IF(WORKDAY(+A3465,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3465,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3466=\"\",\"\",+IF(+A3466=D3466,+E3466,((+G3466/E3466)^+((NETWORKDAYS(+D3466,A3466,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3466,F3466,Feriados!$A$2:$A$1058)-1))*E3466)))","v":""},{"$f":"IF(A3466=\"\",\"\",+IF(+A3466=D3466,+VLOOKUP(D3466,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3466,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3466=\"\",\"\",+VLOOKUP(+EOMONTH(+F3466,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3466=\"\",\"\",VLOOKUP(D3466,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3466=\"\",\"\",IF(A3466=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3466,-2)+15,Cenários!$A:$D,2,FALSE)>A3466,+VLOOKUP(+EOMONTH(+A3466,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3466,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3466=\"\",\"\",VLOOKUP(F3466,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3466=\"\",\"\",IF(WORKDAY(+A3466,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3466,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3467=\"\",\"\",+IF(+A3467=D3467,+E3467,((+G3467/E3467)^+((NETWORKDAYS(+D3467,A3467,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3467,F3467,Feriados!$A$2:$A$1058)-1))*E3467)))","v":""},{"$f":"IF(A3467=\"\",\"\",+IF(+A3467=D3467,+VLOOKUP(D3467,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3467,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3467=\"\",\"\",+VLOOKUP(+EOMONTH(+F3467,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3467=\"\",\"\",VLOOKUP(D3467,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3467=\"\",\"\",IF(A3467=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3467,-2)+15,Cenários!$A:$D,2,FALSE)>A3467,+VLOOKUP(+EOMONTH(+A3467,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3467,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3467=\"\",\"\",VLOOKUP(F3467,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3467=\"\",\"\",IF(WORKDAY(+A3467,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3467,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3468=\"\",\"\",+IF(+A3468=D3468,+E3468,((+G3468/E3468)^+((NETWORKDAYS(+D3468,A3468,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3468,F3468,Feriados!$A$2:$A$1058)-1))*E3468)))","v":""},{"$f":"IF(A3468=\"\",\"\",+IF(+A3468=D3468,+VLOOKUP(D3468,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3468,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3468=\"\",\"\",+VLOOKUP(+EOMONTH(+F3468,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3468=\"\",\"\",VLOOKUP(D3468,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3468=\"\",\"\",IF(A3468=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3468,-2)+15,Cenários!$A:$D,2,FALSE)>A3468,+VLOOKUP(+EOMONTH(+A3468,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3468,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3468=\"\",\"\",VLOOKUP(F3468,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3468=\"\",\"\",IF(WORKDAY(+A3468,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3468,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3469=\"\",\"\",+IF(+A3469=D3469,+E3469,((+G3469/E3469)^+((NETWORKDAYS(+D3469,A3469,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3469,F3469,Feriados!$A$2:$A$1058)-1))*E3469)))","v":""},{"$f":"IF(A3469=\"\",\"\",+IF(+A3469=D3469,+VLOOKUP(D3469,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3469,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3469=\"\",\"\",+VLOOKUP(+EOMONTH(+F3469,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3469=\"\",\"\",VLOOKUP(D3469,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3469=\"\",\"\",IF(A3469=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3469,-2)+15,Cenários!$A:$D,2,FALSE)>A3469,+VLOOKUP(+EOMONTH(+A3469,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3469,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3469=\"\",\"\",VLOOKUP(F3469,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3469=\"\",\"\",IF(WORKDAY(+A3469,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3469,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3470=\"\",\"\",+IF(+A3470=D3470,+E3470,((+G3470/E3470)^+((NETWORKDAYS(+D3470,A3470,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3470,F3470,Feriados!$A$2:$A$1058)-1))*E3470)))","v":""},{"$f":"IF(A3470=\"\",\"\",+IF(+A3470=D3470,+VLOOKUP(D3470,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3470,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3470=\"\",\"\",+VLOOKUP(+EOMONTH(+F3470,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3470=\"\",\"\",VLOOKUP(D3470,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3470=\"\",\"\",IF(A3470=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3470,-2)+15,Cenários!$A:$D,2,FALSE)>A3470,+VLOOKUP(+EOMONTH(+A3470,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3470,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3470=\"\",\"\",VLOOKUP(F3470,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3470=\"\",\"\",IF(WORKDAY(+A3470,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3470,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3471=\"\",\"\",+IF(+A3471=D3471,+E3471,((+G3471/E3471)^+((NETWORKDAYS(+D3471,A3471,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3471,F3471,Feriados!$A$2:$A$1058)-1))*E3471)))","v":""},{"$f":"IF(A3471=\"\",\"\",+IF(+A3471=D3471,+VLOOKUP(D3471,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3471,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3471=\"\",\"\",+VLOOKUP(+EOMONTH(+F3471,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3471=\"\",\"\",VLOOKUP(D3471,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3471=\"\",\"\",IF(A3471=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3471,-2)+15,Cenários!$A:$D,2,FALSE)>A3471,+VLOOKUP(+EOMONTH(+A3471,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3471,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3471=\"\",\"\",VLOOKUP(F3471,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3471=\"\",\"\",IF(WORKDAY(+A3471,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3471,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3472=\"\",\"\",+IF(+A3472=D3472,+E3472,((+G3472/E3472)^+((NETWORKDAYS(+D3472,A3472,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3472,F3472,Feriados!$A$2:$A$1058)-1))*E3472)))","v":""},{"$f":"IF(A3472=\"\",\"\",+IF(+A3472=D3472,+VLOOKUP(D3472,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3472,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3472=\"\",\"\",+VLOOKUP(+EOMONTH(+F3472,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3472=\"\",\"\",VLOOKUP(D3472,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3472=\"\",\"\",IF(A3472=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3472,-2)+15,Cenários!$A:$D,2,FALSE)>A3472,+VLOOKUP(+EOMONTH(+A3472,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3472,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3472=\"\",\"\",VLOOKUP(F3472,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3472=\"\",\"\",IF(WORKDAY(+A3472,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3472,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3473=\"\",\"\",+IF(+A3473=D3473,+E3473,((+G3473/E3473)^+((NETWORKDAYS(+D3473,A3473,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3473,F3473,Feriados!$A$2:$A$1058)-1))*E3473)))","v":""},{"$f":"IF(A3473=\"\",\"\",+IF(+A3473=D3473,+VLOOKUP(D3473,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3473,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3473=\"\",\"\",+VLOOKUP(+EOMONTH(+F3473,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3473=\"\",\"\",VLOOKUP(D3473,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3473=\"\",\"\",IF(A3473=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3473,-2)+15,Cenários!$A:$D,2,FALSE)>A3473,+VLOOKUP(+EOMONTH(+A3473,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3473,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3473=\"\",\"\",VLOOKUP(F3473,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3473=\"\",\"\",IF(WORKDAY(+A3473,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3473,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3474=\"\",\"\",+IF(+A3474=D3474,+E3474,((+G3474/E3474)^+((NETWORKDAYS(+D3474,A3474,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3474,F3474,Feriados!$A$2:$A$1058)-1))*E3474)))","v":""},{"$f":"IF(A3474=\"\",\"\",+IF(+A3474=D3474,+VLOOKUP(D3474,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3474,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3474=\"\",\"\",+VLOOKUP(+EOMONTH(+F3474,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3474=\"\",\"\",VLOOKUP(D3474,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3474=\"\",\"\",IF(A3474=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3474,-2)+15,Cenários!$A:$D,2,FALSE)>A3474,+VLOOKUP(+EOMONTH(+A3474,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3474,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3474=\"\",\"\",VLOOKUP(F3474,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3474=\"\",\"\",IF(WORKDAY(+A3474,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3474,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3475=\"\",\"\",+IF(+A3475=D3475,+E3475,((+G3475/E3475)^+((NETWORKDAYS(+D3475,A3475,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3475,F3475,Feriados!$A$2:$A$1058)-1))*E3475)))","v":""},{"$f":"IF(A3475=\"\",\"\",+IF(+A3475=D3475,+VLOOKUP(D3475,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3475,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3475=\"\",\"\",+VLOOKUP(+EOMONTH(+F3475,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3475=\"\",\"\",VLOOKUP(D3475,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3475=\"\",\"\",IF(A3475=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3475,-2)+15,Cenários!$A:$D,2,FALSE)>A3475,+VLOOKUP(+EOMONTH(+A3475,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3475,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3475=\"\",\"\",VLOOKUP(F3475,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3475=\"\",\"\",IF(WORKDAY(+A3475,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3475,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3476=\"\",\"\",+IF(+A3476=D3476,+E3476,((+G3476/E3476)^+((NETWORKDAYS(+D3476,A3476,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3476,F3476,Feriados!$A$2:$A$1058)-1))*E3476)))","v":""},{"$f":"IF(A3476=\"\",\"\",+IF(+A3476=D3476,+VLOOKUP(D3476,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3476,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3476=\"\",\"\",+VLOOKUP(+EOMONTH(+F3476,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3476=\"\",\"\",VLOOKUP(D3476,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3476=\"\",\"\",IF(A3476=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3476,-2)+15,Cenários!$A:$D,2,FALSE)>A3476,+VLOOKUP(+EOMONTH(+A3476,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3476,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3476=\"\",\"\",VLOOKUP(F3476,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3476=\"\",\"\",IF(WORKDAY(+A3476,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3476,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3477=\"\",\"\",+IF(+A3477=D3477,+E3477,((+G3477/E3477)^+((NETWORKDAYS(+D3477,A3477,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3477,F3477,Feriados!$A$2:$A$1058)-1))*E3477)))","v":""},{"$f":"IF(A3477=\"\",\"\",+IF(+A3477=D3477,+VLOOKUP(D3477,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3477,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3477=\"\",\"\",+VLOOKUP(+EOMONTH(+F3477,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3477=\"\",\"\",VLOOKUP(D3477,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3477=\"\",\"\",IF(A3477=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3477,-2)+15,Cenários!$A:$D,2,FALSE)>A3477,+VLOOKUP(+EOMONTH(+A3477,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3477,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3477=\"\",\"\",VLOOKUP(F3477,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3477=\"\",\"\",IF(WORKDAY(+A3477,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3477,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3478=\"\",\"\",+IF(+A3478=D3478,+E3478,((+G3478/E3478)^+((NETWORKDAYS(+D3478,A3478,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3478,F3478,Feriados!$A$2:$A$1058)-1))*E3478)))","v":""},{"$f":"IF(A3478=\"\",\"\",+IF(+A3478=D3478,+VLOOKUP(D3478,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3478,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3478=\"\",\"\",+VLOOKUP(+EOMONTH(+F3478,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3478=\"\",\"\",VLOOKUP(D3478,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3478=\"\",\"\",IF(A3478=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3478,-2)+15,Cenários!$A:$D,2,FALSE)>A3478,+VLOOKUP(+EOMONTH(+A3478,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3478,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3478=\"\",\"\",VLOOKUP(F3478,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3478=\"\",\"\",IF(WORKDAY(+A3478,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3478,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3479=\"\",\"\",+IF(+A3479=D3479,+E3479,((+G3479/E3479)^+((NETWORKDAYS(+D3479,A3479,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3479,F3479,Feriados!$A$2:$A$1058)-1))*E3479)))","v":""},{"$f":"IF(A3479=\"\",\"\",+IF(+A3479=D3479,+VLOOKUP(D3479,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3479,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3479=\"\",\"\",+VLOOKUP(+EOMONTH(+F3479,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3479=\"\",\"\",VLOOKUP(D3479,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3479=\"\",\"\",IF(A3479=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3479,-2)+15,Cenários!$A:$D,2,FALSE)>A3479,+VLOOKUP(+EOMONTH(+A3479,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3479,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3479=\"\",\"\",VLOOKUP(F3479,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3479=\"\",\"\",IF(WORKDAY(+A3479,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3479,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3480=\"\",\"\",+IF(+A3480=D3480,+E3480,((+G3480/E3480)^+((NETWORKDAYS(+D3480,A3480,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3480,F3480,Feriados!$A$2:$A$1058)-1))*E3480)))","v":""},{"$f":"IF(A3480=\"\",\"\",+IF(+A3480=D3480,+VLOOKUP(D3480,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3480,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3480=\"\",\"\",+VLOOKUP(+EOMONTH(+F3480,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3480=\"\",\"\",VLOOKUP(D3480,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3480=\"\",\"\",IF(A3480=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3480,-2)+15,Cenários!$A:$D,2,FALSE)>A3480,+VLOOKUP(+EOMONTH(+A3480,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3480,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3480=\"\",\"\",VLOOKUP(F3480,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3480=\"\",\"\",IF(WORKDAY(+A3480,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3480,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3481=\"\",\"\",+IF(+A3481=D3481,+E3481,((+G3481/E3481)^+((NETWORKDAYS(+D3481,A3481,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3481,F3481,Feriados!$A$2:$A$1058)-1))*E3481)))","v":""},{"$f":"IF(A3481=\"\",\"\",+IF(+A3481=D3481,+VLOOKUP(D3481,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3481,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3481=\"\",\"\",+VLOOKUP(+EOMONTH(+F3481,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3481=\"\",\"\",VLOOKUP(D3481,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3481=\"\",\"\",IF(A3481=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3481,-2)+15,Cenários!$A:$D,2,FALSE)>A3481,+VLOOKUP(+EOMONTH(+A3481,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3481,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3481=\"\",\"\",VLOOKUP(F3481,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3481=\"\",\"\",IF(WORKDAY(+A3481,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3481,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3482=\"\",\"\",+IF(+A3482=D3482,+E3482,((+G3482/E3482)^+((NETWORKDAYS(+D3482,A3482,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3482,F3482,Feriados!$A$2:$A$1058)-1))*E3482)))","v":""},{"$f":"IF(A3482=\"\",\"\",+IF(+A3482=D3482,+VLOOKUP(D3482,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3482,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3482=\"\",\"\",+VLOOKUP(+EOMONTH(+F3482,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3482=\"\",\"\",VLOOKUP(D3482,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3482=\"\",\"\",IF(A3482=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3482,-2)+15,Cenários!$A:$D,2,FALSE)>A3482,+VLOOKUP(+EOMONTH(+A3482,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3482,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3482=\"\",\"\",VLOOKUP(F3482,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3482=\"\",\"\",IF(WORKDAY(+A3482,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3482,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3483=\"\",\"\",+IF(+A3483=D3483,+E3483,((+G3483/E3483)^+((NETWORKDAYS(+D3483,A3483,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3483,F3483,Feriados!$A$2:$A$1058)-1))*E3483)))","v":""},{"$f":"IF(A3483=\"\",\"\",+IF(+A3483=D3483,+VLOOKUP(D3483,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3483,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3483=\"\",\"\",+VLOOKUP(+EOMONTH(+F3483,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3483=\"\",\"\",VLOOKUP(D3483,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3483=\"\",\"\",IF(A3483=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3483,-2)+15,Cenários!$A:$D,2,FALSE)>A3483,+VLOOKUP(+EOMONTH(+A3483,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3483,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3483=\"\",\"\",VLOOKUP(F3483,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3483=\"\",\"\",IF(WORKDAY(+A3483,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3483,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3484=\"\",\"\",+IF(+A3484=D3484,+E3484,((+G3484/E3484)^+((NETWORKDAYS(+D3484,A3484,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3484,F3484,Feriados!$A$2:$A$1058)-1))*E3484)))","v":""},{"$f":"IF(A3484=\"\",\"\",+IF(+A3484=D3484,+VLOOKUP(D3484,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3484,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3484=\"\",\"\",+VLOOKUP(+EOMONTH(+F3484,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3484=\"\",\"\",VLOOKUP(D3484,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3484=\"\",\"\",IF(A3484=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3484,-2)+15,Cenários!$A:$D,2,FALSE)>A3484,+VLOOKUP(+EOMONTH(+A3484,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3484,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3484=\"\",\"\",VLOOKUP(F3484,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3484=\"\",\"\",IF(WORKDAY(+A3484,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3484,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3485=\"\",\"\",+IF(+A3485=D3485,+E3485,((+G3485/E3485)^+((NETWORKDAYS(+D3485,A3485,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3485,F3485,Feriados!$A$2:$A$1058)-1))*E3485)))","v":""},{"$f":"IF(A3485=\"\",\"\",+IF(+A3485=D3485,+VLOOKUP(D3485,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3485,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3485=\"\",\"\",+VLOOKUP(+EOMONTH(+F3485,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3485=\"\",\"\",VLOOKUP(D3485,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3485=\"\",\"\",IF(A3485=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3485,-2)+15,Cenários!$A:$D,2,FALSE)>A3485,+VLOOKUP(+EOMONTH(+A3485,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3485,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3485=\"\",\"\",VLOOKUP(F3485,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3485=\"\",\"\",IF(WORKDAY(+A3485,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3485,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3486=\"\",\"\",+IF(+A3486=D3486,+E3486,((+G3486/E3486)^+((NETWORKDAYS(+D3486,A3486,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3486,F3486,Feriados!$A$2:$A$1058)-1))*E3486)))","v":""},{"$f":"IF(A3486=\"\",\"\",+IF(+A3486=D3486,+VLOOKUP(D3486,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3486,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3486=\"\",\"\",+VLOOKUP(+EOMONTH(+F3486,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3486=\"\",\"\",VLOOKUP(D3486,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3486=\"\",\"\",IF(A3486=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3486,-2)+15,Cenários!$A:$D,2,FALSE)>A3486,+VLOOKUP(+EOMONTH(+A3486,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3486,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3486=\"\",\"\",VLOOKUP(F3486,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3486=\"\",\"\",IF(WORKDAY(+A3486,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3486,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3487=\"\",\"\",+IF(+A3487=D3487,+E3487,((+G3487/E3487)^+((NETWORKDAYS(+D3487,A3487,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3487,F3487,Feriados!$A$2:$A$1058)-1))*E3487)))","v":""},{"$f":"IF(A3487=\"\",\"\",+IF(+A3487=D3487,+VLOOKUP(D3487,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3487,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3487=\"\",\"\",+VLOOKUP(+EOMONTH(+F3487,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3487=\"\",\"\",VLOOKUP(D3487,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3487=\"\",\"\",IF(A3487=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3487,-2)+15,Cenários!$A:$D,2,FALSE)>A3487,+VLOOKUP(+EOMONTH(+A3487,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3487,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3487=\"\",\"\",VLOOKUP(F3487,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3487=\"\",\"\",IF(WORKDAY(+A3487,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3487,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3488=\"\",\"\",+IF(+A3488=D3488,+E3488,((+G3488/E3488)^+((NETWORKDAYS(+D3488,A3488,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3488,F3488,Feriados!$A$2:$A$1058)-1))*E3488)))","v":""},{"$f":"IF(A3488=\"\",\"\",+IF(+A3488=D3488,+VLOOKUP(D3488,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3488,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3488=\"\",\"\",+VLOOKUP(+EOMONTH(+F3488,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3488=\"\",\"\",VLOOKUP(D3488,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3488=\"\",\"\",IF(A3488=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3488,-2)+15,Cenários!$A:$D,2,FALSE)>A3488,+VLOOKUP(+EOMONTH(+A3488,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3488,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3488=\"\",\"\",VLOOKUP(F3488,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3488=\"\",\"\",IF(WORKDAY(+A3488,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3488,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3489=\"\",\"\",+IF(+A3489=D3489,+E3489,((+G3489/E3489)^+((NETWORKDAYS(+D3489,A3489,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3489,F3489,Feriados!$A$2:$A$1058)-1))*E3489)))","v":""},{"$f":"IF(A3489=\"\",\"\",+IF(+A3489=D3489,+VLOOKUP(D3489,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3489,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3489=\"\",\"\",+VLOOKUP(+EOMONTH(+F3489,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3489=\"\",\"\",VLOOKUP(D3489,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3489=\"\",\"\",IF(A3489=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3489,-2)+15,Cenários!$A:$D,2,FALSE)>A3489,+VLOOKUP(+EOMONTH(+A3489,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3489,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3489=\"\",\"\",VLOOKUP(F3489,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3489=\"\",\"\",IF(WORKDAY(+A3489,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3489,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3490=\"\",\"\",+IF(+A3490=D3490,+E3490,((+G3490/E3490)^+((NETWORKDAYS(+D3490,A3490,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3490,F3490,Feriados!$A$2:$A$1058)-1))*E3490)))","v":""},{"$f":"IF(A3490=\"\",\"\",+IF(+A3490=D3490,+VLOOKUP(D3490,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3490,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3490=\"\",\"\",+VLOOKUP(+EOMONTH(+F3490,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3490=\"\",\"\",VLOOKUP(D3490,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3490=\"\",\"\",IF(A3490=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3490,-2)+15,Cenários!$A:$D,2,FALSE)>A3490,+VLOOKUP(+EOMONTH(+A3490,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3490,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3490=\"\",\"\",VLOOKUP(F3490,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3490=\"\",\"\",IF(WORKDAY(+A3490,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3490,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3491=\"\",\"\",+IF(+A3491=D3491,+E3491,((+G3491/E3491)^+((NETWORKDAYS(+D3491,A3491,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3491,F3491,Feriados!$A$2:$A$1058)-1))*E3491)))","v":""},{"$f":"IF(A3491=\"\",\"\",+IF(+A3491=D3491,+VLOOKUP(D3491,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3491,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3491=\"\",\"\",+VLOOKUP(+EOMONTH(+F3491,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3491=\"\",\"\",VLOOKUP(D3491,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3491=\"\",\"\",IF(A3491=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3491,-2)+15,Cenários!$A:$D,2,FALSE)>A3491,+VLOOKUP(+EOMONTH(+A3491,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3491,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3491=\"\",\"\",VLOOKUP(F3491,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3491=\"\",\"\",IF(WORKDAY(+A3491,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3491,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3492=\"\",\"\",+IF(+A3492=D3492,+E3492,((+G3492/E3492)^+((NETWORKDAYS(+D3492,A3492,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3492,F3492,Feriados!$A$2:$A$1058)-1))*E3492)))","v":""},{"$f":"IF(A3492=\"\",\"\",+IF(+A3492=D3492,+VLOOKUP(D3492,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3492,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3492=\"\",\"\",+VLOOKUP(+EOMONTH(+F3492,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3492=\"\",\"\",VLOOKUP(D3492,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3492=\"\",\"\",IF(A3492=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3492,-2)+15,Cenários!$A:$D,2,FALSE)>A3492,+VLOOKUP(+EOMONTH(+A3492,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3492,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3492=\"\",\"\",VLOOKUP(F3492,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3492=\"\",\"\",IF(WORKDAY(+A3492,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3492,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3493=\"\",\"\",+IF(+A3493=D3493,+E3493,((+G3493/E3493)^+((NETWORKDAYS(+D3493,A3493,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3493,F3493,Feriados!$A$2:$A$1058)-1))*E3493)))","v":""},{"$f":"IF(A3493=\"\",\"\",+IF(+A3493=D3493,+VLOOKUP(D3493,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3493,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3493=\"\",\"\",+VLOOKUP(+EOMONTH(+F3493,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3493=\"\",\"\",VLOOKUP(D3493,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3493=\"\",\"\",IF(A3493=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3493,-2)+15,Cenários!$A:$D,2,FALSE)>A3493,+VLOOKUP(+EOMONTH(+A3493,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3493,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3493=\"\",\"\",VLOOKUP(F3493,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3493=\"\",\"\",IF(WORKDAY(+A3493,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3493,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3494=\"\",\"\",+IF(+A3494=D3494,+E3494,((+G3494/E3494)^+((NETWORKDAYS(+D3494,A3494,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3494,F3494,Feriados!$A$2:$A$1058)-1))*E3494)))","v":""},{"$f":"IF(A3494=\"\",\"\",+IF(+A3494=D3494,+VLOOKUP(D3494,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3494,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3494=\"\",\"\",+VLOOKUP(+EOMONTH(+F3494,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3494=\"\",\"\",VLOOKUP(D3494,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3494=\"\",\"\",IF(A3494=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3494,-2)+15,Cenários!$A:$D,2,FALSE)>A3494,+VLOOKUP(+EOMONTH(+A3494,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3494,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3494=\"\",\"\",VLOOKUP(F3494,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3494=\"\",\"\",IF(WORKDAY(+A3494,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3494,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3495=\"\",\"\",+IF(+A3495=D3495,+E3495,((+G3495/E3495)^+((NETWORKDAYS(+D3495,A3495,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3495,F3495,Feriados!$A$2:$A$1058)-1))*E3495)))","v":""},{"$f":"IF(A3495=\"\",\"\",+IF(+A3495=D3495,+VLOOKUP(D3495,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3495,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3495=\"\",\"\",+VLOOKUP(+EOMONTH(+F3495,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3495=\"\",\"\",VLOOKUP(D3495,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3495=\"\",\"\",IF(A3495=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3495,-2)+15,Cenários!$A:$D,2,FALSE)>A3495,+VLOOKUP(+EOMONTH(+A3495,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3495,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3495=\"\",\"\",VLOOKUP(F3495,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3495=\"\",\"\",IF(WORKDAY(+A3495,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3495,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3496=\"\",\"\",+IF(+A3496=D3496,+E3496,((+G3496/E3496)^+((NETWORKDAYS(+D3496,A3496,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3496,F3496,Feriados!$A$2:$A$1058)-1))*E3496)))","v":""},{"$f":"IF(A3496=\"\",\"\",+IF(+A3496=D3496,+VLOOKUP(D3496,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3496,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3496=\"\",\"\",+VLOOKUP(+EOMONTH(+F3496,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3496=\"\",\"\",VLOOKUP(D3496,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3496=\"\",\"\",IF(A3496=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3496,-2)+15,Cenários!$A:$D,2,FALSE)>A3496,+VLOOKUP(+EOMONTH(+A3496,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3496,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3496=\"\",\"\",VLOOKUP(F3496,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3496=\"\",\"\",IF(WORKDAY(+A3496,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3496,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3497=\"\",\"\",+IF(+A3497=D3497,+E3497,((+G3497/E3497)^+((NETWORKDAYS(+D3497,A3497,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3497,F3497,Feriados!$A$2:$A$1058)-1))*E3497)))","v":""},{"$f":"IF(A3497=\"\",\"\",+IF(+A3497=D3497,+VLOOKUP(D3497,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3497,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3497=\"\",\"\",+VLOOKUP(+EOMONTH(+F3497,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3497=\"\",\"\",VLOOKUP(D3497,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3497=\"\",\"\",IF(A3497=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3497,-2)+15,Cenários!$A:$D,2,FALSE)>A3497,+VLOOKUP(+EOMONTH(+A3497,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3497,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3497=\"\",\"\",VLOOKUP(F3497,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3497=\"\",\"\",IF(WORKDAY(+A3497,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3497,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3498=\"\",\"\",+IF(+A3498=D3498,+E3498,((+G3498/E3498)^+((NETWORKDAYS(+D3498,A3498,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3498,F3498,Feriados!$A$2:$A$1058)-1))*E3498)))","v":""},{"$f":"IF(A3498=\"\",\"\",+IF(+A3498=D3498,+VLOOKUP(D3498,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3498,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3498=\"\",\"\",+VLOOKUP(+EOMONTH(+F3498,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3498=\"\",\"\",VLOOKUP(D3498,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3498=\"\",\"\",IF(A3498=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3498,-2)+15,Cenários!$A:$D,2,FALSE)>A3498,+VLOOKUP(+EOMONTH(+A3498,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3498,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3498=\"\",\"\",VLOOKUP(F3498,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3498=\"\",\"\",IF(WORKDAY(+A3498,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3498,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3499=\"\",\"\",+IF(+A3499=D3499,+E3499,((+G3499/E3499)^+((NETWORKDAYS(+D3499,A3499,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3499,F3499,Feriados!$A$2:$A$1058)-1))*E3499)))","v":""},{"$f":"IF(A3499=\"\",\"\",+IF(+A3499=D3499,+VLOOKUP(D3499,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3499,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3499=\"\",\"\",+VLOOKUP(+EOMONTH(+F3499,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3499=\"\",\"\",VLOOKUP(D3499,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3499=\"\",\"\",IF(A3499=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3499,-2)+15,Cenários!$A:$D,2,FALSE)>A3499,+VLOOKUP(+EOMONTH(+A3499,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3499,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3499=\"\",\"\",VLOOKUP(F3499,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3499=\"\",\"\",IF(WORKDAY(+A3499,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3499,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3500=\"\",\"\",+IF(+A3500=D3500,+E3500,((+G3500/E3500)^+((NETWORKDAYS(+D3500,A3500,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3500,F3500,Feriados!$A$2:$A$1058)-1))*E3500)))","v":""},{"$f":"IF(A3500=\"\",\"\",+IF(+A3500=D3500,+VLOOKUP(D3500,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3500,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3500=\"\",\"\",+VLOOKUP(+EOMONTH(+F3500,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3500=\"\",\"\",VLOOKUP(D3500,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3500=\"\",\"\",IF(A3500=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3500,-2)+15,Cenários!$A:$D,2,FALSE)>A3500,+VLOOKUP(+EOMONTH(+A3500,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3500,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3500=\"\",\"\",VLOOKUP(F3500,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3500=\"\",\"\",IF(WORKDAY(+A3500,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3500,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3501=\"\",\"\",+IF(+A3501=D3501,+E3501,((+G3501/E3501)^+((NETWORKDAYS(+D3501,A3501,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3501,F3501,Feriados!$A$2:$A$1058)-1))*E3501)))","v":""},{"$f":"IF(A3501=\"\",\"\",+IF(+A3501=D3501,+VLOOKUP(D3501,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3501,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3501=\"\",\"\",+VLOOKUP(+EOMONTH(+F3501,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3501=\"\",\"\",VLOOKUP(D3501,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3501=\"\",\"\",IF(A3501=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3501,-2)+15,Cenários!$A:$D,2,FALSE)>A3501,+VLOOKUP(+EOMONTH(+A3501,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3501,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3501=\"\",\"\",VLOOKUP(F3501,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3501=\"\",\"\",IF(WORKDAY(+A3501,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3501,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3502=\"\",\"\",+IF(+A3502=D3502,+E3502,((+G3502/E3502)^+((NETWORKDAYS(+D3502,A3502,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3502,F3502,Feriados!$A$2:$A$1058)-1))*E3502)))","v":""},{"$f":"IF(A3502=\"\",\"\",+IF(+A3502=D3502,+VLOOKUP(D3502,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3502,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3502=\"\",\"\",+VLOOKUP(+EOMONTH(+F3502,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3502=\"\",\"\",VLOOKUP(D3502,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3502=\"\",\"\",IF(A3502=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3502,-2)+15,Cenários!$A:$D,2,FALSE)>A3502,+VLOOKUP(+EOMONTH(+A3502,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3502,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3502=\"\",\"\",VLOOKUP(F3502,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3502=\"\",\"\",IF(WORKDAY(+A3502,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3502,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3503=\"\",\"\",+IF(+A3503=D3503,+E3503,((+G3503/E3503)^+((NETWORKDAYS(+D3503,A3503,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3503,F3503,Feriados!$A$2:$A$1058)-1))*E3503)))","v":""},{"$f":"IF(A3503=\"\",\"\",+IF(+A3503=D3503,+VLOOKUP(D3503,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3503,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3503=\"\",\"\",+VLOOKUP(+EOMONTH(+F3503,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3503=\"\",\"\",VLOOKUP(D3503,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3503=\"\",\"\",IF(A3503=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3503,-2)+15,Cenários!$A:$D,2,FALSE)>A3503,+VLOOKUP(+EOMONTH(+A3503,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3503,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3503=\"\",\"\",VLOOKUP(F3503,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3503=\"\",\"\",IF(WORKDAY(+A3503,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3503,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3504=\"\",\"\",+IF(+A3504=D3504,+E3504,((+G3504/E3504)^+((NETWORKDAYS(+D3504,A3504,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3504,F3504,Feriados!$A$2:$A$1058)-1))*E3504)))","v":""},{"$f":"IF(A3504=\"\",\"\",+IF(+A3504=D3504,+VLOOKUP(D3504,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3504,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3504=\"\",\"\",+VLOOKUP(+EOMONTH(+F3504,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3504=\"\",\"\",VLOOKUP(D3504,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3504=\"\",\"\",IF(A3504=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3504,-2)+15,Cenários!$A:$D,2,FALSE)>A3504,+VLOOKUP(+EOMONTH(+A3504,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3504,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3504=\"\",\"\",VLOOKUP(F3504,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3504=\"\",\"\",IF(WORKDAY(+A3504,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3504,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3505=\"\",\"\",+IF(+A3505=D3505,+E3505,((+G3505/E3505)^+((NETWORKDAYS(+D3505,A3505,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3505,F3505,Feriados!$A$2:$A$1058)-1))*E3505)))","v":""},{"$f":"IF(A3505=\"\",\"\",+IF(+A3505=D3505,+VLOOKUP(D3505,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3505,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3505=\"\",\"\",+VLOOKUP(+EOMONTH(+F3505,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3505=\"\",\"\",VLOOKUP(D3505,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3505=\"\",\"\",IF(A3505=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3505,-2)+15,Cenários!$A:$D,2,FALSE)>A3505,+VLOOKUP(+EOMONTH(+A3505,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3505,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3505=\"\",\"\",VLOOKUP(F3505,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3505=\"\",\"\",IF(WORKDAY(+A3505,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3505,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3506=\"\",\"\",+IF(+A3506=D3506,+E3506,((+G3506/E3506)^+((NETWORKDAYS(+D3506,A3506,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3506,F3506,Feriados!$A$2:$A$1058)-1))*E3506)))","v":""},{"$f":"IF(A3506=\"\",\"\",+IF(+A3506=D3506,+VLOOKUP(D3506,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3506,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3506=\"\",\"\",+VLOOKUP(+EOMONTH(+F3506,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3506=\"\",\"\",VLOOKUP(D3506,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3506=\"\",\"\",IF(A3506=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3506,-2)+15,Cenários!$A:$D,2,FALSE)>A3506,+VLOOKUP(+EOMONTH(+A3506,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3506,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3506=\"\",\"\",VLOOKUP(F3506,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3506=\"\",\"\",IF(WORKDAY(+A3506,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3506,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3507=\"\",\"\",+IF(+A3507=D3507,+E3507,((+G3507/E3507)^+((NETWORKDAYS(+D3507,A3507,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3507,F3507,Feriados!$A$2:$A$1058)-1))*E3507)))","v":""},{"$f":"IF(A3507=\"\",\"\",+IF(+A3507=D3507,+VLOOKUP(D3507,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3507,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3507=\"\",\"\",+VLOOKUP(+EOMONTH(+F3507,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3507=\"\",\"\",VLOOKUP(D3507,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3507=\"\",\"\",IF(A3507=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3507,-2)+15,Cenários!$A:$D,2,FALSE)>A3507,+VLOOKUP(+EOMONTH(+A3507,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3507,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3507=\"\",\"\",VLOOKUP(F3507,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3507=\"\",\"\",IF(WORKDAY(+A3507,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3507,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3508=\"\",\"\",+IF(+A3508=D3508,+E3508,((+G3508/E3508)^+((NETWORKDAYS(+D3508,A3508,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3508,F3508,Feriados!$A$2:$A$1058)-1))*E3508)))","v":""},{"$f":"IF(A3508=\"\",\"\",+IF(+A3508=D3508,+VLOOKUP(D3508,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3508,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3508=\"\",\"\",+VLOOKUP(+EOMONTH(+F3508,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3508=\"\",\"\",VLOOKUP(D3508,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3508=\"\",\"\",IF(A3508=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3508,-2)+15,Cenários!$A:$D,2,FALSE)>A3508,+VLOOKUP(+EOMONTH(+A3508,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3508,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3508=\"\",\"\",VLOOKUP(F3508,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3508=\"\",\"\",IF(WORKDAY(+A3508,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3508,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3509=\"\",\"\",+IF(+A3509=D3509,+E3509,((+G3509/E3509)^+((NETWORKDAYS(+D3509,A3509,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3509,F3509,Feriados!$A$2:$A$1058)-1))*E3509)))","v":""},{"$f":"IF(A3509=\"\",\"\",+IF(+A3509=D3509,+VLOOKUP(D3509,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3509,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3509=\"\",\"\",+VLOOKUP(+EOMONTH(+F3509,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3509=\"\",\"\",VLOOKUP(D3509,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3509=\"\",\"\",IF(A3509=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3509,-2)+15,Cenários!$A:$D,2,FALSE)>A3509,+VLOOKUP(+EOMONTH(+A3509,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3509,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3509=\"\",\"\",VLOOKUP(F3509,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3509=\"\",\"\",IF(WORKDAY(+A3509,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3509,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3510=\"\",\"\",+IF(+A3510=D3510,+E3510,((+G3510/E3510)^+((NETWORKDAYS(+D3510,A3510,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3510,F3510,Feriados!$A$2:$A$1058)-1))*E3510)))","v":""},{"$f":"IF(A3510=\"\",\"\",+IF(+A3510=D3510,+VLOOKUP(D3510,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3510,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3510=\"\",\"\",+VLOOKUP(+EOMONTH(+F3510,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3510=\"\",\"\",VLOOKUP(D3510,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3510=\"\",\"\",IF(A3510=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3510,-2)+15,Cenários!$A:$D,2,FALSE)>A3510,+VLOOKUP(+EOMONTH(+A3510,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3510,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3510=\"\",\"\",VLOOKUP(F3510,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3510=\"\",\"\",IF(WORKDAY(+A3510,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3510,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3511=\"\",\"\",+IF(+A3511=D3511,+E3511,((+G3511/E3511)^+((NETWORKDAYS(+D3511,A3511,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3511,F3511,Feriados!$A$2:$A$1058)-1))*E3511)))","v":""},{"$f":"IF(A3511=\"\",\"\",+IF(+A3511=D3511,+VLOOKUP(D3511,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3511,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3511=\"\",\"\",+VLOOKUP(+EOMONTH(+F3511,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3511=\"\",\"\",VLOOKUP(D3511,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3511=\"\",\"\",IF(A3511=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3511,-2)+15,Cenários!$A:$D,2,FALSE)>A3511,+VLOOKUP(+EOMONTH(+A3511,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3511,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3511=\"\",\"\",VLOOKUP(F3511,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3511=\"\",\"\",IF(WORKDAY(+A3511,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3511,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3512=\"\",\"\",+IF(+A3512=D3512,+E3512,((+G3512/E3512)^+((NETWORKDAYS(+D3512,A3512,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3512,F3512,Feriados!$A$2:$A$1058)-1))*E3512)))","v":""},{"$f":"IF(A3512=\"\",\"\",+IF(+A3512=D3512,+VLOOKUP(D3512,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3512,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3512=\"\",\"\",+VLOOKUP(+EOMONTH(+F3512,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3512=\"\",\"\",VLOOKUP(D3512,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3512=\"\",\"\",IF(A3512=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3512,-2)+15,Cenários!$A:$D,2,FALSE)>A3512,+VLOOKUP(+EOMONTH(+A3512,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3512,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3512=\"\",\"\",VLOOKUP(F3512,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3512=\"\",\"\",IF(WORKDAY(+A3512,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3512,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3513=\"\",\"\",+IF(+A3513=D3513,+E3513,((+G3513/E3513)^+((NETWORKDAYS(+D3513,A3513,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3513,F3513,Feriados!$A$2:$A$1058)-1))*E3513)))","v":""},{"$f":"IF(A3513=\"\",\"\",+IF(+A3513=D3513,+VLOOKUP(D3513,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3513,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3513=\"\",\"\",+VLOOKUP(+EOMONTH(+F3513,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3513=\"\",\"\",VLOOKUP(D3513,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3513=\"\",\"\",IF(A3513=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3513,-2)+15,Cenários!$A:$D,2,FALSE)>A3513,+VLOOKUP(+EOMONTH(+A3513,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3513,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3513=\"\",\"\",VLOOKUP(F3513,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3513=\"\",\"\",IF(WORKDAY(+A3513,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3513,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3514=\"\",\"\",+IF(+A3514=D3514,+E3514,((+G3514/E3514)^+((NETWORKDAYS(+D3514,A3514,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3514,F3514,Feriados!$A$2:$A$1058)-1))*E3514)))","v":""},{"$f":"IF(A3514=\"\",\"\",+IF(+A3514=D3514,+VLOOKUP(D3514,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3514,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3514=\"\",\"\",+VLOOKUP(+EOMONTH(+F3514,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3514=\"\",\"\",VLOOKUP(D3514,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3514=\"\",\"\",IF(A3514=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3514,-2)+15,Cenários!$A:$D,2,FALSE)>A3514,+VLOOKUP(+EOMONTH(+A3514,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3514,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3514=\"\",\"\",VLOOKUP(F3514,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3514=\"\",\"\",IF(WORKDAY(+A3514,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3514,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3515=\"\",\"\",+IF(+A3515=D3515,+E3515,((+G3515/E3515)^+((NETWORKDAYS(+D3515,A3515,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3515,F3515,Feriados!$A$2:$A$1058)-1))*E3515)))","v":""},{"$f":"IF(A3515=\"\",\"\",+IF(+A3515=D3515,+VLOOKUP(D3515,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3515,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3515=\"\",\"\",+VLOOKUP(+EOMONTH(+F3515,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3515=\"\",\"\",VLOOKUP(D3515,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3515=\"\",\"\",IF(A3515=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3515,-2)+15,Cenários!$A:$D,2,FALSE)>A3515,+VLOOKUP(+EOMONTH(+A3515,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3515,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3515=\"\",\"\",VLOOKUP(F3515,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3515=\"\",\"\",IF(WORKDAY(+A3515,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3515,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3516=\"\",\"\",+IF(+A3516=D3516,+E3516,((+G3516/E3516)^+((NETWORKDAYS(+D3516,A3516,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3516,F3516,Feriados!$A$2:$A$1058)-1))*E3516)))","v":""},{"$f":"IF(A3516=\"\",\"\",+IF(+A3516=D3516,+VLOOKUP(D3516,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3516,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3516=\"\",\"\",+VLOOKUP(+EOMONTH(+F3516,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3516=\"\",\"\",VLOOKUP(D3516,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3516=\"\",\"\",IF(A3516=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3516,-2)+15,Cenários!$A:$D,2,FALSE)>A3516,+VLOOKUP(+EOMONTH(+A3516,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3516,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3516=\"\",\"\",VLOOKUP(F3516,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3516=\"\",\"\",IF(WORKDAY(+A3516,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3516,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3517=\"\",\"\",+IF(+A3517=D3517,+E3517,((+G3517/E3517)^+((NETWORKDAYS(+D3517,A3517,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3517,F3517,Feriados!$A$2:$A$1058)-1))*E3517)))","v":""},{"$f":"IF(A3517=\"\",\"\",+IF(+A3517=D3517,+VLOOKUP(D3517,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3517,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3517=\"\",\"\",+VLOOKUP(+EOMONTH(+F3517,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3517=\"\",\"\",VLOOKUP(D3517,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3517=\"\",\"\",IF(A3517=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3517,-2)+15,Cenários!$A:$D,2,FALSE)>A3517,+VLOOKUP(+EOMONTH(+A3517,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3517,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3517=\"\",\"\",VLOOKUP(F3517,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3517=\"\",\"\",IF(WORKDAY(+A3517,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3517,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3518=\"\",\"\",+IF(+A3518=D3518,+E3518,((+G3518/E3518)^+((NETWORKDAYS(+D3518,A3518,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3518,F3518,Feriados!$A$2:$A$1058)-1))*E3518)))","v":""},{"$f":"IF(A3518=\"\",\"\",+IF(+A3518=D3518,+VLOOKUP(D3518,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3518,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3518=\"\",\"\",+VLOOKUP(+EOMONTH(+F3518,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3518=\"\",\"\",VLOOKUP(D3518,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3518=\"\",\"\",IF(A3518=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3518,-2)+15,Cenários!$A:$D,2,FALSE)>A3518,+VLOOKUP(+EOMONTH(+A3518,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3518,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3518=\"\",\"\",VLOOKUP(F3518,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3518=\"\",\"\",IF(WORKDAY(+A3518,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3518,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3519=\"\",\"\",+IF(+A3519=D3519,+E3519,((+G3519/E3519)^+((NETWORKDAYS(+D3519,A3519,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3519,F3519,Feriados!$A$2:$A$1058)-1))*E3519)))","v":""},{"$f":"IF(A3519=\"\",\"\",+IF(+A3519=D3519,+VLOOKUP(D3519,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3519,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3519=\"\",\"\",+VLOOKUP(+EOMONTH(+F3519,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3519=\"\",\"\",VLOOKUP(D3519,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3519=\"\",\"\",IF(A3519=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3519,-2)+15,Cenários!$A:$D,2,FALSE)>A3519,+VLOOKUP(+EOMONTH(+A3519,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3519,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3519=\"\",\"\",VLOOKUP(F3519,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3519=\"\",\"\",IF(WORKDAY(+A3519,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3519,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3520=\"\",\"\",+IF(+A3520=D3520,+E3520,((+G3520/E3520)^+((NETWORKDAYS(+D3520,A3520,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3520,F3520,Feriados!$A$2:$A$1058)-1))*E3520)))","v":""},{"$f":"IF(A3520=\"\",\"\",+IF(+A3520=D3520,+VLOOKUP(D3520,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3520,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3520=\"\",\"\",+VLOOKUP(+EOMONTH(+F3520,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3520=\"\",\"\",VLOOKUP(D3520,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3520=\"\",\"\",IF(A3520=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3520,-2)+15,Cenários!$A:$D,2,FALSE)>A3520,+VLOOKUP(+EOMONTH(+A3520,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3520,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3520=\"\",\"\",VLOOKUP(F3520,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3520=\"\",\"\",IF(WORKDAY(+A3520,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3520,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3521=\"\",\"\",+IF(+A3521=D3521,+E3521,((+G3521/E3521)^+((NETWORKDAYS(+D3521,A3521,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3521,F3521,Feriados!$A$2:$A$1058)-1))*E3521)))","v":""},{"$f":"IF(A3521=\"\",\"\",+IF(+A3521=D3521,+VLOOKUP(D3521,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3521,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3521=\"\",\"\",+VLOOKUP(+EOMONTH(+F3521,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3521=\"\",\"\",VLOOKUP(D3521,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3521=\"\",\"\",IF(A3521=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3521,-2)+15,Cenários!$A:$D,2,FALSE)>A3521,+VLOOKUP(+EOMONTH(+A3521,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3521,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3521=\"\",\"\",VLOOKUP(F3521,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3521=\"\",\"\",IF(WORKDAY(+A3521,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3521,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3522=\"\",\"\",+IF(+A3522=D3522,+E3522,((+G3522/E3522)^+((NETWORKDAYS(+D3522,A3522,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3522,F3522,Feriados!$A$2:$A$1058)-1))*E3522)))","v":""},{"$f":"IF(A3522=\"\",\"\",+IF(+A3522=D3522,+VLOOKUP(D3522,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3522,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3522=\"\",\"\",+VLOOKUP(+EOMONTH(+F3522,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3522=\"\",\"\",VLOOKUP(D3522,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3522=\"\",\"\",IF(A3522=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3522,-2)+15,Cenários!$A:$D,2,FALSE)>A3522,+VLOOKUP(+EOMONTH(+A3522,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3522,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3522=\"\",\"\",VLOOKUP(F3522,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3522=\"\",\"\",IF(WORKDAY(+A3522,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3522,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3523=\"\",\"\",+IF(+A3523=D3523,+E3523,((+G3523/E3523)^+((NETWORKDAYS(+D3523,A3523,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3523,F3523,Feriados!$A$2:$A$1058)-1))*E3523)))","v":""},{"$f":"IF(A3523=\"\",\"\",+IF(+A3523=D3523,+VLOOKUP(D3523,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3523,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3523=\"\",\"\",+VLOOKUP(+EOMONTH(+F3523,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3523=\"\",\"\",VLOOKUP(D3523,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3523=\"\",\"\",IF(A3523=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3523,-2)+15,Cenários!$A:$D,2,FALSE)>A3523,+VLOOKUP(+EOMONTH(+A3523,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3523,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3523=\"\",\"\",VLOOKUP(F3523,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3523=\"\",\"\",IF(WORKDAY(+A3523,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3523,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3524=\"\",\"\",+IF(+A3524=D3524,+E3524,((+G3524/E3524)^+((NETWORKDAYS(+D3524,A3524,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3524,F3524,Feriados!$A$2:$A$1058)-1))*E3524)))","v":""},{"$f":"IF(A3524=\"\",\"\",+IF(+A3524=D3524,+VLOOKUP(D3524,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3524,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3524=\"\",\"\",+VLOOKUP(+EOMONTH(+F3524,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3524=\"\",\"\",VLOOKUP(D3524,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3524=\"\",\"\",IF(A3524=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3524,-2)+15,Cenários!$A:$D,2,FALSE)>A3524,+VLOOKUP(+EOMONTH(+A3524,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3524,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3524=\"\",\"\",VLOOKUP(F3524,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3524=\"\",\"\",IF(WORKDAY(+A3524,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3524,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3525=\"\",\"\",+IF(+A3525=D3525,+E3525,((+G3525/E3525)^+((NETWORKDAYS(+D3525,A3525,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3525,F3525,Feriados!$A$2:$A$1058)-1))*E3525)))","v":""},{"$f":"IF(A3525=\"\",\"\",+IF(+A3525=D3525,+VLOOKUP(D3525,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3525,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3525=\"\",\"\",+VLOOKUP(+EOMONTH(+F3525,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3525=\"\",\"\",VLOOKUP(D3525,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3525=\"\",\"\",IF(A3525=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3525,-2)+15,Cenários!$A:$D,2,FALSE)>A3525,+VLOOKUP(+EOMONTH(+A3525,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3525,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3525=\"\",\"\",VLOOKUP(F3525,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3525=\"\",\"\",IF(WORKDAY(+A3525,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3525,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3526=\"\",\"\",+IF(+A3526=D3526,+E3526,((+G3526/E3526)^+((NETWORKDAYS(+D3526,A3526,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3526,F3526,Feriados!$A$2:$A$1058)-1))*E3526)))","v":""},{"$f":"IF(A3526=\"\",\"\",+IF(+A3526=D3526,+VLOOKUP(D3526,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3526,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3526=\"\",\"\",+VLOOKUP(+EOMONTH(+F3526,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3526=\"\",\"\",VLOOKUP(D3526,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3526=\"\",\"\",IF(A3526=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3526,-2)+15,Cenários!$A:$D,2,FALSE)>A3526,+VLOOKUP(+EOMONTH(+A3526,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3526,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3526=\"\",\"\",VLOOKUP(F3526,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3526=\"\",\"\",IF(WORKDAY(+A3526,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3526,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3527=\"\",\"\",+IF(+A3527=D3527,+E3527,((+G3527/E3527)^+((NETWORKDAYS(+D3527,A3527,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3527,F3527,Feriados!$A$2:$A$1058)-1))*E3527)))","v":""},{"$f":"IF(A3527=\"\",\"\",+IF(+A3527=D3527,+VLOOKUP(D3527,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3527,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3527=\"\",\"\",+VLOOKUP(+EOMONTH(+F3527,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3527=\"\",\"\",VLOOKUP(D3527,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3527=\"\",\"\",IF(A3527=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3527,-2)+15,Cenários!$A:$D,2,FALSE)>A3527,+VLOOKUP(+EOMONTH(+A3527,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3527,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3527=\"\",\"\",VLOOKUP(F3527,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3527=\"\",\"\",IF(WORKDAY(+A3527,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3527,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3528=\"\",\"\",+IF(+A3528=D3528,+E3528,((+G3528/E3528)^+((NETWORKDAYS(+D3528,A3528,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3528,F3528,Feriados!$A$2:$A$1058)-1))*E3528)))","v":""},{"$f":"IF(A3528=\"\",\"\",+IF(+A3528=D3528,+VLOOKUP(D3528,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3528,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3528=\"\",\"\",+VLOOKUP(+EOMONTH(+F3528,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3528=\"\",\"\",VLOOKUP(D3528,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3528=\"\",\"\",IF(A3528=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3528,-2)+15,Cenários!$A:$D,2,FALSE)>A3528,+VLOOKUP(+EOMONTH(+A3528,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3528,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3528=\"\",\"\",VLOOKUP(F3528,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3528=\"\",\"\",IF(WORKDAY(+A3528,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3528,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3529=\"\",\"\",+IF(+A3529=D3529,+E3529,((+G3529/E3529)^+((NETWORKDAYS(+D3529,A3529,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3529,F3529,Feriados!$A$2:$A$1058)-1))*E3529)))","v":""},{"$f":"IF(A3529=\"\",\"\",+IF(+A3529=D3529,+VLOOKUP(D3529,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3529,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3529=\"\",\"\",+VLOOKUP(+EOMONTH(+F3529,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3529=\"\",\"\",VLOOKUP(D3529,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3529=\"\",\"\",IF(A3529=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3529,-2)+15,Cenários!$A:$D,2,FALSE)>A3529,+VLOOKUP(+EOMONTH(+A3529,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3529,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3529=\"\",\"\",VLOOKUP(F3529,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3529=\"\",\"\",IF(WORKDAY(+A3529,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3529,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3530=\"\",\"\",+IF(+A3530=D3530,+E3530,((+G3530/E3530)^+((NETWORKDAYS(+D3530,A3530,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3530,F3530,Feriados!$A$2:$A$1058)-1))*E3530)))","v":""},{"$f":"IF(A3530=\"\",\"\",+IF(+A3530=D3530,+VLOOKUP(D3530,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3530,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3530=\"\",\"\",+VLOOKUP(+EOMONTH(+F3530,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3530=\"\",\"\",VLOOKUP(D3530,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3530=\"\",\"\",IF(A3530=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3530,-2)+15,Cenários!$A:$D,2,FALSE)>A3530,+VLOOKUP(+EOMONTH(+A3530,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3530,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3530=\"\",\"\",VLOOKUP(F3530,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3530=\"\",\"\",IF(WORKDAY(+A3530,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3530,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3531=\"\",\"\",+IF(+A3531=D3531,+E3531,((+G3531/E3531)^+((NETWORKDAYS(+D3531,A3531,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3531,F3531,Feriados!$A$2:$A$1058)-1))*E3531)))","v":""},{"$f":"IF(A3531=\"\",\"\",+IF(+A3531=D3531,+VLOOKUP(D3531,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3531,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3531=\"\",\"\",+VLOOKUP(+EOMONTH(+F3531,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3531=\"\",\"\",VLOOKUP(D3531,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3531=\"\",\"\",IF(A3531=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3531,-2)+15,Cenários!$A:$D,2,FALSE)>A3531,+VLOOKUP(+EOMONTH(+A3531,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3531,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3531=\"\",\"\",VLOOKUP(F3531,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3531=\"\",\"\",IF(WORKDAY(+A3531,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3531,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3532=\"\",\"\",+IF(+A3532=D3532,+E3532,((+G3532/E3532)^+((NETWORKDAYS(+D3532,A3532,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3532,F3532,Feriados!$A$2:$A$1058)-1))*E3532)))","v":""},{"$f":"IF(A3532=\"\",\"\",+IF(+A3532=D3532,+VLOOKUP(D3532,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3532,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3532=\"\",\"\",+VLOOKUP(+EOMONTH(+F3532,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3532=\"\",\"\",VLOOKUP(D3532,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3532=\"\",\"\",IF(A3532=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3532,-2)+15,Cenários!$A:$D,2,FALSE)>A3532,+VLOOKUP(+EOMONTH(+A3532,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3532,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3532=\"\",\"\",VLOOKUP(F3532,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3532=\"\",\"\",IF(WORKDAY(+A3532,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3532,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3533=\"\",\"\",+IF(+A3533=D3533,+E3533,((+G3533/E3533)^+((NETWORKDAYS(+D3533,A3533,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3533,F3533,Feriados!$A$2:$A$1058)-1))*E3533)))","v":""},{"$f":"IF(A3533=\"\",\"\",+IF(+A3533=D3533,+VLOOKUP(D3533,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3533,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3533=\"\",\"\",+VLOOKUP(+EOMONTH(+F3533,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3533=\"\",\"\",VLOOKUP(D3533,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3533=\"\",\"\",IF(A3533=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3533,-2)+15,Cenários!$A:$D,2,FALSE)>A3533,+VLOOKUP(+EOMONTH(+A3533,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3533,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3533=\"\",\"\",VLOOKUP(F3533,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3533=\"\",\"\",IF(WORKDAY(+A3533,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3533,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3534=\"\",\"\",+IF(+A3534=D3534,+E3534,((+G3534/E3534)^+((NETWORKDAYS(+D3534,A3534,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3534,F3534,Feriados!$A$2:$A$1058)-1))*E3534)))","v":""},{"$f":"IF(A3534=\"\",\"\",+IF(+A3534=D3534,+VLOOKUP(D3534,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3534,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3534=\"\",\"\",+VLOOKUP(+EOMONTH(+F3534,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3534=\"\",\"\",VLOOKUP(D3534,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3534=\"\",\"\",IF(A3534=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3534,-2)+15,Cenários!$A:$D,2,FALSE)>A3534,+VLOOKUP(+EOMONTH(+A3534,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3534,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3534=\"\",\"\",VLOOKUP(F3534,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3534=\"\",\"\",IF(WORKDAY(+A3534,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3534,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3535=\"\",\"\",+IF(+A3535=D3535,+E3535,((+G3535/E3535)^+((NETWORKDAYS(+D3535,A3535,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3535,F3535,Feriados!$A$2:$A$1058)-1))*E3535)))","v":""},{"$f":"IF(A3535=\"\",\"\",+IF(+A3535=D3535,+VLOOKUP(D3535,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3535,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3535=\"\",\"\",+VLOOKUP(+EOMONTH(+F3535,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3535=\"\",\"\",VLOOKUP(D3535,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3535=\"\",\"\",IF(A3535=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3535,-2)+15,Cenários!$A:$D,2,FALSE)>A3535,+VLOOKUP(+EOMONTH(+A3535,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3535,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3535=\"\",\"\",VLOOKUP(F3535,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3535=\"\",\"\",IF(WORKDAY(+A3535,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3535,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3536=\"\",\"\",+IF(+A3536=D3536,+E3536,((+G3536/E3536)^+((NETWORKDAYS(+D3536,A3536,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3536,F3536,Feriados!$A$2:$A$1058)-1))*E3536)))","v":""},{"$f":"IF(A3536=\"\",\"\",+IF(+A3536=D3536,+VLOOKUP(D3536,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3536,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3536=\"\",\"\",+VLOOKUP(+EOMONTH(+F3536,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3536=\"\",\"\",VLOOKUP(D3536,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3536=\"\",\"\",IF(A3536=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3536,-2)+15,Cenários!$A:$D,2,FALSE)>A3536,+VLOOKUP(+EOMONTH(+A3536,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3536,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3536=\"\",\"\",VLOOKUP(F3536,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3536=\"\",\"\",IF(WORKDAY(+A3536,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3536,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3537=\"\",\"\",+IF(+A3537=D3537,+E3537,((+G3537/E3537)^+((NETWORKDAYS(+D3537,A3537,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3537,F3537,Feriados!$A$2:$A$1058)-1))*E3537)))","v":""},{"$f":"IF(A3537=\"\",\"\",+IF(+A3537=D3537,+VLOOKUP(D3537,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3537,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3537=\"\",\"\",+VLOOKUP(+EOMONTH(+F3537,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3537=\"\",\"\",VLOOKUP(D3537,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3537=\"\",\"\",IF(A3537=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3537,-2)+15,Cenários!$A:$D,2,FALSE)>A3537,+VLOOKUP(+EOMONTH(+A3537,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3537,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3537=\"\",\"\",VLOOKUP(F3537,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3537=\"\",\"\",IF(WORKDAY(+A3537,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3537,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3538=\"\",\"\",+IF(+A3538=D3538,+E3538,((+G3538/E3538)^+((NETWORKDAYS(+D3538,A3538,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3538,F3538,Feriados!$A$2:$A$1058)-1))*E3538)))","v":""},{"$f":"IF(A3538=\"\",\"\",+IF(+A3538=D3538,+VLOOKUP(D3538,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3538,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3538=\"\",\"\",+VLOOKUP(+EOMONTH(+F3538,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3538=\"\",\"\",VLOOKUP(D3538,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3538=\"\",\"\",IF(A3538=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3538,-2)+15,Cenários!$A:$D,2,FALSE)>A3538,+VLOOKUP(+EOMONTH(+A3538,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3538,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3538=\"\",\"\",VLOOKUP(F3538,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3538=\"\",\"\",IF(WORKDAY(+A3538,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3538,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3539=\"\",\"\",+IF(+A3539=D3539,+E3539,((+G3539/E3539)^+((NETWORKDAYS(+D3539,A3539,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3539,F3539,Feriados!$A$2:$A$1058)-1))*E3539)))","v":""},{"$f":"IF(A3539=\"\",\"\",+IF(+A3539=D3539,+VLOOKUP(D3539,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3539,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3539=\"\",\"\",+VLOOKUP(+EOMONTH(+F3539,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3539=\"\",\"\",VLOOKUP(D3539,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3539=\"\",\"\",IF(A3539=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3539,-2)+15,Cenários!$A:$D,2,FALSE)>A3539,+VLOOKUP(+EOMONTH(+A3539,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3539,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3539=\"\",\"\",VLOOKUP(F3539,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3539=\"\",\"\",IF(WORKDAY(+A3539,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3539,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3540=\"\",\"\",+IF(+A3540=D3540,+E3540,((+G3540/E3540)^+((NETWORKDAYS(+D3540,A3540,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3540,F3540,Feriados!$A$2:$A$1058)-1))*E3540)))","v":""},{"$f":"IF(A3540=\"\",\"\",+IF(+A3540=D3540,+VLOOKUP(D3540,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3540,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3540=\"\",\"\",+VLOOKUP(+EOMONTH(+F3540,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3540=\"\",\"\",VLOOKUP(D3540,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3540=\"\",\"\",IF(A3540=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3540,-2)+15,Cenários!$A:$D,2,FALSE)>A3540,+VLOOKUP(+EOMONTH(+A3540,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3540,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3540=\"\",\"\",VLOOKUP(F3540,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3540=\"\",\"\",IF(WORKDAY(+A3540,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3540,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3541=\"\",\"\",+IF(+A3541=D3541,+E3541,((+G3541/E3541)^+((NETWORKDAYS(+D3541,A3541,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3541,F3541,Feriados!$A$2:$A$1058)-1))*E3541)))","v":""},{"$f":"IF(A3541=\"\",\"\",+IF(+A3541=D3541,+VLOOKUP(D3541,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3541,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3541=\"\",\"\",+VLOOKUP(+EOMONTH(+F3541,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3541=\"\",\"\",VLOOKUP(D3541,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3541=\"\",\"\",IF(A3541=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3541,-2)+15,Cenários!$A:$D,2,FALSE)>A3541,+VLOOKUP(+EOMONTH(+A3541,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3541,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3541=\"\",\"\",VLOOKUP(F3541,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3541=\"\",\"\",IF(WORKDAY(+A3541,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3541,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3542=\"\",\"\",+IF(+A3542=D3542,+E3542,((+G3542/E3542)^+((NETWORKDAYS(+D3542,A3542,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3542,F3542,Feriados!$A$2:$A$1058)-1))*E3542)))","v":""},{"$f":"IF(A3542=\"\",\"\",+IF(+A3542=D3542,+VLOOKUP(D3542,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3542,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3542=\"\",\"\",+VLOOKUP(+EOMONTH(+F3542,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3542=\"\",\"\",VLOOKUP(D3542,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3542=\"\",\"\",IF(A3542=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3542,-2)+15,Cenários!$A:$D,2,FALSE)>A3542,+VLOOKUP(+EOMONTH(+A3542,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3542,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3542=\"\",\"\",VLOOKUP(F3542,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3542=\"\",\"\",IF(WORKDAY(+A3542,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3542,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3543=\"\",\"\",+IF(+A3543=D3543,+E3543,((+G3543/E3543)^+((NETWORKDAYS(+D3543,A3543,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3543,F3543,Feriados!$A$2:$A$1058)-1))*E3543)))","v":""},{"$f":"IF(A3543=\"\",\"\",+IF(+A3543=D3543,+VLOOKUP(D3543,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3543,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3543=\"\",\"\",+VLOOKUP(+EOMONTH(+F3543,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3543=\"\",\"\",VLOOKUP(D3543,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3543=\"\",\"\",IF(A3543=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3543,-2)+15,Cenários!$A:$D,2,FALSE)>A3543,+VLOOKUP(+EOMONTH(+A3543,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3543,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3543=\"\",\"\",VLOOKUP(F3543,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3543=\"\",\"\",IF(WORKDAY(+A3543,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3543,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3544=\"\",\"\",+IF(+A3544=D3544,+E3544,((+G3544/E3544)^+((NETWORKDAYS(+D3544,A3544,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3544,F3544,Feriados!$A$2:$A$1058)-1))*E3544)))","v":""},{"$f":"IF(A3544=\"\",\"\",+IF(+A3544=D3544,+VLOOKUP(D3544,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3544,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3544=\"\",\"\",+VLOOKUP(+EOMONTH(+F3544,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3544=\"\",\"\",VLOOKUP(D3544,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3544=\"\",\"\",IF(A3544=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3544,-2)+15,Cenários!$A:$D,2,FALSE)>A3544,+VLOOKUP(+EOMONTH(+A3544,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3544,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3544=\"\",\"\",VLOOKUP(F3544,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3544=\"\",\"\",IF(WORKDAY(+A3544,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3544,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3545=\"\",\"\",+IF(+A3545=D3545,+E3545,((+G3545/E3545)^+((NETWORKDAYS(+D3545,A3545,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3545,F3545,Feriados!$A$2:$A$1058)-1))*E3545)))","v":""},{"$f":"IF(A3545=\"\",\"\",+IF(+A3545=D3545,+VLOOKUP(D3545,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3545,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3545=\"\",\"\",+VLOOKUP(+EOMONTH(+F3545,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3545=\"\",\"\",VLOOKUP(D3545,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3545=\"\",\"\",IF(A3545=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3545,-2)+15,Cenários!$A:$D,2,FALSE)>A3545,+VLOOKUP(+EOMONTH(+A3545,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3545,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3545=\"\",\"\",VLOOKUP(F3545,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3545=\"\",\"\",IF(WORKDAY(+A3545,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3545,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3546=\"\",\"\",+IF(+A3546=D3546,+E3546,((+G3546/E3546)^+((NETWORKDAYS(+D3546,A3546,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3546,F3546,Feriados!$A$2:$A$1058)-1))*E3546)))","v":""},{"$f":"IF(A3546=\"\",\"\",+IF(+A3546=D3546,+VLOOKUP(D3546,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3546,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3546=\"\",\"\",+VLOOKUP(+EOMONTH(+F3546,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3546=\"\",\"\",VLOOKUP(D3546,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3546=\"\",\"\",IF(A3546=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3546,-2)+15,Cenários!$A:$D,2,FALSE)>A3546,+VLOOKUP(+EOMONTH(+A3546,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3546,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3546=\"\",\"\",VLOOKUP(F3546,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3546=\"\",\"\",IF(WORKDAY(+A3546,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3546,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3547=\"\",\"\",+IF(+A3547=D3547,+E3547,((+G3547/E3547)^+((NETWORKDAYS(+D3547,A3547,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3547,F3547,Feriados!$A$2:$A$1058)-1))*E3547)))","v":""},{"$f":"IF(A3547=\"\",\"\",+IF(+A3547=D3547,+VLOOKUP(D3547,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3547,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3547=\"\",\"\",+VLOOKUP(+EOMONTH(+F3547,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3547=\"\",\"\",VLOOKUP(D3547,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3547=\"\",\"\",IF(A3547=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3547,-2)+15,Cenários!$A:$D,2,FALSE)>A3547,+VLOOKUP(+EOMONTH(+A3547,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3547,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3547=\"\",\"\",VLOOKUP(F3547,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3547=\"\",\"\",IF(WORKDAY(+A3547,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3547,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3548=\"\",\"\",+IF(+A3548=D3548,+E3548,((+G3548/E3548)^+((NETWORKDAYS(+D3548,A3548,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3548,F3548,Feriados!$A$2:$A$1058)-1))*E3548)))","v":""},{"$f":"IF(A3548=\"\",\"\",+IF(+A3548=D3548,+VLOOKUP(D3548,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3548,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3548=\"\",\"\",+VLOOKUP(+EOMONTH(+F3548,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3548=\"\",\"\",VLOOKUP(D3548,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3548=\"\",\"\",IF(A3548=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3548,-2)+15,Cenários!$A:$D,2,FALSE)>A3548,+VLOOKUP(+EOMONTH(+A3548,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3548,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3548=\"\",\"\",VLOOKUP(F3548,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3548=\"\",\"\",IF(WORKDAY(+A3548,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3548,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3549=\"\",\"\",+IF(+A3549=D3549,+E3549,((+G3549/E3549)^+((NETWORKDAYS(+D3549,A3549,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3549,F3549,Feriados!$A$2:$A$1058)-1))*E3549)))","v":""},{"$f":"IF(A3549=\"\",\"\",+IF(+A3549=D3549,+VLOOKUP(D3549,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3549,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3549=\"\",\"\",+VLOOKUP(+EOMONTH(+F3549,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3549=\"\",\"\",VLOOKUP(D3549,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3549=\"\",\"\",IF(A3549=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3549,-2)+15,Cenários!$A:$D,2,FALSE)>A3549,+VLOOKUP(+EOMONTH(+A3549,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3549,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3549=\"\",\"\",VLOOKUP(F3549,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3549=\"\",\"\",IF(WORKDAY(+A3549,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3549,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3550=\"\",\"\",+IF(+A3550=D3550,+E3550,((+G3550/E3550)^+((NETWORKDAYS(+D3550,A3550,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3550,F3550,Feriados!$A$2:$A$1058)-1))*E3550)))","v":""},{"$f":"IF(A3550=\"\",\"\",+IF(+A3550=D3550,+VLOOKUP(D3550,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3550,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3550=\"\",\"\",+VLOOKUP(+EOMONTH(+F3550,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3550=\"\",\"\",VLOOKUP(D3550,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3550=\"\",\"\",IF(A3550=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3550,-2)+15,Cenários!$A:$D,2,FALSE)>A3550,+VLOOKUP(+EOMONTH(+A3550,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3550,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3550=\"\",\"\",VLOOKUP(F3550,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3550=\"\",\"\",IF(WORKDAY(+A3550,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3550,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3551=\"\",\"\",+IF(+A3551=D3551,+E3551,((+G3551/E3551)^+((NETWORKDAYS(+D3551,A3551,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3551,F3551,Feriados!$A$2:$A$1058)-1))*E3551)))","v":""},{"$f":"IF(A3551=\"\",\"\",+IF(+A3551=D3551,+VLOOKUP(D3551,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3551,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3551=\"\",\"\",+VLOOKUP(+EOMONTH(+F3551,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3551=\"\",\"\",VLOOKUP(D3551,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3551=\"\",\"\",IF(A3551=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3551,-2)+15,Cenários!$A:$D,2,FALSE)>A3551,+VLOOKUP(+EOMONTH(+A3551,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3551,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3551=\"\",\"\",VLOOKUP(F3551,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3551=\"\",\"\",IF(WORKDAY(+A3551,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3551,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3552=\"\",\"\",+IF(+A3552=D3552,+E3552,((+G3552/E3552)^+((NETWORKDAYS(+D3552,A3552,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3552,F3552,Feriados!$A$2:$A$1058)-1))*E3552)))","v":""},{"$f":"IF(A3552=\"\",\"\",+IF(+A3552=D3552,+VLOOKUP(D3552,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3552,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3552=\"\",\"\",+VLOOKUP(+EOMONTH(+F3552,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3552=\"\",\"\",VLOOKUP(D3552,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3552=\"\",\"\",IF(A3552=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3552,-2)+15,Cenários!$A:$D,2,FALSE)>A3552,+VLOOKUP(+EOMONTH(+A3552,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3552,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3552=\"\",\"\",VLOOKUP(F3552,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3552=\"\",\"\",IF(WORKDAY(+A3552,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3552,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3553=\"\",\"\",+IF(+A3553=D3553,+E3553,((+G3553/E3553)^+((NETWORKDAYS(+D3553,A3553,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3553,F3553,Feriados!$A$2:$A$1058)-1))*E3553)))","v":""},{"$f":"IF(A3553=\"\",\"\",+IF(+A3553=D3553,+VLOOKUP(D3553,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3553,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3553=\"\",\"\",+VLOOKUP(+EOMONTH(+F3553,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3553=\"\",\"\",VLOOKUP(D3553,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3553=\"\",\"\",IF(A3553=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3553,-2)+15,Cenários!$A:$D,2,FALSE)>A3553,+VLOOKUP(+EOMONTH(+A3553,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3553,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3553=\"\",\"\",VLOOKUP(F3553,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3553=\"\",\"\",IF(WORKDAY(+A3553,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3553,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3554=\"\",\"\",+IF(+A3554=D3554,+E3554,((+G3554/E3554)^+((NETWORKDAYS(+D3554,A3554,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3554,F3554,Feriados!$A$2:$A$1058)-1))*E3554)))","v":""},{"$f":"IF(A3554=\"\",\"\",+IF(+A3554=D3554,+VLOOKUP(D3554,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3554,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3554=\"\",\"\",+VLOOKUP(+EOMONTH(+F3554,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3554=\"\",\"\",VLOOKUP(D3554,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3554=\"\",\"\",IF(A3554=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3554,-2)+15,Cenários!$A:$D,2,FALSE)>A3554,+VLOOKUP(+EOMONTH(+A3554,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3554,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3554=\"\",\"\",VLOOKUP(F3554,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3554=\"\",\"\",IF(WORKDAY(+A3554,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3554,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3555=\"\",\"\",+IF(+A3555=D3555,+E3555,((+G3555/E3555)^+((NETWORKDAYS(+D3555,A3555,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3555,F3555,Feriados!$A$2:$A$1058)-1))*E3555)))","v":""},{"$f":"IF(A3555=\"\",\"\",+IF(+A3555=D3555,+VLOOKUP(D3555,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3555,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3555=\"\",\"\",+VLOOKUP(+EOMONTH(+F3555,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3555=\"\",\"\",VLOOKUP(D3555,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3555=\"\",\"\",IF(A3555=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3555,-2)+15,Cenários!$A:$D,2,FALSE)>A3555,+VLOOKUP(+EOMONTH(+A3555,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3555,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3555=\"\",\"\",VLOOKUP(F3555,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3555=\"\",\"\",IF(WORKDAY(+A3555,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3555,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3556=\"\",\"\",+IF(+A3556=D3556,+E3556,((+G3556/E3556)^+((NETWORKDAYS(+D3556,A3556,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3556,F3556,Feriados!$A$2:$A$1058)-1))*E3556)))","v":""},{"$f":"IF(A3556=\"\",\"\",+IF(+A3556=D3556,+VLOOKUP(D3556,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3556,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3556=\"\",\"\",+VLOOKUP(+EOMONTH(+F3556,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3556=\"\",\"\",VLOOKUP(D3556,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3556=\"\",\"\",IF(A3556=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3556,-2)+15,Cenários!$A:$D,2,FALSE)>A3556,+VLOOKUP(+EOMONTH(+A3556,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3556,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3556=\"\",\"\",VLOOKUP(F3556,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3556=\"\",\"\",IF(WORKDAY(+A3556,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3556,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3557=\"\",\"\",+IF(+A3557=D3557,+E3557,((+G3557/E3557)^+((NETWORKDAYS(+D3557,A3557,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3557,F3557,Feriados!$A$2:$A$1058)-1))*E3557)))","v":""},{"$f":"IF(A3557=\"\",\"\",+IF(+A3557=D3557,+VLOOKUP(D3557,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3557,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3557=\"\",\"\",+VLOOKUP(+EOMONTH(+F3557,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3557=\"\",\"\",VLOOKUP(D3557,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3557=\"\",\"\",IF(A3557=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3557,-2)+15,Cenários!$A:$D,2,FALSE)>A3557,+VLOOKUP(+EOMONTH(+A3557,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3557,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3557=\"\",\"\",VLOOKUP(F3557,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3557=\"\",\"\",IF(WORKDAY(+A3557,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3557,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3558=\"\",\"\",+IF(+A3558=D3558,+E3558,((+G3558/E3558)^+((NETWORKDAYS(+D3558,A3558,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3558,F3558,Feriados!$A$2:$A$1058)-1))*E3558)))","v":""},{"$f":"IF(A3558=\"\",\"\",+IF(+A3558=D3558,+VLOOKUP(D3558,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3558,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3558=\"\",\"\",+VLOOKUP(+EOMONTH(+F3558,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3558=\"\",\"\",VLOOKUP(D3558,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3558=\"\",\"\",IF(A3558=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3558,-2)+15,Cenários!$A:$D,2,FALSE)>A3558,+VLOOKUP(+EOMONTH(+A3558,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3558,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3558=\"\",\"\",VLOOKUP(F3558,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3558=\"\",\"\",IF(WORKDAY(+A3558,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3558,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3559=\"\",\"\",+IF(+A3559=D3559,+E3559,((+G3559/E3559)^+((NETWORKDAYS(+D3559,A3559,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3559,F3559,Feriados!$A$2:$A$1058)-1))*E3559)))","v":""},{"$f":"IF(A3559=\"\",\"\",+IF(+A3559=D3559,+VLOOKUP(D3559,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3559,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3559=\"\",\"\",+VLOOKUP(+EOMONTH(+F3559,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3559=\"\",\"\",VLOOKUP(D3559,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3559=\"\",\"\",IF(A3559=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3559,-2)+15,Cenários!$A:$D,2,FALSE)>A3559,+VLOOKUP(+EOMONTH(+A3559,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3559,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3559=\"\",\"\",VLOOKUP(F3559,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3559=\"\",\"\",IF(WORKDAY(+A3559,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3559,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3560=\"\",\"\",+IF(+A3560=D3560,+E3560,((+G3560/E3560)^+((NETWORKDAYS(+D3560,A3560,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3560,F3560,Feriados!$A$2:$A$1058)-1))*E3560)))","v":""},{"$f":"IF(A3560=\"\",\"\",+IF(+A3560=D3560,+VLOOKUP(D3560,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3560,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3560=\"\",\"\",+VLOOKUP(+EOMONTH(+F3560,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3560=\"\",\"\",VLOOKUP(D3560,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3560=\"\",\"\",IF(A3560=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3560,-2)+15,Cenários!$A:$D,2,FALSE)>A3560,+VLOOKUP(+EOMONTH(+A3560,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3560,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3560=\"\",\"\",VLOOKUP(F3560,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3560=\"\",\"\",IF(WORKDAY(+A3560,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3560,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3561=\"\",\"\",+IF(+A3561=D3561,+E3561,((+G3561/E3561)^+((NETWORKDAYS(+D3561,A3561,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3561,F3561,Feriados!$A$2:$A$1058)-1))*E3561)))","v":""},{"$f":"IF(A3561=\"\",\"\",+IF(+A3561=D3561,+VLOOKUP(D3561,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3561,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3561=\"\",\"\",+VLOOKUP(+EOMONTH(+F3561,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3561=\"\",\"\",VLOOKUP(D3561,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3561=\"\",\"\",IF(A3561=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3561,-2)+15,Cenários!$A:$D,2,FALSE)>A3561,+VLOOKUP(+EOMONTH(+A3561,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3561,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3561=\"\",\"\",VLOOKUP(F3561,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3561=\"\",\"\",IF(WORKDAY(+A3561,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3561,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3562=\"\",\"\",+IF(+A3562=D3562,+E3562,((+G3562/E3562)^+((NETWORKDAYS(+D3562,A3562,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3562,F3562,Feriados!$A$2:$A$1058)-1))*E3562)))","v":""},{"$f":"IF(A3562=\"\",\"\",+IF(+A3562=D3562,+VLOOKUP(D3562,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3562,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3562=\"\",\"\",+VLOOKUP(+EOMONTH(+F3562,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3562=\"\",\"\",VLOOKUP(D3562,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3562=\"\",\"\",IF(A3562=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3562,-2)+15,Cenários!$A:$D,2,FALSE)>A3562,+VLOOKUP(+EOMONTH(+A3562,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3562,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3562=\"\",\"\",VLOOKUP(F3562,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3562=\"\",\"\",IF(WORKDAY(+A3562,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3562,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3563=\"\",\"\",+IF(+A3563=D3563,+E3563,((+G3563/E3563)^+((NETWORKDAYS(+D3563,A3563,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3563,F3563,Feriados!$A$2:$A$1058)-1))*E3563)))","v":""},{"$f":"IF(A3563=\"\",\"\",+IF(+A3563=D3563,+VLOOKUP(D3563,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3563,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3563=\"\",\"\",+VLOOKUP(+EOMONTH(+F3563,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3563=\"\",\"\",VLOOKUP(D3563,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3563=\"\",\"\",IF(A3563=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3563,-2)+15,Cenários!$A:$D,2,FALSE)>A3563,+VLOOKUP(+EOMONTH(+A3563,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3563,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3563=\"\",\"\",VLOOKUP(F3563,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3563=\"\",\"\",IF(WORKDAY(+A3563,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3563,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3564=\"\",\"\",+IF(+A3564=D3564,+E3564,((+G3564/E3564)^+((NETWORKDAYS(+D3564,A3564,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3564,F3564,Feriados!$A$2:$A$1058)-1))*E3564)))","v":""},{"$f":"IF(A3564=\"\",\"\",+IF(+A3564=D3564,+VLOOKUP(D3564,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3564,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3564=\"\",\"\",+VLOOKUP(+EOMONTH(+F3564,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3564=\"\",\"\",VLOOKUP(D3564,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3564=\"\",\"\",IF(A3564=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3564,-2)+15,Cenários!$A:$D,2,FALSE)>A3564,+VLOOKUP(+EOMONTH(+A3564,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3564,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3564=\"\",\"\",VLOOKUP(F3564,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3564=\"\",\"\",IF(WORKDAY(+A3564,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3564,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3565=\"\",\"\",+IF(+A3565=D3565,+E3565,((+G3565/E3565)^+((NETWORKDAYS(+D3565,A3565,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3565,F3565,Feriados!$A$2:$A$1058)-1))*E3565)))","v":""},{"$f":"IF(A3565=\"\",\"\",+IF(+A3565=D3565,+VLOOKUP(D3565,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3565,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3565=\"\",\"\",+VLOOKUP(+EOMONTH(+F3565,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3565=\"\",\"\",VLOOKUP(D3565,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3565=\"\",\"\",IF(A3565=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3565,-2)+15,Cenários!$A:$D,2,FALSE)>A3565,+VLOOKUP(+EOMONTH(+A3565,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3565,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3565=\"\",\"\",VLOOKUP(F3565,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3565=\"\",\"\",IF(WORKDAY(+A3565,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3565,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3566=\"\",\"\",+IF(+A3566=D3566,+E3566,((+G3566/E3566)^+((NETWORKDAYS(+D3566,A3566,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3566,F3566,Feriados!$A$2:$A$1058)-1))*E3566)))","v":""},{"$f":"IF(A3566=\"\",\"\",+IF(+A3566=D3566,+VLOOKUP(D3566,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3566,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3566=\"\",\"\",+VLOOKUP(+EOMONTH(+F3566,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3566=\"\",\"\",VLOOKUP(D3566,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3566=\"\",\"\",IF(A3566=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3566,-2)+15,Cenários!$A:$D,2,FALSE)>A3566,+VLOOKUP(+EOMONTH(+A3566,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3566,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3566=\"\",\"\",VLOOKUP(F3566,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3566=\"\",\"\",IF(WORKDAY(+A3566,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3566,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3567=\"\",\"\",+IF(+A3567=D3567,+E3567,((+G3567/E3567)^+((NETWORKDAYS(+D3567,A3567,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3567,F3567,Feriados!$A$2:$A$1058)-1))*E3567)))","v":""},{"$f":"IF(A3567=\"\",\"\",+IF(+A3567=D3567,+VLOOKUP(D3567,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3567,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3567=\"\",\"\",+VLOOKUP(+EOMONTH(+F3567,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3567=\"\",\"\",VLOOKUP(D3567,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3567=\"\",\"\",IF(A3567=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3567,-2)+15,Cenários!$A:$D,2,FALSE)>A3567,+VLOOKUP(+EOMONTH(+A3567,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3567,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3567=\"\",\"\",VLOOKUP(F3567,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3567=\"\",\"\",IF(WORKDAY(+A3567,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3567,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3568=\"\",\"\",+IF(+A3568=D3568,+E3568,((+G3568/E3568)^+((NETWORKDAYS(+D3568,A3568,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3568,F3568,Feriados!$A$2:$A$1058)-1))*E3568)))","v":""},{"$f":"IF(A3568=\"\",\"\",+IF(+A3568=D3568,+VLOOKUP(D3568,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3568,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3568=\"\",\"\",+VLOOKUP(+EOMONTH(+F3568,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3568=\"\",\"\",VLOOKUP(D3568,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3568=\"\",\"\",IF(A3568=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3568,-2)+15,Cenários!$A:$D,2,FALSE)>A3568,+VLOOKUP(+EOMONTH(+A3568,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3568,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3568=\"\",\"\",VLOOKUP(F3568,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3568=\"\",\"\",IF(WORKDAY(+A3568,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3568,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3569=\"\",\"\",+IF(+A3569=D3569,+E3569,((+G3569/E3569)^+((NETWORKDAYS(+D3569,A3569,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3569,F3569,Feriados!$A$2:$A$1058)-1))*E3569)))","v":""},{"$f":"IF(A3569=\"\",\"\",+IF(+A3569=D3569,+VLOOKUP(D3569,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3569,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3569=\"\",\"\",+VLOOKUP(+EOMONTH(+F3569,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3569=\"\",\"\",VLOOKUP(D3569,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3569=\"\",\"\",IF(A3569=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3569,-2)+15,Cenários!$A:$D,2,FALSE)>A3569,+VLOOKUP(+EOMONTH(+A3569,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3569,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3569=\"\",\"\",VLOOKUP(F3569,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3569=\"\",\"\",IF(WORKDAY(+A3569,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3569,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3570=\"\",\"\",+IF(+A3570=D3570,+E3570,((+G3570/E3570)^+((NETWORKDAYS(+D3570,A3570,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3570,F3570,Feriados!$A$2:$A$1058)-1))*E3570)))","v":""},{"$f":"IF(A3570=\"\",\"\",+IF(+A3570=D3570,+VLOOKUP(D3570,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3570,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3570=\"\",\"\",+VLOOKUP(+EOMONTH(+F3570,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3570=\"\",\"\",VLOOKUP(D3570,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3570=\"\",\"\",IF(A3570=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3570,-2)+15,Cenários!$A:$D,2,FALSE)>A3570,+VLOOKUP(+EOMONTH(+A3570,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3570,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3570=\"\",\"\",VLOOKUP(F3570,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3570=\"\",\"\",IF(WORKDAY(+A3570,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3570,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3571=\"\",\"\",+IF(+A3571=D3571,+E3571,((+G3571/E3571)^+((NETWORKDAYS(+D3571,A3571,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3571,F3571,Feriados!$A$2:$A$1058)-1))*E3571)))","v":""},{"$f":"IF(A3571=\"\",\"\",+IF(+A3571=D3571,+VLOOKUP(D3571,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3571,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3571=\"\",\"\",+VLOOKUP(+EOMONTH(+F3571,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3571=\"\",\"\",VLOOKUP(D3571,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3571=\"\",\"\",IF(A3571=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3571,-2)+15,Cenários!$A:$D,2,FALSE)>A3571,+VLOOKUP(+EOMONTH(+A3571,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3571,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3571=\"\",\"\",VLOOKUP(F3571,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3571=\"\",\"\",IF(WORKDAY(+A3571,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3571,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3572=\"\",\"\",+IF(+A3572=D3572,+E3572,((+G3572/E3572)^+((NETWORKDAYS(+D3572,A3572,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3572,F3572,Feriados!$A$2:$A$1058)-1))*E3572)))","v":""},{"$f":"IF(A3572=\"\",\"\",+IF(+A3572=D3572,+VLOOKUP(D3572,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3572,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3572=\"\",\"\",+VLOOKUP(+EOMONTH(+F3572,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3572=\"\",\"\",VLOOKUP(D3572,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3572=\"\",\"\",IF(A3572=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3572,-2)+15,Cenários!$A:$D,2,FALSE)>A3572,+VLOOKUP(+EOMONTH(+A3572,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3572,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3572=\"\",\"\",VLOOKUP(F3572,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3572=\"\",\"\",IF(WORKDAY(+A3572,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3572,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3573=\"\",\"\",+IF(+A3573=D3573,+E3573,((+G3573/E3573)^+((NETWORKDAYS(+D3573,A3573,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3573,F3573,Feriados!$A$2:$A$1058)-1))*E3573)))","v":""},{"$f":"IF(A3573=\"\",\"\",+IF(+A3573=D3573,+VLOOKUP(D3573,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3573,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3573=\"\",\"\",+VLOOKUP(+EOMONTH(+F3573,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3573=\"\",\"\",VLOOKUP(D3573,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3573=\"\",\"\",IF(A3573=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3573,-2)+15,Cenários!$A:$D,2,FALSE)>A3573,+VLOOKUP(+EOMONTH(+A3573,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3573,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3573=\"\",\"\",VLOOKUP(F3573,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3573=\"\",\"\",IF(WORKDAY(+A3573,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3573,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3574=\"\",\"\",+IF(+A3574=D3574,+E3574,((+G3574/E3574)^+((NETWORKDAYS(+D3574,A3574,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3574,F3574,Feriados!$A$2:$A$1058)-1))*E3574)))","v":""},{"$f":"IF(A3574=\"\",\"\",+IF(+A3574=D3574,+VLOOKUP(D3574,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3574,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3574=\"\",\"\",+VLOOKUP(+EOMONTH(+F3574,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3574=\"\",\"\",VLOOKUP(D3574,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3574=\"\",\"\",IF(A3574=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3574,-2)+15,Cenários!$A:$D,2,FALSE)>A3574,+VLOOKUP(+EOMONTH(+A3574,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3574,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3574=\"\",\"\",VLOOKUP(F3574,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3574=\"\",\"\",IF(WORKDAY(+A3574,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3574,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3575=\"\",\"\",+IF(+A3575=D3575,+E3575,((+G3575/E3575)^+((NETWORKDAYS(+D3575,A3575,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3575,F3575,Feriados!$A$2:$A$1058)-1))*E3575)))","v":""},{"$f":"IF(A3575=\"\",\"\",+IF(+A3575=D3575,+VLOOKUP(D3575,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3575,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3575=\"\",\"\",+VLOOKUP(+EOMONTH(+F3575,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3575=\"\",\"\",VLOOKUP(D3575,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3575=\"\",\"\",IF(A3575=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3575,-2)+15,Cenários!$A:$D,2,FALSE)>A3575,+VLOOKUP(+EOMONTH(+A3575,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3575,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3575=\"\",\"\",VLOOKUP(F3575,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3575=\"\",\"\",IF(WORKDAY(+A3575,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3575,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3576=\"\",\"\",+IF(+A3576=D3576,+E3576,((+G3576/E3576)^+((NETWORKDAYS(+D3576,A3576,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3576,F3576,Feriados!$A$2:$A$1058)-1))*E3576)))","v":""},{"$f":"IF(A3576=\"\",\"\",+IF(+A3576=D3576,+VLOOKUP(D3576,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3576,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3576=\"\",\"\",+VLOOKUP(+EOMONTH(+F3576,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3576=\"\",\"\",VLOOKUP(D3576,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3576=\"\",\"\",IF(A3576=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3576,-2)+15,Cenários!$A:$D,2,FALSE)>A3576,+VLOOKUP(+EOMONTH(+A3576,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3576,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3576=\"\",\"\",VLOOKUP(F3576,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3576=\"\",\"\",IF(WORKDAY(+A3576,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3576,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3577=\"\",\"\",+IF(+A3577=D3577,+E3577,((+G3577/E3577)^+((NETWORKDAYS(+D3577,A3577,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3577,F3577,Feriados!$A$2:$A$1058)-1))*E3577)))","v":""},{"$f":"IF(A3577=\"\",\"\",+IF(+A3577=D3577,+VLOOKUP(D3577,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3577,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3577=\"\",\"\",+VLOOKUP(+EOMONTH(+F3577,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3577=\"\",\"\",VLOOKUP(D3577,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3577=\"\",\"\",IF(A3577=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3577,-2)+15,Cenários!$A:$D,2,FALSE)>A3577,+VLOOKUP(+EOMONTH(+A3577,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3577,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3577=\"\",\"\",VLOOKUP(F3577,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3577=\"\",\"\",IF(WORKDAY(+A3577,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3577,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3578=\"\",\"\",+IF(+A3578=D3578,+E3578,((+G3578/E3578)^+((NETWORKDAYS(+D3578,A3578,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3578,F3578,Feriados!$A$2:$A$1058)-1))*E3578)))","v":""},{"$f":"IF(A3578=\"\",\"\",+IF(+A3578=D3578,+VLOOKUP(D3578,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3578,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3578=\"\",\"\",+VLOOKUP(+EOMONTH(+F3578,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3578=\"\",\"\",VLOOKUP(D3578,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3578=\"\",\"\",IF(A3578=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3578,-2)+15,Cenários!$A:$D,2,FALSE)>A3578,+VLOOKUP(+EOMONTH(+A3578,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3578,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3578=\"\",\"\",VLOOKUP(F3578,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3578=\"\",\"\",IF(WORKDAY(+A3578,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3578,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3579=\"\",\"\",+IF(+A3579=D3579,+E3579,((+G3579/E3579)^+((NETWORKDAYS(+D3579,A3579,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3579,F3579,Feriados!$A$2:$A$1058)-1))*E3579)))","v":""},{"$f":"IF(A3579=\"\",\"\",+IF(+A3579=D3579,+VLOOKUP(D3579,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3579,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3579=\"\",\"\",+VLOOKUP(+EOMONTH(+F3579,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3579=\"\",\"\",VLOOKUP(D3579,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3579=\"\",\"\",IF(A3579=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3579,-2)+15,Cenários!$A:$D,2,FALSE)>A3579,+VLOOKUP(+EOMONTH(+A3579,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3579,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3579=\"\",\"\",VLOOKUP(F3579,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3579=\"\",\"\",IF(WORKDAY(+A3579,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3579,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3580=\"\",\"\",+IF(+A3580=D3580,+E3580,((+G3580/E3580)^+((NETWORKDAYS(+D3580,A3580,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3580,F3580,Feriados!$A$2:$A$1058)-1))*E3580)))","v":""},{"$f":"IF(A3580=\"\",\"\",+IF(+A3580=D3580,+VLOOKUP(D3580,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3580,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3580=\"\",\"\",+VLOOKUP(+EOMONTH(+F3580,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3580=\"\",\"\",VLOOKUP(D3580,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3580=\"\",\"\",IF(A3580=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3580,-2)+15,Cenários!$A:$D,2,FALSE)>A3580,+VLOOKUP(+EOMONTH(+A3580,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3580,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3580=\"\",\"\",VLOOKUP(F3580,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3580=\"\",\"\",IF(WORKDAY(+A3580,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3580,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3581=\"\",\"\",+IF(+A3581=D3581,+E3581,((+G3581/E3581)^+((NETWORKDAYS(+D3581,A3581,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3581,F3581,Feriados!$A$2:$A$1058)-1))*E3581)))","v":""},{"$f":"IF(A3581=\"\",\"\",+IF(+A3581=D3581,+VLOOKUP(D3581,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3581,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3581=\"\",\"\",+VLOOKUP(+EOMONTH(+F3581,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3581=\"\",\"\",VLOOKUP(D3581,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3581=\"\",\"\",IF(A3581=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3581,-2)+15,Cenários!$A:$D,2,FALSE)>A3581,+VLOOKUP(+EOMONTH(+A3581,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3581,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3581=\"\",\"\",VLOOKUP(F3581,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3581=\"\",\"\",IF(WORKDAY(+A3581,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3581,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3582=\"\",\"\",+IF(+A3582=D3582,+E3582,((+G3582/E3582)^+((NETWORKDAYS(+D3582,A3582,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3582,F3582,Feriados!$A$2:$A$1058)-1))*E3582)))","v":""},{"$f":"IF(A3582=\"\",\"\",+IF(+A3582=D3582,+VLOOKUP(D3582,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3582,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3582=\"\",\"\",+VLOOKUP(+EOMONTH(+F3582,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3582=\"\",\"\",VLOOKUP(D3582,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3582=\"\",\"\",IF(A3582=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3582,-2)+15,Cenários!$A:$D,2,FALSE)>A3582,+VLOOKUP(+EOMONTH(+A3582,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3582,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3582=\"\",\"\",VLOOKUP(F3582,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3582=\"\",\"\",IF(WORKDAY(+A3582,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3582,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3583=\"\",\"\",+IF(+A3583=D3583,+E3583,((+G3583/E3583)^+((NETWORKDAYS(+D3583,A3583,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3583,F3583,Feriados!$A$2:$A$1058)-1))*E3583)))","v":""},{"$f":"IF(A3583=\"\",\"\",+IF(+A3583=D3583,+VLOOKUP(D3583,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3583,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3583=\"\",\"\",+VLOOKUP(+EOMONTH(+F3583,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3583=\"\",\"\",VLOOKUP(D3583,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3583=\"\",\"\",IF(A3583=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3583,-2)+15,Cenários!$A:$D,2,FALSE)>A3583,+VLOOKUP(+EOMONTH(+A3583,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3583,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3583=\"\",\"\",VLOOKUP(F3583,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3583=\"\",\"\",IF(WORKDAY(+A3583,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3583,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3584=\"\",\"\",+IF(+A3584=D3584,+E3584,((+G3584/E3584)^+((NETWORKDAYS(+D3584,A3584,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3584,F3584,Feriados!$A$2:$A$1058)-1))*E3584)))","v":""},{"$f":"IF(A3584=\"\",\"\",+IF(+A3584=D3584,+VLOOKUP(D3584,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3584,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3584=\"\",\"\",+VLOOKUP(+EOMONTH(+F3584,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3584=\"\",\"\",VLOOKUP(D3584,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3584=\"\",\"\",IF(A3584=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3584,-2)+15,Cenários!$A:$D,2,FALSE)>A3584,+VLOOKUP(+EOMONTH(+A3584,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3584,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3584=\"\",\"\",VLOOKUP(F3584,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3584=\"\",\"\",IF(WORKDAY(+A3584,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3584,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3585=\"\",\"\",+IF(+A3585=D3585,+E3585,((+G3585/E3585)^+((NETWORKDAYS(+D3585,A3585,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3585,F3585,Feriados!$A$2:$A$1058)-1))*E3585)))","v":""},{"$f":"IF(A3585=\"\",\"\",+IF(+A3585=D3585,+VLOOKUP(D3585,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3585,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3585=\"\",\"\",+VLOOKUP(+EOMONTH(+F3585,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3585=\"\",\"\",VLOOKUP(D3585,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3585=\"\",\"\",IF(A3585=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3585,-2)+15,Cenários!$A:$D,2,FALSE)>A3585,+VLOOKUP(+EOMONTH(+A3585,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3585,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3585=\"\",\"\",VLOOKUP(F3585,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3585=\"\",\"\",IF(WORKDAY(+A3585,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3585,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3586=\"\",\"\",+IF(+A3586=D3586,+E3586,((+G3586/E3586)^+((NETWORKDAYS(+D3586,A3586,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3586,F3586,Feriados!$A$2:$A$1058)-1))*E3586)))","v":""},{"$f":"IF(A3586=\"\",\"\",+IF(+A3586=D3586,+VLOOKUP(D3586,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3586,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3586=\"\",\"\",+VLOOKUP(+EOMONTH(+F3586,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3586=\"\",\"\",VLOOKUP(D3586,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3586=\"\",\"\",IF(A3586=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3586,-2)+15,Cenários!$A:$D,2,FALSE)>A3586,+VLOOKUP(+EOMONTH(+A3586,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3586,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3586=\"\",\"\",VLOOKUP(F3586,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3586=\"\",\"\",IF(WORKDAY(+A3586,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3586,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3587=\"\",\"\",+IF(+A3587=D3587,+E3587,((+G3587/E3587)^+((NETWORKDAYS(+D3587,A3587,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3587,F3587,Feriados!$A$2:$A$1058)-1))*E3587)))","v":""},{"$f":"IF(A3587=\"\",\"\",+IF(+A3587=D3587,+VLOOKUP(D3587,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3587,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3587=\"\",\"\",+VLOOKUP(+EOMONTH(+F3587,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3587=\"\",\"\",VLOOKUP(D3587,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3587=\"\",\"\",IF(A3587=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3587,-2)+15,Cenários!$A:$D,2,FALSE)>A3587,+VLOOKUP(+EOMONTH(+A3587,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3587,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3587=\"\",\"\",VLOOKUP(F3587,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3587=\"\",\"\",IF(WORKDAY(+A3587,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3587,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3588=\"\",\"\",+IF(+A3588=D3588,+E3588,((+G3588/E3588)^+((NETWORKDAYS(+D3588,A3588,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3588,F3588,Feriados!$A$2:$A$1058)-1))*E3588)))","v":""},{"$f":"IF(A3588=\"\",\"\",+IF(+A3588=D3588,+VLOOKUP(D3588,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3588,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3588=\"\",\"\",+VLOOKUP(+EOMONTH(+F3588,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3588=\"\",\"\",VLOOKUP(D3588,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3588=\"\",\"\",IF(A3588=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3588,-2)+15,Cenários!$A:$D,2,FALSE)>A3588,+VLOOKUP(+EOMONTH(+A3588,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3588,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3588=\"\",\"\",VLOOKUP(F3588,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3588=\"\",\"\",IF(WORKDAY(+A3588,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3588,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3589=\"\",\"\",+IF(+A3589=D3589,+E3589,((+G3589/E3589)^+((NETWORKDAYS(+D3589,A3589,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3589,F3589,Feriados!$A$2:$A$1058)-1))*E3589)))","v":""},{"$f":"IF(A3589=\"\",\"\",+IF(+A3589=D3589,+VLOOKUP(D3589,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3589,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3589=\"\",\"\",+VLOOKUP(+EOMONTH(+F3589,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3589=\"\",\"\",VLOOKUP(D3589,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3589=\"\",\"\",IF(A3589=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3589,-2)+15,Cenários!$A:$D,2,FALSE)>A3589,+VLOOKUP(+EOMONTH(+A3589,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3589,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3589=\"\",\"\",VLOOKUP(F3589,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3589=\"\",\"\",IF(WORKDAY(+A3589,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3589,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3590=\"\",\"\",+IF(+A3590=D3590,+E3590,((+G3590/E3590)^+((NETWORKDAYS(+D3590,A3590,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3590,F3590,Feriados!$A$2:$A$1058)-1))*E3590)))","v":""},{"$f":"IF(A3590=\"\",\"\",+IF(+A3590=D3590,+VLOOKUP(D3590,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3590,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3590=\"\",\"\",+VLOOKUP(+EOMONTH(+F3590,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3590=\"\",\"\",VLOOKUP(D3590,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3590=\"\",\"\",IF(A3590=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3590,-2)+15,Cenários!$A:$D,2,FALSE)>A3590,+VLOOKUP(+EOMONTH(+A3590,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3590,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3590=\"\",\"\",VLOOKUP(F3590,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3590=\"\",\"\",IF(WORKDAY(+A3590,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3590,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3591=\"\",\"\",+IF(+A3591=D3591,+E3591,((+G3591/E3591)^+((NETWORKDAYS(+D3591,A3591,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3591,F3591,Feriados!$A$2:$A$1058)-1))*E3591)))","v":""},{"$f":"IF(A3591=\"\",\"\",+IF(+A3591=D3591,+VLOOKUP(D3591,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3591,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3591=\"\",\"\",+VLOOKUP(+EOMONTH(+F3591,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3591=\"\",\"\",VLOOKUP(D3591,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3591=\"\",\"\",IF(A3591=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3591,-2)+15,Cenários!$A:$D,2,FALSE)>A3591,+VLOOKUP(+EOMONTH(+A3591,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3591,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3591=\"\",\"\",VLOOKUP(F3591,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3591=\"\",\"\",IF(WORKDAY(+A3591,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3591,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3592=\"\",\"\",+IF(+A3592=D3592,+E3592,((+G3592/E3592)^+((NETWORKDAYS(+D3592,A3592,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3592,F3592,Feriados!$A$2:$A$1058)-1))*E3592)))","v":""},{"$f":"IF(A3592=\"\",\"\",+IF(+A3592=D3592,+VLOOKUP(D3592,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3592,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3592=\"\",\"\",+VLOOKUP(+EOMONTH(+F3592,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3592=\"\",\"\",VLOOKUP(D3592,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3592=\"\",\"\",IF(A3592=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3592,-2)+15,Cenários!$A:$D,2,FALSE)>A3592,+VLOOKUP(+EOMONTH(+A3592,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3592,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3592=\"\",\"\",VLOOKUP(F3592,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3592=\"\",\"\",IF(WORKDAY(+A3592,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3592,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3593=\"\",\"\",+IF(+A3593=D3593,+E3593,((+G3593/E3593)^+((NETWORKDAYS(+D3593,A3593,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3593,F3593,Feriados!$A$2:$A$1058)-1))*E3593)))","v":""},{"$f":"IF(A3593=\"\",\"\",+IF(+A3593=D3593,+VLOOKUP(D3593,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3593,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3593=\"\",\"\",+VLOOKUP(+EOMONTH(+F3593,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3593=\"\",\"\",VLOOKUP(D3593,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3593=\"\",\"\",IF(A3593=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3593,-2)+15,Cenários!$A:$D,2,FALSE)>A3593,+VLOOKUP(+EOMONTH(+A3593,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3593,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3593=\"\",\"\",VLOOKUP(F3593,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3593=\"\",\"\",IF(WORKDAY(+A3593,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3593,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3594=\"\",\"\",+IF(+A3594=D3594,+E3594,((+G3594/E3594)^+((NETWORKDAYS(+D3594,A3594,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3594,F3594,Feriados!$A$2:$A$1058)-1))*E3594)))","v":""},{"$f":"IF(A3594=\"\",\"\",+IF(+A3594=D3594,+VLOOKUP(D3594,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3594,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3594=\"\",\"\",+VLOOKUP(+EOMONTH(+F3594,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3594=\"\",\"\",VLOOKUP(D3594,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3594=\"\",\"\",IF(A3594=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3594,-2)+15,Cenários!$A:$D,2,FALSE)>A3594,+VLOOKUP(+EOMONTH(+A3594,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3594,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3594=\"\",\"\",VLOOKUP(F3594,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3594=\"\",\"\",IF(WORKDAY(+A3594,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3594,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3595=\"\",\"\",+IF(+A3595=D3595,+E3595,((+G3595/E3595)^+((NETWORKDAYS(+D3595,A3595,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3595,F3595,Feriados!$A$2:$A$1058)-1))*E3595)))","v":""},{"$f":"IF(A3595=\"\",\"\",+IF(+A3595=D3595,+VLOOKUP(D3595,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3595,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3595=\"\",\"\",+VLOOKUP(+EOMONTH(+F3595,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3595=\"\",\"\",VLOOKUP(D3595,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3595=\"\",\"\",IF(A3595=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3595,-2)+15,Cenários!$A:$D,2,FALSE)>A3595,+VLOOKUP(+EOMONTH(+A3595,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3595,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3595=\"\",\"\",VLOOKUP(F3595,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3595=\"\",\"\",IF(WORKDAY(+A3595,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3595,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3596=\"\",\"\",+IF(+A3596=D3596,+E3596,((+G3596/E3596)^+((NETWORKDAYS(+D3596,A3596,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3596,F3596,Feriados!$A$2:$A$1058)-1))*E3596)))","v":""},{"$f":"IF(A3596=\"\",\"\",+IF(+A3596=D3596,+VLOOKUP(D3596,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3596,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3596=\"\",\"\",+VLOOKUP(+EOMONTH(+F3596,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3596=\"\",\"\",VLOOKUP(D3596,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3596=\"\",\"\",IF(A3596=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3596,-2)+15,Cenários!$A:$D,2,FALSE)>A3596,+VLOOKUP(+EOMONTH(+A3596,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3596,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3596=\"\",\"\",VLOOKUP(F3596,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3596=\"\",\"\",IF(WORKDAY(+A3596,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3596,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3597=\"\",\"\",+IF(+A3597=D3597,+E3597,((+G3597/E3597)^+((NETWORKDAYS(+D3597,A3597,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3597,F3597,Feriados!$A$2:$A$1058)-1))*E3597)))","v":""},{"$f":"IF(A3597=\"\",\"\",+IF(+A3597=D3597,+VLOOKUP(D3597,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3597,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3597=\"\",\"\",+VLOOKUP(+EOMONTH(+F3597,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3597=\"\",\"\",VLOOKUP(D3597,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3597=\"\",\"\",IF(A3597=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3597,-2)+15,Cenários!$A:$D,2,FALSE)>A3597,+VLOOKUP(+EOMONTH(+A3597,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3597,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3597=\"\",\"\",VLOOKUP(F3597,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3597=\"\",\"\",IF(WORKDAY(+A3597,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3597,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3598=\"\",\"\",+IF(+A3598=D3598,+E3598,((+G3598/E3598)^+((NETWORKDAYS(+D3598,A3598,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3598,F3598,Feriados!$A$2:$A$1058)-1))*E3598)))","v":""},{"$f":"IF(A3598=\"\",\"\",+IF(+A3598=D3598,+VLOOKUP(D3598,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3598,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3598=\"\",\"\",+VLOOKUP(+EOMONTH(+F3598,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3598=\"\",\"\",VLOOKUP(D3598,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3598=\"\",\"\",IF(A3598=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3598,-2)+15,Cenários!$A:$D,2,FALSE)>A3598,+VLOOKUP(+EOMONTH(+A3598,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3598,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3598=\"\",\"\",VLOOKUP(F3598,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3598=\"\",\"\",IF(WORKDAY(+A3598,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3598,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3599=\"\",\"\",+IF(+A3599=D3599,+E3599,((+G3599/E3599)^+((NETWORKDAYS(+D3599,A3599,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3599,F3599,Feriados!$A$2:$A$1058)-1))*E3599)))","v":""},{"$f":"IF(A3599=\"\",\"\",+IF(+A3599=D3599,+VLOOKUP(D3599,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3599,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3599=\"\",\"\",+VLOOKUP(+EOMONTH(+F3599,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3599=\"\",\"\",VLOOKUP(D3599,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3599=\"\",\"\",IF(A3599=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3599,-2)+15,Cenários!$A:$D,2,FALSE)>A3599,+VLOOKUP(+EOMONTH(+A3599,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3599,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3599=\"\",\"\",VLOOKUP(F3599,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3599=\"\",\"\",IF(WORKDAY(+A3599,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3599,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3600=\"\",\"\",+IF(+A3600=D3600,+E3600,((+G3600/E3600)^+((NETWORKDAYS(+D3600,A3600,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3600,F3600,Feriados!$A$2:$A$1058)-1))*E3600)))","v":""},{"$f":"IF(A3600=\"\",\"\",+IF(+A3600=D3600,+VLOOKUP(D3600,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3600,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3600=\"\",\"\",+VLOOKUP(+EOMONTH(+F3600,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3600=\"\",\"\",VLOOKUP(D3600,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3600=\"\",\"\",IF(A3600=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3600,-2)+15,Cenários!$A:$D,2,FALSE)>A3600,+VLOOKUP(+EOMONTH(+A3600,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3600,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3600=\"\",\"\",VLOOKUP(F3600,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3600=\"\",\"\",IF(WORKDAY(+A3600,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3600,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3601=\"\",\"\",+IF(+A3601=D3601,+E3601,((+G3601/E3601)^+((NETWORKDAYS(+D3601,A3601,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3601,F3601,Feriados!$A$2:$A$1058)-1))*E3601)))","v":""},{"$f":"IF(A3601=\"\",\"\",+IF(+A3601=D3601,+VLOOKUP(D3601,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3601,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3601=\"\",\"\",+VLOOKUP(+EOMONTH(+F3601,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3601=\"\",\"\",VLOOKUP(D3601,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3601=\"\",\"\",IF(A3601=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3601,-2)+15,Cenários!$A:$D,2,FALSE)>A3601,+VLOOKUP(+EOMONTH(+A3601,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3601,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3601=\"\",\"\",VLOOKUP(F3601,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3601=\"\",\"\",IF(WORKDAY(+A3601,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3601,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3602=\"\",\"\",+IF(+A3602=D3602,+E3602,((+G3602/E3602)^+((NETWORKDAYS(+D3602,A3602,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3602,F3602,Feriados!$A$2:$A$1058)-1))*E3602)))","v":""},{"$f":"IF(A3602=\"\",\"\",+IF(+A3602=D3602,+VLOOKUP(D3602,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3602,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3602=\"\",\"\",+VLOOKUP(+EOMONTH(+F3602,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3602=\"\",\"\",VLOOKUP(D3602,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3602=\"\",\"\",IF(A3602=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3602,-2)+15,Cenários!$A:$D,2,FALSE)>A3602,+VLOOKUP(+EOMONTH(+A3602,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3602,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3602=\"\",\"\",VLOOKUP(F3602,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3602=\"\",\"\",IF(WORKDAY(+A3602,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3602,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3603=\"\",\"\",+IF(+A3603=D3603,+E3603,((+G3603/E3603)^+((NETWORKDAYS(+D3603,A3603,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3603,F3603,Feriados!$A$2:$A$1058)-1))*E3603)))","v":""},{"$f":"IF(A3603=\"\",\"\",+IF(+A3603=D3603,+VLOOKUP(D3603,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3603,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3603=\"\",\"\",+VLOOKUP(+EOMONTH(+F3603,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3603=\"\",\"\",VLOOKUP(D3603,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3603=\"\",\"\",IF(A3603=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3603,-2)+15,Cenários!$A:$D,2,FALSE)>A3603,+VLOOKUP(+EOMONTH(+A3603,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3603,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3603=\"\",\"\",VLOOKUP(F3603,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3603=\"\",\"\",IF(WORKDAY(+A3603,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3603,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3604=\"\",\"\",+IF(+A3604=D3604,+E3604,((+G3604/E3604)^+((NETWORKDAYS(+D3604,A3604,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3604,F3604,Feriados!$A$2:$A$1058)-1))*E3604)))","v":""},{"$f":"IF(A3604=\"\",\"\",+IF(+A3604=D3604,+VLOOKUP(D3604,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3604,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3604=\"\",\"\",+VLOOKUP(+EOMONTH(+F3604,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3604=\"\",\"\",VLOOKUP(D3604,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3604=\"\",\"\",IF(A3604=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3604,-2)+15,Cenários!$A:$D,2,FALSE)>A3604,+VLOOKUP(+EOMONTH(+A3604,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3604,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3604=\"\",\"\",VLOOKUP(F3604,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3604=\"\",\"\",IF(WORKDAY(+A3604,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3604,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3605=\"\",\"\",+IF(+A3605=D3605,+E3605,((+G3605/E3605)^+((NETWORKDAYS(+D3605,A3605,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3605,F3605,Feriados!$A$2:$A$1058)-1))*E3605)))","v":""},{"$f":"IF(A3605=\"\",\"\",+IF(+A3605=D3605,+VLOOKUP(D3605,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3605,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3605=\"\",\"\",+VLOOKUP(+EOMONTH(+F3605,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3605=\"\",\"\",VLOOKUP(D3605,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3605=\"\",\"\",IF(A3605=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3605,-2)+15,Cenários!$A:$D,2,FALSE)>A3605,+VLOOKUP(+EOMONTH(+A3605,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3605,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3605=\"\",\"\",VLOOKUP(F3605,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3605=\"\",\"\",IF(WORKDAY(+A3605,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3605,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3606=\"\",\"\",+IF(+A3606=D3606,+E3606,((+G3606/E3606)^+((NETWORKDAYS(+D3606,A3606,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3606,F3606,Feriados!$A$2:$A$1058)-1))*E3606)))","v":""},{"$f":"IF(A3606=\"\",\"\",+IF(+A3606=D3606,+VLOOKUP(D3606,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3606,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3606=\"\",\"\",+VLOOKUP(+EOMONTH(+F3606,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3606=\"\",\"\",VLOOKUP(D3606,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3606=\"\",\"\",IF(A3606=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3606,-2)+15,Cenários!$A:$D,2,FALSE)>A3606,+VLOOKUP(+EOMONTH(+A3606,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3606,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3606=\"\",\"\",VLOOKUP(F3606,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3606=\"\",\"\",IF(WORKDAY(+A3606,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3606,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3607=\"\",\"\",+IF(+A3607=D3607,+E3607,((+G3607/E3607)^+((NETWORKDAYS(+D3607,A3607,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3607,F3607,Feriados!$A$2:$A$1058)-1))*E3607)))","v":""},{"$f":"IF(A3607=\"\",\"\",+IF(+A3607=D3607,+VLOOKUP(D3607,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3607,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3607=\"\",\"\",+VLOOKUP(+EOMONTH(+F3607,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3607=\"\",\"\",VLOOKUP(D3607,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3607=\"\",\"\",IF(A3607=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3607,-2)+15,Cenários!$A:$D,2,FALSE)>A3607,+VLOOKUP(+EOMONTH(+A3607,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3607,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3607=\"\",\"\",VLOOKUP(F3607,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3607=\"\",\"\",IF(WORKDAY(+A3607,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3607,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3608=\"\",\"\",+IF(+A3608=D3608,+E3608,((+G3608/E3608)^+((NETWORKDAYS(+D3608,A3608,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3608,F3608,Feriados!$A$2:$A$1058)-1))*E3608)))","v":""},{"$f":"IF(A3608=\"\",\"\",+IF(+A3608=D3608,+VLOOKUP(D3608,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3608,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3608=\"\",\"\",+VLOOKUP(+EOMONTH(+F3608,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3608=\"\",\"\",VLOOKUP(D3608,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3608=\"\",\"\",IF(A3608=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3608,-2)+15,Cenários!$A:$D,2,FALSE)>A3608,+VLOOKUP(+EOMONTH(+A3608,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3608,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3608=\"\",\"\",VLOOKUP(F3608,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3608=\"\",\"\",IF(WORKDAY(+A3608,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3608,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3609=\"\",\"\",+IF(+A3609=D3609,+E3609,((+G3609/E3609)^+((NETWORKDAYS(+D3609,A3609,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3609,F3609,Feriados!$A$2:$A$1058)-1))*E3609)))","v":""},{"$f":"IF(A3609=\"\",\"\",+IF(+A3609=D3609,+VLOOKUP(D3609,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3609,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3609=\"\",\"\",+VLOOKUP(+EOMONTH(+F3609,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3609=\"\",\"\",VLOOKUP(D3609,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3609=\"\",\"\",IF(A3609=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3609,-2)+15,Cenários!$A:$D,2,FALSE)>A3609,+VLOOKUP(+EOMONTH(+A3609,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3609,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3609=\"\",\"\",VLOOKUP(F3609,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3609=\"\",\"\",IF(WORKDAY(+A3609,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3609,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3610=\"\",\"\",+IF(+A3610=D3610,+E3610,((+G3610/E3610)^+((NETWORKDAYS(+D3610,A3610,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3610,F3610,Feriados!$A$2:$A$1058)-1))*E3610)))","v":""},{"$f":"IF(A3610=\"\",\"\",+IF(+A3610=D3610,+VLOOKUP(D3610,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3610,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3610=\"\",\"\",+VLOOKUP(+EOMONTH(+F3610,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3610=\"\",\"\",VLOOKUP(D3610,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3610=\"\",\"\",IF(A3610=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3610,-2)+15,Cenários!$A:$D,2,FALSE)>A3610,+VLOOKUP(+EOMONTH(+A3610,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3610,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3610=\"\",\"\",VLOOKUP(F3610,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3610=\"\",\"\",IF(WORKDAY(+A3610,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3610,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3611=\"\",\"\",+IF(+A3611=D3611,+E3611,((+G3611/E3611)^+((NETWORKDAYS(+D3611,A3611,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3611,F3611,Feriados!$A$2:$A$1058)-1))*E3611)))","v":""},{"$f":"IF(A3611=\"\",\"\",+IF(+A3611=D3611,+VLOOKUP(D3611,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3611,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3611=\"\",\"\",+VLOOKUP(+EOMONTH(+F3611,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3611=\"\",\"\",VLOOKUP(D3611,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3611=\"\",\"\",IF(A3611=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3611,-2)+15,Cenários!$A:$D,2,FALSE)>A3611,+VLOOKUP(+EOMONTH(+A3611,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3611,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3611=\"\",\"\",VLOOKUP(F3611,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3611=\"\",\"\",IF(WORKDAY(+A3611,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3611,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3612=\"\",\"\",+IF(+A3612=D3612,+E3612,((+G3612/E3612)^+((NETWORKDAYS(+D3612,A3612,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3612,F3612,Feriados!$A$2:$A$1058)-1))*E3612)))","v":""},{"$f":"IF(A3612=\"\",\"\",+IF(+A3612=D3612,+VLOOKUP(D3612,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3612,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3612=\"\",\"\",+VLOOKUP(+EOMONTH(+F3612,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3612=\"\",\"\",VLOOKUP(D3612,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3612=\"\",\"\",IF(A3612=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3612,-2)+15,Cenários!$A:$D,2,FALSE)>A3612,+VLOOKUP(+EOMONTH(+A3612,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3612,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3612=\"\",\"\",VLOOKUP(F3612,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3612=\"\",\"\",IF(WORKDAY(+A3612,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3612,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3613=\"\",\"\",+IF(+A3613=D3613,+E3613,((+G3613/E3613)^+((NETWORKDAYS(+D3613,A3613,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3613,F3613,Feriados!$A$2:$A$1058)-1))*E3613)))","v":""},{"$f":"IF(A3613=\"\",\"\",+IF(+A3613=D3613,+VLOOKUP(D3613,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3613,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3613=\"\",\"\",+VLOOKUP(+EOMONTH(+F3613,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3613=\"\",\"\",VLOOKUP(D3613,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3613=\"\",\"\",IF(A3613=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3613,-2)+15,Cenários!$A:$D,2,FALSE)>A3613,+VLOOKUP(+EOMONTH(+A3613,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3613,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3613=\"\",\"\",VLOOKUP(F3613,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3613=\"\",\"\",IF(WORKDAY(+A3613,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3613,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3614=\"\",\"\",+IF(+A3614=D3614,+E3614,((+G3614/E3614)^+((NETWORKDAYS(+D3614,A3614,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3614,F3614,Feriados!$A$2:$A$1058)-1))*E3614)))","v":""},{"$f":"IF(A3614=\"\",\"\",+IF(+A3614=D3614,+VLOOKUP(D3614,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3614,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3614=\"\",\"\",+VLOOKUP(+EOMONTH(+F3614,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3614=\"\",\"\",VLOOKUP(D3614,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3614=\"\",\"\",IF(A3614=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3614,-2)+15,Cenários!$A:$D,2,FALSE)>A3614,+VLOOKUP(+EOMONTH(+A3614,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3614,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3614=\"\",\"\",VLOOKUP(F3614,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3614=\"\",\"\",IF(WORKDAY(+A3614,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3614,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3615=\"\",\"\",+IF(+A3615=D3615,+E3615,((+G3615/E3615)^+((NETWORKDAYS(+D3615,A3615,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3615,F3615,Feriados!$A$2:$A$1058)-1))*E3615)))","v":""},{"$f":"IF(A3615=\"\",\"\",+IF(+A3615=D3615,+VLOOKUP(D3615,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3615,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3615=\"\",\"\",+VLOOKUP(+EOMONTH(+F3615,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3615=\"\",\"\",VLOOKUP(D3615,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3615=\"\",\"\",IF(A3615=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3615,-2)+15,Cenários!$A:$D,2,FALSE)>A3615,+VLOOKUP(+EOMONTH(+A3615,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3615,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3615=\"\",\"\",VLOOKUP(F3615,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3615=\"\",\"\",IF(WORKDAY(+A3615,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3615,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3616=\"\",\"\",+IF(+A3616=D3616,+E3616,((+G3616/E3616)^+((NETWORKDAYS(+D3616,A3616,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3616,F3616,Feriados!$A$2:$A$1058)-1))*E3616)))","v":""},{"$f":"IF(A3616=\"\",\"\",+IF(+A3616=D3616,+VLOOKUP(D3616,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3616,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3616=\"\",\"\",+VLOOKUP(+EOMONTH(+F3616,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3616=\"\",\"\",VLOOKUP(D3616,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3616=\"\",\"\",IF(A3616=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3616,-2)+15,Cenários!$A:$D,2,FALSE)>A3616,+VLOOKUP(+EOMONTH(+A3616,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3616,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3616=\"\",\"\",VLOOKUP(F3616,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3616=\"\",\"\",IF(WORKDAY(+A3616,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3616,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3617=\"\",\"\",+IF(+A3617=D3617,+E3617,((+G3617/E3617)^+((NETWORKDAYS(+D3617,A3617,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3617,F3617,Feriados!$A$2:$A$1058)-1))*E3617)))","v":""},{"$f":"IF(A3617=\"\",\"\",+IF(+A3617=D3617,+VLOOKUP(D3617,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3617,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3617=\"\",\"\",+VLOOKUP(+EOMONTH(+F3617,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3617=\"\",\"\",VLOOKUP(D3617,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3617=\"\",\"\",IF(A3617=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3617,-2)+15,Cenários!$A:$D,2,FALSE)>A3617,+VLOOKUP(+EOMONTH(+A3617,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3617,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3617=\"\",\"\",VLOOKUP(F3617,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3617=\"\",\"\",IF(WORKDAY(+A3617,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3617,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3618=\"\",\"\",+IF(+A3618=D3618,+E3618,((+G3618/E3618)^+((NETWORKDAYS(+D3618,A3618,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3618,F3618,Feriados!$A$2:$A$1058)-1))*E3618)))","v":""},{"$f":"IF(A3618=\"\",\"\",+IF(+A3618=D3618,+VLOOKUP(D3618,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3618,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3618=\"\",\"\",+VLOOKUP(+EOMONTH(+F3618,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3618=\"\",\"\",VLOOKUP(D3618,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3618=\"\",\"\",IF(A3618=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3618,-2)+15,Cenários!$A:$D,2,FALSE)>A3618,+VLOOKUP(+EOMONTH(+A3618,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3618,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3618=\"\",\"\",VLOOKUP(F3618,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3618=\"\",\"\",IF(WORKDAY(+A3618,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3618,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3619=\"\",\"\",+IF(+A3619=D3619,+E3619,((+G3619/E3619)^+((NETWORKDAYS(+D3619,A3619,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3619,F3619,Feriados!$A$2:$A$1058)-1))*E3619)))","v":""},{"$f":"IF(A3619=\"\",\"\",+IF(+A3619=D3619,+VLOOKUP(D3619,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3619,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3619=\"\",\"\",+VLOOKUP(+EOMONTH(+F3619,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3619=\"\",\"\",VLOOKUP(D3619,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3619=\"\",\"\",IF(A3619=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3619,-2)+15,Cenários!$A:$D,2,FALSE)>A3619,+VLOOKUP(+EOMONTH(+A3619,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3619,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3619=\"\",\"\",VLOOKUP(F3619,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3619=\"\",\"\",IF(WORKDAY(+A3619,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3619,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3620=\"\",\"\",+IF(+A3620=D3620,+E3620,((+G3620/E3620)^+((NETWORKDAYS(+D3620,A3620,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3620,F3620,Feriados!$A$2:$A$1058)-1))*E3620)))","v":""},{"$f":"IF(A3620=\"\",\"\",+IF(+A3620=D3620,+VLOOKUP(D3620,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3620,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3620=\"\",\"\",+VLOOKUP(+EOMONTH(+F3620,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3620=\"\",\"\",VLOOKUP(D3620,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3620=\"\",\"\",IF(A3620=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3620,-2)+15,Cenários!$A:$D,2,FALSE)>A3620,+VLOOKUP(+EOMONTH(+A3620,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3620,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3620=\"\",\"\",VLOOKUP(F3620,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3620=\"\",\"\",IF(WORKDAY(+A3620,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3620,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3621=\"\",\"\",+IF(+A3621=D3621,+E3621,((+G3621/E3621)^+((NETWORKDAYS(+D3621,A3621,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3621,F3621,Feriados!$A$2:$A$1058)-1))*E3621)))","v":""},{"$f":"IF(A3621=\"\",\"\",+IF(+A3621=D3621,+VLOOKUP(D3621,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3621,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3621=\"\",\"\",+VLOOKUP(+EOMONTH(+F3621,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3621=\"\",\"\",VLOOKUP(D3621,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3621=\"\",\"\",IF(A3621=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3621,-2)+15,Cenários!$A:$D,2,FALSE)>A3621,+VLOOKUP(+EOMONTH(+A3621,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3621,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3621=\"\",\"\",VLOOKUP(F3621,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3621=\"\",\"\",IF(WORKDAY(+A3621,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3621,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3622=\"\",\"\",+IF(+A3622=D3622,+E3622,((+G3622/E3622)^+((NETWORKDAYS(+D3622,A3622,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3622,F3622,Feriados!$A$2:$A$1058)-1))*E3622)))","v":""},{"$f":"IF(A3622=\"\",\"\",+IF(+A3622=D3622,+VLOOKUP(D3622,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3622,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3622=\"\",\"\",+VLOOKUP(+EOMONTH(+F3622,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3622=\"\",\"\",VLOOKUP(D3622,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3622=\"\",\"\",IF(A3622=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3622,-2)+15,Cenários!$A:$D,2,FALSE)>A3622,+VLOOKUP(+EOMONTH(+A3622,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3622,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3622=\"\",\"\",VLOOKUP(F3622,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3622=\"\",\"\",IF(WORKDAY(+A3622,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3622,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3623=\"\",\"\",+IF(+A3623=D3623,+E3623,((+G3623/E3623)^+((NETWORKDAYS(+D3623,A3623,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3623,F3623,Feriados!$A$2:$A$1058)-1))*E3623)))","v":""},{"$f":"IF(A3623=\"\",\"\",+IF(+A3623=D3623,+VLOOKUP(D3623,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3623,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3623=\"\",\"\",+VLOOKUP(+EOMONTH(+F3623,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3623=\"\",\"\",VLOOKUP(D3623,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3623=\"\",\"\",IF(A3623=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3623,-2)+15,Cenários!$A:$D,2,FALSE)>A3623,+VLOOKUP(+EOMONTH(+A3623,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3623,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3623=\"\",\"\",VLOOKUP(F3623,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3623=\"\",\"\",IF(WORKDAY(+A3623,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3623,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3624=\"\",\"\",+IF(+A3624=D3624,+E3624,((+G3624/E3624)^+((NETWORKDAYS(+D3624,A3624,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3624,F3624,Feriados!$A$2:$A$1058)-1))*E3624)))","v":""},{"$f":"IF(A3624=\"\",\"\",+IF(+A3624=D3624,+VLOOKUP(D3624,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3624,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3624=\"\",\"\",+VLOOKUP(+EOMONTH(+F3624,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3624=\"\",\"\",VLOOKUP(D3624,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3624=\"\",\"\",IF(A3624=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3624,-2)+15,Cenários!$A:$D,2,FALSE)>A3624,+VLOOKUP(+EOMONTH(+A3624,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3624,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3624=\"\",\"\",VLOOKUP(F3624,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3624=\"\",\"\",IF(WORKDAY(+A3624,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3624,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3625=\"\",\"\",+IF(+A3625=D3625,+E3625,((+G3625/E3625)^+((NETWORKDAYS(+D3625,A3625,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3625,F3625,Feriados!$A$2:$A$1058)-1))*E3625)))","v":""},{"$f":"IF(A3625=\"\",\"\",+IF(+A3625=D3625,+VLOOKUP(D3625,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3625,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3625=\"\",\"\",+VLOOKUP(+EOMONTH(+F3625,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3625=\"\",\"\",VLOOKUP(D3625,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3625=\"\",\"\",IF(A3625=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3625,-2)+15,Cenários!$A:$D,2,FALSE)>A3625,+VLOOKUP(+EOMONTH(+A3625,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3625,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3625=\"\",\"\",VLOOKUP(F3625,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3625=\"\",\"\",IF(WORKDAY(+A3625,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3625,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3626=\"\",\"\",+IF(+A3626=D3626,+E3626,((+G3626/E3626)^+((NETWORKDAYS(+D3626,A3626,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3626,F3626,Feriados!$A$2:$A$1058)-1))*E3626)))","v":""},{"$f":"IF(A3626=\"\",\"\",+IF(+A3626=D3626,+VLOOKUP(D3626,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3626,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3626=\"\",\"\",+VLOOKUP(+EOMONTH(+F3626,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3626=\"\",\"\",VLOOKUP(D3626,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3626=\"\",\"\",IF(A3626=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3626,-2)+15,Cenários!$A:$D,2,FALSE)>A3626,+VLOOKUP(+EOMONTH(+A3626,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3626,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3626=\"\",\"\",VLOOKUP(F3626,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3626=\"\",\"\",IF(WORKDAY(+A3626,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3626,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3627=\"\",\"\",+IF(+A3627=D3627,+E3627,((+G3627/E3627)^+((NETWORKDAYS(+D3627,A3627,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3627,F3627,Feriados!$A$2:$A$1058)-1))*E3627)))","v":""},{"$f":"IF(A3627=\"\",\"\",+IF(+A3627=D3627,+VLOOKUP(D3627,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3627,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3627=\"\",\"\",+VLOOKUP(+EOMONTH(+F3627,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3627=\"\",\"\",VLOOKUP(D3627,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3627=\"\",\"\",IF(A3627=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3627,-2)+15,Cenários!$A:$D,2,FALSE)>A3627,+VLOOKUP(+EOMONTH(+A3627,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3627,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3627=\"\",\"\",VLOOKUP(F3627,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3627=\"\",\"\",IF(WORKDAY(+A3627,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3627,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3628=\"\",\"\",+IF(+A3628=D3628,+E3628,((+G3628/E3628)^+((NETWORKDAYS(+D3628,A3628,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3628,F3628,Feriados!$A$2:$A$1058)-1))*E3628)))","v":""},{"$f":"IF(A3628=\"\",\"\",+IF(+A3628=D3628,+VLOOKUP(D3628,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3628,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3628=\"\",\"\",+VLOOKUP(+EOMONTH(+F3628,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3628=\"\",\"\",VLOOKUP(D3628,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3628=\"\",\"\",IF(A3628=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3628,-2)+15,Cenários!$A:$D,2,FALSE)>A3628,+VLOOKUP(+EOMONTH(+A3628,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3628,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3628=\"\",\"\",VLOOKUP(F3628,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3628=\"\",\"\",IF(WORKDAY(+A3628,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3628,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3629=\"\",\"\",+IF(+A3629=D3629,+E3629,((+G3629/E3629)^+((NETWORKDAYS(+D3629,A3629,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3629,F3629,Feriados!$A$2:$A$1058)-1))*E3629)))","v":""},{"$f":"IF(A3629=\"\",\"\",+IF(+A3629=D3629,+VLOOKUP(D3629,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3629,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3629=\"\",\"\",+VLOOKUP(+EOMONTH(+F3629,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3629=\"\",\"\",VLOOKUP(D3629,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3629=\"\",\"\",IF(A3629=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3629,-2)+15,Cenários!$A:$D,2,FALSE)>A3629,+VLOOKUP(+EOMONTH(+A3629,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3629,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3629=\"\",\"\",VLOOKUP(F3629,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3629=\"\",\"\",IF(WORKDAY(+A3629,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3629,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3630=\"\",\"\",+IF(+A3630=D3630,+E3630,((+G3630/E3630)^+((NETWORKDAYS(+D3630,A3630,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3630,F3630,Feriados!$A$2:$A$1058)-1))*E3630)))","v":""},{"$f":"IF(A3630=\"\",\"\",+IF(+A3630=D3630,+VLOOKUP(D3630,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3630,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3630=\"\",\"\",+VLOOKUP(+EOMONTH(+F3630,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3630=\"\",\"\",VLOOKUP(D3630,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3630=\"\",\"\",IF(A3630=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3630,-2)+15,Cenários!$A:$D,2,FALSE)>A3630,+VLOOKUP(+EOMONTH(+A3630,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3630,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3630=\"\",\"\",VLOOKUP(F3630,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3630=\"\",\"\",IF(WORKDAY(+A3630,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3630,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3631=\"\",\"\",+IF(+A3631=D3631,+E3631,((+G3631/E3631)^+((NETWORKDAYS(+D3631,A3631,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3631,F3631,Feriados!$A$2:$A$1058)-1))*E3631)))","v":""},{"$f":"IF(A3631=\"\",\"\",+IF(+A3631=D3631,+VLOOKUP(D3631,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3631,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3631=\"\",\"\",+VLOOKUP(+EOMONTH(+F3631,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3631=\"\",\"\",VLOOKUP(D3631,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3631=\"\",\"\",IF(A3631=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3631,-2)+15,Cenários!$A:$D,2,FALSE)>A3631,+VLOOKUP(+EOMONTH(+A3631,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3631,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3631=\"\",\"\",VLOOKUP(F3631,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3631=\"\",\"\",IF(WORKDAY(+A3631,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3631,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3632=\"\",\"\",+IF(+A3632=D3632,+E3632,((+G3632/E3632)^+((NETWORKDAYS(+D3632,A3632,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3632,F3632,Feriados!$A$2:$A$1058)-1))*E3632)))","v":""},{"$f":"IF(A3632=\"\",\"\",+IF(+A3632=D3632,+VLOOKUP(D3632,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3632,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3632=\"\",\"\",+VLOOKUP(+EOMONTH(+F3632,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3632=\"\",\"\",VLOOKUP(D3632,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3632=\"\",\"\",IF(A3632=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3632,-2)+15,Cenários!$A:$D,2,FALSE)>A3632,+VLOOKUP(+EOMONTH(+A3632,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3632,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3632=\"\",\"\",VLOOKUP(F3632,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3632=\"\",\"\",IF(WORKDAY(+A3632,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3632,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3633=\"\",\"\",+IF(+A3633=D3633,+E3633,((+G3633/E3633)^+((NETWORKDAYS(+D3633,A3633,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3633,F3633,Feriados!$A$2:$A$1058)-1))*E3633)))","v":""},{"$f":"IF(A3633=\"\",\"\",+IF(+A3633=D3633,+VLOOKUP(D3633,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3633,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3633=\"\",\"\",+VLOOKUP(+EOMONTH(+F3633,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3633=\"\",\"\",VLOOKUP(D3633,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3633=\"\",\"\",IF(A3633=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3633,-2)+15,Cenários!$A:$D,2,FALSE)>A3633,+VLOOKUP(+EOMONTH(+A3633,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3633,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3633=\"\",\"\",VLOOKUP(F3633,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3633=\"\",\"\",IF(WORKDAY(+A3633,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3633,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3634=\"\",\"\",+IF(+A3634=D3634,+E3634,((+G3634/E3634)^+((NETWORKDAYS(+D3634,A3634,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3634,F3634,Feriados!$A$2:$A$1058)-1))*E3634)))","v":""},{"$f":"IF(A3634=\"\",\"\",+IF(+A3634=D3634,+VLOOKUP(D3634,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3634,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3634=\"\",\"\",+VLOOKUP(+EOMONTH(+F3634,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3634=\"\",\"\",VLOOKUP(D3634,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3634=\"\",\"\",IF(A3634=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3634,-2)+15,Cenários!$A:$D,2,FALSE)>A3634,+VLOOKUP(+EOMONTH(+A3634,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3634,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3634=\"\",\"\",VLOOKUP(F3634,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3634=\"\",\"\",IF(WORKDAY(+A3634,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3634,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3635=\"\",\"\",+IF(+A3635=D3635,+E3635,((+G3635/E3635)^+((NETWORKDAYS(+D3635,A3635,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3635,F3635,Feriados!$A$2:$A$1058)-1))*E3635)))","v":""},{"$f":"IF(A3635=\"\",\"\",+IF(+A3635=D3635,+VLOOKUP(D3635,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3635,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3635=\"\",\"\",+VLOOKUP(+EOMONTH(+F3635,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3635=\"\",\"\",VLOOKUP(D3635,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3635=\"\",\"\",IF(A3635=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3635,-2)+15,Cenários!$A:$D,2,FALSE)>A3635,+VLOOKUP(+EOMONTH(+A3635,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3635,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3635=\"\",\"\",VLOOKUP(F3635,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3635=\"\",\"\",IF(WORKDAY(+A3635,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3635,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3636=\"\",\"\",+IF(+A3636=D3636,+E3636,((+G3636/E3636)^+((NETWORKDAYS(+D3636,A3636,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3636,F3636,Feriados!$A$2:$A$1058)-1))*E3636)))","v":""},{"$f":"IF(A3636=\"\",\"\",+IF(+A3636=D3636,+VLOOKUP(D3636,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3636,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3636=\"\",\"\",+VLOOKUP(+EOMONTH(+F3636,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3636=\"\",\"\",VLOOKUP(D3636,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3636=\"\",\"\",IF(A3636=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3636,-2)+15,Cenários!$A:$D,2,FALSE)>A3636,+VLOOKUP(+EOMONTH(+A3636,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3636,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3636=\"\",\"\",VLOOKUP(F3636,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3636=\"\",\"\",IF(WORKDAY(+A3636,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3636,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3637=\"\",\"\",+IF(+A3637=D3637,+E3637,((+G3637/E3637)^+((NETWORKDAYS(+D3637,A3637,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3637,F3637,Feriados!$A$2:$A$1058)-1))*E3637)))","v":""},{"$f":"IF(A3637=\"\",\"\",+IF(+A3637=D3637,+VLOOKUP(D3637,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3637,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3637=\"\",\"\",+VLOOKUP(+EOMONTH(+F3637,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3637=\"\",\"\",VLOOKUP(D3637,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3637=\"\",\"\",IF(A3637=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3637,-2)+15,Cenários!$A:$D,2,FALSE)>A3637,+VLOOKUP(+EOMONTH(+A3637,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3637,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3637=\"\",\"\",VLOOKUP(F3637,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3637=\"\",\"\",IF(WORKDAY(+A3637,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3637,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3638=\"\",\"\",+IF(+A3638=D3638,+E3638,((+G3638/E3638)^+((NETWORKDAYS(+D3638,A3638,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3638,F3638,Feriados!$A$2:$A$1058)-1))*E3638)))","v":""},{"$f":"IF(A3638=\"\",\"\",+IF(+A3638=D3638,+VLOOKUP(D3638,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3638,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3638=\"\",\"\",+VLOOKUP(+EOMONTH(+F3638,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3638=\"\",\"\",VLOOKUP(D3638,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3638=\"\",\"\",IF(A3638=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3638,-2)+15,Cenários!$A:$D,2,FALSE)>A3638,+VLOOKUP(+EOMONTH(+A3638,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3638,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3638=\"\",\"\",VLOOKUP(F3638,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3638=\"\",\"\",IF(WORKDAY(+A3638,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3638,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3639=\"\",\"\",+IF(+A3639=D3639,+E3639,((+G3639/E3639)^+((NETWORKDAYS(+D3639,A3639,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3639,F3639,Feriados!$A$2:$A$1058)-1))*E3639)))","v":""},{"$f":"IF(A3639=\"\",\"\",+IF(+A3639=D3639,+VLOOKUP(D3639,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3639,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3639=\"\",\"\",+VLOOKUP(+EOMONTH(+F3639,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3639=\"\",\"\",VLOOKUP(D3639,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3639=\"\",\"\",IF(A3639=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3639,-2)+15,Cenários!$A:$D,2,FALSE)>A3639,+VLOOKUP(+EOMONTH(+A3639,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3639,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3639=\"\",\"\",VLOOKUP(F3639,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3639=\"\",\"\",IF(WORKDAY(+A3639,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3639,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3640=\"\",\"\",+IF(+A3640=D3640,+E3640,((+G3640/E3640)^+((NETWORKDAYS(+D3640,A3640,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3640,F3640,Feriados!$A$2:$A$1058)-1))*E3640)))","v":""},{"$f":"IF(A3640=\"\",\"\",+IF(+A3640=D3640,+VLOOKUP(D3640,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3640,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3640=\"\",\"\",+VLOOKUP(+EOMONTH(+F3640,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3640=\"\",\"\",VLOOKUP(D3640,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3640=\"\",\"\",IF(A3640=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3640,-2)+15,Cenários!$A:$D,2,FALSE)>A3640,+VLOOKUP(+EOMONTH(+A3640,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3640,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3640=\"\",\"\",VLOOKUP(F3640,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3640=\"\",\"\",IF(WORKDAY(+A3640,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3640,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3641=\"\",\"\",+IF(+A3641=D3641,+E3641,((+G3641/E3641)^+((NETWORKDAYS(+D3641,A3641,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3641,F3641,Feriados!$A$2:$A$1058)-1))*E3641)))","v":""},{"$f":"IF(A3641=\"\",\"\",+IF(+A3641=D3641,+VLOOKUP(D3641,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3641,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3641=\"\",\"\",+VLOOKUP(+EOMONTH(+F3641,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3641=\"\",\"\",VLOOKUP(D3641,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3641=\"\",\"\",IF(A3641=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3641,-2)+15,Cenários!$A:$D,2,FALSE)>A3641,+VLOOKUP(+EOMONTH(+A3641,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3641,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3641=\"\",\"\",VLOOKUP(F3641,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3641=\"\",\"\",IF(WORKDAY(+A3641,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3641,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3642=\"\",\"\",+IF(+A3642=D3642,+E3642,((+G3642/E3642)^+((NETWORKDAYS(+D3642,A3642,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3642,F3642,Feriados!$A$2:$A$1058)-1))*E3642)))","v":""},{"$f":"IF(A3642=\"\",\"\",+IF(+A3642=D3642,+VLOOKUP(D3642,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3642,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3642=\"\",\"\",+VLOOKUP(+EOMONTH(+F3642,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3642=\"\",\"\",VLOOKUP(D3642,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3642=\"\",\"\",IF(A3642=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3642,-2)+15,Cenários!$A:$D,2,FALSE)>A3642,+VLOOKUP(+EOMONTH(+A3642,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3642,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3642=\"\",\"\",VLOOKUP(F3642,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3642=\"\",\"\",IF(WORKDAY(+A3642,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3642,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3643=\"\",\"\",+IF(+A3643=D3643,+E3643,((+G3643/E3643)^+((NETWORKDAYS(+D3643,A3643,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3643,F3643,Feriados!$A$2:$A$1058)-1))*E3643)))","v":""},{"$f":"IF(A3643=\"\",\"\",+IF(+A3643=D3643,+VLOOKUP(D3643,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3643,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3643=\"\",\"\",+VLOOKUP(+EOMONTH(+F3643,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3643=\"\",\"\",VLOOKUP(D3643,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3643=\"\",\"\",IF(A3643=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3643,-2)+15,Cenários!$A:$D,2,FALSE)>A3643,+VLOOKUP(+EOMONTH(+A3643,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3643,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3643=\"\",\"\",VLOOKUP(F3643,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3643=\"\",\"\",IF(WORKDAY(+A3643,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3643,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3644=\"\",\"\",+IF(+A3644=D3644,+E3644,((+G3644/E3644)^+((NETWORKDAYS(+D3644,A3644,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3644,F3644,Feriados!$A$2:$A$1058)-1))*E3644)))","v":""},{"$f":"IF(A3644=\"\",\"\",+IF(+A3644=D3644,+VLOOKUP(D3644,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3644,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3644=\"\",\"\",+VLOOKUP(+EOMONTH(+F3644,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3644=\"\",\"\",VLOOKUP(D3644,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3644=\"\",\"\",IF(A3644=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3644,-2)+15,Cenários!$A:$D,2,FALSE)>A3644,+VLOOKUP(+EOMONTH(+A3644,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3644,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3644=\"\",\"\",VLOOKUP(F3644,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3644=\"\",\"\",IF(WORKDAY(+A3644,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3644,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3645=\"\",\"\",+IF(+A3645=D3645,+E3645,((+G3645/E3645)^+((NETWORKDAYS(+D3645,A3645,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3645,F3645,Feriados!$A$2:$A$1058)-1))*E3645)))","v":""},{"$f":"IF(A3645=\"\",\"\",+IF(+A3645=D3645,+VLOOKUP(D3645,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3645,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3645=\"\",\"\",+VLOOKUP(+EOMONTH(+F3645,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3645=\"\",\"\",VLOOKUP(D3645,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3645=\"\",\"\",IF(A3645=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3645,-2)+15,Cenários!$A:$D,2,FALSE)>A3645,+VLOOKUP(+EOMONTH(+A3645,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3645,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3645=\"\",\"\",VLOOKUP(F3645,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3645=\"\",\"\",IF(WORKDAY(+A3645,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3645,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3646=\"\",\"\",+IF(+A3646=D3646,+E3646,((+G3646/E3646)^+((NETWORKDAYS(+D3646,A3646,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3646,F3646,Feriados!$A$2:$A$1058)-1))*E3646)))","v":""},{"$f":"IF(A3646=\"\",\"\",+IF(+A3646=D3646,+VLOOKUP(D3646,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3646,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3646=\"\",\"\",+VLOOKUP(+EOMONTH(+F3646,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3646=\"\",\"\",VLOOKUP(D3646,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3646=\"\",\"\",IF(A3646=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3646,-2)+15,Cenários!$A:$D,2,FALSE)>A3646,+VLOOKUP(+EOMONTH(+A3646,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3646,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3646=\"\",\"\",VLOOKUP(F3646,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3646=\"\",\"\",IF(WORKDAY(+A3646,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3646,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3647=\"\",\"\",+IF(+A3647=D3647,+E3647,((+G3647/E3647)^+((NETWORKDAYS(+D3647,A3647,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3647,F3647,Feriados!$A$2:$A$1058)-1))*E3647)))","v":""},{"$f":"IF(A3647=\"\",\"\",+IF(+A3647=D3647,+VLOOKUP(D3647,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3647,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3647=\"\",\"\",+VLOOKUP(+EOMONTH(+F3647,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3647=\"\",\"\",VLOOKUP(D3647,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3647=\"\",\"\",IF(A3647=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3647,-2)+15,Cenários!$A:$D,2,FALSE)>A3647,+VLOOKUP(+EOMONTH(+A3647,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3647,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3647=\"\",\"\",VLOOKUP(F3647,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3647=\"\",\"\",IF(WORKDAY(+A3647,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3647,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3648=\"\",\"\",+IF(+A3648=D3648,+E3648,((+G3648/E3648)^+((NETWORKDAYS(+D3648,A3648,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3648,F3648,Feriados!$A$2:$A$1058)-1))*E3648)))","v":""},{"$f":"IF(A3648=\"\",\"\",+IF(+A3648=D3648,+VLOOKUP(D3648,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3648,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3648=\"\",\"\",+VLOOKUP(+EOMONTH(+F3648,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3648=\"\",\"\",VLOOKUP(D3648,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3648=\"\",\"\",IF(A3648=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3648,-2)+15,Cenários!$A:$D,2,FALSE)>A3648,+VLOOKUP(+EOMONTH(+A3648,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3648,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3648=\"\",\"\",VLOOKUP(F3648,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3648=\"\",\"\",IF(WORKDAY(+A3648,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3648,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3649=\"\",\"\",+IF(+A3649=D3649,+E3649,((+G3649/E3649)^+((NETWORKDAYS(+D3649,A3649,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3649,F3649,Feriados!$A$2:$A$1058)-1))*E3649)))","v":""},{"$f":"IF(A3649=\"\",\"\",+IF(+A3649=D3649,+VLOOKUP(D3649,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3649,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3649=\"\",\"\",+VLOOKUP(+EOMONTH(+F3649,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3649=\"\",\"\",VLOOKUP(D3649,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3649=\"\",\"\",IF(A3649=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3649,-2)+15,Cenários!$A:$D,2,FALSE)>A3649,+VLOOKUP(+EOMONTH(+A3649,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3649,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3649=\"\",\"\",VLOOKUP(F3649,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3649=\"\",\"\",IF(WORKDAY(+A3649,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3649,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3650=\"\",\"\",+IF(+A3650=D3650,+E3650,((+G3650/E3650)^+((NETWORKDAYS(+D3650,A3650,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3650,F3650,Feriados!$A$2:$A$1058)-1))*E3650)))","v":""},{"$f":"IF(A3650=\"\",\"\",+IF(+A3650=D3650,+VLOOKUP(D3650,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3650,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3650=\"\",\"\",+VLOOKUP(+EOMONTH(+F3650,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3650=\"\",\"\",VLOOKUP(D3650,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3650=\"\",\"\",IF(A3650=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3650,-2)+15,Cenários!$A:$D,2,FALSE)>A3650,+VLOOKUP(+EOMONTH(+A3650,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3650,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3650=\"\",\"\",VLOOKUP(F3650,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3650=\"\",\"\",IF(WORKDAY(+A3650,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3650,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3651=\"\",\"\",+IF(+A3651=D3651,+E3651,((+G3651/E3651)^+((NETWORKDAYS(+D3651,A3651,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3651,F3651,Feriados!$A$2:$A$1058)-1))*E3651)))","v":""},{"$f":"IF(A3651=\"\",\"\",+IF(+A3651=D3651,+VLOOKUP(D3651,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3651,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3651=\"\",\"\",+VLOOKUP(+EOMONTH(+F3651,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3651=\"\",\"\",VLOOKUP(D3651,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3651=\"\",\"\",IF(A3651=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3651,-2)+15,Cenários!$A:$D,2,FALSE)>A3651,+VLOOKUP(+EOMONTH(+A3651,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3651,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3651=\"\",\"\",VLOOKUP(F3651,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3651=\"\",\"\",IF(WORKDAY(+A3651,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3651,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3652=\"\",\"\",+IF(+A3652=D3652,+E3652,((+G3652/E3652)^+((NETWORKDAYS(+D3652,A3652,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3652,F3652,Feriados!$A$2:$A$1058)-1))*E3652)))","v":""},{"$f":"IF(A3652=\"\",\"\",+IF(+A3652=D3652,+VLOOKUP(D3652,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3652,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3652=\"\",\"\",+VLOOKUP(+EOMONTH(+F3652,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3652=\"\",\"\",VLOOKUP(D3652,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3652=\"\",\"\",IF(A3652=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3652,-2)+15,Cenários!$A:$D,2,FALSE)>A3652,+VLOOKUP(+EOMONTH(+A3652,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3652,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3652=\"\",\"\",VLOOKUP(F3652,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3652=\"\",\"\",IF(WORKDAY(+A3652,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3652,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3653=\"\",\"\",+IF(+A3653=D3653,+E3653,((+G3653/E3653)^+((NETWORKDAYS(+D3653,A3653,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3653,F3653,Feriados!$A$2:$A$1058)-1))*E3653)))","v":""},{"$f":"IF(A3653=\"\",\"\",+IF(+A3653=D3653,+VLOOKUP(D3653,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3653,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3653=\"\",\"\",+VLOOKUP(+EOMONTH(+F3653,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3653=\"\",\"\",VLOOKUP(D3653,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3653=\"\",\"\",IF(A3653=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3653,-2)+15,Cenários!$A:$D,2,FALSE)>A3653,+VLOOKUP(+EOMONTH(+A3653,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3653,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3653=\"\",\"\",VLOOKUP(F3653,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3653=\"\",\"\",IF(WORKDAY(+A3653,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3653,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3654=\"\",\"\",+IF(+A3654=D3654,+E3654,((+G3654/E3654)^+((NETWORKDAYS(+D3654,A3654,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3654,F3654,Feriados!$A$2:$A$1058)-1))*E3654)))","v":""},{"$f":"IF(A3654=\"\",\"\",+IF(+A3654=D3654,+VLOOKUP(D3654,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3654,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3654=\"\",\"\",+VLOOKUP(+EOMONTH(+F3654,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3654=\"\",\"\",VLOOKUP(D3654,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3654=\"\",\"\",IF(A3654=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3654,-2)+15,Cenários!$A:$D,2,FALSE)>A3654,+VLOOKUP(+EOMONTH(+A3654,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3654,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3654=\"\",\"\",VLOOKUP(F3654,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3654=\"\",\"\",IF(WORKDAY(+A3654,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3654,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3655=\"\",\"\",+IF(+A3655=D3655,+E3655,((+G3655/E3655)^+((NETWORKDAYS(+D3655,A3655,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3655,F3655,Feriados!$A$2:$A$1058)-1))*E3655)))","v":""},{"$f":"IF(A3655=\"\",\"\",+IF(+A3655=D3655,+VLOOKUP(D3655,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3655,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3655=\"\",\"\",+VLOOKUP(+EOMONTH(+F3655,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3655=\"\",\"\",VLOOKUP(D3655,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3655=\"\",\"\",IF(A3655=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3655,-2)+15,Cenários!$A:$D,2,FALSE)>A3655,+VLOOKUP(+EOMONTH(+A3655,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3655,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3655=\"\",\"\",VLOOKUP(F3655,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3655=\"\",\"\",IF(WORKDAY(+A3655,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3655,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3656=\"\",\"\",+IF(+A3656=D3656,+E3656,((+G3656/E3656)^+((NETWORKDAYS(+D3656,A3656,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3656,F3656,Feriados!$A$2:$A$1058)-1))*E3656)))","v":""},{"$f":"IF(A3656=\"\",\"\",+IF(+A3656=D3656,+VLOOKUP(D3656,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3656,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3656=\"\",\"\",+VLOOKUP(+EOMONTH(+F3656,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3656=\"\",\"\",VLOOKUP(D3656,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3656=\"\",\"\",IF(A3656=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3656,-2)+15,Cenários!$A:$D,2,FALSE)>A3656,+VLOOKUP(+EOMONTH(+A3656,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3656,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3656=\"\",\"\",VLOOKUP(F3656,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3656=\"\",\"\",IF(WORKDAY(+A3656,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3656,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3657=\"\",\"\",+IF(+A3657=D3657,+E3657,((+G3657/E3657)^+((NETWORKDAYS(+D3657,A3657,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3657,F3657,Feriados!$A$2:$A$1058)-1))*E3657)))","v":""},{"$f":"IF(A3657=\"\",\"\",+IF(+A3657=D3657,+VLOOKUP(D3657,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3657,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3657=\"\",\"\",+VLOOKUP(+EOMONTH(+F3657,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3657=\"\",\"\",VLOOKUP(D3657,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3657=\"\",\"\",IF(A3657=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3657,-2)+15,Cenários!$A:$D,2,FALSE)>A3657,+VLOOKUP(+EOMONTH(+A3657,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3657,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3657=\"\",\"\",VLOOKUP(F3657,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3657=\"\",\"\",IF(WORKDAY(+A3657,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3657,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3658=\"\",\"\",+IF(+A3658=D3658,+E3658,((+G3658/E3658)^+((NETWORKDAYS(+D3658,A3658,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3658,F3658,Feriados!$A$2:$A$1058)-1))*E3658)))","v":""},{"$f":"IF(A3658=\"\",\"\",+IF(+A3658=D3658,+VLOOKUP(D3658,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3658,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3658=\"\",\"\",+VLOOKUP(+EOMONTH(+F3658,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3658=\"\",\"\",VLOOKUP(D3658,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3658=\"\",\"\",IF(A3658=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3658,-2)+15,Cenários!$A:$D,2,FALSE)>A3658,+VLOOKUP(+EOMONTH(+A3658,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3658,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3658=\"\",\"\",VLOOKUP(F3658,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3658=\"\",\"\",IF(WORKDAY(+A3658,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3658,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3659=\"\",\"\",+IF(+A3659=D3659,+E3659,((+G3659/E3659)^+((NETWORKDAYS(+D3659,A3659,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3659,F3659,Feriados!$A$2:$A$1058)-1))*E3659)))","v":""},{"$f":"IF(A3659=\"\",\"\",+IF(+A3659=D3659,+VLOOKUP(D3659,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3659,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3659=\"\",\"\",+VLOOKUP(+EOMONTH(+F3659,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3659=\"\",\"\",VLOOKUP(D3659,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3659=\"\",\"\",IF(A3659=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3659,-2)+15,Cenários!$A:$D,2,FALSE)>A3659,+VLOOKUP(+EOMONTH(+A3659,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3659,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3659=\"\",\"\",VLOOKUP(F3659,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3659=\"\",\"\",IF(WORKDAY(+A3659,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3659,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3660=\"\",\"\",+IF(+A3660=D3660,+E3660,((+G3660/E3660)^+((NETWORKDAYS(+D3660,A3660,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3660,F3660,Feriados!$A$2:$A$1058)-1))*E3660)))","v":""},{"$f":"IF(A3660=\"\",\"\",+IF(+A3660=D3660,+VLOOKUP(D3660,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3660,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3660=\"\",\"\",+VLOOKUP(+EOMONTH(+F3660,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3660=\"\",\"\",VLOOKUP(D3660,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3660=\"\",\"\",IF(A3660=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3660,-2)+15,Cenários!$A:$D,2,FALSE)>A3660,+VLOOKUP(+EOMONTH(+A3660,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3660,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3660=\"\",\"\",VLOOKUP(F3660,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3660=\"\",\"\",IF(WORKDAY(+A3660,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3660,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3661=\"\",\"\",+IF(+A3661=D3661,+E3661,((+G3661/E3661)^+((NETWORKDAYS(+D3661,A3661,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3661,F3661,Feriados!$A$2:$A$1058)-1))*E3661)))","v":""},{"$f":"IF(A3661=\"\",\"\",+IF(+A3661=D3661,+VLOOKUP(D3661,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3661,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3661=\"\",\"\",+VLOOKUP(+EOMONTH(+F3661,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3661=\"\",\"\",VLOOKUP(D3661,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3661=\"\",\"\",IF(A3661=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3661,-2)+15,Cenários!$A:$D,2,FALSE)>A3661,+VLOOKUP(+EOMONTH(+A3661,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3661,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3661=\"\",\"\",VLOOKUP(F3661,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3661=\"\",\"\",IF(WORKDAY(+A3661,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3661,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3662=\"\",\"\",+IF(+A3662=D3662,+E3662,((+G3662/E3662)^+((NETWORKDAYS(+D3662,A3662,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3662,F3662,Feriados!$A$2:$A$1058)-1))*E3662)))","v":""},{"$f":"IF(A3662=\"\",\"\",+IF(+A3662=D3662,+VLOOKUP(D3662,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3662,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3662=\"\",\"\",+VLOOKUP(+EOMONTH(+F3662,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3662=\"\",\"\",VLOOKUP(D3662,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3662=\"\",\"\",IF(A3662=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3662,-2)+15,Cenários!$A:$D,2,FALSE)>A3662,+VLOOKUP(+EOMONTH(+A3662,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3662,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3662=\"\",\"\",VLOOKUP(F3662,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3662=\"\",\"\",IF(WORKDAY(+A3662,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3662,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3663=\"\",\"\",+IF(+A3663=D3663,+E3663,((+G3663/E3663)^+((NETWORKDAYS(+D3663,A3663,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3663,F3663,Feriados!$A$2:$A$1058)-1))*E3663)))","v":""},{"$f":"IF(A3663=\"\",\"\",+IF(+A3663=D3663,+VLOOKUP(D3663,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3663,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3663=\"\",\"\",+VLOOKUP(+EOMONTH(+F3663,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3663=\"\",\"\",VLOOKUP(D3663,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3663=\"\",\"\",IF(A3663=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3663,-2)+15,Cenários!$A:$D,2,FALSE)>A3663,+VLOOKUP(+EOMONTH(+A3663,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3663,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3663=\"\",\"\",VLOOKUP(F3663,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3663=\"\",\"\",IF(WORKDAY(+A3663,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3663,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3664=\"\",\"\",+IF(+A3664=D3664,+E3664,((+G3664/E3664)^+((NETWORKDAYS(+D3664,A3664,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3664,F3664,Feriados!$A$2:$A$1058)-1))*E3664)))","v":""},{"$f":"IF(A3664=\"\",\"\",+IF(+A3664=D3664,+VLOOKUP(D3664,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3664,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3664=\"\",\"\",+VLOOKUP(+EOMONTH(+F3664,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3664=\"\",\"\",VLOOKUP(D3664,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3664=\"\",\"\",IF(A3664=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3664,-2)+15,Cenários!$A:$D,2,FALSE)>A3664,+VLOOKUP(+EOMONTH(+A3664,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3664,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3664=\"\",\"\",VLOOKUP(F3664,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3664=\"\",\"\",IF(WORKDAY(+A3664,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3664,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3665=\"\",\"\",+IF(+A3665=D3665,+E3665,((+G3665/E3665)^+((NETWORKDAYS(+D3665,A3665,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3665,F3665,Feriados!$A$2:$A$1058)-1))*E3665)))","v":""},{"$f":"IF(A3665=\"\",\"\",+IF(+A3665=D3665,+VLOOKUP(D3665,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3665,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3665=\"\",\"\",+VLOOKUP(+EOMONTH(+F3665,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3665=\"\",\"\",VLOOKUP(D3665,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3665=\"\",\"\",IF(A3665=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3665,-2)+15,Cenários!$A:$D,2,FALSE)>A3665,+VLOOKUP(+EOMONTH(+A3665,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3665,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3665=\"\",\"\",VLOOKUP(F3665,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3665=\"\",\"\",IF(WORKDAY(+A3665,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3665,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3666=\"\",\"\",+IF(+A3666=D3666,+E3666,((+G3666/E3666)^+((NETWORKDAYS(+D3666,A3666,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3666,F3666,Feriados!$A$2:$A$1058)-1))*E3666)))","v":""},{"$f":"IF(A3666=\"\",\"\",+IF(+A3666=D3666,+VLOOKUP(D3666,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3666,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3666=\"\",\"\",+VLOOKUP(+EOMONTH(+F3666,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3666=\"\",\"\",VLOOKUP(D3666,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3666=\"\",\"\",IF(A3666=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3666,-2)+15,Cenários!$A:$D,2,FALSE)>A3666,+VLOOKUP(+EOMONTH(+A3666,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3666,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3666=\"\",\"\",VLOOKUP(F3666,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3666=\"\",\"\",IF(WORKDAY(+A3666,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3666,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3667=\"\",\"\",+IF(+A3667=D3667,+E3667,((+G3667/E3667)^+((NETWORKDAYS(+D3667,A3667,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3667,F3667,Feriados!$A$2:$A$1058)-1))*E3667)))","v":""},{"$f":"IF(A3667=\"\",\"\",+IF(+A3667=D3667,+VLOOKUP(D3667,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3667,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3667=\"\",\"\",+VLOOKUP(+EOMONTH(+F3667,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3667=\"\",\"\",VLOOKUP(D3667,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3667=\"\",\"\",IF(A3667=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3667,-2)+15,Cenários!$A:$D,2,FALSE)>A3667,+VLOOKUP(+EOMONTH(+A3667,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3667,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3667=\"\",\"\",VLOOKUP(F3667,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3667=\"\",\"\",IF(WORKDAY(+A3667,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3667,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3668=\"\",\"\",+IF(+A3668=D3668,+E3668,((+G3668/E3668)^+((NETWORKDAYS(+D3668,A3668,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3668,F3668,Feriados!$A$2:$A$1058)-1))*E3668)))","v":""},{"$f":"IF(A3668=\"\",\"\",+IF(+A3668=D3668,+VLOOKUP(D3668,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3668,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3668=\"\",\"\",+VLOOKUP(+EOMONTH(+F3668,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3668=\"\",\"\",VLOOKUP(D3668,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3668=\"\",\"\",IF(A3668=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3668,-2)+15,Cenários!$A:$D,2,FALSE)>A3668,+VLOOKUP(+EOMONTH(+A3668,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3668,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3668=\"\",\"\",VLOOKUP(F3668,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3668=\"\",\"\",IF(WORKDAY(+A3668,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3668,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3669=\"\",\"\",+IF(+A3669=D3669,+E3669,((+G3669/E3669)^+((NETWORKDAYS(+D3669,A3669,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3669,F3669,Feriados!$A$2:$A$1058)-1))*E3669)))","v":""},{"$f":"IF(A3669=\"\",\"\",+IF(+A3669=D3669,+VLOOKUP(D3669,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3669,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3669=\"\",\"\",+VLOOKUP(+EOMONTH(+F3669,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3669=\"\",\"\",VLOOKUP(D3669,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3669=\"\",\"\",IF(A3669=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3669,-2)+15,Cenários!$A:$D,2,FALSE)>A3669,+VLOOKUP(+EOMONTH(+A3669,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3669,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3669=\"\",\"\",VLOOKUP(F3669,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3669=\"\",\"\",IF(WORKDAY(+A3669,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3669,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3670=\"\",\"\",+IF(+A3670=D3670,+E3670,((+G3670/E3670)^+((NETWORKDAYS(+D3670,A3670,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3670,F3670,Feriados!$A$2:$A$1058)-1))*E3670)))","v":""},{"$f":"IF(A3670=\"\",\"\",+IF(+A3670=D3670,+VLOOKUP(D3670,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3670,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3670=\"\",\"\",+VLOOKUP(+EOMONTH(+F3670,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3670=\"\",\"\",VLOOKUP(D3670,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3670=\"\",\"\",IF(A3670=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3670,-2)+15,Cenários!$A:$D,2,FALSE)>A3670,+VLOOKUP(+EOMONTH(+A3670,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3670,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3670=\"\",\"\",VLOOKUP(F3670,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3670=\"\",\"\",IF(WORKDAY(+A3670,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3670,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3671=\"\",\"\",+IF(+A3671=D3671,+E3671,((+G3671/E3671)^+((NETWORKDAYS(+D3671,A3671,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3671,F3671,Feriados!$A$2:$A$1058)-1))*E3671)))","v":""},{"$f":"IF(A3671=\"\",\"\",+IF(+A3671=D3671,+VLOOKUP(D3671,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3671,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3671=\"\",\"\",+VLOOKUP(+EOMONTH(+F3671,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3671=\"\",\"\",VLOOKUP(D3671,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3671=\"\",\"\",IF(A3671=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3671,-2)+15,Cenários!$A:$D,2,FALSE)>A3671,+VLOOKUP(+EOMONTH(+A3671,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3671,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3671=\"\",\"\",VLOOKUP(F3671,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3671=\"\",\"\",IF(WORKDAY(+A3671,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3671,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3672=\"\",\"\",+IF(+A3672=D3672,+E3672,((+G3672/E3672)^+((NETWORKDAYS(+D3672,A3672,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3672,F3672,Feriados!$A$2:$A$1058)-1))*E3672)))","v":""},{"$f":"IF(A3672=\"\",\"\",+IF(+A3672=D3672,+VLOOKUP(D3672,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3672,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3672=\"\",\"\",+VLOOKUP(+EOMONTH(+F3672,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3672=\"\",\"\",VLOOKUP(D3672,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3672=\"\",\"\",IF(A3672=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3672,-2)+15,Cenários!$A:$D,2,FALSE)>A3672,+VLOOKUP(+EOMONTH(+A3672,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3672,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3672=\"\",\"\",VLOOKUP(F3672,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3672=\"\",\"\",IF(WORKDAY(+A3672,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3672,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3673=\"\",\"\",+IF(+A3673=D3673,+E3673,((+G3673/E3673)^+((NETWORKDAYS(+D3673,A3673,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3673,F3673,Feriados!$A$2:$A$1058)-1))*E3673)))","v":""},{"$f":"IF(A3673=\"\",\"\",+IF(+A3673=D3673,+VLOOKUP(D3673,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3673,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3673=\"\",\"\",+VLOOKUP(+EOMONTH(+F3673,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3673=\"\",\"\",VLOOKUP(D3673,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3673=\"\",\"\",IF(A3673=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3673,-2)+15,Cenários!$A:$D,2,FALSE)>A3673,+VLOOKUP(+EOMONTH(+A3673,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3673,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3673=\"\",\"\",VLOOKUP(F3673,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3673=\"\",\"\",IF(WORKDAY(+A3673,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3673,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3674=\"\",\"\",+IF(+A3674=D3674,+E3674,((+G3674/E3674)^+((NETWORKDAYS(+D3674,A3674,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3674,F3674,Feriados!$A$2:$A$1058)-1))*E3674)))","v":""},{"$f":"IF(A3674=\"\",\"\",+IF(+A3674=D3674,+VLOOKUP(D3674,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3674,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3674=\"\",\"\",+VLOOKUP(+EOMONTH(+F3674,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3674=\"\",\"\",VLOOKUP(D3674,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3674=\"\",\"\",IF(A3674=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3674,-2)+15,Cenários!$A:$D,2,FALSE)>A3674,+VLOOKUP(+EOMONTH(+A3674,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3674,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3674=\"\",\"\",VLOOKUP(F3674,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3674=\"\",\"\",IF(WORKDAY(+A3674,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3674,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3675=\"\",\"\",+IF(+A3675=D3675,+E3675,((+G3675/E3675)^+((NETWORKDAYS(+D3675,A3675,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3675,F3675,Feriados!$A$2:$A$1058)-1))*E3675)))","v":""},{"$f":"IF(A3675=\"\",\"\",+IF(+A3675=D3675,+VLOOKUP(D3675,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3675,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3675=\"\",\"\",+VLOOKUP(+EOMONTH(+F3675,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3675=\"\",\"\",VLOOKUP(D3675,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3675=\"\",\"\",IF(A3675=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3675,-2)+15,Cenários!$A:$D,2,FALSE)>A3675,+VLOOKUP(+EOMONTH(+A3675,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3675,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3675=\"\",\"\",VLOOKUP(F3675,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3675=\"\",\"\",IF(WORKDAY(+A3675,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3675,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3676=\"\",\"\",+IF(+A3676=D3676,+E3676,((+G3676/E3676)^+((NETWORKDAYS(+D3676,A3676,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3676,F3676,Feriados!$A$2:$A$1058)-1))*E3676)))","v":""},{"$f":"IF(A3676=\"\",\"\",+IF(+A3676=D3676,+VLOOKUP(D3676,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3676,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3676=\"\",\"\",+VLOOKUP(+EOMONTH(+F3676,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3676=\"\",\"\",VLOOKUP(D3676,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3676=\"\",\"\",IF(A3676=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3676,-2)+15,Cenários!$A:$D,2,FALSE)>A3676,+VLOOKUP(+EOMONTH(+A3676,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3676,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3676=\"\",\"\",VLOOKUP(F3676,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3676=\"\",\"\",IF(WORKDAY(+A3676,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3676,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3677=\"\",\"\",+IF(+A3677=D3677,+E3677,((+G3677/E3677)^+((NETWORKDAYS(+D3677,A3677,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3677,F3677,Feriados!$A$2:$A$1058)-1))*E3677)))","v":""},{"$f":"IF(A3677=\"\",\"\",+IF(+A3677=D3677,+VLOOKUP(D3677,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3677,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3677=\"\",\"\",+VLOOKUP(+EOMONTH(+F3677,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3677=\"\",\"\",VLOOKUP(D3677,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3677=\"\",\"\",IF(A3677=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3677,-2)+15,Cenários!$A:$D,2,FALSE)>A3677,+VLOOKUP(+EOMONTH(+A3677,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3677,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3677=\"\",\"\",VLOOKUP(F3677,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3677=\"\",\"\",IF(WORKDAY(+A3677,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3677,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3678=\"\",\"\",+IF(+A3678=D3678,+E3678,((+G3678/E3678)^+((NETWORKDAYS(+D3678,A3678,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3678,F3678,Feriados!$A$2:$A$1058)-1))*E3678)))","v":""},{"$f":"IF(A3678=\"\",\"\",+IF(+A3678=D3678,+VLOOKUP(D3678,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3678,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3678=\"\",\"\",+VLOOKUP(+EOMONTH(+F3678,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3678=\"\",\"\",VLOOKUP(D3678,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3678=\"\",\"\",IF(A3678=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3678,-2)+15,Cenários!$A:$D,2,FALSE)>A3678,+VLOOKUP(+EOMONTH(+A3678,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3678,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3678=\"\",\"\",VLOOKUP(F3678,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3678=\"\",\"\",IF(WORKDAY(+A3678,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3678,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3679=\"\",\"\",+IF(+A3679=D3679,+E3679,((+G3679/E3679)^+((NETWORKDAYS(+D3679,A3679,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3679,F3679,Feriados!$A$2:$A$1058)-1))*E3679)))","v":""},{"$f":"IF(A3679=\"\",\"\",+IF(+A3679=D3679,+VLOOKUP(D3679,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3679,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3679=\"\",\"\",+VLOOKUP(+EOMONTH(+F3679,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3679=\"\",\"\",VLOOKUP(D3679,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3679=\"\",\"\",IF(A3679=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3679,-2)+15,Cenários!$A:$D,2,FALSE)>A3679,+VLOOKUP(+EOMONTH(+A3679,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3679,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3679=\"\",\"\",VLOOKUP(F3679,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3679=\"\",\"\",IF(WORKDAY(+A3679,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3679,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3680=\"\",\"\",+IF(+A3680=D3680,+E3680,((+G3680/E3680)^+((NETWORKDAYS(+D3680,A3680,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3680,F3680,Feriados!$A$2:$A$1058)-1))*E3680)))","v":""},{"$f":"IF(A3680=\"\",\"\",+IF(+A3680=D3680,+VLOOKUP(D3680,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3680,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3680=\"\",\"\",+VLOOKUP(+EOMONTH(+F3680,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3680=\"\",\"\",VLOOKUP(D3680,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3680=\"\",\"\",IF(A3680=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3680,-2)+15,Cenários!$A:$D,2,FALSE)>A3680,+VLOOKUP(+EOMONTH(+A3680,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3680,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3680=\"\",\"\",VLOOKUP(F3680,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3680=\"\",\"\",IF(WORKDAY(+A3680,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3680,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3681=\"\",\"\",+IF(+A3681=D3681,+E3681,((+G3681/E3681)^+((NETWORKDAYS(+D3681,A3681,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3681,F3681,Feriados!$A$2:$A$1058)-1))*E3681)))","v":""},{"$f":"IF(A3681=\"\",\"\",+IF(+A3681=D3681,+VLOOKUP(D3681,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3681,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3681=\"\",\"\",+VLOOKUP(+EOMONTH(+F3681,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3681=\"\",\"\",VLOOKUP(D3681,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3681=\"\",\"\",IF(A3681=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3681,-2)+15,Cenários!$A:$D,2,FALSE)>A3681,+VLOOKUP(+EOMONTH(+A3681,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3681,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3681=\"\",\"\",VLOOKUP(F3681,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3681=\"\",\"\",IF(WORKDAY(+A3681,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3681,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3682=\"\",\"\",+IF(+A3682=D3682,+E3682,((+G3682/E3682)^+((NETWORKDAYS(+D3682,A3682,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3682,F3682,Feriados!$A$2:$A$1058)-1))*E3682)))","v":""},{"$f":"IF(A3682=\"\",\"\",+IF(+A3682=D3682,+VLOOKUP(D3682,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3682,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3682=\"\",\"\",+VLOOKUP(+EOMONTH(+F3682,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3682=\"\",\"\",VLOOKUP(D3682,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3682=\"\",\"\",IF(A3682=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3682,-2)+15,Cenários!$A:$D,2,FALSE)>A3682,+VLOOKUP(+EOMONTH(+A3682,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3682,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3682=\"\",\"\",VLOOKUP(F3682,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3682=\"\",\"\",IF(WORKDAY(+A3682,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3682,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3683=\"\",\"\",+IF(+A3683=D3683,+E3683,((+G3683/E3683)^+((NETWORKDAYS(+D3683,A3683,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3683,F3683,Feriados!$A$2:$A$1058)-1))*E3683)))","v":""},{"$f":"IF(A3683=\"\",\"\",+IF(+A3683=D3683,+VLOOKUP(D3683,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3683,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3683=\"\",\"\",+VLOOKUP(+EOMONTH(+F3683,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3683=\"\",\"\",VLOOKUP(D3683,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3683=\"\",\"\",IF(A3683=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3683,-2)+15,Cenários!$A:$D,2,FALSE)>A3683,+VLOOKUP(+EOMONTH(+A3683,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3683,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3683=\"\",\"\",VLOOKUP(F3683,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3683=\"\",\"\",IF(WORKDAY(+A3683,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3683,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3684=\"\",\"\",+IF(+A3684=D3684,+E3684,((+G3684/E3684)^+((NETWORKDAYS(+D3684,A3684,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3684,F3684,Feriados!$A$2:$A$1058)-1))*E3684)))","v":""},{"$f":"IF(A3684=\"\",\"\",+IF(+A3684=D3684,+VLOOKUP(D3684,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3684,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3684=\"\",\"\",+VLOOKUP(+EOMONTH(+F3684,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3684=\"\",\"\",VLOOKUP(D3684,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3684=\"\",\"\",IF(A3684=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3684,-2)+15,Cenários!$A:$D,2,FALSE)>A3684,+VLOOKUP(+EOMONTH(+A3684,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3684,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3684=\"\",\"\",VLOOKUP(F3684,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3684=\"\",\"\",IF(WORKDAY(+A3684,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3684,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3685=\"\",\"\",+IF(+A3685=D3685,+E3685,((+G3685/E3685)^+((NETWORKDAYS(+D3685,A3685,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3685,F3685,Feriados!$A$2:$A$1058)-1))*E3685)))","v":""},{"$f":"IF(A3685=\"\",\"\",+IF(+A3685=D3685,+VLOOKUP(D3685,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3685,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3685=\"\",\"\",+VLOOKUP(+EOMONTH(+F3685,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3685=\"\",\"\",VLOOKUP(D3685,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3685=\"\",\"\",IF(A3685=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3685,-2)+15,Cenários!$A:$D,2,FALSE)>A3685,+VLOOKUP(+EOMONTH(+A3685,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3685,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3685=\"\",\"\",VLOOKUP(F3685,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3685=\"\",\"\",IF(WORKDAY(+A3685,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3685,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3686=\"\",\"\",+IF(+A3686=D3686,+E3686,((+G3686/E3686)^+((NETWORKDAYS(+D3686,A3686,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3686,F3686,Feriados!$A$2:$A$1058)-1))*E3686)))","v":""},{"$f":"IF(A3686=\"\",\"\",+IF(+A3686=D3686,+VLOOKUP(D3686,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3686,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3686=\"\",\"\",+VLOOKUP(+EOMONTH(+F3686,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3686=\"\",\"\",VLOOKUP(D3686,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3686=\"\",\"\",IF(A3686=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3686,-2)+15,Cenários!$A:$D,2,FALSE)>A3686,+VLOOKUP(+EOMONTH(+A3686,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3686,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3686=\"\",\"\",VLOOKUP(F3686,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3686=\"\",\"\",IF(WORKDAY(+A3686,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3686,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3687=\"\",\"\",+IF(+A3687=D3687,+E3687,((+G3687/E3687)^+((NETWORKDAYS(+D3687,A3687,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3687,F3687,Feriados!$A$2:$A$1058)-1))*E3687)))","v":""},{"$f":"IF(A3687=\"\",\"\",+IF(+A3687=D3687,+VLOOKUP(D3687,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3687,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3687=\"\",\"\",+VLOOKUP(+EOMONTH(+F3687,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3687=\"\",\"\",VLOOKUP(D3687,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3687=\"\",\"\",IF(A3687=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3687,-2)+15,Cenários!$A:$D,2,FALSE)>A3687,+VLOOKUP(+EOMONTH(+A3687,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3687,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3687=\"\",\"\",VLOOKUP(F3687,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3687=\"\",\"\",IF(WORKDAY(+A3687,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3687,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3688=\"\",\"\",+IF(+A3688=D3688,+E3688,((+G3688/E3688)^+((NETWORKDAYS(+D3688,A3688,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3688,F3688,Feriados!$A$2:$A$1058)-1))*E3688)))","v":""},{"$f":"IF(A3688=\"\",\"\",+IF(+A3688=D3688,+VLOOKUP(D3688,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3688,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3688=\"\",\"\",+VLOOKUP(+EOMONTH(+F3688,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3688=\"\",\"\",VLOOKUP(D3688,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3688=\"\",\"\",IF(A3688=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3688,-2)+15,Cenários!$A:$D,2,FALSE)>A3688,+VLOOKUP(+EOMONTH(+A3688,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3688,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3688=\"\",\"\",VLOOKUP(F3688,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3688=\"\",\"\",IF(WORKDAY(+A3688,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3688,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3689=\"\",\"\",+IF(+A3689=D3689,+E3689,((+G3689/E3689)^+((NETWORKDAYS(+D3689,A3689,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3689,F3689,Feriados!$A$2:$A$1058)-1))*E3689)))","v":""},{"$f":"IF(A3689=\"\",\"\",+IF(+A3689=D3689,+VLOOKUP(D3689,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3689,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3689=\"\",\"\",+VLOOKUP(+EOMONTH(+F3689,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3689=\"\",\"\",VLOOKUP(D3689,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3689=\"\",\"\",IF(A3689=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3689,-2)+15,Cenários!$A:$D,2,FALSE)>A3689,+VLOOKUP(+EOMONTH(+A3689,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3689,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3689=\"\",\"\",VLOOKUP(F3689,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3689=\"\",\"\",IF(WORKDAY(+A3689,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3689,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3690=\"\",\"\",+IF(+A3690=D3690,+E3690,((+G3690/E3690)^+((NETWORKDAYS(+D3690,A3690,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3690,F3690,Feriados!$A$2:$A$1058)-1))*E3690)))","v":""},{"$f":"IF(A3690=\"\",\"\",+IF(+A3690=D3690,+VLOOKUP(D3690,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3690,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3690=\"\",\"\",+VLOOKUP(+EOMONTH(+F3690,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3690=\"\",\"\",VLOOKUP(D3690,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3690=\"\",\"\",IF(A3690=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3690,-2)+15,Cenários!$A:$D,2,FALSE)>A3690,+VLOOKUP(+EOMONTH(+A3690,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3690,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3690=\"\",\"\",VLOOKUP(F3690,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3690=\"\",\"\",IF(WORKDAY(+A3690,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3690,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3691=\"\",\"\",+IF(+A3691=D3691,+E3691,((+G3691/E3691)^+((NETWORKDAYS(+D3691,A3691,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3691,F3691,Feriados!$A$2:$A$1058)-1))*E3691)))","v":""},{"$f":"IF(A3691=\"\",\"\",+IF(+A3691=D3691,+VLOOKUP(D3691,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3691,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3691=\"\",\"\",+VLOOKUP(+EOMONTH(+F3691,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3691=\"\",\"\",VLOOKUP(D3691,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3691=\"\",\"\",IF(A3691=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3691,-2)+15,Cenários!$A:$D,2,FALSE)>A3691,+VLOOKUP(+EOMONTH(+A3691,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3691,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3691=\"\",\"\",VLOOKUP(F3691,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3691=\"\",\"\",IF(WORKDAY(+A3691,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3691,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3692=\"\",\"\",+IF(+A3692=D3692,+E3692,((+G3692/E3692)^+((NETWORKDAYS(+D3692,A3692,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3692,F3692,Feriados!$A$2:$A$1058)-1))*E3692)))","v":""},{"$f":"IF(A3692=\"\",\"\",+IF(+A3692=D3692,+VLOOKUP(D3692,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3692,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3692=\"\",\"\",+VLOOKUP(+EOMONTH(+F3692,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3692=\"\",\"\",VLOOKUP(D3692,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3692=\"\",\"\",IF(A3692=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3692,-2)+15,Cenários!$A:$D,2,FALSE)>A3692,+VLOOKUP(+EOMONTH(+A3692,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3692,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3692=\"\",\"\",VLOOKUP(F3692,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3692=\"\",\"\",IF(WORKDAY(+A3692,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3692,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3693=\"\",\"\",+IF(+A3693=D3693,+E3693,((+G3693/E3693)^+((NETWORKDAYS(+D3693,A3693,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3693,F3693,Feriados!$A$2:$A$1058)-1))*E3693)))","v":""},{"$f":"IF(A3693=\"\",\"\",+IF(+A3693=D3693,+VLOOKUP(D3693,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3693,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3693=\"\",\"\",+VLOOKUP(+EOMONTH(+F3693,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3693=\"\",\"\",VLOOKUP(D3693,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3693=\"\",\"\",IF(A3693=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3693,-2)+15,Cenários!$A:$D,2,FALSE)>A3693,+VLOOKUP(+EOMONTH(+A3693,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3693,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3693=\"\",\"\",VLOOKUP(F3693,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3693=\"\",\"\",IF(WORKDAY(+A3693,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3693,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3694=\"\",\"\",+IF(+A3694=D3694,+E3694,((+G3694/E3694)^+((NETWORKDAYS(+D3694,A3694,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3694,F3694,Feriados!$A$2:$A$1058)-1))*E3694)))","v":""},{"$f":"IF(A3694=\"\",\"\",+IF(+A3694=D3694,+VLOOKUP(D3694,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3694,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3694=\"\",\"\",+VLOOKUP(+EOMONTH(+F3694,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3694=\"\",\"\",VLOOKUP(D3694,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3694=\"\",\"\",IF(A3694=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3694,-2)+15,Cenários!$A:$D,2,FALSE)>A3694,+VLOOKUP(+EOMONTH(+A3694,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3694,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3694=\"\",\"\",VLOOKUP(F3694,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3694=\"\",\"\",IF(WORKDAY(+A3694,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3694,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3695=\"\",\"\",+IF(+A3695=D3695,+E3695,((+G3695/E3695)^+((NETWORKDAYS(+D3695,A3695,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3695,F3695,Feriados!$A$2:$A$1058)-1))*E3695)))","v":""},{"$f":"IF(A3695=\"\",\"\",+IF(+A3695=D3695,+VLOOKUP(D3695,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3695,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3695=\"\",\"\",+VLOOKUP(+EOMONTH(+F3695,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3695=\"\",\"\",VLOOKUP(D3695,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3695=\"\",\"\",IF(A3695=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3695,-2)+15,Cenários!$A:$D,2,FALSE)>A3695,+VLOOKUP(+EOMONTH(+A3695,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3695,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3695=\"\",\"\",VLOOKUP(F3695,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3695=\"\",\"\",IF(WORKDAY(+A3695,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3695,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3696=\"\",\"\",+IF(+A3696=D3696,+E3696,((+G3696/E3696)^+((NETWORKDAYS(+D3696,A3696,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3696,F3696,Feriados!$A$2:$A$1058)-1))*E3696)))","v":""},{"$f":"IF(A3696=\"\",\"\",+IF(+A3696=D3696,+VLOOKUP(D3696,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3696,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3696=\"\",\"\",+VLOOKUP(+EOMONTH(+F3696,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3696=\"\",\"\",VLOOKUP(D3696,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3696=\"\",\"\",IF(A3696=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3696,-2)+15,Cenários!$A:$D,2,FALSE)>A3696,+VLOOKUP(+EOMONTH(+A3696,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3696,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3696=\"\",\"\",VLOOKUP(F3696,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3696=\"\",\"\",IF(WORKDAY(+A3696,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3696,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3697=\"\",\"\",+IF(+A3697=D3697,+E3697,((+G3697/E3697)^+((NETWORKDAYS(+D3697,A3697,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3697,F3697,Feriados!$A$2:$A$1058)-1))*E3697)))","v":""},{"$f":"IF(A3697=\"\",\"\",+IF(+A3697=D3697,+VLOOKUP(D3697,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3697,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3697=\"\",\"\",+VLOOKUP(+EOMONTH(+F3697,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3697=\"\",\"\",VLOOKUP(D3697,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3697=\"\",\"\",IF(A3697=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3697,-2)+15,Cenários!$A:$D,2,FALSE)>A3697,+VLOOKUP(+EOMONTH(+A3697,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3697,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3697=\"\",\"\",VLOOKUP(F3697,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3697=\"\",\"\",IF(WORKDAY(+A3697,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3697,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3698=\"\",\"\",+IF(+A3698=D3698,+E3698,((+G3698/E3698)^+((NETWORKDAYS(+D3698,A3698,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3698,F3698,Feriados!$A$2:$A$1058)-1))*E3698)))","v":""},{"$f":"IF(A3698=\"\",\"\",+IF(+A3698=D3698,+VLOOKUP(D3698,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3698,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3698=\"\",\"\",+VLOOKUP(+EOMONTH(+F3698,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3698=\"\",\"\",VLOOKUP(D3698,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3698=\"\",\"\",IF(A3698=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3698,-2)+15,Cenários!$A:$D,2,FALSE)>A3698,+VLOOKUP(+EOMONTH(+A3698,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3698,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3698=\"\",\"\",VLOOKUP(F3698,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3698=\"\",\"\",IF(WORKDAY(+A3698,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3698,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3699=\"\",\"\",+IF(+A3699=D3699,+E3699,((+G3699/E3699)^+((NETWORKDAYS(+D3699,A3699,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3699,F3699,Feriados!$A$2:$A$1058)-1))*E3699)))","v":""},{"$f":"IF(A3699=\"\",\"\",+IF(+A3699=D3699,+VLOOKUP(D3699,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3699,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3699=\"\",\"\",+VLOOKUP(+EOMONTH(+F3699,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3699=\"\",\"\",VLOOKUP(D3699,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3699=\"\",\"\",IF(A3699=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3699,-2)+15,Cenários!$A:$D,2,FALSE)>A3699,+VLOOKUP(+EOMONTH(+A3699,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3699,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3699=\"\",\"\",VLOOKUP(F3699,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3699=\"\",\"\",IF(WORKDAY(+A3699,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3699,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3700=\"\",\"\",+IF(+A3700=D3700,+E3700,((+G3700/E3700)^+((NETWORKDAYS(+D3700,A3700,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3700,F3700,Feriados!$A$2:$A$1058)-1))*E3700)))","v":""},{"$f":"IF(A3700=\"\",\"\",+IF(+A3700=D3700,+VLOOKUP(D3700,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3700,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3700=\"\",\"\",+VLOOKUP(+EOMONTH(+F3700,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3700=\"\",\"\",VLOOKUP(D3700,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3700=\"\",\"\",IF(A3700=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3700,-2)+15,Cenários!$A:$D,2,FALSE)>A3700,+VLOOKUP(+EOMONTH(+A3700,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3700,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3700=\"\",\"\",VLOOKUP(F3700,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3700=\"\",\"\",IF(WORKDAY(+A3700,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3700,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3701=\"\",\"\",+IF(+A3701=D3701,+E3701,((+G3701/E3701)^+((NETWORKDAYS(+D3701,A3701,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3701,F3701,Feriados!$A$2:$A$1058)-1))*E3701)))","v":""},{"$f":"IF(A3701=\"\",\"\",+IF(+A3701=D3701,+VLOOKUP(D3701,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3701,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3701=\"\",\"\",+VLOOKUP(+EOMONTH(+F3701,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3701=\"\",\"\",VLOOKUP(D3701,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3701=\"\",\"\",IF(A3701=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3701,-2)+15,Cenários!$A:$D,2,FALSE)>A3701,+VLOOKUP(+EOMONTH(+A3701,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3701,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3701=\"\",\"\",VLOOKUP(F3701,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3701=\"\",\"\",IF(WORKDAY(+A3701,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3701,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3702=\"\",\"\",+IF(+A3702=D3702,+E3702,((+G3702/E3702)^+((NETWORKDAYS(+D3702,A3702,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3702,F3702,Feriados!$A$2:$A$1058)-1))*E3702)))","v":""},{"$f":"IF(A3702=\"\",\"\",+IF(+A3702=D3702,+VLOOKUP(D3702,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3702,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3702=\"\",\"\",+VLOOKUP(+EOMONTH(+F3702,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3702=\"\",\"\",VLOOKUP(D3702,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3702=\"\",\"\",IF(A3702=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3702,-2)+15,Cenários!$A:$D,2,FALSE)>A3702,+VLOOKUP(+EOMONTH(+A3702,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3702,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3702=\"\",\"\",VLOOKUP(F3702,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3702=\"\",\"\",IF(WORKDAY(+A3702,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3702,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3703=\"\",\"\",+IF(+A3703=D3703,+E3703,((+G3703/E3703)^+((NETWORKDAYS(+D3703,A3703,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3703,F3703,Feriados!$A$2:$A$1058)-1))*E3703)))","v":""},{"$f":"IF(A3703=\"\",\"\",+IF(+A3703=D3703,+VLOOKUP(D3703,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3703,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3703=\"\",\"\",+VLOOKUP(+EOMONTH(+F3703,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3703=\"\",\"\",VLOOKUP(D3703,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3703=\"\",\"\",IF(A3703=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3703,-2)+15,Cenários!$A:$D,2,FALSE)>A3703,+VLOOKUP(+EOMONTH(+A3703,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3703,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3703=\"\",\"\",VLOOKUP(F3703,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3703=\"\",\"\",IF(WORKDAY(+A3703,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3703,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3704=\"\",\"\",+IF(+A3704=D3704,+E3704,((+G3704/E3704)^+((NETWORKDAYS(+D3704,A3704,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3704,F3704,Feriados!$A$2:$A$1058)-1))*E3704)))","v":""},{"$f":"IF(A3704=\"\",\"\",+IF(+A3704=D3704,+VLOOKUP(D3704,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3704,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3704=\"\",\"\",+VLOOKUP(+EOMONTH(+F3704,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3704=\"\",\"\",VLOOKUP(D3704,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3704=\"\",\"\",IF(A3704=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3704,-2)+15,Cenários!$A:$D,2,FALSE)>A3704,+VLOOKUP(+EOMONTH(+A3704,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3704,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3704=\"\",\"\",VLOOKUP(F3704,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3704=\"\",\"\",IF(WORKDAY(+A3704,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3704,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3705=\"\",\"\",+IF(+A3705=D3705,+E3705,((+G3705/E3705)^+((NETWORKDAYS(+D3705,A3705,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3705,F3705,Feriados!$A$2:$A$1058)-1))*E3705)))","v":""},{"$f":"IF(A3705=\"\",\"\",+IF(+A3705=D3705,+VLOOKUP(D3705,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3705,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3705=\"\",\"\",+VLOOKUP(+EOMONTH(+F3705,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3705=\"\",\"\",VLOOKUP(D3705,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3705=\"\",\"\",IF(A3705=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3705,-2)+15,Cenários!$A:$D,2,FALSE)>A3705,+VLOOKUP(+EOMONTH(+A3705,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3705,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3705=\"\",\"\",VLOOKUP(F3705,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3705=\"\",\"\",IF(WORKDAY(+A3705,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3705,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3706=\"\",\"\",+IF(+A3706=D3706,+E3706,((+G3706/E3706)^+((NETWORKDAYS(+D3706,A3706,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3706,F3706,Feriados!$A$2:$A$1058)-1))*E3706)))","v":""},{"$f":"IF(A3706=\"\",\"\",+IF(+A3706=D3706,+VLOOKUP(D3706,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3706,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3706=\"\",\"\",+VLOOKUP(+EOMONTH(+F3706,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3706=\"\",\"\",VLOOKUP(D3706,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3706=\"\",\"\",IF(A3706=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3706,-2)+15,Cenários!$A:$D,2,FALSE)>A3706,+VLOOKUP(+EOMONTH(+A3706,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3706,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3706=\"\",\"\",VLOOKUP(F3706,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3706=\"\",\"\",IF(WORKDAY(+A3706,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3706,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3707=\"\",\"\",+IF(+A3707=D3707,+E3707,((+G3707/E3707)^+((NETWORKDAYS(+D3707,A3707,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3707,F3707,Feriados!$A$2:$A$1058)-1))*E3707)))","v":""},{"$f":"IF(A3707=\"\",\"\",+IF(+A3707=D3707,+VLOOKUP(D3707,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3707,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3707=\"\",\"\",+VLOOKUP(+EOMONTH(+F3707,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3707=\"\",\"\",VLOOKUP(D3707,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3707=\"\",\"\",IF(A3707=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3707,-2)+15,Cenários!$A:$D,2,FALSE)>A3707,+VLOOKUP(+EOMONTH(+A3707,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3707,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3707=\"\",\"\",VLOOKUP(F3707,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3707=\"\",\"\",IF(WORKDAY(+A3707,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3707,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3708=\"\",\"\",+IF(+A3708=D3708,+E3708,((+G3708/E3708)^+((NETWORKDAYS(+D3708,A3708,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3708,F3708,Feriados!$A$2:$A$1058)-1))*E3708)))","v":""},{"$f":"IF(A3708=\"\",\"\",+IF(+A3708=D3708,+VLOOKUP(D3708,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3708,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3708=\"\",\"\",+VLOOKUP(+EOMONTH(+F3708,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3708=\"\",\"\",VLOOKUP(D3708,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3708=\"\",\"\",IF(A3708=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3708,-2)+15,Cenários!$A:$D,2,FALSE)>A3708,+VLOOKUP(+EOMONTH(+A3708,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3708,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3708=\"\",\"\",VLOOKUP(F3708,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3708=\"\",\"\",IF(WORKDAY(+A3708,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3708,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3709=\"\",\"\",+IF(+A3709=D3709,+E3709,((+G3709/E3709)^+((NETWORKDAYS(+D3709,A3709,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3709,F3709,Feriados!$A$2:$A$1058)-1))*E3709)))","v":""},{"$f":"IF(A3709=\"\",\"\",+IF(+A3709=D3709,+VLOOKUP(D3709,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3709,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3709=\"\",\"\",+VLOOKUP(+EOMONTH(+F3709,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3709=\"\",\"\",VLOOKUP(D3709,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3709=\"\",\"\",IF(A3709=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3709,-2)+15,Cenários!$A:$D,2,FALSE)>A3709,+VLOOKUP(+EOMONTH(+A3709,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3709,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3709=\"\",\"\",VLOOKUP(F3709,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3709=\"\",\"\",IF(WORKDAY(+A3709,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3709,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3710=\"\",\"\",+IF(+A3710=D3710,+E3710,((+G3710/E3710)^+((NETWORKDAYS(+D3710,A3710,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3710,F3710,Feriados!$A$2:$A$1058)-1))*E3710)))","v":""},{"$f":"IF(A3710=\"\",\"\",+IF(+A3710=D3710,+VLOOKUP(D3710,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3710,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3710=\"\",\"\",+VLOOKUP(+EOMONTH(+F3710,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3710=\"\",\"\",VLOOKUP(D3710,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3710=\"\",\"\",IF(A3710=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3710,-2)+15,Cenários!$A:$D,2,FALSE)>A3710,+VLOOKUP(+EOMONTH(+A3710,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3710,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3710=\"\",\"\",VLOOKUP(F3710,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3710=\"\",\"\",IF(WORKDAY(+A3710,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3710,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3711=\"\",\"\",+IF(+A3711=D3711,+E3711,((+G3711/E3711)^+((NETWORKDAYS(+D3711,A3711,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3711,F3711,Feriados!$A$2:$A$1058)-1))*E3711)))","v":""},{"$f":"IF(A3711=\"\",\"\",+IF(+A3711=D3711,+VLOOKUP(D3711,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3711,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3711=\"\",\"\",+VLOOKUP(+EOMONTH(+F3711,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3711=\"\",\"\",VLOOKUP(D3711,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3711=\"\",\"\",IF(A3711=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3711,-2)+15,Cenários!$A:$D,2,FALSE)>A3711,+VLOOKUP(+EOMONTH(+A3711,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3711,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3711=\"\",\"\",VLOOKUP(F3711,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3711=\"\",\"\",IF(WORKDAY(+A3711,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3711,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3712=\"\",\"\",+IF(+A3712=D3712,+E3712,((+G3712/E3712)^+((NETWORKDAYS(+D3712,A3712,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3712,F3712,Feriados!$A$2:$A$1058)-1))*E3712)))","v":""},{"$f":"IF(A3712=\"\",\"\",+IF(+A3712=D3712,+VLOOKUP(D3712,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3712,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3712=\"\",\"\",+VLOOKUP(+EOMONTH(+F3712,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3712=\"\",\"\",VLOOKUP(D3712,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3712=\"\",\"\",IF(A3712=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3712,-2)+15,Cenários!$A:$D,2,FALSE)>A3712,+VLOOKUP(+EOMONTH(+A3712,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3712,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3712=\"\",\"\",VLOOKUP(F3712,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3712=\"\",\"\",IF(WORKDAY(+A3712,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3712,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3713=\"\",\"\",+IF(+A3713=D3713,+E3713,((+G3713/E3713)^+((NETWORKDAYS(+D3713,A3713,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3713,F3713,Feriados!$A$2:$A$1058)-1))*E3713)))","v":""},{"$f":"IF(A3713=\"\",\"\",+IF(+A3713=D3713,+VLOOKUP(D3713,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3713,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3713=\"\",\"\",+VLOOKUP(+EOMONTH(+F3713,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3713=\"\",\"\",VLOOKUP(D3713,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3713=\"\",\"\",IF(A3713=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3713,-2)+15,Cenários!$A:$D,2,FALSE)>A3713,+VLOOKUP(+EOMONTH(+A3713,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3713,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3713=\"\",\"\",VLOOKUP(F3713,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3713=\"\",\"\",IF(WORKDAY(+A3713,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3713,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3714=\"\",\"\",+IF(+A3714=D3714,+E3714,((+G3714/E3714)^+((NETWORKDAYS(+D3714,A3714,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3714,F3714,Feriados!$A$2:$A$1058)-1))*E3714)))","v":""},{"$f":"IF(A3714=\"\",\"\",+IF(+A3714=D3714,+VLOOKUP(D3714,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3714,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3714=\"\",\"\",+VLOOKUP(+EOMONTH(+F3714,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3714=\"\",\"\",VLOOKUP(D3714,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3714=\"\",\"\",IF(A3714=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3714,-2)+15,Cenários!$A:$D,2,FALSE)>A3714,+VLOOKUP(+EOMONTH(+A3714,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3714,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3714=\"\",\"\",VLOOKUP(F3714,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3714=\"\",\"\",IF(WORKDAY(+A3714,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3714,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3715=\"\",\"\",+IF(+A3715=D3715,+E3715,((+G3715/E3715)^+((NETWORKDAYS(+D3715,A3715,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3715,F3715,Feriados!$A$2:$A$1058)-1))*E3715)))","v":""},{"$f":"IF(A3715=\"\",\"\",+IF(+A3715=D3715,+VLOOKUP(D3715,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3715,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3715=\"\",\"\",+VLOOKUP(+EOMONTH(+F3715,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3715=\"\",\"\",VLOOKUP(D3715,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3715=\"\",\"\",IF(A3715=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3715,-2)+15,Cenários!$A:$D,2,FALSE)>A3715,+VLOOKUP(+EOMONTH(+A3715,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3715,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3715=\"\",\"\",VLOOKUP(F3715,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3715=\"\",\"\",IF(WORKDAY(+A3715,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3715,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3716=\"\",\"\",+IF(+A3716=D3716,+E3716,((+G3716/E3716)^+((NETWORKDAYS(+D3716,A3716,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3716,F3716,Feriados!$A$2:$A$1058)-1))*E3716)))","v":""},{"$f":"IF(A3716=\"\",\"\",+IF(+A3716=D3716,+VLOOKUP(D3716,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3716,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3716=\"\",\"\",+VLOOKUP(+EOMONTH(+F3716,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3716=\"\",\"\",VLOOKUP(D3716,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3716=\"\",\"\",IF(A3716=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3716,-2)+15,Cenários!$A:$D,2,FALSE)>A3716,+VLOOKUP(+EOMONTH(+A3716,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3716,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3716=\"\",\"\",VLOOKUP(F3716,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3716=\"\",\"\",IF(WORKDAY(+A3716,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3716,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3717=\"\",\"\",+IF(+A3717=D3717,+E3717,((+G3717/E3717)^+((NETWORKDAYS(+D3717,A3717,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3717,F3717,Feriados!$A$2:$A$1058)-1))*E3717)))","v":""},{"$f":"IF(A3717=\"\",\"\",+IF(+A3717=D3717,+VLOOKUP(D3717,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3717,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3717=\"\",\"\",+VLOOKUP(+EOMONTH(+F3717,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3717=\"\",\"\",VLOOKUP(D3717,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3717=\"\",\"\",IF(A3717=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3717,-2)+15,Cenários!$A:$D,2,FALSE)>A3717,+VLOOKUP(+EOMONTH(+A3717,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3717,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3717=\"\",\"\",VLOOKUP(F3717,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3717=\"\",\"\",IF(WORKDAY(+A3717,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3717,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3718=\"\",\"\",+IF(+A3718=D3718,+E3718,((+G3718/E3718)^+((NETWORKDAYS(+D3718,A3718,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3718,F3718,Feriados!$A$2:$A$1058)-1))*E3718)))","v":""},{"$f":"IF(A3718=\"\",\"\",+IF(+A3718=D3718,+VLOOKUP(D3718,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3718,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3718=\"\",\"\",+VLOOKUP(+EOMONTH(+F3718,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3718=\"\",\"\",VLOOKUP(D3718,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3718=\"\",\"\",IF(A3718=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3718,-2)+15,Cenários!$A:$D,2,FALSE)>A3718,+VLOOKUP(+EOMONTH(+A3718,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3718,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3718=\"\",\"\",VLOOKUP(F3718,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3718=\"\",\"\",IF(WORKDAY(+A3718,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3718,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3719=\"\",\"\",+IF(+A3719=D3719,+E3719,((+G3719/E3719)^+((NETWORKDAYS(+D3719,A3719,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3719,F3719,Feriados!$A$2:$A$1058)-1))*E3719)))","v":""},{"$f":"IF(A3719=\"\",\"\",+IF(+A3719=D3719,+VLOOKUP(D3719,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3719,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3719=\"\",\"\",+VLOOKUP(+EOMONTH(+F3719,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3719=\"\",\"\",VLOOKUP(D3719,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3719=\"\",\"\",IF(A3719=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3719,-2)+15,Cenários!$A:$D,2,FALSE)>A3719,+VLOOKUP(+EOMONTH(+A3719,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3719,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3719=\"\",\"\",VLOOKUP(F3719,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3719=\"\",\"\",IF(WORKDAY(+A3719,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3719,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3720=\"\",\"\",+IF(+A3720=D3720,+E3720,((+G3720/E3720)^+((NETWORKDAYS(+D3720,A3720,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3720,F3720,Feriados!$A$2:$A$1058)-1))*E3720)))","v":""},{"$f":"IF(A3720=\"\",\"\",+IF(+A3720=D3720,+VLOOKUP(D3720,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3720,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3720=\"\",\"\",+VLOOKUP(+EOMONTH(+F3720,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3720=\"\",\"\",VLOOKUP(D3720,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3720=\"\",\"\",IF(A3720=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3720,-2)+15,Cenários!$A:$D,2,FALSE)>A3720,+VLOOKUP(+EOMONTH(+A3720,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3720,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3720=\"\",\"\",VLOOKUP(F3720,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3720=\"\",\"\",IF(WORKDAY(+A3720,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3720,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3721=\"\",\"\",+IF(+A3721=D3721,+E3721,((+G3721/E3721)^+((NETWORKDAYS(+D3721,A3721,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3721,F3721,Feriados!$A$2:$A$1058)-1))*E3721)))","v":""},{"$f":"IF(A3721=\"\",\"\",+IF(+A3721=D3721,+VLOOKUP(D3721,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3721,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3721=\"\",\"\",+VLOOKUP(+EOMONTH(+F3721,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3721=\"\",\"\",VLOOKUP(D3721,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3721=\"\",\"\",IF(A3721=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3721,-2)+15,Cenários!$A:$D,2,FALSE)>A3721,+VLOOKUP(+EOMONTH(+A3721,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3721,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3721=\"\",\"\",VLOOKUP(F3721,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3721=\"\",\"\",IF(WORKDAY(+A3721,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3721,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3722=\"\",\"\",+IF(+A3722=D3722,+E3722,((+G3722/E3722)^+((NETWORKDAYS(+D3722,A3722,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3722,F3722,Feriados!$A$2:$A$1058)-1))*E3722)))","v":""},{"$f":"IF(A3722=\"\",\"\",+IF(+A3722=D3722,+VLOOKUP(D3722,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3722,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3722=\"\",\"\",+VLOOKUP(+EOMONTH(+F3722,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3722=\"\",\"\",VLOOKUP(D3722,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3722=\"\",\"\",IF(A3722=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3722,-2)+15,Cenários!$A:$D,2,FALSE)>A3722,+VLOOKUP(+EOMONTH(+A3722,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3722,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3722=\"\",\"\",VLOOKUP(F3722,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3722=\"\",\"\",IF(WORKDAY(+A3722,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3722,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3723=\"\",\"\",+IF(+A3723=D3723,+E3723,((+G3723/E3723)^+((NETWORKDAYS(+D3723,A3723,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3723,F3723,Feriados!$A$2:$A$1058)-1))*E3723)))","v":""},{"$f":"IF(A3723=\"\",\"\",+IF(+A3723=D3723,+VLOOKUP(D3723,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3723,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3723=\"\",\"\",+VLOOKUP(+EOMONTH(+F3723,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3723=\"\",\"\",VLOOKUP(D3723,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3723=\"\",\"\",IF(A3723=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3723,-2)+15,Cenários!$A:$D,2,FALSE)>A3723,+VLOOKUP(+EOMONTH(+A3723,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3723,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3723=\"\",\"\",VLOOKUP(F3723,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3723=\"\",\"\",IF(WORKDAY(+A3723,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3723,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3724=\"\",\"\",+IF(+A3724=D3724,+E3724,((+G3724/E3724)^+((NETWORKDAYS(+D3724,A3724,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3724,F3724,Feriados!$A$2:$A$1058)-1))*E3724)))","v":""},{"$f":"IF(A3724=\"\",\"\",+IF(+A3724=D3724,+VLOOKUP(D3724,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3724,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3724=\"\",\"\",+VLOOKUP(+EOMONTH(+F3724,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3724=\"\",\"\",VLOOKUP(D3724,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3724=\"\",\"\",IF(A3724=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3724,-2)+15,Cenários!$A:$D,2,FALSE)>A3724,+VLOOKUP(+EOMONTH(+A3724,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3724,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3724=\"\",\"\",VLOOKUP(F3724,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3724=\"\",\"\",IF(WORKDAY(+A3724,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3724,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3725=\"\",\"\",+IF(+A3725=D3725,+E3725,((+G3725/E3725)^+((NETWORKDAYS(+D3725,A3725,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3725,F3725,Feriados!$A$2:$A$1058)-1))*E3725)))","v":""},{"$f":"IF(A3725=\"\",\"\",+IF(+A3725=D3725,+VLOOKUP(D3725,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3725,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3725=\"\",\"\",+VLOOKUP(+EOMONTH(+F3725,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3725=\"\",\"\",VLOOKUP(D3725,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3725=\"\",\"\",IF(A3725=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3725,-2)+15,Cenários!$A:$D,2,FALSE)>A3725,+VLOOKUP(+EOMONTH(+A3725,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3725,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3725=\"\",\"\",VLOOKUP(F3725,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3725=\"\",\"\",IF(WORKDAY(+A3725,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3725,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3726=\"\",\"\",+IF(+A3726=D3726,+E3726,((+G3726/E3726)^+((NETWORKDAYS(+D3726,A3726,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3726,F3726,Feriados!$A$2:$A$1058)-1))*E3726)))","v":""},{"$f":"IF(A3726=\"\",\"\",+IF(+A3726=D3726,+VLOOKUP(D3726,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3726,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3726=\"\",\"\",+VLOOKUP(+EOMONTH(+F3726,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3726=\"\",\"\",VLOOKUP(D3726,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3726=\"\",\"\",IF(A3726=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3726,-2)+15,Cenários!$A:$D,2,FALSE)>A3726,+VLOOKUP(+EOMONTH(+A3726,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3726,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3726=\"\",\"\",VLOOKUP(F3726,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3726=\"\",\"\",IF(WORKDAY(+A3726,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3726,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3727=\"\",\"\",+IF(+A3727=D3727,+E3727,((+G3727/E3727)^+((NETWORKDAYS(+D3727,A3727,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3727,F3727,Feriados!$A$2:$A$1058)-1))*E3727)))","v":""},{"$f":"IF(A3727=\"\",\"\",+IF(+A3727=D3727,+VLOOKUP(D3727,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3727,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3727=\"\",\"\",+VLOOKUP(+EOMONTH(+F3727,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3727=\"\",\"\",VLOOKUP(D3727,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3727=\"\",\"\",IF(A3727=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3727,-2)+15,Cenários!$A:$D,2,FALSE)>A3727,+VLOOKUP(+EOMONTH(+A3727,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3727,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3727=\"\",\"\",VLOOKUP(F3727,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3727=\"\",\"\",IF(WORKDAY(+A3727,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3727,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3728=\"\",\"\",+IF(+A3728=D3728,+E3728,((+G3728/E3728)^+((NETWORKDAYS(+D3728,A3728,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3728,F3728,Feriados!$A$2:$A$1058)-1))*E3728)))","v":""},{"$f":"IF(A3728=\"\",\"\",+IF(+A3728=D3728,+VLOOKUP(D3728,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3728,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3728=\"\",\"\",+VLOOKUP(+EOMONTH(+F3728,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3728=\"\",\"\",VLOOKUP(D3728,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3728=\"\",\"\",IF(A3728=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3728,-2)+15,Cenários!$A:$D,2,FALSE)>A3728,+VLOOKUP(+EOMONTH(+A3728,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3728,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3728=\"\",\"\",VLOOKUP(F3728,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3728=\"\",\"\",IF(WORKDAY(+A3728,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3728,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3729=\"\",\"\",+IF(+A3729=D3729,+E3729,((+G3729/E3729)^+((NETWORKDAYS(+D3729,A3729,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3729,F3729,Feriados!$A$2:$A$1058)-1))*E3729)))","v":""},{"$f":"IF(A3729=\"\",\"\",+IF(+A3729=D3729,+VLOOKUP(D3729,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3729,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3729=\"\",\"\",+VLOOKUP(+EOMONTH(+F3729,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3729=\"\",\"\",VLOOKUP(D3729,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3729=\"\",\"\",IF(A3729=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3729,-2)+15,Cenários!$A:$D,2,FALSE)>A3729,+VLOOKUP(+EOMONTH(+A3729,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3729,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3729=\"\",\"\",VLOOKUP(F3729,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3729=\"\",\"\",IF(WORKDAY(+A3729,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3729,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3730=\"\",\"\",+IF(+A3730=D3730,+E3730,((+G3730/E3730)^+((NETWORKDAYS(+D3730,A3730,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3730,F3730,Feriados!$A$2:$A$1058)-1))*E3730)))","v":""},{"$f":"IF(A3730=\"\",\"\",+IF(+A3730=D3730,+VLOOKUP(D3730,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3730,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3730=\"\",\"\",+VLOOKUP(+EOMONTH(+F3730,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3730=\"\",\"\",VLOOKUP(D3730,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3730=\"\",\"\",IF(A3730=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3730,-2)+15,Cenários!$A:$D,2,FALSE)>A3730,+VLOOKUP(+EOMONTH(+A3730,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3730,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3730=\"\",\"\",VLOOKUP(F3730,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3730=\"\",\"\",IF(WORKDAY(+A3730,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3730,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3731=\"\",\"\",+IF(+A3731=D3731,+E3731,((+G3731/E3731)^+((NETWORKDAYS(+D3731,A3731,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3731,F3731,Feriados!$A$2:$A$1058)-1))*E3731)))","v":""},{"$f":"IF(A3731=\"\",\"\",+IF(+A3731=D3731,+VLOOKUP(D3731,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3731,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3731=\"\",\"\",+VLOOKUP(+EOMONTH(+F3731,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3731=\"\",\"\",VLOOKUP(D3731,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3731=\"\",\"\",IF(A3731=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3731,-2)+15,Cenários!$A:$D,2,FALSE)>A3731,+VLOOKUP(+EOMONTH(+A3731,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3731,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3731=\"\",\"\",VLOOKUP(F3731,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3731=\"\",\"\",IF(WORKDAY(+A3731,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3731,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3732=\"\",\"\",+IF(+A3732=D3732,+E3732,((+G3732/E3732)^+((NETWORKDAYS(+D3732,A3732,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3732,F3732,Feriados!$A$2:$A$1058)-1))*E3732)))","v":""},{"$f":"IF(A3732=\"\",\"\",+IF(+A3732=D3732,+VLOOKUP(D3732,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3732,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3732=\"\",\"\",+VLOOKUP(+EOMONTH(+F3732,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3732=\"\",\"\",VLOOKUP(D3732,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3732=\"\",\"\",IF(A3732=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3732,-2)+15,Cenários!$A:$D,2,FALSE)>A3732,+VLOOKUP(+EOMONTH(+A3732,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3732,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3732=\"\",\"\",VLOOKUP(F3732,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3732=\"\",\"\",IF(WORKDAY(+A3732,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3732,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3733=\"\",\"\",+IF(+A3733=D3733,+E3733,((+G3733/E3733)^+((NETWORKDAYS(+D3733,A3733,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3733,F3733,Feriados!$A$2:$A$1058)-1))*E3733)))","v":""},{"$f":"IF(A3733=\"\",\"\",+IF(+A3733=D3733,+VLOOKUP(D3733,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3733,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3733=\"\",\"\",+VLOOKUP(+EOMONTH(+F3733,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3733=\"\",\"\",VLOOKUP(D3733,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3733=\"\",\"\",IF(A3733=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3733,-2)+15,Cenários!$A:$D,2,FALSE)>A3733,+VLOOKUP(+EOMONTH(+A3733,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3733,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3733=\"\",\"\",VLOOKUP(F3733,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3733=\"\",\"\",IF(WORKDAY(+A3733,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3733,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3734=\"\",\"\",+IF(+A3734=D3734,+E3734,((+G3734/E3734)^+((NETWORKDAYS(+D3734,A3734,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3734,F3734,Feriados!$A$2:$A$1058)-1))*E3734)))","v":""},{"$f":"IF(A3734=\"\",\"\",+IF(+A3734=D3734,+VLOOKUP(D3734,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3734,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3734=\"\",\"\",+VLOOKUP(+EOMONTH(+F3734,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3734=\"\",\"\",VLOOKUP(D3734,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3734=\"\",\"\",IF(A3734=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3734,-2)+15,Cenários!$A:$D,2,FALSE)>A3734,+VLOOKUP(+EOMONTH(+A3734,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3734,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3734=\"\",\"\",VLOOKUP(F3734,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3734=\"\",\"\",IF(WORKDAY(+A3734,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3734,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3735=\"\",\"\",+IF(+A3735=D3735,+E3735,((+G3735/E3735)^+((NETWORKDAYS(+D3735,A3735,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3735,F3735,Feriados!$A$2:$A$1058)-1))*E3735)))","v":""},{"$f":"IF(A3735=\"\",\"\",+IF(+A3735=D3735,+VLOOKUP(D3735,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3735,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3735=\"\",\"\",+VLOOKUP(+EOMONTH(+F3735,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3735=\"\",\"\",VLOOKUP(D3735,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3735=\"\",\"\",IF(A3735=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3735,-2)+15,Cenários!$A:$D,2,FALSE)>A3735,+VLOOKUP(+EOMONTH(+A3735,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3735,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3735=\"\",\"\",VLOOKUP(F3735,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3735=\"\",\"\",IF(WORKDAY(+A3735,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3735,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3736=\"\",\"\",+IF(+A3736=D3736,+E3736,((+G3736/E3736)^+((NETWORKDAYS(+D3736,A3736,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3736,F3736,Feriados!$A$2:$A$1058)-1))*E3736)))","v":""},{"$f":"IF(A3736=\"\",\"\",+IF(+A3736=D3736,+VLOOKUP(D3736,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3736,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3736=\"\",\"\",+VLOOKUP(+EOMONTH(+F3736,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3736=\"\",\"\",VLOOKUP(D3736,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3736=\"\",\"\",IF(A3736=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3736,-2)+15,Cenários!$A:$D,2,FALSE)>A3736,+VLOOKUP(+EOMONTH(+A3736,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3736,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3736=\"\",\"\",VLOOKUP(F3736,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3736=\"\",\"\",IF(WORKDAY(+A3736,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3736,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3737=\"\",\"\",+IF(+A3737=D3737,+E3737,((+G3737/E3737)^+((NETWORKDAYS(+D3737,A3737,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3737,F3737,Feriados!$A$2:$A$1058)-1))*E3737)))","v":""},{"$f":"IF(A3737=\"\",\"\",+IF(+A3737=D3737,+VLOOKUP(D3737,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3737,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3737=\"\",\"\",+VLOOKUP(+EOMONTH(+F3737,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3737=\"\",\"\",VLOOKUP(D3737,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3737=\"\",\"\",IF(A3737=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3737,-2)+15,Cenários!$A:$D,2,FALSE)>A3737,+VLOOKUP(+EOMONTH(+A3737,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3737,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3737=\"\",\"\",VLOOKUP(F3737,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3737=\"\",\"\",IF(WORKDAY(+A3737,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3737,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3738=\"\",\"\",+IF(+A3738=D3738,+E3738,((+G3738/E3738)^+((NETWORKDAYS(+D3738,A3738,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3738,F3738,Feriados!$A$2:$A$1058)-1))*E3738)))","v":""},{"$f":"IF(A3738=\"\",\"\",+IF(+A3738=D3738,+VLOOKUP(D3738,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3738,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3738=\"\",\"\",+VLOOKUP(+EOMONTH(+F3738,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3738=\"\",\"\",VLOOKUP(D3738,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3738=\"\",\"\",IF(A3738=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3738,-2)+15,Cenários!$A:$D,2,FALSE)>A3738,+VLOOKUP(+EOMONTH(+A3738,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3738,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3738=\"\",\"\",VLOOKUP(F3738,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3738=\"\",\"\",IF(WORKDAY(+A3738,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3738,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3739=\"\",\"\",+IF(+A3739=D3739,+E3739,((+G3739/E3739)^+((NETWORKDAYS(+D3739,A3739,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3739,F3739,Feriados!$A$2:$A$1058)-1))*E3739)))","v":""},{"$f":"IF(A3739=\"\",\"\",+IF(+A3739=D3739,+VLOOKUP(D3739,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3739,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3739=\"\",\"\",+VLOOKUP(+EOMONTH(+F3739,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3739=\"\",\"\",VLOOKUP(D3739,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3739=\"\",\"\",IF(A3739=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3739,-2)+15,Cenários!$A:$D,2,FALSE)>A3739,+VLOOKUP(+EOMONTH(+A3739,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3739,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3739=\"\",\"\",VLOOKUP(F3739,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3739=\"\",\"\",IF(WORKDAY(+A3739,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3739,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3740=\"\",\"\",+IF(+A3740=D3740,+E3740,((+G3740/E3740)^+((NETWORKDAYS(+D3740,A3740,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3740,F3740,Feriados!$A$2:$A$1058)-1))*E3740)))","v":""},{"$f":"IF(A3740=\"\",\"\",+IF(+A3740=D3740,+VLOOKUP(D3740,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3740,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3740=\"\",\"\",+VLOOKUP(+EOMONTH(+F3740,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3740=\"\",\"\",VLOOKUP(D3740,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3740=\"\",\"\",IF(A3740=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3740,-2)+15,Cenários!$A:$D,2,FALSE)>A3740,+VLOOKUP(+EOMONTH(+A3740,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3740,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3740=\"\",\"\",VLOOKUP(F3740,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3740=\"\",\"\",IF(WORKDAY(+A3740,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3740,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3741=\"\",\"\",+IF(+A3741=D3741,+E3741,((+G3741/E3741)^+((NETWORKDAYS(+D3741,A3741,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3741,F3741,Feriados!$A$2:$A$1058)-1))*E3741)))","v":""},{"$f":"IF(A3741=\"\",\"\",+IF(+A3741=D3741,+VLOOKUP(D3741,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3741,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3741=\"\",\"\",+VLOOKUP(+EOMONTH(+F3741,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3741=\"\",\"\",VLOOKUP(D3741,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3741=\"\",\"\",IF(A3741=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3741,-2)+15,Cenários!$A:$D,2,FALSE)>A3741,+VLOOKUP(+EOMONTH(+A3741,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3741,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3741=\"\",\"\",VLOOKUP(F3741,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3741=\"\",\"\",IF(WORKDAY(+A3741,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3741,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3742=\"\",\"\",+IF(+A3742=D3742,+E3742,((+G3742/E3742)^+((NETWORKDAYS(+D3742,A3742,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3742,F3742,Feriados!$A$2:$A$1058)-1))*E3742)))","v":""},{"$f":"IF(A3742=\"\",\"\",+IF(+A3742=D3742,+VLOOKUP(D3742,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3742,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3742=\"\",\"\",+VLOOKUP(+EOMONTH(+F3742,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3742=\"\",\"\",VLOOKUP(D3742,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3742=\"\",\"\",IF(A3742=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3742,-2)+15,Cenários!$A:$D,2,FALSE)>A3742,+VLOOKUP(+EOMONTH(+A3742,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3742,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3742=\"\",\"\",VLOOKUP(F3742,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3742=\"\",\"\",IF(WORKDAY(+A3742,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3742,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3743=\"\",\"\",+IF(+A3743=D3743,+E3743,((+G3743/E3743)^+((NETWORKDAYS(+D3743,A3743,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3743,F3743,Feriados!$A$2:$A$1058)-1))*E3743)))","v":""},{"$f":"IF(A3743=\"\",\"\",+IF(+A3743=D3743,+VLOOKUP(D3743,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3743,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3743=\"\",\"\",+VLOOKUP(+EOMONTH(+F3743,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3743=\"\",\"\",VLOOKUP(D3743,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3743=\"\",\"\",IF(A3743=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3743,-2)+15,Cenários!$A:$D,2,FALSE)>A3743,+VLOOKUP(+EOMONTH(+A3743,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3743,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3743=\"\",\"\",VLOOKUP(F3743,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3743=\"\",\"\",IF(WORKDAY(+A3743,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3743,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3744=\"\",\"\",+IF(+A3744=D3744,+E3744,((+G3744/E3744)^+((NETWORKDAYS(+D3744,A3744,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3744,F3744,Feriados!$A$2:$A$1058)-1))*E3744)))","v":""},{"$f":"IF(A3744=\"\",\"\",+IF(+A3744=D3744,+VLOOKUP(D3744,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3744,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3744=\"\",\"\",+VLOOKUP(+EOMONTH(+F3744,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3744=\"\",\"\",VLOOKUP(D3744,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3744=\"\",\"\",IF(A3744=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3744,-2)+15,Cenários!$A:$D,2,FALSE)>A3744,+VLOOKUP(+EOMONTH(+A3744,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3744,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3744=\"\",\"\",VLOOKUP(F3744,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3744=\"\",\"\",IF(WORKDAY(+A3744,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3744,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3745=\"\",\"\",+IF(+A3745=D3745,+E3745,((+G3745/E3745)^+((NETWORKDAYS(+D3745,A3745,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3745,F3745,Feriados!$A$2:$A$1058)-1))*E3745)))","v":""},{"$f":"IF(A3745=\"\",\"\",+IF(+A3745=D3745,+VLOOKUP(D3745,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3745,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3745=\"\",\"\",+VLOOKUP(+EOMONTH(+F3745,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3745=\"\",\"\",VLOOKUP(D3745,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3745=\"\",\"\",IF(A3745=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3745,-2)+15,Cenários!$A:$D,2,FALSE)>A3745,+VLOOKUP(+EOMONTH(+A3745,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3745,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3745=\"\",\"\",VLOOKUP(F3745,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3745=\"\",\"\",IF(WORKDAY(+A3745,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3745,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3746=\"\",\"\",+IF(+A3746=D3746,+E3746,((+G3746/E3746)^+((NETWORKDAYS(+D3746,A3746,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3746,F3746,Feriados!$A$2:$A$1058)-1))*E3746)))","v":""},{"$f":"IF(A3746=\"\",\"\",+IF(+A3746=D3746,+VLOOKUP(D3746,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3746,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3746=\"\",\"\",+VLOOKUP(+EOMONTH(+F3746,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3746=\"\",\"\",VLOOKUP(D3746,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3746=\"\",\"\",IF(A3746=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3746,-2)+15,Cenários!$A:$D,2,FALSE)>A3746,+VLOOKUP(+EOMONTH(+A3746,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3746,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3746=\"\",\"\",VLOOKUP(F3746,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3746=\"\",\"\",IF(WORKDAY(+A3746,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3746,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3747=\"\",\"\",+IF(+A3747=D3747,+E3747,((+G3747/E3747)^+((NETWORKDAYS(+D3747,A3747,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3747,F3747,Feriados!$A$2:$A$1058)-1))*E3747)))","v":""},{"$f":"IF(A3747=\"\",\"\",+IF(+A3747=D3747,+VLOOKUP(D3747,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3747,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3747=\"\",\"\",+VLOOKUP(+EOMONTH(+F3747,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3747=\"\",\"\",VLOOKUP(D3747,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3747=\"\",\"\",IF(A3747=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3747,-2)+15,Cenários!$A:$D,2,FALSE)>A3747,+VLOOKUP(+EOMONTH(+A3747,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3747,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3747=\"\",\"\",VLOOKUP(F3747,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3747=\"\",\"\",IF(WORKDAY(+A3747,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3747,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3748=\"\",\"\",+IF(+A3748=D3748,+E3748,((+G3748/E3748)^+((NETWORKDAYS(+D3748,A3748,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3748,F3748,Feriados!$A$2:$A$1058)-1))*E3748)))","v":""},{"$f":"IF(A3748=\"\",\"\",+IF(+A3748=D3748,+VLOOKUP(D3748,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3748,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3748=\"\",\"\",+VLOOKUP(+EOMONTH(+F3748,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3748=\"\",\"\",VLOOKUP(D3748,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3748=\"\",\"\",IF(A3748=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3748,-2)+15,Cenários!$A:$D,2,FALSE)>A3748,+VLOOKUP(+EOMONTH(+A3748,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3748,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3748=\"\",\"\",VLOOKUP(F3748,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3748=\"\",\"\",IF(WORKDAY(+A3748,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3748,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3749=\"\",\"\",+IF(+A3749=D3749,+E3749,((+G3749/E3749)^+((NETWORKDAYS(+D3749,A3749,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3749,F3749,Feriados!$A$2:$A$1058)-1))*E3749)))","v":""},{"$f":"IF(A3749=\"\",\"\",+IF(+A3749=D3749,+VLOOKUP(D3749,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3749,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3749=\"\",\"\",+VLOOKUP(+EOMONTH(+F3749,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3749=\"\",\"\",VLOOKUP(D3749,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3749=\"\",\"\",IF(A3749=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3749,-2)+15,Cenários!$A:$D,2,FALSE)>A3749,+VLOOKUP(+EOMONTH(+A3749,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3749,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3749=\"\",\"\",VLOOKUP(F3749,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3749=\"\",\"\",IF(WORKDAY(+A3749,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3749,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3750=\"\",\"\",+IF(+A3750=D3750,+E3750,((+G3750/E3750)^+((NETWORKDAYS(+D3750,A3750,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3750,F3750,Feriados!$A$2:$A$1058)-1))*E3750)))","v":""},{"$f":"IF(A3750=\"\",\"\",+IF(+A3750=D3750,+VLOOKUP(D3750,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3750,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3750=\"\",\"\",+VLOOKUP(+EOMONTH(+F3750,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3750=\"\",\"\",VLOOKUP(D3750,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3750=\"\",\"\",IF(A3750=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3750,-2)+15,Cenários!$A:$D,2,FALSE)>A3750,+VLOOKUP(+EOMONTH(+A3750,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3750,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3750=\"\",\"\",VLOOKUP(F3750,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3750=\"\",\"\",IF(WORKDAY(+A3750,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3750,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3751=\"\",\"\",+IF(+A3751=D3751,+E3751,((+G3751/E3751)^+((NETWORKDAYS(+D3751,A3751,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3751,F3751,Feriados!$A$2:$A$1058)-1))*E3751)))","v":""},{"$f":"IF(A3751=\"\",\"\",+IF(+A3751=D3751,+VLOOKUP(D3751,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3751,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3751=\"\",\"\",+VLOOKUP(+EOMONTH(+F3751,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3751=\"\",\"\",VLOOKUP(D3751,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3751=\"\",\"\",IF(A3751=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3751,-2)+15,Cenários!$A:$D,2,FALSE)>A3751,+VLOOKUP(+EOMONTH(+A3751,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3751,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3751=\"\",\"\",VLOOKUP(F3751,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3751=\"\",\"\",IF(WORKDAY(+A3751,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3751,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3752=\"\",\"\",+IF(+A3752=D3752,+E3752,((+G3752/E3752)^+((NETWORKDAYS(+D3752,A3752,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3752,F3752,Feriados!$A$2:$A$1058)-1))*E3752)))","v":""},{"$f":"IF(A3752=\"\",\"\",+IF(+A3752=D3752,+VLOOKUP(D3752,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3752,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3752=\"\",\"\",+VLOOKUP(+EOMONTH(+F3752,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3752=\"\",\"\",VLOOKUP(D3752,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3752=\"\",\"\",IF(A3752=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3752,-2)+15,Cenários!$A:$D,2,FALSE)>A3752,+VLOOKUP(+EOMONTH(+A3752,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3752,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3752=\"\",\"\",VLOOKUP(F3752,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3752=\"\",\"\",IF(WORKDAY(+A3752,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3752,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3753=\"\",\"\",+IF(+A3753=D3753,+E3753,((+G3753/E3753)^+((NETWORKDAYS(+D3753,A3753,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3753,F3753,Feriados!$A$2:$A$1058)-1))*E3753)))","v":""},{"$f":"IF(A3753=\"\",\"\",+IF(+A3753=D3753,+VLOOKUP(D3753,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3753,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3753=\"\",\"\",+VLOOKUP(+EOMONTH(+F3753,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3753=\"\",\"\",VLOOKUP(D3753,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3753=\"\",\"\",IF(A3753=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3753,-2)+15,Cenários!$A:$D,2,FALSE)>A3753,+VLOOKUP(+EOMONTH(+A3753,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3753,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3753=\"\",\"\",VLOOKUP(F3753,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3753=\"\",\"\",IF(WORKDAY(+A3753,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3753,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3754=\"\",\"\",+IF(+A3754=D3754,+E3754,((+G3754/E3754)^+((NETWORKDAYS(+D3754,A3754,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3754,F3754,Feriados!$A$2:$A$1058)-1))*E3754)))","v":""},{"$f":"IF(A3754=\"\",\"\",+IF(+A3754=D3754,+VLOOKUP(D3754,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3754,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3754=\"\",\"\",+VLOOKUP(+EOMONTH(+F3754,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3754=\"\",\"\",VLOOKUP(D3754,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3754=\"\",\"\",IF(A3754=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3754,-2)+15,Cenários!$A:$D,2,FALSE)>A3754,+VLOOKUP(+EOMONTH(+A3754,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3754,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3754=\"\",\"\",VLOOKUP(F3754,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3754=\"\",\"\",IF(WORKDAY(+A3754,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3754,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3755=\"\",\"\",+IF(+A3755=D3755,+E3755,((+G3755/E3755)^+((NETWORKDAYS(+D3755,A3755,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3755,F3755,Feriados!$A$2:$A$1058)-1))*E3755)))","v":""},{"$f":"IF(A3755=\"\",\"\",+IF(+A3755=D3755,+VLOOKUP(D3755,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3755,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3755=\"\",\"\",+VLOOKUP(+EOMONTH(+F3755,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3755=\"\",\"\",VLOOKUP(D3755,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3755=\"\",\"\",IF(A3755=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3755,-2)+15,Cenários!$A:$D,2,FALSE)>A3755,+VLOOKUP(+EOMONTH(+A3755,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3755,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3755=\"\",\"\",VLOOKUP(F3755,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3755=\"\",\"\",IF(WORKDAY(+A3755,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3755,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3756=\"\",\"\",+IF(+A3756=D3756,+E3756,((+G3756/E3756)^+((NETWORKDAYS(+D3756,A3756,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3756,F3756,Feriados!$A$2:$A$1058)-1))*E3756)))","v":""},{"$f":"IF(A3756=\"\",\"\",+IF(+A3756=D3756,+VLOOKUP(D3756,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3756,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3756=\"\",\"\",+VLOOKUP(+EOMONTH(+F3756,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3756=\"\",\"\",VLOOKUP(D3756,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3756=\"\",\"\",IF(A3756=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3756,-2)+15,Cenários!$A:$D,2,FALSE)>A3756,+VLOOKUP(+EOMONTH(+A3756,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3756,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3756=\"\",\"\",VLOOKUP(F3756,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3756=\"\",\"\",IF(WORKDAY(+A3756,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3756,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3757=\"\",\"\",+IF(+A3757=D3757,+E3757,((+G3757/E3757)^+((NETWORKDAYS(+D3757,A3757,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3757,F3757,Feriados!$A$2:$A$1058)-1))*E3757)))","v":""},{"$f":"IF(A3757=\"\",\"\",+IF(+A3757=D3757,+VLOOKUP(D3757,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3757,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3757=\"\",\"\",+VLOOKUP(+EOMONTH(+F3757,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3757=\"\",\"\",VLOOKUP(D3757,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3757=\"\",\"\",IF(A3757=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3757,-2)+15,Cenários!$A:$D,2,FALSE)>A3757,+VLOOKUP(+EOMONTH(+A3757,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3757,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3757=\"\",\"\",VLOOKUP(F3757,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3757=\"\",\"\",IF(WORKDAY(+A3757,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3757,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3758=\"\",\"\",+IF(+A3758=D3758,+E3758,((+G3758/E3758)^+((NETWORKDAYS(+D3758,A3758,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3758,F3758,Feriados!$A$2:$A$1058)-1))*E3758)))","v":""},{"$f":"IF(A3758=\"\",\"\",+IF(+A3758=D3758,+VLOOKUP(D3758,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3758,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3758=\"\",\"\",+VLOOKUP(+EOMONTH(+F3758,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3758=\"\",\"\",VLOOKUP(D3758,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3758=\"\",\"\",IF(A3758=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3758,-2)+15,Cenários!$A:$D,2,FALSE)>A3758,+VLOOKUP(+EOMONTH(+A3758,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3758,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3758=\"\",\"\",VLOOKUP(F3758,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3758=\"\",\"\",IF(WORKDAY(+A3758,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3758,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3759=\"\",\"\",+IF(+A3759=D3759,+E3759,((+G3759/E3759)^+((NETWORKDAYS(+D3759,A3759,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3759,F3759,Feriados!$A$2:$A$1058)-1))*E3759)))","v":""},{"$f":"IF(A3759=\"\",\"\",+IF(+A3759=D3759,+VLOOKUP(D3759,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3759,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3759=\"\",\"\",+VLOOKUP(+EOMONTH(+F3759,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3759=\"\",\"\",VLOOKUP(D3759,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3759=\"\",\"\",IF(A3759=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3759,-2)+15,Cenários!$A:$D,2,FALSE)>A3759,+VLOOKUP(+EOMONTH(+A3759,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3759,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3759=\"\",\"\",VLOOKUP(F3759,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3759=\"\",\"\",IF(WORKDAY(+A3759,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3759,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3760=\"\",\"\",+IF(+A3760=D3760,+E3760,((+G3760/E3760)^+((NETWORKDAYS(+D3760,A3760,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3760,F3760,Feriados!$A$2:$A$1058)-1))*E3760)))","v":""},{"$f":"IF(A3760=\"\",\"\",+IF(+A3760=D3760,+VLOOKUP(D3760,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3760,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3760=\"\",\"\",+VLOOKUP(+EOMONTH(+F3760,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3760=\"\",\"\",VLOOKUP(D3760,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3760=\"\",\"\",IF(A3760=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3760,-2)+15,Cenários!$A:$D,2,FALSE)>A3760,+VLOOKUP(+EOMONTH(+A3760,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3760,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3760=\"\",\"\",VLOOKUP(F3760,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3760=\"\",\"\",IF(WORKDAY(+A3760,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3760,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3761=\"\",\"\",+IF(+A3761=D3761,+E3761,((+G3761/E3761)^+((NETWORKDAYS(+D3761,A3761,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3761,F3761,Feriados!$A$2:$A$1058)-1))*E3761)))","v":""},{"$f":"IF(A3761=\"\",\"\",+IF(+A3761=D3761,+VLOOKUP(D3761,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3761,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3761=\"\",\"\",+VLOOKUP(+EOMONTH(+F3761,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3761=\"\",\"\",VLOOKUP(D3761,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3761=\"\",\"\",IF(A3761=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3761,-2)+15,Cenários!$A:$D,2,FALSE)>A3761,+VLOOKUP(+EOMONTH(+A3761,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3761,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3761=\"\",\"\",VLOOKUP(F3761,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3761=\"\",\"\",IF(WORKDAY(+A3761,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3761,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3762=\"\",\"\",+IF(+A3762=D3762,+E3762,((+G3762/E3762)^+((NETWORKDAYS(+D3762,A3762,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3762,F3762,Feriados!$A$2:$A$1058)-1))*E3762)))","v":""},{"$f":"IF(A3762=\"\",\"\",+IF(+A3762=D3762,+VLOOKUP(D3762,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3762,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3762=\"\",\"\",+VLOOKUP(+EOMONTH(+F3762,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3762=\"\",\"\",VLOOKUP(D3762,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3762=\"\",\"\",IF(A3762=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3762,-2)+15,Cenários!$A:$D,2,FALSE)>A3762,+VLOOKUP(+EOMONTH(+A3762,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3762,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3762=\"\",\"\",VLOOKUP(F3762,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3762=\"\",\"\",IF(WORKDAY(+A3762,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3762,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3763=\"\",\"\",+IF(+A3763=D3763,+E3763,((+G3763/E3763)^+((NETWORKDAYS(+D3763,A3763,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3763,F3763,Feriados!$A$2:$A$1058)-1))*E3763)))","v":""},{"$f":"IF(A3763=\"\",\"\",+IF(+A3763=D3763,+VLOOKUP(D3763,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3763,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3763=\"\",\"\",+VLOOKUP(+EOMONTH(+F3763,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3763=\"\",\"\",VLOOKUP(D3763,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3763=\"\",\"\",IF(A3763=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3763,-2)+15,Cenários!$A:$D,2,FALSE)>A3763,+VLOOKUP(+EOMONTH(+A3763,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3763,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3763=\"\",\"\",VLOOKUP(F3763,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3763=\"\",\"\",IF(WORKDAY(+A3763,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3763,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3764=\"\",\"\",+IF(+A3764=D3764,+E3764,((+G3764/E3764)^+((NETWORKDAYS(+D3764,A3764,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3764,F3764,Feriados!$A$2:$A$1058)-1))*E3764)))","v":""},{"$f":"IF(A3764=\"\",\"\",+IF(+A3764=D3764,+VLOOKUP(D3764,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3764,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3764=\"\",\"\",+VLOOKUP(+EOMONTH(+F3764,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3764=\"\",\"\",VLOOKUP(D3764,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3764=\"\",\"\",IF(A3764=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3764,-2)+15,Cenários!$A:$D,2,FALSE)>A3764,+VLOOKUP(+EOMONTH(+A3764,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3764,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3764=\"\",\"\",VLOOKUP(F3764,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3764=\"\",\"\",IF(WORKDAY(+A3764,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3764,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3765=\"\",\"\",+IF(+A3765=D3765,+E3765,((+G3765/E3765)^+((NETWORKDAYS(+D3765,A3765,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3765,F3765,Feriados!$A$2:$A$1058)-1))*E3765)))","v":""},{"$f":"IF(A3765=\"\",\"\",+IF(+A3765=D3765,+VLOOKUP(D3765,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3765,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3765=\"\",\"\",+VLOOKUP(+EOMONTH(+F3765,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3765=\"\",\"\",VLOOKUP(D3765,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3765=\"\",\"\",IF(A3765=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3765,-2)+15,Cenários!$A:$D,2,FALSE)>A3765,+VLOOKUP(+EOMONTH(+A3765,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3765,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3765=\"\",\"\",VLOOKUP(F3765,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3765=\"\",\"\",IF(WORKDAY(+A3765,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3765,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3766=\"\",\"\",+IF(+A3766=D3766,+E3766,((+G3766/E3766)^+((NETWORKDAYS(+D3766,A3766,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3766,F3766,Feriados!$A$2:$A$1058)-1))*E3766)))","v":""},{"$f":"IF(A3766=\"\",\"\",+IF(+A3766=D3766,+VLOOKUP(D3766,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3766,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3766=\"\",\"\",+VLOOKUP(+EOMONTH(+F3766,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3766=\"\",\"\",VLOOKUP(D3766,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3766=\"\",\"\",IF(A3766=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3766,-2)+15,Cenários!$A:$D,2,FALSE)>A3766,+VLOOKUP(+EOMONTH(+A3766,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3766,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3766=\"\",\"\",VLOOKUP(F3766,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3766=\"\",\"\",IF(WORKDAY(+A3766,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3766,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3767=\"\",\"\",+IF(+A3767=D3767,+E3767,((+G3767/E3767)^+((NETWORKDAYS(+D3767,A3767,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3767,F3767,Feriados!$A$2:$A$1058)-1))*E3767)))","v":""},{"$f":"IF(A3767=\"\",\"\",+IF(+A3767=D3767,+VLOOKUP(D3767,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3767,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3767=\"\",\"\",+VLOOKUP(+EOMONTH(+F3767,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3767=\"\",\"\",VLOOKUP(D3767,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3767=\"\",\"\",IF(A3767=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3767,-2)+15,Cenários!$A:$D,2,FALSE)>A3767,+VLOOKUP(+EOMONTH(+A3767,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3767,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3767=\"\",\"\",VLOOKUP(F3767,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3767=\"\",\"\",IF(WORKDAY(+A3767,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3767,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3768=\"\",\"\",+IF(+A3768=D3768,+E3768,((+G3768/E3768)^+((NETWORKDAYS(+D3768,A3768,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3768,F3768,Feriados!$A$2:$A$1058)-1))*E3768)))","v":""},{"$f":"IF(A3768=\"\",\"\",+IF(+A3768=D3768,+VLOOKUP(D3768,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3768,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3768=\"\",\"\",+VLOOKUP(+EOMONTH(+F3768,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3768=\"\",\"\",VLOOKUP(D3768,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3768=\"\",\"\",IF(A3768=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3768,-2)+15,Cenários!$A:$D,2,FALSE)>A3768,+VLOOKUP(+EOMONTH(+A3768,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3768,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3768=\"\",\"\",VLOOKUP(F3768,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3768=\"\",\"\",IF(WORKDAY(+A3768,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3768,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3769=\"\",\"\",+IF(+A3769=D3769,+E3769,((+G3769/E3769)^+((NETWORKDAYS(+D3769,A3769,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3769,F3769,Feriados!$A$2:$A$1058)-1))*E3769)))","v":""},{"$f":"IF(A3769=\"\",\"\",+IF(+A3769=D3769,+VLOOKUP(D3769,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3769,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3769=\"\",\"\",+VLOOKUP(+EOMONTH(+F3769,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3769=\"\",\"\",VLOOKUP(D3769,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3769=\"\",\"\",IF(A3769=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3769,-2)+15,Cenários!$A:$D,2,FALSE)>A3769,+VLOOKUP(+EOMONTH(+A3769,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3769,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3769=\"\",\"\",VLOOKUP(F3769,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3769=\"\",\"\",IF(WORKDAY(+A3769,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3769,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3770=\"\",\"\",+IF(+A3770=D3770,+E3770,((+G3770/E3770)^+((NETWORKDAYS(+D3770,A3770,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3770,F3770,Feriados!$A$2:$A$1058)-1))*E3770)))","v":""},{"$f":"IF(A3770=\"\",\"\",+IF(+A3770=D3770,+VLOOKUP(D3770,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3770,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3770=\"\",\"\",+VLOOKUP(+EOMONTH(+F3770,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3770=\"\",\"\",VLOOKUP(D3770,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3770=\"\",\"\",IF(A3770=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3770,-2)+15,Cenários!$A:$D,2,FALSE)>A3770,+VLOOKUP(+EOMONTH(+A3770,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3770,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3770=\"\",\"\",VLOOKUP(F3770,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3770=\"\",\"\",IF(WORKDAY(+A3770,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3770,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3771=\"\",\"\",+IF(+A3771=D3771,+E3771,((+G3771/E3771)^+((NETWORKDAYS(+D3771,A3771,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3771,F3771,Feriados!$A$2:$A$1058)-1))*E3771)))","v":""},{"$f":"IF(A3771=\"\",\"\",+IF(+A3771=D3771,+VLOOKUP(D3771,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3771,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3771=\"\",\"\",+VLOOKUP(+EOMONTH(+F3771,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3771=\"\",\"\",VLOOKUP(D3771,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3771=\"\",\"\",IF(A3771=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3771,-2)+15,Cenários!$A:$D,2,FALSE)>A3771,+VLOOKUP(+EOMONTH(+A3771,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3771,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3771=\"\",\"\",VLOOKUP(F3771,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3771=\"\",\"\",IF(WORKDAY(+A3771,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3771,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3772=\"\",\"\",+IF(+A3772=D3772,+E3772,((+G3772/E3772)^+((NETWORKDAYS(+D3772,A3772,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3772,F3772,Feriados!$A$2:$A$1058)-1))*E3772)))","v":""},{"$f":"IF(A3772=\"\",\"\",+IF(+A3772=D3772,+VLOOKUP(D3772,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3772,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3772=\"\",\"\",+VLOOKUP(+EOMONTH(+F3772,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3772=\"\",\"\",VLOOKUP(D3772,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3772=\"\",\"\",IF(A3772=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3772,-2)+15,Cenários!$A:$D,2,FALSE)>A3772,+VLOOKUP(+EOMONTH(+A3772,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3772,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3772=\"\",\"\",VLOOKUP(F3772,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3772=\"\",\"\",IF(WORKDAY(+A3772,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3772,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3773=\"\",\"\",+IF(+A3773=D3773,+E3773,((+G3773/E3773)^+((NETWORKDAYS(+D3773,A3773,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3773,F3773,Feriados!$A$2:$A$1058)-1))*E3773)))","v":""},{"$f":"IF(A3773=\"\",\"\",+IF(+A3773=D3773,+VLOOKUP(D3773,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3773,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3773=\"\",\"\",+VLOOKUP(+EOMONTH(+F3773,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3773=\"\",\"\",VLOOKUP(D3773,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3773=\"\",\"\",IF(A3773=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3773,-2)+15,Cenários!$A:$D,2,FALSE)>A3773,+VLOOKUP(+EOMONTH(+A3773,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3773,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3773=\"\",\"\",VLOOKUP(F3773,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3773=\"\",\"\",IF(WORKDAY(+A3773,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3773,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3774=\"\",\"\",+IF(+A3774=D3774,+E3774,((+G3774/E3774)^+((NETWORKDAYS(+D3774,A3774,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3774,F3774,Feriados!$A$2:$A$1058)-1))*E3774)))","v":""},{"$f":"IF(A3774=\"\",\"\",+IF(+A3774=D3774,+VLOOKUP(D3774,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3774,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3774=\"\",\"\",+VLOOKUP(+EOMONTH(+F3774,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3774=\"\",\"\",VLOOKUP(D3774,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3774=\"\",\"\",IF(A3774=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3774,-2)+15,Cenários!$A:$D,2,FALSE)>A3774,+VLOOKUP(+EOMONTH(+A3774,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3774,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3774=\"\",\"\",VLOOKUP(F3774,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3774=\"\",\"\",IF(WORKDAY(+A3774,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3774,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3775=\"\",\"\",+IF(+A3775=D3775,+E3775,((+G3775/E3775)^+((NETWORKDAYS(+D3775,A3775,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3775,F3775,Feriados!$A$2:$A$1058)-1))*E3775)))","v":""},{"$f":"IF(A3775=\"\",\"\",+IF(+A3775=D3775,+VLOOKUP(D3775,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3775,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3775=\"\",\"\",+VLOOKUP(+EOMONTH(+F3775,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3775=\"\",\"\",VLOOKUP(D3775,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3775=\"\",\"\",IF(A3775=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3775,-2)+15,Cenários!$A:$D,2,FALSE)>A3775,+VLOOKUP(+EOMONTH(+A3775,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3775,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3775=\"\",\"\",VLOOKUP(F3775,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3775=\"\",\"\",IF(WORKDAY(+A3775,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3775,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3776=\"\",\"\",+IF(+A3776=D3776,+E3776,((+G3776/E3776)^+((NETWORKDAYS(+D3776,A3776,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3776,F3776,Feriados!$A$2:$A$1058)-1))*E3776)))","v":""},{"$f":"IF(A3776=\"\",\"\",+IF(+A3776=D3776,+VLOOKUP(D3776,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3776,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3776=\"\",\"\",+VLOOKUP(+EOMONTH(+F3776,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3776=\"\",\"\",VLOOKUP(D3776,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3776=\"\",\"\",IF(A3776=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3776,-2)+15,Cenários!$A:$D,2,FALSE)>A3776,+VLOOKUP(+EOMONTH(+A3776,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3776,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3776=\"\",\"\",VLOOKUP(F3776,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3776=\"\",\"\",IF(WORKDAY(+A3776,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3776,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3777=\"\",\"\",+IF(+A3777=D3777,+E3777,((+G3777/E3777)^+((NETWORKDAYS(+D3777,A3777,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3777,F3777,Feriados!$A$2:$A$1058)-1))*E3777)))","v":""},{"$f":"IF(A3777=\"\",\"\",+IF(+A3777=D3777,+VLOOKUP(D3777,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3777,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3777=\"\",\"\",+VLOOKUP(+EOMONTH(+F3777,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3777=\"\",\"\",VLOOKUP(D3777,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3777=\"\",\"\",IF(A3777=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3777,-2)+15,Cenários!$A:$D,2,FALSE)>A3777,+VLOOKUP(+EOMONTH(+A3777,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3777,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3777=\"\",\"\",VLOOKUP(F3777,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3777=\"\",\"\",IF(WORKDAY(+A3777,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3777,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3778=\"\",\"\",+IF(+A3778=D3778,+E3778,((+G3778/E3778)^+((NETWORKDAYS(+D3778,A3778,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3778,F3778,Feriados!$A$2:$A$1058)-1))*E3778)))","v":""},{"$f":"IF(A3778=\"\",\"\",+IF(+A3778=D3778,+VLOOKUP(D3778,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3778,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3778=\"\",\"\",+VLOOKUP(+EOMONTH(+F3778,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3778=\"\",\"\",VLOOKUP(D3778,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3778=\"\",\"\",IF(A3778=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3778,-2)+15,Cenários!$A:$D,2,FALSE)>A3778,+VLOOKUP(+EOMONTH(+A3778,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3778,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3778=\"\",\"\",VLOOKUP(F3778,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3778=\"\",\"\",IF(WORKDAY(+A3778,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3778,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3779=\"\",\"\",+IF(+A3779=D3779,+E3779,((+G3779/E3779)^+((NETWORKDAYS(+D3779,A3779,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3779,F3779,Feriados!$A$2:$A$1058)-1))*E3779)))","v":""},{"$f":"IF(A3779=\"\",\"\",+IF(+A3779=D3779,+VLOOKUP(D3779,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3779,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3779=\"\",\"\",+VLOOKUP(+EOMONTH(+F3779,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3779=\"\",\"\",VLOOKUP(D3779,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3779=\"\",\"\",IF(A3779=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3779,-2)+15,Cenários!$A:$D,2,FALSE)>A3779,+VLOOKUP(+EOMONTH(+A3779,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3779,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3779=\"\",\"\",VLOOKUP(F3779,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3779=\"\",\"\",IF(WORKDAY(+A3779,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3779,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3780=\"\",\"\",+IF(+A3780=D3780,+E3780,((+G3780/E3780)^+((NETWORKDAYS(+D3780,A3780,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3780,F3780,Feriados!$A$2:$A$1058)-1))*E3780)))","v":""},{"$f":"IF(A3780=\"\",\"\",+IF(+A3780=D3780,+VLOOKUP(D3780,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3780,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3780=\"\",\"\",+VLOOKUP(+EOMONTH(+F3780,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3780=\"\",\"\",VLOOKUP(D3780,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3780=\"\",\"\",IF(A3780=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3780,-2)+15,Cenários!$A:$D,2,FALSE)>A3780,+VLOOKUP(+EOMONTH(+A3780,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3780,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3780=\"\",\"\",VLOOKUP(F3780,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3780=\"\",\"\",IF(WORKDAY(+A3780,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3780,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3781=\"\",\"\",+IF(+A3781=D3781,+E3781,((+G3781/E3781)^+((NETWORKDAYS(+D3781,A3781,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3781,F3781,Feriados!$A$2:$A$1058)-1))*E3781)))","v":""},{"$f":"IF(A3781=\"\",\"\",+IF(+A3781=D3781,+VLOOKUP(D3781,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3781,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3781=\"\",\"\",+VLOOKUP(+EOMONTH(+F3781,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3781=\"\",\"\",VLOOKUP(D3781,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3781=\"\",\"\",IF(A3781=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3781,-2)+15,Cenários!$A:$D,2,FALSE)>A3781,+VLOOKUP(+EOMONTH(+A3781,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3781,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3781=\"\",\"\",VLOOKUP(F3781,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3781=\"\",\"\",IF(WORKDAY(+A3781,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3781,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3782=\"\",\"\",+IF(+A3782=D3782,+E3782,((+G3782/E3782)^+((NETWORKDAYS(+D3782,A3782,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3782,F3782,Feriados!$A$2:$A$1058)-1))*E3782)))","v":""},{"$f":"IF(A3782=\"\",\"\",+IF(+A3782=D3782,+VLOOKUP(D3782,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3782,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3782=\"\",\"\",+VLOOKUP(+EOMONTH(+F3782,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3782=\"\",\"\",VLOOKUP(D3782,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3782=\"\",\"\",IF(A3782=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3782,-2)+15,Cenários!$A:$D,2,FALSE)>A3782,+VLOOKUP(+EOMONTH(+A3782,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3782,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3782=\"\",\"\",VLOOKUP(F3782,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3782=\"\",\"\",IF(WORKDAY(+A3782,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3782,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3783=\"\",\"\",+IF(+A3783=D3783,+E3783,((+G3783/E3783)^+((NETWORKDAYS(+D3783,A3783,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3783,F3783,Feriados!$A$2:$A$1058)-1))*E3783)))","v":""},{"$f":"IF(A3783=\"\",\"\",+IF(+A3783=D3783,+VLOOKUP(D3783,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3783,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3783=\"\",\"\",+VLOOKUP(+EOMONTH(+F3783,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3783=\"\",\"\",VLOOKUP(D3783,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3783=\"\",\"\",IF(A3783=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3783,-2)+15,Cenários!$A:$D,2,FALSE)>A3783,+VLOOKUP(+EOMONTH(+A3783,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3783,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3783=\"\",\"\",VLOOKUP(F3783,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3783=\"\",\"\",IF(WORKDAY(+A3783,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3783,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3784=\"\",\"\",+IF(+A3784=D3784,+E3784,((+G3784/E3784)^+((NETWORKDAYS(+D3784,A3784,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3784,F3784,Feriados!$A$2:$A$1058)-1))*E3784)))","v":""},{"$f":"IF(A3784=\"\",\"\",+IF(+A3784=D3784,+VLOOKUP(D3784,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3784,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3784=\"\",\"\",+VLOOKUP(+EOMONTH(+F3784,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3784=\"\",\"\",VLOOKUP(D3784,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3784=\"\",\"\",IF(A3784=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3784,-2)+15,Cenários!$A:$D,2,FALSE)>A3784,+VLOOKUP(+EOMONTH(+A3784,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3784,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3784=\"\",\"\",VLOOKUP(F3784,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3784=\"\",\"\",IF(WORKDAY(+A3784,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3784,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3785=\"\",\"\",+IF(+A3785=D3785,+E3785,((+G3785/E3785)^+((NETWORKDAYS(+D3785,A3785,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3785,F3785,Feriados!$A$2:$A$1058)-1))*E3785)))","v":""},{"$f":"IF(A3785=\"\",\"\",+IF(+A3785=D3785,+VLOOKUP(D3785,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3785,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3785=\"\",\"\",+VLOOKUP(+EOMONTH(+F3785,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3785=\"\",\"\",VLOOKUP(D3785,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3785=\"\",\"\",IF(A3785=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3785,-2)+15,Cenários!$A:$D,2,FALSE)>A3785,+VLOOKUP(+EOMONTH(+A3785,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3785,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3785=\"\",\"\",VLOOKUP(F3785,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3785=\"\",\"\",IF(WORKDAY(+A3785,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3785,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3786=\"\",\"\",+IF(+A3786=D3786,+E3786,((+G3786/E3786)^+((NETWORKDAYS(+D3786,A3786,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3786,F3786,Feriados!$A$2:$A$1058)-1))*E3786)))","v":""},{"$f":"IF(A3786=\"\",\"\",+IF(+A3786=D3786,+VLOOKUP(D3786,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3786,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3786=\"\",\"\",+VLOOKUP(+EOMONTH(+F3786,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3786=\"\",\"\",VLOOKUP(D3786,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3786=\"\",\"\",IF(A3786=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3786,-2)+15,Cenários!$A:$D,2,FALSE)>A3786,+VLOOKUP(+EOMONTH(+A3786,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3786,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3786=\"\",\"\",VLOOKUP(F3786,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3786=\"\",\"\",IF(WORKDAY(+A3786,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3786,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3787=\"\",\"\",+IF(+A3787=D3787,+E3787,((+G3787/E3787)^+((NETWORKDAYS(+D3787,A3787,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3787,F3787,Feriados!$A$2:$A$1058)-1))*E3787)))","v":""},{"$f":"IF(A3787=\"\",\"\",+IF(+A3787=D3787,+VLOOKUP(D3787,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3787,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3787=\"\",\"\",+VLOOKUP(+EOMONTH(+F3787,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3787=\"\",\"\",VLOOKUP(D3787,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3787=\"\",\"\",IF(A3787=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3787,-2)+15,Cenários!$A:$D,2,FALSE)>A3787,+VLOOKUP(+EOMONTH(+A3787,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3787,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3787=\"\",\"\",VLOOKUP(F3787,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3787=\"\",\"\",IF(WORKDAY(+A3787,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3787,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3788=\"\",\"\",+IF(+A3788=D3788,+E3788,((+G3788/E3788)^+((NETWORKDAYS(+D3788,A3788,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3788,F3788,Feriados!$A$2:$A$1058)-1))*E3788)))","v":""},{"$f":"IF(A3788=\"\",\"\",+IF(+A3788=D3788,+VLOOKUP(D3788,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3788,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3788=\"\",\"\",+VLOOKUP(+EOMONTH(+F3788,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3788=\"\",\"\",VLOOKUP(D3788,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3788=\"\",\"\",IF(A3788=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3788,-2)+15,Cenários!$A:$D,2,FALSE)>A3788,+VLOOKUP(+EOMONTH(+A3788,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3788,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3788=\"\",\"\",VLOOKUP(F3788,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3788=\"\",\"\",IF(WORKDAY(+A3788,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3788,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3789=\"\",\"\",+IF(+A3789=D3789,+E3789,((+G3789/E3789)^+((NETWORKDAYS(+D3789,A3789,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3789,F3789,Feriados!$A$2:$A$1058)-1))*E3789)))","v":""},{"$f":"IF(A3789=\"\",\"\",+IF(+A3789=D3789,+VLOOKUP(D3789,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3789,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3789=\"\",\"\",+VLOOKUP(+EOMONTH(+F3789,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3789=\"\",\"\",VLOOKUP(D3789,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3789=\"\",\"\",IF(A3789=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3789,-2)+15,Cenários!$A:$D,2,FALSE)>A3789,+VLOOKUP(+EOMONTH(+A3789,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3789,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3789=\"\",\"\",VLOOKUP(F3789,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3789=\"\",\"\",IF(WORKDAY(+A3789,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3789,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3790=\"\",\"\",+IF(+A3790=D3790,+E3790,((+G3790/E3790)^+((NETWORKDAYS(+D3790,A3790,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3790,F3790,Feriados!$A$2:$A$1058)-1))*E3790)))","v":""},{"$f":"IF(A3790=\"\",\"\",+IF(+A3790=D3790,+VLOOKUP(D3790,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3790,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3790=\"\",\"\",+VLOOKUP(+EOMONTH(+F3790,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3790=\"\",\"\",VLOOKUP(D3790,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3790=\"\",\"\",IF(A3790=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3790,-2)+15,Cenários!$A:$D,2,FALSE)>A3790,+VLOOKUP(+EOMONTH(+A3790,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3790,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3790=\"\",\"\",VLOOKUP(F3790,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3790=\"\",\"\",IF(WORKDAY(+A3790,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3790,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3791=\"\",\"\",+IF(+A3791=D3791,+E3791,((+G3791/E3791)^+((NETWORKDAYS(+D3791,A3791,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3791,F3791,Feriados!$A$2:$A$1058)-1))*E3791)))","v":""},{"$f":"IF(A3791=\"\",\"\",+IF(+A3791=D3791,+VLOOKUP(D3791,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3791,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3791=\"\",\"\",+VLOOKUP(+EOMONTH(+F3791,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3791=\"\",\"\",VLOOKUP(D3791,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3791=\"\",\"\",IF(A3791=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3791,-2)+15,Cenários!$A:$D,2,FALSE)>A3791,+VLOOKUP(+EOMONTH(+A3791,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3791,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3791=\"\",\"\",VLOOKUP(F3791,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3791=\"\",\"\",IF(WORKDAY(+A3791,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3791,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3792=\"\",\"\",+IF(+A3792=D3792,+E3792,((+G3792/E3792)^+((NETWORKDAYS(+D3792,A3792,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3792,F3792,Feriados!$A$2:$A$1058)-1))*E3792)))","v":""},{"$f":"IF(A3792=\"\",\"\",+IF(+A3792=D3792,+VLOOKUP(D3792,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3792,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3792=\"\",\"\",+VLOOKUP(+EOMONTH(+F3792,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3792=\"\",\"\",VLOOKUP(D3792,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3792=\"\",\"\",IF(A3792=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3792,-2)+15,Cenários!$A:$D,2,FALSE)>A3792,+VLOOKUP(+EOMONTH(+A3792,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3792,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3792=\"\",\"\",VLOOKUP(F3792,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3792=\"\",\"\",IF(WORKDAY(+A3792,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3792,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3793=\"\",\"\",+IF(+A3793=D3793,+E3793,((+G3793/E3793)^+((NETWORKDAYS(+D3793,A3793,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3793,F3793,Feriados!$A$2:$A$1058)-1))*E3793)))","v":""},{"$f":"IF(A3793=\"\",\"\",+IF(+A3793=D3793,+VLOOKUP(D3793,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3793,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3793=\"\",\"\",+VLOOKUP(+EOMONTH(+F3793,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3793=\"\",\"\",VLOOKUP(D3793,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3793=\"\",\"\",IF(A3793=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3793,-2)+15,Cenários!$A:$D,2,FALSE)>A3793,+VLOOKUP(+EOMONTH(+A3793,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3793,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3793=\"\",\"\",VLOOKUP(F3793,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3793=\"\",\"\",IF(WORKDAY(+A3793,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3793,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3794=\"\",\"\",+IF(+A3794=D3794,+E3794,((+G3794/E3794)^+((NETWORKDAYS(+D3794,A3794,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3794,F3794,Feriados!$A$2:$A$1058)-1))*E3794)))","v":""},{"$f":"IF(A3794=\"\",\"\",+IF(+A3794=D3794,+VLOOKUP(D3794,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3794,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3794=\"\",\"\",+VLOOKUP(+EOMONTH(+F3794,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3794=\"\",\"\",VLOOKUP(D3794,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3794=\"\",\"\",IF(A3794=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3794,-2)+15,Cenários!$A:$D,2,FALSE)>A3794,+VLOOKUP(+EOMONTH(+A3794,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3794,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3794=\"\",\"\",VLOOKUP(F3794,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3794=\"\",\"\",IF(WORKDAY(+A3794,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3794,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3795=\"\",\"\",+IF(+A3795=D3795,+E3795,((+G3795/E3795)^+((NETWORKDAYS(+D3795,A3795,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3795,F3795,Feriados!$A$2:$A$1058)-1))*E3795)))","v":""},{"$f":"IF(A3795=\"\",\"\",+IF(+A3795=D3795,+VLOOKUP(D3795,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3795,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3795=\"\",\"\",+VLOOKUP(+EOMONTH(+F3795,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3795=\"\",\"\",VLOOKUP(D3795,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3795=\"\",\"\",IF(A3795=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3795,-2)+15,Cenários!$A:$D,2,FALSE)>A3795,+VLOOKUP(+EOMONTH(+A3795,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3795,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3795=\"\",\"\",VLOOKUP(F3795,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3795=\"\",\"\",IF(WORKDAY(+A3795,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3795,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3796=\"\",\"\",+IF(+A3796=D3796,+E3796,((+G3796/E3796)^+((NETWORKDAYS(+D3796,A3796,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3796,F3796,Feriados!$A$2:$A$1058)-1))*E3796)))","v":""},{"$f":"IF(A3796=\"\",\"\",+IF(+A3796=D3796,+VLOOKUP(D3796,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3796,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3796=\"\",\"\",+VLOOKUP(+EOMONTH(+F3796,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3796=\"\",\"\",VLOOKUP(D3796,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3796=\"\",\"\",IF(A3796=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3796,-2)+15,Cenários!$A:$D,2,FALSE)>A3796,+VLOOKUP(+EOMONTH(+A3796,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3796,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3796=\"\",\"\",VLOOKUP(F3796,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3796=\"\",\"\",IF(WORKDAY(+A3796,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3796,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3797=\"\",\"\",+IF(+A3797=D3797,+E3797,((+G3797/E3797)^+((NETWORKDAYS(+D3797,A3797,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3797,F3797,Feriados!$A$2:$A$1058)-1))*E3797)))","v":""},{"$f":"IF(A3797=\"\",\"\",+IF(+A3797=D3797,+VLOOKUP(D3797,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3797,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3797=\"\",\"\",+VLOOKUP(+EOMONTH(+F3797,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3797=\"\",\"\",VLOOKUP(D3797,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3797=\"\",\"\",IF(A3797=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3797,-2)+15,Cenários!$A:$D,2,FALSE)>A3797,+VLOOKUP(+EOMONTH(+A3797,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3797,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3797=\"\",\"\",VLOOKUP(F3797,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3797=\"\",\"\",IF(WORKDAY(+A3797,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3797,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3798=\"\",\"\",+IF(+A3798=D3798,+E3798,((+G3798/E3798)^+((NETWORKDAYS(+D3798,A3798,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3798,F3798,Feriados!$A$2:$A$1058)-1))*E3798)))","v":""},{"$f":"IF(A3798=\"\",\"\",+IF(+A3798=D3798,+VLOOKUP(D3798,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3798,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3798=\"\",\"\",+VLOOKUP(+EOMONTH(+F3798,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3798=\"\",\"\",VLOOKUP(D3798,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3798=\"\",\"\",IF(A3798=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3798,-2)+15,Cenários!$A:$D,2,FALSE)>A3798,+VLOOKUP(+EOMONTH(+A3798,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3798,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3798=\"\",\"\",VLOOKUP(F3798,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3798=\"\",\"\",IF(WORKDAY(+A3798,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3798,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3799=\"\",\"\",+IF(+A3799=D3799,+E3799,((+G3799/E3799)^+((NETWORKDAYS(+D3799,A3799,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3799,F3799,Feriados!$A$2:$A$1058)-1))*E3799)))","v":""},{"$f":"IF(A3799=\"\",\"\",+IF(+A3799=D3799,+VLOOKUP(D3799,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3799,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3799=\"\",\"\",+VLOOKUP(+EOMONTH(+F3799,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3799=\"\",\"\",VLOOKUP(D3799,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3799=\"\",\"\",IF(A3799=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3799,-2)+15,Cenários!$A:$D,2,FALSE)>A3799,+VLOOKUP(+EOMONTH(+A3799,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3799,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3799=\"\",\"\",VLOOKUP(F3799,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3799=\"\",\"\",IF(WORKDAY(+A3799,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3799,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3800=\"\",\"\",+IF(+A3800=D3800,+E3800,((+G3800/E3800)^+((NETWORKDAYS(+D3800,A3800,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3800,F3800,Feriados!$A$2:$A$1058)-1))*E3800)))","v":""},{"$f":"IF(A3800=\"\",\"\",+IF(+A3800=D3800,+VLOOKUP(D3800,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3800,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3800=\"\",\"\",+VLOOKUP(+EOMONTH(+F3800,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3800=\"\",\"\",VLOOKUP(D3800,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3800=\"\",\"\",IF(A3800=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3800,-2)+15,Cenários!$A:$D,2,FALSE)>A3800,+VLOOKUP(+EOMONTH(+A3800,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3800,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3800=\"\",\"\",VLOOKUP(F3800,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3800=\"\",\"\",IF(WORKDAY(+A3800,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3800,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3801=\"\",\"\",+IF(+A3801=D3801,+E3801,((+G3801/E3801)^+((NETWORKDAYS(+D3801,A3801,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3801,F3801,Feriados!$A$2:$A$1058)-1))*E3801)))","v":""},{"$f":"IF(A3801=\"\",\"\",+IF(+A3801=D3801,+VLOOKUP(D3801,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3801,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3801=\"\",\"\",+VLOOKUP(+EOMONTH(+F3801,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3801=\"\",\"\",VLOOKUP(D3801,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3801=\"\",\"\",IF(A3801=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3801,-2)+15,Cenários!$A:$D,2,FALSE)>A3801,+VLOOKUP(+EOMONTH(+A3801,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3801,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3801=\"\",\"\",VLOOKUP(F3801,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3801=\"\",\"\",IF(WORKDAY(+A3801,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3801,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3802=\"\",\"\",+IF(+A3802=D3802,+E3802,((+G3802/E3802)^+((NETWORKDAYS(+D3802,A3802,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3802,F3802,Feriados!$A$2:$A$1058)-1))*E3802)))","v":""},{"$f":"IF(A3802=\"\",\"\",+IF(+A3802=D3802,+VLOOKUP(D3802,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3802,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3802=\"\",\"\",+VLOOKUP(+EOMONTH(+F3802,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3802=\"\",\"\",VLOOKUP(D3802,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3802=\"\",\"\",IF(A3802=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3802,-2)+15,Cenários!$A:$D,2,FALSE)>A3802,+VLOOKUP(+EOMONTH(+A3802,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3802,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3802=\"\",\"\",VLOOKUP(F3802,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3802=\"\",\"\",IF(WORKDAY(+A3802,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3802,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3803=\"\",\"\",+IF(+A3803=D3803,+E3803,((+G3803/E3803)^+((NETWORKDAYS(+D3803,A3803,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3803,F3803,Feriados!$A$2:$A$1058)-1))*E3803)))","v":""},{"$f":"IF(A3803=\"\",\"\",+IF(+A3803=D3803,+VLOOKUP(D3803,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3803,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3803=\"\",\"\",+VLOOKUP(+EOMONTH(+F3803,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3803=\"\",\"\",VLOOKUP(D3803,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3803=\"\",\"\",IF(A3803=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3803,-2)+15,Cenários!$A:$D,2,FALSE)>A3803,+VLOOKUP(+EOMONTH(+A3803,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3803,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3803=\"\",\"\",VLOOKUP(F3803,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3803=\"\",\"\",IF(WORKDAY(+A3803,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3803,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3804=\"\",\"\",+IF(+A3804=D3804,+E3804,((+G3804/E3804)^+((NETWORKDAYS(+D3804,A3804,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3804,F3804,Feriados!$A$2:$A$1058)-1))*E3804)))","v":""},{"$f":"IF(A3804=\"\",\"\",+IF(+A3804=D3804,+VLOOKUP(D3804,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3804,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3804=\"\",\"\",+VLOOKUP(+EOMONTH(+F3804,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3804=\"\",\"\",VLOOKUP(D3804,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3804=\"\",\"\",IF(A3804=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3804,-2)+15,Cenários!$A:$D,2,FALSE)>A3804,+VLOOKUP(+EOMONTH(+A3804,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3804,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3804=\"\",\"\",VLOOKUP(F3804,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3804=\"\",\"\",IF(WORKDAY(+A3804,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3804,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3805=\"\",\"\",+IF(+A3805=D3805,+E3805,((+G3805/E3805)^+((NETWORKDAYS(+D3805,A3805,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3805,F3805,Feriados!$A$2:$A$1058)-1))*E3805)))","v":""},{"$f":"IF(A3805=\"\",\"\",+IF(+A3805=D3805,+VLOOKUP(D3805,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3805,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3805=\"\",\"\",+VLOOKUP(+EOMONTH(+F3805,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3805=\"\",\"\",VLOOKUP(D3805,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3805=\"\",\"\",IF(A3805=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3805,-2)+15,Cenários!$A:$D,2,FALSE)>A3805,+VLOOKUP(+EOMONTH(+A3805,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3805,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3805=\"\",\"\",VLOOKUP(F3805,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3805=\"\",\"\",IF(WORKDAY(+A3805,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3805,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3806=\"\",\"\",+IF(+A3806=D3806,+E3806,((+G3806/E3806)^+((NETWORKDAYS(+D3806,A3806,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3806,F3806,Feriados!$A$2:$A$1058)-1))*E3806)))","v":""},{"$f":"IF(A3806=\"\",\"\",+IF(+A3806=D3806,+VLOOKUP(D3806,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3806,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3806=\"\",\"\",+VLOOKUP(+EOMONTH(+F3806,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3806=\"\",\"\",VLOOKUP(D3806,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3806=\"\",\"\",IF(A3806=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3806,-2)+15,Cenários!$A:$D,2,FALSE)>A3806,+VLOOKUP(+EOMONTH(+A3806,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3806,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3806=\"\",\"\",VLOOKUP(F3806,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3806=\"\",\"\",IF(WORKDAY(+A3806,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3806,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3807=\"\",\"\",+IF(+A3807=D3807,+E3807,((+G3807/E3807)^+((NETWORKDAYS(+D3807,A3807,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3807,F3807,Feriados!$A$2:$A$1058)-1))*E3807)))","v":""},{"$f":"IF(A3807=\"\",\"\",+IF(+A3807=D3807,+VLOOKUP(D3807,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3807,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3807=\"\",\"\",+VLOOKUP(+EOMONTH(+F3807,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3807=\"\",\"\",VLOOKUP(D3807,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3807=\"\",\"\",IF(A3807=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3807,-2)+15,Cenários!$A:$D,2,FALSE)>A3807,+VLOOKUP(+EOMONTH(+A3807,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3807,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3807=\"\",\"\",VLOOKUP(F3807,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3807=\"\",\"\",IF(WORKDAY(+A3807,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3807,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3808=\"\",\"\",+IF(+A3808=D3808,+E3808,((+G3808/E3808)^+((NETWORKDAYS(+D3808,A3808,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3808,F3808,Feriados!$A$2:$A$1058)-1))*E3808)))","v":""},{"$f":"IF(A3808=\"\",\"\",+IF(+A3808=D3808,+VLOOKUP(D3808,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3808,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3808=\"\",\"\",+VLOOKUP(+EOMONTH(+F3808,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3808=\"\",\"\",VLOOKUP(D3808,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3808=\"\",\"\",IF(A3808=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3808,-2)+15,Cenários!$A:$D,2,FALSE)>A3808,+VLOOKUP(+EOMONTH(+A3808,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3808,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3808=\"\",\"\",VLOOKUP(F3808,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3808=\"\",\"\",IF(WORKDAY(+A3808,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3808,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3809=\"\",\"\",+IF(+A3809=D3809,+E3809,((+G3809/E3809)^+((NETWORKDAYS(+D3809,A3809,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3809,F3809,Feriados!$A$2:$A$1058)-1))*E3809)))","v":""},{"$f":"IF(A3809=\"\",\"\",+IF(+A3809=D3809,+VLOOKUP(D3809,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3809,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3809=\"\",\"\",+VLOOKUP(+EOMONTH(+F3809,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3809=\"\",\"\",VLOOKUP(D3809,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3809=\"\",\"\",IF(A3809=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3809,-2)+15,Cenários!$A:$D,2,FALSE)>A3809,+VLOOKUP(+EOMONTH(+A3809,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3809,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3809=\"\",\"\",VLOOKUP(F3809,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3809=\"\",\"\",IF(WORKDAY(+A3809,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3809,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3810=\"\",\"\",+IF(+A3810=D3810,+E3810,((+G3810/E3810)^+((NETWORKDAYS(+D3810,A3810,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3810,F3810,Feriados!$A$2:$A$1058)-1))*E3810)))","v":""},{"$f":"IF(A3810=\"\",\"\",+IF(+A3810=D3810,+VLOOKUP(D3810,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3810,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3810=\"\",\"\",+VLOOKUP(+EOMONTH(+F3810,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3810=\"\",\"\",VLOOKUP(D3810,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3810=\"\",\"\",IF(A3810=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3810,-2)+15,Cenários!$A:$D,2,FALSE)>A3810,+VLOOKUP(+EOMONTH(+A3810,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3810,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3810=\"\",\"\",VLOOKUP(F3810,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3810=\"\",\"\",IF(WORKDAY(+A3810,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3810,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3811=\"\",\"\",+IF(+A3811=D3811,+E3811,((+G3811/E3811)^+((NETWORKDAYS(+D3811,A3811,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3811,F3811,Feriados!$A$2:$A$1058)-1))*E3811)))","v":""},{"$f":"IF(A3811=\"\",\"\",+IF(+A3811=D3811,+VLOOKUP(D3811,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3811,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3811=\"\",\"\",+VLOOKUP(+EOMONTH(+F3811,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3811=\"\",\"\",VLOOKUP(D3811,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3811=\"\",\"\",IF(A3811=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3811,-2)+15,Cenários!$A:$D,2,FALSE)>A3811,+VLOOKUP(+EOMONTH(+A3811,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3811,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3811=\"\",\"\",VLOOKUP(F3811,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3811=\"\",\"\",IF(WORKDAY(+A3811,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3811,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3812=\"\",\"\",+IF(+A3812=D3812,+E3812,((+G3812/E3812)^+((NETWORKDAYS(+D3812,A3812,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3812,F3812,Feriados!$A$2:$A$1058)-1))*E3812)))","v":""},{"$f":"IF(A3812=\"\",\"\",+IF(+A3812=D3812,+VLOOKUP(D3812,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3812,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3812=\"\",\"\",+VLOOKUP(+EOMONTH(+F3812,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3812=\"\",\"\",VLOOKUP(D3812,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3812=\"\",\"\",IF(A3812=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3812,-2)+15,Cenários!$A:$D,2,FALSE)>A3812,+VLOOKUP(+EOMONTH(+A3812,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3812,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3812=\"\",\"\",VLOOKUP(F3812,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3812=\"\",\"\",IF(WORKDAY(+A3812,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3812,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3813=\"\",\"\",+IF(+A3813=D3813,+E3813,((+G3813/E3813)^+((NETWORKDAYS(+D3813,A3813,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3813,F3813,Feriados!$A$2:$A$1058)-1))*E3813)))","v":""},{"$f":"IF(A3813=\"\",\"\",+IF(+A3813=D3813,+VLOOKUP(D3813,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3813,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3813=\"\",\"\",+VLOOKUP(+EOMONTH(+F3813,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3813=\"\",\"\",VLOOKUP(D3813,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3813=\"\",\"\",IF(A3813=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3813,-2)+15,Cenários!$A:$D,2,FALSE)>A3813,+VLOOKUP(+EOMONTH(+A3813,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3813,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3813=\"\",\"\",VLOOKUP(F3813,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3813=\"\",\"\",IF(WORKDAY(+A3813,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3813,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3814=\"\",\"\",+IF(+A3814=D3814,+E3814,((+G3814/E3814)^+((NETWORKDAYS(+D3814,A3814,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3814,F3814,Feriados!$A$2:$A$1058)-1))*E3814)))","v":""},{"$f":"IF(A3814=\"\",\"\",+IF(+A3814=D3814,+VLOOKUP(D3814,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3814,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3814=\"\",\"\",+VLOOKUP(+EOMONTH(+F3814,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3814=\"\",\"\",VLOOKUP(D3814,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3814=\"\",\"\",IF(A3814=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3814,-2)+15,Cenários!$A:$D,2,FALSE)>A3814,+VLOOKUP(+EOMONTH(+A3814,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3814,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3814=\"\",\"\",VLOOKUP(F3814,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3814=\"\",\"\",IF(WORKDAY(+A3814,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3814,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3815=\"\",\"\",+IF(+A3815=D3815,+E3815,((+G3815/E3815)^+((NETWORKDAYS(+D3815,A3815,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3815,F3815,Feriados!$A$2:$A$1058)-1))*E3815)))","v":""},{"$f":"IF(A3815=\"\",\"\",+IF(+A3815=D3815,+VLOOKUP(D3815,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3815,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3815=\"\",\"\",+VLOOKUP(+EOMONTH(+F3815,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3815=\"\",\"\",VLOOKUP(D3815,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3815=\"\",\"\",IF(A3815=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3815,-2)+15,Cenários!$A:$D,2,FALSE)>A3815,+VLOOKUP(+EOMONTH(+A3815,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3815,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3815=\"\",\"\",VLOOKUP(F3815,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3815=\"\",\"\",IF(WORKDAY(+A3815,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3815,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3816=\"\",\"\",+IF(+A3816=D3816,+E3816,((+G3816/E3816)^+((NETWORKDAYS(+D3816,A3816,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3816,F3816,Feriados!$A$2:$A$1058)-1))*E3816)))","v":""},{"$f":"IF(A3816=\"\",\"\",+IF(+A3816=D3816,+VLOOKUP(D3816,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3816,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3816=\"\",\"\",+VLOOKUP(+EOMONTH(+F3816,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3816=\"\",\"\",VLOOKUP(D3816,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3816=\"\",\"\",IF(A3816=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3816,-2)+15,Cenários!$A:$D,2,FALSE)>A3816,+VLOOKUP(+EOMONTH(+A3816,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3816,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3816=\"\",\"\",VLOOKUP(F3816,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3816=\"\",\"\",IF(WORKDAY(+A3816,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3816,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3817=\"\",\"\",+IF(+A3817=D3817,+E3817,((+G3817/E3817)^+((NETWORKDAYS(+D3817,A3817,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3817,F3817,Feriados!$A$2:$A$1058)-1))*E3817)))","v":""},{"$f":"IF(A3817=\"\",\"\",+IF(+A3817=D3817,+VLOOKUP(D3817,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3817,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3817=\"\",\"\",+VLOOKUP(+EOMONTH(+F3817,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3817=\"\",\"\",VLOOKUP(D3817,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3817=\"\",\"\",IF(A3817=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3817,-2)+15,Cenários!$A:$D,2,FALSE)>A3817,+VLOOKUP(+EOMONTH(+A3817,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3817,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3817=\"\",\"\",VLOOKUP(F3817,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3817=\"\",\"\",IF(WORKDAY(+A3817,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3817,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3818=\"\",\"\",+IF(+A3818=D3818,+E3818,((+G3818/E3818)^+((NETWORKDAYS(+D3818,A3818,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3818,F3818,Feriados!$A$2:$A$1058)-1))*E3818)))","v":""},{"$f":"IF(A3818=\"\",\"\",+IF(+A3818=D3818,+VLOOKUP(D3818,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3818,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3818=\"\",\"\",+VLOOKUP(+EOMONTH(+F3818,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3818=\"\",\"\",VLOOKUP(D3818,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3818=\"\",\"\",IF(A3818=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3818,-2)+15,Cenários!$A:$D,2,FALSE)>A3818,+VLOOKUP(+EOMONTH(+A3818,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3818,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3818=\"\",\"\",VLOOKUP(F3818,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3818=\"\",\"\",IF(WORKDAY(+A3818,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3818,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3819=\"\",\"\",+IF(+A3819=D3819,+E3819,((+G3819/E3819)^+((NETWORKDAYS(+D3819,A3819,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3819,F3819,Feriados!$A$2:$A$1058)-1))*E3819)))","v":""},{"$f":"IF(A3819=\"\",\"\",+IF(+A3819=D3819,+VLOOKUP(D3819,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3819,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3819=\"\",\"\",+VLOOKUP(+EOMONTH(+F3819,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3819=\"\",\"\",VLOOKUP(D3819,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3819=\"\",\"\",IF(A3819=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3819,-2)+15,Cenários!$A:$D,2,FALSE)>A3819,+VLOOKUP(+EOMONTH(+A3819,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3819,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3819=\"\",\"\",VLOOKUP(F3819,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3819=\"\",\"\",IF(WORKDAY(+A3819,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3819,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3820=\"\",\"\",+IF(+A3820=D3820,+E3820,((+G3820/E3820)^+((NETWORKDAYS(+D3820,A3820,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3820,F3820,Feriados!$A$2:$A$1058)-1))*E3820)))","v":""},{"$f":"IF(A3820=\"\",\"\",+IF(+A3820=D3820,+VLOOKUP(D3820,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3820,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3820=\"\",\"\",+VLOOKUP(+EOMONTH(+F3820,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3820=\"\",\"\",VLOOKUP(D3820,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3820=\"\",\"\",IF(A3820=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3820,-2)+15,Cenários!$A:$D,2,FALSE)>A3820,+VLOOKUP(+EOMONTH(+A3820,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3820,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3820=\"\",\"\",VLOOKUP(F3820,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3820=\"\",\"\",IF(WORKDAY(+A3820,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3820,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3821=\"\",\"\",+IF(+A3821=D3821,+E3821,((+G3821/E3821)^+((NETWORKDAYS(+D3821,A3821,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3821,F3821,Feriados!$A$2:$A$1058)-1))*E3821)))","v":""},{"$f":"IF(A3821=\"\",\"\",+IF(+A3821=D3821,+VLOOKUP(D3821,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3821,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3821=\"\",\"\",+VLOOKUP(+EOMONTH(+F3821,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3821=\"\",\"\",VLOOKUP(D3821,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3821=\"\",\"\",IF(A3821=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3821,-2)+15,Cenários!$A:$D,2,FALSE)>A3821,+VLOOKUP(+EOMONTH(+A3821,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3821,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3821=\"\",\"\",VLOOKUP(F3821,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3821=\"\",\"\",IF(WORKDAY(+A3821,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3821,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3822=\"\",\"\",+IF(+A3822=D3822,+E3822,((+G3822/E3822)^+((NETWORKDAYS(+D3822,A3822,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3822,F3822,Feriados!$A$2:$A$1058)-1))*E3822)))","v":""},{"$f":"IF(A3822=\"\",\"\",+IF(+A3822=D3822,+VLOOKUP(D3822,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3822,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3822=\"\",\"\",+VLOOKUP(+EOMONTH(+F3822,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3822=\"\",\"\",VLOOKUP(D3822,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3822=\"\",\"\",IF(A3822=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3822,-2)+15,Cenários!$A:$D,2,FALSE)>A3822,+VLOOKUP(+EOMONTH(+A3822,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3822,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3822=\"\",\"\",VLOOKUP(F3822,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3822=\"\",\"\",IF(WORKDAY(+A3822,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3822,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3823=\"\",\"\",+IF(+A3823=D3823,+E3823,((+G3823/E3823)^+((NETWORKDAYS(+D3823,A3823,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3823,F3823,Feriados!$A$2:$A$1058)-1))*E3823)))","v":""},{"$f":"IF(A3823=\"\",\"\",+IF(+A3823=D3823,+VLOOKUP(D3823,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3823,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3823=\"\",\"\",+VLOOKUP(+EOMONTH(+F3823,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3823=\"\",\"\",VLOOKUP(D3823,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3823=\"\",\"\",IF(A3823=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3823,-2)+15,Cenários!$A:$D,2,FALSE)>A3823,+VLOOKUP(+EOMONTH(+A3823,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3823,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3823=\"\",\"\",VLOOKUP(F3823,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3823=\"\",\"\",IF(WORKDAY(+A3823,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3823,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3824=\"\",\"\",+IF(+A3824=D3824,+E3824,((+G3824/E3824)^+((NETWORKDAYS(+D3824,A3824,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3824,F3824,Feriados!$A$2:$A$1058)-1))*E3824)))","v":""},{"$f":"IF(A3824=\"\",\"\",+IF(+A3824=D3824,+VLOOKUP(D3824,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3824,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3824=\"\",\"\",+VLOOKUP(+EOMONTH(+F3824,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3824=\"\",\"\",VLOOKUP(D3824,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3824=\"\",\"\",IF(A3824=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3824,-2)+15,Cenários!$A:$D,2,FALSE)>A3824,+VLOOKUP(+EOMONTH(+A3824,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3824,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3824=\"\",\"\",VLOOKUP(F3824,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3824=\"\",\"\",IF(WORKDAY(+A3824,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3824,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3825=\"\",\"\",+IF(+A3825=D3825,+E3825,((+G3825/E3825)^+((NETWORKDAYS(+D3825,A3825,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3825,F3825,Feriados!$A$2:$A$1058)-1))*E3825)))","v":""},{"$f":"IF(A3825=\"\",\"\",+IF(+A3825=D3825,+VLOOKUP(D3825,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3825,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3825=\"\",\"\",+VLOOKUP(+EOMONTH(+F3825,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3825=\"\",\"\",VLOOKUP(D3825,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3825=\"\",\"\",IF(A3825=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3825,-2)+15,Cenários!$A:$D,2,FALSE)>A3825,+VLOOKUP(+EOMONTH(+A3825,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3825,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3825=\"\",\"\",VLOOKUP(F3825,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3825=\"\",\"\",IF(WORKDAY(+A3825,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3825,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3826=\"\",\"\",+IF(+A3826=D3826,+E3826,((+G3826/E3826)^+((NETWORKDAYS(+D3826,A3826,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3826,F3826,Feriados!$A$2:$A$1058)-1))*E3826)))","v":""},{"$f":"IF(A3826=\"\",\"\",+IF(+A3826=D3826,+VLOOKUP(D3826,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3826,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3826=\"\",\"\",+VLOOKUP(+EOMONTH(+F3826,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3826=\"\",\"\",VLOOKUP(D3826,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3826=\"\",\"\",IF(A3826=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3826,-2)+15,Cenários!$A:$D,2,FALSE)>A3826,+VLOOKUP(+EOMONTH(+A3826,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3826,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3826=\"\",\"\",VLOOKUP(F3826,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3826=\"\",\"\",IF(WORKDAY(+A3826,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3826,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3827=\"\",\"\",+IF(+A3827=D3827,+E3827,((+G3827/E3827)^+((NETWORKDAYS(+D3827,A3827,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3827,F3827,Feriados!$A$2:$A$1058)-1))*E3827)))","v":""},{"$f":"IF(A3827=\"\",\"\",+IF(+A3827=D3827,+VLOOKUP(D3827,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3827,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3827=\"\",\"\",+VLOOKUP(+EOMONTH(+F3827,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3827=\"\",\"\",VLOOKUP(D3827,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3827=\"\",\"\",IF(A3827=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3827,-2)+15,Cenários!$A:$D,2,FALSE)>A3827,+VLOOKUP(+EOMONTH(+A3827,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3827,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3827=\"\",\"\",VLOOKUP(F3827,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3827=\"\",\"\",IF(WORKDAY(+A3827,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3827,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3828=\"\",\"\",+IF(+A3828=D3828,+E3828,((+G3828/E3828)^+((NETWORKDAYS(+D3828,A3828,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3828,F3828,Feriados!$A$2:$A$1058)-1))*E3828)))","v":""},{"$f":"IF(A3828=\"\",\"\",+IF(+A3828=D3828,+VLOOKUP(D3828,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3828,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3828=\"\",\"\",+VLOOKUP(+EOMONTH(+F3828,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3828=\"\",\"\",VLOOKUP(D3828,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3828=\"\",\"\",IF(A3828=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3828,-2)+15,Cenários!$A:$D,2,FALSE)>A3828,+VLOOKUP(+EOMONTH(+A3828,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3828,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3828=\"\",\"\",VLOOKUP(F3828,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3828=\"\",\"\",IF(WORKDAY(+A3828,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3828,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3829=\"\",\"\",+IF(+A3829=D3829,+E3829,((+G3829/E3829)^+((NETWORKDAYS(+D3829,A3829,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3829,F3829,Feriados!$A$2:$A$1058)-1))*E3829)))","v":""},{"$f":"IF(A3829=\"\",\"\",+IF(+A3829=D3829,+VLOOKUP(D3829,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3829,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3829=\"\",\"\",+VLOOKUP(+EOMONTH(+F3829,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3829=\"\",\"\",VLOOKUP(D3829,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3829=\"\",\"\",IF(A3829=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3829,-2)+15,Cenários!$A:$D,2,FALSE)>A3829,+VLOOKUP(+EOMONTH(+A3829,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3829,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3829=\"\",\"\",VLOOKUP(F3829,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3829=\"\",\"\",IF(WORKDAY(+A3829,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3829,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3830=\"\",\"\",+IF(+A3830=D3830,+E3830,((+G3830/E3830)^+((NETWORKDAYS(+D3830,A3830,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3830,F3830,Feriados!$A$2:$A$1058)-1))*E3830)))","v":""},{"$f":"IF(A3830=\"\",\"\",+IF(+A3830=D3830,+VLOOKUP(D3830,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3830,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3830=\"\",\"\",+VLOOKUP(+EOMONTH(+F3830,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3830=\"\",\"\",VLOOKUP(D3830,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3830=\"\",\"\",IF(A3830=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3830,-2)+15,Cenários!$A:$D,2,FALSE)>A3830,+VLOOKUP(+EOMONTH(+A3830,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3830,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3830=\"\",\"\",VLOOKUP(F3830,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3830=\"\",\"\",IF(WORKDAY(+A3830,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3830,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3831=\"\",\"\",+IF(+A3831=D3831,+E3831,((+G3831/E3831)^+((NETWORKDAYS(+D3831,A3831,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3831,F3831,Feriados!$A$2:$A$1058)-1))*E3831)))","v":""},{"$f":"IF(A3831=\"\",\"\",+IF(+A3831=D3831,+VLOOKUP(D3831,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3831,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3831=\"\",\"\",+VLOOKUP(+EOMONTH(+F3831,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3831=\"\",\"\",VLOOKUP(D3831,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3831=\"\",\"\",IF(A3831=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3831,-2)+15,Cenários!$A:$D,2,FALSE)>A3831,+VLOOKUP(+EOMONTH(+A3831,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3831,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3831=\"\",\"\",VLOOKUP(F3831,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3831=\"\",\"\",IF(WORKDAY(+A3831,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3831,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3832=\"\",\"\",+IF(+A3832=D3832,+E3832,((+G3832/E3832)^+((NETWORKDAYS(+D3832,A3832,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3832,F3832,Feriados!$A$2:$A$1058)-1))*E3832)))","v":""},{"$f":"IF(A3832=\"\",\"\",+IF(+A3832=D3832,+VLOOKUP(D3832,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3832,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3832=\"\",\"\",+VLOOKUP(+EOMONTH(+F3832,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3832=\"\",\"\",VLOOKUP(D3832,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3832=\"\",\"\",IF(A3832=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3832,-2)+15,Cenários!$A:$D,2,FALSE)>A3832,+VLOOKUP(+EOMONTH(+A3832,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3832,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3832=\"\",\"\",VLOOKUP(F3832,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3832=\"\",\"\",IF(WORKDAY(+A3832,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3832,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3833=\"\",\"\",+IF(+A3833=D3833,+E3833,((+G3833/E3833)^+((NETWORKDAYS(+D3833,A3833,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3833,F3833,Feriados!$A$2:$A$1058)-1))*E3833)))","v":""},{"$f":"IF(A3833=\"\",\"\",+IF(+A3833=D3833,+VLOOKUP(D3833,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3833,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3833=\"\",\"\",+VLOOKUP(+EOMONTH(+F3833,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3833=\"\",\"\",VLOOKUP(D3833,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3833=\"\",\"\",IF(A3833=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3833,-2)+15,Cenários!$A:$D,2,FALSE)>A3833,+VLOOKUP(+EOMONTH(+A3833,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3833,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3833=\"\",\"\",VLOOKUP(F3833,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3833=\"\",\"\",IF(WORKDAY(+A3833,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3833,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3834=\"\",\"\",+IF(+A3834=D3834,+E3834,((+G3834/E3834)^+((NETWORKDAYS(+D3834,A3834,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3834,F3834,Feriados!$A$2:$A$1058)-1))*E3834)))","v":""},{"$f":"IF(A3834=\"\",\"\",+IF(+A3834=D3834,+VLOOKUP(D3834,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3834,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3834=\"\",\"\",+VLOOKUP(+EOMONTH(+F3834,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3834=\"\",\"\",VLOOKUP(D3834,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3834=\"\",\"\",IF(A3834=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3834,-2)+15,Cenários!$A:$D,2,FALSE)>A3834,+VLOOKUP(+EOMONTH(+A3834,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3834,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3834=\"\",\"\",VLOOKUP(F3834,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3834=\"\",\"\",IF(WORKDAY(+A3834,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3834,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3835=\"\",\"\",+IF(+A3835=D3835,+E3835,((+G3835/E3835)^+((NETWORKDAYS(+D3835,A3835,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3835,F3835,Feriados!$A$2:$A$1058)-1))*E3835)))","v":""},{"$f":"IF(A3835=\"\",\"\",+IF(+A3835=D3835,+VLOOKUP(D3835,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3835,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3835=\"\",\"\",+VLOOKUP(+EOMONTH(+F3835,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3835=\"\",\"\",VLOOKUP(D3835,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3835=\"\",\"\",IF(A3835=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3835,-2)+15,Cenários!$A:$D,2,FALSE)>A3835,+VLOOKUP(+EOMONTH(+A3835,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3835,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3835=\"\",\"\",VLOOKUP(F3835,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3835=\"\",\"\",IF(WORKDAY(+A3835,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3835,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3836=\"\",\"\",+IF(+A3836=D3836,+E3836,((+G3836/E3836)^+((NETWORKDAYS(+D3836,A3836,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3836,F3836,Feriados!$A$2:$A$1058)-1))*E3836)))","v":""},{"$f":"IF(A3836=\"\",\"\",+IF(+A3836=D3836,+VLOOKUP(D3836,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3836,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3836=\"\",\"\",+VLOOKUP(+EOMONTH(+F3836,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3836=\"\",\"\",VLOOKUP(D3836,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3836=\"\",\"\",IF(A3836=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3836,-2)+15,Cenários!$A:$D,2,FALSE)>A3836,+VLOOKUP(+EOMONTH(+A3836,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3836,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3836=\"\",\"\",VLOOKUP(F3836,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3836=\"\",\"\",IF(WORKDAY(+A3836,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3836,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3837=\"\",\"\",+IF(+A3837=D3837,+E3837,((+G3837/E3837)^+((NETWORKDAYS(+D3837,A3837,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3837,F3837,Feriados!$A$2:$A$1058)-1))*E3837)))","v":""},{"$f":"IF(A3837=\"\",\"\",+IF(+A3837=D3837,+VLOOKUP(D3837,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3837,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3837=\"\",\"\",+VLOOKUP(+EOMONTH(+F3837,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3837=\"\",\"\",VLOOKUP(D3837,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3837=\"\",\"\",IF(A3837=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3837,-2)+15,Cenários!$A:$D,2,FALSE)>A3837,+VLOOKUP(+EOMONTH(+A3837,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3837,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3837=\"\",\"\",VLOOKUP(F3837,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3837=\"\",\"\",IF(WORKDAY(+A3837,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3837,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3838=\"\",\"\",+IF(+A3838=D3838,+E3838,((+G3838/E3838)^+((NETWORKDAYS(+D3838,A3838,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3838,F3838,Feriados!$A$2:$A$1058)-1))*E3838)))","v":""},{"$f":"IF(A3838=\"\",\"\",+IF(+A3838=D3838,+VLOOKUP(D3838,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3838,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3838=\"\",\"\",+VLOOKUP(+EOMONTH(+F3838,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3838=\"\",\"\",VLOOKUP(D3838,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3838=\"\",\"\",IF(A3838=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3838,-2)+15,Cenários!$A:$D,2,FALSE)>A3838,+VLOOKUP(+EOMONTH(+A3838,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3838,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3838=\"\",\"\",VLOOKUP(F3838,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3838=\"\",\"\",IF(WORKDAY(+A3838,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3838,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3839=\"\",\"\",+IF(+A3839=D3839,+E3839,((+G3839/E3839)^+((NETWORKDAYS(+D3839,A3839,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3839,F3839,Feriados!$A$2:$A$1058)-1))*E3839)))","v":""},{"$f":"IF(A3839=\"\",\"\",+IF(+A3839=D3839,+VLOOKUP(D3839,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3839,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3839=\"\",\"\",+VLOOKUP(+EOMONTH(+F3839,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3839=\"\",\"\",VLOOKUP(D3839,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3839=\"\",\"\",IF(A3839=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3839,-2)+15,Cenários!$A:$D,2,FALSE)>A3839,+VLOOKUP(+EOMONTH(+A3839,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3839,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3839=\"\",\"\",VLOOKUP(F3839,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3839=\"\",\"\",IF(WORKDAY(+A3839,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3839,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3840=\"\",\"\",+IF(+A3840=D3840,+E3840,((+G3840/E3840)^+((NETWORKDAYS(+D3840,A3840,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3840,F3840,Feriados!$A$2:$A$1058)-1))*E3840)))","v":""},{"$f":"IF(A3840=\"\",\"\",+IF(+A3840=D3840,+VLOOKUP(D3840,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3840,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3840=\"\",\"\",+VLOOKUP(+EOMONTH(+F3840,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3840=\"\",\"\",VLOOKUP(D3840,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3840=\"\",\"\",IF(A3840=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3840,-2)+15,Cenários!$A:$D,2,FALSE)>A3840,+VLOOKUP(+EOMONTH(+A3840,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3840,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3840=\"\",\"\",VLOOKUP(F3840,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3840=\"\",\"\",IF(WORKDAY(+A3840,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3840,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3841=\"\",\"\",+IF(+A3841=D3841,+E3841,((+G3841/E3841)^+((NETWORKDAYS(+D3841,A3841,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3841,F3841,Feriados!$A$2:$A$1058)-1))*E3841)))","v":""},{"$f":"IF(A3841=\"\",\"\",+IF(+A3841=D3841,+VLOOKUP(D3841,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3841,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3841=\"\",\"\",+VLOOKUP(+EOMONTH(+F3841,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3841=\"\",\"\",VLOOKUP(D3841,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3841=\"\",\"\",IF(A3841=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3841,-2)+15,Cenários!$A:$D,2,FALSE)>A3841,+VLOOKUP(+EOMONTH(+A3841,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3841,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3841=\"\",\"\",VLOOKUP(F3841,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3841=\"\",\"\",IF(WORKDAY(+A3841,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3841,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3842=\"\",\"\",+IF(+A3842=D3842,+E3842,((+G3842/E3842)^+((NETWORKDAYS(+D3842,A3842,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3842,F3842,Feriados!$A$2:$A$1058)-1))*E3842)))","v":""},{"$f":"IF(A3842=\"\",\"\",+IF(+A3842=D3842,+VLOOKUP(D3842,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3842,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3842=\"\",\"\",+VLOOKUP(+EOMONTH(+F3842,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3842=\"\",\"\",VLOOKUP(D3842,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3842=\"\",\"\",IF(A3842=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3842,-2)+15,Cenários!$A:$D,2,FALSE)>A3842,+VLOOKUP(+EOMONTH(+A3842,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3842,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3842=\"\",\"\",VLOOKUP(F3842,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3842=\"\",\"\",IF(WORKDAY(+A3842,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3842,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3843=\"\",\"\",+IF(+A3843=D3843,+E3843,((+G3843/E3843)^+((NETWORKDAYS(+D3843,A3843,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3843,F3843,Feriados!$A$2:$A$1058)-1))*E3843)))","v":""},{"$f":"IF(A3843=\"\",\"\",+IF(+A3843=D3843,+VLOOKUP(D3843,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3843,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3843=\"\",\"\",+VLOOKUP(+EOMONTH(+F3843,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3843=\"\",\"\",VLOOKUP(D3843,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3843=\"\",\"\",IF(A3843=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3843,-2)+15,Cenários!$A:$D,2,FALSE)>A3843,+VLOOKUP(+EOMONTH(+A3843,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3843,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3843=\"\",\"\",VLOOKUP(F3843,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3843=\"\",\"\",IF(WORKDAY(+A3843,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3843,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3844=\"\",\"\",+IF(+A3844=D3844,+E3844,((+G3844/E3844)^+((NETWORKDAYS(+D3844,A3844,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3844,F3844,Feriados!$A$2:$A$1058)-1))*E3844)))","v":""},{"$f":"IF(A3844=\"\",\"\",+IF(+A3844=D3844,+VLOOKUP(D3844,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3844,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3844=\"\",\"\",+VLOOKUP(+EOMONTH(+F3844,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3844=\"\",\"\",VLOOKUP(D3844,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3844=\"\",\"\",IF(A3844=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3844,-2)+15,Cenários!$A:$D,2,FALSE)>A3844,+VLOOKUP(+EOMONTH(+A3844,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3844,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3844=\"\",\"\",VLOOKUP(F3844,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3844=\"\",\"\",IF(WORKDAY(+A3844,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3844,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3845=\"\",\"\",+IF(+A3845=D3845,+E3845,((+G3845/E3845)^+((NETWORKDAYS(+D3845,A3845,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3845,F3845,Feriados!$A$2:$A$1058)-1))*E3845)))","v":""},{"$f":"IF(A3845=\"\",\"\",+IF(+A3845=D3845,+VLOOKUP(D3845,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3845,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3845=\"\",\"\",+VLOOKUP(+EOMONTH(+F3845,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3845=\"\",\"\",VLOOKUP(D3845,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3845=\"\",\"\",IF(A3845=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3845,-2)+15,Cenários!$A:$D,2,FALSE)>A3845,+VLOOKUP(+EOMONTH(+A3845,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3845,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3845=\"\",\"\",VLOOKUP(F3845,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3845=\"\",\"\",IF(WORKDAY(+A3845,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3845,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3846=\"\",\"\",+IF(+A3846=D3846,+E3846,((+G3846/E3846)^+((NETWORKDAYS(+D3846,A3846,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3846,F3846,Feriados!$A$2:$A$1058)-1))*E3846)))","v":""},{"$f":"IF(A3846=\"\",\"\",+IF(+A3846=D3846,+VLOOKUP(D3846,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3846,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3846=\"\",\"\",+VLOOKUP(+EOMONTH(+F3846,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3846=\"\",\"\",VLOOKUP(D3846,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3846=\"\",\"\",IF(A3846=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3846,-2)+15,Cenários!$A:$D,2,FALSE)>A3846,+VLOOKUP(+EOMONTH(+A3846,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3846,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3846=\"\",\"\",VLOOKUP(F3846,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3846=\"\",\"\",IF(WORKDAY(+A3846,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3846,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3847=\"\",\"\",+IF(+A3847=D3847,+E3847,((+G3847/E3847)^+((NETWORKDAYS(+D3847,A3847,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3847,F3847,Feriados!$A$2:$A$1058)-1))*E3847)))","v":""},{"$f":"IF(A3847=\"\",\"\",+IF(+A3847=D3847,+VLOOKUP(D3847,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3847,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3847=\"\",\"\",+VLOOKUP(+EOMONTH(+F3847,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3847=\"\",\"\",VLOOKUP(D3847,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3847=\"\",\"\",IF(A3847=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3847,-2)+15,Cenários!$A:$D,2,FALSE)>A3847,+VLOOKUP(+EOMONTH(+A3847,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3847,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3847=\"\",\"\",VLOOKUP(F3847,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3847=\"\",\"\",IF(WORKDAY(+A3847,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3847,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3848=\"\",\"\",+IF(+A3848=D3848,+E3848,((+G3848/E3848)^+((NETWORKDAYS(+D3848,A3848,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3848,F3848,Feriados!$A$2:$A$1058)-1))*E3848)))","v":""},{"$f":"IF(A3848=\"\",\"\",+IF(+A3848=D3848,+VLOOKUP(D3848,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3848,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3848=\"\",\"\",+VLOOKUP(+EOMONTH(+F3848,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3848=\"\",\"\",VLOOKUP(D3848,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3848=\"\",\"\",IF(A3848=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3848,-2)+15,Cenários!$A:$D,2,FALSE)>A3848,+VLOOKUP(+EOMONTH(+A3848,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3848,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3848=\"\",\"\",VLOOKUP(F3848,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3848=\"\",\"\",IF(WORKDAY(+A3848,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3848,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3849=\"\",\"\",+IF(+A3849=D3849,+E3849,((+G3849/E3849)^+((NETWORKDAYS(+D3849,A3849,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3849,F3849,Feriados!$A$2:$A$1058)-1))*E3849)))","v":""},{"$f":"IF(A3849=\"\",\"\",+IF(+A3849=D3849,+VLOOKUP(D3849,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3849,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3849=\"\",\"\",+VLOOKUP(+EOMONTH(+F3849,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3849=\"\",\"\",VLOOKUP(D3849,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3849=\"\",\"\",IF(A3849=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3849,-2)+15,Cenários!$A:$D,2,FALSE)>A3849,+VLOOKUP(+EOMONTH(+A3849,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3849,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3849=\"\",\"\",VLOOKUP(F3849,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3849=\"\",\"\",IF(WORKDAY(+A3849,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3849,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3850=\"\",\"\",+IF(+A3850=D3850,+E3850,((+G3850/E3850)^+((NETWORKDAYS(+D3850,A3850,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3850,F3850,Feriados!$A$2:$A$1058)-1))*E3850)))","v":""},{"$f":"IF(A3850=\"\",\"\",+IF(+A3850=D3850,+VLOOKUP(D3850,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3850,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3850=\"\",\"\",+VLOOKUP(+EOMONTH(+F3850,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3850=\"\",\"\",VLOOKUP(D3850,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3850=\"\",\"\",IF(A3850=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3850,-2)+15,Cenários!$A:$D,2,FALSE)>A3850,+VLOOKUP(+EOMONTH(+A3850,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3850,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3850=\"\",\"\",VLOOKUP(F3850,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3850=\"\",\"\",IF(WORKDAY(+A3850,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3850,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3851=\"\",\"\",+IF(+A3851=D3851,+E3851,((+G3851/E3851)^+((NETWORKDAYS(+D3851,A3851,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3851,F3851,Feriados!$A$2:$A$1058)-1))*E3851)))","v":""},{"$f":"IF(A3851=\"\",\"\",+IF(+A3851=D3851,+VLOOKUP(D3851,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3851,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3851=\"\",\"\",+VLOOKUP(+EOMONTH(+F3851,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3851=\"\",\"\",VLOOKUP(D3851,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3851=\"\",\"\",IF(A3851=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3851,-2)+15,Cenários!$A:$D,2,FALSE)>A3851,+VLOOKUP(+EOMONTH(+A3851,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3851,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3851=\"\",\"\",VLOOKUP(F3851,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3851=\"\",\"\",IF(WORKDAY(+A3851,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3851,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3852=\"\",\"\",+IF(+A3852=D3852,+E3852,((+G3852/E3852)^+((NETWORKDAYS(+D3852,A3852,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3852,F3852,Feriados!$A$2:$A$1058)-1))*E3852)))","v":""},{"$f":"IF(A3852=\"\",\"\",+IF(+A3852=D3852,+VLOOKUP(D3852,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3852,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3852=\"\",\"\",+VLOOKUP(+EOMONTH(+F3852,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3852=\"\",\"\",VLOOKUP(D3852,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3852=\"\",\"\",IF(A3852=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3852,-2)+15,Cenários!$A:$D,2,FALSE)>A3852,+VLOOKUP(+EOMONTH(+A3852,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3852,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3852=\"\",\"\",VLOOKUP(F3852,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3852=\"\",\"\",IF(WORKDAY(+A3852,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3852,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3853=\"\",\"\",+IF(+A3853=D3853,+E3853,((+G3853/E3853)^+((NETWORKDAYS(+D3853,A3853,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3853,F3853,Feriados!$A$2:$A$1058)-1))*E3853)))","v":""},{"$f":"IF(A3853=\"\",\"\",+IF(+A3853=D3853,+VLOOKUP(D3853,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3853,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3853=\"\",\"\",+VLOOKUP(+EOMONTH(+F3853,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3853=\"\",\"\",VLOOKUP(D3853,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3853=\"\",\"\",IF(A3853=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3853,-2)+15,Cenários!$A:$D,2,FALSE)>A3853,+VLOOKUP(+EOMONTH(+A3853,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3853,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3853=\"\",\"\",VLOOKUP(F3853,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3853=\"\",\"\",IF(WORKDAY(+A3853,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3853,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3854=\"\",\"\",+IF(+A3854=D3854,+E3854,((+G3854/E3854)^+((NETWORKDAYS(+D3854,A3854,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3854,F3854,Feriados!$A$2:$A$1058)-1))*E3854)))","v":""},{"$f":"IF(A3854=\"\",\"\",+IF(+A3854=D3854,+VLOOKUP(D3854,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3854,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3854=\"\",\"\",+VLOOKUP(+EOMONTH(+F3854,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3854=\"\",\"\",VLOOKUP(D3854,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3854=\"\",\"\",IF(A3854=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3854,-2)+15,Cenários!$A:$D,2,FALSE)>A3854,+VLOOKUP(+EOMONTH(+A3854,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3854,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3854=\"\",\"\",VLOOKUP(F3854,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3854=\"\",\"\",IF(WORKDAY(+A3854,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3854,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3855=\"\",\"\",+IF(+A3855=D3855,+E3855,((+G3855/E3855)^+((NETWORKDAYS(+D3855,A3855,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3855,F3855,Feriados!$A$2:$A$1058)-1))*E3855)))","v":""},{"$f":"IF(A3855=\"\",\"\",+IF(+A3855=D3855,+VLOOKUP(D3855,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3855,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3855=\"\",\"\",+VLOOKUP(+EOMONTH(+F3855,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3855=\"\",\"\",VLOOKUP(D3855,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3855=\"\",\"\",IF(A3855=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3855,-2)+15,Cenários!$A:$D,2,FALSE)>A3855,+VLOOKUP(+EOMONTH(+A3855,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3855,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3855=\"\",\"\",VLOOKUP(F3855,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3855=\"\",\"\",IF(WORKDAY(+A3855,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3855,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3856=\"\",\"\",+IF(+A3856=D3856,+E3856,((+G3856/E3856)^+((NETWORKDAYS(+D3856,A3856,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3856,F3856,Feriados!$A$2:$A$1058)-1))*E3856)))","v":""},{"$f":"IF(A3856=\"\",\"\",+IF(+A3856=D3856,+VLOOKUP(D3856,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3856,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3856=\"\",\"\",+VLOOKUP(+EOMONTH(+F3856,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3856=\"\",\"\",VLOOKUP(D3856,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3856=\"\",\"\",IF(A3856=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3856,-2)+15,Cenários!$A:$D,2,FALSE)>A3856,+VLOOKUP(+EOMONTH(+A3856,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3856,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3856=\"\",\"\",VLOOKUP(F3856,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3856=\"\",\"\",IF(WORKDAY(+A3856,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3856,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3857=\"\",\"\",+IF(+A3857=D3857,+E3857,((+G3857/E3857)^+((NETWORKDAYS(+D3857,A3857,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3857,F3857,Feriados!$A$2:$A$1058)-1))*E3857)))","v":""},{"$f":"IF(A3857=\"\",\"\",+IF(+A3857=D3857,+VLOOKUP(D3857,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3857,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3857=\"\",\"\",+VLOOKUP(+EOMONTH(+F3857,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3857=\"\",\"\",VLOOKUP(D3857,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3857=\"\",\"\",IF(A3857=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3857,-2)+15,Cenários!$A:$D,2,FALSE)>A3857,+VLOOKUP(+EOMONTH(+A3857,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3857,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3857=\"\",\"\",VLOOKUP(F3857,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3857=\"\",\"\",IF(WORKDAY(+A3857,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3857,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3858=\"\",\"\",+IF(+A3858=D3858,+E3858,((+G3858/E3858)^+((NETWORKDAYS(+D3858,A3858,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3858,F3858,Feriados!$A$2:$A$1058)-1))*E3858)))","v":""},{"$f":"IF(A3858=\"\",\"\",+IF(+A3858=D3858,+VLOOKUP(D3858,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3858,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3858=\"\",\"\",+VLOOKUP(+EOMONTH(+F3858,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3858=\"\",\"\",VLOOKUP(D3858,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3858=\"\",\"\",IF(A3858=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3858,-2)+15,Cenários!$A:$D,2,FALSE)>A3858,+VLOOKUP(+EOMONTH(+A3858,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3858,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3858=\"\",\"\",VLOOKUP(F3858,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3858=\"\",\"\",IF(WORKDAY(+A3858,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3858,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3859=\"\",\"\",+IF(+A3859=D3859,+E3859,((+G3859/E3859)^+((NETWORKDAYS(+D3859,A3859,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3859,F3859,Feriados!$A$2:$A$1058)-1))*E3859)))","v":""},{"$f":"IF(A3859=\"\",\"\",+IF(+A3859=D3859,+VLOOKUP(D3859,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3859,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3859=\"\",\"\",+VLOOKUP(+EOMONTH(+F3859,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3859=\"\",\"\",VLOOKUP(D3859,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3859=\"\",\"\",IF(A3859=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3859,-2)+15,Cenários!$A:$D,2,FALSE)>A3859,+VLOOKUP(+EOMONTH(+A3859,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3859,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3859=\"\",\"\",VLOOKUP(F3859,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3859=\"\",\"\",IF(WORKDAY(+A3859,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3859,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3860=\"\",\"\",+IF(+A3860=D3860,+E3860,((+G3860/E3860)^+((NETWORKDAYS(+D3860,A3860,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3860,F3860,Feriados!$A$2:$A$1058)-1))*E3860)))","v":""},{"$f":"IF(A3860=\"\",\"\",+IF(+A3860=D3860,+VLOOKUP(D3860,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3860,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3860=\"\",\"\",+VLOOKUP(+EOMONTH(+F3860,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3860=\"\",\"\",VLOOKUP(D3860,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3860=\"\",\"\",IF(A3860=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3860,-2)+15,Cenários!$A:$D,2,FALSE)>A3860,+VLOOKUP(+EOMONTH(+A3860,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3860,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3860=\"\",\"\",VLOOKUP(F3860,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3860=\"\",\"\",IF(WORKDAY(+A3860,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3860,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3861=\"\",\"\",+IF(+A3861=D3861,+E3861,((+G3861/E3861)^+((NETWORKDAYS(+D3861,A3861,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3861,F3861,Feriados!$A$2:$A$1058)-1))*E3861)))","v":""},{"$f":"IF(A3861=\"\",\"\",+IF(+A3861=D3861,+VLOOKUP(D3861,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3861,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3861=\"\",\"\",+VLOOKUP(+EOMONTH(+F3861,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3861=\"\",\"\",VLOOKUP(D3861,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3861=\"\",\"\",IF(A3861=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3861,-2)+15,Cenários!$A:$D,2,FALSE)>A3861,+VLOOKUP(+EOMONTH(+A3861,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3861,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3861=\"\",\"\",VLOOKUP(F3861,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3861=\"\",\"\",IF(WORKDAY(+A3861,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3861,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3862=\"\",\"\",+IF(+A3862=D3862,+E3862,((+G3862/E3862)^+((NETWORKDAYS(+D3862,A3862,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3862,F3862,Feriados!$A$2:$A$1058)-1))*E3862)))","v":""},{"$f":"IF(A3862=\"\",\"\",+IF(+A3862=D3862,+VLOOKUP(D3862,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3862,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3862=\"\",\"\",+VLOOKUP(+EOMONTH(+F3862,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3862=\"\",\"\",VLOOKUP(D3862,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3862=\"\",\"\",IF(A3862=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3862,-2)+15,Cenários!$A:$D,2,FALSE)>A3862,+VLOOKUP(+EOMONTH(+A3862,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3862,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3862=\"\",\"\",VLOOKUP(F3862,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3862=\"\",\"\",IF(WORKDAY(+A3862,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3862,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3863=\"\",\"\",+IF(+A3863=D3863,+E3863,((+G3863/E3863)^+((NETWORKDAYS(+D3863,A3863,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3863,F3863,Feriados!$A$2:$A$1058)-1))*E3863)))","v":""},{"$f":"IF(A3863=\"\",\"\",+IF(+A3863=D3863,+VLOOKUP(D3863,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3863,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3863=\"\",\"\",+VLOOKUP(+EOMONTH(+F3863,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3863=\"\",\"\",VLOOKUP(D3863,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3863=\"\",\"\",IF(A3863=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3863,-2)+15,Cenários!$A:$D,2,FALSE)>A3863,+VLOOKUP(+EOMONTH(+A3863,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3863,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3863=\"\",\"\",VLOOKUP(F3863,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3863=\"\",\"\",IF(WORKDAY(+A3863,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3863,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3864=\"\",\"\",+IF(+A3864=D3864,+E3864,((+G3864/E3864)^+((NETWORKDAYS(+D3864,A3864,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3864,F3864,Feriados!$A$2:$A$1058)-1))*E3864)))","v":""},{"$f":"IF(A3864=\"\",\"\",+IF(+A3864=D3864,+VLOOKUP(D3864,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3864,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3864=\"\",\"\",+VLOOKUP(+EOMONTH(+F3864,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3864=\"\",\"\",VLOOKUP(D3864,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3864=\"\",\"\",IF(A3864=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3864,-2)+15,Cenários!$A:$D,2,FALSE)>A3864,+VLOOKUP(+EOMONTH(+A3864,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3864,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3864=\"\",\"\",VLOOKUP(F3864,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3864=\"\",\"\",IF(WORKDAY(+A3864,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3864,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3865=\"\",\"\",+IF(+A3865=D3865,+E3865,((+G3865/E3865)^+((NETWORKDAYS(+D3865,A3865,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3865,F3865,Feriados!$A$2:$A$1058)-1))*E3865)))","v":""},{"$f":"IF(A3865=\"\",\"\",+IF(+A3865=D3865,+VLOOKUP(D3865,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3865,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3865=\"\",\"\",+VLOOKUP(+EOMONTH(+F3865,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3865=\"\",\"\",VLOOKUP(D3865,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3865=\"\",\"\",IF(A3865=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3865,-2)+15,Cenários!$A:$D,2,FALSE)>A3865,+VLOOKUP(+EOMONTH(+A3865,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3865,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3865=\"\",\"\",VLOOKUP(F3865,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3865=\"\",\"\",IF(WORKDAY(+A3865,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3865,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3866=\"\",\"\",+IF(+A3866=D3866,+E3866,((+G3866/E3866)^+((NETWORKDAYS(+D3866,A3866,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3866,F3866,Feriados!$A$2:$A$1058)-1))*E3866)))","v":""},{"$f":"IF(A3866=\"\",\"\",+IF(+A3866=D3866,+VLOOKUP(D3866,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3866,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3866=\"\",\"\",+VLOOKUP(+EOMONTH(+F3866,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3866=\"\",\"\",VLOOKUP(D3866,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3866=\"\",\"\",IF(A3866=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3866,-2)+15,Cenários!$A:$D,2,FALSE)>A3866,+VLOOKUP(+EOMONTH(+A3866,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3866,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3866=\"\",\"\",VLOOKUP(F3866,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3866=\"\",\"\",IF(WORKDAY(+A3866,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3866,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3867=\"\",\"\",+IF(+A3867=D3867,+E3867,((+G3867/E3867)^+((NETWORKDAYS(+D3867,A3867,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3867,F3867,Feriados!$A$2:$A$1058)-1))*E3867)))","v":""},{"$f":"IF(A3867=\"\",\"\",+IF(+A3867=D3867,+VLOOKUP(D3867,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3867,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3867=\"\",\"\",+VLOOKUP(+EOMONTH(+F3867,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3867=\"\",\"\",VLOOKUP(D3867,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3867=\"\",\"\",IF(A3867=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3867,-2)+15,Cenários!$A:$D,2,FALSE)>A3867,+VLOOKUP(+EOMONTH(+A3867,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3867,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3867=\"\",\"\",VLOOKUP(F3867,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3867=\"\",\"\",IF(WORKDAY(+A3867,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3867,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3868=\"\",\"\",+IF(+A3868=D3868,+E3868,((+G3868/E3868)^+((NETWORKDAYS(+D3868,A3868,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3868,F3868,Feriados!$A$2:$A$1058)-1))*E3868)))","v":""},{"$f":"IF(A3868=\"\",\"\",+IF(+A3868=D3868,+VLOOKUP(D3868,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3868,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3868=\"\",\"\",+VLOOKUP(+EOMONTH(+F3868,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3868=\"\",\"\",VLOOKUP(D3868,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3868=\"\",\"\",IF(A3868=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3868,-2)+15,Cenários!$A:$D,2,FALSE)>A3868,+VLOOKUP(+EOMONTH(+A3868,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3868,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3868=\"\",\"\",VLOOKUP(F3868,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3868=\"\",\"\",IF(WORKDAY(+A3868,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3868,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3869=\"\",\"\",+IF(+A3869=D3869,+E3869,((+G3869/E3869)^+((NETWORKDAYS(+D3869,A3869,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3869,F3869,Feriados!$A$2:$A$1058)-1))*E3869)))","v":""},{"$f":"IF(A3869=\"\",\"\",+IF(+A3869=D3869,+VLOOKUP(D3869,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3869,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3869=\"\",\"\",+VLOOKUP(+EOMONTH(+F3869,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3869=\"\",\"\",VLOOKUP(D3869,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3869=\"\",\"\",IF(A3869=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3869,-2)+15,Cenários!$A:$D,2,FALSE)>A3869,+VLOOKUP(+EOMONTH(+A3869,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3869,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3869=\"\",\"\",VLOOKUP(F3869,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3869=\"\",\"\",IF(WORKDAY(+A3869,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3869,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3870=\"\",\"\",+IF(+A3870=D3870,+E3870,((+G3870/E3870)^+((NETWORKDAYS(+D3870,A3870,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3870,F3870,Feriados!$A$2:$A$1058)-1))*E3870)))","v":""},{"$f":"IF(A3870=\"\",\"\",+IF(+A3870=D3870,+VLOOKUP(D3870,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3870,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3870=\"\",\"\",+VLOOKUP(+EOMONTH(+F3870,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3870=\"\",\"\",VLOOKUP(D3870,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3870=\"\",\"\",IF(A3870=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3870,-2)+15,Cenários!$A:$D,2,FALSE)>A3870,+VLOOKUP(+EOMONTH(+A3870,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3870,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3870=\"\",\"\",VLOOKUP(F3870,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3870=\"\",\"\",IF(WORKDAY(+A3870,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3870,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3871=\"\",\"\",+IF(+A3871=D3871,+E3871,((+G3871/E3871)^+((NETWORKDAYS(+D3871,A3871,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3871,F3871,Feriados!$A$2:$A$1058)-1))*E3871)))","v":""},{"$f":"IF(A3871=\"\",\"\",+IF(+A3871=D3871,+VLOOKUP(D3871,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3871,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3871=\"\",\"\",+VLOOKUP(+EOMONTH(+F3871,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3871=\"\",\"\",VLOOKUP(D3871,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3871=\"\",\"\",IF(A3871=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3871,-2)+15,Cenários!$A:$D,2,FALSE)>A3871,+VLOOKUP(+EOMONTH(+A3871,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3871,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3871=\"\",\"\",VLOOKUP(F3871,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3871=\"\",\"\",IF(WORKDAY(+A3871,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3871,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3872=\"\",\"\",+IF(+A3872=D3872,+E3872,((+G3872/E3872)^+((NETWORKDAYS(+D3872,A3872,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3872,F3872,Feriados!$A$2:$A$1058)-1))*E3872)))","v":""},{"$f":"IF(A3872=\"\",\"\",+IF(+A3872=D3872,+VLOOKUP(D3872,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3872,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3872=\"\",\"\",+VLOOKUP(+EOMONTH(+F3872,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3872=\"\",\"\",VLOOKUP(D3872,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3872=\"\",\"\",IF(A3872=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3872,-2)+15,Cenários!$A:$D,2,FALSE)>A3872,+VLOOKUP(+EOMONTH(+A3872,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3872,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3872=\"\",\"\",VLOOKUP(F3872,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3872=\"\",\"\",IF(WORKDAY(+A3872,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3872,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3873=\"\",\"\",+IF(+A3873=D3873,+E3873,((+G3873/E3873)^+((NETWORKDAYS(+D3873,A3873,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3873,F3873,Feriados!$A$2:$A$1058)-1))*E3873)))","v":""},{"$f":"IF(A3873=\"\",\"\",+IF(+A3873=D3873,+VLOOKUP(D3873,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3873,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3873=\"\",\"\",+VLOOKUP(+EOMONTH(+F3873,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3873=\"\",\"\",VLOOKUP(D3873,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3873=\"\",\"\",IF(A3873=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3873,-2)+15,Cenários!$A:$D,2,FALSE)>A3873,+VLOOKUP(+EOMONTH(+A3873,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3873,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3873=\"\",\"\",VLOOKUP(F3873,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3873=\"\",\"\",IF(WORKDAY(+A3873,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3873,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3874=\"\",\"\",+IF(+A3874=D3874,+E3874,((+G3874/E3874)^+((NETWORKDAYS(+D3874,A3874,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3874,F3874,Feriados!$A$2:$A$1058)-1))*E3874)))","v":""},{"$f":"IF(A3874=\"\",\"\",+IF(+A3874=D3874,+VLOOKUP(D3874,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3874,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3874=\"\",\"\",+VLOOKUP(+EOMONTH(+F3874,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3874=\"\",\"\",VLOOKUP(D3874,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3874=\"\",\"\",IF(A3874=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3874,-2)+15,Cenários!$A:$D,2,FALSE)>A3874,+VLOOKUP(+EOMONTH(+A3874,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3874,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3874=\"\",\"\",VLOOKUP(F3874,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3874=\"\",\"\",IF(WORKDAY(+A3874,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3874,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3875=\"\",\"\",+IF(+A3875=D3875,+E3875,((+G3875/E3875)^+((NETWORKDAYS(+D3875,A3875,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3875,F3875,Feriados!$A$2:$A$1058)-1))*E3875)))","v":""},{"$f":"IF(A3875=\"\",\"\",+IF(+A3875=D3875,+VLOOKUP(D3875,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3875,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3875=\"\",\"\",+VLOOKUP(+EOMONTH(+F3875,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3875=\"\",\"\",VLOOKUP(D3875,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3875=\"\",\"\",IF(A3875=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3875,-2)+15,Cenários!$A:$D,2,FALSE)>A3875,+VLOOKUP(+EOMONTH(+A3875,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3875,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3875=\"\",\"\",VLOOKUP(F3875,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3875=\"\",\"\",IF(WORKDAY(+A3875,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3875,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3876=\"\",\"\",+IF(+A3876=D3876,+E3876,((+G3876/E3876)^+((NETWORKDAYS(+D3876,A3876,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3876,F3876,Feriados!$A$2:$A$1058)-1))*E3876)))","v":""},{"$f":"IF(A3876=\"\",\"\",+IF(+A3876=D3876,+VLOOKUP(D3876,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3876,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3876=\"\",\"\",+VLOOKUP(+EOMONTH(+F3876,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3876=\"\",\"\",VLOOKUP(D3876,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3876=\"\",\"\",IF(A3876=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3876,-2)+15,Cenários!$A:$D,2,FALSE)>A3876,+VLOOKUP(+EOMONTH(+A3876,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3876,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3876=\"\",\"\",VLOOKUP(F3876,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3876=\"\",\"\",IF(WORKDAY(+A3876,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3876,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3877=\"\",\"\",+IF(+A3877=D3877,+E3877,((+G3877/E3877)^+((NETWORKDAYS(+D3877,A3877,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3877,F3877,Feriados!$A$2:$A$1058)-1))*E3877)))","v":""},{"$f":"IF(A3877=\"\",\"\",+IF(+A3877=D3877,+VLOOKUP(D3877,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3877,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3877=\"\",\"\",+VLOOKUP(+EOMONTH(+F3877,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3877=\"\",\"\",VLOOKUP(D3877,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3877=\"\",\"\",IF(A3877=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3877,-2)+15,Cenários!$A:$D,2,FALSE)>A3877,+VLOOKUP(+EOMONTH(+A3877,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3877,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3877=\"\",\"\",VLOOKUP(F3877,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3877=\"\",\"\",IF(WORKDAY(+A3877,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3877,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3878=\"\",\"\",+IF(+A3878=D3878,+E3878,((+G3878/E3878)^+((NETWORKDAYS(+D3878,A3878,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3878,F3878,Feriados!$A$2:$A$1058)-1))*E3878)))","v":""},{"$f":"IF(A3878=\"\",\"\",+IF(+A3878=D3878,+VLOOKUP(D3878,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3878,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3878=\"\",\"\",+VLOOKUP(+EOMONTH(+F3878,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3878=\"\",\"\",VLOOKUP(D3878,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3878=\"\",\"\",IF(A3878=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3878,-2)+15,Cenários!$A:$D,2,FALSE)>A3878,+VLOOKUP(+EOMONTH(+A3878,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3878,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3878=\"\",\"\",VLOOKUP(F3878,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3878=\"\",\"\",IF(WORKDAY(+A3878,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3878,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3879=\"\",\"\",+IF(+A3879=D3879,+E3879,((+G3879/E3879)^+((NETWORKDAYS(+D3879,A3879,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3879,F3879,Feriados!$A$2:$A$1058)-1))*E3879)))","v":""},{"$f":"IF(A3879=\"\",\"\",+IF(+A3879=D3879,+VLOOKUP(D3879,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3879,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3879=\"\",\"\",+VLOOKUP(+EOMONTH(+F3879,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3879=\"\",\"\",VLOOKUP(D3879,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3879=\"\",\"\",IF(A3879=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3879,-2)+15,Cenários!$A:$D,2,FALSE)>A3879,+VLOOKUP(+EOMONTH(+A3879,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3879,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3879=\"\",\"\",VLOOKUP(F3879,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3879=\"\",\"\",IF(WORKDAY(+A3879,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3879,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3880=\"\",\"\",+IF(+A3880=D3880,+E3880,((+G3880/E3880)^+((NETWORKDAYS(+D3880,A3880,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3880,F3880,Feriados!$A$2:$A$1058)-1))*E3880)))","v":""},{"$f":"IF(A3880=\"\",\"\",+IF(+A3880=D3880,+VLOOKUP(D3880,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3880,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3880=\"\",\"\",+VLOOKUP(+EOMONTH(+F3880,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3880=\"\",\"\",VLOOKUP(D3880,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3880=\"\",\"\",IF(A3880=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3880,-2)+15,Cenários!$A:$D,2,FALSE)>A3880,+VLOOKUP(+EOMONTH(+A3880,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3880,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3880=\"\",\"\",VLOOKUP(F3880,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3880=\"\",\"\",IF(WORKDAY(+A3880,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3880,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3881=\"\",\"\",+IF(+A3881=D3881,+E3881,((+G3881/E3881)^+((NETWORKDAYS(+D3881,A3881,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3881,F3881,Feriados!$A$2:$A$1058)-1))*E3881)))","v":""},{"$f":"IF(A3881=\"\",\"\",+IF(+A3881=D3881,+VLOOKUP(D3881,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3881,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3881=\"\",\"\",+VLOOKUP(+EOMONTH(+F3881,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3881=\"\",\"\",VLOOKUP(D3881,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3881=\"\",\"\",IF(A3881=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3881,-2)+15,Cenários!$A:$D,2,FALSE)>A3881,+VLOOKUP(+EOMONTH(+A3881,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3881,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3881=\"\",\"\",VLOOKUP(F3881,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3881=\"\",\"\",IF(WORKDAY(+A3881,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3881,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3882=\"\",\"\",+IF(+A3882=D3882,+E3882,((+G3882/E3882)^+((NETWORKDAYS(+D3882,A3882,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3882,F3882,Feriados!$A$2:$A$1058)-1))*E3882)))","v":""},{"$f":"IF(A3882=\"\",\"\",+IF(+A3882=D3882,+VLOOKUP(D3882,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3882,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3882=\"\",\"\",+VLOOKUP(+EOMONTH(+F3882,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3882=\"\",\"\",VLOOKUP(D3882,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3882=\"\",\"\",IF(A3882=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3882,-2)+15,Cenários!$A:$D,2,FALSE)>A3882,+VLOOKUP(+EOMONTH(+A3882,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3882,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3882=\"\",\"\",VLOOKUP(F3882,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3882=\"\",\"\",IF(WORKDAY(+A3882,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3882,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3883=\"\",\"\",+IF(+A3883=D3883,+E3883,((+G3883/E3883)^+((NETWORKDAYS(+D3883,A3883,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3883,F3883,Feriados!$A$2:$A$1058)-1))*E3883)))","v":""},{"$f":"IF(A3883=\"\",\"\",+IF(+A3883=D3883,+VLOOKUP(D3883,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3883,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3883=\"\",\"\",+VLOOKUP(+EOMONTH(+F3883,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3883=\"\",\"\",VLOOKUP(D3883,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3883=\"\",\"\",IF(A3883=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3883,-2)+15,Cenários!$A:$D,2,FALSE)>A3883,+VLOOKUP(+EOMONTH(+A3883,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3883,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3883=\"\",\"\",VLOOKUP(F3883,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3883=\"\",\"\",IF(WORKDAY(+A3883,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3883,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3884=\"\",\"\",+IF(+A3884=D3884,+E3884,((+G3884/E3884)^+((NETWORKDAYS(+D3884,A3884,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3884,F3884,Feriados!$A$2:$A$1058)-1))*E3884)))","v":""},{"$f":"IF(A3884=\"\",\"\",+IF(+A3884=D3884,+VLOOKUP(D3884,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3884,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3884=\"\",\"\",+VLOOKUP(+EOMONTH(+F3884,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3884=\"\",\"\",VLOOKUP(D3884,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3884=\"\",\"\",IF(A3884=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3884,-2)+15,Cenários!$A:$D,2,FALSE)>A3884,+VLOOKUP(+EOMONTH(+A3884,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3884,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3884=\"\",\"\",VLOOKUP(F3884,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3884=\"\",\"\",IF(WORKDAY(+A3884,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3884,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3885=\"\",\"\",+IF(+A3885=D3885,+E3885,((+G3885/E3885)^+((NETWORKDAYS(+D3885,A3885,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3885,F3885,Feriados!$A$2:$A$1058)-1))*E3885)))","v":""},{"$f":"IF(A3885=\"\",\"\",+IF(+A3885=D3885,+VLOOKUP(D3885,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3885,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3885=\"\",\"\",+VLOOKUP(+EOMONTH(+F3885,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3885=\"\",\"\",VLOOKUP(D3885,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3885=\"\",\"\",IF(A3885=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3885,-2)+15,Cenários!$A:$D,2,FALSE)>A3885,+VLOOKUP(+EOMONTH(+A3885,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3885,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3885=\"\",\"\",VLOOKUP(F3885,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3885=\"\",\"\",IF(WORKDAY(+A3885,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3885,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3886=\"\",\"\",+IF(+A3886=D3886,+E3886,((+G3886/E3886)^+((NETWORKDAYS(+D3886,A3886,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3886,F3886,Feriados!$A$2:$A$1058)-1))*E3886)))","v":""},{"$f":"IF(A3886=\"\",\"\",+IF(+A3886=D3886,+VLOOKUP(D3886,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3886,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3886=\"\",\"\",+VLOOKUP(+EOMONTH(+F3886,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3886=\"\",\"\",VLOOKUP(D3886,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3886=\"\",\"\",IF(A3886=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3886,-2)+15,Cenários!$A:$D,2,FALSE)>A3886,+VLOOKUP(+EOMONTH(+A3886,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3886,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3886=\"\",\"\",VLOOKUP(F3886,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3886=\"\",\"\",IF(WORKDAY(+A3886,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3886,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3887=\"\",\"\",+IF(+A3887=D3887,+E3887,((+G3887/E3887)^+((NETWORKDAYS(+D3887,A3887,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3887,F3887,Feriados!$A$2:$A$1058)-1))*E3887)))","v":""},{"$f":"IF(A3887=\"\",\"\",+IF(+A3887=D3887,+VLOOKUP(D3887,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3887,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3887=\"\",\"\",+VLOOKUP(+EOMONTH(+F3887,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3887=\"\",\"\",VLOOKUP(D3887,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3887=\"\",\"\",IF(A3887=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3887,-2)+15,Cenários!$A:$D,2,FALSE)>A3887,+VLOOKUP(+EOMONTH(+A3887,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3887,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3887=\"\",\"\",VLOOKUP(F3887,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3887=\"\",\"\",IF(WORKDAY(+A3887,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3887,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3888=\"\",\"\",+IF(+A3888=D3888,+E3888,((+G3888/E3888)^+((NETWORKDAYS(+D3888,A3888,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3888,F3888,Feriados!$A$2:$A$1058)-1))*E3888)))","v":""},{"$f":"IF(A3888=\"\",\"\",+IF(+A3888=D3888,+VLOOKUP(D3888,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3888,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3888=\"\",\"\",+VLOOKUP(+EOMONTH(+F3888,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3888=\"\",\"\",VLOOKUP(D3888,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3888=\"\",\"\",IF(A3888=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3888,-2)+15,Cenários!$A:$D,2,FALSE)>A3888,+VLOOKUP(+EOMONTH(+A3888,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3888,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3888=\"\",\"\",VLOOKUP(F3888,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3888=\"\",\"\",IF(WORKDAY(+A3888,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3888,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3889=\"\",\"\",+IF(+A3889=D3889,+E3889,((+G3889/E3889)^+((NETWORKDAYS(+D3889,A3889,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3889,F3889,Feriados!$A$2:$A$1058)-1))*E3889)))","v":""},{"$f":"IF(A3889=\"\",\"\",+IF(+A3889=D3889,+VLOOKUP(D3889,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3889,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3889=\"\",\"\",+VLOOKUP(+EOMONTH(+F3889,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3889=\"\",\"\",VLOOKUP(D3889,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3889=\"\",\"\",IF(A3889=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3889,-2)+15,Cenários!$A:$D,2,FALSE)>A3889,+VLOOKUP(+EOMONTH(+A3889,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3889,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3889=\"\",\"\",VLOOKUP(F3889,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3889=\"\",\"\",IF(WORKDAY(+A3889,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3889,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3890=\"\",\"\",+IF(+A3890=D3890,+E3890,((+G3890/E3890)^+((NETWORKDAYS(+D3890,A3890,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3890,F3890,Feriados!$A$2:$A$1058)-1))*E3890)))","v":""},{"$f":"IF(A3890=\"\",\"\",+IF(+A3890=D3890,+VLOOKUP(D3890,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3890,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3890=\"\",\"\",+VLOOKUP(+EOMONTH(+F3890,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3890=\"\",\"\",VLOOKUP(D3890,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3890=\"\",\"\",IF(A3890=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3890,-2)+15,Cenários!$A:$D,2,FALSE)>A3890,+VLOOKUP(+EOMONTH(+A3890,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3890,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3890=\"\",\"\",VLOOKUP(F3890,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3890=\"\",\"\",IF(WORKDAY(+A3890,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3890,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3891=\"\",\"\",+IF(+A3891=D3891,+E3891,((+G3891/E3891)^+((NETWORKDAYS(+D3891,A3891,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3891,F3891,Feriados!$A$2:$A$1058)-1))*E3891)))","v":""},{"$f":"IF(A3891=\"\",\"\",+IF(+A3891=D3891,+VLOOKUP(D3891,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3891,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3891=\"\",\"\",+VLOOKUP(+EOMONTH(+F3891,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3891=\"\",\"\",VLOOKUP(D3891,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3891=\"\",\"\",IF(A3891=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3891,-2)+15,Cenários!$A:$D,2,FALSE)>A3891,+VLOOKUP(+EOMONTH(+A3891,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3891,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3891=\"\",\"\",VLOOKUP(F3891,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3891=\"\",\"\",IF(WORKDAY(+A3891,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3891,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3892=\"\",\"\",+IF(+A3892=D3892,+E3892,((+G3892/E3892)^+((NETWORKDAYS(+D3892,A3892,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3892,F3892,Feriados!$A$2:$A$1058)-1))*E3892)))","v":""},{"$f":"IF(A3892=\"\",\"\",+IF(+A3892=D3892,+VLOOKUP(D3892,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3892,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3892=\"\",\"\",+VLOOKUP(+EOMONTH(+F3892,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3892=\"\",\"\",VLOOKUP(D3892,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3892=\"\",\"\",IF(A3892=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3892,-2)+15,Cenários!$A:$D,2,FALSE)>A3892,+VLOOKUP(+EOMONTH(+A3892,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3892,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3892=\"\",\"\",VLOOKUP(F3892,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3892=\"\",\"\",IF(WORKDAY(+A3892,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3892,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3893=\"\",\"\",+IF(+A3893=D3893,+E3893,((+G3893/E3893)^+((NETWORKDAYS(+D3893,A3893,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3893,F3893,Feriados!$A$2:$A$1058)-1))*E3893)))","v":""},{"$f":"IF(A3893=\"\",\"\",+IF(+A3893=D3893,+VLOOKUP(D3893,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3893,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3893=\"\",\"\",+VLOOKUP(+EOMONTH(+F3893,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3893=\"\",\"\",VLOOKUP(D3893,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3893=\"\",\"\",IF(A3893=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3893,-2)+15,Cenários!$A:$D,2,FALSE)>A3893,+VLOOKUP(+EOMONTH(+A3893,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3893,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3893=\"\",\"\",VLOOKUP(F3893,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3893=\"\",\"\",IF(WORKDAY(+A3893,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3893,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3894=\"\",\"\",+IF(+A3894=D3894,+E3894,((+G3894/E3894)^+((NETWORKDAYS(+D3894,A3894,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3894,F3894,Feriados!$A$2:$A$1058)-1))*E3894)))","v":""},{"$f":"IF(A3894=\"\",\"\",+IF(+A3894=D3894,+VLOOKUP(D3894,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3894,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3894=\"\",\"\",+VLOOKUP(+EOMONTH(+F3894,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3894=\"\",\"\",VLOOKUP(D3894,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3894=\"\",\"\",IF(A3894=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3894,-2)+15,Cenários!$A:$D,2,FALSE)>A3894,+VLOOKUP(+EOMONTH(+A3894,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3894,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3894=\"\",\"\",VLOOKUP(F3894,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3894=\"\",\"\",IF(WORKDAY(+A3894,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3894,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3895=\"\",\"\",+IF(+A3895=D3895,+E3895,((+G3895/E3895)^+((NETWORKDAYS(+D3895,A3895,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3895,F3895,Feriados!$A$2:$A$1058)-1))*E3895)))","v":""},{"$f":"IF(A3895=\"\",\"\",+IF(+A3895=D3895,+VLOOKUP(D3895,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3895,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3895=\"\",\"\",+VLOOKUP(+EOMONTH(+F3895,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3895=\"\",\"\",VLOOKUP(D3895,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3895=\"\",\"\",IF(A3895=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3895,-2)+15,Cenários!$A:$D,2,FALSE)>A3895,+VLOOKUP(+EOMONTH(+A3895,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3895,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3895=\"\",\"\",VLOOKUP(F3895,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3895=\"\",\"\",IF(WORKDAY(+A3895,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3895,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3896=\"\",\"\",+IF(+A3896=D3896,+E3896,((+G3896/E3896)^+((NETWORKDAYS(+D3896,A3896,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3896,F3896,Feriados!$A$2:$A$1058)-1))*E3896)))","v":""},{"$f":"IF(A3896=\"\",\"\",+IF(+A3896=D3896,+VLOOKUP(D3896,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3896,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3896=\"\",\"\",+VLOOKUP(+EOMONTH(+F3896,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3896=\"\",\"\",VLOOKUP(D3896,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3896=\"\",\"\",IF(A3896=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3896,-2)+15,Cenários!$A:$D,2,FALSE)>A3896,+VLOOKUP(+EOMONTH(+A3896,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3896,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3896=\"\",\"\",VLOOKUP(F3896,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3896=\"\",\"\",IF(WORKDAY(+A3896,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3896,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3897=\"\",\"\",+IF(+A3897=D3897,+E3897,((+G3897/E3897)^+((NETWORKDAYS(+D3897,A3897,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3897,F3897,Feriados!$A$2:$A$1058)-1))*E3897)))","v":""},{"$f":"IF(A3897=\"\",\"\",+IF(+A3897=D3897,+VLOOKUP(D3897,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3897,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3897=\"\",\"\",+VLOOKUP(+EOMONTH(+F3897,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3897=\"\",\"\",VLOOKUP(D3897,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3897=\"\",\"\",IF(A3897=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3897,-2)+15,Cenários!$A:$D,2,FALSE)>A3897,+VLOOKUP(+EOMONTH(+A3897,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3897,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3897=\"\",\"\",VLOOKUP(F3897,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3897=\"\",\"\",IF(WORKDAY(+A3897,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3897,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3898=\"\",\"\",+IF(+A3898=D3898,+E3898,((+G3898/E3898)^+((NETWORKDAYS(+D3898,A3898,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3898,F3898,Feriados!$A$2:$A$1058)-1))*E3898)))","v":""},{"$f":"IF(A3898=\"\",\"\",+IF(+A3898=D3898,+VLOOKUP(D3898,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3898,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3898=\"\",\"\",+VLOOKUP(+EOMONTH(+F3898,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3898=\"\",\"\",VLOOKUP(D3898,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3898=\"\",\"\",IF(A3898=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3898,-2)+15,Cenários!$A:$D,2,FALSE)>A3898,+VLOOKUP(+EOMONTH(+A3898,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3898,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3898=\"\",\"\",VLOOKUP(F3898,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3898=\"\",\"\",IF(WORKDAY(+A3898,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3898,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3899=\"\",\"\",+IF(+A3899=D3899,+E3899,((+G3899/E3899)^+((NETWORKDAYS(+D3899,A3899,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3899,F3899,Feriados!$A$2:$A$1058)-1))*E3899)))","v":""},{"$f":"IF(A3899=\"\",\"\",+IF(+A3899=D3899,+VLOOKUP(D3899,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3899,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3899=\"\",\"\",+VLOOKUP(+EOMONTH(+F3899,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3899=\"\",\"\",VLOOKUP(D3899,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3899=\"\",\"\",IF(A3899=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3899,-2)+15,Cenários!$A:$D,2,FALSE)>A3899,+VLOOKUP(+EOMONTH(+A3899,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3899,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3899=\"\",\"\",VLOOKUP(F3899,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3899=\"\",\"\",IF(WORKDAY(+A3899,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3899,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3900=\"\",\"\",+IF(+A3900=D3900,+E3900,((+G3900/E3900)^+((NETWORKDAYS(+D3900,A3900,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3900,F3900,Feriados!$A$2:$A$1058)-1))*E3900)))","v":""},{"$f":"IF(A3900=\"\",\"\",+IF(+A3900=D3900,+VLOOKUP(D3900,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3900,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3900=\"\",\"\",+VLOOKUP(+EOMONTH(+F3900,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3900=\"\",\"\",VLOOKUP(D3900,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3900=\"\",\"\",IF(A3900=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3900,-2)+15,Cenários!$A:$D,2,FALSE)>A3900,+VLOOKUP(+EOMONTH(+A3900,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3900,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3900=\"\",\"\",VLOOKUP(F3900,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3900=\"\",\"\",IF(WORKDAY(+A3900,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3900,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3901=\"\",\"\",+IF(+A3901=D3901,+E3901,((+G3901/E3901)^+((NETWORKDAYS(+D3901,A3901,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3901,F3901,Feriados!$A$2:$A$1058)-1))*E3901)))","v":""},{"$f":"IF(A3901=\"\",\"\",+IF(+A3901=D3901,+VLOOKUP(D3901,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3901,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3901=\"\",\"\",+VLOOKUP(+EOMONTH(+F3901,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3901=\"\",\"\",VLOOKUP(D3901,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3901=\"\",\"\",IF(A3901=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3901,-2)+15,Cenários!$A:$D,2,FALSE)>A3901,+VLOOKUP(+EOMONTH(+A3901,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3901,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3901=\"\",\"\",VLOOKUP(F3901,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3901=\"\",\"\",IF(WORKDAY(+A3901,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3901,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3902=\"\",\"\",+IF(+A3902=D3902,+E3902,((+G3902/E3902)^+((NETWORKDAYS(+D3902,A3902,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3902,F3902,Feriados!$A$2:$A$1058)-1))*E3902)))","v":""},{"$f":"IF(A3902=\"\",\"\",+IF(+A3902=D3902,+VLOOKUP(D3902,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3902,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3902=\"\",\"\",+VLOOKUP(+EOMONTH(+F3902,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3902=\"\",\"\",VLOOKUP(D3902,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3902=\"\",\"\",IF(A3902=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3902,-2)+15,Cenários!$A:$D,2,FALSE)>A3902,+VLOOKUP(+EOMONTH(+A3902,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3902,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3902=\"\",\"\",VLOOKUP(F3902,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3902=\"\",\"\",IF(WORKDAY(+A3902,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3902,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3903=\"\",\"\",+IF(+A3903=D3903,+E3903,((+G3903/E3903)^+((NETWORKDAYS(+D3903,A3903,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3903,F3903,Feriados!$A$2:$A$1058)-1))*E3903)))","v":""},{"$f":"IF(A3903=\"\",\"\",+IF(+A3903=D3903,+VLOOKUP(D3903,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3903,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3903=\"\",\"\",+VLOOKUP(+EOMONTH(+F3903,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3903=\"\",\"\",VLOOKUP(D3903,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3903=\"\",\"\",IF(A3903=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3903,-2)+15,Cenários!$A:$D,2,FALSE)>A3903,+VLOOKUP(+EOMONTH(+A3903,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3903,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3903=\"\",\"\",VLOOKUP(F3903,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3903=\"\",\"\",IF(WORKDAY(+A3903,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3903,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3904=\"\",\"\",+IF(+A3904=D3904,+E3904,((+G3904/E3904)^+((NETWORKDAYS(+D3904,A3904,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3904,F3904,Feriados!$A$2:$A$1058)-1))*E3904)))","v":""},{"$f":"IF(A3904=\"\",\"\",+IF(+A3904=D3904,+VLOOKUP(D3904,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3904,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3904=\"\",\"\",+VLOOKUP(+EOMONTH(+F3904,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3904=\"\",\"\",VLOOKUP(D3904,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3904=\"\",\"\",IF(A3904=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3904,-2)+15,Cenários!$A:$D,2,FALSE)>A3904,+VLOOKUP(+EOMONTH(+A3904,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3904,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3904=\"\",\"\",VLOOKUP(F3904,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3904=\"\",\"\",IF(WORKDAY(+A3904,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3904,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3905=\"\",\"\",+IF(+A3905=D3905,+E3905,((+G3905/E3905)^+((NETWORKDAYS(+D3905,A3905,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3905,F3905,Feriados!$A$2:$A$1058)-1))*E3905)))","v":""},{"$f":"IF(A3905=\"\",\"\",+IF(+A3905=D3905,+VLOOKUP(D3905,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3905,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3905=\"\",\"\",+VLOOKUP(+EOMONTH(+F3905,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3905=\"\",\"\",VLOOKUP(D3905,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3905=\"\",\"\",IF(A3905=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3905,-2)+15,Cenários!$A:$D,2,FALSE)>A3905,+VLOOKUP(+EOMONTH(+A3905,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3905,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3905=\"\",\"\",VLOOKUP(F3905,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3905=\"\",\"\",IF(WORKDAY(+A3905,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3905,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3906=\"\",\"\",+IF(+A3906=D3906,+E3906,((+G3906/E3906)^+((NETWORKDAYS(+D3906,A3906,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3906,F3906,Feriados!$A$2:$A$1058)-1))*E3906)))","v":""},{"$f":"IF(A3906=\"\",\"\",+IF(+A3906=D3906,+VLOOKUP(D3906,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3906,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3906=\"\",\"\",+VLOOKUP(+EOMONTH(+F3906,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3906=\"\",\"\",VLOOKUP(D3906,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3906=\"\",\"\",IF(A3906=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3906,-2)+15,Cenários!$A:$D,2,FALSE)>A3906,+VLOOKUP(+EOMONTH(+A3906,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3906,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3906=\"\",\"\",VLOOKUP(F3906,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3906=\"\",\"\",IF(WORKDAY(+A3906,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3906,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3907=\"\",\"\",+IF(+A3907=D3907,+E3907,((+G3907/E3907)^+((NETWORKDAYS(+D3907,A3907,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3907,F3907,Feriados!$A$2:$A$1058)-1))*E3907)))","v":""},{"$f":"IF(A3907=\"\",\"\",+IF(+A3907=D3907,+VLOOKUP(D3907,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3907,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3907=\"\",\"\",+VLOOKUP(+EOMONTH(+F3907,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3907=\"\",\"\",VLOOKUP(D3907,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3907=\"\",\"\",IF(A3907=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3907,-2)+15,Cenários!$A:$D,2,FALSE)>A3907,+VLOOKUP(+EOMONTH(+A3907,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3907,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3907=\"\",\"\",VLOOKUP(F3907,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3907=\"\",\"\",IF(WORKDAY(+A3907,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3907,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3908=\"\",\"\",+IF(+A3908=D3908,+E3908,((+G3908/E3908)^+((NETWORKDAYS(+D3908,A3908,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3908,F3908,Feriados!$A$2:$A$1058)-1))*E3908)))","v":""},{"$f":"IF(A3908=\"\",\"\",+IF(+A3908=D3908,+VLOOKUP(D3908,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3908,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3908=\"\",\"\",+VLOOKUP(+EOMONTH(+F3908,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3908=\"\",\"\",VLOOKUP(D3908,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3908=\"\",\"\",IF(A3908=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3908,-2)+15,Cenários!$A:$D,2,FALSE)>A3908,+VLOOKUP(+EOMONTH(+A3908,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3908,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3908=\"\",\"\",VLOOKUP(F3908,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3908=\"\",\"\",IF(WORKDAY(+A3908,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3908,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3909=\"\",\"\",+IF(+A3909=D3909,+E3909,((+G3909/E3909)^+((NETWORKDAYS(+D3909,A3909,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3909,F3909,Feriados!$A$2:$A$1058)-1))*E3909)))","v":""},{"$f":"IF(A3909=\"\",\"\",+IF(+A3909=D3909,+VLOOKUP(D3909,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3909,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3909=\"\",\"\",+VLOOKUP(+EOMONTH(+F3909,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3909=\"\",\"\",VLOOKUP(D3909,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3909=\"\",\"\",IF(A3909=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3909,-2)+15,Cenários!$A:$D,2,FALSE)>A3909,+VLOOKUP(+EOMONTH(+A3909,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3909,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3909=\"\",\"\",VLOOKUP(F3909,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3909=\"\",\"\",IF(WORKDAY(+A3909,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3909,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3910=\"\",\"\",+IF(+A3910=D3910,+E3910,((+G3910/E3910)^+((NETWORKDAYS(+D3910,A3910,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3910,F3910,Feriados!$A$2:$A$1058)-1))*E3910)))","v":""},{"$f":"IF(A3910=\"\",\"\",+IF(+A3910=D3910,+VLOOKUP(D3910,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3910,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3910=\"\",\"\",+VLOOKUP(+EOMONTH(+F3910,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3910=\"\",\"\",VLOOKUP(D3910,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3910=\"\",\"\",IF(A3910=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3910,-2)+15,Cenários!$A:$D,2,FALSE)>A3910,+VLOOKUP(+EOMONTH(+A3910,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3910,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3910=\"\",\"\",VLOOKUP(F3910,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3910=\"\",\"\",IF(WORKDAY(+A3910,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3910,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3911=\"\",\"\",+IF(+A3911=D3911,+E3911,((+G3911/E3911)^+((NETWORKDAYS(+D3911,A3911,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3911,F3911,Feriados!$A$2:$A$1058)-1))*E3911)))","v":""},{"$f":"IF(A3911=\"\",\"\",+IF(+A3911=D3911,+VLOOKUP(D3911,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3911,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3911=\"\",\"\",+VLOOKUP(+EOMONTH(+F3911,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3911=\"\",\"\",VLOOKUP(D3911,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3911=\"\",\"\",IF(A3911=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3911,-2)+15,Cenários!$A:$D,2,FALSE)>A3911,+VLOOKUP(+EOMONTH(+A3911,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3911,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3911=\"\",\"\",VLOOKUP(F3911,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3911=\"\",\"\",IF(WORKDAY(+A3911,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3911,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3912=\"\",\"\",+IF(+A3912=D3912,+E3912,((+G3912/E3912)^+((NETWORKDAYS(+D3912,A3912,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3912,F3912,Feriados!$A$2:$A$1058)-1))*E3912)))","v":""},{"$f":"IF(A3912=\"\",\"\",+IF(+A3912=D3912,+VLOOKUP(D3912,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3912,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3912=\"\",\"\",+VLOOKUP(+EOMONTH(+F3912,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3912=\"\",\"\",VLOOKUP(D3912,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3912=\"\",\"\",IF(A3912=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3912,-2)+15,Cenários!$A:$D,2,FALSE)>A3912,+VLOOKUP(+EOMONTH(+A3912,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3912,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3912=\"\",\"\",VLOOKUP(F3912,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3912=\"\",\"\",IF(WORKDAY(+A3912,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3912,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3913=\"\",\"\",+IF(+A3913=D3913,+E3913,((+G3913/E3913)^+((NETWORKDAYS(+D3913,A3913,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3913,F3913,Feriados!$A$2:$A$1058)-1))*E3913)))","v":""},{"$f":"IF(A3913=\"\",\"\",+IF(+A3913=D3913,+VLOOKUP(D3913,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3913,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3913=\"\",\"\",+VLOOKUP(+EOMONTH(+F3913,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3913=\"\",\"\",VLOOKUP(D3913,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3913=\"\",\"\",IF(A3913=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3913,-2)+15,Cenários!$A:$D,2,FALSE)>A3913,+VLOOKUP(+EOMONTH(+A3913,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3913,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3913=\"\",\"\",VLOOKUP(F3913,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3913=\"\",\"\",IF(WORKDAY(+A3913,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3913,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3914=\"\",\"\",+IF(+A3914=D3914,+E3914,((+G3914/E3914)^+((NETWORKDAYS(+D3914,A3914,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3914,F3914,Feriados!$A$2:$A$1058)-1))*E3914)))","v":""},{"$f":"IF(A3914=\"\",\"\",+IF(+A3914=D3914,+VLOOKUP(D3914,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3914,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3914=\"\",\"\",+VLOOKUP(+EOMONTH(+F3914,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3914=\"\",\"\",VLOOKUP(D3914,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3914=\"\",\"\",IF(A3914=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3914,-2)+15,Cenários!$A:$D,2,FALSE)>A3914,+VLOOKUP(+EOMONTH(+A3914,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3914,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3914=\"\",\"\",VLOOKUP(F3914,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3914=\"\",\"\",IF(WORKDAY(+A3914,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3914,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3915=\"\",\"\",+IF(+A3915=D3915,+E3915,((+G3915/E3915)^+((NETWORKDAYS(+D3915,A3915,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3915,F3915,Feriados!$A$2:$A$1058)-1))*E3915)))","v":""},{"$f":"IF(A3915=\"\",\"\",+IF(+A3915=D3915,+VLOOKUP(D3915,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3915,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3915=\"\",\"\",+VLOOKUP(+EOMONTH(+F3915,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3915=\"\",\"\",VLOOKUP(D3915,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3915=\"\",\"\",IF(A3915=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3915,-2)+15,Cenários!$A:$D,2,FALSE)>A3915,+VLOOKUP(+EOMONTH(+A3915,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3915,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3915=\"\",\"\",VLOOKUP(F3915,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3915=\"\",\"\",IF(WORKDAY(+A3915,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3915,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3916=\"\",\"\",+IF(+A3916=D3916,+E3916,((+G3916/E3916)^+((NETWORKDAYS(+D3916,A3916,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3916,F3916,Feriados!$A$2:$A$1058)-1))*E3916)))","v":""},{"$f":"IF(A3916=\"\",\"\",+IF(+A3916=D3916,+VLOOKUP(D3916,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3916,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3916=\"\",\"\",+VLOOKUP(+EOMONTH(+F3916,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3916=\"\",\"\",VLOOKUP(D3916,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3916=\"\",\"\",IF(A3916=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3916,-2)+15,Cenários!$A:$D,2,FALSE)>A3916,+VLOOKUP(+EOMONTH(+A3916,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3916,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3916=\"\",\"\",VLOOKUP(F3916,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3916=\"\",\"\",IF(WORKDAY(+A3916,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3916,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3917=\"\",\"\",+IF(+A3917=D3917,+E3917,((+G3917/E3917)^+((NETWORKDAYS(+D3917,A3917,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3917,F3917,Feriados!$A$2:$A$1058)-1))*E3917)))","v":""},{"$f":"IF(A3917=\"\",\"\",+IF(+A3917=D3917,+VLOOKUP(D3917,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3917,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3917=\"\",\"\",+VLOOKUP(+EOMONTH(+F3917,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3917=\"\",\"\",VLOOKUP(D3917,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3917=\"\",\"\",IF(A3917=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3917,-2)+15,Cenários!$A:$D,2,FALSE)>A3917,+VLOOKUP(+EOMONTH(+A3917,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3917,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3917=\"\",\"\",VLOOKUP(F3917,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3917=\"\",\"\",IF(WORKDAY(+A3917,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3917,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3918=\"\",\"\",+IF(+A3918=D3918,+E3918,((+G3918/E3918)^+((NETWORKDAYS(+D3918,A3918,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3918,F3918,Feriados!$A$2:$A$1058)-1))*E3918)))","v":""},{"$f":"IF(A3918=\"\",\"\",+IF(+A3918=D3918,+VLOOKUP(D3918,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3918,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3918=\"\",\"\",+VLOOKUP(+EOMONTH(+F3918,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3918=\"\",\"\",VLOOKUP(D3918,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3918=\"\",\"\",IF(A3918=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3918,-2)+15,Cenários!$A:$D,2,FALSE)>A3918,+VLOOKUP(+EOMONTH(+A3918,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3918,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3918=\"\",\"\",VLOOKUP(F3918,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3918=\"\",\"\",IF(WORKDAY(+A3918,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3918,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3919=\"\",\"\",+IF(+A3919=D3919,+E3919,((+G3919/E3919)^+((NETWORKDAYS(+D3919,A3919,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3919,F3919,Feriados!$A$2:$A$1058)-1))*E3919)))","v":""},{"$f":"IF(A3919=\"\",\"\",+IF(+A3919=D3919,+VLOOKUP(D3919,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3919,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3919=\"\",\"\",+VLOOKUP(+EOMONTH(+F3919,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3919=\"\",\"\",VLOOKUP(D3919,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3919=\"\",\"\",IF(A3919=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3919,-2)+15,Cenários!$A:$D,2,FALSE)>A3919,+VLOOKUP(+EOMONTH(+A3919,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3919,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3919=\"\",\"\",VLOOKUP(F3919,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3919=\"\",\"\",IF(WORKDAY(+A3919,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3919,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3920=\"\",\"\",+IF(+A3920=D3920,+E3920,((+G3920/E3920)^+((NETWORKDAYS(+D3920,A3920,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3920,F3920,Feriados!$A$2:$A$1058)-1))*E3920)))","v":""},{"$f":"IF(A3920=\"\",\"\",+IF(+A3920=D3920,+VLOOKUP(D3920,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3920,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3920=\"\",\"\",+VLOOKUP(+EOMONTH(+F3920,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3920=\"\",\"\",VLOOKUP(D3920,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3920=\"\",\"\",IF(A3920=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3920,-2)+15,Cenários!$A:$D,2,FALSE)>A3920,+VLOOKUP(+EOMONTH(+A3920,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3920,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3920=\"\",\"\",VLOOKUP(F3920,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3920=\"\",\"\",IF(WORKDAY(+A3920,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3920,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3921=\"\",\"\",+IF(+A3921=D3921,+E3921,((+G3921/E3921)^+((NETWORKDAYS(+D3921,A3921,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3921,F3921,Feriados!$A$2:$A$1058)-1))*E3921)))","v":""},{"$f":"IF(A3921=\"\",\"\",+IF(+A3921=D3921,+VLOOKUP(D3921,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3921,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3921=\"\",\"\",+VLOOKUP(+EOMONTH(+F3921,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3921=\"\",\"\",VLOOKUP(D3921,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3921=\"\",\"\",IF(A3921=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3921,-2)+15,Cenários!$A:$D,2,FALSE)>A3921,+VLOOKUP(+EOMONTH(+A3921,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3921,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3921=\"\",\"\",VLOOKUP(F3921,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3921=\"\",\"\",IF(WORKDAY(+A3921,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3921,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3922=\"\",\"\",+IF(+A3922=D3922,+E3922,((+G3922/E3922)^+((NETWORKDAYS(+D3922,A3922,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3922,F3922,Feriados!$A$2:$A$1058)-1))*E3922)))","v":""},{"$f":"IF(A3922=\"\",\"\",+IF(+A3922=D3922,+VLOOKUP(D3922,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3922,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3922=\"\",\"\",+VLOOKUP(+EOMONTH(+F3922,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3922=\"\",\"\",VLOOKUP(D3922,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3922=\"\",\"\",IF(A3922=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3922,-2)+15,Cenários!$A:$D,2,FALSE)>A3922,+VLOOKUP(+EOMONTH(+A3922,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3922,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3922=\"\",\"\",VLOOKUP(F3922,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3922=\"\",\"\",IF(WORKDAY(+A3922,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3922,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3923=\"\",\"\",+IF(+A3923=D3923,+E3923,((+G3923/E3923)^+((NETWORKDAYS(+D3923,A3923,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3923,F3923,Feriados!$A$2:$A$1058)-1))*E3923)))","v":""},{"$f":"IF(A3923=\"\",\"\",+IF(+A3923=D3923,+VLOOKUP(D3923,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3923,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3923=\"\",\"\",+VLOOKUP(+EOMONTH(+F3923,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3923=\"\",\"\",VLOOKUP(D3923,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3923=\"\",\"\",IF(A3923=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3923,-2)+15,Cenários!$A:$D,2,FALSE)>A3923,+VLOOKUP(+EOMONTH(+A3923,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3923,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3923=\"\",\"\",VLOOKUP(F3923,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3923=\"\",\"\",IF(WORKDAY(+A3923,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3923,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3924=\"\",\"\",+IF(+A3924=D3924,+E3924,((+G3924/E3924)^+((NETWORKDAYS(+D3924,A3924,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3924,F3924,Feriados!$A$2:$A$1058)-1))*E3924)))","v":""},{"$f":"IF(A3924=\"\",\"\",+IF(+A3924=D3924,+VLOOKUP(D3924,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3924,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3924=\"\",\"\",+VLOOKUP(+EOMONTH(+F3924,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3924=\"\",\"\",VLOOKUP(D3924,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3924=\"\",\"\",IF(A3924=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3924,-2)+15,Cenários!$A:$D,2,FALSE)>A3924,+VLOOKUP(+EOMONTH(+A3924,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3924,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3924=\"\",\"\",VLOOKUP(F3924,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3924=\"\",\"\",IF(WORKDAY(+A3924,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3924,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3925=\"\",\"\",+IF(+A3925=D3925,+E3925,((+G3925/E3925)^+((NETWORKDAYS(+D3925,A3925,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3925,F3925,Feriados!$A$2:$A$1058)-1))*E3925)))","v":""},{"$f":"IF(A3925=\"\",\"\",+IF(+A3925=D3925,+VLOOKUP(D3925,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3925,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3925=\"\",\"\",+VLOOKUP(+EOMONTH(+F3925,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3925=\"\",\"\",VLOOKUP(D3925,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3925=\"\",\"\",IF(A3925=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3925,-2)+15,Cenários!$A:$D,2,FALSE)>A3925,+VLOOKUP(+EOMONTH(+A3925,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3925,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3925=\"\",\"\",VLOOKUP(F3925,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3925=\"\",\"\",IF(WORKDAY(+A3925,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3925,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3926=\"\",\"\",+IF(+A3926=D3926,+E3926,((+G3926/E3926)^+((NETWORKDAYS(+D3926,A3926,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3926,F3926,Feriados!$A$2:$A$1058)-1))*E3926)))","v":""},{"$f":"IF(A3926=\"\",\"\",+IF(+A3926=D3926,+VLOOKUP(D3926,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3926,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3926=\"\",\"\",+VLOOKUP(+EOMONTH(+F3926,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3926=\"\",\"\",VLOOKUP(D3926,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3926=\"\",\"\",IF(A3926=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3926,-2)+15,Cenários!$A:$D,2,FALSE)>A3926,+VLOOKUP(+EOMONTH(+A3926,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3926,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3926=\"\",\"\",VLOOKUP(F3926,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3926=\"\",\"\",IF(WORKDAY(+A3926,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3926,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3927=\"\",\"\",+IF(+A3927=D3927,+E3927,((+G3927/E3927)^+((NETWORKDAYS(+D3927,A3927,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3927,F3927,Feriados!$A$2:$A$1058)-1))*E3927)))","v":""},{"$f":"IF(A3927=\"\",\"\",+IF(+A3927=D3927,+VLOOKUP(D3927,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3927,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3927=\"\",\"\",+VLOOKUP(+EOMONTH(+F3927,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3927=\"\",\"\",VLOOKUP(D3927,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3927=\"\",\"\",IF(A3927=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3927,-2)+15,Cenários!$A:$D,2,FALSE)>A3927,+VLOOKUP(+EOMONTH(+A3927,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3927,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3927=\"\",\"\",VLOOKUP(F3927,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3927=\"\",\"\",IF(WORKDAY(+A3927,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3927,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3928=\"\",\"\",+IF(+A3928=D3928,+E3928,((+G3928/E3928)^+((NETWORKDAYS(+D3928,A3928,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3928,F3928,Feriados!$A$2:$A$1058)-1))*E3928)))","v":""},{"$f":"IF(A3928=\"\",\"\",+IF(+A3928=D3928,+VLOOKUP(D3928,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3928,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3928=\"\",\"\",+VLOOKUP(+EOMONTH(+F3928,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3928=\"\",\"\",VLOOKUP(D3928,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3928=\"\",\"\",IF(A3928=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3928,-2)+15,Cenários!$A:$D,2,FALSE)>A3928,+VLOOKUP(+EOMONTH(+A3928,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3928,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3928=\"\",\"\",VLOOKUP(F3928,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3928=\"\",\"\",IF(WORKDAY(+A3928,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3928,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3929=\"\",\"\",+IF(+A3929=D3929,+E3929,((+G3929/E3929)^+((NETWORKDAYS(+D3929,A3929,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3929,F3929,Feriados!$A$2:$A$1058)-1))*E3929)))","v":""},{"$f":"IF(A3929=\"\",\"\",+IF(+A3929=D3929,+VLOOKUP(D3929,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3929,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3929=\"\",\"\",+VLOOKUP(+EOMONTH(+F3929,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3929=\"\",\"\",VLOOKUP(D3929,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3929=\"\",\"\",IF(A3929=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3929,-2)+15,Cenários!$A:$D,2,FALSE)>A3929,+VLOOKUP(+EOMONTH(+A3929,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3929,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3929=\"\",\"\",VLOOKUP(F3929,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3929=\"\",\"\",IF(WORKDAY(+A3929,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3929,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3930=\"\",\"\",+IF(+A3930=D3930,+E3930,((+G3930/E3930)^+((NETWORKDAYS(+D3930,A3930,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3930,F3930,Feriados!$A$2:$A$1058)-1))*E3930)))","v":""},{"$f":"IF(A3930=\"\",\"\",+IF(+A3930=D3930,+VLOOKUP(D3930,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3930,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3930=\"\",\"\",+VLOOKUP(+EOMONTH(+F3930,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3930=\"\",\"\",VLOOKUP(D3930,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3930=\"\",\"\",IF(A3930=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3930,-2)+15,Cenários!$A:$D,2,FALSE)>A3930,+VLOOKUP(+EOMONTH(+A3930,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3930,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3930=\"\",\"\",VLOOKUP(F3930,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3930=\"\",\"\",IF(WORKDAY(+A3930,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3930,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3931=\"\",\"\",+IF(+A3931=D3931,+E3931,((+G3931/E3931)^+((NETWORKDAYS(+D3931,A3931,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3931,F3931,Feriados!$A$2:$A$1058)-1))*E3931)))","v":""},{"$f":"IF(A3931=\"\",\"\",+IF(+A3931=D3931,+VLOOKUP(D3931,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3931,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3931=\"\",\"\",+VLOOKUP(+EOMONTH(+F3931,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3931=\"\",\"\",VLOOKUP(D3931,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3931=\"\",\"\",IF(A3931=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3931,-2)+15,Cenários!$A:$D,2,FALSE)>A3931,+VLOOKUP(+EOMONTH(+A3931,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3931,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3931=\"\",\"\",VLOOKUP(F3931,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3931=\"\",\"\",IF(WORKDAY(+A3931,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3931,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3932=\"\",\"\",+IF(+A3932=D3932,+E3932,((+G3932/E3932)^+((NETWORKDAYS(+D3932,A3932,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3932,F3932,Feriados!$A$2:$A$1058)-1))*E3932)))","v":""},{"$f":"IF(A3932=\"\",\"\",+IF(+A3932=D3932,+VLOOKUP(D3932,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3932,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3932=\"\",\"\",+VLOOKUP(+EOMONTH(+F3932,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3932=\"\",\"\",VLOOKUP(D3932,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3932=\"\",\"\",IF(A3932=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3932,-2)+15,Cenários!$A:$D,2,FALSE)>A3932,+VLOOKUP(+EOMONTH(+A3932,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3932,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3932=\"\",\"\",VLOOKUP(F3932,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3932=\"\",\"\",IF(WORKDAY(+A3932,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3932,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3933=\"\",\"\",+IF(+A3933=D3933,+E3933,((+G3933/E3933)^+((NETWORKDAYS(+D3933,A3933,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3933,F3933,Feriados!$A$2:$A$1058)-1))*E3933)))","v":""},{"$f":"IF(A3933=\"\",\"\",+IF(+A3933=D3933,+VLOOKUP(D3933,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3933,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3933=\"\",\"\",+VLOOKUP(+EOMONTH(+F3933,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3933=\"\",\"\",VLOOKUP(D3933,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3933=\"\",\"\",IF(A3933=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3933,-2)+15,Cenários!$A:$D,2,FALSE)>A3933,+VLOOKUP(+EOMONTH(+A3933,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3933,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3933=\"\",\"\",VLOOKUP(F3933,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3933=\"\",\"\",IF(WORKDAY(+A3933,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3933,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3934=\"\",\"\",+IF(+A3934=D3934,+E3934,((+G3934/E3934)^+((NETWORKDAYS(+D3934,A3934,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3934,F3934,Feriados!$A$2:$A$1058)-1))*E3934)))","v":""},{"$f":"IF(A3934=\"\",\"\",+IF(+A3934=D3934,+VLOOKUP(D3934,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3934,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3934=\"\",\"\",+VLOOKUP(+EOMONTH(+F3934,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3934=\"\",\"\",VLOOKUP(D3934,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3934=\"\",\"\",IF(A3934=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3934,-2)+15,Cenários!$A:$D,2,FALSE)>A3934,+VLOOKUP(+EOMONTH(+A3934,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3934,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3934=\"\",\"\",VLOOKUP(F3934,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3934=\"\",\"\",IF(WORKDAY(+A3934,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3934,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3935=\"\",\"\",+IF(+A3935=D3935,+E3935,((+G3935/E3935)^+((NETWORKDAYS(+D3935,A3935,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3935,F3935,Feriados!$A$2:$A$1058)-1))*E3935)))","v":""},{"$f":"IF(A3935=\"\",\"\",+IF(+A3935=D3935,+VLOOKUP(D3935,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3935,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3935=\"\",\"\",+VLOOKUP(+EOMONTH(+F3935,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3935=\"\",\"\",VLOOKUP(D3935,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3935=\"\",\"\",IF(A3935=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3935,-2)+15,Cenários!$A:$D,2,FALSE)>A3935,+VLOOKUP(+EOMONTH(+A3935,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3935,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3935=\"\",\"\",VLOOKUP(F3935,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3935=\"\",\"\",IF(WORKDAY(+A3935,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3935,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3936=\"\",\"\",+IF(+A3936=D3936,+E3936,((+G3936/E3936)^+((NETWORKDAYS(+D3936,A3936,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3936,F3936,Feriados!$A$2:$A$1058)-1))*E3936)))","v":""},{"$f":"IF(A3936=\"\",\"\",+IF(+A3936=D3936,+VLOOKUP(D3936,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3936,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3936=\"\",\"\",+VLOOKUP(+EOMONTH(+F3936,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3936=\"\",\"\",VLOOKUP(D3936,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3936=\"\",\"\",IF(A3936=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3936,-2)+15,Cenários!$A:$D,2,FALSE)>A3936,+VLOOKUP(+EOMONTH(+A3936,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3936,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3936=\"\",\"\",VLOOKUP(F3936,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3936=\"\",\"\",IF(WORKDAY(+A3936,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3936,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3937=\"\",\"\",+IF(+A3937=D3937,+E3937,((+G3937/E3937)^+((NETWORKDAYS(+D3937,A3937,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3937,F3937,Feriados!$A$2:$A$1058)-1))*E3937)))","v":""},{"$f":"IF(A3937=\"\",\"\",+IF(+A3937=D3937,+VLOOKUP(D3937,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3937,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3937=\"\",\"\",+VLOOKUP(+EOMONTH(+F3937,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3937=\"\",\"\",VLOOKUP(D3937,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3937=\"\",\"\",IF(A3937=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3937,-2)+15,Cenários!$A:$D,2,FALSE)>A3937,+VLOOKUP(+EOMONTH(+A3937,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3937,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3937=\"\",\"\",VLOOKUP(F3937,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3937=\"\",\"\",IF(WORKDAY(+A3937,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3937,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3938=\"\",\"\",+IF(+A3938=D3938,+E3938,((+G3938/E3938)^+((NETWORKDAYS(+D3938,A3938,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3938,F3938,Feriados!$A$2:$A$1058)-1))*E3938)))","v":""},{"$f":"IF(A3938=\"\",\"\",+IF(+A3938=D3938,+VLOOKUP(D3938,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3938,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3938=\"\",\"\",+VLOOKUP(+EOMONTH(+F3938,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3938=\"\",\"\",VLOOKUP(D3938,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3938=\"\",\"\",IF(A3938=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3938,-2)+15,Cenários!$A:$D,2,FALSE)>A3938,+VLOOKUP(+EOMONTH(+A3938,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3938,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3938=\"\",\"\",VLOOKUP(F3938,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3938=\"\",\"\",IF(WORKDAY(+A3938,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3938,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3939=\"\",\"\",+IF(+A3939=D3939,+E3939,((+G3939/E3939)^+((NETWORKDAYS(+D3939,A3939,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3939,F3939,Feriados!$A$2:$A$1058)-1))*E3939)))","v":""},{"$f":"IF(A3939=\"\",\"\",+IF(+A3939=D3939,+VLOOKUP(D3939,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3939,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3939=\"\",\"\",+VLOOKUP(+EOMONTH(+F3939,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3939=\"\",\"\",VLOOKUP(D3939,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3939=\"\",\"\",IF(A3939=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3939,-2)+15,Cenários!$A:$D,2,FALSE)>A3939,+VLOOKUP(+EOMONTH(+A3939,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3939,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3939=\"\",\"\",VLOOKUP(F3939,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3939=\"\",\"\",IF(WORKDAY(+A3939,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3939,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3940=\"\",\"\",+IF(+A3940=D3940,+E3940,((+G3940/E3940)^+((NETWORKDAYS(+D3940,A3940,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3940,F3940,Feriados!$A$2:$A$1058)-1))*E3940)))","v":""},{"$f":"IF(A3940=\"\",\"\",+IF(+A3940=D3940,+VLOOKUP(D3940,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3940,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3940=\"\",\"\",+VLOOKUP(+EOMONTH(+F3940,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3940=\"\",\"\",VLOOKUP(D3940,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3940=\"\",\"\",IF(A3940=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3940,-2)+15,Cenários!$A:$D,2,FALSE)>A3940,+VLOOKUP(+EOMONTH(+A3940,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3940,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3940=\"\",\"\",VLOOKUP(F3940,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3940=\"\",\"\",IF(WORKDAY(+A3940,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3940,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3941=\"\",\"\",+IF(+A3941=D3941,+E3941,((+G3941/E3941)^+((NETWORKDAYS(+D3941,A3941,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3941,F3941,Feriados!$A$2:$A$1058)-1))*E3941)))","v":""},{"$f":"IF(A3941=\"\",\"\",+IF(+A3941=D3941,+VLOOKUP(D3941,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3941,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3941=\"\",\"\",+VLOOKUP(+EOMONTH(+F3941,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3941=\"\",\"\",VLOOKUP(D3941,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3941=\"\",\"\",IF(A3941=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3941,-2)+15,Cenários!$A:$D,2,FALSE)>A3941,+VLOOKUP(+EOMONTH(+A3941,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3941,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3941=\"\",\"\",VLOOKUP(F3941,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3941=\"\",\"\",IF(WORKDAY(+A3941,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3941,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3942=\"\",\"\",+IF(+A3942=D3942,+E3942,((+G3942/E3942)^+((NETWORKDAYS(+D3942,A3942,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3942,F3942,Feriados!$A$2:$A$1058)-1))*E3942)))","v":""},{"$f":"IF(A3942=\"\",\"\",+IF(+A3942=D3942,+VLOOKUP(D3942,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3942,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3942=\"\",\"\",+VLOOKUP(+EOMONTH(+F3942,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3942=\"\",\"\",VLOOKUP(D3942,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3942=\"\",\"\",IF(A3942=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3942,-2)+15,Cenários!$A:$D,2,FALSE)>A3942,+VLOOKUP(+EOMONTH(+A3942,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3942,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3942=\"\",\"\",VLOOKUP(F3942,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3942=\"\",\"\",IF(WORKDAY(+A3942,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3942,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3943=\"\",\"\",+IF(+A3943=D3943,+E3943,((+G3943/E3943)^+((NETWORKDAYS(+D3943,A3943,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3943,F3943,Feriados!$A$2:$A$1058)-1))*E3943)))","v":""},{"$f":"IF(A3943=\"\",\"\",+IF(+A3943=D3943,+VLOOKUP(D3943,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3943,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3943=\"\",\"\",+VLOOKUP(+EOMONTH(+F3943,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3943=\"\",\"\",VLOOKUP(D3943,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3943=\"\",\"\",IF(A3943=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3943,-2)+15,Cenários!$A:$D,2,FALSE)>A3943,+VLOOKUP(+EOMONTH(+A3943,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3943,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3943=\"\",\"\",VLOOKUP(F3943,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3943=\"\",\"\",IF(WORKDAY(+A3943,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3943,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3944=\"\",\"\",+IF(+A3944=D3944,+E3944,((+G3944/E3944)^+((NETWORKDAYS(+D3944,A3944,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3944,F3944,Feriados!$A$2:$A$1058)-1))*E3944)))","v":""},{"$f":"IF(A3944=\"\",\"\",+IF(+A3944=D3944,+VLOOKUP(D3944,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3944,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3944=\"\",\"\",+VLOOKUP(+EOMONTH(+F3944,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3944=\"\",\"\",VLOOKUP(D3944,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3944=\"\",\"\",IF(A3944=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3944,-2)+15,Cenários!$A:$D,2,FALSE)>A3944,+VLOOKUP(+EOMONTH(+A3944,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3944,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3944=\"\",\"\",VLOOKUP(F3944,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3944=\"\",\"\",IF(WORKDAY(+A3944,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3944,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3945=\"\",\"\",+IF(+A3945=D3945,+E3945,((+G3945/E3945)^+((NETWORKDAYS(+D3945,A3945,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3945,F3945,Feriados!$A$2:$A$1058)-1))*E3945)))","v":""},{"$f":"IF(A3945=\"\",\"\",+IF(+A3945=D3945,+VLOOKUP(D3945,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3945,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3945=\"\",\"\",+VLOOKUP(+EOMONTH(+F3945,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3945=\"\",\"\",VLOOKUP(D3945,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3945=\"\",\"\",IF(A3945=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3945,-2)+15,Cenários!$A:$D,2,FALSE)>A3945,+VLOOKUP(+EOMONTH(+A3945,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3945,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3945=\"\",\"\",VLOOKUP(F3945,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3945=\"\",\"\",IF(WORKDAY(+A3945,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3945,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3946=\"\",\"\",+IF(+A3946=D3946,+E3946,((+G3946/E3946)^+((NETWORKDAYS(+D3946,A3946,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3946,F3946,Feriados!$A$2:$A$1058)-1))*E3946)))","v":""},{"$f":"IF(A3946=\"\",\"\",+IF(+A3946=D3946,+VLOOKUP(D3946,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3946,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3946=\"\",\"\",+VLOOKUP(+EOMONTH(+F3946,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3946=\"\",\"\",VLOOKUP(D3946,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3946=\"\",\"\",IF(A3946=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3946,-2)+15,Cenários!$A:$D,2,FALSE)>A3946,+VLOOKUP(+EOMONTH(+A3946,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3946,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3946=\"\",\"\",VLOOKUP(F3946,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3946=\"\",\"\",IF(WORKDAY(+A3946,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3946,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3947=\"\",\"\",+IF(+A3947=D3947,+E3947,((+G3947/E3947)^+((NETWORKDAYS(+D3947,A3947,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3947,F3947,Feriados!$A$2:$A$1058)-1))*E3947)))","v":""},{"$f":"IF(A3947=\"\",\"\",+IF(+A3947=D3947,+VLOOKUP(D3947,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3947,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3947=\"\",\"\",+VLOOKUP(+EOMONTH(+F3947,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3947=\"\",\"\",VLOOKUP(D3947,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3947=\"\",\"\",IF(A3947=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3947,-2)+15,Cenários!$A:$D,2,FALSE)>A3947,+VLOOKUP(+EOMONTH(+A3947,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3947,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3947=\"\",\"\",VLOOKUP(F3947,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3947=\"\",\"\",IF(WORKDAY(+A3947,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3947,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3948=\"\",\"\",+IF(+A3948=D3948,+E3948,((+G3948/E3948)^+((NETWORKDAYS(+D3948,A3948,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3948,F3948,Feriados!$A$2:$A$1058)-1))*E3948)))","v":""},{"$f":"IF(A3948=\"\",\"\",+IF(+A3948=D3948,+VLOOKUP(D3948,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3948,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3948=\"\",\"\",+VLOOKUP(+EOMONTH(+F3948,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3948=\"\",\"\",VLOOKUP(D3948,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3948=\"\",\"\",IF(A3948=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3948,-2)+15,Cenários!$A:$D,2,FALSE)>A3948,+VLOOKUP(+EOMONTH(+A3948,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3948,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3948=\"\",\"\",VLOOKUP(F3948,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3948=\"\",\"\",IF(WORKDAY(+A3948,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3948,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3949=\"\",\"\",+IF(+A3949=D3949,+E3949,((+G3949/E3949)^+((NETWORKDAYS(+D3949,A3949,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3949,F3949,Feriados!$A$2:$A$1058)-1))*E3949)))","v":""},{"$f":"IF(A3949=\"\",\"\",+IF(+A3949=D3949,+VLOOKUP(D3949,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3949,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3949=\"\",\"\",+VLOOKUP(+EOMONTH(+F3949,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3949=\"\",\"\",VLOOKUP(D3949,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3949=\"\",\"\",IF(A3949=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3949,-2)+15,Cenários!$A:$D,2,FALSE)>A3949,+VLOOKUP(+EOMONTH(+A3949,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3949,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3949=\"\",\"\",VLOOKUP(F3949,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3949=\"\",\"\",IF(WORKDAY(+A3949,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3949,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3950=\"\",\"\",+IF(+A3950=D3950,+E3950,((+G3950/E3950)^+((NETWORKDAYS(+D3950,A3950,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3950,F3950,Feriados!$A$2:$A$1058)-1))*E3950)))","v":""},{"$f":"IF(A3950=\"\",\"\",+IF(+A3950=D3950,+VLOOKUP(D3950,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3950,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3950=\"\",\"\",+VLOOKUP(+EOMONTH(+F3950,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3950=\"\",\"\",VLOOKUP(D3950,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3950=\"\",\"\",IF(A3950=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3950,-2)+15,Cenários!$A:$D,2,FALSE)>A3950,+VLOOKUP(+EOMONTH(+A3950,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3950,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3950=\"\",\"\",VLOOKUP(F3950,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3950=\"\",\"\",IF(WORKDAY(+A3950,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3950,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3951=\"\",\"\",+IF(+A3951=D3951,+E3951,((+G3951/E3951)^+((NETWORKDAYS(+D3951,A3951,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3951,F3951,Feriados!$A$2:$A$1058)-1))*E3951)))","v":""},{"$f":"IF(A3951=\"\",\"\",+IF(+A3951=D3951,+VLOOKUP(D3951,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3951,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3951=\"\",\"\",+VLOOKUP(+EOMONTH(+F3951,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3951=\"\",\"\",VLOOKUP(D3951,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3951=\"\",\"\",IF(A3951=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3951,-2)+15,Cenários!$A:$D,2,FALSE)>A3951,+VLOOKUP(+EOMONTH(+A3951,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3951,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3951=\"\",\"\",VLOOKUP(F3951,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3951=\"\",\"\",IF(WORKDAY(+A3951,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3951,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3952=\"\",\"\",+IF(+A3952=D3952,+E3952,((+G3952/E3952)^+((NETWORKDAYS(+D3952,A3952,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3952,F3952,Feriados!$A$2:$A$1058)-1))*E3952)))","v":""},{"$f":"IF(A3952=\"\",\"\",+IF(+A3952=D3952,+VLOOKUP(D3952,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3952,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3952=\"\",\"\",+VLOOKUP(+EOMONTH(+F3952,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3952=\"\",\"\",VLOOKUP(D3952,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3952=\"\",\"\",IF(A3952=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3952,-2)+15,Cenários!$A:$D,2,FALSE)>A3952,+VLOOKUP(+EOMONTH(+A3952,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3952,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3952=\"\",\"\",VLOOKUP(F3952,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3952=\"\",\"\",IF(WORKDAY(+A3952,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3952,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3953=\"\",\"\",+IF(+A3953=D3953,+E3953,((+G3953/E3953)^+((NETWORKDAYS(+D3953,A3953,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3953,F3953,Feriados!$A$2:$A$1058)-1))*E3953)))","v":""},{"$f":"IF(A3953=\"\",\"\",+IF(+A3953=D3953,+VLOOKUP(D3953,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3953,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3953=\"\",\"\",+VLOOKUP(+EOMONTH(+F3953,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3953=\"\",\"\",VLOOKUP(D3953,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3953=\"\",\"\",IF(A3953=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3953,-2)+15,Cenários!$A:$D,2,FALSE)>A3953,+VLOOKUP(+EOMONTH(+A3953,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3953,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3953=\"\",\"\",VLOOKUP(F3953,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3953=\"\",\"\",IF(WORKDAY(+A3953,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3953,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3954=\"\",\"\",+IF(+A3954=D3954,+E3954,((+G3954/E3954)^+((NETWORKDAYS(+D3954,A3954,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3954,F3954,Feriados!$A$2:$A$1058)-1))*E3954)))","v":""},{"$f":"IF(A3954=\"\",\"\",+IF(+A3954=D3954,+VLOOKUP(D3954,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3954,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3954=\"\",\"\",+VLOOKUP(+EOMONTH(+F3954,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3954=\"\",\"\",VLOOKUP(D3954,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3954=\"\",\"\",IF(A3954=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3954,-2)+15,Cenários!$A:$D,2,FALSE)>A3954,+VLOOKUP(+EOMONTH(+A3954,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3954,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3954=\"\",\"\",VLOOKUP(F3954,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3954=\"\",\"\",IF(WORKDAY(+A3954,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3954,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3955=\"\",\"\",+IF(+A3955=D3955,+E3955,((+G3955/E3955)^+((NETWORKDAYS(+D3955,A3955,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3955,F3955,Feriados!$A$2:$A$1058)-1))*E3955)))","v":""},{"$f":"IF(A3955=\"\",\"\",+IF(+A3955=D3955,+VLOOKUP(D3955,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3955,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3955=\"\",\"\",+VLOOKUP(+EOMONTH(+F3955,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3955=\"\",\"\",VLOOKUP(D3955,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3955=\"\",\"\",IF(A3955=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3955,-2)+15,Cenários!$A:$D,2,FALSE)>A3955,+VLOOKUP(+EOMONTH(+A3955,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3955,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3955=\"\",\"\",VLOOKUP(F3955,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3955=\"\",\"\",IF(WORKDAY(+A3955,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3955,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3956=\"\",\"\",+IF(+A3956=D3956,+E3956,((+G3956/E3956)^+((NETWORKDAYS(+D3956,A3956,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3956,F3956,Feriados!$A$2:$A$1058)-1))*E3956)))","v":""},{"$f":"IF(A3956=\"\",\"\",+IF(+A3956=D3956,+VLOOKUP(D3956,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3956,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3956=\"\",\"\",+VLOOKUP(+EOMONTH(+F3956,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3956=\"\",\"\",VLOOKUP(D3956,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3956=\"\",\"\",IF(A3956=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3956,-2)+15,Cenários!$A:$D,2,FALSE)>A3956,+VLOOKUP(+EOMONTH(+A3956,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3956,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3956=\"\",\"\",VLOOKUP(F3956,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3956=\"\",\"\",IF(WORKDAY(+A3956,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3956,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3957=\"\",\"\",+IF(+A3957=D3957,+E3957,((+G3957/E3957)^+((NETWORKDAYS(+D3957,A3957,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3957,F3957,Feriados!$A$2:$A$1058)-1))*E3957)))","v":""},{"$f":"IF(A3957=\"\",\"\",+IF(+A3957=D3957,+VLOOKUP(D3957,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3957,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3957=\"\",\"\",+VLOOKUP(+EOMONTH(+F3957,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3957=\"\",\"\",VLOOKUP(D3957,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3957=\"\",\"\",IF(A3957=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3957,-2)+15,Cenários!$A:$D,2,FALSE)>A3957,+VLOOKUP(+EOMONTH(+A3957,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3957,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3957=\"\",\"\",VLOOKUP(F3957,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3957=\"\",\"\",IF(WORKDAY(+A3957,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3957,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3958=\"\",\"\",+IF(+A3958=D3958,+E3958,((+G3958/E3958)^+((NETWORKDAYS(+D3958,A3958,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3958,F3958,Feriados!$A$2:$A$1058)-1))*E3958)))","v":""},{"$f":"IF(A3958=\"\",\"\",+IF(+A3958=D3958,+VLOOKUP(D3958,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3958,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3958=\"\",\"\",+VLOOKUP(+EOMONTH(+F3958,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3958=\"\",\"\",VLOOKUP(D3958,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3958=\"\",\"\",IF(A3958=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3958,-2)+15,Cenários!$A:$D,2,FALSE)>A3958,+VLOOKUP(+EOMONTH(+A3958,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3958,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3958=\"\",\"\",VLOOKUP(F3958,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3958=\"\",\"\",IF(WORKDAY(+A3958,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3958,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3959=\"\",\"\",+IF(+A3959=D3959,+E3959,((+G3959/E3959)^+((NETWORKDAYS(+D3959,A3959,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3959,F3959,Feriados!$A$2:$A$1058)-1))*E3959)))","v":""},{"$f":"IF(A3959=\"\",\"\",+IF(+A3959=D3959,+VLOOKUP(D3959,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3959,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3959=\"\",\"\",+VLOOKUP(+EOMONTH(+F3959,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3959=\"\",\"\",VLOOKUP(D3959,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3959=\"\",\"\",IF(A3959=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3959,-2)+15,Cenários!$A:$D,2,FALSE)>A3959,+VLOOKUP(+EOMONTH(+A3959,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3959,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3959=\"\",\"\",VLOOKUP(F3959,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3959=\"\",\"\",IF(WORKDAY(+A3959,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3959,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3960=\"\",\"\",+IF(+A3960=D3960,+E3960,((+G3960/E3960)^+((NETWORKDAYS(+D3960,A3960,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3960,F3960,Feriados!$A$2:$A$1058)-1))*E3960)))","v":""},{"$f":"IF(A3960=\"\",\"\",+IF(+A3960=D3960,+VLOOKUP(D3960,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3960,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3960=\"\",\"\",+VLOOKUP(+EOMONTH(+F3960,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3960=\"\",\"\",VLOOKUP(D3960,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3960=\"\",\"\",IF(A3960=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3960,-2)+15,Cenários!$A:$D,2,FALSE)>A3960,+VLOOKUP(+EOMONTH(+A3960,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3960,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3960=\"\",\"\",VLOOKUP(F3960,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3960=\"\",\"\",IF(WORKDAY(+A3960,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3960,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3961=\"\",\"\",+IF(+A3961=D3961,+E3961,((+G3961/E3961)^+((NETWORKDAYS(+D3961,A3961,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3961,F3961,Feriados!$A$2:$A$1058)-1))*E3961)))","v":""},{"$f":"IF(A3961=\"\",\"\",+IF(+A3961=D3961,+VLOOKUP(D3961,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3961,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3961=\"\",\"\",+VLOOKUP(+EOMONTH(+F3961,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3961=\"\",\"\",VLOOKUP(D3961,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3961=\"\",\"\",IF(A3961=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3961,-2)+15,Cenários!$A:$D,2,FALSE)>A3961,+VLOOKUP(+EOMONTH(+A3961,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3961,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3961=\"\",\"\",VLOOKUP(F3961,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3961=\"\",\"\",IF(WORKDAY(+A3961,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3961,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3962=\"\",\"\",+IF(+A3962=D3962,+E3962,((+G3962/E3962)^+((NETWORKDAYS(+D3962,A3962,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3962,F3962,Feriados!$A$2:$A$1058)-1))*E3962)))","v":""},{"$f":"IF(A3962=\"\",\"\",+IF(+A3962=D3962,+VLOOKUP(D3962,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3962,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3962=\"\",\"\",+VLOOKUP(+EOMONTH(+F3962,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3962=\"\",\"\",VLOOKUP(D3962,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3962=\"\",\"\",IF(A3962=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3962,-2)+15,Cenários!$A:$D,2,FALSE)>A3962,+VLOOKUP(+EOMONTH(+A3962,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3962,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3962=\"\",\"\",VLOOKUP(F3962,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3962=\"\",\"\",IF(WORKDAY(+A3962,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3962,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3963=\"\",\"\",+IF(+A3963=D3963,+E3963,((+G3963/E3963)^+((NETWORKDAYS(+D3963,A3963,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3963,F3963,Feriados!$A$2:$A$1058)-1))*E3963)))","v":""},{"$f":"IF(A3963=\"\",\"\",+IF(+A3963=D3963,+VLOOKUP(D3963,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3963,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3963=\"\",\"\",+VLOOKUP(+EOMONTH(+F3963,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3963=\"\",\"\",VLOOKUP(D3963,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3963=\"\",\"\",IF(A3963=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3963,-2)+15,Cenários!$A:$D,2,FALSE)>A3963,+VLOOKUP(+EOMONTH(+A3963,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3963,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3963=\"\",\"\",VLOOKUP(F3963,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3963=\"\",\"\",IF(WORKDAY(+A3963,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3963,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3964=\"\",\"\",+IF(+A3964=D3964,+E3964,((+G3964/E3964)^+((NETWORKDAYS(+D3964,A3964,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3964,F3964,Feriados!$A$2:$A$1058)-1))*E3964)))","v":""},{"$f":"IF(A3964=\"\",\"\",+IF(+A3964=D3964,+VLOOKUP(D3964,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3964,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3964=\"\",\"\",+VLOOKUP(+EOMONTH(+F3964,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3964=\"\",\"\",VLOOKUP(D3964,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3964=\"\",\"\",IF(A3964=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3964,-2)+15,Cenários!$A:$D,2,FALSE)>A3964,+VLOOKUP(+EOMONTH(+A3964,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3964,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3964=\"\",\"\",VLOOKUP(F3964,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3964=\"\",\"\",IF(WORKDAY(+A3964,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3964,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3965=\"\",\"\",+IF(+A3965=D3965,+E3965,((+G3965/E3965)^+((NETWORKDAYS(+D3965,A3965,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3965,F3965,Feriados!$A$2:$A$1058)-1))*E3965)))","v":""},{"$f":"IF(A3965=\"\",\"\",+IF(+A3965=D3965,+VLOOKUP(D3965,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3965,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3965=\"\",\"\",+VLOOKUP(+EOMONTH(+F3965,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3965=\"\",\"\",VLOOKUP(D3965,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3965=\"\",\"\",IF(A3965=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3965,-2)+15,Cenários!$A:$D,2,FALSE)>A3965,+VLOOKUP(+EOMONTH(+A3965,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3965,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3965=\"\",\"\",VLOOKUP(F3965,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3965=\"\",\"\",IF(WORKDAY(+A3965,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3965,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3966=\"\",\"\",+IF(+A3966=D3966,+E3966,((+G3966/E3966)^+((NETWORKDAYS(+D3966,A3966,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3966,F3966,Feriados!$A$2:$A$1058)-1))*E3966)))","v":""},{"$f":"IF(A3966=\"\",\"\",+IF(+A3966=D3966,+VLOOKUP(D3966,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3966,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3966=\"\",\"\",+VLOOKUP(+EOMONTH(+F3966,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3966=\"\",\"\",VLOOKUP(D3966,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3966=\"\",\"\",IF(A3966=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3966,-2)+15,Cenários!$A:$D,2,FALSE)>A3966,+VLOOKUP(+EOMONTH(+A3966,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3966,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3966=\"\",\"\",VLOOKUP(F3966,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3966=\"\",\"\",IF(WORKDAY(+A3966,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3966,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3967=\"\",\"\",+IF(+A3967=D3967,+E3967,((+G3967/E3967)^+((NETWORKDAYS(+D3967,A3967,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3967,F3967,Feriados!$A$2:$A$1058)-1))*E3967)))","v":""},{"$f":"IF(A3967=\"\",\"\",+IF(+A3967=D3967,+VLOOKUP(D3967,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3967,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3967=\"\",\"\",+VLOOKUP(+EOMONTH(+F3967,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3967=\"\",\"\",VLOOKUP(D3967,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3967=\"\",\"\",IF(A3967=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3967,-2)+15,Cenários!$A:$D,2,FALSE)>A3967,+VLOOKUP(+EOMONTH(+A3967,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3967,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3967=\"\",\"\",VLOOKUP(F3967,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3967=\"\",\"\",IF(WORKDAY(+A3967,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3967,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3968=\"\",\"\",+IF(+A3968=D3968,+E3968,((+G3968/E3968)^+((NETWORKDAYS(+D3968,A3968,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3968,F3968,Feriados!$A$2:$A$1058)-1))*E3968)))","v":""},{"$f":"IF(A3968=\"\",\"\",+IF(+A3968=D3968,+VLOOKUP(D3968,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3968,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3968=\"\",\"\",+VLOOKUP(+EOMONTH(+F3968,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3968=\"\",\"\",VLOOKUP(D3968,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3968=\"\",\"\",IF(A3968=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3968,-2)+15,Cenários!$A:$D,2,FALSE)>A3968,+VLOOKUP(+EOMONTH(+A3968,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3968,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3968=\"\",\"\",VLOOKUP(F3968,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3968=\"\",\"\",IF(WORKDAY(+A3968,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3968,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3969=\"\",\"\",+IF(+A3969=D3969,+E3969,((+G3969/E3969)^+((NETWORKDAYS(+D3969,A3969,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3969,F3969,Feriados!$A$2:$A$1058)-1))*E3969)))","v":""},{"$f":"IF(A3969=\"\",\"\",+IF(+A3969=D3969,+VLOOKUP(D3969,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3969,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3969=\"\",\"\",+VLOOKUP(+EOMONTH(+F3969,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3969=\"\",\"\",VLOOKUP(D3969,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3969=\"\",\"\",IF(A3969=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3969,-2)+15,Cenários!$A:$D,2,FALSE)>A3969,+VLOOKUP(+EOMONTH(+A3969,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3969,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3969=\"\",\"\",VLOOKUP(F3969,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3969=\"\",\"\",IF(WORKDAY(+A3969,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3969,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3970=\"\",\"\",+IF(+A3970=D3970,+E3970,((+G3970/E3970)^+((NETWORKDAYS(+D3970,A3970,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3970,F3970,Feriados!$A$2:$A$1058)-1))*E3970)))","v":""},{"$f":"IF(A3970=\"\",\"\",+IF(+A3970=D3970,+VLOOKUP(D3970,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3970,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3970=\"\",\"\",+VLOOKUP(+EOMONTH(+F3970,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3970=\"\",\"\",VLOOKUP(D3970,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3970=\"\",\"\",IF(A3970=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3970,-2)+15,Cenários!$A:$D,2,FALSE)>A3970,+VLOOKUP(+EOMONTH(+A3970,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3970,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3970=\"\",\"\",VLOOKUP(F3970,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3970=\"\",\"\",IF(WORKDAY(+A3970,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3970,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3971=\"\",\"\",+IF(+A3971=D3971,+E3971,((+G3971/E3971)^+((NETWORKDAYS(+D3971,A3971,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3971,F3971,Feriados!$A$2:$A$1058)-1))*E3971)))","v":""},{"$f":"IF(A3971=\"\",\"\",+IF(+A3971=D3971,+VLOOKUP(D3971,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3971,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3971=\"\",\"\",+VLOOKUP(+EOMONTH(+F3971,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3971=\"\",\"\",VLOOKUP(D3971,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3971=\"\",\"\",IF(A3971=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3971,-2)+15,Cenários!$A:$D,2,FALSE)>A3971,+VLOOKUP(+EOMONTH(+A3971,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3971,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3971=\"\",\"\",VLOOKUP(F3971,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3971=\"\",\"\",IF(WORKDAY(+A3971,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3971,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3972=\"\",\"\",+IF(+A3972=D3972,+E3972,((+G3972/E3972)^+((NETWORKDAYS(+D3972,A3972,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3972,F3972,Feriados!$A$2:$A$1058)-1))*E3972)))","v":""},{"$f":"IF(A3972=\"\",\"\",+IF(+A3972=D3972,+VLOOKUP(D3972,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3972,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3972=\"\",\"\",+VLOOKUP(+EOMONTH(+F3972,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3972=\"\",\"\",VLOOKUP(D3972,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3972=\"\",\"\",IF(A3972=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3972,-2)+15,Cenários!$A:$D,2,FALSE)>A3972,+VLOOKUP(+EOMONTH(+A3972,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3972,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3972=\"\",\"\",VLOOKUP(F3972,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3972=\"\",\"\",IF(WORKDAY(+A3972,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3972,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3973=\"\",\"\",+IF(+A3973=D3973,+E3973,((+G3973/E3973)^+((NETWORKDAYS(+D3973,A3973,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3973,F3973,Feriados!$A$2:$A$1058)-1))*E3973)))","v":""},{"$f":"IF(A3973=\"\",\"\",+IF(+A3973=D3973,+VLOOKUP(D3973,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3973,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3973=\"\",\"\",+VLOOKUP(+EOMONTH(+F3973,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3973=\"\",\"\",VLOOKUP(D3973,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3973=\"\",\"\",IF(A3973=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3973,-2)+15,Cenários!$A:$D,2,FALSE)>A3973,+VLOOKUP(+EOMONTH(+A3973,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3973,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3973=\"\",\"\",VLOOKUP(F3973,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3973=\"\",\"\",IF(WORKDAY(+A3973,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3973,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3974=\"\",\"\",+IF(+A3974=D3974,+E3974,((+G3974/E3974)^+((NETWORKDAYS(+D3974,A3974,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3974,F3974,Feriados!$A$2:$A$1058)-1))*E3974)))","v":""},{"$f":"IF(A3974=\"\",\"\",+IF(+A3974=D3974,+VLOOKUP(D3974,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3974,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3974=\"\",\"\",+VLOOKUP(+EOMONTH(+F3974,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3974=\"\",\"\",VLOOKUP(D3974,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3974=\"\",\"\",IF(A3974=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3974,-2)+15,Cenários!$A:$D,2,FALSE)>A3974,+VLOOKUP(+EOMONTH(+A3974,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3974,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3974=\"\",\"\",VLOOKUP(F3974,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3974=\"\",\"\",IF(WORKDAY(+A3974,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3974,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3975=\"\",\"\",+IF(+A3975=D3975,+E3975,((+G3975/E3975)^+((NETWORKDAYS(+D3975,A3975,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3975,F3975,Feriados!$A$2:$A$1058)-1))*E3975)))","v":""},{"$f":"IF(A3975=\"\",\"\",+IF(+A3975=D3975,+VLOOKUP(D3975,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3975,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3975=\"\",\"\",+VLOOKUP(+EOMONTH(+F3975,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3975=\"\",\"\",VLOOKUP(D3975,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3975=\"\",\"\",IF(A3975=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3975,-2)+15,Cenários!$A:$D,2,FALSE)>A3975,+VLOOKUP(+EOMONTH(+A3975,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3975,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3975=\"\",\"\",VLOOKUP(F3975,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3975=\"\",\"\",IF(WORKDAY(+A3975,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3975,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3976=\"\",\"\",+IF(+A3976=D3976,+E3976,((+G3976/E3976)^+((NETWORKDAYS(+D3976,A3976,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3976,F3976,Feriados!$A$2:$A$1058)-1))*E3976)))","v":""},{"$f":"IF(A3976=\"\",\"\",+IF(+A3976=D3976,+VLOOKUP(D3976,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3976,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3976=\"\",\"\",+VLOOKUP(+EOMONTH(+F3976,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3976=\"\",\"\",VLOOKUP(D3976,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3976=\"\",\"\",IF(A3976=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3976,-2)+15,Cenários!$A:$D,2,FALSE)>A3976,+VLOOKUP(+EOMONTH(+A3976,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3976,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3976=\"\",\"\",VLOOKUP(F3976,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3976=\"\",\"\",IF(WORKDAY(+A3976,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3976,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3977=\"\",\"\",+IF(+A3977=D3977,+E3977,((+G3977/E3977)^+((NETWORKDAYS(+D3977,A3977,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3977,F3977,Feriados!$A$2:$A$1058)-1))*E3977)))","v":""},{"$f":"IF(A3977=\"\",\"\",+IF(+A3977=D3977,+VLOOKUP(D3977,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3977,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3977=\"\",\"\",+VLOOKUP(+EOMONTH(+F3977,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3977=\"\",\"\",VLOOKUP(D3977,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3977=\"\",\"\",IF(A3977=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3977,-2)+15,Cenários!$A:$D,2,FALSE)>A3977,+VLOOKUP(+EOMONTH(+A3977,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3977,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3977=\"\",\"\",VLOOKUP(F3977,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3977=\"\",\"\",IF(WORKDAY(+A3977,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3977,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3978=\"\",\"\",+IF(+A3978=D3978,+E3978,((+G3978/E3978)^+((NETWORKDAYS(+D3978,A3978,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3978,F3978,Feriados!$A$2:$A$1058)-1))*E3978)))","v":""},{"$f":"IF(A3978=\"\",\"\",+IF(+A3978=D3978,+VLOOKUP(D3978,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3978,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3978=\"\",\"\",+VLOOKUP(+EOMONTH(+F3978,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3978=\"\",\"\",VLOOKUP(D3978,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3978=\"\",\"\",IF(A3978=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3978,-2)+15,Cenários!$A:$D,2,FALSE)>A3978,+VLOOKUP(+EOMONTH(+A3978,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3978,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3978=\"\",\"\",VLOOKUP(F3978,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3978=\"\",\"\",IF(WORKDAY(+A3978,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3978,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3979=\"\",\"\",+IF(+A3979=D3979,+E3979,((+G3979/E3979)^+((NETWORKDAYS(+D3979,A3979,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3979,F3979,Feriados!$A$2:$A$1058)-1))*E3979)))","v":""},{"$f":"IF(A3979=\"\",\"\",+IF(+A3979=D3979,+VLOOKUP(D3979,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3979,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3979=\"\",\"\",+VLOOKUP(+EOMONTH(+F3979,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3979=\"\",\"\",VLOOKUP(D3979,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3979=\"\",\"\",IF(A3979=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3979,-2)+15,Cenários!$A:$D,2,FALSE)>A3979,+VLOOKUP(+EOMONTH(+A3979,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3979,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3979=\"\",\"\",VLOOKUP(F3979,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3979=\"\",\"\",IF(WORKDAY(+A3979,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3979,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3980=\"\",\"\",+IF(+A3980=D3980,+E3980,((+G3980/E3980)^+((NETWORKDAYS(+D3980,A3980,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3980,F3980,Feriados!$A$2:$A$1058)-1))*E3980)))","v":""},{"$f":"IF(A3980=\"\",\"\",+IF(+A3980=D3980,+VLOOKUP(D3980,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3980,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3980=\"\",\"\",+VLOOKUP(+EOMONTH(+F3980,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3980=\"\",\"\",VLOOKUP(D3980,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3980=\"\",\"\",IF(A3980=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3980,-2)+15,Cenários!$A:$D,2,FALSE)>A3980,+VLOOKUP(+EOMONTH(+A3980,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3980,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3980=\"\",\"\",VLOOKUP(F3980,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3980=\"\",\"\",IF(WORKDAY(+A3980,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3980,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3981=\"\",\"\",+IF(+A3981=D3981,+E3981,((+G3981/E3981)^+((NETWORKDAYS(+D3981,A3981,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3981,F3981,Feriados!$A$2:$A$1058)-1))*E3981)))","v":""},{"$f":"IF(A3981=\"\",\"\",+IF(+A3981=D3981,+VLOOKUP(D3981,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3981,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3981=\"\",\"\",+VLOOKUP(+EOMONTH(+F3981,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3981=\"\",\"\",VLOOKUP(D3981,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3981=\"\",\"\",IF(A3981=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3981,-2)+15,Cenários!$A:$D,2,FALSE)>A3981,+VLOOKUP(+EOMONTH(+A3981,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3981,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3981=\"\",\"\",VLOOKUP(F3981,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3981=\"\",\"\",IF(WORKDAY(+A3981,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3981,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3982=\"\",\"\",+IF(+A3982=D3982,+E3982,((+G3982/E3982)^+((NETWORKDAYS(+D3982,A3982,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3982,F3982,Feriados!$A$2:$A$1058)-1))*E3982)))","v":""},{"$f":"IF(A3982=\"\",\"\",+IF(+A3982=D3982,+VLOOKUP(D3982,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3982,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3982=\"\",\"\",+VLOOKUP(+EOMONTH(+F3982,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3982=\"\",\"\",VLOOKUP(D3982,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3982=\"\",\"\",IF(A3982=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3982,-2)+15,Cenários!$A:$D,2,FALSE)>A3982,+VLOOKUP(+EOMONTH(+A3982,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3982,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3982=\"\",\"\",VLOOKUP(F3982,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3982=\"\",\"\",IF(WORKDAY(+A3982,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3982,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3983=\"\",\"\",+IF(+A3983=D3983,+E3983,((+G3983/E3983)^+((NETWORKDAYS(+D3983,A3983,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3983,F3983,Feriados!$A$2:$A$1058)-1))*E3983)))","v":""},{"$f":"IF(A3983=\"\",\"\",+IF(+A3983=D3983,+VLOOKUP(D3983,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3983,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3983=\"\",\"\",+VLOOKUP(+EOMONTH(+F3983,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3983=\"\",\"\",VLOOKUP(D3983,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3983=\"\",\"\",IF(A3983=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3983,-2)+15,Cenários!$A:$D,2,FALSE)>A3983,+VLOOKUP(+EOMONTH(+A3983,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3983,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3983=\"\",\"\",VLOOKUP(F3983,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3983=\"\",\"\",IF(WORKDAY(+A3983,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3983,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3984=\"\",\"\",+IF(+A3984=D3984,+E3984,((+G3984/E3984)^+((NETWORKDAYS(+D3984,A3984,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3984,F3984,Feriados!$A$2:$A$1058)-1))*E3984)))","v":""},{"$f":"IF(A3984=\"\",\"\",+IF(+A3984=D3984,+VLOOKUP(D3984,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3984,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3984=\"\",\"\",+VLOOKUP(+EOMONTH(+F3984,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3984=\"\",\"\",VLOOKUP(D3984,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3984=\"\",\"\",IF(A3984=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3984,-2)+15,Cenários!$A:$D,2,FALSE)>A3984,+VLOOKUP(+EOMONTH(+A3984,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3984,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3984=\"\",\"\",VLOOKUP(F3984,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3984=\"\",\"\",IF(WORKDAY(+A3984,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3984,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3985=\"\",\"\",+IF(+A3985=D3985,+E3985,((+G3985/E3985)^+((NETWORKDAYS(+D3985,A3985,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3985,F3985,Feriados!$A$2:$A$1058)-1))*E3985)))","v":""},{"$f":"IF(A3985=\"\",\"\",+IF(+A3985=D3985,+VLOOKUP(D3985,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3985,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3985=\"\",\"\",+VLOOKUP(+EOMONTH(+F3985,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3985=\"\",\"\",VLOOKUP(D3985,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3985=\"\",\"\",IF(A3985=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3985,-2)+15,Cenários!$A:$D,2,FALSE)>A3985,+VLOOKUP(+EOMONTH(+A3985,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3985,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3985=\"\",\"\",VLOOKUP(F3985,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3985=\"\",\"\",IF(WORKDAY(+A3985,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3985,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3986=\"\",\"\",+IF(+A3986=D3986,+E3986,((+G3986/E3986)^+((NETWORKDAYS(+D3986,A3986,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3986,F3986,Feriados!$A$2:$A$1058)-1))*E3986)))","v":""},{"$f":"IF(A3986=\"\",\"\",+IF(+A3986=D3986,+VLOOKUP(D3986,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3986,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3986=\"\",\"\",+VLOOKUP(+EOMONTH(+F3986,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3986=\"\",\"\",VLOOKUP(D3986,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3986=\"\",\"\",IF(A3986=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3986,-2)+15,Cenários!$A:$D,2,FALSE)>A3986,+VLOOKUP(+EOMONTH(+A3986,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3986,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3986=\"\",\"\",VLOOKUP(F3986,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3986=\"\",\"\",IF(WORKDAY(+A3986,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3986,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3987=\"\",\"\",+IF(+A3987=D3987,+E3987,((+G3987/E3987)^+((NETWORKDAYS(+D3987,A3987,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3987,F3987,Feriados!$A$2:$A$1058)-1))*E3987)))","v":""},{"$f":"IF(A3987=\"\",\"\",+IF(+A3987=D3987,+VLOOKUP(D3987,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3987,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3987=\"\",\"\",+VLOOKUP(+EOMONTH(+F3987,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3987=\"\",\"\",VLOOKUP(D3987,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3987=\"\",\"\",IF(A3987=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3987,-2)+15,Cenários!$A:$D,2,FALSE)>A3987,+VLOOKUP(+EOMONTH(+A3987,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3987,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3987=\"\",\"\",VLOOKUP(F3987,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3987=\"\",\"\",IF(WORKDAY(+A3987,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3987,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3988=\"\",\"\",+IF(+A3988=D3988,+E3988,((+G3988/E3988)^+((NETWORKDAYS(+D3988,A3988,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3988,F3988,Feriados!$A$2:$A$1058)-1))*E3988)))","v":""},{"$f":"IF(A3988=\"\",\"\",+IF(+A3988=D3988,+VLOOKUP(D3988,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3988,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3988=\"\",\"\",+VLOOKUP(+EOMONTH(+F3988,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3988=\"\",\"\",VLOOKUP(D3988,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3988=\"\",\"\",IF(A3988=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3988,-2)+15,Cenários!$A:$D,2,FALSE)>A3988,+VLOOKUP(+EOMONTH(+A3988,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3988,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3988=\"\",\"\",VLOOKUP(F3988,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3988=\"\",\"\",IF(WORKDAY(+A3988,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3988,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3989=\"\",\"\",+IF(+A3989=D3989,+E3989,((+G3989/E3989)^+((NETWORKDAYS(+D3989,A3989,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3989,F3989,Feriados!$A$2:$A$1058)-1))*E3989)))","v":""},{"$f":"IF(A3989=\"\",\"\",+IF(+A3989=D3989,+VLOOKUP(D3989,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3989,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3989=\"\",\"\",+VLOOKUP(+EOMONTH(+F3989,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3989=\"\",\"\",VLOOKUP(D3989,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3989=\"\",\"\",IF(A3989=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3989,-2)+15,Cenários!$A:$D,2,FALSE)>A3989,+VLOOKUP(+EOMONTH(+A3989,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3989,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3989=\"\",\"\",VLOOKUP(F3989,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3989=\"\",\"\",IF(WORKDAY(+A3989,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3989,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3990=\"\",\"\",+IF(+A3990=D3990,+E3990,((+G3990/E3990)^+((NETWORKDAYS(+D3990,A3990,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3990,F3990,Feriados!$A$2:$A$1058)-1))*E3990)))","v":""},{"$f":"IF(A3990=\"\",\"\",+IF(+A3990=D3990,+VLOOKUP(D3990,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3990,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3990=\"\",\"\",+VLOOKUP(+EOMONTH(+F3990,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3990=\"\",\"\",VLOOKUP(D3990,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3990=\"\",\"\",IF(A3990=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3990,-2)+15,Cenários!$A:$D,2,FALSE)>A3990,+VLOOKUP(+EOMONTH(+A3990,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3990,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3990=\"\",\"\",VLOOKUP(F3990,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3990=\"\",\"\",IF(WORKDAY(+A3990,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3990,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3991=\"\",\"\",+IF(+A3991=D3991,+E3991,((+G3991/E3991)^+((NETWORKDAYS(+D3991,A3991,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3991,F3991,Feriados!$A$2:$A$1058)-1))*E3991)))","v":""},{"$f":"IF(A3991=\"\",\"\",+IF(+A3991=D3991,+VLOOKUP(D3991,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3991,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3991=\"\",\"\",+VLOOKUP(+EOMONTH(+F3991,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3991=\"\",\"\",VLOOKUP(D3991,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3991=\"\",\"\",IF(A3991=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3991,-2)+15,Cenários!$A:$D,2,FALSE)>A3991,+VLOOKUP(+EOMONTH(+A3991,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3991,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3991=\"\",\"\",VLOOKUP(F3991,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3991=\"\",\"\",IF(WORKDAY(+A3991,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3991,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3992=\"\",\"\",+IF(+A3992=D3992,+E3992,((+G3992/E3992)^+((NETWORKDAYS(+D3992,A3992,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3992,F3992,Feriados!$A$2:$A$1058)-1))*E3992)))","v":""},{"$f":"IF(A3992=\"\",\"\",+IF(+A3992=D3992,+VLOOKUP(D3992,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3992,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3992=\"\",\"\",+VLOOKUP(+EOMONTH(+F3992,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3992=\"\",\"\",VLOOKUP(D3992,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3992=\"\",\"\",IF(A3992=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3992,-2)+15,Cenários!$A:$D,2,FALSE)>A3992,+VLOOKUP(+EOMONTH(+A3992,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3992,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3992=\"\",\"\",VLOOKUP(F3992,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3992=\"\",\"\",IF(WORKDAY(+A3992,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3992,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3993=\"\",\"\",+IF(+A3993=D3993,+E3993,((+G3993/E3993)^+((NETWORKDAYS(+D3993,A3993,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3993,F3993,Feriados!$A$2:$A$1058)-1))*E3993)))","v":""},{"$f":"IF(A3993=\"\",\"\",+IF(+A3993=D3993,+VLOOKUP(D3993,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3993,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3993=\"\",\"\",+VLOOKUP(+EOMONTH(+F3993,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3993=\"\",\"\",VLOOKUP(D3993,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3993=\"\",\"\",IF(A3993=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3993,-2)+15,Cenários!$A:$D,2,FALSE)>A3993,+VLOOKUP(+EOMONTH(+A3993,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3993,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3993=\"\",\"\",VLOOKUP(F3993,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3993=\"\",\"\",IF(WORKDAY(+A3993,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3993,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3994=\"\",\"\",+IF(+A3994=D3994,+E3994,((+G3994/E3994)^+((NETWORKDAYS(+D3994,A3994,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3994,F3994,Feriados!$A$2:$A$1058)-1))*E3994)))","v":""},{"$f":"IF(A3994=\"\",\"\",+IF(+A3994=D3994,+VLOOKUP(D3994,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3994,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3994=\"\",\"\",+VLOOKUP(+EOMONTH(+F3994,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3994=\"\",\"\",VLOOKUP(D3994,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3994=\"\",\"\",IF(A3994=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3994,-2)+15,Cenários!$A:$D,2,FALSE)>A3994,+VLOOKUP(+EOMONTH(+A3994,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3994,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3994=\"\",\"\",VLOOKUP(F3994,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3994=\"\",\"\",IF(WORKDAY(+A3994,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3994,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3995=\"\",\"\",+IF(+A3995=D3995,+E3995,((+G3995/E3995)^+((NETWORKDAYS(+D3995,A3995,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3995,F3995,Feriados!$A$2:$A$1058)-1))*E3995)))","v":""},{"$f":"IF(A3995=\"\",\"\",+IF(+A3995=D3995,+VLOOKUP(D3995,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3995,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3995=\"\",\"\",+VLOOKUP(+EOMONTH(+F3995,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3995=\"\",\"\",VLOOKUP(D3995,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3995=\"\",\"\",IF(A3995=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3995,-2)+15,Cenários!$A:$D,2,FALSE)>A3995,+VLOOKUP(+EOMONTH(+A3995,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3995,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3995=\"\",\"\",VLOOKUP(F3995,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3995=\"\",\"\",IF(WORKDAY(+A3995,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3995,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3996=\"\",\"\",+IF(+A3996=D3996,+E3996,((+G3996/E3996)^+((NETWORKDAYS(+D3996,A3996,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3996,F3996,Feriados!$A$2:$A$1058)-1))*E3996)))","v":""},{"$f":"IF(A3996=\"\",\"\",+IF(+A3996=D3996,+VLOOKUP(D3996,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3996,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3996=\"\",\"\",+VLOOKUP(+EOMONTH(+F3996,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3996=\"\",\"\",VLOOKUP(D3996,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3996=\"\",\"\",IF(A3996=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3996,-2)+15,Cenários!$A:$D,2,FALSE)>A3996,+VLOOKUP(+EOMONTH(+A3996,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3996,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3996=\"\",\"\",VLOOKUP(F3996,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3996=\"\",\"\",IF(WORKDAY(+A3996,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3996,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3997=\"\",\"\",+IF(+A3997=D3997,+E3997,((+G3997/E3997)^+((NETWORKDAYS(+D3997,A3997,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3997,F3997,Feriados!$A$2:$A$1058)-1))*E3997)))","v":""},{"$f":"IF(A3997=\"\",\"\",+IF(+A3997=D3997,+VLOOKUP(D3997,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3997,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3997=\"\",\"\",+VLOOKUP(+EOMONTH(+F3997,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3997=\"\",\"\",VLOOKUP(D3997,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3997=\"\",\"\",IF(A3997=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3997,-2)+15,Cenários!$A:$D,2,FALSE)>A3997,+VLOOKUP(+EOMONTH(+A3997,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3997,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3997=\"\",\"\",VLOOKUP(F3997,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3997=\"\",\"\",IF(WORKDAY(+A3997,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3997,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3998=\"\",\"\",+IF(+A3998=D3998,+E3998,((+G3998/E3998)^+((NETWORKDAYS(+D3998,A3998,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3998,F3998,Feriados!$A$2:$A$1058)-1))*E3998)))","v":""},{"$f":"IF(A3998=\"\",\"\",+IF(+A3998=D3998,+VLOOKUP(D3998,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3998,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3998=\"\",\"\",+VLOOKUP(+EOMONTH(+F3998,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3998=\"\",\"\",VLOOKUP(D3998,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3998=\"\",\"\",IF(A3998=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3998,-2)+15,Cenários!$A:$D,2,FALSE)>A3998,+VLOOKUP(+EOMONTH(+A3998,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3998,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3998=\"\",\"\",VLOOKUP(F3998,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3998=\"\",\"\",IF(WORKDAY(+A3998,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3998,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A3999=\"\",\"\",+IF(+A3999=D3999,+E3999,((+G3999/E3999)^+((NETWORKDAYS(+D3999,A3999,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D3999,F3999,Feriados!$A$2:$A$1058)-1))*E3999)))","v":""},{"$f":"IF(A3999=\"\",\"\",+IF(+A3999=D3999,+VLOOKUP(D3999,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F3999,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A3999=\"\",\"\",+VLOOKUP(+EOMONTH(+F3999,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A3999=\"\",\"\",VLOOKUP(D3999,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A3999=\"\",\"\",IF(A3999=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A3999,-2)+15,Cenários!$A:$D,2,FALSE)>A3999,+VLOOKUP(+EOMONTH(+A3999,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A3999,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A3999=\"\",\"\",VLOOKUP(F3999,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A3999=\"\",\"\",IF(WORKDAY(+A3999,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A3999,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4000=\"\",\"\",+IF(+A4000=D4000,+E4000,((+G4000/E4000)^+((NETWORKDAYS(+D4000,A4000,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4000,F4000,Feriados!$A$2:$A$1058)-1))*E4000)))","v":""},{"$f":"IF(A4000=\"\",\"\",+IF(+A4000=D4000,+VLOOKUP(D4000,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4000,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4000=\"\",\"\",+VLOOKUP(+EOMONTH(+F4000,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4000=\"\",\"\",VLOOKUP(D4000,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4000=\"\",\"\",IF(A4000=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4000,-2)+15,Cenários!$A:$D,2,FALSE)>A4000,+VLOOKUP(+EOMONTH(+A4000,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4000,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4000=\"\",\"\",VLOOKUP(F4000,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4000=\"\",\"\",IF(WORKDAY(+A4000,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4000,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4001=\"\",\"\",+IF(+A4001=D4001,+E4001,((+G4001/E4001)^+((NETWORKDAYS(+D4001,A4001,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4001,F4001,Feriados!$A$2:$A$1058)-1))*E4001)))","v":""},{"$f":"IF(A4001=\"\",\"\",+IF(+A4001=D4001,+VLOOKUP(D4001,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4001,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4001=\"\",\"\",+VLOOKUP(+EOMONTH(+F4001,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4001=\"\",\"\",VLOOKUP(D4001,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4001=\"\",\"\",IF(A4001=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4001,-2)+15,Cenários!$A:$D,2,FALSE)>A4001,+VLOOKUP(+EOMONTH(+A4001,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4001,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4001=\"\",\"\",VLOOKUP(F4001,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4001=\"\",\"\",IF(WORKDAY(+A4001,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4001,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4002=\"\",\"\",+IF(+A4002=D4002,+E4002,((+G4002/E4002)^+((NETWORKDAYS(+D4002,A4002,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4002,F4002,Feriados!$A$2:$A$1058)-1))*E4002)))","v":""},{"$f":"IF(A4002=\"\",\"\",+IF(+A4002=D4002,+VLOOKUP(D4002,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4002,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4002=\"\",\"\",+VLOOKUP(+EOMONTH(+F4002,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4002=\"\",\"\",VLOOKUP(D4002,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4002=\"\",\"\",IF(A4002=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4002,-2)+15,Cenários!$A:$D,2,FALSE)>A4002,+VLOOKUP(+EOMONTH(+A4002,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4002,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4002=\"\",\"\",VLOOKUP(F4002,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4002=\"\",\"\",IF(WORKDAY(+A4002,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4002,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4003=\"\",\"\",+IF(+A4003=D4003,+E4003,((+G4003/E4003)^+((NETWORKDAYS(+D4003,A4003,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4003,F4003,Feriados!$A$2:$A$1058)-1))*E4003)))","v":""},{"$f":"IF(A4003=\"\",\"\",+IF(+A4003=D4003,+VLOOKUP(D4003,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4003,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4003=\"\",\"\",+VLOOKUP(+EOMONTH(+F4003,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4003=\"\",\"\",VLOOKUP(D4003,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4003=\"\",\"\",IF(A4003=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4003,-2)+15,Cenários!$A:$D,2,FALSE)>A4003,+VLOOKUP(+EOMONTH(+A4003,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4003,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4003=\"\",\"\",VLOOKUP(F4003,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4003=\"\",\"\",IF(WORKDAY(+A4003,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4003,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4004=\"\",\"\",+IF(+A4004=D4004,+E4004,((+G4004/E4004)^+((NETWORKDAYS(+D4004,A4004,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4004,F4004,Feriados!$A$2:$A$1058)-1))*E4004)))","v":""},{"$f":"IF(A4004=\"\",\"\",+IF(+A4004=D4004,+VLOOKUP(D4004,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4004,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4004=\"\",\"\",+VLOOKUP(+EOMONTH(+F4004,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4004=\"\",\"\",VLOOKUP(D4004,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4004=\"\",\"\",IF(A4004=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4004,-2)+15,Cenários!$A:$D,2,FALSE)>A4004,+VLOOKUP(+EOMONTH(+A4004,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4004,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4004=\"\",\"\",VLOOKUP(F4004,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4004=\"\",\"\",IF(WORKDAY(+A4004,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4004,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4005=\"\",\"\",+IF(+A4005=D4005,+E4005,((+G4005/E4005)^+((NETWORKDAYS(+D4005,A4005,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4005,F4005,Feriados!$A$2:$A$1058)-1))*E4005)))","v":""},{"$f":"IF(A4005=\"\",\"\",+IF(+A4005=D4005,+VLOOKUP(D4005,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4005,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4005=\"\",\"\",+VLOOKUP(+EOMONTH(+F4005,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4005=\"\",\"\",VLOOKUP(D4005,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4005=\"\",\"\",IF(A4005=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4005,-2)+15,Cenários!$A:$D,2,FALSE)>A4005,+VLOOKUP(+EOMONTH(+A4005,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4005,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4005=\"\",\"\",VLOOKUP(F4005,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4005=\"\",\"\",IF(WORKDAY(+A4005,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4005,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4006=\"\",\"\",+IF(+A4006=D4006,+E4006,((+G4006/E4006)^+((NETWORKDAYS(+D4006,A4006,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4006,F4006,Feriados!$A$2:$A$1058)-1))*E4006)))","v":""},{"$f":"IF(A4006=\"\",\"\",+IF(+A4006=D4006,+VLOOKUP(D4006,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4006,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4006=\"\",\"\",+VLOOKUP(+EOMONTH(+F4006,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4006=\"\",\"\",VLOOKUP(D4006,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4006=\"\",\"\",IF(A4006=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4006,-2)+15,Cenários!$A:$D,2,FALSE)>A4006,+VLOOKUP(+EOMONTH(+A4006,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4006,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4006=\"\",\"\",VLOOKUP(F4006,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4006=\"\",\"\",IF(WORKDAY(+A4006,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4006,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4007=\"\",\"\",+IF(+A4007=D4007,+E4007,((+G4007/E4007)^+((NETWORKDAYS(+D4007,A4007,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4007,F4007,Feriados!$A$2:$A$1058)-1))*E4007)))","v":""},{"$f":"IF(A4007=\"\",\"\",+IF(+A4007=D4007,+VLOOKUP(D4007,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4007,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4007=\"\",\"\",+VLOOKUP(+EOMONTH(+F4007,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4007=\"\",\"\",VLOOKUP(D4007,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4007=\"\",\"\",IF(A4007=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4007,-2)+15,Cenários!$A:$D,2,FALSE)>A4007,+VLOOKUP(+EOMONTH(+A4007,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4007,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4007=\"\",\"\",VLOOKUP(F4007,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4007=\"\",\"\",IF(WORKDAY(+A4007,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4007,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4008=\"\",\"\",+IF(+A4008=D4008,+E4008,((+G4008/E4008)^+((NETWORKDAYS(+D4008,A4008,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4008,F4008,Feriados!$A$2:$A$1058)-1))*E4008)))","v":""},{"$f":"IF(A4008=\"\",\"\",+IF(+A4008=D4008,+VLOOKUP(D4008,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4008,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4008=\"\",\"\",+VLOOKUP(+EOMONTH(+F4008,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4008=\"\",\"\",VLOOKUP(D4008,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4008=\"\",\"\",IF(A4008=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4008,-2)+15,Cenários!$A:$D,2,FALSE)>A4008,+VLOOKUP(+EOMONTH(+A4008,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4008,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4008=\"\",\"\",VLOOKUP(F4008,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4008=\"\",\"\",IF(WORKDAY(+A4008,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4008,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4009=\"\",\"\",+IF(+A4009=D4009,+E4009,((+G4009/E4009)^+((NETWORKDAYS(+D4009,A4009,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4009,F4009,Feriados!$A$2:$A$1058)-1))*E4009)))","v":""},{"$f":"IF(A4009=\"\",\"\",+IF(+A4009=D4009,+VLOOKUP(D4009,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4009,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4009=\"\",\"\",+VLOOKUP(+EOMONTH(+F4009,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4009=\"\",\"\",VLOOKUP(D4009,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4009=\"\",\"\",IF(A4009=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4009,-2)+15,Cenários!$A:$D,2,FALSE)>A4009,+VLOOKUP(+EOMONTH(+A4009,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4009,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4009=\"\",\"\",VLOOKUP(F4009,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4009=\"\",\"\",IF(WORKDAY(+A4009,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4009,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4010=\"\",\"\",+IF(+A4010=D4010,+E4010,((+G4010/E4010)^+((NETWORKDAYS(+D4010,A4010,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4010,F4010,Feriados!$A$2:$A$1058)-1))*E4010)))","v":""},{"$f":"IF(A4010=\"\",\"\",+IF(+A4010=D4010,+VLOOKUP(D4010,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4010,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4010=\"\",\"\",+VLOOKUP(+EOMONTH(+F4010,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4010=\"\",\"\",VLOOKUP(D4010,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4010=\"\",\"\",IF(A4010=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4010,-2)+15,Cenários!$A:$D,2,FALSE)>A4010,+VLOOKUP(+EOMONTH(+A4010,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4010,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4010=\"\",\"\",VLOOKUP(F4010,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4010=\"\",\"\",IF(WORKDAY(+A4010,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4010,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4011=\"\",\"\",+IF(+A4011=D4011,+E4011,((+G4011/E4011)^+((NETWORKDAYS(+D4011,A4011,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4011,F4011,Feriados!$A$2:$A$1058)-1))*E4011)))","v":""},{"$f":"IF(A4011=\"\",\"\",+IF(+A4011=D4011,+VLOOKUP(D4011,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4011,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4011=\"\",\"\",+VLOOKUP(+EOMONTH(+F4011,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4011=\"\",\"\",VLOOKUP(D4011,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4011=\"\",\"\",IF(A4011=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4011,-2)+15,Cenários!$A:$D,2,FALSE)>A4011,+VLOOKUP(+EOMONTH(+A4011,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4011,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4011=\"\",\"\",VLOOKUP(F4011,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4011=\"\",\"\",IF(WORKDAY(+A4011,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4011,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4012=\"\",\"\",+IF(+A4012=D4012,+E4012,((+G4012/E4012)^+((NETWORKDAYS(+D4012,A4012,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4012,F4012,Feriados!$A$2:$A$1058)-1))*E4012)))","v":""},{"$f":"IF(A4012=\"\",\"\",+IF(+A4012=D4012,+VLOOKUP(D4012,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4012,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4012=\"\",\"\",+VLOOKUP(+EOMONTH(+F4012,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4012=\"\",\"\",VLOOKUP(D4012,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4012=\"\",\"\",IF(A4012=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4012,-2)+15,Cenários!$A:$D,2,FALSE)>A4012,+VLOOKUP(+EOMONTH(+A4012,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4012,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4012=\"\",\"\",VLOOKUP(F4012,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4012=\"\",\"\",IF(WORKDAY(+A4012,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4012,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4013=\"\",\"\",+IF(+A4013=D4013,+E4013,((+G4013/E4013)^+((NETWORKDAYS(+D4013,A4013,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4013,F4013,Feriados!$A$2:$A$1058)-1))*E4013)))","v":""},{"$f":"IF(A4013=\"\",\"\",+IF(+A4013=D4013,+VLOOKUP(D4013,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4013,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4013=\"\",\"\",+VLOOKUP(+EOMONTH(+F4013,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4013=\"\",\"\",VLOOKUP(D4013,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4013=\"\",\"\",IF(A4013=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4013,-2)+15,Cenários!$A:$D,2,FALSE)>A4013,+VLOOKUP(+EOMONTH(+A4013,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4013,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4013=\"\",\"\",VLOOKUP(F4013,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4013=\"\",\"\",IF(WORKDAY(+A4013,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4013,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4014=\"\",\"\",+IF(+A4014=D4014,+E4014,((+G4014/E4014)^+((NETWORKDAYS(+D4014,A4014,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4014,F4014,Feriados!$A$2:$A$1058)-1))*E4014)))","v":""},{"$f":"IF(A4014=\"\",\"\",+IF(+A4014=D4014,+VLOOKUP(D4014,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4014,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4014=\"\",\"\",+VLOOKUP(+EOMONTH(+F4014,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4014=\"\",\"\",VLOOKUP(D4014,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4014=\"\",\"\",IF(A4014=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4014,-2)+15,Cenários!$A:$D,2,FALSE)>A4014,+VLOOKUP(+EOMONTH(+A4014,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4014,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4014=\"\",\"\",VLOOKUP(F4014,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4014=\"\",\"\",IF(WORKDAY(+A4014,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4014,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4015=\"\",\"\",+IF(+A4015=D4015,+E4015,((+G4015/E4015)^+((NETWORKDAYS(+D4015,A4015,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4015,F4015,Feriados!$A$2:$A$1058)-1))*E4015)))","v":""},{"$f":"IF(A4015=\"\",\"\",+IF(+A4015=D4015,+VLOOKUP(D4015,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4015,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4015=\"\",\"\",+VLOOKUP(+EOMONTH(+F4015,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4015=\"\",\"\",VLOOKUP(D4015,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4015=\"\",\"\",IF(A4015=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4015,-2)+15,Cenários!$A:$D,2,FALSE)>A4015,+VLOOKUP(+EOMONTH(+A4015,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4015,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4015=\"\",\"\",VLOOKUP(F4015,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4015=\"\",\"\",IF(WORKDAY(+A4015,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4015,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4016=\"\",\"\",+IF(+A4016=D4016,+E4016,((+G4016/E4016)^+((NETWORKDAYS(+D4016,A4016,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4016,F4016,Feriados!$A$2:$A$1058)-1))*E4016)))","v":""},{"$f":"IF(A4016=\"\",\"\",+IF(+A4016=D4016,+VLOOKUP(D4016,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4016,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4016=\"\",\"\",+VLOOKUP(+EOMONTH(+F4016,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4016=\"\",\"\",VLOOKUP(D4016,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4016=\"\",\"\",IF(A4016=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4016,-2)+15,Cenários!$A:$D,2,FALSE)>A4016,+VLOOKUP(+EOMONTH(+A4016,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4016,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4016=\"\",\"\",VLOOKUP(F4016,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4016=\"\",\"\",IF(WORKDAY(+A4016,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4016,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4017=\"\",\"\",+IF(+A4017=D4017,+E4017,((+G4017/E4017)^+((NETWORKDAYS(+D4017,A4017,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4017,F4017,Feriados!$A$2:$A$1058)-1))*E4017)))","v":""},{"$f":"IF(A4017=\"\",\"\",+IF(+A4017=D4017,+VLOOKUP(D4017,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4017,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4017=\"\",\"\",+VLOOKUP(+EOMONTH(+F4017,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4017=\"\",\"\",VLOOKUP(D4017,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4017=\"\",\"\",IF(A4017=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4017,-2)+15,Cenários!$A:$D,2,FALSE)>A4017,+VLOOKUP(+EOMONTH(+A4017,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4017,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4017=\"\",\"\",VLOOKUP(F4017,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4017=\"\",\"\",IF(WORKDAY(+A4017,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4017,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4018=\"\",\"\",+IF(+A4018=D4018,+E4018,((+G4018/E4018)^+((NETWORKDAYS(+D4018,A4018,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4018,F4018,Feriados!$A$2:$A$1058)-1))*E4018)))","v":""},{"$f":"IF(A4018=\"\",\"\",+IF(+A4018=D4018,+VLOOKUP(D4018,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4018,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4018=\"\",\"\",+VLOOKUP(+EOMONTH(+F4018,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4018=\"\",\"\",VLOOKUP(D4018,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4018=\"\",\"\",IF(A4018=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4018,-2)+15,Cenários!$A:$D,2,FALSE)>A4018,+VLOOKUP(+EOMONTH(+A4018,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4018,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4018=\"\",\"\",VLOOKUP(F4018,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4018=\"\",\"\",IF(WORKDAY(+A4018,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4018,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4019=\"\",\"\",+IF(+A4019=D4019,+E4019,((+G4019/E4019)^+((NETWORKDAYS(+D4019,A4019,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4019,F4019,Feriados!$A$2:$A$1058)-1))*E4019)))","v":""},{"$f":"IF(A4019=\"\",\"\",+IF(+A4019=D4019,+VLOOKUP(D4019,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4019,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4019=\"\",\"\",+VLOOKUP(+EOMONTH(+F4019,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4019=\"\",\"\",VLOOKUP(D4019,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4019=\"\",\"\",IF(A4019=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4019,-2)+15,Cenários!$A:$D,2,FALSE)>A4019,+VLOOKUP(+EOMONTH(+A4019,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4019,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4019=\"\",\"\",VLOOKUP(F4019,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4019=\"\",\"\",IF(WORKDAY(+A4019,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4019,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4020=\"\",\"\",+IF(+A4020=D4020,+E4020,((+G4020/E4020)^+((NETWORKDAYS(+D4020,A4020,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4020,F4020,Feriados!$A$2:$A$1058)-1))*E4020)))","v":""},{"$f":"IF(A4020=\"\",\"\",+IF(+A4020=D4020,+VLOOKUP(D4020,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4020,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4020=\"\",\"\",+VLOOKUP(+EOMONTH(+F4020,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4020=\"\",\"\",VLOOKUP(D4020,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4020=\"\",\"\",IF(A4020=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4020,-2)+15,Cenários!$A:$D,2,FALSE)>A4020,+VLOOKUP(+EOMONTH(+A4020,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4020,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4020=\"\",\"\",VLOOKUP(F4020,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4020=\"\",\"\",IF(WORKDAY(+A4020,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4020,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4021=\"\",\"\",+IF(+A4021=D4021,+E4021,((+G4021/E4021)^+((NETWORKDAYS(+D4021,A4021,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4021,F4021,Feriados!$A$2:$A$1058)-1))*E4021)))","v":""},{"$f":"IF(A4021=\"\",\"\",+IF(+A4021=D4021,+VLOOKUP(D4021,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4021,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4021=\"\",\"\",+VLOOKUP(+EOMONTH(+F4021,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4021=\"\",\"\",VLOOKUP(D4021,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4021=\"\",\"\",IF(A4021=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4021,-2)+15,Cenários!$A:$D,2,FALSE)>A4021,+VLOOKUP(+EOMONTH(+A4021,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4021,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4021=\"\",\"\",VLOOKUP(F4021,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4021=\"\",\"\",IF(WORKDAY(+A4021,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4021,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4022=\"\",\"\",+IF(+A4022=D4022,+E4022,((+G4022/E4022)^+((NETWORKDAYS(+D4022,A4022,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4022,F4022,Feriados!$A$2:$A$1058)-1))*E4022)))","v":""},{"$f":"IF(A4022=\"\",\"\",+IF(+A4022=D4022,+VLOOKUP(D4022,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4022,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4022=\"\",\"\",+VLOOKUP(+EOMONTH(+F4022,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4022=\"\",\"\",VLOOKUP(D4022,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4022=\"\",\"\",IF(A4022=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4022,-2)+15,Cenários!$A:$D,2,FALSE)>A4022,+VLOOKUP(+EOMONTH(+A4022,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4022,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4022=\"\",\"\",VLOOKUP(F4022,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4022=\"\",\"\",IF(WORKDAY(+A4022,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4022,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4023=\"\",\"\",+IF(+A4023=D4023,+E4023,((+G4023/E4023)^+((NETWORKDAYS(+D4023,A4023,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4023,F4023,Feriados!$A$2:$A$1058)-1))*E4023)))","v":""},{"$f":"IF(A4023=\"\",\"\",+IF(+A4023=D4023,+VLOOKUP(D4023,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4023,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4023=\"\",\"\",+VLOOKUP(+EOMONTH(+F4023,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4023=\"\",\"\",VLOOKUP(D4023,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4023=\"\",\"\",IF(A4023=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4023,-2)+15,Cenários!$A:$D,2,FALSE)>A4023,+VLOOKUP(+EOMONTH(+A4023,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4023,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4023=\"\",\"\",VLOOKUP(F4023,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4023=\"\",\"\",IF(WORKDAY(+A4023,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4023,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4024=\"\",\"\",+IF(+A4024=D4024,+E4024,((+G4024/E4024)^+((NETWORKDAYS(+D4024,A4024,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4024,F4024,Feriados!$A$2:$A$1058)-1))*E4024)))","v":""},{"$f":"IF(A4024=\"\",\"\",+IF(+A4024=D4024,+VLOOKUP(D4024,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4024,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4024=\"\",\"\",+VLOOKUP(+EOMONTH(+F4024,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4024=\"\",\"\",VLOOKUP(D4024,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4024=\"\",\"\",IF(A4024=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4024,-2)+15,Cenários!$A:$D,2,FALSE)>A4024,+VLOOKUP(+EOMONTH(+A4024,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4024,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4024=\"\",\"\",VLOOKUP(F4024,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4024=\"\",\"\",IF(WORKDAY(+A4024,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4024,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4025=\"\",\"\",+IF(+A4025=D4025,+E4025,((+G4025/E4025)^+((NETWORKDAYS(+D4025,A4025,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4025,F4025,Feriados!$A$2:$A$1058)-1))*E4025)))","v":""},{"$f":"IF(A4025=\"\",\"\",+IF(+A4025=D4025,+VLOOKUP(D4025,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4025,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4025=\"\",\"\",+VLOOKUP(+EOMONTH(+F4025,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4025=\"\",\"\",VLOOKUP(D4025,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4025=\"\",\"\",IF(A4025=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4025,-2)+15,Cenários!$A:$D,2,FALSE)>A4025,+VLOOKUP(+EOMONTH(+A4025,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4025,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4025=\"\",\"\",VLOOKUP(F4025,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4025=\"\",\"\",IF(WORKDAY(+A4025,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4025,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4026=\"\",\"\",+IF(+A4026=D4026,+E4026,((+G4026/E4026)^+((NETWORKDAYS(+D4026,A4026,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4026,F4026,Feriados!$A$2:$A$1058)-1))*E4026)))","v":""},{"$f":"IF(A4026=\"\",\"\",+IF(+A4026=D4026,+VLOOKUP(D4026,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4026,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4026=\"\",\"\",+VLOOKUP(+EOMONTH(+F4026,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4026=\"\",\"\",VLOOKUP(D4026,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4026=\"\",\"\",IF(A4026=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4026,-2)+15,Cenários!$A:$D,2,FALSE)>A4026,+VLOOKUP(+EOMONTH(+A4026,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4026,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4026=\"\",\"\",VLOOKUP(F4026,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4026=\"\",\"\",IF(WORKDAY(+A4026,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4026,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4027=\"\",\"\",+IF(+A4027=D4027,+E4027,((+G4027/E4027)^+((NETWORKDAYS(+D4027,A4027,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4027,F4027,Feriados!$A$2:$A$1058)-1))*E4027)))","v":""},{"$f":"IF(A4027=\"\",\"\",+IF(+A4027=D4027,+VLOOKUP(D4027,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4027,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4027=\"\",\"\",+VLOOKUP(+EOMONTH(+F4027,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4027=\"\",\"\",VLOOKUP(D4027,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4027=\"\",\"\",IF(A4027=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4027,-2)+15,Cenários!$A:$D,2,FALSE)>A4027,+VLOOKUP(+EOMONTH(+A4027,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4027,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4027=\"\",\"\",VLOOKUP(F4027,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4027=\"\",\"\",IF(WORKDAY(+A4027,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4027,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4028=\"\",\"\",+IF(+A4028=D4028,+E4028,((+G4028/E4028)^+((NETWORKDAYS(+D4028,A4028,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4028,F4028,Feriados!$A$2:$A$1058)-1))*E4028)))","v":""},{"$f":"IF(A4028=\"\",\"\",+IF(+A4028=D4028,+VLOOKUP(D4028,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4028,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4028=\"\",\"\",+VLOOKUP(+EOMONTH(+F4028,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4028=\"\",\"\",VLOOKUP(D4028,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4028=\"\",\"\",IF(A4028=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4028,-2)+15,Cenários!$A:$D,2,FALSE)>A4028,+VLOOKUP(+EOMONTH(+A4028,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4028,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4028=\"\",\"\",VLOOKUP(F4028,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4028=\"\",\"\",IF(WORKDAY(+A4028,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4028,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4029=\"\",\"\",+IF(+A4029=D4029,+E4029,((+G4029/E4029)^+((NETWORKDAYS(+D4029,A4029,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4029,F4029,Feriados!$A$2:$A$1058)-1))*E4029)))","v":""},{"$f":"IF(A4029=\"\",\"\",+IF(+A4029=D4029,+VLOOKUP(D4029,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4029,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4029=\"\",\"\",+VLOOKUP(+EOMONTH(+F4029,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4029=\"\",\"\",VLOOKUP(D4029,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4029=\"\",\"\",IF(A4029=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4029,-2)+15,Cenários!$A:$D,2,FALSE)>A4029,+VLOOKUP(+EOMONTH(+A4029,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4029,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4029=\"\",\"\",VLOOKUP(F4029,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4029=\"\",\"\",IF(WORKDAY(+A4029,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4029,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4030=\"\",\"\",+IF(+A4030=D4030,+E4030,((+G4030/E4030)^+((NETWORKDAYS(+D4030,A4030,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4030,F4030,Feriados!$A$2:$A$1058)-1))*E4030)))","v":""},{"$f":"IF(A4030=\"\",\"\",+IF(+A4030=D4030,+VLOOKUP(D4030,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4030,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4030=\"\",\"\",+VLOOKUP(+EOMONTH(+F4030,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4030=\"\",\"\",VLOOKUP(D4030,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4030=\"\",\"\",IF(A4030=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4030,-2)+15,Cenários!$A:$D,2,FALSE)>A4030,+VLOOKUP(+EOMONTH(+A4030,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4030,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4030=\"\",\"\",VLOOKUP(F4030,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4030=\"\",\"\",IF(WORKDAY(+A4030,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4030,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4031=\"\",\"\",+IF(+A4031=D4031,+E4031,((+G4031/E4031)^+((NETWORKDAYS(+D4031,A4031,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4031,F4031,Feriados!$A$2:$A$1058)-1))*E4031)))","v":""},{"$f":"IF(A4031=\"\",\"\",+IF(+A4031=D4031,+VLOOKUP(D4031,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4031,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4031=\"\",\"\",+VLOOKUP(+EOMONTH(+F4031,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4031=\"\",\"\",VLOOKUP(D4031,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4031=\"\",\"\",IF(A4031=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4031,-2)+15,Cenários!$A:$D,2,FALSE)>A4031,+VLOOKUP(+EOMONTH(+A4031,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4031,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4031=\"\",\"\",VLOOKUP(F4031,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4031=\"\",\"\",IF(WORKDAY(+A4031,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4031,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4032=\"\",\"\",+IF(+A4032=D4032,+E4032,((+G4032/E4032)^+((NETWORKDAYS(+D4032,A4032,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4032,F4032,Feriados!$A$2:$A$1058)-1))*E4032)))","v":""},{"$f":"IF(A4032=\"\",\"\",+IF(+A4032=D4032,+VLOOKUP(D4032,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4032,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4032=\"\",\"\",+VLOOKUP(+EOMONTH(+F4032,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4032=\"\",\"\",VLOOKUP(D4032,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4032=\"\",\"\",IF(A4032=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4032,-2)+15,Cenários!$A:$D,2,FALSE)>A4032,+VLOOKUP(+EOMONTH(+A4032,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4032,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4032=\"\",\"\",VLOOKUP(F4032,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4032=\"\",\"\",IF(WORKDAY(+A4032,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4032,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4033=\"\",\"\",+IF(+A4033=D4033,+E4033,((+G4033/E4033)^+((NETWORKDAYS(+D4033,A4033,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4033,F4033,Feriados!$A$2:$A$1058)-1))*E4033)))","v":""},{"$f":"IF(A4033=\"\",\"\",+IF(+A4033=D4033,+VLOOKUP(D4033,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4033,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4033=\"\",\"\",+VLOOKUP(+EOMONTH(+F4033,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4033=\"\",\"\",VLOOKUP(D4033,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4033=\"\",\"\",IF(A4033=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4033,-2)+15,Cenários!$A:$D,2,FALSE)>A4033,+VLOOKUP(+EOMONTH(+A4033,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4033,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4033=\"\",\"\",VLOOKUP(F4033,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4033=\"\",\"\",IF(WORKDAY(+A4033,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4033,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4034=\"\",\"\",+IF(+A4034=D4034,+E4034,((+G4034/E4034)^+((NETWORKDAYS(+D4034,A4034,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4034,F4034,Feriados!$A$2:$A$1058)-1))*E4034)))","v":""},{"$f":"IF(A4034=\"\",\"\",+IF(+A4034=D4034,+VLOOKUP(D4034,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4034,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4034=\"\",\"\",+VLOOKUP(+EOMONTH(+F4034,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4034=\"\",\"\",VLOOKUP(D4034,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4034=\"\",\"\",IF(A4034=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4034,-2)+15,Cenários!$A:$D,2,FALSE)>A4034,+VLOOKUP(+EOMONTH(+A4034,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4034,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4034=\"\",\"\",VLOOKUP(F4034,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4034=\"\",\"\",IF(WORKDAY(+A4034,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4034,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4035=\"\",\"\",+IF(+A4035=D4035,+E4035,((+G4035/E4035)^+((NETWORKDAYS(+D4035,A4035,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4035,F4035,Feriados!$A$2:$A$1058)-1))*E4035)))","v":""},{"$f":"IF(A4035=\"\",\"\",+IF(+A4035=D4035,+VLOOKUP(D4035,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4035,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4035=\"\",\"\",+VLOOKUP(+EOMONTH(+F4035,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4035=\"\",\"\",VLOOKUP(D4035,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4035=\"\",\"\",IF(A4035=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4035,-2)+15,Cenários!$A:$D,2,FALSE)>A4035,+VLOOKUP(+EOMONTH(+A4035,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4035,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4035=\"\",\"\",VLOOKUP(F4035,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4035=\"\",\"\",IF(WORKDAY(+A4035,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4035,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4036=\"\",\"\",+IF(+A4036=D4036,+E4036,((+G4036/E4036)^+((NETWORKDAYS(+D4036,A4036,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4036,F4036,Feriados!$A$2:$A$1058)-1))*E4036)))","v":""},{"$f":"IF(A4036=\"\",\"\",+IF(+A4036=D4036,+VLOOKUP(D4036,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4036,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4036=\"\",\"\",+VLOOKUP(+EOMONTH(+F4036,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4036=\"\",\"\",VLOOKUP(D4036,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4036=\"\",\"\",IF(A4036=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4036,-2)+15,Cenários!$A:$D,2,FALSE)>A4036,+VLOOKUP(+EOMONTH(+A4036,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4036,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4036=\"\",\"\",VLOOKUP(F4036,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4036=\"\",\"\",IF(WORKDAY(+A4036,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4036,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4037=\"\",\"\",+IF(+A4037=D4037,+E4037,((+G4037/E4037)^+((NETWORKDAYS(+D4037,A4037,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4037,F4037,Feriados!$A$2:$A$1058)-1))*E4037)))","v":""},{"$f":"IF(A4037=\"\",\"\",+IF(+A4037=D4037,+VLOOKUP(D4037,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4037,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4037=\"\",\"\",+VLOOKUP(+EOMONTH(+F4037,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4037=\"\",\"\",VLOOKUP(D4037,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4037=\"\",\"\",IF(A4037=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4037,-2)+15,Cenários!$A:$D,2,FALSE)>A4037,+VLOOKUP(+EOMONTH(+A4037,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4037,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4037=\"\",\"\",VLOOKUP(F4037,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4037=\"\",\"\",IF(WORKDAY(+A4037,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4037,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4038=\"\",\"\",+IF(+A4038=D4038,+E4038,((+G4038/E4038)^+((NETWORKDAYS(+D4038,A4038,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4038,F4038,Feriados!$A$2:$A$1058)-1))*E4038)))","v":""},{"$f":"IF(A4038=\"\",\"\",+IF(+A4038=D4038,+VLOOKUP(D4038,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4038,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4038=\"\",\"\",+VLOOKUP(+EOMONTH(+F4038,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4038=\"\",\"\",VLOOKUP(D4038,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4038=\"\",\"\",IF(A4038=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4038,-2)+15,Cenários!$A:$D,2,FALSE)>A4038,+VLOOKUP(+EOMONTH(+A4038,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4038,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4038=\"\",\"\",VLOOKUP(F4038,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4038=\"\",\"\",IF(WORKDAY(+A4038,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4038,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4039=\"\",\"\",+IF(+A4039=D4039,+E4039,((+G4039/E4039)^+((NETWORKDAYS(+D4039,A4039,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4039,F4039,Feriados!$A$2:$A$1058)-1))*E4039)))","v":""},{"$f":"IF(A4039=\"\",\"\",+IF(+A4039=D4039,+VLOOKUP(D4039,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4039,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4039=\"\",\"\",+VLOOKUP(+EOMONTH(+F4039,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4039=\"\",\"\",VLOOKUP(D4039,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4039=\"\",\"\",IF(A4039=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4039,-2)+15,Cenários!$A:$D,2,FALSE)>A4039,+VLOOKUP(+EOMONTH(+A4039,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4039,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4039=\"\",\"\",VLOOKUP(F4039,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4039=\"\",\"\",IF(WORKDAY(+A4039,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4039,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4040=\"\",\"\",+IF(+A4040=D4040,+E4040,((+G4040/E4040)^+((NETWORKDAYS(+D4040,A4040,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4040,F4040,Feriados!$A$2:$A$1058)-1))*E4040)))","v":""},{"$f":"IF(A4040=\"\",\"\",+IF(+A4040=D4040,+VLOOKUP(D4040,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4040,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4040=\"\",\"\",+VLOOKUP(+EOMONTH(+F4040,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4040=\"\",\"\",VLOOKUP(D4040,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4040=\"\",\"\",IF(A4040=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4040,-2)+15,Cenários!$A:$D,2,FALSE)>A4040,+VLOOKUP(+EOMONTH(+A4040,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4040,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4040=\"\",\"\",VLOOKUP(F4040,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4040=\"\",\"\",IF(WORKDAY(+A4040,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4040,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4041=\"\",\"\",+IF(+A4041=D4041,+E4041,((+G4041/E4041)^+((NETWORKDAYS(+D4041,A4041,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4041,F4041,Feriados!$A$2:$A$1058)-1))*E4041)))","v":""},{"$f":"IF(A4041=\"\",\"\",+IF(+A4041=D4041,+VLOOKUP(D4041,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4041,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4041=\"\",\"\",+VLOOKUP(+EOMONTH(+F4041,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4041=\"\",\"\",VLOOKUP(D4041,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4041=\"\",\"\",IF(A4041=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4041,-2)+15,Cenários!$A:$D,2,FALSE)>A4041,+VLOOKUP(+EOMONTH(+A4041,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4041,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4041=\"\",\"\",VLOOKUP(F4041,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4041=\"\",\"\",IF(WORKDAY(+A4041,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4041,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4042=\"\",\"\",+IF(+A4042=D4042,+E4042,((+G4042/E4042)^+((NETWORKDAYS(+D4042,A4042,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4042,F4042,Feriados!$A$2:$A$1058)-1))*E4042)))","v":""},{"$f":"IF(A4042=\"\",\"\",+IF(+A4042=D4042,+VLOOKUP(D4042,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4042,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4042=\"\",\"\",+VLOOKUP(+EOMONTH(+F4042,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4042=\"\",\"\",VLOOKUP(D4042,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4042=\"\",\"\",IF(A4042=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4042,-2)+15,Cenários!$A:$D,2,FALSE)>A4042,+VLOOKUP(+EOMONTH(+A4042,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4042,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4042=\"\",\"\",VLOOKUP(F4042,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4042=\"\",\"\",IF(WORKDAY(+A4042,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4042,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4043=\"\",\"\",+IF(+A4043=D4043,+E4043,((+G4043/E4043)^+((NETWORKDAYS(+D4043,A4043,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4043,F4043,Feriados!$A$2:$A$1058)-1))*E4043)))","v":""},{"$f":"IF(A4043=\"\",\"\",+IF(+A4043=D4043,+VLOOKUP(D4043,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4043,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4043=\"\",\"\",+VLOOKUP(+EOMONTH(+F4043,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4043=\"\",\"\",VLOOKUP(D4043,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4043=\"\",\"\",IF(A4043=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4043,-2)+15,Cenários!$A:$D,2,FALSE)>A4043,+VLOOKUP(+EOMONTH(+A4043,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4043,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4043=\"\",\"\",VLOOKUP(F4043,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4043=\"\",\"\",IF(WORKDAY(+A4043,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4043,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4044=\"\",\"\",+IF(+A4044=D4044,+E4044,((+G4044/E4044)^+((NETWORKDAYS(+D4044,A4044,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4044,F4044,Feriados!$A$2:$A$1058)-1))*E4044)))","v":""},{"$f":"IF(A4044=\"\",\"\",+IF(+A4044=D4044,+VLOOKUP(D4044,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4044,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4044=\"\",\"\",+VLOOKUP(+EOMONTH(+F4044,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4044=\"\",\"\",VLOOKUP(D4044,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4044=\"\",\"\",IF(A4044=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4044,-2)+15,Cenários!$A:$D,2,FALSE)>A4044,+VLOOKUP(+EOMONTH(+A4044,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4044,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4044=\"\",\"\",VLOOKUP(F4044,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4044=\"\",\"\",IF(WORKDAY(+A4044,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4044,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4045=\"\",\"\",+IF(+A4045=D4045,+E4045,((+G4045/E4045)^+((NETWORKDAYS(+D4045,A4045,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4045,F4045,Feriados!$A$2:$A$1058)-1))*E4045)))","v":""},{"$f":"IF(A4045=\"\",\"\",+IF(+A4045=D4045,+VLOOKUP(D4045,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4045,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4045=\"\",\"\",+VLOOKUP(+EOMONTH(+F4045,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4045=\"\",\"\",VLOOKUP(D4045,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4045=\"\",\"\",IF(A4045=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4045,-2)+15,Cenários!$A:$D,2,FALSE)>A4045,+VLOOKUP(+EOMONTH(+A4045,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4045,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4045=\"\",\"\",VLOOKUP(F4045,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4045=\"\",\"\",IF(WORKDAY(+A4045,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4045,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4046=\"\",\"\",+IF(+A4046=D4046,+E4046,((+G4046/E4046)^+((NETWORKDAYS(+D4046,A4046,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4046,F4046,Feriados!$A$2:$A$1058)-1))*E4046)))","v":""},{"$f":"IF(A4046=\"\",\"\",+IF(+A4046=D4046,+VLOOKUP(D4046,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4046,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4046=\"\",\"\",+VLOOKUP(+EOMONTH(+F4046,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4046=\"\",\"\",VLOOKUP(D4046,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4046=\"\",\"\",IF(A4046=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4046,-2)+15,Cenários!$A:$D,2,FALSE)>A4046,+VLOOKUP(+EOMONTH(+A4046,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4046,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4046=\"\",\"\",VLOOKUP(F4046,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4046=\"\",\"\",IF(WORKDAY(+A4046,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4046,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4047=\"\",\"\",+IF(+A4047=D4047,+E4047,((+G4047/E4047)^+((NETWORKDAYS(+D4047,A4047,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4047,F4047,Feriados!$A$2:$A$1058)-1))*E4047)))","v":""},{"$f":"IF(A4047=\"\",\"\",+IF(+A4047=D4047,+VLOOKUP(D4047,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4047,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4047=\"\",\"\",+VLOOKUP(+EOMONTH(+F4047,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4047=\"\",\"\",VLOOKUP(D4047,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4047=\"\",\"\",IF(A4047=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4047,-2)+15,Cenários!$A:$D,2,FALSE)>A4047,+VLOOKUP(+EOMONTH(+A4047,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4047,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4047=\"\",\"\",VLOOKUP(F4047,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4047=\"\",\"\",IF(WORKDAY(+A4047,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4047,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4048=\"\",\"\",+IF(+A4048=D4048,+E4048,((+G4048/E4048)^+((NETWORKDAYS(+D4048,A4048,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4048,F4048,Feriados!$A$2:$A$1058)-1))*E4048)))","v":""},{"$f":"IF(A4048=\"\",\"\",+IF(+A4048=D4048,+VLOOKUP(D4048,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4048,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4048=\"\",\"\",+VLOOKUP(+EOMONTH(+F4048,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4048=\"\",\"\",VLOOKUP(D4048,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4048=\"\",\"\",IF(A4048=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4048,-2)+15,Cenários!$A:$D,2,FALSE)>A4048,+VLOOKUP(+EOMONTH(+A4048,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4048,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4048=\"\",\"\",VLOOKUP(F4048,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4048=\"\",\"\",IF(WORKDAY(+A4048,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4048,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4049=\"\",\"\",+IF(+A4049=D4049,+E4049,((+G4049/E4049)^+((NETWORKDAYS(+D4049,A4049,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4049,F4049,Feriados!$A$2:$A$1058)-1))*E4049)))","v":""},{"$f":"IF(A4049=\"\",\"\",+IF(+A4049=D4049,+VLOOKUP(D4049,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4049,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4049=\"\",\"\",+VLOOKUP(+EOMONTH(+F4049,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4049=\"\",\"\",VLOOKUP(D4049,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4049=\"\",\"\",IF(A4049=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4049,-2)+15,Cenários!$A:$D,2,FALSE)>A4049,+VLOOKUP(+EOMONTH(+A4049,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4049,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4049=\"\",\"\",VLOOKUP(F4049,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4049=\"\",\"\",IF(WORKDAY(+A4049,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4049,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4050=\"\",\"\",+IF(+A4050=D4050,+E4050,((+G4050/E4050)^+((NETWORKDAYS(+D4050,A4050,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4050,F4050,Feriados!$A$2:$A$1058)-1))*E4050)))","v":""},{"$f":"IF(A4050=\"\",\"\",+IF(+A4050=D4050,+VLOOKUP(D4050,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4050,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4050=\"\",\"\",+VLOOKUP(+EOMONTH(+F4050,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4050=\"\",\"\",VLOOKUP(D4050,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4050=\"\",\"\",IF(A4050=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4050,-2)+15,Cenários!$A:$D,2,FALSE)>A4050,+VLOOKUP(+EOMONTH(+A4050,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4050,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4050=\"\",\"\",VLOOKUP(F4050,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4050=\"\",\"\",IF(WORKDAY(+A4050,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4050,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4051=\"\",\"\",+IF(+A4051=D4051,+E4051,((+G4051/E4051)^+((NETWORKDAYS(+D4051,A4051,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4051,F4051,Feriados!$A$2:$A$1058)-1))*E4051)))","v":""},{"$f":"IF(A4051=\"\",\"\",+IF(+A4051=D4051,+VLOOKUP(D4051,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4051,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4051=\"\",\"\",+VLOOKUP(+EOMONTH(+F4051,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4051=\"\",\"\",VLOOKUP(D4051,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4051=\"\",\"\",IF(A4051=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4051,-2)+15,Cenários!$A:$D,2,FALSE)>A4051,+VLOOKUP(+EOMONTH(+A4051,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4051,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4051=\"\",\"\",VLOOKUP(F4051,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4051=\"\",\"\",IF(WORKDAY(+A4051,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4051,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4052=\"\",\"\",+IF(+A4052=D4052,+E4052,((+G4052/E4052)^+((NETWORKDAYS(+D4052,A4052,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4052,F4052,Feriados!$A$2:$A$1058)-1))*E4052)))","v":""},{"$f":"IF(A4052=\"\",\"\",+IF(+A4052=D4052,+VLOOKUP(D4052,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4052,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4052=\"\",\"\",+VLOOKUP(+EOMONTH(+F4052,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4052=\"\",\"\",VLOOKUP(D4052,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4052=\"\",\"\",IF(A4052=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4052,-2)+15,Cenários!$A:$D,2,FALSE)>A4052,+VLOOKUP(+EOMONTH(+A4052,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4052,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4052=\"\",\"\",VLOOKUP(F4052,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4052=\"\",\"\",IF(WORKDAY(+A4052,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4052,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4053=\"\",\"\",+IF(+A4053=D4053,+E4053,((+G4053/E4053)^+((NETWORKDAYS(+D4053,A4053,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4053,F4053,Feriados!$A$2:$A$1058)-1))*E4053)))","v":""},{"$f":"IF(A4053=\"\",\"\",+IF(+A4053=D4053,+VLOOKUP(D4053,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4053,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4053=\"\",\"\",+VLOOKUP(+EOMONTH(+F4053,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4053=\"\",\"\",VLOOKUP(D4053,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4053=\"\",\"\",IF(A4053=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4053,-2)+15,Cenários!$A:$D,2,FALSE)>A4053,+VLOOKUP(+EOMONTH(+A4053,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4053,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4053=\"\",\"\",VLOOKUP(F4053,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4053=\"\",\"\",IF(WORKDAY(+A4053,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4053,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4054=\"\",\"\",+IF(+A4054=D4054,+E4054,((+G4054/E4054)^+((NETWORKDAYS(+D4054,A4054,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4054,F4054,Feriados!$A$2:$A$1058)-1))*E4054)))","v":""},{"$f":"IF(A4054=\"\",\"\",+IF(+A4054=D4054,+VLOOKUP(D4054,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4054,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4054=\"\",\"\",+VLOOKUP(+EOMONTH(+F4054,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4054=\"\",\"\",VLOOKUP(D4054,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4054=\"\",\"\",IF(A4054=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4054,-2)+15,Cenários!$A:$D,2,FALSE)>A4054,+VLOOKUP(+EOMONTH(+A4054,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4054,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4054=\"\",\"\",VLOOKUP(F4054,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4054=\"\",\"\",IF(WORKDAY(+A4054,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4054,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4055=\"\",\"\",+IF(+A4055=D4055,+E4055,((+G4055/E4055)^+((NETWORKDAYS(+D4055,A4055,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4055,F4055,Feriados!$A$2:$A$1058)-1))*E4055)))","v":""},{"$f":"IF(A4055=\"\",\"\",+IF(+A4055=D4055,+VLOOKUP(D4055,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4055,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4055=\"\",\"\",+VLOOKUP(+EOMONTH(+F4055,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4055=\"\",\"\",VLOOKUP(D4055,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4055=\"\",\"\",IF(A4055=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4055,-2)+15,Cenários!$A:$D,2,FALSE)>A4055,+VLOOKUP(+EOMONTH(+A4055,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4055,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4055=\"\",\"\",VLOOKUP(F4055,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4055=\"\",\"\",IF(WORKDAY(+A4055,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4055,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4056=\"\",\"\",+IF(+A4056=D4056,+E4056,((+G4056/E4056)^+((NETWORKDAYS(+D4056,A4056,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4056,F4056,Feriados!$A$2:$A$1058)-1))*E4056)))","v":""},{"$f":"IF(A4056=\"\",\"\",+IF(+A4056=D4056,+VLOOKUP(D4056,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4056,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4056=\"\",\"\",+VLOOKUP(+EOMONTH(+F4056,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4056=\"\",\"\",VLOOKUP(D4056,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4056=\"\",\"\",IF(A4056=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4056,-2)+15,Cenários!$A:$D,2,FALSE)>A4056,+VLOOKUP(+EOMONTH(+A4056,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4056,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4056=\"\",\"\",VLOOKUP(F4056,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4056=\"\",\"\",IF(WORKDAY(+A4056,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4056,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4057=\"\",\"\",+IF(+A4057=D4057,+E4057,((+G4057/E4057)^+((NETWORKDAYS(+D4057,A4057,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4057,F4057,Feriados!$A$2:$A$1058)-1))*E4057)))","v":""},{"$f":"IF(A4057=\"\",\"\",+IF(+A4057=D4057,+VLOOKUP(D4057,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4057,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4057=\"\",\"\",+VLOOKUP(+EOMONTH(+F4057,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4057=\"\",\"\",VLOOKUP(D4057,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4057=\"\",\"\",IF(A4057=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4057,-2)+15,Cenários!$A:$D,2,FALSE)>A4057,+VLOOKUP(+EOMONTH(+A4057,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4057,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4057=\"\",\"\",VLOOKUP(F4057,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4057=\"\",\"\",IF(WORKDAY(+A4057,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4057,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4058=\"\",\"\",+IF(+A4058=D4058,+E4058,((+G4058/E4058)^+((NETWORKDAYS(+D4058,A4058,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4058,F4058,Feriados!$A$2:$A$1058)-1))*E4058)))","v":""},{"$f":"IF(A4058=\"\",\"\",+IF(+A4058=D4058,+VLOOKUP(D4058,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4058,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4058=\"\",\"\",+VLOOKUP(+EOMONTH(+F4058,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4058=\"\",\"\",VLOOKUP(D4058,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4058=\"\",\"\",IF(A4058=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4058,-2)+15,Cenários!$A:$D,2,FALSE)>A4058,+VLOOKUP(+EOMONTH(+A4058,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4058,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4058=\"\",\"\",VLOOKUP(F4058,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4058=\"\",\"\",IF(WORKDAY(+A4058,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4058,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4059=\"\",\"\",+IF(+A4059=D4059,+E4059,((+G4059/E4059)^+((NETWORKDAYS(+D4059,A4059,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4059,F4059,Feriados!$A$2:$A$1058)-1))*E4059)))","v":""},{"$f":"IF(A4059=\"\",\"\",+IF(+A4059=D4059,+VLOOKUP(D4059,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4059,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4059=\"\",\"\",+VLOOKUP(+EOMONTH(+F4059,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4059=\"\",\"\",VLOOKUP(D4059,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4059=\"\",\"\",IF(A4059=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4059,-2)+15,Cenários!$A:$D,2,FALSE)>A4059,+VLOOKUP(+EOMONTH(+A4059,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4059,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4059=\"\",\"\",VLOOKUP(F4059,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4059=\"\",\"\",IF(WORKDAY(+A4059,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4059,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4060=\"\",\"\",+IF(+A4060=D4060,+E4060,((+G4060/E4060)^+((NETWORKDAYS(+D4060,A4060,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4060,F4060,Feriados!$A$2:$A$1058)-1))*E4060)))","v":""},{"$f":"IF(A4060=\"\",\"\",+IF(+A4060=D4060,+VLOOKUP(D4060,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4060,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4060=\"\",\"\",+VLOOKUP(+EOMONTH(+F4060,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4060=\"\",\"\",VLOOKUP(D4060,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4060=\"\",\"\",IF(A4060=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4060,-2)+15,Cenários!$A:$D,2,FALSE)>A4060,+VLOOKUP(+EOMONTH(+A4060,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4060,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4060=\"\",\"\",VLOOKUP(F4060,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4060=\"\",\"\",IF(WORKDAY(+A4060,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4060,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4061=\"\",\"\",+IF(+A4061=D4061,+E4061,((+G4061/E4061)^+((NETWORKDAYS(+D4061,A4061,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4061,F4061,Feriados!$A$2:$A$1058)-1))*E4061)))","v":""},{"$f":"IF(A4061=\"\",\"\",+IF(+A4061=D4061,+VLOOKUP(D4061,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4061,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4061=\"\",\"\",+VLOOKUP(+EOMONTH(+F4061,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4061=\"\",\"\",VLOOKUP(D4061,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4061=\"\",\"\",IF(A4061=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4061,-2)+15,Cenários!$A:$D,2,FALSE)>A4061,+VLOOKUP(+EOMONTH(+A4061,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4061,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4061=\"\",\"\",VLOOKUP(F4061,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4061=\"\",\"\",IF(WORKDAY(+A4061,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4061,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4062=\"\",\"\",+IF(+A4062=D4062,+E4062,((+G4062/E4062)^+((NETWORKDAYS(+D4062,A4062,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4062,F4062,Feriados!$A$2:$A$1058)-1))*E4062)))","v":""},{"$f":"IF(A4062=\"\",\"\",+IF(+A4062=D4062,+VLOOKUP(D4062,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4062,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4062=\"\",\"\",+VLOOKUP(+EOMONTH(+F4062,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4062=\"\",\"\",VLOOKUP(D4062,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4062=\"\",\"\",IF(A4062=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4062,-2)+15,Cenários!$A:$D,2,FALSE)>A4062,+VLOOKUP(+EOMONTH(+A4062,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4062,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4062=\"\",\"\",VLOOKUP(F4062,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4062=\"\",\"\",IF(WORKDAY(+A4062,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4062,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4063=\"\",\"\",+IF(+A4063=D4063,+E4063,((+G4063/E4063)^+((NETWORKDAYS(+D4063,A4063,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4063,F4063,Feriados!$A$2:$A$1058)-1))*E4063)))","v":""},{"$f":"IF(A4063=\"\",\"\",+IF(+A4063=D4063,+VLOOKUP(D4063,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4063,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4063=\"\",\"\",+VLOOKUP(+EOMONTH(+F4063,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4063=\"\",\"\",VLOOKUP(D4063,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4063=\"\",\"\",IF(A4063=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4063,-2)+15,Cenários!$A:$D,2,FALSE)>A4063,+VLOOKUP(+EOMONTH(+A4063,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4063,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4063=\"\",\"\",VLOOKUP(F4063,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4063=\"\",\"\",IF(WORKDAY(+A4063,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4063,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4064=\"\",\"\",+IF(+A4064=D4064,+E4064,((+G4064/E4064)^+((NETWORKDAYS(+D4064,A4064,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4064,F4064,Feriados!$A$2:$A$1058)-1))*E4064)))","v":""},{"$f":"IF(A4064=\"\",\"\",+IF(+A4064=D4064,+VLOOKUP(D4064,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4064,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4064=\"\",\"\",+VLOOKUP(+EOMONTH(+F4064,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4064=\"\",\"\",VLOOKUP(D4064,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4064=\"\",\"\",IF(A4064=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4064,-2)+15,Cenários!$A:$D,2,FALSE)>A4064,+VLOOKUP(+EOMONTH(+A4064,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4064,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4064=\"\",\"\",VLOOKUP(F4064,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4064=\"\",\"\",IF(WORKDAY(+A4064,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4064,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4065=\"\",\"\",+IF(+A4065=D4065,+E4065,((+G4065/E4065)^+((NETWORKDAYS(+D4065,A4065,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4065,F4065,Feriados!$A$2:$A$1058)-1))*E4065)))","v":""},{"$f":"IF(A4065=\"\",\"\",+IF(+A4065=D4065,+VLOOKUP(D4065,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4065,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4065=\"\",\"\",+VLOOKUP(+EOMONTH(+F4065,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4065=\"\",\"\",VLOOKUP(D4065,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4065=\"\",\"\",IF(A4065=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4065,-2)+15,Cenários!$A:$D,2,FALSE)>A4065,+VLOOKUP(+EOMONTH(+A4065,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4065,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4065=\"\",\"\",VLOOKUP(F4065,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4065=\"\",\"\",IF(WORKDAY(+A4065,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4065,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4066=\"\",\"\",+IF(+A4066=D4066,+E4066,((+G4066/E4066)^+((NETWORKDAYS(+D4066,A4066,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4066,F4066,Feriados!$A$2:$A$1058)-1))*E4066)))","v":""},{"$f":"IF(A4066=\"\",\"\",+IF(+A4066=D4066,+VLOOKUP(D4066,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4066,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4066=\"\",\"\",+VLOOKUP(+EOMONTH(+F4066,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4066=\"\",\"\",VLOOKUP(D4066,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4066=\"\",\"\",IF(A4066=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4066,-2)+15,Cenários!$A:$D,2,FALSE)>A4066,+VLOOKUP(+EOMONTH(+A4066,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4066,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4066=\"\",\"\",VLOOKUP(F4066,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4066=\"\",\"\",IF(WORKDAY(+A4066,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4066,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4067=\"\",\"\",+IF(+A4067=D4067,+E4067,((+G4067/E4067)^+((NETWORKDAYS(+D4067,A4067,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4067,F4067,Feriados!$A$2:$A$1058)-1))*E4067)))","v":""},{"$f":"IF(A4067=\"\",\"\",+IF(+A4067=D4067,+VLOOKUP(D4067,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4067,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4067=\"\",\"\",+VLOOKUP(+EOMONTH(+F4067,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4067=\"\",\"\",VLOOKUP(D4067,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4067=\"\",\"\",IF(A4067=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4067,-2)+15,Cenários!$A:$D,2,FALSE)>A4067,+VLOOKUP(+EOMONTH(+A4067,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4067,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4067=\"\",\"\",VLOOKUP(F4067,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4067=\"\",\"\",IF(WORKDAY(+A4067,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4067,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4068=\"\",\"\",+IF(+A4068=D4068,+E4068,((+G4068/E4068)^+((NETWORKDAYS(+D4068,A4068,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4068,F4068,Feriados!$A$2:$A$1058)-1))*E4068)))","v":""},{"$f":"IF(A4068=\"\",\"\",+IF(+A4068=D4068,+VLOOKUP(D4068,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4068,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4068=\"\",\"\",+VLOOKUP(+EOMONTH(+F4068,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4068=\"\",\"\",VLOOKUP(D4068,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4068=\"\",\"\",IF(A4068=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4068,-2)+15,Cenários!$A:$D,2,FALSE)>A4068,+VLOOKUP(+EOMONTH(+A4068,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4068,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4068=\"\",\"\",VLOOKUP(F4068,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4068=\"\",\"\",IF(WORKDAY(+A4068,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4068,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4069=\"\",\"\",+IF(+A4069=D4069,+E4069,((+G4069/E4069)^+((NETWORKDAYS(+D4069,A4069,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4069,F4069,Feriados!$A$2:$A$1058)-1))*E4069)))","v":""},{"$f":"IF(A4069=\"\",\"\",+IF(+A4069=D4069,+VLOOKUP(D4069,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4069,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4069=\"\",\"\",+VLOOKUP(+EOMONTH(+F4069,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4069=\"\",\"\",VLOOKUP(D4069,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4069=\"\",\"\",IF(A4069=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4069,-2)+15,Cenários!$A:$D,2,FALSE)>A4069,+VLOOKUP(+EOMONTH(+A4069,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4069,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4069=\"\",\"\",VLOOKUP(F4069,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4069=\"\",\"\",IF(WORKDAY(+A4069,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4069,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4070=\"\",\"\",+IF(+A4070=D4070,+E4070,((+G4070/E4070)^+((NETWORKDAYS(+D4070,A4070,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4070,F4070,Feriados!$A$2:$A$1058)-1))*E4070)))","v":""},{"$f":"IF(A4070=\"\",\"\",+IF(+A4070=D4070,+VLOOKUP(D4070,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4070,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4070=\"\",\"\",+VLOOKUP(+EOMONTH(+F4070,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4070=\"\",\"\",VLOOKUP(D4070,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4070=\"\",\"\",IF(A4070=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4070,-2)+15,Cenários!$A:$D,2,FALSE)>A4070,+VLOOKUP(+EOMONTH(+A4070,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4070,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4070=\"\",\"\",VLOOKUP(F4070,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4070=\"\",\"\",IF(WORKDAY(+A4070,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4070,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4071=\"\",\"\",+IF(+A4071=D4071,+E4071,((+G4071/E4071)^+((NETWORKDAYS(+D4071,A4071,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4071,F4071,Feriados!$A$2:$A$1058)-1))*E4071)))","v":""},{"$f":"IF(A4071=\"\",\"\",+IF(+A4071=D4071,+VLOOKUP(D4071,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4071,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4071=\"\",\"\",+VLOOKUP(+EOMONTH(+F4071,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4071=\"\",\"\",VLOOKUP(D4071,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4071=\"\",\"\",IF(A4071=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4071,-2)+15,Cenários!$A:$D,2,FALSE)>A4071,+VLOOKUP(+EOMONTH(+A4071,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4071,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4071=\"\",\"\",VLOOKUP(F4071,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4071=\"\",\"\",IF(WORKDAY(+A4071,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4071,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4072=\"\",\"\",+IF(+A4072=D4072,+E4072,((+G4072/E4072)^+((NETWORKDAYS(+D4072,A4072,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4072,F4072,Feriados!$A$2:$A$1058)-1))*E4072)))","v":""},{"$f":"IF(A4072=\"\",\"\",+IF(+A4072=D4072,+VLOOKUP(D4072,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4072,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4072=\"\",\"\",+VLOOKUP(+EOMONTH(+F4072,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4072=\"\",\"\",VLOOKUP(D4072,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4072=\"\",\"\",IF(A4072=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4072,-2)+15,Cenários!$A:$D,2,FALSE)>A4072,+VLOOKUP(+EOMONTH(+A4072,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4072,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4072=\"\",\"\",VLOOKUP(F4072,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4072=\"\",\"\",IF(WORKDAY(+A4072,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4072,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4073=\"\",\"\",+IF(+A4073=D4073,+E4073,((+G4073/E4073)^+((NETWORKDAYS(+D4073,A4073,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4073,F4073,Feriados!$A$2:$A$1058)-1))*E4073)))","v":""},{"$f":"IF(A4073=\"\",\"\",+IF(+A4073=D4073,+VLOOKUP(D4073,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4073,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4073=\"\",\"\",+VLOOKUP(+EOMONTH(+F4073,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4073=\"\",\"\",VLOOKUP(D4073,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4073=\"\",\"\",IF(A4073=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4073,-2)+15,Cenários!$A:$D,2,FALSE)>A4073,+VLOOKUP(+EOMONTH(+A4073,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4073,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4073=\"\",\"\",VLOOKUP(F4073,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4073=\"\",\"\",IF(WORKDAY(+A4073,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4073,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4074=\"\",\"\",+IF(+A4074=D4074,+E4074,((+G4074/E4074)^+((NETWORKDAYS(+D4074,A4074,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4074,F4074,Feriados!$A$2:$A$1058)-1))*E4074)))","v":""},{"$f":"IF(A4074=\"\",\"\",+IF(+A4074=D4074,+VLOOKUP(D4074,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4074,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4074=\"\",\"\",+VLOOKUP(+EOMONTH(+F4074,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4074=\"\",\"\",VLOOKUP(D4074,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4074=\"\",\"\",IF(A4074=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4074,-2)+15,Cenários!$A:$D,2,FALSE)>A4074,+VLOOKUP(+EOMONTH(+A4074,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4074,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4074=\"\",\"\",VLOOKUP(F4074,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4074=\"\",\"\",IF(WORKDAY(+A4074,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4074,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4075=\"\",\"\",+IF(+A4075=D4075,+E4075,((+G4075/E4075)^+((NETWORKDAYS(+D4075,A4075,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4075,F4075,Feriados!$A$2:$A$1058)-1))*E4075)))","v":""},{"$f":"IF(A4075=\"\",\"\",+IF(+A4075=D4075,+VLOOKUP(D4075,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4075,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4075=\"\",\"\",+VLOOKUP(+EOMONTH(+F4075,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4075=\"\",\"\",VLOOKUP(D4075,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4075=\"\",\"\",IF(A4075=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4075,-2)+15,Cenários!$A:$D,2,FALSE)>A4075,+VLOOKUP(+EOMONTH(+A4075,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4075,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4075=\"\",\"\",VLOOKUP(F4075,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4075=\"\",\"\",IF(WORKDAY(+A4075,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4075,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4076=\"\",\"\",+IF(+A4076=D4076,+E4076,((+G4076/E4076)^+((NETWORKDAYS(+D4076,A4076,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4076,F4076,Feriados!$A$2:$A$1058)-1))*E4076)))","v":""},{"$f":"IF(A4076=\"\",\"\",+IF(+A4076=D4076,+VLOOKUP(D4076,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4076,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4076=\"\",\"\",+VLOOKUP(+EOMONTH(+F4076,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4076=\"\",\"\",VLOOKUP(D4076,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4076=\"\",\"\",IF(A4076=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4076,-2)+15,Cenários!$A:$D,2,FALSE)>A4076,+VLOOKUP(+EOMONTH(+A4076,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4076,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4076=\"\",\"\",VLOOKUP(F4076,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4076=\"\",\"\",IF(WORKDAY(+A4076,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4076,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4077=\"\",\"\",+IF(+A4077=D4077,+E4077,((+G4077/E4077)^+((NETWORKDAYS(+D4077,A4077,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4077,F4077,Feriados!$A$2:$A$1058)-1))*E4077)))","v":""},{"$f":"IF(A4077=\"\",\"\",+IF(+A4077=D4077,+VLOOKUP(D4077,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4077,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4077=\"\",\"\",+VLOOKUP(+EOMONTH(+F4077,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4077=\"\",\"\",VLOOKUP(D4077,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4077=\"\",\"\",IF(A4077=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4077,-2)+15,Cenários!$A:$D,2,FALSE)>A4077,+VLOOKUP(+EOMONTH(+A4077,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4077,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4077=\"\",\"\",VLOOKUP(F4077,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4077=\"\",\"\",IF(WORKDAY(+A4077,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4077,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4078=\"\",\"\",+IF(+A4078=D4078,+E4078,((+G4078/E4078)^+((NETWORKDAYS(+D4078,A4078,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4078,F4078,Feriados!$A$2:$A$1058)-1))*E4078)))","v":""},{"$f":"IF(A4078=\"\",\"\",+IF(+A4078=D4078,+VLOOKUP(D4078,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4078,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4078=\"\",\"\",+VLOOKUP(+EOMONTH(+F4078,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4078=\"\",\"\",VLOOKUP(D4078,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4078=\"\",\"\",IF(A4078=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4078,-2)+15,Cenários!$A:$D,2,FALSE)>A4078,+VLOOKUP(+EOMONTH(+A4078,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4078,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4078=\"\",\"\",VLOOKUP(F4078,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4078=\"\",\"\",IF(WORKDAY(+A4078,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4078,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4079=\"\",\"\",+IF(+A4079=D4079,+E4079,((+G4079/E4079)^+((NETWORKDAYS(+D4079,A4079,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4079,F4079,Feriados!$A$2:$A$1058)-1))*E4079)))","v":""},{"$f":"IF(A4079=\"\",\"\",+IF(+A4079=D4079,+VLOOKUP(D4079,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4079,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4079=\"\",\"\",+VLOOKUP(+EOMONTH(+F4079,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4079=\"\",\"\",VLOOKUP(D4079,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4079=\"\",\"\",IF(A4079=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4079,-2)+15,Cenários!$A:$D,2,FALSE)>A4079,+VLOOKUP(+EOMONTH(+A4079,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4079,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4079=\"\",\"\",VLOOKUP(F4079,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4079=\"\",\"\",IF(WORKDAY(+A4079,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4079,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4080=\"\",\"\",+IF(+A4080=D4080,+E4080,((+G4080/E4080)^+((NETWORKDAYS(+D4080,A4080,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4080,F4080,Feriados!$A$2:$A$1058)-1))*E4080)))","v":""},{"$f":"IF(A4080=\"\",\"\",+IF(+A4080=D4080,+VLOOKUP(D4080,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4080,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4080=\"\",\"\",+VLOOKUP(+EOMONTH(+F4080,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4080=\"\",\"\",VLOOKUP(D4080,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4080=\"\",\"\",IF(A4080=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4080,-2)+15,Cenários!$A:$D,2,FALSE)>A4080,+VLOOKUP(+EOMONTH(+A4080,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4080,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4080=\"\",\"\",VLOOKUP(F4080,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4080=\"\",\"\",IF(WORKDAY(+A4080,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4080,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4081=\"\",\"\",+IF(+A4081=D4081,+E4081,((+G4081/E4081)^+((NETWORKDAYS(+D4081,A4081,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4081,F4081,Feriados!$A$2:$A$1058)-1))*E4081)))","v":""},{"$f":"IF(A4081=\"\",\"\",+IF(+A4081=D4081,+VLOOKUP(D4081,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4081,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4081=\"\",\"\",+VLOOKUP(+EOMONTH(+F4081,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4081=\"\",\"\",VLOOKUP(D4081,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4081=\"\",\"\",IF(A4081=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4081,-2)+15,Cenários!$A:$D,2,FALSE)>A4081,+VLOOKUP(+EOMONTH(+A4081,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4081,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4081=\"\",\"\",VLOOKUP(F4081,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4081=\"\",\"\",IF(WORKDAY(+A4081,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4081,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4082=\"\",\"\",+IF(+A4082=D4082,+E4082,((+G4082/E4082)^+((NETWORKDAYS(+D4082,A4082,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4082,F4082,Feriados!$A$2:$A$1058)-1))*E4082)))","v":""},{"$f":"IF(A4082=\"\",\"\",+IF(+A4082=D4082,+VLOOKUP(D4082,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4082,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4082=\"\",\"\",+VLOOKUP(+EOMONTH(+F4082,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4082=\"\",\"\",VLOOKUP(D4082,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4082=\"\",\"\",IF(A4082=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4082,-2)+15,Cenários!$A:$D,2,FALSE)>A4082,+VLOOKUP(+EOMONTH(+A4082,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4082,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4082=\"\",\"\",VLOOKUP(F4082,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4082=\"\",\"\",IF(WORKDAY(+A4082,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4082,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4083=\"\",\"\",+IF(+A4083=D4083,+E4083,((+G4083/E4083)^+((NETWORKDAYS(+D4083,A4083,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4083,F4083,Feriados!$A$2:$A$1058)-1))*E4083)))","v":""},{"$f":"IF(A4083=\"\",\"\",+IF(+A4083=D4083,+VLOOKUP(D4083,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4083,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4083=\"\",\"\",+VLOOKUP(+EOMONTH(+F4083,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4083=\"\",\"\",VLOOKUP(D4083,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4083=\"\",\"\",IF(A4083=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4083,-2)+15,Cenários!$A:$D,2,FALSE)>A4083,+VLOOKUP(+EOMONTH(+A4083,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4083,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4083=\"\",\"\",VLOOKUP(F4083,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4083=\"\",\"\",IF(WORKDAY(+A4083,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4083,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4084=\"\",\"\",+IF(+A4084=D4084,+E4084,((+G4084/E4084)^+((NETWORKDAYS(+D4084,A4084,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4084,F4084,Feriados!$A$2:$A$1058)-1))*E4084)))","v":""},{"$f":"IF(A4084=\"\",\"\",+IF(+A4084=D4084,+VLOOKUP(D4084,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4084,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4084=\"\",\"\",+VLOOKUP(+EOMONTH(+F4084,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4084=\"\",\"\",VLOOKUP(D4084,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4084=\"\",\"\",IF(A4084=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4084,-2)+15,Cenários!$A:$D,2,FALSE)>A4084,+VLOOKUP(+EOMONTH(+A4084,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4084,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4084=\"\",\"\",VLOOKUP(F4084,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4084=\"\",\"\",IF(WORKDAY(+A4084,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4084,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4085=\"\",\"\",+IF(+A4085=D4085,+E4085,((+G4085/E4085)^+((NETWORKDAYS(+D4085,A4085,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4085,F4085,Feriados!$A$2:$A$1058)-1))*E4085)))","v":""},{"$f":"IF(A4085=\"\",\"\",+IF(+A4085=D4085,+VLOOKUP(D4085,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4085,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4085=\"\",\"\",+VLOOKUP(+EOMONTH(+F4085,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4085=\"\",\"\",VLOOKUP(D4085,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4085=\"\",\"\",IF(A4085=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4085,-2)+15,Cenários!$A:$D,2,FALSE)>A4085,+VLOOKUP(+EOMONTH(+A4085,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4085,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4085=\"\",\"\",VLOOKUP(F4085,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4085=\"\",\"\",IF(WORKDAY(+A4085,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4085,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4086=\"\",\"\",+IF(+A4086=D4086,+E4086,((+G4086/E4086)^+((NETWORKDAYS(+D4086,A4086,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4086,F4086,Feriados!$A$2:$A$1058)-1))*E4086)))","v":""},{"$f":"IF(A4086=\"\",\"\",+IF(+A4086=D4086,+VLOOKUP(D4086,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4086,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4086=\"\",\"\",+VLOOKUP(+EOMONTH(+F4086,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4086=\"\",\"\",VLOOKUP(D4086,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4086=\"\",\"\",IF(A4086=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4086,-2)+15,Cenários!$A:$D,2,FALSE)>A4086,+VLOOKUP(+EOMONTH(+A4086,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4086,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4086=\"\",\"\",VLOOKUP(F4086,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4086=\"\",\"\",IF(WORKDAY(+A4086,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4086,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4087=\"\",\"\",+IF(+A4087=D4087,+E4087,((+G4087/E4087)^+((NETWORKDAYS(+D4087,A4087,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4087,F4087,Feriados!$A$2:$A$1058)-1))*E4087)))","v":""},{"$f":"IF(A4087=\"\",\"\",+IF(+A4087=D4087,+VLOOKUP(D4087,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4087,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4087=\"\",\"\",+VLOOKUP(+EOMONTH(+F4087,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4087=\"\",\"\",VLOOKUP(D4087,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4087=\"\",\"\",IF(A4087=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4087,-2)+15,Cenários!$A:$D,2,FALSE)>A4087,+VLOOKUP(+EOMONTH(+A4087,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4087,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4087=\"\",\"\",VLOOKUP(F4087,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4087=\"\",\"\",IF(WORKDAY(+A4087,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4087,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4088=\"\",\"\",+IF(+A4088=D4088,+E4088,((+G4088/E4088)^+((NETWORKDAYS(+D4088,A4088,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4088,F4088,Feriados!$A$2:$A$1058)-1))*E4088)))","v":""},{"$f":"IF(A4088=\"\",\"\",+IF(+A4088=D4088,+VLOOKUP(D4088,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4088,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4088=\"\",\"\",+VLOOKUP(+EOMONTH(+F4088,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4088=\"\",\"\",VLOOKUP(D4088,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4088=\"\",\"\",IF(A4088=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4088,-2)+15,Cenários!$A:$D,2,FALSE)>A4088,+VLOOKUP(+EOMONTH(+A4088,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4088,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4088=\"\",\"\",VLOOKUP(F4088,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4088=\"\",\"\",IF(WORKDAY(+A4088,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4088,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4089=\"\",\"\",+IF(+A4089=D4089,+E4089,((+G4089/E4089)^+((NETWORKDAYS(+D4089,A4089,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4089,F4089,Feriados!$A$2:$A$1058)-1))*E4089)))","v":""},{"$f":"IF(A4089=\"\",\"\",+IF(+A4089=D4089,+VLOOKUP(D4089,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4089,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4089=\"\",\"\",+VLOOKUP(+EOMONTH(+F4089,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4089=\"\",\"\",VLOOKUP(D4089,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4089=\"\",\"\",IF(A4089=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4089,-2)+15,Cenários!$A:$D,2,FALSE)>A4089,+VLOOKUP(+EOMONTH(+A4089,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4089,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4089=\"\",\"\",VLOOKUP(F4089,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4089=\"\",\"\",IF(WORKDAY(+A4089,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4089,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4090=\"\",\"\",+IF(+A4090=D4090,+E4090,((+G4090/E4090)^+((NETWORKDAYS(+D4090,A4090,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4090,F4090,Feriados!$A$2:$A$1058)-1))*E4090)))","v":""},{"$f":"IF(A4090=\"\",\"\",+IF(+A4090=D4090,+VLOOKUP(D4090,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4090,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4090=\"\",\"\",+VLOOKUP(+EOMONTH(+F4090,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4090=\"\",\"\",VLOOKUP(D4090,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4090=\"\",\"\",IF(A4090=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4090,-2)+15,Cenários!$A:$D,2,FALSE)>A4090,+VLOOKUP(+EOMONTH(+A4090,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4090,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4090=\"\",\"\",VLOOKUP(F4090,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4090=\"\",\"\",IF(WORKDAY(+A4090,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4090,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4091=\"\",\"\",+IF(+A4091=D4091,+E4091,((+G4091/E4091)^+((NETWORKDAYS(+D4091,A4091,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4091,F4091,Feriados!$A$2:$A$1058)-1))*E4091)))","v":""},{"$f":"IF(A4091=\"\",\"\",+IF(+A4091=D4091,+VLOOKUP(D4091,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4091,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4091=\"\",\"\",+VLOOKUP(+EOMONTH(+F4091,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4091=\"\",\"\",VLOOKUP(D4091,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4091=\"\",\"\",IF(A4091=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4091,-2)+15,Cenários!$A:$D,2,FALSE)>A4091,+VLOOKUP(+EOMONTH(+A4091,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4091,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4091=\"\",\"\",VLOOKUP(F4091,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4091=\"\",\"\",IF(WORKDAY(+A4091,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4091,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4092=\"\",\"\",+IF(+A4092=D4092,+E4092,((+G4092/E4092)^+((NETWORKDAYS(+D4092,A4092,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4092,F4092,Feriados!$A$2:$A$1058)-1))*E4092)))","v":""},{"$f":"IF(A4092=\"\",\"\",+IF(+A4092=D4092,+VLOOKUP(D4092,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4092,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4092=\"\",\"\",+VLOOKUP(+EOMONTH(+F4092,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4092=\"\",\"\",VLOOKUP(D4092,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4092=\"\",\"\",IF(A4092=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4092,-2)+15,Cenários!$A:$D,2,FALSE)>A4092,+VLOOKUP(+EOMONTH(+A4092,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4092,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4092=\"\",\"\",VLOOKUP(F4092,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4092=\"\",\"\",IF(WORKDAY(+A4092,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4092,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4093=\"\",\"\",+IF(+A4093=D4093,+E4093,((+G4093/E4093)^+((NETWORKDAYS(+D4093,A4093,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4093,F4093,Feriados!$A$2:$A$1058)-1))*E4093)))","v":""},{"$f":"IF(A4093=\"\",\"\",+IF(+A4093=D4093,+VLOOKUP(D4093,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4093,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4093=\"\",\"\",+VLOOKUP(+EOMONTH(+F4093,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4093=\"\",\"\",VLOOKUP(D4093,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4093=\"\",\"\",IF(A4093=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4093,-2)+15,Cenários!$A:$D,2,FALSE)>A4093,+VLOOKUP(+EOMONTH(+A4093,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4093,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4093=\"\",\"\",VLOOKUP(F4093,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4093=\"\",\"\",IF(WORKDAY(+A4093,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4093,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4094=\"\",\"\",+IF(+A4094=D4094,+E4094,((+G4094/E4094)^+((NETWORKDAYS(+D4094,A4094,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4094,F4094,Feriados!$A$2:$A$1058)-1))*E4094)))","v":""},{"$f":"IF(A4094=\"\",\"\",+IF(+A4094=D4094,+VLOOKUP(D4094,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4094,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4094=\"\",\"\",+VLOOKUP(+EOMONTH(+F4094,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4094=\"\",\"\",VLOOKUP(D4094,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4094=\"\",\"\",IF(A4094=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4094,-2)+15,Cenários!$A:$D,2,FALSE)>A4094,+VLOOKUP(+EOMONTH(+A4094,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4094,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4094=\"\",\"\",VLOOKUP(F4094,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4094=\"\",\"\",IF(WORKDAY(+A4094,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4094,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4095=\"\",\"\",+IF(+A4095=D4095,+E4095,((+G4095/E4095)^+((NETWORKDAYS(+D4095,A4095,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4095,F4095,Feriados!$A$2:$A$1058)-1))*E4095)))","v":""},{"$f":"IF(A4095=\"\",\"\",+IF(+A4095=D4095,+VLOOKUP(D4095,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4095,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4095=\"\",\"\",+VLOOKUP(+EOMONTH(+F4095,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4095=\"\",\"\",VLOOKUP(D4095,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4095=\"\",\"\",IF(A4095=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4095,-2)+15,Cenários!$A:$D,2,FALSE)>A4095,+VLOOKUP(+EOMONTH(+A4095,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4095,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4095=\"\",\"\",VLOOKUP(F4095,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4095=\"\",\"\",IF(WORKDAY(+A4095,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4095,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4096=\"\",\"\",+IF(+A4096=D4096,+E4096,((+G4096/E4096)^+((NETWORKDAYS(+D4096,A4096,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4096,F4096,Feriados!$A$2:$A$1058)-1))*E4096)))","v":""},{"$f":"IF(A4096=\"\",\"\",+IF(+A4096=D4096,+VLOOKUP(D4096,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4096,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4096=\"\",\"\",+VLOOKUP(+EOMONTH(+F4096,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4096=\"\",\"\",VLOOKUP(D4096,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4096=\"\",\"\",IF(A4096=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4096,-2)+15,Cenários!$A:$D,2,FALSE)>A4096,+VLOOKUP(+EOMONTH(+A4096,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4096,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4096=\"\",\"\",VLOOKUP(F4096,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4096=\"\",\"\",IF(WORKDAY(+A4096,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4096,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4097=\"\",\"\",+IF(+A4097=D4097,+E4097,((+G4097/E4097)^+((NETWORKDAYS(+D4097,A4097,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4097,F4097,Feriados!$A$2:$A$1058)-1))*E4097)))","v":""},{"$f":"IF(A4097=\"\",\"\",+IF(+A4097=D4097,+VLOOKUP(D4097,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4097,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4097=\"\",\"\",+VLOOKUP(+EOMONTH(+F4097,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4097=\"\",\"\",VLOOKUP(D4097,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4097=\"\",\"\",IF(A4097=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4097,-2)+15,Cenários!$A:$D,2,FALSE)>A4097,+VLOOKUP(+EOMONTH(+A4097,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4097,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4097=\"\",\"\",VLOOKUP(F4097,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4097=\"\",\"\",IF(WORKDAY(+A4097,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4097,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4098=\"\",\"\",+IF(+A4098=D4098,+E4098,((+G4098/E4098)^+((NETWORKDAYS(+D4098,A4098,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4098,F4098,Feriados!$A$2:$A$1058)-1))*E4098)))","v":""},{"$f":"IF(A4098=\"\",\"\",+IF(+A4098=D4098,+VLOOKUP(D4098,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4098,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4098=\"\",\"\",+VLOOKUP(+EOMONTH(+F4098,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4098=\"\",\"\",VLOOKUP(D4098,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4098=\"\",\"\",IF(A4098=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4098,-2)+15,Cenários!$A:$D,2,FALSE)>A4098,+VLOOKUP(+EOMONTH(+A4098,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4098,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4098=\"\",\"\",VLOOKUP(F4098,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4098=\"\",\"\",IF(WORKDAY(+A4098,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4098,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4099=\"\",\"\",+IF(+A4099=D4099,+E4099,((+G4099/E4099)^+((NETWORKDAYS(+D4099,A4099,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4099,F4099,Feriados!$A$2:$A$1058)-1))*E4099)))","v":""},{"$f":"IF(A4099=\"\",\"\",+IF(+A4099=D4099,+VLOOKUP(D4099,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4099,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4099=\"\",\"\",+VLOOKUP(+EOMONTH(+F4099,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4099=\"\",\"\",VLOOKUP(D4099,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4099=\"\",\"\",IF(A4099=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4099,-2)+15,Cenários!$A:$D,2,FALSE)>A4099,+VLOOKUP(+EOMONTH(+A4099,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4099,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4099=\"\",\"\",VLOOKUP(F4099,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4099=\"\",\"\",IF(WORKDAY(+A4099,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4099,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4100=\"\",\"\",+IF(+A4100=D4100,+E4100,((+G4100/E4100)^+((NETWORKDAYS(+D4100,A4100,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4100,F4100,Feriados!$A$2:$A$1058)-1))*E4100)))","v":""},{"$f":"IF(A4100=\"\",\"\",+IF(+A4100=D4100,+VLOOKUP(D4100,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4100,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4100=\"\",\"\",+VLOOKUP(+EOMONTH(+F4100,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4100=\"\",\"\",VLOOKUP(D4100,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4100=\"\",\"\",IF(A4100=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4100,-2)+15,Cenários!$A:$D,2,FALSE)>A4100,+VLOOKUP(+EOMONTH(+A4100,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4100,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4100=\"\",\"\",VLOOKUP(F4100,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4100=\"\",\"\",IF(WORKDAY(+A4100,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4100,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4101=\"\",\"\",+IF(+A4101=D4101,+E4101,((+G4101/E4101)^+((NETWORKDAYS(+D4101,A4101,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4101,F4101,Feriados!$A$2:$A$1058)-1))*E4101)))","v":""},{"$f":"IF(A4101=\"\",\"\",+IF(+A4101=D4101,+VLOOKUP(D4101,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4101,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4101=\"\",\"\",+VLOOKUP(+EOMONTH(+F4101,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4101=\"\",\"\",VLOOKUP(D4101,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4101=\"\",\"\",IF(A4101=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4101,-2)+15,Cenários!$A:$D,2,FALSE)>A4101,+VLOOKUP(+EOMONTH(+A4101,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4101,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4101=\"\",\"\",VLOOKUP(F4101,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4101=\"\",\"\",IF(WORKDAY(+A4101,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4101,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4102=\"\",\"\",+IF(+A4102=D4102,+E4102,((+G4102/E4102)^+((NETWORKDAYS(+D4102,A4102,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4102,F4102,Feriados!$A$2:$A$1058)-1))*E4102)))","v":""},{"$f":"IF(A4102=\"\",\"\",+IF(+A4102=D4102,+VLOOKUP(D4102,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4102,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4102=\"\",\"\",+VLOOKUP(+EOMONTH(+F4102,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4102=\"\",\"\",VLOOKUP(D4102,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4102=\"\",\"\",IF(A4102=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4102,-2)+15,Cenários!$A:$D,2,FALSE)>A4102,+VLOOKUP(+EOMONTH(+A4102,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4102,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4102=\"\",\"\",VLOOKUP(F4102,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4102=\"\",\"\",IF(WORKDAY(+A4102,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4102,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4103=\"\",\"\",+IF(+A4103=D4103,+E4103,((+G4103/E4103)^+((NETWORKDAYS(+D4103,A4103,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4103,F4103,Feriados!$A$2:$A$1058)-1))*E4103)))","v":""},{"$f":"IF(A4103=\"\",\"\",+IF(+A4103=D4103,+VLOOKUP(D4103,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4103,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4103=\"\",\"\",+VLOOKUP(+EOMONTH(+F4103,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4103=\"\",\"\",VLOOKUP(D4103,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4103=\"\",\"\",IF(A4103=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4103,-2)+15,Cenários!$A:$D,2,FALSE)>A4103,+VLOOKUP(+EOMONTH(+A4103,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4103,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4103=\"\",\"\",VLOOKUP(F4103,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4103=\"\",\"\",IF(WORKDAY(+A4103,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4103,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4104=\"\",\"\",+IF(+A4104=D4104,+E4104,((+G4104/E4104)^+((NETWORKDAYS(+D4104,A4104,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4104,F4104,Feriados!$A$2:$A$1058)-1))*E4104)))","v":""},{"$f":"IF(A4104=\"\",\"\",+IF(+A4104=D4104,+VLOOKUP(D4104,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4104,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4104=\"\",\"\",+VLOOKUP(+EOMONTH(+F4104,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4104=\"\",\"\",VLOOKUP(D4104,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4104=\"\",\"\",IF(A4104=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4104,-2)+15,Cenários!$A:$D,2,FALSE)>A4104,+VLOOKUP(+EOMONTH(+A4104,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4104,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4104=\"\",\"\",VLOOKUP(F4104,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4104=\"\",\"\",IF(WORKDAY(+A4104,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4104,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4105=\"\",\"\",+IF(+A4105=D4105,+E4105,((+G4105/E4105)^+((NETWORKDAYS(+D4105,A4105,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4105,F4105,Feriados!$A$2:$A$1058)-1))*E4105)))","v":""},{"$f":"IF(A4105=\"\",\"\",+IF(+A4105=D4105,+VLOOKUP(D4105,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4105,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4105=\"\",\"\",+VLOOKUP(+EOMONTH(+F4105,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4105=\"\",\"\",VLOOKUP(D4105,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4105=\"\",\"\",IF(A4105=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4105,-2)+15,Cenários!$A:$D,2,FALSE)>A4105,+VLOOKUP(+EOMONTH(+A4105,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4105,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4105=\"\",\"\",VLOOKUP(F4105,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4105=\"\",\"\",IF(WORKDAY(+A4105,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4105,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4106=\"\",\"\",+IF(+A4106=D4106,+E4106,((+G4106/E4106)^+((NETWORKDAYS(+D4106,A4106,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4106,F4106,Feriados!$A$2:$A$1058)-1))*E4106)))","v":""},{"$f":"IF(A4106=\"\",\"\",+IF(+A4106=D4106,+VLOOKUP(D4106,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4106,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4106=\"\",\"\",+VLOOKUP(+EOMONTH(+F4106,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4106=\"\",\"\",VLOOKUP(D4106,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4106=\"\",\"\",IF(A4106=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4106,-2)+15,Cenários!$A:$D,2,FALSE)>A4106,+VLOOKUP(+EOMONTH(+A4106,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4106,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4106=\"\",\"\",VLOOKUP(F4106,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4106=\"\",\"\",IF(WORKDAY(+A4106,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4106,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4107=\"\",\"\",+IF(+A4107=D4107,+E4107,((+G4107/E4107)^+((NETWORKDAYS(+D4107,A4107,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4107,F4107,Feriados!$A$2:$A$1058)-1))*E4107)))","v":""},{"$f":"IF(A4107=\"\",\"\",+IF(+A4107=D4107,+VLOOKUP(D4107,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4107,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4107=\"\",\"\",+VLOOKUP(+EOMONTH(+F4107,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4107=\"\",\"\",VLOOKUP(D4107,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4107=\"\",\"\",IF(A4107=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4107,-2)+15,Cenários!$A:$D,2,FALSE)>A4107,+VLOOKUP(+EOMONTH(+A4107,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4107,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4107=\"\",\"\",VLOOKUP(F4107,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4107=\"\",\"\",IF(WORKDAY(+A4107,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4107,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4108=\"\",\"\",+IF(+A4108=D4108,+E4108,((+G4108/E4108)^+((NETWORKDAYS(+D4108,A4108,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4108,F4108,Feriados!$A$2:$A$1058)-1))*E4108)))","v":""},{"$f":"IF(A4108=\"\",\"\",+IF(+A4108=D4108,+VLOOKUP(D4108,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4108,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4108=\"\",\"\",+VLOOKUP(+EOMONTH(+F4108,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4108=\"\",\"\",VLOOKUP(D4108,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4108=\"\",\"\",IF(A4108=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4108,-2)+15,Cenários!$A:$D,2,FALSE)>A4108,+VLOOKUP(+EOMONTH(+A4108,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4108,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4108=\"\",\"\",VLOOKUP(F4108,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4108=\"\",\"\",IF(WORKDAY(+A4108,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4108,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4109=\"\",\"\",+IF(+A4109=D4109,+E4109,((+G4109/E4109)^+((NETWORKDAYS(+D4109,A4109,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4109,F4109,Feriados!$A$2:$A$1058)-1))*E4109)))","v":""},{"$f":"IF(A4109=\"\",\"\",+IF(+A4109=D4109,+VLOOKUP(D4109,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4109,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4109=\"\",\"\",+VLOOKUP(+EOMONTH(+F4109,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4109=\"\",\"\",VLOOKUP(D4109,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4109=\"\",\"\",IF(A4109=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4109,-2)+15,Cenários!$A:$D,2,FALSE)>A4109,+VLOOKUP(+EOMONTH(+A4109,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4109,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4109=\"\",\"\",VLOOKUP(F4109,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4109=\"\",\"\",IF(WORKDAY(+A4109,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4109,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4110=\"\",\"\",+IF(+A4110=D4110,+E4110,((+G4110/E4110)^+((NETWORKDAYS(+D4110,A4110,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4110,F4110,Feriados!$A$2:$A$1058)-1))*E4110)))","v":""},{"$f":"IF(A4110=\"\",\"\",+IF(+A4110=D4110,+VLOOKUP(D4110,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4110,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4110=\"\",\"\",+VLOOKUP(+EOMONTH(+F4110,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4110=\"\",\"\",VLOOKUP(D4110,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4110=\"\",\"\",IF(A4110=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4110,-2)+15,Cenários!$A:$D,2,FALSE)>A4110,+VLOOKUP(+EOMONTH(+A4110,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4110,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4110=\"\",\"\",VLOOKUP(F4110,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4110=\"\",\"\",IF(WORKDAY(+A4110,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4110,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4111=\"\",\"\",+IF(+A4111=D4111,+E4111,((+G4111/E4111)^+((NETWORKDAYS(+D4111,A4111,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4111,F4111,Feriados!$A$2:$A$1058)-1))*E4111)))","v":""},{"$f":"IF(A4111=\"\",\"\",+IF(+A4111=D4111,+VLOOKUP(D4111,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4111,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4111=\"\",\"\",+VLOOKUP(+EOMONTH(+F4111,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4111=\"\",\"\",VLOOKUP(D4111,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4111=\"\",\"\",IF(A4111=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4111,-2)+15,Cenários!$A:$D,2,FALSE)>A4111,+VLOOKUP(+EOMONTH(+A4111,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4111,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4111=\"\",\"\",VLOOKUP(F4111,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4111=\"\",\"\",IF(WORKDAY(+A4111,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4111,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4112=\"\",\"\",+IF(+A4112=D4112,+E4112,((+G4112/E4112)^+((NETWORKDAYS(+D4112,A4112,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4112,F4112,Feriados!$A$2:$A$1058)-1))*E4112)))","v":""},{"$f":"IF(A4112=\"\",\"\",+IF(+A4112=D4112,+VLOOKUP(D4112,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4112,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4112=\"\",\"\",+VLOOKUP(+EOMONTH(+F4112,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4112=\"\",\"\",VLOOKUP(D4112,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4112=\"\",\"\",IF(A4112=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4112,-2)+15,Cenários!$A:$D,2,FALSE)>A4112,+VLOOKUP(+EOMONTH(+A4112,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4112,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4112=\"\",\"\",VLOOKUP(F4112,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4112=\"\",\"\",IF(WORKDAY(+A4112,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4112,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4113=\"\",\"\",+IF(+A4113=D4113,+E4113,((+G4113/E4113)^+((NETWORKDAYS(+D4113,A4113,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4113,F4113,Feriados!$A$2:$A$1058)-1))*E4113)))","v":""},{"$f":"IF(A4113=\"\",\"\",+IF(+A4113=D4113,+VLOOKUP(D4113,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4113,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4113=\"\",\"\",+VLOOKUP(+EOMONTH(+F4113,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4113=\"\",\"\",VLOOKUP(D4113,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4113=\"\",\"\",IF(A4113=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4113,-2)+15,Cenários!$A:$D,2,FALSE)>A4113,+VLOOKUP(+EOMONTH(+A4113,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4113,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4113=\"\",\"\",VLOOKUP(F4113,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4113=\"\",\"\",IF(WORKDAY(+A4113,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4113,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4114=\"\",\"\",+IF(+A4114=D4114,+E4114,((+G4114/E4114)^+((NETWORKDAYS(+D4114,A4114,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4114,F4114,Feriados!$A$2:$A$1058)-1))*E4114)))","v":""},{"$f":"IF(A4114=\"\",\"\",+IF(+A4114=D4114,+VLOOKUP(D4114,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4114,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4114=\"\",\"\",+VLOOKUP(+EOMONTH(+F4114,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4114=\"\",\"\",VLOOKUP(D4114,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4114=\"\",\"\",IF(A4114=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4114,-2)+15,Cenários!$A:$D,2,FALSE)>A4114,+VLOOKUP(+EOMONTH(+A4114,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4114,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4114=\"\",\"\",VLOOKUP(F4114,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4114=\"\",\"\",IF(WORKDAY(+A4114,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4114,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4115=\"\",\"\",+IF(+A4115=D4115,+E4115,((+G4115/E4115)^+((NETWORKDAYS(+D4115,A4115,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4115,F4115,Feriados!$A$2:$A$1058)-1))*E4115)))","v":""},{"$f":"IF(A4115=\"\",\"\",+IF(+A4115=D4115,+VLOOKUP(D4115,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4115,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4115=\"\",\"\",+VLOOKUP(+EOMONTH(+F4115,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4115=\"\",\"\",VLOOKUP(D4115,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4115=\"\",\"\",IF(A4115=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4115,-2)+15,Cenários!$A:$D,2,FALSE)>A4115,+VLOOKUP(+EOMONTH(+A4115,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4115,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4115=\"\",\"\",VLOOKUP(F4115,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4115=\"\",\"\",IF(WORKDAY(+A4115,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4115,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4116=\"\",\"\",+IF(+A4116=D4116,+E4116,((+G4116/E4116)^+((NETWORKDAYS(+D4116,A4116,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4116,F4116,Feriados!$A$2:$A$1058)-1))*E4116)))","v":""},{"$f":"IF(A4116=\"\",\"\",+IF(+A4116=D4116,+VLOOKUP(D4116,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4116,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4116=\"\",\"\",+VLOOKUP(+EOMONTH(+F4116,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4116=\"\",\"\",VLOOKUP(D4116,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4116=\"\",\"\",IF(A4116=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4116,-2)+15,Cenários!$A:$D,2,FALSE)>A4116,+VLOOKUP(+EOMONTH(+A4116,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4116,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4116=\"\",\"\",VLOOKUP(F4116,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4116=\"\",\"\",IF(WORKDAY(+A4116,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4116,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4117=\"\",\"\",+IF(+A4117=D4117,+E4117,((+G4117/E4117)^+((NETWORKDAYS(+D4117,A4117,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4117,F4117,Feriados!$A$2:$A$1058)-1))*E4117)))","v":""},{"$f":"IF(A4117=\"\",\"\",+IF(+A4117=D4117,+VLOOKUP(D4117,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4117,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4117=\"\",\"\",+VLOOKUP(+EOMONTH(+F4117,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4117=\"\",\"\",VLOOKUP(D4117,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4117=\"\",\"\",IF(A4117=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4117,-2)+15,Cenários!$A:$D,2,FALSE)>A4117,+VLOOKUP(+EOMONTH(+A4117,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4117,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4117=\"\",\"\",VLOOKUP(F4117,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4117=\"\",\"\",IF(WORKDAY(+A4117,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4117,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4118=\"\",\"\",+IF(+A4118=D4118,+E4118,((+G4118/E4118)^+((NETWORKDAYS(+D4118,A4118,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4118,F4118,Feriados!$A$2:$A$1058)-1))*E4118)))","v":""},{"$f":"IF(A4118=\"\",\"\",+IF(+A4118=D4118,+VLOOKUP(D4118,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4118,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4118=\"\",\"\",+VLOOKUP(+EOMONTH(+F4118,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4118=\"\",\"\",VLOOKUP(D4118,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4118=\"\",\"\",IF(A4118=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4118,-2)+15,Cenários!$A:$D,2,FALSE)>A4118,+VLOOKUP(+EOMONTH(+A4118,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4118,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4118=\"\",\"\",VLOOKUP(F4118,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4118=\"\",\"\",IF(WORKDAY(+A4118,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4118,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4119=\"\",\"\",+IF(+A4119=D4119,+E4119,((+G4119/E4119)^+((NETWORKDAYS(+D4119,A4119,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4119,F4119,Feriados!$A$2:$A$1058)-1))*E4119)))","v":""},{"$f":"IF(A4119=\"\",\"\",+IF(+A4119=D4119,+VLOOKUP(D4119,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4119,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4119=\"\",\"\",+VLOOKUP(+EOMONTH(+F4119,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4119=\"\",\"\",VLOOKUP(D4119,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4119=\"\",\"\",IF(A4119=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4119,-2)+15,Cenários!$A:$D,2,FALSE)>A4119,+VLOOKUP(+EOMONTH(+A4119,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4119,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4119=\"\",\"\",VLOOKUP(F4119,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4119=\"\",\"\",IF(WORKDAY(+A4119,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4119,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4120=\"\",\"\",+IF(+A4120=D4120,+E4120,((+G4120/E4120)^+((NETWORKDAYS(+D4120,A4120,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4120,F4120,Feriados!$A$2:$A$1058)-1))*E4120)))","v":""},{"$f":"IF(A4120=\"\",\"\",+IF(+A4120=D4120,+VLOOKUP(D4120,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4120,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4120=\"\",\"\",+VLOOKUP(+EOMONTH(+F4120,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4120=\"\",\"\",VLOOKUP(D4120,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4120=\"\",\"\",IF(A4120=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4120,-2)+15,Cenários!$A:$D,2,FALSE)>A4120,+VLOOKUP(+EOMONTH(+A4120,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4120,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4120=\"\",\"\",VLOOKUP(F4120,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4120=\"\",\"\",IF(WORKDAY(+A4120,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4120,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4121=\"\",\"\",+IF(+A4121=D4121,+E4121,((+G4121/E4121)^+((NETWORKDAYS(+D4121,A4121,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4121,F4121,Feriados!$A$2:$A$1058)-1))*E4121)))","v":""},{"$f":"IF(A4121=\"\",\"\",+IF(+A4121=D4121,+VLOOKUP(D4121,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4121,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4121=\"\",\"\",+VLOOKUP(+EOMONTH(+F4121,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4121=\"\",\"\",VLOOKUP(D4121,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4121=\"\",\"\",IF(A4121=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4121,-2)+15,Cenários!$A:$D,2,FALSE)>A4121,+VLOOKUP(+EOMONTH(+A4121,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4121,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4121=\"\",\"\",VLOOKUP(F4121,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4121=\"\",\"\",IF(WORKDAY(+A4121,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4121,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4122=\"\",\"\",+IF(+A4122=D4122,+E4122,((+G4122/E4122)^+((NETWORKDAYS(+D4122,A4122,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4122,F4122,Feriados!$A$2:$A$1058)-1))*E4122)))","v":""},{"$f":"IF(A4122=\"\",\"\",+IF(+A4122=D4122,+VLOOKUP(D4122,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4122,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4122=\"\",\"\",+VLOOKUP(+EOMONTH(+F4122,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4122=\"\",\"\",VLOOKUP(D4122,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4122=\"\",\"\",IF(A4122=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4122,-2)+15,Cenários!$A:$D,2,FALSE)>A4122,+VLOOKUP(+EOMONTH(+A4122,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4122,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4122=\"\",\"\",VLOOKUP(F4122,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4122=\"\",\"\",IF(WORKDAY(+A4122,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4122,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4123=\"\",\"\",+IF(+A4123=D4123,+E4123,((+G4123/E4123)^+((NETWORKDAYS(+D4123,A4123,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4123,F4123,Feriados!$A$2:$A$1058)-1))*E4123)))","v":""},{"$f":"IF(A4123=\"\",\"\",+IF(+A4123=D4123,+VLOOKUP(D4123,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4123,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4123=\"\",\"\",+VLOOKUP(+EOMONTH(+F4123,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4123=\"\",\"\",VLOOKUP(D4123,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4123=\"\",\"\",IF(A4123=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4123,-2)+15,Cenários!$A:$D,2,FALSE)>A4123,+VLOOKUP(+EOMONTH(+A4123,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4123,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4123=\"\",\"\",VLOOKUP(F4123,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4123=\"\",\"\",IF(WORKDAY(+A4123,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4123,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4124=\"\",\"\",+IF(+A4124=D4124,+E4124,((+G4124/E4124)^+((NETWORKDAYS(+D4124,A4124,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4124,F4124,Feriados!$A$2:$A$1058)-1))*E4124)))","v":""},{"$f":"IF(A4124=\"\",\"\",+IF(+A4124=D4124,+VLOOKUP(D4124,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4124,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4124=\"\",\"\",+VLOOKUP(+EOMONTH(+F4124,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4124=\"\",\"\",VLOOKUP(D4124,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4124=\"\",\"\",IF(A4124=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4124,-2)+15,Cenários!$A:$D,2,FALSE)>A4124,+VLOOKUP(+EOMONTH(+A4124,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4124,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4124=\"\",\"\",VLOOKUP(F4124,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4124=\"\",\"\",IF(WORKDAY(+A4124,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4124,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4125=\"\",\"\",+IF(+A4125=D4125,+E4125,((+G4125/E4125)^+((NETWORKDAYS(+D4125,A4125,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4125,F4125,Feriados!$A$2:$A$1058)-1))*E4125)))","v":""},{"$f":"IF(A4125=\"\",\"\",+IF(+A4125=D4125,+VLOOKUP(D4125,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4125,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4125=\"\",\"\",+VLOOKUP(+EOMONTH(+F4125,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4125=\"\",\"\",VLOOKUP(D4125,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4125=\"\",\"\",IF(A4125=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4125,-2)+15,Cenários!$A:$D,2,FALSE)>A4125,+VLOOKUP(+EOMONTH(+A4125,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4125,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4125=\"\",\"\",VLOOKUP(F4125,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4125=\"\",\"\",IF(WORKDAY(+A4125,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4125,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4126=\"\",\"\",+IF(+A4126=D4126,+E4126,((+G4126/E4126)^+((NETWORKDAYS(+D4126,A4126,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4126,F4126,Feriados!$A$2:$A$1058)-1))*E4126)))","v":""},{"$f":"IF(A4126=\"\",\"\",+IF(+A4126=D4126,+VLOOKUP(D4126,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4126,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4126=\"\",\"\",+VLOOKUP(+EOMONTH(+F4126,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4126=\"\",\"\",VLOOKUP(D4126,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4126=\"\",\"\",IF(A4126=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4126,-2)+15,Cenários!$A:$D,2,FALSE)>A4126,+VLOOKUP(+EOMONTH(+A4126,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4126,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4126=\"\",\"\",VLOOKUP(F4126,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4126=\"\",\"\",IF(WORKDAY(+A4126,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4126,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4127=\"\",\"\",+IF(+A4127=D4127,+E4127,((+G4127/E4127)^+((NETWORKDAYS(+D4127,A4127,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4127,F4127,Feriados!$A$2:$A$1058)-1))*E4127)))","v":""},{"$f":"IF(A4127=\"\",\"\",+IF(+A4127=D4127,+VLOOKUP(D4127,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4127,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4127=\"\",\"\",+VLOOKUP(+EOMONTH(+F4127,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4127=\"\",\"\",VLOOKUP(D4127,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4127=\"\",\"\",IF(A4127=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4127,-2)+15,Cenários!$A:$D,2,FALSE)>A4127,+VLOOKUP(+EOMONTH(+A4127,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4127,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4127=\"\",\"\",VLOOKUP(F4127,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4127=\"\",\"\",IF(WORKDAY(+A4127,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4127,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4128=\"\",\"\",+IF(+A4128=D4128,+E4128,((+G4128/E4128)^+((NETWORKDAYS(+D4128,A4128,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4128,F4128,Feriados!$A$2:$A$1058)-1))*E4128)))","v":""},{"$f":"IF(A4128=\"\",\"\",+IF(+A4128=D4128,+VLOOKUP(D4128,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4128,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4128=\"\",\"\",+VLOOKUP(+EOMONTH(+F4128,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4128=\"\",\"\",VLOOKUP(D4128,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4128=\"\",\"\",IF(A4128=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4128,-2)+15,Cenários!$A:$D,2,FALSE)>A4128,+VLOOKUP(+EOMONTH(+A4128,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4128,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4128=\"\",\"\",VLOOKUP(F4128,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4128=\"\",\"\",IF(WORKDAY(+A4128,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4128,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4129=\"\",\"\",+IF(+A4129=D4129,+E4129,((+G4129/E4129)^+((NETWORKDAYS(+D4129,A4129,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4129,F4129,Feriados!$A$2:$A$1058)-1))*E4129)))","v":""},{"$f":"IF(A4129=\"\",\"\",+IF(+A4129=D4129,+VLOOKUP(D4129,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4129,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4129=\"\",\"\",+VLOOKUP(+EOMONTH(+F4129,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4129=\"\",\"\",VLOOKUP(D4129,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4129=\"\",\"\",IF(A4129=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4129,-2)+15,Cenários!$A:$D,2,FALSE)>A4129,+VLOOKUP(+EOMONTH(+A4129,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4129,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4129=\"\",\"\",VLOOKUP(F4129,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4129=\"\",\"\",IF(WORKDAY(+A4129,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4129,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4130=\"\",\"\",+IF(+A4130=D4130,+E4130,((+G4130/E4130)^+((NETWORKDAYS(+D4130,A4130,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4130,F4130,Feriados!$A$2:$A$1058)-1))*E4130)))","v":""},{"$f":"IF(A4130=\"\",\"\",+IF(+A4130=D4130,+VLOOKUP(D4130,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4130,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4130=\"\",\"\",+VLOOKUP(+EOMONTH(+F4130,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4130=\"\",\"\",VLOOKUP(D4130,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4130=\"\",\"\",IF(A4130=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4130,-2)+15,Cenários!$A:$D,2,FALSE)>A4130,+VLOOKUP(+EOMONTH(+A4130,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4130,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4130=\"\",\"\",VLOOKUP(F4130,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4130=\"\",\"\",IF(WORKDAY(+A4130,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4130,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4131=\"\",\"\",+IF(+A4131=D4131,+E4131,((+G4131/E4131)^+((NETWORKDAYS(+D4131,A4131,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4131,F4131,Feriados!$A$2:$A$1058)-1))*E4131)))","v":""},{"$f":"IF(A4131=\"\",\"\",+IF(+A4131=D4131,+VLOOKUP(D4131,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4131,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4131=\"\",\"\",+VLOOKUP(+EOMONTH(+F4131,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4131=\"\",\"\",VLOOKUP(D4131,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4131=\"\",\"\",IF(A4131=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4131,-2)+15,Cenários!$A:$D,2,FALSE)>A4131,+VLOOKUP(+EOMONTH(+A4131,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4131,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4131=\"\",\"\",VLOOKUP(F4131,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4131=\"\",\"\",IF(WORKDAY(+A4131,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4131,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4132=\"\",\"\",+IF(+A4132=D4132,+E4132,((+G4132/E4132)^+((NETWORKDAYS(+D4132,A4132,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4132,F4132,Feriados!$A$2:$A$1058)-1))*E4132)))","v":""},{"$f":"IF(A4132=\"\",\"\",+IF(+A4132=D4132,+VLOOKUP(D4132,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4132,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4132=\"\",\"\",+VLOOKUP(+EOMONTH(+F4132,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4132=\"\",\"\",VLOOKUP(D4132,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4132=\"\",\"\",IF(A4132=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4132,-2)+15,Cenários!$A:$D,2,FALSE)>A4132,+VLOOKUP(+EOMONTH(+A4132,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4132,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4132=\"\",\"\",VLOOKUP(F4132,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4132=\"\",\"\",IF(WORKDAY(+A4132,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4132,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4133=\"\",\"\",+IF(+A4133=D4133,+E4133,((+G4133/E4133)^+((NETWORKDAYS(+D4133,A4133,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4133,F4133,Feriados!$A$2:$A$1058)-1))*E4133)))","v":""},{"$f":"IF(A4133=\"\",\"\",+IF(+A4133=D4133,+VLOOKUP(D4133,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4133,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4133=\"\",\"\",+VLOOKUP(+EOMONTH(+F4133,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4133=\"\",\"\",VLOOKUP(D4133,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4133=\"\",\"\",IF(A4133=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4133,-2)+15,Cenários!$A:$D,2,FALSE)>A4133,+VLOOKUP(+EOMONTH(+A4133,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4133,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4133=\"\",\"\",VLOOKUP(F4133,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4133=\"\",\"\",IF(WORKDAY(+A4133,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4133,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4134=\"\",\"\",+IF(+A4134=D4134,+E4134,((+G4134/E4134)^+((NETWORKDAYS(+D4134,A4134,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4134,F4134,Feriados!$A$2:$A$1058)-1))*E4134)))","v":""},{"$f":"IF(A4134=\"\",\"\",+IF(+A4134=D4134,+VLOOKUP(D4134,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4134,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4134=\"\",\"\",+VLOOKUP(+EOMONTH(+F4134,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4134=\"\",\"\",VLOOKUP(D4134,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4134=\"\",\"\",IF(A4134=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4134,-2)+15,Cenários!$A:$D,2,FALSE)>A4134,+VLOOKUP(+EOMONTH(+A4134,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4134,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4134=\"\",\"\",VLOOKUP(F4134,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4134=\"\",\"\",IF(WORKDAY(+A4134,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4134,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4135=\"\",\"\",+IF(+A4135=D4135,+E4135,((+G4135/E4135)^+((NETWORKDAYS(+D4135,A4135,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4135,F4135,Feriados!$A$2:$A$1058)-1))*E4135)))","v":""},{"$f":"IF(A4135=\"\",\"\",+IF(+A4135=D4135,+VLOOKUP(D4135,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4135,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4135=\"\",\"\",+VLOOKUP(+EOMONTH(+F4135,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4135=\"\",\"\",VLOOKUP(D4135,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4135=\"\",\"\",IF(A4135=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4135,-2)+15,Cenários!$A:$D,2,FALSE)>A4135,+VLOOKUP(+EOMONTH(+A4135,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4135,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4135=\"\",\"\",VLOOKUP(F4135,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4135=\"\",\"\",IF(WORKDAY(+A4135,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4135,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4136=\"\",\"\",+IF(+A4136=D4136,+E4136,((+G4136/E4136)^+((NETWORKDAYS(+D4136,A4136,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4136,F4136,Feriados!$A$2:$A$1058)-1))*E4136)))","v":""},{"$f":"IF(A4136=\"\",\"\",+IF(+A4136=D4136,+VLOOKUP(D4136,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4136,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4136=\"\",\"\",+VLOOKUP(+EOMONTH(+F4136,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4136=\"\",\"\",VLOOKUP(D4136,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4136=\"\",\"\",IF(A4136=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4136,-2)+15,Cenários!$A:$D,2,FALSE)>A4136,+VLOOKUP(+EOMONTH(+A4136,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4136,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4136=\"\",\"\",VLOOKUP(F4136,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4136=\"\",\"\",IF(WORKDAY(+A4136,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4136,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4137=\"\",\"\",+IF(+A4137=D4137,+E4137,((+G4137/E4137)^+((NETWORKDAYS(+D4137,A4137,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4137,F4137,Feriados!$A$2:$A$1058)-1))*E4137)))","v":""},{"$f":"IF(A4137=\"\",\"\",+IF(+A4137=D4137,+VLOOKUP(D4137,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4137,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4137=\"\",\"\",+VLOOKUP(+EOMONTH(+F4137,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4137=\"\",\"\",VLOOKUP(D4137,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4137=\"\",\"\",IF(A4137=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4137,-2)+15,Cenários!$A:$D,2,FALSE)>A4137,+VLOOKUP(+EOMONTH(+A4137,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4137,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4137=\"\",\"\",VLOOKUP(F4137,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4137=\"\",\"\",IF(WORKDAY(+A4137,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4137,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4138=\"\",\"\",+IF(+A4138=D4138,+E4138,((+G4138/E4138)^+((NETWORKDAYS(+D4138,A4138,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4138,F4138,Feriados!$A$2:$A$1058)-1))*E4138)))","v":""},{"$f":"IF(A4138=\"\",\"\",+IF(+A4138=D4138,+VLOOKUP(D4138,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4138,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4138=\"\",\"\",+VLOOKUP(+EOMONTH(+F4138,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4138=\"\",\"\",VLOOKUP(D4138,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4138=\"\",\"\",IF(A4138=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4138,-2)+15,Cenários!$A:$D,2,FALSE)>A4138,+VLOOKUP(+EOMONTH(+A4138,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4138,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4138=\"\",\"\",VLOOKUP(F4138,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4138=\"\",\"\",IF(WORKDAY(+A4138,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4138,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4139=\"\",\"\",+IF(+A4139=D4139,+E4139,((+G4139/E4139)^+((NETWORKDAYS(+D4139,A4139,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4139,F4139,Feriados!$A$2:$A$1058)-1))*E4139)))","v":""},{"$f":"IF(A4139=\"\",\"\",+IF(+A4139=D4139,+VLOOKUP(D4139,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4139,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4139=\"\",\"\",+VLOOKUP(+EOMONTH(+F4139,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4139=\"\",\"\",VLOOKUP(D4139,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4139=\"\",\"\",IF(A4139=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4139,-2)+15,Cenários!$A:$D,2,FALSE)>A4139,+VLOOKUP(+EOMONTH(+A4139,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4139,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4139=\"\",\"\",VLOOKUP(F4139,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4139=\"\",\"\",IF(WORKDAY(+A4139,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4139,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4140=\"\",\"\",+IF(+A4140=D4140,+E4140,((+G4140/E4140)^+((NETWORKDAYS(+D4140,A4140,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4140,F4140,Feriados!$A$2:$A$1058)-1))*E4140)))","v":""},{"$f":"IF(A4140=\"\",\"\",+IF(+A4140=D4140,+VLOOKUP(D4140,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4140,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4140=\"\",\"\",+VLOOKUP(+EOMONTH(+F4140,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4140=\"\",\"\",VLOOKUP(D4140,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4140=\"\",\"\",IF(A4140=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4140,-2)+15,Cenários!$A:$D,2,FALSE)>A4140,+VLOOKUP(+EOMONTH(+A4140,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4140,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4140=\"\",\"\",VLOOKUP(F4140,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4140=\"\",\"\",IF(WORKDAY(+A4140,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4140,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4141=\"\",\"\",+IF(+A4141=D4141,+E4141,((+G4141/E4141)^+((NETWORKDAYS(+D4141,A4141,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4141,F4141,Feriados!$A$2:$A$1058)-1))*E4141)))","v":""},{"$f":"IF(A4141=\"\",\"\",+IF(+A4141=D4141,+VLOOKUP(D4141,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4141,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4141=\"\",\"\",+VLOOKUP(+EOMONTH(+F4141,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4141=\"\",\"\",VLOOKUP(D4141,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4141=\"\",\"\",IF(A4141=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4141,-2)+15,Cenários!$A:$D,2,FALSE)>A4141,+VLOOKUP(+EOMONTH(+A4141,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4141,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4141=\"\",\"\",VLOOKUP(F4141,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4141=\"\",\"\",IF(WORKDAY(+A4141,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4141,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4142=\"\",\"\",+IF(+A4142=D4142,+E4142,((+G4142/E4142)^+((NETWORKDAYS(+D4142,A4142,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4142,F4142,Feriados!$A$2:$A$1058)-1))*E4142)))","v":""},{"$f":"IF(A4142=\"\",\"\",+IF(+A4142=D4142,+VLOOKUP(D4142,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4142,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4142=\"\",\"\",+VLOOKUP(+EOMONTH(+F4142,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4142=\"\",\"\",VLOOKUP(D4142,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4142=\"\",\"\",IF(A4142=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4142,-2)+15,Cenários!$A:$D,2,FALSE)>A4142,+VLOOKUP(+EOMONTH(+A4142,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4142,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4142=\"\",\"\",VLOOKUP(F4142,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4142=\"\",\"\",IF(WORKDAY(+A4142,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4142,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4143=\"\",\"\",+IF(+A4143=D4143,+E4143,((+G4143/E4143)^+((NETWORKDAYS(+D4143,A4143,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4143,F4143,Feriados!$A$2:$A$1058)-1))*E4143)))","v":""},{"$f":"IF(A4143=\"\",\"\",+IF(+A4143=D4143,+VLOOKUP(D4143,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4143,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4143=\"\",\"\",+VLOOKUP(+EOMONTH(+F4143,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4143=\"\",\"\",VLOOKUP(D4143,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4143=\"\",\"\",IF(A4143=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4143,-2)+15,Cenários!$A:$D,2,FALSE)>A4143,+VLOOKUP(+EOMONTH(+A4143,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4143,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4143=\"\",\"\",VLOOKUP(F4143,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4143=\"\",\"\",IF(WORKDAY(+A4143,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4143,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4144=\"\",\"\",+IF(+A4144=D4144,+E4144,((+G4144/E4144)^+((NETWORKDAYS(+D4144,A4144,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4144,F4144,Feriados!$A$2:$A$1058)-1))*E4144)))","v":""},{"$f":"IF(A4144=\"\",\"\",+IF(+A4144=D4144,+VLOOKUP(D4144,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4144,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4144=\"\",\"\",+VLOOKUP(+EOMONTH(+F4144,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4144=\"\",\"\",VLOOKUP(D4144,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4144=\"\",\"\",IF(A4144=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4144,-2)+15,Cenários!$A:$D,2,FALSE)>A4144,+VLOOKUP(+EOMONTH(+A4144,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4144,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4144=\"\",\"\",VLOOKUP(F4144,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4144=\"\",\"\",IF(WORKDAY(+A4144,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4144,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4145=\"\",\"\",+IF(+A4145=D4145,+E4145,((+G4145/E4145)^+((NETWORKDAYS(+D4145,A4145,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4145,F4145,Feriados!$A$2:$A$1058)-1))*E4145)))","v":""},{"$f":"IF(A4145=\"\",\"\",+IF(+A4145=D4145,+VLOOKUP(D4145,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4145,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4145=\"\",\"\",+VLOOKUP(+EOMONTH(+F4145,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4145=\"\",\"\",VLOOKUP(D4145,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4145=\"\",\"\",IF(A4145=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4145,-2)+15,Cenários!$A:$D,2,FALSE)>A4145,+VLOOKUP(+EOMONTH(+A4145,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4145,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4145=\"\",\"\",VLOOKUP(F4145,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4145=\"\",\"\",IF(WORKDAY(+A4145,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4145,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4146=\"\",\"\",+IF(+A4146=D4146,+E4146,((+G4146/E4146)^+((NETWORKDAYS(+D4146,A4146,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4146,F4146,Feriados!$A$2:$A$1058)-1))*E4146)))","v":""},{"$f":"IF(A4146=\"\",\"\",+IF(+A4146=D4146,+VLOOKUP(D4146,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4146,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4146=\"\",\"\",+VLOOKUP(+EOMONTH(+F4146,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4146=\"\",\"\",VLOOKUP(D4146,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4146=\"\",\"\",IF(A4146=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4146,-2)+15,Cenários!$A:$D,2,FALSE)>A4146,+VLOOKUP(+EOMONTH(+A4146,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4146,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4146=\"\",\"\",VLOOKUP(F4146,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4146=\"\",\"\",IF(WORKDAY(+A4146,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4146,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4147=\"\",\"\",+IF(+A4147=D4147,+E4147,((+G4147/E4147)^+((NETWORKDAYS(+D4147,A4147,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4147,F4147,Feriados!$A$2:$A$1058)-1))*E4147)))","v":""},{"$f":"IF(A4147=\"\",\"\",+IF(+A4147=D4147,+VLOOKUP(D4147,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4147,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4147=\"\",\"\",+VLOOKUP(+EOMONTH(+F4147,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4147=\"\",\"\",VLOOKUP(D4147,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4147=\"\",\"\",IF(A4147=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4147,-2)+15,Cenários!$A:$D,2,FALSE)>A4147,+VLOOKUP(+EOMONTH(+A4147,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4147,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4147=\"\",\"\",VLOOKUP(F4147,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4147=\"\",\"\",IF(WORKDAY(+A4147,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4147,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4148=\"\",\"\",+IF(+A4148=D4148,+E4148,((+G4148/E4148)^+((NETWORKDAYS(+D4148,A4148,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4148,F4148,Feriados!$A$2:$A$1058)-1))*E4148)))","v":""},{"$f":"IF(A4148=\"\",\"\",+IF(+A4148=D4148,+VLOOKUP(D4148,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4148,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4148=\"\",\"\",+VLOOKUP(+EOMONTH(+F4148,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4148=\"\",\"\",VLOOKUP(D4148,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4148=\"\",\"\",IF(A4148=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4148,-2)+15,Cenários!$A:$D,2,FALSE)>A4148,+VLOOKUP(+EOMONTH(+A4148,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4148,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4148=\"\",\"\",VLOOKUP(F4148,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4148=\"\",\"\",IF(WORKDAY(+A4148,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4148,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4149=\"\",\"\",+IF(+A4149=D4149,+E4149,((+G4149/E4149)^+((NETWORKDAYS(+D4149,A4149,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4149,F4149,Feriados!$A$2:$A$1058)-1))*E4149)))","v":""},{"$f":"IF(A4149=\"\",\"\",+IF(+A4149=D4149,+VLOOKUP(D4149,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4149,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4149=\"\",\"\",+VLOOKUP(+EOMONTH(+F4149,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4149=\"\",\"\",VLOOKUP(D4149,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4149=\"\",\"\",IF(A4149=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4149,-2)+15,Cenários!$A:$D,2,FALSE)>A4149,+VLOOKUP(+EOMONTH(+A4149,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4149,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4149=\"\",\"\",VLOOKUP(F4149,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4149=\"\",\"\",IF(WORKDAY(+A4149,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4149,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4150=\"\",\"\",+IF(+A4150=D4150,+E4150,((+G4150/E4150)^+((NETWORKDAYS(+D4150,A4150,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4150,F4150,Feriados!$A$2:$A$1058)-1))*E4150)))","v":""},{"$f":"IF(A4150=\"\",\"\",+IF(+A4150=D4150,+VLOOKUP(D4150,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4150,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4150=\"\",\"\",+VLOOKUP(+EOMONTH(+F4150,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4150=\"\",\"\",VLOOKUP(D4150,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4150=\"\",\"\",IF(A4150=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4150,-2)+15,Cenários!$A:$D,2,FALSE)>A4150,+VLOOKUP(+EOMONTH(+A4150,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4150,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4150=\"\",\"\",VLOOKUP(F4150,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4150=\"\",\"\",IF(WORKDAY(+A4150,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4150,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4151=\"\",\"\",+IF(+A4151=D4151,+E4151,((+G4151/E4151)^+((NETWORKDAYS(+D4151,A4151,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4151,F4151,Feriados!$A$2:$A$1058)-1))*E4151)))","v":""},{"$f":"IF(A4151=\"\",\"\",+IF(+A4151=D4151,+VLOOKUP(D4151,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4151,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4151=\"\",\"\",+VLOOKUP(+EOMONTH(+F4151,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4151=\"\",\"\",VLOOKUP(D4151,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4151=\"\",\"\",IF(A4151=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4151,-2)+15,Cenários!$A:$D,2,FALSE)>A4151,+VLOOKUP(+EOMONTH(+A4151,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4151,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4151=\"\",\"\",VLOOKUP(F4151,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4151=\"\",\"\",IF(WORKDAY(+A4151,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4151,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4152=\"\",\"\",+IF(+A4152=D4152,+E4152,((+G4152/E4152)^+((NETWORKDAYS(+D4152,A4152,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4152,F4152,Feriados!$A$2:$A$1058)-1))*E4152)))","v":""},{"$f":"IF(A4152=\"\",\"\",+IF(+A4152=D4152,+VLOOKUP(D4152,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4152,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4152=\"\",\"\",+VLOOKUP(+EOMONTH(+F4152,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4152=\"\",\"\",VLOOKUP(D4152,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4152=\"\",\"\",IF(A4152=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4152,-2)+15,Cenários!$A:$D,2,FALSE)>A4152,+VLOOKUP(+EOMONTH(+A4152,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4152,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4152=\"\",\"\",VLOOKUP(F4152,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4152=\"\",\"\",IF(WORKDAY(+A4152,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4152,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4153=\"\",\"\",+IF(+A4153=D4153,+E4153,((+G4153/E4153)^+((NETWORKDAYS(+D4153,A4153,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4153,F4153,Feriados!$A$2:$A$1058)-1))*E4153)))","v":""},{"$f":"IF(A4153=\"\",\"\",+IF(+A4153=D4153,+VLOOKUP(D4153,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4153,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4153=\"\",\"\",+VLOOKUP(+EOMONTH(+F4153,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4153=\"\",\"\",VLOOKUP(D4153,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4153=\"\",\"\",IF(A4153=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4153,-2)+15,Cenários!$A:$D,2,FALSE)>A4153,+VLOOKUP(+EOMONTH(+A4153,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4153,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4153=\"\",\"\",VLOOKUP(F4153,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4153=\"\",\"\",IF(WORKDAY(+A4153,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4153,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4154=\"\",\"\",+IF(+A4154=D4154,+E4154,((+G4154/E4154)^+((NETWORKDAYS(+D4154,A4154,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4154,F4154,Feriados!$A$2:$A$1058)-1))*E4154)))","v":""},{"$f":"IF(A4154=\"\",\"\",+IF(+A4154=D4154,+VLOOKUP(D4154,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4154,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4154=\"\",\"\",+VLOOKUP(+EOMONTH(+F4154,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4154=\"\",\"\",VLOOKUP(D4154,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4154=\"\",\"\",IF(A4154=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4154,-2)+15,Cenários!$A:$D,2,FALSE)>A4154,+VLOOKUP(+EOMONTH(+A4154,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4154,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4154=\"\",\"\",VLOOKUP(F4154,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4154=\"\",\"\",IF(WORKDAY(+A4154,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4154,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4155=\"\",\"\",+IF(+A4155=D4155,+E4155,((+G4155/E4155)^+((NETWORKDAYS(+D4155,A4155,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4155,F4155,Feriados!$A$2:$A$1058)-1))*E4155)))","v":""},{"$f":"IF(A4155=\"\",\"\",+IF(+A4155=D4155,+VLOOKUP(D4155,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4155,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4155=\"\",\"\",+VLOOKUP(+EOMONTH(+F4155,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4155=\"\",\"\",VLOOKUP(D4155,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4155=\"\",\"\",IF(A4155=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4155,-2)+15,Cenários!$A:$D,2,FALSE)>A4155,+VLOOKUP(+EOMONTH(+A4155,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4155,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4155=\"\",\"\",VLOOKUP(F4155,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4155=\"\",\"\",IF(WORKDAY(+A4155,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4155,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4156=\"\",\"\",+IF(+A4156=D4156,+E4156,((+G4156/E4156)^+((NETWORKDAYS(+D4156,A4156,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4156,F4156,Feriados!$A$2:$A$1058)-1))*E4156)))","v":""},{"$f":"IF(A4156=\"\",\"\",+IF(+A4156=D4156,+VLOOKUP(D4156,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4156,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4156=\"\",\"\",+VLOOKUP(+EOMONTH(+F4156,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4156=\"\",\"\",VLOOKUP(D4156,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4156=\"\",\"\",IF(A4156=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4156,-2)+15,Cenários!$A:$D,2,FALSE)>A4156,+VLOOKUP(+EOMONTH(+A4156,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4156,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4156=\"\",\"\",VLOOKUP(F4156,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4156=\"\",\"\",IF(WORKDAY(+A4156,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4156,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4157=\"\",\"\",+IF(+A4157=D4157,+E4157,((+G4157/E4157)^+((NETWORKDAYS(+D4157,A4157,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4157,F4157,Feriados!$A$2:$A$1058)-1))*E4157)))","v":""},{"$f":"IF(A4157=\"\",\"\",+IF(+A4157=D4157,+VLOOKUP(D4157,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4157,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4157=\"\",\"\",+VLOOKUP(+EOMONTH(+F4157,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4157=\"\",\"\",VLOOKUP(D4157,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4157=\"\",\"\",IF(A4157=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4157,-2)+15,Cenários!$A:$D,2,FALSE)>A4157,+VLOOKUP(+EOMONTH(+A4157,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4157,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4157=\"\",\"\",VLOOKUP(F4157,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4157=\"\",\"\",IF(WORKDAY(+A4157,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4157,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4158=\"\",\"\",+IF(+A4158=D4158,+E4158,((+G4158/E4158)^+((NETWORKDAYS(+D4158,A4158,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4158,F4158,Feriados!$A$2:$A$1058)-1))*E4158)))","v":""},{"$f":"IF(A4158=\"\",\"\",+IF(+A4158=D4158,+VLOOKUP(D4158,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4158,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4158=\"\",\"\",+VLOOKUP(+EOMONTH(+F4158,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4158=\"\",\"\",VLOOKUP(D4158,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4158=\"\",\"\",IF(A4158=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4158,-2)+15,Cenários!$A:$D,2,FALSE)>A4158,+VLOOKUP(+EOMONTH(+A4158,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4158,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4158=\"\",\"\",VLOOKUP(F4158,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4158=\"\",\"\",IF(WORKDAY(+A4158,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4158,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4159=\"\",\"\",+IF(+A4159=D4159,+E4159,((+G4159/E4159)^+((NETWORKDAYS(+D4159,A4159,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4159,F4159,Feriados!$A$2:$A$1058)-1))*E4159)))","v":""},{"$f":"IF(A4159=\"\",\"\",+IF(+A4159=D4159,+VLOOKUP(D4159,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4159,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4159=\"\",\"\",+VLOOKUP(+EOMONTH(+F4159,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4159=\"\",\"\",VLOOKUP(D4159,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4159=\"\",\"\",IF(A4159=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4159,-2)+15,Cenários!$A:$D,2,FALSE)>A4159,+VLOOKUP(+EOMONTH(+A4159,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4159,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4159=\"\",\"\",VLOOKUP(F4159,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4159=\"\",\"\",IF(WORKDAY(+A4159,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4159,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4160=\"\",\"\",+IF(+A4160=D4160,+E4160,((+G4160/E4160)^+((NETWORKDAYS(+D4160,A4160,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4160,F4160,Feriados!$A$2:$A$1058)-1))*E4160)))","v":""},{"$f":"IF(A4160=\"\",\"\",+IF(+A4160=D4160,+VLOOKUP(D4160,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4160,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4160=\"\",\"\",+VLOOKUP(+EOMONTH(+F4160,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4160=\"\",\"\",VLOOKUP(D4160,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4160=\"\",\"\",IF(A4160=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4160,-2)+15,Cenários!$A:$D,2,FALSE)>A4160,+VLOOKUP(+EOMONTH(+A4160,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4160,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4160=\"\",\"\",VLOOKUP(F4160,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4160=\"\",\"\",IF(WORKDAY(+A4160,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4160,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4161=\"\",\"\",+IF(+A4161=D4161,+E4161,((+G4161/E4161)^+((NETWORKDAYS(+D4161,A4161,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4161,F4161,Feriados!$A$2:$A$1058)-1))*E4161)))","v":""},{"$f":"IF(A4161=\"\",\"\",+IF(+A4161=D4161,+VLOOKUP(D4161,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4161,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4161=\"\",\"\",+VLOOKUP(+EOMONTH(+F4161,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4161=\"\",\"\",VLOOKUP(D4161,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4161=\"\",\"\",IF(A4161=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4161,-2)+15,Cenários!$A:$D,2,FALSE)>A4161,+VLOOKUP(+EOMONTH(+A4161,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4161,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4161=\"\",\"\",VLOOKUP(F4161,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4161=\"\",\"\",IF(WORKDAY(+A4161,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4161,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4162=\"\",\"\",+IF(+A4162=D4162,+E4162,((+G4162/E4162)^+((NETWORKDAYS(+D4162,A4162,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4162,F4162,Feriados!$A$2:$A$1058)-1))*E4162)))","v":""},{"$f":"IF(A4162=\"\",\"\",+IF(+A4162=D4162,+VLOOKUP(D4162,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4162,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4162=\"\",\"\",+VLOOKUP(+EOMONTH(+F4162,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4162=\"\",\"\",VLOOKUP(D4162,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4162=\"\",\"\",IF(A4162=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4162,-2)+15,Cenários!$A:$D,2,FALSE)>A4162,+VLOOKUP(+EOMONTH(+A4162,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4162,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4162=\"\",\"\",VLOOKUP(F4162,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4162=\"\",\"\",IF(WORKDAY(+A4162,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4162,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4163=\"\",\"\",+IF(+A4163=D4163,+E4163,((+G4163/E4163)^+((NETWORKDAYS(+D4163,A4163,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4163,F4163,Feriados!$A$2:$A$1058)-1))*E4163)))","v":""},{"$f":"IF(A4163=\"\",\"\",+IF(+A4163=D4163,+VLOOKUP(D4163,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4163,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4163=\"\",\"\",+VLOOKUP(+EOMONTH(+F4163,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4163=\"\",\"\",VLOOKUP(D4163,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4163=\"\",\"\",IF(A4163=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4163,-2)+15,Cenários!$A:$D,2,FALSE)>A4163,+VLOOKUP(+EOMONTH(+A4163,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4163,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4163=\"\",\"\",VLOOKUP(F4163,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4163=\"\",\"\",IF(WORKDAY(+A4163,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4163,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4164=\"\",\"\",+IF(+A4164=D4164,+E4164,((+G4164/E4164)^+((NETWORKDAYS(+D4164,A4164,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4164,F4164,Feriados!$A$2:$A$1058)-1))*E4164)))","v":""},{"$f":"IF(A4164=\"\",\"\",+IF(+A4164=D4164,+VLOOKUP(D4164,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4164,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4164=\"\",\"\",+VLOOKUP(+EOMONTH(+F4164,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4164=\"\",\"\",VLOOKUP(D4164,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4164=\"\",\"\",IF(A4164=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4164,-2)+15,Cenários!$A:$D,2,FALSE)>A4164,+VLOOKUP(+EOMONTH(+A4164,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4164,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4164=\"\",\"\",VLOOKUP(F4164,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4164=\"\",\"\",IF(WORKDAY(+A4164,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4164,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4165=\"\",\"\",+IF(+A4165=D4165,+E4165,((+G4165/E4165)^+((NETWORKDAYS(+D4165,A4165,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4165,F4165,Feriados!$A$2:$A$1058)-1))*E4165)))","v":""},{"$f":"IF(A4165=\"\",\"\",+IF(+A4165=D4165,+VLOOKUP(D4165,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4165,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4165=\"\",\"\",+VLOOKUP(+EOMONTH(+F4165,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4165=\"\",\"\",VLOOKUP(D4165,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4165=\"\",\"\",IF(A4165=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4165,-2)+15,Cenários!$A:$D,2,FALSE)>A4165,+VLOOKUP(+EOMONTH(+A4165,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4165,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4165=\"\",\"\",VLOOKUP(F4165,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4165=\"\",\"\",IF(WORKDAY(+A4165,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4165,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4166=\"\",\"\",+IF(+A4166=D4166,+E4166,((+G4166/E4166)^+((NETWORKDAYS(+D4166,A4166,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4166,F4166,Feriados!$A$2:$A$1058)-1))*E4166)))","v":""},{"$f":"IF(A4166=\"\",\"\",+IF(+A4166=D4166,+VLOOKUP(D4166,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4166,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4166=\"\",\"\",+VLOOKUP(+EOMONTH(+F4166,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4166=\"\",\"\",VLOOKUP(D4166,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4166=\"\",\"\",IF(A4166=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4166,-2)+15,Cenários!$A:$D,2,FALSE)>A4166,+VLOOKUP(+EOMONTH(+A4166,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4166,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4166=\"\",\"\",VLOOKUP(F4166,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4166=\"\",\"\",IF(WORKDAY(+A4166,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4166,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4167=\"\",\"\",+IF(+A4167=D4167,+E4167,((+G4167/E4167)^+((NETWORKDAYS(+D4167,A4167,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4167,F4167,Feriados!$A$2:$A$1058)-1))*E4167)))","v":""},{"$f":"IF(A4167=\"\",\"\",+IF(+A4167=D4167,+VLOOKUP(D4167,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4167,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4167=\"\",\"\",+VLOOKUP(+EOMONTH(+F4167,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4167=\"\",\"\",VLOOKUP(D4167,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4167=\"\",\"\",IF(A4167=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4167,-2)+15,Cenários!$A:$D,2,FALSE)>A4167,+VLOOKUP(+EOMONTH(+A4167,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4167,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4167=\"\",\"\",VLOOKUP(F4167,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4167=\"\",\"\",IF(WORKDAY(+A4167,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4167,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4168=\"\",\"\",+IF(+A4168=D4168,+E4168,((+G4168/E4168)^+((NETWORKDAYS(+D4168,A4168,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4168,F4168,Feriados!$A$2:$A$1058)-1))*E4168)))","v":""},{"$f":"IF(A4168=\"\",\"\",+IF(+A4168=D4168,+VLOOKUP(D4168,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4168,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4168=\"\",\"\",+VLOOKUP(+EOMONTH(+F4168,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4168=\"\",\"\",VLOOKUP(D4168,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4168=\"\",\"\",IF(A4168=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4168,-2)+15,Cenários!$A:$D,2,FALSE)>A4168,+VLOOKUP(+EOMONTH(+A4168,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4168,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4168=\"\",\"\",VLOOKUP(F4168,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4168=\"\",\"\",IF(WORKDAY(+A4168,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4168,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4169=\"\",\"\",+IF(+A4169=D4169,+E4169,((+G4169/E4169)^+((NETWORKDAYS(+D4169,A4169,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4169,F4169,Feriados!$A$2:$A$1058)-1))*E4169)))","v":""},{"$f":"IF(A4169=\"\",\"\",+IF(+A4169=D4169,+VLOOKUP(D4169,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4169,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4169=\"\",\"\",+VLOOKUP(+EOMONTH(+F4169,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4169=\"\",\"\",VLOOKUP(D4169,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4169=\"\",\"\",IF(A4169=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4169,-2)+15,Cenários!$A:$D,2,FALSE)>A4169,+VLOOKUP(+EOMONTH(+A4169,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4169,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4169=\"\",\"\",VLOOKUP(F4169,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4169=\"\",\"\",IF(WORKDAY(+A4169,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4169,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4170=\"\",\"\",+IF(+A4170=D4170,+E4170,((+G4170/E4170)^+((NETWORKDAYS(+D4170,A4170,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4170,F4170,Feriados!$A$2:$A$1058)-1))*E4170)))","v":""},{"$f":"IF(A4170=\"\",\"\",+IF(+A4170=D4170,+VLOOKUP(D4170,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4170,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4170=\"\",\"\",+VLOOKUP(+EOMONTH(+F4170,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4170=\"\",\"\",VLOOKUP(D4170,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4170=\"\",\"\",IF(A4170=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4170,-2)+15,Cenários!$A:$D,2,FALSE)>A4170,+VLOOKUP(+EOMONTH(+A4170,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4170,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4170=\"\",\"\",VLOOKUP(F4170,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4170=\"\",\"\",IF(WORKDAY(+A4170,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4170,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4171=\"\",\"\",+IF(+A4171=D4171,+E4171,((+G4171/E4171)^+((NETWORKDAYS(+D4171,A4171,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4171,F4171,Feriados!$A$2:$A$1058)-1))*E4171)))","v":""},{"$f":"IF(A4171=\"\",\"\",+IF(+A4171=D4171,+VLOOKUP(D4171,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4171,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4171=\"\",\"\",+VLOOKUP(+EOMONTH(+F4171,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4171=\"\",\"\",VLOOKUP(D4171,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4171=\"\",\"\",IF(A4171=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4171,-2)+15,Cenários!$A:$D,2,FALSE)>A4171,+VLOOKUP(+EOMONTH(+A4171,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4171,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4171=\"\",\"\",VLOOKUP(F4171,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4171=\"\",\"\",IF(WORKDAY(+A4171,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4171,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4172=\"\",\"\",+IF(+A4172=D4172,+E4172,((+G4172/E4172)^+((NETWORKDAYS(+D4172,A4172,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4172,F4172,Feriados!$A$2:$A$1058)-1))*E4172)))","v":""},{"$f":"IF(A4172=\"\",\"\",+IF(+A4172=D4172,+VLOOKUP(D4172,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4172,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4172=\"\",\"\",+VLOOKUP(+EOMONTH(+F4172,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4172=\"\",\"\",VLOOKUP(D4172,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4172=\"\",\"\",IF(A4172=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4172,-2)+15,Cenários!$A:$D,2,FALSE)>A4172,+VLOOKUP(+EOMONTH(+A4172,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4172,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4172=\"\",\"\",VLOOKUP(F4172,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4172=\"\",\"\",IF(WORKDAY(+A4172,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4172,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4173=\"\",\"\",+IF(+A4173=D4173,+E4173,((+G4173/E4173)^+((NETWORKDAYS(+D4173,A4173,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4173,F4173,Feriados!$A$2:$A$1058)-1))*E4173)))","v":""},{"$f":"IF(A4173=\"\",\"\",+IF(+A4173=D4173,+VLOOKUP(D4173,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4173,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4173=\"\",\"\",+VLOOKUP(+EOMONTH(+F4173,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4173=\"\",\"\",VLOOKUP(D4173,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4173=\"\",\"\",IF(A4173=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4173,-2)+15,Cenários!$A:$D,2,FALSE)>A4173,+VLOOKUP(+EOMONTH(+A4173,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4173,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4173=\"\",\"\",VLOOKUP(F4173,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4173=\"\",\"\",IF(WORKDAY(+A4173,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4173,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4174=\"\",\"\",+IF(+A4174=D4174,+E4174,((+G4174/E4174)^+((NETWORKDAYS(+D4174,A4174,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4174,F4174,Feriados!$A$2:$A$1058)-1))*E4174)))","v":""},{"$f":"IF(A4174=\"\",\"\",+IF(+A4174=D4174,+VLOOKUP(D4174,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4174,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4174=\"\",\"\",+VLOOKUP(+EOMONTH(+F4174,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4174=\"\",\"\",VLOOKUP(D4174,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4174=\"\",\"\",IF(A4174=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4174,-2)+15,Cenários!$A:$D,2,FALSE)>A4174,+VLOOKUP(+EOMONTH(+A4174,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4174,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4174=\"\",\"\",VLOOKUP(F4174,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4174=\"\",\"\",IF(WORKDAY(+A4174,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4174,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4175=\"\",\"\",+IF(+A4175=D4175,+E4175,((+G4175/E4175)^+((NETWORKDAYS(+D4175,A4175,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4175,F4175,Feriados!$A$2:$A$1058)-1))*E4175)))","v":""},{"$f":"IF(A4175=\"\",\"\",+IF(+A4175=D4175,+VLOOKUP(D4175,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4175,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4175=\"\",\"\",+VLOOKUP(+EOMONTH(+F4175,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4175=\"\",\"\",VLOOKUP(D4175,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4175=\"\",\"\",IF(A4175=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4175,-2)+15,Cenários!$A:$D,2,FALSE)>A4175,+VLOOKUP(+EOMONTH(+A4175,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4175,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4175=\"\",\"\",VLOOKUP(F4175,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4175=\"\",\"\",IF(WORKDAY(+A4175,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4175,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4176=\"\",\"\",+IF(+A4176=D4176,+E4176,((+G4176/E4176)^+((NETWORKDAYS(+D4176,A4176,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4176,F4176,Feriados!$A$2:$A$1058)-1))*E4176)))","v":""},{"$f":"IF(A4176=\"\",\"\",+IF(+A4176=D4176,+VLOOKUP(D4176,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4176,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4176=\"\",\"\",+VLOOKUP(+EOMONTH(+F4176,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4176=\"\",\"\",VLOOKUP(D4176,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4176=\"\",\"\",IF(A4176=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4176,-2)+15,Cenários!$A:$D,2,FALSE)>A4176,+VLOOKUP(+EOMONTH(+A4176,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4176,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4176=\"\",\"\",VLOOKUP(F4176,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4176=\"\",\"\",IF(WORKDAY(+A4176,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4176,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4177=\"\",\"\",+IF(+A4177=D4177,+E4177,((+G4177/E4177)^+((NETWORKDAYS(+D4177,A4177,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4177,F4177,Feriados!$A$2:$A$1058)-1))*E4177)))","v":""},{"$f":"IF(A4177=\"\",\"\",+IF(+A4177=D4177,+VLOOKUP(D4177,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4177,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4177=\"\",\"\",+VLOOKUP(+EOMONTH(+F4177,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4177=\"\",\"\",VLOOKUP(D4177,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4177=\"\",\"\",IF(A4177=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4177,-2)+15,Cenários!$A:$D,2,FALSE)>A4177,+VLOOKUP(+EOMONTH(+A4177,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4177,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4177=\"\",\"\",VLOOKUP(F4177,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4177=\"\",\"\",IF(WORKDAY(+A4177,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4177,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4178=\"\",\"\",+IF(+A4178=D4178,+E4178,((+G4178/E4178)^+((NETWORKDAYS(+D4178,A4178,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4178,F4178,Feriados!$A$2:$A$1058)-1))*E4178)))","v":""},{"$f":"IF(A4178=\"\",\"\",+IF(+A4178=D4178,+VLOOKUP(D4178,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4178,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4178=\"\",\"\",+VLOOKUP(+EOMONTH(+F4178,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4178=\"\",\"\",VLOOKUP(D4178,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4178=\"\",\"\",IF(A4178=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4178,-2)+15,Cenários!$A:$D,2,FALSE)>A4178,+VLOOKUP(+EOMONTH(+A4178,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4178,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4178=\"\",\"\",VLOOKUP(F4178,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4178=\"\",\"\",IF(WORKDAY(+A4178,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4178,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4179=\"\",\"\",+IF(+A4179=D4179,+E4179,((+G4179/E4179)^+((NETWORKDAYS(+D4179,A4179,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4179,F4179,Feriados!$A$2:$A$1058)-1))*E4179)))","v":""},{"$f":"IF(A4179=\"\",\"\",+IF(+A4179=D4179,+VLOOKUP(D4179,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4179,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4179=\"\",\"\",+VLOOKUP(+EOMONTH(+F4179,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4179=\"\",\"\",VLOOKUP(D4179,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4179=\"\",\"\",IF(A4179=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4179,-2)+15,Cenários!$A:$D,2,FALSE)>A4179,+VLOOKUP(+EOMONTH(+A4179,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4179,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4179=\"\",\"\",VLOOKUP(F4179,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4179=\"\",\"\",IF(WORKDAY(+A4179,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4179,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4180=\"\",\"\",+IF(+A4180=D4180,+E4180,((+G4180/E4180)^+((NETWORKDAYS(+D4180,A4180,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4180,F4180,Feriados!$A$2:$A$1058)-1))*E4180)))","v":""},{"$f":"IF(A4180=\"\",\"\",+IF(+A4180=D4180,+VLOOKUP(D4180,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4180,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4180=\"\",\"\",+VLOOKUP(+EOMONTH(+F4180,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4180=\"\",\"\",VLOOKUP(D4180,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4180=\"\",\"\",IF(A4180=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4180,-2)+15,Cenários!$A:$D,2,FALSE)>A4180,+VLOOKUP(+EOMONTH(+A4180,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4180,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4180=\"\",\"\",VLOOKUP(F4180,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4180=\"\",\"\",IF(WORKDAY(+A4180,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4180,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4181=\"\",\"\",+IF(+A4181=D4181,+E4181,((+G4181/E4181)^+((NETWORKDAYS(+D4181,A4181,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4181,F4181,Feriados!$A$2:$A$1058)-1))*E4181)))","v":""},{"$f":"IF(A4181=\"\",\"\",+IF(+A4181=D4181,+VLOOKUP(D4181,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4181,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4181=\"\",\"\",+VLOOKUP(+EOMONTH(+F4181,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4181=\"\",\"\",VLOOKUP(D4181,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4181=\"\",\"\",IF(A4181=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4181,-2)+15,Cenários!$A:$D,2,FALSE)>A4181,+VLOOKUP(+EOMONTH(+A4181,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4181,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4181=\"\",\"\",VLOOKUP(F4181,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4181=\"\",\"\",IF(WORKDAY(+A4181,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4181,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4182=\"\",\"\",+IF(+A4182=D4182,+E4182,((+G4182/E4182)^+((NETWORKDAYS(+D4182,A4182,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4182,F4182,Feriados!$A$2:$A$1058)-1))*E4182)))","v":""},{"$f":"IF(A4182=\"\",\"\",+IF(+A4182=D4182,+VLOOKUP(D4182,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4182,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4182=\"\",\"\",+VLOOKUP(+EOMONTH(+F4182,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4182=\"\",\"\",VLOOKUP(D4182,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4182=\"\",\"\",IF(A4182=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4182,-2)+15,Cenários!$A:$D,2,FALSE)>A4182,+VLOOKUP(+EOMONTH(+A4182,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4182,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4182=\"\",\"\",VLOOKUP(F4182,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4182=\"\",\"\",IF(WORKDAY(+A4182,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4182,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4183=\"\",\"\",+IF(+A4183=D4183,+E4183,((+G4183/E4183)^+((NETWORKDAYS(+D4183,A4183,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4183,F4183,Feriados!$A$2:$A$1058)-1))*E4183)))","v":""},{"$f":"IF(A4183=\"\",\"\",+IF(+A4183=D4183,+VLOOKUP(D4183,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4183,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4183=\"\",\"\",+VLOOKUP(+EOMONTH(+F4183,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4183=\"\",\"\",VLOOKUP(D4183,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4183=\"\",\"\",IF(A4183=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4183,-2)+15,Cenários!$A:$D,2,FALSE)>A4183,+VLOOKUP(+EOMONTH(+A4183,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4183,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4183=\"\",\"\",VLOOKUP(F4183,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4183=\"\",\"\",IF(WORKDAY(+A4183,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4183,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4184=\"\",\"\",+IF(+A4184=D4184,+E4184,((+G4184/E4184)^+((NETWORKDAYS(+D4184,A4184,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4184,F4184,Feriados!$A$2:$A$1058)-1))*E4184)))","v":""},{"$f":"IF(A4184=\"\",\"\",+IF(+A4184=D4184,+VLOOKUP(D4184,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4184,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4184=\"\",\"\",+VLOOKUP(+EOMONTH(+F4184,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4184=\"\",\"\",VLOOKUP(D4184,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4184=\"\",\"\",IF(A4184=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4184,-2)+15,Cenários!$A:$D,2,FALSE)>A4184,+VLOOKUP(+EOMONTH(+A4184,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4184,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4184=\"\",\"\",VLOOKUP(F4184,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4184=\"\",\"\",IF(WORKDAY(+A4184,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4184,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4185=\"\",\"\",+IF(+A4185=D4185,+E4185,((+G4185/E4185)^+((NETWORKDAYS(+D4185,A4185,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4185,F4185,Feriados!$A$2:$A$1058)-1))*E4185)))","v":""},{"$f":"IF(A4185=\"\",\"\",+IF(+A4185=D4185,+VLOOKUP(D4185,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4185,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4185=\"\",\"\",+VLOOKUP(+EOMONTH(+F4185,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4185=\"\",\"\",VLOOKUP(D4185,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4185=\"\",\"\",IF(A4185=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4185,-2)+15,Cenários!$A:$D,2,FALSE)>A4185,+VLOOKUP(+EOMONTH(+A4185,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4185,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4185=\"\",\"\",VLOOKUP(F4185,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4185=\"\",\"\",IF(WORKDAY(+A4185,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4185,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4186=\"\",\"\",+IF(+A4186=D4186,+E4186,((+G4186/E4186)^+((NETWORKDAYS(+D4186,A4186,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4186,F4186,Feriados!$A$2:$A$1058)-1))*E4186)))","v":""},{"$f":"IF(A4186=\"\",\"\",+IF(+A4186=D4186,+VLOOKUP(D4186,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4186,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4186=\"\",\"\",+VLOOKUP(+EOMONTH(+F4186,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4186=\"\",\"\",VLOOKUP(D4186,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4186=\"\",\"\",IF(A4186=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4186,-2)+15,Cenários!$A:$D,2,FALSE)>A4186,+VLOOKUP(+EOMONTH(+A4186,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4186,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4186=\"\",\"\",VLOOKUP(F4186,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4186=\"\",\"\",IF(WORKDAY(+A4186,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4186,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4187=\"\",\"\",+IF(+A4187=D4187,+E4187,((+G4187/E4187)^+((NETWORKDAYS(+D4187,A4187,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4187,F4187,Feriados!$A$2:$A$1058)-1))*E4187)))","v":""},{"$f":"IF(A4187=\"\",\"\",+IF(+A4187=D4187,+VLOOKUP(D4187,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4187,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4187=\"\",\"\",+VLOOKUP(+EOMONTH(+F4187,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4187=\"\",\"\",VLOOKUP(D4187,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4187=\"\",\"\",IF(A4187=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4187,-2)+15,Cenários!$A:$D,2,FALSE)>A4187,+VLOOKUP(+EOMONTH(+A4187,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4187,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4187=\"\",\"\",VLOOKUP(F4187,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4187=\"\",\"\",IF(WORKDAY(+A4187,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4187,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4188=\"\",\"\",+IF(+A4188=D4188,+E4188,((+G4188/E4188)^+((NETWORKDAYS(+D4188,A4188,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4188,F4188,Feriados!$A$2:$A$1058)-1))*E4188)))","v":""},{"$f":"IF(A4188=\"\",\"\",+IF(+A4188=D4188,+VLOOKUP(D4188,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4188,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4188=\"\",\"\",+VLOOKUP(+EOMONTH(+F4188,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4188=\"\",\"\",VLOOKUP(D4188,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4188=\"\",\"\",IF(A4188=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4188,-2)+15,Cenários!$A:$D,2,FALSE)>A4188,+VLOOKUP(+EOMONTH(+A4188,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4188,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4188=\"\",\"\",VLOOKUP(F4188,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4188=\"\",\"\",IF(WORKDAY(+A4188,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4188,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4189=\"\",\"\",+IF(+A4189=D4189,+E4189,((+G4189/E4189)^+((NETWORKDAYS(+D4189,A4189,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4189,F4189,Feriados!$A$2:$A$1058)-1))*E4189)))","v":""},{"$f":"IF(A4189=\"\",\"\",+IF(+A4189=D4189,+VLOOKUP(D4189,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4189,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4189=\"\",\"\",+VLOOKUP(+EOMONTH(+F4189,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4189=\"\",\"\",VLOOKUP(D4189,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4189=\"\",\"\",IF(A4189=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4189,-2)+15,Cenários!$A:$D,2,FALSE)>A4189,+VLOOKUP(+EOMONTH(+A4189,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4189,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4189=\"\",\"\",VLOOKUP(F4189,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4189=\"\",\"\",IF(WORKDAY(+A4189,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4189,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4190=\"\",\"\",+IF(+A4190=D4190,+E4190,((+G4190/E4190)^+((NETWORKDAYS(+D4190,A4190,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4190,F4190,Feriados!$A$2:$A$1058)-1))*E4190)))","v":""},{"$f":"IF(A4190=\"\",\"\",+IF(+A4190=D4190,+VLOOKUP(D4190,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4190,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4190=\"\",\"\",+VLOOKUP(+EOMONTH(+F4190,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4190=\"\",\"\",VLOOKUP(D4190,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4190=\"\",\"\",IF(A4190=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4190,-2)+15,Cenários!$A:$D,2,FALSE)>A4190,+VLOOKUP(+EOMONTH(+A4190,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4190,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4190=\"\",\"\",VLOOKUP(F4190,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4190=\"\",\"\",IF(WORKDAY(+A4190,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4190,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4191=\"\",\"\",+IF(+A4191=D4191,+E4191,((+G4191/E4191)^+((NETWORKDAYS(+D4191,A4191,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4191,F4191,Feriados!$A$2:$A$1058)-1))*E4191)))","v":""},{"$f":"IF(A4191=\"\",\"\",+IF(+A4191=D4191,+VLOOKUP(D4191,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4191,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4191=\"\",\"\",+VLOOKUP(+EOMONTH(+F4191,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4191=\"\",\"\",VLOOKUP(D4191,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4191=\"\",\"\",IF(A4191=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4191,-2)+15,Cenários!$A:$D,2,FALSE)>A4191,+VLOOKUP(+EOMONTH(+A4191,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4191,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4191=\"\",\"\",VLOOKUP(F4191,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4191=\"\",\"\",IF(WORKDAY(+A4191,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4191,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4192=\"\",\"\",+IF(+A4192=D4192,+E4192,((+G4192/E4192)^+((NETWORKDAYS(+D4192,A4192,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4192,F4192,Feriados!$A$2:$A$1058)-1))*E4192)))","v":""},{"$f":"IF(A4192=\"\",\"\",+IF(+A4192=D4192,+VLOOKUP(D4192,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4192,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4192=\"\",\"\",+VLOOKUP(+EOMONTH(+F4192,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4192=\"\",\"\",VLOOKUP(D4192,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4192=\"\",\"\",IF(A4192=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4192,-2)+15,Cenários!$A:$D,2,FALSE)>A4192,+VLOOKUP(+EOMONTH(+A4192,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4192,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4192=\"\",\"\",VLOOKUP(F4192,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4192=\"\",\"\",IF(WORKDAY(+A4192,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4192,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4193=\"\",\"\",+IF(+A4193=D4193,+E4193,((+G4193/E4193)^+((NETWORKDAYS(+D4193,A4193,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4193,F4193,Feriados!$A$2:$A$1058)-1))*E4193)))","v":""},{"$f":"IF(A4193=\"\",\"\",+IF(+A4193=D4193,+VLOOKUP(D4193,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4193,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4193=\"\",\"\",+VLOOKUP(+EOMONTH(+F4193,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4193=\"\",\"\",VLOOKUP(D4193,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4193=\"\",\"\",IF(A4193=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4193,-2)+15,Cenários!$A:$D,2,FALSE)>A4193,+VLOOKUP(+EOMONTH(+A4193,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4193,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4193=\"\",\"\",VLOOKUP(F4193,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4193=\"\",\"\",IF(WORKDAY(+A4193,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4193,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4194=\"\",\"\",+IF(+A4194=D4194,+E4194,((+G4194/E4194)^+((NETWORKDAYS(+D4194,A4194,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4194,F4194,Feriados!$A$2:$A$1058)-1))*E4194)))","v":""},{"$f":"IF(A4194=\"\",\"\",+IF(+A4194=D4194,+VLOOKUP(D4194,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4194,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4194=\"\",\"\",+VLOOKUP(+EOMONTH(+F4194,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4194=\"\",\"\",VLOOKUP(D4194,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4194=\"\",\"\",IF(A4194=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4194,-2)+15,Cenários!$A:$D,2,FALSE)>A4194,+VLOOKUP(+EOMONTH(+A4194,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4194,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4194=\"\",\"\",VLOOKUP(F4194,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4194=\"\",\"\",IF(WORKDAY(+A4194,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4194,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4195=\"\",\"\",+IF(+A4195=D4195,+E4195,((+G4195/E4195)^+((NETWORKDAYS(+D4195,A4195,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4195,F4195,Feriados!$A$2:$A$1058)-1))*E4195)))","v":""},{"$f":"IF(A4195=\"\",\"\",+IF(+A4195=D4195,+VLOOKUP(D4195,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4195,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4195=\"\",\"\",+VLOOKUP(+EOMONTH(+F4195,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4195=\"\",\"\",VLOOKUP(D4195,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4195=\"\",\"\",IF(A4195=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4195,-2)+15,Cenários!$A:$D,2,FALSE)>A4195,+VLOOKUP(+EOMONTH(+A4195,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4195,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4195=\"\",\"\",VLOOKUP(F4195,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4195=\"\",\"\",IF(WORKDAY(+A4195,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4195,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4196=\"\",\"\",+IF(+A4196=D4196,+E4196,((+G4196/E4196)^+((NETWORKDAYS(+D4196,A4196,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4196,F4196,Feriados!$A$2:$A$1058)-1))*E4196)))","v":""},{"$f":"IF(A4196=\"\",\"\",+IF(+A4196=D4196,+VLOOKUP(D4196,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4196,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4196=\"\",\"\",+VLOOKUP(+EOMONTH(+F4196,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4196=\"\",\"\",VLOOKUP(D4196,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4196=\"\",\"\",IF(A4196=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4196,-2)+15,Cenários!$A:$D,2,FALSE)>A4196,+VLOOKUP(+EOMONTH(+A4196,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4196,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4196=\"\",\"\",VLOOKUP(F4196,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4196=\"\",\"\",IF(WORKDAY(+A4196,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4196,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4197=\"\",\"\",+IF(+A4197=D4197,+E4197,((+G4197/E4197)^+((NETWORKDAYS(+D4197,A4197,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4197,F4197,Feriados!$A$2:$A$1058)-1))*E4197)))","v":""},{"$f":"IF(A4197=\"\",\"\",+IF(+A4197=D4197,+VLOOKUP(D4197,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4197,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4197=\"\",\"\",+VLOOKUP(+EOMONTH(+F4197,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4197=\"\",\"\",VLOOKUP(D4197,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4197=\"\",\"\",IF(A4197=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4197,-2)+15,Cenários!$A:$D,2,FALSE)>A4197,+VLOOKUP(+EOMONTH(+A4197,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4197,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4197=\"\",\"\",VLOOKUP(F4197,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4197=\"\",\"\",IF(WORKDAY(+A4197,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4197,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4198=\"\",\"\",+IF(+A4198=D4198,+E4198,((+G4198/E4198)^+((NETWORKDAYS(+D4198,A4198,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4198,F4198,Feriados!$A$2:$A$1058)-1))*E4198)))","v":""},{"$f":"IF(A4198=\"\",\"\",+IF(+A4198=D4198,+VLOOKUP(D4198,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4198,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4198=\"\",\"\",+VLOOKUP(+EOMONTH(+F4198,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4198=\"\",\"\",VLOOKUP(D4198,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4198=\"\",\"\",IF(A4198=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4198,-2)+15,Cenários!$A:$D,2,FALSE)>A4198,+VLOOKUP(+EOMONTH(+A4198,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4198,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4198=\"\",\"\",VLOOKUP(F4198,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4198=\"\",\"\",IF(WORKDAY(+A4198,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4198,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4199=\"\",\"\",+IF(+A4199=D4199,+E4199,((+G4199/E4199)^+((NETWORKDAYS(+D4199,A4199,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4199,F4199,Feriados!$A$2:$A$1058)-1))*E4199)))","v":""},{"$f":"IF(A4199=\"\",\"\",+IF(+A4199=D4199,+VLOOKUP(D4199,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4199,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4199=\"\",\"\",+VLOOKUP(+EOMONTH(+F4199,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4199=\"\",\"\",VLOOKUP(D4199,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4199=\"\",\"\",IF(A4199=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4199,-2)+15,Cenários!$A:$D,2,FALSE)>A4199,+VLOOKUP(+EOMONTH(+A4199,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4199,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4199=\"\",\"\",VLOOKUP(F4199,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4199=\"\",\"\",IF(WORKDAY(+A4199,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4199,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4200=\"\",\"\",+IF(+A4200=D4200,+E4200,((+G4200/E4200)^+((NETWORKDAYS(+D4200,A4200,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4200,F4200,Feriados!$A$2:$A$1058)-1))*E4200)))","v":""},{"$f":"IF(A4200=\"\",\"\",+IF(+A4200=D4200,+VLOOKUP(D4200,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4200,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4200=\"\",\"\",+VLOOKUP(+EOMONTH(+F4200,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4200=\"\",\"\",VLOOKUP(D4200,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4200=\"\",\"\",IF(A4200=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4200,-2)+15,Cenários!$A:$D,2,FALSE)>A4200,+VLOOKUP(+EOMONTH(+A4200,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4200,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4200=\"\",\"\",VLOOKUP(F4200,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4200=\"\",\"\",IF(WORKDAY(+A4200,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4200,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4201=\"\",\"\",+IF(+A4201=D4201,+E4201,((+G4201/E4201)^+((NETWORKDAYS(+D4201,A4201,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4201,F4201,Feriados!$A$2:$A$1058)-1))*E4201)))","v":""},{"$f":"IF(A4201=\"\",\"\",+IF(+A4201=D4201,+VLOOKUP(D4201,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4201,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4201=\"\",\"\",+VLOOKUP(+EOMONTH(+F4201,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4201=\"\",\"\",VLOOKUP(D4201,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4201=\"\",\"\",IF(A4201=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4201,-2)+15,Cenários!$A:$D,2,FALSE)>A4201,+VLOOKUP(+EOMONTH(+A4201,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4201,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4201=\"\",\"\",VLOOKUP(F4201,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4201=\"\",\"\",IF(WORKDAY(+A4201,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4201,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4202=\"\",\"\",+IF(+A4202=D4202,+E4202,((+G4202/E4202)^+((NETWORKDAYS(+D4202,A4202,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4202,F4202,Feriados!$A$2:$A$1058)-1))*E4202)))","v":""},{"$f":"IF(A4202=\"\",\"\",+IF(+A4202=D4202,+VLOOKUP(D4202,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4202,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4202=\"\",\"\",+VLOOKUP(+EOMONTH(+F4202,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4202=\"\",\"\",VLOOKUP(D4202,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4202=\"\",\"\",IF(A4202=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4202,-2)+15,Cenários!$A:$D,2,FALSE)>A4202,+VLOOKUP(+EOMONTH(+A4202,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4202,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4202=\"\",\"\",VLOOKUP(F4202,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4202=\"\",\"\",IF(WORKDAY(+A4202,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4202,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4203=\"\",\"\",+IF(+A4203=D4203,+E4203,((+G4203/E4203)^+((NETWORKDAYS(+D4203,A4203,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4203,F4203,Feriados!$A$2:$A$1058)-1))*E4203)))","v":""},{"$f":"IF(A4203=\"\",\"\",+IF(+A4203=D4203,+VLOOKUP(D4203,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4203,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4203=\"\",\"\",+VLOOKUP(+EOMONTH(+F4203,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4203=\"\",\"\",VLOOKUP(D4203,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4203=\"\",\"\",IF(A4203=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4203,-2)+15,Cenários!$A:$D,2,FALSE)>A4203,+VLOOKUP(+EOMONTH(+A4203,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4203,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4203=\"\",\"\",VLOOKUP(F4203,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4203=\"\",\"\",IF(WORKDAY(+A4203,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4203,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4204=\"\",\"\",+IF(+A4204=D4204,+E4204,((+G4204/E4204)^+((NETWORKDAYS(+D4204,A4204,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4204,F4204,Feriados!$A$2:$A$1058)-1))*E4204)))","v":""},{"$f":"IF(A4204=\"\",\"\",+IF(+A4204=D4204,+VLOOKUP(D4204,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4204,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4204=\"\",\"\",+VLOOKUP(+EOMONTH(+F4204,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4204=\"\",\"\",VLOOKUP(D4204,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4204=\"\",\"\",IF(A4204=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4204,-2)+15,Cenários!$A:$D,2,FALSE)>A4204,+VLOOKUP(+EOMONTH(+A4204,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4204,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4204=\"\",\"\",VLOOKUP(F4204,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4204=\"\",\"\",IF(WORKDAY(+A4204,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4204,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4205=\"\",\"\",+IF(+A4205=D4205,+E4205,((+G4205/E4205)^+((NETWORKDAYS(+D4205,A4205,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4205,F4205,Feriados!$A$2:$A$1058)-1))*E4205)))","v":""},{"$f":"IF(A4205=\"\",\"\",+IF(+A4205=D4205,+VLOOKUP(D4205,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4205,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4205=\"\",\"\",+VLOOKUP(+EOMONTH(+F4205,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4205=\"\",\"\",VLOOKUP(D4205,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4205=\"\",\"\",IF(A4205=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4205,-2)+15,Cenários!$A:$D,2,FALSE)>A4205,+VLOOKUP(+EOMONTH(+A4205,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4205,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4205=\"\",\"\",VLOOKUP(F4205,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4205=\"\",\"\",IF(WORKDAY(+A4205,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4205,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4206=\"\",\"\",+IF(+A4206=D4206,+E4206,((+G4206/E4206)^+((NETWORKDAYS(+D4206,A4206,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4206,F4206,Feriados!$A$2:$A$1058)-1))*E4206)))","v":""},{"$f":"IF(A4206=\"\",\"\",+IF(+A4206=D4206,+VLOOKUP(D4206,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4206,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4206=\"\",\"\",+VLOOKUP(+EOMONTH(+F4206,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4206=\"\",\"\",VLOOKUP(D4206,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4206=\"\",\"\",IF(A4206=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4206,-2)+15,Cenários!$A:$D,2,FALSE)>A4206,+VLOOKUP(+EOMONTH(+A4206,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4206,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4206=\"\",\"\",VLOOKUP(F4206,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4206=\"\",\"\",IF(WORKDAY(+A4206,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4206,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4207=\"\",\"\",+IF(+A4207=D4207,+E4207,((+G4207/E4207)^+((NETWORKDAYS(+D4207,A4207,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4207,F4207,Feriados!$A$2:$A$1058)-1))*E4207)))","v":""},{"$f":"IF(A4207=\"\",\"\",+IF(+A4207=D4207,+VLOOKUP(D4207,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4207,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4207=\"\",\"\",+VLOOKUP(+EOMONTH(+F4207,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4207=\"\",\"\",VLOOKUP(D4207,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4207=\"\",\"\",IF(A4207=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4207,-2)+15,Cenários!$A:$D,2,FALSE)>A4207,+VLOOKUP(+EOMONTH(+A4207,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4207,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4207=\"\",\"\",VLOOKUP(F4207,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4207=\"\",\"\",IF(WORKDAY(+A4207,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4207,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4208=\"\",\"\",+IF(+A4208=D4208,+E4208,((+G4208/E4208)^+((NETWORKDAYS(+D4208,A4208,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4208,F4208,Feriados!$A$2:$A$1058)-1))*E4208)))","v":""},{"$f":"IF(A4208=\"\",\"\",+IF(+A4208=D4208,+VLOOKUP(D4208,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4208,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4208=\"\",\"\",+VLOOKUP(+EOMONTH(+F4208,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4208=\"\",\"\",VLOOKUP(D4208,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4208=\"\",\"\",IF(A4208=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4208,-2)+15,Cenários!$A:$D,2,FALSE)>A4208,+VLOOKUP(+EOMONTH(+A4208,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4208,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4208=\"\",\"\",VLOOKUP(F4208,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4208=\"\",\"\",IF(WORKDAY(+A4208,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4208,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4209=\"\",\"\",+IF(+A4209=D4209,+E4209,((+G4209/E4209)^+((NETWORKDAYS(+D4209,A4209,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4209,F4209,Feriados!$A$2:$A$1058)-1))*E4209)))","v":""},{"$f":"IF(A4209=\"\",\"\",+IF(+A4209=D4209,+VLOOKUP(D4209,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4209,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4209=\"\",\"\",+VLOOKUP(+EOMONTH(+F4209,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4209=\"\",\"\",VLOOKUP(D4209,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4209=\"\",\"\",IF(A4209=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4209,-2)+15,Cenários!$A:$D,2,FALSE)>A4209,+VLOOKUP(+EOMONTH(+A4209,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4209,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4209=\"\",\"\",VLOOKUP(F4209,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4209=\"\",\"\",IF(WORKDAY(+A4209,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4209,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4210=\"\",\"\",+IF(+A4210=D4210,+E4210,((+G4210/E4210)^+((NETWORKDAYS(+D4210,A4210,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4210,F4210,Feriados!$A$2:$A$1058)-1))*E4210)))","v":""},{"$f":"IF(A4210=\"\",\"\",+IF(+A4210=D4210,+VLOOKUP(D4210,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4210,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4210=\"\",\"\",+VLOOKUP(+EOMONTH(+F4210,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4210=\"\",\"\",VLOOKUP(D4210,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4210=\"\",\"\",IF(A4210=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4210,-2)+15,Cenários!$A:$D,2,FALSE)>A4210,+VLOOKUP(+EOMONTH(+A4210,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4210,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4210=\"\",\"\",VLOOKUP(F4210,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4210=\"\",\"\",IF(WORKDAY(+A4210,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4210,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4211=\"\",\"\",+IF(+A4211=D4211,+E4211,((+G4211/E4211)^+((NETWORKDAYS(+D4211,A4211,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4211,F4211,Feriados!$A$2:$A$1058)-1))*E4211)))","v":""},{"$f":"IF(A4211=\"\",\"\",+IF(+A4211=D4211,+VLOOKUP(D4211,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4211,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4211=\"\",\"\",+VLOOKUP(+EOMONTH(+F4211,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4211=\"\",\"\",VLOOKUP(D4211,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4211=\"\",\"\",IF(A4211=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4211,-2)+15,Cenários!$A:$D,2,FALSE)>A4211,+VLOOKUP(+EOMONTH(+A4211,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4211,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4211=\"\",\"\",VLOOKUP(F4211,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4211=\"\",\"\",IF(WORKDAY(+A4211,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4211,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4212=\"\",\"\",+IF(+A4212=D4212,+E4212,((+G4212/E4212)^+((NETWORKDAYS(+D4212,A4212,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4212,F4212,Feriados!$A$2:$A$1058)-1))*E4212)))","v":""},{"$f":"IF(A4212=\"\",\"\",+IF(+A4212=D4212,+VLOOKUP(D4212,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4212,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4212=\"\",\"\",+VLOOKUP(+EOMONTH(+F4212,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4212=\"\",\"\",VLOOKUP(D4212,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4212=\"\",\"\",IF(A4212=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4212,-2)+15,Cenários!$A:$D,2,FALSE)>A4212,+VLOOKUP(+EOMONTH(+A4212,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4212,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4212=\"\",\"\",VLOOKUP(F4212,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4212=\"\",\"\",IF(WORKDAY(+A4212,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4212,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4213=\"\",\"\",+IF(+A4213=D4213,+E4213,((+G4213/E4213)^+((NETWORKDAYS(+D4213,A4213,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4213,F4213,Feriados!$A$2:$A$1058)-1))*E4213)))","v":""},{"$f":"IF(A4213=\"\",\"\",+IF(+A4213=D4213,+VLOOKUP(D4213,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4213,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4213=\"\",\"\",+VLOOKUP(+EOMONTH(+F4213,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4213=\"\",\"\",VLOOKUP(D4213,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4213=\"\",\"\",IF(A4213=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4213,-2)+15,Cenários!$A:$D,2,FALSE)>A4213,+VLOOKUP(+EOMONTH(+A4213,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4213,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4213=\"\",\"\",VLOOKUP(F4213,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4213=\"\",\"\",IF(WORKDAY(+A4213,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4213,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4214=\"\",\"\",+IF(+A4214=D4214,+E4214,((+G4214/E4214)^+((NETWORKDAYS(+D4214,A4214,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4214,F4214,Feriados!$A$2:$A$1058)-1))*E4214)))","v":""},{"$f":"IF(A4214=\"\",\"\",+IF(+A4214=D4214,+VLOOKUP(D4214,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4214,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4214=\"\",\"\",+VLOOKUP(+EOMONTH(+F4214,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4214=\"\",\"\",VLOOKUP(D4214,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4214=\"\",\"\",IF(A4214=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4214,-2)+15,Cenários!$A:$D,2,FALSE)>A4214,+VLOOKUP(+EOMONTH(+A4214,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4214,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4214=\"\",\"\",VLOOKUP(F4214,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4214=\"\",\"\",IF(WORKDAY(+A4214,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4214,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4215=\"\",\"\",+IF(+A4215=D4215,+E4215,((+G4215/E4215)^+((NETWORKDAYS(+D4215,A4215,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4215,F4215,Feriados!$A$2:$A$1058)-1))*E4215)))","v":""},{"$f":"IF(A4215=\"\",\"\",+IF(+A4215=D4215,+VLOOKUP(D4215,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4215,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4215=\"\",\"\",+VLOOKUP(+EOMONTH(+F4215,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4215=\"\",\"\",VLOOKUP(D4215,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4215=\"\",\"\",IF(A4215=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4215,-2)+15,Cenários!$A:$D,2,FALSE)>A4215,+VLOOKUP(+EOMONTH(+A4215,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4215,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4215=\"\",\"\",VLOOKUP(F4215,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4215=\"\",\"\",IF(WORKDAY(+A4215,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4215,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4216=\"\",\"\",+IF(+A4216=D4216,+E4216,((+G4216/E4216)^+((NETWORKDAYS(+D4216,A4216,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4216,F4216,Feriados!$A$2:$A$1058)-1))*E4216)))","v":""},{"$f":"IF(A4216=\"\",\"\",+IF(+A4216=D4216,+VLOOKUP(D4216,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4216,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4216=\"\",\"\",+VLOOKUP(+EOMONTH(+F4216,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4216=\"\",\"\",VLOOKUP(D4216,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4216=\"\",\"\",IF(A4216=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4216,-2)+15,Cenários!$A:$D,2,FALSE)>A4216,+VLOOKUP(+EOMONTH(+A4216,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4216,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4216=\"\",\"\",VLOOKUP(F4216,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4216=\"\",\"\",IF(WORKDAY(+A4216,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4216,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4217=\"\",\"\",+IF(+A4217=D4217,+E4217,((+G4217/E4217)^+((NETWORKDAYS(+D4217,A4217,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4217,F4217,Feriados!$A$2:$A$1058)-1))*E4217)))","v":""},{"$f":"IF(A4217=\"\",\"\",+IF(+A4217=D4217,+VLOOKUP(D4217,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4217,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4217=\"\",\"\",+VLOOKUP(+EOMONTH(+F4217,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4217=\"\",\"\",VLOOKUP(D4217,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4217=\"\",\"\",IF(A4217=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4217,-2)+15,Cenários!$A:$D,2,FALSE)>A4217,+VLOOKUP(+EOMONTH(+A4217,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4217,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4217=\"\",\"\",VLOOKUP(F4217,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4217=\"\",\"\",IF(WORKDAY(+A4217,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4217,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4218=\"\",\"\",+IF(+A4218=D4218,+E4218,((+G4218/E4218)^+((NETWORKDAYS(+D4218,A4218,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4218,F4218,Feriados!$A$2:$A$1058)-1))*E4218)))","v":""},{"$f":"IF(A4218=\"\",\"\",+IF(+A4218=D4218,+VLOOKUP(D4218,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4218,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4218=\"\",\"\",+VLOOKUP(+EOMONTH(+F4218,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4218=\"\",\"\",VLOOKUP(D4218,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4218=\"\",\"\",IF(A4218=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4218,-2)+15,Cenários!$A:$D,2,FALSE)>A4218,+VLOOKUP(+EOMONTH(+A4218,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4218,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4218=\"\",\"\",VLOOKUP(F4218,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4218=\"\",\"\",IF(WORKDAY(+A4218,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4218,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4219=\"\",\"\",+IF(+A4219=D4219,+E4219,((+G4219/E4219)^+((NETWORKDAYS(+D4219,A4219,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4219,F4219,Feriados!$A$2:$A$1058)-1))*E4219)))","v":""},{"$f":"IF(A4219=\"\",\"\",+IF(+A4219=D4219,+VLOOKUP(D4219,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4219,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4219=\"\",\"\",+VLOOKUP(+EOMONTH(+F4219,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4219=\"\",\"\",VLOOKUP(D4219,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4219=\"\",\"\",IF(A4219=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4219,-2)+15,Cenários!$A:$D,2,FALSE)>A4219,+VLOOKUP(+EOMONTH(+A4219,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4219,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4219=\"\",\"\",VLOOKUP(F4219,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4219=\"\",\"\",IF(WORKDAY(+A4219,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4219,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4220=\"\",\"\",+IF(+A4220=D4220,+E4220,((+G4220/E4220)^+((NETWORKDAYS(+D4220,A4220,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4220,F4220,Feriados!$A$2:$A$1058)-1))*E4220)))","v":""},{"$f":"IF(A4220=\"\",\"\",+IF(+A4220=D4220,+VLOOKUP(D4220,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4220,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4220=\"\",\"\",+VLOOKUP(+EOMONTH(+F4220,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4220=\"\",\"\",VLOOKUP(D4220,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4220=\"\",\"\",IF(A4220=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4220,-2)+15,Cenários!$A:$D,2,FALSE)>A4220,+VLOOKUP(+EOMONTH(+A4220,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4220,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4220=\"\",\"\",VLOOKUP(F4220,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4220=\"\",\"\",IF(WORKDAY(+A4220,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4220,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4221=\"\",\"\",+IF(+A4221=D4221,+E4221,((+G4221/E4221)^+((NETWORKDAYS(+D4221,A4221,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4221,F4221,Feriados!$A$2:$A$1058)-1))*E4221)))","v":""},{"$f":"IF(A4221=\"\",\"\",+IF(+A4221=D4221,+VLOOKUP(D4221,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4221,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4221=\"\",\"\",+VLOOKUP(+EOMONTH(+F4221,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4221=\"\",\"\",VLOOKUP(D4221,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4221=\"\",\"\",IF(A4221=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4221,-2)+15,Cenários!$A:$D,2,FALSE)>A4221,+VLOOKUP(+EOMONTH(+A4221,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4221,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4221=\"\",\"\",VLOOKUP(F4221,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4221=\"\",\"\",IF(WORKDAY(+A4221,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4221,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4222=\"\",\"\",+IF(+A4222=D4222,+E4222,((+G4222/E4222)^+((NETWORKDAYS(+D4222,A4222,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4222,F4222,Feriados!$A$2:$A$1058)-1))*E4222)))","v":""},{"$f":"IF(A4222=\"\",\"\",+IF(+A4222=D4222,+VLOOKUP(D4222,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4222,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4222=\"\",\"\",+VLOOKUP(+EOMONTH(+F4222,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4222=\"\",\"\",VLOOKUP(D4222,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4222=\"\",\"\",IF(A4222=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4222,-2)+15,Cenários!$A:$D,2,FALSE)>A4222,+VLOOKUP(+EOMONTH(+A4222,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4222,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4222=\"\",\"\",VLOOKUP(F4222,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4222=\"\",\"\",IF(WORKDAY(+A4222,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4222,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4223=\"\",\"\",+IF(+A4223=D4223,+E4223,((+G4223/E4223)^+((NETWORKDAYS(+D4223,A4223,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4223,F4223,Feriados!$A$2:$A$1058)-1))*E4223)))","v":""},{"$f":"IF(A4223=\"\",\"\",+IF(+A4223=D4223,+VLOOKUP(D4223,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4223,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4223=\"\",\"\",+VLOOKUP(+EOMONTH(+F4223,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4223=\"\",\"\",VLOOKUP(D4223,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4223=\"\",\"\",IF(A4223=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4223,-2)+15,Cenários!$A:$D,2,FALSE)>A4223,+VLOOKUP(+EOMONTH(+A4223,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4223,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4223=\"\",\"\",VLOOKUP(F4223,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4223=\"\",\"\",IF(WORKDAY(+A4223,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4223,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4224=\"\",\"\",+IF(+A4224=D4224,+E4224,((+G4224/E4224)^+((NETWORKDAYS(+D4224,A4224,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4224,F4224,Feriados!$A$2:$A$1058)-1))*E4224)))","v":""},{"$f":"IF(A4224=\"\",\"\",+IF(+A4224=D4224,+VLOOKUP(D4224,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4224,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4224=\"\",\"\",+VLOOKUP(+EOMONTH(+F4224,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4224=\"\",\"\",VLOOKUP(D4224,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4224=\"\",\"\",IF(A4224=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4224,-2)+15,Cenários!$A:$D,2,FALSE)>A4224,+VLOOKUP(+EOMONTH(+A4224,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4224,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4224=\"\",\"\",VLOOKUP(F4224,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4224=\"\",\"\",IF(WORKDAY(+A4224,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4224,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4225=\"\",\"\",+IF(+A4225=D4225,+E4225,((+G4225/E4225)^+((NETWORKDAYS(+D4225,A4225,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4225,F4225,Feriados!$A$2:$A$1058)-1))*E4225)))","v":""},{"$f":"IF(A4225=\"\",\"\",+IF(+A4225=D4225,+VLOOKUP(D4225,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4225,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4225=\"\",\"\",+VLOOKUP(+EOMONTH(+F4225,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4225=\"\",\"\",VLOOKUP(D4225,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4225=\"\",\"\",IF(A4225=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4225,-2)+15,Cenários!$A:$D,2,FALSE)>A4225,+VLOOKUP(+EOMONTH(+A4225,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4225,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4225=\"\",\"\",VLOOKUP(F4225,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4225=\"\",\"\",IF(WORKDAY(+A4225,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4225,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4226=\"\",\"\",+IF(+A4226=D4226,+E4226,((+G4226/E4226)^+((NETWORKDAYS(+D4226,A4226,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4226,F4226,Feriados!$A$2:$A$1058)-1))*E4226)))","v":""},{"$f":"IF(A4226=\"\",\"\",+IF(+A4226=D4226,+VLOOKUP(D4226,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4226,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4226=\"\",\"\",+VLOOKUP(+EOMONTH(+F4226,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4226=\"\",\"\",VLOOKUP(D4226,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4226=\"\",\"\",IF(A4226=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4226,-2)+15,Cenários!$A:$D,2,FALSE)>A4226,+VLOOKUP(+EOMONTH(+A4226,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4226,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4226=\"\",\"\",VLOOKUP(F4226,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4226=\"\",\"\",IF(WORKDAY(+A4226,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4226,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4227=\"\",\"\",+IF(+A4227=D4227,+E4227,((+G4227/E4227)^+((NETWORKDAYS(+D4227,A4227,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4227,F4227,Feriados!$A$2:$A$1058)-1))*E4227)))","v":""},{"$f":"IF(A4227=\"\",\"\",+IF(+A4227=D4227,+VLOOKUP(D4227,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4227,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4227=\"\",\"\",+VLOOKUP(+EOMONTH(+F4227,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4227=\"\",\"\",VLOOKUP(D4227,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4227=\"\",\"\",IF(A4227=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4227,-2)+15,Cenários!$A:$D,2,FALSE)>A4227,+VLOOKUP(+EOMONTH(+A4227,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4227,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4227=\"\",\"\",VLOOKUP(F4227,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4227=\"\",\"\",IF(WORKDAY(+A4227,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4227,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4228=\"\",\"\",+IF(+A4228=D4228,+E4228,((+G4228/E4228)^+((NETWORKDAYS(+D4228,A4228,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4228,F4228,Feriados!$A$2:$A$1058)-1))*E4228)))","v":""},{"$f":"IF(A4228=\"\",\"\",+IF(+A4228=D4228,+VLOOKUP(D4228,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4228,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4228=\"\",\"\",+VLOOKUP(+EOMONTH(+F4228,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4228=\"\",\"\",VLOOKUP(D4228,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4228=\"\",\"\",IF(A4228=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4228,-2)+15,Cenários!$A:$D,2,FALSE)>A4228,+VLOOKUP(+EOMONTH(+A4228,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4228,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4228=\"\",\"\",VLOOKUP(F4228,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4228=\"\",\"\",IF(WORKDAY(+A4228,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4228,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4229=\"\",\"\",+IF(+A4229=D4229,+E4229,((+G4229/E4229)^+((NETWORKDAYS(+D4229,A4229,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4229,F4229,Feriados!$A$2:$A$1058)-1))*E4229)))","v":""},{"$f":"IF(A4229=\"\",\"\",+IF(+A4229=D4229,+VLOOKUP(D4229,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4229,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4229=\"\",\"\",+VLOOKUP(+EOMONTH(+F4229,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4229=\"\",\"\",VLOOKUP(D4229,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4229=\"\",\"\",IF(A4229=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4229,-2)+15,Cenários!$A:$D,2,FALSE)>A4229,+VLOOKUP(+EOMONTH(+A4229,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4229,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4229=\"\",\"\",VLOOKUP(F4229,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4229=\"\",\"\",IF(WORKDAY(+A4229,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4229,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4230=\"\",\"\",+IF(+A4230=D4230,+E4230,((+G4230/E4230)^+((NETWORKDAYS(+D4230,A4230,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4230,F4230,Feriados!$A$2:$A$1058)-1))*E4230)))","v":""},{"$f":"IF(A4230=\"\",\"\",+IF(+A4230=D4230,+VLOOKUP(D4230,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4230,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4230=\"\",\"\",+VLOOKUP(+EOMONTH(+F4230,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4230=\"\",\"\",VLOOKUP(D4230,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4230=\"\",\"\",IF(A4230=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4230,-2)+15,Cenários!$A:$D,2,FALSE)>A4230,+VLOOKUP(+EOMONTH(+A4230,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4230,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4230=\"\",\"\",VLOOKUP(F4230,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4230=\"\",\"\",IF(WORKDAY(+A4230,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4230,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4231=\"\",\"\",+IF(+A4231=D4231,+E4231,((+G4231/E4231)^+((NETWORKDAYS(+D4231,A4231,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4231,F4231,Feriados!$A$2:$A$1058)-1))*E4231)))","v":""},{"$f":"IF(A4231=\"\",\"\",+IF(+A4231=D4231,+VLOOKUP(D4231,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4231,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4231=\"\",\"\",+VLOOKUP(+EOMONTH(+F4231,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4231=\"\",\"\",VLOOKUP(D4231,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4231=\"\",\"\",IF(A4231=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4231,-2)+15,Cenários!$A:$D,2,FALSE)>A4231,+VLOOKUP(+EOMONTH(+A4231,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4231,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4231=\"\",\"\",VLOOKUP(F4231,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4231=\"\",\"\",IF(WORKDAY(+A4231,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4231,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4232=\"\",\"\",+IF(+A4232=D4232,+E4232,((+G4232/E4232)^+((NETWORKDAYS(+D4232,A4232,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4232,F4232,Feriados!$A$2:$A$1058)-1))*E4232)))","v":""},{"$f":"IF(A4232=\"\",\"\",+IF(+A4232=D4232,+VLOOKUP(D4232,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4232,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4232=\"\",\"\",+VLOOKUP(+EOMONTH(+F4232,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4232=\"\",\"\",VLOOKUP(D4232,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4232=\"\",\"\",IF(A4232=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4232,-2)+15,Cenários!$A:$D,2,FALSE)>A4232,+VLOOKUP(+EOMONTH(+A4232,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4232,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4232=\"\",\"\",VLOOKUP(F4232,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4232=\"\",\"\",IF(WORKDAY(+A4232,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4232,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4233=\"\",\"\",+IF(+A4233=D4233,+E4233,((+G4233/E4233)^+((NETWORKDAYS(+D4233,A4233,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4233,F4233,Feriados!$A$2:$A$1058)-1))*E4233)))","v":""},{"$f":"IF(A4233=\"\",\"\",+IF(+A4233=D4233,+VLOOKUP(D4233,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4233,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4233=\"\",\"\",+VLOOKUP(+EOMONTH(+F4233,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4233=\"\",\"\",VLOOKUP(D4233,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4233=\"\",\"\",IF(A4233=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4233,-2)+15,Cenários!$A:$D,2,FALSE)>A4233,+VLOOKUP(+EOMONTH(+A4233,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4233,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4233=\"\",\"\",VLOOKUP(F4233,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4233=\"\",\"\",IF(WORKDAY(+A4233,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4233,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4234=\"\",\"\",+IF(+A4234=D4234,+E4234,((+G4234/E4234)^+((NETWORKDAYS(+D4234,A4234,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4234,F4234,Feriados!$A$2:$A$1058)-1))*E4234)))","v":""},{"$f":"IF(A4234=\"\",\"\",+IF(+A4234=D4234,+VLOOKUP(D4234,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4234,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4234=\"\",\"\",+VLOOKUP(+EOMONTH(+F4234,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4234=\"\",\"\",VLOOKUP(D4234,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4234=\"\",\"\",IF(A4234=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4234,-2)+15,Cenários!$A:$D,2,FALSE)>A4234,+VLOOKUP(+EOMONTH(+A4234,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4234,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4234=\"\",\"\",VLOOKUP(F4234,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4234=\"\",\"\",IF(WORKDAY(+A4234,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4234,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4235=\"\",\"\",+IF(+A4235=D4235,+E4235,((+G4235/E4235)^+((NETWORKDAYS(+D4235,A4235,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4235,F4235,Feriados!$A$2:$A$1058)-1))*E4235)))","v":""},{"$f":"IF(A4235=\"\",\"\",+IF(+A4235=D4235,+VLOOKUP(D4235,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4235,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4235=\"\",\"\",+VLOOKUP(+EOMONTH(+F4235,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4235=\"\",\"\",VLOOKUP(D4235,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4235=\"\",\"\",IF(A4235=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4235,-2)+15,Cenários!$A:$D,2,FALSE)>A4235,+VLOOKUP(+EOMONTH(+A4235,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4235,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4235=\"\",\"\",VLOOKUP(F4235,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4235=\"\",\"\",IF(WORKDAY(+A4235,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4235,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4236=\"\",\"\",+IF(+A4236=D4236,+E4236,((+G4236/E4236)^+((NETWORKDAYS(+D4236,A4236,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4236,F4236,Feriados!$A$2:$A$1058)-1))*E4236)))","v":""},{"$f":"IF(A4236=\"\",\"\",+IF(+A4236=D4236,+VLOOKUP(D4236,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4236,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4236=\"\",\"\",+VLOOKUP(+EOMONTH(+F4236,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4236=\"\",\"\",VLOOKUP(D4236,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4236=\"\",\"\",IF(A4236=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4236,-2)+15,Cenários!$A:$D,2,FALSE)>A4236,+VLOOKUP(+EOMONTH(+A4236,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4236,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4236=\"\",\"\",VLOOKUP(F4236,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4236=\"\",\"\",IF(WORKDAY(+A4236,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4236,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4237=\"\",\"\",+IF(+A4237=D4237,+E4237,((+G4237/E4237)^+((NETWORKDAYS(+D4237,A4237,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4237,F4237,Feriados!$A$2:$A$1058)-1))*E4237)))","v":""},{"$f":"IF(A4237=\"\",\"\",+IF(+A4237=D4237,+VLOOKUP(D4237,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4237,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4237=\"\",\"\",+VLOOKUP(+EOMONTH(+F4237,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4237=\"\",\"\",VLOOKUP(D4237,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4237=\"\",\"\",IF(A4237=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4237,-2)+15,Cenários!$A:$D,2,FALSE)>A4237,+VLOOKUP(+EOMONTH(+A4237,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4237,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4237=\"\",\"\",VLOOKUP(F4237,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4237=\"\",\"\",IF(WORKDAY(+A4237,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4237,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4238=\"\",\"\",+IF(+A4238=D4238,+E4238,((+G4238/E4238)^+((NETWORKDAYS(+D4238,A4238,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4238,F4238,Feriados!$A$2:$A$1058)-1))*E4238)))","v":""},{"$f":"IF(A4238=\"\",\"\",+IF(+A4238=D4238,+VLOOKUP(D4238,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4238,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4238=\"\",\"\",+VLOOKUP(+EOMONTH(+F4238,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4238=\"\",\"\",VLOOKUP(D4238,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4238=\"\",\"\",IF(A4238=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4238,-2)+15,Cenários!$A:$D,2,FALSE)>A4238,+VLOOKUP(+EOMONTH(+A4238,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4238,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4238=\"\",\"\",VLOOKUP(F4238,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4238=\"\",\"\",IF(WORKDAY(+A4238,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4238,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4239=\"\",\"\",+IF(+A4239=D4239,+E4239,((+G4239/E4239)^+((NETWORKDAYS(+D4239,A4239,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4239,F4239,Feriados!$A$2:$A$1058)-1))*E4239)))","v":""},{"$f":"IF(A4239=\"\",\"\",+IF(+A4239=D4239,+VLOOKUP(D4239,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4239,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4239=\"\",\"\",+VLOOKUP(+EOMONTH(+F4239,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4239=\"\",\"\",VLOOKUP(D4239,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4239=\"\",\"\",IF(A4239=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4239,-2)+15,Cenários!$A:$D,2,FALSE)>A4239,+VLOOKUP(+EOMONTH(+A4239,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4239,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4239=\"\",\"\",VLOOKUP(F4239,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4239=\"\",\"\",IF(WORKDAY(+A4239,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4239,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4240=\"\",\"\",+IF(+A4240=D4240,+E4240,((+G4240/E4240)^+((NETWORKDAYS(+D4240,A4240,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4240,F4240,Feriados!$A$2:$A$1058)-1))*E4240)))","v":""},{"$f":"IF(A4240=\"\",\"\",+IF(+A4240=D4240,+VLOOKUP(D4240,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4240,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4240=\"\",\"\",+VLOOKUP(+EOMONTH(+F4240,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4240=\"\",\"\",VLOOKUP(D4240,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4240=\"\",\"\",IF(A4240=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4240,-2)+15,Cenários!$A:$D,2,FALSE)>A4240,+VLOOKUP(+EOMONTH(+A4240,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4240,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4240=\"\",\"\",VLOOKUP(F4240,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4240=\"\",\"\",IF(WORKDAY(+A4240,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4240,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4241=\"\",\"\",+IF(+A4241=D4241,+E4241,((+G4241/E4241)^+((NETWORKDAYS(+D4241,A4241,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4241,F4241,Feriados!$A$2:$A$1058)-1))*E4241)))","v":""},{"$f":"IF(A4241=\"\",\"\",+IF(+A4241=D4241,+VLOOKUP(D4241,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4241,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4241=\"\",\"\",+VLOOKUP(+EOMONTH(+F4241,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4241=\"\",\"\",VLOOKUP(D4241,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4241=\"\",\"\",IF(A4241=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4241,-2)+15,Cenários!$A:$D,2,FALSE)>A4241,+VLOOKUP(+EOMONTH(+A4241,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4241,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4241=\"\",\"\",VLOOKUP(F4241,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4241=\"\",\"\",IF(WORKDAY(+A4241,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4241,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4242=\"\",\"\",+IF(+A4242=D4242,+E4242,((+G4242/E4242)^+((NETWORKDAYS(+D4242,A4242,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4242,F4242,Feriados!$A$2:$A$1058)-1))*E4242)))","v":""},{"$f":"IF(A4242=\"\",\"\",+IF(+A4242=D4242,+VLOOKUP(D4242,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4242,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4242=\"\",\"\",+VLOOKUP(+EOMONTH(+F4242,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4242=\"\",\"\",VLOOKUP(D4242,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4242=\"\",\"\",IF(A4242=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4242,-2)+15,Cenários!$A:$D,2,FALSE)>A4242,+VLOOKUP(+EOMONTH(+A4242,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4242,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4242=\"\",\"\",VLOOKUP(F4242,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4242=\"\",\"\",IF(WORKDAY(+A4242,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4242,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4243=\"\",\"\",+IF(+A4243=D4243,+E4243,((+G4243/E4243)^+((NETWORKDAYS(+D4243,A4243,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4243,F4243,Feriados!$A$2:$A$1058)-1))*E4243)))","v":""},{"$f":"IF(A4243=\"\",\"\",+IF(+A4243=D4243,+VLOOKUP(D4243,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4243,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4243=\"\",\"\",+VLOOKUP(+EOMONTH(+F4243,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4243=\"\",\"\",VLOOKUP(D4243,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4243=\"\",\"\",IF(A4243=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4243,-2)+15,Cenários!$A:$D,2,FALSE)>A4243,+VLOOKUP(+EOMONTH(+A4243,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4243,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4243=\"\",\"\",VLOOKUP(F4243,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4243=\"\",\"\",IF(WORKDAY(+A4243,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4243,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4244=\"\",\"\",+IF(+A4244=D4244,+E4244,((+G4244/E4244)^+((NETWORKDAYS(+D4244,A4244,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4244,F4244,Feriados!$A$2:$A$1058)-1))*E4244)))","v":""},{"$f":"IF(A4244=\"\",\"\",+IF(+A4244=D4244,+VLOOKUP(D4244,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4244,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4244=\"\",\"\",+VLOOKUP(+EOMONTH(+F4244,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4244=\"\",\"\",VLOOKUP(D4244,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4244=\"\",\"\",IF(A4244=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4244,-2)+15,Cenários!$A:$D,2,FALSE)>A4244,+VLOOKUP(+EOMONTH(+A4244,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4244,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4244=\"\",\"\",VLOOKUP(F4244,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4244=\"\",\"\",IF(WORKDAY(+A4244,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4244,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4245=\"\",\"\",+IF(+A4245=D4245,+E4245,((+G4245/E4245)^+((NETWORKDAYS(+D4245,A4245,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4245,F4245,Feriados!$A$2:$A$1058)-1))*E4245)))","v":""},{"$f":"IF(A4245=\"\",\"\",+IF(+A4245=D4245,+VLOOKUP(D4245,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4245,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4245=\"\",\"\",+VLOOKUP(+EOMONTH(+F4245,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4245=\"\",\"\",VLOOKUP(D4245,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4245=\"\",\"\",IF(A4245=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4245,-2)+15,Cenários!$A:$D,2,FALSE)>A4245,+VLOOKUP(+EOMONTH(+A4245,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4245,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4245=\"\",\"\",VLOOKUP(F4245,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4245=\"\",\"\",IF(WORKDAY(+A4245,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4245,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4246=\"\",\"\",+IF(+A4246=D4246,+E4246,((+G4246/E4246)^+((NETWORKDAYS(+D4246,A4246,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4246,F4246,Feriados!$A$2:$A$1058)-1))*E4246)))","v":""},{"$f":"IF(A4246=\"\",\"\",+IF(+A4246=D4246,+VLOOKUP(D4246,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4246,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4246=\"\",\"\",+VLOOKUP(+EOMONTH(+F4246,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4246=\"\",\"\",VLOOKUP(D4246,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4246=\"\",\"\",IF(A4246=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4246,-2)+15,Cenários!$A:$D,2,FALSE)>A4246,+VLOOKUP(+EOMONTH(+A4246,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4246,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4246=\"\",\"\",VLOOKUP(F4246,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4246=\"\",\"\",IF(WORKDAY(+A4246,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4246,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4247=\"\",\"\",+IF(+A4247=D4247,+E4247,((+G4247/E4247)^+((NETWORKDAYS(+D4247,A4247,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4247,F4247,Feriados!$A$2:$A$1058)-1))*E4247)))","v":""},{"$f":"IF(A4247=\"\",\"\",+IF(+A4247=D4247,+VLOOKUP(D4247,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4247,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4247=\"\",\"\",+VLOOKUP(+EOMONTH(+F4247,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4247=\"\",\"\",VLOOKUP(D4247,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4247=\"\",\"\",IF(A4247=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4247,-2)+15,Cenários!$A:$D,2,FALSE)>A4247,+VLOOKUP(+EOMONTH(+A4247,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4247,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4247=\"\",\"\",VLOOKUP(F4247,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4247=\"\",\"\",IF(WORKDAY(+A4247,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4247,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4248=\"\",\"\",+IF(+A4248=D4248,+E4248,((+G4248/E4248)^+((NETWORKDAYS(+D4248,A4248,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4248,F4248,Feriados!$A$2:$A$1058)-1))*E4248)))","v":""},{"$f":"IF(A4248=\"\",\"\",+IF(+A4248=D4248,+VLOOKUP(D4248,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4248,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4248=\"\",\"\",+VLOOKUP(+EOMONTH(+F4248,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4248=\"\",\"\",VLOOKUP(D4248,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4248=\"\",\"\",IF(A4248=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4248,-2)+15,Cenários!$A:$D,2,FALSE)>A4248,+VLOOKUP(+EOMONTH(+A4248,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4248,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4248=\"\",\"\",VLOOKUP(F4248,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4248=\"\",\"\",IF(WORKDAY(+A4248,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4248,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4249=\"\",\"\",+IF(+A4249=D4249,+E4249,((+G4249/E4249)^+((NETWORKDAYS(+D4249,A4249,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4249,F4249,Feriados!$A$2:$A$1058)-1))*E4249)))","v":""},{"$f":"IF(A4249=\"\",\"\",+IF(+A4249=D4249,+VLOOKUP(D4249,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4249,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4249=\"\",\"\",+VLOOKUP(+EOMONTH(+F4249,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4249=\"\",\"\",VLOOKUP(D4249,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4249=\"\",\"\",IF(A4249=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4249,-2)+15,Cenários!$A:$D,2,FALSE)>A4249,+VLOOKUP(+EOMONTH(+A4249,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4249,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4249=\"\",\"\",VLOOKUP(F4249,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4249=\"\",\"\",IF(WORKDAY(+A4249,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4249,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4250=\"\",\"\",+IF(+A4250=D4250,+E4250,((+G4250/E4250)^+((NETWORKDAYS(+D4250,A4250,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4250,F4250,Feriados!$A$2:$A$1058)-1))*E4250)))","v":""},{"$f":"IF(A4250=\"\",\"\",+IF(+A4250=D4250,+VLOOKUP(D4250,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4250,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4250=\"\",\"\",+VLOOKUP(+EOMONTH(+F4250,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4250=\"\",\"\",VLOOKUP(D4250,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4250=\"\",\"\",IF(A4250=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4250,-2)+15,Cenários!$A:$D,2,FALSE)>A4250,+VLOOKUP(+EOMONTH(+A4250,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4250,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4250=\"\",\"\",VLOOKUP(F4250,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4250=\"\",\"\",IF(WORKDAY(+A4250,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4250,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4251=\"\",\"\",+IF(+A4251=D4251,+E4251,((+G4251/E4251)^+((NETWORKDAYS(+D4251,A4251,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4251,F4251,Feriados!$A$2:$A$1058)-1))*E4251)))","v":""},{"$f":"IF(A4251=\"\",\"\",+IF(+A4251=D4251,+VLOOKUP(D4251,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4251,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4251=\"\",\"\",+VLOOKUP(+EOMONTH(+F4251,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4251=\"\",\"\",VLOOKUP(D4251,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4251=\"\",\"\",IF(A4251=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4251,-2)+15,Cenários!$A:$D,2,FALSE)>A4251,+VLOOKUP(+EOMONTH(+A4251,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4251,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4251=\"\",\"\",VLOOKUP(F4251,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4251=\"\",\"\",IF(WORKDAY(+A4251,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4251,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4252=\"\",\"\",+IF(+A4252=D4252,+E4252,((+G4252/E4252)^+((NETWORKDAYS(+D4252,A4252,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4252,F4252,Feriados!$A$2:$A$1058)-1))*E4252)))","v":""},{"$f":"IF(A4252=\"\",\"\",+IF(+A4252=D4252,+VLOOKUP(D4252,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4252,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4252=\"\",\"\",+VLOOKUP(+EOMONTH(+F4252,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4252=\"\",\"\",VLOOKUP(D4252,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4252=\"\",\"\",IF(A4252=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4252,-2)+15,Cenários!$A:$D,2,FALSE)>A4252,+VLOOKUP(+EOMONTH(+A4252,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4252,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4252=\"\",\"\",VLOOKUP(F4252,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4252=\"\",\"\",IF(WORKDAY(+A4252,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4252,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4253=\"\",\"\",+IF(+A4253=D4253,+E4253,((+G4253/E4253)^+((NETWORKDAYS(+D4253,A4253,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4253,F4253,Feriados!$A$2:$A$1058)-1))*E4253)))","v":""},{"$f":"IF(A4253=\"\",\"\",+IF(+A4253=D4253,+VLOOKUP(D4253,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4253,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4253=\"\",\"\",+VLOOKUP(+EOMONTH(+F4253,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4253=\"\",\"\",VLOOKUP(D4253,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4253=\"\",\"\",IF(A4253=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4253,-2)+15,Cenários!$A:$D,2,FALSE)>A4253,+VLOOKUP(+EOMONTH(+A4253,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4253,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4253=\"\",\"\",VLOOKUP(F4253,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4253=\"\",\"\",IF(WORKDAY(+A4253,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4253,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4254=\"\",\"\",+IF(+A4254=D4254,+E4254,((+G4254/E4254)^+((NETWORKDAYS(+D4254,A4254,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4254,F4254,Feriados!$A$2:$A$1058)-1))*E4254)))","v":""},{"$f":"IF(A4254=\"\",\"\",+IF(+A4254=D4254,+VLOOKUP(D4254,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4254,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4254=\"\",\"\",+VLOOKUP(+EOMONTH(+F4254,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4254=\"\",\"\",VLOOKUP(D4254,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4254=\"\",\"\",IF(A4254=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4254,-2)+15,Cenários!$A:$D,2,FALSE)>A4254,+VLOOKUP(+EOMONTH(+A4254,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4254,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4254=\"\",\"\",VLOOKUP(F4254,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4254=\"\",\"\",IF(WORKDAY(+A4254,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4254,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4255=\"\",\"\",+IF(+A4255=D4255,+E4255,((+G4255/E4255)^+((NETWORKDAYS(+D4255,A4255,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4255,F4255,Feriados!$A$2:$A$1058)-1))*E4255)))","v":""},{"$f":"IF(A4255=\"\",\"\",+IF(+A4255=D4255,+VLOOKUP(D4255,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4255,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4255=\"\",\"\",+VLOOKUP(+EOMONTH(+F4255,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4255=\"\",\"\",VLOOKUP(D4255,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4255=\"\",\"\",IF(A4255=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4255,-2)+15,Cenários!$A:$D,2,FALSE)>A4255,+VLOOKUP(+EOMONTH(+A4255,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4255,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4255=\"\",\"\",VLOOKUP(F4255,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4255=\"\",\"\",IF(WORKDAY(+A4255,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4255,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4256=\"\",\"\",+IF(+A4256=D4256,+E4256,((+G4256/E4256)^+((NETWORKDAYS(+D4256,A4256,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4256,F4256,Feriados!$A$2:$A$1058)-1))*E4256)))","v":""},{"$f":"IF(A4256=\"\",\"\",+IF(+A4256=D4256,+VLOOKUP(D4256,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4256,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4256=\"\",\"\",+VLOOKUP(+EOMONTH(+F4256,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4256=\"\",\"\",VLOOKUP(D4256,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4256=\"\",\"\",IF(A4256=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4256,-2)+15,Cenários!$A:$D,2,FALSE)>A4256,+VLOOKUP(+EOMONTH(+A4256,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4256,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4256=\"\",\"\",VLOOKUP(F4256,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4256=\"\",\"\",IF(WORKDAY(+A4256,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4256,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4257=\"\",\"\",+IF(+A4257=D4257,+E4257,((+G4257/E4257)^+((NETWORKDAYS(+D4257,A4257,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4257,F4257,Feriados!$A$2:$A$1058)-1))*E4257)))","v":""},{"$f":"IF(A4257=\"\",\"\",+IF(+A4257=D4257,+VLOOKUP(D4257,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4257,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4257=\"\",\"\",+VLOOKUP(+EOMONTH(+F4257,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4257=\"\",\"\",VLOOKUP(D4257,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4257=\"\",\"\",IF(A4257=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4257,-2)+15,Cenários!$A:$D,2,FALSE)>A4257,+VLOOKUP(+EOMONTH(+A4257,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4257,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4257=\"\",\"\",VLOOKUP(F4257,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4257=\"\",\"\",IF(WORKDAY(+A4257,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4257,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4258=\"\",\"\",+IF(+A4258=D4258,+E4258,((+G4258/E4258)^+((NETWORKDAYS(+D4258,A4258,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4258,F4258,Feriados!$A$2:$A$1058)-1))*E4258)))","v":""},{"$f":"IF(A4258=\"\",\"\",+IF(+A4258=D4258,+VLOOKUP(D4258,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4258,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4258=\"\",\"\",+VLOOKUP(+EOMONTH(+F4258,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4258=\"\",\"\",VLOOKUP(D4258,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4258=\"\",\"\",IF(A4258=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4258,-2)+15,Cenários!$A:$D,2,FALSE)>A4258,+VLOOKUP(+EOMONTH(+A4258,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4258,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4258=\"\",\"\",VLOOKUP(F4258,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4258=\"\",\"\",IF(WORKDAY(+A4258,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4258,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4259=\"\",\"\",+IF(+A4259=D4259,+E4259,((+G4259/E4259)^+((NETWORKDAYS(+D4259,A4259,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4259,F4259,Feriados!$A$2:$A$1058)-1))*E4259)))","v":""},{"$f":"IF(A4259=\"\",\"\",+IF(+A4259=D4259,+VLOOKUP(D4259,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4259,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4259=\"\",\"\",+VLOOKUP(+EOMONTH(+F4259,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4259=\"\",\"\",VLOOKUP(D4259,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4259=\"\",\"\",IF(A4259=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4259,-2)+15,Cenários!$A:$D,2,FALSE)>A4259,+VLOOKUP(+EOMONTH(+A4259,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4259,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4259=\"\",\"\",VLOOKUP(F4259,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4259=\"\",\"\",IF(WORKDAY(+A4259,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4259,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4260=\"\",\"\",+IF(+A4260=D4260,+E4260,((+G4260/E4260)^+((NETWORKDAYS(+D4260,A4260,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4260,F4260,Feriados!$A$2:$A$1058)-1))*E4260)))","v":""},{"$f":"IF(A4260=\"\",\"\",+IF(+A4260=D4260,+VLOOKUP(D4260,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4260,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4260=\"\",\"\",+VLOOKUP(+EOMONTH(+F4260,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4260=\"\",\"\",VLOOKUP(D4260,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4260=\"\",\"\",IF(A4260=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4260,-2)+15,Cenários!$A:$D,2,FALSE)>A4260,+VLOOKUP(+EOMONTH(+A4260,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4260,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4260=\"\",\"\",VLOOKUP(F4260,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4260=\"\",\"\",IF(WORKDAY(+A4260,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4260,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4261=\"\",\"\",+IF(+A4261=D4261,+E4261,((+G4261/E4261)^+((NETWORKDAYS(+D4261,A4261,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4261,F4261,Feriados!$A$2:$A$1058)-1))*E4261)))","v":""},{"$f":"IF(A4261=\"\",\"\",+IF(+A4261=D4261,+VLOOKUP(D4261,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4261,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4261=\"\",\"\",+VLOOKUP(+EOMONTH(+F4261,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4261=\"\",\"\",VLOOKUP(D4261,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4261=\"\",\"\",IF(A4261=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4261,-2)+15,Cenários!$A:$D,2,FALSE)>A4261,+VLOOKUP(+EOMONTH(+A4261,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4261,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4261=\"\",\"\",VLOOKUP(F4261,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4261=\"\",\"\",IF(WORKDAY(+A4261,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4261,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4262=\"\",\"\",+IF(+A4262=D4262,+E4262,((+G4262/E4262)^+((NETWORKDAYS(+D4262,A4262,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4262,F4262,Feriados!$A$2:$A$1058)-1))*E4262)))","v":""},{"$f":"IF(A4262=\"\",\"\",+IF(+A4262=D4262,+VLOOKUP(D4262,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4262,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4262=\"\",\"\",+VLOOKUP(+EOMONTH(+F4262,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4262=\"\",\"\",VLOOKUP(D4262,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4262=\"\",\"\",IF(A4262=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4262,-2)+15,Cenários!$A:$D,2,FALSE)>A4262,+VLOOKUP(+EOMONTH(+A4262,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4262,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4262=\"\",\"\",VLOOKUP(F4262,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4262=\"\",\"\",IF(WORKDAY(+A4262,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4262,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4263=\"\",\"\",+IF(+A4263=D4263,+E4263,((+G4263/E4263)^+((NETWORKDAYS(+D4263,A4263,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4263,F4263,Feriados!$A$2:$A$1058)-1))*E4263)))","v":""},{"$f":"IF(A4263=\"\",\"\",+IF(+A4263=D4263,+VLOOKUP(D4263,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4263,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4263=\"\",\"\",+VLOOKUP(+EOMONTH(+F4263,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4263=\"\",\"\",VLOOKUP(D4263,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4263=\"\",\"\",IF(A4263=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4263,-2)+15,Cenários!$A:$D,2,FALSE)>A4263,+VLOOKUP(+EOMONTH(+A4263,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4263,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4263=\"\",\"\",VLOOKUP(F4263,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4263=\"\",\"\",IF(WORKDAY(+A4263,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4263,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4264=\"\",\"\",+IF(+A4264=D4264,+E4264,((+G4264/E4264)^+((NETWORKDAYS(+D4264,A4264,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4264,F4264,Feriados!$A$2:$A$1058)-1))*E4264)))","v":""},{"$f":"IF(A4264=\"\",\"\",+IF(+A4264=D4264,+VLOOKUP(D4264,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4264,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4264=\"\",\"\",+VLOOKUP(+EOMONTH(+F4264,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4264=\"\",\"\",VLOOKUP(D4264,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4264=\"\",\"\",IF(A4264=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4264,-2)+15,Cenários!$A:$D,2,FALSE)>A4264,+VLOOKUP(+EOMONTH(+A4264,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4264,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4264=\"\",\"\",VLOOKUP(F4264,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4264=\"\",\"\",IF(WORKDAY(+A4264,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4264,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4265=\"\",\"\",+IF(+A4265=D4265,+E4265,((+G4265/E4265)^+((NETWORKDAYS(+D4265,A4265,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4265,F4265,Feriados!$A$2:$A$1058)-1))*E4265)))","v":""},{"$f":"IF(A4265=\"\",\"\",+IF(+A4265=D4265,+VLOOKUP(D4265,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4265,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4265=\"\",\"\",+VLOOKUP(+EOMONTH(+F4265,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4265=\"\",\"\",VLOOKUP(D4265,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4265=\"\",\"\",IF(A4265=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4265,-2)+15,Cenários!$A:$D,2,FALSE)>A4265,+VLOOKUP(+EOMONTH(+A4265,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4265,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4265=\"\",\"\",VLOOKUP(F4265,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4265=\"\",\"\",IF(WORKDAY(+A4265,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4265,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4266=\"\",\"\",+IF(+A4266=D4266,+E4266,((+G4266/E4266)^+((NETWORKDAYS(+D4266,A4266,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4266,F4266,Feriados!$A$2:$A$1058)-1))*E4266)))","v":""},{"$f":"IF(A4266=\"\",\"\",+IF(+A4266=D4266,+VLOOKUP(D4266,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4266,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4266=\"\",\"\",+VLOOKUP(+EOMONTH(+F4266,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4266=\"\",\"\",VLOOKUP(D4266,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4266=\"\",\"\",IF(A4266=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4266,-2)+15,Cenários!$A:$D,2,FALSE)>A4266,+VLOOKUP(+EOMONTH(+A4266,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4266,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4266=\"\",\"\",VLOOKUP(F4266,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4266=\"\",\"\",IF(WORKDAY(+A4266,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4266,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4267=\"\",\"\",+IF(+A4267=D4267,+E4267,((+G4267/E4267)^+((NETWORKDAYS(+D4267,A4267,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4267,F4267,Feriados!$A$2:$A$1058)-1))*E4267)))","v":""},{"$f":"IF(A4267=\"\",\"\",+IF(+A4267=D4267,+VLOOKUP(D4267,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4267,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4267=\"\",\"\",+VLOOKUP(+EOMONTH(+F4267,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4267=\"\",\"\",VLOOKUP(D4267,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4267=\"\",\"\",IF(A4267=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4267,-2)+15,Cenários!$A:$D,2,FALSE)>A4267,+VLOOKUP(+EOMONTH(+A4267,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4267,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4267=\"\",\"\",VLOOKUP(F4267,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4267=\"\",\"\",IF(WORKDAY(+A4267,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4267,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4268=\"\",\"\",+IF(+A4268=D4268,+E4268,((+G4268/E4268)^+((NETWORKDAYS(+D4268,A4268,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4268,F4268,Feriados!$A$2:$A$1058)-1))*E4268)))","v":""},{"$f":"IF(A4268=\"\",\"\",+IF(+A4268=D4268,+VLOOKUP(D4268,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4268,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4268=\"\",\"\",+VLOOKUP(+EOMONTH(+F4268,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4268=\"\",\"\",VLOOKUP(D4268,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4268=\"\",\"\",IF(A4268=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4268,-2)+15,Cenários!$A:$D,2,FALSE)>A4268,+VLOOKUP(+EOMONTH(+A4268,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4268,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4268=\"\",\"\",VLOOKUP(F4268,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4268=\"\",\"\",IF(WORKDAY(+A4268,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4268,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4269=\"\",\"\",+IF(+A4269=D4269,+E4269,((+G4269/E4269)^+((NETWORKDAYS(+D4269,A4269,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4269,F4269,Feriados!$A$2:$A$1058)-1))*E4269)))","v":""},{"$f":"IF(A4269=\"\",\"\",+IF(+A4269=D4269,+VLOOKUP(D4269,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4269,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4269=\"\",\"\",+VLOOKUP(+EOMONTH(+F4269,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4269=\"\",\"\",VLOOKUP(D4269,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4269=\"\",\"\",IF(A4269=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4269,-2)+15,Cenários!$A:$D,2,FALSE)>A4269,+VLOOKUP(+EOMONTH(+A4269,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4269,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4269=\"\",\"\",VLOOKUP(F4269,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4269=\"\",\"\",IF(WORKDAY(+A4269,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4269,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4270=\"\",\"\",+IF(+A4270=D4270,+E4270,((+G4270/E4270)^+((NETWORKDAYS(+D4270,A4270,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4270,F4270,Feriados!$A$2:$A$1058)-1))*E4270)))","v":""},{"$f":"IF(A4270=\"\",\"\",+IF(+A4270=D4270,+VLOOKUP(D4270,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4270,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4270=\"\",\"\",+VLOOKUP(+EOMONTH(+F4270,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4270=\"\",\"\",VLOOKUP(D4270,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4270=\"\",\"\",IF(A4270=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4270,-2)+15,Cenários!$A:$D,2,FALSE)>A4270,+VLOOKUP(+EOMONTH(+A4270,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4270,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4270=\"\",\"\",VLOOKUP(F4270,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4270=\"\",\"\",IF(WORKDAY(+A4270,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4270,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4271=\"\",\"\",+IF(+A4271=D4271,+E4271,((+G4271/E4271)^+((NETWORKDAYS(+D4271,A4271,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4271,F4271,Feriados!$A$2:$A$1058)-1))*E4271)))","v":""},{"$f":"IF(A4271=\"\",\"\",+IF(+A4271=D4271,+VLOOKUP(D4271,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4271,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4271=\"\",\"\",+VLOOKUP(+EOMONTH(+F4271,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4271=\"\",\"\",VLOOKUP(D4271,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4271=\"\",\"\",IF(A4271=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4271,-2)+15,Cenários!$A:$D,2,FALSE)>A4271,+VLOOKUP(+EOMONTH(+A4271,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4271,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4271=\"\",\"\",VLOOKUP(F4271,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4271=\"\",\"\",IF(WORKDAY(+A4271,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4271,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4272=\"\",\"\",+IF(+A4272=D4272,+E4272,((+G4272/E4272)^+((NETWORKDAYS(+D4272,A4272,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4272,F4272,Feriados!$A$2:$A$1058)-1))*E4272)))","v":""},{"$f":"IF(A4272=\"\",\"\",+IF(+A4272=D4272,+VLOOKUP(D4272,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4272,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4272=\"\",\"\",+VLOOKUP(+EOMONTH(+F4272,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4272=\"\",\"\",VLOOKUP(D4272,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4272=\"\",\"\",IF(A4272=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4272,-2)+15,Cenários!$A:$D,2,FALSE)>A4272,+VLOOKUP(+EOMONTH(+A4272,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4272,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4272=\"\",\"\",VLOOKUP(F4272,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4272=\"\",\"\",IF(WORKDAY(+A4272,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4272,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4273=\"\",\"\",+IF(+A4273=D4273,+E4273,((+G4273/E4273)^+((NETWORKDAYS(+D4273,A4273,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4273,F4273,Feriados!$A$2:$A$1058)-1))*E4273)))","v":""},{"$f":"IF(A4273=\"\",\"\",+IF(+A4273=D4273,+VLOOKUP(D4273,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4273,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4273=\"\",\"\",+VLOOKUP(+EOMONTH(+F4273,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4273=\"\",\"\",VLOOKUP(D4273,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4273=\"\",\"\",IF(A4273=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4273,-2)+15,Cenários!$A:$D,2,FALSE)>A4273,+VLOOKUP(+EOMONTH(+A4273,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4273,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4273=\"\",\"\",VLOOKUP(F4273,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4273=\"\",\"\",IF(WORKDAY(+A4273,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4273,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4274=\"\",\"\",+IF(+A4274=D4274,+E4274,((+G4274/E4274)^+((NETWORKDAYS(+D4274,A4274,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4274,F4274,Feriados!$A$2:$A$1058)-1))*E4274)))","v":""},{"$f":"IF(A4274=\"\",\"\",+IF(+A4274=D4274,+VLOOKUP(D4274,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4274,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4274=\"\",\"\",+VLOOKUP(+EOMONTH(+F4274,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4274=\"\",\"\",VLOOKUP(D4274,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4274=\"\",\"\",IF(A4274=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4274,-2)+15,Cenários!$A:$D,2,FALSE)>A4274,+VLOOKUP(+EOMONTH(+A4274,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4274,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4274=\"\",\"\",VLOOKUP(F4274,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4274=\"\",\"\",IF(WORKDAY(+A4274,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4274,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4275=\"\",\"\",+IF(+A4275=D4275,+E4275,((+G4275/E4275)^+((NETWORKDAYS(+D4275,A4275,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4275,F4275,Feriados!$A$2:$A$1058)-1))*E4275)))","v":""},{"$f":"IF(A4275=\"\",\"\",+IF(+A4275=D4275,+VLOOKUP(D4275,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4275,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4275=\"\",\"\",+VLOOKUP(+EOMONTH(+F4275,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4275=\"\",\"\",VLOOKUP(D4275,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4275=\"\",\"\",IF(A4275=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4275,-2)+15,Cenários!$A:$D,2,FALSE)>A4275,+VLOOKUP(+EOMONTH(+A4275,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4275,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4275=\"\",\"\",VLOOKUP(F4275,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4275=\"\",\"\",IF(WORKDAY(+A4275,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4275,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4276=\"\",\"\",+IF(+A4276=D4276,+E4276,((+G4276/E4276)^+((NETWORKDAYS(+D4276,A4276,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4276,F4276,Feriados!$A$2:$A$1058)-1))*E4276)))","v":""},{"$f":"IF(A4276=\"\",\"\",+IF(+A4276=D4276,+VLOOKUP(D4276,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4276,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4276=\"\",\"\",+VLOOKUP(+EOMONTH(+F4276,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4276=\"\",\"\",VLOOKUP(D4276,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4276=\"\",\"\",IF(A4276=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4276,-2)+15,Cenários!$A:$D,2,FALSE)>A4276,+VLOOKUP(+EOMONTH(+A4276,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4276,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4276=\"\",\"\",VLOOKUP(F4276,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4276=\"\",\"\",IF(WORKDAY(+A4276,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4276,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4277=\"\",\"\",+IF(+A4277=D4277,+E4277,((+G4277/E4277)^+((NETWORKDAYS(+D4277,A4277,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4277,F4277,Feriados!$A$2:$A$1058)-1))*E4277)))","v":""},{"$f":"IF(A4277=\"\",\"\",+IF(+A4277=D4277,+VLOOKUP(D4277,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4277,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4277=\"\",\"\",+VLOOKUP(+EOMONTH(+F4277,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4277=\"\",\"\",VLOOKUP(D4277,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4277=\"\",\"\",IF(A4277=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4277,-2)+15,Cenários!$A:$D,2,FALSE)>A4277,+VLOOKUP(+EOMONTH(+A4277,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4277,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4277=\"\",\"\",VLOOKUP(F4277,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4277=\"\",\"\",IF(WORKDAY(+A4277,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4277,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4278=\"\",\"\",+IF(+A4278=D4278,+E4278,((+G4278/E4278)^+((NETWORKDAYS(+D4278,A4278,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4278,F4278,Feriados!$A$2:$A$1058)-1))*E4278)))","v":""},{"$f":"IF(A4278=\"\",\"\",+IF(+A4278=D4278,+VLOOKUP(D4278,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4278,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4278=\"\",\"\",+VLOOKUP(+EOMONTH(+F4278,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4278=\"\",\"\",VLOOKUP(D4278,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4278=\"\",\"\",IF(A4278=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4278,-2)+15,Cenários!$A:$D,2,FALSE)>A4278,+VLOOKUP(+EOMONTH(+A4278,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4278,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4278=\"\",\"\",VLOOKUP(F4278,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4278=\"\",\"\",IF(WORKDAY(+A4278,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4278,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4279=\"\",\"\",+IF(+A4279=D4279,+E4279,((+G4279/E4279)^+((NETWORKDAYS(+D4279,A4279,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4279,F4279,Feriados!$A$2:$A$1058)-1))*E4279)))","v":""},{"$f":"IF(A4279=\"\",\"\",+IF(+A4279=D4279,+VLOOKUP(D4279,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4279,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4279=\"\",\"\",+VLOOKUP(+EOMONTH(+F4279,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4279=\"\",\"\",VLOOKUP(D4279,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4279=\"\",\"\",IF(A4279=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4279,-2)+15,Cenários!$A:$D,2,FALSE)>A4279,+VLOOKUP(+EOMONTH(+A4279,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4279,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4279=\"\",\"\",VLOOKUP(F4279,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4279=\"\",\"\",IF(WORKDAY(+A4279,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4279,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4280=\"\",\"\",+IF(+A4280=D4280,+E4280,((+G4280/E4280)^+((NETWORKDAYS(+D4280,A4280,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4280,F4280,Feriados!$A$2:$A$1058)-1))*E4280)))","v":""},{"$f":"IF(A4280=\"\",\"\",+IF(+A4280=D4280,+VLOOKUP(D4280,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4280,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4280=\"\",\"\",+VLOOKUP(+EOMONTH(+F4280,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4280=\"\",\"\",VLOOKUP(D4280,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4280=\"\",\"\",IF(A4280=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4280,-2)+15,Cenários!$A:$D,2,FALSE)>A4280,+VLOOKUP(+EOMONTH(+A4280,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4280,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4280=\"\",\"\",VLOOKUP(F4280,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4280=\"\",\"\",IF(WORKDAY(+A4280,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4280,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4281=\"\",\"\",+IF(+A4281=D4281,+E4281,((+G4281/E4281)^+((NETWORKDAYS(+D4281,A4281,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4281,F4281,Feriados!$A$2:$A$1058)-1))*E4281)))","v":""},{"$f":"IF(A4281=\"\",\"\",+IF(+A4281=D4281,+VLOOKUP(D4281,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4281,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4281=\"\",\"\",+VLOOKUP(+EOMONTH(+F4281,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4281=\"\",\"\",VLOOKUP(D4281,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4281=\"\",\"\",IF(A4281=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4281,-2)+15,Cenários!$A:$D,2,FALSE)>A4281,+VLOOKUP(+EOMONTH(+A4281,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4281,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4281=\"\",\"\",VLOOKUP(F4281,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4281=\"\",\"\",IF(WORKDAY(+A4281,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4281,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4282=\"\",\"\",+IF(+A4282=D4282,+E4282,((+G4282/E4282)^+((NETWORKDAYS(+D4282,A4282,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4282,F4282,Feriados!$A$2:$A$1058)-1))*E4282)))","v":""},{"$f":"IF(A4282=\"\",\"\",+IF(+A4282=D4282,+VLOOKUP(D4282,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4282,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4282=\"\",\"\",+VLOOKUP(+EOMONTH(+F4282,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4282=\"\",\"\",VLOOKUP(D4282,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4282=\"\",\"\",IF(A4282=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4282,-2)+15,Cenários!$A:$D,2,FALSE)>A4282,+VLOOKUP(+EOMONTH(+A4282,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4282,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4282=\"\",\"\",VLOOKUP(F4282,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4282=\"\",\"\",IF(WORKDAY(+A4282,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4282,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4283=\"\",\"\",+IF(+A4283=D4283,+E4283,((+G4283/E4283)^+((NETWORKDAYS(+D4283,A4283,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4283,F4283,Feriados!$A$2:$A$1058)-1))*E4283)))","v":""},{"$f":"IF(A4283=\"\",\"\",+IF(+A4283=D4283,+VLOOKUP(D4283,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4283,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4283=\"\",\"\",+VLOOKUP(+EOMONTH(+F4283,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4283=\"\",\"\",VLOOKUP(D4283,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4283=\"\",\"\",IF(A4283=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4283,-2)+15,Cenários!$A:$D,2,FALSE)>A4283,+VLOOKUP(+EOMONTH(+A4283,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4283,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4283=\"\",\"\",VLOOKUP(F4283,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4283=\"\",\"\",IF(WORKDAY(+A4283,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4283,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4284=\"\",\"\",+IF(+A4284=D4284,+E4284,((+G4284/E4284)^+((NETWORKDAYS(+D4284,A4284,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4284,F4284,Feriados!$A$2:$A$1058)-1))*E4284)))","v":""},{"$f":"IF(A4284=\"\",\"\",+IF(+A4284=D4284,+VLOOKUP(D4284,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4284,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4284=\"\",\"\",+VLOOKUP(+EOMONTH(+F4284,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4284=\"\",\"\",VLOOKUP(D4284,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4284=\"\",\"\",IF(A4284=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4284,-2)+15,Cenários!$A:$D,2,FALSE)>A4284,+VLOOKUP(+EOMONTH(+A4284,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4284,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4284=\"\",\"\",VLOOKUP(F4284,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4284=\"\",\"\",IF(WORKDAY(+A4284,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4284,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4285=\"\",\"\",+IF(+A4285=D4285,+E4285,((+G4285/E4285)^+((NETWORKDAYS(+D4285,A4285,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4285,F4285,Feriados!$A$2:$A$1058)-1))*E4285)))","v":""},{"$f":"IF(A4285=\"\",\"\",+IF(+A4285=D4285,+VLOOKUP(D4285,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4285,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4285=\"\",\"\",+VLOOKUP(+EOMONTH(+F4285,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4285=\"\",\"\",VLOOKUP(D4285,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4285=\"\",\"\",IF(A4285=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4285,-2)+15,Cenários!$A:$D,2,FALSE)>A4285,+VLOOKUP(+EOMONTH(+A4285,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4285,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4285=\"\",\"\",VLOOKUP(F4285,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4285=\"\",\"\",IF(WORKDAY(+A4285,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4285,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4286=\"\",\"\",+IF(+A4286=D4286,+E4286,((+G4286/E4286)^+((NETWORKDAYS(+D4286,A4286,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4286,F4286,Feriados!$A$2:$A$1058)-1))*E4286)))","v":""},{"$f":"IF(A4286=\"\",\"\",+IF(+A4286=D4286,+VLOOKUP(D4286,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4286,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4286=\"\",\"\",+VLOOKUP(+EOMONTH(+F4286,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4286=\"\",\"\",VLOOKUP(D4286,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4286=\"\",\"\",IF(A4286=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4286,-2)+15,Cenários!$A:$D,2,FALSE)>A4286,+VLOOKUP(+EOMONTH(+A4286,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4286,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4286=\"\",\"\",VLOOKUP(F4286,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4286=\"\",\"\",IF(WORKDAY(+A4286,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4286,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4287=\"\",\"\",+IF(+A4287=D4287,+E4287,((+G4287/E4287)^+((NETWORKDAYS(+D4287,A4287,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4287,F4287,Feriados!$A$2:$A$1058)-1))*E4287)))","v":""},{"$f":"IF(A4287=\"\",\"\",+IF(+A4287=D4287,+VLOOKUP(D4287,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4287,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4287=\"\",\"\",+VLOOKUP(+EOMONTH(+F4287,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4287=\"\",\"\",VLOOKUP(D4287,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4287=\"\",\"\",IF(A4287=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4287,-2)+15,Cenários!$A:$D,2,FALSE)>A4287,+VLOOKUP(+EOMONTH(+A4287,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4287,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4287=\"\",\"\",VLOOKUP(F4287,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4287=\"\",\"\",IF(WORKDAY(+A4287,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4287,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4288=\"\",\"\",+IF(+A4288=D4288,+E4288,((+G4288/E4288)^+((NETWORKDAYS(+D4288,A4288,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4288,F4288,Feriados!$A$2:$A$1058)-1))*E4288)))","v":""},{"$f":"IF(A4288=\"\",\"\",+IF(+A4288=D4288,+VLOOKUP(D4288,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4288,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4288=\"\",\"\",+VLOOKUP(+EOMONTH(+F4288,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4288=\"\",\"\",VLOOKUP(D4288,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4288=\"\",\"\",IF(A4288=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4288,-2)+15,Cenários!$A:$D,2,FALSE)>A4288,+VLOOKUP(+EOMONTH(+A4288,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4288,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4288=\"\",\"\",VLOOKUP(F4288,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4288=\"\",\"\",IF(WORKDAY(+A4288,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4288,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4289=\"\",\"\",+IF(+A4289=D4289,+E4289,((+G4289/E4289)^+((NETWORKDAYS(+D4289,A4289,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4289,F4289,Feriados!$A$2:$A$1058)-1))*E4289)))","v":""},{"$f":"IF(A4289=\"\",\"\",+IF(+A4289=D4289,+VLOOKUP(D4289,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4289,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4289=\"\",\"\",+VLOOKUP(+EOMONTH(+F4289,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4289=\"\",\"\",VLOOKUP(D4289,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4289=\"\",\"\",IF(A4289=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4289,-2)+15,Cenários!$A:$D,2,FALSE)>A4289,+VLOOKUP(+EOMONTH(+A4289,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4289,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4289=\"\",\"\",VLOOKUP(F4289,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4289=\"\",\"\",IF(WORKDAY(+A4289,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4289,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4290=\"\",\"\",+IF(+A4290=D4290,+E4290,((+G4290/E4290)^+((NETWORKDAYS(+D4290,A4290,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4290,F4290,Feriados!$A$2:$A$1058)-1))*E4290)))","v":""},{"$f":"IF(A4290=\"\",\"\",+IF(+A4290=D4290,+VLOOKUP(D4290,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4290,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4290=\"\",\"\",+VLOOKUP(+EOMONTH(+F4290,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4290=\"\",\"\",VLOOKUP(D4290,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4290=\"\",\"\",IF(A4290=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4290,-2)+15,Cenários!$A:$D,2,FALSE)>A4290,+VLOOKUP(+EOMONTH(+A4290,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4290,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4290=\"\",\"\",VLOOKUP(F4290,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4290=\"\",\"\",IF(WORKDAY(+A4290,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4290,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4291=\"\",\"\",+IF(+A4291=D4291,+E4291,((+G4291/E4291)^+((NETWORKDAYS(+D4291,A4291,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4291,F4291,Feriados!$A$2:$A$1058)-1))*E4291)))","v":""},{"$f":"IF(A4291=\"\",\"\",+IF(+A4291=D4291,+VLOOKUP(D4291,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4291,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4291=\"\",\"\",+VLOOKUP(+EOMONTH(+F4291,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4291=\"\",\"\",VLOOKUP(D4291,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4291=\"\",\"\",IF(A4291=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4291,-2)+15,Cenários!$A:$D,2,FALSE)>A4291,+VLOOKUP(+EOMONTH(+A4291,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4291,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4291=\"\",\"\",VLOOKUP(F4291,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4291=\"\",\"\",IF(WORKDAY(+A4291,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4291,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4292=\"\",\"\",+IF(+A4292=D4292,+E4292,((+G4292/E4292)^+((NETWORKDAYS(+D4292,A4292,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4292,F4292,Feriados!$A$2:$A$1058)-1))*E4292)))","v":""},{"$f":"IF(A4292=\"\",\"\",+IF(+A4292=D4292,+VLOOKUP(D4292,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4292,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4292=\"\",\"\",+VLOOKUP(+EOMONTH(+F4292,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4292=\"\",\"\",VLOOKUP(D4292,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4292=\"\",\"\",IF(A4292=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4292,-2)+15,Cenários!$A:$D,2,FALSE)>A4292,+VLOOKUP(+EOMONTH(+A4292,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4292,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4292=\"\",\"\",VLOOKUP(F4292,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4292=\"\",\"\",IF(WORKDAY(+A4292,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4292,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4293=\"\",\"\",+IF(+A4293=D4293,+E4293,((+G4293/E4293)^+((NETWORKDAYS(+D4293,A4293,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4293,F4293,Feriados!$A$2:$A$1058)-1))*E4293)))","v":""},{"$f":"IF(A4293=\"\",\"\",+IF(+A4293=D4293,+VLOOKUP(D4293,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4293,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4293=\"\",\"\",+VLOOKUP(+EOMONTH(+F4293,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4293=\"\",\"\",VLOOKUP(D4293,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4293=\"\",\"\",IF(A4293=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4293,-2)+15,Cenários!$A:$D,2,FALSE)>A4293,+VLOOKUP(+EOMONTH(+A4293,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4293,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4293=\"\",\"\",VLOOKUP(F4293,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4293=\"\",\"\",IF(WORKDAY(+A4293,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4293,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4294=\"\",\"\",+IF(+A4294=D4294,+E4294,((+G4294/E4294)^+((NETWORKDAYS(+D4294,A4294,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4294,F4294,Feriados!$A$2:$A$1058)-1))*E4294)))","v":""},{"$f":"IF(A4294=\"\",\"\",+IF(+A4294=D4294,+VLOOKUP(D4294,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4294,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4294=\"\",\"\",+VLOOKUP(+EOMONTH(+F4294,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4294=\"\",\"\",VLOOKUP(D4294,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4294=\"\",\"\",IF(A4294=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4294,-2)+15,Cenários!$A:$D,2,FALSE)>A4294,+VLOOKUP(+EOMONTH(+A4294,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4294,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4294=\"\",\"\",VLOOKUP(F4294,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4294=\"\",\"\",IF(WORKDAY(+A4294,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4294,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4295=\"\",\"\",+IF(+A4295=D4295,+E4295,((+G4295/E4295)^+((NETWORKDAYS(+D4295,A4295,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4295,F4295,Feriados!$A$2:$A$1058)-1))*E4295)))","v":""},{"$f":"IF(A4295=\"\",\"\",+IF(+A4295=D4295,+VLOOKUP(D4295,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4295,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4295=\"\",\"\",+VLOOKUP(+EOMONTH(+F4295,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4295=\"\",\"\",VLOOKUP(D4295,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4295=\"\",\"\",IF(A4295=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4295,-2)+15,Cenários!$A:$D,2,FALSE)>A4295,+VLOOKUP(+EOMONTH(+A4295,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4295,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4295=\"\",\"\",VLOOKUP(F4295,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4295=\"\",\"\",IF(WORKDAY(+A4295,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4295,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4296=\"\",\"\",+IF(+A4296=D4296,+E4296,((+G4296/E4296)^+((NETWORKDAYS(+D4296,A4296,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4296,F4296,Feriados!$A$2:$A$1058)-1))*E4296)))","v":""},{"$f":"IF(A4296=\"\",\"\",+IF(+A4296=D4296,+VLOOKUP(D4296,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4296,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4296=\"\",\"\",+VLOOKUP(+EOMONTH(+F4296,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4296=\"\",\"\",VLOOKUP(D4296,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4296=\"\",\"\",IF(A4296=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4296,-2)+15,Cenários!$A:$D,2,FALSE)>A4296,+VLOOKUP(+EOMONTH(+A4296,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4296,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4296=\"\",\"\",VLOOKUP(F4296,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4296=\"\",\"\",IF(WORKDAY(+A4296,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4296,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4297=\"\",\"\",+IF(+A4297=D4297,+E4297,((+G4297/E4297)^+((NETWORKDAYS(+D4297,A4297,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4297,F4297,Feriados!$A$2:$A$1058)-1))*E4297)))","v":""},{"$f":"IF(A4297=\"\",\"\",+IF(+A4297=D4297,+VLOOKUP(D4297,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4297,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4297=\"\",\"\",+VLOOKUP(+EOMONTH(+F4297,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4297=\"\",\"\",VLOOKUP(D4297,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4297=\"\",\"\",IF(A4297=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4297,-2)+15,Cenários!$A:$D,2,FALSE)>A4297,+VLOOKUP(+EOMONTH(+A4297,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4297,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4297=\"\",\"\",VLOOKUP(F4297,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4297=\"\",\"\",IF(WORKDAY(+A4297,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4297,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4298=\"\",\"\",+IF(+A4298=D4298,+E4298,((+G4298/E4298)^+((NETWORKDAYS(+D4298,A4298,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4298,F4298,Feriados!$A$2:$A$1058)-1))*E4298)))","v":""},{"$f":"IF(A4298=\"\",\"\",+IF(+A4298=D4298,+VLOOKUP(D4298,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4298,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4298=\"\",\"\",+VLOOKUP(+EOMONTH(+F4298,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4298=\"\",\"\",VLOOKUP(D4298,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4298=\"\",\"\",IF(A4298=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4298,-2)+15,Cenários!$A:$D,2,FALSE)>A4298,+VLOOKUP(+EOMONTH(+A4298,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4298,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4298=\"\",\"\",VLOOKUP(F4298,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4298=\"\",\"\",IF(WORKDAY(+A4298,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4298,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4299=\"\",\"\",+IF(+A4299=D4299,+E4299,((+G4299/E4299)^+((NETWORKDAYS(+D4299,A4299,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4299,F4299,Feriados!$A$2:$A$1058)-1))*E4299)))","v":""},{"$f":"IF(A4299=\"\",\"\",+IF(+A4299=D4299,+VLOOKUP(D4299,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4299,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4299=\"\",\"\",+VLOOKUP(+EOMONTH(+F4299,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4299=\"\",\"\",VLOOKUP(D4299,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4299=\"\",\"\",IF(A4299=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4299,-2)+15,Cenários!$A:$D,2,FALSE)>A4299,+VLOOKUP(+EOMONTH(+A4299,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4299,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4299=\"\",\"\",VLOOKUP(F4299,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4299=\"\",\"\",IF(WORKDAY(+A4299,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4299,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4300=\"\",\"\",+IF(+A4300=D4300,+E4300,((+G4300/E4300)^+((NETWORKDAYS(+D4300,A4300,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4300,F4300,Feriados!$A$2:$A$1058)-1))*E4300)))","v":""},{"$f":"IF(A4300=\"\",\"\",+IF(+A4300=D4300,+VLOOKUP(D4300,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4300,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4300=\"\",\"\",+VLOOKUP(+EOMONTH(+F4300,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4300=\"\",\"\",VLOOKUP(D4300,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4300=\"\",\"\",IF(A4300=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4300,-2)+15,Cenários!$A:$D,2,FALSE)>A4300,+VLOOKUP(+EOMONTH(+A4300,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4300,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4300=\"\",\"\",VLOOKUP(F4300,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4300=\"\",\"\",IF(WORKDAY(+A4300,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4300,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4301=\"\",\"\",+IF(+A4301=D4301,+E4301,((+G4301/E4301)^+((NETWORKDAYS(+D4301,A4301,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4301,F4301,Feriados!$A$2:$A$1058)-1))*E4301)))","v":""},{"$f":"IF(A4301=\"\",\"\",+IF(+A4301=D4301,+VLOOKUP(D4301,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4301,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4301=\"\",\"\",+VLOOKUP(+EOMONTH(+F4301,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4301=\"\",\"\",VLOOKUP(D4301,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4301=\"\",\"\",IF(A4301=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4301,-2)+15,Cenários!$A:$D,2,FALSE)>A4301,+VLOOKUP(+EOMONTH(+A4301,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4301,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4301=\"\",\"\",VLOOKUP(F4301,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4301=\"\",\"\",IF(WORKDAY(+A4301,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4301,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4302=\"\",\"\",+IF(+A4302=D4302,+E4302,((+G4302/E4302)^+((NETWORKDAYS(+D4302,A4302,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4302,F4302,Feriados!$A$2:$A$1058)-1))*E4302)))","v":""},{"$f":"IF(A4302=\"\",\"\",+IF(+A4302=D4302,+VLOOKUP(D4302,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4302,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4302=\"\",\"\",+VLOOKUP(+EOMONTH(+F4302,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4302=\"\",\"\",VLOOKUP(D4302,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4302=\"\",\"\",IF(A4302=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4302,-2)+15,Cenários!$A:$D,2,FALSE)>A4302,+VLOOKUP(+EOMONTH(+A4302,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4302,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4302=\"\",\"\",VLOOKUP(F4302,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4302=\"\",\"\",IF(WORKDAY(+A4302,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4302,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4303=\"\",\"\",+IF(+A4303=D4303,+E4303,((+G4303/E4303)^+((NETWORKDAYS(+D4303,A4303,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4303,F4303,Feriados!$A$2:$A$1058)-1))*E4303)))","v":""},{"$f":"IF(A4303=\"\",\"\",+IF(+A4303=D4303,+VLOOKUP(D4303,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4303,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4303=\"\",\"\",+VLOOKUP(+EOMONTH(+F4303,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4303=\"\",\"\",VLOOKUP(D4303,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4303=\"\",\"\",IF(A4303=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4303,-2)+15,Cenários!$A:$D,2,FALSE)>A4303,+VLOOKUP(+EOMONTH(+A4303,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4303,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4303=\"\",\"\",VLOOKUP(F4303,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4303=\"\",\"\",IF(WORKDAY(+A4303,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4303,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4304=\"\",\"\",+IF(+A4304=D4304,+E4304,((+G4304/E4304)^+((NETWORKDAYS(+D4304,A4304,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4304,F4304,Feriados!$A$2:$A$1058)-1))*E4304)))","v":""},{"$f":"IF(A4304=\"\",\"\",+IF(+A4304=D4304,+VLOOKUP(D4304,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4304,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4304=\"\",\"\",+VLOOKUP(+EOMONTH(+F4304,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4304=\"\",\"\",VLOOKUP(D4304,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4304=\"\",\"\",IF(A4304=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4304,-2)+15,Cenários!$A:$D,2,FALSE)>A4304,+VLOOKUP(+EOMONTH(+A4304,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4304,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4304=\"\",\"\",VLOOKUP(F4304,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4304=\"\",\"\",IF(WORKDAY(+A4304,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4304,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4305=\"\",\"\",+IF(+A4305=D4305,+E4305,((+G4305/E4305)^+((NETWORKDAYS(+D4305,A4305,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4305,F4305,Feriados!$A$2:$A$1058)-1))*E4305)))","v":""},{"$f":"IF(A4305=\"\",\"\",+IF(+A4305=D4305,+VLOOKUP(D4305,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4305,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4305=\"\",\"\",+VLOOKUP(+EOMONTH(+F4305,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4305=\"\",\"\",VLOOKUP(D4305,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4305=\"\",\"\",IF(A4305=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4305,-2)+15,Cenários!$A:$D,2,FALSE)>A4305,+VLOOKUP(+EOMONTH(+A4305,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4305,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4305=\"\",\"\",VLOOKUP(F4305,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4305=\"\",\"\",IF(WORKDAY(+A4305,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4305,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4306=\"\",\"\",+IF(+A4306=D4306,+E4306,((+G4306/E4306)^+((NETWORKDAYS(+D4306,A4306,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4306,F4306,Feriados!$A$2:$A$1058)-1))*E4306)))","v":""},{"$f":"IF(A4306=\"\",\"\",+IF(+A4306=D4306,+VLOOKUP(D4306,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4306,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4306=\"\",\"\",+VLOOKUP(+EOMONTH(+F4306,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4306=\"\",\"\",VLOOKUP(D4306,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4306=\"\",\"\",IF(A4306=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4306,-2)+15,Cenários!$A:$D,2,FALSE)>A4306,+VLOOKUP(+EOMONTH(+A4306,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4306,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4306=\"\",\"\",VLOOKUP(F4306,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4306=\"\",\"\",IF(WORKDAY(+A4306,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4306,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4307=\"\",\"\",+IF(+A4307=D4307,+E4307,((+G4307/E4307)^+((NETWORKDAYS(+D4307,A4307,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4307,F4307,Feriados!$A$2:$A$1058)-1))*E4307)))","v":""},{"$f":"IF(A4307=\"\",\"\",+IF(+A4307=D4307,+VLOOKUP(D4307,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4307,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4307=\"\",\"\",+VLOOKUP(+EOMONTH(+F4307,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4307=\"\",\"\",VLOOKUP(D4307,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4307=\"\",\"\",IF(A4307=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4307,-2)+15,Cenários!$A:$D,2,FALSE)>A4307,+VLOOKUP(+EOMONTH(+A4307,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4307,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4307=\"\",\"\",VLOOKUP(F4307,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4307=\"\",\"\",IF(WORKDAY(+A4307,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4307,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4308=\"\",\"\",+IF(+A4308=D4308,+E4308,((+G4308/E4308)^+((NETWORKDAYS(+D4308,A4308,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4308,F4308,Feriados!$A$2:$A$1058)-1))*E4308)))","v":""},{"$f":"IF(A4308=\"\",\"\",+IF(+A4308=D4308,+VLOOKUP(D4308,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4308,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4308=\"\",\"\",+VLOOKUP(+EOMONTH(+F4308,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4308=\"\",\"\",VLOOKUP(D4308,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4308=\"\",\"\",IF(A4308=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4308,-2)+15,Cenários!$A:$D,2,FALSE)>A4308,+VLOOKUP(+EOMONTH(+A4308,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4308,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4308=\"\",\"\",VLOOKUP(F4308,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4308=\"\",\"\",IF(WORKDAY(+A4308,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4308,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4309=\"\",\"\",+IF(+A4309=D4309,+E4309,((+G4309/E4309)^+((NETWORKDAYS(+D4309,A4309,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4309,F4309,Feriados!$A$2:$A$1058)-1))*E4309)))","v":""},{"$f":"IF(A4309=\"\",\"\",+IF(+A4309=D4309,+VLOOKUP(D4309,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4309,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4309=\"\",\"\",+VLOOKUP(+EOMONTH(+F4309,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4309=\"\",\"\",VLOOKUP(D4309,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4309=\"\",\"\",IF(A4309=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4309,-2)+15,Cenários!$A:$D,2,FALSE)>A4309,+VLOOKUP(+EOMONTH(+A4309,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4309,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4309=\"\",\"\",VLOOKUP(F4309,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4309=\"\",\"\",IF(WORKDAY(+A4309,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4309,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4310=\"\",\"\",+IF(+A4310=D4310,+E4310,((+G4310/E4310)^+((NETWORKDAYS(+D4310,A4310,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4310,F4310,Feriados!$A$2:$A$1058)-1))*E4310)))","v":""},{"$f":"IF(A4310=\"\",\"\",+IF(+A4310=D4310,+VLOOKUP(D4310,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4310,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4310=\"\",\"\",+VLOOKUP(+EOMONTH(+F4310,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4310=\"\",\"\",VLOOKUP(D4310,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4310=\"\",\"\",IF(A4310=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4310,-2)+15,Cenários!$A:$D,2,FALSE)>A4310,+VLOOKUP(+EOMONTH(+A4310,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4310,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4310=\"\",\"\",VLOOKUP(F4310,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4310=\"\",\"\",IF(WORKDAY(+A4310,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4310,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4311=\"\",\"\",+IF(+A4311=D4311,+E4311,((+G4311/E4311)^+((NETWORKDAYS(+D4311,A4311,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4311,F4311,Feriados!$A$2:$A$1058)-1))*E4311)))","v":""},{"$f":"IF(A4311=\"\",\"\",+IF(+A4311=D4311,+VLOOKUP(D4311,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4311,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4311=\"\",\"\",+VLOOKUP(+EOMONTH(+F4311,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4311=\"\",\"\",VLOOKUP(D4311,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4311=\"\",\"\",IF(A4311=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4311,-2)+15,Cenários!$A:$D,2,FALSE)>A4311,+VLOOKUP(+EOMONTH(+A4311,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4311,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4311=\"\",\"\",VLOOKUP(F4311,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4311=\"\",\"\",IF(WORKDAY(+A4311,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4311,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4312=\"\",\"\",+IF(+A4312=D4312,+E4312,((+G4312/E4312)^+((NETWORKDAYS(+D4312,A4312,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4312,F4312,Feriados!$A$2:$A$1058)-1))*E4312)))","v":""},{"$f":"IF(A4312=\"\",\"\",+IF(+A4312=D4312,+VLOOKUP(D4312,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4312,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4312=\"\",\"\",+VLOOKUP(+EOMONTH(+F4312,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4312=\"\",\"\",VLOOKUP(D4312,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4312=\"\",\"\",IF(A4312=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4312,-2)+15,Cenários!$A:$D,2,FALSE)>A4312,+VLOOKUP(+EOMONTH(+A4312,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4312,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4312=\"\",\"\",VLOOKUP(F4312,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4312=\"\",\"\",IF(WORKDAY(+A4312,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4312,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4313=\"\",\"\",+IF(+A4313=D4313,+E4313,((+G4313/E4313)^+((NETWORKDAYS(+D4313,A4313,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4313,F4313,Feriados!$A$2:$A$1058)-1))*E4313)))","v":""},{"$f":"IF(A4313=\"\",\"\",+IF(+A4313=D4313,+VLOOKUP(D4313,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4313,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4313=\"\",\"\",+VLOOKUP(+EOMONTH(+F4313,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4313=\"\",\"\",VLOOKUP(D4313,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4313=\"\",\"\",IF(A4313=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4313,-2)+15,Cenários!$A:$D,2,FALSE)>A4313,+VLOOKUP(+EOMONTH(+A4313,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4313,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4313=\"\",\"\",VLOOKUP(F4313,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4313=\"\",\"\",IF(WORKDAY(+A4313,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4313,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4314=\"\",\"\",+IF(+A4314=D4314,+E4314,((+G4314/E4314)^+((NETWORKDAYS(+D4314,A4314,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4314,F4314,Feriados!$A$2:$A$1058)-1))*E4314)))","v":""},{"$f":"IF(A4314=\"\",\"\",+IF(+A4314=D4314,+VLOOKUP(D4314,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4314,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4314=\"\",\"\",+VLOOKUP(+EOMONTH(+F4314,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4314=\"\",\"\",VLOOKUP(D4314,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4314=\"\",\"\",IF(A4314=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4314,-2)+15,Cenários!$A:$D,2,FALSE)>A4314,+VLOOKUP(+EOMONTH(+A4314,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4314,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4314=\"\",\"\",VLOOKUP(F4314,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4314=\"\",\"\",IF(WORKDAY(+A4314,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4314,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4315=\"\",\"\",+IF(+A4315=D4315,+E4315,((+G4315/E4315)^+((NETWORKDAYS(+D4315,A4315,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4315,F4315,Feriados!$A$2:$A$1058)-1))*E4315)))","v":""},{"$f":"IF(A4315=\"\",\"\",+IF(+A4315=D4315,+VLOOKUP(D4315,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4315,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4315=\"\",\"\",+VLOOKUP(+EOMONTH(+F4315,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4315=\"\",\"\",VLOOKUP(D4315,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4315=\"\",\"\",IF(A4315=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4315,-2)+15,Cenários!$A:$D,2,FALSE)>A4315,+VLOOKUP(+EOMONTH(+A4315,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4315,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4315=\"\",\"\",VLOOKUP(F4315,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4315=\"\",\"\",IF(WORKDAY(+A4315,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4315,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4316=\"\",\"\",+IF(+A4316=D4316,+E4316,((+G4316/E4316)^+((NETWORKDAYS(+D4316,A4316,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4316,F4316,Feriados!$A$2:$A$1058)-1))*E4316)))","v":""},{"$f":"IF(A4316=\"\",\"\",+IF(+A4316=D4316,+VLOOKUP(D4316,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4316,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4316=\"\",\"\",+VLOOKUP(+EOMONTH(+F4316,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4316=\"\",\"\",VLOOKUP(D4316,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4316=\"\",\"\",IF(A4316=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4316,-2)+15,Cenários!$A:$D,2,FALSE)>A4316,+VLOOKUP(+EOMONTH(+A4316,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4316,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4316=\"\",\"\",VLOOKUP(F4316,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4316=\"\",\"\",IF(WORKDAY(+A4316,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4316,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4317=\"\",\"\",+IF(+A4317=D4317,+E4317,((+G4317/E4317)^+((NETWORKDAYS(+D4317,A4317,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4317,F4317,Feriados!$A$2:$A$1058)-1))*E4317)))","v":""},{"$f":"IF(A4317=\"\",\"\",+IF(+A4317=D4317,+VLOOKUP(D4317,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4317,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4317=\"\",\"\",+VLOOKUP(+EOMONTH(+F4317,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4317=\"\",\"\",VLOOKUP(D4317,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4317=\"\",\"\",IF(A4317=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4317,-2)+15,Cenários!$A:$D,2,FALSE)>A4317,+VLOOKUP(+EOMONTH(+A4317,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4317,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4317=\"\",\"\",VLOOKUP(F4317,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4317=\"\",\"\",IF(WORKDAY(+A4317,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4317,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4318=\"\",\"\",+IF(+A4318=D4318,+E4318,((+G4318/E4318)^+((NETWORKDAYS(+D4318,A4318,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4318,F4318,Feriados!$A$2:$A$1058)-1))*E4318)))","v":""},{"$f":"IF(A4318=\"\",\"\",+IF(+A4318=D4318,+VLOOKUP(D4318,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4318,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4318=\"\",\"\",+VLOOKUP(+EOMONTH(+F4318,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4318=\"\",\"\",VLOOKUP(D4318,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4318=\"\",\"\",IF(A4318=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4318,-2)+15,Cenários!$A:$D,2,FALSE)>A4318,+VLOOKUP(+EOMONTH(+A4318,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4318,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4318=\"\",\"\",VLOOKUP(F4318,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4318=\"\",\"\",IF(WORKDAY(+A4318,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4318,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4319=\"\",\"\",+IF(+A4319=D4319,+E4319,((+G4319/E4319)^+((NETWORKDAYS(+D4319,A4319,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4319,F4319,Feriados!$A$2:$A$1058)-1))*E4319)))","v":""},{"$f":"IF(A4319=\"\",\"\",+IF(+A4319=D4319,+VLOOKUP(D4319,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4319,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4319=\"\",\"\",+VLOOKUP(+EOMONTH(+F4319,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4319=\"\",\"\",VLOOKUP(D4319,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4319=\"\",\"\",IF(A4319=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4319,-2)+15,Cenários!$A:$D,2,FALSE)>A4319,+VLOOKUP(+EOMONTH(+A4319,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4319,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4319=\"\",\"\",VLOOKUP(F4319,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4319=\"\",\"\",IF(WORKDAY(+A4319,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4319,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4320=\"\",\"\",+IF(+A4320=D4320,+E4320,((+G4320/E4320)^+((NETWORKDAYS(+D4320,A4320,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4320,F4320,Feriados!$A$2:$A$1058)-1))*E4320)))","v":""},{"$f":"IF(A4320=\"\",\"\",+IF(+A4320=D4320,+VLOOKUP(D4320,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4320,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4320=\"\",\"\",+VLOOKUP(+EOMONTH(+F4320,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4320=\"\",\"\",VLOOKUP(D4320,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4320=\"\",\"\",IF(A4320=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4320,-2)+15,Cenários!$A:$D,2,FALSE)>A4320,+VLOOKUP(+EOMONTH(+A4320,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4320,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4320=\"\",\"\",VLOOKUP(F4320,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4320=\"\",\"\",IF(WORKDAY(+A4320,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4320,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4321=\"\",\"\",+IF(+A4321=D4321,+E4321,((+G4321/E4321)^+((NETWORKDAYS(+D4321,A4321,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4321,F4321,Feriados!$A$2:$A$1058)-1))*E4321)))","v":""},{"$f":"IF(A4321=\"\",\"\",+IF(+A4321=D4321,+VLOOKUP(D4321,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4321,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4321=\"\",\"\",+VLOOKUP(+EOMONTH(+F4321,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4321=\"\",\"\",VLOOKUP(D4321,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4321=\"\",\"\",IF(A4321=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4321,-2)+15,Cenários!$A:$D,2,FALSE)>A4321,+VLOOKUP(+EOMONTH(+A4321,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4321,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4321=\"\",\"\",VLOOKUP(F4321,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4321=\"\",\"\",IF(WORKDAY(+A4321,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4321,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4322=\"\",\"\",+IF(+A4322=D4322,+E4322,((+G4322/E4322)^+((NETWORKDAYS(+D4322,A4322,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4322,F4322,Feriados!$A$2:$A$1058)-1))*E4322)))","v":""},{"$f":"IF(A4322=\"\",\"\",+IF(+A4322=D4322,+VLOOKUP(D4322,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4322,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4322=\"\",\"\",+VLOOKUP(+EOMONTH(+F4322,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4322=\"\",\"\",VLOOKUP(D4322,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4322=\"\",\"\",IF(A4322=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4322,-2)+15,Cenários!$A:$D,2,FALSE)>A4322,+VLOOKUP(+EOMONTH(+A4322,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4322,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4322=\"\",\"\",VLOOKUP(F4322,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4322=\"\",\"\",IF(WORKDAY(+A4322,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4322,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4323=\"\",\"\",+IF(+A4323=D4323,+E4323,((+G4323/E4323)^+((NETWORKDAYS(+D4323,A4323,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4323,F4323,Feriados!$A$2:$A$1058)-1))*E4323)))","v":""},{"$f":"IF(A4323=\"\",\"\",+IF(+A4323=D4323,+VLOOKUP(D4323,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4323,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4323=\"\",\"\",+VLOOKUP(+EOMONTH(+F4323,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4323=\"\",\"\",VLOOKUP(D4323,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4323=\"\",\"\",IF(A4323=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4323,-2)+15,Cenários!$A:$D,2,FALSE)>A4323,+VLOOKUP(+EOMONTH(+A4323,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4323,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4323=\"\",\"\",VLOOKUP(F4323,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4323=\"\",\"\",IF(WORKDAY(+A4323,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4323,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4324=\"\",\"\",+IF(+A4324=D4324,+E4324,((+G4324/E4324)^+((NETWORKDAYS(+D4324,A4324,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4324,F4324,Feriados!$A$2:$A$1058)-1))*E4324)))","v":""},{"$f":"IF(A4324=\"\",\"\",+IF(+A4324=D4324,+VLOOKUP(D4324,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4324,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4324=\"\",\"\",+VLOOKUP(+EOMONTH(+F4324,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4324=\"\",\"\",VLOOKUP(D4324,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4324=\"\",\"\",IF(A4324=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4324,-2)+15,Cenários!$A:$D,2,FALSE)>A4324,+VLOOKUP(+EOMONTH(+A4324,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4324,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4324=\"\",\"\",VLOOKUP(F4324,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4324=\"\",\"\",IF(WORKDAY(+A4324,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4324,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4325=\"\",\"\",+IF(+A4325=D4325,+E4325,((+G4325/E4325)^+((NETWORKDAYS(+D4325,A4325,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4325,F4325,Feriados!$A$2:$A$1058)-1))*E4325)))","v":""},{"$f":"IF(A4325=\"\",\"\",+IF(+A4325=D4325,+VLOOKUP(D4325,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4325,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4325=\"\",\"\",+VLOOKUP(+EOMONTH(+F4325,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4325=\"\",\"\",VLOOKUP(D4325,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4325=\"\",\"\",IF(A4325=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4325,-2)+15,Cenários!$A:$D,2,FALSE)>A4325,+VLOOKUP(+EOMONTH(+A4325,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4325,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4325=\"\",\"\",VLOOKUP(F4325,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4325=\"\",\"\",IF(WORKDAY(+A4325,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4325,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4326=\"\",\"\",+IF(+A4326=D4326,+E4326,((+G4326/E4326)^+((NETWORKDAYS(+D4326,A4326,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4326,F4326,Feriados!$A$2:$A$1058)-1))*E4326)))","v":""},{"$f":"IF(A4326=\"\",\"\",+IF(+A4326=D4326,+VLOOKUP(D4326,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4326,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4326=\"\",\"\",+VLOOKUP(+EOMONTH(+F4326,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4326=\"\",\"\",VLOOKUP(D4326,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4326=\"\",\"\",IF(A4326=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4326,-2)+15,Cenários!$A:$D,2,FALSE)>A4326,+VLOOKUP(+EOMONTH(+A4326,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4326,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4326=\"\",\"\",VLOOKUP(F4326,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4326=\"\",\"\",IF(WORKDAY(+A4326,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4326,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4327=\"\",\"\",+IF(+A4327=D4327,+E4327,((+G4327/E4327)^+((NETWORKDAYS(+D4327,A4327,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4327,F4327,Feriados!$A$2:$A$1058)-1))*E4327)))","v":""},{"$f":"IF(A4327=\"\",\"\",+IF(+A4327=D4327,+VLOOKUP(D4327,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4327,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4327=\"\",\"\",+VLOOKUP(+EOMONTH(+F4327,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4327=\"\",\"\",VLOOKUP(D4327,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4327=\"\",\"\",IF(A4327=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4327,-2)+15,Cenários!$A:$D,2,FALSE)>A4327,+VLOOKUP(+EOMONTH(+A4327,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4327,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4327=\"\",\"\",VLOOKUP(F4327,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4327=\"\",\"\",IF(WORKDAY(+A4327,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4327,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4328=\"\",\"\",+IF(+A4328=D4328,+E4328,((+G4328/E4328)^+((NETWORKDAYS(+D4328,A4328,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4328,F4328,Feriados!$A$2:$A$1058)-1))*E4328)))","v":""},{"$f":"IF(A4328=\"\",\"\",+IF(+A4328=D4328,+VLOOKUP(D4328,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4328,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4328=\"\",\"\",+VLOOKUP(+EOMONTH(+F4328,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4328=\"\",\"\",VLOOKUP(D4328,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4328=\"\",\"\",IF(A4328=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4328,-2)+15,Cenários!$A:$D,2,FALSE)>A4328,+VLOOKUP(+EOMONTH(+A4328,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4328,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4328=\"\",\"\",VLOOKUP(F4328,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4328=\"\",\"\",IF(WORKDAY(+A4328,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4328,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4329=\"\",\"\",+IF(+A4329=D4329,+E4329,((+G4329/E4329)^+((NETWORKDAYS(+D4329,A4329,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4329,F4329,Feriados!$A$2:$A$1058)-1))*E4329)))","v":""},{"$f":"IF(A4329=\"\",\"\",+IF(+A4329=D4329,+VLOOKUP(D4329,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4329,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4329=\"\",\"\",+VLOOKUP(+EOMONTH(+F4329,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4329=\"\",\"\",VLOOKUP(D4329,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4329=\"\",\"\",IF(A4329=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4329,-2)+15,Cenários!$A:$D,2,FALSE)>A4329,+VLOOKUP(+EOMONTH(+A4329,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4329,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4329=\"\",\"\",VLOOKUP(F4329,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4329=\"\",\"\",IF(WORKDAY(+A4329,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4329,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4330=\"\",\"\",+IF(+A4330=D4330,+E4330,((+G4330/E4330)^+((NETWORKDAYS(+D4330,A4330,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4330,F4330,Feriados!$A$2:$A$1058)-1))*E4330)))","v":""},{"$f":"IF(A4330=\"\",\"\",+IF(+A4330=D4330,+VLOOKUP(D4330,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4330,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4330=\"\",\"\",+VLOOKUP(+EOMONTH(+F4330,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4330=\"\",\"\",VLOOKUP(D4330,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4330=\"\",\"\",IF(A4330=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4330,-2)+15,Cenários!$A:$D,2,FALSE)>A4330,+VLOOKUP(+EOMONTH(+A4330,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4330,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4330=\"\",\"\",VLOOKUP(F4330,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4330=\"\",\"\",IF(WORKDAY(+A4330,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4330,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4331=\"\",\"\",+IF(+A4331=D4331,+E4331,((+G4331/E4331)^+((NETWORKDAYS(+D4331,A4331,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4331,F4331,Feriados!$A$2:$A$1058)-1))*E4331)))","v":""},{"$f":"IF(A4331=\"\",\"\",+IF(+A4331=D4331,+VLOOKUP(D4331,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4331,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4331=\"\",\"\",+VLOOKUP(+EOMONTH(+F4331,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4331=\"\",\"\",VLOOKUP(D4331,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4331=\"\",\"\",IF(A4331=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4331,-2)+15,Cenários!$A:$D,2,FALSE)>A4331,+VLOOKUP(+EOMONTH(+A4331,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4331,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4331=\"\",\"\",VLOOKUP(F4331,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4331=\"\",\"\",IF(WORKDAY(+A4331,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4331,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4332=\"\",\"\",+IF(+A4332=D4332,+E4332,((+G4332/E4332)^+((NETWORKDAYS(+D4332,A4332,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4332,F4332,Feriados!$A$2:$A$1058)-1))*E4332)))","v":""},{"$f":"IF(A4332=\"\",\"\",+IF(+A4332=D4332,+VLOOKUP(D4332,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4332,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4332=\"\",\"\",+VLOOKUP(+EOMONTH(+F4332,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4332=\"\",\"\",VLOOKUP(D4332,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4332=\"\",\"\",IF(A4332=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4332,-2)+15,Cenários!$A:$D,2,FALSE)>A4332,+VLOOKUP(+EOMONTH(+A4332,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4332,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4332=\"\",\"\",VLOOKUP(F4332,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4332=\"\",\"\",IF(WORKDAY(+A4332,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4332,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4333=\"\",\"\",+IF(+A4333=D4333,+E4333,((+G4333/E4333)^+((NETWORKDAYS(+D4333,A4333,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4333,F4333,Feriados!$A$2:$A$1058)-1))*E4333)))","v":""},{"$f":"IF(A4333=\"\",\"\",+IF(+A4333=D4333,+VLOOKUP(D4333,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4333,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4333=\"\",\"\",+VLOOKUP(+EOMONTH(+F4333,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4333=\"\",\"\",VLOOKUP(D4333,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4333=\"\",\"\",IF(A4333=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4333,-2)+15,Cenários!$A:$D,2,FALSE)>A4333,+VLOOKUP(+EOMONTH(+A4333,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4333,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4333=\"\",\"\",VLOOKUP(F4333,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4333=\"\",\"\",IF(WORKDAY(+A4333,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4333,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4334=\"\",\"\",+IF(+A4334=D4334,+E4334,((+G4334/E4334)^+((NETWORKDAYS(+D4334,A4334,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4334,F4334,Feriados!$A$2:$A$1058)-1))*E4334)))","v":""},{"$f":"IF(A4334=\"\",\"\",+IF(+A4334=D4334,+VLOOKUP(D4334,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4334,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4334=\"\",\"\",+VLOOKUP(+EOMONTH(+F4334,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4334=\"\",\"\",VLOOKUP(D4334,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4334=\"\",\"\",IF(A4334=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4334,-2)+15,Cenários!$A:$D,2,FALSE)>A4334,+VLOOKUP(+EOMONTH(+A4334,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4334,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4334=\"\",\"\",VLOOKUP(F4334,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4334=\"\",\"\",IF(WORKDAY(+A4334,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4334,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4335=\"\",\"\",+IF(+A4335=D4335,+E4335,((+G4335/E4335)^+((NETWORKDAYS(+D4335,A4335,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4335,F4335,Feriados!$A$2:$A$1058)-1))*E4335)))","v":""},{"$f":"IF(A4335=\"\",\"\",+IF(+A4335=D4335,+VLOOKUP(D4335,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4335,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4335=\"\",\"\",+VLOOKUP(+EOMONTH(+F4335,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4335=\"\",\"\",VLOOKUP(D4335,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4335=\"\",\"\",IF(A4335=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4335,-2)+15,Cenários!$A:$D,2,FALSE)>A4335,+VLOOKUP(+EOMONTH(+A4335,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4335,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4335=\"\",\"\",VLOOKUP(F4335,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4335=\"\",\"\",IF(WORKDAY(+A4335,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4335,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4336=\"\",\"\",+IF(+A4336=D4336,+E4336,((+G4336/E4336)^+((NETWORKDAYS(+D4336,A4336,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4336,F4336,Feriados!$A$2:$A$1058)-1))*E4336)))","v":""},{"$f":"IF(A4336=\"\",\"\",+IF(+A4336=D4336,+VLOOKUP(D4336,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4336,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4336=\"\",\"\",+VLOOKUP(+EOMONTH(+F4336,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4336=\"\",\"\",VLOOKUP(D4336,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4336=\"\",\"\",IF(A4336=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4336,-2)+15,Cenários!$A:$D,2,FALSE)>A4336,+VLOOKUP(+EOMONTH(+A4336,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4336,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4336=\"\",\"\",VLOOKUP(F4336,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4336=\"\",\"\",IF(WORKDAY(+A4336,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4336,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4337=\"\",\"\",+IF(+A4337=D4337,+E4337,((+G4337/E4337)^+((NETWORKDAYS(+D4337,A4337,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4337,F4337,Feriados!$A$2:$A$1058)-1))*E4337)))","v":""},{"$f":"IF(A4337=\"\",\"\",+IF(+A4337=D4337,+VLOOKUP(D4337,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4337,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4337=\"\",\"\",+VLOOKUP(+EOMONTH(+F4337,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4337=\"\",\"\",VLOOKUP(D4337,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4337=\"\",\"\",IF(A4337=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4337,-2)+15,Cenários!$A:$D,2,FALSE)>A4337,+VLOOKUP(+EOMONTH(+A4337,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4337,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4337=\"\",\"\",VLOOKUP(F4337,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4337=\"\",\"\",IF(WORKDAY(+A4337,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4337,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4338=\"\",\"\",+IF(+A4338=D4338,+E4338,((+G4338/E4338)^+((NETWORKDAYS(+D4338,A4338,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4338,F4338,Feriados!$A$2:$A$1058)-1))*E4338)))","v":""},{"$f":"IF(A4338=\"\",\"\",+IF(+A4338=D4338,+VLOOKUP(D4338,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4338,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4338=\"\",\"\",+VLOOKUP(+EOMONTH(+F4338,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4338=\"\",\"\",VLOOKUP(D4338,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4338=\"\",\"\",IF(A4338=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4338,-2)+15,Cenários!$A:$D,2,FALSE)>A4338,+VLOOKUP(+EOMONTH(+A4338,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4338,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4338=\"\",\"\",VLOOKUP(F4338,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4338=\"\",\"\",IF(WORKDAY(+A4338,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4338,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4339=\"\",\"\",+IF(+A4339=D4339,+E4339,((+G4339/E4339)^+((NETWORKDAYS(+D4339,A4339,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4339,F4339,Feriados!$A$2:$A$1058)-1))*E4339)))","v":""},{"$f":"IF(A4339=\"\",\"\",+IF(+A4339=D4339,+VLOOKUP(D4339,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4339,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4339=\"\",\"\",+VLOOKUP(+EOMONTH(+F4339,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4339=\"\",\"\",VLOOKUP(D4339,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4339=\"\",\"\",IF(A4339=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4339,-2)+15,Cenários!$A:$D,2,FALSE)>A4339,+VLOOKUP(+EOMONTH(+A4339,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4339,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4339=\"\",\"\",VLOOKUP(F4339,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4339=\"\",\"\",IF(WORKDAY(+A4339,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4339,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4340=\"\",\"\",+IF(+A4340=D4340,+E4340,((+G4340/E4340)^+((NETWORKDAYS(+D4340,A4340,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4340,F4340,Feriados!$A$2:$A$1058)-1))*E4340)))","v":""},{"$f":"IF(A4340=\"\",\"\",+IF(+A4340=D4340,+VLOOKUP(D4340,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4340,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4340=\"\",\"\",+VLOOKUP(+EOMONTH(+F4340,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4340=\"\",\"\",VLOOKUP(D4340,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4340=\"\",\"\",IF(A4340=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4340,-2)+15,Cenários!$A:$D,2,FALSE)>A4340,+VLOOKUP(+EOMONTH(+A4340,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4340,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4340=\"\",\"\",VLOOKUP(F4340,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4340=\"\",\"\",IF(WORKDAY(+A4340,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4340,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4341=\"\",\"\",+IF(+A4341=D4341,+E4341,((+G4341/E4341)^+((NETWORKDAYS(+D4341,A4341,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4341,F4341,Feriados!$A$2:$A$1058)-1))*E4341)))","v":""},{"$f":"IF(A4341=\"\",\"\",+IF(+A4341=D4341,+VLOOKUP(D4341,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4341,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4341=\"\",\"\",+VLOOKUP(+EOMONTH(+F4341,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4341=\"\",\"\",VLOOKUP(D4341,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4341=\"\",\"\",IF(A4341=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4341,-2)+15,Cenários!$A:$D,2,FALSE)>A4341,+VLOOKUP(+EOMONTH(+A4341,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4341,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4341=\"\",\"\",VLOOKUP(F4341,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4341=\"\",\"\",IF(WORKDAY(+A4341,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4341,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4342=\"\",\"\",+IF(+A4342=D4342,+E4342,((+G4342/E4342)^+((NETWORKDAYS(+D4342,A4342,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4342,F4342,Feriados!$A$2:$A$1058)-1))*E4342)))","v":""},{"$f":"IF(A4342=\"\",\"\",+IF(+A4342=D4342,+VLOOKUP(D4342,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4342,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4342=\"\",\"\",+VLOOKUP(+EOMONTH(+F4342,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4342=\"\",\"\",VLOOKUP(D4342,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4342=\"\",\"\",IF(A4342=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4342,-2)+15,Cenários!$A:$D,2,FALSE)>A4342,+VLOOKUP(+EOMONTH(+A4342,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4342,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4342=\"\",\"\",VLOOKUP(F4342,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4342=\"\",\"\",IF(WORKDAY(+A4342,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4342,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4343=\"\",\"\",+IF(+A4343=D4343,+E4343,((+G4343/E4343)^+((NETWORKDAYS(+D4343,A4343,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4343,F4343,Feriados!$A$2:$A$1058)-1))*E4343)))","v":""},{"$f":"IF(A4343=\"\",\"\",+IF(+A4343=D4343,+VLOOKUP(D4343,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4343,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4343=\"\",\"\",+VLOOKUP(+EOMONTH(+F4343,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4343=\"\",\"\",VLOOKUP(D4343,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4343=\"\",\"\",IF(A4343=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4343,-2)+15,Cenários!$A:$D,2,FALSE)>A4343,+VLOOKUP(+EOMONTH(+A4343,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4343,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4343=\"\",\"\",VLOOKUP(F4343,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4343=\"\",\"\",IF(WORKDAY(+A4343,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4343,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4344=\"\",\"\",+IF(+A4344=D4344,+E4344,((+G4344/E4344)^+((NETWORKDAYS(+D4344,A4344,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4344,F4344,Feriados!$A$2:$A$1058)-1))*E4344)))","v":""},{"$f":"IF(A4344=\"\",\"\",+IF(+A4344=D4344,+VLOOKUP(D4344,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4344,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4344=\"\",\"\",+VLOOKUP(+EOMONTH(+F4344,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4344=\"\",\"\",VLOOKUP(D4344,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4344=\"\",\"\",IF(A4344=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4344,-2)+15,Cenários!$A:$D,2,FALSE)>A4344,+VLOOKUP(+EOMONTH(+A4344,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4344,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4344=\"\",\"\",VLOOKUP(F4344,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4344=\"\",\"\",IF(WORKDAY(+A4344,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4344,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4345=\"\",\"\",+IF(+A4345=D4345,+E4345,((+G4345/E4345)^+((NETWORKDAYS(+D4345,A4345,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4345,F4345,Feriados!$A$2:$A$1058)-1))*E4345)))","v":""},{"$f":"IF(A4345=\"\",\"\",+IF(+A4345=D4345,+VLOOKUP(D4345,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4345,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4345=\"\",\"\",+VLOOKUP(+EOMONTH(+F4345,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4345=\"\",\"\",VLOOKUP(D4345,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4345=\"\",\"\",IF(A4345=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4345,-2)+15,Cenários!$A:$D,2,FALSE)>A4345,+VLOOKUP(+EOMONTH(+A4345,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4345,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4345=\"\",\"\",VLOOKUP(F4345,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4345=\"\",\"\",IF(WORKDAY(+A4345,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4345,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4346=\"\",\"\",+IF(+A4346=D4346,+E4346,((+G4346/E4346)^+((NETWORKDAYS(+D4346,A4346,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4346,F4346,Feriados!$A$2:$A$1058)-1))*E4346)))","v":""},{"$f":"IF(A4346=\"\",\"\",+IF(+A4346=D4346,+VLOOKUP(D4346,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4346,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4346=\"\",\"\",+VLOOKUP(+EOMONTH(+F4346,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4346=\"\",\"\",VLOOKUP(D4346,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4346=\"\",\"\",IF(A4346=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4346,-2)+15,Cenários!$A:$D,2,FALSE)>A4346,+VLOOKUP(+EOMONTH(+A4346,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4346,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4346=\"\",\"\",VLOOKUP(F4346,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4346=\"\",\"\",IF(WORKDAY(+A4346,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4346,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4347=\"\",\"\",+IF(+A4347=D4347,+E4347,((+G4347/E4347)^+((NETWORKDAYS(+D4347,A4347,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4347,F4347,Feriados!$A$2:$A$1058)-1))*E4347)))","v":""},{"$f":"IF(A4347=\"\",\"\",+IF(+A4347=D4347,+VLOOKUP(D4347,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4347,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4347=\"\",\"\",+VLOOKUP(+EOMONTH(+F4347,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4347=\"\",\"\",VLOOKUP(D4347,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4347=\"\",\"\",IF(A4347=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4347,-2)+15,Cenários!$A:$D,2,FALSE)>A4347,+VLOOKUP(+EOMONTH(+A4347,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4347,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4347=\"\",\"\",VLOOKUP(F4347,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4347=\"\",\"\",IF(WORKDAY(+A4347,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4347,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4348=\"\",\"\",+IF(+A4348=D4348,+E4348,((+G4348/E4348)^+((NETWORKDAYS(+D4348,A4348,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4348,F4348,Feriados!$A$2:$A$1058)-1))*E4348)))","v":""},{"$f":"IF(A4348=\"\",\"\",+IF(+A4348=D4348,+VLOOKUP(D4348,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4348,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4348=\"\",\"\",+VLOOKUP(+EOMONTH(+F4348,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4348=\"\",\"\",VLOOKUP(D4348,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4348=\"\",\"\",IF(A4348=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4348,-2)+15,Cenários!$A:$D,2,FALSE)>A4348,+VLOOKUP(+EOMONTH(+A4348,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4348,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4348=\"\",\"\",VLOOKUP(F4348,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4348=\"\",\"\",IF(WORKDAY(+A4348,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4348,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4349=\"\",\"\",+IF(+A4349=D4349,+E4349,((+G4349/E4349)^+((NETWORKDAYS(+D4349,A4349,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4349,F4349,Feriados!$A$2:$A$1058)-1))*E4349)))","v":""},{"$f":"IF(A4349=\"\",\"\",+IF(+A4349=D4349,+VLOOKUP(D4349,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4349,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4349=\"\",\"\",+VLOOKUP(+EOMONTH(+F4349,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4349=\"\",\"\",VLOOKUP(D4349,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4349=\"\",\"\",IF(A4349=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4349,-2)+15,Cenários!$A:$D,2,FALSE)>A4349,+VLOOKUP(+EOMONTH(+A4349,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4349,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4349=\"\",\"\",VLOOKUP(F4349,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4349=\"\",\"\",IF(WORKDAY(+A4349,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4349,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4350=\"\",\"\",+IF(+A4350=D4350,+E4350,((+G4350/E4350)^+((NETWORKDAYS(+D4350,A4350,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4350,F4350,Feriados!$A$2:$A$1058)-1))*E4350)))","v":""},{"$f":"IF(A4350=\"\",\"\",+IF(+A4350=D4350,+VLOOKUP(D4350,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4350,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4350=\"\",\"\",+VLOOKUP(+EOMONTH(+F4350,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4350=\"\",\"\",VLOOKUP(D4350,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4350=\"\",\"\",IF(A4350=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4350,-2)+15,Cenários!$A:$D,2,FALSE)>A4350,+VLOOKUP(+EOMONTH(+A4350,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4350,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4350=\"\",\"\",VLOOKUP(F4350,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4350=\"\",\"\",IF(WORKDAY(+A4350,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4350,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4351=\"\",\"\",+IF(+A4351=D4351,+E4351,((+G4351/E4351)^+((NETWORKDAYS(+D4351,A4351,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4351,F4351,Feriados!$A$2:$A$1058)-1))*E4351)))","v":""},{"$f":"IF(A4351=\"\",\"\",+IF(+A4351=D4351,+VLOOKUP(D4351,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4351,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4351=\"\",\"\",+VLOOKUP(+EOMONTH(+F4351,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4351=\"\",\"\",VLOOKUP(D4351,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4351=\"\",\"\",IF(A4351=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4351,-2)+15,Cenários!$A:$D,2,FALSE)>A4351,+VLOOKUP(+EOMONTH(+A4351,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4351,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4351=\"\",\"\",VLOOKUP(F4351,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4351=\"\",\"\",IF(WORKDAY(+A4351,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4351,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4352=\"\",\"\",+IF(+A4352=D4352,+E4352,((+G4352/E4352)^+((NETWORKDAYS(+D4352,A4352,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4352,F4352,Feriados!$A$2:$A$1058)-1))*E4352)))","v":""},{"$f":"IF(A4352=\"\",\"\",+IF(+A4352=D4352,+VLOOKUP(D4352,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4352,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4352=\"\",\"\",+VLOOKUP(+EOMONTH(+F4352,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4352=\"\",\"\",VLOOKUP(D4352,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4352=\"\",\"\",IF(A4352=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4352,-2)+15,Cenários!$A:$D,2,FALSE)>A4352,+VLOOKUP(+EOMONTH(+A4352,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4352,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4352=\"\",\"\",VLOOKUP(F4352,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4352=\"\",\"\",IF(WORKDAY(+A4352,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4352,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4353=\"\",\"\",+IF(+A4353=D4353,+E4353,((+G4353/E4353)^+((NETWORKDAYS(+D4353,A4353,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4353,F4353,Feriados!$A$2:$A$1058)-1))*E4353)))","v":""},{"$f":"IF(A4353=\"\",\"\",+IF(+A4353=D4353,+VLOOKUP(D4353,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4353,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4353=\"\",\"\",+VLOOKUP(+EOMONTH(+F4353,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4353=\"\",\"\",VLOOKUP(D4353,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4353=\"\",\"\",IF(A4353=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4353,-2)+15,Cenários!$A:$D,2,FALSE)>A4353,+VLOOKUP(+EOMONTH(+A4353,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4353,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4353=\"\",\"\",VLOOKUP(F4353,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4353=\"\",\"\",IF(WORKDAY(+A4353,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4353,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4354=\"\",\"\",+IF(+A4354=D4354,+E4354,((+G4354/E4354)^+((NETWORKDAYS(+D4354,A4354,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4354,F4354,Feriados!$A$2:$A$1058)-1))*E4354)))","v":""},{"$f":"IF(A4354=\"\",\"\",+IF(+A4354=D4354,+VLOOKUP(D4354,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4354,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4354=\"\",\"\",+VLOOKUP(+EOMONTH(+F4354,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4354=\"\",\"\",VLOOKUP(D4354,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4354=\"\",\"\",IF(A4354=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4354,-2)+15,Cenários!$A:$D,2,FALSE)>A4354,+VLOOKUP(+EOMONTH(+A4354,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4354,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4354=\"\",\"\",VLOOKUP(F4354,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4354=\"\",\"\",IF(WORKDAY(+A4354,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4354,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4355=\"\",\"\",+IF(+A4355=D4355,+E4355,((+G4355/E4355)^+((NETWORKDAYS(+D4355,A4355,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4355,F4355,Feriados!$A$2:$A$1058)-1))*E4355)))","v":""},{"$f":"IF(A4355=\"\",\"\",+IF(+A4355=D4355,+VLOOKUP(D4355,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4355,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4355=\"\",\"\",+VLOOKUP(+EOMONTH(+F4355,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4355=\"\",\"\",VLOOKUP(D4355,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4355=\"\",\"\",IF(A4355=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4355,-2)+15,Cenários!$A:$D,2,FALSE)>A4355,+VLOOKUP(+EOMONTH(+A4355,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4355,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4355=\"\",\"\",VLOOKUP(F4355,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4355=\"\",\"\",IF(WORKDAY(+A4355,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4355,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4356=\"\",\"\",+IF(+A4356=D4356,+E4356,((+G4356/E4356)^+((NETWORKDAYS(+D4356,A4356,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4356,F4356,Feriados!$A$2:$A$1058)-1))*E4356)))","v":""},{"$f":"IF(A4356=\"\",\"\",+IF(+A4356=D4356,+VLOOKUP(D4356,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4356,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4356=\"\",\"\",+VLOOKUP(+EOMONTH(+F4356,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4356=\"\",\"\",VLOOKUP(D4356,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4356=\"\",\"\",IF(A4356=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4356,-2)+15,Cenários!$A:$D,2,FALSE)>A4356,+VLOOKUP(+EOMONTH(+A4356,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4356,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4356=\"\",\"\",VLOOKUP(F4356,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4356=\"\",\"\",IF(WORKDAY(+A4356,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4356,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4357=\"\",\"\",+IF(+A4357=D4357,+E4357,((+G4357/E4357)^+((NETWORKDAYS(+D4357,A4357,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4357,F4357,Feriados!$A$2:$A$1058)-1))*E4357)))","v":""},{"$f":"IF(A4357=\"\",\"\",+IF(+A4357=D4357,+VLOOKUP(D4357,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4357,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4357=\"\",\"\",+VLOOKUP(+EOMONTH(+F4357,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4357=\"\",\"\",VLOOKUP(D4357,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4357=\"\",\"\",IF(A4357=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4357,-2)+15,Cenários!$A:$D,2,FALSE)>A4357,+VLOOKUP(+EOMONTH(+A4357,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4357,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4357=\"\",\"\",VLOOKUP(F4357,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4357=\"\",\"\",IF(WORKDAY(+A4357,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4357,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4358=\"\",\"\",+IF(+A4358=D4358,+E4358,((+G4358/E4358)^+((NETWORKDAYS(+D4358,A4358,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4358,F4358,Feriados!$A$2:$A$1058)-1))*E4358)))","v":""},{"$f":"IF(A4358=\"\",\"\",+IF(+A4358=D4358,+VLOOKUP(D4358,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4358,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4358=\"\",\"\",+VLOOKUP(+EOMONTH(+F4358,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4358=\"\",\"\",VLOOKUP(D4358,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4358=\"\",\"\",IF(A4358=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4358,-2)+15,Cenários!$A:$D,2,FALSE)>A4358,+VLOOKUP(+EOMONTH(+A4358,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4358,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4358=\"\",\"\",VLOOKUP(F4358,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4358=\"\",\"\",IF(WORKDAY(+A4358,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4358,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4359=\"\",\"\",+IF(+A4359=D4359,+E4359,((+G4359/E4359)^+((NETWORKDAYS(+D4359,A4359,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4359,F4359,Feriados!$A$2:$A$1058)-1))*E4359)))","v":""},{"$f":"IF(A4359=\"\",\"\",+IF(+A4359=D4359,+VLOOKUP(D4359,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4359,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4359=\"\",\"\",+VLOOKUP(+EOMONTH(+F4359,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4359=\"\",\"\",VLOOKUP(D4359,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4359=\"\",\"\",IF(A4359=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4359,-2)+15,Cenários!$A:$D,2,FALSE)>A4359,+VLOOKUP(+EOMONTH(+A4359,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4359,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4359=\"\",\"\",VLOOKUP(F4359,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4359=\"\",\"\",IF(WORKDAY(+A4359,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4359,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4360=\"\",\"\",+IF(+A4360=D4360,+E4360,((+G4360/E4360)^+((NETWORKDAYS(+D4360,A4360,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4360,F4360,Feriados!$A$2:$A$1058)-1))*E4360)))","v":""},{"$f":"IF(A4360=\"\",\"\",+IF(+A4360=D4360,+VLOOKUP(D4360,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4360,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4360=\"\",\"\",+VLOOKUP(+EOMONTH(+F4360,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4360=\"\",\"\",VLOOKUP(D4360,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4360=\"\",\"\",IF(A4360=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4360,-2)+15,Cenários!$A:$D,2,FALSE)>A4360,+VLOOKUP(+EOMONTH(+A4360,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4360,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4360=\"\",\"\",VLOOKUP(F4360,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4360=\"\",\"\",IF(WORKDAY(+A4360,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4360,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4361=\"\",\"\",+IF(+A4361=D4361,+E4361,((+G4361/E4361)^+((NETWORKDAYS(+D4361,A4361,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4361,F4361,Feriados!$A$2:$A$1058)-1))*E4361)))","v":""},{"$f":"IF(A4361=\"\",\"\",+IF(+A4361=D4361,+VLOOKUP(D4361,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4361,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4361=\"\",\"\",+VLOOKUP(+EOMONTH(+F4361,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4361=\"\",\"\",VLOOKUP(D4361,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4361=\"\",\"\",IF(A4361=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4361,-2)+15,Cenários!$A:$D,2,FALSE)>A4361,+VLOOKUP(+EOMONTH(+A4361,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4361,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4361=\"\",\"\",VLOOKUP(F4361,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4361=\"\",\"\",IF(WORKDAY(+A4361,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4361,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4362=\"\",\"\",+IF(+A4362=D4362,+E4362,((+G4362/E4362)^+((NETWORKDAYS(+D4362,A4362,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4362,F4362,Feriados!$A$2:$A$1058)-1))*E4362)))","v":""},{"$f":"IF(A4362=\"\",\"\",+IF(+A4362=D4362,+VLOOKUP(D4362,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4362,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4362=\"\",\"\",+VLOOKUP(+EOMONTH(+F4362,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4362=\"\",\"\",VLOOKUP(D4362,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4362=\"\",\"\",IF(A4362=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4362,-2)+15,Cenários!$A:$D,2,FALSE)>A4362,+VLOOKUP(+EOMONTH(+A4362,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4362,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4362=\"\",\"\",VLOOKUP(F4362,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4362=\"\",\"\",IF(WORKDAY(+A4362,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4362,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4363=\"\",\"\",+IF(+A4363=D4363,+E4363,((+G4363/E4363)^+((NETWORKDAYS(+D4363,A4363,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4363,F4363,Feriados!$A$2:$A$1058)-1))*E4363)))","v":""},{"$f":"IF(A4363=\"\",\"\",+IF(+A4363=D4363,+VLOOKUP(D4363,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4363,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4363=\"\",\"\",+VLOOKUP(+EOMONTH(+F4363,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4363=\"\",\"\",VLOOKUP(D4363,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4363=\"\",\"\",IF(A4363=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4363,-2)+15,Cenários!$A:$D,2,FALSE)>A4363,+VLOOKUP(+EOMONTH(+A4363,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4363,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4363=\"\",\"\",VLOOKUP(F4363,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4363=\"\",\"\",IF(WORKDAY(+A4363,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4363,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4364=\"\",\"\",+IF(+A4364=D4364,+E4364,((+G4364/E4364)^+((NETWORKDAYS(+D4364,A4364,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4364,F4364,Feriados!$A$2:$A$1058)-1))*E4364)))","v":""},{"$f":"IF(A4364=\"\",\"\",+IF(+A4364=D4364,+VLOOKUP(D4364,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4364,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4364=\"\",\"\",+VLOOKUP(+EOMONTH(+F4364,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4364=\"\",\"\",VLOOKUP(D4364,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4364=\"\",\"\",IF(A4364=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4364,-2)+15,Cenários!$A:$D,2,FALSE)>A4364,+VLOOKUP(+EOMONTH(+A4364,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4364,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4364=\"\",\"\",VLOOKUP(F4364,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4364=\"\",\"\",IF(WORKDAY(+A4364,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4364,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4365=\"\",\"\",+IF(+A4365=D4365,+E4365,((+G4365/E4365)^+((NETWORKDAYS(+D4365,A4365,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4365,F4365,Feriados!$A$2:$A$1058)-1))*E4365)))","v":""},{"$f":"IF(A4365=\"\",\"\",+IF(+A4365=D4365,+VLOOKUP(D4365,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4365,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4365=\"\",\"\",+VLOOKUP(+EOMONTH(+F4365,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4365=\"\",\"\",VLOOKUP(D4365,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4365=\"\",\"\",IF(A4365=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4365,-2)+15,Cenários!$A:$D,2,FALSE)>A4365,+VLOOKUP(+EOMONTH(+A4365,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4365,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4365=\"\",\"\",VLOOKUP(F4365,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4365=\"\",\"\",IF(WORKDAY(+A4365,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4365,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4366=\"\",\"\",+IF(+A4366=D4366,+E4366,((+G4366/E4366)^+((NETWORKDAYS(+D4366,A4366,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4366,F4366,Feriados!$A$2:$A$1058)-1))*E4366)))","v":""},{"$f":"IF(A4366=\"\",\"\",+IF(+A4366=D4366,+VLOOKUP(D4366,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4366,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4366=\"\",\"\",+VLOOKUP(+EOMONTH(+F4366,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4366=\"\",\"\",VLOOKUP(D4366,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4366=\"\",\"\",IF(A4366=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4366,-2)+15,Cenários!$A:$D,2,FALSE)>A4366,+VLOOKUP(+EOMONTH(+A4366,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4366,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4366=\"\",\"\",VLOOKUP(F4366,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4366=\"\",\"\",IF(WORKDAY(+A4366,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4366,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4367=\"\",\"\",+IF(+A4367=D4367,+E4367,((+G4367/E4367)^+((NETWORKDAYS(+D4367,A4367,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4367,F4367,Feriados!$A$2:$A$1058)-1))*E4367)))","v":""},{"$f":"IF(A4367=\"\",\"\",+IF(+A4367=D4367,+VLOOKUP(D4367,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4367,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4367=\"\",\"\",+VLOOKUP(+EOMONTH(+F4367,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4367=\"\",\"\",VLOOKUP(D4367,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4367=\"\",\"\",IF(A4367=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4367,-2)+15,Cenários!$A:$D,2,FALSE)>A4367,+VLOOKUP(+EOMONTH(+A4367,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4367,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4367=\"\",\"\",VLOOKUP(F4367,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4367=\"\",\"\",IF(WORKDAY(+A4367,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4367,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4368=\"\",\"\",+IF(+A4368=D4368,+E4368,((+G4368/E4368)^+((NETWORKDAYS(+D4368,A4368,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4368,F4368,Feriados!$A$2:$A$1058)-1))*E4368)))","v":""},{"$f":"IF(A4368=\"\",\"\",+IF(+A4368=D4368,+VLOOKUP(D4368,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4368,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4368=\"\",\"\",+VLOOKUP(+EOMONTH(+F4368,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4368=\"\",\"\",VLOOKUP(D4368,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4368=\"\",\"\",IF(A4368=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4368,-2)+15,Cenários!$A:$D,2,FALSE)>A4368,+VLOOKUP(+EOMONTH(+A4368,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4368,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4368=\"\",\"\",VLOOKUP(F4368,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4368=\"\",\"\",IF(WORKDAY(+A4368,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4368,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4369=\"\",\"\",+IF(+A4369=D4369,+E4369,((+G4369/E4369)^+((NETWORKDAYS(+D4369,A4369,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4369,F4369,Feriados!$A$2:$A$1058)-1))*E4369)))","v":""},{"$f":"IF(A4369=\"\",\"\",+IF(+A4369=D4369,+VLOOKUP(D4369,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4369,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4369=\"\",\"\",+VLOOKUP(+EOMONTH(+F4369,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4369=\"\",\"\",VLOOKUP(D4369,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4369=\"\",\"\",IF(A4369=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4369,-2)+15,Cenários!$A:$D,2,FALSE)>A4369,+VLOOKUP(+EOMONTH(+A4369,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4369,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4369=\"\",\"\",VLOOKUP(F4369,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4369=\"\",\"\",IF(WORKDAY(+A4369,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4369,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4370=\"\",\"\",+IF(+A4370=D4370,+E4370,((+G4370/E4370)^+((NETWORKDAYS(+D4370,A4370,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4370,F4370,Feriados!$A$2:$A$1058)-1))*E4370)))","v":""},{"$f":"IF(A4370=\"\",\"\",+IF(+A4370=D4370,+VLOOKUP(D4370,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4370,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4370=\"\",\"\",+VLOOKUP(+EOMONTH(+F4370,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4370=\"\",\"\",VLOOKUP(D4370,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4370=\"\",\"\",IF(A4370=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4370,-2)+15,Cenários!$A:$D,2,FALSE)>A4370,+VLOOKUP(+EOMONTH(+A4370,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4370,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4370=\"\",\"\",VLOOKUP(F4370,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4370=\"\",\"\",IF(WORKDAY(+A4370,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4370,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4371=\"\",\"\",+IF(+A4371=D4371,+E4371,((+G4371/E4371)^+((NETWORKDAYS(+D4371,A4371,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4371,F4371,Feriados!$A$2:$A$1058)-1))*E4371)))","v":""},{"$f":"IF(A4371=\"\",\"\",+IF(+A4371=D4371,+VLOOKUP(D4371,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4371,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4371=\"\",\"\",+VLOOKUP(+EOMONTH(+F4371,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4371=\"\",\"\",VLOOKUP(D4371,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4371=\"\",\"\",IF(A4371=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4371,-2)+15,Cenários!$A:$D,2,FALSE)>A4371,+VLOOKUP(+EOMONTH(+A4371,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4371,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4371=\"\",\"\",VLOOKUP(F4371,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4371=\"\",\"\",IF(WORKDAY(+A4371,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4371,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4372=\"\",\"\",+IF(+A4372=D4372,+E4372,((+G4372/E4372)^+((NETWORKDAYS(+D4372,A4372,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4372,F4372,Feriados!$A$2:$A$1058)-1))*E4372)))","v":""},{"$f":"IF(A4372=\"\",\"\",+IF(+A4372=D4372,+VLOOKUP(D4372,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4372,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4372=\"\",\"\",+VLOOKUP(+EOMONTH(+F4372,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4372=\"\",\"\",VLOOKUP(D4372,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4372=\"\",\"\",IF(A4372=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4372,-2)+15,Cenários!$A:$D,2,FALSE)>A4372,+VLOOKUP(+EOMONTH(+A4372,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4372,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4372=\"\",\"\",VLOOKUP(F4372,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4372=\"\",\"\",IF(WORKDAY(+A4372,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4372,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4373=\"\",\"\",+IF(+A4373=D4373,+E4373,((+G4373/E4373)^+((NETWORKDAYS(+D4373,A4373,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4373,F4373,Feriados!$A$2:$A$1058)-1))*E4373)))","v":""},{"$f":"IF(A4373=\"\",\"\",+IF(+A4373=D4373,+VLOOKUP(D4373,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4373,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4373=\"\",\"\",+VLOOKUP(+EOMONTH(+F4373,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4373=\"\",\"\",VLOOKUP(D4373,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4373=\"\",\"\",IF(A4373=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4373,-2)+15,Cenários!$A:$D,2,FALSE)>A4373,+VLOOKUP(+EOMONTH(+A4373,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4373,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4373=\"\",\"\",VLOOKUP(F4373,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4373=\"\",\"\",IF(WORKDAY(+A4373,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4373,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4374=\"\",\"\",+IF(+A4374=D4374,+E4374,((+G4374/E4374)^+((NETWORKDAYS(+D4374,A4374,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4374,F4374,Feriados!$A$2:$A$1058)-1))*E4374)))","v":""},{"$f":"IF(A4374=\"\",\"\",+IF(+A4374=D4374,+VLOOKUP(D4374,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4374,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4374=\"\",\"\",+VLOOKUP(+EOMONTH(+F4374,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4374=\"\",\"\",VLOOKUP(D4374,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4374=\"\",\"\",IF(A4374=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4374,-2)+15,Cenários!$A:$D,2,FALSE)>A4374,+VLOOKUP(+EOMONTH(+A4374,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4374,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4374=\"\",\"\",VLOOKUP(F4374,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4374=\"\",\"\",IF(WORKDAY(+A4374,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4374,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4375=\"\",\"\",+IF(+A4375=D4375,+E4375,((+G4375/E4375)^+((NETWORKDAYS(+D4375,A4375,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4375,F4375,Feriados!$A$2:$A$1058)-1))*E4375)))","v":""},{"$f":"IF(A4375=\"\",\"\",+IF(+A4375=D4375,+VLOOKUP(D4375,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4375,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4375=\"\",\"\",+VLOOKUP(+EOMONTH(+F4375,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4375=\"\",\"\",VLOOKUP(D4375,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4375=\"\",\"\",IF(A4375=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4375,-2)+15,Cenários!$A:$D,2,FALSE)>A4375,+VLOOKUP(+EOMONTH(+A4375,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4375,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4375=\"\",\"\",VLOOKUP(F4375,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4375=\"\",\"\",IF(WORKDAY(+A4375,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4375,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4376=\"\",\"\",+IF(+A4376=D4376,+E4376,((+G4376/E4376)^+((NETWORKDAYS(+D4376,A4376,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4376,F4376,Feriados!$A$2:$A$1058)-1))*E4376)))","v":""},{"$f":"IF(A4376=\"\",\"\",+IF(+A4376=D4376,+VLOOKUP(D4376,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4376,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4376=\"\",\"\",+VLOOKUP(+EOMONTH(+F4376,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4376=\"\",\"\",VLOOKUP(D4376,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4376=\"\",\"\",IF(A4376=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4376,-2)+15,Cenários!$A:$D,2,FALSE)>A4376,+VLOOKUP(+EOMONTH(+A4376,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4376,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4376=\"\",\"\",VLOOKUP(F4376,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4376=\"\",\"\",IF(WORKDAY(+A4376,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4376,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4377=\"\",\"\",+IF(+A4377=D4377,+E4377,((+G4377/E4377)^+((NETWORKDAYS(+D4377,A4377,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4377,F4377,Feriados!$A$2:$A$1058)-1))*E4377)))","v":""},{"$f":"IF(A4377=\"\",\"\",+IF(+A4377=D4377,+VLOOKUP(D4377,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4377,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4377=\"\",\"\",+VLOOKUP(+EOMONTH(+F4377,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4377=\"\",\"\",VLOOKUP(D4377,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4377=\"\",\"\",IF(A4377=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4377,-2)+15,Cenários!$A:$D,2,FALSE)>A4377,+VLOOKUP(+EOMONTH(+A4377,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4377,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4377=\"\",\"\",VLOOKUP(F4377,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4377=\"\",\"\",IF(WORKDAY(+A4377,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4377,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4378=\"\",\"\",+IF(+A4378=D4378,+E4378,((+G4378/E4378)^+((NETWORKDAYS(+D4378,A4378,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4378,F4378,Feriados!$A$2:$A$1058)-1))*E4378)))","v":""},{"$f":"IF(A4378=\"\",\"\",+IF(+A4378=D4378,+VLOOKUP(D4378,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4378,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4378=\"\",\"\",+VLOOKUP(+EOMONTH(+F4378,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4378=\"\",\"\",VLOOKUP(D4378,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4378=\"\",\"\",IF(A4378=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4378,-2)+15,Cenários!$A:$D,2,FALSE)>A4378,+VLOOKUP(+EOMONTH(+A4378,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4378,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4378=\"\",\"\",VLOOKUP(F4378,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4378=\"\",\"\",IF(WORKDAY(+A4378,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4378,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4379=\"\",\"\",+IF(+A4379=D4379,+E4379,((+G4379/E4379)^+((NETWORKDAYS(+D4379,A4379,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4379,F4379,Feriados!$A$2:$A$1058)-1))*E4379)))","v":""},{"$f":"IF(A4379=\"\",\"\",+IF(+A4379=D4379,+VLOOKUP(D4379,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4379,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4379=\"\",\"\",+VLOOKUP(+EOMONTH(+F4379,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4379=\"\",\"\",VLOOKUP(D4379,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4379=\"\",\"\",IF(A4379=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4379,-2)+15,Cenários!$A:$D,2,FALSE)>A4379,+VLOOKUP(+EOMONTH(+A4379,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4379,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4379=\"\",\"\",VLOOKUP(F4379,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4379=\"\",\"\",IF(WORKDAY(+A4379,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4379,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4380=\"\",\"\",+IF(+A4380=D4380,+E4380,((+G4380/E4380)^+((NETWORKDAYS(+D4380,A4380,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4380,F4380,Feriados!$A$2:$A$1058)-1))*E4380)))","v":""},{"$f":"IF(A4380=\"\",\"\",+IF(+A4380=D4380,+VLOOKUP(D4380,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4380,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4380=\"\",\"\",+VLOOKUP(+EOMONTH(+F4380,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4380=\"\",\"\",VLOOKUP(D4380,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4380=\"\",\"\",IF(A4380=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4380,-2)+15,Cenários!$A:$D,2,FALSE)>A4380,+VLOOKUP(+EOMONTH(+A4380,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4380,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4380=\"\",\"\",VLOOKUP(F4380,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4380=\"\",\"\",IF(WORKDAY(+A4380,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4380,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4381=\"\",\"\",+IF(+A4381=D4381,+E4381,((+G4381/E4381)^+((NETWORKDAYS(+D4381,A4381,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4381,F4381,Feriados!$A$2:$A$1058)-1))*E4381)))","v":""},{"$f":"IF(A4381=\"\",\"\",+IF(+A4381=D4381,+VLOOKUP(D4381,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4381,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4381=\"\",\"\",+VLOOKUP(+EOMONTH(+F4381,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4381=\"\",\"\",VLOOKUP(D4381,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4381=\"\",\"\",IF(A4381=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4381,-2)+15,Cenários!$A:$D,2,FALSE)>A4381,+VLOOKUP(+EOMONTH(+A4381,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4381,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4381=\"\",\"\",VLOOKUP(F4381,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4381=\"\",\"\",IF(WORKDAY(+A4381,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4381,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4382=\"\",\"\",+IF(+A4382=D4382,+E4382,((+G4382/E4382)^+((NETWORKDAYS(+D4382,A4382,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4382,F4382,Feriados!$A$2:$A$1058)-1))*E4382)))","v":""},{"$f":"IF(A4382=\"\",\"\",+IF(+A4382=D4382,+VLOOKUP(D4382,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4382,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4382=\"\",\"\",+VLOOKUP(+EOMONTH(+F4382,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4382=\"\",\"\",VLOOKUP(D4382,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4382=\"\",\"\",IF(A4382=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4382,-2)+15,Cenários!$A:$D,2,FALSE)>A4382,+VLOOKUP(+EOMONTH(+A4382,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4382,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4382=\"\",\"\",VLOOKUP(F4382,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4382=\"\",\"\",IF(WORKDAY(+A4382,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4382,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4383=\"\",\"\",+IF(+A4383=D4383,+E4383,((+G4383/E4383)^+((NETWORKDAYS(+D4383,A4383,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4383,F4383,Feriados!$A$2:$A$1058)-1))*E4383)))","v":""},{"$f":"IF(A4383=\"\",\"\",+IF(+A4383=D4383,+VLOOKUP(D4383,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4383,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4383=\"\",\"\",+VLOOKUP(+EOMONTH(+F4383,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4383=\"\",\"\",VLOOKUP(D4383,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4383=\"\",\"\",IF(A4383=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4383,-2)+15,Cenários!$A:$D,2,FALSE)>A4383,+VLOOKUP(+EOMONTH(+A4383,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4383,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4383=\"\",\"\",VLOOKUP(F4383,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4383=\"\",\"\",IF(WORKDAY(+A4383,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4383,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4384=\"\",\"\",+IF(+A4384=D4384,+E4384,((+G4384/E4384)^+((NETWORKDAYS(+D4384,A4384,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4384,F4384,Feriados!$A$2:$A$1058)-1))*E4384)))","v":""},{"$f":"IF(A4384=\"\",\"\",+IF(+A4384=D4384,+VLOOKUP(D4384,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4384,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4384=\"\",\"\",+VLOOKUP(+EOMONTH(+F4384,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4384=\"\",\"\",VLOOKUP(D4384,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4384=\"\",\"\",IF(A4384=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4384,-2)+15,Cenários!$A:$D,2,FALSE)>A4384,+VLOOKUP(+EOMONTH(+A4384,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4384,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4384=\"\",\"\",VLOOKUP(F4384,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4384=\"\",\"\",IF(WORKDAY(+A4384,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4384,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4385=\"\",\"\",+IF(+A4385=D4385,+E4385,((+G4385/E4385)^+((NETWORKDAYS(+D4385,A4385,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4385,F4385,Feriados!$A$2:$A$1058)-1))*E4385)))","v":""},{"$f":"IF(A4385=\"\",\"\",+IF(+A4385=D4385,+VLOOKUP(D4385,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4385,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4385=\"\",\"\",+VLOOKUP(+EOMONTH(+F4385,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4385=\"\",\"\",VLOOKUP(D4385,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4385=\"\",\"\",IF(A4385=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4385,-2)+15,Cenários!$A:$D,2,FALSE)>A4385,+VLOOKUP(+EOMONTH(+A4385,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4385,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4385=\"\",\"\",VLOOKUP(F4385,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4385=\"\",\"\",IF(WORKDAY(+A4385,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4385,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4386=\"\",\"\",+IF(+A4386=D4386,+E4386,((+G4386/E4386)^+((NETWORKDAYS(+D4386,A4386,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4386,F4386,Feriados!$A$2:$A$1058)-1))*E4386)))","v":""},{"$f":"IF(A4386=\"\",\"\",+IF(+A4386=D4386,+VLOOKUP(D4386,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4386,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4386=\"\",\"\",+VLOOKUP(+EOMONTH(+F4386,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4386=\"\",\"\",VLOOKUP(D4386,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4386=\"\",\"\",IF(A4386=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4386,-2)+15,Cenários!$A:$D,2,FALSE)>A4386,+VLOOKUP(+EOMONTH(+A4386,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4386,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4386=\"\",\"\",VLOOKUP(F4386,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4386=\"\",\"\",IF(WORKDAY(+A4386,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4386,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4387=\"\",\"\",+IF(+A4387=D4387,+E4387,((+G4387/E4387)^+((NETWORKDAYS(+D4387,A4387,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4387,F4387,Feriados!$A$2:$A$1058)-1))*E4387)))","v":""},{"$f":"IF(A4387=\"\",\"\",+IF(+A4387=D4387,+VLOOKUP(D4387,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4387,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4387=\"\",\"\",+VLOOKUP(+EOMONTH(+F4387,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4387=\"\",\"\",VLOOKUP(D4387,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4387=\"\",\"\",IF(A4387=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4387,-2)+15,Cenários!$A:$D,2,FALSE)>A4387,+VLOOKUP(+EOMONTH(+A4387,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4387,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4387=\"\",\"\",VLOOKUP(F4387,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4387=\"\",\"\",IF(WORKDAY(+A4387,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4387,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4388=\"\",\"\",+IF(+A4388=D4388,+E4388,((+G4388/E4388)^+((NETWORKDAYS(+D4388,A4388,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4388,F4388,Feriados!$A$2:$A$1058)-1))*E4388)))","v":""},{"$f":"IF(A4388=\"\",\"\",+IF(+A4388=D4388,+VLOOKUP(D4388,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4388,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4388=\"\",\"\",+VLOOKUP(+EOMONTH(+F4388,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4388=\"\",\"\",VLOOKUP(D4388,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4388=\"\",\"\",IF(A4388=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4388,-2)+15,Cenários!$A:$D,2,FALSE)>A4388,+VLOOKUP(+EOMONTH(+A4388,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4388,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4388=\"\",\"\",VLOOKUP(F4388,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4388=\"\",\"\",IF(WORKDAY(+A4388,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4388,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4389=\"\",\"\",+IF(+A4389=D4389,+E4389,((+G4389/E4389)^+((NETWORKDAYS(+D4389,A4389,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4389,F4389,Feriados!$A$2:$A$1058)-1))*E4389)))","v":""},{"$f":"IF(A4389=\"\",\"\",+IF(+A4389=D4389,+VLOOKUP(D4389,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4389,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4389=\"\",\"\",+VLOOKUP(+EOMONTH(+F4389,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4389=\"\",\"\",VLOOKUP(D4389,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4389=\"\",\"\",IF(A4389=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4389,-2)+15,Cenários!$A:$D,2,FALSE)>A4389,+VLOOKUP(+EOMONTH(+A4389,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4389,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4389=\"\",\"\",VLOOKUP(F4389,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4389=\"\",\"\",IF(WORKDAY(+A4389,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4389,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4390=\"\",\"\",+IF(+A4390=D4390,+E4390,((+G4390/E4390)^+((NETWORKDAYS(+D4390,A4390,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4390,F4390,Feriados!$A$2:$A$1058)-1))*E4390)))","v":""},{"$f":"IF(A4390=\"\",\"\",+IF(+A4390=D4390,+VLOOKUP(D4390,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4390,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4390=\"\",\"\",+VLOOKUP(+EOMONTH(+F4390,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4390=\"\",\"\",VLOOKUP(D4390,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4390=\"\",\"\",IF(A4390=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4390,-2)+15,Cenários!$A:$D,2,FALSE)>A4390,+VLOOKUP(+EOMONTH(+A4390,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4390,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4390=\"\",\"\",VLOOKUP(F4390,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4390=\"\",\"\",IF(WORKDAY(+A4390,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4390,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4391=\"\",\"\",+IF(+A4391=D4391,+E4391,((+G4391/E4391)^+((NETWORKDAYS(+D4391,A4391,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4391,F4391,Feriados!$A$2:$A$1058)-1))*E4391)))","v":""},{"$f":"IF(A4391=\"\",\"\",+IF(+A4391=D4391,+VLOOKUP(D4391,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4391,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4391=\"\",\"\",+VLOOKUP(+EOMONTH(+F4391,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4391=\"\",\"\",VLOOKUP(D4391,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4391=\"\",\"\",IF(A4391=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4391,-2)+15,Cenários!$A:$D,2,FALSE)>A4391,+VLOOKUP(+EOMONTH(+A4391,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4391,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4391=\"\",\"\",VLOOKUP(F4391,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4391=\"\",\"\",IF(WORKDAY(+A4391,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4391,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4392=\"\",\"\",+IF(+A4392=D4392,+E4392,((+G4392/E4392)^+((NETWORKDAYS(+D4392,A4392,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4392,F4392,Feriados!$A$2:$A$1058)-1))*E4392)))","v":""},{"$f":"IF(A4392=\"\",\"\",+IF(+A4392=D4392,+VLOOKUP(D4392,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4392,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4392=\"\",\"\",+VLOOKUP(+EOMONTH(+F4392,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4392=\"\",\"\",VLOOKUP(D4392,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4392=\"\",\"\",IF(A4392=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4392,-2)+15,Cenários!$A:$D,2,FALSE)>A4392,+VLOOKUP(+EOMONTH(+A4392,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4392,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4392=\"\",\"\",VLOOKUP(F4392,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4392=\"\",\"\",IF(WORKDAY(+A4392,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4392,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4393=\"\",\"\",+IF(+A4393=D4393,+E4393,((+G4393/E4393)^+((NETWORKDAYS(+D4393,A4393,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4393,F4393,Feriados!$A$2:$A$1058)-1))*E4393)))","v":""},{"$f":"IF(A4393=\"\",\"\",+IF(+A4393=D4393,+VLOOKUP(D4393,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4393,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4393=\"\",\"\",+VLOOKUP(+EOMONTH(+F4393,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4393=\"\",\"\",VLOOKUP(D4393,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4393=\"\",\"\",IF(A4393=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4393,-2)+15,Cenários!$A:$D,2,FALSE)>A4393,+VLOOKUP(+EOMONTH(+A4393,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4393,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4393=\"\",\"\",VLOOKUP(F4393,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4393=\"\",\"\",IF(WORKDAY(+A4393,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4393,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4394=\"\",\"\",+IF(+A4394=D4394,+E4394,((+G4394/E4394)^+((NETWORKDAYS(+D4394,A4394,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4394,F4394,Feriados!$A$2:$A$1058)-1))*E4394)))","v":""},{"$f":"IF(A4394=\"\",\"\",+IF(+A4394=D4394,+VLOOKUP(D4394,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4394,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4394=\"\",\"\",+VLOOKUP(+EOMONTH(+F4394,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4394=\"\",\"\",VLOOKUP(D4394,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4394=\"\",\"\",IF(A4394=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4394,-2)+15,Cenários!$A:$D,2,FALSE)>A4394,+VLOOKUP(+EOMONTH(+A4394,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4394,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4394=\"\",\"\",VLOOKUP(F4394,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4394=\"\",\"\",IF(WORKDAY(+A4394,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4394,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4395=\"\",\"\",+IF(+A4395=D4395,+E4395,((+G4395/E4395)^+((NETWORKDAYS(+D4395,A4395,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4395,F4395,Feriados!$A$2:$A$1058)-1))*E4395)))","v":""},{"$f":"IF(A4395=\"\",\"\",+IF(+A4395=D4395,+VLOOKUP(D4395,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4395,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4395=\"\",\"\",+VLOOKUP(+EOMONTH(+F4395,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4395=\"\",\"\",VLOOKUP(D4395,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4395=\"\",\"\",IF(A4395=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4395,-2)+15,Cenários!$A:$D,2,FALSE)>A4395,+VLOOKUP(+EOMONTH(+A4395,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4395,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4395=\"\",\"\",VLOOKUP(F4395,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4395=\"\",\"\",IF(WORKDAY(+A4395,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4395,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4396=\"\",\"\",+IF(+A4396=D4396,+E4396,((+G4396/E4396)^+((NETWORKDAYS(+D4396,A4396,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4396,F4396,Feriados!$A$2:$A$1058)-1))*E4396)))","v":""},{"$f":"IF(A4396=\"\",\"\",+IF(+A4396=D4396,+VLOOKUP(D4396,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4396,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4396=\"\",\"\",+VLOOKUP(+EOMONTH(+F4396,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4396=\"\",\"\",VLOOKUP(D4396,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4396=\"\",\"\",IF(A4396=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4396,-2)+15,Cenários!$A:$D,2,FALSE)>A4396,+VLOOKUP(+EOMONTH(+A4396,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4396,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4396=\"\",\"\",VLOOKUP(F4396,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4396=\"\",\"\",IF(WORKDAY(+A4396,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4396,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4397=\"\",\"\",+IF(+A4397=D4397,+E4397,((+G4397/E4397)^+((NETWORKDAYS(+D4397,A4397,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4397,F4397,Feriados!$A$2:$A$1058)-1))*E4397)))","v":""},{"$f":"IF(A4397=\"\",\"\",+IF(+A4397=D4397,+VLOOKUP(D4397,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4397,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4397=\"\",\"\",+VLOOKUP(+EOMONTH(+F4397,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4397=\"\",\"\",VLOOKUP(D4397,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4397=\"\",\"\",IF(A4397=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4397,-2)+15,Cenários!$A:$D,2,FALSE)>A4397,+VLOOKUP(+EOMONTH(+A4397,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4397,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4397=\"\",\"\",VLOOKUP(F4397,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4397=\"\",\"\",IF(WORKDAY(+A4397,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4397,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4398=\"\",\"\",+IF(+A4398=D4398,+E4398,((+G4398/E4398)^+((NETWORKDAYS(+D4398,A4398,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4398,F4398,Feriados!$A$2:$A$1058)-1))*E4398)))","v":""},{"$f":"IF(A4398=\"\",\"\",+IF(+A4398=D4398,+VLOOKUP(D4398,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4398,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4398=\"\",\"\",+VLOOKUP(+EOMONTH(+F4398,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4398=\"\",\"\",VLOOKUP(D4398,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4398=\"\",\"\",IF(A4398=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4398,-2)+15,Cenários!$A:$D,2,FALSE)>A4398,+VLOOKUP(+EOMONTH(+A4398,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4398,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4398=\"\",\"\",VLOOKUP(F4398,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4398=\"\",\"\",IF(WORKDAY(+A4398,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4398,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4399=\"\",\"\",+IF(+A4399=D4399,+E4399,((+G4399/E4399)^+((NETWORKDAYS(+D4399,A4399,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4399,F4399,Feriados!$A$2:$A$1058)-1))*E4399)))","v":""},{"$f":"IF(A4399=\"\",\"\",+IF(+A4399=D4399,+VLOOKUP(D4399,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4399,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4399=\"\",\"\",+VLOOKUP(+EOMONTH(+F4399,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4399=\"\",\"\",VLOOKUP(D4399,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4399=\"\",\"\",IF(A4399=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4399,-2)+15,Cenários!$A:$D,2,FALSE)>A4399,+VLOOKUP(+EOMONTH(+A4399,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4399,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4399=\"\",\"\",VLOOKUP(F4399,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4399=\"\",\"\",IF(WORKDAY(+A4399,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4399,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4400=\"\",\"\",+IF(+A4400=D4400,+E4400,((+G4400/E4400)^+((NETWORKDAYS(+D4400,A4400,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4400,F4400,Feriados!$A$2:$A$1058)-1))*E4400)))","v":""},{"$f":"IF(A4400=\"\",\"\",+IF(+A4400=D4400,+VLOOKUP(D4400,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4400,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4400=\"\",\"\",+VLOOKUP(+EOMONTH(+F4400,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4400=\"\",\"\",VLOOKUP(D4400,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4400=\"\",\"\",IF(A4400=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4400,-2)+15,Cenários!$A:$D,2,FALSE)>A4400,+VLOOKUP(+EOMONTH(+A4400,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4400,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4400=\"\",\"\",VLOOKUP(F4400,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4400=\"\",\"\",IF(WORKDAY(+A4400,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4400,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4401=\"\",\"\",+IF(+A4401=D4401,+E4401,((+G4401/E4401)^+((NETWORKDAYS(+D4401,A4401,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4401,F4401,Feriados!$A$2:$A$1058)-1))*E4401)))","v":""},{"$f":"IF(A4401=\"\",\"\",+IF(+A4401=D4401,+VLOOKUP(D4401,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4401,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4401=\"\",\"\",+VLOOKUP(+EOMONTH(+F4401,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4401=\"\",\"\",VLOOKUP(D4401,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4401=\"\",\"\",IF(A4401=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4401,-2)+15,Cenários!$A:$D,2,FALSE)>A4401,+VLOOKUP(+EOMONTH(+A4401,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4401,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4401=\"\",\"\",VLOOKUP(F4401,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4401=\"\",\"\",IF(WORKDAY(+A4401,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4401,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4402=\"\",\"\",+IF(+A4402=D4402,+E4402,((+G4402/E4402)^+((NETWORKDAYS(+D4402,A4402,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4402,F4402,Feriados!$A$2:$A$1058)-1))*E4402)))","v":""},{"$f":"IF(A4402=\"\",\"\",+IF(+A4402=D4402,+VLOOKUP(D4402,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4402,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4402=\"\",\"\",+VLOOKUP(+EOMONTH(+F4402,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4402=\"\",\"\",VLOOKUP(D4402,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4402=\"\",\"\",IF(A4402=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4402,-2)+15,Cenários!$A:$D,2,FALSE)>A4402,+VLOOKUP(+EOMONTH(+A4402,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4402,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4402=\"\",\"\",VLOOKUP(F4402,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4402=\"\",\"\",IF(WORKDAY(+A4402,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4402,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4403=\"\",\"\",+IF(+A4403=D4403,+E4403,((+G4403/E4403)^+((NETWORKDAYS(+D4403,A4403,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4403,F4403,Feriados!$A$2:$A$1058)-1))*E4403)))","v":""},{"$f":"IF(A4403=\"\",\"\",+IF(+A4403=D4403,+VLOOKUP(D4403,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4403,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4403=\"\",\"\",+VLOOKUP(+EOMONTH(+F4403,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4403=\"\",\"\",VLOOKUP(D4403,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4403=\"\",\"\",IF(A4403=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4403,-2)+15,Cenários!$A:$D,2,FALSE)>A4403,+VLOOKUP(+EOMONTH(+A4403,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4403,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4403=\"\",\"\",VLOOKUP(F4403,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4403=\"\",\"\",IF(WORKDAY(+A4403,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4403,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4404=\"\",\"\",+IF(+A4404=D4404,+E4404,((+G4404/E4404)^+((NETWORKDAYS(+D4404,A4404,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4404,F4404,Feriados!$A$2:$A$1058)-1))*E4404)))","v":""},{"$f":"IF(A4404=\"\",\"\",+IF(+A4404=D4404,+VLOOKUP(D4404,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4404,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4404=\"\",\"\",+VLOOKUP(+EOMONTH(+F4404,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4404=\"\",\"\",VLOOKUP(D4404,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4404=\"\",\"\",IF(A4404=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4404,-2)+15,Cenários!$A:$D,2,FALSE)>A4404,+VLOOKUP(+EOMONTH(+A4404,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4404,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4404=\"\",\"\",VLOOKUP(F4404,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4404=\"\",\"\",IF(WORKDAY(+A4404,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4404,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4405=\"\",\"\",+IF(+A4405=D4405,+E4405,((+G4405/E4405)^+((NETWORKDAYS(+D4405,A4405,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4405,F4405,Feriados!$A$2:$A$1058)-1))*E4405)))","v":""},{"$f":"IF(A4405=\"\",\"\",+IF(+A4405=D4405,+VLOOKUP(D4405,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4405,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4405=\"\",\"\",+VLOOKUP(+EOMONTH(+F4405,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4405=\"\",\"\",VLOOKUP(D4405,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4405=\"\",\"\",IF(A4405=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4405,-2)+15,Cenários!$A:$D,2,FALSE)>A4405,+VLOOKUP(+EOMONTH(+A4405,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4405,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4405=\"\",\"\",VLOOKUP(F4405,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4405=\"\",\"\",IF(WORKDAY(+A4405,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4405,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4406=\"\",\"\",+IF(+A4406=D4406,+E4406,((+G4406/E4406)^+((NETWORKDAYS(+D4406,A4406,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4406,F4406,Feriados!$A$2:$A$1058)-1))*E4406)))","v":""},{"$f":"IF(A4406=\"\",\"\",+IF(+A4406=D4406,+VLOOKUP(D4406,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4406,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4406=\"\",\"\",+VLOOKUP(+EOMONTH(+F4406,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4406=\"\",\"\",VLOOKUP(D4406,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4406=\"\",\"\",IF(A4406=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4406,-2)+15,Cenários!$A:$D,2,FALSE)>A4406,+VLOOKUP(+EOMONTH(+A4406,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4406,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4406=\"\",\"\",VLOOKUP(F4406,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4406=\"\",\"\",IF(WORKDAY(+A4406,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4406,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4407=\"\",\"\",+IF(+A4407=D4407,+E4407,((+G4407/E4407)^+((NETWORKDAYS(+D4407,A4407,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4407,F4407,Feriados!$A$2:$A$1058)-1))*E4407)))","v":""},{"$f":"IF(A4407=\"\",\"\",+IF(+A4407=D4407,+VLOOKUP(D4407,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4407,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4407=\"\",\"\",+VLOOKUP(+EOMONTH(+F4407,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4407=\"\",\"\",VLOOKUP(D4407,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4407=\"\",\"\",IF(A4407=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4407,-2)+15,Cenários!$A:$D,2,FALSE)>A4407,+VLOOKUP(+EOMONTH(+A4407,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4407,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4407=\"\",\"\",VLOOKUP(F4407,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4407=\"\",\"\",IF(WORKDAY(+A4407,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4407,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4408=\"\",\"\",+IF(+A4408=D4408,+E4408,((+G4408/E4408)^+((NETWORKDAYS(+D4408,A4408,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4408,F4408,Feriados!$A$2:$A$1058)-1))*E4408)))","v":""},{"$f":"IF(A4408=\"\",\"\",+IF(+A4408=D4408,+VLOOKUP(D4408,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4408,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4408=\"\",\"\",+VLOOKUP(+EOMONTH(+F4408,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4408=\"\",\"\",VLOOKUP(D4408,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4408=\"\",\"\",IF(A4408=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4408,-2)+15,Cenários!$A:$D,2,FALSE)>A4408,+VLOOKUP(+EOMONTH(+A4408,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4408,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4408=\"\",\"\",VLOOKUP(F4408,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4408=\"\",\"\",IF(WORKDAY(+A4408,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4408,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4409=\"\",\"\",+IF(+A4409=D4409,+E4409,((+G4409/E4409)^+((NETWORKDAYS(+D4409,A4409,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4409,F4409,Feriados!$A$2:$A$1058)-1))*E4409)))","v":""},{"$f":"IF(A4409=\"\",\"\",+IF(+A4409=D4409,+VLOOKUP(D4409,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4409,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4409=\"\",\"\",+VLOOKUP(+EOMONTH(+F4409,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4409=\"\",\"\",VLOOKUP(D4409,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4409=\"\",\"\",IF(A4409=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4409,-2)+15,Cenários!$A:$D,2,FALSE)>A4409,+VLOOKUP(+EOMONTH(+A4409,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4409,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4409=\"\",\"\",VLOOKUP(F4409,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4409=\"\",\"\",IF(WORKDAY(+A4409,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4409,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4410=\"\",\"\",+IF(+A4410=D4410,+E4410,((+G4410/E4410)^+((NETWORKDAYS(+D4410,A4410,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4410,F4410,Feriados!$A$2:$A$1058)-1))*E4410)))","v":""},{"$f":"IF(A4410=\"\",\"\",+IF(+A4410=D4410,+VLOOKUP(D4410,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4410,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4410=\"\",\"\",+VLOOKUP(+EOMONTH(+F4410,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4410=\"\",\"\",VLOOKUP(D4410,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4410=\"\",\"\",IF(A4410=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4410,-2)+15,Cenários!$A:$D,2,FALSE)>A4410,+VLOOKUP(+EOMONTH(+A4410,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4410,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4410=\"\",\"\",VLOOKUP(F4410,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4410=\"\",\"\",IF(WORKDAY(+A4410,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4410,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4411=\"\",\"\",+IF(+A4411=D4411,+E4411,((+G4411/E4411)^+((NETWORKDAYS(+D4411,A4411,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4411,F4411,Feriados!$A$2:$A$1058)-1))*E4411)))","v":""},{"$f":"IF(A4411=\"\",\"\",+IF(+A4411=D4411,+VLOOKUP(D4411,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4411,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4411=\"\",\"\",+VLOOKUP(+EOMONTH(+F4411,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4411=\"\",\"\",VLOOKUP(D4411,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4411=\"\",\"\",IF(A4411=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4411,-2)+15,Cenários!$A:$D,2,FALSE)>A4411,+VLOOKUP(+EOMONTH(+A4411,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4411,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4411=\"\",\"\",VLOOKUP(F4411,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4411=\"\",\"\",IF(WORKDAY(+A4411,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4411,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4412=\"\",\"\",+IF(+A4412=D4412,+E4412,((+G4412/E4412)^+((NETWORKDAYS(+D4412,A4412,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4412,F4412,Feriados!$A$2:$A$1058)-1))*E4412)))","v":""},{"$f":"IF(A4412=\"\",\"\",+IF(+A4412=D4412,+VLOOKUP(D4412,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4412,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4412=\"\",\"\",+VLOOKUP(+EOMONTH(+F4412,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4412=\"\",\"\",VLOOKUP(D4412,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4412=\"\",\"\",IF(A4412=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4412,-2)+15,Cenários!$A:$D,2,FALSE)>A4412,+VLOOKUP(+EOMONTH(+A4412,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4412,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4412=\"\",\"\",VLOOKUP(F4412,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4412=\"\",\"\",IF(WORKDAY(+A4412,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4412,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4413=\"\",\"\",+IF(+A4413=D4413,+E4413,((+G4413/E4413)^+((NETWORKDAYS(+D4413,A4413,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4413,F4413,Feriados!$A$2:$A$1058)-1))*E4413)))","v":""},{"$f":"IF(A4413=\"\",\"\",+IF(+A4413=D4413,+VLOOKUP(D4413,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4413,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4413=\"\",\"\",+VLOOKUP(+EOMONTH(+F4413,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4413=\"\",\"\",VLOOKUP(D4413,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4413=\"\",\"\",IF(A4413=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4413,-2)+15,Cenários!$A:$D,2,FALSE)>A4413,+VLOOKUP(+EOMONTH(+A4413,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4413,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4413=\"\",\"\",VLOOKUP(F4413,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4413=\"\",\"\",IF(WORKDAY(+A4413,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4413,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4414=\"\",\"\",+IF(+A4414=D4414,+E4414,((+G4414/E4414)^+((NETWORKDAYS(+D4414,A4414,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4414,F4414,Feriados!$A$2:$A$1058)-1))*E4414)))","v":""},{"$f":"IF(A4414=\"\",\"\",+IF(+A4414=D4414,+VLOOKUP(D4414,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4414,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4414=\"\",\"\",+VLOOKUP(+EOMONTH(+F4414,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4414=\"\",\"\",VLOOKUP(D4414,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4414=\"\",\"\",IF(A4414=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4414,-2)+15,Cenários!$A:$D,2,FALSE)>A4414,+VLOOKUP(+EOMONTH(+A4414,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4414,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4414=\"\",\"\",VLOOKUP(F4414,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4414=\"\",\"\",IF(WORKDAY(+A4414,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4414,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4415=\"\",\"\",+IF(+A4415=D4415,+E4415,((+G4415/E4415)^+((NETWORKDAYS(+D4415,A4415,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4415,F4415,Feriados!$A$2:$A$1058)-1))*E4415)))","v":""},{"$f":"IF(A4415=\"\",\"\",+IF(+A4415=D4415,+VLOOKUP(D4415,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4415,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4415=\"\",\"\",+VLOOKUP(+EOMONTH(+F4415,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4415=\"\",\"\",VLOOKUP(D4415,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4415=\"\",\"\",IF(A4415=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4415,-2)+15,Cenários!$A:$D,2,FALSE)>A4415,+VLOOKUP(+EOMONTH(+A4415,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4415,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4415=\"\",\"\",VLOOKUP(F4415,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4415=\"\",\"\",IF(WORKDAY(+A4415,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4415,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4416=\"\",\"\",+IF(+A4416=D4416,+E4416,((+G4416/E4416)^+((NETWORKDAYS(+D4416,A4416,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4416,F4416,Feriados!$A$2:$A$1058)-1))*E4416)))","v":""},{"$f":"IF(A4416=\"\",\"\",+IF(+A4416=D4416,+VLOOKUP(D4416,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4416,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4416=\"\",\"\",+VLOOKUP(+EOMONTH(+F4416,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4416=\"\",\"\",VLOOKUP(D4416,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4416=\"\",\"\",IF(A4416=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4416,-2)+15,Cenários!$A:$D,2,FALSE)>A4416,+VLOOKUP(+EOMONTH(+A4416,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4416,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4416=\"\",\"\",VLOOKUP(F4416,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4416=\"\",\"\",IF(WORKDAY(+A4416,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4416,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4417=\"\",\"\",+IF(+A4417=D4417,+E4417,((+G4417/E4417)^+((NETWORKDAYS(+D4417,A4417,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4417,F4417,Feriados!$A$2:$A$1058)-1))*E4417)))","v":""},{"$f":"IF(A4417=\"\",\"\",+IF(+A4417=D4417,+VLOOKUP(D4417,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4417,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4417=\"\",\"\",+VLOOKUP(+EOMONTH(+F4417,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4417=\"\",\"\",VLOOKUP(D4417,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4417=\"\",\"\",IF(A4417=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4417,-2)+15,Cenários!$A:$D,2,FALSE)>A4417,+VLOOKUP(+EOMONTH(+A4417,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4417,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4417=\"\",\"\",VLOOKUP(F4417,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4417=\"\",\"\",IF(WORKDAY(+A4417,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4417,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4418=\"\",\"\",+IF(+A4418=D4418,+E4418,((+G4418/E4418)^+((NETWORKDAYS(+D4418,A4418,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4418,F4418,Feriados!$A$2:$A$1058)-1))*E4418)))","v":""},{"$f":"IF(A4418=\"\",\"\",+IF(+A4418=D4418,+VLOOKUP(D4418,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4418,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4418=\"\",\"\",+VLOOKUP(+EOMONTH(+F4418,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4418=\"\",\"\",VLOOKUP(D4418,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4418=\"\",\"\",IF(A4418=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4418,-2)+15,Cenários!$A:$D,2,FALSE)>A4418,+VLOOKUP(+EOMONTH(+A4418,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4418,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4418=\"\",\"\",VLOOKUP(F4418,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4418=\"\",\"\",IF(WORKDAY(+A4418,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4418,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4419=\"\",\"\",+IF(+A4419=D4419,+E4419,((+G4419/E4419)^+((NETWORKDAYS(+D4419,A4419,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4419,F4419,Feriados!$A$2:$A$1058)-1))*E4419)))","v":""},{"$f":"IF(A4419=\"\",\"\",+IF(+A4419=D4419,+VLOOKUP(D4419,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4419,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4419=\"\",\"\",+VLOOKUP(+EOMONTH(+F4419,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4419=\"\",\"\",VLOOKUP(D4419,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4419=\"\",\"\",IF(A4419=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4419,-2)+15,Cenários!$A:$D,2,FALSE)>A4419,+VLOOKUP(+EOMONTH(+A4419,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4419,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4419=\"\",\"\",VLOOKUP(F4419,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4419=\"\",\"\",IF(WORKDAY(+A4419,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4419,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4420=\"\",\"\",+IF(+A4420=D4420,+E4420,((+G4420/E4420)^+((NETWORKDAYS(+D4420,A4420,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4420,F4420,Feriados!$A$2:$A$1058)-1))*E4420)))","v":""},{"$f":"IF(A4420=\"\",\"\",+IF(+A4420=D4420,+VLOOKUP(D4420,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4420,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4420=\"\",\"\",+VLOOKUP(+EOMONTH(+F4420,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4420=\"\",\"\",VLOOKUP(D4420,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4420=\"\",\"\",IF(A4420=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4420,-2)+15,Cenários!$A:$D,2,FALSE)>A4420,+VLOOKUP(+EOMONTH(+A4420,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4420,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4420=\"\",\"\",VLOOKUP(F4420,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4420=\"\",\"\",IF(WORKDAY(+A4420,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4420,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4421=\"\",\"\",+IF(+A4421=D4421,+E4421,((+G4421/E4421)^+((NETWORKDAYS(+D4421,A4421,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4421,F4421,Feriados!$A$2:$A$1058)-1))*E4421)))","v":""},{"$f":"IF(A4421=\"\",\"\",+IF(+A4421=D4421,+VLOOKUP(D4421,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4421,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4421=\"\",\"\",+VLOOKUP(+EOMONTH(+F4421,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4421=\"\",\"\",VLOOKUP(D4421,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4421=\"\",\"\",IF(A4421=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4421,-2)+15,Cenários!$A:$D,2,FALSE)>A4421,+VLOOKUP(+EOMONTH(+A4421,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4421,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4421=\"\",\"\",VLOOKUP(F4421,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4421=\"\",\"\",IF(WORKDAY(+A4421,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4421,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4422=\"\",\"\",+IF(+A4422=D4422,+E4422,((+G4422/E4422)^+((NETWORKDAYS(+D4422,A4422,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4422,F4422,Feriados!$A$2:$A$1058)-1))*E4422)))","v":""},{"$f":"IF(A4422=\"\",\"\",+IF(+A4422=D4422,+VLOOKUP(D4422,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4422,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4422=\"\",\"\",+VLOOKUP(+EOMONTH(+F4422,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4422=\"\",\"\",VLOOKUP(D4422,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4422=\"\",\"\",IF(A4422=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4422,-2)+15,Cenários!$A:$D,2,FALSE)>A4422,+VLOOKUP(+EOMONTH(+A4422,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4422,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4422=\"\",\"\",VLOOKUP(F4422,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4422=\"\",\"\",IF(WORKDAY(+A4422,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4422,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4423=\"\",\"\",+IF(+A4423=D4423,+E4423,((+G4423/E4423)^+((NETWORKDAYS(+D4423,A4423,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4423,F4423,Feriados!$A$2:$A$1058)-1))*E4423)))","v":""},{"$f":"IF(A4423=\"\",\"\",+IF(+A4423=D4423,+VLOOKUP(D4423,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4423,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4423=\"\",\"\",+VLOOKUP(+EOMONTH(+F4423,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4423=\"\",\"\",VLOOKUP(D4423,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4423=\"\",\"\",IF(A4423=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4423,-2)+15,Cenários!$A:$D,2,FALSE)>A4423,+VLOOKUP(+EOMONTH(+A4423,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4423,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4423=\"\",\"\",VLOOKUP(F4423,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4423=\"\",\"\",IF(WORKDAY(+A4423,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4423,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4424=\"\",\"\",+IF(+A4424=D4424,+E4424,((+G4424/E4424)^+((NETWORKDAYS(+D4424,A4424,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4424,F4424,Feriados!$A$2:$A$1058)-1))*E4424)))","v":""},{"$f":"IF(A4424=\"\",\"\",+IF(+A4424=D4424,+VLOOKUP(D4424,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4424,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4424=\"\",\"\",+VLOOKUP(+EOMONTH(+F4424,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4424=\"\",\"\",VLOOKUP(D4424,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4424=\"\",\"\",IF(A4424=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4424,-2)+15,Cenários!$A:$D,2,FALSE)>A4424,+VLOOKUP(+EOMONTH(+A4424,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4424,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4424=\"\",\"\",VLOOKUP(F4424,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4424=\"\",\"\",IF(WORKDAY(+A4424,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4424,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4425=\"\",\"\",+IF(+A4425=D4425,+E4425,((+G4425/E4425)^+((NETWORKDAYS(+D4425,A4425,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4425,F4425,Feriados!$A$2:$A$1058)-1))*E4425)))","v":""},{"$f":"IF(A4425=\"\",\"\",+IF(+A4425=D4425,+VLOOKUP(D4425,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4425,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4425=\"\",\"\",+VLOOKUP(+EOMONTH(+F4425,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4425=\"\",\"\",VLOOKUP(D4425,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4425=\"\",\"\",IF(A4425=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4425,-2)+15,Cenários!$A:$D,2,FALSE)>A4425,+VLOOKUP(+EOMONTH(+A4425,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4425,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4425=\"\",\"\",VLOOKUP(F4425,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4425=\"\",\"\",IF(WORKDAY(+A4425,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4425,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4426=\"\",\"\",+IF(+A4426=D4426,+E4426,((+G4426/E4426)^+((NETWORKDAYS(+D4426,A4426,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4426,F4426,Feriados!$A$2:$A$1058)-1))*E4426)))","v":""},{"$f":"IF(A4426=\"\",\"\",+IF(+A4426=D4426,+VLOOKUP(D4426,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4426,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4426=\"\",\"\",+VLOOKUP(+EOMONTH(+F4426,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4426=\"\",\"\",VLOOKUP(D4426,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4426=\"\",\"\",IF(A4426=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4426,-2)+15,Cenários!$A:$D,2,FALSE)>A4426,+VLOOKUP(+EOMONTH(+A4426,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4426,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4426=\"\",\"\",VLOOKUP(F4426,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4426=\"\",\"\",IF(WORKDAY(+A4426,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4426,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4427=\"\",\"\",+IF(+A4427=D4427,+E4427,((+G4427/E4427)^+((NETWORKDAYS(+D4427,A4427,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4427,F4427,Feriados!$A$2:$A$1058)-1))*E4427)))","v":""},{"$f":"IF(A4427=\"\",\"\",+IF(+A4427=D4427,+VLOOKUP(D4427,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4427,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4427=\"\",\"\",+VLOOKUP(+EOMONTH(+F4427,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4427=\"\",\"\",VLOOKUP(D4427,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4427=\"\",\"\",IF(A4427=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4427,-2)+15,Cenários!$A:$D,2,FALSE)>A4427,+VLOOKUP(+EOMONTH(+A4427,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4427,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4427=\"\",\"\",VLOOKUP(F4427,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4427=\"\",\"\",IF(WORKDAY(+A4427,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4427,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4428=\"\",\"\",+IF(+A4428=D4428,+E4428,((+G4428/E4428)^+((NETWORKDAYS(+D4428,A4428,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4428,F4428,Feriados!$A$2:$A$1058)-1))*E4428)))","v":""},{"$f":"IF(A4428=\"\",\"\",+IF(+A4428=D4428,+VLOOKUP(D4428,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4428,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4428=\"\",\"\",+VLOOKUP(+EOMONTH(+F4428,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4428=\"\",\"\",VLOOKUP(D4428,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4428=\"\",\"\",IF(A4428=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4428,-2)+15,Cenários!$A:$D,2,FALSE)>A4428,+VLOOKUP(+EOMONTH(+A4428,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4428,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4428=\"\",\"\",VLOOKUP(F4428,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4428=\"\",\"\",IF(WORKDAY(+A4428,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4428,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4429=\"\",\"\",+IF(+A4429=D4429,+E4429,((+G4429/E4429)^+((NETWORKDAYS(+D4429,A4429,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4429,F4429,Feriados!$A$2:$A$1058)-1))*E4429)))","v":""},{"$f":"IF(A4429=\"\",\"\",+IF(+A4429=D4429,+VLOOKUP(D4429,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4429,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4429=\"\",\"\",+VLOOKUP(+EOMONTH(+F4429,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4429=\"\",\"\",VLOOKUP(D4429,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4429=\"\",\"\",IF(A4429=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4429,-2)+15,Cenários!$A:$D,2,FALSE)>A4429,+VLOOKUP(+EOMONTH(+A4429,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4429,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4429=\"\",\"\",VLOOKUP(F4429,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4429=\"\",\"\",IF(WORKDAY(+A4429,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4429,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4430=\"\",\"\",+IF(+A4430=D4430,+E4430,((+G4430/E4430)^+((NETWORKDAYS(+D4430,A4430,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4430,F4430,Feriados!$A$2:$A$1058)-1))*E4430)))","v":""},{"$f":"IF(A4430=\"\",\"\",+IF(+A4430=D4430,+VLOOKUP(D4430,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4430,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4430=\"\",\"\",+VLOOKUP(+EOMONTH(+F4430,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4430=\"\",\"\",VLOOKUP(D4430,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4430=\"\",\"\",IF(A4430=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4430,-2)+15,Cenários!$A:$D,2,FALSE)>A4430,+VLOOKUP(+EOMONTH(+A4430,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4430,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4430=\"\",\"\",VLOOKUP(F4430,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4430=\"\",\"\",IF(WORKDAY(+A4430,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4430,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4431=\"\",\"\",+IF(+A4431=D4431,+E4431,((+G4431/E4431)^+((NETWORKDAYS(+D4431,A4431,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4431,F4431,Feriados!$A$2:$A$1058)-1))*E4431)))","v":""},{"$f":"IF(A4431=\"\",\"\",+IF(+A4431=D4431,+VLOOKUP(D4431,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4431,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4431=\"\",\"\",+VLOOKUP(+EOMONTH(+F4431,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4431=\"\",\"\",VLOOKUP(D4431,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4431=\"\",\"\",IF(A4431=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4431,-2)+15,Cenários!$A:$D,2,FALSE)>A4431,+VLOOKUP(+EOMONTH(+A4431,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4431,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4431=\"\",\"\",VLOOKUP(F4431,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4431=\"\",\"\",IF(WORKDAY(+A4431,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4431,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4432=\"\",\"\",+IF(+A4432=D4432,+E4432,((+G4432/E4432)^+((NETWORKDAYS(+D4432,A4432,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4432,F4432,Feriados!$A$2:$A$1058)-1))*E4432)))","v":""},{"$f":"IF(A4432=\"\",\"\",+IF(+A4432=D4432,+VLOOKUP(D4432,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4432,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4432=\"\",\"\",+VLOOKUP(+EOMONTH(+F4432,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4432=\"\",\"\",VLOOKUP(D4432,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4432=\"\",\"\",IF(A4432=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4432,-2)+15,Cenários!$A:$D,2,FALSE)>A4432,+VLOOKUP(+EOMONTH(+A4432,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4432,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4432=\"\",\"\",VLOOKUP(F4432,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4432=\"\",\"\",IF(WORKDAY(+A4432,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4432,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4433=\"\",\"\",+IF(+A4433=D4433,+E4433,((+G4433/E4433)^+((NETWORKDAYS(+D4433,A4433,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4433,F4433,Feriados!$A$2:$A$1058)-1))*E4433)))","v":""},{"$f":"IF(A4433=\"\",\"\",+IF(+A4433=D4433,+VLOOKUP(D4433,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4433,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4433=\"\",\"\",+VLOOKUP(+EOMONTH(+F4433,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4433=\"\",\"\",VLOOKUP(D4433,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4433=\"\",\"\",IF(A4433=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4433,-2)+15,Cenários!$A:$D,2,FALSE)>A4433,+VLOOKUP(+EOMONTH(+A4433,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4433,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4433=\"\",\"\",VLOOKUP(F4433,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4433=\"\",\"\",IF(WORKDAY(+A4433,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4433,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4434=\"\",\"\",+IF(+A4434=D4434,+E4434,((+G4434/E4434)^+((NETWORKDAYS(+D4434,A4434,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4434,F4434,Feriados!$A$2:$A$1058)-1))*E4434)))","v":""},{"$f":"IF(A4434=\"\",\"\",+IF(+A4434=D4434,+VLOOKUP(D4434,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4434,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4434=\"\",\"\",+VLOOKUP(+EOMONTH(+F4434,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4434=\"\",\"\",VLOOKUP(D4434,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4434=\"\",\"\",IF(A4434=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4434,-2)+15,Cenários!$A:$D,2,FALSE)>A4434,+VLOOKUP(+EOMONTH(+A4434,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4434,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4434=\"\",\"\",VLOOKUP(F4434,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4434=\"\",\"\",IF(WORKDAY(+A4434,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4434,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4435=\"\",\"\",+IF(+A4435=D4435,+E4435,((+G4435/E4435)^+((NETWORKDAYS(+D4435,A4435,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4435,F4435,Feriados!$A$2:$A$1058)-1))*E4435)))","v":""},{"$f":"IF(A4435=\"\",\"\",+IF(+A4435=D4435,+VLOOKUP(D4435,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4435,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4435=\"\",\"\",+VLOOKUP(+EOMONTH(+F4435,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4435=\"\",\"\",VLOOKUP(D4435,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4435=\"\",\"\",IF(A4435=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4435,-2)+15,Cenários!$A:$D,2,FALSE)>A4435,+VLOOKUP(+EOMONTH(+A4435,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4435,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4435=\"\",\"\",VLOOKUP(F4435,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4435=\"\",\"\",IF(WORKDAY(+A4435,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4435,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4436=\"\",\"\",+IF(+A4436=D4436,+E4436,((+G4436/E4436)^+((NETWORKDAYS(+D4436,A4436,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4436,F4436,Feriados!$A$2:$A$1058)-1))*E4436)))","v":""},{"$f":"IF(A4436=\"\",\"\",+IF(+A4436=D4436,+VLOOKUP(D4436,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4436,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4436=\"\",\"\",+VLOOKUP(+EOMONTH(+F4436,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4436=\"\",\"\",VLOOKUP(D4436,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4436=\"\",\"\",IF(A4436=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4436,-2)+15,Cenários!$A:$D,2,FALSE)>A4436,+VLOOKUP(+EOMONTH(+A4436,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4436,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4436=\"\",\"\",VLOOKUP(F4436,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4436=\"\",\"\",IF(WORKDAY(+A4436,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4436,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4437=\"\",\"\",+IF(+A4437=D4437,+E4437,((+G4437/E4437)^+((NETWORKDAYS(+D4437,A4437,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4437,F4437,Feriados!$A$2:$A$1058)-1))*E4437)))","v":""},{"$f":"IF(A4437=\"\",\"\",+IF(+A4437=D4437,+VLOOKUP(D4437,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4437,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4437=\"\",\"\",+VLOOKUP(+EOMONTH(+F4437,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4437=\"\",\"\",VLOOKUP(D4437,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4437=\"\",\"\",IF(A4437=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4437,-2)+15,Cenários!$A:$D,2,FALSE)>A4437,+VLOOKUP(+EOMONTH(+A4437,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4437,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4437=\"\",\"\",VLOOKUP(F4437,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4437=\"\",\"\",IF(WORKDAY(+A4437,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4437,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4438=\"\",\"\",+IF(+A4438=D4438,+E4438,((+G4438/E4438)^+((NETWORKDAYS(+D4438,A4438,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4438,F4438,Feriados!$A$2:$A$1058)-1))*E4438)))","v":""},{"$f":"IF(A4438=\"\",\"\",+IF(+A4438=D4438,+VLOOKUP(D4438,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4438,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4438=\"\",\"\",+VLOOKUP(+EOMONTH(+F4438,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4438=\"\",\"\",VLOOKUP(D4438,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4438=\"\",\"\",IF(A4438=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4438,-2)+15,Cenários!$A:$D,2,FALSE)>A4438,+VLOOKUP(+EOMONTH(+A4438,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4438,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4438=\"\",\"\",VLOOKUP(F4438,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4438=\"\",\"\",IF(WORKDAY(+A4438,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4438,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4439=\"\",\"\",+IF(+A4439=D4439,+E4439,((+G4439/E4439)^+((NETWORKDAYS(+D4439,A4439,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4439,F4439,Feriados!$A$2:$A$1058)-1))*E4439)))","v":""},{"$f":"IF(A4439=\"\",\"\",+IF(+A4439=D4439,+VLOOKUP(D4439,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4439,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4439=\"\",\"\",+VLOOKUP(+EOMONTH(+F4439,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4439=\"\",\"\",VLOOKUP(D4439,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4439=\"\",\"\",IF(A4439=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4439,-2)+15,Cenários!$A:$D,2,FALSE)>A4439,+VLOOKUP(+EOMONTH(+A4439,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4439,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4439=\"\",\"\",VLOOKUP(F4439,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4439=\"\",\"\",IF(WORKDAY(+A4439,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4439,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4440=\"\",\"\",+IF(+A4440=D4440,+E4440,((+G4440/E4440)^+((NETWORKDAYS(+D4440,A4440,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4440,F4440,Feriados!$A$2:$A$1058)-1))*E4440)))","v":""},{"$f":"IF(A4440=\"\",\"\",+IF(+A4440=D4440,+VLOOKUP(D4440,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4440,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4440=\"\",\"\",+VLOOKUP(+EOMONTH(+F4440,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4440=\"\",\"\",VLOOKUP(D4440,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4440=\"\",\"\",IF(A4440=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4440,-2)+15,Cenários!$A:$D,2,FALSE)>A4440,+VLOOKUP(+EOMONTH(+A4440,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4440,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4440=\"\",\"\",VLOOKUP(F4440,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4440=\"\",\"\",IF(WORKDAY(+A4440,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4440,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4441=\"\",\"\",+IF(+A4441=D4441,+E4441,((+G4441/E4441)^+((NETWORKDAYS(+D4441,A4441,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4441,F4441,Feriados!$A$2:$A$1058)-1))*E4441)))","v":""},{"$f":"IF(A4441=\"\",\"\",+IF(+A4441=D4441,+VLOOKUP(D4441,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4441,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4441=\"\",\"\",+VLOOKUP(+EOMONTH(+F4441,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4441=\"\",\"\",VLOOKUP(D4441,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4441=\"\",\"\",IF(A4441=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4441,-2)+15,Cenários!$A:$D,2,FALSE)>A4441,+VLOOKUP(+EOMONTH(+A4441,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4441,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4441=\"\",\"\",VLOOKUP(F4441,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4441=\"\",\"\",IF(WORKDAY(+A4441,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4441,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4442=\"\",\"\",+IF(+A4442=D4442,+E4442,((+G4442/E4442)^+((NETWORKDAYS(+D4442,A4442,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4442,F4442,Feriados!$A$2:$A$1058)-1))*E4442)))","v":""},{"$f":"IF(A4442=\"\",\"\",+IF(+A4442=D4442,+VLOOKUP(D4442,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4442,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4442=\"\",\"\",+VLOOKUP(+EOMONTH(+F4442,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4442=\"\",\"\",VLOOKUP(D4442,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4442=\"\",\"\",IF(A4442=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4442,-2)+15,Cenários!$A:$D,2,FALSE)>A4442,+VLOOKUP(+EOMONTH(+A4442,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4442,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4442=\"\",\"\",VLOOKUP(F4442,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4442=\"\",\"\",IF(WORKDAY(+A4442,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4442,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4443=\"\",\"\",+IF(+A4443=D4443,+E4443,((+G4443/E4443)^+((NETWORKDAYS(+D4443,A4443,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4443,F4443,Feriados!$A$2:$A$1058)-1))*E4443)))","v":""},{"$f":"IF(A4443=\"\",\"\",+IF(+A4443=D4443,+VLOOKUP(D4443,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4443,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4443=\"\",\"\",+VLOOKUP(+EOMONTH(+F4443,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4443=\"\",\"\",VLOOKUP(D4443,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4443=\"\",\"\",IF(A4443=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4443,-2)+15,Cenários!$A:$D,2,FALSE)>A4443,+VLOOKUP(+EOMONTH(+A4443,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4443,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4443=\"\",\"\",VLOOKUP(F4443,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4443=\"\",\"\",IF(WORKDAY(+A4443,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4443,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4444=\"\",\"\",+IF(+A4444=D4444,+E4444,((+G4444/E4444)^+((NETWORKDAYS(+D4444,A4444,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4444,F4444,Feriados!$A$2:$A$1058)-1))*E4444)))","v":""},{"$f":"IF(A4444=\"\",\"\",+IF(+A4444=D4444,+VLOOKUP(D4444,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4444,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4444=\"\",\"\",+VLOOKUP(+EOMONTH(+F4444,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4444=\"\",\"\",VLOOKUP(D4444,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4444=\"\",\"\",IF(A4444=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4444,-2)+15,Cenários!$A:$D,2,FALSE)>A4444,+VLOOKUP(+EOMONTH(+A4444,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4444,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4444=\"\",\"\",VLOOKUP(F4444,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4444=\"\",\"\",IF(WORKDAY(+A4444,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4444,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4445=\"\",\"\",+IF(+A4445=D4445,+E4445,((+G4445/E4445)^+((NETWORKDAYS(+D4445,A4445,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4445,F4445,Feriados!$A$2:$A$1058)-1))*E4445)))","v":""},{"$f":"IF(A4445=\"\",\"\",+IF(+A4445=D4445,+VLOOKUP(D4445,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4445,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4445=\"\",\"\",+VLOOKUP(+EOMONTH(+F4445,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4445=\"\",\"\",VLOOKUP(D4445,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4445=\"\",\"\",IF(A4445=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4445,-2)+15,Cenários!$A:$D,2,FALSE)>A4445,+VLOOKUP(+EOMONTH(+A4445,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4445,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4445=\"\",\"\",VLOOKUP(F4445,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4445=\"\",\"\",IF(WORKDAY(+A4445,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4445,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4446=\"\",\"\",+IF(+A4446=D4446,+E4446,((+G4446/E4446)^+((NETWORKDAYS(+D4446,A4446,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4446,F4446,Feriados!$A$2:$A$1058)-1))*E4446)))","v":""},{"$f":"IF(A4446=\"\",\"\",+IF(+A4446=D4446,+VLOOKUP(D4446,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4446,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4446=\"\",\"\",+VLOOKUP(+EOMONTH(+F4446,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4446=\"\",\"\",VLOOKUP(D4446,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4446=\"\",\"\",IF(A4446=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4446,-2)+15,Cenários!$A:$D,2,FALSE)>A4446,+VLOOKUP(+EOMONTH(+A4446,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4446,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4446=\"\",\"\",VLOOKUP(F4446,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4446=\"\",\"\",IF(WORKDAY(+A4446,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4446,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4447=\"\",\"\",+IF(+A4447=D4447,+E4447,((+G4447/E4447)^+((NETWORKDAYS(+D4447,A4447,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4447,F4447,Feriados!$A$2:$A$1058)-1))*E4447)))","v":""},{"$f":"IF(A4447=\"\",\"\",+IF(+A4447=D4447,+VLOOKUP(D4447,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4447,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4447=\"\",\"\",+VLOOKUP(+EOMONTH(+F4447,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4447=\"\",\"\",VLOOKUP(D4447,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4447=\"\",\"\",IF(A4447=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4447,-2)+15,Cenários!$A:$D,2,FALSE)>A4447,+VLOOKUP(+EOMONTH(+A4447,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4447,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4447=\"\",\"\",VLOOKUP(F4447,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4447=\"\",\"\",IF(WORKDAY(+A4447,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4447,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4448=\"\",\"\",+IF(+A4448=D4448,+E4448,((+G4448/E4448)^+((NETWORKDAYS(+D4448,A4448,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4448,F4448,Feriados!$A$2:$A$1058)-1))*E4448)))","v":""},{"$f":"IF(A4448=\"\",\"\",+IF(+A4448=D4448,+VLOOKUP(D4448,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4448,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4448=\"\",\"\",+VLOOKUP(+EOMONTH(+F4448,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4448=\"\",\"\",VLOOKUP(D4448,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4448=\"\",\"\",IF(A4448=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4448,-2)+15,Cenários!$A:$D,2,FALSE)>A4448,+VLOOKUP(+EOMONTH(+A4448,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4448,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4448=\"\",\"\",VLOOKUP(F4448,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4448=\"\",\"\",IF(WORKDAY(+A4448,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4448,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4449=\"\",\"\",+IF(+A4449=D4449,+E4449,((+G4449/E4449)^+((NETWORKDAYS(+D4449,A4449,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4449,F4449,Feriados!$A$2:$A$1058)-1))*E4449)))","v":""},{"$f":"IF(A4449=\"\",\"\",+IF(+A4449=D4449,+VLOOKUP(D4449,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4449,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4449=\"\",\"\",+VLOOKUP(+EOMONTH(+F4449,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4449=\"\",\"\",VLOOKUP(D4449,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4449=\"\",\"\",IF(A4449=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4449,-2)+15,Cenários!$A:$D,2,FALSE)>A4449,+VLOOKUP(+EOMONTH(+A4449,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4449,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4449=\"\",\"\",VLOOKUP(F4449,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4449=\"\",\"\",IF(WORKDAY(+A4449,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4449,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4450=\"\",\"\",+IF(+A4450=D4450,+E4450,((+G4450/E4450)^+((NETWORKDAYS(+D4450,A4450,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4450,F4450,Feriados!$A$2:$A$1058)-1))*E4450)))","v":""},{"$f":"IF(A4450=\"\",\"\",+IF(+A4450=D4450,+VLOOKUP(D4450,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4450,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4450=\"\",\"\",+VLOOKUP(+EOMONTH(+F4450,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4450=\"\",\"\",VLOOKUP(D4450,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4450=\"\",\"\",IF(A4450=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4450,-2)+15,Cenários!$A:$D,2,FALSE)>A4450,+VLOOKUP(+EOMONTH(+A4450,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4450,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4450=\"\",\"\",VLOOKUP(F4450,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4450=\"\",\"\",IF(WORKDAY(+A4450,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4450,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4451=\"\",\"\",+IF(+A4451=D4451,+E4451,((+G4451/E4451)^+((NETWORKDAYS(+D4451,A4451,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4451,F4451,Feriados!$A$2:$A$1058)-1))*E4451)))","v":""},{"$f":"IF(A4451=\"\",\"\",+IF(+A4451=D4451,+VLOOKUP(D4451,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4451,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4451=\"\",\"\",+VLOOKUP(+EOMONTH(+F4451,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4451=\"\",\"\",VLOOKUP(D4451,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4451=\"\",\"\",IF(A4451=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4451,-2)+15,Cenários!$A:$D,2,FALSE)>A4451,+VLOOKUP(+EOMONTH(+A4451,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4451,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4451=\"\",\"\",VLOOKUP(F4451,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4451=\"\",\"\",IF(WORKDAY(+A4451,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4451,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4452=\"\",\"\",+IF(+A4452=D4452,+E4452,((+G4452/E4452)^+((NETWORKDAYS(+D4452,A4452,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4452,F4452,Feriados!$A$2:$A$1058)-1))*E4452)))","v":""},{"$f":"IF(A4452=\"\",\"\",+IF(+A4452=D4452,+VLOOKUP(D4452,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4452,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4452=\"\",\"\",+VLOOKUP(+EOMONTH(+F4452,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4452=\"\",\"\",VLOOKUP(D4452,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4452=\"\",\"\",IF(A4452=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4452,-2)+15,Cenários!$A:$D,2,FALSE)>A4452,+VLOOKUP(+EOMONTH(+A4452,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4452,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4452=\"\",\"\",VLOOKUP(F4452,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4452=\"\",\"\",IF(WORKDAY(+A4452,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4452,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4453=\"\",\"\",+IF(+A4453=D4453,+E4453,((+G4453/E4453)^+((NETWORKDAYS(+D4453,A4453,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4453,F4453,Feriados!$A$2:$A$1058)-1))*E4453)))","v":""},{"$f":"IF(A4453=\"\",\"\",+IF(+A4453=D4453,+VLOOKUP(D4453,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4453,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4453=\"\",\"\",+VLOOKUP(+EOMONTH(+F4453,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4453=\"\",\"\",VLOOKUP(D4453,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4453=\"\",\"\",IF(A4453=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4453,-2)+15,Cenários!$A:$D,2,FALSE)>A4453,+VLOOKUP(+EOMONTH(+A4453,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4453,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4453=\"\",\"\",VLOOKUP(F4453,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4453=\"\",\"\",IF(WORKDAY(+A4453,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4453,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4454=\"\",\"\",+IF(+A4454=D4454,+E4454,((+G4454/E4454)^+((NETWORKDAYS(+D4454,A4454,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4454,F4454,Feriados!$A$2:$A$1058)-1))*E4454)))","v":""},{"$f":"IF(A4454=\"\",\"\",+IF(+A4454=D4454,+VLOOKUP(D4454,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4454,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4454=\"\",\"\",+VLOOKUP(+EOMONTH(+F4454,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4454=\"\",\"\",VLOOKUP(D4454,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4454=\"\",\"\",IF(A4454=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4454,-2)+15,Cenários!$A:$D,2,FALSE)>A4454,+VLOOKUP(+EOMONTH(+A4454,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4454,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4454=\"\",\"\",VLOOKUP(F4454,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4454=\"\",\"\",IF(WORKDAY(+A4454,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4454,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4455=\"\",\"\",+IF(+A4455=D4455,+E4455,((+G4455/E4455)^+((NETWORKDAYS(+D4455,A4455,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4455,F4455,Feriados!$A$2:$A$1058)-1))*E4455)))","v":""},{"$f":"IF(A4455=\"\",\"\",+IF(+A4455=D4455,+VLOOKUP(D4455,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4455,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4455=\"\",\"\",+VLOOKUP(+EOMONTH(+F4455,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4455=\"\",\"\",VLOOKUP(D4455,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4455=\"\",\"\",IF(A4455=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4455,-2)+15,Cenários!$A:$D,2,FALSE)>A4455,+VLOOKUP(+EOMONTH(+A4455,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4455,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4455=\"\",\"\",VLOOKUP(F4455,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4455=\"\",\"\",IF(WORKDAY(+A4455,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4455,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4456=\"\",\"\",+IF(+A4456=D4456,+E4456,((+G4456/E4456)^+((NETWORKDAYS(+D4456,A4456,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4456,F4456,Feriados!$A$2:$A$1058)-1))*E4456)))","v":""},{"$f":"IF(A4456=\"\",\"\",+IF(+A4456=D4456,+VLOOKUP(D4456,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4456,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4456=\"\",\"\",+VLOOKUP(+EOMONTH(+F4456,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4456=\"\",\"\",VLOOKUP(D4456,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4456=\"\",\"\",IF(A4456=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4456,-2)+15,Cenários!$A:$D,2,FALSE)>A4456,+VLOOKUP(+EOMONTH(+A4456,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4456,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4456=\"\",\"\",VLOOKUP(F4456,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4456=\"\",\"\",IF(WORKDAY(+A4456,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4456,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4457=\"\",\"\",+IF(+A4457=D4457,+E4457,((+G4457/E4457)^+((NETWORKDAYS(+D4457,A4457,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4457,F4457,Feriados!$A$2:$A$1058)-1))*E4457)))","v":""},{"$f":"IF(A4457=\"\",\"\",+IF(+A4457=D4457,+VLOOKUP(D4457,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4457,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4457=\"\",\"\",+VLOOKUP(+EOMONTH(+F4457,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4457=\"\",\"\",VLOOKUP(D4457,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4457=\"\",\"\",IF(A4457=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4457,-2)+15,Cenários!$A:$D,2,FALSE)>A4457,+VLOOKUP(+EOMONTH(+A4457,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4457,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4457=\"\",\"\",VLOOKUP(F4457,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4457=\"\",\"\",IF(WORKDAY(+A4457,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4457,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4458=\"\",\"\",+IF(+A4458=D4458,+E4458,((+G4458/E4458)^+((NETWORKDAYS(+D4458,A4458,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4458,F4458,Feriados!$A$2:$A$1058)-1))*E4458)))","v":""},{"$f":"IF(A4458=\"\",\"\",+IF(+A4458=D4458,+VLOOKUP(D4458,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4458,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4458=\"\",\"\",+VLOOKUP(+EOMONTH(+F4458,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4458=\"\",\"\",VLOOKUP(D4458,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4458=\"\",\"\",IF(A4458=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4458,-2)+15,Cenários!$A:$D,2,FALSE)>A4458,+VLOOKUP(+EOMONTH(+A4458,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4458,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4458=\"\",\"\",VLOOKUP(F4458,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4458=\"\",\"\",IF(WORKDAY(+A4458,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4458,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4459=\"\",\"\",+IF(+A4459=D4459,+E4459,((+G4459/E4459)^+((NETWORKDAYS(+D4459,A4459,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4459,F4459,Feriados!$A$2:$A$1058)-1))*E4459)))","v":""},{"$f":"IF(A4459=\"\",\"\",+IF(+A4459=D4459,+VLOOKUP(D4459,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4459,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4459=\"\",\"\",+VLOOKUP(+EOMONTH(+F4459,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4459=\"\",\"\",VLOOKUP(D4459,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4459=\"\",\"\",IF(A4459=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4459,-2)+15,Cenários!$A:$D,2,FALSE)>A4459,+VLOOKUP(+EOMONTH(+A4459,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4459,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4459=\"\",\"\",VLOOKUP(F4459,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4459=\"\",\"\",IF(WORKDAY(+A4459,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4459,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4460=\"\",\"\",+IF(+A4460=D4460,+E4460,((+G4460/E4460)^+((NETWORKDAYS(+D4460,A4460,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4460,F4460,Feriados!$A$2:$A$1058)-1))*E4460)))","v":""},{"$f":"IF(A4460=\"\",\"\",+IF(+A4460=D4460,+VLOOKUP(D4460,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4460,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4460=\"\",\"\",+VLOOKUP(+EOMONTH(+F4460,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4460=\"\",\"\",VLOOKUP(D4460,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4460=\"\",\"\",IF(A4460=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4460,-2)+15,Cenários!$A:$D,2,FALSE)>A4460,+VLOOKUP(+EOMONTH(+A4460,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4460,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4460=\"\",\"\",VLOOKUP(F4460,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4460=\"\",\"\",IF(WORKDAY(+A4460,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4460,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4461=\"\",\"\",+IF(+A4461=D4461,+E4461,((+G4461/E4461)^+((NETWORKDAYS(+D4461,A4461,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4461,F4461,Feriados!$A$2:$A$1058)-1))*E4461)))","v":""},{"$f":"IF(A4461=\"\",\"\",+IF(+A4461=D4461,+VLOOKUP(D4461,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4461,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4461=\"\",\"\",+VLOOKUP(+EOMONTH(+F4461,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4461=\"\",\"\",VLOOKUP(D4461,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4461=\"\",\"\",IF(A4461=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4461,-2)+15,Cenários!$A:$D,2,FALSE)>A4461,+VLOOKUP(+EOMONTH(+A4461,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4461,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4461=\"\",\"\",VLOOKUP(F4461,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4461=\"\",\"\",IF(WORKDAY(+A4461,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4461,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4462=\"\",\"\",+IF(+A4462=D4462,+E4462,((+G4462/E4462)^+((NETWORKDAYS(+D4462,A4462,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4462,F4462,Feriados!$A$2:$A$1058)-1))*E4462)))","v":""},{"$f":"IF(A4462=\"\",\"\",+IF(+A4462=D4462,+VLOOKUP(D4462,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4462,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4462=\"\",\"\",+VLOOKUP(+EOMONTH(+F4462,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4462=\"\",\"\",VLOOKUP(D4462,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4462=\"\",\"\",IF(A4462=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4462,-2)+15,Cenários!$A:$D,2,FALSE)>A4462,+VLOOKUP(+EOMONTH(+A4462,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4462,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4462=\"\",\"\",VLOOKUP(F4462,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4462=\"\",\"\",IF(WORKDAY(+A4462,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4462,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4463=\"\",\"\",+IF(+A4463=D4463,+E4463,((+G4463/E4463)^+((NETWORKDAYS(+D4463,A4463,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4463,F4463,Feriados!$A$2:$A$1058)-1))*E4463)))","v":""},{"$f":"IF(A4463=\"\",\"\",+IF(+A4463=D4463,+VLOOKUP(D4463,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4463,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4463=\"\",\"\",+VLOOKUP(+EOMONTH(+F4463,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4463=\"\",\"\",VLOOKUP(D4463,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4463=\"\",\"\",IF(A4463=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4463,-2)+15,Cenários!$A:$D,2,FALSE)>A4463,+VLOOKUP(+EOMONTH(+A4463,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4463,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4463=\"\",\"\",VLOOKUP(F4463,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4463=\"\",\"\",IF(WORKDAY(+A4463,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4463,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4464=\"\",\"\",+IF(+A4464=D4464,+E4464,((+G4464/E4464)^+((NETWORKDAYS(+D4464,A4464,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4464,F4464,Feriados!$A$2:$A$1058)-1))*E4464)))","v":""},{"$f":"IF(A4464=\"\",\"\",+IF(+A4464=D4464,+VLOOKUP(D4464,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4464,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4464=\"\",\"\",+VLOOKUP(+EOMONTH(+F4464,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4464=\"\",\"\",VLOOKUP(D4464,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4464=\"\",\"\",IF(A4464=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4464,-2)+15,Cenários!$A:$D,2,FALSE)>A4464,+VLOOKUP(+EOMONTH(+A4464,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4464,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4464=\"\",\"\",VLOOKUP(F4464,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4464=\"\",\"\",IF(WORKDAY(+A4464,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4464,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4465=\"\",\"\",+IF(+A4465=D4465,+E4465,((+G4465/E4465)^+((NETWORKDAYS(+D4465,A4465,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4465,F4465,Feriados!$A$2:$A$1058)-1))*E4465)))","v":""},{"$f":"IF(A4465=\"\",\"\",+IF(+A4465=D4465,+VLOOKUP(D4465,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4465,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4465=\"\",\"\",+VLOOKUP(+EOMONTH(+F4465,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4465=\"\",\"\",VLOOKUP(D4465,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4465=\"\",\"\",IF(A4465=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4465,-2)+15,Cenários!$A:$D,2,FALSE)>A4465,+VLOOKUP(+EOMONTH(+A4465,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4465,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4465=\"\",\"\",VLOOKUP(F4465,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4465=\"\",\"\",IF(WORKDAY(+A4465,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4465,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4466=\"\",\"\",+IF(+A4466=D4466,+E4466,((+G4466/E4466)^+((NETWORKDAYS(+D4466,A4466,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4466,F4466,Feriados!$A$2:$A$1058)-1))*E4466)))","v":""},{"$f":"IF(A4466=\"\",\"\",+IF(+A4466=D4466,+VLOOKUP(D4466,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4466,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4466=\"\",\"\",+VLOOKUP(+EOMONTH(+F4466,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4466=\"\",\"\",VLOOKUP(D4466,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4466=\"\",\"\",IF(A4466=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4466,-2)+15,Cenários!$A:$D,2,FALSE)>A4466,+VLOOKUP(+EOMONTH(+A4466,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4466,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4466=\"\",\"\",VLOOKUP(F4466,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4466=\"\",\"\",IF(WORKDAY(+A4466,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4466,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4467=\"\",\"\",+IF(+A4467=D4467,+E4467,((+G4467/E4467)^+((NETWORKDAYS(+D4467,A4467,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4467,F4467,Feriados!$A$2:$A$1058)-1))*E4467)))","v":""},{"$f":"IF(A4467=\"\",\"\",+IF(+A4467=D4467,+VLOOKUP(D4467,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4467,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4467=\"\",\"\",+VLOOKUP(+EOMONTH(+F4467,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4467=\"\",\"\",VLOOKUP(D4467,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4467=\"\",\"\",IF(A4467=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4467,-2)+15,Cenários!$A:$D,2,FALSE)>A4467,+VLOOKUP(+EOMONTH(+A4467,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4467,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4467=\"\",\"\",VLOOKUP(F4467,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4467=\"\",\"\",IF(WORKDAY(+A4467,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4467,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4468=\"\",\"\",+IF(+A4468=D4468,+E4468,((+G4468/E4468)^+((NETWORKDAYS(+D4468,A4468,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4468,F4468,Feriados!$A$2:$A$1058)-1))*E4468)))","v":""},{"$f":"IF(A4468=\"\",\"\",+IF(+A4468=D4468,+VLOOKUP(D4468,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4468,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4468=\"\",\"\",+VLOOKUP(+EOMONTH(+F4468,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4468=\"\",\"\",VLOOKUP(D4468,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4468=\"\",\"\",IF(A4468=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4468,-2)+15,Cenários!$A:$D,2,FALSE)>A4468,+VLOOKUP(+EOMONTH(+A4468,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4468,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4468=\"\",\"\",VLOOKUP(F4468,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4468=\"\",\"\",IF(WORKDAY(+A4468,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4468,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4469=\"\",\"\",+IF(+A4469=D4469,+E4469,((+G4469/E4469)^+((NETWORKDAYS(+D4469,A4469,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4469,F4469,Feriados!$A$2:$A$1058)-1))*E4469)))","v":""},{"$f":"IF(A4469=\"\",\"\",+IF(+A4469=D4469,+VLOOKUP(D4469,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4469,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4469=\"\",\"\",+VLOOKUP(+EOMONTH(+F4469,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4469=\"\",\"\",VLOOKUP(D4469,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4469=\"\",\"\",IF(A4469=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4469,-2)+15,Cenários!$A:$D,2,FALSE)>A4469,+VLOOKUP(+EOMONTH(+A4469,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4469,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4469=\"\",\"\",VLOOKUP(F4469,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4469=\"\",\"\",IF(WORKDAY(+A4469,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4469,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4470=\"\",\"\",+IF(+A4470=D4470,+E4470,((+G4470/E4470)^+((NETWORKDAYS(+D4470,A4470,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4470,F4470,Feriados!$A$2:$A$1058)-1))*E4470)))","v":""},{"$f":"IF(A4470=\"\",\"\",+IF(+A4470=D4470,+VLOOKUP(D4470,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4470,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4470=\"\",\"\",+VLOOKUP(+EOMONTH(+F4470,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4470=\"\",\"\",VLOOKUP(D4470,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4470=\"\",\"\",IF(A4470=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4470,-2)+15,Cenários!$A:$D,2,FALSE)>A4470,+VLOOKUP(+EOMONTH(+A4470,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4470,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4470=\"\",\"\",VLOOKUP(F4470,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4470=\"\",\"\",IF(WORKDAY(+A4470,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4470,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4471=\"\",\"\",+IF(+A4471=D4471,+E4471,((+G4471/E4471)^+((NETWORKDAYS(+D4471,A4471,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4471,F4471,Feriados!$A$2:$A$1058)-1))*E4471)))","v":""},{"$f":"IF(A4471=\"\",\"\",+IF(+A4471=D4471,+VLOOKUP(D4471,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4471,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4471=\"\",\"\",+VLOOKUP(+EOMONTH(+F4471,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4471=\"\",\"\",VLOOKUP(D4471,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4471=\"\",\"\",IF(A4471=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4471,-2)+15,Cenários!$A:$D,2,FALSE)>A4471,+VLOOKUP(+EOMONTH(+A4471,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4471,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4471=\"\",\"\",VLOOKUP(F4471,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4471=\"\",\"\",IF(WORKDAY(+A4471,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4471,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4472=\"\",\"\",+IF(+A4472=D4472,+E4472,((+G4472/E4472)^+((NETWORKDAYS(+D4472,A4472,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4472,F4472,Feriados!$A$2:$A$1058)-1))*E4472)))","v":""},{"$f":"IF(A4472=\"\",\"\",+IF(+A4472=D4472,+VLOOKUP(D4472,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4472,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4472=\"\",\"\",+VLOOKUP(+EOMONTH(+F4472,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4472=\"\",\"\",VLOOKUP(D4472,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4472=\"\",\"\",IF(A4472=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4472,-2)+15,Cenários!$A:$D,2,FALSE)>A4472,+VLOOKUP(+EOMONTH(+A4472,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4472,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4472=\"\",\"\",VLOOKUP(F4472,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4472=\"\",\"\",IF(WORKDAY(+A4472,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4472,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4473=\"\",\"\",+IF(+A4473=D4473,+E4473,((+G4473/E4473)^+((NETWORKDAYS(+D4473,A4473,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4473,F4473,Feriados!$A$2:$A$1058)-1))*E4473)))","v":""},{"$f":"IF(A4473=\"\",\"\",+IF(+A4473=D4473,+VLOOKUP(D4473,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4473,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4473=\"\",\"\",+VLOOKUP(+EOMONTH(+F4473,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4473=\"\",\"\",VLOOKUP(D4473,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4473=\"\",\"\",IF(A4473=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4473,-2)+15,Cenários!$A:$D,2,FALSE)>A4473,+VLOOKUP(+EOMONTH(+A4473,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4473,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4473=\"\",\"\",VLOOKUP(F4473,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4473=\"\",\"\",IF(WORKDAY(+A4473,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4473,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4474=\"\",\"\",+IF(+A4474=D4474,+E4474,((+G4474/E4474)^+((NETWORKDAYS(+D4474,A4474,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4474,F4474,Feriados!$A$2:$A$1058)-1))*E4474)))","v":""},{"$f":"IF(A4474=\"\",\"\",+IF(+A4474=D4474,+VLOOKUP(D4474,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4474,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4474=\"\",\"\",+VLOOKUP(+EOMONTH(+F4474,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4474=\"\",\"\",VLOOKUP(D4474,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4474=\"\",\"\",IF(A4474=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4474,-2)+15,Cenários!$A:$D,2,FALSE)>A4474,+VLOOKUP(+EOMONTH(+A4474,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4474,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4474=\"\",\"\",VLOOKUP(F4474,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4474=\"\",\"\",IF(WORKDAY(+A4474,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4474,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4475=\"\",\"\",+IF(+A4475=D4475,+E4475,((+G4475/E4475)^+((NETWORKDAYS(+D4475,A4475,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4475,F4475,Feriados!$A$2:$A$1058)-1))*E4475)))","v":""},{"$f":"IF(A4475=\"\",\"\",+IF(+A4475=D4475,+VLOOKUP(D4475,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4475,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4475=\"\",\"\",+VLOOKUP(+EOMONTH(+F4475,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4475=\"\",\"\",VLOOKUP(D4475,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4475=\"\",\"\",IF(A4475=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4475,-2)+15,Cenários!$A:$D,2,FALSE)>A4475,+VLOOKUP(+EOMONTH(+A4475,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4475,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4475=\"\",\"\",VLOOKUP(F4475,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4475=\"\",\"\",IF(WORKDAY(+A4475,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4475,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4476=\"\",\"\",+IF(+A4476=D4476,+E4476,((+G4476/E4476)^+((NETWORKDAYS(+D4476,A4476,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4476,F4476,Feriados!$A$2:$A$1058)-1))*E4476)))","v":""},{"$f":"IF(A4476=\"\",\"\",+IF(+A4476=D4476,+VLOOKUP(D4476,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4476,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4476=\"\",\"\",+VLOOKUP(+EOMONTH(+F4476,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4476=\"\",\"\",VLOOKUP(D4476,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4476=\"\",\"\",IF(A4476=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4476,-2)+15,Cenários!$A:$D,2,FALSE)>A4476,+VLOOKUP(+EOMONTH(+A4476,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4476,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4476=\"\",\"\",VLOOKUP(F4476,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4476=\"\",\"\",IF(WORKDAY(+A4476,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4476,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4477=\"\",\"\",+IF(+A4477=D4477,+E4477,((+G4477/E4477)^+((NETWORKDAYS(+D4477,A4477,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4477,F4477,Feriados!$A$2:$A$1058)-1))*E4477)))","v":""},{"$f":"IF(A4477=\"\",\"\",+IF(+A4477=D4477,+VLOOKUP(D4477,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4477,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4477=\"\",\"\",+VLOOKUP(+EOMONTH(+F4477,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4477=\"\",\"\",VLOOKUP(D4477,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4477=\"\",\"\",IF(A4477=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4477,-2)+15,Cenários!$A:$D,2,FALSE)>A4477,+VLOOKUP(+EOMONTH(+A4477,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4477,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4477=\"\",\"\",VLOOKUP(F4477,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4477=\"\",\"\",IF(WORKDAY(+A4477,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4477,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4478=\"\",\"\",+IF(+A4478=D4478,+E4478,((+G4478/E4478)^+((NETWORKDAYS(+D4478,A4478,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4478,F4478,Feriados!$A$2:$A$1058)-1))*E4478)))","v":""},{"$f":"IF(A4478=\"\",\"\",+IF(+A4478=D4478,+VLOOKUP(D4478,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4478,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4478=\"\",\"\",+VLOOKUP(+EOMONTH(+F4478,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4478=\"\",\"\",VLOOKUP(D4478,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4478=\"\",\"\",IF(A4478=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4478,-2)+15,Cenários!$A:$D,2,FALSE)>A4478,+VLOOKUP(+EOMONTH(+A4478,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4478,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4478=\"\",\"\",VLOOKUP(F4478,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4478=\"\",\"\",IF(WORKDAY(+A4478,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4478,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4479=\"\",\"\",+IF(+A4479=D4479,+E4479,((+G4479/E4479)^+((NETWORKDAYS(+D4479,A4479,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4479,F4479,Feriados!$A$2:$A$1058)-1))*E4479)))","v":""},{"$f":"IF(A4479=\"\",\"\",+IF(+A4479=D4479,+VLOOKUP(D4479,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4479,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4479=\"\",\"\",+VLOOKUP(+EOMONTH(+F4479,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4479=\"\",\"\",VLOOKUP(D4479,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4479=\"\",\"\",IF(A4479=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4479,-2)+15,Cenários!$A:$D,2,FALSE)>A4479,+VLOOKUP(+EOMONTH(+A4479,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4479,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4479=\"\",\"\",VLOOKUP(F4479,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4479=\"\",\"\",IF(WORKDAY(+A4479,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4479,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4480=\"\",\"\",+IF(+A4480=D4480,+E4480,((+G4480/E4480)^+((NETWORKDAYS(+D4480,A4480,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4480,F4480,Feriados!$A$2:$A$1058)-1))*E4480)))","v":""},{"$f":"IF(A4480=\"\",\"\",+IF(+A4480=D4480,+VLOOKUP(D4480,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4480,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4480=\"\",\"\",+VLOOKUP(+EOMONTH(+F4480,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4480=\"\",\"\",VLOOKUP(D4480,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4480=\"\",\"\",IF(A4480=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4480,-2)+15,Cenários!$A:$D,2,FALSE)>A4480,+VLOOKUP(+EOMONTH(+A4480,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4480,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4480=\"\",\"\",VLOOKUP(F4480,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4480=\"\",\"\",IF(WORKDAY(+A4480,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4480,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4481=\"\",\"\",+IF(+A4481=D4481,+E4481,((+G4481/E4481)^+((NETWORKDAYS(+D4481,A4481,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4481,F4481,Feriados!$A$2:$A$1058)-1))*E4481)))","v":""},{"$f":"IF(A4481=\"\",\"\",+IF(+A4481=D4481,+VLOOKUP(D4481,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4481,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4481=\"\",\"\",+VLOOKUP(+EOMONTH(+F4481,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4481=\"\",\"\",VLOOKUP(D4481,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4481=\"\",\"\",IF(A4481=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4481,-2)+15,Cenários!$A:$D,2,FALSE)>A4481,+VLOOKUP(+EOMONTH(+A4481,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4481,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4481=\"\",\"\",VLOOKUP(F4481,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4481=\"\",\"\",IF(WORKDAY(+A4481,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4481,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4482=\"\",\"\",+IF(+A4482=D4482,+E4482,((+G4482/E4482)^+((NETWORKDAYS(+D4482,A4482,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4482,F4482,Feriados!$A$2:$A$1058)-1))*E4482)))","v":""},{"$f":"IF(A4482=\"\",\"\",+IF(+A4482=D4482,+VLOOKUP(D4482,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4482,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4482=\"\",\"\",+VLOOKUP(+EOMONTH(+F4482,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4482=\"\",\"\",VLOOKUP(D4482,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4482=\"\",\"\",IF(A4482=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4482,-2)+15,Cenários!$A:$D,2,FALSE)>A4482,+VLOOKUP(+EOMONTH(+A4482,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4482,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4482=\"\",\"\",VLOOKUP(F4482,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4482=\"\",\"\",IF(WORKDAY(+A4482,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4482,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4483=\"\",\"\",+IF(+A4483=D4483,+E4483,((+G4483/E4483)^+((NETWORKDAYS(+D4483,A4483,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4483,F4483,Feriados!$A$2:$A$1058)-1))*E4483)))","v":""},{"$f":"IF(A4483=\"\",\"\",+IF(+A4483=D4483,+VLOOKUP(D4483,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4483,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4483=\"\",\"\",+VLOOKUP(+EOMONTH(+F4483,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4483=\"\",\"\",VLOOKUP(D4483,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4483=\"\",\"\",IF(A4483=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4483,-2)+15,Cenários!$A:$D,2,FALSE)>A4483,+VLOOKUP(+EOMONTH(+A4483,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4483,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4483=\"\",\"\",VLOOKUP(F4483,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4483=\"\",\"\",IF(WORKDAY(+A4483,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4483,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4484=\"\",\"\",+IF(+A4484=D4484,+E4484,((+G4484/E4484)^+((NETWORKDAYS(+D4484,A4484,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4484,F4484,Feriados!$A$2:$A$1058)-1))*E4484)))","v":""},{"$f":"IF(A4484=\"\",\"\",+IF(+A4484=D4484,+VLOOKUP(D4484,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4484,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4484=\"\",\"\",+VLOOKUP(+EOMONTH(+F4484,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4484=\"\",\"\",VLOOKUP(D4484,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4484=\"\",\"\",IF(A4484=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4484,-2)+15,Cenários!$A:$D,2,FALSE)>A4484,+VLOOKUP(+EOMONTH(+A4484,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4484,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4484=\"\",\"\",VLOOKUP(F4484,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4484=\"\",\"\",IF(WORKDAY(+A4484,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4484,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4485=\"\",\"\",+IF(+A4485=D4485,+E4485,((+G4485/E4485)^+((NETWORKDAYS(+D4485,A4485,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4485,F4485,Feriados!$A$2:$A$1058)-1))*E4485)))","v":""},{"$f":"IF(A4485=\"\",\"\",+IF(+A4485=D4485,+VLOOKUP(D4485,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4485,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4485=\"\",\"\",+VLOOKUP(+EOMONTH(+F4485,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4485=\"\",\"\",VLOOKUP(D4485,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4485=\"\",\"\",IF(A4485=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4485,-2)+15,Cenários!$A:$D,2,FALSE)>A4485,+VLOOKUP(+EOMONTH(+A4485,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4485,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4485=\"\",\"\",VLOOKUP(F4485,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4485=\"\",\"\",IF(WORKDAY(+A4485,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4485,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4486=\"\",\"\",+IF(+A4486=D4486,+E4486,((+G4486/E4486)^+((NETWORKDAYS(+D4486,A4486,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4486,F4486,Feriados!$A$2:$A$1058)-1))*E4486)))","v":""},{"$f":"IF(A4486=\"\",\"\",+IF(+A4486=D4486,+VLOOKUP(D4486,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4486,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4486=\"\",\"\",+VLOOKUP(+EOMONTH(+F4486,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4486=\"\",\"\",VLOOKUP(D4486,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4486=\"\",\"\",IF(A4486=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4486,-2)+15,Cenários!$A:$D,2,FALSE)>A4486,+VLOOKUP(+EOMONTH(+A4486,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4486,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4486=\"\",\"\",VLOOKUP(F4486,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4486=\"\",\"\",IF(WORKDAY(+A4486,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4486,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4487=\"\",\"\",+IF(+A4487=D4487,+E4487,((+G4487/E4487)^+((NETWORKDAYS(+D4487,A4487,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4487,F4487,Feriados!$A$2:$A$1058)-1))*E4487)))","v":""},{"$f":"IF(A4487=\"\",\"\",+IF(+A4487=D4487,+VLOOKUP(D4487,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4487,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4487=\"\",\"\",+VLOOKUP(+EOMONTH(+F4487,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4487=\"\",\"\",VLOOKUP(D4487,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4487=\"\",\"\",IF(A4487=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4487,-2)+15,Cenários!$A:$D,2,FALSE)>A4487,+VLOOKUP(+EOMONTH(+A4487,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4487,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4487=\"\",\"\",VLOOKUP(F4487,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4487=\"\",\"\",IF(WORKDAY(+A4487,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4487,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4488=\"\",\"\",+IF(+A4488=D4488,+E4488,((+G4488/E4488)^+((NETWORKDAYS(+D4488,A4488,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4488,F4488,Feriados!$A$2:$A$1058)-1))*E4488)))","v":""},{"$f":"IF(A4488=\"\",\"\",+IF(+A4488=D4488,+VLOOKUP(D4488,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4488,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4488=\"\",\"\",+VLOOKUP(+EOMONTH(+F4488,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4488=\"\",\"\",VLOOKUP(D4488,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4488=\"\",\"\",IF(A4488=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4488,-2)+15,Cenários!$A:$D,2,FALSE)>A4488,+VLOOKUP(+EOMONTH(+A4488,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4488,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4488=\"\",\"\",VLOOKUP(F4488,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4488=\"\",\"\",IF(WORKDAY(+A4488,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4488,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4489=\"\",\"\",+IF(+A4489=D4489,+E4489,((+G4489/E4489)^+((NETWORKDAYS(+D4489,A4489,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4489,F4489,Feriados!$A$2:$A$1058)-1))*E4489)))","v":""},{"$f":"IF(A4489=\"\",\"\",+IF(+A4489=D4489,+VLOOKUP(D4489,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4489,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4489=\"\",\"\",+VLOOKUP(+EOMONTH(+F4489,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4489=\"\",\"\",VLOOKUP(D4489,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4489=\"\",\"\",IF(A4489=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4489,-2)+15,Cenários!$A:$D,2,FALSE)>A4489,+VLOOKUP(+EOMONTH(+A4489,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4489,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4489=\"\",\"\",VLOOKUP(F4489,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4489=\"\",\"\",IF(WORKDAY(+A4489,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4489,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4490=\"\",\"\",+IF(+A4490=D4490,+E4490,((+G4490/E4490)^+((NETWORKDAYS(+D4490,A4490,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4490,F4490,Feriados!$A$2:$A$1058)-1))*E4490)))","v":""},{"$f":"IF(A4490=\"\",\"\",+IF(+A4490=D4490,+VLOOKUP(D4490,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4490,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4490=\"\",\"\",+VLOOKUP(+EOMONTH(+F4490,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4490=\"\",\"\",VLOOKUP(D4490,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4490=\"\",\"\",IF(A4490=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4490,-2)+15,Cenários!$A:$D,2,FALSE)>A4490,+VLOOKUP(+EOMONTH(+A4490,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4490,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4490=\"\",\"\",VLOOKUP(F4490,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4490=\"\",\"\",IF(WORKDAY(+A4490,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4490,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4491=\"\",\"\",+IF(+A4491=D4491,+E4491,((+G4491/E4491)^+((NETWORKDAYS(+D4491,A4491,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4491,F4491,Feriados!$A$2:$A$1058)-1))*E4491)))","v":""},{"$f":"IF(A4491=\"\",\"\",+IF(+A4491=D4491,+VLOOKUP(D4491,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4491,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4491=\"\",\"\",+VLOOKUP(+EOMONTH(+F4491,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4491=\"\",\"\",VLOOKUP(D4491,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4491=\"\",\"\",IF(A4491=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4491,-2)+15,Cenários!$A:$D,2,FALSE)>A4491,+VLOOKUP(+EOMONTH(+A4491,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4491,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4491=\"\",\"\",VLOOKUP(F4491,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4491=\"\",\"\",IF(WORKDAY(+A4491,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4491,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4492=\"\",\"\",+IF(+A4492=D4492,+E4492,((+G4492/E4492)^+((NETWORKDAYS(+D4492,A4492,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4492,F4492,Feriados!$A$2:$A$1058)-1))*E4492)))","v":""},{"$f":"IF(A4492=\"\",\"\",+IF(+A4492=D4492,+VLOOKUP(D4492,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4492,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4492=\"\",\"\",+VLOOKUP(+EOMONTH(+F4492,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4492=\"\",\"\",VLOOKUP(D4492,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4492=\"\",\"\",IF(A4492=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4492,-2)+15,Cenários!$A:$D,2,FALSE)>A4492,+VLOOKUP(+EOMONTH(+A4492,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4492,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4492=\"\",\"\",VLOOKUP(F4492,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4492=\"\",\"\",IF(WORKDAY(+A4492,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4492,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4493=\"\",\"\",+IF(+A4493=D4493,+E4493,((+G4493/E4493)^+((NETWORKDAYS(+D4493,A4493,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4493,F4493,Feriados!$A$2:$A$1058)-1))*E4493)))","v":""},{"$f":"IF(A4493=\"\",\"\",+IF(+A4493=D4493,+VLOOKUP(D4493,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4493,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4493=\"\",\"\",+VLOOKUP(+EOMONTH(+F4493,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4493=\"\",\"\",VLOOKUP(D4493,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4493=\"\",\"\",IF(A4493=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4493,-2)+15,Cenários!$A:$D,2,FALSE)>A4493,+VLOOKUP(+EOMONTH(+A4493,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4493,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4493=\"\",\"\",VLOOKUP(F4493,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4493=\"\",\"\",IF(WORKDAY(+A4493,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4493,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4494=\"\",\"\",+IF(+A4494=D4494,+E4494,((+G4494/E4494)^+((NETWORKDAYS(+D4494,A4494,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4494,F4494,Feriados!$A$2:$A$1058)-1))*E4494)))","v":""},{"$f":"IF(A4494=\"\",\"\",+IF(+A4494=D4494,+VLOOKUP(D4494,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4494,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4494=\"\",\"\",+VLOOKUP(+EOMONTH(+F4494,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4494=\"\",\"\",VLOOKUP(D4494,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4494=\"\",\"\",IF(A4494=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4494,-2)+15,Cenários!$A:$D,2,FALSE)>A4494,+VLOOKUP(+EOMONTH(+A4494,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4494,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4494=\"\",\"\",VLOOKUP(F4494,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4494=\"\",\"\",IF(WORKDAY(+A4494,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4494,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4495=\"\",\"\",+IF(+A4495=D4495,+E4495,((+G4495/E4495)^+((NETWORKDAYS(+D4495,A4495,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4495,F4495,Feriados!$A$2:$A$1058)-1))*E4495)))","v":""},{"$f":"IF(A4495=\"\",\"\",+IF(+A4495=D4495,+VLOOKUP(D4495,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4495,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4495=\"\",\"\",+VLOOKUP(+EOMONTH(+F4495,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4495=\"\",\"\",VLOOKUP(D4495,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4495=\"\",\"\",IF(A4495=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4495,-2)+15,Cenários!$A:$D,2,FALSE)>A4495,+VLOOKUP(+EOMONTH(+A4495,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4495,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4495=\"\",\"\",VLOOKUP(F4495,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4495=\"\",\"\",IF(WORKDAY(+A4495,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4495,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4496=\"\",\"\",+IF(+A4496=D4496,+E4496,((+G4496/E4496)^+((NETWORKDAYS(+D4496,A4496,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4496,F4496,Feriados!$A$2:$A$1058)-1))*E4496)))","v":""},{"$f":"IF(A4496=\"\",\"\",+IF(+A4496=D4496,+VLOOKUP(D4496,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4496,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4496=\"\",\"\",+VLOOKUP(+EOMONTH(+F4496,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4496=\"\",\"\",VLOOKUP(D4496,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4496=\"\",\"\",IF(A4496=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4496,-2)+15,Cenários!$A:$D,2,FALSE)>A4496,+VLOOKUP(+EOMONTH(+A4496,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4496,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4496=\"\",\"\",VLOOKUP(F4496,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4496=\"\",\"\",IF(WORKDAY(+A4496,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4496,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4497=\"\",\"\",+IF(+A4497=D4497,+E4497,((+G4497/E4497)^+((NETWORKDAYS(+D4497,A4497,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4497,F4497,Feriados!$A$2:$A$1058)-1))*E4497)))","v":""},{"$f":"IF(A4497=\"\",\"\",+IF(+A4497=D4497,+VLOOKUP(D4497,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4497,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4497=\"\",\"\",+VLOOKUP(+EOMONTH(+F4497,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4497=\"\",\"\",VLOOKUP(D4497,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4497=\"\",\"\",IF(A4497=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4497,-2)+15,Cenários!$A:$D,2,FALSE)>A4497,+VLOOKUP(+EOMONTH(+A4497,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4497,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4497=\"\",\"\",VLOOKUP(F4497,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4497=\"\",\"\",IF(WORKDAY(+A4497,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4497,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4498=\"\",\"\",+IF(+A4498=D4498,+E4498,((+G4498/E4498)^+((NETWORKDAYS(+D4498,A4498,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4498,F4498,Feriados!$A$2:$A$1058)-1))*E4498)))","v":""},{"$f":"IF(A4498=\"\",\"\",+IF(+A4498=D4498,+VLOOKUP(D4498,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4498,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4498=\"\",\"\",+VLOOKUP(+EOMONTH(+F4498,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4498=\"\",\"\",VLOOKUP(D4498,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4498=\"\",\"\",IF(A4498=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4498,-2)+15,Cenários!$A:$D,2,FALSE)>A4498,+VLOOKUP(+EOMONTH(+A4498,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4498,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4498=\"\",\"\",VLOOKUP(F4498,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4498=\"\",\"\",IF(WORKDAY(+A4498,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4498,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4499=\"\",\"\",+IF(+A4499=D4499,+E4499,((+G4499/E4499)^+((NETWORKDAYS(+D4499,A4499,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4499,F4499,Feriados!$A$2:$A$1058)-1))*E4499)))","v":""},{"$f":"IF(A4499=\"\",\"\",+IF(+A4499=D4499,+VLOOKUP(D4499,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4499,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4499=\"\",\"\",+VLOOKUP(+EOMONTH(+F4499,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4499=\"\",\"\",VLOOKUP(D4499,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4499=\"\",\"\",IF(A4499=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4499,-2)+15,Cenários!$A:$D,2,FALSE)>A4499,+VLOOKUP(+EOMONTH(+A4499,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4499,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4499=\"\",\"\",VLOOKUP(F4499,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4499=\"\",\"\",IF(WORKDAY(+A4499,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4499,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4500=\"\",\"\",+IF(+A4500=D4500,+E4500,((+G4500/E4500)^+((NETWORKDAYS(+D4500,A4500,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4500,F4500,Feriados!$A$2:$A$1058)-1))*E4500)))","v":""},{"$f":"IF(A4500=\"\",\"\",+IF(+A4500=D4500,+VLOOKUP(D4500,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4500,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4500=\"\",\"\",+VLOOKUP(+EOMONTH(+F4500,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4500=\"\",\"\",VLOOKUP(D4500,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4500=\"\",\"\",IF(A4500=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4500,-2)+15,Cenários!$A:$D,2,FALSE)>A4500,+VLOOKUP(+EOMONTH(+A4500,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4500,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4500=\"\",\"\",VLOOKUP(F4500,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4500=\"\",\"\",IF(WORKDAY(+A4500,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4500,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4501=\"\",\"\",+IF(+A4501=D4501,+E4501,((+G4501/E4501)^+((NETWORKDAYS(+D4501,A4501,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4501,F4501,Feriados!$A$2:$A$1058)-1))*E4501)))","v":""},{"$f":"IF(A4501=\"\",\"\",+IF(+A4501=D4501,+VLOOKUP(D4501,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4501,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4501=\"\",\"\",+VLOOKUP(+EOMONTH(+F4501,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4501=\"\",\"\",VLOOKUP(D4501,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4501=\"\",\"\",IF(A4501=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4501,-2)+15,Cenários!$A:$D,2,FALSE)>A4501,+VLOOKUP(+EOMONTH(+A4501,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4501,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4501=\"\",\"\",VLOOKUP(F4501,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4501=\"\",\"\",IF(WORKDAY(+A4501,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4501,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4502=\"\",\"\",+IF(+A4502=D4502,+E4502,((+G4502/E4502)^+((NETWORKDAYS(+D4502,A4502,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4502,F4502,Feriados!$A$2:$A$1058)-1))*E4502)))","v":""},{"$f":"IF(A4502=\"\",\"\",+IF(+A4502=D4502,+VLOOKUP(D4502,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4502,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4502=\"\",\"\",+VLOOKUP(+EOMONTH(+F4502,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4502=\"\",\"\",VLOOKUP(D4502,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4502=\"\",\"\",IF(A4502=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4502,-2)+15,Cenários!$A:$D,2,FALSE)>A4502,+VLOOKUP(+EOMONTH(+A4502,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4502,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4502=\"\",\"\",VLOOKUP(F4502,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4502=\"\",\"\",IF(WORKDAY(+A4502,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4502,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4503=\"\",\"\",+IF(+A4503=D4503,+E4503,((+G4503/E4503)^+((NETWORKDAYS(+D4503,A4503,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4503,F4503,Feriados!$A$2:$A$1058)-1))*E4503)))","v":""},{"$f":"IF(A4503=\"\",\"\",+IF(+A4503=D4503,+VLOOKUP(D4503,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4503,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4503=\"\",\"\",+VLOOKUP(+EOMONTH(+F4503,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4503=\"\",\"\",VLOOKUP(D4503,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4503=\"\",\"\",IF(A4503=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4503,-2)+15,Cenários!$A:$D,2,FALSE)>A4503,+VLOOKUP(+EOMONTH(+A4503,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4503,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4503=\"\",\"\",VLOOKUP(F4503,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4503=\"\",\"\",IF(WORKDAY(+A4503,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4503,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4504=\"\",\"\",+IF(+A4504=D4504,+E4504,((+G4504/E4504)^+((NETWORKDAYS(+D4504,A4504,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4504,F4504,Feriados!$A$2:$A$1058)-1))*E4504)))","v":""},{"$f":"IF(A4504=\"\",\"\",+IF(+A4504=D4504,+VLOOKUP(D4504,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4504,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4504=\"\",\"\",+VLOOKUP(+EOMONTH(+F4504,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4504=\"\",\"\",VLOOKUP(D4504,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4504=\"\",\"\",IF(A4504=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4504,-2)+15,Cenários!$A:$D,2,FALSE)>A4504,+VLOOKUP(+EOMONTH(+A4504,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4504,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4504=\"\",\"\",VLOOKUP(F4504,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4504=\"\",\"\",IF(WORKDAY(+A4504,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4504,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4505=\"\",\"\",+IF(+A4505=D4505,+E4505,((+G4505/E4505)^+((NETWORKDAYS(+D4505,A4505,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4505,F4505,Feriados!$A$2:$A$1058)-1))*E4505)))","v":""},{"$f":"IF(A4505=\"\",\"\",+IF(+A4505=D4505,+VLOOKUP(D4505,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4505,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4505=\"\",\"\",+VLOOKUP(+EOMONTH(+F4505,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4505=\"\",\"\",VLOOKUP(D4505,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4505=\"\",\"\",IF(A4505=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4505,-2)+15,Cenários!$A:$D,2,FALSE)>A4505,+VLOOKUP(+EOMONTH(+A4505,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4505,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4505=\"\",\"\",VLOOKUP(F4505,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4505=\"\",\"\",IF(WORKDAY(+A4505,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4505,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4506=\"\",\"\",+IF(+A4506=D4506,+E4506,((+G4506/E4506)^+((NETWORKDAYS(+D4506,A4506,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4506,F4506,Feriados!$A$2:$A$1058)-1))*E4506)))","v":""},{"$f":"IF(A4506=\"\",\"\",+IF(+A4506=D4506,+VLOOKUP(D4506,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4506,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4506=\"\",\"\",+VLOOKUP(+EOMONTH(+F4506,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4506=\"\",\"\",VLOOKUP(D4506,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4506=\"\",\"\",IF(A4506=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4506,-2)+15,Cenários!$A:$D,2,FALSE)>A4506,+VLOOKUP(+EOMONTH(+A4506,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4506,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4506=\"\",\"\",VLOOKUP(F4506,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4506=\"\",\"\",IF(WORKDAY(+A4506,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4506,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4507=\"\",\"\",+IF(+A4507=D4507,+E4507,((+G4507/E4507)^+((NETWORKDAYS(+D4507,A4507,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4507,F4507,Feriados!$A$2:$A$1058)-1))*E4507)))","v":""},{"$f":"IF(A4507=\"\",\"\",+IF(+A4507=D4507,+VLOOKUP(D4507,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4507,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4507=\"\",\"\",+VLOOKUP(+EOMONTH(+F4507,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4507=\"\",\"\",VLOOKUP(D4507,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4507=\"\",\"\",IF(A4507=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4507,-2)+15,Cenários!$A:$D,2,FALSE)>A4507,+VLOOKUP(+EOMONTH(+A4507,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4507,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4507=\"\",\"\",VLOOKUP(F4507,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4507=\"\",\"\",IF(WORKDAY(+A4507,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4507,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4508=\"\",\"\",+IF(+A4508=D4508,+E4508,((+G4508/E4508)^+((NETWORKDAYS(+D4508,A4508,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4508,F4508,Feriados!$A$2:$A$1058)-1))*E4508)))","v":""},{"$f":"IF(A4508=\"\",\"\",+IF(+A4508=D4508,+VLOOKUP(D4508,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4508,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4508=\"\",\"\",+VLOOKUP(+EOMONTH(+F4508,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4508=\"\",\"\",VLOOKUP(D4508,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4508=\"\",\"\",IF(A4508=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4508,-2)+15,Cenários!$A:$D,2,FALSE)>A4508,+VLOOKUP(+EOMONTH(+A4508,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4508,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4508=\"\",\"\",VLOOKUP(F4508,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4508=\"\",\"\",IF(WORKDAY(+A4508,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4508,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4509=\"\",\"\",+IF(+A4509=D4509,+E4509,((+G4509/E4509)^+((NETWORKDAYS(+D4509,A4509,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4509,F4509,Feriados!$A$2:$A$1058)-1))*E4509)))","v":""},{"$f":"IF(A4509=\"\",\"\",+IF(+A4509=D4509,+VLOOKUP(D4509,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4509,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4509=\"\",\"\",+VLOOKUP(+EOMONTH(+F4509,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4509=\"\",\"\",VLOOKUP(D4509,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4509=\"\",\"\",IF(A4509=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4509,-2)+15,Cenários!$A:$D,2,FALSE)>A4509,+VLOOKUP(+EOMONTH(+A4509,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4509,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4509=\"\",\"\",VLOOKUP(F4509,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4509=\"\",\"\",IF(WORKDAY(+A4509,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4509,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4510=\"\",\"\",+IF(+A4510=D4510,+E4510,((+G4510/E4510)^+((NETWORKDAYS(+D4510,A4510,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4510,F4510,Feriados!$A$2:$A$1058)-1))*E4510)))","v":""},{"$f":"IF(A4510=\"\",\"\",+IF(+A4510=D4510,+VLOOKUP(D4510,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4510,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4510=\"\",\"\",+VLOOKUP(+EOMONTH(+F4510,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4510=\"\",\"\",VLOOKUP(D4510,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4510=\"\",\"\",IF(A4510=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4510,-2)+15,Cenários!$A:$D,2,FALSE)>A4510,+VLOOKUP(+EOMONTH(+A4510,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4510,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4510=\"\",\"\",VLOOKUP(F4510,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4510=\"\",\"\",IF(WORKDAY(+A4510,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4510,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4511=\"\",\"\",+IF(+A4511=D4511,+E4511,((+G4511/E4511)^+((NETWORKDAYS(+D4511,A4511,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4511,F4511,Feriados!$A$2:$A$1058)-1))*E4511)))","v":""},{"$f":"IF(A4511=\"\",\"\",+IF(+A4511=D4511,+VLOOKUP(D4511,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4511,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4511=\"\",\"\",+VLOOKUP(+EOMONTH(+F4511,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4511=\"\",\"\",VLOOKUP(D4511,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4511=\"\",\"\",IF(A4511=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4511,-2)+15,Cenários!$A:$D,2,FALSE)>A4511,+VLOOKUP(+EOMONTH(+A4511,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4511,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4511=\"\",\"\",VLOOKUP(F4511,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4511=\"\",\"\",IF(WORKDAY(+A4511,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4511,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4512=\"\",\"\",+IF(+A4512=D4512,+E4512,((+G4512/E4512)^+((NETWORKDAYS(+D4512,A4512,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4512,F4512,Feriados!$A$2:$A$1058)-1))*E4512)))","v":""},{"$f":"IF(A4512=\"\",\"\",+IF(+A4512=D4512,+VLOOKUP(D4512,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4512,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4512=\"\",\"\",+VLOOKUP(+EOMONTH(+F4512,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4512=\"\",\"\",VLOOKUP(D4512,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4512=\"\",\"\",IF(A4512=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4512,-2)+15,Cenários!$A:$D,2,FALSE)>A4512,+VLOOKUP(+EOMONTH(+A4512,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4512,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4512=\"\",\"\",VLOOKUP(F4512,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4512=\"\",\"\",IF(WORKDAY(+A4512,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4512,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4513=\"\",\"\",+IF(+A4513=D4513,+E4513,((+G4513/E4513)^+((NETWORKDAYS(+D4513,A4513,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4513,F4513,Feriados!$A$2:$A$1058)-1))*E4513)))","v":""},{"$f":"IF(A4513=\"\",\"\",+IF(+A4513=D4513,+VLOOKUP(D4513,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4513,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4513=\"\",\"\",+VLOOKUP(+EOMONTH(+F4513,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4513=\"\",\"\",VLOOKUP(D4513,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4513=\"\",\"\",IF(A4513=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4513,-2)+15,Cenários!$A:$D,2,FALSE)>A4513,+VLOOKUP(+EOMONTH(+A4513,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4513,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4513=\"\",\"\",VLOOKUP(F4513,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4513=\"\",\"\",IF(WORKDAY(+A4513,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4513,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4514=\"\",\"\",+IF(+A4514=D4514,+E4514,((+G4514/E4514)^+((NETWORKDAYS(+D4514,A4514,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4514,F4514,Feriados!$A$2:$A$1058)-1))*E4514)))","v":""},{"$f":"IF(A4514=\"\",\"\",+IF(+A4514=D4514,+VLOOKUP(D4514,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4514,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4514=\"\",\"\",+VLOOKUP(+EOMONTH(+F4514,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4514=\"\",\"\",VLOOKUP(D4514,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4514=\"\",\"\",IF(A4514=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4514,-2)+15,Cenários!$A:$D,2,FALSE)>A4514,+VLOOKUP(+EOMONTH(+A4514,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4514,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4514=\"\",\"\",VLOOKUP(F4514,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4514=\"\",\"\",IF(WORKDAY(+A4514,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4514,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4515=\"\",\"\",+IF(+A4515=D4515,+E4515,((+G4515/E4515)^+((NETWORKDAYS(+D4515,A4515,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4515,F4515,Feriados!$A$2:$A$1058)-1))*E4515)))","v":""},{"$f":"IF(A4515=\"\",\"\",+IF(+A4515=D4515,+VLOOKUP(D4515,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4515,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4515=\"\",\"\",+VLOOKUP(+EOMONTH(+F4515,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4515=\"\",\"\",VLOOKUP(D4515,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4515=\"\",\"\",IF(A4515=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4515,-2)+15,Cenários!$A:$D,2,FALSE)>A4515,+VLOOKUP(+EOMONTH(+A4515,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4515,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4515=\"\",\"\",VLOOKUP(F4515,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4515=\"\",\"\",IF(WORKDAY(+A4515,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4515,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4516=\"\",\"\",+IF(+A4516=D4516,+E4516,((+G4516/E4516)^+((NETWORKDAYS(+D4516,A4516,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4516,F4516,Feriados!$A$2:$A$1058)-1))*E4516)))","v":""},{"$f":"IF(A4516=\"\",\"\",+IF(+A4516=D4516,+VLOOKUP(D4516,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4516,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4516=\"\",\"\",+VLOOKUP(+EOMONTH(+F4516,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4516=\"\",\"\",VLOOKUP(D4516,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4516=\"\",\"\",IF(A4516=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4516,-2)+15,Cenários!$A:$D,2,FALSE)>A4516,+VLOOKUP(+EOMONTH(+A4516,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4516,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4516=\"\",\"\",VLOOKUP(F4516,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4516=\"\",\"\",IF(WORKDAY(+A4516,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4516,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4517=\"\",\"\",+IF(+A4517=D4517,+E4517,((+G4517/E4517)^+((NETWORKDAYS(+D4517,A4517,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4517,F4517,Feriados!$A$2:$A$1058)-1))*E4517)))","v":""},{"$f":"IF(A4517=\"\",\"\",+IF(+A4517=D4517,+VLOOKUP(D4517,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4517,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4517=\"\",\"\",+VLOOKUP(+EOMONTH(+F4517,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4517=\"\",\"\",VLOOKUP(D4517,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4517=\"\",\"\",IF(A4517=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4517,-2)+15,Cenários!$A:$D,2,FALSE)>A4517,+VLOOKUP(+EOMONTH(+A4517,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4517,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4517=\"\",\"\",VLOOKUP(F4517,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4517=\"\",\"\",IF(WORKDAY(+A4517,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4517,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4518=\"\",\"\",+IF(+A4518=D4518,+E4518,((+G4518/E4518)^+((NETWORKDAYS(+D4518,A4518,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4518,F4518,Feriados!$A$2:$A$1058)-1))*E4518)))","v":""},{"$f":"IF(A4518=\"\",\"\",+IF(+A4518=D4518,+VLOOKUP(D4518,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4518,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4518=\"\",\"\",+VLOOKUP(+EOMONTH(+F4518,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4518=\"\",\"\",VLOOKUP(D4518,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4518=\"\",\"\",IF(A4518=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4518,-2)+15,Cenários!$A:$D,2,FALSE)>A4518,+VLOOKUP(+EOMONTH(+A4518,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4518,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4518=\"\",\"\",VLOOKUP(F4518,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4518=\"\",\"\",IF(WORKDAY(+A4518,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4518,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4519=\"\",\"\",+IF(+A4519=D4519,+E4519,((+G4519/E4519)^+((NETWORKDAYS(+D4519,A4519,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4519,F4519,Feriados!$A$2:$A$1058)-1))*E4519)))","v":""},{"$f":"IF(A4519=\"\",\"\",+IF(+A4519=D4519,+VLOOKUP(D4519,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4519,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4519=\"\",\"\",+VLOOKUP(+EOMONTH(+F4519,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4519=\"\",\"\",VLOOKUP(D4519,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4519=\"\",\"\",IF(A4519=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4519,-2)+15,Cenários!$A:$D,2,FALSE)>A4519,+VLOOKUP(+EOMONTH(+A4519,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4519,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4519=\"\",\"\",VLOOKUP(F4519,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4519=\"\",\"\",IF(WORKDAY(+A4519,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4519,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4520=\"\",\"\",+IF(+A4520=D4520,+E4520,((+G4520/E4520)^+((NETWORKDAYS(+D4520,A4520,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4520,F4520,Feriados!$A$2:$A$1058)-1))*E4520)))","v":""},{"$f":"IF(A4520=\"\",\"\",+IF(+A4520=D4520,+VLOOKUP(D4520,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4520,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4520=\"\",\"\",+VLOOKUP(+EOMONTH(+F4520,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4520=\"\",\"\",VLOOKUP(D4520,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4520=\"\",\"\",IF(A4520=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4520,-2)+15,Cenários!$A:$D,2,FALSE)>A4520,+VLOOKUP(+EOMONTH(+A4520,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4520,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4520=\"\",\"\",VLOOKUP(F4520,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4520=\"\",\"\",IF(WORKDAY(+A4520,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4520,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4521=\"\",\"\",+IF(+A4521=D4521,+E4521,((+G4521/E4521)^+((NETWORKDAYS(+D4521,A4521,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4521,F4521,Feriados!$A$2:$A$1058)-1))*E4521)))","v":""},{"$f":"IF(A4521=\"\",\"\",+IF(+A4521=D4521,+VLOOKUP(D4521,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4521,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4521=\"\",\"\",+VLOOKUP(+EOMONTH(+F4521,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4521=\"\",\"\",VLOOKUP(D4521,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4521=\"\",\"\",IF(A4521=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4521,-2)+15,Cenários!$A:$D,2,FALSE)>A4521,+VLOOKUP(+EOMONTH(+A4521,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4521,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4521=\"\",\"\",VLOOKUP(F4521,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4521=\"\",\"\",IF(WORKDAY(+A4521,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4521,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4522=\"\",\"\",+IF(+A4522=D4522,+E4522,((+G4522/E4522)^+((NETWORKDAYS(+D4522,A4522,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4522,F4522,Feriados!$A$2:$A$1058)-1))*E4522)))","v":""},{"$f":"IF(A4522=\"\",\"\",+IF(+A4522=D4522,+VLOOKUP(D4522,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4522,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4522=\"\",\"\",+VLOOKUP(+EOMONTH(+F4522,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4522=\"\",\"\",VLOOKUP(D4522,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4522=\"\",\"\",IF(A4522=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4522,-2)+15,Cenários!$A:$D,2,FALSE)>A4522,+VLOOKUP(+EOMONTH(+A4522,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4522,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4522=\"\",\"\",VLOOKUP(F4522,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4522=\"\",\"\",IF(WORKDAY(+A4522,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4522,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4523=\"\",\"\",+IF(+A4523=D4523,+E4523,((+G4523/E4523)^+((NETWORKDAYS(+D4523,A4523,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4523,F4523,Feriados!$A$2:$A$1058)-1))*E4523)))","v":""},{"$f":"IF(A4523=\"\",\"\",+IF(+A4523=D4523,+VLOOKUP(D4523,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4523,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4523=\"\",\"\",+VLOOKUP(+EOMONTH(+F4523,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4523=\"\",\"\",VLOOKUP(D4523,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4523=\"\",\"\",IF(A4523=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4523,-2)+15,Cenários!$A:$D,2,FALSE)>A4523,+VLOOKUP(+EOMONTH(+A4523,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4523,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4523=\"\",\"\",VLOOKUP(F4523,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4523=\"\",\"\",IF(WORKDAY(+A4523,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4523,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4524=\"\",\"\",+IF(+A4524=D4524,+E4524,((+G4524/E4524)^+((NETWORKDAYS(+D4524,A4524,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4524,F4524,Feriados!$A$2:$A$1058)-1))*E4524)))","v":""},{"$f":"IF(A4524=\"\",\"\",+IF(+A4524=D4524,+VLOOKUP(D4524,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4524,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4524=\"\",\"\",+VLOOKUP(+EOMONTH(+F4524,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4524=\"\",\"\",VLOOKUP(D4524,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4524=\"\",\"\",IF(A4524=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4524,-2)+15,Cenários!$A:$D,2,FALSE)>A4524,+VLOOKUP(+EOMONTH(+A4524,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4524,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4524=\"\",\"\",VLOOKUP(F4524,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4524=\"\",\"\",IF(WORKDAY(+A4524,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4524,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4525=\"\",\"\",+IF(+A4525=D4525,+E4525,((+G4525/E4525)^+((NETWORKDAYS(+D4525,A4525,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4525,F4525,Feriados!$A$2:$A$1058)-1))*E4525)))","v":""},{"$f":"IF(A4525=\"\",\"\",+IF(+A4525=D4525,+VLOOKUP(D4525,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4525,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4525=\"\",\"\",+VLOOKUP(+EOMONTH(+F4525,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4525=\"\",\"\",VLOOKUP(D4525,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4525=\"\",\"\",IF(A4525=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4525,-2)+15,Cenários!$A:$D,2,FALSE)>A4525,+VLOOKUP(+EOMONTH(+A4525,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4525,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4525=\"\",\"\",VLOOKUP(F4525,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4525=\"\",\"\",IF(WORKDAY(+A4525,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4525,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4526=\"\",\"\",+IF(+A4526=D4526,+E4526,((+G4526/E4526)^+((NETWORKDAYS(+D4526,A4526,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4526,F4526,Feriados!$A$2:$A$1058)-1))*E4526)))","v":""},{"$f":"IF(A4526=\"\",\"\",+IF(+A4526=D4526,+VLOOKUP(D4526,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4526,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4526=\"\",\"\",+VLOOKUP(+EOMONTH(+F4526,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4526=\"\",\"\",VLOOKUP(D4526,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4526=\"\",\"\",IF(A4526=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4526,-2)+15,Cenários!$A:$D,2,FALSE)>A4526,+VLOOKUP(+EOMONTH(+A4526,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4526,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4526=\"\",\"\",VLOOKUP(F4526,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4526=\"\",\"\",IF(WORKDAY(+A4526,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4526,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4527=\"\",\"\",+IF(+A4527=D4527,+E4527,((+G4527/E4527)^+((NETWORKDAYS(+D4527,A4527,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4527,F4527,Feriados!$A$2:$A$1058)-1))*E4527)))","v":""},{"$f":"IF(A4527=\"\",\"\",+IF(+A4527=D4527,+VLOOKUP(D4527,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4527,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4527=\"\",\"\",+VLOOKUP(+EOMONTH(+F4527,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4527=\"\",\"\",VLOOKUP(D4527,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4527=\"\",\"\",IF(A4527=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4527,-2)+15,Cenários!$A:$D,2,FALSE)>A4527,+VLOOKUP(+EOMONTH(+A4527,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4527,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4527=\"\",\"\",VLOOKUP(F4527,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4527=\"\",\"\",IF(WORKDAY(+A4527,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4527,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4528=\"\",\"\",+IF(+A4528=D4528,+E4528,((+G4528/E4528)^+((NETWORKDAYS(+D4528,A4528,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4528,F4528,Feriados!$A$2:$A$1058)-1))*E4528)))","v":""},{"$f":"IF(A4528=\"\",\"\",+IF(+A4528=D4528,+VLOOKUP(D4528,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4528,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4528=\"\",\"\",+VLOOKUP(+EOMONTH(+F4528,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4528=\"\",\"\",VLOOKUP(D4528,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4528=\"\",\"\",IF(A4528=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4528,-2)+15,Cenários!$A:$D,2,FALSE)>A4528,+VLOOKUP(+EOMONTH(+A4528,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4528,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4528=\"\",\"\",VLOOKUP(F4528,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4528=\"\",\"\",IF(WORKDAY(+A4528,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4528,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4529=\"\",\"\",+IF(+A4529=D4529,+E4529,((+G4529/E4529)^+((NETWORKDAYS(+D4529,A4529,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4529,F4529,Feriados!$A$2:$A$1058)-1))*E4529)))","v":""},{"$f":"IF(A4529=\"\",\"\",+IF(+A4529=D4529,+VLOOKUP(D4529,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4529,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4529=\"\",\"\",+VLOOKUP(+EOMONTH(+F4529,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4529=\"\",\"\",VLOOKUP(D4529,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4529=\"\",\"\",IF(A4529=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4529,-2)+15,Cenários!$A:$D,2,FALSE)>A4529,+VLOOKUP(+EOMONTH(+A4529,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4529,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4529=\"\",\"\",VLOOKUP(F4529,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4529=\"\",\"\",IF(WORKDAY(+A4529,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4529,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4530=\"\",\"\",+IF(+A4530=D4530,+E4530,((+G4530/E4530)^+((NETWORKDAYS(+D4530,A4530,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4530,F4530,Feriados!$A$2:$A$1058)-1))*E4530)))","v":""},{"$f":"IF(A4530=\"\",\"\",+IF(+A4530=D4530,+VLOOKUP(D4530,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4530,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4530=\"\",\"\",+VLOOKUP(+EOMONTH(+F4530,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4530=\"\",\"\",VLOOKUP(D4530,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4530=\"\",\"\",IF(A4530=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4530,-2)+15,Cenários!$A:$D,2,FALSE)>A4530,+VLOOKUP(+EOMONTH(+A4530,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4530,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4530=\"\",\"\",VLOOKUP(F4530,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4530=\"\",\"\",IF(WORKDAY(+A4530,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4530,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4531=\"\",\"\",+IF(+A4531=D4531,+E4531,((+G4531/E4531)^+((NETWORKDAYS(+D4531,A4531,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4531,F4531,Feriados!$A$2:$A$1058)-1))*E4531)))","v":""},{"$f":"IF(A4531=\"\",\"\",+IF(+A4531=D4531,+VLOOKUP(D4531,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4531,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4531=\"\",\"\",+VLOOKUP(+EOMONTH(+F4531,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4531=\"\",\"\",VLOOKUP(D4531,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4531=\"\",\"\",IF(A4531=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4531,-2)+15,Cenários!$A:$D,2,FALSE)>A4531,+VLOOKUP(+EOMONTH(+A4531,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4531,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4531=\"\",\"\",VLOOKUP(F4531,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4531=\"\",\"\",IF(WORKDAY(+A4531,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4531,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4532=\"\",\"\",+IF(+A4532=D4532,+E4532,((+G4532/E4532)^+((NETWORKDAYS(+D4532,A4532,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4532,F4532,Feriados!$A$2:$A$1058)-1))*E4532)))","v":""},{"$f":"IF(A4532=\"\",\"\",+IF(+A4532=D4532,+VLOOKUP(D4532,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4532,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4532=\"\",\"\",+VLOOKUP(+EOMONTH(+F4532,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4532=\"\",\"\",VLOOKUP(D4532,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4532=\"\",\"\",IF(A4532=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4532,-2)+15,Cenários!$A:$D,2,FALSE)>A4532,+VLOOKUP(+EOMONTH(+A4532,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4532,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4532=\"\",\"\",VLOOKUP(F4532,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4532=\"\",\"\",IF(WORKDAY(+A4532,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4532,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4533=\"\",\"\",+IF(+A4533=D4533,+E4533,((+G4533/E4533)^+((NETWORKDAYS(+D4533,A4533,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4533,F4533,Feriados!$A$2:$A$1058)-1))*E4533)))","v":""},{"$f":"IF(A4533=\"\",\"\",+IF(+A4533=D4533,+VLOOKUP(D4533,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4533,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4533=\"\",\"\",+VLOOKUP(+EOMONTH(+F4533,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4533=\"\",\"\",VLOOKUP(D4533,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4533=\"\",\"\",IF(A4533=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4533,-2)+15,Cenários!$A:$D,2,FALSE)>A4533,+VLOOKUP(+EOMONTH(+A4533,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4533,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4533=\"\",\"\",VLOOKUP(F4533,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4533=\"\",\"\",IF(WORKDAY(+A4533,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4533,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4534=\"\",\"\",+IF(+A4534=D4534,+E4534,((+G4534/E4534)^+((NETWORKDAYS(+D4534,A4534,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4534,F4534,Feriados!$A$2:$A$1058)-1))*E4534)))","v":""},{"$f":"IF(A4534=\"\",\"\",+IF(+A4534=D4534,+VLOOKUP(D4534,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4534,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4534=\"\",\"\",+VLOOKUP(+EOMONTH(+F4534,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4534=\"\",\"\",VLOOKUP(D4534,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4534=\"\",\"\",IF(A4534=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4534,-2)+15,Cenários!$A:$D,2,FALSE)>A4534,+VLOOKUP(+EOMONTH(+A4534,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4534,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4534=\"\",\"\",VLOOKUP(F4534,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4534=\"\",\"\",IF(WORKDAY(+A4534,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4534,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4535=\"\",\"\",+IF(+A4535=D4535,+E4535,((+G4535/E4535)^+((NETWORKDAYS(+D4535,A4535,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4535,F4535,Feriados!$A$2:$A$1058)-1))*E4535)))","v":""},{"$f":"IF(A4535=\"\",\"\",+IF(+A4535=D4535,+VLOOKUP(D4535,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4535,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4535=\"\",\"\",+VLOOKUP(+EOMONTH(+F4535,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4535=\"\",\"\",VLOOKUP(D4535,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4535=\"\",\"\",IF(A4535=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4535,-2)+15,Cenários!$A:$D,2,FALSE)>A4535,+VLOOKUP(+EOMONTH(+A4535,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4535,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4535=\"\",\"\",VLOOKUP(F4535,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4535=\"\",\"\",IF(WORKDAY(+A4535,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4535,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4536=\"\",\"\",+IF(+A4536=D4536,+E4536,((+G4536/E4536)^+((NETWORKDAYS(+D4536,A4536,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4536,F4536,Feriados!$A$2:$A$1058)-1))*E4536)))","v":""},{"$f":"IF(A4536=\"\",\"\",+IF(+A4536=D4536,+VLOOKUP(D4536,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4536,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4536=\"\",\"\",+VLOOKUP(+EOMONTH(+F4536,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4536=\"\",\"\",VLOOKUP(D4536,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4536=\"\",\"\",IF(A4536=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4536,-2)+15,Cenários!$A:$D,2,FALSE)>A4536,+VLOOKUP(+EOMONTH(+A4536,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4536,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4536=\"\",\"\",VLOOKUP(F4536,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4536=\"\",\"\",IF(WORKDAY(+A4536,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4536,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4537=\"\",\"\",+IF(+A4537=D4537,+E4537,((+G4537/E4537)^+((NETWORKDAYS(+D4537,A4537,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4537,F4537,Feriados!$A$2:$A$1058)-1))*E4537)))","v":""},{"$f":"IF(A4537=\"\",\"\",+IF(+A4537=D4537,+VLOOKUP(D4537,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4537,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4537=\"\",\"\",+VLOOKUP(+EOMONTH(+F4537,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4537=\"\",\"\",VLOOKUP(D4537,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4537=\"\",\"\",IF(A4537=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4537,-2)+15,Cenários!$A:$D,2,FALSE)>A4537,+VLOOKUP(+EOMONTH(+A4537,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4537,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4537=\"\",\"\",VLOOKUP(F4537,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4537=\"\",\"\",IF(WORKDAY(+A4537,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4537,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4538=\"\",\"\",+IF(+A4538=D4538,+E4538,((+G4538/E4538)^+((NETWORKDAYS(+D4538,A4538,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4538,F4538,Feriados!$A$2:$A$1058)-1))*E4538)))","v":""},{"$f":"IF(A4538=\"\",\"\",+IF(+A4538=D4538,+VLOOKUP(D4538,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4538,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4538=\"\",\"\",+VLOOKUP(+EOMONTH(+F4538,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4538=\"\",\"\",VLOOKUP(D4538,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4538=\"\",\"\",IF(A4538=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4538,-2)+15,Cenários!$A:$D,2,FALSE)>A4538,+VLOOKUP(+EOMONTH(+A4538,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4538,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4538=\"\",\"\",VLOOKUP(F4538,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4538=\"\",\"\",IF(WORKDAY(+A4538,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4538,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4539=\"\",\"\",+IF(+A4539=D4539,+E4539,((+G4539/E4539)^+((NETWORKDAYS(+D4539,A4539,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4539,F4539,Feriados!$A$2:$A$1058)-1))*E4539)))","v":""},{"$f":"IF(A4539=\"\",\"\",+IF(+A4539=D4539,+VLOOKUP(D4539,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4539,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4539=\"\",\"\",+VLOOKUP(+EOMONTH(+F4539,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4539=\"\",\"\",VLOOKUP(D4539,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4539=\"\",\"\",IF(A4539=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4539,-2)+15,Cenários!$A:$D,2,FALSE)>A4539,+VLOOKUP(+EOMONTH(+A4539,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4539,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4539=\"\",\"\",VLOOKUP(F4539,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4539=\"\",\"\",IF(WORKDAY(+A4539,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4539,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4540=\"\",\"\",+IF(+A4540=D4540,+E4540,((+G4540/E4540)^+((NETWORKDAYS(+D4540,A4540,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4540,F4540,Feriados!$A$2:$A$1058)-1))*E4540)))","v":""},{"$f":"IF(A4540=\"\",\"\",+IF(+A4540=D4540,+VLOOKUP(D4540,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4540,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4540=\"\",\"\",+VLOOKUP(+EOMONTH(+F4540,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4540=\"\",\"\",VLOOKUP(D4540,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4540=\"\",\"\",IF(A4540=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4540,-2)+15,Cenários!$A:$D,2,FALSE)>A4540,+VLOOKUP(+EOMONTH(+A4540,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4540,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4540=\"\",\"\",VLOOKUP(F4540,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4540=\"\",\"\",IF(WORKDAY(+A4540,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4540,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4541=\"\",\"\",+IF(+A4541=D4541,+E4541,((+G4541/E4541)^+((NETWORKDAYS(+D4541,A4541,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4541,F4541,Feriados!$A$2:$A$1058)-1))*E4541)))","v":""},{"$f":"IF(A4541=\"\",\"\",+IF(+A4541=D4541,+VLOOKUP(D4541,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4541,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4541=\"\",\"\",+VLOOKUP(+EOMONTH(+F4541,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4541=\"\",\"\",VLOOKUP(D4541,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4541=\"\",\"\",IF(A4541=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4541,-2)+15,Cenários!$A:$D,2,FALSE)>A4541,+VLOOKUP(+EOMONTH(+A4541,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4541,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4541=\"\",\"\",VLOOKUP(F4541,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4541=\"\",\"\",IF(WORKDAY(+A4541,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4541,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4542=\"\",\"\",+IF(+A4542=D4542,+E4542,((+G4542/E4542)^+((NETWORKDAYS(+D4542,A4542,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4542,F4542,Feriados!$A$2:$A$1058)-1))*E4542)))","v":""},{"$f":"IF(A4542=\"\",\"\",+IF(+A4542=D4542,+VLOOKUP(D4542,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4542,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4542=\"\",\"\",+VLOOKUP(+EOMONTH(+F4542,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4542=\"\",\"\",VLOOKUP(D4542,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4542=\"\",\"\",IF(A4542=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4542,-2)+15,Cenários!$A:$D,2,FALSE)>A4542,+VLOOKUP(+EOMONTH(+A4542,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4542,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4542=\"\",\"\",VLOOKUP(F4542,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4542=\"\",\"\",IF(WORKDAY(+A4542,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4542,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4543=\"\",\"\",+IF(+A4543=D4543,+E4543,((+G4543/E4543)^+((NETWORKDAYS(+D4543,A4543,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4543,F4543,Feriados!$A$2:$A$1058)-1))*E4543)))","v":""},{"$f":"IF(A4543=\"\",\"\",+IF(+A4543=D4543,+VLOOKUP(D4543,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4543,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4543=\"\",\"\",+VLOOKUP(+EOMONTH(+F4543,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4543=\"\",\"\",VLOOKUP(D4543,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4543=\"\",\"\",IF(A4543=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4543,-2)+15,Cenários!$A:$D,2,FALSE)>A4543,+VLOOKUP(+EOMONTH(+A4543,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4543,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4543=\"\",\"\",VLOOKUP(F4543,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4543=\"\",\"\",IF(WORKDAY(+A4543,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4543,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4544=\"\",\"\",+IF(+A4544=D4544,+E4544,((+G4544/E4544)^+((NETWORKDAYS(+D4544,A4544,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4544,F4544,Feriados!$A$2:$A$1058)-1))*E4544)))","v":""},{"$f":"IF(A4544=\"\",\"\",+IF(+A4544=D4544,+VLOOKUP(D4544,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4544,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4544=\"\",\"\",+VLOOKUP(+EOMONTH(+F4544,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4544=\"\",\"\",VLOOKUP(D4544,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4544=\"\",\"\",IF(A4544=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4544,-2)+15,Cenários!$A:$D,2,FALSE)>A4544,+VLOOKUP(+EOMONTH(+A4544,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4544,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4544=\"\",\"\",VLOOKUP(F4544,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4544=\"\",\"\",IF(WORKDAY(+A4544,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4544,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4545=\"\",\"\",+IF(+A4545=D4545,+E4545,((+G4545/E4545)^+((NETWORKDAYS(+D4545,A4545,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4545,F4545,Feriados!$A$2:$A$1058)-1))*E4545)))","v":""},{"$f":"IF(A4545=\"\",\"\",+IF(+A4545=D4545,+VLOOKUP(D4545,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4545,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4545=\"\",\"\",+VLOOKUP(+EOMONTH(+F4545,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4545=\"\",\"\",VLOOKUP(D4545,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4545=\"\",\"\",IF(A4545=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4545,-2)+15,Cenários!$A:$D,2,FALSE)>A4545,+VLOOKUP(+EOMONTH(+A4545,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4545,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4545=\"\",\"\",VLOOKUP(F4545,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4545=\"\",\"\",IF(WORKDAY(+A4545,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4545,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4546=\"\",\"\",+IF(+A4546=D4546,+E4546,((+G4546/E4546)^+((NETWORKDAYS(+D4546,A4546,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4546,F4546,Feriados!$A$2:$A$1058)-1))*E4546)))","v":""},{"$f":"IF(A4546=\"\",\"\",+IF(+A4546=D4546,+VLOOKUP(D4546,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4546,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4546=\"\",\"\",+VLOOKUP(+EOMONTH(+F4546,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4546=\"\",\"\",VLOOKUP(D4546,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4546=\"\",\"\",IF(A4546=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4546,-2)+15,Cenários!$A:$D,2,FALSE)>A4546,+VLOOKUP(+EOMONTH(+A4546,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4546,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4546=\"\",\"\",VLOOKUP(F4546,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4546=\"\",\"\",IF(WORKDAY(+A4546,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4546,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4547=\"\",\"\",+IF(+A4547=D4547,+E4547,((+G4547/E4547)^+((NETWORKDAYS(+D4547,A4547,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4547,F4547,Feriados!$A$2:$A$1058)-1))*E4547)))","v":""},{"$f":"IF(A4547=\"\",\"\",+IF(+A4547=D4547,+VLOOKUP(D4547,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4547,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4547=\"\",\"\",+VLOOKUP(+EOMONTH(+F4547,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4547=\"\",\"\",VLOOKUP(D4547,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4547=\"\",\"\",IF(A4547=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4547,-2)+15,Cenários!$A:$D,2,FALSE)>A4547,+VLOOKUP(+EOMONTH(+A4547,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4547,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4547=\"\",\"\",VLOOKUP(F4547,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4547=\"\",\"\",IF(WORKDAY(+A4547,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4547,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4548=\"\",\"\",+IF(+A4548=D4548,+E4548,((+G4548/E4548)^+((NETWORKDAYS(+D4548,A4548,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4548,F4548,Feriados!$A$2:$A$1058)-1))*E4548)))","v":""},{"$f":"IF(A4548=\"\",\"\",+IF(+A4548=D4548,+VLOOKUP(D4548,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4548,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4548=\"\",\"\",+VLOOKUP(+EOMONTH(+F4548,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4548=\"\",\"\",VLOOKUP(D4548,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4548=\"\",\"\",IF(A4548=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4548,-2)+15,Cenários!$A:$D,2,FALSE)>A4548,+VLOOKUP(+EOMONTH(+A4548,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4548,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4548=\"\",\"\",VLOOKUP(F4548,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4548=\"\",\"\",IF(WORKDAY(+A4548,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4548,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4549=\"\",\"\",+IF(+A4549=D4549,+E4549,((+G4549/E4549)^+((NETWORKDAYS(+D4549,A4549,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4549,F4549,Feriados!$A$2:$A$1058)-1))*E4549)))","v":""},{"$f":"IF(A4549=\"\",\"\",+IF(+A4549=D4549,+VLOOKUP(D4549,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4549,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4549=\"\",\"\",+VLOOKUP(+EOMONTH(+F4549,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4549=\"\",\"\",VLOOKUP(D4549,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4549=\"\",\"\",IF(A4549=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4549,-2)+15,Cenários!$A:$D,2,FALSE)>A4549,+VLOOKUP(+EOMONTH(+A4549,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4549,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4549=\"\",\"\",VLOOKUP(F4549,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4549=\"\",\"\",IF(WORKDAY(+A4549,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4549,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4550=\"\",\"\",+IF(+A4550=D4550,+E4550,((+G4550/E4550)^+((NETWORKDAYS(+D4550,A4550,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4550,F4550,Feriados!$A$2:$A$1058)-1))*E4550)))","v":""},{"$f":"IF(A4550=\"\",\"\",+IF(+A4550=D4550,+VLOOKUP(D4550,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4550,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4550=\"\",\"\",+VLOOKUP(+EOMONTH(+F4550,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4550=\"\",\"\",VLOOKUP(D4550,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4550=\"\",\"\",IF(A4550=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4550,-2)+15,Cenários!$A:$D,2,FALSE)>A4550,+VLOOKUP(+EOMONTH(+A4550,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4550,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4550=\"\",\"\",VLOOKUP(F4550,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4550=\"\",\"\",IF(WORKDAY(+A4550,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4550,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4551=\"\",\"\",+IF(+A4551=D4551,+E4551,((+G4551/E4551)^+((NETWORKDAYS(+D4551,A4551,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4551,F4551,Feriados!$A$2:$A$1058)-1))*E4551)))","v":""},{"$f":"IF(A4551=\"\",\"\",+IF(+A4551=D4551,+VLOOKUP(D4551,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4551,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4551=\"\",\"\",+VLOOKUP(+EOMONTH(+F4551,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4551=\"\",\"\",VLOOKUP(D4551,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4551=\"\",\"\",IF(A4551=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4551,-2)+15,Cenários!$A:$D,2,FALSE)>A4551,+VLOOKUP(+EOMONTH(+A4551,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4551,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4551=\"\",\"\",VLOOKUP(F4551,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4551=\"\",\"\",IF(WORKDAY(+A4551,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4551,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4552=\"\",\"\",+IF(+A4552=D4552,+E4552,((+G4552/E4552)^+((NETWORKDAYS(+D4552,A4552,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4552,F4552,Feriados!$A$2:$A$1058)-1))*E4552)))","v":""},{"$f":"IF(A4552=\"\",\"\",+IF(+A4552=D4552,+VLOOKUP(D4552,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4552,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4552=\"\",\"\",+VLOOKUP(+EOMONTH(+F4552,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4552=\"\",\"\",VLOOKUP(D4552,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4552=\"\",\"\",IF(A4552=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4552,-2)+15,Cenários!$A:$D,2,FALSE)>A4552,+VLOOKUP(+EOMONTH(+A4552,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4552,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4552=\"\",\"\",VLOOKUP(F4552,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4552=\"\",\"\",IF(WORKDAY(+A4552,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4552,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4553=\"\",\"\",+IF(+A4553=D4553,+E4553,((+G4553/E4553)^+((NETWORKDAYS(+D4553,A4553,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4553,F4553,Feriados!$A$2:$A$1058)-1))*E4553)))","v":""},{"$f":"IF(A4553=\"\",\"\",+IF(+A4553=D4553,+VLOOKUP(D4553,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4553,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4553=\"\",\"\",+VLOOKUP(+EOMONTH(+F4553,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4553=\"\",\"\",VLOOKUP(D4553,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4553=\"\",\"\",IF(A4553=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4553,-2)+15,Cenários!$A:$D,2,FALSE)>A4553,+VLOOKUP(+EOMONTH(+A4553,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4553,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4553=\"\",\"\",VLOOKUP(F4553,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4553=\"\",\"\",IF(WORKDAY(+A4553,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4553,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4554=\"\",\"\",+IF(+A4554=D4554,+E4554,((+G4554/E4554)^+((NETWORKDAYS(+D4554,A4554,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4554,F4554,Feriados!$A$2:$A$1058)-1))*E4554)))","v":""},{"$f":"IF(A4554=\"\",\"\",+IF(+A4554=D4554,+VLOOKUP(D4554,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4554,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4554=\"\",\"\",+VLOOKUP(+EOMONTH(+F4554,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4554=\"\",\"\",VLOOKUP(D4554,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4554=\"\",\"\",IF(A4554=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4554,-2)+15,Cenários!$A:$D,2,FALSE)>A4554,+VLOOKUP(+EOMONTH(+A4554,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4554,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4554=\"\",\"\",VLOOKUP(F4554,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4554=\"\",\"\",IF(WORKDAY(+A4554,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4554,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4555=\"\",\"\",+IF(+A4555=D4555,+E4555,((+G4555/E4555)^+((NETWORKDAYS(+D4555,A4555,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4555,F4555,Feriados!$A$2:$A$1058)-1))*E4555)))","v":""},{"$f":"IF(A4555=\"\",\"\",+IF(+A4555=D4555,+VLOOKUP(D4555,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4555,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4555=\"\",\"\",+VLOOKUP(+EOMONTH(+F4555,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4555=\"\",\"\",VLOOKUP(D4555,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4555=\"\",\"\",IF(A4555=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4555,-2)+15,Cenários!$A:$D,2,FALSE)>A4555,+VLOOKUP(+EOMONTH(+A4555,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4555,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4555=\"\",\"\",VLOOKUP(F4555,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4555=\"\",\"\",IF(WORKDAY(+A4555,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4555,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4556=\"\",\"\",+IF(+A4556=D4556,+E4556,((+G4556/E4556)^+((NETWORKDAYS(+D4556,A4556,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4556,F4556,Feriados!$A$2:$A$1058)-1))*E4556)))","v":""},{"$f":"IF(A4556=\"\",\"\",+IF(+A4556=D4556,+VLOOKUP(D4556,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4556,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4556=\"\",\"\",+VLOOKUP(+EOMONTH(+F4556,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4556=\"\",\"\",VLOOKUP(D4556,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4556=\"\",\"\",IF(A4556=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4556,-2)+15,Cenários!$A:$D,2,FALSE)>A4556,+VLOOKUP(+EOMONTH(+A4556,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4556,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4556=\"\",\"\",VLOOKUP(F4556,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4556=\"\",\"\",IF(WORKDAY(+A4556,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4556,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4557=\"\",\"\",+IF(+A4557=D4557,+E4557,((+G4557/E4557)^+((NETWORKDAYS(+D4557,A4557,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4557,F4557,Feriados!$A$2:$A$1058)-1))*E4557)))","v":""},{"$f":"IF(A4557=\"\",\"\",+IF(+A4557=D4557,+VLOOKUP(D4557,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4557,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4557=\"\",\"\",+VLOOKUP(+EOMONTH(+F4557,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4557=\"\",\"\",VLOOKUP(D4557,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4557=\"\",\"\",IF(A4557=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4557,-2)+15,Cenários!$A:$D,2,FALSE)>A4557,+VLOOKUP(+EOMONTH(+A4557,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4557,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4557=\"\",\"\",VLOOKUP(F4557,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4557=\"\",\"\",IF(WORKDAY(+A4557,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4557,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4558=\"\",\"\",+IF(+A4558=D4558,+E4558,((+G4558/E4558)^+((NETWORKDAYS(+D4558,A4558,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4558,F4558,Feriados!$A$2:$A$1058)-1))*E4558)))","v":""},{"$f":"IF(A4558=\"\",\"\",+IF(+A4558=D4558,+VLOOKUP(D4558,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4558,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4558=\"\",\"\",+VLOOKUP(+EOMONTH(+F4558,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4558=\"\",\"\",VLOOKUP(D4558,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4558=\"\",\"\",IF(A4558=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4558,-2)+15,Cenários!$A:$D,2,FALSE)>A4558,+VLOOKUP(+EOMONTH(+A4558,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4558,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4558=\"\",\"\",VLOOKUP(F4558,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4558=\"\",\"\",IF(WORKDAY(+A4558,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4558,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4559=\"\",\"\",+IF(+A4559=D4559,+E4559,((+G4559/E4559)^+((NETWORKDAYS(+D4559,A4559,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4559,F4559,Feriados!$A$2:$A$1058)-1))*E4559)))","v":""},{"$f":"IF(A4559=\"\",\"\",+IF(+A4559=D4559,+VLOOKUP(D4559,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4559,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4559=\"\",\"\",+VLOOKUP(+EOMONTH(+F4559,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4559=\"\",\"\",VLOOKUP(D4559,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4559=\"\",\"\",IF(A4559=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4559,-2)+15,Cenários!$A:$D,2,FALSE)>A4559,+VLOOKUP(+EOMONTH(+A4559,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4559,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4559=\"\",\"\",VLOOKUP(F4559,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4559=\"\",\"\",IF(WORKDAY(+A4559,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4559,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4560=\"\",\"\",+IF(+A4560=D4560,+E4560,((+G4560/E4560)^+((NETWORKDAYS(+D4560,A4560,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4560,F4560,Feriados!$A$2:$A$1058)-1))*E4560)))","v":""},{"$f":"IF(A4560=\"\",\"\",+IF(+A4560=D4560,+VLOOKUP(D4560,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4560,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4560=\"\",\"\",+VLOOKUP(+EOMONTH(+F4560,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4560=\"\",\"\",VLOOKUP(D4560,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4560=\"\",\"\",IF(A4560=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4560,-2)+15,Cenários!$A:$D,2,FALSE)>A4560,+VLOOKUP(+EOMONTH(+A4560,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4560,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4560=\"\",\"\",VLOOKUP(F4560,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4560=\"\",\"\",IF(WORKDAY(+A4560,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4560,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4561=\"\",\"\",+IF(+A4561=D4561,+E4561,((+G4561/E4561)^+((NETWORKDAYS(+D4561,A4561,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4561,F4561,Feriados!$A$2:$A$1058)-1))*E4561)))","v":""},{"$f":"IF(A4561=\"\",\"\",+IF(+A4561=D4561,+VLOOKUP(D4561,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4561,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4561=\"\",\"\",+VLOOKUP(+EOMONTH(+F4561,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4561=\"\",\"\",VLOOKUP(D4561,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4561=\"\",\"\",IF(A4561=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4561,-2)+15,Cenários!$A:$D,2,FALSE)>A4561,+VLOOKUP(+EOMONTH(+A4561,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4561,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4561=\"\",\"\",VLOOKUP(F4561,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4561=\"\",\"\",IF(WORKDAY(+A4561,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4561,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4562=\"\",\"\",+IF(+A4562=D4562,+E4562,((+G4562/E4562)^+((NETWORKDAYS(+D4562,A4562,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4562,F4562,Feriados!$A$2:$A$1058)-1))*E4562)))","v":""},{"$f":"IF(A4562=\"\",\"\",+IF(+A4562=D4562,+VLOOKUP(D4562,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4562,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4562=\"\",\"\",+VLOOKUP(+EOMONTH(+F4562,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4562=\"\",\"\",VLOOKUP(D4562,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4562=\"\",\"\",IF(A4562=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4562,-2)+15,Cenários!$A:$D,2,FALSE)>A4562,+VLOOKUP(+EOMONTH(+A4562,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4562,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4562=\"\",\"\",VLOOKUP(F4562,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4562=\"\",\"\",IF(WORKDAY(+A4562,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4562,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4563=\"\",\"\",+IF(+A4563=D4563,+E4563,((+G4563/E4563)^+((NETWORKDAYS(+D4563,A4563,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4563,F4563,Feriados!$A$2:$A$1058)-1))*E4563)))","v":""},{"$f":"IF(A4563=\"\",\"\",+IF(+A4563=D4563,+VLOOKUP(D4563,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4563,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4563=\"\",\"\",+VLOOKUP(+EOMONTH(+F4563,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4563=\"\",\"\",VLOOKUP(D4563,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4563=\"\",\"\",IF(A4563=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4563,-2)+15,Cenários!$A:$D,2,FALSE)>A4563,+VLOOKUP(+EOMONTH(+A4563,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4563,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4563=\"\",\"\",VLOOKUP(F4563,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4563=\"\",\"\",IF(WORKDAY(+A4563,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4563,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4564=\"\",\"\",+IF(+A4564=D4564,+E4564,((+G4564/E4564)^+((NETWORKDAYS(+D4564,A4564,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4564,F4564,Feriados!$A$2:$A$1058)-1))*E4564)))","v":""},{"$f":"IF(A4564=\"\",\"\",+IF(+A4564=D4564,+VLOOKUP(D4564,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4564,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4564=\"\",\"\",+VLOOKUP(+EOMONTH(+F4564,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4564=\"\",\"\",VLOOKUP(D4564,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4564=\"\",\"\",IF(A4564=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4564,-2)+15,Cenários!$A:$D,2,FALSE)>A4564,+VLOOKUP(+EOMONTH(+A4564,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4564,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4564=\"\",\"\",VLOOKUP(F4564,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4564=\"\",\"\",IF(WORKDAY(+A4564,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4564,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4565=\"\",\"\",+IF(+A4565=D4565,+E4565,((+G4565/E4565)^+((NETWORKDAYS(+D4565,A4565,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4565,F4565,Feriados!$A$2:$A$1058)-1))*E4565)))","v":""},{"$f":"IF(A4565=\"\",\"\",+IF(+A4565=D4565,+VLOOKUP(D4565,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4565,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4565=\"\",\"\",+VLOOKUP(+EOMONTH(+F4565,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4565=\"\",\"\",VLOOKUP(D4565,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4565=\"\",\"\",IF(A4565=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4565,-2)+15,Cenários!$A:$D,2,FALSE)>A4565,+VLOOKUP(+EOMONTH(+A4565,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4565,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4565=\"\",\"\",VLOOKUP(F4565,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4565=\"\",\"\",IF(WORKDAY(+A4565,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4565,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4566=\"\",\"\",+IF(+A4566=D4566,+E4566,((+G4566/E4566)^+((NETWORKDAYS(+D4566,A4566,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4566,F4566,Feriados!$A$2:$A$1058)-1))*E4566)))","v":""},{"$f":"IF(A4566=\"\",\"\",+IF(+A4566=D4566,+VLOOKUP(D4566,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4566,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4566=\"\",\"\",+VLOOKUP(+EOMONTH(+F4566,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4566=\"\",\"\",VLOOKUP(D4566,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4566=\"\",\"\",IF(A4566=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4566,-2)+15,Cenários!$A:$D,2,FALSE)>A4566,+VLOOKUP(+EOMONTH(+A4566,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4566,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4566=\"\",\"\",VLOOKUP(F4566,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4566=\"\",\"\",IF(WORKDAY(+A4566,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4566,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4567=\"\",\"\",+IF(+A4567=D4567,+E4567,((+G4567/E4567)^+((NETWORKDAYS(+D4567,A4567,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4567,F4567,Feriados!$A$2:$A$1058)-1))*E4567)))","v":""},{"$f":"IF(A4567=\"\",\"\",+IF(+A4567=D4567,+VLOOKUP(D4567,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4567,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4567=\"\",\"\",+VLOOKUP(+EOMONTH(+F4567,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4567=\"\",\"\",VLOOKUP(D4567,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4567=\"\",\"\",IF(A4567=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4567,-2)+15,Cenários!$A:$D,2,FALSE)>A4567,+VLOOKUP(+EOMONTH(+A4567,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4567,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4567=\"\",\"\",VLOOKUP(F4567,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4567=\"\",\"\",IF(WORKDAY(+A4567,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4567,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4568=\"\",\"\",+IF(+A4568=D4568,+E4568,((+G4568/E4568)^+((NETWORKDAYS(+D4568,A4568,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4568,F4568,Feriados!$A$2:$A$1058)-1))*E4568)))","v":""},{"$f":"IF(A4568=\"\",\"\",+IF(+A4568=D4568,+VLOOKUP(D4568,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4568,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4568=\"\",\"\",+VLOOKUP(+EOMONTH(+F4568,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4568=\"\",\"\",VLOOKUP(D4568,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4568=\"\",\"\",IF(A4568=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4568,-2)+15,Cenários!$A:$D,2,FALSE)>A4568,+VLOOKUP(+EOMONTH(+A4568,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4568,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4568=\"\",\"\",VLOOKUP(F4568,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4568=\"\",\"\",IF(WORKDAY(+A4568,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4568,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4569=\"\",\"\",+IF(+A4569=D4569,+E4569,((+G4569/E4569)^+((NETWORKDAYS(+D4569,A4569,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4569,F4569,Feriados!$A$2:$A$1058)-1))*E4569)))","v":""},{"$f":"IF(A4569=\"\",\"\",+IF(+A4569=D4569,+VLOOKUP(D4569,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4569,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4569=\"\",\"\",+VLOOKUP(+EOMONTH(+F4569,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4569=\"\",\"\",VLOOKUP(D4569,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4569=\"\",\"\",IF(A4569=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4569,-2)+15,Cenários!$A:$D,2,FALSE)>A4569,+VLOOKUP(+EOMONTH(+A4569,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4569,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4569=\"\",\"\",VLOOKUP(F4569,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4569=\"\",\"\",IF(WORKDAY(+A4569,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4569,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4570=\"\",\"\",+IF(+A4570=D4570,+E4570,((+G4570/E4570)^+((NETWORKDAYS(+D4570,A4570,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4570,F4570,Feriados!$A$2:$A$1058)-1))*E4570)))","v":""},{"$f":"IF(A4570=\"\",\"\",+IF(+A4570=D4570,+VLOOKUP(D4570,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4570,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4570=\"\",\"\",+VLOOKUP(+EOMONTH(+F4570,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4570=\"\",\"\",VLOOKUP(D4570,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4570=\"\",\"\",IF(A4570=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4570,-2)+15,Cenários!$A:$D,2,FALSE)>A4570,+VLOOKUP(+EOMONTH(+A4570,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4570,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4570=\"\",\"\",VLOOKUP(F4570,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4570=\"\",\"\",IF(WORKDAY(+A4570,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4570,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4571=\"\",\"\",+IF(+A4571=D4571,+E4571,((+G4571/E4571)^+((NETWORKDAYS(+D4571,A4571,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4571,F4571,Feriados!$A$2:$A$1058)-1))*E4571)))","v":""},{"$f":"IF(A4571=\"\",\"\",+IF(+A4571=D4571,+VLOOKUP(D4571,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4571,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4571=\"\",\"\",+VLOOKUP(+EOMONTH(+F4571,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4571=\"\",\"\",VLOOKUP(D4571,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4571=\"\",\"\",IF(A4571=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4571,-2)+15,Cenários!$A:$D,2,FALSE)>A4571,+VLOOKUP(+EOMONTH(+A4571,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4571,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4571=\"\",\"\",VLOOKUP(F4571,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4571=\"\",\"\",IF(WORKDAY(+A4571,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4571,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4572=\"\",\"\",+IF(+A4572=D4572,+E4572,((+G4572/E4572)^+((NETWORKDAYS(+D4572,A4572,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4572,F4572,Feriados!$A$2:$A$1058)-1))*E4572)))","v":""},{"$f":"IF(A4572=\"\",\"\",+IF(+A4572=D4572,+VLOOKUP(D4572,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4572,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4572=\"\",\"\",+VLOOKUP(+EOMONTH(+F4572,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4572=\"\",\"\",VLOOKUP(D4572,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4572=\"\",\"\",IF(A4572=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4572,-2)+15,Cenários!$A:$D,2,FALSE)>A4572,+VLOOKUP(+EOMONTH(+A4572,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4572,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4572=\"\",\"\",VLOOKUP(F4572,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4572=\"\",\"\",IF(WORKDAY(+A4572,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4572,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4573=\"\",\"\",+IF(+A4573=D4573,+E4573,((+G4573/E4573)^+((NETWORKDAYS(+D4573,A4573,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4573,F4573,Feriados!$A$2:$A$1058)-1))*E4573)))","v":""},{"$f":"IF(A4573=\"\",\"\",+IF(+A4573=D4573,+VLOOKUP(D4573,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4573,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4573=\"\",\"\",+VLOOKUP(+EOMONTH(+F4573,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4573=\"\",\"\",VLOOKUP(D4573,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4573=\"\",\"\",IF(A4573=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4573,-2)+15,Cenários!$A:$D,2,FALSE)>A4573,+VLOOKUP(+EOMONTH(+A4573,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4573,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4573=\"\",\"\",VLOOKUP(F4573,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4573=\"\",\"\",IF(WORKDAY(+A4573,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4573,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4574=\"\",\"\",+IF(+A4574=D4574,+E4574,((+G4574/E4574)^+((NETWORKDAYS(+D4574,A4574,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4574,F4574,Feriados!$A$2:$A$1058)-1))*E4574)))","v":""},{"$f":"IF(A4574=\"\",\"\",+IF(+A4574=D4574,+VLOOKUP(D4574,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4574,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4574=\"\",\"\",+VLOOKUP(+EOMONTH(+F4574,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4574=\"\",\"\",VLOOKUP(D4574,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4574=\"\",\"\",IF(A4574=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4574,-2)+15,Cenários!$A:$D,2,FALSE)>A4574,+VLOOKUP(+EOMONTH(+A4574,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4574,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4574=\"\",\"\",VLOOKUP(F4574,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4574=\"\",\"\",IF(WORKDAY(+A4574,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4574,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4575=\"\",\"\",+IF(+A4575=D4575,+E4575,((+G4575/E4575)^+((NETWORKDAYS(+D4575,A4575,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4575,F4575,Feriados!$A$2:$A$1058)-1))*E4575)))","v":""},{"$f":"IF(A4575=\"\",\"\",+IF(+A4575=D4575,+VLOOKUP(D4575,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4575,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4575=\"\",\"\",+VLOOKUP(+EOMONTH(+F4575,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4575=\"\",\"\",VLOOKUP(D4575,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4575=\"\",\"\",IF(A4575=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4575,-2)+15,Cenários!$A:$D,2,FALSE)>A4575,+VLOOKUP(+EOMONTH(+A4575,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4575,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4575=\"\",\"\",VLOOKUP(F4575,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4575=\"\",\"\",IF(WORKDAY(+A4575,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4575,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4576=\"\",\"\",+IF(+A4576=D4576,+E4576,((+G4576/E4576)^+((NETWORKDAYS(+D4576,A4576,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4576,F4576,Feriados!$A$2:$A$1058)-1))*E4576)))","v":""},{"$f":"IF(A4576=\"\",\"\",+IF(+A4576=D4576,+VLOOKUP(D4576,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4576,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4576=\"\",\"\",+VLOOKUP(+EOMONTH(+F4576,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4576=\"\",\"\",VLOOKUP(D4576,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4576=\"\",\"\",IF(A4576=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4576,-2)+15,Cenários!$A:$D,2,FALSE)>A4576,+VLOOKUP(+EOMONTH(+A4576,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4576,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4576=\"\",\"\",VLOOKUP(F4576,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4576=\"\",\"\",IF(WORKDAY(+A4576,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4576,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4577=\"\",\"\",+IF(+A4577=D4577,+E4577,((+G4577/E4577)^+((NETWORKDAYS(+D4577,A4577,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4577,F4577,Feriados!$A$2:$A$1058)-1))*E4577)))","v":""},{"$f":"IF(A4577=\"\",\"\",+IF(+A4577=D4577,+VLOOKUP(D4577,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4577,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4577=\"\",\"\",+VLOOKUP(+EOMONTH(+F4577,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4577=\"\",\"\",VLOOKUP(D4577,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4577=\"\",\"\",IF(A4577=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4577,-2)+15,Cenários!$A:$D,2,FALSE)>A4577,+VLOOKUP(+EOMONTH(+A4577,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4577,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4577=\"\",\"\",VLOOKUP(F4577,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4577=\"\",\"\",IF(WORKDAY(+A4577,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4577,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4578=\"\",\"\",+IF(+A4578=D4578,+E4578,((+G4578/E4578)^+((NETWORKDAYS(+D4578,A4578,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4578,F4578,Feriados!$A$2:$A$1058)-1))*E4578)))","v":""},{"$f":"IF(A4578=\"\",\"\",+IF(+A4578=D4578,+VLOOKUP(D4578,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4578,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4578=\"\",\"\",+VLOOKUP(+EOMONTH(+F4578,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4578=\"\",\"\",VLOOKUP(D4578,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4578=\"\",\"\",IF(A4578=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4578,-2)+15,Cenários!$A:$D,2,FALSE)>A4578,+VLOOKUP(+EOMONTH(+A4578,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4578,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4578=\"\",\"\",VLOOKUP(F4578,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4578=\"\",\"\",IF(WORKDAY(+A4578,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4578,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4579=\"\",\"\",+IF(+A4579=D4579,+E4579,((+G4579/E4579)^+((NETWORKDAYS(+D4579,A4579,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4579,F4579,Feriados!$A$2:$A$1058)-1))*E4579)))","v":""},{"$f":"IF(A4579=\"\",\"\",+IF(+A4579=D4579,+VLOOKUP(D4579,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4579,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4579=\"\",\"\",+VLOOKUP(+EOMONTH(+F4579,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4579=\"\",\"\",VLOOKUP(D4579,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4579=\"\",\"\",IF(A4579=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4579,-2)+15,Cenários!$A:$D,2,FALSE)>A4579,+VLOOKUP(+EOMONTH(+A4579,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4579,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4579=\"\",\"\",VLOOKUP(F4579,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4579=\"\",\"\",IF(WORKDAY(+A4579,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4579,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4580=\"\",\"\",+IF(+A4580=D4580,+E4580,((+G4580/E4580)^+((NETWORKDAYS(+D4580,A4580,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4580,F4580,Feriados!$A$2:$A$1058)-1))*E4580)))","v":""},{"$f":"IF(A4580=\"\",\"\",+IF(+A4580=D4580,+VLOOKUP(D4580,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4580,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4580=\"\",\"\",+VLOOKUP(+EOMONTH(+F4580,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4580=\"\",\"\",VLOOKUP(D4580,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4580=\"\",\"\",IF(A4580=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4580,-2)+15,Cenários!$A:$D,2,FALSE)>A4580,+VLOOKUP(+EOMONTH(+A4580,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4580,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4580=\"\",\"\",VLOOKUP(F4580,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4580=\"\",\"\",IF(WORKDAY(+A4580,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4580,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4581=\"\",\"\",+IF(+A4581=D4581,+E4581,((+G4581/E4581)^+((NETWORKDAYS(+D4581,A4581,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4581,F4581,Feriados!$A$2:$A$1058)-1))*E4581)))","v":""},{"$f":"IF(A4581=\"\",\"\",+IF(+A4581=D4581,+VLOOKUP(D4581,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4581,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4581=\"\",\"\",+VLOOKUP(+EOMONTH(+F4581,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4581=\"\",\"\",VLOOKUP(D4581,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4581=\"\",\"\",IF(A4581=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4581,-2)+15,Cenários!$A:$D,2,FALSE)>A4581,+VLOOKUP(+EOMONTH(+A4581,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4581,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4581=\"\",\"\",VLOOKUP(F4581,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4581=\"\",\"\",IF(WORKDAY(+A4581,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4581,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4582=\"\",\"\",+IF(+A4582=D4582,+E4582,((+G4582/E4582)^+((NETWORKDAYS(+D4582,A4582,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4582,F4582,Feriados!$A$2:$A$1058)-1))*E4582)))","v":""},{"$f":"IF(A4582=\"\",\"\",+IF(+A4582=D4582,+VLOOKUP(D4582,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4582,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4582=\"\",\"\",+VLOOKUP(+EOMONTH(+F4582,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4582=\"\",\"\",VLOOKUP(D4582,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4582=\"\",\"\",IF(A4582=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4582,-2)+15,Cenários!$A:$D,2,FALSE)>A4582,+VLOOKUP(+EOMONTH(+A4582,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4582,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4582=\"\",\"\",VLOOKUP(F4582,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4582=\"\",\"\",IF(WORKDAY(+A4582,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4582,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4583=\"\",\"\",+IF(+A4583=D4583,+E4583,((+G4583/E4583)^+((NETWORKDAYS(+D4583,A4583,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4583,F4583,Feriados!$A$2:$A$1058)-1))*E4583)))","v":""},{"$f":"IF(A4583=\"\",\"\",+IF(+A4583=D4583,+VLOOKUP(D4583,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4583,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4583=\"\",\"\",+VLOOKUP(+EOMONTH(+F4583,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4583=\"\",\"\",VLOOKUP(D4583,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4583=\"\",\"\",IF(A4583=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4583,-2)+15,Cenários!$A:$D,2,FALSE)>A4583,+VLOOKUP(+EOMONTH(+A4583,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4583,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4583=\"\",\"\",VLOOKUP(F4583,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4583=\"\",\"\",IF(WORKDAY(+A4583,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4583,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4584=\"\",\"\",+IF(+A4584=D4584,+E4584,((+G4584/E4584)^+((NETWORKDAYS(+D4584,A4584,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4584,F4584,Feriados!$A$2:$A$1058)-1))*E4584)))","v":""},{"$f":"IF(A4584=\"\",\"\",+IF(+A4584=D4584,+VLOOKUP(D4584,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4584,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4584=\"\",\"\",+VLOOKUP(+EOMONTH(+F4584,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4584=\"\",\"\",VLOOKUP(D4584,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4584=\"\",\"\",IF(A4584=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4584,-2)+15,Cenários!$A:$D,2,FALSE)>A4584,+VLOOKUP(+EOMONTH(+A4584,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4584,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4584=\"\",\"\",VLOOKUP(F4584,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4584=\"\",\"\",IF(WORKDAY(+A4584,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4584,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4585=\"\",\"\",+IF(+A4585=D4585,+E4585,((+G4585/E4585)^+((NETWORKDAYS(+D4585,A4585,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4585,F4585,Feriados!$A$2:$A$1058)-1))*E4585)))","v":""},{"$f":"IF(A4585=\"\",\"\",+IF(+A4585=D4585,+VLOOKUP(D4585,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4585,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4585=\"\",\"\",+VLOOKUP(+EOMONTH(+F4585,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4585=\"\",\"\",VLOOKUP(D4585,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4585=\"\",\"\",IF(A4585=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4585,-2)+15,Cenários!$A:$D,2,FALSE)>A4585,+VLOOKUP(+EOMONTH(+A4585,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4585,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4585=\"\",\"\",VLOOKUP(F4585,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4585=\"\",\"\",IF(WORKDAY(+A4585,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4585,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4586=\"\",\"\",+IF(+A4586=D4586,+E4586,((+G4586/E4586)^+((NETWORKDAYS(+D4586,A4586,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4586,F4586,Feriados!$A$2:$A$1058)-1))*E4586)))","v":""},{"$f":"IF(A4586=\"\",\"\",+IF(+A4586=D4586,+VLOOKUP(D4586,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4586,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4586=\"\",\"\",+VLOOKUP(+EOMONTH(+F4586,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4586=\"\",\"\",VLOOKUP(D4586,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4586=\"\",\"\",IF(A4586=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4586,-2)+15,Cenários!$A:$D,2,FALSE)>A4586,+VLOOKUP(+EOMONTH(+A4586,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4586,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4586=\"\",\"\",VLOOKUP(F4586,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4586=\"\",\"\",IF(WORKDAY(+A4586,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4586,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4587=\"\",\"\",+IF(+A4587=D4587,+E4587,((+G4587/E4587)^+((NETWORKDAYS(+D4587,A4587,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4587,F4587,Feriados!$A$2:$A$1058)-1))*E4587)))","v":""},{"$f":"IF(A4587=\"\",\"\",+IF(+A4587=D4587,+VLOOKUP(D4587,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4587,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4587=\"\",\"\",+VLOOKUP(+EOMONTH(+F4587,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4587=\"\",\"\",VLOOKUP(D4587,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4587=\"\",\"\",IF(A4587=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4587,-2)+15,Cenários!$A:$D,2,FALSE)>A4587,+VLOOKUP(+EOMONTH(+A4587,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4587,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4587=\"\",\"\",VLOOKUP(F4587,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4587=\"\",\"\",IF(WORKDAY(+A4587,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4587,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4588=\"\",\"\",+IF(+A4588=D4588,+E4588,((+G4588/E4588)^+((NETWORKDAYS(+D4588,A4588,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4588,F4588,Feriados!$A$2:$A$1058)-1))*E4588)))","v":""},{"$f":"IF(A4588=\"\",\"\",+IF(+A4588=D4588,+VLOOKUP(D4588,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4588,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4588=\"\",\"\",+VLOOKUP(+EOMONTH(+F4588,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4588=\"\",\"\",VLOOKUP(D4588,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4588=\"\",\"\",IF(A4588=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4588,-2)+15,Cenários!$A:$D,2,FALSE)>A4588,+VLOOKUP(+EOMONTH(+A4588,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4588,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4588=\"\",\"\",VLOOKUP(F4588,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4588=\"\",\"\",IF(WORKDAY(+A4588,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4588,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4589=\"\",\"\",+IF(+A4589=D4589,+E4589,((+G4589/E4589)^+((NETWORKDAYS(+D4589,A4589,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4589,F4589,Feriados!$A$2:$A$1058)-1))*E4589)))","v":""},{"$f":"IF(A4589=\"\",\"\",+IF(+A4589=D4589,+VLOOKUP(D4589,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4589,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4589=\"\",\"\",+VLOOKUP(+EOMONTH(+F4589,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4589=\"\",\"\",VLOOKUP(D4589,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4589=\"\",\"\",IF(A4589=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4589,-2)+15,Cenários!$A:$D,2,FALSE)>A4589,+VLOOKUP(+EOMONTH(+A4589,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4589,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4589=\"\",\"\",VLOOKUP(F4589,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4589=\"\",\"\",IF(WORKDAY(+A4589,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4589,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4590=\"\",\"\",+IF(+A4590=D4590,+E4590,((+G4590/E4590)^+((NETWORKDAYS(+D4590,A4590,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4590,F4590,Feriados!$A$2:$A$1058)-1))*E4590)))","v":""},{"$f":"IF(A4590=\"\",\"\",+IF(+A4590=D4590,+VLOOKUP(D4590,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4590,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4590=\"\",\"\",+VLOOKUP(+EOMONTH(+F4590,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4590=\"\",\"\",VLOOKUP(D4590,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4590=\"\",\"\",IF(A4590=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4590,-2)+15,Cenários!$A:$D,2,FALSE)>A4590,+VLOOKUP(+EOMONTH(+A4590,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4590,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4590=\"\",\"\",VLOOKUP(F4590,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4590=\"\",\"\",IF(WORKDAY(+A4590,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4590,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4591=\"\",\"\",+IF(+A4591=D4591,+E4591,((+G4591/E4591)^+((NETWORKDAYS(+D4591,A4591,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4591,F4591,Feriados!$A$2:$A$1058)-1))*E4591)))","v":""},{"$f":"IF(A4591=\"\",\"\",+IF(+A4591=D4591,+VLOOKUP(D4591,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4591,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4591=\"\",\"\",+VLOOKUP(+EOMONTH(+F4591,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4591=\"\",\"\",VLOOKUP(D4591,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4591=\"\",\"\",IF(A4591=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4591,-2)+15,Cenários!$A:$D,2,FALSE)>A4591,+VLOOKUP(+EOMONTH(+A4591,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4591,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4591=\"\",\"\",VLOOKUP(F4591,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4591=\"\",\"\",IF(WORKDAY(+A4591,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4591,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4592=\"\",\"\",+IF(+A4592=D4592,+E4592,((+G4592/E4592)^+((NETWORKDAYS(+D4592,A4592,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4592,F4592,Feriados!$A$2:$A$1058)-1))*E4592)))","v":""},{"$f":"IF(A4592=\"\",\"\",+IF(+A4592=D4592,+VLOOKUP(D4592,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4592,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4592=\"\",\"\",+VLOOKUP(+EOMONTH(+F4592,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4592=\"\",\"\",VLOOKUP(D4592,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4592=\"\",\"\",IF(A4592=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4592,-2)+15,Cenários!$A:$D,2,FALSE)>A4592,+VLOOKUP(+EOMONTH(+A4592,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4592,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4592=\"\",\"\",VLOOKUP(F4592,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4592=\"\",\"\",IF(WORKDAY(+A4592,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4592,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4593=\"\",\"\",+IF(+A4593=D4593,+E4593,((+G4593/E4593)^+((NETWORKDAYS(+D4593,A4593,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4593,F4593,Feriados!$A$2:$A$1058)-1))*E4593)))","v":""},{"$f":"IF(A4593=\"\",\"\",+IF(+A4593=D4593,+VLOOKUP(D4593,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4593,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4593=\"\",\"\",+VLOOKUP(+EOMONTH(+F4593,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4593=\"\",\"\",VLOOKUP(D4593,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4593=\"\",\"\",IF(A4593=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4593,-2)+15,Cenários!$A:$D,2,FALSE)>A4593,+VLOOKUP(+EOMONTH(+A4593,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4593,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4593=\"\",\"\",VLOOKUP(F4593,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4593=\"\",\"\",IF(WORKDAY(+A4593,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4593,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4594=\"\",\"\",+IF(+A4594=D4594,+E4594,((+G4594/E4594)^+((NETWORKDAYS(+D4594,A4594,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4594,F4594,Feriados!$A$2:$A$1058)-1))*E4594)))","v":""},{"$f":"IF(A4594=\"\",\"\",+IF(+A4594=D4594,+VLOOKUP(D4594,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4594,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4594=\"\",\"\",+VLOOKUP(+EOMONTH(+F4594,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4594=\"\",\"\",VLOOKUP(D4594,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4594=\"\",\"\",IF(A4594=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4594,-2)+15,Cenários!$A:$D,2,FALSE)>A4594,+VLOOKUP(+EOMONTH(+A4594,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4594,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4594=\"\",\"\",VLOOKUP(F4594,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4594=\"\",\"\",IF(WORKDAY(+A4594,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4594,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4595=\"\",\"\",+IF(+A4595=D4595,+E4595,((+G4595/E4595)^+((NETWORKDAYS(+D4595,A4595,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4595,F4595,Feriados!$A$2:$A$1058)-1))*E4595)))","v":""},{"$f":"IF(A4595=\"\",\"\",+IF(+A4595=D4595,+VLOOKUP(D4595,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4595,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4595=\"\",\"\",+VLOOKUP(+EOMONTH(+F4595,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4595=\"\",\"\",VLOOKUP(D4595,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4595=\"\",\"\",IF(A4595=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4595,-2)+15,Cenários!$A:$D,2,FALSE)>A4595,+VLOOKUP(+EOMONTH(+A4595,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4595,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4595=\"\",\"\",VLOOKUP(F4595,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4595=\"\",\"\",IF(WORKDAY(+A4595,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4595,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4596=\"\",\"\",+IF(+A4596=D4596,+E4596,((+G4596/E4596)^+((NETWORKDAYS(+D4596,A4596,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4596,F4596,Feriados!$A$2:$A$1058)-1))*E4596)))","v":""},{"$f":"IF(A4596=\"\",\"\",+IF(+A4596=D4596,+VLOOKUP(D4596,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4596,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4596=\"\",\"\",+VLOOKUP(+EOMONTH(+F4596,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4596=\"\",\"\",VLOOKUP(D4596,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4596=\"\",\"\",IF(A4596=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4596,-2)+15,Cenários!$A:$D,2,FALSE)>A4596,+VLOOKUP(+EOMONTH(+A4596,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4596,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4596=\"\",\"\",VLOOKUP(F4596,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4596=\"\",\"\",IF(WORKDAY(+A4596,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4596,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4597=\"\",\"\",+IF(+A4597=D4597,+E4597,((+G4597/E4597)^+((NETWORKDAYS(+D4597,A4597,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4597,F4597,Feriados!$A$2:$A$1058)-1))*E4597)))","v":""},{"$f":"IF(A4597=\"\",\"\",+IF(+A4597=D4597,+VLOOKUP(D4597,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4597,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4597=\"\",\"\",+VLOOKUP(+EOMONTH(+F4597,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4597=\"\",\"\",VLOOKUP(D4597,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4597=\"\",\"\",IF(A4597=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4597,-2)+15,Cenários!$A:$D,2,FALSE)>A4597,+VLOOKUP(+EOMONTH(+A4597,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4597,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4597=\"\",\"\",VLOOKUP(F4597,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4597=\"\",\"\",IF(WORKDAY(+A4597,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4597,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4598=\"\",\"\",+IF(+A4598=D4598,+E4598,((+G4598/E4598)^+((NETWORKDAYS(+D4598,A4598,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4598,F4598,Feriados!$A$2:$A$1058)-1))*E4598)))","v":""},{"$f":"IF(A4598=\"\",\"\",+IF(+A4598=D4598,+VLOOKUP(D4598,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4598,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4598=\"\",\"\",+VLOOKUP(+EOMONTH(+F4598,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4598=\"\",\"\",VLOOKUP(D4598,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4598=\"\",\"\",IF(A4598=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4598,-2)+15,Cenários!$A:$D,2,FALSE)>A4598,+VLOOKUP(+EOMONTH(+A4598,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4598,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4598=\"\",\"\",VLOOKUP(F4598,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4598=\"\",\"\",IF(WORKDAY(+A4598,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4598,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4599=\"\",\"\",+IF(+A4599=D4599,+E4599,((+G4599/E4599)^+((NETWORKDAYS(+D4599,A4599,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4599,F4599,Feriados!$A$2:$A$1058)-1))*E4599)))","v":""},{"$f":"IF(A4599=\"\",\"\",+IF(+A4599=D4599,+VLOOKUP(D4599,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4599,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4599=\"\",\"\",+VLOOKUP(+EOMONTH(+F4599,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4599=\"\",\"\",VLOOKUP(D4599,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4599=\"\",\"\",IF(A4599=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4599,-2)+15,Cenários!$A:$D,2,FALSE)>A4599,+VLOOKUP(+EOMONTH(+A4599,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4599,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4599=\"\",\"\",VLOOKUP(F4599,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4599=\"\",\"\",IF(WORKDAY(+A4599,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4599,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4600=\"\",\"\",+IF(+A4600=D4600,+E4600,((+G4600/E4600)^+((NETWORKDAYS(+D4600,A4600,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4600,F4600,Feriados!$A$2:$A$1058)-1))*E4600)))","v":""},{"$f":"IF(A4600=\"\",\"\",+IF(+A4600=D4600,+VLOOKUP(D4600,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4600,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4600=\"\",\"\",+VLOOKUP(+EOMONTH(+F4600,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4600=\"\",\"\",VLOOKUP(D4600,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4600=\"\",\"\",IF(A4600=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4600,-2)+15,Cenários!$A:$D,2,FALSE)>A4600,+VLOOKUP(+EOMONTH(+A4600,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4600,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4600=\"\",\"\",VLOOKUP(F4600,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4600=\"\",\"\",IF(WORKDAY(+A4600,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4600,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4601=\"\",\"\",+IF(+A4601=D4601,+E4601,((+G4601/E4601)^+((NETWORKDAYS(+D4601,A4601,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4601,F4601,Feriados!$A$2:$A$1058)-1))*E4601)))","v":""},{"$f":"IF(A4601=\"\",\"\",+IF(+A4601=D4601,+VLOOKUP(D4601,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4601,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4601=\"\",\"\",+VLOOKUP(+EOMONTH(+F4601,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4601=\"\",\"\",VLOOKUP(D4601,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4601=\"\",\"\",IF(A4601=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4601,-2)+15,Cenários!$A:$D,2,FALSE)>A4601,+VLOOKUP(+EOMONTH(+A4601,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4601,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4601=\"\",\"\",VLOOKUP(F4601,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4601=\"\",\"\",IF(WORKDAY(+A4601,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4601,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4602=\"\",\"\",+IF(+A4602=D4602,+E4602,((+G4602/E4602)^+((NETWORKDAYS(+D4602,A4602,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4602,F4602,Feriados!$A$2:$A$1058)-1))*E4602)))","v":""},{"$f":"IF(A4602=\"\",\"\",+IF(+A4602=D4602,+VLOOKUP(D4602,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4602,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4602=\"\",\"\",+VLOOKUP(+EOMONTH(+F4602,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4602=\"\",\"\",VLOOKUP(D4602,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4602=\"\",\"\",IF(A4602=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4602,-2)+15,Cenários!$A:$D,2,FALSE)>A4602,+VLOOKUP(+EOMONTH(+A4602,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4602,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4602=\"\",\"\",VLOOKUP(F4602,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4602=\"\",\"\",IF(WORKDAY(+A4602,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4602,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4603=\"\",\"\",+IF(+A4603=D4603,+E4603,((+G4603/E4603)^+((NETWORKDAYS(+D4603,A4603,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4603,F4603,Feriados!$A$2:$A$1058)-1))*E4603)))","v":""},{"$f":"IF(A4603=\"\",\"\",+IF(+A4603=D4603,+VLOOKUP(D4603,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4603,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4603=\"\",\"\",+VLOOKUP(+EOMONTH(+F4603,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4603=\"\",\"\",VLOOKUP(D4603,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4603=\"\",\"\",IF(A4603=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4603,-2)+15,Cenários!$A:$D,2,FALSE)>A4603,+VLOOKUP(+EOMONTH(+A4603,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4603,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4603=\"\",\"\",VLOOKUP(F4603,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4603=\"\",\"\",IF(WORKDAY(+A4603,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4603,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4604=\"\",\"\",+IF(+A4604=D4604,+E4604,((+G4604/E4604)^+((NETWORKDAYS(+D4604,A4604,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4604,F4604,Feriados!$A$2:$A$1058)-1))*E4604)))","v":""},{"$f":"IF(A4604=\"\",\"\",+IF(+A4604=D4604,+VLOOKUP(D4604,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4604,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4604=\"\",\"\",+VLOOKUP(+EOMONTH(+F4604,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4604=\"\",\"\",VLOOKUP(D4604,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4604=\"\",\"\",IF(A4604=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4604,-2)+15,Cenários!$A:$D,2,FALSE)>A4604,+VLOOKUP(+EOMONTH(+A4604,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4604,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4604=\"\",\"\",VLOOKUP(F4604,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4604=\"\",\"\",IF(WORKDAY(+A4604,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4604,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4605=\"\",\"\",+IF(+A4605=D4605,+E4605,((+G4605/E4605)^+((NETWORKDAYS(+D4605,A4605,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4605,F4605,Feriados!$A$2:$A$1058)-1))*E4605)))","v":""},{"$f":"IF(A4605=\"\",\"\",+IF(+A4605=D4605,+VLOOKUP(D4605,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4605,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4605=\"\",\"\",+VLOOKUP(+EOMONTH(+F4605,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4605=\"\",\"\",VLOOKUP(D4605,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4605=\"\",\"\",IF(A4605=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4605,-2)+15,Cenários!$A:$D,2,FALSE)>A4605,+VLOOKUP(+EOMONTH(+A4605,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4605,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4605=\"\",\"\",VLOOKUP(F4605,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4605=\"\",\"\",IF(WORKDAY(+A4605,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4605,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4606=\"\",\"\",+IF(+A4606=D4606,+E4606,((+G4606/E4606)^+((NETWORKDAYS(+D4606,A4606,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4606,F4606,Feriados!$A$2:$A$1058)-1))*E4606)))","v":""},{"$f":"IF(A4606=\"\",\"\",+IF(+A4606=D4606,+VLOOKUP(D4606,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4606,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4606=\"\",\"\",+VLOOKUP(+EOMONTH(+F4606,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4606=\"\",\"\",VLOOKUP(D4606,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4606=\"\",\"\",IF(A4606=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4606,-2)+15,Cenários!$A:$D,2,FALSE)>A4606,+VLOOKUP(+EOMONTH(+A4606,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4606,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4606=\"\",\"\",VLOOKUP(F4606,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4606=\"\",\"\",IF(WORKDAY(+A4606,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4606,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4607=\"\",\"\",+IF(+A4607=D4607,+E4607,((+G4607/E4607)^+((NETWORKDAYS(+D4607,A4607,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4607,F4607,Feriados!$A$2:$A$1058)-1))*E4607)))","v":""},{"$f":"IF(A4607=\"\",\"\",+IF(+A4607=D4607,+VLOOKUP(D4607,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4607,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4607=\"\",\"\",+VLOOKUP(+EOMONTH(+F4607,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4607=\"\",\"\",VLOOKUP(D4607,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4607=\"\",\"\",IF(A4607=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4607,-2)+15,Cenários!$A:$D,2,FALSE)>A4607,+VLOOKUP(+EOMONTH(+A4607,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4607,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4607=\"\",\"\",VLOOKUP(F4607,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4607=\"\",\"\",IF(WORKDAY(+A4607,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4607,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4608=\"\",\"\",+IF(+A4608=D4608,+E4608,((+G4608/E4608)^+((NETWORKDAYS(+D4608,A4608,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4608,F4608,Feriados!$A$2:$A$1058)-1))*E4608)))","v":""},{"$f":"IF(A4608=\"\",\"\",+IF(+A4608=D4608,+VLOOKUP(D4608,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4608,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4608=\"\",\"\",+VLOOKUP(+EOMONTH(+F4608,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4608=\"\",\"\",VLOOKUP(D4608,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4608=\"\",\"\",IF(A4608=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4608,-2)+15,Cenários!$A:$D,2,FALSE)>A4608,+VLOOKUP(+EOMONTH(+A4608,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4608,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4608=\"\",\"\",VLOOKUP(F4608,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4608=\"\",\"\",IF(WORKDAY(+A4608,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4608,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4609=\"\",\"\",+IF(+A4609=D4609,+E4609,((+G4609/E4609)^+((NETWORKDAYS(+D4609,A4609,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4609,F4609,Feriados!$A$2:$A$1058)-1))*E4609)))","v":""},{"$f":"IF(A4609=\"\",\"\",+IF(+A4609=D4609,+VLOOKUP(D4609,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4609,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4609=\"\",\"\",+VLOOKUP(+EOMONTH(+F4609,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4609=\"\",\"\",VLOOKUP(D4609,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4609=\"\",\"\",IF(A4609=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4609,-2)+15,Cenários!$A:$D,2,FALSE)>A4609,+VLOOKUP(+EOMONTH(+A4609,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4609,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4609=\"\",\"\",VLOOKUP(F4609,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4609=\"\",\"\",IF(WORKDAY(+A4609,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4609,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4610=\"\",\"\",+IF(+A4610=D4610,+E4610,((+G4610/E4610)^+((NETWORKDAYS(+D4610,A4610,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4610,F4610,Feriados!$A$2:$A$1058)-1))*E4610)))","v":""},{"$f":"IF(A4610=\"\",\"\",+IF(+A4610=D4610,+VLOOKUP(D4610,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4610,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4610=\"\",\"\",+VLOOKUP(+EOMONTH(+F4610,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4610=\"\",\"\",VLOOKUP(D4610,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4610=\"\",\"\",IF(A4610=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4610,-2)+15,Cenários!$A:$D,2,FALSE)>A4610,+VLOOKUP(+EOMONTH(+A4610,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4610,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4610=\"\",\"\",VLOOKUP(F4610,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4610=\"\",\"\",IF(WORKDAY(+A4610,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4610,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4611=\"\",\"\",+IF(+A4611=D4611,+E4611,((+G4611/E4611)^+((NETWORKDAYS(+D4611,A4611,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4611,F4611,Feriados!$A$2:$A$1058)-1))*E4611)))","v":""},{"$f":"IF(A4611=\"\",\"\",+IF(+A4611=D4611,+VLOOKUP(D4611,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4611,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4611=\"\",\"\",+VLOOKUP(+EOMONTH(+F4611,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4611=\"\",\"\",VLOOKUP(D4611,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4611=\"\",\"\",IF(A4611=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4611,-2)+15,Cenários!$A:$D,2,FALSE)>A4611,+VLOOKUP(+EOMONTH(+A4611,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4611,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4611=\"\",\"\",VLOOKUP(F4611,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4611=\"\",\"\",IF(WORKDAY(+A4611,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4611,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4612=\"\",\"\",+IF(+A4612=D4612,+E4612,((+G4612/E4612)^+((NETWORKDAYS(+D4612,A4612,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4612,F4612,Feriados!$A$2:$A$1058)-1))*E4612)))","v":""},{"$f":"IF(A4612=\"\",\"\",+IF(+A4612=D4612,+VLOOKUP(D4612,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4612,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4612=\"\",\"\",+VLOOKUP(+EOMONTH(+F4612,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4612=\"\",\"\",VLOOKUP(D4612,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4612=\"\",\"\",IF(A4612=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4612,-2)+15,Cenários!$A:$D,2,FALSE)>A4612,+VLOOKUP(+EOMONTH(+A4612,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4612,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4612=\"\",\"\",VLOOKUP(F4612,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4612=\"\",\"\",IF(WORKDAY(+A4612,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4612,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4613=\"\",\"\",+IF(+A4613=D4613,+E4613,((+G4613/E4613)^+((NETWORKDAYS(+D4613,A4613,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4613,F4613,Feriados!$A$2:$A$1058)-1))*E4613)))","v":""},{"$f":"IF(A4613=\"\",\"\",+IF(+A4613=D4613,+VLOOKUP(D4613,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4613,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4613=\"\",\"\",+VLOOKUP(+EOMONTH(+F4613,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4613=\"\",\"\",VLOOKUP(D4613,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4613=\"\",\"\",IF(A4613=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4613,-2)+15,Cenários!$A:$D,2,FALSE)>A4613,+VLOOKUP(+EOMONTH(+A4613,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4613,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4613=\"\",\"\",VLOOKUP(F4613,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4613=\"\",\"\",IF(WORKDAY(+A4613,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4613,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4614=\"\",\"\",+IF(+A4614=D4614,+E4614,((+G4614/E4614)^+((NETWORKDAYS(+D4614,A4614,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4614,F4614,Feriados!$A$2:$A$1058)-1))*E4614)))","v":""},{"$f":"IF(A4614=\"\",\"\",+IF(+A4614=D4614,+VLOOKUP(D4614,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4614,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4614=\"\",\"\",+VLOOKUP(+EOMONTH(+F4614,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4614=\"\",\"\",VLOOKUP(D4614,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4614=\"\",\"\",IF(A4614=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4614,-2)+15,Cenários!$A:$D,2,FALSE)>A4614,+VLOOKUP(+EOMONTH(+A4614,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4614,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4614=\"\",\"\",VLOOKUP(F4614,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4614=\"\",\"\",IF(WORKDAY(+A4614,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4614,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4615=\"\",\"\",+IF(+A4615=D4615,+E4615,((+G4615/E4615)^+((NETWORKDAYS(+D4615,A4615,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4615,F4615,Feriados!$A$2:$A$1058)-1))*E4615)))","v":""},{"$f":"IF(A4615=\"\",\"\",+IF(+A4615=D4615,+VLOOKUP(D4615,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4615,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4615=\"\",\"\",+VLOOKUP(+EOMONTH(+F4615,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4615=\"\",\"\",VLOOKUP(D4615,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4615=\"\",\"\",IF(A4615=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4615,-2)+15,Cenários!$A:$D,2,FALSE)>A4615,+VLOOKUP(+EOMONTH(+A4615,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4615,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4615=\"\",\"\",VLOOKUP(F4615,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4615=\"\",\"\",IF(WORKDAY(+A4615,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4615,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4616=\"\",\"\",+IF(+A4616=D4616,+E4616,((+G4616/E4616)^+((NETWORKDAYS(+D4616,A4616,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4616,F4616,Feriados!$A$2:$A$1058)-1))*E4616)))","v":""},{"$f":"IF(A4616=\"\",\"\",+IF(+A4616=D4616,+VLOOKUP(D4616,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4616,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4616=\"\",\"\",+VLOOKUP(+EOMONTH(+F4616,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4616=\"\",\"\",VLOOKUP(D4616,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4616=\"\",\"\",IF(A4616=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4616,-2)+15,Cenários!$A:$D,2,FALSE)>A4616,+VLOOKUP(+EOMONTH(+A4616,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4616,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4616=\"\",\"\",VLOOKUP(F4616,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4616=\"\",\"\",IF(WORKDAY(+A4616,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4616,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4617=\"\",\"\",+IF(+A4617=D4617,+E4617,((+G4617/E4617)^+((NETWORKDAYS(+D4617,A4617,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4617,F4617,Feriados!$A$2:$A$1058)-1))*E4617)))","v":""},{"$f":"IF(A4617=\"\",\"\",+IF(+A4617=D4617,+VLOOKUP(D4617,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4617,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4617=\"\",\"\",+VLOOKUP(+EOMONTH(+F4617,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4617=\"\",\"\",VLOOKUP(D4617,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4617=\"\",\"\",IF(A4617=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4617,-2)+15,Cenários!$A:$D,2,FALSE)>A4617,+VLOOKUP(+EOMONTH(+A4617,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4617,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4617=\"\",\"\",VLOOKUP(F4617,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4617=\"\",\"\",IF(WORKDAY(+A4617,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4617,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4618=\"\",\"\",+IF(+A4618=D4618,+E4618,((+G4618/E4618)^+((NETWORKDAYS(+D4618,A4618,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4618,F4618,Feriados!$A$2:$A$1058)-1))*E4618)))","v":""},{"$f":"IF(A4618=\"\",\"\",+IF(+A4618=D4618,+VLOOKUP(D4618,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4618,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4618=\"\",\"\",+VLOOKUP(+EOMONTH(+F4618,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4618=\"\",\"\",VLOOKUP(D4618,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4618=\"\",\"\",IF(A4618=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4618,-2)+15,Cenários!$A:$D,2,FALSE)>A4618,+VLOOKUP(+EOMONTH(+A4618,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4618,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4618=\"\",\"\",VLOOKUP(F4618,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4618=\"\",\"\",IF(WORKDAY(+A4618,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4618,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4619=\"\",\"\",+IF(+A4619=D4619,+E4619,((+G4619/E4619)^+((NETWORKDAYS(+D4619,A4619,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4619,F4619,Feriados!$A$2:$A$1058)-1))*E4619)))","v":""},{"$f":"IF(A4619=\"\",\"\",+IF(+A4619=D4619,+VLOOKUP(D4619,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4619,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4619=\"\",\"\",+VLOOKUP(+EOMONTH(+F4619,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4619=\"\",\"\",VLOOKUP(D4619,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4619=\"\",\"\",IF(A4619=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4619,-2)+15,Cenários!$A:$D,2,FALSE)>A4619,+VLOOKUP(+EOMONTH(+A4619,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4619,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4619=\"\",\"\",VLOOKUP(F4619,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4619=\"\",\"\",IF(WORKDAY(+A4619,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4619,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4620=\"\",\"\",+IF(+A4620=D4620,+E4620,((+G4620/E4620)^+((NETWORKDAYS(+D4620,A4620,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4620,F4620,Feriados!$A$2:$A$1058)-1))*E4620)))","v":""},{"$f":"IF(A4620=\"\",\"\",+IF(+A4620=D4620,+VLOOKUP(D4620,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4620,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4620=\"\",\"\",+VLOOKUP(+EOMONTH(+F4620,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4620=\"\",\"\",VLOOKUP(D4620,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4620=\"\",\"\",IF(A4620=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4620,-2)+15,Cenários!$A:$D,2,FALSE)>A4620,+VLOOKUP(+EOMONTH(+A4620,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4620,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4620=\"\",\"\",VLOOKUP(F4620,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4620=\"\",\"\",IF(WORKDAY(+A4620,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4620,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4621=\"\",\"\",+IF(+A4621=D4621,+E4621,((+G4621/E4621)^+((NETWORKDAYS(+D4621,A4621,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4621,F4621,Feriados!$A$2:$A$1058)-1))*E4621)))","v":""},{"$f":"IF(A4621=\"\",\"\",+IF(+A4621=D4621,+VLOOKUP(D4621,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4621,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4621=\"\",\"\",+VLOOKUP(+EOMONTH(+F4621,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4621=\"\",\"\",VLOOKUP(D4621,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4621=\"\",\"\",IF(A4621=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4621,-2)+15,Cenários!$A:$D,2,FALSE)>A4621,+VLOOKUP(+EOMONTH(+A4621,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4621,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4621=\"\",\"\",VLOOKUP(F4621,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4621=\"\",\"\",IF(WORKDAY(+A4621,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4621,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4622=\"\",\"\",+IF(+A4622=D4622,+E4622,((+G4622/E4622)^+((NETWORKDAYS(+D4622,A4622,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4622,F4622,Feriados!$A$2:$A$1058)-1))*E4622)))","v":""},{"$f":"IF(A4622=\"\",\"\",+IF(+A4622=D4622,+VLOOKUP(D4622,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4622,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4622=\"\",\"\",+VLOOKUP(+EOMONTH(+F4622,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4622=\"\",\"\",VLOOKUP(D4622,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4622=\"\",\"\",IF(A4622=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4622,-2)+15,Cenários!$A:$D,2,FALSE)>A4622,+VLOOKUP(+EOMONTH(+A4622,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4622,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4622=\"\",\"\",VLOOKUP(F4622,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4622=\"\",\"\",IF(WORKDAY(+A4622,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4622,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4623=\"\",\"\",+IF(+A4623=D4623,+E4623,((+G4623/E4623)^+((NETWORKDAYS(+D4623,A4623,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4623,F4623,Feriados!$A$2:$A$1058)-1))*E4623)))","v":""},{"$f":"IF(A4623=\"\",\"\",+IF(+A4623=D4623,+VLOOKUP(D4623,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4623,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4623=\"\",\"\",+VLOOKUP(+EOMONTH(+F4623,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4623=\"\",\"\",VLOOKUP(D4623,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4623=\"\",\"\",IF(A4623=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4623,-2)+15,Cenários!$A:$D,2,FALSE)>A4623,+VLOOKUP(+EOMONTH(+A4623,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4623,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4623=\"\",\"\",VLOOKUP(F4623,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4623=\"\",\"\",IF(WORKDAY(+A4623,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4623,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4624=\"\",\"\",+IF(+A4624=D4624,+E4624,((+G4624/E4624)^+((NETWORKDAYS(+D4624,A4624,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4624,F4624,Feriados!$A$2:$A$1058)-1))*E4624)))","v":""},{"$f":"IF(A4624=\"\",\"\",+IF(+A4624=D4624,+VLOOKUP(D4624,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4624,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4624=\"\",\"\",+VLOOKUP(+EOMONTH(+F4624,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4624=\"\",\"\",VLOOKUP(D4624,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4624=\"\",\"\",IF(A4624=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4624,-2)+15,Cenários!$A:$D,2,FALSE)>A4624,+VLOOKUP(+EOMONTH(+A4624,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4624,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4624=\"\",\"\",VLOOKUP(F4624,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4624=\"\",\"\",IF(WORKDAY(+A4624,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4624,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4625=\"\",\"\",+IF(+A4625=D4625,+E4625,((+G4625/E4625)^+((NETWORKDAYS(+D4625,A4625,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4625,F4625,Feriados!$A$2:$A$1058)-1))*E4625)))","v":""},{"$f":"IF(A4625=\"\",\"\",+IF(+A4625=D4625,+VLOOKUP(D4625,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4625,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4625=\"\",\"\",+VLOOKUP(+EOMONTH(+F4625,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4625=\"\",\"\",VLOOKUP(D4625,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4625=\"\",\"\",IF(A4625=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4625,-2)+15,Cenários!$A:$D,2,FALSE)>A4625,+VLOOKUP(+EOMONTH(+A4625,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4625,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4625=\"\",\"\",VLOOKUP(F4625,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4625=\"\",\"\",IF(WORKDAY(+A4625,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4625,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4626=\"\",\"\",+IF(+A4626=D4626,+E4626,((+G4626/E4626)^+((NETWORKDAYS(+D4626,A4626,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4626,F4626,Feriados!$A$2:$A$1058)-1))*E4626)))","v":""},{"$f":"IF(A4626=\"\",\"\",+IF(+A4626=D4626,+VLOOKUP(D4626,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4626,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4626=\"\",\"\",+VLOOKUP(+EOMONTH(+F4626,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4626=\"\",\"\",VLOOKUP(D4626,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4626=\"\",\"\",IF(A4626=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4626,-2)+15,Cenários!$A:$D,2,FALSE)>A4626,+VLOOKUP(+EOMONTH(+A4626,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4626,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4626=\"\",\"\",VLOOKUP(F4626,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4626=\"\",\"\",IF(WORKDAY(+A4626,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4626,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4627=\"\",\"\",+IF(+A4627=D4627,+E4627,((+G4627/E4627)^+((NETWORKDAYS(+D4627,A4627,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4627,F4627,Feriados!$A$2:$A$1058)-1))*E4627)))","v":""},{"$f":"IF(A4627=\"\",\"\",+IF(+A4627=D4627,+VLOOKUP(D4627,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4627,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4627=\"\",\"\",+VLOOKUP(+EOMONTH(+F4627,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4627=\"\",\"\",VLOOKUP(D4627,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4627=\"\",\"\",IF(A4627=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4627,-2)+15,Cenários!$A:$D,2,FALSE)>A4627,+VLOOKUP(+EOMONTH(+A4627,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4627,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4627=\"\",\"\",VLOOKUP(F4627,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4627=\"\",\"\",IF(WORKDAY(+A4627,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4627,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4628=\"\",\"\",+IF(+A4628=D4628,+E4628,((+G4628/E4628)^+((NETWORKDAYS(+D4628,A4628,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4628,F4628,Feriados!$A$2:$A$1058)-1))*E4628)))","v":""},{"$f":"IF(A4628=\"\",\"\",+IF(+A4628=D4628,+VLOOKUP(D4628,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4628,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4628=\"\",\"\",+VLOOKUP(+EOMONTH(+F4628,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4628=\"\",\"\",VLOOKUP(D4628,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4628=\"\",\"\",IF(A4628=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4628,-2)+15,Cenários!$A:$D,2,FALSE)>A4628,+VLOOKUP(+EOMONTH(+A4628,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4628,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4628=\"\",\"\",VLOOKUP(F4628,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4628=\"\",\"\",IF(WORKDAY(+A4628,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4628,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4629=\"\",\"\",+IF(+A4629=D4629,+E4629,((+G4629/E4629)^+((NETWORKDAYS(+D4629,A4629,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4629,F4629,Feriados!$A$2:$A$1058)-1))*E4629)))","v":""},{"$f":"IF(A4629=\"\",\"\",+IF(+A4629=D4629,+VLOOKUP(D4629,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4629,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4629=\"\",\"\",+VLOOKUP(+EOMONTH(+F4629,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4629=\"\",\"\",VLOOKUP(D4629,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4629=\"\",\"\",IF(A4629=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4629,-2)+15,Cenários!$A:$D,2,FALSE)>A4629,+VLOOKUP(+EOMONTH(+A4629,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4629,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4629=\"\",\"\",VLOOKUP(F4629,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4629=\"\",\"\",IF(WORKDAY(+A4629,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4629,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4630=\"\",\"\",+IF(+A4630=D4630,+E4630,((+G4630/E4630)^+((NETWORKDAYS(+D4630,A4630,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4630,F4630,Feriados!$A$2:$A$1058)-1))*E4630)))","v":""},{"$f":"IF(A4630=\"\",\"\",+IF(+A4630=D4630,+VLOOKUP(D4630,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4630,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4630=\"\",\"\",+VLOOKUP(+EOMONTH(+F4630,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4630=\"\",\"\",VLOOKUP(D4630,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4630=\"\",\"\",IF(A4630=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4630,-2)+15,Cenários!$A:$D,2,FALSE)>A4630,+VLOOKUP(+EOMONTH(+A4630,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4630,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4630=\"\",\"\",VLOOKUP(F4630,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4630=\"\",\"\",IF(WORKDAY(+A4630,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4630,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4631=\"\",\"\",+IF(+A4631=D4631,+E4631,((+G4631/E4631)^+((NETWORKDAYS(+D4631,A4631,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4631,F4631,Feriados!$A$2:$A$1058)-1))*E4631)))","v":""},{"$f":"IF(A4631=\"\",\"\",+IF(+A4631=D4631,+VLOOKUP(D4631,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4631,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4631=\"\",\"\",+VLOOKUP(+EOMONTH(+F4631,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4631=\"\",\"\",VLOOKUP(D4631,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4631=\"\",\"\",IF(A4631=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4631,-2)+15,Cenários!$A:$D,2,FALSE)>A4631,+VLOOKUP(+EOMONTH(+A4631,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4631,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4631=\"\",\"\",VLOOKUP(F4631,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4631=\"\",\"\",IF(WORKDAY(+A4631,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4631,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4632=\"\",\"\",+IF(+A4632=D4632,+E4632,((+G4632/E4632)^+((NETWORKDAYS(+D4632,A4632,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4632,F4632,Feriados!$A$2:$A$1058)-1))*E4632)))","v":""},{"$f":"IF(A4632=\"\",\"\",+IF(+A4632=D4632,+VLOOKUP(D4632,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4632,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4632=\"\",\"\",+VLOOKUP(+EOMONTH(+F4632,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4632=\"\",\"\",VLOOKUP(D4632,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4632=\"\",\"\",IF(A4632=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4632,-2)+15,Cenários!$A:$D,2,FALSE)>A4632,+VLOOKUP(+EOMONTH(+A4632,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4632,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4632=\"\",\"\",VLOOKUP(F4632,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4632=\"\",\"\",IF(WORKDAY(+A4632,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4632,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4633=\"\",\"\",+IF(+A4633=D4633,+E4633,((+G4633/E4633)^+((NETWORKDAYS(+D4633,A4633,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4633,F4633,Feriados!$A$2:$A$1058)-1))*E4633)))","v":""},{"$f":"IF(A4633=\"\",\"\",+IF(+A4633=D4633,+VLOOKUP(D4633,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4633,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4633=\"\",\"\",+VLOOKUP(+EOMONTH(+F4633,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4633=\"\",\"\",VLOOKUP(D4633,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4633=\"\",\"\",IF(A4633=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4633,-2)+15,Cenários!$A:$D,2,FALSE)>A4633,+VLOOKUP(+EOMONTH(+A4633,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4633,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4633=\"\",\"\",VLOOKUP(F4633,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4633=\"\",\"\",IF(WORKDAY(+A4633,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4633,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4634=\"\",\"\",+IF(+A4634=D4634,+E4634,((+G4634/E4634)^+((NETWORKDAYS(+D4634,A4634,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4634,F4634,Feriados!$A$2:$A$1058)-1))*E4634)))","v":""},{"$f":"IF(A4634=\"\",\"\",+IF(+A4634=D4634,+VLOOKUP(D4634,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4634,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4634=\"\",\"\",+VLOOKUP(+EOMONTH(+F4634,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4634=\"\",\"\",VLOOKUP(D4634,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4634=\"\",\"\",IF(A4634=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4634,-2)+15,Cenários!$A:$D,2,FALSE)>A4634,+VLOOKUP(+EOMONTH(+A4634,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4634,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4634=\"\",\"\",VLOOKUP(F4634,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4634=\"\",\"\",IF(WORKDAY(+A4634,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4634,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4635=\"\",\"\",+IF(+A4635=D4635,+E4635,((+G4635/E4635)^+((NETWORKDAYS(+D4635,A4635,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4635,F4635,Feriados!$A$2:$A$1058)-1))*E4635)))","v":""},{"$f":"IF(A4635=\"\",\"\",+IF(+A4635=D4635,+VLOOKUP(D4635,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4635,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4635=\"\",\"\",+VLOOKUP(+EOMONTH(+F4635,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4635=\"\",\"\",VLOOKUP(D4635,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4635=\"\",\"\",IF(A4635=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4635,-2)+15,Cenários!$A:$D,2,FALSE)>A4635,+VLOOKUP(+EOMONTH(+A4635,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4635,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4635=\"\",\"\",VLOOKUP(F4635,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4635=\"\",\"\",IF(WORKDAY(+A4635,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4635,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4636=\"\",\"\",+IF(+A4636=D4636,+E4636,((+G4636/E4636)^+((NETWORKDAYS(+D4636,A4636,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4636,F4636,Feriados!$A$2:$A$1058)-1))*E4636)))","v":""},{"$f":"IF(A4636=\"\",\"\",+IF(+A4636=D4636,+VLOOKUP(D4636,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4636,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4636=\"\",\"\",+VLOOKUP(+EOMONTH(+F4636,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4636=\"\",\"\",VLOOKUP(D4636,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4636=\"\",\"\",IF(A4636=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4636,-2)+15,Cenários!$A:$D,2,FALSE)>A4636,+VLOOKUP(+EOMONTH(+A4636,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4636,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4636=\"\",\"\",VLOOKUP(F4636,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4636=\"\",\"\",IF(WORKDAY(+A4636,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4636,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4637=\"\",\"\",+IF(+A4637=D4637,+E4637,((+G4637/E4637)^+((NETWORKDAYS(+D4637,A4637,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4637,F4637,Feriados!$A$2:$A$1058)-1))*E4637)))","v":""},{"$f":"IF(A4637=\"\",\"\",+IF(+A4637=D4637,+VLOOKUP(D4637,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4637,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4637=\"\",\"\",+VLOOKUP(+EOMONTH(+F4637,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4637=\"\",\"\",VLOOKUP(D4637,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4637=\"\",\"\",IF(A4637=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4637,-2)+15,Cenários!$A:$D,2,FALSE)>A4637,+VLOOKUP(+EOMONTH(+A4637,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4637,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4637=\"\",\"\",VLOOKUP(F4637,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4637=\"\",\"\",IF(WORKDAY(+A4637,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4637,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4638=\"\",\"\",+IF(+A4638=D4638,+E4638,((+G4638/E4638)^+((NETWORKDAYS(+D4638,A4638,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4638,F4638,Feriados!$A$2:$A$1058)-1))*E4638)))","v":""},{"$f":"IF(A4638=\"\",\"\",+IF(+A4638=D4638,+VLOOKUP(D4638,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4638,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4638=\"\",\"\",+VLOOKUP(+EOMONTH(+F4638,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4638=\"\",\"\",VLOOKUP(D4638,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4638=\"\",\"\",IF(A4638=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4638,-2)+15,Cenários!$A:$D,2,FALSE)>A4638,+VLOOKUP(+EOMONTH(+A4638,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4638,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4638=\"\",\"\",VLOOKUP(F4638,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4638=\"\",\"\",IF(WORKDAY(+A4638,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4638,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4639=\"\",\"\",+IF(+A4639=D4639,+E4639,((+G4639/E4639)^+((NETWORKDAYS(+D4639,A4639,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4639,F4639,Feriados!$A$2:$A$1058)-1))*E4639)))","v":""},{"$f":"IF(A4639=\"\",\"\",+IF(+A4639=D4639,+VLOOKUP(D4639,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4639,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4639=\"\",\"\",+VLOOKUP(+EOMONTH(+F4639,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4639=\"\",\"\",VLOOKUP(D4639,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4639=\"\",\"\",IF(A4639=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4639,-2)+15,Cenários!$A:$D,2,FALSE)>A4639,+VLOOKUP(+EOMONTH(+A4639,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4639,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4639=\"\",\"\",VLOOKUP(F4639,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4639=\"\",\"\",IF(WORKDAY(+A4639,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4639,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4640=\"\",\"\",+IF(+A4640=D4640,+E4640,((+G4640/E4640)^+((NETWORKDAYS(+D4640,A4640,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4640,F4640,Feriados!$A$2:$A$1058)-1))*E4640)))","v":""},{"$f":"IF(A4640=\"\",\"\",+IF(+A4640=D4640,+VLOOKUP(D4640,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4640,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4640=\"\",\"\",+VLOOKUP(+EOMONTH(+F4640,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4640=\"\",\"\",VLOOKUP(D4640,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4640=\"\",\"\",IF(A4640=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4640,-2)+15,Cenários!$A:$D,2,FALSE)>A4640,+VLOOKUP(+EOMONTH(+A4640,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4640,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4640=\"\",\"\",VLOOKUP(F4640,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4640=\"\",\"\",IF(WORKDAY(+A4640,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4640,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4641=\"\",\"\",+IF(+A4641=D4641,+E4641,((+G4641/E4641)^+((NETWORKDAYS(+D4641,A4641,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4641,F4641,Feriados!$A$2:$A$1058)-1))*E4641)))","v":""},{"$f":"IF(A4641=\"\",\"\",+IF(+A4641=D4641,+VLOOKUP(D4641,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4641,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4641=\"\",\"\",+VLOOKUP(+EOMONTH(+F4641,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4641=\"\",\"\",VLOOKUP(D4641,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4641=\"\",\"\",IF(A4641=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4641,-2)+15,Cenários!$A:$D,2,FALSE)>A4641,+VLOOKUP(+EOMONTH(+A4641,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4641,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4641=\"\",\"\",VLOOKUP(F4641,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4641=\"\",\"\",IF(WORKDAY(+A4641,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4641,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4642=\"\",\"\",+IF(+A4642=D4642,+E4642,((+G4642/E4642)^+((NETWORKDAYS(+D4642,A4642,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4642,F4642,Feriados!$A$2:$A$1058)-1))*E4642)))","v":""},{"$f":"IF(A4642=\"\",\"\",+IF(+A4642=D4642,+VLOOKUP(D4642,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4642,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4642=\"\",\"\",+VLOOKUP(+EOMONTH(+F4642,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4642=\"\",\"\",VLOOKUP(D4642,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4642=\"\",\"\",IF(A4642=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4642,-2)+15,Cenários!$A:$D,2,FALSE)>A4642,+VLOOKUP(+EOMONTH(+A4642,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4642,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4642=\"\",\"\",VLOOKUP(F4642,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4642=\"\",\"\",IF(WORKDAY(+A4642,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4642,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4643=\"\",\"\",+IF(+A4643=D4643,+E4643,((+G4643/E4643)^+((NETWORKDAYS(+D4643,A4643,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4643,F4643,Feriados!$A$2:$A$1058)-1))*E4643)))","v":""},{"$f":"IF(A4643=\"\",\"\",+IF(+A4643=D4643,+VLOOKUP(D4643,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4643,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4643=\"\",\"\",+VLOOKUP(+EOMONTH(+F4643,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4643=\"\",\"\",VLOOKUP(D4643,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4643=\"\",\"\",IF(A4643=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4643,-2)+15,Cenários!$A:$D,2,FALSE)>A4643,+VLOOKUP(+EOMONTH(+A4643,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4643,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4643=\"\",\"\",VLOOKUP(F4643,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4643=\"\",\"\",IF(WORKDAY(+A4643,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4643,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4644=\"\",\"\",+IF(+A4644=D4644,+E4644,((+G4644/E4644)^+((NETWORKDAYS(+D4644,A4644,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4644,F4644,Feriados!$A$2:$A$1058)-1))*E4644)))","v":""},{"$f":"IF(A4644=\"\",\"\",+IF(+A4644=D4644,+VLOOKUP(D4644,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4644,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4644=\"\",\"\",+VLOOKUP(+EOMONTH(+F4644,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4644=\"\",\"\",VLOOKUP(D4644,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4644=\"\",\"\",IF(A4644=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4644,-2)+15,Cenários!$A:$D,2,FALSE)>A4644,+VLOOKUP(+EOMONTH(+A4644,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4644,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4644=\"\",\"\",VLOOKUP(F4644,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4644=\"\",\"\",IF(WORKDAY(+A4644,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4644,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4645=\"\",\"\",+IF(+A4645=D4645,+E4645,((+G4645/E4645)^+((NETWORKDAYS(+D4645,A4645,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4645,F4645,Feriados!$A$2:$A$1058)-1))*E4645)))","v":""},{"$f":"IF(A4645=\"\",\"\",+IF(+A4645=D4645,+VLOOKUP(D4645,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4645,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4645=\"\",\"\",+VLOOKUP(+EOMONTH(+F4645,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4645=\"\",\"\",VLOOKUP(D4645,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4645=\"\",\"\",IF(A4645=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4645,-2)+15,Cenários!$A:$D,2,FALSE)>A4645,+VLOOKUP(+EOMONTH(+A4645,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4645,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4645=\"\",\"\",VLOOKUP(F4645,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4645=\"\",\"\",IF(WORKDAY(+A4645,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4645,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4646=\"\",\"\",+IF(+A4646=D4646,+E4646,((+G4646/E4646)^+((NETWORKDAYS(+D4646,A4646,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4646,F4646,Feriados!$A$2:$A$1058)-1))*E4646)))","v":""},{"$f":"IF(A4646=\"\",\"\",+IF(+A4646=D4646,+VLOOKUP(D4646,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4646,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4646=\"\",\"\",+VLOOKUP(+EOMONTH(+F4646,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4646=\"\",\"\",VLOOKUP(D4646,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4646=\"\",\"\",IF(A4646=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4646,-2)+15,Cenários!$A:$D,2,FALSE)>A4646,+VLOOKUP(+EOMONTH(+A4646,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4646,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4646=\"\",\"\",VLOOKUP(F4646,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4646=\"\",\"\",IF(WORKDAY(+A4646,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4646,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4647=\"\",\"\",+IF(+A4647=D4647,+E4647,((+G4647/E4647)^+((NETWORKDAYS(+D4647,A4647,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4647,F4647,Feriados!$A$2:$A$1058)-1))*E4647)))","v":""},{"$f":"IF(A4647=\"\",\"\",+IF(+A4647=D4647,+VLOOKUP(D4647,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4647,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4647=\"\",\"\",+VLOOKUP(+EOMONTH(+F4647,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4647=\"\",\"\",VLOOKUP(D4647,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4647=\"\",\"\",IF(A4647=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4647,-2)+15,Cenários!$A:$D,2,FALSE)>A4647,+VLOOKUP(+EOMONTH(+A4647,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4647,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4647=\"\",\"\",VLOOKUP(F4647,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4647=\"\",\"\",IF(WORKDAY(+A4647,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4647,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4648=\"\",\"\",+IF(+A4648=D4648,+E4648,((+G4648/E4648)^+((NETWORKDAYS(+D4648,A4648,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4648,F4648,Feriados!$A$2:$A$1058)-1))*E4648)))","v":""},{"$f":"IF(A4648=\"\",\"\",+IF(+A4648=D4648,+VLOOKUP(D4648,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4648,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4648=\"\",\"\",+VLOOKUP(+EOMONTH(+F4648,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4648=\"\",\"\",VLOOKUP(D4648,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4648=\"\",\"\",IF(A4648=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4648,-2)+15,Cenários!$A:$D,2,FALSE)>A4648,+VLOOKUP(+EOMONTH(+A4648,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4648,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4648=\"\",\"\",VLOOKUP(F4648,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4648=\"\",\"\",IF(WORKDAY(+A4648,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4648,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4649=\"\",\"\",+IF(+A4649=D4649,+E4649,((+G4649/E4649)^+((NETWORKDAYS(+D4649,A4649,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4649,F4649,Feriados!$A$2:$A$1058)-1))*E4649)))","v":""},{"$f":"IF(A4649=\"\",\"\",+IF(+A4649=D4649,+VLOOKUP(D4649,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4649,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4649=\"\",\"\",+VLOOKUP(+EOMONTH(+F4649,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4649=\"\",\"\",VLOOKUP(D4649,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4649=\"\",\"\",IF(A4649=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4649,-2)+15,Cenários!$A:$D,2,FALSE)>A4649,+VLOOKUP(+EOMONTH(+A4649,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4649,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4649=\"\",\"\",VLOOKUP(F4649,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4649=\"\",\"\",IF(WORKDAY(+A4649,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4649,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4650=\"\",\"\",+IF(+A4650=D4650,+E4650,((+G4650/E4650)^+((NETWORKDAYS(+D4650,A4650,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4650,F4650,Feriados!$A$2:$A$1058)-1))*E4650)))","v":""},{"$f":"IF(A4650=\"\",\"\",+IF(+A4650=D4650,+VLOOKUP(D4650,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4650,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4650=\"\",\"\",+VLOOKUP(+EOMONTH(+F4650,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4650=\"\",\"\",VLOOKUP(D4650,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4650=\"\",\"\",IF(A4650=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4650,-2)+15,Cenários!$A:$D,2,FALSE)>A4650,+VLOOKUP(+EOMONTH(+A4650,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4650,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4650=\"\",\"\",VLOOKUP(F4650,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4650=\"\",\"\",IF(WORKDAY(+A4650,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4650,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4651=\"\",\"\",+IF(+A4651=D4651,+E4651,((+G4651/E4651)^+((NETWORKDAYS(+D4651,A4651,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4651,F4651,Feriados!$A$2:$A$1058)-1))*E4651)))","v":""},{"$f":"IF(A4651=\"\",\"\",+IF(+A4651=D4651,+VLOOKUP(D4651,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4651,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4651=\"\",\"\",+VLOOKUP(+EOMONTH(+F4651,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4651=\"\",\"\",VLOOKUP(D4651,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4651=\"\",\"\",IF(A4651=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4651,-2)+15,Cenários!$A:$D,2,FALSE)>A4651,+VLOOKUP(+EOMONTH(+A4651,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4651,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4651=\"\",\"\",VLOOKUP(F4651,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4651=\"\",\"\",IF(WORKDAY(+A4651,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4651,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4652=\"\",\"\",+IF(+A4652=D4652,+E4652,((+G4652/E4652)^+((NETWORKDAYS(+D4652,A4652,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4652,F4652,Feriados!$A$2:$A$1058)-1))*E4652)))","v":""},{"$f":"IF(A4652=\"\",\"\",+IF(+A4652=D4652,+VLOOKUP(D4652,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4652,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4652=\"\",\"\",+VLOOKUP(+EOMONTH(+F4652,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4652=\"\",\"\",VLOOKUP(D4652,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4652=\"\",\"\",IF(A4652=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4652,-2)+15,Cenários!$A:$D,2,FALSE)>A4652,+VLOOKUP(+EOMONTH(+A4652,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4652,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4652=\"\",\"\",VLOOKUP(F4652,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4652=\"\",\"\",IF(WORKDAY(+A4652,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4652,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4653=\"\",\"\",+IF(+A4653=D4653,+E4653,((+G4653/E4653)^+((NETWORKDAYS(+D4653,A4653,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4653,F4653,Feriados!$A$2:$A$1058)-1))*E4653)))","v":""},{"$f":"IF(A4653=\"\",\"\",+IF(+A4653=D4653,+VLOOKUP(D4653,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4653,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4653=\"\",\"\",+VLOOKUP(+EOMONTH(+F4653,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4653=\"\",\"\",VLOOKUP(D4653,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4653=\"\",\"\",IF(A4653=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4653,-2)+15,Cenários!$A:$D,2,FALSE)>A4653,+VLOOKUP(+EOMONTH(+A4653,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4653,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4653=\"\",\"\",VLOOKUP(F4653,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4653=\"\",\"\",IF(WORKDAY(+A4653,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4653,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4654=\"\",\"\",+IF(+A4654=D4654,+E4654,((+G4654/E4654)^+((NETWORKDAYS(+D4654,A4654,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4654,F4654,Feriados!$A$2:$A$1058)-1))*E4654)))","v":""},{"$f":"IF(A4654=\"\",\"\",+IF(+A4654=D4654,+VLOOKUP(D4654,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4654,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4654=\"\",\"\",+VLOOKUP(+EOMONTH(+F4654,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4654=\"\",\"\",VLOOKUP(D4654,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4654=\"\",\"\",IF(A4654=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4654,-2)+15,Cenários!$A:$D,2,FALSE)>A4654,+VLOOKUP(+EOMONTH(+A4654,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4654,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4654=\"\",\"\",VLOOKUP(F4654,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4654=\"\",\"\",IF(WORKDAY(+A4654,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4654,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4655=\"\",\"\",+IF(+A4655=D4655,+E4655,((+G4655/E4655)^+((NETWORKDAYS(+D4655,A4655,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4655,F4655,Feriados!$A$2:$A$1058)-1))*E4655)))","v":""},{"$f":"IF(A4655=\"\",\"\",+IF(+A4655=D4655,+VLOOKUP(D4655,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4655,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4655=\"\",\"\",+VLOOKUP(+EOMONTH(+F4655,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4655=\"\",\"\",VLOOKUP(D4655,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4655=\"\",\"\",IF(A4655=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4655,-2)+15,Cenários!$A:$D,2,FALSE)>A4655,+VLOOKUP(+EOMONTH(+A4655,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4655,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4655=\"\",\"\",VLOOKUP(F4655,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4655=\"\",\"\",IF(WORKDAY(+A4655,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4655,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4656=\"\",\"\",+IF(+A4656=D4656,+E4656,((+G4656/E4656)^+((NETWORKDAYS(+D4656,A4656,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4656,F4656,Feriados!$A$2:$A$1058)-1))*E4656)))","v":""},{"$f":"IF(A4656=\"\",\"\",+IF(+A4656=D4656,+VLOOKUP(D4656,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4656,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4656=\"\",\"\",+VLOOKUP(+EOMONTH(+F4656,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4656=\"\",\"\",VLOOKUP(D4656,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4656=\"\",\"\",IF(A4656=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4656,-2)+15,Cenários!$A:$D,2,FALSE)>A4656,+VLOOKUP(+EOMONTH(+A4656,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4656,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4656=\"\",\"\",VLOOKUP(F4656,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4656=\"\",\"\",IF(WORKDAY(+A4656,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4656,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4657=\"\",\"\",+IF(+A4657=D4657,+E4657,((+G4657/E4657)^+((NETWORKDAYS(+D4657,A4657,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4657,F4657,Feriados!$A$2:$A$1058)-1))*E4657)))","v":""},{"$f":"IF(A4657=\"\",\"\",+IF(+A4657=D4657,+VLOOKUP(D4657,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4657,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4657=\"\",\"\",+VLOOKUP(+EOMONTH(+F4657,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4657=\"\",\"\",VLOOKUP(D4657,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4657=\"\",\"\",IF(A4657=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4657,-2)+15,Cenários!$A:$D,2,FALSE)>A4657,+VLOOKUP(+EOMONTH(+A4657,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4657,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4657=\"\",\"\",VLOOKUP(F4657,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4657=\"\",\"\",IF(WORKDAY(+A4657,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4657,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4658=\"\",\"\",+IF(+A4658=D4658,+E4658,((+G4658/E4658)^+((NETWORKDAYS(+D4658,A4658,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4658,F4658,Feriados!$A$2:$A$1058)-1))*E4658)))","v":""},{"$f":"IF(A4658=\"\",\"\",+IF(+A4658=D4658,+VLOOKUP(D4658,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4658,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4658=\"\",\"\",+VLOOKUP(+EOMONTH(+F4658,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4658=\"\",\"\",VLOOKUP(D4658,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4658=\"\",\"\",IF(A4658=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4658,-2)+15,Cenários!$A:$D,2,FALSE)>A4658,+VLOOKUP(+EOMONTH(+A4658,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4658,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4658=\"\",\"\",VLOOKUP(F4658,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4658=\"\",\"\",IF(WORKDAY(+A4658,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4658,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4659=\"\",\"\",+IF(+A4659=D4659,+E4659,((+G4659/E4659)^+((NETWORKDAYS(+D4659,A4659,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4659,F4659,Feriados!$A$2:$A$1058)-1))*E4659)))","v":""},{"$f":"IF(A4659=\"\",\"\",+IF(+A4659=D4659,+VLOOKUP(D4659,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4659,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4659=\"\",\"\",+VLOOKUP(+EOMONTH(+F4659,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4659=\"\",\"\",VLOOKUP(D4659,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4659=\"\",\"\",IF(A4659=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4659,-2)+15,Cenários!$A:$D,2,FALSE)>A4659,+VLOOKUP(+EOMONTH(+A4659,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4659,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4659=\"\",\"\",VLOOKUP(F4659,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4659=\"\",\"\",IF(WORKDAY(+A4659,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4659,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4660=\"\",\"\",+IF(+A4660=D4660,+E4660,((+G4660/E4660)^+((NETWORKDAYS(+D4660,A4660,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4660,F4660,Feriados!$A$2:$A$1058)-1))*E4660)))","v":""},{"$f":"IF(A4660=\"\",\"\",+IF(+A4660=D4660,+VLOOKUP(D4660,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4660,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4660=\"\",\"\",+VLOOKUP(+EOMONTH(+F4660,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4660=\"\",\"\",VLOOKUP(D4660,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4660=\"\",\"\",IF(A4660=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4660,-2)+15,Cenários!$A:$D,2,FALSE)>A4660,+VLOOKUP(+EOMONTH(+A4660,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4660,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4660=\"\",\"\",VLOOKUP(F4660,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4660=\"\",\"\",IF(WORKDAY(+A4660,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4660,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4661=\"\",\"\",+IF(+A4661=D4661,+E4661,((+G4661/E4661)^+((NETWORKDAYS(+D4661,A4661,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4661,F4661,Feriados!$A$2:$A$1058)-1))*E4661)))","v":""},{"$f":"IF(A4661=\"\",\"\",+IF(+A4661=D4661,+VLOOKUP(D4661,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4661,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4661=\"\",\"\",+VLOOKUP(+EOMONTH(+F4661,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4661=\"\",\"\",VLOOKUP(D4661,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4661=\"\",\"\",IF(A4661=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4661,-2)+15,Cenários!$A:$D,2,FALSE)>A4661,+VLOOKUP(+EOMONTH(+A4661,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4661,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4661=\"\",\"\",VLOOKUP(F4661,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4661=\"\",\"\",IF(WORKDAY(+A4661,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4661,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4662=\"\",\"\",+IF(+A4662=D4662,+E4662,((+G4662/E4662)^+((NETWORKDAYS(+D4662,A4662,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4662,F4662,Feriados!$A$2:$A$1058)-1))*E4662)))","v":""},{"$f":"IF(A4662=\"\",\"\",+IF(+A4662=D4662,+VLOOKUP(D4662,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4662,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4662=\"\",\"\",+VLOOKUP(+EOMONTH(+F4662,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4662=\"\",\"\",VLOOKUP(D4662,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4662=\"\",\"\",IF(A4662=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4662,-2)+15,Cenários!$A:$D,2,FALSE)>A4662,+VLOOKUP(+EOMONTH(+A4662,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4662,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4662=\"\",\"\",VLOOKUP(F4662,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4662=\"\",\"\",IF(WORKDAY(+A4662,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4662,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4663=\"\",\"\",+IF(+A4663=D4663,+E4663,((+G4663/E4663)^+((NETWORKDAYS(+D4663,A4663,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4663,F4663,Feriados!$A$2:$A$1058)-1))*E4663)))","v":""},{"$f":"IF(A4663=\"\",\"\",+IF(+A4663=D4663,+VLOOKUP(D4663,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4663,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4663=\"\",\"\",+VLOOKUP(+EOMONTH(+F4663,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4663=\"\",\"\",VLOOKUP(D4663,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4663=\"\",\"\",IF(A4663=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4663,-2)+15,Cenários!$A:$D,2,FALSE)>A4663,+VLOOKUP(+EOMONTH(+A4663,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4663,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4663=\"\",\"\",VLOOKUP(F4663,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4663=\"\",\"\",IF(WORKDAY(+A4663,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4663,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4664=\"\",\"\",+IF(+A4664=D4664,+E4664,((+G4664/E4664)^+((NETWORKDAYS(+D4664,A4664,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4664,F4664,Feriados!$A$2:$A$1058)-1))*E4664)))","v":""},{"$f":"IF(A4664=\"\",\"\",+IF(+A4664=D4664,+VLOOKUP(D4664,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4664,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4664=\"\",\"\",+VLOOKUP(+EOMONTH(+F4664,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4664=\"\",\"\",VLOOKUP(D4664,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4664=\"\",\"\",IF(A4664=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4664,-2)+15,Cenários!$A:$D,2,FALSE)>A4664,+VLOOKUP(+EOMONTH(+A4664,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4664,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4664=\"\",\"\",VLOOKUP(F4664,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4664=\"\",\"\",IF(WORKDAY(+A4664,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4664,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4665=\"\",\"\",+IF(+A4665=D4665,+E4665,((+G4665/E4665)^+((NETWORKDAYS(+D4665,A4665,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4665,F4665,Feriados!$A$2:$A$1058)-1))*E4665)))","v":""},{"$f":"IF(A4665=\"\",\"\",+IF(+A4665=D4665,+VLOOKUP(D4665,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4665,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4665=\"\",\"\",+VLOOKUP(+EOMONTH(+F4665,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4665=\"\",\"\",VLOOKUP(D4665,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4665=\"\",\"\",IF(A4665=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4665,-2)+15,Cenários!$A:$D,2,FALSE)>A4665,+VLOOKUP(+EOMONTH(+A4665,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4665,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4665=\"\",\"\",VLOOKUP(F4665,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4665=\"\",\"\",IF(WORKDAY(+A4665,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4665,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4666=\"\",\"\",+IF(+A4666=D4666,+E4666,((+G4666/E4666)^+((NETWORKDAYS(+D4666,A4666,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4666,F4666,Feriados!$A$2:$A$1058)-1))*E4666)))","v":""},{"$f":"IF(A4666=\"\",\"\",+IF(+A4666=D4666,+VLOOKUP(D4666,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4666,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4666=\"\",\"\",+VLOOKUP(+EOMONTH(+F4666,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4666=\"\",\"\",VLOOKUP(D4666,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4666=\"\",\"\",IF(A4666=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4666,-2)+15,Cenários!$A:$D,2,FALSE)>A4666,+VLOOKUP(+EOMONTH(+A4666,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4666,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4666=\"\",\"\",VLOOKUP(F4666,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4666=\"\",\"\",IF(WORKDAY(+A4666,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4666,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4667=\"\",\"\",+IF(+A4667=D4667,+E4667,((+G4667/E4667)^+((NETWORKDAYS(+D4667,A4667,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4667,F4667,Feriados!$A$2:$A$1058)-1))*E4667)))","v":""},{"$f":"IF(A4667=\"\",\"\",+IF(+A4667=D4667,+VLOOKUP(D4667,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4667,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4667=\"\",\"\",+VLOOKUP(+EOMONTH(+F4667,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4667=\"\",\"\",VLOOKUP(D4667,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4667=\"\",\"\",IF(A4667=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4667,-2)+15,Cenários!$A:$D,2,FALSE)>A4667,+VLOOKUP(+EOMONTH(+A4667,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4667,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4667=\"\",\"\",VLOOKUP(F4667,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4667=\"\",\"\",IF(WORKDAY(+A4667,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4667,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4668=\"\",\"\",+IF(+A4668=D4668,+E4668,((+G4668/E4668)^+((NETWORKDAYS(+D4668,A4668,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4668,F4668,Feriados!$A$2:$A$1058)-1))*E4668)))","v":""},{"$f":"IF(A4668=\"\",\"\",+IF(+A4668=D4668,+VLOOKUP(D4668,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4668,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4668=\"\",\"\",+VLOOKUP(+EOMONTH(+F4668,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4668=\"\",\"\",VLOOKUP(D4668,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4668=\"\",\"\",IF(A4668=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4668,-2)+15,Cenários!$A:$D,2,FALSE)>A4668,+VLOOKUP(+EOMONTH(+A4668,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4668,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4668=\"\",\"\",VLOOKUP(F4668,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4668=\"\",\"\",IF(WORKDAY(+A4668,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4668,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4669=\"\",\"\",+IF(+A4669=D4669,+E4669,((+G4669/E4669)^+((NETWORKDAYS(+D4669,A4669,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4669,F4669,Feriados!$A$2:$A$1058)-1))*E4669)))","v":""},{"$f":"IF(A4669=\"\",\"\",+IF(+A4669=D4669,+VLOOKUP(D4669,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4669,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4669=\"\",\"\",+VLOOKUP(+EOMONTH(+F4669,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4669=\"\",\"\",VLOOKUP(D4669,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4669=\"\",\"\",IF(A4669=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4669,-2)+15,Cenários!$A:$D,2,FALSE)>A4669,+VLOOKUP(+EOMONTH(+A4669,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4669,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4669=\"\",\"\",VLOOKUP(F4669,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4669=\"\",\"\",IF(WORKDAY(+A4669,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4669,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4670=\"\",\"\",+IF(+A4670=D4670,+E4670,((+G4670/E4670)^+((NETWORKDAYS(+D4670,A4670,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4670,F4670,Feriados!$A$2:$A$1058)-1))*E4670)))","v":""},{"$f":"IF(A4670=\"\",\"\",+IF(+A4670=D4670,+VLOOKUP(D4670,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4670,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4670=\"\",\"\",+VLOOKUP(+EOMONTH(+F4670,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4670=\"\",\"\",VLOOKUP(D4670,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4670=\"\",\"\",IF(A4670=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4670,-2)+15,Cenários!$A:$D,2,FALSE)>A4670,+VLOOKUP(+EOMONTH(+A4670,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4670,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4670=\"\",\"\",VLOOKUP(F4670,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4670=\"\",\"\",IF(WORKDAY(+A4670,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4670,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4671=\"\",\"\",+IF(+A4671=D4671,+E4671,((+G4671/E4671)^+((NETWORKDAYS(+D4671,A4671,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4671,F4671,Feriados!$A$2:$A$1058)-1))*E4671)))","v":""},{"$f":"IF(A4671=\"\",\"\",+IF(+A4671=D4671,+VLOOKUP(D4671,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4671,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4671=\"\",\"\",+VLOOKUP(+EOMONTH(+F4671,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4671=\"\",\"\",VLOOKUP(D4671,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4671=\"\",\"\",IF(A4671=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4671,-2)+15,Cenários!$A:$D,2,FALSE)>A4671,+VLOOKUP(+EOMONTH(+A4671,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4671,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4671=\"\",\"\",VLOOKUP(F4671,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4671=\"\",\"\",IF(WORKDAY(+A4671,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4671,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4672=\"\",\"\",+IF(+A4672=D4672,+E4672,((+G4672/E4672)^+((NETWORKDAYS(+D4672,A4672,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4672,F4672,Feriados!$A$2:$A$1058)-1))*E4672)))","v":""},{"$f":"IF(A4672=\"\",\"\",+IF(+A4672=D4672,+VLOOKUP(D4672,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4672,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4672=\"\",\"\",+VLOOKUP(+EOMONTH(+F4672,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4672=\"\",\"\",VLOOKUP(D4672,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4672=\"\",\"\",IF(A4672=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4672,-2)+15,Cenários!$A:$D,2,FALSE)>A4672,+VLOOKUP(+EOMONTH(+A4672,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4672,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4672=\"\",\"\",VLOOKUP(F4672,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4672=\"\",\"\",IF(WORKDAY(+A4672,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4672,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4673=\"\",\"\",+IF(+A4673=D4673,+E4673,((+G4673/E4673)^+((NETWORKDAYS(+D4673,A4673,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4673,F4673,Feriados!$A$2:$A$1058)-1))*E4673)))","v":""},{"$f":"IF(A4673=\"\",\"\",+IF(+A4673=D4673,+VLOOKUP(D4673,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4673,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4673=\"\",\"\",+VLOOKUP(+EOMONTH(+F4673,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4673=\"\",\"\",VLOOKUP(D4673,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4673=\"\",\"\",IF(A4673=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4673,-2)+15,Cenários!$A:$D,2,FALSE)>A4673,+VLOOKUP(+EOMONTH(+A4673,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4673,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4673=\"\",\"\",VLOOKUP(F4673,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4673=\"\",\"\",IF(WORKDAY(+A4673,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4673,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4674=\"\",\"\",+IF(+A4674=D4674,+E4674,((+G4674/E4674)^+((NETWORKDAYS(+D4674,A4674,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4674,F4674,Feriados!$A$2:$A$1058)-1))*E4674)))","v":""},{"$f":"IF(A4674=\"\",\"\",+IF(+A4674=D4674,+VLOOKUP(D4674,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4674,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4674=\"\",\"\",+VLOOKUP(+EOMONTH(+F4674,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4674=\"\",\"\",VLOOKUP(D4674,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4674=\"\",\"\",IF(A4674=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4674,-2)+15,Cenários!$A:$D,2,FALSE)>A4674,+VLOOKUP(+EOMONTH(+A4674,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4674,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4674=\"\",\"\",VLOOKUP(F4674,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4674=\"\",\"\",IF(WORKDAY(+A4674,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4674,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4675=\"\",\"\",+IF(+A4675=D4675,+E4675,((+G4675/E4675)^+((NETWORKDAYS(+D4675,A4675,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4675,F4675,Feriados!$A$2:$A$1058)-1))*E4675)))","v":""},{"$f":"IF(A4675=\"\",\"\",+IF(+A4675=D4675,+VLOOKUP(D4675,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4675,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4675=\"\",\"\",+VLOOKUP(+EOMONTH(+F4675,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4675=\"\",\"\",VLOOKUP(D4675,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4675=\"\",\"\",IF(A4675=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4675,-2)+15,Cenários!$A:$D,2,FALSE)>A4675,+VLOOKUP(+EOMONTH(+A4675,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4675,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4675=\"\",\"\",VLOOKUP(F4675,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4675=\"\",\"\",IF(WORKDAY(+A4675,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4675,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4676=\"\",\"\",+IF(+A4676=D4676,+E4676,((+G4676/E4676)^+((NETWORKDAYS(+D4676,A4676,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4676,F4676,Feriados!$A$2:$A$1058)-1))*E4676)))","v":""},{"$f":"IF(A4676=\"\",\"\",+IF(+A4676=D4676,+VLOOKUP(D4676,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4676,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4676=\"\",\"\",+VLOOKUP(+EOMONTH(+F4676,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4676=\"\",\"\",VLOOKUP(D4676,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4676=\"\",\"\",IF(A4676=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4676,-2)+15,Cenários!$A:$D,2,FALSE)>A4676,+VLOOKUP(+EOMONTH(+A4676,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4676,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4676=\"\",\"\",VLOOKUP(F4676,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4676=\"\",\"\",IF(WORKDAY(+A4676,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4676,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4677=\"\",\"\",+IF(+A4677=D4677,+E4677,((+G4677/E4677)^+((NETWORKDAYS(+D4677,A4677,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4677,F4677,Feriados!$A$2:$A$1058)-1))*E4677)))","v":""},{"$f":"IF(A4677=\"\",\"\",+IF(+A4677=D4677,+VLOOKUP(D4677,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4677,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4677=\"\",\"\",+VLOOKUP(+EOMONTH(+F4677,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4677=\"\",\"\",VLOOKUP(D4677,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4677=\"\",\"\",IF(A4677=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4677,-2)+15,Cenários!$A:$D,2,FALSE)>A4677,+VLOOKUP(+EOMONTH(+A4677,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4677,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4677=\"\",\"\",VLOOKUP(F4677,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4677=\"\",\"\",IF(WORKDAY(+A4677,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4677,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4678=\"\",\"\",+IF(+A4678=D4678,+E4678,((+G4678/E4678)^+((NETWORKDAYS(+D4678,A4678,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4678,F4678,Feriados!$A$2:$A$1058)-1))*E4678)))","v":""},{"$f":"IF(A4678=\"\",\"\",+IF(+A4678=D4678,+VLOOKUP(D4678,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4678,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4678=\"\",\"\",+VLOOKUP(+EOMONTH(+F4678,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4678=\"\",\"\",VLOOKUP(D4678,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4678=\"\",\"\",IF(A4678=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4678,-2)+15,Cenários!$A:$D,2,FALSE)>A4678,+VLOOKUP(+EOMONTH(+A4678,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4678,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4678=\"\",\"\",VLOOKUP(F4678,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4678=\"\",\"\",IF(WORKDAY(+A4678,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4678,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4679=\"\",\"\",+IF(+A4679=D4679,+E4679,((+G4679/E4679)^+((NETWORKDAYS(+D4679,A4679,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4679,F4679,Feriados!$A$2:$A$1058)-1))*E4679)))","v":""},{"$f":"IF(A4679=\"\",\"\",+IF(+A4679=D4679,+VLOOKUP(D4679,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4679,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4679=\"\",\"\",+VLOOKUP(+EOMONTH(+F4679,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4679=\"\",\"\",VLOOKUP(D4679,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4679=\"\",\"\",IF(A4679=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4679,-2)+15,Cenários!$A:$D,2,FALSE)>A4679,+VLOOKUP(+EOMONTH(+A4679,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4679,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4679=\"\",\"\",VLOOKUP(F4679,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4679=\"\",\"\",IF(WORKDAY(+A4679,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4679,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4680=\"\",\"\",+IF(+A4680=D4680,+E4680,((+G4680/E4680)^+((NETWORKDAYS(+D4680,A4680,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4680,F4680,Feriados!$A$2:$A$1058)-1))*E4680)))","v":""},{"$f":"IF(A4680=\"\",\"\",+IF(+A4680=D4680,+VLOOKUP(D4680,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4680,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4680=\"\",\"\",+VLOOKUP(+EOMONTH(+F4680,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4680=\"\",\"\",VLOOKUP(D4680,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4680=\"\",\"\",IF(A4680=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4680,-2)+15,Cenários!$A:$D,2,FALSE)>A4680,+VLOOKUP(+EOMONTH(+A4680,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4680,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4680=\"\",\"\",VLOOKUP(F4680,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4680=\"\",\"\",IF(WORKDAY(+A4680,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4680,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4681=\"\",\"\",+IF(+A4681=D4681,+E4681,((+G4681/E4681)^+((NETWORKDAYS(+D4681,A4681,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4681,F4681,Feriados!$A$2:$A$1058)-1))*E4681)))","v":""},{"$f":"IF(A4681=\"\",\"\",+IF(+A4681=D4681,+VLOOKUP(D4681,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4681,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4681=\"\",\"\",+VLOOKUP(+EOMONTH(+F4681,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4681=\"\",\"\",VLOOKUP(D4681,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4681=\"\",\"\",IF(A4681=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4681,-2)+15,Cenários!$A:$D,2,FALSE)>A4681,+VLOOKUP(+EOMONTH(+A4681,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4681,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4681=\"\",\"\",VLOOKUP(F4681,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4681=\"\",\"\",IF(WORKDAY(+A4681,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4681,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4682=\"\",\"\",+IF(+A4682=D4682,+E4682,((+G4682/E4682)^+((NETWORKDAYS(+D4682,A4682,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4682,F4682,Feriados!$A$2:$A$1058)-1))*E4682)))","v":""},{"$f":"IF(A4682=\"\",\"\",+IF(+A4682=D4682,+VLOOKUP(D4682,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4682,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4682=\"\",\"\",+VLOOKUP(+EOMONTH(+F4682,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4682=\"\",\"\",VLOOKUP(D4682,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4682=\"\",\"\",IF(A4682=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4682,-2)+15,Cenários!$A:$D,2,FALSE)>A4682,+VLOOKUP(+EOMONTH(+A4682,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4682,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4682=\"\",\"\",VLOOKUP(F4682,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4682=\"\",\"\",IF(WORKDAY(+A4682,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4682,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4683=\"\",\"\",+IF(+A4683=D4683,+E4683,((+G4683/E4683)^+((NETWORKDAYS(+D4683,A4683,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4683,F4683,Feriados!$A$2:$A$1058)-1))*E4683)))","v":""},{"$f":"IF(A4683=\"\",\"\",+IF(+A4683=D4683,+VLOOKUP(D4683,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4683,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4683=\"\",\"\",+VLOOKUP(+EOMONTH(+F4683,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4683=\"\",\"\",VLOOKUP(D4683,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4683=\"\",\"\",IF(A4683=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4683,-2)+15,Cenários!$A:$D,2,FALSE)>A4683,+VLOOKUP(+EOMONTH(+A4683,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4683,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4683=\"\",\"\",VLOOKUP(F4683,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4683=\"\",\"\",IF(WORKDAY(+A4683,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4683,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4684=\"\",\"\",+IF(+A4684=D4684,+E4684,((+G4684/E4684)^+((NETWORKDAYS(+D4684,A4684,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4684,F4684,Feriados!$A$2:$A$1058)-1))*E4684)))","v":""},{"$f":"IF(A4684=\"\",\"\",+IF(+A4684=D4684,+VLOOKUP(D4684,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4684,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4684=\"\",\"\",+VLOOKUP(+EOMONTH(+F4684,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4684=\"\",\"\",VLOOKUP(D4684,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4684=\"\",\"\",IF(A4684=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4684,-2)+15,Cenários!$A:$D,2,FALSE)>A4684,+VLOOKUP(+EOMONTH(+A4684,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4684,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4684=\"\",\"\",VLOOKUP(F4684,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4684=\"\",\"\",IF(WORKDAY(+A4684,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4684,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4685=\"\",\"\",+IF(+A4685=D4685,+E4685,((+G4685/E4685)^+((NETWORKDAYS(+D4685,A4685,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4685,F4685,Feriados!$A$2:$A$1058)-1))*E4685)))","v":""},{"$f":"IF(A4685=\"\",\"\",+IF(+A4685=D4685,+VLOOKUP(D4685,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4685,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4685=\"\",\"\",+VLOOKUP(+EOMONTH(+F4685,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4685=\"\",\"\",VLOOKUP(D4685,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4685=\"\",\"\",IF(A4685=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4685,-2)+15,Cenários!$A:$D,2,FALSE)>A4685,+VLOOKUP(+EOMONTH(+A4685,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4685,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4685=\"\",\"\",VLOOKUP(F4685,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4685=\"\",\"\",IF(WORKDAY(+A4685,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4685,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4686=\"\",\"\",+IF(+A4686=D4686,+E4686,((+G4686/E4686)^+((NETWORKDAYS(+D4686,A4686,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4686,F4686,Feriados!$A$2:$A$1058)-1))*E4686)))","v":""},{"$f":"IF(A4686=\"\",\"\",+IF(+A4686=D4686,+VLOOKUP(D4686,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4686,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4686=\"\",\"\",+VLOOKUP(+EOMONTH(+F4686,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4686=\"\",\"\",VLOOKUP(D4686,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4686=\"\",\"\",IF(A4686=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4686,-2)+15,Cenários!$A:$D,2,FALSE)>A4686,+VLOOKUP(+EOMONTH(+A4686,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4686,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4686=\"\",\"\",VLOOKUP(F4686,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4686=\"\",\"\",IF(WORKDAY(+A4686,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4686,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4687=\"\",\"\",+IF(+A4687=D4687,+E4687,((+G4687/E4687)^+((NETWORKDAYS(+D4687,A4687,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4687,F4687,Feriados!$A$2:$A$1058)-1))*E4687)))","v":""},{"$f":"IF(A4687=\"\",\"\",+IF(+A4687=D4687,+VLOOKUP(D4687,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4687,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4687=\"\",\"\",+VLOOKUP(+EOMONTH(+F4687,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4687=\"\",\"\",VLOOKUP(D4687,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4687=\"\",\"\",IF(A4687=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4687,-2)+15,Cenários!$A:$D,2,FALSE)>A4687,+VLOOKUP(+EOMONTH(+A4687,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4687,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4687=\"\",\"\",VLOOKUP(F4687,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4687=\"\",\"\",IF(WORKDAY(+A4687,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4687,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4688=\"\",\"\",+IF(+A4688=D4688,+E4688,((+G4688/E4688)^+((NETWORKDAYS(+D4688,A4688,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4688,F4688,Feriados!$A$2:$A$1058)-1))*E4688)))","v":""},{"$f":"IF(A4688=\"\",\"\",+IF(+A4688=D4688,+VLOOKUP(D4688,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4688,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4688=\"\",\"\",+VLOOKUP(+EOMONTH(+F4688,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4688=\"\",\"\",VLOOKUP(D4688,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4688=\"\",\"\",IF(A4688=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4688,-2)+15,Cenários!$A:$D,2,FALSE)>A4688,+VLOOKUP(+EOMONTH(+A4688,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4688,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4688=\"\",\"\",VLOOKUP(F4688,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4688=\"\",\"\",IF(WORKDAY(+A4688,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4688,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4689=\"\",\"\",+IF(+A4689=D4689,+E4689,((+G4689/E4689)^+((NETWORKDAYS(+D4689,A4689,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4689,F4689,Feriados!$A$2:$A$1058)-1))*E4689)))","v":""},{"$f":"IF(A4689=\"\",\"\",+IF(+A4689=D4689,+VLOOKUP(D4689,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4689,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4689=\"\",\"\",+VLOOKUP(+EOMONTH(+F4689,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4689=\"\",\"\",VLOOKUP(D4689,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4689=\"\",\"\",IF(A4689=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4689,-2)+15,Cenários!$A:$D,2,FALSE)>A4689,+VLOOKUP(+EOMONTH(+A4689,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4689,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4689=\"\",\"\",VLOOKUP(F4689,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4689=\"\",\"\",IF(WORKDAY(+A4689,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4689,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4690=\"\",\"\",+IF(+A4690=D4690,+E4690,((+G4690/E4690)^+((NETWORKDAYS(+D4690,A4690,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4690,F4690,Feriados!$A$2:$A$1058)-1))*E4690)))","v":""},{"$f":"IF(A4690=\"\",\"\",+IF(+A4690=D4690,+VLOOKUP(D4690,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4690,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4690=\"\",\"\",+VLOOKUP(+EOMONTH(+F4690,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4690=\"\",\"\",VLOOKUP(D4690,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4690=\"\",\"\",IF(A4690=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4690,-2)+15,Cenários!$A:$D,2,FALSE)>A4690,+VLOOKUP(+EOMONTH(+A4690,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4690,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4690=\"\",\"\",VLOOKUP(F4690,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4690=\"\",\"\",IF(WORKDAY(+A4690,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4690,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4691=\"\",\"\",+IF(+A4691=D4691,+E4691,((+G4691/E4691)^+((NETWORKDAYS(+D4691,A4691,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4691,F4691,Feriados!$A$2:$A$1058)-1))*E4691)))","v":""},{"$f":"IF(A4691=\"\",\"\",+IF(+A4691=D4691,+VLOOKUP(D4691,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4691,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4691=\"\",\"\",+VLOOKUP(+EOMONTH(+F4691,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4691=\"\",\"\",VLOOKUP(D4691,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4691=\"\",\"\",IF(A4691=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4691,-2)+15,Cenários!$A:$D,2,FALSE)>A4691,+VLOOKUP(+EOMONTH(+A4691,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4691,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4691=\"\",\"\",VLOOKUP(F4691,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4691=\"\",\"\",IF(WORKDAY(+A4691,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4691,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4692=\"\",\"\",+IF(+A4692=D4692,+E4692,((+G4692/E4692)^+((NETWORKDAYS(+D4692,A4692,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4692,F4692,Feriados!$A$2:$A$1058)-1))*E4692)))","v":""},{"$f":"IF(A4692=\"\",\"\",+IF(+A4692=D4692,+VLOOKUP(D4692,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4692,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4692=\"\",\"\",+VLOOKUP(+EOMONTH(+F4692,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4692=\"\",\"\",VLOOKUP(D4692,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4692=\"\",\"\",IF(A4692=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4692,-2)+15,Cenários!$A:$D,2,FALSE)>A4692,+VLOOKUP(+EOMONTH(+A4692,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4692,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4692=\"\",\"\",VLOOKUP(F4692,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4692=\"\",\"\",IF(WORKDAY(+A4692,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4692,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4693=\"\",\"\",+IF(+A4693=D4693,+E4693,((+G4693/E4693)^+((NETWORKDAYS(+D4693,A4693,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4693,F4693,Feriados!$A$2:$A$1058)-1))*E4693)))","v":""},{"$f":"IF(A4693=\"\",\"\",+IF(+A4693=D4693,+VLOOKUP(D4693,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4693,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4693=\"\",\"\",+VLOOKUP(+EOMONTH(+F4693,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4693=\"\",\"\",VLOOKUP(D4693,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4693=\"\",\"\",IF(A4693=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4693,-2)+15,Cenários!$A:$D,2,FALSE)>A4693,+VLOOKUP(+EOMONTH(+A4693,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4693,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4693=\"\",\"\",VLOOKUP(F4693,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4693=\"\",\"\",IF(WORKDAY(+A4693,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4693,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4694=\"\",\"\",+IF(+A4694=D4694,+E4694,((+G4694/E4694)^+((NETWORKDAYS(+D4694,A4694,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4694,F4694,Feriados!$A$2:$A$1058)-1))*E4694)))","v":""},{"$f":"IF(A4694=\"\",\"\",+IF(+A4694=D4694,+VLOOKUP(D4694,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4694,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4694=\"\",\"\",+VLOOKUP(+EOMONTH(+F4694,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4694=\"\",\"\",VLOOKUP(D4694,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4694=\"\",\"\",IF(A4694=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4694,-2)+15,Cenários!$A:$D,2,FALSE)>A4694,+VLOOKUP(+EOMONTH(+A4694,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4694,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4694=\"\",\"\",VLOOKUP(F4694,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4694=\"\",\"\",IF(WORKDAY(+A4694,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4694,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4695=\"\",\"\",+IF(+A4695=D4695,+E4695,((+G4695/E4695)^+((NETWORKDAYS(+D4695,A4695,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4695,F4695,Feriados!$A$2:$A$1058)-1))*E4695)))","v":""},{"$f":"IF(A4695=\"\",\"\",+IF(+A4695=D4695,+VLOOKUP(D4695,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4695,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4695=\"\",\"\",+VLOOKUP(+EOMONTH(+F4695,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4695=\"\",\"\",VLOOKUP(D4695,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4695=\"\",\"\",IF(A4695=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4695,-2)+15,Cenários!$A:$D,2,FALSE)>A4695,+VLOOKUP(+EOMONTH(+A4695,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4695,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4695=\"\",\"\",VLOOKUP(F4695,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4695=\"\",\"\",IF(WORKDAY(+A4695,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4695,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4696=\"\",\"\",+IF(+A4696=D4696,+E4696,((+G4696/E4696)^+((NETWORKDAYS(+D4696,A4696,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4696,F4696,Feriados!$A$2:$A$1058)-1))*E4696)))","v":""},{"$f":"IF(A4696=\"\",\"\",+IF(+A4696=D4696,+VLOOKUP(D4696,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4696,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4696=\"\",\"\",+VLOOKUP(+EOMONTH(+F4696,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4696=\"\",\"\",VLOOKUP(D4696,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4696=\"\",\"\",IF(A4696=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4696,-2)+15,Cenários!$A:$D,2,FALSE)>A4696,+VLOOKUP(+EOMONTH(+A4696,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4696,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4696=\"\",\"\",VLOOKUP(F4696,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4696=\"\",\"\",IF(WORKDAY(+A4696,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4696,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4697=\"\",\"\",+IF(+A4697=D4697,+E4697,((+G4697/E4697)^+((NETWORKDAYS(+D4697,A4697,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4697,F4697,Feriados!$A$2:$A$1058)-1))*E4697)))","v":""},{"$f":"IF(A4697=\"\",\"\",+IF(+A4697=D4697,+VLOOKUP(D4697,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4697,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4697=\"\",\"\",+VLOOKUP(+EOMONTH(+F4697,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4697=\"\",\"\",VLOOKUP(D4697,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4697=\"\",\"\",IF(A4697=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4697,-2)+15,Cenários!$A:$D,2,FALSE)>A4697,+VLOOKUP(+EOMONTH(+A4697,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4697,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4697=\"\",\"\",VLOOKUP(F4697,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4697=\"\",\"\",IF(WORKDAY(+A4697,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4697,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4698=\"\",\"\",+IF(+A4698=D4698,+E4698,((+G4698/E4698)^+((NETWORKDAYS(+D4698,A4698,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4698,F4698,Feriados!$A$2:$A$1058)-1))*E4698)))","v":""},{"$f":"IF(A4698=\"\",\"\",+IF(+A4698=D4698,+VLOOKUP(D4698,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4698,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4698=\"\",\"\",+VLOOKUP(+EOMONTH(+F4698,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4698=\"\",\"\",VLOOKUP(D4698,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4698=\"\",\"\",IF(A4698=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4698,-2)+15,Cenários!$A:$D,2,FALSE)>A4698,+VLOOKUP(+EOMONTH(+A4698,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4698,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4698=\"\",\"\",VLOOKUP(F4698,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4698=\"\",\"\",IF(WORKDAY(+A4698,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4698,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4699=\"\",\"\",+IF(+A4699=D4699,+E4699,((+G4699/E4699)^+((NETWORKDAYS(+D4699,A4699,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4699,F4699,Feriados!$A$2:$A$1058)-1))*E4699)))","v":""},{"$f":"IF(A4699=\"\",\"\",+IF(+A4699=D4699,+VLOOKUP(D4699,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4699,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4699=\"\",\"\",+VLOOKUP(+EOMONTH(+F4699,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4699=\"\",\"\",VLOOKUP(D4699,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4699=\"\",\"\",IF(A4699=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4699,-2)+15,Cenários!$A:$D,2,FALSE)>A4699,+VLOOKUP(+EOMONTH(+A4699,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4699,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4699=\"\",\"\",VLOOKUP(F4699,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4699=\"\",\"\",IF(WORKDAY(+A4699,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4699,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4700=\"\",\"\",+IF(+A4700=D4700,+E4700,((+G4700/E4700)^+((NETWORKDAYS(+D4700,A4700,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4700,F4700,Feriados!$A$2:$A$1058)-1))*E4700)))","v":""},{"$f":"IF(A4700=\"\",\"\",+IF(+A4700=D4700,+VLOOKUP(D4700,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4700,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4700=\"\",\"\",+VLOOKUP(+EOMONTH(+F4700,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4700=\"\",\"\",VLOOKUP(D4700,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4700=\"\",\"\",IF(A4700=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4700,-2)+15,Cenários!$A:$D,2,FALSE)>A4700,+VLOOKUP(+EOMONTH(+A4700,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4700,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4700=\"\",\"\",VLOOKUP(F4700,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4700=\"\",\"\",IF(WORKDAY(+A4700,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4700,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4701=\"\",\"\",+IF(+A4701=D4701,+E4701,((+G4701/E4701)^+((NETWORKDAYS(+D4701,A4701,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4701,F4701,Feriados!$A$2:$A$1058)-1))*E4701)))","v":""},{"$f":"IF(A4701=\"\",\"\",+IF(+A4701=D4701,+VLOOKUP(D4701,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4701,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4701=\"\",\"\",+VLOOKUP(+EOMONTH(+F4701,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4701=\"\",\"\",VLOOKUP(D4701,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4701=\"\",\"\",IF(A4701=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4701,-2)+15,Cenários!$A:$D,2,FALSE)>A4701,+VLOOKUP(+EOMONTH(+A4701,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4701,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4701=\"\",\"\",VLOOKUP(F4701,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4701=\"\",\"\",IF(WORKDAY(+A4701,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4701,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4702=\"\",\"\",+IF(+A4702=D4702,+E4702,((+G4702/E4702)^+((NETWORKDAYS(+D4702,A4702,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4702,F4702,Feriados!$A$2:$A$1058)-1))*E4702)))","v":""},{"$f":"IF(A4702=\"\",\"\",+IF(+A4702=D4702,+VLOOKUP(D4702,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4702,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4702=\"\",\"\",+VLOOKUP(+EOMONTH(+F4702,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4702=\"\",\"\",VLOOKUP(D4702,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4702=\"\",\"\",IF(A4702=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4702,-2)+15,Cenários!$A:$D,2,FALSE)>A4702,+VLOOKUP(+EOMONTH(+A4702,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4702,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4702=\"\",\"\",VLOOKUP(F4702,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4702=\"\",\"\",IF(WORKDAY(+A4702,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4702,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4703=\"\",\"\",+IF(+A4703=D4703,+E4703,((+G4703/E4703)^+((NETWORKDAYS(+D4703,A4703,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4703,F4703,Feriados!$A$2:$A$1058)-1))*E4703)))","v":""},{"$f":"IF(A4703=\"\",\"\",+IF(+A4703=D4703,+VLOOKUP(D4703,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4703,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4703=\"\",\"\",+VLOOKUP(+EOMONTH(+F4703,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4703=\"\",\"\",VLOOKUP(D4703,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4703=\"\",\"\",IF(A4703=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4703,-2)+15,Cenários!$A:$D,2,FALSE)>A4703,+VLOOKUP(+EOMONTH(+A4703,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4703,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4703=\"\",\"\",VLOOKUP(F4703,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4703=\"\",\"\",IF(WORKDAY(+A4703,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4703,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4704=\"\",\"\",+IF(+A4704=D4704,+E4704,((+G4704/E4704)^+((NETWORKDAYS(+D4704,A4704,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4704,F4704,Feriados!$A$2:$A$1058)-1))*E4704)))","v":""},{"$f":"IF(A4704=\"\",\"\",+IF(+A4704=D4704,+VLOOKUP(D4704,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4704,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4704=\"\",\"\",+VLOOKUP(+EOMONTH(+F4704,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4704=\"\",\"\",VLOOKUP(D4704,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4704=\"\",\"\",IF(A4704=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4704,-2)+15,Cenários!$A:$D,2,FALSE)>A4704,+VLOOKUP(+EOMONTH(+A4704,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4704,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4704=\"\",\"\",VLOOKUP(F4704,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4704=\"\",\"\",IF(WORKDAY(+A4704,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4704,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4705=\"\",\"\",+IF(+A4705=D4705,+E4705,((+G4705/E4705)^+((NETWORKDAYS(+D4705,A4705,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4705,F4705,Feriados!$A$2:$A$1058)-1))*E4705)))","v":""},{"$f":"IF(A4705=\"\",\"\",+IF(+A4705=D4705,+VLOOKUP(D4705,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4705,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4705=\"\",\"\",+VLOOKUP(+EOMONTH(+F4705,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4705=\"\",\"\",VLOOKUP(D4705,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4705=\"\",\"\",IF(A4705=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4705,-2)+15,Cenários!$A:$D,2,FALSE)>A4705,+VLOOKUP(+EOMONTH(+A4705,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4705,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4705=\"\",\"\",VLOOKUP(F4705,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4705=\"\",\"\",IF(WORKDAY(+A4705,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4705,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4706=\"\",\"\",+IF(+A4706=D4706,+E4706,((+G4706/E4706)^+((NETWORKDAYS(+D4706,A4706,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4706,F4706,Feriados!$A$2:$A$1058)-1))*E4706)))","v":""},{"$f":"IF(A4706=\"\",\"\",+IF(+A4706=D4706,+VLOOKUP(D4706,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4706,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4706=\"\",\"\",+VLOOKUP(+EOMONTH(+F4706,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4706=\"\",\"\",VLOOKUP(D4706,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4706=\"\",\"\",IF(A4706=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4706,-2)+15,Cenários!$A:$D,2,FALSE)>A4706,+VLOOKUP(+EOMONTH(+A4706,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4706,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4706=\"\",\"\",VLOOKUP(F4706,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4706=\"\",\"\",IF(WORKDAY(+A4706,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4706,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4707=\"\",\"\",+IF(+A4707=D4707,+E4707,((+G4707/E4707)^+((NETWORKDAYS(+D4707,A4707,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4707,F4707,Feriados!$A$2:$A$1058)-1))*E4707)))","v":""},{"$f":"IF(A4707=\"\",\"\",+IF(+A4707=D4707,+VLOOKUP(D4707,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4707,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4707=\"\",\"\",+VLOOKUP(+EOMONTH(+F4707,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4707=\"\",\"\",VLOOKUP(D4707,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4707=\"\",\"\",IF(A4707=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4707,-2)+15,Cenários!$A:$D,2,FALSE)>A4707,+VLOOKUP(+EOMONTH(+A4707,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4707,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4707=\"\",\"\",VLOOKUP(F4707,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4707=\"\",\"\",IF(WORKDAY(+A4707,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4707,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4708=\"\",\"\",+IF(+A4708=D4708,+E4708,((+G4708/E4708)^+((NETWORKDAYS(+D4708,A4708,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4708,F4708,Feriados!$A$2:$A$1058)-1))*E4708)))","v":""},{"$f":"IF(A4708=\"\",\"\",+IF(+A4708=D4708,+VLOOKUP(D4708,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4708,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4708=\"\",\"\",+VLOOKUP(+EOMONTH(+F4708,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4708=\"\",\"\",VLOOKUP(D4708,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4708=\"\",\"\",IF(A4708=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4708,-2)+15,Cenários!$A:$D,2,FALSE)>A4708,+VLOOKUP(+EOMONTH(+A4708,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4708,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4708=\"\",\"\",VLOOKUP(F4708,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4708=\"\",\"\",IF(WORKDAY(+A4708,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4708,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4709=\"\",\"\",+IF(+A4709=D4709,+E4709,((+G4709/E4709)^+((NETWORKDAYS(+D4709,A4709,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4709,F4709,Feriados!$A$2:$A$1058)-1))*E4709)))","v":""},{"$f":"IF(A4709=\"\",\"\",+IF(+A4709=D4709,+VLOOKUP(D4709,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4709,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4709=\"\",\"\",+VLOOKUP(+EOMONTH(+F4709,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4709=\"\",\"\",VLOOKUP(D4709,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4709=\"\",\"\",IF(A4709=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4709,-2)+15,Cenários!$A:$D,2,FALSE)>A4709,+VLOOKUP(+EOMONTH(+A4709,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4709,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4709=\"\",\"\",VLOOKUP(F4709,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4709=\"\",\"\",IF(WORKDAY(+A4709,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4709,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4710=\"\",\"\",+IF(+A4710=D4710,+E4710,((+G4710/E4710)^+((NETWORKDAYS(+D4710,A4710,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4710,F4710,Feriados!$A$2:$A$1058)-1))*E4710)))","v":""},{"$f":"IF(A4710=\"\",\"\",+IF(+A4710=D4710,+VLOOKUP(D4710,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4710,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4710=\"\",\"\",+VLOOKUP(+EOMONTH(+F4710,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4710=\"\",\"\",VLOOKUP(D4710,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4710=\"\",\"\",IF(A4710=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4710,-2)+15,Cenários!$A:$D,2,FALSE)>A4710,+VLOOKUP(+EOMONTH(+A4710,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4710,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4710=\"\",\"\",VLOOKUP(F4710,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4710=\"\",\"\",IF(WORKDAY(+A4710,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4710,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4711=\"\",\"\",+IF(+A4711=D4711,+E4711,((+G4711/E4711)^+((NETWORKDAYS(+D4711,A4711,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4711,F4711,Feriados!$A$2:$A$1058)-1))*E4711)))","v":""},{"$f":"IF(A4711=\"\",\"\",+IF(+A4711=D4711,+VLOOKUP(D4711,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4711,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4711=\"\",\"\",+VLOOKUP(+EOMONTH(+F4711,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4711=\"\",\"\",VLOOKUP(D4711,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4711=\"\",\"\",IF(A4711=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4711,-2)+15,Cenários!$A:$D,2,FALSE)>A4711,+VLOOKUP(+EOMONTH(+A4711,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4711,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4711=\"\",\"\",VLOOKUP(F4711,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4711=\"\",\"\",IF(WORKDAY(+A4711,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4711,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4712=\"\",\"\",+IF(+A4712=D4712,+E4712,((+G4712/E4712)^+((NETWORKDAYS(+D4712,A4712,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4712,F4712,Feriados!$A$2:$A$1058)-1))*E4712)))","v":""},{"$f":"IF(A4712=\"\",\"\",+IF(+A4712=D4712,+VLOOKUP(D4712,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4712,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4712=\"\",\"\",+VLOOKUP(+EOMONTH(+F4712,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4712=\"\",\"\",VLOOKUP(D4712,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4712=\"\",\"\",IF(A4712=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4712,-2)+15,Cenários!$A:$D,2,FALSE)>A4712,+VLOOKUP(+EOMONTH(+A4712,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4712,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4712=\"\",\"\",VLOOKUP(F4712,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4712=\"\",\"\",IF(WORKDAY(+A4712,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4712,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4713=\"\",\"\",+IF(+A4713=D4713,+E4713,((+G4713/E4713)^+((NETWORKDAYS(+D4713,A4713,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4713,F4713,Feriados!$A$2:$A$1058)-1))*E4713)))","v":""},{"$f":"IF(A4713=\"\",\"\",+IF(+A4713=D4713,+VLOOKUP(D4713,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4713,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4713=\"\",\"\",+VLOOKUP(+EOMONTH(+F4713,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4713=\"\",\"\",VLOOKUP(D4713,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4713=\"\",\"\",IF(A4713=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4713,-2)+15,Cenários!$A:$D,2,FALSE)>A4713,+VLOOKUP(+EOMONTH(+A4713,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4713,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4713=\"\",\"\",VLOOKUP(F4713,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4713=\"\",\"\",IF(WORKDAY(+A4713,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4713,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4714=\"\",\"\",+IF(+A4714=D4714,+E4714,((+G4714/E4714)^+((NETWORKDAYS(+D4714,A4714,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4714,F4714,Feriados!$A$2:$A$1058)-1))*E4714)))","v":""},{"$f":"IF(A4714=\"\",\"\",+IF(+A4714=D4714,+VLOOKUP(D4714,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4714,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4714=\"\",\"\",+VLOOKUP(+EOMONTH(+F4714,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4714=\"\",\"\",VLOOKUP(D4714,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4714=\"\",\"\",IF(A4714=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4714,-2)+15,Cenários!$A:$D,2,FALSE)>A4714,+VLOOKUP(+EOMONTH(+A4714,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4714,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4714=\"\",\"\",VLOOKUP(F4714,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4714=\"\",\"\",IF(WORKDAY(+A4714,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4714,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4715=\"\",\"\",+IF(+A4715=D4715,+E4715,((+G4715/E4715)^+((NETWORKDAYS(+D4715,A4715,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4715,F4715,Feriados!$A$2:$A$1058)-1))*E4715)))","v":""},{"$f":"IF(A4715=\"\",\"\",+IF(+A4715=D4715,+VLOOKUP(D4715,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4715,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4715=\"\",\"\",+VLOOKUP(+EOMONTH(+F4715,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4715=\"\",\"\",VLOOKUP(D4715,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4715=\"\",\"\",IF(A4715=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4715,-2)+15,Cenários!$A:$D,2,FALSE)>A4715,+VLOOKUP(+EOMONTH(+A4715,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4715,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4715=\"\",\"\",VLOOKUP(F4715,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4715=\"\",\"\",IF(WORKDAY(+A4715,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4715,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4716=\"\",\"\",+IF(+A4716=D4716,+E4716,((+G4716/E4716)^+((NETWORKDAYS(+D4716,A4716,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4716,F4716,Feriados!$A$2:$A$1058)-1))*E4716)))","v":""},{"$f":"IF(A4716=\"\",\"\",+IF(+A4716=D4716,+VLOOKUP(D4716,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4716,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4716=\"\",\"\",+VLOOKUP(+EOMONTH(+F4716,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4716=\"\",\"\",VLOOKUP(D4716,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4716=\"\",\"\",IF(A4716=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4716,-2)+15,Cenários!$A:$D,2,FALSE)>A4716,+VLOOKUP(+EOMONTH(+A4716,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4716,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4716=\"\",\"\",VLOOKUP(F4716,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4716=\"\",\"\",IF(WORKDAY(+A4716,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4716,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4717=\"\",\"\",+IF(+A4717=D4717,+E4717,((+G4717/E4717)^+((NETWORKDAYS(+D4717,A4717,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4717,F4717,Feriados!$A$2:$A$1058)-1))*E4717)))","v":""},{"$f":"IF(A4717=\"\",\"\",+IF(+A4717=D4717,+VLOOKUP(D4717,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4717,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4717=\"\",\"\",+VLOOKUP(+EOMONTH(+F4717,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4717=\"\",\"\",VLOOKUP(D4717,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4717=\"\",\"\",IF(A4717=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4717,-2)+15,Cenários!$A:$D,2,FALSE)>A4717,+VLOOKUP(+EOMONTH(+A4717,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4717,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4717=\"\",\"\",VLOOKUP(F4717,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4717=\"\",\"\",IF(WORKDAY(+A4717,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4717,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4718=\"\",\"\",+IF(+A4718=D4718,+E4718,((+G4718/E4718)^+((NETWORKDAYS(+D4718,A4718,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4718,F4718,Feriados!$A$2:$A$1058)-1))*E4718)))","v":""},{"$f":"IF(A4718=\"\",\"\",+IF(+A4718=D4718,+VLOOKUP(D4718,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4718,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4718=\"\",\"\",+VLOOKUP(+EOMONTH(+F4718,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4718=\"\",\"\",VLOOKUP(D4718,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4718=\"\",\"\",IF(A4718=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4718,-2)+15,Cenários!$A:$D,2,FALSE)>A4718,+VLOOKUP(+EOMONTH(+A4718,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4718,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4718=\"\",\"\",VLOOKUP(F4718,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4718=\"\",\"\",IF(WORKDAY(+A4718,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4718,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4719=\"\",\"\",+IF(+A4719=D4719,+E4719,((+G4719/E4719)^+((NETWORKDAYS(+D4719,A4719,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4719,F4719,Feriados!$A$2:$A$1058)-1))*E4719)))","v":""},{"$f":"IF(A4719=\"\",\"\",+IF(+A4719=D4719,+VLOOKUP(D4719,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4719,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4719=\"\",\"\",+VLOOKUP(+EOMONTH(+F4719,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4719=\"\",\"\",VLOOKUP(D4719,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4719=\"\",\"\",IF(A4719=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4719,-2)+15,Cenários!$A:$D,2,FALSE)>A4719,+VLOOKUP(+EOMONTH(+A4719,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4719,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4719=\"\",\"\",VLOOKUP(F4719,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4719=\"\",\"\",IF(WORKDAY(+A4719,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4719,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4720=\"\",\"\",+IF(+A4720=D4720,+E4720,((+G4720/E4720)^+((NETWORKDAYS(+D4720,A4720,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4720,F4720,Feriados!$A$2:$A$1058)-1))*E4720)))","v":""},{"$f":"IF(A4720=\"\",\"\",+IF(+A4720=D4720,+VLOOKUP(D4720,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4720,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4720=\"\",\"\",+VLOOKUP(+EOMONTH(+F4720,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4720=\"\",\"\",VLOOKUP(D4720,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4720=\"\",\"\",IF(A4720=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4720,-2)+15,Cenários!$A:$D,2,FALSE)>A4720,+VLOOKUP(+EOMONTH(+A4720,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4720,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4720=\"\",\"\",VLOOKUP(F4720,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4720=\"\",\"\",IF(WORKDAY(+A4720,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4720,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4721=\"\",\"\",+IF(+A4721=D4721,+E4721,((+G4721/E4721)^+((NETWORKDAYS(+D4721,A4721,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4721,F4721,Feriados!$A$2:$A$1058)-1))*E4721)))","v":""},{"$f":"IF(A4721=\"\",\"\",+IF(+A4721=D4721,+VLOOKUP(D4721,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4721,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4721=\"\",\"\",+VLOOKUP(+EOMONTH(+F4721,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4721=\"\",\"\",VLOOKUP(D4721,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4721=\"\",\"\",IF(A4721=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4721,-2)+15,Cenários!$A:$D,2,FALSE)>A4721,+VLOOKUP(+EOMONTH(+A4721,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4721,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4721=\"\",\"\",VLOOKUP(F4721,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4721=\"\",\"\",IF(WORKDAY(+A4721,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4721,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4722=\"\",\"\",+IF(+A4722=D4722,+E4722,((+G4722/E4722)^+((NETWORKDAYS(+D4722,A4722,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4722,F4722,Feriados!$A$2:$A$1058)-1))*E4722)))","v":""},{"$f":"IF(A4722=\"\",\"\",+IF(+A4722=D4722,+VLOOKUP(D4722,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4722,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4722=\"\",\"\",+VLOOKUP(+EOMONTH(+F4722,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4722=\"\",\"\",VLOOKUP(D4722,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4722=\"\",\"\",IF(A4722=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4722,-2)+15,Cenários!$A:$D,2,FALSE)>A4722,+VLOOKUP(+EOMONTH(+A4722,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4722,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4722=\"\",\"\",VLOOKUP(F4722,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4722=\"\",\"\",IF(WORKDAY(+A4722,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4722,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4723=\"\",\"\",+IF(+A4723=D4723,+E4723,((+G4723/E4723)^+((NETWORKDAYS(+D4723,A4723,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4723,F4723,Feriados!$A$2:$A$1058)-1))*E4723)))","v":""},{"$f":"IF(A4723=\"\",\"\",+IF(+A4723=D4723,+VLOOKUP(D4723,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4723,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4723=\"\",\"\",+VLOOKUP(+EOMONTH(+F4723,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4723=\"\",\"\",VLOOKUP(D4723,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4723=\"\",\"\",IF(A4723=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4723,-2)+15,Cenários!$A:$D,2,FALSE)>A4723,+VLOOKUP(+EOMONTH(+A4723,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4723,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4723=\"\",\"\",VLOOKUP(F4723,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4723=\"\",\"\",IF(WORKDAY(+A4723,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4723,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4724=\"\",\"\",+IF(+A4724=D4724,+E4724,((+G4724/E4724)^+((NETWORKDAYS(+D4724,A4724,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4724,F4724,Feriados!$A$2:$A$1058)-1))*E4724)))","v":""},{"$f":"IF(A4724=\"\",\"\",+IF(+A4724=D4724,+VLOOKUP(D4724,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4724,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4724=\"\",\"\",+VLOOKUP(+EOMONTH(+F4724,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4724=\"\",\"\",VLOOKUP(D4724,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4724=\"\",\"\",IF(A4724=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4724,-2)+15,Cenários!$A:$D,2,FALSE)>A4724,+VLOOKUP(+EOMONTH(+A4724,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4724,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4724=\"\",\"\",VLOOKUP(F4724,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4724=\"\",\"\",IF(WORKDAY(+A4724,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4724,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4725=\"\",\"\",+IF(+A4725=D4725,+E4725,((+G4725/E4725)^+((NETWORKDAYS(+D4725,A4725,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4725,F4725,Feriados!$A$2:$A$1058)-1))*E4725)))","v":""},{"$f":"IF(A4725=\"\",\"\",+IF(+A4725=D4725,+VLOOKUP(D4725,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4725,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4725=\"\",\"\",+VLOOKUP(+EOMONTH(+F4725,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4725=\"\",\"\",VLOOKUP(D4725,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4725=\"\",\"\",IF(A4725=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4725,-2)+15,Cenários!$A:$D,2,FALSE)>A4725,+VLOOKUP(+EOMONTH(+A4725,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4725,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4725=\"\",\"\",VLOOKUP(F4725,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4725=\"\",\"\",IF(WORKDAY(+A4725,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4725,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4726=\"\",\"\",+IF(+A4726=D4726,+E4726,((+G4726/E4726)^+((NETWORKDAYS(+D4726,A4726,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4726,F4726,Feriados!$A$2:$A$1058)-1))*E4726)))","v":""},{"$f":"IF(A4726=\"\",\"\",+IF(+A4726=D4726,+VLOOKUP(D4726,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4726,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4726=\"\",\"\",+VLOOKUP(+EOMONTH(+F4726,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4726=\"\",\"\",VLOOKUP(D4726,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4726=\"\",\"\",IF(A4726=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4726,-2)+15,Cenários!$A:$D,2,FALSE)>A4726,+VLOOKUP(+EOMONTH(+A4726,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4726,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4726=\"\",\"\",VLOOKUP(F4726,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4726=\"\",\"\",IF(WORKDAY(+A4726,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4726,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4727=\"\",\"\",+IF(+A4727=D4727,+E4727,((+G4727/E4727)^+((NETWORKDAYS(+D4727,A4727,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4727,F4727,Feriados!$A$2:$A$1058)-1))*E4727)))","v":""},{"$f":"IF(A4727=\"\",\"\",+IF(+A4727=D4727,+VLOOKUP(D4727,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4727,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4727=\"\",\"\",+VLOOKUP(+EOMONTH(+F4727,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4727=\"\",\"\",VLOOKUP(D4727,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4727=\"\",\"\",IF(A4727=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4727,-2)+15,Cenários!$A:$D,2,FALSE)>A4727,+VLOOKUP(+EOMONTH(+A4727,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4727,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4727=\"\",\"\",VLOOKUP(F4727,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4727=\"\",\"\",IF(WORKDAY(+A4727,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4727,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4728=\"\",\"\",+IF(+A4728=D4728,+E4728,((+G4728/E4728)^+((NETWORKDAYS(+D4728,A4728,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4728,F4728,Feriados!$A$2:$A$1058)-1))*E4728)))","v":""},{"$f":"IF(A4728=\"\",\"\",+IF(+A4728=D4728,+VLOOKUP(D4728,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4728,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4728=\"\",\"\",+VLOOKUP(+EOMONTH(+F4728,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4728=\"\",\"\",VLOOKUP(D4728,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4728=\"\",\"\",IF(A4728=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4728,-2)+15,Cenários!$A:$D,2,FALSE)>A4728,+VLOOKUP(+EOMONTH(+A4728,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4728,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4728=\"\",\"\",VLOOKUP(F4728,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4728=\"\",\"\",IF(WORKDAY(+A4728,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4728,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4729=\"\",\"\",+IF(+A4729=D4729,+E4729,((+G4729/E4729)^+((NETWORKDAYS(+D4729,A4729,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4729,F4729,Feriados!$A$2:$A$1058)-1))*E4729)))","v":""},{"$f":"IF(A4729=\"\",\"\",+IF(+A4729=D4729,+VLOOKUP(D4729,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4729,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4729=\"\",\"\",+VLOOKUP(+EOMONTH(+F4729,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4729=\"\",\"\",VLOOKUP(D4729,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4729=\"\",\"\",IF(A4729=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4729,-2)+15,Cenários!$A:$D,2,FALSE)>A4729,+VLOOKUP(+EOMONTH(+A4729,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4729,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4729=\"\",\"\",VLOOKUP(F4729,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4729=\"\",\"\",IF(WORKDAY(+A4729,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4729,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4730=\"\",\"\",+IF(+A4730=D4730,+E4730,((+G4730/E4730)^+((NETWORKDAYS(+D4730,A4730,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4730,F4730,Feriados!$A$2:$A$1058)-1))*E4730)))","v":""},{"$f":"IF(A4730=\"\",\"\",+IF(+A4730=D4730,+VLOOKUP(D4730,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4730,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4730=\"\",\"\",+VLOOKUP(+EOMONTH(+F4730,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4730=\"\",\"\",VLOOKUP(D4730,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4730=\"\",\"\",IF(A4730=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4730,-2)+15,Cenários!$A:$D,2,FALSE)>A4730,+VLOOKUP(+EOMONTH(+A4730,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4730,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4730=\"\",\"\",VLOOKUP(F4730,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4730=\"\",\"\",IF(WORKDAY(+A4730,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4730,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4731=\"\",\"\",+IF(+A4731=D4731,+E4731,((+G4731/E4731)^+((NETWORKDAYS(+D4731,A4731,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4731,F4731,Feriados!$A$2:$A$1058)-1))*E4731)))","v":""},{"$f":"IF(A4731=\"\",\"\",+IF(+A4731=D4731,+VLOOKUP(D4731,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4731,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4731=\"\",\"\",+VLOOKUP(+EOMONTH(+F4731,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4731=\"\",\"\",VLOOKUP(D4731,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4731=\"\",\"\",IF(A4731=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4731,-2)+15,Cenários!$A:$D,2,FALSE)>A4731,+VLOOKUP(+EOMONTH(+A4731,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4731,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4731=\"\",\"\",VLOOKUP(F4731,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4731=\"\",\"\",IF(WORKDAY(+A4731,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4731,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4732=\"\",\"\",+IF(+A4732=D4732,+E4732,((+G4732/E4732)^+((NETWORKDAYS(+D4732,A4732,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4732,F4732,Feriados!$A$2:$A$1058)-1))*E4732)))","v":""},{"$f":"IF(A4732=\"\",\"\",+IF(+A4732=D4732,+VLOOKUP(D4732,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4732,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4732=\"\",\"\",+VLOOKUP(+EOMONTH(+F4732,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4732=\"\",\"\",VLOOKUP(D4732,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4732=\"\",\"\",IF(A4732=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4732,-2)+15,Cenários!$A:$D,2,FALSE)>A4732,+VLOOKUP(+EOMONTH(+A4732,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4732,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4732=\"\",\"\",VLOOKUP(F4732,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4732=\"\",\"\",IF(WORKDAY(+A4732,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4732,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4733=\"\",\"\",+IF(+A4733=D4733,+E4733,((+G4733/E4733)^+((NETWORKDAYS(+D4733,A4733,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4733,F4733,Feriados!$A$2:$A$1058)-1))*E4733)))","v":""},{"$f":"IF(A4733=\"\",\"\",+IF(+A4733=D4733,+VLOOKUP(D4733,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4733,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4733=\"\",\"\",+VLOOKUP(+EOMONTH(+F4733,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4733=\"\",\"\",VLOOKUP(D4733,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4733=\"\",\"\",IF(A4733=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4733,-2)+15,Cenários!$A:$D,2,FALSE)>A4733,+VLOOKUP(+EOMONTH(+A4733,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4733,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4733=\"\",\"\",VLOOKUP(F4733,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4733=\"\",\"\",IF(WORKDAY(+A4733,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4733,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4734=\"\",\"\",+IF(+A4734=D4734,+E4734,((+G4734/E4734)^+((NETWORKDAYS(+D4734,A4734,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4734,F4734,Feriados!$A$2:$A$1058)-1))*E4734)))","v":""},{"$f":"IF(A4734=\"\",\"\",+IF(+A4734=D4734,+VLOOKUP(D4734,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4734,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4734=\"\",\"\",+VLOOKUP(+EOMONTH(+F4734,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4734=\"\",\"\",VLOOKUP(D4734,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4734=\"\",\"\",IF(A4734=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4734,-2)+15,Cenários!$A:$D,2,FALSE)>A4734,+VLOOKUP(+EOMONTH(+A4734,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4734,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4734=\"\",\"\",VLOOKUP(F4734,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4734=\"\",\"\",IF(WORKDAY(+A4734,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4734,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4735=\"\",\"\",+IF(+A4735=D4735,+E4735,((+G4735/E4735)^+((NETWORKDAYS(+D4735,A4735,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4735,F4735,Feriados!$A$2:$A$1058)-1))*E4735)))","v":""},{"$f":"IF(A4735=\"\",\"\",+IF(+A4735=D4735,+VLOOKUP(D4735,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4735,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4735=\"\",\"\",+VLOOKUP(+EOMONTH(+F4735,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4735=\"\",\"\",VLOOKUP(D4735,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4735=\"\",\"\",IF(A4735=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4735,-2)+15,Cenários!$A:$D,2,FALSE)>A4735,+VLOOKUP(+EOMONTH(+A4735,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4735,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4735=\"\",\"\",VLOOKUP(F4735,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4735=\"\",\"\",IF(WORKDAY(+A4735,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4735,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4736=\"\",\"\",+IF(+A4736=D4736,+E4736,((+G4736/E4736)^+((NETWORKDAYS(+D4736,A4736,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4736,F4736,Feriados!$A$2:$A$1058)-1))*E4736)))","v":""},{"$f":"IF(A4736=\"\",\"\",+IF(+A4736=D4736,+VLOOKUP(D4736,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4736,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4736=\"\",\"\",+VLOOKUP(+EOMONTH(+F4736,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4736=\"\",\"\",VLOOKUP(D4736,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4736=\"\",\"\",IF(A4736=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4736,-2)+15,Cenários!$A:$D,2,FALSE)>A4736,+VLOOKUP(+EOMONTH(+A4736,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4736,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4736=\"\",\"\",VLOOKUP(F4736,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4736=\"\",\"\",IF(WORKDAY(+A4736,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4736,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4737=\"\",\"\",+IF(+A4737=D4737,+E4737,((+G4737/E4737)^+((NETWORKDAYS(+D4737,A4737,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4737,F4737,Feriados!$A$2:$A$1058)-1))*E4737)))","v":""},{"$f":"IF(A4737=\"\",\"\",+IF(+A4737=D4737,+VLOOKUP(D4737,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4737,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4737=\"\",\"\",+VLOOKUP(+EOMONTH(+F4737,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4737=\"\",\"\",VLOOKUP(D4737,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4737=\"\",\"\",IF(A4737=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4737,-2)+15,Cenários!$A:$D,2,FALSE)>A4737,+VLOOKUP(+EOMONTH(+A4737,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4737,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4737=\"\",\"\",VLOOKUP(F4737,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4737=\"\",\"\",IF(WORKDAY(+A4737,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4737,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4738=\"\",\"\",+IF(+A4738=D4738,+E4738,((+G4738/E4738)^+((NETWORKDAYS(+D4738,A4738,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4738,F4738,Feriados!$A$2:$A$1058)-1))*E4738)))","v":""},{"$f":"IF(A4738=\"\",\"\",+IF(+A4738=D4738,+VLOOKUP(D4738,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4738,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4738=\"\",\"\",+VLOOKUP(+EOMONTH(+F4738,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4738=\"\",\"\",VLOOKUP(D4738,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4738=\"\",\"\",IF(A4738=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4738,-2)+15,Cenários!$A:$D,2,FALSE)>A4738,+VLOOKUP(+EOMONTH(+A4738,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4738,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4738=\"\",\"\",VLOOKUP(F4738,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4738=\"\",\"\",IF(WORKDAY(+A4738,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4738,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4739=\"\",\"\",+IF(+A4739=D4739,+E4739,((+G4739/E4739)^+((NETWORKDAYS(+D4739,A4739,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4739,F4739,Feriados!$A$2:$A$1058)-1))*E4739)))","v":""},{"$f":"IF(A4739=\"\",\"\",+IF(+A4739=D4739,+VLOOKUP(D4739,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4739,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4739=\"\",\"\",+VLOOKUP(+EOMONTH(+F4739,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4739=\"\",\"\",VLOOKUP(D4739,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4739=\"\",\"\",IF(A4739=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4739,-2)+15,Cenários!$A:$D,2,FALSE)>A4739,+VLOOKUP(+EOMONTH(+A4739,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4739,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4739=\"\",\"\",VLOOKUP(F4739,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4739=\"\",\"\",IF(WORKDAY(+A4739,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4739,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4740=\"\",\"\",+IF(+A4740=D4740,+E4740,((+G4740/E4740)^+((NETWORKDAYS(+D4740,A4740,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4740,F4740,Feriados!$A$2:$A$1058)-1))*E4740)))","v":""},{"$f":"IF(A4740=\"\",\"\",+IF(+A4740=D4740,+VLOOKUP(D4740,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4740,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4740=\"\",\"\",+VLOOKUP(+EOMONTH(+F4740,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4740=\"\",\"\",VLOOKUP(D4740,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4740=\"\",\"\",IF(A4740=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4740,-2)+15,Cenários!$A:$D,2,FALSE)>A4740,+VLOOKUP(+EOMONTH(+A4740,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4740,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4740=\"\",\"\",VLOOKUP(F4740,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4740=\"\",\"\",IF(WORKDAY(+A4740,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4740,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4741=\"\",\"\",+IF(+A4741=D4741,+E4741,((+G4741/E4741)^+((NETWORKDAYS(+D4741,A4741,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4741,F4741,Feriados!$A$2:$A$1058)-1))*E4741)))","v":""},{"$f":"IF(A4741=\"\",\"\",+IF(+A4741=D4741,+VLOOKUP(D4741,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4741,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4741=\"\",\"\",+VLOOKUP(+EOMONTH(+F4741,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4741=\"\",\"\",VLOOKUP(D4741,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4741=\"\",\"\",IF(A4741=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4741,-2)+15,Cenários!$A:$D,2,FALSE)>A4741,+VLOOKUP(+EOMONTH(+A4741,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4741,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4741=\"\",\"\",VLOOKUP(F4741,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4741=\"\",\"\",IF(WORKDAY(+A4741,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4741,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4742=\"\",\"\",+IF(+A4742=D4742,+E4742,((+G4742/E4742)^+((NETWORKDAYS(+D4742,A4742,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4742,F4742,Feriados!$A$2:$A$1058)-1))*E4742)))","v":""},{"$f":"IF(A4742=\"\",\"\",+IF(+A4742=D4742,+VLOOKUP(D4742,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4742,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4742=\"\",\"\",+VLOOKUP(+EOMONTH(+F4742,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4742=\"\",\"\",VLOOKUP(D4742,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4742=\"\",\"\",IF(A4742=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4742,-2)+15,Cenários!$A:$D,2,FALSE)>A4742,+VLOOKUP(+EOMONTH(+A4742,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4742,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4742=\"\",\"\",VLOOKUP(F4742,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4742=\"\",\"\",IF(WORKDAY(+A4742,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4742,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4743=\"\",\"\",+IF(+A4743=D4743,+E4743,((+G4743/E4743)^+((NETWORKDAYS(+D4743,A4743,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4743,F4743,Feriados!$A$2:$A$1058)-1))*E4743)))","v":""},{"$f":"IF(A4743=\"\",\"\",+IF(+A4743=D4743,+VLOOKUP(D4743,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4743,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4743=\"\",\"\",+VLOOKUP(+EOMONTH(+F4743,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4743=\"\",\"\",VLOOKUP(D4743,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4743=\"\",\"\",IF(A4743=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4743,-2)+15,Cenários!$A:$D,2,FALSE)>A4743,+VLOOKUP(+EOMONTH(+A4743,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4743,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4743=\"\",\"\",VLOOKUP(F4743,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4743=\"\",\"\",IF(WORKDAY(+A4743,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4743,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4744=\"\",\"\",+IF(+A4744=D4744,+E4744,((+G4744/E4744)^+((NETWORKDAYS(+D4744,A4744,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4744,F4744,Feriados!$A$2:$A$1058)-1))*E4744)))","v":""},{"$f":"IF(A4744=\"\",\"\",+IF(+A4744=D4744,+VLOOKUP(D4744,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4744,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4744=\"\",\"\",+VLOOKUP(+EOMONTH(+F4744,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4744=\"\",\"\",VLOOKUP(D4744,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4744=\"\",\"\",IF(A4744=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4744,-2)+15,Cenários!$A:$D,2,FALSE)>A4744,+VLOOKUP(+EOMONTH(+A4744,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4744,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4744=\"\",\"\",VLOOKUP(F4744,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4744=\"\",\"\",IF(WORKDAY(+A4744,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4744,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4745=\"\",\"\",+IF(+A4745=D4745,+E4745,((+G4745/E4745)^+((NETWORKDAYS(+D4745,A4745,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4745,F4745,Feriados!$A$2:$A$1058)-1))*E4745)))","v":""},{"$f":"IF(A4745=\"\",\"\",+IF(+A4745=D4745,+VLOOKUP(D4745,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4745,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4745=\"\",\"\",+VLOOKUP(+EOMONTH(+F4745,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4745=\"\",\"\",VLOOKUP(D4745,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4745=\"\",\"\",IF(A4745=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4745,-2)+15,Cenários!$A:$D,2,FALSE)>A4745,+VLOOKUP(+EOMONTH(+A4745,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4745,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4745=\"\",\"\",VLOOKUP(F4745,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4745=\"\",\"\",IF(WORKDAY(+A4745,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4745,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4746=\"\",\"\",+IF(+A4746=D4746,+E4746,((+G4746/E4746)^+((NETWORKDAYS(+D4746,A4746,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4746,F4746,Feriados!$A$2:$A$1058)-1))*E4746)))","v":""},{"$f":"IF(A4746=\"\",\"\",+IF(+A4746=D4746,+VLOOKUP(D4746,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4746,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4746=\"\",\"\",+VLOOKUP(+EOMONTH(+F4746,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4746=\"\",\"\",VLOOKUP(D4746,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4746=\"\",\"\",IF(A4746=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4746,-2)+15,Cenários!$A:$D,2,FALSE)>A4746,+VLOOKUP(+EOMONTH(+A4746,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4746,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4746=\"\",\"\",VLOOKUP(F4746,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4746=\"\",\"\",IF(WORKDAY(+A4746,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4746,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4747=\"\",\"\",+IF(+A4747=D4747,+E4747,((+G4747/E4747)^+((NETWORKDAYS(+D4747,A4747,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4747,F4747,Feriados!$A$2:$A$1058)-1))*E4747)))","v":""},{"$f":"IF(A4747=\"\",\"\",+IF(+A4747=D4747,+VLOOKUP(D4747,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4747,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4747=\"\",\"\",+VLOOKUP(+EOMONTH(+F4747,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4747=\"\",\"\",VLOOKUP(D4747,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4747=\"\",\"\",IF(A4747=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4747,-2)+15,Cenários!$A:$D,2,FALSE)>A4747,+VLOOKUP(+EOMONTH(+A4747,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4747,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4747=\"\",\"\",VLOOKUP(F4747,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4747=\"\",\"\",IF(WORKDAY(+A4747,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4747,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4748=\"\",\"\",+IF(+A4748=D4748,+E4748,((+G4748/E4748)^+((NETWORKDAYS(+D4748,A4748,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4748,F4748,Feriados!$A$2:$A$1058)-1))*E4748)))","v":""},{"$f":"IF(A4748=\"\",\"\",+IF(+A4748=D4748,+VLOOKUP(D4748,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4748,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4748=\"\",\"\",+VLOOKUP(+EOMONTH(+F4748,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4748=\"\",\"\",VLOOKUP(D4748,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4748=\"\",\"\",IF(A4748=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4748,-2)+15,Cenários!$A:$D,2,FALSE)>A4748,+VLOOKUP(+EOMONTH(+A4748,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4748,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4748=\"\",\"\",VLOOKUP(F4748,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4748=\"\",\"\",IF(WORKDAY(+A4748,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4748,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4749=\"\",\"\",+IF(+A4749=D4749,+E4749,((+G4749/E4749)^+((NETWORKDAYS(+D4749,A4749,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4749,F4749,Feriados!$A$2:$A$1058)-1))*E4749)))","v":""},{"$f":"IF(A4749=\"\",\"\",+IF(+A4749=D4749,+VLOOKUP(D4749,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4749,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4749=\"\",\"\",+VLOOKUP(+EOMONTH(+F4749,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4749=\"\",\"\",VLOOKUP(D4749,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4749=\"\",\"\",IF(A4749=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4749,-2)+15,Cenários!$A:$D,2,FALSE)>A4749,+VLOOKUP(+EOMONTH(+A4749,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4749,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4749=\"\",\"\",VLOOKUP(F4749,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4749=\"\",\"\",IF(WORKDAY(+A4749,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4749,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4750=\"\",\"\",+IF(+A4750=D4750,+E4750,((+G4750/E4750)^+((NETWORKDAYS(+D4750,A4750,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4750,F4750,Feriados!$A$2:$A$1058)-1))*E4750)))","v":""},{"$f":"IF(A4750=\"\",\"\",+IF(+A4750=D4750,+VLOOKUP(D4750,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4750,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4750=\"\",\"\",+VLOOKUP(+EOMONTH(+F4750,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4750=\"\",\"\",VLOOKUP(D4750,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4750=\"\",\"\",IF(A4750=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4750,-2)+15,Cenários!$A:$D,2,FALSE)>A4750,+VLOOKUP(+EOMONTH(+A4750,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4750,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4750=\"\",\"\",VLOOKUP(F4750,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4750=\"\",\"\",IF(WORKDAY(+A4750,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4750,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4751=\"\",\"\",+IF(+A4751=D4751,+E4751,((+G4751/E4751)^+((NETWORKDAYS(+D4751,A4751,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4751,F4751,Feriados!$A$2:$A$1058)-1))*E4751)))","v":""},{"$f":"IF(A4751=\"\",\"\",+IF(+A4751=D4751,+VLOOKUP(D4751,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4751,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4751=\"\",\"\",+VLOOKUP(+EOMONTH(+F4751,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4751=\"\",\"\",VLOOKUP(D4751,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4751=\"\",\"\",IF(A4751=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4751,-2)+15,Cenários!$A:$D,2,FALSE)>A4751,+VLOOKUP(+EOMONTH(+A4751,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4751,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4751=\"\",\"\",VLOOKUP(F4751,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4751=\"\",\"\",IF(WORKDAY(+A4751,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4751,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4752=\"\",\"\",+IF(+A4752=D4752,+E4752,((+G4752/E4752)^+((NETWORKDAYS(+D4752,A4752,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4752,F4752,Feriados!$A$2:$A$1058)-1))*E4752)))","v":""},{"$f":"IF(A4752=\"\",\"\",+IF(+A4752=D4752,+VLOOKUP(D4752,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4752,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4752=\"\",\"\",+VLOOKUP(+EOMONTH(+F4752,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4752=\"\",\"\",VLOOKUP(D4752,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4752=\"\",\"\",IF(A4752=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4752,-2)+15,Cenários!$A:$D,2,FALSE)>A4752,+VLOOKUP(+EOMONTH(+A4752,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4752,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4752=\"\",\"\",VLOOKUP(F4752,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4752=\"\",\"\",IF(WORKDAY(+A4752,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4752,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4753=\"\",\"\",+IF(+A4753=D4753,+E4753,((+G4753/E4753)^+((NETWORKDAYS(+D4753,A4753,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4753,F4753,Feriados!$A$2:$A$1058)-1))*E4753)))","v":""},{"$f":"IF(A4753=\"\",\"\",+IF(+A4753=D4753,+VLOOKUP(D4753,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4753,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4753=\"\",\"\",+VLOOKUP(+EOMONTH(+F4753,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4753=\"\",\"\",VLOOKUP(D4753,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4753=\"\",\"\",IF(A4753=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4753,-2)+15,Cenários!$A:$D,2,FALSE)>A4753,+VLOOKUP(+EOMONTH(+A4753,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4753,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4753=\"\",\"\",VLOOKUP(F4753,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4753=\"\",\"\",IF(WORKDAY(+A4753,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4753,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4754=\"\",\"\",+IF(+A4754=D4754,+E4754,((+G4754/E4754)^+((NETWORKDAYS(+D4754,A4754,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4754,F4754,Feriados!$A$2:$A$1058)-1))*E4754)))","v":""},{"$f":"IF(A4754=\"\",\"\",+IF(+A4754=D4754,+VLOOKUP(D4754,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4754,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4754=\"\",\"\",+VLOOKUP(+EOMONTH(+F4754,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4754=\"\",\"\",VLOOKUP(D4754,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4754=\"\",\"\",IF(A4754=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4754,-2)+15,Cenários!$A:$D,2,FALSE)>A4754,+VLOOKUP(+EOMONTH(+A4754,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4754,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4754=\"\",\"\",VLOOKUP(F4754,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4754=\"\",\"\",IF(WORKDAY(+A4754,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4754,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4755=\"\",\"\",+IF(+A4755=D4755,+E4755,((+G4755/E4755)^+((NETWORKDAYS(+D4755,A4755,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4755,F4755,Feriados!$A$2:$A$1058)-1))*E4755)))","v":""},{"$f":"IF(A4755=\"\",\"\",+IF(+A4755=D4755,+VLOOKUP(D4755,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4755,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4755=\"\",\"\",+VLOOKUP(+EOMONTH(+F4755,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4755=\"\",\"\",VLOOKUP(D4755,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4755=\"\",\"\",IF(A4755=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4755,-2)+15,Cenários!$A:$D,2,FALSE)>A4755,+VLOOKUP(+EOMONTH(+A4755,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4755,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4755=\"\",\"\",VLOOKUP(F4755,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4755=\"\",\"\",IF(WORKDAY(+A4755,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4755,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4756=\"\",\"\",+IF(+A4756=D4756,+E4756,((+G4756/E4756)^+((NETWORKDAYS(+D4756,A4756,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4756,F4756,Feriados!$A$2:$A$1058)-1))*E4756)))","v":""},{"$f":"IF(A4756=\"\",\"\",+IF(+A4756=D4756,+VLOOKUP(D4756,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4756,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4756=\"\",\"\",+VLOOKUP(+EOMONTH(+F4756,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4756=\"\",\"\",VLOOKUP(D4756,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4756=\"\",\"\",IF(A4756=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4756,-2)+15,Cenários!$A:$D,2,FALSE)>A4756,+VLOOKUP(+EOMONTH(+A4756,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4756,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4756=\"\",\"\",VLOOKUP(F4756,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4756=\"\",\"\",IF(WORKDAY(+A4756,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4756,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4757=\"\",\"\",+IF(+A4757=D4757,+E4757,((+G4757/E4757)^+((NETWORKDAYS(+D4757,A4757,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4757,F4757,Feriados!$A$2:$A$1058)-1))*E4757)))","v":""},{"$f":"IF(A4757=\"\",\"\",+IF(+A4757=D4757,+VLOOKUP(D4757,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4757,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4757=\"\",\"\",+VLOOKUP(+EOMONTH(+F4757,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4757=\"\",\"\",VLOOKUP(D4757,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4757=\"\",\"\",IF(A4757=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4757,-2)+15,Cenários!$A:$D,2,FALSE)>A4757,+VLOOKUP(+EOMONTH(+A4757,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4757,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4757=\"\",\"\",VLOOKUP(F4757,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4757=\"\",\"\",IF(WORKDAY(+A4757,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4757,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4758=\"\",\"\",+IF(+A4758=D4758,+E4758,((+G4758/E4758)^+((NETWORKDAYS(+D4758,A4758,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4758,F4758,Feriados!$A$2:$A$1058)-1))*E4758)))","v":""},{"$f":"IF(A4758=\"\",\"\",+IF(+A4758=D4758,+VLOOKUP(D4758,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4758,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4758=\"\",\"\",+VLOOKUP(+EOMONTH(+F4758,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4758=\"\",\"\",VLOOKUP(D4758,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4758=\"\",\"\",IF(A4758=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4758,-2)+15,Cenários!$A:$D,2,FALSE)>A4758,+VLOOKUP(+EOMONTH(+A4758,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4758,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4758=\"\",\"\",VLOOKUP(F4758,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4758=\"\",\"\",IF(WORKDAY(+A4758,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4758,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4759=\"\",\"\",+IF(+A4759=D4759,+E4759,((+G4759/E4759)^+((NETWORKDAYS(+D4759,A4759,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4759,F4759,Feriados!$A$2:$A$1058)-1))*E4759)))","v":""},{"$f":"IF(A4759=\"\",\"\",+IF(+A4759=D4759,+VLOOKUP(D4759,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4759,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4759=\"\",\"\",+VLOOKUP(+EOMONTH(+F4759,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4759=\"\",\"\",VLOOKUP(D4759,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4759=\"\",\"\",IF(A4759=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4759,-2)+15,Cenários!$A:$D,2,FALSE)>A4759,+VLOOKUP(+EOMONTH(+A4759,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4759,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4759=\"\",\"\",VLOOKUP(F4759,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4759=\"\",\"\",IF(WORKDAY(+A4759,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4759,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4760=\"\",\"\",+IF(+A4760=D4760,+E4760,((+G4760/E4760)^+((NETWORKDAYS(+D4760,A4760,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4760,F4760,Feriados!$A$2:$A$1058)-1))*E4760)))","v":""},{"$f":"IF(A4760=\"\",\"\",+IF(+A4760=D4760,+VLOOKUP(D4760,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4760,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4760=\"\",\"\",+VLOOKUP(+EOMONTH(+F4760,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4760=\"\",\"\",VLOOKUP(D4760,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4760=\"\",\"\",IF(A4760=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4760,-2)+15,Cenários!$A:$D,2,FALSE)>A4760,+VLOOKUP(+EOMONTH(+A4760,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4760,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4760=\"\",\"\",VLOOKUP(F4760,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4760=\"\",\"\",IF(WORKDAY(+A4760,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4760,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4761=\"\",\"\",+IF(+A4761=D4761,+E4761,((+G4761/E4761)^+((NETWORKDAYS(+D4761,A4761,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4761,F4761,Feriados!$A$2:$A$1058)-1))*E4761)))","v":""},{"$f":"IF(A4761=\"\",\"\",+IF(+A4761=D4761,+VLOOKUP(D4761,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4761,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4761=\"\",\"\",+VLOOKUP(+EOMONTH(+F4761,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4761=\"\",\"\",VLOOKUP(D4761,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4761=\"\",\"\",IF(A4761=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4761,-2)+15,Cenários!$A:$D,2,FALSE)>A4761,+VLOOKUP(+EOMONTH(+A4761,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4761,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4761=\"\",\"\",VLOOKUP(F4761,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4761=\"\",\"\",IF(WORKDAY(+A4761,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4761,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4762=\"\",\"\",+IF(+A4762=D4762,+E4762,((+G4762/E4762)^+((NETWORKDAYS(+D4762,A4762,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4762,F4762,Feriados!$A$2:$A$1058)-1))*E4762)))","v":""},{"$f":"IF(A4762=\"\",\"\",+IF(+A4762=D4762,+VLOOKUP(D4762,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4762,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4762=\"\",\"\",+VLOOKUP(+EOMONTH(+F4762,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4762=\"\",\"\",VLOOKUP(D4762,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4762=\"\",\"\",IF(A4762=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4762,-2)+15,Cenários!$A:$D,2,FALSE)>A4762,+VLOOKUP(+EOMONTH(+A4762,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4762,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4762=\"\",\"\",VLOOKUP(F4762,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4762=\"\",\"\",IF(WORKDAY(+A4762,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4762,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4763=\"\",\"\",+IF(+A4763=D4763,+E4763,((+G4763/E4763)^+((NETWORKDAYS(+D4763,A4763,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4763,F4763,Feriados!$A$2:$A$1058)-1))*E4763)))","v":""},{"$f":"IF(A4763=\"\",\"\",+IF(+A4763=D4763,+VLOOKUP(D4763,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4763,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4763=\"\",\"\",+VLOOKUP(+EOMONTH(+F4763,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4763=\"\",\"\",VLOOKUP(D4763,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4763=\"\",\"\",IF(A4763=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4763,-2)+15,Cenários!$A:$D,2,FALSE)>A4763,+VLOOKUP(+EOMONTH(+A4763,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4763,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4763=\"\",\"\",VLOOKUP(F4763,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4763=\"\",\"\",IF(WORKDAY(+A4763,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4763,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4764=\"\",\"\",+IF(+A4764=D4764,+E4764,((+G4764/E4764)^+((NETWORKDAYS(+D4764,A4764,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4764,F4764,Feriados!$A$2:$A$1058)-1))*E4764)))","v":""},{"$f":"IF(A4764=\"\",\"\",+IF(+A4764=D4764,+VLOOKUP(D4764,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4764,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4764=\"\",\"\",+VLOOKUP(+EOMONTH(+F4764,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4764=\"\",\"\",VLOOKUP(D4764,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4764=\"\",\"\",IF(A4764=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4764,-2)+15,Cenários!$A:$D,2,FALSE)>A4764,+VLOOKUP(+EOMONTH(+A4764,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4764,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4764=\"\",\"\",VLOOKUP(F4764,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4764=\"\",\"\",IF(WORKDAY(+A4764,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4764,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4765=\"\",\"\",+IF(+A4765=D4765,+E4765,((+G4765/E4765)^+((NETWORKDAYS(+D4765,A4765,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4765,F4765,Feriados!$A$2:$A$1058)-1))*E4765)))","v":""},{"$f":"IF(A4765=\"\",\"\",+IF(+A4765=D4765,+VLOOKUP(D4765,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4765,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4765=\"\",\"\",+VLOOKUP(+EOMONTH(+F4765,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4765=\"\",\"\",VLOOKUP(D4765,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4765=\"\",\"\",IF(A4765=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4765,-2)+15,Cenários!$A:$D,2,FALSE)>A4765,+VLOOKUP(+EOMONTH(+A4765,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4765,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4765=\"\",\"\",VLOOKUP(F4765,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4765=\"\",\"\",IF(WORKDAY(+A4765,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4765,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4766=\"\",\"\",+IF(+A4766=D4766,+E4766,((+G4766/E4766)^+((NETWORKDAYS(+D4766,A4766,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4766,F4766,Feriados!$A$2:$A$1058)-1))*E4766)))","v":""},{"$f":"IF(A4766=\"\",\"\",+IF(+A4766=D4766,+VLOOKUP(D4766,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4766,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4766=\"\",\"\",+VLOOKUP(+EOMONTH(+F4766,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4766=\"\",\"\",VLOOKUP(D4766,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4766=\"\",\"\",IF(A4766=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4766,-2)+15,Cenários!$A:$D,2,FALSE)>A4766,+VLOOKUP(+EOMONTH(+A4766,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4766,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4766=\"\",\"\",VLOOKUP(F4766,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4766=\"\",\"\",IF(WORKDAY(+A4766,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4766,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4767=\"\",\"\",+IF(+A4767=D4767,+E4767,((+G4767/E4767)^+((NETWORKDAYS(+D4767,A4767,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4767,F4767,Feriados!$A$2:$A$1058)-1))*E4767)))","v":""},{"$f":"IF(A4767=\"\",\"\",+IF(+A4767=D4767,+VLOOKUP(D4767,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4767,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4767=\"\",\"\",+VLOOKUP(+EOMONTH(+F4767,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4767=\"\",\"\",VLOOKUP(D4767,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4767=\"\",\"\",IF(A4767=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4767,-2)+15,Cenários!$A:$D,2,FALSE)>A4767,+VLOOKUP(+EOMONTH(+A4767,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4767,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4767=\"\",\"\",VLOOKUP(F4767,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4767=\"\",\"\",IF(WORKDAY(+A4767,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4767,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4768=\"\",\"\",+IF(+A4768=D4768,+E4768,((+G4768/E4768)^+((NETWORKDAYS(+D4768,A4768,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4768,F4768,Feriados!$A$2:$A$1058)-1))*E4768)))","v":""},{"$f":"IF(A4768=\"\",\"\",+IF(+A4768=D4768,+VLOOKUP(D4768,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4768,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4768=\"\",\"\",+VLOOKUP(+EOMONTH(+F4768,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4768=\"\",\"\",VLOOKUP(D4768,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4768=\"\",\"\",IF(A4768=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4768,-2)+15,Cenários!$A:$D,2,FALSE)>A4768,+VLOOKUP(+EOMONTH(+A4768,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4768,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4768=\"\",\"\",VLOOKUP(F4768,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4768=\"\",\"\",IF(WORKDAY(+A4768,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4768,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4769=\"\",\"\",+IF(+A4769=D4769,+E4769,((+G4769/E4769)^+((NETWORKDAYS(+D4769,A4769,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4769,F4769,Feriados!$A$2:$A$1058)-1))*E4769)))","v":""},{"$f":"IF(A4769=\"\",\"\",+IF(+A4769=D4769,+VLOOKUP(D4769,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4769,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4769=\"\",\"\",+VLOOKUP(+EOMONTH(+F4769,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4769=\"\",\"\",VLOOKUP(D4769,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4769=\"\",\"\",IF(A4769=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4769,-2)+15,Cenários!$A:$D,2,FALSE)>A4769,+VLOOKUP(+EOMONTH(+A4769,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4769,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4769=\"\",\"\",VLOOKUP(F4769,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4769=\"\",\"\",IF(WORKDAY(+A4769,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4769,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4770=\"\",\"\",+IF(+A4770=D4770,+E4770,((+G4770/E4770)^+((NETWORKDAYS(+D4770,A4770,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4770,F4770,Feriados!$A$2:$A$1058)-1))*E4770)))","v":""},{"$f":"IF(A4770=\"\",\"\",+IF(+A4770=D4770,+VLOOKUP(D4770,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4770,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4770=\"\",\"\",+VLOOKUP(+EOMONTH(+F4770,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4770=\"\",\"\",VLOOKUP(D4770,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4770=\"\",\"\",IF(A4770=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4770,-2)+15,Cenários!$A:$D,2,FALSE)>A4770,+VLOOKUP(+EOMONTH(+A4770,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4770,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4770=\"\",\"\",VLOOKUP(F4770,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4770=\"\",\"\",IF(WORKDAY(+A4770,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4770,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4771=\"\",\"\",+IF(+A4771=D4771,+E4771,((+G4771/E4771)^+((NETWORKDAYS(+D4771,A4771,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4771,F4771,Feriados!$A$2:$A$1058)-1))*E4771)))","v":""},{"$f":"IF(A4771=\"\",\"\",+IF(+A4771=D4771,+VLOOKUP(D4771,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4771,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4771=\"\",\"\",+VLOOKUP(+EOMONTH(+F4771,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4771=\"\",\"\",VLOOKUP(D4771,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4771=\"\",\"\",IF(A4771=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4771,-2)+15,Cenários!$A:$D,2,FALSE)>A4771,+VLOOKUP(+EOMONTH(+A4771,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4771,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4771=\"\",\"\",VLOOKUP(F4771,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4771=\"\",\"\",IF(WORKDAY(+A4771,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4771,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4772=\"\",\"\",+IF(+A4772=D4772,+E4772,((+G4772/E4772)^+((NETWORKDAYS(+D4772,A4772,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4772,F4772,Feriados!$A$2:$A$1058)-1))*E4772)))","v":""},{"$f":"IF(A4772=\"\",\"\",+IF(+A4772=D4772,+VLOOKUP(D4772,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4772,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4772=\"\",\"\",+VLOOKUP(+EOMONTH(+F4772,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4772=\"\",\"\",VLOOKUP(D4772,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4772=\"\",\"\",IF(A4772=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4772,-2)+15,Cenários!$A:$D,2,FALSE)>A4772,+VLOOKUP(+EOMONTH(+A4772,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4772,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4772=\"\",\"\",VLOOKUP(F4772,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4772=\"\",\"\",IF(WORKDAY(+A4772,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4772,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4773=\"\",\"\",+IF(+A4773=D4773,+E4773,((+G4773/E4773)^+((NETWORKDAYS(+D4773,A4773,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4773,F4773,Feriados!$A$2:$A$1058)-1))*E4773)))","v":""},{"$f":"IF(A4773=\"\",\"\",+IF(+A4773=D4773,+VLOOKUP(D4773,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4773,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4773=\"\",\"\",+VLOOKUP(+EOMONTH(+F4773,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4773=\"\",\"\",VLOOKUP(D4773,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4773=\"\",\"\",IF(A4773=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4773,-2)+15,Cenários!$A:$D,2,FALSE)>A4773,+VLOOKUP(+EOMONTH(+A4773,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4773,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4773=\"\",\"\",VLOOKUP(F4773,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4773=\"\",\"\",IF(WORKDAY(+A4773,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4773,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4774=\"\",\"\",+IF(+A4774=D4774,+E4774,((+G4774/E4774)^+((NETWORKDAYS(+D4774,A4774,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4774,F4774,Feriados!$A$2:$A$1058)-1))*E4774)))","v":""},{"$f":"IF(A4774=\"\",\"\",+IF(+A4774=D4774,+VLOOKUP(D4774,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4774,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4774=\"\",\"\",+VLOOKUP(+EOMONTH(+F4774,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4774=\"\",\"\",VLOOKUP(D4774,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4774=\"\",\"\",IF(A4774=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4774,-2)+15,Cenários!$A:$D,2,FALSE)>A4774,+VLOOKUP(+EOMONTH(+A4774,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4774,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4774=\"\",\"\",VLOOKUP(F4774,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4774=\"\",\"\",IF(WORKDAY(+A4774,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4774,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4775=\"\",\"\",+IF(+A4775=D4775,+E4775,((+G4775/E4775)^+((NETWORKDAYS(+D4775,A4775,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4775,F4775,Feriados!$A$2:$A$1058)-1))*E4775)))","v":""},{"$f":"IF(A4775=\"\",\"\",+IF(+A4775=D4775,+VLOOKUP(D4775,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4775,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4775=\"\",\"\",+VLOOKUP(+EOMONTH(+F4775,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4775=\"\",\"\",VLOOKUP(D4775,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4775=\"\",\"\",IF(A4775=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4775,-2)+15,Cenários!$A:$D,2,FALSE)>A4775,+VLOOKUP(+EOMONTH(+A4775,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4775,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4775=\"\",\"\",VLOOKUP(F4775,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4775=\"\",\"\",IF(WORKDAY(+A4775,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4775,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4776=\"\",\"\",+IF(+A4776=D4776,+E4776,((+G4776/E4776)^+((NETWORKDAYS(+D4776,A4776,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4776,F4776,Feriados!$A$2:$A$1058)-1))*E4776)))","v":""},{"$f":"IF(A4776=\"\",\"\",+IF(+A4776=D4776,+VLOOKUP(D4776,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4776,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4776=\"\",\"\",+VLOOKUP(+EOMONTH(+F4776,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4776=\"\",\"\",VLOOKUP(D4776,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4776=\"\",\"\",IF(A4776=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4776,-2)+15,Cenários!$A:$D,2,FALSE)>A4776,+VLOOKUP(+EOMONTH(+A4776,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4776,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4776=\"\",\"\",VLOOKUP(F4776,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4776=\"\",\"\",IF(WORKDAY(+A4776,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4776,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4777=\"\",\"\",+IF(+A4777=D4777,+E4777,((+G4777/E4777)^+((NETWORKDAYS(+D4777,A4777,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4777,F4777,Feriados!$A$2:$A$1058)-1))*E4777)))","v":""},{"$f":"IF(A4777=\"\",\"\",+IF(+A4777=D4777,+VLOOKUP(D4777,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4777,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4777=\"\",\"\",+VLOOKUP(+EOMONTH(+F4777,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4777=\"\",\"\",VLOOKUP(D4777,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4777=\"\",\"\",IF(A4777=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4777,-2)+15,Cenários!$A:$D,2,FALSE)>A4777,+VLOOKUP(+EOMONTH(+A4777,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4777,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4777=\"\",\"\",VLOOKUP(F4777,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4777=\"\",\"\",IF(WORKDAY(+A4777,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4777,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4778=\"\",\"\",+IF(+A4778=D4778,+E4778,((+G4778/E4778)^+((NETWORKDAYS(+D4778,A4778,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4778,F4778,Feriados!$A$2:$A$1058)-1))*E4778)))","v":""},{"$f":"IF(A4778=\"\",\"\",+IF(+A4778=D4778,+VLOOKUP(D4778,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4778,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4778=\"\",\"\",+VLOOKUP(+EOMONTH(+F4778,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4778=\"\",\"\",VLOOKUP(D4778,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4778=\"\",\"\",IF(A4778=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4778,-2)+15,Cenários!$A:$D,2,FALSE)>A4778,+VLOOKUP(+EOMONTH(+A4778,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4778,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4778=\"\",\"\",VLOOKUP(F4778,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4778=\"\",\"\",IF(WORKDAY(+A4778,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4778,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4779=\"\",\"\",+IF(+A4779=D4779,+E4779,((+G4779/E4779)^+((NETWORKDAYS(+D4779,A4779,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4779,F4779,Feriados!$A$2:$A$1058)-1))*E4779)))","v":""},{"$f":"IF(A4779=\"\",\"\",+IF(+A4779=D4779,+VLOOKUP(D4779,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4779,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4779=\"\",\"\",+VLOOKUP(+EOMONTH(+F4779,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4779=\"\",\"\",VLOOKUP(D4779,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4779=\"\",\"\",IF(A4779=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4779,-2)+15,Cenários!$A:$D,2,FALSE)>A4779,+VLOOKUP(+EOMONTH(+A4779,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4779,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4779=\"\",\"\",VLOOKUP(F4779,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4779=\"\",\"\",IF(WORKDAY(+A4779,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4779,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4780=\"\",\"\",+IF(+A4780=D4780,+E4780,((+G4780/E4780)^+((NETWORKDAYS(+D4780,A4780,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4780,F4780,Feriados!$A$2:$A$1058)-1))*E4780)))","v":""},{"$f":"IF(A4780=\"\",\"\",+IF(+A4780=D4780,+VLOOKUP(D4780,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4780,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4780=\"\",\"\",+VLOOKUP(+EOMONTH(+F4780,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4780=\"\",\"\",VLOOKUP(D4780,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4780=\"\",\"\",IF(A4780=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4780,-2)+15,Cenários!$A:$D,2,FALSE)>A4780,+VLOOKUP(+EOMONTH(+A4780,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4780,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4780=\"\",\"\",VLOOKUP(F4780,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4780=\"\",\"\",IF(WORKDAY(+A4780,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4780,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4781=\"\",\"\",+IF(+A4781=D4781,+E4781,((+G4781/E4781)^+((NETWORKDAYS(+D4781,A4781,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4781,F4781,Feriados!$A$2:$A$1058)-1))*E4781)))","v":""},{"$f":"IF(A4781=\"\",\"\",+IF(+A4781=D4781,+VLOOKUP(D4781,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4781,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4781=\"\",\"\",+VLOOKUP(+EOMONTH(+F4781,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4781=\"\",\"\",VLOOKUP(D4781,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4781=\"\",\"\",IF(A4781=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4781,-2)+15,Cenários!$A:$D,2,FALSE)>A4781,+VLOOKUP(+EOMONTH(+A4781,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4781,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4781=\"\",\"\",VLOOKUP(F4781,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4781=\"\",\"\",IF(WORKDAY(+A4781,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4781,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4782=\"\",\"\",+IF(+A4782=D4782,+E4782,((+G4782/E4782)^+((NETWORKDAYS(+D4782,A4782,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4782,F4782,Feriados!$A$2:$A$1058)-1))*E4782)))","v":""},{"$f":"IF(A4782=\"\",\"\",+IF(+A4782=D4782,+VLOOKUP(D4782,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4782,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4782=\"\",\"\",+VLOOKUP(+EOMONTH(+F4782,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4782=\"\",\"\",VLOOKUP(D4782,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4782=\"\",\"\",IF(A4782=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4782,-2)+15,Cenários!$A:$D,2,FALSE)>A4782,+VLOOKUP(+EOMONTH(+A4782,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4782,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4782=\"\",\"\",VLOOKUP(F4782,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4782=\"\",\"\",IF(WORKDAY(+A4782,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4782,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4783=\"\",\"\",+IF(+A4783=D4783,+E4783,((+G4783/E4783)^+((NETWORKDAYS(+D4783,A4783,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4783,F4783,Feriados!$A$2:$A$1058)-1))*E4783)))","v":""},{"$f":"IF(A4783=\"\",\"\",+IF(+A4783=D4783,+VLOOKUP(D4783,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4783,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4783=\"\",\"\",+VLOOKUP(+EOMONTH(+F4783,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4783=\"\",\"\",VLOOKUP(D4783,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4783=\"\",\"\",IF(A4783=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4783,-2)+15,Cenários!$A:$D,2,FALSE)>A4783,+VLOOKUP(+EOMONTH(+A4783,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4783,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4783=\"\",\"\",VLOOKUP(F4783,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4783=\"\",\"\",IF(WORKDAY(+A4783,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4783,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4784=\"\",\"\",+IF(+A4784=D4784,+E4784,((+G4784/E4784)^+((NETWORKDAYS(+D4784,A4784,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4784,F4784,Feriados!$A$2:$A$1058)-1))*E4784)))","v":""},{"$f":"IF(A4784=\"\",\"\",+IF(+A4784=D4784,+VLOOKUP(D4784,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4784,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4784=\"\",\"\",+VLOOKUP(+EOMONTH(+F4784,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4784=\"\",\"\",VLOOKUP(D4784,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4784=\"\",\"\",IF(A4784=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4784,-2)+15,Cenários!$A:$D,2,FALSE)>A4784,+VLOOKUP(+EOMONTH(+A4784,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4784,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4784=\"\",\"\",VLOOKUP(F4784,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4784=\"\",\"\",IF(WORKDAY(+A4784,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4784,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4785=\"\",\"\",+IF(+A4785=D4785,+E4785,((+G4785/E4785)^+((NETWORKDAYS(+D4785,A4785,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4785,F4785,Feriados!$A$2:$A$1058)-1))*E4785)))","v":""},{"$f":"IF(A4785=\"\",\"\",+IF(+A4785=D4785,+VLOOKUP(D4785,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4785,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4785=\"\",\"\",+VLOOKUP(+EOMONTH(+F4785,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4785=\"\",\"\",VLOOKUP(D4785,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4785=\"\",\"\",IF(A4785=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4785,-2)+15,Cenários!$A:$D,2,FALSE)>A4785,+VLOOKUP(+EOMONTH(+A4785,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4785,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4785=\"\",\"\",VLOOKUP(F4785,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4785=\"\",\"\",IF(WORKDAY(+A4785,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4785,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4786=\"\",\"\",+IF(+A4786=D4786,+E4786,((+G4786/E4786)^+((NETWORKDAYS(+D4786,A4786,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4786,F4786,Feriados!$A$2:$A$1058)-1))*E4786)))","v":""},{"$f":"IF(A4786=\"\",\"\",+IF(+A4786=D4786,+VLOOKUP(D4786,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4786,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4786=\"\",\"\",+VLOOKUP(+EOMONTH(+F4786,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4786=\"\",\"\",VLOOKUP(D4786,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4786=\"\",\"\",IF(A4786=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4786,-2)+15,Cenários!$A:$D,2,FALSE)>A4786,+VLOOKUP(+EOMONTH(+A4786,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4786,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4786=\"\",\"\",VLOOKUP(F4786,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4786=\"\",\"\",IF(WORKDAY(+A4786,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4786,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4787=\"\",\"\",+IF(+A4787=D4787,+E4787,((+G4787/E4787)^+((NETWORKDAYS(+D4787,A4787,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4787,F4787,Feriados!$A$2:$A$1058)-1))*E4787)))","v":""},{"$f":"IF(A4787=\"\",\"\",+IF(+A4787=D4787,+VLOOKUP(D4787,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4787,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4787=\"\",\"\",+VLOOKUP(+EOMONTH(+F4787,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4787=\"\",\"\",VLOOKUP(D4787,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4787=\"\",\"\",IF(A4787=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4787,-2)+15,Cenários!$A:$D,2,FALSE)>A4787,+VLOOKUP(+EOMONTH(+A4787,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4787,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4787=\"\",\"\",VLOOKUP(F4787,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4787=\"\",\"\",IF(WORKDAY(+A4787,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4787,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4788=\"\",\"\",+IF(+A4788=D4788,+E4788,((+G4788/E4788)^+((NETWORKDAYS(+D4788,A4788,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4788,F4788,Feriados!$A$2:$A$1058)-1))*E4788)))","v":""},{"$f":"IF(A4788=\"\",\"\",+IF(+A4788=D4788,+VLOOKUP(D4788,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4788,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4788=\"\",\"\",+VLOOKUP(+EOMONTH(+F4788,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4788=\"\",\"\",VLOOKUP(D4788,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4788=\"\",\"\",IF(A4788=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4788,-2)+15,Cenários!$A:$D,2,FALSE)>A4788,+VLOOKUP(+EOMONTH(+A4788,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4788,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4788=\"\",\"\",VLOOKUP(F4788,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4788=\"\",\"\",IF(WORKDAY(+A4788,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4788,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4789=\"\",\"\",+IF(+A4789=D4789,+E4789,((+G4789/E4789)^+((NETWORKDAYS(+D4789,A4789,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4789,F4789,Feriados!$A$2:$A$1058)-1))*E4789)))","v":""},{"$f":"IF(A4789=\"\",\"\",+IF(+A4789=D4789,+VLOOKUP(D4789,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4789,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4789=\"\",\"\",+VLOOKUP(+EOMONTH(+F4789,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4789=\"\",\"\",VLOOKUP(D4789,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4789=\"\",\"\",IF(A4789=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4789,-2)+15,Cenários!$A:$D,2,FALSE)>A4789,+VLOOKUP(+EOMONTH(+A4789,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4789,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4789=\"\",\"\",VLOOKUP(F4789,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4789=\"\",\"\",IF(WORKDAY(+A4789,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4789,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4790=\"\",\"\",+IF(+A4790=D4790,+E4790,((+G4790/E4790)^+((NETWORKDAYS(+D4790,A4790,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4790,F4790,Feriados!$A$2:$A$1058)-1))*E4790)))","v":""},{"$f":"IF(A4790=\"\",\"\",+IF(+A4790=D4790,+VLOOKUP(D4790,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4790,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4790=\"\",\"\",+VLOOKUP(+EOMONTH(+F4790,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4790=\"\",\"\",VLOOKUP(D4790,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4790=\"\",\"\",IF(A4790=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4790,-2)+15,Cenários!$A:$D,2,FALSE)>A4790,+VLOOKUP(+EOMONTH(+A4790,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4790,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4790=\"\",\"\",VLOOKUP(F4790,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4790=\"\",\"\",IF(WORKDAY(+A4790,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4790,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4791=\"\",\"\",+IF(+A4791=D4791,+E4791,((+G4791/E4791)^+((NETWORKDAYS(+D4791,A4791,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4791,F4791,Feriados!$A$2:$A$1058)-1))*E4791)))","v":""},{"$f":"IF(A4791=\"\",\"\",+IF(+A4791=D4791,+VLOOKUP(D4791,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4791,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4791=\"\",\"\",+VLOOKUP(+EOMONTH(+F4791,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4791=\"\",\"\",VLOOKUP(D4791,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4791=\"\",\"\",IF(A4791=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4791,-2)+15,Cenários!$A:$D,2,FALSE)>A4791,+VLOOKUP(+EOMONTH(+A4791,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4791,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4791=\"\",\"\",VLOOKUP(F4791,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4791=\"\",\"\",IF(WORKDAY(+A4791,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4791,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4792=\"\",\"\",+IF(+A4792=D4792,+E4792,((+G4792/E4792)^+((NETWORKDAYS(+D4792,A4792,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4792,F4792,Feriados!$A$2:$A$1058)-1))*E4792)))","v":""},{"$f":"IF(A4792=\"\",\"\",+IF(+A4792=D4792,+VLOOKUP(D4792,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4792,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4792=\"\",\"\",+VLOOKUP(+EOMONTH(+F4792,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4792=\"\",\"\",VLOOKUP(D4792,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4792=\"\",\"\",IF(A4792=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4792,-2)+15,Cenários!$A:$D,2,FALSE)>A4792,+VLOOKUP(+EOMONTH(+A4792,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4792,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4792=\"\",\"\",VLOOKUP(F4792,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4792=\"\",\"\",IF(WORKDAY(+A4792,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4792,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4793=\"\",\"\",+IF(+A4793=D4793,+E4793,((+G4793/E4793)^+((NETWORKDAYS(+D4793,A4793,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4793,F4793,Feriados!$A$2:$A$1058)-1))*E4793)))","v":""},{"$f":"IF(A4793=\"\",\"\",+IF(+A4793=D4793,+VLOOKUP(D4793,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4793,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4793=\"\",\"\",+VLOOKUP(+EOMONTH(+F4793,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4793=\"\",\"\",VLOOKUP(D4793,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4793=\"\",\"\",IF(A4793=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4793,-2)+15,Cenários!$A:$D,2,FALSE)>A4793,+VLOOKUP(+EOMONTH(+A4793,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4793,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4793=\"\",\"\",VLOOKUP(F4793,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4793=\"\",\"\",IF(WORKDAY(+A4793,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4793,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4794=\"\",\"\",+IF(+A4794=D4794,+E4794,((+G4794/E4794)^+((NETWORKDAYS(+D4794,A4794,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4794,F4794,Feriados!$A$2:$A$1058)-1))*E4794)))","v":""},{"$f":"IF(A4794=\"\",\"\",+IF(+A4794=D4794,+VLOOKUP(D4794,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4794,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4794=\"\",\"\",+VLOOKUP(+EOMONTH(+F4794,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4794=\"\",\"\",VLOOKUP(D4794,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4794=\"\",\"\",IF(A4794=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4794,-2)+15,Cenários!$A:$D,2,FALSE)>A4794,+VLOOKUP(+EOMONTH(+A4794,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4794,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4794=\"\",\"\",VLOOKUP(F4794,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4794=\"\",\"\",IF(WORKDAY(+A4794,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4794,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4795=\"\",\"\",+IF(+A4795=D4795,+E4795,((+G4795/E4795)^+((NETWORKDAYS(+D4795,A4795,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4795,F4795,Feriados!$A$2:$A$1058)-1))*E4795)))","v":""},{"$f":"IF(A4795=\"\",\"\",+IF(+A4795=D4795,+VLOOKUP(D4795,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4795,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4795=\"\",\"\",+VLOOKUP(+EOMONTH(+F4795,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4795=\"\",\"\",VLOOKUP(D4795,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4795=\"\",\"\",IF(A4795=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4795,-2)+15,Cenários!$A:$D,2,FALSE)>A4795,+VLOOKUP(+EOMONTH(+A4795,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4795,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4795=\"\",\"\",VLOOKUP(F4795,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4795=\"\",\"\",IF(WORKDAY(+A4795,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4795,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4796=\"\",\"\",+IF(+A4796=D4796,+E4796,((+G4796/E4796)^+((NETWORKDAYS(+D4796,A4796,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4796,F4796,Feriados!$A$2:$A$1058)-1))*E4796)))","v":""},{"$f":"IF(A4796=\"\",\"\",+IF(+A4796=D4796,+VLOOKUP(D4796,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4796,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4796=\"\",\"\",+VLOOKUP(+EOMONTH(+F4796,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4796=\"\",\"\",VLOOKUP(D4796,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4796=\"\",\"\",IF(A4796=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4796,-2)+15,Cenários!$A:$D,2,FALSE)>A4796,+VLOOKUP(+EOMONTH(+A4796,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4796,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4796=\"\",\"\",VLOOKUP(F4796,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4796=\"\",\"\",IF(WORKDAY(+A4796,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4796,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4797=\"\",\"\",+IF(+A4797=D4797,+E4797,((+G4797/E4797)^+((NETWORKDAYS(+D4797,A4797,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4797,F4797,Feriados!$A$2:$A$1058)-1))*E4797)))","v":""},{"$f":"IF(A4797=\"\",\"\",+IF(+A4797=D4797,+VLOOKUP(D4797,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4797,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4797=\"\",\"\",+VLOOKUP(+EOMONTH(+F4797,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4797=\"\",\"\",VLOOKUP(D4797,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4797=\"\",\"\",IF(A4797=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4797,-2)+15,Cenários!$A:$D,2,FALSE)>A4797,+VLOOKUP(+EOMONTH(+A4797,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4797,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4797=\"\",\"\",VLOOKUP(F4797,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4797=\"\",\"\",IF(WORKDAY(+A4797,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4797,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4798=\"\",\"\",+IF(+A4798=D4798,+E4798,((+G4798/E4798)^+((NETWORKDAYS(+D4798,A4798,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4798,F4798,Feriados!$A$2:$A$1058)-1))*E4798)))","v":""},{"$f":"IF(A4798=\"\",\"\",+IF(+A4798=D4798,+VLOOKUP(D4798,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4798,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4798=\"\",\"\",+VLOOKUP(+EOMONTH(+F4798,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4798=\"\",\"\",VLOOKUP(D4798,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4798=\"\",\"\",IF(A4798=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4798,-2)+15,Cenários!$A:$D,2,FALSE)>A4798,+VLOOKUP(+EOMONTH(+A4798,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4798,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4798=\"\",\"\",VLOOKUP(F4798,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4798=\"\",\"\",IF(WORKDAY(+A4798,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4798,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4799=\"\",\"\",+IF(+A4799=D4799,+E4799,((+G4799/E4799)^+((NETWORKDAYS(+D4799,A4799,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4799,F4799,Feriados!$A$2:$A$1058)-1))*E4799)))","v":""},{"$f":"IF(A4799=\"\",\"\",+IF(+A4799=D4799,+VLOOKUP(D4799,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4799,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4799=\"\",\"\",+VLOOKUP(+EOMONTH(+F4799,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4799=\"\",\"\",VLOOKUP(D4799,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4799=\"\",\"\",IF(A4799=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4799,-2)+15,Cenários!$A:$D,2,FALSE)>A4799,+VLOOKUP(+EOMONTH(+A4799,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4799,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4799=\"\",\"\",VLOOKUP(F4799,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4799=\"\",\"\",IF(WORKDAY(+A4799,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4799,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4800=\"\",\"\",+IF(+A4800=D4800,+E4800,((+G4800/E4800)^+((NETWORKDAYS(+D4800,A4800,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4800,F4800,Feriados!$A$2:$A$1058)-1))*E4800)))","v":""},{"$f":"IF(A4800=\"\",\"\",+IF(+A4800=D4800,+VLOOKUP(D4800,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4800,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4800=\"\",\"\",+VLOOKUP(+EOMONTH(+F4800,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4800=\"\",\"\",VLOOKUP(D4800,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4800=\"\",\"\",IF(A4800=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4800,-2)+15,Cenários!$A:$D,2,FALSE)>A4800,+VLOOKUP(+EOMONTH(+A4800,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4800,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4800=\"\",\"\",VLOOKUP(F4800,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4800=\"\",\"\",IF(WORKDAY(+A4800,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4800,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4801=\"\",\"\",+IF(+A4801=D4801,+E4801,((+G4801/E4801)^+((NETWORKDAYS(+D4801,A4801,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4801,F4801,Feriados!$A$2:$A$1058)-1))*E4801)))","v":""},{"$f":"IF(A4801=\"\",\"\",+IF(+A4801=D4801,+VLOOKUP(D4801,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4801,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4801=\"\",\"\",+VLOOKUP(+EOMONTH(+F4801,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4801=\"\",\"\",VLOOKUP(D4801,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4801=\"\",\"\",IF(A4801=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4801,-2)+15,Cenários!$A:$D,2,FALSE)>A4801,+VLOOKUP(+EOMONTH(+A4801,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4801,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4801=\"\",\"\",VLOOKUP(F4801,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4801=\"\",\"\",IF(WORKDAY(+A4801,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4801,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4802=\"\",\"\",+IF(+A4802=D4802,+E4802,((+G4802/E4802)^+((NETWORKDAYS(+D4802,A4802,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4802,F4802,Feriados!$A$2:$A$1058)-1))*E4802)))","v":""},{"$f":"IF(A4802=\"\",\"\",+IF(+A4802=D4802,+VLOOKUP(D4802,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4802,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4802=\"\",\"\",+VLOOKUP(+EOMONTH(+F4802,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4802=\"\",\"\",VLOOKUP(D4802,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4802=\"\",\"\",IF(A4802=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4802,-2)+15,Cenários!$A:$D,2,FALSE)>A4802,+VLOOKUP(+EOMONTH(+A4802,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4802,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4802=\"\",\"\",VLOOKUP(F4802,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4802=\"\",\"\",IF(WORKDAY(+A4802,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4802,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4803=\"\",\"\",+IF(+A4803=D4803,+E4803,((+G4803/E4803)^+((NETWORKDAYS(+D4803,A4803,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4803,F4803,Feriados!$A$2:$A$1058)-1))*E4803)))","v":""},{"$f":"IF(A4803=\"\",\"\",+IF(+A4803=D4803,+VLOOKUP(D4803,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4803,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4803=\"\",\"\",+VLOOKUP(+EOMONTH(+F4803,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4803=\"\",\"\",VLOOKUP(D4803,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4803=\"\",\"\",IF(A4803=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4803,-2)+15,Cenários!$A:$D,2,FALSE)>A4803,+VLOOKUP(+EOMONTH(+A4803,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4803,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4803=\"\",\"\",VLOOKUP(F4803,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4803=\"\",\"\",IF(WORKDAY(+A4803,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4803,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4804=\"\",\"\",+IF(+A4804=D4804,+E4804,((+G4804/E4804)^+((NETWORKDAYS(+D4804,A4804,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4804,F4804,Feriados!$A$2:$A$1058)-1))*E4804)))","v":""},{"$f":"IF(A4804=\"\",\"\",+IF(+A4804=D4804,+VLOOKUP(D4804,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4804,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4804=\"\",\"\",+VLOOKUP(+EOMONTH(+F4804,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4804=\"\",\"\",VLOOKUP(D4804,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4804=\"\",\"\",IF(A4804=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4804,-2)+15,Cenários!$A:$D,2,FALSE)>A4804,+VLOOKUP(+EOMONTH(+A4804,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4804,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4804=\"\",\"\",VLOOKUP(F4804,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4804=\"\",\"\",IF(WORKDAY(+A4804,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4804,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4805=\"\",\"\",+IF(+A4805=D4805,+E4805,((+G4805/E4805)^+((NETWORKDAYS(+D4805,A4805,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4805,F4805,Feriados!$A$2:$A$1058)-1))*E4805)))","v":""},{"$f":"IF(A4805=\"\",\"\",+IF(+A4805=D4805,+VLOOKUP(D4805,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4805,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4805=\"\",\"\",+VLOOKUP(+EOMONTH(+F4805,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4805=\"\",\"\",VLOOKUP(D4805,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4805=\"\",\"\",IF(A4805=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4805,-2)+15,Cenários!$A:$D,2,FALSE)>A4805,+VLOOKUP(+EOMONTH(+A4805,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4805,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4805=\"\",\"\",VLOOKUP(F4805,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4805=\"\",\"\",IF(WORKDAY(+A4805,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4805,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4806=\"\",\"\",+IF(+A4806=D4806,+E4806,((+G4806/E4806)^+((NETWORKDAYS(+D4806,A4806,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4806,F4806,Feriados!$A$2:$A$1058)-1))*E4806)))","v":""},{"$f":"IF(A4806=\"\",\"\",+IF(+A4806=D4806,+VLOOKUP(D4806,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4806,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4806=\"\",\"\",+VLOOKUP(+EOMONTH(+F4806,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4806=\"\",\"\",VLOOKUP(D4806,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4806=\"\",\"\",IF(A4806=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4806,-2)+15,Cenários!$A:$D,2,FALSE)>A4806,+VLOOKUP(+EOMONTH(+A4806,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4806,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4806=\"\",\"\",VLOOKUP(F4806,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4806=\"\",\"\",IF(WORKDAY(+A4806,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4806,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4807=\"\",\"\",+IF(+A4807=D4807,+E4807,((+G4807/E4807)^+((NETWORKDAYS(+D4807,A4807,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4807,F4807,Feriados!$A$2:$A$1058)-1))*E4807)))","v":""},{"$f":"IF(A4807=\"\",\"\",+IF(+A4807=D4807,+VLOOKUP(D4807,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4807,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4807=\"\",\"\",+VLOOKUP(+EOMONTH(+F4807,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4807=\"\",\"\",VLOOKUP(D4807,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4807=\"\",\"\",IF(A4807=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4807,-2)+15,Cenários!$A:$D,2,FALSE)>A4807,+VLOOKUP(+EOMONTH(+A4807,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4807,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4807=\"\",\"\",VLOOKUP(F4807,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4807=\"\",\"\",IF(WORKDAY(+A4807,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4807,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4808=\"\",\"\",+IF(+A4808=D4808,+E4808,((+G4808/E4808)^+((NETWORKDAYS(+D4808,A4808,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4808,F4808,Feriados!$A$2:$A$1058)-1))*E4808)))","v":""},{"$f":"IF(A4808=\"\",\"\",+IF(+A4808=D4808,+VLOOKUP(D4808,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4808,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4808=\"\",\"\",+VLOOKUP(+EOMONTH(+F4808,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4808=\"\",\"\",VLOOKUP(D4808,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4808=\"\",\"\",IF(A4808=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4808,-2)+15,Cenários!$A:$D,2,FALSE)>A4808,+VLOOKUP(+EOMONTH(+A4808,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4808,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4808=\"\",\"\",VLOOKUP(F4808,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4808=\"\",\"\",IF(WORKDAY(+A4808,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4808,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4809=\"\",\"\",+IF(+A4809=D4809,+E4809,((+G4809/E4809)^+((NETWORKDAYS(+D4809,A4809,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4809,F4809,Feriados!$A$2:$A$1058)-1))*E4809)))","v":""},{"$f":"IF(A4809=\"\",\"\",+IF(+A4809=D4809,+VLOOKUP(D4809,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4809,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4809=\"\",\"\",+VLOOKUP(+EOMONTH(+F4809,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4809=\"\",\"\",VLOOKUP(D4809,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4809=\"\",\"\",IF(A4809=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4809,-2)+15,Cenários!$A:$D,2,FALSE)>A4809,+VLOOKUP(+EOMONTH(+A4809,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4809,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4809=\"\",\"\",VLOOKUP(F4809,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4809=\"\",\"\",IF(WORKDAY(+A4809,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4809,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4810=\"\",\"\",+IF(+A4810=D4810,+E4810,((+G4810/E4810)^+((NETWORKDAYS(+D4810,A4810,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4810,F4810,Feriados!$A$2:$A$1058)-1))*E4810)))","v":""},{"$f":"IF(A4810=\"\",\"\",+IF(+A4810=D4810,+VLOOKUP(D4810,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4810,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4810=\"\",\"\",+VLOOKUP(+EOMONTH(+F4810,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4810=\"\",\"\",VLOOKUP(D4810,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4810=\"\",\"\",IF(A4810=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4810,-2)+15,Cenários!$A:$D,2,FALSE)>A4810,+VLOOKUP(+EOMONTH(+A4810,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4810,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4810=\"\",\"\",VLOOKUP(F4810,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4810=\"\",\"\",IF(WORKDAY(+A4810,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4810,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4811=\"\",\"\",+IF(+A4811=D4811,+E4811,((+G4811/E4811)^+((NETWORKDAYS(+D4811,A4811,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4811,F4811,Feriados!$A$2:$A$1058)-1))*E4811)))","v":""},{"$f":"IF(A4811=\"\",\"\",+IF(+A4811=D4811,+VLOOKUP(D4811,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4811,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4811=\"\",\"\",+VLOOKUP(+EOMONTH(+F4811,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4811=\"\",\"\",VLOOKUP(D4811,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4811=\"\",\"\",IF(A4811=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4811,-2)+15,Cenários!$A:$D,2,FALSE)>A4811,+VLOOKUP(+EOMONTH(+A4811,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4811,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4811=\"\",\"\",VLOOKUP(F4811,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4811=\"\",\"\",IF(WORKDAY(+A4811,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4811,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4812=\"\",\"\",+IF(+A4812=D4812,+E4812,((+G4812/E4812)^+((NETWORKDAYS(+D4812,A4812,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4812,F4812,Feriados!$A$2:$A$1058)-1))*E4812)))","v":""},{"$f":"IF(A4812=\"\",\"\",+IF(+A4812=D4812,+VLOOKUP(D4812,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4812,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4812=\"\",\"\",+VLOOKUP(+EOMONTH(+F4812,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4812=\"\",\"\",VLOOKUP(D4812,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4812=\"\",\"\",IF(A4812=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4812,-2)+15,Cenários!$A:$D,2,FALSE)>A4812,+VLOOKUP(+EOMONTH(+A4812,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4812,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4812=\"\",\"\",VLOOKUP(F4812,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4812=\"\",\"\",IF(WORKDAY(+A4812,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4812,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4813=\"\",\"\",+IF(+A4813=D4813,+E4813,((+G4813/E4813)^+((NETWORKDAYS(+D4813,A4813,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4813,F4813,Feriados!$A$2:$A$1058)-1))*E4813)))","v":""},{"$f":"IF(A4813=\"\",\"\",+IF(+A4813=D4813,+VLOOKUP(D4813,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4813,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4813=\"\",\"\",+VLOOKUP(+EOMONTH(+F4813,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4813=\"\",\"\",VLOOKUP(D4813,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4813=\"\",\"\",IF(A4813=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4813,-2)+15,Cenários!$A:$D,2,FALSE)>A4813,+VLOOKUP(+EOMONTH(+A4813,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4813,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4813=\"\",\"\",VLOOKUP(F4813,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4813=\"\",\"\",IF(WORKDAY(+A4813,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4813,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4814=\"\",\"\",+IF(+A4814=D4814,+E4814,((+G4814/E4814)^+((NETWORKDAYS(+D4814,A4814,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4814,F4814,Feriados!$A$2:$A$1058)-1))*E4814)))","v":""},{"$f":"IF(A4814=\"\",\"\",+IF(+A4814=D4814,+VLOOKUP(D4814,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4814,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4814=\"\",\"\",+VLOOKUP(+EOMONTH(+F4814,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4814=\"\",\"\",VLOOKUP(D4814,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4814=\"\",\"\",IF(A4814=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4814,-2)+15,Cenários!$A:$D,2,FALSE)>A4814,+VLOOKUP(+EOMONTH(+A4814,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4814,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4814=\"\",\"\",VLOOKUP(F4814,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4814=\"\",\"\",IF(WORKDAY(+A4814,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4814,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4815=\"\",\"\",+IF(+A4815=D4815,+E4815,((+G4815/E4815)^+((NETWORKDAYS(+D4815,A4815,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4815,F4815,Feriados!$A$2:$A$1058)-1))*E4815)))","v":""},{"$f":"IF(A4815=\"\",\"\",+IF(+A4815=D4815,+VLOOKUP(D4815,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4815,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4815=\"\",\"\",+VLOOKUP(+EOMONTH(+F4815,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4815=\"\",\"\",VLOOKUP(D4815,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4815=\"\",\"\",IF(A4815=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4815,-2)+15,Cenários!$A:$D,2,FALSE)>A4815,+VLOOKUP(+EOMONTH(+A4815,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4815,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4815=\"\",\"\",VLOOKUP(F4815,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4815=\"\",\"\",IF(WORKDAY(+A4815,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4815,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4816=\"\",\"\",+IF(+A4816=D4816,+E4816,((+G4816/E4816)^+((NETWORKDAYS(+D4816,A4816,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4816,F4816,Feriados!$A$2:$A$1058)-1))*E4816)))","v":""},{"$f":"IF(A4816=\"\",\"\",+IF(+A4816=D4816,+VLOOKUP(D4816,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4816,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4816=\"\",\"\",+VLOOKUP(+EOMONTH(+F4816,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4816=\"\",\"\",VLOOKUP(D4816,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4816=\"\",\"\",IF(A4816=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4816,-2)+15,Cenários!$A:$D,2,FALSE)>A4816,+VLOOKUP(+EOMONTH(+A4816,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4816,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4816=\"\",\"\",VLOOKUP(F4816,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4816=\"\",\"\",IF(WORKDAY(+A4816,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4816,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4817=\"\",\"\",+IF(+A4817=D4817,+E4817,((+G4817/E4817)^+((NETWORKDAYS(+D4817,A4817,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4817,F4817,Feriados!$A$2:$A$1058)-1))*E4817)))","v":""},{"$f":"IF(A4817=\"\",\"\",+IF(+A4817=D4817,+VLOOKUP(D4817,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4817,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4817=\"\",\"\",+VLOOKUP(+EOMONTH(+F4817,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4817=\"\",\"\",VLOOKUP(D4817,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4817=\"\",\"\",IF(A4817=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4817,-2)+15,Cenários!$A:$D,2,FALSE)>A4817,+VLOOKUP(+EOMONTH(+A4817,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4817,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4817=\"\",\"\",VLOOKUP(F4817,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4817=\"\",\"\",IF(WORKDAY(+A4817,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4817,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4818=\"\",\"\",+IF(+A4818=D4818,+E4818,((+G4818/E4818)^+((NETWORKDAYS(+D4818,A4818,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4818,F4818,Feriados!$A$2:$A$1058)-1))*E4818)))","v":""},{"$f":"IF(A4818=\"\",\"\",+IF(+A4818=D4818,+VLOOKUP(D4818,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4818,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4818=\"\",\"\",+VLOOKUP(+EOMONTH(+F4818,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4818=\"\",\"\",VLOOKUP(D4818,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4818=\"\",\"\",IF(A4818=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4818,-2)+15,Cenários!$A:$D,2,FALSE)>A4818,+VLOOKUP(+EOMONTH(+A4818,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4818,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4818=\"\",\"\",VLOOKUP(F4818,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4818=\"\",\"\",IF(WORKDAY(+A4818,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4818,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4819=\"\",\"\",+IF(+A4819=D4819,+E4819,((+G4819/E4819)^+((NETWORKDAYS(+D4819,A4819,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4819,F4819,Feriados!$A$2:$A$1058)-1))*E4819)))","v":""},{"$f":"IF(A4819=\"\",\"\",+IF(+A4819=D4819,+VLOOKUP(D4819,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4819,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4819=\"\",\"\",+VLOOKUP(+EOMONTH(+F4819,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4819=\"\",\"\",VLOOKUP(D4819,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4819=\"\",\"\",IF(A4819=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4819,-2)+15,Cenários!$A:$D,2,FALSE)>A4819,+VLOOKUP(+EOMONTH(+A4819,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4819,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4819=\"\",\"\",VLOOKUP(F4819,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4819=\"\",\"\",IF(WORKDAY(+A4819,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4819,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4820=\"\",\"\",+IF(+A4820=D4820,+E4820,((+G4820/E4820)^+((NETWORKDAYS(+D4820,A4820,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4820,F4820,Feriados!$A$2:$A$1058)-1))*E4820)))","v":""},{"$f":"IF(A4820=\"\",\"\",+IF(+A4820=D4820,+VLOOKUP(D4820,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4820,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4820=\"\",\"\",+VLOOKUP(+EOMONTH(+F4820,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4820=\"\",\"\",VLOOKUP(D4820,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4820=\"\",\"\",IF(A4820=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4820,-2)+15,Cenários!$A:$D,2,FALSE)>A4820,+VLOOKUP(+EOMONTH(+A4820,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4820,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4820=\"\",\"\",VLOOKUP(F4820,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4820=\"\",\"\",IF(WORKDAY(+A4820,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4820,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4821=\"\",\"\",+IF(+A4821=D4821,+E4821,((+G4821/E4821)^+((NETWORKDAYS(+D4821,A4821,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4821,F4821,Feriados!$A$2:$A$1058)-1))*E4821)))","v":""},{"$f":"IF(A4821=\"\",\"\",+IF(+A4821=D4821,+VLOOKUP(D4821,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4821,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4821=\"\",\"\",+VLOOKUP(+EOMONTH(+F4821,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4821=\"\",\"\",VLOOKUP(D4821,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4821=\"\",\"\",IF(A4821=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4821,-2)+15,Cenários!$A:$D,2,FALSE)>A4821,+VLOOKUP(+EOMONTH(+A4821,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4821,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4821=\"\",\"\",VLOOKUP(F4821,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4821=\"\",\"\",IF(WORKDAY(+A4821,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4821,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4822=\"\",\"\",+IF(+A4822=D4822,+E4822,((+G4822/E4822)^+((NETWORKDAYS(+D4822,A4822,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4822,F4822,Feriados!$A$2:$A$1058)-1))*E4822)))","v":""},{"$f":"IF(A4822=\"\",\"\",+IF(+A4822=D4822,+VLOOKUP(D4822,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4822,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4822=\"\",\"\",+VLOOKUP(+EOMONTH(+F4822,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4822=\"\",\"\",VLOOKUP(D4822,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4822=\"\",\"\",IF(A4822=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4822,-2)+15,Cenários!$A:$D,2,FALSE)>A4822,+VLOOKUP(+EOMONTH(+A4822,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4822,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4822=\"\",\"\",VLOOKUP(F4822,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4822=\"\",\"\",IF(WORKDAY(+A4822,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4822,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4823=\"\",\"\",+IF(+A4823=D4823,+E4823,((+G4823/E4823)^+((NETWORKDAYS(+D4823,A4823,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4823,F4823,Feriados!$A$2:$A$1058)-1))*E4823)))","v":""},{"$f":"IF(A4823=\"\",\"\",+IF(+A4823=D4823,+VLOOKUP(D4823,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4823,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4823=\"\",\"\",+VLOOKUP(+EOMONTH(+F4823,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4823=\"\",\"\",VLOOKUP(D4823,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4823=\"\",\"\",IF(A4823=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4823,-2)+15,Cenários!$A:$D,2,FALSE)>A4823,+VLOOKUP(+EOMONTH(+A4823,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4823,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4823=\"\",\"\",VLOOKUP(F4823,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4823=\"\",\"\",IF(WORKDAY(+A4823,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4823,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4824=\"\",\"\",+IF(+A4824=D4824,+E4824,((+G4824/E4824)^+((NETWORKDAYS(+D4824,A4824,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4824,F4824,Feriados!$A$2:$A$1058)-1))*E4824)))","v":""},{"$f":"IF(A4824=\"\",\"\",+IF(+A4824=D4824,+VLOOKUP(D4824,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4824,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4824=\"\",\"\",+VLOOKUP(+EOMONTH(+F4824,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4824=\"\",\"\",VLOOKUP(D4824,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4824=\"\",\"\",IF(A4824=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4824,-2)+15,Cenários!$A:$D,2,FALSE)>A4824,+VLOOKUP(+EOMONTH(+A4824,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4824,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4824=\"\",\"\",VLOOKUP(F4824,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4824=\"\",\"\",IF(WORKDAY(+A4824,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4824,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4825=\"\",\"\",+IF(+A4825=D4825,+E4825,((+G4825/E4825)^+((NETWORKDAYS(+D4825,A4825,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4825,F4825,Feriados!$A$2:$A$1058)-1))*E4825)))","v":""},{"$f":"IF(A4825=\"\",\"\",+IF(+A4825=D4825,+VLOOKUP(D4825,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4825,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4825=\"\",\"\",+VLOOKUP(+EOMONTH(+F4825,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4825=\"\",\"\",VLOOKUP(D4825,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4825=\"\",\"\",IF(A4825=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4825,-2)+15,Cenários!$A:$D,2,FALSE)>A4825,+VLOOKUP(+EOMONTH(+A4825,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4825,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4825=\"\",\"\",VLOOKUP(F4825,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4825=\"\",\"\",IF(WORKDAY(+A4825,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4825,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4826=\"\",\"\",+IF(+A4826=D4826,+E4826,((+G4826/E4826)^+((NETWORKDAYS(+D4826,A4826,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4826,F4826,Feriados!$A$2:$A$1058)-1))*E4826)))","v":""},{"$f":"IF(A4826=\"\",\"\",+IF(+A4826=D4826,+VLOOKUP(D4826,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4826,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4826=\"\",\"\",+VLOOKUP(+EOMONTH(+F4826,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4826=\"\",\"\",VLOOKUP(D4826,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4826=\"\",\"\",IF(A4826=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4826,-2)+15,Cenários!$A:$D,2,FALSE)>A4826,+VLOOKUP(+EOMONTH(+A4826,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4826,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4826=\"\",\"\",VLOOKUP(F4826,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4826=\"\",\"\",IF(WORKDAY(+A4826,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4826,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4827=\"\",\"\",+IF(+A4827=D4827,+E4827,((+G4827/E4827)^+((NETWORKDAYS(+D4827,A4827,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4827,F4827,Feriados!$A$2:$A$1058)-1))*E4827)))","v":""},{"$f":"IF(A4827=\"\",\"\",+IF(+A4827=D4827,+VLOOKUP(D4827,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4827,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4827=\"\",\"\",+VLOOKUP(+EOMONTH(+F4827,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4827=\"\",\"\",VLOOKUP(D4827,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4827=\"\",\"\",IF(A4827=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4827,-2)+15,Cenários!$A:$D,2,FALSE)>A4827,+VLOOKUP(+EOMONTH(+A4827,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4827,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4827=\"\",\"\",VLOOKUP(F4827,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4827=\"\",\"\",IF(WORKDAY(+A4827,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4827,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4828=\"\",\"\",+IF(+A4828=D4828,+E4828,((+G4828/E4828)^+((NETWORKDAYS(+D4828,A4828,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4828,F4828,Feriados!$A$2:$A$1058)-1))*E4828)))","v":""},{"$f":"IF(A4828=\"\",\"\",+IF(+A4828=D4828,+VLOOKUP(D4828,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4828,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4828=\"\",\"\",+VLOOKUP(+EOMONTH(+F4828,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4828=\"\",\"\",VLOOKUP(D4828,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4828=\"\",\"\",IF(A4828=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4828,-2)+15,Cenários!$A:$D,2,FALSE)>A4828,+VLOOKUP(+EOMONTH(+A4828,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4828,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4828=\"\",\"\",VLOOKUP(F4828,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4828=\"\",\"\",IF(WORKDAY(+A4828,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4828,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4829=\"\",\"\",+IF(+A4829=D4829,+E4829,((+G4829/E4829)^+((NETWORKDAYS(+D4829,A4829,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4829,F4829,Feriados!$A$2:$A$1058)-1))*E4829)))","v":""},{"$f":"IF(A4829=\"\",\"\",+IF(+A4829=D4829,+VLOOKUP(D4829,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4829,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4829=\"\",\"\",+VLOOKUP(+EOMONTH(+F4829,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4829=\"\",\"\",VLOOKUP(D4829,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4829=\"\",\"\",IF(A4829=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4829,-2)+15,Cenários!$A:$D,2,FALSE)>A4829,+VLOOKUP(+EOMONTH(+A4829,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4829,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4829=\"\",\"\",VLOOKUP(F4829,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4829=\"\",\"\",IF(WORKDAY(+A4829,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4829,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4830=\"\",\"\",+IF(+A4830=D4830,+E4830,((+G4830/E4830)^+((NETWORKDAYS(+D4830,A4830,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4830,F4830,Feriados!$A$2:$A$1058)-1))*E4830)))","v":""},{"$f":"IF(A4830=\"\",\"\",+IF(+A4830=D4830,+VLOOKUP(D4830,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4830,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4830=\"\",\"\",+VLOOKUP(+EOMONTH(+F4830,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4830=\"\",\"\",VLOOKUP(D4830,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4830=\"\",\"\",IF(A4830=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4830,-2)+15,Cenários!$A:$D,2,FALSE)>A4830,+VLOOKUP(+EOMONTH(+A4830,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4830,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4830=\"\",\"\",VLOOKUP(F4830,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4830=\"\",\"\",IF(WORKDAY(+A4830,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4830,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4831=\"\",\"\",+IF(+A4831=D4831,+E4831,((+G4831/E4831)^+((NETWORKDAYS(+D4831,A4831,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4831,F4831,Feriados!$A$2:$A$1058)-1))*E4831)))","v":""},{"$f":"IF(A4831=\"\",\"\",+IF(+A4831=D4831,+VLOOKUP(D4831,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4831,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4831=\"\",\"\",+VLOOKUP(+EOMONTH(+F4831,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4831=\"\",\"\",VLOOKUP(D4831,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4831=\"\",\"\",IF(A4831=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4831,-2)+15,Cenários!$A:$D,2,FALSE)>A4831,+VLOOKUP(+EOMONTH(+A4831,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4831,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4831=\"\",\"\",VLOOKUP(F4831,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4831=\"\",\"\",IF(WORKDAY(+A4831,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4831,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4832=\"\",\"\",+IF(+A4832=D4832,+E4832,((+G4832/E4832)^+((NETWORKDAYS(+D4832,A4832,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4832,F4832,Feriados!$A$2:$A$1058)-1))*E4832)))","v":""},{"$f":"IF(A4832=\"\",\"\",+IF(+A4832=D4832,+VLOOKUP(D4832,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4832,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4832=\"\",\"\",+VLOOKUP(+EOMONTH(+F4832,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4832=\"\",\"\",VLOOKUP(D4832,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4832=\"\",\"\",IF(A4832=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4832,-2)+15,Cenários!$A:$D,2,FALSE)>A4832,+VLOOKUP(+EOMONTH(+A4832,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4832,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4832=\"\",\"\",VLOOKUP(F4832,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4832=\"\",\"\",IF(WORKDAY(+A4832,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4832,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4833=\"\",\"\",+IF(+A4833=D4833,+E4833,((+G4833/E4833)^+((NETWORKDAYS(+D4833,A4833,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4833,F4833,Feriados!$A$2:$A$1058)-1))*E4833)))","v":""},{"$f":"IF(A4833=\"\",\"\",+IF(+A4833=D4833,+VLOOKUP(D4833,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4833,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4833=\"\",\"\",+VLOOKUP(+EOMONTH(+F4833,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4833=\"\",\"\",VLOOKUP(D4833,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4833=\"\",\"\",IF(A4833=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4833,-2)+15,Cenários!$A:$D,2,FALSE)>A4833,+VLOOKUP(+EOMONTH(+A4833,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4833,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4833=\"\",\"\",VLOOKUP(F4833,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4833=\"\",\"\",IF(WORKDAY(+A4833,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4833,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4834=\"\",\"\",+IF(+A4834=D4834,+E4834,((+G4834/E4834)^+((NETWORKDAYS(+D4834,A4834,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4834,F4834,Feriados!$A$2:$A$1058)-1))*E4834)))","v":""},{"$f":"IF(A4834=\"\",\"\",+IF(+A4834=D4834,+VLOOKUP(D4834,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4834,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4834=\"\",\"\",+VLOOKUP(+EOMONTH(+F4834,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4834=\"\",\"\",VLOOKUP(D4834,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4834=\"\",\"\",IF(A4834=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4834,-2)+15,Cenários!$A:$D,2,FALSE)>A4834,+VLOOKUP(+EOMONTH(+A4834,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4834,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4834=\"\",\"\",VLOOKUP(F4834,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4834=\"\",\"\",IF(WORKDAY(+A4834,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4834,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4835=\"\",\"\",+IF(+A4835=D4835,+E4835,((+G4835/E4835)^+((NETWORKDAYS(+D4835,A4835,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4835,F4835,Feriados!$A$2:$A$1058)-1))*E4835)))","v":""},{"$f":"IF(A4835=\"\",\"\",+IF(+A4835=D4835,+VLOOKUP(D4835,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4835,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4835=\"\",\"\",+VLOOKUP(+EOMONTH(+F4835,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4835=\"\",\"\",VLOOKUP(D4835,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4835=\"\",\"\",IF(A4835=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4835,-2)+15,Cenários!$A:$D,2,FALSE)>A4835,+VLOOKUP(+EOMONTH(+A4835,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4835,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4835=\"\",\"\",VLOOKUP(F4835,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4835=\"\",\"\",IF(WORKDAY(+A4835,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4835,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4836=\"\",\"\",+IF(+A4836=D4836,+E4836,((+G4836/E4836)^+((NETWORKDAYS(+D4836,A4836,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4836,F4836,Feriados!$A$2:$A$1058)-1))*E4836)))","v":""},{"$f":"IF(A4836=\"\",\"\",+IF(+A4836=D4836,+VLOOKUP(D4836,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4836,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4836=\"\",\"\",+VLOOKUP(+EOMONTH(+F4836,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4836=\"\",\"\",VLOOKUP(D4836,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4836=\"\",\"\",IF(A4836=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4836,-2)+15,Cenários!$A:$D,2,FALSE)>A4836,+VLOOKUP(+EOMONTH(+A4836,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4836,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4836=\"\",\"\",VLOOKUP(F4836,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4836=\"\",\"\",IF(WORKDAY(+A4836,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4836,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4837=\"\",\"\",+IF(+A4837=D4837,+E4837,((+G4837/E4837)^+((NETWORKDAYS(+D4837,A4837,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4837,F4837,Feriados!$A$2:$A$1058)-1))*E4837)))","v":""},{"$f":"IF(A4837=\"\",\"\",+IF(+A4837=D4837,+VLOOKUP(D4837,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4837,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4837=\"\",\"\",+VLOOKUP(+EOMONTH(+F4837,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4837=\"\",\"\",VLOOKUP(D4837,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4837=\"\",\"\",IF(A4837=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4837,-2)+15,Cenários!$A:$D,2,FALSE)>A4837,+VLOOKUP(+EOMONTH(+A4837,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4837,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4837=\"\",\"\",VLOOKUP(F4837,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4837=\"\",\"\",IF(WORKDAY(+A4837,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4837,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4838=\"\",\"\",+IF(+A4838=D4838,+E4838,((+G4838/E4838)^+((NETWORKDAYS(+D4838,A4838,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4838,F4838,Feriados!$A$2:$A$1058)-1))*E4838)))","v":""},{"$f":"IF(A4838=\"\",\"\",+IF(+A4838=D4838,+VLOOKUP(D4838,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4838,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4838=\"\",\"\",+VLOOKUP(+EOMONTH(+F4838,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4838=\"\",\"\",VLOOKUP(D4838,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4838=\"\",\"\",IF(A4838=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4838,-2)+15,Cenários!$A:$D,2,FALSE)>A4838,+VLOOKUP(+EOMONTH(+A4838,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4838,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4838=\"\",\"\",VLOOKUP(F4838,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4838=\"\",\"\",IF(WORKDAY(+A4838,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4838,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4839=\"\",\"\",+IF(+A4839=D4839,+E4839,((+G4839/E4839)^+((NETWORKDAYS(+D4839,A4839,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4839,F4839,Feriados!$A$2:$A$1058)-1))*E4839)))","v":""},{"$f":"IF(A4839=\"\",\"\",+IF(+A4839=D4839,+VLOOKUP(D4839,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4839,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4839=\"\",\"\",+VLOOKUP(+EOMONTH(+F4839,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4839=\"\",\"\",VLOOKUP(D4839,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4839=\"\",\"\",IF(A4839=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4839,-2)+15,Cenários!$A:$D,2,FALSE)>A4839,+VLOOKUP(+EOMONTH(+A4839,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4839,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4839=\"\",\"\",VLOOKUP(F4839,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4839=\"\",\"\",IF(WORKDAY(+A4839,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4839,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4840=\"\",\"\",+IF(+A4840=D4840,+E4840,((+G4840/E4840)^+((NETWORKDAYS(+D4840,A4840,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4840,F4840,Feriados!$A$2:$A$1058)-1))*E4840)))","v":""},{"$f":"IF(A4840=\"\",\"\",+IF(+A4840=D4840,+VLOOKUP(D4840,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4840,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4840=\"\",\"\",+VLOOKUP(+EOMONTH(+F4840,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4840=\"\",\"\",VLOOKUP(D4840,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4840=\"\",\"\",IF(A4840=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4840,-2)+15,Cenários!$A:$D,2,FALSE)>A4840,+VLOOKUP(+EOMONTH(+A4840,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4840,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4840=\"\",\"\",VLOOKUP(F4840,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4840=\"\",\"\",IF(WORKDAY(+A4840,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4840,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4841=\"\",\"\",+IF(+A4841=D4841,+E4841,((+G4841/E4841)^+((NETWORKDAYS(+D4841,A4841,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4841,F4841,Feriados!$A$2:$A$1058)-1))*E4841)))","v":""},{"$f":"IF(A4841=\"\",\"\",+IF(+A4841=D4841,+VLOOKUP(D4841,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4841,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4841=\"\",\"\",+VLOOKUP(+EOMONTH(+F4841,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4841=\"\",\"\",VLOOKUP(D4841,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4841=\"\",\"\",IF(A4841=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4841,-2)+15,Cenários!$A:$D,2,FALSE)>A4841,+VLOOKUP(+EOMONTH(+A4841,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4841,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4841=\"\",\"\",VLOOKUP(F4841,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4841=\"\",\"\",IF(WORKDAY(+A4841,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4841,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4842=\"\",\"\",+IF(+A4842=D4842,+E4842,((+G4842/E4842)^+((NETWORKDAYS(+D4842,A4842,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4842,F4842,Feriados!$A$2:$A$1058)-1))*E4842)))","v":""},{"$f":"IF(A4842=\"\",\"\",+IF(+A4842=D4842,+VLOOKUP(D4842,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4842,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4842=\"\",\"\",+VLOOKUP(+EOMONTH(+F4842,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4842=\"\",\"\",VLOOKUP(D4842,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4842=\"\",\"\",IF(A4842=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4842,-2)+15,Cenários!$A:$D,2,FALSE)>A4842,+VLOOKUP(+EOMONTH(+A4842,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4842,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4842=\"\",\"\",VLOOKUP(F4842,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4842=\"\",\"\",IF(WORKDAY(+A4842,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4842,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4843=\"\",\"\",+IF(+A4843=D4843,+E4843,((+G4843/E4843)^+((NETWORKDAYS(+D4843,A4843,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4843,F4843,Feriados!$A$2:$A$1058)-1))*E4843)))","v":""},{"$f":"IF(A4843=\"\",\"\",+IF(+A4843=D4843,+VLOOKUP(D4843,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4843,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4843=\"\",\"\",+VLOOKUP(+EOMONTH(+F4843,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4843=\"\",\"\",VLOOKUP(D4843,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4843=\"\",\"\",IF(A4843=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4843,-2)+15,Cenários!$A:$D,2,FALSE)>A4843,+VLOOKUP(+EOMONTH(+A4843,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4843,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4843=\"\",\"\",VLOOKUP(F4843,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4843=\"\",\"\",IF(WORKDAY(+A4843,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4843,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4844=\"\",\"\",+IF(+A4844=D4844,+E4844,((+G4844/E4844)^+((NETWORKDAYS(+D4844,A4844,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4844,F4844,Feriados!$A$2:$A$1058)-1))*E4844)))","v":""},{"$f":"IF(A4844=\"\",\"\",+IF(+A4844=D4844,+VLOOKUP(D4844,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4844,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4844=\"\",\"\",+VLOOKUP(+EOMONTH(+F4844,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4844=\"\",\"\",VLOOKUP(D4844,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4844=\"\",\"\",IF(A4844=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4844,-2)+15,Cenários!$A:$D,2,FALSE)>A4844,+VLOOKUP(+EOMONTH(+A4844,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4844,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4844=\"\",\"\",VLOOKUP(F4844,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4844=\"\",\"\",IF(WORKDAY(+A4844,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4844,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4845=\"\",\"\",+IF(+A4845=D4845,+E4845,((+G4845/E4845)^+((NETWORKDAYS(+D4845,A4845,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4845,F4845,Feriados!$A$2:$A$1058)-1))*E4845)))","v":""},{"$f":"IF(A4845=\"\",\"\",+IF(+A4845=D4845,+VLOOKUP(D4845,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4845,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4845=\"\",\"\",+VLOOKUP(+EOMONTH(+F4845,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4845=\"\",\"\",VLOOKUP(D4845,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4845=\"\",\"\",IF(A4845=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4845,-2)+15,Cenários!$A:$D,2,FALSE)>A4845,+VLOOKUP(+EOMONTH(+A4845,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4845,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4845=\"\",\"\",VLOOKUP(F4845,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4845=\"\",\"\",IF(WORKDAY(+A4845,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4845,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4846=\"\",\"\",+IF(+A4846=D4846,+E4846,((+G4846/E4846)^+((NETWORKDAYS(+D4846,A4846,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4846,F4846,Feriados!$A$2:$A$1058)-1))*E4846)))","v":""},{"$f":"IF(A4846=\"\",\"\",+IF(+A4846=D4846,+VLOOKUP(D4846,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4846,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4846=\"\",\"\",+VLOOKUP(+EOMONTH(+F4846,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4846=\"\",\"\",VLOOKUP(D4846,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4846=\"\",\"\",IF(A4846=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4846,-2)+15,Cenários!$A:$D,2,FALSE)>A4846,+VLOOKUP(+EOMONTH(+A4846,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4846,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4846=\"\",\"\",VLOOKUP(F4846,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4846=\"\",\"\",IF(WORKDAY(+A4846,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4846,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4847=\"\",\"\",+IF(+A4847=D4847,+E4847,((+G4847/E4847)^+((NETWORKDAYS(+D4847,A4847,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4847,F4847,Feriados!$A$2:$A$1058)-1))*E4847)))","v":""},{"$f":"IF(A4847=\"\",\"\",+IF(+A4847=D4847,+VLOOKUP(D4847,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4847,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4847=\"\",\"\",+VLOOKUP(+EOMONTH(+F4847,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4847=\"\",\"\",VLOOKUP(D4847,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4847=\"\",\"\",IF(A4847=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4847,-2)+15,Cenários!$A:$D,2,FALSE)>A4847,+VLOOKUP(+EOMONTH(+A4847,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4847,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4847=\"\",\"\",VLOOKUP(F4847,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4847=\"\",\"\",IF(WORKDAY(+A4847,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4847,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4848=\"\",\"\",+IF(+A4848=D4848,+E4848,((+G4848/E4848)^+((NETWORKDAYS(+D4848,A4848,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4848,F4848,Feriados!$A$2:$A$1058)-1))*E4848)))","v":""},{"$f":"IF(A4848=\"\",\"\",+IF(+A4848=D4848,+VLOOKUP(D4848,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4848,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4848=\"\",\"\",+VLOOKUP(+EOMONTH(+F4848,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4848=\"\",\"\",VLOOKUP(D4848,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4848=\"\",\"\",IF(A4848=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4848,-2)+15,Cenários!$A:$D,2,FALSE)>A4848,+VLOOKUP(+EOMONTH(+A4848,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4848,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4848=\"\",\"\",VLOOKUP(F4848,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4848=\"\",\"\",IF(WORKDAY(+A4848,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4848,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4849=\"\",\"\",+IF(+A4849=D4849,+E4849,((+G4849/E4849)^+((NETWORKDAYS(+D4849,A4849,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4849,F4849,Feriados!$A$2:$A$1058)-1))*E4849)))","v":""},{"$f":"IF(A4849=\"\",\"\",+IF(+A4849=D4849,+VLOOKUP(D4849,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4849,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4849=\"\",\"\",+VLOOKUP(+EOMONTH(+F4849,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4849=\"\",\"\",VLOOKUP(D4849,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4849=\"\",\"\",IF(A4849=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4849,-2)+15,Cenários!$A:$D,2,FALSE)>A4849,+VLOOKUP(+EOMONTH(+A4849,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4849,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4849=\"\",\"\",VLOOKUP(F4849,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4849=\"\",\"\",IF(WORKDAY(+A4849,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4849,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4850=\"\",\"\",+IF(+A4850=D4850,+E4850,((+G4850/E4850)^+((NETWORKDAYS(+D4850,A4850,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4850,F4850,Feriados!$A$2:$A$1058)-1))*E4850)))","v":""},{"$f":"IF(A4850=\"\",\"\",+IF(+A4850=D4850,+VLOOKUP(D4850,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4850,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4850=\"\",\"\",+VLOOKUP(+EOMONTH(+F4850,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4850=\"\",\"\",VLOOKUP(D4850,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4850=\"\",\"\",IF(A4850=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4850,-2)+15,Cenários!$A:$D,2,FALSE)>A4850,+VLOOKUP(+EOMONTH(+A4850,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4850,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4850=\"\",\"\",VLOOKUP(F4850,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4850=\"\",\"\",IF(WORKDAY(+A4850,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4850,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4851=\"\",\"\",+IF(+A4851=D4851,+E4851,((+G4851/E4851)^+((NETWORKDAYS(+D4851,A4851,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4851,F4851,Feriados!$A$2:$A$1058)-1))*E4851)))","v":""},{"$f":"IF(A4851=\"\",\"\",+IF(+A4851=D4851,+VLOOKUP(D4851,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4851,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4851=\"\",\"\",+VLOOKUP(+EOMONTH(+F4851,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4851=\"\",\"\",VLOOKUP(D4851,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4851=\"\",\"\",IF(A4851=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4851,-2)+15,Cenários!$A:$D,2,FALSE)>A4851,+VLOOKUP(+EOMONTH(+A4851,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4851,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4851=\"\",\"\",VLOOKUP(F4851,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4851=\"\",\"\",IF(WORKDAY(+A4851,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4851,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4852=\"\",\"\",+IF(+A4852=D4852,+E4852,((+G4852/E4852)^+((NETWORKDAYS(+D4852,A4852,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4852,F4852,Feriados!$A$2:$A$1058)-1))*E4852)))","v":""},{"$f":"IF(A4852=\"\",\"\",+IF(+A4852=D4852,+VLOOKUP(D4852,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4852,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4852=\"\",\"\",+VLOOKUP(+EOMONTH(+F4852,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4852=\"\",\"\",VLOOKUP(D4852,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4852=\"\",\"\",IF(A4852=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4852,-2)+15,Cenários!$A:$D,2,FALSE)>A4852,+VLOOKUP(+EOMONTH(+A4852,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4852,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4852=\"\",\"\",VLOOKUP(F4852,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4852=\"\",\"\",IF(WORKDAY(+A4852,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4852,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4853=\"\",\"\",+IF(+A4853=D4853,+E4853,((+G4853/E4853)^+((NETWORKDAYS(+D4853,A4853,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4853,F4853,Feriados!$A$2:$A$1058)-1))*E4853)))","v":""},{"$f":"IF(A4853=\"\",\"\",+IF(+A4853=D4853,+VLOOKUP(D4853,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4853,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4853=\"\",\"\",+VLOOKUP(+EOMONTH(+F4853,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4853=\"\",\"\",VLOOKUP(D4853,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4853=\"\",\"\",IF(A4853=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4853,-2)+15,Cenários!$A:$D,2,FALSE)>A4853,+VLOOKUP(+EOMONTH(+A4853,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4853,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4853=\"\",\"\",VLOOKUP(F4853,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4853=\"\",\"\",IF(WORKDAY(+A4853,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4853,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4854=\"\",\"\",+IF(+A4854=D4854,+E4854,((+G4854/E4854)^+((NETWORKDAYS(+D4854,A4854,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4854,F4854,Feriados!$A$2:$A$1058)-1))*E4854)))","v":""},{"$f":"IF(A4854=\"\",\"\",+IF(+A4854=D4854,+VLOOKUP(D4854,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4854,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4854=\"\",\"\",+VLOOKUP(+EOMONTH(+F4854,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4854=\"\",\"\",VLOOKUP(D4854,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4854=\"\",\"\",IF(A4854=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4854,-2)+15,Cenários!$A:$D,2,FALSE)>A4854,+VLOOKUP(+EOMONTH(+A4854,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4854,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4854=\"\",\"\",VLOOKUP(F4854,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4854=\"\",\"\",IF(WORKDAY(+A4854,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4854,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4855=\"\",\"\",+IF(+A4855=D4855,+E4855,((+G4855/E4855)^+((NETWORKDAYS(+D4855,A4855,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4855,F4855,Feriados!$A$2:$A$1058)-1))*E4855)))","v":""},{"$f":"IF(A4855=\"\",\"\",+IF(+A4855=D4855,+VLOOKUP(D4855,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4855,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4855=\"\",\"\",+VLOOKUP(+EOMONTH(+F4855,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4855=\"\",\"\",VLOOKUP(D4855,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4855=\"\",\"\",IF(A4855=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4855,-2)+15,Cenários!$A:$D,2,FALSE)>A4855,+VLOOKUP(+EOMONTH(+A4855,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4855,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4855=\"\",\"\",VLOOKUP(F4855,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4855=\"\",\"\",IF(WORKDAY(+A4855,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4855,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4856=\"\",\"\",+IF(+A4856=D4856,+E4856,((+G4856/E4856)^+((NETWORKDAYS(+D4856,A4856,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4856,F4856,Feriados!$A$2:$A$1058)-1))*E4856)))","v":""},{"$f":"IF(A4856=\"\",\"\",+IF(+A4856=D4856,+VLOOKUP(D4856,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4856,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4856=\"\",\"\",+VLOOKUP(+EOMONTH(+F4856,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4856=\"\",\"\",VLOOKUP(D4856,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4856=\"\",\"\",IF(A4856=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4856,-2)+15,Cenários!$A:$D,2,FALSE)>A4856,+VLOOKUP(+EOMONTH(+A4856,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4856,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4856=\"\",\"\",VLOOKUP(F4856,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4856=\"\",\"\",IF(WORKDAY(+A4856,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4856,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4857=\"\",\"\",+IF(+A4857=D4857,+E4857,((+G4857/E4857)^+((NETWORKDAYS(+D4857,A4857,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4857,F4857,Feriados!$A$2:$A$1058)-1))*E4857)))","v":""},{"$f":"IF(A4857=\"\",\"\",+IF(+A4857=D4857,+VLOOKUP(D4857,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4857,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4857=\"\",\"\",+VLOOKUP(+EOMONTH(+F4857,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4857=\"\",\"\",VLOOKUP(D4857,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4857=\"\",\"\",IF(A4857=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4857,-2)+15,Cenários!$A:$D,2,FALSE)>A4857,+VLOOKUP(+EOMONTH(+A4857,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4857,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4857=\"\",\"\",VLOOKUP(F4857,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4857=\"\",\"\",IF(WORKDAY(+A4857,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4857,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4858=\"\",\"\",+IF(+A4858=D4858,+E4858,((+G4858/E4858)^+((NETWORKDAYS(+D4858,A4858,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4858,F4858,Feriados!$A$2:$A$1058)-1))*E4858)))","v":""},{"$f":"IF(A4858=\"\",\"\",+IF(+A4858=D4858,+VLOOKUP(D4858,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4858,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4858=\"\",\"\",+VLOOKUP(+EOMONTH(+F4858,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4858=\"\",\"\",VLOOKUP(D4858,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4858=\"\",\"\",IF(A4858=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4858,-2)+15,Cenários!$A:$D,2,FALSE)>A4858,+VLOOKUP(+EOMONTH(+A4858,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4858,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4858=\"\",\"\",VLOOKUP(F4858,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4858=\"\",\"\",IF(WORKDAY(+A4858,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4858,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4859=\"\",\"\",+IF(+A4859=D4859,+E4859,((+G4859/E4859)^+((NETWORKDAYS(+D4859,A4859,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4859,F4859,Feriados!$A$2:$A$1058)-1))*E4859)))","v":""},{"$f":"IF(A4859=\"\",\"\",+IF(+A4859=D4859,+VLOOKUP(D4859,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4859,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4859=\"\",\"\",+VLOOKUP(+EOMONTH(+F4859,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4859=\"\",\"\",VLOOKUP(D4859,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4859=\"\",\"\",IF(A4859=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4859,-2)+15,Cenários!$A:$D,2,FALSE)>A4859,+VLOOKUP(+EOMONTH(+A4859,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4859,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4859=\"\",\"\",VLOOKUP(F4859,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4859=\"\",\"\",IF(WORKDAY(+A4859,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4859,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4860=\"\",\"\",+IF(+A4860=D4860,+E4860,((+G4860/E4860)^+((NETWORKDAYS(+D4860,A4860,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4860,F4860,Feriados!$A$2:$A$1058)-1))*E4860)))","v":""},{"$f":"IF(A4860=\"\",\"\",+IF(+A4860=D4860,+VLOOKUP(D4860,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4860,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4860=\"\",\"\",+VLOOKUP(+EOMONTH(+F4860,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4860=\"\",\"\",VLOOKUP(D4860,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4860=\"\",\"\",IF(A4860=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4860,-2)+15,Cenários!$A:$D,2,FALSE)>A4860,+VLOOKUP(+EOMONTH(+A4860,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4860,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4860=\"\",\"\",VLOOKUP(F4860,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4860=\"\",\"\",IF(WORKDAY(+A4860,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4860,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4861=\"\",\"\",+IF(+A4861=D4861,+E4861,((+G4861/E4861)^+((NETWORKDAYS(+D4861,A4861,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4861,F4861,Feriados!$A$2:$A$1058)-1))*E4861)))","v":""},{"$f":"IF(A4861=\"\",\"\",+IF(+A4861=D4861,+VLOOKUP(D4861,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4861,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4861=\"\",\"\",+VLOOKUP(+EOMONTH(+F4861,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4861=\"\",\"\",VLOOKUP(D4861,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4861=\"\",\"\",IF(A4861=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4861,-2)+15,Cenários!$A:$D,2,FALSE)>A4861,+VLOOKUP(+EOMONTH(+A4861,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4861,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4861=\"\",\"\",VLOOKUP(F4861,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4861=\"\",\"\",IF(WORKDAY(+A4861,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4861,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4862=\"\",\"\",+IF(+A4862=D4862,+E4862,((+G4862/E4862)^+((NETWORKDAYS(+D4862,A4862,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4862,F4862,Feriados!$A$2:$A$1058)-1))*E4862)))","v":""},{"$f":"IF(A4862=\"\",\"\",+IF(+A4862=D4862,+VLOOKUP(D4862,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4862,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4862=\"\",\"\",+VLOOKUP(+EOMONTH(+F4862,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4862=\"\",\"\",VLOOKUP(D4862,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4862=\"\",\"\",IF(A4862=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4862,-2)+15,Cenários!$A:$D,2,FALSE)>A4862,+VLOOKUP(+EOMONTH(+A4862,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4862,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4862=\"\",\"\",VLOOKUP(F4862,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4862=\"\",\"\",IF(WORKDAY(+A4862,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4862,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4863=\"\",\"\",+IF(+A4863=D4863,+E4863,((+G4863/E4863)^+((NETWORKDAYS(+D4863,A4863,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4863,F4863,Feriados!$A$2:$A$1058)-1))*E4863)))","v":""},{"$f":"IF(A4863=\"\",\"\",+IF(+A4863=D4863,+VLOOKUP(D4863,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4863,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4863=\"\",\"\",+VLOOKUP(+EOMONTH(+F4863,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4863=\"\",\"\",VLOOKUP(D4863,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4863=\"\",\"\",IF(A4863=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4863,-2)+15,Cenários!$A:$D,2,FALSE)>A4863,+VLOOKUP(+EOMONTH(+A4863,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4863,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4863=\"\",\"\",VLOOKUP(F4863,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4863=\"\",\"\",IF(WORKDAY(+A4863,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4863,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4864=\"\",\"\",+IF(+A4864=D4864,+E4864,((+G4864/E4864)^+((NETWORKDAYS(+D4864,A4864,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4864,F4864,Feriados!$A$2:$A$1058)-1))*E4864)))","v":""},{"$f":"IF(A4864=\"\",\"\",+IF(+A4864=D4864,+VLOOKUP(D4864,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4864,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4864=\"\",\"\",+VLOOKUP(+EOMONTH(+F4864,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4864=\"\",\"\",VLOOKUP(D4864,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4864=\"\",\"\",IF(A4864=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4864,-2)+15,Cenários!$A:$D,2,FALSE)>A4864,+VLOOKUP(+EOMONTH(+A4864,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4864,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4864=\"\",\"\",VLOOKUP(F4864,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4864=\"\",\"\",IF(WORKDAY(+A4864,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4864,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4865=\"\",\"\",+IF(+A4865=D4865,+E4865,((+G4865/E4865)^+((NETWORKDAYS(+D4865,A4865,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4865,F4865,Feriados!$A$2:$A$1058)-1))*E4865)))","v":""},{"$f":"IF(A4865=\"\",\"\",+IF(+A4865=D4865,+VLOOKUP(D4865,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4865,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4865=\"\",\"\",+VLOOKUP(+EOMONTH(+F4865,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4865=\"\",\"\",VLOOKUP(D4865,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4865=\"\",\"\",IF(A4865=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4865,-2)+15,Cenários!$A:$D,2,FALSE)>A4865,+VLOOKUP(+EOMONTH(+A4865,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4865,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4865=\"\",\"\",VLOOKUP(F4865,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4865=\"\",\"\",IF(WORKDAY(+A4865,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4865,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4866=\"\",\"\",+IF(+A4866=D4866,+E4866,((+G4866/E4866)^+((NETWORKDAYS(+D4866,A4866,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4866,F4866,Feriados!$A$2:$A$1058)-1))*E4866)))","v":""},{"$f":"IF(A4866=\"\",\"\",+IF(+A4866=D4866,+VLOOKUP(D4866,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4866,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4866=\"\",\"\",+VLOOKUP(+EOMONTH(+F4866,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4866=\"\",\"\",VLOOKUP(D4866,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4866=\"\",\"\",IF(A4866=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4866,-2)+15,Cenários!$A:$D,2,FALSE)>A4866,+VLOOKUP(+EOMONTH(+A4866,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4866,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4866=\"\",\"\",VLOOKUP(F4866,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4866=\"\",\"\",IF(WORKDAY(+A4866,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4866,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4867=\"\",\"\",+IF(+A4867=D4867,+E4867,((+G4867/E4867)^+((NETWORKDAYS(+D4867,A4867,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4867,F4867,Feriados!$A$2:$A$1058)-1))*E4867)))","v":""},{"$f":"IF(A4867=\"\",\"\",+IF(+A4867=D4867,+VLOOKUP(D4867,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4867,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4867=\"\",\"\",+VLOOKUP(+EOMONTH(+F4867,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4867=\"\",\"\",VLOOKUP(D4867,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4867=\"\",\"\",IF(A4867=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4867,-2)+15,Cenários!$A:$D,2,FALSE)>A4867,+VLOOKUP(+EOMONTH(+A4867,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4867,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4867=\"\",\"\",VLOOKUP(F4867,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4867=\"\",\"\",IF(WORKDAY(+A4867,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4867,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4868=\"\",\"\",+IF(+A4868=D4868,+E4868,((+G4868/E4868)^+((NETWORKDAYS(+D4868,A4868,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4868,F4868,Feriados!$A$2:$A$1058)-1))*E4868)))","v":""},{"$f":"IF(A4868=\"\",\"\",+IF(+A4868=D4868,+VLOOKUP(D4868,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4868,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4868=\"\",\"\",+VLOOKUP(+EOMONTH(+F4868,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4868=\"\",\"\",VLOOKUP(D4868,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4868=\"\",\"\",IF(A4868=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4868,-2)+15,Cenários!$A:$D,2,FALSE)>A4868,+VLOOKUP(+EOMONTH(+A4868,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4868,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4868=\"\",\"\",VLOOKUP(F4868,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4868=\"\",\"\",IF(WORKDAY(+A4868,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4868,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4869=\"\",\"\",+IF(+A4869=D4869,+E4869,((+G4869/E4869)^+((NETWORKDAYS(+D4869,A4869,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4869,F4869,Feriados!$A$2:$A$1058)-1))*E4869)))","v":""},{"$f":"IF(A4869=\"\",\"\",+IF(+A4869=D4869,+VLOOKUP(D4869,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4869,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4869=\"\",\"\",+VLOOKUP(+EOMONTH(+F4869,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4869=\"\",\"\",VLOOKUP(D4869,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4869=\"\",\"\",IF(A4869=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4869,-2)+15,Cenários!$A:$D,2,FALSE)>A4869,+VLOOKUP(+EOMONTH(+A4869,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4869,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4869=\"\",\"\",VLOOKUP(F4869,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4869=\"\",\"\",IF(WORKDAY(+A4869,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4869,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4870=\"\",\"\",+IF(+A4870=D4870,+E4870,((+G4870/E4870)^+((NETWORKDAYS(+D4870,A4870,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4870,F4870,Feriados!$A$2:$A$1058)-1))*E4870)))","v":""},{"$f":"IF(A4870=\"\",\"\",+IF(+A4870=D4870,+VLOOKUP(D4870,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4870,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4870=\"\",\"\",+VLOOKUP(+EOMONTH(+F4870,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4870=\"\",\"\",VLOOKUP(D4870,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4870=\"\",\"\",IF(A4870=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4870,-2)+15,Cenários!$A:$D,2,FALSE)>A4870,+VLOOKUP(+EOMONTH(+A4870,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4870,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4870=\"\",\"\",VLOOKUP(F4870,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4870=\"\",\"\",IF(WORKDAY(+A4870,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4870,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4871=\"\",\"\",+IF(+A4871=D4871,+E4871,((+G4871/E4871)^+((NETWORKDAYS(+D4871,A4871,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4871,F4871,Feriados!$A$2:$A$1058)-1))*E4871)))","v":""},{"$f":"IF(A4871=\"\",\"\",+IF(+A4871=D4871,+VLOOKUP(D4871,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4871,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4871=\"\",\"\",+VLOOKUP(+EOMONTH(+F4871,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4871=\"\",\"\",VLOOKUP(D4871,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4871=\"\",\"\",IF(A4871=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4871,-2)+15,Cenários!$A:$D,2,FALSE)>A4871,+VLOOKUP(+EOMONTH(+A4871,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4871,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4871=\"\",\"\",VLOOKUP(F4871,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4871=\"\",\"\",IF(WORKDAY(+A4871,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4871,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4872=\"\",\"\",+IF(+A4872=D4872,+E4872,((+G4872/E4872)^+((NETWORKDAYS(+D4872,A4872,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4872,F4872,Feriados!$A$2:$A$1058)-1))*E4872)))","v":""},{"$f":"IF(A4872=\"\",\"\",+IF(+A4872=D4872,+VLOOKUP(D4872,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4872,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4872=\"\",\"\",+VLOOKUP(+EOMONTH(+F4872,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4872=\"\",\"\",VLOOKUP(D4872,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4872=\"\",\"\",IF(A4872=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4872,-2)+15,Cenários!$A:$D,2,FALSE)>A4872,+VLOOKUP(+EOMONTH(+A4872,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4872,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4872=\"\",\"\",VLOOKUP(F4872,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4872=\"\",\"\",IF(WORKDAY(+A4872,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4872,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4873=\"\",\"\",+IF(+A4873=D4873,+E4873,((+G4873/E4873)^+((NETWORKDAYS(+D4873,A4873,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4873,F4873,Feriados!$A$2:$A$1058)-1))*E4873)))","v":""},{"$f":"IF(A4873=\"\",\"\",+IF(+A4873=D4873,+VLOOKUP(D4873,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4873,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4873=\"\",\"\",+VLOOKUP(+EOMONTH(+F4873,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4873=\"\",\"\",VLOOKUP(D4873,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4873=\"\",\"\",IF(A4873=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4873,-2)+15,Cenários!$A:$D,2,FALSE)>A4873,+VLOOKUP(+EOMONTH(+A4873,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4873,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4873=\"\",\"\",VLOOKUP(F4873,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4873=\"\",\"\",IF(WORKDAY(+A4873,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4873,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4874=\"\",\"\",+IF(+A4874=D4874,+E4874,((+G4874/E4874)^+((NETWORKDAYS(+D4874,A4874,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4874,F4874,Feriados!$A$2:$A$1058)-1))*E4874)))","v":""},{"$f":"IF(A4874=\"\",\"\",+IF(+A4874=D4874,+VLOOKUP(D4874,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4874,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4874=\"\",\"\",+VLOOKUP(+EOMONTH(+F4874,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4874=\"\",\"\",VLOOKUP(D4874,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4874=\"\",\"\",IF(A4874=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4874,-2)+15,Cenários!$A:$D,2,FALSE)>A4874,+VLOOKUP(+EOMONTH(+A4874,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4874,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4874=\"\",\"\",VLOOKUP(F4874,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4874=\"\",\"\",IF(WORKDAY(+A4874,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4874,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4875=\"\",\"\",+IF(+A4875=D4875,+E4875,((+G4875/E4875)^+((NETWORKDAYS(+D4875,A4875,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4875,F4875,Feriados!$A$2:$A$1058)-1))*E4875)))","v":""},{"$f":"IF(A4875=\"\",\"\",+IF(+A4875=D4875,+VLOOKUP(D4875,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4875,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4875=\"\",\"\",+VLOOKUP(+EOMONTH(+F4875,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4875=\"\",\"\",VLOOKUP(D4875,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4875=\"\",\"\",IF(A4875=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4875,-2)+15,Cenários!$A:$D,2,FALSE)>A4875,+VLOOKUP(+EOMONTH(+A4875,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4875,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4875=\"\",\"\",VLOOKUP(F4875,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4875=\"\",\"\",IF(WORKDAY(+A4875,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4875,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4876=\"\",\"\",+IF(+A4876=D4876,+E4876,((+G4876/E4876)^+((NETWORKDAYS(+D4876,A4876,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4876,F4876,Feriados!$A$2:$A$1058)-1))*E4876)))","v":""},{"$f":"IF(A4876=\"\",\"\",+IF(+A4876=D4876,+VLOOKUP(D4876,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4876,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4876=\"\",\"\",+VLOOKUP(+EOMONTH(+F4876,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4876=\"\",\"\",VLOOKUP(D4876,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4876=\"\",\"\",IF(A4876=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4876,-2)+15,Cenários!$A:$D,2,FALSE)>A4876,+VLOOKUP(+EOMONTH(+A4876,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4876,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4876=\"\",\"\",VLOOKUP(F4876,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4876=\"\",\"\",IF(WORKDAY(+A4876,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4876,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4877=\"\",\"\",+IF(+A4877=D4877,+E4877,((+G4877/E4877)^+((NETWORKDAYS(+D4877,A4877,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4877,F4877,Feriados!$A$2:$A$1058)-1))*E4877)))","v":""},{"$f":"IF(A4877=\"\",\"\",+IF(+A4877=D4877,+VLOOKUP(D4877,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4877,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4877=\"\",\"\",+VLOOKUP(+EOMONTH(+F4877,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4877=\"\",\"\",VLOOKUP(D4877,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4877=\"\",\"\",IF(A4877=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4877,-2)+15,Cenários!$A:$D,2,FALSE)>A4877,+VLOOKUP(+EOMONTH(+A4877,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4877,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4877=\"\",\"\",VLOOKUP(F4877,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4877=\"\",\"\",IF(WORKDAY(+A4877,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4877,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4878=\"\",\"\",+IF(+A4878=D4878,+E4878,((+G4878/E4878)^+((NETWORKDAYS(+D4878,A4878,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4878,F4878,Feriados!$A$2:$A$1058)-1))*E4878)))","v":""},{"$f":"IF(A4878=\"\",\"\",+IF(+A4878=D4878,+VLOOKUP(D4878,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4878,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4878=\"\",\"\",+VLOOKUP(+EOMONTH(+F4878,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4878=\"\",\"\",VLOOKUP(D4878,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4878=\"\",\"\",IF(A4878=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4878,-2)+15,Cenários!$A:$D,2,FALSE)>A4878,+VLOOKUP(+EOMONTH(+A4878,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4878,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4878=\"\",\"\",VLOOKUP(F4878,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4878=\"\",\"\",IF(WORKDAY(+A4878,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4878,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4879=\"\",\"\",+IF(+A4879=D4879,+E4879,((+G4879/E4879)^+((NETWORKDAYS(+D4879,A4879,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4879,F4879,Feriados!$A$2:$A$1058)-1))*E4879)))","v":""},{"$f":"IF(A4879=\"\",\"\",+IF(+A4879=D4879,+VLOOKUP(D4879,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4879,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4879=\"\",\"\",+VLOOKUP(+EOMONTH(+F4879,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4879=\"\",\"\",VLOOKUP(D4879,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4879=\"\",\"\",IF(A4879=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4879,-2)+15,Cenários!$A:$D,2,FALSE)>A4879,+VLOOKUP(+EOMONTH(+A4879,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4879,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4879=\"\",\"\",VLOOKUP(F4879,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4879=\"\",\"\",IF(WORKDAY(+A4879,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4879,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4880=\"\",\"\",+IF(+A4880=D4880,+E4880,((+G4880/E4880)^+((NETWORKDAYS(+D4880,A4880,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4880,F4880,Feriados!$A$2:$A$1058)-1))*E4880)))","v":""},{"$f":"IF(A4880=\"\",\"\",+IF(+A4880=D4880,+VLOOKUP(D4880,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4880,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4880=\"\",\"\",+VLOOKUP(+EOMONTH(+F4880,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4880=\"\",\"\",VLOOKUP(D4880,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4880=\"\",\"\",IF(A4880=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4880,-2)+15,Cenários!$A:$D,2,FALSE)>A4880,+VLOOKUP(+EOMONTH(+A4880,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4880,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4880=\"\",\"\",VLOOKUP(F4880,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4880=\"\",\"\",IF(WORKDAY(+A4880,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4880,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4881=\"\",\"\",+IF(+A4881=D4881,+E4881,((+G4881/E4881)^+((NETWORKDAYS(+D4881,A4881,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4881,F4881,Feriados!$A$2:$A$1058)-1))*E4881)))","v":""},{"$f":"IF(A4881=\"\",\"\",+IF(+A4881=D4881,+VLOOKUP(D4881,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4881,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4881=\"\",\"\",+VLOOKUP(+EOMONTH(+F4881,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4881=\"\",\"\",VLOOKUP(D4881,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4881=\"\",\"\",IF(A4881=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4881,-2)+15,Cenários!$A:$D,2,FALSE)>A4881,+VLOOKUP(+EOMONTH(+A4881,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4881,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4881=\"\",\"\",VLOOKUP(F4881,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4881=\"\",\"\",IF(WORKDAY(+A4881,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4881,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4882=\"\",\"\",+IF(+A4882=D4882,+E4882,((+G4882/E4882)^+((NETWORKDAYS(+D4882,A4882,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4882,F4882,Feriados!$A$2:$A$1058)-1))*E4882)))","v":""},{"$f":"IF(A4882=\"\",\"\",+IF(+A4882=D4882,+VLOOKUP(D4882,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4882,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4882=\"\",\"\",+VLOOKUP(+EOMONTH(+F4882,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4882=\"\",\"\",VLOOKUP(D4882,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4882=\"\",\"\",IF(A4882=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4882,-2)+15,Cenários!$A:$D,2,FALSE)>A4882,+VLOOKUP(+EOMONTH(+A4882,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4882,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4882=\"\",\"\",VLOOKUP(F4882,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4882=\"\",\"\",IF(WORKDAY(+A4882,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4882,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4883=\"\",\"\",+IF(+A4883=D4883,+E4883,((+G4883/E4883)^+((NETWORKDAYS(+D4883,A4883,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4883,F4883,Feriados!$A$2:$A$1058)-1))*E4883)))","v":""},{"$f":"IF(A4883=\"\",\"\",+IF(+A4883=D4883,+VLOOKUP(D4883,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4883,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4883=\"\",\"\",+VLOOKUP(+EOMONTH(+F4883,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4883=\"\",\"\",VLOOKUP(D4883,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4883=\"\",\"\",IF(A4883=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4883,-2)+15,Cenários!$A:$D,2,FALSE)>A4883,+VLOOKUP(+EOMONTH(+A4883,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4883,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4883=\"\",\"\",VLOOKUP(F4883,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4883=\"\",\"\",IF(WORKDAY(+A4883,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4883,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4884=\"\",\"\",+IF(+A4884=D4884,+E4884,((+G4884/E4884)^+((NETWORKDAYS(+D4884,A4884,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4884,F4884,Feriados!$A$2:$A$1058)-1))*E4884)))","v":""},{"$f":"IF(A4884=\"\",\"\",+IF(+A4884=D4884,+VLOOKUP(D4884,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4884,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4884=\"\",\"\",+VLOOKUP(+EOMONTH(+F4884,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4884=\"\",\"\",VLOOKUP(D4884,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4884=\"\",\"\",IF(A4884=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4884,-2)+15,Cenários!$A:$D,2,FALSE)>A4884,+VLOOKUP(+EOMONTH(+A4884,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4884,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4884=\"\",\"\",VLOOKUP(F4884,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4884=\"\",\"\",IF(WORKDAY(+A4884,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4884,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4885=\"\",\"\",+IF(+A4885=D4885,+E4885,((+G4885/E4885)^+((NETWORKDAYS(+D4885,A4885,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4885,F4885,Feriados!$A$2:$A$1058)-1))*E4885)))","v":""},{"$f":"IF(A4885=\"\",\"\",+IF(+A4885=D4885,+VLOOKUP(D4885,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4885,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4885=\"\",\"\",+VLOOKUP(+EOMONTH(+F4885,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4885=\"\",\"\",VLOOKUP(D4885,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4885=\"\",\"\",IF(A4885=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4885,-2)+15,Cenários!$A:$D,2,FALSE)>A4885,+VLOOKUP(+EOMONTH(+A4885,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4885,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4885=\"\",\"\",VLOOKUP(F4885,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4885=\"\",\"\",IF(WORKDAY(+A4885,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4885,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4886=\"\",\"\",+IF(+A4886=D4886,+E4886,((+G4886/E4886)^+((NETWORKDAYS(+D4886,A4886,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4886,F4886,Feriados!$A$2:$A$1058)-1))*E4886)))","v":""},{"$f":"IF(A4886=\"\",\"\",+IF(+A4886=D4886,+VLOOKUP(D4886,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4886,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4886=\"\",\"\",+VLOOKUP(+EOMONTH(+F4886,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4886=\"\",\"\",VLOOKUP(D4886,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4886=\"\",\"\",IF(A4886=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4886,-2)+15,Cenários!$A:$D,2,FALSE)>A4886,+VLOOKUP(+EOMONTH(+A4886,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4886,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4886=\"\",\"\",VLOOKUP(F4886,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4886=\"\",\"\",IF(WORKDAY(+A4886,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4886,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4887=\"\",\"\",+IF(+A4887=D4887,+E4887,((+G4887/E4887)^+((NETWORKDAYS(+D4887,A4887,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4887,F4887,Feriados!$A$2:$A$1058)-1))*E4887)))","v":""},{"$f":"IF(A4887=\"\",\"\",+IF(+A4887=D4887,+VLOOKUP(D4887,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4887,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4887=\"\",\"\",+VLOOKUP(+EOMONTH(+F4887,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4887=\"\",\"\",VLOOKUP(D4887,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4887=\"\",\"\",IF(A4887=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4887,-2)+15,Cenários!$A:$D,2,FALSE)>A4887,+VLOOKUP(+EOMONTH(+A4887,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4887,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4887=\"\",\"\",VLOOKUP(F4887,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4887=\"\",\"\",IF(WORKDAY(+A4887,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4887,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4888=\"\",\"\",+IF(+A4888=D4888,+E4888,((+G4888/E4888)^+((NETWORKDAYS(+D4888,A4888,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4888,F4888,Feriados!$A$2:$A$1058)-1))*E4888)))","v":""},{"$f":"IF(A4888=\"\",\"\",+IF(+A4888=D4888,+VLOOKUP(D4888,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4888,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4888=\"\",\"\",+VLOOKUP(+EOMONTH(+F4888,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4888=\"\",\"\",VLOOKUP(D4888,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4888=\"\",\"\",IF(A4888=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4888,-2)+15,Cenários!$A:$D,2,FALSE)>A4888,+VLOOKUP(+EOMONTH(+A4888,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4888,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4888=\"\",\"\",VLOOKUP(F4888,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4888=\"\",\"\",IF(WORKDAY(+A4888,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4888,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4889=\"\",\"\",+IF(+A4889=D4889,+E4889,((+G4889/E4889)^+((NETWORKDAYS(+D4889,A4889,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4889,F4889,Feriados!$A$2:$A$1058)-1))*E4889)))","v":""},{"$f":"IF(A4889=\"\",\"\",+IF(+A4889=D4889,+VLOOKUP(D4889,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4889,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4889=\"\",\"\",+VLOOKUP(+EOMONTH(+F4889,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4889=\"\",\"\",VLOOKUP(D4889,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4889=\"\",\"\",IF(A4889=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4889,-2)+15,Cenários!$A:$D,2,FALSE)>A4889,+VLOOKUP(+EOMONTH(+A4889,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4889,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4889=\"\",\"\",VLOOKUP(F4889,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4889=\"\",\"\",IF(WORKDAY(+A4889,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4889,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4890=\"\",\"\",+IF(+A4890=D4890,+E4890,((+G4890/E4890)^+((NETWORKDAYS(+D4890,A4890,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4890,F4890,Feriados!$A$2:$A$1058)-1))*E4890)))","v":""},{"$f":"IF(A4890=\"\",\"\",+IF(+A4890=D4890,+VLOOKUP(D4890,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4890,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4890=\"\",\"\",+VLOOKUP(+EOMONTH(+F4890,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4890=\"\",\"\",VLOOKUP(D4890,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4890=\"\",\"\",IF(A4890=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4890,-2)+15,Cenários!$A:$D,2,FALSE)>A4890,+VLOOKUP(+EOMONTH(+A4890,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4890,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4890=\"\",\"\",VLOOKUP(F4890,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4890=\"\",\"\",IF(WORKDAY(+A4890,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4890,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4891=\"\",\"\",+IF(+A4891=D4891,+E4891,((+G4891/E4891)^+((NETWORKDAYS(+D4891,A4891,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4891,F4891,Feriados!$A$2:$A$1058)-1))*E4891)))","v":""},{"$f":"IF(A4891=\"\",\"\",+IF(+A4891=D4891,+VLOOKUP(D4891,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4891,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4891=\"\",\"\",+VLOOKUP(+EOMONTH(+F4891,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4891=\"\",\"\",VLOOKUP(D4891,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4891=\"\",\"\",IF(A4891=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4891,-2)+15,Cenários!$A:$D,2,FALSE)>A4891,+VLOOKUP(+EOMONTH(+A4891,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4891,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4891=\"\",\"\",VLOOKUP(F4891,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4891=\"\",\"\",IF(WORKDAY(+A4891,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4891,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4892=\"\",\"\",+IF(+A4892=D4892,+E4892,((+G4892/E4892)^+((NETWORKDAYS(+D4892,A4892,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4892,F4892,Feriados!$A$2:$A$1058)-1))*E4892)))","v":""},{"$f":"IF(A4892=\"\",\"\",+IF(+A4892=D4892,+VLOOKUP(D4892,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4892,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4892=\"\",\"\",+VLOOKUP(+EOMONTH(+F4892,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4892=\"\",\"\",VLOOKUP(D4892,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4892=\"\",\"\",IF(A4892=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4892,-2)+15,Cenários!$A:$D,2,FALSE)>A4892,+VLOOKUP(+EOMONTH(+A4892,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4892,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4892=\"\",\"\",VLOOKUP(F4892,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4892=\"\",\"\",IF(WORKDAY(+A4892,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4892,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4893=\"\",\"\",+IF(+A4893=D4893,+E4893,((+G4893/E4893)^+((NETWORKDAYS(+D4893,A4893,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4893,F4893,Feriados!$A$2:$A$1058)-1))*E4893)))","v":""},{"$f":"IF(A4893=\"\",\"\",+IF(+A4893=D4893,+VLOOKUP(D4893,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4893,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4893=\"\",\"\",+VLOOKUP(+EOMONTH(+F4893,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4893=\"\",\"\",VLOOKUP(D4893,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4893=\"\",\"\",IF(A4893=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4893,-2)+15,Cenários!$A:$D,2,FALSE)>A4893,+VLOOKUP(+EOMONTH(+A4893,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4893,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4893=\"\",\"\",VLOOKUP(F4893,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4893=\"\",\"\",IF(WORKDAY(+A4893,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4893,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4894=\"\",\"\",+IF(+A4894=D4894,+E4894,((+G4894/E4894)^+((NETWORKDAYS(+D4894,A4894,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4894,F4894,Feriados!$A$2:$A$1058)-1))*E4894)))","v":""},{"$f":"IF(A4894=\"\",\"\",+IF(+A4894=D4894,+VLOOKUP(D4894,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4894,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4894=\"\",\"\",+VLOOKUP(+EOMONTH(+F4894,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4894=\"\",\"\",VLOOKUP(D4894,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4894=\"\",\"\",IF(A4894=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4894,-2)+15,Cenários!$A:$D,2,FALSE)>A4894,+VLOOKUP(+EOMONTH(+A4894,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4894,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4894=\"\",\"\",VLOOKUP(F4894,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4894=\"\",\"\",IF(WORKDAY(+A4894,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4894,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4895=\"\",\"\",+IF(+A4895=D4895,+E4895,((+G4895/E4895)^+((NETWORKDAYS(+D4895,A4895,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4895,F4895,Feriados!$A$2:$A$1058)-1))*E4895)))","v":""},{"$f":"IF(A4895=\"\",\"\",+IF(+A4895=D4895,+VLOOKUP(D4895,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4895,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4895=\"\",\"\",+VLOOKUP(+EOMONTH(+F4895,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4895=\"\",\"\",VLOOKUP(D4895,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4895=\"\",\"\",IF(A4895=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4895,-2)+15,Cenários!$A:$D,2,FALSE)>A4895,+VLOOKUP(+EOMONTH(+A4895,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4895,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4895=\"\",\"\",VLOOKUP(F4895,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4895=\"\",\"\",IF(WORKDAY(+A4895,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4895,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4896=\"\",\"\",+IF(+A4896=D4896,+E4896,((+G4896/E4896)^+((NETWORKDAYS(+D4896,A4896,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4896,F4896,Feriados!$A$2:$A$1058)-1))*E4896)))","v":""},{"$f":"IF(A4896=\"\",\"\",+IF(+A4896=D4896,+VLOOKUP(D4896,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4896,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4896=\"\",\"\",+VLOOKUP(+EOMONTH(+F4896,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4896=\"\",\"\",VLOOKUP(D4896,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4896=\"\",\"\",IF(A4896=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4896,-2)+15,Cenários!$A:$D,2,FALSE)>A4896,+VLOOKUP(+EOMONTH(+A4896,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4896,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4896=\"\",\"\",VLOOKUP(F4896,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4896=\"\",\"\",IF(WORKDAY(+A4896,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4896,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4897=\"\",\"\",+IF(+A4897=D4897,+E4897,((+G4897/E4897)^+((NETWORKDAYS(+D4897,A4897,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4897,F4897,Feriados!$A$2:$A$1058)-1))*E4897)))","v":""},{"$f":"IF(A4897=\"\",\"\",+IF(+A4897=D4897,+VLOOKUP(D4897,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4897,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4897=\"\",\"\",+VLOOKUP(+EOMONTH(+F4897,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4897=\"\",\"\",VLOOKUP(D4897,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4897=\"\",\"\",IF(A4897=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4897,-2)+15,Cenários!$A:$D,2,FALSE)>A4897,+VLOOKUP(+EOMONTH(+A4897,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4897,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4897=\"\",\"\",VLOOKUP(F4897,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4897=\"\",\"\",IF(WORKDAY(+A4897,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4897,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4898=\"\",\"\",+IF(+A4898=D4898,+E4898,((+G4898/E4898)^+((NETWORKDAYS(+D4898,A4898,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4898,F4898,Feriados!$A$2:$A$1058)-1))*E4898)))","v":""},{"$f":"IF(A4898=\"\",\"\",+IF(+A4898=D4898,+VLOOKUP(D4898,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4898,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4898=\"\",\"\",+VLOOKUP(+EOMONTH(+F4898,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4898=\"\",\"\",VLOOKUP(D4898,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4898=\"\",\"\",IF(A4898=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4898,-2)+15,Cenários!$A:$D,2,FALSE)>A4898,+VLOOKUP(+EOMONTH(+A4898,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4898,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4898=\"\",\"\",VLOOKUP(F4898,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4898=\"\",\"\",IF(WORKDAY(+A4898,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4898,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4899=\"\",\"\",+IF(+A4899=D4899,+E4899,((+G4899/E4899)^+((NETWORKDAYS(+D4899,A4899,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4899,F4899,Feriados!$A$2:$A$1058)-1))*E4899)))","v":""},{"$f":"IF(A4899=\"\",\"\",+IF(+A4899=D4899,+VLOOKUP(D4899,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4899,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4899=\"\",\"\",+VLOOKUP(+EOMONTH(+F4899,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4899=\"\",\"\",VLOOKUP(D4899,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4899=\"\",\"\",IF(A4899=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4899,-2)+15,Cenários!$A:$D,2,FALSE)>A4899,+VLOOKUP(+EOMONTH(+A4899,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4899,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4899=\"\",\"\",VLOOKUP(F4899,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4899=\"\",\"\",IF(WORKDAY(+A4899,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4899,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4900=\"\",\"\",+IF(+A4900=D4900,+E4900,((+G4900/E4900)^+((NETWORKDAYS(+D4900,A4900,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4900,F4900,Feriados!$A$2:$A$1058)-1))*E4900)))","v":""},{"$f":"IF(A4900=\"\",\"\",+IF(+A4900=D4900,+VLOOKUP(D4900,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4900,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4900=\"\",\"\",+VLOOKUP(+EOMONTH(+F4900,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4900=\"\",\"\",VLOOKUP(D4900,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4900=\"\",\"\",IF(A4900=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4900,-2)+15,Cenários!$A:$D,2,FALSE)>A4900,+VLOOKUP(+EOMONTH(+A4900,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4900,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4900=\"\",\"\",VLOOKUP(F4900,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4900=\"\",\"\",IF(WORKDAY(+A4900,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4900,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4901=\"\",\"\",+IF(+A4901=D4901,+E4901,((+G4901/E4901)^+((NETWORKDAYS(+D4901,A4901,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4901,F4901,Feriados!$A$2:$A$1058)-1))*E4901)))","v":""},{"$f":"IF(A4901=\"\",\"\",+IF(+A4901=D4901,+VLOOKUP(D4901,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4901,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4901=\"\",\"\",+VLOOKUP(+EOMONTH(+F4901,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4901=\"\",\"\",VLOOKUP(D4901,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4901=\"\",\"\",IF(A4901=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4901,-2)+15,Cenários!$A:$D,2,FALSE)>A4901,+VLOOKUP(+EOMONTH(+A4901,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4901,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4901=\"\",\"\",VLOOKUP(F4901,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4901=\"\",\"\",IF(WORKDAY(+A4901,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4901,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4902=\"\",\"\",+IF(+A4902=D4902,+E4902,((+G4902/E4902)^+((NETWORKDAYS(+D4902,A4902,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4902,F4902,Feriados!$A$2:$A$1058)-1))*E4902)))","v":""},{"$f":"IF(A4902=\"\",\"\",+IF(+A4902=D4902,+VLOOKUP(D4902,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4902,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4902=\"\",\"\",+VLOOKUP(+EOMONTH(+F4902,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4902=\"\",\"\",VLOOKUP(D4902,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4902=\"\",\"\",IF(A4902=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4902,-2)+15,Cenários!$A:$D,2,FALSE)>A4902,+VLOOKUP(+EOMONTH(+A4902,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4902,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4902=\"\",\"\",VLOOKUP(F4902,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4902=\"\",\"\",IF(WORKDAY(+A4902,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4902,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4903=\"\",\"\",+IF(+A4903=D4903,+E4903,((+G4903/E4903)^+((NETWORKDAYS(+D4903,A4903,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4903,F4903,Feriados!$A$2:$A$1058)-1))*E4903)))","v":""},{"$f":"IF(A4903=\"\",\"\",+IF(+A4903=D4903,+VLOOKUP(D4903,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4903,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4903=\"\",\"\",+VLOOKUP(+EOMONTH(+F4903,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4903=\"\",\"\",VLOOKUP(D4903,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4903=\"\",\"\",IF(A4903=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4903,-2)+15,Cenários!$A:$D,2,FALSE)>A4903,+VLOOKUP(+EOMONTH(+A4903,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4903,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4903=\"\",\"\",VLOOKUP(F4903,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4903=\"\",\"\",IF(WORKDAY(+A4903,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4903,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4904=\"\",\"\",+IF(+A4904=D4904,+E4904,((+G4904/E4904)^+((NETWORKDAYS(+D4904,A4904,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4904,F4904,Feriados!$A$2:$A$1058)-1))*E4904)))","v":""},{"$f":"IF(A4904=\"\",\"\",+IF(+A4904=D4904,+VLOOKUP(D4904,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4904,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4904=\"\",\"\",+VLOOKUP(+EOMONTH(+F4904,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4904=\"\",\"\",VLOOKUP(D4904,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4904=\"\",\"\",IF(A4904=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4904,-2)+15,Cenários!$A:$D,2,FALSE)>A4904,+VLOOKUP(+EOMONTH(+A4904,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4904,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4904=\"\",\"\",VLOOKUP(F4904,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4904=\"\",\"\",IF(WORKDAY(+A4904,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4904,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4905=\"\",\"\",+IF(+A4905=D4905,+E4905,((+G4905/E4905)^+((NETWORKDAYS(+D4905,A4905,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4905,F4905,Feriados!$A$2:$A$1058)-1))*E4905)))","v":""},{"$f":"IF(A4905=\"\",\"\",+IF(+A4905=D4905,+VLOOKUP(D4905,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4905,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4905=\"\",\"\",+VLOOKUP(+EOMONTH(+F4905,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4905=\"\",\"\",VLOOKUP(D4905,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4905=\"\",\"\",IF(A4905=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4905,-2)+15,Cenários!$A:$D,2,FALSE)>A4905,+VLOOKUP(+EOMONTH(+A4905,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4905,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4905=\"\",\"\",VLOOKUP(F4905,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4905=\"\",\"\",IF(WORKDAY(+A4905,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4905,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4906=\"\",\"\",+IF(+A4906=D4906,+E4906,((+G4906/E4906)^+((NETWORKDAYS(+D4906,A4906,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4906,F4906,Feriados!$A$2:$A$1058)-1))*E4906)))","v":""},{"$f":"IF(A4906=\"\",\"\",+IF(+A4906=D4906,+VLOOKUP(D4906,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4906,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4906=\"\",\"\",+VLOOKUP(+EOMONTH(+F4906,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4906=\"\",\"\",VLOOKUP(D4906,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4906=\"\",\"\",IF(A4906=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4906,-2)+15,Cenários!$A:$D,2,FALSE)>A4906,+VLOOKUP(+EOMONTH(+A4906,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4906,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4906=\"\",\"\",VLOOKUP(F4906,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4906=\"\",\"\",IF(WORKDAY(+A4906,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4906,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4907=\"\",\"\",+IF(+A4907=D4907,+E4907,((+G4907/E4907)^+((NETWORKDAYS(+D4907,A4907,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4907,F4907,Feriados!$A$2:$A$1058)-1))*E4907)))","v":""},{"$f":"IF(A4907=\"\",\"\",+IF(+A4907=D4907,+VLOOKUP(D4907,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4907,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4907=\"\",\"\",+VLOOKUP(+EOMONTH(+F4907,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4907=\"\",\"\",VLOOKUP(D4907,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4907=\"\",\"\",IF(A4907=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4907,-2)+15,Cenários!$A:$D,2,FALSE)>A4907,+VLOOKUP(+EOMONTH(+A4907,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4907,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4907=\"\",\"\",VLOOKUP(F4907,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4907=\"\",\"\",IF(WORKDAY(+A4907,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4907,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4908=\"\",\"\",+IF(+A4908=D4908,+E4908,((+G4908/E4908)^+((NETWORKDAYS(+D4908,A4908,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4908,F4908,Feriados!$A$2:$A$1058)-1))*E4908)))","v":""},{"$f":"IF(A4908=\"\",\"\",+IF(+A4908=D4908,+VLOOKUP(D4908,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4908,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4908=\"\",\"\",+VLOOKUP(+EOMONTH(+F4908,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4908=\"\",\"\",VLOOKUP(D4908,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4908=\"\",\"\",IF(A4908=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4908,-2)+15,Cenários!$A:$D,2,FALSE)>A4908,+VLOOKUP(+EOMONTH(+A4908,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4908,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4908=\"\",\"\",VLOOKUP(F4908,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4908=\"\",\"\",IF(WORKDAY(+A4908,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4908,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4909=\"\",\"\",+IF(+A4909=D4909,+E4909,((+G4909/E4909)^+((NETWORKDAYS(+D4909,A4909,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4909,F4909,Feriados!$A$2:$A$1058)-1))*E4909)))","v":""},{"$f":"IF(A4909=\"\",\"\",+IF(+A4909=D4909,+VLOOKUP(D4909,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4909,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4909=\"\",\"\",+VLOOKUP(+EOMONTH(+F4909,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4909=\"\",\"\",VLOOKUP(D4909,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4909=\"\",\"\",IF(A4909=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4909,-2)+15,Cenários!$A:$D,2,FALSE)>A4909,+VLOOKUP(+EOMONTH(+A4909,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4909,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4909=\"\",\"\",VLOOKUP(F4909,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4909=\"\",\"\",IF(WORKDAY(+A4909,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4909,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4910=\"\",\"\",+IF(+A4910=D4910,+E4910,((+G4910/E4910)^+((NETWORKDAYS(+D4910,A4910,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4910,F4910,Feriados!$A$2:$A$1058)-1))*E4910)))","v":""},{"$f":"IF(A4910=\"\",\"\",+IF(+A4910=D4910,+VLOOKUP(D4910,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4910,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4910=\"\",\"\",+VLOOKUP(+EOMONTH(+F4910,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4910=\"\",\"\",VLOOKUP(D4910,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4910=\"\",\"\",IF(A4910=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4910,-2)+15,Cenários!$A:$D,2,FALSE)>A4910,+VLOOKUP(+EOMONTH(+A4910,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4910,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4910=\"\",\"\",VLOOKUP(F4910,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4910=\"\",\"\",IF(WORKDAY(+A4910,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4910,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4911=\"\",\"\",+IF(+A4911=D4911,+E4911,((+G4911/E4911)^+((NETWORKDAYS(+D4911,A4911,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4911,F4911,Feriados!$A$2:$A$1058)-1))*E4911)))","v":""},{"$f":"IF(A4911=\"\",\"\",+IF(+A4911=D4911,+VLOOKUP(D4911,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4911,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4911=\"\",\"\",+VLOOKUP(+EOMONTH(+F4911,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4911=\"\",\"\",VLOOKUP(D4911,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4911=\"\",\"\",IF(A4911=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4911,-2)+15,Cenários!$A:$D,2,FALSE)>A4911,+VLOOKUP(+EOMONTH(+A4911,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4911,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4911=\"\",\"\",VLOOKUP(F4911,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4911=\"\",\"\",IF(WORKDAY(+A4911,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4911,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4912=\"\",\"\",+IF(+A4912=D4912,+E4912,((+G4912/E4912)^+((NETWORKDAYS(+D4912,A4912,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4912,F4912,Feriados!$A$2:$A$1058)-1))*E4912)))","v":""},{"$f":"IF(A4912=\"\",\"\",+IF(+A4912=D4912,+VLOOKUP(D4912,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4912,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4912=\"\",\"\",+VLOOKUP(+EOMONTH(+F4912,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4912=\"\",\"\",VLOOKUP(D4912,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4912=\"\",\"\",IF(A4912=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4912,-2)+15,Cenários!$A:$D,2,FALSE)>A4912,+VLOOKUP(+EOMONTH(+A4912,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4912,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4912=\"\",\"\",VLOOKUP(F4912,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4912=\"\",\"\",IF(WORKDAY(+A4912,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4912,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4913=\"\",\"\",+IF(+A4913=D4913,+E4913,((+G4913/E4913)^+((NETWORKDAYS(+D4913,A4913,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4913,F4913,Feriados!$A$2:$A$1058)-1))*E4913)))","v":""},{"$f":"IF(A4913=\"\",\"\",+IF(+A4913=D4913,+VLOOKUP(D4913,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4913,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4913=\"\",\"\",+VLOOKUP(+EOMONTH(+F4913,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4913=\"\",\"\",VLOOKUP(D4913,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4913=\"\",\"\",IF(A4913=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4913,-2)+15,Cenários!$A:$D,2,FALSE)>A4913,+VLOOKUP(+EOMONTH(+A4913,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4913,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4913=\"\",\"\",VLOOKUP(F4913,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4913=\"\",\"\",IF(WORKDAY(+A4913,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4913,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4914=\"\",\"\",+IF(+A4914=D4914,+E4914,((+G4914/E4914)^+((NETWORKDAYS(+D4914,A4914,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4914,F4914,Feriados!$A$2:$A$1058)-1))*E4914)))","v":""},{"$f":"IF(A4914=\"\",\"\",+IF(+A4914=D4914,+VLOOKUP(D4914,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4914,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4914=\"\",\"\",+VLOOKUP(+EOMONTH(+F4914,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4914=\"\",\"\",VLOOKUP(D4914,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4914=\"\",\"\",IF(A4914=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4914,-2)+15,Cenários!$A:$D,2,FALSE)>A4914,+VLOOKUP(+EOMONTH(+A4914,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4914,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4914=\"\",\"\",VLOOKUP(F4914,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4914=\"\",\"\",IF(WORKDAY(+A4914,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4914,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4915=\"\",\"\",+IF(+A4915=D4915,+E4915,((+G4915/E4915)^+((NETWORKDAYS(+D4915,A4915,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4915,F4915,Feriados!$A$2:$A$1058)-1))*E4915)))","v":""},{"$f":"IF(A4915=\"\",\"\",+IF(+A4915=D4915,+VLOOKUP(D4915,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4915,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4915=\"\",\"\",+VLOOKUP(+EOMONTH(+F4915,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4915=\"\",\"\",VLOOKUP(D4915,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4915=\"\",\"\",IF(A4915=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4915,-2)+15,Cenários!$A:$D,2,FALSE)>A4915,+VLOOKUP(+EOMONTH(+A4915,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4915,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4915=\"\",\"\",VLOOKUP(F4915,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4915=\"\",\"\",IF(WORKDAY(+A4915,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4915,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4916=\"\",\"\",+IF(+A4916=D4916,+E4916,((+G4916/E4916)^+((NETWORKDAYS(+D4916,A4916,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4916,F4916,Feriados!$A$2:$A$1058)-1))*E4916)))","v":""},{"$f":"IF(A4916=\"\",\"\",+IF(+A4916=D4916,+VLOOKUP(D4916,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4916,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4916=\"\",\"\",+VLOOKUP(+EOMONTH(+F4916,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4916=\"\",\"\",VLOOKUP(D4916,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4916=\"\",\"\",IF(A4916=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4916,-2)+15,Cenários!$A:$D,2,FALSE)>A4916,+VLOOKUP(+EOMONTH(+A4916,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4916,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4916=\"\",\"\",VLOOKUP(F4916,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4916=\"\",\"\",IF(WORKDAY(+A4916,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4916,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4917=\"\",\"\",+IF(+A4917=D4917,+E4917,((+G4917/E4917)^+((NETWORKDAYS(+D4917,A4917,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4917,F4917,Feriados!$A$2:$A$1058)-1))*E4917)))","v":""},{"$f":"IF(A4917=\"\",\"\",+IF(+A4917=D4917,+VLOOKUP(D4917,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4917,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4917=\"\",\"\",+VLOOKUP(+EOMONTH(+F4917,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4917=\"\",\"\",VLOOKUP(D4917,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4917=\"\",\"\",IF(A4917=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4917,-2)+15,Cenários!$A:$D,2,FALSE)>A4917,+VLOOKUP(+EOMONTH(+A4917,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4917,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4917=\"\",\"\",VLOOKUP(F4917,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4917=\"\",\"\",IF(WORKDAY(+A4917,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4917,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4918=\"\",\"\",+IF(+A4918=D4918,+E4918,((+G4918/E4918)^+((NETWORKDAYS(+D4918,A4918,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4918,F4918,Feriados!$A$2:$A$1058)-1))*E4918)))","v":""},{"$f":"IF(A4918=\"\",\"\",+IF(+A4918=D4918,+VLOOKUP(D4918,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4918,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4918=\"\",\"\",+VLOOKUP(+EOMONTH(+F4918,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4918=\"\",\"\",VLOOKUP(D4918,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4918=\"\",\"\",IF(A4918=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4918,-2)+15,Cenários!$A:$D,2,FALSE)>A4918,+VLOOKUP(+EOMONTH(+A4918,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4918,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4918=\"\",\"\",VLOOKUP(F4918,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4918=\"\",\"\",IF(WORKDAY(+A4918,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4918,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4919=\"\",\"\",+IF(+A4919=D4919,+E4919,((+G4919/E4919)^+((NETWORKDAYS(+D4919,A4919,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4919,F4919,Feriados!$A$2:$A$1058)-1))*E4919)))","v":""},{"$f":"IF(A4919=\"\",\"\",+IF(+A4919=D4919,+VLOOKUP(D4919,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4919,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4919=\"\",\"\",+VLOOKUP(+EOMONTH(+F4919,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4919=\"\",\"\",VLOOKUP(D4919,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4919=\"\",\"\",IF(A4919=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4919,-2)+15,Cenários!$A:$D,2,FALSE)>A4919,+VLOOKUP(+EOMONTH(+A4919,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4919,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4919=\"\",\"\",VLOOKUP(F4919,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4919=\"\",\"\",IF(WORKDAY(+A4919,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4919,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4920=\"\",\"\",+IF(+A4920=D4920,+E4920,((+G4920/E4920)^+((NETWORKDAYS(+D4920,A4920,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4920,F4920,Feriados!$A$2:$A$1058)-1))*E4920)))","v":""},{"$f":"IF(A4920=\"\",\"\",+IF(+A4920=D4920,+VLOOKUP(D4920,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4920,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4920=\"\",\"\",+VLOOKUP(+EOMONTH(+F4920,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4920=\"\",\"\",VLOOKUP(D4920,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4920=\"\",\"\",IF(A4920=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4920,-2)+15,Cenários!$A:$D,2,FALSE)>A4920,+VLOOKUP(+EOMONTH(+A4920,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4920,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4920=\"\",\"\",VLOOKUP(F4920,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4920=\"\",\"\",IF(WORKDAY(+A4920,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4920,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4921=\"\",\"\",+IF(+A4921=D4921,+E4921,((+G4921/E4921)^+((NETWORKDAYS(+D4921,A4921,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4921,F4921,Feriados!$A$2:$A$1058)-1))*E4921)))","v":""},{"$f":"IF(A4921=\"\",\"\",+IF(+A4921=D4921,+VLOOKUP(D4921,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4921,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4921=\"\",\"\",+VLOOKUP(+EOMONTH(+F4921,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4921=\"\",\"\",VLOOKUP(D4921,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4921=\"\",\"\",IF(A4921=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4921,-2)+15,Cenários!$A:$D,2,FALSE)>A4921,+VLOOKUP(+EOMONTH(+A4921,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4921,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4921=\"\",\"\",VLOOKUP(F4921,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4921=\"\",\"\",IF(WORKDAY(+A4921,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4921,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4922=\"\",\"\",+IF(+A4922=D4922,+E4922,((+G4922/E4922)^+((NETWORKDAYS(+D4922,A4922,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4922,F4922,Feriados!$A$2:$A$1058)-1))*E4922)))","v":""},{"$f":"IF(A4922=\"\",\"\",+IF(+A4922=D4922,+VLOOKUP(D4922,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4922,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4922=\"\",\"\",+VLOOKUP(+EOMONTH(+F4922,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4922=\"\",\"\",VLOOKUP(D4922,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4922=\"\",\"\",IF(A4922=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4922,-2)+15,Cenários!$A:$D,2,FALSE)>A4922,+VLOOKUP(+EOMONTH(+A4922,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4922,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4922=\"\",\"\",VLOOKUP(F4922,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4922=\"\",\"\",IF(WORKDAY(+A4922,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4922,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4923=\"\",\"\",+IF(+A4923=D4923,+E4923,((+G4923/E4923)^+((NETWORKDAYS(+D4923,A4923,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4923,F4923,Feriados!$A$2:$A$1058)-1))*E4923)))","v":""},{"$f":"IF(A4923=\"\",\"\",+IF(+A4923=D4923,+VLOOKUP(D4923,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4923,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4923=\"\",\"\",+VLOOKUP(+EOMONTH(+F4923,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4923=\"\",\"\",VLOOKUP(D4923,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4923=\"\",\"\",IF(A4923=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4923,-2)+15,Cenários!$A:$D,2,FALSE)>A4923,+VLOOKUP(+EOMONTH(+A4923,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4923,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4923=\"\",\"\",VLOOKUP(F4923,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4923=\"\",\"\",IF(WORKDAY(+A4923,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4923,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4924=\"\",\"\",+IF(+A4924=D4924,+E4924,((+G4924/E4924)^+((NETWORKDAYS(+D4924,A4924,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4924,F4924,Feriados!$A$2:$A$1058)-1))*E4924)))","v":""},{"$f":"IF(A4924=\"\",\"\",+IF(+A4924=D4924,+VLOOKUP(D4924,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4924,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4924=\"\",\"\",+VLOOKUP(+EOMONTH(+F4924,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4924=\"\",\"\",VLOOKUP(D4924,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4924=\"\",\"\",IF(A4924=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4924,-2)+15,Cenários!$A:$D,2,FALSE)>A4924,+VLOOKUP(+EOMONTH(+A4924,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4924,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4924=\"\",\"\",VLOOKUP(F4924,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4924=\"\",\"\",IF(WORKDAY(+A4924,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4924,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4925=\"\",\"\",+IF(+A4925=D4925,+E4925,((+G4925/E4925)^+((NETWORKDAYS(+D4925,A4925,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4925,F4925,Feriados!$A$2:$A$1058)-1))*E4925)))","v":""},{"$f":"IF(A4925=\"\",\"\",+IF(+A4925=D4925,+VLOOKUP(D4925,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4925,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4925=\"\",\"\",+VLOOKUP(+EOMONTH(+F4925,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4925=\"\",\"\",VLOOKUP(D4925,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4925=\"\",\"\",IF(A4925=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4925,-2)+15,Cenários!$A:$D,2,FALSE)>A4925,+VLOOKUP(+EOMONTH(+A4925,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4925,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4925=\"\",\"\",VLOOKUP(F4925,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4925=\"\",\"\",IF(WORKDAY(+A4925,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4925,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4926=\"\",\"\",+IF(+A4926=D4926,+E4926,((+G4926/E4926)^+((NETWORKDAYS(+D4926,A4926,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4926,F4926,Feriados!$A$2:$A$1058)-1))*E4926)))","v":""},{"$f":"IF(A4926=\"\",\"\",+IF(+A4926=D4926,+VLOOKUP(D4926,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4926,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4926=\"\",\"\",+VLOOKUP(+EOMONTH(+F4926,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4926=\"\",\"\",VLOOKUP(D4926,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4926=\"\",\"\",IF(A4926=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4926,-2)+15,Cenários!$A:$D,2,FALSE)>A4926,+VLOOKUP(+EOMONTH(+A4926,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4926,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4926=\"\",\"\",VLOOKUP(F4926,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4926=\"\",\"\",IF(WORKDAY(+A4926,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4926,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4927=\"\",\"\",+IF(+A4927=D4927,+E4927,((+G4927/E4927)^+((NETWORKDAYS(+D4927,A4927,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4927,F4927,Feriados!$A$2:$A$1058)-1))*E4927)))","v":""},{"$f":"IF(A4927=\"\",\"\",+IF(+A4927=D4927,+VLOOKUP(D4927,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4927,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4927=\"\",\"\",+VLOOKUP(+EOMONTH(+F4927,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4927=\"\",\"\",VLOOKUP(D4927,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4927=\"\",\"\",IF(A4927=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4927,-2)+15,Cenários!$A:$D,2,FALSE)>A4927,+VLOOKUP(+EOMONTH(+A4927,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4927,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4927=\"\",\"\",VLOOKUP(F4927,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4927=\"\",\"\",IF(WORKDAY(+A4927,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4927,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4928=\"\",\"\",+IF(+A4928=D4928,+E4928,((+G4928/E4928)^+((NETWORKDAYS(+D4928,A4928,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4928,F4928,Feriados!$A$2:$A$1058)-1))*E4928)))","v":""},{"$f":"IF(A4928=\"\",\"\",+IF(+A4928=D4928,+VLOOKUP(D4928,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4928,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4928=\"\",\"\",+VLOOKUP(+EOMONTH(+F4928,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4928=\"\",\"\",VLOOKUP(D4928,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4928=\"\",\"\",IF(A4928=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4928,-2)+15,Cenários!$A:$D,2,FALSE)>A4928,+VLOOKUP(+EOMONTH(+A4928,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4928,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4928=\"\",\"\",VLOOKUP(F4928,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4928=\"\",\"\",IF(WORKDAY(+A4928,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4928,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4929=\"\",\"\",+IF(+A4929=D4929,+E4929,((+G4929/E4929)^+((NETWORKDAYS(+D4929,A4929,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4929,F4929,Feriados!$A$2:$A$1058)-1))*E4929)))","v":""},{"$f":"IF(A4929=\"\",\"\",+IF(+A4929=D4929,+VLOOKUP(D4929,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4929,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4929=\"\",\"\",+VLOOKUP(+EOMONTH(+F4929,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4929=\"\",\"\",VLOOKUP(D4929,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4929=\"\",\"\",IF(A4929=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4929,-2)+15,Cenários!$A:$D,2,FALSE)>A4929,+VLOOKUP(+EOMONTH(+A4929,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4929,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4929=\"\",\"\",VLOOKUP(F4929,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4929=\"\",\"\",IF(WORKDAY(+A4929,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4929,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4930=\"\",\"\",+IF(+A4930=D4930,+E4930,((+G4930/E4930)^+((NETWORKDAYS(+D4930,A4930,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4930,F4930,Feriados!$A$2:$A$1058)-1))*E4930)))","v":""},{"$f":"IF(A4930=\"\",\"\",+IF(+A4930=D4930,+VLOOKUP(D4930,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4930,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4930=\"\",\"\",+VLOOKUP(+EOMONTH(+F4930,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4930=\"\",\"\",VLOOKUP(D4930,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4930=\"\",\"\",IF(A4930=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4930,-2)+15,Cenários!$A:$D,2,FALSE)>A4930,+VLOOKUP(+EOMONTH(+A4930,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4930,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4930=\"\",\"\",VLOOKUP(F4930,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4930=\"\",\"\",IF(WORKDAY(+A4930,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4930,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4931=\"\",\"\",+IF(+A4931=D4931,+E4931,((+G4931/E4931)^+((NETWORKDAYS(+D4931,A4931,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4931,F4931,Feriados!$A$2:$A$1058)-1))*E4931)))","v":""},{"$f":"IF(A4931=\"\",\"\",+IF(+A4931=D4931,+VLOOKUP(D4931,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4931,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4931=\"\",\"\",+VLOOKUP(+EOMONTH(+F4931,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4931=\"\",\"\",VLOOKUP(D4931,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4931=\"\",\"\",IF(A4931=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4931,-2)+15,Cenários!$A:$D,2,FALSE)>A4931,+VLOOKUP(+EOMONTH(+A4931,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4931,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4931=\"\",\"\",VLOOKUP(F4931,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4931=\"\",\"\",IF(WORKDAY(+A4931,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4931,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4932=\"\",\"\",+IF(+A4932=D4932,+E4932,((+G4932/E4932)^+((NETWORKDAYS(+D4932,A4932,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4932,F4932,Feriados!$A$2:$A$1058)-1))*E4932)))","v":""},{"$f":"IF(A4932=\"\",\"\",+IF(+A4932=D4932,+VLOOKUP(D4932,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4932,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4932=\"\",\"\",+VLOOKUP(+EOMONTH(+F4932,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4932=\"\",\"\",VLOOKUP(D4932,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4932=\"\",\"\",IF(A4932=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4932,-2)+15,Cenários!$A:$D,2,FALSE)>A4932,+VLOOKUP(+EOMONTH(+A4932,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4932,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4932=\"\",\"\",VLOOKUP(F4932,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4932=\"\",\"\",IF(WORKDAY(+A4932,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4932,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4933=\"\",\"\",+IF(+A4933=D4933,+E4933,((+G4933/E4933)^+((NETWORKDAYS(+D4933,A4933,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4933,F4933,Feriados!$A$2:$A$1058)-1))*E4933)))","v":""},{"$f":"IF(A4933=\"\",\"\",+IF(+A4933=D4933,+VLOOKUP(D4933,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4933,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4933=\"\",\"\",+VLOOKUP(+EOMONTH(+F4933,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4933=\"\",\"\",VLOOKUP(D4933,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4933=\"\",\"\",IF(A4933=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4933,-2)+15,Cenários!$A:$D,2,FALSE)>A4933,+VLOOKUP(+EOMONTH(+A4933,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4933,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4933=\"\",\"\",VLOOKUP(F4933,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4933=\"\",\"\",IF(WORKDAY(+A4933,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4933,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4934=\"\",\"\",+IF(+A4934=D4934,+E4934,((+G4934/E4934)^+((NETWORKDAYS(+D4934,A4934,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4934,F4934,Feriados!$A$2:$A$1058)-1))*E4934)))","v":""},{"$f":"IF(A4934=\"\",\"\",+IF(+A4934=D4934,+VLOOKUP(D4934,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4934,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4934=\"\",\"\",+VLOOKUP(+EOMONTH(+F4934,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4934=\"\",\"\",VLOOKUP(D4934,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4934=\"\",\"\",IF(A4934=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4934,-2)+15,Cenários!$A:$D,2,FALSE)>A4934,+VLOOKUP(+EOMONTH(+A4934,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4934,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4934=\"\",\"\",VLOOKUP(F4934,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4934=\"\",\"\",IF(WORKDAY(+A4934,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4934,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4935=\"\",\"\",+IF(+A4935=D4935,+E4935,((+G4935/E4935)^+((NETWORKDAYS(+D4935,A4935,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4935,F4935,Feriados!$A$2:$A$1058)-1))*E4935)))","v":""},{"$f":"IF(A4935=\"\",\"\",+IF(+A4935=D4935,+VLOOKUP(D4935,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4935,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4935=\"\",\"\",+VLOOKUP(+EOMONTH(+F4935,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4935=\"\",\"\",VLOOKUP(D4935,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4935=\"\",\"\",IF(A4935=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4935,-2)+15,Cenários!$A:$D,2,FALSE)>A4935,+VLOOKUP(+EOMONTH(+A4935,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4935,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4935=\"\",\"\",VLOOKUP(F4935,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4935=\"\",\"\",IF(WORKDAY(+A4935,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4935,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4936=\"\",\"\",+IF(+A4936=D4936,+E4936,((+G4936/E4936)^+((NETWORKDAYS(+D4936,A4936,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4936,F4936,Feriados!$A$2:$A$1058)-1))*E4936)))","v":""},{"$f":"IF(A4936=\"\",\"\",+IF(+A4936=D4936,+VLOOKUP(D4936,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4936,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4936=\"\",\"\",+VLOOKUP(+EOMONTH(+F4936,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4936=\"\",\"\",VLOOKUP(D4936,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4936=\"\",\"\",IF(A4936=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4936,-2)+15,Cenários!$A:$D,2,FALSE)>A4936,+VLOOKUP(+EOMONTH(+A4936,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4936,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4936=\"\",\"\",VLOOKUP(F4936,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4936=\"\",\"\",IF(WORKDAY(+A4936,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4936,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4937=\"\",\"\",+IF(+A4937=D4937,+E4937,((+G4937/E4937)^+((NETWORKDAYS(+D4937,A4937,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4937,F4937,Feriados!$A$2:$A$1058)-1))*E4937)))","v":""},{"$f":"IF(A4937=\"\",\"\",+IF(+A4937=D4937,+VLOOKUP(D4937,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4937,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4937=\"\",\"\",+VLOOKUP(+EOMONTH(+F4937,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4937=\"\",\"\",VLOOKUP(D4937,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4937=\"\",\"\",IF(A4937=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4937,-2)+15,Cenários!$A:$D,2,FALSE)>A4937,+VLOOKUP(+EOMONTH(+A4937,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4937,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4937=\"\",\"\",VLOOKUP(F4937,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4937=\"\",\"\",IF(WORKDAY(+A4937,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4937,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4938=\"\",\"\",+IF(+A4938=D4938,+E4938,((+G4938/E4938)^+((NETWORKDAYS(+D4938,A4938,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4938,F4938,Feriados!$A$2:$A$1058)-1))*E4938)))","v":""},{"$f":"IF(A4938=\"\",\"\",+IF(+A4938=D4938,+VLOOKUP(D4938,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4938,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4938=\"\",\"\",+VLOOKUP(+EOMONTH(+F4938,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4938=\"\",\"\",VLOOKUP(D4938,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4938=\"\",\"\",IF(A4938=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4938,-2)+15,Cenários!$A:$D,2,FALSE)>A4938,+VLOOKUP(+EOMONTH(+A4938,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4938,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4938=\"\",\"\",VLOOKUP(F4938,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4938=\"\",\"\",IF(WORKDAY(+A4938,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4938,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4939=\"\",\"\",+IF(+A4939=D4939,+E4939,((+G4939/E4939)^+((NETWORKDAYS(+D4939,A4939,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4939,F4939,Feriados!$A$2:$A$1058)-1))*E4939)))","v":""},{"$f":"IF(A4939=\"\",\"\",+IF(+A4939=D4939,+VLOOKUP(D4939,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4939,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4939=\"\",\"\",+VLOOKUP(+EOMONTH(+F4939,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4939=\"\",\"\",VLOOKUP(D4939,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4939=\"\",\"\",IF(A4939=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4939,-2)+15,Cenários!$A:$D,2,FALSE)>A4939,+VLOOKUP(+EOMONTH(+A4939,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4939,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4939=\"\",\"\",VLOOKUP(F4939,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4939=\"\",\"\",IF(WORKDAY(+A4939,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4939,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4940=\"\",\"\",+IF(+A4940=D4940,+E4940,((+G4940/E4940)^+((NETWORKDAYS(+D4940,A4940,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4940,F4940,Feriados!$A$2:$A$1058)-1))*E4940)))","v":""},{"$f":"IF(A4940=\"\",\"\",+IF(+A4940=D4940,+VLOOKUP(D4940,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4940,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4940=\"\",\"\",+VLOOKUP(+EOMONTH(+F4940,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4940=\"\",\"\",VLOOKUP(D4940,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4940=\"\",\"\",IF(A4940=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4940,-2)+15,Cenários!$A:$D,2,FALSE)>A4940,+VLOOKUP(+EOMONTH(+A4940,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4940,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4940=\"\",\"\",VLOOKUP(F4940,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4940=\"\",\"\",IF(WORKDAY(+A4940,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4940,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4941=\"\",\"\",+IF(+A4941=D4941,+E4941,((+G4941/E4941)^+((NETWORKDAYS(+D4941,A4941,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4941,F4941,Feriados!$A$2:$A$1058)-1))*E4941)))","v":""},{"$f":"IF(A4941=\"\",\"\",+IF(+A4941=D4941,+VLOOKUP(D4941,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4941,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4941=\"\",\"\",+VLOOKUP(+EOMONTH(+F4941,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4941=\"\",\"\",VLOOKUP(D4941,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4941=\"\",\"\",IF(A4941=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4941,-2)+15,Cenários!$A:$D,2,FALSE)>A4941,+VLOOKUP(+EOMONTH(+A4941,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4941,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4941=\"\",\"\",VLOOKUP(F4941,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4941=\"\",\"\",IF(WORKDAY(+A4941,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4941,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4942=\"\",\"\",+IF(+A4942=D4942,+E4942,((+G4942/E4942)^+((NETWORKDAYS(+D4942,A4942,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4942,F4942,Feriados!$A$2:$A$1058)-1))*E4942)))","v":""},{"$f":"IF(A4942=\"\",\"\",+IF(+A4942=D4942,+VLOOKUP(D4942,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4942,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4942=\"\",\"\",+VLOOKUP(+EOMONTH(+F4942,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4942=\"\",\"\",VLOOKUP(D4942,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4942=\"\",\"\",IF(A4942=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4942,-2)+15,Cenários!$A:$D,2,FALSE)>A4942,+VLOOKUP(+EOMONTH(+A4942,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4942,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4942=\"\",\"\",VLOOKUP(F4942,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4942=\"\",\"\",IF(WORKDAY(+A4942,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4942,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4943=\"\",\"\",+IF(+A4943=D4943,+E4943,((+G4943/E4943)^+((NETWORKDAYS(+D4943,A4943,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4943,F4943,Feriados!$A$2:$A$1058)-1))*E4943)))","v":""},{"$f":"IF(A4943=\"\",\"\",+IF(+A4943=D4943,+VLOOKUP(D4943,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4943,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4943=\"\",\"\",+VLOOKUP(+EOMONTH(+F4943,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4943=\"\",\"\",VLOOKUP(D4943,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4943=\"\",\"\",IF(A4943=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4943,-2)+15,Cenários!$A:$D,2,FALSE)>A4943,+VLOOKUP(+EOMONTH(+A4943,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4943,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4943=\"\",\"\",VLOOKUP(F4943,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4943=\"\",\"\",IF(WORKDAY(+A4943,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4943,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4944=\"\",\"\",+IF(+A4944=D4944,+E4944,((+G4944/E4944)^+((NETWORKDAYS(+D4944,A4944,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4944,F4944,Feriados!$A$2:$A$1058)-1))*E4944)))","v":""},{"$f":"IF(A4944=\"\",\"\",+IF(+A4944=D4944,+VLOOKUP(D4944,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4944,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4944=\"\",\"\",+VLOOKUP(+EOMONTH(+F4944,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4944=\"\",\"\",VLOOKUP(D4944,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4944=\"\",\"\",IF(A4944=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4944,-2)+15,Cenários!$A:$D,2,FALSE)>A4944,+VLOOKUP(+EOMONTH(+A4944,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4944,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4944=\"\",\"\",VLOOKUP(F4944,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4944=\"\",\"\",IF(WORKDAY(+A4944,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4944,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4945=\"\",\"\",+IF(+A4945=D4945,+E4945,((+G4945/E4945)^+((NETWORKDAYS(+D4945,A4945,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4945,F4945,Feriados!$A$2:$A$1058)-1))*E4945)))","v":""},{"$f":"IF(A4945=\"\",\"\",+IF(+A4945=D4945,+VLOOKUP(D4945,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4945,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4945=\"\",\"\",+VLOOKUP(+EOMONTH(+F4945,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4945=\"\",\"\",VLOOKUP(D4945,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4945=\"\",\"\",IF(A4945=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4945,-2)+15,Cenários!$A:$D,2,FALSE)>A4945,+VLOOKUP(+EOMONTH(+A4945,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4945,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4945=\"\",\"\",VLOOKUP(F4945,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4945=\"\",\"\",IF(WORKDAY(+A4945,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4945,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4946=\"\",\"\",+IF(+A4946=D4946,+E4946,((+G4946/E4946)^+((NETWORKDAYS(+D4946,A4946,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4946,F4946,Feriados!$A$2:$A$1058)-1))*E4946)))","v":""},{"$f":"IF(A4946=\"\",\"\",+IF(+A4946=D4946,+VLOOKUP(D4946,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4946,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4946=\"\",\"\",+VLOOKUP(+EOMONTH(+F4946,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4946=\"\",\"\",VLOOKUP(D4946,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4946=\"\",\"\",IF(A4946=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4946,-2)+15,Cenários!$A:$D,2,FALSE)>A4946,+VLOOKUP(+EOMONTH(+A4946,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4946,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4946=\"\",\"\",VLOOKUP(F4946,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4946=\"\",\"\",IF(WORKDAY(+A4946,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4946,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4947=\"\",\"\",+IF(+A4947=D4947,+E4947,((+G4947/E4947)^+((NETWORKDAYS(+D4947,A4947,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4947,F4947,Feriados!$A$2:$A$1058)-1))*E4947)))","v":""},{"$f":"IF(A4947=\"\",\"\",+IF(+A4947=D4947,+VLOOKUP(D4947,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4947,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4947=\"\",\"\",+VLOOKUP(+EOMONTH(+F4947,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4947=\"\",\"\",VLOOKUP(D4947,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4947=\"\",\"\",IF(A4947=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4947,-2)+15,Cenários!$A:$D,2,FALSE)>A4947,+VLOOKUP(+EOMONTH(+A4947,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4947,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4947=\"\",\"\",VLOOKUP(F4947,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4947=\"\",\"\",IF(WORKDAY(+A4947,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4947,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4948=\"\",\"\",+IF(+A4948=D4948,+E4948,((+G4948/E4948)^+((NETWORKDAYS(+D4948,A4948,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4948,F4948,Feriados!$A$2:$A$1058)-1))*E4948)))","v":""},{"$f":"IF(A4948=\"\",\"\",+IF(+A4948=D4948,+VLOOKUP(D4948,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4948,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4948=\"\",\"\",+VLOOKUP(+EOMONTH(+F4948,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4948=\"\",\"\",VLOOKUP(D4948,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4948=\"\",\"\",IF(A4948=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4948,-2)+15,Cenários!$A:$D,2,FALSE)>A4948,+VLOOKUP(+EOMONTH(+A4948,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4948,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4948=\"\",\"\",VLOOKUP(F4948,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4948=\"\",\"\",IF(WORKDAY(+A4948,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4948,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4949=\"\",\"\",+IF(+A4949=D4949,+E4949,((+G4949/E4949)^+((NETWORKDAYS(+D4949,A4949,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4949,F4949,Feriados!$A$2:$A$1058)-1))*E4949)))","v":""},{"$f":"IF(A4949=\"\",\"\",+IF(+A4949=D4949,+VLOOKUP(D4949,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4949,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4949=\"\",\"\",+VLOOKUP(+EOMONTH(+F4949,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4949=\"\",\"\",VLOOKUP(D4949,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4949=\"\",\"\",IF(A4949=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4949,-2)+15,Cenários!$A:$D,2,FALSE)>A4949,+VLOOKUP(+EOMONTH(+A4949,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4949,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4949=\"\",\"\",VLOOKUP(F4949,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4949=\"\",\"\",IF(WORKDAY(+A4949,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4949,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4950=\"\",\"\",+IF(+A4950=D4950,+E4950,((+G4950/E4950)^+((NETWORKDAYS(+D4950,A4950,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4950,F4950,Feriados!$A$2:$A$1058)-1))*E4950)))","v":""},{"$f":"IF(A4950=\"\",\"\",+IF(+A4950=D4950,+VLOOKUP(D4950,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4950,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4950=\"\",\"\",+VLOOKUP(+EOMONTH(+F4950,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4950=\"\",\"\",VLOOKUP(D4950,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4950=\"\",\"\",IF(A4950=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4950,-2)+15,Cenários!$A:$D,2,FALSE)>A4950,+VLOOKUP(+EOMONTH(+A4950,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4950,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4950=\"\",\"\",VLOOKUP(F4950,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4950=\"\",\"\",IF(WORKDAY(+A4950,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4950,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4951=\"\",\"\",+IF(+A4951=D4951,+E4951,((+G4951/E4951)^+((NETWORKDAYS(+D4951,A4951,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4951,F4951,Feriados!$A$2:$A$1058)-1))*E4951)))","v":""},{"$f":"IF(A4951=\"\",\"\",+IF(+A4951=D4951,+VLOOKUP(D4951,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4951,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4951=\"\",\"\",+VLOOKUP(+EOMONTH(+F4951,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4951=\"\",\"\",VLOOKUP(D4951,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4951=\"\",\"\",IF(A4951=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4951,-2)+15,Cenários!$A:$D,2,FALSE)>A4951,+VLOOKUP(+EOMONTH(+A4951,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4951,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4951=\"\",\"\",VLOOKUP(F4951,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4951=\"\",\"\",IF(WORKDAY(+A4951,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4951,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4952=\"\",\"\",+IF(+A4952=D4952,+E4952,((+G4952/E4952)^+((NETWORKDAYS(+D4952,A4952,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4952,F4952,Feriados!$A$2:$A$1058)-1))*E4952)))","v":""},{"$f":"IF(A4952=\"\",\"\",+IF(+A4952=D4952,+VLOOKUP(D4952,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4952,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4952=\"\",\"\",+VLOOKUP(+EOMONTH(+F4952,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4952=\"\",\"\",VLOOKUP(D4952,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4952=\"\",\"\",IF(A4952=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4952,-2)+15,Cenários!$A:$D,2,FALSE)>A4952,+VLOOKUP(+EOMONTH(+A4952,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4952,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4952=\"\",\"\",VLOOKUP(F4952,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4952=\"\",\"\",IF(WORKDAY(+A4952,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4952,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4953=\"\",\"\",+IF(+A4953=D4953,+E4953,((+G4953/E4953)^+((NETWORKDAYS(+D4953,A4953,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4953,F4953,Feriados!$A$2:$A$1058)-1))*E4953)))","v":""},{"$f":"IF(A4953=\"\",\"\",+IF(+A4953=D4953,+VLOOKUP(D4953,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4953,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4953=\"\",\"\",+VLOOKUP(+EOMONTH(+F4953,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4953=\"\",\"\",VLOOKUP(D4953,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4953=\"\",\"\",IF(A4953=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4953,-2)+15,Cenários!$A:$D,2,FALSE)>A4953,+VLOOKUP(+EOMONTH(+A4953,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4953,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4953=\"\",\"\",VLOOKUP(F4953,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4953=\"\",\"\",IF(WORKDAY(+A4953,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4953,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4954=\"\",\"\",+IF(+A4954=D4954,+E4954,((+G4954/E4954)^+((NETWORKDAYS(+D4954,A4954,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4954,F4954,Feriados!$A$2:$A$1058)-1))*E4954)))","v":""},{"$f":"IF(A4954=\"\",\"\",+IF(+A4954=D4954,+VLOOKUP(D4954,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4954,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4954=\"\",\"\",+VLOOKUP(+EOMONTH(+F4954,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4954=\"\",\"\",VLOOKUP(D4954,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4954=\"\",\"\",IF(A4954=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4954,-2)+15,Cenários!$A:$D,2,FALSE)>A4954,+VLOOKUP(+EOMONTH(+A4954,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4954,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4954=\"\",\"\",VLOOKUP(F4954,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4954=\"\",\"\",IF(WORKDAY(+A4954,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4954,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4955=\"\",\"\",+IF(+A4955=D4955,+E4955,((+G4955/E4955)^+((NETWORKDAYS(+D4955,A4955,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4955,F4955,Feriados!$A$2:$A$1058)-1))*E4955)))","v":""},{"$f":"IF(A4955=\"\",\"\",+IF(+A4955=D4955,+VLOOKUP(D4955,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4955,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4955=\"\",\"\",+VLOOKUP(+EOMONTH(+F4955,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4955=\"\",\"\",VLOOKUP(D4955,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4955=\"\",\"\",IF(A4955=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4955,-2)+15,Cenários!$A:$D,2,FALSE)>A4955,+VLOOKUP(+EOMONTH(+A4955,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4955,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4955=\"\",\"\",VLOOKUP(F4955,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4955=\"\",\"\",IF(WORKDAY(+A4955,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4955,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4956=\"\",\"\",+IF(+A4956=D4956,+E4956,((+G4956/E4956)^+((NETWORKDAYS(+D4956,A4956,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4956,F4956,Feriados!$A$2:$A$1058)-1))*E4956)))","v":""},{"$f":"IF(A4956=\"\",\"\",+IF(+A4956=D4956,+VLOOKUP(D4956,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4956,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4956=\"\",\"\",+VLOOKUP(+EOMONTH(+F4956,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4956=\"\",\"\",VLOOKUP(D4956,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4956=\"\",\"\",IF(A4956=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4956,-2)+15,Cenários!$A:$D,2,FALSE)>A4956,+VLOOKUP(+EOMONTH(+A4956,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4956,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4956=\"\",\"\",VLOOKUP(F4956,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4956=\"\",\"\",IF(WORKDAY(+A4956,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4956,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4957=\"\",\"\",+IF(+A4957=D4957,+E4957,((+G4957/E4957)^+((NETWORKDAYS(+D4957,A4957,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4957,F4957,Feriados!$A$2:$A$1058)-1))*E4957)))","v":""},{"$f":"IF(A4957=\"\",\"\",+IF(+A4957=D4957,+VLOOKUP(D4957,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4957,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4957=\"\",\"\",+VLOOKUP(+EOMONTH(+F4957,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4957=\"\",\"\",VLOOKUP(D4957,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4957=\"\",\"\",IF(A4957=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4957,-2)+15,Cenários!$A:$D,2,FALSE)>A4957,+VLOOKUP(+EOMONTH(+A4957,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4957,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4957=\"\",\"\",VLOOKUP(F4957,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4957=\"\",\"\",IF(WORKDAY(+A4957,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4957,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4958=\"\",\"\",+IF(+A4958=D4958,+E4958,((+G4958/E4958)^+((NETWORKDAYS(+D4958,A4958,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4958,F4958,Feriados!$A$2:$A$1058)-1))*E4958)))","v":""},{"$f":"IF(A4958=\"\",\"\",+IF(+A4958=D4958,+VLOOKUP(D4958,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4958,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4958=\"\",\"\",+VLOOKUP(+EOMONTH(+F4958,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4958=\"\",\"\",VLOOKUP(D4958,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4958=\"\",\"\",IF(A4958=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4958,-2)+15,Cenários!$A:$D,2,FALSE)>A4958,+VLOOKUP(+EOMONTH(+A4958,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4958,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4958=\"\",\"\",VLOOKUP(F4958,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4958=\"\",\"\",IF(WORKDAY(+A4958,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4958,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4959=\"\",\"\",+IF(+A4959=D4959,+E4959,((+G4959/E4959)^+((NETWORKDAYS(+D4959,A4959,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4959,F4959,Feriados!$A$2:$A$1058)-1))*E4959)))","v":""},{"$f":"IF(A4959=\"\",\"\",+IF(+A4959=D4959,+VLOOKUP(D4959,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4959,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4959=\"\",\"\",+VLOOKUP(+EOMONTH(+F4959,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4959=\"\",\"\",VLOOKUP(D4959,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4959=\"\",\"\",IF(A4959=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4959,-2)+15,Cenários!$A:$D,2,FALSE)>A4959,+VLOOKUP(+EOMONTH(+A4959,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4959,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4959=\"\",\"\",VLOOKUP(F4959,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4959=\"\",\"\",IF(WORKDAY(+A4959,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4959,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4960=\"\",\"\",+IF(+A4960=D4960,+E4960,((+G4960/E4960)^+((NETWORKDAYS(+D4960,A4960,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4960,F4960,Feriados!$A$2:$A$1058)-1))*E4960)))","v":""},{"$f":"IF(A4960=\"\",\"\",+IF(+A4960=D4960,+VLOOKUP(D4960,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4960,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4960=\"\",\"\",+VLOOKUP(+EOMONTH(+F4960,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4960=\"\",\"\",VLOOKUP(D4960,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4960=\"\",\"\",IF(A4960=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4960,-2)+15,Cenários!$A:$D,2,FALSE)>A4960,+VLOOKUP(+EOMONTH(+A4960,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4960,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4960=\"\",\"\",VLOOKUP(F4960,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4960=\"\",\"\",IF(WORKDAY(+A4960,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4960,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4961=\"\",\"\",+IF(+A4961=D4961,+E4961,((+G4961/E4961)^+((NETWORKDAYS(+D4961,A4961,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4961,F4961,Feriados!$A$2:$A$1058)-1))*E4961)))","v":""},{"$f":"IF(A4961=\"\",\"\",+IF(+A4961=D4961,+VLOOKUP(D4961,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4961,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4961=\"\",\"\",+VLOOKUP(+EOMONTH(+F4961,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4961=\"\",\"\",VLOOKUP(D4961,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4961=\"\",\"\",IF(A4961=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4961,-2)+15,Cenários!$A:$D,2,FALSE)>A4961,+VLOOKUP(+EOMONTH(+A4961,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4961,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4961=\"\",\"\",VLOOKUP(F4961,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4961=\"\",\"\",IF(WORKDAY(+A4961,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4961,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4962=\"\",\"\",+IF(+A4962=D4962,+E4962,((+G4962/E4962)^+((NETWORKDAYS(+D4962,A4962,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4962,F4962,Feriados!$A$2:$A$1058)-1))*E4962)))","v":""},{"$f":"IF(A4962=\"\",\"\",+IF(+A4962=D4962,+VLOOKUP(D4962,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4962,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4962=\"\",\"\",+VLOOKUP(+EOMONTH(+F4962,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4962=\"\",\"\",VLOOKUP(D4962,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4962=\"\",\"\",IF(A4962=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4962,-2)+15,Cenários!$A:$D,2,FALSE)>A4962,+VLOOKUP(+EOMONTH(+A4962,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4962,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4962=\"\",\"\",VLOOKUP(F4962,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4962=\"\",\"\",IF(WORKDAY(+A4962,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4962,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4963=\"\",\"\",+IF(+A4963=D4963,+E4963,((+G4963/E4963)^+((NETWORKDAYS(+D4963,A4963,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4963,F4963,Feriados!$A$2:$A$1058)-1))*E4963)))","v":""},{"$f":"IF(A4963=\"\",\"\",+IF(+A4963=D4963,+VLOOKUP(D4963,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4963,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4963=\"\",\"\",+VLOOKUP(+EOMONTH(+F4963,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4963=\"\",\"\",VLOOKUP(D4963,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4963=\"\",\"\",IF(A4963=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4963,-2)+15,Cenários!$A:$D,2,FALSE)>A4963,+VLOOKUP(+EOMONTH(+A4963,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4963,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4963=\"\",\"\",VLOOKUP(F4963,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4963=\"\",\"\",IF(WORKDAY(+A4963,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4963,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4964=\"\",\"\",+IF(+A4964=D4964,+E4964,((+G4964/E4964)^+((NETWORKDAYS(+D4964,A4964,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4964,F4964,Feriados!$A$2:$A$1058)-1))*E4964)))","v":""},{"$f":"IF(A4964=\"\",\"\",+IF(+A4964=D4964,+VLOOKUP(D4964,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4964,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4964=\"\",\"\",+VLOOKUP(+EOMONTH(+F4964,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4964=\"\",\"\",VLOOKUP(D4964,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4964=\"\",\"\",IF(A4964=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4964,-2)+15,Cenários!$A:$D,2,FALSE)>A4964,+VLOOKUP(+EOMONTH(+A4964,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4964,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4964=\"\",\"\",VLOOKUP(F4964,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4964=\"\",\"\",IF(WORKDAY(+A4964,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4964,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4965=\"\",\"\",+IF(+A4965=D4965,+E4965,((+G4965/E4965)^+((NETWORKDAYS(+D4965,A4965,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4965,F4965,Feriados!$A$2:$A$1058)-1))*E4965)))","v":""},{"$f":"IF(A4965=\"\",\"\",+IF(+A4965=D4965,+VLOOKUP(D4965,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4965,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4965=\"\",\"\",+VLOOKUP(+EOMONTH(+F4965,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4965=\"\",\"\",VLOOKUP(D4965,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4965=\"\",\"\",IF(A4965=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4965,-2)+15,Cenários!$A:$D,2,FALSE)>A4965,+VLOOKUP(+EOMONTH(+A4965,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4965,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4965=\"\",\"\",VLOOKUP(F4965,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4965=\"\",\"\",IF(WORKDAY(+A4965,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4965,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4966=\"\",\"\",+IF(+A4966=D4966,+E4966,((+G4966/E4966)^+((NETWORKDAYS(+D4966,A4966,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4966,F4966,Feriados!$A$2:$A$1058)-1))*E4966)))","v":""},{"$f":"IF(A4966=\"\",\"\",+IF(+A4966=D4966,+VLOOKUP(D4966,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4966,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4966=\"\",\"\",+VLOOKUP(+EOMONTH(+F4966,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4966=\"\",\"\",VLOOKUP(D4966,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4966=\"\",\"\",IF(A4966=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4966,-2)+15,Cenários!$A:$D,2,FALSE)>A4966,+VLOOKUP(+EOMONTH(+A4966,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4966,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4966=\"\",\"\",VLOOKUP(F4966,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4966=\"\",\"\",IF(WORKDAY(+A4966,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4966,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4967=\"\",\"\",+IF(+A4967=D4967,+E4967,((+G4967/E4967)^+((NETWORKDAYS(+D4967,A4967,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4967,F4967,Feriados!$A$2:$A$1058)-1))*E4967)))","v":""},{"$f":"IF(A4967=\"\",\"\",+IF(+A4967=D4967,+VLOOKUP(D4967,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4967,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4967=\"\",\"\",+VLOOKUP(+EOMONTH(+F4967,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4967=\"\",\"\",VLOOKUP(D4967,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4967=\"\",\"\",IF(A4967=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4967,-2)+15,Cenários!$A:$D,2,FALSE)>A4967,+VLOOKUP(+EOMONTH(+A4967,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4967,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4967=\"\",\"\",VLOOKUP(F4967,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4967=\"\",\"\",IF(WORKDAY(+A4967,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4967,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4968=\"\",\"\",+IF(+A4968=D4968,+E4968,((+G4968/E4968)^+((NETWORKDAYS(+D4968,A4968,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4968,F4968,Feriados!$A$2:$A$1058)-1))*E4968)))","v":""},{"$f":"IF(A4968=\"\",\"\",+IF(+A4968=D4968,+VLOOKUP(D4968,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4968,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4968=\"\",\"\",+VLOOKUP(+EOMONTH(+F4968,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4968=\"\",\"\",VLOOKUP(D4968,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4968=\"\",\"\",IF(A4968=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4968,-2)+15,Cenários!$A:$D,2,FALSE)>A4968,+VLOOKUP(+EOMONTH(+A4968,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4968,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4968=\"\",\"\",VLOOKUP(F4968,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4968=\"\",\"\",IF(WORKDAY(+A4968,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4968,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4969=\"\",\"\",+IF(+A4969=D4969,+E4969,((+G4969/E4969)^+((NETWORKDAYS(+D4969,A4969,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4969,F4969,Feriados!$A$2:$A$1058)-1))*E4969)))","v":""},{"$f":"IF(A4969=\"\",\"\",+IF(+A4969=D4969,+VLOOKUP(D4969,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4969,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4969=\"\",\"\",+VLOOKUP(+EOMONTH(+F4969,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4969=\"\",\"\",VLOOKUP(D4969,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4969=\"\",\"\",IF(A4969=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4969,-2)+15,Cenários!$A:$D,2,FALSE)>A4969,+VLOOKUP(+EOMONTH(+A4969,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4969,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4969=\"\",\"\",VLOOKUP(F4969,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4969=\"\",\"\",IF(WORKDAY(+A4969,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4969,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4970=\"\",\"\",+IF(+A4970=D4970,+E4970,((+G4970/E4970)^+((NETWORKDAYS(+D4970,A4970,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4970,F4970,Feriados!$A$2:$A$1058)-1))*E4970)))","v":""},{"$f":"IF(A4970=\"\",\"\",+IF(+A4970=D4970,+VLOOKUP(D4970,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4970,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4970=\"\",\"\",+VLOOKUP(+EOMONTH(+F4970,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4970=\"\",\"\",VLOOKUP(D4970,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4970=\"\",\"\",IF(A4970=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4970,-2)+15,Cenários!$A:$D,2,FALSE)>A4970,+VLOOKUP(+EOMONTH(+A4970,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4970,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4970=\"\",\"\",VLOOKUP(F4970,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4970=\"\",\"\",IF(WORKDAY(+A4970,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4970,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4971=\"\",\"\",+IF(+A4971=D4971,+E4971,((+G4971/E4971)^+((NETWORKDAYS(+D4971,A4971,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4971,F4971,Feriados!$A$2:$A$1058)-1))*E4971)))","v":""},{"$f":"IF(A4971=\"\",\"\",+IF(+A4971=D4971,+VLOOKUP(D4971,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4971,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4971=\"\",\"\",+VLOOKUP(+EOMONTH(+F4971,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4971=\"\",\"\",VLOOKUP(D4971,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4971=\"\",\"\",IF(A4971=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4971,-2)+15,Cenários!$A:$D,2,FALSE)>A4971,+VLOOKUP(+EOMONTH(+A4971,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4971,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4971=\"\",\"\",VLOOKUP(F4971,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4971=\"\",\"\",IF(WORKDAY(+A4971,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4971,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4972=\"\",\"\",+IF(+A4972=D4972,+E4972,((+G4972/E4972)^+((NETWORKDAYS(+D4972,A4972,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4972,F4972,Feriados!$A$2:$A$1058)-1))*E4972)))","v":""},{"$f":"IF(A4972=\"\",\"\",+IF(+A4972=D4972,+VLOOKUP(D4972,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4972,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4972=\"\",\"\",+VLOOKUP(+EOMONTH(+F4972,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4972=\"\",\"\",VLOOKUP(D4972,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4972=\"\",\"\",IF(A4972=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4972,-2)+15,Cenários!$A:$D,2,FALSE)>A4972,+VLOOKUP(+EOMONTH(+A4972,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4972,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4972=\"\",\"\",VLOOKUP(F4972,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4972=\"\",\"\",IF(WORKDAY(+A4972,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4972,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4973=\"\",\"\",+IF(+A4973=D4973,+E4973,((+G4973/E4973)^+((NETWORKDAYS(+D4973,A4973,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4973,F4973,Feriados!$A$2:$A$1058)-1))*E4973)))","v":""},{"$f":"IF(A4973=\"\",\"\",+IF(+A4973=D4973,+VLOOKUP(D4973,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4973,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4973=\"\",\"\",+VLOOKUP(+EOMONTH(+F4973,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4973=\"\",\"\",VLOOKUP(D4973,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4973=\"\",\"\",IF(A4973=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4973,-2)+15,Cenários!$A:$D,2,FALSE)>A4973,+VLOOKUP(+EOMONTH(+A4973,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4973,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4973=\"\",\"\",VLOOKUP(F4973,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4973=\"\",\"\",IF(WORKDAY(+A4973,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4973,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4974=\"\",\"\",+IF(+A4974=D4974,+E4974,((+G4974/E4974)^+((NETWORKDAYS(+D4974,A4974,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4974,F4974,Feriados!$A$2:$A$1058)-1))*E4974)))","v":""},{"$f":"IF(A4974=\"\",\"\",+IF(+A4974=D4974,+VLOOKUP(D4974,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4974,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4974=\"\",\"\",+VLOOKUP(+EOMONTH(+F4974,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4974=\"\",\"\",VLOOKUP(D4974,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4974=\"\",\"\",IF(A4974=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4974,-2)+15,Cenários!$A:$D,2,FALSE)>A4974,+VLOOKUP(+EOMONTH(+A4974,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4974,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4974=\"\",\"\",VLOOKUP(F4974,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4974=\"\",\"\",IF(WORKDAY(+A4974,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4974,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4975=\"\",\"\",+IF(+A4975=D4975,+E4975,((+G4975/E4975)^+((NETWORKDAYS(+D4975,A4975,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4975,F4975,Feriados!$A$2:$A$1058)-1))*E4975)))","v":""},{"$f":"IF(A4975=\"\",\"\",+IF(+A4975=D4975,+VLOOKUP(D4975,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4975,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4975=\"\",\"\",+VLOOKUP(+EOMONTH(+F4975,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4975=\"\",\"\",VLOOKUP(D4975,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4975=\"\",\"\",IF(A4975=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4975,-2)+15,Cenários!$A:$D,2,FALSE)>A4975,+VLOOKUP(+EOMONTH(+A4975,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4975,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4975=\"\",\"\",VLOOKUP(F4975,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4975=\"\",\"\",IF(WORKDAY(+A4975,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4975,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4976=\"\",\"\",+IF(+A4976=D4976,+E4976,((+G4976/E4976)^+((NETWORKDAYS(+D4976,A4976,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4976,F4976,Feriados!$A$2:$A$1058)-1))*E4976)))","v":""},{"$f":"IF(A4976=\"\",\"\",+IF(+A4976=D4976,+VLOOKUP(D4976,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4976,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4976=\"\",\"\",+VLOOKUP(+EOMONTH(+F4976,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4976=\"\",\"\",VLOOKUP(D4976,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4976=\"\",\"\",IF(A4976=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4976,-2)+15,Cenários!$A:$D,2,FALSE)>A4976,+VLOOKUP(+EOMONTH(+A4976,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4976,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4976=\"\",\"\",VLOOKUP(F4976,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4976=\"\",\"\",IF(WORKDAY(+A4976,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4976,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4977=\"\",\"\",+IF(+A4977=D4977,+E4977,((+G4977/E4977)^+((NETWORKDAYS(+D4977,A4977,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4977,F4977,Feriados!$A$2:$A$1058)-1))*E4977)))","v":""},{"$f":"IF(A4977=\"\",\"\",+IF(+A4977=D4977,+VLOOKUP(D4977,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4977,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4977=\"\",\"\",+VLOOKUP(+EOMONTH(+F4977,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4977=\"\",\"\",VLOOKUP(D4977,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4977=\"\",\"\",IF(A4977=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4977,-2)+15,Cenários!$A:$D,2,FALSE)>A4977,+VLOOKUP(+EOMONTH(+A4977,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4977,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4977=\"\",\"\",VLOOKUP(F4977,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4977=\"\",\"\",IF(WORKDAY(+A4977,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4977,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4978=\"\",\"\",+IF(+A4978=D4978,+E4978,((+G4978/E4978)^+((NETWORKDAYS(+D4978,A4978,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4978,F4978,Feriados!$A$2:$A$1058)-1))*E4978)))","v":""},{"$f":"IF(A4978=\"\",\"\",+IF(+A4978=D4978,+VLOOKUP(D4978,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4978,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4978=\"\",\"\",+VLOOKUP(+EOMONTH(+F4978,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4978=\"\",\"\",VLOOKUP(D4978,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4978=\"\",\"\",IF(A4978=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4978,-2)+15,Cenários!$A:$D,2,FALSE)>A4978,+VLOOKUP(+EOMONTH(+A4978,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4978,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4978=\"\",\"\",VLOOKUP(F4978,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4978=\"\",\"\",IF(WORKDAY(+A4978,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4978,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4979=\"\",\"\",+IF(+A4979=D4979,+E4979,((+G4979/E4979)^+((NETWORKDAYS(+D4979,A4979,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4979,F4979,Feriados!$A$2:$A$1058)-1))*E4979)))","v":""},{"$f":"IF(A4979=\"\",\"\",+IF(+A4979=D4979,+VLOOKUP(D4979,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4979,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4979=\"\",\"\",+VLOOKUP(+EOMONTH(+F4979,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4979=\"\",\"\",VLOOKUP(D4979,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4979=\"\",\"\",IF(A4979=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4979,-2)+15,Cenários!$A:$D,2,FALSE)>A4979,+VLOOKUP(+EOMONTH(+A4979,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4979,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4979=\"\",\"\",VLOOKUP(F4979,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4979=\"\",\"\",IF(WORKDAY(+A4979,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4979,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4980=\"\",\"\",+IF(+A4980=D4980,+E4980,((+G4980/E4980)^+((NETWORKDAYS(+D4980,A4980,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4980,F4980,Feriados!$A$2:$A$1058)-1))*E4980)))","v":""},{"$f":"IF(A4980=\"\",\"\",+IF(+A4980=D4980,+VLOOKUP(D4980,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4980,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4980=\"\",\"\",+VLOOKUP(+EOMONTH(+F4980,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4980=\"\",\"\",VLOOKUP(D4980,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4980=\"\",\"\",IF(A4980=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4980,-2)+15,Cenários!$A:$D,2,FALSE)>A4980,+VLOOKUP(+EOMONTH(+A4980,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4980,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4980=\"\",\"\",VLOOKUP(F4980,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4980=\"\",\"\",IF(WORKDAY(+A4980,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4980,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4981=\"\",\"\",+IF(+A4981=D4981,+E4981,((+G4981/E4981)^+((NETWORKDAYS(+D4981,A4981,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4981,F4981,Feriados!$A$2:$A$1058)-1))*E4981)))","v":""},{"$f":"IF(A4981=\"\",\"\",+IF(+A4981=D4981,+VLOOKUP(D4981,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4981,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4981=\"\",\"\",+VLOOKUP(+EOMONTH(+F4981,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4981=\"\",\"\",VLOOKUP(D4981,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4981=\"\",\"\",IF(A4981=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4981,-2)+15,Cenários!$A:$D,2,FALSE)>A4981,+VLOOKUP(+EOMONTH(+A4981,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4981,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4981=\"\",\"\",VLOOKUP(F4981,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4981=\"\",\"\",IF(WORKDAY(+A4981,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4981,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4982=\"\",\"\",+IF(+A4982=D4982,+E4982,((+G4982/E4982)^+((NETWORKDAYS(+D4982,A4982,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4982,F4982,Feriados!$A$2:$A$1058)-1))*E4982)))","v":""},{"$f":"IF(A4982=\"\",\"\",+IF(+A4982=D4982,+VLOOKUP(D4982,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4982,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4982=\"\",\"\",+VLOOKUP(+EOMONTH(+F4982,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4982=\"\",\"\",VLOOKUP(D4982,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4982=\"\",\"\",IF(A4982=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4982,-2)+15,Cenários!$A:$D,2,FALSE)>A4982,+VLOOKUP(+EOMONTH(+A4982,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4982,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4982=\"\",\"\",VLOOKUP(F4982,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4982=\"\",\"\",IF(WORKDAY(+A4982,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4982,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4983=\"\",\"\",+IF(+A4983=D4983,+E4983,((+G4983/E4983)^+((NETWORKDAYS(+D4983,A4983,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4983,F4983,Feriados!$A$2:$A$1058)-1))*E4983)))","v":""},{"$f":"IF(A4983=\"\",\"\",+IF(+A4983=D4983,+VLOOKUP(D4983,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4983,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4983=\"\",\"\",+VLOOKUP(+EOMONTH(+F4983,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4983=\"\",\"\",VLOOKUP(D4983,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4983=\"\",\"\",IF(A4983=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4983,-2)+15,Cenários!$A:$D,2,FALSE)>A4983,+VLOOKUP(+EOMONTH(+A4983,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4983,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4983=\"\",\"\",VLOOKUP(F4983,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4983=\"\",\"\",IF(WORKDAY(+A4983,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4983,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4984=\"\",\"\",+IF(+A4984=D4984,+E4984,((+G4984/E4984)^+((NETWORKDAYS(+D4984,A4984,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4984,F4984,Feriados!$A$2:$A$1058)-1))*E4984)))","v":""},{"$f":"IF(A4984=\"\",\"\",+IF(+A4984=D4984,+VLOOKUP(D4984,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4984,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4984=\"\",\"\",+VLOOKUP(+EOMONTH(+F4984,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4984=\"\",\"\",VLOOKUP(D4984,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4984=\"\",\"\",IF(A4984=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4984,-2)+15,Cenários!$A:$D,2,FALSE)>A4984,+VLOOKUP(+EOMONTH(+A4984,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4984,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4984=\"\",\"\",VLOOKUP(F4984,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4984=\"\",\"\",IF(WORKDAY(+A4984,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4984,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4985=\"\",\"\",+IF(+A4985=D4985,+E4985,((+G4985/E4985)^+((NETWORKDAYS(+D4985,A4985,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4985,F4985,Feriados!$A$2:$A$1058)-1))*E4985)))","v":""},{"$f":"IF(A4985=\"\",\"\",+IF(+A4985=D4985,+VLOOKUP(D4985,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4985,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4985=\"\",\"\",+VLOOKUP(+EOMONTH(+F4985,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4985=\"\",\"\",VLOOKUP(D4985,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4985=\"\",\"\",IF(A4985=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4985,-2)+15,Cenários!$A:$D,2,FALSE)>A4985,+VLOOKUP(+EOMONTH(+A4985,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4985,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4985=\"\",\"\",VLOOKUP(F4985,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4985=\"\",\"\",IF(WORKDAY(+A4985,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4985,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4986=\"\",\"\",+IF(+A4986=D4986,+E4986,((+G4986/E4986)^+((NETWORKDAYS(+D4986,A4986,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4986,F4986,Feriados!$A$2:$A$1058)-1))*E4986)))","v":""},{"$f":"IF(A4986=\"\",\"\",+IF(+A4986=D4986,+VLOOKUP(D4986,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4986,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4986=\"\",\"\",+VLOOKUP(+EOMONTH(+F4986,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4986=\"\",\"\",VLOOKUP(D4986,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4986=\"\",\"\",IF(A4986=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4986,-2)+15,Cenários!$A:$D,2,FALSE)>A4986,+VLOOKUP(+EOMONTH(+A4986,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4986,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4986=\"\",\"\",VLOOKUP(F4986,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4986=\"\",\"\",IF(WORKDAY(+A4986,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4986,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4987=\"\",\"\",+IF(+A4987=D4987,+E4987,((+G4987/E4987)^+((NETWORKDAYS(+D4987,A4987,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4987,F4987,Feriados!$A$2:$A$1058)-1))*E4987)))","v":""},{"$f":"IF(A4987=\"\",\"\",+IF(+A4987=D4987,+VLOOKUP(D4987,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4987,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4987=\"\",\"\",+VLOOKUP(+EOMONTH(+F4987,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4987=\"\",\"\",VLOOKUP(D4987,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4987=\"\",\"\",IF(A4987=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4987,-2)+15,Cenários!$A:$D,2,FALSE)>A4987,+VLOOKUP(+EOMONTH(+A4987,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4987,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4987=\"\",\"\",VLOOKUP(F4987,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4987=\"\",\"\",IF(WORKDAY(+A4987,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4987,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4988=\"\",\"\",+IF(+A4988=D4988,+E4988,((+G4988/E4988)^+((NETWORKDAYS(+D4988,A4988,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4988,F4988,Feriados!$A$2:$A$1058)-1))*E4988)))","v":""},{"$f":"IF(A4988=\"\",\"\",+IF(+A4988=D4988,+VLOOKUP(D4988,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4988,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4988=\"\",\"\",+VLOOKUP(+EOMONTH(+F4988,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4988=\"\",\"\",VLOOKUP(D4988,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4988=\"\",\"\",IF(A4988=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4988,-2)+15,Cenários!$A:$D,2,FALSE)>A4988,+VLOOKUP(+EOMONTH(+A4988,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4988,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4988=\"\",\"\",VLOOKUP(F4988,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4988=\"\",\"\",IF(WORKDAY(+A4988,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4988,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4989=\"\",\"\",+IF(+A4989=D4989,+E4989,((+G4989/E4989)^+((NETWORKDAYS(+D4989,A4989,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4989,F4989,Feriados!$A$2:$A$1058)-1))*E4989)))","v":""},{"$f":"IF(A4989=\"\",\"\",+IF(+A4989=D4989,+VLOOKUP(D4989,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4989,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4989=\"\",\"\",+VLOOKUP(+EOMONTH(+F4989,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4989=\"\",\"\",VLOOKUP(D4989,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4989=\"\",\"\",IF(A4989=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4989,-2)+15,Cenários!$A:$D,2,FALSE)>A4989,+VLOOKUP(+EOMONTH(+A4989,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4989,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4989=\"\",\"\",VLOOKUP(F4989,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4989=\"\",\"\",IF(WORKDAY(+A4989,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4989,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4990=\"\",\"\",+IF(+A4990=D4990,+E4990,((+G4990/E4990)^+((NETWORKDAYS(+D4990,A4990,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4990,F4990,Feriados!$A$2:$A$1058)-1))*E4990)))","v":""},{"$f":"IF(A4990=\"\",\"\",+IF(+A4990=D4990,+VLOOKUP(D4990,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4990,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4990=\"\",\"\",+VLOOKUP(+EOMONTH(+F4990,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4990=\"\",\"\",VLOOKUP(D4990,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4990=\"\",\"\",IF(A4990=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4990,-2)+15,Cenários!$A:$D,2,FALSE)>A4990,+VLOOKUP(+EOMONTH(+A4990,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4990,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4990=\"\",\"\",VLOOKUP(F4990,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4990=\"\",\"\",IF(WORKDAY(+A4990,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4990,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4991=\"\",\"\",+IF(+A4991=D4991,+E4991,((+G4991/E4991)^+((NETWORKDAYS(+D4991,A4991,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4991,F4991,Feriados!$A$2:$A$1058)-1))*E4991)))","v":""},{"$f":"IF(A4991=\"\",\"\",+IF(+A4991=D4991,+VLOOKUP(D4991,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4991,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4991=\"\",\"\",+VLOOKUP(+EOMONTH(+F4991,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4991=\"\",\"\",VLOOKUP(D4991,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4991=\"\",\"\",IF(A4991=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4991,-2)+15,Cenários!$A:$D,2,FALSE)>A4991,+VLOOKUP(+EOMONTH(+A4991,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4991,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4991=\"\",\"\",VLOOKUP(F4991,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4991=\"\",\"\",IF(WORKDAY(+A4991,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4991,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4992=\"\",\"\",+IF(+A4992=D4992,+E4992,((+G4992/E4992)^+((NETWORKDAYS(+D4992,A4992,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4992,F4992,Feriados!$A$2:$A$1058)-1))*E4992)))","v":""},{"$f":"IF(A4992=\"\",\"\",+IF(+A4992=D4992,+VLOOKUP(D4992,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4992,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4992=\"\",\"\",+VLOOKUP(+EOMONTH(+F4992,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4992=\"\",\"\",VLOOKUP(D4992,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4992=\"\",\"\",IF(A4992=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4992,-2)+15,Cenários!$A:$D,2,FALSE)>A4992,+VLOOKUP(+EOMONTH(+A4992,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4992,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4992=\"\",\"\",VLOOKUP(F4992,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4992=\"\",\"\",IF(WORKDAY(+A4992,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4992,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4993=\"\",\"\",+IF(+A4993=D4993,+E4993,((+G4993/E4993)^+((NETWORKDAYS(+D4993,A4993,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4993,F4993,Feriados!$A$2:$A$1058)-1))*E4993)))","v":""},{"$f":"IF(A4993=\"\",\"\",+IF(+A4993=D4993,+VLOOKUP(D4993,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4993,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4993=\"\",\"\",+VLOOKUP(+EOMONTH(+F4993,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4993=\"\",\"\",VLOOKUP(D4993,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4993=\"\",\"\",IF(A4993=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4993,-2)+15,Cenários!$A:$D,2,FALSE)>A4993,+VLOOKUP(+EOMONTH(+A4993,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4993,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4993=\"\",\"\",VLOOKUP(F4993,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4993=\"\",\"\",IF(WORKDAY(+A4993,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4993,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4994=\"\",\"\",+IF(+A4994=D4994,+E4994,((+G4994/E4994)^+((NETWORKDAYS(+D4994,A4994,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4994,F4994,Feriados!$A$2:$A$1058)-1))*E4994)))","v":""},{"$f":"IF(A4994=\"\",\"\",+IF(+A4994=D4994,+VLOOKUP(D4994,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4994,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4994=\"\",\"\",+VLOOKUP(+EOMONTH(+F4994,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4994=\"\",\"\",VLOOKUP(D4994,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4994=\"\",\"\",IF(A4994=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4994,-2)+15,Cenários!$A:$D,2,FALSE)>A4994,+VLOOKUP(+EOMONTH(+A4994,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4994,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4994=\"\",\"\",VLOOKUP(F4994,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4994=\"\",\"\",IF(WORKDAY(+A4994,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4994,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4995=\"\",\"\",+IF(+A4995=D4995,+E4995,((+G4995/E4995)^+((NETWORKDAYS(+D4995,A4995,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4995,F4995,Feriados!$A$2:$A$1058)-1))*E4995)))","v":""},{"$f":"IF(A4995=\"\",\"\",+IF(+A4995=D4995,+VLOOKUP(D4995,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4995,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4995=\"\",\"\",+VLOOKUP(+EOMONTH(+F4995,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4995=\"\",\"\",VLOOKUP(D4995,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4995=\"\",\"\",IF(A4995=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4995,-2)+15,Cenários!$A:$D,2,FALSE)>A4995,+VLOOKUP(+EOMONTH(+A4995,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4995,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4995=\"\",\"\",VLOOKUP(F4995,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4995=\"\",\"\",IF(WORKDAY(+A4995,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4995,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4996=\"\",\"\",+IF(+A4996=D4996,+E4996,((+G4996/E4996)^+((NETWORKDAYS(+D4996,A4996,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4996,F4996,Feriados!$A$2:$A$1058)-1))*E4996)))","v":""},{"$f":"IF(A4996=\"\",\"\",+IF(+A4996=D4996,+VLOOKUP(D4996,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4996,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4996=\"\",\"\",+VLOOKUP(+EOMONTH(+F4996,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4996=\"\",\"\",VLOOKUP(D4996,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4996=\"\",\"\",IF(A4996=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4996,-2)+15,Cenários!$A:$D,2,FALSE)>A4996,+VLOOKUP(+EOMONTH(+A4996,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4996,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4996=\"\",\"\",VLOOKUP(F4996,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4996=\"\",\"\",IF(WORKDAY(+A4996,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4996,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4997=\"\",\"\",+IF(+A4997=D4997,+E4997,((+G4997/E4997)^+((NETWORKDAYS(+D4997,A4997,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4997,F4997,Feriados!$A$2:$A$1058)-1))*E4997)))","v":""},{"$f":"IF(A4997=\"\",\"\",+IF(+A4997=D4997,+VLOOKUP(D4997,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4997,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4997=\"\",\"\",+VLOOKUP(+EOMONTH(+F4997,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4997=\"\",\"\",VLOOKUP(D4997,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4997=\"\",\"\",IF(A4997=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4997,-2)+15,Cenários!$A:$D,2,FALSE)>A4997,+VLOOKUP(+EOMONTH(+A4997,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4997,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4997=\"\",\"\",VLOOKUP(F4997,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4997=\"\",\"\",IF(WORKDAY(+A4997,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4997,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4998=\"\",\"\",+IF(+A4998=D4998,+E4998,((+G4998/E4998)^+((NETWORKDAYS(+D4998,A4998,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4998,F4998,Feriados!$A$2:$A$1058)-1))*E4998)))","v":""},{"$f":"IF(A4998=\"\",\"\",+IF(+A4998=D4998,+VLOOKUP(D4998,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4998,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4998=\"\",\"\",+VLOOKUP(+EOMONTH(+F4998,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4998=\"\",\"\",VLOOKUP(D4998,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4998=\"\",\"\",IF(A4998=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4998,-2)+15,Cenários!$A:$D,2,FALSE)>A4998,+VLOOKUP(+EOMONTH(+A4998,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4998,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4998=\"\",\"\",VLOOKUP(F4998,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4998=\"\",\"\",IF(WORKDAY(+A4998,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4998,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A4999=\"\",\"\",+IF(+A4999=D4999,+E4999,((+G4999/E4999)^+((NETWORKDAYS(+D4999,A4999,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D4999,F4999,Feriados!$A$2:$A$1058)-1))*E4999)))","v":""},{"$f":"IF(A4999=\"\",\"\",+IF(+A4999=D4999,+VLOOKUP(D4999,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F4999,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A4999=\"\",\"\",+VLOOKUP(+EOMONTH(+F4999,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A4999=\"\",\"\",VLOOKUP(D4999,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A4999=\"\",\"\",IF(A4999=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A4999,-2)+15,Cenários!$A:$D,2,FALSE)>A4999,+VLOOKUP(+EOMONTH(+A4999,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A4999,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A4999=\"\",\"\",VLOOKUP(F4999,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A4999=\"\",\"\",IF(WORKDAY(+A4999,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A4999,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5000=\"\",\"\",+IF(+A5000=D5000,+E5000,((+G5000/E5000)^+((NETWORKDAYS(+D5000,A5000,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5000,F5000,Feriados!$A$2:$A$1058)-1))*E5000)))","v":""},{"$f":"IF(A5000=\"\",\"\",+IF(+A5000=D5000,+VLOOKUP(D5000,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5000,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5000=\"\",\"\",+VLOOKUP(+EOMONTH(+F5000,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5000=\"\",\"\",VLOOKUP(D5000,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5000=\"\",\"\",IF(A5000=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5000,-2)+15,Cenários!$A:$D,2,FALSE)>A5000,+VLOOKUP(+EOMONTH(+A5000,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5000,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5000=\"\",\"\",VLOOKUP(F5000,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5000=\"\",\"\",IF(WORKDAY(+A5000,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5000,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5001=\"\",\"\",+IF(+A5001=D5001,+E5001,((+G5001/E5001)^+((NETWORKDAYS(+D5001,A5001,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5001,F5001,Feriados!$A$2:$A$1058)-1))*E5001)))","v":""},{"$f":"IF(A5001=\"\",\"\",+IF(+A5001=D5001,+VLOOKUP(D5001,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5001,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5001=\"\",\"\",+VLOOKUP(+EOMONTH(+F5001,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5001=\"\",\"\",VLOOKUP(D5001,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5001=\"\",\"\",IF(A5001=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5001,-2)+15,Cenários!$A:$D,2,FALSE)>A5001,+VLOOKUP(+EOMONTH(+A5001,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5001,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5001=\"\",\"\",VLOOKUP(F5001,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5001=\"\",\"\",IF(WORKDAY(+A5001,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5001,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5002=\"\",\"\",+IF(+A5002=D5002,+E5002,((+G5002/E5002)^+((NETWORKDAYS(+D5002,A5002,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5002,F5002,Feriados!$A$2:$A$1058)-1))*E5002)))","v":""},{"$f":"IF(A5002=\"\",\"\",+IF(+A5002=D5002,+VLOOKUP(D5002,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5002,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5002=\"\",\"\",+VLOOKUP(+EOMONTH(+F5002,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5002=\"\",\"\",VLOOKUP(D5002,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5002=\"\",\"\",IF(A5002=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5002,-2)+15,Cenários!$A:$D,2,FALSE)>A5002,+VLOOKUP(+EOMONTH(+A5002,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5002,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5002=\"\",\"\",VLOOKUP(F5002,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5002=\"\",\"\",IF(WORKDAY(+A5002,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5002,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5003=\"\",\"\",+IF(+A5003=D5003,+E5003,((+G5003/E5003)^+((NETWORKDAYS(+D5003,A5003,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5003,F5003,Feriados!$A$2:$A$1058)-1))*E5003)))","v":""},{"$f":"IF(A5003=\"\",\"\",+IF(+A5003=D5003,+VLOOKUP(D5003,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5003,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5003=\"\",\"\",+VLOOKUP(+EOMONTH(+F5003,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5003=\"\",\"\",VLOOKUP(D5003,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5003=\"\",\"\",IF(A5003=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5003,-2)+15,Cenários!$A:$D,2,FALSE)>A5003,+VLOOKUP(+EOMONTH(+A5003,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5003,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5003=\"\",\"\",VLOOKUP(F5003,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5003=\"\",\"\",IF(WORKDAY(+A5003,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5003,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5004=\"\",\"\",+IF(+A5004=D5004,+E5004,((+G5004/E5004)^+((NETWORKDAYS(+D5004,A5004,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5004,F5004,Feriados!$A$2:$A$1058)-1))*E5004)))","v":""},{"$f":"IF(A5004=\"\",\"\",+IF(+A5004=D5004,+VLOOKUP(D5004,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5004,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5004=\"\",\"\",+VLOOKUP(+EOMONTH(+F5004,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5004=\"\",\"\",VLOOKUP(D5004,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5004=\"\",\"\",IF(A5004=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5004,-2)+15,Cenários!$A:$D,2,FALSE)>A5004,+VLOOKUP(+EOMONTH(+A5004,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5004,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5004=\"\",\"\",VLOOKUP(F5004,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5004=\"\",\"\",IF(WORKDAY(+A5004,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5004,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5005=\"\",\"\",+IF(+A5005=D5005,+E5005,((+G5005/E5005)^+((NETWORKDAYS(+D5005,A5005,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5005,F5005,Feriados!$A$2:$A$1058)-1))*E5005)))","v":""},{"$f":"IF(A5005=\"\",\"\",+IF(+A5005=D5005,+VLOOKUP(D5005,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5005,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5005=\"\",\"\",+VLOOKUP(+EOMONTH(+F5005,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5005=\"\",\"\",VLOOKUP(D5005,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5005=\"\",\"\",IF(A5005=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5005,-2)+15,Cenários!$A:$D,2,FALSE)>A5005,+VLOOKUP(+EOMONTH(+A5005,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5005,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5005=\"\",\"\",VLOOKUP(F5005,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5005=\"\",\"\",IF(WORKDAY(+A5005,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5005,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5006=\"\",\"\",+IF(+A5006=D5006,+E5006,((+G5006/E5006)^+((NETWORKDAYS(+D5006,A5006,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5006,F5006,Feriados!$A$2:$A$1058)-1))*E5006)))","v":""},{"$f":"IF(A5006=\"\",\"\",+IF(+A5006=D5006,+VLOOKUP(D5006,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5006,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5006=\"\",\"\",+VLOOKUP(+EOMONTH(+F5006,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5006=\"\",\"\",VLOOKUP(D5006,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5006=\"\",\"\",IF(A5006=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5006,-2)+15,Cenários!$A:$D,2,FALSE)>A5006,+VLOOKUP(+EOMONTH(+A5006,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5006,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5006=\"\",\"\",VLOOKUP(F5006,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5006=\"\",\"\",IF(WORKDAY(+A5006,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5006,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5007=\"\",\"\",+IF(+A5007=D5007,+E5007,((+G5007/E5007)^+((NETWORKDAYS(+D5007,A5007,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5007,F5007,Feriados!$A$2:$A$1058)-1))*E5007)))","v":""},{"$f":"IF(A5007=\"\",\"\",+IF(+A5007=D5007,+VLOOKUP(D5007,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5007,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5007=\"\",\"\",+VLOOKUP(+EOMONTH(+F5007,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5007=\"\",\"\",VLOOKUP(D5007,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5007=\"\",\"\",IF(A5007=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5007,-2)+15,Cenários!$A:$D,2,FALSE)>A5007,+VLOOKUP(+EOMONTH(+A5007,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5007,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5007=\"\",\"\",VLOOKUP(F5007,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5007=\"\",\"\",IF(WORKDAY(+A5007,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5007,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5008=\"\",\"\",+IF(+A5008=D5008,+E5008,((+G5008/E5008)^+((NETWORKDAYS(+D5008,A5008,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5008,F5008,Feriados!$A$2:$A$1058)-1))*E5008)))","v":""},{"$f":"IF(A5008=\"\",\"\",+IF(+A5008=D5008,+VLOOKUP(D5008,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5008,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5008=\"\",\"\",+VLOOKUP(+EOMONTH(+F5008,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5008=\"\",\"\",VLOOKUP(D5008,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5008=\"\",\"\",IF(A5008=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5008,-2)+15,Cenários!$A:$D,2,FALSE)>A5008,+VLOOKUP(+EOMONTH(+A5008,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5008,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5008=\"\",\"\",VLOOKUP(F5008,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5008=\"\",\"\",IF(WORKDAY(+A5008,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5008,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5009=\"\",\"\",+IF(+A5009=D5009,+E5009,((+G5009/E5009)^+((NETWORKDAYS(+D5009,A5009,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5009,F5009,Feriados!$A$2:$A$1058)-1))*E5009)))","v":""},{"$f":"IF(A5009=\"\",\"\",+IF(+A5009=D5009,+VLOOKUP(D5009,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5009,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5009=\"\",\"\",+VLOOKUP(+EOMONTH(+F5009,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5009=\"\",\"\",VLOOKUP(D5009,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5009=\"\",\"\",IF(A5009=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5009,-2)+15,Cenários!$A:$D,2,FALSE)>A5009,+VLOOKUP(+EOMONTH(+A5009,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5009,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5009=\"\",\"\",VLOOKUP(F5009,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5009=\"\",\"\",IF(WORKDAY(+A5009,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5009,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5010=\"\",\"\",+IF(+A5010=D5010,+E5010,((+G5010/E5010)^+((NETWORKDAYS(+D5010,A5010,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5010,F5010,Feriados!$A$2:$A$1058)-1))*E5010)))","v":""},{"$f":"IF(A5010=\"\",\"\",+IF(+A5010=D5010,+VLOOKUP(D5010,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5010,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5010=\"\",\"\",+VLOOKUP(+EOMONTH(+F5010,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5010=\"\",\"\",VLOOKUP(D5010,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5010=\"\",\"\",IF(A5010=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5010,-2)+15,Cenários!$A:$D,2,FALSE)>A5010,+VLOOKUP(+EOMONTH(+A5010,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5010,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5010=\"\",\"\",VLOOKUP(F5010,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5010=\"\",\"\",IF(WORKDAY(+A5010,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5010,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5011=\"\",\"\",+IF(+A5011=D5011,+E5011,((+G5011/E5011)^+((NETWORKDAYS(+D5011,A5011,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5011,F5011,Feriados!$A$2:$A$1058)-1))*E5011)))","v":""},{"$f":"IF(A5011=\"\",\"\",+IF(+A5011=D5011,+VLOOKUP(D5011,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5011,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5011=\"\",\"\",+VLOOKUP(+EOMONTH(+F5011,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5011=\"\",\"\",VLOOKUP(D5011,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5011=\"\",\"\",IF(A5011=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5011,-2)+15,Cenários!$A:$D,2,FALSE)>A5011,+VLOOKUP(+EOMONTH(+A5011,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5011,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5011=\"\",\"\",VLOOKUP(F5011,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5011=\"\",\"\",IF(WORKDAY(+A5011,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5011,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5012=\"\",\"\",+IF(+A5012=D5012,+E5012,((+G5012/E5012)^+((NETWORKDAYS(+D5012,A5012,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5012,F5012,Feriados!$A$2:$A$1058)-1))*E5012)))","v":""},{"$f":"IF(A5012=\"\",\"\",+IF(+A5012=D5012,+VLOOKUP(D5012,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5012,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5012=\"\",\"\",+VLOOKUP(+EOMONTH(+F5012,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5012=\"\",\"\",VLOOKUP(D5012,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5012=\"\",\"\",IF(A5012=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5012,-2)+15,Cenários!$A:$D,2,FALSE)>A5012,+VLOOKUP(+EOMONTH(+A5012,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5012,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5012=\"\",\"\",VLOOKUP(F5012,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5012=\"\",\"\",IF(WORKDAY(+A5012,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5012,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5013=\"\",\"\",+IF(+A5013=D5013,+E5013,((+G5013/E5013)^+((NETWORKDAYS(+D5013,A5013,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5013,F5013,Feriados!$A$2:$A$1058)-1))*E5013)))","v":""},{"$f":"IF(A5013=\"\",\"\",+IF(+A5013=D5013,+VLOOKUP(D5013,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5013,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5013=\"\",\"\",+VLOOKUP(+EOMONTH(+F5013,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5013=\"\",\"\",VLOOKUP(D5013,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5013=\"\",\"\",IF(A5013=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5013,-2)+15,Cenários!$A:$D,2,FALSE)>A5013,+VLOOKUP(+EOMONTH(+A5013,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5013,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5013=\"\",\"\",VLOOKUP(F5013,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5013=\"\",\"\",IF(WORKDAY(+A5013,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5013,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5014=\"\",\"\",+IF(+A5014=D5014,+E5014,((+G5014/E5014)^+((NETWORKDAYS(+D5014,A5014,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5014,F5014,Feriados!$A$2:$A$1058)-1))*E5014)))","v":""},{"$f":"IF(A5014=\"\",\"\",+IF(+A5014=D5014,+VLOOKUP(D5014,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5014,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5014=\"\",\"\",+VLOOKUP(+EOMONTH(+F5014,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5014=\"\",\"\",VLOOKUP(D5014,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5014=\"\",\"\",IF(A5014=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5014,-2)+15,Cenários!$A:$D,2,FALSE)>A5014,+VLOOKUP(+EOMONTH(+A5014,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5014,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5014=\"\",\"\",VLOOKUP(F5014,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5014=\"\",\"\",IF(WORKDAY(+A5014,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5014,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5015=\"\",\"\",+IF(+A5015=D5015,+E5015,((+G5015/E5015)^+((NETWORKDAYS(+D5015,A5015,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5015,F5015,Feriados!$A$2:$A$1058)-1))*E5015)))","v":""},{"$f":"IF(A5015=\"\",\"\",+IF(+A5015=D5015,+VLOOKUP(D5015,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5015,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5015=\"\",\"\",+VLOOKUP(+EOMONTH(+F5015,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5015=\"\",\"\",VLOOKUP(D5015,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5015=\"\",\"\",IF(A5015=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5015,-2)+15,Cenários!$A:$D,2,FALSE)>A5015,+VLOOKUP(+EOMONTH(+A5015,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5015,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5015=\"\",\"\",VLOOKUP(F5015,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5015=\"\",\"\",IF(WORKDAY(+A5015,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5015,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5016=\"\",\"\",+IF(+A5016=D5016,+E5016,((+G5016/E5016)^+((NETWORKDAYS(+D5016,A5016,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5016,F5016,Feriados!$A$2:$A$1058)-1))*E5016)))","v":""},{"$f":"IF(A5016=\"\",\"\",+IF(+A5016=D5016,+VLOOKUP(D5016,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5016,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5016=\"\",\"\",+VLOOKUP(+EOMONTH(+F5016,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5016=\"\",\"\",VLOOKUP(D5016,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5016=\"\",\"\",IF(A5016=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5016,-2)+15,Cenários!$A:$D,2,FALSE)>A5016,+VLOOKUP(+EOMONTH(+A5016,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5016,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5016=\"\",\"\",VLOOKUP(F5016,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5016=\"\",\"\",IF(WORKDAY(+A5016,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5016,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5017=\"\",\"\",+IF(+A5017=D5017,+E5017,((+G5017/E5017)^+((NETWORKDAYS(+D5017,A5017,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5017,F5017,Feriados!$A$2:$A$1058)-1))*E5017)))","v":""},{"$f":"IF(A5017=\"\",\"\",+IF(+A5017=D5017,+VLOOKUP(D5017,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5017,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5017=\"\",\"\",+VLOOKUP(+EOMONTH(+F5017,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5017=\"\",\"\",VLOOKUP(D5017,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5017=\"\",\"\",IF(A5017=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5017,-2)+15,Cenários!$A:$D,2,FALSE)>A5017,+VLOOKUP(+EOMONTH(+A5017,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5017,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5017=\"\",\"\",VLOOKUP(F5017,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5017=\"\",\"\",IF(WORKDAY(+A5017,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5017,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5018=\"\",\"\",+IF(+A5018=D5018,+E5018,((+G5018/E5018)^+((NETWORKDAYS(+D5018,A5018,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5018,F5018,Feriados!$A$2:$A$1058)-1))*E5018)))","v":""},{"$f":"IF(A5018=\"\",\"\",+IF(+A5018=D5018,+VLOOKUP(D5018,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5018,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5018=\"\",\"\",+VLOOKUP(+EOMONTH(+F5018,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5018=\"\",\"\",VLOOKUP(D5018,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5018=\"\",\"\",IF(A5018=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5018,-2)+15,Cenários!$A:$D,2,FALSE)>A5018,+VLOOKUP(+EOMONTH(+A5018,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5018,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5018=\"\",\"\",VLOOKUP(F5018,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5018=\"\",\"\",IF(WORKDAY(+A5018,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5018,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5019=\"\",\"\",+IF(+A5019=D5019,+E5019,((+G5019/E5019)^+((NETWORKDAYS(+D5019,A5019,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5019,F5019,Feriados!$A$2:$A$1058)-1))*E5019)))","v":""},{"$f":"IF(A5019=\"\",\"\",+IF(+A5019=D5019,+VLOOKUP(D5019,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5019,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5019=\"\",\"\",+VLOOKUP(+EOMONTH(+F5019,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5019=\"\",\"\",VLOOKUP(D5019,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5019=\"\",\"\",IF(A5019=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5019,-2)+15,Cenários!$A:$D,2,FALSE)>A5019,+VLOOKUP(+EOMONTH(+A5019,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5019,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5019=\"\",\"\",VLOOKUP(F5019,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5019=\"\",\"\",IF(WORKDAY(+A5019,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5019,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5020=\"\",\"\",+IF(+A5020=D5020,+E5020,((+G5020/E5020)^+((NETWORKDAYS(+D5020,A5020,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5020,F5020,Feriados!$A$2:$A$1058)-1))*E5020)))","v":""},{"$f":"IF(A5020=\"\",\"\",+IF(+A5020=D5020,+VLOOKUP(D5020,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5020,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5020=\"\",\"\",+VLOOKUP(+EOMONTH(+F5020,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5020=\"\",\"\",VLOOKUP(D5020,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5020=\"\",\"\",IF(A5020=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5020,-2)+15,Cenários!$A:$D,2,FALSE)>A5020,+VLOOKUP(+EOMONTH(+A5020,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5020,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5020=\"\",\"\",VLOOKUP(F5020,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5020=\"\",\"\",IF(WORKDAY(+A5020,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5020,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5021=\"\",\"\",+IF(+A5021=D5021,+E5021,((+G5021/E5021)^+((NETWORKDAYS(+D5021,A5021,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5021,F5021,Feriados!$A$2:$A$1058)-1))*E5021)))","v":""},{"$f":"IF(A5021=\"\",\"\",+IF(+A5021=D5021,+VLOOKUP(D5021,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5021,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5021=\"\",\"\",+VLOOKUP(+EOMONTH(+F5021,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5021=\"\",\"\",VLOOKUP(D5021,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5021=\"\",\"\",IF(A5021=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5021,-2)+15,Cenários!$A:$D,2,FALSE)>A5021,+VLOOKUP(+EOMONTH(+A5021,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5021,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5021=\"\",\"\",VLOOKUP(F5021,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5021=\"\",\"\",IF(WORKDAY(+A5021,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5021,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5022=\"\",\"\",+IF(+A5022=D5022,+E5022,((+G5022/E5022)^+((NETWORKDAYS(+D5022,A5022,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5022,F5022,Feriados!$A$2:$A$1058)-1))*E5022)))","v":""},{"$f":"IF(A5022=\"\",\"\",+IF(+A5022=D5022,+VLOOKUP(D5022,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5022,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5022=\"\",\"\",+VLOOKUP(+EOMONTH(+F5022,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5022=\"\",\"\",VLOOKUP(D5022,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5022=\"\",\"\",IF(A5022=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5022,-2)+15,Cenários!$A:$D,2,FALSE)>A5022,+VLOOKUP(+EOMONTH(+A5022,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5022,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5022=\"\",\"\",VLOOKUP(F5022,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5022=\"\",\"\",IF(WORKDAY(+A5022,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5022,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5023=\"\",\"\",+IF(+A5023=D5023,+E5023,((+G5023/E5023)^+((NETWORKDAYS(+D5023,A5023,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5023,F5023,Feriados!$A$2:$A$1058)-1))*E5023)))","v":""},{"$f":"IF(A5023=\"\",\"\",+IF(+A5023=D5023,+VLOOKUP(D5023,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5023,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5023=\"\",\"\",+VLOOKUP(+EOMONTH(+F5023,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5023=\"\",\"\",VLOOKUP(D5023,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5023=\"\",\"\",IF(A5023=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5023,-2)+15,Cenários!$A:$D,2,FALSE)>A5023,+VLOOKUP(+EOMONTH(+A5023,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5023,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5023=\"\",\"\",VLOOKUP(F5023,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5023=\"\",\"\",IF(WORKDAY(+A5023,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5023,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5024=\"\",\"\",+IF(+A5024=D5024,+E5024,((+G5024/E5024)^+((NETWORKDAYS(+D5024,A5024,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5024,F5024,Feriados!$A$2:$A$1058)-1))*E5024)))","v":""},{"$f":"IF(A5024=\"\",\"\",+IF(+A5024=D5024,+VLOOKUP(D5024,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5024,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5024=\"\",\"\",+VLOOKUP(+EOMONTH(+F5024,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5024=\"\",\"\",VLOOKUP(D5024,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5024=\"\",\"\",IF(A5024=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5024,-2)+15,Cenários!$A:$D,2,FALSE)>A5024,+VLOOKUP(+EOMONTH(+A5024,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5024,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5024=\"\",\"\",VLOOKUP(F5024,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5024=\"\",\"\",IF(WORKDAY(+A5024,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5024,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5025=\"\",\"\",+IF(+A5025=D5025,+E5025,((+G5025/E5025)^+((NETWORKDAYS(+D5025,A5025,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5025,F5025,Feriados!$A$2:$A$1058)-1))*E5025)))","v":""},{"$f":"IF(A5025=\"\",\"\",+IF(+A5025=D5025,+VLOOKUP(D5025,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5025,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5025=\"\",\"\",+VLOOKUP(+EOMONTH(+F5025,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5025=\"\",\"\",VLOOKUP(D5025,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5025=\"\",\"\",IF(A5025=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5025,-2)+15,Cenários!$A:$D,2,FALSE)>A5025,+VLOOKUP(+EOMONTH(+A5025,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5025,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5025=\"\",\"\",VLOOKUP(F5025,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5025=\"\",\"\",IF(WORKDAY(+A5025,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5025,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5026=\"\",\"\",+IF(+A5026=D5026,+E5026,((+G5026/E5026)^+((NETWORKDAYS(+D5026,A5026,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5026,F5026,Feriados!$A$2:$A$1058)-1))*E5026)))","v":""},{"$f":"IF(A5026=\"\",\"\",+IF(+A5026=D5026,+VLOOKUP(D5026,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5026,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5026=\"\",\"\",+VLOOKUP(+EOMONTH(+F5026,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5026=\"\",\"\",VLOOKUP(D5026,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5026=\"\",\"\",IF(A5026=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5026,-2)+15,Cenários!$A:$D,2,FALSE)>A5026,+VLOOKUP(+EOMONTH(+A5026,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5026,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5026=\"\",\"\",VLOOKUP(F5026,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5026=\"\",\"\",IF(WORKDAY(+A5026,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5026,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5027=\"\",\"\",+IF(+A5027=D5027,+E5027,((+G5027/E5027)^+((NETWORKDAYS(+D5027,A5027,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5027,F5027,Feriados!$A$2:$A$1058)-1))*E5027)))","v":""},{"$f":"IF(A5027=\"\",\"\",+IF(+A5027=D5027,+VLOOKUP(D5027,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5027,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5027=\"\",\"\",+VLOOKUP(+EOMONTH(+F5027,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5027=\"\",\"\",VLOOKUP(D5027,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5027=\"\",\"\",IF(A5027=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5027,-2)+15,Cenários!$A:$D,2,FALSE)>A5027,+VLOOKUP(+EOMONTH(+A5027,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5027,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5027=\"\",\"\",VLOOKUP(F5027,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5027=\"\",\"\",IF(WORKDAY(+A5027,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5027,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5028=\"\",\"\",+IF(+A5028=D5028,+E5028,((+G5028/E5028)^+((NETWORKDAYS(+D5028,A5028,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5028,F5028,Feriados!$A$2:$A$1058)-1))*E5028)))","v":""},{"$f":"IF(A5028=\"\",\"\",+IF(+A5028=D5028,+VLOOKUP(D5028,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5028,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5028=\"\",\"\",+VLOOKUP(+EOMONTH(+F5028,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5028=\"\",\"\",VLOOKUP(D5028,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5028=\"\",\"\",IF(A5028=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5028,-2)+15,Cenários!$A:$D,2,FALSE)>A5028,+VLOOKUP(+EOMONTH(+A5028,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5028,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5028=\"\",\"\",VLOOKUP(F5028,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5028=\"\",\"\",IF(WORKDAY(+A5028,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5028,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5029=\"\",\"\",+IF(+A5029=D5029,+E5029,((+G5029/E5029)^+((NETWORKDAYS(+D5029,A5029,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5029,F5029,Feriados!$A$2:$A$1058)-1))*E5029)))","v":""},{"$f":"IF(A5029=\"\",\"\",+IF(+A5029=D5029,+VLOOKUP(D5029,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5029,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5029=\"\",\"\",+VLOOKUP(+EOMONTH(+F5029,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5029=\"\",\"\",VLOOKUP(D5029,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5029=\"\",\"\",IF(A5029=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5029,-2)+15,Cenários!$A:$D,2,FALSE)>A5029,+VLOOKUP(+EOMONTH(+A5029,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5029,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5029=\"\",\"\",VLOOKUP(F5029,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5029=\"\",\"\",IF(WORKDAY(+A5029,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5029,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5030=\"\",\"\",+IF(+A5030=D5030,+E5030,((+G5030/E5030)^+((NETWORKDAYS(+D5030,A5030,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5030,F5030,Feriados!$A$2:$A$1058)-1))*E5030)))","v":""},{"$f":"IF(A5030=\"\",\"\",+IF(+A5030=D5030,+VLOOKUP(D5030,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5030,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5030=\"\",\"\",+VLOOKUP(+EOMONTH(+F5030,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5030=\"\",\"\",VLOOKUP(D5030,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5030=\"\",\"\",IF(A5030=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5030,-2)+15,Cenários!$A:$D,2,FALSE)>A5030,+VLOOKUP(+EOMONTH(+A5030,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5030,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5030=\"\",\"\",VLOOKUP(F5030,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5030=\"\",\"\",IF(WORKDAY(+A5030,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5030,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5031=\"\",\"\",+IF(+A5031=D5031,+E5031,((+G5031/E5031)^+((NETWORKDAYS(+D5031,A5031,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5031,F5031,Feriados!$A$2:$A$1058)-1))*E5031)))","v":""},{"$f":"IF(A5031=\"\",\"\",+IF(+A5031=D5031,+VLOOKUP(D5031,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5031,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5031=\"\",\"\",+VLOOKUP(+EOMONTH(+F5031,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5031=\"\",\"\",VLOOKUP(D5031,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5031=\"\",\"\",IF(A5031=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5031,-2)+15,Cenários!$A:$D,2,FALSE)>A5031,+VLOOKUP(+EOMONTH(+A5031,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5031,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5031=\"\",\"\",VLOOKUP(F5031,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5031=\"\",\"\",IF(WORKDAY(+A5031,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5031,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5032=\"\",\"\",+IF(+A5032=D5032,+E5032,((+G5032/E5032)^+((NETWORKDAYS(+D5032,A5032,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5032,F5032,Feriados!$A$2:$A$1058)-1))*E5032)))","v":""},{"$f":"IF(A5032=\"\",\"\",+IF(+A5032=D5032,+VLOOKUP(D5032,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5032,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5032=\"\",\"\",+VLOOKUP(+EOMONTH(+F5032,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5032=\"\",\"\",VLOOKUP(D5032,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5032=\"\",\"\",IF(A5032=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5032,-2)+15,Cenários!$A:$D,2,FALSE)>A5032,+VLOOKUP(+EOMONTH(+A5032,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5032,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5032=\"\",\"\",VLOOKUP(F5032,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5032=\"\",\"\",IF(WORKDAY(+A5032,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5032,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5033=\"\",\"\",+IF(+A5033=D5033,+E5033,((+G5033/E5033)^+((NETWORKDAYS(+D5033,A5033,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5033,F5033,Feriados!$A$2:$A$1058)-1))*E5033)))","v":""},{"$f":"IF(A5033=\"\",\"\",+IF(+A5033=D5033,+VLOOKUP(D5033,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5033,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5033=\"\",\"\",+VLOOKUP(+EOMONTH(+F5033,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5033=\"\",\"\",VLOOKUP(D5033,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5033=\"\",\"\",IF(A5033=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5033,-2)+15,Cenários!$A:$D,2,FALSE)>A5033,+VLOOKUP(+EOMONTH(+A5033,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5033,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5033=\"\",\"\",VLOOKUP(F5033,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5033=\"\",\"\",IF(WORKDAY(+A5033,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5033,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5034=\"\",\"\",+IF(+A5034=D5034,+E5034,((+G5034/E5034)^+((NETWORKDAYS(+D5034,A5034,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5034,F5034,Feriados!$A$2:$A$1058)-1))*E5034)))","v":""},{"$f":"IF(A5034=\"\",\"\",+IF(+A5034=D5034,+VLOOKUP(D5034,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5034,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5034=\"\",\"\",+VLOOKUP(+EOMONTH(+F5034,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5034=\"\",\"\",VLOOKUP(D5034,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5034=\"\",\"\",IF(A5034=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5034,-2)+15,Cenários!$A:$D,2,FALSE)>A5034,+VLOOKUP(+EOMONTH(+A5034,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5034,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5034=\"\",\"\",VLOOKUP(F5034,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5034=\"\",\"\",IF(WORKDAY(+A5034,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5034,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5035=\"\",\"\",+IF(+A5035=D5035,+E5035,((+G5035/E5035)^+((NETWORKDAYS(+D5035,A5035,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5035,F5035,Feriados!$A$2:$A$1058)-1))*E5035)))","v":""},{"$f":"IF(A5035=\"\",\"\",+IF(+A5035=D5035,+VLOOKUP(D5035,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5035,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5035=\"\",\"\",+VLOOKUP(+EOMONTH(+F5035,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5035=\"\",\"\",VLOOKUP(D5035,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5035=\"\",\"\",IF(A5035=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5035,-2)+15,Cenários!$A:$D,2,FALSE)>A5035,+VLOOKUP(+EOMONTH(+A5035,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5035,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5035=\"\",\"\",VLOOKUP(F5035,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5035=\"\",\"\",IF(WORKDAY(+A5035,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5035,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5036=\"\",\"\",+IF(+A5036=D5036,+E5036,((+G5036/E5036)^+((NETWORKDAYS(+D5036,A5036,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5036,F5036,Feriados!$A$2:$A$1058)-1))*E5036)))","v":""},{"$f":"IF(A5036=\"\",\"\",+IF(+A5036=D5036,+VLOOKUP(D5036,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5036,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5036=\"\",\"\",+VLOOKUP(+EOMONTH(+F5036,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5036=\"\",\"\",VLOOKUP(D5036,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5036=\"\",\"\",IF(A5036=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5036,-2)+15,Cenários!$A:$D,2,FALSE)>A5036,+VLOOKUP(+EOMONTH(+A5036,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5036,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5036=\"\",\"\",VLOOKUP(F5036,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5036=\"\",\"\",IF(WORKDAY(+A5036,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5036,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5037=\"\",\"\",+IF(+A5037=D5037,+E5037,((+G5037/E5037)^+((NETWORKDAYS(+D5037,A5037,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5037,F5037,Feriados!$A$2:$A$1058)-1))*E5037)))","v":""},{"$f":"IF(A5037=\"\",\"\",+IF(+A5037=D5037,+VLOOKUP(D5037,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5037,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5037=\"\",\"\",+VLOOKUP(+EOMONTH(+F5037,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5037=\"\",\"\",VLOOKUP(D5037,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5037=\"\",\"\",IF(A5037=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5037,-2)+15,Cenários!$A:$D,2,FALSE)>A5037,+VLOOKUP(+EOMONTH(+A5037,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5037,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5037=\"\",\"\",VLOOKUP(F5037,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5037=\"\",\"\",IF(WORKDAY(+A5037,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5037,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5038=\"\",\"\",+IF(+A5038=D5038,+E5038,((+G5038/E5038)^+((NETWORKDAYS(+D5038,A5038,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5038,F5038,Feriados!$A$2:$A$1058)-1))*E5038)))","v":""},{"$f":"IF(A5038=\"\",\"\",+IF(+A5038=D5038,+VLOOKUP(D5038,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5038,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5038=\"\",\"\",+VLOOKUP(+EOMONTH(+F5038,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5038=\"\",\"\",VLOOKUP(D5038,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5038=\"\",\"\",IF(A5038=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5038,-2)+15,Cenários!$A:$D,2,FALSE)>A5038,+VLOOKUP(+EOMONTH(+A5038,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5038,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5038=\"\",\"\",VLOOKUP(F5038,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5038=\"\",\"\",IF(WORKDAY(+A5038,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5038,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5039=\"\",\"\",+IF(+A5039=D5039,+E5039,((+G5039/E5039)^+((NETWORKDAYS(+D5039,A5039,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5039,F5039,Feriados!$A$2:$A$1058)-1))*E5039)))","v":""},{"$f":"IF(A5039=\"\",\"\",+IF(+A5039=D5039,+VLOOKUP(D5039,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5039,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5039=\"\",\"\",+VLOOKUP(+EOMONTH(+F5039,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5039=\"\",\"\",VLOOKUP(D5039,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5039=\"\",\"\",IF(A5039=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5039,-2)+15,Cenários!$A:$D,2,FALSE)>A5039,+VLOOKUP(+EOMONTH(+A5039,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5039,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5039=\"\",\"\",VLOOKUP(F5039,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5039=\"\",\"\",IF(WORKDAY(+A5039,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5039,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5040=\"\",\"\",+IF(+A5040=D5040,+E5040,((+G5040/E5040)^+((NETWORKDAYS(+D5040,A5040,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5040,F5040,Feriados!$A$2:$A$1058)-1))*E5040)))","v":""},{"$f":"IF(A5040=\"\",\"\",+IF(+A5040=D5040,+VLOOKUP(D5040,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5040,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5040=\"\",\"\",+VLOOKUP(+EOMONTH(+F5040,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5040=\"\",\"\",VLOOKUP(D5040,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5040=\"\",\"\",IF(A5040=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5040,-2)+15,Cenários!$A:$D,2,FALSE)>A5040,+VLOOKUP(+EOMONTH(+A5040,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5040,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5040=\"\",\"\",VLOOKUP(F5040,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5040=\"\",\"\",IF(WORKDAY(+A5040,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5040,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5041=\"\",\"\",+IF(+A5041=D5041,+E5041,((+G5041/E5041)^+((NETWORKDAYS(+D5041,A5041,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5041,F5041,Feriados!$A$2:$A$1058)-1))*E5041)))","v":""},{"$f":"IF(A5041=\"\",\"\",+IF(+A5041=D5041,+VLOOKUP(D5041,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5041,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5041=\"\",\"\",+VLOOKUP(+EOMONTH(+F5041,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5041=\"\",\"\",VLOOKUP(D5041,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5041=\"\",\"\",IF(A5041=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5041,-2)+15,Cenários!$A:$D,2,FALSE)>A5041,+VLOOKUP(+EOMONTH(+A5041,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5041,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5041=\"\",\"\",VLOOKUP(F5041,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5041=\"\",\"\",IF(WORKDAY(+A5041,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5041,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5042=\"\",\"\",+IF(+A5042=D5042,+E5042,((+G5042/E5042)^+((NETWORKDAYS(+D5042,A5042,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5042,F5042,Feriados!$A$2:$A$1058)-1))*E5042)))","v":""},{"$f":"IF(A5042=\"\",\"\",+IF(+A5042=D5042,+VLOOKUP(D5042,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5042,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5042=\"\",\"\",+VLOOKUP(+EOMONTH(+F5042,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5042=\"\",\"\",VLOOKUP(D5042,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5042=\"\",\"\",IF(A5042=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5042,-2)+15,Cenários!$A:$D,2,FALSE)>A5042,+VLOOKUP(+EOMONTH(+A5042,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5042,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5042=\"\",\"\",VLOOKUP(F5042,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5042=\"\",\"\",IF(WORKDAY(+A5042,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5042,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5043=\"\",\"\",+IF(+A5043=D5043,+E5043,((+G5043/E5043)^+((NETWORKDAYS(+D5043,A5043,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5043,F5043,Feriados!$A$2:$A$1058)-1))*E5043)))","v":""},{"$f":"IF(A5043=\"\",\"\",+IF(+A5043=D5043,+VLOOKUP(D5043,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5043,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5043=\"\",\"\",+VLOOKUP(+EOMONTH(+F5043,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5043=\"\",\"\",VLOOKUP(D5043,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5043=\"\",\"\",IF(A5043=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5043,-2)+15,Cenários!$A:$D,2,FALSE)>A5043,+VLOOKUP(+EOMONTH(+A5043,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5043,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5043=\"\",\"\",VLOOKUP(F5043,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5043=\"\",\"\",IF(WORKDAY(+A5043,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5043,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5044=\"\",\"\",+IF(+A5044=D5044,+E5044,((+G5044/E5044)^+((NETWORKDAYS(+D5044,A5044,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5044,F5044,Feriados!$A$2:$A$1058)-1))*E5044)))","v":""},{"$f":"IF(A5044=\"\",\"\",+IF(+A5044=D5044,+VLOOKUP(D5044,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5044,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5044=\"\",\"\",+VLOOKUP(+EOMONTH(+F5044,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5044=\"\",\"\",VLOOKUP(D5044,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5044=\"\",\"\",IF(A5044=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5044,-2)+15,Cenários!$A:$D,2,FALSE)>A5044,+VLOOKUP(+EOMONTH(+A5044,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5044,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5044=\"\",\"\",VLOOKUP(F5044,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5044=\"\",\"\",IF(WORKDAY(+A5044,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5044,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5045=\"\",\"\",+IF(+A5045=D5045,+E5045,((+G5045/E5045)^+((NETWORKDAYS(+D5045,A5045,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5045,F5045,Feriados!$A$2:$A$1058)-1))*E5045)))","v":""},{"$f":"IF(A5045=\"\",\"\",+IF(+A5045=D5045,+VLOOKUP(D5045,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5045,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5045=\"\",\"\",+VLOOKUP(+EOMONTH(+F5045,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5045=\"\",\"\",VLOOKUP(D5045,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5045=\"\",\"\",IF(A5045=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5045,-2)+15,Cenários!$A:$D,2,FALSE)>A5045,+VLOOKUP(+EOMONTH(+A5045,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5045,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5045=\"\",\"\",VLOOKUP(F5045,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5045=\"\",\"\",IF(WORKDAY(+A5045,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5045,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5046=\"\",\"\",+IF(+A5046=D5046,+E5046,((+G5046/E5046)^+((NETWORKDAYS(+D5046,A5046,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5046,F5046,Feriados!$A$2:$A$1058)-1))*E5046)))","v":""},{"$f":"IF(A5046=\"\",\"\",+IF(+A5046=D5046,+VLOOKUP(D5046,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5046,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5046=\"\",\"\",+VLOOKUP(+EOMONTH(+F5046,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5046=\"\",\"\",VLOOKUP(D5046,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5046=\"\",\"\",IF(A5046=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5046,-2)+15,Cenários!$A:$D,2,FALSE)>A5046,+VLOOKUP(+EOMONTH(+A5046,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5046,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5046=\"\",\"\",VLOOKUP(F5046,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5046=\"\",\"\",IF(WORKDAY(+A5046,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5046,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5047=\"\",\"\",+IF(+A5047=D5047,+E5047,((+G5047/E5047)^+((NETWORKDAYS(+D5047,A5047,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5047,F5047,Feriados!$A$2:$A$1058)-1))*E5047)))","v":""},{"$f":"IF(A5047=\"\",\"\",+IF(+A5047=D5047,+VLOOKUP(D5047,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5047,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5047=\"\",\"\",+VLOOKUP(+EOMONTH(+F5047,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5047=\"\",\"\",VLOOKUP(D5047,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5047=\"\",\"\",IF(A5047=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5047,-2)+15,Cenários!$A:$D,2,FALSE)>A5047,+VLOOKUP(+EOMONTH(+A5047,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5047,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5047=\"\",\"\",VLOOKUP(F5047,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5047=\"\",\"\",IF(WORKDAY(+A5047,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5047,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5048=\"\",\"\",+IF(+A5048=D5048,+E5048,((+G5048/E5048)^+((NETWORKDAYS(+D5048,A5048,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5048,F5048,Feriados!$A$2:$A$1058)-1))*E5048)))","v":""},{"$f":"IF(A5048=\"\",\"\",+IF(+A5048=D5048,+VLOOKUP(D5048,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5048,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5048=\"\",\"\",+VLOOKUP(+EOMONTH(+F5048,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5048=\"\",\"\",VLOOKUP(D5048,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5048=\"\",\"\",IF(A5048=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5048,-2)+15,Cenários!$A:$D,2,FALSE)>A5048,+VLOOKUP(+EOMONTH(+A5048,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5048,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5048=\"\",\"\",VLOOKUP(F5048,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5048=\"\",\"\",IF(WORKDAY(+A5048,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5048,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5049=\"\",\"\",+IF(+A5049=D5049,+E5049,((+G5049/E5049)^+((NETWORKDAYS(+D5049,A5049,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5049,F5049,Feriados!$A$2:$A$1058)-1))*E5049)))","v":""},{"$f":"IF(A5049=\"\",\"\",+IF(+A5049=D5049,+VLOOKUP(D5049,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5049,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5049=\"\",\"\",+VLOOKUP(+EOMONTH(+F5049,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5049=\"\",\"\",VLOOKUP(D5049,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5049=\"\",\"\",IF(A5049=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5049,-2)+15,Cenários!$A:$D,2,FALSE)>A5049,+VLOOKUP(+EOMONTH(+A5049,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5049,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5049=\"\",\"\",VLOOKUP(F5049,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5049=\"\",\"\",IF(WORKDAY(+A5049,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5049,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5050=\"\",\"\",+IF(+A5050=D5050,+E5050,((+G5050/E5050)^+((NETWORKDAYS(+D5050,A5050,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5050,F5050,Feriados!$A$2:$A$1058)-1))*E5050)))","v":""},{"$f":"IF(A5050=\"\",\"\",+IF(+A5050=D5050,+VLOOKUP(D5050,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5050,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5050=\"\",\"\",+VLOOKUP(+EOMONTH(+F5050,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5050=\"\",\"\",VLOOKUP(D5050,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5050=\"\",\"\",IF(A5050=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5050,-2)+15,Cenários!$A:$D,2,FALSE)>A5050,+VLOOKUP(+EOMONTH(+A5050,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5050,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5050=\"\",\"\",VLOOKUP(F5050,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5050=\"\",\"\",IF(WORKDAY(+A5050,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5050,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5051=\"\",\"\",+IF(+A5051=D5051,+E5051,((+G5051/E5051)^+((NETWORKDAYS(+D5051,A5051,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5051,F5051,Feriados!$A$2:$A$1058)-1))*E5051)))","v":""},{"$f":"IF(A5051=\"\",\"\",+IF(+A5051=D5051,+VLOOKUP(D5051,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5051,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5051=\"\",\"\",+VLOOKUP(+EOMONTH(+F5051,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5051=\"\",\"\",VLOOKUP(D5051,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5051=\"\",\"\",IF(A5051=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5051,-2)+15,Cenários!$A:$D,2,FALSE)>A5051,+VLOOKUP(+EOMONTH(+A5051,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5051,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5051=\"\",\"\",VLOOKUP(F5051,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5051=\"\",\"\",IF(WORKDAY(+A5051,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5051,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5052=\"\",\"\",+IF(+A5052=D5052,+E5052,((+G5052/E5052)^+((NETWORKDAYS(+D5052,A5052,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5052,F5052,Feriados!$A$2:$A$1058)-1))*E5052)))","v":""},{"$f":"IF(A5052=\"\",\"\",+IF(+A5052=D5052,+VLOOKUP(D5052,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5052,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5052=\"\",\"\",+VLOOKUP(+EOMONTH(+F5052,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5052=\"\",\"\",VLOOKUP(D5052,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5052=\"\",\"\",IF(A5052=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5052,-2)+15,Cenários!$A:$D,2,FALSE)>A5052,+VLOOKUP(+EOMONTH(+A5052,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5052,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5052=\"\",\"\",VLOOKUP(F5052,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5052=\"\",\"\",IF(WORKDAY(+A5052,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5052,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5053=\"\",\"\",+IF(+A5053=D5053,+E5053,((+G5053/E5053)^+((NETWORKDAYS(+D5053,A5053,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5053,F5053,Feriados!$A$2:$A$1058)-1))*E5053)))","v":""},{"$f":"IF(A5053=\"\",\"\",+IF(+A5053=D5053,+VLOOKUP(D5053,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5053,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5053=\"\",\"\",+VLOOKUP(+EOMONTH(+F5053,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5053=\"\",\"\",VLOOKUP(D5053,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5053=\"\",\"\",IF(A5053=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5053,-2)+15,Cenários!$A:$D,2,FALSE)>A5053,+VLOOKUP(+EOMONTH(+A5053,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5053,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5053=\"\",\"\",VLOOKUP(F5053,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5053=\"\",\"\",IF(WORKDAY(+A5053,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5053,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5054=\"\",\"\",+IF(+A5054=D5054,+E5054,((+G5054/E5054)^+((NETWORKDAYS(+D5054,A5054,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5054,F5054,Feriados!$A$2:$A$1058)-1))*E5054)))","v":""},{"$f":"IF(A5054=\"\",\"\",+IF(+A5054=D5054,+VLOOKUP(D5054,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5054,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5054=\"\",\"\",+VLOOKUP(+EOMONTH(+F5054,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5054=\"\",\"\",VLOOKUP(D5054,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5054=\"\",\"\",IF(A5054=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5054,-2)+15,Cenários!$A:$D,2,FALSE)>A5054,+VLOOKUP(+EOMONTH(+A5054,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5054,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5054=\"\",\"\",VLOOKUP(F5054,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5054=\"\",\"\",IF(WORKDAY(+A5054,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5054,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5055=\"\",\"\",+IF(+A5055=D5055,+E5055,((+G5055/E5055)^+((NETWORKDAYS(+D5055,A5055,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5055,F5055,Feriados!$A$2:$A$1058)-1))*E5055)))","v":""},{"$f":"IF(A5055=\"\",\"\",+IF(+A5055=D5055,+VLOOKUP(D5055,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5055,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5055=\"\",\"\",+VLOOKUP(+EOMONTH(+F5055,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5055=\"\",\"\",VLOOKUP(D5055,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5055=\"\",\"\",IF(A5055=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5055,-2)+15,Cenários!$A:$D,2,FALSE)>A5055,+VLOOKUP(+EOMONTH(+A5055,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5055,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5055=\"\",\"\",VLOOKUP(F5055,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5055=\"\",\"\",IF(WORKDAY(+A5055,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5055,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5056=\"\",\"\",+IF(+A5056=D5056,+E5056,((+G5056/E5056)^+((NETWORKDAYS(+D5056,A5056,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5056,F5056,Feriados!$A$2:$A$1058)-1))*E5056)))","v":""},{"$f":"IF(A5056=\"\",\"\",+IF(+A5056=D5056,+VLOOKUP(D5056,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5056,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5056=\"\",\"\",+VLOOKUP(+EOMONTH(+F5056,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5056=\"\",\"\",VLOOKUP(D5056,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5056=\"\",\"\",IF(A5056=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5056,-2)+15,Cenários!$A:$D,2,FALSE)>A5056,+VLOOKUP(+EOMONTH(+A5056,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5056,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5056=\"\",\"\",VLOOKUP(F5056,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5056=\"\",\"\",IF(WORKDAY(+A5056,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5056,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5057=\"\",\"\",+IF(+A5057=D5057,+E5057,((+G5057/E5057)^+((NETWORKDAYS(+D5057,A5057,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5057,F5057,Feriados!$A$2:$A$1058)-1))*E5057)))","v":""},{"$f":"IF(A5057=\"\",\"\",+IF(+A5057=D5057,+VLOOKUP(D5057,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5057,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5057=\"\",\"\",+VLOOKUP(+EOMONTH(+F5057,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5057=\"\",\"\",VLOOKUP(D5057,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5057=\"\",\"\",IF(A5057=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5057,-2)+15,Cenários!$A:$D,2,FALSE)>A5057,+VLOOKUP(+EOMONTH(+A5057,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5057,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5057=\"\",\"\",VLOOKUP(F5057,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5057=\"\",\"\",IF(WORKDAY(+A5057,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5057,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5058=\"\",\"\",+IF(+A5058=D5058,+E5058,((+G5058/E5058)^+((NETWORKDAYS(+D5058,A5058,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5058,F5058,Feriados!$A$2:$A$1058)-1))*E5058)))","v":""},{"$f":"IF(A5058=\"\",\"\",+IF(+A5058=D5058,+VLOOKUP(D5058,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5058,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5058=\"\",\"\",+VLOOKUP(+EOMONTH(+F5058,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5058=\"\",\"\",VLOOKUP(D5058,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5058=\"\",\"\",IF(A5058=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5058,-2)+15,Cenários!$A:$D,2,FALSE)>A5058,+VLOOKUP(+EOMONTH(+A5058,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5058,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5058=\"\",\"\",VLOOKUP(F5058,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5058=\"\",\"\",IF(WORKDAY(+A5058,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5058,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5059=\"\",\"\",+IF(+A5059=D5059,+E5059,((+G5059/E5059)^+((NETWORKDAYS(+D5059,A5059,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5059,F5059,Feriados!$A$2:$A$1058)-1))*E5059)))","v":""},{"$f":"IF(A5059=\"\",\"\",+IF(+A5059=D5059,+VLOOKUP(D5059,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5059,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5059=\"\",\"\",+VLOOKUP(+EOMONTH(+F5059,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5059=\"\",\"\",VLOOKUP(D5059,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5059=\"\",\"\",IF(A5059=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5059,-2)+15,Cenários!$A:$D,2,FALSE)>A5059,+VLOOKUP(+EOMONTH(+A5059,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5059,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5059=\"\",\"\",VLOOKUP(F5059,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5059=\"\",\"\",IF(WORKDAY(+A5059,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5059,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5060=\"\",\"\",+IF(+A5060=D5060,+E5060,((+G5060/E5060)^+((NETWORKDAYS(+D5060,A5060,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5060,F5060,Feriados!$A$2:$A$1058)-1))*E5060)))","v":""},{"$f":"IF(A5060=\"\",\"\",+IF(+A5060=D5060,+VLOOKUP(D5060,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5060,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5060=\"\",\"\",+VLOOKUP(+EOMONTH(+F5060,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5060=\"\",\"\",VLOOKUP(D5060,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5060=\"\",\"\",IF(A5060=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5060,-2)+15,Cenários!$A:$D,2,FALSE)>A5060,+VLOOKUP(+EOMONTH(+A5060,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5060,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5060=\"\",\"\",VLOOKUP(F5060,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5060=\"\",\"\",IF(WORKDAY(+A5060,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5060,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5061=\"\",\"\",+IF(+A5061=D5061,+E5061,((+G5061/E5061)^+((NETWORKDAYS(+D5061,A5061,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5061,F5061,Feriados!$A$2:$A$1058)-1))*E5061)))","v":""},{"$f":"IF(A5061=\"\",\"\",+IF(+A5061=D5061,+VLOOKUP(D5061,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5061,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5061=\"\",\"\",+VLOOKUP(+EOMONTH(+F5061,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5061=\"\",\"\",VLOOKUP(D5061,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5061=\"\",\"\",IF(A5061=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5061,-2)+15,Cenários!$A:$D,2,FALSE)>A5061,+VLOOKUP(+EOMONTH(+A5061,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5061,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5061=\"\",\"\",VLOOKUP(F5061,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5061=\"\",\"\",IF(WORKDAY(+A5061,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5061,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5062=\"\",\"\",+IF(+A5062=D5062,+E5062,((+G5062/E5062)^+((NETWORKDAYS(+D5062,A5062,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5062,F5062,Feriados!$A$2:$A$1058)-1))*E5062)))","v":""},{"$f":"IF(A5062=\"\",\"\",+IF(+A5062=D5062,+VLOOKUP(D5062,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5062,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5062=\"\",\"\",+VLOOKUP(+EOMONTH(+F5062,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5062=\"\",\"\",VLOOKUP(D5062,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5062=\"\",\"\",IF(A5062=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5062,-2)+15,Cenários!$A:$D,2,FALSE)>A5062,+VLOOKUP(+EOMONTH(+A5062,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5062,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5062=\"\",\"\",VLOOKUP(F5062,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5062=\"\",\"\",IF(WORKDAY(+A5062,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5062,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5063=\"\",\"\",+IF(+A5063=D5063,+E5063,((+G5063/E5063)^+((NETWORKDAYS(+D5063,A5063,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5063,F5063,Feriados!$A$2:$A$1058)-1))*E5063)))","v":""},{"$f":"IF(A5063=\"\",\"\",+IF(+A5063=D5063,+VLOOKUP(D5063,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5063,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5063=\"\",\"\",+VLOOKUP(+EOMONTH(+F5063,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5063=\"\",\"\",VLOOKUP(D5063,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5063=\"\",\"\",IF(A5063=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5063,-2)+15,Cenários!$A:$D,2,FALSE)>A5063,+VLOOKUP(+EOMONTH(+A5063,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5063,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5063=\"\",\"\",VLOOKUP(F5063,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5063=\"\",\"\",IF(WORKDAY(+A5063,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5063,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5064=\"\",\"\",+IF(+A5064=D5064,+E5064,((+G5064/E5064)^+((NETWORKDAYS(+D5064,A5064,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5064,F5064,Feriados!$A$2:$A$1058)-1))*E5064)))","v":""},{"$f":"IF(A5064=\"\",\"\",+IF(+A5064=D5064,+VLOOKUP(D5064,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5064,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5064=\"\",\"\",+VLOOKUP(+EOMONTH(+F5064,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5064=\"\",\"\",VLOOKUP(D5064,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5064=\"\",\"\",IF(A5064=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5064,-2)+15,Cenários!$A:$D,2,FALSE)>A5064,+VLOOKUP(+EOMONTH(+A5064,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5064,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5064=\"\",\"\",VLOOKUP(F5064,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5064=\"\",\"\",IF(WORKDAY(+A5064,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5064,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5065=\"\",\"\",+IF(+A5065=D5065,+E5065,((+G5065/E5065)^+((NETWORKDAYS(+D5065,A5065,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5065,F5065,Feriados!$A$2:$A$1058)-1))*E5065)))","v":""},{"$f":"IF(A5065=\"\",\"\",+IF(+A5065=D5065,+VLOOKUP(D5065,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5065,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5065=\"\",\"\",+VLOOKUP(+EOMONTH(+F5065,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5065=\"\",\"\",VLOOKUP(D5065,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5065=\"\",\"\",IF(A5065=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5065,-2)+15,Cenários!$A:$D,2,FALSE)>A5065,+VLOOKUP(+EOMONTH(+A5065,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5065,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5065=\"\",\"\",VLOOKUP(F5065,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5065=\"\",\"\",IF(WORKDAY(+A5065,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5065,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5066=\"\",\"\",+IF(+A5066=D5066,+E5066,((+G5066/E5066)^+((NETWORKDAYS(+D5066,A5066,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5066,F5066,Feriados!$A$2:$A$1058)-1))*E5066)))","v":""},{"$f":"IF(A5066=\"\",\"\",+IF(+A5066=D5066,+VLOOKUP(D5066,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5066,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5066=\"\",\"\",+VLOOKUP(+EOMONTH(+F5066,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5066=\"\",\"\",VLOOKUP(D5066,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5066=\"\",\"\",IF(A5066=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5066,-2)+15,Cenários!$A:$D,2,FALSE)>A5066,+VLOOKUP(+EOMONTH(+A5066,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5066,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5066=\"\",\"\",VLOOKUP(F5066,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5066=\"\",\"\",IF(WORKDAY(+A5066,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5066,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5067=\"\",\"\",+IF(+A5067=D5067,+E5067,((+G5067/E5067)^+((NETWORKDAYS(+D5067,A5067,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5067,F5067,Feriados!$A$2:$A$1058)-1))*E5067)))","v":""},{"$f":"IF(A5067=\"\",\"\",+IF(+A5067=D5067,+VLOOKUP(D5067,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5067,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5067=\"\",\"\",+VLOOKUP(+EOMONTH(+F5067,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5067=\"\",\"\",VLOOKUP(D5067,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5067=\"\",\"\",IF(A5067=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5067,-2)+15,Cenários!$A:$D,2,FALSE)>A5067,+VLOOKUP(+EOMONTH(+A5067,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5067,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5067=\"\",\"\",VLOOKUP(F5067,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5067=\"\",\"\",IF(WORKDAY(+A5067,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5067,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5068=\"\",\"\",+IF(+A5068=D5068,+E5068,((+G5068/E5068)^+((NETWORKDAYS(+D5068,A5068,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5068,F5068,Feriados!$A$2:$A$1058)-1))*E5068)))","v":""},{"$f":"IF(A5068=\"\",\"\",+IF(+A5068=D5068,+VLOOKUP(D5068,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5068,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5068=\"\",\"\",+VLOOKUP(+EOMONTH(+F5068,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5068=\"\",\"\",VLOOKUP(D5068,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5068=\"\",\"\",IF(A5068=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5068,-2)+15,Cenários!$A:$D,2,FALSE)>A5068,+VLOOKUP(+EOMONTH(+A5068,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5068,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5068=\"\",\"\",VLOOKUP(F5068,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5068=\"\",\"\",IF(WORKDAY(+A5068,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5068,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5069=\"\",\"\",+IF(+A5069=D5069,+E5069,((+G5069/E5069)^+((NETWORKDAYS(+D5069,A5069,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5069,F5069,Feriados!$A$2:$A$1058)-1))*E5069)))","v":""},{"$f":"IF(A5069=\"\",\"\",+IF(+A5069=D5069,+VLOOKUP(D5069,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5069,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5069=\"\",\"\",+VLOOKUP(+EOMONTH(+F5069,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5069=\"\",\"\",VLOOKUP(D5069,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5069=\"\",\"\",IF(A5069=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5069,-2)+15,Cenários!$A:$D,2,FALSE)>A5069,+VLOOKUP(+EOMONTH(+A5069,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5069,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5069=\"\",\"\",VLOOKUP(F5069,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5069=\"\",\"\",IF(WORKDAY(+A5069,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5069,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5070=\"\",\"\",+IF(+A5070=D5070,+E5070,((+G5070/E5070)^+((NETWORKDAYS(+D5070,A5070,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5070,F5070,Feriados!$A$2:$A$1058)-1))*E5070)))","v":""},{"$f":"IF(A5070=\"\",\"\",+IF(+A5070=D5070,+VLOOKUP(D5070,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5070,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5070=\"\",\"\",+VLOOKUP(+EOMONTH(+F5070,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5070=\"\",\"\",VLOOKUP(D5070,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5070=\"\",\"\",IF(A5070=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5070,-2)+15,Cenários!$A:$D,2,FALSE)>A5070,+VLOOKUP(+EOMONTH(+A5070,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5070,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5070=\"\",\"\",VLOOKUP(F5070,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5070=\"\",\"\",IF(WORKDAY(+A5070,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5070,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5071=\"\",\"\",+IF(+A5071=D5071,+E5071,((+G5071/E5071)^+((NETWORKDAYS(+D5071,A5071,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5071,F5071,Feriados!$A$2:$A$1058)-1))*E5071)))","v":""},{"$f":"IF(A5071=\"\",\"\",+IF(+A5071=D5071,+VLOOKUP(D5071,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5071,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5071=\"\",\"\",+VLOOKUP(+EOMONTH(+F5071,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5071=\"\",\"\",VLOOKUP(D5071,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5071=\"\",\"\",IF(A5071=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5071,-2)+15,Cenários!$A:$D,2,FALSE)>A5071,+VLOOKUP(+EOMONTH(+A5071,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5071,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5071=\"\",\"\",VLOOKUP(F5071,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5071=\"\",\"\",IF(WORKDAY(+A5071,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5071,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5072=\"\",\"\",+IF(+A5072=D5072,+E5072,((+G5072/E5072)^+((NETWORKDAYS(+D5072,A5072,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5072,F5072,Feriados!$A$2:$A$1058)-1))*E5072)))","v":""},{"$f":"IF(A5072=\"\",\"\",+IF(+A5072=D5072,+VLOOKUP(D5072,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5072,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5072=\"\",\"\",+VLOOKUP(+EOMONTH(+F5072,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5072=\"\",\"\",VLOOKUP(D5072,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5072=\"\",\"\",IF(A5072=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5072,-2)+15,Cenários!$A:$D,2,FALSE)>A5072,+VLOOKUP(+EOMONTH(+A5072,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5072,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5072=\"\",\"\",VLOOKUP(F5072,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5072=\"\",\"\",IF(WORKDAY(+A5072,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5072,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5073=\"\",\"\",+IF(+A5073=D5073,+E5073,((+G5073/E5073)^+((NETWORKDAYS(+D5073,A5073,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5073,F5073,Feriados!$A$2:$A$1058)-1))*E5073)))","v":""},{"$f":"IF(A5073=\"\",\"\",+IF(+A5073=D5073,+VLOOKUP(D5073,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5073,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5073=\"\",\"\",+VLOOKUP(+EOMONTH(+F5073,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5073=\"\",\"\",VLOOKUP(D5073,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5073=\"\",\"\",IF(A5073=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5073,-2)+15,Cenários!$A:$D,2,FALSE)>A5073,+VLOOKUP(+EOMONTH(+A5073,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5073,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5073=\"\",\"\",VLOOKUP(F5073,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5073=\"\",\"\",IF(WORKDAY(+A5073,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5073,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5074=\"\",\"\",+IF(+A5074=D5074,+E5074,((+G5074/E5074)^+((NETWORKDAYS(+D5074,A5074,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5074,F5074,Feriados!$A$2:$A$1058)-1))*E5074)))","v":""},{"$f":"IF(A5074=\"\",\"\",+IF(+A5074=D5074,+VLOOKUP(D5074,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5074,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5074=\"\",\"\",+VLOOKUP(+EOMONTH(+F5074,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5074=\"\",\"\",VLOOKUP(D5074,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5074=\"\",\"\",IF(A5074=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5074,-2)+15,Cenários!$A:$D,2,FALSE)>A5074,+VLOOKUP(+EOMONTH(+A5074,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5074,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5074=\"\",\"\",VLOOKUP(F5074,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5074=\"\",\"\",IF(WORKDAY(+A5074,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5074,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5075=\"\",\"\",+IF(+A5075=D5075,+E5075,((+G5075/E5075)^+((NETWORKDAYS(+D5075,A5075,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5075,F5075,Feriados!$A$2:$A$1058)-1))*E5075)))","v":""},{"$f":"IF(A5075=\"\",\"\",+IF(+A5075=D5075,+VLOOKUP(D5075,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5075,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5075=\"\",\"\",+VLOOKUP(+EOMONTH(+F5075,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5075=\"\",\"\",VLOOKUP(D5075,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5075=\"\",\"\",IF(A5075=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5075,-2)+15,Cenários!$A:$D,2,FALSE)>A5075,+VLOOKUP(+EOMONTH(+A5075,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5075,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5075=\"\",\"\",VLOOKUP(F5075,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5075=\"\",\"\",IF(WORKDAY(+A5075,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5075,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5076=\"\",\"\",+IF(+A5076=D5076,+E5076,((+G5076/E5076)^+((NETWORKDAYS(+D5076,A5076,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5076,F5076,Feriados!$A$2:$A$1058)-1))*E5076)))","v":""},{"$f":"IF(A5076=\"\",\"\",+IF(+A5076=D5076,+VLOOKUP(D5076,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5076,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5076=\"\",\"\",+VLOOKUP(+EOMONTH(+F5076,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5076=\"\",\"\",VLOOKUP(D5076,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5076=\"\",\"\",IF(A5076=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5076,-2)+15,Cenários!$A:$D,2,FALSE)>A5076,+VLOOKUP(+EOMONTH(+A5076,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5076,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5076=\"\",\"\",VLOOKUP(F5076,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5076=\"\",\"\",IF(WORKDAY(+A5076,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5076,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5077=\"\",\"\",+IF(+A5077=D5077,+E5077,((+G5077/E5077)^+((NETWORKDAYS(+D5077,A5077,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5077,F5077,Feriados!$A$2:$A$1058)-1))*E5077)))","v":""},{"$f":"IF(A5077=\"\",\"\",+IF(+A5077=D5077,+VLOOKUP(D5077,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5077,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5077=\"\",\"\",+VLOOKUP(+EOMONTH(+F5077,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5077=\"\",\"\",VLOOKUP(D5077,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5077=\"\",\"\",IF(A5077=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5077,-2)+15,Cenários!$A:$D,2,FALSE)>A5077,+VLOOKUP(+EOMONTH(+A5077,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5077,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5077=\"\",\"\",VLOOKUP(F5077,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5077=\"\",\"\",IF(WORKDAY(+A5077,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5077,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5078=\"\",\"\",+IF(+A5078=D5078,+E5078,((+G5078/E5078)^+((NETWORKDAYS(+D5078,A5078,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5078,F5078,Feriados!$A$2:$A$1058)-1))*E5078)))","v":""},{"$f":"IF(A5078=\"\",\"\",+IF(+A5078=D5078,+VLOOKUP(D5078,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5078,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5078=\"\",\"\",+VLOOKUP(+EOMONTH(+F5078,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5078=\"\",\"\",VLOOKUP(D5078,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5078=\"\",\"\",IF(A5078=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5078,-2)+15,Cenários!$A:$D,2,FALSE)>A5078,+VLOOKUP(+EOMONTH(+A5078,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5078,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5078=\"\",\"\",VLOOKUP(F5078,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5078=\"\",\"\",IF(WORKDAY(+A5078,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5078,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5079=\"\",\"\",+IF(+A5079=D5079,+E5079,((+G5079/E5079)^+((NETWORKDAYS(+D5079,A5079,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5079,F5079,Feriados!$A$2:$A$1058)-1))*E5079)))","v":""},{"$f":"IF(A5079=\"\",\"\",+IF(+A5079=D5079,+VLOOKUP(D5079,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5079,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5079=\"\",\"\",+VLOOKUP(+EOMONTH(+F5079,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5079=\"\",\"\",VLOOKUP(D5079,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5079=\"\",\"\",IF(A5079=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5079,-2)+15,Cenários!$A:$D,2,FALSE)>A5079,+VLOOKUP(+EOMONTH(+A5079,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5079,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5079=\"\",\"\",VLOOKUP(F5079,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5079=\"\",\"\",IF(WORKDAY(+A5079,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5079,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5080=\"\",\"\",+IF(+A5080=D5080,+E5080,((+G5080/E5080)^+((NETWORKDAYS(+D5080,A5080,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5080,F5080,Feriados!$A$2:$A$1058)-1))*E5080)))","v":""},{"$f":"IF(A5080=\"\",\"\",+IF(+A5080=D5080,+VLOOKUP(D5080,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5080,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5080=\"\",\"\",+VLOOKUP(+EOMONTH(+F5080,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5080=\"\",\"\",VLOOKUP(D5080,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5080=\"\",\"\",IF(A5080=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5080,-2)+15,Cenários!$A:$D,2,FALSE)>A5080,+VLOOKUP(+EOMONTH(+A5080,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5080,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5080=\"\",\"\",VLOOKUP(F5080,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5080=\"\",\"\",IF(WORKDAY(+A5080,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5080,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5081=\"\",\"\",+IF(+A5081=D5081,+E5081,((+G5081/E5081)^+((NETWORKDAYS(+D5081,A5081,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5081,F5081,Feriados!$A$2:$A$1058)-1))*E5081)))","v":""},{"$f":"IF(A5081=\"\",\"\",+IF(+A5081=D5081,+VLOOKUP(D5081,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5081,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5081=\"\",\"\",+VLOOKUP(+EOMONTH(+F5081,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5081=\"\",\"\",VLOOKUP(D5081,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5081=\"\",\"\",IF(A5081=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5081,-2)+15,Cenários!$A:$D,2,FALSE)>A5081,+VLOOKUP(+EOMONTH(+A5081,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5081,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5081=\"\",\"\",VLOOKUP(F5081,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5081=\"\",\"\",IF(WORKDAY(+A5081,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5081,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5082=\"\",\"\",+IF(+A5082=D5082,+E5082,((+G5082/E5082)^+((NETWORKDAYS(+D5082,A5082,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5082,F5082,Feriados!$A$2:$A$1058)-1))*E5082)))","v":""},{"$f":"IF(A5082=\"\",\"\",+IF(+A5082=D5082,+VLOOKUP(D5082,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5082,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5082=\"\",\"\",+VLOOKUP(+EOMONTH(+F5082,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5082=\"\",\"\",VLOOKUP(D5082,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5082=\"\",\"\",IF(A5082=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5082,-2)+15,Cenários!$A:$D,2,FALSE)>A5082,+VLOOKUP(+EOMONTH(+A5082,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5082,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5082=\"\",\"\",VLOOKUP(F5082,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5082=\"\",\"\",IF(WORKDAY(+A5082,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5082,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5083=\"\",\"\",+IF(+A5083=D5083,+E5083,((+G5083/E5083)^+((NETWORKDAYS(+D5083,A5083,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5083,F5083,Feriados!$A$2:$A$1058)-1))*E5083)))","v":""},{"$f":"IF(A5083=\"\",\"\",+IF(+A5083=D5083,+VLOOKUP(D5083,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5083,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5083=\"\",\"\",+VLOOKUP(+EOMONTH(+F5083,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5083=\"\",\"\",VLOOKUP(D5083,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5083=\"\",\"\",IF(A5083=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5083,-2)+15,Cenários!$A:$D,2,FALSE)>A5083,+VLOOKUP(+EOMONTH(+A5083,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5083,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5083=\"\",\"\",VLOOKUP(F5083,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5083=\"\",\"\",IF(WORKDAY(+A5083,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5083,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5084=\"\",\"\",+IF(+A5084=D5084,+E5084,((+G5084/E5084)^+((NETWORKDAYS(+D5084,A5084,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5084,F5084,Feriados!$A$2:$A$1058)-1))*E5084)))","v":""},{"$f":"IF(A5084=\"\",\"\",+IF(+A5084=D5084,+VLOOKUP(D5084,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5084,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5084=\"\",\"\",+VLOOKUP(+EOMONTH(+F5084,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5084=\"\",\"\",VLOOKUP(D5084,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5084=\"\",\"\",IF(A5084=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5084,-2)+15,Cenários!$A:$D,2,FALSE)>A5084,+VLOOKUP(+EOMONTH(+A5084,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5084,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5084=\"\",\"\",VLOOKUP(F5084,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5084=\"\",\"\",IF(WORKDAY(+A5084,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5084,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5085=\"\",\"\",+IF(+A5085=D5085,+E5085,((+G5085/E5085)^+((NETWORKDAYS(+D5085,A5085,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5085,F5085,Feriados!$A$2:$A$1058)-1))*E5085)))","v":""},{"$f":"IF(A5085=\"\",\"\",+IF(+A5085=D5085,+VLOOKUP(D5085,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5085,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5085=\"\",\"\",+VLOOKUP(+EOMONTH(+F5085,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5085=\"\",\"\",VLOOKUP(D5085,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5085=\"\",\"\",IF(A5085=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5085,-2)+15,Cenários!$A:$D,2,FALSE)>A5085,+VLOOKUP(+EOMONTH(+A5085,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5085,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5085=\"\",\"\",VLOOKUP(F5085,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5085=\"\",\"\",IF(WORKDAY(+A5085,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5085,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5086=\"\",\"\",+IF(+A5086=D5086,+E5086,((+G5086/E5086)^+((NETWORKDAYS(+D5086,A5086,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5086,F5086,Feriados!$A$2:$A$1058)-1))*E5086)))","v":""},{"$f":"IF(A5086=\"\",\"\",+IF(+A5086=D5086,+VLOOKUP(D5086,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5086,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5086=\"\",\"\",+VLOOKUP(+EOMONTH(+F5086,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5086=\"\",\"\",VLOOKUP(D5086,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5086=\"\",\"\",IF(A5086=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5086,-2)+15,Cenários!$A:$D,2,FALSE)>A5086,+VLOOKUP(+EOMONTH(+A5086,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5086,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5086=\"\",\"\",VLOOKUP(F5086,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5086=\"\",\"\",IF(WORKDAY(+A5086,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5086,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5087=\"\",\"\",+IF(+A5087=D5087,+E5087,((+G5087/E5087)^+((NETWORKDAYS(+D5087,A5087,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5087,F5087,Feriados!$A$2:$A$1058)-1))*E5087)))","v":""},{"$f":"IF(A5087=\"\",\"\",+IF(+A5087=D5087,+VLOOKUP(D5087,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5087,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5087=\"\",\"\",+VLOOKUP(+EOMONTH(+F5087,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5087=\"\",\"\",VLOOKUP(D5087,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5087=\"\",\"\",IF(A5087=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5087,-2)+15,Cenários!$A:$D,2,FALSE)>A5087,+VLOOKUP(+EOMONTH(+A5087,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5087,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5087=\"\",\"\",VLOOKUP(F5087,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5087=\"\",\"\",IF(WORKDAY(+A5087,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5087,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5088=\"\",\"\",+IF(+A5088=D5088,+E5088,((+G5088/E5088)^+((NETWORKDAYS(+D5088,A5088,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5088,F5088,Feriados!$A$2:$A$1058)-1))*E5088)))","v":""},{"$f":"IF(A5088=\"\",\"\",+IF(+A5088=D5088,+VLOOKUP(D5088,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5088,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5088=\"\",\"\",+VLOOKUP(+EOMONTH(+F5088,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5088=\"\",\"\",VLOOKUP(D5088,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5088=\"\",\"\",IF(A5088=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5088,-2)+15,Cenários!$A:$D,2,FALSE)>A5088,+VLOOKUP(+EOMONTH(+A5088,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5088,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5088=\"\",\"\",VLOOKUP(F5088,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5088=\"\",\"\",IF(WORKDAY(+A5088,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5088,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5089=\"\",\"\",+IF(+A5089=D5089,+E5089,((+G5089/E5089)^+((NETWORKDAYS(+D5089,A5089,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5089,F5089,Feriados!$A$2:$A$1058)-1))*E5089)))","v":""},{"$f":"IF(A5089=\"\",\"\",+IF(+A5089=D5089,+VLOOKUP(D5089,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5089,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5089=\"\",\"\",+VLOOKUP(+EOMONTH(+F5089,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5089=\"\",\"\",VLOOKUP(D5089,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5089=\"\",\"\",IF(A5089=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5089,-2)+15,Cenários!$A:$D,2,FALSE)>A5089,+VLOOKUP(+EOMONTH(+A5089,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5089,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5089=\"\",\"\",VLOOKUP(F5089,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5089=\"\",\"\",IF(WORKDAY(+A5089,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5089,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5090=\"\",\"\",+IF(+A5090=D5090,+E5090,((+G5090/E5090)^+((NETWORKDAYS(+D5090,A5090,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5090,F5090,Feriados!$A$2:$A$1058)-1))*E5090)))","v":""},{"$f":"IF(A5090=\"\",\"\",+IF(+A5090=D5090,+VLOOKUP(D5090,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5090,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5090=\"\",\"\",+VLOOKUP(+EOMONTH(+F5090,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5090=\"\",\"\",VLOOKUP(D5090,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5090=\"\",\"\",IF(A5090=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5090,-2)+15,Cenários!$A:$D,2,FALSE)>A5090,+VLOOKUP(+EOMONTH(+A5090,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5090,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5090=\"\",\"\",VLOOKUP(F5090,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5090=\"\",\"\",IF(WORKDAY(+A5090,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5090,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5091=\"\",\"\",+IF(+A5091=D5091,+E5091,((+G5091/E5091)^+((NETWORKDAYS(+D5091,A5091,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5091,F5091,Feriados!$A$2:$A$1058)-1))*E5091)))","v":""},{"$f":"IF(A5091=\"\",\"\",+IF(+A5091=D5091,+VLOOKUP(D5091,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5091,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5091=\"\",\"\",+VLOOKUP(+EOMONTH(+F5091,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5091=\"\",\"\",VLOOKUP(D5091,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5091=\"\",\"\",IF(A5091=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5091,-2)+15,Cenários!$A:$D,2,FALSE)>A5091,+VLOOKUP(+EOMONTH(+A5091,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5091,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5091=\"\",\"\",VLOOKUP(F5091,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5091=\"\",\"\",IF(WORKDAY(+A5091,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5091,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5092=\"\",\"\",+IF(+A5092=D5092,+E5092,((+G5092/E5092)^+((NETWORKDAYS(+D5092,A5092,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5092,F5092,Feriados!$A$2:$A$1058)-1))*E5092)))","v":""},{"$f":"IF(A5092=\"\",\"\",+IF(+A5092=D5092,+VLOOKUP(D5092,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5092,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5092=\"\",\"\",+VLOOKUP(+EOMONTH(+F5092,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5092=\"\",\"\",VLOOKUP(D5092,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5092=\"\",\"\",IF(A5092=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5092,-2)+15,Cenários!$A:$D,2,FALSE)>A5092,+VLOOKUP(+EOMONTH(+A5092,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5092,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5092=\"\",\"\",VLOOKUP(F5092,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5092=\"\",\"\",IF(WORKDAY(+A5092,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5092,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5093=\"\",\"\",+IF(+A5093=D5093,+E5093,((+G5093/E5093)^+((NETWORKDAYS(+D5093,A5093,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5093,F5093,Feriados!$A$2:$A$1058)-1))*E5093)))","v":""},{"$f":"IF(A5093=\"\",\"\",+IF(+A5093=D5093,+VLOOKUP(D5093,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5093,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5093=\"\",\"\",+VLOOKUP(+EOMONTH(+F5093,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5093=\"\",\"\",VLOOKUP(D5093,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5093=\"\",\"\",IF(A5093=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5093,-2)+15,Cenários!$A:$D,2,FALSE)>A5093,+VLOOKUP(+EOMONTH(+A5093,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5093,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5093=\"\",\"\",VLOOKUP(F5093,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5093=\"\",\"\",IF(WORKDAY(+A5093,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5093,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5094=\"\",\"\",+IF(+A5094=D5094,+E5094,((+G5094/E5094)^+((NETWORKDAYS(+D5094,A5094,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5094,F5094,Feriados!$A$2:$A$1058)-1))*E5094)))","v":""},{"$f":"IF(A5094=\"\",\"\",+IF(+A5094=D5094,+VLOOKUP(D5094,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5094,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5094=\"\",\"\",+VLOOKUP(+EOMONTH(+F5094,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5094=\"\",\"\",VLOOKUP(D5094,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5094=\"\",\"\",IF(A5094=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5094,-2)+15,Cenários!$A:$D,2,FALSE)>A5094,+VLOOKUP(+EOMONTH(+A5094,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5094,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5094=\"\",\"\",VLOOKUP(F5094,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5094=\"\",\"\",IF(WORKDAY(+A5094,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5094,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5095=\"\",\"\",+IF(+A5095=D5095,+E5095,((+G5095/E5095)^+((NETWORKDAYS(+D5095,A5095,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5095,F5095,Feriados!$A$2:$A$1058)-1))*E5095)))","v":""},{"$f":"IF(A5095=\"\",\"\",+IF(+A5095=D5095,+VLOOKUP(D5095,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5095,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5095=\"\",\"\",+VLOOKUP(+EOMONTH(+F5095,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5095=\"\",\"\",VLOOKUP(D5095,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5095=\"\",\"\",IF(A5095=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5095,-2)+15,Cenários!$A:$D,2,FALSE)>A5095,+VLOOKUP(+EOMONTH(+A5095,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5095,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5095=\"\",\"\",VLOOKUP(F5095,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5095=\"\",\"\",IF(WORKDAY(+A5095,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5095,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5096=\"\",\"\",+IF(+A5096=D5096,+E5096,((+G5096/E5096)^+((NETWORKDAYS(+D5096,A5096,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5096,F5096,Feriados!$A$2:$A$1058)-1))*E5096)))","v":""},{"$f":"IF(A5096=\"\",\"\",+IF(+A5096=D5096,+VLOOKUP(D5096,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5096,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5096=\"\",\"\",+VLOOKUP(+EOMONTH(+F5096,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5096=\"\",\"\",VLOOKUP(D5096,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5096=\"\",\"\",IF(A5096=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5096,-2)+15,Cenários!$A:$D,2,FALSE)>A5096,+VLOOKUP(+EOMONTH(+A5096,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5096,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5096=\"\",\"\",VLOOKUP(F5096,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5096=\"\",\"\",IF(WORKDAY(+A5096,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5096,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5097=\"\",\"\",+IF(+A5097=D5097,+E5097,((+G5097/E5097)^+((NETWORKDAYS(+D5097,A5097,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5097,F5097,Feriados!$A$2:$A$1058)-1))*E5097)))","v":""},{"$f":"IF(A5097=\"\",\"\",+IF(+A5097=D5097,+VLOOKUP(D5097,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5097,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5097=\"\",\"\",+VLOOKUP(+EOMONTH(+F5097,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5097=\"\",\"\",VLOOKUP(D5097,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5097=\"\",\"\",IF(A5097=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5097,-2)+15,Cenários!$A:$D,2,FALSE)>A5097,+VLOOKUP(+EOMONTH(+A5097,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5097,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5097=\"\",\"\",VLOOKUP(F5097,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5097=\"\",\"\",IF(WORKDAY(+A5097,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5097,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5098=\"\",\"\",+IF(+A5098=D5098,+E5098,((+G5098/E5098)^+((NETWORKDAYS(+D5098,A5098,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5098,F5098,Feriados!$A$2:$A$1058)-1))*E5098)))","v":""},{"$f":"IF(A5098=\"\",\"\",+IF(+A5098=D5098,+VLOOKUP(D5098,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5098,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5098=\"\",\"\",+VLOOKUP(+EOMONTH(+F5098,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5098=\"\",\"\",VLOOKUP(D5098,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5098=\"\",\"\",IF(A5098=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5098,-2)+15,Cenários!$A:$D,2,FALSE)>A5098,+VLOOKUP(+EOMONTH(+A5098,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5098,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5098=\"\",\"\",VLOOKUP(F5098,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5098=\"\",\"\",IF(WORKDAY(+A5098,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5098,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5099=\"\",\"\",+IF(+A5099=D5099,+E5099,((+G5099/E5099)^+((NETWORKDAYS(+D5099,A5099,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5099,F5099,Feriados!$A$2:$A$1058)-1))*E5099)))","v":""},{"$f":"IF(A5099=\"\",\"\",+IF(+A5099=D5099,+VLOOKUP(D5099,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5099,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5099=\"\",\"\",+VLOOKUP(+EOMONTH(+F5099,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5099=\"\",\"\",VLOOKUP(D5099,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5099=\"\",\"\",IF(A5099=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5099,-2)+15,Cenários!$A:$D,2,FALSE)>A5099,+VLOOKUP(+EOMONTH(+A5099,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5099,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5099=\"\",\"\",VLOOKUP(F5099,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5099=\"\",\"\",IF(WORKDAY(+A5099,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5099,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5100=\"\",\"\",+IF(+A5100=D5100,+E5100,((+G5100/E5100)^+((NETWORKDAYS(+D5100,A5100,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5100,F5100,Feriados!$A$2:$A$1058)-1))*E5100)))","v":""},{"$f":"IF(A5100=\"\",\"\",+IF(+A5100=D5100,+VLOOKUP(D5100,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5100,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5100=\"\",\"\",+VLOOKUP(+EOMONTH(+F5100,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5100=\"\",\"\",VLOOKUP(D5100,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5100=\"\",\"\",IF(A5100=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5100,-2)+15,Cenários!$A:$D,2,FALSE)>A5100,+VLOOKUP(+EOMONTH(+A5100,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5100,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5100=\"\",\"\",VLOOKUP(F5100,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5100=\"\",\"\",IF(WORKDAY(+A5100,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5100,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5101=\"\",\"\",+IF(+A5101=D5101,+E5101,((+G5101/E5101)^+((NETWORKDAYS(+D5101,A5101,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5101,F5101,Feriados!$A$2:$A$1058)-1))*E5101)))","v":""},{"$f":"IF(A5101=\"\",\"\",+IF(+A5101=D5101,+VLOOKUP(D5101,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5101,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5101=\"\",\"\",+VLOOKUP(+EOMONTH(+F5101,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5101=\"\",\"\",VLOOKUP(D5101,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5101=\"\",\"\",IF(A5101=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5101,-2)+15,Cenários!$A:$D,2,FALSE)>A5101,+VLOOKUP(+EOMONTH(+A5101,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5101,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5101=\"\",\"\",VLOOKUP(F5101,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5101=\"\",\"\",IF(WORKDAY(+A5101,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5101,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5102=\"\",\"\",+IF(+A5102=D5102,+E5102,((+G5102/E5102)^+((NETWORKDAYS(+D5102,A5102,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5102,F5102,Feriados!$A$2:$A$1058)-1))*E5102)))","v":""},{"$f":"IF(A5102=\"\",\"\",+IF(+A5102=D5102,+VLOOKUP(D5102,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5102,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5102=\"\",\"\",+VLOOKUP(+EOMONTH(+F5102,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5102=\"\",\"\",VLOOKUP(D5102,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5102=\"\",\"\",IF(A5102=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5102,-2)+15,Cenários!$A:$D,2,FALSE)>A5102,+VLOOKUP(+EOMONTH(+A5102,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5102,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5102=\"\",\"\",VLOOKUP(F5102,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5102=\"\",\"\",IF(WORKDAY(+A5102,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5102,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5103=\"\",\"\",+IF(+A5103=D5103,+E5103,((+G5103/E5103)^+((NETWORKDAYS(+D5103,A5103,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5103,F5103,Feriados!$A$2:$A$1058)-1))*E5103)))","v":""},{"$f":"IF(A5103=\"\",\"\",+IF(+A5103=D5103,+VLOOKUP(D5103,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5103,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5103=\"\",\"\",+VLOOKUP(+EOMONTH(+F5103,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5103=\"\",\"\",VLOOKUP(D5103,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5103=\"\",\"\",IF(A5103=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5103,-2)+15,Cenários!$A:$D,2,FALSE)>A5103,+VLOOKUP(+EOMONTH(+A5103,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5103,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5103=\"\",\"\",VLOOKUP(F5103,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5103=\"\",\"\",IF(WORKDAY(+A5103,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5103,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5104=\"\",\"\",+IF(+A5104=D5104,+E5104,((+G5104/E5104)^+((NETWORKDAYS(+D5104,A5104,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5104,F5104,Feriados!$A$2:$A$1058)-1))*E5104)))","v":""},{"$f":"IF(A5104=\"\",\"\",+IF(+A5104=D5104,+VLOOKUP(D5104,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5104,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5104=\"\",\"\",+VLOOKUP(+EOMONTH(+F5104,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5104=\"\",\"\",VLOOKUP(D5104,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5104=\"\",\"\",IF(A5104=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5104,-2)+15,Cenários!$A:$D,2,FALSE)>A5104,+VLOOKUP(+EOMONTH(+A5104,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5104,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5104=\"\",\"\",VLOOKUP(F5104,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5104=\"\",\"\",IF(WORKDAY(+A5104,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5104,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5105=\"\",\"\",+IF(+A5105=D5105,+E5105,((+G5105/E5105)^+((NETWORKDAYS(+D5105,A5105,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5105,F5105,Feriados!$A$2:$A$1058)-1))*E5105)))","v":""},{"$f":"IF(A5105=\"\",\"\",+IF(+A5105=D5105,+VLOOKUP(D5105,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5105,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5105=\"\",\"\",+VLOOKUP(+EOMONTH(+F5105,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5105=\"\",\"\",VLOOKUP(D5105,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5105=\"\",\"\",IF(A5105=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5105,-2)+15,Cenários!$A:$D,2,FALSE)>A5105,+VLOOKUP(+EOMONTH(+A5105,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5105,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5105=\"\",\"\",VLOOKUP(F5105,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5105=\"\",\"\",IF(WORKDAY(+A5105,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5105,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5106=\"\",\"\",+IF(+A5106=D5106,+E5106,((+G5106/E5106)^+((NETWORKDAYS(+D5106,A5106,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5106,F5106,Feriados!$A$2:$A$1058)-1))*E5106)))","v":""},{"$f":"IF(A5106=\"\",\"\",+IF(+A5106=D5106,+VLOOKUP(D5106,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5106,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5106=\"\",\"\",+VLOOKUP(+EOMONTH(+F5106,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5106=\"\",\"\",VLOOKUP(D5106,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5106=\"\",\"\",IF(A5106=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5106,-2)+15,Cenários!$A:$D,2,FALSE)>A5106,+VLOOKUP(+EOMONTH(+A5106,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5106,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5106=\"\",\"\",VLOOKUP(F5106,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5106=\"\",\"\",IF(WORKDAY(+A5106,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5106,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5107=\"\",\"\",+IF(+A5107=D5107,+E5107,((+G5107/E5107)^+((NETWORKDAYS(+D5107,A5107,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5107,F5107,Feriados!$A$2:$A$1058)-1))*E5107)))","v":""},{"$f":"IF(A5107=\"\",\"\",+IF(+A5107=D5107,+VLOOKUP(D5107,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5107,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5107=\"\",\"\",+VLOOKUP(+EOMONTH(+F5107,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5107=\"\",\"\",VLOOKUP(D5107,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5107=\"\",\"\",IF(A5107=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5107,-2)+15,Cenários!$A:$D,2,FALSE)>A5107,+VLOOKUP(+EOMONTH(+A5107,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5107,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5107=\"\",\"\",VLOOKUP(F5107,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5107=\"\",\"\",IF(WORKDAY(+A5107,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5107,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5108=\"\",\"\",+IF(+A5108=D5108,+E5108,((+G5108/E5108)^+((NETWORKDAYS(+D5108,A5108,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5108,F5108,Feriados!$A$2:$A$1058)-1))*E5108)))","v":""},{"$f":"IF(A5108=\"\",\"\",+IF(+A5108=D5108,+VLOOKUP(D5108,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5108,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5108=\"\",\"\",+VLOOKUP(+EOMONTH(+F5108,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5108=\"\",\"\",VLOOKUP(D5108,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5108=\"\",\"\",IF(A5108=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5108,-2)+15,Cenários!$A:$D,2,FALSE)>A5108,+VLOOKUP(+EOMONTH(+A5108,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5108,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5108=\"\",\"\",VLOOKUP(F5108,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5108=\"\",\"\",IF(WORKDAY(+A5108,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5108,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5109=\"\",\"\",+IF(+A5109=D5109,+E5109,((+G5109/E5109)^+((NETWORKDAYS(+D5109,A5109,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5109,F5109,Feriados!$A$2:$A$1058)-1))*E5109)))","v":""},{"$f":"IF(A5109=\"\",\"\",+IF(+A5109=D5109,+VLOOKUP(D5109,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5109,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5109=\"\",\"\",+VLOOKUP(+EOMONTH(+F5109,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5109=\"\",\"\",VLOOKUP(D5109,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5109=\"\",\"\",IF(A5109=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5109,-2)+15,Cenários!$A:$D,2,FALSE)>A5109,+VLOOKUP(+EOMONTH(+A5109,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5109,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5109=\"\",\"\",VLOOKUP(F5109,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5109=\"\",\"\",IF(WORKDAY(+A5109,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5109,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5110=\"\",\"\",+IF(+A5110=D5110,+E5110,((+G5110/E5110)^+((NETWORKDAYS(+D5110,A5110,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5110,F5110,Feriados!$A$2:$A$1058)-1))*E5110)))","v":""},{"$f":"IF(A5110=\"\",\"\",+IF(+A5110=D5110,+VLOOKUP(D5110,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5110,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5110=\"\",\"\",+VLOOKUP(+EOMONTH(+F5110,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5110=\"\",\"\",VLOOKUP(D5110,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5110=\"\",\"\",IF(A5110=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5110,-2)+15,Cenários!$A:$D,2,FALSE)>A5110,+VLOOKUP(+EOMONTH(+A5110,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5110,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5110=\"\",\"\",VLOOKUP(F5110,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5110=\"\",\"\",IF(WORKDAY(+A5110,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5110,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5111=\"\",\"\",+IF(+A5111=D5111,+E5111,((+G5111/E5111)^+((NETWORKDAYS(+D5111,A5111,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5111,F5111,Feriados!$A$2:$A$1058)-1))*E5111)))","v":""},{"$f":"IF(A5111=\"\",\"\",+IF(+A5111=D5111,+VLOOKUP(D5111,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5111,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5111=\"\",\"\",+VLOOKUP(+EOMONTH(+F5111,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5111=\"\",\"\",VLOOKUP(D5111,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5111=\"\",\"\",IF(A5111=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5111,-2)+15,Cenários!$A:$D,2,FALSE)>A5111,+VLOOKUP(+EOMONTH(+A5111,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5111,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5111=\"\",\"\",VLOOKUP(F5111,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5111=\"\",\"\",IF(WORKDAY(+A5111,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5111,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5112=\"\",\"\",+IF(+A5112=D5112,+E5112,((+G5112/E5112)^+((NETWORKDAYS(+D5112,A5112,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5112,F5112,Feriados!$A$2:$A$1058)-1))*E5112)))","v":""},{"$f":"IF(A5112=\"\",\"\",+IF(+A5112=D5112,+VLOOKUP(D5112,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5112,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5112=\"\",\"\",+VLOOKUP(+EOMONTH(+F5112,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5112=\"\",\"\",VLOOKUP(D5112,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5112=\"\",\"\",IF(A5112=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5112,-2)+15,Cenários!$A:$D,2,FALSE)>A5112,+VLOOKUP(+EOMONTH(+A5112,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5112,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5112=\"\",\"\",VLOOKUP(F5112,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5112=\"\",\"\",IF(WORKDAY(+A5112,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5112,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5113=\"\",\"\",+IF(+A5113=D5113,+E5113,((+G5113/E5113)^+((NETWORKDAYS(+D5113,A5113,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5113,F5113,Feriados!$A$2:$A$1058)-1))*E5113)))","v":""},{"$f":"IF(A5113=\"\",\"\",+IF(+A5113=D5113,+VLOOKUP(D5113,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5113,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5113=\"\",\"\",+VLOOKUP(+EOMONTH(+F5113,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5113=\"\",\"\",VLOOKUP(D5113,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5113=\"\",\"\",IF(A5113=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5113,-2)+15,Cenários!$A:$D,2,FALSE)>A5113,+VLOOKUP(+EOMONTH(+A5113,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5113,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5113=\"\",\"\",VLOOKUP(F5113,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5113=\"\",\"\",IF(WORKDAY(+A5113,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5113,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5114=\"\",\"\",+IF(+A5114=D5114,+E5114,((+G5114/E5114)^+((NETWORKDAYS(+D5114,A5114,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5114,F5114,Feriados!$A$2:$A$1058)-1))*E5114)))","v":""},{"$f":"IF(A5114=\"\",\"\",+IF(+A5114=D5114,+VLOOKUP(D5114,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5114,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5114=\"\",\"\",+VLOOKUP(+EOMONTH(+F5114,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5114=\"\",\"\",VLOOKUP(D5114,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5114=\"\",\"\",IF(A5114=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5114,-2)+15,Cenários!$A:$D,2,FALSE)>A5114,+VLOOKUP(+EOMONTH(+A5114,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5114,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5114=\"\",\"\",VLOOKUP(F5114,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5114=\"\",\"\",IF(WORKDAY(+A5114,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5114,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5115=\"\",\"\",+IF(+A5115=D5115,+E5115,((+G5115/E5115)^+((NETWORKDAYS(+D5115,A5115,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5115,F5115,Feriados!$A$2:$A$1058)-1))*E5115)))","v":""},{"$f":"IF(A5115=\"\",\"\",+IF(+A5115=D5115,+VLOOKUP(D5115,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5115,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5115=\"\",\"\",+VLOOKUP(+EOMONTH(+F5115,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5115=\"\",\"\",VLOOKUP(D5115,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5115=\"\",\"\",IF(A5115=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5115,-2)+15,Cenários!$A:$D,2,FALSE)>A5115,+VLOOKUP(+EOMONTH(+A5115,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5115,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5115=\"\",\"\",VLOOKUP(F5115,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5115=\"\",\"\",IF(WORKDAY(+A5115,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5115,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5116=\"\",\"\",+IF(+A5116=D5116,+E5116,((+G5116/E5116)^+((NETWORKDAYS(+D5116,A5116,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5116,F5116,Feriados!$A$2:$A$1058)-1))*E5116)))","v":""},{"$f":"IF(A5116=\"\",\"\",+IF(+A5116=D5116,+VLOOKUP(D5116,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5116,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5116=\"\",\"\",+VLOOKUP(+EOMONTH(+F5116,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5116=\"\",\"\",VLOOKUP(D5116,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5116=\"\",\"\",IF(A5116=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5116,-2)+15,Cenários!$A:$D,2,FALSE)>A5116,+VLOOKUP(+EOMONTH(+A5116,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5116,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5116=\"\",\"\",VLOOKUP(F5116,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5116=\"\",\"\",IF(WORKDAY(+A5116,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5116,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5117=\"\",\"\",+IF(+A5117=D5117,+E5117,((+G5117/E5117)^+((NETWORKDAYS(+D5117,A5117,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5117,F5117,Feriados!$A$2:$A$1058)-1))*E5117)))","v":""},{"$f":"IF(A5117=\"\",\"\",+IF(+A5117=D5117,+VLOOKUP(D5117,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5117,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5117=\"\",\"\",+VLOOKUP(+EOMONTH(+F5117,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5117=\"\",\"\",VLOOKUP(D5117,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5117=\"\",\"\",IF(A5117=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5117,-2)+15,Cenários!$A:$D,2,FALSE)>A5117,+VLOOKUP(+EOMONTH(+A5117,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5117,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5117=\"\",\"\",VLOOKUP(F5117,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5117=\"\",\"\",IF(WORKDAY(+A5117,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5117,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5118=\"\",\"\",+IF(+A5118=D5118,+E5118,((+G5118/E5118)^+((NETWORKDAYS(+D5118,A5118,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5118,F5118,Feriados!$A$2:$A$1058)-1))*E5118)))","v":""},{"$f":"IF(A5118=\"\",\"\",+IF(+A5118=D5118,+VLOOKUP(D5118,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5118,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5118=\"\",\"\",+VLOOKUP(+EOMONTH(+F5118,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5118=\"\",\"\",VLOOKUP(D5118,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5118=\"\",\"\",IF(A5118=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5118,-2)+15,Cenários!$A:$D,2,FALSE)>A5118,+VLOOKUP(+EOMONTH(+A5118,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5118,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5118=\"\",\"\",VLOOKUP(F5118,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5118=\"\",\"\",IF(WORKDAY(+A5118,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5118,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5119=\"\",\"\",+IF(+A5119=D5119,+E5119,((+G5119/E5119)^+((NETWORKDAYS(+D5119,A5119,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5119,F5119,Feriados!$A$2:$A$1058)-1))*E5119)))","v":""},{"$f":"IF(A5119=\"\",\"\",+IF(+A5119=D5119,+VLOOKUP(D5119,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5119,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5119=\"\",\"\",+VLOOKUP(+EOMONTH(+F5119,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5119=\"\",\"\",VLOOKUP(D5119,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5119=\"\",\"\",IF(A5119=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5119,-2)+15,Cenários!$A:$D,2,FALSE)>A5119,+VLOOKUP(+EOMONTH(+A5119,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5119,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5119=\"\",\"\",VLOOKUP(F5119,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5119=\"\",\"\",IF(WORKDAY(+A5119,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5119,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5120=\"\",\"\",+IF(+A5120=D5120,+E5120,((+G5120/E5120)^+((NETWORKDAYS(+D5120,A5120,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5120,F5120,Feriados!$A$2:$A$1058)-1))*E5120)))","v":""},{"$f":"IF(A5120=\"\",\"\",+IF(+A5120=D5120,+VLOOKUP(D5120,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5120,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5120=\"\",\"\",+VLOOKUP(+EOMONTH(+F5120,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5120=\"\",\"\",VLOOKUP(D5120,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5120=\"\",\"\",IF(A5120=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5120,-2)+15,Cenários!$A:$D,2,FALSE)>A5120,+VLOOKUP(+EOMONTH(+A5120,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5120,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5120=\"\",\"\",VLOOKUP(F5120,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5120=\"\",\"\",IF(WORKDAY(+A5120,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5120,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5121=\"\",\"\",+IF(+A5121=D5121,+E5121,((+G5121/E5121)^+((NETWORKDAYS(+D5121,A5121,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5121,F5121,Feriados!$A$2:$A$1058)-1))*E5121)))","v":""},{"$f":"IF(A5121=\"\",\"\",+IF(+A5121=D5121,+VLOOKUP(D5121,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5121,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5121=\"\",\"\",+VLOOKUP(+EOMONTH(+F5121,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5121=\"\",\"\",VLOOKUP(D5121,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5121=\"\",\"\",IF(A5121=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5121,-2)+15,Cenários!$A:$D,2,FALSE)>A5121,+VLOOKUP(+EOMONTH(+A5121,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5121,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5121=\"\",\"\",VLOOKUP(F5121,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5121=\"\",\"\",IF(WORKDAY(+A5121,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5121,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5122=\"\",\"\",+IF(+A5122=D5122,+E5122,((+G5122/E5122)^+((NETWORKDAYS(+D5122,A5122,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5122,F5122,Feriados!$A$2:$A$1058)-1))*E5122)))","v":""},{"$f":"IF(A5122=\"\",\"\",+IF(+A5122=D5122,+VLOOKUP(D5122,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5122,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5122=\"\",\"\",+VLOOKUP(+EOMONTH(+F5122,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5122=\"\",\"\",VLOOKUP(D5122,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5122=\"\",\"\",IF(A5122=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5122,-2)+15,Cenários!$A:$D,2,FALSE)>A5122,+VLOOKUP(+EOMONTH(+A5122,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5122,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5122=\"\",\"\",VLOOKUP(F5122,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5122=\"\",\"\",IF(WORKDAY(+A5122,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5122,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5123=\"\",\"\",+IF(+A5123=D5123,+E5123,((+G5123/E5123)^+((NETWORKDAYS(+D5123,A5123,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5123,F5123,Feriados!$A$2:$A$1058)-1))*E5123)))","v":""},{"$f":"IF(A5123=\"\",\"\",+IF(+A5123=D5123,+VLOOKUP(D5123,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5123,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5123=\"\",\"\",+VLOOKUP(+EOMONTH(+F5123,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5123=\"\",\"\",VLOOKUP(D5123,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5123=\"\",\"\",IF(A5123=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5123,-2)+15,Cenários!$A:$D,2,FALSE)>A5123,+VLOOKUP(+EOMONTH(+A5123,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5123,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5123=\"\",\"\",VLOOKUP(F5123,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5123=\"\",\"\",IF(WORKDAY(+A5123,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5123,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5124=\"\",\"\",+IF(+A5124=D5124,+E5124,((+G5124/E5124)^+((NETWORKDAYS(+D5124,A5124,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5124,F5124,Feriados!$A$2:$A$1058)-1))*E5124)))","v":""},{"$f":"IF(A5124=\"\",\"\",+IF(+A5124=D5124,+VLOOKUP(D5124,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5124,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5124=\"\",\"\",+VLOOKUP(+EOMONTH(+F5124,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5124=\"\",\"\",VLOOKUP(D5124,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5124=\"\",\"\",IF(A5124=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5124,-2)+15,Cenários!$A:$D,2,FALSE)>A5124,+VLOOKUP(+EOMONTH(+A5124,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5124,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5124=\"\",\"\",VLOOKUP(F5124,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5124=\"\",\"\",IF(WORKDAY(+A5124,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5124,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5125=\"\",\"\",+IF(+A5125=D5125,+E5125,((+G5125/E5125)^+((NETWORKDAYS(+D5125,A5125,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5125,F5125,Feriados!$A$2:$A$1058)-1))*E5125)))","v":""},{"$f":"IF(A5125=\"\",\"\",+IF(+A5125=D5125,+VLOOKUP(D5125,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5125,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5125=\"\",\"\",+VLOOKUP(+EOMONTH(+F5125,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5125=\"\",\"\",VLOOKUP(D5125,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5125=\"\",\"\",IF(A5125=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5125,-2)+15,Cenários!$A:$D,2,FALSE)>A5125,+VLOOKUP(+EOMONTH(+A5125,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5125,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5125=\"\",\"\",VLOOKUP(F5125,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5125=\"\",\"\",IF(WORKDAY(+A5125,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5125,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5126=\"\",\"\",+IF(+A5126=D5126,+E5126,((+G5126/E5126)^+((NETWORKDAYS(+D5126,A5126,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5126,F5126,Feriados!$A$2:$A$1058)-1))*E5126)))","v":""},{"$f":"IF(A5126=\"\",\"\",+IF(+A5126=D5126,+VLOOKUP(D5126,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5126,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5126=\"\",\"\",+VLOOKUP(+EOMONTH(+F5126,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5126=\"\",\"\",VLOOKUP(D5126,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5126=\"\",\"\",IF(A5126=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5126,-2)+15,Cenários!$A:$D,2,FALSE)>A5126,+VLOOKUP(+EOMONTH(+A5126,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5126,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5126=\"\",\"\",VLOOKUP(F5126,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5126=\"\",\"\",IF(WORKDAY(+A5126,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5126,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5127=\"\",\"\",+IF(+A5127=D5127,+E5127,((+G5127/E5127)^+((NETWORKDAYS(+D5127,A5127,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5127,F5127,Feriados!$A$2:$A$1058)-1))*E5127)))","v":""},{"$f":"IF(A5127=\"\",\"\",+IF(+A5127=D5127,+VLOOKUP(D5127,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5127,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5127=\"\",\"\",+VLOOKUP(+EOMONTH(+F5127,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5127=\"\",\"\",VLOOKUP(D5127,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5127=\"\",\"\",IF(A5127=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5127,-2)+15,Cenários!$A:$D,2,FALSE)>A5127,+VLOOKUP(+EOMONTH(+A5127,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5127,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5127=\"\",\"\",VLOOKUP(F5127,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5127=\"\",\"\",IF(WORKDAY(+A5127,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5127,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5128=\"\",\"\",+IF(+A5128=D5128,+E5128,((+G5128/E5128)^+((NETWORKDAYS(+D5128,A5128,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5128,F5128,Feriados!$A$2:$A$1058)-1))*E5128)))","v":""},{"$f":"IF(A5128=\"\",\"\",+IF(+A5128=D5128,+VLOOKUP(D5128,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5128,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5128=\"\",\"\",+VLOOKUP(+EOMONTH(+F5128,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5128=\"\",\"\",VLOOKUP(D5128,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5128=\"\",\"\",IF(A5128=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5128,-2)+15,Cenários!$A:$D,2,FALSE)>A5128,+VLOOKUP(+EOMONTH(+A5128,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5128,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5128=\"\",\"\",VLOOKUP(F5128,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5128=\"\",\"\",IF(WORKDAY(+A5128,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5128,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5129=\"\",\"\",+IF(+A5129=D5129,+E5129,((+G5129/E5129)^+((NETWORKDAYS(+D5129,A5129,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5129,F5129,Feriados!$A$2:$A$1058)-1))*E5129)))","v":""},{"$f":"IF(A5129=\"\",\"\",+IF(+A5129=D5129,+VLOOKUP(D5129,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5129,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5129=\"\",\"\",+VLOOKUP(+EOMONTH(+F5129,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5129=\"\",\"\",VLOOKUP(D5129,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5129=\"\",\"\",IF(A5129=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5129,-2)+15,Cenários!$A:$D,2,FALSE)>A5129,+VLOOKUP(+EOMONTH(+A5129,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5129,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5129=\"\",\"\",VLOOKUP(F5129,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5129=\"\",\"\",IF(WORKDAY(+A5129,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5129,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5130=\"\",\"\",+IF(+A5130=D5130,+E5130,((+G5130/E5130)^+((NETWORKDAYS(+D5130,A5130,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5130,F5130,Feriados!$A$2:$A$1058)-1))*E5130)))","v":""},{"$f":"IF(A5130=\"\",\"\",+IF(+A5130=D5130,+VLOOKUP(D5130,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5130,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5130=\"\",\"\",+VLOOKUP(+EOMONTH(+F5130,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5130=\"\",\"\",VLOOKUP(D5130,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5130=\"\",\"\",IF(A5130=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5130,-2)+15,Cenários!$A:$D,2,FALSE)>A5130,+VLOOKUP(+EOMONTH(+A5130,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5130,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5130=\"\",\"\",VLOOKUP(F5130,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5130=\"\",\"\",IF(WORKDAY(+A5130,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5130,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5131=\"\",\"\",+IF(+A5131=D5131,+E5131,((+G5131/E5131)^+((NETWORKDAYS(+D5131,A5131,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5131,F5131,Feriados!$A$2:$A$1058)-1))*E5131)))","v":""},{"$f":"IF(A5131=\"\",\"\",+IF(+A5131=D5131,+VLOOKUP(D5131,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5131,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5131=\"\",\"\",+VLOOKUP(+EOMONTH(+F5131,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5131=\"\",\"\",VLOOKUP(D5131,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5131=\"\",\"\",IF(A5131=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5131,-2)+15,Cenários!$A:$D,2,FALSE)>A5131,+VLOOKUP(+EOMONTH(+A5131,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5131,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5131=\"\",\"\",VLOOKUP(F5131,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5131=\"\",\"\",IF(WORKDAY(+A5131,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5131,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5132=\"\",\"\",+IF(+A5132=D5132,+E5132,((+G5132/E5132)^+((NETWORKDAYS(+D5132,A5132,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5132,F5132,Feriados!$A$2:$A$1058)-1))*E5132)))","v":""},{"$f":"IF(A5132=\"\",\"\",+IF(+A5132=D5132,+VLOOKUP(D5132,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5132,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5132=\"\",\"\",+VLOOKUP(+EOMONTH(+F5132,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5132=\"\",\"\",VLOOKUP(D5132,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5132=\"\",\"\",IF(A5132=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5132,-2)+15,Cenários!$A:$D,2,FALSE)>A5132,+VLOOKUP(+EOMONTH(+A5132,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5132,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5132=\"\",\"\",VLOOKUP(F5132,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5132=\"\",\"\",IF(WORKDAY(+A5132,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5132,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5133=\"\",\"\",+IF(+A5133=D5133,+E5133,((+G5133/E5133)^+((NETWORKDAYS(+D5133,A5133,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5133,F5133,Feriados!$A$2:$A$1058)-1))*E5133)))","v":""},{"$f":"IF(A5133=\"\",\"\",+IF(+A5133=D5133,+VLOOKUP(D5133,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5133,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5133=\"\",\"\",+VLOOKUP(+EOMONTH(+F5133,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5133=\"\",\"\",VLOOKUP(D5133,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5133=\"\",\"\",IF(A5133=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5133,-2)+15,Cenários!$A:$D,2,FALSE)>A5133,+VLOOKUP(+EOMONTH(+A5133,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5133,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5133=\"\",\"\",VLOOKUP(F5133,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5133=\"\",\"\",IF(WORKDAY(+A5133,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5133,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5134=\"\",\"\",+IF(+A5134=D5134,+E5134,((+G5134/E5134)^+((NETWORKDAYS(+D5134,A5134,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5134,F5134,Feriados!$A$2:$A$1058)-1))*E5134)))","v":""},{"$f":"IF(A5134=\"\",\"\",+IF(+A5134=D5134,+VLOOKUP(D5134,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5134,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5134=\"\",\"\",+VLOOKUP(+EOMONTH(+F5134,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5134=\"\",\"\",VLOOKUP(D5134,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5134=\"\",\"\",IF(A5134=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5134,-2)+15,Cenários!$A:$D,2,FALSE)>A5134,+VLOOKUP(+EOMONTH(+A5134,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5134,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5134=\"\",\"\",VLOOKUP(F5134,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5134=\"\",\"\",IF(WORKDAY(+A5134,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5134,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5135=\"\",\"\",+IF(+A5135=D5135,+E5135,((+G5135/E5135)^+((NETWORKDAYS(+D5135,A5135,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5135,F5135,Feriados!$A$2:$A$1058)-1))*E5135)))","v":""},{"$f":"IF(A5135=\"\",\"\",+IF(+A5135=D5135,+VLOOKUP(D5135,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5135,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5135=\"\",\"\",+VLOOKUP(+EOMONTH(+F5135,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5135=\"\",\"\",VLOOKUP(D5135,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5135=\"\",\"\",IF(A5135=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5135,-2)+15,Cenários!$A:$D,2,FALSE)>A5135,+VLOOKUP(+EOMONTH(+A5135,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5135,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5135=\"\",\"\",VLOOKUP(F5135,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5135=\"\",\"\",IF(WORKDAY(+A5135,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5135,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5136=\"\",\"\",+IF(+A5136=D5136,+E5136,((+G5136/E5136)^+((NETWORKDAYS(+D5136,A5136,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5136,F5136,Feriados!$A$2:$A$1058)-1))*E5136)))","v":""},{"$f":"IF(A5136=\"\",\"\",+IF(+A5136=D5136,+VLOOKUP(D5136,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5136,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5136=\"\",\"\",+VLOOKUP(+EOMONTH(+F5136,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5136=\"\",\"\",VLOOKUP(D5136,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5136=\"\",\"\",IF(A5136=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5136,-2)+15,Cenários!$A:$D,2,FALSE)>A5136,+VLOOKUP(+EOMONTH(+A5136,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5136,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5136=\"\",\"\",VLOOKUP(F5136,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5136=\"\",\"\",IF(WORKDAY(+A5136,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5136,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5137=\"\",\"\",+IF(+A5137=D5137,+E5137,((+G5137/E5137)^+((NETWORKDAYS(+D5137,A5137,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5137,F5137,Feriados!$A$2:$A$1058)-1))*E5137)))","v":""},{"$f":"IF(A5137=\"\",\"\",+IF(+A5137=D5137,+VLOOKUP(D5137,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5137,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5137=\"\",\"\",+VLOOKUP(+EOMONTH(+F5137,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5137=\"\",\"\",VLOOKUP(D5137,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5137=\"\",\"\",IF(A5137=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5137,-2)+15,Cenários!$A:$D,2,FALSE)>A5137,+VLOOKUP(+EOMONTH(+A5137,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5137,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5137=\"\",\"\",VLOOKUP(F5137,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5137=\"\",\"\",IF(WORKDAY(+A5137,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5137,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5138=\"\",\"\",+IF(+A5138=D5138,+E5138,((+G5138/E5138)^+((NETWORKDAYS(+D5138,A5138,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5138,F5138,Feriados!$A$2:$A$1058)-1))*E5138)))","v":""},{"$f":"IF(A5138=\"\",\"\",+IF(+A5138=D5138,+VLOOKUP(D5138,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5138,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5138=\"\",\"\",+VLOOKUP(+EOMONTH(+F5138,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5138=\"\",\"\",VLOOKUP(D5138,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5138=\"\",\"\",IF(A5138=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5138,-2)+15,Cenários!$A:$D,2,FALSE)>A5138,+VLOOKUP(+EOMONTH(+A5138,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5138,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5138=\"\",\"\",VLOOKUP(F5138,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5138=\"\",\"\",IF(WORKDAY(+A5138,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5138,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5139=\"\",\"\",+IF(+A5139=D5139,+E5139,((+G5139/E5139)^+((NETWORKDAYS(+D5139,A5139,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5139,F5139,Feriados!$A$2:$A$1058)-1))*E5139)))","v":""},{"$f":"IF(A5139=\"\",\"\",+IF(+A5139=D5139,+VLOOKUP(D5139,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5139,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5139=\"\",\"\",+VLOOKUP(+EOMONTH(+F5139,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5139=\"\",\"\",VLOOKUP(D5139,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5139=\"\",\"\",IF(A5139=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5139,-2)+15,Cenários!$A:$D,2,FALSE)>A5139,+VLOOKUP(+EOMONTH(+A5139,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5139,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5139=\"\",\"\",VLOOKUP(F5139,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5139=\"\",\"\",IF(WORKDAY(+A5139,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5139,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5140=\"\",\"\",+IF(+A5140=D5140,+E5140,((+G5140/E5140)^+((NETWORKDAYS(+D5140,A5140,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5140,F5140,Feriados!$A$2:$A$1058)-1))*E5140)))","v":""},{"$f":"IF(A5140=\"\",\"\",+IF(+A5140=D5140,+VLOOKUP(D5140,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5140,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5140=\"\",\"\",+VLOOKUP(+EOMONTH(+F5140,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5140=\"\",\"\",VLOOKUP(D5140,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5140=\"\",\"\",IF(A5140=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5140,-2)+15,Cenários!$A:$D,2,FALSE)>A5140,+VLOOKUP(+EOMONTH(+A5140,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5140,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5140=\"\",\"\",VLOOKUP(F5140,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5140=\"\",\"\",IF(WORKDAY(+A5140,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5140,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5141=\"\",\"\",+IF(+A5141=D5141,+E5141,((+G5141/E5141)^+((NETWORKDAYS(+D5141,A5141,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5141,F5141,Feriados!$A$2:$A$1058)-1))*E5141)))","v":""},{"$f":"IF(A5141=\"\",\"\",+IF(+A5141=D5141,+VLOOKUP(D5141,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5141,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5141=\"\",\"\",+VLOOKUP(+EOMONTH(+F5141,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5141=\"\",\"\",VLOOKUP(D5141,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5141=\"\",\"\",IF(A5141=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5141,-2)+15,Cenários!$A:$D,2,FALSE)>A5141,+VLOOKUP(+EOMONTH(+A5141,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5141,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5141=\"\",\"\",VLOOKUP(F5141,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5141=\"\",\"\",IF(WORKDAY(+A5141,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5141,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5142=\"\",\"\",+IF(+A5142=D5142,+E5142,((+G5142/E5142)^+((NETWORKDAYS(+D5142,A5142,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5142,F5142,Feriados!$A$2:$A$1058)-1))*E5142)))","v":""},{"$f":"IF(A5142=\"\",\"\",+IF(+A5142=D5142,+VLOOKUP(D5142,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5142,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5142=\"\",\"\",+VLOOKUP(+EOMONTH(+F5142,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5142=\"\",\"\",VLOOKUP(D5142,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5142=\"\",\"\",IF(A5142=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5142,-2)+15,Cenários!$A:$D,2,FALSE)>A5142,+VLOOKUP(+EOMONTH(+A5142,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5142,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5142=\"\",\"\",VLOOKUP(F5142,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5142=\"\",\"\",IF(WORKDAY(+A5142,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5142,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5143=\"\",\"\",+IF(+A5143=D5143,+E5143,((+G5143/E5143)^+((NETWORKDAYS(+D5143,A5143,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5143,F5143,Feriados!$A$2:$A$1058)-1))*E5143)))","v":""},{"$f":"IF(A5143=\"\",\"\",+IF(+A5143=D5143,+VLOOKUP(D5143,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5143,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5143=\"\",\"\",+VLOOKUP(+EOMONTH(+F5143,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5143=\"\",\"\",VLOOKUP(D5143,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5143=\"\",\"\",IF(A5143=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5143,-2)+15,Cenários!$A:$D,2,FALSE)>A5143,+VLOOKUP(+EOMONTH(+A5143,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5143,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5143=\"\",\"\",VLOOKUP(F5143,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5143=\"\",\"\",IF(WORKDAY(+A5143,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5143,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5144=\"\",\"\",+IF(+A5144=D5144,+E5144,((+G5144/E5144)^+((NETWORKDAYS(+D5144,A5144,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5144,F5144,Feriados!$A$2:$A$1058)-1))*E5144)))","v":""},{"$f":"IF(A5144=\"\",\"\",+IF(+A5144=D5144,+VLOOKUP(D5144,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5144,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5144=\"\",\"\",+VLOOKUP(+EOMONTH(+F5144,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5144=\"\",\"\",VLOOKUP(D5144,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5144=\"\",\"\",IF(A5144=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5144,-2)+15,Cenários!$A:$D,2,FALSE)>A5144,+VLOOKUP(+EOMONTH(+A5144,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5144,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5144=\"\",\"\",VLOOKUP(F5144,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5144=\"\",\"\",IF(WORKDAY(+A5144,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5144,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5145=\"\",\"\",+IF(+A5145=D5145,+E5145,((+G5145/E5145)^+((NETWORKDAYS(+D5145,A5145,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5145,F5145,Feriados!$A$2:$A$1058)-1))*E5145)))","v":""},{"$f":"IF(A5145=\"\",\"\",+IF(+A5145=D5145,+VLOOKUP(D5145,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5145,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5145=\"\",\"\",+VLOOKUP(+EOMONTH(+F5145,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5145=\"\",\"\",VLOOKUP(D5145,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5145=\"\",\"\",IF(A5145=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5145,-2)+15,Cenários!$A:$D,2,FALSE)>A5145,+VLOOKUP(+EOMONTH(+A5145,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5145,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5145=\"\",\"\",VLOOKUP(F5145,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5145=\"\",\"\",IF(WORKDAY(+A5145,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5145,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5146=\"\",\"\",+IF(+A5146=D5146,+E5146,((+G5146/E5146)^+((NETWORKDAYS(+D5146,A5146,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5146,F5146,Feriados!$A$2:$A$1058)-1))*E5146)))","v":""},{"$f":"IF(A5146=\"\",\"\",+IF(+A5146=D5146,+VLOOKUP(D5146,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5146,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5146=\"\",\"\",+VLOOKUP(+EOMONTH(+F5146,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5146=\"\",\"\",VLOOKUP(D5146,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5146=\"\",\"\",IF(A5146=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5146,-2)+15,Cenários!$A:$D,2,FALSE)>A5146,+VLOOKUP(+EOMONTH(+A5146,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5146,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5146=\"\",\"\",VLOOKUP(F5146,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5146=\"\",\"\",IF(WORKDAY(+A5146,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5146,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5147=\"\",\"\",+IF(+A5147=D5147,+E5147,((+G5147/E5147)^+((NETWORKDAYS(+D5147,A5147,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5147,F5147,Feriados!$A$2:$A$1058)-1))*E5147)))","v":""},{"$f":"IF(A5147=\"\",\"\",+IF(+A5147=D5147,+VLOOKUP(D5147,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5147,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5147=\"\",\"\",+VLOOKUP(+EOMONTH(+F5147,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5147=\"\",\"\",VLOOKUP(D5147,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5147=\"\",\"\",IF(A5147=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5147,-2)+15,Cenários!$A:$D,2,FALSE)>A5147,+VLOOKUP(+EOMONTH(+A5147,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5147,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5147=\"\",\"\",VLOOKUP(F5147,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5147=\"\",\"\",IF(WORKDAY(+A5147,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5147,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5148=\"\",\"\",+IF(+A5148=D5148,+E5148,((+G5148/E5148)^+((NETWORKDAYS(+D5148,A5148,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5148,F5148,Feriados!$A$2:$A$1058)-1))*E5148)))","v":""},{"$f":"IF(A5148=\"\",\"\",+IF(+A5148=D5148,+VLOOKUP(D5148,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5148,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5148=\"\",\"\",+VLOOKUP(+EOMONTH(+F5148,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5148=\"\",\"\",VLOOKUP(D5148,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5148=\"\",\"\",IF(A5148=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5148,-2)+15,Cenários!$A:$D,2,FALSE)>A5148,+VLOOKUP(+EOMONTH(+A5148,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5148,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5148=\"\",\"\",VLOOKUP(F5148,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5148=\"\",\"\",IF(WORKDAY(+A5148,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5148,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5149=\"\",\"\",+IF(+A5149=D5149,+E5149,((+G5149/E5149)^+((NETWORKDAYS(+D5149,A5149,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5149,F5149,Feriados!$A$2:$A$1058)-1))*E5149)))","v":""},{"$f":"IF(A5149=\"\",\"\",+IF(+A5149=D5149,+VLOOKUP(D5149,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5149,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5149=\"\",\"\",+VLOOKUP(+EOMONTH(+F5149,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5149=\"\",\"\",VLOOKUP(D5149,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5149=\"\",\"\",IF(A5149=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5149,-2)+15,Cenários!$A:$D,2,FALSE)>A5149,+VLOOKUP(+EOMONTH(+A5149,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5149,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5149=\"\",\"\",VLOOKUP(F5149,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5149=\"\",\"\",IF(WORKDAY(+A5149,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5149,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5150=\"\",\"\",+IF(+A5150=D5150,+E5150,((+G5150/E5150)^+((NETWORKDAYS(+D5150,A5150,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5150,F5150,Feriados!$A$2:$A$1058)-1))*E5150)))","v":""},{"$f":"IF(A5150=\"\",\"\",+IF(+A5150=D5150,+VLOOKUP(D5150,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5150,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5150=\"\",\"\",+VLOOKUP(+EOMONTH(+F5150,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5150=\"\",\"\",VLOOKUP(D5150,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5150=\"\",\"\",IF(A5150=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5150,-2)+15,Cenários!$A:$D,2,FALSE)>A5150,+VLOOKUP(+EOMONTH(+A5150,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5150,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5150=\"\",\"\",VLOOKUP(F5150,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5150=\"\",\"\",IF(WORKDAY(+A5150,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5150,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5151=\"\",\"\",+IF(+A5151=D5151,+E5151,((+G5151/E5151)^+((NETWORKDAYS(+D5151,A5151,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5151,F5151,Feriados!$A$2:$A$1058)-1))*E5151)))","v":""},{"$f":"IF(A5151=\"\",\"\",+IF(+A5151=D5151,+VLOOKUP(D5151,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5151,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5151=\"\",\"\",+VLOOKUP(+EOMONTH(+F5151,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5151=\"\",\"\",VLOOKUP(D5151,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5151=\"\",\"\",IF(A5151=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5151,-2)+15,Cenários!$A:$D,2,FALSE)>A5151,+VLOOKUP(+EOMONTH(+A5151,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5151,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5151=\"\",\"\",VLOOKUP(F5151,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5151=\"\",\"\",IF(WORKDAY(+A5151,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5151,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5152=\"\",\"\",+IF(+A5152=D5152,+E5152,((+G5152/E5152)^+((NETWORKDAYS(+D5152,A5152,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5152,F5152,Feriados!$A$2:$A$1058)-1))*E5152)))","v":""},{"$f":"IF(A5152=\"\",\"\",+IF(+A5152=D5152,+VLOOKUP(D5152,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5152,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5152=\"\",\"\",+VLOOKUP(+EOMONTH(+F5152,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5152=\"\",\"\",VLOOKUP(D5152,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5152=\"\",\"\",IF(A5152=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5152,-2)+15,Cenários!$A:$D,2,FALSE)>A5152,+VLOOKUP(+EOMONTH(+A5152,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5152,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5152=\"\",\"\",VLOOKUP(F5152,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5152=\"\",\"\",IF(WORKDAY(+A5152,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5152,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5153=\"\",\"\",+IF(+A5153=D5153,+E5153,((+G5153/E5153)^+((NETWORKDAYS(+D5153,A5153,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5153,F5153,Feriados!$A$2:$A$1058)-1))*E5153)))","v":""},{"$f":"IF(A5153=\"\",\"\",+IF(+A5153=D5153,+VLOOKUP(D5153,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5153,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5153=\"\",\"\",+VLOOKUP(+EOMONTH(+F5153,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5153=\"\",\"\",VLOOKUP(D5153,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5153=\"\",\"\",IF(A5153=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5153,-2)+15,Cenários!$A:$D,2,FALSE)>A5153,+VLOOKUP(+EOMONTH(+A5153,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5153,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5153=\"\",\"\",VLOOKUP(F5153,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5153=\"\",\"\",IF(WORKDAY(+A5153,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5153,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5154=\"\",\"\",+IF(+A5154=D5154,+E5154,((+G5154/E5154)^+((NETWORKDAYS(+D5154,A5154,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5154,F5154,Feriados!$A$2:$A$1058)-1))*E5154)))","v":""},{"$f":"IF(A5154=\"\",\"\",+IF(+A5154=D5154,+VLOOKUP(D5154,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5154,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5154=\"\",\"\",+VLOOKUP(+EOMONTH(+F5154,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5154=\"\",\"\",VLOOKUP(D5154,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5154=\"\",\"\",IF(A5154=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5154,-2)+15,Cenários!$A:$D,2,FALSE)>A5154,+VLOOKUP(+EOMONTH(+A5154,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5154,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5154=\"\",\"\",VLOOKUP(F5154,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5154=\"\",\"\",IF(WORKDAY(+A5154,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5154,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5155=\"\",\"\",+IF(+A5155=D5155,+E5155,((+G5155/E5155)^+((NETWORKDAYS(+D5155,A5155,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5155,F5155,Feriados!$A$2:$A$1058)-1))*E5155)))","v":""},{"$f":"IF(A5155=\"\",\"\",+IF(+A5155=D5155,+VLOOKUP(D5155,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5155,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5155=\"\",\"\",+VLOOKUP(+EOMONTH(+F5155,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5155=\"\",\"\",VLOOKUP(D5155,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5155=\"\",\"\",IF(A5155=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5155,-2)+15,Cenários!$A:$D,2,FALSE)>A5155,+VLOOKUP(+EOMONTH(+A5155,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5155,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5155=\"\",\"\",VLOOKUP(F5155,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5155=\"\",\"\",IF(WORKDAY(+A5155,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5155,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5156=\"\",\"\",+IF(+A5156=D5156,+E5156,((+G5156/E5156)^+((NETWORKDAYS(+D5156,A5156,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5156,F5156,Feriados!$A$2:$A$1058)-1))*E5156)))","v":""},{"$f":"IF(A5156=\"\",\"\",+IF(+A5156=D5156,+VLOOKUP(D5156,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5156,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5156=\"\",\"\",+VLOOKUP(+EOMONTH(+F5156,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5156=\"\",\"\",VLOOKUP(D5156,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5156=\"\",\"\",IF(A5156=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5156,-2)+15,Cenários!$A:$D,2,FALSE)>A5156,+VLOOKUP(+EOMONTH(+A5156,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5156,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5156=\"\",\"\",VLOOKUP(F5156,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5156=\"\",\"\",IF(WORKDAY(+A5156,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5156,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5157=\"\",\"\",+IF(+A5157=D5157,+E5157,((+G5157/E5157)^+((NETWORKDAYS(+D5157,A5157,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5157,F5157,Feriados!$A$2:$A$1058)-1))*E5157)))","v":""},{"$f":"IF(A5157=\"\",\"\",+IF(+A5157=D5157,+VLOOKUP(D5157,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5157,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5157=\"\",\"\",+VLOOKUP(+EOMONTH(+F5157,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5157=\"\",\"\",VLOOKUP(D5157,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5157=\"\",\"\",IF(A5157=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5157,-2)+15,Cenários!$A:$D,2,FALSE)>A5157,+VLOOKUP(+EOMONTH(+A5157,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5157,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5157=\"\",\"\",VLOOKUP(F5157,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5157=\"\",\"\",IF(WORKDAY(+A5157,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5157,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5158=\"\",\"\",+IF(+A5158=D5158,+E5158,((+G5158/E5158)^+((NETWORKDAYS(+D5158,A5158,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5158,F5158,Feriados!$A$2:$A$1058)-1))*E5158)))","v":""},{"$f":"IF(A5158=\"\",\"\",+IF(+A5158=D5158,+VLOOKUP(D5158,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5158,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5158=\"\",\"\",+VLOOKUP(+EOMONTH(+F5158,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5158=\"\",\"\",VLOOKUP(D5158,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5158=\"\",\"\",IF(A5158=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5158,-2)+15,Cenários!$A:$D,2,FALSE)>A5158,+VLOOKUP(+EOMONTH(+A5158,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5158,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5158=\"\",\"\",VLOOKUP(F5158,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5158=\"\",\"\",IF(WORKDAY(+A5158,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5158,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5159=\"\",\"\",+IF(+A5159=D5159,+E5159,((+G5159/E5159)^+((NETWORKDAYS(+D5159,A5159,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5159,F5159,Feriados!$A$2:$A$1058)-1))*E5159)))","v":""},{"$f":"IF(A5159=\"\",\"\",+IF(+A5159=D5159,+VLOOKUP(D5159,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5159,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5159=\"\",\"\",+VLOOKUP(+EOMONTH(+F5159,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5159=\"\",\"\",VLOOKUP(D5159,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5159=\"\",\"\",IF(A5159=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5159,-2)+15,Cenários!$A:$D,2,FALSE)>A5159,+VLOOKUP(+EOMONTH(+A5159,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5159,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5159=\"\",\"\",VLOOKUP(F5159,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5159=\"\",\"\",IF(WORKDAY(+A5159,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5159,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5160=\"\",\"\",+IF(+A5160=D5160,+E5160,((+G5160/E5160)^+((NETWORKDAYS(+D5160,A5160,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5160,F5160,Feriados!$A$2:$A$1058)-1))*E5160)))","v":""},{"$f":"IF(A5160=\"\",\"\",+IF(+A5160=D5160,+VLOOKUP(D5160,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5160,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5160=\"\",\"\",+VLOOKUP(+EOMONTH(+F5160,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5160=\"\",\"\",VLOOKUP(D5160,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5160=\"\",\"\",IF(A5160=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5160,-2)+15,Cenários!$A:$D,2,FALSE)>A5160,+VLOOKUP(+EOMONTH(+A5160,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5160,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5160=\"\",\"\",VLOOKUP(F5160,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5160=\"\",\"\",IF(WORKDAY(+A5160,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5160,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5161=\"\",\"\",+IF(+A5161=D5161,+E5161,((+G5161/E5161)^+((NETWORKDAYS(+D5161,A5161,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5161,F5161,Feriados!$A$2:$A$1058)-1))*E5161)))","v":""},{"$f":"IF(A5161=\"\",\"\",+IF(+A5161=D5161,+VLOOKUP(D5161,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5161,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5161=\"\",\"\",+VLOOKUP(+EOMONTH(+F5161,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5161=\"\",\"\",VLOOKUP(D5161,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5161=\"\",\"\",IF(A5161=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5161,-2)+15,Cenários!$A:$D,2,FALSE)>A5161,+VLOOKUP(+EOMONTH(+A5161,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5161,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5161=\"\",\"\",VLOOKUP(F5161,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5161=\"\",\"\",IF(WORKDAY(+A5161,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5161,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5162=\"\",\"\",+IF(+A5162=D5162,+E5162,((+G5162/E5162)^+((NETWORKDAYS(+D5162,A5162,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5162,F5162,Feriados!$A$2:$A$1058)-1))*E5162)))","v":""},{"$f":"IF(A5162=\"\",\"\",+IF(+A5162=D5162,+VLOOKUP(D5162,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5162,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5162=\"\",\"\",+VLOOKUP(+EOMONTH(+F5162,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5162=\"\",\"\",VLOOKUP(D5162,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5162=\"\",\"\",IF(A5162=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5162,-2)+15,Cenários!$A:$D,2,FALSE)>A5162,+VLOOKUP(+EOMONTH(+A5162,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5162,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5162=\"\",\"\",VLOOKUP(F5162,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5162=\"\",\"\",IF(WORKDAY(+A5162,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5162,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5163=\"\",\"\",+IF(+A5163=D5163,+E5163,((+G5163/E5163)^+((NETWORKDAYS(+D5163,A5163,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5163,F5163,Feriados!$A$2:$A$1058)-1))*E5163)))","v":""},{"$f":"IF(A5163=\"\",\"\",+IF(+A5163=D5163,+VLOOKUP(D5163,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5163,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5163=\"\",\"\",+VLOOKUP(+EOMONTH(+F5163,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5163=\"\",\"\",VLOOKUP(D5163,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5163=\"\",\"\",IF(A5163=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5163,-2)+15,Cenários!$A:$D,2,FALSE)>A5163,+VLOOKUP(+EOMONTH(+A5163,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5163,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5163=\"\",\"\",VLOOKUP(F5163,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5163=\"\",\"\",IF(WORKDAY(+A5163,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5163,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5164=\"\",\"\",+IF(+A5164=D5164,+E5164,((+G5164/E5164)^+((NETWORKDAYS(+D5164,A5164,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5164,F5164,Feriados!$A$2:$A$1058)-1))*E5164)))","v":""},{"$f":"IF(A5164=\"\",\"\",+IF(+A5164=D5164,+VLOOKUP(D5164,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5164,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5164=\"\",\"\",+VLOOKUP(+EOMONTH(+F5164,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5164=\"\",\"\",VLOOKUP(D5164,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5164=\"\",\"\",IF(A5164=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5164,-2)+15,Cenários!$A:$D,2,FALSE)>A5164,+VLOOKUP(+EOMONTH(+A5164,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5164,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5164=\"\",\"\",VLOOKUP(F5164,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5164=\"\",\"\",IF(WORKDAY(+A5164,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5164,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5165=\"\",\"\",+IF(+A5165=D5165,+E5165,((+G5165/E5165)^+((NETWORKDAYS(+D5165,A5165,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5165,F5165,Feriados!$A$2:$A$1058)-1))*E5165)))","v":""},{"$f":"IF(A5165=\"\",\"\",+IF(+A5165=D5165,+VLOOKUP(D5165,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5165,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5165=\"\",\"\",+VLOOKUP(+EOMONTH(+F5165,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5165=\"\",\"\",VLOOKUP(D5165,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5165=\"\",\"\",IF(A5165=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5165,-2)+15,Cenários!$A:$D,2,FALSE)>A5165,+VLOOKUP(+EOMONTH(+A5165,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5165,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5165=\"\",\"\",VLOOKUP(F5165,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5165=\"\",\"\",IF(WORKDAY(+A5165,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5165,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5166=\"\",\"\",+IF(+A5166=D5166,+E5166,((+G5166/E5166)^+((NETWORKDAYS(+D5166,A5166,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5166,F5166,Feriados!$A$2:$A$1058)-1))*E5166)))","v":""},{"$f":"IF(A5166=\"\",\"\",+IF(+A5166=D5166,+VLOOKUP(D5166,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5166,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5166=\"\",\"\",+VLOOKUP(+EOMONTH(+F5166,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5166=\"\",\"\",VLOOKUP(D5166,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5166=\"\",\"\",IF(A5166=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5166,-2)+15,Cenários!$A:$D,2,FALSE)>A5166,+VLOOKUP(+EOMONTH(+A5166,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5166,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5166=\"\",\"\",VLOOKUP(F5166,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5166=\"\",\"\",IF(WORKDAY(+A5166,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5166,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5167=\"\",\"\",+IF(+A5167=D5167,+E5167,((+G5167/E5167)^+((NETWORKDAYS(+D5167,A5167,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5167,F5167,Feriados!$A$2:$A$1058)-1))*E5167)))","v":""},{"$f":"IF(A5167=\"\",\"\",+IF(+A5167=D5167,+VLOOKUP(D5167,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5167,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5167=\"\",\"\",+VLOOKUP(+EOMONTH(+F5167,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5167=\"\",\"\",VLOOKUP(D5167,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5167=\"\",\"\",IF(A5167=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5167,-2)+15,Cenários!$A:$D,2,FALSE)>A5167,+VLOOKUP(+EOMONTH(+A5167,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5167,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5167=\"\",\"\",VLOOKUP(F5167,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5167=\"\",\"\",IF(WORKDAY(+A5167,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5167,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5168=\"\",\"\",+IF(+A5168=D5168,+E5168,((+G5168/E5168)^+((NETWORKDAYS(+D5168,A5168,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5168,F5168,Feriados!$A$2:$A$1058)-1))*E5168)))","v":""},{"$f":"IF(A5168=\"\",\"\",+IF(+A5168=D5168,+VLOOKUP(D5168,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5168,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5168=\"\",\"\",+VLOOKUP(+EOMONTH(+F5168,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5168=\"\",\"\",VLOOKUP(D5168,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5168=\"\",\"\",IF(A5168=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5168,-2)+15,Cenários!$A:$D,2,FALSE)>A5168,+VLOOKUP(+EOMONTH(+A5168,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5168,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5168=\"\",\"\",VLOOKUP(F5168,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5168=\"\",\"\",IF(WORKDAY(+A5168,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5168,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5169=\"\",\"\",+IF(+A5169=D5169,+E5169,((+G5169/E5169)^+((NETWORKDAYS(+D5169,A5169,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5169,F5169,Feriados!$A$2:$A$1058)-1))*E5169)))","v":""},{"$f":"IF(A5169=\"\",\"\",+IF(+A5169=D5169,+VLOOKUP(D5169,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5169,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5169=\"\",\"\",+VLOOKUP(+EOMONTH(+F5169,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5169=\"\",\"\",VLOOKUP(D5169,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5169=\"\",\"\",IF(A5169=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5169,-2)+15,Cenários!$A:$D,2,FALSE)>A5169,+VLOOKUP(+EOMONTH(+A5169,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5169,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5169=\"\",\"\",VLOOKUP(F5169,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5169=\"\",\"\",IF(WORKDAY(+A5169,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5169,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5170=\"\",\"\",+IF(+A5170=D5170,+E5170,((+G5170/E5170)^+((NETWORKDAYS(+D5170,A5170,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5170,F5170,Feriados!$A$2:$A$1058)-1))*E5170)))","v":""},{"$f":"IF(A5170=\"\",\"\",+IF(+A5170=D5170,+VLOOKUP(D5170,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5170,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5170=\"\",\"\",+VLOOKUP(+EOMONTH(+F5170,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5170=\"\",\"\",VLOOKUP(D5170,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5170=\"\",\"\",IF(A5170=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5170,-2)+15,Cenários!$A:$D,2,FALSE)>A5170,+VLOOKUP(+EOMONTH(+A5170,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5170,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5170=\"\",\"\",VLOOKUP(F5170,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5170=\"\",\"\",IF(WORKDAY(+A5170,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5170,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5171=\"\",\"\",+IF(+A5171=D5171,+E5171,((+G5171/E5171)^+((NETWORKDAYS(+D5171,A5171,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5171,F5171,Feriados!$A$2:$A$1058)-1))*E5171)))","v":""},{"$f":"IF(A5171=\"\",\"\",+IF(+A5171=D5171,+VLOOKUP(D5171,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5171,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5171=\"\",\"\",+VLOOKUP(+EOMONTH(+F5171,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5171=\"\",\"\",VLOOKUP(D5171,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5171=\"\",\"\",IF(A5171=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5171,-2)+15,Cenários!$A:$D,2,FALSE)>A5171,+VLOOKUP(+EOMONTH(+A5171,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5171,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5171=\"\",\"\",VLOOKUP(F5171,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5171=\"\",\"\",IF(WORKDAY(+A5171,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5171,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5172=\"\",\"\",+IF(+A5172=D5172,+E5172,((+G5172/E5172)^+((NETWORKDAYS(+D5172,A5172,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5172,F5172,Feriados!$A$2:$A$1058)-1))*E5172)))","v":""},{"$f":"IF(A5172=\"\",\"\",+IF(+A5172=D5172,+VLOOKUP(D5172,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5172,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5172=\"\",\"\",+VLOOKUP(+EOMONTH(+F5172,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5172=\"\",\"\",VLOOKUP(D5172,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5172=\"\",\"\",IF(A5172=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5172,-2)+15,Cenários!$A:$D,2,FALSE)>A5172,+VLOOKUP(+EOMONTH(+A5172,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5172,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5172=\"\",\"\",VLOOKUP(F5172,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5172=\"\",\"\",IF(WORKDAY(+A5172,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5172,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5173=\"\",\"\",+IF(+A5173=D5173,+E5173,((+G5173/E5173)^+((NETWORKDAYS(+D5173,A5173,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5173,F5173,Feriados!$A$2:$A$1058)-1))*E5173)))","v":""},{"$f":"IF(A5173=\"\",\"\",+IF(+A5173=D5173,+VLOOKUP(D5173,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5173,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5173=\"\",\"\",+VLOOKUP(+EOMONTH(+F5173,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5173=\"\",\"\",VLOOKUP(D5173,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5173=\"\",\"\",IF(A5173=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5173,-2)+15,Cenários!$A:$D,2,FALSE)>A5173,+VLOOKUP(+EOMONTH(+A5173,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5173,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5173=\"\",\"\",VLOOKUP(F5173,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5173=\"\",\"\",IF(WORKDAY(+A5173,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5173,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5174=\"\",\"\",+IF(+A5174=D5174,+E5174,((+G5174/E5174)^+((NETWORKDAYS(+D5174,A5174,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5174,F5174,Feriados!$A$2:$A$1058)-1))*E5174)))","v":""},{"$f":"IF(A5174=\"\",\"\",+IF(+A5174=D5174,+VLOOKUP(D5174,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5174,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5174=\"\",\"\",+VLOOKUP(+EOMONTH(+F5174,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5174=\"\",\"\",VLOOKUP(D5174,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5174=\"\",\"\",IF(A5174=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5174,-2)+15,Cenários!$A:$D,2,FALSE)>A5174,+VLOOKUP(+EOMONTH(+A5174,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5174,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5174=\"\",\"\",VLOOKUP(F5174,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5174=\"\",\"\",IF(WORKDAY(+A5174,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5174,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5175=\"\",\"\",+IF(+A5175=D5175,+E5175,((+G5175/E5175)^+((NETWORKDAYS(+D5175,A5175,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5175,F5175,Feriados!$A$2:$A$1058)-1))*E5175)))","v":""},{"$f":"IF(A5175=\"\",\"\",+IF(+A5175=D5175,+VLOOKUP(D5175,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5175,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5175=\"\",\"\",+VLOOKUP(+EOMONTH(+F5175,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5175=\"\",\"\",VLOOKUP(D5175,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5175=\"\",\"\",IF(A5175=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5175,-2)+15,Cenários!$A:$D,2,FALSE)>A5175,+VLOOKUP(+EOMONTH(+A5175,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5175,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5175=\"\",\"\",VLOOKUP(F5175,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5175=\"\",\"\",IF(WORKDAY(+A5175,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5175,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5176=\"\",\"\",+IF(+A5176=D5176,+E5176,((+G5176/E5176)^+((NETWORKDAYS(+D5176,A5176,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5176,F5176,Feriados!$A$2:$A$1058)-1))*E5176)))","v":""},{"$f":"IF(A5176=\"\",\"\",+IF(+A5176=D5176,+VLOOKUP(D5176,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5176,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5176=\"\",\"\",+VLOOKUP(+EOMONTH(+F5176,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5176=\"\",\"\",VLOOKUP(D5176,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5176=\"\",\"\",IF(A5176=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5176,-2)+15,Cenários!$A:$D,2,FALSE)>A5176,+VLOOKUP(+EOMONTH(+A5176,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5176,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5176=\"\",\"\",VLOOKUP(F5176,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5176=\"\",\"\",IF(WORKDAY(+A5176,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5176,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5177=\"\",\"\",+IF(+A5177=D5177,+E5177,((+G5177/E5177)^+((NETWORKDAYS(+D5177,A5177,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5177,F5177,Feriados!$A$2:$A$1058)-1))*E5177)))","v":""},{"$f":"IF(A5177=\"\",\"\",+IF(+A5177=D5177,+VLOOKUP(D5177,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5177,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5177=\"\",\"\",+VLOOKUP(+EOMONTH(+F5177,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5177=\"\",\"\",VLOOKUP(D5177,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5177=\"\",\"\",IF(A5177=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5177,-2)+15,Cenários!$A:$D,2,FALSE)>A5177,+VLOOKUP(+EOMONTH(+A5177,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5177,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5177=\"\",\"\",VLOOKUP(F5177,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5177=\"\",\"\",IF(WORKDAY(+A5177,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5177,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5178=\"\",\"\",+IF(+A5178=D5178,+E5178,((+G5178/E5178)^+((NETWORKDAYS(+D5178,A5178,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5178,F5178,Feriados!$A$2:$A$1058)-1))*E5178)))","v":""},{"$f":"IF(A5178=\"\",\"\",+IF(+A5178=D5178,+VLOOKUP(D5178,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5178,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5178=\"\",\"\",+VLOOKUP(+EOMONTH(+F5178,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5178=\"\",\"\",VLOOKUP(D5178,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5178=\"\",\"\",IF(A5178=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5178,-2)+15,Cenários!$A:$D,2,FALSE)>A5178,+VLOOKUP(+EOMONTH(+A5178,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5178,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5178=\"\",\"\",VLOOKUP(F5178,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5178=\"\",\"\",IF(WORKDAY(+A5178,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5178,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5179=\"\",\"\",+IF(+A5179=D5179,+E5179,((+G5179/E5179)^+((NETWORKDAYS(+D5179,A5179,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5179,F5179,Feriados!$A$2:$A$1058)-1))*E5179)))","v":""},{"$f":"IF(A5179=\"\",\"\",+IF(+A5179=D5179,+VLOOKUP(D5179,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5179,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5179=\"\",\"\",+VLOOKUP(+EOMONTH(+F5179,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5179=\"\",\"\",VLOOKUP(D5179,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5179=\"\",\"\",IF(A5179=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5179,-2)+15,Cenários!$A:$D,2,FALSE)>A5179,+VLOOKUP(+EOMONTH(+A5179,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5179,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5179=\"\",\"\",VLOOKUP(F5179,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5179=\"\",\"\",IF(WORKDAY(+A5179,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5179,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5180=\"\",\"\",+IF(+A5180=D5180,+E5180,((+G5180/E5180)^+((NETWORKDAYS(+D5180,A5180,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5180,F5180,Feriados!$A$2:$A$1058)-1))*E5180)))","v":""},{"$f":"IF(A5180=\"\",\"\",+IF(+A5180=D5180,+VLOOKUP(D5180,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5180,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5180=\"\",\"\",+VLOOKUP(+EOMONTH(+F5180,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5180=\"\",\"\",VLOOKUP(D5180,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5180=\"\",\"\",IF(A5180=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5180,-2)+15,Cenários!$A:$D,2,FALSE)>A5180,+VLOOKUP(+EOMONTH(+A5180,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5180,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5180=\"\",\"\",VLOOKUP(F5180,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5180=\"\",\"\",IF(WORKDAY(+A5180,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5180,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5181=\"\",\"\",+IF(+A5181=D5181,+E5181,((+G5181/E5181)^+((NETWORKDAYS(+D5181,A5181,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5181,F5181,Feriados!$A$2:$A$1058)-1))*E5181)))","v":""},{"$f":"IF(A5181=\"\",\"\",+IF(+A5181=D5181,+VLOOKUP(D5181,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5181,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5181=\"\",\"\",+VLOOKUP(+EOMONTH(+F5181,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5181=\"\",\"\",VLOOKUP(D5181,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5181=\"\",\"\",IF(A5181=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5181,-2)+15,Cenários!$A:$D,2,FALSE)>A5181,+VLOOKUP(+EOMONTH(+A5181,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5181,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5181=\"\",\"\",VLOOKUP(F5181,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5181=\"\",\"\",IF(WORKDAY(+A5181,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5181,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5182=\"\",\"\",+IF(+A5182=D5182,+E5182,((+G5182/E5182)^+((NETWORKDAYS(+D5182,A5182,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5182,F5182,Feriados!$A$2:$A$1058)-1))*E5182)))","v":""},{"$f":"IF(A5182=\"\",\"\",+IF(+A5182=D5182,+VLOOKUP(D5182,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5182,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5182=\"\",\"\",+VLOOKUP(+EOMONTH(+F5182,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5182=\"\",\"\",VLOOKUP(D5182,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5182=\"\",\"\",IF(A5182=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5182,-2)+15,Cenários!$A:$D,2,FALSE)>A5182,+VLOOKUP(+EOMONTH(+A5182,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5182,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5182=\"\",\"\",VLOOKUP(F5182,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5182=\"\",\"\",IF(WORKDAY(+A5182,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5182,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5183=\"\",\"\",+IF(+A5183=D5183,+E5183,((+G5183/E5183)^+((NETWORKDAYS(+D5183,A5183,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5183,F5183,Feriados!$A$2:$A$1058)-1))*E5183)))","v":""},{"$f":"IF(A5183=\"\",\"\",+IF(+A5183=D5183,+VLOOKUP(D5183,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5183,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5183=\"\",\"\",+VLOOKUP(+EOMONTH(+F5183,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5183=\"\",\"\",VLOOKUP(D5183,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5183=\"\",\"\",IF(A5183=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5183,-2)+15,Cenários!$A:$D,2,FALSE)>A5183,+VLOOKUP(+EOMONTH(+A5183,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5183,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5183=\"\",\"\",VLOOKUP(F5183,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5183=\"\",\"\",IF(WORKDAY(+A5183,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5183,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5184=\"\",\"\",+IF(+A5184=D5184,+E5184,((+G5184/E5184)^+((NETWORKDAYS(+D5184,A5184,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5184,F5184,Feriados!$A$2:$A$1058)-1))*E5184)))","v":""},{"$f":"IF(A5184=\"\",\"\",+IF(+A5184=D5184,+VLOOKUP(D5184,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5184,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5184=\"\",\"\",+VLOOKUP(+EOMONTH(+F5184,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5184=\"\",\"\",VLOOKUP(D5184,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5184=\"\",\"\",IF(A5184=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5184,-2)+15,Cenários!$A:$D,2,FALSE)>A5184,+VLOOKUP(+EOMONTH(+A5184,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5184,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5184=\"\",\"\",VLOOKUP(F5184,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5184=\"\",\"\",IF(WORKDAY(+A5184,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5184,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5185=\"\",\"\",+IF(+A5185=D5185,+E5185,((+G5185/E5185)^+((NETWORKDAYS(+D5185,A5185,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5185,F5185,Feriados!$A$2:$A$1058)-1))*E5185)))","v":""},{"$f":"IF(A5185=\"\",\"\",+IF(+A5185=D5185,+VLOOKUP(D5185,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5185,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5185=\"\",\"\",+VLOOKUP(+EOMONTH(+F5185,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5185=\"\",\"\",VLOOKUP(D5185,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5185=\"\",\"\",IF(A5185=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5185,-2)+15,Cenários!$A:$D,2,FALSE)>A5185,+VLOOKUP(+EOMONTH(+A5185,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5185,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5185=\"\",\"\",VLOOKUP(F5185,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5185=\"\",\"\",IF(WORKDAY(+A5185,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5185,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5186=\"\",\"\",+IF(+A5186=D5186,+E5186,((+G5186/E5186)^+((NETWORKDAYS(+D5186,A5186,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5186,F5186,Feriados!$A$2:$A$1058)-1))*E5186)))","v":""},{"$f":"IF(A5186=\"\",\"\",+IF(+A5186=D5186,+VLOOKUP(D5186,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5186,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5186=\"\",\"\",+VLOOKUP(+EOMONTH(+F5186,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5186=\"\",\"\",VLOOKUP(D5186,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5186=\"\",\"\",IF(A5186=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5186,-2)+15,Cenários!$A:$D,2,FALSE)>A5186,+VLOOKUP(+EOMONTH(+A5186,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5186,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5186=\"\",\"\",VLOOKUP(F5186,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5186=\"\",\"\",IF(WORKDAY(+A5186,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5186,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5187=\"\",\"\",+IF(+A5187=D5187,+E5187,((+G5187/E5187)^+((NETWORKDAYS(+D5187,A5187,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5187,F5187,Feriados!$A$2:$A$1058)-1))*E5187)))","v":""},{"$f":"IF(A5187=\"\",\"\",+IF(+A5187=D5187,+VLOOKUP(D5187,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5187,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5187=\"\",\"\",+VLOOKUP(+EOMONTH(+F5187,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5187=\"\",\"\",VLOOKUP(D5187,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5187=\"\",\"\",IF(A5187=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5187,-2)+15,Cenários!$A:$D,2,FALSE)>A5187,+VLOOKUP(+EOMONTH(+A5187,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5187,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5187=\"\",\"\",VLOOKUP(F5187,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5187=\"\",\"\",IF(WORKDAY(+A5187,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5187,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5188=\"\",\"\",+IF(+A5188=D5188,+E5188,((+G5188/E5188)^+((NETWORKDAYS(+D5188,A5188,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5188,F5188,Feriados!$A$2:$A$1058)-1))*E5188)))","v":""},{"$f":"IF(A5188=\"\",\"\",+IF(+A5188=D5188,+VLOOKUP(D5188,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5188,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5188=\"\",\"\",+VLOOKUP(+EOMONTH(+F5188,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5188=\"\",\"\",VLOOKUP(D5188,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5188=\"\",\"\",IF(A5188=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5188,-2)+15,Cenários!$A:$D,2,FALSE)>A5188,+VLOOKUP(+EOMONTH(+A5188,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5188,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5188=\"\",\"\",VLOOKUP(F5188,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5188=\"\",\"\",IF(WORKDAY(+A5188,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5188,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5189=\"\",\"\",+IF(+A5189=D5189,+E5189,((+G5189/E5189)^+((NETWORKDAYS(+D5189,A5189,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5189,F5189,Feriados!$A$2:$A$1058)-1))*E5189)))","v":""},{"$f":"IF(A5189=\"\",\"\",+IF(+A5189=D5189,+VLOOKUP(D5189,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5189,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5189=\"\",\"\",+VLOOKUP(+EOMONTH(+F5189,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5189=\"\",\"\",VLOOKUP(D5189,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5189=\"\",\"\",IF(A5189=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5189,-2)+15,Cenários!$A:$D,2,FALSE)>A5189,+VLOOKUP(+EOMONTH(+A5189,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5189,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5189=\"\",\"\",VLOOKUP(F5189,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5189=\"\",\"\",IF(WORKDAY(+A5189,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5189,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5190=\"\",\"\",+IF(+A5190=D5190,+E5190,((+G5190/E5190)^+((NETWORKDAYS(+D5190,A5190,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5190,F5190,Feriados!$A$2:$A$1058)-1))*E5190)))","v":""},{"$f":"IF(A5190=\"\",\"\",+IF(+A5190=D5190,+VLOOKUP(D5190,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5190,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5190=\"\",\"\",+VLOOKUP(+EOMONTH(+F5190,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5190=\"\",\"\",VLOOKUP(D5190,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5190=\"\",\"\",IF(A5190=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5190,-2)+15,Cenários!$A:$D,2,FALSE)>A5190,+VLOOKUP(+EOMONTH(+A5190,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5190,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5190=\"\",\"\",VLOOKUP(F5190,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5190=\"\",\"\",IF(WORKDAY(+A5190,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5190,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5191=\"\",\"\",+IF(+A5191=D5191,+E5191,((+G5191/E5191)^+((NETWORKDAYS(+D5191,A5191,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5191,F5191,Feriados!$A$2:$A$1058)-1))*E5191)))","v":""},{"$f":"IF(A5191=\"\",\"\",+IF(+A5191=D5191,+VLOOKUP(D5191,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5191,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5191=\"\",\"\",+VLOOKUP(+EOMONTH(+F5191,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5191=\"\",\"\",VLOOKUP(D5191,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5191=\"\",\"\",IF(A5191=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5191,-2)+15,Cenários!$A:$D,2,FALSE)>A5191,+VLOOKUP(+EOMONTH(+A5191,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5191,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5191=\"\",\"\",VLOOKUP(F5191,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5191=\"\",\"\",IF(WORKDAY(+A5191,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5191,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5192=\"\",\"\",+IF(+A5192=D5192,+E5192,((+G5192/E5192)^+((NETWORKDAYS(+D5192,A5192,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5192,F5192,Feriados!$A$2:$A$1058)-1))*E5192)))","v":""},{"$f":"IF(A5192=\"\",\"\",+IF(+A5192=D5192,+VLOOKUP(D5192,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5192,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5192=\"\",\"\",+VLOOKUP(+EOMONTH(+F5192,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5192=\"\",\"\",VLOOKUP(D5192,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5192=\"\",\"\",IF(A5192=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5192,-2)+15,Cenários!$A:$D,2,FALSE)>A5192,+VLOOKUP(+EOMONTH(+A5192,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5192,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5192=\"\",\"\",VLOOKUP(F5192,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5192=\"\",\"\",IF(WORKDAY(+A5192,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5192,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5193=\"\",\"\",+IF(+A5193=D5193,+E5193,((+G5193/E5193)^+((NETWORKDAYS(+D5193,A5193,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5193,F5193,Feriados!$A$2:$A$1058)-1))*E5193)))","v":""},{"$f":"IF(A5193=\"\",\"\",+IF(+A5193=D5193,+VLOOKUP(D5193,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5193,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5193=\"\",\"\",+VLOOKUP(+EOMONTH(+F5193,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5193=\"\",\"\",VLOOKUP(D5193,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5193=\"\",\"\",IF(A5193=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5193,-2)+15,Cenários!$A:$D,2,FALSE)>A5193,+VLOOKUP(+EOMONTH(+A5193,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5193,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5193=\"\",\"\",VLOOKUP(F5193,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5193=\"\",\"\",IF(WORKDAY(+A5193,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5193,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5194=\"\",\"\",+IF(+A5194=D5194,+E5194,((+G5194/E5194)^+((NETWORKDAYS(+D5194,A5194,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5194,F5194,Feriados!$A$2:$A$1058)-1))*E5194)))","v":""},{"$f":"IF(A5194=\"\",\"\",+IF(+A5194=D5194,+VLOOKUP(D5194,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5194,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5194=\"\",\"\",+VLOOKUP(+EOMONTH(+F5194,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5194=\"\",\"\",VLOOKUP(D5194,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5194=\"\",\"\",IF(A5194=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5194,-2)+15,Cenários!$A:$D,2,FALSE)>A5194,+VLOOKUP(+EOMONTH(+A5194,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5194,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5194=\"\",\"\",VLOOKUP(F5194,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5194=\"\",\"\",IF(WORKDAY(+A5194,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5194,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5195=\"\",\"\",+IF(+A5195=D5195,+E5195,((+G5195/E5195)^+((NETWORKDAYS(+D5195,A5195,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5195,F5195,Feriados!$A$2:$A$1058)-1))*E5195)))","v":""},{"$f":"IF(A5195=\"\",\"\",+IF(+A5195=D5195,+VLOOKUP(D5195,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5195,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5195=\"\",\"\",+VLOOKUP(+EOMONTH(+F5195,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5195=\"\",\"\",VLOOKUP(D5195,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5195=\"\",\"\",IF(A5195=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5195,-2)+15,Cenários!$A:$D,2,FALSE)>A5195,+VLOOKUP(+EOMONTH(+A5195,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5195,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5195=\"\",\"\",VLOOKUP(F5195,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5195=\"\",\"\",IF(WORKDAY(+A5195,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5195,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5196=\"\",\"\",+IF(+A5196=D5196,+E5196,((+G5196/E5196)^+((NETWORKDAYS(+D5196,A5196,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5196,F5196,Feriados!$A$2:$A$1058)-1))*E5196)))","v":""},{"$f":"IF(A5196=\"\",\"\",+IF(+A5196=D5196,+VLOOKUP(D5196,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5196,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5196=\"\",\"\",+VLOOKUP(+EOMONTH(+F5196,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5196=\"\",\"\",VLOOKUP(D5196,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5196=\"\",\"\",IF(A5196=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5196,-2)+15,Cenários!$A:$D,2,FALSE)>A5196,+VLOOKUP(+EOMONTH(+A5196,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5196,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5196=\"\",\"\",VLOOKUP(F5196,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5196=\"\",\"\",IF(WORKDAY(+A5196,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5196,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5197=\"\",\"\",+IF(+A5197=D5197,+E5197,((+G5197/E5197)^+((NETWORKDAYS(+D5197,A5197,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5197,F5197,Feriados!$A$2:$A$1058)-1))*E5197)))","v":""},{"$f":"IF(A5197=\"\",\"\",+IF(+A5197=D5197,+VLOOKUP(D5197,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5197,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5197=\"\",\"\",+VLOOKUP(+EOMONTH(+F5197,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5197=\"\",\"\",VLOOKUP(D5197,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5197=\"\",\"\",IF(A5197=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5197,-2)+15,Cenários!$A:$D,2,FALSE)>A5197,+VLOOKUP(+EOMONTH(+A5197,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5197,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5197=\"\",\"\",VLOOKUP(F5197,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5197=\"\",\"\",IF(WORKDAY(+A5197,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5197,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5198=\"\",\"\",+IF(+A5198=D5198,+E5198,((+G5198/E5198)^+((NETWORKDAYS(+D5198,A5198,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5198,F5198,Feriados!$A$2:$A$1058)-1))*E5198)))","v":""},{"$f":"IF(A5198=\"\",\"\",+IF(+A5198=D5198,+VLOOKUP(D5198,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5198,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5198=\"\",\"\",+VLOOKUP(+EOMONTH(+F5198,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5198=\"\",\"\",VLOOKUP(D5198,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5198=\"\",\"\",IF(A5198=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5198,-2)+15,Cenários!$A:$D,2,FALSE)>A5198,+VLOOKUP(+EOMONTH(+A5198,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5198,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5198=\"\",\"\",VLOOKUP(F5198,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5198=\"\",\"\",IF(WORKDAY(+A5198,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5198,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5199=\"\",\"\",+IF(+A5199=D5199,+E5199,((+G5199/E5199)^+((NETWORKDAYS(+D5199,A5199,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5199,F5199,Feriados!$A$2:$A$1058)-1))*E5199)))","v":""},{"$f":"IF(A5199=\"\",\"\",+IF(+A5199=D5199,+VLOOKUP(D5199,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5199,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5199=\"\",\"\",+VLOOKUP(+EOMONTH(+F5199,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5199=\"\",\"\",VLOOKUP(D5199,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5199=\"\",\"\",IF(A5199=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5199,-2)+15,Cenários!$A:$D,2,FALSE)>A5199,+VLOOKUP(+EOMONTH(+A5199,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5199,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5199=\"\",\"\",VLOOKUP(F5199,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5199=\"\",\"\",IF(WORKDAY(+A5199,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5199,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5200=\"\",\"\",+IF(+A5200=D5200,+E5200,((+G5200/E5200)^+((NETWORKDAYS(+D5200,A5200,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5200,F5200,Feriados!$A$2:$A$1058)-1))*E5200)))","v":""},{"$f":"IF(A5200=\"\",\"\",+IF(+A5200=D5200,+VLOOKUP(D5200,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5200,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5200=\"\",\"\",+VLOOKUP(+EOMONTH(+F5200,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5200=\"\",\"\",VLOOKUP(D5200,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5200=\"\",\"\",IF(A5200=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5200,-2)+15,Cenários!$A:$D,2,FALSE)>A5200,+VLOOKUP(+EOMONTH(+A5200,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5200,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5200=\"\",\"\",VLOOKUP(F5200,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5200=\"\",\"\",IF(WORKDAY(+A5200,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5200,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5201=\"\",\"\",+IF(+A5201=D5201,+E5201,((+G5201/E5201)^+((NETWORKDAYS(+D5201,A5201,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5201,F5201,Feriados!$A$2:$A$1058)-1))*E5201)))","v":""},{"$f":"IF(A5201=\"\",\"\",+IF(+A5201=D5201,+VLOOKUP(D5201,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5201,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5201=\"\",\"\",+VLOOKUP(+EOMONTH(+F5201,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5201=\"\",\"\",VLOOKUP(D5201,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5201=\"\",\"\",IF(A5201=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5201,-2)+15,Cenários!$A:$D,2,FALSE)>A5201,+VLOOKUP(+EOMONTH(+A5201,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5201,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5201=\"\",\"\",VLOOKUP(F5201,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5201=\"\",\"\",IF(WORKDAY(+A5201,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5201,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5202=\"\",\"\",+IF(+A5202=D5202,+E5202,((+G5202/E5202)^+((NETWORKDAYS(+D5202,A5202,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5202,F5202,Feriados!$A$2:$A$1058)-1))*E5202)))","v":""},{"$f":"IF(A5202=\"\",\"\",+IF(+A5202=D5202,+VLOOKUP(D5202,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5202,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5202=\"\",\"\",+VLOOKUP(+EOMONTH(+F5202,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5202=\"\",\"\",VLOOKUP(D5202,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5202=\"\",\"\",IF(A5202=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5202,-2)+15,Cenários!$A:$D,2,FALSE)>A5202,+VLOOKUP(+EOMONTH(+A5202,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5202,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5202=\"\",\"\",VLOOKUP(F5202,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5202=\"\",\"\",IF(WORKDAY(+A5202,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5202,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5203=\"\",\"\",+IF(+A5203=D5203,+E5203,((+G5203/E5203)^+((NETWORKDAYS(+D5203,A5203,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5203,F5203,Feriados!$A$2:$A$1058)-1))*E5203)))","v":""},{"$f":"IF(A5203=\"\",\"\",+IF(+A5203=D5203,+VLOOKUP(D5203,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5203,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5203=\"\",\"\",+VLOOKUP(+EOMONTH(+F5203,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5203=\"\",\"\",VLOOKUP(D5203,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5203=\"\",\"\",IF(A5203=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5203,-2)+15,Cenários!$A:$D,2,FALSE)>A5203,+VLOOKUP(+EOMONTH(+A5203,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5203,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5203=\"\",\"\",VLOOKUP(F5203,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5203=\"\",\"\",IF(WORKDAY(+A5203,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5203,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5204=\"\",\"\",+IF(+A5204=D5204,+E5204,((+G5204/E5204)^+((NETWORKDAYS(+D5204,A5204,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5204,F5204,Feriados!$A$2:$A$1058)-1))*E5204)))","v":""},{"$f":"IF(A5204=\"\",\"\",+IF(+A5204=D5204,+VLOOKUP(D5204,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5204,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5204=\"\",\"\",+VLOOKUP(+EOMONTH(+F5204,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5204=\"\",\"\",VLOOKUP(D5204,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5204=\"\",\"\",IF(A5204=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5204,-2)+15,Cenários!$A:$D,2,FALSE)>A5204,+VLOOKUP(+EOMONTH(+A5204,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5204,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5204=\"\",\"\",VLOOKUP(F5204,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5204=\"\",\"\",IF(WORKDAY(+A5204,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5204,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5205=\"\",\"\",+IF(+A5205=D5205,+E5205,((+G5205/E5205)^+((NETWORKDAYS(+D5205,A5205,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5205,F5205,Feriados!$A$2:$A$1058)-1))*E5205)))","v":""},{"$f":"IF(A5205=\"\",\"\",+IF(+A5205=D5205,+VLOOKUP(D5205,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5205,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5205=\"\",\"\",+VLOOKUP(+EOMONTH(+F5205,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5205=\"\",\"\",VLOOKUP(D5205,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5205=\"\",\"\",IF(A5205=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5205,-2)+15,Cenários!$A:$D,2,FALSE)>A5205,+VLOOKUP(+EOMONTH(+A5205,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5205,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5205=\"\",\"\",VLOOKUP(F5205,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5205=\"\",\"\",IF(WORKDAY(+A5205,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5205,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5206=\"\",\"\",+IF(+A5206=D5206,+E5206,((+G5206/E5206)^+((NETWORKDAYS(+D5206,A5206,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5206,F5206,Feriados!$A$2:$A$1058)-1))*E5206)))","v":""},{"$f":"IF(A5206=\"\",\"\",+IF(+A5206=D5206,+VLOOKUP(D5206,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5206,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5206=\"\",\"\",+VLOOKUP(+EOMONTH(+F5206,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5206=\"\",\"\",VLOOKUP(D5206,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5206=\"\",\"\",IF(A5206=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5206,-2)+15,Cenários!$A:$D,2,FALSE)>A5206,+VLOOKUP(+EOMONTH(+A5206,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5206,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5206=\"\",\"\",VLOOKUP(F5206,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5206=\"\",\"\",IF(WORKDAY(+A5206,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5206,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5207=\"\",\"\",+IF(+A5207=D5207,+E5207,((+G5207/E5207)^+((NETWORKDAYS(+D5207,A5207,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5207,F5207,Feriados!$A$2:$A$1058)-1))*E5207)))","v":""},{"$f":"IF(A5207=\"\",\"\",+IF(+A5207=D5207,+VLOOKUP(D5207,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5207,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5207=\"\",\"\",+VLOOKUP(+EOMONTH(+F5207,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5207=\"\",\"\",VLOOKUP(D5207,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5207=\"\",\"\",IF(A5207=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5207,-2)+15,Cenários!$A:$D,2,FALSE)>A5207,+VLOOKUP(+EOMONTH(+A5207,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5207,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5207=\"\",\"\",VLOOKUP(F5207,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5207=\"\",\"\",IF(WORKDAY(+A5207,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5207,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5208=\"\",\"\",+IF(+A5208=D5208,+E5208,((+G5208/E5208)^+((NETWORKDAYS(+D5208,A5208,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5208,F5208,Feriados!$A$2:$A$1058)-1))*E5208)))","v":""},{"$f":"IF(A5208=\"\",\"\",+IF(+A5208=D5208,+VLOOKUP(D5208,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5208,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5208=\"\",\"\",+VLOOKUP(+EOMONTH(+F5208,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5208=\"\",\"\",VLOOKUP(D5208,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5208=\"\",\"\",IF(A5208=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5208,-2)+15,Cenários!$A:$D,2,FALSE)>A5208,+VLOOKUP(+EOMONTH(+A5208,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5208,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5208=\"\",\"\",VLOOKUP(F5208,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5208=\"\",\"\",IF(WORKDAY(+A5208,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5208,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5209=\"\",\"\",+IF(+A5209=D5209,+E5209,((+G5209/E5209)^+((NETWORKDAYS(+D5209,A5209,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5209,F5209,Feriados!$A$2:$A$1058)-1))*E5209)))","v":""},{"$f":"IF(A5209=\"\",\"\",+IF(+A5209=D5209,+VLOOKUP(D5209,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5209,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5209=\"\",\"\",+VLOOKUP(+EOMONTH(+F5209,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5209=\"\",\"\",VLOOKUP(D5209,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5209=\"\",\"\",IF(A5209=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5209,-2)+15,Cenários!$A:$D,2,FALSE)>A5209,+VLOOKUP(+EOMONTH(+A5209,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5209,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5209=\"\",\"\",VLOOKUP(F5209,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5209=\"\",\"\",IF(WORKDAY(+A5209,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5209,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5210=\"\",\"\",+IF(+A5210=D5210,+E5210,((+G5210/E5210)^+((NETWORKDAYS(+D5210,A5210,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5210,F5210,Feriados!$A$2:$A$1058)-1))*E5210)))","v":""},{"$f":"IF(A5210=\"\",\"\",+IF(+A5210=D5210,+VLOOKUP(D5210,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5210,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5210=\"\",\"\",+VLOOKUP(+EOMONTH(+F5210,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5210=\"\",\"\",VLOOKUP(D5210,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5210=\"\",\"\",IF(A5210=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5210,-2)+15,Cenários!$A:$D,2,FALSE)>A5210,+VLOOKUP(+EOMONTH(+A5210,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5210,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5210=\"\",\"\",VLOOKUP(F5210,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5210=\"\",\"\",IF(WORKDAY(+A5210,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5210,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5211=\"\",\"\",+IF(+A5211=D5211,+E5211,((+G5211/E5211)^+((NETWORKDAYS(+D5211,A5211,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5211,F5211,Feriados!$A$2:$A$1058)-1))*E5211)))","v":""},{"$f":"IF(A5211=\"\",\"\",+IF(+A5211=D5211,+VLOOKUP(D5211,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5211,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5211=\"\",\"\",+VLOOKUP(+EOMONTH(+F5211,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5211=\"\",\"\",VLOOKUP(D5211,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5211=\"\",\"\",IF(A5211=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5211,-2)+15,Cenários!$A:$D,2,FALSE)>A5211,+VLOOKUP(+EOMONTH(+A5211,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5211,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5211=\"\",\"\",VLOOKUP(F5211,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5211=\"\",\"\",IF(WORKDAY(+A5211,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5211,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5212=\"\",\"\",+IF(+A5212=D5212,+E5212,((+G5212/E5212)^+((NETWORKDAYS(+D5212,A5212,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5212,F5212,Feriados!$A$2:$A$1058)-1))*E5212)))","v":""},{"$f":"IF(A5212=\"\",\"\",+IF(+A5212=D5212,+VLOOKUP(D5212,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5212,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5212=\"\",\"\",+VLOOKUP(+EOMONTH(+F5212,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5212=\"\",\"\",VLOOKUP(D5212,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5212=\"\",\"\",IF(A5212=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5212,-2)+15,Cenários!$A:$D,2,FALSE)>A5212,+VLOOKUP(+EOMONTH(+A5212,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5212,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5212=\"\",\"\",VLOOKUP(F5212,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5212=\"\",\"\",IF(WORKDAY(+A5212,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5212,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5213=\"\",\"\",+IF(+A5213=D5213,+E5213,((+G5213/E5213)^+((NETWORKDAYS(+D5213,A5213,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5213,F5213,Feriados!$A$2:$A$1058)-1))*E5213)))","v":""},{"$f":"IF(A5213=\"\",\"\",+IF(+A5213=D5213,+VLOOKUP(D5213,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5213,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5213=\"\",\"\",+VLOOKUP(+EOMONTH(+F5213,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5213=\"\",\"\",VLOOKUP(D5213,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5213=\"\",\"\",IF(A5213=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5213,-2)+15,Cenários!$A:$D,2,FALSE)>A5213,+VLOOKUP(+EOMONTH(+A5213,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5213,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5213=\"\",\"\",VLOOKUP(F5213,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5213=\"\",\"\",IF(WORKDAY(+A5213,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5213,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5214=\"\",\"\",+IF(+A5214=D5214,+E5214,((+G5214/E5214)^+((NETWORKDAYS(+D5214,A5214,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5214,F5214,Feriados!$A$2:$A$1058)-1))*E5214)))","v":""},{"$f":"IF(A5214=\"\",\"\",+IF(+A5214=D5214,+VLOOKUP(D5214,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5214,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5214=\"\",\"\",+VLOOKUP(+EOMONTH(+F5214,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5214=\"\",\"\",VLOOKUP(D5214,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5214=\"\",\"\",IF(A5214=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5214,-2)+15,Cenários!$A:$D,2,FALSE)>A5214,+VLOOKUP(+EOMONTH(+A5214,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5214,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5214=\"\",\"\",VLOOKUP(F5214,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5214=\"\",\"\",IF(WORKDAY(+A5214,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5214,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5215=\"\",\"\",+IF(+A5215=D5215,+E5215,((+G5215/E5215)^+((NETWORKDAYS(+D5215,A5215,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5215,F5215,Feriados!$A$2:$A$1058)-1))*E5215)))","v":""},{"$f":"IF(A5215=\"\",\"\",+IF(+A5215=D5215,+VLOOKUP(D5215,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5215,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5215=\"\",\"\",+VLOOKUP(+EOMONTH(+F5215,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5215=\"\",\"\",VLOOKUP(D5215,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5215=\"\",\"\",IF(A5215=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5215,-2)+15,Cenários!$A:$D,2,FALSE)>A5215,+VLOOKUP(+EOMONTH(+A5215,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5215,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5215=\"\",\"\",VLOOKUP(F5215,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5215=\"\",\"\",IF(WORKDAY(+A5215,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5215,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5216=\"\",\"\",+IF(+A5216=D5216,+E5216,((+G5216/E5216)^+((NETWORKDAYS(+D5216,A5216,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5216,F5216,Feriados!$A$2:$A$1058)-1))*E5216)))","v":""},{"$f":"IF(A5216=\"\",\"\",+IF(+A5216=D5216,+VLOOKUP(D5216,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5216,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5216=\"\",\"\",+VLOOKUP(+EOMONTH(+F5216,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5216=\"\",\"\",VLOOKUP(D5216,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5216=\"\",\"\",IF(A5216=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5216,-2)+15,Cenários!$A:$D,2,FALSE)>A5216,+VLOOKUP(+EOMONTH(+A5216,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5216,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5216=\"\",\"\",VLOOKUP(F5216,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5216=\"\",\"\",IF(WORKDAY(+A5216,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5216,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5217=\"\",\"\",+IF(+A5217=D5217,+E5217,((+G5217/E5217)^+((NETWORKDAYS(+D5217,A5217,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5217,F5217,Feriados!$A$2:$A$1058)-1))*E5217)))","v":""},{"$f":"IF(A5217=\"\",\"\",+IF(+A5217=D5217,+VLOOKUP(D5217,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5217,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5217=\"\",\"\",+VLOOKUP(+EOMONTH(+F5217,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5217=\"\",\"\",VLOOKUP(D5217,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5217=\"\",\"\",IF(A5217=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5217,-2)+15,Cenários!$A:$D,2,FALSE)>A5217,+VLOOKUP(+EOMONTH(+A5217,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5217,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5217=\"\",\"\",VLOOKUP(F5217,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5217=\"\",\"\",IF(WORKDAY(+A5217,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5217,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5218=\"\",\"\",+IF(+A5218=D5218,+E5218,((+G5218/E5218)^+((NETWORKDAYS(+D5218,A5218,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5218,F5218,Feriados!$A$2:$A$1058)-1))*E5218)))","v":""},{"$f":"IF(A5218=\"\",\"\",+IF(+A5218=D5218,+VLOOKUP(D5218,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5218,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5218=\"\",\"\",+VLOOKUP(+EOMONTH(+F5218,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5218=\"\",\"\",VLOOKUP(D5218,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5218=\"\",\"\",IF(A5218=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5218,-2)+15,Cenários!$A:$D,2,FALSE)>A5218,+VLOOKUP(+EOMONTH(+A5218,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5218,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5218=\"\",\"\",VLOOKUP(F5218,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5218=\"\",\"\",IF(WORKDAY(+A5218,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5218,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5219=\"\",\"\",+IF(+A5219=D5219,+E5219,((+G5219/E5219)^+((NETWORKDAYS(+D5219,A5219,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5219,F5219,Feriados!$A$2:$A$1058)-1))*E5219)))","v":""},{"$f":"IF(A5219=\"\",\"\",+IF(+A5219=D5219,+VLOOKUP(D5219,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5219,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5219=\"\",\"\",+VLOOKUP(+EOMONTH(+F5219,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5219=\"\",\"\",VLOOKUP(D5219,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5219=\"\",\"\",IF(A5219=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5219,-2)+15,Cenários!$A:$D,2,FALSE)>A5219,+VLOOKUP(+EOMONTH(+A5219,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5219,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5219=\"\",\"\",VLOOKUP(F5219,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5219=\"\",\"\",IF(WORKDAY(+A5219,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5219,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5220=\"\",\"\",+IF(+A5220=D5220,+E5220,((+G5220/E5220)^+((NETWORKDAYS(+D5220,A5220,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5220,F5220,Feriados!$A$2:$A$1058)-1))*E5220)))","v":""},{"$f":"IF(A5220=\"\",\"\",+IF(+A5220=D5220,+VLOOKUP(D5220,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5220,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5220=\"\",\"\",+VLOOKUP(+EOMONTH(+F5220,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5220=\"\",\"\",VLOOKUP(D5220,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5220=\"\",\"\",IF(A5220=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5220,-2)+15,Cenários!$A:$D,2,FALSE)>A5220,+VLOOKUP(+EOMONTH(+A5220,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5220,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5220=\"\",\"\",VLOOKUP(F5220,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5220=\"\",\"\",IF(WORKDAY(+A5220,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5220,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5221=\"\",\"\",+IF(+A5221=D5221,+E5221,((+G5221/E5221)^+((NETWORKDAYS(+D5221,A5221,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5221,F5221,Feriados!$A$2:$A$1058)-1))*E5221)))","v":""},{"$f":"IF(A5221=\"\",\"\",+IF(+A5221=D5221,+VLOOKUP(D5221,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5221,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5221=\"\",\"\",+VLOOKUP(+EOMONTH(+F5221,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5221=\"\",\"\",VLOOKUP(D5221,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5221=\"\",\"\",IF(A5221=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5221,-2)+15,Cenários!$A:$D,2,FALSE)>A5221,+VLOOKUP(+EOMONTH(+A5221,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5221,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5221=\"\",\"\",VLOOKUP(F5221,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5221=\"\",\"\",IF(WORKDAY(+A5221,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5221,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5222=\"\",\"\",+IF(+A5222=D5222,+E5222,((+G5222/E5222)^+((NETWORKDAYS(+D5222,A5222,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5222,F5222,Feriados!$A$2:$A$1058)-1))*E5222)))","v":""},{"$f":"IF(A5222=\"\",\"\",+IF(+A5222=D5222,+VLOOKUP(D5222,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5222,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5222=\"\",\"\",+VLOOKUP(+EOMONTH(+F5222,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5222=\"\",\"\",VLOOKUP(D5222,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5222=\"\",\"\",IF(A5222=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5222,-2)+15,Cenários!$A:$D,2,FALSE)>A5222,+VLOOKUP(+EOMONTH(+A5222,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5222,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5222=\"\",\"\",VLOOKUP(F5222,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5222=\"\",\"\",IF(WORKDAY(+A5222,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5222,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5223=\"\",\"\",+IF(+A5223=D5223,+E5223,((+G5223/E5223)^+((NETWORKDAYS(+D5223,A5223,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5223,F5223,Feriados!$A$2:$A$1058)-1))*E5223)))","v":""},{"$f":"IF(A5223=\"\",\"\",+IF(+A5223=D5223,+VLOOKUP(D5223,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5223,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5223=\"\",\"\",+VLOOKUP(+EOMONTH(+F5223,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5223=\"\",\"\",VLOOKUP(D5223,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5223=\"\",\"\",IF(A5223=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5223,-2)+15,Cenários!$A:$D,2,FALSE)>A5223,+VLOOKUP(+EOMONTH(+A5223,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5223,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5223=\"\",\"\",VLOOKUP(F5223,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5223=\"\",\"\",IF(WORKDAY(+A5223,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5223,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5224=\"\",\"\",+IF(+A5224=D5224,+E5224,((+G5224/E5224)^+((NETWORKDAYS(+D5224,A5224,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5224,F5224,Feriados!$A$2:$A$1058)-1))*E5224)))","v":""},{"$f":"IF(A5224=\"\",\"\",+IF(+A5224=D5224,+VLOOKUP(D5224,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5224,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5224=\"\",\"\",+VLOOKUP(+EOMONTH(+F5224,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5224=\"\",\"\",VLOOKUP(D5224,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5224=\"\",\"\",IF(A5224=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5224,-2)+15,Cenários!$A:$D,2,FALSE)>A5224,+VLOOKUP(+EOMONTH(+A5224,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5224,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5224=\"\",\"\",VLOOKUP(F5224,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5224=\"\",\"\",IF(WORKDAY(+A5224,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5224,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5225=\"\",\"\",+IF(+A5225=D5225,+E5225,((+G5225/E5225)^+((NETWORKDAYS(+D5225,A5225,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5225,F5225,Feriados!$A$2:$A$1058)-1))*E5225)))","v":""},{"$f":"IF(A5225=\"\",\"\",+IF(+A5225=D5225,+VLOOKUP(D5225,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5225,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5225=\"\",\"\",+VLOOKUP(+EOMONTH(+F5225,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5225=\"\",\"\",VLOOKUP(D5225,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5225=\"\",\"\",IF(A5225=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5225,-2)+15,Cenários!$A:$D,2,FALSE)>A5225,+VLOOKUP(+EOMONTH(+A5225,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5225,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5225=\"\",\"\",VLOOKUP(F5225,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5225=\"\",\"\",IF(WORKDAY(+A5225,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5225,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5226=\"\",\"\",+IF(+A5226=D5226,+E5226,((+G5226/E5226)^+((NETWORKDAYS(+D5226,A5226,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5226,F5226,Feriados!$A$2:$A$1058)-1))*E5226)))","v":""},{"$f":"IF(A5226=\"\",\"\",+IF(+A5226=D5226,+VLOOKUP(D5226,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5226,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5226=\"\",\"\",+VLOOKUP(+EOMONTH(+F5226,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5226=\"\",\"\",VLOOKUP(D5226,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5226=\"\",\"\",IF(A5226=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5226,-2)+15,Cenários!$A:$D,2,FALSE)>A5226,+VLOOKUP(+EOMONTH(+A5226,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5226,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5226=\"\",\"\",VLOOKUP(F5226,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5226=\"\",\"\",IF(WORKDAY(+A5226,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5226,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5227=\"\",\"\",+IF(+A5227=D5227,+E5227,((+G5227/E5227)^+((NETWORKDAYS(+D5227,A5227,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5227,F5227,Feriados!$A$2:$A$1058)-1))*E5227)))","v":""},{"$f":"IF(A5227=\"\",\"\",+IF(+A5227=D5227,+VLOOKUP(D5227,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5227,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5227=\"\",\"\",+VLOOKUP(+EOMONTH(+F5227,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5227=\"\",\"\",VLOOKUP(D5227,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5227=\"\",\"\",IF(A5227=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5227,-2)+15,Cenários!$A:$D,2,FALSE)>A5227,+VLOOKUP(+EOMONTH(+A5227,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5227,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5227=\"\",\"\",VLOOKUP(F5227,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5227=\"\",\"\",IF(WORKDAY(+A5227,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5227,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5228=\"\",\"\",+IF(+A5228=D5228,+E5228,((+G5228/E5228)^+((NETWORKDAYS(+D5228,A5228,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5228,F5228,Feriados!$A$2:$A$1058)-1))*E5228)))","v":""},{"$f":"IF(A5228=\"\",\"\",+IF(+A5228=D5228,+VLOOKUP(D5228,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5228,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5228=\"\",\"\",+VLOOKUP(+EOMONTH(+F5228,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5228=\"\",\"\",VLOOKUP(D5228,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5228=\"\",\"\",IF(A5228=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5228,-2)+15,Cenários!$A:$D,2,FALSE)>A5228,+VLOOKUP(+EOMONTH(+A5228,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5228,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5228=\"\",\"\",VLOOKUP(F5228,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5228=\"\",\"\",IF(WORKDAY(+A5228,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5228,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5229=\"\",\"\",+IF(+A5229=D5229,+E5229,((+G5229/E5229)^+((NETWORKDAYS(+D5229,A5229,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5229,F5229,Feriados!$A$2:$A$1058)-1))*E5229)))","v":""},{"$f":"IF(A5229=\"\",\"\",+IF(+A5229=D5229,+VLOOKUP(D5229,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5229,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5229=\"\",\"\",+VLOOKUP(+EOMONTH(+F5229,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5229=\"\",\"\",VLOOKUP(D5229,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5229=\"\",\"\",IF(A5229=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5229,-2)+15,Cenários!$A:$D,2,FALSE)>A5229,+VLOOKUP(+EOMONTH(+A5229,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5229,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5229=\"\",\"\",VLOOKUP(F5229,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5229=\"\",\"\",IF(WORKDAY(+A5229,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5229,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5230=\"\",\"\",+IF(+A5230=D5230,+E5230,((+G5230/E5230)^+((NETWORKDAYS(+D5230,A5230,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5230,F5230,Feriados!$A$2:$A$1058)-1))*E5230)))","v":""},{"$f":"IF(A5230=\"\",\"\",+IF(+A5230=D5230,+VLOOKUP(D5230,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5230,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5230=\"\",\"\",+VLOOKUP(+EOMONTH(+F5230,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5230=\"\",\"\",VLOOKUP(D5230,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5230=\"\",\"\",IF(A5230=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5230,-2)+15,Cenários!$A:$D,2,FALSE)>A5230,+VLOOKUP(+EOMONTH(+A5230,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5230,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5230=\"\",\"\",VLOOKUP(F5230,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5230=\"\",\"\",IF(WORKDAY(+A5230,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5230,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5231=\"\",\"\",+IF(+A5231=D5231,+E5231,((+G5231/E5231)^+((NETWORKDAYS(+D5231,A5231,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5231,F5231,Feriados!$A$2:$A$1058)-1))*E5231)))","v":""},{"$f":"IF(A5231=\"\",\"\",+IF(+A5231=D5231,+VLOOKUP(D5231,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5231,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5231=\"\",\"\",+VLOOKUP(+EOMONTH(+F5231,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5231=\"\",\"\",VLOOKUP(D5231,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5231=\"\",\"\",IF(A5231=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5231,-2)+15,Cenários!$A:$D,2,FALSE)>A5231,+VLOOKUP(+EOMONTH(+A5231,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5231,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5231=\"\",\"\",VLOOKUP(F5231,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5231=\"\",\"\",IF(WORKDAY(+A5231,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5231,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5232=\"\",\"\",+IF(+A5232=D5232,+E5232,((+G5232/E5232)^+((NETWORKDAYS(+D5232,A5232,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5232,F5232,Feriados!$A$2:$A$1058)-1))*E5232)))","v":""},{"$f":"IF(A5232=\"\",\"\",+IF(+A5232=D5232,+VLOOKUP(D5232,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5232,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5232=\"\",\"\",+VLOOKUP(+EOMONTH(+F5232,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5232=\"\",\"\",VLOOKUP(D5232,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5232=\"\",\"\",IF(A5232=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5232,-2)+15,Cenários!$A:$D,2,FALSE)>A5232,+VLOOKUP(+EOMONTH(+A5232,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5232,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5232=\"\",\"\",VLOOKUP(F5232,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5232=\"\",\"\",IF(WORKDAY(+A5232,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5232,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5233=\"\",\"\",+IF(+A5233=D5233,+E5233,((+G5233/E5233)^+((NETWORKDAYS(+D5233,A5233,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5233,F5233,Feriados!$A$2:$A$1058)-1))*E5233)))","v":""},{"$f":"IF(A5233=\"\",\"\",+IF(+A5233=D5233,+VLOOKUP(D5233,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5233,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5233=\"\",\"\",+VLOOKUP(+EOMONTH(+F5233,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5233=\"\",\"\",VLOOKUP(D5233,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5233=\"\",\"\",IF(A5233=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5233,-2)+15,Cenários!$A:$D,2,FALSE)>A5233,+VLOOKUP(+EOMONTH(+A5233,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5233,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5233=\"\",\"\",VLOOKUP(F5233,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5233=\"\",\"\",IF(WORKDAY(+A5233,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5233,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5234=\"\",\"\",+IF(+A5234=D5234,+E5234,((+G5234/E5234)^+((NETWORKDAYS(+D5234,A5234,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5234,F5234,Feriados!$A$2:$A$1058)-1))*E5234)))","v":""},{"$f":"IF(A5234=\"\",\"\",+IF(+A5234=D5234,+VLOOKUP(D5234,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5234,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5234=\"\",\"\",+VLOOKUP(+EOMONTH(+F5234,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5234=\"\",\"\",VLOOKUP(D5234,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5234=\"\",\"\",IF(A5234=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5234,-2)+15,Cenários!$A:$D,2,FALSE)>A5234,+VLOOKUP(+EOMONTH(+A5234,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5234,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5234=\"\",\"\",VLOOKUP(F5234,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5234=\"\",\"\",IF(WORKDAY(+A5234,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5234,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5235=\"\",\"\",+IF(+A5235=D5235,+E5235,((+G5235/E5235)^+((NETWORKDAYS(+D5235,A5235,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5235,F5235,Feriados!$A$2:$A$1058)-1))*E5235)))","v":""},{"$f":"IF(A5235=\"\",\"\",+IF(+A5235=D5235,+VLOOKUP(D5235,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5235,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5235=\"\",\"\",+VLOOKUP(+EOMONTH(+F5235,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5235=\"\",\"\",VLOOKUP(D5235,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5235=\"\",\"\",IF(A5235=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5235,-2)+15,Cenários!$A:$D,2,FALSE)>A5235,+VLOOKUP(+EOMONTH(+A5235,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5235,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5235=\"\",\"\",VLOOKUP(F5235,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5235=\"\",\"\",IF(WORKDAY(+A5235,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5235,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5236=\"\",\"\",+IF(+A5236=D5236,+E5236,((+G5236/E5236)^+((NETWORKDAYS(+D5236,A5236,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5236,F5236,Feriados!$A$2:$A$1058)-1))*E5236)))","v":""},{"$f":"IF(A5236=\"\",\"\",+IF(+A5236=D5236,+VLOOKUP(D5236,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5236,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5236=\"\",\"\",+VLOOKUP(+EOMONTH(+F5236,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5236=\"\",\"\",VLOOKUP(D5236,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5236=\"\",\"\",IF(A5236=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5236,-2)+15,Cenários!$A:$D,2,FALSE)>A5236,+VLOOKUP(+EOMONTH(+A5236,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5236,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5236=\"\",\"\",VLOOKUP(F5236,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5236=\"\",\"\",IF(WORKDAY(+A5236,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5236,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5237=\"\",\"\",+IF(+A5237=D5237,+E5237,((+G5237/E5237)^+((NETWORKDAYS(+D5237,A5237,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5237,F5237,Feriados!$A$2:$A$1058)-1))*E5237)))","v":""},{"$f":"IF(A5237=\"\",\"\",+IF(+A5237=D5237,+VLOOKUP(D5237,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5237,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5237=\"\",\"\",+VLOOKUP(+EOMONTH(+F5237,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5237=\"\",\"\",VLOOKUP(D5237,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5237=\"\",\"\",IF(A5237=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5237,-2)+15,Cenários!$A:$D,2,FALSE)>A5237,+VLOOKUP(+EOMONTH(+A5237,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5237,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5237=\"\",\"\",VLOOKUP(F5237,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5237=\"\",\"\",IF(WORKDAY(+A5237,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5237,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5238=\"\",\"\",+IF(+A5238=D5238,+E5238,((+G5238/E5238)^+((NETWORKDAYS(+D5238,A5238,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5238,F5238,Feriados!$A$2:$A$1058)-1))*E5238)))","v":""},{"$f":"IF(A5238=\"\",\"\",+IF(+A5238=D5238,+VLOOKUP(D5238,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5238,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5238=\"\",\"\",+VLOOKUP(+EOMONTH(+F5238,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5238=\"\",\"\",VLOOKUP(D5238,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5238=\"\",\"\",IF(A5238=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5238,-2)+15,Cenários!$A:$D,2,FALSE)>A5238,+VLOOKUP(+EOMONTH(+A5238,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5238,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5238=\"\",\"\",VLOOKUP(F5238,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5238=\"\",\"\",IF(WORKDAY(+A5238,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5238,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5239=\"\",\"\",+IF(+A5239=D5239,+E5239,((+G5239/E5239)^+((NETWORKDAYS(+D5239,A5239,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5239,F5239,Feriados!$A$2:$A$1058)-1))*E5239)))","v":""},{"$f":"IF(A5239=\"\",\"\",+IF(+A5239=D5239,+VLOOKUP(D5239,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5239,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5239=\"\",\"\",+VLOOKUP(+EOMONTH(+F5239,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5239=\"\",\"\",VLOOKUP(D5239,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5239=\"\",\"\",IF(A5239=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5239,-2)+15,Cenários!$A:$D,2,FALSE)>A5239,+VLOOKUP(+EOMONTH(+A5239,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5239,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5239=\"\",\"\",VLOOKUP(F5239,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5239=\"\",\"\",IF(WORKDAY(+A5239,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5239,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5240=\"\",\"\",+IF(+A5240=D5240,+E5240,((+G5240/E5240)^+((NETWORKDAYS(+D5240,A5240,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5240,F5240,Feriados!$A$2:$A$1058)-1))*E5240)))","v":""},{"$f":"IF(A5240=\"\",\"\",+IF(+A5240=D5240,+VLOOKUP(D5240,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5240,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5240=\"\",\"\",+VLOOKUP(+EOMONTH(+F5240,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5240=\"\",\"\",VLOOKUP(D5240,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5240=\"\",\"\",IF(A5240=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5240,-2)+15,Cenários!$A:$D,2,FALSE)>A5240,+VLOOKUP(+EOMONTH(+A5240,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5240,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5240=\"\",\"\",VLOOKUP(F5240,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5240=\"\",\"\",IF(WORKDAY(+A5240,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5240,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5241=\"\",\"\",+IF(+A5241=D5241,+E5241,((+G5241/E5241)^+((NETWORKDAYS(+D5241,A5241,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5241,F5241,Feriados!$A$2:$A$1058)-1))*E5241)))","v":""},{"$f":"IF(A5241=\"\",\"\",+IF(+A5241=D5241,+VLOOKUP(D5241,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5241,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5241=\"\",\"\",+VLOOKUP(+EOMONTH(+F5241,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5241=\"\",\"\",VLOOKUP(D5241,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5241=\"\",\"\",IF(A5241=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5241,-2)+15,Cenários!$A:$D,2,FALSE)>A5241,+VLOOKUP(+EOMONTH(+A5241,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5241,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5241=\"\",\"\",VLOOKUP(F5241,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5241=\"\",\"\",IF(WORKDAY(+A5241,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5241,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5242=\"\",\"\",+IF(+A5242=D5242,+E5242,((+G5242/E5242)^+((NETWORKDAYS(+D5242,A5242,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5242,F5242,Feriados!$A$2:$A$1058)-1))*E5242)))","v":""},{"$f":"IF(A5242=\"\",\"\",+IF(+A5242=D5242,+VLOOKUP(D5242,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5242,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5242=\"\",\"\",+VLOOKUP(+EOMONTH(+F5242,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5242=\"\",\"\",VLOOKUP(D5242,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5242=\"\",\"\",IF(A5242=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5242,-2)+15,Cenários!$A:$D,2,FALSE)>A5242,+VLOOKUP(+EOMONTH(+A5242,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5242,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5242=\"\",\"\",VLOOKUP(F5242,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5242=\"\",\"\",IF(WORKDAY(+A5242,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5242,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5243=\"\",\"\",+IF(+A5243=D5243,+E5243,((+G5243/E5243)^+((NETWORKDAYS(+D5243,A5243,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5243,F5243,Feriados!$A$2:$A$1058)-1))*E5243)))","v":""},{"$f":"IF(A5243=\"\",\"\",+IF(+A5243=D5243,+VLOOKUP(D5243,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5243,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5243=\"\",\"\",+VLOOKUP(+EOMONTH(+F5243,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5243=\"\",\"\",VLOOKUP(D5243,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5243=\"\",\"\",IF(A5243=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5243,-2)+15,Cenários!$A:$D,2,FALSE)>A5243,+VLOOKUP(+EOMONTH(+A5243,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5243,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5243=\"\",\"\",VLOOKUP(F5243,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5243=\"\",\"\",IF(WORKDAY(+A5243,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5243,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5244=\"\",\"\",+IF(+A5244=D5244,+E5244,((+G5244/E5244)^+((NETWORKDAYS(+D5244,A5244,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5244,F5244,Feriados!$A$2:$A$1058)-1))*E5244)))","v":""},{"$f":"IF(A5244=\"\",\"\",+IF(+A5244=D5244,+VLOOKUP(D5244,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5244,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5244=\"\",\"\",+VLOOKUP(+EOMONTH(+F5244,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5244=\"\",\"\",VLOOKUP(D5244,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5244=\"\",\"\",IF(A5244=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5244,-2)+15,Cenários!$A:$D,2,FALSE)>A5244,+VLOOKUP(+EOMONTH(+A5244,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5244,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5244=\"\",\"\",VLOOKUP(F5244,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5244=\"\",\"\",IF(WORKDAY(+A5244,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5244,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5245=\"\",\"\",+IF(+A5245=D5245,+E5245,((+G5245/E5245)^+((NETWORKDAYS(+D5245,A5245,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5245,F5245,Feriados!$A$2:$A$1058)-1))*E5245)))","v":""},{"$f":"IF(A5245=\"\",\"\",+IF(+A5245=D5245,+VLOOKUP(D5245,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5245,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5245=\"\",\"\",+VLOOKUP(+EOMONTH(+F5245,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5245=\"\",\"\",VLOOKUP(D5245,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5245=\"\",\"\",IF(A5245=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5245,-2)+15,Cenários!$A:$D,2,FALSE)>A5245,+VLOOKUP(+EOMONTH(+A5245,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5245,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5245=\"\",\"\",VLOOKUP(F5245,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5245=\"\",\"\",IF(WORKDAY(+A5245,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5245,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5246=\"\",\"\",+IF(+A5246=D5246,+E5246,((+G5246/E5246)^+((NETWORKDAYS(+D5246,A5246,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5246,F5246,Feriados!$A$2:$A$1058)-1))*E5246)))","v":""},{"$f":"IF(A5246=\"\",\"\",+IF(+A5246=D5246,+VLOOKUP(D5246,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5246,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5246=\"\",\"\",+VLOOKUP(+EOMONTH(+F5246,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5246=\"\",\"\",VLOOKUP(D5246,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5246=\"\",\"\",IF(A5246=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5246,-2)+15,Cenários!$A:$D,2,FALSE)>A5246,+VLOOKUP(+EOMONTH(+A5246,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5246,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5246=\"\",\"\",VLOOKUP(F5246,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5246=\"\",\"\",IF(WORKDAY(+A5246,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5246,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5247=\"\",\"\",+IF(+A5247=D5247,+E5247,((+G5247/E5247)^+((NETWORKDAYS(+D5247,A5247,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5247,F5247,Feriados!$A$2:$A$1058)-1))*E5247)))","v":""},{"$f":"IF(A5247=\"\",\"\",+IF(+A5247=D5247,+VLOOKUP(D5247,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5247,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5247=\"\",\"\",+VLOOKUP(+EOMONTH(+F5247,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5247=\"\",\"\",VLOOKUP(D5247,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5247=\"\",\"\",IF(A5247=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5247,-2)+15,Cenários!$A:$D,2,FALSE)>A5247,+VLOOKUP(+EOMONTH(+A5247,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5247,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5247=\"\",\"\",VLOOKUP(F5247,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5247=\"\",\"\",IF(WORKDAY(+A5247,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5247,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5248=\"\",\"\",+IF(+A5248=D5248,+E5248,((+G5248/E5248)^+((NETWORKDAYS(+D5248,A5248,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5248,F5248,Feriados!$A$2:$A$1058)-1))*E5248)))","v":""},{"$f":"IF(A5248=\"\",\"\",+IF(+A5248=D5248,+VLOOKUP(D5248,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5248,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5248=\"\",\"\",+VLOOKUP(+EOMONTH(+F5248,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5248=\"\",\"\",VLOOKUP(D5248,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5248=\"\",\"\",IF(A5248=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5248,-2)+15,Cenários!$A:$D,2,FALSE)>A5248,+VLOOKUP(+EOMONTH(+A5248,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5248,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5248=\"\",\"\",VLOOKUP(F5248,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5248=\"\",\"\",IF(WORKDAY(+A5248,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5248,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5249=\"\",\"\",+IF(+A5249=D5249,+E5249,((+G5249/E5249)^+((NETWORKDAYS(+D5249,A5249,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5249,F5249,Feriados!$A$2:$A$1058)-1))*E5249)))","v":""},{"$f":"IF(A5249=\"\",\"\",+IF(+A5249=D5249,+VLOOKUP(D5249,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5249,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5249=\"\",\"\",+VLOOKUP(+EOMONTH(+F5249,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5249=\"\",\"\",VLOOKUP(D5249,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5249=\"\",\"\",IF(A5249=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5249,-2)+15,Cenários!$A:$D,2,FALSE)>A5249,+VLOOKUP(+EOMONTH(+A5249,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5249,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5249=\"\",\"\",VLOOKUP(F5249,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5249=\"\",\"\",IF(WORKDAY(+A5249,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5249,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5250=\"\",\"\",+IF(+A5250=D5250,+E5250,((+G5250/E5250)^+((NETWORKDAYS(+D5250,A5250,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5250,F5250,Feriados!$A$2:$A$1058)-1))*E5250)))","v":""},{"$f":"IF(A5250=\"\",\"\",+IF(+A5250=D5250,+VLOOKUP(D5250,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5250,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5250=\"\",\"\",+VLOOKUP(+EOMONTH(+F5250,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5250=\"\",\"\",VLOOKUP(D5250,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5250=\"\",\"\",IF(A5250=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5250,-2)+15,Cenários!$A:$D,2,FALSE)>A5250,+VLOOKUP(+EOMONTH(+A5250,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5250,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5250=\"\",\"\",VLOOKUP(F5250,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5250=\"\",\"\",IF(WORKDAY(+A5250,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5250,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5251=\"\",\"\",+IF(+A5251=D5251,+E5251,((+G5251/E5251)^+((NETWORKDAYS(+D5251,A5251,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5251,F5251,Feriados!$A$2:$A$1058)-1))*E5251)))","v":""},{"$f":"IF(A5251=\"\",\"\",+IF(+A5251=D5251,+VLOOKUP(D5251,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5251,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5251=\"\",\"\",+VLOOKUP(+EOMONTH(+F5251,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5251=\"\",\"\",VLOOKUP(D5251,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5251=\"\",\"\",IF(A5251=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5251,-2)+15,Cenários!$A:$D,2,FALSE)>A5251,+VLOOKUP(+EOMONTH(+A5251,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5251,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5251=\"\",\"\",VLOOKUP(F5251,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5251=\"\",\"\",IF(WORKDAY(+A5251,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5251,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5252=\"\",\"\",+IF(+A5252=D5252,+E5252,((+G5252/E5252)^+((NETWORKDAYS(+D5252,A5252,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5252,F5252,Feriados!$A$2:$A$1058)-1))*E5252)))","v":""},{"$f":"IF(A5252=\"\",\"\",+IF(+A5252=D5252,+VLOOKUP(D5252,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5252,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5252=\"\",\"\",+VLOOKUP(+EOMONTH(+F5252,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5252=\"\",\"\",VLOOKUP(D5252,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5252=\"\",\"\",IF(A5252=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5252,-2)+15,Cenários!$A:$D,2,FALSE)>A5252,+VLOOKUP(+EOMONTH(+A5252,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5252,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5252=\"\",\"\",VLOOKUP(F5252,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5252=\"\",\"\",IF(WORKDAY(+A5252,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5252,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5253=\"\",\"\",+IF(+A5253=D5253,+E5253,((+G5253/E5253)^+((NETWORKDAYS(+D5253,A5253,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5253,F5253,Feriados!$A$2:$A$1058)-1))*E5253)))","v":""},{"$f":"IF(A5253=\"\",\"\",+IF(+A5253=D5253,+VLOOKUP(D5253,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5253,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5253=\"\",\"\",+VLOOKUP(+EOMONTH(+F5253,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5253=\"\",\"\",VLOOKUP(D5253,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5253=\"\",\"\",IF(A5253=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5253,-2)+15,Cenários!$A:$D,2,FALSE)>A5253,+VLOOKUP(+EOMONTH(+A5253,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5253,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5253=\"\",\"\",VLOOKUP(F5253,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5253=\"\",\"\",IF(WORKDAY(+A5253,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5253,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5254=\"\",\"\",+IF(+A5254=D5254,+E5254,((+G5254/E5254)^+((NETWORKDAYS(+D5254,A5254,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5254,F5254,Feriados!$A$2:$A$1058)-1))*E5254)))","v":""},{"$f":"IF(A5254=\"\",\"\",+IF(+A5254=D5254,+VLOOKUP(D5254,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5254,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5254=\"\",\"\",+VLOOKUP(+EOMONTH(+F5254,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5254=\"\",\"\",VLOOKUP(D5254,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5254=\"\",\"\",IF(A5254=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5254,-2)+15,Cenários!$A:$D,2,FALSE)>A5254,+VLOOKUP(+EOMONTH(+A5254,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5254,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5254=\"\",\"\",VLOOKUP(F5254,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5254=\"\",\"\",IF(WORKDAY(+A5254,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5254,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5255=\"\",\"\",+IF(+A5255=D5255,+E5255,((+G5255/E5255)^+((NETWORKDAYS(+D5255,A5255,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5255,F5255,Feriados!$A$2:$A$1058)-1))*E5255)))","v":""},{"$f":"IF(A5255=\"\",\"\",+IF(+A5255=D5255,+VLOOKUP(D5255,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5255,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5255=\"\",\"\",+VLOOKUP(+EOMONTH(+F5255,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5255=\"\",\"\",VLOOKUP(D5255,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5255=\"\",\"\",IF(A5255=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5255,-2)+15,Cenários!$A:$D,2,FALSE)>A5255,+VLOOKUP(+EOMONTH(+A5255,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5255,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5255=\"\",\"\",VLOOKUP(F5255,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5255=\"\",\"\",IF(WORKDAY(+A5255,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5255,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5256=\"\",\"\",+IF(+A5256=D5256,+E5256,((+G5256/E5256)^+((NETWORKDAYS(+D5256,A5256,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5256,F5256,Feriados!$A$2:$A$1058)-1))*E5256)))","v":""},{"$f":"IF(A5256=\"\",\"\",+IF(+A5256=D5256,+VLOOKUP(D5256,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5256,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5256=\"\",\"\",+VLOOKUP(+EOMONTH(+F5256,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5256=\"\",\"\",VLOOKUP(D5256,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5256=\"\",\"\",IF(A5256=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5256,-2)+15,Cenários!$A:$D,2,FALSE)>A5256,+VLOOKUP(+EOMONTH(+A5256,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5256,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5256=\"\",\"\",VLOOKUP(F5256,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5256=\"\",\"\",IF(WORKDAY(+A5256,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5256,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5257=\"\",\"\",+IF(+A5257=D5257,+E5257,((+G5257/E5257)^+((NETWORKDAYS(+D5257,A5257,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5257,F5257,Feriados!$A$2:$A$1058)-1))*E5257)))","v":""},{"$f":"IF(A5257=\"\",\"\",+IF(+A5257=D5257,+VLOOKUP(D5257,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5257,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5257=\"\",\"\",+VLOOKUP(+EOMONTH(+F5257,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5257=\"\",\"\",VLOOKUP(D5257,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5257=\"\",\"\",IF(A5257=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5257,-2)+15,Cenários!$A:$D,2,FALSE)>A5257,+VLOOKUP(+EOMONTH(+A5257,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5257,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5257=\"\",\"\",VLOOKUP(F5257,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5257=\"\",\"\",IF(WORKDAY(+A5257,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5257,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5258=\"\",\"\",+IF(+A5258=D5258,+E5258,((+G5258/E5258)^+((NETWORKDAYS(+D5258,A5258,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5258,F5258,Feriados!$A$2:$A$1058)-1))*E5258)))","v":""},{"$f":"IF(A5258=\"\",\"\",+IF(+A5258=D5258,+VLOOKUP(D5258,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5258,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5258=\"\",\"\",+VLOOKUP(+EOMONTH(+F5258,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5258=\"\",\"\",VLOOKUP(D5258,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5258=\"\",\"\",IF(A5258=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5258,-2)+15,Cenários!$A:$D,2,FALSE)>A5258,+VLOOKUP(+EOMONTH(+A5258,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5258,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5258=\"\",\"\",VLOOKUP(F5258,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5258=\"\",\"\",IF(WORKDAY(+A5258,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5258,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5259=\"\",\"\",+IF(+A5259=D5259,+E5259,((+G5259/E5259)^+((NETWORKDAYS(+D5259,A5259,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5259,F5259,Feriados!$A$2:$A$1058)-1))*E5259)))","v":""},{"$f":"IF(A5259=\"\",\"\",+IF(+A5259=D5259,+VLOOKUP(D5259,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5259,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5259=\"\",\"\",+VLOOKUP(+EOMONTH(+F5259,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5259=\"\",\"\",VLOOKUP(D5259,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5259=\"\",\"\",IF(A5259=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5259,-2)+15,Cenários!$A:$D,2,FALSE)>A5259,+VLOOKUP(+EOMONTH(+A5259,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5259,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5259=\"\",\"\",VLOOKUP(F5259,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5259=\"\",\"\",IF(WORKDAY(+A5259,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5259,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5260=\"\",\"\",+IF(+A5260=D5260,+E5260,((+G5260/E5260)^+((NETWORKDAYS(+D5260,A5260,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5260,F5260,Feriados!$A$2:$A$1058)-1))*E5260)))","v":""},{"$f":"IF(A5260=\"\",\"\",+IF(+A5260=D5260,+VLOOKUP(D5260,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5260,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5260=\"\",\"\",+VLOOKUP(+EOMONTH(+F5260,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5260=\"\",\"\",VLOOKUP(D5260,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5260=\"\",\"\",IF(A5260=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5260,-2)+15,Cenários!$A:$D,2,FALSE)>A5260,+VLOOKUP(+EOMONTH(+A5260,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5260,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5260=\"\",\"\",VLOOKUP(F5260,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5260=\"\",\"\",IF(WORKDAY(+A5260,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5260,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5261=\"\",\"\",+IF(+A5261=D5261,+E5261,((+G5261/E5261)^+((NETWORKDAYS(+D5261,A5261,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5261,F5261,Feriados!$A$2:$A$1058)-1))*E5261)))","v":""},{"$f":"IF(A5261=\"\",\"\",+IF(+A5261=D5261,+VLOOKUP(D5261,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5261,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5261=\"\",\"\",+VLOOKUP(+EOMONTH(+F5261,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5261=\"\",\"\",VLOOKUP(D5261,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5261=\"\",\"\",IF(A5261=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5261,-2)+15,Cenários!$A:$D,2,FALSE)>A5261,+VLOOKUP(+EOMONTH(+A5261,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5261,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5261=\"\",\"\",VLOOKUP(F5261,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5261=\"\",\"\",IF(WORKDAY(+A5261,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5261,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5262=\"\",\"\",+IF(+A5262=D5262,+E5262,((+G5262/E5262)^+((NETWORKDAYS(+D5262,A5262,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5262,F5262,Feriados!$A$2:$A$1058)-1))*E5262)))","v":""},{"$f":"IF(A5262=\"\",\"\",+IF(+A5262=D5262,+VLOOKUP(D5262,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5262,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5262=\"\",\"\",+VLOOKUP(+EOMONTH(+F5262,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5262=\"\",\"\",VLOOKUP(D5262,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5262=\"\",\"\",IF(A5262=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5262,-2)+15,Cenários!$A:$D,2,FALSE)>A5262,+VLOOKUP(+EOMONTH(+A5262,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5262,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5262=\"\",\"\",VLOOKUP(F5262,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5262=\"\",\"\",IF(WORKDAY(+A5262,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5262,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5263=\"\",\"\",+IF(+A5263=D5263,+E5263,((+G5263/E5263)^+((NETWORKDAYS(+D5263,A5263,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5263,F5263,Feriados!$A$2:$A$1058)-1))*E5263)))","v":""},{"$f":"IF(A5263=\"\",\"\",+IF(+A5263=D5263,+VLOOKUP(D5263,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5263,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5263=\"\",\"\",+VLOOKUP(+EOMONTH(+F5263,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5263=\"\",\"\",VLOOKUP(D5263,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5263=\"\",\"\",IF(A5263=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5263,-2)+15,Cenários!$A:$D,2,FALSE)>A5263,+VLOOKUP(+EOMONTH(+A5263,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5263,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5263=\"\",\"\",VLOOKUP(F5263,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5263=\"\",\"\",IF(WORKDAY(+A5263,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5263,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5264=\"\",\"\",+IF(+A5264=D5264,+E5264,((+G5264/E5264)^+((NETWORKDAYS(+D5264,A5264,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5264,F5264,Feriados!$A$2:$A$1058)-1))*E5264)))","v":""},{"$f":"IF(A5264=\"\",\"\",+IF(+A5264=D5264,+VLOOKUP(D5264,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5264,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5264=\"\",\"\",+VLOOKUP(+EOMONTH(+F5264,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5264=\"\",\"\",VLOOKUP(D5264,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5264=\"\",\"\",IF(A5264=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5264,-2)+15,Cenários!$A:$D,2,FALSE)>A5264,+VLOOKUP(+EOMONTH(+A5264,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5264,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5264=\"\",\"\",VLOOKUP(F5264,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5264=\"\",\"\",IF(WORKDAY(+A5264,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5264,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5265=\"\",\"\",+IF(+A5265=D5265,+E5265,((+G5265/E5265)^+((NETWORKDAYS(+D5265,A5265,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5265,F5265,Feriados!$A$2:$A$1058)-1))*E5265)))","v":""},{"$f":"IF(A5265=\"\",\"\",+IF(+A5265=D5265,+VLOOKUP(D5265,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5265,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5265=\"\",\"\",+VLOOKUP(+EOMONTH(+F5265,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5265=\"\",\"\",VLOOKUP(D5265,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5265=\"\",\"\",IF(A5265=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5265,-2)+15,Cenários!$A:$D,2,FALSE)>A5265,+VLOOKUP(+EOMONTH(+A5265,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5265,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5265=\"\",\"\",VLOOKUP(F5265,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5265=\"\",\"\",IF(WORKDAY(+A5265,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5265,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5266=\"\",\"\",+IF(+A5266=D5266,+E5266,((+G5266/E5266)^+((NETWORKDAYS(+D5266,A5266,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5266,F5266,Feriados!$A$2:$A$1058)-1))*E5266)))","v":""},{"$f":"IF(A5266=\"\",\"\",+IF(+A5266=D5266,+VLOOKUP(D5266,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5266,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5266=\"\",\"\",+VLOOKUP(+EOMONTH(+F5266,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5266=\"\",\"\",VLOOKUP(D5266,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5266=\"\",\"\",IF(A5266=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5266,-2)+15,Cenários!$A:$D,2,FALSE)>A5266,+VLOOKUP(+EOMONTH(+A5266,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5266,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5266=\"\",\"\",VLOOKUP(F5266,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5266=\"\",\"\",IF(WORKDAY(+A5266,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5266,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5267=\"\",\"\",+IF(+A5267=D5267,+E5267,((+G5267/E5267)^+((NETWORKDAYS(+D5267,A5267,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5267,F5267,Feriados!$A$2:$A$1058)-1))*E5267)))","v":""},{"$f":"IF(A5267=\"\",\"\",+IF(+A5267=D5267,+VLOOKUP(D5267,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5267,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5267=\"\",\"\",+VLOOKUP(+EOMONTH(+F5267,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5267=\"\",\"\",VLOOKUP(D5267,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5267=\"\",\"\",IF(A5267=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5267,-2)+15,Cenários!$A:$D,2,FALSE)>A5267,+VLOOKUP(+EOMONTH(+A5267,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5267,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5267=\"\",\"\",VLOOKUP(F5267,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5267=\"\",\"\",IF(WORKDAY(+A5267,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5267,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5268=\"\",\"\",+IF(+A5268=D5268,+E5268,((+G5268/E5268)^+((NETWORKDAYS(+D5268,A5268,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5268,F5268,Feriados!$A$2:$A$1058)-1))*E5268)))","v":""},{"$f":"IF(A5268=\"\",\"\",+IF(+A5268=D5268,+VLOOKUP(D5268,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5268,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5268=\"\",\"\",+VLOOKUP(+EOMONTH(+F5268,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5268=\"\",\"\",VLOOKUP(D5268,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5268=\"\",\"\",IF(A5268=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5268,-2)+15,Cenários!$A:$D,2,FALSE)>A5268,+VLOOKUP(+EOMONTH(+A5268,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5268,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5268=\"\",\"\",VLOOKUP(F5268,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5268=\"\",\"\",IF(WORKDAY(+A5268,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5268,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5269=\"\",\"\",+IF(+A5269=D5269,+E5269,((+G5269/E5269)^+((NETWORKDAYS(+D5269,A5269,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5269,F5269,Feriados!$A$2:$A$1058)-1))*E5269)))","v":""},{"$f":"IF(A5269=\"\",\"\",+IF(+A5269=D5269,+VLOOKUP(D5269,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5269,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5269=\"\",\"\",+VLOOKUP(+EOMONTH(+F5269,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5269=\"\",\"\",VLOOKUP(D5269,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5269=\"\",\"\",IF(A5269=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5269,-2)+15,Cenários!$A:$D,2,FALSE)>A5269,+VLOOKUP(+EOMONTH(+A5269,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5269,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5269=\"\",\"\",VLOOKUP(F5269,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5269=\"\",\"\",IF(WORKDAY(+A5269,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5269,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5270=\"\",\"\",+IF(+A5270=D5270,+E5270,((+G5270/E5270)^+((NETWORKDAYS(+D5270,A5270,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5270,F5270,Feriados!$A$2:$A$1058)-1))*E5270)))","v":""},{"$f":"IF(A5270=\"\",\"\",+IF(+A5270=D5270,+VLOOKUP(D5270,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5270,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5270=\"\",\"\",+VLOOKUP(+EOMONTH(+F5270,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5270=\"\",\"\",VLOOKUP(D5270,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5270=\"\",\"\",IF(A5270=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5270,-2)+15,Cenários!$A:$D,2,FALSE)>A5270,+VLOOKUP(+EOMONTH(+A5270,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5270,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5270=\"\",\"\",VLOOKUP(F5270,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5270=\"\",\"\",IF(WORKDAY(+A5270,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5270,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5271=\"\",\"\",+IF(+A5271=D5271,+E5271,((+G5271/E5271)^+((NETWORKDAYS(+D5271,A5271,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5271,F5271,Feriados!$A$2:$A$1058)-1))*E5271)))","v":""},{"$f":"IF(A5271=\"\",\"\",+IF(+A5271=D5271,+VLOOKUP(D5271,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5271,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5271=\"\",\"\",+VLOOKUP(+EOMONTH(+F5271,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5271=\"\",\"\",VLOOKUP(D5271,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5271=\"\",\"\",IF(A5271=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5271,-2)+15,Cenários!$A:$D,2,FALSE)>A5271,+VLOOKUP(+EOMONTH(+A5271,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5271,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5271=\"\",\"\",VLOOKUP(F5271,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5271=\"\",\"\",IF(WORKDAY(+A5271,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5271,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5272=\"\",\"\",+IF(+A5272=D5272,+E5272,((+G5272/E5272)^+((NETWORKDAYS(+D5272,A5272,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5272,F5272,Feriados!$A$2:$A$1058)-1))*E5272)))","v":""},{"$f":"IF(A5272=\"\",\"\",+IF(+A5272=D5272,+VLOOKUP(D5272,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5272,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5272=\"\",\"\",+VLOOKUP(+EOMONTH(+F5272,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5272=\"\",\"\",VLOOKUP(D5272,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5272=\"\",\"\",IF(A5272=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5272,-2)+15,Cenários!$A:$D,2,FALSE)>A5272,+VLOOKUP(+EOMONTH(+A5272,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5272,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5272=\"\",\"\",VLOOKUP(F5272,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5272=\"\",\"\",IF(WORKDAY(+A5272,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5272,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5273=\"\",\"\",+IF(+A5273=D5273,+E5273,((+G5273/E5273)^+((NETWORKDAYS(+D5273,A5273,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5273,F5273,Feriados!$A$2:$A$1058)-1))*E5273)))","v":""},{"$f":"IF(A5273=\"\",\"\",+IF(+A5273=D5273,+VLOOKUP(D5273,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5273,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5273=\"\",\"\",+VLOOKUP(+EOMONTH(+F5273,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5273=\"\",\"\",VLOOKUP(D5273,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5273=\"\",\"\",IF(A5273=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5273,-2)+15,Cenários!$A:$D,2,FALSE)>A5273,+VLOOKUP(+EOMONTH(+A5273,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5273,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5273=\"\",\"\",VLOOKUP(F5273,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5273=\"\",\"\",IF(WORKDAY(+A5273,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5273,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5274=\"\",\"\",+IF(+A5274=D5274,+E5274,((+G5274/E5274)^+((NETWORKDAYS(+D5274,A5274,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5274,F5274,Feriados!$A$2:$A$1058)-1))*E5274)))","v":""},{"$f":"IF(A5274=\"\",\"\",+IF(+A5274=D5274,+VLOOKUP(D5274,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5274,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5274=\"\",\"\",+VLOOKUP(+EOMONTH(+F5274,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5274=\"\",\"\",VLOOKUP(D5274,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5274=\"\",\"\",IF(A5274=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5274,-2)+15,Cenários!$A:$D,2,FALSE)>A5274,+VLOOKUP(+EOMONTH(+A5274,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5274,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5274=\"\",\"\",VLOOKUP(F5274,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5274=\"\",\"\",IF(WORKDAY(+A5274,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5274,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5275=\"\",\"\",+IF(+A5275=D5275,+E5275,((+G5275/E5275)^+((NETWORKDAYS(+D5275,A5275,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5275,F5275,Feriados!$A$2:$A$1058)-1))*E5275)))","v":""},{"$f":"IF(A5275=\"\",\"\",+IF(+A5275=D5275,+VLOOKUP(D5275,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5275,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5275=\"\",\"\",+VLOOKUP(+EOMONTH(+F5275,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5275=\"\",\"\",VLOOKUP(D5275,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5275=\"\",\"\",IF(A5275=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5275,-2)+15,Cenários!$A:$D,2,FALSE)>A5275,+VLOOKUP(+EOMONTH(+A5275,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5275,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5275=\"\",\"\",VLOOKUP(F5275,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5275=\"\",\"\",IF(WORKDAY(+A5275,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5275,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5276=\"\",\"\",+IF(+A5276=D5276,+E5276,((+G5276/E5276)^+((NETWORKDAYS(+D5276,A5276,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5276,F5276,Feriados!$A$2:$A$1058)-1))*E5276)))","v":""},{"$f":"IF(A5276=\"\",\"\",+IF(+A5276=D5276,+VLOOKUP(D5276,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5276,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5276=\"\",\"\",+VLOOKUP(+EOMONTH(+F5276,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5276=\"\",\"\",VLOOKUP(D5276,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5276=\"\",\"\",IF(A5276=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5276,-2)+15,Cenários!$A:$D,2,FALSE)>A5276,+VLOOKUP(+EOMONTH(+A5276,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5276,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5276=\"\",\"\",VLOOKUP(F5276,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5276=\"\",\"\",IF(WORKDAY(+A5276,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5276,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5277=\"\",\"\",+IF(+A5277=D5277,+E5277,((+G5277/E5277)^+((NETWORKDAYS(+D5277,A5277,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5277,F5277,Feriados!$A$2:$A$1058)-1))*E5277)))","v":""},{"$f":"IF(A5277=\"\",\"\",+IF(+A5277=D5277,+VLOOKUP(D5277,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5277,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5277=\"\",\"\",+VLOOKUP(+EOMONTH(+F5277,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5277=\"\",\"\",VLOOKUP(D5277,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5277=\"\",\"\",IF(A5277=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5277,-2)+15,Cenários!$A:$D,2,FALSE)>A5277,+VLOOKUP(+EOMONTH(+A5277,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5277,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5277=\"\",\"\",VLOOKUP(F5277,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5277=\"\",\"\",IF(WORKDAY(+A5277,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5277,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5278=\"\",\"\",+IF(+A5278=D5278,+E5278,((+G5278/E5278)^+((NETWORKDAYS(+D5278,A5278,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5278,F5278,Feriados!$A$2:$A$1058)-1))*E5278)))","v":""},{"$f":"IF(A5278=\"\",\"\",+IF(+A5278=D5278,+VLOOKUP(D5278,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5278,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5278=\"\",\"\",+VLOOKUP(+EOMONTH(+F5278,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5278=\"\",\"\",VLOOKUP(D5278,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5278=\"\",\"\",IF(A5278=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5278,-2)+15,Cenários!$A:$D,2,FALSE)>A5278,+VLOOKUP(+EOMONTH(+A5278,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5278,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5278=\"\",\"\",VLOOKUP(F5278,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5278=\"\",\"\",IF(WORKDAY(+A5278,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5278,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5279=\"\",\"\",+IF(+A5279=D5279,+E5279,((+G5279/E5279)^+((NETWORKDAYS(+D5279,A5279,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5279,F5279,Feriados!$A$2:$A$1058)-1))*E5279)))","v":""},{"$f":"IF(A5279=\"\",\"\",+IF(+A5279=D5279,+VLOOKUP(D5279,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5279,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5279=\"\",\"\",+VLOOKUP(+EOMONTH(+F5279,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5279=\"\",\"\",VLOOKUP(D5279,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5279=\"\",\"\",IF(A5279=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5279,-2)+15,Cenários!$A:$D,2,FALSE)>A5279,+VLOOKUP(+EOMONTH(+A5279,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5279,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5279=\"\",\"\",VLOOKUP(F5279,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5279=\"\",\"\",IF(WORKDAY(+A5279,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5279,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5280=\"\",\"\",+IF(+A5280=D5280,+E5280,((+G5280/E5280)^+((NETWORKDAYS(+D5280,A5280,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5280,F5280,Feriados!$A$2:$A$1058)-1))*E5280)))","v":""},{"$f":"IF(A5280=\"\",\"\",+IF(+A5280=D5280,+VLOOKUP(D5280,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5280,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5280=\"\",\"\",+VLOOKUP(+EOMONTH(+F5280,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5280=\"\",\"\",VLOOKUP(D5280,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5280=\"\",\"\",IF(A5280=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5280,-2)+15,Cenários!$A:$D,2,FALSE)>A5280,+VLOOKUP(+EOMONTH(+A5280,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5280,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5280=\"\",\"\",VLOOKUP(F5280,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5280=\"\",\"\",IF(WORKDAY(+A5280,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5280,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5281=\"\",\"\",+IF(+A5281=D5281,+E5281,((+G5281/E5281)^+((NETWORKDAYS(+D5281,A5281,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5281,F5281,Feriados!$A$2:$A$1058)-1))*E5281)))","v":""},{"$f":"IF(A5281=\"\",\"\",+IF(+A5281=D5281,+VLOOKUP(D5281,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5281,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5281=\"\",\"\",+VLOOKUP(+EOMONTH(+F5281,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5281=\"\",\"\",VLOOKUP(D5281,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5281=\"\",\"\",IF(A5281=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5281,-2)+15,Cenários!$A:$D,2,FALSE)>A5281,+VLOOKUP(+EOMONTH(+A5281,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5281,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5281=\"\",\"\",VLOOKUP(F5281,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5281=\"\",\"\",IF(WORKDAY(+A5281,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5281,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5282=\"\",\"\",+IF(+A5282=D5282,+E5282,((+G5282/E5282)^+((NETWORKDAYS(+D5282,A5282,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5282,F5282,Feriados!$A$2:$A$1058)-1))*E5282)))","v":""},{"$f":"IF(A5282=\"\",\"\",+IF(+A5282=D5282,+VLOOKUP(D5282,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5282,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5282=\"\",\"\",+VLOOKUP(+EOMONTH(+F5282,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5282=\"\",\"\",VLOOKUP(D5282,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5282=\"\",\"\",IF(A5282=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5282,-2)+15,Cenários!$A:$D,2,FALSE)>A5282,+VLOOKUP(+EOMONTH(+A5282,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5282,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5282=\"\",\"\",VLOOKUP(F5282,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5282=\"\",\"\",IF(WORKDAY(+A5282,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5282,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5283=\"\",\"\",+IF(+A5283=D5283,+E5283,((+G5283/E5283)^+((NETWORKDAYS(+D5283,A5283,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5283,F5283,Feriados!$A$2:$A$1058)-1))*E5283)))","v":""},{"$f":"IF(A5283=\"\",\"\",+IF(+A5283=D5283,+VLOOKUP(D5283,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5283,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5283=\"\",\"\",+VLOOKUP(+EOMONTH(+F5283,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5283=\"\",\"\",VLOOKUP(D5283,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5283=\"\",\"\",IF(A5283=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5283,-2)+15,Cenários!$A:$D,2,FALSE)>A5283,+VLOOKUP(+EOMONTH(+A5283,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5283,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5283=\"\",\"\",VLOOKUP(F5283,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5283=\"\",\"\",IF(WORKDAY(+A5283,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5283,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5284=\"\",\"\",+IF(+A5284=D5284,+E5284,((+G5284/E5284)^+((NETWORKDAYS(+D5284,A5284,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5284,F5284,Feriados!$A$2:$A$1058)-1))*E5284)))","v":""},{"$f":"IF(A5284=\"\",\"\",+IF(+A5284=D5284,+VLOOKUP(D5284,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5284,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5284=\"\",\"\",+VLOOKUP(+EOMONTH(+F5284,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5284=\"\",\"\",VLOOKUP(D5284,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5284=\"\",\"\",IF(A5284=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5284,-2)+15,Cenários!$A:$D,2,FALSE)>A5284,+VLOOKUP(+EOMONTH(+A5284,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5284,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5284=\"\",\"\",VLOOKUP(F5284,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5284=\"\",\"\",IF(WORKDAY(+A5284,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5284,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5285=\"\",\"\",+IF(+A5285=D5285,+E5285,((+G5285/E5285)^+((NETWORKDAYS(+D5285,A5285,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5285,F5285,Feriados!$A$2:$A$1058)-1))*E5285)))","v":""},{"$f":"IF(A5285=\"\",\"\",+IF(+A5285=D5285,+VLOOKUP(D5285,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5285,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5285=\"\",\"\",+VLOOKUP(+EOMONTH(+F5285,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5285=\"\",\"\",VLOOKUP(D5285,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5285=\"\",\"\",IF(A5285=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5285,-2)+15,Cenários!$A:$D,2,FALSE)>A5285,+VLOOKUP(+EOMONTH(+A5285,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5285,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5285=\"\",\"\",VLOOKUP(F5285,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5285=\"\",\"\",IF(WORKDAY(+A5285,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5285,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5286=\"\",\"\",+IF(+A5286=D5286,+E5286,((+G5286/E5286)^+((NETWORKDAYS(+D5286,A5286,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5286,F5286,Feriados!$A$2:$A$1058)-1))*E5286)))","v":""},{"$f":"IF(A5286=\"\",\"\",+IF(+A5286=D5286,+VLOOKUP(D5286,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5286,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5286=\"\",\"\",+VLOOKUP(+EOMONTH(+F5286,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5286=\"\",\"\",VLOOKUP(D5286,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5286=\"\",\"\",IF(A5286=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5286,-2)+15,Cenários!$A:$D,2,FALSE)>A5286,+VLOOKUP(+EOMONTH(+A5286,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5286,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5286=\"\",\"\",VLOOKUP(F5286,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5286=\"\",\"\",IF(WORKDAY(+A5286,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5286,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5287=\"\",\"\",+IF(+A5287=D5287,+E5287,((+G5287/E5287)^+((NETWORKDAYS(+D5287,A5287,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5287,F5287,Feriados!$A$2:$A$1058)-1))*E5287)))","v":""},{"$f":"IF(A5287=\"\",\"\",+IF(+A5287=D5287,+VLOOKUP(D5287,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5287,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5287=\"\",\"\",+VLOOKUP(+EOMONTH(+F5287,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5287=\"\",\"\",VLOOKUP(D5287,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5287=\"\",\"\",IF(A5287=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5287,-2)+15,Cenários!$A:$D,2,FALSE)>A5287,+VLOOKUP(+EOMONTH(+A5287,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5287,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5287=\"\",\"\",VLOOKUP(F5287,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5287=\"\",\"\",IF(WORKDAY(+A5287,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5287,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5288=\"\",\"\",+IF(+A5288=D5288,+E5288,((+G5288/E5288)^+((NETWORKDAYS(+D5288,A5288,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5288,F5288,Feriados!$A$2:$A$1058)-1))*E5288)))","v":""},{"$f":"IF(A5288=\"\",\"\",+IF(+A5288=D5288,+VLOOKUP(D5288,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5288,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5288=\"\",\"\",+VLOOKUP(+EOMONTH(+F5288,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5288=\"\",\"\",VLOOKUP(D5288,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5288=\"\",\"\",IF(A5288=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5288,-2)+15,Cenários!$A:$D,2,FALSE)>A5288,+VLOOKUP(+EOMONTH(+A5288,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5288,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5288=\"\",\"\",VLOOKUP(F5288,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5288=\"\",\"\",IF(WORKDAY(+A5288,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5288,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5289=\"\",\"\",+IF(+A5289=D5289,+E5289,((+G5289/E5289)^+((NETWORKDAYS(+D5289,A5289,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5289,F5289,Feriados!$A$2:$A$1058)-1))*E5289)))","v":""},{"$f":"IF(A5289=\"\",\"\",+IF(+A5289=D5289,+VLOOKUP(D5289,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5289,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5289=\"\",\"\",+VLOOKUP(+EOMONTH(+F5289,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5289=\"\",\"\",VLOOKUP(D5289,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5289=\"\",\"\",IF(A5289=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5289,-2)+15,Cenários!$A:$D,2,FALSE)>A5289,+VLOOKUP(+EOMONTH(+A5289,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5289,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5289=\"\",\"\",VLOOKUP(F5289,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5289=\"\",\"\",IF(WORKDAY(+A5289,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5289,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5290=\"\",\"\",+IF(+A5290=D5290,+E5290,((+G5290/E5290)^+((NETWORKDAYS(+D5290,A5290,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5290,F5290,Feriados!$A$2:$A$1058)-1))*E5290)))","v":""},{"$f":"IF(A5290=\"\",\"\",+IF(+A5290=D5290,+VLOOKUP(D5290,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5290,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5290=\"\",\"\",+VLOOKUP(+EOMONTH(+F5290,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5290=\"\",\"\",VLOOKUP(D5290,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5290=\"\",\"\",IF(A5290=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5290,-2)+15,Cenários!$A:$D,2,FALSE)>A5290,+VLOOKUP(+EOMONTH(+A5290,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5290,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5290=\"\",\"\",VLOOKUP(F5290,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5290=\"\",\"\",IF(WORKDAY(+A5290,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5290,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5291=\"\",\"\",+IF(+A5291=D5291,+E5291,((+G5291/E5291)^+((NETWORKDAYS(+D5291,A5291,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5291,F5291,Feriados!$A$2:$A$1058)-1))*E5291)))","v":""},{"$f":"IF(A5291=\"\",\"\",+IF(+A5291=D5291,+VLOOKUP(D5291,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5291,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5291=\"\",\"\",+VLOOKUP(+EOMONTH(+F5291,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5291=\"\",\"\",VLOOKUP(D5291,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5291=\"\",\"\",IF(A5291=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5291,-2)+15,Cenários!$A:$D,2,FALSE)>A5291,+VLOOKUP(+EOMONTH(+A5291,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5291,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5291=\"\",\"\",VLOOKUP(F5291,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5291=\"\",\"\",IF(WORKDAY(+A5291,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5291,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5292=\"\",\"\",+IF(+A5292=D5292,+E5292,((+G5292/E5292)^+((NETWORKDAYS(+D5292,A5292,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5292,F5292,Feriados!$A$2:$A$1058)-1))*E5292)))","v":""},{"$f":"IF(A5292=\"\",\"\",+IF(+A5292=D5292,+VLOOKUP(D5292,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5292,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5292=\"\",\"\",+VLOOKUP(+EOMONTH(+F5292,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5292=\"\",\"\",VLOOKUP(D5292,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5292=\"\",\"\",IF(A5292=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5292,-2)+15,Cenários!$A:$D,2,FALSE)>A5292,+VLOOKUP(+EOMONTH(+A5292,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5292,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5292=\"\",\"\",VLOOKUP(F5292,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5292=\"\",\"\",IF(WORKDAY(+A5292,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5292,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5293=\"\",\"\",+IF(+A5293=D5293,+E5293,((+G5293/E5293)^+((NETWORKDAYS(+D5293,A5293,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5293,F5293,Feriados!$A$2:$A$1058)-1))*E5293)))","v":""},{"$f":"IF(A5293=\"\",\"\",+IF(+A5293=D5293,+VLOOKUP(D5293,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5293,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5293=\"\",\"\",+VLOOKUP(+EOMONTH(+F5293,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5293=\"\",\"\",VLOOKUP(D5293,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5293=\"\",\"\",IF(A5293=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5293,-2)+15,Cenários!$A:$D,2,FALSE)>A5293,+VLOOKUP(+EOMONTH(+A5293,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5293,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5293=\"\",\"\",VLOOKUP(F5293,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5293=\"\",\"\",IF(WORKDAY(+A5293,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5293,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5294=\"\",\"\",+IF(+A5294=D5294,+E5294,((+G5294/E5294)^+((NETWORKDAYS(+D5294,A5294,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5294,F5294,Feriados!$A$2:$A$1058)-1))*E5294)))","v":""},{"$f":"IF(A5294=\"\",\"\",+IF(+A5294=D5294,+VLOOKUP(D5294,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5294,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5294=\"\",\"\",+VLOOKUP(+EOMONTH(+F5294,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5294=\"\",\"\",VLOOKUP(D5294,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5294=\"\",\"\",IF(A5294=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5294,-2)+15,Cenários!$A:$D,2,FALSE)>A5294,+VLOOKUP(+EOMONTH(+A5294,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5294,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5294=\"\",\"\",VLOOKUP(F5294,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5294=\"\",\"\",IF(WORKDAY(+A5294,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5294,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5295=\"\",\"\",+IF(+A5295=D5295,+E5295,((+G5295/E5295)^+((NETWORKDAYS(+D5295,A5295,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5295,F5295,Feriados!$A$2:$A$1058)-1))*E5295)))","v":""},{"$f":"IF(A5295=\"\",\"\",+IF(+A5295=D5295,+VLOOKUP(D5295,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5295,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5295=\"\",\"\",+VLOOKUP(+EOMONTH(+F5295,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5295=\"\",\"\",VLOOKUP(D5295,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5295=\"\",\"\",IF(A5295=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5295,-2)+15,Cenários!$A:$D,2,FALSE)>A5295,+VLOOKUP(+EOMONTH(+A5295,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5295,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5295=\"\",\"\",VLOOKUP(F5295,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5295=\"\",\"\",IF(WORKDAY(+A5295,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5295,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5296=\"\",\"\",+IF(+A5296=D5296,+E5296,((+G5296/E5296)^+((NETWORKDAYS(+D5296,A5296,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5296,F5296,Feriados!$A$2:$A$1058)-1))*E5296)))","v":""},{"$f":"IF(A5296=\"\",\"\",+IF(+A5296=D5296,+VLOOKUP(D5296,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5296,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5296=\"\",\"\",+VLOOKUP(+EOMONTH(+F5296,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5296=\"\",\"\",VLOOKUP(D5296,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5296=\"\",\"\",IF(A5296=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5296,-2)+15,Cenários!$A:$D,2,FALSE)>A5296,+VLOOKUP(+EOMONTH(+A5296,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5296,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5296=\"\",\"\",VLOOKUP(F5296,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5296=\"\",\"\",IF(WORKDAY(+A5296,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5296,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5297=\"\",\"\",+IF(+A5297=D5297,+E5297,((+G5297/E5297)^+((NETWORKDAYS(+D5297,A5297,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5297,F5297,Feriados!$A$2:$A$1058)-1))*E5297)))","v":""},{"$f":"IF(A5297=\"\",\"\",+IF(+A5297=D5297,+VLOOKUP(D5297,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5297,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5297=\"\",\"\",+VLOOKUP(+EOMONTH(+F5297,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5297=\"\",\"\",VLOOKUP(D5297,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5297=\"\",\"\",IF(A5297=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5297,-2)+15,Cenários!$A:$D,2,FALSE)>A5297,+VLOOKUP(+EOMONTH(+A5297,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5297,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5297=\"\",\"\",VLOOKUP(F5297,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5297=\"\",\"\",IF(WORKDAY(+A5297,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5297,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5298=\"\",\"\",+IF(+A5298=D5298,+E5298,((+G5298/E5298)^+((NETWORKDAYS(+D5298,A5298,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5298,F5298,Feriados!$A$2:$A$1058)-1))*E5298)))","v":""},{"$f":"IF(A5298=\"\",\"\",+IF(+A5298=D5298,+VLOOKUP(D5298,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5298,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5298=\"\",\"\",+VLOOKUP(+EOMONTH(+F5298,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5298=\"\",\"\",VLOOKUP(D5298,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5298=\"\",\"\",IF(A5298=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5298,-2)+15,Cenários!$A:$D,2,FALSE)>A5298,+VLOOKUP(+EOMONTH(+A5298,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5298,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5298=\"\",\"\",VLOOKUP(F5298,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5298=\"\",\"\",IF(WORKDAY(+A5298,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5298,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5299=\"\",\"\",+IF(+A5299=D5299,+E5299,((+G5299/E5299)^+((NETWORKDAYS(+D5299,A5299,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5299,F5299,Feriados!$A$2:$A$1058)-1))*E5299)))","v":""},{"$f":"IF(A5299=\"\",\"\",+IF(+A5299=D5299,+VLOOKUP(D5299,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5299,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5299=\"\",\"\",+VLOOKUP(+EOMONTH(+F5299,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5299=\"\",\"\",VLOOKUP(D5299,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5299=\"\",\"\",IF(A5299=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5299,-2)+15,Cenários!$A:$D,2,FALSE)>A5299,+VLOOKUP(+EOMONTH(+A5299,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5299,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5299=\"\",\"\",VLOOKUP(F5299,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5299=\"\",\"\",IF(WORKDAY(+A5299,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5299,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5300=\"\",\"\",+IF(+A5300=D5300,+E5300,((+G5300/E5300)^+((NETWORKDAYS(+D5300,A5300,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5300,F5300,Feriados!$A$2:$A$1058)-1))*E5300)))","v":""},{"$f":"IF(A5300=\"\",\"\",+IF(+A5300=D5300,+VLOOKUP(D5300,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5300,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5300=\"\",\"\",+VLOOKUP(+EOMONTH(+F5300,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5300=\"\",\"\",VLOOKUP(D5300,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5300=\"\",\"\",IF(A5300=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5300,-2)+15,Cenários!$A:$D,2,FALSE)>A5300,+VLOOKUP(+EOMONTH(+A5300,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5300,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5300=\"\",\"\",VLOOKUP(F5300,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5300=\"\",\"\",IF(WORKDAY(+A5300,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5300,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5301=\"\",\"\",+IF(+A5301=D5301,+E5301,((+G5301/E5301)^+((NETWORKDAYS(+D5301,A5301,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5301,F5301,Feriados!$A$2:$A$1058)-1))*E5301)))","v":""},{"$f":"IF(A5301=\"\",\"\",+IF(+A5301=D5301,+VLOOKUP(D5301,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5301,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5301=\"\",\"\",+VLOOKUP(+EOMONTH(+F5301,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5301=\"\",\"\",VLOOKUP(D5301,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5301=\"\",\"\",IF(A5301=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5301,-2)+15,Cenários!$A:$D,2,FALSE)>A5301,+VLOOKUP(+EOMONTH(+A5301,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5301,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5301=\"\",\"\",VLOOKUP(F5301,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5301=\"\",\"\",IF(WORKDAY(+A5301,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5301,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5302=\"\",\"\",+IF(+A5302=D5302,+E5302,((+G5302/E5302)^+((NETWORKDAYS(+D5302,A5302,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5302,F5302,Feriados!$A$2:$A$1058)-1))*E5302)))","v":""},{"$f":"IF(A5302=\"\",\"\",+IF(+A5302=D5302,+VLOOKUP(D5302,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5302,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5302=\"\",\"\",+VLOOKUP(+EOMONTH(+F5302,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5302=\"\",\"\",VLOOKUP(D5302,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5302=\"\",\"\",IF(A5302=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5302,-2)+15,Cenários!$A:$D,2,FALSE)>A5302,+VLOOKUP(+EOMONTH(+A5302,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5302,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5302=\"\",\"\",VLOOKUP(F5302,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5302=\"\",\"\",IF(WORKDAY(+A5302,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5302,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5303=\"\",\"\",+IF(+A5303=D5303,+E5303,((+G5303/E5303)^+((NETWORKDAYS(+D5303,A5303,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5303,F5303,Feriados!$A$2:$A$1058)-1))*E5303)))","v":""},{"$f":"IF(A5303=\"\",\"\",+IF(+A5303=D5303,+VLOOKUP(D5303,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5303,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5303=\"\",\"\",+VLOOKUP(+EOMONTH(+F5303,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5303=\"\",\"\",VLOOKUP(D5303,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5303=\"\",\"\",IF(A5303=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5303,-2)+15,Cenários!$A:$D,2,FALSE)>A5303,+VLOOKUP(+EOMONTH(+A5303,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5303,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5303=\"\",\"\",VLOOKUP(F5303,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5303=\"\",\"\",IF(WORKDAY(+A5303,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5303,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5304=\"\",\"\",+IF(+A5304=D5304,+E5304,((+G5304/E5304)^+((NETWORKDAYS(+D5304,A5304,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5304,F5304,Feriados!$A$2:$A$1058)-1))*E5304)))","v":""},{"$f":"IF(A5304=\"\",\"\",+IF(+A5304=D5304,+VLOOKUP(D5304,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5304,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5304=\"\",\"\",+VLOOKUP(+EOMONTH(+F5304,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5304=\"\",\"\",VLOOKUP(D5304,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5304=\"\",\"\",IF(A5304=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5304,-2)+15,Cenários!$A:$D,2,FALSE)>A5304,+VLOOKUP(+EOMONTH(+A5304,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5304,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5304=\"\",\"\",VLOOKUP(F5304,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5304=\"\",\"\",IF(WORKDAY(+A5304,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5304,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5305=\"\",\"\",+IF(+A5305=D5305,+E5305,((+G5305/E5305)^+((NETWORKDAYS(+D5305,A5305,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5305,F5305,Feriados!$A$2:$A$1058)-1))*E5305)))","v":""},{"$f":"IF(A5305=\"\",\"\",+IF(+A5305=D5305,+VLOOKUP(D5305,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5305,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5305=\"\",\"\",+VLOOKUP(+EOMONTH(+F5305,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5305=\"\",\"\",VLOOKUP(D5305,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5305=\"\",\"\",IF(A5305=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5305,-2)+15,Cenários!$A:$D,2,FALSE)>A5305,+VLOOKUP(+EOMONTH(+A5305,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5305,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5305=\"\",\"\",VLOOKUP(F5305,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5305=\"\",\"\",IF(WORKDAY(+A5305,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5305,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5306=\"\",\"\",+IF(+A5306=D5306,+E5306,((+G5306/E5306)^+((NETWORKDAYS(+D5306,A5306,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5306,F5306,Feriados!$A$2:$A$1058)-1))*E5306)))","v":""},{"$f":"IF(A5306=\"\",\"\",+IF(+A5306=D5306,+VLOOKUP(D5306,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5306,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5306=\"\",\"\",+VLOOKUP(+EOMONTH(+F5306,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5306=\"\",\"\",VLOOKUP(D5306,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5306=\"\",\"\",IF(A5306=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5306,-2)+15,Cenários!$A:$D,2,FALSE)>A5306,+VLOOKUP(+EOMONTH(+A5306,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5306,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5306=\"\",\"\",VLOOKUP(F5306,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5306=\"\",\"\",IF(WORKDAY(+A5306,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5306,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5307=\"\",\"\",+IF(+A5307=D5307,+E5307,((+G5307/E5307)^+((NETWORKDAYS(+D5307,A5307,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5307,F5307,Feriados!$A$2:$A$1058)-1))*E5307)))","v":""},{"$f":"IF(A5307=\"\",\"\",+IF(+A5307=D5307,+VLOOKUP(D5307,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5307,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5307=\"\",\"\",+VLOOKUP(+EOMONTH(+F5307,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5307=\"\",\"\",VLOOKUP(D5307,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5307=\"\",\"\",IF(A5307=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5307,-2)+15,Cenários!$A:$D,2,FALSE)>A5307,+VLOOKUP(+EOMONTH(+A5307,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5307,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5307=\"\",\"\",VLOOKUP(F5307,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5307=\"\",\"\",IF(WORKDAY(+A5307,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5307,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5308=\"\",\"\",+IF(+A5308=D5308,+E5308,((+G5308/E5308)^+((NETWORKDAYS(+D5308,A5308,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5308,F5308,Feriados!$A$2:$A$1058)-1))*E5308)))","v":""},{"$f":"IF(A5308=\"\",\"\",+IF(+A5308=D5308,+VLOOKUP(D5308,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5308,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5308=\"\",\"\",+VLOOKUP(+EOMONTH(+F5308,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5308=\"\",\"\",VLOOKUP(D5308,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5308=\"\",\"\",IF(A5308=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5308,-2)+15,Cenários!$A:$D,2,FALSE)>A5308,+VLOOKUP(+EOMONTH(+A5308,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5308,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5308=\"\",\"\",VLOOKUP(F5308,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5308=\"\",\"\",IF(WORKDAY(+A5308,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5308,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5309=\"\",\"\",+IF(+A5309=D5309,+E5309,((+G5309/E5309)^+((NETWORKDAYS(+D5309,A5309,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5309,F5309,Feriados!$A$2:$A$1058)-1))*E5309)))","v":""},{"$f":"IF(A5309=\"\",\"\",+IF(+A5309=D5309,+VLOOKUP(D5309,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5309,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5309=\"\",\"\",+VLOOKUP(+EOMONTH(+F5309,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5309=\"\",\"\",VLOOKUP(D5309,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5309=\"\",\"\",IF(A5309=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5309,-2)+15,Cenários!$A:$D,2,FALSE)>A5309,+VLOOKUP(+EOMONTH(+A5309,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5309,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5309=\"\",\"\",VLOOKUP(F5309,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5309=\"\",\"\",IF(WORKDAY(+A5309,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5309,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5310=\"\",\"\",+IF(+A5310=D5310,+E5310,((+G5310/E5310)^+((NETWORKDAYS(+D5310,A5310,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5310,F5310,Feriados!$A$2:$A$1058)-1))*E5310)))","v":""},{"$f":"IF(A5310=\"\",\"\",+IF(+A5310=D5310,+VLOOKUP(D5310,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5310,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5310=\"\",\"\",+VLOOKUP(+EOMONTH(+F5310,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5310=\"\",\"\",VLOOKUP(D5310,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5310=\"\",\"\",IF(A5310=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5310,-2)+15,Cenários!$A:$D,2,FALSE)>A5310,+VLOOKUP(+EOMONTH(+A5310,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5310,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5310=\"\",\"\",VLOOKUP(F5310,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5310=\"\",\"\",IF(WORKDAY(+A5310,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5310,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5311=\"\",\"\",+IF(+A5311=D5311,+E5311,((+G5311/E5311)^+((NETWORKDAYS(+D5311,A5311,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5311,F5311,Feriados!$A$2:$A$1058)-1))*E5311)))","v":""},{"$f":"IF(A5311=\"\",\"\",+IF(+A5311=D5311,+VLOOKUP(D5311,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5311,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5311=\"\",\"\",+VLOOKUP(+EOMONTH(+F5311,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5311=\"\",\"\",VLOOKUP(D5311,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5311=\"\",\"\",IF(A5311=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5311,-2)+15,Cenários!$A:$D,2,FALSE)>A5311,+VLOOKUP(+EOMONTH(+A5311,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5311,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5311=\"\",\"\",VLOOKUP(F5311,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5311=\"\",\"\",IF(WORKDAY(+A5311,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5311,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5312=\"\",\"\",+IF(+A5312=D5312,+E5312,((+G5312/E5312)^+((NETWORKDAYS(+D5312,A5312,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5312,F5312,Feriados!$A$2:$A$1058)-1))*E5312)))","v":""},{"$f":"IF(A5312=\"\",\"\",+IF(+A5312=D5312,+VLOOKUP(D5312,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5312,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5312=\"\",\"\",+VLOOKUP(+EOMONTH(+F5312,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5312=\"\",\"\",VLOOKUP(D5312,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5312=\"\",\"\",IF(A5312=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5312,-2)+15,Cenários!$A:$D,2,FALSE)>A5312,+VLOOKUP(+EOMONTH(+A5312,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5312,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5312=\"\",\"\",VLOOKUP(F5312,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5312=\"\",\"\",IF(WORKDAY(+A5312,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5312,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5313=\"\",\"\",+IF(+A5313=D5313,+E5313,((+G5313/E5313)^+((NETWORKDAYS(+D5313,A5313,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5313,F5313,Feriados!$A$2:$A$1058)-1))*E5313)))","v":""},{"$f":"IF(A5313=\"\",\"\",+IF(+A5313=D5313,+VLOOKUP(D5313,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5313,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5313=\"\",\"\",+VLOOKUP(+EOMONTH(+F5313,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5313=\"\",\"\",VLOOKUP(D5313,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5313=\"\",\"\",IF(A5313=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5313,-2)+15,Cenários!$A:$D,2,FALSE)>A5313,+VLOOKUP(+EOMONTH(+A5313,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5313,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5313=\"\",\"\",VLOOKUP(F5313,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5313=\"\",\"\",IF(WORKDAY(+A5313,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5313,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5314=\"\",\"\",+IF(+A5314=D5314,+E5314,((+G5314/E5314)^+((NETWORKDAYS(+D5314,A5314,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5314,F5314,Feriados!$A$2:$A$1058)-1))*E5314)))","v":""},{"$f":"IF(A5314=\"\",\"\",+IF(+A5314=D5314,+VLOOKUP(D5314,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5314,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5314=\"\",\"\",+VLOOKUP(+EOMONTH(+F5314,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5314=\"\",\"\",VLOOKUP(D5314,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5314=\"\",\"\",IF(A5314=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5314,-2)+15,Cenários!$A:$D,2,FALSE)>A5314,+VLOOKUP(+EOMONTH(+A5314,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5314,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5314=\"\",\"\",VLOOKUP(F5314,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5314=\"\",\"\",IF(WORKDAY(+A5314,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5314,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5315=\"\",\"\",+IF(+A5315=D5315,+E5315,((+G5315/E5315)^+((NETWORKDAYS(+D5315,A5315,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5315,F5315,Feriados!$A$2:$A$1058)-1))*E5315)))","v":""},{"$f":"IF(A5315=\"\",\"\",+IF(+A5315=D5315,+VLOOKUP(D5315,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5315,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5315=\"\",\"\",+VLOOKUP(+EOMONTH(+F5315,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5315=\"\",\"\",VLOOKUP(D5315,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5315=\"\",\"\",IF(A5315=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5315,-2)+15,Cenários!$A:$D,2,FALSE)>A5315,+VLOOKUP(+EOMONTH(+A5315,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5315,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5315=\"\",\"\",VLOOKUP(F5315,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5315=\"\",\"\",IF(WORKDAY(+A5315,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5315,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5316=\"\",\"\",+IF(+A5316=D5316,+E5316,((+G5316/E5316)^+((NETWORKDAYS(+D5316,A5316,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5316,F5316,Feriados!$A$2:$A$1058)-1))*E5316)))","v":""},{"$f":"IF(A5316=\"\",\"\",+IF(+A5316=D5316,+VLOOKUP(D5316,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5316,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5316=\"\",\"\",+VLOOKUP(+EOMONTH(+F5316,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5316=\"\",\"\",VLOOKUP(D5316,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5316=\"\",\"\",IF(A5316=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5316,-2)+15,Cenários!$A:$D,2,FALSE)>A5316,+VLOOKUP(+EOMONTH(+A5316,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5316,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5316=\"\",\"\",VLOOKUP(F5316,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5316=\"\",\"\",IF(WORKDAY(+A5316,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5316,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5317=\"\",\"\",+IF(+A5317=D5317,+E5317,((+G5317/E5317)^+((NETWORKDAYS(+D5317,A5317,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5317,F5317,Feriados!$A$2:$A$1058)-1))*E5317)))","v":""},{"$f":"IF(A5317=\"\",\"\",+IF(+A5317=D5317,+VLOOKUP(D5317,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5317,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5317=\"\",\"\",+VLOOKUP(+EOMONTH(+F5317,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5317=\"\",\"\",VLOOKUP(D5317,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5317=\"\",\"\",IF(A5317=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5317,-2)+15,Cenários!$A:$D,2,FALSE)>A5317,+VLOOKUP(+EOMONTH(+A5317,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5317,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5317=\"\",\"\",VLOOKUP(F5317,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5317=\"\",\"\",IF(WORKDAY(+A5317,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5317,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5318=\"\",\"\",+IF(+A5318=D5318,+E5318,((+G5318/E5318)^+((NETWORKDAYS(+D5318,A5318,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5318,F5318,Feriados!$A$2:$A$1058)-1))*E5318)))","v":""},{"$f":"IF(A5318=\"\",\"\",+IF(+A5318=D5318,+VLOOKUP(D5318,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5318,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5318=\"\",\"\",+VLOOKUP(+EOMONTH(+F5318,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5318=\"\",\"\",VLOOKUP(D5318,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5318=\"\",\"\",IF(A5318=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5318,-2)+15,Cenários!$A:$D,2,FALSE)>A5318,+VLOOKUP(+EOMONTH(+A5318,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5318,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5318=\"\",\"\",VLOOKUP(F5318,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5318=\"\",\"\",IF(WORKDAY(+A5318,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5318,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5319=\"\",\"\",+IF(+A5319=D5319,+E5319,((+G5319/E5319)^+((NETWORKDAYS(+D5319,A5319,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5319,F5319,Feriados!$A$2:$A$1058)-1))*E5319)))","v":""},{"$f":"IF(A5319=\"\",\"\",+IF(+A5319=D5319,+VLOOKUP(D5319,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5319,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5319=\"\",\"\",+VLOOKUP(+EOMONTH(+F5319,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5319=\"\",\"\",VLOOKUP(D5319,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5319=\"\",\"\",IF(A5319=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5319,-2)+15,Cenários!$A:$D,2,FALSE)>A5319,+VLOOKUP(+EOMONTH(+A5319,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5319,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5319=\"\",\"\",VLOOKUP(F5319,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5319=\"\",\"\",IF(WORKDAY(+A5319,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5319,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5320=\"\",\"\",+IF(+A5320=D5320,+E5320,((+G5320/E5320)^+((NETWORKDAYS(+D5320,A5320,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5320,F5320,Feriados!$A$2:$A$1058)-1))*E5320)))","v":""},{"$f":"IF(A5320=\"\",\"\",+IF(+A5320=D5320,+VLOOKUP(D5320,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5320,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5320=\"\",\"\",+VLOOKUP(+EOMONTH(+F5320,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5320=\"\",\"\",VLOOKUP(D5320,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5320=\"\",\"\",IF(A5320=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5320,-2)+15,Cenários!$A:$D,2,FALSE)>A5320,+VLOOKUP(+EOMONTH(+A5320,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5320,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5320=\"\",\"\",VLOOKUP(F5320,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5320=\"\",\"\",IF(WORKDAY(+A5320,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5320,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5321=\"\",\"\",+IF(+A5321=D5321,+E5321,((+G5321/E5321)^+((NETWORKDAYS(+D5321,A5321,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5321,F5321,Feriados!$A$2:$A$1058)-1))*E5321)))","v":""},{"$f":"IF(A5321=\"\",\"\",+IF(+A5321=D5321,+VLOOKUP(D5321,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5321,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5321=\"\",\"\",+VLOOKUP(+EOMONTH(+F5321,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5321=\"\",\"\",VLOOKUP(D5321,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5321=\"\",\"\",IF(A5321=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5321,-2)+15,Cenários!$A:$D,2,FALSE)>A5321,+VLOOKUP(+EOMONTH(+A5321,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5321,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5321=\"\",\"\",VLOOKUP(F5321,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5321=\"\",\"\",IF(WORKDAY(+A5321,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5321,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5322=\"\",\"\",+IF(+A5322=D5322,+E5322,((+G5322/E5322)^+((NETWORKDAYS(+D5322,A5322,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5322,F5322,Feriados!$A$2:$A$1058)-1))*E5322)))","v":""},{"$f":"IF(A5322=\"\",\"\",+IF(+A5322=D5322,+VLOOKUP(D5322,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5322,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5322=\"\",\"\",+VLOOKUP(+EOMONTH(+F5322,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5322=\"\",\"\",VLOOKUP(D5322,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5322=\"\",\"\",IF(A5322=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5322,-2)+15,Cenários!$A:$D,2,FALSE)>A5322,+VLOOKUP(+EOMONTH(+A5322,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5322,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5322=\"\",\"\",VLOOKUP(F5322,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5322=\"\",\"\",IF(WORKDAY(+A5322,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5322,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5323=\"\",\"\",+IF(+A5323=D5323,+E5323,((+G5323/E5323)^+((NETWORKDAYS(+D5323,A5323,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5323,F5323,Feriados!$A$2:$A$1058)-1))*E5323)))","v":""},{"$f":"IF(A5323=\"\",\"\",+IF(+A5323=D5323,+VLOOKUP(D5323,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5323,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5323=\"\",\"\",+VLOOKUP(+EOMONTH(+F5323,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5323=\"\",\"\",VLOOKUP(D5323,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5323=\"\",\"\",IF(A5323=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5323,-2)+15,Cenários!$A:$D,2,FALSE)>A5323,+VLOOKUP(+EOMONTH(+A5323,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5323,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5323=\"\",\"\",VLOOKUP(F5323,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5323=\"\",\"\",IF(WORKDAY(+A5323,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5323,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5324=\"\",\"\",+IF(+A5324=D5324,+E5324,((+G5324/E5324)^+((NETWORKDAYS(+D5324,A5324,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5324,F5324,Feriados!$A$2:$A$1058)-1))*E5324)))","v":""},{"$f":"IF(A5324=\"\",\"\",+IF(+A5324=D5324,+VLOOKUP(D5324,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5324,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5324=\"\",\"\",+VLOOKUP(+EOMONTH(+F5324,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5324=\"\",\"\",VLOOKUP(D5324,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5324=\"\",\"\",IF(A5324=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5324,-2)+15,Cenários!$A:$D,2,FALSE)>A5324,+VLOOKUP(+EOMONTH(+A5324,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5324,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5324=\"\",\"\",VLOOKUP(F5324,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5324=\"\",\"\",IF(WORKDAY(+A5324,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5324,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5325=\"\",\"\",+IF(+A5325=D5325,+E5325,((+G5325/E5325)^+((NETWORKDAYS(+D5325,A5325,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5325,F5325,Feriados!$A$2:$A$1058)-1))*E5325)))","v":""},{"$f":"IF(A5325=\"\",\"\",+IF(+A5325=D5325,+VLOOKUP(D5325,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5325,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5325=\"\",\"\",+VLOOKUP(+EOMONTH(+F5325,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5325=\"\",\"\",VLOOKUP(D5325,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5325=\"\",\"\",IF(A5325=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5325,-2)+15,Cenários!$A:$D,2,FALSE)>A5325,+VLOOKUP(+EOMONTH(+A5325,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5325,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5325=\"\",\"\",VLOOKUP(F5325,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5325=\"\",\"\",IF(WORKDAY(+A5325,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5325,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5326=\"\",\"\",+IF(+A5326=D5326,+E5326,((+G5326/E5326)^+((NETWORKDAYS(+D5326,A5326,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5326,F5326,Feriados!$A$2:$A$1058)-1))*E5326)))","v":""},{"$f":"IF(A5326=\"\",\"\",+IF(+A5326=D5326,+VLOOKUP(D5326,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5326,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5326=\"\",\"\",+VLOOKUP(+EOMONTH(+F5326,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5326=\"\",\"\",VLOOKUP(D5326,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5326=\"\",\"\",IF(A5326=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5326,-2)+15,Cenários!$A:$D,2,FALSE)>A5326,+VLOOKUP(+EOMONTH(+A5326,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5326,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5326=\"\",\"\",VLOOKUP(F5326,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5326=\"\",\"\",IF(WORKDAY(+A5326,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5326,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5327=\"\",\"\",+IF(+A5327=D5327,+E5327,((+G5327/E5327)^+((NETWORKDAYS(+D5327,A5327,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5327,F5327,Feriados!$A$2:$A$1058)-1))*E5327)))","v":""},{"$f":"IF(A5327=\"\",\"\",+IF(+A5327=D5327,+VLOOKUP(D5327,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5327,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5327=\"\",\"\",+VLOOKUP(+EOMONTH(+F5327,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5327=\"\",\"\",VLOOKUP(D5327,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5327=\"\",\"\",IF(A5327=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5327,-2)+15,Cenários!$A:$D,2,FALSE)>A5327,+VLOOKUP(+EOMONTH(+A5327,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5327,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5327=\"\",\"\",VLOOKUP(F5327,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5327=\"\",\"\",IF(WORKDAY(+A5327,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5327,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5328=\"\",\"\",+IF(+A5328=D5328,+E5328,((+G5328/E5328)^+((NETWORKDAYS(+D5328,A5328,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5328,F5328,Feriados!$A$2:$A$1058)-1))*E5328)))","v":""},{"$f":"IF(A5328=\"\",\"\",+IF(+A5328=D5328,+VLOOKUP(D5328,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5328,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5328=\"\",\"\",+VLOOKUP(+EOMONTH(+F5328,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5328=\"\",\"\",VLOOKUP(D5328,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5328=\"\",\"\",IF(A5328=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5328,-2)+15,Cenários!$A:$D,2,FALSE)>A5328,+VLOOKUP(+EOMONTH(+A5328,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5328,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5328=\"\",\"\",VLOOKUP(F5328,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5328=\"\",\"\",IF(WORKDAY(+A5328,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5328,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5329=\"\",\"\",+IF(+A5329=D5329,+E5329,((+G5329/E5329)^+((NETWORKDAYS(+D5329,A5329,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5329,F5329,Feriados!$A$2:$A$1058)-1))*E5329)))","v":""},{"$f":"IF(A5329=\"\",\"\",+IF(+A5329=D5329,+VLOOKUP(D5329,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5329,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5329=\"\",\"\",+VLOOKUP(+EOMONTH(+F5329,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5329=\"\",\"\",VLOOKUP(D5329,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5329=\"\",\"\",IF(A5329=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5329,-2)+15,Cenários!$A:$D,2,FALSE)>A5329,+VLOOKUP(+EOMONTH(+A5329,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5329,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5329=\"\",\"\",VLOOKUP(F5329,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5329=\"\",\"\",IF(WORKDAY(+A5329,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5329,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5330=\"\",\"\",+IF(+A5330=D5330,+E5330,((+G5330/E5330)^+((NETWORKDAYS(+D5330,A5330,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5330,F5330,Feriados!$A$2:$A$1058)-1))*E5330)))","v":""},{"$f":"IF(A5330=\"\",\"\",+IF(+A5330=D5330,+VLOOKUP(D5330,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5330,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5330=\"\",\"\",+VLOOKUP(+EOMONTH(+F5330,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5330=\"\",\"\",VLOOKUP(D5330,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5330=\"\",\"\",IF(A5330=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5330,-2)+15,Cenários!$A:$D,2,FALSE)>A5330,+VLOOKUP(+EOMONTH(+A5330,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5330,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5330=\"\",\"\",VLOOKUP(F5330,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5330=\"\",\"\",IF(WORKDAY(+A5330,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5330,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5331=\"\",\"\",+IF(+A5331=D5331,+E5331,((+G5331/E5331)^+((NETWORKDAYS(+D5331,A5331,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5331,F5331,Feriados!$A$2:$A$1058)-1))*E5331)))","v":""},{"$f":"IF(A5331=\"\",\"\",+IF(+A5331=D5331,+VLOOKUP(D5331,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5331,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5331=\"\",\"\",+VLOOKUP(+EOMONTH(+F5331,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5331=\"\",\"\",VLOOKUP(D5331,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5331=\"\",\"\",IF(A5331=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5331,-2)+15,Cenários!$A:$D,2,FALSE)>A5331,+VLOOKUP(+EOMONTH(+A5331,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5331,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5331=\"\",\"\",VLOOKUP(F5331,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5331=\"\",\"\",IF(WORKDAY(+A5331,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5331,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5332=\"\",\"\",+IF(+A5332=D5332,+E5332,((+G5332/E5332)^+((NETWORKDAYS(+D5332,A5332,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5332,F5332,Feriados!$A$2:$A$1058)-1))*E5332)))","v":""},{"$f":"IF(A5332=\"\",\"\",+IF(+A5332=D5332,+VLOOKUP(D5332,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5332,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5332=\"\",\"\",+VLOOKUP(+EOMONTH(+F5332,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5332=\"\",\"\",VLOOKUP(D5332,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5332=\"\",\"\",IF(A5332=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5332,-2)+15,Cenários!$A:$D,2,FALSE)>A5332,+VLOOKUP(+EOMONTH(+A5332,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5332,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5332=\"\",\"\",VLOOKUP(F5332,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5332=\"\",\"\",IF(WORKDAY(+A5332,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5332,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5333=\"\",\"\",+IF(+A5333=D5333,+E5333,((+G5333/E5333)^+((NETWORKDAYS(+D5333,A5333,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5333,F5333,Feriados!$A$2:$A$1058)-1))*E5333)))","v":""},{"$f":"IF(A5333=\"\",\"\",+IF(+A5333=D5333,+VLOOKUP(D5333,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5333,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5333=\"\",\"\",+VLOOKUP(+EOMONTH(+F5333,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5333=\"\",\"\",VLOOKUP(D5333,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5333=\"\",\"\",IF(A5333=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5333,-2)+15,Cenários!$A:$D,2,FALSE)>A5333,+VLOOKUP(+EOMONTH(+A5333,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5333,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5333=\"\",\"\",VLOOKUP(F5333,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5333=\"\",\"\",IF(WORKDAY(+A5333,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5333,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5334=\"\",\"\",+IF(+A5334=D5334,+E5334,((+G5334/E5334)^+((NETWORKDAYS(+D5334,A5334,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5334,F5334,Feriados!$A$2:$A$1058)-1))*E5334)))","v":""},{"$f":"IF(A5334=\"\",\"\",+IF(+A5334=D5334,+VLOOKUP(D5334,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5334,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5334=\"\",\"\",+VLOOKUP(+EOMONTH(+F5334,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5334=\"\",\"\",VLOOKUP(D5334,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5334=\"\",\"\",IF(A5334=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5334,-2)+15,Cenários!$A:$D,2,FALSE)>A5334,+VLOOKUP(+EOMONTH(+A5334,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5334,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5334=\"\",\"\",VLOOKUP(F5334,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5334=\"\",\"\",IF(WORKDAY(+A5334,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5334,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5335=\"\",\"\",+IF(+A5335=D5335,+E5335,((+G5335/E5335)^+((NETWORKDAYS(+D5335,A5335,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5335,F5335,Feriados!$A$2:$A$1058)-1))*E5335)))","v":""},{"$f":"IF(A5335=\"\",\"\",+IF(+A5335=D5335,+VLOOKUP(D5335,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5335,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5335=\"\",\"\",+VLOOKUP(+EOMONTH(+F5335,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5335=\"\",\"\",VLOOKUP(D5335,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5335=\"\",\"\",IF(A5335=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5335,-2)+15,Cenários!$A:$D,2,FALSE)>A5335,+VLOOKUP(+EOMONTH(+A5335,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5335,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5335=\"\",\"\",VLOOKUP(F5335,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5335=\"\",\"\",IF(WORKDAY(+A5335,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5335,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5336=\"\",\"\",+IF(+A5336=D5336,+E5336,((+G5336/E5336)^+((NETWORKDAYS(+D5336,A5336,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5336,F5336,Feriados!$A$2:$A$1058)-1))*E5336)))","v":""},{"$f":"IF(A5336=\"\",\"\",+IF(+A5336=D5336,+VLOOKUP(D5336,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5336,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5336=\"\",\"\",+VLOOKUP(+EOMONTH(+F5336,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5336=\"\",\"\",VLOOKUP(D5336,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5336=\"\",\"\",IF(A5336=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5336,-2)+15,Cenários!$A:$D,2,FALSE)>A5336,+VLOOKUP(+EOMONTH(+A5336,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5336,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5336=\"\",\"\",VLOOKUP(F5336,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5336=\"\",\"\",IF(WORKDAY(+A5336,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5336,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5337=\"\",\"\",+IF(+A5337=D5337,+E5337,((+G5337/E5337)^+((NETWORKDAYS(+D5337,A5337,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5337,F5337,Feriados!$A$2:$A$1058)-1))*E5337)))","v":""},{"$f":"IF(A5337=\"\",\"\",+IF(+A5337=D5337,+VLOOKUP(D5337,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5337,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5337=\"\",\"\",+VLOOKUP(+EOMONTH(+F5337,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5337=\"\",\"\",VLOOKUP(D5337,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5337=\"\",\"\",IF(A5337=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5337,-2)+15,Cenários!$A:$D,2,FALSE)>A5337,+VLOOKUP(+EOMONTH(+A5337,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5337,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5337=\"\",\"\",VLOOKUP(F5337,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5337=\"\",\"\",IF(WORKDAY(+A5337,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5337,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5338=\"\",\"\",+IF(+A5338=D5338,+E5338,((+G5338/E5338)^+((NETWORKDAYS(+D5338,A5338,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5338,F5338,Feriados!$A$2:$A$1058)-1))*E5338)))","v":""},{"$f":"IF(A5338=\"\",\"\",+IF(+A5338=D5338,+VLOOKUP(D5338,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5338,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5338=\"\",\"\",+VLOOKUP(+EOMONTH(+F5338,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5338=\"\",\"\",VLOOKUP(D5338,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5338=\"\",\"\",IF(A5338=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5338,-2)+15,Cenários!$A:$D,2,FALSE)>A5338,+VLOOKUP(+EOMONTH(+A5338,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5338,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5338=\"\",\"\",VLOOKUP(F5338,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5338=\"\",\"\",IF(WORKDAY(+A5338,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5338,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5339=\"\",\"\",+IF(+A5339=D5339,+E5339,((+G5339/E5339)^+((NETWORKDAYS(+D5339,A5339,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5339,F5339,Feriados!$A$2:$A$1058)-1))*E5339)))","v":""},{"$f":"IF(A5339=\"\",\"\",+IF(+A5339=D5339,+VLOOKUP(D5339,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5339,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5339=\"\",\"\",+VLOOKUP(+EOMONTH(+F5339,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5339=\"\",\"\",VLOOKUP(D5339,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5339=\"\",\"\",IF(A5339=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5339,-2)+15,Cenários!$A:$D,2,FALSE)>A5339,+VLOOKUP(+EOMONTH(+A5339,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5339,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5339=\"\",\"\",VLOOKUP(F5339,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5339=\"\",\"\",IF(WORKDAY(+A5339,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5339,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5340=\"\",\"\",+IF(+A5340=D5340,+E5340,((+G5340/E5340)^+((NETWORKDAYS(+D5340,A5340,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5340,F5340,Feriados!$A$2:$A$1058)-1))*E5340)))","v":""},{"$f":"IF(A5340=\"\",\"\",+IF(+A5340=D5340,+VLOOKUP(D5340,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5340,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5340=\"\",\"\",+VLOOKUP(+EOMONTH(+F5340,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5340=\"\",\"\",VLOOKUP(D5340,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5340=\"\",\"\",IF(A5340=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5340,-2)+15,Cenários!$A:$D,2,FALSE)>A5340,+VLOOKUP(+EOMONTH(+A5340,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5340,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5340=\"\",\"\",VLOOKUP(F5340,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5340=\"\",\"\",IF(WORKDAY(+A5340,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5340,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5341=\"\",\"\",+IF(+A5341=D5341,+E5341,((+G5341/E5341)^+((NETWORKDAYS(+D5341,A5341,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5341,F5341,Feriados!$A$2:$A$1058)-1))*E5341)))","v":""},{"$f":"IF(A5341=\"\",\"\",+IF(+A5341=D5341,+VLOOKUP(D5341,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5341,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5341=\"\",\"\",+VLOOKUP(+EOMONTH(+F5341,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5341=\"\",\"\",VLOOKUP(D5341,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5341=\"\",\"\",IF(A5341=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5341,-2)+15,Cenários!$A:$D,2,FALSE)>A5341,+VLOOKUP(+EOMONTH(+A5341,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5341,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5341=\"\",\"\",VLOOKUP(F5341,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5341=\"\",\"\",IF(WORKDAY(+A5341,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5341,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5342=\"\",\"\",+IF(+A5342=D5342,+E5342,((+G5342/E5342)^+((NETWORKDAYS(+D5342,A5342,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5342,F5342,Feriados!$A$2:$A$1058)-1))*E5342)))","v":""},{"$f":"IF(A5342=\"\",\"\",+IF(+A5342=D5342,+VLOOKUP(D5342,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5342,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5342=\"\",\"\",+VLOOKUP(+EOMONTH(+F5342,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5342=\"\",\"\",VLOOKUP(D5342,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5342=\"\",\"\",IF(A5342=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5342,-2)+15,Cenários!$A:$D,2,FALSE)>A5342,+VLOOKUP(+EOMONTH(+A5342,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5342,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5342=\"\",\"\",VLOOKUP(F5342,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5342=\"\",\"\",IF(WORKDAY(+A5342,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5342,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5343=\"\",\"\",+IF(+A5343=D5343,+E5343,((+G5343/E5343)^+((NETWORKDAYS(+D5343,A5343,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5343,F5343,Feriados!$A$2:$A$1058)-1))*E5343)))","v":""},{"$f":"IF(A5343=\"\",\"\",+IF(+A5343=D5343,+VLOOKUP(D5343,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5343,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5343=\"\",\"\",+VLOOKUP(+EOMONTH(+F5343,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5343=\"\",\"\",VLOOKUP(D5343,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5343=\"\",\"\",IF(A5343=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5343,-2)+15,Cenários!$A:$D,2,FALSE)>A5343,+VLOOKUP(+EOMONTH(+A5343,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5343,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5343=\"\",\"\",VLOOKUP(F5343,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5343=\"\",\"\",IF(WORKDAY(+A5343,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5343,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5344=\"\",\"\",+IF(+A5344=D5344,+E5344,((+G5344/E5344)^+((NETWORKDAYS(+D5344,A5344,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5344,F5344,Feriados!$A$2:$A$1058)-1))*E5344)))","v":""},{"$f":"IF(A5344=\"\",\"\",+IF(+A5344=D5344,+VLOOKUP(D5344,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5344,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5344=\"\",\"\",+VLOOKUP(+EOMONTH(+F5344,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5344=\"\",\"\",VLOOKUP(D5344,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5344=\"\",\"\",IF(A5344=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5344,-2)+15,Cenários!$A:$D,2,FALSE)>A5344,+VLOOKUP(+EOMONTH(+A5344,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5344,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5344=\"\",\"\",VLOOKUP(F5344,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5344=\"\",\"\",IF(WORKDAY(+A5344,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5344,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5345=\"\",\"\",+IF(+A5345=D5345,+E5345,((+G5345/E5345)^+((NETWORKDAYS(+D5345,A5345,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5345,F5345,Feriados!$A$2:$A$1058)-1))*E5345)))","v":""},{"$f":"IF(A5345=\"\",\"\",+IF(+A5345=D5345,+VLOOKUP(D5345,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5345,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5345=\"\",\"\",+VLOOKUP(+EOMONTH(+F5345,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5345=\"\",\"\",VLOOKUP(D5345,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5345=\"\",\"\",IF(A5345=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5345,-2)+15,Cenários!$A:$D,2,FALSE)>A5345,+VLOOKUP(+EOMONTH(+A5345,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5345,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5345=\"\",\"\",VLOOKUP(F5345,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5345=\"\",\"\",IF(WORKDAY(+A5345,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5345,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5346=\"\",\"\",+IF(+A5346=D5346,+E5346,((+G5346/E5346)^+((NETWORKDAYS(+D5346,A5346,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5346,F5346,Feriados!$A$2:$A$1058)-1))*E5346)))","v":""},{"$f":"IF(A5346=\"\",\"\",+IF(+A5346=D5346,+VLOOKUP(D5346,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5346,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5346=\"\",\"\",+VLOOKUP(+EOMONTH(+F5346,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5346=\"\",\"\",VLOOKUP(D5346,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5346=\"\",\"\",IF(A5346=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5346,-2)+15,Cenários!$A:$D,2,FALSE)>A5346,+VLOOKUP(+EOMONTH(+A5346,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5346,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5346=\"\",\"\",VLOOKUP(F5346,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5346=\"\",\"\",IF(WORKDAY(+A5346,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5346,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5347=\"\",\"\",+IF(+A5347=D5347,+E5347,((+G5347/E5347)^+((NETWORKDAYS(+D5347,A5347,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5347,F5347,Feriados!$A$2:$A$1058)-1))*E5347)))","v":""},{"$f":"IF(A5347=\"\",\"\",+IF(+A5347=D5347,+VLOOKUP(D5347,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5347,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5347=\"\",\"\",+VLOOKUP(+EOMONTH(+F5347,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5347=\"\",\"\",VLOOKUP(D5347,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5347=\"\",\"\",IF(A5347=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5347,-2)+15,Cenários!$A:$D,2,FALSE)>A5347,+VLOOKUP(+EOMONTH(+A5347,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5347,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5347=\"\",\"\",VLOOKUP(F5347,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5347=\"\",\"\",IF(WORKDAY(+A5347,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5347,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5348=\"\",\"\",+IF(+A5348=D5348,+E5348,((+G5348/E5348)^+((NETWORKDAYS(+D5348,A5348,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5348,F5348,Feriados!$A$2:$A$1058)-1))*E5348)))","v":""},{"$f":"IF(A5348=\"\",\"\",+IF(+A5348=D5348,+VLOOKUP(D5348,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5348,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5348=\"\",\"\",+VLOOKUP(+EOMONTH(+F5348,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5348=\"\",\"\",VLOOKUP(D5348,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5348=\"\",\"\",IF(A5348=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5348,-2)+15,Cenários!$A:$D,2,FALSE)>A5348,+VLOOKUP(+EOMONTH(+A5348,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5348,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5348=\"\",\"\",VLOOKUP(F5348,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5348=\"\",\"\",IF(WORKDAY(+A5348,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5348,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5349=\"\",\"\",+IF(+A5349=D5349,+E5349,((+G5349/E5349)^+((NETWORKDAYS(+D5349,A5349,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5349,F5349,Feriados!$A$2:$A$1058)-1))*E5349)))","v":""},{"$f":"IF(A5349=\"\",\"\",+IF(+A5349=D5349,+VLOOKUP(D5349,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5349,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5349=\"\",\"\",+VLOOKUP(+EOMONTH(+F5349,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5349=\"\",\"\",VLOOKUP(D5349,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5349=\"\",\"\",IF(A5349=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5349,-2)+15,Cenários!$A:$D,2,FALSE)>A5349,+VLOOKUP(+EOMONTH(+A5349,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5349,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5349=\"\",\"\",VLOOKUP(F5349,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5349=\"\",\"\",IF(WORKDAY(+A5349,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5349,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5350=\"\",\"\",+IF(+A5350=D5350,+E5350,((+G5350/E5350)^+((NETWORKDAYS(+D5350,A5350,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5350,F5350,Feriados!$A$2:$A$1058)-1))*E5350)))","v":""},{"$f":"IF(A5350=\"\",\"\",+IF(+A5350=D5350,+VLOOKUP(D5350,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5350,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5350=\"\",\"\",+VLOOKUP(+EOMONTH(+F5350,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5350=\"\",\"\",VLOOKUP(D5350,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5350=\"\",\"\",IF(A5350=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5350,-2)+15,Cenários!$A:$D,2,FALSE)>A5350,+VLOOKUP(+EOMONTH(+A5350,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5350,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5350=\"\",\"\",VLOOKUP(F5350,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5350=\"\",\"\",IF(WORKDAY(+A5350,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5350,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5351=\"\",\"\",+IF(+A5351=D5351,+E5351,((+G5351/E5351)^+((NETWORKDAYS(+D5351,A5351,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5351,F5351,Feriados!$A$2:$A$1058)-1))*E5351)))","v":""},{"$f":"IF(A5351=\"\",\"\",+IF(+A5351=D5351,+VLOOKUP(D5351,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5351,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5351=\"\",\"\",+VLOOKUP(+EOMONTH(+F5351,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5351=\"\",\"\",VLOOKUP(D5351,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5351=\"\",\"\",IF(A5351=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5351,-2)+15,Cenários!$A:$D,2,FALSE)>A5351,+VLOOKUP(+EOMONTH(+A5351,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5351,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5351=\"\",\"\",VLOOKUP(F5351,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5351=\"\",\"\",IF(WORKDAY(+A5351,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5351,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5352=\"\",\"\",+IF(+A5352=D5352,+E5352,((+G5352/E5352)^+((NETWORKDAYS(+D5352,A5352,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5352,F5352,Feriados!$A$2:$A$1058)-1))*E5352)))","v":""},{"$f":"IF(A5352=\"\",\"\",+IF(+A5352=D5352,+VLOOKUP(D5352,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5352,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5352=\"\",\"\",+VLOOKUP(+EOMONTH(+F5352,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5352=\"\",\"\",VLOOKUP(D5352,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5352=\"\",\"\",IF(A5352=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5352,-2)+15,Cenários!$A:$D,2,FALSE)>A5352,+VLOOKUP(+EOMONTH(+A5352,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5352,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5352=\"\",\"\",VLOOKUP(F5352,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5352=\"\",\"\",IF(WORKDAY(+A5352,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5352,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5353=\"\",\"\",+IF(+A5353=D5353,+E5353,((+G5353/E5353)^+((NETWORKDAYS(+D5353,A5353,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5353,F5353,Feriados!$A$2:$A$1058)-1))*E5353)))","v":""},{"$f":"IF(A5353=\"\",\"\",+IF(+A5353=D5353,+VLOOKUP(D5353,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5353,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5353=\"\",\"\",+VLOOKUP(+EOMONTH(+F5353,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5353=\"\",\"\",VLOOKUP(D5353,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5353=\"\",\"\",IF(A5353=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5353,-2)+15,Cenários!$A:$D,2,FALSE)>A5353,+VLOOKUP(+EOMONTH(+A5353,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5353,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5353=\"\",\"\",VLOOKUP(F5353,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5353=\"\",\"\",IF(WORKDAY(+A5353,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5353,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5354=\"\",\"\",+IF(+A5354=D5354,+E5354,((+G5354/E5354)^+((NETWORKDAYS(+D5354,A5354,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5354,F5354,Feriados!$A$2:$A$1058)-1))*E5354)))","v":""},{"$f":"IF(A5354=\"\",\"\",+IF(+A5354=D5354,+VLOOKUP(D5354,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5354,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5354=\"\",\"\",+VLOOKUP(+EOMONTH(+F5354,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5354=\"\",\"\",VLOOKUP(D5354,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5354=\"\",\"\",IF(A5354=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5354,-2)+15,Cenários!$A:$D,2,FALSE)>A5354,+VLOOKUP(+EOMONTH(+A5354,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5354,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5354=\"\",\"\",VLOOKUP(F5354,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5354=\"\",\"\",IF(WORKDAY(+A5354,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5354,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5355=\"\",\"\",+IF(+A5355=D5355,+E5355,((+G5355/E5355)^+((NETWORKDAYS(+D5355,A5355,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5355,F5355,Feriados!$A$2:$A$1058)-1))*E5355)))","v":""},{"$f":"IF(A5355=\"\",\"\",+IF(+A5355=D5355,+VLOOKUP(D5355,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5355,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5355=\"\",\"\",+VLOOKUP(+EOMONTH(+F5355,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5355=\"\",\"\",VLOOKUP(D5355,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5355=\"\",\"\",IF(A5355=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5355,-2)+15,Cenários!$A:$D,2,FALSE)>A5355,+VLOOKUP(+EOMONTH(+A5355,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5355,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5355=\"\",\"\",VLOOKUP(F5355,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5355=\"\",\"\",IF(WORKDAY(+A5355,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5355,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5356=\"\",\"\",+IF(+A5356=D5356,+E5356,((+G5356/E5356)^+((NETWORKDAYS(+D5356,A5356,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5356,F5356,Feriados!$A$2:$A$1058)-1))*E5356)))","v":""},{"$f":"IF(A5356=\"\",\"\",+IF(+A5356=D5356,+VLOOKUP(D5356,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5356,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5356=\"\",\"\",+VLOOKUP(+EOMONTH(+F5356,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5356=\"\",\"\",VLOOKUP(D5356,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5356=\"\",\"\",IF(A5356=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5356,-2)+15,Cenários!$A:$D,2,FALSE)>A5356,+VLOOKUP(+EOMONTH(+A5356,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5356,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5356=\"\",\"\",VLOOKUP(F5356,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5356=\"\",\"\",IF(WORKDAY(+A5356,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5356,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5357=\"\",\"\",+IF(+A5357=D5357,+E5357,((+G5357/E5357)^+((NETWORKDAYS(+D5357,A5357,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5357,F5357,Feriados!$A$2:$A$1058)-1))*E5357)))","v":""},{"$f":"IF(A5357=\"\",\"\",+IF(+A5357=D5357,+VLOOKUP(D5357,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5357,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5357=\"\",\"\",+VLOOKUP(+EOMONTH(+F5357,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5357=\"\",\"\",VLOOKUP(D5357,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5357=\"\",\"\",IF(A5357=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5357,-2)+15,Cenários!$A:$D,2,FALSE)>A5357,+VLOOKUP(+EOMONTH(+A5357,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5357,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5357=\"\",\"\",VLOOKUP(F5357,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5357=\"\",\"\",IF(WORKDAY(+A5357,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5357,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5358=\"\",\"\",+IF(+A5358=D5358,+E5358,((+G5358/E5358)^+((NETWORKDAYS(+D5358,A5358,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5358,F5358,Feriados!$A$2:$A$1058)-1))*E5358)))","v":""},{"$f":"IF(A5358=\"\",\"\",+IF(+A5358=D5358,+VLOOKUP(D5358,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5358,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5358=\"\",\"\",+VLOOKUP(+EOMONTH(+F5358,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5358=\"\",\"\",VLOOKUP(D5358,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5358=\"\",\"\",IF(A5358=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5358,-2)+15,Cenários!$A:$D,2,FALSE)>A5358,+VLOOKUP(+EOMONTH(+A5358,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5358,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5358=\"\",\"\",VLOOKUP(F5358,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5358=\"\",\"\",IF(WORKDAY(+A5358,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5358,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5359=\"\",\"\",+IF(+A5359=D5359,+E5359,((+G5359/E5359)^+((NETWORKDAYS(+D5359,A5359,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5359,F5359,Feriados!$A$2:$A$1058)-1))*E5359)))","v":""},{"$f":"IF(A5359=\"\",\"\",+IF(+A5359=D5359,+VLOOKUP(D5359,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5359,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5359=\"\",\"\",+VLOOKUP(+EOMONTH(+F5359,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5359=\"\",\"\",VLOOKUP(D5359,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5359=\"\",\"\",IF(A5359=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5359,-2)+15,Cenários!$A:$D,2,FALSE)>A5359,+VLOOKUP(+EOMONTH(+A5359,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5359,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5359=\"\",\"\",VLOOKUP(F5359,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5359=\"\",\"\",IF(WORKDAY(+A5359,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5359,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5360=\"\",\"\",+IF(+A5360=D5360,+E5360,((+G5360/E5360)^+((NETWORKDAYS(+D5360,A5360,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5360,F5360,Feriados!$A$2:$A$1058)-1))*E5360)))","v":""},{"$f":"IF(A5360=\"\",\"\",+IF(+A5360=D5360,+VLOOKUP(D5360,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5360,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5360=\"\",\"\",+VLOOKUP(+EOMONTH(+F5360,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5360=\"\",\"\",VLOOKUP(D5360,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5360=\"\",\"\",IF(A5360=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5360,-2)+15,Cenários!$A:$D,2,FALSE)>A5360,+VLOOKUP(+EOMONTH(+A5360,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5360,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5360=\"\",\"\",VLOOKUP(F5360,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5360=\"\",\"\",IF(WORKDAY(+A5360,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5360,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5361=\"\",\"\",+IF(+A5361=D5361,+E5361,((+G5361/E5361)^+((NETWORKDAYS(+D5361,A5361,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5361,F5361,Feriados!$A$2:$A$1058)-1))*E5361)))","v":""},{"$f":"IF(A5361=\"\",\"\",+IF(+A5361=D5361,+VLOOKUP(D5361,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5361,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5361=\"\",\"\",+VLOOKUP(+EOMONTH(+F5361,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5361=\"\",\"\",VLOOKUP(D5361,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5361=\"\",\"\",IF(A5361=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5361,-2)+15,Cenários!$A:$D,2,FALSE)>A5361,+VLOOKUP(+EOMONTH(+A5361,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5361,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5361=\"\",\"\",VLOOKUP(F5361,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5361=\"\",\"\",IF(WORKDAY(+A5361,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5361,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5362=\"\",\"\",+IF(+A5362=D5362,+E5362,((+G5362/E5362)^+((NETWORKDAYS(+D5362,A5362,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5362,F5362,Feriados!$A$2:$A$1058)-1))*E5362)))","v":""},{"$f":"IF(A5362=\"\",\"\",+IF(+A5362=D5362,+VLOOKUP(D5362,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5362,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5362=\"\",\"\",+VLOOKUP(+EOMONTH(+F5362,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5362=\"\",\"\",VLOOKUP(D5362,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5362=\"\",\"\",IF(A5362=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5362,-2)+15,Cenários!$A:$D,2,FALSE)>A5362,+VLOOKUP(+EOMONTH(+A5362,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5362,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5362=\"\",\"\",VLOOKUP(F5362,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5362=\"\",\"\",IF(WORKDAY(+A5362,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5362,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5363=\"\",\"\",+IF(+A5363=D5363,+E5363,((+G5363/E5363)^+((NETWORKDAYS(+D5363,A5363,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5363,F5363,Feriados!$A$2:$A$1058)-1))*E5363)))","v":""},{"$f":"IF(A5363=\"\",\"\",+IF(+A5363=D5363,+VLOOKUP(D5363,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5363,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5363=\"\",\"\",+VLOOKUP(+EOMONTH(+F5363,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5363=\"\",\"\",VLOOKUP(D5363,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5363=\"\",\"\",IF(A5363=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5363,-2)+15,Cenários!$A:$D,2,FALSE)>A5363,+VLOOKUP(+EOMONTH(+A5363,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5363,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5363=\"\",\"\",VLOOKUP(F5363,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5363=\"\",\"\",IF(WORKDAY(+A5363,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5363,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5364=\"\",\"\",+IF(+A5364=D5364,+E5364,((+G5364/E5364)^+((NETWORKDAYS(+D5364,A5364,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5364,F5364,Feriados!$A$2:$A$1058)-1))*E5364)))","v":""},{"$f":"IF(A5364=\"\",\"\",+IF(+A5364=D5364,+VLOOKUP(D5364,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5364,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5364=\"\",\"\",+VLOOKUP(+EOMONTH(+F5364,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5364=\"\",\"\",VLOOKUP(D5364,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5364=\"\",\"\",IF(A5364=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5364,-2)+15,Cenários!$A:$D,2,FALSE)>A5364,+VLOOKUP(+EOMONTH(+A5364,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5364,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5364=\"\",\"\",VLOOKUP(F5364,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5364=\"\",\"\",IF(WORKDAY(+A5364,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5364,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5365=\"\",\"\",+IF(+A5365=D5365,+E5365,((+G5365/E5365)^+((NETWORKDAYS(+D5365,A5365,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5365,F5365,Feriados!$A$2:$A$1058)-1))*E5365)))","v":""},{"$f":"IF(A5365=\"\",\"\",+IF(+A5365=D5365,+VLOOKUP(D5365,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5365,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5365=\"\",\"\",+VLOOKUP(+EOMONTH(+F5365,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5365=\"\",\"\",VLOOKUP(D5365,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5365=\"\",\"\",IF(A5365=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5365,-2)+15,Cenários!$A:$D,2,FALSE)>A5365,+VLOOKUP(+EOMONTH(+A5365,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5365,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5365=\"\",\"\",VLOOKUP(F5365,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5365=\"\",\"\",IF(WORKDAY(+A5365,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5365,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5366=\"\",\"\",+IF(+A5366=D5366,+E5366,((+G5366/E5366)^+((NETWORKDAYS(+D5366,A5366,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5366,F5366,Feriados!$A$2:$A$1058)-1))*E5366)))","v":""},{"$f":"IF(A5366=\"\",\"\",+IF(+A5366=D5366,+VLOOKUP(D5366,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5366,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5366=\"\",\"\",+VLOOKUP(+EOMONTH(+F5366,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5366=\"\",\"\",VLOOKUP(D5366,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5366=\"\",\"\",IF(A5366=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5366,-2)+15,Cenários!$A:$D,2,FALSE)>A5366,+VLOOKUP(+EOMONTH(+A5366,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5366,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5366=\"\",\"\",VLOOKUP(F5366,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5366=\"\",\"\",IF(WORKDAY(+A5366,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5366,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5367=\"\",\"\",+IF(+A5367=D5367,+E5367,((+G5367/E5367)^+((NETWORKDAYS(+D5367,A5367,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5367,F5367,Feriados!$A$2:$A$1058)-1))*E5367)))","v":""},{"$f":"IF(A5367=\"\",\"\",+IF(+A5367=D5367,+VLOOKUP(D5367,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5367,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5367=\"\",\"\",+VLOOKUP(+EOMONTH(+F5367,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5367=\"\",\"\",VLOOKUP(D5367,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5367=\"\",\"\",IF(A5367=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5367,-2)+15,Cenários!$A:$D,2,FALSE)>A5367,+VLOOKUP(+EOMONTH(+A5367,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5367,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5367=\"\",\"\",VLOOKUP(F5367,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5367=\"\",\"\",IF(WORKDAY(+A5367,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5367,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5368=\"\",\"\",+IF(+A5368=D5368,+E5368,((+G5368/E5368)^+((NETWORKDAYS(+D5368,A5368,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5368,F5368,Feriados!$A$2:$A$1058)-1))*E5368)))","v":""},{"$f":"IF(A5368=\"\",\"\",+IF(+A5368=D5368,+VLOOKUP(D5368,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5368,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5368=\"\",\"\",+VLOOKUP(+EOMONTH(+F5368,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5368=\"\",\"\",VLOOKUP(D5368,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5368=\"\",\"\",IF(A5368=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5368,-2)+15,Cenários!$A:$D,2,FALSE)>A5368,+VLOOKUP(+EOMONTH(+A5368,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5368,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5368=\"\",\"\",VLOOKUP(F5368,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5368=\"\",\"\",IF(WORKDAY(+A5368,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5368,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5369=\"\",\"\",+IF(+A5369=D5369,+E5369,((+G5369/E5369)^+((NETWORKDAYS(+D5369,A5369,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5369,F5369,Feriados!$A$2:$A$1058)-1))*E5369)))","v":""},{"$f":"IF(A5369=\"\",\"\",+IF(+A5369=D5369,+VLOOKUP(D5369,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5369,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5369=\"\",\"\",+VLOOKUP(+EOMONTH(+F5369,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5369=\"\",\"\",VLOOKUP(D5369,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5369=\"\",\"\",IF(A5369=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5369,-2)+15,Cenários!$A:$D,2,FALSE)>A5369,+VLOOKUP(+EOMONTH(+A5369,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5369,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5369=\"\",\"\",VLOOKUP(F5369,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5369=\"\",\"\",IF(WORKDAY(+A5369,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5369,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5370=\"\",\"\",+IF(+A5370=D5370,+E5370,((+G5370/E5370)^+((NETWORKDAYS(+D5370,A5370,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5370,F5370,Feriados!$A$2:$A$1058)-1))*E5370)))","v":""},{"$f":"IF(A5370=\"\",\"\",+IF(+A5370=D5370,+VLOOKUP(D5370,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5370,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5370=\"\",\"\",+VLOOKUP(+EOMONTH(+F5370,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5370=\"\",\"\",VLOOKUP(D5370,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5370=\"\",\"\",IF(A5370=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5370,-2)+15,Cenários!$A:$D,2,FALSE)>A5370,+VLOOKUP(+EOMONTH(+A5370,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5370,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5370=\"\",\"\",VLOOKUP(F5370,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5370=\"\",\"\",IF(WORKDAY(+A5370,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5370,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5371=\"\",\"\",+IF(+A5371=D5371,+E5371,((+G5371/E5371)^+((NETWORKDAYS(+D5371,A5371,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5371,F5371,Feriados!$A$2:$A$1058)-1))*E5371)))","v":""},{"$f":"IF(A5371=\"\",\"\",+IF(+A5371=D5371,+VLOOKUP(D5371,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5371,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5371=\"\",\"\",+VLOOKUP(+EOMONTH(+F5371,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5371=\"\",\"\",VLOOKUP(D5371,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5371=\"\",\"\",IF(A5371=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5371,-2)+15,Cenários!$A:$D,2,FALSE)>A5371,+VLOOKUP(+EOMONTH(+A5371,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5371,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5371=\"\",\"\",VLOOKUP(F5371,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5371=\"\",\"\",IF(WORKDAY(+A5371,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5371,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5372=\"\",\"\",+IF(+A5372=D5372,+E5372,((+G5372/E5372)^+((NETWORKDAYS(+D5372,A5372,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5372,F5372,Feriados!$A$2:$A$1058)-1))*E5372)))","v":""},{"$f":"IF(A5372=\"\",\"\",+IF(+A5372=D5372,+VLOOKUP(D5372,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5372,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5372=\"\",\"\",+VLOOKUP(+EOMONTH(+F5372,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5372=\"\",\"\",VLOOKUP(D5372,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5372=\"\",\"\",IF(A5372=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5372,-2)+15,Cenários!$A:$D,2,FALSE)>A5372,+VLOOKUP(+EOMONTH(+A5372,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5372,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5372=\"\",\"\",VLOOKUP(F5372,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5372=\"\",\"\",IF(WORKDAY(+A5372,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5372,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5373=\"\",\"\",+IF(+A5373=D5373,+E5373,((+G5373/E5373)^+((NETWORKDAYS(+D5373,A5373,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5373,F5373,Feriados!$A$2:$A$1058)-1))*E5373)))","v":""},{"$f":"IF(A5373=\"\",\"\",+IF(+A5373=D5373,+VLOOKUP(D5373,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5373,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5373=\"\",\"\",+VLOOKUP(+EOMONTH(+F5373,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5373=\"\",\"\",VLOOKUP(D5373,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5373=\"\",\"\",IF(A5373=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5373,-2)+15,Cenários!$A:$D,2,FALSE)>A5373,+VLOOKUP(+EOMONTH(+A5373,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5373,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5373=\"\",\"\",VLOOKUP(F5373,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5373=\"\",\"\",IF(WORKDAY(+A5373,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5373,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5374=\"\",\"\",+IF(+A5374=D5374,+E5374,((+G5374/E5374)^+((NETWORKDAYS(+D5374,A5374,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5374,F5374,Feriados!$A$2:$A$1058)-1))*E5374)))","v":""},{"$f":"IF(A5374=\"\",\"\",+IF(+A5374=D5374,+VLOOKUP(D5374,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5374,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5374=\"\",\"\",+VLOOKUP(+EOMONTH(+F5374,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5374=\"\",\"\",VLOOKUP(D5374,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5374=\"\",\"\",IF(A5374=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5374,-2)+15,Cenários!$A:$D,2,FALSE)>A5374,+VLOOKUP(+EOMONTH(+A5374,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5374,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5374=\"\",\"\",VLOOKUP(F5374,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5374=\"\",\"\",IF(WORKDAY(+A5374,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5374,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5375=\"\",\"\",+IF(+A5375=D5375,+E5375,((+G5375/E5375)^+((NETWORKDAYS(+D5375,A5375,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5375,F5375,Feriados!$A$2:$A$1058)-1))*E5375)))","v":""},{"$f":"IF(A5375=\"\",\"\",+IF(+A5375=D5375,+VLOOKUP(D5375,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5375,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5375=\"\",\"\",+VLOOKUP(+EOMONTH(+F5375,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5375=\"\",\"\",VLOOKUP(D5375,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5375=\"\",\"\",IF(A5375=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5375,-2)+15,Cenários!$A:$D,2,FALSE)>A5375,+VLOOKUP(+EOMONTH(+A5375,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5375,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5375=\"\",\"\",VLOOKUP(F5375,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5375=\"\",\"\",IF(WORKDAY(+A5375,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5375,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5376=\"\",\"\",+IF(+A5376=D5376,+E5376,((+G5376/E5376)^+((NETWORKDAYS(+D5376,A5376,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5376,F5376,Feriados!$A$2:$A$1058)-1))*E5376)))","v":""},{"$f":"IF(A5376=\"\",\"\",+IF(+A5376=D5376,+VLOOKUP(D5376,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5376,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5376=\"\",\"\",+VLOOKUP(+EOMONTH(+F5376,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5376=\"\",\"\",VLOOKUP(D5376,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5376=\"\",\"\",IF(A5376=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5376,-2)+15,Cenários!$A:$D,2,FALSE)>A5376,+VLOOKUP(+EOMONTH(+A5376,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5376,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5376=\"\",\"\",VLOOKUP(F5376,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5376=\"\",\"\",IF(WORKDAY(+A5376,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5376,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5377=\"\",\"\",+IF(+A5377=D5377,+E5377,((+G5377/E5377)^+((NETWORKDAYS(+D5377,A5377,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5377,F5377,Feriados!$A$2:$A$1058)-1))*E5377)))","v":""},{"$f":"IF(A5377=\"\",\"\",+IF(+A5377=D5377,+VLOOKUP(D5377,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5377,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5377=\"\",\"\",+VLOOKUP(+EOMONTH(+F5377,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5377=\"\",\"\",VLOOKUP(D5377,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5377=\"\",\"\",IF(A5377=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5377,-2)+15,Cenários!$A:$D,2,FALSE)>A5377,+VLOOKUP(+EOMONTH(+A5377,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5377,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5377=\"\",\"\",VLOOKUP(F5377,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5377=\"\",\"\",IF(WORKDAY(+A5377,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5377,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5378=\"\",\"\",+IF(+A5378=D5378,+E5378,((+G5378/E5378)^+((NETWORKDAYS(+D5378,A5378,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5378,F5378,Feriados!$A$2:$A$1058)-1))*E5378)))","v":""},{"$f":"IF(A5378=\"\",\"\",+IF(+A5378=D5378,+VLOOKUP(D5378,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5378,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5378=\"\",\"\",+VLOOKUP(+EOMONTH(+F5378,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5378=\"\",\"\",VLOOKUP(D5378,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5378=\"\",\"\",IF(A5378=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5378,-2)+15,Cenários!$A:$D,2,FALSE)>A5378,+VLOOKUP(+EOMONTH(+A5378,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5378,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5378=\"\",\"\",VLOOKUP(F5378,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5378=\"\",\"\",IF(WORKDAY(+A5378,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5378,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5379=\"\",\"\",+IF(+A5379=D5379,+E5379,((+G5379/E5379)^+((NETWORKDAYS(+D5379,A5379,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5379,F5379,Feriados!$A$2:$A$1058)-1))*E5379)))","v":""},{"$f":"IF(A5379=\"\",\"\",+IF(+A5379=D5379,+VLOOKUP(D5379,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5379,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5379=\"\",\"\",+VLOOKUP(+EOMONTH(+F5379,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5379=\"\",\"\",VLOOKUP(D5379,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5379=\"\",\"\",IF(A5379=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5379,-2)+15,Cenários!$A:$D,2,FALSE)>A5379,+VLOOKUP(+EOMONTH(+A5379,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5379,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5379=\"\",\"\",VLOOKUP(F5379,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5379=\"\",\"\",IF(WORKDAY(+A5379,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5379,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5380=\"\",\"\",+IF(+A5380=D5380,+E5380,((+G5380/E5380)^+((NETWORKDAYS(+D5380,A5380,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5380,F5380,Feriados!$A$2:$A$1058)-1))*E5380)))","v":""},{"$f":"IF(A5380=\"\",\"\",+IF(+A5380=D5380,+VLOOKUP(D5380,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5380,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5380=\"\",\"\",+VLOOKUP(+EOMONTH(+F5380,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5380=\"\",\"\",VLOOKUP(D5380,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5380=\"\",\"\",IF(A5380=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5380,-2)+15,Cenários!$A:$D,2,FALSE)>A5380,+VLOOKUP(+EOMONTH(+A5380,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5380,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5380=\"\",\"\",VLOOKUP(F5380,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5380=\"\",\"\",IF(WORKDAY(+A5380,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5380,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5381=\"\",\"\",+IF(+A5381=D5381,+E5381,((+G5381/E5381)^+((NETWORKDAYS(+D5381,A5381,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5381,F5381,Feriados!$A$2:$A$1058)-1))*E5381)))","v":""},{"$f":"IF(A5381=\"\",\"\",+IF(+A5381=D5381,+VLOOKUP(D5381,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5381,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5381=\"\",\"\",+VLOOKUP(+EOMONTH(+F5381,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5381=\"\",\"\",VLOOKUP(D5381,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5381=\"\",\"\",IF(A5381=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5381,-2)+15,Cenários!$A:$D,2,FALSE)>A5381,+VLOOKUP(+EOMONTH(+A5381,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5381,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5381=\"\",\"\",VLOOKUP(F5381,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5381=\"\",\"\",IF(WORKDAY(+A5381,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5381,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5382=\"\",\"\",+IF(+A5382=D5382,+E5382,((+G5382/E5382)^+((NETWORKDAYS(+D5382,A5382,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5382,F5382,Feriados!$A$2:$A$1058)-1))*E5382)))","v":""},{"$f":"IF(A5382=\"\",\"\",+IF(+A5382=D5382,+VLOOKUP(D5382,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5382,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5382=\"\",\"\",+VLOOKUP(+EOMONTH(+F5382,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5382=\"\",\"\",VLOOKUP(D5382,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5382=\"\",\"\",IF(A5382=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5382,-2)+15,Cenários!$A:$D,2,FALSE)>A5382,+VLOOKUP(+EOMONTH(+A5382,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5382,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5382=\"\",\"\",VLOOKUP(F5382,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5382=\"\",\"\",IF(WORKDAY(+A5382,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5382,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5383=\"\",\"\",+IF(+A5383=D5383,+E5383,((+G5383/E5383)^+((NETWORKDAYS(+D5383,A5383,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5383,F5383,Feriados!$A$2:$A$1058)-1))*E5383)))","v":""},{"$f":"IF(A5383=\"\",\"\",+IF(+A5383=D5383,+VLOOKUP(D5383,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5383,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5383=\"\",\"\",+VLOOKUP(+EOMONTH(+F5383,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5383=\"\",\"\",VLOOKUP(D5383,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5383=\"\",\"\",IF(A5383=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5383,-2)+15,Cenários!$A:$D,2,FALSE)>A5383,+VLOOKUP(+EOMONTH(+A5383,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5383,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5383=\"\",\"\",VLOOKUP(F5383,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5383=\"\",\"\",IF(WORKDAY(+A5383,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5383,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5384=\"\",\"\",+IF(+A5384=D5384,+E5384,((+G5384/E5384)^+((NETWORKDAYS(+D5384,A5384,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5384,F5384,Feriados!$A$2:$A$1058)-1))*E5384)))","v":""},{"$f":"IF(A5384=\"\",\"\",+IF(+A5384=D5384,+VLOOKUP(D5384,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5384,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5384=\"\",\"\",+VLOOKUP(+EOMONTH(+F5384,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5384=\"\",\"\",VLOOKUP(D5384,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5384=\"\",\"\",IF(A5384=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5384,-2)+15,Cenários!$A:$D,2,FALSE)>A5384,+VLOOKUP(+EOMONTH(+A5384,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5384,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5384=\"\",\"\",VLOOKUP(F5384,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5384=\"\",\"\",IF(WORKDAY(+A5384,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5384,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5385=\"\",\"\",+IF(+A5385=D5385,+E5385,((+G5385/E5385)^+((NETWORKDAYS(+D5385,A5385,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5385,F5385,Feriados!$A$2:$A$1058)-1))*E5385)))","v":""},{"$f":"IF(A5385=\"\",\"\",+IF(+A5385=D5385,+VLOOKUP(D5385,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5385,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5385=\"\",\"\",+VLOOKUP(+EOMONTH(+F5385,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5385=\"\",\"\",VLOOKUP(D5385,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5385=\"\",\"\",IF(A5385=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5385,-2)+15,Cenários!$A:$D,2,FALSE)>A5385,+VLOOKUP(+EOMONTH(+A5385,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5385,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5385=\"\",\"\",VLOOKUP(F5385,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5385=\"\",\"\",IF(WORKDAY(+A5385,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5385,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5386=\"\",\"\",+IF(+A5386=D5386,+E5386,((+G5386/E5386)^+((NETWORKDAYS(+D5386,A5386,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5386,F5386,Feriados!$A$2:$A$1058)-1))*E5386)))","v":""},{"$f":"IF(A5386=\"\",\"\",+IF(+A5386=D5386,+VLOOKUP(D5386,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5386,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5386=\"\",\"\",+VLOOKUP(+EOMONTH(+F5386,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5386=\"\",\"\",VLOOKUP(D5386,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5386=\"\",\"\",IF(A5386=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5386,-2)+15,Cenários!$A:$D,2,FALSE)>A5386,+VLOOKUP(+EOMONTH(+A5386,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5386,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5386=\"\",\"\",VLOOKUP(F5386,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5386=\"\",\"\",IF(WORKDAY(+A5386,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5386,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5387=\"\",\"\",+IF(+A5387=D5387,+E5387,((+G5387/E5387)^+((NETWORKDAYS(+D5387,A5387,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5387,F5387,Feriados!$A$2:$A$1058)-1))*E5387)))","v":""},{"$f":"IF(A5387=\"\",\"\",+IF(+A5387=D5387,+VLOOKUP(D5387,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5387,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5387=\"\",\"\",+VLOOKUP(+EOMONTH(+F5387,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5387=\"\",\"\",VLOOKUP(D5387,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5387=\"\",\"\",IF(A5387=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5387,-2)+15,Cenários!$A:$D,2,FALSE)>A5387,+VLOOKUP(+EOMONTH(+A5387,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5387,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5387=\"\",\"\",VLOOKUP(F5387,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5387=\"\",\"\",IF(WORKDAY(+A5387,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5387,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5388=\"\",\"\",+IF(+A5388=D5388,+E5388,((+G5388/E5388)^+((NETWORKDAYS(+D5388,A5388,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5388,F5388,Feriados!$A$2:$A$1058)-1))*E5388)))","v":""},{"$f":"IF(A5388=\"\",\"\",+IF(+A5388=D5388,+VLOOKUP(D5388,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5388,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5388=\"\",\"\",+VLOOKUP(+EOMONTH(+F5388,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5388=\"\",\"\",VLOOKUP(D5388,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5388=\"\",\"\",IF(A5388=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5388,-2)+15,Cenários!$A:$D,2,FALSE)>A5388,+VLOOKUP(+EOMONTH(+A5388,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5388,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5388=\"\",\"\",VLOOKUP(F5388,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5388=\"\",\"\",IF(WORKDAY(+A5388,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5388,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5389=\"\",\"\",+IF(+A5389=D5389,+E5389,((+G5389/E5389)^+((NETWORKDAYS(+D5389,A5389,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5389,F5389,Feriados!$A$2:$A$1058)-1))*E5389)))","v":""},{"$f":"IF(A5389=\"\",\"\",+IF(+A5389=D5389,+VLOOKUP(D5389,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5389,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5389=\"\",\"\",+VLOOKUP(+EOMONTH(+F5389,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5389=\"\",\"\",VLOOKUP(D5389,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5389=\"\",\"\",IF(A5389=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5389,-2)+15,Cenários!$A:$D,2,FALSE)>A5389,+VLOOKUP(+EOMONTH(+A5389,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5389,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5389=\"\",\"\",VLOOKUP(F5389,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5389=\"\",\"\",IF(WORKDAY(+A5389,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5389,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5390=\"\",\"\",+IF(+A5390=D5390,+E5390,((+G5390/E5390)^+((NETWORKDAYS(+D5390,A5390,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5390,F5390,Feriados!$A$2:$A$1058)-1))*E5390)))","v":""},{"$f":"IF(A5390=\"\",\"\",+IF(+A5390=D5390,+VLOOKUP(D5390,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5390,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5390=\"\",\"\",+VLOOKUP(+EOMONTH(+F5390,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5390=\"\",\"\",VLOOKUP(D5390,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5390=\"\",\"\",IF(A5390=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5390,-2)+15,Cenários!$A:$D,2,FALSE)>A5390,+VLOOKUP(+EOMONTH(+A5390,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5390,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5390=\"\",\"\",VLOOKUP(F5390,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5390=\"\",\"\",IF(WORKDAY(+A5390,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5390,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5391=\"\",\"\",+IF(+A5391=D5391,+E5391,((+G5391/E5391)^+((NETWORKDAYS(+D5391,A5391,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5391,F5391,Feriados!$A$2:$A$1058)-1))*E5391)))","v":""},{"$f":"IF(A5391=\"\",\"\",+IF(+A5391=D5391,+VLOOKUP(D5391,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5391,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5391=\"\",\"\",+VLOOKUP(+EOMONTH(+F5391,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5391=\"\",\"\",VLOOKUP(D5391,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5391=\"\",\"\",IF(A5391=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5391,-2)+15,Cenários!$A:$D,2,FALSE)>A5391,+VLOOKUP(+EOMONTH(+A5391,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5391,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5391=\"\",\"\",VLOOKUP(F5391,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5391=\"\",\"\",IF(WORKDAY(+A5391,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5391,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5392=\"\",\"\",+IF(+A5392=D5392,+E5392,((+G5392/E5392)^+((NETWORKDAYS(+D5392,A5392,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5392,F5392,Feriados!$A$2:$A$1058)-1))*E5392)))","v":""},{"$f":"IF(A5392=\"\",\"\",+IF(+A5392=D5392,+VLOOKUP(D5392,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5392,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5392=\"\",\"\",+VLOOKUP(+EOMONTH(+F5392,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5392=\"\",\"\",VLOOKUP(D5392,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5392=\"\",\"\",IF(A5392=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5392,-2)+15,Cenários!$A:$D,2,FALSE)>A5392,+VLOOKUP(+EOMONTH(+A5392,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5392,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5392=\"\",\"\",VLOOKUP(F5392,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5392=\"\",\"\",IF(WORKDAY(+A5392,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5392,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5393=\"\",\"\",+IF(+A5393=D5393,+E5393,((+G5393/E5393)^+((NETWORKDAYS(+D5393,A5393,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5393,F5393,Feriados!$A$2:$A$1058)-1))*E5393)))","v":""},{"$f":"IF(A5393=\"\",\"\",+IF(+A5393=D5393,+VLOOKUP(D5393,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5393,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5393=\"\",\"\",+VLOOKUP(+EOMONTH(+F5393,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5393=\"\",\"\",VLOOKUP(D5393,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5393=\"\",\"\",IF(A5393=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5393,-2)+15,Cenários!$A:$D,2,FALSE)>A5393,+VLOOKUP(+EOMONTH(+A5393,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5393,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5393=\"\",\"\",VLOOKUP(F5393,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5393=\"\",\"\",IF(WORKDAY(+A5393,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5393,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5394=\"\",\"\",+IF(+A5394=D5394,+E5394,((+G5394/E5394)^+((NETWORKDAYS(+D5394,A5394,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5394,F5394,Feriados!$A$2:$A$1058)-1))*E5394)))","v":""},{"$f":"IF(A5394=\"\",\"\",+IF(+A5394=D5394,+VLOOKUP(D5394,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5394,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5394=\"\",\"\",+VLOOKUP(+EOMONTH(+F5394,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5394=\"\",\"\",VLOOKUP(D5394,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5394=\"\",\"\",IF(A5394=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5394,-2)+15,Cenários!$A:$D,2,FALSE)>A5394,+VLOOKUP(+EOMONTH(+A5394,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5394,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5394=\"\",\"\",VLOOKUP(F5394,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5394=\"\",\"\",IF(WORKDAY(+A5394,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5394,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5395=\"\",\"\",+IF(+A5395=D5395,+E5395,((+G5395/E5395)^+((NETWORKDAYS(+D5395,A5395,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5395,F5395,Feriados!$A$2:$A$1058)-1))*E5395)))","v":""},{"$f":"IF(A5395=\"\",\"\",+IF(+A5395=D5395,+VLOOKUP(D5395,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5395,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5395=\"\",\"\",+VLOOKUP(+EOMONTH(+F5395,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5395=\"\",\"\",VLOOKUP(D5395,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5395=\"\",\"\",IF(A5395=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5395,-2)+15,Cenários!$A:$D,2,FALSE)>A5395,+VLOOKUP(+EOMONTH(+A5395,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5395,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5395=\"\",\"\",VLOOKUP(F5395,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5395=\"\",\"\",IF(WORKDAY(+A5395,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5395,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5396=\"\",\"\",+IF(+A5396=D5396,+E5396,((+G5396/E5396)^+((NETWORKDAYS(+D5396,A5396,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5396,F5396,Feriados!$A$2:$A$1058)-1))*E5396)))","v":""},{"$f":"IF(A5396=\"\",\"\",+IF(+A5396=D5396,+VLOOKUP(D5396,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5396,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5396=\"\",\"\",+VLOOKUP(+EOMONTH(+F5396,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5396=\"\",\"\",VLOOKUP(D5396,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5396=\"\",\"\",IF(A5396=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5396,-2)+15,Cenários!$A:$D,2,FALSE)>A5396,+VLOOKUP(+EOMONTH(+A5396,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5396,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5396=\"\",\"\",VLOOKUP(F5396,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5396=\"\",\"\",IF(WORKDAY(+A5396,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5396,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5397=\"\",\"\",+IF(+A5397=D5397,+E5397,((+G5397/E5397)^+((NETWORKDAYS(+D5397,A5397,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5397,F5397,Feriados!$A$2:$A$1058)-1))*E5397)))","v":""},{"$f":"IF(A5397=\"\",\"\",+IF(+A5397=D5397,+VLOOKUP(D5397,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5397,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5397=\"\",\"\",+VLOOKUP(+EOMONTH(+F5397,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5397=\"\",\"\",VLOOKUP(D5397,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5397=\"\",\"\",IF(A5397=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5397,-2)+15,Cenários!$A:$D,2,FALSE)>A5397,+VLOOKUP(+EOMONTH(+A5397,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5397,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5397=\"\",\"\",VLOOKUP(F5397,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5397=\"\",\"\",IF(WORKDAY(+A5397,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5397,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5398=\"\",\"\",+IF(+A5398=D5398,+E5398,((+G5398/E5398)^+((NETWORKDAYS(+D5398,A5398,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5398,F5398,Feriados!$A$2:$A$1058)-1))*E5398)))","v":""},{"$f":"IF(A5398=\"\",\"\",+IF(+A5398=D5398,+VLOOKUP(D5398,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5398,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5398=\"\",\"\",+VLOOKUP(+EOMONTH(+F5398,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5398=\"\",\"\",VLOOKUP(D5398,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5398=\"\",\"\",IF(A5398=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5398,-2)+15,Cenários!$A:$D,2,FALSE)>A5398,+VLOOKUP(+EOMONTH(+A5398,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5398,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5398=\"\",\"\",VLOOKUP(F5398,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5398=\"\",\"\",IF(WORKDAY(+A5398,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5398,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5399=\"\",\"\",+IF(+A5399=D5399,+E5399,((+G5399/E5399)^+((NETWORKDAYS(+D5399,A5399,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5399,F5399,Feriados!$A$2:$A$1058)-1))*E5399)))","v":""},{"$f":"IF(A5399=\"\",\"\",+IF(+A5399=D5399,+VLOOKUP(D5399,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5399,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5399=\"\",\"\",+VLOOKUP(+EOMONTH(+F5399,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5399=\"\",\"\",VLOOKUP(D5399,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5399=\"\",\"\",IF(A5399=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5399,-2)+15,Cenários!$A:$D,2,FALSE)>A5399,+VLOOKUP(+EOMONTH(+A5399,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5399,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5399=\"\",\"\",VLOOKUP(F5399,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5399=\"\",\"\",IF(WORKDAY(+A5399,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5399,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5400=\"\",\"\",+IF(+A5400=D5400,+E5400,((+G5400/E5400)^+((NETWORKDAYS(+D5400,A5400,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5400,F5400,Feriados!$A$2:$A$1058)-1))*E5400)))","v":""},{"$f":"IF(A5400=\"\",\"\",+IF(+A5400=D5400,+VLOOKUP(D5400,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5400,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5400=\"\",\"\",+VLOOKUP(+EOMONTH(+F5400,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5400=\"\",\"\",VLOOKUP(D5400,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5400=\"\",\"\",IF(A5400=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5400,-2)+15,Cenários!$A:$D,2,FALSE)>A5400,+VLOOKUP(+EOMONTH(+A5400,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5400,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5400=\"\",\"\",VLOOKUP(F5400,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5400=\"\",\"\",IF(WORKDAY(+A5400,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5400,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5401=\"\",\"\",+IF(+A5401=D5401,+E5401,((+G5401/E5401)^+((NETWORKDAYS(+D5401,A5401,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5401,F5401,Feriados!$A$2:$A$1058)-1))*E5401)))","v":""},{"$f":"IF(A5401=\"\",\"\",+IF(+A5401=D5401,+VLOOKUP(D5401,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5401,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5401=\"\",\"\",+VLOOKUP(+EOMONTH(+F5401,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5401=\"\",\"\",VLOOKUP(D5401,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5401=\"\",\"\",IF(A5401=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5401,-2)+15,Cenários!$A:$D,2,FALSE)>A5401,+VLOOKUP(+EOMONTH(+A5401,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5401,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5401=\"\",\"\",VLOOKUP(F5401,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5401=\"\",\"\",IF(WORKDAY(+A5401,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5401,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5402=\"\",\"\",+IF(+A5402=D5402,+E5402,((+G5402/E5402)^+((NETWORKDAYS(+D5402,A5402,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5402,F5402,Feriados!$A$2:$A$1058)-1))*E5402)))","v":""},{"$f":"IF(A5402=\"\",\"\",+IF(+A5402=D5402,+VLOOKUP(D5402,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5402,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5402=\"\",\"\",+VLOOKUP(+EOMONTH(+F5402,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5402=\"\",\"\",VLOOKUP(D5402,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5402=\"\",\"\",IF(A5402=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5402,-2)+15,Cenários!$A:$D,2,FALSE)>A5402,+VLOOKUP(+EOMONTH(+A5402,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5402,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5402=\"\",\"\",VLOOKUP(F5402,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5402=\"\",\"\",IF(WORKDAY(+A5402,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5402,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5403=\"\",\"\",+IF(+A5403=D5403,+E5403,((+G5403/E5403)^+((NETWORKDAYS(+D5403,A5403,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5403,F5403,Feriados!$A$2:$A$1058)-1))*E5403)))","v":""},{"$f":"IF(A5403=\"\",\"\",+IF(+A5403=D5403,+VLOOKUP(D5403,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5403,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5403=\"\",\"\",+VLOOKUP(+EOMONTH(+F5403,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5403=\"\",\"\",VLOOKUP(D5403,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5403=\"\",\"\",IF(A5403=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5403,-2)+15,Cenários!$A:$D,2,FALSE)>A5403,+VLOOKUP(+EOMONTH(+A5403,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5403,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5403=\"\",\"\",VLOOKUP(F5403,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5403=\"\",\"\",IF(WORKDAY(+A5403,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5403,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5404=\"\",\"\",+IF(+A5404=D5404,+E5404,((+G5404/E5404)^+((NETWORKDAYS(+D5404,A5404,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5404,F5404,Feriados!$A$2:$A$1058)-1))*E5404)))","v":""},{"$f":"IF(A5404=\"\",\"\",+IF(+A5404=D5404,+VLOOKUP(D5404,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5404,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5404=\"\",\"\",+VLOOKUP(+EOMONTH(+F5404,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5404=\"\",\"\",VLOOKUP(D5404,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5404=\"\",\"\",IF(A5404=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5404,-2)+15,Cenários!$A:$D,2,FALSE)>A5404,+VLOOKUP(+EOMONTH(+A5404,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5404,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5404=\"\",\"\",VLOOKUP(F5404,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5404=\"\",\"\",IF(WORKDAY(+A5404,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5404,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5405=\"\",\"\",+IF(+A5405=D5405,+E5405,((+G5405/E5405)^+((NETWORKDAYS(+D5405,A5405,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5405,F5405,Feriados!$A$2:$A$1058)-1))*E5405)))","v":""},{"$f":"IF(A5405=\"\",\"\",+IF(+A5405=D5405,+VLOOKUP(D5405,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5405,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5405=\"\",\"\",+VLOOKUP(+EOMONTH(+F5405,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5405=\"\",\"\",VLOOKUP(D5405,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5405=\"\",\"\",IF(A5405=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5405,-2)+15,Cenários!$A:$D,2,FALSE)>A5405,+VLOOKUP(+EOMONTH(+A5405,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5405,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5405=\"\",\"\",VLOOKUP(F5405,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5405=\"\",\"\",IF(WORKDAY(+A5405,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5405,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5406=\"\",\"\",+IF(+A5406=D5406,+E5406,((+G5406/E5406)^+((NETWORKDAYS(+D5406,A5406,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5406,F5406,Feriados!$A$2:$A$1058)-1))*E5406)))","v":""},{"$f":"IF(A5406=\"\",\"\",+IF(+A5406=D5406,+VLOOKUP(D5406,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5406,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5406=\"\",\"\",+VLOOKUP(+EOMONTH(+F5406,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5406=\"\",\"\",VLOOKUP(D5406,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5406=\"\",\"\",IF(A5406=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5406,-2)+15,Cenários!$A:$D,2,FALSE)>A5406,+VLOOKUP(+EOMONTH(+A5406,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5406,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5406=\"\",\"\",VLOOKUP(F5406,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5406=\"\",\"\",IF(WORKDAY(+A5406,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5406,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5407=\"\",\"\",+IF(+A5407=D5407,+E5407,((+G5407/E5407)^+((NETWORKDAYS(+D5407,A5407,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5407,F5407,Feriados!$A$2:$A$1058)-1))*E5407)))","v":""},{"$f":"IF(A5407=\"\",\"\",+IF(+A5407=D5407,+VLOOKUP(D5407,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5407,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5407=\"\",\"\",+VLOOKUP(+EOMONTH(+F5407,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5407=\"\",\"\",VLOOKUP(D5407,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5407=\"\",\"\",IF(A5407=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5407,-2)+15,Cenários!$A:$D,2,FALSE)>A5407,+VLOOKUP(+EOMONTH(+A5407,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5407,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5407=\"\",\"\",VLOOKUP(F5407,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5407=\"\",\"\",IF(WORKDAY(+A5407,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5407,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5408=\"\",\"\",+IF(+A5408=D5408,+E5408,((+G5408/E5408)^+((NETWORKDAYS(+D5408,A5408,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5408,F5408,Feriados!$A$2:$A$1058)-1))*E5408)))","v":""},{"$f":"IF(A5408=\"\",\"\",+IF(+A5408=D5408,+VLOOKUP(D5408,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5408,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5408=\"\",\"\",+VLOOKUP(+EOMONTH(+F5408,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5408=\"\",\"\",VLOOKUP(D5408,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5408=\"\",\"\",IF(A5408=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5408,-2)+15,Cenários!$A:$D,2,FALSE)>A5408,+VLOOKUP(+EOMONTH(+A5408,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5408,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5408=\"\",\"\",VLOOKUP(F5408,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5408=\"\",\"\",IF(WORKDAY(+A5408,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5408,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5409=\"\",\"\",+IF(+A5409=D5409,+E5409,((+G5409/E5409)^+((NETWORKDAYS(+D5409,A5409,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5409,F5409,Feriados!$A$2:$A$1058)-1))*E5409)))","v":""},{"$f":"IF(A5409=\"\",\"\",+IF(+A5409=D5409,+VLOOKUP(D5409,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5409,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5409=\"\",\"\",+VLOOKUP(+EOMONTH(+F5409,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5409=\"\",\"\",VLOOKUP(D5409,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5409=\"\",\"\",IF(A5409=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5409,-2)+15,Cenários!$A:$D,2,FALSE)>A5409,+VLOOKUP(+EOMONTH(+A5409,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5409,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5409=\"\",\"\",VLOOKUP(F5409,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5409=\"\",\"\",IF(WORKDAY(+A5409,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5409,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5410=\"\",\"\",+IF(+A5410=D5410,+E5410,((+G5410/E5410)^+((NETWORKDAYS(+D5410,A5410,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5410,F5410,Feriados!$A$2:$A$1058)-1))*E5410)))","v":""},{"$f":"IF(A5410=\"\",\"\",+IF(+A5410=D5410,+VLOOKUP(D5410,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5410,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5410=\"\",\"\",+VLOOKUP(+EOMONTH(+F5410,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5410=\"\",\"\",VLOOKUP(D5410,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5410=\"\",\"\",IF(A5410=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5410,-2)+15,Cenários!$A:$D,2,FALSE)>A5410,+VLOOKUP(+EOMONTH(+A5410,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5410,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5410=\"\",\"\",VLOOKUP(F5410,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5410=\"\",\"\",IF(WORKDAY(+A5410,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5410,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5411=\"\",\"\",+IF(+A5411=D5411,+E5411,((+G5411/E5411)^+((NETWORKDAYS(+D5411,A5411,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5411,F5411,Feriados!$A$2:$A$1058)-1))*E5411)))","v":""},{"$f":"IF(A5411=\"\",\"\",+IF(+A5411=D5411,+VLOOKUP(D5411,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5411,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5411=\"\",\"\",+VLOOKUP(+EOMONTH(+F5411,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5411=\"\",\"\",VLOOKUP(D5411,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5411=\"\",\"\",IF(A5411=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5411,-2)+15,Cenários!$A:$D,2,FALSE)>A5411,+VLOOKUP(+EOMONTH(+A5411,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5411,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5411=\"\",\"\",VLOOKUP(F5411,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5411=\"\",\"\",IF(WORKDAY(+A5411,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5411,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5412=\"\",\"\",+IF(+A5412=D5412,+E5412,((+G5412/E5412)^+((NETWORKDAYS(+D5412,A5412,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5412,F5412,Feriados!$A$2:$A$1058)-1))*E5412)))","v":""},{"$f":"IF(A5412=\"\",\"\",+IF(+A5412=D5412,+VLOOKUP(D5412,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5412,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5412=\"\",\"\",+VLOOKUP(+EOMONTH(+F5412,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5412=\"\",\"\",VLOOKUP(D5412,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5412=\"\",\"\",IF(A5412=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5412,-2)+15,Cenários!$A:$D,2,FALSE)>A5412,+VLOOKUP(+EOMONTH(+A5412,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5412,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5412=\"\",\"\",VLOOKUP(F5412,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5412=\"\",\"\",IF(WORKDAY(+A5412,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5412,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5413=\"\",\"\",+IF(+A5413=D5413,+E5413,((+G5413/E5413)^+((NETWORKDAYS(+D5413,A5413,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5413,F5413,Feriados!$A$2:$A$1058)-1))*E5413)))","v":""},{"$f":"IF(A5413=\"\",\"\",+IF(+A5413=D5413,+VLOOKUP(D5413,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5413,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5413=\"\",\"\",+VLOOKUP(+EOMONTH(+F5413,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5413=\"\",\"\",VLOOKUP(D5413,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5413=\"\",\"\",IF(A5413=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5413,-2)+15,Cenários!$A:$D,2,FALSE)>A5413,+VLOOKUP(+EOMONTH(+A5413,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5413,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5413=\"\",\"\",VLOOKUP(F5413,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5413=\"\",\"\",IF(WORKDAY(+A5413,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5413,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5414=\"\",\"\",+IF(+A5414=D5414,+E5414,((+G5414/E5414)^+((NETWORKDAYS(+D5414,A5414,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5414,F5414,Feriados!$A$2:$A$1058)-1))*E5414)))","v":""},{"$f":"IF(A5414=\"\",\"\",+IF(+A5414=D5414,+VLOOKUP(D5414,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5414,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5414=\"\",\"\",+VLOOKUP(+EOMONTH(+F5414,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5414=\"\",\"\",VLOOKUP(D5414,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5414=\"\",\"\",IF(A5414=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5414,-2)+15,Cenários!$A:$D,2,FALSE)>A5414,+VLOOKUP(+EOMONTH(+A5414,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5414,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5414=\"\",\"\",VLOOKUP(F5414,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5414=\"\",\"\",IF(WORKDAY(+A5414,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5414,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5415=\"\",\"\",+IF(+A5415=D5415,+E5415,((+G5415/E5415)^+((NETWORKDAYS(+D5415,A5415,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5415,F5415,Feriados!$A$2:$A$1058)-1))*E5415)))","v":""},{"$f":"IF(A5415=\"\",\"\",+IF(+A5415=D5415,+VLOOKUP(D5415,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5415,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5415=\"\",\"\",+VLOOKUP(+EOMONTH(+F5415,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5415=\"\",\"\",VLOOKUP(D5415,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5415=\"\",\"\",IF(A5415=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5415,-2)+15,Cenários!$A:$D,2,FALSE)>A5415,+VLOOKUP(+EOMONTH(+A5415,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5415,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5415=\"\",\"\",VLOOKUP(F5415,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5415=\"\",\"\",IF(WORKDAY(+A5415,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5415,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5416=\"\",\"\",+IF(+A5416=D5416,+E5416,((+G5416/E5416)^+((NETWORKDAYS(+D5416,A5416,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5416,F5416,Feriados!$A$2:$A$1058)-1))*E5416)))","v":""},{"$f":"IF(A5416=\"\",\"\",+IF(+A5416=D5416,+VLOOKUP(D5416,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5416,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5416=\"\",\"\",+VLOOKUP(+EOMONTH(+F5416,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5416=\"\",\"\",VLOOKUP(D5416,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5416=\"\",\"\",IF(A5416=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5416,-2)+15,Cenários!$A:$D,2,FALSE)>A5416,+VLOOKUP(+EOMONTH(+A5416,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5416,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5416=\"\",\"\",VLOOKUP(F5416,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5416=\"\",\"\",IF(WORKDAY(+A5416,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5416,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5417=\"\",\"\",+IF(+A5417=D5417,+E5417,((+G5417/E5417)^+((NETWORKDAYS(+D5417,A5417,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5417,F5417,Feriados!$A$2:$A$1058)-1))*E5417)))","v":""},{"$f":"IF(A5417=\"\",\"\",+IF(+A5417=D5417,+VLOOKUP(D5417,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5417,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5417=\"\",\"\",+VLOOKUP(+EOMONTH(+F5417,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5417=\"\",\"\",VLOOKUP(D5417,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5417=\"\",\"\",IF(A5417=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5417,-2)+15,Cenários!$A:$D,2,FALSE)>A5417,+VLOOKUP(+EOMONTH(+A5417,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5417,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5417=\"\",\"\",VLOOKUP(F5417,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5417=\"\",\"\",IF(WORKDAY(+A5417,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5417,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5418=\"\",\"\",+IF(+A5418=D5418,+E5418,((+G5418/E5418)^+((NETWORKDAYS(+D5418,A5418,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5418,F5418,Feriados!$A$2:$A$1058)-1))*E5418)))","v":""},{"$f":"IF(A5418=\"\",\"\",+IF(+A5418=D5418,+VLOOKUP(D5418,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5418,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5418=\"\",\"\",+VLOOKUP(+EOMONTH(+F5418,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5418=\"\",\"\",VLOOKUP(D5418,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5418=\"\",\"\",IF(A5418=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5418,-2)+15,Cenários!$A:$D,2,FALSE)>A5418,+VLOOKUP(+EOMONTH(+A5418,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5418,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5418=\"\",\"\",VLOOKUP(F5418,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5418=\"\",\"\",IF(WORKDAY(+A5418,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5418,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5419=\"\",\"\",+IF(+A5419=D5419,+E5419,((+G5419/E5419)^+((NETWORKDAYS(+D5419,A5419,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5419,F5419,Feriados!$A$2:$A$1058)-1))*E5419)))","v":""},{"$f":"IF(A5419=\"\",\"\",+IF(+A5419=D5419,+VLOOKUP(D5419,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5419,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5419=\"\",\"\",+VLOOKUP(+EOMONTH(+F5419,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5419=\"\",\"\",VLOOKUP(D5419,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5419=\"\",\"\",IF(A5419=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5419,-2)+15,Cenários!$A:$D,2,FALSE)>A5419,+VLOOKUP(+EOMONTH(+A5419,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5419,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5419=\"\",\"\",VLOOKUP(F5419,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5419=\"\",\"\",IF(WORKDAY(+A5419,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5419,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5420=\"\",\"\",+IF(+A5420=D5420,+E5420,((+G5420/E5420)^+((NETWORKDAYS(+D5420,A5420,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5420,F5420,Feriados!$A$2:$A$1058)-1))*E5420)))","v":""},{"$f":"IF(A5420=\"\",\"\",+IF(+A5420=D5420,+VLOOKUP(D5420,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5420,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5420=\"\",\"\",+VLOOKUP(+EOMONTH(+F5420,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5420=\"\",\"\",VLOOKUP(D5420,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5420=\"\",\"\",IF(A5420=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5420,-2)+15,Cenários!$A:$D,2,FALSE)>A5420,+VLOOKUP(+EOMONTH(+A5420,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5420,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5420=\"\",\"\",VLOOKUP(F5420,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5420=\"\",\"\",IF(WORKDAY(+A5420,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5420,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5421=\"\",\"\",+IF(+A5421=D5421,+E5421,((+G5421/E5421)^+((NETWORKDAYS(+D5421,A5421,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5421,F5421,Feriados!$A$2:$A$1058)-1))*E5421)))","v":""},{"$f":"IF(A5421=\"\",\"\",+IF(+A5421=D5421,+VLOOKUP(D5421,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5421,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5421=\"\",\"\",+VLOOKUP(+EOMONTH(+F5421,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5421=\"\",\"\",VLOOKUP(D5421,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5421=\"\",\"\",IF(A5421=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5421,-2)+15,Cenários!$A:$D,2,FALSE)>A5421,+VLOOKUP(+EOMONTH(+A5421,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5421,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5421=\"\",\"\",VLOOKUP(F5421,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5421=\"\",\"\",IF(WORKDAY(+A5421,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5421,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5422=\"\",\"\",+IF(+A5422=D5422,+E5422,((+G5422/E5422)^+((NETWORKDAYS(+D5422,A5422,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5422,F5422,Feriados!$A$2:$A$1058)-1))*E5422)))","v":""},{"$f":"IF(A5422=\"\",\"\",+IF(+A5422=D5422,+VLOOKUP(D5422,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5422,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5422=\"\",\"\",+VLOOKUP(+EOMONTH(+F5422,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5422=\"\",\"\",VLOOKUP(D5422,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5422=\"\",\"\",IF(A5422=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5422,-2)+15,Cenários!$A:$D,2,FALSE)>A5422,+VLOOKUP(+EOMONTH(+A5422,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5422,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5422=\"\",\"\",VLOOKUP(F5422,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5422=\"\",\"\",IF(WORKDAY(+A5422,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5422,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5423=\"\",\"\",+IF(+A5423=D5423,+E5423,((+G5423/E5423)^+((NETWORKDAYS(+D5423,A5423,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5423,F5423,Feriados!$A$2:$A$1058)-1))*E5423)))","v":""},{"$f":"IF(A5423=\"\",\"\",+IF(+A5423=D5423,+VLOOKUP(D5423,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5423,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5423=\"\",\"\",+VLOOKUP(+EOMONTH(+F5423,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5423=\"\",\"\",VLOOKUP(D5423,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5423=\"\",\"\",IF(A5423=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5423,-2)+15,Cenários!$A:$D,2,FALSE)>A5423,+VLOOKUP(+EOMONTH(+A5423,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5423,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5423=\"\",\"\",VLOOKUP(F5423,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5423=\"\",\"\",IF(WORKDAY(+A5423,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5423,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5424=\"\",\"\",+IF(+A5424=D5424,+E5424,((+G5424/E5424)^+((NETWORKDAYS(+D5424,A5424,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5424,F5424,Feriados!$A$2:$A$1058)-1))*E5424)))","v":""},{"$f":"IF(A5424=\"\",\"\",+IF(+A5424=D5424,+VLOOKUP(D5424,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5424,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5424=\"\",\"\",+VLOOKUP(+EOMONTH(+F5424,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5424=\"\",\"\",VLOOKUP(D5424,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5424=\"\",\"\",IF(A5424=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5424,-2)+15,Cenários!$A:$D,2,FALSE)>A5424,+VLOOKUP(+EOMONTH(+A5424,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5424,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5424=\"\",\"\",VLOOKUP(F5424,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5424=\"\",\"\",IF(WORKDAY(+A5424,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5424,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5425=\"\",\"\",+IF(+A5425=D5425,+E5425,((+G5425/E5425)^+((NETWORKDAYS(+D5425,A5425,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5425,F5425,Feriados!$A$2:$A$1058)-1))*E5425)))","v":""},{"$f":"IF(A5425=\"\",\"\",+IF(+A5425=D5425,+VLOOKUP(D5425,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5425,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5425=\"\",\"\",+VLOOKUP(+EOMONTH(+F5425,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5425=\"\",\"\",VLOOKUP(D5425,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5425=\"\",\"\",IF(A5425=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5425,-2)+15,Cenários!$A:$D,2,FALSE)>A5425,+VLOOKUP(+EOMONTH(+A5425,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5425,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5425=\"\",\"\",VLOOKUP(F5425,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5425=\"\",\"\",IF(WORKDAY(+A5425,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5425,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5426=\"\",\"\",+IF(+A5426=D5426,+E5426,((+G5426/E5426)^+((NETWORKDAYS(+D5426,A5426,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5426,F5426,Feriados!$A$2:$A$1058)-1))*E5426)))","v":""},{"$f":"IF(A5426=\"\",\"\",+IF(+A5426=D5426,+VLOOKUP(D5426,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5426,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5426=\"\",\"\",+VLOOKUP(+EOMONTH(+F5426,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5426=\"\",\"\",VLOOKUP(D5426,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5426=\"\",\"\",IF(A5426=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5426,-2)+15,Cenários!$A:$D,2,FALSE)>A5426,+VLOOKUP(+EOMONTH(+A5426,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5426,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5426=\"\",\"\",VLOOKUP(F5426,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5426=\"\",\"\",IF(WORKDAY(+A5426,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5426,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5427=\"\",\"\",+IF(+A5427=D5427,+E5427,((+G5427/E5427)^+((NETWORKDAYS(+D5427,A5427,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5427,F5427,Feriados!$A$2:$A$1058)-1))*E5427)))","v":""},{"$f":"IF(A5427=\"\",\"\",+IF(+A5427=D5427,+VLOOKUP(D5427,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5427,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5427=\"\",\"\",+VLOOKUP(+EOMONTH(+F5427,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5427=\"\",\"\",VLOOKUP(D5427,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5427=\"\",\"\",IF(A5427=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5427,-2)+15,Cenários!$A:$D,2,FALSE)>A5427,+VLOOKUP(+EOMONTH(+A5427,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5427,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5427=\"\",\"\",VLOOKUP(F5427,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5427=\"\",\"\",IF(WORKDAY(+A5427,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5427,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5428=\"\",\"\",+IF(+A5428=D5428,+E5428,((+G5428/E5428)^+((NETWORKDAYS(+D5428,A5428,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5428,F5428,Feriados!$A$2:$A$1058)-1))*E5428)))","v":""},{"$f":"IF(A5428=\"\",\"\",+IF(+A5428=D5428,+VLOOKUP(D5428,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5428,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5428=\"\",\"\",+VLOOKUP(+EOMONTH(+F5428,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5428=\"\",\"\",VLOOKUP(D5428,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5428=\"\",\"\",IF(A5428=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5428,-2)+15,Cenários!$A:$D,2,FALSE)>A5428,+VLOOKUP(+EOMONTH(+A5428,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5428,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5428=\"\",\"\",VLOOKUP(F5428,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5428=\"\",\"\",IF(WORKDAY(+A5428,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5428,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5429=\"\",\"\",+IF(+A5429=D5429,+E5429,((+G5429/E5429)^+((NETWORKDAYS(+D5429,A5429,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5429,F5429,Feriados!$A$2:$A$1058)-1))*E5429)))","v":""},{"$f":"IF(A5429=\"\",\"\",+IF(+A5429=D5429,+VLOOKUP(D5429,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5429,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5429=\"\",\"\",+VLOOKUP(+EOMONTH(+F5429,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5429=\"\",\"\",VLOOKUP(D5429,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5429=\"\",\"\",IF(A5429=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5429,-2)+15,Cenários!$A:$D,2,FALSE)>A5429,+VLOOKUP(+EOMONTH(+A5429,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5429,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5429=\"\",\"\",VLOOKUP(F5429,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5429=\"\",\"\",IF(WORKDAY(+A5429,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5429,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5430=\"\",\"\",+IF(+A5430=D5430,+E5430,((+G5430/E5430)^+((NETWORKDAYS(+D5430,A5430,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5430,F5430,Feriados!$A$2:$A$1058)-1))*E5430)))","v":""},{"$f":"IF(A5430=\"\",\"\",+IF(+A5430=D5430,+VLOOKUP(D5430,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5430,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5430=\"\",\"\",+VLOOKUP(+EOMONTH(+F5430,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5430=\"\",\"\",VLOOKUP(D5430,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5430=\"\",\"\",IF(A5430=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5430,-2)+15,Cenários!$A:$D,2,FALSE)>A5430,+VLOOKUP(+EOMONTH(+A5430,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5430,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5430=\"\",\"\",VLOOKUP(F5430,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5430=\"\",\"\",IF(WORKDAY(+A5430,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5430,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5431=\"\",\"\",+IF(+A5431=D5431,+E5431,((+G5431/E5431)^+((NETWORKDAYS(+D5431,A5431,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5431,F5431,Feriados!$A$2:$A$1058)-1))*E5431)))","v":""},{"$f":"IF(A5431=\"\",\"\",+IF(+A5431=D5431,+VLOOKUP(D5431,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5431,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5431=\"\",\"\",+VLOOKUP(+EOMONTH(+F5431,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5431=\"\",\"\",VLOOKUP(D5431,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5431=\"\",\"\",IF(A5431=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5431,-2)+15,Cenários!$A:$D,2,FALSE)>A5431,+VLOOKUP(+EOMONTH(+A5431,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5431,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5431=\"\",\"\",VLOOKUP(F5431,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5431=\"\",\"\",IF(WORKDAY(+A5431,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5431,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5432=\"\",\"\",+IF(+A5432=D5432,+E5432,((+G5432/E5432)^+((NETWORKDAYS(+D5432,A5432,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5432,F5432,Feriados!$A$2:$A$1058)-1))*E5432)))","v":""},{"$f":"IF(A5432=\"\",\"\",+IF(+A5432=D5432,+VLOOKUP(D5432,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5432,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5432=\"\",\"\",+VLOOKUP(+EOMONTH(+F5432,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5432=\"\",\"\",VLOOKUP(D5432,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5432=\"\",\"\",IF(A5432=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5432,-2)+15,Cenários!$A:$D,2,FALSE)>A5432,+VLOOKUP(+EOMONTH(+A5432,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5432,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5432=\"\",\"\",VLOOKUP(F5432,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5432=\"\",\"\",IF(WORKDAY(+A5432,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5432,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5433=\"\",\"\",+IF(+A5433=D5433,+E5433,((+G5433/E5433)^+((NETWORKDAYS(+D5433,A5433,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5433,F5433,Feriados!$A$2:$A$1058)-1))*E5433)))","v":""},{"$f":"IF(A5433=\"\",\"\",+IF(+A5433=D5433,+VLOOKUP(D5433,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5433,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5433=\"\",\"\",+VLOOKUP(+EOMONTH(+F5433,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5433=\"\",\"\",VLOOKUP(D5433,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5433=\"\",\"\",IF(A5433=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5433,-2)+15,Cenários!$A:$D,2,FALSE)>A5433,+VLOOKUP(+EOMONTH(+A5433,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5433,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5433=\"\",\"\",VLOOKUP(F5433,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5433=\"\",\"\",IF(WORKDAY(+A5433,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5433,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5434=\"\",\"\",+IF(+A5434=D5434,+E5434,((+G5434/E5434)^+((NETWORKDAYS(+D5434,A5434,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5434,F5434,Feriados!$A$2:$A$1058)-1))*E5434)))","v":""},{"$f":"IF(A5434=\"\",\"\",+IF(+A5434=D5434,+VLOOKUP(D5434,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5434,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5434=\"\",\"\",+VLOOKUP(+EOMONTH(+F5434,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5434=\"\",\"\",VLOOKUP(D5434,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5434=\"\",\"\",IF(A5434=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5434,-2)+15,Cenários!$A:$D,2,FALSE)>A5434,+VLOOKUP(+EOMONTH(+A5434,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5434,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5434=\"\",\"\",VLOOKUP(F5434,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5434=\"\",\"\",IF(WORKDAY(+A5434,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5434,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5435=\"\",\"\",+IF(+A5435=D5435,+E5435,((+G5435/E5435)^+((NETWORKDAYS(+D5435,A5435,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5435,F5435,Feriados!$A$2:$A$1058)-1))*E5435)))","v":""},{"$f":"IF(A5435=\"\",\"\",+IF(+A5435=D5435,+VLOOKUP(D5435,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5435,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5435=\"\",\"\",+VLOOKUP(+EOMONTH(+F5435,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5435=\"\",\"\",VLOOKUP(D5435,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5435=\"\",\"\",IF(A5435=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5435,-2)+15,Cenários!$A:$D,2,FALSE)>A5435,+VLOOKUP(+EOMONTH(+A5435,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5435,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5435=\"\",\"\",VLOOKUP(F5435,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5435=\"\",\"\",IF(WORKDAY(+A5435,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5435,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5436=\"\",\"\",+IF(+A5436=D5436,+E5436,((+G5436/E5436)^+((NETWORKDAYS(+D5436,A5436,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5436,F5436,Feriados!$A$2:$A$1058)-1))*E5436)))","v":""},{"$f":"IF(A5436=\"\",\"\",+IF(+A5436=D5436,+VLOOKUP(D5436,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5436,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5436=\"\",\"\",+VLOOKUP(+EOMONTH(+F5436,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5436=\"\",\"\",VLOOKUP(D5436,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5436=\"\",\"\",IF(A5436=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5436,-2)+15,Cenários!$A:$D,2,FALSE)>A5436,+VLOOKUP(+EOMONTH(+A5436,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5436,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5436=\"\",\"\",VLOOKUP(F5436,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5436=\"\",\"\",IF(WORKDAY(+A5436,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5436,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5437=\"\",\"\",+IF(+A5437=D5437,+E5437,((+G5437/E5437)^+((NETWORKDAYS(+D5437,A5437,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5437,F5437,Feriados!$A$2:$A$1058)-1))*E5437)))","v":""},{"$f":"IF(A5437=\"\",\"\",+IF(+A5437=D5437,+VLOOKUP(D5437,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5437,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5437=\"\",\"\",+VLOOKUP(+EOMONTH(+F5437,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5437=\"\",\"\",VLOOKUP(D5437,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5437=\"\",\"\",IF(A5437=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5437,-2)+15,Cenários!$A:$D,2,FALSE)>A5437,+VLOOKUP(+EOMONTH(+A5437,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5437,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5437=\"\",\"\",VLOOKUP(F5437,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5437=\"\",\"\",IF(WORKDAY(+A5437,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5437,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5438=\"\",\"\",+IF(+A5438=D5438,+E5438,((+G5438/E5438)^+((NETWORKDAYS(+D5438,A5438,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5438,F5438,Feriados!$A$2:$A$1058)-1))*E5438)))","v":""},{"$f":"IF(A5438=\"\",\"\",+IF(+A5438=D5438,+VLOOKUP(D5438,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5438,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5438=\"\",\"\",+VLOOKUP(+EOMONTH(+F5438,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5438=\"\",\"\",VLOOKUP(D5438,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5438=\"\",\"\",IF(A5438=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5438,-2)+15,Cenários!$A:$D,2,FALSE)>A5438,+VLOOKUP(+EOMONTH(+A5438,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5438,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5438=\"\",\"\",VLOOKUP(F5438,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5438=\"\",\"\",IF(WORKDAY(+A5438,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5438,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5439=\"\",\"\",+IF(+A5439=D5439,+E5439,((+G5439/E5439)^+((NETWORKDAYS(+D5439,A5439,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5439,F5439,Feriados!$A$2:$A$1058)-1))*E5439)))","v":""},{"$f":"IF(A5439=\"\",\"\",+IF(+A5439=D5439,+VLOOKUP(D5439,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5439,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5439=\"\",\"\",+VLOOKUP(+EOMONTH(+F5439,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5439=\"\",\"\",VLOOKUP(D5439,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5439=\"\",\"\",IF(A5439=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5439,-2)+15,Cenários!$A:$D,2,FALSE)>A5439,+VLOOKUP(+EOMONTH(+A5439,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5439,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5439=\"\",\"\",VLOOKUP(F5439,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5439=\"\",\"\",IF(WORKDAY(+A5439,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5439,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5440=\"\",\"\",+IF(+A5440=D5440,+E5440,((+G5440/E5440)^+((NETWORKDAYS(+D5440,A5440,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5440,F5440,Feriados!$A$2:$A$1058)-1))*E5440)))","v":""},{"$f":"IF(A5440=\"\",\"\",+IF(+A5440=D5440,+VLOOKUP(D5440,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5440,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5440=\"\",\"\",+VLOOKUP(+EOMONTH(+F5440,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5440=\"\",\"\",VLOOKUP(D5440,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5440=\"\",\"\",IF(A5440=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5440,-2)+15,Cenários!$A:$D,2,FALSE)>A5440,+VLOOKUP(+EOMONTH(+A5440,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5440,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5440=\"\",\"\",VLOOKUP(F5440,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5440=\"\",\"\",IF(WORKDAY(+A5440,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5440,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5441=\"\",\"\",+IF(+A5441=D5441,+E5441,((+G5441/E5441)^+((NETWORKDAYS(+D5441,A5441,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5441,F5441,Feriados!$A$2:$A$1058)-1))*E5441)))","v":""},{"$f":"IF(A5441=\"\",\"\",+IF(+A5441=D5441,+VLOOKUP(D5441,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5441,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5441=\"\",\"\",+VLOOKUP(+EOMONTH(+F5441,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5441=\"\",\"\",VLOOKUP(D5441,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5441=\"\",\"\",IF(A5441=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5441,-2)+15,Cenários!$A:$D,2,FALSE)>A5441,+VLOOKUP(+EOMONTH(+A5441,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5441,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5441=\"\",\"\",VLOOKUP(F5441,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5441=\"\",\"\",IF(WORKDAY(+A5441,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5441,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5442=\"\",\"\",+IF(+A5442=D5442,+E5442,((+G5442/E5442)^+((NETWORKDAYS(+D5442,A5442,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5442,F5442,Feriados!$A$2:$A$1058)-1))*E5442)))","v":""},{"$f":"IF(A5442=\"\",\"\",+IF(+A5442=D5442,+VLOOKUP(D5442,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5442,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5442=\"\",\"\",+VLOOKUP(+EOMONTH(+F5442,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5442=\"\",\"\",VLOOKUP(D5442,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5442=\"\",\"\",IF(A5442=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5442,-2)+15,Cenários!$A:$D,2,FALSE)>A5442,+VLOOKUP(+EOMONTH(+A5442,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5442,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5442=\"\",\"\",VLOOKUP(F5442,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5442=\"\",\"\",IF(WORKDAY(+A5442,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5442,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5443=\"\",\"\",+IF(+A5443=D5443,+E5443,((+G5443/E5443)^+((NETWORKDAYS(+D5443,A5443,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5443,F5443,Feriados!$A$2:$A$1058)-1))*E5443)))","v":""},{"$f":"IF(A5443=\"\",\"\",+IF(+A5443=D5443,+VLOOKUP(D5443,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5443,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5443=\"\",\"\",+VLOOKUP(+EOMONTH(+F5443,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5443=\"\",\"\",VLOOKUP(D5443,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5443=\"\",\"\",IF(A5443=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5443,-2)+15,Cenários!$A:$D,2,FALSE)>A5443,+VLOOKUP(+EOMONTH(+A5443,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5443,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5443=\"\",\"\",VLOOKUP(F5443,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5443=\"\",\"\",IF(WORKDAY(+A5443,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5443,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5444=\"\",\"\",+IF(+A5444=D5444,+E5444,((+G5444/E5444)^+((NETWORKDAYS(+D5444,A5444,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5444,F5444,Feriados!$A$2:$A$1058)-1))*E5444)))","v":""},{"$f":"IF(A5444=\"\",\"\",+IF(+A5444=D5444,+VLOOKUP(D5444,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5444,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5444=\"\",\"\",+VLOOKUP(+EOMONTH(+F5444,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5444=\"\",\"\",VLOOKUP(D5444,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5444=\"\",\"\",IF(A5444=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5444,-2)+15,Cenários!$A:$D,2,FALSE)>A5444,+VLOOKUP(+EOMONTH(+A5444,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5444,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5444=\"\",\"\",VLOOKUP(F5444,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5444=\"\",\"\",IF(WORKDAY(+A5444,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5444,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5445=\"\",\"\",+IF(+A5445=D5445,+E5445,((+G5445/E5445)^+((NETWORKDAYS(+D5445,A5445,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5445,F5445,Feriados!$A$2:$A$1058)-1))*E5445)))","v":""},{"$f":"IF(A5445=\"\",\"\",+IF(+A5445=D5445,+VLOOKUP(D5445,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5445,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5445=\"\",\"\",+VLOOKUP(+EOMONTH(+F5445,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5445=\"\",\"\",VLOOKUP(D5445,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5445=\"\",\"\",IF(A5445=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5445,-2)+15,Cenários!$A:$D,2,FALSE)>A5445,+VLOOKUP(+EOMONTH(+A5445,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5445,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5445=\"\",\"\",VLOOKUP(F5445,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5445=\"\",\"\",IF(WORKDAY(+A5445,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5445,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5446=\"\",\"\",+IF(+A5446=D5446,+E5446,((+G5446/E5446)^+((NETWORKDAYS(+D5446,A5446,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5446,F5446,Feriados!$A$2:$A$1058)-1))*E5446)))","v":""},{"$f":"IF(A5446=\"\",\"\",+IF(+A5446=D5446,+VLOOKUP(D5446,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5446,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5446=\"\",\"\",+VLOOKUP(+EOMONTH(+F5446,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5446=\"\",\"\",VLOOKUP(D5446,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5446=\"\",\"\",IF(A5446=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5446,-2)+15,Cenários!$A:$D,2,FALSE)>A5446,+VLOOKUP(+EOMONTH(+A5446,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5446,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5446=\"\",\"\",VLOOKUP(F5446,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5446=\"\",\"\",IF(WORKDAY(+A5446,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5446,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5447=\"\",\"\",+IF(+A5447=D5447,+E5447,((+G5447/E5447)^+((NETWORKDAYS(+D5447,A5447,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5447,F5447,Feriados!$A$2:$A$1058)-1))*E5447)))","v":""},{"$f":"IF(A5447=\"\",\"\",+IF(+A5447=D5447,+VLOOKUP(D5447,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5447,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5447=\"\",\"\",+VLOOKUP(+EOMONTH(+F5447,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5447=\"\",\"\",VLOOKUP(D5447,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5447=\"\",\"\",IF(A5447=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5447,-2)+15,Cenários!$A:$D,2,FALSE)>A5447,+VLOOKUP(+EOMONTH(+A5447,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5447,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5447=\"\",\"\",VLOOKUP(F5447,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5447=\"\",\"\",IF(WORKDAY(+A5447,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5447,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5448=\"\",\"\",+IF(+A5448=D5448,+E5448,((+G5448/E5448)^+((NETWORKDAYS(+D5448,A5448,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5448,F5448,Feriados!$A$2:$A$1058)-1))*E5448)))","v":""},{"$f":"IF(A5448=\"\",\"\",+IF(+A5448=D5448,+VLOOKUP(D5448,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5448,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5448=\"\",\"\",+VLOOKUP(+EOMONTH(+F5448,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5448=\"\",\"\",VLOOKUP(D5448,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5448=\"\",\"\",IF(A5448=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5448,-2)+15,Cenários!$A:$D,2,FALSE)>A5448,+VLOOKUP(+EOMONTH(+A5448,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5448,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5448=\"\",\"\",VLOOKUP(F5448,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5448=\"\",\"\",IF(WORKDAY(+A5448,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5448,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5449=\"\",\"\",+IF(+A5449=D5449,+E5449,((+G5449/E5449)^+((NETWORKDAYS(+D5449,A5449,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5449,F5449,Feriados!$A$2:$A$1058)-1))*E5449)))","v":""},{"$f":"IF(A5449=\"\",\"\",+IF(+A5449=D5449,+VLOOKUP(D5449,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5449,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5449=\"\",\"\",+VLOOKUP(+EOMONTH(+F5449,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5449=\"\",\"\",VLOOKUP(D5449,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5449=\"\",\"\",IF(A5449=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5449,-2)+15,Cenários!$A:$D,2,FALSE)>A5449,+VLOOKUP(+EOMONTH(+A5449,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5449,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5449=\"\",\"\",VLOOKUP(F5449,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5449=\"\",\"\",IF(WORKDAY(+A5449,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5449,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5450=\"\",\"\",+IF(+A5450=D5450,+E5450,((+G5450/E5450)^+((NETWORKDAYS(+D5450,A5450,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5450,F5450,Feriados!$A$2:$A$1058)-1))*E5450)))","v":""},{"$f":"IF(A5450=\"\",\"\",+IF(+A5450=D5450,+VLOOKUP(D5450,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5450,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5450=\"\",\"\",+VLOOKUP(+EOMONTH(+F5450,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5450=\"\",\"\",VLOOKUP(D5450,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5450=\"\",\"\",IF(A5450=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5450,-2)+15,Cenários!$A:$D,2,FALSE)>A5450,+VLOOKUP(+EOMONTH(+A5450,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5450,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5450=\"\",\"\",VLOOKUP(F5450,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5450=\"\",\"\",IF(WORKDAY(+A5450,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5450,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5451=\"\",\"\",+IF(+A5451=D5451,+E5451,((+G5451/E5451)^+((NETWORKDAYS(+D5451,A5451,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5451,F5451,Feriados!$A$2:$A$1058)-1))*E5451)))","v":""},{"$f":"IF(A5451=\"\",\"\",+IF(+A5451=D5451,+VLOOKUP(D5451,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5451,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5451=\"\",\"\",+VLOOKUP(+EOMONTH(+F5451,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5451=\"\",\"\",VLOOKUP(D5451,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5451=\"\",\"\",IF(A5451=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5451,-2)+15,Cenários!$A:$D,2,FALSE)>A5451,+VLOOKUP(+EOMONTH(+A5451,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5451,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5451=\"\",\"\",VLOOKUP(F5451,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5451=\"\",\"\",IF(WORKDAY(+A5451,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5451,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5452=\"\",\"\",+IF(+A5452=D5452,+E5452,((+G5452/E5452)^+((NETWORKDAYS(+D5452,A5452,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5452,F5452,Feriados!$A$2:$A$1058)-1))*E5452)))","v":""},{"$f":"IF(A5452=\"\",\"\",+IF(+A5452=D5452,+VLOOKUP(D5452,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5452,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5452=\"\",\"\",+VLOOKUP(+EOMONTH(+F5452,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5452=\"\",\"\",VLOOKUP(D5452,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5452=\"\",\"\",IF(A5452=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5452,-2)+15,Cenários!$A:$D,2,FALSE)>A5452,+VLOOKUP(+EOMONTH(+A5452,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5452,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5452=\"\",\"\",VLOOKUP(F5452,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5452=\"\",\"\",IF(WORKDAY(+A5452,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5452,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5453=\"\",\"\",+IF(+A5453=D5453,+E5453,((+G5453/E5453)^+((NETWORKDAYS(+D5453,A5453,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5453,F5453,Feriados!$A$2:$A$1058)-1))*E5453)))","v":""},{"$f":"IF(A5453=\"\",\"\",+IF(+A5453=D5453,+VLOOKUP(D5453,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5453,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5453=\"\",\"\",+VLOOKUP(+EOMONTH(+F5453,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5453=\"\",\"\",VLOOKUP(D5453,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5453=\"\",\"\",IF(A5453=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5453,-2)+15,Cenários!$A:$D,2,FALSE)>A5453,+VLOOKUP(+EOMONTH(+A5453,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5453,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5453=\"\",\"\",VLOOKUP(F5453,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5453=\"\",\"\",IF(WORKDAY(+A5453,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5453,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5454=\"\",\"\",+IF(+A5454=D5454,+E5454,((+G5454/E5454)^+((NETWORKDAYS(+D5454,A5454,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5454,F5454,Feriados!$A$2:$A$1058)-1))*E5454)))","v":""},{"$f":"IF(A5454=\"\",\"\",+IF(+A5454=D5454,+VLOOKUP(D5454,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5454,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5454=\"\",\"\",+VLOOKUP(+EOMONTH(+F5454,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5454=\"\",\"\",VLOOKUP(D5454,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5454=\"\",\"\",IF(A5454=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5454,-2)+15,Cenários!$A:$D,2,FALSE)>A5454,+VLOOKUP(+EOMONTH(+A5454,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5454,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5454=\"\",\"\",VLOOKUP(F5454,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5454=\"\",\"\",IF(WORKDAY(+A5454,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5454,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5455=\"\",\"\",+IF(+A5455=D5455,+E5455,((+G5455/E5455)^+((NETWORKDAYS(+D5455,A5455,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5455,F5455,Feriados!$A$2:$A$1058)-1))*E5455)))","v":""},{"$f":"IF(A5455=\"\",\"\",+IF(+A5455=D5455,+VLOOKUP(D5455,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5455,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5455=\"\",\"\",+VLOOKUP(+EOMONTH(+F5455,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5455=\"\",\"\",VLOOKUP(D5455,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5455=\"\",\"\",IF(A5455=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5455,-2)+15,Cenários!$A:$D,2,FALSE)>A5455,+VLOOKUP(+EOMONTH(+A5455,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5455,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5455=\"\",\"\",VLOOKUP(F5455,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5455=\"\",\"\",IF(WORKDAY(+A5455,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5455,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5456=\"\",\"\",+IF(+A5456=D5456,+E5456,((+G5456/E5456)^+((NETWORKDAYS(+D5456,A5456,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5456,F5456,Feriados!$A$2:$A$1058)-1))*E5456)))","v":""},{"$f":"IF(A5456=\"\",\"\",+IF(+A5456=D5456,+VLOOKUP(D5456,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5456,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5456=\"\",\"\",+VLOOKUP(+EOMONTH(+F5456,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5456=\"\",\"\",VLOOKUP(D5456,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5456=\"\",\"\",IF(A5456=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5456,-2)+15,Cenários!$A:$D,2,FALSE)>A5456,+VLOOKUP(+EOMONTH(+A5456,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5456,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5456=\"\",\"\",VLOOKUP(F5456,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5456=\"\",\"\",IF(WORKDAY(+A5456,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5456,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5457=\"\",\"\",+IF(+A5457=D5457,+E5457,((+G5457/E5457)^+((NETWORKDAYS(+D5457,A5457,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5457,F5457,Feriados!$A$2:$A$1058)-1))*E5457)))","v":""},{"$f":"IF(A5457=\"\",\"\",+IF(+A5457=D5457,+VLOOKUP(D5457,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5457,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5457=\"\",\"\",+VLOOKUP(+EOMONTH(+F5457,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5457=\"\",\"\",VLOOKUP(D5457,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5457=\"\",\"\",IF(A5457=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5457,-2)+15,Cenários!$A:$D,2,FALSE)>A5457,+VLOOKUP(+EOMONTH(+A5457,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5457,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5457=\"\",\"\",VLOOKUP(F5457,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5457=\"\",\"\",IF(WORKDAY(+A5457,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5457,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5458=\"\",\"\",+IF(+A5458=D5458,+E5458,((+G5458/E5458)^+((NETWORKDAYS(+D5458,A5458,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5458,F5458,Feriados!$A$2:$A$1058)-1))*E5458)))","v":""},{"$f":"IF(A5458=\"\",\"\",+IF(+A5458=D5458,+VLOOKUP(D5458,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5458,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5458=\"\",\"\",+VLOOKUP(+EOMONTH(+F5458,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5458=\"\",\"\",VLOOKUP(D5458,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5458=\"\",\"\",IF(A5458=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5458,-2)+15,Cenários!$A:$D,2,FALSE)>A5458,+VLOOKUP(+EOMONTH(+A5458,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5458,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5458=\"\",\"\",VLOOKUP(F5458,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5458=\"\",\"\",IF(WORKDAY(+A5458,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5458,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5459=\"\",\"\",+IF(+A5459=D5459,+E5459,((+G5459/E5459)^+((NETWORKDAYS(+D5459,A5459,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5459,F5459,Feriados!$A$2:$A$1058)-1))*E5459)))","v":""},{"$f":"IF(A5459=\"\",\"\",+IF(+A5459=D5459,+VLOOKUP(D5459,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5459,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5459=\"\",\"\",+VLOOKUP(+EOMONTH(+F5459,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5459=\"\",\"\",VLOOKUP(D5459,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5459=\"\",\"\",IF(A5459=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5459,-2)+15,Cenários!$A:$D,2,FALSE)>A5459,+VLOOKUP(+EOMONTH(+A5459,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5459,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5459=\"\",\"\",VLOOKUP(F5459,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5459=\"\",\"\",IF(WORKDAY(+A5459,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5459,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5460=\"\",\"\",+IF(+A5460=D5460,+E5460,((+G5460/E5460)^+((NETWORKDAYS(+D5460,A5460,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5460,F5460,Feriados!$A$2:$A$1058)-1))*E5460)))","v":""},{"$f":"IF(A5460=\"\",\"\",+IF(+A5460=D5460,+VLOOKUP(D5460,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5460,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5460=\"\",\"\",+VLOOKUP(+EOMONTH(+F5460,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5460=\"\",\"\",VLOOKUP(D5460,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5460=\"\",\"\",IF(A5460=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5460,-2)+15,Cenários!$A:$D,2,FALSE)>A5460,+VLOOKUP(+EOMONTH(+A5460,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5460,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5460=\"\",\"\",VLOOKUP(F5460,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5460=\"\",\"\",IF(WORKDAY(+A5460,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5460,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5461=\"\",\"\",+IF(+A5461=D5461,+E5461,((+G5461/E5461)^+((NETWORKDAYS(+D5461,A5461,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5461,F5461,Feriados!$A$2:$A$1058)-1))*E5461)))","v":""},{"$f":"IF(A5461=\"\",\"\",+IF(+A5461=D5461,+VLOOKUP(D5461,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5461,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5461=\"\",\"\",+VLOOKUP(+EOMONTH(+F5461,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5461=\"\",\"\",VLOOKUP(D5461,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5461=\"\",\"\",IF(A5461=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5461,-2)+15,Cenários!$A:$D,2,FALSE)>A5461,+VLOOKUP(+EOMONTH(+A5461,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5461,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5461=\"\",\"\",VLOOKUP(F5461,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5461=\"\",\"\",IF(WORKDAY(+A5461,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5461,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5462=\"\",\"\",+IF(+A5462=D5462,+E5462,((+G5462/E5462)^+((NETWORKDAYS(+D5462,A5462,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5462,F5462,Feriados!$A$2:$A$1058)-1))*E5462)))","v":""},{"$f":"IF(A5462=\"\",\"\",+IF(+A5462=D5462,+VLOOKUP(D5462,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5462,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5462=\"\",\"\",+VLOOKUP(+EOMONTH(+F5462,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5462=\"\",\"\",VLOOKUP(D5462,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5462=\"\",\"\",IF(A5462=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5462,-2)+15,Cenários!$A:$D,2,FALSE)>A5462,+VLOOKUP(+EOMONTH(+A5462,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5462,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5462=\"\",\"\",VLOOKUP(F5462,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5462=\"\",\"\",IF(WORKDAY(+A5462,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5462,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5463=\"\",\"\",+IF(+A5463=D5463,+E5463,((+G5463/E5463)^+((NETWORKDAYS(+D5463,A5463,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5463,F5463,Feriados!$A$2:$A$1058)-1))*E5463)))","v":""},{"$f":"IF(A5463=\"\",\"\",+IF(+A5463=D5463,+VLOOKUP(D5463,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5463,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5463=\"\",\"\",+VLOOKUP(+EOMONTH(+F5463,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5463=\"\",\"\",VLOOKUP(D5463,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5463=\"\",\"\",IF(A5463=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5463,-2)+15,Cenários!$A:$D,2,FALSE)>A5463,+VLOOKUP(+EOMONTH(+A5463,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5463,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5463=\"\",\"\",VLOOKUP(F5463,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5463=\"\",\"\",IF(WORKDAY(+A5463,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5463,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5464=\"\",\"\",+IF(+A5464=D5464,+E5464,((+G5464/E5464)^+((NETWORKDAYS(+D5464,A5464,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5464,F5464,Feriados!$A$2:$A$1058)-1))*E5464)))","v":""},{"$f":"IF(A5464=\"\",\"\",+IF(+A5464=D5464,+VLOOKUP(D5464,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5464,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5464=\"\",\"\",+VLOOKUP(+EOMONTH(+F5464,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5464=\"\",\"\",VLOOKUP(D5464,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5464=\"\",\"\",IF(A5464=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5464,-2)+15,Cenários!$A:$D,2,FALSE)>A5464,+VLOOKUP(+EOMONTH(+A5464,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5464,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5464=\"\",\"\",VLOOKUP(F5464,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5464=\"\",\"\",IF(WORKDAY(+A5464,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5464,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5465=\"\",\"\",+IF(+A5465=D5465,+E5465,((+G5465/E5465)^+((NETWORKDAYS(+D5465,A5465,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5465,F5465,Feriados!$A$2:$A$1058)-1))*E5465)))","v":""},{"$f":"IF(A5465=\"\",\"\",+IF(+A5465=D5465,+VLOOKUP(D5465,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5465,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5465=\"\",\"\",+VLOOKUP(+EOMONTH(+F5465,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5465=\"\",\"\",VLOOKUP(D5465,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5465=\"\",\"\",IF(A5465=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5465,-2)+15,Cenários!$A:$D,2,FALSE)>A5465,+VLOOKUP(+EOMONTH(+A5465,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5465,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5465=\"\",\"\",VLOOKUP(F5465,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5465=\"\",\"\",IF(WORKDAY(+A5465,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5465,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5466=\"\",\"\",+IF(+A5466=D5466,+E5466,((+G5466/E5466)^+((NETWORKDAYS(+D5466,A5466,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5466,F5466,Feriados!$A$2:$A$1058)-1))*E5466)))","v":""},{"$f":"IF(A5466=\"\",\"\",+IF(+A5466=D5466,+VLOOKUP(D5466,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5466,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5466=\"\",\"\",+VLOOKUP(+EOMONTH(+F5466,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5466=\"\",\"\",VLOOKUP(D5466,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5466=\"\",\"\",IF(A5466=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5466,-2)+15,Cenários!$A:$D,2,FALSE)>A5466,+VLOOKUP(+EOMONTH(+A5466,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5466,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5466=\"\",\"\",VLOOKUP(F5466,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5466=\"\",\"\",IF(WORKDAY(+A5466,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5466,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5467=\"\",\"\",+IF(+A5467=D5467,+E5467,((+G5467/E5467)^+((NETWORKDAYS(+D5467,A5467,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5467,F5467,Feriados!$A$2:$A$1058)-1))*E5467)))","v":""},{"$f":"IF(A5467=\"\",\"\",+IF(+A5467=D5467,+VLOOKUP(D5467,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5467,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5467=\"\",\"\",+VLOOKUP(+EOMONTH(+F5467,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5467=\"\",\"\",VLOOKUP(D5467,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5467=\"\",\"\",IF(A5467=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5467,-2)+15,Cenários!$A:$D,2,FALSE)>A5467,+VLOOKUP(+EOMONTH(+A5467,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5467,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5467=\"\",\"\",VLOOKUP(F5467,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5467=\"\",\"\",IF(WORKDAY(+A5467,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5467,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5468=\"\",\"\",+IF(+A5468=D5468,+E5468,((+G5468/E5468)^+((NETWORKDAYS(+D5468,A5468,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5468,F5468,Feriados!$A$2:$A$1058)-1))*E5468)))","v":""},{"$f":"IF(A5468=\"\",\"\",+IF(+A5468=D5468,+VLOOKUP(D5468,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5468,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5468=\"\",\"\",+VLOOKUP(+EOMONTH(+F5468,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5468=\"\",\"\",VLOOKUP(D5468,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5468=\"\",\"\",IF(A5468=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5468,-2)+15,Cenários!$A:$D,2,FALSE)>A5468,+VLOOKUP(+EOMONTH(+A5468,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5468,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5468=\"\",\"\",VLOOKUP(F5468,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5468=\"\",\"\",IF(WORKDAY(+A5468,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5468,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5469=\"\",\"\",+IF(+A5469=D5469,+E5469,((+G5469/E5469)^+((NETWORKDAYS(+D5469,A5469,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5469,F5469,Feriados!$A$2:$A$1058)-1))*E5469)))","v":""},{"$f":"IF(A5469=\"\",\"\",+IF(+A5469=D5469,+VLOOKUP(D5469,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5469,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5469=\"\",\"\",+VLOOKUP(+EOMONTH(+F5469,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5469=\"\",\"\",VLOOKUP(D5469,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5469=\"\",\"\",IF(A5469=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5469,-2)+15,Cenários!$A:$D,2,FALSE)>A5469,+VLOOKUP(+EOMONTH(+A5469,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5469,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5469=\"\",\"\",VLOOKUP(F5469,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5469=\"\",\"\",IF(WORKDAY(+A5469,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5469,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5470=\"\",\"\",+IF(+A5470=D5470,+E5470,((+G5470/E5470)^+((NETWORKDAYS(+D5470,A5470,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5470,F5470,Feriados!$A$2:$A$1058)-1))*E5470)))","v":""},{"$f":"IF(A5470=\"\",\"\",+IF(+A5470=D5470,+VLOOKUP(D5470,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5470,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5470=\"\",\"\",+VLOOKUP(+EOMONTH(+F5470,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5470=\"\",\"\",VLOOKUP(D5470,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5470=\"\",\"\",IF(A5470=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5470,-2)+15,Cenários!$A:$D,2,FALSE)>A5470,+VLOOKUP(+EOMONTH(+A5470,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5470,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5470=\"\",\"\",VLOOKUP(F5470,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5470=\"\",\"\",IF(WORKDAY(+A5470,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5470,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5471=\"\",\"\",+IF(+A5471=D5471,+E5471,((+G5471/E5471)^+((NETWORKDAYS(+D5471,A5471,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5471,F5471,Feriados!$A$2:$A$1058)-1))*E5471)))","v":""},{"$f":"IF(A5471=\"\",\"\",+IF(+A5471=D5471,+VLOOKUP(D5471,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5471,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5471=\"\",\"\",+VLOOKUP(+EOMONTH(+F5471,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5471=\"\",\"\",VLOOKUP(D5471,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5471=\"\",\"\",IF(A5471=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5471,-2)+15,Cenários!$A:$D,2,FALSE)>A5471,+VLOOKUP(+EOMONTH(+A5471,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5471,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5471=\"\",\"\",VLOOKUP(F5471,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5471=\"\",\"\",IF(WORKDAY(+A5471,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5471,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5472=\"\",\"\",+IF(+A5472=D5472,+E5472,((+G5472/E5472)^+((NETWORKDAYS(+D5472,A5472,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5472,F5472,Feriados!$A$2:$A$1058)-1))*E5472)))","v":""},{"$f":"IF(A5472=\"\",\"\",+IF(+A5472=D5472,+VLOOKUP(D5472,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5472,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5472=\"\",\"\",+VLOOKUP(+EOMONTH(+F5472,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5472=\"\",\"\",VLOOKUP(D5472,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5472=\"\",\"\",IF(A5472=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5472,-2)+15,Cenários!$A:$D,2,FALSE)>A5472,+VLOOKUP(+EOMONTH(+A5472,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5472,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5472=\"\",\"\",VLOOKUP(F5472,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5472=\"\",\"\",IF(WORKDAY(+A5472,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5472,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5473=\"\",\"\",+IF(+A5473=D5473,+E5473,((+G5473/E5473)^+((NETWORKDAYS(+D5473,A5473,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5473,F5473,Feriados!$A$2:$A$1058)-1))*E5473)))","v":""},{"$f":"IF(A5473=\"\",\"\",+IF(+A5473=D5473,+VLOOKUP(D5473,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5473,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5473=\"\",\"\",+VLOOKUP(+EOMONTH(+F5473,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5473=\"\",\"\",VLOOKUP(D5473,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5473=\"\",\"\",IF(A5473=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5473,-2)+15,Cenários!$A:$D,2,FALSE)>A5473,+VLOOKUP(+EOMONTH(+A5473,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5473,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5473=\"\",\"\",VLOOKUP(F5473,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5473=\"\",\"\",IF(WORKDAY(+A5473,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5473,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5474=\"\",\"\",+IF(+A5474=D5474,+E5474,((+G5474/E5474)^+((NETWORKDAYS(+D5474,A5474,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5474,F5474,Feriados!$A$2:$A$1058)-1))*E5474)))","v":""},{"$f":"IF(A5474=\"\",\"\",+IF(+A5474=D5474,+VLOOKUP(D5474,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5474,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5474=\"\",\"\",+VLOOKUP(+EOMONTH(+F5474,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5474=\"\",\"\",VLOOKUP(D5474,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5474=\"\",\"\",IF(A5474=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5474,-2)+15,Cenários!$A:$D,2,FALSE)>A5474,+VLOOKUP(+EOMONTH(+A5474,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5474,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5474=\"\",\"\",VLOOKUP(F5474,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5474=\"\",\"\",IF(WORKDAY(+A5474,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5474,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5475=\"\",\"\",+IF(+A5475=D5475,+E5475,((+G5475/E5475)^+((NETWORKDAYS(+D5475,A5475,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5475,F5475,Feriados!$A$2:$A$1058)-1))*E5475)))","v":""},{"$f":"IF(A5475=\"\",\"\",+IF(+A5475=D5475,+VLOOKUP(D5475,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5475,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5475=\"\",\"\",+VLOOKUP(+EOMONTH(+F5475,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5475=\"\",\"\",VLOOKUP(D5475,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5475=\"\",\"\",IF(A5475=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5475,-2)+15,Cenários!$A:$D,2,FALSE)>A5475,+VLOOKUP(+EOMONTH(+A5475,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5475,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5475=\"\",\"\",VLOOKUP(F5475,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5475=\"\",\"\",IF(WORKDAY(+A5475,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5475,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5476=\"\",\"\",+IF(+A5476=D5476,+E5476,((+G5476/E5476)^+((NETWORKDAYS(+D5476,A5476,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5476,F5476,Feriados!$A$2:$A$1058)-1))*E5476)))","v":""},{"$f":"IF(A5476=\"\",\"\",+IF(+A5476=D5476,+VLOOKUP(D5476,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5476,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5476=\"\",\"\",+VLOOKUP(+EOMONTH(+F5476,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5476=\"\",\"\",VLOOKUP(D5476,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5476=\"\",\"\",IF(A5476=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5476,-2)+15,Cenários!$A:$D,2,FALSE)>A5476,+VLOOKUP(+EOMONTH(+A5476,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5476,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5476=\"\",\"\",VLOOKUP(F5476,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5476=\"\",\"\",IF(WORKDAY(+A5476,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5476,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5477=\"\",\"\",+IF(+A5477=D5477,+E5477,((+G5477/E5477)^+((NETWORKDAYS(+D5477,A5477,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5477,F5477,Feriados!$A$2:$A$1058)-1))*E5477)))","v":""},{"$f":"IF(A5477=\"\",\"\",+IF(+A5477=D5477,+VLOOKUP(D5477,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5477,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5477=\"\",\"\",+VLOOKUP(+EOMONTH(+F5477,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5477=\"\",\"\",VLOOKUP(D5477,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5477=\"\",\"\",IF(A5477=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5477,-2)+15,Cenários!$A:$D,2,FALSE)>A5477,+VLOOKUP(+EOMONTH(+A5477,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5477,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5477=\"\",\"\",VLOOKUP(F5477,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5477=\"\",\"\",IF(WORKDAY(+A5477,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5477,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5478=\"\",\"\",+IF(+A5478=D5478,+E5478,((+G5478/E5478)^+((NETWORKDAYS(+D5478,A5478,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5478,F5478,Feriados!$A$2:$A$1058)-1))*E5478)))","v":""},{"$f":"IF(A5478=\"\",\"\",+IF(+A5478=D5478,+VLOOKUP(D5478,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5478,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5478=\"\",\"\",+VLOOKUP(+EOMONTH(+F5478,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5478=\"\",\"\",VLOOKUP(D5478,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5478=\"\",\"\",IF(A5478=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5478,-2)+15,Cenários!$A:$D,2,FALSE)>A5478,+VLOOKUP(+EOMONTH(+A5478,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5478,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5478=\"\",\"\",VLOOKUP(F5478,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5478=\"\",\"\",IF(WORKDAY(+A5478,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5478,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5479=\"\",\"\",+IF(+A5479=D5479,+E5479,((+G5479/E5479)^+((NETWORKDAYS(+D5479,A5479,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5479,F5479,Feriados!$A$2:$A$1058)-1))*E5479)))","v":""},{"$f":"IF(A5479=\"\",\"\",+IF(+A5479=D5479,+VLOOKUP(D5479,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5479,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5479=\"\",\"\",+VLOOKUP(+EOMONTH(+F5479,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5479=\"\",\"\",VLOOKUP(D5479,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5479=\"\",\"\",IF(A5479=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5479,-2)+15,Cenários!$A:$D,2,FALSE)>A5479,+VLOOKUP(+EOMONTH(+A5479,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5479,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5479=\"\",\"\",VLOOKUP(F5479,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5479=\"\",\"\",IF(WORKDAY(+A5479,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5479,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5480=\"\",\"\",+IF(+A5480=D5480,+E5480,((+G5480/E5480)^+((NETWORKDAYS(+D5480,A5480,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5480,F5480,Feriados!$A$2:$A$1058)-1))*E5480)))","v":""},{"$f":"IF(A5480=\"\",\"\",+IF(+A5480=D5480,+VLOOKUP(D5480,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5480,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5480=\"\",\"\",+VLOOKUP(+EOMONTH(+F5480,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5480=\"\",\"\",VLOOKUP(D5480,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5480=\"\",\"\",IF(A5480=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5480,-2)+15,Cenários!$A:$D,2,FALSE)>A5480,+VLOOKUP(+EOMONTH(+A5480,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5480,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5480=\"\",\"\",VLOOKUP(F5480,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5480=\"\",\"\",IF(WORKDAY(+A5480,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5480,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5481=\"\",\"\",+IF(+A5481=D5481,+E5481,((+G5481/E5481)^+((NETWORKDAYS(+D5481,A5481,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5481,F5481,Feriados!$A$2:$A$1058)-1))*E5481)))","v":""},{"$f":"IF(A5481=\"\",\"\",+IF(+A5481=D5481,+VLOOKUP(D5481,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5481,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5481=\"\",\"\",+VLOOKUP(+EOMONTH(+F5481,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5481=\"\",\"\",VLOOKUP(D5481,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5481=\"\",\"\",IF(A5481=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5481,-2)+15,Cenários!$A:$D,2,FALSE)>A5481,+VLOOKUP(+EOMONTH(+A5481,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5481,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5481=\"\",\"\",VLOOKUP(F5481,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5481=\"\",\"\",IF(WORKDAY(+A5481,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5481,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5482=\"\",\"\",+IF(+A5482=D5482,+E5482,((+G5482/E5482)^+((NETWORKDAYS(+D5482,A5482,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5482,F5482,Feriados!$A$2:$A$1058)-1))*E5482)))","v":""},{"$f":"IF(A5482=\"\",\"\",+IF(+A5482=D5482,+VLOOKUP(D5482,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5482,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5482=\"\",\"\",+VLOOKUP(+EOMONTH(+F5482,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5482=\"\",\"\",VLOOKUP(D5482,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5482=\"\",\"\",IF(A5482=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5482,-2)+15,Cenários!$A:$D,2,FALSE)>A5482,+VLOOKUP(+EOMONTH(+A5482,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5482,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5482=\"\",\"\",VLOOKUP(F5482,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5482=\"\",\"\",IF(WORKDAY(+A5482,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5482,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5483=\"\",\"\",+IF(+A5483=D5483,+E5483,((+G5483/E5483)^+((NETWORKDAYS(+D5483,A5483,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5483,F5483,Feriados!$A$2:$A$1058)-1))*E5483)))","v":""},{"$f":"IF(A5483=\"\",\"\",+IF(+A5483=D5483,+VLOOKUP(D5483,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5483,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5483=\"\",\"\",+VLOOKUP(+EOMONTH(+F5483,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5483=\"\",\"\",VLOOKUP(D5483,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5483=\"\",\"\",IF(A5483=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5483,-2)+15,Cenários!$A:$D,2,FALSE)>A5483,+VLOOKUP(+EOMONTH(+A5483,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5483,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5483=\"\",\"\",VLOOKUP(F5483,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5483=\"\",\"\",IF(WORKDAY(+A5483,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5483,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5484=\"\",\"\",+IF(+A5484=D5484,+E5484,((+G5484/E5484)^+((NETWORKDAYS(+D5484,A5484,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5484,F5484,Feriados!$A$2:$A$1058)-1))*E5484)))","v":""},{"$f":"IF(A5484=\"\",\"\",+IF(+A5484=D5484,+VLOOKUP(D5484,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5484,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5484=\"\",\"\",+VLOOKUP(+EOMONTH(+F5484,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5484=\"\",\"\",VLOOKUP(D5484,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5484=\"\",\"\",IF(A5484=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5484,-2)+15,Cenários!$A:$D,2,FALSE)>A5484,+VLOOKUP(+EOMONTH(+A5484,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5484,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5484=\"\",\"\",VLOOKUP(F5484,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5484=\"\",\"\",IF(WORKDAY(+A5484,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5484,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5485=\"\",\"\",+IF(+A5485=D5485,+E5485,((+G5485/E5485)^+((NETWORKDAYS(+D5485,A5485,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5485,F5485,Feriados!$A$2:$A$1058)-1))*E5485)))","v":""},{"$f":"IF(A5485=\"\",\"\",+IF(+A5485=D5485,+VLOOKUP(D5485,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5485,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5485=\"\",\"\",+VLOOKUP(+EOMONTH(+F5485,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5485=\"\",\"\",VLOOKUP(D5485,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5485=\"\",\"\",IF(A5485=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5485,-2)+15,Cenários!$A:$D,2,FALSE)>A5485,+VLOOKUP(+EOMONTH(+A5485,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5485,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5485=\"\",\"\",VLOOKUP(F5485,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5485=\"\",\"\",IF(WORKDAY(+A5485,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5485,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5486=\"\",\"\",+IF(+A5486=D5486,+E5486,((+G5486/E5486)^+((NETWORKDAYS(+D5486,A5486,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5486,F5486,Feriados!$A$2:$A$1058)-1))*E5486)))","v":""},{"$f":"IF(A5486=\"\",\"\",+IF(+A5486=D5486,+VLOOKUP(D5486,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5486,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5486=\"\",\"\",+VLOOKUP(+EOMONTH(+F5486,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5486=\"\",\"\",VLOOKUP(D5486,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5486=\"\",\"\",IF(A5486=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5486,-2)+15,Cenários!$A:$D,2,FALSE)>A5486,+VLOOKUP(+EOMONTH(+A5486,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5486,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5486=\"\",\"\",VLOOKUP(F5486,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5486=\"\",\"\",IF(WORKDAY(+A5486,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5486,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5487=\"\",\"\",+IF(+A5487=D5487,+E5487,((+G5487/E5487)^+((NETWORKDAYS(+D5487,A5487,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5487,F5487,Feriados!$A$2:$A$1058)-1))*E5487)))","v":""},{"$f":"IF(A5487=\"\",\"\",+IF(+A5487=D5487,+VLOOKUP(D5487,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5487,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5487=\"\",\"\",+VLOOKUP(+EOMONTH(+F5487,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5487=\"\",\"\",VLOOKUP(D5487,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5487=\"\",\"\",IF(A5487=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5487,-2)+15,Cenários!$A:$D,2,FALSE)>A5487,+VLOOKUP(+EOMONTH(+A5487,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5487,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5487=\"\",\"\",VLOOKUP(F5487,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5487=\"\",\"\",IF(WORKDAY(+A5487,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5487,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5488=\"\",\"\",+IF(+A5488=D5488,+E5488,((+G5488/E5488)^+((NETWORKDAYS(+D5488,A5488,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5488,F5488,Feriados!$A$2:$A$1058)-1))*E5488)))","v":""},{"$f":"IF(A5488=\"\",\"\",+IF(+A5488=D5488,+VLOOKUP(D5488,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5488,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5488=\"\",\"\",+VLOOKUP(+EOMONTH(+F5488,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5488=\"\",\"\",VLOOKUP(D5488,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5488=\"\",\"\",IF(A5488=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5488,-2)+15,Cenários!$A:$D,2,FALSE)>A5488,+VLOOKUP(+EOMONTH(+A5488,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5488,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5488=\"\",\"\",VLOOKUP(F5488,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5488=\"\",\"\",IF(WORKDAY(+A5488,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5488,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5489=\"\",\"\",+IF(+A5489=D5489,+E5489,((+G5489/E5489)^+((NETWORKDAYS(+D5489,A5489,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5489,F5489,Feriados!$A$2:$A$1058)-1))*E5489)))","v":""},{"$f":"IF(A5489=\"\",\"\",+IF(+A5489=D5489,+VLOOKUP(D5489,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5489,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5489=\"\",\"\",+VLOOKUP(+EOMONTH(+F5489,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5489=\"\",\"\",VLOOKUP(D5489,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5489=\"\",\"\",IF(A5489=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5489,-2)+15,Cenários!$A:$D,2,FALSE)>A5489,+VLOOKUP(+EOMONTH(+A5489,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5489,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5489=\"\",\"\",VLOOKUP(F5489,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5489=\"\",\"\",IF(WORKDAY(+A5489,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5489,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5490=\"\",\"\",+IF(+A5490=D5490,+E5490,((+G5490/E5490)^+((NETWORKDAYS(+D5490,A5490,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5490,F5490,Feriados!$A$2:$A$1058)-1))*E5490)))","v":""},{"$f":"IF(A5490=\"\",\"\",+IF(+A5490=D5490,+VLOOKUP(D5490,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5490,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5490=\"\",\"\",+VLOOKUP(+EOMONTH(+F5490,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5490=\"\",\"\",VLOOKUP(D5490,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5490=\"\",\"\",IF(A5490=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5490,-2)+15,Cenários!$A:$D,2,FALSE)>A5490,+VLOOKUP(+EOMONTH(+A5490,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5490,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5490=\"\",\"\",VLOOKUP(F5490,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5490=\"\",\"\",IF(WORKDAY(+A5490,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5490,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5491=\"\",\"\",+IF(+A5491=D5491,+E5491,((+G5491/E5491)^+((NETWORKDAYS(+D5491,A5491,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5491,F5491,Feriados!$A$2:$A$1058)-1))*E5491)))","v":""},{"$f":"IF(A5491=\"\",\"\",+IF(+A5491=D5491,+VLOOKUP(D5491,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5491,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5491=\"\",\"\",+VLOOKUP(+EOMONTH(+F5491,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5491=\"\",\"\",VLOOKUP(D5491,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5491=\"\",\"\",IF(A5491=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5491,-2)+15,Cenários!$A:$D,2,FALSE)>A5491,+VLOOKUP(+EOMONTH(+A5491,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5491,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5491=\"\",\"\",VLOOKUP(F5491,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5491=\"\",\"\",IF(WORKDAY(+A5491,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5491,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5492=\"\",\"\",+IF(+A5492=D5492,+E5492,((+G5492/E5492)^+((NETWORKDAYS(+D5492,A5492,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5492,F5492,Feriados!$A$2:$A$1058)-1))*E5492)))","v":""},{"$f":"IF(A5492=\"\",\"\",+IF(+A5492=D5492,+VLOOKUP(D5492,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5492,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5492=\"\",\"\",+VLOOKUP(+EOMONTH(+F5492,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5492=\"\",\"\",VLOOKUP(D5492,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5492=\"\",\"\",IF(A5492=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5492,-2)+15,Cenários!$A:$D,2,FALSE)>A5492,+VLOOKUP(+EOMONTH(+A5492,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5492,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5492=\"\",\"\",VLOOKUP(F5492,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5492=\"\",\"\",IF(WORKDAY(+A5492,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5492,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5493=\"\",\"\",+IF(+A5493=D5493,+E5493,((+G5493/E5493)^+((NETWORKDAYS(+D5493,A5493,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5493,F5493,Feriados!$A$2:$A$1058)-1))*E5493)))","v":""},{"$f":"IF(A5493=\"\",\"\",+IF(+A5493=D5493,+VLOOKUP(D5493,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5493,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5493=\"\",\"\",+VLOOKUP(+EOMONTH(+F5493,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5493=\"\",\"\",VLOOKUP(D5493,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5493=\"\",\"\",IF(A5493=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5493,-2)+15,Cenários!$A:$D,2,FALSE)>A5493,+VLOOKUP(+EOMONTH(+A5493,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5493,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5493=\"\",\"\",VLOOKUP(F5493,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5493=\"\",\"\",IF(WORKDAY(+A5493,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5493,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5494=\"\",\"\",+IF(+A5494=D5494,+E5494,((+G5494/E5494)^+((NETWORKDAYS(+D5494,A5494,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5494,F5494,Feriados!$A$2:$A$1058)-1))*E5494)))","v":""},{"$f":"IF(A5494=\"\",\"\",+IF(+A5494=D5494,+VLOOKUP(D5494,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5494,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5494=\"\",\"\",+VLOOKUP(+EOMONTH(+F5494,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5494=\"\",\"\",VLOOKUP(D5494,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5494=\"\",\"\",IF(A5494=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5494,-2)+15,Cenários!$A:$D,2,FALSE)>A5494,+VLOOKUP(+EOMONTH(+A5494,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5494,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5494=\"\",\"\",VLOOKUP(F5494,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5494=\"\",\"\",IF(WORKDAY(+A5494,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5494,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5495=\"\",\"\",+IF(+A5495=D5495,+E5495,((+G5495/E5495)^+((NETWORKDAYS(+D5495,A5495,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5495,F5495,Feriados!$A$2:$A$1058)-1))*E5495)))","v":""},{"$f":"IF(A5495=\"\",\"\",+IF(+A5495=D5495,+VLOOKUP(D5495,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5495,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5495=\"\",\"\",+VLOOKUP(+EOMONTH(+F5495,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5495=\"\",\"\",VLOOKUP(D5495,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5495=\"\",\"\",IF(A5495=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5495,-2)+15,Cenários!$A:$D,2,FALSE)>A5495,+VLOOKUP(+EOMONTH(+A5495,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5495,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5495=\"\",\"\",VLOOKUP(F5495,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5495=\"\",\"\",IF(WORKDAY(+A5495,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5495,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5496=\"\",\"\",+IF(+A5496=D5496,+E5496,((+G5496/E5496)^+((NETWORKDAYS(+D5496,A5496,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5496,F5496,Feriados!$A$2:$A$1058)-1))*E5496)))","v":""},{"$f":"IF(A5496=\"\",\"\",+IF(+A5496=D5496,+VLOOKUP(D5496,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5496,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5496=\"\",\"\",+VLOOKUP(+EOMONTH(+F5496,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5496=\"\",\"\",VLOOKUP(D5496,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5496=\"\",\"\",IF(A5496=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5496,-2)+15,Cenários!$A:$D,2,FALSE)>A5496,+VLOOKUP(+EOMONTH(+A5496,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5496,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5496=\"\",\"\",VLOOKUP(F5496,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5496=\"\",\"\",IF(WORKDAY(+A5496,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5496,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5497=\"\",\"\",+IF(+A5497=D5497,+E5497,((+G5497/E5497)^+((NETWORKDAYS(+D5497,A5497,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5497,F5497,Feriados!$A$2:$A$1058)-1))*E5497)))","v":""},{"$f":"IF(A5497=\"\",\"\",+IF(+A5497=D5497,+VLOOKUP(D5497,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5497,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5497=\"\",\"\",+VLOOKUP(+EOMONTH(+F5497,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5497=\"\",\"\",VLOOKUP(D5497,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5497=\"\",\"\",IF(A5497=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5497,-2)+15,Cenários!$A:$D,2,FALSE)>A5497,+VLOOKUP(+EOMONTH(+A5497,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5497,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5497=\"\",\"\",VLOOKUP(F5497,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5497=\"\",\"\",IF(WORKDAY(+A5497,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5497,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5498=\"\",\"\",+IF(+A5498=D5498,+E5498,((+G5498/E5498)^+((NETWORKDAYS(+D5498,A5498,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5498,F5498,Feriados!$A$2:$A$1058)-1))*E5498)))","v":""},{"$f":"IF(A5498=\"\",\"\",+IF(+A5498=D5498,+VLOOKUP(D5498,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5498,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5498=\"\",\"\",+VLOOKUP(+EOMONTH(+F5498,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5498=\"\",\"\",VLOOKUP(D5498,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5498=\"\",\"\",IF(A5498=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5498,-2)+15,Cenários!$A:$D,2,FALSE)>A5498,+VLOOKUP(+EOMONTH(+A5498,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5498,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5498=\"\",\"\",VLOOKUP(F5498,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5498=\"\",\"\",IF(WORKDAY(+A5498,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5498,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5499=\"\",\"\",+IF(+A5499=D5499,+E5499,((+G5499/E5499)^+((NETWORKDAYS(+D5499,A5499,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5499,F5499,Feriados!$A$2:$A$1058)-1))*E5499)))","v":""},{"$f":"IF(A5499=\"\",\"\",+IF(+A5499=D5499,+VLOOKUP(D5499,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5499,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5499=\"\",\"\",+VLOOKUP(+EOMONTH(+F5499,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5499=\"\",\"\",VLOOKUP(D5499,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5499=\"\",\"\",IF(A5499=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5499,-2)+15,Cenários!$A:$D,2,FALSE)>A5499,+VLOOKUP(+EOMONTH(+A5499,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5499,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5499=\"\",\"\",VLOOKUP(F5499,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5499=\"\",\"\",IF(WORKDAY(+A5499,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5499,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5500=\"\",\"\",+IF(+A5500=D5500,+E5500,((+G5500/E5500)^+((NETWORKDAYS(+D5500,A5500,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5500,F5500,Feriados!$A$2:$A$1058)-1))*E5500)))","v":""},{"$f":"IF(A5500=\"\",\"\",+IF(+A5500=D5500,+VLOOKUP(D5500,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5500,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5500=\"\",\"\",+VLOOKUP(+EOMONTH(+F5500,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5500=\"\",\"\",VLOOKUP(D5500,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5500=\"\",\"\",IF(A5500=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5500,-2)+15,Cenários!$A:$D,2,FALSE)>A5500,+VLOOKUP(+EOMONTH(+A5500,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5500,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5500=\"\",\"\",VLOOKUP(F5500,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5500=\"\",\"\",IF(WORKDAY(+A5500,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5500,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5501=\"\",\"\",+IF(+A5501=D5501,+E5501,((+G5501/E5501)^+((NETWORKDAYS(+D5501,A5501,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5501,F5501,Feriados!$A$2:$A$1058)-1))*E5501)))","v":""},{"$f":"IF(A5501=\"\",\"\",+IF(+A5501=D5501,+VLOOKUP(D5501,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5501,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5501=\"\",\"\",+VLOOKUP(+EOMONTH(+F5501,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5501=\"\",\"\",VLOOKUP(D5501,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5501=\"\",\"\",IF(A5501=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5501,-2)+15,Cenários!$A:$D,2,FALSE)>A5501,+VLOOKUP(+EOMONTH(+A5501,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5501,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5501=\"\",\"\",VLOOKUP(F5501,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5501=\"\",\"\",IF(WORKDAY(+A5501,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5501,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5502=\"\",\"\",+IF(+A5502=D5502,+E5502,((+G5502/E5502)^+((NETWORKDAYS(+D5502,A5502,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5502,F5502,Feriados!$A$2:$A$1058)-1))*E5502)))","v":""},{"$f":"IF(A5502=\"\",\"\",+IF(+A5502=D5502,+VLOOKUP(D5502,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5502,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5502=\"\",\"\",+VLOOKUP(+EOMONTH(+F5502,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5502=\"\",\"\",VLOOKUP(D5502,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5502=\"\",\"\",IF(A5502=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5502,-2)+15,Cenários!$A:$D,2,FALSE)>A5502,+VLOOKUP(+EOMONTH(+A5502,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5502,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5502=\"\",\"\",VLOOKUP(F5502,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5502=\"\",\"\",IF(WORKDAY(+A5502,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5502,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5503=\"\",\"\",+IF(+A5503=D5503,+E5503,((+G5503/E5503)^+((NETWORKDAYS(+D5503,A5503,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5503,F5503,Feriados!$A$2:$A$1058)-1))*E5503)))","v":""},{"$f":"IF(A5503=\"\",\"\",+IF(+A5503=D5503,+VLOOKUP(D5503,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5503,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5503=\"\",\"\",+VLOOKUP(+EOMONTH(+F5503,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5503=\"\",\"\",VLOOKUP(D5503,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5503=\"\",\"\",IF(A5503=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5503,-2)+15,Cenários!$A:$D,2,FALSE)>A5503,+VLOOKUP(+EOMONTH(+A5503,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5503,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5503=\"\",\"\",VLOOKUP(F5503,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5503=\"\",\"\",IF(WORKDAY(+A5503,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5503,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5504=\"\",\"\",+IF(+A5504=D5504,+E5504,((+G5504/E5504)^+((NETWORKDAYS(+D5504,A5504,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5504,F5504,Feriados!$A$2:$A$1058)-1))*E5504)))","v":""},{"$f":"IF(A5504=\"\",\"\",+IF(+A5504=D5504,+VLOOKUP(D5504,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5504,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5504=\"\",\"\",+VLOOKUP(+EOMONTH(+F5504,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5504=\"\",\"\",VLOOKUP(D5504,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5504=\"\",\"\",IF(A5504=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5504,-2)+15,Cenários!$A:$D,2,FALSE)>A5504,+VLOOKUP(+EOMONTH(+A5504,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5504,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5504=\"\",\"\",VLOOKUP(F5504,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5504=\"\",\"\",IF(WORKDAY(+A5504,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5504,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5505=\"\",\"\",+IF(+A5505=D5505,+E5505,((+G5505/E5505)^+((NETWORKDAYS(+D5505,A5505,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5505,F5505,Feriados!$A$2:$A$1058)-1))*E5505)))","v":""},{"$f":"IF(A5505=\"\",\"\",+IF(+A5505=D5505,+VLOOKUP(D5505,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5505,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5505=\"\",\"\",+VLOOKUP(+EOMONTH(+F5505,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5505=\"\",\"\",VLOOKUP(D5505,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5505=\"\",\"\",IF(A5505=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5505,-2)+15,Cenários!$A:$D,2,FALSE)>A5505,+VLOOKUP(+EOMONTH(+A5505,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5505,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5505=\"\",\"\",VLOOKUP(F5505,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5505=\"\",\"\",IF(WORKDAY(+A5505,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5505,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5506=\"\",\"\",+IF(+A5506=D5506,+E5506,((+G5506/E5506)^+((NETWORKDAYS(+D5506,A5506,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5506,F5506,Feriados!$A$2:$A$1058)-1))*E5506)))","v":""},{"$f":"IF(A5506=\"\",\"\",+IF(+A5506=D5506,+VLOOKUP(D5506,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5506,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5506=\"\",\"\",+VLOOKUP(+EOMONTH(+F5506,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5506=\"\",\"\",VLOOKUP(D5506,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5506=\"\",\"\",IF(A5506=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5506,-2)+15,Cenários!$A:$D,2,FALSE)>A5506,+VLOOKUP(+EOMONTH(+A5506,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5506,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5506=\"\",\"\",VLOOKUP(F5506,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5506=\"\",\"\",IF(WORKDAY(+A5506,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5506,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5507=\"\",\"\",+IF(+A5507=D5507,+E5507,((+G5507/E5507)^+((NETWORKDAYS(+D5507,A5507,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5507,F5507,Feriados!$A$2:$A$1058)-1))*E5507)))","v":""},{"$f":"IF(A5507=\"\",\"\",+IF(+A5507=D5507,+VLOOKUP(D5507,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5507,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5507=\"\",\"\",+VLOOKUP(+EOMONTH(+F5507,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5507=\"\",\"\",VLOOKUP(D5507,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5507=\"\",\"\",IF(A5507=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5507,-2)+15,Cenários!$A:$D,2,FALSE)>A5507,+VLOOKUP(+EOMONTH(+A5507,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5507,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5507=\"\",\"\",VLOOKUP(F5507,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5507=\"\",\"\",IF(WORKDAY(+A5507,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5507,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5508=\"\",\"\",+IF(+A5508=D5508,+E5508,((+G5508/E5508)^+((NETWORKDAYS(+D5508,A5508,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5508,F5508,Feriados!$A$2:$A$1058)-1))*E5508)))","v":""},{"$f":"IF(A5508=\"\",\"\",+IF(+A5508=D5508,+VLOOKUP(D5508,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5508,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5508=\"\",\"\",+VLOOKUP(+EOMONTH(+F5508,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5508=\"\",\"\",VLOOKUP(D5508,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5508=\"\",\"\",IF(A5508=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5508,-2)+15,Cenários!$A:$D,2,FALSE)>A5508,+VLOOKUP(+EOMONTH(+A5508,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5508,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5508=\"\",\"\",VLOOKUP(F5508,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5508=\"\",\"\",IF(WORKDAY(+A5508,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5508,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5509=\"\",\"\",+IF(+A5509=D5509,+E5509,((+G5509/E5509)^+((NETWORKDAYS(+D5509,A5509,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5509,F5509,Feriados!$A$2:$A$1058)-1))*E5509)))","v":""},{"$f":"IF(A5509=\"\",\"\",+IF(+A5509=D5509,+VLOOKUP(D5509,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5509,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5509=\"\",\"\",+VLOOKUP(+EOMONTH(+F5509,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5509=\"\",\"\",VLOOKUP(D5509,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5509=\"\",\"\",IF(A5509=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5509,-2)+15,Cenários!$A:$D,2,FALSE)>A5509,+VLOOKUP(+EOMONTH(+A5509,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5509,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5509=\"\",\"\",VLOOKUP(F5509,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5509=\"\",\"\",IF(WORKDAY(+A5509,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5509,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5510=\"\",\"\",+IF(+A5510=D5510,+E5510,((+G5510/E5510)^+((NETWORKDAYS(+D5510,A5510,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5510,F5510,Feriados!$A$2:$A$1058)-1))*E5510)))","v":""},{"$f":"IF(A5510=\"\",\"\",+IF(+A5510=D5510,+VLOOKUP(D5510,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5510,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5510=\"\",\"\",+VLOOKUP(+EOMONTH(+F5510,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5510=\"\",\"\",VLOOKUP(D5510,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5510=\"\",\"\",IF(A5510=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5510,-2)+15,Cenários!$A:$D,2,FALSE)>A5510,+VLOOKUP(+EOMONTH(+A5510,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5510,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5510=\"\",\"\",VLOOKUP(F5510,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5510=\"\",\"\",IF(WORKDAY(+A5510,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5510,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5511=\"\",\"\",+IF(+A5511=D5511,+E5511,((+G5511/E5511)^+((NETWORKDAYS(+D5511,A5511,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5511,F5511,Feriados!$A$2:$A$1058)-1))*E5511)))","v":""},{"$f":"IF(A5511=\"\",\"\",+IF(+A5511=D5511,+VLOOKUP(D5511,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5511,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5511=\"\",\"\",+VLOOKUP(+EOMONTH(+F5511,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5511=\"\",\"\",VLOOKUP(D5511,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5511=\"\",\"\",IF(A5511=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5511,-2)+15,Cenários!$A:$D,2,FALSE)>A5511,+VLOOKUP(+EOMONTH(+A5511,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5511,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5511=\"\",\"\",VLOOKUP(F5511,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5511=\"\",\"\",IF(WORKDAY(+A5511,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5511,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5512=\"\",\"\",+IF(+A5512=D5512,+E5512,((+G5512/E5512)^+((NETWORKDAYS(+D5512,A5512,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5512,F5512,Feriados!$A$2:$A$1058)-1))*E5512)))","v":""},{"$f":"IF(A5512=\"\",\"\",+IF(+A5512=D5512,+VLOOKUP(D5512,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5512,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5512=\"\",\"\",+VLOOKUP(+EOMONTH(+F5512,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5512=\"\",\"\",VLOOKUP(D5512,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5512=\"\",\"\",IF(A5512=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5512,-2)+15,Cenários!$A:$D,2,FALSE)>A5512,+VLOOKUP(+EOMONTH(+A5512,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5512,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5512=\"\",\"\",VLOOKUP(F5512,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5512=\"\",\"\",IF(WORKDAY(+A5512,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5512,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5513=\"\",\"\",+IF(+A5513=D5513,+E5513,((+G5513/E5513)^+((NETWORKDAYS(+D5513,A5513,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5513,F5513,Feriados!$A$2:$A$1058)-1))*E5513)))","v":""},{"$f":"IF(A5513=\"\",\"\",+IF(+A5513=D5513,+VLOOKUP(D5513,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5513,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5513=\"\",\"\",+VLOOKUP(+EOMONTH(+F5513,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5513=\"\",\"\",VLOOKUP(D5513,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5513=\"\",\"\",IF(A5513=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5513,-2)+15,Cenários!$A:$D,2,FALSE)>A5513,+VLOOKUP(+EOMONTH(+A5513,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5513,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5513=\"\",\"\",VLOOKUP(F5513,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5513=\"\",\"\",IF(WORKDAY(+A5513,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5513,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5514=\"\",\"\",+IF(+A5514=D5514,+E5514,((+G5514/E5514)^+((NETWORKDAYS(+D5514,A5514,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5514,F5514,Feriados!$A$2:$A$1058)-1))*E5514)))","v":""},{"$f":"IF(A5514=\"\",\"\",+IF(+A5514=D5514,+VLOOKUP(D5514,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5514,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5514=\"\",\"\",+VLOOKUP(+EOMONTH(+F5514,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5514=\"\",\"\",VLOOKUP(D5514,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5514=\"\",\"\",IF(A5514=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5514,-2)+15,Cenários!$A:$D,2,FALSE)>A5514,+VLOOKUP(+EOMONTH(+A5514,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5514,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5514=\"\",\"\",VLOOKUP(F5514,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5514=\"\",\"\",IF(WORKDAY(+A5514,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5514,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5515=\"\",\"\",+IF(+A5515=D5515,+E5515,((+G5515/E5515)^+((NETWORKDAYS(+D5515,A5515,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5515,F5515,Feriados!$A$2:$A$1058)-1))*E5515)))","v":""},{"$f":"IF(A5515=\"\",\"\",+IF(+A5515=D5515,+VLOOKUP(D5515,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5515,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5515=\"\",\"\",+VLOOKUP(+EOMONTH(+F5515,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5515=\"\",\"\",VLOOKUP(D5515,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5515=\"\",\"\",IF(A5515=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5515,-2)+15,Cenários!$A:$D,2,FALSE)>A5515,+VLOOKUP(+EOMONTH(+A5515,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5515,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5515=\"\",\"\",VLOOKUP(F5515,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5515=\"\",\"\",IF(WORKDAY(+A5515,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5515,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5516=\"\",\"\",+IF(+A5516=D5516,+E5516,((+G5516/E5516)^+((NETWORKDAYS(+D5516,A5516,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5516,F5516,Feriados!$A$2:$A$1058)-1))*E5516)))","v":""},{"$f":"IF(A5516=\"\",\"\",+IF(+A5516=D5516,+VLOOKUP(D5516,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5516,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5516=\"\",\"\",+VLOOKUP(+EOMONTH(+F5516,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5516=\"\",\"\",VLOOKUP(D5516,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5516=\"\",\"\",IF(A5516=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5516,-2)+15,Cenários!$A:$D,2,FALSE)>A5516,+VLOOKUP(+EOMONTH(+A5516,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5516,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5516=\"\",\"\",VLOOKUP(F5516,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5516=\"\",\"\",IF(WORKDAY(+A5516,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5516,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5517=\"\",\"\",+IF(+A5517=D5517,+E5517,((+G5517/E5517)^+((NETWORKDAYS(+D5517,A5517,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5517,F5517,Feriados!$A$2:$A$1058)-1))*E5517)))","v":""},{"$f":"IF(A5517=\"\",\"\",+IF(+A5517=D5517,+VLOOKUP(D5517,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5517,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5517=\"\",\"\",+VLOOKUP(+EOMONTH(+F5517,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5517=\"\",\"\",VLOOKUP(D5517,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5517=\"\",\"\",IF(A5517=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5517,-2)+15,Cenários!$A:$D,2,FALSE)>A5517,+VLOOKUP(+EOMONTH(+A5517,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5517,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5517=\"\",\"\",VLOOKUP(F5517,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5517=\"\",\"\",IF(WORKDAY(+A5517,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5517,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5518=\"\",\"\",+IF(+A5518=D5518,+E5518,((+G5518/E5518)^+((NETWORKDAYS(+D5518,A5518,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5518,F5518,Feriados!$A$2:$A$1058)-1))*E5518)))","v":""},{"$f":"IF(A5518=\"\",\"\",+IF(+A5518=D5518,+VLOOKUP(D5518,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5518,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5518=\"\",\"\",+VLOOKUP(+EOMONTH(+F5518,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5518=\"\",\"\",VLOOKUP(D5518,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5518=\"\",\"\",IF(A5518=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5518,-2)+15,Cenários!$A:$D,2,FALSE)>A5518,+VLOOKUP(+EOMONTH(+A5518,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5518,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5518=\"\",\"\",VLOOKUP(F5518,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5518=\"\",\"\",IF(WORKDAY(+A5518,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5518,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5519=\"\",\"\",+IF(+A5519=D5519,+E5519,((+G5519/E5519)^+((NETWORKDAYS(+D5519,A5519,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5519,F5519,Feriados!$A$2:$A$1058)-1))*E5519)))","v":""},{"$f":"IF(A5519=\"\",\"\",+IF(+A5519=D5519,+VLOOKUP(D5519,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5519,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5519=\"\",\"\",+VLOOKUP(+EOMONTH(+F5519,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5519=\"\",\"\",VLOOKUP(D5519,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5519=\"\",\"\",IF(A5519=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5519,-2)+15,Cenários!$A:$D,2,FALSE)>A5519,+VLOOKUP(+EOMONTH(+A5519,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5519,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5519=\"\",\"\",VLOOKUP(F5519,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5519=\"\",\"\",IF(WORKDAY(+A5519,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5519,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5520=\"\",\"\",+IF(+A5520=D5520,+E5520,((+G5520/E5520)^+((NETWORKDAYS(+D5520,A5520,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5520,F5520,Feriados!$A$2:$A$1058)-1))*E5520)))","v":""},{"$f":"IF(A5520=\"\",\"\",+IF(+A5520=D5520,+VLOOKUP(D5520,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5520,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5520=\"\",\"\",+VLOOKUP(+EOMONTH(+F5520,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5520=\"\",\"\",VLOOKUP(D5520,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5520=\"\",\"\",IF(A5520=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5520,-2)+15,Cenários!$A:$D,2,FALSE)>A5520,+VLOOKUP(+EOMONTH(+A5520,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5520,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5520=\"\",\"\",VLOOKUP(F5520,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5520=\"\",\"\",IF(WORKDAY(+A5520,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5520,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5521=\"\",\"\",+IF(+A5521=D5521,+E5521,((+G5521/E5521)^+((NETWORKDAYS(+D5521,A5521,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5521,F5521,Feriados!$A$2:$A$1058)-1))*E5521)))","v":""},{"$f":"IF(A5521=\"\",\"\",+IF(+A5521=D5521,+VLOOKUP(D5521,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5521,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5521=\"\",\"\",+VLOOKUP(+EOMONTH(+F5521,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5521=\"\",\"\",VLOOKUP(D5521,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5521=\"\",\"\",IF(A5521=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5521,-2)+15,Cenários!$A:$D,2,FALSE)>A5521,+VLOOKUP(+EOMONTH(+A5521,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5521,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5521=\"\",\"\",VLOOKUP(F5521,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5521=\"\",\"\",IF(WORKDAY(+A5521,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5521,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5522=\"\",\"\",+IF(+A5522=D5522,+E5522,((+G5522/E5522)^+((NETWORKDAYS(+D5522,A5522,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5522,F5522,Feriados!$A$2:$A$1058)-1))*E5522)))","v":""},{"$f":"IF(A5522=\"\",\"\",+IF(+A5522=D5522,+VLOOKUP(D5522,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5522,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5522=\"\",\"\",+VLOOKUP(+EOMONTH(+F5522,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5522=\"\",\"\",VLOOKUP(D5522,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5522=\"\",\"\",IF(A5522=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5522,-2)+15,Cenários!$A:$D,2,FALSE)>A5522,+VLOOKUP(+EOMONTH(+A5522,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5522,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5522=\"\",\"\",VLOOKUP(F5522,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5522=\"\",\"\",IF(WORKDAY(+A5522,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5522,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5523=\"\",\"\",+IF(+A5523=D5523,+E5523,((+G5523/E5523)^+((NETWORKDAYS(+D5523,A5523,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5523,F5523,Feriados!$A$2:$A$1058)-1))*E5523)))","v":""},{"$f":"IF(A5523=\"\",\"\",+IF(+A5523=D5523,+VLOOKUP(D5523,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5523,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5523=\"\",\"\",+VLOOKUP(+EOMONTH(+F5523,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5523=\"\",\"\",VLOOKUP(D5523,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5523=\"\",\"\",IF(A5523=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5523,-2)+15,Cenários!$A:$D,2,FALSE)>A5523,+VLOOKUP(+EOMONTH(+A5523,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5523,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5523=\"\",\"\",VLOOKUP(F5523,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5523=\"\",\"\",IF(WORKDAY(+A5523,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5523,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5524=\"\",\"\",+IF(+A5524=D5524,+E5524,((+G5524/E5524)^+((NETWORKDAYS(+D5524,A5524,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5524,F5524,Feriados!$A$2:$A$1058)-1))*E5524)))","v":""},{"$f":"IF(A5524=\"\",\"\",+IF(+A5524=D5524,+VLOOKUP(D5524,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5524,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5524=\"\",\"\",+VLOOKUP(+EOMONTH(+F5524,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5524=\"\",\"\",VLOOKUP(D5524,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5524=\"\",\"\",IF(A5524=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5524,-2)+15,Cenários!$A:$D,2,FALSE)>A5524,+VLOOKUP(+EOMONTH(+A5524,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5524,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5524=\"\",\"\",VLOOKUP(F5524,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5524=\"\",\"\",IF(WORKDAY(+A5524,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5524,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5525=\"\",\"\",+IF(+A5525=D5525,+E5525,((+G5525/E5525)^+((NETWORKDAYS(+D5525,A5525,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5525,F5525,Feriados!$A$2:$A$1058)-1))*E5525)))","v":""},{"$f":"IF(A5525=\"\",\"\",+IF(+A5525=D5525,+VLOOKUP(D5525,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5525,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5525=\"\",\"\",+VLOOKUP(+EOMONTH(+F5525,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5525=\"\",\"\",VLOOKUP(D5525,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5525=\"\",\"\",IF(A5525=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5525,-2)+15,Cenários!$A:$D,2,FALSE)>A5525,+VLOOKUP(+EOMONTH(+A5525,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5525,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5525=\"\",\"\",VLOOKUP(F5525,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5525=\"\",\"\",IF(WORKDAY(+A5525,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5525,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5526=\"\",\"\",+IF(+A5526=D5526,+E5526,((+G5526/E5526)^+((NETWORKDAYS(+D5526,A5526,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5526,F5526,Feriados!$A$2:$A$1058)-1))*E5526)))","v":""},{"$f":"IF(A5526=\"\",\"\",+IF(+A5526=D5526,+VLOOKUP(D5526,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5526,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5526=\"\",\"\",+VLOOKUP(+EOMONTH(+F5526,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5526=\"\",\"\",VLOOKUP(D5526,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5526=\"\",\"\",IF(A5526=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5526,-2)+15,Cenários!$A:$D,2,FALSE)>A5526,+VLOOKUP(+EOMONTH(+A5526,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5526,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5526=\"\",\"\",VLOOKUP(F5526,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5526=\"\",\"\",IF(WORKDAY(+A5526,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5526,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5527=\"\",\"\",+IF(+A5527=D5527,+E5527,((+G5527/E5527)^+((NETWORKDAYS(+D5527,A5527,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5527,F5527,Feriados!$A$2:$A$1058)-1))*E5527)))","v":""},{"$f":"IF(A5527=\"\",\"\",+IF(+A5527=D5527,+VLOOKUP(D5527,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5527,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5527=\"\",\"\",+VLOOKUP(+EOMONTH(+F5527,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5527=\"\",\"\",VLOOKUP(D5527,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5527=\"\",\"\",IF(A5527=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5527,-2)+15,Cenários!$A:$D,2,FALSE)>A5527,+VLOOKUP(+EOMONTH(+A5527,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5527,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5527=\"\",\"\",VLOOKUP(F5527,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5527=\"\",\"\",IF(WORKDAY(+A5527,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5527,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5528=\"\",\"\",+IF(+A5528=D5528,+E5528,((+G5528/E5528)^+((NETWORKDAYS(+D5528,A5528,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5528,F5528,Feriados!$A$2:$A$1058)-1))*E5528)))","v":""},{"$f":"IF(A5528=\"\",\"\",+IF(+A5528=D5528,+VLOOKUP(D5528,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5528,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5528=\"\",\"\",+VLOOKUP(+EOMONTH(+F5528,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5528=\"\",\"\",VLOOKUP(D5528,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5528=\"\",\"\",IF(A5528=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5528,-2)+15,Cenários!$A:$D,2,FALSE)>A5528,+VLOOKUP(+EOMONTH(+A5528,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5528,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5528=\"\",\"\",VLOOKUP(F5528,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5528=\"\",\"\",IF(WORKDAY(+A5528,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5528,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5529=\"\",\"\",+IF(+A5529=D5529,+E5529,((+G5529/E5529)^+((NETWORKDAYS(+D5529,A5529,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5529,F5529,Feriados!$A$2:$A$1058)-1))*E5529)))","v":""},{"$f":"IF(A5529=\"\",\"\",+IF(+A5529=D5529,+VLOOKUP(D5529,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5529,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5529=\"\",\"\",+VLOOKUP(+EOMONTH(+F5529,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5529=\"\",\"\",VLOOKUP(D5529,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5529=\"\",\"\",IF(A5529=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5529,-2)+15,Cenários!$A:$D,2,FALSE)>A5529,+VLOOKUP(+EOMONTH(+A5529,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5529,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5529=\"\",\"\",VLOOKUP(F5529,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5529=\"\",\"\",IF(WORKDAY(+A5529,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5529,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5530=\"\",\"\",+IF(+A5530=D5530,+E5530,((+G5530/E5530)^+((NETWORKDAYS(+D5530,A5530,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5530,F5530,Feriados!$A$2:$A$1058)-1))*E5530)))","v":""},{"$f":"IF(A5530=\"\",\"\",+IF(+A5530=D5530,+VLOOKUP(D5530,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5530,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5530=\"\",\"\",+VLOOKUP(+EOMONTH(+F5530,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5530=\"\",\"\",VLOOKUP(D5530,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5530=\"\",\"\",IF(A5530=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5530,-2)+15,Cenários!$A:$D,2,FALSE)>A5530,+VLOOKUP(+EOMONTH(+A5530,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5530,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5530=\"\",\"\",VLOOKUP(F5530,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5530=\"\",\"\",IF(WORKDAY(+A5530,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5530,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5531=\"\",\"\",+IF(+A5531=D5531,+E5531,((+G5531/E5531)^+((NETWORKDAYS(+D5531,A5531,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5531,F5531,Feriados!$A$2:$A$1058)-1))*E5531)))","v":""},{"$f":"IF(A5531=\"\",\"\",+IF(+A5531=D5531,+VLOOKUP(D5531,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5531,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5531=\"\",\"\",+VLOOKUP(+EOMONTH(+F5531,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5531=\"\",\"\",VLOOKUP(D5531,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5531=\"\",\"\",IF(A5531=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5531,-2)+15,Cenários!$A:$D,2,FALSE)>A5531,+VLOOKUP(+EOMONTH(+A5531,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5531,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5531=\"\",\"\",VLOOKUP(F5531,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5531=\"\",\"\",IF(WORKDAY(+A5531,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5531,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5532=\"\",\"\",+IF(+A5532=D5532,+E5532,((+G5532/E5532)^+((NETWORKDAYS(+D5532,A5532,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5532,F5532,Feriados!$A$2:$A$1058)-1))*E5532)))","v":""},{"$f":"IF(A5532=\"\",\"\",+IF(+A5532=D5532,+VLOOKUP(D5532,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5532,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5532=\"\",\"\",+VLOOKUP(+EOMONTH(+F5532,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5532=\"\",\"\",VLOOKUP(D5532,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5532=\"\",\"\",IF(A5532=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5532,-2)+15,Cenários!$A:$D,2,FALSE)>A5532,+VLOOKUP(+EOMONTH(+A5532,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5532,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5532=\"\",\"\",VLOOKUP(F5532,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5532=\"\",\"\",IF(WORKDAY(+A5532,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5532,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5533=\"\",\"\",+IF(+A5533=D5533,+E5533,((+G5533/E5533)^+((NETWORKDAYS(+D5533,A5533,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5533,F5533,Feriados!$A$2:$A$1058)-1))*E5533)))","v":""},{"$f":"IF(A5533=\"\",\"\",+IF(+A5533=D5533,+VLOOKUP(D5533,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5533,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5533=\"\",\"\",+VLOOKUP(+EOMONTH(+F5533,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5533=\"\",\"\",VLOOKUP(D5533,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5533=\"\",\"\",IF(A5533=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5533,-2)+15,Cenários!$A:$D,2,FALSE)>A5533,+VLOOKUP(+EOMONTH(+A5533,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5533,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5533=\"\",\"\",VLOOKUP(F5533,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5533=\"\",\"\",IF(WORKDAY(+A5533,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5533,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5534=\"\",\"\",+IF(+A5534=D5534,+E5534,((+G5534/E5534)^+((NETWORKDAYS(+D5534,A5534,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5534,F5534,Feriados!$A$2:$A$1058)-1))*E5534)))","v":""},{"$f":"IF(A5534=\"\",\"\",+IF(+A5534=D5534,+VLOOKUP(D5534,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5534,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5534=\"\",\"\",+VLOOKUP(+EOMONTH(+F5534,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5534=\"\",\"\",VLOOKUP(D5534,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5534=\"\",\"\",IF(A5534=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5534,-2)+15,Cenários!$A:$D,2,FALSE)>A5534,+VLOOKUP(+EOMONTH(+A5534,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5534,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5534=\"\",\"\",VLOOKUP(F5534,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5534=\"\",\"\",IF(WORKDAY(+A5534,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5534,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5535=\"\",\"\",+IF(+A5535=D5535,+E5535,((+G5535/E5535)^+((NETWORKDAYS(+D5535,A5535,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5535,F5535,Feriados!$A$2:$A$1058)-1))*E5535)))","v":""},{"$f":"IF(A5535=\"\",\"\",+IF(+A5535=D5535,+VLOOKUP(D5535,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5535,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5535=\"\",\"\",+VLOOKUP(+EOMONTH(+F5535,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5535=\"\",\"\",VLOOKUP(D5535,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5535=\"\",\"\",IF(A5535=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5535,-2)+15,Cenários!$A:$D,2,FALSE)>A5535,+VLOOKUP(+EOMONTH(+A5535,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5535,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5535=\"\",\"\",VLOOKUP(F5535,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5535=\"\",\"\",IF(WORKDAY(+A5535,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5535,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5536=\"\",\"\",+IF(+A5536=D5536,+E5536,((+G5536/E5536)^+((NETWORKDAYS(+D5536,A5536,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5536,F5536,Feriados!$A$2:$A$1058)-1))*E5536)))","v":""},{"$f":"IF(A5536=\"\",\"\",+IF(+A5536=D5536,+VLOOKUP(D5536,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5536,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5536=\"\",\"\",+VLOOKUP(+EOMONTH(+F5536,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5536=\"\",\"\",VLOOKUP(D5536,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5536=\"\",\"\",IF(A5536=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5536,-2)+15,Cenários!$A:$D,2,FALSE)>A5536,+VLOOKUP(+EOMONTH(+A5536,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5536,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5536=\"\",\"\",VLOOKUP(F5536,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5536=\"\",\"\",IF(WORKDAY(+A5536,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5536,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5537=\"\",\"\",+IF(+A5537=D5537,+E5537,((+G5537/E5537)^+((NETWORKDAYS(+D5537,A5537,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5537,F5537,Feriados!$A$2:$A$1058)-1))*E5537)))","v":""},{"$f":"IF(A5537=\"\",\"\",+IF(+A5537=D5537,+VLOOKUP(D5537,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5537,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5537=\"\",\"\",+VLOOKUP(+EOMONTH(+F5537,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5537=\"\",\"\",VLOOKUP(D5537,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5537=\"\",\"\",IF(A5537=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5537,-2)+15,Cenários!$A:$D,2,FALSE)>A5537,+VLOOKUP(+EOMONTH(+A5537,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5537,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5537=\"\",\"\",VLOOKUP(F5537,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5537=\"\",\"\",IF(WORKDAY(+A5537,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5537,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5538=\"\",\"\",+IF(+A5538=D5538,+E5538,((+G5538/E5538)^+((NETWORKDAYS(+D5538,A5538,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5538,F5538,Feriados!$A$2:$A$1058)-1))*E5538)))","v":""},{"$f":"IF(A5538=\"\",\"\",+IF(+A5538=D5538,+VLOOKUP(D5538,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5538,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5538=\"\",\"\",+VLOOKUP(+EOMONTH(+F5538,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5538=\"\",\"\",VLOOKUP(D5538,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5538=\"\",\"\",IF(A5538=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5538,-2)+15,Cenários!$A:$D,2,FALSE)>A5538,+VLOOKUP(+EOMONTH(+A5538,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5538,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5538=\"\",\"\",VLOOKUP(F5538,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5538=\"\",\"\",IF(WORKDAY(+A5538,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5538,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5539=\"\",\"\",+IF(+A5539=D5539,+E5539,((+G5539/E5539)^+((NETWORKDAYS(+D5539,A5539,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5539,F5539,Feriados!$A$2:$A$1058)-1))*E5539)))","v":""},{"$f":"IF(A5539=\"\",\"\",+IF(+A5539=D5539,+VLOOKUP(D5539,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5539,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5539=\"\",\"\",+VLOOKUP(+EOMONTH(+F5539,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5539=\"\",\"\",VLOOKUP(D5539,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5539=\"\",\"\",IF(A5539=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5539,-2)+15,Cenários!$A:$D,2,FALSE)>A5539,+VLOOKUP(+EOMONTH(+A5539,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5539,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5539=\"\",\"\",VLOOKUP(F5539,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5539=\"\",\"\",IF(WORKDAY(+A5539,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5539,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5540=\"\",\"\",+IF(+A5540=D5540,+E5540,((+G5540/E5540)^+((NETWORKDAYS(+D5540,A5540,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5540,F5540,Feriados!$A$2:$A$1058)-1))*E5540)))","v":""},{"$f":"IF(A5540=\"\",\"\",+IF(+A5540=D5540,+VLOOKUP(D5540,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5540,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5540=\"\",\"\",+VLOOKUP(+EOMONTH(+F5540,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5540=\"\",\"\",VLOOKUP(D5540,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5540=\"\",\"\",IF(A5540=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5540,-2)+15,Cenários!$A:$D,2,FALSE)>A5540,+VLOOKUP(+EOMONTH(+A5540,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5540,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5540=\"\",\"\",VLOOKUP(F5540,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5540=\"\",\"\",IF(WORKDAY(+A5540,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5540,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5541=\"\",\"\",+IF(+A5541=D5541,+E5541,((+G5541/E5541)^+((NETWORKDAYS(+D5541,A5541,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5541,F5541,Feriados!$A$2:$A$1058)-1))*E5541)))","v":""},{"$f":"IF(A5541=\"\",\"\",+IF(+A5541=D5541,+VLOOKUP(D5541,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5541,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5541=\"\",\"\",+VLOOKUP(+EOMONTH(+F5541,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5541=\"\",\"\",VLOOKUP(D5541,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5541=\"\",\"\",IF(A5541=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5541,-2)+15,Cenários!$A:$D,2,FALSE)>A5541,+VLOOKUP(+EOMONTH(+A5541,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5541,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5541=\"\",\"\",VLOOKUP(F5541,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5541=\"\",\"\",IF(WORKDAY(+A5541,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5541,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5542=\"\",\"\",+IF(+A5542=D5542,+E5542,((+G5542/E5542)^+((NETWORKDAYS(+D5542,A5542,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5542,F5542,Feriados!$A$2:$A$1058)-1))*E5542)))","v":""},{"$f":"IF(A5542=\"\",\"\",+IF(+A5542=D5542,+VLOOKUP(D5542,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5542,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5542=\"\",\"\",+VLOOKUP(+EOMONTH(+F5542,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5542=\"\",\"\",VLOOKUP(D5542,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5542=\"\",\"\",IF(A5542=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5542,-2)+15,Cenários!$A:$D,2,FALSE)>A5542,+VLOOKUP(+EOMONTH(+A5542,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5542,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5542=\"\",\"\",VLOOKUP(F5542,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5542=\"\",\"\",IF(WORKDAY(+A5542,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5542,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5543=\"\",\"\",+IF(+A5543=D5543,+E5543,((+G5543/E5543)^+((NETWORKDAYS(+D5543,A5543,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5543,F5543,Feriados!$A$2:$A$1058)-1))*E5543)))","v":""},{"$f":"IF(A5543=\"\",\"\",+IF(+A5543=D5543,+VLOOKUP(D5543,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5543,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5543=\"\",\"\",+VLOOKUP(+EOMONTH(+F5543,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5543=\"\",\"\",VLOOKUP(D5543,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5543=\"\",\"\",IF(A5543=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5543,-2)+15,Cenários!$A:$D,2,FALSE)>A5543,+VLOOKUP(+EOMONTH(+A5543,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5543,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5543=\"\",\"\",VLOOKUP(F5543,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5543=\"\",\"\",IF(WORKDAY(+A5543,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5543,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5544=\"\",\"\",+IF(+A5544=D5544,+E5544,((+G5544/E5544)^+((NETWORKDAYS(+D5544,A5544,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5544,F5544,Feriados!$A$2:$A$1058)-1))*E5544)))","v":""},{"$f":"IF(A5544=\"\",\"\",+IF(+A5544=D5544,+VLOOKUP(D5544,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5544,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5544=\"\",\"\",+VLOOKUP(+EOMONTH(+F5544,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5544=\"\",\"\",VLOOKUP(D5544,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5544=\"\",\"\",IF(A5544=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5544,-2)+15,Cenários!$A:$D,2,FALSE)>A5544,+VLOOKUP(+EOMONTH(+A5544,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5544,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5544=\"\",\"\",VLOOKUP(F5544,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5544=\"\",\"\",IF(WORKDAY(+A5544,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5544,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5545=\"\",\"\",+IF(+A5545=D5545,+E5545,((+G5545/E5545)^+((NETWORKDAYS(+D5545,A5545,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5545,F5545,Feriados!$A$2:$A$1058)-1))*E5545)))","v":""},{"$f":"IF(A5545=\"\",\"\",+IF(+A5545=D5545,+VLOOKUP(D5545,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5545,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5545=\"\",\"\",+VLOOKUP(+EOMONTH(+F5545,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5545=\"\",\"\",VLOOKUP(D5545,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5545=\"\",\"\",IF(A5545=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5545,-2)+15,Cenários!$A:$D,2,FALSE)>A5545,+VLOOKUP(+EOMONTH(+A5545,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5545,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5545=\"\",\"\",VLOOKUP(F5545,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5545=\"\",\"\",IF(WORKDAY(+A5545,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5545,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5546=\"\",\"\",+IF(+A5546=D5546,+E5546,((+G5546/E5546)^+((NETWORKDAYS(+D5546,A5546,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5546,F5546,Feriados!$A$2:$A$1058)-1))*E5546)))","v":""},{"$f":"IF(A5546=\"\",\"\",+IF(+A5546=D5546,+VLOOKUP(D5546,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5546,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5546=\"\",\"\",+VLOOKUP(+EOMONTH(+F5546,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5546=\"\",\"\",VLOOKUP(D5546,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5546=\"\",\"\",IF(A5546=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5546,-2)+15,Cenários!$A:$D,2,FALSE)>A5546,+VLOOKUP(+EOMONTH(+A5546,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5546,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5546=\"\",\"\",VLOOKUP(F5546,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5546=\"\",\"\",IF(WORKDAY(+A5546,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5546,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5547=\"\",\"\",+IF(+A5547=D5547,+E5547,((+G5547/E5547)^+((NETWORKDAYS(+D5547,A5547,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5547,F5547,Feriados!$A$2:$A$1058)-1))*E5547)))","v":""},{"$f":"IF(A5547=\"\",\"\",+IF(+A5547=D5547,+VLOOKUP(D5547,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5547,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5547=\"\",\"\",+VLOOKUP(+EOMONTH(+F5547,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5547=\"\",\"\",VLOOKUP(D5547,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5547=\"\",\"\",IF(A5547=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5547,-2)+15,Cenários!$A:$D,2,FALSE)>A5547,+VLOOKUP(+EOMONTH(+A5547,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5547,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5547=\"\",\"\",VLOOKUP(F5547,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5547=\"\",\"\",IF(WORKDAY(+A5547,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5547,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5548=\"\",\"\",+IF(+A5548=D5548,+E5548,((+G5548/E5548)^+((NETWORKDAYS(+D5548,A5548,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5548,F5548,Feriados!$A$2:$A$1058)-1))*E5548)))","v":""},{"$f":"IF(A5548=\"\",\"\",+IF(+A5548=D5548,+VLOOKUP(D5548,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5548,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5548=\"\",\"\",+VLOOKUP(+EOMONTH(+F5548,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5548=\"\",\"\",VLOOKUP(D5548,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5548=\"\",\"\",IF(A5548=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5548,-2)+15,Cenários!$A:$D,2,FALSE)>A5548,+VLOOKUP(+EOMONTH(+A5548,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5548,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5548=\"\",\"\",VLOOKUP(F5548,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5548=\"\",\"\",IF(WORKDAY(+A5548,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5548,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5549=\"\",\"\",+IF(+A5549=D5549,+E5549,((+G5549/E5549)^+((NETWORKDAYS(+D5549,A5549,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5549,F5549,Feriados!$A$2:$A$1058)-1))*E5549)))","v":""},{"$f":"IF(A5549=\"\",\"\",+IF(+A5549=D5549,+VLOOKUP(D5549,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5549,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5549=\"\",\"\",+VLOOKUP(+EOMONTH(+F5549,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5549=\"\",\"\",VLOOKUP(D5549,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5549=\"\",\"\",IF(A5549=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5549,-2)+15,Cenários!$A:$D,2,FALSE)>A5549,+VLOOKUP(+EOMONTH(+A5549,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5549,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5549=\"\",\"\",VLOOKUP(F5549,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5549=\"\",\"\",IF(WORKDAY(+A5549,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5549,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5550=\"\",\"\",+IF(+A5550=D5550,+E5550,((+G5550/E5550)^+((NETWORKDAYS(+D5550,A5550,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5550,F5550,Feriados!$A$2:$A$1058)-1))*E5550)))","v":""},{"$f":"IF(A5550=\"\",\"\",+IF(+A5550=D5550,+VLOOKUP(D5550,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5550,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5550=\"\",\"\",+VLOOKUP(+EOMONTH(+F5550,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5550=\"\",\"\",VLOOKUP(D5550,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5550=\"\",\"\",IF(A5550=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5550,-2)+15,Cenários!$A:$D,2,FALSE)>A5550,+VLOOKUP(+EOMONTH(+A5550,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5550,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5550=\"\",\"\",VLOOKUP(F5550,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5550=\"\",\"\",IF(WORKDAY(+A5550,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5550,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5551=\"\",\"\",+IF(+A5551=D5551,+E5551,((+G5551/E5551)^+((NETWORKDAYS(+D5551,A5551,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5551,F5551,Feriados!$A$2:$A$1058)-1))*E5551)))","v":""},{"$f":"IF(A5551=\"\",\"\",+IF(+A5551=D5551,+VLOOKUP(D5551,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5551,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5551=\"\",\"\",+VLOOKUP(+EOMONTH(+F5551,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5551=\"\",\"\",VLOOKUP(D5551,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5551=\"\",\"\",IF(A5551=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5551,-2)+15,Cenários!$A:$D,2,FALSE)>A5551,+VLOOKUP(+EOMONTH(+A5551,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5551,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5551=\"\",\"\",VLOOKUP(F5551,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5551=\"\",\"\",IF(WORKDAY(+A5551,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5551,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5552=\"\",\"\",+IF(+A5552=D5552,+E5552,((+G5552/E5552)^+((NETWORKDAYS(+D5552,A5552,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5552,F5552,Feriados!$A$2:$A$1058)-1))*E5552)))","v":""},{"$f":"IF(A5552=\"\",\"\",+IF(+A5552=D5552,+VLOOKUP(D5552,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5552,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5552=\"\",\"\",+VLOOKUP(+EOMONTH(+F5552,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5552=\"\",\"\",VLOOKUP(D5552,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5552=\"\",\"\",IF(A5552=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5552,-2)+15,Cenários!$A:$D,2,FALSE)>A5552,+VLOOKUP(+EOMONTH(+A5552,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5552,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5552=\"\",\"\",VLOOKUP(F5552,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5552=\"\",\"\",IF(WORKDAY(+A5552,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5552,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5553=\"\",\"\",+IF(+A5553=D5553,+E5553,((+G5553/E5553)^+((NETWORKDAYS(+D5553,A5553,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5553,F5553,Feriados!$A$2:$A$1058)-1))*E5553)))","v":""},{"$f":"IF(A5553=\"\",\"\",+IF(+A5553=D5553,+VLOOKUP(D5553,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5553,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5553=\"\",\"\",+VLOOKUP(+EOMONTH(+F5553,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5553=\"\",\"\",VLOOKUP(D5553,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5553=\"\",\"\",IF(A5553=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5553,-2)+15,Cenários!$A:$D,2,FALSE)>A5553,+VLOOKUP(+EOMONTH(+A5553,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5553,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5553=\"\",\"\",VLOOKUP(F5553,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5553=\"\",\"\",IF(WORKDAY(+A5553,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5553,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5554=\"\",\"\",+IF(+A5554=D5554,+E5554,((+G5554/E5554)^+((NETWORKDAYS(+D5554,A5554,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5554,F5554,Feriados!$A$2:$A$1058)-1))*E5554)))","v":""},{"$f":"IF(A5554=\"\",\"\",+IF(+A5554=D5554,+VLOOKUP(D5554,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5554,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5554=\"\",\"\",+VLOOKUP(+EOMONTH(+F5554,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5554=\"\",\"\",VLOOKUP(D5554,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5554=\"\",\"\",IF(A5554=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5554,-2)+15,Cenários!$A:$D,2,FALSE)>A5554,+VLOOKUP(+EOMONTH(+A5554,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5554,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5554=\"\",\"\",VLOOKUP(F5554,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5554=\"\",\"\",IF(WORKDAY(+A5554,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5554,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5555=\"\",\"\",+IF(+A5555=D5555,+E5555,((+G5555/E5555)^+((NETWORKDAYS(+D5555,A5555,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5555,F5555,Feriados!$A$2:$A$1058)-1))*E5555)))","v":""},{"$f":"IF(A5555=\"\",\"\",+IF(+A5555=D5555,+VLOOKUP(D5555,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5555,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5555=\"\",\"\",+VLOOKUP(+EOMONTH(+F5555,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5555=\"\",\"\",VLOOKUP(D5555,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5555=\"\",\"\",IF(A5555=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5555,-2)+15,Cenários!$A:$D,2,FALSE)>A5555,+VLOOKUP(+EOMONTH(+A5555,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5555,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5555=\"\",\"\",VLOOKUP(F5555,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5555=\"\",\"\",IF(WORKDAY(+A5555,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5555,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5556=\"\",\"\",+IF(+A5556=D5556,+E5556,((+G5556/E5556)^+((NETWORKDAYS(+D5556,A5556,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5556,F5556,Feriados!$A$2:$A$1058)-1))*E5556)))","v":""},{"$f":"IF(A5556=\"\",\"\",+IF(+A5556=D5556,+VLOOKUP(D5556,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5556,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5556=\"\",\"\",+VLOOKUP(+EOMONTH(+F5556,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5556=\"\",\"\",VLOOKUP(D5556,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5556=\"\",\"\",IF(A5556=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5556,-2)+15,Cenários!$A:$D,2,FALSE)>A5556,+VLOOKUP(+EOMONTH(+A5556,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5556,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5556=\"\",\"\",VLOOKUP(F5556,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5556=\"\",\"\",IF(WORKDAY(+A5556,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5556,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5557=\"\",\"\",+IF(+A5557=D5557,+E5557,((+G5557/E5557)^+((NETWORKDAYS(+D5557,A5557,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5557,F5557,Feriados!$A$2:$A$1058)-1))*E5557)))","v":""},{"$f":"IF(A5557=\"\",\"\",+IF(+A5557=D5557,+VLOOKUP(D5557,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5557,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5557=\"\",\"\",+VLOOKUP(+EOMONTH(+F5557,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5557=\"\",\"\",VLOOKUP(D5557,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5557=\"\",\"\",IF(A5557=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5557,-2)+15,Cenários!$A:$D,2,FALSE)>A5557,+VLOOKUP(+EOMONTH(+A5557,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5557,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5557=\"\",\"\",VLOOKUP(F5557,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5557=\"\",\"\",IF(WORKDAY(+A5557,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5557,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5558=\"\",\"\",+IF(+A5558=D5558,+E5558,((+G5558/E5558)^+((NETWORKDAYS(+D5558,A5558,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5558,F5558,Feriados!$A$2:$A$1058)-1))*E5558)))","v":""},{"$f":"IF(A5558=\"\",\"\",+IF(+A5558=D5558,+VLOOKUP(D5558,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5558,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5558=\"\",\"\",+VLOOKUP(+EOMONTH(+F5558,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5558=\"\",\"\",VLOOKUP(D5558,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5558=\"\",\"\",IF(A5558=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5558,-2)+15,Cenários!$A:$D,2,FALSE)>A5558,+VLOOKUP(+EOMONTH(+A5558,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5558,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5558=\"\",\"\",VLOOKUP(F5558,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5558=\"\",\"\",IF(WORKDAY(+A5558,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5558,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5559=\"\",\"\",+IF(+A5559=D5559,+E5559,((+G5559/E5559)^+((NETWORKDAYS(+D5559,A5559,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5559,F5559,Feriados!$A$2:$A$1058)-1))*E5559)))","v":""},{"$f":"IF(A5559=\"\",\"\",+IF(+A5559=D5559,+VLOOKUP(D5559,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5559,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5559=\"\",\"\",+VLOOKUP(+EOMONTH(+F5559,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5559=\"\",\"\",VLOOKUP(D5559,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5559=\"\",\"\",IF(A5559=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5559,-2)+15,Cenários!$A:$D,2,FALSE)>A5559,+VLOOKUP(+EOMONTH(+A5559,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5559,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5559=\"\",\"\",VLOOKUP(F5559,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5559=\"\",\"\",IF(WORKDAY(+A5559,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5559,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5560=\"\",\"\",+IF(+A5560=D5560,+E5560,((+G5560/E5560)^+((NETWORKDAYS(+D5560,A5560,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5560,F5560,Feriados!$A$2:$A$1058)-1))*E5560)))","v":""},{"$f":"IF(A5560=\"\",\"\",+IF(+A5560=D5560,+VLOOKUP(D5560,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5560,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5560=\"\",\"\",+VLOOKUP(+EOMONTH(+F5560,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5560=\"\",\"\",VLOOKUP(D5560,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5560=\"\",\"\",IF(A5560=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5560,-2)+15,Cenários!$A:$D,2,FALSE)>A5560,+VLOOKUP(+EOMONTH(+A5560,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5560,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5560=\"\",\"\",VLOOKUP(F5560,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5560=\"\",\"\",IF(WORKDAY(+A5560,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5560,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5561=\"\",\"\",+IF(+A5561=D5561,+E5561,((+G5561/E5561)^+((NETWORKDAYS(+D5561,A5561,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5561,F5561,Feriados!$A$2:$A$1058)-1))*E5561)))","v":""},{"$f":"IF(A5561=\"\",\"\",+IF(+A5561=D5561,+VLOOKUP(D5561,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5561,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5561=\"\",\"\",+VLOOKUP(+EOMONTH(+F5561,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5561=\"\",\"\",VLOOKUP(D5561,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5561=\"\",\"\",IF(A5561=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5561,-2)+15,Cenários!$A:$D,2,FALSE)>A5561,+VLOOKUP(+EOMONTH(+A5561,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5561,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5561=\"\",\"\",VLOOKUP(F5561,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5561=\"\",\"\",IF(WORKDAY(+A5561,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5561,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5562=\"\",\"\",+IF(+A5562=D5562,+E5562,((+G5562/E5562)^+((NETWORKDAYS(+D5562,A5562,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5562,F5562,Feriados!$A$2:$A$1058)-1))*E5562)))","v":""},{"$f":"IF(A5562=\"\",\"\",+IF(+A5562=D5562,+VLOOKUP(D5562,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5562,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5562=\"\",\"\",+VLOOKUP(+EOMONTH(+F5562,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5562=\"\",\"\",VLOOKUP(D5562,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5562=\"\",\"\",IF(A5562=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5562,-2)+15,Cenários!$A:$D,2,FALSE)>A5562,+VLOOKUP(+EOMONTH(+A5562,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5562,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5562=\"\",\"\",VLOOKUP(F5562,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5562=\"\",\"\",IF(WORKDAY(+A5562,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5562,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5563=\"\",\"\",+IF(+A5563=D5563,+E5563,((+G5563/E5563)^+((NETWORKDAYS(+D5563,A5563,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5563,F5563,Feriados!$A$2:$A$1058)-1))*E5563)))","v":""},{"$f":"IF(A5563=\"\",\"\",+IF(+A5563=D5563,+VLOOKUP(D5563,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5563,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5563=\"\",\"\",+VLOOKUP(+EOMONTH(+F5563,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5563=\"\",\"\",VLOOKUP(D5563,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5563=\"\",\"\",IF(A5563=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5563,-2)+15,Cenários!$A:$D,2,FALSE)>A5563,+VLOOKUP(+EOMONTH(+A5563,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5563,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5563=\"\",\"\",VLOOKUP(F5563,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5563=\"\",\"\",IF(WORKDAY(+A5563,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5563,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5564=\"\",\"\",+IF(+A5564=D5564,+E5564,((+G5564/E5564)^+((NETWORKDAYS(+D5564,A5564,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5564,F5564,Feriados!$A$2:$A$1058)-1))*E5564)))","v":""},{"$f":"IF(A5564=\"\",\"\",+IF(+A5564=D5564,+VLOOKUP(D5564,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5564,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5564=\"\",\"\",+VLOOKUP(+EOMONTH(+F5564,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5564=\"\",\"\",VLOOKUP(D5564,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5564=\"\",\"\",IF(A5564=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5564,-2)+15,Cenários!$A:$D,2,FALSE)>A5564,+VLOOKUP(+EOMONTH(+A5564,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5564,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5564=\"\",\"\",VLOOKUP(F5564,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5564=\"\",\"\",IF(WORKDAY(+A5564,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5564,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5565=\"\",\"\",+IF(+A5565=D5565,+E5565,((+G5565/E5565)^+((NETWORKDAYS(+D5565,A5565,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5565,F5565,Feriados!$A$2:$A$1058)-1))*E5565)))","v":""},{"$f":"IF(A5565=\"\",\"\",+IF(+A5565=D5565,+VLOOKUP(D5565,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5565,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5565=\"\",\"\",+VLOOKUP(+EOMONTH(+F5565,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5565=\"\",\"\",VLOOKUP(D5565,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5565=\"\",\"\",IF(A5565=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5565,-2)+15,Cenários!$A:$D,2,FALSE)>A5565,+VLOOKUP(+EOMONTH(+A5565,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5565,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5565=\"\",\"\",VLOOKUP(F5565,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5565=\"\",\"\",IF(WORKDAY(+A5565,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5565,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5566=\"\",\"\",+IF(+A5566=D5566,+E5566,((+G5566/E5566)^+((NETWORKDAYS(+D5566,A5566,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5566,F5566,Feriados!$A$2:$A$1058)-1))*E5566)))","v":""},{"$f":"IF(A5566=\"\",\"\",+IF(+A5566=D5566,+VLOOKUP(D5566,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5566,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5566=\"\",\"\",+VLOOKUP(+EOMONTH(+F5566,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5566=\"\",\"\",VLOOKUP(D5566,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5566=\"\",\"\",IF(A5566=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5566,-2)+15,Cenários!$A:$D,2,FALSE)>A5566,+VLOOKUP(+EOMONTH(+A5566,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5566,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5566=\"\",\"\",VLOOKUP(F5566,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5566=\"\",\"\",IF(WORKDAY(+A5566,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5566,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5567=\"\",\"\",+IF(+A5567=D5567,+E5567,((+G5567/E5567)^+((NETWORKDAYS(+D5567,A5567,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5567,F5567,Feriados!$A$2:$A$1058)-1))*E5567)))","v":""},{"$f":"IF(A5567=\"\",\"\",+IF(+A5567=D5567,+VLOOKUP(D5567,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5567,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5567=\"\",\"\",+VLOOKUP(+EOMONTH(+F5567,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5567=\"\",\"\",VLOOKUP(D5567,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5567=\"\",\"\",IF(A5567=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5567,-2)+15,Cenários!$A:$D,2,FALSE)>A5567,+VLOOKUP(+EOMONTH(+A5567,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5567,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5567=\"\",\"\",VLOOKUP(F5567,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5567=\"\",\"\",IF(WORKDAY(+A5567,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5567,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5568=\"\",\"\",+IF(+A5568=D5568,+E5568,((+G5568/E5568)^+((NETWORKDAYS(+D5568,A5568,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5568,F5568,Feriados!$A$2:$A$1058)-1))*E5568)))","v":""},{"$f":"IF(A5568=\"\",\"\",+IF(+A5568=D5568,+VLOOKUP(D5568,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5568,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5568=\"\",\"\",+VLOOKUP(+EOMONTH(+F5568,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5568=\"\",\"\",VLOOKUP(D5568,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5568=\"\",\"\",IF(A5568=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5568,-2)+15,Cenários!$A:$D,2,FALSE)>A5568,+VLOOKUP(+EOMONTH(+A5568,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5568,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5568=\"\",\"\",VLOOKUP(F5568,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5568=\"\",\"\",IF(WORKDAY(+A5568,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5568,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5569=\"\",\"\",+IF(+A5569=D5569,+E5569,((+G5569/E5569)^+((NETWORKDAYS(+D5569,A5569,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5569,F5569,Feriados!$A$2:$A$1058)-1))*E5569)))","v":""},{"$f":"IF(A5569=\"\",\"\",+IF(+A5569=D5569,+VLOOKUP(D5569,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5569,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5569=\"\",\"\",+VLOOKUP(+EOMONTH(+F5569,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5569=\"\",\"\",VLOOKUP(D5569,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5569=\"\",\"\",IF(A5569=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5569,-2)+15,Cenários!$A:$D,2,FALSE)>A5569,+VLOOKUP(+EOMONTH(+A5569,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5569,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5569=\"\",\"\",VLOOKUP(F5569,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5569=\"\",\"\",IF(WORKDAY(+A5569,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5569,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5570=\"\",\"\",+IF(+A5570=D5570,+E5570,((+G5570/E5570)^+((NETWORKDAYS(+D5570,A5570,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5570,F5570,Feriados!$A$2:$A$1058)-1))*E5570)))","v":""},{"$f":"IF(A5570=\"\",\"\",+IF(+A5570=D5570,+VLOOKUP(D5570,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5570,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5570=\"\",\"\",+VLOOKUP(+EOMONTH(+F5570,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5570=\"\",\"\",VLOOKUP(D5570,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5570=\"\",\"\",IF(A5570=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5570,-2)+15,Cenários!$A:$D,2,FALSE)>A5570,+VLOOKUP(+EOMONTH(+A5570,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5570,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5570=\"\",\"\",VLOOKUP(F5570,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5570=\"\",\"\",IF(WORKDAY(+A5570,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5570,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5571=\"\",\"\",+IF(+A5571=D5571,+E5571,((+G5571/E5571)^+((NETWORKDAYS(+D5571,A5571,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5571,F5571,Feriados!$A$2:$A$1058)-1))*E5571)))","v":""},{"$f":"IF(A5571=\"\",\"\",+IF(+A5571=D5571,+VLOOKUP(D5571,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5571,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5571=\"\",\"\",+VLOOKUP(+EOMONTH(+F5571,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5571=\"\",\"\",VLOOKUP(D5571,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5571=\"\",\"\",IF(A5571=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5571,-2)+15,Cenários!$A:$D,2,FALSE)>A5571,+VLOOKUP(+EOMONTH(+A5571,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5571,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5571=\"\",\"\",VLOOKUP(F5571,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5571=\"\",\"\",IF(WORKDAY(+A5571,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5571,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5572=\"\",\"\",+IF(+A5572=D5572,+E5572,((+G5572/E5572)^+((NETWORKDAYS(+D5572,A5572,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5572,F5572,Feriados!$A$2:$A$1058)-1))*E5572)))","v":""},{"$f":"IF(A5572=\"\",\"\",+IF(+A5572=D5572,+VLOOKUP(D5572,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5572,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5572=\"\",\"\",+VLOOKUP(+EOMONTH(+F5572,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5572=\"\",\"\",VLOOKUP(D5572,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5572=\"\",\"\",IF(A5572=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5572,-2)+15,Cenários!$A:$D,2,FALSE)>A5572,+VLOOKUP(+EOMONTH(+A5572,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5572,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5572=\"\",\"\",VLOOKUP(F5572,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5572=\"\",\"\",IF(WORKDAY(+A5572,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5572,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5573=\"\",\"\",+IF(+A5573=D5573,+E5573,((+G5573/E5573)^+((NETWORKDAYS(+D5573,A5573,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5573,F5573,Feriados!$A$2:$A$1058)-1))*E5573)))","v":""},{"$f":"IF(A5573=\"\",\"\",+IF(+A5573=D5573,+VLOOKUP(D5573,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5573,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5573=\"\",\"\",+VLOOKUP(+EOMONTH(+F5573,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5573=\"\",\"\",VLOOKUP(D5573,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5573=\"\",\"\",IF(A5573=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5573,-2)+15,Cenários!$A:$D,2,FALSE)>A5573,+VLOOKUP(+EOMONTH(+A5573,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5573,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5573=\"\",\"\",VLOOKUP(F5573,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5573=\"\",\"\",IF(WORKDAY(+A5573,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5573,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5574=\"\",\"\",+IF(+A5574=D5574,+E5574,((+G5574/E5574)^+((NETWORKDAYS(+D5574,A5574,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5574,F5574,Feriados!$A$2:$A$1058)-1))*E5574)))","v":""},{"$f":"IF(A5574=\"\",\"\",+IF(+A5574=D5574,+VLOOKUP(D5574,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5574,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5574=\"\",\"\",+VLOOKUP(+EOMONTH(+F5574,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5574=\"\",\"\",VLOOKUP(D5574,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5574=\"\",\"\",IF(A5574=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5574,-2)+15,Cenários!$A:$D,2,FALSE)>A5574,+VLOOKUP(+EOMONTH(+A5574,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5574,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5574=\"\",\"\",VLOOKUP(F5574,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5574=\"\",\"\",IF(WORKDAY(+A5574,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5574,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5575=\"\",\"\",+IF(+A5575=D5575,+E5575,((+G5575/E5575)^+((NETWORKDAYS(+D5575,A5575,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5575,F5575,Feriados!$A$2:$A$1058)-1))*E5575)))","v":""},{"$f":"IF(A5575=\"\",\"\",+IF(+A5575=D5575,+VLOOKUP(D5575,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5575,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5575=\"\",\"\",+VLOOKUP(+EOMONTH(+F5575,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5575=\"\",\"\",VLOOKUP(D5575,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5575=\"\",\"\",IF(A5575=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5575,-2)+15,Cenários!$A:$D,2,FALSE)>A5575,+VLOOKUP(+EOMONTH(+A5575,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5575,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5575=\"\",\"\",VLOOKUP(F5575,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5575=\"\",\"\",IF(WORKDAY(+A5575,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5575,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5576=\"\",\"\",+IF(+A5576=D5576,+E5576,((+G5576/E5576)^+((NETWORKDAYS(+D5576,A5576,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5576,F5576,Feriados!$A$2:$A$1058)-1))*E5576)))","v":""},{"$f":"IF(A5576=\"\",\"\",+IF(+A5576=D5576,+VLOOKUP(D5576,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5576,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5576=\"\",\"\",+VLOOKUP(+EOMONTH(+F5576,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5576=\"\",\"\",VLOOKUP(D5576,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5576=\"\",\"\",IF(A5576=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5576,-2)+15,Cenários!$A:$D,2,FALSE)>A5576,+VLOOKUP(+EOMONTH(+A5576,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5576,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5576=\"\",\"\",VLOOKUP(F5576,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5576=\"\",\"\",IF(WORKDAY(+A5576,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5576,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5577=\"\",\"\",+IF(+A5577=D5577,+E5577,((+G5577/E5577)^+((NETWORKDAYS(+D5577,A5577,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5577,F5577,Feriados!$A$2:$A$1058)-1))*E5577)))","v":""},{"$f":"IF(A5577=\"\",\"\",+IF(+A5577=D5577,+VLOOKUP(D5577,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5577,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5577=\"\",\"\",+VLOOKUP(+EOMONTH(+F5577,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5577=\"\",\"\",VLOOKUP(D5577,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5577=\"\",\"\",IF(A5577=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5577,-2)+15,Cenários!$A:$D,2,FALSE)>A5577,+VLOOKUP(+EOMONTH(+A5577,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5577,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5577=\"\",\"\",VLOOKUP(F5577,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5577=\"\",\"\",IF(WORKDAY(+A5577,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5577,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5578=\"\",\"\",+IF(+A5578=D5578,+E5578,((+G5578/E5578)^+((NETWORKDAYS(+D5578,A5578,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5578,F5578,Feriados!$A$2:$A$1058)-1))*E5578)))","v":""},{"$f":"IF(A5578=\"\",\"\",+IF(+A5578=D5578,+VLOOKUP(D5578,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5578,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5578=\"\",\"\",+VLOOKUP(+EOMONTH(+F5578,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5578=\"\",\"\",VLOOKUP(D5578,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5578=\"\",\"\",IF(A5578=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5578,-2)+15,Cenários!$A:$D,2,FALSE)>A5578,+VLOOKUP(+EOMONTH(+A5578,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5578,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5578=\"\",\"\",VLOOKUP(F5578,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5578=\"\",\"\",IF(WORKDAY(+A5578,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5578,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5579=\"\",\"\",+IF(+A5579=D5579,+E5579,((+G5579/E5579)^+((NETWORKDAYS(+D5579,A5579,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5579,F5579,Feriados!$A$2:$A$1058)-1))*E5579)))","v":""},{"$f":"IF(A5579=\"\",\"\",+IF(+A5579=D5579,+VLOOKUP(D5579,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5579,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5579=\"\",\"\",+VLOOKUP(+EOMONTH(+F5579,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5579=\"\",\"\",VLOOKUP(D5579,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5579=\"\",\"\",IF(A5579=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5579,-2)+15,Cenários!$A:$D,2,FALSE)>A5579,+VLOOKUP(+EOMONTH(+A5579,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5579,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5579=\"\",\"\",VLOOKUP(F5579,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5579=\"\",\"\",IF(WORKDAY(+A5579,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5579,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5580=\"\",\"\",+IF(+A5580=D5580,+E5580,((+G5580/E5580)^+((NETWORKDAYS(+D5580,A5580,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5580,F5580,Feriados!$A$2:$A$1058)-1))*E5580)))","v":""},{"$f":"IF(A5580=\"\",\"\",+IF(+A5580=D5580,+VLOOKUP(D5580,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5580,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5580=\"\",\"\",+VLOOKUP(+EOMONTH(+F5580,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5580=\"\",\"\",VLOOKUP(D5580,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5580=\"\",\"\",IF(A5580=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5580,-2)+15,Cenários!$A:$D,2,FALSE)>A5580,+VLOOKUP(+EOMONTH(+A5580,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5580,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5580=\"\",\"\",VLOOKUP(F5580,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5580=\"\",\"\",IF(WORKDAY(+A5580,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5580,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5581=\"\",\"\",+IF(+A5581=D5581,+E5581,((+G5581/E5581)^+((NETWORKDAYS(+D5581,A5581,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5581,F5581,Feriados!$A$2:$A$1058)-1))*E5581)))","v":""},{"$f":"IF(A5581=\"\",\"\",+IF(+A5581=D5581,+VLOOKUP(D5581,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5581,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5581=\"\",\"\",+VLOOKUP(+EOMONTH(+F5581,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5581=\"\",\"\",VLOOKUP(D5581,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5581=\"\",\"\",IF(A5581=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5581,-2)+15,Cenários!$A:$D,2,FALSE)>A5581,+VLOOKUP(+EOMONTH(+A5581,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5581,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5581=\"\",\"\",VLOOKUP(F5581,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5581=\"\",\"\",IF(WORKDAY(+A5581,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5581,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5582=\"\",\"\",+IF(+A5582=D5582,+E5582,((+G5582/E5582)^+((NETWORKDAYS(+D5582,A5582,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5582,F5582,Feriados!$A$2:$A$1058)-1))*E5582)))","v":""},{"$f":"IF(A5582=\"\",\"\",+IF(+A5582=D5582,+VLOOKUP(D5582,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5582,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5582=\"\",\"\",+VLOOKUP(+EOMONTH(+F5582,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5582=\"\",\"\",VLOOKUP(D5582,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5582=\"\",\"\",IF(A5582=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5582,-2)+15,Cenários!$A:$D,2,FALSE)>A5582,+VLOOKUP(+EOMONTH(+A5582,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5582,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5582=\"\",\"\",VLOOKUP(F5582,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5582=\"\",\"\",IF(WORKDAY(+A5582,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5582,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5583=\"\",\"\",+IF(+A5583=D5583,+E5583,((+G5583/E5583)^+((NETWORKDAYS(+D5583,A5583,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5583,F5583,Feriados!$A$2:$A$1058)-1))*E5583)))","v":""},{"$f":"IF(A5583=\"\",\"\",+IF(+A5583=D5583,+VLOOKUP(D5583,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5583,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5583=\"\",\"\",+VLOOKUP(+EOMONTH(+F5583,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5583=\"\",\"\",VLOOKUP(D5583,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5583=\"\",\"\",IF(A5583=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5583,-2)+15,Cenários!$A:$D,2,FALSE)>A5583,+VLOOKUP(+EOMONTH(+A5583,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5583,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5583=\"\",\"\",VLOOKUP(F5583,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5583=\"\",\"\",IF(WORKDAY(+A5583,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5583,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5584=\"\",\"\",+IF(+A5584=D5584,+E5584,((+G5584/E5584)^+((NETWORKDAYS(+D5584,A5584,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5584,F5584,Feriados!$A$2:$A$1058)-1))*E5584)))","v":""},{"$f":"IF(A5584=\"\",\"\",+IF(+A5584=D5584,+VLOOKUP(D5584,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5584,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5584=\"\",\"\",+VLOOKUP(+EOMONTH(+F5584,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5584=\"\",\"\",VLOOKUP(D5584,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5584=\"\",\"\",IF(A5584=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5584,-2)+15,Cenários!$A:$D,2,FALSE)>A5584,+VLOOKUP(+EOMONTH(+A5584,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5584,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5584=\"\",\"\",VLOOKUP(F5584,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5584=\"\",\"\",IF(WORKDAY(+A5584,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5584,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5585=\"\",\"\",+IF(+A5585=D5585,+E5585,((+G5585/E5585)^+((NETWORKDAYS(+D5585,A5585,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5585,F5585,Feriados!$A$2:$A$1058)-1))*E5585)))","v":""},{"$f":"IF(A5585=\"\",\"\",+IF(+A5585=D5585,+VLOOKUP(D5585,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5585,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5585=\"\",\"\",+VLOOKUP(+EOMONTH(+F5585,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5585=\"\",\"\",VLOOKUP(D5585,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5585=\"\",\"\",IF(A5585=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5585,-2)+15,Cenários!$A:$D,2,FALSE)>A5585,+VLOOKUP(+EOMONTH(+A5585,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5585,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5585=\"\",\"\",VLOOKUP(F5585,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5585=\"\",\"\",IF(WORKDAY(+A5585,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5585,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5586=\"\",\"\",+IF(+A5586=D5586,+E5586,((+G5586/E5586)^+((NETWORKDAYS(+D5586,A5586,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5586,F5586,Feriados!$A$2:$A$1058)-1))*E5586)))","v":""},{"$f":"IF(A5586=\"\",\"\",+IF(+A5586=D5586,+VLOOKUP(D5586,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5586,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5586=\"\",\"\",+VLOOKUP(+EOMONTH(+F5586,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5586=\"\",\"\",VLOOKUP(D5586,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5586=\"\",\"\",IF(A5586=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5586,-2)+15,Cenários!$A:$D,2,FALSE)>A5586,+VLOOKUP(+EOMONTH(+A5586,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5586,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5586=\"\",\"\",VLOOKUP(F5586,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5586=\"\",\"\",IF(WORKDAY(+A5586,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5586,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5587=\"\",\"\",+IF(+A5587=D5587,+E5587,((+G5587/E5587)^+((NETWORKDAYS(+D5587,A5587,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5587,F5587,Feriados!$A$2:$A$1058)-1))*E5587)))","v":""},{"$f":"IF(A5587=\"\",\"\",+IF(+A5587=D5587,+VLOOKUP(D5587,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5587,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5587=\"\",\"\",+VLOOKUP(+EOMONTH(+F5587,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5587=\"\",\"\",VLOOKUP(D5587,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5587=\"\",\"\",IF(A5587=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5587,-2)+15,Cenários!$A:$D,2,FALSE)>A5587,+VLOOKUP(+EOMONTH(+A5587,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5587,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5587=\"\",\"\",VLOOKUP(F5587,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5587=\"\",\"\",IF(WORKDAY(+A5587,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5587,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5588=\"\",\"\",+IF(+A5588=D5588,+E5588,((+G5588/E5588)^+((NETWORKDAYS(+D5588,A5588,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5588,F5588,Feriados!$A$2:$A$1058)-1))*E5588)))","v":""},{"$f":"IF(A5588=\"\",\"\",+IF(+A5588=D5588,+VLOOKUP(D5588,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5588,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5588=\"\",\"\",+VLOOKUP(+EOMONTH(+F5588,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5588=\"\",\"\",VLOOKUP(D5588,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5588=\"\",\"\",IF(A5588=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5588,-2)+15,Cenários!$A:$D,2,FALSE)>A5588,+VLOOKUP(+EOMONTH(+A5588,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5588,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5588=\"\",\"\",VLOOKUP(F5588,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5588=\"\",\"\",IF(WORKDAY(+A5588,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5588,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5589=\"\",\"\",+IF(+A5589=D5589,+E5589,((+G5589/E5589)^+((NETWORKDAYS(+D5589,A5589,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5589,F5589,Feriados!$A$2:$A$1058)-1))*E5589)))","v":""},{"$f":"IF(A5589=\"\",\"\",+IF(+A5589=D5589,+VLOOKUP(D5589,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5589,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5589=\"\",\"\",+VLOOKUP(+EOMONTH(+F5589,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5589=\"\",\"\",VLOOKUP(D5589,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5589=\"\",\"\",IF(A5589=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5589,-2)+15,Cenários!$A:$D,2,FALSE)>A5589,+VLOOKUP(+EOMONTH(+A5589,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5589,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5589=\"\",\"\",VLOOKUP(F5589,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5589=\"\",\"\",IF(WORKDAY(+A5589,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5589,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5590=\"\",\"\",+IF(+A5590=D5590,+E5590,((+G5590/E5590)^+((NETWORKDAYS(+D5590,A5590,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5590,F5590,Feriados!$A$2:$A$1058)-1))*E5590)))","v":""},{"$f":"IF(A5590=\"\",\"\",+IF(+A5590=D5590,+VLOOKUP(D5590,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5590,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5590=\"\",\"\",+VLOOKUP(+EOMONTH(+F5590,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5590=\"\",\"\",VLOOKUP(D5590,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5590=\"\",\"\",IF(A5590=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5590,-2)+15,Cenários!$A:$D,2,FALSE)>A5590,+VLOOKUP(+EOMONTH(+A5590,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5590,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5590=\"\",\"\",VLOOKUP(F5590,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5590=\"\",\"\",IF(WORKDAY(+A5590,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5590,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5591=\"\",\"\",+IF(+A5591=D5591,+E5591,((+G5591/E5591)^+((NETWORKDAYS(+D5591,A5591,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5591,F5591,Feriados!$A$2:$A$1058)-1))*E5591)))","v":""},{"$f":"IF(A5591=\"\",\"\",+IF(+A5591=D5591,+VLOOKUP(D5591,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5591,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5591=\"\",\"\",+VLOOKUP(+EOMONTH(+F5591,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5591=\"\",\"\",VLOOKUP(D5591,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5591=\"\",\"\",IF(A5591=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5591,-2)+15,Cenários!$A:$D,2,FALSE)>A5591,+VLOOKUP(+EOMONTH(+A5591,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5591,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5591=\"\",\"\",VLOOKUP(F5591,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5591=\"\",\"\",IF(WORKDAY(+A5591,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5591,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5592=\"\",\"\",+IF(+A5592=D5592,+E5592,((+G5592/E5592)^+((NETWORKDAYS(+D5592,A5592,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5592,F5592,Feriados!$A$2:$A$1058)-1))*E5592)))","v":""},{"$f":"IF(A5592=\"\",\"\",+IF(+A5592=D5592,+VLOOKUP(D5592,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5592,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5592=\"\",\"\",+VLOOKUP(+EOMONTH(+F5592,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5592=\"\",\"\",VLOOKUP(D5592,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5592=\"\",\"\",IF(A5592=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5592,-2)+15,Cenários!$A:$D,2,FALSE)>A5592,+VLOOKUP(+EOMONTH(+A5592,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5592,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5592=\"\",\"\",VLOOKUP(F5592,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5592=\"\",\"\",IF(WORKDAY(+A5592,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5592,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5593=\"\",\"\",+IF(+A5593=D5593,+E5593,((+G5593/E5593)^+((NETWORKDAYS(+D5593,A5593,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5593,F5593,Feriados!$A$2:$A$1058)-1))*E5593)))","v":""},{"$f":"IF(A5593=\"\",\"\",+IF(+A5593=D5593,+VLOOKUP(D5593,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5593,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5593=\"\",\"\",+VLOOKUP(+EOMONTH(+F5593,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5593=\"\",\"\",VLOOKUP(D5593,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5593=\"\",\"\",IF(A5593=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5593,-2)+15,Cenários!$A:$D,2,FALSE)>A5593,+VLOOKUP(+EOMONTH(+A5593,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5593,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5593=\"\",\"\",VLOOKUP(F5593,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5593=\"\",\"\",IF(WORKDAY(+A5593,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5593,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5594=\"\",\"\",+IF(+A5594=D5594,+E5594,((+G5594/E5594)^+((NETWORKDAYS(+D5594,A5594,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5594,F5594,Feriados!$A$2:$A$1058)-1))*E5594)))","v":""},{"$f":"IF(A5594=\"\",\"\",+IF(+A5594=D5594,+VLOOKUP(D5594,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5594,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5594=\"\",\"\",+VLOOKUP(+EOMONTH(+F5594,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5594=\"\",\"\",VLOOKUP(D5594,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5594=\"\",\"\",IF(A5594=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5594,-2)+15,Cenários!$A:$D,2,FALSE)>A5594,+VLOOKUP(+EOMONTH(+A5594,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5594,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5594=\"\",\"\",VLOOKUP(F5594,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5594=\"\",\"\",IF(WORKDAY(+A5594,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5594,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5595=\"\",\"\",+IF(+A5595=D5595,+E5595,((+G5595/E5595)^+((NETWORKDAYS(+D5595,A5595,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5595,F5595,Feriados!$A$2:$A$1058)-1))*E5595)))","v":""},{"$f":"IF(A5595=\"\",\"\",+IF(+A5595=D5595,+VLOOKUP(D5595,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5595,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5595=\"\",\"\",+VLOOKUP(+EOMONTH(+F5595,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5595=\"\",\"\",VLOOKUP(D5595,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5595=\"\",\"\",IF(A5595=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5595,-2)+15,Cenários!$A:$D,2,FALSE)>A5595,+VLOOKUP(+EOMONTH(+A5595,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5595,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5595=\"\",\"\",VLOOKUP(F5595,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5595=\"\",\"\",IF(WORKDAY(+A5595,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5595,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5596=\"\",\"\",+IF(+A5596=D5596,+E5596,((+G5596/E5596)^+((NETWORKDAYS(+D5596,A5596,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5596,F5596,Feriados!$A$2:$A$1058)-1))*E5596)))","v":""},{"$f":"IF(A5596=\"\",\"\",+IF(+A5596=D5596,+VLOOKUP(D5596,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5596,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5596=\"\",\"\",+VLOOKUP(+EOMONTH(+F5596,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5596=\"\",\"\",VLOOKUP(D5596,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5596=\"\",\"\",IF(A5596=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5596,-2)+15,Cenários!$A:$D,2,FALSE)>A5596,+VLOOKUP(+EOMONTH(+A5596,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5596,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5596=\"\",\"\",VLOOKUP(F5596,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5596=\"\",\"\",IF(WORKDAY(+A5596,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5596,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5597=\"\",\"\",+IF(+A5597=D5597,+E5597,((+G5597/E5597)^+((NETWORKDAYS(+D5597,A5597,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5597,F5597,Feriados!$A$2:$A$1058)-1))*E5597)))","v":""},{"$f":"IF(A5597=\"\",\"\",+IF(+A5597=D5597,+VLOOKUP(D5597,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5597,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5597=\"\",\"\",+VLOOKUP(+EOMONTH(+F5597,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5597=\"\",\"\",VLOOKUP(D5597,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5597=\"\",\"\",IF(A5597=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5597,-2)+15,Cenários!$A:$D,2,FALSE)>A5597,+VLOOKUP(+EOMONTH(+A5597,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5597,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5597=\"\",\"\",VLOOKUP(F5597,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5597=\"\",\"\",IF(WORKDAY(+A5597,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5597,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5598=\"\",\"\",+IF(+A5598=D5598,+E5598,((+G5598/E5598)^+((NETWORKDAYS(+D5598,A5598,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5598,F5598,Feriados!$A$2:$A$1058)-1))*E5598)))","v":""},{"$f":"IF(A5598=\"\",\"\",+IF(+A5598=D5598,+VLOOKUP(D5598,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5598,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5598=\"\",\"\",+VLOOKUP(+EOMONTH(+F5598,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5598=\"\",\"\",VLOOKUP(D5598,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5598=\"\",\"\",IF(A5598=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5598,-2)+15,Cenários!$A:$D,2,FALSE)>A5598,+VLOOKUP(+EOMONTH(+A5598,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5598,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5598=\"\",\"\",VLOOKUP(F5598,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5598=\"\",\"\",IF(WORKDAY(+A5598,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5598,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5599=\"\",\"\",+IF(+A5599=D5599,+E5599,((+G5599/E5599)^+((NETWORKDAYS(+D5599,A5599,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5599,F5599,Feriados!$A$2:$A$1058)-1))*E5599)))","v":""},{"$f":"IF(A5599=\"\",\"\",+IF(+A5599=D5599,+VLOOKUP(D5599,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5599,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5599=\"\",\"\",+VLOOKUP(+EOMONTH(+F5599,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5599=\"\",\"\",VLOOKUP(D5599,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5599=\"\",\"\",IF(A5599=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5599,-2)+15,Cenários!$A:$D,2,FALSE)>A5599,+VLOOKUP(+EOMONTH(+A5599,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5599,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5599=\"\",\"\",VLOOKUP(F5599,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5599=\"\",\"\",IF(WORKDAY(+A5599,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5599,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5600=\"\",\"\",+IF(+A5600=D5600,+E5600,((+G5600/E5600)^+((NETWORKDAYS(+D5600,A5600,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5600,F5600,Feriados!$A$2:$A$1058)-1))*E5600)))","v":""},{"$f":"IF(A5600=\"\",\"\",+IF(+A5600=D5600,+VLOOKUP(D5600,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5600,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5600=\"\",\"\",+VLOOKUP(+EOMONTH(+F5600,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5600=\"\",\"\",VLOOKUP(D5600,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5600=\"\",\"\",IF(A5600=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5600,-2)+15,Cenários!$A:$D,2,FALSE)>A5600,+VLOOKUP(+EOMONTH(+A5600,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5600,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5600=\"\",\"\",VLOOKUP(F5600,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5600=\"\",\"\",IF(WORKDAY(+A5600,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5600,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5601=\"\",\"\",+IF(+A5601=D5601,+E5601,((+G5601/E5601)^+((NETWORKDAYS(+D5601,A5601,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5601,F5601,Feriados!$A$2:$A$1058)-1))*E5601)))","v":""},{"$f":"IF(A5601=\"\",\"\",+IF(+A5601=D5601,+VLOOKUP(D5601,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5601,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5601=\"\",\"\",+VLOOKUP(+EOMONTH(+F5601,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5601=\"\",\"\",VLOOKUP(D5601,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5601=\"\",\"\",IF(A5601=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5601,-2)+15,Cenários!$A:$D,2,FALSE)>A5601,+VLOOKUP(+EOMONTH(+A5601,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5601,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5601=\"\",\"\",VLOOKUP(F5601,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5601=\"\",\"\",IF(WORKDAY(+A5601,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5601,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5602=\"\",\"\",+IF(+A5602=D5602,+E5602,((+G5602/E5602)^+((NETWORKDAYS(+D5602,A5602,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5602,F5602,Feriados!$A$2:$A$1058)-1))*E5602)))","v":""},{"$f":"IF(A5602=\"\",\"\",+IF(+A5602=D5602,+VLOOKUP(D5602,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5602,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5602=\"\",\"\",+VLOOKUP(+EOMONTH(+F5602,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5602=\"\",\"\",VLOOKUP(D5602,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5602=\"\",\"\",IF(A5602=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5602,-2)+15,Cenários!$A:$D,2,FALSE)>A5602,+VLOOKUP(+EOMONTH(+A5602,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5602,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5602=\"\",\"\",VLOOKUP(F5602,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5602=\"\",\"\",IF(WORKDAY(+A5602,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5602,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5603=\"\",\"\",+IF(+A5603=D5603,+E5603,((+G5603/E5603)^+((NETWORKDAYS(+D5603,A5603,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5603,F5603,Feriados!$A$2:$A$1058)-1))*E5603)))","v":""},{"$f":"IF(A5603=\"\",\"\",+IF(+A5603=D5603,+VLOOKUP(D5603,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5603,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5603=\"\",\"\",+VLOOKUP(+EOMONTH(+F5603,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5603=\"\",\"\",VLOOKUP(D5603,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5603=\"\",\"\",IF(A5603=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5603,-2)+15,Cenários!$A:$D,2,FALSE)>A5603,+VLOOKUP(+EOMONTH(+A5603,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5603,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5603=\"\",\"\",VLOOKUP(F5603,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5603=\"\",\"\",IF(WORKDAY(+A5603,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5603,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5604=\"\",\"\",+IF(+A5604=D5604,+E5604,((+G5604/E5604)^+((NETWORKDAYS(+D5604,A5604,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5604,F5604,Feriados!$A$2:$A$1058)-1))*E5604)))","v":""},{"$f":"IF(A5604=\"\",\"\",+IF(+A5604=D5604,+VLOOKUP(D5604,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5604,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5604=\"\",\"\",+VLOOKUP(+EOMONTH(+F5604,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5604=\"\",\"\",VLOOKUP(D5604,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5604=\"\",\"\",IF(A5604=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5604,-2)+15,Cenários!$A:$D,2,FALSE)>A5604,+VLOOKUP(+EOMONTH(+A5604,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5604,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5604=\"\",\"\",VLOOKUP(F5604,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5604=\"\",\"\",IF(WORKDAY(+A5604,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5604,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5605=\"\",\"\",+IF(+A5605=D5605,+E5605,((+G5605/E5605)^+((NETWORKDAYS(+D5605,A5605,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5605,F5605,Feriados!$A$2:$A$1058)-1))*E5605)))","v":""},{"$f":"IF(A5605=\"\",\"\",+IF(+A5605=D5605,+VLOOKUP(D5605,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5605,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5605=\"\",\"\",+VLOOKUP(+EOMONTH(+F5605,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5605=\"\",\"\",VLOOKUP(D5605,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5605=\"\",\"\",IF(A5605=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5605,-2)+15,Cenários!$A:$D,2,FALSE)>A5605,+VLOOKUP(+EOMONTH(+A5605,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5605,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5605=\"\",\"\",VLOOKUP(F5605,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5605=\"\",\"\",IF(WORKDAY(+A5605,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5605,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5606=\"\",\"\",+IF(+A5606=D5606,+E5606,((+G5606/E5606)^+((NETWORKDAYS(+D5606,A5606,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5606,F5606,Feriados!$A$2:$A$1058)-1))*E5606)))","v":""},{"$f":"IF(A5606=\"\",\"\",+IF(+A5606=D5606,+VLOOKUP(D5606,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5606,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5606=\"\",\"\",+VLOOKUP(+EOMONTH(+F5606,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5606=\"\",\"\",VLOOKUP(D5606,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5606=\"\",\"\",IF(A5606=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5606,-2)+15,Cenários!$A:$D,2,FALSE)>A5606,+VLOOKUP(+EOMONTH(+A5606,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5606,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5606=\"\",\"\",VLOOKUP(F5606,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5606=\"\",\"\",IF(WORKDAY(+A5606,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5606,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5607=\"\",\"\",+IF(+A5607=D5607,+E5607,((+G5607/E5607)^+((NETWORKDAYS(+D5607,A5607,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5607,F5607,Feriados!$A$2:$A$1058)-1))*E5607)))","v":""},{"$f":"IF(A5607=\"\",\"\",+IF(+A5607=D5607,+VLOOKUP(D5607,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5607,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5607=\"\",\"\",+VLOOKUP(+EOMONTH(+F5607,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5607=\"\",\"\",VLOOKUP(D5607,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5607=\"\",\"\",IF(A5607=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5607,-2)+15,Cenários!$A:$D,2,FALSE)>A5607,+VLOOKUP(+EOMONTH(+A5607,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5607,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5607=\"\",\"\",VLOOKUP(F5607,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5607=\"\",\"\",IF(WORKDAY(+A5607,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5607,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5608=\"\",\"\",+IF(+A5608=D5608,+E5608,((+G5608/E5608)^+((NETWORKDAYS(+D5608,A5608,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5608,F5608,Feriados!$A$2:$A$1058)-1))*E5608)))","v":""},{"$f":"IF(A5608=\"\",\"\",+IF(+A5608=D5608,+VLOOKUP(D5608,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5608,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5608=\"\",\"\",+VLOOKUP(+EOMONTH(+F5608,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5608=\"\",\"\",VLOOKUP(D5608,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5608=\"\",\"\",IF(A5608=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5608,-2)+15,Cenários!$A:$D,2,FALSE)>A5608,+VLOOKUP(+EOMONTH(+A5608,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5608,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5608=\"\",\"\",VLOOKUP(F5608,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5608=\"\",\"\",IF(WORKDAY(+A5608,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5608,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5609=\"\",\"\",+IF(+A5609=D5609,+E5609,((+G5609/E5609)^+((NETWORKDAYS(+D5609,A5609,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5609,F5609,Feriados!$A$2:$A$1058)-1))*E5609)))","v":""},{"$f":"IF(A5609=\"\",\"\",+IF(+A5609=D5609,+VLOOKUP(D5609,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5609,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5609=\"\",\"\",+VLOOKUP(+EOMONTH(+F5609,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5609=\"\",\"\",VLOOKUP(D5609,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5609=\"\",\"\",IF(A5609=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5609,-2)+15,Cenários!$A:$D,2,FALSE)>A5609,+VLOOKUP(+EOMONTH(+A5609,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5609,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5609=\"\",\"\",VLOOKUP(F5609,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5609=\"\",\"\",IF(WORKDAY(+A5609,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5609,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5610=\"\",\"\",+IF(+A5610=D5610,+E5610,((+G5610/E5610)^+((NETWORKDAYS(+D5610,A5610,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5610,F5610,Feriados!$A$2:$A$1058)-1))*E5610)))","v":""},{"$f":"IF(A5610=\"\",\"\",+IF(+A5610=D5610,+VLOOKUP(D5610,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5610,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5610=\"\",\"\",+VLOOKUP(+EOMONTH(+F5610,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5610=\"\",\"\",VLOOKUP(D5610,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5610=\"\",\"\",IF(A5610=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5610,-2)+15,Cenários!$A:$D,2,FALSE)>A5610,+VLOOKUP(+EOMONTH(+A5610,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5610,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5610=\"\",\"\",VLOOKUP(F5610,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5610=\"\",\"\",IF(WORKDAY(+A5610,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5610,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5611=\"\",\"\",+IF(+A5611=D5611,+E5611,((+G5611/E5611)^+((NETWORKDAYS(+D5611,A5611,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5611,F5611,Feriados!$A$2:$A$1058)-1))*E5611)))","v":""},{"$f":"IF(A5611=\"\",\"\",+IF(+A5611=D5611,+VLOOKUP(D5611,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5611,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5611=\"\",\"\",+VLOOKUP(+EOMONTH(+F5611,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5611=\"\",\"\",VLOOKUP(D5611,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5611=\"\",\"\",IF(A5611=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5611,-2)+15,Cenários!$A:$D,2,FALSE)>A5611,+VLOOKUP(+EOMONTH(+A5611,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5611,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5611=\"\",\"\",VLOOKUP(F5611,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5611=\"\",\"\",IF(WORKDAY(+A5611,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5611,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5612=\"\",\"\",+IF(+A5612=D5612,+E5612,((+G5612/E5612)^+((NETWORKDAYS(+D5612,A5612,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5612,F5612,Feriados!$A$2:$A$1058)-1))*E5612)))","v":""},{"$f":"IF(A5612=\"\",\"\",+IF(+A5612=D5612,+VLOOKUP(D5612,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5612,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5612=\"\",\"\",+VLOOKUP(+EOMONTH(+F5612,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5612=\"\",\"\",VLOOKUP(D5612,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5612=\"\",\"\",IF(A5612=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5612,-2)+15,Cenários!$A:$D,2,FALSE)>A5612,+VLOOKUP(+EOMONTH(+A5612,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5612,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5612=\"\",\"\",VLOOKUP(F5612,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5612=\"\",\"\",IF(WORKDAY(+A5612,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5612,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5613=\"\",\"\",+IF(+A5613=D5613,+E5613,((+G5613/E5613)^+((NETWORKDAYS(+D5613,A5613,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5613,F5613,Feriados!$A$2:$A$1058)-1))*E5613)))","v":""},{"$f":"IF(A5613=\"\",\"\",+IF(+A5613=D5613,+VLOOKUP(D5613,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5613,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5613=\"\",\"\",+VLOOKUP(+EOMONTH(+F5613,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5613=\"\",\"\",VLOOKUP(D5613,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5613=\"\",\"\",IF(A5613=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5613,-2)+15,Cenários!$A:$D,2,FALSE)>A5613,+VLOOKUP(+EOMONTH(+A5613,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5613,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5613=\"\",\"\",VLOOKUP(F5613,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5613=\"\",\"\",IF(WORKDAY(+A5613,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5613,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5614=\"\",\"\",+IF(+A5614=D5614,+E5614,((+G5614/E5614)^+((NETWORKDAYS(+D5614,A5614,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5614,F5614,Feriados!$A$2:$A$1058)-1))*E5614)))","v":""},{"$f":"IF(A5614=\"\",\"\",+IF(+A5614=D5614,+VLOOKUP(D5614,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5614,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5614=\"\",\"\",+VLOOKUP(+EOMONTH(+F5614,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5614=\"\",\"\",VLOOKUP(D5614,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5614=\"\",\"\",IF(A5614=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5614,-2)+15,Cenários!$A:$D,2,FALSE)>A5614,+VLOOKUP(+EOMONTH(+A5614,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5614,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5614=\"\",\"\",VLOOKUP(F5614,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5614=\"\",\"\",IF(WORKDAY(+A5614,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5614,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5615=\"\",\"\",+IF(+A5615=D5615,+E5615,((+G5615/E5615)^+((NETWORKDAYS(+D5615,A5615,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5615,F5615,Feriados!$A$2:$A$1058)-1))*E5615)))","v":""},{"$f":"IF(A5615=\"\",\"\",+IF(+A5615=D5615,+VLOOKUP(D5615,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5615,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5615=\"\",\"\",+VLOOKUP(+EOMONTH(+F5615,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5615=\"\",\"\",VLOOKUP(D5615,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5615=\"\",\"\",IF(A5615=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5615,-2)+15,Cenários!$A:$D,2,FALSE)>A5615,+VLOOKUP(+EOMONTH(+A5615,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5615,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5615=\"\",\"\",VLOOKUP(F5615,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5615=\"\",\"\",IF(WORKDAY(+A5615,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5615,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5616=\"\",\"\",+IF(+A5616=D5616,+E5616,((+G5616/E5616)^+((NETWORKDAYS(+D5616,A5616,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5616,F5616,Feriados!$A$2:$A$1058)-1))*E5616)))","v":""},{"$f":"IF(A5616=\"\",\"\",+IF(+A5616=D5616,+VLOOKUP(D5616,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5616,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5616=\"\",\"\",+VLOOKUP(+EOMONTH(+F5616,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5616=\"\",\"\",VLOOKUP(D5616,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5616=\"\",\"\",IF(A5616=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5616,-2)+15,Cenários!$A:$D,2,FALSE)>A5616,+VLOOKUP(+EOMONTH(+A5616,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5616,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5616=\"\",\"\",VLOOKUP(F5616,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5616=\"\",\"\",IF(WORKDAY(+A5616,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5616,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5617=\"\",\"\",+IF(+A5617=D5617,+E5617,((+G5617/E5617)^+((NETWORKDAYS(+D5617,A5617,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5617,F5617,Feriados!$A$2:$A$1058)-1))*E5617)))","v":""},{"$f":"IF(A5617=\"\",\"\",+IF(+A5617=D5617,+VLOOKUP(D5617,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5617,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5617=\"\",\"\",+VLOOKUP(+EOMONTH(+F5617,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5617=\"\",\"\",VLOOKUP(D5617,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5617=\"\",\"\",IF(A5617=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5617,-2)+15,Cenários!$A:$D,2,FALSE)>A5617,+VLOOKUP(+EOMONTH(+A5617,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5617,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5617=\"\",\"\",VLOOKUP(F5617,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5617=\"\",\"\",IF(WORKDAY(+A5617,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5617,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5618=\"\",\"\",+IF(+A5618=D5618,+E5618,((+G5618/E5618)^+((NETWORKDAYS(+D5618,A5618,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5618,F5618,Feriados!$A$2:$A$1058)-1))*E5618)))","v":""},{"$f":"IF(A5618=\"\",\"\",+IF(+A5618=D5618,+VLOOKUP(D5618,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5618,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5618=\"\",\"\",+VLOOKUP(+EOMONTH(+F5618,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5618=\"\",\"\",VLOOKUP(D5618,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5618=\"\",\"\",IF(A5618=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5618,-2)+15,Cenários!$A:$D,2,FALSE)>A5618,+VLOOKUP(+EOMONTH(+A5618,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5618,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5618=\"\",\"\",VLOOKUP(F5618,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5618=\"\",\"\",IF(WORKDAY(+A5618,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5618,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5619=\"\",\"\",+IF(+A5619=D5619,+E5619,((+G5619/E5619)^+((NETWORKDAYS(+D5619,A5619,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5619,F5619,Feriados!$A$2:$A$1058)-1))*E5619)))","v":""},{"$f":"IF(A5619=\"\",\"\",+IF(+A5619=D5619,+VLOOKUP(D5619,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5619,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5619=\"\",\"\",+VLOOKUP(+EOMONTH(+F5619,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5619=\"\",\"\",VLOOKUP(D5619,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5619=\"\",\"\",IF(A5619=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5619,-2)+15,Cenários!$A:$D,2,FALSE)>A5619,+VLOOKUP(+EOMONTH(+A5619,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5619,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5619=\"\",\"\",VLOOKUP(F5619,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5619=\"\",\"\",IF(WORKDAY(+A5619,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5619,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5620=\"\",\"\",+IF(+A5620=D5620,+E5620,((+G5620/E5620)^+((NETWORKDAYS(+D5620,A5620,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5620,F5620,Feriados!$A$2:$A$1058)-1))*E5620)))","v":""},{"$f":"IF(A5620=\"\",\"\",+IF(+A5620=D5620,+VLOOKUP(D5620,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5620,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5620=\"\",\"\",+VLOOKUP(+EOMONTH(+F5620,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5620=\"\",\"\",VLOOKUP(D5620,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5620=\"\",\"\",IF(A5620=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5620,-2)+15,Cenários!$A:$D,2,FALSE)>A5620,+VLOOKUP(+EOMONTH(+A5620,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5620,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5620=\"\",\"\",VLOOKUP(F5620,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5620=\"\",\"\",IF(WORKDAY(+A5620,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5620,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5621=\"\",\"\",+IF(+A5621=D5621,+E5621,((+G5621/E5621)^+((NETWORKDAYS(+D5621,A5621,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5621,F5621,Feriados!$A$2:$A$1058)-1))*E5621)))","v":""},{"$f":"IF(A5621=\"\",\"\",+IF(+A5621=D5621,+VLOOKUP(D5621,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5621,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5621=\"\",\"\",+VLOOKUP(+EOMONTH(+F5621,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5621=\"\",\"\",VLOOKUP(D5621,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5621=\"\",\"\",IF(A5621=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5621,-2)+15,Cenários!$A:$D,2,FALSE)>A5621,+VLOOKUP(+EOMONTH(+A5621,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5621,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5621=\"\",\"\",VLOOKUP(F5621,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5621=\"\",\"\",IF(WORKDAY(+A5621,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5621,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5622=\"\",\"\",+IF(+A5622=D5622,+E5622,((+G5622/E5622)^+((NETWORKDAYS(+D5622,A5622,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5622,F5622,Feriados!$A$2:$A$1058)-1))*E5622)))","v":""},{"$f":"IF(A5622=\"\",\"\",+IF(+A5622=D5622,+VLOOKUP(D5622,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5622,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5622=\"\",\"\",+VLOOKUP(+EOMONTH(+F5622,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5622=\"\",\"\",VLOOKUP(D5622,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5622=\"\",\"\",IF(A5622=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5622,-2)+15,Cenários!$A:$D,2,FALSE)>A5622,+VLOOKUP(+EOMONTH(+A5622,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5622,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5622=\"\",\"\",VLOOKUP(F5622,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5622=\"\",\"\",IF(WORKDAY(+A5622,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5622,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5623=\"\",\"\",+IF(+A5623=D5623,+E5623,((+G5623/E5623)^+((NETWORKDAYS(+D5623,A5623,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5623,F5623,Feriados!$A$2:$A$1058)-1))*E5623)))","v":""},{"$f":"IF(A5623=\"\",\"\",+IF(+A5623=D5623,+VLOOKUP(D5623,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5623,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5623=\"\",\"\",+VLOOKUP(+EOMONTH(+F5623,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5623=\"\",\"\",VLOOKUP(D5623,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5623=\"\",\"\",IF(A5623=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5623,-2)+15,Cenários!$A:$D,2,FALSE)>A5623,+VLOOKUP(+EOMONTH(+A5623,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5623,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5623=\"\",\"\",VLOOKUP(F5623,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5623=\"\",\"\",IF(WORKDAY(+A5623,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5623,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5624=\"\",\"\",+IF(+A5624=D5624,+E5624,((+G5624/E5624)^+((NETWORKDAYS(+D5624,A5624,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5624,F5624,Feriados!$A$2:$A$1058)-1))*E5624)))","v":""},{"$f":"IF(A5624=\"\",\"\",+IF(+A5624=D5624,+VLOOKUP(D5624,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5624,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5624=\"\",\"\",+VLOOKUP(+EOMONTH(+F5624,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5624=\"\",\"\",VLOOKUP(D5624,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5624=\"\",\"\",IF(A5624=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5624,-2)+15,Cenários!$A:$D,2,FALSE)>A5624,+VLOOKUP(+EOMONTH(+A5624,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5624,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5624=\"\",\"\",VLOOKUP(F5624,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5624=\"\",\"\",IF(WORKDAY(+A5624,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5624,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5625=\"\",\"\",+IF(+A5625=D5625,+E5625,((+G5625/E5625)^+((NETWORKDAYS(+D5625,A5625,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5625,F5625,Feriados!$A$2:$A$1058)-1))*E5625)))","v":""},{"$f":"IF(A5625=\"\",\"\",+IF(+A5625=D5625,+VLOOKUP(D5625,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5625,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5625=\"\",\"\",+VLOOKUP(+EOMONTH(+F5625,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5625=\"\",\"\",VLOOKUP(D5625,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5625=\"\",\"\",IF(A5625=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5625,-2)+15,Cenários!$A:$D,2,FALSE)>A5625,+VLOOKUP(+EOMONTH(+A5625,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5625,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5625=\"\",\"\",VLOOKUP(F5625,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5625=\"\",\"\",IF(WORKDAY(+A5625,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5625,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5626=\"\",\"\",+IF(+A5626=D5626,+E5626,((+G5626/E5626)^+((NETWORKDAYS(+D5626,A5626,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5626,F5626,Feriados!$A$2:$A$1058)-1))*E5626)))","v":""},{"$f":"IF(A5626=\"\",\"\",+IF(+A5626=D5626,+VLOOKUP(D5626,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5626,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5626=\"\",\"\",+VLOOKUP(+EOMONTH(+F5626,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5626=\"\",\"\",VLOOKUP(D5626,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5626=\"\",\"\",IF(A5626=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5626,-2)+15,Cenários!$A:$D,2,FALSE)>A5626,+VLOOKUP(+EOMONTH(+A5626,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5626,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5626=\"\",\"\",VLOOKUP(F5626,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5626=\"\",\"\",IF(WORKDAY(+A5626,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5626,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5627=\"\",\"\",+IF(+A5627=D5627,+E5627,((+G5627/E5627)^+((NETWORKDAYS(+D5627,A5627,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5627,F5627,Feriados!$A$2:$A$1058)-1))*E5627)))","v":""},{"$f":"IF(A5627=\"\",\"\",+IF(+A5627=D5627,+VLOOKUP(D5627,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5627,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5627=\"\",\"\",+VLOOKUP(+EOMONTH(+F5627,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5627=\"\",\"\",VLOOKUP(D5627,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5627=\"\",\"\",IF(A5627=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5627,-2)+15,Cenários!$A:$D,2,FALSE)>A5627,+VLOOKUP(+EOMONTH(+A5627,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5627,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5627=\"\",\"\",VLOOKUP(F5627,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5627=\"\",\"\",IF(WORKDAY(+A5627,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5627,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5628=\"\",\"\",+IF(+A5628=D5628,+E5628,((+G5628/E5628)^+((NETWORKDAYS(+D5628,A5628,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5628,F5628,Feriados!$A$2:$A$1058)-1))*E5628)))","v":""},{"$f":"IF(A5628=\"\",\"\",+IF(+A5628=D5628,+VLOOKUP(D5628,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5628,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5628=\"\",\"\",+VLOOKUP(+EOMONTH(+F5628,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5628=\"\",\"\",VLOOKUP(D5628,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5628=\"\",\"\",IF(A5628=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5628,-2)+15,Cenários!$A:$D,2,FALSE)>A5628,+VLOOKUP(+EOMONTH(+A5628,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5628,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5628=\"\",\"\",VLOOKUP(F5628,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5628=\"\",\"\",IF(WORKDAY(+A5628,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5628,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5629=\"\",\"\",+IF(+A5629=D5629,+E5629,((+G5629/E5629)^+((NETWORKDAYS(+D5629,A5629,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5629,F5629,Feriados!$A$2:$A$1058)-1))*E5629)))","v":""},{"$f":"IF(A5629=\"\",\"\",+IF(+A5629=D5629,+VLOOKUP(D5629,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5629,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5629=\"\",\"\",+VLOOKUP(+EOMONTH(+F5629,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5629=\"\",\"\",VLOOKUP(D5629,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5629=\"\",\"\",IF(A5629=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5629,-2)+15,Cenários!$A:$D,2,FALSE)>A5629,+VLOOKUP(+EOMONTH(+A5629,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5629,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5629=\"\",\"\",VLOOKUP(F5629,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5629=\"\",\"\",IF(WORKDAY(+A5629,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5629,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5630=\"\",\"\",+IF(+A5630=D5630,+E5630,((+G5630/E5630)^+((NETWORKDAYS(+D5630,A5630,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5630,F5630,Feriados!$A$2:$A$1058)-1))*E5630)))","v":""},{"$f":"IF(A5630=\"\",\"\",+IF(+A5630=D5630,+VLOOKUP(D5630,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5630,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5630=\"\",\"\",+VLOOKUP(+EOMONTH(+F5630,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5630=\"\",\"\",VLOOKUP(D5630,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5630=\"\",\"\",IF(A5630=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5630,-2)+15,Cenários!$A:$D,2,FALSE)>A5630,+VLOOKUP(+EOMONTH(+A5630,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5630,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5630=\"\",\"\",VLOOKUP(F5630,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5630=\"\",\"\",IF(WORKDAY(+A5630,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5630,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5631=\"\",\"\",+IF(+A5631=D5631,+E5631,((+G5631/E5631)^+((NETWORKDAYS(+D5631,A5631,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5631,F5631,Feriados!$A$2:$A$1058)-1))*E5631)))","v":""},{"$f":"IF(A5631=\"\",\"\",+IF(+A5631=D5631,+VLOOKUP(D5631,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5631,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5631=\"\",\"\",+VLOOKUP(+EOMONTH(+F5631,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5631=\"\",\"\",VLOOKUP(D5631,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5631=\"\",\"\",IF(A5631=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5631,-2)+15,Cenários!$A:$D,2,FALSE)>A5631,+VLOOKUP(+EOMONTH(+A5631,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5631,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5631=\"\",\"\",VLOOKUP(F5631,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5631=\"\",\"\",IF(WORKDAY(+A5631,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5631,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5632=\"\",\"\",+IF(+A5632=D5632,+E5632,((+G5632/E5632)^+((NETWORKDAYS(+D5632,A5632,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5632,F5632,Feriados!$A$2:$A$1058)-1))*E5632)))","v":""},{"$f":"IF(A5632=\"\",\"\",+IF(+A5632=D5632,+VLOOKUP(D5632,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5632,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5632=\"\",\"\",+VLOOKUP(+EOMONTH(+F5632,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5632=\"\",\"\",VLOOKUP(D5632,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5632=\"\",\"\",IF(A5632=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5632,-2)+15,Cenários!$A:$D,2,FALSE)>A5632,+VLOOKUP(+EOMONTH(+A5632,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5632,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5632=\"\",\"\",VLOOKUP(F5632,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5632=\"\",\"\",IF(WORKDAY(+A5632,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5632,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5633=\"\",\"\",+IF(+A5633=D5633,+E5633,((+G5633/E5633)^+((NETWORKDAYS(+D5633,A5633,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5633,F5633,Feriados!$A$2:$A$1058)-1))*E5633)))","v":""},{"$f":"IF(A5633=\"\",\"\",+IF(+A5633=D5633,+VLOOKUP(D5633,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5633,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5633=\"\",\"\",+VLOOKUP(+EOMONTH(+F5633,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5633=\"\",\"\",VLOOKUP(D5633,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5633=\"\",\"\",IF(A5633=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5633,-2)+15,Cenários!$A:$D,2,FALSE)>A5633,+VLOOKUP(+EOMONTH(+A5633,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5633,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5633=\"\",\"\",VLOOKUP(F5633,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5633=\"\",\"\",IF(WORKDAY(+A5633,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5633,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5634=\"\",\"\",+IF(+A5634=D5634,+E5634,((+G5634/E5634)^+((NETWORKDAYS(+D5634,A5634,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5634,F5634,Feriados!$A$2:$A$1058)-1))*E5634)))","v":""},{"$f":"IF(A5634=\"\",\"\",+IF(+A5634=D5634,+VLOOKUP(D5634,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5634,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5634=\"\",\"\",+VLOOKUP(+EOMONTH(+F5634,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5634=\"\",\"\",VLOOKUP(D5634,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5634=\"\",\"\",IF(A5634=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5634,-2)+15,Cenários!$A:$D,2,FALSE)>A5634,+VLOOKUP(+EOMONTH(+A5634,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5634,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5634=\"\",\"\",VLOOKUP(F5634,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5634=\"\",\"\",IF(WORKDAY(+A5634,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5634,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5635=\"\",\"\",+IF(+A5635=D5635,+E5635,((+G5635/E5635)^+((NETWORKDAYS(+D5635,A5635,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5635,F5635,Feriados!$A$2:$A$1058)-1))*E5635)))","v":""},{"$f":"IF(A5635=\"\",\"\",+IF(+A5635=D5635,+VLOOKUP(D5635,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5635,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5635=\"\",\"\",+VLOOKUP(+EOMONTH(+F5635,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5635=\"\",\"\",VLOOKUP(D5635,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5635=\"\",\"\",IF(A5635=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5635,-2)+15,Cenários!$A:$D,2,FALSE)>A5635,+VLOOKUP(+EOMONTH(+A5635,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5635,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5635=\"\",\"\",VLOOKUP(F5635,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5635=\"\",\"\",IF(WORKDAY(+A5635,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5635,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5636=\"\",\"\",+IF(+A5636=D5636,+E5636,((+G5636/E5636)^+((NETWORKDAYS(+D5636,A5636,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5636,F5636,Feriados!$A$2:$A$1058)-1))*E5636)))","v":""},{"$f":"IF(A5636=\"\",\"\",+IF(+A5636=D5636,+VLOOKUP(D5636,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5636,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5636=\"\",\"\",+VLOOKUP(+EOMONTH(+F5636,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5636=\"\",\"\",VLOOKUP(D5636,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5636=\"\",\"\",IF(A5636=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5636,-2)+15,Cenários!$A:$D,2,FALSE)>A5636,+VLOOKUP(+EOMONTH(+A5636,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5636,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5636=\"\",\"\",VLOOKUP(F5636,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5636=\"\",\"\",IF(WORKDAY(+A5636,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5636,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5637=\"\",\"\",+IF(+A5637=D5637,+E5637,((+G5637/E5637)^+((NETWORKDAYS(+D5637,A5637,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5637,F5637,Feriados!$A$2:$A$1058)-1))*E5637)))","v":""},{"$f":"IF(A5637=\"\",\"\",+IF(+A5637=D5637,+VLOOKUP(D5637,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5637,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5637=\"\",\"\",+VLOOKUP(+EOMONTH(+F5637,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5637=\"\",\"\",VLOOKUP(D5637,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5637=\"\",\"\",IF(A5637=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5637,-2)+15,Cenários!$A:$D,2,FALSE)>A5637,+VLOOKUP(+EOMONTH(+A5637,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5637,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5637=\"\",\"\",VLOOKUP(F5637,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5637=\"\",\"\",IF(WORKDAY(+A5637,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5637,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5638=\"\",\"\",+IF(+A5638=D5638,+E5638,((+G5638/E5638)^+((NETWORKDAYS(+D5638,A5638,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5638,F5638,Feriados!$A$2:$A$1058)-1))*E5638)))","v":""},{"$f":"IF(A5638=\"\",\"\",+IF(+A5638=D5638,+VLOOKUP(D5638,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5638,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5638=\"\",\"\",+VLOOKUP(+EOMONTH(+F5638,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5638=\"\",\"\",VLOOKUP(D5638,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5638=\"\",\"\",IF(A5638=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5638,-2)+15,Cenários!$A:$D,2,FALSE)>A5638,+VLOOKUP(+EOMONTH(+A5638,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5638,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5638=\"\",\"\",VLOOKUP(F5638,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5638=\"\",\"\",IF(WORKDAY(+A5638,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5638,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5639=\"\",\"\",+IF(+A5639=D5639,+E5639,((+G5639/E5639)^+((NETWORKDAYS(+D5639,A5639,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5639,F5639,Feriados!$A$2:$A$1058)-1))*E5639)))","v":""},{"$f":"IF(A5639=\"\",\"\",+IF(+A5639=D5639,+VLOOKUP(D5639,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5639,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5639=\"\",\"\",+VLOOKUP(+EOMONTH(+F5639,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5639=\"\",\"\",VLOOKUP(D5639,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5639=\"\",\"\",IF(A5639=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5639,-2)+15,Cenários!$A:$D,2,FALSE)>A5639,+VLOOKUP(+EOMONTH(+A5639,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5639,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5639=\"\",\"\",VLOOKUP(F5639,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5639=\"\",\"\",IF(WORKDAY(+A5639,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5639,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5640=\"\",\"\",+IF(+A5640=D5640,+E5640,((+G5640/E5640)^+((NETWORKDAYS(+D5640,A5640,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5640,F5640,Feriados!$A$2:$A$1058)-1))*E5640)))","v":""},{"$f":"IF(A5640=\"\",\"\",+IF(+A5640=D5640,+VLOOKUP(D5640,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5640,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5640=\"\",\"\",+VLOOKUP(+EOMONTH(+F5640,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5640=\"\",\"\",VLOOKUP(D5640,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5640=\"\",\"\",IF(A5640=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5640,-2)+15,Cenários!$A:$D,2,FALSE)>A5640,+VLOOKUP(+EOMONTH(+A5640,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5640,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5640=\"\",\"\",VLOOKUP(F5640,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5640=\"\",\"\",IF(WORKDAY(+A5640,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5640,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5641=\"\",\"\",+IF(+A5641=D5641,+E5641,((+G5641/E5641)^+((NETWORKDAYS(+D5641,A5641,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5641,F5641,Feriados!$A$2:$A$1058)-1))*E5641)))","v":""},{"$f":"IF(A5641=\"\",\"\",+IF(+A5641=D5641,+VLOOKUP(D5641,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5641,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5641=\"\",\"\",+VLOOKUP(+EOMONTH(+F5641,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5641=\"\",\"\",VLOOKUP(D5641,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5641=\"\",\"\",IF(A5641=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5641,-2)+15,Cenários!$A:$D,2,FALSE)>A5641,+VLOOKUP(+EOMONTH(+A5641,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5641,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5641=\"\",\"\",VLOOKUP(F5641,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5641=\"\",\"\",IF(WORKDAY(+A5641,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5641,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5642=\"\",\"\",+IF(+A5642=D5642,+E5642,((+G5642/E5642)^+((NETWORKDAYS(+D5642,A5642,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5642,F5642,Feriados!$A$2:$A$1058)-1))*E5642)))","v":""},{"$f":"IF(A5642=\"\",\"\",+IF(+A5642=D5642,+VLOOKUP(D5642,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5642,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5642=\"\",\"\",+VLOOKUP(+EOMONTH(+F5642,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5642=\"\",\"\",VLOOKUP(D5642,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5642=\"\",\"\",IF(A5642=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5642,-2)+15,Cenários!$A:$D,2,FALSE)>A5642,+VLOOKUP(+EOMONTH(+A5642,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5642,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5642=\"\",\"\",VLOOKUP(F5642,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5642=\"\",\"\",IF(WORKDAY(+A5642,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5642,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5643=\"\",\"\",+IF(+A5643=D5643,+E5643,((+G5643/E5643)^+((NETWORKDAYS(+D5643,A5643,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5643,F5643,Feriados!$A$2:$A$1058)-1))*E5643)))","v":""},{"$f":"IF(A5643=\"\",\"\",+IF(+A5643=D5643,+VLOOKUP(D5643,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5643,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5643=\"\",\"\",+VLOOKUP(+EOMONTH(+F5643,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5643=\"\",\"\",VLOOKUP(D5643,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5643=\"\",\"\",IF(A5643=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5643,-2)+15,Cenários!$A:$D,2,FALSE)>A5643,+VLOOKUP(+EOMONTH(+A5643,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5643,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5643=\"\",\"\",VLOOKUP(F5643,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5643=\"\",\"\",IF(WORKDAY(+A5643,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5643,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5644=\"\",\"\",+IF(+A5644=D5644,+E5644,((+G5644/E5644)^+((NETWORKDAYS(+D5644,A5644,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5644,F5644,Feriados!$A$2:$A$1058)-1))*E5644)))","v":""},{"$f":"IF(A5644=\"\",\"\",+IF(+A5644=D5644,+VLOOKUP(D5644,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5644,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5644=\"\",\"\",+VLOOKUP(+EOMONTH(+F5644,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5644=\"\",\"\",VLOOKUP(D5644,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5644=\"\",\"\",IF(A5644=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5644,-2)+15,Cenários!$A:$D,2,FALSE)>A5644,+VLOOKUP(+EOMONTH(+A5644,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5644,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5644=\"\",\"\",VLOOKUP(F5644,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5644=\"\",\"\",IF(WORKDAY(+A5644,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5644,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5645=\"\",\"\",+IF(+A5645=D5645,+E5645,((+G5645/E5645)^+((NETWORKDAYS(+D5645,A5645,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5645,F5645,Feriados!$A$2:$A$1058)-1))*E5645)))","v":""},{"$f":"IF(A5645=\"\",\"\",+IF(+A5645=D5645,+VLOOKUP(D5645,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5645,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5645=\"\",\"\",+VLOOKUP(+EOMONTH(+F5645,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5645=\"\",\"\",VLOOKUP(D5645,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5645=\"\",\"\",IF(A5645=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5645,-2)+15,Cenários!$A:$D,2,FALSE)>A5645,+VLOOKUP(+EOMONTH(+A5645,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5645,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5645=\"\",\"\",VLOOKUP(F5645,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5645=\"\",\"\",IF(WORKDAY(+A5645,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5645,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5646=\"\",\"\",+IF(+A5646=D5646,+E5646,((+G5646/E5646)^+((NETWORKDAYS(+D5646,A5646,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5646,F5646,Feriados!$A$2:$A$1058)-1))*E5646)))","v":""},{"$f":"IF(A5646=\"\",\"\",+IF(+A5646=D5646,+VLOOKUP(D5646,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5646,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5646=\"\",\"\",+VLOOKUP(+EOMONTH(+F5646,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5646=\"\",\"\",VLOOKUP(D5646,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5646=\"\",\"\",IF(A5646=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5646,-2)+15,Cenários!$A:$D,2,FALSE)>A5646,+VLOOKUP(+EOMONTH(+A5646,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5646,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5646=\"\",\"\",VLOOKUP(F5646,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5646=\"\",\"\",IF(WORKDAY(+A5646,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5646,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5647=\"\",\"\",+IF(+A5647=D5647,+E5647,((+G5647/E5647)^+((NETWORKDAYS(+D5647,A5647,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5647,F5647,Feriados!$A$2:$A$1058)-1))*E5647)))","v":""},{"$f":"IF(A5647=\"\",\"\",+IF(+A5647=D5647,+VLOOKUP(D5647,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5647,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5647=\"\",\"\",+VLOOKUP(+EOMONTH(+F5647,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5647=\"\",\"\",VLOOKUP(D5647,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5647=\"\",\"\",IF(A5647=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5647,-2)+15,Cenários!$A:$D,2,FALSE)>A5647,+VLOOKUP(+EOMONTH(+A5647,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5647,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5647=\"\",\"\",VLOOKUP(F5647,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5647=\"\",\"\",IF(WORKDAY(+A5647,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5647,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5648=\"\",\"\",+IF(+A5648=D5648,+E5648,((+G5648/E5648)^+((NETWORKDAYS(+D5648,A5648,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5648,F5648,Feriados!$A$2:$A$1058)-1))*E5648)))","v":""},{"$f":"IF(A5648=\"\",\"\",+IF(+A5648=D5648,+VLOOKUP(D5648,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5648,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5648=\"\",\"\",+VLOOKUP(+EOMONTH(+F5648,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5648=\"\",\"\",VLOOKUP(D5648,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5648=\"\",\"\",IF(A5648=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5648,-2)+15,Cenários!$A:$D,2,FALSE)>A5648,+VLOOKUP(+EOMONTH(+A5648,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5648,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5648=\"\",\"\",VLOOKUP(F5648,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5648=\"\",\"\",IF(WORKDAY(+A5648,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5648,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5649=\"\",\"\",+IF(+A5649=D5649,+E5649,((+G5649/E5649)^+((NETWORKDAYS(+D5649,A5649,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5649,F5649,Feriados!$A$2:$A$1058)-1))*E5649)))","v":""},{"$f":"IF(A5649=\"\",\"\",+IF(+A5649=D5649,+VLOOKUP(D5649,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5649,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5649=\"\",\"\",+VLOOKUP(+EOMONTH(+F5649,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5649=\"\",\"\",VLOOKUP(D5649,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5649=\"\",\"\",IF(A5649=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5649,-2)+15,Cenários!$A:$D,2,FALSE)>A5649,+VLOOKUP(+EOMONTH(+A5649,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5649,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5649=\"\",\"\",VLOOKUP(F5649,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5649=\"\",\"\",IF(WORKDAY(+A5649,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5649,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5650=\"\",\"\",+IF(+A5650=D5650,+E5650,((+G5650/E5650)^+((NETWORKDAYS(+D5650,A5650,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5650,F5650,Feriados!$A$2:$A$1058)-1))*E5650)))","v":""},{"$f":"IF(A5650=\"\",\"\",+IF(+A5650=D5650,+VLOOKUP(D5650,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5650,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5650=\"\",\"\",+VLOOKUP(+EOMONTH(+F5650,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5650=\"\",\"\",VLOOKUP(D5650,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5650=\"\",\"\",IF(A5650=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5650,-2)+15,Cenários!$A:$D,2,FALSE)>A5650,+VLOOKUP(+EOMONTH(+A5650,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5650,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5650=\"\",\"\",VLOOKUP(F5650,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5650=\"\",\"\",IF(WORKDAY(+A5650,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5650,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5651=\"\",\"\",+IF(+A5651=D5651,+E5651,((+G5651/E5651)^+((NETWORKDAYS(+D5651,A5651,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5651,F5651,Feriados!$A$2:$A$1058)-1))*E5651)))","v":""},{"$f":"IF(A5651=\"\",\"\",+IF(+A5651=D5651,+VLOOKUP(D5651,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5651,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5651=\"\",\"\",+VLOOKUP(+EOMONTH(+F5651,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5651=\"\",\"\",VLOOKUP(D5651,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5651=\"\",\"\",IF(A5651=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5651,-2)+15,Cenários!$A:$D,2,FALSE)>A5651,+VLOOKUP(+EOMONTH(+A5651,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5651,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5651=\"\",\"\",VLOOKUP(F5651,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5651=\"\",\"\",IF(WORKDAY(+A5651,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5651,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5652=\"\",\"\",+IF(+A5652=D5652,+E5652,((+G5652/E5652)^+((NETWORKDAYS(+D5652,A5652,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5652,F5652,Feriados!$A$2:$A$1058)-1))*E5652)))","v":""},{"$f":"IF(A5652=\"\",\"\",+IF(+A5652=D5652,+VLOOKUP(D5652,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5652,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5652=\"\",\"\",+VLOOKUP(+EOMONTH(+F5652,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5652=\"\",\"\",VLOOKUP(D5652,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5652=\"\",\"\",IF(A5652=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5652,-2)+15,Cenários!$A:$D,2,FALSE)>A5652,+VLOOKUP(+EOMONTH(+A5652,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5652,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5652=\"\",\"\",VLOOKUP(F5652,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5652=\"\",\"\",IF(WORKDAY(+A5652,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5652,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5653=\"\",\"\",+IF(+A5653=D5653,+E5653,((+G5653/E5653)^+((NETWORKDAYS(+D5653,A5653,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5653,F5653,Feriados!$A$2:$A$1058)-1))*E5653)))","v":""},{"$f":"IF(A5653=\"\",\"\",+IF(+A5653=D5653,+VLOOKUP(D5653,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5653,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5653=\"\",\"\",+VLOOKUP(+EOMONTH(+F5653,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5653=\"\",\"\",VLOOKUP(D5653,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5653=\"\",\"\",IF(A5653=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5653,-2)+15,Cenários!$A:$D,2,FALSE)>A5653,+VLOOKUP(+EOMONTH(+A5653,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5653,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5653=\"\",\"\",VLOOKUP(F5653,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5653=\"\",\"\",IF(WORKDAY(+A5653,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5653,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5654=\"\",\"\",+IF(+A5654=D5654,+E5654,((+G5654/E5654)^+((NETWORKDAYS(+D5654,A5654,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5654,F5654,Feriados!$A$2:$A$1058)-1))*E5654)))","v":""},{"$f":"IF(A5654=\"\",\"\",+IF(+A5654=D5654,+VLOOKUP(D5654,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5654,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5654=\"\",\"\",+VLOOKUP(+EOMONTH(+F5654,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5654=\"\",\"\",VLOOKUP(D5654,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5654=\"\",\"\",IF(A5654=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5654,-2)+15,Cenários!$A:$D,2,FALSE)>A5654,+VLOOKUP(+EOMONTH(+A5654,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5654,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5654=\"\",\"\",VLOOKUP(F5654,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5654=\"\",\"\",IF(WORKDAY(+A5654,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5654,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5655=\"\",\"\",+IF(+A5655=D5655,+E5655,((+G5655/E5655)^+((NETWORKDAYS(+D5655,A5655,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5655,F5655,Feriados!$A$2:$A$1058)-1))*E5655)))","v":""},{"$f":"IF(A5655=\"\",\"\",+IF(+A5655=D5655,+VLOOKUP(D5655,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5655,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5655=\"\",\"\",+VLOOKUP(+EOMONTH(+F5655,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5655=\"\",\"\",VLOOKUP(D5655,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5655=\"\",\"\",IF(A5655=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5655,-2)+15,Cenários!$A:$D,2,FALSE)>A5655,+VLOOKUP(+EOMONTH(+A5655,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5655,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5655=\"\",\"\",VLOOKUP(F5655,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5655=\"\",\"\",IF(WORKDAY(+A5655,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5655,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5656=\"\",\"\",+IF(+A5656=D5656,+E5656,((+G5656/E5656)^+((NETWORKDAYS(+D5656,A5656,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5656,F5656,Feriados!$A$2:$A$1058)-1))*E5656)))","v":""},{"$f":"IF(A5656=\"\",\"\",+IF(+A5656=D5656,+VLOOKUP(D5656,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5656,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5656=\"\",\"\",+VLOOKUP(+EOMONTH(+F5656,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5656=\"\",\"\",VLOOKUP(D5656,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5656=\"\",\"\",IF(A5656=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5656,-2)+15,Cenários!$A:$D,2,FALSE)>A5656,+VLOOKUP(+EOMONTH(+A5656,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5656,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5656=\"\",\"\",VLOOKUP(F5656,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5656=\"\",\"\",IF(WORKDAY(+A5656,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5656,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5657=\"\",\"\",+IF(+A5657=D5657,+E5657,((+G5657/E5657)^+((NETWORKDAYS(+D5657,A5657,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5657,F5657,Feriados!$A$2:$A$1058)-1))*E5657)))","v":""},{"$f":"IF(A5657=\"\",\"\",+IF(+A5657=D5657,+VLOOKUP(D5657,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5657,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5657=\"\",\"\",+VLOOKUP(+EOMONTH(+F5657,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5657=\"\",\"\",VLOOKUP(D5657,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5657=\"\",\"\",IF(A5657=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5657,-2)+15,Cenários!$A:$D,2,FALSE)>A5657,+VLOOKUP(+EOMONTH(+A5657,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5657,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5657=\"\",\"\",VLOOKUP(F5657,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5657=\"\",\"\",IF(WORKDAY(+A5657,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5657,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5658=\"\",\"\",+IF(+A5658=D5658,+E5658,((+G5658/E5658)^+((NETWORKDAYS(+D5658,A5658,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5658,F5658,Feriados!$A$2:$A$1058)-1))*E5658)))","v":""},{"$f":"IF(A5658=\"\",\"\",+IF(+A5658=D5658,+VLOOKUP(D5658,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5658,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5658=\"\",\"\",+VLOOKUP(+EOMONTH(+F5658,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5658=\"\",\"\",VLOOKUP(D5658,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5658=\"\",\"\",IF(A5658=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5658,-2)+15,Cenários!$A:$D,2,FALSE)>A5658,+VLOOKUP(+EOMONTH(+A5658,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5658,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5658=\"\",\"\",VLOOKUP(F5658,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5658=\"\",\"\",IF(WORKDAY(+A5658,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5658,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5659=\"\",\"\",+IF(+A5659=D5659,+E5659,((+G5659/E5659)^+((NETWORKDAYS(+D5659,A5659,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5659,F5659,Feriados!$A$2:$A$1058)-1))*E5659)))","v":""},{"$f":"IF(A5659=\"\",\"\",+IF(+A5659=D5659,+VLOOKUP(D5659,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5659,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5659=\"\",\"\",+VLOOKUP(+EOMONTH(+F5659,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5659=\"\",\"\",VLOOKUP(D5659,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5659=\"\",\"\",IF(A5659=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5659,-2)+15,Cenários!$A:$D,2,FALSE)>A5659,+VLOOKUP(+EOMONTH(+A5659,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5659,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5659=\"\",\"\",VLOOKUP(F5659,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5659=\"\",\"\",IF(WORKDAY(+A5659,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5659,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5660=\"\",\"\",+IF(+A5660=D5660,+E5660,((+G5660/E5660)^+((NETWORKDAYS(+D5660,A5660,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5660,F5660,Feriados!$A$2:$A$1058)-1))*E5660)))","v":""},{"$f":"IF(A5660=\"\",\"\",+IF(+A5660=D5660,+VLOOKUP(D5660,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5660,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5660=\"\",\"\",+VLOOKUP(+EOMONTH(+F5660,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5660=\"\",\"\",VLOOKUP(D5660,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5660=\"\",\"\",IF(A5660=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5660,-2)+15,Cenários!$A:$D,2,FALSE)>A5660,+VLOOKUP(+EOMONTH(+A5660,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5660,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5660=\"\",\"\",VLOOKUP(F5660,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5660=\"\",\"\",IF(WORKDAY(+A5660,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5660,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5661=\"\",\"\",+IF(+A5661=D5661,+E5661,((+G5661/E5661)^+((NETWORKDAYS(+D5661,A5661,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5661,F5661,Feriados!$A$2:$A$1058)-1))*E5661)))","v":""},{"$f":"IF(A5661=\"\",\"\",+IF(+A5661=D5661,+VLOOKUP(D5661,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5661,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5661=\"\",\"\",+VLOOKUP(+EOMONTH(+F5661,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5661=\"\",\"\",VLOOKUP(D5661,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5661=\"\",\"\",IF(A5661=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5661,-2)+15,Cenários!$A:$D,2,FALSE)>A5661,+VLOOKUP(+EOMONTH(+A5661,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5661,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5661=\"\",\"\",VLOOKUP(F5661,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5661=\"\",\"\",IF(WORKDAY(+A5661,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5661,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5662=\"\",\"\",+IF(+A5662=D5662,+E5662,((+G5662/E5662)^+((NETWORKDAYS(+D5662,A5662,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5662,F5662,Feriados!$A$2:$A$1058)-1))*E5662)))","v":""},{"$f":"IF(A5662=\"\",\"\",+IF(+A5662=D5662,+VLOOKUP(D5662,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5662,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5662=\"\",\"\",+VLOOKUP(+EOMONTH(+F5662,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5662=\"\",\"\",VLOOKUP(D5662,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5662=\"\",\"\",IF(A5662=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5662,-2)+15,Cenários!$A:$D,2,FALSE)>A5662,+VLOOKUP(+EOMONTH(+A5662,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5662,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5662=\"\",\"\",VLOOKUP(F5662,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5662=\"\",\"\",IF(WORKDAY(+A5662,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5662,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5663=\"\",\"\",+IF(+A5663=D5663,+E5663,((+G5663/E5663)^+((NETWORKDAYS(+D5663,A5663,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5663,F5663,Feriados!$A$2:$A$1058)-1))*E5663)))","v":""},{"$f":"IF(A5663=\"\",\"\",+IF(+A5663=D5663,+VLOOKUP(D5663,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5663,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5663=\"\",\"\",+VLOOKUP(+EOMONTH(+F5663,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5663=\"\",\"\",VLOOKUP(D5663,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5663=\"\",\"\",IF(A5663=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5663,-2)+15,Cenários!$A:$D,2,FALSE)>A5663,+VLOOKUP(+EOMONTH(+A5663,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5663,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5663=\"\",\"\",VLOOKUP(F5663,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5663=\"\",\"\",IF(WORKDAY(+A5663,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5663,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5664=\"\",\"\",+IF(+A5664=D5664,+E5664,((+G5664/E5664)^+((NETWORKDAYS(+D5664,A5664,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5664,F5664,Feriados!$A$2:$A$1058)-1))*E5664)))","v":""},{"$f":"IF(A5664=\"\",\"\",+IF(+A5664=D5664,+VLOOKUP(D5664,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5664,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5664=\"\",\"\",+VLOOKUP(+EOMONTH(+F5664,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5664=\"\",\"\",VLOOKUP(D5664,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5664=\"\",\"\",IF(A5664=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5664,-2)+15,Cenários!$A:$D,2,FALSE)>A5664,+VLOOKUP(+EOMONTH(+A5664,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5664,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5664=\"\",\"\",VLOOKUP(F5664,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5664=\"\",\"\",IF(WORKDAY(+A5664,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5664,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5665=\"\",\"\",+IF(+A5665=D5665,+E5665,((+G5665/E5665)^+((NETWORKDAYS(+D5665,A5665,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5665,F5665,Feriados!$A$2:$A$1058)-1))*E5665)))","v":""},{"$f":"IF(A5665=\"\",\"\",+IF(+A5665=D5665,+VLOOKUP(D5665,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5665,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5665=\"\",\"\",+VLOOKUP(+EOMONTH(+F5665,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5665=\"\",\"\",VLOOKUP(D5665,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5665=\"\",\"\",IF(A5665=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5665,-2)+15,Cenários!$A:$D,2,FALSE)>A5665,+VLOOKUP(+EOMONTH(+A5665,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5665,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5665=\"\",\"\",VLOOKUP(F5665,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5665=\"\",\"\",IF(WORKDAY(+A5665,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5665,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5666=\"\",\"\",+IF(+A5666=D5666,+E5666,((+G5666/E5666)^+((NETWORKDAYS(+D5666,A5666,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5666,F5666,Feriados!$A$2:$A$1058)-1))*E5666)))","v":""},{"$f":"IF(A5666=\"\",\"\",+IF(+A5666=D5666,+VLOOKUP(D5666,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5666,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5666=\"\",\"\",+VLOOKUP(+EOMONTH(+F5666,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5666=\"\",\"\",VLOOKUP(D5666,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5666=\"\",\"\",IF(A5666=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5666,-2)+15,Cenários!$A:$D,2,FALSE)>A5666,+VLOOKUP(+EOMONTH(+A5666,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5666,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5666=\"\",\"\",VLOOKUP(F5666,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5666=\"\",\"\",IF(WORKDAY(+A5666,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5666,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5667=\"\",\"\",+IF(+A5667=D5667,+E5667,((+G5667/E5667)^+((NETWORKDAYS(+D5667,A5667,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5667,F5667,Feriados!$A$2:$A$1058)-1))*E5667)))","v":""},{"$f":"IF(A5667=\"\",\"\",+IF(+A5667=D5667,+VLOOKUP(D5667,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5667,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5667=\"\",\"\",+VLOOKUP(+EOMONTH(+F5667,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5667=\"\",\"\",VLOOKUP(D5667,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5667=\"\",\"\",IF(A5667=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5667,-2)+15,Cenários!$A:$D,2,FALSE)>A5667,+VLOOKUP(+EOMONTH(+A5667,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5667,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5667=\"\",\"\",VLOOKUP(F5667,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5667=\"\",\"\",IF(WORKDAY(+A5667,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5667,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5668=\"\",\"\",+IF(+A5668=D5668,+E5668,((+G5668/E5668)^+((NETWORKDAYS(+D5668,A5668,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5668,F5668,Feriados!$A$2:$A$1058)-1))*E5668)))","v":""},{"$f":"IF(A5668=\"\",\"\",+IF(+A5668=D5668,+VLOOKUP(D5668,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5668,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5668=\"\",\"\",+VLOOKUP(+EOMONTH(+F5668,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5668=\"\",\"\",VLOOKUP(D5668,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5668=\"\",\"\",IF(A5668=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5668,-2)+15,Cenários!$A:$D,2,FALSE)>A5668,+VLOOKUP(+EOMONTH(+A5668,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5668,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5668=\"\",\"\",VLOOKUP(F5668,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5668=\"\",\"\",IF(WORKDAY(+A5668,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5668,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5669=\"\",\"\",+IF(+A5669=D5669,+E5669,((+G5669/E5669)^+((NETWORKDAYS(+D5669,A5669,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5669,F5669,Feriados!$A$2:$A$1058)-1))*E5669)))","v":""},{"$f":"IF(A5669=\"\",\"\",+IF(+A5669=D5669,+VLOOKUP(D5669,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5669,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5669=\"\",\"\",+VLOOKUP(+EOMONTH(+F5669,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5669=\"\",\"\",VLOOKUP(D5669,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5669=\"\",\"\",IF(A5669=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5669,-2)+15,Cenários!$A:$D,2,FALSE)>A5669,+VLOOKUP(+EOMONTH(+A5669,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5669,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5669=\"\",\"\",VLOOKUP(F5669,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5669=\"\",\"\",IF(WORKDAY(+A5669,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5669,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5670=\"\",\"\",+IF(+A5670=D5670,+E5670,((+G5670/E5670)^+((NETWORKDAYS(+D5670,A5670,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5670,F5670,Feriados!$A$2:$A$1058)-1))*E5670)))","v":""},{"$f":"IF(A5670=\"\",\"\",+IF(+A5670=D5670,+VLOOKUP(D5670,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5670,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5670=\"\",\"\",+VLOOKUP(+EOMONTH(+F5670,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5670=\"\",\"\",VLOOKUP(D5670,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5670=\"\",\"\",IF(A5670=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5670,-2)+15,Cenários!$A:$D,2,FALSE)>A5670,+VLOOKUP(+EOMONTH(+A5670,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5670,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5670=\"\",\"\",VLOOKUP(F5670,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5670=\"\",\"\",IF(WORKDAY(+A5670,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5670,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5671=\"\",\"\",+IF(+A5671=D5671,+E5671,((+G5671/E5671)^+((NETWORKDAYS(+D5671,A5671,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5671,F5671,Feriados!$A$2:$A$1058)-1))*E5671)))","v":""},{"$f":"IF(A5671=\"\",\"\",+IF(+A5671=D5671,+VLOOKUP(D5671,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5671,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5671=\"\",\"\",+VLOOKUP(+EOMONTH(+F5671,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5671=\"\",\"\",VLOOKUP(D5671,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5671=\"\",\"\",IF(A5671=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5671,-2)+15,Cenários!$A:$D,2,FALSE)>A5671,+VLOOKUP(+EOMONTH(+A5671,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5671,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5671=\"\",\"\",VLOOKUP(F5671,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5671=\"\",\"\",IF(WORKDAY(+A5671,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5671,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5672=\"\",\"\",+IF(+A5672=D5672,+E5672,((+G5672/E5672)^+((NETWORKDAYS(+D5672,A5672,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5672,F5672,Feriados!$A$2:$A$1058)-1))*E5672)))","v":""},{"$f":"IF(A5672=\"\",\"\",+IF(+A5672=D5672,+VLOOKUP(D5672,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5672,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5672=\"\",\"\",+VLOOKUP(+EOMONTH(+F5672,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5672=\"\",\"\",VLOOKUP(D5672,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5672=\"\",\"\",IF(A5672=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5672,-2)+15,Cenários!$A:$D,2,FALSE)>A5672,+VLOOKUP(+EOMONTH(+A5672,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5672,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5672=\"\",\"\",VLOOKUP(F5672,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5672=\"\",\"\",IF(WORKDAY(+A5672,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5672,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5673=\"\",\"\",+IF(+A5673=D5673,+E5673,((+G5673/E5673)^+((NETWORKDAYS(+D5673,A5673,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5673,F5673,Feriados!$A$2:$A$1058)-1))*E5673)))","v":""},{"$f":"IF(A5673=\"\",\"\",+IF(+A5673=D5673,+VLOOKUP(D5673,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5673,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5673=\"\",\"\",+VLOOKUP(+EOMONTH(+F5673,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5673=\"\",\"\",VLOOKUP(D5673,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5673=\"\",\"\",IF(A5673=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5673,-2)+15,Cenários!$A:$D,2,FALSE)>A5673,+VLOOKUP(+EOMONTH(+A5673,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5673,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5673=\"\",\"\",VLOOKUP(F5673,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5673=\"\",\"\",IF(WORKDAY(+A5673,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5673,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5674=\"\",\"\",+IF(+A5674=D5674,+E5674,((+G5674/E5674)^+((NETWORKDAYS(+D5674,A5674,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5674,F5674,Feriados!$A$2:$A$1058)-1))*E5674)))","v":""},{"$f":"IF(A5674=\"\",\"\",+IF(+A5674=D5674,+VLOOKUP(D5674,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5674,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5674=\"\",\"\",+VLOOKUP(+EOMONTH(+F5674,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5674=\"\",\"\",VLOOKUP(D5674,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5674=\"\",\"\",IF(A5674=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5674,-2)+15,Cenários!$A:$D,2,FALSE)>A5674,+VLOOKUP(+EOMONTH(+A5674,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5674,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5674=\"\",\"\",VLOOKUP(F5674,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5674=\"\",\"\",IF(WORKDAY(+A5674,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5674,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5675=\"\",\"\",+IF(+A5675=D5675,+E5675,((+G5675/E5675)^+((NETWORKDAYS(+D5675,A5675,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5675,F5675,Feriados!$A$2:$A$1058)-1))*E5675)))","v":""},{"$f":"IF(A5675=\"\",\"\",+IF(+A5675=D5675,+VLOOKUP(D5675,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5675,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5675=\"\",\"\",+VLOOKUP(+EOMONTH(+F5675,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5675=\"\",\"\",VLOOKUP(D5675,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5675=\"\",\"\",IF(A5675=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5675,-2)+15,Cenários!$A:$D,2,FALSE)>A5675,+VLOOKUP(+EOMONTH(+A5675,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5675,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5675=\"\",\"\",VLOOKUP(F5675,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5675=\"\",\"\",IF(WORKDAY(+A5675,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5675,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5676=\"\",\"\",+IF(+A5676=D5676,+E5676,((+G5676/E5676)^+((NETWORKDAYS(+D5676,A5676,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5676,F5676,Feriados!$A$2:$A$1058)-1))*E5676)))","v":""},{"$f":"IF(A5676=\"\",\"\",+IF(+A5676=D5676,+VLOOKUP(D5676,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5676,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5676=\"\",\"\",+VLOOKUP(+EOMONTH(+F5676,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5676=\"\",\"\",VLOOKUP(D5676,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5676=\"\",\"\",IF(A5676=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5676,-2)+15,Cenários!$A:$D,2,FALSE)>A5676,+VLOOKUP(+EOMONTH(+A5676,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5676,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5676=\"\",\"\",VLOOKUP(F5676,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5676=\"\",\"\",IF(WORKDAY(+A5676,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5676,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5677=\"\",\"\",+IF(+A5677=D5677,+E5677,((+G5677/E5677)^+((NETWORKDAYS(+D5677,A5677,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5677,F5677,Feriados!$A$2:$A$1058)-1))*E5677)))","v":""},{"$f":"IF(A5677=\"\",\"\",+IF(+A5677=D5677,+VLOOKUP(D5677,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5677,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5677=\"\",\"\",+VLOOKUP(+EOMONTH(+F5677,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5677=\"\",\"\",VLOOKUP(D5677,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5677=\"\",\"\",IF(A5677=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5677,-2)+15,Cenários!$A:$D,2,FALSE)>A5677,+VLOOKUP(+EOMONTH(+A5677,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5677,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5677=\"\",\"\",VLOOKUP(F5677,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5677=\"\",\"\",IF(WORKDAY(+A5677,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5677,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5678=\"\",\"\",+IF(+A5678=D5678,+E5678,((+G5678/E5678)^+((NETWORKDAYS(+D5678,A5678,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5678,F5678,Feriados!$A$2:$A$1058)-1))*E5678)))","v":""},{"$f":"IF(A5678=\"\",\"\",+IF(+A5678=D5678,+VLOOKUP(D5678,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5678,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5678=\"\",\"\",+VLOOKUP(+EOMONTH(+F5678,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5678=\"\",\"\",VLOOKUP(D5678,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5678=\"\",\"\",IF(A5678=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5678,-2)+15,Cenários!$A:$D,2,FALSE)>A5678,+VLOOKUP(+EOMONTH(+A5678,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5678,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5678=\"\",\"\",VLOOKUP(F5678,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5678=\"\",\"\",IF(WORKDAY(+A5678,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5678,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5679=\"\",\"\",+IF(+A5679=D5679,+E5679,((+G5679/E5679)^+((NETWORKDAYS(+D5679,A5679,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5679,F5679,Feriados!$A$2:$A$1058)-1))*E5679)))","v":""},{"$f":"IF(A5679=\"\",\"\",+IF(+A5679=D5679,+VLOOKUP(D5679,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5679,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5679=\"\",\"\",+VLOOKUP(+EOMONTH(+F5679,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5679=\"\",\"\",VLOOKUP(D5679,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5679=\"\",\"\",IF(A5679=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5679,-2)+15,Cenários!$A:$D,2,FALSE)>A5679,+VLOOKUP(+EOMONTH(+A5679,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5679,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5679=\"\",\"\",VLOOKUP(F5679,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5679=\"\",\"\",IF(WORKDAY(+A5679,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5679,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5680=\"\",\"\",+IF(+A5680=D5680,+E5680,((+G5680/E5680)^+((NETWORKDAYS(+D5680,A5680,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5680,F5680,Feriados!$A$2:$A$1058)-1))*E5680)))","v":""},{"$f":"IF(A5680=\"\",\"\",+IF(+A5680=D5680,+VLOOKUP(D5680,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5680,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5680=\"\",\"\",+VLOOKUP(+EOMONTH(+F5680,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5680=\"\",\"\",VLOOKUP(D5680,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5680=\"\",\"\",IF(A5680=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5680,-2)+15,Cenários!$A:$D,2,FALSE)>A5680,+VLOOKUP(+EOMONTH(+A5680,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5680,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5680=\"\",\"\",VLOOKUP(F5680,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5680=\"\",\"\",IF(WORKDAY(+A5680,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5680,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5681=\"\",\"\",+IF(+A5681=D5681,+E5681,((+G5681/E5681)^+((NETWORKDAYS(+D5681,A5681,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5681,F5681,Feriados!$A$2:$A$1058)-1))*E5681)))","v":""},{"$f":"IF(A5681=\"\",\"\",+IF(+A5681=D5681,+VLOOKUP(D5681,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5681,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5681=\"\",\"\",+VLOOKUP(+EOMONTH(+F5681,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5681=\"\",\"\",VLOOKUP(D5681,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5681=\"\",\"\",IF(A5681=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5681,-2)+15,Cenários!$A:$D,2,FALSE)>A5681,+VLOOKUP(+EOMONTH(+A5681,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5681,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5681=\"\",\"\",VLOOKUP(F5681,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5681=\"\",\"\",IF(WORKDAY(+A5681,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5681,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5682=\"\",\"\",+IF(+A5682=D5682,+E5682,((+G5682/E5682)^+((NETWORKDAYS(+D5682,A5682,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5682,F5682,Feriados!$A$2:$A$1058)-1))*E5682)))","v":""},{"$f":"IF(A5682=\"\",\"\",+IF(+A5682=D5682,+VLOOKUP(D5682,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5682,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5682=\"\",\"\",+VLOOKUP(+EOMONTH(+F5682,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5682=\"\",\"\",VLOOKUP(D5682,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5682=\"\",\"\",IF(A5682=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5682,-2)+15,Cenários!$A:$D,2,FALSE)>A5682,+VLOOKUP(+EOMONTH(+A5682,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5682,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5682=\"\",\"\",VLOOKUP(F5682,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5682=\"\",\"\",IF(WORKDAY(+A5682,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5682,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5683=\"\",\"\",+IF(+A5683=D5683,+E5683,((+G5683/E5683)^+((NETWORKDAYS(+D5683,A5683,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5683,F5683,Feriados!$A$2:$A$1058)-1))*E5683)))","v":""},{"$f":"IF(A5683=\"\",\"\",+IF(+A5683=D5683,+VLOOKUP(D5683,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5683,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5683=\"\",\"\",+VLOOKUP(+EOMONTH(+F5683,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5683=\"\",\"\",VLOOKUP(D5683,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5683=\"\",\"\",IF(A5683=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5683,-2)+15,Cenários!$A:$D,2,FALSE)>A5683,+VLOOKUP(+EOMONTH(+A5683,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5683,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5683=\"\",\"\",VLOOKUP(F5683,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5683=\"\",\"\",IF(WORKDAY(+A5683,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5683,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5684=\"\",\"\",+IF(+A5684=D5684,+E5684,((+G5684/E5684)^+((NETWORKDAYS(+D5684,A5684,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5684,F5684,Feriados!$A$2:$A$1058)-1))*E5684)))","v":""},{"$f":"IF(A5684=\"\",\"\",+IF(+A5684=D5684,+VLOOKUP(D5684,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5684,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5684=\"\",\"\",+VLOOKUP(+EOMONTH(+F5684,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5684=\"\",\"\",VLOOKUP(D5684,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5684=\"\",\"\",IF(A5684=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5684,-2)+15,Cenários!$A:$D,2,FALSE)>A5684,+VLOOKUP(+EOMONTH(+A5684,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5684,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5684=\"\",\"\",VLOOKUP(F5684,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5684=\"\",\"\",IF(WORKDAY(+A5684,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5684,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5685=\"\",\"\",+IF(+A5685=D5685,+E5685,((+G5685/E5685)^+((NETWORKDAYS(+D5685,A5685,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5685,F5685,Feriados!$A$2:$A$1058)-1))*E5685)))","v":""},{"$f":"IF(A5685=\"\",\"\",+IF(+A5685=D5685,+VLOOKUP(D5685,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5685,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5685=\"\",\"\",+VLOOKUP(+EOMONTH(+F5685,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5685=\"\",\"\",VLOOKUP(D5685,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5685=\"\",\"\",IF(A5685=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5685,-2)+15,Cenários!$A:$D,2,FALSE)>A5685,+VLOOKUP(+EOMONTH(+A5685,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5685,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5685=\"\",\"\",VLOOKUP(F5685,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5685=\"\",\"\",IF(WORKDAY(+A5685,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5685,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5686=\"\",\"\",+IF(+A5686=D5686,+E5686,((+G5686/E5686)^+((NETWORKDAYS(+D5686,A5686,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5686,F5686,Feriados!$A$2:$A$1058)-1))*E5686)))","v":""},{"$f":"IF(A5686=\"\",\"\",+IF(+A5686=D5686,+VLOOKUP(D5686,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5686,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5686=\"\",\"\",+VLOOKUP(+EOMONTH(+F5686,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5686=\"\",\"\",VLOOKUP(D5686,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5686=\"\",\"\",IF(A5686=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5686,-2)+15,Cenários!$A:$D,2,FALSE)>A5686,+VLOOKUP(+EOMONTH(+A5686,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5686,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5686=\"\",\"\",VLOOKUP(F5686,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5686=\"\",\"\",IF(WORKDAY(+A5686,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5686,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5687=\"\",\"\",+IF(+A5687=D5687,+E5687,((+G5687/E5687)^+((NETWORKDAYS(+D5687,A5687,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5687,F5687,Feriados!$A$2:$A$1058)-1))*E5687)))","v":""},{"$f":"IF(A5687=\"\",\"\",+IF(+A5687=D5687,+VLOOKUP(D5687,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5687,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5687=\"\",\"\",+VLOOKUP(+EOMONTH(+F5687,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5687=\"\",\"\",VLOOKUP(D5687,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5687=\"\",\"\",IF(A5687=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5687,-2)+15,Cenários!$A:$D,2,FALSE)>A5687,+VLOOKUP(+EOMONTH(+A5687,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5687,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5687=\"\",\"\",VLOOKUP(F5687,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5687=\"\",\"\",IF(WORKDAY(+A5687,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5687,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5688=\"\",\"\",+IF(+A5688=D5688,+E5688,((+G5688/E5688)^+((NETWORKDAYS(+D5688,A5688,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5688,F5688,Feriados!$A$2:$A$1058)-1))*E5688)))","v":""},{"$f":"IF(A5688=\"\",\"\",+IF(+A5688=D5688,+VLOOKUP(D5688,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5688,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5688=\"\",\"\",+VLOOKUP(+EOMONTH(+F5688,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5688=\"\",\"\",VLOOKUP(D5688,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5688=\"\",\"\",IF(A5688=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5688,-2)+15,Cenários!$A:$D,2,FALSE)>A5688,+VLOOKUP(+EOMONTH(+A5688,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5688,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5688=\"\",\"\",VLOOKUP(F5688,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5688=\"\",\"\",IF(WORKDAY(+A5688,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5688,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5689=\"\",\"\",+IF(+A5689=D5689,+E5689,((+G5689/E5689)^+((NETWORKDAYS(+D5689,A5689,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5689,F5689,Feriados!$A$2:$A$1058)-1))*E5689)))","v":""},{"$f":"IF(A5689=\"\",\"\",+IF(+A5689=D5689,+VLOOKUP(D5689,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5689,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5689=\"\",\"\",+VLOOKUP(+EOMONTH(+F5689,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5689=\"\",\"\",VLOOKUP(D5689,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5689=\"\",\"\",IF(A5689=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5689,-2)+15,Cenários!$A:$D,2,FALSE)>A5689,+VLOOKUP(+EOMONTH(+A5689,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5689,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5689=\"\",\"\",VLOOKUP(F5689,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5689=\"\",\"\",IF(WORKDAY(+A5689,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5689,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5690=\"\",\"\",+IF(+A5690=D5690,+E5690,((+G5690/E5690)^+((NETWORKDAYS(+D5690,A5690,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5690,F5690,Feriados!$A$2:$A$1058)-1))*E5690)))","v":""},{"$f":"IF(A5690=\"\",\"\",+IF(+A5690=D5690,+VLOOKUP(D5690,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5690,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5690=\"\",\"\",+VLOOKUP(+EOMONTH(+F5690,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5690=\"\",\"\",VLOOKUP(D5690,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5690=\"\",\"\",IF(A5690=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5690,-2)+15,Cenários!$A:$D,2,FALSE)>A5690,+VLOOKUP(+EOMONTH(+A5690,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5690,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5690=\"\",\"\",VLOOKUP(F5690,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5690=\"\",\"\",IF(WORKDAY(+A5690,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5690,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5691=\"\",\"\",+IF(+A5691=D5691,+E5691,((+G5691/E5691)^+((NETWORKDAYS(+D5691,A5691,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5691,F5691,Feriados!$A$2:$A$1058)-1))*E5691)))","v":""},{"$f":"IF(A5691=\"\",\"\",+IF(+A5691=D5691,+VLOOKUP(D5691,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5691,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5691=\"\",\"\",+VLOOKUP(+EOMONTH(+F5691,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5691=\"\",\"\",VLOOKUP(D5691,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5691=\"\",\"\",IF(A5691=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5691,-2)+15,Cenários!$A:$D,2,FALSE)>A5691,+VLOOKUP(+EOMONTH(+A5691,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5691,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5691=\"\",\"\",VLOOKUP(F5691,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5691=\"\",\"\",IF(WORKDAY(+A5691,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5691,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5692=\"\",\"\",+IF(+A5692=D5692,+E5692,((+G5692/E5692)^+((NETWORKDAYS(+D5692,A5692,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5692,F5692,Feriados!$A$2:$A$1058)-1))*E5692)))","v":""},{"$f":"IF(A5692=\"\",\"\",+IF(+A5692=D5692,+VLOOKUP(D5692,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5692,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5692=\"\",\"\",+VLOOKUP(+EOMONTH(+F5692,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5692=\"\",\"\",VLOOKUP(D5692,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5692=\"\",\"\",IF(A5692=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5692,-2)+15,Cenários!$A:$D,2,FALSE)>A5692,+VLOOKUP(+EOMONTH(+A5692,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5692,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5692=\"\",\"\",VLOOKUP(F5692,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5692=\"\",\"\",IF(WORKDAY(+A5692,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5692,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5693=\"\",\"\",+IF(+A5693=D5693,+E5693,((+G5693/E5693)^+((NETWORKDAYS(+D5693,A5693,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5693,F5693,Feriados!$A$2:$A$1058)-1))*E5693)))","v":""},{"$f":"IF(A5693=\"\",\"\",+IF(+A5693=D5693,+VLOOKUP(D5693,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5693,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5693=\"\",\"\",+VLOOKUP(+EOMONTH(+F5693,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5693=\"\",\"\",VLOOKUP(D5693,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5693=\"\",\"\",IF(A5693=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5693,-2)+15,Cenários!$A:$D,2,FALSE)>A5693,+VLOOKUP(+EOMONTH(+A5693,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5693,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5693=\"\",\"\",VLOOKUP(F5693,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5693=\"\",\"\",IF(WORKDAY(+A5693,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5693,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5694=\"\",\"\",+IF(+A5694=D5694,+E5694,((+G5694/E5694)^+((NETWORKDAYS(+D5694,A5694,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5694,F5694,Feriados!$A$2:$A$1058)-1))*E5694)))","v":""},{"$f":"IF(A5694=\"\",\"\",+IF(+A5694=D5694,+VLOOKUP(D5694,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5694,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5694=\"\",\"\",+VLOOKUP(+EOMONTH(+F5694,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5694=\"\",\"\",VLOOKUP(D5694,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5694=\"\",\"\",IF(A5694=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5694,-2)+15,Cenários!$A:$D,2,FALSE)>A5694,+VLOOKUP(+EOMONTH(+A5694,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5694,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5694=\"\",\"\",VLOOKUP(F5694,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5694=\"\",\"\",IF(WORKDAY(+A5694,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5694,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5695=\"\",\"\",+IF(+A5695=D5695,+E5695,((+G5695/E5695)^+((NETWORKDAYS(+D5695,A5695,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5695,F5695,Feriados!$A$2:$A$1058)-1))*E5695)))","v":""},{"$f":"IF(A5695=\"\",\"\",+IF(+A5695=D5695,+VLOOKUP(D5695,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5695,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5695=\"\",\"\",+VLOOKUP(+EOMONTH(+F5695,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5695=\"\",\"\",VLOOKUP(D5695,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5695=\"\",\"\",IF(A5695=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5695,-2)+15,Cenários!$A:$D,2,FALSE)>A5695,+VLOOKUP(+EOMONTH(+A5695,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5695,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5695=\"\",\"\",VLOOKUP(F5695,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5695=\"\",\"\",IF(WORKDAY(+A5695,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5695,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5696=\"\",\"\",+IF(+A5696=D5696,+E5696,((+G5696/E5696)^+((NETWORKDAYS(+D5696,A5696,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5696,F5696,Feriados!$A$2:$A$1058)-1))*E5696)))","v":""},{"$f":"IF(A5696=\"\",\"\",+IF(+A5696=D5696,+VLOOKUP(D5696,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5696,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5696=\"\",\"\",+VLOOKUP(+EOMONTH(+F5696,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5696=\"\",\"\",VLOOKUP(D5696,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5696=\"\",\"\",IF(A5696=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5696,-2)+15,Cenários!$A:$D,2,FALSE)>A5696,+VLOOKUP(+EOMONTH(+A5696,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5696,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5696=\"\",\"\",VLOOKUP(F5696,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5696=\"\",\"\",IF(WORKDAY(+A5696,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5696,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5697=\"\",\"\",+IF(+A5697=D5697,+E5697,((+G5697/E5697)^+((NETWORKDAYS(+D5697,A5697,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5697,F5697,Feriados!$A$2:$A$1058)-1))*E5697)))","v":""},{"$f":"IF(A5697=\"\",\"\",+IF(+A5697=D5697,+VLOOKUP(D5697,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5697,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5697=\"\",\"\",+VLOOKUP(+EOMONTH(+F5697,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5697=\"\",\"\",VLOOKUP(D5697,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5697=\"\",\"\",IF(A5697=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5697,-2)+15,Cenários!$A:$D,2,FALSE)>A5697,+VLOOKUP(+EOMONTH(+A5697,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5697,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5697=\"\",\"\",VLOOKUP(F5697,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5697=\"\",\"\",IF(WORKDAY(+A5697,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5697,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5698=\"\",\"\",+IF(+A5698=D5698,+E5698,((+G5698/E5698)^+((NETWORKDAYS(+D5698,A5698,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5698,F5698,Feriados!$A$2:$A$1058)-1))*E5698)))","v":""},{"$f":"IF(A5698=\"\",\"\",+IF(+A5698=D5698,+VLOOKUP(D5698,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5698,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5698=\"\",\"\",+VLOOKUP(+EOMONTH(+F5698,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5698=\"\",\"\",VLOOKUP(D5698,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5698=\"\",\"\",IF(A5698=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5698,-2)+15,Cenários!$A:$D,2,FALSE)>A5698,+VLOOKUP(+EOMONTH(+A5698,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5698,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5698=\"\",\"\",VLOOKUP(F5698,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5698=\"\",\"\",IF(WORKDAY(+A5698,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5698,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5699=\"\",\"\",+IF(+A5699=D5699,+E5699,((+G5699/E5699)^+((NETWORKDAYS(+D5699,A5699,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5699,F5699,Feriados!$A$2:$A$1058)-1))*E5699)))","v":""},{"$f":"IF(A5699=\"\",\"\",+IF(+A5699=D5699,+VLOOKUP(D5699,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5699,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5699=\"\",\"\",+VLOOKUP(+EOMONTH(+F5699,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5699=\"\",\"\",VLOOKUP(D5699,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5699=\"\",\"\",IF(A5699=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5699,-2)+15,Cenários!$A:$D,2,FALSE)>A5699,+VLOOKUP(+EOMONTH(+A5699,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5699,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5699=\"\",\"\",VLOOKUP(F5699,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5699=\"\",\"\",IF(WORKDAY(+A5699,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5699,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5700=\"\",\"\",+IF(+A5700=D5700,+E5700,((+G5700/E5700)^+((NETWORKDAYS(+D5700,A5700,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5700,F5700,Feriados!$A$2:$A$1058)-1))*E5700)))","v":""},{"$f":"IF(A5700=\"\",\"\",+IF(+A5700=D5700,+VLOOKUP(D5700,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5700,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5700=\"\",\"\",+VLOOKUP(+EOMONTH(+F5700,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5700=\"\",\"\",VLOOKUP(D5700,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5700=\"\",\"\",IF(A5700=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5700,-2)+15,Cenários!$A:$D,2,FALSE)>A5700,+VLOOKUP(+EOMONTH(+A5700,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5700,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5700=\"\",\"\",VLOOKUP(F5700,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5700=\"\",\"\",IF(WORKDAY(+A5700,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5700,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5701=\"\",\"\",+IF(+A5701=D5701,+E5701,((+G5701/E5701)^+((NETWORKDAYS(+D5701,A5701,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5701,F5701,Feriados!$A$2:$A$1058)-1))*E5701)))","v":""},{"$f":"IF(A5701=\"\",\"\",+IF(+A5701=D5701,+VLOOKUP(D5701,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5701,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5701=\"\",\"\",+VLOOKUP(+EOMONTH(+F5701,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5701=\"\",\"\",VLOOKUP(D5701,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5701=\"\",\"\",IF(A5701=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5701,-2)+15,Cenários!$A:$D,2,FALSE)>A5701,+VLOOKUP(+EOMONTH(+A5701,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5701,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5701=\"\",\"\",VLOOKUP(F5701,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5701=\"\",\"\",IF(WORKDAY(+A5701,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5701,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5702=\"\",\"\",+IF(+A5702=D5702,+E5702,((+G5702/E5702)^+((NETWORKDAYS(+D5702,A5702,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5702,F5702,Feriados!$A$2:$A$1058)-1))*E5702)))","v":""},{"$f":"IF(A5702=\"\",\"\",+IF(+A5702=D5702,+VLOOKUP(D5702,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5702,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5702=\"\",\"\",+VLOOKUP(+EOMONTH(+F5702,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5702=\"\",\"\",VLOOKUP(D5702,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5702=\"\",\"\",IF(A5702=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5702,-2)+15,Cenários!$A:$D,2,FALSE)>A5702,+VLOOKUP(+EOMONTH(+A5702,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5702,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5702=\"\",\"\",VLOOKUP(F5702,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5702=\"\",\"\",IF(WORKDAY(+A5702,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5702,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5703=\"\",\"\",+IF(+A5703=D5703,+E5703,((+G5703/E5703)^+((NETWORKDAYS(+D5703,A5703,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5703,F5703,Feriados!$A$2:$A$1058)-1))*E5703)))","v":""},{"$f":"IF(A5703=\"\",\"\",+IF(+A5703=D5703,+VLOOKUP(D5703,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5703,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5703=\"\",\"\",+VLOOKUP(+EOMONTH(+F5703,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5703=\"\",\"\",VLOOKUP(D5703,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5703=\"\",\"\",IF(A5703=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5703,-2)+15,Cenários!$A:$D,2,FALSE)>A5703,+VLOOKUP(+EOMONTH(+A5703,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5703,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5703=\"\",\"\",VLOOKUP(F5703,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5703=\"\",\"\",IF(WORKDAY(+A5703,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5703,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5704=\"\",\"\",+IF(+A5704=D5704,+E5704,((+G5704/E5704)^+((NETWORKDAYS(+D5704,A5704,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5704,F5704,Feriados!$A$2:$A$1058)-1))*E5704)))","v":""},{"$f":"IF(A5704=\"\",\"\",+IF(+A5704=D5704,+VLOOKUP(D5704,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5704,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5704=\"\",\"\",+VLOOKUP(+EOMONTH(+F5704,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5704=\"\",\"\",VLOOKUP(D5704,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5704=\"\",\"\",IF(A5704=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5704,-2)+15,Cenários!$A:$D,2,FALSE)>A5704,+VLOOKUP(+EOMONTH(+A5704,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5704,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5704=\"\",\"\",VLOOKUP(F5704,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5704=\"\",\"\",IF(WORKDAY(+A5704,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5704,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5705=\"\",\"\",+IF(+A5705=D5705,+E5705,((+G5705/E5705)^+((NETWORKDAYS(+D5705,A5705,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5705,F5705,Feriados!$A$2:$A$1058)-1))*E5705)))","v":""},{"$f":"IF(A5705=\"\",\"\",+IF(+A5705=D5705,+VLOOKUP(D5705,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5705,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5705=\"\",\"\",+VLOOKUP(+EOMONTH(+F5705,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5705=\"\",\"\",VLOOKUP(D5705,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5705=\"\",\"\",IF(A5705=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5705,-2)+15,Cenários!$A:$D,2,FALSE)>A5705,+VLOOKUP(+EOMONTH(+A5705,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5705,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5705=\"\",\"\",VLOOKUP(F5705,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5705=\"\",\"\",IF(WORKDAY(+A5705,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5705,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5706=\"\",\"\",+IF(+A5706=D5706,+E5706,((+G5706/E5706)^+((NETWORKDAYS(+D5706,A5706,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5706,F5706,Feriados!$A$2:$A$1058)-1))*E5706)))","v":""},{"$f":"IF(A5706=\"\",\"\",+IF(+A5706=D5706,+VLOOKUP(D5706,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5706,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5706=\"\",\"\",+VLOOKUP(+EOMONTH(+F5706,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5706=\"\",\"\",VLOOKUP(D5706,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5706=\"\",\"\",IF(A5706=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5706,-2)+15,Cenários!$A:$D,2,FALSE)>A5706,+VLOOKUP(+EOMONTH(+A5706,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5706,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5706=\"\",\"\",VLOOKUP(F5706,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5706=\"\",\"\",IF(WORKDAY(+A5706,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5706,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5707=\"\",\"\",+IF(+A5707=D5707,+E5707,((+G5707/E5707)^+((NETWORKDAYS(+D5707,A5707,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5707,F5707,Feriados!$A$2:$A$1058)-1))*E5707)))","v":""},{"$f":"IF(A5707=\"\",\"\",+IF(+A5707=D5707,+VLOOKUP(D5707,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5707,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5707=\"\",\"\",+VLOOKUP(+EOMONTH(+F5707,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5707=\"\",\"\",VLOOKUP(D5707,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5707=\"\",\"\",IF(A5707=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5707,-2)+15,Cenários!$A:$D,2,FALSE)>A5707,+VLOOKUP(+EOMONTH(+A5707,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5707,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5707=\"\",\"\",VLOOKUP(F5707,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5707=\"\",\"\",IF(WORKDAY(+A5707,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5707,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5708=\"\",\"\",+IF(+A5708=D5708,+E5708,((+G5708/E5708)^+((NETWORKDAYS(+D5708,A5708,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5708,F5708,Feriados!$A$2:$A$1058)-1))*E5708)))","v":""},{"$f":"IF(A5708=\"\",\"\",+IF(+A5708=D5708,+VLOOKUP(D5708,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5708,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5708=\"\",\"\",+VLOOKUP(+EOMONTH(+F5708,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5708=\"\",\"\",VLOOKUP(D5708,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5708=\"\",\"\",IF(A5708=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5708,-2)+15,Cenários!$A:$D,2,FALSE)>A5708,+VLOOKUP(+EOMONTH(+A5708,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5708,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5708=\"\",\"\",VLOOKUP(F5708,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5708=\"\",\"\",IF(WORKDAY(+A5708,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5708,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5709=\"\",\"\",+IF(+A5709=D5709,+E5709,((+G5709/E5709)^+((NETWORKDAYS(+D5709,A5709,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5709,F5709,Feriados!$A$2:$A$1058)-1))*E5709)))","v":""},{"$f":"IF(A5709=\"\",\"\",+IF(+A5709=D5709,+VLOOKUP(D5709,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5709,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5709=\"\",\"\",+VLOOKUP(+EOMONTH(+F5709,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5709=\"\",\"\",VLOOKUP(D5709,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5709=\"\",\"\",IF(A5709=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5709,-2)+15,Cenários!$A:$D,2,FALSE)>A5709,+VLOOKUP(+EOMONTH(+A5709,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5709,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5709=\"\",\"\",VLOOKUP(F5709,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5709=\"\",\"\",IF(WORKDAY(+A5709,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5709,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5710=\"\",\"\",+IF(+A5710=D5710,+E5710,((+G5710/E5710)^+((NETWORKDAYS(+D5710,A5710,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5710,F5710,Feriados!$A$2:$A$1058)-1))*E5710)))","v":""},{"$f":"IF(A5710=\"\",\"\",+IF(+A5710=D5710,+VLOOKUP(D5710,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5710,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5710=\"\",\"\",+VLOOKUP(+EOMONTH(+F5710,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5710=\"\",\"\",VLOOKUP(D5710,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5710=\"\",\"\",IF(A5710=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5710,-2)+15,Cenários!$A:$D,2,FALSE)>A5710,+VLOOKUP(+EOMONTH(+A5710,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5710,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5710=\"\",\"\",VLOOKUP(F5710,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5710=\"\",\"\",IF(WORKDAY(+A5710,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5710,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5711=\"\",\"\",+IF(+A5711=D5711,+E5711,((+G5711/E5711)^+((NETWORKDAYS(+D5711,A5711,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5711,F5711,Feriados!$A$2:$A$1058)-1))*E5711)))","v":""},{"$f":"IF(A5711=\"\",\"\",+IF(+A5711=D5711,+VLOOKUP(D5711,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5711,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5711=\"\",\"\",+VLOOKUP(+EOMONTH(+F5711,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5711=\"\",\"\",VLOOKUP(D5711,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5711=\"\",\"\",IF(A5711=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5711,-2)+15,Cenários!$A:$D,2,FALSE)>A5711,+VLOOKUP(+EOMONTH(+A5711,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5711,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5711=\"\",\"\",VLOOKUP(F5711,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5711=\"\",\"\",IF(WORKDAY(+A5711,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5711,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5712=\"\",\"\",+IF(+A5712=D5712,+E5712,((+G5712/E5712)^+((NETWORKDAYS(+D5712,A5712,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5712,F5712,Feriados!$A$2:$A$1058)-1))*E5712)))","v":""},{"$f":"IF(A5712=\"\",\"\",+IF(+A5712=D5712,+VLOOKUP(D5712,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5712,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5712=\"\",\"\",+VLOOKUP(+EOMONTH(+F5712,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5712=\"\",\"\",VLOOKUP(D5712,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5712=\"\",\"\",IF(A5712=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5712,-2)+15,Cenários!$A:$D,2,FALSE)>A5712,+VLOOKUP(+EOMONTH(+A5712,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5712,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5712=\"\",\"\",VLOOKUP(F5712,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5712=\"\",\"\",IF(WORKDAY(+A5712,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5712,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5713=\"\",\"\",+IF(+A5713=D5713,+E5713,((+G5713/E5713)^+((NETWORKDAYS(+D5713,A5713,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5713,F5713,Feriados!$A$2:$A$1058)-1))*E5713)))","v":""},{"$f":"IF(A5713=\"\",\"\",+IF(+A5713=D5713,+VLOOKUP(D5713,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5713,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5713=\"\",\"\",+VLOOKUP(+EOMONTH(+F5713,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5713=\"\",\"\",VLOOKUP(D5713,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5713=\"\",\"\",IF(A5713=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5713,-2)+15,Cenários!$A:$D,2,FALSE)>A5713,+VLOOKUP(+EOMONTH(+A5713,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5713,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5713=\"\",\"\",VLOOKUP(F5713,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5713=\"\",\"\",IF(WORKDAY(+A5713,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5713,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5714=\"\",\"\",+IF(+A5714=D5714,+E5714,((+G5714/E5714)^+((NETWORKDAYS(+D5714,A5714,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5714,F5714,Feriados!$A$2:$A$1058)-1))*E5714)))","v":""},{"$f":"IF(A5714=\"\",\"\",+IF(+A5714=D5714,+VLOOKUP(D5714,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5714,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5714=\"\",\"\",+VLOOKUP(+EOMONTH(+F5714,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5714=\"\",\"\",VLOOKUP(D5714,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5714=\"\",\"\",IF(A5714=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5714,-2)+15,Cenários!$A:$D,2,FALSE)>A5714,+VLOOKUP(+EOMONTH(+A5714,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5714,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5714=\"\",\"\",VLOOKUP(F5714,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5714=\"\",\"\",IF(WORKDAY(+A5714,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5714,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5715=\"\",\"\",+IF(+A5715=D5715,+E5715,((+G5715/E5715)^+((NETWORKDAYS(+D5715,A5715,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5715,F5715,Feriados!$A$2:$A$1058)-1))*E5715)))","v":""},{"$f":"IF(A5715=\"\",\"\",+IF(+A5715=D5715,+VLOOKUP(D5715,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5715,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5715=\"\",\"\",+VLOOKUP(+EOMONTH(+F5715,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5715=\"\",\"\",VLOOKUP(D5715,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5715=\"\",\"\",IF(A5715=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5715,-2)+15,Cenários!$A:$D,2,FALSE)>A5715,+VLOOKUP(+EOMONTH(+A5715,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5715,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5715=\"\",\"\",VLOOKUP(F5715,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5715=\"\",\"\",IF(WORKDAY(+A5715,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5715,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5716=\"\",\"\",+IF(+A5716=D5716,+E5716,((+G5716/E5716)^+((NETWORKDAYS(+D5716,A5716,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5716,F5716,Feriados!$A$2:$A$1058)-1))*E5716)))","v":""},{"$f":"IF(A5716=\"\",\"\",+IF(+A5716=D5716,+VLOOKUP(D5716,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5716,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5716=\"\",\"\",+VLOOKUP(+EOMONTH(+F5716,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5716=\"\",\"\",VLOOKUP(D5716,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5716=\"\",\"\",IF(A5716=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5716,-2)+15,Cenários!$A:$D,2,FALSE)>A5716,+VLOOKUP(+EOMONTH(+A5716,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5716,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5716=\"\",\"\",VLOOKUP(F5716,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5716=\"\",\"\",IF(WORKDAY(+A5716,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5716,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5717=\"\",\"\",+IF(+A5717=D5717,+E5717,((+G5717/E5717)^+((NETWORKDAYS(+D5717,A5717,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5717,F5717,Feriados!$A$2:$A$1058)-1))*E5717)))","v":""},{"$f":"IF(A5717=\"\",\"\",+IF(+A5717=D5717,+VLOOKUP(D5717,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5717,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5717=\"\",\"\",+VLOOKUP(+EOMONTH(+F5717,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5717=\"\",\"\",VLOOKUP(D5717,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5717=\"\",\"\",IF(A5717=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5717,-2)+15,Cenários!$A:$D,2,FALSE)>A5717,+VLOOKUP(+EOMONTH(+A5717,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5717,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5717=\"\",\"\",VLOOKUP(F5717,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5717=\"\",\"\",IF(WORKDAY(+A5717,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5717,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5718=\"\",\"\",+IF(+A5718=D5718,+E5718,((+G5718/E5718)^+((NETWORKDAYS(+D5718,A5718,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5718,F5718,Feriados!$A$2:$A$1058)-1))*E5718)))","v":""},{"$f":"IF(A5718=\"\",\"\",+IF(+A5718=D5718,+VLOOKUP(D5718,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5718,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5718=\"\",\"\",+VLOOKUP(+EOMONTH(+F5718,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5718=\"\",\"\",VLOOKUP(D5718,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5718=\"\",\"\",IF(A5718=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5718,-2)+15,Cenários!$A:$D,2,FALSE)>A5718,+VLOOKUP(+EOMONTH(+A5718,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5718,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5718=\"\",\"\",VLOOKUP(F5718,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5718=\"\",\"\",IF(WORKDAY(+A5718,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5718,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5719=\"\",\"\",+IF(+A5719=D5719,+E5719,((+G5719/E5719)^+((NETWORKDAYS(+D5719,A5719,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5719,F5719,Feriados!$A$2:$A$1058)-1))*E5719)))","v":""},{"$f":"IF(A5719=\"\",\"\",+IF(+A5719=D5719,+VLOOKUP(D5719,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5719,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5719=\"\",\"\",+VLOOKUP(+EOMONTH(+F5719,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5719=\"\",\"\",VLOOKUP(D5719,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5719=\"\",\"\",IF(A5719=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5719,-2)+15,Cenários!$A:$D,2,FALSE)>A5719,+VLOOKUP(+EOMONTH(+A5719,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5719,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5719=\"\",\"\",VLOOKUP(F5719,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5719=\"\",\"\",IF(WORKDAY(+A5719,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5719,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5720=\"\",\"\",+IF(+A5720=D5720,+E5720,((+G5720/E5720)^+((NETWORKDAYS(+D5720,A5720,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5720,F5720,Feriados!$A$2:$A$1058)-1))*E5720)))","v":""},{"$f":"IF(A5720=\"\",\"\",+IF(+A5720=D5720,+VLOOKUP(D5720,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5720,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5720=\"\",\"\",+VLOOKUP(+EOMONTH(+F5720,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5720=\"\",\"\",VLOOKUP(D5720,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5720=\"\",\"\",IF(A5720=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5720,-2)+15,Cenários!$A:$D,2,FALSE)>A5720,+VLOOKUP(+EOMONTH(+A5720,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5720,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5720=\"\",\"\",VLOOKUP(F5720,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5720=\"\",\"\",IF(WORKDAY(+A5720,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5720,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5721=\"\",\"\",+IF(+A5721=D5721,+E5721,((+G5721/E5721)^+((NETWORKDAYS(+D5721,A5721,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5721,F5721,Feriados!$A$2:$A$1058)-1))*E5721)))","v":""},{"$f":"IF(A5721=\"\",\"\",+IF(+A5721=D5721,+VLOOKUP(D5721,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5721,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5721=\"\",\"\",+VLOOKUP(+EOMONTH(+F5721,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5721=\"\",\"\",VLOOKUP(D5721,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5721=\"\",\"\",IF(A5721=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5721,-2)+15,Cenários!$A:$D,2,FALSE)>A5721,+VLOOKUP(+EOMONTH(+A5721,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5721,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5721=\"\",\"\",VLOOKUP(F5721,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5721=\"\",\"\",IF(WORKDAY(+A5721,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5721,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5722=\"\",\"\",+IF(+A5722=D5722,+E5722,((+G5722/E5722)^+((NETWORKDAYS(+D5722,A5722,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5722,F5722,Feriados!$A$2:$A$1058)-1))*E5722)))","v":""},{"$f":"IF(A5722=\"\",\"\",+IF(+A5722=D5722,+VLOOKUP(D5722,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5722,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5722=\"\",\"\",+VLOOKUP(+EOMONTH(+F5722,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5722=\"\",\"\",VLOOKUP(D5722,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5722=\"\",\"\",IF(A5722=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5722,-2)+15,Cenários!$A:$D,2,FALSE)>A5722,+VLOOKUP(+EOMONTH(+A5722,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5722,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5722=\"\",\"\",VLOOKUP(F5722,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5722=\"\",\"\",IF(WORKDAY(+A5722,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5722,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5723=\"\",\"\",+IF(+A5723=D5723,+E5723,((+G5723/E5723)^+((NETWORKDAYS(+D5723,A5723,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5723,F5723,Feriados!$A$2:$A$1058)-1))*E5723)))","v":""},{"$f":"IF(A5723=\"\",\"\",+IF(+A5723=D5723,+VLOOKUP(D5723,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5723,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5723=\"\",\"\",+VLOOKUP(+EOMONTH(+F5723,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5723=\"\",\"\",VLOOKUP(D5723,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5723=\"\",\"\",IF(A5723=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5723,-2)+15,Cenários!$A:$D,2,FALSE)>A5723,+VLOOKUP(+EOMONTH(+A5723,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5723,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5723=\"\",\"\",VLOOKUP(F5723,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5723=\"\",\"\",IF(WORKDAY(+A5723,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5723,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5724=\"\",\"\",+IF(+A5724=D5724,+E5724,((+G5724/E5724)^+((NETWORKDAYS(+D5724,A5724,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5724,F5724,Feriados!$A$2:$A$1058)-1))*E5724)))","v":""},{"$f":"IF(A5724=\"\",\"\",+IF(+A5724=D5724,+VLOOKUP(D5724,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5724,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5724=\"\",\"\",+VLOOKUP(+EOMONTH(+F5724,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5724=\"\",\"\",VLOOKUP(D5724,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5724=\"\",\"\",IF(A5724=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5724,-2)+15,Cenários!$A:$D,2,FALSE)>A5724,+VLOOKUP(+EOMONTH(+A5724,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5724,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5724=\"\",\"\",VLOOKUP(F5724,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5724=\"\",\"\",IF(WORKDAY(+A5724,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5724,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5725=\"\",\"\",+IF(+A5725=D5725,+E5725,((+G5725/E5725)^+((NETWORKDAYS(+D5725,A5725,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5725,F5725,Feriados!$A$2:$A$1058)-1))*E5725)))","v":""},{"$f":"IF(A5725=\"\",\"\",+IF(+A5725=D5725,+VLOOKUP(D5725,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5725,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5725=\"\",\"\",+VLOOKUP(+EOMONTH(+F5725,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5725=\"\",\"\",VLOOKUP(D5725,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5725=\"\",\"\",IF(A5725=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5725,-2)+15,Cenários!$A:$D,2,FALSE)>A5725,+VLOOKUP(+EOMONTH(+A5725,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5725,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5725=\"\",\"\",VLOOKUP(F5725,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5725=\"\",\"\",IF(WORKDAY(+A5725,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5725,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5726=\"\",\"\",+IF(+A5726=D5726,+E5726,((+G5726/E5726)^+((NETWORKDAYS(+D5726,A5726,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5726,F5726,Feriados!$A$2:$A$1058)-1))*E5726)))","v":""},{"$f":"IF(A5726=\"\",\"\",+IF(+A5726=D5726,+VLOOKUP(D5726,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5726,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5726=\"\",\"\",+VLOOKUP(+EOMONTH(+F5726,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5726=\"\",\"\",VLOOKUP(D5726,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5726=\"\",\"\",IF(A5726=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5726,-2)+15,Cenários!$A:$D,2,FALSE)>A5726,+VLOOKUP(+EOMONTH(+A5726,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5726,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5726=\"\",\"\",VLOOKUP(F5726,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5726=\"\",\"\",IF(WORKDAY(+A5726,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5726,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5727=\"\",\"\",+IF(+A5727=D5727,+E5727,((+G5727/E5727)^+((NETWORKDAYS(+D5727,A5727,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5727,F5727,Feriados!$A$2:$A$1058)-1))*E5727)))","v":""},{"$f":"IF(A5727=\"\",\"\",+IF(+A5727=D5727,+VLOOKUP(D5727,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5727,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5727=\"\",\"\",+VLOOKUP(+EOMONTH(+F5727,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5727=\"\",\"\",VLOOKUP(D5727,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5727=\"\",\"\",IF(A5727=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5727,-2)+15,Cenários!$A:$D,2,FALSE)>A5727,+VLOOKUP(+EOMONTH(+A5727,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5727,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5727=\"\",\"\",VLOOKUP(F5727,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5727=\"\",\"\",IF(WORKDAY(+A5727,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5727,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5728=\"\",\"\",+IF(+A5728=D5728,+E5728,((+G5728/E5728)^+((NETWORKDAYS(+D5728,A5728,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5728,F5728,Feriados!$A$2:$A$1058)-1))*E5728)))","v":""},{"$f":"IF(A5728=\"\",\"\",+IF(+A5728=D5728,+VLOOKUP(D5728,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5728,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5728=\"\",\"\",+VLOOKUP(+EOMONTH(+F5728,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5728=\"\",\"\",VLOOKUP(D5728,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5728=\"\",\"\",IF(A5728=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5728,-2)+15,Cenários!$A:$D,2,FALSE)>A5728,+VLOOKUP(+EOMONTH(+A5728,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5728,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5728=\"\",\"\",VLOOKUP(F5728,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5728=\"\",\"\",IF(WORKDAY(+A5728,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5728,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5729=\"\",\"\",+IF(+A5729=D5729,+E5729,((+G5729/E5729)^+((NETWORKDAYS(+D5729,A5729,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5729,F5729,Feriados!$A$2:$A$1058)-1))*E5729)))","v":""},{"$f":"IF(A5729=\"\",\"\",+IF(+A5729=D5729,+VLOOKUP(D5729,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5729,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5729=\"\",\"\",+VLOOKUP(+EOMONTH(+F5729,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5729=\"\",\"\",VLOOKUP(D5729,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5729=\"\",\"\",IF(A5729=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5729,-2)+15,Cenários!$A:$D,2,FALSE)>A5729,+VLOOKUP(+EOMONTH(+A5729,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5729,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5729=\"\",\"\",VLOOKUP(F5729,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5729=\"\",\"\",IF(WORKDAY(+A5729,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5729,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5730=\"\",\"\",+IF(+A5730=D5730,+E5730,((+G5730/E5730)^+((NETWORKDAYS(+D5730,A5730,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5730,F5730,Feriados!$A$2:$A$1058)-1))*E5730)))","v":""},{"$f":"IF(A5730=\"\",\"\",+IF(+A5730=D5730,+VLOOKUP(D5730,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5730,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5730=\"\",\"\",+VLOOKUP(+EOMONTH(+F5730,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5730=\"\",\"\",VLOOKUP(D5730,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5730=\"\",\"\",IF(A5730=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5730,-2)+15,Cenários!$A:$D,2,FALSE)>A5730,+VLOOKUP(+EOMONTH(+A5730,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5730,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5730=\"\",\"\",VLOOKUP(F5730,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5730=\"\",\"\",IF(WORKDAY(+A5730,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5730,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5731=\"\",\"\",+IF(+A5731=D5731,+E5731,((+G5731/E5731)^+((NETWORKDAYS(+D5731,A5731,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5731,F5731,Feriados!$A$2:$A$1058)-1))*E5731)))","v":""},{"$f":"IF(A5731=\"\",\"\",+IF(+A5731=D5731,+VLOOKUP(D5731,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5731,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5731=\"\",\"\",+VLOOKUP(+EOMONTH(+F5731,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5731=\"\",\"\",VLOOKUP(D5731,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5731=\"\",\"\",IF(A5731=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5731,-2)+15,Cenários!$A:$D,2,FALSE)>A5731,+VLOOKUP(+EOMONTH(+A5731,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5731,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5731=\"\",\"\",VLOOKUP(F5731,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5731=\"\",\"\",IF(WORKDAY(+A5731,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5731,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5732=\"\",\"\",+IF(+A5732=D5732,+E5732,((+G5732/E5732)^+((NETWORKDAYS(+D5732,A5732,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5732,F5732,Feriados!$A$2:$A$1058)-1))*E5732)))","v":""},{"$f":"IF(A5732=\"\",\"\",+IF(+A5732=D5732,+VLOOKUP(D5732,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5732,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5732=\"\",\"\",+VLOOKUP(+EOMONTH(+F5732,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5732=\"\",\"\",VLOOKUP(D5732,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5732=\"\",\"\",IF(A5732=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5732,-2)+15,Cenários!$A:$D,2,FALSE)>A5732,+VLOOKUP(+EOMONTH(+A5732,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5732,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5732=\"\",\"\",VLOOKUP(F5732,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5732=\"\",\"\",IF(WORKDAY(+A5732,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5732,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5733=\"\",\"\",+IF(+A5733=D5733,+E5733,((+G5733/E5733)^+((NETWORKDAYS(+D5733,A5733,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5733,F5733,Feriados!$A$2:$A$1058)-1))*E5733)))","v":""},{"$f":"IF(A5733=\"\",\"\",+IF(+A5733=D5733,+VLOOKUP(D5733,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5733,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5733=\"\",\"\",+VLOOKUP(+EOMONTH(+F5733,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5733=\"\",\"\",VLOOKUP(D5733,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5733=\"\",\"\",IF(A5733=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5733,-2)+15,Cenários!$A:$D,2,FALSE)>A5733,+VLOOKUP(+EOMONTH(+A5733,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5733,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5733=\"\",\"\",VLOOKUP(F5733,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5733=\"\",\"\",IF(WORKDAY(+A5733,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5733,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5734=\"\",\"\",+IF(+A5734=D5734,+E5734,((+G5734/E5734)^+((NETWORKDAYS(+D5734,A5734,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5734,F5734,Feriados!$A$2:$A$1058)-1))*E5734)))","v":""},{"$f":"IF(A5734=\"\",\"\",+IF(+A5734=D5734,+VLOOKUP(D5734,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5734,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5734=\"\",\"\",+VLOOKUP(+EOMONTH(+F5734,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5734=\"\",\"\",VLOOKUP(D5734,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5734=\"\",\"\",IF(A5734=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5734,-2)+15,Cenários!$A:$D,2,FALSE)>A5734,+VLOOKUP(+EOMONTH(+A5734,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5734,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5734=\"\",\"\",VLOOKUP(F5734,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5734=\"\",\"\",IF(WORKDAY(+A5734,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5734,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5735=\"\",\"\",+IF(+A5735=D5735,+E5735,((+G5735/E5735)^+((NETWORKDAYS(+D5735,A5735,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5735,F5735,Feriados!$A$2:$A$1058)-1))*E5735)))","v":""},{"$f":"IF(A5735=\"\",\"\",+IF(+A5735=D5735,+VLOOKUP(D5735,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5735,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5735=\"\",\"\",+VLOOKUP(+EOMONTH(+F5735,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5735=\"\",\"\",VLOOKUP(D5735,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5735=\"\",\"\",IF(A5735=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5735,-2)+15,Cenários!$A:$D,2,FALSE)>A5735,+VLOOKUP(+EOMONTH(+A5735,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5735,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5735=\"\",\"\",VLOOKUP(F5735,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5735=\"\",\"\",IF(WORKDAY(+A5735,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5735,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5736=\"\",\"\",+IF(+A5736=D5736,+E5736,((+G5736/E5736)^+((NETWORKDAYS(+D5736,A5736,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5736,F5736,Feriados!$A$2:$A$1058)-1))*E5736)))","v":""},{"$f":"IF(A5736=\"\",\"\",+IF(+A5736=D5736,+VLOOKUP(D5736,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5736,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5736=\"\",\"\",+VLOOKUP(+EOMONTH(+F5736,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5736=\"\",\"\",VLOOKUP(D5736,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5736=\"\",\"\",IF(A5736=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5736,-2)+15,Cenários!$A:$D,2,FALSE)>A5736,+VLOOKUP(+EOMONTH(+A5736,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5736,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5736=\"\",\"\",VLOOKUP(F5736,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5736=\"\",\"\",IF(WORKDAY(+A5736,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5736,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5737=\"\",\"\",+IF(+A5737=D5737,+E5737,((+G5737/E5737)^+((NETWORKDAYS(+D5737,A5737,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5737,F5737,Feriados!$A$2:$A$1058)-1))*E5737)))","v":""},{"$f":"IF(A5737=\"\",\"\",+IF(+A5737=D5737,+VLOOKUP(D5737,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5737,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5737=\"\",\"\",+VLOOKUP(+EOMONTH(+F5737,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5737=\"\",\"\",VLOOKUP(D5737,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5737=\"\",\"\",IF(A5737=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5737,-2)+15,Cenários!$A:$D,2,FALSE)>A5737,+VLOOKUP(+EOMONTH(+A5737,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5737,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5737=\"\",\"\",VLOOKUP(F5737,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5737=\"\",\"\",IF(WORKDAY(+A5737,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5737,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5738=\"\",\"\",+IF(+A5738=D5738,+E5738,((+G5738/E5738)^+((NETWORKDAYS(+D5738,A5738,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5738,F5738,Feriados!$A$2:$A$1058)-1))*E5738)))","v":""},{"$f":"IF(A5738=\"\",\"\",+IF(+A5738=D5738,+VLOOKUP(D5738,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5738,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5738=\"\",\"\",+VLOOKUP(+EOMONTH(+F5738,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5738=\"\",\"\",VLOOKUP(D5738,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5738=\"\",\"\",IF(A5738=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5738,-2)+15,Cenários!$A:$D,2,FALSE)>A5738,+VLOOKUP(+EOMONTH(+A5738,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5738,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5738=\"\",\"\",VLOOKUP(F5738,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5738=\"\",\"\",IF(WORKDAY(+A5738,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5738,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5739=\"\",\"\",+IF(+A5739=D5739,+E5739,((+G5739/E5739)^+((NETWORKDAYS(+D5739,A5739,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5739,F5739,Feriados!$A$2:$A$1058)-1))*E5739)))","v":""},{"$f":"IF(A5739=\"\",\"\",+IF(+A5739=D5739,+VLOOKUP(D5739,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5739,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5739=\"\",\"\",+VLOOKUP(+EOMONTH(+F5739,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5739=\"\",\"\",VLOOKUP(D5739,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5739=\"\",\"\",IF(A5739=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5739,-2)+15,Cenários!$A:$D,2,FALSE)>A5739,+VLOOKUP(+EOMONTH(+A5739,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5739,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5739=\"\",\"\",VLOOKUP(F5739,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5739=\"\",\"\",IF(WORKDAY(+A5739,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5739,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5740=\"\",\"\",+IF(+A5740=D5740,+E5740,((+G5740/E5740)^+((NETWORKDAYS(+D5740,A5740,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5740,F5740,Feriados!$A$2:$A$1058)-1))*E5740)))","v":""},{"$f":"IF(A5740=\"\",\"\",+IF(+A5740=D5740,+VLOOKUP(D5740,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5740,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5740=\"\",\"\",+VLOOKUP(+EOMONTH(+F5740,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5740=\"\",\"\",VLOOKUP(D5740,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5740=\"\",\"\",IF(A5740=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5740,-2)+15,Cenários!$A:$D,2,FALSE)>A5740,+VLOOKUP(+EOMONTH(+A5740,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5740,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5740=\"\",\"\",VLOOKUP(F5740,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5740=\"\",\"\",IF(WORKDAY(+A5740,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5740,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5741=\"\",\"\",+IF(+A5741=D5741,+E5741,((+G5741/E5741)^+((NETWORKDAYS(+D5741,A5741,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5741,F5741,Feriados!$A$2:$A$1058)-1))*E5741)))","v":""},{"$f":"IF(A5741=\"\",\"\",+IF(+A5741=D5741,+VLOOKUP(D5741,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5741,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5741=\"\",\"\",+VLOOKUP(+EOMONTH(+F5741,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5741=\"\",\"\",VLOOKUP(D5741,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5741=\"\",\"\",IF(A5741=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5741,-2)+15,Cenários!$A:$D,2,FALSE)>A5741,+VLOOKUP(+EOMONTH(+A5741,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5741,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5741=\"\",\"\",VLOOKUP(F5741,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5741=\"\",\"\",IF(WORKDAY(+A5741,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5741,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5742=\"\",\"\",+IF(+A5742=D5742,+E5742,((+G5742/E5742)^+((NETWORKDAYS(+D5742,A5742,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5742,F5742,Feriados!$A$2:$A$1058)-1))*E5742)))","v":""},{"$f":"IF(A5742=\"\",\"\",+IF(+A5742=D5742,+VLOOKUP(D5742,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5742,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5742=\"\",\"\",+VLOOKUP(+EOMONTH(+F5742,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5742=\"\",\"\",VLOOKUP(D5742,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5742=\"\",\"\",IF(A5742=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5742,-2)+15,Cenários!$A:$D,2,FALSE)>A5742,+VLOOKUP(+EOMONTH(+A5742,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5742,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5742=\"\",\"\",VLOOKUP(F5742,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5742=\"\",\"\",IF(WORKDAY(+A5742,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5742,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5743=\"\",\"\",+IF(+A5743=D5743,+E5743,((+G5743/E5743)^+((NETWORKDAYS(+D5743,A5743,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5743,F5743,Feriados!$A$2:$A$1058)-1))*E5743)))","v":""},{"$f":"IF(A5743=\"\",\"\",+IF(+A5743=D5743,+VLOOKUP(D5743,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5743,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5743=\"\",\"\",+VLOOKUP(+EOMONTH(+F5743,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5743=\"\",\"\",VLOOKUP(D5743,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5743=\"\",\"\",IF(A5743=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5743,-2)+15,Cenários!$A:$D,2,FALSE)>A5743,+VLOOKUP(+EOMONTH(+A5743,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5743,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5743=\"\",\"\",VLOOKUP(F5743,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5743=\"\",\"\",IF(WORKDAY(+A5743,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5743,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5744=\"\",\"\",+IF(+A5744=D5744,+E5744,((+G5744/E5744)^+((NETWORKDAYS(+D5744,A5744,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5744,F5744,Feriados!$A$2:$A$1058)-1))*E5744)))","v":""},{"$f":"IF(A5744=\"\",\"\",+IF(+A5744=D5744,+VLOOKUP(D5744,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5744,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5744=\"\",\"\",+VLOOKUP(+EOMONTH(+F5744,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5744=\"\",\"\",VLOOKUP(D5744,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5744=\"\",\"\",IF(A5744=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5744,-2)+15,Cenários!$A:$D,2,FALSE)>A5744,+VLOOKUP(+EOMONTH(+A5744,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5744,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5744=\"\",\"\",VLOOKUP(F5744,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5744=\"\",\"\",IF(WORKDAY(+A5744,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5744,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5745=\"\",\"\",+IF(+A5745=D5745,+E5745,((+G5745/E5745)^+((NETWORKDAYS(+D5745,A5745,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5745,F5745,Feriados!$A$2:$A$1058)-1))*E5745)))","v":""},{"$f":"IF(A5745=\"\",\"\",+IF(+A5745=D5745,+VLOOKUP(D5745,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5745,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5745=\"\",\"\",+VLOOKUP(+EOMONTH(+F5745,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5745=\"\",\"\",VLOOKUP(D5745,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5745=\"\",\"\",IF(A5745=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5745,-2)+15,Cenários!$A:$D,2,FALSE)>A5745,+VLOOKUP(+EOMONTH(+A5745,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5745,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5745=\"\",\"\",VLOOKUP(F5745,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5745=\"\",\"\",IF(WORKDAY(+A5745,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5745,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5746=\"\",\"\",+IF(+A5746=D5746,+E5746,((+G5746/E5746)^+((NETWORKDAYS(+D5746,A5746,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5746,F5746,Feriados!$A$2:$A$1058)-1))*E5746)))","v":""},{"$f":"IF(A5746=\"\",\"\",+IF(+A5746=D5746,+VLOOKUP(D5746,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5746,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5746=\"\",\"\",+VLOOKUP(+EOMONTH(+F5746,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5746=\"\",\"\",VLOOKUP(D5746,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5746=\"\",\"\",IF(A5746=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5746,-2)+15,Cenários!$A:$D,2,FALSE)>A5746,+VLOOKUP(+EOMONTH(+A5746,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5746,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5746=\"\",\"\",VLOOKUP(F5746,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5746=\"\",\"\",IF(WORKDAY(+A5746,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5746,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5747=\"\",\"\",+IF(+A5747=D5747,+E5747,((+G5747/E5747)^+((NETWORKDAYS(+D5747,A5747,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5747,F5747,Feriados!$A$2:$A$1058)-1))*E5747)))","v":""},{"$f":"IF(A5747=\"\",\"\",+IF(+A5747=D5747,+VLOOKUP(D5747,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5747,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5747=\"\",\"\",+VLOOKUP(+EOMONTH(+F5747,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5747=\"\",\"\",VLOOKUP(D5747,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5747=\"\",\"\",IF(A5747=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5747,-2)+15,Cenários!$A:$D,2,FALSE)>A5747,+VLOOKUP(+EOMONTH(+A5747,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5747,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5747=\"\",\"\",VLOOKUP(F5747,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5747=\"\",\"\",IF(WORKDAY(+A5747,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5747,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5748=\"\",\"\",+IF(+A5748=D5748,+E5748,((+G5748/E5748)^+((NETWORKDAYS(+D5748,A5748,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5748,F5748,Feriados!$A$2:$A$1058)-1))*E5748)))","v":""},{"$f":"IF(A5748=\"\",\"\",+IF(+A5748=D5748,+VLOOKUP(D5748,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5748,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5748=\"\",\"\",+VLOOKUP(+EOMONTH(+F5748,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5748=\"\",\"\",VLOOKUP(D5748,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5748=\"\",\"\",IF(A5748=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5748,-2)+15,Cenários!$A:$D,2,FALSE)>A5748,+VLOOKUP(+EOMONTH(+A5748,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5748,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5748=\"\",\"\",VLOOKUP(F5748,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5748=\"\",\"\",IF(WORKDAY(+A5748,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5748,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5749=\"\",\"\",+IF(+A5749=D5749,+E5749,((+G5749/E5749)^+((NETWORKDAYS(+D5749,A5749,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5749,F5749,Feriados!$A$2:$A$1058)-1))*E5749)))","v":""},{"$f":"IF(A5749=\"\",\"\",+IF(+A5749=D5749,+VLOOKUP(D5749,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5749,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5749=\"\",\"\",+VLOOKUP(+EOMONTH(+F5749,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5749=\"\",\"\",VLOOKUP(D5749,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5749=\"\",\"\",IF(A5749=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5749,-2)+15,Cenários!$A:$D,2,FALSE)>A5749,+VLOOKUP(+EOMONTH(+A5749,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5749,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5749=\"\",\"\",VLOOKUP(F5749,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5749=\"\",\"\",IF(WORKDAY(+A5749,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5749,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5750=\"\",\"\",+IF(+A5750=D5750,+E5750,((+G5750/E5750)^+((NETWORKDAYS(+D5750,A5750,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5750,F5750,Feriados!$A$2:$A$1058)-1))*E5750)))","v":""},{"$f":"IF(A5750=\"\",\"\",+IF(+A5750=D5750,+VLOOKUP(D5750,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5750,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5750=\"\",\"\",+VLOOKUP(+EOMONTH(+F5750,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5750=\"\",\"\",VLOOKUP(D5750,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5750=\"\",\"\",IF(A5750=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5750,-2)+15,Cenários!$A:$D,2,FALSE)>A5750,+VLOOKUP(+EOMONTH(+A5750,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5750,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5750=\"\",\"\",VLOOKUP(F5750,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5750=\"\",\"\",IF(WORKDAY(+A5750,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5750,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5751=\"\",\"\",+IF(+A5751=D5751,+E5751,((+G5751/E5751)^+((NETWORKDAYS(+D5751,A5751,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5751,F5751,Feriados!$A$2:$A$1058)-1))*E5751)))","v":""},{"$f":"IF(A5751=\"\",\"\",+IF(+A5751=D5751,+VLOOKUP(D5751,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5751,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5751=\"\",\"\",+VLOOKUP(+EOMONTH(+F5751,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5751=\"\",\"\",VLOOKUP(D5751,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5751=\"\",\"\",IF(A5751=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5751,-2)+15,Cenários!$A:$D,2,FALSE)>A5751,+VLOOKUP(+EOMONTH(+A5751,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5751,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5751=\"\",\"\",VLOOKUP(F5751,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5751=\"\",\"\",IF(WORKDAY(+A5751,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5751,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5752=\"\",\"\",+IF(+A5752=D5752,+E5752,((+G5752/E5752)^+((NETWORKDAYS(+D5752,A5752,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5752,F5752,Feriados!$A$2:$A$1058)-1))*E5752)))","v":""},{"$f":"IF(A5752=\"\",\"\",+IF(+A5752=D5752,+VLOOKUP(D5752,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5752,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5752=\"\",\"\",+VLOOKUP(+EOMONTH(+F5752,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5752=\"\",\"\",VLOOKUP(D5752,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5752=\"\",\"\",IF(A5752=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5752,-2)+15,Cenários!$A:$D,2,FALSE)>A5752,+VLOOKUP(+EOMONTH(+A5752,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5752,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5752=\"\",\"\",VLOOKUP(F5752,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5752=\"\",\"\",IF(WORKDAY(+A5752,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5752,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5753=\"\",\"\",+IF(+A5753=D5753,+E5753,((+G5753/E5753)^+((NETWORKDAYS(+D5753,A5753,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5753,F5753,Feriados!$A$2:$A$1058)-1))*E5753)))","v":""},{"$f":"IF(A5753=\"\",\"\",+IF(+A5753=D5753,+VLOOKUP(D5753,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5753,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5753=\"\",\"\",+VLOOKUP(+EOMONTH(+F5753,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5753=\"\",\"\",VLOOKUP(D5753,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5753=\"\",\"\",IF(A5753=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5753,-2)+15,Cenários!$A:$D,2,FALSE)>A5753,+VLOOKUP(+EOMONTH(+A5753,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5753,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5753=\"\",\"\",VLOOKUP(F5753,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5753=\"\",\"\",IF(WORKDAY(+A5753,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5753,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5754=\"\",\"\",+IF(+A5754=D5754,+E5754,((+G5754/E5754)^+((NETWORKDAYS(+D5754,A5754,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5754,F5754,Feriados!$A$2:$A$1058)-1))*E5754)))","v":""},{"$f":"IF(A5754=\"\",\"\",+IF(+A5754=D5754,+VLOOKUP(D5754,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5754,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5754=\"\",\"\",+VLOOKUP(+EOMONTH(+F5754,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5754=\"\",\"\",VLOOKUP(D5754,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5754=\"\",\"\",IF(A5754=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5754,-2)+15,Cenários!$A:$D,2,FALSE)>A5754,+VLOOKUP(+EOMONTH(+A5754,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5754,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5754=\"\",\"\",VLOOKUP(F5754,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5754=\"\",\"\",IF(WORKDAY(+A5754,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5754,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5755=\"\",\"\",+IF(+A5755=D5755,+E5755,((+G5755/E5755)^+((NETWORKDAYS(+D5755,A5755,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5755,F5755,Feriados!$A$2:$A$1058)-1))*E5755)))","v":""},{"$f":"IF(A5755=\"\",\"\",+IF(+A5755=D5755,+VLOOKUP(D5755,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5755,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5755=\"\",\"\",+VLOOKUP(+EOMONTH(+F5755,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5755=\"\",\"\",VLOOKUP(D5755,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5755=\"\",\"\",IF(A5755=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5755,-2)+15,Cenários!$A:$D,2,FALSE)>A5755,+VLOOKUP(+EOMONTH(+A5755,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5755,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5755=\"\",\"\",VLOOKUP(F5755,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5755=\"\",\"\",IF(WORKDAY(+A5755,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5755,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5756=\"\",\"\",+IF(+A5756=D5756,+E5756,((+G5756/E5756)^+((NETWORKDAYS(+D5756,A5756,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5756,F5756,Feriados!$A$2:$A$1058)-1))*E5756)))","v":""},{"$f":"IF(A5756=\"\",\"\",+IF(+A5756=D5756,+VLOOKUP(D5756,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5756,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5756=\"\",\"\",+VLOOKUP(+EOMONTH(+F5756,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5756=\"\",\"\",VLOOKUP(D5756,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5756=\"\",\"\",IF(A5756=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5756,-2)+15,Cenários!$A:$D,2,FALSE)>A5756,+VLOOKUP(+EOMONTH(+A5756,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5756,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5756=\"\",\"\",VLOOKUP(F5756,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5756=\"\",\"\",IF(WORKDAY(+A5756,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5756,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5757=\"\",\"\",+IF(+A5757=D5757,+E5757,((+G5757/E5757)^+((NETWORKDAYS(+D5757,A5757,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5757,F5757,Feriados!$A$2:$A$1058)-1))*E5757)))","v":""},{"$f":"IF(A5757=\"\",\"\",+IF(+A5757=D5757,+VLOOKUP(D5757,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5757,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5757=\"\",\"\",+VLOOKUP(+EOMONTH(+F5757,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5757=\"\",\"\",VLOOKUP(D5757,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5757=\"\",\"\",IF(A5757=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5757,-2)+15,Cenários!$A:$D,2,FALSE)>A5757,+VLOOKUP(+EOMONTH(+A5757,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5757,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5757=\"\",\"\",VLOOKUP(F5757,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5757=\"\",\"\",IF(WORKDAY(+A5757,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5757,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5758=\"\",\"\",+IF(+A5758=D5758,+E5758,((+G5758/E5758)^+((NETWORKDAYS(+D5758,A5758,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5758,F5758,Feriados!$A$2:$A$1058)-1))*E5758)))","v":""},{"$f":"IF(A5758=\"\",\"\",+IF(+A5758=D5758,+VLOOKUP(D5758,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5758,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5758=\"\",\"\",+VLOOKUP(+EOMONTH(+F5758,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5758=\"\",\"\",VLOOKUP(D5758,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5758=\"\",\"\",IF(A5758=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5758,-2)+15,Cenários!$A:$D,2,FALSE)>A5758,+VLOOKUP(+EOMONTH(+A5758,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5758,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5758=\"\",\"\",VLOOKUP(F5758,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5758=\"\",\"\",IF(WORKDAY(+A5758,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5758,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5759=\"\",\"\",+IF(+A5759=D5759,+E5759,((+G5759/E5759)^+((NETWORKDAYS(+D5759,A5759,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5759,F5759,Feriados!$A$2:$A$1058)-1))*E5759)))","v":""},{"$f":"IF(A5759=\"\",\"\",+IF(+A5759=D5759,+VLOOKUP(D5759,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5759,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5759=\"\",\"\",+VLOOKUP(+EOMONTH(+F5759,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5759=\"\",\"\",VLOOKUP(D5759,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5759=\"\",\"\",IF(A5759=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5759,-2)+15,Cenários!$A:$D,2,FALSE)>A5759,+VLOOKUP(+EOMONTH(+A5759,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5759,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5759=\"\",\"\",VLOOKUP(F5759,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5759=\"\",\"\",IF(WORKDAY(+A5759,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5759,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5760=\"\",\"\",+IF(+A5760=D5760,+E5760,((+G5760/E5760)^+((NETWORKDAYS(+D5760,A5760,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5760,F5760,Feriados!$A$2:$A$1058)-1))*E5760)))","v":""},{"$f":"IF(A5760=\"\",\"\",+IF(+A5760=D5760,+VLOOKUP(D5760,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5760,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5760=\"\",\"\",+VLOOKUP(+EOMONTH(+F5760,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5760=\"\",\"\",VLOOKUP(D5760,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5760=\"\",\"\",IF(A5760=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5760,-2)+15,Cenários!$A:$D,2,FALSE)>A5760,+VLOOKUP(+EOMONTH(+A5760,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5760,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5760=\"\",\"\",VLOOKUP(F5760,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5760=\"\",\"\",IF(WORKDAY(+A5760,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5760,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5761=\"\",\"\",+IF(+A5761=D5761,+E5761,((+G5761/E5761)^+((NETWORKDAYS(+D5761,A5761,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5761,F5761,Feriados!$A$2:$A$1058)-1))*E5761)))","v":""},{"$f":"IF(A5761=\"\",\"\",+IF(+A5761=D5761,+VLOOKUP(D5761,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5761,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5761=\"\",\"\",+VLOOKUP(+EOMONTH(+F5761,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5761=\"\",\"\",VLOOKUP(D5761,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5761=\"\",\"\",IF(A5761=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5761,-2)+15,Cenários!$A:$D,2,FALSE)>A5761,+VLOOKUP(+EOMONTH(+A5761,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5761,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5761=\"\",\"\",VLOOKUP(F5761,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5761=\"\",\"\",IF(WORKDAY(+A5761,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5761,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5762=\"\",\"\",+IF(+A5762=D5762,+E5762,((+G5762/E5762)^+((NETWORKDAYS(+D5762,A5762,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5762,F5762,Feriados!$A$2:$A$1058)-1))*E5762)))","v":""},{"$f":"IF(A5762=\"\",\"\",+IF(+A5762=D5762,+VLOOKUP(D5762,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5762,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5762=\"\",\"\",+VLOOKUP(+EOMONTH(+F5762,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5762=\"\",\"\",VLOOKUP(D5762,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5762=\"\",\"\",IF(A5762=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5762,-2)+15,Cenários!$A:$D,2,FALSE)>A5762,+VLOOKUP(+EOMONTH(+A5762,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5762,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5762=\"\",\"\",VLOOKUP(F5762,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5762=\"\",\"\",IF(WORKDAY(+A5762,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5762,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5763=\"\",\"\",+IF(+A5763=D5763,+E5763,((+G5763/E5763)^+((NETWORKDAYS(+D5763,A5763,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5763,F5763,Feriados!$A$2:$A$1058)-1))*E5763)))","v":""},{"$f":"IF(A5763=\"\",\"\",+IF(+A5763=D5763,+VLOOKUP(D5763,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5763,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5763=\"\",\"\",+VLOOKUP(+EOMONTH(+F5763,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5763=\"\",\"\",VLOOKUP(D5763,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5763=\"\",\"\",IF(A5763=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5763,-2)+15,Cenários!$A:$D,2,FALSE)>A5763,+VLOOKUP(+EOMONTH(+A5763,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5763,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5763=\"\",\"\",VLOOKUP(F5763,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5763=\"\",\"\",IF(WORKDAY(+A5763,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5763,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5764=\"\",\"\",+IF(+A5764=D5764,+E5764,((+G5764/E5764)^+((NETWORKDAYS(+D5764,A5764,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5764,F5764,Feriados!$A$2:$A$1058)-1))*E5764)))","v":""},{"$f":"IF(A5764=\"\",\"\",+IF(+A5764=D5764,+VLOOKUP(D5764,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5764,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5764=\"\",\"\",+VLOOKUP(+EOMONTH(+F5764,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5764=\"\",\"\",VLOOKUP(D5764,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5764=\"\",\"\",IF(A5764=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5764,-2)+15,Cenários!$A:$D,2,FALSE)>A5764,+VLOOKUP(+EOMONTH(+A5764,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5764,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5764=\"\",\"\",VLOOKUP(F5764,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5764=\"\",\"\",IF(WORKDAY(+A5764,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5764,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5765=\"\",\"\",+IF(+A5765=D5765,+E5765,((+G5765/E5765)^+((NETWORKDAYS(+D5765,A5765,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5765,F5765,Feriados!$A$2:$A$1058)-1))*E5765)))","v":""},{"$f":"IF(A5765=\"\",\"\",+IF(+A5765=D5765,+VLOOKUP(D5765,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5765,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5765=\"\",\"\",+VLOOKUP(+EOMONTH(+F5765,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5765=\"\",\"\",VLOOKUP(D5765,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5765=\"\",\"\",IF(A5765=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5765,-2)+15,Cenários!$A:$D,2,FALSE)>A5765,+VLOOKUP(+EOMONTH(+A5765,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5765,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5765=\"\",\"\",VLOOKUP(F5765,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5765=\"\",\"\",IF(WORKDAY(+A5765,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5765,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5766=\"\",\"\",+IF(+A5766=D5766,+E5766,((+G5766/E5766)^+((NETWORKDAYS(+D5766,A5766,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5766,F5766,Feriados!$A$2:$A$1058)-1))*E5766)))","v":""},{"$f":"IF(A5766=\"\",\"\",+IF(+A5766=D5766,+VLOOKUP(D5766,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5766,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5766=\"\",\"\",+VLOOKUP(+EOMONTH(+F5766,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5766=\"\",\"\",VLOOKUP(D5766,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5766=\"\",\"\",IF(A5766=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5766,-2)+15,Cenários!$A:$D,2,FALSE)>A5766,+VLOOKUP(+EOMONTH(+A5766,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5766,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5766=\"\",\"\",VLOOKUP(F5766,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5766=\"\",\"\",IF(WORKDAY(+A5766,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5766,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5767=\"\",\"\",+IF(+A5767=D5767,+E5767,((+G5767/E5767)^+((NETWORKDAYS(+D5767,A5767,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5767,F5767,Feriados!$A$2:$A$1058)-1))*E5767)))","v":""},{"$f":"IF(A5767=\"\",\"\",+IF(+A5767=D5767,+VLOOKUP(D5767,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5767,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5767=\"\",\"\",+VLOOKUP(+EOMONTH(+F5767,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5767=\"\",\"\",VLOOKUP(D5767,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5767=\"\",\"\",IF(A5767=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5767,-2)+15,Cenários!$A:$D,2,FALSE)>A5767,+VLOOKUP(+EOMONTH(+A5767,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5767,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5767=\"\",\"\",VLOOKUP(F5767,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5767=\"\",\"\",IF(WORKDAY(+A5767,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5767,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5768=\"\",\"\",+IF(+A5768=D5768,+E5768,((+G5768/E5768)^+((NETWORKDAYS(+D5768,A5768,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5768,F5768,Feriados!$A$2:$A$1058)-1))*E5768)))","v":""},{"$f":"IF(A5768=\"\",\"\",+IF(+A5768=D5768,+VLOOKUP(D5768,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5768,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5768=\"\",\"\",+VLOOKUP(+EOMONTH(+F5768,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5768=\"\",\"\",VLOOKUP(D5768,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5768=\"\",\"\",IF(A5768=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5768,-2)+15,Cenários!$A:$D,2,FALSE)>A5768,+VLOOKUP(+EOMONTH(+A5768,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5768,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5768=\"\",\"\",VLOOKUP(F5768,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5768=\"\",\"\",IF(WORKDAY(+A5768,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5768,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5769=\"\",\"\",+IF(+A5769=D5769,+E5769,((+G5769/E5769)^+((NETWORKDAYS(+D5769,A5769,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5769,F5769,Feriados!$A$2:$A$1058)-1))*E5769)))","v":""},{"$f":"IF(A5769=\"\",\"\",+IF(+A5769=D5769,+VLOOKUP(D5769,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5769,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5769=\"\",\"\",+VLOOKUP(+EOMONTH(+F5769,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5769=\"\",\"\",VLOOKUP(D5769,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5769=\"\",\"\",IF(A5769=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5769,-2)+15,Cenários!$A:$D,2,FALSE)>A5769,+VLOOKUP(+EOMONTH(+A5769,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5769,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5769=\"\",\"\",VLOOKUP(F5769,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5769=\"\",\"\",IF(WORKDAY(+A5769,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5769,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5770=\"\",\"\",+IF(+A5770=D5770,+E5770,((+G5770/E5770)^+((NETWORKDAYS(+D5770,A5770,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5770,F5770,Feriados!$A$2:$A$1058)-1))*E5770)))","v":""},{"$f":"IF(A5770=\"\",\"\",+IF(+A5770=D5770,+VLOOKUP(D5770,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5770,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5770=\"\",\"\",+VLOOKUP(+EOMONTH(+F5770,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5770=\"\",\"\",VLOOKUP(D5770,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5770=\"\",\"\",IF(A5770=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5770,-2)+15,Cenários!$A:$D,2,FALSE)>A5770,+VLOOKUP(+EOMONTH(+A5770,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5770,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5770=\"\",\"\",VLOOKUP(F5770,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5770=\"\",\"\",IF(WORKDAY(+A5770,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5770,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5771=\"\",\"\",+IF(+A5771=D5771,+E5771,((+G5771/E5771)^+((NETWORKDAYS(+D5771,A5771,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5771,F5771,Feriados!$A$2:$A$1058)-1))*E5771)))","v":""},{"$f":"IF(A5771=\"\",\"\",+IF(+A5771=D5771,+VLOOKUP(D5771,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5771,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5771=\"\",\"\",+VLOOKUP(+EOMONTH(+F5771,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5771=\"\",\"\",VLOOKUP(D5771,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5771=\"\",\"\",IF(A5771=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5771,-2)+15,Cenários!$A:$D,2,FALSE)>A5771,+VLOOKUP(+EOMONTH(+A5771,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5771,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5771=\"\",\"\",VLOOKUP(F5771,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5771=\"\",\"\",IF(WORKDAY(+A5771,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5771,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5772=\"\",\"\",+IF(+A5772=D5772,+E5772,((+G5772/E5772)^+((NETWORKDAYS(+D5772,A5772,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5772,F5772,Feriados!$A$2:$A$1058)-1))*E5772)))","v":""},{"$f":"IF(A5772=\"\",\"\",+IF(+A5772=D5772,+VLOOKUP(D5772,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5772,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5772=\"\",\"\",+VLOOKUP(+EOMONTH(+F5772,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5772=\"\",\"\",VLOOKUP(D5772,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5772=\"\",\"\",IF(A5772=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5772,-2)+15,Cenários!$A:$D,2,FALSE)>A5772,+VLOOKUP(+EOMONTH(+A5772,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5772,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5772=\"\",\"\",VLOOKUP(F5772,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5772=\"\",\"\",IF(WORKDAY(+A5772,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5772,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5773=\"\",\"\",+IF(+A5773=D5773,+E5773,((+G5773/E5773)^+((NETWORKDAYS(+D5773,A5773,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5773,F5773,Feriados!$A$2:$A$1058)-1))*E5773)))","v":""},{"$f":"IF(A5773=\"\",\"\",+IF(+A5773=D5773,+VLOOKUP(D5773,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5773,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5773=\"\",\"\",+VLOOKUP(+EOMONTH(+F5773,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5773=\"\",\"\",VLOOKUP(D5773,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5773=\"\",\"\",IF(A5773=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5773,-2)+15,Cenários!$A:$D,2,FALSE)>A5773,+VLOOKUP(+EOMONTH(+A5773,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5773,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5773=\"\",\"\",VLOOKUP(F5773,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5773=\"\",\"\",IF(WORKDAY(+A5773,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5773,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5774=\"\",\"\",+IF(+A5774=D5774,+E5774,((+G5774/E5774)^+((NETWORKDAYS(+D5774,A5774,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5774,F5774,Feriados!$A$2:$A$1058)-1))*E5774)))","v":""},{"$f":"IF(A5774=\"\",\"\",+IF(+A5774=D5774,+VLOOKUP(D5774,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5774,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5774=\"\",\"\",+VLOOKUP(+EOMONTH(+F5774,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5774=\"\",\"\",VLOOKUP(D5774,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5774=\"\",\"\",IF(A5774=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5774,-2)+15,Cenários!$A:$D,2,FALSE)>A5774,+VLOOKUP(+EOMONTH(+A5774,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5774,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5774=\"\",\"\",VLOOKUP(F5774,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5774=\"\",\"\",IF(WORKDAY(+A5774,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5774,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5775=\"\",\"\",+IF(+A5775=D5775,+E5775,((+G5775/E5775)^+((NETWORKDAYS(+D5775,A5775,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5775,F5775,Feriados!$A$2:$A$1058)-1))*E5775)))","v":""},{"$f":"IF(A5775=\"\",\"\",+IF(+A5775=D5775,+VLOOKUP(D5775,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5775,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5775=\"\",\"\",+VLOOKUP(+EOMONTH(+F5775,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5775=\"\",\"\",VLOOKUP(D5775,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5775=\"\",\"\",IF(A5775=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5775,-2)+15,Cenários!$A:$D,2,FALSE)>A5775,+VLOOKUP(+EOMONTH(+A5775,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5775,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5775=\"\",\"\",VLOOKUP(F5775,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5775=\"\",\"\",IF(WORKDAY(+A5775,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5775,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5776=\"\",\"\",+IF(+A5776=D5776,+E5776,((+G5776/E5776)^+((NETWORKDAYS(+D5776,A5776,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5776,F5776,Feriados!$A$2:$A$1058)-1))*E5776)))","v":""},{"$f":"IF(A5776=\"\",\"\",+IF(+A5776=D5776,+VLOOKUP(D5776,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5776,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5776=\"\",\"\",+VLOOKUP(+EOMONTH(+F5776,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5776=\"\",\"\",VLOOKUP(D5776,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5776=\"\",\"\",IF(A5776=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5776,-2)+15,Cenários!$A:$D,2,FALSE)>A5776,+VLOOKUP(+EOMONTH(+A5776,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5776,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5776=\"\",\"\",VLOOKUP(F5776,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5776=\"\",\"\",IF(WORKDAY(+A5776,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5776,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5777=\"\",\"\",+IF(+A5777=D5777,+E5777,((+G5777/E5777)^+((NETWORKDAYS(+D5777,A5777,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5777,F5777,Feriados!$A$2:$A$1058)-1))*E5777)))","v":""},{"$f":"IF(A5777=\"\",\"\",+IF(+A5777=D5777,+VLOOKUP(D5777,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5777,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5777=\"\",\"\",+VLOOKUP(+EOMONTH(+F5777,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5777=\"\",\"\",VLOOKUP(D5777,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5777=\"\",\"\",IF(A5777=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5777,-2)+15,Cenários!$A:$D,2,FALSE)>A5777,+VLOOKUP(+EOMONTH(+A5777,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5777,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5777=\"\",\"\",VLOOKUP(F5777,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5777=\"\",\"\",IF(WORKDAY(+A5777,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5777,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5778=\"\",\"\",+IF(+A5778=D5778,+E5778,((+G5778/E5778)^+((NETWORKDAYS(+D5778,A5778,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5778,F5778,Feriados!$A$2:$A$1058)-1))*E5778)))","v":""},{"$f":"IF(A5778=\"\",\"\",+IF(+A5778=D5778,+VLOOKUP(D5778,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5778,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5778=\"\",\"\",+VLOOKUP(+EOMONTH(+F5778,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5778=\"\",\"\",VLOOKUP(D5778,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5778=\"\",\"\",IF(A5778=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5778,-2)+15,Cenários!$A:$D,2,FALSE)>A5778,+VLOOKUP(+EOMONTH(+A5778,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5778,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5778=\"\",\"\",VLOOKUP(F5778,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5778=\"\",\"\",IF(WORKDAY(+A5778,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5778,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5779=\"\",\"\",+IF(+A5779=D5779,+E5779,((+G5779/E5779)^+((NETWORKDAYS(+D5779,A5779,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5779,F5779,Feriados!$A$2:$A$1058)-1))*E5779)))","v":""},{"$f":"IF(A5779=\"\",\"\",+IF(+A5779=D5779,+VLOOKUP(D5779,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5779,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5779=\"\",\"\",+VLOOKUP(+EOMONTH(+F5779,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5779=\"\",\"\",VLOOKUP(D5779,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5779=\"\",\"\",IF(A5779=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5779,-2)+15,Cenários!$A:$D,2,FALSE)>A5779,+VLOOKUP(+EOMONTH(+A5779,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5779,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5779=\"\",\"\",VLOOKUP(F5779,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5779=\"\",\"\",IF(WORKDAY(+A5779,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5779,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5780=\"\",\"\",+IF(+A5780=D5780,+E5780,((+G5780/E5780)^+((NETWORKDAYS(+D5780,A5780,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5780,F5780,Feriados!$A$2:$A$1058)-1))*E5780)))","v":""},{"$f":"IF(A5780=\"\",\"\",+IF(+A5780=D5780,+VLOOKUP(D5780,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5780,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5780=\"\",\"\",+VLOOKUP(+EOMONTH(+F5780,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5780=\"\",\"\",VLOOKUP(D5780,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5780=\"\",\"\",IF(A5780=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5780,-2)+15,Cenários!$A:$D,2,FALSE)>A5780,+VLOOKUP(+EOMONTH(+A5780,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5780,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5780=\"\",\"\",VLOOKUP(F5780,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5780=\"\",\"\",IF(WORKDAY(+A5780,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5780,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5781=\"\",\"\",+IF(+A5781=D5781,+E5781,((+G5781/E5781)^+((NETWORKDAYS(+D5781,A5781,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5781,F5781,Feriados!$A$2:$A$1058)-1))*E5781)))","v":""},{"$f":"IF(A5781=\"\",\"\",+IF(+A5781=D5781,+VLOOKUP(D5781,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5781,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5781=\"\",\"\",+VLOOKUP(+EOMONTH(+F5781,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5781=\"\",\"\",VLOOKUP(D5781,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5781=\"\",\"\",IF(A5781=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5781,-2)+15,Cenários!$A:$D,2,FALSE)>A5781,+VLOOKUP(+EOMONTH(+A5781,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5781,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5781=\"\",\"\",VLOOKUP(F5781,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5781=\"\",\"\",IF(WORKDAY(+A5781,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5781,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5782=\"\",\"\",+IF(+A5782=D5782,+E5782,((+G5782/E5782)^+((NETWORKDAYS(+D5782,A5782,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5782,F5782,Feriados!$A$2:$A$1058)-1))*E5782)))","v":""},{"$f":"IF(A5782=\"\",\"\",+IF(+A5782=D5782,+VLOOKUP(D5782,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5782,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5782=\"\",\"\",+VLOOKUP(+EOMONTH(+F5782,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5782=\"\",\"\",VLOOKUP(D5782,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5782=\"\",\"\",IF(A5782=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5782,-2)+15,Cenários!$A:$D,2,FALSE)>A5782,+VLOOKUP(+EOMONTH(+A5782,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5782,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5782=\"\",\"\",VLOOKUP(F5782,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5782=\"\",\"\",IF(WORKDAY(+A5782,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5782,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5783=\"\",\"\",+IF(+A5783=D5783,+E5783,((+G5783/E5783)^+((NETWORKDAYS(+D5783,A5783,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5783,F5783,Feriados!$A$2:$A$1058)-1))*E5783)))","v":""},{"$f":"IF(A5783=\"\",\"\",+IF(+A5783=D5783,+VLOOKUP(D5783,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5783,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5783=\"\",\"\",+VLOOKUP(+EOMONTH(+F5783,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5783=\"\",\"\",VLOOKUP(D5783,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5783=\"\",\"\",IF(A5783=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5783,-2)+15,Cenários!$A:$D,2,FALSE)>A5783,+VLOOKUP(+EOMONTH(+A5783,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5783,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5783=\"\",\"\",VLOOKUP(F5783,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5783=\"\",\"\",IF(WORKDAY(+A5783,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5783,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5784=\"\",\"\",+IF(+A5784=D5784,+E5784,((+G5784/E5784)^+((NETWORKDAYS(+D5784,A5784,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5784,F5784,Feriados!$A$2:$A$1058)-1))*E5784)))","v":""},{"$f":"IF(A5784=\"\",\"\",+IF(+A5784=D5784,+VLOOKUP(D5784,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5784,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5784=\"\",\"\",+VLOOKUP(+EOMONTH(+F5784,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5784=\"\",\"\",VLOOKUP(D5784,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5784=\"\",\"\",IF(A5784=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5784,-2)+15,Cenários!$A:$D,2,FALSE)>A5784,+VLOOKUP(+EOMONTH(+A5784,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5784,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5784=\"\",\"\",VLOOKUP(F5784,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5784=\"\",\"\",IF(WORKDAY(+A5784,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5784,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5785=\"\",\"\",+IF(+A5785=D5785,+E5785,((+G5785/E5785)^+((NETWORKDAYS(+D5785,A5785,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5785,F5785,Feriados!$A$2:$A$1058)-1))*E5785)))","v":""},{"$f":"IF(A5785=\"\",\"\",+IF(+A5785=D5785,+VLOOKUP(D5785,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5785,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5785=\"\",\"\",+VLOOKUP(+EOMONTH(+F5785,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5785=\"\",\"\",VLOOKUP(D5785,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5785=\"\",\"\",IF(A5785=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5785,-2)+15,Cenários!$A:$D,2,FALSE)>A5785,+VLOOKUP(+EOMONTH(+A5785,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5785,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5785=\"\",\"\",VLOOKUP(F5785,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5785=\"\",\"\",IF(WORKDAY(+A5785,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5785,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5786=\"\",\"\",+IF(+A5786=D5786,+E5786,((+G5786/E5786)^+((NETWORKDAYS(+D5786,A5786,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5786,F5786,Feriados!$A$2:$A$1058)-1))*E5786)))","v":""},{"$f":"IF(A5786=\"\",\"\",+IF(+A5786=D5786,+VLOOKUP(D5786,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5786,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5786=\"\",\"\",+VLOOKUP(+EOMONTH(+F5786,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5786=\"\",\"\",VLOOKUP(D5786,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5786=\"\",\"\",IF(A5786=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5786,-2)+15,Cenários!$A:$D,2,FALSE)>A5786,+VLOOKUP(+EOMONTH(+A5786,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5786,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5786=\"\",\"\",VLOOKUP(F5786,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5786=\"\",\"\",IF(WORKDAY(+A5786,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5786,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5787=\"\",\"\",+IF(+A5787=D5787,+E5787,((+G5787/E5787)^+((NETWORKDAYS(+D5787,A5787,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5787,F5787,Feriados!$A$2:$A$1058)-1))*E5787)))","v":""},{"$f":"IF(A5787=\"\",\"\",+IF(+A5787=D5787,+VLOOKUP(D5787,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5787,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5787=\"\",\"\",+VLOOKUP(+EOMONTH(+F5787,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5787=\"\",\"\",VLOOKUP(D5787,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5787=\"\",\"\",IF(A5787=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5787,-2)+15,Cenários!$A:$D,2,FALSE)>A5787,+VLOOKUP(+EOMONTH(+A5787,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5787,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5787=\"\",\"\",VLOOKUP(F5787,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5787=\"\",\"\",IF(WORKDAY(+A5787,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5787,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5788=\"\",\"\",+IF(+A5788=D5788,+E5788,((+G5788/E5788)^+((NETWORKDAYS(+D5788,A5788,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5788,F5788,Feriados!$A$2:$A$1058)-1))*E5788)))","v":""},{"$f":"IF(A5788=\"\",\"\",+IF(+A5788=D5788,+VLOOKUP(D5788,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5788,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5788=\"\",\"\",+VLOOKUP(+EOMONTH(+F5788,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5788=\"\",\"\",VLOOKUP(D5788,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5788=\"\",\"\",IF(A5788=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5788,-2)+15,Cenários!$A:$D,2,FALSE)>A5788,+VLOOKUP(+EOMONTH(+A5788,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5788,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5788=\"\",\"\",VLOOKUP(F5788,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5788=\"\",\"\",IF(WORKDAY(+A5788,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5788,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5789=\"\",\"\",+IF(+A5789=D5789,+E5789,((+G5789/E5789)^+((NETWORKDAYS(+D5789,A5789,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5789,F5789,Feriados!$A$2:$A$1058)-1))*E5789)))","v":""},{"$f":"IF(A5789=\"\",\"\",+IF(+A5789=D5789,+VLOOKUP(D5789,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5789,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5789=\"\",\"\",+VLOOKUP(+EOMONTH(+F5789,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5789=\"\",\"\",VLOOKUP(D5789,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5789=\"\",\"\",IF(A5789=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5789,-2)+15,Cenários!$A:$D,2,FALSE)>A5789,+VLOOKUP(+EOMONTH(+A5789,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5789,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5789=\"\",\"\",VLOOKUP(F5789,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5789=\"\",\"\",IF(WORKDAY(+A5789,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5789,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5790=\"\",\"\",+IF(+A5790=D5790,+E5790,((+G5790/E5790)^+((NETWORKDAYS(+D5790,A5790,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5790,F5790,Feriados!$A$2:$A$1058)-1))*E5790)))","v":""},{"$f":"IF(A5790=\"\",\"\",+IF(+A5790=D5790,+VLOOKUP(D5790,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5790,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5790=\"\",\"\",+VLOOKUP(+EOMONTH(+F5790,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5790=\"\",\"\",VLOOKUP(D5790,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5790=\"\",\"\",IF(A5790=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5790,-2)+15,Cenários!$A:$D,2,FALSE)>A5790,+VLOOKUP(+EOMONTH(+A5790,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5790,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5790=\"\",\"\",VLOOKUP(F5790,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5790=\"\",\"\",IF(WORKDAY(+A5790,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5790,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5791=\"\",\"\",+IF(+A5791=D5791,+E5791,((+G5791/E5791)^+((NETWORKDAYS(+D5791,A5791,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5791,F5791,Feriados!$A$2:$A$1058)-1))*E5791)))","v":""},{"$f":"IF(A5791=\"\",\"\",+IF(+A5791=D5791,+VLOOKUP(D5791,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5791,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5791=\"\",\"\",+VLOOKUP(+EOMONTH(+F5791,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5791=\"\",\"\",VLOOKUP(D5791,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5791=\"\",\"\",IF(A5791=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5791,-2)+15,Cenários!$A:$D,2,FALSE)>A5791,+VLOOKUP(+EOMONTH(+A5791,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5791,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5791=\"\",\"\",VLOOKUP(F5791,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5791=\"\",\"\",IF(WORKDAY(+A5791,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5791,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5792=\"\",\"\",+IF(+A5792=D5792,+E5792,((+G5792/E5792)^+((NETWORKDAYS(+D5792,A5792,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5792,F5792,Feriados!$A$2:$A$1058)-1))*E5792)))","v":""},{"$f":"IF(A5792=\"\",\"\",+IF(+A5792=D5792,+VLOOKUP(D5792,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5792,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5792=\"\",\"\",+VLOOKUP(+EOMONTH(+F5792,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5792=\"\",\"\",VLOOKUP(D5792,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5792=\"\",\"\",IF(A5792=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5792,-2)+15,Cenários!$A:$D,2,FALSE)>A5792,+VLOOKUP(+EOMONTH(+A5792,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5792,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5792=\"\",\"\",VLOOKUP(F5792,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5792=\"\",\"\",IF(WORKDAY(+A5792,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5792,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5793=\"\",\"\",+IF(+A5793=D5793,+E5793,((+G5793/E5793)^+((NETWORKDAYS(+D5793,A5793,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5793,F5793,Feriados!$A$2:$A$1058)-1))*E5793)))","v":""},{"$f":"IF(A5793=\"\",\"\",+IF(+A5793=D5793,+VLOOKUP(D5793,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5793,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5793=\"\",\"\",+VLOOKUP(+EOMONTH(+F5793,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5793=\"\",\"\",VLOOKUP(D5793,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5793=\"\",\"\",IF(A5793=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5793,-2)+15,Cenários!$A:$D,2,FALSE)>A5793,+VLOOKUP(+EOMONTH(+A5793,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5793,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5793=\"\",\"\",VLOOKUP(F5793,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5793=\"\",\"\",IF(WORKDAY(+A5793,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5793,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5794=\"\",\"\",+IF(+A5794=D5794,+E5794,((+G5794/E5794)^+((NETWORKDAYS(+D5794,A5794,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5794,F5794,Feriados!$A$2:$A$1058)-1))*E5794)))","v":""},{"$f":"IF(A5794=\"\",\"\",+IF(+A5794=D5794,+VLOOKUP(D5794,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5794,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5794=\"\",\"\",+VLOOKUP(+EOMONTH(+F5794,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5794=\"\",\"\",VLOOKUP(D5794,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5794=\"\",\"\",IF(A5794=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5794,-2)+15,Cenários!$A:$D,2,FALSE)>A5794,+VLOOKUP(+EOMONTH(+A5794,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5794,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5794=\"\",\"\",VLOOKUP(F5794,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5794=\"\",\"\",IF(WORKDAY(+A5794,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5794,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5795=\"\",\"\",+IF(+A5795=D5795,+E5795,((+G5795/E5795)^+((NETWORKDAYS(+D5795,A5795,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5795,F5795,Feriados!$A$2:$A$1058)-1))*E5795)))","v":""},{"$f":"IF(A5795=\"\",\"\",+IF(+A5795=D5795,+VLOOKUP(D5795,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5795,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5795=\"\",\"\",+VLOOKUP(+EOMONTH(+F5795,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5795=\"\",\"\",VLOOKUP(D5795,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5795=\"\",\"\",IF(A5795=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5795,-2)+15,Cenários!$A:$D,2,FALSE)>A5795,+VLOOKUP(+EOMONTH(+A5795,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5795,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5795=\"\",\"\",VLOOKUP(F5795,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5795=\"\",\"\",IF(WORKDAY(+A5795,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5795,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5796=\"\",\"\",+IF(+A5796=D5796,+E5796,((+G5796/E5796)^+((NETWORKDAYS(+D5796,A5796,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5796,F5796,Feriados!$A$2:$A$1058)-1))*E5796)))","v":""},{"$f":"IF(A5796=\"\",\"\",+IF(+A5796=D5796,+VLOOKUP(D5796,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5796,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5796=\"\",\"\",+VLOOKUP(+EOMONTH(+F5796,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5796=\"\",\"\",VLOOKUP(D5796,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5796=\"\",\"\",IF(A5796=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5796,-2)+15,Cenários!$A:$D,2,FALSE)>A5796,+VLOOKUP(+EOMONTH(+A5796,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5796,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5796=\"\",\"\",VLOOKUP(F5796,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5796=\"\",\"\",IF(WORKDAY(+A5796,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5796,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5797=\"\",\"\",+IF(+A5797=D5797,+E5797,((+G5797/E5797)^+((NETWORKDAYS(+D5797,A5797,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5797,F5797,Feriados!$A$2:$A$1058)-1))*E5797)))","v":""},{"$f":"IF(A5797=\"\",\"\",+IF(+A5797=D5797,+VLOOKUP(D5797,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5797,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5797=\"\",\"\",+VLOOKUP(+EOMONTH(+F5797,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5797=\"\",\"\",VLOOKUP(D5797,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5797=\"\",\"\",IF(A5797=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5797,-2)+15,Cenários!$A:$D,2,FALSE)>A5797,+VLOOKUP(+EOMONTH(+A5797,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5797,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5797=\"\",\"\",VLOOKUP(F5797,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5797=\"\",\"\",IF(WORKDAY(+A5797,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5797,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5798=\"\",\"\",+IF(+A5798=D5798,+E5798,((+G5798/E5798)^+((NETWORKDAYS(+D5798,A5798,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5798,F5798,Feriados!$A$2:$A$1058)-1))*E5798)))","v":""},{"$f":"IF(A5798=\"\",\"\",+IF(+A5798=D5798,+VLOOKUP(D5798,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5798,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5798=\"\",\"\",+VLOOKUP(+EOMONTH(+F5798,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5798=\"\",\"\",VLOOKUP(D5798,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5798=\"\",\"\",IF(A5798=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5798,-2)+15,Cenários!$A:$D,2,FALSE)>A5798,+VLOOKUP(+EOMONTH(+A5798,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5798,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5798=\"\",\"\",VLOOKUP(F5798,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5798=\"\",\"\",IF(WORKDAY(+A5798,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5798,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5799=\"\",\"\",+IF(+A5799=D5799,+E5799,((+G5799/E5799)^+((NETWORKDAYS(+D5799,A5799,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5799,F5799,Feriados!$A$2:$A$1058)-1))*E5799)))","v":""},{"$f":"IF(A5799=\"\",\"\",+IF(+A5799=D5799,+VLOOKUP(D5799,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5799,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5799=\"\",\"\",+VLOOKUP(+EOMONTH(+F5799,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5799=\"\",\"\",VLOOKUP(D5799,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5799=\"\",\"\",IF(A5799=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5799,-2)+15,Cenários!$A:$D,2,FALSE)>A5799,+VLOOKUP(+EOMONTH(+A5799,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5799,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5799=\"\",\"\",VLOOKUP(F5799,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5799=\"\",\"\",IF(WORKDAY(+A5799,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5799,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5800=\"\",\"\",+IF(+A5800=D5800,+E5800,((+G5800/E5800)^+((NETWORKDAYS(+D5800,A5800,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5800,F5800,Feriados!$A$2:$A$1058)-1))*E5800)))","v":""},{"$f":"IF(A5800=\"\",\"\",+IF(+A5800=D5800,+VLOOKUP(D5800,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5800,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5800=\"\",\"\",+VLOOKUP(+EOMONTH(+F5800,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5800=\"\",\"\",VLOOKUP(D5800,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5800=\"\",\"\",IF(A5800=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5800,-2)+15,Cenários!$A:$D,2,FALSE)>A5800,+VLOOKUP(+EOMONTH(+A5800,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5800,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5800=\"\",\"\",VLOOKUP(F5800,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5800=\"\",\"\",IF(WORKDAY(+A5800,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5800,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5801=\"\",\"\",+IF(+A5801=D5801,+E5801,((+G5801/E5801)^+((NETWORKDAYS(+D5801,A5801,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5801,F5801,Feriados!$A$2:$A$1058)-1))*E5801)))","v":""},{"$f":"IF(A5801=\"\",\"\",+IF(+A5801=D5801,+VLOOKUP(D5801,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5801,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5801=\"\",\"\",+VLOOKUP(+EOMONTH(+F5801,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5801=\"\",\"\",VLOOKUP(D5801,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5801=\"\",\"\",IF(A5801=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5801,-2)+15,Cenários!$A:$D,2,FALSE)>A5801,+VLOOKUP(+EOMONTH(+A5801,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5801,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5801=\"\",\"\",VLOOKUP(F5801,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5801=\"\",\"\",IF(WORKDAY(+A5801,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5801,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5802=\"\",\"\",+IF(+A5802=D5802,+E5802,((+G5802/E5802)^+((NETWORKDAYS(+D5802,A5802,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5802,F5802,Feriados!$A$2:$A$1058)-1))*E5802)))","v":""},{"$f":"IF(A5802=\"\",\"\",+IF(+A5802=D5802,+VLOOKUP(D5802,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5802,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5802=\"\",\"\",+VLOOKUP(+EOMONTH(+F5802,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5802=\"\",\"\",VLOOKUP(D5802,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5802=\"\",\"\",IF(A5802=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5802,-2)+15,Cenários!$A:$D,2,FALSE)>A5802,+VLOOKUP(+EOMONTH(+A5802,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5802,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5802=\"\",\"\",VLOOKUP(F5802,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5802=\"\",\"\",IF(WORKDAY(+A5802,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5802,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5803=\"\",\"\",+IF(+A5803=D5803,+E5803,((+G5803/E5803)^+((NETWORKDAYS(+D5803,A5803,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5803,F5803,Feriados!$A$2:$A$1058)-1))*E5803)))","v":""},{"$f":"IF(A5803=\"\",\"\",+IF(+A5803=D5803,+VLOOKUP(D5803,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5803,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5803=\"\",\"\",+VLOOKUP(+EOMONTH(+F5803,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5803=\"\",\"\",VLOOKUP(D5803,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5803=\"\",\"\",IF(A5803=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5803,-2)+15,Cenários!$A:$D,2,FALSE)>A5803,+VLOOKUP(+EOMONTH(+A5803,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5803,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5803=\"\",\"\",VLOOKUP(F5803,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5803=\"\",\"\",IF(WORKDAY(+A5803,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5803,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5804=\"\",\"\",+IF(+A5804=D5804,+E5804,((+G5804/E5804)^+((NETWORKDAYS(+D5804,A5804,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5804,F5804,Feriados!$A$2:$A$1058)-1))*E5804)))","v":""},{"$f":"IF(A5804=\"\",\"\",+IF(+A5804=D5804,+VLOOKUP(D5804,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5804,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5804=\"\",\"\",+VLOOKUP(+EOMONTH(+F5804,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5804=\"\",\"\",VLOOKUP(D5804,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5804=\"\",\"\",IF(A5804=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5804,-2)+15,Cenários!$A:$D,2,FALSE)>A5804,+VLOOKUP(+EOMONTH(+A5804,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5804,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5804=\"\",\"\",VLOOKUP(F5804,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5804=\"\",\"\",IF(WORKDAY(+A5804,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5804,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5805=\"\",\"\",+IF(+A5805=D5805,+E5805,((+G5805/E5805)^+((NETWORKDAYS(+D5805,A5805,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5805,F5805,Feriados!$A$2:$A$1058)-1))*E5805)))","v":""},{"$f":"IF(A5805=\"\",\"\",+IF(+A5805=D5805,+VLOOKUP(D5805,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5805,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5805=\"\",\"\",+VLOOKUP(+EOMONTH(+F5805,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5805=\"\",\"\",VLOOKUP(D5805,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5805=\"\",\"\",IF(A5805=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5805,-2)+15,Cenários!$A:$D,2,FALSE)>A5805,+VLOOKUP(+EOMONTH(+A5805,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5805,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5805=\"\",\"\",VLOOKUP(F5805,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5805=\"\",\"\",IF(WORKDAY(+A5805,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5805,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5806=\"\",\"\",+IF(+A5806=D5806,+E5806,((+G5806/E5806)^+((NETWORKDAYS(+D5806,A5806,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5806,F5806,Feriados!$A$2:$A$1058)-1))*E5806)))","v":""},{"$f":"IF(A5806=\"\",\"\",+IF(+A5806=D5806,+VLOOKUP(D5806,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5806,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5806=\"\",\"\",+VLOOKUP(+EOMONTH(+F5806,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5806=\"\",\"\",VLOOKUP(D5806,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5806=\"\",\"\",IF(A5806=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5806,-2)+15,Cenários!$A:$D,2,FALSE)>A5806,+VLOOKUP(+EOMONTH(+A5806,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5806,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5806=\"\",\"\",VLOOKUP(F5806,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5806=\"\",\"\",IF(WORKDAY(+A5806,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5806,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5807=\"\",\"\",+IF(+A5807=D5807,+E5807,((+G5807/E5807)^+((NETWORKDAYS(+D5807,A5807,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5807,F5807,Feriados!$A$2:$A$1058)-1))*E5807)))","v":""},{"$f":"IF(A5807=\"\",\"\",+IF(+A5807=D5807,+VLOOKUP(D5807,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5807,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5807=\"\",\"\",+VLOOKUP(+EOMONTH(+F5807,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5807=\"\",\"\",VLOOKUP(D5807,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5807=\"\",\"\",IF(A5807=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5807,-2)+15,Cenários!$A:$D,2,FALSE)>A5807,+VLOOKUP(+EOMONTH(+A5807,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5807,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5807=\"\",\"\",VLOOKUP(F5807,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5807=\"\",\"\",IF(WORKDAY(+A5807,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5807,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5808=\"\",\"\",+IF(+A5808=D5808,+E5808,((+G5808/E5808)^+((NETWORKDAYS(+D5808,A5808,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5808,F5808,Feriados!$A$2:$A$1058)-1))*E5808)))","v":""},{"$f":"IF(A5808=\"\",\"\",+IF(+A5808=D5808,+VLOOKUP(D5808,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5808,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5808=\"\",\"\",+VLOOKUP(+EOMONTH(+F5808,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5808=\"\",\"\",VLOOKUP(D5808,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5808=\"\",\"\",IF(A5808=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5808,-2)+15,Cenários!$A:$D,2,FALSE)>A5808,+VLOOKUP(+EOMONTH(+A5808,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5808,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5808=\"\",\"\",VLOOKUP(F5808,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5808=\"\",\"\",IF(WORKDAY(+A5808,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5808,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5809=\"\",\"\",+IF(+A5809=D5809,+E5809,((+G5809/E5809)^+((NETWORKDAYS(+D5809,A5809,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5809,F5809,Feriados!$A$2:$A$1058)-1))*E5809)))","v":""},{"$f":"IF(A5809=\"\",\"\",+IF(+A5809=D5809,+VLOOKUP(D5809,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5809,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5809=\"\",\"\",+VLOOKUP(+EOMONTH(+F5809,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5809=\"\",\"\",VLOOKUP(D5809,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5809=\"\",\"\",IF(A5809=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5809,-2)+15,Cenários!$A:$D,2,FALSE)>A5809,+VLOOKUP(+EOMONTH(+A5809,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5809,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5809=\"\",\"\",VLOOKUP(F5809,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5809=\"\",\"\",IF(WORKDAY(+A5809,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5809,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5810=\"\",\"\",+IF(+A5810=D5810,+E5810,((+G5810/E5810)^+((NETWORKDAYS(+D5810,A5810,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5810,F5810,Feriados!$A$2:$A$1058)-1))*E5810)))","v":""},{"$f":"IF(A5810=\"\",\"\",+IF(+A5810=D5810,+VLOOKUP(D5810,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5810,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5810=\"\",\"\",+VLOOKUP(+EOMONTH(+F5810,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5810=\"\",\"\",VLOOKUP(D5810,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5810=\"\",\"\",IF(A5810=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5810,-2)+15,Cenários!$A:$D,2,FALSE)>A5810,+VLOOKUP(+EOMONTH(+A5810,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5810,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5810=\"\",\"\",VLOOKUP(F5810,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5810=\"\",\"\",IF(WORKDAY(+A5810,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5810,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5811=\"\",\"\",+IF(+A5811=D5811,+E5811,((+G5811/E5811)^+((NETWORKDAYS(+D5811,A5811,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5811,F5811,Feriados!$A$2:$A$1058)-1))*E5811)))","v":""},{"$f":"IF(A5811=\"\",\"\",+IF(+A5811=D5811,+VLOOKUP(D5811,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5811,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5811=\"\",\"\",+VLOOKUP(+EOMONTH(+F5811,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5811=\"\",\"\",VLOOKUP(D5811,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5811=\"\",\"\",IF(A5811=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5811,-2)+15,Cenários!$A:$D,2,FALSE)>A5811,+VLOOKUP(+EOMONTH(+A5811,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5811,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5811=\"\",\"\",VLOOKUP(F5811,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5811=\"\",\"\",IF(WORKDAY(+A5811,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5811,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5812=\"\",\"\",+IF(+A5812=D5812,+E5812,((+G5812/E5812)^+((NETWORKDAYS(+D5812,A5812,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5812,F5812,Feriados!$A$2:$A$1058)-1))*E5812)))","v":""},{"$f":"IF(A5812=\"\",\"\",+IF(+A5812=D5812,+VLOOKUP(D5812,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5812,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5812=\"\",\"\",+VLOOKUP(+EOMONTH(+F5812,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5812=\"\",\"\",VLOOKUP(D5812,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5812=\"\",\"\",IF(A5812=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5812,-2)+15,Cenários!$A:$D,2,FALSE)>A5812,+VLOOKUP(+EOMONTH(+A5812,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5812,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5812=\"\",\"\",VLOOKUP(F5812,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5812=\"\",\"\",IF(WORKDAY(+A5812,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5812,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5813=\"\",\"\",+IF(+A5813=D5813,+E5813,((+G5813/E5813)^+((NETWORKDAYS(+D5813,A5813,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5813,F5813,Feriados!$A$2:$A$1058)-1))*E5813)))","v":""},{"$f":"IF(A5813=\"\",\"\",+IF(+A5813=D5813,+VLOOKUP(D5813,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5813,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5813=\"\",\"\",+VLOOKUP(+EOMONTH(+F5813,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5813=\"\",\"\",VLOOKUP(D5813,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5813=\"\",\"\",IF(A5813=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5813,-2)+15,Cenários!$A:$D,2,FALSE)>A5813,+VLOOKUP(+EOMONTH(+A5813,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5813,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5813=\"\",\"\",VLOOKUP(F5813,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5813=\"\",\"\",IF(WORKDAY(+A5813,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5813,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5814=\"\",\"\",+IF(+A5814=D5814,+E5814,((+G5814/E5814)^+((NETWORKDAYS(+D5814,A5814,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5814,F5814,Feriados!$A$2:$A$1058)-1))*E5814)))","v":""},{"$f":"IF(A5814=\"\",\"\",+IF(+A5814=D5814,+VLOOKUP(D5814,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5814,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5814=\"\",\"\",+VLOOKUP(+EOMONTH(+F5814,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5814=\"\",\"\",VLOOKUP(D5814,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5814=\"\",\"\",IF(A5814=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5814,-2)+15,Cenários!$A:$D,2,FALSE)>A5814,+VLOOKUP(+EOMONTH(+A5814,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5814,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5814=\"\",\"\",VLOOKUP(F5814,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5814=\"\",\"\",IF(WORKDAY(+A5814,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5814,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5815=\"\",\"\",+IF(+A5815=D5815,+E5815,((+G5815/E5815)^+((NETWORKDAYS(+D5815,A5815,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5815,F5815,Feriados!$A$2:$A$1058)-1))*E5815)))","v":""},{"$f":"IF(A5815=\"\",\"\",+IF(+A5815=D5815,+VLOOKUP(D5815,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5815,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5815=\"\",\"\",+VLOOKUP(+EOMONTH(+F5815,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5815=\"\",\"\",VLOOKUP(D5815,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5815=\"\",\"\",IF(A5815=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5815,-2)+15,Cenários!$A:$D,2,FALSE)>A5815,+VLOOKUP(+EOMONTH(+A5815,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5815,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5815=\"\",\"\",VLOOKUP(F5815,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5815=\"\",\"\",IF(WORKDAY(+A5815,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5815,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5816=\"\",\"\",+IF(+A5816=D5816,+E5816,((+G5816/E5816)^+((NETWORKDAYS(+D5816,A5816,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5816,F5816,Feriados!$A$2:$A$1058)-1))*E5816)))","v":""},{"$f":"IF(A5816=\"\",\"\",+IF(+A5816=D5816,+VLOOKUP(D5816,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5816,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5816=\"\",\"\",+VLOOKUP(+EOMONTH(+F5816,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5816=\"\",\"\",VLOOKUP(D5816,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5816=\"\",\"\",IF(A5816=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5816,-2)+15,Cenários!$A:$D,2,FALSE)>A5816,+VLOOKUP(+EOMONTH(+A5816,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5816,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5816=\"\",\"\",VLOOKUP(F5816,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5816=\"\",\"\",IF(WORKDAY(+A5816,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5816,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5817=\"\",\"\",+IF(+A5817=D5817,+E5817,((+G5817/E5817)^+((NETWORKDAYS(+D5817,A5817,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5817,F5817,Feriados!$A$2:$A$1058)-1))*E5817)))","v":""},{"$f":"IF(A5817=\"\",\"\",+IF(+A5817=D5817,+VLOOKUP(D5817,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5817,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5817=\"\",\"\",+VLOOKUP(+EOMONTH(+F5817,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5817=\"\",\"\",VLOOKUP(D5817,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5817=\"\",\"\",IF(A5817=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5817,-2)+15,Cenários!$A:$D,2,FALSE)>A5817,+VLOOKUP(+EOMONTH(+A5817,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5817,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5817=\"\",\"\",VLOOKUP(F5817,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5817=\"\",\"\",IF(WORKDAY(+A5817,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5817,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5818=\"\",\"\",+IF(+A5818=D5818,+E5818,((+G5818/E5818)^+((NETWORKDAYS(+D5818,A5818,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5818,F5818,Feriados!$A$2:$A$1058)-1))*E5818)))","v":""},{"$f":"IF(A5818=\"\",\"\",+IF(+A5818=D5818,+VLOOKUP(D5818,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5818,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5818=\"\",\"\",+VLOOKUP(+EOMONTH(+F5818,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5818=\"\",\"\",VLOOKUP(D5818,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5818=\"\",\"\",IF(A5818=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5818,-2)+15,Cenários!$A:$D,2,FALSE)>A5818,+VLOOKUP(+EOMONTH(+A5818,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5818,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5818=\"\",\"\",VLOOKUP(F5818,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5818=\"\",\"\",IF(WORKDAY(+A5818,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5818,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5819=\"\",\"\",+IF(+A5819=D5819,+E5819,((+G5819/E5819)^+((NETWORKDAYS(+D5819,A5819,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5819,F5819,Feriados!$A$2:$A$1058)-1))*E5819)))","v":""},{"$f":"IF(A5819=\"\",\"\",+IF(+A5819=D5819,+VLOOKUP(D5819,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5819,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5819=\"\",\"\",+VLOOKUP(+EOMONTH(+F5819,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5819=\"\",\"\",VLOOKUP(D5819,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5819=\"\",\"\",IF(A5819=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5819,-2)+15,Cenários!$A:$D,2,FALSE)>A5819,+VLOOKUP(+EOMONTH(+A5819,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5819,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5819=\"\",\"\",VLOOKUP(F5819,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5819=\"\",\"\",IF(WORKDAY(+A5819,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5819,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5820=\"\",\"\",+IF(+A5820=D5820,+E5820,((+G5820/E5820)^+((NETWORKDAYS(+D5820,A5820,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5820,F5820,Feriados!$A$2:$A$1058)-1))*E5820)))","v":""},{"$f":"IF(A5820=\"\",\"\",+IF(+A5820=D5820,+VLOOKUP(D5820,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5820,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5820=\"\",\"\",+VLOOKUP(+EOMONTH(+F5820,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5820=\"\",\"\",VLOOKUP(D5820,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5820=\"\",\"\",IF(A5820=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5820,-2)+15,Cenários!$A:$D,2,FALSE)>A5820,+VLOOKUP(+EOMONTH(+A5820,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5820,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5820=\"\",\"\",VLOOKUP(F5820,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5820=\"\",\"\",IF(WORKDAY(+A5820,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5820,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5821=\"\",\"\",+IF(+A5821=D5821,+E5821,((+G5821/E5821)^+((NETWORKDAYS(+D5821,A5821,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5821,F5821,Feriados!$A$2:$A$1058)-1))*E5821)))","v":""},{"$f":"IF(A5821=\"\",\"\",+IF(+A5821=D5821,+VLOOKUP(D5821,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5821,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5821=\"\",\"\",+VLOOKUP(+EOMONTH(+F5821,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5821=\"\",\"\",VLOOKUP(D5821,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5821=\"\",\"\",IF(A5821=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5821,-2)+15,Cenários!$A:$D,2,FALSE)>A5821,+VLOOKUP(+EOMONTH(+A5821,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5821,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5821=\"\",\"\",VLOOKUP(F5821,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5821=\"\",\"\",IF(WORKDAY(+A5821,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5821,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5822=\"\",\"\",+IF(+A5822=D5822,+E5822,((+G5822/E5822)^+((NETWORKDAYS(+D5822,A5822,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5822,F5822,Feriados!$A$2:$A$1058)-1))*E5822)))","v":""},{"$f":"IF(A5822=\"\",\"\",+IF(+A5822=D5822,+VLOOKUP(D5822,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5822,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5822=\"\",\"\",+VLOOKUP(+EOMONTH(+F5822,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5822=\"\",\"\",VLOOKUP(D5822,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5822=\"\",\"\",IF(A5822=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5822,-2)+15,Cenários!$A:$D,2,FALSE)>A5822,+VLOOKUP(+EOMONTH(+A5822,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5822,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5822=\"\",\"\",VLOOKUP(F5822,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5822=\"\",\"\",IF(WORKDAY(+A5822,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5822,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5823=\"\",\"\",+IF(+A5823=D5823,+E5823,((+G5823/E5823)^+((NETWORKDAYS(+D5823,A5823,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5823,F5823,Feriados!$A$2:$A$1058)-1))*E5823)))","v":""},{"$f":"IF(A5823=\"\",\"\",+IF(+A5823=D5823,+VLOOKUP(D5823,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5823,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5823=\"\",\"\",+VLOOKUP(+EOMONTH(+F5823,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5823=\"\",\"\",VLOOKUP(D5823,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5823=\"\",\"\",IF(A5823=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5823,-2)+15,Cenários!$A:$D,2,FALSE)>A5823,+VLOOKUP(+EOMONTH(+A5823,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5823,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5823=\"\",\"\",VLOOKUP(F5823,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5823=\"\",\"\",IF(WORKDAY(+A5823,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5823,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5824=\"\",\"\",+IF(+A5824=D5824,+E5824,((+G5824/E5824)^+((NETWORKDAYS(+D5824,A5824,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5824,F5824,Feriados!$A$2:$A$1058)-1))*E5824)))","v":""},{"$f":"IF(A5824=\"\",\"\",+IF(+A5824=D5824,+VLOOKUP(D5824,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5824,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5824=\"\",\"\",+VLOOKUP(+EOMONTH(+F5824,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5824=\"\",\"\",VLOOKUP(D5824,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5824=\"\",\"\",IF(A5824=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5824,-2)+15,Cenários!$A:$D,2,FALSE)>A5824,+VLOOKUP(+EOMONTH(+A5824,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5824,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5824=\"\",\"\",VLOOKUP(F5824,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5824=\"\",\"\",IF(WORKDAY(+A5824,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5824,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5825=\"\",\"\",+IF(+A5825=D5825,+E5825,((+G5825/E5825)^+((NETWORKDAYS(+D5825,A5825,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5825,F5825,Feriados!$A$2:$A$1058)-1))*E5825)))","v":""},{"$f":"IF(A5825=\"\",\"\",+IF(+A5825=D5825,+VLOOKUP(D5825,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5825,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5825=\"\",\"\",+VLOOKUP(+EOMONTH(+F5825,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5825=\"\",\"\",VLOOKUP(D5825,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5825=\"\",\"\",IF(A5825=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5825,-2)+15,Cenários!$A:$D,2,FALSE)>A5825,+VLOOKUP(+EOMONTH(+A5825,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5825,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5825=\"\",\"\",VLOOKUP(F5825,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5825=\"\",\"\",IF(WORKDAY(+A5825,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5825,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5826=\"\",\"\",+IF(+A5826=D5826,+E5826,((+G5826/E5826)^+((NETWORKDAYS(+D5826,A5826,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5826,F5826,Feriados!$A$2:$A$1058)-1))*E5826)))","v":""},{"$f":"IF(A5826=\"\",\"\",+IF(+A5826=D5826,+VLOOKUP(D5826,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5826,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5826=\"\",\"\",+VLOOKUP(+EOMONTH(+F5826,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5826=\"\",\"\",VLOOKUP(D5826,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5826=\"\",\"\",IF(A5826=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5826,-2)+15,Cenários!$A:$D,2,FALSE)>A5826,+VLOOKUP(+EOMONTH(+A5826,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5826,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5826=\"\",\"\",VLOOKUP(F5826,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5826=\"\",\"\",IF(WORKDAY(+A5826,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5826,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5827=\"\",\"\",+IF(+A5827=D5827,+E5827,((+G5827/E5827)^+((NETWORKDAYS(+D5827,A5827,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5827,F5827,Feriados!$A$2:$A$1058)-1))*E5827)))","v":""},{"$f":"IF(A5827=\"\",\"\",+IF(+A5827=D5827,+VLOOKUP(D5827,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5827,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5827=\"\",\"\",+VLOOKUP(+EOMONTH(+F5827,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5827=\"\",\"\",VLOOKUP(D5827,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5827=\"\",\"\",IF(A5827=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5827,-2)+15,Cenários!$A:$D,2,FALSE)>A5827,+VLOOKUP(+EOMONTH(+A5827,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5827,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5827=\"\",\"\",VLOOKUP(F5827,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5827=\"\",\"\",IF(WORKDAY(+A5827,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5827,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5828=\"\",\"\",+IF(+A5828=D5828,+E5828,((+G5828/E5828)^+((NETWORKDAYS(+D5828,A5828,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5828,F5828,Feriados!$A$2:$A$1058)-1))*E5828)))","v":""},{"$f":"IF(A5828=\"\",\"\",+IF(+A5828=D5828,+VLOOKUP(D5828,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5828,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5828=\"\",\"\",+VLOOKUP(+EOMONTH(+F5828,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5828=\"\",\"\",VLOOKUP(D5828,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5828=\"\",\"\",IF(A5828=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5828,-2)+15,Cenários!$A:$D,2,FALSE)>A5828,+VLOOKUP(+EOMONTH(+A5828,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5828,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5828=\"\",\"\",VLOOKUP(F5828,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5828=\"\",\"\",IF(WORKDAY(+A5828,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5828,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5829=\"\",\"\",+IF(+A5829=D5829,+E5829,((+G5829/E5829)^+((NETWORKDAYS(+D5829,A5829,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5829,F5829,Feriados!$A$2:$A$1058)-1))*E5829)))","v":""},{"$f":"IF(A5829=\"\",\"\",+IF(+A5829=D5829,+VLOOKUP(D5829,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5829,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5829=\"\",\"\",+VLOOKUP(+EOMONTH(+F5829,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5829=\"\",\"\",VLOOKUP(D5829,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5829=\"\",\"\",IF(A5829=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5829,-2)+15,Cenários!$A:$D,2,FALSE)>A5829,+VLOOKUP(+EOMONTH(+A5829,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5829,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5829=\"\",\"\",VLOOKUP(F5829,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5829=\"\",\"\",IF(WORKDAY(+A5829,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5829,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5830=\"\",\"\",+IF(+A5830=D5830,+E5830,((+G5830/E5830)^+((NETWORKDAYS(+D5830,A5830,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5830,F5830,Feriados!$A$2:$A$1058)-1))*E5830)))","v":""},{"$f":"IF(A5830=\"\",\"\",+IF(+A5830=D5830,+VLOOKUP(D5830,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5830,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5830=\"\",\"\",+VLOOKUP(+EOMONTH(+F5830,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5830=\"\",\"\",VLOOKUP(D5830,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5830=\"\",\"\",IF(A5830=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5830,-2)+15,Cenários!$A:$D,2,FALSE)>A5830,+VLOOKUP(+EOMONTH(+A5830,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5830,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5830=\"\",\"\",VLOOKUP(F5830,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5830=\"\",\"\",IF(WORKDAY(+A5830,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5830,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5831=\"\",\"\",+IF(+A5831=D5831,+E5831,((+G5831/E5831)^+((NETWORKDAYS(+D5831,A5831,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5831,F5831,Feriados!$A$2:$A$1058)-1))*E5831)))","v":""},{"$f":"IF(A5831=\"\",\"\",+IF(+A5831=D5831,+VLOOKUP(D5831,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5831,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5831=\"\",\"\",+VLOOKUP(+EOMONTH(+F5831,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5831=\"\",\"\",VLOOKUP(D5831,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5831=\"\",\"\",IF(A5831=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5831,-2)+15,Cenários!$A:$D,2,FALSE)>A5831,+VLOOKUP(+EOMONTH(+A5831,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5831,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5831=\"\",\"\",VLOOKUP(F5831,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5831=\"\",\"\",IF(WORKDAY(+A5831,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5831,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5832=\"\",\"\",+IF(+A5832=D5832,+E5832,((+G5832/E5832)^+((NETWORKDAYS(+D5832,A5832,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5832,F5832,Feriados!$A$2:$A$1058)-1))*E5832)))","v":""},{"$f":"IF(A5832=\"\",\"\",+IF(+A5832=D5832,+VLOOKUP(D5832,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5832,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5832=\"\",\"\",+VLOOKUP(+EOMONTH(+F5832,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5832=\"\",\"\",VLOOKUP(D5832,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5832=\"\",\"\",IF(A5832=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5832,-2)+15,Cenários!$A:$D,2,FALSE)>A5832,+VLOOKUP(+EOMONTH(+A5832,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5832,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5832=\"\",\"\",VLOOKUP(F5832,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5832=\"\",\"\",IF(WORKDAY(+A5832,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5832,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5833=\"\",\"\",+IF(+A5833=D5833,+E5833,((+G5833/E5833)^+((NETWORKDAYS(+D5833,A5833,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5833,F5833,Feriados!$A$2:$A$1058)-1))*E5833)))","v":""},{"$f":"IF(A5833=\"\",\"\",+IF(+A5833=D5833,+VLOOKUP(D5833,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5833,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5833=\"\",\"\",+VLOOKUP(+EOMONTH(+F5833,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5833=\"\",\"\",VLOOKUP(D5833,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5833=\"\",\"\",IF(A5833=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5833,-2)+15,Cenários!$A:$D,2,FALSE)>A5833,+VLOOKUP(+EOMONTH(+A5833,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5833,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5833=\"\",\"\",VLOOKUP(F5833,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5833=\"\",\"\",IF(WORKDAY(+A5833,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5833,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5834=\"\",\"\",+IF(+A5834=D5834,+E5834,((+G5834/E5834)^+((NETWORKDAYS(+D5834,A5834,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5834,F5834,Feriados!$A$2:$A$1058)-1))*E5834)))","v":""},{"$f":"IF(A5834=\"\",\"\",+IF(+A5834=D5834,+VLOOKUP(D5834,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5834,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5834=\"\",\"\",+VLOOKUP(+EOMONTH(+F5834,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5834=\"\",\"\",VLOOKUP(D5834,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5834=\"\",\"\",IF(A5834=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5834,-2)+15,Cenários!$A:$D,2,FALSE)>A5834,+VLOOKUP(+EOMONTH(+A5834,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5834,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5834=\"\",\"\",VLOOKUP(F5834,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5834=\"\",\"\",IF(WORKDAY(+A5834,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5834,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5835=\"\",\"\",+IF(+A5835=D5835,+E5835,((+G5835/E5835)^+((NETWORKDAYS(+D5835,A5835,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5835,F5835,Feriados!$A$2:$A$1058)-1))*E5835)))","v":""},{"$f":"IF(A5835=\"\",\"\",+IF(+A5835=D5835,+VLOOKUP(D5835,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5835,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5835=\"\",\"\",+VLOOKUP(+EOMONTH(+F5835,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5835=\"\",\"\",VLOOKUP(D5835,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5835=\"\",\"\",IF(A5835=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5835,-2)+15,Cenários!$A:$D,2,FALSE)>A5835,+VLOOKUP(+EOMONTH(+A5835,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5835,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5835=\"\",\"\",VLOOKUP(F5835,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5835=\"\",\"\",IF(WORKDAY(+A5835,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5835,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5836=\"\",\"\",+IF(+A5836=D5836,+E5836,((+G5836/E5836)^+((NETWORKDAYS(+D5836,A5836,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5836,F5836,Feriados!$A$2:$A$1058)-1))*E5836)))","v":""},{"$f":"IF(A5836=\"\",\"\",+IF(+A5836=D5836,+VLOOKUP(D5836,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5836,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5836=\"\",\"\",+VLOOKUP(+EOMONTH(+F5836,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5836=\"\",\"\",VLOOKUP(D5836,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5836=\"\",\"\",IF(A5836=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5836,-2)+15,Cenários!$A:$D,2,FALSE)>A5836,+VLOOKUP(+EOMONTH(+A5836,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5836,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5836=\"\",\"\",VLOOKUP(F5836,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5836=\"\",\"\",IF(WORKDAY(+A5836,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5836,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5837=\"\",\"\",+IF(+A5837=D5837,+E5837,((+G5837/E5837)^+((NETWORKDAYS(+D5837,A5837,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5837,F5837,Feriados!$A$2:$A$1058)-1))*E5837)))","v":""},{"$f":"IF(A5837=\"\",\"\",+IF(+A5837=D5837,+VLOOKUP(D5837,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5837,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5837=\"\",\"\",+VLOOKUP(+EOMONTH(+F5837,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5837=\"\",\"\",VLOOKUP(D5837,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5837=\"\",\"\",IF(A5837=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5837,-2)+15,Cenários!$A:$D,2,FALSE)>A5837,+VLOOKUP(+EOMONTH(+A5837,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5837,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5837=\"\",\"\",VLOOKUP(F5837,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5837=\"\",\"\",IF(WORKDAY(+A5837,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5837,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5838=\"\",\"\",+IF(+A5838=D5838,+E5838,((+G5838/E5838)^+((NETWORKDAYS(+D5838,A5838,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5838,F5838,Feriados!$A$2:$A$1058)-1))*E5838)))","v":""},{"$f":"IF(A5838=\"\",\"\",+IF(+A5838=D5838,+VLOOKUP(D5838,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5838,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5838=\"\",\"\",+VLOOKUP(+EOMONTH(+F5838,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5838=\"\",\"\",VLOOKUP(D5838,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5838=\"\",\"\",IF(A5838=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5838,-2)+15,Cenários!$A:$D,2,FALSE)>A5838,+VLOOKUP(+EOMONTH(+A5838,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5838,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5838=\"\",\"\",VLOOKUP(F5838,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5838=\"\",\"\",IF(WORKDAY(+A5838,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5838,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5839=\"\",\"\",+IF(+A5839=D5839,+E5839,((+G5839/E5839)^+((NETWORKDAYS(+D5839,A5839,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5839,F5839,Feriados!$A$2:$A$1058)-1))*E5839)))","v":""},{"$f":"IF(A5839=\"\",\"\",+IF(+A5839=D5839,+VLOOKUP(D5839,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5839,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5839=\"\",\"\",+VLOOKUP(+EOMONTH(+F5839,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5839=\"\",\"\",VLOOKUP(D5839,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5839=\"\",\"\",IF(A5839=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5839,-2)+15,Cenários!$A:$D,2,FALSE)>A5839,+VLOOKUP(+EOMONTH(+A5839,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5839,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5839=\"\",\"\",VLOOKUP(F5839,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5839=\"\",\"\",IF(WORKDAY(+A5839,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5839,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5840=\"\",\"\",+IF(+A5840=D5840,+E5840,((+G5840/E5840)^+((NETWORKDAYS(+D5840,A5840,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5840,F5840,Feriados!$A$2:$A$1058)-1))*E5840)))","v":""},{"$f":"IF(A5840=\"\",\"\",+IF(+A5840=D5840,+VLOOKUP(D5840,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5840,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5840=\"\",\"\",+VLOOKUP(+EOMONTH(+F5840,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5840=\"\",\"\",VLOOKUP(D5840,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5840=\"\",\"\",IF(A5840=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5840,-2)+15,Cenários!$A:$D,2,FALSE)>A5840,+VLOOKUP(+EOMONTH(+A5840,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5840,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5840=\"\",\"\",VLOOKUP(F5840,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5840=\"\",\"\",IF(WORKDAY(+A5840,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5840,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5841=\"\",\"\",+IF(+A5841=D5841,+E5841,((+G5841/E5841)^+((NETWORKDAYS(+D5841,A5841,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5841,F5841,Feriados!$A$2:$A$1058)-1))*E5841)))","v":""},{"$f":"IF(A5841=\"\",\"\",+IF(+A5841=D5841,+VLOOKUP(D5841,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5841,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5841=\"\",\"\",+VLOOKUP(+EOMONTH(+F5841,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5841=\"\",\"\",VLOOKUP(D5841,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5841=\"\",\"\",IF(A5841=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5841,-2)+15,Cenários!$A:$D,2,FALSE)>A5841,+VLOOKUP(+EOMONTH(+A5841,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5841,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5841=\"\",\"\",VLOOKUP(F5841,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5841=\"\",\"\",IF(WORKDAY(+A5841,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5841,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5842=\"\",\"\",+IF(+A5842=D5842,+E5842,((+G5842/E5842)^+((NETWORKDAYS(+D5842,A5842,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5842,F5842,Feriados!$A$2:$A$1058)-1))*E5842)))","v":""},{"$f":"IF(A5842=\"\",\"\",+IF(+A5842=D5842,+VLOOKUP(D5842,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5842,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5842=\"\",\"\",+VLOOKUP(+EOMONTH(+F5842,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5842=\"\",\"\",VLOOKUP(D5842,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5842=\"\",\"\",IF(A5842=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5842,-2)+15,Cenários!$A:$D,2,FALSE)>A5842,+VLOOKUP(+EOMONTH(+A5842,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5842,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5842=\"\",\"\",VLOOKUP(F5842,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5842=\"\",\"\",IF(WORKDAY(+A5842,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5842,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5843=\"\",\"\",+IF(+A5843=D5843,+E5843,((+G5843/E5843)^+((NETWORKDAYS(+D5843,A5843,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5843,F5843,Feriados!$A$2:$A$1058)-1))*E5843)))","v":""},{"$f":"IF(A5843=\"\",\"\",+IF(+A5843=D5843,+VLOOKUP(D5843,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5843,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5843=\"\",\"\",+VLOOKUP(+EOMONTH(+F5843,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5843=\"\",\"\",VLOOKUP(D5843,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5843=\"\",\"\",IF(A5843=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5843,-2)+15,Cenários!$A:$D,2,FALSE)>A5843,+VLOOKUP(+EOMONTH(+A5843,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5843,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5843=\"\",\"\",VLOOKUP(F5843,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5843=\"\",\"\",IF(WORKDAY(+A5843,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5843,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5844=\"\",\"\",+IF(+A5844=D5844,+E5844,((+G5844/E5844)^+((NETWORKDAYS(+D5844,A5844,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5844,F5844,Feriados!$A$2:$A$1058)-1))*E5844)))","v":""},{"$f":"IF(A5844=\"\",\"\",+IF(+A5844=D5844,+VLOOKUP(D5844,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5844,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5844=\"\",\"\",+VLOOKUP(+EOMONTH(+F5844,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5844=\"\",\"\",VLOOKUP(D5844,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5844=\"\",\"\",IF(A5844=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5844,-2)+15,Cenários!$A:$D,2,FALSE)>A5844,+VLOOKUP(+EOMONTH(+A5844,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5844,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5844=\"\",\"\",VLOOKUP(F5844,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5844=\"\",\"\",IF(WORKDAY(+A5844,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5844,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5845=\"\",\"\",+IF(+A5845=D5845,+E5845,((+G5845/E5845)^+((NETWORKDAYS(+D5845,A5845,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5845,F5845,Feriados!$A$2:$A$1058)-1))*E5845)))","v":""},{"$f":"IF(A5845=\"\",\"\",+IF(+A5845=D5845,+VLOOKUP(D5845,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5845,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5845=\"\",\"\",+VLOOKUP(+EOMONTH(+F5845,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5845=\"\",\"\",VLOOKUP(D5845,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5845=\"\",\"\",IF(A5845=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5845,-2)+15,Cenários!$A:$D,2,FALSE)>A5845,+VLOOKUP(+EOMONTH(+A5845,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5845,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5845=\"\",\"\",VLOOKUP(F5845,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5845=\"\",\"\",IF(WORKDAY(+A5845,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5845,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5846=\"\",\"\",+IF(+A5846=D5846,+E5846,((+G5846/E5846)^+((NETWORKDAYS(+D5846,A5846,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5846,F5846,Feriados!$A$2:$A$1058)-1))*E5846)))","v":""},{"$f":"IF(A5846=\"\",\"\",+IF(+A5846=D5846,+VLOOKUP(D5846,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5846,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5846=\"\",\"\",+VLOOKUP(+EOMONTH(+F5846,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5846=\"\",\"\",VLOOKUP(D5846,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5846=\"\",\"\",IF(A5846=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5846,-2)+15,Cenários!$A:$D,2,FALSE)>A5846,+VLOOKUP(+EOMONTH(+A5846,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5846,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5846=\"\",\"\",VLOOKUP(F5846,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5846=\"\",\"\",IF(WORKDAY(+A5846,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5846,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5847=\"\",\"\",+IF(+A5847=D5847,+E5847,((+G5847/E5847)^+((NETWORKDAYS(+D5847,A5847,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5847,F5847,Feriados!$A$2:$A$1058)-1))*E5847)))","v":""},{"$f":"IF(A5847=\"\",\"\",+IF(+A5847=D5847,+VLOOKUP(D5847,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5847,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5847=\"\",\"\",+VLOOKUP(+EOMONTH(+F5847,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5847=\"\",\"\",VLOOKUP(D5847,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5847=\"\",\"\",IF(A5847=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5847,-2)+15,Cenários!$A:$D,2,FALSE)>A5847,+VLOOKUP(+EOMONTH(+A5847,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5847,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5847=\"\",\"\",VLOOKUP(F5847,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5847=\"\",\"\",IF(WORKDAY(+A5847,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5847,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5848=\"\",\"\",+IF(+A5848=D5848,+E5848,((+G5848/E5848)^+((NETWORKDAYS(+D5848,A5848,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5848,F5848,Feriados!$A$2:$A$1058)-1))*E5848)))","v":""},{"$f":"IF(A5848=\"\",\"\",+IF(+A5848=D5848,+VLOOKUP(D5848,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5848,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5848=\"\",\"\",+VLOOKUP(+EOMONTH(+F5848,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5848=\"\",\"\",VLOOKUP(D5848,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5848=\"\",\"\",IF(A5848=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5848,-2)+15,Cenários!$A:$D,2,FALSE)>A5848,+VLOOKUP(+EOMONTH(+A5848,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5848,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5848=\"\",\"\",VLOOKUP(F5848,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5848=\"\",\"\",IF(WORKDAY(+A5848,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5848,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5849=\"\",\"\",+IF(+A5849=D5849,+E5849,((+G5849/E5849)^+((NETWORKDAYS(+D5849,A5849,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5849,F5849,Feriados!$A$2:$A$1058)-1))*E5849)))","v":""},{"$f":"IF(A5849=\"\",\"\",+IF(+A5849=D5849,+VLOOKUP(D5849,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5849,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5849=\"\",\"\",+VLOOKUP(+EOMONTH(+F5849,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5849=\"\",\"\",VLOOKUP(D5849,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5849=\"\",\"\",IF(A5849=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5849,-2)+15,Cenários!$A:$D,2,FALSE)>A5849,+VLOOKUP(+EOMONTH(+A5849,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5849,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5849=\"\",\"\",VLOOKUP(F5849,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5849=\"\",\"\",IF(WORKDAY(+A5849,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5849,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5850=\"\",\"\",+IF(+A5850=D5850,+E5850,((+G5850/E5850)^+((NETWORKDAYS(+D5850,A5850,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5850,F5850,Feriados!$A$2:$A$1058)-1))*E5850)))","v":""},{"$f":"IF(A5850=\"\",\"\",+IF(+A5850=D5850,+VLOOKUP(D5850,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5850,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5850=\"\",\"\",+VLOOKUP(+EOMONTH(+F5850,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5850=\"\",\"\",VLOOKUP(D5850,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5850=\"\",\"\",IF(A5850=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5850,-2)+15,Cenários!$A:$D,2,FALSE)>A5850,+VLOOKUP(+EOMONTH(+A5850,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5850,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5850=\"\",\"\",VLOOKUP(F5850,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5850=\"\",\"\",IF(WORKDAY(+A5850,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5850,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5851=\"\",\"\",+IF(+A5851=D5851,+E5851,((+G5851/E5851)^+((NETWORKDAYS(+D5851,A5851,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5851,F5851,Feriados!$A$2:$A$1058)-1))*E5851)))","v":""},{"$f":"IF(A5851=\"\",\"\",+IF(+A5851=D5851,+VLOOKUP(D5851,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5851,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5851=\"\",\"\",+VLOOKUP(+EOMONTH(+F5851,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5851=\"\",\"\",VLOOKUP(D5851,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5851=\"\",\"\",IF(A5851=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5851,-2)+15,Cenários!$A:$D,2,FALSE)>A5851,+VLOOKUP(+EOMONTH(+A5851,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5851,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5851=\"\",\"\",VLOOKUP(F5851,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5851=\"\",\"\",IF(WORKDAY(+A5851,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5851,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5852=\"\",\"\",+IF(+A5852=D5852,+E5852,((+G5852/E5852)^+((NETWORKDAYS(+D5852,A5852,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5852,F5852,Feriados!$A$2:$A$1058)-1))*E5852)))","v":""},{"$f":"IF(A5852=\"\",\"\",+IF(+A5852=D5852,+VLOOKUP(D5852,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5852,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5852=\"\",\"\",+VLOOKUP(+EOMONTH(+F5852,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5852=\"\",\"\",VLOOKUP(D5852,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5852=\"\",\"\",IF(A5852=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5852,-2)+15,Cenários!$A:$D,2,FALSE)>A5852,+VLOOKUP(+EOMONTH(+A5852,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5852,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5852=\"\",\"\",VLOOKUP(F5852,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5852=\"\",\"\",IF(WORKDAY(+A5852,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5852,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5853=\"\",\"\",+IF(+A5853=D5853,+E5853,((+G5853/E5853)^+((NETWORKDAYS(+D5853,A5853,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5853,F5853,Feriados!$A$2:$A$1058)-1))*E5853)))","v":""},{"$f":"IF(A5853=\"\",\"\",+IF(+A5853=D5853,+VLOOKUP(D5853,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5853,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5853=\"\",\"\",+VLOOKUP(+EOMONTH(+F5853,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5853=\"\",\"\",VLOOKUP(D5853,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5853=\"\",\"\",IF(A5853=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5853,-2)+15,Cenários!$A:$D,2,FALSE)>A5853,+VLOOKUP(+EOMONTH(+A5853,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5853,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5853=\"\",\"\",VLOOKUP(F5853,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5853=\"\",\"\",IF(WORKDAY(+A5853,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5853,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5854=\"\",\"\",+IF(+A5854=D5854,+E5854,((+G5854/E5854)^+((NETWORKDAYS(+D5854,A5854,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5854,F5854,Feriados!$A$2:$A$1058)-1))*E5854)))","v":""},{"$f":"IF(A5854=\"\",\"\",+IF(+A5854=D5854,+VLOOKUP(D5854,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5854,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5854=\"\",\"\",+VLOOKUP(+EOMONTH(+F5854,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5854=\"\",\"\",VLOOKUP(D5854,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5854=\"\",\"\",IF(A5854=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5854,-2)+15,Cenários!$A:$D,2,FALSE)>A5854,+VLOOKUP(+EOMONTH(+A5854,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5854,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5854=\"\",\"\",VLOOKUP(F5854,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5854=\"\",\"\",IF(WORKDAY(+A5854,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5854,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5855=\"\",\"\",+IF(+A5855=D5855,+E5855,((+G5855/E5855)^+((NETWORKDAYS(+D5855,A5855,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5855,F5855,Feriados!$A$2:$A$1058)-1))*E5855)))","v":""},{"$f":"IF(A5855=\"\",\"\",+IF(+A5855=D5855,+VLOOKUP(D5855,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5855,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5855=\"\",\"\",+VLOOKUP(+EOMONTH(+F5855,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5855=\"\",\"\",VLOOKUP(D5855,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5855=\"\",\"\",IF(A5855=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5855,-2)+15,Cenários!$A:$D,2,FALSE)>A5855,+VLOOKUP(+EOMONTH(+A5855,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5855,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5855=\"\",\"\",VLOOKUP(F5855,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5855=\"\",\"\",IF(WORKDAY(+A5855,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5855,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5856=\"\",\"\",+IF(+A5856=D5856,+E5856,((+G5856/E5856)^+((NETWORKDAYS(+D5856,A5856,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5856,F5856,Feriados!$A$2:$A$1058)-1))*E5856)))","v":""},{"$f":"IF(A5856=\"\",\"\",+IF(+A5856=D5856,+VLOOKUP(D5856,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5856,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5856=\"\",\"\",+VLOOKUP(+EOMONTH(+F5856,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5856=\"\",\"\",VLOOKUP(D5856,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5856=\"\",\"\",IF(A5856=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5856,-2)+15,Cenários!$A:$D,2,FALSE)>A5856,+VLOOKUP(+EOMONTH(+A5856,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5856,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5856=\"\",\"\",VLOOKUP(F5856,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5856=\"\",\"\",IF(WORKDAY(+A5856,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5856,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5857=\"\",\"\",+IF(+A5857=D5857,+E5857,((+G5857/E5857)^+((NETWORKDAYS(+D5857,A5857,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5857,F5857,Feriados!$A$2:$A$1058)-1))*E5857)))","v":""},{"$f":"IF(A5857=\"\",\"\",+IF(+A5857=D5857,+VLOOKUP(D5857,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5857,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5857=\"\",\"\",+VLOOKUP(+EOMONTH(+F5857,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5857=\"\",\"\",VLOOKUP(D5857,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5857=\"\",\"\",IF(A5857=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5857,-2)+15,Cenários!$A:$D,2,FALSE)>A5857,+VLOOKUP(+EOMONTH(+A5857,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5857,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5857=\"\",\"\",VLOOKUP(F5857,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5857=\"\",\"\",IF(WORKDAY(+A5857,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5857,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5858=\"\",\"\",+IF(+A5858=D5858,+E5858,((+G5858/E5858)^+((NETWORKDAYS(+D5858,A5858,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5858,F5858,Feriados!$A$2:$A$1058)-1))*E5858)))","v":""},{"$f":"IF(A5858=\"\",\"\",+IF(+A5858=D5858,+VLOOKUP(D5858,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5858,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5858=\"\",\"\",+VLOOKUP(+EOMONTH(+F5858,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5858=\"\",\"\",VLOOKUP(D5858,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5858=\"\",\"\",IF(A5858=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5858,-2)+15,Cenários!$A:$D,2,FALSE)>A5858,+VLOOKUP(+EOMONTH(+A5858,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5858,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5858=\"\",\"\",VLOOKUP(F5858,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5858=\"\",\"\",IF(WORKDAY(+A5858,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5858,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5859=\"\",\"\",+IF(+A5859=D5859,+E5859,((+G5859/E5859)^+((NETWORKDAYS(+D5859,A5859,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5859,F5859,Feriados!$A$2:$A$1058)-1))*E5859)))","v":""},{"$f":"IF(A5859=\"\",\"\",+IF(+A5859=D5859,+VLOOKUP(D5859,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5859,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5859=\"\",\"\",+VLOOKUP(+EOMONTH(+F5859,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5859=\"\",\"\",VLOOKUP(D5859,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5859=\"\",\"\",IF(A5859=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5859,-2)+15,Cenários!$A:$D,2,FALSE)>A5859,+VLOOKUP(+EOMONTH(+A5859,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5859,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5859=\"\",\"\",VLOOKUP(F5859,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5859=\"\",\"\",IF(WORKDAY(+A5859,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5859,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5860=\"\",\"\",+IF(+A5860=D5860,+E5860,((+G5860/E5860)^+((NETWORKDAYS(+D5860,A5860,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5860,F5860,Feriados!$A$2:$A$1058)-1))*E5860)))","v":""},{"$f":"IF(A5860=\"\",\"\",+IF(+A5860=D5860,+VLOOKUP(D5860,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5860,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5860=\"\",\"\",+VLOOKUP(+EOMONTH(+F5860,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5860=\"\",\"\",VLOOKUP(D5860,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5860=\"\",\"\",IF(A5860=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5860,-2)+15,Cenários!$A:$D,2,FALSE)>A5860,+VLOOKUP(+EOMONTH(+A5860,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5860,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5860=\"\",\"\",VLOOKUP(F5860,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5860=\"\",\"\",IF(WORKDAY(+A5860,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5860,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5861=\"\",\"\",+IF(+A5861=D5861,+E5861,((+G5861/E5861)^+((NETWORKDAYS(+D5861,A5861,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5861,F5861,Feriados!$A$2:$A$1058)-1))*E5861)))","v":""},{"$f":"IF(A5861=\"\",\"\",+IF(+A5861=D5861,+VLOOKUP(D5861,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5861,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5861=\"\",\"\",+VLOOKUP(+EOMONTH(+F5861,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5861=\"\",\"\",VLOOKUP(D5861,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5861=\"\",\"\",IF(A5861=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5861,-2)+15,Cenários!$A:$D,2,FALSE)>A5861,+VLOOKUP(+EOMONTH(+A5861,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5861,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5861=\"\",\"\",VLOOKUP(F5861,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5861=\"\",\"\",IF(WORKDAY(+A5861,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5861,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5862=\"\",\"\",+IF(+A5862=D5862,+E5862,((+G5862/E5862)^+((NETWORKDAYS(+D5862,A5862,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5862,F5862,Feriados!$A$2:$A$1058)-1))*E5862)))","v":""},{"$f":"IF(A5862=\"\",\"\",+IF(+A5862=D5862,+VLOOKUP(D5862,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5862,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5862=\"\",\"\",+VLOOKUP(+EOMONTH(+F5862,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5862=\"\",\"\",VLOOKUP(D5862,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5862=\"\",\"\",IF(A5862=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5862,-2)+15,Cenários!$A:$D,2,FALSE)>A5862,+VLOOKUP(+EOMONTH(+A5862,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5862,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5862=\"\",\"\",VLOOKUP(F5862,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5862=\"\",\"\",IF(WORKDAY(+A5862,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5862,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5863=\"\",\"\",+IF(+A5863=D5863,+E5863,((+G5863/E5863)^+((NETWORKDAYS(+D5863,A5863,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5863,F5863,Feriados!$A$2:$A$1058)-1))*E5863)))","v":""},{"$f":"IF(A5863=\"\",\"\",+IF(+A5863=D5863,+VLOOKUP(D5863,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5863,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5863=\"\",\"\",+VLOOKUP(+EOMONTH(+F5863,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5863=\"\",\"\",VLOOKUP(D5863,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5863=\"\",\"\",IF(A5863=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5863,-2)+15,Cenários!$A:$D,2,FALSE)>A5863,+VLOOKUP(+EOMONTH(+A5863,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5863,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5863=\"\",\"\",VLOOKUP(F5863,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5863=\"\",\"\",IF(WORKDAY(+A5863,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5863,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5864=\"\",\"\",+IF(+A5864=D5864,+E5864,((+G5864/E5864)^+((NETWORKDAYS(+D5864,A5864,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5864,F5864,Feriados!$A$2:$A$1058)-1))*E5864)))","v":""},{"$f":"IF(A5864=\"\",\"\",+IF(+A5864=D5864,+VLOOKUP(D5864,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5864,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5864=\"\",\"\",+VLOOKUP(+EOMONTH(+F5864,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5864=\"\",\"\",VLOOKUP(D5864,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5864=\"\",\"\",IF(A5864=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5864,-2)+15,Cenários!$A:$D,2,FALSE)>A5864,+VLOOKUP(+EOMONTH(+A5864,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5864,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5864=\"\",\"\",VLOOKUP(F5864,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5864=\"\",\"\",IF(WORKDAY(+A5864,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5864,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5865=\"\",\"\",+IF(+A5865=D5865,+E5865,((+G5865/E5865)^+((NETWORKDAYS(+D5865,A5865,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5865,F5865,Feriados!$A$2:$A$1058)-1))*E5865)))","v":""},{"$f":"IF(A5865=\"\",\"\",+IF(+A5865=D5865,+VLOOKUP(D5865,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5865,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5865=\"\",\"\",+VLOOKUP(+EOMONTH(+F5865,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5865=\"\",\"\",VLOOKUP(D5865,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5865=\"\",\"\",IF(A5865=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5865,-2)+15,Cenários!$A:$D,2,FALSE)>A5865,+VLOOKUP(+EOMONTH(+A5865,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5865,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5865=\"\",\"\",VLOOKUP(F5865,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5865=\"\",\"\",IF(WORKDAY(+A5865,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5865,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5866=\"\",\"\",+IF(+A5866=D5866,+E5866,((+G5866/E5866)^+((NETWORKDAYS(+D5866,A5866,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5866,F5866,Feriados!$A$2:$A$1058)-1))*E5866)))","v":""},{"$f":"IF(A5866=\"\",\"\",+IF(+A5866=D5866,+VLOOKUP(D5866,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5866,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5866=\"\",\"\",+VLOOKUP(+EOMONTH(+F5866,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5866=\"\",\"\",VLOOKUP(D5866,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5866=\"\",\"\",IF(A5866=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5866,-2)+15,Cenários!$A:$D,2,FALSE)>A5866,+VLOOKUP(+EOMONTH(+A5866,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5866,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5866=\"\",\"\",VLOOKUP(F5866,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5866=\"\",\"\",IF(WORKDAY(+A5866,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5866,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5867=\"\",\"\",+IF(+A5867=D5867,+E5867,((+G5867/E5867)^+((NETWORKDAYS(+D5867,A5867,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5867,F5867,Feriados!$A$2:$A$1058)-1))*E5867)))","v":""},{"$f":"IF(A5867=\"\",\"\",+IF(+A5867=D5867,+VLOOKUP(D5867,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5867,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5867=\"\",\"\",+VLOOKUP(+EOMONTH(+F5867,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5867=\"\",\"\",VLOOKUP(D5867,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5867=\"\",\"\",IF(A5867=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5867,-2)+15,Cenários!$A:$D,2,FALSE)>A5867,+VLOOKUP(+EOMONTH(+A5867,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5867,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5867=\"\",\"\",VLOOKUP(F5867,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5867=\"\",\"\",IF(WORKDAY(+A5867,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5867,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5868=\"\",\"\",+IF(+A5868=D5868,+E5868,((+G5868/E5868)^+((NETWORKDAYS(+D5868,A5868,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5868,F5868,Feriados!$A$2:$A$1058)-1))*E5868)))","v":""},{"$f":"IF(A5868=\"\",\"\",+IF(+A5868=D5868,+VLOOKUP(D5868,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5868,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5868=\"\",\"\",+VLOOKUP(+EOMONTH(+F5868,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5868=\"\",\"\",VLOOKUP(D5868,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5868=\"\",\"\",IF(A5868=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5868,-2)+15,Cenários!$A:$D,2,FALSE)>A5868,+VLOOKUP(+EOMONTH(+A5868,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5868,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5868=\"\",\"\",VLOOKUP(F5868,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5868=\"\",\"\",IF(WORKDAY(+A5868,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5868,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5869=\"\",\"\",+IF(+A5869=D5869,+E5869,((+G5869/E5869)^+((NETWORKDAYS(+D5869,A5869,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5869,F5869,Feriados!$A$2:$A$1058)-1))*E5869)))","v":""},{"$f":"IF(A5869=\"\",\"\",+IF(+A5869=D5869,+VLOOKUP(D5869,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5869,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5869=\"\",\"\",+VLOOKUP(+EOMONTH(+F5869,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5869=\"\",\"\",VLOOKUP(D5869,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5869=\"\",\"\",IF(A5869=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5869,-2)+15,Cenários!$A:$D,2,FALSE)>A5869,+VLOOKUP(+EOMONTH(+A5869,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5869,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5869=\"\",\"\",VLOOKUP(F5869,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5869=\"\",\"\",IF(WORKDAY(+A5869,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5869,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5870=\"\",\"\",+IF(+A5870=D5870,+E5870,((+G5870/E5870)^+((NETWORKDAYS(+D5870,A5870,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5870,F5870,Feriados!$A$2:$A$1058)-1))*E5870)))","v":""},{"$f":"IF(A5870=\"\",\"\",+IF(+A5870=D5870,+VLOOKUP(D5870,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5870,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5870=\"\",\"\",+VLOOKUP(+EOMONTH(+F5870,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5870=\"\",\"\",VLOOKUP(D5870,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5870=\"\",\"\",IF(A5870=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5870,-2)+15,Cenários!$A:$D,2,FALSE)>A5870,+VLOOKUP(+EOMONTH(+A5870,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5870,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5870=\"\",\"\",VLOOKUP(F5870,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5870=\"\",\"\",IF(WORKDAY(+A5870,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5870,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5871=\"\",\"\",+IF(+A5871=D5871,+E5871,((+G5871/E5871)^+((NETWORKDAYS(+D5871,A5871,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5871,F5871,Feriados!$A$2:$A$1058)-1))*E5871)))","v":""},{"$f":"IF(A5871=\"\",\"\",+IF(+A5871=D5871,+VLOOKUP(D5871,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5871,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5871=\"\",\"\",+VLOOKUP(+EOMONTH(+F5871,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5871=\"\",\"\",VLOOKUP(D5871,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5871=\"\",\"\",IF(A5871=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5871,-2)+15,Cenários!$A:$D,2,FALSE)>A5871,+VLOOKUP(+EOMONTH(+A5871,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5871,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5871=\"\",\"\",VLOOKUP(F5871,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5871=\"\",\"\",IF(WORKDAY(+A5871,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5871,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5872=\"\",\"\",+IF(+A5872=D5872,+E5872,((+G5872/E5872)^+((NETWORKDAYS(+D5872,A5872,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5872,F5872,Feriados!$A$2:$A$1058)-1))*E5872)))","v":""},{"$f":"IF(A5872=\"\",\"\",+IF(+A5872=D5872,+VLOOKUP(D5872,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5872,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5872=\"\",\"\",+VLOOKUP(+EOMONTH(+F5872,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5872=\"\",\"\",VLOOKUP(D5872,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5872=\"\",\"\",IF(A5872=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5872,-2)+15,Cenários!$A:$D,2,FALSE)>A5872,+VLOOKUP(+EOMONTH(+A5872,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5872,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5872=\"\",\"\",VLOOKUP(F5872,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5872=\"\",\"\",IF(WORKDAY(+A5872,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5872,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5873=\"\",\"\",+IF(+A5873=D5873,+E5873,((+G5873/E5873)^+((NETWORKDAYS(+D5873,A5873,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5873,F5873,Feriados!$A$2:$A$1058)-1))*E5873)))","v":""},{"$f":"IF(A5873=\"\",\"\",+IF(+A5873=D5873,+VLOOKUP(D5873,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5873,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5873=\"\",\"\",+VLOOKUP(+EOMONTH(+F5873,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5873=\"\",\"\",VLOOKUP(D5873,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5873=\"\",\"\",IF(A5873=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5873,-2)+15,Cenários!$A:$D,2,FALSE)>A5873,+VLOOKUP(+EOMONTH(+A5873,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5873,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5873=\"\",\"\",VLOOKUP(F5873,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5873=\"\",\"\",IF(WORKDAY(+A5873,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5873,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5874=\"\",\"\",+IF(+A5874=D5874,+E5874,((+G5874/E5874)^+((NETWORKDAYS(+D5874,A5874,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5874,F5874,Feriados!$A$2:$A$1058)-1))*E5874)))","v":""},{"$f":"IF(A5874=\"\",\"\",+IF(+A5874=D5874,+VLOOKUP(D5874,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5874,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5874=\"\",\"\",+VLOOKUP(+EOMONTH(+F5874,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5874=\"\",\"\",VLOOKUP(D5874,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5874=\"\",\"\",IF(A5874=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5874,-2)+15,Cenários!$A:$D,2,FALSE)>A5874,+VLOOKUP(+EOMONTH(+A5874,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5874,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5874=\"\",\"\",VLOOKUP(F5874,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5874=\"\",\"\",IF(WORKDAY(+A5874,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5874,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5875=\"\",\"\",+IF(+A5875=D5875,+E5875,((+G5875/E5875)^+((NETWORKDAYS(+D5875,A5875,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5875,F5875,Feriados!$A$2:$A$1058)-1))*E5875)))","v":""},{"$f":"IF(A5875=\"\",\"\",+IF(+A5875=D5875,+VLOOKUP(D5875,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5875,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5875=\"\",\"\",+VLOOKUP(+EOMONTH(+F5875,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5875=\"\",\"\",VLOOKUP(D5875,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5875=\"\",\"\",IF(A5875=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5875,-2)+15,Cenários!$A:$D,2,FALSE)>A5875,+VLOOKUP(+EOMONTH(+A5875,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5875,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5875=\"\",\"\",VLOOKUP(F5875,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5875=\"\",\"\",IF(WORKDAY(+A5875,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5875,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5876=\"\",\"\",+IF(+A5876=D5876,+E5876,((+G5876/E5876)^+((NETWORKDAYS(+D5876,A5876,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5876,F5876,Feriados!$A$2:$A$1058)-1))*E5876)))","v":""},{"$f":"IF(A5876=\"\",\"\",+IF(+A5876=D5876,+VLOOKUP(D5876,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5876,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5876=\"\",\"\",+VLOOKUP(+EOMONTH(+F5876,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5876=\"\",\"\",VLOOKUP(D5876,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5876=\"\",\"\",IF(A5876=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5876,-2)+15,Cenários!$A:$D,2,FALSE)>A5876,+VLOOKUP(+EOMONTH(+A5876,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5876,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5876=\"\",\"\",VLOOKUP(F5876,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5876=\"\",\"\",IF(WORKDAY(+A5876,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5876,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5877=\"\",\"\",+IF(+A5877=D5877,+E5877,((+G5877/E5877)^+((NETWORKDAYS(+D5877,A5877,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5877,F5877,Feriados!$A$2:$A$1058)-1))*E5877)))","v":""},{"$f":"IF(A5877=\"\",\"\",+IF(+A5877=D5877,+VLOOKUP(D5877,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5877,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5877=\"\",\"\",+VLOOKUP(+EOMONTH(+F5877,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5877=\"\",\"\",VLOOKUP(D5877,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5877=\"\",\"\",IF(A5877=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5877,-2)+15,Cenários!$A:$D,2,FALSE)>A5877,+VLOOKUP(+EOMONTH(+A5877,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5877,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5877=\"\",\"\",VLOOKUP(F5877,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5877=\"\",\"\",IF(WORKDAY(+A5877,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5877,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5878=\"\",\"\",+IF(+A5878=D5878,+E5878,((+G5878/E5878)^+((NETWORKDAYS(+D5878,A5878,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5878,F5878,Feriados!$A$2:$A$1058)-1))*E5878)))","v":""},{"$f":"IF(A5878=\"\",\"\",+IF(+A5878=D5878,+VLOOKUP(D5878,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5878,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5878=\"\",\"\",+VLOOKUP(+EOMONTH(+F5878,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5878=\"\",\"\",VLOOKUP(D5878,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5878=\"\",\"\",IF(A5878=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5878,-2)+15,Cenários!$A:$D,2,FALSE)>A5878,+VLOOKUP(+EOMONTH(+A5878,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5878,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5878=\"\",\"\",VLOOKUP(F5878,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5878=\"\",\"\",IF(WORKDAY(+A5878,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5878,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5879=\"\",\"\",+IF(+A5879=D5879,+E5879,((+G5879/E5879)^+((NETWORKDAYS(+D5879,A5879,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5879,F5879,Feriados!$A$2:$A$1058)-1))*E5879)))","v":""},{"$f":"IF(A5879=\"\",\"\",+IF(+A5879=D5879,+VLOOKUP(D5879,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5879,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5879=\"\",\"\",+VLOOKUP(+EOMONTH(+F5879,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5879=\"\",\"\",VLOOKUP(D5879,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5879=\"\",\"\",IF(A5879=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5879,-2)+15,Cenários!$A:$D,2,FALSE)>A5879,+VLOOKUP(+EOMONTH(+A5879,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5879,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5879=\"\",\"\",VLOOKUP(F5879,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5879=\"\",\"\",IF(WORKDAY(+A5879,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5879,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5880=\"\",\"\",+IF(+A5880=D5880,+E5880,((+G5880/E5880)^+((NETWORKDAYS(+D5880,A5880,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5880,F5880,Feriados!$A$2:$A$1058)-1))*E5880)))","v":""},{"$f":"IF(A5880=\"\",\"\",+IF(+A5880=D5880,+VLOOKUP(D5880,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5880,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5880=\"\",\"\",+VLOOKUP(+EOMONTH(+F5880,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5880=\"\",\"\",VLOOKUP(D5880,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5880=\"\",\"\",IF(A5880=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5880,-2)+15,Cenários!$A:$D,2,FALSE)>A5880,+VLOOKUP(+EOMONTH(+A5880,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5880,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5880=\"\",\"\",VLOOKUP(F5880,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5880=\"\",\"\",IF(WORKDAY(+A5880,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5880,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5881=\"\",\"\",+IF(+A5881=D5881,+E5881,((+G5881/E5881)^+((NETWORKDAYS(+D5881,A5881,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5881,F5881,Feriados!$A$2:$A$1058)-1))*E5881)))","v":""},{"$f":"IF(A5881=\"\",\"\",+IF(+A5881=D5881,+VLOOKUP(D5881,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5881,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5881=\"\",\"\",+VLOOKUP(+EOMONTH(+F5881,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5881=\"\",\"\",VLOOKUP(D5881,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5881=\"\",\"\",IF(A5881=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5881,-2)+15,Cenários!$A:$D,2,FALSE)>A5881,+VLOOKUP(+EOMONTH(+A5881,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5881,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5881=\"\",\"\",VLOOKUP(F5881,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5881=\"\",\"\",IF(WORKDAY(+A5881,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5881,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5882=\"\",\"\",+IF(+A5882=D5882,+E5882,((+G5882/E5882)^+((NETWORKDAYS(+D5882,A5882,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5882,F5882,Feriados!$A$2:$A$1058)-1))*E5882)))","v":""},{"$f":"IF(A5882=\"\",\"\",+IF(+A5882=D5882,+VLOOKUP(D5882,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5882,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5882=\"\",\"\",+VLOOKUP(+EOMONTH(+F5882,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5882=\"\",\"\",VLOOKUP(D5882,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5882=\"\",\"\",IF(A5882=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5882,-2)+15,Cenários!$A:$D,2,FALSE)>A5882,+VLOOKUP(+EOMONTH(+A5882,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5882,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5882=\"\",\"\",VLOOKUP(F5882,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5882=\"\",\"\",IF(WORKDAY(+A5882,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5882,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5883=\"\",\"\",+IF(+A5883=D5883,+E5883,((+G5883/E5883)^+((NETWORKDAYS(+D5883,A5883,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5883,F5883,Feriados!$A$2:$A$1058)-1))*E5883)))","v":""},{"$f":"IF(A5883=\"\",\"\",+IF(+A5883=D5883,+VLOOKUP(D5883,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5883,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5883=\"\",\"\",+VLOOKUP(+EOMONTH(+F5883,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5883=\"\",\"\",VLOOKUP(D5883,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5883=\"\",\"\",IF(A5883=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5883,-2)+15,Cenários!$A:$D,2,FALSE)>A5883,+VLOOKUP(+EOMONTH(+A5883,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5883,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5883=\"\",\"\",VLOOKUP(F5883,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5883=\"\",\"\",IF(WORKDAY(+A5883,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5883,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5884=\"\",\"\",+IF(+A5884=D5884,+E5884,((+G5884/E5884)^+((NETWORKDAYS(+D5884,A5884,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5884,F5884,Feriados!$A$2:$A$1058)-1))*E5884)))","v":""},{"$f":"IF(A5884=\"\",\"\",+IF(+A5884=D5884,+VLOOKUP(D5884,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5884,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5884=\"\",\"\",+VLOOKUP(+EOMONTH(+F5884,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5884=\"\",\"\",VLOOKUP(D5884,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5884=\"\",\"\",IF(A5884=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5884,-2)+15,Cenários!$A:$D,2,FALSE)>A5884,+VLOOKUP(+EOMONTH(+A5884,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5884,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5884=\"\",\"\",VLOOKUP(F5884,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5884=\"\",\"\",IF(WORKDAY(+A5884,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5884,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5885=\"\",\"\",+IF(+A5885=D5885,+E5885,((+G5885/E5885)^+((NETWORKDAYS(+D5885,A5885,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5885,F5885,Feriados!$A$2:$A$1058)-1))*E5885)))","v":""},{"$f":"IF(A5885=\"\",\"\",+IF(+A5885=D5885,+VLOOKUP(D5885,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5885,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5885=\"\",\"\",+VLOOKUP(+EOMONTH(+F5885,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5885=\"\",\"\",VLOOKUP(D5885,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5885=\"\",\"\",IF(A5885=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5885,-2)+15,Cenários!$A:$D,2,FALSE)>A5885,+VLOOKUP(+EOMONTH(+A5885,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5885,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5885=\"\",\"\",VLOOKUP(F5885,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5885=\"\",\"\",IF(WORKDAY(+A5885,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5885,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5886=\"\",\"\",+IF(+A5886=D5886,+E5886,((+G5886/E5886)^+((NETWORKDAYS(+D5886,A5886,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5886,F5886,Feriados!$A$2:$A$1058)-1))*E5886)))","v":""},{"$f":"IF(A5886=\"\",\"\",+IF(+A5886=D5886,+VLOOKUP(D5886,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5886,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5886=\"\",\"\",+VLOOKUP(+EOMONTH(+F5886,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5886=\"\",\"\",VLOOKUP(D5886,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5886=\"\",\"\",IF(A5886=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5886,-2)+15,Cenários!$A:$D,2,FALSE)>A5886,+VLOOKUP(+EOMONTH(+A5886,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5886,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5886=\"\",\"\",VLOOKUP(F5886,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5886=\"\",\"\",IF(WORKDAY(+A5886,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5886,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5887=\"\",\"\",+IF(+A5887=D5887,+E5887,((+G5887/E5887)^+((NETWORKDAYS(+D5887,A5887,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5887,F5887,Feriados!$A$2:$A$1058)-1))*E5887)))","v":""},{"$f":"IF(A5887=\"\",\"\",+IF(+A5887=D5887,+VLOOKUP(D5887,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5887,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5887=\"\",\"\",+VLOOKUP(+EOMONTH(+F5887,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5887=\"\",\"\",VLOOKUP(D5887,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5887=\"\",\"\",IF(A5887=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5887,-2)+15,Cenários!$A:$D,2,FALSE)>A5887,+VLOOKUP(+EOMONTH(+A5887,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5887,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5887=\"\",\"\",VLOOKUP(F5887,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5887=\"\",\"\",IF(WORKDAY(+A5887,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5887,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5888=\"\",\"\",+IF(+A5888=D5888,+E5888,((+G5888/E5888)^+((NETWORKDAYS(+D5888,A5888,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5888,F5888,Feriados!$A$2:$A$1058)-1))*E5888)))","v":""},{"$f":"IF(A5888=\"\",\"\",+IF(+A5888=D5888,+VLOOKUP(D5888,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5888,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5888=\"\",\"\",+VLOOKUP(+EOMONTH(+F5888,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5888=\"\",\"\",VLOOKUP(D5888,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5888=\"\",\"\",IF(A5888=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5888,-2)+15,Cenários!$A:$D,2,FALSE)>A5888,+VLOOKUP(+EOMONTH(+A5888,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5888,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5888=\"\",\"\",VLOOKUP(F5888,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5888=\"\",\"\",IF(WORKDAY(+A5888,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5888,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5889=\"\",\"\",+IF(+A5889=D5889,+E5889,((+G5889/E5889)^+((NETWORKDAYS(+D5889,A5889,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5889,F5889,Feriados!$A$2:$A$1058)-1))*E5889)))","v":""},{"$f":"IF(A5889=\"\",\"\",+IF(+A5889=D5889,+VLOOKUP(D5889,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5889,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5889=\"\",\"\",+VLOOKUP(+EOMONTH(+F5889,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5889=\"\",\"\",VLOOKUP(D5889,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5889=\"\",\"\",IF(A5889=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5889,-2)+15,Cenários!$A:$D,2,FALSE)>A5889,+VLOOKUP(+EOMONTH(+A5889,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5889,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5889=\"\",\"\",VLOOKUP(F5889,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5889=\"\",\"\",IF(WORKDAY(+A5889,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5889,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5890=\"\",\"\",+IF(+A5890=D5890,+E5890,((+G5890/E5890)^+((NETWORKDAYS(+D5890,A5890,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5890,F5890,Feriados!$A$2:$A$1058)-1))*E5890)))","v":""},{"$f":"IF(A5890=\"\",\"\",+IF(+A5890=D5890,+VLOOKUP(D5890,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5890,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5890=\"\",\"\",+VLOOKUP(+EOMONTH(+F5890,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5890=\"\",\"\",VLOOKUP(D5890,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5890=\"\",\"\",IF(A5890=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5890,-2)+15,Cenários!$A:$D,2,FALSE)>A5890,+VLOOKUP(+EOMONTH(+A5890,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5890,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5890=\"\",\"\",VLOOKUP(F5890,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5890=\"\",\"\",IF(WORKDAY(+A5890,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5890,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5891=\"\",\"\",+IF(+A5891=D5891,+E5891,((+G5891/E5891)^+((NETWORKDAYS(+D5891,A5891,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5891,F5891,Feriados!$A$2:$A$1058)-1))*E5891)))","v":""},{"$f":"IF(A5891=\"\",\"\",+IF(+A5891=D5891,+VLOOKUP(D5891,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5891,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5891=\"\",\"\",+VLOOKUP(+EOMONTH(+F5891,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5891=\"\",\"\",VLOOKUP(D5891,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5891=\"\",\"\",IF(A5891=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5891,-2)+15,Cenários!$A:$D,2,FALSE)>A5891,+VLOOKUP(+EOMONTH(+A5891,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5891,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5891=\"\",\"\",VLOOKUP(F5891,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5891=\"\",\"\",IF(WORKDAY(+A5891,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5891,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5892=\"\",\"\",+IF(+A5892=D5892,+E5892,((+G5892/E5892)^+((NETWORKDAYS(+D5892,A5892,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5892,F5892,Feriados!$A$2:$A$1058)-1))*E5892)))","v":""},{"$f":"IF(A5892=\"\",\"\",+IF(+A5892=D5892,+VLOOKUP(D5892,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5892,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5892=\"\",\"\",+VLOOKUP(+EOMONTH(+F5892,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5892=\"\",\"\",VLOOKUP(D5892,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5892=\"\",\"\",IF(A5892=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5892,-2)+15,Cenários!$A:$D,2,FALSE)>A5892,+VLOOKUP(+EOMONTH(+A5892,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5892,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5892=\"\",\"\",VLOOKUP(F5892,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5892=\"\",\"\",IF(WORKDAY(+A5892,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5892,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5893=\"\",\"\",+IF(+A5893=D5893,+E5893,((+G5893/E5893)^+((NETWORKDAYS(+D5893,A5893,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5893,F5893,Feriados!$A$2:$A$1058)-1))*E5893)))","v":""},{"$f":"IF(A5893=\"\",\"\",+IF(+A5893=D5893,+VLOOKUP(D5893,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5893,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5893=\"\",\"\",+VLOOKUP(+EOMONTH(+F5893,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5893=\"\",\"\",VLOOKUP(D5893,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5893=\"\",\"\",IF(A5893=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5893,-2)+15,Cenários!$A:$D,2,FALSE)>A5893,+VLOOKUP(+EOMONTH(+A5893,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5893,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5893=\"\",\"\",VLOOKUP(F5893,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5893=\"\",\"\",IF(WORKDAY(+A5893,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5893,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5894=\"\",\"\",+IF(+A5894=D5894,+E5894,((+G5894/E5894)^+((NETWORKDAYS(+D5894,A5894,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5894,F5894,Feriados!$A$2:$A$1058)-1))*E5894)))","v":""},{"$f":"IF(A5894=\"\",\"\",+IF(+A5894=D5894,+VLOOKUP(D5894,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5894,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5894=\"\",\"\",+VLOOKUP(+EOMONTH(+F5894,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5894=\"\",\"\",VLOOKUP(D5894,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5894=\"\",\"\",IF(A5894=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5894,-2)+15,Cenários!$A:$D,2,FALSE)>A5894,+VLOOKUP(+EOMONTH(+A5894,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5894,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5894=\"\",\"\",VLOOKUP(F5894,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5894=\"\",\"\",IF(WORKDAY(+A5894,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5894,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5895=\"\",\"\",+IF(+A5895=D5895,+E5895,((+G5895/E5895)^+((NETWORKDAYS(+D5895,A5895,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5895,F5895,Feriados!$A$2:$A$1058)-1))*E5895)))","v":""},{"$f":"IF(A5895=\"\",\"\",+IF(+A5895=D5895,+VLOOKUP(D5895,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5895,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5895=\"\",\"\",+VLOOKUP(+EOMONTH(+F5895,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5895=\"\",\"\",VLOOKUP(D5895,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5895=\"\",\"\",IF(A5895=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5895,-2)+15,Cenários!$A:$D,2,FALSE)>A5895,+VLOOKUP(+EOMONTH(+A5895,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5895,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5895=\"\",\"\",VLOOKUP(F5895,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5895=\"\",\"\",IF(WORKDAY(+A5895,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5895,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5896=\"\",\"\",+IF(+A5896=D5896,+E5896,((+G5896/E5896)^+((NETWORKDAYS(+D5896,A5896,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5896,F5896,Feriados!$A$2:$A$1058)-1))*E5896)))","v":""},{"$f":"IF(A5896=\"\",\"\",+IF(+A5896=D5896,+VLOOKUP(D5896,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5896,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5896=\"\",\"\",+VLOOKUP(+EOMONTH(+F5896,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5896=\"\",\"\",VLOOKUP(D5896,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5896=\"\",\"\",IF(A5896=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5896,-2)+15,Cenários!$A:$D,2,FALSE)>A5896,+VLOOKUP(+EOMONTH(+A5896,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5896,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5896=\"\",\"\",VLOOKUP(F5896,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5896=\"\",\"\",IF(WORKDAY(+A5896,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5896,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5897=\"\",\"\",+IF(+A5897=D5897,+E5897,((+G5897/E5897)^+((NETWORKDAYS(+D5897,A5897,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5897,F5897,Feriados!$A$2:$A$1058)-1))*E5897)))","v":""},{"$f":"IF(A5897=\"\",\"\",+IF(+A5897=D5897,+VLOOKUP(D5897,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5897,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5897=\"\",\"\",+VLOOKUP(+EOMONTH(+F5897,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5897=\"\",\"\",VLOOKUP(D5897,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5897=\"\",\"\",IF(A5897=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5897,-2)+15,Cenários!$A:$D,2,FALSE)>A5897,+VLOOKUP(+EOMONTH(+A5897,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5897,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5897=\"\",\"\",VLOOKUP(F5897,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5897=\"\",\"\",IF(WORKDAY(+A5897,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5897,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5898=\"\",\"\",+IF(+A5898=D5898,+E5898,((+G5898/E5898)^+((NETWORKDAYS(+D5898,A5898,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5898,F5898,Feriados!$A$2:$A$1058)-1))*E5898)))","v":""},{"$f":"IF(A5898=\"\",\"\",+IF(+A5898=D5898,+VLOOKUP(D5898,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5898,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5898=\"\",\"\",+VLOOKUP(+EOMONTH(+F5898,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5898=\"\",\"\",VLOOKUP(D5898,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5898=\"\",\"\",IF(A5898=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5898,-2)+15,Cenários!$A:$D,2,FALSE)>A5898,+VLOOKUP(+EOMONTH(+A5898,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5898,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5898=\"\",\"\",VLOOKUP(F5898,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5898=\"\",\"\",IF(WORKDAY(+A5898,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5898,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5899=\"\",\"\",+IF(+A5899=D5899,+E5899,((+G5899/E5899)^+((NETWORKDAYS(+D5899,A5899,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5899,F5899,Feriados!$A$2:$A$1058)-1))*E5899)))","v":""},{"$f":"IF(A5899=\"\",\"\",+IF(+A5899=D5899,+VLOOKUP(D5899,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5899,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5899=\"\",\"\",+VLOOKUP(+EOMONTH(+F5899,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5899=\"\",\"\",VLOOKUP(D5899,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5899=\"\",\"\",IF(A5899=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5899,-2)+15,Cenários!$A:$D,2,FALSE)>A5899,+VLOOKUP(+EOMONTH(+A5899,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5899,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5899=\"\",\"\",VLOOKUP(F5899,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5899=\"\",\"\",IF(WORKDAY(+A5899,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5899,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5900=\"\",\"\",+IF(+A5900=D5900,+E5900,((+G5900/E5900)^+((NETWORKDAYS(+D5900,A5900,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5900,F5900,Feriados!$A$2:$A$1058)-1))*E5900)))","v":""},{"$f":"IF(A5900=\"\",\"\",+IF(+A5900=D5900,+VLOOKUP(D5900,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5900,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5900=\"\",\"\",+VLOOKUP(+EOMONTH(+F5900,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5900=\"\",\"\",VLOOKUP(D5900,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5900=\"\",\"\",IF(A5900=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5900,-2)+15,Cenários!$A:$D,2,FALSE)>A5900,+VLOOKUP(+EOMONTH(+A5900,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5900,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5900=\"\",\"\",VLOOKUP(F5900,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5900=\"\",\"\",IF(WORKDAY(+A5900,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5900,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5901=\"\",\"\",+IF(+A5901=D5901,+E5901,((+G5901/E5901)^+((NETWORKDAYS(+D5901,A5901,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5901,F5901,Feriados!$A$2:$A$1058)-1))*E5901)))","v":""},{"$f":"IF(A5901=\"\",\"\",+IF(+A5901=D5901,+VLOOKUP(D5901,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5901,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5901=\"\",\"\",+VLOOKUP(+EOMONTH(+F5901,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5901=\"\",\"\",VLOOKUP(D5901,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5901=\"\",\"\",IF(A5901=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5901,-2)+15,Cenários!$A:$D,2,FALSE)>A5901,+VLOOKUP(+EOMONTH(+A5901,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5901,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5901=\"\",\"\",VLOOKUP(F5901,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5901=\"\",\"\",IF(WORKDAY(+A5901,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5901,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5902=\"\",\"\",+IF(+A5902=D5902,+E5902,((+G5902/E5902)^+((NETWORKDAYS(+D5902,A5902,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5902,F5902,Feriados!$A$2:$A$1058)-1))*E5902)))","v":""},{"$f":"IF(A5902=\"\",\"\",+IF(+A5902=D5902,+VLOOKUP(D5902,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5902,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5902=\"\",\"\",+VLOOKUP(+EOMONTH(+F5902,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5902=\"\",\"\",VLOOKUP(D5902,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5902=\"\",\"\",IF(A5902=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5902,-2)+15,Cenários!$A:$D,2,FALSE)>A5902,+VLOOKUP(+EOMONTH(+A5902,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5902,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5902=\"\",\"\",VLOOKUP(F5902,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5902=\"\",\"\",IF(WORKDAY(+A5902,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5902,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5903=\"\",\"\",+IF(+A5903=D5903,+E5903,((+G5903/E5903)^+((NETWORKDAYS(+D5903,A5903,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5903,F5903,Feriados!$A$2:$A$1058)-1))*E5903)))","v":""},{"$f":"IF(A5903=\"\",\"\",+IF(+A5903=D5903,+VLOOKUP(D5903,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5903,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5903=\"\",\"\",+VLOOKUP(+EOMONTH(+F5903,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5903=\"\",\"\",VLOOKUP(D5903,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5903=\"\",\"\",IF(A5903=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5903,-2)+15,Cenários!$A:$D,2,FALSE)>A5903,+VLOOKUP(+EOMONTH(+A5903,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5903,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5903=\"\",\"\",VLOOKUP(F5903,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5903=\"\",\"\",IF(WORKDAY(+A5903,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5903,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5904=\"\",\"\",+IF(+A5904=D5904,+E5904,((+G5904/E5904)^+((NETWORKDAYS(+D5904,A5904,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5904,F5904,Feriados!$A$2:$A$1058)-1))*E5904)))","v":""},{"$f":"IF(A5904=\"\",\"\",+IF(+A5904=D5904,+VLOOKUP(D5904,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5904,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5904=\"\",\"\",+VLOOKUP(+EOMONTH(+F5904,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5904=\"\",\"\",VLOOKUP(D5904,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5904=\"\",\"\",IF(A5904=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5904,-2)+15,Cenários!$A:$D,2,FALSE)>A5904,+VLOOKUP(+EOMONTH(+A5904,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5904,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5904=\"\",\"\",VLOOKUP(F5904,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5904=\"\",\"\",IF(WORKDAY(+A5904,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5904,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5905=\"\",\"\",+IF(+A5905=D5905,+E5905,((+G5905/E5905)^+((NETWORKDAYS(+D5905,A5905,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5905,F5905,Feriados!$A$2:$A$1058)-1))*E5905)))","v":""},{"$f":"IF(A5905=\"\",\"\",+IF(+A5905=D5905,+VLOOKUP(D5905,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5905,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5905=\"\",\"\",+VLOOKUP(+EOMONTH(+F5905,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5905=\"\",\"\",VLOOKUP(D5905,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5905=\"\",\"\",IF(A5905=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5905,-2)+15,Cenários!$A:$D,2,FALSE)>A5905,+VLOOKUP(+EOMONTH(+A5905,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5905,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5905=\"\",\"\",VLOOKUP(F5905,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5905=\"\",\"\",IF(WORKDAY(+A5905,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5905,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5906=\"\",\"\",+IF(+A5906=D5906,+E5906,((+G5906/E5906)^+((NETWORKDAYS(+D5906,A5906,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5906,F5906,Feriados!$A$2:$A$1058)-1))*E5906)))","v":""},{"$f":"IF(A5906=\"\",\"\",+IF(+A5906=D5906,+VLOOKUP(D5906,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5906,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5906=\"\",\"\",+VLOOKUP(+EOMONTH(+F5906,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5906=\"\",\"\",VLOOKUP(D5906,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5906=\"\",\"\",IF(A5906=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5906,-2)+15,Cenários!$A:$D,2,FALSE)>A5906,+VLOOKUP(+EOMONTH(+A5906,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5906,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5906=\"\",\"\",VLOOKUP(F5906,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5906=\"\",\"\",IF(WORKDAY(+A5906,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5906,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5907=\"\",\"\",+IF(+A5907=D5907,+E5907,((+G5907/E5907)^+((NETWORKDAYS(+D5907,A5907,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5907,F5907,Feriados!$A$2:$A$1058)-1))*E5907)))","v":""},{"$f":"IF(A5907=\"\",\"\",+IF(+A5907=D5907,+VLOOKUP(D5907,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5907,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5907=\"\",\"\",+VLOOKUP(+EOMONTH(+F5907,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5907=\"\",\"\",VLOOKUP(D5907,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5907=\"\",\"\",IF(A5907=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5907,-2)+15,Cenários!$A:$D,2,FALSE)>A5907,+VLOOKUP(+EOMONTH(+A5907,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5907,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5907=\"\",\"\",VLOOKUP(F5907,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5907=\"\",\"\",IF(WORKDAY(+A5907,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5907,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5908=\"\",\"\",+IF(+A5908=D5908,+E5908,((+G5908/E5908)^+((NETWORKDAYS(+D5908,A5908,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5908,F5908,Feriados!$A$2:$A$1058)-1))*E5908)))","v":""},{"$f":"IF(A5908=\"\",\"\",+IF(+A5908=D5908,+VLOOKUP(D5908,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5908,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5908=\"\",\"\",+VLOOKUP(+EOMONTH(+F5908,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5908=\"\",\"\",VLOOKUP(D5908,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5908=\"\",\"\",IF(A5908=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5908,-2)+15,Cenários!$A:$D,2,FALSE)>A5908,+VLOOKUP(+EOMONTH(+A5908,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5908,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5908=\"\",\"\",VLOOKUP(F5908,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5908=\"\",\"\",IF(WORKDAY(+A5908,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5908,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5909=\"\",\"\",+IF(+A5909=D5909,+E5909,((+G5909/E5909)^+((NETWORKDAYS(+D5909,A5909,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5909,F5909,Feriados!$A$2:$A$1058)-1))*E5909)))","v":""},{"$f":"IF(A5909=\"\",\"\",+IF(+A5909=D5909,+VLOOKUP(D5909,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5909,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5909=\"\",\"\",+VLOOKUP(+EOMONTH(+F5909,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5909=\"\",\"\",VLOOKUP(D5909,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5909=\"\",\"\",IF(A5909=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5909,-2)+15,Cenários!$A:$D,2,FALSE)>A5909,+VLOOKUP(+EOMONTH(+A5909,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5909,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5909=\"\",\"\",VLOOKUP(F5909,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5909=\"\",\"\",IF(WORKDAY(+A5909,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5909,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5910=\"\",\"\",+IF(+A5910=D5910,+E5910,((+G5910/E5910)^+((NETWORKDAYS(+D5910,A5910,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5910,F5910,Feriados!$A$2:$A$1058)-1))*E5910)))","v":""},{"$f":"IF(A5910=\"\",\"\",+IF(+A5910=D5910,+VLOOKUP(D5910,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5910,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5910=\"\",\"\",+VLOOKUP(+EOMONTH(+F5910,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5910=\"\",\"\",VLOOKUP(D5910,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5910=\"\",\"\",IF(A5910=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5910,-2)+15,Cenários!$A:$D,2,FALSE)>A5910,+VLOOKUP(+EOMONTH(+A5910,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5910,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5910=\"\",\"\",VLOOKUP(F5910,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5910=\"\",\"\",IF(WORKDAY(+A5910,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5910,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5911=\"\",\"\",+IF(+A5911=D5911,+E5911,((+G5911/E5911)^+((NETWORKDAYS(+D5911,A5911,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5911,F5911,Feriados!$A$2:$A$1058)-1))*E5911)))","v":""},{"$f":"IF(A5911=\"\",\"\",+IF(+A5911=D5911,+VLOOKUP(D5911,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5911,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5911=\"\",\"\",+VLOOKUP(+EOMONTH(+F5911,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5911=\"\",\"\",VLOOKUP(D5911,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5911=\"\",\"\",IF(A5911=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5911,-2)+15,Cenários!$A:$D,2,FALSE)>A5911,+VLOOKUP(+EOMONTH(+A5911,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5911,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5911=\"\",\"\",VLOOKUP(F5911,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5911=\"\",\"\",IF(WORKDAY(+A5911,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5911,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5912=\"\",\"\",+IF(+A5912=D5912,+E5912,((+G5912/E5912)^+((NETWORKDAYS(+D5912,A5912,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5912,F5912,Feriados!$A$2:$A$1058)-1))*E5912)))","v":""},{"$f":"IF(A5912=\"\",\"\",+IF(+A5912=D5912,+VLOOKUP(D5912,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5912,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5912=\"\",\"\",+VLOOKUP(+EOMONTH(+F5912,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5912=\"\",\"\",VLOOKUP(D5912,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5912=\"\",\"\",IF(A5912=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5912,-2)+15,Cenários!$A:$D,2,FALSE)>A5912,+VLOOKUP(+EOMONTH(+A5912,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5912,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5912=\"\",\"\",VLOOKUP(F5912,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5912=\"\",\"\",IF(WORKDAY(+A5912,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5912,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5913=\"\",\"\",+IF(+A5913=D5913,+E5913,((+G5913/E5913)^+((NETWORKDAYS(+D5913,A5913,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5913,F5913,Feriados!$A$2:$A$1058)-1))*E5913)))","v":""},{"$f":"IF(A5913=\"\",\"\",+IF(+A5913=D5913,+VLOOKUP(D5913,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5913,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5913=\"\",\"\",+VLOOKUP(+EOMONTH(+F5913,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5913=\"\",\"\",VLOOKUP(D5913,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5913=\"\",\"\",IF(A5913=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5913,-2)+15,Cenários!$A:$D,2,FALSE)>A5913,+VLOOKUP(+EOMONTH(+A5913,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5913,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5913=\"\",\"\",VLOOKUP(F5913,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5913=\"\",\"\",IF(WORKDAY(+A5913,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5913,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5914=\"\",\"\",+IF(+A5914=D5914,+E5914,((+G5914/E5914)^+((NETWORKDAYS(+D5914,A5914,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5914,F5914,Feriados!$A$2:$A$1058)-1))*E5914)))","v":""},{"$f":"IF(A5914=\"\",\"\",+IF(+A5914=D5914,+VLOOKUP(D5914,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5914,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5914=\"\",\"\",+VLOOKUP(+EOMONTH(+F5914,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5914=\"\",\"\",VLOOKUP(D5914,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5914=\"\",\"\",IF(A5914=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5914,-2)+15,Cenários!$A:$D,2,FALSE)>A5914,+VLOOKUP(+EOMONTH(+A5914,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5914,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5914=\"\",\"\",VLOOKUP(F5914,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5914=\"\",\"\",IF(WORKDAY(+A5914,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5914,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5915=\"\",\"\",+IF(+A5915=D5915,+E5915,((+G5915/E5915)^+((NETWORKDAYS(+D5915,A5915,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5915,F5915,Feriados!$A$2:$A$1058)-1))*E5915)))","v":""},{"$f":"IF(A5915=\"\",\"\",+IF(+A5915=D5915,+VLOOKUP(D5915,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5915,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5915=\"\",\"\",+VLOOKUP(+EOMONTH(+F5915,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5915=\"\",\"\",VLOOKUP(D5915,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5915=\"\",\"\",IF(A5915=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5915,-2)+15,Cenários!$A:$D,2,FALSE)>A5915,+VLOOKUP(+EOMONTH(+A5915,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5915,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5915=\"\",\"\",VLOOKUP(F5915,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5915=\"\",\"\",IF(WORKDAY(+A5915,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5915,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5916=\"\",\"\",+IF(+A5916=D5916,+E5916,((+G5916/E5916)^+((NETWORKDAYS(+D5916,A5916,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5916,F5916,Feriados!$A$2:$A$1058)-1))*E5916)))","v":""},{"$f":"IF(A5916=\"\",\"\",+IF(+A5916=D5916,+VLOOKUP(D5916,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5916,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5916=\"\",\"\",+VLOOKUP(+EOMONTH(+F5916,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5916=\"\",\"\",VLOOKUP(D5916,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5916=\"\",\"\",IF(A5916=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5916,-2)+15,Cenários!$A:$D,2,FALSE)>A5916,+VLOOKUP(+EOMONTH(+A5916,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5916,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5916=\"\",\"\",VLOOKUP(F5916,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5916=\"\",\"\",IF(WORKDAY(+A5916,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5916,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5917=\"\",\"\",+IF(+A5917=D5917,+E5917,((+G5917/E5917)^+((NETWORKDAYS(+D5917,A5917,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5917,F5917,Feriados!$A$2:$A$1058)-1))*E5917)))","v":""},{"$f":"IF(A5917=\"\",\"\",+IF(+A5917=D5917,+VLOOKUP(D5917,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5917,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5917=\"\",\"\",+VLOOKUP(+EOMONTH(+F5917,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5917=\"\",\"\",VLOOKUP(D5917,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5917=\"\",\"\",IF(A5917=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5917,-2)+15,Cenários!$A:$D,2,FALSE)>A5917,+VLOOKUP(+EOMONTH(+A5917,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5917,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5917=\"\",\"\",VLOOKUP(F5917,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5917=\"\",\"\",IF(WORKDAY(+A5917,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5917,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5918=\"\",\"\",+IF(+A5918=D5918,+E5918,((+G5918/E5918)^+((NETWORKDAYS(+D5918,A5918,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5918,F5918,Feriados!$A$2:$A$1058)-1))*E5918)))","v":""},{"$f":"IF(A5918=\"\",\"\",+IF(+A5918=D5918,+VLOOKUP(D5918,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5918,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5918=\"\",\"\",+VLOOKUP(+EOMONTH(+F5918,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5918=\"\",\"\",VLOOKUP(D5918,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5918=\"\",\"\",IF(A5918=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5918,-2)+15,Cenários!$A:$D,2,FALSE)>A5918,+VLOOKUP(+EOMONTH(+A5918,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5918,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5918=\"\",\"\",VLOOKUP(F5918,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5918=\"\",\"\",IF(WORKDAY(+A5918,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5918,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5919=\"\",\"\",+IF(+A5919=D5919,+E5919,((+G5919/E5919)^+((NETWORKDAYS(+D5919,A5919,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5919,F5919,Feriados!$A$2:$A$1058)-1))*E5919)))","v":""},{"$f":"IF(A5919=\"\",\"\",+IF(+A5919=D5919,+VLOOKUP(D5919,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5919,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5919=\"\",\"\",+VLOOKUP(+EOMONTH(+F5919,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5919=\"\",\"\",VLOOKUP(D5919,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5919=\"\",\"\",IF(A5919=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5919,-2)+15,Cenários!$A:$D,2,FALSE)>A5919,+VLOOKUP(+EOMONTH(+A5919,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5919,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5919=\"\",\"\",VLOOKUP(F5919,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5919=\"\",\"\",IF(WORKDAY(+A5919,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5919,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5920=\"\",\"\",+IF(+A5920=D5920,+E5920,((+G5920/E5920)^+((NETWORKDAYS(+D5920,A5920,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5920,F5920,Feriados!$A$2:$A$1058)-1))*E5920)))","v":""},{"$f":"IF(A5920=\"\",\"\",+IF(+A5920=D5920,+VLOOKUP(D5920,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5920,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5920=\"\",\"\",+VLOOKUP(+EOMONTH(+F5920,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5920=\"\",\"\",VLOOKUP(D5920,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5920=\"\",\"\",IF(A5920=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5920,-2)+15,Cenários!$A:$D,2,FALSE)>A5920,+VLOOKUP(+EOMONTH(+A5920,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5920,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5920=\"\",\"\",VLOOKUP(F5920,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5920=\"\",\"\",IF(WORKDAY(+A5920,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5920,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5921=\"\",\"\",+IF(+A5921=D5921,+E5921,((+G5921/E5921)^+((NETWORKDAYS(+D5921,A5921,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5921,F5921,Feriados!$A$2:$A$1058)-1))*E5921)))","v":""},{"$f":"IF(A5921=\"\",\"\",+IF(+A5921=D5921,+VLOOKUP(D5921,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5921,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5921=\"\",\"\",+VLOOKUP(+EOMONTH(+F5921,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5921=\"\",\"\",VLOOKUP(D5921,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5921=\"\",\"\",IF(A5921=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5921,-2)+15,Cenários!$A:$D,2,FALSE)>A5921,+VLOOKUP(+EOMONTH(+A5921,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5921,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5921=\"\",\"\",VLOOKUP(F5921,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5921=\"\",\"\",IF(WORKDAY(+A5921,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5921,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5922=\"\",\"\",+IF(+A5922=D5922,+E5922,((+G5922/E5922)^+((NETWORKDAYS(+D5922,A5922,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5922,F5922,Feriados!$A$2:$A$1058)-1))*E5922)))","v":""},{"$f":"IF(A5922=\"\",\"\",+IF(+A5922=D5922,+VLOOKUP(D5922,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5922,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5922=\"\",\"\",+VLOOKUP(+EOMONTH(+F5922,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5922=\"\",\"\",VLOOKUP(D5922,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5922=\"\",\"\",IF(A5922=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5922,-2)+15,Cenários!$A:$D,2,FALSE)>A5922,+VLOOKUP(+EOMONTH(+A5922,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5922,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5922=\"\",\"\",VLOOKUP(F5922,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5922=\"\",\"\",IF(WORKDAY(+A5922,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5922,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5923=\"\",\"\",+IF(+A5923=D5923,+E5923,((+G5923/E5923)^+((NETWORKDAYS(+D5923,A5923,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5923,F5923,Feriados!$A$2:$A$1058)-1))*E5923)))","v":""},{"$f":"IF(A5923=\"\",\"\",+IF(+A5923=D5923,+VLOOKUP(D5923,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5923,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5923=\"\",\"\",+VLOOKUP(+EOMONTH(+F5923,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5923=\"\",\"\",VLOOKUP(D5923,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5923=\"\",\"\",IF(A5923=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5923,-2)+15,Cenários!$A:$D,2,FALSE)>A5923,+VLOOKUP(+EOMONTH(+A5923,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5923,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5923=\"\",\"\",VLOOKUP(F5923,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5923=\"\",\"\",IF(WORKDAY(+A5923,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5923,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5924=\"\",\"\",+IF(+A5924=D5924,+E5924,((+G5924/E5924)^+((NETWORKDAYS(+D5924,A5924,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5924,F5924,Feriados!$A$2:$A$1058)-1))*E5924)))","v":""},{"$f":"IF(A5924=\"\",\"\",+IF(+A5924=D5924,+VLOOKUP(D5924,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5924,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5924=\"\",\"\",+VLOOKUP(+EOMONTH(+F5924,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5924=\"\",\"\",VLOOKUP(D5924,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5924=\"\",\"\",IF(A5924=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5924,-2)+15,Cenários!$A:$D,2,FALSE)>A5924,+VLOOKUP(+EOMONTH(+A5924,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5924,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5924=\"\",\"\",VLOOKUP(F5924,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5924=\"\",\"\",IF(WORKDAY(+A5924,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5924,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5925=\"\",\"\",+IF(+A5925=D5925,+E5925,((+G5925/E5925)^+((NETWORKDAYS(+D5925,A5925,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5925,F5925,Feriados!$A$2:$A$1058)-1))*E5925)))","v":""},{"$f":"IF(A5925=\"\",\"\",+IF(+A5925=D5925,+VLOOKUP(D5925,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5925,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5925=\"\",\"\",+VLOOKUP(+EOMONTH(+F5925,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5925=\"\",\"\",VLOOKUP(D5925,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5925=\"\",\"\",IF(A5925=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5925,-2)+15,Cenários!$A:$D,2,FALSE)>A5925,+VLOOKUP(+EOMONTH(+A5925,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5925,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5925=\"\",\"\",VLOOKUP(F5925,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5925=\"\",\"\",IF(WORKDAY(+A5925,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5925,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5926=\"\",\"\",+IF(+A5926=D5926,+E5926,((+G5926/E5926)^+((NETWORKDAYS(+D5926,A5926,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5926,F5926,Feriados!$A$2:$A$1058)-1))*E5926)))","v":""},{"$f":"IF(A5926=\"\",\"\",+IF(+A5926=D5926,+VLOOKUP(D5926,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5926,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5926=\"\",\"\",+VLOOKUP(+EOMONTH(+F5926,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5926=\"\",\"\",VLOOKUP(D5926,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5926=\"\",\"\",IF(A5926=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5926,-2)+15,Cenários!$A:$D,2,FALSE)>A5926,+VLOOKUP(+EOMONTH(+A5926,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5926,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5926=\"\",\"\",VLOOKUP(F5926,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5926=\"\",\"\",IF(WORKDAY(+A5926,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5926,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5927=\"\",\"\",+IF(+A5927=D5927,+E5927,((+G5927/E5927)^+((NETWORKDAYS(+D5927,A5927,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5927,F5927,Feriados!$A$2:$A$1058)-1))*E5927)))","v":""},{"$f":"IF(A5927=\"\",\"\",+IF(+A5927=D5927,+VLOOKUP(D5927,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5927,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5927=\"\",\"\",+VLOOKUP(+EOMONTH(+F5927,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5927=\"\",\"\",VLOOKUP(D5927,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5927=\"\",\"\",IF(A5927=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5927,-2)+15,Cenários!$A:$D,2,FALSE)>A5927,+VLOOKUP(+EOMONTH(+A5927,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5927,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5927=\"\",\"\",VLOOKUP(F5927,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5927=\"\",\"\",IF(WORKDAY(+A5927,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5927,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5928=\"\",\"\",+IF(+A5928=D5928,+E5928,((+G5928/E5928)^+((NETWORKDAYS(+D5928,A5928,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5928,F5928,Feriados!$A$2:$A$1058)-1))*E5928)))","v":""},{"$f":"IF(A5928=\"\",\"\",+IF(+A5928=D5928,+VLOOKUP(D5928,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5928,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5928=\"\",\"\",+VLOOKUP(+EOMONTH(+F5928,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5928=\"\",\"\",VLOOKUP(D5928,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5928=\"\",\"\",IF(A5928=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5928,-2)+15,Cenários!$A:$D,2,FALSE)>A5928,+VLOOKUP(+EOMONTH(+A5928,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5928,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5928=\"\",\"\",VLOOKUP(F5928,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5928=\"\",\"\",IF(WORKDAY(+A5928,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5928,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5929=\"\",\"\",+IF(+A5929=D5929,+E5929,((+G5929/E5929)^+((NETWORKDAYS(+D5929,A5929,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5929,F5929,Feriados!$A$2:$A$1058)-1))*E5929)))","v":""},{"$f":"IF(A5929=\"\",\"\",+IF(+A5929=D5929,+VLOOKUP(D5929,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5929,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5929=\"\",\"\",+VLOOKUP(+EOMONTH(+F5929,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5929=\"\",\"\",VLOOKUP(D5929,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5929=\"\",\"\",IF(A5929=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5929,-2)+15,Cenários!$A:$D,2,FALSE)>A5929,+VLOOKUP(+EOMONTH(+A5929,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5929,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5929=\"\",\"\",VLOOKUP(F5929,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5929=\"\",\"\",IF(WORKDAY(+A5929,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5929,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5930=\"\",\"\",+IF(+A5930=D5930,+E5930,((+G5930/E5930)^+((NETWORKDAYS(+D5930,A5930,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5930,F5930,Feriados!$A$2:$A$1058)-1))*E5930)))","v":""},{"$f":"IF(A5930=\"\",\"\",+IF(+A5930=D5930,+VLOOKUP(D5930,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5930,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5930=\"\",\"\",+VLOOKUP(+EOMONTH(+F5930,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5930=\"\",\"\",VLOOKUP(D5930,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5930=\"\",\"\",IF(A5930=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5930,-2)+15,Cenários!$A:$D,2,FALSE)>A5930,+VLOOKUP(+EOMONTH(+A5930,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5930,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5930=\"\",\"\",VLOOKUP(F5930,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5930=\"\",\"\",IF(WORKDAY(+A5930,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5930,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5931=\"\",\"\",+IF(+A5931=D5931,+E5931,((+G5931/E5931)^+((NETWORKDAYS(+D5931,A5931,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5931,F5931,Feriados!$A$2:$A$1058)-1))*E5931)))","v":""},{"$f":"IF(A5931=\"\",\"\",+IF(+A5931=D5931,+VLOOKUP(D5931,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5931,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5931=\"\",\"\",+VLOOKUP(+EOMONTH(+F5931,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5931=\"\",\"\",VLOOKUP(D5931,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5931=\"\",\"\",IF(A5931=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5931,-2)+15,Cenários!$A:$D,2,FALSE)>A5931,+VLOOKUP(+EOMONTH(+A5931,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5931,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5931=\"\",\"\",VLOOKUP(F5931,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5931=\"\",\"\",IF(WORKDAY(+A5931,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5931,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5932=\"\",\"\",+IF(+A5932=D5932,+E5932,((+G5932/E5932)^+((NETWORKDAYS(+D5932,A5932,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5932,F5932,Feriados!$A$2:$A$1058)-1))*E5932)))","v":""},{"$f":"IF(A5932=\"\",\"\",+IF(+A5932=D5932,+VLOOKUP(D5932,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5932,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5932=\"\",\"\",+VLOOKUP(+EOMONTH(+F5932,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5932=\"\",\"\",VLOOKUP(D5932,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5932=\"\",\"\",IF(A5932=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5932,-2)+15,Cenários!$A:$D,2,FALSE)>A5932,+VLOOKUP(+EOMONTH(+A5932,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5932,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5932=\"\",\"\",VLOOKUP(F5932,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5932=\"\",\"\",IF(WORKDAY(+A5932,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5932,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5933=\"\",\"\",+IF(+A5933=D5933,+E5933,((+G5933/E5933)^+((NETWORKDAYS(+D5933,A5933,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5933,F5933,Feriados!$A$2:$A$1058)-1))*E5933)))","v":""},{"$f":"IF(A5933=\"\",\"\",+IF(+A5933=D5933,+VLOOKUP(D5933,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5933,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5933=\"\",\"\",+VLOOKUP(+EOMONTH(+F5933,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5933=\"\",\"\",VLOOKUP(D5933,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5933=\"\",\"\",IF(A5933=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5933,-2)+15,Cenários!$A:$D,2,FALSE)>A5933,+VLOOKUP(+EOMONTH(+A5933,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5933,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5933=\"\",\"\",VLOOKUP(F5933,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5933=\"\",\"\",IF(WORKDAY(+A5933,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5933,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5934=\"\",\"\",+IF(+A5934=D5934,+E5934,((+G5934/E5934)^+((NETWORKDAYS(+D5934,A5934,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5934,F5934,Feriados!$A$2:$A$1058)-1))*E5934)))","v":""},{"$f":"IF(A5934=\"\",\"\",+IF(+A5934=D5934,+VLOOKUP(D5934,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5934,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5934=\"\",\"\",+VLOOKUP(+EOMONTH(+F5934,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5934=\"\",\"\",VLOOKUP(D5934,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5934=\"\",\"\",IF(A5934=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5934,-2)+15,Cenários!$A:$D,2,FALSE)>A5934,+VLOOKUP(+EOMONTH(+A5934,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5934,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5934=\"\",\"\",VLOOKUP(F5934,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5934=\"\",\"\",IF(WORKDAY(+A5934,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5934,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5935=\"\",\"\",+IF(+A5935=D5935,+E5935,((+G5935/E5935)^+((NETWORKDAYS(+D5935,A5935,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5935,F5935,Feriados!$A$2:$A$1058)-1))*E5935)))","v":""},{"$f":"IF(A5935=\"\",\"\",+IF(+A5935=D5935,+VLOOKUP(D5935,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5935,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5935=\"\",\"\",+VLOOKUP(+EOMONTH(+F5935,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5935=\"\",\"\",VLOOKUP(D5935,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5935=\"\",\"\",IF(A5935=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5935,-2)+15,Cenários!$A:$D,2,FALSE)>A5935,+VLOOKUP(+EOMONTH(+A5935,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5935,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5935=\"\",\"\",VLOOKUP(F5935,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5935=\"\",\"\",IF(WORKDAY(+A5935,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5935,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5936=\"\",\"\",+IF(+A5936=D5936,+E5936,((+G5936/E5936)^+((NETWORKDAYS(+D5936,A5936,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5936,F5936,Feriados!$A$2:$A$1058)-1))*E5936)))","v":""},{"$f":"IF(A5936=\"\",\"\",+IF(+A5936=D5936,+VLOOKUP(D5936,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5936,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5936=\"\",\"\",+VLOOKUP(+EOMONTH(+F5936,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5936=\"\",\"\",VLOOKUP(D5936,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5936=\"\",\"\",IF(A5936=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5936,-2)+15,Cenários!$A:$D,2,FALSE)>A5936,+VLOOKUP(+EOMONTH(+A5936,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5936,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5936=\"\",\"\",VLOOKUP(F5936,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5936=\"\",\"\",IF(WORKDAY(+A5936,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5936,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5937=\"\",\"\",+IF(+A5937=D5937,+E5937,((+G5937/E5937)^+((NETWORKDAYS(+D5937,A5937,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5937,F5937,Feriados!$A$2:$A$1058)-1))*E5937)))","v":""},{"$f":"IF(A5937=\"\",\"\",+IF(+A5937=D5937,+VLOOKUP(D5937,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5937,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5937=\"\",\"\",+VLOOKUP(+EOMONTH(+F5937,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5937=\"\",\"\",VLOOKUP(D5937,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5937=\"\",\"\",IF(A5937=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5937,-2)+15,Cenários!$A:$D,2,FALSE)>A5937,+VLOOKUP(+EOMONTH(+A5937,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5937,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5937=\"\",\"\",VLOOKUP(F5937,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5937=\"\",\"\",IF(WORKDAY(+A5937,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5937,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5938=\"\",\"\",+IF(+A5938=D5938,+E5938,((+G5938/E5938)^+((NETWORKDAYS(+D5938,A5938,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5938,F5938,Feriados!$A$2:$A$1058)-1))*E5938)))","v":""},{"$f":"IF(A5938=\"\",\"\",+IF(+A5938=D5938,+VLOOKUP(D5938,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5938,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5938=\"\",\"\",+VLOOKUP(+EOMONTH(+F5938,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5938=\"\",\"\",VLOOKUP(D5938,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5938=\"\",\"\",IF(A5938=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5938,-2)+15,Cenários!$A:$D,2,FALSE)>A5938,+VLOOKUP(+EOMONTH(+A5938,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5938,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5938=\"\",\"\",VLOOKUP(F5938,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5938=\"\",\"\",IF(WORKDAY(+A5938,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5938,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5939=\"\",\"\",+IF(+A5939=D5939,+E5939,((+G5939/E5939)^+((NETWORKDAYS(+D5939,A5939,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5939,F5939,Feriados!$A$2:$A$1058)-1))*E5939)))","v":""},{"$f":"IF(A5939=\"\",\"\",+IF(+A5939=D5939,+VLOOKUP(D5939,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5939,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5939=\"\",\"\",+VLOOKUP(+EOMONTH(+F5939,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5939=\"\",\"\",VLOOKUP(D5939,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5939=\"\",\"\",IF(A5939=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5939,-2)+15,Cenários!$A:$D,2,FALSE)>A5939,+VLOOKUP(+EOMONTH(+A5939,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5939,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5939=\"\",\"\",VLOOKUP(F5939,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5939=\"\",\"\",IF(WORKDAY(+A5939,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5939,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5940=\"\",\"\",+IF(+A5940=D5940,+E5940,((+G5940/E5940)^+((NETWORKDAYS(+D5940,A5940,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5940,F5940,Feriados!$A$2:$A$1058)-1))*E5940)))","v":""},{"$f":"IF(A5940=\"\",\"\",+IF(+A5940=D5940,+VLOOKUP(D5940,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5940,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5940=\"\",\"\",+VLOOKUP(+EOMONTH(+F5940,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5940=\"\",\"\",VLOOKUP(D5940,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5940=\"\",\"\",IF(A5940=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5940,-2)+15,Cenários!$A:$D,2,FALSE)>A5940,+VLOOKUP(+EOMONTH(+A5940,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5940,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5940=\"\",\"\",VLOOKUP(F5940,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5940=\"\",\"\",IF(WORKDAY(+A5940,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5940,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5941=\"\",\"\",+IF(+A5941=D5941,+E5941,((+G5941/E5941)^+((NETWORKDAYS(+D5941,A5941,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5941,F5941,Feriados!$A$2:$A$1058)-1))*E5941)))","v":""},{"$f":"IF(A5941=\"\",\"\",+IF(+A5941=D5941,+VLOOKUP(D5941,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5941,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5941=\"\",\"\",+VLOOKUP(+EOMONTH(+F5941,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5941=\"\",\"\",VLOOKUP(D5941,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5941=\"\",\"\",IF(A5941=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5941,-2)+15,Cenários!$A:$D,2,FALSE)>A5941,+VLOOKUP(+EOMONTH(+A5941,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5941,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5941=\"\",\"\",VLOOKUP(F5941,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5941=\"\",\"\",IF(WORKDAY(+A5941,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5941,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5942=\"\",\"\",+IF(+A5942=D5942,+E5942,((+G5942/E5942)^+((NETWORKDAYS(+D5942,A5942,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5942,F5942,Feriados!$A$2:$A$1058)-1))*E5942)))","v":""},{"$f":"IF(A5942=\"\",\"\",+IF(+A5942=D5942,+VLOOKUP(D5942,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5942,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5942=\"\",\"\",+VLOOKUP(+EOMONTH(+F5942,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5942=\"\",\"\",VLOOKUP(D5942,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5942=\"\",\"\",IF(A5942=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5942,-2)+15,Cenários!$A:$D,2,FALSE)>A5942,+VLOOKUP(+EOMONTH(+A5942,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5942,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5942=\"\",\"\",VLOOKUP(F5942,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5942=\"\",\"\",IF(WORKDAY(+A5942,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5942,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5943=\"\",\"\",+IF(+A5943=D5943,+E5943,((+G5943/E5943)^+((NETWORKDAYS(+D5943,A5943,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5943,F5943,Feriados!$A$2:$A$1058)-1))*E5943)))","v":""},{"$f":"IF(A5943=\"\",\"\",+IF(+A5943=D5943,+VLOOKUP(D5943,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5943,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5943=\"\",\"\",+VLOOKUP(+EOMONTH(+F5943,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5943=\"\",\"\",VLOOKUP(D5943,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5943=\"\",\"\",IF(A5943=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5943,-2)+15,Cenários!$A:$D,2,FALSE)>A5943,+VLOOKUP(+EOMONTH(+A5943,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5943,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5943=\"\",\"\",VLOOKUP(F5943,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5943=\"\",\"\",IF(WORKDAY(+A5943,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5943,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5944=\"\",\"\",+IF(+A5944=D5944,+E5944,((+G5944/E5944)^+((NETWORKDAYS(+D5944,A5944,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5944,F5944,Feriados!$A$2:$A$1058)-1))*E5944)))","v":""},{"$f":"IF(A5944=\"\",\"\",+IF(+A5944=D5944,+VLOOKUP(D5944,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5944,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5944=\"\",\"\",+VLOOKUP(+EOMONTH(+F5944,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5944=\"\",\"\",VLOOKUP(D5944,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5944=\"\",\"\",IF(A5944=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5944,-2)+15,Cenários!$A:$D,2,FALSE)>A5944,+VLOOKUP(+EOMONTH(+A5944,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5944,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5944=\"\",\"\",VLOOKUP(F5944,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5944=\"\",\"\",IF(WORKDAY(+A5944,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5944,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5945=\"\",\"\",+IF(+A5945=D5945,+E5945,((+G5945/E5945)^+((NETWORKDAYS(+D5945,A5945,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5945,F5945,Feriados!$A$2:$A$1058)-1))*E5945)))","v":""},{"$f":"IF(A5945=\"\",\"\",+IF(+A5945=D5945,+VLOOKUP(D5945,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5945,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5945=\"\",\"\",+VLOOKUP(+EOMONTH(+F5945,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5945=\"\",\"\",VLOOKUP(D5945,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5945=\"\",\"\",IF(A5945=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5945,-2)+15,Cenários!$A:$D,2,FALSE)>A5945,+VLOOKUP(+EOMONTH(+A5945,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5945,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5945=\"\",\"\",VLOOKUP(F5945,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5945=\"\",\"\",IF(WORKDAY(+A5945,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5945,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5946=\"\",\"\",+IF(+A5946=D5946,+E5946,((+G5946/E5946)^+((NETWORKDAYS(+D5946,A5946,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5946,F5946,Feriados!$A$2:$A$1058)-1))*E5946)))","v":""},{"$f":"IF(A5946=\"\",\"\",+IF(+A5946=D5946,+VLOOKUP(D5946,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5946,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5946=\"\",\"\",+VLOOKUP(+EOMONTH(+F5946,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5946=\"\",\"\",VLOOKUP(D5946,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5946=\"\",\"\",IF(A5946=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5946,-2)+15,Cenários!$A:$D,2,FALSE)>A5946,+VLOOKUP(+EOMONTH(+A5946,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5946,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5946=\"\",\"\",VLOOKUP(F5946,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5946=\"\",\"\",IF(WORKDAY(+A5946,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5946,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5947=\"\",\"\",+IF(+A5947=D5947,+E5947,((+G5947/E5947)^+((NETWORKDAYS(+D5947,A5947,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5947,F5947,Feriados!$A$2:$A$1058)-1))*E5947)))","v":""},{"$f":"IF(A5947=\"\",\"\",+IF(+A5947=D5947,+VLOOKUP(D5947,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5947,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5947=\"\",\"\",+VLOOKUP(+EOMONTH(+F5947,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5947=\"\",\"\",VLOOKUP(D5947,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5947=\"\",\"\",IF(A5947=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5947,-2)+15,Cenários!$A:$D,2,FALSE)>A5947,+VLOOKUP(+EOMONTH(+A5947,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5947,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5947=\"\",\"\",VLOOKUP(F5947,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5947=\"\",\"\",IF(WORKDAY(+A5947,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5947,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5948=\"\",\"\",+IF(+A5948=D5948,+E5948,((+G5948/E5948)^+((NETWORKDAYS(+D5948,A5948,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5948,F5948,Feriados!$A$2:$A$1058)-1))*E5948)))","v":""},{"$f":"IF(A5948=\"\",\"\",+IF(+A5948=D5948,+VLOOKUP(D5948,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5948,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5948=\"\",\"\",+VLOOKUP(+EOMONTH(+F5948,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5948=\"\",\"\",VLOOKUP(D5948,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5948=\"\",\"\",IF(A5948=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5948,-2)+15,Cenários!$A:$D,2,FALSE)>A5948,+VLOOKUP(+EOMONTH(+A5948,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5948,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5948=\"\",\"\",VLOOKUP(F5948,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5948=\"\",\"\",IF(WORKDAY(+A5948,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5948,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5949=\"\",\"\",+IF(+A5949=D5949,+E5949,((+G5949/E5949)^+((NETWORKDAYS(+D5949,A5949,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5949,F5949,Feriados!$A$2:$A$1058)-1))*E5949)))","v":""},{"$f":"IF(A5949=\"\",\"\",+IF(+A5949=D5949,+VLOOKUP(D5949,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5949,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5949=\"\",\"\",+VLOOKUP(+EOMONTH(+F5949,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5949=\"\",\"\",VLOOKUP(D5949,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5949=\"\",\"\",IF(A5949=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5949,-2)+15,Cenários!$A:$D,2,FALSE)>A5949,+VLOOKUP(+EOMONTH(+A5949,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5949,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5949=\"\",\"\",VLOOKUP(F5949,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5949=\"\",\"\",IF(WORKDAY(+A5949,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5949,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5950=\"\",\"\",+IF(+A5950=D5950,+E5950,((+G5950/E5950)^+((NETWORKDAYS(+D5950,A5950,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5950,F5950,Feriados!$A$2:$A$1058)-1))*E5950)))","v":""},{"$f":"IF(A5950=\"\",\"\",+IF(+A5950=D5950,+VLOOKUP(D5950,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5950,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5950=\"\",\"\",+VLOOKUP(+EOMONTH(+F5950,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5950=\"\",\"\",VLOOKUP(D5950,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5950=\"\",\"\",IF(A5950=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5950,-2)+15,Cenários!$A:$D,2,FALSE)>A5950,+VLOOKUP(+EOMONTH(+A5950,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5950,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5950=\"\",\"\",VLOOKUP(F5950,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5950=\"\",\"\",IF(WORKDAY(+A5950,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5950,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5951=\"\",\"\",+IF(+A5951=D5951,+E5951,((+G5951/E5951)^+((NETWORKDAYS(+D5951,A5951,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5951,F5951,Feriados!$A$2:$A$1058)-1))*E5951)))","v":""},{"$f":"IF(A5951=\"\",\"\",+IF(+A5951=D5951,+VLOOKUP(D5951,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5951,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5951=\"\",\"\",+VLOOKUP(+EOMONTH(+F5951,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5951=\"\",\"\",VLOOKUP(D5951,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5951=\"\",\"\",IF(A5951=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5951,-2)+15,Cenários!$A:$D,2,FALSE)>A5951,+VLOOKUP(+EOMONTH(+A5951,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5951,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5951=\"\",\"\",VLOOKUP(F5951,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5951=\"\",\"\",IF(WORKDAY(+A5951,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5951,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5952=\"\",\"\",+IF(+A5952=D5952,+E5952,((+G5952/E5952)^+((NETWORKDAYS(+D5952,A5952,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5952,F5952,Feriados!$A$2:$A$1058)-1))*E5952)))","v":""},{"$f":"IF(A5952=\"\",\"\",+IF(+A5952=D5952,+VLOOKUP(D5952,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5952,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5952=\"\",\"\",+VLOOKUP(+EOMONTH(+F5952,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5952=\"\",\"\",VLOOKUP(D5952,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5952=\"\",\"\",IF(A5952=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5952,-2)+15,Cenários!$A:$D,2,FALSE)>A5952,+VLOOKUP(+EOMONTH(+A5952,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5952,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5952=\"\",\"\",VLOOKUP(F5952,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5952=\"\",\"\",IF(WORKDAY(+A5952,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5952,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5953=\"\",\"\",+IF(+A5953=D5953,+E5953,((+G5953/E5953)^+((NETWORKDAYS(+D5953,A5953,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5953,F5953,Feriados!$A$2:$A$1058)-1))*E5953)))","v":""},{"$f":"IF(A5953=\"\",\"\",+IF(+A5953=D5953,+VLOOKUP(D5953,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5953,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5953=\"\",\"\",+VLOOKUP(+EOMONTH(+F5953,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5953=\"\",\"\",VLOOKUP(D5953,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5953=\"\",\"\",IF(A5953=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5953,-2)+15,Cenários!$A:$D,2,FALSE)>A5953,+VLOOKUP(+EOMONTH(+A5953,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5953,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5953=\"\",\"\",VLOOKUP(F5953,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5953=\"\",\"\",IF(WORKDAY(+A5953,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5953,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5954=\"\",\"\",+IF(+A5954=D5954,+E5954,((+G5954/E5954)^+((NETWORKDAYS(+D5954,A5954,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5954,F5954,Feriados!$A$2:$A$1058)-1))*E5954)))","v":""},{"$f":"IF(A5954=\"\",\"\",+IF(+A5954=D5954,+VLOOKUP(D5954,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5954,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5954=\"\",\"\",+VLOOKUP(+EOMONTH(+F5954,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5954=\"\",\"\",VLOOKUP(D5954,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5954=\"\",\"\",IF(A5954=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5954,-2)+15,Cenários!$A:$D,2,FALSE)>A5954,+VLOOKUP(+EOMONTH(+A5954,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5954,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5954=\"\",\"\",VLOOKUP(F5954,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5954=\"\",\"\",IF(WORKDAY(+A5954,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5954,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5955=\"\",\"\",+IF(+A5955=D5955,+E5955,((+G5955/E5955)^+((NETWORKDAYS(+D5955,A5955,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5955,F5955,Feriados!$A$2:$A$1058)-1))*E5955)))","v":""},{"$f":"IF(A5955=\"\",\"\",+IF(+A5955=D5955,+VLOOKUP(D5955,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5955,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5955=\"\",\"\",+VLOOKUP(+EOMONTH(+F5955,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5955=\"\",\"\",VLOOKUP(D5955,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5955=\"\",\"\",IF(A5955=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5955,-2)+15,Cenários!$A:$D,2,FALSE)>A5955,+VLOOKUP(+EOMONTH(+A5955,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5955,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5955=\"\",\"\",VLOOKUP(F5955,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5955=\"\",\"\",IF(WORKDAY(+A5955,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5955,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5956=\"\",\"\",+IF(+A5956=D5956,+E5956,((+G5956/E5956)^+((NETWORKDAYS(+D5956,A5956,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5956,F5956,Feriados!$A$2:$A$1058)-1))*E5956)))","v":""},{"$f":"IF(A5956=\"\",\"\",+IF(+A5956=D5956,+VLOOKUP(D5956,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5956,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5956=\"\",\"\",+VLOOKUP(+EOMONTH(+F5956,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5956=\"\",\"\",VLOOKUP(D5956,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5956=\"\",\"\",IF(A5956=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5956,-2)+15,Cenários!$A:$D,2,FALSE)>A5956,+VLOOKUP(+EOMONTH(+A5956,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5956,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5956=\"\",\"\",VLOOKUP(F5956,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5956=\"\",\"\",IF(WORKDAY(+A5956,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5956,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5957=\"\",\"\",+IF(+A5957=D5957,+E5957,((+G5957/E5957)^+((NETWORKDAYS(+D5957,A5957,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5957,F5957,Feriados!$A$2:$A$1058)-1))*E5957)))","v":""},{"$f":"IF(A5957=\"\",\"\",+IF(+A5957=D5957,+VLOOKUP(D5957,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5957,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5957=\"\",\"\",+VLOOKUP(+EOMONTH(+F5957,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5957=\"\",\"\",VLOOKUP(D5957,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5957=\"\",\"\",IF(A5957=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5957,-2)+15,Cenários!$A:$D,2,FALSE)>A5957,+VLOOKUP(+EOMONTH(+A5957,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5957,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5957=\"\",\"\",VLOOKUP(F5957,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5957=\"\",\"\",IF(WORKDAY(+A5957,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5957,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5958=\"\",\"\",+IF(+A5958=D5958,+E5958,((+G5958/E5958)^+((NETWORKDAYS(+D5958,A5958,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5958,F5958,Feriados!$A$2:$A$1058)-1))*E5958)))","v":""},{"$f":"IF(A5958=\"\",\"\",+IF(+A5958=D5958,+VLOOKUP(D5958,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5958,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5958=\"\",\"\",+VLOOKUP(+EOMONTH(+F5958,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5958=\"\",\"\",VLOOKUP(D5958,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5958=\"\",\"\",IF(A5958=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5958,-2)+15,Cenários!$A:$D,2,FALSE)>A5958,+VLOOKUP(+EOMONTH(+A5958,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5958,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5958=\"\",\"\",VLOOKUP(F5958,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5958=\"\",\"\",IF(WORKDAY(+A5958,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5958,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5959=\"\",\"\",+IF(+A5959=D5959,+E5959,((+G5959/E5959)^+((NETWORKDAYS(+D5959,A5959,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5959,F5959,Feriados!$A$2:$A$1058)-1))*E5959)))","v":""},{"$f":"IF(A5959=\"\",\"\",+IF(+A5959=D5959,+VLOOKUP(D5959,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5959,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5959=\"\",\"\",+VLOOKUP(+EOMONTH(+F5959,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5959=\"\",\"\",VLOOKUP(D5959,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5959=\"\",\"\",IF(A5959=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5959,-2)+15,Cenários!$A:$D,2,FALSE)>A5959,+VLOOKUP(+EOMONTH(+A5959,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5959,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5959=\"\",\"\",VLOOKUP(F5959,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5959=\"\",\"\",IF(WORKDAY(+A5959,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5959,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5960=\"\",\"\",+IF(+A5960=D5960,+E5960,((+G5960/E5960)^+((NETWORKDAYS(+D5960,A5960,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5960,F5960,Feriados!$A$2:$A$1058)-1))*E5960)))","v":""},{"$f":"IF(A5960=\"\",\"\",+IF(+A5960=D5960,+VLOOKUP(D5960,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5960,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5960=\"\",\"\",+VLOOKUP(+EOMONTH(+F5960,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5960=\"\",\"\",VLOOKUP(D5960,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5960=\"\",\"\",IF(A5960=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5960,-2)+15,Cenários!$A:$D,2,FALSE)>A5960,+VLOOKUP(+EOMONTH(+A5960,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5960,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5960=\"\",\"\",VLOOKUP(F5960,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5960=\"\",\"\",IF(WORKDAY(+A5960,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5960,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5961=\"\",\"\",+IF(+A5961=D5961,+E5961,((+G5961/E5961)^+((NETWORKDAYS(+D5961,A5961,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5961,F5961,Feriados!$A$2:$A$1058)-1))*E5961)))","v":""},{"$f":"IF(A5961=\"\",\"\",+IF(+A5961=D5961,+VLOOKUP(D5961,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5961,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5961=\"\",\"\",+VLOOKUP(+EOMONTH(+F5961,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5961=\"\",\"\",VLOOKUP(D5961,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5961=\"\",\"\",IF(A5961=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5961,-2)+15,Cenários!$A:$D,2,FALSE)>A5961,+VLOOKUP(+EOMONTH(+A5961,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5961,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5961=\"\",\"\",VLOOKUP(F5961,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5961=\"\",\"\",IF(WORKDAY(+A5961,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5961,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5962=\"\",\"\",+IF(+A5962=D5962,+E5962,((+G5962/E5962)^+((NETWORKDAYS(+D5962,A5962,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5962,F5962,Feriados!$A$2:$A$1058)-1))*E5962)))","v":""},{"$f":"IF(A5962=\"\",\"\",+IF(+A5962=D5962,+VLOOKUP(D5962,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5962,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5962=\"\",\"\",+VLOOKUP(+EOMONTH(+F5962,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5962=\"\",\"\",VLOOKUP(D5962,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5962=\"\",\"\",IF(A5962=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5962,-2)+15,Cenários!$A:$D,2,FALSE)>A5962,+VLOOKUP(+EOMONTH(+A5962,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5962,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5962=\"\",\"\",VLOOKUP(F5962,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5962=\"\",\"\",IF(WORKDAY(+A5962,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5962,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5963=\"\",\"\",+IF(+A5963=D5963,+E5963,((+G5963/E5963)^+((NETWORKDAYS(+D5963,A5963,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5963,F5963,Feriados!$A$2:$A$1058)-1))*E5963)))","v":""},{"$f":"IF(A5963=\"\",\"\",+IF(+A5963=D5963,+VLOOKUP(D5963,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5963,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5963=\"\",\"\",+VLOOKUP(+EOMONTH(+F5963,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5963=\"\",\"\",VLOOKUP(D5963,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5963=\"\",\"\",IF(A5963=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5963,-2)+15,Cenários!$A:$D,2,FALSE)>A5963,+VLOOKUP(+EOMONTH(+A5963,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5963,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5963=\"\",\"\",VLOOKUP(F5963,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5963=\"\",\"\",IF(WORKDAY(+A5963,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5963,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5964=\"\",\"\",+IF(+A5964=D5964,+E5964,((+G5964/E5964)^+((NETWORKDAYS(+D5964,A5964,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5964,F5964,Feriados!$A$2:$A$1058)-1))*E5964)))","v":""},{"$f":"IF(A5964=\"\",\"\",+IF(+A5964=D5964,+VLOOKUP(D5964,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5964,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5964=\"\",\"\",+VLOOKUP(+EOMONTH(+F5964,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5964=\"\",\"\",VLOOKUP(D5964,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5964=\"\",\"\",IF(A5964=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5964,-2)+15,Cenários!$A:$D,2,FALSE)>A5964,+VLOOKUP(+EOMONTH(+A5964,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5964,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5964=\"\",\"\",VLOOKUP(F5964,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5964=\"\",\"\",IF(WORKDAY(+A5964,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5964,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5965=\"\",\"\",+IF(+A5965=D5965,+E5965,((+G5965/E5965)^+((NETWORKDAYS(+D5965,A5965,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5965,F5965,Feriados!$A$2:$A$1058)-1))*E5965)))","v":""},{"$f":"IF(A5965=\"\",\"\",+IF(+A5965=D5965,+VLOOKUP(D5965,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5965,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5965=\"\",\"\",+VLOOKUP(+EOMONTH(+F5965,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5965=\"\",\"\",VLOOKUP(D5965,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5965=\"\",\"\",IF(A5965=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5965,-2)+15,Cenários!$A:$D,2,FALSE)>A5965,+VLOOKUP(+EOMONTH(+A5965,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5965,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5965=\"\",\"\",VLOOKUP(F5965,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5965=\"\",\"\",IF(WORKDAY(+A5965,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5965,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5966=\"\",\"\",+IF(+A5966=D5966,+E5966,((+G5966/E5966)^+((NETWORKDAYS(+D5966,A5966,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5966,F5966,Feriados!$A$2:$A$1058)-1))*E5966)))","v":""},{"$f":"IF(A5966=\"\",\"\",+IF(+A5966=D5966,+VLOOKUP(D5966,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5966,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5966=\"\",\"\",+VLOOKUP(+EOMONTH(+F5966,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5966=\"\",\"\",VLOOKUP(D5966,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5966=\"\",\"\",IF(A5966=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5966,-2)+15,Cenários!$A:$D,2,FALSE)>A5966,+VLOOKUP(+EOMONTH(+A5966,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5966,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5966=\"\",\"\",VLOOKUP(F5966,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5966=\"\",\"\",IF(WORKDAY(+A5966,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5966,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5967=\"\",\"\",+IF(+A5967=D5967,+E5967,((+G5967/E5967)^+((NETWORKDAYS(+D5967,A5967,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5967,F5967,Feriados!$A$2:$A$1058)-1))*E5967)))","v":""},{"$f":"IF(A5967=\"\",\"\",+IF(+A5967=D5967,+VLOOKUP(D5967,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5967,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5967=\"\",\"\",+VLOOKUP(+EOMONTH(+F5967,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5967=\"\",\"\",VLOOKUP(D5967,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5967=\"\",\"\",IF(A5967=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5967,-2)+15,Cenários!$A:$D,2,FALSE)>A5967,+VLOOKUP(+EOMONTH(+A5967,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5967,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5967=\"\",\"\",VLOOKUP(F5967,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5967=\"\",\"\",IF(WORKDAY(+A5967,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5967,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5968=\"\",\"\",+IF(+A5968=D5968,+E5968,((+G5968/E5968)^+((NETWORKDAYS(+D5968,A5968,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5968,F5968,Feriados!$A$2:$A$1058)-1))*E5968)))","v":""},{"$f":"IF(A5968=\"\",\"\",+IF(+A5968=D5968,+VLOOKUP(D5968,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5968,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5968=\"\",\"\",+VLOOKUP(+EOMONTH(+F5968,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5968=\"\",\"\",VLOOKUP(D5968,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5968=\"\",\"\",IF(A5968=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5968,-2)+15,Cenários!$A:$D,2,FALSE)>A5968,+VLOOKUP(+EOMONTH(+A5968,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5968,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5968=\"\",\"\",VLOOKUP(F5968,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5968=\"\",\"\",IF(WORKDAY(+A5968,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5968,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5969=\"\",\"\",+IF(+A5969=D5969,+E5969,((+G5969/E5969)^+((NETWORKDAYS(+D5969,A5969,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5969,F5969,Feriados!$A$2:$A$1058)-1))*E5969)))","v":""},{"$f":"IF(A5969=\"\",\"\",+IF(+A5969=D5969,+VLOOKUP(D5969,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5969,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5969=\"\",\"\",+VLOOKUP(+EOMONTH(+F5969,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5969=\"\",\"\",VLOOKUP(D5969,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5969=\"\",\"\",IF(A5969=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5969,-2)+15,Cenários!$A:$D,2,FALSE)>A5969,+VLOOKUP(+EOMONTH(+A5969,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5969,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5969=\"\",\"\",VLOOKUP(F5969,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5969=\"\",\"\",IF(WORKDAY(+A5969,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5969,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5970=\"\",\"\",+IF(+A5970=D5970,+E5970,((+G5970/E5970)^+((NETWORKDAYS(+D5970,A5970,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5970,F5970,Feriados!$A$2:$A$1058)-1))*E5970)))","v":""},{"$f":"IF(A5970=\"\",\"\",+IF(+A5970=D5970,+VLOOKUP(D5970,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5970,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5970=\"\",\"\",+VLOOKUP(+EOMONTH(+F5970,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5970=\"\",\"\",VLOOKUP(D5970,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5970=\"\",\"\",IF(A5970=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5970,-2)+15,Cenários!$A:$D,2,FALSE)>A5970,+VLOOKUP(+EOMONTH(+A5970,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5970,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5970=\"\",\"\",VLOOKUP(F5970,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5970=\"\",\"\",IF(WORKDAY(+A5970,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5970,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5971=\"\",\"\",+IF(+A5971=D5971,+E5971,((+G5971/E5971)^+((NETWORKDAYS(+D5971,A5971,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5971,F5971,Feriados!$A$2:$A$1058)-1))*E5971)))","v":""},{"$f":"IF(A5971=\"\",\"\",+IF(+A5971=D5971,+VLOOKUP(D5971,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5971,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5971=\"\",\"\",+VLOOKUP(+EOMONTH(+F5971,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5971=\"\",\"\",VLOOKUP(D5971,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5971=\"\",\"\",IF(A5971=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5971,-2)+15,Cenários!$A:$D,2,FALSE)>A5971,+VLOOKUP(+EOMONTH(+A5971,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5971,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5971=\"\",\"\",VLOOKUP(F5971,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5971=\"\",\"\",IF(WORKDAY(+A5971,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5971,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5972=\"\",\"\",+IF(+A5972=D5972,+E5972,((+G5972/E5972)^+((NETWORKDAYS(+D5972,A5972,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5972,F5972,Feriados!$A$2:$A$1058)-1))*E5972)))","v":""},{"$f":"IF(A5972=\"\",\"\",+IF(+A5972=D5972,+VLOOKUP(D5972,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5972,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5972=\"\",\"\",+VLOOKUP(+EOMONTH(+F5972,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5972=\"\",\"\",VLOOKUP(D5972,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5972=\"\",\"\",IF(A5972=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5972,-2)+15,Cenários!$A:$D,2,FALSE)>A5972,+VLOOKUP(+EOMONTH(+A5972,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5972,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5972=\"\",\"\",VLOOKUP(F5972,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5972=\"\",\"\",IF(WORKDAY(+A5972,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5972,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5973=\"\",\"\",+IF(+A5973=D5973,+E5973,((+G5973/E5973)^+((NETWORKDAYS(+D5973,A5973,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5973,F5973,Feriados!$A$2:$A$1058)-1))*E5973)))","v":""},{"$f":"IF(A5973=\"\",\"\",+IF(+A5973=D5973,+VLOOKUP(D5973,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5973,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5973=\"\",\"\",+VLOOKUP(+EOMONTH(+F5973,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5973=\"\",\"\",VLOOKUP(D5973,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5973=\"\",\"\",IF(A5973=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5973,-2)+15,Cenários!$A:$D,2,FALSE)>A5973,+VLOOKUP(+EOMONTH(+A5973,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5973,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5973=\"\",\"\",VLOOKUP(F5973,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5973=\"\",\"\",IF(WORKDAY(+A5973,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5973,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5974=\"\",\"\",+IF(+A5974=D5974,+E5974,((+G5974/E5974)^+((NETWORKDAYS(+D5974,A5974,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5974,F5974,Feriados!$A$2:$A$1058)-1))*E5974)))","v":""},{"$f":"IF(A5974=\"\",\"\",+IF(+A5974=D5974,+VLOOKUP(D5974,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5974,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5974=\"\",\"\",+VLOOKUP(+EOMONTH(+F5974,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5974=\"\",\"\",VLOOKUP(D5974,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5974=\"\",\"\",IF(A5974=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5974,-2)+15,Cenários!$A:$D,2,FALSE)>A5974,+VLOOKUP(+EOMONTH(+A5974,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5974,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5974=\"\",\"\",VLOOKUP(F5974,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5974=\"\",\"\",IF(WORKDAY(+A5974,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5974,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5975=\"\",\"\",+IF(+A5975=D5975,+E5975,((+G5975/E5975)^+((NETWORKDAYS(+D5975,A5975,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5975,F5975,Feriados!$A$2:$A$1058)-1))*E5975)))","v":""},{"$f":"IF(A5975=\"\",\"\",+IF(+A5975=D5975,+VLOOKUP(D5975,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5975,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5975=\"\",\"\",+VLOOKUP(+EOMONTH(+F5975,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5975=\"\",\"\",VLOOKUP(D5975,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5975=\"\",\"\",IF(A5975=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5975,-2)+15,Cenários!$A:$D,2,FALSE)>A5975,+VLOOKUP(+EOMONTH(+A5975,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5975,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5975=\"\",\"\",VLOOKUP(F5975,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5975=\"\",\"\",IF(WORKDAY(+A5975,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5975,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5976=\"\",\"\",+IF(+A5976=D5976,+E5976,((+G5976/E5976)^+((NETWORKDAYS(+D5976,A5976,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5976,F5976,Feriados!$A$2:$A$1058)-1))*E5976)))","v":""},{"$f":"IF(A5976=\"\",\"\",+IF(+A5976=D5976,+VLOOKUP(D5976,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5976,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5976=\"\",\"\",+VLOOKUP(+EOMONTH(+F5976,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5976=\"\",\"\",VLOOKUP(D5976,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5976=\"\",\"\",IF(A5976=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5976,-2)+15,Cenários!$A:$D,2,FALSE)>A5976,+VLOOKUP(+EOMONTH(+A5976,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5976,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5976=\"\",\"\",VLOOKUP(F5976,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5976=\"\",\"\",IF(WORKDAY(+A5976,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5976,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5977=\"\",\"\",+IF(+A5977=D5977,+E5977,((+G5977/E5977)^+((NETWORKDAYS(+D5977,A5977,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5977,F5977,Feriados!$A$2:$A$1058)-1))*E5977)))","v":""},{"$f":"IF(A5977=\"\",\"\",+IF(+A5977=D5977,+VLOOKUP(D5977,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5977,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5977=\"\",\"\",+VLOOKUP(+EOMONTH(+F5977,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5977=\"\",\"\",VLOOKUP(D5977,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5977=\"\",\"\",IF(A5977=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5977,-2)+15,Cenários!$A:$D,2,FALSE)>A5977,+VLOOKUP(+EOMONTH(+A5977,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5977,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5977=\"\",\"\",VLOOKUP(F5977,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5977=\"\",\"\",IF(WORKDAY(+A5977,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5977,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5978=\"\",\"\",+IF(+A5978=D5978,+E5978,((+G5978/E5978)^+((NETWORKDAYS(+D5978,A5978,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5978,F5978,Feriados!$A$2:$A$1058)-1))*E5978)))","v":""},{"$f":"IF(A5978=\"\",\"\",+IF(+A5978=D5978,+VLOOKUP(D5978,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5978,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5978=\"\",\"\",+VLOOKUP(+EOMONTH(+F5978,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5978=\"\",\"\",VLOOKUP(D5978,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5978=\"\",\"\",IF(A5978=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5978,-2)+15,Cenários!$A:$D,2,FALSE)>A5978,+VLOOKUP(+EOMONTH(+A5978,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5978,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5978=\"\",\"\",VLOOKUP(F5978,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5978=\"\",\"\",IF(WORKDAY(+A5978,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5978,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5979=\"\",\"\",+IF(+A5979=D5979,+E5979,((+G5979/E5979)^+((NETWORKDAYS(+D5979,A5979,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5979,F5979,Feriados!$A$2:$A$1058)-1))*E5979)))","v":""},{"$f":"IF(A5979=\"\",\"\",+IF(+A5979=D5979,+VLOOKUP(D5979,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5979,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5979=\"\",\"\",+VLOOKUP(+EOMONTH(+F5979,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5979=\"\",\"\",VLOOKUP(D5979,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5979=\"\",\"\",IF(A5979=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5979,-2)+15,Cenários!$A:$D,2,FALSE)>A5979,+VLOOKUP(+EOMONTH(+A5979,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5979,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5979=\"\",\"\",VLOOKUP(F5979,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5979=\"\",\"\",IF(WORKDAY(+A5979,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5979,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5980=\"\",\"\",+IF(+A5980=D5980,+E5980,((+G5980/E5980)^+((NETWORKDAYS(+D5980,A5980,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5980,F5980,Feriados!$A$2:$A$1058)-1))*E5980)))","v":""},{"$f":"IF(A5980=\"\",\"\",+IF(+A5980=D5980,+VLOOKUP(D5980,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5980,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5980=\"\",\"\",+VLOOKUP(+EOMONTH(+F5980,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5980=\"\",\"\",VLOOKUP(D5980,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5980=\"\",\"\",IF(A5980=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5980,-2)+15,Cenários!$A:$D,2,FALSE)>A5980,+VLOOKUP(+EOMONTH(+A5980,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5980,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5980=\"\",\"\",VLOOKUP(F5980,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5980=\"\",\"\",IF(WORKDAY(+A5980,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5980,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5981=\"\",\"\",+IF(+A5981=D5981,+E5981,((+G5981/E5981)^+((NETWORKDAYS(+D5981,A5981,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5981,F5981,Feriados!$A$2:$A$1058)-1))*E5981)))","v":""},{"$f":"IF(A5981=\"\",\"\",+IF(+A5981=D5981,+VLOOKUP(D5981,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5981,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5981=\"\",\"\",+VLOOKUP(+EOMONTH(+F5981,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5981=\"\",\"\",VLOOKUP(D5981,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5981=\"\",\"\",IF(A5981=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5981,-2)+15,Cenários!$A:$D,2,FALSE)>A5981,+VLOOKUP(+EOMONTH(+A5981,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5981,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5981=\"\",\"\",VLOOKUP(F5981,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5981=\"\",\"\",IF(WORKDAY(+A5981,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5981,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5982=\"\",\"\",+IF(+A5982=D5982,+E5982,((+G5982/E5982)^+((NETWORKDAYS(+D5982,A5982,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5982,F5982,Feriados!$A$2:$A$1058)-1))*E5982)))","v":""},{"$f":"IF(A5982=\"\",\"\",+IF(+A5982=D5982,+VLOOKUP(D5982,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5982,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5982=\"\",\"\",+VLOOKUP(+EOMONTH(+F5982,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5982=\"\",\"\",VLOOKUP(D5982,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5982=\"\",\"\",IF(A5982=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5982,-2)+15,Cenários!$A:$D,2,FALSE)>A5982,+VLOOKUP(+EOMONTH(+A5982,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5982,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5982=\"\",\"\",VLOOKUP(F5982,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5982=\"\",\"\",IF(WORKDAY(+A5982,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5982,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5983=\"\",\"\",+IF(+A5983=D5983,+E5983,((+G5983/E5983)^+((NETWORKDAYS(+D5983,A5983,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5983,F5983,Feriados!$A$2:$A$1058)-1))*E5983)))","v":""},{"$f":"IF(A5983=\"\",\"\",+IF(+A5983=D5983,+VLOOKUP(D5983,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5983,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5983=\"\",\"\",+VLOOKUP(+EOMONTH(+F5983,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5983=\"\",\"\",VLOOKUP(D5983,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5983=\"\",\"\",IF(A5983=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5983,-2)+15,Cenários!$A:$D,2,FALSE)>A5983,+VLOOKUP(+EOMONTH(+A5983,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5983,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5983=\"\",\"\",VLOOKUP(F5983,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5983=\"\",\"\",IF(WORKDAY(+A5983,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5983,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5984=\"\",\"\",+IF(+A5984=D5984,+E5984,((+G5984/E5984)^+((NETWORKDAYS(+D5984,A5984,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5984,F5984,Feriados!$A$2:$A$1058)-1))*E5984)))","v":""},{"$f":"IF(A5984=\"\",\"\",+IF(+A5984=D5984,+VLOOKUP(D5984,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5984,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5984=\"\",\"\",+VLOOKUP(+EOMONTH(+F5984,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5984=\"\",\"\",VLOOKUP(D5984,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5984=\"\",\"\",IF(A5984=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5984,-2)+15,Cenários!$A:$D,2,FALSE)>A5984,+VLOOKUP(+EOMONTH(+A5984,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5984,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5984=\"\",\"\",VLOOKUP(F5984,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5984=\"\",\"\",IF(WORKDAY(+A5984,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5984,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5985=\"\",\"\",+IF(+A5985=D5985,+E5985,((+G5985/E5985)^+((NETWORKDAYS(+D5985,A5985,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5985,F5985,Feriados!$A$2:$A$1058)-1))*E5985)))","v":""},{"$f":"IF(A5985=\"\",\"\",+IF(+A5985=D5985,+VLOOKUP(D5985,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5985,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5985=\"\",\"\",+VLOOKUP(+EOMONTH(+F5985,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5985=\"\",\"\",VLOOKUP(D5985,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5985=\"\",\"\",IF(A5985=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5985,-2)+15,Cenários!$A:$D,2,FALSE)>A5985,+VLOOKUP(+EOMONTH(+A5985,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5985,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5985=\"\",\"\",VLOOKUP(F5985,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5985=\"\",\"\",IF(WORKDAY(+A5985,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5985,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5986=\"\",\"\",+IF(+A5986=D5986,+E5986,((+G5986/E5986)^+((NETWORKDAYS(+D5986,A5986,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5986,F5986,Feriados!$A$2:$A$1058)-1))*E5986)))","v":""},{"$f":"IF(A5986=\"\",\"\",+IF(+A5986=D5986,+VLOOKUP(D5986,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5986,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5986=\"\",\"\",+VLOOKUP(+EOMONTH(+F5986,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5986=\"\",\"\",VLOOKUP(D5986,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5986=\"\",\"\",IF(A5986=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5986,-2)+15,Cenários!$A:$D,2,FALSE)>A5986,+VLOOKUP(+EOMONTH(+A5986,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5986,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5986=\"\",\"\",VLOOKUP(F5986,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5986=\"\",\"\",IF(WORKDAY(+A5986,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5986,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5987=\"\",\"\",+IF(+A5987=D5987,+E5987,((+G5987/E5987)^+((NETWORKDAYS(+D5987,A5987,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5987,F5987,Feriados!$A$2:$A$1058)-1))*E5987)))","v":""},{"$f":"IF(A5987=\"\",\"\",+IF(+A5987=D5987,+VLOOKUP(D5987,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5987,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5987=\"\",\"\",+VLOOKUP(+EOMONTH(+F5987,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5987=\"\",\"\",VLOOKUP(D5987,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5987=\"\",\"\",IF(A5987=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5987,-2)+15,Cenários!$A:$D,2,FALSE)>A5987,+VLOOKUP(+EOMONTH(+A5987,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5987,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5987=\"\",\"\",VLOOKUP(F5987,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5987=\"\",\"\",IF(WORKDAY(+A5987,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5987,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5988=\"\",\"\",+IF(+A5988=D5988,+E5988,((+G5988/E5988)^+((NETWORKDAYS(+D5988,A5988,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5988,F5988,Feriados!$A$2:$A$1058)-1))*E5988)))","v":""},{"$f":"IF(A5988=\"\",\"\",+IF(+A5988=D5988,+VLOOKUP(D5988,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5988,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5988=\"\",\"\",+VLOOKUP(+EOMONTH(+F5988,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5988=\"\",\"\",VLOOKUP(D5988,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5988=\"\",\"\",IF(A5988=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5988,-2)+15,Cenários!$A:$D,2,FALSE)>A5988,+VLOOKUP(+EOMONTH(+A5988,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5988,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5988=\"\",\"\",VLOOKUP(F5988,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5988=\"\",\"\",IF(WORKDAY(+A5988,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5988,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5989=\"\",\"\",+IF(+A5989=D5989,+E5989,((+G5989/E5989)^+((NETWORKDAYS(+D5989,A5989,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5989,F5989,Feriados!$A$2:$A$1058)-1))*E5989)))","v":""},{"$f":"IF(A5989=\"\",\"\",+IF(+A5989=D5989,+VLOOKUP(D5989,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5989,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5989=\"\",\"\",+VLOOKUP(+EOMONTH(+F5989,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5989=\"\",\"\",VLOOKUP(D5989,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5989=\"\",\"\",IF(A5989=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5989,-2)+15,Cenários!$A:$D,2,FALSE)>A5989,+VLOOKUP(+EOMONTH(+A5989,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5989,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5989=\"\",\"\",VLOOKUP(F5989,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5989=\"\",\"\",IF(WORKDAY(+A5989,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5989,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5990=\"\",\"\",+IF(+A5990=D5990,+E5990,((+G5990/E5990)^+((NETWORKDAYS(+D5990,A5990,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5990,F5990,Feriados!$A$2:$A$1058)-1))*E5990)))","v":""},{"$f":"IF(A5990=\"\",\"\",+IF(+A5990=D5990,+VLOOKUP(D5990,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5990,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5990=\"\",\"\",+VLOOKUP(+EOMONTH(+F5990,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5990=\"\",\"\",VLOOKUP(D5990,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5990=\"\",\"\",IF(A5990=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5990,-2)+15,Cenários!$A:$D,2,FALSE)>A5990,+VLOOKUP(+EOMONTH(+A5990,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5990,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5990=\"\",\"\",VLOOKUP(F5990,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5990=\"\",\"\",IF(WORKDAY(+A5990,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5990,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5991=\"\",\"\",+IF(+A5991=D5991,+E5991,((+G5991/E5991)^+((NETWORKDAYS(+D5991,A5991,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5991,F5991,Feriados!$A$2:$A$1058)-1))*E5991)))","v":""},{"$f":"IF(A5991=\"\",\"\",+IF(+A5991=D5991,+VLOOKUP(D5991,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5991,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5991=\"\",\"\",+VLOOKUP(+EOMONTH(+F5991,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5991=\"\",\"\",VLOOKUP(D5991,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5991=\"\",\"\",IF(A5991=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5991,-2)+15,Cenários!$A:$D,2,FALSE)>A5991,+VLOOKUP(+EOMONTH(+A5991,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5991,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5991=\"\",\"\",VLOOKUP(F5991,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5991=\"\",\"\",IF(WORKDAY(+A5991,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5991,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5992=\"\",\"\",+IF(+A5992=D5992,+E5992,((+G5992/E5992)^+((NETWORKDAYS(+D5992,A5992,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5992,F5992,Feriados!$A$2:$A$1058)-1))*E5992)))","v":""},{"$f":"IF(A5992=\"\",\"\",+IF(+A5992=D5992,+VLOOKUP(D5992,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5992,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5992=\"\",\"\",+VLOOKUP(+EOMONTH(+F5992,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5992=\"\",\"\",VLOOKUP(D5992,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5992=\"\",\"\",IF(A5992=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5992,-2)+15,Cenários!$A:$D,2,FALSE)>A5992,+VLOOKUP(+EOMONTH(+A5992,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5992,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5992=\"\",\"\",VLOOKUP(F5992,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5992=\"\",\"\",IF(WORKDAY(+A5992,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5992,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5993=\"\",\"\",+IF(+A5993=D5993,+E5993,((+G5993/E5993)^+((NETWORKDAYS(+D5993,A5993,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5993,F5993,Feriados!$A$2:$A$1058)-1))*E5993)))","v":""},{"$f":"IF(A5993=\"\",\"\",+IF(+A5993=D5993,+VLOOKUP(D5993,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5993,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5993=\"\",\"\",+VLOOKUP(+EOMONTH(+F5993,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5993=\"\",\"\",VLOOKUP(D5993,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5993=\"\",\"\",IF(A5993=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5993,-2)+15,Cenários!$A:$D,2,FALSE)>A5993,+VLOOKUP(+EOMONTH(+A5993,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5993,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5993=\"\",\"\",VLOOKUP(F5993,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5993=\"\",\"\",IF(WORKDAY(+A5993,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5993,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5994=\"\",\"\",+IF(+A5994=D5994,+E5994,((+G5994/E5994)^+((NETWORKDAYS(+D5994,A5994,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5994,F5994,Feriados!$A$2:$A$1058)-1))*E5994)))","v":""},{"$f":"IF(A5994=\"\",\"\",+IF(+A5994=D5994,+VLOOKUP(D5994,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5994,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5994=\"\",\"\",+VLOOKUP(+EOMONTH(+F5994,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5994=\"\",\"\",VLOOKUP(D5994,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5994=\"\",\"\",IF(A5994=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5994,-2)+15,Cenários!$A:$D,2,FALSE)>A5994,+VLOOKUP(+EOMONTH(+A5994,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5994,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5994=\"\",\"\",VLOOKUP(F5994,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5994=\"\",\"\",IF(WORKDAY(+A5994,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5994,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5995=\"\",\"\",+IF(+A5995=D5995,+E5995,((+G5995/E5995)^+((NETWORKDAYS(+D5995,A5995,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5995,F5995,Feriados!$A$2:$A$1058)-1))*E5995)))","v":""},{"$f":"IF(A5995=\"\",\"\",+IF(+A5995=D5995,+VLOOKUP(D5995,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5995,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5995=\"\",\"\",+VLOOKUP(+EOMONTH(+F5995,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5995=\"\",\"\",VLOOKUP(D5995,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5995=\"\",\"\",IF(A5995=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5995,-2)+15,Cenários!$A:$D,2,FALSE)>A5995,+VLOOKUP(+EOMONTH(+A5995,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5995,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5995=\"\",\"\",VLOOKUP(F5995,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5995=\"\",\"\",IF(WORKDAY(+A5995,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5995,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5996=\"\",\"\",+IF(+A5996=D5996,+E5996,((+G5996/E5996)^+((NETWORKDAYS(+D5996,A5996,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5996,F5996,Feriados!$A$2:$A$1058)-1))*E5996)))","v":""},{"$f":"IF(A5996=\"\",\"\",+IF(+A5996=D5996,+VLOOKUP(D5996,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5996,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5996=\"\",\"\",+VLOOKUP(+EOMONTH(+F5996,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5996=\"\",\"\",VLOOKUP(D5996,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5996=\"\",\"\",IF(A5996=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5996,-2)+15,Cenários!$A:$D,2,FALSE)>A5996,+VLOOKUP(+EOMONTH(+A5996,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5996,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5996=\"\",\"\",VLOOKUP(F5996,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5996=\"\",\"\",IF(WORKDAY(+A5996,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5996,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5997=\"\",\"\",+IF(+A5997=D5997,+E5997,((+G5997/E5997)^+((NETWORKDAYS(+D5997,A5997,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5997,F5997,Feriados!$A$2:$A$1058)-1))*E5997)))","v":""},{"$f":"IF(A5997=\"\",\"\",+IF(+A5997=D5997,+VLOOKUP(D5997,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5997,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5997=\"\",\"\",+VLOOKUP(+EOMONTH(+F5997,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5997=\"\",\"\",VLOOKUP(D5997,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5997=\"\",\"\",IF(A5997=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5997,-2)+15,Cenários!$A:$D,2,FALSE)>A5997,+VLOOKUP(+EOMONTH(+A5997,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5997,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5997=\"\",\"\",VLOOKUP(F5997,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5997=\"\",\"\",IF(WORKDAY(+A5997,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5997,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5998=\"\",\"\",+IF(+A5998=D5998,+E5998,((+G5998/E5998)^+((NETWORKDAYS(+D5998,A5998,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5998,F5998,Feriados!$A$2:$A$1058)-1))*E5998)))","v":""},{"$f":"IF(A5998=\"\",\"\",+IF(+A5998=D5998,+VLOOKUP(D5998,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5998,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5998=\"\",\"\",+VLOOKUP(+EOMONTH(+F5998,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5998=\"\",\"\",VLOOKUP(D5998,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5998=\"\",\"\",IF(A5998=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5998,-2)+15,Cenários!$A:$D,2,FALSE)>A5998,+VLOOKUP(+EOMONTH(+A5998,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5998,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5998=\"\",\"\",VLOOKUP(F5998,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5998=\"\",\"\",IF(WORKDAY(+A5998,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5998,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A5999=\"\",\"\",+IF(+A5999=D5999,+E5999,((+G5999/E5999)^+((NETWORKDAYS(+D5999,A5999,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D5999,F5999,Feriados!$A$2:$A$1058)-1))*E5999)))","v":""},{"$f":"IF(A5999=\"\",\"\",+IF(+A5999=D5999,+VLOOKUP(D5999,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F5999,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A5999=\"\",\"\",+VLOOKUP(+EOMONTH(+F5999,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A5999=\"\",\"\",VLOOKUP(D5999,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A5999=\"\",\"\",IF(A5999=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A5999,-2)+15,Cenários!$A:$D,2,FALSE)>A5999,+VLOOKUP(+EOMONTH(+A5999,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A5999,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A5999=\"\",\"\",VLOOKUP(F5999,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A5999=\"\",\"\",IF(WORKDAY(+A5999,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A5999,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6000=\"\",\"\",+IF(+A6000=D6000,+E6000,((+G6000/E6000)^+((NETWORKDAYS(+D6000,A6000,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6000,F6000,Feriados!$A$2:$A$1058)-1))*E6000)))","v":""},{"$f":"IF(A6000=\"\",\"\",+IF(+A6000=D6000,+VLOOKUP(D6000,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6000,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6000=\"\",\"\",+VLOOKUP(+EOMONTH(+F6000,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6000=\"\",\"\",VLOOKUP(D6000,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6000=\"\",\"\",IF(A6000=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6000,-2)+15,Cenários!$A:$D,2,FALSE)>A6000,+VLOOKUP(+EOMONTH(+A6000,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6000,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6000=\"\",\"\",VLOOKUP(F6000,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6000=\"\",\"\",IF(WORKDAY(+A6000,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6000,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6001=\"\",\"\",+IF(+A6001=D6001,+E6001,((+G6001/E6001)^+((NETWORKDAYS(+D6001,A6001,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6001,F6001,Feriados!$A$2:$A$1058)-1))*E6001)))","v":""},{"$f":"IF(A6001=\"\",\"\",+IF(+A6001=D6001,+VLOOKUP(D6001,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6001,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6001=\"\",\"\",+VLOOKUP(+EOMONTH(+F6001,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6001=\"\",\"\",VLOOKUP(D6001,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6001=\"\",\"\",IF(A6001=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6001,-2)+15,Cenários!$A:$D,2,FALSE)>A6001,+VLOOKUP(+EOMONTH(+A6001,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6001,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6001=\"\",\"\",VLOOKUP(F6001,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6001=\"\",\"\",IF(WORKDAY(+A6001,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6001,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6002=\"\",\"\",+IF(+A6002=D6002,+E6002,((+G6002/E6002)^+((NETWORKDAYS(+D6002,A6002,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6002,F6002,Feriados!$A$2:$A$1058)-1))*E6002)))","v":""},{"$f":"IF(A6002=\"\",\"\",+IF(+A6002=D6002,+VLOOKUP(D6002,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6002,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6002=\"\",\"\",+VLOOKUP(+EOMONTH(+F6002,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6002=\"\",\"\",VLOOKUP(D6002,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6002=\"\",\"\",IF(A6002=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6002,-2)+15,Cenários!$A:$D,2,FALSE)>A6002,+VLOOKUP(+EOMONTH(+A6002,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6002,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6002=\"\",\"\",VLOOKUP(F6002,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6002=\"\",\"\",IF(WORKDAY(+A6002,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6002,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6003=\"\",\"\",+IF(+A6003=D6003,+E6003,((+G6003/E6003)^+((NETWORKDAYS(+D6003,A6003,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6003,F6003,Feriados!$A$2:$A$1058)-1))*E6003)))","v":""},{"$f":"IF(A6003=\"\",\"\",+IF(+A6003=D6003,+VLOOKUP(D6003,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6003,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6003=\"\",\"\",+VLOOKUP(+EOMONTH(+F6003,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6003=\"\",\"\",VLOOKUP(D6003,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6003=\"\",\"\",IF(A6003=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6003,-2)+15,Cenários!$A:$D,2,FALSE)>A6003,+VLOOKUP(+EOMONTH(+A6003,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6003,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6003=\"\",\"\",VLOOKUP(F6003,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6003=\"\",\"\",IF(WORKDAY(+A6003,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6003,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6004=\"\",\"\",+IF(+A6004=D6004,+E6004,((+G6004/E6004)^+((NETWORKDAYS(+D6004,A6004,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6004,F6004,Feriados!$A$2:$A$1058)-1))*E6004)))","v":""},{"$f":"IF(A6004=\"\",\"\",+IF(+A6004=D6004,+VLOOKUP(D6004,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6004,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6004=\"\",\"\",+VLOOKUP(+EOMONTH(+F6004,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6004=\"\",\"\",VLOOKUP(D6004,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6004=\"\",\"\",IF(A6004=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6004,-2)+15,Cenários!$A:$D,2,FALSE)>A6004,+VLOOKUP(+EOMONTH(+A6004,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6004,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6004=\"\",\"\",VLOOKUP(F6004,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6004=\"\",\"\",IF(WORKDAY(+A6004,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6004,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6005=\"\",\"\",+IF(+A6005=D6005,+E6005,((+G6005/E6005)^+((NETWORKDAYS(+D6005,A6005,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6005,F6005,Feriados!$A$2:$A$1058)-1))*E6005)))","v":""},{"$f":"IF(A6005=\"\",\"\",+IF(+A6005=D6005,+VLOOKUP(D6005,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6005,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6005=\"\",\"\",+VLOOKUP(+EOMONTH(+F6005,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6005=\"\",\"\",VLOOKUP(D6005,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6005=\"\",\"\",IF(A6005=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6005,-2)+15,Cenários!$A:$D,2,FALSE)>A6005,+VLOOKUP(+EOMONTH(+A6005,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6005,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6005=\"\",\"\",VLOOKUP(F6005,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6005=\"\",\"\",IF(WORKDAY(+A6005,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6005,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6006=\"\",\"\",+IF(+A6006=D6006,+E6006,((+G6006/E6006)^+((NETWORKDAYS(+D6006,A6006,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6006,F6006,Feriados!$A$2:$A$1058)-1))*E6006)))","v":""},{"$f":"IF(A6006=\"\",\"\",+IF(+A6006=D6006,+VLOOKUP(D6006,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6006,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6006=\"\",\"\",+VLOOKUP(+EOMONTH(+F6006,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6006=\"\",\"\",VLOOKUP(D6006,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6006=\"\",\"\",IF(A6006=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6006,-2)+15,Cenários!$A:$D,2,FALSE)>A6006,+VLOOKUP(+EOMONTH(+A6006,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6006,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6006=\"\",\"\",VLOOKUP(F6006,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6006=\"\",\"\",IF(WORKDAY(+A6006,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6006,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6007=\"\",\"\",+IF(+A6007=D6007,+E6007,((+G6007/E6007)^+((NETWORKDAYS(+D6007,A6007,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6007,F6007,Feriados!$A$2:$A$1058)-1))*E6007)))","v":""},{"$f":"IF(A6007=\"\",\"\",+IF(+A6007=D6007,+VLOOKUP(D6007,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6007,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6007=\"\",\"\",+VLOOKUP(+EOMONTH(+F6007,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6007=\"\",\"\",VLOOKUP(D6007,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6007=\"\",\"\",IF(A6007=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6007,-2)+15,Cenários!$A:$D,2,FALSE)>A6007,+VLOOKUP(+EOMONTH(+A6007,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6007,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6007=\"\",\"\",VLOOKUP(F6007,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6007=\"\",\"\",IF(WORKDAY(+A6007,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6007,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6008=\"\",\"\",+IF(+A6008=D6008,+E6008,((+G6008/E6008)^+((NETWORKDAYS(+D6008,A6008,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6008,F6008,Feriados!$A$2:$A$1058)-1))*E6008)))","v":""},{"$f":"IF(A6008=\"\",\"\",+IF(+A6008=D6008,+VLOOKUP(D6008,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6008,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6008=\"\",\"\",+VLOOKUP(+EOMONTH(+F6008,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6008=\"\",\"\",VLOOKUP(D6008,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6008=\"\",\"\",IF(A6008=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6008,-2)+15,Cenários!$A:$D,2,FALSE)>A6008,+VLOOKUP(+EOMONTH(+A6008,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6008,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6008=\"\",\"\",VLOOKUP(F6008,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6008=\"\",\"\",IF(WORKDAY(+A6008,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6008,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6009=\"\",\"\",+IF(+A6009=D6009,+E6009,((+G6009/E6009)^+((NETWORKDAYS(+D6009,A6009,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6009,F6009,Feriados!$A$2:$A$1058)-1))*E6009)))","v":""},{"$f":"IF(A6009=\"\",\"\",+IF(+A6009=D6009,+VLOOKUP(D6009,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6009,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6009=\"\",\"\",+VLOOKUP(+EOMONTH(+F6009,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6009=\"\",\"\",VLOOKUP(D6009,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6009=\"\",\"\",IF(A6009=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6009,-2)+15,Cenários!$A:$D,2,FALSE)>A6009,+VLOOKUP(+EOMONTH(+A6009,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6009,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6009=\"\",\"\",VLOOKUP(F6009,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6009=\"\",\"\",IF(WORKDAY(+A6009,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6009,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6010=\"\",\"\",+IF(+A6010=D6010,+E6010,((+G6010/E6010)^+((NETWORKDAYS(+D6010,A6010,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6010,F6010,Feriados!$A$2:$A$1058)-1))*E6010)))","v":""},{"$f":"IF(A6010=\"\",\"\",+IF(+A6010=D6010,+VLOOKUP(D6010,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6010,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6010=\"\",\"\",+VLOOKUP(+EOMONTH(+F6010,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6010=\"\",\"\",VLOOKUP(D6010,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6010=\"\",\"\",IF(A6010=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6010,-2)+15,Cenários!$A:$D,2,FALSE)>A6010,+VLOOKUP(+EOMONTH(+A6010,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6010,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6010=\"\",\"\",VLOOKUP(F6010,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6010=\"\",\"\",IF(WORKDAY(+A6010,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6010,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6011=\"\",\"\",+IF(+A6011=D6011,+E6011,((+G6011/E6011)^+((NETWORKDAYS(+D6011,A6011,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6011,F6011,Feriados!$A$2:$A$1058)-1))*E6011)))","v":""},{"$f":"IF(A6011=\"\",\"\",+IF(+A6011=D6011,+VLOOKUP(D6011,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6011,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6011=\"\",\"\",+VLOOKUP(+EOMONTH(+F6011,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6011=\"\",\"\",VLOOKUP(D6011,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6011=\"\",\"\",IF(A6011=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6011,-2)+15,Cenários!$A:$D,2,FALSE)>A6011,+VLOOKUP(+EOMONTH(+A6011,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6011,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6011=\"\",\"\",VLOOKUP(F6011,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6011=\"\",\"\",IF(WORKDAY(+A6011,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6011,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6012=\"\",\"\",+IF(+A6012=D6012,+E6012,((+G6012/E6012)^+((NETWORKDAYS(+D6012,A6012,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6012,F6012,Feriados!$A$2:$A$1058)-1))*E6012)))","v":""},{"$f":"IF(A6012=\"\",\"\",+IF(+A6012=D6012,+VLOOKUP(D6012,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6012,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6012=\"\",\"\",+VLOOKUP(+EOMONTH(+F6012,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6012=\"\",\"\",VLOOKUP(D6012,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6012=\"\",\"\",IF(A6012=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6012,-2)+15,Cenários!$A:$D,2,FALSE)>A6012,+VLOOKUP(+EOMONTH(+A6012,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6012,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6012=\"\",\"\",VLOOKUP(F6012,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6012=\"\",\"\",IF(WORKDAY(+A6012,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6012,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6013=\"\",\"\",+IF(+A6013=D6013,+E6013,((+G6013/E6013)^+((NETWORKDAYS(+D6013,A6013,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6013,F6013,Feriados!$A$2:$A$1058)-1))*E6013)))","v":""},{"$f":"IF(A6013=\"\",\"\",+IF(+A6013=D6013,+VLOOKUP(D6013,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6013,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6013=\"\",\"\",+VLOOKUP(+EOMONTH(+F6013,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6013=\"\",\"\",VLOOKUP(D6013,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6013=\"\",\"\",IF(A6013=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6013,-2)+15,Cenários!$A:$D,2,FALSE)>A6013,+VLOOKUP(+EOMONTH(+A6013,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6013,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6013=\"\",\"\",VLOOKUP(F6013,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6013=\"\",\"\",IF(WORKDAY(+A6013,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6013,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6014=\"\",\"\",+IF(+A6014=D6014,+E6014,((+G6014/E6014)^+((NETWORKDAYS(+D6014,A6014,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6014,F6014,Feriados!$A$2:$A$1058)-1))*E6014)))","v":""},{"$f":"IF(A6014=\"\",\"\",+IF(+A6014=D6014,+VLOOKUP(D6014,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6014,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6014=\"\",\"\",+VLOOKUP(+EOMONTH(+F6014,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6014=\"\",\"\",VLOOKUP(D6014,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6014=\"\",\"\",IF(A6014=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6014,-2)+15,Cenários!$A:$D,2,FALSE)>A6014,+VLOOKUP(+EOMONTH(+A6014,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6014,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6014=\"\",\"\",VLOOKUP(F6014,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6014=\"\",\"\",IF(WORKDAY(+A6014,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6014,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6015=\"\",\"\",+IF(+A6015=D6015,+E6015,((+G6015/E6015)^+((NETWORKDAYS(+D6015,A6015,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6015,F6015,Feriados!$A$2:$A$1058)-1))*E6015)))","v":""},{"$f":"IF(A6015=\"\",\"\",+IF(+A6015=D6015,+VLOOKUP(D6015,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6015,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6015=\"\",\"\",+VLOOKUP(+EOMONTH(+F6015,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6015=\"\",\"\",VLOOKUP(D6015,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6015=\"\",\"\",IF(A6015=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6015,-2)+15,Cenários!$A:$D,2,FALSE)>A6015,+VLOOKUP(+EOMONTH(+A6015,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6015,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6015=\"\",\"\",VLOOKUP(F6015,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6015=\"\",\"\",IF(WORKDAY(+A6015,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6015,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6016=\"\",\"\",+IF(+A6016=D6016,+E6016,((+G6016/E6016)^+((NETWORKDAYS(+D6016,A6016,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6016,F6016,Feriados!$A$2:$A$1058)-1))*E6016)))","v":""},{"$f":"IF(A6016=\"\",\"\",+IF(+A6016=D6016,+VLOOKUP(D6016,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6016,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6016=\"\",\"\",+VLOOKUP(+EOMONTH(+F6016,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6016=\"\",\"\",VLOOKUP(D6016,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6016=\"\",\"\",IF(A6016=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6016,-2)+15,Cenários!$A:$D,2,FALSE)>A6016,+VLOOKUP(+EOMONTH(+A6016,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6016,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6016=\"\",\"\",VLOOKUP(F6016,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6016=\"\",\"\",IF(WORKDAY(+A6016,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6016,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6017=\"\",\"\",+IF(+A6017=D6017,+E6017,((+G6017/E6017)^+((NETWORKDAYS(+D6017,A6017,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6017,F6017,Feriados!$A$2:$A$1058)-1))*E6017)))","v":""},{"$f":"IF(A6017=\"\",\"\",+IF(+A6017=D6017,+VLOOKUP(D6017,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6017,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6017=\"\",\"\",+VLOOKUP(+EOMONTH(+F6017,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6017=\"\",\"\",VLOOKUP(D6017,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6017=\"\",\"\",IF(A6017=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6017,-2)+15,Cenários!$A:$D,2,FALSE)>A6017,+VLOOKUP(+EOMONTH(+A6017,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6017,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6017=\"\",\"\",VLOOKUP(F6017,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6017=\"\",\"\",IF(WORKDAY(+A6017,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6017,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6018=\"\",\"\",+IF(+A6018=D6018,+E6018,((+G6018/E6018)^+((NETWORKDAYS(+D6018,A6018,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6018,F6018,Feriados!$A$2:$A$1058)-1))*E6018)))","v":""},{"$f":"IF(A6018=\"\",\"\",+IF(+A6018=D6018,+VLOOKUP(D6018,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6018,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6018=\"\",\"\",+VLOOKUP(+EOMONTH(+F6018,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6018=\"\",\"\",VLOOKUP(D6018,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6018=\"\",\"\",IF(A6018=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6018,-2)+15,Cenários!$A:$D,2,FALSE)>A6018,+VLOOKUP(+EOMONTH(+A6018,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6018,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6018=\"\",\"\",VLOOKUP(F6018,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6018=\"\",\"\",IF(WORKDAY(+A6018,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6018,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6019=\"\",\"\",+IF(+A6019=D6019,+E6019,((+G6019/E6019)^+((NETWORKDAYS(+D6019,A6019,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6019,F6019,Feriados!$A$2:$A$1058)-1))*E6019)))","v":""},{"$f":"IF(A6019=\"\",\"\",+IF(+A6019=D6019,+VLOOKUP(D6019,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6019,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6019=\"\",\"\",+VLOOKUP(+EOMONTH(+F6019,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6019=\"\",\"\",VLOOKUP(D6019,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6019=\"\",\"\",IF(A6019=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6019,-2)+15,Cenários!$A:$D,2,FALSE)>A6019,+VLOOKUP(+EOMONTH(+A6019,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6019,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6019=\"\",\"\",VLOOKUP(F6019,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6019=\"\",\"\",IF(WORKDAY(+A6019,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6019,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6020=\"\",\"\",+IF(+A6020=D6020,+E6020,((+G6020/E6020)^+((NETWORKDAYS(+D6020,A6020,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6020,F6020,Feriados!$A$2:$A$1058)-1))*E6020)))","v":""},{"$f":"IF(A6020=\"\",\"\",+IF(+A6020=D6020,+VLOOKUP(D6020,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6020,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6020=\"\",\"\",+VLOOKUP(+EOMONTH(+F6020,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6020=\"\",\"\",VLOOKUP(D6020,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6020=\"\",\"\",IF(A6020=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6020,-2)+15,Cenários!$A:$D,2,FALSE)>A6020,+VLOOKUP(+EOMONTH(+A6020,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6020,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6020=\"\",\"\",VLOOKUP(F6020,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6020=\"\",\"\",IF(WORKDAY(+A6020,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6020,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6021=\"\",\"\",+IF(+A6021=D6021,+E6021,((+G6021/E6021)^+((NETWORKDAYS(+D6021,A6021,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6021,F6021,Feriados!$A$2:$A$1058)-1))*E6021)))","v":""},{"$f":"IF(A6021=\"\",\"\",+IF(+A6021=D6021,+VLOOKUP(D6021,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6021,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6021=\"\",\"\",+VLOOKUP(+EOMONTH(+F6021,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6021=\"\",\"\",VLOOKUP(D6021,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6021=\"\",\"\",IF(A6021=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6021,-2)+15,Cenários!$A:$D,2,FALSE)>A6021,+VLOOKUP(+EOMONTH(+A6021,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6021,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6021=\"\",\"\",VLOOKUP(F6021,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6021=\"\",\"\",IF(WORKDAY(+A6021,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6021,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6022=\"\",\"\",+IF(+A6022=D6022,+E6022,((+G6022/E6022)^+((NETWORKDAYS(+D6022,A6022,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6022,F6022,Feriados!$A$2:$A$1058)-1))*E6022)))","v":""},{"$f":"IF(A6022=\"\",\"\",+IF(+A6022=D6022,+VLOOKUP(D6022,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6022,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6022=\"\",\"\",+VLOOKUP(+EOMONTH(+F6022,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6022=\"\",\"\",VLOOKUP(D6022,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6022=\"\",\"\",IF(A6022=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6022,-2)+15,Cenários!$A:$D,2,FALSE)>A6022,+VLOOKUP(+EOMONTH(+A6022,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6022,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6022=\"\",\"\",VLOOKUP(F6022,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6022=\"\",\"\",IF(WORKDAY(+A6022,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6022,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6023=\"\",\"\",+IF(+A6023=D6023,+E6023,((+G6023/E6023)^+((NETWORKDAYS(+D6023,A6023,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6023,F6023,Feriados!$A$2:$A$1058)-1))*E6023)))","v":""},{"$f":"IF(A6023=\"\",\"\",+IF(+A6023=D6023,+VLOOKUP(D6023,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6023,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6023=\"\",\"\",+VLOOKUP(+EOMONTH(+F6023,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6023=\"\",\"\",VLOOKUP(D6023,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6023=\"\",\"\",IF(A6023=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6023,-2)+15,Cenários!$A:$D,2,FALSE)>A6023,+VLOOKUP(+EOMONTH(+A6023,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6023,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6023=\"\",\"\",VLOOKUP(F6023,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6023=\"\",\"\",IF(WORKDAY(+A6023,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6023,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6024=\"\",\"\",+IF(+A6024=D6024,+E6024,((+G6024/E6024)^+((NETWORKDAYS(+D6024,A6024,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6024,F6024,Feriados!$A$2:$A$1058)-1))*E6024)))","v":""},{"$f":"IF(A6024=\"\",\"\",+IF(+A6024=D6024,+VLOOKUP(D6024,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6024,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6024=\"\",\"\",+VLOOKUP(+EOMONTH(+F6024,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6024=\"\",\"\",VLOOKUP(D6024,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6024=\"\",\"\",IF(A6024=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6024,-2)+15,Cenários!$A:$D,2,FALSE)>A6024,+VLOOKUP(+EOMONTH(+A6024,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6024,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6024=\"\",\"\",VLOOKUP(F6024,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6024=\"\",\"\",IF(WORKDAY(+A6024,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6024,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6025=\"\",\"\",+IF(+A6025=D6025,+E6025,((+G6025/E6025)^+((NETWORKDAYS(+D6025,A6025,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6025,F6025,Feriados!$A$2:$A$1058)-1))*E6025)))","v":""},{"$f":"IF(A6025=\"\",\"\",+IF(+A6025=D6025,+VLOOKUP(D6025,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6025,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6025=\"\",\"\",+VLOOKUP(+EOMONTH(+F6025,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6025=\"\",\"\",VLOOKUP(D6025,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6025=\"\",\"\",IF(A6025=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6025,-2)+15,Cenários!$A:$D,2,FALSE)>A6025,+VLOOKUP(+EOMONTH(+A6025,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6025,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6025=\"\",\"\",VLOOKUP(F6025,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6025=\"\",\"\",IF(WORKDAY(+A6025,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6025,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6026=\"\",\"\",+IF(+A6026=D6026,+E6026,((+G6026/E6026)^+((NETWORKDAYS(+D6026,A6026,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6026,F6026,Feriados!$A$2:$A$1058)-1))*E6026)))","v":""},{"$f":"IF(A6026=\"\",\"\",+IF(+A6026=D6026,+VLOOKUP(D6026,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6026,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6026=\"\",\"\",+VLOOKUP(+EOMONTH(+F6026,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6026=\"\",\"\",VLOOKUP(D6026,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6026=\"\",\"\",IF(A6026=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6026,-2)+15,Cenários!$A:$D,2,FALSE)>A6026,+VLOOKUP(+EOMONTH(+A6026,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6026,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6026=\"\",\"\",VLOOKUP(F6026,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6026=\"\",\"\",IF(WORKDAY(+A6026,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6026,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6027=\"\",\"\",+IF(+A6027=D6027,+E6027,((+G6027/E6027)^+((NETWORKDAYS(+D6027,A6027,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6027,F6027,Feriados!$A$2:$A$1058)-1))*E6027)))","v":""},{"$f":"IF(A6027=\"\",\"\",+IF(+A6027=D6027,+VLOOKUP(D6027,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6027,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6027=\"\",\"\",+VLOOKUP(+EOMONTH(+F6027,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6027=\"\",\"\",VLOOKUP(D6027,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6027=\"\",\"\",IF(A6027=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6027,-2)+15,Cenários!$A:$D,2,FALSE)>A6027,+VLOOKUP(+EOMONTH(+A6027,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6027,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6027=\"\",\"\",VLOOKUP(F6027,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6027=\"\",\"\",IF(WORKDAY(+A6027,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6027,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6028=\"\",\"\",+IF(+A6028=D6028,+E6028,((+G6028/E6028)^+((NETWORKDAYS(+D6028,A6028,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6028,F6028,Feriados!$A$2:$A$1058)-1))*E6028)))","v":""},{"$f":"IF(A6028=\"\",\"\",+IF(+A6028=D6028,+VLOOKUP(D6028,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6028,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6028=\"\",\"\",+VLOOKUP(+EOMONTH(+F6028,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6028=\"\",\"\",VLOOKUP(D6028,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6028=\"\",\"\",IF(A6028=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6028,-2)+15,Cenários!$A:$D,2,FALSE)>A6028,+VLOOKUP(+EOMONTH(+A6028,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6028,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6028=\"\",\"\",VLOOKUP(F6028,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6028=\"\",\"\",IF(WORKDAY(+A6028,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6028,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6029=\"\",\"\",+IF(+A6029=D6029,+E6029,((+G6029/E6029)^+((NETWORKDAYS(+D6029,A6029,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6029,F6029,Feriados!$A$2:$A$1058)-1))*E6029)))","v":""},{"$f":"IF(A6029=\"\",\"\",+IF(+A6029=D6029,+VLOOKUP(D6029,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6029,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6029=\"\",\"\",+VLOOKUP(+EOMONTH(+F6029,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6029=\"\",\"\",VLOOKUP(D6029,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6029=\"\",\"\",IF(A6029=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6029,-2)+15,Cenários!$A:$D,2,FALSE)>A6029,+VLOOKUP(+EOMONTH(+A6029,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6029,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6029=\"\",\"\",VLOOKUP(F6029,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6029=\"\",\"\",IF(WORKDAY(+A6029,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6029,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6030=\"\",\"\",+IF(+A6030=D6030,+E6030,((+G6030/E6030)^+((NETWORKDAYS(+D6030,A6030,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6030,F6030,Feriados!$A$2:$A$1058)-1))*E6030)))","v":""},{"$f":"IF(A6030=\"\",\"\",+IF(+A6030=D6030,+VLOOKUP(D6030,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6030,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6030=\"\",\"\",+VLOOKUP(+EOMONTH(+F6030,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6030=\"\",\"\",VLOOKUP(D6030,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6030=\"\",\"\",IF(A6030=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6030,-2)+15,Cenários!$A:$D,2,FALSE)>A6030,+VLOOKUP(+EOMONTH(+A6030,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6030,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6030=\"\",\"\",VLOOKUP(F6030,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6030=\"\",\"\",IF(WORKDAY(+A6030,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6030,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6031=\"\",\"\",+IF(+A6031=D6031,+E6031,((+G6031/E6031)^+((NETWORKDAYS(+D6031,A6031,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6031,F6031,Feriados!$A$2:$A$1058)-1))*E6031)))","v":""},{"$f":"IF(A6031=\"\",\"\",+IF(+A6031=D6031,+VLOOKUP(D6031,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6031,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6031=\"\",\"\",+VLOOKUP(+EOMONTH(+F6031,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6031=\"\",\"\",VLOOKUP(D6031,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6031=\"\",\"\",IF(A6031=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6031,-2)+15,Cenários!$A:$D,2,FALSE)>A6031,+VLOOKUP(+EOMONTH(+A6031,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6031,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6031=\"\",\"\",VLOOKUP(F6031,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6031=\"\",\"\",IF(WORKDAY(+A6031,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6031,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6032=\"\",\"\",+IF(+A6032=D6032,+E6032,((+G6032/E6032)^+((NETWORKDAYS(+D6032,A6032,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6032,F6032,Feriados!$A$2:$A$1058)-1))*E6032)))","v":""},{"$f":"IF(A6032=\"\",\"\",+IF(+A6032=D6032,+VLOOKUP(D6032,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6032,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6032=\"\",\"\",+VLOOKUP(+EOMONTH(+F6032,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6032=\"\",\"\",VLOOKUP(D6032,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6032=\"\",\"\",IF(A6032=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6032,-2)+15,Cenários!$A:$D,2,FALSE)>A6032,+VLOOKUP(+EOMONTH(+A6032,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6032,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6032=\"\",\"\",VLOOKUP(F6032,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6032=\"\",\"\",IF(WORKDAY(+A6032,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6032,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6033=\"\",\"\",+IF(+A6033=D6033,+E6033,((+G6033/E6033)^+((NETWORKDAYS(+D6033,A6033,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6033,F6033,Feriados!$A$2:$A$1058)-1))*E6033)))","v":""},{"$f":"IF(A6033=\"\",\"\",+IF(+A6033=D6033,+VLOOKUP(D6033,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6033,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6033=\"\",\"\",+VLOOKUP(+EOMONTH(+F6033,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6033=\"\",\"\",VLOOKUP(D6033,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6033=\"\",\"\",IF(A6033=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6033,-2)+15,Cenários!$A:$D,2,FALSE)>A6033,+VLOOKUP(+EOMONTH(+A6033,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6033,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6033=\"\",\"\",VLOOKUP(F6033,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6033=\"\",\"\",IF(WORKDAY(+A6033,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6033,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6034=\"\",\"\",+IF(+A6034=D6034,+E6034,((+G6034/E6034)^+((NETWORKDAYS(+D6034,A6034,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6034,F6034,Feriados!$A$2:$A$1058)-1))*E6034)))","v":""},{"$f":"IF(A6034=\"\",\"\",+IF(+A6034=D6034,+VLOOKUP(D6034,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6034,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6034=\"\",\"\",+VLOOKUP(+EOMONTH(+F6034,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6034=\"\",\"\",VLOOKUP(D6034,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6034=\"\",\"\",IF(A6034=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6034,-2)+15,Cenários!$A:$D,2,FALSE)>A6034,+VLOOKUP(+EOMONTH(+A6034,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6034,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6034=\"\",\"\",VLOOKUP(F6034,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6034=\"\",\"\",IF(WORKDAY(+A6034,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6034,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6035=\"\",\"\",+IF(+A6035=D6035,+E6035,((+G6035/E6035)^+((NETWORKDAYS(+D6035,A6035,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6035,F6035,Feriados!$A$2:$A$1058)-1))*E6035)))","v":""},{"$f":"IF(A6035=\"\",\"\",+IF(+A6035=D6035,+VLOOKUP(D6035,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6035,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6035=\"\",\"\",+VLOOKUP(+EOMONTH(+F6035,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6035=\"\",\"\",VLOOKUP(D6035,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6035=\"\",\"\",IF(A6035=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6035,-2)+15,Cenários!$A:$D,2,FALSE)>A6035,+VLOOKUP(+EOMONTH(+A6035,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6035,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6035=\"\",\"\",VLOOKUP(F6035,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6035=\"\",\"\",IF(WORKDAY(+A6035,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6035,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6036=\"\",\"\",+IF(+A6036=D6036,+E6036,((+G6036/E6036)^+((NETWORKDAYS(+D6036,A6036,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6036,F6036,Feriados!$A$2:$A$1058)-1))*E6036)))","v":""},{"$f":"IF(A6036=\"\",\"\",+IF(+A6036=D6036,+VLOOKUP(D6036,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6036,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6036=\"\",\"\",+VLOOKUP(+EOMONTH(+F6036,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6036=\"\",\"\",VLOOKUP(D6036,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6036=\"\",\"\",IF(A6036=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6036,-2)+15,Cenários!$A:$D,2,FALSE)>A6036,+VLOOKUP(+EOMONTH(+A6036,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6036,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6036=\"\",\"\",VLOOKUP(F6036,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6036=\"\",\"\",IF(WORKDAY(+A6036,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6036,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6037=\"\",\"\",+IF(+A6037=D6037,+E6037,((+G6037/E6037)^+((NETWORKDAYS(+D6037,A6037,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6037,F6037,Feriados!$A$2:$A$1058)-1))*E6037)))","v":""},{"$f":"IF(A6037=\"\",\"\",+IF(+A6037=D6037,+VLOOKUP(D6037,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6037,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6037=\"\",\"\",+VLOOKUP(+EOMONTH(+F6037,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6037=\"\",\"\",VLOOKUP(D6037,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6037=\"\",\"\",IF(A6037=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6037,-2)+15,Cenários!$A:$D,2,FALSE)>A6037,+VLOOKUP(+EOMONTH(+A6037,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6037,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6037=\"\",\"\",VLOOKUP(F6037,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6037=\"\",\"\",IF(WORKDAY(+A6037,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6037,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6038=\"\",\"\",+IF(+A6038=D6038,+E6038,((+G6038/E6038)^+((NETWORKDAYS(+D6038,A6038,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6038,F6038,Feriados!$A$2:$A$1058)-1))*E6038)))","v":""},{"$f":"IF(A6038=\"\",\"\",+IF(+A6038=D6038,+VLOOKUP(D6038,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6038,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6038=\"\",\"\",+VLOOKUP(+EOMONTH(+F6038,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6038=\"\",\"\",VLOOKUP(D6038,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6038=\"\",\"\",IF(A6038=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6038,-2)+15,Cenários!$A:$D,2,FALSE)>A6038,+VLOOKUP(+EOMONTH(+A6038,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6038,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6038=\"\",\"\",VLOOKUP(F6038,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6038=\"\",\"\",IF(WORKDAY(+A6038,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6038,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6039=\"\",\"\",+IF(+A6039=D6039,+E6039,((+G6039/E6039)^+((NETWORKDAYS(+D6039,A6039,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6039,F6039,Feriados!$A$2:$A$1058)-1))*E6039)))","v":""},{"$f":"IF(A6039=\"\",\"\",+IF(+A6039=D6039,+VLOOKUP(D6039,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6039,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6039=\"\",\"\",+VLOOKUP(+EOMONTH(+F6039,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6039=\"\",\"\",VLOOKUP(D6039,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6039=\"\",\"\",IF(A6039=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6039,-2)+15,Cenários!$A:$D,2,FALSE)>A6039,+VLOOKUP(+EOMONTH(+A6039,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6039,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6039=\"\",\"\",VLOOKUP(F6039,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6039=\"\",\"\",IF(WORKDAY(+A6039,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6039,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6040=\"\",\"\",+IF(+A6040=D6040,+E6040,((+G6040/E6040)^+((NETWORKDAYS(+D6040,A6040,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6040,F6040,Feriados!$A$2:$A$1058)-1))*E6040)))","v":""},{"$f":"IF(A6040=\"\",\"\",+IF(+A6040=D6040,+VLOOKUP(D6040,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6040,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6040=\"\",\"\",+VLOOKUP(+EOMONTH(+F6040,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6040=\"\",\"\",VLOOKUP(D6040,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6040=\"\",\"\",IF(A6040=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6040,-2)+15,Cenários!$A:$D,2,FALSE)>A6040,+VLOOKUP(+EOMONTH(+A6040,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6040,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6040=\"\",\"\",VLOOKUP(F6040,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6040=\"\",\"\",IF(WORKDAY(+A6040,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6040,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6041=\"\",\"\",+IF(+A6041=D6041,+E6041,((+G6041/E6041)^+((NETWORKDAYS(+D6041,A6041,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6041,F6041,Feriados!$A$2:$A$1058)-1))*E6041)))","v":""},{"$f":"IF(A6041=\"\",\"\",+IF(+A6041=D6041,+VLOOKUP(D6041,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6041,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6041=\"\",\"\",+VLOOKUP(+EOMONTH(+F6041,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6041=\"\",\"\",VLOOKUP(D6041,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6041=\"\",\"\",IF(A6041=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6041,-2)+15,Cenários!$A:$D,2,FALSE)>A6041,+VLOOKUP(+EOMONTH(+A6041,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6041,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6041=\"\",\"\",VLOOKUP(F6041,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6041=\"\",\"\",IF(WORKDAY(+A6041,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6041,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6042=\"\",\"\",+IF(+A6042=D6042,+E6042,((+G6042/E6042)^+((NETWORKDAYS(+D6042,A6042,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6042,F6042,Feriados!$A$2:$A$1058)-1))*E6042)))","v":""},{"$f":"IF(A6042=\"\",\"\",+IF(+A6042=D6042,+VLOOKUP(D6042,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6042,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6042=\"\",\"\",+VLOOKUP(+EOMONTH(+F6042,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6042=\"\",\"\",VLOOKUP(D6042,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6042=\"\",\"\",IF(A6042=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6042,-2)+15,Cenários!$A:$D,2,FALSE)>A6042,+VLOOKUP(+EOMONTH(+A6042,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6042,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6042=\"\",\"\",VLOOKUP(F6042,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6042=\"\",\"\",IF(WORKDAY(+A6042,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6042,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6043=\"\",\"\",+IF(+A6043=D6043,+E6043,((+G6043/E6043)^+((NETWORKDAYS(+D6043,A6043,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6043,F6043,Feriados!$A$2:$A$1058)-1))*E6043)))","v":""},{"$f":"IF(A6043=\"\",\"\",+IF(+A6043=D6043,+VLOOKUP(D6043,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6043,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6043=\"\",\"\",+VLOOKUP(+EOMONTH(+F6043,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6043=\"\",\"\",VLOOKUP(D6043,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6043=\"\",\"\",IF(A6043=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6043,-2)+15,Cenários!$A:$D,2,FALSE)>A6043,+VLOOKUP(+EOMONTH(+A6043,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6043,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6043=\"\",\"\",VLOOKUP(F6043,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6043=\"\",\"\",IF(WORKDAY(+A6043,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6043,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6044=\"\",\"\",+IF(+A6044=D6044,+E6044,((+G6044/E6044)^+((NETWORKDAYS(+D6044,A6044,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6044,F6044,Feriados!$A$2:$A$1058)-1))*E6044)))","v":""},{"$f":"IF(A6044=\"\",\"\",+IF(+A6044=D6044,+VLOOKUP(D6044,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6044,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6044=\"\",\"\",+VLOOKUP(+EOMONTH(+F6044,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6044=\"\",\"\",VLOOKUP(D6044,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6044=\"\",\"\",IF(A6044=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6044,-2)+15,Cenários!$A:$D,2,FALSE)>A6044,+VLOOKUP(+EOMONTH(+A6044,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6044,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6044=\"\",\"\",VLOOKUP(F6044,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6044=\"\",\"\",IF(WORKDAY(+A6044,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6044,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6045=\"\",\"\",+IF(+A6045=D6045,+E6045,((+G6045/E6045)^+((NETWORKDAYS(+D6045,A6045,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6045,F6045,Feriados!$A$2:$A$1058)-1))*E6045)))","v":""},{"$f":"IF(A6045=\"\",\"\",+IF(+A6045=D6045,+VLOOKUP(D6045,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6045,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6045=\"\",\"\",+VLOOKUP(+EOMONTH(+F6045,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6045=\"\",\"\",VLOOKUP(D6045,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6045=\"\",\"\",IF(A6045=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6045,-2)+15,Cenários!$A:$D,2,FALSE)>A6045,+VLOOKUP(+EOMONTH(+A6045,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6045,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6045=\"\",\"\",VLOOKUP(F6045,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6045=\"\",\"\",IF(WORKDAY(+A6045,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6045,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6046=\"\",\"\",+IF(+A6046=D6046,+E6046,((+G6046/E6046)^+((NETWORKDAYS(+D6046,A6046,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6046,F6046,Feriados!$A$2:$A$1058)-1))*E6046)))","v":""},{"$f":"IF(A6046=\"\",\"\",+IF(+A6046=D6046,+VLOOKUP(D6046,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6046,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6046=\"\",\"\",+VLOOKUP(+EOMONTH(+F6046,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6046=\"\",\"\",VLOOKUP(D6046,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6046=\"\",\"\",IF(A6046=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6046,-2)+15,Cenários!$A:$D,2,FALSE)>A6046,+VLOOKUP(+EOMONTH(+A6046,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6046,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6046=\"\",\"\",VLOOKUP(F6046,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6046=\"\",\"\",IF(WORKDAY(+A6046,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6046,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6047=\"\",\"\",+IF(+A6047=D6047,+E6047,((+G6047/E6047)^+((NETWORKDAYS(+D6047,A6047,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6047,F6047,Feriados!$A$2:$A$1058)-1))*E6047)))","v":""},{"$f":"IF(A6047=\"\",\"\",+IF(+A6047=D6047,+VLOOKUP(D6047,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6047,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6047=\"\",\"\",+VLOOKUP(+EOMONTH(+F6047,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6047=\"\",\"\",VLOOKUP(D6047,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6047=\"\",\"\",IF(A6047=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6047,-2)+15,Cenários!$A:$D,2,FALSE)>A6047,+VLOOKUP(+EOMONTH(+A6047,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6047,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6047=\"\",\"\",VLOOKUP(F6047,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6047=\"\",\"\",IF(WORKDAY(+A6047,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6047,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6048=\"\",\"\",+IF(+A6048=D6048,+E6048,((+G6048/E6048)^+((NETWORKDAYS(+D6048,A6048,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6048,F6048,Feriados!$A$2:$A$1058)-1))*E6048)))","v":""},{"$f":"IF(A6048=\"\",\"\",+IF(+A6048=D6048,+VLOOKUP(D6048,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6048,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6048=\"\",\"\",+VLOOKUP(+EOMONTH(+F6048,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6048=\"\",\"\",VLOOKUP(D6048,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6048=\"\",\"\",IF(A6048=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6048,-2)+15,Cenários!$A:$D,2,FALSE)>A6048,+VLOOKUP(+EOMONTH(+A6048,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6048,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6048=\"\",\"\",VLOOKUP(F6048,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6048=\"\",\"\",IF(WORKDAY(+A6048,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6048,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6049=\"\",\"\",+IF(+A6049=D6049,+E6049,((+G6049/E6049)^+((NETWORKDAYS(+D6049,A6049,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6049,F6049,Feriados!$A$2:$A$1058)-1))*E6049)))","v":""},{"$f":"IF(A6049=\"\",\"\",+IF(+A6049=D6049,+VLOOKUP(D6049,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6049,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6049=\"\",\"\",+VLOOKUP(+EOMONTH(+F6049,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6049=\"\",\"\",VLOOKUP(D6049,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6049=\"\",\"\",IF(A6049=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6049,-2)+15,Cenários!$A:$D,2,FALSE)>A6049,+VLOOKUP(+EOMONTH(+A6049,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6049,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6049=\"\",\"\",VLOOKUP(F6049,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6049=\"\",\"\",IF(WORKDAY(+A6049,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6049,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6050=\"\",\"\",+IF(+A6050=D6050,+E6050,((+G6050/E6050)^+((NETWORKDAYS(+D6050,A6050,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6050,F6050,Feriados!$A$2:$A$1058)-1))*E6050)))","v":""},{"$f":"IF(A6050=\"\",\"\",+IF(+A6050=D6050,+VLOOKUP(D6050,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6050,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6050=\"\",\"\",+VLOOKUP(+EOMONTH(+F6050,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6050=\"\",\"\",VLOOKUP(D6050,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6050=\"\",\"\",IF(A6050=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6050,-2)+15,Cenários!$A:$D,2,FALSE)>A6050,+VLOOKUP(+EOMONTH(+A6050,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6050,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6050=\"\",\"\",VLOOKUP(F6050,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6050=\"\",\"\",IF(WORKDAY(+A6050,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6050,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6051=\"\",\"\",+IF(+A6051=D6051,+E6051,((+G6051/E6051)^+((NETWORKDAYS(+D6051,A6051,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6051,F6051,Feriados!$A$2:$A$1058)-1))*E6051)))","v":""},{"$f":"IF(A6051=\"\",\"\",+IF(+A6051=D6051,+VLOOKUP(D6051,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6051,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6051=\"\",\"\",+VLOOKUP(+EOMONTH(+F6051,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6051=\"\",\"\",VLOOKUP(D6051,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6051=\"\",\"\",IF(A6051=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6051,-2)+15,Cenários!$A:$D,2,FALSE)>A6051,+VLOOKUP(+EOMONTH(+A6051,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6051,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6051=\"\",\"\",VLOOKUP(F6051,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6051=\"\",\"\",IF(WORKDAY(+A6051,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6051,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6052=\"\",\"\",+IF(+A6052=D6052,+E6052,((+G6052/E6052)^+((NETWORKDAYS(+D6052,A6052,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6052,F6052,Feriados!$A$2:$A$1058)-1))*E6052)))","v":""},{"$f":"IF(A6052=\"\",\"\",+IF(+A6052=D6052,+VLOOKUP(D6052,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6052,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6052=\"\",\"\",+VLOOKUP(+EOMONTH(+F6052,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6052=\"\",\"\",VLOOKUP(D6052,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6052=\"\",\"\",IF(A6052=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6052,-2)+15,Cenários!$A:$D,2,FALSE)>A6052,+VLOOKUP(+EOMONTH(+A6052,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6052,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6052=\"\",\"\",VLOOKUP(F6052,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6052=\"\",\"\",IF(WORKDAY(+A6052,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6052,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6053=\"\",\"\",+IF(+A6053=D6053,+E6053,((+G6053/E6053)^+((NETWORKDAYS(+D6053,A6053,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6053,F6053,Feriados!$A$2:$A$1058)-1))*E6053)))","v":""},{"$f":"IF(A6053=\"\",\"\",+IF(+A6053=D6053,+VLOOKUP(D6053,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6053,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6053=\"\",\"\",+VLOOKUP(+EOMONTH(+F6053,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6053=\"\",\"\",VLOOKUP(D6053,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6053=\"\",\"\",IF(A6053=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6053,-2)+15,Cenários!$A:$D,2,FALSE)>A6053,+VLOOKUP(+EOMONTH(+A6053,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6053,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6053=\"\",\"\",VLOOKUP(F6053,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6053=\"\",\"\",IF(WORKDAY(+A6053,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6053,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6054=\"\",\"\",+IF(+A6054=D6054,+E6054,((+G6054/E6054)^+((NETWORKDAYS(+D6054,A6054,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6054,F6054,Feriados!$A$2:$A$1058)-1))*E6054)))","v":""},{"$f":"IF(A6054=\"\",\"\",+IF(+A6054=D6054,+VLOOKUP(D6054,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6054,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6054=\"\",\"\",+VLOOKUP(+EOMONTH(+F6054,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6054=\"\",\"\",VLOOKUP(D6054,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6054=\"\",\"\",IF(A6054=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6054,-2)+15,Cenários!$A:$D,2,FALSE)>A6054,+VLOOKUP(+EOMONTH(+A6054,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6054,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6054=\"\",\"\",VLOOKUP(F6054,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6054=\"\",\"\",IF(WORKDAY(+A6054,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6054,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6055=\"\",\"\",+IF(+A6055=D6055,+E6055,((+G6055/E6055)^+((NETWORKDAYS(+D6055,A6055,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6055,F6055,Feriados!$A$2:$A$1058)-1))*E6055)))","v":""},{"$f":"IF(A6055=\"\",\"\",+IF(+A6055=D6055,+VLOOKUP(D6055,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6055,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6055=\"\",\"\",+VLOOKUP(+EOMONTH(+F6055,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6055=\"\",\"\",VLOOKUP(D6055,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6055=\"\",\"\",IF(A6055=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6055,-2)+15,Cenários!$A:$D,2,FALSE)>A6055,+VLOOKUP(+EOMONTH(+A6055,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6055,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6055=\"\",\"\",VLOOKUP(F6055,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6055=\"\",\"\",IF(WORKDAY(+A6055,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6055,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6056=\"\",\"\",+IF(+A6056=D6056,+E6056,((+G6056/E6056)^+((NETWORKDAYS(+D6056,A6056,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6056,F6056,Feriados!$A$2:$A$1058)-1))*E6056)))","v":""},{"$f":"IF(A6056=\"\",\"\",+IF(+A6056=D6056,+VLOOKUP(D6056,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6056,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6056=\"\",\"\",+VLOOKUP(+EOMONTH(+F6056,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6056=\"\",\"\",VLOOKUP(D6056,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6056=\"\",\"\",IF(A6056=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6056,-2)+15,Cenários!$A:$D,2,FALSE)>A6056,+VLOOKUP(+EOMONTH(+A6056,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6056,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6056=\"\",\"\",VLOOKUP(F6056,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6056=\"\",\"\",IF(WORKDAY(+A6056,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6056,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6057=\"\",\"\",+IF(+A6057=D6057,+E6057,((+G6057/E6057)^+((NETWORKDAYS(+D6057,A6057,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6057,F6057,Feriados!$A$2:$A$1058)-1))*E6057)))","v":""},{"$f":"IF(A6057=\"\",\"\",+IF(+A6057=D6057,+VLOOKUP(D6057,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6057,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6057=\"\",\"\",+VLOOKUP(+EOMONTH(+F6057,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6057=\"\",\"\",VLOOKUP(D6057,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6057=\"\",\"\",IF(A6057=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6057,-2)+15,Cenários!$A:$D,2,FALSE)>A6057,+VLOOKUP(+EOMONTH(+A6057,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6057,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6057=\"\",\"\",VLOOKUP(F6057,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6057=\"\",\"\",IF(WORKDAY(+A6057,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6057,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6058=\"\",\"\",+IF(+A6058=D6058,+E6058,((+G6058/E6058)^+((NETWORKDAYS(+D6058,A6058,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6058,F6058,Feriados!$A$2:$A$1058)-1))*E6058)))","v":""},{"$f":"IF(A6058=\"\",\"\",+IF(+A6058=D6058,+VLOOKUP(D6058,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6058,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6058=\"\",\"\",+VLOOKUP(+EOMONTH(+F6058,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6058=\"\",\"\",VLOOKUP(D6058,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6058=\"\",\"\",IF(A6058=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6058,-2)+15,Cenários!$A:$D,2,FALSE)>A6058,+VLOOKUP(+EOMONTH(+A6058,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6058,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6058=\"\",\"\",VLOOKUP(F6058,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6058=\"\",\"\",IF(WORKDAY(+A6058,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6058,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6059=\"\",\"\",+IF(+A6059=D6059,+E6059,((+G6059/E6059)^+((NETWORKDAYS(+D6059,A6059,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6059,F6059,Feriados!$A$2:$A$1058)-1))*E6059)))","v":""},{"$f":"IF(A6059=\"\",\"\",+IF(+A6059=D6059,+VLOOKUP(D6059,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6059,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6059=\"\",\"\",+VLOOKUP(+EOMONTH(+F6059,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6059=\"\",\"\",VLOOKUP(D6059,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6059=\"\",\"\",IF(A6059=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6059,-2)+15,Cenários!$A:$D,2,FALSE)>A6059,+VLOOKUP(+EOMONTH(+A6059,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6059,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6059=\"\",\"\",VLOOKUP(F6059,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6059=\"\",\"\",IF(WORKDAY(+A6059,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6059,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6060=\"\",\"\",+IF(+A6060=D6060,+E6060,((+G6060/E6060)^+((NETWORKDAYS(+D6060,A6060,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6060,F6060,Feriados!$A$2:$A$1058)-1))*E6060)))","v":""},{"$f":"IF(A6060=\"\",\"\",+IF(+A6060=D6060,+VLOOKUP(D6060,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6060,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6060=\"\",\"\",+VLOOKUP(+EOMONTH(+F6060,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6060=\"\",\"\",VLOOKUP(D6060,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6060=\"\",\"\",IF(A6060=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6060,-2)+15,Cenários!$A:$D,2,FALSE)>A6060,+VLOOKUP(+EOMONTH(+A6060,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6060,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6060=\"\",\"\",VLOOKUP(F6060,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6060=\"\",\"\",IF(WORKDAY(+A6060,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6060,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6061=\"\",\"\",+IF(+A6061=D6061,+E6061,((+G6061/E6061)^+((NETWORKDAYS(+D6061,A6061,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6061,F6061,Feriados!$A$2:$A$1058)-1))*E6061)))","v":""},{"$f":"IF(A6061=\"\",\"\",+IF(+A6061=D6061,+VLOOKUP(D6061,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6061,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6061=\"\",\"\",+VLOOKUP(+EOMONTH(+F6061,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6061=\"\",\"\",VLOOKUP(D6061,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6061=\"\",\"\",IF(A6061=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6061,-2)+15,Cenários!$A:$D,2,FALSE)>A6061,+VLOOKUP(+EOMONTH(+A6061,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6061,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6061=\"\",\"\",VLOOKUP(F6061,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6061=\"\",\"\",IF(WORKDAY(+A6061,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6061,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6062=\"\",\"\",+IF(+A6062=D6062,+E6062,((+G6062/E6062)^+((NETWORKDAYS(+D6062,A6062,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6062,F6062,Feriados!$A$2:$A$1058)-1))*E6062)))","v":""},{"$f":"IF(A6062=\"\",\"\",+IF(+A6062=D6062,+VLOOKUP(D6062,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6062,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6062=\"\",\"\",+VLOOKUP(+EOMONTH(+F6062,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6062=\"\",\"\",VLOOKUP(D6062,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6062=\"\",\"\",IF(A6062=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6062,-2)+15,Cenários!$A:$D,2,FALSE)>A6062,+VLOOKUP(+EOMONTH(+A6062,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6062,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6062=\"\",\"\",VLOOKUP(F6062,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6062=\"\",\"\",IF(WORKDAY(+A6062,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6062,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6063=\"\",\"\",+IF(+A6063=D6063,+E6063,((+G6063/E6063)^+((NETWORKDAYS(+D6063,A6063,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6063,F6063,Feriados!$A$2:$A$1058)-1))*E6063)))","v":""},{"$f":"IF(A6063=\"\",\"\",+IF(+A6063=D6063,+VLOOKUP(D6063,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6063,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6063=\"\",\"\",+VLOOKUP(+EOMONTH(+F6063,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6063=\"\",\"\",VLOOKUP(D6063,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6063=\"\",\"\",IF(A6063=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6063,-2)+15,Cenários!$A:$D,2,FALSE)>A6063,+VLOOKUP(+EOMONTH(+A6063,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6063,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6063=\"\",\"\",VLOOKUP(F6063,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6063=\"\",\"\",IF(WORKDAY(+A6063,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6063,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6064=\"\",\"\",+IF(+A6064=D6064,+E6064,((+G6064/E6064)^+((NETWORKDAYS(+D6064,A6064,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6064,F6064,Feriados!$A$2:$A$1058)-1))*E6064)))","v":""},{"$f":"IF(A6064=\"\",\"\",+IF(+A6064=D6064,+VLOOKUP(D6064,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6064,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6064=\"\",\"\",+VLOOKUP(+EOMONTH(+F6064,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6064=\"\",\"\",VLOOKUP(D6064,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6064=\"\",\"\",IF(A6064=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6064,-2)+15,Cenários!$A:$D,2,FALSE)>A6064,+VLOOKUP(+EOMONTH(+A6064,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6064,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6064=\"\",\"\",VLOOKUP(F6064,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6064=\"\",\"\",IF(WORKDAY(+A6064,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6064,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6065=\"\",\"\",+IF(+A6065=D6065,+E6065,((+G6065/E6065)^+((NETWORKDAYS(+D6065,A6065,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6065,F6065,Feriados!$A$2:$A$1058)-1))*E6065)))","v":""},{"$f":"IF(A6065=\"\",\"\",+IF(+A6065=D6065,+VLOOKUP(D6065,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6065,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6065=\"\",\"\",+VLOOKUP(+EOMONTH(+F6065,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6065=\"\",\"\",VLOOKUP(D6065,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6065=\"\",\"\",IF(A6065=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6065,-2)+15,Cenários!$A:$D,2,FALSE)>A6065,+VLOOKUP(+EOMONTH(+A6065,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6065,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6065=\"\",\"\",VLOOKUP(F6065,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6065=\"\",\"\",IF(WORKDAY(+A6065,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6065,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6066=\"\",\"\",+IF(+A6066=D6066,+E6066,((+G6066/E6066)^+((NETWORKDAYS(+D6066,A6066,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6066,F6066,Feriados!$A$2:$A$1058)-1))*E6066)))","v":""},{"$f":"IF(A6066=\"\",\"\",+IF(+A6066=D6066,+VLOOKUP(D6066,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6066,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6066=\"\",\"\",+VLOOKUP(+EOMONTH(+F6066,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6066=\"\",\"\",VLOOKUP(D6066,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6066=\"\",\"\",IF(A6066=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6066,-2)+15,Cenários!$A:$D,2,FALSE)>A6066,+VLOOKUP(+EOMONTH(+A6066,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6066,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6066=\"\",\"\",VLOOKUP(F6066,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6066=\"\",\"\",IF(WORKDAY(+A6066,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6066,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6067=\"\",\"\",+IF(+A6067=D6067,+E6067,((+G6067/E6067)^+((NETWORKDAYS(+D6067,A6067,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6067,F6067,Feriados!$A$2:$A$1058)-1))*E6067)))","v":""},{"$f":"IF(A6067=\"\",\"\",+IF(+A6067=D6067,+VLOOKUP(D6067,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6067,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6067=\"\",\"\",+VLOOKUP(+EOMONTH(+F6067,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6067=\"\",\"\",VLOOKUP(D6067,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6067=\"\",\"\",IF(A6067=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6067,-2)+15,Cenários!$A:$D,2,FALSE)>A6067,+VLOOKUP(+EOMONTH(+A6067,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6067,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6067=\"\",\"\",VLOOKUP(F6067,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6067=\"\",\"\",IF(WORKDAY(+A6067,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6067,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6068=\"\",\"\",+IF(+A6068=D6068,+E6068,((+G6068/E6068)^+((NETWORKDAYS(+D6068,A6068,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6068,F6068,Feriados!$A$2:$A$1058)-1))*E6068)))","v":""},{"$f":"IF(A6068=\"\",\"\",+IF(+A6068=D6068,+VLOOKUP(D6068,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6068,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6068=\"\",\"\",+VLOOKUP(+EOMONTH(+F6068,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6068=\"\",\"\",VLOOKUP(D6068,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6068=\"\",\"\",IF(A6068=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6068,-2)+15,Cenários!$A:$D,2,FALSE)>A6068,+VLOOKUP(+EOMONTH(+A6068,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6068,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6068=\"\",\"\",VLOOKUP(F6068,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6068=\"\",\"\",IF(WORKDAY(+A6068,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6068,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6069=\"\",\"\",+IF(+A6069=D6069,+E6069,((+G6069/E6069)^+((NETWORKDAYS(+D6069,A6069,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6069,F6069,Feriados!$A$2:$A$1058)-1))*E6069)))","v":""},{"$f":"IF(A6069=\"\",\"\",+IF(+A6069=D6069,+VLOOKUP(D6069,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6069,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6069=\"\",\"\",+VLOOKUP(+EOMONTH(+F6069,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6069=\"\",\"\",VLOOKUP(D6069,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6069=\"\",\"\",IF(A6069=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6069,-2)+15,Cenários!$A:$D,2,FALSE)>A6069,+VLOOKUP(+EOMONTH(+A6069,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6069,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6069=\"\",\"\",VLOOKUP(F6069,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6069=\"\",\"\",IF(WORKDAY(+A6069,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6069,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6070=\"\",\"\",+IF(+A6070=D6070,+E6070,((+G6070/E6070)^+((NETWORKDAYS(+D6070,A6070,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6070,F6070,Feriados!$A$2:$A$1058)-1))*E6070)))","v":""},{"$f":"IF(A6070=\"\",\"\",+IF(+A6070=D6070,+VLOOKUP(D6070,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6070,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6070=\"\",\"\",+VLOOKUP(+EOMONTH(+F6070,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6070=\"\",\"\",VLOOKUP(D6070,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6070=\"\",\"\",IF(A6070=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6070,-2)+15,Cenários!$A:$D,2,FALSE)>A6070,+VLOOKUP(+EOMONTH(+A6070,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6070,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6070=\"\",\"\",VLOOKUP(F6070,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6070=\"\",\"\",IF(WORKDAY(+A6070,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6070,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6071=\"\",\"\",+IF(+A6071=D6071,+E6071,((+G6071/E6071)^+((NETWORKDAYS(+D6071,A6071,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6071,F6071,Feriados!$A$2:$A$1058)-1))*E6071)))","v":""},{"$f":"IF(A6071=\"\",\"\",+IF(+A6071=D6071,+VLOOKUP(D6071,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6071,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6071=\"\",\"\",+VLOOKUP(+EOMONTH(+F6071,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6071=\"\",\"\",VLOOKUP(D6071,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6071=\"\",\"\",IF(A6071=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6071,-2)+15,Cenários!$A:$D,2,FALSE)>A6071,+VLOOKUP(+EOMONTH(+A6071,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6071,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6071=\"\",\"\",VLOOKUP(F6071,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6071=\"\",\"\",IF(WORKDAY(+A6071,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6071,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6072=\"\",\"\",+IF(+A6072=D6072,+E6072,((+G6072/E6072)^+((NETWORKDAYS(+D6072,A6072,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6072,F6072,Feriados!$A$2:$A$1058)-1))*E6072)))","v":""},{"$f":"IF(A6072=\"\",\"\",+IF(+A6072=D6072,+VLOOKUP(D6072,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6072,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6072=\"\",\"\",+VLOOKUP(+EOMONTH(+F6072,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6072=\"\",\"\",VLOOKUP(D6072,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6072=\"\",\"\",IF(A6072=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6072,-2)+15,Cenários!$A:$D,2,FALSE)>A6072,+VLOOKUP(+EOMONTH(+A6072,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6072,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6072=\"\",\"\",VLOOKUP(F6072,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6072=\"\",\"\",IF(WORKDAY(+A6072,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6072,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6073=\"\",\"\",+IF(+A6073=D6073,+E6073,((+G6073/E6073)^+((NETWORKDAYS(+D6073,A6073,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6073,F6073,Feriados!$A$2:$A$1058)-1))*E6073)))","v":""},{"$f":"IF(A6073=\"\",\"\",+IF(+A6073=D6073,+VLOOKUP(D6073,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6073,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6073=\"\",\"\",+VLOOKUP(+EOMONTH(+F6073,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6073=\"\",\"\",VLOOKUP(D6073,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6073=\"\",\"\",IF(A6073=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6073,-2)+15,Cenários!$A:$D,2,FALSE)>A6073,+VLOOKUP(+EOMONTH(+A6073,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6073,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6073=\"\",\"\",VLOOKUP(F6073,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6073=\"\",\"\",IF(WORKDAY(+A6073,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6073,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6074=\"\",\"\",+IF(+A6074=D6074,+E6074,((+G6074/E6074)^+((NETWORKDAYS(+D6074,A6074,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6074,F6074,Feriados!$A$2:$A$1058)-1))*E6074)))","v":""},{"$f":"IF(A6074=\"\",\"\",+IF(+A6074=D6074,+VLOOKUP(D6074,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6074,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6074=\"\",\"\",+VLOOKUP(+EOMONTH(+F6074,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6074=\"\",\"\",VLOOKUP(D6074,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6074=\"\",\"\",IF(A6074=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6074,-2)+15,Cenários!$A:$D,2,FALSE)>A6074,+VLOOKUP(+EOMONTH(+A6074,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6074,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6074=\"\",\"\",VLOOKUP(F6074,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6074=\"\",\"\",IF(WORKDAY(+A6074,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6074,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6075=\"\",\"\",+IF(+A6075=D6075,+E6075,((+G6075/E6075)^+((NETWORKDAYS(+D6075,A6075,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6075,F6075,Feriados!$A$2:$A$1058)-1))*E6075)))","v":""},{"$f":"IF(A6075=\"\",\"\",+IF(+A6075=D6075,+VLOOKUP(D6075,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6075,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6075=\"\",\"\",+VLOOKUP(+EOMONTH(+F6075,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6075=\"\",\"\",VLOOKUP(D6075,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6075=\"\",\"\",IF(A6075=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6075,-2)+15,Cenários!$A:$D,2,FALSE)>A6075,+VLOOKUP(+EOMONTH(+A6075,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6075,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6075=\"\",\"\",VLOOKUP(F6075,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6075=\"\",\"\",IF(WORKDAY(+A6075,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6075,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6076=\"\",\"\",+IF(+A6076=D6076,+E6076,((+G6076/E6076)^+((NETWORKDAYS(+D6076,A6076,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6076,F6076,Feriados!$A$2:$A$1058)-1))*E6076)))","v":""},{"$f":"IF(A6076=\"\",\"\",+IF(+A6076=D6076,+VLOOKUP(D6076,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6076,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6076=\"\",\"\",+VLOOKUP(+EOMONTH(+F6076,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6076=\"\",\"\",VLOOKUP(D6076,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6076=\"\",\"\",IF(A6076=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6076,-2)+15,Cenários!$A:$D,2,FALSE)>A6076,+VLOOKUP(+EOMONTH(+A6076,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6076,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6076=\"\",\"\",VLOOKUP(F6076,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6076=\"\",\"\",IF(WORKDAY(+A6076,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6076,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6077=\"\",\"\",+IF(+A6077=D6077,+E6077,((+G6077/E6077)^+((NETWORKDAYS(+D6077,A6077,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6077,F6077,Feriados!$A$2:$A$1058)-1))*E6077)))","v":""},{"$f":"IF(A6077=\"\",\"\",+IF(+A6077=D6077,+VLOOKUP(D6077,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6077,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6077=\"\",\"\",+VLOOKUP(+EOMONTH(+F6077,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6077=\"\",\"\",VLOOKUP(D6077,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6077=\"\",\"\",IF(A6077=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6077,-2)+15,Cenários!$A:$D,2,FALSE)>A6077,+VLOOKUP(+EOMONTH(+A6077,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6077,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6077=\"\",\"\",VLOOKUP(F6077,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6077=\"\",\"\",IF(WORKDAY(+A6077,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6077,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6078=\"\",\"\",+IF(+A6078=D6078,+E6078,((+G6078/E6078)^+((NETWORKDAYS(+D6078,A6078,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6078,F6078,Feriados!$A$2:$A$1058)-1))*E6078)))","v":""},{"$f":"IF(A6078=\"\",\"\",+IF(+A6078=D6078,+VLOOKUP(D6078,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6078,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6078=\"\",\"\",+VLOOKUP(+EOMONTH(+F6078,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6078=\"\",\"\",VLOOKUP(D6078,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6078=\"\",\"\",IF(A6078=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6078,-2)+15,Cenários!$A:$D,2,FALSE)>A6078,+VLOOKUP(+EOMONTH(+A6078,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6078,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6078=\"\",\"\",VLOOKUP(F6078,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6078=\"\",\"\",IF(WORKDAY(+A6078,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6078,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6079=\"\",\"\",+IF(+A6079=D6079,+E6079,((+G6079/E6079)^+((NETWORKDAYS(+D6079,A6079,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6079,F6079,Feriados!$A$2:$A$1058)-1))*E6079)))","v":""},{"$f":"IF(A6079=\"\",\"\",+IF(+A6079=D6079,+VLOOKUP(D6079,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6079,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6079=\"\",\"\",+VLOOKUP(+EOMONTH(+F6079,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6079=\"\",\"\",VLOOKUP(D6079,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6079=\"\",\"\",IF(A6079=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6079,-2)+15,Cenários!$A:$D,2,FALSE)>A6079,+VLOOKUP(+EOMONTH(+A6079,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6079,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6079=\"\",\"\",VLOOKUP(F6079,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6079=\"\",\"\",IF(WORKDAY(+A6079,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6079,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6080=\"\",\"\",+IF(+A6080=D6080,+E6080,((+G6080/E6080)^+((NETWORKDAYS(+D6080,A6080,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6080,F6080,Feriados!$A$2:$A$1058)-1))*E6080)))","v":""},{"$f":"IF(A6080=\"\",\"\",+IF(+A6080=D6080,+VLOOKUP(D6080,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6080,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6080=\"\",\"\",+VLOOKUP(+EOMONTH(+F6080,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6080=\"\",\"\",VLOOKUP(D6080,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6080=\"\",\"\",IF(A6080=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6080,-2)+15,Cenários!$A:$D,2,FALSE)>A6080,+VLOOKUP(+EOMONTH(+A6080,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6080,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6080=\"\",\"\",VLOOKUP(F6080,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6080=\"\",\"\",IF(WORKDAY(+A6080,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6080,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6081=\"\",\"\",+IF(+A6081=D6081,+E6081,((+G6081/E6081)^+((NETWORKDAYS(+D6081,A6081,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6081,F6081,Feriados!$A$2:$A$1058)-1))*E6081)))","v":""},{"$f":"IF(A6081=\"\",\"\",+IF(+A6081=D6081,+VLOOKUP(D6081,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6081,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6081=\"\",\"\",+VLOOKUP(+EOMONTH(+F6081,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6081=\"\",\"\",VLOOKUP(D6081,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6081=\"\",\"\",IF(A6081=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6081,-2)+15,Cenários!$A:$D,2,FALSE)>A6081,+VLOOKUP(+EOMONTH(+A6081,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6081,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6081=\"\",\"\",VLOOKUP(F6081,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6081=\"\",\"\",IF(WORKDAY(+A6081,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6081,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6082=\"\",\"\",+IF(+A6082=D6082,+E6082,((+G6082/E6082)^+((NETWORKDAYS(+D6082,A6082,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6082,F6082,Feriados!$A$2:$A$1058)-1))*E6082)))","v":""},{"$f":"IF(A6082=\"\",\"\",+IF(+A6082=D6082,+VLOOKUP(D6082,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6082,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6082=\"\",\"\",+VLOOKUP(+EOMONTH(+F6082,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6082=\"\",\"\",VLOOKUP(D6082,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6082=\"\",\"\",IF(A6082=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6082,-2)+15,Cenários!$A:$D,2,FALSE)>A6082,+VLOOKUP(+EOMONTH(+A6082,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6082,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6082=\"\",\"\",VLOOKUP(F6082,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6082=\"\",\"\",IF(WORKDAY(+A6082,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6082,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6083=\"\",\"\",+IF(+A6083=D6083,+E6083,((+G6083/E6083)^+((NETWORKDAYS(+D6083,A6083,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6083,F6083,Feriados!$A$2:$A$1058)-1))*E6083)))","v":""},{"$f":"IF(A6083=\"\",\"\",+IF(+A6083=D6083,+VLOOKUP(D6083,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6083,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6083=\"\",\"\",+VLOOKUP(+EOMONTH(+F6083,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6083=\"\",\"\",VLOOKUP(D6083,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6083=\"\",\"\",IF(A6083=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6083,-2)+15,Cenários!$A:$D,2,FALSE)>A6083,+VLOOKUP(+EOMONTH(+A6083,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6083,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6083=\"\",\"\",VLOOKUP(F6083,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6083=\"\",\"\",IF(WORKDAY(+A6083,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6083,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6084=\"\",\"\",+IF(+A6084=D6084,+E6084,((+G6084/E6084)^+((NETWORKDAYS(+D6084,A6084,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6084,F6084,Feriados!$A$2:$A$1058)-1))*E6084)))","v":""},{"$f":"IF(A6084=\"\",\"\",+IF(+A6084=D6084,+VLOOKUP(D6084,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6084,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6084=\"\",\"\",+VLOOKUP(+EOMONTH(+F6084,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6084=\"\",\"\",VLOOKUP(D6084,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6084=\"\",\"\",IF(A6084=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6084,-2)+15,Cenários!$A:$D,2,FALSE)>A6084,+VLOOKUP(+EOMONTH(+A6084,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6084,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6084=\"\",\"\",VLOOKUP(F6084,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6084=\"\",\"\",IF(WORKDAY(+A6084,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6084,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6085=\"\",\"\",+IF(+A6085=D6085,+E6085,((+G6085/E6085)^+((NETWORKDAYS(+D6085,A6085,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6085,F6085,Feriados!$A$2:$A$1058)-1))*E6085)))","v":""},{"$f":"IF(A6085=\"\",\"\",+IF(+A6085=D6085,+VLOOKUP(D6085,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6085,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6085=\"\",\"\",+VLOOKUP(+EOMONTH(+F6085,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6085=\"\",\"\",VLOOKUP(D6085,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6085=\"\",\"\",IF(A6085=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6085,-2)+15,Cenários!$A:$D,2,FALSE)>A6085,+VLOOKUP(+EOMONTH(+A6085,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6085,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6085=\"\",\"\",VLOOKUP(F6085,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6085=\"\",\"\",IF(WORKDAY(+A6085,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6085,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6086=\"\",\"\",+IF(+A6086=D6086,+E6086,((+G6086/E6086)^+((NETWORKDAYS(+D6086,A6086,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6086,F6086,Feriados!$A$2:$A$1058)-1))*E6086)))","v":""},{"$f":"IF(A6086=\"\",\"\",+IF(+A6086=D6086,+VLOOKUP(D6086,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6086,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6086=\"\",\"\",+VLOOKUP(+EOMONTH(+F6086,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6086=\"\",\"\",VLOOKUP(D6086,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6086=\"\",\"\",IF(A6086=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6086,-2)+15,Cenários!$A:$D,2,FALSE)>A6086,+VLOOKUP(+EOMONTH(+A6086,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6086,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6086=\"\",\"\",VLOOKUP(F6086,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6086=\"\",\"\",IF(WORKDAY(+A6086,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6086,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6087=\"\",\"\",+IF(+A6087=D6087,+E6087,((+G6087/E6087)^+((NETWORKDAYS(+D6087,A6087,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6087,F6087,Feriados!$A$2:$A$1058)-1))*E6087)))","v":""},{"$f":"IF(A6087=\"\",\"\",+IF(+A6087=D6087,+VLOOKUP(D6087,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6087,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6087=\"\",\"\",+VLOOKUP(+EOMONTH(+F6087,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6087=\"\",\"\",VLOOKUP(D6087,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6087=\"\",\"\",IF(A6087=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6087,-2)+15,Cenários!$A:$D,2,FALSE)>A6087,+VLOOKUP(+EOMONTH(+A6087,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6087,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6087=\"\",\"\",VLOOKUP(F6087,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6087=\"\",\"\",IF(WORKDAY(+A6087,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6087,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6088=\"\",\"\",+IF(+A6088=D6088,+E6088,((+G6088/E6088)^+((NETWORKDAYS(+D6088,A6088,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6088,F6088,Feriados!$A$2:$A$1058)-1))*E6088)))","v":""},{"$f":"IF(A6088=\"\",\"\",+IF(+A6088=D6088,+VLOOKUP(D6088,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6088,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6088=\"\",\"\",+VLOOKUP(+EOMONTH(+F6088,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6088=\"\",\"\",VLOOKUP(D6088,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6088=\"\",\"\",IF(A6088=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6088,-2)+15,Cenários!$A:$D,2,FALSE)>A6088,+VLOOKUP(+EOMONTH(+A6088,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6088,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6088=\"\",\"\",VLOOKUP(F6088,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6088=\"\",\"\",IF(WORKDAY(+A6088,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6088,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6089=\"\",\"\",+IF(+A6089=D6089,+E6089,((+G6089/E6089)^+((NETWORKDAYS(+D6089,A6089,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6089,F6089,Feriados!$A$2:$A$1058)-1))*E6089)))","v":""},{"$f":"IF(A6089=\"\",\"\",+IF(+A6089=D6089,+VLOOKUP(D6089,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6089,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6089=\"\",\"\",+VLOOKUP(+EOMONTH(+F6089,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6089=\"\",\"\",VLOOKUP(D6089,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6089=\"\",\"\",IF(A6089=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6089,-2)+15,Cenários!$A:$D,2,FALSE)>A6089,+VLOOKUP(+EOMONTH(+A6089,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6089,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6089=\"\",\"\",VLOOKUP(F6089,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6089=\"\",\"\",IF(WORKDAY(+A6089,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6089,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6090=\"\",\"\",+IF(+A6090=D6090,+E6090,((+G6090/E6090)^+((NETWORKDAYS(+D6090,A6090,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6090,F6090,Feriados!$A$2:$A$1058)-1))*E6090)))","v":""},{"$f":"IF(A6090=\"\",\"\",+IF(+A6090=D6090,+VLOOKUP(D6090,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6090,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6090=\"\",\"\",+VLOOKUP(+EOMONTH(+F6090,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6090=\"\",\"\",VLOOKUP(D6090,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6090=\"\",\"\",IF(A6090=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6090,-2)+15,Cenários!$A:$D,2,FALSE)>A6090,+VLOOKUP(+EOMONTH(+A6090,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6090,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6090=\"\",\"\",VLOOKUP(F6090,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6090=\"\",\"\",IF(WORKDAY(+A6090,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6090,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6091=\"\",\"\",+IF(+A6091=D6091,+E6091,((+G6091/E6091)^+((NETWORKDAYS(+D6091,A6091,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6091,F6091,Feriados!$A$2:$A$1058)-1))*E6091)))","v":""},{"$f":"IF(A6091=\"\",\"\",+IF(+A6091=D6091,+VLOOKUP(D6091,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6091,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6091=\"\",\"\",+VLOOKUP(+EOMONTH(+F6091,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6091=\"\",\"\",VLOOKUP(D6091,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6091=\"\",\"\",IF(A6091=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6091,-2)+15,Cenários!$A:$D,2,FALSE)>A6091,+VLOOKUP(+EOMONTH(+A6091,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6091,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6091=\"\",\"\",VLOOKUP(F6091,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6091=\"\",\"\",IF(WORKDAY(+A6091,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6091,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6092=\"\",\"\",+IF(+A6092=D6092,+E6092,((+G6092/E6092)^+((NETWORKDAYS(+D6092,A6092,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6092,F6092,Feriados!$A$2:$A$1058)-1))*E6092)))","v":""},{"$f":"IF(A6092=\"\",\"\",+IF(+A6092=D6092,+VLOOKUP(D6092,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6092,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6092=\"\",\"\",+VLOOKUP(+EOMONTH(+F6092,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6092=\"\",\"\",VLOOKUP(D6092,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6092=\"\",\"\",IF(A6092=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6092,-2)+15,Cenários!$A:$D,2,FALSE)>A6092,+VLOOKUP(+EOMONTH(+A6092,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6092,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6092=\"\",\"\",VLOOKUP(F6092,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6092=\"\",\"\",IF(WORKDAY(+A6092,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6092,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6093=\"\",\"\",+IF(+A6093=D6093,+E6093,((+G6093/E6093)^+((NETWORKDAYS(+D6093,A6093,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6093,F6093,Feriados!$A$2:$A$1058)-1))*E6093)))","v":""},{"$f":"IF(A6093=\"\",\"\",+IF(+A6093=D6093,+VLOOKUP(D6093,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6093,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6093=\"\",\"\",+VLOOKUP(+EOMONTH(+F6093,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6093=\"\",\"\",VLOOKUP(D6093,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6093=\"\",\"\",IF(A6093=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6093,-2)+15,Cenários!$A:$D,2,FALSE)>A6093,+VLOOKUP(+EOMONTH(+A6093,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6093,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6093=\"\",\"\",VLOOKUP(F6093,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6093=\"\",\"\",IF(WORKDAY(+A6093,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6093,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6094=\"\",\"\",+IF(+A6094=D6094,+E6094,((+G6094/E6094)^+((NETWORKDAYS(+D6094,A6094,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6094,F6094,Feriados!$A$2:$A$1058)-1))*E6094)))","v":""},{"$f":"IF(A6094=\"\",\"\",+IF(+A6094=D6094,+VLOOKUP(D6094,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6094,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6094=\"\",\"\",+VLOOKUP(+EOMONTH(+F6094,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6094=\"\",\"\",VLOOKUP(D6094,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6094=\"\",\"\",IF(A6094=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6094,-2)+15,Cenários!$A:$D,2,FALSE)>A6094,+VLOOKUP(+EOMONTH(+A6094,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6094,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6094=\"\",\"\",VLOOKUP(F6094,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6094=\"\",\"\",IF(WORKDAY(+A6094,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6094,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6095=\"\",\"\",+IF(+A6095=D6095,+E6095,((+G6095/E6095)^+((NETWORKDAYS(+D6095,A6095,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6095,F6095,Feriados!$A$2:$A$1058)-1))*E6095)))","v":""},{"$f":"IF(A6095=\"\",\"\",+IF(+A6095=D6095,+VLOOKUP(D6095,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6095,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6095=\"\",\"\",+VLOOKUP(+EOMONTH(+F6095,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6095=\"\",\"\",VLOOKUP(D6095,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6095=\"\",\"\",IF(A6095=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6095,-2)+15,Cenários!$A:$D,2,FALSE)>A6095,+VLOOKUP(+EOMONTH(+A6095,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6095,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6095=\"\",\"\",VLOOKUP(F6095,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6095=\"\",\"\",IF(WORKDAY(+A6095,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6095,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6096=\"\",\"\",+IF(+A6096=D6096,+E6096,((+G6096/E6096)^+((NETWORKDAYS(+D6096,A6096,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6096,F6096,Feriados!$A$2:$A$1058)-1))*E6096)))","v":""},{"$f":"IF(A6096=\"\",\"\",+IF(+A6096=D6096,+VLOOKUP(D6096,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6096,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6096=\"\",\"\",+VLOOKUP(+EOMONTH(+F6096,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6096=\"\",\"\",VLOOKUP(D6096,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6096=\"\",\"\",IF(A6096=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6096,-2)+15,Cenários!$A:$D,2,FALSE)>A6096,+VLOOKUP(+EOMONTH(+A6096,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6096,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6096=\"\",\"\",VLOOKUP(F6096,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6096=\"\",\"\",IF(WORKDAY(+A6096,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6096,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6097=\"\",\"\",+IF(+A6097=D6097,+E6097,((+G6097/E6097)^+((NETWORKDAYS(+D6097,A6097,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6097,F6097,Feriados!$A$2:$A$1058)-1))*E6097)))","v":""},{"$f":"IF(A6097=\"\",\"\",+IF(+A6097=D6097,+VLOOKUP(D6097,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6097,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6097=\"\",\"\",+VLOOKUP(+EOMONTH(+F6097,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6097=\"\",\"\",VLOOKUP(D6097,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6097=\"\",\"\",IF(A6097=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6097,-2)+15,Cenários!$A:$D,2,FALSE)>A6097,+VLOOKUP(+EOMONTH(+A6097,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6097,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6097=\"\",\"\",VLOOKUP(F6097,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6097=\"\",\"\",IF(WORKDAY(+A6097,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6097,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6098=\"\",\"\",+IF(+A6098=D6098,+E6098,((+G6098/E6098)^+((NETWORKDAYS(+D6098,A6098,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6098,F6098,Feriados!$A$2:$A$1058)-1))*E6098)))","v":""},{"$f":"IF(A6098=\"\",\"\",+IF(+A6098=D6098,+VLOOKUP(D6098,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6098,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6098=\"\",\"\",+VLOOKUP(+EOMONTH(+F6098,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6098=\"\",\"\",VLOOKUP(D6098,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6098=\"\",\"\",IF(A6098=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6098,-2)+15,Cenários!$A:$D,2,FALSE)>A6098,+VLOOKUP(+EOMONTH(+A6098,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6098,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6098=\"\",\"\",VLOOKUP(F6098,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6098=\"\",\"\",IF(WORKDAY(+A6098,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6098,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6099=\"\",\"\",+IF(+A6099=D6099,+E6099,((+G6099/E6099)^+((NETWORKDAYS(+D6099,A6099,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6099,F6099,Feriados!$A$2:$A$1058)-1))*E6099)))","v":""},{"$f":"IF(A6099=\"\",\"\",+IF(+A6099=D6099,+VLOOKUP(D6099,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6099,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6099=\"\",\"\",+VLOOKUP(+EOMONTH(+F6099,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6099=\"\",\"\",VLOOKUP(D6099,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6099=\"\",\"\",IF(A6099=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6099,-2)+15,Cenários!$A:$D,2,FALSE)>A6099,+VLOOKUP(+EOMONTH(+A6099,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6099,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6099=\"\",\"\",VLOOKUP(F6099,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6099=\"\",\"\",IF(WORKDAY(+A6099,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6099,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6100=\"\",\"\",+IF(+A6100=D6100,+E6100,((+G6100/E6100)^+((NETWORKDAYS(+D6100,A6100,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6100,F6100,Feriados!$A$2:$A$1058)-1))*E6100)))","v":""},{"$f":"IF(A6100=\"\",\"\",+IF(+A6100=D6100,+VLOOKUP(D6100,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6100,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6100=\"\",\"\",+VLOOKUP(+EOMONTH(+F6100,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6100=\"\",\"\",VLOOKUP(D6100,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6100=\"\",\"\",IF(A6100=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6100,-2)+15,Cenários!$A:$D,2,FALSE)>A6100,+VLOOKUP(+EOMONTH(+A6100,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6100,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6100=\"\",\"\",VLOOKUP(F6100,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6100=\"\",\"\",IF(WORKDAY(+A6100,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6100,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6101=\"\",\"\",+IF(+A6101=D6101,+E6101,((+G6101/E6101)^+((NETWORKDAYS(+D6101,A6101,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6101,F6101,Feriados!$A$2:$A$1058)-1))*E6101)))","v":""},{"$f":"IF(A6101=\"\",\"\",+IF(+A6101=D6101,+VLOOKUP(D6101,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6101,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6101=\"\",\"\",+VLOOKUP(+EOMONTH(+F6101,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6101=\"\",\"\",VLOOKUP(D6101,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6101=\"\",\"\",IF(A6101=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6101,-2)+15,Cenários!$A:$D,2,FALSE)>A6101,+VLOOKUP(+EOMONTH(+A6101,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6101,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6101=\"\",\"\",VLOOKUP(F6101,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6101=\"\",\"\",IF(WORKDAY(+A6101,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6101,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6102=\"\",\"\",+IF(+A6102=D6102,+E6102,((+G6102/E6102)^+((NETWORKDAYS(+D6102,A6102,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6102,F6102,Feriados!$A$2:$A$1058)-1))*E6102)))","v":""},{"$f":"IF(A6102=\"\",\"\",+IF(+A6102=D6102,+VLOOKUP(D6102,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6102,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6102=\"\",\"\",+VLOOKUP(+EOMONTH(+F6102,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6102=\"\",\"\",VLOOKUP(D6102,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6102=\"\",\"\",IF(A6102=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6102,-2)+15,Cenários!$A:$D,2,FALSE)>A6102,+VLOOKUP(+EOMONTH(+A6102,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6102,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6102=\"\",\"\",VLOOKUP(F6102,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6102=\"\",\"\",IF(WORKDAY(+A6102,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6102,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6103=\"\",\"\",+IF(+A6103=D6103,+E6103,((+G6103/E6103)^+((NETWORKDAYS(+D6103,A6103,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6103,F6103,Feriados!$A$2:$A$1058)-1))*E6103)))","v":""},{"$f":"IF(A6103=\"\",\"\",+IF(+A6103=D6103,+VLOOKUP(D6103,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6103,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6103=\"\",\"\",+VLOOKUP(+EOMONTH(+F6103,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6103=\"\",\"\",VLOOKUP(D6103,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6103=\"\",\"\",IF(A6103=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6103,-2)+15,Cenários!$A:$D,2,FALSE)>A6103,+VLOOKUP(+EOMONTH(+A6103,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6103,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6103=\"\",\"\",VLOOKUP(F6103,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6103=\"\",\"\",IF(WORKDAY(+A6103,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6103,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6104=\"\",\"\",+IF(+A6104=D6104,+E6104,((+G6104/E6104)^+((NETWORKDAYS(+D6104,A6104,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6104,F6104,Feriados!$A$2:$A$1058)-1))*E6104)))","v":""},{"$f":"IF(A6104=\"\",\"\",+IF(+A6104=D6104,+VLOOKUP(D6104,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6104,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6104=\"\",\"\",+VLOOKUP(+EOMONTH(+F6104,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6104=\"\",\"\",VLOOKUP(D6104,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6104=\"\",\"\",IF(A6104=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6104,-2)+15,Cenários!$A:$D,2,FALSE)>A6104,+VLOOKUP(+EOMONTH(+A6104,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6104,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6104=\"\",\"\",VLOOKUP(F6104,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6104=\"\",\"\",IF(WORKDAY(+A6104,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6104,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6105=\"\",\"\",+IF(+A6105=D6105,+E6105,((+G6105/E6105)^+((NETWORKDAYS(+D6105,A6105,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6105,F6105,Feriados!$A$2:$A$1058)-1))*E6105)))","v":""},{"$f":"IF(A6105=\"\",\"\",+IF(+A6105=D6105,+VLOOKUP(D6105,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6105,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6105=\"\",\"\",+VLOOKUP(+EOMONTH(+F6105,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6105=\"\",\"\",VLOOKUP(D6105,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6105=\"\",\"\",IF(A6105=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6105,-2)+15,Cenários!$A:$D,2,FALSE)>A6105,+VLOOKUP(+EOMONTH(+A6105,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6105,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6105=\"\",\"\",VLOOKUP(F6105,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6105=\"\",\"\",IF(WORKDAY(+A6105,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6105,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6106=\"\",\"\",+IF(+A6106=D6106,+E6106,((+G6106/E6106)^+((NETWORKDAYS(+D6106,A6106,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6106,F6106,Feriados!$A$2:$A$1058)-1))*E6106)))","v":""},{"$f":"IF(A6106=\"\",\"\",+IF(+A6106=D6106,+VLOOKUP(D6106,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6106,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6106=\"\",\"\",+VLOOKUP(+EOMONTH(+F6106,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6106=\"\",\"\",VLOOKUP(D6106,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6106=\"\",\"\",IF(A6106=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6106,-2)+15,Cenários!$A:$D,2,FALSE)>A6106,+VLOOKUP(+EOMONTH(+A6106,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6106,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6106=\"\",\"\",VLOOKUP(F6106,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6106=\"\",\"\",IF(WORKDAY(+A6106,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6106,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6107=\"\",\"\",+IF(+A6107=D6107,+E6107,((+G6107/E6107)^+((NETWORKDAYS(+D6107,A6107,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6107,F6107,Feriados!$A$2:$A$1058)-1))*E6107)))","v":""},{"$f":"IF(A6107=\"\",\"\",+IF(+A6107=D6107,+VLOOKUP(D6107,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6107,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6107=\"\",\"\",+VLOOKUP(+EOMONTH(+F6107,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6107=\"\",\"\",VLOOKUP(D6107,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6107=\"\",\"\",IF(A6107=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6107,-2)+15,Cenários!$A:$D,2,FALSE)>A6107,+VLOOKUP(+EOMONTH(+A6107,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6107,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6107=\"\",\"\",VLOOKUP(F6107,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6107=\"\",\"\",IF(WORKDAY(+A6107,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6107,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6108=\"\",\"\",+IF(+A6108=D6108,+E6108,((+G6108/E6108)^+((NETWORKDAYS(+D6108,A6108,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6108,F6108,Feriados!$A$2:$A$1058)-1))*E6108)))","v":""},{"$f":"IF(A6108=\"\",\"\",+IF(+A6108=D6108,+VLOOKUP(D6108,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6108,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6108=\"\",\"\",+VLOOKUP(+EOMONTH(+F6108,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6108=\"\",\"\",VLOOKUP(D6108,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6108=\"\",\"\",IF(A6108=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6108,-2)+15,Cenários!$A:$D,2,FALSE)>A6108,+VLOOKUP(+EOMONTH(+A6108,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6108,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6108=\"\",\"\",VLOOKUP(F6108,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6108=\"\",\"\",IF(WORKDAY(+A6108,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6108,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6109=\"\",\"\",+IF(+A6109=D6109,+E6109,((+G6109/E6109)^+((NETWORKDAYS(+D6109,A6109,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6109,F6109,Feriados!$A$2:$A$1058)-1))*E6109)))","v":""},{"$f":"IF(A6109=\"\",\"\",+IF(+A6109=D6109,+VLOOKUP(D6109,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6109,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6109=\"\",\"\",+VLOOKUP(+EOMONTH(+F6109,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6109=\"\",\"\",VLOOKUP(D6109,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6109=\"\",\"\",IF(A6109=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6109,-2)+15,Cenários!$A:$D,2,FALSE)>A6109,+VLOOKUP(+EOMONTH(+A6109,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6109,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6109=\"\",\"\",VLOOKUP(F6109,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6109=\"\",\"\",IF(WORKDAY(+A6109,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6109,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6110=\"\",\"\",+IF(+A6110=D6110,+E6110,((+G6110/E6110)^+((NETWORKDAYS(+D6110,A6110,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6110,F6110,Feriados!$A$2:$A$1058)-1))*E6110)))","v":""},{"$f":"IF(A6110=\"\",\"\",+IF(+A6110=D6110,+VLOOKUP(D6110,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6110,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6110=\"\",\"\",+VLOOKUP(+EOMONTH(+F6110,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6110=\"\",\"\",VLOOKUP(D6110,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6110=\"\",\"\",IF(A6110=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6110,-2)+15,Cenários!$A:$D,2,FALSE)>A6110,+VLOOKUP(+EOMONTH(+A6110,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6110,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6110=\"\",\"\",VLOOKUP(F6110,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6110=\"\",\"\",IF(WORKDAY(+A6110,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6110,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6111=\"\",\"\",+IF(+A6111=D6111,+E6111,((+G6111/E6111)^+((NETWORKDAYS(+D6111,A6111,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6111,F6111,Feriados!$A$2:$A$1058)-1))*E6111)))","v":""},{"$f":"IF(A6111=\"\",\"\",+IF(+A6111=D6111,+VLOOKUP(D6111,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6111,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6111=\"\",\"\",+VLOOKUP(+EOMONTH(+F6111,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6111=\"\",\"\",VLOOKUP(D6111,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6111=\"\",\"\",IF(A6111=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6111,-2)+15,Cenários!$A:$D,2,FALSE)>A6111,+VLOOKUP(+EOMONTH(+A6111,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6111,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6111=\"\",\"\",VLOOKUP(F6111,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6111=\"\",\"\",IF(WORKDAY(+A6111,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6111,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6112=\"\",\"\",+IF(+A6112=D6112,+E6112,((+G6112/E6112)^+((NETWORKDAYS(+D6112,A6112,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6112,F6112,Feriados!$A$2:$A$1058)-1))*E6112)))","v":""},{"$f":"IF(A6112=\"\",\"\",+IF(+A6112=D6112,+VLOOKUP(D6112,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6112,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6112=\"\",\"\",+VLOOKUP(+EOMONTH(+F6112,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6112=\"\",\"\",VLOOKUP(D6112,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6112=\"\",\"\",IF(A6112=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6112,-2)+15,Cenários!$A:$D,2,FALSE)>A6112,+VLOOKUP(+EOMONTH(+A6112,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6112,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6112=\"\",\"\",VLOOKUP(F6112,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6112=\"\",\"\",IF(WORKDAY(+A6112,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6112,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6113=\"\",\"\",+IF(+A6113=D6113,+E6113,((+G6113/E6113)^+((NETWORKDAYS(+D6113,A6113,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6113,F6113,Feriados!$A$2:$A$1058)-1))*E6113)))","v":""},{"$f":"IF(A6113=\"\",\"\",+IF(+A6113=D6113,+VLOOKUP(D6113,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6113,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6113=\"\",\"\",+VLOOKUP(+EOMONTH(+F6113,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6113=\"\",\"\",VLOOKUP(D6113,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6113=\"\",\"\",IF(A6113=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6113,-2)+15,Cenários!$A:$D,2,FALSE)>A6113,+VLOOKUP(+EOMONTH(+A6113,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6113,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6113=\"\",\"\",VLOOKUP(F6113,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6113=\"\",\"\",IF(WORKDAY(+A6113,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6113,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6114=\"\",\"\",+IF(+A6114=D6114,+E6114,((+G6114/E6114)^+((NETWORKDAYS(+D6114,A6114,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6114,F6114,Feriados!$A$2:$A$1058)-1))*E6114)))","v":""},{"$f":"IF(A6114=\"\",\"\",+IF(+A6114=D6114,+VLOOKUP(D6114,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6114,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6114=\"\",\"\",+VLOOKUP(+EOMONTH(+F6114,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6114=\"\",\"\",VLOOKUP(D6114,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6114=\"\",\"\",IF(A6114=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6114,-2)+15,Cenários!$A:$D,2,FALSE)>A6114,+VLOOKUP(+EOMONTH(+A6114,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6114,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6114=\"\",\"\",VLOOKUP(F6114,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6114=\"\",\"\",IF(WORKDAY(+A6114,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6114,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6115=\"\",\"\",+IF(+A6115=D6115,+E6115,((+G6115/E6115)^+((NETWORKDAYS(+D6115,A6115,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6115,F6115,Feriados!$A$2:$A$1058)-1))*E6115)))","v":""},{"$f":"IF(A6115=\"\",\"\",+IF(+A6115=D6115,+VLOOKUP(D6115,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6115,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6115=\"\",\"\",+VLOOKUP(+EOMONTH(+F6115,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6115=\"\",\"\",VLOOKUP(D6115,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6115=\"\",\"\",IF(A6115=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6115,-2)+15,Cenários!$A:$D,2,FALSE)>A6115,+VLOOKUP(+EOMONTH(+A6115,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6115,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6115=\"\",\"\",VLOOKUP(F6115,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6115=\"\",\"\",IF(WORKDAY(+A6115,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6115,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6116=\"\",\"\",+IF(+A6116=D6116,+E6116,((+G6116/E6116)^+((NETWORKDAYS(+D6116,A6116,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6116,F6116,Feriados!$A$2:$A$1058)-1))*E6116)))","v":""},{"$f":"IF(A6116=\"\",\"\",+IF(+A6116=D6116,+VLOOKUP(D6116,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6116,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6116=\"\",\"\",+VLOOKUP(+EOMONTH(+F6116,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6116=\"\",\"\",VLOOKUP(D6116,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6116=\"\",\"\",IF(A6116=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6116,-2)+15,Cenários!$A:$D,2,FALSE)>A6116,+VLOOKUP(+EOMONTH(+A6116,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6116,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6116=\"\",\"\",VLOOKUP(F6116,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6116=\"\",\"\",IF(WORKDAY(+A6116,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6116,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6117=\"\",\"\",+IF(+A6117=D6117,+E6117,((+G6117/E6117)^+((NETWORKDAYS(+D6117,A6117,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6117,F6117,Feriados!$A$2:$A$1058)-1))*E6117)))","v":""},{"$f":"IF(A6117=\"\",\"\",+IF(+A6117=D6117,+VLOOKUP(D6117,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6117,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6117=\"\",\"\",+VLOOKUP(+EOMONTH(+F6117,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6117=\"\",\"\",VLOOKUP(D6117,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6117=\"\",\"\",IF(A6117=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6117,-2)+15,Cenários!$A:$D,2,FALSE)>A6117,+VLOOKUP(+EOMONTH(+A6117,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6117,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6117=\"\",\"\",VLOOKUP(F6117,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6117=\"\",\"\",IF(WORKDAY(+A6117,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6117,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6118=\"\",\"\",+IF(+A6118=D6118,+E6118,((+G6118/E6118)^+((NETWORKDAYS(+D6118,A6118,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6118,F6118,Feriados!$A$2:$A$1058)-1))*E6118)))","v":""},{"$f":"IF(A6118=\"\",\"\",+IF(+A6118=D6118,+VLOOKUP(D6118,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6118,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6118=\"\",\"\",+VLOOKUP(+EOMONTH(+F6118,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6118=\"\",\"\",VLOOKUP(D6118,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6118=\"\",\"\",IF(A6118=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6118,-2)+15,Cenários!$A:$D,2,FALSE)>A6118,+VLOOKUP(+EOMONTH(+A6118,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6118,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6118=\"\",\"\",VLOOKUP(F6118,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6118=\"\",\"\",IF(WORKDAY(+A6118,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6118,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6119=\"\",\"\",+IF(+A6119=D6119,+E6119,((+G6119/E6119)^+((NETWORKDAYS(+D6119,A6119,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6119,F6119,Feriados!$A$2:$A$1058)-1))*E6119)))","v":""},{"$f":"IF(A6119=\"\",\"\",+IF(+A6119=D6119,+VLOOKUP(D6119,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6119,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6119=\"\",\"\",+VLOOKUP(+EOMONTH(+F6119,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6119=\"\",\"\",VLOOKUP(D6119,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6119=\"\",\"\",IF(A6119=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6119,-2)+15,Cenários!$A:$D,2,FALSE)>A6119,+VLOOKUP(+EOMONTH(+A6119,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6119,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6119=\"\",\"\",VLOOKUP(F6119,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6119=\"\",\"\",IF(WORKDAY(+A6119,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6119,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6120=\"\",\"\",+IF(+A6120=D6120,+E6120,((+G6120/E6120)^+((NETWORKDAYS(+D6120,A6120,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6120,F6120,Feriados!$A$2:$A$1058)-1))*E6120)))","v":""},{"$f":"IF(A6120=\"\",\"\",+IF(+A6120=D6120,+VLOOKUP(D6120,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6120,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6120=\"\",\"\",+VLOOKUP(+EOMONTH(+F6120,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6120=\"\",\"\",VLOOKUP(D6120,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6120=\"\",\"\",IF(A6120=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6120,-2)+15,Cenários!$A:$D,2,FALSE)>A6120,+VLOOKUP(+EOMONTH(+A6120,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6120,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6120=\"\",\"\",VLOOKUP(F6120,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6120=\"\",\"\",IF(WORKDAY(+A6120,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6120,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6121=\"\",\"\",+IF(+A6121=D6121,+E6121,((+G6121/E6121)^+((NETWORKDAYS(+D6121,A6121,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6121,F6121,Feriados!$A$2:$A$1058)-1))*E6121)))","v":""},{"$f":"IF(A6121=\"\",\"\",+IF(+A6121=D6121,+VLOOKUP(D6121,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6121,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6121=\"\",\"\",+VLOOKUP(+EOMONTH(+F6121,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6121=\"\",\"\",VLOOKUP(D6121,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6121=\"\",\"\",IF(A6121=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6121,-2)+15,Cenários!$A:$D,2,FALSE)>A6121,+VLOOKUP(+EOMONTH(+A6121,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6121,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6121=\"\",\"\",VLOOKUP(F6121,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6121=\"\",\"\",IF(WORKDAY(+A6121,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6121,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6122=\"\",\"\",+IF(+A6122=D6122,+E6122,((+G6122/E6122)^+((NETWORKDAYS(+D6122,A6122,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6122,F6122,Feriados!$A$2:$A$1058)-1))*E6122)))","v":""},{"$f":"IF(A6122=\"\",\"\",+IF(+A6122=D6122,+VLOOKUP(D6122,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6122,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6122=\"\",\"\",+VLOOKUP(+EOMONTH(+F6122,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6122=\"\",\"\",VLOOKUP(D6122,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6122=\"\",\"\",IF(A6122=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6122,-2)+15,Cenários!$A:$D,2,FALSE)>A6122,+VLOOKUP(+EOMONTH(+A6122,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6122,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6122=\"\",\"\",VLOOKUP(F6122,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6122=\"\",\"\",IF(WORKDAY(+A6122,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6122,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6123=\"\",\"\",+IF(+A6123=D6123,+E6123,((+G6123/E6123)^+((NETWORKDAYS(+D6123,A6123,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6123,F6123,Feriados!$A$2:$A$1058)-1))*E6123)))","v":""},{"$f":"IF(A6123=\"\",\"\",+IF(+A6123=D6123,+VLOOKUP(D6123,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6123,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6123=\"\",\"\",+VLOOKUP(+EOMONTH(+F6123,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6123=\"\",\"\",VLOOKUP(D6123,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6123=\"\",\"\",IF(A6123=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6123,-2)+15,Cenários!$A:$D,2,FALSE)>A6123,+VLOOKUP(+EOMONTH(+A6123,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6123,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6123=\"\",\"\",VLOOKUP(F6123,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6123=\"\",\"\",IF(WORKDAY(+A6123,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6123,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6124=\"\",\"\",+IF(+A6124=D6124,+E6124,((+G6124/E6124)^+((NETWORKDAYS(+D6124,A6124,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6124,F6124,Feriados!$A$2:$A$1058)-1))*E6124)))","v":""},{"$f":"IF(A6124=\"\",\"\",+IF(+A6124=D6124,+VLOOKUP(D6124,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6124,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6124=\"\",\"\",+VLOOKUP(+EOMONTH(+F6124,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6124=\"\",\"\",VLOOKUP(D6124,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6124=\"\",\"\",IF(A6124=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6124,-2)+15,Cenários!$A:$D,2,FALSE)>A6124,+VLOOKUP(+EOMONTH(+A6124,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6124,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6124=\"\",\"\",VLOOKUP(F6124,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6124=\"\",\"\",IF(WORKDAY(+A6124,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6124,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6125=\"\",\"\",+IF(+A6125=D6125,+E6125,((+G6125/E6125)^+((NETWORKDAYS(+D6125,A6125,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6125,F6125,Feriados!$A$2:$A$1058)-1))*E6125)))","v":""},{"$f":"IF(A6125=\"\",\"\",+IF(+A6125=D6125,+VLOOKUP(D6125,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6125,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6125=\"\",\"\",+VLOOKUP(+EOMONTH(+F6125,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6125=\"\",\"\",VLOOKUP(D6125,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6125=\"\",\"\",IF(A6125=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6125,-2)+15,Cenários!$A:$D,2,FALSE)>A6125,+VLOOKUP(+EOMONTH(+A6125,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6125,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6125=\"\",\"\",VLOOKUP(F6125,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6125=\"\",\"\",IF(WORKDAY(+A6125,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6125,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6126=\"\",\"\",+IF(+A6126=D6126,+E6126,((+G6126/E6126)^+((NETWORKDAYS(+D6126,A6126,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6126,F6126,Feriados!$A$2:$A$1058)-1))*E6126)))","v":""},{"$f":"IF(A6126=\"\",\"\",+IF(+A6126=D6126,+VLOOKUP(D6126,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6126,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6126=\"\",\"\",+VLOOKUP(+EOMONTH(+F6126,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6126=\"\",\"\",VLOOKUP(D6126,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6126=\"\",\"\",IF(A6126=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6126,-2)+15,Cenários!$A:$D,2,FALSE)>A6126,+VLOOKUP(+EOMONTH(+A6126,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6126,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6126=\"\",\"\",VLOOKUP(F6126,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6126=\"\",\"\",IF(WORKDAY(+A6126,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6126,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6127=\"\",\"\",+IF(+A6127=D6127,+E6127,((+G6127/E6127)^+((NETWORKDAYS(+D6127,A6127,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6127,F6127,Feriados!$A$2:$A$1058)-1))*E6127)))","v":""},{"$f":"IF(A6127=\"\",\"\",+IF(+A6127=D6127,+VLOOKUP(D6127,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6127,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6127=\"\",\"\",+VLOOKUP(+EOMONTH(+F6127,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6127=\"\",\"\",VLOOKUP(D6127,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6127=\"\",\"\",IF(A6127=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6127,-2)+15,Cenários!$A:$D,2,FALSE)>A6127,+VLOOKUP(+EOMONTH(+A6127,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6127,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6127=\"\",\"\",VLOOKUP(F6127,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6127=\"\",\"\",IF(WORKDAY(+A6127,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6127,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6128=\"\",\"\",+IF(+A6128=D6128,+E6128,((+G6128/E6128)^+((NETWORKDAYS(+D6128,A6128,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6128,F6128,Feriados!$A$2:$A$1058)-1))*E6128)))","v":""},{"$f":"IF(A6128=\"\",\"\",+IF(+A6128=D6128,+VLOOKUP(D6128,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6128,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6128=\"\",\"\",+VLOOKUP(+EOMONTH(+F6128,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6128=\"\",\"\",VLOOKUP(D6128,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6128=\"\",\"\",IF(A6128=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6128,-2)+15,Cenários!$A:$D,2,FALSE)>A6128,+VLOOKUP(+EOMONTH(+A6128,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6128,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6128=\"\",\"\",VLOOKUP(F6128,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6128=\"\",\"\",IF(WORKDAY(+A6128,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6128,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6129=\"\",\"\",+IF(+A6129=D6129,+E6129,((+G6129/E6129)^+((NETWORKDAYS(+D6129,A6129,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6129,F6129,Feriados!$A$2:$A$1058)-1))*E6129)))","v":""},{"$f":"IF(A6129=\"\",\"\",+IF(+A6129=D6129,+VLOOKUP(D6129,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6129,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6129=\"\",\"\",+VLOOKUP(+EOMONTH(+F6129,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6129=\"\",\"\",VLOOKUP(D6129,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6129=\"\",\"\",IF(A6129=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6129,-2)+15,Cenários!$A:$D,2,FALSE)>A6129,+VLOOKUP(+EOMONTH(+A6129,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6129,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6129=\"\",\"\",VLOOKUP(F6129,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6129=\"\",\"\",IF(WORKDAY(+A6129,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6129,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6130=\"\",\"\",+IF(+A6130=D6130,+E6130,((+G6130/E6130)^+((NETWORKDAYS(+D6130,A6130,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6130,F6130,Feriados!$A$2:$A$1058)-1))*E6130)))","v":""},{"$f":"IF(A6130=\"\",\"\",+IF(+A6130=D6130,+VLOOKUP(D6130,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6130,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6130=\"\",\"\",+VLOOKUP(+EOMONTH(+F6130,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6130=\"\",\"\",VLOOKUP(D6130,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6130=\"\",\"\",IF(A6130=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6130,-2)+15,Cenários!$A:$D,2,FALSE)>A6130,+VLOOKUP(+EOMONTH(+A6130,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6130,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6130=\"\",\"\",VLOOKUP(F6130,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6130=\"\",\"\",IF(WORKDAY(+A6130,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6130,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6131=\"\",\"\",+IF(+A6131=D6131,+E6131,((+G6131/E6131)^+((NETWORKDAYS(+D6131,A6131,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6131,F6131,Feriados!$A$2:$A$1058)-1))*E6131)))","v":""},{"$f":"IF(A6131=\"\",\"\",+IF(+A6131=D6131,+VLOOKUP(D6131,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6131,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6131=\"\",\"\",+VLOOKUP(+EOMONTH(+F6131,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6131=\"\",\"\",VLOOKUP(D6131,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6131=\"\",\"\",IF(A6131=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6131,-2)+15,Cenários!$A:$D,2,FALSE)>A6131,+VLOOKUP(+EOMONTH(+A6131,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6131,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6131=\"\",\"\",VLOOKUP(F6131,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6131=\"\",\"\",IF(WORKDAY(+A6131,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6131,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6132=\"\",\"\",+IF(+A6132=D6132,+E6132,((+G6132/E6132)^+((NETWORKDAYS(+D6132,A6132,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6132,F6132,Feriados!$A$2:$A$1058)-1))*E6132)))","v":""},{"$f":"IF(A6132=\"\",\"\",+IF(+A6132=D6132,+VLOOKUP(D6132,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6132,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6132=\"\",\"\",+VLOOKUP(+EOMONTH(+F6132,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6132=\"\",\"\",VLOOKUP(D6132,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6132=\"\",\"\",IF(A6132=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6132,-2)+15,Cenários!$A:$D,2,FALSE)>A6132,+VLOOKUP(+EOMONTH(+A6132,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6132,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6132=\"\",\"\",VLOOKUP(F6132,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6132=\"\",\"\",IF(WORKDAY(+A6132,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6132,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6133=\"\",\"\",+IF(+A6133=D6133,+E6133,((+G6133/E6133)^+((NETWORKDAYS(+D6133,A6133,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6133,F6133,Feriados!$A$2:$A$1058)-1))*E6133)))","v":""},{"$f":"IF(A6133=\"\",\"\",+IF(+A6133=D6133,+VLOOKUP(D6133,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6133,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6133=\"\",\"\",+VLOOKUP(+EOMONTH(+F6133,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6133=\"\",\"\",VLOOKUP(D6133,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6133=\"\",\"\",IF(A6133=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6133,-2)+15,Cenários!$A:$D,2,FALSE)>A6133,+VLOOKUP(+EOMONTH(+A6133,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6133,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6133=\"\",\"\",VLOOKUP(F6133,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6133=\"\",\"\",IF(WORKDAY(+A6133,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6133,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6134=\"\",\"\",+IF(+A6134=D6134,+E6134,((+G6134/E6134)^+((NETWORKDAYS(+D6134,A6134,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6134,F6134,Feriados!$A$2:$A$1058)-1))*E6134)))","v":""},{"$f":"IF(A6134=\"\",\"\",+IF(+A6134=D6134,+VLOOKUP(D6134,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6134,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6134=\"\",\"\",+VLOOKUP(+EOMONTH(+F6134,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6134=\"\",\"\",VLOOKUP(D6134,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6134=\"\",\"\",IF(A6134=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6134,-2)+15,Cenários!$A:$D,2,FALSE)>A6134,+VLOOKUP(+EOMONTH(+A6134,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6134,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6134=\"\",\"\",VLOOKUP(F6134,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6134=\"\",\"\",IF(WORKDAY(+A6134,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6134,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6135=\"\",\"\",+IF(+A6135=D6135,+E6135,((+G6135/E6135)^+((NETWORKDAYS(+D6135,A6135,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6135,F6135,Feriados!$A$2:$A$1058)-1))*E6135)))","v":""},{"$f":"IF(A6135=\"\",\"\",+IF(+A6135=D6135,+VLOOKUP(D6135,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6135,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6135=\"\",\"\",+VLOOKUP(+EOMONTH(+F6135,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6135=\"\",\"\",VLOOKUP(D6135,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6135=\"\",\"\",IF(A6135=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6135,-2)+15,Cenários!$A:$D,2,FALSE)>A6135,+VLOOKUP(+EOMONTH(+A6135,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6135,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6135=\"\",\"\",VLOOKUP(F6135,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6135=\"\",\"\",IF(WORKDAY(+A6135,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6135,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6136=\"\",\"\",+IF(+A6136=D6136,+E6136,((+G6136/E6136)^+((NETWORKDAYS(+D6136,A6136,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6136,F6136,Feriados!$A$2:$A$1058)-1))*E6136)))","v":""},{"$f":"IF(A6136=\"\",\"\",+IF(+A6136=D6136,+VLOOKUP(D6136,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6136,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6136=\"\",\"\",+VLOOKUP(+EOMONTH(+F6136,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6136=\"\",\"\",VLOOKUP(D6136,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6136=\"\",\"\",IF(A6136=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6136,-2)+15,Cenários!$A:$D,2,FALSE)>A6136,+VLOOKUP(+EOMONTH(+A6136,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6136,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6136=\"\",\"\",VLOOKUP(F6136,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6136=\"\",\"\",IF(WORKDAY(+A6136,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6136,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6137=\"\",\"\",+IF(+A6137=D6137,+E6137,((+G6137/E6137)^+((NETWORKDAYS(+D6137,A6137,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6137,F6137,Feriados!$A$2:$A$1058)-1))*E6137)))","v":""},{"$f":"IF(A6137=\"\",\"\",+IF(+A6137=D6137,+VLOOKUP(D6137,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6137,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6137=\"\",\"\",+VLOOKUP(+EOMONTH(+F6137,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6137=\"\",\"\",VLOOKUP(D6137,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6137=\"\",\"\",IF(A6137=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6137,-2)+15,Cenários!$A:$D,2,FALSE)>A6137,+VLOOKUP(+EOMONTH(+A6137,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6137,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6137=\"\",\"\",VLOOKUP(F6137,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6137=\"\",\"\",IF(WORKDAY(+A6137,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6137,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6138=\"\",\"\",+IF(+A6138=D6138,+E6138,((+G6138/E6138)^+((NETWORKDAYS(+D6138,A6138,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6138,F6138,Feriados!$A$2:$A$1058)-1))*E6138)))","v":""},{"$f":"IF(A6138=\"\",\"\",+IF(+A6138=D6138,+VLOOKUP(D6138,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6138,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6138=\"\",\"\",+VLOOKUP(+EOMONTH(+F6138,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6138=\"\",\"\",VLOOKUP(D6138,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6138=\"\",\"\",IF(A6138=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6138,-2)+15,Cenários!$A:$D,2,FALSE)>A6138,+VLOOKUP(+EOMONTH(+A6138,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6138,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6138=\"\",\"\",VLOOKUP(F6138,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6138=\"\",\"\",IF(WORKDAY(+A6138,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6138,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6139=\"\",\"\",+IF(+A6139=D6139,+E6139,((+G6139/E6139)^+((NETWORKDAYS(+D6139,A6139,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6139,F6139,Feriados!$A$2:$A$1058)-1))*E6139)))","v":""},{"$f":"IF(A6139=\"\",\"\",+IF(+A6139=D6139,+VLOOKUP(D6139,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6139,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6139=\"\",\"\",+VLOOKUP(+EOMONTH(+F6139,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6139=\"\",\"\",VLOOKUP(D6139,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6139=\"\",\"\",IF(A6139=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6139,-2)+15,Cenários!$A:$D,2,FALSE)>A6139,+VLOOKUP(+EOMONTH(+A6139,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6139,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6139=\"\",\"\",VLOOKUP(F6139,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6139=\"\",\"\",IF(WORKDAY(+A6139,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6139,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6140=\"\",\"\",+IF(+A6140=D6140,+E6140,((+G6140/E6140)^+((NETWORKDAYS(+D6140,A6140,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6140,F6140,Feriados!$A$2:$A$1058)-1))*E6140)))","v":""},{"$f":"IF(A6140=\"\",\"\",+IF(+A6140=D6140,+VLOOKUP(D6140,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6140,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6140=\"\",\"\",+VLOOKUP(+EOMONTH(+F6140,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6140=\"\",\"\",VLOOKUP(D6140,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6140=\"\",\"\",IF(A6140=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6140,-2)+15,Cenários!$A:$D,2,FALSE)>A6140,+VLOOKUP(+EOMONTH(+A6140,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6140,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6140=\"\",\"\",VLOOKUP(F6140,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6140=\"\",\"\",IF(WORKDAY(+A6140,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6140,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6141=\"\",\"\",+IF(+A6141=D6141,+E6141,((+G6141/E6141)^+((NETWORKDAYS(+D6141,A6141,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6141,F6141,Feriados!$A$2:$A$1058)-1))*E6141)))","v":""},{"$f":"IF(A6141=\"\",\"\",+IF(+A6141=D6141,+VLOOKUP(D6141,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6141,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6141=\"\",\"\",+VLOOKUP(+EOMONTH(+F6141,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6141=\"\",\"\",VLOOKUP(D6141,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6141=\"\",\"\",IF(A6141=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6141,-2)+15,Cenários!$A:$D,2,FALSE)>A6141,+VLOOKUP(+EOMONTH(+A6141,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6141,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6141=\"\",\"\",VLOOKUP(F6141,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6141=\"\",\"\",IF(WORKDAY(+A6141,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6141,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6142=\"\",\"\",+IF(+A6142=D6142,+E6142,((+G6142/E6142)^+((NETWORKDAYS(+D6142,A6142,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6142,F6142,Feriados!$A$2:$A$1058)-1))*E6142)))","v":""},{"$f":"IF(A6142=\"\",\"\",+IF(+A6142=D6142,+VLOOKUP(D6142,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6142,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6142=\"\",\"\",+VLOOKUP(+EOMONTH(+F6142,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6142=\"\",\"\",VLOOKUP(D6142,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6142=\"\",\"\",IF(A6142=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6142,-2)+15,Cenários!$A:$D,2,FALSE)>A6142,+VLOOKUP(+EOMONTH(+A6142,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6142,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6142=\"\",\"\",VLOOKUP(F6142,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6142=\"\",\"\",IF(WORKDAY(+A6142,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6142,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6143=\"\",\"\",+IF(+A6143=D6143,+E6143,((+G6143/E6143)^+((NETWORKDAYS(+D6143,A6143,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6143,F6143,Feriados!$A$2:$A$1058)-1))*E6143)))","v":""},{"$f":"IF(A6143=\"\",\"\",+IF(+A6143=D6143,+VLOOKUP(D6143,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6143,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6143=\"\",\"\",+VLOOKUP(+EOMONTH(+F6143,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6143=\"\",\"\",VLOOKUP(D6143,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6143=\"\",\"\",IF(A6143=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6143,-2)+15,Cenários!$A:$D,2,FALSE)>A6143,+VLOOKUP(+EOMONTH(+A6143,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6143,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6143=\"\",\"\",VLOOKUP(F6143,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6143=\"\",\"\",IF(WORKDAY(+A6143,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6143,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6144=\"\",\"\",+IF(+A6144=D6144,+E6144,((+G6144/E6144)^+((NETWORKDAYS(+D6144,A6144,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6144,F6144,Feriados!$A$2:$A$1058)-1))*E6144)))","v":""},{"$f":"IF(A6144=\"\",\"\",+IF(+A6144=D6144,+VLOOKUP(D6144,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6144,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6144=\"\",\"\",+VLOOKUP(+EOMONTH(+F6144,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6144=\"\",\"\",VLOOKUP(D6144,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6144=\"\",\"\",IF(A6144=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6144,-2)+15,Cenários!$A:$D,2,FALSE)>A6144,+VLOOKUP(+EOMONTH(+A6144,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6144,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6144=\"\",\"\",VLOOKUP(F6144,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6144=\"\",\"\",IF(WORKDAY(+A6144,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6144,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6145=\"\",\"\",+IF(+A6145=D6145,+E6145,((+G6145/E6145)^+((NETWORKDAYS(+D6145,A6145,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6145,F6145,Feriados!$A$2:$A$1058)-1))*E6145)))","v":""},{"$f":"IF(A6145=\"\",\"\",+IF(+A6145=D6145,+VLOOKUP(D6145,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6145,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6145=\"\",\"\",+VLOOKUP(+EOMONTH(+F6145,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6145=\"\",\"\",VLOOKUP(D6145,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6145=\"\",\"\",IF(A6145=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6145,-2)+15,Cenários!$A:$D,2,FALSE)>A6145,+VLOOKUP(+EOMONTH(+A6145,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6145,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6145=\"\",\"\",VLOOKUP(F6145,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6145=\"\",\"\",IF(WORKDAY(+A6145,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6145,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6146=\"\",\"\",+IF(+A6146=D6146,+E6146,((+G6146/E6146)^+((NETWORKDAYS(+D6146,A6146,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6146,F6146,Feriados!$A$2:$A$1058)-1))*E6146)))","v":""},{"$f":"IF(A6146=\"\",\"\",+IF(+A6146=D6146,+VLOOKUP(D6146,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6146,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6146=\"\",\"\",+VLOOKUP(+EOMONTH(+F6146,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6146=\"\",\"\",VLOOKUP(D6146,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6146=\"\",\"\",IF(A6146=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6146,-2)+15,Cenários!$A:$D,2,FALSE)>A6146,+VLOOKUP(+EOMONTH(+A6146,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6146,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6146=\"\",\"\",VLOOKUP(F6146,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6146=\"\",\"\",IF(WORKDAY(+A6146,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6146,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6147=\"\",\"\",+IF(+A6147=D6147,+E6147,((+G6147/E6147)^+((NETWORKDAYS(+D6147,A6147,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6147,F6147,Feriados!$A$2:$A$1058)-1))*E6147)))","v":""},{"$f":"IF(A6147=\"\",\"\",+IF(+A6147=D6147,+VLOOKUP(D6147,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6147,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6147=\"\",\"\",+VLOOKUP(+EOMONTH(+F6147,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6147=\"\",\"\",VLOOKUP(D6147,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6147=\"\",\"\",IF(A6147=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6147,-2)+15,Cenários!$A:$D,2,FALSE)>A6147,+VLOOKUP(+EOMONTH(+A6147,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6147,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6147=\"\",\"\",VLOOKUP(F6147,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6147=\"\",\"\",IF(WORKDAY(+A6147,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6147,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6148=\"\",\"\",+IF(+A6148=D6148,+E6148,((+G6148/E6148)^+((NETWORKDAYS(+D6148,A6148,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6148,F6148,Feriados!$A$2:$A$1058)-1))*E6148)))","v":""},{"$f":"IF(A6148=\"\",\"\",+IF(+A6148=D6148,+VLOOKUP(D6148,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6148,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6148=\"\",\"\",+VLOOKUP(+EOMONTH(+F6148,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6148=\"\",\"\",VLOOKUP(D6148,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6148=\"\",\"\",IF(A6148=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6148,-2)+15,Cenários!$A:$D,2,FALSE)>A6148,+VLOOKUP(+EOMONTH(+A6148,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6148,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6148=\"\",\"\",VLOOKUP(F6148,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6148=\"\",\"\",IF(WORKDAY(+A6148,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6148,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6149=\"\",\"\",+IF(+A6149=D6149,+E6149,((+G6149/E6149)^+((NETWORKDAYS(+D6149,A6149,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6149,F6149,Feriados!$A$2:$A$1058)-1))*E6149)))","v":""},{"$f":"IF(A6149=\"\",\"\",+IF(+A6149=D6149,+VLOOKUP(D6149,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6149,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6149=\"\",\"\",+VLOOKUP(+EOMONTH(+F6149,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6149=\"\",\"\",VLOOKUP(D6149,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6149=\"\",\"\",IF(A6149=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6149,-2)+15,Cenários!$A:$D,2,FALSE)>A6149,+VLOOKUP(+EOMONTH(+A6149,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6149,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6149=\"\",\"\",VLOOKUP(F6149,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6149=\"\",\"\",IF(WORKDAY(+A6149,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6149,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6150=\"\",\"\",+IF(+A6150=D6150,+E6150,((+G6150/E6150)^+((NETWORKDAYS(+D6150,A6150,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6150,F6150,Feriados!$A$2:$A$1058)-1))*E6150)))","v":""},{"$f":"IF(A6150=\"\",\"\",+IF(+A6150=D6150,+VLOOKUP(D6150,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6150,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6150=\"\",\"\",+VLOOKUP(+EOMONTH(+F6150,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6150=\"\",\"\",VLOOKUP(D6150,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6150=\"\",\"\",IF(A6150=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6150,-2)+15,Cenários!$A:$D,2,FALSE)>A6150,+VLOOKUP(+EOMONTH(+A6150,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6150,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6150=\"\",\"\",VLOOKUP(F6150,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6150=\"\",\"\",IF(WORKDAY(+A6150,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6150,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6151=\"\",\"\",+IF(+A6151=D6151,+E6151,((+G6151/E6151)^+((NETWORKDAYS(+D6151,A6151,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6151,F6151,Feriados!$A$2:$A$1058)-1))*E6151)))","v":""},{"$f":"IF(A6151=\"\",\"\",+IF(+A6151=D6151,+VLOOKUP(D6151,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6151,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6151=\"\",\"\",+VLOOKUP(+EOMONTH(+F6151,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6151=\"\",\"\",VLOOKUP(D6151,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6151=\"\",\"\",IF(A6151=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6151,-2)+15,Cenários!$A:$D,2,FALSE)>A6151,+VLOOKUP(+EOMONTH(+A6151,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6151,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6151=\"\",\"\",VLOOKUP(F6151,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6151=\"\",\"\",IF(WORKDAY(+A6151,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6151,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6152=\"\",\"\",+IF(+A6152=D6152,+E6152,((+G6152/E6152)^+((NETWORKDAYS(+D6152,A6152,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6152,F6152,Feriados!$A$2:$A$1058)-1))*E6152)))","v":""},{"$f":"IF(A6152=\"\",\"\",+IF(+A6152=D6152,+VLOOKUP(D6152,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6152,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6152=\"\",\"\",+VLOOKUP(+EOMONTH(+F6152,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6152=\"\",\"\",VLOOKUP(D6152,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6152=\"\",\"\",IF(A6152=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6152,-2)+15,Cenários!$A:$D,2,FALSE)>A6152,+VLOOKUP(+EOMONTH(+A6152,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6152,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6152=\"\",\"\",VLOOKUP(F6152,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6152=\"\",\"\",IF(WORKDAY(+A6152,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6152,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6153=\"\",\"\",+IF(+A6153=D6153,+E6153,((+G6153/E6153)^+((NETWORKDAYS(+D6153,A6153,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6153,F6153,Feriados!$A$2:$A$1058)-1))*E6153)))","v":""},{"$f":"IF(A6153=\"\",\"\",+IF(+A6153=D6153,+VLOOKUP(D6153,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6153,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6153=\"\",\"\",+VLOOKUP(+EOMONTH(+F6153,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6153=\"\",\"\",VLOOKUP(D6153,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6153=\"\",\"\",IF(A6153=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6153,-2)+15,Cenários!$A:$D,2,FALSE)>A6153,+VLOOKUP(+EOMONTH(+A6153,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6153,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6153=\"\",\"\",VLOOKUP(F6153,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6153=\"\",\"\",IF(WORKDAY(+A6153,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6153,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6154=\"\",\"\",+IF(+A6154=D6154,+E6154,((+G6154/E6154)^+((NETWORKDAYS(+D6154,A6154,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6154,F6154,Feriados!$A$2:$A$1058)-1))*E6154)))","v":""},{"$f":"IF(A6154=\"\",\"\",+IF(+A6154=D6154,+VLOOKUP(D6154,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6154,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6154=\"\",\"\",+VLOOKUP(+EOMONTH(+F6154,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6154=\"\",\"\",VLOOKUP(D6154,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6154=\"\",\"\",IF(A6154=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6154,-2)+15,Cenários!$A:$D,2,FALSE)>A6154,+VLOOKUP(+EOMONTH(+A6154,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6154,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6154=\"\",\"\",VLOOKUP(F6154,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6154=\"\",\"\",IF(WORKDAY(+A6154,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6154,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6155=\"\",\"\",+IF(+A6155=D6155,+E6155,((+G6155/E6155)^+((NETWORKDAYS(+D6155,A6155,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6155,F6155,Feriados!$A$2:$A$1058)-1))*E6155)))","v":""},{"$f":"IF(A6155=\"\",\"\",+IF(+A6155=D6155,+VLOOKUP(D6155,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6155,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6155=\"\",\"\",+VLOOKUP(+EOMONTH(+F6155,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6155=\"\",\"\",VLOOKUP(D6155,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6155=\"\",\"\",IF(A6155=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6155,-2)+15,Cenários!$A:$D,2,FALSE)>A6155,+VLOOKUP(+EOMONTH(+A6155,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6155,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6155=\"\",\"\",VLOOKUP(F6155,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6155=\"\",\"\",IF(WORKDAY(+A6155,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6155,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6156=\"\",\"\",+IF(+A6156=D6156,+E6156,((+G6156/E6156)^+((NETWORKDAYS(+D6156,A6156,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6156,F6156,Feriados!$A$2:$A$1058)-1))*E6156)))","v":""},{"$f":"IF(A6156=\"\",\"\",+IF(+A6156=D6156,+VLOOKUP(D6156,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6156,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6156=\"\",\"\",+VLOOKUP(+EOMONTH(+F6156,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6156=\"\",\"\",VLOOKUP(D6156,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6156=\"\",\"\",IF(A6156=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6156,-2)+15,Cenários!$A:$D,2,FALSE)>A6156,+VLOOKUP(+EOMONTH(+A6156,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6156,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6156=\"\",\"\",VLOOKUP(F6156,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6156=\"\",\"\",IF(WORKDAY(+A6156,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6156,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6157=\"\",\"\",+IF(+A6157=D6157,+E6157,((+G6157/E6157)^+((NETWORKDAYS(+D6157,A6157,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6157,F6157,Feriados!$A$2:$A$1058)-1))*E6157)))","v":""},{"$f":"IF(A6157=\"\",\"\",+IF(+A6157=D6157,+VLOOKUP(D6157,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6157,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6157=\"\",\"\",+VLOOKUP(+EOMONTH(+F6157,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6157=\"\",\"\",VLOOKUP(D6157,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6157=\"\",\"\",IF(A6157=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6157,-2)+15,Cenários!$A:$D,2,FALSE)>A6157,+VLOOKUP(+EOMONTH(+A6157,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6157,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6157=\"\",\"\",VLOOKUP(F6157,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6157=\"\",\"\",IF(WORKDAY(+A6157,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6157,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6158=\"\",\"\",+IF(+A6158=D6158,+E6158,((+G6158/E6158)^+((NETWORKDAYS(+D6158,A6158,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6158,F6158,Feriados!$A$2:$A$1058)-1))*E6158)))","v":""},{"$f":"IF(A6158=\"\",\"\",+IF(+A6158=D6158,+VLOOKUP(D6158,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6158,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6158=\"\",\"\",+VLOOKUP(+EOMONTH(+F6158,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6158=\"\",\"\",VLOOKUP(D6158,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6158=\"\",\"\",IF(A6158=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6158,-2)+15,Cenários!$A:$D,2,FALSE)>A6158,+VLOOKUP(+EOMONTH(+A6158,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6158,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6158=\"\",\"\",VLOOKUP(F6158,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6158=\"\",\"\",IF(WORKDAY(+A6158,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6158,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6159=\"\",\"\",+IF(+A6159=D6159,+E6159,((+G6159/E6159)^+((NETWORKDAYS(+D6159,A6159,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6159,F6159,Feriados!$A$2:$A$1058)-1))*E6159)))","v":""},{"$f":"IF(A6159=\"\",\"\",+IF(+A6159=D6159,+VLOOKUP(D6159,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6159,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6159=\"\",\"\",+VLOOKUP(+EOMONTH(+F6159,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6159=\"\",\"\",VLOOKUP(D6159,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6159=\"\",\"\",IF(A6159=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6159,-2)+15,Cenários!$A:$D,2,FALSE)>A6159,+VLOOKUP(+EOMONTH(+A6159,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6159,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6159=\"\",\"\",VLOOKUP(F6159,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6159=\"\",\"\",IF(WORKDAY(+A6159,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6159,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6160=\"\",\"\",+IF(+A6160=D6160,+E6160,((+G6160/E6160)^+((NETWORKDAYS(+D6160,A6160,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6160,F6160,Feriados!$A$2:$A$1058)-1))*E6160)))","v":""},{"$f":"IF(A6160=\"\",\"\",+IF(+A6160=D6160,+VLOOKUP(D6160,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6160,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6160=\"\",\"\",+VLOOKUP(+EOMONTH(+F6160,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6160=\"\",\"\",VLOOKUP(D6160,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6160=\"\",\"\",IF(A6160=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6160,-2)+15,Cenários!$A:$D,2,FALSE)>A6160,+VLOOKUP(+EOMONTH(+A6160,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6160,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6160=\"\",\"\",VLOOKUP(F6160,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6160=\"\",\"\",IF(WORKDAY(+A6160,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6160,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6161=\"\",\"\",+IF(+A6161=D6161,+E6161,((+G6161/E6161)^+((NETWORKDAYS(+D6161,A6161,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6161,F6161,Feriados!$A$2:$A$1058)-1))*E6161)))","v":""},{"$f":"IF(A6161=\"\",\"\",+IF(+A6161=D6161,+VLOOKUP(D6161,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6161,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6161=\"\",\"\",+VLOOKUP(+EOMONTH(+F6161,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6161=\"\",\"\",VLOOKUP(D6161,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6161=\"\",\"\",IF(A6161=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6161,-2)+15,Cenários!$A:$D,2,FALSE)>A6161,+VLOOKUP(+EOMONTH(+A6161,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6161,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6161=\"\",\"\",VLOOKUP(F6161,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6161=\"\",\"\",IF(WORKDAY(+A6161,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6161,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6162=\"\",\"\",+IF(+A6162=D6162,+E6162,((+G6162/E6162)^+((NETWORKDAYS(+D6162,A6162,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6162,F6162,Feriados!$A$2:$A$1058)-1))*E6162)))","v":""},{"$f":"IF(A6162=\"\",\"\",+IF(+A6162=D6162,+VLOOKUP(D6162,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6162,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6162=\"\",\"\",+VLOOKUP(+EOMONTH(+F6162,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6162=\"\",\"\",VLOOKUP(D6162,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6162=\"\",\"\",IF(A6162=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6162,-2)+15,Cenários!$A:$D,2,FALSE)>A6162,+VLOOKUP(+EOMONTH(+A6162,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6162,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6162=\"\",\"\",VLOOKUP(F6162,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6162=\"\",\"\",IF(WORKDAY(+A6162,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6162,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6163=\"\",\"\",+IF(+A6163=D6163,+E6163,((+G6163/E6163)^+((NETWORKDAYS(+D6163,A6163,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6163,F6163,Feriados!$A$2:$A$1058)-1))*E6163)))","v":""},{"$f":"IF(A6163=\"\",\"\",+IF(+A6163=D6163,+VLOOKUP(D6163,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6163,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6163=\"\",\"\",+VLOOKUP(+EOMONTH(+F6163,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6163=\"\",\"\",VLOOKUP(D6163,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6163=\"\",\"\",IF(A6163=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6163,-2)+15,Cenários!$A:$D,2,FALSE)>A6163,+VLOOKUP(+EOMONTH(+A6163,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6163,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6163=\"\",\"\",VLOOKUP(F6163,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6163=\"\",\"\",IF(WORKDAY(+A6163,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6163,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6164=\"\",\"\",+IF(+A6164=D6164,+E6164,((+G6164/E6164)^+((NETWORKDAYS(+D6164,A6164,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6164,F6164,Feriados!$A$2:$A$1058)-1))*E6164)))","v":""},{"$f":"IF(A6164=\"\",\"\",+IF(+A6164=D6164,+VLOOKUP(D6164,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6164,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6164=\"\",\"\",+VLOOKUP(+EOMONTH(+F6164,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6164=\"\",\"\",VLOOKUP(D6164,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6164=\"\",\"\",IF(A6164=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6164,-2)+15,Cenários!$A:$D,2,FALSE)>A6164,+VLOOKUP(+EOMONTH(+A6164,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6164,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6164=\"\",\"\",VLOOKUP(F6164,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6164=\"\",\"\",IF(WORKDAY(+A6164,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6164,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6165=\"\",\"\",+IF(+A6165=D6165,+E6165,((+G6165/E6165)^+((NETWORKDAYS(+D6165,A6165,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6165,F6165,Feriados!$A$2:$A$1058)-1))*E6165)))","v":""},{"$f":"IF(A6165=\"\",\"\",+IF(+A6165=D6165,+VLOOKUP(D6165,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6165,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6165=\"\",\"\",+VLOOKUP(+EOMONTH(+F6165,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6165=\"\",\"\",VLOOKUP(D6165,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6165=\"\",\"\",IF(A6165=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6165,-2)+15,Cenários!$A:$D,2,FALSE)>A6165,+VLOOKUP(+EOMONTH(+A6165,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6165,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6165=\"\",\"\",VLOOKUP(F6165,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6165=\"\",\"\",IF(WORKDAY(+A6165,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6165,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6166=\"\",\"\",+IF(+A6166=D6166,+E6166,((+G6166/E6166)^+((NETWORKDAYS(+D6166,A6166,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6166,F6166,Feriados!$A$2:$A$1058)-1))*E6166)))","v":""},{"$f":"IF(A6166=\"\",\"\",+IF(+A6166=D6166,+VLOOKUP(D6166,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6166,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6166=\"\",\"\",+VLOOKUP(+EOMONTH(+F6166,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6166=\"\",\"\",VLOOKUP(D6166,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6166=\"\",\"\",IF(A6166=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6166,-2)+15,Cenários!$A:$D,2,FALSE)>A6166,+VLOOKUP(+EOMONTH(+A6166,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6166,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6166=\"\",\"\",VLOOKUP(F6166,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6166=\"\",\"\",IF(WORKDAY(+A6166,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6166,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6167=\"\",\"\",+IF(+A6167=D6167,+E6167,((+G6167/E6167)^+((NETWORKDAYS(+D6167,A6167,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6167,F6167,Feriados!$A$2:$A$1058)-1))*E6167)))","v":""},{"$f":"IF(A6167=\"\",\"\",+IF(+A6167=D6167,+VLOOKUP(D6167,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6167,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6167=\"\",\"\",+VLOOKUP(+EOMONTH(+F6167,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6167=\"\",\"\",VLOOKUP(D6167,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6167=\"\",\"\",IF(A6167=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6167,-2)+15,Cenários!$A:$D,2,FALSE)>A6167,+VLOOKUP(+EOMONTH(+A6167,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6167,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6167=\"\",\"\",VLOOKUP(F6167,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6167=\"\",\"\",IF(WORKDAY(+A6167,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6167,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6168=\"\",\"\",+IF(+A6168=D6168,+E6168,((+G6168/E6168)^+((NETWORKDAYS(+D6168,A6168,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6168,F6168,Feriados!$A$2:$A$1058)-1))*E6168)))","v":""},{"$f":"IF(A6168=\"\",\"\",+IF(+A6168=D6168,+VLOOKUP(D6168,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6168,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6168=\"\",\"\",+VLOOKUP(+EOMONTH(+F6168,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6168=\"\",\"\",VLOOKUP(D6168,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6168=\"\",\"\",IF(A6168=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6168,-2)+15,Cenários!$A:$D,2,FALSE)>A6168,+VLOOKUP(+EOMONTH(+A6168,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6168,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6168=\"\",\"\",VLOOKUP(F6168,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6168=\"\",\"\",IF(WORKDAY(+A6168,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6168,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6169=\"\",\"\",+IF(+A6169=D6169,+E6169,((+G6169/E6169)^+((NETWORKDAYS(+D6169,A6169,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6169,F6169,Feriados!$A$2:$A$1058)-1))*E6169)))","v":""},{"$f":"IF(A6169=\"\",\"\",+IF(+A6169=D6169,+VLOOKUP(D6169,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6169,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6169=\"\",\"\",+VLOOKUP(+EOMONTH(+F6169,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6169=\"\",\"\",VLOOKUP(D6169,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6169=\"\",\"\",IF(A6169=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6169,-2)+15,Cenários!$A:$D,2,FALSE)>A6169,+VLOOKUP(+EOMONTH(+A6169,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6169,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6169=\"\",\"\",VLOOKUP(F6169,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6169=\"\",\"\",IF(WORKDAY(+A6169,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6169,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6170=\"\",\"\",+IF(+A6170=D6170,+E6170,((+G6170/E6170)^+((NETWORKDAYS(+D6170,A6170,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6170,F6170,Feriados!$A$2:$A$1058)-1))*E6170)))","v":""},{"$f":"IF(A6170=\"\",\"\",+IF(+A6170=D6170,+VLOOKUP(D6170,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6170,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6170=\"\",\"\",+VLOOKUP(+EOMONTH(+F6170,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6170=\"\",\"\",VLOOKUP(D6170,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6170=\"\",\"\",IF(A6170=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6170,-2)+15,Cenários!$A:$D,2,FALSE)>A6170,+VLOOKUP(+EOMONTH(+A6170,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6170,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6170=\"\",\"\",VLOOKUP(F6170,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6170=\"\",\"\",IF(WORKDAY(+A6170,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6170,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6171=\"\",\"\",+IF(+A6171=D6171,+E6171,((+G6171/E6171)^+((NETWORKDAYS(+D6171,A6171,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6171,F6171,Feriados!$A$2:$A$1058)-1))*E6171)))","v":""},{"$f":"IF(A6171=\"\",\"\",+IF(+A6171=D6171,+VLOOKUP(D6171,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6171,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6171=\"\",\"\",+VLOOKUP(+EOMONTH(+F6171,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6171=\"\",\"\",VLOOKUP(D6171,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6171=\"\",\"\",IF(A6171=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6171,-2)+15,Cenários!$A:$D,2,FALSE)>A6171,+VLOOKUP(+EOMONTH(+A6171,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6171,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6171=\"\",\"\",VLOOKUP(F6171,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6171=\"\",\"\",IF(WORKDAY(+A6171,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6171,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6172=\"\",\"\",+IF(+A6172=D6172,+E6172,((+G6172/E6172)^+((NETWORKDAYS(+D6172,A6172,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6172,F6172,Feriados!$A$2:$A$1058)-1))*E6172)))","v":""},{"$f":"IF(A6172=\"\",\"\",+IF(+A6172=D6172,+VLOOKUP(D6172,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6172,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6172=\"\",\"\",+VLOOKUP(+EOMONTH(+F6172,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6172=\"\",\"\",VLOOKUP(D6172,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6172=\"\",\"\",IF(A6172=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6172,-2)+15,Cenários!$A:$D,2,FALSE)>A6172,+VLOOKUP(+EOMONTH(+A6172,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6172,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6172=\"\",\"\",VLOOKUP(F6172,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6172=\"\",\"\",IF(WORKDAY(+A6172,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6172,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6173=\"\",\"\",+IF(+A6173=D6173,+E6173,((+G6173/E6173)^+((NETWORKDAYS(+D6173,A6173,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6173,F6173,Feriados!$A$2:$A$1058)-1))*E6173)))","v":""},{"$f":"IF(A6173=\"\",\"\",+IF(+A6173=D6173,+VLOOKUP(D6173,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6173,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6173=\"\",\"\",+VLOOKUP(+EOMONTH(+F6173,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6173=\"\",\"\",VLOOKUP(D6173,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6173=\"\",\"\",IF(A6173=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6173,-2)+15,Cenários!$A:$D,2,FALSE)>A6173,+VLOOKUP(+EOMONTH(+A6173,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6173,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6173=\"\",\"\",VLOOKUP(F6173,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6173=\"\",\"\",IF(WORKDAY(+A6173,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6173,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6174=\"\",\"\",+IF(+A6174=D6174,+E6174,((+G6174/E6174)^+((NETWORKDAYS(+D6174,A6174,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6174,F6174,Feriados!$A$2:$A$1058)-1))*E6174)))","v":""},{"$f":"IF(A6174=\"\",\"\",+IF(+A6174=D6174,+VLOOKUP(D6174,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6174,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6174=\"\",\"\",+VLOOKUP(+EOMONTH(+F6174,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6174=\"\",\"\",VLOOKUP(D6174,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6174=\"\",\"\",IF(A6174=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6174,-2)+15,Cenários!$A:$D,2,FALSE)>A6174,+VLOOKUP(+EOMONTH(+A6174,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6174,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6174=\"\",\"\",VLOOKUP(F6174,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6174=\"\",\"\",IF(WORKDAY(+A6174,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6174,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6175=\"\",\"\",+IF(+A6175=D6175,+E6175,((+G6175/E6175)^+((NETWORKDAYS(+D6175,A6175,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6175,F6175,Feriados!$A$2:$A$1058)-1))*E6175)))","v":""},{"$f":"IF(A6175=\"\",\"\",+IF(+A6175=D6175,+VLOOKUP(D6175,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6175,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6175=\"\",\"\",+VLOOKUP(+EOMONTH(+F6175,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6175=\"\",\"\",VLOOKUP(D6175,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6175=\"\",\"\",IF(A6175=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6175,-2)+15,Cenários!$A:$D,2,FALSE)>A6175,+VLOOKUP(+EOMONTH(+A6175,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6175,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6175=\"\",\"\",VLOOKUP(F6175,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6175=\"\",\"\",IF(WORKDAY(+A6175,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6175,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6176=\"\",\"\",+IF(+A6176=D6176,+E6176,((+G6176/E6176)^+((NETWORKDAYS(+D6176,A6176,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6176,F6176,Feriados!$A$2:$A$1058)-1))*E6176)))","v":""},{"$f":"IF(A6176=\"\",\"\",+IF(+A6176=D6176,+VLOOKUP(D6176,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6176,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6176=\"\",\"\",+VLOOKUP(+EOMONTH(+F6176,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6176=\"\",\"\",VLOOKUP(D6176,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6176=\"\",\"\",IF(A6176=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6176,-2)+15,Cenários!$A:$D,2,FALSE)>A6176,+VLOOKUP(+EOMONTH(+A6176,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6176,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6176=\"\",\"\",VLOOKUP(F6176,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6176=\"\",\"\",IF(WORKDAY(+A6176,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6176,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6177=\"\",\"\",+IF(+A6177=D6177,+E6177,((+G6177/E6177)^+((NETWORKDAYS(+D6177,A6177,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6177,F6177,Feriados!$A$2:$A$1058)-1))*E6177)))","v":""},{"$f":"IF(A6177=\"\",\"\",+IF(+A6177=D6177,+VLOOKUP(D6177,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6177,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6177=\"\",\"\",+VLOOKUP(+EOMONTH(+F6177,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6177=\"\",\"\",VLOOKUP(D6177,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6177=\"\",\"\",IF(A6177=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6177,-2)+15,Cenários!$A:$D,2,FALSE)>A6177,+VLOOKUP(+EOMONTH(+A6177,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6177,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6177=\"\",\"\",VLOOKUP(F6177,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6177=\"\",\"\",IF(WORKDAY(+A6177,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6177,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6178=\"\",\"\",+IF(+A6178=D6178,+E6178,((+G6178/E6178)^+((NETWORKDAYS(+D6178,A6178,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6178,F6178,Feriados!$A$2:$A$1058)-1))*E6178)))","v":""},{"$f":"IF(A6178=\"\",\"\",+IF(+A6178=D6178,+VLOOKUP(D6178,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6178,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6178=\"\",\"\",+VLOOKUP(+EOMONTH(+F6178,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6178=\"\",\"\",VLOOKUP(D6178,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6178=\"\",\"\",IF(A6178=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6178,-2)+15,Cenários!$A:$D,2,FALSE)>A6178,+VLOOKUP(+EOMONTH(+A6178,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6178,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6178=\"\",\"\",VLOOKUP(F6178,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6178=\"\",\"\",IF(WORKDAY(+A6178,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6178,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6179=\"\",\"\",+IF(+A6179=D6179,+E6179,((+G6179/E6179)^+((NETWORKDAYS(+D6179,A6179,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6179,F6179,Feriados!$A$2:$A$1058)-1))*E6179)))","v":""},{"$f":"IF(A6179=\"\",\"\",+IF(+A6179=D6179,+VLOOKUP(D6179,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6179,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6179=\"\",\"\",+VLOOKUP(+EOMONTH(+F6179,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6179=\"\",\"\",VLOOKUP(D6179,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6179=\"\",\"\",IF(A6179=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6179,-2)+15,Cenários!$A:$D,2,FALSE)>A6179,+VLOOKUP(+EOMONTH(+A6179,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6179,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6179=\"\",\"\",VLOOKUP(F6179,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6179=\"\",\"\",IF(WORKDAY(+A6179,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6179,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6180=\"\",\"\",+IF(+A6180=D6180,+E6180,((+G6180/E6180)^+((NETWORKDAYS(+D6180,A6180,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6180,F6180,Feriados!$A$2:$A$1058)-1))*E6180)))","v":""},{"$f":"IF(A6180=\"\",\"\",+IF(+A6180=D6180,+VLOOKUP(D6180,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6180,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6180=\"\",\"\",+VLOOKUP(+EOMONTH(+F6180,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6180=\"\",\"\",VLOOKUP(D6180,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6180=\"\",\"\",IF(A6180=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6180,-2)+15,Cenários!$A:$D,2,FALSE)>A6180,+VLOOKUP(+EOMONTH(+A6180,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6180,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6180=\"\",\"\",VLOOKUP(F6180,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6180=\"\",\"\",IF(WORKDAY(+A6180,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6180,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6181=\"\",\"\",+IF(+A6181=D6181,+E6181,((+G6181/E6181)^+((NETWORKDAYS(+D6181,A6181,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6181,F6181,Feriados!$A$2:$A$1058)-1))*E6181)))","v":""},{"$f":"IF(A6181=\"\",\"\",+IF(+A6181=D6181,+VLOOKUP(D6181,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6181,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6181=\"\",\"\",+VLOOKUP(+EOMONTH(+F6181,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6181=\"\",\"\",VLOOKUP(D6181,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6181=\"\",\"\",IF(A6181=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6181,-2)+15,Cenários!$A:$D,2,FALSE)>A6181,+VLOOKUP(+EOMONTH(+A6181,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6181,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6181=\"\",\"\",VLOOKUP(F6181,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6181=\"\",\"\",IF(WORKDAY(+A6181,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6181,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6182=\"\",\"\",+IF(+A6182=D6182,+E6182,((+G6182/E6182)^+((NETWORKDAYS(+D6182,A6182,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6182,F6182,Feriados!$A$2:$A$1058)-1))*E6182)))","v":""},{"$f":"IF(A6182=\"\",\"\",+IF(+A6182=D6182,+VLOOKUP(D6182,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6182,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6182=\"\",\"\",+VLOOKUP(+EOMONTH(+F6182,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6182=\"\",\"\",VLOOKUP(D6182,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6182=\"\",\"\",IF(A6182=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6182,-2)+15,Cenários!$A:$D,2,FALSE)>A6182,+VLOOKUP(+EOMONTH(+A6182,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6182,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6182=\"\",\"\",VLOOKUP(F6182,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6182=\"\",\"\",IF(WORKDAY(+A6182,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6182,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6183=\"\",\"\",+IF(+A6183=D6183,+E6183,((+G6183/E6183)^+((NETWORKDAYS(+D6183,A6183,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6183,F6183,Feriados!$A$2:$A$1058)-1))*E6183)))","v":""},{"$f":"IF(A6183=\"\",\"\",+IF(+A6183=D6183,+VLOOKUP(D6183,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6183,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6183=\"\",\"\",+VLOOKUP(+EOMONTH(+F6183,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6183=\"\",\"\",VLOOKUP(D6183,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6183=\"\",\"\",IF(A6183=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6183,-2)+15,Cenários!$A:$D,2,FALSE)>A6183,+VLOOKUP(+EOMONTH(+A6183,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6183,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6183=\"\",\"\",VLOOKUP(F6183,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6183=\"\",\"\",IF(WORKDAY(+A6183,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6183,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6184=\"\",\"\",+IF(+A6184=D6184,+E6184,((+G6184/E6184)^+((NETWORKDAYS(+D6184,A6184,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6184,F6184,Feriados!$A$2:$A$1058)-1))*E6184)))","v":""},{"$f":"IF(A6184=\"\",\"\",+IF(+A6184=D6184,+VLOOKUP(D6184,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6184,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6184=\"\",\"\",+VLOOKUP(+EOMONTH(+F6184,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6184=\"\",\"\",VLOOKUP(D6184,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6184=\"\",\"\",IF(A6184=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6184,-2)+15,Cenários!$A:$D,2,FALSE)>A6184,+VLOOKUP(+EOMONTH(+A6184,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6184,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6184=\"\",\"\",VLOOKUP(F6184,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6184=\"\",\"\",IF(WORKDAY(+A6184,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6184,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6185=\"\",\"\",+IF(+A6185=D6185,+E6185,((+G6185/E6185)^+((NETWORKDAYS(+D6185,A6185,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6185,F6185,Feriados!$A$2:$A$1058)-1))*E6185)))","v":""},{"$f":"IF(A6185=\"\",\"\",+IF(+A6185=D6185,+VLOOKUP(D6185,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6185,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6185=\"\",\"\",+VLOOKUP(+EOMONTH(+F6185,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6185=\"\",\"\",VLOOKUP(D6185,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6185=\"\",\"\",IF(A6185=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6185,-2)+15,Cenários!$A:$D,2,FALSE)>A6185,+VLOOKUP(+EOMONTH(+A6185,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6185,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6185=\"\",\"\",VLOOKUP(F6185,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6185=\"\",\"\",IF(WORKDAY(+A6185,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6185,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6186=\"\",\"\",+IF(+A6186=D6186,+E6186,((+G6186/E6186)^+((NETWORKDAYS(+D6186,A6186,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6186,F6186,Feriados!$A$2:$A$1058)-1))*E6186)))","v":""},{"$f":"IF(A6186=\"\",\"\",+IF(+A6186=D6186,+VLOOKUP(D6186,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6186,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6186=\"\",\"\",+VLOOKUP(+EOMONTH(+F6186,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6186=\"\",\"\",VLOOKUP(D6186,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6186=\"\",\"\",IF(A6186=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6186,-2)+15,Cenários!$A:$D,2,FALSE)>A6186,+VLOOKUP(+EOMONTH(+A6186,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6186,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6186=\"\",\"\",VLOOKUP(F6186,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6186=\"\",\"\",IF(WORKDAY(+A6186,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6186,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6187=\"\",\"\",+IF(+A6187=D6187,+E6187,((+G6187/E6187)^+((NETWORKDAYS(+D6187,A6187,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6187,F6187,Feriados!$A$2:$A$1058)-1))*E6187)))","v":""},{"$f":"IF(A6187=\"\",\"\",+IF(+A6187=D6187,+VLOOKUP(D6187,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6187,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6187=\"\",\"\",+VLOOKUP(+EOMONTH(+F6187,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6187=\"\",\"\",VLOOKUP(D6187,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6187=\"\",\"\",IF(A6187=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6187,-2)+15,Cenários!$A:$D,2,FALSE)>A6187,+VLOOKUP(+EOMONTH(+A6187,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6187,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6187=\"\",\"\",VLOOKUP(F6187,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6187=\"\",\"\",IF(WORKDAY(+A6187,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6187,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6188=\"\",\"\",+IF(+A6188=D6188,+E6188,((+G6188/E6188)^+((NETWORKDAYS(+D6188,A6188,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6188,F6188,Feriados!$A$2:$A$1058)-1))*E6188)))","v":""},{"$f":"IF(A6188=\"\",\"\",+IF(+A6188=D6188,+VLOOKUP(D6188,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6188,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6188=\"\",\"\",+VLOOKUP(+EOMONTH(+F6188,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6188=\"\",\"\",VLOOKUP(D6188,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6188=\"\",\"\",IF(A6188=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6188,-2)+15,Cenários!$A:$D,2,FALSE)>A6188,+VLOOKUP(+EOMONTH(+A6188,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6188,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6188=\"\",\"\",VLOOKUP(F6188,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6188=\"\",\"\",IF(WORKDAY(+A6188,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6188,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6189=\"\",\"\",+IF(+A6189=D6189,+E6189,((+G6189/E6189)^+((NETWORKDAYS(+D6189,A6189,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6189,F6189,Feriados!$A$2:$A$1058)-1))*E6189)))","v":""},{"$f":"IF(A6189=\"\",\"\",+IF(+A6189=D6189,+VLOOKUP(D6189,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6189,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6189=\"\",\"\",+VLOOKUP(+EOMONTH(+F6189,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6189=\"\",\"\",VLOOKUP(D6189,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6189=\"\",\"\",IF(A6189=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6189,-2)+15,Cenários!$A:$D,2,FALSE)>A6189,+VLOOKUP(+EOMONTH(+A6189,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6189,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6189=\"\",\"\",VLOOKUP(F6189,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6189=\"\",\"\",IF(WORKDAY(+A6189,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6189,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6190=\"\",\"\",+IF(+A6190=D6190,+E6190,((+G6190/E6190)^+((NETWORKDAYS(+D6190,A6190,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6190,F6190,Feriados!$A$2:$A$1058)-1))*E6190)))","v":""},{"$f":"IF(A6190=\"\",\"\",+IF(+A6190=D6190,+VLOOKUP(D6190,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6190,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6190=\"\",\"\",+VLOOKUP(+EOMONTH(+F6190,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6190=\"\",\"\",VLOOKUP(D6190,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6190=\"\",\"\",IF(A6190=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6190,-2)+15,Cenários!$A:$D,2,FALSE)>A6190,+VLOOKUP(+EOMONTH(+A6190,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6190,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6190=\"\",\"\",VLOOKUP(F6190,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6190=\"\",\"\",IF(WORKDAY(+A6190,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6190,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6191=\"\",\"\",+IF(+A6191=D6191,+E6191,((+G6191/E6191)^+((NETWORKDAYS(+D6191,A6191,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6191,F6191,Feriados!$A$2:$A$1058)-1))*E6191)))","v":""},{"$f":"IF(A6191=\"\",\"\",+IF(+A6191=D6191,+VLOOKUP(D6191,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6191,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6191=\"\",\"\",+VLOOKUP(+EOMONTH(+F6191,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6191=\"\",\"\",VLOOKUP(D6191,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6191=\"\",\"\",IF(A6191=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6191,-2)+15,Cenários!$A:$D,2,FALSE)>A6191,+VLOOKUP(+EOMONTH(+A6191,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6191,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6191=\"\",\"\",VLOOKUP(F6191,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6191=\"\",\"\",IF(WORKDAY(+A6191,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6191,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6192=\"\",\"\",+IF(+A6192=D6192,+E6192,((+G6192/E6192)^+((NETWORKDAYS(+D6192,A6192,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6192,F6192,Feriados!$A$2:$A$1058)-1))*E6192)))","v":""},{"$f":"IF(A6192=\"\",\"\",+IF(+A6192=D6192,+VLOOKUP(D6192,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6192,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6192=\"\",\"\",+VLOOKUP(+EOMONTH(+F6192,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6192=\"\",\"\",VLOOKUP(D6192,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6192=\"\",\"\",IF(A6192=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6192,-2)+15,Cenários!$A:$D,2,FALSE)>A6192,+VLOOKUP(+EOMONTH(+A6192,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6192,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6192=\"\",\"\",VLOOKUP(F6192,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6192=\"\",\"\",IF(WORKDAY(+A6192,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6192,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6193=\"\",\"\",+IF(+A6193=D6193,+E6193,((+G6193/E6193)^+((NETWORKDAYS(+D6193,A6193,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6193,F6193,Feriados!$A$2:$A$1058)-1))*E6193)))","v":""},{"$f":"IF(A6193=\"\",\"\",+IF(+A6193=D6193,+VLOOKUP(D6193,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6193,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6193=\"\",\"\",+VLOOKUP(+EOMONTH(+F6193,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6193=\"\",\"\",VLOOKUP(D6193,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6193=\"\",\"\",IF(A6193=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6193,-2)+15,Cenários!$A:$D,2,FALSE)>A6193,+VLOOKUP(+EOMONTH(+A6193,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6193,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6193=\"\",\"\",VLOOKUP(F6193,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6193=\"\",\"\",IF(WORKDAY(+A6193,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6193,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6194=\"\",\"\",+IF(+A6194=D6194,+E6194,((+G6194/E6194)^+((NETWORKDAYS(+D6194,A6194,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6194,F6194,Feriados!$A$2:$A$1058)-1))*E6194)))","v":""},{"$f":"IF(A6194=\"\",\"\",+IF(+A6194=D6194,+VLOOKUP(D6194,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6194,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6194=\"\",\"\",+VLOOKUP(+EOMONTH(+F6194,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6194=\"\",\"\",VLOOKUP(D6194,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6194=\"\",\"\",IF(A6194=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6194,-2)+15,Cenários!$A:$D,2,FALSE)>A6194,+VLOOKUP(+EOMONTH(+A6194,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6194,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6194=\"\",\"\",VLOOKUP(F6194,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6194=\"\",\"\",IF(WORKDAY(+A6194,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6194,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6195=\"\",\"\",+IF(+A6195=D6195,+E6195,((+G6195/E6195)^+((NETWORKDAYS(+D6195,A6195,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6195,F6195,Feriados!$A$2:$A$1058)-1))*E6195)))","v":""},{"$f":"IF(A6195=\"\",\"\",+IF(+A6195=D6195,+VLOOKUP(D6195,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6195,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6195=\"\",\"\",+VLOOKUP(+EOMONTH(+F6195,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6195=\"\",\"\",VLOOKUP(D6195,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6195=\"\",\"\",IF(A6195=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6195,-2)+15,Cenários!$A:$D,2,FALSE)>A6195,+VLOOKUP(+EOMONTH(+A6195,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6195,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6195=\"\",\"\",VLOOKUP(F6195,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6195=\"\",\"\",IF(WORKDAY(+A6195,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6195,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6196=\"\",\"\",+IF(+A6196=D6196,+E6196,((+G6196/E6196)^+((NETWORKDAYS(+D6196,A6196,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6196,F6196,Feriados!$A$2:$A$1058)-1))*E6196)))","v":""},{"$f":"IF(A6196=\"\",\"\",+IF(+A6196=D6196,+VLOOKUP(D6196,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6196,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6196=\"\",\"\",+VLOOKUP(+EOMONTH(+F6196,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6196=\"\",\"\",VLOOKUP(D6196,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6196=\"\",\"\",IF(A6196=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6196,-2)+15,Cenários!$A:$D,2,FALSE)>A6196,+VLOOKUP(+EOMONTH(+A6196,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6196,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6196=\"\",\"\",VLOOKUP(F6196,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6196=\"\",\"\",IF(WORKDAY(+A6196,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6196,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6197=\"\",\"\",+IF(+A6197=D6197,+E6197,((+G6197/E6197)^+((NETWORKDAYS(+D6197,A6197,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6197,F6197,Feriados!$A$2:$A$1058)-1))*E6197)))","v":""},{"$f":"IF(A6197=\"\",\"\",+IF(+A6197=D6197,+VLOOKUP(D6197,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6197,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6197=\"\",\"\",+VLOOKUP(+EOMONTH(+F6197,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6197=\"\",\"\",VLOOKUP(D6197,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6197=\"\",\"\",IF(A6197=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6197,-2)+15,Cenários!$A:$D,2,FALSE)>A6197,+VLOOKUP(+EOMONTH(+A6197,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6197,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6197=\"\",\"\",VLOOKUP(F6197,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6197=\"\",\"\",IF(WORKDAY(+A6197,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6197,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6198=\"\",\"\",+IF(+A6198=D6198,+E6198,((+G6198/E6198)^+((NETWORKDAYS(+D6198,A6198,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6198,F6198,Feriados!$A$2:$A$1058)-1))*E6198)))","v":""},{"$f":"IF(A6198=\"\",\"\",+IF(+A6198=D6198,+VLOOKUP(D6198,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6198,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6198=\"\",\"\",+VLOOKUP(+EOMONTH(+F6198,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6198=\"\",\"\",VLOOKUP(D6198,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6198=\"\",\"\",IF(A6198=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6198,-2)+15,Cenários!$A:$D,2,FALSE)>A6198,+VLOOKUP(+EOMONTH(+A6198,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6198,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6198=\"\",\"\",VLOOKUP(F6198,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6198=\"\",\"\",IF(WORKDAY(+A6198,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6198,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6199=\"\",\"\",+IF(+A6199=D6199,+E6199,((+G6199/E6199)^+((NETWORKDAYS(+D6199,A6199,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6199,F6199,Feriados!$A$2:$A$1058)-1))*E6199)))","v":""},{"$f":"IF(A6199=\"\",\"\",+IF(+A6199=D6199,+VLOOKUP(D6199,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6199,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6199=\"\",\"\",+VLOOKUP(+EOMONTH(+F6199,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6199=\"\",\"\",VLOOKUP(D6199,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6199=\"\",\"\",IF(A6199=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6199,-2)+15,Cenários!$A:$D,2,FALSE)>A6199,+VLOOKUP(+EOMONTH(+A6199,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6199,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6199=\"\",\"\",VLOOKUP(F6199,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6199=\"\",\"\",IF(WORKDAY(+A6199,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6199,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6200=\"\",\"\",+IF(+A6200=D6200,+E6200,((+G6200/E6200)^+((NETWORKDAYS(+D6200,A6200,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6200,F6200,Feriados!$A$2:$A$1058)-1))*E6200)))","v":""},{"$f":"IF(A6200=\"\",\"\",+IF(+A6200=D6200,+VLOOKUP(D6200,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6200,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6200=\"\",\"\",+VLOOKUP(+EOMONTH(+F6200,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6200=\"\",\"\",VLOOKUP(D6200,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6200=\"\",\"\",IF(A6200=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6200,-2)+15,Cenários!$A:$D,2,FALSE)>A6200,+VLOOKUP(+EOMONTH(+A6200,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6200,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6200=\"\",\"\",VLOOKUP(F6200,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6200=\"\",\"\",IF(WORKDAY(+A6200,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6200,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6201=\"\",\"\",+IF(+A6201=D6201,+E6201,((+G6201/E6201)^+((NETWORKDAYS(+D6201,A6201,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6201,F6201,Feriados!$A$2:$A$1058)-1))*E6201)))","v":""},{"$f":"IF(A6201=\"\",\"\",+IF(+A6201=D6201,+VLOOKUP(D6201,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6201,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6201=\"\",\"\",+VLOOKUP(+EOMONTH(+F6201,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6201=\"\",\"\",VLOOKUP(D6201,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6201=\"\",\"\",IF(A6201=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6201,-2)+15,Cenários!$A:$D,2,FALSE)>A6201,+VLOOKUP(+EOMONTH(+A6201,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6201,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6201=\"\",\"\",VLOOKUP(F6201,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6201=\"\",\"\",IF(WORKDAY(+A6201,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6201,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6202=\"\",\"\",+IF(+A6202=D6202,+E6202,((+G6202/E6202)^+((NETWORKDAYS(+D6202,A6202,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6202,F6202,Feriados!$A$2:$A$1058)-1))*E6202)))","v":""},{"$f":"IF(A6202=\"\",\"\",+IF(+A6202=D6202,+VLOOKUP(D6202,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6202,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6202=\"\",\"\",+VLOOKUP(+EOMONTH(+F6202,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6202=\"\",\"\",VLOOKUP(D6202,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6202=\"\",\"\",IF(A6202=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6202,-2)+15,Cenários!$A:$D,2,FALSE)>A6202,+VLOOKUP(+EOMONTH(+A6202,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6202,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6202=\"\",\"\",VLOOKUP(F6202,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6202=\"\",\"\",IF(WORKDAY(+A6202,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6202,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6203=\"\",\"\",+IF(+A6203=D6203,+E6203,((+G6203/E6203)^+((NETWORKDAYS(+D6203,A6203,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6203,F6203,Feriados!$A$2:$A$1058)-1))*E6203)))","v":""},{"$f":"IF(A6203=\"\",\"\",+IF(+A6203=D6203,+VLOOKUP(D6203,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6203,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6203=\"\",\"\",+VLOOKUP(+EOMONTH(+F6203,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6203=\"\",\"\",VLOOKUP(D6203,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6203=\"\",\"\",IF(A6203=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6203,-2)+15,Cenários!$A:$D,2,FALSE)>A6203,+VLOOKUP(+EOMONTH(+A6203,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6203,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6203=\"\",\"\",VLOOKUP(F6203,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6203=\"\",\"\",IF(WORKDAY(+A6203,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6203,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6204=\"\",\"\",+IF(+A6204=D6204,+E6204,((+G6204/E6204)^+((NETWORKDAYS(+D6204,A6204,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6204,F6204,Feriados!$A$2:$A$1058)-1))*E6204)))","v":""},{"$f":"IF(A6204=\"\",\"\",+IF(+A6204=D6204,+VLOOKUP(D6204,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6204,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6204=\"\",\"\",+VLOOKUP(+EOMONTH(+F6204,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6204=\"\",\"\",VLOOKUP(D6204,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6204=\"\",\"\",IF(A6204=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6204,-2)+15,Cenários!$A:$D,2,FALSE)>A6204,+VLOOKUP(+EOMONTH(+A6204,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6204,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6204=\"\",\"\",VLOOKUP(F6204,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6204=\"\",\"\",IF(WORKDAY(+A6204,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6204,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6205=\"\",\"\",+IF(+A6205=D6205,+E6205,((+G6205/E6205)^+((NETWORKDAYS(+D6205,A6205,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6205,F6205,Feriados!$A$2:$A$1058)-1))*E6205)))","v":""},{"$f":"IF(A6205=\"\",\"\",+IF(+A6205=D6205,+VLOOKUP(D6205,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6205,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6205=\"\",\"\",+VLOOKUP(+EOMONTH(+F6205,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6205=\"\",\"\",VLOOKUP(D6205,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6205=\"\",\"\",IF(A6205=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6205,-2)+15,Cenários!$A:$D,2,FALSE)>A6205,+VLOOKUP(+EOMONTH(+A6205,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6205,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6205=\"\",\"\",VLOOKUP(F6205,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6205=\"\",\"\",IF(WORKDAY(+A6205,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6205,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6206=\"\",\"\",+IF(+A6206=D6206,+E6206,((+G6206/E6206)^+((NETWORKDAYS(+D6206,A6206,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6206,F6206,Feriados!$A$2:$A$1058)-1))*E6206)))","v":""},{"$f":"IF(A6206=\"\",\"\",+IF(+A6206=D6206,+VLOOKUP(D6206,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6206,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6206=\"\",\"\",+VLOOKUP(+EOMONTH(+F6206,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6206=\"\",\"\",VLOOKUP(D6206,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6206=\"\",\"\",IF(A6206=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6206,-2)+15,Cenários!$A:$D,2,FALSE)>A6206,+VLOOKUP(+EOMONTH(+A6206,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6206,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6206=\"\",\"\",VLOOKUP(F6206,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6206=\"\",\"\",IF(WORKDAY(+A6206,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6206,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6207=\"\",\"\",+IF(+A6207=D6207,+E6207,((+G6207/E6207)^+((NETWORKDAYS(+D6207,A6207,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6207,F6207,Feriados!$A$2:$A$1058)-1))*E6207)))","v":""},{"$f":"IF(A6207=\"\",\"\",+IF(+A6207=D6207,+VLOOKUP(D6207,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6207,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6207=\"\",\"\",+VLOOKUP(+EOMONTH(+F6207,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6207=\"\",\"\",VLOOKUP(D6207,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6207=\"\",\"\",IF(A6207=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6207,-2)+15,Cenários!$A:$D,2,FALSE)>A6207,+VLOOKUP(+EOMONTH(+A6207,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6207,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6207=\"\",\"\",VLOOKUP(F6207,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6207=\"\",\"\",IF(WORKDAY(+A6207,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6207,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6208=\"\",\"\",+IF(+A6208=D6208,+E6208,((+G6208/E6208)^+((NETWORKDAYS(+D6208,A6208,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6208,F6208,Feriados!$A$2:$A$1058)-1))*E6208)))","v":""},{"$f":"IF(A6208=\"\",\"\",+IF(+A6208=D6208,+VLOOKUP(D6208,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6208,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6208=\"\",\"\",+VLOOKUP(+EOMONTH(+F6208,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6208=\"\",\"\",VLOOKUP(D6208,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6208=\"\",\"\",IF(A6208=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6208,-2)+15,Cenários!$A:$D,2,FALSE)>A6208,+VLOOKUP(+EOMONTH(+A6208,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6208,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6208=\"\",\"\",VLOOKUP(F6208,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6208=\"\",\"\",IF(WORKDAY(+A6208,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6208,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6209=\"\",\"\",+IF(+A6209=D6209,+E6209,((+G6209/E6209)^+((NETWORKDAYS(+D6209,A6209,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6209,F6209,Feriados!$A$2:$A$1058)-1))*E6209)))","v":""},{"$f":"IF(A6209=\"\",\"\",+IF(+A6209=D6209,+VLOOKUP(D6209,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6209,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6209=\"\",\"\",+VLOOKUP(+EOMONTH(+F6209,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6209=\"\",\"\",VLOOKUP(D6209,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6209=\"\",\"\",IF(A6209=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6209,-2)+15,Cenários!$A:$D,2,FALSE)>A6209,+VLOOKUP(+EOMONTH(+A6209,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6209,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6209=\"\",\"\",VLOOKUP(F6209,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6209=\"\",\"\",IF(WORKDAY(+A6209,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6209,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6210=\"\",\"\",+IF(+A6210=D6210,+E6210,((+G6210/E6210)^+((NETWORKDAYS(+D6210,A6210,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6210,F6210,Feriados!$A$2:$A$1058)-1))*E6210)))","v":""},{"$f":"IF(A6210=\"\",\"\",+IF(+A6210=D6210,+VLOOKUP(D6210,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6210,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6210=\"\",\"\",+VLOOKUP(+EOMONTH(+F6210,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6210=\"\",\"\",VLOOKUP(D6210,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6210=\"\",\"\",IF(A6210=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6210,-2)+15,Cenários!$A:$D,2,FALSE)>A6210,+VLOOKUP(+EOMONTH(+A6210,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6210,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6210=\"\",\"\",VLOOKUP(F6210,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6210=\"\",\"\",IF(WORKDAY(+A6210,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6210,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6211=\"\",\"\",+IF(+A6211=D6211,+E6211,((+G6211/E6211)^+((NETWORKDAYS(+D6211,A6211,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6211,F6211,Feriados!$A$2:$A$1058)-1))*E6211)))","v":""},{"$f":"IF(A6211=\"\",\"\",+IF(+A6211=D6211,+VLOOKUP(D6211,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6211,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6211=\"\",\"\",+VLOOKUP(+EOMONTH(+F6211,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6211=\"\",\"\",VLOOKUP(D6211,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6211=\"\",\"\",IF(A6211=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6211,-2)+15,Cenários!$A:$D,2,FALSE)>A6211,+VLOOKUP(+EOMONTH(+A6211,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6211,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6211=\"\",\"\",VLOOKUP(F6211,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6211=\"\",\"\",IF(WORKDAY(+A6211,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6211,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6212=\"\",\"\",+IF(+A6212=D6212,+E6212,((+G6212/E6212)^+((NETWORKDAYS(+D6212,A6212,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6212,F6212,Feriados!$A$2:$A$1058)-1))*E6212)))","v":""},{"$f":"IF(A6212=\"\",\"\",+IF(+A6212=D6212,+VLOOKUP(D6212,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6212,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6212=\"\",\"\",+VLOOKUP(+EOMONTH(+F6212,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6212=\"\",\"\",VLOOKUP(D6212,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6212=\"\",\"\",IF(A6212=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6212,-2)+15,Cenários!$A:$D,2,FALSE)>A6212,+VLOOKUP(+EOMONTH(+A6212,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6212,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6212=\"\",\"\",VLOOKUP(F6212,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6212=\"\",\"\",IF(WORKDAY(+A6212,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6212,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6213=\"\",\"\",+IF(+A6213=D6213,+E6213,((+G6213/E6213)^+((NETWORKDAYS(+D6213,A6213,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6213,F6213,Feriados!$A$2:$A$1058)-1))*E6213)))","v":""},{"$f":"IF(A6213=\"\",\"\",+IF(+A6213=D6213,+VLOOKUP(D6213,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6213,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6213=\"\",\"\",+VLOOKUP(+EOMONTH(+F6213,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6213=\"\",\"\",VLOOKUP(D6213,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6213=\"\",\"\",IF(A6213=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6213,-2)+15,Cenários!$A:$D,2,FALSE)>A6213,+VLOOKUP(+EOMONTH(+A6213,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6213,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6213=\"\",\"\",VLOOKUP(F6213,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6213=\"\",\"\",IF(WORKDAY(+A6213,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6213,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6214=\"\",\"\",+IF(+A6214=D6214,+E6214,((+G6214/E6214)^+((NETWORKDAYS(+D6214,A6214,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6214,F6214,Feriados!$A$2:$A$1058)-1))*E6214)))","v":""},{"$f":"IF(A6214=\"\",\"\",+IF(+A6214=D6214,+VLOOKUP(D6214,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6214,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6214=\"\",\"\",+VLOOKUP(+EOMONTH(+F6214,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6214=\"\",\"\",VLOOKUP(D6214,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6214=\"\",\"\",IF(A6214=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6214,-2)+15,Cenários!$A:$D,2,FALSE)>A6214,+VLOOKUP(+EOMONTH(+A6214,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6214,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6214=\"\",\"\",VLOOKUP(F6214,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6214=\"\",\"\",IF(WORKDAY(+A6214,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6214,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6215=\"\",\"\",+IF(+A6215=D6215,+E6215,((+G6215/E6215)^+((NETWORKDAYS(+D6215,A6215,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6215,F6215,Feriados!$A$2:$A$1058)-1))*E6215)))","v":""},{"$f":"IF(A6215=\"\",\"\",+IF(+A6215=D6215,+VLOOKUP(D6215,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6215,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6215=\"\",\"\",+VLOOKUP(+EOMONTH(+F6215,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6215=\"\",\"\",VLOOKUP(D6215,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6215=\"\",\"\",IF(A6215=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6215,-2)+15,Cenários!$A:$D,2,FALSE)>A6215,+VLOOKUP(+EOMONTH(+A6215,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6215,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6215=\"\",\"\",VLOOKUP(F6215,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6215=\"\",\"\",IF(WORKDAY(+A6215,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6215,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6216=\"\",\"\",+IF(+A6216=D6216,+E6216,((+G6216/E6216)^+((NETWORKDAYS(+D6216,A6216,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6216,F6216,Feriados!$A$2:$A$1058)-1))*E6216)))","v":""},{"$f":"IF(A6216=\"\",\"\",+IF(+A6216=D6216,+VLOOKUP(D6216,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6216,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6216=\"\",\"\",+VLOOKUP(+EOMONTH(+F6216,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6216=\"\",\"\",VLOOKUP(D6216,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6216=\"\",\"\",IF(A6216=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6216,-2)+15,Cenários!$A:$D,2,FALSE)>A6216,+VLOOKUP(+EOMONTH(+A6216,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6216,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6216=\"\",\"\",VLOOKUP(F6216,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6216=\"\",\"\",IF(WORKDAY(+A6216,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6216,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6217=\"\",\"\",+IF(+A6217=D6217,+E6217,((+G6217/E6217)^+((NETWORKDAYS(+D6217,A6217,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6217,F6217,Feriados!$A$2:$A$1058)-1))*E6217)))","v":""},{"$f":"IF(A6217=\"\",\"\",+IF(+A6217=D6217,+VLOOKUP(D6217,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6217,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6217=\"\",\"\",+VLOOKUP(+EOMONTH(+F6217,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6217=\"\",\"\",VLOOKUP(D6217,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6217=\"\",\"\",IF(A6217=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6217,-2)+15,Cenários!$A:$D,2,FALSE)>A6217,+VLOOKUP(+EOMONTH(+A6217,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6217,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6217=\"\",\"\",VLOOKUP(F6217,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6217=\"\",\"\",IF(WORKDAY(+A6217,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6217,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6218=\"\",\"\",+IF(+A6218=D6218,+E6218,((+G6218/E6218)^+((NETWORKDAYS(+D6218,A6218,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6218,F6218,Feriados!$A$2:$A$1058)-1))*E6218)))","v":""},{"$f":"IF(A6218=\"\",\"\",+IF(+A6218=D6218,+VLOOKUP(D6218,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6218,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6218=\"\",\"\",+VLOOKUP(+EOMONTH(+F6218,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6218=\"\",\"\",VLOOKUP(D6218,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6218=\"\",\"\",IF(A6218=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6218,-2)+15,Cenários!$A:$D,2,FALSE)>A6218,+VLOOKUP(+EOMONTH(+A6218,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6218,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6218=\"\",\"\",VLOOKUP(F6218,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6218=\"\",\"\",IF(WORKDAY(+A6218,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6218,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6219=\"\",\"\",+IF(+A6219=D6219,+E6219,((+G6219/E6219)^+((NETWORKDAYS(+D6219,A6219,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6219,F6219,Feriados!$A$2:$A$1058)-1))*E6219)))","v":""},{"$f":"IF(A6219=\"\",\"\",+IF(+A6219=D6219,+VLOOKUP(D6219,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6219,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6219=\"\",\"\",+VLOOKUP(+EOMONTH(+F6219,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6219=\"\",\"\",VLOOKUP(D6219,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6219=\"\",\"\",IF(A6219=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6219,-2)+15,Cenários!$A:$D,2,FALSE)>A6219,+VLOOKUP(+EOMONTH(+A6219,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6219,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6219=\"\",\"\",VLOOKUP(F6219,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6219=\"\",\"\",IF(WORKDAY(+A6219,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6219,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6220=\"\",\"\",+IF(+A6220=D6220,+E6220,((+G6220/E6220)^+((NETWORKDAYS(+D6220,A6220,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6220,F6220,Feriados!$A$2:$A$1058)-1))*E6220)))","v":""},{"$f":"IF(A6220=\"\",\"\",+IF(+A6220=D6220,+VLOOKUP(D6220,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6220,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6220=\"\",\"\",+VLOOKUP(+EOMONTH(+F6220,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6220=\"\",\"\",VLOOKUP(D6220,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6220=\"\",\"\",IF(A6220=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6220,-2)+15,Cenários!$A:$D,2,FALSE)>A6220,+VLOOKUP(+EOMONTH(+A6220,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6220,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6220=\"\",\"\",VLOOKUP(F6220,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6220=\"\",\"\",IF(WORKDAY(+A6220,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6220,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6221=\"\",\"\",+IF(+A6221=D6221,+E6221,((+G6221/E6221)^+((NETWORKDAYS(+D6221,A6221,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6221,F6221,Feriados!$A$2:$A$1058)-1))*E6221)))","v":""},{"$f":"IF(A6221=\"\",\"\",+IF(+A6221=D6221,+VLOOKUP(D6221,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6221,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6221=\"\",\"\",+VLOOKUP(+EOMONTH(+F6221,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6221=\"\",\"\",VLOOKUP(D6221,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6221=\"\",\"\",IF(A6221=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6221,-2)+15,Cenários!$A:$D,2,FALSE)>A6221,+VLOOKUP(+EOMONTH(+A6221,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6221,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6221=\"\",\"\",VLOOKUP(F6221,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6221=\"\",\"\",IF(WORKDAY(+A6221,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6221,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6222=\"\",\"\",+IF(+A6222=D6222,+E6222,((+G6222/E6222)^+((NETWORKDAYS(+D6222,A6222,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6222,F6222,Feriados!$A$2:$A$1058)-1))*E6222)))","v":""},{"$f":"IF(A6222=\"\",\"\",+IF(+A6222=D6222,+VLOOKUP(D6222,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6222,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6222=\"\",\"\",+VLOOKUP(+EOMONTH(+F6222,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6222=\"\",\"\",VLOOKUP(D6222,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6222=\"\",\"\",IF(A6222=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6222,-2)+15,Cenários!$A:$D,2,FALSE)>A6222,+VLOOKUP(+EOMONTH(+A6222,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6222,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6222=\"\",\"\",VLOOKUP(F6222,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6222=\"\",\"\",IF(WORKDAY(+A6222,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6222,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6223=\"\",\"\",+IF(+A6223=D6223,+E6223,((+G6223/E6223)^+((NETWORKDAYS(+D6223,A6223,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6223,F6223,Feriados!$A$2:$A$1058)-1))*E6223)))","v":""},{"$f":"IF(A6223=\"\",\"\",+IF(+A6223=D6223,+VLOOKUP(D6223,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6223,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6223=\"\",\"\",+VLOOKUP(+EOMONTH(+F6223,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6223=\"\",\"\",VLOOKUP(D6223,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6223=\"\",\"\",IF(A6223=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6223,-2)+15,Cenários!$A:$D,2,FALSE)>A6223,+VLOOKUP(+EOMONTH(+A6223,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6223,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6223=\"\",\"\",VLOOKUP(F6223,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6223=\"\",\"\",IF(WORKDAY(+A6223,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6223,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6224=\"\",\"\",+IF(+A6224=D6224,+E6224,((+G6224/E6224)^+((NETWORKDAYS(+D6224,A6224,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6224,F6224,Feriados!$A$2:$A$1058)-1))*E6224)))","v":""},{"$f":"IF(A6224=\"\",\"\",+IF(+A6224=D6224,+VLOOKUP(D6224,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6224,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6224=\"\",\"\",+VLOOKUP(+EOMONTH(+F6224,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6224=\"\",\"\",VLOOKUP(D6224,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6224=\"\",\"\",IF(A6224=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6224,-2)+15,Cenários!$A:$D,2,FALSE)>A6224,+VLOOKUP(+EOMONTH(+A6224,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6224,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6224=\"\",\"\",VLOOKUP(F6224,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6224=\"\",\"\",IF(WORKDAY(+A6224,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6224,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6225=\"\",\"\",+IF(+A6225=D6225,+E6225,((+G6225/E6225)^+((NETWORKDAYS(+D6225,A6225,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6225,F6225,Feriados!$A$2:$A$1058)-1))*E6225)))","v":""},{"$f":"IF(A6225=\"\",\"\",+IF(+A6225=D6225,+VLOOKUP(D6225,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6225,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6225=\"\",\"\",+VLOOKUP(+EOMONTH(+F6225,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6225=\"\",\"\",VLOOKUP(D6225,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6225=\"\",\"\",IF(A6225=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6225,-2)+15,Cenários!$A:$D,2,FALSE)>A6225,+VLOOKUP(+EOMONTH(+A6225,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6225,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6225=\"\",\"\",VLOOKUP(F6225,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6225=\"\",\"\",IF(WORKDAY(+A6225,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6225,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6226=\"\",\"\",+IF(+A6226=D6226,+E6226,((+G6226/E6226)^+((NETWORKDAYS(+D6226,A6226,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6226,F6226,Feriados!$A$2:$A$1058)-1))*E6226)))","v":""},{"$f":"IF(A6226=\"\",\"\",+IF(+A6226=D6226,+VLOOKUP(D6226,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6226,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6226=\"\",\"\",+VLOOKUP(+EOMONTH(+F6226,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6226=\"\",\"\",VLOOKUP(D6226,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6226=\"\",\"\",IF(A6226=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6226,-2)+15,Cenários!$A:$D,2,FALSE)>A6226,+VLOOKUP(+EOMONTH(+A6226,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6226,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6226=\"\",\"\",VLOOKUP(F6226,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6226=\"\",\"\",IF(WORKDAY(+A6226,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6226,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6227=\"\",\"\",+IF(+A6227=D6227,+E6227,((+G6227/E6227)^+((NETWORKDAYS(+D6227,A6227,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6227,F6227,Feriados!$A$2:$A$1058)-1))*E6227)))","v":""},{"$f":"IF(A6227=\"\",\"\",+IF(+A6227=D6227,+VLOOKUP(D6227,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6227,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6227=\"\",\"\",+VLOOKUP(+EOMONTH(+F6227,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6227=\"\",\"\",VLOOKUP(D6227,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6227=\"\",\"\",IF(A6227=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6227,-2)+15,Cenários!$A:$D,2,FALSE)>A6227,+VLOOKUP(+EOMONTH(+A6227,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6227,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6227=\"\",\"\",VLOOKUP(F6227,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6227=\"\",\"\",IF(WORKDAY(+A6227,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6227,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6228=\"\",\"\",+IF(+A6228=D6228,+E6228,((+G6228/E6228)^+((NETWORKDAYS(+D6228,A6228,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6228,F6228,Feriados!$A$2:$A$1058)-1))*E6228)))","v":""},{"$f":"IF(A6228=\"\",\"\",+IF(+A6228=D6228,+VLOOKUP(D6228,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6228,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6228=\"\",\"\",+VLOOKUP(+EOMONTH(+F6228,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6228=\"\",\"\",VLOOKUP(D6228,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6228=\"\",\"\",IF(A6228=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6228,-2)+15,Cenários!$A:$D,2,FALSE)>A6228,+VLOOKUP(+EOMONTH(+A6228,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6228,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6228=\"\",\"\",VLOOKUP(F6228,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6228=\"\",\"\",IF(WORKDAY(+A6228,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6228,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6229=\"\",\"\",+IF(+A6229=D6229,+E6229,((+G6229/E6229)^+((NETWORKDAYS(+D6229,A6229,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6229,F6229,Feriados!$A$2:$A$1058)-1))*E6229)))","v":""},{"$f":"IF(A6229=\"\",\"\",+IF(+A6229=D6229,+VLOOKUP(D6229,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6229,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6229=\"\",\"\",+VLOOKUP(+EOMONTH(+F6229,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6229=\"\",\"\",VLOOKUP(D6229,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6229=\"\",\"\",IF(A6229=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6229,-2)+15,Cenários!$A:$D,2,FALSE)>A6229,+VLOOKUP(+EOMONTH(+A6229,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6229,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6229=\"\",\"\",VLOOKUP(F6229,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6229=\"\",\"\",IF(WORKDAY(+A6229,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6229,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6230=\"\",\"\",+IF(+A6230=D6230,+E6230,((+G6230/E6230)^+((NETWORKDAYS(+D6230,A6230,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6230,F6230,Feriados!$A$2:$A$1058)-1))*E6230)))","v":""},{"$f":"IF(A6230=\"\",\"\",+IF(+A6230=D6230,+VLOOKUP(D6230,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6230,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6230=\"\",\"\",+VLOOKUP(+EOMONTH(+F6230,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6230=\"\",\"\",VLOOKUP(D6230,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6230=\"\",\"\",IF(A6230=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6230,-2)+15,Cenários!$A:$D,2,FALSE)>A6230,+VLOOKUP(+EOMONTH(+A6230,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6230,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6230=\"\",\"\",VLOOKUP(F6230,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6230=\"\",\"\",IF(WORKDAY(+A6230,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6230,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6231=\"\",\"\",+IF(+A6231=D6231,+E6231,((+G6231/E6231)^+((NETWORKDAYS(+D6231,A6231,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6231,F6231,Feriados!$A$2:$A$1058)-1))*E6231)))","v":""},{"$f":"IF(A6231=\"\",\"\",+IF(+A6231=D6231,+VLOOKUP(D6231,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6231,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6231=\"\",\"\",+VLOOKUP(+EOMONTH(+F6231,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6231=\"\",\"\",VLOOKUP(D6231,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6231=\"\",\"\",IF(A6231=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6231,-2)+15,Cenários!$A:$D,2,FALSE)>A6231,+VLOOKUP(+EOMONTH(+A6231,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6231,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6231=\"\",\"\",VLOOKUP(F6231,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6231=\"\",\"\",IF(WORKDAY(+A6231,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6231,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6232=\"\",\"\",+IF(+A6232=D6232,+E6232,((+G6232/E6232)^+((NETWORKDAYS(+D6232,A6232,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6232,F6232,Feriados!$A$2:$A$1058)-1))*E6232)))","v":""},{"$f":"IF(A6232=\"\",\"\",+IF(+A6232=D6232,+VLOOKUP(D6232,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6232,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6232=\"\",\"\",+VLOOKUP(+EOMONTH(+F6232,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6232=\"\",\"\",VLOOKUP(D6232,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6232=\"\",\"\",IF(A6232=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6232,-2)+15,Cenários!$A:$D,2,FALSE)>A6232,+VLOOKUP(+EOMONTH(+A6232,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6232,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6232=\"\",\"\",VLOOKUP(F6232,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6232=\"\",\"\",IF(WORKDAY(+A6232,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6232,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6233=\"\",\"\",+IF(+A6233=D6233,+E6233,((+G6233/E6233)^+((NETWORKDAYS(+D6233,A6233,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6233,F6233,Feriados!$A$2:$A$1058)-1))*E6233)))","v":""},{"$f":"IF(A6233=\"\",\"\",+IF(+A6233=D6233,+VLOOKUP(D6233,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6233,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6233=\"\",\"\",+VLOOKUP(+EOMONTH(+F6233,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6233=\"\",\"\",VLOOKUP(D6233,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6233=\"\",\"\",IF(A6233=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6233,-2)+15,Cenários!$A:$D,2,FALSE)>A6233,+VLOOKUP(+EOMONTH(+A6233,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6233,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6233=\"\",\"\",VLOOKUP(F6233,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6233=\"\",\"\",IF(WORKDAY(+A6233,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6233,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6234=\"\",\"\",+IF(+A6234=D6234,+E6234,((+G6234/E6234)^+((NETWORKDAYS(+D6234,A6234,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6234,F6234,Feriados!$A$2:$A$1058)-1))*E6234)))","v":""},{"$f":"IF(A6234=\"\",\"\",+IF(+A6234=D6234,+VLOOKUP(D6234,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6234,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6234=\"\",\"\",+VLOOKUP(+EOMONTH(+F6234,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6234=\"\",\"\",VLOOKUP(D6234,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6234=\"\",\"\",IF(A6234=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6234,-2)+15,Cenários!$A:$D,2,FALSE)>A6234,+VLOOKUP(+EOMONTH(+A6234,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6234,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6234=\"\",\"\",VLOOKUP(F6234,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6234=\"\",\"\",IF(WORKDAY(+A6234,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6234,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6235=\"\",\"\",+IF(+A6235=D6235,+E6235,((+G6235/E6235)^+((NETWORKDAYS(+D6235,A6235,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6235,F6235,Feriados!$A$2:$A$1058)-1))*E6235)))","v":""},{"$f":"IF(A6235=\"\",\"\",+IF(+A6235=D6235,+VLOOKUP(D6235,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6235,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6235=\"\",\"\",+VLOOKUP(+EOMONTH(+F6235,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6235=\"\",\"\",VLOOKUP(D6235,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6235=\"\",\"\",IF(A6235=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6235,-2)+15,Cenários!$A:$D,2,FALSE)>A6235,+VLOOKUP(+EOMONTH(+A6235,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6235,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6235=\"\",\"\",VLOOKUP(F6235,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6235=\"\",\"\",IF(WORKDAY(+A6235,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6235,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6236=\"\",\"\",+IF(+A6236=D6236,+E6236,((+G6236/E6236)^+((NETWORKDAYS(+D6236,A6236,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6236,F6236,Feriados!$A$2:$A$1058)-1))*E6236)))","v":""},{"$f":"IF(A6236=\"\",\"\",+IF(+A6236=D6236,+VLOOKUP(D6236,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6236,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6236=\"\",\"\",+VLOOKUP(+EOMONTH(+F6236,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6236=\"\",\"\",VLOOKUP(D6236,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6236=\"\",\"\",IF(A6236=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6236,-2)+15,Cenários!$A:$D,2,FALSE)>A6236,+VLOOKUP(+EOMONTH(+A6236,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6236,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6236=\"\",\"\",VLOOKUP(F6236,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6236=\"\",\"\",IF(WORKDAY(+A6236,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6236,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6237=\"\",\"\",+IF(+A6237=D6237,+E6237,((+G6237/E6237)^+((NETWORKDAYS(+D6237,A6237,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6237,F6237,Feriados!$A$2:$A$1058)-1))*E6237)))","v":""},{"$f":"IF(A6237=\"\",\"\",+IF(+A6237=D6237,+VLOOKUP(D6237,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6237,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6237=\"\",\"\",+VLOOKUP(+EOMONTH(+F6237,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6237=\"\",\"\",VLOOKUP(D6237,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6237=\"\",\"\",IF(A6237=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6237,-2)+15,Cenários!$A:$D,2,FALSE)>A6237,+VLOOKUP(+EOMONTH(+A6237,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6237,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6237=\"\",\"\",VLOOKUP(F6237,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6237=\"\",\"\",IF(WORKDAY(+A6237,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6237,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6238=\"\",\"\",+IF(+A6238=D6238,+E6238,((+G6238/E6238)^+((NETWORKDAYS(+D6238,A6238,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6238,F6238,Feriados!$A$2:$A$1058)-1))*E6238)))","v":""},{"$f":"IF(A6238=\"\",\"\",+IF(+A6238=D6238,+VLOOKUP(D6238,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6238,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6238=\"\",\"\",+VLOOKUP(+EOMONTH(+F6238,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6238=\"\",\"\",VLOOKUP(D6238,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6238=\"\",\"\",IF(A6238=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6238,-2)+15,Cenários!$A:$D,2,FALSE)>A6238,+VLOOKUP(+EOMONTH(+A6238,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6238,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6238=\"\",\"\",VLOOKUP(F6238,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6238=\"\",\"\",IF(WORKDAY(+A6238,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6238,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6239=\"\",\"\",+IF(+A6239=D6239,+E6239,((+G6239/E6239)^+((NETWORKDAYS(+D6239,A6239,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6239,F6239,Feriados!$A$2:$A$1058)-1))*E6239)))","v":""},{"$f":"IF(A6239=\"\",\"\",+IF(+A6239=D6239,+VLOOKUP(D6239,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6239,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6239=\"\",\"\",+VLOOKUP(+EOMONTH(+F6239,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6239=\"\",\"\",VLOOKUP(D6239,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6239=\"\",\"\",IF(A6239=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6239,-2)+15,Cenários!$A:$D,2,FALSE)>A6239,+VLOOKUP(+EOMONTH(+A6239,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6239,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6239=\"\",\"\",VLOOKUP(F6239,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6239=\"\",\"\",IF(WORKDAY(+A6239,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6239,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6240=\"\",\"\",+IF(+A6240=D6240,+E6240,((+G6240/E6240)^+((NETWORKDAYS(+D6240,A6240,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6240,F6240,Feriados!$A$2:$A$1058)-1))*E6240)))","v":""},{"$f":"IF(A6240=\"\",\"\",+IF(+A6240=D6240,+VLOOKUP(D6240,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6240,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6240=\"\",\"\",+VLOOKUP(+EOMONTH(+F6240,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6240=\"\",\"\",VLOOKUP(D6240,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6240=\"\",\"\",IF(A6240=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6240,-2)+15,Cenários!$A:$D,2,FALSE)>A6240,+VLOOKUP(+EOMONTH(+A6240,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6240,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6240=\"\",\"\",VLOOKUP(F6240,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6240=\"\",\"\",IF(WORKDAY(+A6240,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6240,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6241=\"\",\"\",+IF(+A6241=D6241,+E6241,((+G6241/E6241)^+((NETWORKDAYS(+D6241,A6241,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6241,F6241,Feriados!$A$2:$A$1058)-1))*E6241)))","v":""},{"$f":"IF(A6241=\"\",\"\",+IF(+A6241=D6241,+VLOOKUP(D6241,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6241,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6241=\"\",\"\",+VLOOKUP(+EOMONTH(+F6241,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6241=\"\",\"\",VLOOKUP(D6241,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6241=\"\",\"\",IF(A6241=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6241,-2)+15,Cenários!$A:$D,2,FALSE)>A6241,+VLOOKUP(+EOMONTH(+A6241,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6241,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6241=\"\",\"\",VLOOKUP(F6241,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6241=\"\",\"\",IF(WORKDAY(+A6241,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6241,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6242=\"\",\"\",+IF(+A6242=D6242,+E6242,((+G6242/E6242)^+((NETWORKDAYS(+D6242,A6242,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6242,F6242,Feriados!$A$2:$A$1058)-1))*E6242)))","v":""},{"$f":"IF(A6242=\"\",\"\",+IF(+A6242=D6242,+VLOOKUP(D6242,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6242,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6242=\"\",\"\",+VLOOKUP(+EOMONTH(+F6242,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6242=\"\",\"\",VLOOKUP(D6242,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6242=\"\",\"\",IF(A6242=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6242,-2)+15,Cenários!$A:$D,2,FALSE)>A6242,+VLOOKUP(+EOMONTH(+A6242,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6242,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6242=\"\",\"\",VLOOKUP(F6242,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6242=\"\",\"\",IF(WORKDAY(+A6242,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6242,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6243=\"\",\"\",+IF(+A6243=D6243,+E6243,((+G6243/E6243)^+((NETWORKDAYS(+D6243,A6243,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6243,F6243,Feriados!$A$2:$A$1058)-1))*E6243)))","v":""},{"$f":"IF(A6243=\"\",\"\",+IF(+A6243=D6243,+VLOOKUP(D6243,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6243,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6243=\"\",\"\",+VLOOKUP(+EOMONTH(+F6243,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6243=\"\",\"\",VLOOKUP(D6243,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6243=\"\",\"\",IF(A6243=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6243,-2)+15,Cenários!$A:$D,2,FALSE)>A6243,+VLOOKUP(+EOMONTH(+A6243,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6243,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6243=\"\",\"\",VLOOKUP(F6243,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6243=\"\",\"\",IF(WORKDAY(+A6243,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6243,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6244=\"\",\"\",+IF(+A6244=D6244,+E6244,((+G6244/E6244)^+((NETWORKDAYS(+D6244,A6244,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6244,F6244,Feriados!$A$2:$A$1058)-1))*E6244)))","v":""},{"$f":"IF(A6244=\"\",\"\",+IF(+A6244=D6244,+VLOOKUP(D6244,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6244,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6244=\"\",\"\",+VLOOKUP(+EOMONTH(+F6244,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6244=\"\",\"\",VLOOKUP(D6244,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6244=\"\",\"\",IF(A6244=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6244,-2)+15,Cenários!$A:$D,2,FALSE)>A6244,+VLOOKUP(+EOMONTH(+A6244,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6244,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6244=\"\",\"\",VLOOKUP(F6244,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6244=\"\",\"\",IF(WORKDAY(+A6244,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6244,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6245=\"\",\"\",+IF(+A6245=D6245,+E6245,((+G6245/E6245)^+((NETWORKDAYS(+D6245,A6245,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6245,F6245,Feriados!$A$2:$A$1058)-1))*E6245)))","v":""},{"$f":"IF(A6245=\"\",\"\",+IF(+A6245=D6245,+VLOOKUP(D6245,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6245,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6245=\"\",\"\",+VLOOKUP(+EOMONTH(+F6245,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6245=\"\",\"\",VLOOKUP(D6245,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6245=\"\",\"\",IF(A6245=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6245,-2)+15,Cenários!$A:$D,2,FALSE)>A6245,+VLOOKUP(+EOMONTH(+A6245,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6245,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6245=\"\",\"\",VLOOKUP(F6245,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6245=\"\",\"\",IF(WORKDAY(+A6245,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6245,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6246=\"\",\"\",+IF(+A6246=D6246,+E6246,((+G6246/E6246)^+((NETWORKDAYS(+D6246,A6246,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6246,F6246,Feriados!$A$2:$A$1058)-1))*E6246)))","v":""},{"$f":"IF(A6246=\"\",\"\",+IF(+A6246=D6246,+VLOOKUP(D6246,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6246,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6246=\"\",\"\",+VLOOKUP(+EOMONTH(+F6246,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6246=\"\",\"\",VLOOKUP(D6246,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6246=\"\",\"\",IF(A6246=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6246,-2)+15,Cenários!$A:$D,2,FALSE)>A6246,+VLOOKUP(+EOMONTH(+A6246,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6246,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6246=\"\",\"\",VLOOKUP(F6246,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6246=\"\",\"\",IF(WORKDAY(+A6246,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6246,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6247=\"\",\"\",+IF(+A6247=D6247,+E6247,((+G6247/E6247)^+((NETWORKDAYS(+D6247,A6247,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6247,F6247,Feriados!$A$2:$A$1058)-1))*E6247)))","v":""},{"$f":"IF(A6247=\"\",\"\",+IF(+A6247=D6247,+VLOOKUP(D6247,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6247,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6247=\"\",\"\",+VLOOKUP(+EOMONTH(+F6247,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6247=\"\",\"\",VLOOKUP(D6247,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6247=\"\",\"\",IF(A6247=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6247,-2)+15,Cenários!$A:$D,2,FALSE)>A6247,+VLOOKUP(+EOMONTH(+A6247,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6247,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6247=\"\",\"\",VLOOKUP(F6247,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6247=\"\",\"\",IF(WORKDAY(+A6247,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6247,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6248=\"\",\"\",+IF(+A6248=D6248,+E6248,((+G6248/E6248)^+((NETWORKDAYS(+D6248,A6248,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6248,F6248,Feriados!$A$2:$A$1058)-1))*E6248)))","v":""},{"$f":"IF(A6248=\"\",\"\",+IF(+A6248=D6248,+VLOOKUP(D6248,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6248,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6248=\"\",\"\",+VLOOKUP(+EOMONTH(+F6248,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6248=\"\",\"\",VLOOKUP(D6248,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6248=\"\",\"\",IF(A6248=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6248,-2)+15,Cenários!$A:$D,2,FALSE)>A6248,+VLOOKUP(+EOMONTH(+A6248,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6248,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6248=\"\",\"\",VLOOKUP(F6248,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6248=\"\",\"\",IF(WORKDAY(+A6248,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6248,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6249=\"\",\"\",+IF(+A6249=D6249,+E6249,((+G6249/E6249)^+((NETWORKDAYS(+D6249,A6249,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6249,F6249,Feriados!$A$2:$A$1058)-1))*E6249)))","v":""},{"$f":"IF(A6249=\"\",\"\",+IF(+A6249=D6249,+VLOOKUP(D6249,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6249,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6249=\"\",\"\",+VLOOKUP(+EOMONTH(+F6249,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6249=\"\",\"\",VLOOKUP(D6249,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6249=\"\",\"\",IF(A6249=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6249,-2)+15,Cenários!$A:$D,2,FALSE)>A6249,+VLOOKUP(+EOMONTH(+A6249,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6249,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6249=\"\",\"\",VLOOKUP(F6249,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6249=\"\",\"\",IF(WORKDAY(+A6249,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6249,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6250=\"\",\"\",+IF(+A6250=D6250,+E6250,((+G6250/E6250)^+((NETWORKDAYS(+D6250,A6250,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6250,F6250,Feriados!$A$2:$A$1058)-1))*E6250)))","v":""},{"$f":"IF(A6250=\"\",\"\",+IF(+A6250=D6250,+VLOOKUP(D6250,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6250,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6250=\"\",\"\",+VLOOKUP(+EOMONTH(+F6250,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6250=\"\",\"\",VLOOKUP(D6250,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6250=\"\",\"\",IF(A6250=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6250,-2)+15,Cenários!$A:$D,2,FALSE)>A6250,+VLOOKUP(+EOMONTH(+A6250,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6250,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6250=\"\",\"\",VLOOKUP(F6250,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6250=\"\",\"\",IF(WORKDAY(+A6250,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6250,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6251=\"\",\"\",+IF(+A6251=D6251,+E6251,((+G6251/E6251)^+((NETWORKDAYS(+D6251,A6251,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6251,F6251,Feriados!$A$2:$A$1058)-1))*E6251)))","v":""},{"$f":"IF(A6251=\"\",\"\",+IF(+A6251=D6251,+VLOOKUP(D6251,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6251,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6251=\"\",\"\",+VLOOKUP(+EOMONTH(+F6251,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6251=\"\",\"\",VLOOKUP(D6251,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6251=\"\",\"\",IF(A6251=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6251,-2)+15,Cenários!$A:$D,2,FALSE)>A6251,+VLOOKUP(+EOMONTH(+A6251,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6251,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6251=\"\",\"\",VLOOKUP(F6251,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6251=\"\",\"\",IF(WORKDAY(+A6251,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6251,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6252=\"\",\"\",+IF(+A6252=D6252,+E6252,((+G6252/E6252)^+((NETWORKDAYS(+D6252,A6252,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6252,F6252,Feriados!$A$2:$A$1058)-1))*E6252)))","v":""},{"$f":"IF(A6252=\"\",\"\",+IF(+A6252=D6252,+VLOOKUP(D6252,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6252,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6252=\"\",\"\",+VLOOKUP(+EOMONTH(+F6252,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6252=\"\",\"\",VLOOKUP(D6252,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6252=\"\",\"\",IF(A6252=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6252,-2)+15,Cenários!$A:$D,2,FALSE)>A6252,+VLOOKUP(+EOMONTH(+A6252,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6252,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6252=\"\",\"\",VLOOKUP(F6252,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6252=\"\",\"\",IF(WORKDAY(+A6252,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6252,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6253=\"\",\"\",+IF(+A6253=D6253,+E6253,((+G6253/E6253)^+((NETWORKDAYS(+D6253,A6253,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6253,F6253,Feriados!$A$2:$A$1058)-1))*E6253)))","v":""},{"$f":"IF(A6253=\"\",\"\",+IF(+A6253=D6253,+VLOOKUP(D6253,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6253,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6253=\"\",\"\",+VLOOKUP(+EOMONTH(+F6253,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6253=\"\",\"\",VLOOKUP(D6253,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6253=\"\",\"\",IF(A6253=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6253,-2)+15,Cenários!$A:$D,2,FALSE)>A6253,+VLOOKUP(+EOMONTH(+A6253,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6253,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6253=\"\",\"\",VLOOKUP(F6253,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6253=\"\",\"\",IF(WORKDAY(+A6253,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6253,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6254=\"\",\"\",+IF(+A6254=D6254,+E6254,((+G6254/E6254)^+((NETWORKDAYS(+D6254,A6254,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6254,F6254,Feriados!$A$2:$A$1058)-1))*E6254)))","v":""},{"$f":"IF(A6254=\"\",\"\",+IF(+A6254=D6254,+VLOOKUP(D6254,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6254,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6254=\"\",\"\",+VLOOKUP(+EOMONTH(+F6254,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6254=\"\",\"\",VLOOKUP(D6254,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6254=\"\",\"\",IF(A6254=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6254,-2)+15,Cenários!$A:$D,2,FALSE)>A6254,+VLOOKUP(+EOMONTH(+A6254,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6254,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6254=\"\",\"\",VLOOKUP(F6254,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6254=\"\",\"\",IF(WORKDAY(+A6254,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6254,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6255=\"\",\"\",+IF(+A6255=D6255,+E6255,((+G6255/E6255)^+((NETWORKDAYS(+D6255,A6255,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6255,F6255,Feriados!$A$2:$A$1058)-1))*E6255)))","v":""},{"$f":"IF(A6255=\"\",\"\",+IF(+A6255=D6255,+VLOOKUP(D6255,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6255,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6255=\"\",\"\",+VLOOKUP(+EOMONTH(+F6255,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6255=\"\",\"\",VLOOKUP(D6255,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6255=\"\",\"\",IF(A6255=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6255,-2)+15,Cenários!$A:$D,2,FALSE)>A6255,+VLOOKUP(+EOMONTH(+A6255,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6255,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6255=\"\",\"\",VLOOKUP(F6255,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6255=\"\",\"\",IF(WORKDAY(+A6255,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6255,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6256=\"\",\"\",+IF(+A6256=D6256,+E6256,((+G6256/E6256)^+((NETWORKDAYS(+D6256,A6256,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6256,F6256,Feriados!$A$2:$A$1058)-1))*E6256)))","v":""},{"$f":"IF(A6256=\"\",\"\",+IF(+A6256=D6256,+VLOOKUP(D6256,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6256,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6256=\"\",\"\",+VLOOKUP(+EOMONTH(+F6256,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6256=\"\",\"\",VLOOKUP(D6256,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6256=\"\",\"\",IF(A6256=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6256,-2)+15,Cenários!$A:$D,2,FALSE)>A6256,+VLOOKUP(+EOMONTH(+A6256,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6256,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6256=\"\",\"\",VLOOKUP(F6256,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6256=\"\",\"\",IF(WORKDAY(+A6256,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6256,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6257=\"\",\"\",+IF(+A6257=D6257,+E6257,((+G6257/E6257)^+((NETWORKDAYS(+D6257,A6257,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6257,F6257,Feriados!$A$2:$A$1058)-1))*E6257)))","v":""},{"$f":"IF(A6257=\"\",\"\",+IF(+A6257=D6257,+VLOOKUP(D6257,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6257,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6257=\"\",\"\",+VLOOKUP(+EOMONTH(+F6257,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6257=\"\",\"\",VLOOKUP(D6257,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6257=\"\",\"\",IF(A6257=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6257,-2)+15,Cenários!$A:$D,2,FALSE)>A6257,+VLOOKUP(+EOMONTH(+A6257,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6257,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6257=\"\",\"\",VLOOKUP(F6257,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6257=\"\",\"\",IF(WORKDAY(+A6257,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6257,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6258=\"\",\"\",+IF(+A6258=D6258,+E6258,((+G6258/E6258)^+((NETWORKDAYS(+D6258,A6258,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6258,F6258,Feriados!$A$2:$A$1058)-1))*E6258)))","v":""},{"$f":"IF(A6258=\"\",\"\",+IF(+A6258=D6258,+VLOOKUP(D6258,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6258,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6258=\"\",\"\",+VLOOKUP(+EOMONTH(+F6258,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6258=\"\",\"\",VLOOKUP(D6258,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6258=\"\",\"\",IF(A6258=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6258,-2)+15,Cenários!$A:$D,2,FALSE)>A6258,+VLOOKUP(+EOMONTH(+A6258,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6258,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6258=\"\",\"\",VLOOKUP(F6258,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6258=\"\",\"\",IF(WORKDAY(+A6258,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6258,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6259=\"\",\"\",+IF(+A6259=D6259,+E6259,((+G6259/E6259)^+((NETWORKDAYS(+D6259,A6259,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6259,F6259,Feriados!$A$2:$A$1058)-1))*E6259)))","v":""},{"$f":"IF(A6259=\"\",\"\",+IF(+A6259=D6259,+VLOOKUP(D6259,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6259,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6259=\"\",\"\",+VLOOKUP(+EOMONTH(+F6259,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6259=\"\",\"\",VLOOKUP(D6259,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6259=\"\",\"\",IF(A6259=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6259,-2)+15,Cenários!$A:$D,2,FALSE)>A6259,+VLOOKUP(+EOMONTH(+A6259,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6259,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6259=\"\",\"\",VLOOKUP(F6259,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6259=\"\",\"\",IF(WORKDAY(+A6259,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6259,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6260=\"\",\"\",+IF(+A6260=D6260,+E6260,((+G6260/E6260)^+((NETWORKDAYS(+D6260,A6260,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6260,F6260,Feriados!$A$2:$A$1058)-1))*E6260)))","v":""},{"$f":"IF(A6260=\"\",\"\",+IF(+A6260=D6260,+VLOOKUP(D6260,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6260,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6260=\"\",\"\",+VLOOKUP(+EOMONTH(+F6260,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6260=\"\",\"\",VLOOKUP(D6260,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6260=\"\",\"\",IF(A6260=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6260,-2)+15,Cenários!$A:$D,2,FALSE)>A6260,+VLOOKUP(+EOMONTH(+A6260,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6260,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6260=\"\",\"\",VLOOKUP(F6260,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6260=\"\",\"\",IF(WORKDAY(+A6260,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6260,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6261=\"\",\"\",+IF(+A6261=D6261,+E6261,((+G6261/E6261)^+((NETWORKDAYS(+D6261,A6261,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6261,F6261,Feriados!$A$2:$A$1058)-1))*E6261)))","v":""},{"$f":"IF(A6261=\"\",\"\",+IF(+A6261=D6261,+VLOOKUP(D6261,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6261,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6261=\"\",\"\",+VLOOKUP(+EOMONTH(+F6261,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6261=\"\",\"\",VLOOKUP(D6261,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6261=\"\",\"\",IF(A6261=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6261,-2)+15,Cenários!$A:$D,2,FALSE)>A6261,+VLOOKUP(+EOMONTH(+A6261,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6261,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6261=\"\",\"\",VLOOKUP(F6261,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6261=\"\",\"\",IF(WORKDAY(+A6261,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6261,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6262=\"\",\"\",+IF(+A6262=D6262,+E6262,((+G6262/E6262)^+((NETWORKDAYS(+D6262,A6262,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6262,F6262,Feriados!$A$2:$A$1058)-1))*E6262)))","v":""},{"$f":"IF(A6262=\"\",\"\",+IF(+A6262=D6262,+VLOOKUP(D6262,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6262,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6262=\"\",\"\",+VLOOKUP(+EOMONTH(+F6262,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6262=\"\",\"\",VLOOKUP(D6262,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6262=\"\",\"\",IF(A6262=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6262,-2)+15,Cenários!$A:$D,2,FALSE)>A6262,+VLOOKUP(+EOMONTH(+A6262,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6262,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6262=\"\",\"\",VLOOKUP(F6262,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6262=\"\",\"\",IF(WORKDAY(+A6262,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6262,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6263=\"\",\"\",+IF(+A6263=D6263,+E6263,((+G6263/E6263)^+((NETWORKDAYS(+D6263,A6263,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6263,F6263,Feriados!$A$2:$A$1058)-1))*E6263)))","v":""},{"$f":"IF(A6263=\"\",\"\",+IF(+A6263=D6263,+VLOOKUP(D6263,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6263,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6263=\"\",\"\",+VLOOKUP(+EOMONTH(+F6263,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6263=\"\",\"\",VLOOKUP(D6263,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6263=\"\",\"\",IF(A6263=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6263,-2)+15,Cenários!$A:$D,2,FALSE)>A6263,+VLOOKUP(+EOMONTH(+A6263,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6263,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6263=\"\",\"\",VLOOKUP(F6263,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6263=\"\",\"\",IF(WORKDAY(+A6263,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6263,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6264=\"\",\"\",+IF(+A6264=D6264,+E6264,((+G6264/E6264)^+((NETWORKDAYS(+D6264,A6264,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6264,F6264,Feriados!$A$2:$A$1058)-1))*E6264)))","v":""},{"$f":"IF(A6264=\"\",\"\",+IF(+A6264=D6264,+VLOOKUP(D6264,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6264,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6264=\"\",\"\",+VLOOKUP(+EOMONTH(+F6264,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6264=\"\",\"\",VLOOKUP(D6264,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6264=\"\",\"\",IF(A6264=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6264,-2)+15,Cenários!$A:$D,2,FALSE)>A6264,+VLOOKUP(+EOMONTH(+A6264,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6264,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6264=\"\",\"\",VLOOKUP(F6264,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6264=\"\",\"\",IF(WORKDAY(+A6264,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6264,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6265=\"\",\"\",+IF(+A6265=D6265,+E6265,((+G6265/E6265)^+((NETWORKDAYS(+D6265,A6265,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6265,F6265,Feriados!$A$2:$A$1058)-1))*E6265)))","v":""},{"$f":"IF(A6265=\"\",\"\",+IF(+A6265=D6265,+VLOOKUP(D6265,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6265,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6265=\"\",\"\",+VLOOKUP(+EOMONTH(+F6265,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6265=\"\",\"\",VLOOKUP(D6265,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6265=\"\",\"\",IF(A6265=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6265,-2)+15,Cenários!$A:$D,2,FALSE)>A6265,+VLOOKUP(+EOMONTH(+A6265,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6265,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6265=\"\",\"\",VLOOKUP(F6265,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6265=\"\",\"\",IF(WORKDAY(+A6265,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6265,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6266=\"\",\"\",+IF(+A6266=D6266,+E6266,((+G6266/E6266)^+((NETWORKDAYS(+D6266,A6266,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6266,F6266,Feriados!$A$2:$A$1058)-1))*E6266)))","v":""},{"$f":"IF(A6266=\"\",\"\",+IF(+A6266=D6266,+VLOOKUP(D6266,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6266,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6266=\"\",\"\",+VLOOKUP(+EOMONTH(+F6266,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6266=\"\",\"\",VLOOKUP(D6266,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6266=\"\",\"\",IF(A6266=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6266,-2)+15,Cenários!$A:$D,2,FALSE)>A6266,+VLOOKUP(+EOMONTH(+A6266,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6266,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6266=\"\",\"\",VLOOKUP(F6266,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6266=\"\",\"\",IF(WORKDAY(+A6266,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6266,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6267=\"\",\"\",+IF(+A6267=D6267,+E6267,((+G6267/E6267)^+((NETWORKDAYS(+D6267,A6267,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6267,F6267,Feriados!$A$2:$A$1058)-1))*E6267)))","v":""},{"$f":"IF(A6267=\"\",\"\",+IF(+A6267=D6267,+VLOOKUP(D6267,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6267,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6267=\"\",\"\",+VLOOKUP(+EOMONTH(+F6267,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6267=\"\",\"\",VLOOKUP(D6267,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6267=\"\",\"\",IF(A6267=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6267,-2)+15,Cenários!$A:$D,2,FALSE)>A6267,+VLOOKUP(+EOMONTH(+A6267,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6267,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6267=\"\",\"\",VLOOKUP(F6267,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6267=\"\",\"\",IF(WORKDAY(+A6267,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6267,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6268=\"\",\"\",+IF(+A6268=D6268,+E6268,((+G6268/E6268)^+((NETWORKDAYS(+D6268,A6268,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6268,F6268,Feriados!$A$2:$A$1058)-1))*E6268)))","v":""},{"$f":"IF(A6268=\"\",\"\",+IF(+A6268=D6268,+VLOOKUP(D6268,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6268,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6268=\"\",\"\",+VLOOKUP(+EOMONTH(+F6268,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6268=\"\",\"\",VLOOKUP(D6268,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6268=\"\",\"\",IF(A6268=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6268,-2)+15,Cenários!$A:$D,2,FALSE)>A6268,+VLOOKUP(+EOMONTH(+A6268,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6268,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6268=\"\",\"\",VLOOKUP(F6268,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6268=\"\",\"\",IF(WORKDAY(+A6268,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6268,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6269=\"\",\"\",+IF(+A6269=D6269,+E6269,((+G6269/E6269)^+((NETWORKDAYS(+D6269,A6269,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6269,F6269,Feriados!$A$2:$A$1058)-1))*E6269)))","v":""},{"$f":"IF(A6269=\"\",\"\",+IF(+A6269=D6269,+VLOOKUP(D6269,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6269,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6269=\"\",\"\",+VLOOKUP(+EOMONTH(+F6269,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6269=\"\",\"\",VLOOKUP(D6269,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6269=\"\",\"\",IF(A6269=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6269,-2)+15,Cenários!$A:$D,2,FALSE)>A6269,+VLOOKUP(+EOMONTH(+A6269,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6269,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6269=\"\",\"\",VLOOKUP(F6269,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6269=\"\",\"\",IF(WORKDAY(+A6269,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6269,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6270=\"\",\"\",+IF(+A6270=D6270,+E6270,((+G6270/E6270)^+((NETWORKDAYS(+D6270,A6270,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6270,F6270,Feriados!$A$2:$A$1058)-1))*E6270)))","v":""},{"$f":"IF(A6270=\"\",\"\",+IF(+A6270=D6270,+VLOOKUP(D6270,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6270,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6270=\"\",\"\",+VLOOKUP(+EOMONTH(+F6270,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6270=\"\",\"\",VLOOKUP(D6270,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6270=\"\",\"\",IF(A6270=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6270,-2)+15,Cenários!$A:$D,2,FALSE)>A6270,+VLOOKUP(+EOMONTH(+A6270,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6270,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6270=\"\",\"\",VLOOKUP(F6270,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6270=\"\",\"\",IF(WORKDAY(+A6270,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6270,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6271=\"\",\"\",+IF(+A6271=D6271,+E6271,((+G6271/E6271)^+((NETWORKDAYS(+D6271,A6271,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6271,F6271,Feriados!$A$2:$A$1058)-1))*E6271)))","v":""},{"$f":"IF(A6271=\"\",\"\",+IF(+A6271=D6271,+VLOOKUP(D6271,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6271,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6271=\"\",\"\",+VLOOKUP(+EOMONTH(+F6271,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6271=\"\",\"\",VLOOKUP(D6271,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6271=\"\",\"\",IF(A6271=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6271,-2)+15,Cenários!$A:$D,2,FALSE)>A6271,+VLOOKUP(+EOMONTH(+A6271,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6271,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6271=\"\",\"\",VLOOKUP(F6271,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6271=\"\",\"\",IF(WORKDAY(+A6271,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6271,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6272=\"\",\"\",+IF(+A6272=D6272,+E6272,((+G6272/E6272)^+((NETWORKDAYS(+D6272,A6272,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6272,F6272,Feriados!$A$2:$A$1058)-1))*E6272)))","v":""},{"$f":"IF(A6272=\"\",\"\",+IF(+A6272=D6272,+VLOOKUP(D6272,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6272,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6272=\"\",\"\",+VLOOKUP(+EOMONTH(+F6272,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6272=\"\",\"\",VLOOKUP(D6272,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6272=\"\",\"\",IF(A6272=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6272,-2)+15,Cenários!$A:$D,2,FALSE)>A6272,+VLOOKUP(+EOMONTH(+A6272,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6272,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6272=\"\",\"\",VLOOKUP(F6272,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6272=\"\",\"\",IF(WORKDAY(+A6272,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6272,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6273=\"\",\"\",+IF(+A6273=D6273,+E6273,((+G6273/E6273)^+((NETWORKDAYS(+D6273,A6273,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6273,F6273,Feriados!$A$2:$A$1058)-1))*E6273)))","v":""},{"$f":"IF(A6273=\"\",\"\",+IF(+A6273=D6273,+VLOOKUP(D6273,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6273,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6273=\"\",\"\",+VLOOKUP(+EOMONTH(+F6273,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6273=\"\",\"\",VLOOKUP(D6273,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6273=\"\",\"\",IF(A6273=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6273,-2)+15,Cenários!$A:$D,2,FALSE)>A6273,+VLOOKUP(+EOMONTH(+A6273,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6273,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6273=\"\",\"\",VLOOKUP(F6273,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6273=\"\",\"\",IF(WORKDAY(+A6273,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6273,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6274=\"\",\"\",+IF(+A6274=D6274,+E6274,((+G6274/E6274)^+((NETWORKDAYS(+D6274,A6274,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6274,F6274,Feriados!$A$2:$A$1058)-1))*E6274)))","v":""},{"$f":"IF(A6274=\"\",\"\",+IF(+A6274=D6274,+VLOOKUP(D6274,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6274,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6274=\"\",\"\",+VLOOKUP(+EOMONTH(+F6274,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6274=\"\",\"\",VLOOKUP(D6274,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6274=\"\",\"\",IF(A6274=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6274,-2)+15,Cenários!$A:$D,2,FALSE)>A6274,+VLOOKUP(+EOMONTH(+A6274,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6274,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6274=\"\",\"\",VLOOKUP(F6274,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6274=\"\",\"\",IF(WORKDAY(+A6274,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6274,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6275=\"\",\"\",+IF(+A6275=D6275,+E6275,((+G6275/E6275)^+((NETWORKDAYS(+D6275,A6275,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6275,F6275,Feriados!$A$2:$A$1058)-1))*E6275)))","v":""},{"$f":"IF(A6275=\"\",\"\",+IF(+A6275=D6275,+VLOOKUP(D6275,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6275,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6275=\"\",\"\",+VLOOKUP(+EOMONTH(+F6275,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6275=\"\",\"\",VLOOKUP(D6275,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6275=\"\",\"\",IF(A6275=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6275,-2)+15,Cenários!$A:$D,2,FALSE)>A6275,+VLOOKUP(+EOMONTH(+A6275,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6275,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6275=\"\",\"\",VLOOKUP(F6275,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6275=\"\",\"\",IF(WORKDAY(+A6275,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6275,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6276=\"\",\"\",+IF(+A6276=D6276,+E6276,((+G6276/E6276)^+((NETWORKDAYS(+D6276,A6276,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6276,F6276,Feriados!$A$2:$A$1058)-1))*E6276)))","v":""},{"$f":"IF(A6276=\"\",\"\",+IF(+A6276=D6276,+VLOOKUP(D6276,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6276,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6276=\"\",\"\",+VLOOKUP(+EOMONTH(+F6276,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6276=\"\",\"\",VLOOKUP(D6276,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6276=\"\",\"\",IF(A6276=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6276,-2)+15,Cenários!$A:$D,2,FALSE)>A6276,+VLOOKUP(+EOMONTH(+A6276,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6276,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6276=\"\",\"\",VLOOKUP(F6276,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6276=\"\",\"\",IF(WORKDAY(+A6276,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6276,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6277=\"\",\"\",+IF(+A6277=D6277,+E6277,((+G6277/E6277)^+((NETWORKDAYS(+D6277,A6277,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6277,F6277,Feriados!$A$2:$A$1058)-1))*E6277)))","v":""},{"$f":"IF(A6277=\"\",\"\",+IF(+A6277=D6277,+VLOOKUP(D6277,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6277,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6277=\"\",\"\",+VLOOKUP(+EOMONTH(+F6277,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6277=\"\",\"\",VLOOKUP(D6277,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6277=\"\",\"\",IF(A6277=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6277,-2)+15,Cenários!$A:$D,2,FALSE)>A6277,+VLOOKUP(+EOMONTH(+A6277,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6277,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6277=\"\",\"\",VLOOKUP(F6277,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6277=\"\",\"\",IF(WORKDAY(+A6277,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6277,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6278=\"\",\"\",+IF(+A6278=D6278,+E6278,((+G6278/E6278)^+((NETWORKDAYS(+D6278,A6278,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6278,F6278,Feriados!$A$2:$A$1058)-1))*E6278)))","v":""},{"$f":"IF(A6278=\"\",\"\",+IF(+A6278=D6278,+VLOOKUP(D6278,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6278,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6278=\"\",\"\",+VLOOKUP(+EOMONTH(+F6278,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6278=\"\",\"\",VLOOKUP(D6278,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6278=\"\",\"\",IF(A6278=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6278,-2)+15,Cenários!$A:$D,2,FALSE)>A6278,+VLOOKUP(+EOMONTH(+A6278,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6278,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6278=\"\",\"\",VLOOKUP(F6278,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6278=\"\",\"\",IF(WORKDAY(+A6278,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6278,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6279=\"\",\"\",+IF(+A6279=D6279,+E6279,((+G6279/E6279)^+((NETWORKDAYS(+D6279,A6279,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6279,F6279,Feriados!$A$2:$A$1058)-1))*E6279)))","v":""},{"$f":"IF(A6279=\"\",\"\",+IF(+A6279=D6279,+VLOOKUP(D6279,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6279,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6279=\"\",\"\",+VLOOKUP(+EOMONTH(+F6279,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6279=\"\",\"\",VLOOKUP(D6279,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6279=\"\",\"\",IF(A6279=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6279,-2)+15,Cenários!$A:$D,2,FALSE)>A6279,+VLOOKUP(+EOMONTH(+A6279,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6279,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6279=\"\",\"\",VLOOKUP(F6279,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6279=\"\",\"\",IF(WORKDAY(+A6279,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6279,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6280=\"\",\"\",+IF(+A6280=D6280,+E6280,((+G6280/E6280)^+((NETWORKDAYS(+D6280,A6280,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6280,F6280,Feriados!$A$2:$A$1058)-1))*E6280)))","v":""},{"$f":"IF(A6280=\"\",\"\",+IF(+A6280=D6280,+VLOOKUP(D6280,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6280,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6280=\"\",\"\",+VLOOKUP(+EOMONTH(+F6280,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6280=\"\",\"\",VLOOKUP(D6280,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6280=\"\",\"\",IF(A6280=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6280,-2)+15,Cenários!$A:$D,2,FALSE)>A6280,+VLOOKUP(+EOMONTH(+A6280,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6280,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6280=\"\",\"\",VLOOKUP(F6280,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6280=\"\",\"\",IF(WORKDAY(+A6280,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6280,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6281=\"\",\"\",+IF(+A6281=D6281,+E6281,((+G6281/E6281)^+((NETWORKDAYS(+D6281,A6281,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6281,F6281,Feriados!$A$2:$A$1058)-1))*E6281)))","v":""},{"$f":"IF(A6281=\"\",\"\",+IF(+A6281=D6281,+VLOOKUP(D6281,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6281,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6281=\"\",\"\",+VLOOKUP(+EOMONTH(+F6281,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6281=\"\",\"\",VLOOKUP(D6281,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6281=\"\",\"\",IF(A6281=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6281,-2)+15,Cenários!$A:$D,2,FALSE)>A6281,+VLOOKUP(+EOMONTH(+A6281,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6281,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6281=\"\",\"\",VLOOKUP(F6281,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6281=\"\",\"\",IF(WORKDAY(+A6281,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6281,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6282=\"\",\"\",+IF(+A6282=D6282,+E6282,((+G6282/E6282)^+((NETWORKDAYS(+D6282,A6282,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6282,F6282,Feriados!$A$2:$A$1058)-1))*E6282)))","v":""},{"$f":"IF(A6282=\"\",\"\",+IF(+A6282=D6282,+VLOOKUP(D6282,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6282,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6282=\"\",\"\",+VLOOKUP(+EOMONTH(+F6282,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6282=\"\",\"\",VLOOKUP(D6282,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6282=\"\",\"\",IF(A6282=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6282,-2)+15,Cenários!$A:$D,2,FALSE)>A6282,+VLOOKUP(+EOMONTH(+A6282,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6282,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6282=\"\",\"\",VLOOKUP(F6282,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6282=\"\",\"\",IF(WORKDAY(+A6282,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6282,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6283=\"\",\"\",+IF(+A6283=D6283,+E6283,((+G6283/E6283)^+((NETWORKDAYS(+D6283,A6283,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6283,F6283,Feriados!$A$2:$A$1058)-1))*E6283)))","v":""},{"$f":"IF(A6283=\"\",\"\",+IF(+A6283=D6283,+VLOOKUP(D6283,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6283,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6283=\"\",\"\",+VLOOKUP(+EOMONTH(+F6283,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6283=\"\",\"\",VLOOKUP(D6283,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6283=\"\",\"\",IF(A6283=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6283,-2)+15,Cenários!$A:$D,2,FALSE)>A6283,+VLOOKUP(+EOMONTH(+A6283,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6283,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6283=\"\",\"\",VLOOKUP(F6283,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6283=\"\",\"\",IF(WORKDAY(+A6283,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6283,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6284=\"\",\"\",+IF(+A6284=D6284,+E6284,((+G6284/E6284)^+((NETWORKDAYS(+D6284,A6284,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6284,F6284,Feriados!$A$2:$A$1058)-1))*E6284)))","v":""},{"$f":"IF(A6284=\"\",\"\",+IF(+A6284=D6284,+VLOOKUP(D6284,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6284,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6284=\"\",\"\",+VLOOKUP(+EOMONTH(+F6284,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6284=\"\",\"\",VLOOKUP(D6284,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6284=\"\",\"\",IF(A6284=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6284,-2)+15,Cenários!$A:$D,2,FALSE)>A6284,+VLOOKUP(+EOMONTH(+A6284,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6284,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6284=\"\",\"\",VLOOKUP(F6284,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6284=\"\",\"\",IF(WORKDAY(+A6284,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6284,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6285=\"\",\"\",+IF(+A6285=D6285,+E6285,((+G6285/E6285)^+((NETWORKDAYS(+D6285,A6285,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6285,F6285,Feriados!$A$2:$A$1058)-1))*E6285)))","v":""},{"$f":"IF(A6285=\"\",\"\",+IF(+A6285=D6285,+VLOOKUP(D6285,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6285,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6285=\"\",\"\",+VLOOKUP(+EOMONTH(+F6285,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6285=\"\",\"\",VLOOKUP(D6285,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6285=\"\",\"\",IF(A6285=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6285,-2)+15,Cenários!$A:$D,2,FALSE)>A6285,+VLOOKUP(+EOMONTH(+A6285,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6285,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6285=\"\",\"\",VLOOKUP(F6285,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6285=\"\",\"\",IF(WORKDAY(+A6285,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6285,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6286=\"\",\"\",+IF(+A6286=D6286,+E6286,((+G6286/E6286)^+((NETWORKDAYS(+D6286,A6286,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6286,F6286,Feriados!$A$2:$A$1058)-1))*E6286)))","v":""},{"$f":"IF(A6286=\"\",\"\",+IF(+A6286=D6286,+VLOOKUP(D6286,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6286,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6286=\"\",\"\",+VLOOKUP(+EOMONTH(+F6286,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6286=\"\",\"\",VLOOKUP(D6286,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6286=\"\",\"\",IF(A6286=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6286,-2)+15,Cenários!$A:$D,2,FALSE)>A6286,+VLOOKUP(+EOMONTH(+A6286,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6286,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6286=\"\",\"\",VLOOKUP(F6286,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6286=\"\",\"\",IF(WORKDAY(+A6286,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6286,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6287=\"\",\"\",+IF(+A6287=D6287,+E6287,((+G6287/E6287)^+((NETWORKDAYS(+D6287,A6287,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6287,F6287,Feriados!$A$2:$A$1058)-1))*E6287)))","v":""},{"$f":"IF(A6287=\"\",\"\",+IF(+A6287=D6287,+VLOOKUP(D6287,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6287,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6287=\"\",\"\",+VLOOKUP(+EOMONTH(+F6287,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6287=\"\",\"\",VLOOKUP(D6287,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6287=\"\",\"\",IF(A6287=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6287,-2)+15,Cenários!$A:$D,2,FALSE)>A6287,+VLOOKUP(+EOMONTH(+A6287,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6287,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6287=\"\",\"\",VLOOKUP(F6287,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6287=\"\",\"\",IF(WORKDAY(+A6287,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6287,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6288=\"\",\"\",+IF(+A6288=D6288,+E6288,((+G6288/E6288)^+((NETWORKDAYS(+D6288,A6288,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6288,F6288,Feriados!$A$2:$A$1058)-1))*E6288)))","v":""},{"$f":"IF(A6288=\"\",\"\",+IF(+A6288=D6288,+VLOOKUP(D6288,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6288,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6288=\"\",\"\",+VLOOKUP(+EOMONTH(+F6288,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6288=\"\",\"\",VLOOKUP(D6288,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6288=\"\",\"\",IF(A6288=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6288,-2)+15,Cenários!$A:$D,2,FALSE)>A6288,+VLOOKUP(+EOMONTH(+A6288,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6288,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6288=\"\",\"\",VLOOKUP(F6288,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6288=\"\",\"\",IF(WORKDAY(+A6288,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6288,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6289=\"\",\"\",+IF(+A6289=D6289,+E6289,((+G6289/E6289)^+((NETWORKDAYS(+D6289,A6289,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6289,F6289,Feriados!$A$2:$A$1058)-1))*E6289)))","v":""},{"$f":"IF(A6289=\"\",\"\",+IF(+A6289=D6289,+VLOOKUP(D6289,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6289,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6289=\"\",\"\",+VLOOKUP(+EOMONTH(+F6289,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6289=\"\",\"\",VLOOKUP(D6289,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6289=\"\",\"\",IF(A6289=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6289,-2)+15,Cenários!$A:$D,2,FALSE)>A6289,+VLOOKUP(+EOMONTH(+A6289,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6289,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6289=\"\",\"\",VLOOKUP(F6289,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6289=\"\",\"\",IF(WORKDAY(+A6289,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6289,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6290=\"\",\"\",+IF(+A6290=D6290,+E6290,((+G6290/E6290)^+((NETWORKDAYS(+D6290,A6290,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6290,F6290,Feriados!$A$2:$A$1058)-1))*E6290)))","v":""},{"$f":"IF(A6290=\"\",\"\",+IF(+A6290=D6290,+VLOOKUP(D6290,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6290,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6290=\"\",\"\",+VLOOKUP(+EOMONTH(+F6290,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6290=\"\",\"\",VLOOKUP(D6290,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6290=\"\",\"\",IF(A6290=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6290,-2)+15,Cenários!$A:$D,2,FALSE)>A6290,+VLOOKUP(+EOMONTH(+A6290,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6290,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6290=\"\",\"\",VLOOKUP(F6290,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6290=\"\",\"\",IF(WORKDAY(+A6290,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6290,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6291=\"\",\"\",+IF(+A6291=D6291,+E6291,((+G6291/E6291)^+((NETWORKDAYS(+D6291,A6291,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6291,F6291,Feriados!$A$2:$A$1058)-1))*E6291)))","v":""},{"$f":"IF(A6291=\"\",\"\",+IF(+A6291=D6291,+VLOOKUP(D6291,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6291,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6291=\"\",\"\",+VLOOKUP(+EOMONTH(+F6291,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6291=\"\",\"\",VLOOKUP(D6291,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6291=\"\",\"\",IF(A6291=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6291,-2)+15,Cenários!$A:$D,2,FALSE)>A6291,+VLOOKUP(+EOMONTH(+A6291,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6291,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6291=\"\",\"\",VLOOKUP(F6291,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6291=\"\",\"\",IF(WORKDAY(+A6291,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6291,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6292=\"\",\"\",+IF(+A6292=D6292,+E6292,((+G6292/E6292)^+((NETWORKDAYS(+D6292,A6292,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6292,F6292,Feriados!$A$2:$A$1058)-1))*E6292)))","v":""},{"$f":"IF(A6292=\"\",\"\",+IF(+A6292=D6292,+VLOOKUP(D6292,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6292,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6292=\"\",\"\",+VLOOKUP(+EOMONTH(+F6292,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6292=\"\",\"\",VLOOKUP(D6292,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6292=\"\",\"\",IF(A6292=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6292,-2)+15,Cenários!$A:$D,2,FALSE)>A6292,+VLOOKUP(+EOMONTH(+A6292,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6292,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6292=\"\",\"\",VLOOKUP(F6292,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6292=\"\",\"\",IF(WORKDAY(+A6292,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6292,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6293=\"\",\"\",+IF(+A6293=D6293,+E6293,((+G6293/E6293)^+((NETWORKDAYS(+D6293,A6293,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6293,F6293,Feriados!$A$2:$A$1058)-1))*E6293)))","v":""},{"$f":"IF(A6293=\"\",\"\",+IF(+A6293=D6293,+VLOOKUP(D6293,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6293,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6293=\"\",\"\",+VLOOKUP(+EOMONTH(+F6293,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6293=\"\",\"\",VLOOKUP(D6293,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6293=\"\",\"\",IF(A6293=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6293,-2)+15,Cenários!$A:$D,2,FALSE)>A6293,+VLOOKUP(+EOMONTH(+A6293,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6293,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6293=\"\",\"\",VLOOKUP(F6293,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6293=\"\",\"\",IF(WORKDAY(+A6293,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6293,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6294=\"\",\"\",+IF(+A6294=D6294,+E6294,((+G6294/E6294)^+((NETWORKDAYS(+D6294,A6294,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6294,F6294,Feriados!$A$2:$A$1058)-1))*E6294)))","v":""},{"$f":"IF(A6294=\"\",\"\",+IF(+A6294=D6294,+VLOOKUP(D6294,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6294,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6294=\"\",\"\",+VLOOKUP(+EOMONTH(+F6294,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6294=\"\",\"\",VLOOKUP(D6294,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6294=\"\",\"\",IF(A6294=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6294,-2)+15,Cenários!$A:$D,2,FALSE)>A6294,+VLOOKUP(+EOMONTH(+A6294,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6294,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6294=\"\",\"\",VLOOKUP(F6294,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6294=\"\",\"\",IF(WORKDAY(+A6294,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6294,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6295=\"\",\"\",+IF(+A6295=D6295,+E6295,((+G6295/E6295)^+((NETWORKDAYS(+D6295,A6295,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6295,F6295,Feriados!$A$2:$A$1058)-1))*E6295)))","v":""},{"$f":"IF(A6295=\"\",\"\",+IF(+A6295=D6295,+VLOOKUP(D6295,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6295,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6295=\"\",\"\",+VLOOKUP(+EOMONTH(+F6295,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6295=\"\",\"\",VLOOKUP(D6295,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6295=\"\",\"\",IF(A6295=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6295,-2)+15,Cenários!$A:$D,2,FALSE)>A6295,+VLOOKUP(+EOMONTH(+A6295,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6295,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6295=\"\",\"\",VLOOKUP(F6295,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6295=\"\",\"\",IF(WORKDAY(+A6295,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6295,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6296=\"\",\"\",+IF(+A6296=D6296,+E6296,((+G6296/E6296)^+((NETWORKDAYS(+D6296,A6296,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6296,F6296,Feriados!$A$2:$A$1058)-1))*E6296)))","v":""},{"$f":"IF(A6296=\"\",\"\",+IF(+A6296=D6296,+VLOOKUP(D6296,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6296,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6296=\"\",\"\",+VLOOKUP(+EOMONTH(+F6296,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6296=\"\",\"\",VLOOKUP(D6296,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6296=\"\",\"\",IF(A6296=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6296,-2)+15,Cenários!$A:$D,2,FALSE)>A6296,+VLOOKUP(+EOMONTH(+A6296,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6296,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6296=\"\",\"\",VLOOKUP(F6296,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6296=\"\",\"\",IF(WORKDAY(+A6296,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6296,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6297=\"\",\"\",+IF(+A6297=D6297,+E6297,((+G6297/E6297)^+((NETWORKDAYS(+D6297,A6297,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6297,F6297,Feriados!$A$2:$A$1058)-1))*E6297)))","v":""},{"$f":"IF(A6297=\"\",\"\",+IF(+A6297=D6297,+VLOOKUP(D6297,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6297,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6297=\"\",\"\",+VLOOKUP(+EOMONTH(+F6297,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6297=\"\",\"\",VLOOKUP(D6297,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6297=\"\",\"\",IF(A6297=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6297,-2)+15,Cenários!$A:$D,2,FALSE)>A6297,+VLOOKUP(+EOMONTH(+A6297,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6297,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6297=\"\",\"\",VLOOKUP(F6297,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6297=\"\",\"\",IF(WORKDAY(+A6297,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6297,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6298=\"\",\"\",+IF(+A6298=D6298,+E6298,((+G6298/E6298)^+((NETWORKDAYS(+D6298,A6298,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6298,F6298,Feriados!$A$2:$A$1058)-1))*E6298)))","v":""},{"$f":"IF(A6298=\"\",\"\",+IF(+A6298=D6298,+VLOOKUP(D6298,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6298,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6298=\"\",\"\",+VLOOKUP(+EOMONTH(+F6298,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6298=\"\",\"\",VLOOKUP(D6298,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6298=\"\",\"\",IF(A6298=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6298,-2)+15,Cenários!$A:$D,2,FALSE)>A6298,+VLOOKUP(+EOMONTH(+A6298,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6298,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6298=\"\",\"\",VLOOKUP(F6298,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6298=\"\",\"\",IF(WORKDAY(+A6298,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6298,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6299=\"\",\"\",+IF(+A6299=D6299,+E6299,((+G6299/E6299)^+((NETWORKDAYS(+D6299,A6299,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6299,F6299,Feriados!$A$2:$A$1058)-1))*E6299)))","v":""},{"$f":"IF(A6299=\"\",\"\",+IF(+A6299=D6299,+VLOOKUP(D6299,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6299,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6299=\"\",\"\",+VLOOKUP(+EOMONTH(+F6299,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6299=\"\",\"\",VLOOKUP(D6299,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6299=\"\",\"\",IF(A6299=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6299,-2)+15,Cenários!$A:$D,2,FALSE)>A6299,+VLOOKUP(+EOMONTH(+A6299,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6299,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6299=\"\",\"\",VLOOKUP(F6299,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6299=\"\",\"\",IF(WORKDAY(+A6299,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6299,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6300=\"\",\"\",+IF(+A6300=D6300,+E6300,((+G6300/E6300)^+((NETWORKDAYS(+D6300,A6300,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6300,F6300,Feriados!$A$2:$A$1058)-1))*E6300)))","v":""},{"$f":"IF(A6300=\"\",\"\",+IF(+A6300=D6300,+VLOOKUP(D6300,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6300,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6300=\"\",\"\",+VLOOKUP(+EOMONTH(+F6300,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6300=\"\",\"\",VLOOKUP(D6300,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6300=\"\",\"\",IF(A6300=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6300,-2)+15,Cenários!$A:$D,2,FALSE)>A6300,+VLOOKUP(+EOMONTH(+A6300,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6300,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6300=\"\",\"\",VLOOKUP(F6300,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6300=\"\",\"\",IF(WORKDAY(+A6300,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6300,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6301=\"\",\"\",+IF(+A6301=D6301,+E6301,((+G6301/E6301)^+((NETWORKDAYS(+D6301,A6301,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6301,F6301,Feriados!$A$2:$A$1058)-1))*E6301)))","v":""},{"$f":"IF(A6301=\"\",\"\",+IF(+A6301=D6301,+VLOOKUP(D6301,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6301,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6301=\"\",\"\",+VLOOKUP(+EOMONTH(+F6301,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6301=\"\",\"\",VLOOKUP(D6301,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6301=\"\",\"\",IF(A6301=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6301,-2)+15,Cenários!$A:$D,2,FALSE)>A6301,+VLOOKUP(+EOMONTH(+A6301,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6301,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6301=\"\",\"\",VLOOKUP(F6301,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6301=\"\",\"\",IF(WORKDAY(+A6301,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6301,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6302=\"\",\"\",+IF(+A6302=D6302,+E6302,((+G6302/E6302)^+((NETWORKDAYS(+D6302,A6302,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6302,F6302,Feriados!$A$2:$A$1058)-1))*E6302)))","v":""},{"$f":"IF(A6302=\"\",\"\",+IF(+A6302=D6302,+VLOOKUP(D6302,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6302,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6302=\"\",\"\",+VLOOKUP(+EOMONTH(+F6302,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6302=\"\",\"\",VLOOKUP(D6302,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6302=\"\",\"\",IF(A6302=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6302,-2)+15,Cenários!$A:$D,2,FALSE)>A6302,+VLOOKUP(+EOMONTH(+A6302,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6302,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6302=\"\",\"\",VLOOKUP(F6302,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6302=\"\",\"\",IF(WORKDAY(+A6302,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6302,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6303=\"\",\"\",+IF(+A6303=D6303,+E6303,((+G6303/E6303)^+((NETWORKDAYS(+D6303,A6303,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6303,F6303,Feriados!$A$2:$A$1058)-1))*E6303)))","v":""},{"$f":"IF(A6303=\"\",\"\",+IF(+A6303=D6303,+VLOOKUP(D6303,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6303,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6303=\"\",\"\",+VLOOKUP(+EOMONTH(+F6303,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6303=\"\",\"\",VLOOKUP(D6303,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6303=\"\",\"\",IF(A6303=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6303,-2)+15,Cenários!$A:$D,2,FALSE)>A6303,+VLOOKUP(+EOMONTH(+A6303,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6303,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6303=\"\",\"\",VLOOKUP(F6303,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6303=\"\",\"\",IF(WORKDAY(+A6303,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6303,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6304=\"\",\"\",+IF(+A6304=D6304,+E6304,((+G6304/E6304)^+((NETWORKDAYS(+D6304,A6304,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6304,F6304,Feriados!$A$2:$A$1058)-1))*E6304)))","v":""},{"$f":"IF(A6304=\"\",\"\",+IF(+A6304=D6304,+VLOOKUP(D6304,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6304,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6304=\"\",\"\",+VLOOKUP(+EOMONTH(+F6304,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6304=\"\",\"\",VLOOKUP(D6304,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6304=\"\",\"\",IF(A6304=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6304,-2)+15,Cenários!$A:$D,2,FALSE)>A6304,+VLOOKUP(+EOMONTH(+A6304,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6304,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6304=\"\",\"\",VLOOKUP(F6304,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6304=\"\",\"\",IF(WORKDAY(+A6304,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6304,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6305=\"\",\"\",+IF(+A6305=D6305,+E6305,((+G6305/E6305)^+((NETWORKDAYS(+D6305,A6305,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6305,F6305,Feriados!$A$2:$A$1058)-1))*E6305)))","v":""},{"$f":"IF(A6305=\"\",\"\",+IF(+A6305=D6305,+VLOOKUP(D6305,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6305,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6305=\"\",\"\",+VLOOKUP(+EOMONTH(+F6305,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6305=\"\",\"\",VLOOKUP(D6305,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6305=\"\",\"\",IF(A6305=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6305,-2)+15,Cenários!$A:$D,2,FALSE)>A6305,+VLOOKUP(+EOMONTH(+A6305,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6305,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6305=\"\",\"\",VLOOKUP(F6305,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6305=\"\",\"\",IF(WORKDAY(+A6305,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6305,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6306=\"\",\"\",+IF(+A6306=D6306,+E6306,((+G6306/E6306)^+((NETWORKDAYS(+D6306,A6306,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6306,F6306,Feriados!$A$2:$A$1058)-1))*E6306)))","v":""},{"$f":"IF(A6306=\"\",\"\",+IF(+A6306=D6306,+VLOOKUP(D6306,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6306,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6306=\"\",\"\",+VLOOKUP(+EOMONTH(+F6306,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6306=\"\",\"\",VLOOKUP(D6306,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6306=\"\",\"\",IF(A6306=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6306,-2)+15,Cenários!$A:$D,2,FALSE)>A6306,+VLOOKUP(+EOMONTH(+A6306,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6306,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6306=\"\",\"\",VLOOKUP(F6306,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6306=\"\",\"\",IF(WORKDAY(+A6306,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6306,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6307=\"\",\"\",+IF(+A6307=D6307,+E6307,((+G6307/E6307)^+((NETWORKDAYS(+D6307,A6307,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6307,F6307,Feriados!$A$2:$A$1058)-1))*E6307)))","v":""},{"$f":"IF(A6307=\"\",\"\",+IF(+A6307=D6307,+VLOOKUP(D6307,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6307,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6307=\"\",\"\",+VLOOKUP(+EOMONTH(+F6307,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6307=\"\",\"\",VLOOKUP(D6307,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6307=\"\",\"\",IF(A6307=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6307,-2)+15,Cenários!$A:$D,2,FALSE)>A6307,+VLOOKUP(+EOMONTH(+A6307,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6307,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6307=\"\",\"\",VLOOKUP(F6307,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6307=\"\",\"\",IF(WORKDAY(+A6307,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6307,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6308=\"\",\"\",+IF(+A6308=D6308,+E6308,((+G6308/E6308)^+((NETWORKDAYS(+D6308,A6308,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6308,F6308,Feriados!$A$2:$A$1058)-1))*E6308)))","v":""},{"$f":"IF(A6308=\"\",\"\",+IF(+A6308=D6308,+VLOOKUP(D6308,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6308,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6308=\"\",\"\",+VLOOKUP(+EOMONTH(+F6308,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6308=\"\",\"\",VLOOKUP(D6308,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6308=\"\",\"\",IF(A6308=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6308,-2)+15,Cenários!$A:$D,2,FALSE)>A6308,+VLOOKUP(+EOMONTH(+A6308,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6308,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6308=\"\",\"\",VLOOKUP(F6308,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6308=\"\",\"\",IF(WORKDAY(+A6308,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6308,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6309=\"\",\"\",+IF(+A6309=D6309,+E6309,((+G6309/E6309)^+((NETWORKDAYS(+D6309,A6309,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6309,F6309,Feriados!$A$2:$A$1058)-1))*E6309)))","v":""},{"$f":"IF(A6309=\"\",\"\",+IF(+A6309=D6309,+VLOOKUP(D6309,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6309,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6309=\"\",\"\",+VLOOKUP(+EOMONTH(+F6309,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6309=\"\",\"\",VLOOKUP(D6309,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6309=\"\",\"\",IF(A6309=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6309,-2)+15,Cenários!$A:$D,2,FALSE)>A6309,+VLOOKUP(+EOMONTH(+A6309,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6309,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6309=\"\",\"\",VLOOKUP(F6309,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6309=\"\",\"\",IF(WORKDAY(+A6309,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6309,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6310=\"\",\"\",+IF(+A6310=D6310,+E6310,((+G6310/E6310)^+((NETWORKDAYS(+D6310,A6310,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6310,F6310,Feriados!$A$2:$A$1058)-1))*E6310)))","v":""},{"$f":"IF(A6310=\"\",\"\",+IF(+A6310=D6310,+VLOOKUP(D6310,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6310,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6310=\"\",\"\",+VLOOKUP(+EOMONTH(+F6310,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6310=\"\",\"\",VLOOKUP(D6310,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6310=\"\",\"\",IF(A6310=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6310,-2)+15,Cenários!$A:$D,2,FALSE)>A6310,+VLOOKUP(+EOMONTH(+A6310,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6310,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6310=\"\",\"\",VLOOKUP(F6310,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6310=\"\",\"\",IF(WORKDAY(+A6310,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6310,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6311=\"\",\"\",+IF(+A6311=D6311,+E6311,((+G6311/E6311)^+((NETWORKDAYS(+D6311,A6311,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6311,F6311,Feriados!$A$2:$A$1058)-1))*E6311)))","v":""},{"$f":"IF(A6311=\"\",\"\",+IF(+A6311=D6311,+VLOOKUP(D6311,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6311,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6311=\"\",\"\",+VLOOKUP(+EOMONTH(+F6311,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6311=\"\",\"\",VLOOKUP(D6311,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6311=\"\",\"\",IF(A6311=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6311,-2)+15,Cenários!$A:$D,2,FALSE)>A6311,+VLOOKUP(+EOMONTH(+A6311,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6311,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6311=\"\",\"\",VLOOKUP(F6311,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6311=\"\",\"\",IF(WORKDAY(+A6311,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6311,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6312=\"\",\"\",+IF(+A6312=D6312,+E6312,((+G6312/E6312)^+((NETWORKDAYS(+D6312,A6312,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6312,F6312,Feriados!$A$2:$A$1058)-1))*E6312)))","v":""},{"$f":"IF(A6312=\"\",\"\",+IF(+A6312=D6312,+VLOOKUP(D6312,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6312,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6312=\"\",\"\",+VLOOKUP(+EOMONTH(+F6312,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6312=\"\",\"\",VLOOKUP(D6312,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6312=\"\",\"\",IF(A6312=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6312,-2)+15,Cenários!$A:$D,2,FALSE)>A6312,+VLOOKUP(+EOMONTH(+A6312,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6312,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6312=\"\",\"\",VLOOKUP(F6312,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6312=\"\",\"\",IF(WORKDAY(+A6312,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6312,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6313=\"\",\"\",+IF(+A6313=D6313,+E6313,((+G6313/E6313)^+((NETWORKDAYS(+D6313,A6313,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6313,F6313,Feriados!$A$2:$A$1058)-1))*E6313)))","v":""},{"$f":"IF(A6313=\"\",\"\",+IF(+A6313=D6313,+VLOOKUP(D6313,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6313,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6313=\"\",\"\",+VLOOKUP(+EOMONTH(+F6313,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6313=\"\",\"\",VLOOKUP(D6313,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6313=\"\",\"\",IF(A6313=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6313,-2)+15,Cenários!$A:$D,2,FALSE)>A6313,+VLOOKUP(+EOMONTH(+A6313,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6313,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6313=\"\",\"\",VLOOKUP(F6313,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6313=\"\",\"\",IF(WORKDAY(+A6313,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6313,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6314=\"\",\"\",+IF(+A6314=D6314,+E6314,((+G6314/E6314)^+((NETWORKDAYS(+D6314,A6314,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6314,F6314,Feriados!$A$2:$A$1058)-1))*E6314)))","v":""},{"$f":"IF(A6314=\"\",\"\",+IF(+A6314=D6314,+VLOOKUP(D6314,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6314,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6314=\"\",\"\",+VLOOKUP(+EOMONTH(+F6314,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6314=\"\",\"\",VLOOKUP(D6314,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6314=\"\",\"\",IF(A6314=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6314,-2)+15,Cenários!$A:$D,2,FALSE)>A6314,+VLOOKUP(+EOMONTH(+A6314,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6314,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6314=\"\",\"\",VLOOKUP(F6314,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6314=\"\",\"\",IF(WORKDAY(+A6314,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6314,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6315=\"\",\"\",+IF(+A6315=D6315,+E6315,((+G6315/E6315)^+((NETWORKDAYS(+D6315,A6315,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6315,F6315,Feriados!$A$2:$A$1058)-1))*E6315)))","v":""},{"$f":"IF(A6315=\"\",\"\",+IF(+A6315=D6315,+VLOOKUP(D6315,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6315,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6315=\"\",\"\",+VLOOKUP(+EOMONTH(+F6315,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6315=\"\",\"\",VLOOKUP(D6315,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6315=\"\",\"\",IF(A6315=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6315,-2)+15,Cenários!$A:$D,2,FALSE)>A6315,+VLOOKUP(+EOMONTH(+A6315,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6315,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6315=\"\",\"\",VLOOKUP(F6315,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6315=\"\",\"\",IF(WORKDAY(+A6315,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6315,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6316=\"\",\"\",+IF(+A6316=D6316,+E6316,((+G6316/E6316)^+((NETWORKDAYS(+D6316,A6316,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6316,F6316,Feriados!$A$2:$A$1058)-1))*E6316)))","v":""},{"$f":"IF(A6316=\"\",\"\",+IF(+A6316=D6316,+VLOOKUP(D6316,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6316,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6316=\"\",\"\",+VLOOKUP(+EOMONTH(+F6316,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6316=\"\",\"\",VLOOKUP(D6316,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6316=\"\",\"\",IF(A6316=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6316,-2)+15,Cenários!$A:$D,2,FALSE)>A6316,+VLOOKUP(+EOMONTH(+A6316,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6316,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6316=\"\",\"\",VLOOKUP(F6316,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6316=\"\",\"\",IF(WORKDAY(+A6316,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6316,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6317=\"\",\"\",+IF(+A6317=D6317,+E6317,((+G6317/E6317)^+((NETWORKDAYS(+D6317,A6317,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6317,F6317,Feriados!$A$2:$A$1058)-1))*E6317)))","v":""},{"$f":"IF(A6317=\"\",\"\",+IF(+A6317=D6317,+VLOOKUP(D6317,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6317,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6317=\"\",\"\",+VLOOKUP(+EOMONTH(+F6317,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6317=\"\",\"\",VLOOKUP(D6317,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6317=\"\",\"\",IF(A6317=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6317,-2)+15,Cenários!$A:$D,2,FALSE)>A6317,+VLOOKUP(+EOMONTH(+A6317,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6317,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6317=\"\",\"\",VLOOKUP(F6317,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6317=\"\",\"\",IF(WORKDAY(+A6317,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6317,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6318=\"\",\"\",+IF(+A6318=D6318,+E6318,((+G6318/E6318)^+((NETWORKDAYS(+D6318,A6318,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6318,F6318,Feriados!$A$2:$A$1058)-1))*E6318)))","v":""},{"$f":"IF(A6318=\"\",\"\",+IF(+A6318=D6318,+VLOOKUP(D6318,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6318,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6318=\"\",\"\",+VLOOKUP(+EOMONTH(+F6318,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6318=\"\",\"\",VLOOKUP(D6318,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6318=\"\",\"\",IF(A6318=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6318,-2)+15,Cenários!$A:$D,2,FALSE)>A6318,+VLOOKUP(+EOMONTH(+A6318,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6318,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6318=\"\",\"\",VLOOKUP(F6318,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6318=\"\",\"\",IF(WORKDAY(+A6318,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6318,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6319=\"\",\"\",+IF(+A6319=D6319,+E6319,((+G6319/E6319)^+((NETWORKDAYS(+D6319,A6319,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6319,F6319,Feriados!$A$2:$A$1058)-1))*E6319)))","v":""},{"$f":"IF(A6319=\"\",\"\",+IF(+A6319=D6319,+VLOOKUP(D6319,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6319,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6319=\"\",\"\",+VLOOKUP(+EOMONTH(+F6319,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6319=\"\",\"\",VLOOKUP(D6319,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6319=\"\",\"\",IF(A6319=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6319,-2)+15,Cenários!$A:$D,2,FALSE)>A6319,+VLOOKUP(+EOMONTH(+A6319,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6319,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6319=\"\",\"\",VLOOKUP(F6319,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6319=\"\",\"\",IF(WORKDAY(+A6319,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6319,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6320=\"\",\"\",+IF(+A6320=D6320,+E6320,((+G6320/E6320)^+((NETWORKDAYS(+D6320,A6320,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6320,F6320,Feriados!$A$2:$A$1058)-1))*E6320)))","v":""},{"$f":"IF(A6320=\"\",\"\",+IF(+A6320=D6320,+VLOOKUP(D6320,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6320,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6320=\"\",\"\",+VLOOKUP(+EOMONTH(+F6320,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6320=\"\",\"\",VLOOKUP(D6320,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6320=\"\",\"\",IF(A6320=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6320,-2)+15,Cenários!$A:$D,2,FALSE)>A6320,+VLOOKUP(+EOMONTH(+A6320,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6320,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6320=\"\",\"\",VLOOKUP(F6320,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6320=\"\",\"\",IF(WORKDAY(+A6320,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6320,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6321=\"\",\"\",+IF(+A6321=D6321,+E6321,((+G6321/E6321)^+((NETWORKDAYS(+D6321,A6321,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6321,F6321,Feriados!$A$2:$A$1058)-1))*E6321)))","v":""},{"$f":"IF(A6321=\"\",\"\",+IF(+A6321=D6321,+VLOOKUP(D6321,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6321,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6321=\"\",\"\",+VLOOKUP(+EOMONTH(+F6321,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6321=\"\",\"\",VLOOKUP(D6321,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6321=\"\",\"\",IF(A6321=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6321,-2)+15,Cenários!$A:$D,2,FALSE)>A6321,+VLOOKUP(+EOMONTH(+A6321,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6321,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6321=\"\",\"\",VLOOKUP(F6321,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6321=\"\",\"\",IF(WORKDAY(+A6321,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6321,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6322=\"\",\"\",+IF(+A6322=D6322,+E6322,((+G6322/E6322)^+((NETWORKDAYS(+D6322,A6322,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6322,F6322,Feriados!$A$2:$A$1058)-1))*E6322)))","v":""},{"$f":"IF(A6322=\"\",\"\",+IF(+A6322=D6322,+VLOOKUP(D6322,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6322,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6322=\"\",\"\",+VLOOKUP(+EOMONTH(+F6322,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6322=\"\",\"\",VLOOKUP(D6322,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6322=\"\",\"\",IF(A6322=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6322,-2)+15,Cenários!$A:$D,2,FALSE)>A6322,+VLOOKUP(+EOMONTH(+A6322,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6322,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6322=\"\",\"\",VLOOKUP(F6322,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6322=\"\",\"\",IF(WORKDAY(+A6322,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6322,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6323=\"\",\"\",+IF(+A6323=D6323,+E6323,((+G6323/E6323)^+((NETWORKDAYS(+D6323,A6323,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6323,F6323,Feriados!$A$2:$A$1058)-1))*E6323)))","v":""},{"$f":"IF(A6323=\"\",\"\",+IF(+A6323=D6323,+VLOOKUP(D6323,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6323,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6323=\"\",\"\",+VLOOKUP(+EOMONTH(+F6323,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6323=\"\",\"\",VLOOKUP(D6323,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6323=\"\",\"\",IF(A6323=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6323,-2)+15,Cenários!$A:$D,2,FALSE)>A6323,+VLOOKUP(+EOMONTH(+A6323,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6323,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6323=\"\",\"\",VLOOKUP(F6323,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6323=\"\",\"\",IF(WORKDAY(+A6323,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6323,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6324=\"\",\"\",+IF(+A6324=D6324,+E6324,((+G6324/E6324)^+((NETWORKDAYS(+D6324,A6324,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6324,F6324,Feriados!$A$2:$A$1058)-1))*E6324)))","v":""},{"$f":"IF(A6324=\"\",\"\",+IF(+A6324=D6324,+VLOOKUP(D6324,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6324,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6324=\"\",\"\",+VLOOKUP(+EOMONTH(+F6324,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6324=\"\",\"\",VLOOKUP(D6324,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6324=\"\",\"\",IF(A6324=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6324,-2)+15,Cenários!$A:$D,2,FALSE)>A6324,+VLOOKUP(+EOMONTH(+A6324,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6324,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6324=\"\",\"\",VLOOKUP(F6324,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6324=\"\",\"\",IF(WORKDAY(+A6324,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6324,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6325=\"\",\"\",+IF(+A6325=D6325,+E6325,((+G6325/E6325)^+((NETWORKDAYS(+D6325,A6325,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6325,F6325,Feriados!$A$2:$A$1058)-1))*E6325)))","v":""},{"$f":"IF(A6325=\"\",\"\",+IF(+A6325=D6325,+VLOOKUP(D6325,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6325,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6325=\"\",\"\",+VLOOKUP(+EOMONTH(+F6325,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6325=\"\",\"\",VLOOKUP(D6325,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6325=\"\",\"\",IF(A6325=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6325,-2)+15,Cenários!$A:$D,2,FALSE)>A6325,+VLOOKUP(+EOMONTH(+A6325,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6325,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6325=\"\",\"\",VLOOKUP(F6325,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6325=\"\",\"\",IF(WORKDAY(+A6325,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6325,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6326=\"\",\"\",+IF(+A6326=D6326,+E6326,((+G6326/E6326)^+((NETWORKDAYS(+D6326,A6326,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6326,F6326,Feriados!$A$2:$A$1058)-1))*E6326)))","v":""},{"$f":"IF(A6326=\"\",\"\",+IF(+A6326=D6326,+VLOOKUP(D6326,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6326,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6326=\"\",\"\",+VLOOKUP(+EOMONTH(+F6326,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6326=\"\",\"\",VLOOKUP(D6326,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6326=\"\",\"\",IF(A6326=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6326,-2)+15,Cenários!$A:$D,2,FALSE)>A6326,+VLOOKUP(+EOMONTH(+A6326,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6326,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6326=\"\",\"\",VLOOKUP(F6326,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6326=\"\",\"\",IF(WORKDAY(+A6326,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6326,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6327=\"\",\"\",+IF(+A6327=D6327,+E6327,((+G6327/E6327)^+((NETWORKDAYS(+D6327,A6327,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6327,F6327,Feriados!$A$2:$A$1058)-1))*E6327)))","v":""},{"$f":"IF(A6327=\"\",\"\",+IF(+A6327=D6327,+VLOOKUP(D6327,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6327,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6327=\"\",\"\",+VLOOKUP(+EOMONTH(+F6327,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6327=\"\",\"\",VLOOKUP(D6327,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6327=\"\",\"\",IF(A6327=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6327,-2)+15,Cenários!$A:$D,2,FALSE)>A6327,+VLOOKUP(+EOMONTH(+A6327,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6327,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6327=\"\",\"\",VLOOKUP(F6327,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6327=\"\",\"\",IF(WORKDAY(+A6327,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6327,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6328=\"\",\"\",+IF(+A6328=D6328,+E6328,((+G6328/E6328)^+((NETWORKDAYS(+D6328,A6328,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6328,F6328,Feriados!$A$2:$A$1058)-1))*E6328)))","v":""},{"$f":"IF(A6328=\"\",\"\",+IF(+A6328=D6328,+VLOOKUP(D6328,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6328,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6328=\"\",\"\",+VLOOKUP(+EOMONTH(+F6328,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6328=\"\",\"\",VLOOKUP(D6328,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6328=\"\",\"\",IF(A6328=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6328,-2)+15,Cenários!$A:$D,2,FALSE)>A6328,+VLOOKUP(+EOMONTH(+A6328,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6328,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6328=\"\",\"\",VLOOKUP(F6328,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6328=\"\",\"\",IF(WORKDAY(+A6328,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6328,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6329=\"\",\"\",+IF(+A6329=D6329,+E6329,((+G6329/E6329)^+((NETWORKDAYS(+D6329,A6329,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6329,F6329,Feriados!$A$2:$A$1058)-1))*E6329)))","v":""},{"$f":"IF(A6329=\"\",\"\",+IF(+A6329=D6329,+VLOOKUP(D6329,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6329,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6329=\"\",\"\",+VLOOKUP(+EOMONTH(+F6329,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6329=\"\",\"\",VLOOKUP(D6329,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6329=\"\",\"\",IF(A6329=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6329,-2)+15,Cenários!$A:$D,2,FALSE)>A6329,+VLOOKUP(+EOMONTH(+A6329,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6329,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6329=\"\",\"\",VLOOKUP(F6329,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6329=\"\",\"\",IF(WORKDAY(+A6329,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6329,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6330=\"\",\"\",+IF(+A6330=D6330,+E6330,((+G6330/E6330)^+((NETWORKDAYS(+D6330,A6330,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6330,F6330,Feriados!$A$2:$A$1058)-1))*E6330)))","v":""},{"$f":"IF(A6330=\"\",\"\",+IF(+A6330=D6330,+VLOOKUP(D6330,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6330,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6330=\"\",\"\",+VLOOKUP(+EOMONTH(+F6330,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6330=\"\",\"\",VLOOKUP(D6330,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6330=\"\",\"\",IF(A6330=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6330,-2)+15,Cenários!$A:$D,2,FALSE)>A6330,+VLOOKUP(+EOMONTH(+A6330,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6330,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6330=\"\",\"\",VLOOKUP(F6330,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6330=\"\",\"\",IF(WORKDAY(+A6330,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6330,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6331=\"\",\"\",+IF(+A6331=D6331,+E6331,((+G6331/E6331)^+((NETWORKDAYS(+D6331,A6331,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6331,F6331,Feriados!$A$2:$A$1058)-1))*E6331)))","v":""},{"$f":"IF(A6331=\"\",\"\",+IF(+A6331=D6331,+VLOOKUP(D6331,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6331,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6331=\"\",\"\",+VLOOKUP(+EOMONTH(+F6331,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6331=\"\",\"\",VLOOKUP(D6331,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6331=\"\",\"\",IF(A6331=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6331,-2)+15,Cenários!$A:$D,2,FALSE)>A6331,+VLOOKUP(+EOMONTH(+A6331,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6331,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6331=\"\",\"\",VLOOKUP(F6331,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6331=\"\",\"\",IF(WORKDAY(+A6331,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6331,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6332=\"\",\"\",+IF(+A6332=D6332,+E6332,((+G6332/E6332)^+((NETWORKDAYS(+D6332,A6332,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6332,F6332,Feriados!$A$2:$A$1058)-1))*E6332)))","v":""},{"$f":"IF(A6332=\"\",\"\",+IF(+A6332=D6332,+VLOOKUP(D6332,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6332,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6332=\"\",\"\",+VLOOKUP(+EOMONTH(+F6332,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6332=\"\",\"\",VLOOKUP(D6332,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6332=\"\",\"\",IF(A6332=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6332,-2)+15,Cenários!$A:$D,2,FALSE)>A6332,+VLOOKUP(+EOMONTH(+A6332,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6332,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6332=\"\",\"\",VLOOKUP(F6332,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6332=\"\",\"\",IF(WORKDAY(+A6332,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6332,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6333=\"\",\"\",+IF(+A6333=D6333,+E6333,((+G6333/E6333)^+((NETWORKDAYS(+D6333,A6333,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6333,F6333,Feriados!$A$2:$A$1058)-1))*E6333)))","v":""},{"$f":"IF(A6333=\"\",\"\",+IF(+A6333=D6333,+VLOOKUP(D6333,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6333,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6333=\"\",\"\",+VLOOKUP(+EOMONTH(+F6333,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6333=\"\",\"\",VLOOKUP(D6333,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6333=\"\",\"\",IF(A6333=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6333,-2)+15,Cenários!$A:$D,2,FALSE)>A6333,+VLOOKUP(+EOMONTH(+A6333,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6333,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6333=\"\",\"\",VLOOKUP(F6333,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6333=\"\",\"\",IF(WORKDAY(+A6333,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6333,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6334=\"\",\"\",+IF(+A6334=D6334,+E6334,((+G6334/E6334)^+((NETWORKDAYS(+D6334,A6334,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6334,F6334,Feriados!$A$2:$A$1058)-1))*E6334)))","v":""},{"$f":"IF(A6334=\"\",\"\",+IF(+A6334=D6334,+VLOOKUP(D6334,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6334,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6334=\"\",\"\",+VLOOKUP(+EOMONTH(+F6334,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6334=\"\",\"\",VLOOKUP(D6334,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6334=\"\",\"\",IF(A6334=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6334,-2)+15,Cenários!$A:$D,2,FALSE)>A6334,+VLOOKUP(+EOMONTH(+A6334,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6334,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6334=\"\",\"\",VLOOKUP(F6334,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6334=\"\",\"\",IF(WORKDAY(+A6334,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6334,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6335=\"\",\"\",+IF(+A6335=D6335,+E6335,((+G6335/E6335)^+((NETWORKDAYS(+D6335,A6335,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6335,F6335,Feriados!$A$2:$A$1058)-1))*E6335)))","v":""},{"$f":"IF(A6335=\"\",\"\",+IF(+A6335=D6335,+VLOOKUP(D6335,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6335,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6335=\"\",\"\",+VLOOKUP(+EOMONTH(+F6335,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6335=\"\",\"\",VLOOKUP(D6335,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6335=\"\",\"\",IF(A6335=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6335,-2)+15,Cenários!$A:$D,2,FALSE)>A6335,+VLOOKUP(+EOMONTH(+A6335,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6335,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6335=\"\",\"\",VLOOKUP(F6335,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6335=\"\",\"\",IF(WORKDAY(+A6335,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6335,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6336=\"\",\"\",+IF(+A6336=D6336,+E6336,((+G6336/E6336)^+((NETWORKDAYS(+D6336,A6336,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6336,F6336,Feriados!$A$2:$A$1058)-1))*E6336)))","v":""},{"$f":"IF(A6336=\"\",\"\",+IF(+A6336=D6336,+VLOOKUP(D6336,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6336,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6336=\"\",\"\",+VLOOKUP(+EOMONTH(+F6336,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6336=\"\",\"\",VLOOKUP(D6336,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6336=\"\",\"\",IF(A6336=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6336,-2)+15,Cenários!$A:$D,2,FALSE)>A6336,+VLOOKUP(+EOMONTH(+A6336,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6336,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6336=\"\",\"\",VLOOKUP(F6336,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6336=\"\",\"\",IF(WORKDAY(+A6336,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6336,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6337=\"\",\"\",+IF(+A6337=D6337,+E6337,((+G6337/E6337)^+((NETWORKDAYS(+D6337,A6337,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6337,F6337,Feriados!$A$2:$A$1058)-1))*E6337)))","v":""},{"$f":"IF(A6337=\"\",\"\",+IF(+A6337=D6337,+VLOOKUP(D6337,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6337,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6337=\"\",\"\",+VLOOKUP(+EOMONTH(+F6337,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6337=\"\",\"\",VLOOKUP(D6337,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6337=\"\",\"\",IF(A6337=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6337,-2)+15,Cenários!$A:$D,2,FALSE)>A6337,+VLOOKUP(+EOMONTH(+A6337,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6337,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6337=\"\",\"\",VLOOKUP(F6337,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6337=\"\",\"\",IF(WORKDAY(+A6337,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6337,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6338=\"\",\"\",+IF(+A6338=D6338,+E6338,((+G6338/E6338)^+((NETWORKDAYS(+D6338,A6338,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6338,F6338,Feriados!$A$2:$A$1058)-1))*E6338)))","v":""},{"$f":"IF(A6338=\"\",\"\",+IF(+A6338=D6338,+VLOOKUP(D6338,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6338,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6338=\"\",\"\",+VLOOKUP(+EOMONTH(+F6338,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6338=\"\",\"\",VLOOKUP(D6338,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6338=\"\",\"\",IF(A6338=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6338,-2)+15,Cenários!$A:$D,2,FALSE)>A6338,+VLOOKUP(+EOMONTH(+A6338,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6338,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6338=\"\",\"\",VLOOKUP(F6338,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6338=\"\",\"\",IF(WORKDAY(+A6338,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6338,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6339=\"\",\"\",+IF(+A6339=D6339,+E6339,((+G6339/E6339)^+((NETWORKDAYS(+D6339,A6339,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6339,F6339,Feriados!$A$2:$A$1058)-1))*E6339)))","v":""},{"$f":"IF(A6339=\"\",\"\",+IF(+A6339=D6339,+VLOOKUP(D6339,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6339,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6339=\"\",\"\",+VLOOKUP(+EOMONTH(+F6339,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6339=\"\",\"\",VLOOKUP(D6339,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6339=\"\",\"\",IF(A6339=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6339,-2)+15,Cenários!$A:$D,2,FALSE)>A6339,+VLOOKUP(+EOMONTH(+A6339,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6339,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6339=\"\",\"\",VLOOKUP(F6339,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6339=\"\",\"\",IF(WORKDAY(+A6339,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6339,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6340=\"\",\"\",+IF(+A6340=D6340,+E6340,((+G6340/E6340)^+((NETWORKDAYS(+D6340,A6340,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6340,F6340,Feriados!$A$2:$A$1058)-1))*E6340)))","v":""},{"$f":"IF(A6340=\"\",\"\",+IF(+A6340=D6340,+VLOOKUP(D6340,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6340,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6340=\"\",\"\",+VLOOKUP(+EOMONTH(+F6340,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6340=\"\",\"\",VLOOKUP(D6340,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6340=\"\",\"\",IF(A6340=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6340,-2)+15,Cenários!$A:$D,2,FALSE)>A6340,+VLOOKUP(+EOMONTH(+A6340,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6340,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6340=\"\",\"\",VLOOKUP(F6340,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6340=\"\",\"\",IF(WORKDAY(+A6340,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6340,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6341=\"\",\"\",+IF(+A6341=D6341,+E6341,((+G6341/E6341)^+((NETWORKDAYS(+D6341,A6341,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6341,F6341,Feriados!$A$2:$A$1058)-1))*E6341)))","v":""},{"$f":"IF(A6341=\"\",\"\",+IF(+A6341=D6341,+VLOOKUP(D6341,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6341,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6341=\"\",\"\",+VLOOKUP(+EOMONTH(+F6341,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6341=\"\",\"\",VLOOKUP(D6341,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6341=\"\",\"\",IF(A6341=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6341,-2)+15,Cenários!$A:$D,2,FALSE)>A6341,+VLOOKUP(+EOMONTH(+A6341,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6341,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6341=\"\",\"\",VLOOKUP(F6341,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6341=\"\",\"\",IF(WORKDAY(+A6341,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6341,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6342=\"\",\"\",+IF(+A6342=D6342,+E6342,((+G6342/E6342)^+((NETWORKDAYS(+D6342,A6342,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6342,F6342,Feriados!$A$2:$A$1058)-1))*E6342)))","v":""},{"$f":"IF(A6342=\"\",\"\",+IF(+A6342=D6342,+VLOOKUP(D6342,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6342,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6342=\"\",\"\",+VLOOKUP(+EOMONTH(+F6342,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6342=\"\",\"\",VLOOKUP(D6342,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6342=\"\",\"\",IF(A6342=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6342,-2)+15,Cenários!$A:$D,2,FALSE)>A6342,+VLOOKUP(+EOMONTH(+A6342,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6342,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6342=\"\",\"\",VLOOKUP(F6342,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6342=\"\",\"\",IF(WORKDAY(+A6342,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6342,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6343=\"\",\"\",+IF(+A6343=D6343,+E6343,((+G6343/E6343)^+((NETWORKDAYS(+D6343,A6343,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6343,F6343,Feriados!$A$2:$A$1058)-1))*E6343)))","v":""},{"$f":"IF(A6343=\"\",\"\",+IF(+A6343=D6343,+VLOOKUP(D6343,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6343,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6343=\"\",\"\",+VLOOKUP(+EOMONTH(+F6343,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6343=\"\",\"\",VLOOKUP(D6343,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6343=\"\",\"\",IF(A6343=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6343,-2)+15,Cenários!$A:$D,2,FALSE)>A6343,+VLOOKUP(+EOMONTH(+A6343,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6343,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6343=\"\",\"\",VLOOKUP(F6343,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6343=\"\",\"\",IF(WORKDAY(+A6343,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6343,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6344=\"\",\"\",+IF(+A6344=D6344,+E6344,((+G6344/E6344)^+((NETWORKDAYS(+D6344,A6344,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6344,F6344,Feriados!$A$2:$A$1058)-1))*E6344)))","v":""},{"$f":"IF(A6344=\"\",\"\",+IF(+A6344=D6344,+VLOOKUP(D6344,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6344,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6344=\"\",\"\",+VLOOKUP(+EOMONTH(+F6344,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6344=\"\",\"\",VLOOKUP(D6344,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6344=\"\",\"\",IF(A6344=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6344,-2)+15,Cenários!$A:$D,2,FALSE)>A6344,+VLOOKUP(+EOMONTH(+A6344,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6344,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6344=\"\",\"\",VLOOKUP(F6344,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6344=\"\",\"\",IF(WORKDAY(+A6344,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6344,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6345=\"\",\"\",+IF(+A6345=D6345,+E6345,((+G6345/E6345)^+((NETWORKDAYS(+D6345,A6345,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6345,F6345,Feriados!$A$2:$A$1058)-1))*E6345)))","v":""},{"$f":"IF(A6345=\"\",\"\",+IF(+A6345=D6345,+VLOOKUP(D6345,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6345,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6345=\"\",\"\",+VLOOKUP(+EOMONTH(+F6345,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6345=\"\",\"\",VLOOKUP(D6345,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6345=\"\",\"\",IF(A6345=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6345,-2)+15,Cenários!$A:$D,2,FALSE)>A6345,+VLOOKUP(+EOMONTH(+A6345,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6345,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6345=\"\",\"\",VLOOKUP(F6345,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6345=\"\",\"\",IF(WORKDAY(+A6345,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6345,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6346=\"\",\"\",+IF(+A6346=D6346,+E6346,((+G6346/E6346)^+((NETWORKDAYS(+D6346,A6346,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6346,F6346,Feriados!$A$2:$A$1058)-1))*E6346)))","v":""},{"$f":"IF(A6346=\"\",\"\",+IF(+A6346=D6346,+VLOOKUP(D6346,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6346,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6346=\"\",\"\",+VLOOKUP(+EOMONTH(+F6346,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6346=\"\",\"\",VLOOKUP(D6346,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6346=\"\",\"\",IF(A6346=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6346,-2)+15,Cenários!$A:$D,2,FALSE)>A6346,+VLOOKUP(+EOMONTH(+A6346,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6346,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6346=\"\",\"\",VLOOKUP(F6346,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6346=\"\",\"\",IF(WORKDAY(+A6346,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6346,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6347=\"\",\"\",+IF(+A6347=D6347,+E6347,((+G6347/E6347)^+((NETWORKDAYS(+D6347,A6347,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6347,F6347,Feriados!$A$2:$A$1058)-1))*E6347)))","v":""},{"$f":"IF(A6347=\"\",\"\",+IF(+A6347=D6347,+VLOOKUP(D6347,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6347,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6347=\"\",\"\",+VLOOKUP(+EOMONTH(+F6347,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6347=\"\",\"\",VLOOKUP(D6347,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6347=\"\",\"\",IF(A6347=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6347,-2)+15,Cenários!$A:$D,2,FALSE)>A6347,+VLOOKUP(+EOMONTH(+A6347,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6347,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6347=\"\",\"\",VLOOKUP(F6347,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6347=\"\",\"\",IF(WORKDAY(+A6347,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6347,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6348=\"\",\"\",+IF(+A6348=D6348,+E6348,((+G6348/E6348)^+((NETWORKDAYS(+D6348,A6348,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6348,F6348,Feriados!$A$2:$A$1058)-1))*E6348)))","v":""},{"$f":"IF(A6348=\"\",\"\",+IF(+A6348=D6348,+VLOOKUP(D6348,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6348,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6348=\"\",\"\",+VLOOKUP(+EOMONTH(+F6348,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6348=\"\",\"\",VLOOKUP(D6348,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6348=\"\",\"\",IF(A6348=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6348,-2)+15,Cenários!$A:$D,2,FALSE)>A6348,+VLOOKUP(+EOMONTH(+A6348,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6348,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6348=\"\",\"\",VLOOKUP(F6348,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6348=\"\",\"\",IF(WORKDAY(+A6348,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6348,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6349=\"\",\"\",+IF(+A6349=D6349,+E6349,((+G6349/E6349)^+((NETWORKDAYS(+D6349,A6349,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6349,F6349,Feriados!$A$2:$A$1058)-1))*E6349)))","v":""},{"$f":"IF(A6349=\"\",\"\",+IF(+A6349=D6349,+VLOOKUP(D6349,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6349,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6349=\"\",\"\",+VLOOKUP(+EOMONTH(+F6349,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6349=\"\",\"\",VLOOKUP(D6349,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6349=\"\",\"\",IF(A6349=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6349,-2)+15,Cenários!$A:$D,2,FALSE)>A6349,+VLOOKUP(+EOMONTH(+A6349,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6349,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6349=\"\",\"\",VLOOKUP(F6349,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6349=\"\",\"\",IF(WORKDAY(+A6349,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6349,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6350=\"\",\"\",+IF(+A6350=D6350,+E6350,((+G6350/E6350)^+((NETWORKDAYS(+D6350,A6350,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6350,F6350,Feriados!$A$2:$A$1058)-1))*E6350)))","v":""},{"$f":"IF(A6350=\"\",\"\",+IF(+A6350=D6350,+VLOOKUP(D6350,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6350,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6350=\"\",\"\",+VLOOKUP(+EOMONTH(+F6350,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6350=\"\",\"\",VLOOKUP(D6350,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6350=\"\",\"\",IF(A6350=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6350,-2)+15,Cenários!$A:$D,2,FALSE)>A6350,+VLOOKUP(+EOMONTH(+A6350,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6350,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6350=\"\",\"\",VLOOKUP(F6350,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6350=\"\",\"\",IF(WORKDAY(+A6350,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6350,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6351=\"\",\"\",+IF(+A6351=D6351,+E6351,((+G6351/E6351)^+((NETWORKDAYS(+D6351,A6351,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6351,F6351,Feriados!$A$2:$A$1058)-1))*E6351)))","v":""},{"$f":"IF(A6351=\"\",\"\",+IF(+A6351=D6351,+VLOOKUP(D6351,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6351,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6351=\"\",\"\",+VLOOKUP(+EOMONTH(+F6351,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6351=\"\",\"\",VLOOKUP(D6351,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6351=\"\",\"\",IF(A6351=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6351,-2)+15,Cenários!$A:$D,2,FALSE)>A6351,+VLOOKUP(+EOMONTH(+A6351,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6351,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6351=\"\",\"\",VLOOKUP(F6351,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6351=\"\",\"\",IF(WORKDAY(+A6351,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6351,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6352=\"\",\"\",+IF(+A6352=D6352,+E6352,((+G6352/E6352)^+((NETWORKDAYS(+D6352,A6352,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6352,F6352,Feriados!$A$2:$A$1058)-1))*E6352)))","v":""},{"$f":"IF(A6352=\"\",\"\",+IF(+A6352=D6352,+VLOOKUP(D6352,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6352,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6352=\"\",\"\",+VLOOKUP(+EOMONTH(+F6352,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6352=\"\",\"\",VLOOKUP(D6352,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6352=\"\",\"\",IF(A6352=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6352,-2)+15,Cenários!$A:$D,2,FALSE)>A6352,+VLOOKUP(+EOMONTH(+A6352,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6352,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6352=\"\",\"\",VLOOKUP(F6352,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6352=\"\",\"\",IF(WORKDAY(+A6352,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6352,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6353=\"\",\"\",+IF(+A6353=D6353,+E6353,((+G6353/E6353)^+((NETWORKDAYS(+D6353,A6353,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6353,F6353,Feriados!$A$2:$A$1058)-1))*E6353)))","v":""},{"$f":"IF(A6353=\"\",\"\",+IF(+A6353=D6353,+VLOOKUP(D6353,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6353,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6353=\"\",\"\",+VLOOKUP(+EOMONTH(+F6353,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6353=\"\",\"\",VLOOKUP(D6353,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6353=\"\",\"\",IF(A6353=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6353,-2)+15,Cenários!$A:$D,2,FALSE)>A6353,+VLOOKUP(+EOMONTH(+A6353,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6353,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6353=\"\",\"\",VLOOKUP(F6353,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6353=\"\",\"\",IF(WORKDAY(+A6353,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6353,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6354=\"\",\"\",+IF(+A6354=D6354,+E6354,((+G6354/E6354)^+((NETWORKDAYS(+D6354,A6354,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6354,F6354,Feriados!$A$2:$A$1058)-1))*E6354)))","v":""},{"$f":"IF(A6354=\"\",\"\",+IF(+A6354=D6354,+VLOOKUP(D6354,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6354,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6354=\"\",\"\",+VLOOKUP(+EOMONTH(+F6354,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6354=\"\",\"\",VLOOKUP(D6354,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6354=\"\",\"\",IF(A6354=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6354,-2)+15,Cenários!$A:$D,2,FALSE)>A6354,+VLOOKUP(+EOMONTH(+A6354,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6354,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6354=\"\",\"\",VLOOKUP(F6354,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6354=\"\",\"\",IF(WORKDAY(+A6354,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6354,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6355=\"\",\"\",+IF(+A6355=D6355,+E6355,((+G6355/E6355)^+((NETWORKDAYS(+D6355,A6355,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6355,F6355,Feriados!$A$2:$A$1058)-1))*E6355)))","v":""},{"$f":"IF(A6355=\"\",\"\",+IF(+A6355=D6355,+VLOOKUP(D6355,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6355,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6355=\"\",\"\",+VLOOKUP(+EOMONTH(+F6355,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6355=\"\",\"\",VLOOKUP(D6355,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6355=\"\",\"\",IF(A6355=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6355,-2)+15,Cenários!$A:$D,2,FALSE)>A6355,+VLOOKUP(+EOMONTH(+A6355,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6355,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6355=\"\",\"\",VLOOKUP(F6355,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6355=\"\",\"\",IF(WORKDAY(+A6355,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6355,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6356=\"\",\"\",+IF(+A6356=D6356,+E6356,((+G6356/E6356)^+((NETWORKDAYS(+D6356,A6356,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6356,F6356,Feriados!$A$2:$A$1058)-1))*E6356)))","v":""},{"$f":"IF(A6356=\"\",\"\",+IF(+A6356=D6356,+VLOOKUP(D6356,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6356,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6356=\"\",\"\",+VLOOKUP(+EOMONTH(+F6356,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6356=\"\",\"\",VLOOKUP(D6356,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6356=\"\",\"\",IF(A6356=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6356,-2)+15,Cenários!$A:$D,2,FALSE)>A6356,+VLOOKUP(+EOMONTH(+A6356,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6356,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6356=\"\",\"\",VLOOKUP(F6356,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6356=\"\",\"\",IF(WORKDAY(+A6356,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6356,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6357=\"\",\"\",+IF(+A6357=D6357,+E6357,((+G6357/E6357)^+((NETWORKDAYS(+D6357,A6357,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6357,F6357,Feriados!$A$2:$A$1058)-1))*E6357)))","v":""},{"$f":"IF(A6357=\"\",\"\",+IF(+A6357=D6357,+VLOOKUP(D6357,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6357,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6357=\"\",\"\",+VLOOKUP(+EOMONTH(+F6357,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6357=\"\",\"\",VLOOKUP(D6357,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6357=\"\",\"\",IF(A6357=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6357,-2)+15,Cenários!$A:$D,2,FALSE)>A6357,+VLOOKUP(+EOMONTH(+A6357,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6357,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6357=\"\",\"\",VLOOKUP(F6357,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6357=\"\",\"\",IF(WORKDAY(+A6357,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6357,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6358=\"\",\"\",+IF(+A6358=D6358,+E6358,((+G6358/E6358)^+((NETWORKDAYS(+D6358,A6358,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6358,F6358,Feriados!$A$2:$A$1058)-1))*E6358)))","v":""},{"$f":"IF(A6358=\"\",\"\",+IF(+A6358=D6358,+VLOOKUP(D6358,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6358,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6358=\"\",\"\",+VLOOKUP(+EOMONTH(+F6358,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6358=\"\",\"\",VLOOKUP(D6358,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6358=\"\",\"\",IF(A6358=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6358,-2)+15,Cenários!$A:$D,2,FALSE)>A6358,+VLOOKUP(+EOMONTH(+A6358,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6358,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6358=\"\",\"\",VLOOKUP(F6358,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6358=\"\",\"\",IF(WORKDAY(+A6358,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6358,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6359=\"\",\"\",+IF(+A6359=D6359,+E6359,((+G6359/E6359)^+((NETWORKDAYS(+D6359,A6359,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6359,F6359,Feriados!$A$2:$A$1058)-1))*E6359)))","v":""},{"$f":"IF(A6359=\"\",\"\",+IF(+A6359=D6359,+VLOOKUP(D6359,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6359,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6359=\"\",\"\",+VLOOKUP(+EOMONTH(+F6359,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6359=\"\",\"\",VLOOKUP(D6359,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6359=\"\",\"\",IF(A6359=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6359,-2)+15,Cenários!$A:$D,2,FALSE)>A6359,+VLOOKUP(+EOMONTH(+A6359,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6359,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6359=\"\",\"\",VLOOKUP(F6359,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6359=\"\",\"\",IF(WORKDAY(+A6359,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6359,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6360=\"\",\"\",+IF(+A6360=D6360,+E6360,((+G6360/E6360)^+((NETWORKDAYS(+D6360,A6360,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6360,F6360,Feriados!$A$2:$A$1058)-1))*E6360)))","v":""},{"$f":"IF(A6360=\"\",\"\",+IF(+A6360=D6360,+VLOOKUP(D6360,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6360,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6360=\"\",\"\",+VLOOKUP(+EOMONTH(+F6360,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6360=\"\",\"\",VLOOKUP(D6360,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6360=\"\",\"\",IF(A6360=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6360,-2)+15,Cenários!$A:$D,2,FALSE)>A6360,+VLOOKUP(+EOMONTH(+A6360,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6360,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6360=\"\",\"\",VLOOKUP(F6360,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6360=\"\",\"\",IF(WORKDAY(+A6360,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6360,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6361=\"\",\"\",+IF(+A6361=D6361,+E6361,((+G6361/E6361)^+((NETWORKDAYS(+D6361,A6361,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6361,F6361,Feriados!$A$2:$A$1058)-1))*E6361)))","v":""},{"$f":"IF(A6361=\"\",\"\",+IF(+A6361=D6361,+VLOOKUP(D6361,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6361,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6361=\"\",\"\",+VLOOKUP(+EOMONTH(+F6361,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6361=\"\",\"\",VLOOKUP(D6361,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6361=\"\",\"\",IF(A6361=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6361,-2)+15,Cenários!$A:$D,2,FALSE)>A6361,+VLOOKUP(+EOMONTH(+A6361,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6361,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6361=\"\",\"\",VLOOKUP(F6361,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6361=\"\",\"\",IF(WORKDAY(+A6361,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6361,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6362=\"\",\"\",+IF(+A6362=D6362,+E6362,((+G6362/E6362)^+((NETWORKDAYS(+D6362,A6362,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6362,F6362,Feriados!$A$2:$A$1058)-1))*E6362)))","v":""},{"$f":"IF(A6362=\"\",\"\",+IF(+A6362=D6362,+VLOOKUP(D6362,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6362,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6362=\"\",\"\",+VLOOKUP(+EOMONTH(+F6362,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6362=\"\",\"\",VLOOKUP(D6362,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6362=\"\",\"\",IF(A6362=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6362,-2)+15,Cenários!$A:$D,2,FALSE)>A6362,+VLOOKUP(+EOMONTH(+A6362,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6362,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6362=\"\",\"\",VLOOKUP(F6362,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6362=\"\",\"\",IF(WORKDAY(+A6362,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6362,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6363=\"\",\"\",+IF(+A6363=D6363,+E6363,((+G6363/E6363)^+((NETWORKDAYS(+D6363,A6363,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6363,F6363,Feriados!$A$2:$A$1058)-1))*E6363)))","v":""},{"$f":"IF(A6363=\"\",\"\",+IF(+A6363=D6363,+VLOOKUP(D6363,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6363,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6363=\"\",\"\",+VLOOKUP(+EOMONTH(+F6363,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6363=\"\",\"\",VLOOKUP(D6363,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6363=\"\",\"\",IF(A6363=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6363,-2)+15,Cenários!$A:$D,2,FALSE)>A6363,+VLOOKUP(+EOMONTH(+A6363,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6363,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6363=\"\",\"\",VLOOKUP(F6363,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6363=\"\",\"\",IF(WORKDAY(+A6363,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6363,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6364=\"\",\"\",+IF(+A6364=D6364,+E6364,((+G6364/E6364)^+((NETWORKDAYS(+D6364,A6364,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6364,F6364,Feriados!$A$2:$A$1058)-1))*E6364)))","v":""},{"$f":"IF(A6364=\"\",\"\",+IF(+A6364=D6364,+VLOOKUP(D6364,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6364,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6364=\"\",\"\",+VLOOKUP(+EOMONTH(+F6364,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6364=\"\",\"\",VLOOKUP(D6364,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6364=\"\",\"\",IF(A6364=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6364,-2)+15,Cenários!$A:$D,2,FALSE)>A6364,+VLOOKUP(+EOMONTH(+A6364,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6364,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6364=\"\",\"\",VLOOKUP(F6364,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6364=\"\",\"\",IF(WORKDAY(+A6364,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6364,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6365=\"\",\"\",+IF(+A6365=D6365,+E6365,((+G6365/E6365)^+((NETWORKDAYS(+D6365,A6365,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6365,F6365,Feriados!$A$2:$A$1058)-1))*E6365)))","v":""},{"$f":"IF(A6365=\"\",\"\",+IF(+A6365=D6365,+VLOOKUP(D6365,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6365,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6365=\"\",\"\",+VLOOKUP(+EOMONTH(+F6365,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6365=\"\",\"\",VLOOKUP(D6365,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6365=\"\",\"\",IF(A6365=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6365,-2)+15,Cenários!$A:$D,2,FALSE)>A6365,+VLOOKUP(+EOMONTH(+A6365,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6365,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6365=\"\",\"\",VLOOKUP(F6365,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6365=\"\",\"\",IF(WORKDAY(+A6365,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6365,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6366=\"\",\"\",+IF(+A6366=D6366,+E6366,((+G6366/E6366)^+((NETWORKDAYS(+D6366,A6366,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6366,F6366,Feriados!$A$2:$A$1058)-1))*E6366)))","v":""},{"$f":"IF(A6366=\"\",\"\",+IF(+A6366=D6366,+VLOOKUP(D6366,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6366,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6366=\"\",\"\",+VLOOKUP(+EOMONTH(+F6366,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6366=\"\",\"\",VLOOKUP(D6366,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6366=\"\",\"\",IF(A6366=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6366,-2)+15,Cenários!$A:$D,2,FALSE)>A6366,+VLOOKUP(+EOMONTH(+A6366,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6366,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6366=\"\",\"\",VLOOKUP(F6366,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6366=\"\",\"\",IF(WORKDAY(+A6366,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6366,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6367=\"\",\"\",+IF(+A6367=D6367,+E6367,((+G6367/E6367)^+((NETWORKDAYS(+D6367,A6367,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6367,F6367,Feriados!$A$2:$A$1058)-1))*E6367)))","v":""},{"$f":"IF(A6367=\"\",\"\",+IF(+A6367=D6367,+VLOOKUP(D6367,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6367,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6367=\"\",\"\",+VLOOKUP(+EOMONTH(+F6367,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6367=\"\",\"\",VLOOKUP(D6367,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6367=\"\",\"\",IF(A6367=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6367,-2)+15,Cenários!$A:$D,2,FALSE)>A6367,+VLOOKUP(+EOMONTH(+A6367,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6367,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6367=\"\",\"\",VLOOKUP(F6367,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6367=\"\",\"\",IF(WORKDAY(+A6367,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6367,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6368=\"\",\"\",+IF(+A6368=D6368,+E6368,((+G6368/E6368)^+((NETWORKDAYS(+D6368,A6368,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6368,F6368,Feriados!$A$2:$A$1058)-1))*E6368)))","v":""},{"$f":"IF(A6368=\"\",\"\",+IF(+A6368=D6368,+VLOOKUP(D6368,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6368,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6368=\"\",\"\",+VLOOKUP(+EOMONTH(+F6368,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6368=\"\",\"\",VLOOKUP(D6368,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6368=\"\",\"\",IF(A6368=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6368,-2)+15,Cenários!$A:$D,2,FALSE)>A6368,+VLOOKUP(+EOMONTH(+A6368,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6368,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6368=\"\",\"\",VLOOKUP(F6368,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6368=\"\",\"\",IF(WORKDAY(+A6368,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6368,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6369=\"\",\"\",+IF(+A6369=D6369,+E6369,((+G6369/E6369)^+((NETWORKDAYS(+D6369,A6369,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6369,F6369,Feriados!$A$2:$A$1058)-1))*E6369)))","v":""},{"$f":"IF(A6369=\"\",\"\",+IF(+A6369=D6369,+VLOOKUP(D6369,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6369,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6369=\"\",\"\",+VLOOKUP(+EOMONTH(+F6369,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6369=\"\",\"\",VLOOKUP(D6369,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6369=\"\",\"\",IF(A6369=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6369,-2)+15,Cenários!$A:$D,2,FALSE)>A6369,+VLOOKUP(+EOMONTH(+A6369,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6369,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6369=\"\",\"\",VLOOKUP(F6369,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6369=\"\",\"\",IF(WORKDAY(+A6369,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6369,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6370=\"\",\"\",+IF(+A6370=D6370,+E6370,((+G6370/E6370)^+((NETWORKDAYS(+D6370,A6370,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6370,F6370,Feriados!$A$2:$A$1058)-1))*E6370)))","v":""},{"$f":"IF(A6370=\"\",\"\",+IF(+A6370=D6370,+VLOOKUP(D6370,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6370,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6370=\"\",\"\",+VLOOKUP(+EOMONTH(+F6370,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6370=\"\",\"\",VLOOKUP(D6370,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6370=\"\",\"\",IF(A6370=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6370,-2)+15,Cenários!$A:$D,2,FALSE)>A6370,+VLOOKUP(+EOMONTH(+A6370,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6370,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6370=\"\",\"\",VLOOKUP(F6370,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6370=\"\",\"\",IF(WORKDAY(+A6370,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6370,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6371=\"\",\"\",+IF(+A6371=D6371,+E6371,((+G6371/E6371)^+((NETWORKDAYS(+D6371,A6371,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6371,F6371,Feriados!$A$2:$A$1058)-1))*E6371)))","v":""},{"$f":"IF(A6371=\"\",\"\",+IF(+A6371=D6371,+VLOOKUP(D6371,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6371,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6371=\"\",\"\",+VLOOKUP(+EOMONTH(+F6371,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6371=\"\",\"\",VLOOKUP(D6371,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6371=\"\",\"\",IF(A6371=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6371,-2)+15,Cenários!$A:$D,2,FALSE)>A6371,+VLOOKUP(+EOMONTH(+A6371,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6371,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6371=\"\",\"\",VLOOKUP(F6371,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6371=\"\",\"\",IF(WORKDAY(+A6371,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6371,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6372=\"\",\"\",+IF(+A6372=D6372,+E6372,((+G6372/E6372)^+((NETWORKDAYS(+D6372,A6372,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6372,F6372,Feriados!$A$2:$A$1058)-1))*E6372)))","v":""},{"$f":"IF(A6372=\"\",\"\",+IF(+A6372=D6372,+VLOOKUP(D6372,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6372,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6372=\"\",\"\",+VLOOKUP(+EOMONTH(+F6372,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6372=\"\",\"\",VLOOKUP(D6372,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6372=\"\",\"\",IF(A6372=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6372,-2)+15,Cenários!$A:$D,2,FALSE)>A6372,+VLOOKUP(+EOMONTH(+A6372,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6372,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6372=\"\",\"\",VLOOKUP(F6372,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6372=\"\",\"\",IF(WORKDAY(+A6372,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6372,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6373=\"\",\"\",+IF(+A6373=D6373,+E6373,((+G6373/E6373)^+((NETWORKDAYS(+D6373,A6373,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6373,F6373,Feriados!$A$2:$A$1058)-1))*E6373)))","v":""},{"$f":"IF(A6373=\"\",\"\",+IF(+A6373=D6373,+VLOOKUP(D6373,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6373,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6373=\"\",\"\",+VLOOKUP(+EOMONTH(+F6373,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6373=\"\",\"\",VLOOKUP(D6373,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6373=\"\",\"\",IF(A6373=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6373,-2)+15,Cenários!$A:$D,2,FALSE)>A6373,+VLOOKUP(+EOMONTH(+A6373,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6373,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6373=\"\",\"\",VLOOKUP(F6373,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6373=\"\",\"\",IF(WORKDAY(+A6373,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6373,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6374=\"\",\"\",+IF(+A6374=D6374,+E6374,((+G6374/E6374)^+((NETWORKDAYS(+D6374,A6374,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6374,F6374,Feriados!$A$2:$A$1058)-1))*E6374)))","v":""},{"$f":"IF(A6374=\"\",\"\",+IF(+A6374=D6374,+VLOOKUP(D6374,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6374,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6374=\"\",\"\",+VLOOKUP(+EOMONTH(+F6374,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6374=\"\",\"\",VLOOKUP(D6374,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6374=\"\",\"\",IF(A6374=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6374,-2)+15,Cenários!$A:$D,2,FALSE)>A6374,+VLOOKUP(+EOMONTH(+A6374,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6374,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6374=\"\",\"\",VLOOKUP(F6374,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6374=\"\",\"\",IF(WORKDAY(+A6374,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6374,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6375=\"\",\"\",+IF(+A6375=D6375,+E6375,((+G6375/E6375)^+((NETWORKDAYS(+D6375,A6375,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6375,F6375,Feriados!$A$2:$A$1058)-1))*E6375)))","v":""},{"$f":"IF(A6375=\"\",\"\",+IF(+A6375=D6375,+VLOOKUP(D6375,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6375,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6375=\"\",\"\",+VLOOKUP(+EOMONTH(+F6375,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6375=\"\",\"\",VLOOKUP(D6375,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6375=\"\",\"\",IF(A6375=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6375,-2)+15,Cenários!$A:$D,2,FALSE)>A6375,+VLOOKUP(+EOMONTH(+A6375,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6375,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6375=\"\",\"\",VLOOKUP(F6375,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6375=\"\",\"\",IF(WORKDAY(+A6375,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6375,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6376=\"\",\"\",+IF(+A6376=D6376,+E6376,((+G6376/E6376)^+((NETWORKDAYS(+D6376,A6376,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6376,F6376,Feriados!$A$2:$A$1058)-1))*E6376)))","v":""},{"$f":"IF(A6376=\"\",\"\",+IF(+A6376=D6376,+VLOOKUP(D6376,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6376,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6376=\"\",\"\",+VLOOKUP(+EOMONTH(+F6376,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6376=\"\",\"\",VLOOKUP(D6376,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6376=\"\",\"\",IF(A6376=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6376,-2)+15,Cenários!$A:$D,2,FALSE)>A6376,+VLOOKUP(+EOMONTH(+A6376,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6376,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6376=\"\",\"\",VLOOKUP(F6376,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6376=\"\",\"\",IF(WORKDAY(+A6376,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6376,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6377=\"\",\"\",+IF(+A6377=D6377,+E6377,((+G6377/E6377)^+((NETWORKDAYS(+D6377,A6377,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6377,F6377,Feriados!$A$2:$A$1058)-1))*E6377)))","v":""},{"$f":"IF(A6377=\"\",\"\",+IF(+A6377=D6377,+VLOOKUP(D6377,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6377,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6377=\"\",\"\",+VLOOKUP(+EOMONTH(+F6377,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6377=\"\",\"\",VLOOKUP(D6377,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6377=\"\",\"\",IF(A6377=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6377,-2)+15,Cenários!$A:$D,2,FALSE)>A6377,+VLOOKUP(+EOMONTH(+A6377,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6377,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6377=\"\",\"\",VLOOKUP(F6377,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6377=\"\",\"\",IF(WORKDAY(+A6377,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6377,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6378=\"\",\"\",+IF(+A6378=D6378,+E6378,((+G6378/E6378)^+((NETWORKDAYS(+D6378,A6378,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6378,F6378,Feriados!$A$2:$A$1058)-1))*E6378)))","v":""},{"$f":"IF(A6378=\"\",\"\",+IF(+A6378=D6378,+VLOOKUP(D6378,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6378,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6378=\"\",\"\",+VLOOKUP(+EOMONTH(+F6378,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6378=\"\",\"\",VLOOKUP(D6378,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6378=\"\",\"\",IF(A6378=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6378,-2)+15,Cenários!$A:$D,2,FALSE)>A6378,+VLOOKUP(+EOMONTH(+A6378,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6378,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6378=\"\",\"\",VLOOKUP(F6378,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6378=\"\",\"\",IF(WORKDAY(+A6378,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6378,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6379=\"\",\"\",+IF(+A6379=D6379,+E6379,((+G6379/E6379)^+((NETWORKDAYS(+D6379,A6379,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6379,F6379,Feriados!$A$2:$A$1058)-1))*E6379)))","v":""},{"$f":"IF(A6379=\"\",\"\",+IF(+A6379=D6379,+VLOOKUP(D6379,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6379,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6379=\"\",\"\",+VLOOKUP(+EOMONTH(+F6379,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6379=\"\",\"\",VLOOKUP(D6379,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6379=\"\",\"\",IF(A6379=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6379,-2)+15,Cenários!$A:$D,2,FALSE)>A6379,+VLOOKUP(+EOMONTH(+A6379,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6379,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6379=\"\",\"\",VLOOKUP(F6379,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6379=\"\",\"\",IF(WORKDAY(+A6379,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6379,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6380=\"\",\"\",+IF(+A6380=D6380,+E6380,((+G6380/E6380)^+((NETWORKDAYS(+D6380,A6380,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6380,F6380,Feriados!$A$2:$A$1058)-1))*E6380)))","v":""},{"$f":"IF(A6380=\"\",\"\",+IF(+A6380=D6380,+VLOOKUP(D6380,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6380,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6380=\"\",\"\",+VLOOKUP(+EOMONTH(+F6380,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6380=\"\",\"\",VLOOKUP(D6380,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6380=\"\",\"\",IF(A6380=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6380,-2)+15,Cenários!$A:$D,2,FALSE)>A6380,+VLOOKUP(+EOMONTH(+A6380,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6380,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6380=\"\",\"\",VLOOKUP(F6380,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6380=\"\",\"\",IF(WORKDAY(+A6380,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6380,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6381=\"\",\"\",+IF(+A6381=D6381,+E6381,((+G6381/E6381)^+((NETWORKDAYS(+D6381,A6381,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6381,F6381,Feriados!$A$2:$A$1058)-1))*E6381)))","v":""},{"$f":"IF(A6381=\"\",\"\",+IF(+A6381=D6381,+VLOOKUP(D6381,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6381,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6381=\"\",\"\",+VLOOKUP(+EOMONTH(+F6381,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6381=\"\",\"\",VLOOKUP(D6381,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6381=\"\",\"\",IF(A6381=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6381,-2)+15,Cenários!$A:$D,2,FALSE)>A6381,+VLOOKUP(+EOMONTH(+A6381,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6381,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6381=\"\",\"\",VLOOKUP(F6381,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6381=\"\",\"\",IF(WORKDAY(+A6381,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6381,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6382=\"\",\"\",+IF(+A6382=D6382,+E6382,((+G6382/E6382)^+((NETWORKDAYS(+D6382,A6382,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6382,F6382,Feriados!$A$2:$A$1058)-1))*E6382)))","v":""},{"$f":"IF(A6382=\"\",\"\",+IF(+A6382=D6382,+VLOOKUP(D6382,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6382,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6382=\"\",\"\",+VLOOKUP(+EOMONTH(+F6382,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6382=\"\",\"\",VLOOKUP(D6382,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6382=\"\",\"\",IF(A6382=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6382,-2)+15,Cenários!$A:$D,2,FALSE)>A6382,+VLOOKUP(+EOMONTH(+A6382,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6382,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6382=\"\",\"\",VLOOKUP(F6382,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6382=\"\",\"\",IF(WORKDAY(+A6382,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6382,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6383=\"\",\"\",+IF(+A6383=D6383,+E6383,((+G6383/E6383)^+((NETWORKDAYS(+D6383,A6383,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6383,F6383,Feriados!$A$2:$A$1058)-1))*E6383)))","v":""},{"$f":"IF(A6383=\"\",\"\",+IF(+A6383=D6383,+VLOOKUP(D6383,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6383,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6383=\"\",\"\",+VLOOKUP(+EOMONTH(+F6383,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6383=\"\",\"\",VLOOKUP(D6383,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6383=\"\",\"\",IF(A6383=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6383,-2)+15,Cenários!$A:$D,2,FALSE)>A6383,+VLOOKUP(+EOMONTH(+A6383,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6383,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6383=\"\",\"\",VLOOKUP(F6383,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6383=\"\",\"\",IF(WORKDAY(+A6383,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6383,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6384=\"\",\"\",+IF(+A6384=D6384,+E6384,((+G6384/E6384)^+((NETWORKDAYS(+D6384,A6384,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6384,F6384,Feriados!$A$2:$A$1058)-1))*E6384)))","v":""},{"$f":"IF(A6384=\"\",\"\",+IF(+A6384=D6384,+VLOOKUP(D6384,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6384,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6384=\"\",\"\",+VLOOKUP(+EOMONTH(+F6384,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6384=\"\",\"\",VLOOKUP(D6384,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6384=\"\",\"\",IF(A6384=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6384,-2)+15,Cenários!$A:$D,2,FALSE)>A6384,+VLOOKUP(+EOMONTH(+A6384,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6384,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6384=\"\",\"\",VLOOKUP(F6384,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6384=\"\",\"\",IF(WORKDAY(+A6384,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6384,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6385=\"\",\"\",+IF(+A6385=D6385,+E6385,((+G6385/E6385)^+((NETWORKDAYS(+D6385,A6385,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6385,F6385,Feriados!$A$2:$A$1058)-1))*E6385)))","v":""},{"$f":"IF(A6385=\"\",\"\",+IF(+A6385=D6385,+VLOOKUP(D6385,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6385,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6385=\"\",\"\",+VLOOKUP(+EOMONTH(+F6385,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6385=\"\",\"\",VLOOKUP(D6385,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6385=\"\",\"\",IF(A6385=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6385,-2)+15,Cenários!$A:$D,2,FALSE)>A6385,+VLOOKUP(+EOMONTH(+A6385,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6385,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6385=\"\",\"\",VLOOKUP(F6385,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6385=\"\",\"\",IF(WORKDAY(+A6385,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6385,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6386=\"\",\"\",+IF(+A6386=D6386,+E6386,((+G6386/E6386)^+((NETWORKDAYS(+D6386,A6386,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6386,F6386,Feriados!$A$2:$A$1058)-1))*E6386)))","v":""},{"$f":"IF(A6386=\"\",\"\",+IF(+A6386=D6386,+VLOOKUP(D6386,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6386,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6386=\"\",\"\",+VLOOKUP(+EOMONTH(+F6386,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6386=\"\",\"\",VLOOKUP(D6386,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6386=\"\",\"\",IF(A6386=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6386,-2)+15,Cenários!$A:$D,2,FALSE)>A6386,+VLOOKUP(+EOMONTH(+A6386,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6386,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6386=\"\",\"\",VLOOKUP(F6386,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6386=\"\",\"\",IF(WORKDAY(+A6386,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6386,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6387=\"\",\"\",+IF(+A6387=D6387,+E6387,((+G6387/E6387)^+((NETWORKDAYS(+D6387,A6387,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6387,F6387,Feriados!$A$2:$A$1058)-1))*E6387)))","v":""},{"$f":"IF(A6387=\"\",\"\",+IF(+A6387=D6387,+VLOOKUP(D6387,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6387,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6387=\"\",\"\",+VLOOKUP(+EOMONTH(+F6387,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6387=\"\",\"\",VLOOKUP(D6387,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6387=\"\",\"\",IF(A6387=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6387,-2)+15,Cenários!$A:$D,2,FALSE)>A6387,+VLOOKUP(+EOMONTH(+A6387,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6387,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6387=\"\",\"\",VLOOKUP(F6387,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6387=\"\",\"\",IF(WORKDAY(+A6387,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6387,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6388=\"\",\"\",+IF(+A6388=D6388,+E6388,((+G6388/E6388)^+((NETWORKDAYS(+D6388,A6388,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6388,F6388,Feriados!$A$2:$A$1058)-1))*E6388)))","v":""},{"$f":"IF(A6388=\"\",\"\",+IF(+A6388=D6388,+VLOOKUP(D6388,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6388,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6388=\"\",\"\",+VLOOKUP(+EOMONTH(+F6388,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6388=\"\",\"\",VLOOKUP(D6388,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6388=\"\",\"\",IF(A6388=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6388,-2)+15,Cenários!$A:$D,2,FALSE)>A6388,+VLOOKUP(+EOMONTH(+A6388,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6388,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6388=\"\",\"\",VLOOKUP(F6388,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6388=\"\",\"\",IF(WORKDAY(+A6388,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6388,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6389=\"\",\"\",+IF(+A6389=D6389,+E6389,((+G6389/E6389)^+((NETWORKDAYS(+D6389,A6389,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6389,F6389,Feriados!$A$2:$A$1058)-1))*E6389)))","v":""},{"$f":"IF(A6389=\"\",\"\",+IF(+A6389=D6389,+VLOOKUP(D6389,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6389,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6389=\"\",\"\",+VLOOKUP(+EOMONTH(+F6389,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6389=\"\",\"\",VLOOKUP(D6389,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6389=\"\",\"\",IF(A6389=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6389,-2)+15,Cenários!$A:$D,2,FALSE)>A6389,+VLOOKUP(+EOMONTH(+A6389,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6389,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6389=\"\",\"\",VLOOKUP(F6389,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6389=\"\",\"\",IF(WORKDAY(+A6389,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6389,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6390=\"\",\"\",+IF(+A6390=D6390,+E6390,((+G6390/E6390)^+((NETWORKDAYS(+D6390,A6390,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6390,F6390,Feriados!$A$2:$A$1058)-1))*E6390)))","v":""},{"$f":"IF(A6390=\"\",\"\",+IF(+A6390=D6390,+VLOOKUP(D6390,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6390,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6390=\"\",\"\",+VLOOKUP(+EOMONTH(+F6390,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6390=\"\",\"\",VLOOKUP(D6390,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6390=\"\",\"\",IF(A6390=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6390,-2)+15,Cenários!$A:$D,2,FALSE)>A6390,+VLOOKUP(+EOMONTH(+A6390,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6390,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6390=\"\",\"\",VLOOKUP(F6390,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6390=\"\",\"\",IF(WORKDAY(+A6390,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6390,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6391=\"\",\"\",+IF(+A6391=D6391,+E6391,((+G6391/E6391)^+((NETWORKDAYS(+D6391,A6391,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6391,F6391,Feriados!$A$2:$A$1058)-1))*E6391)))","v":""},{"$f":"IF(A6391=\"\",\"\",+IF(+A6391=D6391,+VLOOKUP(D6391,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6391,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6391=\"\",\"\",+VLOOKUP(+EOMONTH(+F6391,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6391=\"\",\"\",VLOOKUP(D6391,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6391=\"\",\"\",IF(A6391=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6391,-2)+15,Cenários!$A:$D,2,FALSE)>A6391,+VLOOKUP(+EOMONTH(+A6391,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6391,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6391=\"\",\"\",VLOOKUP(F6391,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6391=\"\",\"\",IF(WORKDAY(+A6391,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6391,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6392=\"\",\"\",+IF(+A6392=D6392,+E6392,((+G6392/E6392)^+((NETWORKDAYS(+D6392,A6392,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6392,F6392,Feriados!$A$2:$A$1058)-1))*E6392)))","v":""},{"$f":"IF(A6392=\"\",\"\",+IF(+A6392=D6392,+VLOOKUP(D6392,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6392,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6392=\"\",\"\",+VLOOKUP(+EOMONTH(+F6392,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6392=\"\",\"\",VLOOKUP(D6392,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6392=\"\",\"\",IF(A6392=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6392,-2)+15,Cenários!$A:$D,2,FALSE)>A6392,+VLOOKUP(+EOMONTH(+A6392,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6392,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6392=\"\",\"\",VLOOKUP(F6392,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6392=\"\",\"\",IF(WORKDAY(+A6392,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6392,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6393=\"\",\"\",+IF(+A6393=D6393,+E6393,((+G6393/E6393)^+((NETWORKDAYS(+D6393,A6393,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6393,F6393,Feriados!$A$2:$A$1058)-1))*E6393)))","v":""},{"$f":"IF(A6393=\"\",\"\",+IF(+A6393=D6393,+VLOOKUP(D6393,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6393,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6393=\"\",\"\",+VLOOKUP(+EOMONTH(+F6393,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6393=\"\",\"\",VLOOKUP(D6393,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6393=\"\",\"\",IF(A6393=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6393,-2)+15,Cenários!$A:$D,2,FALSE)>A6393,+VLOOKUP(+EOMONTH(+A6393,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6393,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6393=\"\",\"\",VLOOKUP(F6393,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6393=\"\",\"\",IF(WORKDAY(+A6393,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6393,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6394=\"\",\"\",+IF(+A6394=D6394,+E6394,((+G6394/E6394)^+((NETWORKDAYS(+D6394,A6394,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6394,F6394,Feriados!$A$2:$A$1058)-1))*E6394)))","v":""},{"$f":"IF(A6394=\"\",\"\",+IF(+A6394=D6394,+VLOOKUP(D6394,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6394,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6394=\"\",\"\",+VLOOKUP(+EOMONTH(+F6394,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6394=\"\",\"\",VLOOKUP(D6394,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6394=\"\",\"\",IF(A6394=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6394,-2)+15,Cenários!$A:$D,2,FALSE)>A6394,+VLOOKUP(+EOMONTH(+A6394,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6394,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6394=\"\",\"\",VLOOKUP(F6394,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6394=\"\",\"\",IF(WORKDAY(+A6394,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6394,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6395=\"\",\"\",+IF(+A6395=D6395,+E6395,((+G6395/E6395)^+((NETWORKDAYS(+D6395,A6395,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6395,F6395,Feriados!$A$2:$A$1058)-1))*E6395)))","v":""},{"$f":"IF(A6395=\"\",\"\",+IF(+A6395=D6395,+VLOOKUP(D6395,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6395,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6395=\"\",\"\",+VLOOKUP(+EOMONTH(+F6395,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6395=\"\",\"\",VLOOKUP(D6395,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6395=\"\",\"\",IF(A6395=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6395,-2)+15,Cenários!$A:$D,2,FALSE)>A6395,+VLOOKUP(+EOMONTH(+A6395,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6395,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6395=\"\",\"\",VLOOKUP(F6395,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6395=\"\",\"\",IF(WORKDAY(+A6395,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6395,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6396=\"\",\"\",+IF(+A6396=D6396,+E6396,((+G6396/E6396)^+((NETWORKDAYS(+D6396,A6396,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6396,F6396,Feriados!$A$2:$A$1058)-1))*E6396)))","v":""},{"$f":"IF(A6396=\"\",\"\",+IF(+A6396=D6396,+VLOOKUP(D6396,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6396,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6396=\"\",\"\",+VLOOKUP(+EOMONTH(+F6396,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6396=\"\",\"\",VLOOKUP(D6396,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6396=\"\",\"\",IF(A6396=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6396,-2)+15,Cenários!$A:$D,2,FALSE)>A6396,+VLOOKUP(+EOMONTH(+A6396,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6396,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6396=\"\",\"\",VLOOKUP(F6396,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6396=\"\",\"\",IF(WORKDAY(+A6396,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6396,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6397=\"\",\"\",+IF(+A6397=D6397,+E6397,((+G6397/E6397)^+((NETWORKDAYS(+D6397,A6397,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6397,F6397,Feriados!$A$2:$A$1058)-1))*E6397)))","v":""},{"$f":"IF(A6397=\"\",\"\",+IF(+A6397=D6397,+VLOOKUP(D6397,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6397,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6397=\"\",\"\",+VLOOKUP(+EOMONTH(+F6397,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6397=\"\",\"\",VLOOKUP(D6397,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6397=\"\",\"\",IF(A6397=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6397,-2)+15,Cenários!$A:$D,2,FALSE)>A6397,+VLOOKUP(+EOMONTH(+A6397,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6397,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6397=\"\",\"\",VLOOKUP(F6397,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6397=\"\",\"\",IF(WORKDAY(+A6397,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6397,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6398=\"\",\"\",+IF(+A6398=D6398,+E6398,((+G6398/E6398)^+((NETWORKDAYS(+D6398,A6398,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6398,F6398,Feriados!$A$2:$A$1058)-1))*E6398)))","v":""},{"$f":"IF(A6398=\"\",\"\",+IF(+A6398=D6398,+VLOOKUP(D6398,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6398,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6398=\"\",\"\",+VLOOKUP(+EOMONTH(+F6398,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6398=\"\",\"\",VLOOKUP(D6398,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6398=\"\",\"\",IF(A6398=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6398,-2)+15,Cenários!$A:$D,2,FALSE)>A6398,+VLOOKUP(+EOMONTH(+A6398,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6398,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6398=\"\",\"\",VLOOKUP(F6398,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6398=\"\",\"\",IF(WORKDAY(+A6398,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6398,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6399=\"\",\"\",+IF(+A6399=D6399,+E6399,((+G6399/E6399)^+((NETWORKDAYS(+D6399,A6399,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6399,F6399,Feriados!$A$2:$A$1058)-1))*E6399)))","v":""},{"$f":"IF(A6399=\"\",\"\",+IF(+A6399=D6399,+VLOOKUP(D6399,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6399,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6399=\"\",\"\",+VLOOKUP(+EOMONTH(+F6399,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6399=\"\",\"\",VLOOKUP(D6399,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6399=\"\",\"\",IF(A6399=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6399,-2)+15,Cenários!$A:$D,2,FALSE)>A6399,+VLOOKUP(+EOMONTH(+A6399,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6399,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6399=\"\",\"\",VLOOKUP(F6399,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6399=\"\",\"\",IF(WORKDAY(+A6399,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6399,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6400=\"\",\"\",+IF(+A6400=D6400,+E6400,((+G6400/E6400)^+((NETWORKDAYS(+D6400,A6400,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6400,F6400,Feriados!$A$2:$A$1058)-1))*E6400)))","v":""},{"$f":"IF(A6400=\"\",\"\",+IF(+A6400=D6400,+VLOOKUP(D6400,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6400,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6400=\"\",\"\",+VLOOKUP(+EOMONTH(+F6400,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6400=\"\",\"\",VLOOKUP(D6400,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6400=\"\",\"\",IF(A6400=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6400,-2)+15,Cenários!$A:$D,2,FALSE)>A6400,+VLOOKUP(+EOMONTH(+A6400,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6400,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6400=\"\",\"\",VLOOKUP(F6400,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6400=\"\",\"\",IF(WORKDAY(+A6400,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6400,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6401=\"\",\"\",+IF(+A6401=D6401,+E6401,((+G6401/E6401)^+((NETWORKDAYS(+D6401,A6401,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6401,F6401,Feriados!$A$2:$A$1058)-1))*E6401)))","v":""},{"$f":"IF(A6401=\"\",\"\",+IF(+A6401=D6401,+VLOOKUP(D6401,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6401,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6401=\"\",\"\",+VLOOKUP(+EOMONTH(+F6401,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6401=\"\",\"\",VLOOKUP(D6401,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6401=\"\",\"\",IF(A6401=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6401,-2)+15,Cenários!$A:$D,2,FALSE)>A6401,+VLOOKUP(+EOMONTH(+A6401,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6401,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6401=\"\",\"\",VLOOKUP(F6401,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6401=\"\",\"\",IF(WORKDAY(+A6401,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6401,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6402=\"\",\"\",+IF(+A6402=D6402,+E6402,((+G6402/E6402)^+((NETWORKDAYS(+D6402,A6402,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6402,F6402,Feriados!$A$2:$A$1058)-1))*E6402)))","v":""},{"$f":"IF(A6402=\"\",\"\",+IF(+A6402=D6402,+VLOOKUP(D6402,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6402,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6402=\"\",\"\",+VLOOKUP(+EOMONTH(+F6402,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6402=\"\",\"\",VLOOKUP(D6402,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6402=\"\",\"\",IF(A6402=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6402,-2)+15,Cenários!$A:$D,2,FALSE)>A6402,+VLOOKUP(+EOMONTH(+A6402,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6402,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6402=\"\",\"\",VLOOKUP(F6402,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6402=\"\",\"\",IF(WORKDAY(+A6402,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6402,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6403=\"\",\"\",+IF(+A6403=D6403,+E6403,((+G6403/E6403)^+((NETWORKDAYS(+D6403,A6403,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6403,F6403,Feriados!$A$2:$A$1058)-1))*E6403)))","v":""},{"$f":"IF(A6403=\"\",\"\",+IF(+A6403=D6403,+VLOOKUP(D6403,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6403,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6403=\"\",\"\",+VLOOKUP(+EOMONTH(+F6403,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6403=\"\",\"\",VLOOKUP(D6403,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6403=\"\",\"\",IF(A6403=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6403,-2)+15,Cenários!$A:$D,2,FALSE)>A6403,+VLOOKUP(+EOMONTH(+A6403,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6403,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6403=\"\",\"\",VLOOKUP(F6403,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6403=\"\",\"\",IF(WORKDAY(+A6403,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6403,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6404=\"\",\"\",+IF(+A6404=D6404,+E6404,((+G6404/E6404)^+((NETWORKDAYS(+D6404,A6404,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6404,F6404,Feriados!$A$2:$A$1058)-1))*E6404)))","v":""},{"$f":"IF(A6404=\"\",\"\",+IF(+A6404=D6404,+VLOOKUP(D6404,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6404,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6404=\"\",\"\",+VLOOKUP(+EOMONTH(+F6404,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6404=\"\",\"\",VLOOKUP(D6404,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6404=\"\",\"\",IF(A6404=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6404,-2)+15,Cenários!$A:$D,2,FALSE)>A6404,+VLOOKUP(+EOMONTH(+A6404,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6404,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6404=\"\",\"\",VLOOKUP(F6404,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6404=\"\",\"\",IF(WORKDAY(+A6404,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6404,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6405=\"\",\"\",+IF(+A6405=D6405,+E6405,((+G6405/E6405)^+((NETWORKDAYS(+D6405,A6405,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6405,F6405,Feriados!$A$2:$A$1058)-1))*E6405)))","v":""},{"$f":"IF(A6405=\"\",\"\",+IF(+A6405=D6405,+VLOOKUP(D6405,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6405,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6405=\"\",\"\",+VLOOKUP(+EOMONTH(+F6405,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6405=\"\",\"\",VLOOKUP(D6405,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6405=\"\",\"\",IF(A6405=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6405,-2)+15,Cenários!$A:$D,2,FALSE)>A6405,+VLOOKUP(+EOMONTH(+A6405,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6405,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6405=\"\",\"\",VLOOKUP(F6405,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6405=\"\",\"\",IF(WORKDAY(+A6405,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6405,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6406=\"\",\"\",+IF(+A6406=D6406,+E6406,((+G6406/E6406)^+((NETWORKDAYS(+D6406,A6406,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6406,F6406,Feriados!$A$2:$A$1058)-1))*E6406)))","v":""},{"$f":"IF(A6406=\"\",\"\",+IF(+A6406=D6406,+VLOOKUP(D6406,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6406,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6406=\"\",\"\",+VLOOKUP(+EOMONTH(+F6406,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6406=\"\",\"\",VLOOKUP(D6406,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6406=\"\",\"\",IF(A6406=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6406,-2)+15,Cenários!$A:$D,2,FALSE)>A6406,+VLOOKUP(+EOMONTH(+A6406,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6406,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6406=\"\",\"\",VLOOKUP(F6406,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6406=\"\",\"\",IF(WORKDAY(+A6406,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6406,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6407=\"\",\"\",+IF(+A6407=D6407,+E6407,((+G6407/E6407)^+((NETWORKDAYS(+D6407,A6407,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6407,F6407,Feriados!$A$2:$A$1058)-1))*E6407)))","v":""},{"$f":"IF(A6407=\"\",\"\",+IF(+A6407=D6407,+VLOOKUP(D6407,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6407,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6407=\"\",\"\",+VLOOKUP(+EOMONTH(+F6407,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6407=\"\",\"\",VLOOKUP(D6407,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6407=\"\",\"\",IF(A6407=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6407,-2)+15,Cenários!$A:$D,2,FALSE)>A6407,+VLOOKUP(+EOMONTH(+A6407,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6407,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6407=\"\",\"\",VLOOKUP(F6407,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6407=\"\",\"\",IF(WORKDAY(+A6407,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6407,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6408=\"\",\"\",+IF(+A6408=D6408,+E6408,((+G6408/E6408)^+((NETWORKDAYS(+D6408,A6408,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6408,F6408,Feriados!$A$2:$A$1058)-1))*E6408)))","v":""},{"$f":"IF(A6408=\"\",\"\",+IF(+A6408=D6408,+VLOOKUP(D6408,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6408,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6408=\"\",\"\",+VLOOKUP(+EOMONTH(+F6408,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6408=\"\",\"\",VLOOKUP(D6408,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6408=\"\",\"\",IF(A6408=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6408,-2)+15,Cenários!$A:$D,2,FALSE)>A6408,+VLOOKUP(+EOMONTH(+A6408,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6408,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6408=\"\",\"\",VLOOKUP(F6408,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6408=\"\",\"\",IF(WORKDAY(+A6408,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6408,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6409=\"\",\"\",+IF(+A6409=D6409,+E6409,((+G6409/E6409)^+((NETWORKDAYS(+D6409,A6409,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6409,F6409,Feriados!$A$2:$A$1058)-1))*E6409)))","v":""},{"$f":"IF(A6409=\"\",\"\",+IF(+A6409=D6409,+VLOOKUP(D6409,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6409,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6409=\"\",\"\",+VLOOKUP(+EOMONTH(+F6409,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6409=\"\",\"\",VLOOKUP(D6409,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6409=\"\",\"\",IF(A6409=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6409,-2)+15,Cenários!$A:$D,2,FALSE)>A6409,+VLOOKUP(+EOMONTH(+A6409,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6409,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6409=\"\",\"\",VLOOKUP(F6409,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6409=\"\",\"\",IF(WORKDAY(+A6409,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6409,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6410=\"\",\"\",+IF(+A6410=D6410,+E6410,((+G6410/E6410)^+((NETWORKDAYS(+D6410,A6410,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6410,F6410,Feriados!$A$2:$A$1058)-1))*E6410)))","v":""},{"$f":"IF(A6410=\"\",\"\",+IF(+A6410=D6410,+VLOOKUP(D6410,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6410,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6410=\"\",\"\",+VLOOKUP(+EOMONTH(+F6410,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6410=\"\",\"\",VLOOKUP(D6410,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6410=\"\",\"\",IF(A6410=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6410,-2)+15,Cenários!$A:$D,2,FALSE)>A6410,+VLOOKUP(+EOMONTH(+A6410,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6410,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6410=\"\",\"\",VLOOKUP(F6410,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6410=\"\",\"\",IF(WORKDAY(+A6410,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6410,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6411=\"\",\"\",+IF(+A6411=D6411,+E6411,((+G6411/E6411)^+((NETWORKDAYS(+D6411,A6411,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6411,F6411,Feriados!$A$2:$A$1058)-1))*E6411)))","v":""},{"$f":"IF(A6411=\"\",\"\",+IF(+A6411=D6411,+VLOOKUP(D6411,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6411,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6411=\"\",\"\",+VLOOKUP(+EOMONTH(+F6411,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6411=\"\",\"\",VLOOKUP(D6411,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6411=\"\",\"\",IF(A6411=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6411,-2)+15,Cenários!$A:$D,2,FALSE)>A6411,+VLOOKUP(+EOMONTH(+A6411,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6411,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6411=\"\",\"\",VLOOKUP(F6411,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6411=\"\",\"\",IF(WORKDAY(+A6411,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6411,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6412=\"\",\"\",+IF(+A6412=D6412,+E6412,((+G6412/E6412)^+((NETWORKDAYS(+D6412,A6412,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6412,F6412,Feriados!$A$2:$A$1058)-1))*E6412)))","v":""},{"$f":"IF(A6412=\"\",\"\",+IF(+A6412=D6412,+VLOOKUP(D6412,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6412,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6412=\"\",\"\",+VLOOKUP(+EOMONTH(+F6412,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6412=\"\",\"\",VLOOKUP(D6412,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6412=\"\",\"\",IF(A6412=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6412,-2)+15,Cenários!$A:$D,2,FALSE)>A6412,+VLOOKUP(+EOMONTH(+A6412,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6412,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6412=\"\",\"\",VLOOKUP(F6412,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6412=\"\",\"\",IF(WORKDAY(+A6412,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6412,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6413=\"\",\"\",+IF(+A6413=D6413,+E6413,((+G6413/E6413)^+((NETWORKDAYS(+D6413,A6413,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6413,F6413,Feriados!$A$2:$A$1058)-1))*E6413)))","v":""},{"$f":"IF(A6413=\"\",\"\",+IF(+A6413=D6413,+VLOOKUP(D6413,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6413,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6413=\"\",\"\",+VLOOKUP(+EOMONTH(+F6413,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6413=\"\",\"\",VLOOKUP(D6413,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6413=\"\",\"\",IF(A6413=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6413,-2)+15,Cenários!$A:$D,2,FALSE)>A6413,+VLOOKUP(+EOMONTH(+A6413,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6413,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6413=\"\",\"\",VLOOKUP(F6413,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6413=\"\",\"\",IF(WORKDAY(+A6413,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6413,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6414=\"\",\"\",+IF(+A6414=D6414,+E6414,((+G6414/E6414)^+((NETWORKDAYS(+D6414,A6414,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6414,F6414,Feriados!$A$2:$A$1058)-1))*E6414)))","v":""},{"$f":"IF(A6414=\"\",\"\",+IF(+A6414=D6414,+VLOOKUP(D6414,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6414,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6414=\"\",\"\",+VLOOKUP(+EOMONTH(+F6414,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6414=\"\",\"\",VLOOKUP(D6414,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6414=\"\",\"\",IF(A6414=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6414,-2)+15,Cenários!$A:$D,2,FALSE)>A6414,+VLOOKUP(+EOMONTH(+A6414,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6414,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6414=\"\",\"\",VLOOKUP(F6414,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6414=\"\",\"\",IF(WORKDAY(+A6414,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6414,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6415=\"\",\"\",+IF(+A6415=D6415,+E6415,((+G6415/E6415)^+((NETWORKDAYS(+D6415,A6415,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6415,F6415,Feriados!$A$2:$A$1058)-1))*E6415)))","v":""},{"$f":"IF(A6415=\"\",\"\",+IF(+A6415=D6415,+VLOOKUP(D6415,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6415,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6415=\"\",\"\",+VLOOKUP(+EOMONTH(+F6415,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6415=\"\",\"\",VLOOKUP(D6415,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6415=\"\",\"\",IF(A6415=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6415,-2)+15,Cenários!$A:$D,2,FALSE)>A6415,+VLOOKUP(+EOMONTH(+A6415,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6415,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6415=\"\",\"\",VLOOKUP(F6415,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6415=\"\",\"\",IF(WORKDAY(+A6415,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6415,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6416=\"\",\"\",+IF(+A6416=D6416,+E6416,((+G6416/E6416)^+((NETWORKDAYS(+D6416,A6416,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6416,F6416,Feriados!$A$2:$A$1058)-1))*E6416)))","v":""},{"$f":"IF(A6416=\"\",\"\",+IF(+A6416=D6416,+VLOOKUP(D6416,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6416,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6416=\"\",\"\",+VLOOKUP(+EOMONTH(+F6416,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6416=\"\",\"\",VLOOKUP(D6416,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6416=\"\",\"\",IF(A6416=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6416,-2)+15,Cenários!$A:$D,2,FALSE)>A6416,+VLOOKUP(+EOMONTH(+A6416,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6416,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6416=\"\",\"\",VLOOKUP(F6416,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6416=\"\",\"\",IF(WORKDAY(+A6416,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6416,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6417=\"\",\"\",+IF(+A6417=D6417,+E6417,((+G6417/E6417)^+((NETWORKDAYS(+D6417,A6417,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6417,F6417,Feriados!$A$2:$A$1058)-1))*E6417)))","v":""},{"$f":"IF(A6417=\"\",\"\",+IF(+A6417=D6417,+VLOOKUP(D6417,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6417,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6417=\"\",\"\",+VLOOKUP(+EOMONTH(+F6417,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6417=\"\",\"\",VLOOKUP(D6417,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6417=\"\",\"\",IF(A6417=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6417,-2)+15,Cenários!$A:$D,2,FALSE)>A6417,+VLOOKUP(+EOMONTH(+A6417,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6417,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6417=\"\",\"\",VLOOKUP(F6417,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6417=\"\",\"\",IF(WORKDAY(+A6417,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6417,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6418=\"\",\"\",+IF(+A6418=D6418,+E6418,((+G6418/E6418)^+((NETWORKDAYS(+D6418,A6418,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6418,F6418,Feriados!$A$2:$A$1058)-1))*E6418)))","v":""},{"$f":"IF(A6418=\"\",\"\",+IF(+A6418=D6418,+VLOOKUP(D6418,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6418,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6418=\"\",\"\",+VLOOKUP(+EOMONTH(+F6418,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6418=\"\",\"\",VLOOKUP(D6418,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6418=\"\",\"\",IF(A6418=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6418,-2)+15,Cenários!$A:$D,2,FALSE)>A6418,+VLOOKUP(+EOMONTH(+A6418,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6418,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6418=\"\",\"\",VLOOKUP(F6418,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6418=\"\",\"\",IF(WORKDAY(+A6418,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6418,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6419=\"\",\"\",+IF(+A6419=D6419,+E6419,((+G6419/E6419)^+((NETWORKDAYS(+D6419,A6419,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6419,F6419,Feriados!$A$2:$A$1058)-1))*E6419)))","v":""},{"$f":"IF(A6419=\"\",\"\",+IF(+A6419=D6419,+VLOOKUP(D6419,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6419,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6419=\"\",\"\",+VLOOKUP(+EOMONTH(+F6419,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6419=\"\",\"\",VLOOKUP(D6419,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6419=\"\",\"\",IF(A6419=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6419,-2)+15,Cenários!$A:$D,2,FALSE)>A6419,+VLOOKUP(+EOMONTH(+A6419,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6419,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6419=\"\",\"\",VLOOKUP(F6419,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6419=\"\",\"\",IF(WORKDAY(+A6419,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6419,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6420=\"\",\"\",+IF(+A6420=D6420,+E6420,((+G6420/E6420)^+((NETWORKDAYS(+D6420,A6420,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6420,F6420,Feriados!$A$2:$A$1058)-1))*E6420)))","v":""},{"$f":"IF(A6420=\"\",\"\",+IF(+A6420=D6420,+VLOOKUP(D6420,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6420,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6420=\"\",\"\",+VLOOKUP(+EOMONTH(+F6420,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6420=\"\",\"\",VLOOKUP(D6420,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6420=\"\",\"\",IF(A6420=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6420,-2)+15,Cenários!$A:$D,2,FALSE)>A6420,+VLOOKUP(+EOMONTH(+A6420,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6420,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6420=\"\",\"\",VLOOKUP(F6420,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6420=\"\",\"\",IF(WORKDAY(+A6420,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6420,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6421=\"\",\"\",+IF(+A6421=D6421,+E6421,((+G6421/E6421)^+((NETWORKDAYS(+D6421,A6421,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6421,F6421,Feriados!$A$2:$A$1058)-1))*E6421)))","v":""},{"$f":"IF(A6421=\"\",\"\",+IF(+A6421=D6421,+VLOOKUP(D6421,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6421,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6421=\"\",\"\",+VLOOKUP(+EOMONTH(+F6421,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6421=\"\",\"\",VLOOKUP(D6421,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6421=\"\",\"\",IF(A6421=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6421,-2)+15,Cenários!$A:$D,2,FALSE)>A6421,+VLOOKUP(+EOMONTH(+A6421,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6421,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6421=\"\",\"\",VLOOKUP(F6421,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6421=\"\",\"\",IF(WORKDAY(+A6421,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6421,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6422=\"\",\"\",+IF(+A6422=D6422,+E6422,((+G6422/E6422)^+((NETWORKDAYS(+D6422,A6422,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6422,F6422,Feriados!$A$2:$A$1058)-1))*E6422)))","v":""},{"$f":"IF(A6422=\"\",\"\",+IF(+A6422=D6422,+VLOOKUP(D6422,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6422,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6422=\"\",\"\",+VLOOKUP(+EOMONTH(+F6422,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6422=\"\",\"\",VLOOKUP(D6422,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6422=\"\",\"\",IF(A6422=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6422,-2)+15,Cenários!$A:$D,2,FALSE)>A6422,+VLOOKUP(+EOMONTH(+A6422,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6422,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6422=\"\",\"\",VLOOKUP(F6422,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6422=\"\",\"\",IF(WORKDAY(+A6422,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6422,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6423=\"\",\"\",+IF(+A6423=D6423,+E6423,((+G6423/E6423)^+((NETWORKDAYS(+D6423,A6423,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6423,F6423,Feriados!$A$2:$A$1058)-1))*E6423)))","v":""},{"$f":"IF(A6423=\"\",\"\",+IF(+A6423=D6423,+VLOOKUP(D6423,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6423,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6423=\"\",\"\",+VLOOKUP(+EOMONTH(+F6423,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6423=\"\",\"\",VLOOKUP(D6423,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6423=\"\",\"\",IF(A6423=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6423,-2)+15,Cenários!$A:$D,2,FALSE)>A6423,+VLOOKUP(+EOMONTH(+A6423,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6423,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6423=\"\",\"\",VLOOKUP(F6423,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6423=\"\",\"\",IF(WORKDAY(+A6423,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6423,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6424=\"\",\"\",+IF(+A6424=D6424,+E6424,((+G6424/E6424)^+((NETWORKDAYS(+D6424,A6424,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6424,F6424,Feriados!$A$2:$A$1058)-1))*E6424)))","v":""},{"$f":"IF(A6424=\"\",\"\",+IF(+A6424=D6424,+VLOOKUP(D6424,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6424,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6424=\"\",\"\",+VLOOKUP(+EOMONTH(+F6424,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6424=\"\",\"\",VLOOKUP(D6424,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6424=\"\",\"\",IF(A6424=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6424,-2)+15,Cenários!$A:$D,2,FALSE)>A6424,+VLOOKUP(+EOMONTH(+A6424,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6424,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6424=\"\",\"\",VLOOKUP(F6424,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6424=\"\",\"\",IF(WORKDAY(+A6424,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6424,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6425=\"\",\"\",+IF(+A6425=D6425,+E6425,((+G6425/E6425)^+((NETWORKDAYS(+D6425,A6425,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6425,F6425,Feriados!$A$2:$A$1058)-1))*E6425)))","v":""},{"$f":"IF(A6425=\"\",\"\",+IF(+A6425=D6425,+VLOOKUP(D6425,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6425,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6425=\"\",\"\",+VLOOKUP(+EOMONTH(+F6425,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6425=\"\",\"\",VLOOKUP(D6425,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6425=\"\",\"\",IF(A6425=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6425,-2)+15,Cenários!$A:$D,2,FALSE)>A6425,+VLOOKUP(+EOMONTH(+A6425,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6425,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6425=\"\",\"\",VLOOKUP(F6425,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6425=\"\",\"\",IF(WORKDAY(+A6425,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6425,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6426=\"\",\"\",+IF(+A6426=D6426,+E6426,((+G6426/E6426)^+((NETWORKDAYS(+D6426,A6426,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6426,F6426,Feriados!$A$2:$A$1058)-1))*E6426)))","v":""},{"$f":"IF(A6426=\"\",\"\",+IF(+A6426=D6426,+VLOOKUP(D6426,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6426,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6426=\"\",\"\",+VLOOKUP(+EOMONTH(+F6426,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6426=\"\",\"\",VLOOKUP(D6426,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6426=\"\",\"\",IF(A6426=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6426,-2)+15,Cenários!$A:$D,2,FALSE)>A6426,+VLOOKUP(+EOMONTH(+A6426,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6426,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6426=\"\",\"\",VLOOKUP(F6426,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6426=\"\",\"\",IF(WORKDAY(+A6426,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6426,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6427=\"\",\"\",+IF(+A6427=D6427,+E6427,((+G6427/E6427)^+((NETWORKDAYS(+D6427,A6427,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6427,F6427,Feriados!$A$2:$A$1058)-1))*E6427)))","v":""},{"$f":"IF(A6427=\"\",\"\",+IF(+A6427=D6427,+VLOOKUP(D6427,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6427,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6427=\"\",\"\",+VLOOKUP(+EOMONTH(+F6427,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6427=\"\",\"\",VLOOKUP(D6427,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6427=\"\",\"\",IF(A6427=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6427,-2)+15,Cenários!$A:$D,2,FALSE)>A6427,+VLOOKUP(+EOMONTH(+A6427,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6427,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6427=\"\",\"\",VLOOKUP(F6427,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6427=\"\",\"\",IF(WORKDAY(+A6427,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6427,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6428=\"\",\"\",+IF(+A6428=D6428,+E6428,((+G6428/E6428)^+((NETWORKDAYS(+D6428,A6428,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6428,F6428,Feriados!$A$2:$A$1058)-1))*E6428)))","v":""},{"$f":"IF(A6428=\"\",\"\",+IF(+A6428=D6428,+VLOOKUP(D6428,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6428,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6428=\"\",\"\",+VLOOKUP(+EOMONTH(+F6428,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6428=\"\",\"\",VLOOKUP(D6428,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6428=\"\",\"\",IF(A6428=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6428,-2)+15,Cenários!$A:$D,2,FALSE)>A6428,+VLOOKUP(+EOMONTH(+A6428,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6428,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6428=\"\",\"\",VLOOKUP(F6428,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6428=\"\",\"\",IF(WORKDAY(+A6428,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6428,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6429=\"\",\"\",+IF(+A6429=D6429,+E6429,((+G6429/E6429)^+((NETWORKDAYS(+D6429,A6429,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6429,F6429,Feriados!$A$2:$A$1058)-1))*E6429)))","v":""},{"$f":"IF(A6429=\"\",\"\",+IF(+A6429=D6429,+VLOOKUP(D6429,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6429,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6429=\"\",\"\",+VLOOKUP(+EOMONTH(+F6429,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6429=\"\",\"\",VLOOKUP(D6429,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6429=\"\",\"\",IF(A6429=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6429,-2)+15,Cenários!$A:$D,2,FALSE)>A6429,+VLOOKUP(+EOMONTH(+A6429,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6429,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6429=\"\",\"\",VLOOKUP(F6429,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6429=\"\",\"\",IF(WORKDAY(+A6429,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6429,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6430=\"\",\"\",+IF(+A6430=D6430,+E6430,((+G6430/E6430)^+((NETWORKDAYS(+D6430,A6430,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6430,F6430,Feriados!$A$2:$A$1058)-1))*E6430)))","v":""},{"$f":"IF(A6430=\"\",\"\",+IF(+A6430=D6430,+VLOOKUP(D6430,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6430,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6430=\"\",\"\",+VLOOKUP(+EOMONTH(+F6430,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6430=\"\",\"\",VLOOKUP(D6430,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6430=\"\",\"\",IF(A6430=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6430,-2)+15,Cenários!$A:$D,2,FALSE)>A6430,+VLOOKUP(+EOMONTH(+A6430,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6430,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6430=\"\",\"\",VLOOKUP(F6430,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6430=\"\",\"\",IF(WORKDAY(+A6430,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6430,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6431=\"\",\"\",+IF(+A6431=D6431,+E6431,((+G6431/E6431)^+((NETWORKDAYS(+D6431,A6431,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6431,F6431,Feriados!$A$2:$A$1058)-1))*E6431)))","v":""},{"$f":"IF(A6431=\"\",\"\",+IF(+A6431=D6431,+VLOOKUP(D6431,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6431,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6431=\"\",\"\",+VLOOKUP(+EOMONTH(+F6431,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6431=\"\",\"\",VLOOKUP(D6431,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6431=\"\",\"\",IF(A6431=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6431,-2)+15,Cenários!$A:$D,2,FALSE)>A6431,+VLOOKUP(+EOMONTH(+A6431,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6431,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6431=\"\",\"\",VLOOKUP(F6431,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6431=\"\",\"\",IF(WORKDAY(+A6431,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6431,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6432=\"\",\"\",+IF(+A6432=D6432,+E6432,((+G6432/E6432)^+((NETWORKDAYS(+D6432,A6432,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6432,F6432,Feriados!$A$2:$A$1058)-1))*E6432)))","v":""},{"$f":"IF(A6432=\"\",\"\",+IF(+A6432=D6432,+VLOOKUP(D6432,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6432,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6432=\"\",\"\",+VLOOKUP(+EOMONTH(+F6432,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6432=\"\",\"\",VLOOKUP(D6432,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6432=\"\",\"\",IF(A6432=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6432,-2)+15,Cenários!$A:$D,2,FALSE)>A6432,+VLOOKUP(+EOMONTH(+A6432,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6432,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6432=\"\",\"\",VLOOKUP(F6432,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6432=\"\",\"\",IF(WORKDAY(+A6432,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6432,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6433=\"\",\"\",+IF(+A6433=D6433,+E6433,((+G6433/E6433)^+((NETWORKDAYS(+D6433,A6433,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6433,F6433,Feriados!$A$2:$A$1058)-1))*E6433)))","v":""},{"$f":"IF(A6433=\"\",\"\",+IF(+A6433=D6433,+VLOOKUP(D6433,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6433,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6433=\"\",\"\",+VLOOKUP(+EOMONTH(+F6433,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6433=\"\",\"\",VLOOKUP(D6433,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6433=\"\",\"\",IF(A6433=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6433,-2)+15,Cenários!$A:$D,2,FALSE)>A6433,+VLOOKUP(+EOMONTH(+A6433,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6433,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6433=\"\",\"\",VLOOKUP(F6433,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6433=\"\",\"\",IF(WORKDAY(+A6433,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6433,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6434=\"\",\"\",+IF(+A6434=D6434,+E6434,((+G6434/E6434)^+((NETWORKDAYS(+D6434,A6434,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6434,F6434,Feriados!$A$2:$A$1058)-1))*E6434)))","v":""},{"$f":"IF(A6434=\"\",\"\",+IF(+A6434=D6434,+VLOOKUP(D6434,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6434,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6434=\"\",\"\",+VLOOKUP(+EOMONTH(+F6434,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6434=\"\",\"\",VLOOKUP(D6434,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6434=\"\",\"\",IF(A6434=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6434,-2)+15,Cenários!$A:$D,2,FALSE)>A6434,+VLOOKUP(+EOMONTH(+A6434,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6434,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6434=\"\",\"\",VLOOKUP(F6434,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6434=\"\",\"\",IF(WORKDAY(+A6434,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6434,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6435=\"\",\"\",+IF(+A6435=D6435,+E6435,((+G6435/E6435)^+((NETWORKDAYS(+D6435,A6435,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6435,F6435,Feriados!$A$2:$A$1058)-1))*E6435)))","v":""},{"$f":"IF(A6435=\"\",\"\",+IF(+A6435=D6435,+VLOOKUP(D6435,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6435,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6435=\"\",\"\",+VLOOKUP(+EOMONTH(+F6435,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6435=\"\",\"\",VLOOKUP(D6435,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6435=\"\",\"\",IF(A6435=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6435,-2)+15,Cenários!$A:$D,2,FALSE)>A6435,+VLOOKUP(+EOMONTH(+A6435,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6435,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6435=\"\",\"\",VLOOKUP(F6435,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6435=\"\",\"\",IF(WORKDAY(+A6435,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6435,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6436=\"\",\"\",+IF(+A6436=D6436,+E6436,((+G6436/E6436)^+((NETWORKDAYS(+D6436,A6436,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6436,F6436,Feriados!$A$2:$A$1058)-1))*E6436)))","v":""},{"$f":"IF(A6436=\"\",\"\",+IF(+A6436=D6436,+VLOOKUP(D6436,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6436,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6436=\"\",\"\",+VLOOKUP(+EOMONTH(+F6436,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6436=\"\",\"\",VLOOKUP(D6436,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6436=\"\",\"\",IF(A6436=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6436,-2)+15,Cenários!$A:$D,2,FALSE)>A6436,+VLOOKUP(+EOMONTH(+A6436,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6436,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6436=\"\",\"\",VLOOKUP(F6436,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6436=\"\",\"\",IF(WORKDAY(+A6436,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6436,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6437=\"\",\"\",+IF(+A6437=D6437,+E6437,((+G6437/E6437)^+((NETWORKDAYS(+D6437,A6437,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6437,F6437,Feriados!$A$2:$A$1058)-1))*E6437)))","v":""},{"$f":"IF(A6437=\"\",\"\",+IF(+A6437=D6437,+VLOOKUP(D6437,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6437,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6437=\"\",\"\",+VLOOKUP(+EOMONTH(+F6437,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6437=\"\",\"\",VLOOKUP(D6437,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6437=\"\",\"\",IF(A6437=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6437,-2)+15,Cenários!$A:$D,2,FALSE)>A6437,+VLOOKUP(+EOMONTH(+A6437,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6437,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6437=\"\",\"\",VLOOKUP(F6437,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6437=\"\",\"\",IF(WORKDAY(+A6437,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6437,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6438=\"\",\"\",+IF(+A6438=D6438,+E6438,((+G6438/E6438)^+((NETWORKDAYS(+D6438,A6438,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6438,F6438,Feriados!$A$2:$A$1058)-1))*E6438)))","v":""},{"$f":"IF(A6438=\"\",\"\",+IF(+A6438=D6438,+VLOOKUP(D6438,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6438,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6438=\"\",\"\",+VLOOKUP(+EOMONTH(+F6438,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6438=\"\",\"\",VLOOKUP(D6438,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6438=\"\",\"\",IF(A6438=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6438,-2)+15,Cenários!$A:$D,2,FALSE)>A6438,+VLOOKUP(+EOMONTH(+A6438,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6438,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6438=\"\",\"\",VLOOKUP(F6438,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6438=\"\",\"\",IF(WORKDAY(+A6438,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6438,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6439=\"\",\"\",+IF(+A6439=D6439,+E6439,((+G6439/E6439)^+((NETWORKDAYS(+D6439,A6439,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6439,F6439,Feriados!$A$2:$A$1058)-1))*E6439)))","v":""},{"$f":"IF(A6439=\"\",\"\",+IF(+A6439=D6439,+VLOOKUP(D6439,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6439,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6439=\"\",\"\",+VLOOKUP(+EOMONTH(+F6439,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6439=\"\",\"\",VLOOKUP(D6439,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6439=\"\",\"\",IF(A6439=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6439,-2)+15,Cenários!$A:$D,2,FALSE)>A6439,+VLOOKUP(+EOMONTH(+A6439,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6439,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6439=\"\",\"\",VLOOKUP(F6439,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6439=\"\",\"\",IF(WORKDAY(+A6439,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6439,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6440=\"\",\"\",+IF(+A6440=D6440,+E6440,((+G6440/E6440)^+((NETWORKDAYS(+D6440,A6440,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6440,F6440,Feriados!$A$2:$A$1058)-1))*E6440)))","v":""},{"$f":"IF(A6440=\"\",\"\",+IF(+A6440=D6440,+VLOOKUP(D6440,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6440,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6440=\"\",\"\",+VLOOKUP(+EOMONTH(+F6440,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6440=\"\",\"\",VLOOKUP(D6440,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6440=\"\",\"\",IF(A6440=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6440,-2)+15,Cenários!$A:$D,2,FALSE)>A6440,+VLOOKUP(+EOMONTH(+A6440,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6440,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6440=\"\",\"\",VLOOKUP(F6440,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6440=\"\",\"\",IF(WORKDAY(+A6440,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6440,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6441=\"\",\"\",+IF(+A6441=D6441,+E6441,((+G6441/E6441)^+((NETWORKDAYS(+D6441,A6441,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6441,F6441,Feriados!$A$2:$A$1058)-1))*E6441)))","v":""},{"$f":"IF(A6441=\"\",\"\",+IF(+A6441=D6441,+VLOOKUP(D6441,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6441,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6441=\"\",\"\",+VLOOKUP(+EOMONTH(+F6441,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6441=\"\",\"\",VLOOKUP(D6441,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6441=\"\",\"\",IF(A6441=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6441,-2)+15,Cenários!$A:$D,2,FALSE)>A6441,+VLOOKUP(+EOMONTH(+A6441,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6441,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6441=\"\",\"\",VLOOKUP(F6441,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6441=\"\",\"\",IF(WORKDAY(+A6441,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6441,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6442=\"\",\"\",+IF(+A6442=D6442,+E6442,((+G6442/E6442)^+((NETWORKDAYS(+D6442,A6442,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6442,F6442,Feriados!$A$2:$A$1058)-1))*E6442)))","v":""},{"$f":"IF(A6442=\"\",\"\",+IF(+A6442=D6442,+VLOOKUP(D6442,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6442,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6442=\"\",\"\",+VLOOKUP(+EOMONTH(+F6442,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6442=\"\",\"\",VLOOKUP(D6442,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6442=\"\",\"\",IF(A6442=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6442,-2)+15,Cenários!$A:$D,2,FALSE)>A6442,+VLOOKUP(+EOMONTH(+A6442,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6442,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6442=\"\",\"\",VLOOKUP(F6442,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6442=\"\",\"\",IF(WORKDAY(+A6442,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6442,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6443=\"\",\"\",+IF(+A6443=D6443,+E6443,((+G6443/E6443)^+((NETWORKDAYS(+D6443,A6443,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6443,F6443,Feriados!$A$2:$A$1058)-1))*E6443)))","v":""},{"$f":"IF(A6443=\"\",\"\",+IF(+A6443=D6443,+VLOOKUP(D6443,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6443,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6443=\"\",\"\",+VLOOKUP(+EOMONTH(+F6443,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6443=\"\",\"\",VLOOKUP(D6443,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6443=\"\",\"\",IF(A6443=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6443,-2)+15,Cenários!$A:$D,2,FALSE)>A6443,+VLOOKUP(+EOMONTH(+A6443,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6443,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6443=\"\",\"\",VLOOKUP(F6443,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6443=\"\",\"\",IF(WORKDAY(+A6443,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6443,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6444=\"\",\"\",+IF(+A6444=D6444,+E6444,((+G6444/E6444)^+((NETWORKDAYS(+D6444,A6444,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6444,F6444,Feriados!$A$2:$A$1058)-1))*E6444)))","v":""},{"$f":"IF(A6444=\"\",\"\",+IF(+A6444=D6444,+VLOOKUP(D6444,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6444,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6444=\"\",\"\",+VLOOKUP(+EOMONTH(+F6444,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6444=\"\",\"\",VLOOKUP(D6444,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6444=\"\",\"\",IF(A6444=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6444,-2)+15,Cenários!$A:$D,2,FALSE)>A6444,+VLOOKUP(+EOMONTH(+A6444,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6444,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6444=\"\",\"\",VLOOKUP(F6444,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6444=\"\",\"\",IF(WORKDAY(+A6444,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6444,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6445=\"\",\"\",+IF(+A6445=D6445,+E6445,((+G6445/E6445)^+((NETWORKDAYS(+D6445,A6445,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6445,F6445,Feriados!$A$2:$A$1058)-1))*E6445)))","v":""},{"$f":"IF(A6445=\"\",\"\",+IF(+A6445=D6445,+VLOOKUP(D6445,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6445,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6445=\"\",\"\",+VLOOKUP(+EOMONTH(+F6445,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6445=\"\",\"\",VLOOKUP(D6445,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6445=\"\",\"\",IF(A6445=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6445,-2)+15,Cenários!$A:$D,2,FALSE)>A6445,+VLOOKUP(+EOMONTH(+A6445,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6445,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6445=\"\",\"\",VLOOKUP(F6445,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6445=\"\",\"\",IF(WORKDAY(+A6445,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6445,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6446=\"\",\"\",+IF(+A6446=D6446,+E6446,((+G6446/E6446)^+((NETWORKDAYS(+D6446,A6446,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6446,F6446,Feriados!$A$2:$A$1058)-1))*E6446)))","v":""},{"$f":"IF(A6446=\"\",\"\",+IF(+A6446=D6446,+VLOOKUP(D6446,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6446,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6446=\"\",\"\",+VLOOKUP(+EOMONTH(+F6446,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6446=\"\",\"\",VLOOKUP(D6446,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6446=\"\",\"\",IF(A6446=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6446,-2)+15,Cenários!$A:$D,2,FALSE)>A6446,+VLOOKUP(+EOMONTH(+A6446,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6446,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6446=\"\",\"\",VLOOKUP(F6446,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6446=\"\",\"\",IF(WORKDAY(+A6446,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6446,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6447=\"\",\"\",+IF(+A6447=D6447,+E6447,((+G6447/E6447)^+((NETWORKDAYS(+D6447,A6447,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6447,F6447,Feriados!$A$2:$A$1058)-1))*E6447)))","v":""},{"$f":"IF(A6447=\"\",\"\",+IF(+A6447=D6447,+VLOOKUP(D6447,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6447,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6447=\"\",\"\",+VLOOKUP(+EOMONTH(+F6447,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6447=\"\",\"\",VLOOKUP(D6447,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6447=\"\",\"\",IF(A6447=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6447,-2)+15,Cenários!$A:$D,2,FALSE)>A6447,+VLOOKUP(+EOMONTH(+A6447,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6447,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6447=\"\",\"\",VLOOKUP(F6447,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6447=\"\",\"\",IF(WORKDAY(+A6447,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6447,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6448=\"\",\"\",+IF(+A6448=D6448,+E6448,((+G6448/E6448)^+((NETWORKDAYS(+D6448,A6448,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6448,F6448,Feriados!$A$2:$A$1058)-1))*E6448)))","v":""},{"$f":"IF(A6448=\"\",\"\",+IF(+A6448=D6448,+VLOOKUP(D6448,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6448,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6448=\"\",\"\",+VLOOKUP(+EOMONTH(+F6448,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6448=\"\",\"\",VLOOKUP(D6448,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6448=\"\",\"\",IF(A6448=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6448,-2)+15,Cenários!$A:$D,2,FALSE)>A6448,+VLOOKUP(+EOMONTH(+A6448,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6448,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6448=\"\",\"\",VLOOKUP(F6448,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6448=\"\",\"\",IF(WORKDAY(+A6448,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6448,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6449=\"\",\"\",+IF(+A6449=D6449,+E6449,((+G6449/E6449)^+((NETWORKDAYS(+D6449,A6449,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6449,F6449,Feriados!$A$2:$A$1058)-1))*E6449)))","v":""},{"$f":"IF(A6449=\"\",\"\",+IF(+A6449=D6449,+VLOOKUP(D6449,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6449,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6449=\"\",\"\",+VLOOKUP(+EOMONTH(+F6449,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6449=\"\",\"\",VLOOKUP(D6449,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6449=\"\",\"\",IF(A6449=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6449,-2)+15,Cenários!$A:$D,2,FALSE)>A6449,+VLOOKUP(+EOMONTH(+A6449,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6449,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6449=\"\",\"\",VLOOKUP(F6449,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6449=\"\",\"\",IF(WORKDAY(+A6449,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6449,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6450=\"\",\"\",+IF(+A6450=D6450,+E6450,((+G6450/E6450)^+((NETWORKDAYS(+D6450,A6450,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6450,F6450,Feriados!$A$2:$A$1058)-1))*E6450)))","v":""},{"$f":"IF(A6450=\"\",\"\",+IF(+A6450=D6450,+VLOOKUP(D6450,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6450,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6450=\"\",\"\",+VLOOKUP(+EOMONTH(+F6450,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6450=\"\",\"\",VLOOKUP(D6450,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6450=\"\",\"\",IF(A6450=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6450,-2)+15,Cenários!$A:$D,2,FALSE)>A6450,+VLOOKUP(+EOMONTH(+A6450,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6450,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6450=\"\",\"\",VLOOKUP(F6450,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6450=\"\",\"\",IF(WORKDAY(+A6450,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6450,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6451=\"\",\"\",+IF(+A6451=D6451,+E6451,((+G6451/E6451)^+((NETWORKDAYS(+D6451,A6451,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6451,F6451,Feriados!$A$2:$A$1058)-1))*E6451)))","v":""},{"$f":"IF(A6451=\"\",\"\",+IF(+A6451=D6451,+VLOOKUP(D6451,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6451,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6451=\"\",\"\",+VLOOKUP(+EOMONTH(+F6451,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6451=\"\",\"\",VLOOKUP(D6451,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6451=\"\",\"\",IF(A6451=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6451,-2)+15,Cenários!$A:$D,2,FALSE)>A6451,+VLOOKUP(+EOMONTH(+A6451,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6451,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6451=\"\",\"\",VLOOKUP(F6451,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6451=\"\",\"\",IF(WORKDAY(+A6451,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6451,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6452=\"\",\"\",+IF(+A6452=D6452,+E6452,((+G6452/E6452)^+((NETWORKDAYS(+D6452,A6452,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6452,F6452,Feriados!$A$2:$A$1058)-1))*E6452)))","v":""},{"$f":"IF(A6452=\"\",\"\",+IF(+A6452=D6452,+VLOOKUP(D6452,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6452,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6452=\"\",\"\",+VLOOKUP(+EOMONTH(+F6452,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6452=\"\",\"\",VLOOKUP(D6452,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6452=\"\",\"\",IF(A6452=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6452,-2)+15,Cenários!$A:$D,2,FALSE)>A6452,+VLOOKUP(+EOMONTH(+A6452,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6452,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6452=\"\",\"\",VLOOKUP(F6452,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6452=\"\",\"\",IF(WORKDAY(+A6452,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6452,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6453=\"\",\"\",+IF(+A6453=D6453,+E6453,((+G6453/E6453)^+((NETWORKDAYS(+D6453,A6453,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6453,F6453,Feriados!$A$2:$A$1058)-1))*E6453)))","v":""},{"$f":"IF(A6453=\"\",\"\",+IF(+A6453=D6453,+VLOOKUP(D6453,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6453,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6453=\"\",\"\",+VLOOKUP(+EOMONTH(+F6453,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6453=\"\",\"\",VLOOKUP(D6453,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6453=\"\",\"\",IF(A6453=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6453,-2)+15,Cenários!$A:$D,2,FALSE)>A6453,+VLOOKUP(+EOMONTH(+A6453,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6453,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6453=\"\",\"\",VLOOKUP(F6453,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6453=\"\",\"\",IF(WORKDAY(+A6453,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6453,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6454=\"\",\"\",+IF(+A6454=D6454,+E6454,((+G6454/E6454)^+((NETWORKDAYS(+D6454,A6454,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6454,F6454,Feriados!$A$2:$A$1058)-1))*E6454)))","v":""},{"$f":"IF(A6454=\"\",\"\",+IF(+A6454=D6454,+VLOOKUP(D6454,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6454,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6454=\"\",\"\",+VLOOKUP(+EOMONTH(+F6454,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6454=\"\",\"\",VLOOKUP(D6454,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6454=\"\",\"\",IF(A6454=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6454,-2)+15,Cenários!$A:$D,2,FALSE)>A6454,+VLOOKUP(+EOMONTH(+A6454,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6454,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6454=\"\",\"\",VLOOKUP(F6454,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6454=\"\",\"\",IF(WORKDAY(+A6454,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6454,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6455=\"\",\"\",+IF(+A6455=D6455,+E6455,((+G6455/E6455)^+((NETWORKDAYS(+D6455,A6455,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6455,F6455,Feriados!$A$2:$A$1058)-1))*E6455)))","v":""},{"$f":"IF(A6455=\"\",\"\",+IF(+A6455=D6455,+VLOOKUP(D6455,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6455,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6455=\"\",\"\",+VLOOKUP(+EOMONTH(+F6455,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6455=\"\",\"\",VLOOKUP(D6455,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6455=\"\",\"\",IF(A6455=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6455,-2)+15,Cenários!$A:$D,2,FALSE)>A6455,+VLOOKUP(+EOMONTH(+A6455,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6455,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6455=\"\",\"\",VLOOKUP(F6455,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6455=\"\",\"\",IF(WORKDAY(+A6455,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6455,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6456=\"\",\"\",+IF(+A6456=D6456,+E6456,((+G6456/E6456)^+((NETWORKDAYS(+D6456,A6456,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6456,F6456,Feriados!$A$2:$A$1058)-1))*E6456)))","v":""},{"$f":"IF(A6456=\"\",\"\",+IF(+A6456=D6456,+VLOOKUP(D6456,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6456,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6456=\"\",\"\",+VLOOKUP(+EOMONTH(+F6456,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6456=\"\",\"\",VLOOKUP(D6456,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6456=\"\",\"\",IF(A6456=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6456,-2)+15,Cenários!$A:$D,2,FALSE)>A6456,+VLOOKUP(+EOMONTH(+A6456,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6456,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6456=\"\",\"\",VLOOKUP(F6456,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6456=\"\",\"\",IF(WORKDAY(+A6456,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6456,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6457=\"\",\"\",+IF(+A6457=D6457,+E6457,((+G6457/E6457)^+((NETWORKDAYS(+D6457,A6457,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6457,F6457,Feriados!$A$2:$A$1058)-1))*E6457)))","v":""},{"$f":"IF(A6457=\"\",\"\",+IF(+A6457=D6457,+VLOOKUP(D6457,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6457,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6457=\"\",\"\",+VLOOKUP(+EOMONTH(+F6457,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6457=\"\",\"\",VLOOKUP(D6457,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6457=\"\",\"\",IF(A6457=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6457,-2)+15,Cenários!$A:$D,2,FALSE)>A6457,+VLOOKUP(+EOMONTH(+A6457,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6457,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6457=\"\",\"\",VLOOKUP(F6457,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6457=\"\",\"\",IF(WORKDAY(+A6457,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6457,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6458=\"\",\"\",+IF(+A6458=D6458,+E6458,((+G6458/E6458)^+((NETWORKDAYS(+D6458,A6458,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6458,F6458,Feriados!$A$2:$A$1058)-1))*E6458)))","v":""},{"$f":"IF(A6458=\"\",\"\",+IF(+A6458=D6458,+VLOOKUP(D6458,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6458,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6458=\"\",\"\",+VLOOKUP(+EOMONTH(+F6458,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6458=\"\",\"\",VLOOKUP(D6458,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6458=\"\",\"\",IF(A6458=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6458,-2)+15,Cenários!$A:$D,2,FALSE)>A6458,+VLOOKUP(+EOMONTH(+A6458,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6458,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6458=\"\",\"\",VLOOKUP(F6458,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6458=\"\",\"\",IF(WORKDAY(+A6458,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6458,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6459=\"\",\"\",+IF(+A6459=D6459,+E6459,((+G6459/E6459)^+((NETWORKDAYS(+D6459,A6459,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6459,F6459,Feriados!$A$2:$A$1058)-1))*E6459)))","v":""},{"$f":"IF(A6459=\"\",\"\",+IF(+A6459=D6459,+VLOOKUP(D6459,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6459,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6459=\"\",\"\",+VLOOKUP(+EOMONTH(+F6459,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6459=\"\",\"\",VLOOKUP(D6459,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6459=\"\",\"\",IF(A6459=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6459,-2)+15,Cenários!$A:$D,2,FALSE)>A6459,+VLOOKUP(+EOMONTH(+A6459,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6459,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6459=\"\",\"\",VLOOKUP(F6459,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6459=\"\",\"\",IF(WORKDAY(+A6459,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6459,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6460=\"\",\"\",+IF(+A6460=D6460,+E6460,((+G6460/E6460)^+((NETWORKDAYS(+D6460,A6460,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6460,F6460,Feriados!$A$2:$A$1058)-1))*E6460)))","v":""},{"$f":"IF(A6460=\"\",\"\",+IF(+A6460=D6460,+VLOOKUP(D6460,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6460,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6460=\"\",\"\",+VLOOKUP(+EOMONTH(+F6460,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6460=\"\",\"\",VLOOKUP(D6460,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6460=\"\",\"\",IF(A6460=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6460,-2)+15,Cenários!$A:$D,2,FALSE)>A6460,+VLOOKUP(+EOMONTH(+A6460,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6460,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6460=\"\",\"\",VLOOKUP(F6460,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6460=\"\",\"\",IF(WORKDAY(+A6460,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6460,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6461=\"\",\"\",+IF(+A6461=D6461,+E6461,((+G6461/E6461)^+((NETWORKDAYS(+D6461,A6461,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6461,F6461,Feriados!$A$2:$A$1058)-1))*E6461)))","v":""},{"$f":"IF(A6461=\"\",\"\",+IF(+A6461=D6461,+VLOOKUP(D6461,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6461,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6461=\"\",\"\",+VLOOKUP(+EOMONTH(+F6461,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6461=\"\",\"\",VLOOKUP(D6461,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6461=\"\",\"\",IF(A6461=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6461,-2)+15,Cenários!$A:$D,2,FALSE)>A6461,+VLOOKUP(+EOMONTH(+A6461,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6461,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6461=\"\",\"\",VLOOKUP(F6461,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6461=\"\",\"\",IF(WORKDAY(+A6461,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6461,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6462=\"\",\"\",+IF(+A6462=D6462,+E6462,((+G6462/E6462)^+((NETWORKDAYS(+D6462,A6462,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6462,F6462,Feriados!$A$2:$A$1058)-1))*E6462)))","v":""},{"$f":"IF(A6462=\"\",\"\",+IF(+A6462=D6462,+VLOOKUP(D6462,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6462,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6462=\"\",\"\",+VLOOKUP(+EOMONTH(+F6462,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6462=\"\",\"\",VLOOKUP(D6462,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6462=\"\",\"\",IF(A6462=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6462,-2)+15,Cenários!$A:$D,2,FALSE)>A6462,+VLOOKUP(+EOMONTH(+A6462,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6462,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6462=\"\",\"\",VLOOKUP(F6462,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6462=\"\",\"\",IF(WORKDAY(+A6462,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6462,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6463=\"\",\"\",+IF(+A6463=D6463,+E6463,((+G6463/E6463)^+((NETWORKDAYS(+D6463,A6463,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6463,F6463,Feriados!$A$2:$A$1058)-1))*E6463)))","v":""},{"$f":"IF(A6463=\"\",\"\",+IF(+A6463=D6463,+VLOOKUP(D6463,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6463,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6463=\"\",\"\",+VLOOKUP(+EOMONTH(+F6463,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6463=\"\",\"\",VLOOKUP(D6463,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6463=\"\",\"\",IF(A6463=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6463,-2)+15,Cenários!$A:$D,2,FALSE)>A6463,+VLOOKUP(+EOMONTH(+A6463,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6463,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6463=\"\",\"\",VLOOKUP(F6463,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6463=\"\",\"\",IF(WORKDAY(+A6463,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6463,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6464=\"\",\"\",+IF(+A6464=D6464,+E6464,((+G6464/E6464)^+((NETWORKDAYS(+D6464,A6464,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6464,F6464,Feriados!$A$2:$A$1058)-1))*E6464)))","v":""},{"$f":"IF(A6464=\"\",\"\",+IF(+A6464=D6464,+VLOOKUP(D6464,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6464,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6464=\"\",\"\",+VLOOKUP(+EOMONTH(+F6464,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6464=\"\",\"\",VLOOKUP(D6464,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6464=\"\",\"\",IF(A6464=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6464,-2)+15,Cenários!$A:$D,2,FALSE)>A6464,+VLOOKUP(+EOMONTH(+A6464,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6464,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6464=\"\",\"\",VLOOKUP(F6464,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6464=\"\",\"\",IF(WORKDAY(+A6464,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6464,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6465=\"\",\"\",+IF(+A6465=D6465,+E6465,((+G6465/E6465)^+((NETWORKDAYS(+D6465,A6465,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6465,F6465,Feriados!$A$2:$A$1058)-1))*E6465)))","v":""},{"$f":"IF(A6465=\"\",\"\",+IF(+A6465=D6465,+VLOOKUP(D6465,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6465,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6465=\"\",\"\",+VLOOKUP(+EOMONTH(+F6465,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6465=\"\",\"\",VLOOKUP(D6465,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6465=\"\",\"\",IF(A6465=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6465,-2)+15,Cenários!$A:$D,2,FALSE)>A6465,+VLOOKUP(+EOMONTH(+A6465,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6465,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6465=\"\",\"\",VLOOKUP(F6465,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6465=\"\",\"\",IF(WORKDAY(+A6465,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6465,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6466=\"\",\"\",+IF(+A6466=D6466,+E6466,((+G6466/E6466)^+((NETWORKDAYS(+D6466,A6466,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6466,F6466,Feriados!$A$2:$A$1058)-1))*E6466)))","v":""},{"$f":"IF(A6466=\"\",\"\",+IF(+A6466=D6466,+VLOOKUP(D6466,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6466,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6466=\"\",\"\",+VLOOKUP(+EOMONTH(+F6466,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6466=\"\",\"\",VLOOKUP(D6466,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6466=\"\",\"\",IF(A6466=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6466,-2)+15,Cenários!$A:$D,2,FALSE)>A6466,+VLOOKUP(+EOMONTH(+A6466,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6466,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6466=\"\",\"\",VLOOKUP(F6466,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6466=\"\",\"\",IF(WORKDAY(+A6466,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6466,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6467=\"\",\"\",+IF(+A6467=D6467,+E6467,((+G6467/E6467)^+((NETWORKDAYS(+D6467,A6467,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6467,F6467,Feriados!$A$2:$A$1058)-1))*E6467)))","v":""},{"$f":"IF(A6467=\"\",\"\",+IF(+A6467=D6467,+VLOOKUP(D6467,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6467,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6467=\"\",\"\",+VLOOKUP(+EOMONTH(+F6467,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6467=\"\",\"\",VLOOKUP(D6467,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6467=\"\",\"\",IF(A6467=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6467,-2)+15,Cenários!$A:$D,2,FALSE)>A6467,+VLOOKUP(+EOMONTH(+A6467,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6467,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6467=\"\",\"\",VLOOKUP(F6467,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6467=\"\",\"\",IF(WORKDAY(+A6467,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6467,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6468=\"\",\"\",+IF(+A6468=D6468,+E6468,((+G6468/E6468)^+((NETWORKDAYS(+D6468,A6468,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6468,F6468,Feriados!$A$2:$A$1058)-1))*E6468)))","v":""},{"$f":"IF(A6468=\"\",\"\",+IF(+A6468=D6468,+VLOOKUP(D6468,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6468,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6468=\"\",\"\",+VLOOKUP(+EOMONTH(+F6468,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6468=\"\",\"\",VLOOKUP(D6468,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6468=\"\",\"\",IF(A6468=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6468,-2)+15,Cenários!$A:$D,2,FALSE)>A6468,+VLOOKUP(+EOMONTH(+A6468,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6468,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6468=\"\",\"\",VLOOKUP(F6468,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6468=\"\",\"\",IF(WORKDAY(+A6468,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6468,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6469=\"\",\"\",+IF(+A6469=D6469,+E6469,((+G6469/E6469)^+((NETWORKDAYS(+D6469,A6469,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6469,F6469,Feriados!$A$2:$A$1058)-1))*E6469)))","v":""},{"$f":"IF(A6469=\"\",\"\",+IF(+A6469=D6469,+VLOOKUP(D6469,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6469,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6469=\"\",\"\",+VLOOKUP(+EOMONTH(+F6469,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6469=\"\",\"\",VLOOKUP(D6469,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6469=\"\",\"\",IF(A6469=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6469,-2)+15,Cenários!$A:$D,2,FALSE)>A6469,+VLOOKUP(+EOMONTH(+A6469,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6469,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6469=\"\",\"\",VLOOKUP(F6469,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6469=\"\",\"\",IF(WORKDAY(+A6469,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6469,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6470=\"\",\"\",+IF(+A6470=D6470,+E6470,((+G6470/E6470)^+((NETWORKDAYS(+D6470,A6470,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6470,F6470,Feriados!$A$2:$A$1058)-1))*E6470)))","v":""},{"$f":"IF(A6470=\"\",\"\",+IF(+A6470=D6470,+VLOOKUP(D6470,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6470,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6470=\"\",\"\",+VLOOKUP(+EOMONTH(+F6470,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6470=\"\",\"\",VLOOKUP(D6470,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6470=\"\",\"\",IF(A6470=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6470,-2)+15,Cenários!$A:$D,2,FALSE)>A6470,+VLOOKUP(+EOMONTH(+A6470,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6470,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6470=\"\",\"\",VLOOKUP(F6470,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6470=\"\",\"\",IF(WORKDAY(+A6470,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6470,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6471=\"\",\"\",+IF(+A6471=D6471,+E6471,((+G6471/E6471)^+((NETWORKDAYS(+D6471,A6471,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6471,F6471,Feriados!$A$2:$A$1058)-1))*E6471)))","v":""},{"$f":"IF(A6471=\"\",\"\",+IF(+A6471=D6471,+VLOOKUP(D6471,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6471,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6471=\"\",\"\",+VLOOKUP(+EOMONTH(+F6471,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6471=\"\",\"\",VLOOKUP(D6471,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6471=\"\",\"\",IF(A6471=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6471,-2)+15,Cenários!$A:$D,2,FALSE)>A6471,+VLOOKUP(+EOMONTH(+A6471,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6471,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6471=\"\",\"\",VLOOKUP(F6471,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6471=\"\",\"\",IF(WORKDAY(+A6471,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6471,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6472=\"\",\"\",+IF(+A6472=D6472,+E6472,((+G6472/E6472)^+((NETWORKDAYS(+D6472,A6472,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6472,F6472,Feriados!$A$2:$A$1058)-1))*E6472)))","v":""},{"$f":"IF(A6472=\"\",\"\",+IF(+A6472=D6472,+VLOOKUP(D6472,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6472,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6472=\"\",\"\",+VLOOKUP(+EOMONTH(+F6472,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6472=\"\",\"\",VLOOKUP(D6472,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6472=\"\",\"\",IF(A6472=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6472,-2)+15,Cenários!$A:$D,2,FALSE)>A6472,+VLOOKUP(+EOMONTH(+A6472,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6472,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6472=\"\",\"\",VLOOKUP(F6472,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6472=\"\",\"\",IF(WORKDAY(+A6472,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6472,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6473=\"\",\"\",+IF(+A6473=D6473,+E6473,((+G6473/E6473)^+((NETWORKDAYS(+D6473,A6473,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6473,F6473,Feriados!$A$2:$A$1058)-1))*E6473)))","v":""},{"$f":"IF(A6473=\"\",\"\",+IF(+A6473=D6473,+VLOOKUP(D6473,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6473,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6473=\"\",\"\",+VLOOKUP(+EOMONTH(+F6473,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6473=\"\",\"\",VLOOKUP(D6473,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6473=\"\",\"\",IF(A6473=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6473,-2)+15,Cenários!$A:$D,2,FALSE)>A6473,+VLOOKUP(+EOMONTH(+A6473,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6473,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6473=\"\",\"\",VLOOKUP(F6473,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6473=\"\",\"\",IF(WORKDAY(+A6473,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6473,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6474=\"\",\"\",+IF(+A6474=D6474,+E6474,((+G6474/E6474)^+((NETWORKDAYS(+D6474,A6474,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6474,F6474,Feriados!$A$2:$A$1058)-1))*E6474)))","v":""},{"$f":"IF(A6474=\"\",\"\",+IF(+A6474=D6474,+VLOOKUP(D6474,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6474,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6474=\"\",\"\",+VLOOKUP(+EOMONTH(+F6474,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6474=\"\",\"\",VLOOKUP(D6474,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6474=\"\",\"\",IF(A6474=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6474,-2)+15,Cenários!$A:$D,2,FALSE)>A6474,+VLOOKUP(+EOMONTH(+A6474,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6474,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6474=\"\",\"\",VLOOKUP(F6474,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6474=\"\",\"\",IF(WORKDAY(+A6474,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6474,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6475=\"\",\"\",+IF(+A6475=D6475,+E6475,((+G6475/E6475)^+((NETWORKDAYS(+D6475,A6475,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6475,F6475,Feriados!$A$2:$A$1058)-1))*E6475)))","v":""},{"$f":"IF(A6475=\"\",\"\",+IF(+A6475=D6475,+VLOOKUP(D6475,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6475,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6475=\"\",\"\",+VLOOKUP(+EOMONTH(+F6475,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6475=\"\",\"\",VLOOKUP(D6475,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6475=\"\",\"\",IF(A6475=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6475,-2)+15,Cenários!$A:$D,2,FALSE)>A6475,+VLOOKUP(+EOMONTH(+A6475,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6475,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6475=\"\",\"\",VLOOKUP(F6475,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6475=\"\",\"\",IF(WORKDAY(+A6475,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6475,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6476=\"\",\"\",+IF(+A6476=D6476,+E6476,((+G6476/E6476)^+((NETWORKDAYS(+D6476,A6476,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6476,F6476,Feriados!$A$2:$A$1058)-1))*E6476)))","v":""},{"$f":"IF(A6476=\"\",\"\",+IF(+A6476=D6476,+VLOOKUP(D6476,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6476,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6476=\"\",\"\",+VLOOKUP(+EOMONTH(+F6476,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6476=\"\",\"\",VLOOKUP(D6476,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6476=\"\",\"\",IF(A6476=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6476,-2)+15,Cenários!$A:$D,2,FALSE)>A6476,+VLOOKUP(+EOMONTH(+A6476,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6476,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6476=\"\",\"\",VLOOKUP(F6476,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6476=\"\",\"\",IF(WORKDAY(+A6476,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6476,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6477=\"\",\"\",+IF(+A6477=D6477,+E6477,((+G6477/E6477)^+((NETWORKDAYS(+D6477,A6477,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6477,F6477,Feriados!$A$2:$A$1058)-1))*E6477)))","v":""},{"$f":"IF(A6477=\"\",\"\",+IF(+A6477=D6477,+VLOOKUP(D6477,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6477,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6477=\"\",\"\",+VLOOKUP(+EOMONTH(+F6477,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6477=\"\",\"\",VLOOKUP(D6477,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6477=\"\",\"\",IF(A6477=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6477,-2)+15,Cenários!$A:$D,2,FALSE)>A6477,+VLOOKUP(+EOMONTH(+A6477,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6477,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6477=\"\",\"\",VLOOKUP(F6477,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6477=\"\",\"\",IF(WORKDAY(+A6477,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6477,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6478=\"\",\"\",+IF(+A6478=D6478,+E6478,((+G6478/E6478)^+((NETWORKDAYS(+D6478,A6478,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6478,F6478,Feriados!$A$2:$A$1058)-1))*E6478)))","v":""},{"$f":"IF(A6478=\"\",\"\",+IF(+A6478=D6478,+VLOOKUP(D6478,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6478,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6478=\"\",\"\",+VLOOKUP(+EOMONTH(+F6478,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6478=\"\",\"\",VLOOKUP(D6478,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6478=\"\",\"\",IF(A6478=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6478,-2)+15,Cenários!$A:$D,2,FALSE)>A6478,+VLOOKUP(+EOMONTH(+A6478,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6478,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6478=\"\",\"\",VLOOKUP(F6478,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6478=\"\",\"\",IF(WORKDAY(+A6478,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6478,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6479=\"\",\"\",+IF(+A6479=D6479,+E6479,((+G6479/E6479)^+((NETWORKDAYS(+D6479,A6479,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6479,F6479,Feriados!$A$2:$A$1058)-1))*E6479)))","v":""},{"$f":"IF(A6479=\"\",\"\",+IF(+A6479=D6479,+VLOOKUP(D6479,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6479,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6479=\"\",\"\",+VLOOKUP(+EOMONTH(+F6479,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6479=\"\",\"\",VLOOKUP(D6479,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6479=\"\",\"\",IF(A6479=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6479,-2)+15,Cenários!$A:$D,2,FALSE)>A6479,+VLOOKUP(+EOMONTH(+A6479,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6479,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6479=\"\",\"\",VLOOKUP(F6479,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6479=\"\",\"\",IF(WORKDAY(+A6479,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6479,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6480=\"\",\"\",+IF(+A6480=D6480,+E6480,((+G6480/E6480)^+((NETWORKDAYS(+D6480,A6480,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6480,F6480,Feriados!$A$2:$A$1058)-1))*E6480)))","v":""},{"$f":"IF(A6480=\"\",\"\",+IF(+A6480=D6480,+VLOOKUP(D6480,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6480,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6480=\"\",\"\",+VLOOKUP(+EOMONTH(+F6480,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6480=\"\",\"\",VLOOKUP(D6480,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6480=\"\",\"\",IF(A6480=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6480,-2)+15,Cenários!$A:$D,2,FALSE)>A6480,+VLOOKUP(+EOMONTH(+A6480,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6480,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6480=\"\",\"\",VLOOKUP(F6480,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6480=\"\",\"\",IF(WORKDAY(+A6480,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6480,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6481=\"\",\"\",+IF(+A6481=D6481,+E6481,((+G6481/E6481)^+((NETWORKDAYS(+D6481,A6481,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6481,F6481,Feriados!$A$2:$A$1058)-1))*E6481)))","v":""},{"$f":"IF(A6481=\"\",\"\",+IF(+A6481=D6481,+VLOOKUP(D6481,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6481,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6481=\"\",\"\",+VLOOKUP(+EOMONTH(+F6481,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6481=\"\",\"\",VLOOKUP(D6481,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6481=\"\",\"\",IF(A6481=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6481,-2)+15,Cenários!$A:$D,2,FALSE)>A6481,+VLOOKUP(+EOMONTH(+A6481,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6481,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6481=\"\",\"\",VLOOKUP(F6481,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6481=\"\",\"\",IF(WORKDAY(+A6481,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6481,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6482=\"\",\"\",+IF(+A6482=D6482,+E6482,((+G6482/E6482)^+((NETWORKDAYS(+D6482,A6482,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6482,F6482,Feriados!$A$2:$A$1058)-1))*E6482)))","v":""},{"$f":"IF(A6482=\"\",\"\",+IF(+A6482=D6482,+VLOOKUP(D6482,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6482,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6482=\"\",\"\",+VLOOKUP(+EOMONTH(+F6482,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6482=\"\",\"\",VLOOKUP(D6482,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6482=\"\",\"\",IF(A6482=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6482,-2)+15,Cenários!$A:$D,2,FALSE)>A6482,+VLOOKUP(+EOMONTH(+A6482,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6482,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6482=\"\",\"\",VLOOKUP(F6482,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6482=\"\",\"\",IF(WORKDAY(+A6482,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6482,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6483=\"\",\"\",+IF(+A6483=D6483,+E6483,((+G6483/E6483)^+((NETWORKDAYS(+D6483,A6483,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6483,F6483,Feriados!$A$2:$A$1058)-1))*E6483)))","v":""},{"$f":"IF(A6483=\"\",\"\",+IF(+A6483=D6483,+VLOOKUP(D6483,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6483,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6483=\"\",\"\",+VLOOKUP(+EOMONTH(+F6483,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6483=\"\",\"\",VLOOKUP(D6483,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6483=\"\",\"\",IF(A6483=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6483,-2)+15,Cenários!$A:$D,2,FALSE)>A6483,+VLOOKUP(+EOMONTH(+A6483,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6483,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6483=\"\",\"\",VLOOKUP(F6483,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6483=\"\",\"\",IF(WORKDAY(+A6483,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6483,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6484=\"\",\"\",+IF(+A6484=D6484,+E6484,((+G6484/E6484)^+((NETWORKDAYS(+D6484,A6484,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6484,F6484,Feriados!$A$2:$A$1058)-1))*E6484)))","v":""},{"$f":"IF(A6484=\"\",\"\",+IF(+A6484=D6484,+VLOOKUP(D6484,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6484,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6484=\"\",\"\",+VLOOKUP(+EOMONTH(+F6484,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6484=\"\",\"\",VLOOKUP(D6484,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6484=\"\",\"\",IF(A6484=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6484,-2)+15,Cenários!$A:$D,2,FALSE)>A6484,+VLOOKUP(+EOMONTH(+A6484,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6484,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6484=\"\",\"\",VLOOKUP(F6484,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6484=\"\",\"\",IF(WORKDAY(+A6484,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6484,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6485=\"\",\"\",+IF(+A6485=D6485,+E6485,((+G6485/E6485)^+((NETWORKDAYS(+D6485,A6485,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6485,F6485,Feriados!$A$2:$A$1058)-1))*E6485)))","v":""},{"$f":"IF(A6485=\"\",\"\",+IF(+A6485=D6485,+VLOOKUP(D6485,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6485,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6485=\"\",\"\",+VLOOKUP(+EOMONTH(+F6485,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6485=\"\",\"\",VLOOKUP(D6485,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6485=\"\",\"\",IF(A6485=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6485,-2)+15,Cenários!$A:$D,2,FALSE)>A6485,+VLOOKUP(+EOMONTH(+A6485,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6485,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6485=\"\",\"\",VLOOKUP(F6485,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6485=\"\",\"\",IF(WORKDAY(+A6485,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6485,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6486=\"\",\"\",+IF(+A6486=D6486,+E6486,((+G6486/E6486)^+((NETWORKDAYS(+D6486,A6486,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6486,F6486,Feriados!$A$2:$A$1058)-1))*E6486)))","v":""},{"$f":"IF(A6486=\"\",\"\",+IF(+A6486=D6486,+VLOOKUP(D6486,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6486,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6486=\"\",\"\",+VLOOKUP(+EOMONTH(+F6486,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6486=\"\",\"\",VLOOKUP(D6486,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6486=\"\",\"\",IF(A6486=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6486,-2)+15,Cenários!$A:$D,2,FALSE)>A6486,+VLOOKUP(+EOMONTH(+A6486,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6486,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6486=\"\",\"\",VLOOKUP(F6486,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6486=\"\",\"\",IF(WORKDAY(+A6486,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6486,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6487=\"\",\"\",+IF(+A6487=D6487,+E6487,((+G6487/E6487)^+((NETWORKDAYS(+D6487,A6487,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6487,F6487,Feriados!$A$2:$A$1058)-1))*E6487)))","v":""},{"$f":"IF(A6487=\"\",\"\",+IF(+A6487=D6487,+VLOOKUP(D6487,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6487,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6487=\"\",\"\",+VLOOKUP(+EOMONTH(+F6487,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6487=\"\",\"\",VLOOKUP(D6487,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6487=\"\",\"\",IF(A6487=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6487,-2)+15,Cenários!$A:$D,2,FALSE)>A6487,+VLOOKUP(+EOMONTH(+A6487,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6487,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6487=\"\",\"\",VLOOKUP(F6487,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6487=\"\",\"\",IF(WORKDAY(+A6487,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6487,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6488=\"\",\"\",+IF(+A6488=D6488,+E6488,((+G6488/E6488)^+((NETWORKDAYS(+D6488,A6488,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6488,F6488,Feriados!$A$2:$A$1058)-1))*E6488)))","v":""},{"$f":"IF(A6488=\"\",\"\",+IF(+A6488=D6488,+VLOOKUP(D6488,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6488,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6488=\"\",\"\",+VLOOKUP(+EOMONTH(+F6488,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6488=\"\",\"\",VLOOKUP(D6488,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6488=\"\",\"\",IF(A6488=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6488,-2)+15,Cenários!$A:$D,2,FALSE)>A6488,+VLOOKUP(+EOMONTH(+A6488,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6488,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6488=\"\",\"\",VLOOKUP(F6488,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6488=\"\",\"\",IF(WORKDAY(+A6488,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6488,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6489=\"\",\"\",+IF(+A6489=D6489,+E6489,((+G6489/E6489)^+((NETWORKDAYS(+D6489,A6489,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6489,F6489,Feriados!$A$2:$A$1058)-1))*E6489)))","v":""},{"$f":"IF(A6489=\"\",\"\",+IF(+A6489=D6489,+VLOOKUP(D6489,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6489,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6489=\"\",\"\",+VLOOKUP(+EOMONTH(+F6489,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6489=\"\",\"\",VLOOKUP(D6489,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6489=\"\",\"\",IF(A6489=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6489,-2)+15,Cenários!$A:$D,2,FALSE)>A6489,+VLOOKUP(+EOMONTH(+A6489,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6489,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6489=\"\",\"\",VLOOKUP(F6489,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6489=\"\",\"\",IF(WORKDAY(+A6489,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6489,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6490=\"\",\"\",+IF(+A6490=D6490,+E6490,((+G6490/E6490)^+((NETWORKDAYS(+D6490,A6490,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6490,F6490,Feriados!$A$2:$A$1058)-1))*E6490)))","v":""},{"$f":"IF(A6490=\"\",\"\",+IF(+A6490=D6490,+VLOOKUP(D6490,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6490,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6490=\"\",\"\",+VLOOKUP(+EOMONTH(+F6490,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6490=\"\",\"\",VLOOKUP(D6490,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6490=\"\",\"\",IF(A6490=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6490,-2)+15,Cenários!$A:$D,2,FALSE)>A6490,+VLOOKUP(+EOMONTH(+A6490,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6490,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6490=\"\",\"\",VLOOKUP(F6490,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6490=\"\",\"\",IF(WORKDAY(+A6490,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6490,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6491=\"\",\"\",+IF(+A6491=D6491,+E6491,((+G6491/E6491)^+((NETWORKDAYS(+D6491,A6491,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6491,F6491,Feriados!$A$2:$A$1058)-1))*E6491)))","v":""},{"$f":"IF(A6491=\"\",\"\",+IF(+A6491=D6491,+VLOOKUP(D6491,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6491,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6491=\"\",\"\",+VLOOKUP(+EOMONTH(+F6491,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6491=\"\",\"\",VLOOKUP(D6491,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6491=\"\",\"\",IF(A6491=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6491,-2)+15,Cenários!$A:$D,2,FALSE)>A6491,+VLOOKUP(+EOMONTH(+A6491,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6491,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6491=\"\",\"\",VLOOKUP(F6491,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6491=\"\",\"\",IF(WORKDAY(+A6491,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6491,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6492=\"\",\"\",+IF(+A6492=D6492,+E6492,((+G6492/E6492)^+((NETWORKDAYS(+D6492,A6492,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6492,F6492,Feriados!$A$2:$A$1058)-1))*E6492)))","v":""},{"$f":"IF(A6492=\"\",\"\",+IF(+A6492=D6492,+VLOOKUP(D6492,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6492,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6492=\"\",\"\",+VLOOKUP(+EOMONTH(+F6492,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6492=\"\",\"\",VLOOKUP(D6492,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6492=\"\",\"\",IF(A6492=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6492,-2)+15,Cenários!$A:$D,2,FALSE)>A6492,+VLOOKUP(+EOMONTH(+A6492,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6492,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6492=\"\",\"\",VLOOKUP(F6492,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6492=\"\",\"\",IF(WORKDAY(+A6492,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6492,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6493=\"\",\"\",+IF(+A6493=D6493,+E6493,((+G6493/E6493)^+((NETWORKDAYS(+D6493,A6493,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6493,F6493,Feriados!$A$2:$A$1058)-1))*E6493)))","v":""},{"$f":"IF(A6493=\"\",\"\",+IF(+A6493=D6493,+VLOOKUP(D6493,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6493,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6493=\"\",\"\",+VLOOKUP(+EOMONTH(+F6493,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6493=\"\",\"\",VLOOKUP(D6493,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6493=\"\",\"\",IF(A6493=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6493,-2)+15,Cenários!$A:$D,2,FALSE)>A6493,+VLOOKUP(+EOMONTH(+A6493,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6493,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6493=\"\",\"\",VLOOKUP(F6493,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6493=\"\",\"\",IF(WORKDAY(+A6493,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6493,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6494=\"\",\"\",+IF(+A6494=D6494,+E6494,((+G6494/E6494)^+((NETWORKDAYS(+D6494,A6494,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6494,F6494,Feriados!$A$2:$A$1058)-1))*E6494)))","v":""},{"$f":"IF(A6494=\"\",\"\",+IF(+A6494=D6494,+VLOOKUP(D6494,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6494,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6494=\"\",\"\",+VLOOKUP(+EOMONTH(+F6494,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6494=\"\",\"\",VLOOKUP(D6494,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6494=\"\",\"\",IF(A6494=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6494,-2)+15,Cenários!$A:$D,2,FALSE)>A6494,+VLOOKUP(+EOMONTH(+A6494,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6494,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6494=\"\",\"\",VLOOKUP(F6494,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6494=\"\",\"\",IF(WORKDAY(+A6494,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6494,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6495=\"\",\"\",+IF(+A6495=D6495,+E6495,((+G6495/E6495)^+((NETWORKDAYS(+D6495,A6495,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6495,F6495,Feriados!$A$2:$A$1058)-1))*E6495)))","v":""},{"$f":"IF(A6495=\"\",\"\",+IF(+A6495=D6495,+VLOOKUP(D6495,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6495,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6495=\"\",\"\",+VLOOKUP(+EOMONTH(+F6495,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6495=\"\",\"\",VLOOKUP(D6495,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6495=\"\",\"\",IF(A6495=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6495,-2)+15,Cenários!$A:$D,2,FALSE)>A6495,+VLOOKUP(+EOMONTH(+A6495,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6495,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6495=\"\",\"\",VLOOKUP(F6495,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6495=\"\",\"\",IF(WORKDAY(+A6495,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6495,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6496=\"\",\"\",+IF(+A6496=D6496,+E6496,((+G6496/E6496)^+((NETWORKDAYS(+D6496,A6496,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6496,F6496,Feriados!$A$2:$A$1058)-1))*E6496)))","v":""},{"$f":"IF(A6496=\"\",\"\",+IF(+A6496=D6496,+VLOOKUP(D6496,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6496,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6496=\"\",\"\",+VLOOKUP(+EOMONTH(+F6496,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6496=\"\",\"\",VLOOKUP(D6496,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6496=\"\",\"\",IF(A6496=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6496,-2)+15,Cenários!$A:$D,2,FALSE)>A6496,+VLOOKUP(+EOMONTH(+A6496,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6496,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6496=\"\",\"\",VLOOKUP(F6496,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6496=\"\",\"\",IF(WORKDAY(+A6496,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6496,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6497=\"\",\"\",+IF(+A6497=D6497,+E6497,((+G6497/E6497)^+((NETWORKDAYS(+D6497,A6497,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6497,F6497,Feriados!$A$2:$A$1058)-1))*E6497)))","v":""},{"$f":"IF(A6497=\"\",\"\",+IF(+A6497=D6497,+VLOOKUP(D6497,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6497,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6497=\"\",\"\",+VLOOKUP(+EOMONTH(+F6497,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6497=\"\",\"\",VLOOKUP(D6497,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6497=\"\",\"\",IF(A6497=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6497,-2)+15,Cenários!$A:$D,2,FALSE)>A6497,+VLOOKUP(+EOMONTH(+A6497,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6497,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6497=\"\",\"\",VLOOKUP(F6497,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6497=\"\",\"\",IF(WORKDAY(+A6497,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6497,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6498=\"\",\"\",+IF(+A6498=D6498,+E6498,((+G6498/E6498)^+((NETWORKDAYS(+D6498,A6498,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6498,F6498,Feriados!$A$2:$A$1058)-1))*E6498)))","v":""},{"$f":"IF(A6498=\"\",\"\",+IF(+A6498=D6498,+VLOOKUP(D6498,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6498,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6498=\"\",\"\",+VLOOKUP(+EOMONTH(+F6498,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6498=\"\",\"\",VLOOKUP(D6498,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6498=\"\",\"\",IF(A6498=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6498,-2)+15,Cenários!$A:$D,2,FALSE)>A6498,+VLOOKUP(+EOMONTH(+A6498,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6498,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6498=\"\",\"\",VLOOKUP(F6498,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6498=\"\",\"\",IF(WORKDAY(+A6498,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6498,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6499=\"\",\"\",+IF(+A6499=D6499,+E6499,((+G6499/E6499)^+((NETWORKDAYS(+D6499,A6499,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6499,F6499,Feriados!$A$2:$A$1058)-1))*E6499)))","v":""},{"$f":"IF(A6499=\"\",\"\",+IF(+A6499=D6499,+VLOOKUP(D6499,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6499,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6499=\"\",\"\",+VLOOKUP(+EOMONTH(+F6499,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6499=\"\",\"\",VLOOKUP(D6499,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6499=\"\",\"\",IF(A6499=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6499,-2)+15,Cenários!$A:$D,2,FALSE)>A6499,+VLOOKUP(+EOMONTH(+A6499,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6499,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6499=\"\",\"\",VLOOKUP(F6499,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6499=\"\",\"\",IF(WORKDAY(+A6499,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6499,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6500=\"\",\"\",+IF(+A6500=D6500,+E6500,((+G6500/E6500)^+((NETWORKDAYS(+D6500,A6500,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6500,F6500,Feriados!$A$2:$A$1058)-1))*E6500)))","v":""},{"$f":"IF(A6500=\"\",\"\",+IF(+A6500=D6500,+VLOOKUP(D6500,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6500,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6500=\"\",\"\",+VLOOKUP(+EOMONTH(+F6500,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6500=\"\",\"\",VLOOKUP(D6500,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6500=\"\",\"\",IF(A6500=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6500,-2)+15,Cenários!$A:$D,2,FALSE)>A6500,+VLOOKUP(+EOMONTH(+A6500,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6500,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6500=\"\",\"\",VLOOKUP(F6500,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6500=\"\",\"\",IF(WORKDAY(+A6500,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6500,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6501=\"\",\"\",+IF(+A6501=D6501,+E6501,((+G6501/E6501)^+((NETWORKDAYS(+D6501,A6501,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6501,F6501,Feriados!$A$2:$A$1058)-1))*E6501)))","v":""},{"$f":"IF(A6501=\"\",\"\",+IF(+A6501=D6501,+VLOOKUP(D6501,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6501,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6501=\"\",\"\",+VLOOKUP(+EOMONTH(+F6501,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6501=\"\",\"\",VLOOKUP(D6501,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6501=\"\",\"\",IF(A6501=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6501,-2)+15,Cenários!$A:$D,2,FALSE)>A6501,+VLOOKUP(+EOMONTH(+A6501,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6501,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6501=\"\",\"\",VLOOKUP(F6501,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6501=\"\",\"\",IF(WORKDAY(+A6501,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6501,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6502=\"\",\"\",+IF(+A6502=D6502,+E6502,((+G6502/E6502)^+((NETWORKDAYS(+D6502,A6502,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6502,F6502,Feriados!$A$2:$A$1058)-1))*E6502)))","v":""},{"$f":"IF(A6502=\"\",\"\",+IF(+A6502=D6502,+VLOOKUP(D6502,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6502,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6502=\"\",\"\",+VLOOKUP(+EOMONTH(+F6502,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6502=\"\",\"\",VLOOKUP(D6502,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6502=\"\",\"\",IF(A6502=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6502,-2)+15,Cenários!$A:$D,2,FALSE)>A6502,+VLOOKUP(+EOMONTH(+A6502,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6502,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6502=\"\",\"\",VLOOKUP(F6502,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6502=\"\",\"\",IF(WORKDAY(+A6502,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6502,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6503=\"\",\"\",+IF(+A6503=D6503,+E6503,((+G6503/E6503)^+((NETWORKDAYS(+D6503,A6503,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6503,F6503,Feriados!$A$2:$A$1058)-1))*E6503)))","v":""},{"$f":"IF(A6503=\"\",\"\",+IF(+A6503=D6503,+VLOOKUP(D6503,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6503,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6503=\"\",\"\",+VLOOKUP(+EOMONTH(+F6503,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6503=\"\",\"\",VLOOKUP(D6503,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6503=\"\",\"\",IF(A6503=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6503,-2)+15,Cenários!$A:$D,2,FALSE)>A6503,+VLOOKUP(+EOMONTH(+A6503,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6503,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6503=\"\",\"\",VLOOKUP(F6503,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6503=\"\",\"\",IF(WORKDAY(+A6503,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6503,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6504=\"\",\"\",+IF(+A6504=D6504,+E6504,((+G6504/E6504)^+((NETWORKDAYS(+D6504,A6504,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6504,F6504,Feriados!$A$2:$A$1058)-1))*E6504)))","v":""},{"$f":"IF(A6504=\"\",\"\",+IF(+A6504=D6504,+VLOOKUP(D6504,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6504,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6504=\"\",\"\",+VLOOKUP(+EOMONTH(+F6504,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6504=\"\",\"\",VLOOKUP(D6504,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6504=\"\",\"\",IF(A6504=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6504,-2)+15,Cenários!$A:$D,2,FALSE)>A6504,+VLOOKUP(+EOMONTH(+A6504,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6504,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6504=\"\",\"\",VLOOKUP(F6504,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6504=\"\",\"\",IF(WORKDAY(+A6504,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6504,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6505=\"\",\"\",+IF(+A6505=D6505,+E6505,((+G6505/E6505)^+((NETWORKDAYS(+D6505,A6505,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6505,F6505,Feriados!$A$2:$A$1058)-1))*E6505)))","v":""},{"$f":"IF(A6505=\"\",\"\",+IF(+A6505=D6505,+VLOOKUP(D6505,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6505,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6505=\"\",\"\",+VLOOKUP(+EOMONTH(+F6505,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6505=\"\",\"\",VLOOKUP(D6505,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6505=\"\",\"\",IF(A6505=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6505,-2)+15,Cenários!$A:$D,2,FALSE)>A6505,+VLOOKUP(+EOMONTH(+A6505,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6505,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6505=\"\",\"\",VLOOKUP(F6505,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6505=\"\",\"\",IF(WORKDAY(+A6505,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6505,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6506=\"\",\"\",+IF(+A6506=D6506,+E6506,((+G6506/E6506)^+((NETWORKDAYS(+D6506,A6506,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6506,F6506,Feriados!$A$2:$A$1058)-1))*E6506)))","v":""},{"$f":"IF(A6506=\"\",\"\",+IF(+A6506=D6506,+VLOOKUP(D6506,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6506,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6506=\"\",\"\",+VLOOKUP(+EOMONTH(+F6506,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6506=\"\",\"\",VLOOKUP(D6506,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6506=\"\",\"\",IF(A6506=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6506,-2)+15,Cenários!$A:$D,2,FALSE)>A6506,+VLOOKUP(+EOMONTH(+A6506,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6506,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6506=\"\",\"\",VLOOKUP(F6506,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6506=\"\",\"\",IF(WORKDAY(+A6506,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6506,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6507=\"\",\"\",+IF(+A6507=D6507,+E6507,((+G6507/E6507)^+((NETWORKDAYS(+D6507,A6507,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6507,F6507,Feriados!$A$2:$A$1058)-1))*E6507)))","v":""},{"$f":"IF(A6507=\"\",\"\",+IF(+A6507=D6507,+VLOOKUP(D6507,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6507,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6507=\"\",\"\",+VLOOKUP(+EOMONTH(+F6507,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6507=\"\",\"\",VLOOKUP(D6507,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6507=\"\",\"\",IF(A6507=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6507,-2)+15,Cenários!$A:$D,2,FALSE)>A6507,+VLOOKUP(+EOMONTH(+A6507,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6507,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6507=\"\",\"\",VLOOKUP(F6507,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6507=\"\",\"\",IF(WORKDAY(+A6507,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6507,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6508=\"\",\"\",+IF(+A6508=D6508,+E6508,((+G6508/E6508)^+((NETWORKDAYS(+D6508,A6508,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6508,F6508,Feriados!$A$2:$A$1058)-1))*E6508)))","v":""},{"$f":"IF(A6508=\"\",\"\",+IF(+A6508=D6508,+VLOOKUP(D6508,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6508,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6508=\"\",\"\",+VLOOKUP(+EOMONTH(+F6508,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6508=\"\",\"\",VLOOKUP(D6508,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6508=\"\",\"\",IF(A6508=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6508,-2)+15,Cenários!$A:$D,2,FALSE)>A6508,+VLOOKUP(+EOMONTH(+A6508,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6508,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6508=\"\",\"\",VLOOKUP(F6508,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6508=\"\",\"\",IF(WORKDAY(+A6508,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6508,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6509=\"\",\"\",+IF(+A6509=D6509,+E6509,((+G6509/E6509)^+((NETWORKDAYS(+D6509,A6509,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6509,F6509,Feriados!$A$2:$A$1058)-1))*E6509)))","v":""},{"$f":"IF(A6509=\"\",\"\",+IF(+A6509=D6509,+VLOOKUP(D6509,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6509,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6509=\"\",\"\",+VLOOKUP(+EOMONTH(+F6509,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6509=\"\",\"\",VLOOKUP(D6509,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6509=\"\",\"\",IF(A6509=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6509,-2)+15,Cenários!$A:$D,2,FALSE)>A6509,+VLOOKUP(+EOMONTH(+A6509,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6509,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6509=\"\",\"\",VLOOKUP(F6509,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6509=\"\",\"\",IF(WORKDAY(+A6509,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6509,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6510=\"\",\"\",+IF(+A6510=D6510,+E6510,((+G6510/E6510)^+((NETWORKDAYS(+D6510,A6510,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6510,F6510,Feriados!$A$2:$A$1058)-1))*E6510)))","v":""},{"$f":"IF(A6510=\"\",\"\",+IF(+A6510=D6510,+VLOOKUP(D6510,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6510,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6510=\"\",\"\",+VLOOKUP(+EOMONTH(+F6510,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6510=\"\",\"\",VLOOKUP(D6510,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6510=\"\",\"\",IF(A6510=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6510,-2)+15,Cenários!$A:$D,2,FALSE)>A6510,+VLOOKUP(+EOMONTH(+A6510,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6510,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6510=\"\",\"\",VLOOKUP(F6510,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6510=\"\",\"\",IF(WORKDAY(+A6510,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6510,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6511=\"\",\"\",+IF(+A6511=D6511,+E6511,((+G6511/E6511)^+((NETWORKDAYS(+D6511,A6511,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6511,F6511,Feriados!$A$2:$A$1058)-1))*E6511)))","v":""},{"$f":"IF(A6511=\"\",\"\",+IF(+A6511=D6511,+VLOOKUP(D6511,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6511,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6511=\"\",\"\",+VLOOKUP(+EOMONTH(+F6511,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6511=\"\",\"\",VLOOKUP(D6511,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6511=\"\",\"\",IF(A6511=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6511,-2)+15,Cenários!$A:$D,2,FALSE)>A6511,+VLOOKUP(+EOMONTH(+A6511,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6511,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6511=\"\",\"\",VLOOKUP(F6511,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6511=\"\",\"\",IF(WORKDAY(+A6511,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6511,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6512=\"\",\"\",+IF(+A6512=D6512,+E6512,((+G6512/E6512)^+((NETWORKDAYS(+D6512,A6512,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6512,F6512,Feriados!$A$2:$A$1058)-1))*E6512)))","v":""},{"$f":"IF(A6512=\"\",\"\",+IF(+A6512=D6512,+VLOOKUP(D6512,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6512,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6512=\"\",\"\",+VLOOKUP(+EOMONTH(+F6512,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6512=\"\",\"\",VLOOKUP(D6512,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6512=\"\",\"\",IF(A6512=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6512,-2)+15,Cenários!$A:$D,2,FALSE)>A6512,+VLOOKUP(+EOMONTH(+A6512,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6512,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6512=\"\",\"\",VLOOKUP(F6512,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6512=\"\",\"\",IF(WORKDAY(+A6512,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6512,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6513=\"\",\"\",+IF(+A6513=D6513,+E6513,((+G6513/E6513)^+((NETWORKDAYS(+D6513,A6513,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6513,F6513,Feriados!$A$2:$A$1058)-1))*E6513)))","v":""},{"$f":"IF(A6513=\"\",\"\",+IF(+A6513=D6513,+VLOOKUP(D6513,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6513,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6513=\"\",\"\",+VLOOKUP(+EOMONTH(+F6513,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6513=\"\",\"\",VLOOKUP(D6513,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6513=\"\",\"\",IF(A6513=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6513,-2)+15,Cenários!$A:$D,2,FALSE)>A6513,+VLOOKUP(+EOMONTH(+A6513,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6513,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6513=\"\",\"\",VLOOKUP(F6513,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6513=\"\",\"\",IF(WORKDAY(+A6513,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6513,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6514=\"\",\"\",+IF(+A6514=D6514,+E6514,((+G6514/E6514)^+((NETWORKDAYS(+D6514,A6514,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6514,F6514,Feriados!$A$2:$A$1058)-1))*E6514)))","v":""},{"$f":"IF(A6514=\"\",\"\",+IF(+A6514=D6514,+VLOOKUP(D6514,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6514,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6514=\"\",\"\",+VLOOKUP(+EOMONTH(+F6514,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6514=\"\",\"\",VLOOKUP(D6514,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6514=\"\",\"\",IF(A6514=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6514,-2)+15,Cenários!$A:$D,2,FALSE)>A6514,+VLOOKUP(+EOMONTH(+A6514,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6514,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6514=\"\",\"\",VLOOKUP(F6514,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6514=\"\",\"\",IF(WORKDAY(+A6514,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6514,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6515=\"\",\"\",+IF(+A6515=D6515,+E6515,((+G6515/E6515)^+((NETWORKDAYS(+D6515,A6515,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6515,F6515,Feriados!$A$2:$A$1058)-1))*E6515)))","v":""},{"$f":"IF(A6515=\"\",\"\",+IF(+A6515=D6515,+VLOOKUP(D6515,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6515,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6515=\"\",\"\",+VLOOKUP(+EOMONTH(+F6515,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6515=\"\",\"\",VLOOKUP(D6515,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6515=\"\",\"\",IF(A6515=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6515,-2)+15,Cenários!$A:$D,2,FALSE)>A6515,+VLOOKUP(+EOMONTH(+A6515,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6515,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6515=\"\",\"\",VLOOKUP(F6515,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6515=\"\",\"\",IF(WORKDAY(+A6515,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6515,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6516=\"\",\"\",+IF(+A6516=D6516,+E6516,((+G6516/E6516)^+((NETWORKDAYS(+D6516,A6516,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6516,F6516,Feriados!$A$2:$A$1058)-1))*E6516)))","v":""},{"$f":"IF(A6516=\"\",\"\",+IF(+A6516=D6516,+VLOOKUP(D6516,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6516,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6516=\"\",\"\",+VLOOKUP(+EOMONTH(+F6516,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6516=\"\",\"\",VLOOKUP(D6516,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6516=\"\",\"\",IF(A6516=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6516,-2)+15,Cenários!$A:$D,2,FALSE)>A6516,+VLOOKUP(+EOMONTH(+A6516,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6516,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6516=\"\",\"\",VLOOKUP(F6516,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6516=\"\",\"\",IF(WORKDAY(+A6516,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6516,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6517=\"\",\"\",+IF(+A6517=D6517,+E6517,((+G6517/E6517)^+((NETWORKDAYS(+D6517,A6517,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6517,F6517,Feriados!$A$2:$A$1058)-1))*E6517)))","v":""},{"$f":"IF(A6517=\"\",\"\",+IF(+A6517=D6517,+VLOOKUP(D6517,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6517,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6517=\"\",\"\",+VLOOKUP(+EOMONTH(+F6517,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6517=\"\",\"\",VLOOKUP(D6517,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6517=\"\",\"\",IF(A6517=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6517,-2)+15,Cenários!$A:$D,2,FALSE)>A6517,+VLOOKUP(+EOMONTH(+A6517,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6517,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6517=\"\",\"\",VLOOKUP(F6517,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6517=\"\",\"\",IF(WORKDAY(+A6517,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6517,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6518=\"\",\"\",+IF(+A6518=D6518,+E6518,((+G6518/E6518)^+((NETWORKDAYS(+D6518,A6518,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6518,F6518,Feriados!$A$2:$A$1058)-1))*E6518)))","v":""},{"$f":"IF(A6518=\"\",\"\",+IF(+A6518=D6518,+VLOOKUP(D6518,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6518,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6518=\"\",\"\",+VLOOKUP(+EOMONTH(+F6518,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6518=\"\",\"\",VLOOKUP(D6518,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6518=\"\",\"\",IF(A6518=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6518,-2)+15,Cenários!$A:$D,2,FALSE)>A6518,+VLOOKUP(+EOMONTH(+A6518,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6518,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6518=\"\",\"\",VLOOKUP(F6518,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6518=\"\",\"\",IF(WORKDAY(+A6518,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6518,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6519=\"\",\"\",+IF(+A6519=D6519,+E6519,((+G6519/E6519)^+((NETWORKDAYS(+D6519,A6519,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6519,F6519,Feriados!$A$2:$A$1058)-1))*E6519)))","v":""},{"$f":"IF(A6519=\"\",\"\",+IF(+A6519=D6519,+VLOOKUP(D6519,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6519,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6519=\"\",\"\",+VLOOKUP(+EOMONTH(+F6519,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6519=\"\",\"\",VLOOKUP(D6519,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6519=\"\",\"\",IF(A6519=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6519,-2)+15,Cenários!$A:$D,2,FALSE)>A6519,+VLOOKUP(+EOMONTH(+A6519,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6519,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6519=\"\",\"\",VLOOKUP(F6519,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6519=\"\",\"\",IF(WORKDAY(+A6519,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6519,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6520=\"\",\"\",+IF(+A6520=D6520,+E6520,((+G6520/E6520)^+((NETWORKDAYS(+D6520,A6520,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6520,F6520,Feriados!$A$2:$A$1058)-1))*E6520)))","v":""},{"$f":"IF(A6520=\"\",\"\",+IF(+A6520=D6520,+VLOOKUP(D6520,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6520,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6520=\"\",\"\",+VLOOKUP(+EOMONTH(+F6520,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6520=\"\",\"\",VLOOKUP(D6520,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6520=\"\",\"\",IF(A6520=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6520,-2)+15,Cenários!$A:$D,2,FALSE)>A6520,+VLOOKUP(+EOMONTH(+A6520,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6520,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6520=\"\",\"\",VLOOKUP(F6520,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6520=\"\",\"\",IF(WORKDAY(+A6520,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6520,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6521=\"\",\"\",+IF(+A6521=D6521,+E6521,((+G6521/E6521)^+((NETWORKDAYS(+D6521,A6521,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6521,F6521,Feriados!$A$2:$A$1058)-1))*E6521)))","v":""},{"$f":"IF(A6521=\"\",\"\",+IF(+A6521=D6521,+VLOOKUP(D6521,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6521,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6521=\"\",\"\",+VLOOKUP(+EOMONTH(+F6521,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6521=\"\",\"\",VLOOKUP(D6521,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6521=\"\",\"\",IF(A6521=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6521,-2)+15,Cenários!$A:$D,2,FALSE)>A6521,+VLOOKUP(+EOMONTH(+A6521,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6521,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6521=\"\",\"\",VLOOKUP(F6521,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6521=\"\",\"\",IF(WORKDAY(+A6521,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6521,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6522=\"\",\"\",+IF(+A6522=D6522,+E6522,((+G6522/E6522)^+((NETWORKDAYS(+D6522,A6522,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6522,F6522,Feriados!$A$2:$A$1058)-1))*E6522)))","v":""},{"$f":"IF(A6522=\"\",\"\",+IF(+A6522=D6522,+VLOOKUP(D6522,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6522,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6522=\"\",\"\",+VLOOKUP(+EOMONTH(+F6522,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6522=\"\",\"\",VLOOKUP(D6522,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6522=\"\",\"\",IF(A6522=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6522,-2)+15,Cenários!$A:$D,2,FALSE)>A6522,+VLOOKUP(+EOMONTH(+A6522,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6522,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6522=\"\",\"\",VLOOKUP(F6522,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6522=\"\",\"\",IF(WORKDAY(+A6522,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6522,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6523=\"\",\"\",+IF(+A6523=D6523,+E6523,((+G6523/E6523)^+((NETWORKDAYS(+D6523,A6523,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6523,F6523,Feriados!$A$2:$A$1058)-1))*E6523)))","v":""},{"$f":"IF(A6523=\"\",\"\",+IF(+A6523=D6523,+VLOOKUP(D6523,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6523,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6523=\"\",\"\",+VLOOKUP(+EOMONTH(+F6523,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6523=\"\",\"\",VLOOKUP(D6523,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6523=\"\",\"\",IF(A6523=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6523,-2)+15,Cenários!$A:$D,2,FALSE)>A6523,+VLOOKUP(+EOMONTH(+A6523,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6523,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6523=\"\",\"\",VLOOKUP(F6523,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6523=\"\",\"\",IF(WORKDAY(+A6523,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6523,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6524=\"\",\"\",+IF(+A6524=D6524,+E6524,((+G6524/E6524)^+((NETWORKDAYS(+D6524,A6524,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6524,F6524,Feriados!$A$2:$A$1058)-1))*E6524)))","v":""},{"$f":"IF(A6524=\"\",\"\",+IF(+A6524=D6524,+VLOOKUP(D6524,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6524,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6524=\"\",\"\",+VLOOKUP(+EOMONTH(+F6524,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6524=\"\",\"\",VLOOKUP(D6524,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6524=\"\",\"\",IF(A6524=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6524,-2)+15,Cenários!$A:$D,2,FALSE)>A6524,+VLOOKUP(+EOMONTH(+A6524,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6524,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6524=\"\",\"\",VLOOKUP(F6524,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6524=\"\",\"\",IF(WORKDAY(+A6524,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6524,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6525=\"\",\"\",+IF(+A6525=D6525,+E6525,((+G6525/E6525)^+((NETWORKDAYS(+D6525,A6525,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6525,F6525,Feriados!$A$2:$A$1058)-1))*E6525)))","v":""},{"$f":"IF(A6525=\"\",\"\",+IF(+A6525=D6525,+VLOOKUP(D6525,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6525,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6525=\"\",\"\",+VLOOKUP(+EOMONTH(+F6525,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6525=\"\",\"\",VLOOKUP(D6525,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6525=\"\",\"\",IF(A6525=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6525,-2)+15,Cenários!$A:$D,2,FALSE)>A6525,+VLOOKUP(+EOMONTH(+A6525,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6525,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6525=\"\",\"\",VLOOKUP(F6525,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6525=\"\",\"\",IF(WORKDAY(+A6525,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6525,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6526=\"\",\"\",+IF(+A6526=D6526,+E6526,((+G6526/E6526)^+((NETWORKDAYS(+D6526,A6526,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6526,F6526,Feriados!$A$2:$A$1058)-1))*E6526)))","v":""},{"$f":"IF(A6526=\"\",\"\",+IF(+A6526=D6526,+VLOOKUP(D6526,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6526,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6526=\"\",\"\",+VLOOKUP(+EOMONTH(+F6526,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6526=\"\",\"\",VLOOKUP(D6526,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6526=\"\",\"\",IF(A6526=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6526,-2)+15,Cenários!$A:$D,2,FALSE)>A6526,+VLOOKUP(+EOMONTH(+A6526,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6526,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6526=\"\",\"\",VLOOKUP(F6526,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6526=\"\",\"\",IF(WORKDAY(+A6526,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6526,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6527=\"\",\"\",+IF(+A6527=D6527,+E6527,((+G6527/E6527)^+((NETWORKDAYS(+D6527,A6527,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6527,F6527,Feriados!$A$2:$A$1058)-1))*E6527)))","v":""},{"$f":"IF(A6527=\"\",\"\",+IF(+A6527=D6527,+VLOOKUP(D6527,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6527,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6527=\"\",\"\",+VLOOKUP(+EOMONTH(+F6527,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6527=\"\",\"\",VLOOKUP(D6527,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6527=\"\",\"\",IF(A6527=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6527,-2)+15,Cenários!$A:$D,2,FALSE)>A6527,+VLOOKUP(+EOMONTH(+A6527,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6527,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6527=\"\",\"\",VLOOKUP(F6527,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6527=\"\",\"\",IF(WORKDAY(+A6527,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6527,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6528=\"\",\"\",+IF(+A6528=D6528,+E6528,((+G6528/E6528)^+((NETWORKDAYS(+D6528,A6528,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6528,F6528,Feriados!$A$2:$A$1058)-1))*E6528)))","v":""},{"$f":"IF(A6528=\"\",\"\",+IF(+A6528=D6528,+VLOOKUP(D6528,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6528,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6528=\"\",\"\",+VLOOKUP(+EOMONTH(+F6528,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6528=\"\",\"\",VLOOKUP(D6528,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6528=\"\",\"\",IF(A6528=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6528,-2)+15,Cenários!$A:$D,2,FALSE)>A6528,+VLOOKUP(+EOMONTH(+A6528,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6528,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6528=\"\",\"\",VLOOKUP(F6528,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6528=\"\",\"\",IF(WORKDAY(+A6528,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6528,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6529=\"\",\"\",+IF(+A6529=D6529,+E6529,((+G6529/E6529)^+((NETWORKDAYS(+D6529,A6529,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6529,F6529,Feriados!$A$2:$A$1058)-1))*E6529)))","v":""},{"$f":"IF(A6529=\"\",\"\",+IF(+A6529=D6529,+VLOOKUP(D6529,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6529,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6529=\"\",\"\",+VLOOKUP(+EOMONTH(+F6529,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6529=\"\",\"\",VLOOKUP(D6529,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6529=\"\",\"\",IF(A6529=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6529,-2)+15,Cenários!$A:$D,2,FALSE)>A6529,+VLOOKUP(+EOMONTH(+A6529,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6529,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6529=\"\",\"\",VLOOKUP(F6529,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6529=\"\",\"\",IF(WORKDAY(+A6529,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6529,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6530=\"\",\"\",+IF(+A6530=D6530,+E6530,((+G6530/E6530)^+((NETWORKDAYS(+D6530,A6530,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6530,F6530,Feriados!$A$2:$A$1058)-1))*E6530)))","v":""},{"$f":"IF(A6530=\"\",\"\",+IF(+A6530=D6530,+VLOOKUP(D6530,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6530,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6530=\"\",\"\",+VLOOKUP(+EOMONTH(+F6530,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6530=\"\",\"\",VLOOKUP(D6530,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6530=\"\",\"\",IF(A6530=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6530,-2)+15,Cenários!$A:$D,2,FALSE)>A6530,+VLOOKUP(+EOMONTH(+A6530,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6530,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6530=\"\",\"\",VLOOKUP(F6530,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6530=\"\",\"\",IF(WORKDAY(+A6530,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6530,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6531=\"\",\"\",+IF(+A6531=D6531,+E6531,((+G6531/E6531)^+((NETWORKDAYS(+D6531,A6531,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6531,F6531,Feriados!$A$2:$A$1058)-1))*E6531)))","v":""},{"$f":"IF(A6531=\"\",\"\",+IF(+A6531=D6531,+VLOOKUP(D6531,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6531,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6531=\"\",\"\",+VLOOKUP(+EOMONTH(+F6531,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6531=\"\",\"\",VLOOKUP(D6531,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6531=\"\",\"\",IF(A6531=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6531,-2)+15,Cenários!$A:$D,2,FALSE)>A6531,+VLOOKUP(+EOMONTH(+A6531,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6531,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6531=\"\",\"\",VLOOKUP(F6531,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6531=\"\",\"\",IF(WORKDAY(+A6531,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6531,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6532=\"\",\"\",+IF(+A6532=D6532,+E6532,((+G6532/E6532)^+((NETWORKDAYS(+D6532,A6532,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6532,F6532,Feriados!$A$2:$A$1058)-1))*E6532)))","v":""},{"$f":"IF(A6532=\"\",\"\",+IF(+A6532=D6532,+VLOOKUP(D6532,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6532,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6532=\"\",\"\",+VLOOKUP(+EOMONTH(+F6532,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6532=\"\",\"\",VLOOKUP(D6532,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6532=\"\",\"\",IF(A6532=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6532,-2)+15,Cenários!$A:$D,2,FALSE)>A6532,+VLOOKUP(+EOMONTH(+A6532,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6532,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6532=\"\",\"\",VLOOKUP(F6532,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6532=\"\",\"\",IF(WORKDAY(+A6532,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6532,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6533=\"\",\"\",+IF(+A6533=D6533,+E6533,((+G6533/E6533)^+((NETWORKDAYS(+D6533,A6533,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6533,F6533,Feriados!$A$2:$A$1058)-1))*E6533)))","v":""},{"$f":"IF(A6533=\"\",\"\",+IF(+A6533=D6533,+VLOOKUP(D6533,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6533,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6533=\"\",\"\",+VLOOKUP(+EOMONTH(+F6533,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6533=\"\",\"\",VLOOKUP(D6533,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6533=\"\",\"\",IF(A6533=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6533,-2)+15,Cenários!$A:$D,2,FALSE)>A6533,+VLOOKUP(+EOMONTH(+A6533,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6533,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6533=\"\",\"\",VLOOKUP(F6533,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6533=\"\",\"\",IF(WORKDAY(+A6533,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6533,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6534=\"\",\"\",+IF(+A6534=D6534,+E6534,((+G6534/E6534)^+((NETWORKDAYS(+D6534,A6534,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6534,F6534,Feriados!$A$2:$A$1058)-1))*E6534)))","v":""},{"$f":"IF(A6534=\"\",\"\",+IF(+A6534=D6534,+VLOOKUP(D6534,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6534,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6534=\"\",\"\",+VLOOKUP(+EOMONTH(+F6534,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6534=\"\",\"\",VLOOKUP(D6534,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6534=\"\",\"\",IF(A6534=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6534,-2)+15,Cenários!$A:$D,2,FALSE)>A6534,+VLOOKUP(+EOMONTH(+A6534,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6534,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6534=\"\",\"\",VLOOKUP(F6534,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6534=\"\",\"\",IF(WORKDAY(+A6534,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6534,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6535=\"\",\"\",+IF(+A6535=D6535,+E6535,((+G6535/E6535)^+((NETWORKDAYS(+D6535,A6535,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6535,F6535,Feriados!$A$2:$A$1058)-1))*E6535)))","v":""},{"$f":"IF(A6535=\"\",\"\",+IF(+A6535=D6535,+VLOOKUP(D6535,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6535,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6535=\"\",\"\",+VLOOKUP(+EOMONTH(+F6535,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6535=\"\",\"\",VLOOKUP(D6535,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6535=\"\",\"\",IF(A6535=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6535,-2)+15,Cenários!$A:$D,2,FALSE)>A6535,+VLOOKUP(+EOMONTH(+A6535,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6535,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6535=\"\",\"\",VLOOKUP(F6535,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6535=\"\",\"\",IF(WORKDAY(+A6535,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6535,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6536=\"\",\"\",+IF(+A6536=D6536,+E6536,((+G6536/E6536)^+((NETWORKDAYS(+D6536,A6536,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6536,F6536,Feriados!$A$2:$A$1058)-1))*E6536)))","v":""},{"$f":"IF(A6536=\"\",\"\",+IF(+A6536=D6536,+VLOOKUP(D6536,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6536,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6536=\"\",\"\",+VLOOKUP(+EOMONTH(+F6536,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6536=\"\",\"\",VLOOKUP(D6536,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6536=\"\",\"\",IF(A6536=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6536,-2)+15,Cenários!$A:$D,2,FALSE)>A6536,+VLOOKUP(+EOMONTH(+A6536,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6536,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6536=\"\",\"\",VLOOKUP(F6536,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6536=\"\",\"\",IF(WORKDAY(+A6536,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6536,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6537=\"\",\"\",+IF(+A6537=D6537,+E6537,((+G6537/E6537)^+((NETWORKDAYS(+D6537,A6537,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6537,F6537,Feriados!$A$2:$A$1058)-1))*E6537)))","v":""},{"$f":"IF(A6537=\"\",\"\",+IF(+A6537=D6537,+VLOOKUP(D6537,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6537,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6537=\"\",\"\",+VLOOKUP(+EOMONTH(+F6537,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6537=\"\",\"\",VLOOKUP(D6537,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6537=\"\",\"\",IF(A6537=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6537,-2)+15,Cenários!$A:$D,2,FALSE)>A6537,+VLOOKUP(+EOMONTH(+A6537,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6537,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6537=\"\",\"\",VLOOKUP(F6537,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6537=\"\",\"\",IF(WORKDAY(+A6537,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6537,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6538=\"\",\"\",+IF(+A6538=D6538,+E6538,((+G6538/E6538)^+((NETWORKDAYS(+D6538,A6538,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6538,F6538,Feriados!$A$2:$A$1058)-1))*E6538)))","v":""},{"$f":"IF(A6538=\"\",\"\",+IF(+A6538=D6538,+VLOOKUP(D6538,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6538,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6538=\"\",\"\",+VLOOKUP(+EOMONTH(+F6538,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6538=\"\",\"\",VLOOKUP(D6538,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6538=\"\",\"\",IF(A6538=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6538,-2)+15,Cenários!$A:$D,2,FALSE)>A6538,+VLOOKUP(+EOMONTH(+A6538,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6538,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6538=\"\",\"\",VLOOKUP(F6538,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6538=\"\",\"\",IF(WORKDAY(+A6538,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6538,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6539=\"\",\"\",+IF(+A6539=D6539,+E6539,((+G6539/E6539)^+((NETWORKDAYS(+D6539,A6539,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6539,F6539,Feriados!$A$2:$A$1058)-1))*E6539)))","v":""},{"$f":"IF(A6539=\"\",\"\",+IF(+A6539=D6539,+VLOOKUP(D6539,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6539,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6539=\"\",\"\",+VLOOKUP(+EOMONTH(+F6539,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6539=\"\",\"\",VLOOKUP(D6539,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6539=\"\",\"\",IF(A6539=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6539,-2)+15,Cenários!$A:$D,2,FALSE)>A6539,+VLOOKUP(+EOMONTH(+A6539,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6539,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6539=\"\",\"\",VLOOKUP(F6539,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6539=\"\",\"\",IF(WORKDAY(+A6539,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6539,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6540=\"\",\"\",+IF(+A6540=D6540,+E6540,((+G6540/E6540)^+((NETWORKDAYS(+D6540,A6540,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6540,F6540,Feriados!$A$2:$A$1058)-1))*E6540)))","v":""},{"$f":"IF(A6540=\"\",\"\",+IF(+A6540=D6540,+VLOOKUP(D6540,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6540,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6540=\"\",\"\",+VLOOKUP(+EOMONTH(+F6540,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6540=\"\",\"\",VLOOKUP(D6540,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6540=\"\",\"\",IF(A6540=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6540,-2)+15,Cenários!$A:$D,2,FALSE)>A6540,+VLOOKUP(+EOMONTH(+A6540,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6540,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6540=\"\",\"\",VLOOKUP(F6540,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6540=\"\",\"\",IF(WORKDAY(+A6540,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6540,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6541=\"\",\"\",+IF(+A6541=D6541,+E6541,((+G6541/E6541)^+((NETWORKDAYS(+D6541,A6541,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6541,F6541,Feriados!$A$2:$A$1058)-1))*E6541)))","v":""},{"$f":"IF(A6541=\"\",\"\",+IF(+A6541=D6541,+VLOOKUP(D6541,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6541,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6541=\"\",\"\",+VLOOKUP(+EOMONTH(+F6541,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6541=\"\",\"\",VLOOKUP(D6541,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6541=\"\",\"\",IF(A6541=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6541,-2)+15,Cenários!$A:$D,2,FALSE)>A6541,+VLOOKUP(+EOMONTH(+A6541,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6541,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6541=\"\",\"\",VLOOKUP(F6541,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6541=\"\",\"\",IF(WORKDAY(+A6541,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6541,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6542=\"\",\"\",+IF(+A6542=D6542,+E6542,((+G6542/E6542)^+((NETWORKDAYS(+D6542,A6542,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6542,F6542,Feriados!$A$2:$A$1058)-1))*E6542)))","v":""},{"$f":"IF(A6542=\"\",\"\",+IF(+A6542=D6542,+VLOOKUP(D6542,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6542,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6542=\"\",\"\",+VLOOKUP(+EOMONTH(+F6542,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6542=\"\",\"\",VLOOKUP(D6542,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6542=\"\",\"\",IF(A6542=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6542,-2)+15,Cenários!$A:$D,2,FALSE)>A6542,+VLOOKUP(+EOMONTH(+A6542,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6542,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6542=\"\",\"\",VLOOKUP(F6542,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6542=\"\",\"\",IF(WORKDAY(+A6542,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6542,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6543=\"\",\"\",+IF(+A6543=D6543,+E6543,((+G6543/E6543)^+((NETWORKDAYS(+D6543,A6543,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6543,F6543,Feriados!$A$2:$A$1058)-1))*E6543)))","v":""},{"$f":"IF(A6543=\"\",\"\",+IF(+A6543=D6543,+VLOOKUP(D6543,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6543,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6543=\"\",\"\",+VLOOKUP(+EOMONTH(+F6543,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6543=\"\",\"\",VLOOKUP(D6543,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6543=\"\",\"\",IF(A6543=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6543,-2)+15,Cenários!$A:$D,2,FALSE)>A6543,+VLOOKUP(+EOMONTH(+A6543,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6543,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6543=\"\",\"\",VLOOKUP(F6543,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6543=\"\",\"\",IF(WORKDAY(+A6543,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6543,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6544=\"\",\"\",+IF(+A6544=D6544,+E6544,((+G6544/E6544)^+((NETWORKDAYS(+D6544,A6544,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6544,F6544,Feriados!$A$2:$A$1058)-1))*E6544)))","v":""},{"$f":"IF(A6544=\"\",\"\",+IF(+A6544=D6544,+VLOOKUP(D6544,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6544,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6544=\"\",\"\",+VLOOKUP(+EOMONTH(+F6544,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6544=\"\",\"\",VLOOKUP(D6544,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6544=\"\",\"\",IF(A6544=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6544,-2)+15,Cenários!$A:$D,2,FALSE)>A6544,+VLOOKUP(+EOMONTH(+A6544,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6544,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6544=\"\",\"\",VLOOKUP(F6544,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6544=\"\",\"\",IF(WORKDAY(+A6544,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6544,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6545=\"\",\"\",+IF(+A6545=D6545,+E6545,((+G6545/E6545)^+((NETWORKDAYS(+D6545,A6545,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6545,F6545,Feriados!$A$2:$A$1058)-1))*E6545)))","v":""},{"$f":"IF(A6545=\"\",\"\",+IF(+A6545=D6545,+VLOOKUP(D6545,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6545,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6545=\"\",\"\",+VLOOKUP(+EOMONTH(+F6545,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6545=\"\",\"\",VLOOKUP(D6545,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6545=\"\",\"\",IF(A6545=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6545,-2)+15,Cenários!$A:$D,2,FALSE)>A6545,+VLOOKUP(+EOMONTH(+A6545,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6545,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6545=\"\",\"\",VLOOKUP(F6545,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6545=\"\",\"\",IF(WORKDAY(+A6545,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6545,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6546=\"\",\"\",+IF(+A6546=D6546,+E6546,((+G6546/E6546)^+((NETWORKDAYS(+D6546,A6546,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6546,F6546,Feriados!$A$2:$A$1058)-1))*E6546)))","v":""},{"$f":"IF(A6546=\"\",\"\",+IF(+A6546=D6546,+VLOOKUP(D6546,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6546,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6546=\"\",\"\",+VLOOKUP(+EOMONTH(+F6546,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6546=\"\",\"\",VLOOKUP(D6546,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6546=\"\",\"\",IF(A6546=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6546,-2)+15,Cenários!$A:$D,2,FALSE)>A6546,+VLOOKUP(+EOMONTH(+A6546,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6546,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6546=\"\",\"\",VLOOKUP(F6546,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6546=\"\",\"\",IF(WORKDAY(+A6546,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6546,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6547=\"\",\"\",+IF(+A6547=D6547,+E6547,((+G6547/E6547)^+((NETWORKDAYS(+D6547,A6547,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6547,F6547,Feriados!$A$2:$A$1058)-1))*E6547)))","v":""},{"$f":"IF(A6547=\"\",\"\",+IF(+A6547=D6547,+VLOOKUP(D6547,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6547,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6547=\"\",\"\",+VLOOKUP(+EOMONTH(+F6547,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6547=\"\",\"\",VLOOKUP(D6547,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6547=\"\",\"\",IF(A6547=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6547,-2)+15,Cenários!$A:$D,2,FALSE)>A6547,+VLOOKUP(+EOMONTH(+A6547,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6547,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6547=\"\",\"\",VLOOKUP(F6547,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6547=\"\",\"\",IF(WORKDAY(+A6547,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6547,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6548=\"\",\"\",+IF(+A6548=D6548,+E6548,((+G6548/E6548)^+((NETWORKDAYS(+D6548,A6548,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6548,F6548,Feriados!$A$2:$A$1058)-1))*E6548)))","v":""},{"$f":"IF(A6548=\"\",\"\",+IF(+A6548=D6548,+VLOOKUP(D6548,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6548,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6548=\"\",\"\",+VLOOKUP(+EOMONTH(+F6548,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6548=\"\",\"\",VLOOKUP(D6548,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6548=\"\",\"\",IF(A6548=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6548,-2)+15,Cenários!$A:$D,2,FALSE)>A6548,+VLOOKUP(+EOMONTH(+A6548,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6548,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6548=\"\",\"\",VLOOKUP(F6548,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6548=\"\",\"\",IF(WORKDAY(+A6548,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6548,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6549=\"\",\"\",+IF(+A6549=D6549,+E6549,((+G6549/E6549)^+((NETWORKDAYS(+D6549,A6549,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6549,F6549,Feriados!$A$2:$A$1058)-1))*E6549)))","v":""},{"$f":"IF(A6549=\"\",\"\",+IF(+A6549=D6549,+VLOOKUP(D6549,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6549,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6549=\"\",\"\",+VLOOKUP(+EOMONTH(+F6549,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6549=\"\",\"\",VLOOKUP(D6549,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6549=\"\",\"\",IF(A6549=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6549,-2)+15,Cenários!$A:$D,2,FALSE)>A6549,+VLOOKUP(+EOMONTH(+A6549,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6549,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6549=\"\",\"\",VLOOKUP(F6549,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6549=\"\",\"\",IF(WORKDAY(+A6549,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6549,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6550=\"\",\"\",+IF(+A6550=D6550,+E6550,((+G6550/E6550)^+((NETWORKDAYS(+D6550,A6550,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6550,F6550,Feriados!$A$2:$A$1058)-1))*E6550)))","v":""},{"$f":"IF(A6550=\"\",\"\",+IF(+A6550=D6550,+VLOOKUP(D6550,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6550,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6550=\"\",\"\",+VLOOKUP(+EOMONTH(+F6550,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6550=\"\",\"\",VLOOKUP(D6550,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6550=\"\",\"\",IF(A6550=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6550,-2)+15,Cenários!$A:$D,2,FALSE)>A6550,+VLOOKUP(+EOMONTH(+A6550,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6550,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6550=\"\",\"\",VLOOKUP(F6550,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6550=\"\",\"\",IF(WORKDAY(+A6550,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6550,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6551=\"\",\"\",+IF(+A6551=D6551,+E6551,((+G6551/E6551)^+((NETWORKDAYS(+D6551,A6551,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6551,F6551,Feriados!$A$2:$A$1058)-1))*E6551)))","v":""},{"$f":"IF(A6551=\"\",\"\",+IF(+A6551=D6551,+VLOOKUP(D6551,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6551,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6551=\"\",\"\",+VLOOKUP(+EOMONTH(+F6551,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6551=\"\",\"\",VLOOKUP(D6551,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6551=\"\",\"\",IF(A6551=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6551,-2)+15,Cenários!$A:$D,2,FALSE)>A6551,+VLOOKUP(+EOMONTH(+A6551,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6551,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6551=\"\",\"\",VLOOKUP(F6551,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6551=\"\",\"\",IF(WORKDAY(+A6551,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6551,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6552=\"\",\"\",+IF(+A6552=D6552,+E6552,((+G6552/E6552)^+((NETWORKDAYS(+D6552,A6552,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6552,F6552,Feriados!$A$2:$A$1058)-1))*E6552)))","v":""},{"$f":"IF(A6552=\"\",\"\",+IF(+A6552=D6552,+VLOOKUP(D6552,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6552,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6552=\"\",\"\",+VLOOKUP(+EOMONTH(+F6552,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6552=\"\",\"\",VLOOKUP(D6552,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6552=\"\",\"\",IF(A6552=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6552,-2)+15,Cenários!$A:$D,2,FALSE)>A6552,+VLOOKUP(+EOMONTH(+A6552,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6552,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6552=\"\",\"\",VLOOKUP(F6552,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6552=\"\",\"\",IF(WORKDAY(+A6552,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6552,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6553=\"\",\"\",+IF(+A6553=D6553,+E6553,((+G6553/E6553)^+((NETWORKDAYS(+D6553,A6553,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6553,F6553,Feriados!$A$2:$A$1058)-1))*E6553)))","v":""},{"$f":"IF(A6553=\"\",\"\",+IF(+A6553=D6553,+VLOOKUP(D6553,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6553,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6553=\"\",\"\",+VLOOKUP(+EOMONTH(+F6553,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6553=\"\",\"\",VLOOKUP(D6553,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6553=\"\",\"\",IF(A6553=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6553,-2)+15,Cenários!$A:$D,2,FALSE)>A6553,+VLOOKUP(+EOMONTH(+A6553,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6553,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6553=\"\",\"\",VLOOKUP(F6553,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6553=\"\",\"\",IF(WORKDAY(+A6553,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6553,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6554=\"\",\"\",+IF(+A6554=D6554,+E6554,((+G6554/E6554)^+((NETWORKDAYS(+D6554,A6554,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6554,F6554,Feriados!$A$2:$A$1058)-1))*E6554)))","v":""},{"$f":"IF(A6554=\"\",\"\",+IF(+A6554=D6554,+VLOOKUP(D6554,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6554,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6554=\"\",\"\",+VLOOKUP(+EOMONTH(+F6554,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6554=\"\",\"\",VLOOKUP(D6554,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6554=\"\",\"\",IF(A6554=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6554,-2)+15,Cenários!$A:$D,2,FALSE)>A6554,+VLOOKUP(+EOMONTH(+A6554,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6554,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6554=\"\",\"\",VLOOKUP(F6554,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6554=\"\",\"\",IF(WORKDAY(+A6554,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6554,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6555=\"\",\"\",+IF(+A6555=D6555,+E6555,((+G6555/E6555)^+((NETWORKDAYS(+D6555,A6555,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6555,F6555,Feriados!$A$2:$A$1058)-1))*E6555)))","v":""},{"$f":"IF(A6555=\"\",\"\",+IF(+A6555=D6555,+VLOOKUP(D6555,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6555,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6555=\"\",\"\",+VLOOKUP(+EOMONTH(+F6555,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6555=\"\",\"\",VLOOKUP(D6555,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6555=\"\",\"\",IF(A6555=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6555,-2)+15,Cenários!$A:$D,2,FALSE)>A6555,+VLOOKUP(+EOMONTH(+A6555,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6555,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6555=\"\",\"\",VLOOKUP(F6555,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6555=\"\",\"\",IF(WORKDAY(+A6555,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6555,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6556=\"\",\"\",+IF(+A6556=D6556,+E6556,((+G6556/E6556)^+((NETWORKDAYS(+D6556,A6556,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6556,F6556,Feriados!$A$2:$A$1058)-1))*E6556)))","v":""},{"$f":"IF(A6556=\"\",\"\",+IF(+A6556=D6556,+VLOOKUP(D6556,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6556,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6556=\"\",\"\",+VLOOKUP(+EOMONTH(+F6556,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6556=\"\",\"\",VLOOKUP(D6556,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6556=\"\",\"\",IF(A6556=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6556,-2)+15,Cenários!$A:$D,2,FALSE)>A6556,+VLOOKUP(+EOMONTH(+A6556,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6556,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6556=\"\",\"\",VLOOKUP(F6556,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6556=\"\",\"\",IF(WORKDAY(+A6556,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6556,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6557=\"\",\"\",+IF(+A6557=D6557,+E6557,((+G6557/E6557)^+((NETWORKDAYS(+D6557,A6557,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6557,F6557,Feriados!$A$2:$A$1058)-1))*E6557)))","v":""},{"$f":"IF(A6557=\"\",\"\",+IF(+A6557=D6557,+VLOOKUP(D6557,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6557,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6557=\"\",\"\",+VLOOKUP(+EOMONTH(+F6557,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6557=\"\",\"\",VLOOKUP(D6557,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6557=\"\",\"\",IF(A6557=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6557,-2)+15,Cenários!$A:$D,2,FALSE)>A6557,+VLOOKUP(+EOMONTH(+A6557,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6557,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6557=\"\",\"\",VLOOKUP(F6557,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6557=\"\",\"\",IF(WORKDAY(+A6557,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6557,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6558=\"\",\"\",+IF(+A6558=D6558,+E6558,((+G6558/E6558)^+((NETWORKDAYS(+D6558,A6558,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6558,F6558,Feriados!$A$2:$A$1058)-1))*E6558)))","v":""},{"$f":"IF(A6558=\"\",\"\",+IF(+A6558=D6558,+VLOOKUP(D6558,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6558,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6558=\"\",\"\",+VLOOKUP(+EOMONTH(+F6558,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6558=\"\",\"\",VLOOKUP(D6558,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6558=\"\",\"\",IF(A6558=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6558,-2)+15,Cenários!$A:$D,2,FALSE)>A6558,+VLOOKUP(+EOMONTH(+A6558,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6558,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6558=\"\",\"\",VLOOKUP(F6558,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6558=\"\",\"\",IF(WORKDAY(+A6558,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6558,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6559=\"\",\"\",+IF(+A6559=D6559,+E6559,((+G6559/E6559)^+((NETWORKDAYS(+D6559,A6559,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6559,F6559,Feriados!$A$2:$A$1058)-1))*E6559)))","v":""},{"$f":"IF(A6559=\"\",\"\",+IF(+A6559=D6559,+VLOOKUP(D6559,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6559,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6559=\"\",\"\",+VLOOKUP(+EOMONTH(+F6559,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6559=\"\",\"\",VLOOKUP(D6559,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6559=\"\",\"\",IF(A6559=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6559,-2)+15,Cenários!$A:$D,2,FALSE)>A6559,+VLOOKUP(+EOMONTH(+A6559,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6559,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6559=\"\",\"\",VLOOKUP(F6559,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6559=\"\",\"\",IF(WORKDAY(+A6559,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6559,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6560=\"\",\"\",+IF(+A6560=D6560,+E6560,((+G6560/E6560)^+((NETWORKDAYS(+D6560,A6560,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6560,F6560,Feriados!$A$2:$A$1058)-1))*E6560)))","v":""},{"$f":"IF(A6560=\"\",\"\",+IF(+A6560=D6560,+VLOOKUP(D6560,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6560,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6560=\"\",\"\",+VLOOKUP(+EOMONTH(+F6560,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6560=\"\",\"\",VLOOKUP(D6560,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6560=\"\",\"\",IF(A6560=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6560,-2)+15,Cenários!$A:$D,2,FALSE)>A6560,+VLOOKUP(+EOMONTH(+A6560,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6560,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6560=\"\",\"\",VLOOKUP(F6560,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6560=\"\",\"\",IF(WORKDAY(+A6560,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6560,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6561=\"\",\"\",+IF(+A6561=D6561,+E6561,((+G6561/E6561)^+((NETWORKDAYS(+D6561,A6561,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6561,F6561,Feriados!$A$2:$A$1058)-1))*E6561)))","v":""},{"$f":"IF(A6561=\"\",\"\",+IF(+A6561=D6561,+VLOOKUP(D6561,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6561,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6561=\"\",\"\",+VLOOKUP(+EOMONTH(+F6561,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6561=\"\",\"\",VLOOKUP(D6561,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6561=\"\",\"\",IF(A6561=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6561,-2)+15,Cenários!$A:$D,2,FALSE)>A6561,+VLOOKUP(+EOMONTH(+A6561,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6561,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6561=\"\",\"\",VLOOKUP(F6561,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6561=\"\",\"\",IF(WORKDAY(+A6561,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6561,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6562=\"\",\"\",+IF(+A6562=D6562,+E6562,((+G6562/E6562)^+((NETWORKDAYS(+D6562,A6562,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6562,F6562,Feriados!$A$2:$A$1058)-1))*E6562)))","v":""},{"$f":"IF(A6562=\"\",\"\",+IF(+A6562=D6562,+VLOOKUP(D6562,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6562,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6562=\"\",\"\",+VLOOKUP(+EOMONTH(+F6562,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6562=\"\",\"\",VLOOKUP(D6562,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6562=\"\",\"\",IF(A6562=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6562,-2)+15,Cenários!$A:$D,2,FALSE)>A6562,+VLOOKUP(+EOMONTH(+A6562,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6562,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6562=\"\",\"\",VLOOKUP(F6562,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6562=\"\",\"\",IF(WORKDAY(+A6562,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6562,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6563=\"\",\"\",+IF(+A6563=D6563,+E6563,((+G6563/E6563)^+((NETWORKDAYS(+D6563,A6563,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6563,F6563,Feriados!$A$2:$A$1058)-1))*E6563)))","v":""},{"$f":"IF(A6563=\"\",\"\",+IF(+A6563=D6563,+VLOOKUP(D6563,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6563,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6563=\"\",\"\",+VLOOKUP(+EOMONTH(+F6563,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6563=\"\",\"\",VLOOKUP(D6563,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6563=\"\",\"\",IF(A6563=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6563,-2)+15,Cenários!$A:$D,2,FALSE)>A6563,+VLOOKUP(+EOMONTH(+A6563,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6563,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6563=\"\",\"\",VLOOKUP(F6563,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6563=\"\",\"\",IF(WORKDAY(+A6563,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6563,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6564=\"\",\"\",+IF(+A6564=D6564,+E6564,((+G6564/E6564)^+((NETWORKDAYS(+D6564,A6564,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6564,F6564,Feriados!$A$2:$A$1058)-1))*E6564)))","v":""},{"$f":"IF(A6564=\"\",\"\",+IF(+A6564=D6564,+VLOOKUP(D6564,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6564,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6564=\"\",\"\",+VLOOKUP(+EOMONTH(+F6564,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6564=\"\",\"\",VLOOKUP(D6564,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6564=\"\",\"\",IF(A6564=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6564,-2)+15,Cenários!$A:$D,2,FALSE)>A6564,+VLOOKUP(+EOMONTH(+A6564,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6564,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6564=\"\",\"\",VLOOKUP(F6564,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6564=\"\",\"\",IF(WORKDAY(+A6564,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6564,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6565=\"\",\"\",+IF(+A6565=D6565,+E6565,((+G6565/E6565)^+((NETWORKDAYS(+D6565,A6565,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6565,F6565,Feriados!$A$2:$A$1058)-1))*E6565)))","v":""},{"$f":"IF(A6565=\"\",\"\",+IF(+A6565=D6565,+VLOOKUP(D6565,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6565,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6565=\"\",\"\",+VLOOKUP(+EOMONTH(+F6565,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6565=\"\",\"\",VLOOKUP(D6565,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6565=\"\",\"\",IF(A6565=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6565,-2)+15,Cenários!$A:$D,2,FALSE)>A6565,+VLOOKUP(+EOMONTH(+A6565,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6565,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6565=\"\",\"\",VLOOKUP(F6565,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6565=\"\",\"\",IF(WORKDAY(+A6565,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6565,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6566=\"\",\"\",+IF(+A6566=D6566,+E6566,((+G6566/E6566)^+((NETWORKDAYS(+D6566,A6566,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6566,F6566,Feriados!$A$2:$A$1058)-1))*E6566)))","v":""},{"$f":"IF(A6566=\"\",\"\",+IF(+A6566=D6566,+VLOOKUP(D6566,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6566,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6566=\"\",\"\",+VLOOKUP(+EOMONTH(+F6566,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6566=\"\",\"\",VLOOKUP(D6566,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6566=\"\",\"\",IF(A6566=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6566,-2)+15,Cenários!$A:$D,2,FALSE)>A6566,+VLOOKUP(+EOMONTH(+A6566,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6566,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6566=\"\",\"\",VLOOKUP(F6566,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6566=\"\",\"\",IF(WORKDAY(+A6566,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6566,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6567=\"\",\"\",+IF(+A6567=D6567,+E6567,((+G6567/E6567)^+((NETWORKDAYS(+D6567,A6567,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6567,F6567,Feriados!$A$2:$A$1058)-1))*E6567)))","v":""},{"$f":"IF(A6567=\"\",\"\",+IF(+A6567=D6567,+VLOOKUP(D6567,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6567,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6567=\"\",\"\",+VLOOKUP(+EOMONTH(+F6567,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6567=\"\",\"\",VLOOKUP(D6567,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6567=\"\",\"\",IF(A6567=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6567,-2)+15,Cenários!$A:$D,2,FALSE)>A6567,+VLOOKUP(+EOMONTH(+A6567,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6567,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6567=\"\",\"\",VLOOKUP(F6567,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6567=\"\",\"\",IF(WORKDAY(+A6567,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6567,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6568=\"\",\"\",+IF(+A6568=D6568,+E6568,((+G6568/E6568)^+((NETWORKDAYS(+D6568,A6568,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6568,F6568,Feriados!$A$2:$A$1058)-1))*E6568)))","v":""},{"$f":"IF(A6568=\"\",\"\",+IF(+A6568=D6568,+VLOOKUP(D6568,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6568,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6568=\"\",\"\",+VLOOKUP(+EOMONTH(+F6568,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6568=\"\",\"\",VLOOKUP(D6568,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6568=\"\",\"\",IF(A6568=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6568,-2)+15,Cenários!$A:$D,2,FALSE)>A6568,+VLOOKUP(+EOMONTH(+A6568,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6568,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6568=\"\",\"\",VLOOKUP(F6568,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6568=\"\",\"\",IF(WORKDAY(+A6568,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6568,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6569=\"\",\"\",+IF(+A6569=D6569,+E6569,((+G6569/E6569)^+((NETWORKDAYS(+D6569,A6569,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6569,F6569,Feriados!$A$2:$A$1058)-1))*E6569)))","v":""},{"$f":"IF(A6569=\"\",\"\",+IF(+A6569=D6569,+VLOOKUP(D6569,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6569,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6569=\"\",\"\",+VLOOKUP(+EOMONTH(+F6569,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6569=\"\",\"\",VLOOKUP(D6569,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6569=\"\",\"\",IF(A6569=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6569,-2)+15,Cenários!$A:$D,2,FALSE)>A6569,+VLOOKUP(+EOMONTH(+A6569,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6569,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6569=\"\",\"\",VLOOKUP(F6569,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6569=\"\",\"\",IF(WORKDAY(+A6569,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6569,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6570=\"\",\"\",+IF(+A6570=D6570,+E6570,((+G6570/E6570)^+((NETWORKDAYS(+D6570,A6570,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6570,F6570,Feriados!$A$2:$A$1058)-1))*E6570)))","v":""},{"$f":"IF(A6570=\"\",\"\",+IF(+A6570=D6570,+VLOOKUP(D6570,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6570,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6570=\"\",\"\",+VLOOKUP(+EOMONTH(+F6570,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6570=\"\",\"\",VLOOKUP(D6570,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6570=\"\",\"\",IF(A6570=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6570,-2)+15,Cenários!$A:$D,2,FALSE)>A6570,+VLOOKUP(+EOMONTH(+A6570,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6570,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6570=\"\",\"\",VLOOKUP(F6570,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6570=\"\",\"\",IF(WORKDAY(+A6570,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6570,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6571=\"\",\"\",+IF(+A6571=D6571,+E6571,((+G6571/E6571)^+((NETWORKDAYS(+D6571,A6571,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6571,F6571,Feriados!$A$2:$A$1058)-1))*E6571)))","v":""},{"$f":"IF(A6571=\"\",\"\",+IF(+A6571=D6571,+VLOOKUP(D6571,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6571,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6571=\"\",\"\",+VLOOKUP(+EOMONTH(+F6571,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6571=\"\",\"\",VLOOKUP(D6571,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6571=\"\",\"\",IF(A6571=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6571,-2)+15,Cenários!$A:$D,2,FALSE)>A6571,+VLOOKUP(+EOMONTH(+A6571,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6571,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6571=\"\",\"\",VLOOKUP(F6571,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6571=\"\",\"\",IF(WORKDAY(+A6571,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6571,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6572=\"\",\"\",+IF(+A6572=D6572,+E6572,((+G6572/E6572)^+((NETWORKDAYS(+D6572,A6572,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6572,F6572,Feriados!$A$2:$A$1058)-1))*E6572)))","v":""},{"$f":"IF(A6572=\"\",\"\",+IF(+A6572=D6572,+VLOOKUP(D6572,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6572,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6572=\"\",\"\",+VLOOKUP(+EOMONTH(+F6572,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6572=\"\",\"\",VLOOKUP(D6572,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6572=\"\",\"\",IF(A6572=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6572,-2)+15,Cenários!$A:$D,2,FALSE)>A6572,+VLOOKUP(+EOMONTH(+A6572,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6572,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6572=\"\",\"\",VLOOKUP(F6572,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6572=\"\",\"\",IF(WORKDAY(+A6572,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6572,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6573=\"\",\"\",+IF(+A6573=D6573,+E6573,((+G6573/E6573)^+((NETWORKDAYS(+D6573,A6573,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6573,F6573,Feriados!$A$2:$A$1058)-1))*E6573)))","v":""},{"$f":"IF(A6573=\"\",\"\",+IF(+A6573=D6573,+VLOOKUP(D6573,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6573,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6573=\"\",\"\",+VLOOKUP(+EOMONTH(+F6573,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6573=\"\",\"\",VLOOKUP(D6573,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6573=\"\",\"\",IF(A6573=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6573,-2)+15,Cenários!$A:$D,2,FALSE)>A6573,+VLOOKUP(+EOMONTH(+A6573,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6573,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6573=\"\",\"\",VLOOKUP(F6573,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6573=\"\",\"\",IF(WORKDAY(+A6573,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6573,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6574=\"\",\"\",+IF(+A6574=D6574,+E6574,((+G6574/E6574)^+((NETWORKDAYS(+D6574,A6574,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6574,F6574,Feriados!$A$2:$A$1058)-1))*E6574)))","v":""},{"$f":"IF(A6574=\"\",\"\",+IF(+A6574=D6574,+VLOOKUP(D6574,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6574,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6574=\"\",\"\",+VLOOKUP(+EOMONTH(+F6574,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6574=\"\",\"\",VLOOKUP(D6574,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6574=\"\",\"\",IF(A6574=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6574,-2)+15,Cenários!$A:$D,2,FALSE)>A6574,+VLOOKUP(+EOMONTH(+A6574,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6574,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6574=\"\",\"\",VLOOKUP(F6574,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6574=\"\",\"\",IF(WORKDAY(+A6574,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6574,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6575=\"\",\"\",+IF(+A6575=D6575,+E6575,((+G6575/E6575)^+((NETWORKDAYS(+D6575,A6575,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6575,F6575,Feriados!$A$2:$A$1058)-1))*E6575)))","v":""},{"$f":"IF(A6575=\"\",\"\",+IF(+A6575=D6575,+VLOOKUP(D6575,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6575,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6575=\"\",\"\",+VLOOKUP(+EOMONTH(+F6575,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6575=\"\",\"\",VLOOKUP(D6575,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6575=\"\",\"\",IF(A6575=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6575,-2)+15,Cenários!$A:$D,2,FALSE)>A6575,+VLOOKUP(+EOMONTH(+A6575,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6575,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6575=\"\",\"\",VLOOKUP(F6575,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6575=\"\",\"\",IF(WORKDAY(+A6575,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6575,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6576=\"\",\"\",+IF(+A6576=D6576,+E6576,((+G6576/E6576)^+((NETWORKDAYS(+D6576,A6576,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6576,F6576,Feriados!$A$2:$A$1058)-1))*E6576)))","v":""},{"$f":"IF(A6576=\"\",\"\",+IF(+A6576=D6576,+VLOOKUP(D6576,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6576,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6576=\"\",\"\",+VLOOKUP(+EOMONTH(+F6576,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6576=\"\",\"\",VLOOKUP(D6576,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6576=\"\",\"\",IF(A6576=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6576,-2)+15,Cenários!$A:$D,2,FALSE)>A6576,+VLOOKUP(+EOMONTH(+A6576,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6576,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6576=\"\",\"\",VLOOKUP(F6576,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6576=\"\",\"\",IF(WORKDAY(+A6576,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6576,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6577=\"\",\"\",+IF(+A6577=D6577,+E6577,((+G6577/E6577)^+((NETWORKDAYS(+D6577,A6577,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6577,F6577,Feriados!$A$2:$A$1058)-1))*E6577)))","v":""},{"$f":"IF(A6577=\"\",\"\",+IF(+A6577=D6577,+VLOOKUP(D6577,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6577,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6577=\"\",\"\",+VLOOKUP(+EOMONTH(+F6577,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6577=\"\",\"\",VLOOKUP(D6577,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6577=\"\",\"\",IF(A6577=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6577,-2)+15,Cenários!$A:$D,2,FALSE)>A6577,+VLOOKUP(+EOMONTH(+A6577,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6577,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6577=\"\",\"\",VLOOKUP(F6577,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6577=\"\",\"\",IF(WORKDAY(+A6577,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6577,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6578=\"\",\"\",+IF(+A6578=D6578,+E6578,((+G6578/E6578)^+((NETWORKDAYS(+D6578,A6578,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6578,F6578,Feriados!$A$2:$A$1058)-1))*E6578)))","v":""},{"$f":"IF(A6578=\"\",\"\",+IF(+A6578=D6578,+VLOOKUP(D6578,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6578,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6578=\"\",\"\",+VLOOKUP(+EOMONTH(+F6578,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6578=\"\",\"\",VLOOKUP(D6578,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6578=\"\",\"\",IF(A6578=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6578,-2)+15,Cenários!$A:$D,2,FALSE)>A6578,+VLOOKUP(+EOMONTH(+A6578,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6578,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6578=\"\",\"\",VLOOKUP(F6578,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6578=\"\",\"\",IF(WORKDAY(+A6578,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6578,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6579=\"\",\"\",+IF(+A6579=D6579,+E6579,((+G6579/E6579)^+((NETWORKDAYS(+D6579,A6579,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6579,F6579,Feriados!$A$2:$A$1058)-1))*E6579)))","v":""},{"$f":"IF(A6579=\"\",\"\",+IF(+A6579=D6579,+VLOOKUP(D6579,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6579,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6579=\"\",\"\",+VLOOKUP(+EOMONTH(+F6579,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6579=\"\",\"\",VLOOKUP(D6579,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6579=\"\",\"\",IF(A6579=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6579,-2)+15,Cenários!$A:$D,2,FALSE)>A6579,+VLOOKUP(+EOMONTH(+A6579,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6579,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6579=\"\",\"\",VLOOKUP(F6579,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6579=\"\",\"\",IF(WORKDAY(+A6579,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6579,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6580=\"\",\"\",+IF(+A6580=D6580,+E6580,((+G6580/E6580)^+((NETWORKDAYS(+D6580,A6580,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6580,F6580,Feriados!$A$2:$A$1058)-1))*E6580)))","v":""},{"$f":"IF(A6580=\"\",\"\",+IF(+A6580=D6580,+VLOOKUP(D6580,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6580,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6580=\"\",\"\",+VLOOKUP(+EOMONTH(+F6580,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6580=\"\",\"\",VLOOKUP(D6580,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6580=\"\",\"\",IF(A6580=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6580,-2)+15,Cenários!$A:$D,2,FALSE)>A6580,+VLOOKUP(+EOMONTH(+A6580,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6580,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6580=\"\",\"\",VLOOKUP(F6580,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6580=\"\",\"\",IF(WORKDAY(+A6580,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6580,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6581=\"\",\"\",+IF(+A6581=D6581,+E6581,((+G6581/E6581)^+((NETWORKDAYS(+D6581,A6581,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6581,F6581,Feriados!$A$2:$A$1058)-1))*E6581)))","v":""},{"$f":"IF(A6581=\"\",\"\",+IF(+A6581=D6581,+VLOOKUP(D6581,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6581,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6581=\"\",\"\",+VLOOKUP(+EOMONTH(+F6581,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6581=\"\",\"\",VLOOKUP(D6581,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6581=\"\",\"\",IF(A6581=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6581,-2)+15,Cenários!$A:$D,2,FALSE)>A6581,+VLOOKUP(+EOMONTH(+A6581,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6581,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6581=\"\",\"\",VLOOKUP(F6581,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6581=\"\",\"\",IF(WORKDAY(+A6581,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6581,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6582=\"\",\"\",+IF(+A6582=D6582,+E6582,((+G6582/E6582)^+((NETWORKDAYS(+D6582,A6582,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6582,F6582,Feriados!$A$2:$A$1058)-1))*E6582)))","v":""},{"$f":"IF(A6582=\"\",\"\",+IF(+A6582=D6582,+VLOOKUP(D6582,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6582,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6582=\"\",\"\",+VLOOKUP(+EOMONTH(+F6582,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6582=\"\",\"\",VLOOKUP(D6582,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6582=\"\",\"\",IF(A6582=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6582,-2)+15,Cenários!$A:$D,2,FALSE)>A6582,+VLOOKUP(+EOMONTH(+A6582,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6582,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6582=\"\",\"\",VLOOKUP(F6582,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6582=\"\",\"\",IF(WORKDAY(+A6582,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6582,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6583=\"\",\"\",+IF(+A6583=D6583,+E6583,((+G6583/E6583)^+((NETWORKDAYS(+D6583,A6583,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6583,F6583,Feriados!$A$2:$A$1058)-1))*E6583)))","v":""},{"$f":"IF(A6583=\"\",\"\",+IF(+A6583=D6583,+VLOOKUP(D6583,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6583,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6583=\"\",\"\",+VLOOKUP(+EOMONTH(+F6583,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6583=\"\",\"\",VLOOKUP(D6583,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6583=\"\",\"\",IF(A6583=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6583,-2)+15,Cenários!$A:$D,2,FALSE)>A6583,+VLOOKUP(+EOMONTH(+A6583,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6583,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6583=\"\",\"\",VLOOKUP(F6583,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6583=\"\",\"\",IF(WORKDAY(+A6583,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6583,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6584=\"\",\"\",+IF(+A6584=D6584,+E6584,((+G6584/E6584)^+((NETWORKDAYS(+D6584,A6584,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6584,F6584,Feriados!$A$2:$A$1058)-1))*E6584)))","v":""},{"$f":"IF(A6584=\"\",\"\",+IF(+A6584=D6584,+VLOOKUP(D6584,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6584,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6584=\"\",\"\",+VLOOKUP(+EOMONTH(+F6584,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6584=\"\",\"\",VLOOKUP(D6584,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6584=\"\",\"\",IF(A6584=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6584,-2)+15,Cenários!$A:$D,2,FALSE)>A6584,+VLOOKUP(+EOMONTH(+A6584,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6584,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6584=\"\",\"\",VLOOKUP(F6584,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6584=\"\",\"\",IF(WORKDAY(+A6584,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6584,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6585=\"\",\"\",+IF(+A6585=D6585,+E6585,((+G6585/E6585)^+((NETWORKDAYS(+D6585,A6585,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6585,F6585,Feriados!$A$2:$A$1058)-1))*E6585)))","v":""},{"$f":"IF(A6585=\"\",\"\",+IF(+A6585=D6585,+VLOOKUP(D6585,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6585,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6585=\"\",\"\",+VLOOKUP(+EOMONTH(+F6585,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6585=\"\",\"\",VLOOKUP(D6585,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6585=\"\",\"\",IF(A6585=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6585,-2)+15,Cenários!$A:$D,2,FALSE)>A6585,+VLOOKUP(+EOMONTH(+A6585,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6585,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6585=\"\",\"\",VLOOKUP(F6585,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6585=\"\",\"\",IF(WORKDAY(+A6585,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6585,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6586=\"\",\"\",+IF(+A6586=D6586,+E6586,((+G6586/E6586)^+((NETWORKDAYS(+D6586,A6586,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6586,F6586,Feriados!$A$2:$A$1058)-1))*E6586)))","v":""},{"$f":"IF(A6586=\"\",\"\",+IF(+A6586=D6586,+VLOOKUP(D6586,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6586,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6586=\"\",\"\",+VLOOKUP(+EOMONTH(+F6586,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6586=\"\",\"\",VLOOKUP(D6586,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6586=\"\",\"\",IF(A6586=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6586,-2)+15,Cenários!$A:$D,2,FALSE)>A6586,+VLOOKUP(+EOMONTH(+A6586,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6586,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6586=\"\",\"\",VLOOKUP(F6586,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6586=\"\",\"\",IF(WORKDAY(+A6586,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6586,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6587=\"\",\"\",+IF(+A6587=D6587,+E6587,((+G6587/E6587)^+((NETWORKDAYS(+D6587,A6587,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6587,F6587,Feriados!$A$2:$A$1058)-1))*E6587)))","v":""},{"$f":"IF(A6587=\"\",\"\",+IF(+A6587=D6587,+VLOOKUP(D6587,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6587,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6587=\"\",\"\",+VLOOKUP(+EOMONTH(+F6587,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6587=\"\",\"\",VLOOKUP(D6587,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6587=\"\",\"\",IF(A6587=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6587,-2)+15,Cenários!$A:$D,2,FALSE)>A6587,+VLOOKUP(+EOMONTH(+A6587,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6587,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6587=\"\",\"\",VLOOKUP(F6587,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6587=\"\",\"\",IF(WORKDAY(+A6587,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6587,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6588=\"\",\"\",+IF(+A6588=D6588,+E6588,((+G6588/E6588)^+((NETWORKDAYS(+D6588,A6588,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6588,F6588,Feriados!$A$2:$A$1058)-1))*E6588)))","v":""},{"$f":"IF(A6588=\"\",\"\",+IF(+A6588=D6588,+VLOOKUP(D6588,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6588,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6588=\"\",\"\",+VLOOKUP(+EOMONTH(+F6588,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6588=\"\",\"\",VLOOKUP(D6588,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6588=\"\",\"\",IF(A6588=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6588,-2)+15,Cenários!$A:$D,2,FALSE)>A6588,+VLOOKUP(+EOMONTH(+A6588,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6588,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6588=\"\",\"\",VLOOKUP(F6588,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6588=\"\",\"\",IF(WORKDAY(+A6588,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6588,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6589=\"\",\"\",+IF(+A6589=D6589,+E6589,((+G6589/E6589)^+((NETWORKDAYS(+D6589,A6589,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6589,F6589,Feriados!$A$2:$A$1058)-1))*E6589)))","v":""},{"$f":"IF(A6589=\"\",\"\",+IF(+A6589=D6589,+VLOOKUP(D6589,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6589,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6589=\"\",\"\",+VLOOKUP(+EOMONTH(+F6589,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6589=\"\",\"\",VLOOKUP(D6589,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6589=\"\",\"\",IF(A6589=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6589,-2)+15,Cenários!$A:$D,2,FALSE)>A6589,+VLOOKUP(+EOMONTH(+A6589,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6589,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6589=\"\",\"\",VLOOKUP(F6589,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6589=\"\",\"\",IF(WORKDAY(+A6589,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6589,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6590=\"\",\"\",+IF(+A6590=D6590,+E6590,((+G6590/E6590)^+((NETWORKDAYS(+D6590,A6590,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6590,F6590,Feriados!$A$2:$A$1058)-1))*E6590)))","v":""},{"$f":"IF(A6590=\"\",\"\",+IF(+A6590=D6590,+VLOOKUP(D6590,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6590,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6590=\"\",\"\",+VLOOKUP(+EOMONTH(+F6590,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6590=\"\",\"\",VLOOKUP(D6590,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6590=\"\",\"\",IF(A6590=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6590,-2)+15,Cenários!$A:$D,2,FALSE)>A6590,+VLOOKUP(+EOMONTH(+A6590,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6590,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6590=\"\",\"\",VLOOKUP(F6590,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6590=\"\",\"\",IF(WORKDAY(+A6590,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6590,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6591=\"\",\"\",+IF(+A6591=D6591,+E6591,((+G6591/E6591)^+((NETWORKDAYS(+D6591,A6591,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6591,F6591,Feriados!$A$2:$A$1058)-1))*E6591)))","v":""},{"$f":"IF(A6591=\"\",\"\",+IF(+A6591=D6591,+VLOOKUP(D6591,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6591,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6591=\"\",\"\",+VLOOKUP(+EOMONTH(+F6591,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6591=\"\",\"\",VLOOKUP(D6591,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6591=\"\",\"\",IF(A6591=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6591,-2)+15,Cenários!$A:$D,2,FALSE)>A6591,+VLOOKUP(+EOMONTH(+A6591,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6591,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6591=\"\",\"\",VLOOKUP(F6591,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6591=\"\",\"\",IF(WORKDAY(+A6591,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6591,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6592=\"\",\"\",+IF(+A6592=D6592,+E6592,((+G6592/E6592)^+((NETWORKDAYS(+D6592,A6592,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6592,F6592,Feriados!$A$2:$A$1058)-1))*E6592)))","v":""},{"$f":"IF(A6592=\"\",\"\",+IF(+A6592=D6592,+VLOOKUP(D6592,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6592,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6592=\"\",\"\",+VLOOKUP(+EOMONTH(+F6592,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6592=\"\",\"\",VLOOKUP(D6592,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6592=\"\",\"\",IF(A6592=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6592,-2)+15,Cenários!$A:$D,2,FALSE)>A6592,+VLOOKUP(+EOMONTH(+A6592,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6592,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6592=\"\",\"\",VLOOKUP(F6592,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6592=\"\",\"\",IF(WORKDAY(+A6592,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6592,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6593=\"\",\"\",+IF(+A6593=D6593,+E6593,((+G6593/E6593)^+((NETWORKDAYS(+D6593,A6593,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6593,F6593,Feriados!$A$2:$A$1058)-1))*E6593)))","v":""},{"$f":"IF(A6593=\"\",\"\",+IF(+A6593=D6593,+VLOOKUP(D6593,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6593,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6593=\"\",\"\",+VLOOKUP(+EOMONTH(+F6593,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6593=\"\",\"\",VLOOKUP(D6593,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6593=\"\",\"\",IF(A6593=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6593,-2)+15,Cenários!$A:$D,2,FALSE)>A6593,+VLOOKUP(+EOMONTH(+A6593,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6593,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6593=\"\",\"\",VLOOKUP(F6593,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6593=\"\",\"\",IF(WORKDAY(+A6593,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6593,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6594=\"\",\"\",+IF(+A6594=D6594,+E6594,((+G6594/E6594)^+((NETWORKDAYS(+D6594,A6594,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6594,F6594,Feriados!$A$2:$A$1058)-1))*E6594)))","v":""},{"$f":"IF(A6594=\"\",\"\",+IF(+A6594=D6594,+VLOOKUP(D6594,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6594,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6594=\"\",\"\",+VLOOKUP(+EOMONTH(+F6594,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6594=\"\",\"\",VLOOKUP(D6594,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6594=\"\",\"\",IF(A6594=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6594,-2)+15,Cenários!$A:$D,2,FALSE)>A6594,+VLOOKUP(+EOMONTH(+A6594,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6594,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6594=\"\",\"\",VLOOKUP(F6594,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6594=\"\",\"\",IF(WORKDAY(+A6594,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6594,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6595=\"\",\"\",+IF(+A6595=D6595,+E6595,((+G6595/E6595)^+((NETWORKDAYS(+D6595,A6595,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6595,F6595,Feriados!$A$2:$A$1058)-1))*E6595)))","v":""},{"$f":"IF(A6595=\"\",\"\",+IF(+A6595=D6595,+VLOOKUP(D6595,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6595,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6595=\"\",\"\",+VLOOKUP(+EOMONTH(+F6595,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6595=\"\",\"\",VLOOKUP(D6595,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6595=\"\",\"\",IF(A6595=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6595,-2)+15,Cenários!$A:$D,2,FALSE)>A6595,+VLOOKUP(+EOMONTH(+A6595,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6595,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6595=\"\",\"\",VLOOKUP(F6595,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6595=\"\",\"\",IF(WORKDAY(+A6595,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6595,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6596=\"\",\"\",+IF(+A6596=D6596,+E6596,((+G6596/E6596)^+((NETWORKDAYS(+D6596,A6596,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6596,F6596,Feriados!$A$2:$A$1058)-1))*E6596)))","v":""},{"$f":"IF(A6596=\"\",\"\",+IF(+A6596=D6596,+VLOOKUP(D6596,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6596,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6596=\"\",\"\",+VLOOKUP(+EOMONTH(+F6596,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6596=\"\",\"\",VLOOKUP(D6596,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6596=\"\",\"\",IF(A6596=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6596,-2)+15,Cenários!$A:$D,2,FALSE)>A6596,+VLOOKUP(+EOMONTH(+A6596,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6596,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6596=\"\",\"\",VLOOKUP(F6596,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6596=\"\",\"\",IF(WORKDAY(+A6596,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6596,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6597=\"\",\"\",+IF(+A6597=D6597,+E6597,((+G6597/E6597)^+((NETWORKDAYS(+D6597,A6597,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6597,F6597,Feriados!$A$2:$A$1058)-1))*E6597)))","v":""},{"$f":"IF(A6597=\"\",\"\",+IF(+A6597=D6597,+VLOOKUP(D6597,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6597,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6597=\"\",\"\",+VLOOKUP(+EOMONTH(+F6597,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6597=\"\",\"\",VLOOKUP(D6597,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6597=\"\",\"\",IF(A6597=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6597,-2)+15,Cenários!$A:$D,2,FALSE)>A6597,+VLOOKUP(+EOMONTH(+A6597,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6597,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6597=\"\",\"\",VLOOKUP(F6597,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6597=\"\",\"\",IF(WORKDAY(+A6597,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6597,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6598=\"\",\"\",+IF(+A6598=D6598,+E6598,((+G6598/E6598)^+((NETWORKDAYS(+D6598,A6598,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6598,F6598,Feriados!$A$2:$A$1058)-1))*E6598)))","v":""},{"$f":"IF(A6598=\"\",\"\",+IF(+A6598=D6598,+VLOOKUP(D6598,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6598,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6598=\"\",\"\",+VLOOKUP(+EOMONTH(+F6598,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6598=\"\",\"\",VLOOKUP(D6598,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6598=\"\",\"\",IF(A6598=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6598,-2)+15,Cenários!$A:$D,2,FALSE)>A6598,+VLOOKUP(+EOMONTH(+A6598,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6598,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6598=\"\",\"\",VLOOKUP(F6598,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6598=\"\",\"\",IF(WORKDAY(+A6598,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6598,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6599=\"\",\"\",+IF(+A6599=D6599,+E6599,((+G6599/E6599)^+((NETWORKDAYS(+D6599,A6599,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6599,F6599,Feriados!$A$2:$A$1058)-1))*E6599)))","v":""},{"$f":"IF(A6599=\"\",\"\",+IF(+A6599=D6599,+VLOOKUP(D6599,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6599,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6599=\"\",\"\",+VLOOKUP(+EOMONTH(+F6599,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6599=\"\",\"\",VLOOKUP(D6599,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6599=\"\",\"\",IF(A6599=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6599,-2)+15,Cenários!$A:$D,2,FALSE)>A6599,+VLOOKUP(+EOMONTH(+A6599,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6599,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6599=\"\",\"\",VLOOKUP(F6599,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6599=\"\",\"\",IF(WORKDAY(+A6599,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6599,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6600=\"\",\"\",+IF(+A6600=D6600,+E6600,((+G6600/E6600)^+((NETWORKDAYS(+D6600,A6600,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6600,F6600,Feriados!$A$2:$A$1058)-1))*E6600)))","v":""},{"$f":"IF(A6600=\"\",\"\",+IF(+A6600=D6600,+VLOOKUP(D6600,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6600,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6600=\"\",\"\",+VLOOKUP(+EOMONTH(+F6600,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6600=\"\",\"\",VLOOKUP(D6600,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6600=\"\",\"\",IF(A6600=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6600,-2)+15,Cenários!$A:$D,2,FALSE)>A6600,+VLOOKUP(+EOMONTH(+A6600,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6600,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6600=\"\",\"\",VLOOKUP(F6600,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6600=\"\",\"\",IF(WORKDAY(+A6600,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6600,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6601=\"\",\"\",+IF(+A6601=D6601,+E6601,((+G6601/E6601)^+((NETWORKDAYS(+D6601,A6601,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6601,F6601,Feriados!$A$2:$A$1058)-1))*E6601)))","v":""},{"$f":"IF(A6601=\"\",\"\",+IF(+A6601=D6601,+VLOOKUP(D6601,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6601,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6601=\"\",\"\",+VLOOKUP(+EOMONTH(+F6601,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6601=\"\",\"\",VLOOKUP(D6601,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6601=\"\",\"\",IF(A6601=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6601,-2)+15,Cenários!$A:$D,2,FALSE)>A6601,+VLOOKUP(+EOMONTH(+A6601,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6601,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6601=\"\",\"\",VLOOKUP(F6601,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6601=\"\",\"\",IF(WORKDAY(+A6601,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6601,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6602=\"\",\"\",+IF(+A6602=D6602,+E6602,((+G6602/E6602)^+((NETWORKDAYS(+D6602,A6602,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6602,F6602,Feriados!$A$2:$A$1058)-1))*E6602)))","v":""},{"$f":"IF(A6602=\"\",\"\",+IF(+A6602=D6602,+VLOOKUP(D6602,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6602,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6602=\"\",\"\",+VLOOKUP(+EOMONTH(+F6602,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6602=\"\",\"\",VLOOKUP(D6602,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6602=\"\",\"\",IF(A6602=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6602,-2)+15,Cenários!$A:$D,2,FALSE)>A6602,+VLOOKUP(+EOMONTH(+A6602,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6602,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6602=\"\",\"\",VLOOKUP(F6602,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6602=\"\",\"\",IF(WORKDAY(+A6602,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6602,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6603=\"\",\"\",+IF(+A6603=D6603,+E6603,((+G6603/E6603)^+((NETWORKDAYS(+D6603,A6603,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6603,F6603,Feriados!$A$2:$A$1058)-1))*E6603)))","v":""},{"$f":"IF(A6603=\"\",\"\",+IF(+A6603=D6603,+VLOOKUP(D6603,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6603,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6603=\"\",\"\",+VLOOKUP(+EOMONTH(+F6603,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6603=\"\",\"\",VLOOKUP(D6603,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6603=\"\",\"\",IF(A6603=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6603,-2)+15,Cenários!$A:$D,2,FALSE)>A6603,+VLOOKUP(+EOMONTH(+A6603,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6603,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6603=\"\",\"\",VLOOKUP(F6603,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6603=\"\",\"\",IF(WORKDAY(+A6603,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6603,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6604=\"\",\"\",+IF(+A6604=D6604,+E6604,((+G6604/E6604)^+((NETWORKDAYS(+D6604,A6604,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6604,F6604,Feriados!$A$2:$A$1058)-1))*E6604)))","v":""},{"$f":"IF(A6604=\"\",\"\",+IF(+A6604=D6604,+VLOOKUP(D6604,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6604,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6604=\"\",\"\",+VLOOKUP(+EOMONTH(+F6604,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6604=\"\",\"\",VLOOKUP(D6604,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6604=\"\",\"\",IF(A6604=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6604,-2)+15,Cenários!$A:$D,2,FALSE)>A6604,+VLOOKUP(+EOMONTH(+A6604,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6604,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6604=\"\",\"\",VLOOKUP(F6604,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6604=\"\",\"\",IF(WORKDAY(+A6604,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6604,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6605=\"\",\"\",+IF(+A6605=D6605,+E6605,((+G6605/E6605)^+((NETWORKDAYS(+D6605,A6605,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6605,F6605,Feriados!$A$2:$A$1058)-1))*E6605)))","v":""},{"$f":"IF(A6605=\"\",\"\",+IF(+A6605=D6605,+VLOOKUP(D6605,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6605,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6605=\"\",\"\",+VLOOKUP(+EOMONTH(+F6605,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6605=\"\",\"\",VLOOKUP(D6605,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6605=\"\",\"\",IF(A6605=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6605,-2)+15,Cenários!$A:$D,2,FALSE)>A6605,+VLOOKUP(+EOMONTH(+A6605,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6605,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6605=\"\",\"\",VLOOKUP(F6605,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6605=\"\",\"\",IF(WORKDAY(+A6605,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6605,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6606=\"\",\"\",+IF(+A6606=D6606,+E6606,((+G6606/E6606)^+((NETWORKDAYS(+D6606,A6606,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6606,F6606,Feriados!$A$2:$A$1058)-1))*E6606)))","v":""},{"$f":"IF(A6606=\"\",\"\",+IF(+A6606=D6606,+VLOOKUP(D6606,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6606,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6606=\"\",\"\",+VLOOKUP(+EOMONTH(+F6606,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6606=\"\",\"\",VLOOKUP(D6606,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6606=\"\",\"\",IF(A6606=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6606,-2)+15,Cenários!$A:$D,2,FALSE)>A6606,+VLOOKUP(+EOMONTH(+A6606,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6606,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6606=\"\",\"\",VLOOKUP(F6606,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6606=\"\",\"\",IF(WORKDAY(+A6606,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6606,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6607=\"\",\"\",+IF(+A6607=D6607,+E6607,((+G6607/E6607)^+((NETWORKDAYS(+D6607,A6607,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6607,F6607,Feriados!$A$2:$A$1058)-1))*E6607)))","v":""},{"$f":"IF(A6607=\"\",\"\",+IF(+A6607=D6607,+VLOOKUP(D6607,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6607,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6607=\"\",\"\",+VLOOKUP(+EOMONTH(+F6607,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6607=\"\",\"\",VLOOKUP(D6607,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6607=\"\",\"\",IF(A6607=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6607,-2)+15,Cenários!$A:$D,2,FALSE)>A6607,+VLOOKUP(+EOMONTH(+A6607,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6607,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6607=\"\",\"\",VLOOKUP(F6607,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6607=\"\",\"\",IF(WORKDAY(+A6607,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6607,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6608=\"\",\"\",+IF(+A6608=D6608,+E6608,((+G6608/E6608)^+((NETWORKDAYS(+D6608,A6608,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6608,F6608,Feriados!$A$2:$A$1058)-1))*E6608)))","v":""},{"$f":"IF(A6608=\"\",\"\",+IF(+A6608=D6608,+VLOOKUP(D6608,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6608,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6608=\"\",\"\",+VLOOKUP(+EOMONTH(+F6608,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6608=\"\",\"\",VLOOKUP(D6608,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6608=\"\",\"\",IF(A6608=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6608,-2)+15,Cenários!$A:$D,2,FALSE)>A6608,+VLOOKUP(+EOMONTH(+A6608,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6608,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6608=\"\",\"\",VLOOKUP(F6608,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6608=\"\",\"\",IF(WORKDAY(+A6608,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6608,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6609=\"\",\"\",+IF(+A6609=D6609,+E6609,((+G6609/E6609)^+((NETWORKDAYS(+D6609,A6609,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6609,F6609,Feriados!$A$2:$A$1058)-1))*E6609)))","v":""},{"$f":"IF(A6609=\"\",\"\",+IF(+A6609=D6609,+VLOOKUP(D6609,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6609,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6609=\"\",\"\",+VLOOKUP(+EOMONTH(+F6609,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6609=\"\",\"\",VLOOKUP(D6609,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6609=\"\",\"\",IF(A6609=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6609,-2)+15,Cenários!$A:$D,2,FALSE)>A6609,+VLOOKUP(+EOMONTH(+A6609,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6609,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6609=\"\",\"\",VLOOKUP(F6609,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6609=\"\",\"\",IF(WORKDAY(+A6609,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6609,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6610=\"\",\"\",+IF(+A6610=D6610,+E6610,((+G6610/E6610)^+((NETWORKDAYS(+D6610,A6610,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6610,F6610,Feriados!$A$2:$A$1058)-1))*E6610)))","v":""},{"$f":"IF(A6610=\"\",\"\",+IF(+A6610=D6610,+VLOOKUP(D6610,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6610,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6610=\"\",\"\",+VLOOKUP(+EOMONTH(+F6610,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6610=\"\",\"\",VLOOKUP(D6610,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6610=\"\",\"\",IF(A6610=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6610,-2)+15,Cenários!$A:$D,2,FALSE)>A6610,+VLOOKUP(+EOMONTH(+A6610,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6610,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6610=\"\",\"\",VLOOKUP(F6610,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6610=\"\",\"\",IF(WORKDAY(+A6610,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6610,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6611=\"\",\"\",+IF(+A6611=D6611,+E6611,((+G6611/E6611)^+((NETWORKDAYS(+D6611,A6611,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6611,F6611,Feriados!$A$2:$A$1058)-1))*E6611)))","v":""},{"$f":"IF(A6611=\"\",\"\",+IF(+A6611=D6611,+VLOOKUP(D6611,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6611,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6611=\"\",\"\",+VLOOKUP(+EOMONTH(+F6611,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6611=\"\",\"\",VLOOKUP(D6611,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6611=\"\",\"\",IF(A6611=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6611,-2)+15,Cenários!$A:$D,2,FALSE)>A6611,+VLOOKUP(+EOMONTH(+A6611,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6611,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6611=\"\",\"\",VLOOKUP(F6611,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6611=\"\",\"\",IF(WORKDAY(+A6611,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6611,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6612=\"\",\"\",+IF(+A6612=D6612,+E6612,((+G6612/E6612)^+((NETWORKDAYS(+D6612,A6612,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6612,F6612,Feriados!$A$2:$A$1058)-1))*E6612)))","v":""},{"$f":"IF(A6612=\"\",\"\",+IF(+A6612=D6612,+VLOOKUP(D6612,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6612,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6612=\"\",\"\",+VLOOKUP(+EOMONTH(+F6612,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6612=\"\",\"\",VLOOKUP(D6612,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6612=\"\",\"\",IF(A6612=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6612,-2)+15,Cenários!$A:$D,2,FALSE)>A6612,+VLOOKUP(+EOMONTH(+A6612,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6612,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6612=\"\",\"\",VLOOKUP(F6612,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6612=\"\",\"\",IF(WORKDAY(+A6612,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6612,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6613=\"\",\"\",+IF(+A6613=D6613,+E6613,((+G6613/E6613)^+((NETWORKDAYS(+D6613,A6613,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6613,F6613,Feriados!$A$2:$A$1058)-1))*E6613)))","v":""},{"$f":"IF(A6613=\"\",\"\",+IF(+A6613=D6613,+VLOOKUP(D6613,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6613,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6613=\"\",\"\",+VLOOKUP(+EOMONTH(+F6613,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6613=\"\",\"\",VLOOKUP(D6613,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6613=\"\",\"\",IF(A6613=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6613,-2)+15,Cenários!$A:$D,2,FALSE)>A6613,+VLOOKUP(+EOMONTH(+A6613,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6613,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6613=\"\",\"\",VLOOKUP(F6613,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6613=\"\",\"\",IF(WORKDAY(+A6613,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6613,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6614=\"\",\"\",+IF(+A6614=D6614,+E6614,((+G6614/E6614)^+((NETWORKDAYS(+D6614,A6614,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6614,F6614,Feriados!$A$2:$A$1058)-1))*E6614)))","v":""},{"$f":"IF(A6614=\"\",\"\",+IF(+A6614=D6614,+VLOOKUP(D6614,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6614,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6614=\"\",\"\",+VLOOKUP(+EOMONTH(+F6614,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6614=\"\",\"\",VLOOKUP(D6614,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6614=\"\",\"\",IF(A6614=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6614,-2)+15,Cenários!$A:$D,2,FALSE)>A6614,+VLOOKUP(+EOMONTH(+A6614,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6614,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6614=\"\",\"\",VLOOKUP(F6614,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6614=\"\",\"\",IF(WORKDAY(+A6614,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6614,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6615=\"\",\"\",+IF(+A6615=D6615,+E6615,((+G6615/E6615)^+((NETWORKDAYS(+D6615,A6615,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6615,F6615,Feriados!$A$2:$A$1058)-1))*E6615)))","v":""},{"$f":"IF(A6615=\"\",\"\",+IF(+A6615=D6615,+VLOOKUP(D6615,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6615,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6615=\"\",\"\",+VLOOKUP(+EOMONTH(+F6615,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6615=\"\",\"\",VLOOKUP(D6615,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6615=\"\",\"\",IF(A6615=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6615,-2)+15,Cenários!$A:$D,2,FALSE)>A6615,+VLOOKUP(+EOMONTH(+A6615,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6615,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6615=\"\",\"\",VLOOKUP(F6615,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6615=\"\",\"\",IF(WORKDAY(+A6615,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6615,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6616=\"\",\"\",+IF(+A6616=D6616,+E6616,((+G6616/E6616)^+((NETWORKDAYS(+D6616,A6616,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6616,F6616,Feriados!$A$2:$A$1058)-1))*E6616)))","v":""},{"$f":"IF(A6616=\"\",\"\",+IF(+A6616=D6616,+VLOOKUP(D6616,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6616,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6616=\"\",\"\",+VLOOKUP(+EOMONTH(+F6616,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6616=\"\",\"\",VLOOKUP(D6616,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6616=\"\",\"\",IF(A6616=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6616,-2)+15,Cenários!$A:$D,2,FALSE)>A6616,+VLOOKUP(+EOMONTH(+A6616,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6616,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6616=\"\",\"\",VLOOKUP(F6616,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6616=\"\",\"\",IF(WORKDAY(+A6616,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6616,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6617=\"\",\"\",+IF(+A6617=D6617,+E6617,((+G6617/E6617)^+((NETWORKDAYS(+D6617,A6617,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6617,F6617,Feriados!$A$2:$A$1058)-1))*E6617)))","v":""},{"$f":"IF(A6617=\"\",\"\",+IF(+A6617=D6617,+VLOOKUP(D6617,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6617,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6617=\"\",\"\",+VLOOKUP(+EOMONTH(+F6617,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6617=\"\",\"\",VLOOKUP(D6617,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6617=\"\",\"\",IF(A6617=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6617,-2)+15,Cenários!$A:$D,2,FALSE)>A6617,+VLOOKUP(+EOMONTH(+A6617,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6617,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6617=\"\",\"\",VLOOKUP(F6617,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6617=\"\",\"\",IF(WORKDAY(+A6617,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6617,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6618=\"\",\"\",+IF(+A6618=D6618,+E6618,((+G6618/E6618)^+((NETWORKDAYS(+D6618,A6618,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6618,F6618,Feriados!$A$2:$A$1058)-1))*E6618)))","v":""},{"$f":"IF(A6618=\"\",\"\",+IF(+A6618=D6618,+VLOOKUP(D6618,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6618,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6618=\"\",\"\",+VLOOKUP(+EOMONTH(+F6618,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6618=\"\",\"\",VLOOKUP(D6618,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6618=\"\",\"\",IF(A6618=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6618,-2)+15,Cenários!$A:$D,2,FALSE)>A6618,+VLOOKUP(+EOMONTH(+A6618,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6618,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6618=\"\",\"\",VLOOKUP(F6618,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6618=\"\",\"\",IF(WORKDAY(+A6618,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6618,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6619=\"\",\"\",+IF(+A6619=D6619,+E6619,((+G6619/E6619)^+((NETWORKDAYS(+D6619,A6619,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6619,F6619,Feriados!$A$2:$A$1058)-1))*E6619)))","v":""},{"$f":"IF(A6619=\"\",\"\",+IF(+A6619=D6619,+VLOOKUP(D6619,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6619,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6619=\"\",\"\",+VLOOKUP(+EOMONTH(+F6619,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6619=\"\",\"\",VLOOKUP(D6619,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6619=\"\",\"\",IF(A6619=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6619,-2)+15,Cenários!$A:$D,2,FALSE)>A6619,+VLOOKUP(+EOMONTH(+A6619,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6619,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6619=\"\",\"\",VLOOKUP(F6619,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6619=\"\",\"\",IF(WORKDAY(+A6619,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6619,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6620=\"\",\"\",+IF(+A6620=D6620,+E6620,((+G6620/E6620)^+((NETWORKDAYS(+D6620,A6620,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6620,F6620,Feriados!$A$2:$A$1058)-1))*E6620)))","v":""},{"$f":"IF(A6620=\"\",\"\",+IF(+A6620=D6620,+VLOOKUP(D6620,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6620,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6620=\"\",\"\",+VLOOKUP(+EOMONTH(+F6620,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6620=\"\",\"\",VLOOKUP(D6620,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6620=\"\",\"\",IF(A6620=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6620,-2)+15,Cenários!$A:$D,2,FALSE)>A6620,+VLOOKUP(+EOMONTH(+A6620,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6620,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6620=\"\",\"\",VLOOKUP(F6620,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6620=\"\",\"\",IF(WORKDAY(+A6620,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6620,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6621=\"\",\"\",+IF(+A6621=D6621,+E6621,((+G6621/E6621)^+((NETWORKDAYS(+D6621,A6621,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6621,F6621,Feriados!$A$2:$A$1058)-1))*E6621)))","v":""},{"$f":"IF(A6621=\"\",\"\",+IF(+A6621=D6621,+VLOOKUP(D6621,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6621,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6621=\"\",\"\",+VLOOKUP(+EOMONTH(+F6621,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6621=\"\",\"\",VLOOKUP(D6621,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6621=\"\",\"\",IF(A6621=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6621,-2)+15,Cenários!$A:$D,2,FALSE)>A6621,+VLOOKUP(+EOMONTH(+A6621,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6621,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6621=\"\",\"\",VLOOKUP(F6621,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6621=\"\",\"\",IF(WORKDAY(+A6621,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6621,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6622=\"\",\"\",+IF(+A6622=D6622,+E6622,((+G6622/E6622)^+((NETWORKDAYS(+D6622,A6622,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6622,F6622,Feriados!$A$2:$A$1058)-1))*E6622)))","v":""},{"$f":"IF(A6622=\"\",\"\",+IF(+A6622=D6622,+VLOOKUP(D6622,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6622,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6622=\"\",\"\",+VLOOKUP(+EOMONTH(+F6622,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6622=\"\",\"\",VLOOKUP(D6622,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6622=\"\",\"\",IF(A6622=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6622,-2)+15,Cenários!$A:$D,2,FALSE)>A6622,+VLOOKUP(+EOMONTH(+A6622,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6622,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6622=\"\",\"\",VLOOKUP(F6622,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6622=\"\",\"\",IF(WORKDAY(+A6622,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6622,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6623=\"\",\"\",+IF(+A6623=D6623,+E6623,((+G6623/E6623)^+((NETWORKDAYS(+D6623,A6623,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6623,F6623,Feriados!$A$2:$A$1058)-1))*E6623)))","v":""},{"$f":"IF(A6623=\"\",\"\",+IF(+A6623=D6623,+VLOOKUP(D6623,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6623,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6623=\"\",\"\",+VLOOKUP(+EOMONTH(+F6623,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6623=\"\",\"\",VLOOKUP(D6623,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6623=\"\",\"\",IF(A6623=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6623,-2)+15,Cenários!$A:$D,2,FALSE)>A6623,+VLOOKUP(+EOMONTH(+A6623,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6623,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6623=\"\",\"\",VLOOKUP(F6623,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6623=\"\",\"\",IF(WORKDAY(+A6623,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6623,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6624=\"\",\"\",+IF(+A6624=D6624,+E6624,((+G6624/E6624)^+((NETWORKDAYS(+D6624,A6624,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6624,F6624,Feriados!$A$2:$A$1058)-1))*E6624)))","v":""},{"$f":"IF(A6624=\"\",\"\",+IF(+A6624=D6624,+VLOOKUP(D6624,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6624,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6624=\"\",\"\",+VLOOKUP(+EOMONTH(+F6624,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6624=\"\",\"\",VLOOKUP(D6624,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6624=\"\",\"\",IF(A6624=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6624,-2)+15,Cenários!$A:$D,2,FALSE)>A6624,+VLOOKUP(+EOMONTH(+A6624,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6624,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6624=\"\",\"\",VLOOKUP(F6624,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6624=\"\",\"\",IF(WORKDAY(+A6624,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6624,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6625=\"\",\"\",+IF(+A6625=D6625,+E6625,((+G6625/E6625)^+((NETWORKDAYS(+D6625,A6625,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6625,F6625,Feriados!$A$2:$A$1058)-1))*E6625)))","v":""},{"$f":"IF(A6625=\"\",\"\",+IF(+A6625=D6625,+VLOOKUP(D6625,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6625,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6625=\"\",\"\",+VLOOKUP(+EOMONTH(+F6625,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6625=\"\",\"\",VLOOKUP(D6625,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6625=\"\",\"\",IF(A6625=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6625,-2)+15,Cenários!$A:$D,2,FALSE)>A6625,+VLOOKUP(+EOMONTH(+A6625,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6625,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6625=\"\",\"\",VLOOKUP(F6625,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6625=\"\",\"\",IF(WORKDAY(+A6625,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6625,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6626=\"\",\"\",+IF(+A6626=D6626,+E6626,((+G6626/E6626)^+((NETWORKDAYS(+D6626,A6626,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6626,F6626,Feriados!$A$2:$A$1058)-1))*E6626)))","v":""},{"$f":"IF(A6626=\"\",\"\",+IF(+A6626=D6626,+VLOOKUP(D6626,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6626,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6626=\"\",\"\",+VLOOKUP(+EOMONTH(+F6626,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6626=\"\",\"\",VLOOKUP(D6626,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6626=\"\",\"\",IF(A6626=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6626,-2)+15,Cenários!$A:$D,2,FALSE)>A6626,+VLOOKUP(+EOMONTH(+A6626,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6626,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6626=\"\",\"\",VLOOKUP(F6626,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6626=\"\",\"\",IF(WORKDAY(+A6626,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6626,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6627=\"\",\"\",+IF(+A6627=D6627,+E6627,((+G6627/E6627)^+((NETWORKDAYS(+D6627,A6627,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6627,F6627,Feriados!$A$2:$A$1058)-1))*E6627)))","v":""},{"$f":"IF(A6627=\"\",\"\",+IF(+A6627=D6627,+VLOOKUP(D6627,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6627,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6627=\"\",\"\",+VLOOKUP(+EOMONTH(+F6627,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6627=\"\",\"\",VLOOKUP(D6627,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6627=\"\",\"\",IF(A6627=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6627,-2)+15,Cenários!$A:$D,2,FALSE)>A6627,+VLOOKUP(+EOMONTH(+A6627,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6627,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6627=\"\",\"\",VLOOKUP(F6627,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6627=\"\",\"\",IF(WORKDAY(+A6627,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6627,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6628=\"\",\"\",+IF(+A6628=D6628,+E6628,((+G6628/E6628)^+((NETWORKDAYS(+D6628,A6628,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6628,F6628,Feriados!$A$2:$A$1058)-1))*E6628)))","v":""},{"$f":"IF(A6628=\"\",\"\",+IF(+A6628=D6628,+VLOOKUP(D6628,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6628,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6628=\"\",\"\",+VLOOKUP(+EOMONTH(+F6628,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6628=\"\",\"\",VLOOKUP(D6628,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6628=\"\",\"\",IF(A6628=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6628,-2)+15,Cenários!$A:$D,2,FALSE)>A6628,+VLOOKUP(+EOMONTH(+A6628,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6628,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6628=\"\",\"\",VLOOKUP(F6628,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6628=\"\",\"\",IF(WORKDAY(+A6628,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6628,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6629=\"\",\"\",+IF(+A6629=D6629,+E6629,((+G6629/E6629)^+((NETWORKDAYS(+D6629,A6629,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6629,F6629,Feriados!$A$2:$A$1058)-1))*E6629)))","v":""},{"$f":"IF(A6629=\"\",\"\",+IF(+A6629=D6629,+VLOOKUP(D6629,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6629,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6629=\"\",\"\",+VLOOKUP(+EOMONTH(+F6629,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6629=\"\",\"\",VLOOKUP(D6629,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6629=\"\",\"\",IF(A6629=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6629,-2)+15,Cenários!$A:$D,2,FALSE)>A6629,+VLOOKUP(+EOMONTH(+A6629,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6629,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6629=\"\",\"\",VLOOKUP(F6629,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6629=\"\",\"\",IF(WORKDAY(+A6629,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6629,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6630=\"\",\"\",+IF(+A6630=D6630,+E6630,((+G6630/E6630)^+((NETWORKDAYS(+D6630,A6630,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6630,F6630,Feriados!$A$2:$A$1058)-1))*E6630)))","v":""},{"$f":"IF(A6630=\"\",\"\",+IF(+A6630=D6630,+VLOOKUP(D6630,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6630,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6630=\"\",\"\",+VLOOKUP(+EOMONTH(+F6630,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6630=\"\",\"\",VLOOKUP(D6630,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6630=\"\",\"\",IF(A6630=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6630,-2)+15,Cenários!$A:$D,2,FALSE)>A6630,+VLOOKUP(+EOMONTH(+A6630,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6630,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6630=\"\",\"\",VLOOKUP(F6630,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6630=\"\",\"\",IF(WORKDAY(+A6630,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6630,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6631=\"\",\"\",+IF(+A6631=D6631,+E6631,((+G6631/E6631)^+((NETWORKDAYS(+D6631,A6631,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6631,F6631,Feriados!$A$2:$A$1058)-1))*E6631)))","v":""},{"$f":"IF(A6631=\"\",\"\",+IF(+A6631=D6631,+VLOOKUP(D6631,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6631,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6631=\"\",\"\",+VLOOKUP(+EOMONTH(+F6631,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6631=\"\",\"\",VLOOKUP(D6631,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6631=\"\",\"\",IF(A6631=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6631,-2)+15,Cenários!$A:$D,2,FALSE)>A6631,+VLOOKUP(+EOMONTH(+A6631,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6631,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6631=\"\",\"\",VLOOKUP(F6631,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6631=\"\",\"\",IF(WORKDAY(+A6631,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6631,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6632=\"\",\"\",+IF(+A6632=D6632,+E6632,((+G6632/E6632)^+((NETWORKDAYS(+D6632,A6632,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6632,F6632,Feriados!$A$2:$A$1058)-1))*E6632)))","v":""},{"$f":"IF(A6632=\"\",\"\",+IF(+A6632=D6632,+VLOOKUP(D6632,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6632,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6632=\"\",\"\",+VLOOKUP(+EOMONTH(+F6632,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6632=\"\",\"\",VLOOKUP(D6632,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6632=\"\",\"\",IF(A6632=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6632,-2)+15,Cenários!$A:$D,2,FALSE)>A6632,+VLOOKUP(+EOMONTH(+A6632,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6632,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6632=\"\",\"\",VLOOKUP(F6632,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6632=\"\",\"\",IF(WORKDAY(+A6632,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6632,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6633=\"\",\"\",+IF(+A6633=D6633,+E6633,((+G6633/E6633)^+((NETWORKDAYS(+D6633,A6633,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6633,F6633,Feriados!$A$2:$A$1058)-1))*E6633)))","v":""},{"$f":"IF(A6633=\"\",\"\",+IF(+A6633=D6633,+VLOOKUP(D6633,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6633,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6633=\"\",\"\",+VLOOKUP(+EOMONTH(+F6633,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6633=\"\",\"\",VLOOKUP(D6633,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6633=\"\",\"\",IF(A6633=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6633,-2)+15,Cenários!$A:$D,2,FALSE)>A6633,+VLOOKUP(+EOMONTH(+A6633,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6633,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6633=\"\",\"\",VLOOKUP(F6633,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6633=\"\",\"\",IF(WORKDAY(+A6633,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6633,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6634=\"\",\"\",+IF(+A6634=D6634,+E6634,((+G6634/E6634)^+((NETWORKDAYS(+D6634,A6634,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6634,F6634,Feriados!$A$2:$A$1058)-1))*E6634)))","v":""},{"$f":"IF(A6634=\"\",\"\",+IF(+A6634=D6634,+VLOOKUP(D6634,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6634,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6634=\"\",\"\",+VLOOKUP(+EOMONTH(+F6634,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6634=\"\",\"\",VLOOKUP(D6634,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6634=\"\",\"\",IF(A6634=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6634,-2)+15,Cenários!$A:$D,2,FALSE)>A6634,+VLOOKUP(+EOMONTH(+A6634,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6634,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6634=\"\",\"\",VLOOKUP(F6634,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6634=\"\",\"\",IF(WORKDAY(+A6634,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6634,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6635=\"\",\"\",+IF(+A6635=D6635,+E6635,((+G6635/E6635)^+((NETWORKDAYS(+D6635,A6635,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6635,F6635,Feriados!$A$2:$A$1058)-1))*E6635)))","v":""},{"$f":"IF(A6635=\"\",\"\",+IF(+A6635=D6635,+VLOOKUP(D6635,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6635,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6635=\"\",\"\",+VLOOKUP(+EOMONTH(+F6635,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6635=\"\",\"\",VLOOKUP(D6635,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6635=\"\",\"\",IF(A6635=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6635,-2)+15,Cenários!$A:$D,2,FALSE)>A6635,+VLOOKUP(+EOMONTH(+A6635,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6635,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6635=\"\",\"\",VLOOKUP(F6635,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6635=\"\",\"\",IF(WORKDAY(+A6635,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6635,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6636=\"\",\"\",+IF(+A6636=D6636,+E6636,((+G6636/E6636)^+((NETWORKDAYS(+D6636,A6636,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6636,F6636,Feriados!$A$2:$A$1058)-1))*E6636)))","v":""},{"$f":"IF(A6636=\"\",\"\",+IF(+A6636=D6636,+VLOOKUP(D6636,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6636,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6636=\"\",\"\",+VLOOKUP(+EOMONTH(+F6636,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6636=\"\",\"\",VLOOKUP(D6636,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6636=\"\",\"\",IF(A6636=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6636,-2)+15,Cenários!$A:$D,2,FALSE)>A6636,+VLOOKUP(+EOMONTH(+A6636,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6636,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6636=\"\",\"\",VLOOKUP(F6636,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6636=\"\",\"\",IF(WORKDAY(+A6636,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6636,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6637=\"\",\"\",+IF(+A6637=D6637,+E6637,((+G6637/E6637)^+((NETWORKDAYS(+D6637,A6637,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6637,F6637,Feriados!$A$2:$A$1058)-1))*E6637)))","v":""},{"$f":"IF(A6637=\"\",\"\",+IF(+A6637=D6637,+VLOOKUP(D6637,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6637,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6637=\"\",\"\",+VLOOKUP(+EOMONTH(+F6637,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6637=\"\",\"\",VLOOKUP(D6637,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6637=\"\",\"\",IF(A6637=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6637,-2)+15,Cenários!$A:$D,2,FALSE)>A6637,+VLOOKUP(+EOMONTH(+A6637,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6637,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6637=\"\",\"\",VLOOKUP(F6637,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6637=\"\",\"\",IF(WORKDAY(+A6637,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6637,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6638=\"\",\"\",+IF(+A6638=D6638,+E6638,((+G6638/E6638)^+((NETWORKDAYS(+D6638,A6638,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6638,F6638,Feriados!$A$2:$A$1058)-1))*E6638)))","v":""},{"$f":"IF(A6638=\"\",\"\",+IF(+A6638=D6638,+VLOOKUP(D6638,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6638,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6638=\"\",\"\",+VLOOKUP(+EOMONTH(+F6638,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6638=\"\",\"\",VLOOKUP(D6638,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6638=\"\",\"\",IF(A6638=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6638,-2)+15,Cenários!$A:$D,2,FALSE)>A6638,+VLOOKUP(+EOMONTH(+A6638,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6638,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6638=\"\",\"\",VLOOKUP(F6638,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6638=\"\",\"\",IF(WORKDAY(+A6638,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6638,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6639=\"\",\"\",+IF(+A6639=D6639,+E6639,((+G6639/E6639)^+((NETWORKDAYS(+D6639,A6639,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6639,F6639,Feriados!$A$2:$A$1058)-1))*E6639)))","v":""},{"$f":"IF(A6639=\"\",\"\",+IF(+A6639=D6639,+VLOOKUP(D6639,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6639,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6639=\"\",\"\",+VLOOKUP(+EOMONTH(+F6639,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6639=\"\",\"\",VLOOKUP(D6639,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6639=\"\",\"\",IF(A6639=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6639,-2)+15,Cenários!$A:$D,2,FALSE)>A6639,+VLOOKUP(+EOMONTH(+A6639,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6639,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6639=\"\",\"\",VLOOKUP(F6639,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6639=\"\",\"\",IF(WORKDAY(+A6639,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6639,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6640=\"\",\"\",+IF(+A6640=D6640,+E6640,((+G6640/E6640)^+((NETWORKDAYS(+D6640,A6640,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6640,F6640,Feriados!$A$2:$A$1058)-1))*E6640)))","v":""},{"$f":"IF(A6640=\"\",\"\",+IF(+A6640=D6640,+VLOOKUP(D6640,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6640,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6640=\"\",\"\",+VLOOKUP(+EOMONTH(+F6640,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6640=\"\",\"\",VLOOKUP(D6640,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6640=\"\",\"\",IF(A6640=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6640,-2)+15,Cenários!$A:$D,2,FALSE)>A6640,+VLOOKUP(+EOMONTH(+A6640,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6640,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6640=\"\",\"\",VLOOKUP(F6640,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6640=\"\",\"\",IF(WORKDAY(+A6640,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6640,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6641=\"\",\"\",+IF(+A6641=D6641,+E6641,((+G6641/E6641)^+((NETWORKDAYS(+D6641,A6641,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6641,F6641,Feriados!$A$2:$A$1058)-1))*E6641)))","v":""},{"$f":"IF(A6641=\"\",\"\",+IF(+A6641=D6641,+VLOOKUP(D6641,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6641,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6641=\"\",\"\",+VLOOKUP(+EOMONTH(+F6641,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6641=\"\",\"\",VLOOKUP(D6641,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6641=\"\",\"\",IF(A6641=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6641,-2)+15,Cenários!$A:$D,2,FALSE)>A6641,+VLOOKUP(+EOMONTH(+A6641,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6641,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6641=\"\",\"\",VLOOKUP(F6641,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6641=\"\",\"\",IF(WORKDAY(+A6641,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6641,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6642=\"\",\"\",+IF(+A6642=D6642,+E6642,((+G6642/E6642)^+((NETWORKDAYS(+D6642,A6642,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6642,F6642,Feriados!$A$2:$A$1058)-1))*E6642)))","v":""},{"$f":"IF(A6642=\"\",\"\",+IF(+A6642=D6642,+VLOOKUP(D6642,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6642,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6642=\"\",\"\",+VLOOKUP(+EOMONTH(+F6642,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6642=\"\",\"\",VLOOKUP(D6642,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6642=\"\",\"\",IF(A6642=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6642,-2)+15,Cenários!$A:$D,2,FALSE)>A6642,+VLOOKUP(+EOMONTH(+A6642,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6642,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6642=\"\",\"\",VLOOKUP(F6642,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6642=\"\",\"\",IF(WORKDAY(+A6642,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6642,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6643=\"\",\"\",+IF(+A6643=D6643,+E6643,((+G6643/E6643)^+((NETWORKDAYS(+D6643,A6643,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6643,F6643,Feriados!$A$2:$A$1058)-1))*E6643)))","v":""},{"$f":"IF(A6643=\"\",\"\",+IF(+A6643=D6643,+VLOOKUP(D6643,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6643,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6643=\"\",\"\",+VLOOKUP(+EOMONTH(+F6643,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6643=\"\",\"\",VLOOKUP(D6643,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6643=\"\",\"\",IF(A6643=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6643,-2)+15,Cenários!$A:$D,2,FALSE)>A6643,+VLOOKUP(+EOMONTH(+A6643,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6643,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6643=\"\",\"\",VLOOKUP(F6643,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6643=\"\",\"\",IF(WORKDAY(+A6643,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6643,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6644=\"\",\"\",+IF(+A6644=D6644,+E6644,((+G6644/E6644)^+((NETWORKDAYS(+D6644,A6644,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6644,F6644,Feriados!$A$2:$A$1058)-1))*E6644)))","v":""},{"$f":"IF(A6644=\"\",\"\",+IF(+A6644=D6644,+VLOOKUP(D6644,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6644,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6644=\"\",\"\",+VLOOKUP(+EOMONTH(+F6644,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6644=\"\",\"\",VLOOKUP(D6644,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6644=\"\",\"\",IF(A6644=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6644,-2)+15,Cenários!$A:$D,2,FALSE)>A6644,+VLOOKUP(+EOMONTH(+A6644,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6644,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6644=\"\",\"\",VLOOKUP(F6644,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6644=\"\",\"\",IF(WORKDAY(+A6644,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6644,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6645=\"\",\"\",+IF(+A6645=D6645,+E6645,((+G6645/E6645)^+((NETWORKDAYS(+D6645,A6645,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6645,F6645,Feriados!$A$2:$A$1058)-1))*E6645)))","v":""},{"$f":"IF(A6645=\"\",\"\",+IF(+A6645=D6645,+VLOOKUP(D6645,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6645,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6645=\"\",\"\",+VLOOKUP(+EOMONTH(+F6645,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6645=\"\",\"\",VLOOKUP(D6645,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6645=\"\",\"\",IF(A6645=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6645,-2)+15,Cenários!$A:$D,2,FALSE)>A6645,+VLOOKUP(+EOMONTH(+A6645,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6645,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6645=\"\",\"\",VLOOKUP(F6645,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6645=\"\",\"\",IF(WORKDAY(+A6645,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6645,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6646=\"\",\"\",+IF(+A6646=D6646,+E6646,((+G6646/E6646)^+((NETWORKDAYS(+D6646,A6646,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6646,F6646,Feriados!$A$2:$A$1058)-1))*E6646)))","v":""},{"$f":"IF(A6646=\"\",\"\",+IF(+A6646=D6646,+VLOOKUP(D6646,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6646,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6646=\"\",\"\",+VLOOKUP(+EOMONTH(+F6646,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6646=\"\",\"\",VLOOKUP(D6646,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6646=\"\",\"\",IF(A6646=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6646,-2)+15,Cenários!$A:$D,2,FALSE)>A6646,+VLOOKUP(+EOMONTH(+A6646,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6646,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6646=\"\",\"\",VLOOKUP(F6646,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6646=\"\",\"\",IF(WORKDAY(+A6646,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6646,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6647=\"\",\"\",+IF(+A6647=D6647,+E6647,((+G6647/E6647)^+((NETWORKDAYS(+D6647,A6647,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6647,F6647,Feriados!$A$2:$A$1058)-1))*E6647)))","v":""},{"$f":"IF(A6647=\"\",\"\",+IF(+A6647=D6647,+VLOOKUP(D6647,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6647,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6647=\"\",\"\",+VLOOKUP(+EOMONTH(+F6647,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6647=\"\",\"\",VLOOKUP(D6647,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6647=\"\",\"\",IF(A6647=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6647,-2)+15,Cenários!$A:$D,2,FALSE)>A6647,+VLOOKUP(+EOMONTH(+A6647,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6647,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6647=\"\",\"\",VLOOKUP(F6647,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6647=\"\",\"\",IF(WORKDAY(+A6647,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6647,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6648=\"\",\"\",+IF(+A6648=D6648,+E6648,((+G6648/E6648)^+((NETWORKDAYS(+D6648,A6648,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6648,F6648,Feriados!$A$2:$A$1058)-1))*E6648)))","v":""},{"$f":"IF(A6648=\"\",\"\",+IF(+A6648=D6648,+VLOOKUP(D6648,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6648,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6648=\"\",\"\",+VLOOKUP(+EOMONTH(+F6648,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6648=\"\",\"\",VLOOKUP(D6648,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6648=\"\",\"\",IF(A6648=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6648,-2)+15,Cenários!$A:$D,2,FALSE)>A6648,+VLOOKUP(+EOMONTH(+A6648,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6648,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6648=\"\",\"\",VLOOKUP(F6648,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6648=\"\",\"\",IF(WORKDAY(+A6648,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6648,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6649=\"\",\"\",+IF(+A6649=D6649,+E6649,((+G6649/E6649)^+((NETWORKDAYS(+D6649,A6649,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6649,F6649,Feriados!$A$2:$A$1058)-1))*E6649)))","v":""},{"$f":"IF(A6649=\"\",\"\",+IF(+A6649=D6649,+VLOOKUP(D6649,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6649,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6649=\"\",\"\",+VLOOKUP(+EOMONTH(+F6649,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6649=\"\",\"\",VLOOKUP(D6649,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6649=\"\",\"\",IF(A6649=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6649,-2)+15,Cenários!$A:$D,2,FALSE)>A6649,+VLOOKUP(+EOMONTH(+A6649,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6649,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6649=\"\",\"\",VLOOKUP(F6649,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6649=\"\",\"\",IF(WORKDAY(+A6649,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6649,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6650=\"\",\"\",+IF(+A6650=D6650,+E6650,((+G6650/E6650)^+((NETWORKDAYS(+D6650,A6650,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6650,F6650,Feriados!$A$2:$A$1058)-1))*E6650)))","v":""},{"$f":"IF(A6650=\"\",\"\",+IF(+A6650=D6650,+VLOOKUP(D6650,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6650,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6650=\"\",\"\",+VLOOKUP(+EOMONTH(+F6650,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6650=\"\",\"\",VLOOKUP(D6650,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6650=\"\",\"\",IF(A6650=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6650,-2)+15,Cenários!$A:$D,2,FALSE)>A6650,+VLOOKUP(+EOMONTH(+A6650,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6650,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6650=\"\",\"\",VLOOKUP(F6650,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6650=\"\",\"\",IF(WORKDAY(+A6650,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6650,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6651=\"\",\"\",+IF(+A6651=D6651,+E6651,((+G6651/E6651)^+((NETWORKDAYS(+D6651,A6651,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6651,F6651,Feriados!$A$2:$A$1058)-1))*E6651)))","v":""},{"$f":"IF(A6651=\"\",\"\",+IF(+A6651=D6651,+VLOOKUP(D6651,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6651,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6651=\"\",\"\",+VLOOKUP(+EOMONTH(+F6651,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6651=\"\",\"\",VLOOKUP(D6651,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6651=\"\",\"\",IF(A6651=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6651,-2)+15,Cenários!$A:$D,2,FALSE)>A6651,+VLOOKUP(+EOMONTH(+A6651,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6651,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6651=\"\",\"\",VLOOKUP(F6651,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6651=\"\",\"\",IF(WORKDAY(+A6651,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6651,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6652=\"\",\"\",+IF(+A6652=D6652,+E6652,((+G6652/E6652)^+((NETWORKDAYS(+D6652,A6652,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6652,F6652,Feriados!$A$2:$A$1058)-1))*E6652)))","v":""},{"$f":"IF(A6652=\"\",\"\",+IF(+A6652=D6652,+VLOOKUP(D6652,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6652,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6652=\"\",\"\",+VLOOKUP(+EOMONTH(+F6652,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6652=\"\",\"\",VLOOKUP(D6652,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6652=\"\",\"\",IF(A6652=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6652,-2)+15,Cenários!$A:$D,2,FALSE)>A6652,+VLOOKUP(+EOMONTH(+A6652,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6652,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6652=\"\",\"\",VLOOKUP(F6652,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6652=\"\",\"\",IF(WORKDAY(+A6652,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6652,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6653=\"\",\"\",+IF(+A6653=D6653,+E6653,((+G6653/E6653)^+((NETWORKDAYS(+D6653,A6653,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6653,F6653,Feriados!$A$2:$A$1058)-1))*E6653)))","v":""},{"$f":"IF(A6653=\"\",\"\",+IF(+A6653=D6653,+VLOOKUP(D6653,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6653,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6653=\"\",\"\",+VLOOKUP(+EOMONTH(+F6653,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6653=\"\",\"\",VLOOKUP(D6653,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6653=\"\",\"\",IF(A6653=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6653,-2)+15,Cenários!$A:$D,2,FALSE)>A6653,+VLOOKUP(+EOMONTH(+A6653,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6653,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6653=\"\",\"\",VLOOKUP(F6653,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6653=\"\",\"\",IF(WORKDAY(+A6653,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6653,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6654=\"\",\"\",+IF(+A6654=D6654,+E6654,((+G6654/E6654)^+((NETWORKDAYS(+D6654,A6654,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6654,F6654,Feriados!$A$2:$A$1058)-1))*E6654)))","v":""},{"$f":"IF(A6654=\"\",\"\",+IF(+A6654=D6654,+VLOOKUP(D6654,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6654,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6654=\"\",\"\",+VLOOKUP(+EOMONTH(+F6654,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6654=\"\",\"\",VLOOKUP(D6654,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6654=\"\",\"\",IF(A6654=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6654,-2)+15,Cenários!$A:$D,2,FALSE)>A6654,+VLOOKUP(+EOMONTH(+A6654,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6654,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6654=\"\",\"\",VLOOKUP(F6654,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6654=\"\",\"\",IF(WORKDAY(+A6654,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6654,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6655=\"\",\"\",+IF(+A6655=D6655,+E6655,((+G6655/E6655)^+((NETWORKDAYS(+D6655,A6655,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6655,F6655,Feriados!$A$2:$A$1058)-1))*E6655)))","v":""},{"$f":"IF(A6655=\"\",\"\",+IF(+A6655=D6655,+VLOOKUP(D6655,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6655,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6655=\"\",\"\",+VLOOKUP(+EOMONTH(+F6655,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6655=\"\",\"\",VLOOKUP(D6655,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6655=\"\",\"\",IF(A6655=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6655,-2)+15,Cenários!$A:$D,2,FALSE)>A6655,+VLOOKUP(+EOMONTH(+A6655,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6655,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6655=\"\",\"\",VLOOKUP(F6655,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6655=\"\",\"\",IF(WORKDAY(+A6655,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6655,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6656=\"\",\"\",+IF(+A6656=D6656,+E6656,((+G6656/E6656)^+((NETWORKDAYS(+D6656,A6656,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6656,F6656,Feriados!$A$2:$A$1058)-1))*E6656)))","v":""},{"$f":"IF(A6656=\"\",\"\",+IF(+A6656=D6656,+VLOOKUP(D6656,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6656,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6656=\"\",\"\",+VLOOKUP(+EOMONTH(+F6656,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6656=\"\",\"\",VLOOKUP(D6656,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6656=\"\",\"\",IF(A6656=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6656,-2)+15,Cenários!$A:$D,2,FALSE)>A6656,+VLOOKUP(+EOMONTH(+A6656,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6656,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6656=\"\",\"\",VLOOKUP(F6656,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6656=\"\",\"\",IF(WORKDAY(+A6656,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6656,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6657=\"\",\"\",+IF(+A6657=D6657,+E6657,((+G6657/E6657)^+((NETWORKDAYS(+D6657,A6657,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6657,F6657,Feriados!$A$2:$A$1058)-1))*E6657)))","v":""},{"$f":"IF(A6657=\"\",\"\",+IF(+A6657=D6657,+VLOOKUP(D6657,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6657,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6657=\"\",\"\",+VLOOKUP(+EOMONTH(+F6657,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6657=\"\",\"\",VLOOKUP(D6657,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6657=\"\",\"\",IF(A6657=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6657,-2)+15,Cenários!$A:$D,2,FALSE)>A6657,+VLOOKUP(+EOMONTH(+A6657,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6657,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6657=\"\",\"\",VLOOKUP(F6657,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6657=\"\",\"\",IF(WORKDAY(+A6657,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6657,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6658=\"\",\"\",+IF(+A6658=D6658,+E6658,((+G6658/E6658)^+((NETWORKDAYS(+D6658,A6658,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6658,F6658,Feriados!$A$2:$A$1058)-1))*E6658)))","v":""},{"$f":"IF(A6658=\"\",\"\",+IF(+A6658=D6658,+VLOOKUP(D6658,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6658,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6658=\"\",\"\",+VLOOKUP(+EOMONTH(+F6658,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6658=\"\",\"\",VLOOKUP(D6658,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6658=\"\",\"\",IF(A6658=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6658,-2)+15,Cenários!$A:$D,2,FALSE)>A6658,+VLOOKUP(+EOMONTH(+A6658,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6658,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6658=\"\",\"\",VLOOKUP(F6658,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6658=\"\",\"\",IF(WORKDAY(+A6658,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6658,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6659=\"\",\"\",+IF(+A6659=D6659,+E6659,((+G6659/E6659)^+((NETWORKDAYS(+D6659,A6659,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6659,F6659,Feriados!$A$2:$A$1058)-1))*E6659)))","v":""},{"$f":"IF(A6659=\"\",\"\",+IF(+A6659=D6659,+VLOOKUP(D6659,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6659,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6659=\"\",\"\",+VLOOKUP(+EOMONTH(+F6659,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6659=\"\",\"\",VLOOKUP(D6659,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6659=\"\",\"\",IF(A6659=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6659,-2)+15,Cenários!$A:$D,2,FALSE)>A6659,+VLOOKUP(+EOMONTH(+A6659,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6659,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6659=\"\",\"\",VLOOKUP(F6659,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6659=\"\",\"\",IF(WORKDAY(+A6659,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6659,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6660=\"\",\"\",+IF(+A6660=D6660,+E6660,((+G6660/E6660)^+((NETWORKDAYS(+D6660,A6660,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6660,F6660,Feriados!$A$2:$A$1058)-1))*E6660)))","v":""},{"$f":"IF(A6660=\"\",\"\",+IF(+A6660=D6660,+VLOOKUP(D6660,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6660,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6660=\"\",\"\",+VLOOKUP(+EOMONTH(+F6660,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6660=\"\",\"\",VLOOKUP(D6660,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6660=\"\",\"\",IF(A6660=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6660,-2)+15,Cenários!$A:$D,2,FALSE)>A6660,+VLOOKUP(+EOMONTH(+A6660,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6660,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6660=\"\",\"\",VLOOKUP(F6660,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6660=\"\",\"\",IF(WORKDAY(+A6660,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6660,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6661=\"\",\"\",+IF(+A6661=D6661,+E6661,((+G6661/E6661)^+((NETWORKDAYS(+D6661,A6661,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6661,F6661,Feriados!$A$2:$A$1058)-1))*E6661)))","v":""},{"$f":"IF(A6661=\"\",\"\",+IF(+A6661=D6661,+VLOOKUP(D6661,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6661,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6661=\"\",\"\",+VLOOKUP(+EOMONTH(+F6661,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6661=\"\",\"\",VLOOKUP(D6661,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6661=\"\",\"\",IF(A6661=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6661,-2)+15,Cenários!$A:$D,2,FALSE)>A6661,+VLOOKUP(+EOMONTH(+A6661,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6661,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6661=\"\",\"\",VLOOKUP(F6661,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6661=\"\",\"\",IF(WORKDAY(+A6661,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6661,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6662=\"\",\"\",+IF(+A6662=D6662,+E6662,((+G6662/E6662)^+((NETWORKDAYS(+D6662,A6662,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6662,F6662,Feriados!$A$2:$A$1058)-1))*E6662)))","v":""},{"$f":"IF(A6662=\"\",\"\",+IF(+A6662=D6662,+VLOOKUP(D6662,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6662,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6662=\"\",\"\",+VLOOKUP(+EOMONTH(+F6662,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6662=\"\",\"\",VLOOKUP(D6662,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6662=\"\",\"\",IF(A6662=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6662,-2)+15,Cenários!$A:$D,2,FALSE)>A6662,+VLOOKUP(+EOMONTH(+A6662,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6662,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6662=\"\",\"\",VLOOKUP(F6662,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6662=\"\",\"\",IF(WORKDAY(+A6662,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6662,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6663=\"\",\"\",+IF(+A6663=D6663,+E6663,((+G6663/E6663)^+((NETWORKDAYS(+D6663,A6663,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6663,F6663,Feriados!$A$2:$A$1058)-1))*E6663)))","v":""},{"$f":"IF(A6663=\"\",\"\",+IF(+A6663=D6663,+VLOOKUP(D6663,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6663,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6663=\"\",\"\",+VLOOKUP(+EOMONTH(+F6663,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6663=\"\",\"\",VLOOKUP(D6663,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6663=\"\",\"\",IF(A6663=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6663,-2)+15,Cenários!$A:$D,2,FALSE)>A6663,+VLOOKUP(+EOMONTH(+A6663,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6663,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6663=\"\",\"\",VLOOKUP(F6663,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6663=\"\",\"\",IF(WORKDAY(+A6663,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6663,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6664=\"\",\"\",+IF(+A6664=D6664,+E6664,((+G6664/E6664)^+((NETWORKDAYS(+D6664,A6664,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6664,F6664,Feriados!$A$2:$A$1058)-1))*E6664)))","v":""},{"$f":"IF(A6664=\"\",\"\",+IF(+A6664=D6664,+VLOOKUP(D6664,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6664,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6664=\"\",\"\",+VLOOKUP(+EOMONTH(+F6664,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6664=\"\",\"\",VLOOKUP(D6664,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6664=\"\",\"\",IF(A6664=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6664,-2)+15,Cenários!$A:$D,2,FALSE)>A6664,+VLOOKUP(+EOMONTH(+A6664,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6664,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6664=\"\",\"\",VLOOKUP(F6664,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6664=\"\",\"\",IF(WORKDAY(+A6664,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6664,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6665=\"\",\"\",+IF(+A6665=D6665,+E6665,((+G6665/E6665)^+((NETWORKDAYS(+D6665,A6665,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6665,F6665,Feriados!$A$2:$A$1058)-1))*E6665)))","v":""},{"$f":"IF(A6665=\"\",\"\",+IF(+A6665=D6665,+VLOOKUP(D6665,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6665,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6665=\"\",\"\",+VLOOKUP(+EOMONTH(+F6665,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6665=\"\",\"\",VLOOKUP(D6665,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6665=\"\",\"\",IF(A6665=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6665,-2)+15,Cenários!$A:$D,2,FALSE)>A6665,+VLOOKUP(+EOMONTH(+A6665,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6665,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6665=\"\",\"\",VLOOKUP(F6665,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6665=\"\",\"\",IF(WORKDAY(+A6665,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6665,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6666=\"\",\"\",+IF(+A6666=D6666,+E6666,((+G6666/E6666)^+((NETWORKDAYS(+D6666,A6666,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6666,F6666,Feriados!$A$2:$A$1058)-1))*E6666)))","v":""},{"$f":"IF(A6666=\"\",\"\",+IF(+A6666=D6666,+VLOOKUP(D6666,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6666,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6666=\"\",\"\",+VLOOKUP(+EOMONTH(+F6666,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6666=\"\",\"\",VLOOKUP(D6666,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6666=\"\",\"\",IF(A6666=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6666,-2)+15,Cenários!$A:$D,2,FALSE)>A6666,+VLOOKUP(+EOMONTH(+A6666,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6666,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6666=\"\",\"\",VLOOKUP(F6666,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6666=\"\",\"\",IF(WORKDAY(+A6666,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6666,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6667=\"\",\"\",+IF(+A6667=D6667,+E6667,((+G6667/E6667)^+((NETWORKDAYS(+D6667,A6667,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6667,F6667,Feriados!$A$2:$A$1058)-1))*E6667)))","v":""},{"$f":"IF(A6667=\"\",\"\",+IF(+A6667=D6667,+VLOOKUP(D6667,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6667,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6667=\"\",\"\",+VLOOKUP(+EOMONTH(+F6667,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6667=\"\",\"\",VLOOKUP(D6667,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6667=\"\",\"\",IF(A6667=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6667,-2)+15,Cenários!$A:$D,2,FALSE)>A6667,+VLOOKUP(+EOMONTH(+A6667,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6667,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6667=\"\",\"\",VLOOKUP(F6667,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6667=\"\",\"\",IF(WORKDAY(+A6667,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6667,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6668=\"\",\"\",+IF(+A6668=D6668,+E6668,((+G6668/E6668)^+((NETWORKDAYS(+D6668,A6668,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6668,F6668,Feriados!$A$2:$A$1058)-1))*E6668)))","v":""},{"$f":"IF(A6668=\"\",\"\",+IF(+A6668=D6668,+VLOOKUP(D6668,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6668,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6668=\"\",\"\",+VLOOKUP(+EOMONTH(+F6668,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6668=\"\",\"\",VLOOKUP(D6668,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6668=\"\",\"\",IF(A6668=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6668,-2)+15,Cenários!$A:$D,2,FALSE)>A6668,+VLOOKUP(+EOMONTH(+A6668,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6668,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6668=\"\",\"\",VLOOKUP(F6668,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6668=\"\",\"\",IF(WORKDAY(+A6668,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6668,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6669=\"\",\"\",+IF(+A6669=D6669,+E6669,((+G6669/E6669)^+((NETWORKDAYS(+D6669,A6669,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6669,F6669,Feriados!$A$2:$A$1058)-1))*E6669)))","v":""},{"$f":"IF(A6669=\"\",\"\",+IF(+A6669=D6669,+VLOOKUP(D6669,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6669,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6669=\"\",\"\",+VLOOKUP(+EOMONTH(+F6669,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6669=\"\",\"\",VLOOKUP(D6669,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6669=\"\",\"\",IF(A6669=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6669,-2)+15,Cenários!$A:$D,2,FALSE)>A6669,+VLOOKUP(+EOMONTH(+A6669,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6669,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6669=\"\",\"\",VLOOKUP(F6669,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6669=\"\",\"\",IF(WORKDAY(+A6669,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6669,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6670=\"\",\"\",+IF(+A6670=D6670,+E6670,((+G6670/E6670)^+((NETWORKDAYS(+D6670,A6670,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6670,F6670,Feriados!$A$2:$A$1058)-1))*E6670)))","v":""},{"$f":"IF(A6670=\"\",\"\",+IF(+A6670=D6670,+VLOOKUP(D6670,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6670,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6670=\"\",\"\",+VLOOKUP(+EOMONTH(+F6670,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6670=\"\",\"\",VLOOKUP(D6670,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6670=\"\",\"\",IF(A6670=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6670,-2)+15,Cenários!$A:$D,2,FALSE)>A6670,+VLOOKUP(+EOMONTH(+A6670,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6670,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6670=\"\",\"\",VLOOKUP(F6670,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6670=\"\",\"\",IF(WORKDAY(+A6670,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6670,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6671=\"\",\"\",+IF(+A6671=D6671,+E6671,((+G6671/E6671)^+((NETWORKDAYS(+D6671,A6671,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6671,F6671,Feriados!$A$2:$A$1058)-1))*E6671)))","v":""},{"$f":"IF(A6671=\"\",\"\",+IF(+A6671=D6671,+VLOOKUP(D6671,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6671,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6671=\"\",\"\",+VLOOKUP(+EOMONTH(+F6671,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6671=\"\",\"\",VLOOKUP(D6671,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6671=\"\",\"\",IF(A6671=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6671,-2)+15,Cenários!$A:$D,2,FALSE)>A6671,+VLOOKUP(+EOMONTH(+A6671,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6671,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6671=\"\",\"\",VLOOKUP(F6671,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6671=\"\",\"\",IF(WORKDAY(+A6671,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6671,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6672=\"\",\"\",+IF(+A6672=D6672,+E6672,((+G6672/E6672)^+((NETWORKDAYS(+D6672,A6672,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6672,F6672,Feriados!$A$2:$A$1058)-1))*E6672)))","v":""},{"$f":"IF(A6672=\"\",\"\",+IF(+A6672=D6672,+VLOOKUP(D6672,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6672,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6672=\"\",\"\",+VLOOKUP(+EOMONTH(+F6672,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6672=\"\",\"\",VLOOKUP(D6672,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6672=\"\",\"\",IF(A6672=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6672,-2)+15,Cenários!$A:$D,2,FALSE)>A6672,+VLOOKUP(+EOMONTH(+A6672,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6672,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6672=\"\",\"\",VLOOKUP(F6672,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6672=\"\",\"\",IF(WORKDAY(+A6672,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6672,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6673=\"\",\"\",+IF(+A6673=D6673,+E6673,((+G6673/E6673)^+((NETWORKDAYS(+D6673,A6673,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6673,F6673,Feriados!$A$2:$A$1058)-1))*E6673)))","v":""},{"$f":"IF(A6673=\"\",\"\",+IF(+A6673=D6673,+VLOOKUP(D6673,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6673,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6673=\"\",\"\",+VLOOKUP(+EOMONTH(+F6673,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6673=\"\",\"\",VLOOKUP(D6673,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6673=\"\",\"\",IF(A6673=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6673,-2)+15,Cenários!$A:$D,2,FALSE)>A6673,+VLOOKUP(+EOMONTH(+A6673,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6673,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6673=\"\",\"\",VLOOKUP(F6673,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6673=\"\",\"\",IF(WORKDAY(+A6673,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6673,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6674=\"\",\"\",+IF(+A6674=D6674,+E6674,((+G6674/E6674)^+((NETWORKDAYS(+D6674,A6674,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6674,F6674,Feriados!$A$2:$A$1058)-1))*E6674)))","v":""},{"$f":"IF(A6674=\"\",\"\",+IF(+A6674=D6674,+VLOOKUP(D6674,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6674,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6674=\"\",\"\",+VLOOKUP(+EOMONTH(+F6674,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6674=\"\",\"\",VLOOKUP(D6674,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6674=\"\",\"\",IF(A6674=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6674,-2)+15,Cenários!$A:$D,2,FALSE)>A6674,+VLOOKUP(+EOMONTH(+A6674,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6674,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6674=\"\",\"\",VLOOKUP(F6674,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6674=\"\",\"\",IF(WORKDAY(+A6674,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6674,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6675=\"\",\"\",+IF(+A6675=D6675,+E6675,((+G6675/E6675)^+((NETWORKDAYS(+D6675,A6675,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6675,F6675,Feriados!$A$2:$A$1058)-1))*E6675)))","v":""},{"$f":"IF(A6675=\"\",\"\",+IF(+A6675=D6675,+VLOOKUP(D6675,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6675,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6675=\"\",\"\",+VLOOKUP(+EOMONTH(+F6675,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6675=\"\",\"\",VLOOKUP(D6675,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6675=\"\",\"\",IF(A6675=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6675,-2)+15,Cenários!$A:$D,2,FALSE)>A6675,+VLOOKUP(+EOMONTH(+A6675,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6675,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6675=\"\",\"\",VLOOKUP(F6675,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6675=\"\",\"\",IF(WORKDAY(+A6675,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6675,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6676=\"\",\"\",+IF(+A6676=D6676,+E6676,((+G6676/E6676)^+((NETWORKDAYS(+D6676,A6676,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6676,F6676,Feriados!$A$2:$A$1058)-1))*E6676)))","v":""},{"$f":"IF(A6676=\"\",\"\",+IF(+A6676=D6676,+VLOOKUP(D6676,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6676,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6676=\"\",\"\",+VLOOKUP(+EOMONTH(+F6676,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6676=\"\",\"\",VLOOKUP(D6676,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6676=\"\",\"\",IF(A6676=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6676,-2)+15,Cenários!$A:$D,2,FALSE)>A6676,+VLOOKUP(+EOMONTH(+A6676,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6676,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6676=\"\",\"\",VLOOKUP(F6676,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6676=\"\",\"\",IF(WORKDAY(+A6676,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6676,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6677=\"\",\"\",+IF(+A6677=D6677,+E6677,((+G6677/E6677)^+((NETWORKDAYS(+D6677,A6677,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6677,F6677,Feriados!$A$2:$A$1058)-1))*E6677)))","v":""},{"$f":"IF(A6677=\"\",\"\",+IF(+A6677=D6677,+VLOOKUP(D6677,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6677,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6677=\"\",\"\",+VLOOKUP(+EOMONTH(+F6677,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6677=\"\",\"\",VLOOKUP(D6677,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6677=\"\",\"\",IF(A6677=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6677,-2)+15,Cenários!$A:$D,2,FALSE)>A6677,+VLOOKUP(+EOMONTH(+A6677,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6677,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6677=\"\",\"\",VLOOKUP(F6677,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6677=\"\",\"\",IF(WORKDAY(+A6677,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6677,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6678=\"\",\"\",+IF(+A6678=D6678,+E6678,((+G6678/E6678)^+((NETWORKDAYS(+D6678,A6678,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6678,F6678,Feriados!$A$2:$A$1058)-1))*E6678)))","v":""},{"$f":"IF(A6678=\"\",\"\",+IF(+A6678=D6678,+VLOOKUP(D6678,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6678,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6678=\"\",\"\",+VLOOKUP(+EOMONTH(+F6678,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6678=\"\",\"\",VLOOKUP(D6678,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6678=\"\",\"\",IF(A6678=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6678,-2)+15,Cenários!$A:$D,2,FALSE)>A6678,+VLOOKUP(+EOMONTH(+A6678,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6678,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6678=\"\",\"\",VLOOKUP(F6678,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6678=\"\",\"\",IF(WORKDAY(+A6678,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6678,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6679=\"\",\"\",+IF(+A6679=D6679,+E6679,((+G6679/E6679)^+((NETWORKDAYS(+D6679,A6679,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6679,F6679,Feriados!$A$2:$A$1058)-1))*E6679)))","v":""},{"$f":"IF(A6679=\"\",\"\",+IF(+A6679=D6679,+VLOOKUP(D6679,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6679,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6679=\"\",\"\",+VLOOKUP(+EOMONTH(+F6679,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6679=\"\",\"\",VLOOKUP(D6679,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6679=\"\",\"\",IF(A6679=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6679,-2)+15,Cenários!$A:$D,2,FALSE)>A6679,+VLOOKUP(+EOMONTH(+A6679,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6679,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6679=\"\",\"\",VLOOKUP(F6679,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6679=\"\",\"\",IF(WORKDAY(+A6679,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6679,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6680=\"\",\"\",+IF(+A6680=D6680,+E6680,((+G6680/E6680)^+((NETWORKDAYS(+D6680,A6680,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6680,F6680,Feriados!$A$2:$A$1058)-1))*E6680)))","v":""},{"$f":"IF(A6680=\"\",\"\",+IF(+A6680=D6680,+VLOOKUP(D6680,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6680,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6680=\"\",\"\",+VLOOKUP(+EOMONTH(+F6680,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6680=\"\",\"\",VLOOKUP(D6680,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6680=\"\",\"\",IF(A6680=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6680,-2)+15,Cenários!$A:$D,2,FALSE)>A6680,+VLOOKUP(+EOMONTH(+A6680,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6680,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6680=\"\",\"\",VLOOKUP(F6680,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6680=\"\",\"\",IF(WORKDAY(+A6680,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6680,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6681=\"\",\"\",+IF(+A6681=D6681,+E6681,((+G6681/E6681)^+((NETWORKDAYS(+D6681,A6681,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6681,F6681,Feriados!$A$2:$A$1058)-1))*E6681)))","v":""},{"$f":"IF(A6681=\"\",\"\",+IF(+A6681=D6681,+VLOOKUP(D6681,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6681,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6681=\"\",\"\",+VLOOKUP(+EOMONTH(+F6681,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6681=\"\",\"\",VLOOKUP(D6681,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6681=\"\",\"\",IF(A6681=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6681,-2)+15,Cenários!$A:$D,2,FALSE)>A6681,+VLOOKUP(+EOMONTH(+A6681,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6681,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6681=\"\",\"\",VLOOKUP(F6681,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6681=\"\",\"\",IF(WORKDAY(+A6681,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6681,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6682=\"\",\"\",+IF(+A6682=D6682,+E6682,((+G6682/E6682)^+((NETWORKDAYS(+D6682,A6682,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6682,F6682,Feriados!$A$2:$A$1058)-1))*E6682)))","v":""},{"$f":"IF(A6682=\"\",\"\",+IF(+A6682=D6682,+VLOOKUP(D6682,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6682,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6682=\"\",\"\",+VLOOKUP(+EOMONTH(+F6682,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6682=\"\",\"\",VLOOKUP(D6682,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6682=\"\",\"\",IF(A6682=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6682,-2)+15,Cenários!$A:$D,2,FALSE)>A6682,+VLOOKUP(+EOMONTH(+A6682,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6682,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6682=\"\",\"\",VLOOKUP(F6682,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6682=\"\",\"\",IF(WORKDAY(+A6682,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6682,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6683=\"\",\"\",+IF(+A6683=D6683,+E6683,((+G6683/E6683)^+((NETWORKDAYS(+D6683,A6683,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6683,F6683,Feriados!$A$2:$A$1058)-1))*E6683)))","v":""},{"$f":"IF(A6683=\"\",\"\",+IF(+A6683=D6683,+VLOOKUP(D6683,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6683,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6683=\"\",\"\",+VLOOKUP(+EOMONTH(+F6683,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6683=\"\",\"\",VLOOKUP(D6683,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6683=\"\",\"\",IF(A6683=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6683,-2)+15,Cenários!$A:$D,2,FALSE)>A6683,+VLOOKUP(+EOMONTH(+A6683,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6683,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6683=\"\",\"\",VLOOKUP(F6683,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6683=\"\",\"\",IF(WORKDAY(+A6683,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6683,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6684=\"\",\"\",+IF(+A6684=D6684,+E6684,((+G6684/E6684)^+((NETWORKDAYS(+D6684,A6684,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6684,F6684,Feriados!$A$2:$A$1058)-1))*E6684)))","v":""},{"$f":"IF(A6684=\"\",\"\",+IF(+A6684=D6684,+VLOOKUP(D6684,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6684,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6684=\"\",\"\",+VLOOKUP(+EOMONTH(+F6684,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6684=\"\",\"\",VLOOKUP(D6684,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6684=\"\",\"\",IF(A6684=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6684,-2)+15,Cenários!$A:$D,2,FALSE)>A6684,+VLOOKUP(+EOMONTH(+A6684,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6684,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6684=\"\",\"\",VLOOKUP(F6684,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6684=\"\",\"\",IF(WORKDAY(+A6684,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6684,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6685=\"\",\"\",+IF(+A6685=D6685,+E6685,((+G6685/E6685)^+((NETWORKDAYS(+D6685,A6685,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6685,F6685,Feriados!$A$2:$A$1058)-1))*E6685)))","v":""},{"$f":"IF(A6685=\"\",\"\",+IF(+A6685=D6685,+VLOOKUP(D6685,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6685,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6685=\"\",\"\",+VLOOKUP(+EOMONTH(+F6685,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6685=\"\",\"\",VLOOKUP(D6685,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6685=\"\",\"\",IF(A6685=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6685,-2)+15,Cenários!$A:$D,2,FALSE)>A6685,+VLOOKUP(+EOMONTH(+A6685,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6685,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6685=\"\",\"\",VLOOKUP(F6685,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6685=\"\",\"\",IF(WORKDAY(+A6685,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6685,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6686=\"\",\"\",+IF(+A6686=D6686,+E6686,((+G6686/E6686)^+((NETWORKDAYS(+D6686,A6686,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6686,F6686,Feriados!$A$2:$A$1058)-1))*E6686)))","v":""},{"$f":"IF(A6686=\"\",\"\",+IF(+A6686=D6686,+VLOOKUP(D6686,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6686,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6686=\"\",\"\",+VLOOKUP(+EOMONTH(+F6686,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6686=\"\",\"\",VLOOKUP(D6686,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6686=\"\",\"\",IF(A6686=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6686,-2)+15,Cenários!$A:$D,2,FALSE)>A6686,+VLOOKUP(+EOMONTH(+A6686,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6686,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6686=\"\",\"\",VLOOKUP(F6686,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6686=\"\",\"\",IF(WORKDAY(+A6686,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6686,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6687=\"\",\"\",+IF(+A6687=D6687,+E6687,((+G6687/E6687)^+((NETWORKDAYS(+D6687,A6687,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6687,F6687,Feriados!$A$2:$A$1058)-1))*E6687)))","v":""},{"$f":"IF(A6687=\"\",\"\",+IF(+A6687=D6687,+VLOOKUP(D6687,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6687,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6687=\"\",\"\",+VLOOKUP(+EOMONTH(+F6687,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6687=\"\",\"\",VLOOKUP(D6687,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6687=\"\",\"\",IF(A6687=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6687,-2)+15,Cenários!$A:$D,2,FALSE)>A6687,+VLOOKUP(+EOMONTH(+A6687,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6687,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6687=\"\",\"\",VLOOKUP(F6687,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6687=\"\",\"\",IF(WORKDAY(+A6687,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6687,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6688=\"\",\"\",+IF(+A6688=D6688,+E6688,((+G6688/E6688)^+((NETWORKDAYS(+D6688,A6688,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6688,F6688,Feriados!$A$2:$A$1058)-1))*E6688)))","v":""},{"$f":"IF(A6688=\"\",\"\",+IF(+A6688=D6688,+VLOOKUP(D6688,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6688,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6688=\"\",\"\",+VLOOKUP(+EOMONTH(+F6688,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6688=\"\",\"\",VLOOKUP(D6688,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6688=\"\",\"\",IF(A6688=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6688,-2)+15,Cenários!$A:$D,2,FALSE)>A6688,+VLOOKUP(+EOMONTH(+A6688,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6688,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6688=\"\",\"\",VLOOKUP(F6688,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6688=\"\",\"\",IF(WORKDAY(+A6688,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6688,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6689=\"\",\"\",+IF(+A6689=D6689,+E6689,((+G6689/E6689)^+((NETWORKDAYS(+D6689,A6689,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6689,F6689,Feriados!$A$2:$A$1058)-1))*E6689)))","v":""},{"$f":"IF(A6689=\"\",\"\",+IF(+A6689=D6689,+VLOOKUP(D6689,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6689,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6689=\"\",\"\",+VLOOKUP(+EOMONTH(+F6689,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6689=\"\",\"\",VLOOKUP(D6689,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6689=\"\",\"\",IF(A6689=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6689,-2)+15,Cenários!$A:$D,2,FALSE)>A6689,+VLOOKUP(+EOMONTH(+A6689,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6689,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6689=\"\",\"\",VLOOKUP(F6689,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6689=\"\",\"\",IF(WORKDAY(+A6689,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6689,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6690=\"\",\"\",+IF(+A6690=D6690,+E6690,((+G6690/E6690)^+((NETWORKDAYS(+D6690,A6690,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6690,F6690,Feriados!$A$2:$A$1058)-1))*E6690)))","v":""},{"$f":"IF(A6690=\"\",\"\",+IF(+A6690=D6690,+VLOOKUP(D6690,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6690,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6690=\"\",\"\",+VLOOKUP(+EOMONTH(+F6690,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6690=\"\",\"\",VLOOKUP(D6690,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6690=\"\",\"\",IF(A6690=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6690,-2)+15,Cenários!$A:$D,2,FALSE)>A6690,+VLOOKUP(+EOMONTH(+A6690,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6690,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6690=\"\",\"\",VLOOKUP(F6690,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6690=\"\",\"\",IF(WORKDAY(+A6690,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6690,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6691=\"\",\"\",+IF(+A6691=D6691,+E6691,((+G6691/E6691)^+((NETWORKDAYS(+D6691,A6691,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6691,F6691,Feriados!$A$2:$A$1058)-1))*E6691)))","v":""},{"$f":"IF(A6691=\"\",\"\",+IF(+A6691=D6691,+VLOOKUP(D6691,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6691,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6691=\"\",\"\",+VLOOKUP(+EOMONTH(+F6691,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6691=\"\",\"\",VLOOKUP(D6691,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6691=\"\",\"\",IF(A6691=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6691,-2)+15,Cenários!$A:$D,2,FALSE)>A6691,+VLOOKUP(+EOMONTH(+A6691,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6691,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6691=\"\",\"\",VLOOKUP(F6691,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6691=\"\",\"\",IF(WORKDAY(+A6691,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6691,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6692=\"\",\"\",+IF(+A6692=D6692,+E6692,((+G6692/E6692)^+((NETWORKDAYS(+D6692,A6692,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6692,F6692,Feriados!$A$2:$A$1058)-1))*E6692)))","v":""},{"$f":"IF(A6692=\"\",\"\",+IF(+A6692=D6692,+VLOOKUP(D6692,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6692,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6692=\"\",\"\",+VLOOKUP(+EOMONTH(+F6692,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6692=\"\",\"\",VLOOKUP(D6692,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6692=\"\",\"\",IF(A6692=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6692,-2)+15,Cenários!$A:$D,2,FALSE)>A6692,+VLOOKUP(+EOMONTH(+A6692,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6692,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6692=\"\",\"\",VLOOKUP(F6692,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6692=\"\",\"\",IF(WORKDAY(+A6692,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6692,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6693=\"\",\"\",+IF(+A6693=D6693,+E6693,((+G6693/E6693)^+((NETWORKDAYS(+D6693,A6693,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6693,F6693,Feriados!$A$2:$A$1058)-1))*E6693)))","v":""},{"$f":"IF(A6693=\"\",\"\",+IF(+A6693=D6693,+VLOOKUP(D6693,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6693,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6693=\"\",\"\",+VLOOKUP(+EOMONTH(+F6693,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6693=\"\",\"\",VLOOKUP(D6693,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6693=\"\",\"\",IF(A6693=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6693,-2)+15,Cenários!$A:$D,2,FALSE)>A6693,+VLOOKUP(+EOMONTH(+A6693,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6693,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6693=\"\",\"\",VLOOKUP(F6693,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6693=\"\",\"\",IF(WORKDAY(+A6693,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6693,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6694=\"\",\"\",+IF(+A6694=D6694,+E6694,((+G6694/E6694)^+((NETWORKDAYS(+D6694,A6694,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6694,F6694,Feriados!$A$2:$A$1058)-1))*E6694)))","v":""},{"$f":"IF(A6694=\"\",\"\",+IF(+A6694=D6694,+VLOOKUP(D6694,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6694,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6694=\"\",\"\",+VLOOKUP(+EOMONTH(+F6694,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6694=\"\",\"\",VLOOKUP(D6694,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6694=\"\",\"\",IF(A6694=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6694,-2)+15,Cenários!$A:$D,2,FALSE)>A6694,+VLOOKUP(+EOMONTH(+A6694,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6694,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6694=\"\",\"\",VLOOKUP(F6694,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6694=\"\",\"\",IF(WORKDAY(+A6694,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6694,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6695=\"\",\"\",+IF(+A6695=D6695,+E6695,((+G6695/E6695)^+((NETWORKDAYS(+D6695,A6695,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6695,F6695,Feriados!$A$2:$A$1058)-1))*E6695)))","v":""},{"$f":"IF(A6695=\"\",\"\",+IF(+A6695=D6695,+VLOOKUP(D6695,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6695,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6695=\"\",\"\",+VLOOKUP(+EOMONTH(+F6695,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6695=\"\",\"\",VLOOKUP(D6695,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6695=\"\",\"\",IF(A6695=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6695,-2)+15,Cenários!$A:$D,2,FALSE)>A6695,+VLOOKUP(+EOMONTH(+A6695,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6695,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6695=\"\",\"\",VLOOKUP(F6695,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6695=\"\",\"\",IF(WORKDAY(+A6695,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6695,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6696=\"\",\"\",+IF(+A6696=D6696,+E6696,((+G6696/E6696)^+((NETWORKDAYS(+D6696,A6696,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6696,F6696,Feriados!$A$2:$A$1058)-1))*E6696)))","v":""},{"$f":"IF(A6696=\"\",\"\",+IF(+A6696=D6696,+VLOOKUP(D6696,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6696,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6696=\"\",\"\",+VLOOKUP(+EOMONTH(+F6696,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6696=\"\",\"\",VLOOKUP(D6696,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6696=\"\",\"\",IF(A6696=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6696,-2)+15,Cenários!$A:$D,2,FALSE)>A6696,+VLOOKUP(+EOMONTH(+A6696,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6696,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6696=\"\",\"\",VLOOKUP(F6696,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6696=\"\",\"\",IF(WORKDAY(+A6696,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6696,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6697=\"\",\"\",+IF(+A6697=D6697,+E6697,((+G6697/E6697)^+((NETWORKDAYS(+D6697,A6697,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6697,F6697,Feriados!$A$2:$A$1058)-1))*E6697)))","v":""},{"$f":"IF(A6697=\"\",\"\",+IF(+A6697=D6697,+VLOOKUP(D6697,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6697,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6697=\"\",\"\",+VLOOKUP(+EOMONTH(+F6697,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6697=\"\",\"\",VLOOKUP(D6697,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6697=\"\",\"\",IF(A6697=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6697,-2)+15,Cenários!$A:$D,2,FALSE)>A6697,+VLOOKUP(+EOMONTH(+A6697,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6697,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6697=\"\",\"\",VLOOKUP(F6697,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6697=\"\",\"\",IF(WORKDAY(+A6697,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6697,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6698=\"\",\"\",+IF(+A6698=D6698,+E6698,((+G6698/E6698)^+((NETWORKDAYS(+D6698,A6698,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6698,F6698,Feriados!$A$2:$A$1058)-1))*E6698)))","v":""},{"$f":"IF(A6698=\"\",\"\",+IF(+A6698=D6698,+VLOOKUP(D6698,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6698,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6698=\"\",\"\",+VLOOKUP(+EOMONTH(+F6698,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6698=\"\",\"\",VLOOKUP(D6698,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6698=\"\",\"\",IF(A6698=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6698,-2)+15,Cenários!$A:$D,2,FALSE)>A6698,+VLOOKUP(+EOMONTH(+A6698,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6698,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6698=\"\",\"\",VLOOKUP(F6698,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6698=\"\",\"\",IF(WORKDAY(+A6698,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6698,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6699=\"\",\"\",+IF(+A6699=D6699,+E6699,((+G6699/E6699)^+((NETWORKDAYS(+D6699,A6699,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6699,F6699,Feriados!$A$2:$A$1058)-1))*E6699)))","v":""},{"$f":"IF(A6699=\"\",\"\",+IF(+A6699=D6699,+VLOOKUP(D6699,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6699,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6699=\"\",\"\",+VLOOKUP(+EOMONTH(+F6699,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6699=\"\",\"\",VLOOKUP(D6699,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6699=\"\",\"\",IF(A6699=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6699,-2)+15,Cenários!$A:$D,2,FALSE)>A6699,+VLOOKUP(+EOMONTH(+A6699,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6699,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6699=\"\",\"\",VLOOKUP(F6699,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6699=\"\",\"\",IF(WORKDAY(+A6699,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6699,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6700=\"\",\"\",+IF(+A6700=D6700,+E6700,((+G6700/E6700)^+((NETWORKDAYS(+D6700,A6700,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6700,F6700,Feriados!$A$2:$A$1058)-1))*E6700)))","v":""},{"$f":"IF(A6700=\"\",\"\",+IF(+A6700=D6700,+VLOOKUP(D6700,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6700,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6700=\"\",\"\",+VLOOKUP(+EOMONTH(+F6700,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6700=\"\",\"\",VLOOKUP(D6700,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6700=\"\",\"\",IF(A6700=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6700,-2)+15,Cenários!$A:$D,2,FALSE)>A6700,+VLOOKUP(+EOMONTH(+A6700,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6700,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6700=\"\",\"\",VLOOKUP(F6700,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6700=\"\",\"\",IF(WORKDAY(+A6700,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6700,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6701=\"\",\"\",+IF(+A6701=D6701,+E6701,((+G6701/E6701)^+((NETWORKDAYS(+D6701,A6701,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6701,F6701,Feriados!$A$2:$A$1058)-1))*E6701)))","v":""},{"$f":"IF(A6701=\"\",\"\",+IF(+A6701=D6701,+VLOOKUP(D6701,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6701,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6701=\"\",\"\",+VLOOKUP(+EOMONTH(+F6701,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6701=\"\",\"\",VLOOKUP(D6701,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6701=\"\",\"\",IF(A6701=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6701,-2)+15,Cenários!$A:$D,2,FALSE)>A6701,+VLOOKUP(+EOMONTH(+A6701,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6701,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6701=\"\",\"\",VLOOKUP(F6701,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6701=\"\",\"\",IF(WORKDAY(+A6701,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6701,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6702=\"\",\"\",+IF(+A6702=D6702,+E6702,((+G6702/E6702)^+((NETWORKDAYS(+D6702,A6702,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6702,F6702,Feriados!$A$2:$A$1058)-1))*E6702)))","v":""},{"$f":"IF(A6702=\"\",\"\",+IF(+A6702=D6702,+VLOOKUP(D6702,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6702,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6702=\"\",\"\",+VLOOKUP(+EOMONTH(+F6702,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6702=\"\",\"\",VLOOKUP(D6702,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6702=\"\",\"\",IF(A6702=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6702,-2)+15,Cenários!$A:$D,2,FALSE)>A6702,+VLOOKUP(+EOMONTH(+A6702,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6702,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6702=\"\",\"\",VLOOKUP(F6702,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6702=\"\",\"\",IF(WORKDAY(+A6702,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6702,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6703=\"\",\"\",+IF(+A6703=D6703,+E6703,((+G6703/E6703)^+((NETWORKDAYS(+D6703,A6703,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6703,F6703,Feriados!$A$2:$A$1058)-1))*E6703)))","v":""},{"$f":"IF(A6703=\"\",\"\",+IF(+A6703=D6703,+VLOOKUP(D6703,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6703,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6703=\"\",\"\",+VLOOKUP(+EOMONTH(+F6703,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6703=\"\",\"\",VLOOKUP(D6703,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6703=\"\",\"\",IF(A6703=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6703,-2)+15,Cenários!$A:$D,2,FALSE)>A6703,+VLOOKUP(+EOMONTH(+A6703,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6703,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6703=\"\",\"\",VLOOKUP(F6703,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6703=\"\",\"\",IF(WORKDAY(+A6703,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6703,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6704=\"\",\"\",+IF(+A6704=D6704,+E6704,((+G6704/E6704)^+((NETWORKDAYS(+D6704,A6704,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6704,F6704,Feriados!$A$2:$A$1058)-1))*E6704)))","v":""},{"$f":"IF(A6704=\"\",\"\",+IF(+A6704=D6704,+VLOOKUP(D6704,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6704,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6704=\"\",\"\",+VLOOKUP(+EOMONTH(+F6704,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6704=\"\",\"\",VLOOKUP(D6704,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6704=\"\",\"\",IF(A6704=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6704,-2)+15,Cenários!$A:$D,2,FALSE)>A6704,+VLOOKUP(+EOMONTH(+A6704,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6704,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6704=\"\",\"\",VLOOKUP(F6704,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6704=\"\",\"\",IF(WORKDAY(+A6704,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6704,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6705=\"\",\"\",+IF(+A6705=D6705,+E6705,((+G6705/E6705)^+((NETWORKDAYS(+D6705,A6705,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6705,F6705,Feriados!$A$2:$A$1058)-1))*E6705)))","v":""},{"$f":"IF(A6705=\"\",\"\",+IF(+A6705=D6705,+VLOOKUP(D6705,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6705,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6705=\"\",\"\",+VLOOKUP(+EOMONTH(+F6705,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6705=\"\",\"\",VLOOKUP(D6705,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6705=\"\",\"\",IF(A6705=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6705,-2)+15,Cenários!$A:$D,2,FALSE)>A6705,+VLOOKUP(+EOMONTH(+A6705,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6705,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6705=\"\",\"\",VLOOKUP(F6705,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6705=\"\",\"\",IF(WORKDAY(+A6705,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6705,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6706=\"\",\"\",+IF(+A6706=D6706,+E6706,((+G6706/E6706)^+((NETWORKDAYS(+D6706,A6706,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6706,F6706,Feriados!$A$2:$A$1058)-1))*E6706)))","v":""},{"$f":"IF(A6706=\"\",\"\",+IF(+A6706=D6706,+VLOOKUP(D6706,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6706,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6706=\"\",\"\",+VLOOKUP(+EOMONTH(+F6706,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6706=\"\",\"\",VLOOKUP(D6706,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6706=\"\",\"\",IF(A6706=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6706,-2)+15,Cenários!$A:$D,2,FALSE)>A6706,+VLOOKUP(+EOMONTH(+A6706,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6706,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6706=\"\",\"\",VLOOKUP(F6706,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6706=\"\",\"\",IF(WORKDAY(+A6706,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6706,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6707=\"\",\"\",+IF(+A6707=D6707,+E6707,((+G6707/E6707)^+((NETWORKDAYS(+D6707,A6707,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6707,F6707,Feriados!$A$2:$A$1058)-1))*E6707)))","v":""},{"$f":"IF(A6707=\"\",\"\",+IF(+A6707=D6707,+VLOOKUP(D6707,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6707,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6707=\"\",\"\",+VLOOKUP(+EOMONTH(+F6707,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6707=\"\",\"\",VLOOKUP(D6707,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6707=\"\",\"\",IF(A6707=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6707,-2)+15,Cenários!$A:$D,2,FALSE)>A6707,+VLOOKUP(+EOMONTH(+A6707,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6707,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6707=\"\",\"\",VLOOKUP(F6707,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6707=\"\",\"\",IF(WORKDAY(+A6707,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6707,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6708=\"\",\"\",+IF(+A6708=D6708,+E6708,((+G6708/E6708)^+((NETWORKDAYS(+D6708,A6708,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6708,F6708,Feriados!$A$2:$A$1058)-1))*E6708)))","v":""},{"$f":"IF(A6708=\"\",\"\",+IF(+A6708=D6708,+VLOOKUP(D6708,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6708,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6708=\"\",\"\",+VLOOKUP(+EOMONTH(+F6708,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6708=\"\",\"\",VLOOKUP(D6708,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6708=\"\",\"\",IF(A6708=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6708,-2)+15,Cenários!$A:$D,2,FALSE)>A6708,+VLOOKUP(+EOMONTH(+A6708,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6708,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6708=\"\",\"\",VLOOKUP(F6708,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6708=\"\",\"\",IF(WORKDAY(+A6708,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6708,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6709=\"\",\"\",+IF(+A6709=D6709,+E6709,((+G6709/E6709)^+((NETWORKDAYS(+D6709,A6709,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6709,F6709,Feriados!$A$2:$A$1058)-1))*E6709)))","v":""},{"$f":"IF(A6709=\"\",\"\",+IF(+A6709=D6709,+VLOOKUP(D6709,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6709,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6709=\"\",\"\",+VLOOKUP(+EOMONTH(+F6709,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6709=\"\",\"\",VLOOKUP(D6709,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6709=\"\",\"\",IF(A6709=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6709,-2)+15,Cenários!$A:$D,2,FALSE)>A6709,+VLOOKUP(+EOMONTH(+A6709,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6709,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6709=\"\",\"\",VLOOKUP(F6709,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6709=\"\",\"\",IF(WORKDAY(+A6709,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6709,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6710=\"\",\"\",+IF(+A6710=D6710,+E6710,((+G6710/E6710)^+((NETWORKDAYS(+D6710,A6710,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6710,F6710,Feriados!$A$2:$A$1058)-1))*E6710)))","v":""},{"$f":"IF(A6710=\"\",\"\",+IF(+A6710=D6710,+VLOOKUP(D6710,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6710,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6710=\"\",\"\",+VLOOKUP(+EOMONTH(+F6710,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6710=\"\",\"\",VLOOKUP(D6710,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6710=\"\",\"\",IF(A6710=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6710,-2)+15,Cenários!$A:$D,2,FALSE)>A6710,+VLOOKUP(+EOMONTH(+A6710,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6710,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6710=\"\",\"\",VLOOKUP(F6710,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6710=\"\",\"\",IF(WORKDAY(+A6710,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6710,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6711=\"\",\"\",+IF(+A6711=D6711,+E6711,((+G6711/E6711)^+((NETWORKDAYS(+D6711,A6711,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6711,F6711,Feriados!$A$2:$A$1058)-1))*E6711)))","v":""},{"$f":"IF(A6711=\"\",\"\",+IF(+A6711=D6711,+VLOOKUP(D6711,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6711,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6711=\"\",\"\",+VLOOKUP(+EOMONTH(+F6711,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6711=\"\",\"\",VLOOKUP(D6711,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6711=\"\",\"\",IF(A6711=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6711,-2)+15,Cenários!$A:$D,2,FALSE)>A6711,+VLOOKUP(+EOMONTH(+A6711,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6711,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6711=\"\",\"\",VLOOKUP(F6711,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6711=\"\",\"\",IF(WORKDAY(+A6711,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6711,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6712=\"\",\"\",+IF(+A6712=D6712,+E6712,((+G6712/E6712)^+((NETWORKDAYS(+D6712,A6712,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6712,F6712,Feriados!$A$2:$A$1058)-1))*E6712)))","v":""},{"$f":"IF(A6712=\"\",\"\",+IF(+A6712=D6712,+VLOOKUP(D6712,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6712,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6712=\"\",\"\",+VLOOKUP(+EOMONTH(+F6712,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6712=\"\",\"\",VLOOKUP(D6712,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6712=\"\",\"\",IF(A6712=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6712,-2)+15,Cenários!$A:$D,2,FALSE)>A6712,+VLOOKUP(+EOMONTH(+A6712,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6712,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6712=\"\",\"\",VLOOKUP(F6712,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6712=\"\",\"\",IF(WORKDAY(+A6712,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6712,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6713=\"\",\"\",+IF(+A6713=D6713,+E6713,((+G6713/E6713)^+((NETWORKDAYS(+D6713,A6713,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6713,F6713,Feriados!$A$2:$A$1058)-1))*E6713)))","v":""},{"$f":"IF(A6713=\"\",\"\",+IF(+A6713=D6713,+VLOOKUP(D6713,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6713,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6713=\"\",\"\",+VLOOKUP(+EOMONTH(+F6713,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6713=\"\",\"\",VLOOKUP(D6713,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6713=\"\",\"\",IF(A6713=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6713,-2)+15,Cenários!$A:$D,2,FALSE)>A6713,+VLOOKUP(+EOMONTH(+A6713,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6713,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6713=\"\",\"\",VLOOKUP(F6713,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6713=\"\",\"\",IF(WORKDAY(+A6713,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6713,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6714=\"\",\"\",+IF(+A6714=D6714,+E6714,((+G6714/E6714)^+((NETWORKDAYS(+D6714,A6714,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6714,F6714,Feriados!$A$2:$A$1058)-1))*E6714)))","v":""},{"$f":"IF(A6714=\"\",\"\",+IF(+A6714=D6714,+VLOOKUP(D6714,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6714,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6714=\"\",\"\",+VLOOKUP(+EOMONTH(+F6714,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6714=\"\",\"\",VLOOKUP(D6714,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6714=\"\",\"\",IF(A6714=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6714,-2)+15,Cenários!$A:$D,2,FALSE)>A6714,+VLOOKUP(+EOMONTH(+A6714,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6714,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6714=\"\",\"\",VLOOKUP(F6714,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6714=\"\",\"\",IF(WORKDAY(+A6714,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6714,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6715=\"\",\"\",+IF(+A6715=D6715,+E6715,((+G6715/E6715)^+((NETWORKDAYS(+D6715,A6715,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6715,F6715,Feriados!$A$2:$A$1058)-1))*E6715)))","v":""},{"$f":"IF(A6715=\"\",\"\",+IF(+A6715=D6715,+VLOOKUP(D6715,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6715,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6715=\"\",\"\",+VLOOKUP(+EOMONTH(+F6715,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6715=\"\",\"\",VLOOKUP(D6715,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6715=\"\",\"\",IF(A6715=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6715,-2)+15,Cenários!$A:$D,2,FALSE)>A6715,+VLOOKUP(+EOMONTH(+A6715,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6715,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6715=\"\",\"\",VLOOKUP(F6715,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6715=\"\",\"\",IF(WORKDAY(+A6715,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6715,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6716=\"\",\"\",+IF(+A6716=D6716,+E6716,((+G6716/E6716)^+((NETWORKDAYS(+D6716,A6716,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6716,F6716,Feriados!$A$2:$A$1058)-1))*E6716)))","v":""},{"$f":"IF(A6716=\"\",\"\",+IF(+A6716=D6716,+VLOOKUP(D6716,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6716,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6716=\"\",\"\",+VLOOKUP(+EOMONTH(+F6716,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6716=\"\",\"\",VLOOKUP(D6716,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6716=\"\",\"\",IF(A6716=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6716,-2)+15,Cenários!$A:$D,2,FALSE)>A6716,+VLOOKUP(+EOMONTH(+A6716,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6716,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6716=\"\",\"\",VLOOKUP(F6716,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6716=\"\",\"\",IF(WORKDAY(+A6716,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6716,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6717=\"\",\"\",+IF(+A6717=D6717,+E6717,((+G6717/E6717)^+((NETWORKDAYS(+D6717,A6717,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6717,F6717,Feriados!$A$2:$A$1058)-1))*E6717)))","v":""},{"$f":"IF(A6717=\"\",\"\",+IF(+A6717=D6717,+VLOOKUP(D6717,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6717,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6717=\"\",\"\",+VLOOKUP(+EOMONTH(+F6717,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6717=\"\",\"\",VLOOKUP(D6717,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6717=\"\",\"\",IF(A6717=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6717,-2)+15,Cenários!$A:$D,2,FALSE)>A6717,+VLOOKUP(+EOMONTH(+A6717,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6717,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6717=\"\",\"\",VLOOKUP(F6717,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6717=\"\",\"\",IF(WORKDAY(+A6717,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6717,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6718=\"\",\"\",+IF(+A6718=D6718,+E6718,((+G6718/E6718)^+((NETWORKDAYS(+D6718,A6718,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6718,F6718,Feriados!$A$2:$A$1058)-1))*E6718)))","v":""},{"$f":"IF(A6718=\"\",\"\",+IF(+A6718=D6718,+VLOOKUP(D6718,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6718,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6718=\"\",\"\",+VLOOKUP(+EOMONTH(+F6718,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6718=\"\",\"\",VLOOKUP(D6718,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6718=\"\",\"\",IF(A6718=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6718,-2)+15,Cenários!$A:$D,2,FALSE)>A6718,+VLOOKUP(+EOMONTH(+A6718,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6718,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6718=\"\",\"\",VLOOKUP(F6718,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6718=\"\",\"\",IF(WORKDAY(+A6718,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6718,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6719=\"\",\"\",+IF(+A6719=D6719,+E6719,((+G6719/E6719)^+((NETWORKDAYS(+D6719,A6719,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6719,F6719,Feriados!$A$2:$A$1058)-1))*E6719)))","v":""},{"$f":"IF(A6719=\"\",\"\",+IF(+A6719=D6719,+VLOOKUP(D6719,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6719,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6719=\"\",\"\",+VLOOKUP(+EOMONTH(+F6719,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6719=\"\",\"\",VLOOKUP(D6719,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6719=\"\",\"\",IF(A6719=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6719,-2)+15,Cenários!$A:$D,2,FALSE)>A6719,+VLOOKUP(+EOMONTH(+A6719,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6719,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6719=\"\",\"\",VLOOKUP(F6719,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6719=\"\",\"\",IF(WORKDAY(+A6719,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6719,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6720=\"\",\"\",+IF(+A6720=D6720,+E6720,((+G6720/E6720)^+((NETWORKDAYS(+D6720,A6720,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6720,F6720,Feriados!$A$2:$A$1058)-1))*E6720)))","v":""},{"$f":"IF(A6720=\"\",\"\",+IF(+A6720=D6720,+VLOOKUP(D6720,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6720,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6720=\"\",\"\",+VLOOKUP(+EOMONTH(+F6720,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6720=\"\",\"\",VLOOKUP(D6720,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6720=\"\",\"\",IF(A6720=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6720,-2)+15,Cenários!$A:$D,2,FALSE)>A6720,+VLOOKUP(+EOMONTH(+A6720,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6720,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6720=\"\",\"\",VLOOKUP(F6720,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6720=\"\",\"\",IF(WORKDAY(+A6720,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6720,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6721=\"\",\"\",+IF(+A6721=D6721,+E6721,((+G6721/E6721)^+((NETWORKDAYS(+D6721,A6721,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6721,F6721,Feriados!$A$2:$A$1058)-1))*E6721)))","v":""},{"$f":"IF(A6721=\"\",\"\",+IF(+A6721=D6721,+VLOOKUP(D6721,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6721,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6721=\"\",\"\",+VLOOKUP(+EOMONTH(+F6721,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6721=\"\",\"\",VLOOKUP(D6721,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6721=\"\",\"\",IF(A6721=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6721,-2)+15,Cenários!$A:$D,2,FALSE)>A6721,+VLOOKUP(+EOMONTH(+A6721,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6721,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6721=\"\",\"\",VLOOKUP(F6721,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6721=\"\",\"\",IF(WORKDAY(+A6721,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6721,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6722=\"\",\"\",+IF(+A6722=D6722,+E6722,((+G6722/E6722)^+((NETWORKDAYS(+D6722,A6722,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6722,F6722,Feriados!$A$2:$A$1058)-1))*E6722)))","v":""},{"$f":"IF(A6722=\"\",\"\",+IF(+A6722=D6722,+VLOOKUP(D6722,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6722,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6722=\"\",\"\",+VLOOKUP(+EOMONTH(+F6722,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6722=\"\",\"\",VLOOKUP(D6722,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6722=\"\",\"\",IF(A6722=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6722,-2)+15,Cenários!$A:$D,2,FALSE)>A6722,+VLOOKUP(+EOMONTH(+A6722,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6722,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6722=\"\",\"\",VLOOKUP(F6722,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6722=\"\",\"\",IF(WORKDAY(+A6722,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6722,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6723=\"\",\"\",+IF(+A6723=D6723,+E6723,((+G6723/E6723)^+((NETWORKDAYS(+D6723,A6723,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6723,F6723,Feriados!$A$2:$A$1058)-1))*E6723)))","v":""},{"$f":"IF(A6723=\"\",\"\",+IF(+A6723=D6723,+VLOOKUP(D6723,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6723,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6723=\"\",\"\",+VLOOKUP(+EOMONTH(+F6723,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6723=\"\",\"\",VLOOKUP(D6723,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6723=\"\",\"\",IF(A6723=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6723,-2)+15,Cenários!$A:$D,2,FALSE)>A6723,+VLOOKUP(+EOMONTH(+A6723,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6723,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6723=\"\",\"\",VLOOKUP(F6723,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6723=\"\",\"\",IF(WORKDAY(+A6723,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6723,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6724=\"\",\"\",+IF(+A6724=D6724,+E6724,((+G6724/E6724)^+((NETWORKDAYS(+D6724,A6724,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6724,F6724,Feriados!$A$2:$A$1058)-1))*E6724)))","v":""},{"$f":"IF(A6724=\"\",\"\",+IF(+A6724=D6724,+VLOOKUP(D6724,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6724,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6724=\"\",\"\",+VLOOKUP(+EOMONTH(+F6724,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6724=\"\",\"\",VLOOKUP(D6724,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6724=\"\",\"\",IF(A6724=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6724,-2)+15,Cenários!$A:$D,2,FALSE)>A6724,+VLOOKUP(+EOMONTH(+A6724,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6724,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6724=\"\",\"\",VLOOKUP(F6724,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6724=\"\",\"\",IF(WORKDAY(+A6724,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6724,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6725=\"\",\"\",+IF(+A6725=D6725,+E6725,((+G6725/E6725)^+((NETWORKDAYS(+D6725,A6725,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6725,F6725,Feriados!$A$2:$A$1058)-1))*E6725)))","v":""},{"$f":"IF(A6725=\"\",\"\",+IF(+A6725=D6725,+VLOOKUP(D6725,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6725,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6725=\"\",\"\",+VLOOKUP(+EOMONTH(+F6725,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6725=\"\",\"\",VLOOKUP(D6725,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6725=\"\",\"\",IF(A6725=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6725,-2)+15,Cenários!$A:$D,2,FALSE)>A6725,+VLOOKUP(+EOMONTH(+A6725,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6725,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6725=\"\",\"\",VLOOKUP(F6725,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6725=\"\",\"\",IF(WORKDAY(+A6725,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6725,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6726=\"\",\"\",+IF(+A6726=D6726,+E6726,((+G6726/E6726)^+((NETWORKDAYS(+D6726,A6726,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6726,F6726,Feriados!$A$2:$A$1058)-1))*E6726)))","v":""},{"$f":"IF(A6726=\"\",\"\",+IF(+A6726=D6726,+VLOOKUP(D6726,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6726,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6726=\"\",\"\",+VLOOKUP(+EOMONTH(+F6726,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6726=\"\",\"\",VLOOKUP(D6726,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6726=\"\",\"\",IF(A6726=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6726,-2)+15,Cenários!$A:$D,2,FALSE)>A6726,+VLOOKUP(+EOMONTH(+A6726,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6726,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6726=\"\",\"\",VLOOKUP(F6726,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6726=\"\",\"\",IF(WORKDAY(+A6726,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6726,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6727=\"\",\"\",+IF(+A6727=D6727,+E6727,((+G6727/E6727)^+((NETWORKDAYS(+D6727,A6727,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6727,F6727,Feriados!$A$2:$A$1058)-1))*E6727)))","v":""},{"$f":"IF(A6727=\"\",\"\",+IF(+A6727=D6727,+VLOOKUP(D6727,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6727,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6727=\"\",\"\",+VLOOKUP(+EOMONTH(+F6727,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6727=\"\",\"\",VLOOKUP(D6727,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6727=\"\",\"\",IF(A6727=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6727,-2)+15,Cenários!$A:$D,2,FALSE)>A6727,+VLOOKUP(+EOMONTH(+A6727,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6727,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6727=\"\",\"\",VLOOKUP(F6727,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6727=\"\",\"\",IF(WORKDAY(+A6727,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6727,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6728=\"\",\"\",+IF(+A6728=D6728,+E6728,((+G6728/E6728)^+((NETWORKDAYS(+D6728,A6728,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6728,F6728,Feriados!$A$2:$A$1058)-1))*E6728)))","v":""},{"$f":"IF(A6728=\"\",\"\",+IF(+A6728=D6728,+VLOOKUP(D6728,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6728,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6728=\"\",\"\",+VLOOKUP(+EOMONTH(+F6728,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6728=\"\",\"\",VLOOKUP(D6728,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6728=\"\",\"\",IF(A6728=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6728,-2)+15,Cenários!$A:$D,2,FALSE)>A6728,+VLOOKUP(+EOMONTH(+A6728,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6728,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6728=\"\",\"\",VLOOKUP(F6728,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6728=\"\",\"\",IF(WORKDAY(+A6728,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6728,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6729=\"\",\"\",+IF(+A6729=D6729,+E6729,((+G6729/E6729)^+((NETWORKDAYS(+D6729,A6729,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6729,F6729,Feriados!$A$2:$A$1058)-1))*E6729)))","v":""},{"$f":"IF(A6729=\"\",\"\",+IF(+A6729=D6729,+VLOOKUP(D6729,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6729,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6729=\"\",\"\",+VLOOKUP(+EOMONTH(+F6729,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6729=\"\",\"\",VLOOKUP(D6729,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6729=\"\",\"\",IF(A6729=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6729,-2)+15,Cenários!$A:$D,2,FALSE)>A6729,+VLOOKUP(+EOMONTH(+A6729,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6729,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6729=\"\",\"\",VLOOKUP(F6729,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6729=\"\",\"\",IF(WORKDAY(+A6729,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6729,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6730=\"\",\"\",+IF(+A6730=D6730,+E6730,((+G6730/E6730)^+((NETWORKDAYS(+D6730,A6730,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6730,F6730,Feriados!$A$2:$A$1058)-1))*E6730)))","v":""},{"$f":"IF(A6730=\"\",\"\",+IF(+A6730=D6730,+VLOOKUP(D6730,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6730,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6730=\"\",\"\",+VLOOKUP(+EOMONTH(+F6730,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6730=\"\",\"\",VLOOKUP(D6730,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6730=\"\",\"\",IF(A6730=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6730,-2)+15,Cenários!$A:$D,2,FALSE)>A6730,+VLOOKUP(+EOMONTH(+A6730,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6730,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6730=\"\",\"\",VLOOKUP(F6730,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6730=\"\",\"\",IF(WORKDAY(+A6730,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6730,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6731=\"\",\"\",+IF(+A6731=D6731,+E6731,((+G6731/E6731)^+((NETWORKDAYS(+D6731,A6731,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6731,F6731,Feriados!$A$2:$A$1058)-1))*E6731)))","v":""},{"$f":"IF(A6731=\"\",\"\",+IF(+A6731=D6731,+VLOOKUP(D6731,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6731,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6731=\"\",\"\",+VLOOKUP(+EOMONTH(+F6731,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6731=\"\",\"\",VLOOKUP(D6731,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6731=\"\",\"\",IF(A6731=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6731,-2)+15,Cenários!$A:$D,2,FALSE)>A6731,+VLOOKUP(+EOMONTH(+A6731,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6731,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6731=\"\",\"\",VLOOKUP(F6731,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6731=\"\",\"\",IF(WORKDAY(+A6731,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6731,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6732=\"\",\"\",+IF(+A6732=D6732,+E6732,((+G6732/E6732)^+((NETWORKDAYS(+D6732,A6732,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6732,F6732,Feriados!$A$2:$A$1058)-1))*E6732)))","v":""},{"$f":"IF(A6732=\"\",\"\",+IF(+A6732=D6732,+VLOOKUP(D6732,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6732,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6732=\"\",\"\",+VLOOKUP(+EOMONTH(+F6732,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6732=\"\",\"\",VLOOKUP(D6732,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6732=\"\",\"\",IF(A6732=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6732,-2)+15,Cenários!$A:$D,2,FALSE)>A6732,+VLOOKUP(+EOMONTH(+A6732,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6732,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6732=\"\",\"\",VLOOKUP(F6732,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6732=\"\",\"\",IF(WORKDAY(+A6732,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6732,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6733=\"\",\"\",+IF(+A6733=D6733,+E6733,((+G6733/E6733)^+((NETWORKDAYS(+D6733,A6733,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6733,F6733,Feriados!$A$2:$A$1058)-1))*E6733)))","v":""},{"$f":"IF(A6733=\"\",\"\",+IF(+A6733=D6733,+VLOOKUP(D6733,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6733,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6733=\"\",\"\",+VLOOKUP(+EOMONTH(+F6733,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6733=\"\",\"\",VLOOKUP(D6733,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6733=\"\",\"\",IF(A6733=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6733,-2)+15,Cenários!$A:$D,2,FALSE)>A6733,+VLOOKUP(+EOMONTH(+A6733,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6733,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6733=\"\",\"\",VLOOKUP(F6733,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6733=\"\",\"\",IF(WORKDAY(+A6733,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6733,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6734=\"\",\"\",+IF(+A6734=D6734,+E6734,((+G6734/E6734)^+((NETWORKDAYS(+D6734,A6734,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6734,F6734,Feriados!$A$2:$A$1058)-1))*E6734)))","v":""},{"$f":"IF(A6734=\"\",\"\",+IF(+A6734=D6734,+VLOOKUP(D6734,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6734,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6734=\"\",\"\",+VLOOKUP(+EOMONTH(+F6734,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6734=\"\",\"\",VLOOKUP(D6734,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6734=\"\",\"\",IF(A6734=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6734,-2)+15,Cenários!$A:$D,2,FALSE)>A6734,+VLOOKUP(+EOMONTH(+A6734,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6734,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6734=\"\",\"\",VLOOKUP(F6734,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6734=\"\",\"\",IF(WORKDAY(+A6734,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6734,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6735=\"\",\"\",+IF(+A6735=D6735,+E6735,((+G6735/E6735)^+((NETWORKDAYS(+D6735,A6735,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6735,F6735,Feriados!$A$2:$A$1058)-1))*E6735)))","v":""},{"$f":"IF(A6735=\"\",\"\",+IF(+A6735=D6735,+VLOOKUP(D6735,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6735,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6735=\"\",\"\",+VLOOKUP(+EOMONTH(+F6735,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6735=\"\",\"\",VLOOKUP(D6735,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6735=\"\",\"\",IF(A6735=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6735,-2)+15,Cenários!$A:$D,2,FALSE)>A6735,+VLOOKUP(+EOMONTH(+A6735,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6735,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6735=\"\",\"\",VLOOKUP(F6735,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6735=\"\",\"\",IF(WORKDAY(+A6735,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6735,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6736=\"\",\"\",+IF(+A6736=D6736,+E6736,((+G6736/E6736)^+((NETWORKDAYS(+D6736,A6736,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6736,F6736,Feriados!$A$2:$A$1058)-1))*E6736)))","v":""},{"$f":"IF(A6736=\"\",\"\",+IF(+A6736=D6736,+VLOOKUP(D6736,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6736,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6736=\"\",\"\",+VLOOKUP(+EOMONTH(+F6736,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6736=\"\",\"\",VLOOKUP(D6736,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6736=\"\",\"\",IF(A6736=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6736,-2)+15,Cenários!$A:$D,2,FALSE)>A6736,+VLOOKUP(+EOMONTH(+A6736,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6736,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6736=\"\",\"\",VLOOKUP(F6736,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6736=\"\",\"\",IF(WORKDAY(+A6736,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6736,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6737=\"\",\"\",+IF(+A6737=D6737,+E6737,((+G6737/E6737)^+((NETWORKDAYS(+D6737,A6737,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6737,F6737,Feriados!$A$2:$A$1058)-1))*E6737)))","v":""},{"$f":"IF(A6737=\"\",\"\",+IF(+A6737=D6737,+VLOOKUP(D6737,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6737,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6737=\"\",\"\",+VLOOKUP(+EOMONTH(+F6737,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6737=\"\",\"\",VLOOKUP(D6737,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6737=\"\",\"\",IF(A6737=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6737,-2)+15,Cenários!$A:$D,2,FALSE)>A6737,+VLOOKUP(+EOMONTH(+A6737,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6737,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6737=\"\",\"\",VLOOKUP(F6737,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6737=\"\",\"\",IF(WORKDAY(+A6737,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6737,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6738=\"\",\"\",+IF(+A6738=D6738,+E6738,((+G6738/E6738)^+((NETWORKDAYS(+D6738,A6738,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6738,F6738,Feriados!$A$2:$A$1058)-1))*E6738)))","v":""},{"$f":"IF(A6738=\"\",\"\",+IF(+A6738=D6738,+VLOOKUP(D6738,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6738,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6738=\"\",\"\",+VLOOKUP(+EOMONTH(+F6738,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6738=\"\",\"\",VLOOKUP(D6738,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6738=\"\",\"\",IF(A6738=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6738,-2)+15,Cenários!$A:$D,2,FALSE)>A6738,+VLOOKUP(+EOMONTH(+A6738,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6738,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6738=\"\",\"\",VLOOKUP(F6738,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6738=\"\",\"\",IF(WORKDAY(+A6738,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6738,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6739=\"\",\"\",+IF(+A6739=D6739,+E6739,((+G6739/E6739)^+((NETWORKDAYS(+D6739,A6739,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6739,F6739,Feriados!$A$2:$A$1058)-1))*E6739)))","v":""},{"$f":"IF(A6739=\"\",\"\",+IF(+A6739=D6739,+VLOOKUP(D6739,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6739,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6739=\"\",\"\",+VLOOKUP(+EOMONTH(+F6739,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6739=\"\",\"\",VLOOKUP(D6739,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6739=\"\",\"\",IF(A6739=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6739,-2)+15,Cenários!$A:$D,2,FALSE)>A6739,+VLOOKUP(+EOMONTH(+A6739,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6739,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6739=\"\",\"\",VLOOKUP(F6739,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6739=\"\",\"\",IF(WORKDAY(+A6739,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6739,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6740=\"\",\"\",+IF(+A6740=D6740,+E6740,((+G6740/E6740)^+((NETWORKDAYS(+D6740,A6740,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6740,F6740,Feriados!$A$2:$A$1058)-1))*E6740)))","v":""},{"$f":"IF(A6740=\"\",\"\",+IF(+A6740=D6740,+VLOOKUP(D6740,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6740,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6740=\"\",\"\",+VLOOKUP(+EOMONTH(+F6740,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6740=\"\",\"\",VLOOKUP(D6740,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6740=\"\",\"\",IF(A6740=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6740,-2)+15,Cenários!$A:$D,2,FALSE)>A6740,+VLOOKUP(+EOMONTH(+A6740,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6740,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6740=\"\",\"\",VLOOKUP(F6740,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6740=\"\",\"\",IF(WORKDAY(+A6740,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6740,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6741=\"\",\"\",+IF(+A6741=D6741,+E6741,((+G6741/E6741)^+((NETWORKDAYS(+D6741,A6741,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6741,F6741,Feriados!$A$2:$A$1058)-1))*E6741)))","v":""},{"$f":"IF(A6741=\"\",\"\",+IF(+A6741=D6741,+VLOOKUP(D6741,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6741,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6741=\"\",\"\",+VLOOKUP(+EOMONTH(+F6741,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6741=\"\",\"\",VLOOKUP(D6741,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6741=\"\",\"\",IF(A6741=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6741,-2)+15,Cenários!$A:$D,2,FALSE)>A6741,+VLOOKUP(+EOMONTH(+A6741,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6741,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6741=\"\",\"\",VLOOKUP(F6741,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6741=\"\",\"\",IF(WORKDAY(+A6741,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6741,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6742=\"\",\"\",+IF(+A6742=D6742,+E6742,((+G6742/E6742)^+((NETWORKDAYS(+D6742,A6742,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6742,F6742,Feriados!$A$2:$A$1058)-1))*E6742)))","v":""},{"$f":"IF(A6742=\"\",\"\",+IF(+A6742=D6742,+VLOOKUP(D6742,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6742,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6742=\"\",\"\",+VLOOKUP(+EOMONTH(+F6742,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6742=\"\",\"\",VLOOKUP(D6742,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6742=\"\",\"\",IF(A6742=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6742,-2)+15,Cenários!$A:$D,2,FALSE)>A6742,+VLOOKUP(+EOMONTH(+A6742,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6742,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6742=\"\",\"\",VLOOKUP(F6742,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6742=\"\",\"\",IF(WORKDAY(+A6742,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6742,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6743=\"\",\"\",+IF(+A6743=D6743,+E6743,((+G6743/E6743)^+((NETWORKDAYS(+D6743,A6743,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6743,F6743,Feriados!$A$2:$A$1058)-1))*E6743)))","v":""},{"$f":"IF(A6743=\"\",\"\",+IF(+A6743=D6743,+VLOOKUP(D6743,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6743,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6743=\"\",\"\",+VLOOKUP(+EOMONTH(+F6743,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6743=\"\",\"\",VLOOKUP(D6743,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6743=\"\",\"\",IF(A6743=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6743,-2)+15,Cenários!$A:$D,2,FALSE)>A6743,+VLOOKUP(+EOMONTH(+A6743,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6743,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6743=\"\",\"\",VLOOKUP(F6743,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6743=\"\",\"\",IF(WORKDAY(+A6743,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6743,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6744=\"\",\"\",+IF(+A6744=D6744,+E6744,((+G6744/E6744)^+((NETWORKDAYS(+D6744,A6744,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6744,F6744,Feriados!$A$2:$A$1058)-1))*E6744)))","v":""},{"$f":"IF(A6744=\"\",\"\",+IF(+A6744=D6744,+VLOOKUP(D6744,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6744,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6744=\"\",\"\",+VLOOKUP(+EOMONTH(+F6744,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6744=\"\",\"\",VLOOKUP(D6744,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6744=\"\",\"\",IF(A6744=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6744,-2)+15,Cenários!$A:$D,2,FALSE)>A6744,+VLOOKUP(+EOMONTH(+A6744,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6744,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6744=\"\",\"\",VLOOKUP(F6744,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6744=\"\",\"\",IF(WORKDAY(+A6744,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6744,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6745=\"\",\"\",+IF(+A6745=D6745,+E6745,((+G6745/E6745)^+((NETWORKDAYS(+D6745,A6745,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6745,F6745,Feriados!$A$2:$A$1058)-1))*E6745)))","v":""},{"$f":"IF(A6745=\"\",\"\",+IF(+A6745=D6745,+VLOOKUP(D6745,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6745,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6745=\"\",\"\",+VLOOKUP(+EOMONTH(+F6745,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6745=\"\",\"\",VLOOKUP(D6745,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6745=\"\",\"\",IF(A6745=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6745,-2)+15,Cenários!$A:$D,2,FALSE)>A6745,+VLOOKUP(+EOMONTH(+A6745,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6745,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6745=\"\",\"\",VLOOKUP(F6745,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6745=\"\",\"\",IF(WORKDAY(+A6745,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6745,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6746=\"\",\"\",+IF(+A6746=D6746,+E6746,((+G6746/E6746)^+((NETWORKDAYS(+D6746,A6746,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6746,F6746,Feriados!$A$2:$A$1058)-1))*E6746)))","v":""},{"$f":"IF(A6746=\"\",\"\",+IF(+A6746=D6746,+VLOOKUP(D6746,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6746,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6746=\"\",\"\",+VLOOKUP(+EOMONTH(+F6746,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6746=\"\",\"\",VLOOKUP(D6746,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6746=\"\",\"\",IF(A6746=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6746,-2)+15,Cenários!$A:$D,2,FALSE)>A6746,+VLOOKUP(+EOMONTH(+A6746,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6746,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6746=\"\",\"\",VLOOKUP(F6746,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6746=\"\",\"\",IF(WORKDAY(+A6746,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6746,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6747=\"\",\"\",+IF(+A6747=D6747,+E6747,((+G6747/E6747)^+((NETWORKDAYS(+D6747,A6747,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6747,F6747,Feriados!$A$2:$A$1058)-1))*E6747)))","v":""},{"$f":"IF(A6747=\"\",\"\",+IF(+A6747=D6747,+VLOOKUP(D6747,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6747,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6747=\"\",\"\",+VLOOKUP(+EOMONTH(+F6747,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6747=\"\",\"\",VLOOKUP(D6747,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6747=\"\",\"\",IF(A6747=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6747,-2)+15,Cenários!$A:$D,2,FALSE)>A6747,+VLOOKUP(+EOMONTH(+A6747,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6747,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6747=\"\",\"\",VLOOKUP(F6747,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6747=\"\",\"\",IF(WORKDAY(+A6747,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6747,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6748=\"\",\"\",+IF(+A6748=D6748,+E6748,((+G6748/E6748)^+((NETWORKDAYS(+D6748,A6748,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6748,F6748,Feriados!$A$2:$A$1058)-1))*E6748)))","v":""},{"$f":"IF(A6748=\"\",\"\",+IF(+A6748=D6748,+VLOOKUP(D6748,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6748,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6748=\"\",\"\",+VLOOKUP(+EOMONTH(+F6748,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6748=\"\",\"\",VLOOKUP(D6748,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6748=\"\",\"\",IF(A6748=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6748,-2)+15,Cenários!$A:$D,2,FALSE)>A6748,+VLOOKUP(+EOMONTH(+A6748,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6748,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6748=\"\",\"\",VLOOKUP(F6748,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6748=\"\",\"\",IF(WORKDAY(+A6748,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6748,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6749=\"\",\"\",+IF(+A6749=D6749,+E6749,((+G6749/E6749)^+((NETWORKDAYS(+D6749,A6749,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6749,F6749,Feriados!$A$2:$A$1058)-1))*E6749)))","v":""},{"$f":"IF(A6749=\"\",\"\",+IF(+A6749=D6749,+VLOOKUP(D6749,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6749,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6749=\"\",\"\",+VLOOKUP(+EOMONTH(+F6749,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6749=\"\",\"\",VLOOKUP(D6749,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6749=\"\",\"\",IF(A6749=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6749,-2)+15,Cenários!$A:$D,2,FALSE)>A6749,+VLOOKUP(+EOMONTH(+A6749,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6749,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6749=\"\",\"\",VLOOKUP(F6749,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6749=\"\",\"\",IF(WORKDAY(+A6749,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6749,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6750=\"\",\"\",+IF(+A6750=D6750,+E6750,((+G6750/E6750)^+((NETWORKDAYS(+D6750,A6750,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6750,F6750,Feriados!$A$2:$A$1058)-1))*E6750)))","v":""},{"$f":"IF(A6750=\"\",\"\",+IF(+A6750=D6750,+VLOOKUP(D6750,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6750,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6750=\"\",\"\",+VLOOKUP(+EOMONTH(+F6750,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6750=\"\",\"\",VLOOKUP(D6750,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6750=\"\",\"\",IF(A6750=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6750,-2)+15,Cenários!$A:$D,2,FALSE)>A6750,+VLOOKUP(+EOMONTH(+A6750,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6750,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6750=\"\",\"\",VLOOKUP(F6750,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6750=\"\",\"\",IF(WORKDAY(+A6750,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6750,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6751=\"\",\"\",+IF(+A6751=D6751,+E6751,((+G6751/E6751)^+((NETWORKDAYS(+D6751,A6751,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6751,F6751,Feriados!$A$2:$A$1058)-1))*E6751)))","v":""},{"$f":"IF(A6751=\"\",\"\",+IF(+A6751=D6751,+VLOOKUP(D6751,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6751,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6751=\"\",\"\",+VLOOKUP(+EOMONTH(+F6751,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6751=\"\",\"\",VLOOKUP(D6751,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6751=\"\",\"\",IF(A6751=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6751,-2)+15,Cenários!$A:$D,2,FALSE)>A6751,+VLOOKUP(+EOMONTH(+A6751,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6751,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6751=\"\",\"\",VLOOKUP(F6751,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6751=\"\",\"\",IF(WORKDAY(+A6751,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6751,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6752=\"\",\"\",+IF(+A6752=D6752,+E6752,((+G6752/E6752)^+((NETWORKDAYS(+D6752,A6752,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6752,F6752,Feriados!$A$2:$A$1058)-1))*E6752)))","v":""},{"$f":"IF(A6752=\"\",\"\",+IF(+A6752=D6752,+VLOOKUP(D6752,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6752,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6752=\"\",\"\",+VLOOKUP(+EOMONTH(+F6752,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6752=\"\",\"\",VLOOKUP(D6752,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6752=\"\",\"\",IF(A6752=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6752,-2)+15,Cenários!$A:$D,2,FALSE)>A6752,+VLOOKUP(+EOMONTH(+A6752,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6752,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6752=\"\",\"\",VLOOKUP(F6752,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6752=\"\",\"\",IF(WORKDAY(+A6752,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6752,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6753=\"\",\"\",+IF(+A6753=D6753,+E6753,((+G6753/E6753)^+((NETWORKDAYS(+D6753,A6753,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6753,F6753,Feriados!$A$2:$A$1058)-1))*E6753)))","v":""},{"$f":"IF(A6753=\"\",\"\",+IF(+A6753=D6753,+VLOOKUP(D6753,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6753,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6753=\"\",\"\",+VLOOKUP(+EOMONTH(+F6753,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6753=\"\",\"\",VLOOKUP(D6753,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6753=\"\",\"\",IF(A6753=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6753,-2)+15,Cenários!$A:$D,2,FALSE)>A6753,+VLOOKUP(+EOMONTH(+A6753,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6753,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6753=\"\",\"\",VLOOKUP(F6753,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6753=\"\",\"\",IF(WORKDAY(+A6753,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6753,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6754=\"\",\"\",+IF(+A6754=D6754,+E6754,((+G6754/E6754)^+((NETWORKDAYS(+D6754,A6754,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6754,F6754,Feriados!$A$2:$A$1058)-1))*E6754)))","v":""},{"$f":"IF(A6754=\"\",\"\",+IF(+A6754=D6754,+VLOOKUP(D6754,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6754,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6754=\"\",\"\",+VLOOKUP(+EOMONTH(+F6754,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6754=\"\",\"\",VLOOKUP(D6754,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6754=\"\",\"\",IF(A6754=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6754,-2)+15,Cenários!$A:$D,2,FALSE)>A6754,+VLOOKUP(+EOMONTH(+A6754,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6754,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6754=\"\",\"\",VLOOKUP(F6754,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6754=\"\",\"\",IF(WORKDAY(+A6754,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6754,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6755=\"\",\"\",+IF(+A6755=D6755,+E6755,((+G6755/E6755)^+((NETWORKDAYS(+D6755,A6755,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6755,F6755,Feriados!$A$2:$A$1058)-1))*E6755)))","v":""},{"$f":"IF(A6755=\"\",\"\",+IF(+A6755=D6755,+VLOOKUP(D6755,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6755,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6755=\"\",\"\",+VLOOKUP(+EOMONTH(+F6755,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6755=\"\",\"\",VLOOKUP(D6755,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6755=\"\",\"\",IF(A6755=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6755,-2)+15,Cenários!$A:$D,2,FALSE)>A6755,+VLOOKUP(+EOMONTH(+A6755,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6755,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6755=\"\",\"\",VLOOKUP(F6755,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6755=\"\",\"\",IF(WORKDAY(+A6755,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6755,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6756=\"\",\"\",+IF(+A6756=D6756,+E6756,((+G6756/E6756)^+((NETWORKDAYS(+D6756,A6756,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6756,F6756,Feriados!$A$2:$A$1058)-1))*E6756)))","v":""},{"$f":"IF(A6756=\"\",\"\",+IF(+A6756=D6756,+VLOOKUP(D6756,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6756,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6756=\"\",\"\",+VLOOKUP(+EOMONTH(+F6756,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6756=\"\",\"\",VLOOKUP(D6756,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6756=\"\",\"\",IF(A6756=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6756,-2)+15,Cenários!$A:$D,2,FALSE)>A6756,+VLOOKUP(+EOMONTH(+A6756,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6756,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6756=\"\",\"\",VLOOKUP(F6756,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6756=\"\",\"\",IF(WORKDAY(+A6756,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6756,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6757=\"\",\"\",+IF(+A6757=D6757,+E6757,((+G6757/E6757)^+((NETWORKDAYS(+D6757,A6757,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6757,F6757,Feriados!$A$2:$A$1058)-1))*E6757)))","v":""},{"$f":"IF(A6757=\"\",\"\",+IF(+A6757=D6757,+VLOOKUP(D6757,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6757,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6757=\"\",\"\",+VLOOKUP(+EOMONTH(+F6757,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6757=\"\",\"\",VLOOKUP(D6757,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6757=\"\",\"\",IF(A6757=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6757,-2)+15,Cenários!$A:$D,2,FALSE)>A6757,+VLOOKUP(+EOMONTH(+A6757,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6757,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6757=\"\",\"\",VLOOKUP(F6757,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6757=\"\",\"\",IF(WORKDAY(+A6757,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6757,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6758=\"\",\"\",+IF(+A6758=D6758,+E6758,((+G6758/E6758)^+((NETWORKDAYS(+D6758,A6758,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6758,F6758,Feriados!$A$2:$A$1058)-1))*E6758)))","v":""},{"$f":"IF(A6758=\"\",\"\",+IF(+A6758=D6758,+VLOOKUP(D6758,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6758,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6758=\"\",\"\",+VLOOKUP(+EOMONTH(+F6758,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6758=\"\",\"\",VLOOKUP(D6758,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6758=\"\",\"\",IF(A6758=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6758,-2)+15,Cenários!$A:$D,2,FALSE)>A6758,+VLOOKUP(+EOMONTH(+A6758,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6758,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6758=\"\",\"\",VLOOKUP(F6758,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6758=\"\",\"\",IF(WORKDAY(+A6758,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6758,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6759=\"\",\"\",+IF(+A6759=D6759,+E6759,((+G6759/E6759)^+((NETWORKDAYS(+D6759,A6759,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6759,F6759,Feriados!$A$2:$A$1058)-1))*E6759)))","v":""},{"$f":"IF(A6759=\"\",\"\",+IF(+A6759=D6759,+VLOOKUP(D6759,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6759,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6759=\"\",\"\",+VLOOKUP(+EOMONTH(+F6759,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6759=\"\",\"\",VLOOKUP(D6759,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6759=\"\",\"\",IF(A6759=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6759,-2)+15,Cenários!$A:$D,2,FALSE)>A6759,+VLOOKUP(+EOMONTH(+A6759,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6759,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6759=\"\",\"\",VLOOKUP(F6759,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6759=\"\",\"\",IF(WORKDAY(+A6759,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6759,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6760=\"\",\"\",+IF(+A6760=D6760,+E6760,((+G6760/E6760)^+((NETWORKDAYS(+D6760,A6760,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6760,F6760,Feriados!$A$2:$A$1058)-1))*E6760)))","v":""},{"$f":"IF(A6760=\"\",\"\",+IF(+A6760=D6760,+VLOOKUP(D6760,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6760,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6760=\"\",\"\",+VLOOKUP(+EOMONTH(+F6760,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6760=\"\",\"\",VLOOKUP(D6760,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6760=\"\",\"\",IF(A6760=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6760,-2)+15,Cenários!$A:$D,2,FALSE)>A6760,+VLOOKUP(+EOMONTH(+A6760,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6760,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6760=\"\",\"\",VLOOKUP(F6760,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6760=\"\",\"\",IF(WORKDAY(+A6760,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6760,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6761=\"\",\"\",+IF(+A6761=D6761,+E6761,((+G6761/E6761)^+((NETWORKDAYS(+D6761,A6761,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6761,F6761,Feriados!$A$2:$A$1058)-1))*E6761)))","v":""},{"$f":"IF(A6761=\"\",\"\",+IF(+A6761=D6761,+VLOOKUP(D6761,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6761,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6761=\"\",\"\",+VLOOKUP(+EOMONTH(+F6761,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6761=\"\",\"\",VLOOKUP(D6761,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6761=\"\",\"\",IF(A6761=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6761,-2)+15,Cenários!$A:$D,2,FALSE)>A6761,+VLOOKUP(+EOMONTH(+A6761,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6761,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6761=\"\",\"\",VLOOKUP(F6761,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6761=\"\",\"\",IF(WORKDAY(+A6761,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6761,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6762=\"\",\"\",+IF(+A6762=D6762,+E6762,((+G6762/E6762)^+((NETWORKDAYS(+D6762,A6762,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6762,F6762,Feriados!$A$2:$A$1058)-1))*E6762)))","v":""},{"$f":"IF(A6762=\"\",\"\",+IF(+A6762=D6762,+VLOOKUP(D6762,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6762,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6762=\"\",\"\",+VLOOKUP(+EOMONTH(+F6762,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6762=\"\",\"\",VLOOKUP(D6762,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6762=\"\",\"\",IF(A6762=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6762,-2)+15,Cenários!$A:$D,2,FALSE)>A6762,+VLOOKUP(+EOMONTH(+A6762,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6762,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6762=\"\",\"\",VLOOKUP(F6762,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6762=\"\",\"\",IF(WORKDAY(+A6762,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6762,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6763=\"\",\"\",+IF(+A6763=D6763,+E6763,((+G6763/E6763)^+((NETWORKDAYS(+D6763,A6763,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6763,F6763,Feriados!$A$2:$A$1058)-1))*E6763)))","v":""},{"$f":"IF(A6763=\"\",\"\",+IF(+A6763=D6763,+VLOOKUP(D6763,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6763,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6763=\"\",\"\",+VLOOKUP(+EOMONTH(+F6763,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6763=\"\",\"\",VLOOKUP(D6763,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6763=\"\",\"\",IF(A6763=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6763,-2)+15,Cenários!$A:$D,2,FALSE)>A6763,+VLOOKUP(+EOMONTH(+A6763,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6763,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6763=\"\",\"\",VLOOKUP(F6763,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6763=\"\",\"\",IF(WORKDAY(+A6763,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6763,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6764=\"\",\"\",+IF(+A6764=D6764,+E6764,((+G6764/E6764)^+((NETWORKDAYS(+D6764,A6764,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6764,F6764,Feriados!$A$2:$A$1058)-1))*E6764)))","v":""},{"$f":"IF(A6764=\"\",\"\",+IF(+A6764=D6764,+VLOOKUP(D6764,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6764,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6764=\"\",\"\",+VLOOKUP(+EOMONTH(+F6764,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6764=\"\",\"\",VLOOKUP(D6764,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6764=\"\",\"\",IF(A6764=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6764,-2)+15,Cenários!$A:$D,2,FALSE)>A6764,+VLOOKUP(+EOMONTH(+A6764,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6764,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6764=\"\",\"\",VLOOKUP(F6764,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6764=\"\",\"\",IF(WORKDAY(+A6764,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6764,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6765=\"\",\"\",+IF(+A6765=D6765,+E6765,((+G6765/E6765)^+((NETWORKDAYS(+D6765,A6765,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6765,F6765,Feriados!$A$2:$A$1058)-1))*E6765)))","v":""},{"$f":"IF(A6765=\"\",\"\",+IF(+A6765=D6765,+VLOOKUP(D6765,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6765,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6765=\"\",\"\",+VLOOKUP(+EOMONTH(+F6765,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6765=\"\",\"\",VLOOKUP(D6765,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6765=\"\",\"\",IF(A6765=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6765,-2)+15,Cenários!$A:$D,2,FALSE)>A6765,+VLOOKUP(+EOMONTH(+A6765,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6765,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6765=\"\",\"\",VLOOKUP(F6765,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6765=\"\",\"\",IF(WORKDAY(+A6765,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6765,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6766=\"\",\"\",+IF(+A6766=D6766,+E6766,((+G6766/E6766)^+((NETWORKDAYS(+D6766,A6766,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6766,F6766,Feriados!$A$2:$A$1058)-1))*E6766)))","v":""},{"$f":"IF(A6766=\"\",\"\",+IF(+A6766=D6766,+VLOOKUP(D6766,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6766,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6766=\"\",\"\",+VLOOKUP(+EOMONTH(+F6766,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6766=\"\",\"\",VLOOKUP(D6766,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6766=\"\",\"\",IF(A6766=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6766,-2)+15,Cenários!$A:$D,2,FALSE)>A6766,+VLOOKUP(+EOMONTH(+A6766,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6766,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6766=\"\",\"\",VLOOKUP(F6766,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6766=\"\",\"\",IF(WORKDAY(+A6766,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6766,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6767=\"\",\"\",+IF(+A6767=D6767,+E6767,((+G6767/E6767)^+((NETWORKDAYS(+D6767,A6767,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6767,F6767,Feriados!$A$2:$A$1058)-1))*E6767)))","v":""},{"$f":"IF(A6767=\"\",\"\",+IF(+A6767=D6767,+VLOOKUP(D6767,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6767,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6767=\"\",\"\",+VLOOKUP(+EOMONTH(+F6767,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6767=\"\",\"\",VLOOKUP(D6767,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6767=\"\",\"\",IF(A6767=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6767,-2)+15,Cenários!$A:$D,2,FALSE)>A6767,+VLOOKUP(+EOMONTH(+A6767,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6767,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6767=\"\",\"\",VLOOKUP(F6767,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6767=\"\",\"\",IF(WORKDAY(+A6767,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6767,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6768=\"\",\"\",+IF(+A6768=D6768,+E6768,((+G6768/E6768)^+((NETWORKDAYS(+D6768,A6768,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6768,F6768,Feriados!$A$2:$A$1058)-1))*E6768)))","v":""},{"$f":"IF(A6768=\"\",\"\",+IF(+A6768=D6768,+VLOOKUP(D6768,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6768,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6768=\"\",\"\",+VLOOKUP(+EOMONTH(+F6768,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6768=\"\",\"\",VLOOKUP(D6768,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6768=\"\",\"\",IF(A6768=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6768,-2)+15,Cenários!$A:$D,2,FALSE)>A6768,+VLOOKUP(+EOMONTH(+A6768,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6768,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6768=\"\",\"\",VLOOKUP(F6768,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6768=\"\",\"\",IF(WORKDAY(+A6768,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6768,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6769=\"\",\"\",+IF(+A6769=D6769,+E6769,((+G6769/E6769)^+((NETWORKDAYS(+D6769,A6769,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6769,F6769,Feriados!$A$2:$A$1058)-1))*E6769)))","v":""},{"$f":"IF(A6769=\"\",\"\",+IF(+A6769=D6769,+VLOOKUP(D6769,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6769,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6769=\"\",\"\",+VLOOKUP(+EOMONTH(+F6769,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6769=\"\",\"\",VLOOKUP(D6769,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6769=\"\",\"\",IF(A6769=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6769,-2)+15,Cenários!$A:$D,2,FALSE)>A6769,+VLOOKUP(+EOMONTH(+A6769,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6769,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6769=\"\",\"\",VLOOKUP(F6769,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6769=\"\",\"\",IF(WORKDAY(+A6769,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6769,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6770=\"\",\"\",+IF(+A6770=D6770,+E6770,((+G6770/E6770)^+((NETWORKDAYS(+D6770,A6770,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6770,F6770,Feriados!$A$2:$A$1058)-1))*E6770)))","v":""},{"$f":"IF(A6770=\"\",\"\",+IF(+A6770=D6770,+VLOOKUP(D6770,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6770,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6770=\"\",\"\",+VLOOKUP(+EOMONTH(+F6770,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6770=\"\",\"\",VLOOKUP(D6770,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6770=\"\",\"\",IF(A6770=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6770,-2)+15,Cenários!$A:$D,2,FALSE)>A6770,+VLOOKUP(+EOMONTH(+A6770,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6770,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6770=\"\",\"\",VLOOKUP(F6770,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6770=\"\",\"\",IF(WORKDAY(+A6770,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6770,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6771=\"\",\"\",+IF(+A6771=D6771,+E6771,((+G6771/E6771)^+((NETWORKDAYS(+D6771,A6771,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6771,F6771,Feriados!$A$2:$A$1058)-1))*E6771)))","v":""},{"$f":"IF(A6771=\"\",\"\",+IF(+A6771=D6771,+VLOOKUP(D6771,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6771,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6771=\"\",\"\",+VLOOKUP(+EOMONTH(+F6771,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6771=\"\",\"\",VLOOKUP(D6771,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6771=\"\",\"\",IF(A6771=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6771,-2)+15,Cenários!$A:$D,2,FALSE)>A6771,+VLOOKUP(+EOMONTH(+A6771,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6771,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6771=\"\",\"\",VLOOKUP(F6771,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6771=\"\",\"\",IF(WORKDAY(+A6771,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6771,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6772=\"\",\"\",+IF(+A6772=D6772,+E6772,((+G6772/E6772)^+((NETWORKDAYS(+D6772,A6772,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6772,F6772,Feriados!$A$2:$A$1058)-1))*E6772)))","v":""},{"$f":"IF(A6772=\"\",\"\",+IF(+A6772=D6772,+VLOOKUP(D6772,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6772,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6772=\"\",\"\",+VLOOKUP(+EOMONTH(+F6772,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6772=\"\",\"\",VLOOKUP(D6772,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6772=\"\",\"\",IF(A6772=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6772,-2)+15,Cenários!$A:$D,2,FALSE)>A6772,+VLOOKUP(+EOMONTH(+A6772,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6772,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6772=\"\",\"\",VLOOKUP(F6772,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6772=\"\",\"\",IF(WORKDAY(+A6772,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6772,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6773=\"\",\"\",+IF(+A6773=D6773,+E6773,((+G6773/E6773)^+((NETWORKDAYS(+D6773,A6773,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6773,F6773,Feriados!$A$2:$A$1058)-1))*E6773)))","v":""},{"$f":"IF(A6773=\"\",\"\",+IF(+A6773=D6773,+VLOOKUP(D6773,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6773,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6773=\"\",\"\",+VLOOKUP(+EOMONTH(+F6773,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6773=\"\",\"\",VLOOKUP(D6773,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6773=\"\",\"\",IF(A6773=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6773,-2)+15,Cenários!$A:$D,2,FALSE)>A6773,+VLOOKUP(+EOMONTH(+A6773,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6773,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6773=\"\",\"\",VLOOKUP(F6773,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6773=\"\",\"\",IF(WORKDAY(+A6773,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6773,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6774=\"\",\"\",+IF(+A6774=D6774,+E6774,((+G6774/E6774)^+((NETWORKDAYS(+D6774,A6774,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6774,F6774,Feriados!$A$2:$A$1058)-1))*E6774)))","v":""},{"$f":"IF(A6774=\"\",\"\",+IF(+A6774=D6774,+VLOOKUP(D6774,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6774,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6774=\"\",\"\",+VLOOKUP(+EOMONTH(+F6774,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6774=\"\",\"\",VLOOKUP(D6774,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6774=\"\",\"\",IF(A6774=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6774,-2)+15,Cenários!$A:$D,2,FALSE)>A6774,+VLOOKUP(+EOMONTH(+A6774,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6774,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6774=\"\",\"\",VLOOKUP(F6774,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6774=\"\",\"\",IF(WORKDAY(+A6774,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6774,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6775=\"\",\"\",+IF(+A6775=D6775,+E6775,((+G6775/E6775)^+((NETWORKDAYS(+D6775,A6775,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6775,F6775,Feriados!$A$2:$A$1058)-1))*E6775)))","v":""},{"$f":"IF(A6775=\"\",\"\",+IF(+A6775=D6775,+VLOOKUP(D6775,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6775,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6775=\"\",\"\",+VLOOKUP(+EOMONTH(+F6775,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6775=\"\",\"\",VLOOKUP(D6775,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6775=\"\",\"\",IF(A6775=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6775,-2)+15,Cenários!$A:$D,2,FALSE)>A6775,+VLOOKUP(+EOMONTH(+A6775,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6775,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6775=\"\",\"\",VLOOKUP(F6775,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6775=\"\",\"\",IF(WORKDAY(+A6775,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6775,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6776=\"\",\"\",+IF(+A6776=D6776,+E6776,((+G6776/E6776)^+((NETWORKDAYS(+D6776,A6776,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6776,F6776,Feriados!$A$2:$A$1058)-1))*E6776)))","v":""},{"$f":"IF(A6776=\"\",\"\",+IF(+A6776=D6776,+VLOOKUP(D6776,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6776,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6776=\"\",\"\",+VLOOKUP(+EOMONTH(+F6776,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6776=\"\",\"\",VLOOKUP(D6776,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6776=\"\",\"\",IF(A6776=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6776,-2)+15,Cenários!$A:$D,2,FALSE)>A6776,+VLOOKUP(+EOMONTH(+A6776,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6776,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6776=\"\",\"\",VLOOKUP(F6776,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6776=\"\",\"\",IF(WORKDAY(+A6776,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6776,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6777=\"\",\"\",+IF(+A6777=D6777,+E6777,((+G6777/E6777)^+((NETWORKDAYS(+D6777,A6777,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6777,F6777,Feriados!$A$2:$A$1058)-1))*E6777)))","v":""},{"$f":"IF(A6777=\"\",\"\",+IF(+A6777=D6777,+VLOOKUP(D6777,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6777,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6777=\"\",\"\",+VLOOKUP(+EOMONTH(+F6777,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6777=\"\",\"\",VLOOKUP(D6777,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6777=\"\",\"\",IF(A6777=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6777,-2)+15,Cenários!$A:$D,2,FALSE)>A6777,+VLOOKUP(+EOMONTH(+A6777,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6777,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6777=\"\",\"\",VLOOKUP(F6777,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6777=\"\",\"\",IF(WORKDAY(+A6777,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6777,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6778=\"\",\"\",+IF(+A6778=D6778,+E6778,((+G6778/E6778)^+((NETWORKDAYS(+D6778,A6778,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6778,F6778,Feriados!$A$2:$A$1058)-1))*E6778)))","v":""},{"$f":"IF(A6778=\"\",\"\",+IF(+A6778=D6778,+VLOOKUP(D6778,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6778,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6778=\"\",\"\",+VLOOKUP(+EOMONTH(+F6778,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6778=\"\",\"\",VLOOKUP(D6778,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6778=\"\",\"\",IF(A6778=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6778,-2)+15,Cenários!$A:$D,2,FALSE)>A6778,+VLOOKUP(+EOMONTH(+A6778,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6778,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6778=\"\",\"\",VLOOKUP(F6778,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6778=\"\",\"\",IF(WORKDAY(+A6778,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6778,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6779=\"\",\"\",+IF(+A6779=D6779,+E6779,((+G6779/E6779)^+((NETWORKDAYS(+D6779,A6779,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6779,F6779,Feriados!$A$2:$A$1058)-1))*E6779)))","v":""},{"$f":"IF(A6779=\"\",\"\",+IF(+A6779=D6779,+VLOOKUP(D6779,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6779,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6779=\"\",\"\",+VLOOKUP(+EOMONTH(+F6779,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6779=\"\",\"\",VLOOKUP(D6779,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6779=\"\",\"\",IF(A6779=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6779,-2)+15,Cenários!$A:$D,2,FALSE)>A6779,+VLOOKUP(+EOMONTH(+A6779,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6779,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6779=\"\",\"\",VLOOKUP(F6779,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6779=\"\",\"\",IF(WORKDAY(+A6779,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6779,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6780=\"\",\"\",+IF(+A6780=D6780,+E6780,((+G6780/E6780)^+((NETWORKDAYS(+D6780,A6780,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6780,F6780,Feriados!$A$2:$A$1058)-1))*E6780)))","v":""},{"$f":"IF(A6780=\"\",\"\",+IF(+A6780=D6780,+VLOOKUP(D6780,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6780,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6780=\"\",\"\",+VLOOKUP(+EOMONTH(+F6780,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6780=\"\",\"\",VLOOKUP(D6780,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6780=\"\",\"\",IF(A6780=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6780,-2)+15,Cenários!$A:$D,2,FALSE)>A6780,+VLOOKUP(+EOMONTH(+A6780,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6780,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6780=\"\",\"\",VLOOKUP(F6780,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6780=\"\",\"\",IF(WORKDAY(+A6780,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6780,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6781=\"\",\"\",+IF(+A6781=D6781,+E6781,((+G6781/E6781)^+((NETWORKDAYS(+D6781,A6781,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6781,F6781,Feriados!$A$2:$A$1058)-1))*E6781)))","v":""},{"$f":"IF(A6781=\"\",\"\",+IF(+A6781=D6781,+VLOOKUP(D6781,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6781,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6781=\"\",\"\",+VLOOKUP(+EOMONTH(+F6781,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6781=\"\",\"\",VLOOKUP(D6781,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6781=\"\",\"\",IF(A6781=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6781,-2)+15,Cenários!$A:$D,2,FALSE)>A6781,+VLOOKUP(+EOMONTH(+A6781,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6781,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6781=\"\",\"\",VLOOKUP(F6781,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6781=\"\",\"\",IF(WORKDAY(+A6781,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6781,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6782=\"\",\"\",+IF(+A6782=D6782,+E6782,((+G6782/E6782)^+((NETWORKDAYS(+D6782,A6782,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6782,F6782,Feriados!$A$2:$A$1058)-1))*E6782)))","v":""},{"$f":"IF(A6782=\"\",\"\",+IF(+A6782=D6782,+VLOOKUP(D6782,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6782,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6782=\"\",\"\",+VLOOKUP(+EOMONTH(+F6782,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6782=\"\",\"\",VLOOKUP(D6782,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6782=\"\",\"\",IF(A6782=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6782,-2)+15,Cenários!$A:$D,2,FALSE)>A6782,+VLOOKUP(+EOMONTH(+A6782,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6782,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6782=\"\",\"\",VLOOKUP(F6782,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6782=\"\",\"\",IF(WORKDAY(+A6782,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6782,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6783=\"\",\"\",+IF(+A6783=D6783,+E6783,((+G6783/E6783)^+((NETWORKDAYS(+D6783,A6783,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6783,F6783,Feriados!$A$2:$A$1058)-1))*E6783)))","v":""},{"$f":"IF(A6783=\"\",\"\",+IF(+A6783=D6783,+VLOOKUP(D6783,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6783,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6783=\"\",\"\",+VLOOKUP(+EOMONTH(+F6783,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6783=\"\",\"\",VLOOKUP(D6783,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6783=\"\",\"\",IF(A6783=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6783,-2)+15,Cenários!$A:$D,2,FALSE)>A6783,+VLOOKUP(+EOMONTH(+A6783,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6783,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6783=\"\",\"\",VLOOKUP(F6783,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6783=\"\",\"\",IF(WORKDAY(+A6783,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6783,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6784=\"\",\"\",+IF(+A6784=D6784,+E6784,((+G6784/E6784)^+((NETWORKDAYS(+D6784,A6784,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6784,F6784,Feriados!$A$2:$A$1058)-1))*E6784)))","v":""},{"$f":"IF(A6784=\"\",\"\",+IF(+A6784=D6784,+VLOOKUP(D6784,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6784,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6784=\"\",\"\",+VLOOKUP(+EOMONTH(+F6784,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6784=\"\",\"\",VLOOKUP(D6784,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6784=\"\",\"\",IF(A6784=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6784,-2)+15,Cenários!$A:$D,2,FALSE)>A6784,+VLOOKUP(+EOMONTH(+A6784,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6784,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6784=\"\",\"\",VLOOKUP(F6784,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6784=\"\",\"\",IF(WORKDAY(+A6784,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6784,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6785=\"\",\"\",+IF(+A6785=D6785,+E6785,((+G6785/E6785)^+((NETWORKDAYS(+D6785,A6785,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6785,F6785,Feriados!$A$2:$A$1058)-1))*E6785)))","v":""},{"$f":"IF(A6785=\"\",\"\",+IF(+A6785=D6785,+VLOOKUP(D6785,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6785,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6785=\"\",\"\",+VLOOKUP(+EOMONTH(+F6785,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6785=\"\",\"\",VLOOKUP(D6785,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6785=\"\",\"\",IF(A6785=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6785,-2)+15,Cenários!$A:$D,2,FALSE)>A6785,+VLOOKUP(+EOMONTH(+A6785,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6785,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6785=\"\",\"\",VLOOKUP(F6785,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6785=\"\",\"\",IF(WORKDAY(+A6785,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6785,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6786=\"\",\"\",+IF(+A6786=D6786,+E6786,((+G6786/E6786)^+((NETWORKDAYS(+D6786,A6786,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6786,F6786,Feriados!$A$2:$A$1058)-1))*E6786)))","v":""},{"$f":"IF(A6786=\"\",\"\",+IF(+A6786=D6786,+VLOOKUP(D6786,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6786,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6786=\"\",\"\",+VLOOKUP(+EOMONTH(+F6786,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6786=\"\",\"\",VLOOKUP(D6786,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6786=\"\",\"\",IF(A6786=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6786,-2)+15,Cenários!$A:$D,2,FALSE)>A6786,+VLOOKUP(+EOMONTH(+A6786,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6786,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6786=\"\",\"\",VLOOKUP(F6786,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6786=\"\",\"\",IF(WORKDAY(+A6786,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6786,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6787=\"\",\"\",+IF(+A6787=D6787,+E6787,((+G6787/E6787)^+((NETWORKDAYS(+D6787,A6787,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6787,F6787,Feriados!$A$2:$A$1058)-1))*E6787)))","v":""},{"$f":"IF(A6787=\"\",\"\",+IF(+A6787=D6787,+VLOOKUP(D6787,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6787,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6787=\"\",\"\",+VLOOKUP(+EOMONTH(+F6787,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6787=\"\",\"\",VLOOKUP(D6787,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6787=\"\",\"\",IF(A6787=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6787,-2)+15,Cenários!$A:$D,2,FALSE)>A6787,+VLOOKUP(+EOMONTH(+A6787,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6787,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6787=\"\",\"\",VLOOKUP(F6787,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6787=\"\",\"\",IF(WORKDAY(+A6787,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6787,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6788=\"\",\"\",+IF(+A6788=D6788,+E6788,((+G6788/E6788)^+((NETWORKDAYS(+D6788,A6788,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6788,F6788,Feriados!$A$2:$A$1058)-1))*E6788)))","v":""},{"$f":"IF(A6788=\"\",\"\",+IF(+A6788=D6788,+VLOOKUP(D6788,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6788,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6788=\"\",\"\",+VLOOKUP(+EOMONTH(+F6788,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6788=\"\",\"\",VLOOKUP(D6788,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6788=\"\",\"\",IF(A6788=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6788,-2)+15,Cenários!$A:$D,2,FALSE)>A6788,+VLOOKUP(+EOMONTH(+A6788,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6788,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6788=\"\",\"\",VLOOKUP(F6788,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6788=\"\",\"\",IF(WORKDAY(+A6788,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6788,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6789=\"\",\"\",+IF(+A6789=D6789,+E6789,((+G6789/E6789)^+((NETWORKDAYS(+D6789,A6789,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6789,F6789,Feriados!$A$2:$A$1058)-1))*E6789)))","v":""},{"$f":"IF(A6789=\"\",\"\",+IF(+A6789=D6789,+VLOOKUP(D6789,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6789,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6789=\"\",\"\",+VLOOKUP(+EOMONTH(+F6789,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6789=\"\",\"\",VLOOKUP(D6789,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6789=\"\",\"\",IF(A6789=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6789,-2)+15,Cenários!$A:$D,2,FALSE)>A6789,+VLOOKUP(+EOMONTH(+A6789,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6789,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6789=\"\",\"\",VLOOKUP(F6789,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6789=\"\",\"\",IF(WORKDAY(+A6789,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6789,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6790=\"\",\"\",+IF(+A6790=D6790,+E6790,((+G6790/E6790)^+((NETWORKDAYS(+D6790,A6790,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6790,F6790,Feriados!$A$2:$A$1058)-1))*E6790)))","v":""},{"$f":"IF(A6790=\"\",\"\",+IF(+A6790=D6790,+VLOOKUP(D6790,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6790,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6790=\"\",\"\",+VLOOKUP(+EOMONTH(+F6790,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6790=\"\",\"\",VLOOKUP(D6790,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6790=\"\",\"\",IF(A6790=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6790,-2)+15,Cenários!$A:$D,2,FALSE)>A6790,+VLOOKUP(+EOMONTH(+A6790,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6790,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6790=\"\",\"\",VLOOKUP(F6790,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6790=\"\",\"\",IF(WORKDAY(+A6790,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6790,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6791=\"\",\"\",+IF(+A6791=D6791,+E6791,((+G6791/E6791)^+((NETWORKDAYS(+D6791,A6791,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6791,F6791,Feriados!$A$2:$A$1058)-1))*E6791)))","v":""},{"$f":"IF(A6791=\"\",\"\",+IF(+A6791=D6791,+VLOOKUP(D6791,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6791,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6791=\"\",\"\",+VLOOKUP(+EOMONTH(+F6791,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6791=\"\",\"\",VLOOKUP(D6791,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6791=\"\",\"\",IF(A6791=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6791,-2)+15,Cenários!$A:$D,2,FALSE)>A6791,+VLOOKUP(+EOMONTH(+A6791,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6791,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6791=\"\",\"\",VLOOKUP(F6791,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6791=\"\",\"\",IF(WORKDAY(+A6791,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6791,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6792=\"\",\"\",+IF(+A6792=D6792,+E6792,((+G6792/E6792)^+((NETWORKDAYS(+D6792,A6792,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6792,F6792,Feriados!$A$2:$A$1058)-1))*E6792)))","v":""},{"$f":"IF(A6792=\"\",\"\",+IF(+A6792=D6792,+VLOOKUP(D6792,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6792,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6792=\"\",\"\",+VLOOKUP(+EOMONTH(+F6792,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6792=\"\",\"\",VLOOKUP(D6792,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6792=\"\",\"\",IF(A6792=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6792,-2)+15,Cenários!$A:$D,2,FALSE)>A6792,+VLOOKUP(+EOMONTH(+A6792,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6792,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6792=\"\",\"\",VLOOKUP(F6792,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6792=\"\",\"\",IF(WORKDAY(+A6792,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6792,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6793=\"\",\"\",+IF(+A6793=D6793,+E6793,((+G6793/E6793)^+((NETWORKDAYS(+D6793,A6793,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6793,F6793,Feriados!$A$2:$A$1058)-1))*E6793)))","v":""},{"$f":"IF(A6793=\"\",\"\",+IF(+A6793=D6793,+VLOOKUP(D6793,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6793,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6793=\"\",\"\",+VLOOKUP(+EOMONTH(+F6793,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6793=\"\",\"\",VLOOKUP(D6793,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6793=\"\",\"\",IF(A6793=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6793,-2)+15,Cenários!$A:$D,2,FALSE)>A6793,+VLOOKUP(+EOMONTH(+A6793,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6793,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6793=\"\",\"\",VLOOKUP(F6793,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6793=\"\",\"\",IF(WORKDAY(+A6793,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6793,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6794=\"\",\"\",+IF(+A6794=D6794,+E6794,((+G6794/E6794)^+((NETWORKDAYS(+D6794,A6794,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6794,F6794,Feriados!$A$2:$A$1058)-1))*E6794)))","v":""},{"$f":"IF(A6794=\"\",\"\",+IF(+A6794=D6794,+VLOOKUP(D6794,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6794,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6794=\"\",\"\",+VLOOKUP(+EOMONTH(+F6794,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6794=\"\",\"\",VLOOKUP(D6794,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6794=\"\",\"\",IF(A6794=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6794,-2)+15,Cenários!$A:$D,2,FALSE)>A6794,+VLOOKUP(+EOMONTH(+A6794,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6794,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6794=\"\",\"\",VLOOKUP(F6794,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6794=\"\",\"\",IF(WORKDAY(+A6794,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6794,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6795=\"\",\"\",+IF(+A6795=D6795,+E6795,((+G6795/E6795)^+((NETWORKDAYS(+D6795,A6795,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6795,F6795,Feriados!$A$2:$A$1058)-1))*E6795)))","v":""},{"$f":"IF(A6795=\"\",\"\",+IF(+A6795=D6795,+VLOOKUP(D6795,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6795,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6795=\"\",\"\",+VLOOKUP(+EOMONTH(+F6795,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6795=\"\",\"\",VLOOKUP(D6795,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6795=\"\",\"\",IF(A6795=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6795,-2)+15,Cenários!$A:$D,2,FALSE)>A6795,+VLOOKUP(+EOMONTH(+A6795,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6795,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6795=\"\",\"\",VLOOKUP(F6795,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6795=\"\",\"\",IF(WORKDAY(+A6795,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6795,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6796=\"\",\"\",+IF(+A6796=D6796,+E6796,((+G6796/E6796)^+((NETWORKDAYS(+D6796,A6796,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6796,F6796,Feriados!$A$2:$A$1058)-1))*E6796)))","v":""},{"$f":"IF(A6796=\"\",\"\",+IF(+A6796=D6796,+VLOOKUP(D6796,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6796,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6796=\"\",\"\",+VLOOKUP(+EOMONTH(+F6796,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6796=\"\",\"\",VLOOKUP(D6796,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6796=\"\",\"\",IF(A6796=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6796,-2)+15,Cenários!$A:$D,2,FALSE)>A6796,+VLOOKUP(+EOMONTH(+A6796,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6796,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6796=\"\",\"\",VLOOKUP(F6796,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6796=\"\",\"\",IF(WORKDAY(+A6796,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6796,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6797=\"\",\"\",+IF(+A6797=D6797,+E6797,((+G6797/E6797)^+((NETWORKDAYS(+D6797,A6797,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6797,F6797,Feriados!$A$2:$A$1058)-1))*E6797)))","v":""},{"$f":"IF(A6797=\"\",\"\",+IF(+A6797=D6797,+VLOOKUP(D6797,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6797,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6797=\"\",\"\",+VLOOKUP(+EOMONTH(+F6797,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6797=\"\",\"\",VLOOKUP(D6797,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6797=\"\",\"\",IF(A6797=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6797,-2)+15,Cenários!$A:$D,2,FALSE)>A6797,+VLOOKUP(+EOMONTH(+A6797,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6797,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6797=\"\",\"\",VLOOKUP(F6797,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6797=\"\",\"\",IF(WORKDAY(+A6797,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6797,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6798=\"\",\"\",+IF(+A6798=D6798,+E6798,((+G6798/E6798)^+((NETWORKDAYS(+D6798,A6798,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6798,F6798,Feriados!$A$2:$A$1058)-1))*E6798)))","v":""},{"$f":"IF(A6798=\"\",\"\",+IF(+A6798=D6798,+VLOOKUP(D6798,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6798,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6798=\"\",\"\",+VLOOKUP(+EOMONTH(+F6798,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6798=\"\",\"\",VLOOKUP(D6798,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6798=\"\",\"\",IF(A6798=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6798,-2)+15,Cenários!$A:$D,2,FALSE)>A6798,+VLOOKUP(+EOMONTH(+A6798,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6798,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6798=\"\",\"\",VLOOKUP(F6798,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6798=\"\",\"\",IF(WORKDAY(+A6798,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6798,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6799=\"\",\"\",+IF(+A6799=D6799,+E6799,((+G6799/E6799)^+((NETWORKDAYS(+D6799,A6799,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6799,F6799,Feriados!$A$2:$A$1058)-1))*E6799)))","v":""},{"$f":"IF(A6799=\"\",\"\",+IF(+A6799=D6799,+VLOOKUP(D6799,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6799,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6799=\"\",\"\",+VLOOKUP(+EOMONTH(+F6799,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6799=\"\",\"\",VLOOKUP(D6799,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6799=\"\",\"\",IF(A6799=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6799,-2)+15,Cenários!$A:$D,2,FALSE)>A6799,+VLOOKUP(+EOMONTH(+A6799,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6799,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6799=\"\",\"\",VLOOKUP(F6799,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6799=\"\",\"\",IF(WORKDAY(+A6799,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6799,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6800=\"\",\"\",+IF(+A6800=D6800,+E6800,((+G6800/E6800)^+((NETWORKDAYS(+D6800,A6800,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6800,F6800,Feriados!$A$2:$A$1058)-1))*E6800)))","v":""},{"$f":"IF(A6800=\"\",\"\",+IF(+A6800=D6800,+VLOOKUP(D6800,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6800,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6800=\"\",\"\",+VLOOKUP(+EOMONTH(+F6800,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6800=\"\",\"\",VLOOKUP(D6800,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6800=\"\",\"\",IF(A6800=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6800,-2)+15,Cenários!$A:$D,2,FALSE)>A6800,+VLOOKUP(+EOMONTH(+A6800,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6800,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6800=\"\",\"\",VLOOKUP(F6800,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6800=\"\",\"\",IF(WORKDAY(+A6800,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6800,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6801=\"\",\"\",+IF(+A6801=D6801,+E6801,((+G6801/E6801)^+((NETWORKDAYS(+D6801,A6801,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6801,F6801,Feriados!$A$2:$A$1058)-1))*E6801)))","v":""},{"$f":"IF(A6801=\"\",\"\",+IF(+A6801=D6801,+VLOOKUP(D6801,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6801,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6801=\"\",\"\",+VLOOKUP(+EOMONTH(+F6801,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6801=\"\",\"\",VLOOKUP(D6801,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6801=\"\",\"\",IF(A6801=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6801,-2)+15,Cenários!$A:$D,2,FALSE)>A6801,+VLOOKUP(+EOMONTH(+A6801,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6801,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6801=\"\",\"\",VLOOKUP(F6801,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6801=\"\",\"\",IF(WORKDAY(+A6801,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6801,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6802=\"\",\"\",+IF(+A6802=D6802,+E6802,((+G6802/E6802)^+((NETWORKDAYS(+D6802,A6802,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6802,F6802,Feriados!$A$2:$A$1058)-1))*E6802)))","v":""},{"$f":"IF(A6802=\"\",\"\",+IF(+A6802=D6802,+VLOOKUP(D6802,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6802,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6802=\"\",\"\",+VLOOKUP(+EOMONTH(+F6802,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6802=\"\",\"\",VLOOKUP(D6802,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6802=\"\",\"\",IF(A6802=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6802,-2)+15,Cenários!$A:$D,2,FALSE)>A6802,+VLOOKUP(+EOMONTH(+A6802,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6802,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6802=\"\",\"\",VLOOKUP(F6802,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6802=\"\",\"\",IF(WORKDAY(+A6802,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6802,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6803=\"\",\"\",+IF(+A6803=D6803,+E6803,((+G6803/E6803)^+((NETWORKDAYS(+D6803,A6803,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6803,F6803,Feriados!$A$2:$A$1058)-1))*E6803)))","v":""},{"$f":"IF(A6803=\"\",\"\",+IF(+A6803=D6803,+VLOOKUP(D6803,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6803,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6803=\"\",\"\",+VLOOKUP(+EOMONTH(+F6803,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6803=\"\",\"\",VLOOKUP(D6803,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6803=\"\",\"\",IF(A6803=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6803,-2)+15,Cenários!$A:$D,2,FALSE)>A6803,+VLOOKUP(+EOMONTH(+A6803,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6803,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6803=\"\",\"\",VLOOKUP(F6803,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6803=\"\",\"\",IF(WORKDAY(+A6803,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6803,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6804=\"\",\"\",+IF(+A6804=D6804,+E6804,((+G6804/E6804)^+((NETWORKDAYS(+D6804,A6804,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6804,F6804,Feriados!$A$2:$A$1058)-1))*E6804)))","v":""},{"$f":"IF(A6804=\"\",\"\",+IF(+A6804=D6804,+VLOOKUP(D6804,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6804,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6804=\"\",\"\",+VLOOKUP(+EOMONTH(+F6804,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6804=\"\",\"\",VLOOKUP(D6804,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6804=\"\",\"\",IF(A6804=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6804,-2)+15,Cenários!$A:$D,2,FALSE)>A6804,+VLOOKUP(+EOMONTH(+A6804,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6804,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6804=\"\",\"\",VLOOKUP(F6804,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6804=\"\",\"\",IF(WORKDAY(+A6804,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6804,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6805=\"\",\"\",+IF(+A6805=D6805,+E6805,((+G6805/E6805)^+((NETWORKDAYS(+D6805,A6805,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6805,F6805,Feriados!$A$2:$A$1058)-1))*E6805)))","v":""},{"$f":"IF(A6805=\"\",\"\",+IF(+A6805=D6805,+VLOOKUP(D6805,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6805,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6805=\"\",\"\",+VLOOKUP(+EOMONTH(+F6805,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6805=\"\",\"\",VLOOKUP(D6805,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6805=\"\",\"\",IF(A6805=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6805,-2)+15,Cenários!$A:$D,2,FALSE)>A6805,+VLOOKUP(+EOMONTH(+A6805,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6805,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6805=\"\",\"\",VLOOKUP(F6805,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6805=\"\",\"\",IF(WORKDAY(+A6805,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6805,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6806=\"\",\"\",+IF(+A6806=D6806,+E6806,((+G6806/E6806)^+((NETWORKDAYS(+D6806,A6806,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6806,F6806,Feriados!$A$2:$A$1058)-1))*E6806)))","v":""},{"$f":"IF(A6806=\"\",\"\",+IF(+A6806=D6806,+VLOOKUP(D6806,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6806,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6806=\"\",\"\",+VLOOKUP(+EOMONTH(+F6806,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6806=\"\",\"\",VLOOKUP(D6806,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6806=\"\",\"\",IF(A6806=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6806,-2)+15,Cenários!$A:$D,2,FALSE)>A6806,+VLOOKUP(+EOMONTH(+A6806,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6806,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6806=\"\",\"\",VLOOKUP(F6806,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6806=\"\",\"\",IF(WORKDAY(+A6806,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6806,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6807=\"\",\"\",+IF(+A6807=D6807,+E6807,((+G6807/E6807)^+((NETWORKDAYS(+D6807,A6807,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6807,F6807,Feriados!$A$2:$A$1058)-1))*E6807)))","v":""},{"$f":"IF(A6807=\"\",\"\",+IF(+A6807=D6807,+VLOOKUP(D6807,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6807,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6807=\"\",\"\",+VLOOKUP(+EOMONTH(+F6807,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6807=\"\",\"\",VLOOKUP(D6807,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6807=\"\",\"\",IF(A6807=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6807,-2)+15,Cenários!$A:$D,2,FALSE)>A6807,+VLOOKUP(+EOMONTH(+A6807,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6807,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6807=\"\",\"\",VLOOKUP(F6807,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6807=\"\",\"\",IF(WORKDAY(+A6807,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6807,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6808=\"\",\"\",+IF(+A6808=D6808,+E6808,((+G6808/E6808)^+((NETWORKDAYS(+D6808,A6808,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6808,F6808,Feriados!$A$2:$A$1058)-1))*E6808)))","v":""},{"$f":"IF(A6808=\"\",\"\",+IF(+A6808=D6808,+VLOOKUP(D6808,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6808,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6808=\"\",\"\",+VLOOKUP(+EOMONTH(+F6808,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6808=\"\",\"\",VLOOKUP(D6808,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6808=\"\",\"\",IF(A6808=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6808,-2)+15,Cenários!$A:$D,2,FALSE)>A6808,+VLOOKUP(+EOMONTH(+A6808,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6808,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6808=\"\",\"\",VLOOKUP(F6808,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6808=\"\",\"\",IF(WORKDAY(+A6808,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6808,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6809=\"\",\"\",+IF(+A6809=D6809,+E6809,((+G6809/E6809)^+((NETWORKDAYS(+D6809,A6809,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6809,F6809,Feriados!$A$2:$A$1058)-1))*E6809)))","v":""},{"$f":"IF(A6809=\"\",\"\",+IF(+A6809=D6809,+VLOOKUP(D6809,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6809,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6809=\"\",\"\",+VLOOKUP(+EOMONTH(+F6809,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6809=\"\",\"\",VLOOKUP(D6809,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6809=\"\",\"\",IF(A6809=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6809,-2)+15,Cenários!$A:$D,2,FALSE)>A6809,+VLOOKUP(+EOMONTH(+A6809,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6809,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6809=\"\",\"\",VLOOKUP(F6809,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6809=\"\",\"\",IF(WORKDAY(+A6809,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6809,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6810=\"\",\"\",+IF(+A6810=D6810,+E6810,((+G6810/E6810)^+((NETWORKDAYS(+D6810,A6810,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6810,F6810,Feriados!$A$2:$A$1058)-1))*E6810)))","v":""},{"$f":"IF(A6810=\"\",\"\",+IF(+A6810=D6810,+VLOOKUP(D6810,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6810,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6810=\"\",\"\",+VLOOKUP(+EOMONTH(+F6810,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6810=\"\",\"\",VLOOKUP(D6810,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6810=\"\",\"\",IF(A6810=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6810,-2)+15,Cenários!$A:$D,2,FALSE)>A6810,+VLOOKUP(+EOMONTH(+A6810,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6810,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6810=\"\",\"\",VLOOKUP(F6810,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6810=\"\",\"\",IF(WORKDAY(+A6810,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6810,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6811=\"\",\"\",+IF(+A6811=D6811,+E6811,((+G6811/E6811)^+((NETWORKDAYS(+D6811,A6811,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6811,F6811,Feriados!$A$2:$A$1058)-1))*E6811)))","v":""},{"$f":"IF(A6811=\"\",\"\",+IF(+A6811=D6811,+VLOOKUP(D6811,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6811,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6811=\"\",\"\",+VLOOKUP(+EOMONTH(+F6811,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6811=\"\",\"\",VLOOKUP(D6811,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6811=\"\",\"\",IF(A6811=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6811,-2)+15,Cenários!$A:$D,2,FALSE)>A6811,+VLOOKUP(+EOMONTH(+A6811,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6811,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6811=\"\",\"\",VLOOKUP(F6811,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6811=\"\",\"\",IF(WORKDAY(+A6811,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6811,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6812=\"\",\"\",+IF(+A6812=D6812,+E6812,((+G6812/E6812)^+((NETWORKDAYS(+D6812,A6812,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6812,F6812,Feriados!$A$2:$A$1058)-1))*E6812)))","v":""},{"$f":"IF(A6812=\"\",\"\",+IF(+A6812=D6812,+VLOOKUP(D6812,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6812,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6812=\"\",\"\",+VLOOKUP(+EOMONTH(+F6812,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6812=\"\",\"\",VLOOKUP(D6812,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6812=\"\",\"\",IF(A6812=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6812,-2)+15,Cenários!$A:$D,2,FALSE)>A6812,+VLOOKUP(+EOMONTH(+A6812,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6812,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6812=\"\",\"\",VLOOKUP(F6812,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6812=\"\",\"\",IF(WORKDAY(+A6812,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6812,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6813=\"\",\"\",+IF(+A6813=D6813,+E6813,((+G6813/E6813)^+((NETWORKDAYS(+D6813,A6813,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6813,F6813,Feriados!$A$2:$A$1058)-1))*E6813)))","v":""},{"$f":"IF(A6813=\"\",\"\",+IF(+A6813=D6813,+VLOOKUP(D6813,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6813,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6813=\"\",\"\",+VLOOKUP(+EOMONTH(+F6813,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6813=\"\",\"\",VLOOKUP(D6813,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6813=\"\",\"\",IF(A6813=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6813,-2)+15,Cenários!$A:$D,2,FALSE)>A6813,+VLOOKUP(+EOMONTH(+A6813,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6813,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6813=\"\",\"\",VLOOKUP(F6813,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6813=\"\",\"\",IF(WORKDAY(+A6813,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6813,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6814=\"\",\"\",+IF(+A6814=D6814,+E6814,((+G6814/E6814)^+((NETWORKDAYS(+D6814,A6814,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6814,F6814,Feriados!$A$2:$A$1058)-1))*E6814)))","v":""},{"$f":"IF(A6814=\"\",\"\",+IF(+A6814=D6814,+VLOOKUP(D6814,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6814,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6814=\"\",\"\",+VLOOKUP(+EOMONTH(+F6814,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6814=\"\",\"\",VLOOKUP(D6814,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6814=\"\",\"\",IF(A6814=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6814,-2)+15,Cenários!$A:$D,2,FALSE)>A6814,+VLOOKUP(+EOMONTH(+A6814,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6814,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6814=\"\",\"\",VLOOKUP(F6814,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6814=\"\",\"\",IF(WORKDAY(+A6814,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6814,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6815=\"\",\"\",+IF(+A6815=D6815,+E6815,((+G6815/E6815)^+((NETWORKDAYS(+D6815,A6815,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6815,F6815,Feriados!$A$2:$A$1058)-1))*E6815)))","v":""},{"$f":"IF(A6815=\"\",\"\",+IF(+A6815=D6815,+VLOOKUP(D6815,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6815,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6815=\"\",\"\",+VLOOKUP(+EOMONTH(+F6815,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6815=\"\",\"\",VLOOKUP(D6815,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6815=\"\",\"\",IF(A6815=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6815,-2)+15,Cenários!$A:$D,2,FALSE)>A6815,+VLOOKUP(+EOMONTH(+A6815,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6815,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6815=\"\",\"\",VLOOKUP(F6815,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6815=\"\",\"\",IF(WORKDAY(+A6815,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6815,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6816=\"\",\"\",+IF(+A6816=D6816,+E6816,((+G6816/E6816)^+((NETWORKDAYS(+D6816,A6816,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6816,F6816,Feriados!$A$2:$A$1058)-1))*E6816)))","v":""},{"$f":"IF(A6816=\"\",\"\",+IF(+A6816=D6816,+VLOOKUP(D6816,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6816,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6816=\"\",\"\",+VLOOKUP(+EOMONTH(+F6816,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6816=\"\",\"\",VLOOKUP(D6816,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6816=\"\",\"\",IF(A6816=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6816,-2)+15,Cenários!$A:$D,2,FALSE)>A6816,+VLOOKUP(+EOMONTH(+A6816,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6816,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6816=\"\",\"\",VLOOKUP(F6816,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6816=\"\",\"\",IF(WORKDAY(+A6816,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6816,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6817=\"\",\"\",+IF(+A6817=D6817,+E6817,((+G6817/E6817)^+((NETWORKDAYS(+D6817,A6817,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6817,F6817,Feriados!$A$2:$A$1058)-1))*E6817)))","v":""},{"$f":"IF(A6817=\"\",\"\",+IF(+A6817=D6817,+VLOOKUP(D6817,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6817,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6817=\"\",\"\",+VLOOKUP(+EOMONTH(+F6817,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6817=\"\",\"\",VLOOKUP(D6817,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6817=\"\",\"\",IF(A6817=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6817,-2)+15,Cenários!$A:$D,2,FALSE)>A6817,+VLOOKUP(+EOMONTH(+A6817,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6817,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6817=\"\",\"\",VLOOKUP(F6817,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6817=\"\",\"\",IF(WORKDAY(+A6817,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6817,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6818=\"\",\"\",+IF(+A6818=D6818,+E6818,((+G6818/E6818)^+((NETWORKDAYS(+D6818,A6818,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6818,F6818,Feriados!$A$2:$A$1058)-1))*E6818)))","v":""},{"$f":"IF(A6818=\"\",\"\",+IF(+A6818=D6818,+VLOOKUP(D6818,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6818,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6818=\"\",\"\",+VLOOKUP(+EOMONTH(+F6818,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6818=\"\",\"\",VLOOKUP(D6818,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6818=\"\",\"\",IF(A6818=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6818,-2)+15,Cenários!$A:$D,2,FALSE)>A6818,+VLOOKUP(+EOMONTH(+A6818,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6818,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6818=\"\",\"\",VLOOKUP(F6818,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6818=\"\",\"\",IF(WORKDAY(+A6818,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6818,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6819=\"\",\"\",+IF(+A6819=D6819,+E6819,((+G6819/E6819)^+((NETWORKDAYS(+D6819,A6819,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6819,F6819,Feriados!$A$2:$A$1058)-1))*E6819)))","v":""},{"$f":"IF(A6819=\"\",\"\",+IF(+A6819=D6819,+VLOOKUP(D6819,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6819,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6819=\"\",\"\",+VLOOKUP(+EOMONTH(+F6819,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6819=\"\",\"\",VLOOKUP(D6819,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6819=\"\",\"\",IF(A6819=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6819,-2)+15,Cenários!$A:$D,2,FALSE)>A6819,+VLOOKUP(+EOMONTH(+A6819,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6819,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6819=\"\",\"\",VLOOKUP(F6819,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6819=\"\",\"\",IF(WORKDAY(+A6819,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6819,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6820=\"\",\"\",+IF(+A6820=D6820,+E6820,((+G6820/E6820)^+((NETWORKDAYS(+D6820,A6820,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6820,F6820,Feriados!$A$2:$A$1058)-1))*E6820)))","v":""},{"$f":"IF(A6820=\"\",\"\",+IF(+A6820=D6820,+VLOOKUP(D6820,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6820,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6820=\"\",\"\",+VLOOKUP(+EOMONTH(+F6820,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6820=\"\",\"\",VLOOKUP(D6820,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6820=\"\",\"\",IF(A6820=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6820,-2)+15,Cenários!$A:$D,2,FALSE)>A6820,+VLOOKUP(+EOMONTH(+A6820,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6820,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6820=\"\",\"\",VLOOKUP(F6820,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6820=\"\",\"\",IF(WORKDAY(+A6820,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6820,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6821=\"\",\"\",+IF(+A6821=D6821,+E6821,((+G6821/E6821)^+((NETWORKDAYS(+D6821,A6821,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6821,F6821,Feriados!$A$2:$A$1058)-1))*E6821)))","v":""},{"$f":"IF(A6821=\"\",\"\",+IF(+A6821=D6821,+VLOOKUP(D6821,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6821,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6821=\"\",\"\",+VLOOKUP(+EOMONTH(+F6821,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6821=\"\",\"\",VLOOKUP(D6821,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6821=\"\",\"\",IF(A6821=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6821,-2)+15,Cenários!$A:$D,2,FALSE)>A6821,+VLOOKUP(+EOMONTH(+A6821,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6821,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6821=\"\",\"\",VLOOKUP(F6821,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6821=\"\",\"\",IF(WORKDAY(+A6821,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6821,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6822=\"\",\"\",+IF(+A6822=D6822,+E6822,((+G6822/E6822)^+((NETWORKDAYS(+D6822,A6822,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6822,F6822,Feriados!$A$2:$A$1058)-1))*E6822)))","v":""},{"$f":"IF(A6822=\"\",\"\",+IF(+A6822=D6822,+VLOOKUP(D6822,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6822,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6822=\"\",\"\",+VLOOKUP(+EOMONTH(+F6822,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6822=\"\",\"\",VLOOKUP(D6822,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6822=\"\",\"\",IF(A6822=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6822,-2)+15,Cenários!$A:$D,2,FALSE)>A6822,+VLOOKUP(+EOMONTH(+A6822,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6822,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6822=\"\",\"\",VLOOKUP(F6822,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6822=\"\",\"\",IF(WORKDAY(+A6822,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6822,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6823=\"\",\"\",+IF(+A6823=D6823,+E6823,((+G6823/E6823)^+((NETWORKDAYS(+D6823,A6823,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6823,F6823,Feriados!$A$2:$A$1058)-1))*E6823)))","v":""},{"$f":"IF(A6823=\"\",\"\",+IF(+A6823=D6823,+VLOOKUP(D6823,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6823,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6823=\"\",\"\",+VLOOKUP(+EOMONTH(+F6823,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6823=\"\",\"\",VLOOKUP(D6823,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6823=\"\",\"\",IF(A6823=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6823,-2)+15,Cenários!$A:$D,2,FALSE)>A6823,+VLOOKUP(+EOMONTH(+A6823,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6823,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6823=\"\",\"\",VLOOKUP(F6823,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6823=\"\",\"\",IF(WORKDAY(+A6823,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6823,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6824=\"\",\"\",+IF(+A6824=D6824,+E6824,((+G6824/E6824)^+((NETWORKDAYS(+D6824,A6824,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6824,F6824,Feriados!$A$2:$A$1058)-1))*E6824)))","v":""},{"$f":"IF(A6824=\"\",\"\",+IF(+A6824=D6824,+VLOOKUP(D6824,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6824,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6824=\"\",\"\",+VLOOKUP(+EOMONTH(+F6824,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6824=\"\",\"\",VLOOKUP(D6824,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6824=\"\",\"\",IF(A6824=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6824,-2)+15,Cenários!$A:$D,2,FALSE)>A6824,+VLOOKUP(+EOMONTH(+A6824,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6824,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6824=\"\",\"\",VLOOKUP(F6824,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6824=\"\",\"\",IF(WORKDAY(+A6824,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6824,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6825=\"\",\"\",+IF(+A6825=D6825,+E6825,((+G6825/E6825)^+((NETWORKDAYS(+D6825,A6825,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6825,F6825,Feriados!$A$2:$A$1058)-1))*E6825)))","v":""},{"$f":"IF(A6825=\"\",\"\",+IF(+A6825=D6825,+VLOOKUP(D6825,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6825,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6825=\"\",\"\",+VLOOKUP(+EOMONTH(+F6825,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6825=\"\",\"\",VLOOKUP(D6825,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6825=\"\",\"\",IF(A6825=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6825,-2)+15,Cenários!$A:$D,2,FALSE)>A6825,+VLOOKUP(+EOMONTH(+A6825,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6825,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6825=\"\",\"\",VLOOKUP(F6825,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6825=\"\",\"\",IF(WORKDAY(+A6825,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6825,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6826=\"\",\"\",+IF(+A6826=D6826,+E6826,((+G6826/E6826)^+((NETWORKDAYS(+D6826,A6826,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6826,F6826,Feriados!$A$2:$A$1058)-1))*E6826)))","v":""},{"$f":"IF(A6826=\"\",\"\",+IF(+A6826=D6826,+VLOOKUP(D6826,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6826,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6826=\"\",\"\",+VLOOKUP(+EOMONTH(+F6826,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6826=\"\",\"\",VLOOKUP(D6826,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6826=\"\",\"\",IF(A6826=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6826,-2)+15,Cenários!$A:$D,2,FALSE)>A6826,+VLOOKUP(+EOMONTH(+A6826,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6826,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6826=\"\",\"\",VLOOKUP(F6826,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6826=\"\",\"\",IF(WORKDAY(+A6826,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6826,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6827=\"\",\"\",+IF(+A6827=D6827,+E6827,((+G6827/E6827)^+((NETWORKDAYS(+D6827,A6827,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6827,F6827,Feriados!$A$2:$A$1058)-1))*E6827)))","v":""},{"$f":"IF(A6827=\"\",\"\",+IF(+A6827=D6827,+VLOOKUP(D6827,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6827,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6827=\"\",\"\",+VLOOKUP(+EOMONTH(+F6827,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6827=\"\",\"\",VLOOKUP(D6827,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6827=\"\",\"\",IF(A6827=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6827,-2)+15,Cenários!$A:$D,2,FALSE)>A6827,+VLOOKUP(+EOMONTH(+A6827,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6827,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6827=\"\",\"\",VLOOKUP(F6827,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6827=\"\",\"\",IF(WORKDAY(+A6827,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6827,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6828=\"\",\"\",+IF(+A6828=D6828,+E6828,((+G6828/E6828)^+((NETWORKDAYS(+D6828,A6828,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6828,F6828,Feriados!$A$2:$A$1058)-1))*E6828)))","v":""},{"$f":"IF(A6828=\"\",\"\",+IF(+A6828=D6828,+VLOOKUP(D6828,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6828,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6828=\"\",\"\",+VLOOKUP(+EOMONTH(+F6828,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6828=\"\",\"\",VLOOKUP(D6828,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6828=\"\",\"\",IF(A6828=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6828,-2)+15,Cenários!$A:$D,2,FALSE)>A6828,+VLOOKUP(+EOMONTH(+A6828,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6828,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6828=\"\",\"\",VLOOKUP(F6828,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6828=\"\",\"\",IF(WORKDAY(+A6828,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6828,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6829=\"\",\"\",+IF(+A6829=D6829,+E6829,((+G6829/E6829)^+((NETWORKDAYS(+D6829,A6829,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6829,F6829,Feriados!$A$2:$A$1058)-1))*E6829)))","v":""},{"$f":"IF(A6829=\"\",\"\",+IF(+A6829=D6829,+VLOOKUP(D6829,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6829,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6829=\"\",\"\",+VLOOKUP(+EOMONTH(+F6829,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6829=\"\",\"\",VLOOKUP(D6829,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6829=\"\",\"\",IF(A6829=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6829,-2)+15,Cenários!$A:$D,2,FALSE)>A6829,+VLOOKUP(+EOMONTH(+A6829,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6829,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6829=\"\",\"\",VLOOKUP(F6829,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6829=\"\",\"\",IF(WORKDAY(+A6829,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6829,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6830=\"\",\"\",+IF(+A6830=D6830,+E6830,((+G6830/E6830)^+((NETWORKDAYS(+D6830,A6830,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6830,F6830,Feriados!$A$2:$A$1058)-1))*E6830)))","v":""},{"$f":"IF(A6830=\"\",\"\",+IF(+A6830=D6830,+VLOOKUP(D6830,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6830,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6830=\"\",\"\",+VLOOKUP(+EOMONTH(+F6830,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6830=\"\",\"\",VLOOKUP(D6830,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6830=\"\",\"\",IF(A6830=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6830,-2)+15,Cenários!$A:$D,2,FALSE)>A6830,+VLOOKUP(+EOMONTH(+A6830,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6830,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6830=\"\",\"\",VLOOKUP(F6830,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6830=\"\",\"\",IF(WORKDAY(+A6830,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6830,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6831=\"\",\"\",+IF(+A6831=D6831,+E6831,((+G6831/E6831)^+((NETWORKDAYS(+D6831,A6831,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6831,F6831,Feriados!$A$2:$A$1058)-1))*E6831)))","v":""},{"$f":"IF(A6831=\"\",\"\",+IF(+A6831=D6831,+VLOOKUP(D6831,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6831,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6831=\"\",\"\",+VLOOKUP(+EOMONTH(+F6831,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6831=\"\",\"\",VLOOKUP(D6831,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6831=\"\",\"\",IF(A6831=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6831,-2)+15,Cenários!$A:$D,2,FALSE)>A6831,+VLOOKUP(+EOMONTH(+A6831,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6831,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6831=\"\",\"\",VLOOKUP(F6831,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6831=\"\",\"\",IF(WORKDAY(+A6831,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6831,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6832=\"\",\"\",+IF(+A6832=D6832,+E6832,((+G6832/E6832)^+((NETWORKDAYS(+D6832,A6832,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6832,F6832,Feriados!$A$2:$A$1058)-1))*E6832)))","v":""},{"$f":"IF(A6832=\"\",\"\",+IF(+A6832=D6832,+VLOOKUP(D6832,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6832,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6832=\"\",\"\",+VLOOKUP(+EOMONTH(+F6832,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6832=\"\",\"\",VLOOKUP(D6832,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6832=\"\",\"\",IF(A6832=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6832,-2)+15,Cenários!$A:$D,2,FALSE)>A6832,+VLOOKUP(+EOMONTH(+A6832,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6832,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6832=\"\",\"\",VLOOKUP(F6832,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6832=\"\",\"\",IF(WORKDAY(+A6832,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6832,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6833=\"\",\"\",+IF(+A6833=D6833,+E6833,((+G6833/E6833)^+((NETWORKDAYS(+D6833,A6833,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6833,F6833,Feriados!$A$2:$A$1058)-1))*E6833)))","v":""},{"$f":"IF(A6833=\"\",\"\",+IF(+A6833=D6833,+VLOOKUP(D6833,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6833,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6833=\"\",\"\",+VLOOKUP(+EOMONTH(+F6833,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6833=\"\",\"\",VLOOKUP(D6833,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6833=\"\",\"\",IF(A6833=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6833,-2)+15,Cenários!$A:$D,2,FALSE)>A6833,+VLOOKUP(+EOMONTH(+A6833,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6833,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6833=\"\",\"\",VLOOKUP(F6833,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6833=\"\",\"\",IF(WORKDAY(+A6833,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6833,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6834=\"\",\"\",+IF(+A6834=D6834,+E6834,((+G6834/E6834)^+((NETWORKDAYS(+D6834,A6834,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6834,F6834,Feriados!$A$2:$A$1058)-1))*E6834)))","v":""},{"$f":"IF(A6834=\"\",\"\",+IF(+A6834=D6834,+VLOOKUP(D6834,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6834,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6834=\"\",\"\",+VLOOKUP(+EOMONTH(+F6834,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6834=\"\",\"\",VLOOKUP(D6834,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6834=\"\",\"\",IF(A6834=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6834,-2)+15,Cenários!$A:$D,2,FALSE)>A6834,+VLOOKUP(+EOMONTH(+A6834,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6834,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6834=\"\",\"\",VLOOKUP(F6834,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6834=\"\",\"\",IF(WORKDAY(+A6834,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6834,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6835=\"\",\"\",+IF(+A6835=D6835,+E6835,((+G6835/E6835)^+((NETWORKDAYS(+D6835,A6835,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6835,F6835,Feriados!$A$2:$A$1058)-1))*E6835)))","v":""},{"$f":"IF(A6835=\"\",\"\",+IF(+A6835=D6835,+VLOOKUP(D6835,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6835,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6835=\"\",\"\",+VLOOKUP(+EOMONTH(+F6835,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6835=\"\",\"\",VLOOKUP(D6835,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6835=\"\",\"\",IF(A6835=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6835,-2)+15,Cenários!$A:$D,2,FALSE)>A6835,+VLOOKUP(+EOMONTH(+A6835,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6835,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6835=\"\",\"\",VLOOKUP(F6835,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6835=\"\",\"\",IF(WORKDAY(+A6835,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6835,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6836=\"\",\"\",+IF(+A6836=D6836,+E6836,((+G6836/E6836)^+((NETWORKDAYS(+D6836,A6836,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6836,F6836,Feriados!$A$2:$A$1058)-1))*E6836)))","v":""},{"$f":"IF(A6836=\"\",\"\",+IF(+A6836=D6836,+VLOOKUP(D6836,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6836,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6836=\"\",\"\",+VLOOKUP(+EOMONTH(+F6836,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6836=\"\",\"\",VLOOKUP(D6836,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6836=\"\",\"\",IF(A6836=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6836,-2)+15,Cenários!$A:$D,2,FALSE)>A6836,+VLOOKUP(+EOMONTH(+A6836,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6836,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6836=\"\",\"\",VLOOKUP(F6836,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6836=\"\",\"\",IF(WORKDAY(+A6836,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6836,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6837=\"\",\"\",+IF(+A6837=D6837,+E6837,((+G6837/E6837)^+((NETWORKDAYS(+D6837,A6837,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6837,F6837,Feriados!$A$2:$A$1058)-1))*E6837)))","v":""},{"$f":"IF(A6837=\"\",\"\",+IF(+A6837=D6837,+VLOOKUP(D6837,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6837,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6837=\"\",\"\",+VLOOKUP(+EOMONTH(+F6837,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6837=\"\",\"\",VLOOKUP(D6837,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6837=\"\",\"\",IF(A6837=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6837,-2)+15,Cenários!$A:$D,2,FALSE)>A6837,+VLOOKUP(+EOMONTH(+A6837,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6837,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6837=\"\",\"\",VLOOKUP(F6837,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6837=\"\",\"\",IF(WORKDAY(+A6837,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6837,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6838=\"\",\"\",+IF(+A6838=D6838,+E6838,((+G6838/E6838)^+((NETWORKDAYS(+D6838,A6838,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6838,F6838,Feriados!$A$2:$A$1058)-1))*E6838)))","v":""},{"$f":"IF(A6838=\"\",\"\",+IF(+A6838=D6838,+VLOOKUP(D6838,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6838,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6838=\"\",\"\",+VLOOKUP(+EOMONTH(+F6838,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6838=\"\",\"\",VLOOKUP(D6838,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6838=\"\",\"\",IF(A6838=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6838,-2)+15,Cenários!$A:$D,2,FALSE)>A6838,+VLOOKUP(+EOMONTH(+A6838,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6838,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6838=\"\",\"\",VLOOKUP(F6838,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6838=\"\",\"\",IF(WORKDAY(+A6838,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6838,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6839=\"\",\"\",+IF(+A6839=D6839,+E6839,((+G6839/E6839)^+((NETWORKDAYS(+D6839,A6839,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6839,F6839,Feriados!$A$2:$A$1058)-1))*E6839)))","v":""},{"$f":"IF(A6839=\"\",\"\",+IF(+A6839=D6839,+VLOOKUP(D6839,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6839,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6839=\"\",\"\",+VLOOKUP(+EOMONTH(+F6839,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6839=\"\",\"\",VLOOKUP(D6839,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6839=\"\",\"\",IF(A6839=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6839,-2)+15,Cenários!$A:$D,2,FALSE)>A6839,+VLOOKUP(+EOMONTH(+A6839,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6839,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6839=\"\",\"\",VLOOKUP(F6839,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6839=\"\",\"\",IF(WORKDAY(+A6839,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6839,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6840=\"\",\"\",+IF(+A6840=D6840,+E6840,((+G6840/E6840)^+((NETWORKDAYS(+D6840,A6840,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6840,F6840,Feriados!$A$2:$A$1058)-1))*E6840)))","v":""},{"$f":"IF(A6840=\"\",\"\",+IF(+A6840=D6840,+VLOOKUP(D6840,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6840,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6840=\"\",\"\",+VLOOKUP(+EOMONTH(+F6840,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6840=\"\",\"\",VLOOKUP(D6840,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6840=\"\",\"\",IF(A6840=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6840,-2)+15,Cenários!$A:$D,2,FALSE)>A6840,+VLOOKUP(+EOMONTH(+A6840,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6840,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6840=\"\",\"\",VLOOKUP(F6840,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6840=\"\",\"\",IF(WORKDAY(+A6840,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6840,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6841=\"\",\"\",+IF(+A6841=D6841,+E6841,((+G6841/E6841)^+((NETWORKDAYS(+D6841,A6841,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6841,F6841,Feriados!$A$2:$A$1058)-1))*E6841)))","v":""},{"$f":"IF(A6841=\"\",\"\",+IF(+A6841=D6841,+VLOOKUP(D6841,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6841,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6841=\"\",\"\",+VLOOKUP(+EOMONTH(+F6841,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6841=\"\",\"\",VLOOKUP(D6841,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6841=\"\",\"\",IF(A6841=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6841,-2)+15,Cenários!$A:$D,2,FALSE)>A6841,+VLOOKUP(+EOMONTH(+A6841,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6841,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6841=\"\",\"\",VLOOKUP(F6841,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6841=\"\",\"\",IF(WORKDAY(+A6841,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6841,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6842=\"\",\"\",+IF(+A6842=D6842,+E6842,((+G6842/E6842)^+((NETWORKDAYS(+D6842,A6842,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6842,F6842,Feriados!$A$2:$A$1058)-1))*E6842)))","v":""},{"$f":"IF(A6842=\"\",\"\",+IF(+A6842=D6842,+VLOOKUP(D6842,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6842,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6842=\"\",\"\",+VLOOKUP(+EOMONTH(+F6842,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6842=\"\",\"\",VLOOKUP(D6842,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6842=\"\",\"\",IF(A6842=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6842,-2)+15,Cenários!$A:$D,2,FALSE)>A6842,+VLOOKUP(+EOMONTH(+A6842,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6842,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6842=\"\",\"\",VLOOKUP(F6842,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6842=\"\",\"\",IF(WORKDAY(+A6842,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6842,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6843=\"\",\"\",+IF(+A6843=D6843,+E6843,((+G6843/E6843)^+((NETWORKDAYS(+D6843,A6843,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6843,F6843,Feriados!$A$2:$A$1058)-1))*E6843)))","v":""},{"$f":"IF(A6843=\"\",\"\",+IF(+A6843=D6843,+VLOOKUP(D6843,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6843,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6843=\"\",\"\",+VLOOKUP(+EOMONTH(+F6843,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6843=\"\",\"\",VLOOKUP(D6843,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6843=\"\",\"\",IF(A6843=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6843,-2)+15,Cenários!$A:$D,2,FALSE)>A6843,+VLOOKUP(+EOMONTH(+A6843,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6843,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6843=\"\",\"\",VLOOKUP(F6843,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6843=\"\",\"\",IF(WORKDAY(+A6843,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6843,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6844=\"\",\"\",+IF(+A6844=D6844,+E6844,((+G6844/E6844)^+((NETWORKDAYS(+D6844,A6844,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6844,F6844,Feriados!$A$2:$A$1058)-1))*E6844)))","v":""},{"$f":"IF(A6844=\"\",\"\",+IF(+A6844=D6844,+VLOOKUP(D6844,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6844,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6844=\"\",\"\",+VLOOKUP(+EOMONTH(+F6844,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6844=\"\",\"\",VLOOKUP(D6844,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6844=\"\",\"\",IF(A6844=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6844,-2)+15,Cenários!$A:$D,2,FALSE)>A6844,+VLOOKUP(+EOMONTH(+A6844,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6844,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6844=\"\",\"\",VLOOKUP(F6844,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6844=\"\",\"\",IF(WORKDAY(+A6844,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6844,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6845=\"\",\"\",+IF(+A6845=D6845,+E6845,((+G6845/E6845)^+((NETWORKDAYS(+D6845,A6845,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6845,F6845,Feriados!$A$2:$A$1058)-1))*E6845)))","v":""},{"$f":"IF(A6845=\"\",\"\",+IF(+A6845=D6845,+VLOOKUP(D6845,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6845,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6845=\"\",\"\",+VLOOKUP(+EOMONTH(+F6845,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6845=\"\",\"\",VLOOKUP(D6845,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6845=\"\",\"\",IF(A6845=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6845,-2)+15,Cenários!$A:$D,2,FALSE)>A6845,+VLOOKUP(+EOMONTH(+A6845,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6845,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6845=\"\",\"\",VLOOKUP(F6845,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6845=\"\",\"\",IF(WORKDAY(+A6845,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6845,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6846=\"\",\"\",+IF(+A6846=D6846,+E6846,((+G6846/E6846)^+((NETWORKDAYS(+D6846,A6846,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6846,F6846,Feriados!$A$2:$A$1058)-1))*E6846)))","v":""},{"$f":"IF(A6846=\"\",\"\",+IF(+A6846=D6846,+VLOOKUP(D6846,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6846,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6846=\"\",\"\",+VLOOKUP(+EOMONTH(+F6846,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6846=\"\",\"\",VLOOKUP(D6846,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6846=\"\",\"\",IF(A6846=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6846,-2)+15,Cenários!$A:$D,2,FALSE)>A6846,+VLOOKUP(+EOMONTH(+A6846,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6846,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6846=\"\",\"\",VLOOKUP(F6846,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6846=\"\",\"\",IF(WORKDAY(+A6846,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6846,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6847=\"\",\"\",+IF(+A6847=D6847,+E6847,((+G6847/E6847)^+((NETWORKDAYS(+D6847,A6847,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6847,F6847,Feriados!$A$2:$A$1058)-1))*E6847)))","v":""},{"$f":"IF(A6847=\"\",\"\",+IF(+A6847=D6847,+VLOOKUP(D6847,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6847,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6847=\"\",\"\",+VLOOKUP(+EOMONTH(+F6847,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6847=\"\",\"\",VLOOKUP(D6847,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6847=\"\",\"\",IF(A6847=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6847,-2)+15,Cenários!$A:$D,2,FALSE)>A6847,+VLOOKUP(+EOMONTH(+A6847,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6847,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6847=\"\",\"\",VLOOKUP(F6847,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6847=\"\",\"\",IF(WORKDAY(+A6847,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6847,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6848=\"\",\"\",+IF(+A6848=D6848,+E6848,((+G6848/E6848)^+((NETWORKDAYS(+D6848,A6848,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6848,F6848,Feriados!$A$2:$A$1058)-1))*E6848)))","v":""},{"$f":"IF(A6848=\"\",\"\",+IF(+A6848=D6848,+VLOOKUP(D6848,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6848,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6848=\"\",\"\",+VLOOKUP(+EOMONTH(+F6848,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6848=\"\",\"\",VLOOKUP(D6848,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6848=\"\",\"\",IF(A6848=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6848,-2)+15,Cenários!$A:$D,2,FALSE)>A6848,+VLOOKUP(+EOMONTH(+A6848,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6848,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6848=\"\",\"\",VLOOKUP(F6848,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6848=\"\",\"\",IF(WORKDAY(+A6848,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6848,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6849=\"\",\"\",+IF(+A6849=D6849,+E6849,((+G6849/E6849)^+((NETWORKDAYS(+D6849,A6849,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6849,F6849,Feriados!$A$2:$A$1058)-1))*E6849)))","v":""},{"$f":"IF(A6849=\"\",\"\",+IF(+A6849=D6849,+VLOOKUP(D6849,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6849,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6849=\"\",\"\",+VLOOKUP(+EOMONTH(+F6849,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6849=\"\",\"\",VLOOKUP(D6849,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6849=\"\",\"\",IF(A6849=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6849,-2)+15,Cenários!$A:$D,2,FALSE)>A6849,+VLOOKUP(+EOMONTH(+A6849,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6849,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6849=\"\",\"\",VLOOKUP(F6849,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6849=\"\",\"\",IF(WORKDAY(+A6849,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6849,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6850=\"\",\"\",+IF(+A6850=D6850,+E6850,((+G6850/E6850)^+((NETWORKDAYS(+D6850,A6850,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6850,F6850,Feriados!$A$2:$A$1058)-1))*E6850)))","v":""},{"$f":"IF(A6850=\"\",\"\",+IF(+A6850=D6850,+VLOOKUP(D6850,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6850,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6850=\"\",\"\",+VLOOKUP(+EOMONTH(+F6850,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6850=\"\",\"\",VLOOKUP(D6850,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6850=\"\",\"\",IF(A6850=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6850,-2)+15,Cenários!$A:$D,2,FALSE)>A6850,+VLOOKUP(+EOMONTH(+A6850,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6850,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6850=\"\",\"\",VLOOKUP(F6850,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6850=\"\",\"\",IF(WORKDAY(+A6850,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6850,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6851=\"\",\"\",+IF(+A6851=D6851,+E6851,((+G6851/E6851)^+((NETWORKDAYS(+D6851,A6851,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6851,F6851,Feriados!$A$2:$A$1058)-1))*E6851)))","v":""},{"$f":"IF(A6851=\"\",\"\",+IF(+A6851=D6851,+VLOOKUP(D6851,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6851,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6851=\"\",\"\",+VLOOKUP(+EOMONTH(+F6851,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6851=\"\",\"\",VLOOKUP(D6851,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6851=\"\",\"\",IF(A6851=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6851,-2)+15,Cenários!$A:$D,2,FALSE)>A6851,+VLOOKUP(+EOMONTH(+A6851,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6851,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6851=\"\",\"\",VLOOKUP(F6851,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6851=\"\",\"\",IF(WORKDAY(+A6851,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6851,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6852=\"\",\"\",+IF(+A6852=D6852,+E6852,((+G6852/E6852)^+((NETWORKDAYS(+D6852,A6852,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6852,F6852,Feriados!$A$2:$A$1058)-1))*E6852)))","v":""},{"$f":"IF(A6852=\"\",\"\",+IF(+A6852=D6852,+VLOOKUP(D6852,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6852,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6852=\"\",\"\",+VLOOKUP(+EOMONTH(+F6852,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6852=\"\",\"\",VLOOKUP(D6852,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6852=\"\",\"\",IF(A6852=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6852,-2)+15,Cenários!$A:$D,2,FALSE)>A6852,+VLOOKUP(+EOMONTH(+A6852,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6852,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6852=\"\",\"\",VLOOKUP(F6852,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6852=\"\",\"\",IF(WORKDAY(+A6852,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6852,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6853=\"\",\"\",+IF(+A6853=D6853,+E6853,((+G6853/E6853)^+((NETWORKDAYS(+D6853,A6853,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6853,F6853,Feriados!$A$2:$A$1058)-1))*E6853)))","v":""},{"$f":"IF(A6853=\"\",\"\",+IF(+A6853=D6853,+VLOOKUP(D6853,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6853,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6853=\"\",\"\",+VLOOKUP(+EOMONTH(+F6853,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6853=\"\",\"\",VLOOKUP(D6853,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6853=\"\",\"\",IF(A6853=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6853,-2)+15,Cenários!$A:$D,2,FALSE)>A6853,+VLOOKUP(+EOMONTH(+A6853,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6853,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6853=\"\",\"\",VLOOKUP(F6853,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6853=\"\",\"\",IF(WORKDAY(+A6853,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6853,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6854=\"\",\"\",+IF(+A6854=D6854,+E6854,((+G6854/E6854)^+((NETWORKDAYS(+D6854,A6854,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6854,F6854,Feriados!$A$2:$A$1058)-1))*E6854)))","v":""},{"$f":"IF(A6854=\"\",\"\",+IF(+A6854=D6854,+VLOOKUP(D6854,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6854,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6854=\"\",\"\",+VLOOKUP(+EOMONTH(+F6854,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6854=\"\",\"\",VLOOKUP(D6854,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6854=\"\",\"\",IF(A6854=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6854,-2)+15,Cenários!$A:$D,2,FALSE)>A6854,+VLOOKUP(+EOMONTH(+A6854,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6854,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6854=\"\",\"\",VLOOKUP(F6854,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6854=\"\",\"\",IF(WORKDAY(+A6854,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6854,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6855=\"\",\"\",+IF(+A6855=D6855,+E6855,((+G6855/E6855)^+((NETWORKDAYS(+D6855,A6855,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6855,F6855,Feriados!$A$2:$A$1058)-1))*E6855)))","v":""},{"$f":"IF(A6855=\"\",\"\",+IF(+A6855=D6855,+VLOOKUP(D6855,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6855,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6855=\"\",\"\",+VLOOKUP(+EOMONTH(+F6855,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6855=\"\",\"\",VLOOKUP(D6855,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6855=\"\",\"\",IF(A6855=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6855,-2)+15,Cenários!$A:$D,2,FALSE)>A6855,+VLOOKUP(+EOMONTH(+A6855,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6855,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6855=\"\",\"\",VLOOKUP(F6855,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6855=\"\",\"\",IF(WORKDAY(+A6855,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6855,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6856=\"\",\"\",+IF(+A6856=D6856,+E6856,((+G6856/E6856)^+((NETWORKDAYS(+D6856,A6856,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6856,F6856,Feriados!$A$2:$A$1058)-1))*E6856)))","v":""},{"$f":"IF(A6856=\"\",\"\",+IF(+A6856=D6856,+VLOOKUP(D6856,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6856,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6856=\"\",\"\",+VLOOKUP(+EOMONTH(+F6856,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6856=\"\",\"\",VLOOKUP(D6856,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6856=\"\",\"\",IF(A6856=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6856,-2)+15,Cenários!$A:$D,2,FALSE)>A6856,+VLOOKUP(+EOMONTH(+A6856,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6856,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6856=\"\",\"\",VLOOKUP(F6856,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6856=\"\",\"\",IF(WORKDAY(+A6856,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6856,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6857=\"\",\"\",+IF(+A6857=D6857,+E6857,((+G6857/E6857)^+((NETWORKDAYS(+D6857,A6857,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6857,F6857,Feriados!$A$2:$A$1058)-1))*E6857)))","v":""},{"$f":"IF(A6857=\"\",\"\",+IF(+A6857=D6857,+VLOOKUP(D6857,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6857,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6857=\"\",\"\",+VLOOKUP(+EOMONTH(+F6857,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6857=\"\",\"\",VLOOKUP(D6857,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6857=\"\",\"\",IF(A6857=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6857,-2)+15,Cenários!$A:$D,2,FALSE)>A6857,+VLOOKUP(+EOMONTH(+A6857,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6857,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6857=\"\",\"\",VLOOKUP(F6857,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6857=\"\",\"\",IF(WORKDAY(+A6857,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6857,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6858=\"\",\"\",+IF(+A6858=D6858,+E6858,((+G6858/E6858)^+((NETWORKDAYS(+D6858,A6858,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6858,F6858,Feriados!$A$2:$A$1058)-1))*E6858)))","v":""},{"$f":"IF(A6858=\"\",\"\",+IF(+A6858=D6858,+VLOOKUP(D6858,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6858,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6858=\"\",\"\",+VLOOKUP(+EOMONTH(+F6858,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6858=\"\",\"\",VLOOKUP(D6858,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6858=\"\",\"\",IF(A6858=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6858,-2)+15,Cenários!$A:$D,2,FALSE)>A6858,+VLOOKUP(+EOMONTH(+A6858,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6858,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6858=\"\",\"\",VLOOKUP(F6858,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6858=\"\",\"\",IF(WORKDAY(+A6858,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6858,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6859=\"\",\"\",+IF(+A6859=D6859,+E6859,((+G6859/E6859)^+((NETWORKDAYS(+D6859,A6859,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6859,F6859,Feriados!$A$2:$A$1058)-1))*E6859)))","v":""},{"$f":"IF(A6859=\"\",\"\",+IF(+A6859=D6859,+VLOOKUP(D6859,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6859,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6859=\"\",\"\",+VLOOKUP(+EOMONTH(+F6859,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6859=\"\",\"\",VLOOKUP(D6859,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6859=\"\",\"\",IF(A6859=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6859,-2)+15,Cenários!$A:$D,2,FALSE)>A6859,+VLOOKUP(+EOMONTH(+A6859,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6859,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6859=\"\",\"\",VLOOKUP(F6859,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6859=\"\",\"\",IF(WORKDAY(+A6859,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6859,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6860=\"\",\"\",+IF(+A6860=D6860,+E6860,((+G6860/E6860)^+((NETWORKDAYS(+D6860,A6860,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6860,F6860,Feriados!$A$2:$A$1058)-1))*E6860)))","v":""},{"$f":"IF(A6860=\"\",\"\",+IF(+A6860=D6860,+VLOOKUP(D6860,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6860,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6860=\"\",\"\",+VLOOKUP(+EOMONTH(+F6860,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6860=\"\",\"\",VLOOKUP(D6860,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6860=\"\",\"\",IF(A6860=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6860,-2)+15,Cenários!$A:$D,2,FALSE)>A6860,+VLOOKUP(+EOMONTH(+A6860,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6860,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6860=\"\",\"\",VLOOKUP(F6860,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6860=\"\",\"\",IF(WORKDAY(+A6860,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6860,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6861=\"\",\"\",+IF(+A6861=D6861,+E6861,((+G6861/E6861)^+((NETWORKDAYS(+D6861,A6861,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6861,F6861,Feriados!$A$2:$A$1058)-1))*E6861)))","v":""},{"$f":"IF(A6861=\"\",\"\",+IF(+A6861=D6861,+VLOOKUP(D6861,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6861,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6861=\"\",\"\",+VLOOKUP(+EOMONTH(+F6861,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6861=\"\",\"\",VLOOKUP(D6861,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6861=\"\",\"\",IF(A6861=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6861,-2)+15,Cenários!$A:$D,2,FALSE)>A6861,+VLOOKUP(+EOMONTH(+A6861,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6861,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6861=\"\",\"\",VLOOKUP(F6861,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6861=\"\",\"\",IF(WORKDAY(+A6861,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6861,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6862=\"\",\"\",+IF(+A6862=D6862,+E6862,((+G6862/E6862)^+((NETWORKDAYS(+D6862,A6862,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6862,F6862,Feriados!$A$2:$A$1058)-1))*E6862)))","v":""},{"$f":"IF(A6862=\"\",\"\",+IF(+A6862=D6862,+VLOOKUP(D6862,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6862,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6862=\"\",\"\",+VLOOKUP(+EOMONTH(+F6862,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6862=\"\",\"\",VLOOKUP(D6862,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6862=\"\",\"\",IF(A6862=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6862,-2)+15,Cenários!$A:$D,2,FALSE)>A6862,+VLOOKUP(+EOMONTH(+A6862,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6862,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6862=\"\",\"\",VLOOKUP(F6862,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6862=\"\",\"\",IF(WORKDAY(+A6862,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6862,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6863=\"\",\"\",+IF(+A6863=D6863,+E6863,((+G6863/E6863)^+((NETWORKDAYS(+D6863,A6863,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6863,F6863,Feriados!$A$2:$A$1058)-1))*E6863)))","v":""},{"$f":"IF(A6863=\"\",\"\",+IF(+A6863=D6863,+VLOOKUP(D6863,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6863,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6863=\"\",\"\",+VLOOKUP(+EOMONTH(+F6863,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6863=\"\",\"\",VLOOKUP(D6863,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6863=\"\",\"\",IF(A6863=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6863,-2)+15,Cenários!$A:$D,2,FALSE)>A6863,+VLOOKUP(+EOMONTH(+A6863,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6863,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6863=\"\",\"\",VLOOKUP(F6863,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6863=\"\",\"\",IF(WORKDAY(+A6863,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6863,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6864=\"\",\"\",+IF(+A6864=D6864,+E6864,((+G6864/E6864)^+((NETWORKDAYS(+D6864,A6864,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6864,F6864,Feriados!$A$2:$A$1058)-1))*E6864)))","v":""},{"$f":"IF(A6864=\"\",\"\",+IF(+A6864=D6864,+VLOOKUP(D6864,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6864,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6864=\"\",\"\",+VLOOKUP(+EOMONTH(+F6864,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6864=\"\",\"\",VLOOKUP(D6864,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6864=\"\",\"\",IF(A6864=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6864,-2)+15,Cenários!$A:$D,2,FALSE)>A6864,+VLOOKUP(+EOMONTH(+A6864,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6864,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6864=\"\",\"\",VLOOKUP(F6864,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6864=\"\",\"\",IF(WORKDAY(+A6864,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6864,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6865=\"\",\"\",+IF(+A6865=D6865,+E6865,((+G6865/E6865)^+((NETWORKDAYS(+D6865,A6865,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6865,F6865,Feriados!$A$2:$A$1058)-1))*E6865)))","v":""},{"$f":"IF(A6865=\"\",\"\",+IF(+A6865=D6865,+VLOOKUP(D6865,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6865,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6865=\"\",\"\",+VLOOKUP(+EOMONTH(+F6865,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6865=\"\",\"\",VLOOKUP(D6865,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6865=\"\",\"\",IF(A6865=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6865,-2)+15,Cenários!$A:$D,2,FALSE)>A6865,+VLOOKUP(+EOMONTH(+A6865,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6865,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6865=\"\",\"\",VLOOKUP(F6865,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6865=\"\",\"\",IF(WORKDAY(+A6865,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6865,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6866=\"\",\"\",+IF(+A6866=D6866,+E6866,((+G6866/E6866)^+((NETWORKDAYS(+D6866,A6866,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6866,F6866,Feriados!$A$2:$A$1058)-1))*E6866)))","v":""},{"$f":"IF(A6866=\"\",\"\",+IF(+A6866=D6866,+VLOOKUP(D6866,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6866,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6866=\"\",\"\",+VLOOKUP(+EOMONTH(+F6866,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6866=\"\",\"\",VLOOKUP(D6866,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6866=\"\",\"\",IF(A6866=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6866,-2)+15,Cenários!$A:$D,2,FALSE)>A6866,+VLOOKUP(+EOMONTH(+A6866,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6866,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6866=\"\",\"\",VLOOKUP(F6866,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6866=\"\",\"\",IF(WORKDAY(+A6866,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6866,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6867=\"\",\"\",+IF(+A6867=D6867,+E6867,((+G6867/E6867)^+((NETWORKDAYS(+D6867,A6867,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6867,F6867,Feriados!$A$2:$A$1058)-1))*E6867)))","v":""},{"$f":"IF(A6867=\"\",\"\",+IF(+A6867=D6867,+VLOOKUP(D6867,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6867,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6867=\"\",\"\",+VLOOKUP(+EOMONTH(+F6867,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6867=\"\",\"\",VLOOKUP(D6867,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6867=\"\",\"\",IF(A6867=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6867,-2)+15,Cenários!$A:$D,2,FALSE)>A6867,+VLOOKUP(+EOMONTH(+A6867,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6867,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6867=\"\",\"\",VLOOKUP(F6867,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6867=\"\",\"\",IF(WORKDAY(+A6867,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6867,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6868=\"\",\"\",+IF(+A6868=D6868,+E6868,((+G6868/E6868)^+((NETWORKDAYS(+D6868,A6868,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6868,F6868,Feriados!$A$2:$A$1058)-1))*E6868)))","v":""},{"$f":"IF(A6868=\"\",\"\",+IF(+A6868=D6868,+VLOOKUP(D6868,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6868,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6868=\"\",\"\",+VLOOKUP(+EOMONTH(+F6868,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6868=\"\",\"\",VLOOKUP(D6868,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6868=\"\",\"\",IF(A6868=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6868,-2)+15,Cenários!$A:$D,2,FALSE)>A6868,+VLOOKUP(+EOMONTH(+A6868,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6868,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6868=\"\",\"\",VLOOKUP(F6868,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6868=\"\",\"\",IF(WORKDAY(+A6868,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6868,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6869=\"\",\"\",+IF(+A6869=D6869,+E6869,((+G6869/E6869)^+((NETWORKDAYS(+D6869,A6869,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6869,F6869,Feriados!$A$2:$A$1058)-1))*E6869)))","v":""},{"$f":"IF(A6869=\"\",\"\",+IF(+A6869=D6869,+VLOOKUP(D6869,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6869,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6869=\"\",\"\",+VLOOKUP(+EOMONTH(+F6869,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6869=\"\",\"\",VLOOKUP(D6869,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6869=\"\",\"\",IF(A6869=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6869,-2)+15,Cenários!$A:$D,2,FALSE)>A6869,+VLOOKUP(+EOMONTH(+A6869,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6869,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6869=\"\",\"\",VLOOKUP(F6869,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6869=\"\",\"\",IF(WORKDAY(+A6869,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6869,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6870=\"\",\"\",+IF(+A6870=D6870,+E6870,((+G6870/E6870)^+((NETWORKDAYS(+D6870,A6870,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6870,F6870,Feriados!$A$2:$A$1058)-1))*E6870)))","v":""},{"$f":"IF(A6870=\"\",\"\",+IF(+A6870=D6870,+VLOOKUP(D6870,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6870,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6870=\"\",\"\",+VLOOKUP(+EOMONTH(+F6870,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6870=\"\",\"\",VLOOKUP(D6870,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6870=\"\",\"\",IF(A6870=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6870,-2)+15,Cenários!$A:$D,2,FALSE)>A6870,+VLOOKUP(+EOMONTH(+A6870,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6870,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6870=\"\",\"\",VLOOKUP(F6870,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6870=\"\",\"\",IF(WORKDAY(+A6870,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6870,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6871=\"\",\"\",+IF(+A6871=D6871,+E6871,((+G6871/E6871)^+((NETWORKDAYS(+D6871,A6871,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6871,F6871,Feriados!$A$2:$A$1058)-1))*E6871)))","v":""},{"$f":"IF(A6871=\"\",\"\",+IF(+A6871=D6871,+VLOOKUP(D6871,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6871,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6871=\"\",\"\",+VLOOKUP(+EOMONTH(+F6871,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6871=\"\",\"\",VLOOKUP(D6871,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6871=\"\",\"\",IF(A6871=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6871,-2)+15,Cenários!$A:$D,2,FALSE)>A6871,+VLOOKUP(+EOMONTH(+A6871,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6871,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6871=\"\",\"\",VLOOKUP(F6871,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6871=\"\",\"\",IF(WORKDAY(+A6871,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6871,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6872=\"\",\"\",+IF(+A6872=D6872,+E6872,((+G6872/E6872)^+((NETWORKDAYS(+D6872,A6872,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6872,F6872,Feriados!$A$2:$A$1058)-1))*E6872)))","v":""},{"$f":"IF(A6872=\"\",\"\",+IF(+A6872=D6872,+VLOOKUP(D6872,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6872,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6872=\"\",\"\",+VLOOKUP(+EOMONTH(+F6872,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6872=\"\",\"\",VLOOKUP(D6872,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6872=\"\",\"\",IF(A6872=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6872,-2)+15,Cenários!$A:$D,2,FALSE)>A6872,+VLOOKUP(+EOMONTH(+A6872,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6872,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6872=\"\",\"\",VLOOKUP(F6872,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6872=\"\",\"\",IF(WORKDAY(+A6872,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6872,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6873=\"\",\"\",+IF(+A6873=D6873,+E6873,((+G6873/E6873)^+((NETWORKDAYS(+D6873,A6873,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6873,F6873,Feriados!$A$2:$A$1058)-1))*E6873)))","v":""},{"$f":"IF(A6873=\"\",\"\",+IF(+A6873=D6873,+VLOOKUP(D6873,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6873,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6873=\"\",\"\",+VLOOKUP(+EOMONTH(+F6873,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6873=\"\",\"\",VLOOKUP(D6873,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6873=\"\",\"\",IF(A6873=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6873,-2)+15,Cenários!$A:$D,2,FALSE)>A6873,+VLOOKUP(+EOMONTH(+A6873,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6873,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6873=\"\",\"\",VLOOKUP(F6873,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6873=\"\",\"\",IF(WORKDAY(+A6873,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6873,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6874=\"\",\"\",+IF(+A6874=D6874,+E6874,((+G6874/E6874)^+((NETWORKDAYS(+D6874,A6874,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6874,F6874,Feriados!$A$2:$A$1058)-1))*E6874)))","v":""},{"$f":"IF(A6874=\"\",\"\",+IF(+A6874=D6874,+VLOOKUP(D6874,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6874,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6874=\"\",\"\",+VLOOKUP(+EOMONTH(+F6874,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6874=\"\",\"\",VLOOKUP(D6874,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6874=\"\",\"\",IF(A6874=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6874,-2)+15,Cenários!$A:$D,2,FALSE)>A6874,+VLOOKUP(+EOMONTH(+A6874,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6874,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6874=\"\",\"\",VLOOKUP(F6874,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6874=\"\",\"\",IF(WORKDAY(+A6874,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6874,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6875=\"\",\"\",+IF(+A6875=D6875,+E6875,((+G6875/E6875)^+((NETWORKDAYS(+D6875,A6875,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6875,F6875,Feriados!$A$2:$A$1058)-1))*E6875)))","v":""},{"$f":"IF(A6875=\"\",\"\",+IF(+A6875=D6875,+VLOOKUP(D6875,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6875,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6875=\"\",\"\",+VLOOKUP(+EOMONTH(+F6875,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6875=\"\",\"\",VLOOKUP(D6875,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6875=\"\",\"\",IF(A6875=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6875,-2)+15,Cenários!$A:$D,2,FALSE)>A6875,+VLOOKUP(+EOMONTH(+A6875,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6875,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6875=\"\",\"\",VLOOKUP(F6875,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6875=\"\",\"\",IF(WORKDAY(+A6875,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6875,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6876=\"\",\"\",+IF(+A6876=D6876,+E6876,((+G6876/E6876)^+((NETWORKDAYS(+D6876,A6876,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6876,F6876,Feriados!$A$2:$A$1058)-1))*E6876)))","v":""},{"$f":"IF(A6876=\"\",\"\",+IF(+A6876=D6876,+VLOOKUP(D6876,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6876,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6876=\"\",\"\",+VLOOKUP(+EOMONTH(+F6876,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6876=\"\",\"\",VLOOKUP(D6876,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6876=\"\",\"\",IF(A6876=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6876,-2)+15,Cenários!$A:$D,2,FALSE)>A6876,+VLOOKUP(+EOMONTH(+A6876,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6876,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6876=\"\",\"\",VLOOKUP(F6876,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6876=\"\",\"\",IF(WORKDAY(+A6876,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6876,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6877=\"\",\"\",+IF(+A6877=D6877,+E6877,((+G6877/E6877)^+((NETWORKDAYS(+D6877,A6877,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6877,F6877,Feriados!$A$2:$A$1058)-1))*E6877)))","v":""},{"$f":"IF(A6877=\"\",\"\",+IF(+A6877=D6877,+VLOOKUP(D6877,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6877,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6877=\"\",\"\",+VLOOKUP(+EOMONTH(+F6877,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6877=\"\",\"\",VLOOKUP(D6877,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6877=\"\",\"\",IF(A6877=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6877,-2)+15,Cenários!$A:$D,2,FALSE)>A6877,+VLOOKUP(+EOMONTH(+A6877,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6877,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6877=\"\",\"\",VLOOKUP(F6877,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6877=\"\",\"\",IF(WORKDAY(+A6877,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6877,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6878=\"\",\"\",+IF(+A6878=D6878,+E6878,((+G6878/E6878)^+((NETWORKDAYS(+D6878,A6878,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6878,F6878,Feriados!$A$2:$A$1058)-1))*E6878)))","v":""},{"$f":"IF(A6878=\"\",\"\",+IF(+A6878=D6878,+VLOOKUP(D6878,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6878,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6878=\"\",\"\",+VLOOKUP(+EOMONTH(+F6878,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6878=\"\",\"\",VLOOKUP(D6878,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6878=\"\",\"\",IF(A6878=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6878,-2)+15,Cenários!$A:$D,2,FALSE)>A6878,+VLOOKUP(+EOMONTH(+A6878,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6878,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6878=\"\",\"\",VLOOKUP(F6878,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6878=\"\",\"\",IF(WORKDAY(+A6878,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6878,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6879=\"\",\"\",+IF(+A6879=D6879,+E6879,((+G6879/E6879)^+((NETWORKDAYS(+D6879,A6879,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6879,F6879,Feriados!$A$2:$A$1058)-1))*E6879)))","v":""},{"$f":"IF(A6879=\"\",\"\",+IF(+A6879=D6879,+VLOOKUP(D6879,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6879,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6879=\"\",\"\",+VLOOKUP(+EOMONTH(+F6879,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6879=\"\",\"\",VLOOKUP(D6879,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6879=\"\",\"\",IF(A6879=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6879,-2)+15,Cenários!$A:$D,2,FALSE)>A6879,+VLOOKUP(+EOMONTH(+A6879,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6879,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6879=\"\",\"\",VLOOKUP(F6879,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6879=\"\",\"\",IF(WORKDAY(+A6879,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6879,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6880=\"\",\"\",+IF(+A6880=D6880,+E6880,((+G6880/E6880)^+((NETWORKDAYS(+D6880,A6880,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6880,F6880,Feriados!$A$2:$A$1058)-1))*E6880)))","v":""},{"$f":"IF(A6880=\"\",\"\",+IF(+A6880=D6880,+VLOOKUP(D6880,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6880,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6880=\"\",\"\",+VLOOKUP(+EOMONTH(+F6880,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6880=\"\",\"\",VLOOKUP(D6880,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6880=\"\",\"\",IF(A6880=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6880,-2)+15,Cenários!$A:$D,2,FALSE)>A6880,+VLOOKUP(+EOMONTH(+A6880,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6880,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6880=\"\",\"\",VLOOKUP(F6880,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6880=\"\",\"\",IF(WORKDAY(+A6880,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6880,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6881=\"\",\"\",+IF(+A6881=D6881,+E6881,((+G6881/E6881)^+((NETWORKDAYS(+D6881,A6881,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6881,F6881,Feriados!$A$2:$A$1058)-1))*E6881)))","v":""},{"$f":"IF(A6881=\"\",\"\",+IF(+A6881=D6881,+VLOOKUP(D6881,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6881,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6881=\"\",\"\",+VLOOKUP(+EOMONTH(+F6881,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6881=\"\",\"\",VLOOKUP(D6881,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6881=\"\",\"\",IF(A6881=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6881,-2)+15,Cenários!$A:$D,2,FALSE)>A6881,+VLOOKUP(+EOMONTH(+A6881,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6881,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6881=\"\",\"\",VLOOKUP(F6881,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6881=\"\",\"\",IF(WORKDAY(+A6881,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6881,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6882=\"\",\"\",+IF(+A6882=D6882,+E6882,((+G6882/E6882)^+((NETWORKDAYS(+D6882,A6882,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6882,F6882,Feriados!$A$2:$A$1058)-1))*E6882)))","v":""},{"$f":"IF(A6882=\"\",\"\",+IF(+A6882=D6882,+VLOOKUP(D6882,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6882,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6882=\"\",\"\",+VLOOKUP(+EOMONTH(+F6882,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6882=\"\",\"\",VLOOKUP(D6882,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6882=\"\",\"\",IF(A6882=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6882,-2)+15,Cenários!$A:$D,2,FALSE)>A6882,+VLOOKUP(+EOMONTH(+A6882,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6882,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6882=\"\",\"\",VLOOKUP(F6882,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6882=\"\",\"\",IF(WORKDAY(+A6882,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6882,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6883=\"\",\"\",+IF(+A6883=D6883,+E6883,((+G6883/E6883)^+((NETWORKDAYS(+D6883,A6883,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6883,F6883,Feriados!$A$2:$A$1058)-1))*E6883)))","v":""},{"$f":"IF(A6883=\"\",\"\",+IF(+A6883=D6883,+VLOOKUP(D6883,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6883,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6883=\"\",\"\",+VLOOKUP(+EOMONTH(+F6883,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6883=\"\",\"\",VLOOKUP(D6883,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6883=\"\",\"\",IF(A6883=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6883,-2)+15,Cenários!$A:$D,2,FALSE)>A6883,+VLOOKUP(+EOMONTH(+A6883,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6883,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6883=\"\",\"\",VLOOKUP(F6883,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6883=\"\",\"\",IF(WORKDAY(+A6883,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6883,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6884=\"\",\"\",+IF(+A6884=D6884,+E6884,((+G6884/E6884)^+((NETWORKDAYS(+D6884,A6884,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6884,F6884,Feriados!$A$2:$A$1058)-1))*E6884)))","v":""},{"$f":"IF(A6884=\"\",\"\",+IF(+A6884=D6884,+VLOOKUP(D6884,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6884,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6884=\"\",\"\",+VLOOKUP(+EOMONTH(+F6884,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6884=\"\",\"\",VLOOKUP(D6884,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6884=\"\",\"\",IF(A6884=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6884,-2)+15,Cenários!$A:$D,2,FALSE)>A6884,+VLOOKUP(+EOMONTH(+A6884,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6884,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6884=\"\",\"\",VLOOKUP(F6884,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6884=\"\",\"\",IF(WORKDAY(+A6884,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6884,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6885=\"\",\"\",+IF(+A6885=D6885,+E6885,((+G6885/E6885)^+((NETWORKDAYS(+D6885,A6885,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6885,F6885,Feriados!$A$2:$A$1058)-1))*E6885)))","v":""},{"$f":"IF(A6885=\"\",\"\",+IF(+A6885=D6885,+VLOOKUP(D6885,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6885,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6885=\"\",\"\",+VLOOKUP(+EOMONTH(+F6885,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6885=\"\",\"\",VLOOKUP(D6885,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6885=\"\",\"\",IF(A6885=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6885,-2)+15,Cenários!$A:$D,2,FALSE)>A6885,+VLOOKUP(+EOMONTH(+A6885,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6885,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6885=\"\",\"\",VLOOKUP(F6885,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6885=\"\",\"\",IF(WORKDAY(+A6885,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6885,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6886=\"\",\"\",+IF(+A6886=D6886,+E6886,((+G6886/E6886)^+((NETWORKDAYS(+D6886,A6886,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6886,F6886,Feriados!$A$2:$A$1058)-1))*E6886)))","v":""},{"$f":"IF(A6886=\"\",\"\",+IF(+A6886=D6886,+VLOOKUP(D6886,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6886,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6886=\"\",\"\",+VLOOKUP(+EOMONTH(+F6886,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6886=\"\",\"\",VLOOKUP(D6886,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6886=\"\",\"\",IF(A6886=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6886,-2)+15,Cenários!$A:$D,2,FALSE)>A6886,+VLOOKUP(+EOMONTH(+A6886,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6886,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6886=\"\",\"\",VLOOKUP(F6886,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6886=\"\",\"\",IF(WORKDAY(+A6886,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6886,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6887=\"\",\"\",+IF(+A6887=D6887,+E6887,((+G6887/E6887)^+((NETWORKDAYS(+D6887,A6887,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6887,F6887,Feriados!$A$2:$A$1058)-1))*E6887)))","v":""},{"$f":"IF(A6887=\"\",\"\",+IF(+A6887=D6887,+VLOOKUP(D6887,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6887,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6887=\"\",\"\",+VLOOKUP(+EOMONTH(+F6887,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6887=\"\",\"\",VLOOKUP(D6887,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6887=\"\",\"\",IF(A6887=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6887,-2)+15,Cenários!$A:$D,2,FALSE)>A6887,+VLOOKUP(+EOMONTH(+A6887,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6887,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6887=\"\",\"\",VLOOKUP(F6887,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6887=\"\",\"\",IF(WORKDAY(+A6887,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6887,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6888=\"\",\"\",+IF(+A6888=D6888,+E6888,((+G6888/E6888)^+((NETWORKDAYS(+D6888,A6888,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6888,F6888,Feriados!$A$2:$A$1058)-1))*E6888)))","v":""},{"$f":"IF(A6888=\"\",\"\",+IF(+A6888=D6888,+VLOOKUP(D6888,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6888,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6888=\"\",\"\",+VLOOKUP(+EOMONTH(+F6888,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6888=\"\",\"\",VLOOKUP(D6888,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6888=\"\",\"\",IF(A6888=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6888,-2)+15,Cenários!$A:$D,2,FALSE)>A6888,+VLOOKUP(+EOMONTH(+A6888,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6888,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6888=\"\",\"\",VLOOKUP(F6888,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6888=\"\",\"\",IF(WORKDAY(+A6888,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6888,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6889=\"\",\"\",+IF(+A6889=D6889,+E6889,((+G6889/E6889)^+((NETWORKDAYS(+D6889,A6889,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6889,F6889,Feriados!$A$2:$A$1058)-1))*E6889)))","v":""},{"$f":"IF(A6889=\"\",\"\",+IF(+A6889=D6889,+VLOOKUP(D6889,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6889,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6889=\"\",\"\",+VLOOKUP(+EOMONTH(+F6889,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6889=\"\",\"\",VLOOKUP(D6889,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6889=\"\",\"\",IF(A6889=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6889,-2)+15,Cenários!$A:$D,2,FALSE)>A6889,+VLOOKUP(+EOMONTH(+A6889,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6889,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6889=\"\",\"\",VLOOKUP(F6889,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6889=\"\",\"\",IF(WORKDAY(+A6889,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6889,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6890=\"\",\"\",+IF(+A6890=D6890,+E6890,((+G6890/E6890)^+((NETWORKDAYS(+D6890,A6890,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6890,F6890,Feriados!$A$2:$A$1058)-1))*E6890)))","v":""},{"$f":"IF(A6890=\"\",\"\",+IF(+A6890=D6890,+VLOOKUP(D6890,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6890,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6890=\"\",\"\",+VLOOKUP(+EOMONTH(+F6890,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6890=\"\",\"\",VLOOKUP(D6890,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6890=\"\",\"\",IF(A6890=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6890,-2)+15,Cenários!$A:$D,2,FALSE)>A6890,+VLOOKUP(+EOMONTH(+A6890,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6890,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6890=\"\",\"\",VLOOKUP(F6890,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6890=\"\",\"\",IF(WORKDAY(+A6890,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6890,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6891=\"\",\"\",+IF(+A6891=D6891,+E6891,((+G6891/E6891)^+((NETWORKDAYS(+D6891,A6891,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6891,F6891,Feriados!$A$2:$A$1058)-1))*E6891)))","v":""},{"$f":"IF(A6891=\"\",\"\",+IF(+A6891=D6891,+VLOOKUP(D6891,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6891,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6891=\"\",\"\",+VLOOKUP(+EOMONTH(+F6891,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6891=\"\",\"\",VLOOKUP(D6891,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6891=\"\",\"\",IF(A6891=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6891,-2)+15,Cenários!$A:$D,2,FALSE)>A6891,+VLOOKUP(+EOMONTH(+A6891,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6891,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6891=\"\",\"\",VLOOKUP(F6891,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6891=\"\",\"\",IF(WORKDAY(+A6891,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6891,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6892=\"\",\"\",+IF(+A6892=D6892,+E6892,((+G6892/E6892)^+((NETWORKDAYS(+D6892,A6892,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6892,F6892,Feriados!$A$2:$A$1058)-1))*E6892)))","v":""},{"$f":"IF(A6892=\"\",\"\",+IF(+A6892=D6892,+VLOOKUP(D6892,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6892,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6892=\"\",\"\",+VLOOKUP(+EOMONTH(+F6892,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6892=\"\",\"\",VLOOKUP(D6892,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6892=\"\",\"\",IF(A6892=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6892,-2)+15,Cenários!$A:$D,2,FALSE)>A6892,+VLOOKUP(+EOMONTH(+A6892,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6892,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6892=\"\",\"\",VLOOKUP(F6892,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6892=\"\",\"\",IF(WORKDAY(+A6892,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6892,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6893=\"\",\"\",+IF(+A6893=D6893,+E6893,((+G6893/E6893)^+((NETWORKDAYS(+D6893,A6893,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6893,F6893,Feriados!$A$2:$A$1058)-1))*E6893)))","v":""},{"$f":"IF(A6893=\"\",\"\",+IF(+A6893=D6893,+VLOOKUP(D6893,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6893,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6893=\"\",\"\",+VLOOKUP(+EOMONTH(+F6893,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6893=\"\",\"\",VLOOKUP(D6893,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6893=\"\",\"\",IF(A6893=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6893,-2)+15,Cenários!$A:$D,2,FALSE)>A6893,+VLOOKUP(+EOMONTH(+A6893,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6893,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6893=\"\",\"\",VLOOKUP(F6893,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6893=\"\",\"\",IF(WORKDAY(+A6893,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6893,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6894=\"\",\"\",+IF(+A6894=D6894,+E6894,((+G6894/E6894)^+((NETWORKDAYS(+D6894,A6894,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6894,F6894,Feriados!$A$2:$A$1058)-1))*E6894)))","v":""},{"$f":"IF(A6894=\"\",\"\",+IF(+A6894=D6894,+VLOOKUP(D6894,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6894,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6894=\"\",\"\",+VLOOKUP(+EOMONTH(+F6894,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6894=\"\",\"\",VLOOKUP(D6894,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6894=\"\",\"\",IF(A6894=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6894,-2)+15,Cenários!$A:$D,2,FALSE)>A6894,+VLOOKUP(+EOMONTH(+A6894,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6894,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6894=\"\",\"\",VLOOKUP(F6894,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6894=\"\",\"\",IF(WORKDAY(+A6894,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6894,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6895=\"\",\"\",+IF(+A6895=D6895,+E6895,((+G6895/E6895)^+((NETWORKDAYS(+D6895,A6895,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6895,F6895,Feriados!$A$2:$A$1058)-1))*E6895)))","v":""},{"$f":"IF(A6895=\"\",\"\",+IF(+A6895=D6895,+VLOOKUP(D6895,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6895,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6895=\"\",\"\",+VLOOKUP(+EOMONTH(+F6895,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6895=\"\",\"\",VLOOKUP(D6895,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6895=\"\",\"\",IF(A6895=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6895,-2)+15,Cenários!$A:$D,2,FALSE)>A6895,+VLOOKUP(+EOMONTH(+A6895,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6895,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6895=\"\",\"\",VLOOKUP(F6895,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6895=\"\",\"\",IF(WORKDAY(+A6895,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6895,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6896=\"\",\"\",+IF(+A6896=D6896,+E6896,((+G6896/E6896)^+((NETWORKDAYS(+D6896,A6896,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6896,F6896,Feriados!$A$2:$A$1058)-1))*E6896)))","v":""},{"$f":"IF(A6896=\"\",\"\",+IF(+A6896=D6896,+VLOOKUP(D6896,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6896,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6896=\"\",\"\",+VLOOKUP(+EOMONTH(+F6896,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6896=\"\",\"\",VLOOKUP(D6896,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6896=\"\",\"\",IF(A6896=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6896,-2)+15,Cenários!$A:$D,2,FALSE)>A6896,+VLOOKUP(+EOMONTH(+A6896,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6896,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6896=\"\",\"\",VLOOKUP(F6896,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6896=\"\",\"\",IF(WORKDAY(+A6896,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6896,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6897=\"\",\"\",+IF(+A6897=D6897,+E6897,((+G6897/E6897)^+((NETWORKDAYS(+D6897,A6897,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6897,F6897,Feriados!$A$2:$A$1058)-1))*E6897)))","v":""},{"$f":"IF(A6897=\"\",\"\",+IF(+A6897=D6897,+VLOOKUP(D6897,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6897,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6897=\"\",\"\",+VLOOKUP(+EOMONTH(+F6897,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6897=\"\",\"\",VLOOKUP(D6897,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6897=\"\",\"\",IF(A6897=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6897,-2)+15,Cenários!$A:$D,2,FALSE)>A6897,+VLOOKUP(+EOMONTH(+A6897,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6897,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6897=\"\",\"\",VLOOKUP(F6897,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6897=\"\",\"\",IF(WORKDAY(+A6897,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6897,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6898=\"\",\"\",+IF(+A6898=D6898,+E6898,((+G6898/E6898)^+((NETWORKDAYS(+D6898,A6898,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6898,F6898,Feriados!$A$2:$A$1058)-1))*E6898)))","v":""},{"$f":"IF(A6898=\"\",\"\",+IF(+A6898=D6898,+VLOOKUP(D6898,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6898,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6898=\"\",\"\",+VLOOKUP(+EOMONTH(+F6898,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6898=\"\",\"\",VLOOKUP(D6898,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6898=\"\",\"\",IF(A6898=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6898,-2)+15,Cenários!$A:$D,2,FALSE)>A6898,+VLOOKUP(+EOMONTH(+A6898,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6898,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6898=\"\",\"\",VLOOKUP(F6898,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6898=\"\",\"\",IF(WORKDAY(+A6898,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6898,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6899=\"\",\"\",+IF(+A6899=D6899,+E6899,((+G6899/E6899)^+((NETWORKDAYS(+D6899,A6899,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6899,F6899,Feriados!$A$2:$A$1058)-1))*E6899)))","v":""},{"$f":"IF(A6899=\"\",\"\",+IF(+A6899=D6899,+VLOOKUP(D6899,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6899,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6899=\"\",\"\",+VLOOKUP(+EOMONTH(+F6899,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6899=\"\",\"\",VLOOKUP(D6899,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6899=\"\",\"\",IF(A6899=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6899,-2)+15,Cenários!$A:$D,2,FALSE)>A6899,+VLOOKUP(+EOMONTH(+A6899,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6899,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6899=\"\",\"\",VLOOKUP(F6899,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6899=\"\",\"\",IF(WORKDAY(+A6899,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6899,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6900=\"\",\"\",+IF(+A6900=D6900,+E6900,((+G6900/E6900)^+((NETWORKDAYS(+D6900,A6900,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6900,F6900,Feriados!$A$2:$A$1058)-1))*E6900)))","v":""},{"$f":"IF(A6900=\"\",\"\",+IF(+A6900=D6900,+VLOOKUP(D6900,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6900,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6900=\"\",\"\",+VLOOKUP(+EOMONTH(+F6900,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6900=\"\",\"\",VLOOKUP(D6900,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6900=\"\",\"\",IF(A6900=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6900,-2)+15,Cenários!$A:$D,2,FALSE)>A6900,+VLOOKUP(+EOMONTH(+A6900,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6900,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6900=\"\",\"\",VLOOKUP(F6900,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6900=\"\",\"\",IF(WORKDAY(+A6900,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6900,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6901=\"\",\"\",+IF(+A6901=D6901,+E6901,((+G6901/E6901)^+((NETWORKDAYS(+D6901,A6901,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6901,F6901,Feriados!$A$2:$A$1058)-1))*E6901)))","v":""},{"$f":"IF(A6901=\"\",\"\",+IF(+A6901=D6901,+VLOOKUP(D6901,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6901,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6901=\"\",\"\",+VLOOKUP(+EOMONTH(+F6901,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6901=\"\",\"\",VLOOKUP(D6901,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6901=\"\",\"\",IF(A6901=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6901,-2)+15,Cenários!$A:$D,2,FALSE)>A6901,+VLOOKUP(+EOMONTH(+A6901,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6901,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6901=\"\",\"\",VLOOKUP(F6901,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6901=\"\",\"\",IF(WORKDAY(+A6901,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6901,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6902=\"\",\"\",+IF(+A6902=D6902,+E6902,((+G6902/E6902)^+((NETWORKDAYS(+D6902,A6902,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6902,F6902,Feriados!$A$2:$A$1058)-1))*E6902)))","v":""},{"$f":"IF(A6902=\"\",\"\",+IF(+A6902=D6902,+VLOOKUP(D6902,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6902,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6902=\"\",\"\",+VLOOKUP(+EOMONTH(+F6902,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6902=\"\",\"\",VLOOKUP(D6902,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6902=\"\",\"\",IF(A6902=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6902,-2)+15,Cenários!$A:$D,2,FALSE)>A6902,+VLOOKUP(+EOMONTH(+A6902,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6902,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6902=\"\",\"\",VLOOKUP(F6902,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6902=\"\",\"\",IF(WORKDAY(+A6902,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6902,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6903=\"\",\"\",+IF(+A6903=D6903,+E6903,((+G6903/E6903)^+((NETWORKDAYS(+D6903,A6903,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6903,F6903,Feriados!$A$2:$A$1058)-1))*E6903)))","v":""},{"$f":"IF(A6903=\"\",\"\",+IF(+A6903=D6903,+VLOOKUP(D6903,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6903,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6903=\"\",\"\",+VLOOKUP(+EOMONTH(+F6903,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6903=\"\",\"\",VLOOKUP(D6903,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6903=\"\",\"\",IF(A6903=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6903,-2)+15,Cenários!$A:$D,2,FALSE)>A6903,+VLOOKUP(+EOMONTH(+A6903,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6903,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6903=\"\",\"\",VLOOKUP(F6903,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6903=\"\",\"\",IF(WORKDAY(+A6903,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6903,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6904=\"\",\"\",+IF(+A6904=D6904,+E6904,((+G6904/E6904)^+((NETWORKDAYS(+D6904,A6904,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6904,F6904,Feriados!$A$2:$A$1058)-1))*E6904)))","v":""},{"$f":"IF(A6904=\"\",\"\",+IF(+A6904=D6904,+VLOOKUP(D6904,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6904,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6904=\"\",\"\",+VLOOKUP(+EOMONTH(+F6904,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6904=\"\",\"\",VLOOKUP(D6904,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6904=\"\",\"\",IF(A6904=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6904,-2)+15,Cenários!$A:$D,2,FALSE)>A6904,+VLOOKUP(+EOMONTH(+A6904,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6904,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6904=\"\",\"\",VLOOKUP(F6904,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6904=\"\",\"\",IF(WORKDAY(+A6904,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6904,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6905=\"\",\"\",+IF(+A6905=D6905,+E6905,((+G6905/E6905)^+((NETWORKDAYS(+D6905,A6905,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6905,F6905,Feriados!$A$2:$A$1058)-1))*E6905)))","v":""},{"$f":"IF(A6905=\"\",\"\",+IF(+A6905=D6905,+VLOOKUP(D6905,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6905,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6905=\"\",\"\",+VLOOKUP(+EOMONTH(+F6905,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6905=\"\",\"\",VLOOKUP(D6905,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6905=\"\",\"\",IF(A6905=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6905,-2)+15,Cenários!$A:$D,2,FALSE)>A6905,+VLOOKUP(+EOMONTH(+A6905,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6905,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6905=\"\",\"\",VLOOKUP(F6905,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6905=\"\",\"\",IF(WORKDAY(+A6905,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6905,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6906=\"\",\"\",+IF(+A6906=D6906,+E6906,((+G6906/E6906)^+((NETWORKDAYS(+D6906,A6906,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6906,F6906,Feriados!$A$2:$A$1058)-1))*E6906)))","v":""},{"$f":"IF(A6906=\"\",\"\",+IF(+A6906=D6906,+VLOOKUP(D6906,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6906,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6906=\"\",\"\",+VLOOKUP(+EOMONTH(+F6906,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6906=\"\",\"\",VLOOKUP(D6906,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6906=\"\",\"\",IF(A6906=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6906,-2)+15,Cenários!$A:$D,2,FALSE)>A6906,+VLOOKUP(+EOMONTH(+A6906,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6906,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6906=\"\",\"\",VLOOKUP(F6906,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6906=\"\",\"\",IF(WORKDAY(+A6906,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6906,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6907=\"\",\"\",+IF(+A6907=D6907,+E6907,((+G6907/E6907)^+((NETWORKDAYS(+D6907,A6907,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6907,F6907,Feriados!$A$2:$A$1058)-1))*E6907)))","v":""},{"$f":"IF(A6907=\"\",\"\",+IF(+A6907=D6907,+VLOOKUP(D6907,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6907,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6907=\"\",\"\",+VLOOKUP(+EOMONTH(+F6907,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6907=\"\",\"\",VLOOKUP(D6907,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6907=\"\",\"\",IF(A6907=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6907,-2)+15,Cenários!$A:$D,2,FALSE)>A6907,+VLOOKUP(+EOMONTH(+A6907,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6907,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6907=\"\",\"\",VLOOKUP(F6907,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6907=\"\",\"\",IF(WORKDAY(+A6907,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6907,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6908=\"\",\"\",+IF(+A6908=D6908,+E6908,((+G6908/E6908)^+((NETWORKDAYS(+D6908,A6908,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6908,F6908,Feriados!$A$2:$A$1058)-1))*E6908)))","v":""},{"$f":"IF(A6908=\"\",\"\",+IF(+A6908=D6908,+VLOOKUP(D6908,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6908,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6908=\"\",\"\",+VLOOKUP(+EOMONTH(+F6908,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6908=\"\",\"\",VLOOKUP(D6908,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6908=\"\",\"\",IF(A6908=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6908,-2)+15,Cenários!$A:$D,2,FALSE)>A6908,+VLOOKUP(+EOMONTH(+A6908,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6908,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6908=\"\",\"\",VLOOKUP(F6908,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6908=\"\",\"\",IF(WORKDAY(+A6908,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6908,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6909=\"\",\"\",+IF(+A6909=D6909,+E6909,((+G6909/E6909)^+((NETWORKDAYS(+D6909,A6909,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6909,F6909,Feriados!$A$2:$A$1058)-1))*E6909)))","v":""},{"$f":"IF(A6909=\"\",\"\",+IF(+A6909=D6909,+VLOOKUP(D6909,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6909,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6909=\"\",\"\",+VLOOKUP(+EOMONTH(+F6909,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6909=\"\",\"\",VLOOKUP(D6909,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6909=\"\",\"\",IF(A6909=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6909,-2)+15,Cenários!$A:$D,2,FALSE)>A6909,+VLOOKUP(+EOMONTH(+A6909,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6909,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6909=\"\",\"\",VLOOKUP(F6909,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6909=\"\",\"\",IF(WORKDAY(+A6909,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6909,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6910=\"\",\"\",+IF(+A6910=D6910,+E6910,((+G6910/E6910)^+((NETWORKDAYS(+D6910,A6910,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6910,F6910,Feriados!$A$2:$A$1058)-1))*E6910)))","v":""},{"$f":"IF(A6910=\"\",\"\",+IF(+A6910=D6910,+VLOOKUP(D6910,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6910,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6910=\"\",\"\",+VLOOKUP(+EOMONTH(+F6910,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6910=\"\",\"\",VLOOKUP(D6910,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6910=\"\",\"\",IF(A6910=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6910,-2)+15,Cenários!$A:$D,2,FALSE)>A6910,+VLOOKUP(+EOMONTH(+A6910,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6910,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6910=\"\",\"\",VLOOKUP(F6910,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6910=\"\",\"\",IF(WORKDAY(+A6910,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6910,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6911=\"\",\"\",+IF(+A6911=D6911,+E6911,((+G6911/E6911)^+((NETWORKDAYS(+D6911,A6911,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6911,F6911,Feriados!$A$2:$A$1058)-1))*E6911)))","v":""},{"$f":"IF(A6911=\"\",\"\",+IF(+A6911=D6911,+VLOOKUP(D6911,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6911,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6911=\"\",\"\",+VLOOKUP(+EOMONTH(+F6911,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6911=\"\",\"\",VLOOKUP(D6911,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6911=\"\",\"\",IF(A6911=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6911,-2)+15,Cenários!$A:$D,2,FALSE)>A6911,+VLOOKUP(+EOMONTH(+A6911,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6911,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6911=\"\",\"\",VLOOKUP(F6911,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6911=\"\",\"\",IF(WORKDAY(+A6911,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6911,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6912=\"\",\"\",+IF(+A6912=D6912,+E6912,((+G6912/E6912)^+((NETWORKDAYS(+D6912,A6912,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6912,F6912,Feriados!$A$2:$A$1058)-1))*E6912)))","v":""},{"$f":"IF(A6912=\"\",\"\",+IF(+A6912=D6912,+VLOOKUP(D6912,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6912,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6912=\"\",\"\",+VLOOKUP(+EOMONTH(+F6912,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6912=\"\",\"\",VLOOKUP(D6912,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6912=\"\",\"\",IF(A6912=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6912,-2)+15,Cenários!$A:$D,2,FALSE)>A6912,+VLOOKUP(+EOMONTH(+A6912,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6912,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6912=\"\",\"\",VLOOKUP(F6912,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6912=\"\",\"\",IF(WORKDAY(+A6912,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6912,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6913=\"\",\"\",+IF(+A6913=D6913,+E6913,((+G6913/E6913)^+((NETWORKDAYS(+D6913,A6913,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6913,F6913,Feriados!$A$2:$A$1058)-1))*E6913)))","v":""},{"$f":"IF(A6913=\"\",\"\",+IF(+A6913=D6913,+VLOOKUP(D6913,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6913,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6913=\"\",\"\",+VLOOKUP(+EOMONTH(+F6913,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6913=\"\",\"\",VLOOKUP(D6913,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6913=\"\",\"\",IF(A6913=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6913,-2)+15,Cenários!$A:$D,2,FALSE)>A6913,+VLOOKUP(+EOMONTH(+A6913,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6913,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6913=\"\",\"\",VLOOKUP(F6913,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6913=\"\",\"\",IF(WORKDAY(+A6913,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6913,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6914=\"\",\"\",+IF(+A6914=D6914,+E6914,((+G6914/E6914)^+((NETWORKDAYS(+D6914,A6914,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6914,F6914,Feriados!$A$2:$A$1058)-1))*E6914)))","v":""},{"$f":"IF(A6914=\"\",\"\",+IF(+A6914=D6914,+VLOOKUP(D6914,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6914,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6914=\"\",\"\",+VLOOKUP(+EOMONTH(+F6914,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6914=\"\",\"\",VLOOKUP(D6914,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6914=\"\",\"\",IF(A6914=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6914,-2)+15,Cenários!$A:$D,2,FALSE)>A6914,+VLOOKUP(+EOMONTH(+A6914,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6914,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6914=\"\",\"\",VLOOKUP(F6914,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6914=\"\",\"\",IF(WORKDAY(+A6914,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6914,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6915=\"\",\"\",+IF(+A6915=D6915,+E6915,((+G6915/E6915)^+((NETWORKDAYS(+D6915,A6915,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6915,F6915,Feriados!$A$2:$A$1058)-1))*E6915)))","v":""},{"$f":"IF(A6915=\"\",\"\",+IF(+A6915=D6915,+VLOOKUP(D6915,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6915,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6915=\"\",\"\",+VLOOKUP(+EOMONTH(+F6915,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6915=\"\",\"\",VLOOKUP(D6915,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6915=\"\",\"\",IF(A6915=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6915,-2)+15,Cenários!$A:$D,2,FALSE)>A6915,+VLOOKUP(+EOMONTH(+A6915,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6915,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6915=\"\",\"\",VLOOKUP(F6915,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6915=\"\",\"\",IF(WORKDAY(+A6915,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6915,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6916=\"\",\"\",+IF(+A6916=D6916,+E6916,((+G6916/E6916)^+((NETWORKDAYS(+D6916,A6916,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6916,F6916,Feriados!$A$2:$A$1058)-1))*E6916)))","v":""},{"$f":"IF(A6916=\"\",\"\",+IF(+A6916=D6916,+VLOOKUP(D6916,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6916,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6916=\"\",\"\",+VLOOKUP(+EOMONTH(+F6916,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6916=\"\",\"\",VLOOKUP(D6916,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6916=\"\",\"\",IF(A6916=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6916,-2)+15,Cenários!$A:$D,2,FALSE)>A6916,+VLOOKUP(+EOMONTH(+A6916,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6916,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6916=\"\",\"\",VLOOKUP(F6916,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6916=\"\",\"\",IF(WORKDAY(+A6916,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6916,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6917=\"\",\"\",+IF(+A6917=D6917,+E6917,((+G6917/E6917)^+((NETWORKDAYS(+D6917,A6917,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6917,F6917,Feriados!$A$2:$A$1058)-1))*E6917)))","v":""},{"$f":"IF(A6917=\"\",\"\",+IF(+A6917=D6917,+VLOOKUP(D6917,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6917,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6917=\"\",\"\",+VLOOKUP(+EOMONTH(+F6917,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6917=\"\",\"\",VLOOKUP(D6917,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6917=\"\",\"\",IF(A6917=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6917,-2)+15,Cenários!$A:$D,2,FALSE)>A6917,+VLOOKUP(+EOMONTH(+A6917,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6917,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6917=\"\",\"\",VLOOKUP(F6917,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6917=\"\",\"\",IF(WORKDAY(+A6917,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6917,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6918=\"\",\"\",+IF(+A6918=D6918,+E6918,((+G6918/E6918)^+((NETWORKDAYS(+D6918,A6918,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6918,F6918,Feriados!$A$2:$A$1058)-1))*E6918)))","v":""},{"$f":"IF(A6918=\"\",\"\",+IF(+A6918=D6918,+VLOOKUP(D6918,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6918,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6918=\"\",\"\",+VLOOKUP(+EOMONTH(+F6918,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6918=\"\",\"\",VLOOKUP(D6918,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6918=\"\",\"\",IF(A6918=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6918,-2)+15,Cenários!$A:$D,2,FALSE)>A6918,+VLOOKUP(+EOMONTH(+A6918,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6918,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6918=\"\",\"\",VLOOKUP(F6918,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6918=\"\",\"\",IF(WORKDAY(+A6918,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6918,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6919=\"\",\"\",+IF(+A6919=D6919,+E6919,((+G6919/E6919)^+((NETWORKDAYS(+D6919,A6919,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6919,F6919,Feriados!$A$2:$A$1058)-1))*E6919)))","v":""},{"$f":"IF(A6919=\"\",\"\",+IF(+A6919=D6919,+VLOOKUP(D6919,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6919,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6919=\"\",\"\",+VLOOKUP(+EOMONTH(+F6919,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6919=\"\",\"\",VLOOKUP(D6919,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6919=\"\",\"\",IF(A6919=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6919,-2)+15,Cenários!$A:$D,2,FALSE)>A6919,+VLOOKUP(+EOMONTH(+A6919,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6919,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6919=\"\",\"\",VLOOKUP(F6919,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6919=\"\",\"\",IF(WORKDAY(+A6919,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6919,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6920=\"\",\"\",+IF(+A6920=D6920,+E6920,((+G6920/E6920)^+((NETWORKDAYS(+D6920,A6920,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6920,F6920,Feriados!$A$2:$A$1058)-1))*E6920)))","v":""},{"$f":"IF(A6920=\"\",\"\",+IF(+A6920=D6920,+VLOOKUP(D6920,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6920,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6920=\"\",\"\",+VLOOKUP(+EOMONTH(+F6920,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6920=\"\",\"\",VLOOKUP(D6920,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6920=\"\",\"\",IF(A6920=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6920,-2)+15,Cenários!$A:$D,2,FALSE)>A6920,+VLOOKUP(+EOMONTH(+A6920,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6920,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6920=\"\",\"\",VLOOKUP(F6920,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6920=\"\",\"\",IF(WORKDAY(+A6920,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6920,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6921=\"\",\"\",+IF(+A6921=D6921,+E6921,((+G6921/E6921)^+((NETWORKDAYS(+D6921,A6921,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6921,F6921,Feriados!$A$2:$A$1058)-1))*E6921)))","v":""},{"$f":"IF(A6921=\"\",\"\",+IF(+A6921=D6921,+VLOOKUP(D6921,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6921,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6921=\"\",\"\",+VLOOKUP(+EOMONTH(+F6921,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6921=\"\",\"\",VLOOKUP(D6921,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6921=\"\",\"\",IF(A6921=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6921,-2)+15,Cenários!$A:$D,2,FALSE)>A6921,+VLOOKUP(+EOMONTH(+A6921,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6921,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6921=\"\",\"\",VLOOKUP(F6921,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6921=\"\",\"\",IF(WORKDAY(+A6921,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6921,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6922=\"\",\"\",+IF(+A6922=D6922,+E6922,((+G6922/E6922)^+((NETWORKDAYS(+D6922,A6922,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6922,F6922,Feriados!$A$2:$A$1058)-1))*E6922)))","v":""},{"$f":"IF(A6922=\"\",\"\",+IF(+A6922=D6922,+VLOOKUP(D6922,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6922,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6922=\"\",\"\",+VLOOKUP(+EOMONTH(+F6922,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6922=\"\",\"\",VLOOKUP(D6922,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6922=\"\",\"\",IF(A6922=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6922,-2)+15,Cenários!$A:$D,2,FALSE)>A6922,+VLOOKUP(+EOMONTH(+A6922,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6922,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6922=\"\",\"\",VLOOKUP(F6922,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6922=\"\",\"\",IF(WORKDAY(+A6922,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6922,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6923=\"\",\"\",+IF(+A6923=D6923,+E6923,((+G6923/E6923)^+((NETWORKDAYS(+D6923,A6923,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6923,F6923,Feriados!$A$2:$A$1058)-1))*E6923)))","v":""},{"$f":"IF(A6923=\"\",\"\",+IF(+A6923=D6923,+VLOOKUP(D6923,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6923,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6923=\"\",\"\",+VLOOKUP(+EOMONTH(+F6923,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6923=\"\",\"\",VLOOKUP(D6923,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6923=\"\",\"\",IF(A6923=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6923,-2)+15,Cenários!$A:$D,2,FALSE)>A6923,+VLOOKUP(+EOMONTH(+A6923,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6923,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6923=\"\",\"\",VLOOKUP(F6923,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6923=\"\",\"\",IF(WORKDAY(+A6923,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6923,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6924=\"\",\"\",+IF(+A6924=D6924,+E6924,((+G6924/E6924)^+((NETWORKDAYS(+D6924,A6924,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6924,F6924,Feriados!$A$2:$A$1058)-1))*E6924)))","v":""},{"$f":"IF(A6924=\"\",\"\",+IF(+A6924=D6924,+VLOOKUP(D6924,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6924,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6924=\"\",\"\",+VLOOKUP(+EOMONTH(+F6924,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6924=\"\",\"\",VLOOKUP(D6924,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6924=\"\",\"\",IF(A6924=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6924,-2)+15,Cenários!$A:$D,2,FALSE)>A6924,+VLOOKUP(+EOMONTH(+A6924,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6924,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6924=\"\",\"\",VLOOKUP(F6924,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6924=\"\",\"\",IF(WORKDAY(+A6924,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6924,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6925=\"\",\"\",+IF(+A6925=D6925,+E6925,((+G6925/E6925)^+((NETWORKDAYS(+D6925,A6925,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6925,F6925,Feriados!$A$2:$A$1058)-1))*E6925)))","v":""},{"$f":"IF(A6925=\"\",\"\",+IF(+A6925=D6925,+VLOOKUP(D6925,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6925,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6925=\"\",\"\",+VLOOKUP(+EOMONTH(+F6925,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6925=\"\",\"\",VLOOKUP(D6925,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6925=\"\",\"\",IF(A6925=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6925,-2)+15,Cenários!$A:$D,2,FALSE)>A6925,+VLOOKUP(+EOMONTH(+A6925,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6925,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6925=\"\",\"\",VLOOKUP(F6925,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6925=\"\",\"\",IF(WORKDAY(+A6925,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6925,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6926=\"\",\"\",+IF(+A6926=D6926,+E6926,((+G6926/E6926)^+((NETWORKDAYS(+D6926,A6926,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6926,F6926,Feriados!$A$2:$A$1058)-1))*E6926)))","v":""},{"$f":"IF(A6926=\"\",\"\",+IF(+A6926=D6926,+VLOOKUP(D6926,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6926,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6926=\"\",\"\",+VLOOKUP(+EOMONTH(+F6926,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6926=\"\",\"\",VLOOKUP(D6926,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6926=\"\",\"\",IF(A6926=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6926,-2)+15,Cenários!$A:$D,2,FALSE)>A6926,+VLOOKUP(+EOMONTH(+A6926,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6926,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6926=\"\",\"\",VLOOKUP(F6926,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6926=\"\",\"\",IF(WORKDAY(+A6926,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6926,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6927=\"\",\"\",+IF(+A6927=D6927,+E6927,((+G6927/E6927)^+((NETWORKDAYS(+D6927,A6927,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6927,F6927,Feriados!$A$2:$A$1058)-1))*E6927)))","v":""},{"$f":"IF(A6927=\"\",\"\",+IF(+A6927=D6927,+VLOOKUP(D6927,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6927,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6927=\"\",\"\",+VLOOKUP(+EOMONTH(+F6927,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6927=\"\",\"\",VLOOKUP(D6927,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6927=\"\",\"\",IF(A6927=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6927,-2)+15,Cenários!$A:$D,2,FALSE)>A6927,+VLOOKUP(+EOMONTH(+A6927,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6927,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6927=\"\",\"\",VLOOKUP(F6927,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6927=\"\",\"\",IF(WORKDAY(+A6927,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6927,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6928=\"\",\"\",+IF(+A6928=D6928,+E6928,((+G6928/E6928)^+((NETWORKDAYS(+D6928,A6928,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6928,F6928,Feriados!$A$2:$A$1058)-1))*E6928)))","v":""},{"$f":"IF(A6928=\"\",\"\",+IF(+A6928=D6928,+VLOOKUP(D6928,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6928,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6928=\"\",\"\",+VLOOKUP(+EOMONTH(+F6928,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6928=\"\",\"\",VLOOKUP(D6928,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6928=\"\",\"\",IF(A6928=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6928,-2)+15,Cenários!$A:$D,2,FALSE)>A6928,+VLOOKUP(+EOMONTH(+A6928,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6928,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6928=\"\",\"\",VLOOKUP(F6928,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6928=\"\",\"\",IF(WORKDAY(+A6928,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6928,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6929=\"\",\"\",+IF(+A6929=D6929,+E6929,((+G6929/E6929)^+((NETWORKDAYS(+D6929,A6929,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6929,F6929,Feriados!$A$2:$A$1058)-1))*E6929)))","v":""},{"$f":"IF(A6929=\"\",\"\",+IF(+A6929=D6929,+VLOOKUP(D6929,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6929,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6929=\"\",\"\",+VLOOKUP(+EOMONTH(+F6929,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6929=\"\",\"\",VLOOKUP(D6929,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6929=\"\",\"\",IF(A6929=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6929,-2)+15,Cenários!$A:$D,2,FALSE)>A6929,+VLOOKUP(+EOMONTH(+A6929,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6929,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6929=\"\",\"\",VLOOKUP(F6929,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6929=\"\",\"\",IF(WORKDAY(+A6929,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6929,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6930=\"\",\"\",+IF(+A6930=D6930,+E6930,((+G6930/E6930)^+((NETWORKDAYS(+D6930,A6930,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6930,F6930,Feriados!$A$2:$A$1058)-1))*E6930)))","v":""},{"$f":"IF(A6930=\"\",\"\",+IF(+A6930=D6930,+VLOOKUP(D6930,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6930,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6930=\"\",\"\",+VLOOKUP(+EOMONTH(+F6930,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6930=\"\",\"\",VLOOKUP(D6930,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6930=\"\",\"\",IF(A6930=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6930,-2)+15,Cenários!$A:$D,2,FALSE)>A6930,+VLOOKUP(+EOMONTH(+A6930,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6930,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6930=\"\",\"\",VLOOKUP(F6930,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6930=\"\",\"\",IF(WORKDAY(+A6930,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6930,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6931=\"\",\"\",+IF(+A6931=D6931,+E6931,((+G6931/E6931)^+((NETWORKDAYS(+D6931,A6931,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6931,F6931,Feriados!$A$2:$A$1058)-1))*E6931)))","v":""},{"$f":"IF(A6931=\"\",\"\",+IF(+A6931=D6931,+VLOOKUP(D6931,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6931,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6931=\"\",\"\",+VLOOKUP(+EOMONTH(+F6931,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6931=\"\",\"\",VLOOKUP(D6931,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6931=\"\",\"\",IF(A6931=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6931,-2)+15,Cenários!$A:$D,2,FALSE)>A6931,+VLOOKUP(+EOMONTH(+A6931,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6931,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6931=\"\",\"\",VLOOKUP(F6931,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6931=\"\",\"\",IF(WORKDAY(+A6931,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6931,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6932=\"\",\"\",+IF(+A6932=D6932,+E6932,((+G6932/E6932)^+((NETWORKDAYS(+D6932,A6932,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6932,F6932,Feriados!$A$2:$A$1058)-1))*E6932)))","v":""},{"$f":"IF(A6932=\"\",\"\",+IF(+A6932=D6932,+VLOOKUP(D6932,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6932,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6932=\"\",\"\",+VLOOKUP(+EOMONTH(+F6932,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6932=\"\",\"\",VLOOKUP(D6932,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6932=\"\",\"\",IF(A6932=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6932,-2)+15,Cenários!$A:$D,2,FALSE)>A6932,+VLOOKUP(+EOMONTH(+A6932,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6932,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6932=\"\",\"\",VLOOKUP(F6932,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6932=\"\",\"\",IF(WORKDAY(+A6932,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6932,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6933=\"\",\"\",+IF(+A6933=D6933,+E6933,((+G6933/E6933)^+((NETWORKDAYS(+D6933,A6933,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6933,F6933,Feriados!$A$2:$A$1058)-1))*E6933)))","v":""},{"$f":"IF(A6933=\"\",\"\",+IF(+A6933=D6933,+VLOOKUP(D6933,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6933,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6933=\"\",\"\",+VLOOKUP(+EOMONTH(+F6933,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6933=\"\",\"\",VLOOKUP(D6933,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6933=\"\",\"\",IF(A6933=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6933,-2)+15,Cenários!$A:$D,2,FALSE)>A6933,+VLOOKUP(+EOMONTH(+A6933,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6933,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6933=\"\",\"\",VLOOKUP(F6933,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6933=\"\",\"\",IF(WORKDAY(+A6933,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6933,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6934=\"\",\"\",+IF(+A6934=D6934,+E6934,((+G6934/E6934)^+((NETWORKDAYS(+D6934,A6934,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6934,F6934,Feriados!$A$2:$A$1058)-1))*E6934)))","v":""},{"$f":"IF(A6934=\"\",\"\",+IF(+A6934=D6934,+VLOOKUP(D6934,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6934,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6934=\"\",\"\",+VLOOKUP(+EOMONTH(+F6934,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6934=\"\",\"\",VLOOKUP(D6934,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6934=\"\",\"\",IF(A6934=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6934,-2)+15,Cenários!$A:$D,2,FALSE)>A6934,+VLOOKUP(+EOMONTH(+A6934,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6934,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6934=\"\",\"\",VLOOKUP(F6934,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6934=\"\",\"\",IF(WORKDAY(+A6934,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6934,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6935=\"\",\"\",+IF(+A6935=D6935,+E6935,((+G6935/E6935)^+((NETWORKDAYS(+D6935,A6935,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6935,F6935,Feriados!$A$2:$A$1058)-1))*E6935)))","v":""},{"$f":"IF(A6935=\"\",\"\",+IF(+A6935=D6935,+VLOOKUP(D6935,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6935,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6935=\"\",\"\",+VLOOKUP(+EOMONTH(+F6935,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6935=\"\",\"\",VLOOKUP(D6935,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6935=\"\",\"\",IF(A6935=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6935,-2)+15,Cenários!$A:$D,2,FALSE)>A6935,+VLOOKUP(+EOMONTH(+A6935,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6935,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6935=\"\",\"\",VLOOKUP(F6935,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6935=\"\",\"\",IF(WORKDAY(+A6935,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6935,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6936=\"\",\"\",+IF(+A6936=D6936,+E6936,((+G6936/E6936)^+((NETWORKDAYS(+D6936,A6936,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6936,F6936,Feriados!$A$2:$A$1058)-1))*E6936)))","v":""},{"$f":"IF(A6936=\"\",\"\",+IF(+A6936=D6936,+VLOOKUP(D6936,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6936,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6936=\"\",\"\",+VLOOKUP(+EOMONTH(+F6936,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6936=\"\",\"\",VLOOKUP(D6936,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6936=\"\",\"\",IF(A6936=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6936,-2)+15,Cenários!$A:$D,2,FALSE)>A6936,+VLOOKUP(+EOMONTH(+A6936,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6936,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6936=\"\",\"\",VLOOKUP(F6936,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6936=\"\",\"\",IF(WORKDAY(+A6936,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6936,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6937=\"\",\"\",+IF(+A6937=D6937,+E6937,((+G6937/E6937)^+((NETWORKDAYS(+D6937,A6937,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6937,F6937,Feriados!$A$2:$A$1058)-1))*E6937)))","v":""},{"$f":"IF(A6937=\"\",\"\",+IF(+A6937=D6937,+VLOOKUP(D6937,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6937,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6937=\"\",\"\",+VLOOKUP(+EOMONTH(+F6937,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6937=\"\",\"\",VLOOKUP(D6937,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6937=\"\",\"\",IF(A6937=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6937,-2)+15,Cenários!$A:$D,2,FALSE)>A6937,+VLOOKUP(+EOMONTH(+A6937,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6937,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6937=\"\",\"\",VLOOKUP(F6937,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6937=\"\",\"\",IF(WORKDAY(+A6937,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6937,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6938=\"\",\"\",+IF(+A6938=D6938,+E6938,((+G6938/E6938)^+((NETWORKDAYS(+D6938,A6938,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6938,F6938,Feriados!$A$2:$A$1058)-1))*E6938)))","v":""},{"$f":"IF(A6938=\"\",\"\",+IF(+A6938=D6938,+VLOOKUP(D6938,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6938,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6938=\"\",\"\",+VLOOKUP(+EOMONTH(+F6938,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6938=\"\",\"\",VLOOKUP(D6938,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6938=\"\",\"\",IF(A6938=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6938,-2)+15,Cenários!$A:$D,2,FALSE)>A6938,+VLOOKUP(+EOMONTH(+A6938,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6938,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6938=\"\",\"\",VLOOKUP(F6938,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6938=\"\",\"\",IF(WORKDAY(+A6938,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6938,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6939=\"\",\"\",+IF(+A6939=D6939,+E6939,((+G6939/E6939)^+((NETWORKDAYS(+D6939,A6939,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6939,F6939,Feriados!$A$2:$A$1058)-1))*E6939)))","v":""},{"$f":"IF(A6939=\"\",\"\",+IF(+A6939=D6939,+VLOOKUP(D6939,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6939,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6939=\"\",\"\",+VLOOKUP(+EOMONTH(+F6939,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6939=\"\",\"\",VLOOKUP(D6939,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6939=\"\",\"\",IF(A6939=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6939,-2)+15,Cenários!$A:$D,2,FALSE)>A6939,+VLOOKUP(+EOMONTH(+A6939,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6939,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6939=\"\",\"\",VLOOKUP(F6939,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6939=\"\",\"\",IF(WORKDAY(+A6939,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6939,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6940=\"\",\"\",+IF(+A6940=D6940,+E6940,((+G6940/E6940)^+((NETWORKDAYS(+D6940,A6940,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6940,F6940,Feriados!$A$2:$A$1058)-1))*E6940)))","v":""},{"$f":"IF(A6940=\"\",\"\",+IF(+A6940=D6940,+VLOOKUP(D6940,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6940,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6940=\"\",\"\",+VLOOKUP(+EOMONTH(+F6940,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6940=\"\",\"\",VLOOKUP(D6940,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6940=\"\",\"\",IF(A6940=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6940,-2)+15,Cenários!$A:$D,2,FALSE)>A6940,+VLOOKUP(+EOMONTH(+A6940,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6940,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6940=\"\",\"\",VLOOKUP(F6940,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6940=\"\",\"\",IF(WORKDAY(+A6940,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6940,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6941=\"\",\"\",+IF(+A6941=D6941,+E6941,((+G6941/E6941)^+((NETWORKDAYS(+D6941,A6941,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6941,F6941,Feriados!$A$2:$A$1058)-1))*E6941)))","v":""},{"$f":"IF(A6941=\"\",\"\",+IF(+A6941=D6941,+VLOOKUP(D6941,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6941,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6941=\"\",\"\",+VLOOKUP(+EOMONTH(+F6941,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6941=\"\",\"\",VLOOKUP(D6941,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6941=\"\",\"\",IF(A6941=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6941,-2)+15,Cenários!$A:$D,2,FALSE)>A6941,+VLOOKUP(+EOMONTH(+A6941,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6941,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6941=\"\",\"\",VLOOKUP(F6941,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6941=\"\",\"\",IF(WORKDAY(+A6941,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6941,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6942=\"\",\"\",+IF(+A6942=D6942,+E6942,((+G6942/E6942)^+((NETWORKDAYS(+D6942,A6942,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6942,F6942,Feriados!$A$2:$A$1058)-1))*E6942)))","v":""},{"$f":"IF(A6942=\"\",\"\",+IF(+A6942=D6942,+VLOOKUP(D6942,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6942,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6942=\"\",\"\",+VLOOKUP(+EOMONTH(+F6942,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6942=\"\",\"\",VLOOKUP(D6942,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6942=\"\",\"\",IF(A6942=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6942,-2)+15,Cenários!$A:$D,2,FALSE)>A6942,+VLOOKUP(+EOMONTH(+A6942,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6942,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6942=\"\",\"\",VLOOKUP(F6942,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6942=\"\",\"\",IF(WORKDAY(+A6942,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6942,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6943=\"\",\"\",+IF(+A6943=D6943,+E6943,((+G6943/E6943)^+((NETWORKDAYS(+D6943,A6943,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6943,F6943,Feriados!$A$2:$A$1058)-1))*E6943)))","v":""},{"$f":"IF(A6943=\"\",\"\",+IF(+A6943=D6943,+VLOOKUP(D6943,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6943,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6943=\"\",\"\",+VLOOKUP(+EOMONTH(+F6943,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6943=\"\",\"\",VLOOKUP(D6943,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6943=\"\",\"\",IF(A6943=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6943,-2)+15,Cenários!$A:$D,2,FALSE)>A6943,+VLOOKUP(+EOMONTH(+A6943,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6943,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6943=\"\",\"\",VLOOKUP(F6943,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6943=\"\",\"\",IF(WORKDAY(+A6943,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6943,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6944=\"\",\"\",+IF(+A6944=D6944,+E6944,((+G6944/E6944)^+((NETWORKDAYS(+D6944,A6944,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6944,F6944,Feriados!$A$2:$A$1058)-1))*E6944)))","v":""},{"$f":"IF(A6944=\"\",\"\",+IF(+A6944=D6944,+VLOOKUP(D6944,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6944,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6944=\"\",\"\",+VLOOKUP(+EOMONTH(+F6944,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6944=\"\",\"\",VLOOKUP(D6944,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6944=\"\",\"\",IF(A6944=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6944,-2)+15,Cenários!$A:$D,2,FALSE)>A6944,+VLOOKUP(+EOMONTH(+A6944,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6944,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6944=\"\",\"\",VLOOKUP(F6944,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6944=\"\",\"\",IF(WORKDAY(+A6944,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6944,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6945=\"\",\"\",+IF(+A6945=D6945,+E6945,((+G6945/E6945)^+((NETWORKDAYS(+D6945,A6945,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6945,F6945,Feriados!$A$2:$A$1058)-1))*E6945)))","v":""},{"$f":"IF(A6945=\"\",\"\",+IF(+A6945=D6945,+VLOOKUP(D6945,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6945,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6945=\"\",\"\",+VLOOKUP(+EOMONTH(+F6945,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6945=\"\",\"\",VLOOKUP(D6945,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6945=\"\",\"\",IF(A6945=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6945,-2)+15,Cenários!$A:$D,2,FALSE)>A6945,+VLOOKUP(+EOMONTH(+A6945,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6945,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6945=\"\",\"\",VLOOKUP(F6945,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6945=\"\",\"\",IF(WORKDAY(+A6945,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6945,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6946=\"\",\"\",+IF(+A6946=D6946,+E6946,((+G6946/E6946)^+((NETWORKDAYS(+D6946,A6946,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6946,F6946,Feriados!$A$2:$A$1058)-1))*E6946)))","v":""},{"$f":"IF(A6946=\"\",\"\",+IF(+A6946=D6946,+VLOOKUP(D6946,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6946,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6946=\"\",\"\",+VLOOKUP(+EOMONTH(+F6946,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6946=\"\",\"\",VLOOKUP(D6946,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6946=\"\",\"\",IF(A6946=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6946,-2)+15,Cenários!$A:$D,2,FALSE)>A6946,+VLOOKUP(+EOMONTH(+A6946,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6946,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6946=\"\",\"\",VLOOKUP(F6946,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6946=\"\",\"\",IF(WORKDAY(+A6946,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6946,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6947=\"\",\"\",+IF(+A6947=D6947,+E6947,((+G6947/E6947)^+((NETWORKDAYS(+D6947,A6947,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6947,F6947,Feriados!$A$2:$A$1058)-1))*E6947)))","v":""},{"$f":"IF(A6947=\"\",\"\",+IF(+A6947=D6947,+VLOOKUP(D6947,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6947,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6947=\"\",\"\",+VLOOKUP(+EOMONTH(+F6947,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6947=\"\",\"\",VLOOKUP(D6947,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6947=\"\",\"\",IF(A6947=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6947,-2)+15,Cenários!$A:$D,2,FALSE)>A6947,+VLOOKUP(+EOMONTH(+A6947,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6947,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6947=\"\",\"\",VLOOKUP(F6947,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6947=\"\",\"\",IF(WORKDAY(+A6947,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6947,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6948=\"\",\"\",+IF(+A6948=D6948,+E6948,((+G6948/E6948)^+((NETWORKDAYS(+D6948,A6948,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6948,F6948,Feriados!$A$2:$A$1058)-1))*E6948)))","v":""},{"$f":"IF(A6948=\"\",\"\",+IF(+A6948=D6948,+VLOOKUP(D6948,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6948,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6948=\"\",\"\",+VLOOKUP(+EOMONTH(+F6948,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6948=\"\",\"\",VLOOKUP(D6948,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6948=\"\",\"\",IF(A6948=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6948,-2)+15,Cenários!$A:$D,2,FALSE)>A6948,+VLOOKUP(+EOMONTH(+A6948,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6948,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6948=\"\",\"\",VLOOKUP(F6948,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6948=\"\",\"\",IF(WORKDAY(+A6948,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6948,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6949=\"\",\"\",+IF(+A6949=D6949,+E6949,((+G6949/E6949)^+((NETWORKDAYS(+D6949,A6949,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6949,F6949,Feriados!$A$2:$A$1058)-1))*E6949)))","v":""},{"$f":"IF(A6949=\"\",\"\",+IF(+A6949=D6949,+VLOOKUP(D6949,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6949,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6949=\"\",\"\",+VLOOKUP(+EOMONTH(+F6949,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6949=\"\",\"\",VLOOKUP(D6949,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6949=\"\",\"\",IF(A6949=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6949,-2)+15,Cenários!$A:$D,2,FALSE)>A6949,+VLOOKUP(+EOMONTH(+A6949,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6949,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6949=\"\",\"\",VLOOKUP(F6949,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6949=\"\",\"\",IF(WORKDAY(+A6949,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6949,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6950=\"\",\"\",+IF(+A6950=D6950,+E6950,((+G6950/E6950)^+((NETWORKDAYS(+D6950,A6950,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6950,F6950,Feriados!$A$2:$A$1058)-1))*E6950)))","v":""},{"$f":"IF(A6950=\"\",\"\",+IF(+A6950=D6950,+VLOOKUP(D6950,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6950,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6950=\"\",\"\",+VLOOKUP(+EOMONTH(+F6950,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6950=\"\",\"\",VLOOKUP(D6950,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6950=\"\",\"\",IF(A6950=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6950,-2)+15,Cenários!$A:$D,2,FALSE)>A6950,+VLOOKUP(+EOMONTH(+A6950,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6950,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6950=\"\",\"\",VLOOKUP(F6950,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6950=\"\",\"\",IF(WORKDAY(+A6950,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6950,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6951=\"\",\"\",+IF(+A6951=D6951,+E6951,((+G6951/E6951)^+((NETWORKDAYS(+D6951,A6951,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6951,F6951,Feriados!$A$2:$A$1058)-1))*E6951)))","v":""},{"$f":"IF(A6951=\"\",\"\",+IF(+A6951=D6951,+VLOOKUP(D6951,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6951,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6951=\"\",\"\",+VLOOKUP(+EOMONTH(+F6951,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6951=\"\",\"\",VLOOKUP(D6951,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6951=\"\",\"\",IF(A6951=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6951,-2)+15,Cenários!$A:$D,2,FALSE)>A6951,+VLOOKUP(+EOMONTH(+A6951,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6951,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6951=\"\",\"\",VLOOKUP(F6951,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6951=\"\",\"\",IF(WORKDAY(+A6951,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6951,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6952=\"\",\"\",+IF(+A6952=D6952,+E6952,((+G6952/E6952)^+((NETWORKDAYS(+D6952,A6952,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6952,F6952,Feriados!$A$2:$A$1058)-1))*E6952)))","v":""},{"$f":"IF(A6952=\"\",\"\",+IF(+A6952=D6952,+VLOOKUP(D6952,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6952,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6952=\"\",\"\",+VLOOKUP(+EOMONTH(+F6952,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6952=\"\",\"\",VLOOKUP(D6952,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6952=\"\",\"\",IF(A6952=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6952,-2)+15,Cenários!$A:$D,2,FALSE)>A6952,+VLOOKUP(+EOMONTH(+A6952,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6952,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6952=\"\",\"\",VLOOKUP(F6952,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6952=\"\",\"\",IF(WORKDAY(+A6952,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6952,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6953=\"\",\"\",+IF(+A6953=D6953,+E6953,((+G6953/E6953)^+((NETWORKDAYS(+D6953,A6953,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6953,F6953,Feriados!$A$2:$A$1058)-1))*E6953)))","v":""},{"$f":"IF(A6953=\"\",\"\",+IF(+A6953=D6953,+VLOOKUP(D6953,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6953,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6953=\"\",\"\",+VLOOKUP(+EOMONTH(+F6953,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6953=\"\",\"\",VLOOKUP(D6953,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6953=\"\",\"\",IF(A6953=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6953,-2)+15,Cenários!$A:$D,2,FALSE)>A6953,+VLOOKUP(+EOMONTH(+A6953,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6953,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6953=\"\",\"\",VLOOKUP(F6953,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6953=\"\",\"\",IF(WORKDAY(+A6953,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6953,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6954=\"\",\"\",+IF(+A6954=D6954,+E6954,((+G6954/E6954)^+((NETWORKDAYS(+D6954,A6954,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6954,F6954,Feriados!$A$2:$A$1058)-1))*E6954)))","v":""},{"$f":"IF(A6954=\"\",\"\",+IF(+A6954=D6954,+VLOOKUP(D6954,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6954,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6954=\"\",\"\",+VLOOKUP(+EOMONTH(+F6954,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6954=\"\",\"\",VLOOKUP(D6954,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6954=\"\",\"\",IF(A6954=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6954,-2)+15,Cenários!$A:$D,2,FALSE)>A6954,+VLOOKUP(+EOMONTH(+A6954,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6954,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6954=\"\",\"\",VLOOKUP(F6954,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6954=\"\",\"\",IF(WORKDAY(+A6954,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6954,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6955=\"\",\"\",+IF(+A6955=D6955,+E6955,((+G6955/E6955)^+((NETWORKDAYS(+D6955,A6955,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6955,F6955,Feriados!$A$2:$A$1058)-1))*E6955)))","v":""},{"$f":"IF(A6955=\"\",\"\",+IF(+A6955=D6955,+VLOOKUP(D6955,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6955,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6955=\"\",\"\",+VLOOKUP(+EOMONTH(+F6955,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6955=\"\",\"\",VLOOKUP(D6955,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6955=\"\",\"\",IF(A6955=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6955,-2)+15,Cenários!$A:$D,2,FALSE)>A6955,+VLOOKUP(+EOMONTH(+A6955,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6955,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6955=\"\",\"\",VLOOKUP(F6955,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6955=\"\",\"\",IF(WORKDAY(+A6955,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6955,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6956=\"\",\"\",+IF(+A6956=D6956,+E6956,((+G6956/E6956)^+((NETWORKDAYS(+D6956,A6956,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6956,F6956,Feriados!$A$2:$A$1058)-1))*E6956)))","v":""},{"$f":"IF(A6956=\"\",\"\",+IF(+A6956=D6956,+VLOOKUP(D6956,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6956,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6956=\"\",\"\",+VLOOKUP(+EOMONTH(+F6956,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6956=\"\",\"\",VLOOKUP(D6956,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6956=\"\",\"\",IF(A6956=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6956,-2)+15,Cenários!$A:$D,2,FALSE)>A6956,+VLOOKUP(+EOMONTH(+A6956,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6956,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6956=\"\",\"\",VLOOKUP(F6956,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6956=\"\",\"\",IF(WORKDAY(+A6956,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6956,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6957=\"\",\"\",+IF(+A6957=D6957,+E6957,((+G6957/E6957)^+((NETWORKDAYS(+D6957,A6957,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6957,F6957,Feriados!$A$2:$A$1058)-1))*E6957)))","v":""},{"$f":"IF(A6957=\"\",\"\",+IF(+A6957=D6957,+VLOOKUP(D6957,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6957,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6957=\"\",\"\",+VLOOKUP(+EOMONTH(+F6957,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6957=\"\",\"\",VLOOKUP(D6957,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6957=\"\",\"\",IF(A6957=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6957,-2)+15,Cenários!$A:$D,2,FALSE)>A6957,+VLOOKUP(+EOMONTH(+A6957,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6957,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6957=\"\",\"\",VLOOKUP(F6957,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6957=\"\",\"\",IF(WORKDAY(+A6957,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6957,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6958=\"\",\"\",+IF(+A6958=D6958,+E6958,((+G6958/E6958)^+((NETWORKDAYS(+D6958,A6958,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6958,F6958,Feriados!$A$2:$A$1058)-1))*E6958)))","v":""},{"$f":"IF(A6958=\"\",\"\",+IF(+A6958=D6958,+VLOOKUP(D6958,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6958,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6958=\"\",\"\",+VLOOKUP(+EOMONTH(+F6958,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6958=\"\",\"\",VLOOKUP(D6958,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6958=\"\",\"\",IF(A6958=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6958,-2)+15,Cenários!$A:$D,2,FALSE)>A6958,+VLOOKUP(+EOMONTH(+A6958,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6958,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6958=\"\",\"\",VLOOKUP(F6958,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6958=\"\",\"\",IF(WORKDAY(+A6958,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6958,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6959=\"\",\"\",+IF(+A6959=D6959,+E6959,((+G6959/E6959)^+((NETWORKDAYS(+D6959,A6959,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6959,F6959,Feriados!$A$2:$A$1058)-1))*E6959)))","v":""},{"$f":"IF(A6959=\"\",\"\",+IF(+A6959=D6959,+VLOOKUP(D6959,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6959,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6959=\"\",\"\",+VLOOKUP(+EOMONTH(+F6959,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6959=\"\",\"\",VLOOKUP(D6959,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6959=\"\",\"\",IF(A6959=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6959,-2)+15,Cenários!$A:$D,2,FALSE)>A6959,+VLOOKUP(+EOMONTH(+A6959,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6959,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6959=\"\",\"\",VLOOKUP(F6959,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6959=\"\",\"\",IF(WORKDAY(+A6959,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6959,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6960=\"\",\"\",+IF(+A6960=D6960,+E6960,((+G6960/E6960)^+((NETWORKDAYS(+D6960,A6960,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6960,F6960,Feriados!$A$2:$A$1058)-1))*E6960)))","v":""},{"$f":"IF(A6960=\"\",\"\",+IF(+A6960=D6960,+VLOOKUP(D6960,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6960,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6960=\"\",\"\",+VLOOKUP(+EOMONTH(+F6960,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6960=\"\",\"\",VLOOKUP(D6960,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6960=\"\",\"\",IF(A6960=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6960,-2)+15,Cenários!$A:$D,2,FALSE)>A6960,+VLOOKUP(+EOMONTH(+A6960,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6960,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6960=\"\",\"\",VLOOKUP(F6960,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6960=\"\",\"\",IF(WORKDAY(+A6960,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6960,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6961=\"\",\"\",+IF(+A6961=D6961,+E6961,((+G6961/E6961)^+((NETWORKDAYS(+D6961,A6961,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6961,F6961,Feriados!$A$2:$A$1058)-1))*E6961)))","v":""},{"$f":"IF(A6961=\"\",\"\",+IF(+A6961=D6961,+VLOOKUP(D6961,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6961,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6961=\"\",\"\",+VLOOKUP(+EOMONTH(+F6961,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6961=\"\",\"\",VLOOKUP(D6961,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6961=\"\",\"\",IF(A6961=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6961,-2)+15,Cenários!$A:$D,2,FALSE)>A6961,+VLOOKUP(+EOMONTH(+A6961,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6961,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6961=\"\",\"\",VLOOKUP(F6961,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6961=\"\",\"\",IF(WORKDAY(+A6961,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6961,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6962=\"\",\"\",+IF(+A6962=D6962,+E6962,((+G6962/E6962)^+((NETWORKDAYS(+D6962,A6962,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6962,F6962,Feriados!$A$2:$A$1058)-1))*E6962)))","v":""},{"$f":"IF(A6962=\"\",\"\",+IF(+A6962=D6962,+VLOOKUP(D6962,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6962,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6962=\"\",\"\",+VLOOKUP(+EOMONTH(+F6962,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6962=\"\",\"\",VLOOKUP(D6962,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6962=\"\",\"\",IF(A6962=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6962,-2)+15,Cenários!$A:$D,2,FALSE)>A6962,+VLOOKUP(+EOMONTH(+A6962,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6962,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6962=\"\",\"\",VLOOKUP(F6962,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6962=\"\",\"\",IF(WORKDAY(+A6962,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6962,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6963=\"\",\"\",+IF(+A6963=D6963,+E6963,((+G6963/E6963)^+((NETWORKDAYS(+D6963,A6963,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6963,F6963,Feriados!$A$2:$A$1058)-1))*E6963)))","v":""},{"$f":"IF(A6963=\"\",\"\",+IF(+A6963=D6963,+VLOOKUP(D6963,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6963,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6963=\"\",\"\",+VLOOKUP(+EOMONTH(+F6963,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6963=\"\",\"\",VLOOKUP(D6963,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6963=\"\",\"\",IF(A6963=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6963,-2)+15,Cenários!$A:$D,2,FALSE)>A6963,+VLOOKUP(+EOMONTH(+A6963,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6963,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6963=\"\",\"\",VLOOKUP(F6963,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6963=\"\",\"\",IF(WORKDAY(+A6963,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6963,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6964=\"\",\"\",+IF(+A6964=D6964,+E6964,((+G6964/E6964)^+((NETWORKDAYS(+D6964,A6964,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6964,F6964,Feriados!$A$2:$A$1058)-1))*E6964)))","v":""},{"$f":"IF(A6964=\"\",\"\",+IF(+A6964=D6964,+VLOOKUP(D6964,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6964,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6964=\"\",\"\",+VLOOKUP(+EOMONTH(+F6964,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6964=\"\",\"\",VLOOKUP(D6964,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6964=\"\",\"\",IF(A6964=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6964,-2)+15,Cenários!$A:$D,2,FALSE)>A6964,+VLOOKUP(+EOMONTH(+A6964,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6964,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6964=\"\",\"\",VLOOKUP(F6964,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6964=\"\",\"\",IF(WORKDAY(+A6964,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6964,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6965=\"\",\"\",+IF(+A6965=D6965,+E6965,((+G6965/E6965)^+((NETWORKDAYS(+D6965,A6965,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6965,F6965,Feriados!$A$2:$A$1058)-1))*E6965)))","v":""},{"$f":"IF(A6965=\"\",\"\",+IF(+A6965=D6965,+VLOOKUP(D6965,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6965,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6965=\"\",\"\",+VLOOKUP(+EOMONTH(+F6965,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6965=\"\",\"\",VLOOKUP(D6965,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6965=\"\",\"\",IF(A6965=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6965,-2)+15,Cenários!$A:$D,2,FALSE)>A6965,+VLOOKUP(+EOMONTH(+A6965,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6965,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6965=\"\",\"\",VLOOKUP(F6965,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6965=\"\",\"\",IF(WORKDAY(+A6965,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6965,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6966=\"\",\"\",+IF(+A6966=D6966,+E6966,((+G6966/E6966)^+((NETWORKDAYS(+D6966,A6966,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6966,F6966,Feriados!$A$2:$A$1058)-1))*E6966)))","v":""},{"$f":"IF(A6966=\"\",\"\",+IF(+A6966=D6966,+VLOOKUP(D6966,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6966,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6966=\"\",\"\",+VLOOKUP(+EOMONTH(+F6966,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6966=\"\",\"\",VLOOKUP(D6966,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6966=\"\",\"\",IF(A6966=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6966,-2)+15,Cenários!$A:$D,2,FALSE)>A6966,+VLOOKUP(+EOMONTH(+A6966,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6966,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6966=\"\",\"\",VLOOKUP(F6966,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6966=\"\",\"\",IF(WORKDAY(+A6966,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6966,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6967=\"\",\"\",+IF(+A6967=D6967,+E6967,((+G6967/E6967)^+((NETWORKDAYS(+D6967,A6967,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6967,F6967,Feriados!$A$2:$A$1058)-1))*E6967)))","v":""},{"$f":"IF(A6967=\"\",\"\",+IF(+A6967=D6967,+VLOOKUP(D6967,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6967,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6967=\"\",\"\",+VLOOKUP(+EOMONTH(+F6967,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6967=\"\",\"\",VLOOKUP(D6967,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6967=\"\",\"\",IF(A6967=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6967,-2)+15,Cenários!$A:$D,2,FALSE)>A6967,+VLOOKUP(+EOMONTH(+A6967,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6967,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6967=\"\",\"\",VLOOKUP(F6967,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6967=\"\",\"\",IF(WORKDAY(+A6967,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6967,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6968=\"\",\"\",+IF(+A6968=D6968,+E6968,((+G6968/E6968)^+((NETWORKDAYS(+D6968,A6968,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6968,F6968,Feriados!$A$2:$A$1058)-1))*E6968)))","v":""},{"$f":"IF(A6968=\"\",\"\",+IF(+A6968=D6968,+VLOOKUP(D6968,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6968,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6968=\"\",\"\",+VLOOKUP(+EOMONTH(+F6968,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6968=\"\",\"\",VLOOKUP(D6968,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6968=\"\",\"\",IF(A6968=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6968,-2)+15,Cenários!$A:$D,2,FALSE)>A6968,+VLOOKUP(+EOMONTH(+A6968,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6968,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6968=\"\",\"\",VLOOKUP(F6968,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6968=\"\",\"\",IF(WORKDAY(+A6968,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6968,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6969=\"\",\"\",+IF(+A6969=D6969,+E6969,((+G6969/E6969)^+((NETWORKDAYS(+D6969,A6969,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6969,F6969,Feriados!$A$2:$A$1058)-1))*E6969)))","v":""},{"$f":"IF(A6969=\"\",\"\",+IF(+A6969=D6969,+VLOOKUP(D6969,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6969,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6969=\"\",\"\",+VLOOKUP(+EOMONTH(+F6969,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6969=\"\",\"\",VLOOKUP(D6969,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6969=\"\",\"\",IF(A6969=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6969,-2)+15,Cenários!$A:$D,2,FALSE)>A6969,+VLOOKUP(+EOMONTH(+A6969,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6969,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6969=\"\",\"\",VLOOKUP(F6969,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6969=\"\",\"\",IF(WORKDAY(+A6969,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6969,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6970=\"\",\"\",+IF(+A6970=D6970,+E6970,((+G6970/E6970)^+((NETWORKDAYS(+D6970,A6970,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6970,F6970,Feriados!$A$2:$A$1058)-1))*E6970)))","v":""},{"$f":"IF(A6970=\"\",\"\",+IF(+A6970=D6970,+VLOOKUP(D6970,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6970,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6970=\"\",\"\",+VLOOKUP(+EOMONTH(+F6970,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6970=\"\",\"\",VLOOKUP(D6970,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6970=\"\",\"\",IF(A6970=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6970,-2)+15,Cenários!$A:$D,2,FALSE)>A6970,+VLOOKUP(+EOMONTH(+A6970,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6970,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6970=\"\",\"\",VLOOKUP(F6970,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6970=\"\",\"\",IF(WORKDAY(+A6970,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6970,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6971=\"\",\"\",+IF(+A6971=D6971,+E6971,((+G6971/E6971)^+((NETWORKDAYS(+D6971,A6971,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6971,F6971,Feriados!$A$2:$A$1058)-1))*E6971)))","v":""},{"$f":"IF(A6971=\"\",\"\",+IF(+A6971=D6971,+VLOOKUP(D6971,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6971,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6971=\"\",\"\",+VLOOKUP(+EOMONTH(+F6971,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6971=\"\",\"\",VLOOKUP(D6971,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6971=\"\",\"\",IF(A6971=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6971,-2)+15,Cenários!$A:$D,2,FALSE)>A6971,+VLOOKUP(+EOMONTH(+A6971,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6971,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6971=\"\",\"\",VLOOKUP(F6971,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6971=\"\",\"\",IF(WORKDAY(+A6971,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6971,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6972=\"\",\"\",+IF(+A6972=D6972,+E6972,((+G6972/E6972)^+((NETWORKDAYS(+D6972,A6972,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6972,F6972,Feriados!$A$2:$A$1058)-1))*E6972)))","v":""},{"$f":"IF(A6972=\"\",\"\",+IF(+A6972=D6972,+VLOOKUP(D6972,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6972,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6972=\"\",\"\",+VLOOKUP(+EOMONTH(+F6972,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6972=\"\",\"\",VLOOKUP(D6972,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6972=\"\",\"\",IF(A6972=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6972,-2)+15,Cenários!$A:$D,2,FALSE)>A6972,+VLOOKUP(+EOMONTH(+A6972,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6972,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6972=\"\",\"\",VLOOKUP(F6972,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6972=\"\",\"\",IF(WORKDAY(+A6972,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6972,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6973=\"\",\"\",+IF(+A6973=D6973,+E6973,((+G6973/E6973)^+((NETWORKDAYS(+D6973,A6973,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6973,F6973,Feriados!$A$2:$A$1058)-1))*E6973)))","v":""},{"$f":"IF(A6973=\"\",\"\",+IF(+A6973=D6973,+VLOOKUP(D6973,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6973,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6973=\"\",\"\",+VLOOKUP(+EOMONTH(+F6973,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6973=\"\",\"\",VLOOKUP(D6973,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6973=\"\",\"\",IF(A6973=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6973,-2)+15,Cenários!$A:$D,2,FALSE)>A6973,+VLOOKUP(+EOMONTH(+A6973,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6973,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6973=\"\",\"\",VLOOKUP(F6973,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6973=\"\",\"\",IF(WORKDAY(+A6973,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6973,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6974=\"\",\"\",+IF(+A6974=D6974,+E6974,((+G6974/E6974)^+((NETWORKDAYS(+D6974,A6974,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6974,F6974,Feriados!$A$2:$A$1058)-1))*E6974)))","v":""},{"$f":"IF(A6974=\"\",\"\",+IF(+A6974=D6974,+VLOOKUP(D6974,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6974,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6974=\"\",\"\",+VLOOKUP(+EOMONTH(+F6974,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6974=\"\",\"\",VLOOKUP(D6974,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6974=\"\",\"\",IF(A6974=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6974,-2)+15,Cenários!$A:$D,2,FALSE)>A6974,+VLOOKUP(+EOMONTH(+A6974,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6974,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6974=\"\",\"\",VLOOKUP(F6974,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6974=\"\",\"\",IF(WORKDAY(+A6974,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6974,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6975=\"\",\"\",+IF(+A6975=D6975,+E6975,((+G6975/E6975)^+((NETWORKDAYS(+D6975,A6975,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6975,F6975,Feriados!$A$2:$A$1058)-1))*E6975)))","v":""},{"$f":"IF(A6975=\"\",\"\",+IF(+A6975=D6975,+VLOOKUP(D6975,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6975,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6975=\"\",\"\",+VLOOKUP(+EOMONTH(+F6975,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6975=\"\",\"\",VLOOKUP(D6975,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6975=\"\",\"\",IF(A6975=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6975,-2)+15,Cenários!$A:$D,2,FALSE)>A6975,+VLOOKUP(+EOMONTH(+A6975,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6975,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6975=\"\",\"\",VLOOKUP(F6975,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6975=\"\",\"\",IF(WORKDAY(+A6975,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6975,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6976=\"\",\"\",+IF(+A6976=D6976,+E6976,((+G6976/E6976)^+((NETWORKDAYS(+D6976,A6976,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6976,F6976,Feriados!$A$2:$A$1058)-1))*E6976)))","v":""},{"$f":"IF(A6976=\"\",\"\",+IF(+A6976=D6976,+VLOOKUP(D6976,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6976,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6976=\"\",\"\",+VLOOKUP(+EOMONTH(+F6976,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6976=\"\",\"\",VLOOKUP(D6976,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6976=\"\",\"\",IF(A6976=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6976,-2)+15,Cenários!$A:$D,2,FALSE)>A6976,+VLOOKUP(+EOMONTH(+A6976,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6976,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6976=\"\",\"\",VLOOKUP(F6976,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6976=\"\",\"\",IF(WORKDAY(+A6976,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6976,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6977=\"\",\"\",+IF(+A6977=D6977,+E6977,((+G6977/E6977)^+((NETWORKDAYS(+D6977,A6977,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6977,F6977,Feriados!$A$2:$A$1058)-1))*E6977)))","v":""},{"$f":"IF(A6977=\"\",\"\",+IF(+A6977=D6977,+VLOOKUP(D6977,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6977,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6977=\"\",\"\",+VLOOKUP(+EOMONTH(+F6977,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6977=\"\",\"\",VLOOKUP(D6977,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6977=\"\",\"\",IF(A6977=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6977,-2)+15,Cenários!$A:$D,2,FALSE)>A6977,+VLOOKUP(+EOMONTH(+A6977,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6977,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6977=\"\",\"\",VLOOKUP(F6977,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6977=\"\",\"\",IF(WORKDAY(+A6977,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6977,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6978=\"\",\"\",+IF(+A6978=D6978,+E6978,((+G6978/E6978)^+((NETWORKDAYS(+D6978,A6978,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6978,F6978,Feriados!$A$2:$A$1058)-1))*E6978)))","v":""},{"$f":"IF(A6978=\"\",\"\",+IF(+A6978=D6978,+VLOOKUP(D6978,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6978,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6978=\"\",\"\",+VLOOKUP(+EOMONTH(+F6978,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6978=\"\",\"\",VLOOKUP(D6978,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6978=\"\",\"\",IF(A6978=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6978,-2)+15,Cenários!$A:$D,2,FALSE)>A6978,+VLOOKUP(+EOMONTH(+A6978,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6978,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6978=\"\",\"\",VLOOKUP(F6978,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6978=\"\",\"\",IF(WORKDAY(+A6978,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6978,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6979=\"\",\"\",+IF(+A6979=D6979,+E6979,((+G6979/E6979)^+((NETWORKDAYS(+D6979,A6979,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6979,F6979,Feriados!$A$2:$A$1058)-1))*E6979)))","v":""},{"$f":"IF(A6979=\"\",\"\",+IF(+A6979=D6979,+VLOOKUP(D6979,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6979,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6979=\"\",\"\",+VLOOKUP(+EOMONTH(+F6979,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6979=\"\",\"\",VLOOKUP(D6979,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6979=\"\",\"\",IF(A6979=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6979,-2)+15,Cenários!$A:$D,2,FALSE)>A6979,+VLOOKUP(+EOMONTH(+A6979,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6979,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6979=\"\",\"\",VLOOKUP(F6979,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6979=\"\",\"\",IF(WORKDAY(+A6979,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6979,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6980=\"\",\"\",+IF(+A6980=D6980,+E6980,((+G6980/E6980)^+((NETWORKDAYS(+D6980,A6980,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6980,F6980,Feriados!$A$2:$A$1058)-1))*E6980)))","v":""},{"$f":"IF(A6980=\"\",\"\",+IF(+A6980=D6980,+VLOOKUP(D6980,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6980,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6980=\"\",\"\",+VLOOKUP(+EOMONTH(+F6980,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6980=\"\",\"\",VLOOKUP(D6980,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6980=\"\",\"\",IF(A6980=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6980,-2)+15,Cenários!$A:$D,2,FALSE)>A6980,+VLOOKUP(+EOMONTH(+A6980,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6980,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6980=\"\",\"\",VLOOKUP(F6980,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6980=\"\",\"\",IF(WORKDAY(+A6980,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6980,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6981=\"\",\"\",+IF(+A6981=D6981,+E6981,((+G6981/E6981)^+((NETWORKDAYS(+D6981,A6981,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6981,F6981,Feriados!$A$2:$A$1058)-1))*E6981)))","v":""},{"$f":"IF(A6981=\"\",\"\",+IF(+A6981=D6981,+VLOOKUP(D6981,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6981,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6981=\"\",\"\",+VLOOKUP(+EOMONTH(+F6981,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6981=\"\",\"\",VLOOKUP(D6981,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6981=\"\",\"\",IF(A6981=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6981,-2)+15,Cenários!$A:$D,2,FALSE)>A6981,+VLOOKUP(+EOMONTH(+A6981,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6981,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6981=\"\",\"\",VLOOKUP(F6981,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6981=\"\",\"\",IF(WORKDAY(+A6981,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6981,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6982=\"\",\"\",+IF(+A6982=D6982,+E6982,((+G6982/E6982)^+((NETWORKDAYS(+D6982,A6982,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6982,F6982,Feriados!$A$2:$A$1058)-1))*E6982)))","v":""},{"$f":"IF(A6982=\"\",\"\",+IF(+A6982=D6982,+VLOOKUP(D6982,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6982,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6982=\"\",\"\",+VLOOKUP(+EOMONTH(+F6982,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6982=\"\",\"\",VLOOKUP(D6982,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6982=\"\",\"\",IF(A6982=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6982,-2)+15,Cenários!$A:$D,2,FALSE)>A6982,+VLOOKUP(+EOMONTH(+A6982,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6982,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6982=\"\",\"\",VLOOKUP(F6982,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6982=\"\",\"\",IF(WORKDAY(+A6982,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6982,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6983=\"\",\"\",+IF(+A6983=D6983,+E6983,((+G6983/E6983)^+((NETWORKDAYS(+D6983,A6983,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6983,F6983,Feriados!$A$2:$A$1058)-1))*E6983)))","v":""},{"$f":"IF(A6983=\"\",\"\",+IF(+A6983=D6983,+VLOOKUP(D6983,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6983,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6983=\"\",\"\",+VLOOKUP(+EOMONTH(+F6983,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6983=\"\",\"\",VLOOKUP(D6983,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6983=\"\",\"\",IF(A6983=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6983,-2)+15,Cenários!$A:$D,2,FALSE)>A6983,+VLOOKUP(+EOMONTH(+A6983,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6983,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6983=\"\",\"\",VLOOKUP(F6983,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6983=\"\",\"\",IF(WORKDAY(+A6983,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6983,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6984=\"\",\"\",+IF(+A6984=D6984,+E6984,((+G6984/E6984)^+((NETWORKDAYS(+D6984,A6984,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6984,F6984,Feriados!$A$2:$A$1058)-1))*E6984)))","v":""},{"$f":"IF(A6984=\"\",\"\",+IF(+A6984=D6984,+VLOOKUP(D6984,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6984,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6984=\"\",\"\",+VLOOKUP(+EOMONTH(+F6984,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6984=\"\",\"\",VLOOKUP(D6984,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6984=\"\",\"\",IF(A6984=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6984,-2)+15,Cenários!$A:$D,2,FALSE)>A6984,+VLOOKUP(+EOMONTH(+A6984,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6984,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6984=\"\",\"\",VLOOKUP(F6984,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6984=\"\",\"\",IF(WORKDAY(+A6984,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6984,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6985=\"\",\"\",+IF(+A6985=D6985,+E6985,((+G6985/E6985)^+((NETWORKDAYS(+D6985,A6985,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6985,F6985,Feriados!$A$2:$A$1058)-1))*E6985)))","v":""},{"$f":"IF(A6985=\"\",\"\",+IF(+A6985=D6985,+VLOOKUP(D6985,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6985,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6985=\"\",\"\",+VLOOKUP(+EOMONTH(+F6985,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6985=\"\",\"\",VLOOKUP(D6985,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6985=\"\",\"\",IF(A6985=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6985,-2)+15,Cenários!$A:$D,2,FALSE)>A6985,+VLOOKUP(+EOMONTH(+A6985,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6985,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6985=\"\",\"\",VLOOKUP(F6985,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6985=\"\",\"\",IF(WORKDAY(+A6985,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6985,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6986=\"\",\"\",+IF(+A6986=D6986,+E6986,((+G6986/E6986)^+((NETWORKDAYS(+D6986,A6986,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6986,F6986,Feriados!$A$2:$A$1058)-1))*E6986)))","v":""},{"$f":"IF(A6986=\"\",\"\",+IF(+A6986=D6986,+VLOOKUP(D6986,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6986,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6986=\"\",\"\",+VLOOKUP(+EOMONTH(+F6986,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6986=\"\",\"\",VLOOKUP(D6986,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6986=\"\",\"\",IF(A6986=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6986,-2)+15,Cenários!$A:$D,2,FALSE)>A6986,+VLOOKUP(+EOMONTH(+A6986,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6986,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6986=\"\",\"\",VLOOKUP(F6986,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6986=\"\",\"\",IF(WORKDAY(+A6986,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6986,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6987=\"\",\"\",+IF(+A6987=D6987,+E6987,((+G6987/E6987)^+((NETWORKDAYS(+D6987,A6987,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6987,F6987,Feriados!$A$2:$A$1058)-1))*E6987)))","v":""},{"$f":"IF(A6987=\"\",\"\",+IF(+A6987=D6987,+VLOOKUP(D6987,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6987,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6987=\"\",\"\",+VLOOKUP(+EOMONTH(+F6987,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6987=\"\",\"\",VLOOKUP(D6987,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6987=\"\",\"\",IF(A6987=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6987,-2)+15,Cenários!$A:$D,2,FALSE)>A6987,+VLOOKUP(+EOMONTH(+A6987,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6987,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6987=\"\",\"\",VLOOKUP(F6987,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6987=\"\",\"\",IF(WORKDAY(+A6987,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6987,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6988=\"\",\"\",+IF(+A6988=D6988,+E6988,((+G6988/E6988)^+((NETWORKDAYS(+D6988,A6988,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6988,F6988,Feriados!$A$2:$A$1058)-1))*E6988)))","v":""},{"$f":"IF(A6988=\"\",\"\",+IF(+A6988=D6988,+VLOOKUP(D6988,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6988,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6988=\"\",\"\",+VLOOKUP(+EOMONTH(+F6988,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6988=\"\",\"\",VLOOKUP(D6988,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6988=\"\",\"\",IF(A6988=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6988,-2)+15,Cenários!$A:$D,2,FALSE)>A6988,+VLOOKUP(+EOMONTH(+A6988,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6988,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6988=\"\",\"\",VLOOKUP(F6988,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6988=\"\",\"\",IF(WORKDAY(+A6988,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6988,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6989=\"\",\"\",+IF(+A6989=D6989,+E6989,((+G6989/E6989)^+((NETWORKDAYS(+D6989,A6989,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6989,F6989,Feriados!$A$2:$A$1058)-1))*E6989)))","v":""},{"$f":"IF(A6989=\"\",\"\",+IF(+A6989=D6989,+VLOOKUP(D6989,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6989,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6989=\"\",\"\",+VLOOKUP(+EOMONTH(+F6989,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6989=\"\",\"\",VLOOKUP(D6989,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6989=\"\",\"\",IF(A6989=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6989,-2)+15,Cenários!$A:$D,2,FALSE)>A6989,+VLOOKUP(+EOMONTH(+A6989,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6989,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6989=\"\",\"\",VLOOKUP(F6989,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6989=\"\",\"\",IF(WORKDAY(+A6989,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6989,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6990=\"\",\"\",+IF(+A6990=D6990,+E6990,((+G6990/E6990)^+((NETWORKDAYS(+D6990,A6990,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6990,F6990,Feriados!$A$2:$A$1058)-1))*E6990)))","v":""},{"$f":"IF(A6990=\"\",\"\",+IF(+A6990=D6990,+VLOOKUP(D6990,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6990,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6990=\"\",\"\",+VLOOKUP(+EOMONTH(+F6990,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6990=\"\",\"\",VLOOKUP(D6990,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6990=\"\",\"\",IF(A6990=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6990,-2)+15,Cenários!$A:$D,2,FALSE)>A6990,+VLOOKUP(+EOMONTH(+A6990,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6990,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6990=\"\",\"\",VLOOKUP(F6990,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6990=\"\",\"\",IF(WORKDAY(+A6990,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6990,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6991=\"\",\"\",+IF(+A6991=D6991,+E6991,((+G6991/E6991)^+((NETWORKDAYS(+D6991,A6991,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6991,F6991,Feriados!$A$2:$A$1058)-1))*E6991)))","v":""},{"$f":"IF(A6991=\"\",\"\",+IF(+A6991=D6991,+VLOOKUP(D6991,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6991,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6991=\"\",\"\",+VLOOKUP(+EOMONTH(+F6991,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6991=\"\",\"\",VLOOKUP(D6991,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6991=\"\",\"\",IF(A6991=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6991,-2)+15,Cenários!$A:$D,2,FALSE)>A6991,+VLOOKUP(+EOMONTH(+A6991,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6991,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6991=\"\",\"\",VLOOKUP(F6991,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6991=\"\",\"\",IF(WORKDAY(+A6991,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6991,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6992=\"\",\"\",+IF(+A6992=D6992,+E6992,((+G6992/E6992)^+((NETWORKDAYS(+D6992,A6992,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6992,F6992,Feriados!$A$2:$A$1058)-1))*E6992)))","v":""},{"$f":"IF(A6992=\"\",\"\",+IF(+A6992=D6992,+VLOOKUP(D6992,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6992,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6992=\"\",\"\",+VLOOKUP(+EOMONTH(+F6992,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6992=\"\",\"\",VLOOKUP(D6992,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6992=\"\",\"\",IF(A6992=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6992,-2)+15,Cenários!$A:$D,2,FALSE)>A6992,+VLOOKUP(+EOMONTH(+A6992,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6992,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6992=\"\",\"\",VLOOKUP(F6992,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6992=\"\",\"\",IF(WORKDAY(+A6992,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6992,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6993=\"\",\"\",+IF(+A6993=D6993,+E6993,((+G6993/E6993)^+((NETWORKDAYS(+D6993,A6993,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6993,F6993,Feriados!$A$2:$A$1058)-1))*E6993)))","v":""},{"$f":"IF(A6993=\"\",\"\",+IF(+A6993=D6993,+VLOOKUP(D6993,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6993,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6993=\"\",\"\",+VLOOKUP(+EOMONTH(+F6993,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6993=\"\",\"\",VLOOKUP(D6993,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6993=\"\",\"\",IF(A6993=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6993,-2)+15,Cenários!$A:$D,2,FALSE)>A6993,+VLOOKUP(+EOMONTH(+A6993,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6993,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6993=\"\",\"\",VLOOKUP(F6993,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6993=\"\",\"\",IF(WORKDAY(+A6993,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6993,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6994=\"\",\"\",+IF(+A6994=D6994,+E6994,((+G6994/E6994)^+((NETWORKDAYS(+D6994,A6994,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6994,F6994,Feriados!$A$2:$A$1058)-1))*E6994)))","v":""},{"$f":"IF(A6994=\"\",\"\",+IF(+A6994=D6994,+VLOOKUP(D6994,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6994,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6994=\"\",\"\",+VLOOKUP(+EOMONTH(+F6994,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6994=\"\",\"\",VLOOKUP(D6994,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6994=\"\",\"\",IF(A6994=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6994,-2)+15,Cenários!$A:$D,2,FALSE)>A6994,+VLOOKUP(+EOMONTH(+A6994,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6994,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6994=\"\",\"\",VLOOKUP(F6994,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6994=\"\",\"\",IF(WORKDAY(+A6994,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6994,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6995=\"\",\"\",+IF(+A6995=D6995,+E6995,((+G6995/E6995)^+((NETWORKDAYS(+D6995,A6995,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6995,F6995,Feriados!$A$2:$A$1058)-1))*E6995)))","v":""},{"$f":"IF(A6995=\"\",\"\",+IF(+A6995=D6995,+VLOOKUP(D6995,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6995,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6995=\"\",\"\",+VLOOKUP(+EOMONTH(+F6995,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6995=\"\",\"\",VLOOKUP(D6995,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6995=\"\",\"\",IF(A6995=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6995,-2)+15,Cenários!$A:$D,2,FALSE)>A6995,+VLOOKUP(+EOMONTH(+A6995,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6995,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6995=\"\",\"\",VLOOKUP(F6995,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6995=\"\",\"\",IF(WORKDAY(+A6995,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6995,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6996=\"\",\"\",+IF(+A6996=D6996,+E6996,((+G6996/E6996)^+((NETWORKDAYS(+D6996,A6996,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6996,F6996,Feriados!$A$2:$A$1058)-1))*E6996)))","v":""},{"$f":"IF(A6996=\"\",\"\",+IF(+A6996=D6996,+VLOOKUP(D6996,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6996,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6996=\"\",\"\",+VLOOKUP(+EOMONTH(+F6996,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6996=\"\",\"\",VLOOKUP(D6996,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6996=\"\",\"\",IF(A6996=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6996,-2)+15,Cenários!$A:$D,2,FALSE)>A6996,+VLOOKUP(+EOMONTH(+A6996,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6996,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6996=\"\",\"\",VLOOKUP(F6996,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6996=\"\",\"\",IF(WORKDAY(+A6996,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6996,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6997=\"\",\"\",+IF(+A6997=D6997,+E6997,((+G6997/E6997)^+((NETWORKDAYS(+D6997,A6997,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6997,F6997,Feriados!$A$2:$A$1058)-1))*E6997)))","v":""},{"$f":"IF(A6997=\"\",\"\",+IF(+A6997=D6997,+VLOOKUP(D6997,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6997,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6997=\"\",\"\",+VLOOKUP(+EOMONTH(+F6997,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6997=\"\",\"\",VLOOKUP(D6997,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6997=\"\",\"\",IF(A6997=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6997,-2)+15,Cenários!$A:$D,2,FALSE)>A6997,+VLOOKUP(+EOMONTH(+A6997,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6997,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6997=\"\",\"\",VLOOKUP(F6997,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6997=\"\",\"\",IF(WORKDAY(+A6997,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6997,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6998=\"\",\"\",+IF(+A6998=D6998,+E6998,((+G6998/E6998)^+((NETWORKDAYS(+D6998,A6998,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6998,F6998,Feriados!$A$2:$A$1058)-1))*E6998)))","v":""},{"$f":"IF(A6998=\"\",\"\",+IF(+A6998=D6998,+VLOOKUP(D6998,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6998,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6998=\"\",\"\",+VLOOKUP(+EOMONTH(+F6998,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6998=\"\",\"\",VLOOKUP(D6998,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6998=\"\",\"\",IF(A6998=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6998,-2)+15,Cenários!$A:$D,2,FALSE)>A6998,+VLOOKUP(+EOMONTH(+A6998,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6998,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6998=\"\",\"\",VLOOKUP(F6998,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6998=\"\",\"\",IF(WORKDAY(+A6998,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6998,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A6999=\"\",\"\",+IF(+A6999=D6999,+E6999,((+G6999/E6999)^+((NETWORKDAYS(+D6999,A6999,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D6999,F6999,Feriados!$A$2:$A$1058)-1))*E6999)))","v":""},{"$f":"IF(A6999=\"\",\"\",+IF(+A6999=D6999,+VLOOKUP(D6999,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F6999,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A6999=\"\",\"\",+VLOOKUP(+EOMONTH(+F6999,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A6999=\"\",\"\",VLOOKUP(D6999,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A6999=\"\",\"\",IF(A6999=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A6999,-2)+15,Cenários!$A:$D,2,FALSE)>A6999,+VLOOKUP(+EOMONTH(+A6999,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A6999,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A6999=\"\",\"\",VLOOKUP(F6999,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A6999=\"\",\"\",IF(WORKDAY(+A6999,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A6999,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7000=\"\",\"\",+IF(+A7000=D7000,+E7000,((+G7000/E7000)^+((NETWORKDAYS(+D7000,A7000,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7000,F7000,Feriados!$A$2:$A$1058)-1))*E7000)))","v":""},{"$f":"IF(A7000=\"\",\"\",+IF(+A7000=D7000,+VLOOKUP(D7000,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7000,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7000=\"\",\"\",+VLOOKUP(+EOMONTH(+F7000,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7000=\"\",\"\",VLOOKUP(D7000,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7000=\"\",\"\",IF(A7000=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7000,-2)+15,Cenários!$A:$D,2,FALSE)>A7000,+VLOOKUP(+EOMONTH(+A7000,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7000,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7000=\"\",\"\",VLOOKUP(F7000,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7000=\"\",\"\",IF(WORKDAY(+A7000,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7000,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7001=\"\",\"\",+IF(+A7001=D7001,+E7001,((+G7001/E7001)^+((NETWORKDAYS(+D7001,A7001,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7001,F7001,Feriados!$A$2:$A$1058)-1))*E7001)))","v":""},{"$f":"IF(A7001=\"\",\"\",+IF(+A7001=D7001,+VLOOKUP(D7001,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7001,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7001=\"\",\"\",+VLOOKUP(+EOMONTH(+F7001,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7001=\"\",\"\",VLOOKUP(D7001,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7001=\"\",\"\",IF(A7001=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7001,-2)+15,Cenários!$A:$D,2,FALSE)>A7001,+VLOOKUP(+EOMONTH(+A7001,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7001,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7001=\"\",\"\",VLOOKUP(F7001,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7001=\"\",\"\",IF(WORKDAY(+A7001,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7001,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7002=\"\",\"\",+IF(+A7002=D7002,+E7002,((+G7002/E7002)^+((NETWORKDAYS(+D7002,A7002,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7002,F7002,Feriados!$A$2:$A$1058)-1))*E7002)))","v":""},{"$f":"IF(A7002=\"\",\"\",+IF(+A7002=D7002,+VLOOKUP(D7002,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7002,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7002=\"\",\"\",+VLOOKUP(+EOMONTH(+F7002,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7002=\"\",\"\",VLOOKUP(D7002,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7002=\"\",\"\",IF(A7002=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7002,-2)+15,Cenários!$A:$D,2,FALSE)>A7002,+VLOOKUP(+EOMONTH(+A7002,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7002,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7002=\"\",\"\",VLOOKUP(F7002,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7002=\"\",\"\",IF(WORKDAY(+A7002,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7002,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7003=\"\",\"\",+IF(+A7003=D7003,+E7003,((+G7003/E7003)^+((NETWORKDAYS(+D7003,A7003,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7003,F7003,Feriados!$A$2:$A$1058)-1))*E7003)))","v":""},{"$f":"IF(A7003=\"\",\"\",+IF(+A7003=D7003,+VLOOKUP(D7003,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7003,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7003=\"\",\"\",+VLOOKUP(+EOMONTH(+F7003,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7003=\"\",\"\",VLOOKUP(D7003,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7003=\"\",\"\",IF(A7003=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7003,-2)+15,Cenários!$A:$D,2,FALSE)>A7003,+VLOOKUP(+EOMONTH(+A7003,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7003,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7003=\"\",\"\",VLOOKUP(F7003,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7003=\"\",\"\",IF(WORKDAY(+A7003,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7003,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7004=\"\",\"\",+IF(+A7004=D7004,+E7004,((+G7004/E7004)^+((NETWORKDAYS(+D7004,A7004,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7004,F7004,Feriados!$A$2:$A$1058)-1))*E7004)))","v":""},{"$f":"IF(A7004=\"\",\"\",+IF(+A7004=D7004,+VLOOKUP(D7004,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7004,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7004=\"\",\"\",+VLOOKUP(+EOMONTH(+F7004,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7004=\"\",\"\",VLOOKUP(D7004,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7004=\"\",\"\",IF(A7004=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7004,-2)+15,Cenários!$A:$D,2,FALSE)>A7004,+VLOOKUP(+EOMONTH(+A7004,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7004,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7004=\"\",\"\",VLOOKUP(F7004,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7004=\"\",\"\",IF(WORKDAY(+A7004,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7004,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7005=\"\",\"\",+IF(+A7005=D7005,+E7005,((+G7005/E7005)^+((NETWORKDAYS(+D7005,A7005,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7005,F7005,Feriados!$A$2:$A$1058)-1))*E7005)))","v":""},{"$f":"IF(A7005=\"\",\"\",+IF(+A7005=D7005,+VLOOKUP(D7005,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7005,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7005=\"\",\"\",+VLOOKUP(+EOMONTH(+F7005,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7005=\"\",\"\",VLOOKUP(D7005,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7005=\"\",\"\",IF(A7005=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7005,-2)+15,Cenários!$A:$D,2,FALSE)>A7005,+VLOOKUP(+EOMONTH(+A7005,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7005,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7005=\"\",\"\",VLOOKUP(F7005,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7005=\"\",\"\",IF(WORKDAY(+A7005,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7005,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7006=\"\",\"\",+IF(+A7006=D7006,+E7006,((+G7006/E7006)^+((NETWORKDAYS(+D7006,A7006,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7006,F7006,Feriados!$A$2:$A$1058)-1))*E7006)))","v":""},{"$f":"IF(A7006=\"\",\"\",+IF(+A7006=D7006,+VLOOKUP(D7006,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7006,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7006=\"\",\"\",+VLOOKUP(+EOMONTH(+F7006,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7006=\"\",\"\",VLOOKUP(D7006,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7006=\"\",\"\",IF(A7006=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7006,-2)+15,Cenários!$A:$D,2,FALSE)>A7006,+VLOOKUP(+EOMONTH(+A7006,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7006,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7006=\"\",\"\",VLOOKUP(F7006,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7006=\"\",\"\",IF(WORKDAY(+A7006,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7006,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7007=\"\",\"\",+IF(+A7007=D7007,+E7007,((+G7007/E7007)^+((NETWORKDAYS(+D7007,A7007,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7007,F7007,Feriados!$A$2:$A$1058)-1))*E7007)))","v":""},{"$f":"IF(A7007=\"\",\"\",+IF(+A7007=D7007,+VLOOKUP(D7007,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7007,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7007=\"\",\"\",+VLOOKUP(+EOMONTH(+F7007,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7007=\"\",\"\",VLOOKUP(D7007,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7007=\"\",\"\",IF(A7007=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7007,-2)+15,Cenários!$A:$D,2,FALSE)>A7007,+VLOOKUP(+EOMONTH(+A7007,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7007,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7007=\"\",\"\",VLOOKUP(F7007,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7007=\"\",\"\",IF(WORKDAY(+A7007,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7007,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7008=\"\",\"\",+IF(+A7008=D7008,+E7008,((+G7008/E7008)^+((NETWORKDAYS(+D7008,A7008,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7008,F7008,Feriados!$A$2:$A$1058)-1))*E7008)))","v":""},{"$f":"IF(A7008=\"\",\"\",+IF(+A7008=D7008,+VLOOKUP(D7008,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7008,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7008=\"\",\"\",+VLOOKUP(+EOMONTH(+F7008,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7008=\"\",\"\",VLOOKUP(D7008,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7008=\"\",\"\",IF(A7008=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7008,-2)+15,Cenários!$A:$D,2,FALSE)>A7008,+VLOOKUP(+EOMONTH(+A7008,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7008,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7008=\"\",\"\",VLOOKUP(F7008,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7008=\"\",\"\",IF(WORKDAY(+A7008,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7008,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7009=\"\",\"\",+IF(+A7009=D7009,+E7009,((+G7009/E7009)^+((NETWORKDAYS(+D7009,A7009,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7009,F7009,Feriados!$A$2:$A$1058)-1))*E7009)))","v":""},{"$f":"IF(A7009=\"\",\"\",+IF(+A7009=D7009,+VLOOKUP(D7009,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7009,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7009=\"\",\"\",+VLOOKUP(+EOMONTH(+F7009,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7009=\"\",\"\",VLOOKUP(D7009,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7009=\"\",\"\",IF(A7009=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7009,-2)+15,Cenários!$A:$D,2,FALSE)>A7009,+VLOOKUP(+EOMONTH(+A7009,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7009,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7009=\"\",\"\",VLOOKUP(F7009,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7009=\"\",\"\",IF(WORKDAY(+A7009,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7009,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7010=\"\",\"\",+IF(+A7010=D7010,+E7010,((+G7010/E7010)^+((NETWORKDAYS(+D7010,A7010,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7010,F7010,Feriados!$A$2:$A$1058)-1))*E7010)))","v":""},{"$f":"IF(A7010=\"\",\"\",+IF(+A7010=D7010,+VLOOKUP(D7010,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7010,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7010=\"\",\"\",+VLOOKUP(+EOMONTH(+F7010,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7010=\"\",\"\",VLOOKUP(D7010,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7010=\"\",\"\",IF(A7010=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7010,-2)+15,Cenários!$A:$D,2,FALSE)>A7010,+VLOOKUP(+EOMONTH(+A7010,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7010,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7010=\"\",\"\",VLOOKUP(F7010,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7010=\"\",\"\",IF(WORKDAY(+A7010,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7010,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7011=\"\",\"\",+IF(+A7011=D7011,+E7011,((+G7011/E7011)^+((NETWORKDAYS(+D7011,A7011,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7011,F7011,Feriados!$A$2:$A$1058)-1))*E7011)))","v":""},{"$f":"IF(A7011=\"\",\"\",+IF(+A7011=D7011,+VLOOKUP(D7011,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7011,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7011=\"\",\"\",+VLOOKUP(+EOMONTH(+F7011,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7011=\"\",\"\",VLOOKUP(D7011,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7011=\"\",\"\",IF(A7011=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7011,-2)+15,Cenários!$A:$D,2,FALSE)>A7011,+VLOOKUP(+EOMONTH(+A7011,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7011,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7011=\"\",\"\",VLOOKUP(F7011,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7011=\"\",\"\",IF(WORKDAY(+A7011,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7011,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7012=\"\",\"\",+IF(+A7012=D7012,+E7012,((+G7012/E7012)^+((NETWORKDAYS(+D7012,A7012,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7012,F7012,Feriados!$A$2:$A$1058)-1))*E7012)))","v":""},{"$f":"IF(A7012=\"\",\"\",+IF(+A7012=D7012,+VLOOKUP(D7012,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7012,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7012=\"\",\"\",+VLOOKUP(+EOMONTH(+F7012,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7012=\"\",\"\",VLOOKUP(D7012,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7012=\"\",\"\",IF(A7012=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7012,-2)+15,Cenários!$A:$D,2,FALSE)>A7012,+VLOOKUP(+EOMONTH(+A7012,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7012,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7012=\"\",\"\",VLOOKUP(F7012,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7012=\"\",\"\",IF(WORKDAY(+A7012,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7012,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7013=\"\",\"\",+IF(+A7013=D7013,+E7013,((+G7013/E7013)^+((NETWORKDAYS(+D7013,A7013,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7013,F7013,Feriados!$A$2:$A$1058)-1))*E7013)))","v":""},{"$f":"IF(A7013=\"\",\"\",+IF(+A7013=D7013,+VLOOKUP(D7013,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7013,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7013=\"\",\"\",+VLOOKUP(+EOMONTH(+F7013,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7013=\"\",\"\",VLOOKUP(D7013,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7013=\"\",\"\",IF(A7013=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7013,-2)+15,Cenários!$A:$D,2,FALSE)>A7013,+VLOOKUP(+EOMONTH(+A7013,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7013,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7013=\"\",\"\",VLOOKUP(F7013,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7013=\"\",\"\",IF(WORKDAY(+A7013,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7013,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7014=\"\",\"\",+IF(+A7014=D7014,+E7014,((+G7014/E7014)^+((NETWORKDAYS(+D7014,A7014,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7014,F7014,Feriados!$A$2:$A$1058)-1))*E7014)))","v":""},{"$f":"IF(A7014=\"\",\"\",+IF(+A7014=D7014,+VLOOKUP(D7014,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7014,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7014=\"\",\"\",+VLOOKUP(+EOMONTH(+F7014,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7014=\"\",\"\",VLOOKUP(D7014,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7014=\"\",\"\",IF(A7014=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7014,-2)+15,Cenários!$A:$D,2,FALSE)>A7014,+VLOOKUP(+EOMONTH(+A7014,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7014,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7014=\"\",\"\",VLOOKUP(F7014,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7014=\"\",\"\",IF(WORKDAY(+A7014,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7014,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7015=\"\",\"\",+IF(+A7015=D7015,+E7015,((+G7015/E7015)^+((NETWORKDAYS(+D7015,A7015,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7015,F7015,Feriados!$A$2:$A$1058)-1))*E7015)))","v":""},{"$f":"IF(A7015=\"\",\"\",+IF(+A7015=D7015,+VLOOKUP(D7015,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7015,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7015=\"\",\"\",+VLOOKUP(+EOMONTH(+F7015,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7015=\"\",\"\",VLOOKUP(D7015,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7015=\"\",\"\",IF(A7015=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7015,-2)+15,Cenários!$A:$D,2,FALSE)>A7015,+VLOOKUP(+EOMONTH(+A7015,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7015,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7015=\"\",\"\",VLOOKUP(F7015,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7015=\"\",\"\",IF(WORKDAY(+A7015,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7015,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7016=\"\",\"\",+IF(+A7016=D7016,+E7016,((+G7016/E7016)^+((NETWORKDAYS(+D7016,A7016,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7016,F7016,Feriados!$A$2:$A$1058)-1))*E7016)))","v":""},{"$f":"IF(A7016=\"\",\"\",+IF(+A7016=D7016,+VLOOKUP(D7016,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7016,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7016=\"\",\"\",+VLOOKUP(+EOMONTH(+F7016,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7016=\"\",\"\",VLOOKUP(D7016,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7016=\"\",\"\",IF(A7016=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7016,-2)+15,Cenários!$A:$D,2,FALSE)>A7016,+VLOOKUP(+EOMONTH(+A7016,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7016,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7016=\"\",\"\",VLOOKUP(F7016,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7016=\"\",\"\",IF(WORKDAY(+A7016,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7016,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7017=\"\",\"\",+IF(+A7017=D7017,+E7017,((+G7017/E7017)^+((NETWORKDAYS(+D7017,A7017,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7017,F7017,Feriados!$A$2:$A$1058)-1))*E7017)))","v":""},{"$f":"IF(A7017=\"\",\"\",+IF(+A7017=D7017,+VLOOKUP(D7017,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7017,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7017=\"\",\"\",+VLOOKUP(+EOMONTH(+F7017,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7017=\"\",\"\",VLOOKUP(D7017,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7017=\"\",\"\",IF(A7017=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7017,-2)+15,Cenários!$A:$D,2,FALSE)>A7017,+VLOOKUP(+EOMONTH(+A7017,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7017,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7017=\"\",\"\",VLOOKUP(F7017,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7017=\"\",\"\",IF(WORKDAY(+A7017,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7017,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7018=\"\",\"\",+IF(+A7018=D7018,+E7018,((+G7018/E7018)^+((NETWORKDAYS(+D7018,A7018,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7018,F7018,Feriados!$A$2:$A$1058)-1))*E7018)))","v":""},{"$f":"IF(A7018=\"\",\"\",+IF(+A7018=D7018,+VLOOKUP(D7018,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7018,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7018=\"\",\"\",+VLOOKUP(+EOMONTH(+F7018,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7018=\"\",\"\",VLOOKUP(D7018,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7018=\"\",\"\",IF(A7018=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7018,-2)+15,Cenários!$A:$D,2,FALSE)>A7018,+VLOOKUP(+EOMONTH(+A7018,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7018,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7018=\"\",\"\",VLOOKUP(F7018,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7018=\"\",\"\",IF(WORKDAY(+A7018,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7018,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7019=\"\",\"\",+IF(+A7019=D7019,+E7019,((+G7019/E7019)^+((NETWORKDAYS(+D7019,A7019,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7019,F7019,Feriados!$A$2:$A$1058)-1))*E7019)))","v":""},{"$f":"IF(A7019=\"\",\"\",+IF(+A7019=D7019,+VLOOKUP(D7019,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7019,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7019=\"\",\"\",+VLOOKUP(+EOMONTH(+F7019,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7019=\"\",\"\",VLOOKUP(D7019,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7019=\"\",\"\",IF(A7019=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7019,-2)+15,Cenários!$A:$D,2,FALSE)>A7019,+VLOOKUP(+EOMONTH(+A7019,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7019,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7019=\"\",\"\",VLOOKUP(F7019,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7019=\"\",\"\",IF(WORKDAY(+A7019,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7019,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7020=\"\",\"\",+IF(+A7020=D7020,+E7020,((+G7020/E7020)^+((NETWORKDAYS(+D7020,A7020,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7020,F7020,Feriados!$A$2:$A$1058)-1))*E7020)))","v":""},{"$f":"IF(A7020=\"\",\"\",+IF(+A7020=D7020,+VLOOKUP(D7020,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7020,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7020=\"\",\"\",+VLOOKUP(+EOMONTH(+F7020,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7020=\"\",\"\",VLOOKUP(D7020,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7020=\"\",\"\",IF(A7020=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7020,-2)+15,Cenários!$A:$D,2,FALSE)>A7020,+VLOOKUP(+EOMONTH(+A7020,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7020,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7020=\"\",\"\",VLOOKUP(F7020,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7020=\"\",\"\",IF(WORKDAY(+A7020,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7020,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7021=\"\",\"\",+IF(+A7021=D7021,+E7021,((+G7021/E7021)^+((NETWORKDAYS(+D7021,A7021,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7021,F7021,Feriados!$A$2:$A$1058)-1))*E7021)))","v":""},{"$f":"IF(A7021=\"\",\"\",+IF(+A7021=D7021,+VLOOKUP(D7021,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7021,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7021=\"\",\"\",+VLOOKUP(+EOMONTH(+F7021,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7021=\"\",\"\",VLOOKUP(D7021,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7021=\"\",\"\",IF(A7021=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7021,-2)+15,Cenários!$A:$D,2,FALSE)>A7021,+VLOOKUP(+EOMONTH(+A7021,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7021,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7021=\"\",\"\",VLOOKUP(F7021,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7021=\"\",\"\",IF(WORKDAY(+A7021,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7021,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7022=\"\",\"\",+IF(+A7022=D7022,+E7022,((+G7022/E7022)^+((NETWORKDAYS(+D7022,A7022,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7022,F7022,Feriados!$A$2:$A$1058)-1))*E7022)))","v":""},{"$f":"IF(A7022=\"\",\"\",+IF(+A7022=D7022,+VLOOKUP(D7022,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7022,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7022=\"\",\"\",+VLOOKUP(+EOMONTH(+F7022,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7022=\"\",\"\",VLOOKUP(D7022,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7022=\"\",\"\",IF(A7022=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7022,-2)+15,Cenários!$A:$D,2,FALSE)>A7022,+VLOOKUP(+EOMONTH(+A7022,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7022,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7022=\"\",\"\",VLOOKUP(F7022,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7022=\"\",\"\",IF(WORKDAY(+A7022,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7022,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7023=\"\",\"\",+IF(+A7023=D7023,+E7023,((+G7023/E7023)^+((NETWORKDAYS(+D7023,A7023,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7023,F7023,Feriados!$A$2:$A$1058)-1))*E7023)))","v":""},{"$f":"IF(A7023=\"\",\"\",+IF(+A7023=D7023,+VLOOKUP(D7023,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7023,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7023=\"\",\"\",+VLOOKUP(+EOMONTH(+F7023,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7023=\"\",\"\",VLOOKUP(D7023,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7023=\"\",\"\",IF(A7023=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7023,-2)+15,Cenários!$A:$D,2,FALSE)>A7023,+VLOOKUP(+EOMONTH(+A7023,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7023,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7023=\"\",\"\",VLOOKUP(F7023,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7023=\"\",\"\",IF(WORKDAY(+A7023,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7023,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7024=\"\",\"\",+IF(+A7024=D7024,+E7024,((+G7024/E7024)^+((NETWORKDAYS(+D7024,A7024,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7024,F7024,Feriados!$A$2:$A$1058)-1))*E7024)))","v":""},{"$f":"IF(A7024=\"\",\"\",+IF(+A7024=D7024,+VLOOKUP(D7024,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7024,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7024=\"\",\"\",+VLOOKUP(+EOMONTH(+F7024,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7024=\"\",\"\",VLOOKUP(D7024,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7024=\"\",\"\",IF(A7024=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7024,-2)+15,Cenários!$A:$D,2,FALSE)>A7024,+VLOOKUP(+EOMONTH(+A7024,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7024,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7024=\"\",\"\",VLOOKUP(F7024,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7024=\"\",\"\",IF(WORKDAY(+A7024,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7024,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7025=\"\",\"\",+IF(+A7025=D7025,+E7025,((+G7025/E7025)^+((NETWORKDAYS(+D7025,A7025,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7025,F7025,Feriados!$A$2:$A$1058)-1))*E7025)))","v":""},{"$f":"IF(A7025=\"\",\"\",+IF(+A7025=D7025,+VLOOKUP(D7025,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7025,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7025=\"\",\"\",+VLOOKUP(+EOMONTH(+F7025,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7025=\"\",\"\",VLOOKUP(D7025,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7025=\"\",\"\",IF(A7025=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7025,-2)+15,Cenários!$A:$D,2,FALSE)>A7025,+VLOOKUP(+EOMONTH(+A7025,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7025,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7025=\"\",\"\",VLOOKUP(F7025,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7025=\"\",\"\",IF(WORKDAY(+A7025,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7025,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7026=\"\",\"\",+IF(+A7026=D7026,+E7026,((+G7026/E7026)^+((NETWORKDAYS(+D7026,A7026,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7026,F7026,Feriados!$A$2:$A$1058)-1))*E7026)))","v":""},{"$f":"IF(A7026=\"\",\"\",+IF(+A7026=D7026,+VLOOKUP(D7026,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7026,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7026=\"\",\"\",+VLOOKUP(+EOMONTH(+F7026,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7026=\"\",\"\",VLOOKUP(D7026,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7026=\"\",\"\",IF(A7026=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7026,-2)+15,Cenários!$A:$D,2,FALSE)>A7026,+VLOOKUP(+EOMONTH(+A7026,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7026,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7026=\"\",\"\",VLOOKUP(F7026,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7026=\"\",\"\",IF(WORKDAY(+A7026,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7026,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7027=\"\",\"\",+IF(+A7027=D7027,+E7027,((+G7027/E7027)^+((NETWORKDAYS(+D7027,A7027,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7027,F7027,Feriados!$A$2:$A$1058)-1))*E7027)))","v":""},{"$f":"IF(A7027=\"\",\"\",+IF(+A7027=D7027,+VLOOKUP(D7027,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7027,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7027=\"\",\"\",+VLOOKUP(+EOMONTH(+F7027,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7027=\"\",\"\",VLOOKUP(D7027,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7027=\"\",\"\",IF(A7027=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7027,-2)+15,Cenários!$A:$D,2,FALSE)>A7027,+VLOOKUP(+EOMONTH(+A7027,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7027,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7027=\"\",\"\",VLOOKUP(F7027,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7027=\"\",\"\",IF(WORKDAY(+A7027,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7027,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7028=\"\",\"\",+IF(+A7028=D7028,+E7028,((+G7028/E7028)^+((NETWORKDAYS(+D7028,A7028,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7028,F7028,Feriados!$A$2:$A$1058)-1))*E7028)))","v":""},{"$f":"IF(A7028=\"\",\"\",+IF(+A7028=D7028,+VLOOKUP(D7028,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7028,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7028=\"\",\"\",+VLOOKUP(+EOMONTH(+F7028,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7028=\"\",\"\",VLOOKUP(D7028,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7028=\"\",\"\",IF(A7028=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7028,-2)+15,Cenários!$A:$D,2,FALSE)>A7028,+VLOOKUP(+EOMONTH(+A7028,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7028,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7028=\"\",\"\",VLOOKUP(F7028,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7028=\"\",\"\",IF(WORKDAY(+A7028,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7028,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7029=\"\",\"\",+IF(+A7029=D7029,+E7029,((+G7029/E7029)^+((NETWORKDAYS(+D7029,A7029,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7029,F7029,Feriados!$A$2:$A$1058)-1))*E7029)))","v":""},{"$f":"IF(A7029=\"\",\"\",+IF(+A7029=D7029,+VLOOKUP(D7029,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7029,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7029=\"\",\"\",+VLOOKUP(+EOMONTH(+F7029,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7029=\"\",\"\",VLOOKUP(D7029,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7029=\"\",\"\",IF(A7029=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7029,-2)+15,Cenários!$A:$D,2,FALSE)>A7029,+VLOOKUP(+EOMONTH(+A7029,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7029,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7029=\"\",\"\",VLOOKUP(F7029,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7029=\"\",\"\",IF(WORKDAY(+A7029,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7029,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7030=\"\",\"\",+IF(+A7030=D7030,+E7030,((+G7030/E7030)^+((NETWORKDAYS(+D7030,A7030,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7030,F7030,Feriados!$A$2:$A$1058)-1))*E7030)))","v":""},{"$f":"IF(A7030=\"\",\"\",+IF(+A7030=D7030,+VLOOKUP(D7030,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7030,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7030=\"\",\"\",+VLOOKUP(+EOMONTH(+F7030,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7030=\"\",\"\",VLOOKUP(D7030,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7030=\"\",\"\",IF(A7030=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7030,-2)+15,Cenários!$A:$D,2,FALSE)>A7030,+VLOOKUP(+EOMONTH(+A7030,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7030,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7030=\"\",\"\",VLOOKUP(F7030,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7030=\"\",\"\",IF(WORKDAY(+A7030,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7030,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7031=\"\",\"\",+IF(+A7031=D7031,+E7031,((+G7031/E7031)^+((NETWORKDAYS(+D7031,A7031,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7031,F7031,Feriados!$A$2:$A$1058)-1))*E7031)))","v":""},{"$f":"IF(A7031=\"\",\"\",+IF(+A7031=D7031,+VLOOKUP(D7031,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7031,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7031=\"\",\"\",+VLOOKUP(+EOMONTH(+F7031,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7031=\"\",\"\",VLOOKUP(D7031,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7031=\"\",\"\",IF(A7031=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7031,-2)+15,Cenários!$A:$D,2,FALSE)>A7031,+VLOOKUP(+EOMONTH(+A7031,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7031,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7031=\"\",\"\",VLOOKUP(F7031,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7031=\"\",\"\",IF(WORKDAY(+A7031,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7031,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7032=\"\",\"\",+IF(+A7032=D7032,+E7032,((+G7032/E7032)^+((NETWORKDAYS(+D7032,A7032,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7032,F7032,Feriados!$A$2:$A$1058)-1))*E7032)))","v":""},{"$f":"IF(A7032=\"\",\"\",+IF(+A7032=D7032,+VLOOKUP(D7032,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7032,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7032=\"\",\"\",+VLOOKUP(+EOMONTH(+F7032,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7032=\"\",\"\",VLOOKUP(D7032,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7032=\"\",\"\",IF(A7032=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7032,-2)+15,Cenários!$A:$D,2,FALSE)>A7032,+VLOOKUP(+EOMONTH(+A7032,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7032,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7032=\"\",\"\",VLOOKUP(F7032,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7032=\"\",\"\",IF(WORKDAY(+A7032,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7032,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7033=\"\",\"\",+IF(+A7033=D7033,+E7033,((+G7033/E7033)^+((NETWORKDAYS(+D7033,A7033,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7033,F7033,Feriados!$A$2:$A$1058)-1))*E7033)))","v":""},{"$f":"IF(A7033=\"\",\"\",+IF(+A7033=D7033,+VLOOKUP(D7033,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7033,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7033=\"\",\"\",+VLOOKUP(+EOMONTH(+F7033,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7033=\"\",\"\",VLOOKUP(D7033,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7033=\"\",\"\",IF(A7033=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7033,-2)+15,Cenários!$A:$D,2,FALSE)>A7033,+VLOOKUP(+EOMONTH(+A7033,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7033,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7033=\"\",\"\",VLOOKUP(F7033,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7033=\"\",\"\",IF(WORKDAY(+A7033,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7033,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7034=\"\",\"\",+IF(+A7034=D7034,+E7034,((+G7034/E7034)^+((NETWORKDAYS(+D7034,A7034,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7034,F7034,Feriados!$A$2:$A$1058)-1))*E7034)))","v":""},{"$f":"IF(A7034=\"\",\"\",+IF(+A7034=D7034,+VLOOKUP(D7034,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7034,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7034=\"\",\"\",+VLOOKUP(+EOMONTH(+F7034,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7034=\"\",\"\",VLOOKUP(D7034,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7034=\"\",\"\",IF(A7034=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7034,-2)+15,Cenários!$A:$D,2,FALSE)>A7034,+VLOOKUP(+EOMONTH(+A7034,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7034,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7034=\"\",\"\",VLOOKUP(F7034,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7034=\"\",\"\",IF(WORKDAY(+A7034,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7034,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7035=\"\",\"\",+IF(+A7035=D7035,+E7035,((+G7035/E7035)^+((NETWORKDAYS(+D7035,A7035,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7035,F7035,Feriados!$A$2:$A$1058)-1))*E7035)))","v":""},{"$f":"IF(A7035=\"\",\"\",+IF(+A7035=D7035,+VLOOKUP(D7035,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7035,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7035=\"\",\"\",+VLOOKUP(+EOMONTH(+F7035,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7035=\"\",\"\",VLOOKUP(D7035,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7035=\"\",\"\",IF(A7035=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7035,-2)+15,Cenários!$A:$D,2,FALSE)>A7035,+VLOOKUP(+EOMONTH(+A7035,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7035,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7035=\"\",\"\",VLOOKUP(F7035,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7035=\"\",\"\",IF(WORKDAY(+A7035,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7035,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7036=\"\",\"\",+IF(+A7036=D7036,+E7036,((+G7036/E7036)^+((NETWORKDAYS(+D7036,A7036,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7036,F7036,Feriados!$A$2:$A$1058)-1))*E7036)))","v":""},{"$f":"IF(A7036=\"\",\"\",+IF(+A7036=D7036,+VLOOKUP(D7036,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7036,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7036=\"\",\"\",+VLOOKUP(+EOMONTH(+F7036,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7036=\"\",\"\",VLOOKUP(D7036,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7036=\"\",\"\",IF(A7036=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7036,-2)+15,Cenários!$A:$D,2,FALSE)>A7036,+VLOOKUP(+EOMONTH(+A7036,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7036,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7036=\"\",\"\",VLOOKUP(F7036,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7036=\"\",\"\",IF(WORKDAY(+A7036,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7036,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7037=\"\",\"\",+IF(+A7037=D7037,+E7037,((+G7037/E7037)^+((NETWORKDAYS(+D7037,A7037,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7037,F7037,Feriados!$A$2:$A$1058)-1))*E7037)))","v":""},{"$f":"IF(A7037=\"\",\"\",+IF(+A7037=D7037,+VLOOKUP(D7037,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7037,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7037=\"\",\"\",+VLOOKUP(+EOMONTH(+F7037,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7037=\"\",\"\",VLOOKUP(D7037,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7037=\"\",\"\",IF(A7037=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7037,-2)+15,Cenários!$A:$D,2,FALSE)>A7037,+VLOOKUP(+EOMONTH(+A7037,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7037,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7037=\"\",\"\",VLOOKUP(F7037,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7037=\"\",\"\",IF(WORKDAY(+A7037,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7037,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7038=\"\",\"\",+IF(+A7038=D7038,+E7038,((+G7038/E7038)^+((NETWORKDAYS(+D7038,A7038,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7038,F7038,Feriados!$A$2:$A$1058)-1))*E7038)))","v":""},{"$f":"IF(A7038=\"\",\"\",+IF(+A7038=D7038,+VLOOKUP(D7038,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7038,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7038=\"\",\"\",+VLOOKUP(+EOMONTH(+F7038,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7038=\"\",\"\",VLOOKUP(D7038,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7038=\"\",\"\",IF(A7038=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7038,-2)+15,Cenários!$A:$D,2,FALSE)>A7038,+VLOOKUP(+EOMONTH(+A7038,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7038,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7038=\"\",\"\",VLOOKUP(F7038,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7038=\"\",\"\",IF(WORKDAY(+A7038,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7038,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7039=\"\",\"\",+IF(+A7039=D7039,+E7039,((+G7039/E7039)^+((NETWORKDAYS(+D7039,A7039,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7039,F7039,Feriados!$A$2:$A$1058)-1))*E7039)))","v":""},{"$f":"IF(A7039=\"\",\"\",+IF(+A7039=D7039,+VLOOKUP(D7039,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7039,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7039=\"\",\"\",+VLOOKUP(+EOMONTH(+F7039,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7039=\"\",\"\",VLOOKUP(D7039,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7039=\"\",\"\",IF(A7039=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7039,-2)+15,Cenários!$A:$D,2,FALSE)>A7039,+VLOOKUP(+EOMONTH(+A7039,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7039,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7039=\"\",\"\",VLOOKUP(F7039,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7039=\"\",\"\",IF(WORKDAY(+A7039,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7039,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7040=\"\",\"\",+IF(+A7040=D7040,+E7040,((+G7040/E7040)^+((NETWORKDAYS(+D7040,A7040,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7040,F7040,Feriados!$A$2:$A$1058)-1))*E7040)))","v":""},{"$f":"IF(A7040=\"\",\"\",+IF(+A7040=D7040,+VLOOKUP(D7040,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7040,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7040=\"\",\"\",+VLOOKUP(+EOMONTH(+F7040,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7040=\"\",\"\",VLOOKUP(D7040,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7040=\"\",\"\",IF(A7040=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7040,-2)+15,Cenários!$A:$D,2,FALSE)>A7040,+VLOOKUP(+EOMONTH(+A7040,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7040,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7040=\"\",\"\",VLOOKUP(F7040,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7040=\"\",\"\",IF(WORKDAY(+A7040,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7040,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7041=\"\",\"\",+IF(+A7041=D7041,+E7041,((+G7041/E7041)^+((NETWORKDAYS(+D7041,A7041,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7041,F7041,Feriados!$A$2:$A$1058)-1))*E7041)))","v":""},{"$f":"IF(A7041=\"\",\"\",+IF(+A7041=D7041,+VLOOKUP(D7041,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7041,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7041=\"\",\"\",+VLOOKUP(+EOMONTH(+F7041,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7041=\"\",\"\",VLOOKUP(D7041,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7041=\"\",\"\",IF(A7041=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7041,-2)+15,Cenários!$A:$D,2,FALSE)>A7041,+VLOOKUP(+EOMONTH(+A7041,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7041,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7041=\"\",\"\",VLOOKUP(F7041,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7041=\"\",\"\",IF(WORKDAY(+A7041,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7041,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7042=\"\",\"\",+IF(+A7042=D7042,+E7042,((+G7042/E7042)^+((NETWORKDAYS(+D7042,A7042,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7042,F7042,Feriados!$A$2:$A$1058)-1))*E7042)))","v":""},{"$f":"IF(A7042=\"\",\"\",+IF(+A7042=D7042,+VLOOKUP(D7042,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7042,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7042=\"\",\"\",+VLOOKUP(+EOMONTH(+F7042,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7042=\"\",\"\",VLOOKUP(D7042,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7042=\"\",\"\",IF(A7042=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7042,-2)+15,Cenários!$A:$D,2,FALSE)>A7042,+VLOOKUP(+EOMONTH(+A7042,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7042,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7042=\"\",\"\",VLOOKUP(F7042,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7042=\"\",\"\",IF(WORKDAY(+A7042,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7042,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7043=\"\",\"\",+IF(+A7043=D7043,+E7043,((+G7043/E7043)^+((NETWORKDAYS(+D7043,A7043,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7043,F7043,Feriados!$A$2:$A$1058)-1))*E7043)))","v":""},{"$f":"IF(A7043=\"\",\"\",+IF(+A7043=D7043,+VLOOKUP(D7043,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7043,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7043=\"\",\"\",+VLOOKUP(+EOMONTH(+F7043,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7043=\"\",\"\",VLOOKUP(D7043,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7043=\"\",\"\",IF(A7043=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7043,-2)+15,Cenários!$A:$D,2,FALSE)>A7043,+VLOOKUP(+EOMONTH(+A7043,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7043,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7043=\"\",\"\",VLOOKUP(F7043,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7043=\"\",\"\",IF(WORKDAY(+A7043,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7043,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7044=\"\",\"\",+IF(+A7044=D7044,+E7044,((+G7044/E7044)^+((NETWORKDAYS(+D7044,A7044,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7044,F7044,Feriados!$A$2:$A$1058)-1))*E7044)))","v":""},{"$f":"IF(A7044=\"\",\"\",+IF(+A7044=D7044,+VLOOKUP(D7044,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7044,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7044=\"\",\"\",+VLOOKUP(+EOMONTH(+F7044,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7044=\"\",\"\",VLOOKUP(D7044,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7044=\"\",\"\",IF(A7044=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7044,-2)+15,Cenários!$A:$D,2,FALSE)>A7044,+VLOOKUP(+EOMONTH(+A7044,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7044,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7044=\"\",\"\",VLOOKUP(F7044,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7044=\"\",\"\",IF(WORKDAY(+A7044,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7044,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7045=\"\",\"\",+IF(+A7045=D7045,+E7045,((+G7045/E7045)^+((NETWORKDAYS(+D7045,A7045,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7045,F7045,Feriados!$A$2:$A$1058)-1))*E7045)))","v":""},{"$f":"IF(A7045=\"\",\"\",+IF(+A7045=D7045,+VLOOKUP(D7045,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7045,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7045=\"\",\"\",+VLOOKUP(+EOMONTH(+F7045,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7045=\"\",\"\",VLOOKUP(D7045,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7045=\"\",\"\",IF(A7045=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7045,-2)+15,Cenários!$A:$D,2,FALSE)>A7045,+VLOOKUP(+EOMONTH(+A7045,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7045,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7045=\"\",\"\",VLOOKUP(F7045,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7045=\"\",\"\",IF(WORKDAY(+A7045,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7045,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7046=\"\",\"\",+IF(+A7046=D7046,+E7046,((+G7046/E7046)^+((NETWORKDAYS(+D7046,A7046,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7046,F7046,Feriados!$A$2:$A$1058)-1))*E7046)))","v":""},{"$f":"IF(A7046=\"\",\"\",+IF(+A7046=D7046,+VLOOKUP(D7046,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7046,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7046=\"\",\"\",+VLOOKUP(+EOMONTH(+F7046,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7046=\"\",\"\",VLOOKUP(D7046,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7046=\"\",\"\",IF(A7046=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7046,-2)+15,Cenários!$A:$D,2,FALSE)>A7046,+VLOOKUP(+EOMONTH(+A7046,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7046,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7046=\"\",\"\",VLOOKUP(F7046,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7046=\"\",\"\",IF(WORKDAY(+A7046,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7046,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7047=\"\",\"\",+IF(+A7047=D7047,+E7047,((+G7047/E7047)^+((NETWORKDAYS(+D7047,A7047,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7047,F7047,Feriados!$A$2:$A$1058)-1))*E7047)))","v":""},{"$f":"IF(A7047=\"\",\"\",+IF(+A7047=D7047,+VLOOKUP(D7047,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7047,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7047=\"\",\"\",+VLOOKUP(+EOMONTH(+F7047,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7047=\"\",\"\",VLOOKUP(D7047,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7047=\"\",\"\",IF(A7047=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7047,-2)+15,Cenários!$A:$D,2,FALSE)>A7047,+VLOOKUP(+EOMONTH(+A7047,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7047,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7047=\"\",\"\",VLOOKUP(F7047,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7047=\"\",\"\",IF(WORKDAY(+A7047,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7047,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7048=\"\",\"\",+IF(+A7048=D7048,+E7048,((+G7048/E7048)^+((NETWORKDAYS(+D7048,A7048,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7048,F7048,Feriados!$A$2:$A$1058)-1))*E7048)))","v":""},{"$f":"IF(A7048=\"\",\"\",+IF(+A7048=D7048,+VLOOKUP(D7048,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7048,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7048=\"\",\"\",+VLOOKUP(+EOMONTH(+F7048,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7048=\"\",\"\",VLOOKUP(D7048,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7048=\"\",\"\",IF(A7048=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7048,-2)+15,Cenários!$A:$D,2,FALSE)>A7048,+VLOOKUP(+EOMONTH(+A7048,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7048,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7048=\"\",\"\",VLOOKUP(F7048,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7048=\"\",\"\",IF(WORKDAY(+A7048,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7048,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7049=\"\",\"\",+IF(+A7049=D7049,+E7049,((+G7049/E7049)^+((NETWORKDAYS(+D7049,A7049,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7049,F7049,Feriados!$A$2:$A$1058)-1))*E7049)))","v":""},{"$f":"IF(A7049=\"\",\"\",+IF(+A7049=D7049,+VLOOKUP(D7049,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7049,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7049=\"\",\"\",+VLOOKUP(+EOMONTH(+F7049,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7049=\"\",\"\",VLOOKUP(D7049,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7049=\"\",\"\",IF(A7049=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7049,-2)+15,Cenários!$A:$D,2,FALSE)>A7049,+VLOOKUP(+EOMONTH(+A7049,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7049,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7049=\"\",\"\",VLOOKUP(F7049,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7049=\"\",\"\",IF(WORKDAY(+A7049,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7049,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7050=\"\",\"\",+IF(+A7050=D7050,+E7050,((+G7050/E7050)^+((NETWORKDAYS(+D7050,A7050,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7050,F7050,Feriados!$A$2:$A$1058)-1))*E7050)))","v":""},{"$f":"IF(A7050=\"\",\"\",+IF(+A7050=D7050,+VLOOKUP(D7050,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7050,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7050=\"\",\"\",+VLOOKUP(+EOMONTH(+F7050,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7050=\"\",\"\",VLOOKUP(D7050,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7050=\"\",\"\",IF(A7050=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7050,-2)+15,Cenários!$A:$D,2,FALSE)>A7050,+VLOOKUP(+EOMONTH(+A7050,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7050,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7050=\"\",\"\",VLOOKUP(F7050,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7050=\"\",\"\",IF(WORKDAY(+A7050,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7050,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7051=\"\",\"\",+IF(+A7051=D7051,+E7051,((+G7051/E7051)^+((NETWORKDAYS(+D7051,A7051,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7051,F7051,Feriados!$A$2:$A$1058)-1))*E7051)))","v":""},{"$f":"IF(A7051=\"\",\"\",+IF(+A7051=D7051,+VLOOKUP(D7051,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7051,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7051=\"\",\"\",+VLOOKUP(+EOMONTH(+F7051,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7051=\"\",\"\",VLOOKUP(D7051,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7051=\"\",\"\",IF(A7051=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7051,-2)+15,Cenários!$A:$D,2,FALSE)>A7051,+VLOOKUP(+EOMONTH(+A7051,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7051,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7051=\"\",\"\",VLOOKUP(F7051,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7051=\"\",\"\",IF(WORKDAY(+A7051,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7051,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7052=\"\",\"\",+IF(+A7052=D7052,+E7052,((+G7052/E7052)^+((NETWORKDAYS(+D7052,A7052,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7052,F7052,Feriados!$A$2:$A$1058)-1))*E7052)))","v":""},{"$f":"IF(A7052=\"\",\"\",+IF(+A7052=D7052,+VLOOKUP(D7052,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7052,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7052=\"\",\"\",+VLOOKUP(+EOMONTH(+F7052,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7052=\"\",\"\",VLOOKUP(D7052,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7052=\"\",\"\",IF(A7052=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7052,-2)+15,Cenários!$A:$D,2,FALSE)>A7052,+VLOOKUP(+EOMONTH(+A7052,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7052,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7052=\"\",\"\",VLOOKUP(F7052,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7052=\"\",\"\",IF(WORKDAY(+A7052,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7052,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7053=\"\",\"\",+IF(+A7053=D7053,+E7053,((+G7053/E7053)^+((NETWORKDAYS(+D7053,A7053,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7053,F7053,Feriados!$A$2:$A$1058)-1))*E7053)))","v":""},{"$f":"IF(A7053=\"\",\"\",+IF(+A7053=D7053,+VLOOKUP(D7053,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7053,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7053=\"\",\"\",+VLOOKUP(+EOMONTH(+F7053,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7053=\"\",\"\",VLOOKUP(D7053,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7053=\"\",\"\",IF(A7053=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7053,-2)+15,Cenários!$A:$D,2,FALSE)>A7053,+VLOOKUP(+EOMONTH(+A7053,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7053,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7053=\"\",\"\",VLOOKUP(F7053,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7053=\"\",\"\",IF(WORKDAY(+A7053,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7053,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7054=\"\",\"\",+IF(+A7054=D7054,+E7054,((+G7054/E7054)^+((NETWORKDAYS(+D7054,A7054,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7054,F7054,Feriados!$A$2:$A$1058)-1))*E7054)))","v":""},{"$f":"IF(A7054=\"\",\"\",+IF(+A7054=D7054,+VLOOKUP(D7054,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7054,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7054=\"\",\"\",+VLOOKUP(+EOMONTH(+F7054,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7054=\"\",\"\",VLOOKUP(D7054,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7054=\"\",\"\",IF(A7054=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7054,-2)+15,Cenários!$A:$D,2,FALSE)>A7054,+VLOOKUP(+EOMONTH(+A7054,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7054,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7054=\"\",\"\",VLOOKUP(F7054,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7054=\"\",\"\",IF(WORKDAY(+A7054,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7054,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7055=\"\",\"\",+IF(+A7055=D7055,+E7055,((+G7055/E7055)^+((NETWORKDAYS(+D7055,A7055,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7055,F7055,Feriados!$A$2:$A$1058)-1))*E7055)))","v":""},{"$f":"IF(A7055=\"\",\"\",+IF(+A7055=D7055,+VLOOKUP(D7055,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7055,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7055=\"\",\"\",+VLOOKUP(+EOMONTH(+F7055,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7055=\"\",\"\",VLOOKUP(D7055,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7055=\"\",\"\",IF(A7055=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7055,-2)+15,Cenários!$A:$D,2,FALSE)>A7055,+VLOOKUP(+EOMONTH(+A7055,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7055,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7055=\"\",\"\",VLOOKUP(F7055,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7055=\"\",\"\",IF(WORKDAY(+A7055,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7055,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7056=\"\",\"\",+IF(+A7056=D7056,+E7056,((+G7056/E7056)^+((NETWORKDAYS(+D7056,A7056,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7056,F7056,Feriados!$A$2:$A$1058)-1))*E7056)))","v":""},{"$f":"IF(A7056=\"\",\"\",+IF(+A7056=D7056,+VLOOKUP(D7056,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7056,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7056=\"\",\"\",+VLOOKUP(+EOMONTH(+F7056,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7056=\"\",\"\",VLOOKUP(D7056,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7056=\"\",\"\",IF(A7056=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7056,-2)+15,Cenários!$A:$D,2,FALSE)>A7056,+VLOOKUP(+EOMONTH(+A7056,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7056,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7056=\"\",\"\",VLOOKUP(F7056,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7056=\"\",\"\",IF(WORKDAY(+A7056,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7056,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7057=\"\",\"\",+IF(+A7057=D7057,+E7057,((+G7057/E7057)^+((NETWORKDAYS(+D7057,A7057,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7057,F7057,Feriados!$A$2:$A$1058)-1))*E7057)))","v":""},{"$f":"IF(A7057=\"\",\"\",+IF(+A7057=D7057,+VLOOKUP(D7057,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7057,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7057=\"\",\"\",+VLOOKUP(+EOMONTH(+F7057,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7057=\"\",\"\",VLOOKUP(D7057,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7057=\"\",\"\",IF(A7057=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7057,-2)+15,Cenários!$A:$D,2,FALSE)>A7057,+VLOOKUP(+EOMONTH(+A7057,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7057,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7057=\"\",\"\",VLOOKUP(F7057,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7057=\"\",\"\",IF(WORKDAY(+A7057,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7057,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7058=\"\",\"\",+IF(+A7058=D7058,+E7058,((+G7058/E7058)^+((NETWORKDAYS(+D7058,A7058,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7058,F7058,Feriados!$A$2:$A$1058)-1))*E7058)))","v":""},{"$f":"IF(A7058=\"\",\"\",+IF(+A7058=D7058,+VLOOKUP(D7058,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7058,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7058=\"\",\"\",+VLOOKUP(+EOMONTH(+F7058,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7058=\"\",\"\",VLOOKUP(D7058,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7058=\"\",\"\",IF(A7058=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7058,-2)+15,Cenários!$A:$D,2,FALSE)>A7058,+VLOOKUP(+EOMONTH(+A7058,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7058,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7058=\"\",\"\",VLOOKUP(F7058,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7058=\"\",\"\",IF(WORKDAY(+A7058,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7058,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7059=\"\",\"\",+IF(+A7059=D7059,+E7059,((+G7059/E7059)^+((NETWORKDAYS(+D7059,A7059,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7059,F7059,Feriados!$A$2:$A$1058)-1))*E7059)))","v":""},{"$f":"IF(A7059=\"\",\"\",+IF(+A7059=D7059,+VLOOKUP(D7059,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7059,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7059=\"\",\"\",+VLOOKUP(+EOMONTH(+F7059,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7059=\"\",\"\",VLOOKUP(D7059,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7059=\"\",\"\",IF(A7059=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7059,-2)+15,Cenários!$A:$D,2,FALSE)>A7059,+VLOOKUP(+EOMONTH(+A7059,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7059,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7059=\"\",\"\",VLOOKUP(F7059,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7059=\"\",\"\",IF(WORKDAY(+A7059,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7059,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7060=\"\",\"\",+IF(+A7060=D7060,+E7060,((+G7060/E7060)^+((NETWORKDAYS(+D7060,A7060,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7060,F7060,Feriados!$A$2:$A$1058)-1))*E7060)))","v":""},{"$f":"IF(A7060=\"\",\"\",+IF(+A7060=D7060,+VLOOKUP(D7060,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7060,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7060=\"\",\"\",+VLOOKUP(+EOMONTH(+F7060,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7060=\"\",\"\",VLOOKUP(D7060,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7060=\"\",\"\",IF(A7060=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7060,-2)+15,Cenários!$A:$D,2,FALSE)>A7060,+VLOOKUP(+EOMONTH(+A7060,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7060,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7060=\"\",\"\",VLOOKUP(F7060,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7060=\"\",\"\",IF(WORKDAY(+A7060,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7060,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7061=\"\",\"\",+IF(+A7061=D7061,+E7061,((+G7061/E7061)^+((NETWORKDAYS(+D7061,A7061,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7061,F7061,Feriados!$A$2:$A$1058)-1))*E7061)))","v":""},{"$f":"IF(A7061=\"\",\"\",+IF(+A7061=D7061,+VLOOKUP(D7061,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7061,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7061=\"\",\"\",+VLOOKUP(+EOMONTH(+F7061,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7061=\"\",\"\",VLOOKUP(D7061,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7061=\"\",\"\",IF(A7061=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7061,-2)+15,Cenários!$A:$D,2,FALSE)>A7061,+VLOOKUP(+EOMONTH(+A7061,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7061,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7061=\"\",\"\",VLOOKUP(F7061,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7061=\"\",\"\",IF(WORKDAY(+A7061,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7061,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7062=\"\",\"\",+IF(+A7062=D7062,+E7062,((+G7062/E7062)^+((NETWORKDAYS(+D7062,A7062,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7062,F7062,Feriados!$A$2:$A$1058)-1))*E7062)))","v":""},{"$f":"IF(A7062=\"\",\"\",+IF(+A7062=D7062,+VLOOKUP(D7062,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7062,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7062=\"\",\"\",+VLOOKUP(+EOMONTH(+F7062,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7062=\"\",\"\",VLOOKUP(D7062,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7062=\"\",\"\",IF(A7062=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7062,-2)+15,Cenários!$A:$D,2,FALSE)>A7062,+VLOOKUP(+EOMONTH(+A7062,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7062,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7062=\"\",\"\",VLOOKUP(F7062,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7062=\"\",\"\",IF(WORKDAY(+A7062,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7062,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7063=\"\",\"\",+IF(+A7063=D7063,+E7063,((+G7063/E7063)^+((NETWORKDAYS(+D7063,A7063,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7063,F7063,Feriados!$A$2:$A$1058)-1))*E7063)))","v":""},{"$f":"IF(A7063=\"\",\"\",+IF(+A7063=D7063,+VLOOKUP(D7063,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7063,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7063=\"\",\"\",+VLOOKUP(+EOMONTH(+F7063,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7063=\"\",\"\",VLOOKUP(D7063,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7063=\"\",\"\",IF(A7063=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7063,-2)+15,Cenários!$A:$D,2,FALSE)>A7063,+VLOOKUP(+EOMONTH(+A7063,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7063,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7063=\"\",\"\",VLOOKUP(F7063,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7063=\"\",\"\",IF(WORKDAY(+A7063,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7063,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7064=\"\",\"\",+IF(+A7064=D7064,+E7064,((+G7064/E7064)^+((NETWORKDAYS(+D7064,A7064,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7064,F7064,Feriados!$A$2:$A$1058)-1))*E7064)))","v":""},{"$f":"IF(A7064=\"\",\"\",+IF(+A7064=D7064,+VLOOKUP(D7064,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7064,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7064=\"\",\"\",+VLOOKUP(+EOMONTH(+F7064,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7064=\"\",\"\",VLOOKUP(D7064,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7064=\"\",\"\",IF(A7064=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7064,-2)+15,Cenários!$A:$D,2,FALSE)>A7064,+VLOOKUP(+EOMONTH(+A7064,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7064,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7064=\"\",\"\",VLOOKUP(F7064,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7064=\"\",\"\",IF(WORKDAY(+A7064,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7064,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7065=\"\",\"\",+IF(+A7065=D7065,+E7065,((+G7065/E7065)^+((NETWORKDAYS(+D7065,A7065,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7065,F7065,Feriados!$A$2:$A$1058)-1))*E7065)))","v":""},{"$f":"IF(A7065=\"\",\"\",+IF(+A7065=D7065,+VLOOKUP(D7065,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7065,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7065=\"\",\"\",+VLOOKUP(+EOMONTH(+F7065,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7065=\"\",\"\",VLOOKUP(D7065,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7065=\"\",\"\",IF(A7065=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7065,-2)+15,Cenários!$A:$D,2,FALSE)>A7065,+VLOOKUP(+EOMONTH(+A7065,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7065,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7065=\"\",\"\",VLOOKUP(F7065,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7065=\"\",\"\",IF(WORKDAY(+A7065,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7065,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7066=\"\",\"\",+IF(+A7066=D7066,+E7066,((+G7066/E7066)^+((NETWORKDAYS(+D7066,A7066,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7066,F7066,Feriados!$A$2:$A$1058)-1))*E7066)))","v":""},{"$f":"IF(A7066=\"\",\"\",+IF(+A7066=D7066,+VLOOKUP(D7066,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7066,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7066=\"\",\"\",+VLOOKUP(+EOMONTH(+F7066,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7066=\"\",\"\",VLOOKUP(D7066,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7066=\"\",\"\",IF(A7066=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7066,-2)+15,Cenários!$A:$D,2,FALSE)>A7066,+VLOOKUP(+EOMONTH(+A7066,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7066,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7066=\"\",\"\",VLOOKUP(F7066,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7066=\"\",\"\",IF(WORKDAY(+A7066,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7066,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7067=\"\",\"\",+IF(+A7067=D7067,+E7067,((+G7067/E7067)^+((NETWORKDAYS(+D7067,A7067,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7067,F7067,Feriados!$A$2:$A$1058)-1))*E7067)))","v":""},{"$f":"IF(A7067=\"\",\"\",+IF(+A7067=D7067,+VLOOKUP(D7067,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7067,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7067=\"\",\"\",+VLOOKUP(+EOMONTH(+F7067,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7067=\"\",\"\",VLOOKUP(D7067,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7067=\"\",\"\",IF(A7067=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7067,-2)+15,Cenários!$A:$D,2,FALSE)>A7067,+VLOOKUP(+EOMONTH(+A7067,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7067,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7067=\"\",\"\",VLOOKUP(F7067,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7067=\"\",\"\",IF(WORKDAY(+A7067,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7067,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7068=\"\",\"\",+IF(+A7068=D7068,+E7068,((+G7068/E7068)^+((NETWORKDAYS(+D7068,A7068,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7068,F7068,Feriados!$A$2:$A$1058)-1))*E7068)))","v":""},{"$f":"IF(A7068=\"\",\"\",+IF(+A7068=D7068,+VLOOKUP(D7068,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7068,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7068=\"\",\"\",+VLOOKUP(+EOMONTH(+F7068,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7068=\"\",\"\",VLOOKUP(D7068,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7068=\"\",\"\",IF(A7068=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7068,-2)+15,Cenários!$A:$D,2,FALSE)>A7068,+VLOOKUP(+EOMONTH(+A7068,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7068,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7068=\"\",\"\",VLOOKUP(F7068,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7068=\"\",\"\",IF(WORKDAY(+A7068,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7068,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7069=\"\",\"\",+IF(+A7069=D7069,+E7069,((+G7069/E7069)^+((NETWORKDAYS(+D7069,A7069,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7069,F7069,Feriados!$A$2:$A$1058)-1))*E7069)))","v":""},{"$f":"IF(A7069=\"\",\"\",+IF(+A7069=D7069,+VLOOKUP(D7069,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7069,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7069=\"\",\"\",+VLOOKUP(+EOMONTH(+F7069,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7069=\"\",\"\",VLOOKUP(D7069,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7069=\"\",\"\",IF(A7069=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7069,-2)+15,Cenários!$A:$D,2,FALSE)>A7069,+VLOOKUP(+EOMONTH(+A7069,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7069,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7069=\"\",\"\",VLOOKUP(F7069,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7069=\"\",\"\",IF(WORKDAY(+A7069,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7069,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7070=\"\",\"\",+IF(+A7070=D7070,+E7070,((+G7070/E7070)^+((NETWORKDAYS(+D7070,A7070,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7070,F7070,Feriados!$A$2:$A$1058)-1))*E7070)))","v":""},{"$f":"IF(A7070=\"\",\"\",+IF(+A7070=D7070,+VLOOKUP(D7070,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7070,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7070=\"\",\"\",+VLOOKUP(+EOMONTH(+F7070,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7070=\"\",\"\",VLOOKUP(D7070,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7070=\"\",\"\",IF(A7070=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7070,-2)+15,Cenários!$A:$D,2,FALSE)>A7070,+VLOOKUP(+EOMONTH(+A7070,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7070,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7070=\"\",\"\",VLOOKUP(F7070,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7070=\"\",\"\",IF(WORKDAY(+A7070,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7070,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7071=\"\",\"\",+IF(+A7071=D7071,+E7071,((+G7071/E7071)^+((NETWORKDAYS(+D7071,A7071,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7071,F7071,Feriados!$A$2:$A$1058)-1))*E7071)))","v":""},{"$f":"IF(A7071=\"\",\"\",+IF(+A7071=D7071,+VLOOKUP(D7071,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7071,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7071=\"\",\"\",+VLOOKUP(+EOMONTH(+F7071,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7071=\"\",\"\",VLOOKUP(D7071,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7071=\"\",\"\",IF(A7071=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7071,-2)+15,Cenários!$A:$D,2,FALSE)>A7071,+VLOOKUP(+EOMONTH(+A7071,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7071,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7071=\"\",\"\",VLOOKUP(F7071,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7071=\"\",\"\",IF(WORKDAY(+A7071,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7071,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7072=\"\",\"\",+IF(+A7072=D7072,+E7072,((+G7072/E7072)^+((NETWORKDAYS(+D7072,A7072,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7072,F7072,Feriados!$A$2:$A$1058)-1))*E7072)))","v":""},{"$f":"IF(A7072=\"\",\"\",+IF(+A7072=D7072,+VLOOKUP(D7072,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7072,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7072=\"\",\"\",+VLOOKUP(+EOMONTH(+F7072,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7072=\"\",\"\",VLOOKUP(D7072,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7072=\"\",\"\",IF(A7072=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7072,-2)+15,Cenários!$A:$D,2,FALSE)>A7072,+VLOOKUP(+EOMONTH(+A7072,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7072,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7072=\"\",\"\",VLOOKUP(F7072,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7072=\"\",\"\",IF(WORKDAY(+A7072,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7072,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7073=\"\",\"\",+IF(+A7073=D7073,+E7073,((+G7073/E7073)^+((NETWORKDAYS(+D7073,A7073,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7073,F7073,Feriados!$A$2:$A$1058)-1))*E7073)))","v":""},{"$f":"IF(A7073=\"\",\"\",+IF(+A7073=D7073,+VLOOKUP(D7073,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7073,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7073=\"\",\"\",+VLOOKUP(+EOMONTH(+F7073,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7073=\"\",\"\",VLOOKUP(D7073,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7073=\"\",\"\",IF(A7073=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7073,-2)+15,Cenários!$A:$D,2,FALSE)>A7073,+VLOOKUP(+EOMONTH(+A7073,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7073,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7073=\"\",\"\",VLOOKUP(F7073,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7073=\"\",\"\",IF(WORKDAY(+A7073,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7073,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7074=\"\",\"\",+IF(+A7074=D7074,+E7074,((+G7074/E7074)^+((NETWORKDAYS(+D7074,A7074,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7074,F7074,Feriados!$A$2:$A$1058)-1))*E7074)))","v":""},{"$f":"IF(A7074=\"\",\"\",+IF(+A7074=D7074,+VLOOKUP(D7074,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7074,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7074=\"\",\"\",+VLOOKUP(+EOMONTH(+F7074,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7074=\"\",\"\",VLOOKUP(D7074,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7074=\"\",\"\",IF(A7074=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7074,-2)+15,Cenários!$A:$D,2,FALSE)>A7074,+VLOOKUP(+EOMONTH(+A7074,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7074,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7074=\"\",\"\",VLOOKUP(F7074,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7074=\"\",\"\",IF(WORKDAY(+A7074,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7074,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7075=\"\",\"\",+IF(+A7075=D7075,+E7075,((+G7075/E7075)^+((NETWORKDAYS(+D7075,A7075,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7075,F7075,Feriados!$A$2:$A$1058)-1))*E7075)))","v":""},{"$f":"IF(A7075=\"\",\"\",+IF(+A7075=D7075,+VLOOKUP(D7075,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7075,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7075=\"\",\"\",+VLOOKUP(+EOMONTH(+F7075,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7075=\"\",\"\",VLOOKUP(D7075,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7075=\"\",\"\",IF(A7075=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7075,-2)+15,Cenários!$A:$D,2,FALSE)>A7075,+VLOOKUP(+EOMONTH(+A7075,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7075,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7075=\"\",\"\",VLOOKUP(F7075,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7075=\"\",\"\",IF(WORKDAY(+A7075,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7075,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7076=\"\",\"\",+IF(+A7076=D7076,+E7076,((+G7076/E7076)^+((NETWORKDAYS(+D7076,A7076,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7076,F7076,Feriados!$A$2:$A$1058)-1))*E7076)))","v":""},{"$f":"IF(A7076=\"\",\"\",+IF(+A7076=D7076,+VLOOKUP(D7076,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7076,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7076=\"\",\"\",+VLOOKUP(+EOMONTH(+F7076,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7076=\"\",\"\",VLOOKUP(D7076,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7076=\"\",\"\",IF(A7076=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7076,-2)+15,Cenários!$A:$D,2,FALSE)>A7076,+VLOOKUP(+EOMONTH(+A7076,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7076,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7076=\"\",\"\",VLOOKUP(F7076,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7076=\"\",\"\",IF(WORKDAY(+A7076,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7076,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7077=\"\",\"\",+IF(+A7077=D7077,+E7077,((+G7077/E7077)^+((NETWORKDAYS(+D7077,A7077,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7077,F7077,Feriados!$A$2:$A$1058)-1))*E7077)))","v":""},{"$f":"IF(A7077=\"\",\"\",+IF(+A7077=D7077,+VLOOKUP(D7077,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7077,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7077=\"\",\"\",+VLOOKUP(+EOMONTH(+F7077,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7077=\"\",\"\",VLOOKUP(D7077,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7077=\"\",\"\",IF(A7077=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7077,-2)+15,Cenários!$A:$D,2,FALSE)>A7077,+VLOOKUP(+EOMONTH(+A7077,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7077,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7077=\"\",\"\",VLOOKUP(F7077,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7077=\"\",\"\",IF(WORKDAY(+A7077,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7077,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7078=\"\",\"\",+IF(+A7078=D7078,+E7078,((+G7078/E7078)^+((NETWORKDAYS(+D7078,A7078,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7078,F7078,Feriados!$A$2:$A$1058)-1))*E7078)))","v":""},{"$f":"IF(A7078=\"\",\"\",+IF(+A7078=D7078,+VLOOKUP(D7078,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7078,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7078=\"\",\"\",+VLOOKUP(+EOMONTH(+F7078,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7078=\"\",\"\",VLOOKUP(D7078,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7078=\"\",\"\",IF(A7078=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7078,-2)+15,Cenários!$A:$D,2,FALSE)>A7078,+VLOOKUP(+EOMONTH(+A7078,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7078,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7078=\"\",\"\",VLOOKUP(F7078,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7078=\"\",\"\",IF(WORKDAY(+A7078,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7078,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7079=\"\",\"\",+IF(+A7079=D7079,+E7079,((+G7079/E7079)^+((NETWORKDAYS(+D7079,A7079,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7079,F7079,Feriados!$A$2:$A$1058)-1))*E7079)))","v":""},{"$f":"IF(A7079=\"\",\"\",+IF(+A7079=D7079,+VLOOKUP(D7079,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7079,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7079=\"\",\"\",+VLOOKUP(+EOMONTH(+F7079,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7079=\"\",\"\",VLOOKUP(D7079,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7079=\"\",\"\",IF(A7079=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7079,-2)+15,Cenários!$A:$D,2,FALSE)>A7079,+VLOOKUP(+EOMONTH(+A7079,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7079,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7079=\"\",\"\",VLOOKUP(F7079,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7079=\"\",\"\",IF(WORKDAY(+A7079,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7079,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7080=\"\",\"\",+IF(+A7080=D7080,+E7080,((+G7080/E7080)^+((NETWORKDAYS(+D7080,A7080,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7080,F7080,Feriados!$A$2:$A$1058)-1))*E7080)))","v":""},{"$f":"IF(A7080=\"\",\"\",+IF(+A7080=D7080,+VLOOKUP(D7080,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7080,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7080=\"\",\"\",+VLOOKUP(+EOMONTH(+F7080,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7080=\"\",\"\",VLOOKUP(D7080,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7080=\"\",\"\",IF(A7080=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7080,-2)+15,Cenários!$A:$D,2,FALSE)>A7080,+VLOOKUP(+EOMONTH(+A7080,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7080,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7080=\"\",\"\",VLOOKUP(F7080,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7080=\"\",\"\",IF(WORKDAY(+A7080,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7080,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7081=\"\",\"\",+IF(+A7081=D7081,+E7081,((+G7081/E7081)^+((NETWORKDAYS(+D7081,A7081,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7081,F7081,Feriados!$A$2:$A$1058)-1))*E7081)))","v":""},{"$f":"IF(A7081=\"\",\"\",+IF(+A7081=D7081,+VLOOKUP(D7081,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7081,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7081=\"\",\"\",+VLOOKUP(+EOMONTH(+F7081,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7081=\"\",\"\",VLOOKUP(D7081,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7081=\"\",\"\",IF(A7081=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7081,-2)+15,Cenários!$A:$D,2,FALSE)>A7081,+VLOOKUP(+EOMONTH(+A7081,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7081,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7081=\"\",\"\",VLOOKUP(F7081,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7081=\"\",\"\",IF(WORKDAY(+A7081,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7081,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7082=\"\",\"\",+IF(+A7082=D7082,+E7082,((+G7082/E7082)^+((NETWORKDAYS(+D7082,A7082,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7082,F7082,Feriados!$A$2:$A$1058)-1))*E7082)))","v":""},{"$f":"IF(A7082=\"\",\"\",+IF(+A7082=D7082,+VLOOKUP(D7082,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7082,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7082=\"\",\"\",+VLOOKUP(+EOMONTH(+F7082,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7082=\"\",\"\",VLOOKUP(D7082,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7082=\"\",\"\",IF(A7082=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7082,-2)+15,Cenários!$A:$D,2,FALSE)>A7082,+VLOOKUP(+EOMONTH(+A7082,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7082,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7082=\"\",\"\",VLOOKUP(F7082,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7082=\"\",\"\",IF(WORKDAY(+A7082,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7082,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7083=\"\",\"\",+IF(+A7083=D7083,+E7083,((+G7083/E7083)^+((NETWORKDAYS(+D7083,A7083,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7083,F7083,Feriados!$A$2:$A$1058)-1))*E7083)))","v":""},{"$f":"IF(A7083=\"\",\"\",+IF(+A7083=D7083,+VLOOKUP(D7083,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7083,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7083=\"\",\"\",+VLOOKUP(+EOMONTH(+F7083,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7083=\"\",\"\",VLOOKUP(D7083,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7083=\"\",\"\",IF(A7083=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7083,-2)+15,Cenários!$A:$D,2,FALSE)>A7083,+VLOOKUP(+EOMONTH(+A7083,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7083,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7083=\"\",\"\",VLOOKUP(F7083,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7083=\"\",\"\",IF(WORKDAY(+A7083,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7083,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7084=\"\",\"\",+IF(+A7084=D7084,+E7084,((+G7084/E7084)^+((NETWORKDAYS(+D7084,A7084,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7084,F7084,Feriados!$A$2:$A$1058)-1))*E7084)))","v":""},{"$f":"IF(A7084=\"\",\"\",+IF(+A7084=D7084,+VLOOKUP(D7084,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7084,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7084=\"\",\"\",+VLOOKUP(+EOMONTH(+F7084,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7084=\"\",\"\",VLOOKUP(D7084,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7084=\"\",\"\",IF(A7084=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7084,-2)+15,Cenários!$A:$D,2,FALSE)>A7084,+VLOOKUP(+EOMONTH(+A7084,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7084,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7084=\"\",\"\",VLOOKUP(F7084,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7084=\"\",\"\",IF(WORKDAY(+A7084,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7084,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7085=\"\",\"\",+IF(+A7085=D7085,+E7085,((+G7085/E7085)^+((NETWORKDAYS(+D7085,A7085,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7085,F7085,Feriados!$A$2:$A$1058)-1))*E7085)))","v":""},{"$f":"IF(A7085=\"\",\"\",+IF(+A7085=D7085,+VLOOKUP(D7085,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7085,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7085=\"\",\"\",+VLOOKUP(+EOMONTH(+F7085,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7085=\"\",\"\",VLOOKUP(D7085,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7085=\"\",\"\",IF(A7085=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7085,-2)+15,Cenários!$A:$D,2,FALSE)>A7085,+VLOOKUP(+EOMONTH(+A7085,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7085,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7085=\"\",\"\",VLOOKUP(F7085,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7085=\"\",\"\",IF(WORKDAY(+A7085,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7085,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7086=\"\",\"\",+IF(+A7086=D7086,+E7086,((+G7086/E7086)^+((NETWORKDAYS(+D7086,A7086,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7086,F7086,Feriados!$A$2:$A$1058)-1))*E7086)))","v":""},{"$f":"IF(A7086=\"\",\"\",+IF(+A7086=D7086,+VLOOKUP(D7086,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7086,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7086=\"\",\"\",+VLOOKUP(+EOMONTH(+F7086,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7086=\"\",\"\",VLOOKUP(D7086,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7086=\"\",\"\",IF(A7086=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7086,-2)+15,Cenários!$A:$D,2,FALSE)>A7086,+VLOOKUP(+EOMONTH(+A7086,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7086,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7086=\"\",\"\",VLOOKUP(F7086,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7086=\"\",\"\",IF(WORKDAY(+A7086,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7086,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7087=\"\",\"\",+IF(+A7087=D7087,+E7087,((+G7087/E7087)^+((NETWORKDAYS(+D7087,A7087,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7087,F7087,Feriados!$A$2:$A$1058)-1))*E7087)))","v":""},{"$f":"IF(A7087=\"\",\"\",+IF(+A7087=D7087,+VLOOKUP(D7087,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7087,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7087=\"\",\"\",+VLOOKUP(+EOMONTH(+F7087,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7087=\"\",\"\",VLOOKUP(D7087,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7087=\"\",\"\",IF(A7087=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7087,-2)+15,Cenários!$A:$D,2,FALSE)>A7087,+VLOOKUP(+EOMONTH(+A7087,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7087,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7087=\"\",\"\",VLOOKUP(F7087,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7087=\"\",\"\",IF(WORKDAY(+A7087,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7087,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7088=\"\",\"\",+IF(+A7088=D7088,+E7088,((+G7088/E7088)^+((NETWORKDAYS(+D7088,A7088,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7088,F7088,Feriados!$A$2:$A$1058)-1))*E7088)))","v":""},{"$f":"IF(A7088=\"\",\"\",+IF(+A7088=D7088,+VLOOKUP(D7088,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7088,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7088=\"\",\"\",+VLOOKUP(+EOMONTH(+F7088,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7088=\"\",\"\",VLOOKUP(D7088,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7088=\"\",\"\",IF(A7088=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7088,-2)+15,Cenários!$A:$D,2,FALSE)>A7088,+VLOOKUP(+EOMONTH(+A7088,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7088,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7088=\"\",\"\",VLOOKUP(F7088,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7088=\"\",\"\",IF(WORKDAY(+A7088,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7088,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7089=\"\",\"\",+IF(+A7089=D7089,+E7089,((+G7089/E7089)^+((NETWORKDAYS(+D7089,A7089,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7089,F7089,Feriados!$A$2:$A$1058)-1))*E7089)))","v":""},{"$f":"IF(A7089=\"\",\"\",+IF(+A7089=D7089,+VLOOKUP(D7089,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7089,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7089=\"\",\"\",+VLOOKUP(+EOMONTH(+F7089,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7089=\"\",\"\",VLOOKUP(D7089,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7089=\"\",\"\",IF(A7089=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7089,-2)+15,Cenários!$A:$D,2,FALSE)>A7089,+VLOOKUP(+EOMONTH(+A7089,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7089,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7089=\"\",\"\",VLOOKUP(F7089,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7089=\"\",\"\",IF(WORKDAY(+A7089,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7089,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7090=\"\",\"\",+IF(+A7090=D7090,+E7090,((+G7090/E7090)^+((NETWORKDAYS(+D7090,A7090,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7090,F7090,Feriados!$A$2:$A$1058)-1))*E7090)))","v":""},{"$f":"IF(A7090=\"\",\"\",+IF(+A7090=D7090,+VLOOKUP(D7090,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7090,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7090=\"\",\"\",+VLOOKUP(+EOMONTH(+F7090,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7090=\"\",\"\",VLOOKUP(D7090,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7090=\"\",\"\",IF(A7090=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7090,-2)+15,Cenários!$A:$D,2,FALSE)>A7090,+VLOOKUP(+EOMONTH(+A7090,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7090,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7090=\"\",\"\",VLOOKUP(F7090,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7090=\"\",\"\",IF(WORKDAY(+A7090,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7090,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7091=\"\",\"\",+IF(+A7091=D7091,+E7091,((+G7091/E7091)^+((NETWORKDAYS(+D7091,A7091,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7091,F7091,Feriados!$A$2:$A$1058)-1))*E7091)))","v":""},{"$f":"IF(A7091=\"\",\"\",+IF(+A7091=D7091,+VLOOKUP(D7091,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7091,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7091=\"\",\"\",+VLOOKUP(+EOMONTH(+F7091,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7091=\"\",\"\",VLOOKUP(D7091,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7091=\"\",\"\",IF(A7091=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7091,-2)+15,Cenários!$A:$D,2,FALSE)>A7091,+VLOOKUP(+EOMONTH(+A7091,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7091,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7091=\"\",\"\",VLOOKUP(F7091,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7091=\"\",\"\",IF(WORKDAY(+A7091,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7091,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7092=\"\",\"\",+IF(+A7092=D7092,+E7092,((+G7092/E7092)^+((NETWORKDAYS(+D7092,A7092,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7092,F7092,Feriados!$A$2:$A$1058)-1))*E7092)))","v":""},{"$f":"IF(A7092=\"\",\"\",+IF(+A7092=D7092,+VLOOKUP(D7092,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7092,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7092=\"\",\"\",+VLOOKUP(+EOMONTH(+F7092,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7092=\"\",\"\",VLOOKUP(D7092,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7092=\"\",\"\",IF(A7092=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7092,-2)+15,Cenários!$A:$D,2,FALSE)>A7092,+VLOOKUP(+EOMONTH(+A7092,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7092,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7092=\"\",\"\",VLOOKUP(F7092,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7092=\"\",\"\",IF(WORKDAY(+A7092,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7092,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7093=\"\",\"\",+IF(+A7093=D7093,+E7093,((+G7093/E7093)^+((NETWORKDAYS(+D7093,A7093,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7093,F7093,Feriados!$A$2:$A$1058)-1))*E7093)))","v":""},{"$f":"IF(A7093=\"\",\"\",+IF(+A7093=D7093,+VLOOKUP(D7093,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7093,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7093=\"\",\"\",+VLOOKUP(+EOMONTH(+F7093,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7093=\"\",\"\",VLOOKUP(D7093,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7093=\"\",\"\",IF(A7093=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7093,-2)+15,Cenários!$A:$D,2,FALSE)>A7093,+VLOOKUP(+EOMONTH(+A7093,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7093,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7093=\"\",\"\",VLOOKUP(F7093,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7093=\"\",\"\",IF(WORKDAY(+A7093,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7093,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7094=\"\",\"\",+IF(+A7094=D7094,+E7094,((+G7094/E7094)^+((NETWORKDAYS(+D7094,A7094,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7094,F7094,Feriados!$A$2:$A$1058)-1))*E7094)))","v":""},{"$f":"IF(A7094=\"\",\"\",+IF(+A7094=D7094,+VLOOKUP(D7094,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7094,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7094=\"\",\"\",+VLOOKUP(+EOMONTH(+F7094,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7094=\"\",\"\",VLOOKUP(D7094,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7094=\"\",\"\",IF(A7094=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7094,-2)+15,Cenários!$A:$D,2,FALSE)>A7094,+VLOOKUP(+EOMONTH(+A7094,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7094,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7094=\"\",\"\",VLOOKUP(F7094,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7094=\"\",\"\",IF(WORKDAY(+A7094,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7094,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7095=\"\",\"\",+IF(+A7095=D7095,+E7095,((+G7095/E7095)^+((NETWORKDAYS(+D7095,A7095,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7095,F7095,Feriados!$A$2:$A$1058)-1))*E7095)))","v":""},{"$f":"IF(A7095=\"\",\"\",+IF(+A7095=D7095,+VLOOKUP(D7095,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7095,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7095=\"\",\"\",+VLOOKUP(+EOMONTH(+F7095,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7095=\"\",\"\",VLOOKUP(D7095,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7095=\"\",\"\",IF(A7095=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7095,-2)+15,Cenários!$A:$D,2,FALSE)>A7095,+VLOOKUP(+EOMONTH(+A7095,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7095,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7095=\"\",\"\",VLOOKUP(F7095,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7095=\"\",\"\",IF(WORKDAY(+A7095,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7095,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7096=\"\",\"\",+IF(+A7096=D7096,+E7096,((+G7096/E7096)^+((NETWORKDAYS(+D7096,A7096,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7096,F7096,Feriados!$A$2:$A$1058)-1))*E7096)))","v":""},{"$f":"IF(A7096=\"\",\"\",+IF(+A7096=D7096,+VLOOKUP(D7096,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7096,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7096=\"\",\"\",+VLOOKUP(+EOMONTH(+F7096,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7096=\"\",\"\",VLOOKUP(D7096,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7096=\"\",\"\",IF(A7096=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7096,-2)+15,Cenários!$A:$D,2,FALSE)>A7096,+VLOOKUP(+EOMONTH(+A7096,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7096,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7096=\"\",\"\",VLOOKUP(F7096,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7096=\"\",\"\",IF(WORKDAY(+A7096,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7096,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7097=\"\",\"\",+IF(+A7097=D7097,+E7097,((+G7097/E7097)^+((NETWORKDAYS(+D7097,A7097,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7097,F7097,Feriados!$A$2:$A$1058)-1))*E7097)))","v":""},{"$f":"IF(A7097=\"\",\"\",+IF(+A7097=D7097,+VLOOKUP(D7097,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7097,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7097=\"\",\"\",+VLOOKUP(+EOMONTH(+F7097,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7097=\"\",\"\",VLOOKUP(D7097,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7097=\"\",\"\",IF(A7097=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7097,-2)+15,Cenários!$A:$D,2,FALSE)>A7097,+VLOOKUP(+EOMONTH(+A7097,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7097,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7097=\"\",\"\",VLOOKUP(F7097,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7097=\"\",\"\",IF(WORKDAY(+A7097,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7097,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7098=\"\",\"\",+IF(+A7098=D7098,+E7098,((+G7098/E7098)^+((NETWORKDAYS(+D7098,A7098,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7098,F7098,Feriados!$A$2:$A$1058)-1))*E7098)))","v":""},{"$f":"IF(A7098=\"\",\"\",+IF(+A7098=D7098,+VLOOKUP(D7098,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7098,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7098=\"\",\"\",+VLOOKUP(+EOMONTH(+F7098,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7098=\"\",\"\",VLOOKUP(D7098,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7098=\"\",\"\",IF(A7098=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7098,-2)+15,Cenários!$A:$D,2,FALSE)>A7098,+VLOOKUP(+EOMONTH(+A7098,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7098,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7098=\"\",\"\",VLOOKUP(F7098,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7098=\"\",\"\",IF(WORKDAY(+A7098,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7098,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7099=\"\",\"\",+IF(+A7099=D7099,+E7099,((+G7099/E7099)^+((NETWORKDAYS(+D7099,A7099,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7099,F7099,Feriados!$A$2:$A$1058)-1))*E7099)))","v":""},{"$f":"IF(A7099=\"\",\"\",+IF(+A7099=D7099,+VLOOKUP(D7099,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7099,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7099=\"\",\"\",+VLOOKUP(+EOMONTH(+F7099,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7099=\"\",\"\",VLOOKUP(D7099,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7099=\"\",\"\",IF(A7099=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7099,-2)+15,Cenários!$A:$D,2,FALSE)>A7099,+VLOOKUP(+EOMONTH(+A7099,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7099,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7099=\"\",\"\",VLOOKUP(F7099,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7099=\"\",\"\",IF(WORKDAY(+A7099,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7099,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7100=\"\",\"\",+IF(+A7100=D7100,+E7100,((+G7100/E7100)^+((NETWORKDAYS(+D7100,A7100,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7100,F7100,Feriados!$A$2:$A$1058)-1))*E7100)))","v":""},{"$f":"IF(A7100=\"\",\"\",+IF(+A7100=D7100,+VLOOKUP(D7100,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7100,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7100=\"\",\"\",+VLOOKUP(+EOMONTH(+F7100,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7100=\"\",\"\",VLOOKUP(D7100,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7100=\"\",\"\",IF(A7100=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7100,-2)+15,Cenários!$A:$D,2,FALSE)>A7100,+VLOOKUP(+EOMONTH(+A7100,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7100,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7100=\"\",\"\",VLOOKUP(F7100,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7100=\"\",\"\",IF(WORKDAY(+A7100,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7100,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7101=\"\",\"\",+IF(+A7101=D7101,+E7101,((+G7101/E7101)^+((NETWORKDAYS(+D7101,A7101,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7101,F7101,Feriados!$A$2:$A$1058)-1))*E7101)))","v":""},{"$f":"IF(A7101=\"\",\"\",+IF(+A7101=D7101,+VLOOKUP(D7101,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7101,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7101=\"\",\"\",+VLOOKUP(+EOMONTH(+F7101,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7101=\"\",\"\",VLOOKUP(D7101,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7101=\"\",\"\",IF(A7101=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7101,-2)+15,Cenários!$A:$D,2,FALSE)>A7101,+VLOOKUP(+EOMONTH(+A7101,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7101,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7101=\"\",\"\",VLOOKUP(F7101,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7101=\"\",\"\",IF(WORKDAY(+A7101,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7101,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7102=\"\",\"\",+IF(+A7102=D7102,+E7102,((+G7102/E7102)^+((NETWORKDAYS(+D7102,A7102,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7102,F7102,Feriados!$A$2:$A$1058)-1))*E7102)))","v":""},{"$f":"IF(A7102=\"\",\"\",+IF(+A7102=D7102,+VLOOKUP(D7102,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7102,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7102=\"\",\"\",+VLOOKUP(+EOMONTH(+F7102,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7102=\"\",\"\",VLOOKUP(D7102,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7102=\"\",\"\",IF(A7102=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7102,-2)+15,Cenários!$A:$D,2,FALSE)>A7102,+VLOOKUP(+EOMONTH(+A7102,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7102,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7102=\"\",\"\",VLOOKUP(F7102,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7102=\"\",\"\",IF(WORKDAY(+A7102,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7102,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7103=\"\",\"\",+IF(+A7103=D7103,+E7103,((+G7103/E7103)^+((NETWORKDAYS(+D7103,A7103,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7103,F7103,Feriados!$A$2:$A$1058)-1))*E7103)))","v":""},{"$f":"IF(A7103=\"\",\"\",+IF(+A7103=D7103,+VLOOKUP(D7103,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7103,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7103=\"\",\"\",+VLOOKUP(+EOMONTH(+F7103,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7103=\"\",\"\",VLOOKUP(D7103,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7103=\"\",\"\",IF(A7103=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7103,-2)+15,Cenários!$A:$D,2,FALSE)>A7103,+VLOOKUP(+EOMONTH(+A7103,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7103,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7103=\"\",\"\",VLOOKUP(F7103,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7103=\"\",\"\",IF(WORKDAY(+A7103,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7103,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7104=\"\",\"\",+IF(+A7104=D7104,+E7104,((+G7104/E7104)^+((NETWORKDAYS(+D7104,A7104,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7104,F7104,Feriados!$A$2:$A$1058)-1))*E7104)))","v":""},{"$f":"IF(A7104=\"\",\"\",+IF(+A7104=D7104,+VLOOKUP(D7104,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7104,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7104=\"\",\"\",+VLOOKUP(+EOMONTH(+F7104,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7104=\"\",\"\",VLOOKUP(D7104,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7104=\"\",\"\",IF(A7104=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7104,-2)+15,Cenários!$A:$D,2,FALSE)>A7104,+VLOOKUP(+EOMONTH(+A7104,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7104,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7104=\"\",\"\",VLOOKUP(F7104,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7104=\"\",\"\",IF(WORKDAY(+A7104,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7104,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7105=\"\",\"\",+IF(+A7105=D7105,+E7105,((+G7105/E7105)^+((NETWORKDAYS(+D7105,A7105,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7105,F7105,Feriados!$A$2:$A$1058)-1))*E7105)))","v":""},{"$f":"IF(A7105=\"\",\"\",+IF(+A7105=D7105,+VLOOKUP(D7105,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7105,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7105=\"\",\"\",+VLOOKUP(+EOMONTH(+F7105,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7105=\"\",\"\",VLOOKUP(D7105,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7105=\"\",\"\",IF(A7105=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7105,-2)+15,Cenários!$A:$D,2,FALSE)>A7105,+VLOOKUP(+EOMONTH(+A7105,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7105,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7105=\"\",\"\",VLOOKUP(F7105,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7105=\"\",\"\",IF(WORKDAY(+A7105,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7105,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7106=\"\",\"\",+IF(+A7106=D7106,+E7106,((+G7106/E7106)^+((NETWORKDAYS(+D7106,A7106,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7106,F7106,Feriados!$A$2:$A$1058)-1))*E7106)))","v":""},{"$f":"IF(A7106=\"\",\"\",+IF(+A7106=D7106,+VLOOKUP(D7106,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7106,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7106=\"\",\"\",+VLOOKUP(+EOMONTH(+F7106,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7106=\"\",\"\",VLOOKUP(D7106,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7106=\"\",\"\",IF(A7106=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7106,-2)+15,Cenários!$A:$D,2,FALSE)>A7106,+VLOOKUP(+EOMONTH(+A7106,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7106,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7106=\"\",\"\",VLOOKUP(F7106,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7106=\"\",\"\",IF(WORKDAY(+A7106,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7106,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7107=\"\",\"\",+IF(+A7107=D7107,+E7107,((+G7107/E7107)^+((NETWORKDAYS(+D7107,A7107,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7107,F7107,Feriados!$A$2:$A$1058)-1))*E7107)))","v":""},{"$f":"IF(A7107=\"\",\"\",+IF(+A7107=D7107,+VLOOKUP(D7107,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7107,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7107=\"\",\"\",+VLOOKUP(+EOMONTH(+F7107,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7107=\"\",\"\",VLOOKUP(D7107,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7107=\"\",\"\",IF(A7107=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7107,-2)+15,Cenários!$A:$D,2,FALSE)>A7107,+VLOOKUP(+EOMONTH(+A7107,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7107,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7107=\"\",\"\",VLOOKUP(F7107,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7107=\"\",\"\",IF(WORKDAY(+A7107,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7107,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7108=\"\",\"\",+IF(+A7108=D7108,+E7108,((+G7108/E7108)^+((NETWORKDAYS(+D7108,A7108,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7108,F7108,Feriados!$A$2:$A$1058)-1))*E7108)))","v":""},{"$f":"IF(A7108=\"\",\"\",+IF(+A7108=D7108,+VLOOKUP(D7108,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7108,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7108=\"\",\"\",+VLOOKUP(+EOMONTH(+F7108,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7108=\"\",\"\",VLOOKUP(D7108,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7108=\"\",\"\",IF(A7108=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7108,-2)+15,Cenários!$A:$D,2,FALSE)>A7108,+VLOOKUP(+EOMONTH(+A7108,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7108,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7108=\"\",\"\",VLOOKUP(F7108,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7108=\"\",\"\",IF(WORKDAY(+A7108,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7108,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7109=\"\",\"\",+IF(+A7109=D7109,+E7109,((+G7109/E7109)^+((NETWORKDAYS(+D7109,A7109,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7109,F7109,Feriados!$A$2:$A$1058)-1))*E7109)))","v":""},{"$f":"IF(A7109=\"\",\"\",+IF(+A7109=D7109,+VLOOKUP(D7109,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7109,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7109=\"\",\"\",+VLOOKUP(+EOMONTH(+F7109,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7109=\"\",\"\",VLOOKUP(D7109,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7109=\"\",\"\",IF(A7109=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7109,-2)+15,Cenários!$A:$D,2,FALSE)>A7109,+VLOOKUP(+EOMONTH(+A7109,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7109,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7109=\"\",\"\",VLOOKUP(F7109,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7109=\"\",\"\",IF(WORKDAY(+A7109,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7109,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7110=\"\",\"\",+IF(+A7110=D7110,+E7110,((+G7110/E7110)^+((NETWORKDAYS(+D7110,A7110,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7110,F7110,Feriados!$A$2:$A$1058)-1))*E7110)))","v":""},{"$f":"IF(A7110=\"\",\"\",+IF(+A7110=D7110,+VLOOKUP(D7110,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7110,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7110=\"\",\"\",+VLOOKUP(+EOMONTH(+F7110,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7110=\"\",\"\",VLOOKUP(D7110,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7110=\"\",\"\",IF(A7110=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7110,-2)+15,Cenários!$A:$D,2,FALSE)>A7110,+VLOOKUP(+EOMONTH(+A7110,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7110,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7110=\"\",\"\",VLOOKUP(F7110,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7110=\"\",\"\",IF(WORKDAY(+A7110,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7110,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7111=\"\",\"\",+IF(+A7111=D7111,+E7111,((+G7111/E7111)^+((NETWORKDAYS(+D7111,A7111,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7111,F7111,Feriados!$A$2:$A$1058)-1))*E7111)))","v":""},{"$f":"IF(A7111=\"\",\"\",+IF(+A7111=D7111,+VLOOKUP(D7111,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7111,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7111=\"\",\"\",+VLOOKUP(+EOMONTH(+F7111,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7111=\"\",\"\",VLOOKUP(D7111,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7111=\"\",\"\",IF(A7111=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7111,-2)+15,Cenários!$A:$D,2,FALSE)>A7111,+VLOOKUP(+EOMONTH(+A7111,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7111,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7111=\"\",\"\",VLOOKUP(F7111,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7111=\"\",\"\",IF(WORKDAY(+A7111,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7111,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7112=\"\",\"\",+IF(+A7112=D7112,+E7112,((+G7112/E7112)^+((NETWORKDAYS(+D7112,A7112,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7112,F7112,Feriados!$A$2:$A$1058)-1))*E7112)))","v":""},{"$f":"IF(A7112=\"\",\"\",+IF(+A7112=D7112,+VLOOKUP(D7112,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7112,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7112=\"\",\"\",+VLOOKUP(+EOMONTH(+F7112,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7112=\"\",\"\",VLOOKUP(D7112,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7112=\"\",\"\",IF(A7112=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7112,-2)+15,Cenários!$A:$D,2,FALSE)>A7112,+VLOOKUP(+EOMONTH(+A7112,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7112,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7112=\"\",\"\",VLOOKUP(F7112,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7112=\"\",\"\",IF(WORKDAY(+A7112,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7112,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7113=\"\",\"\",+IF(+A7113=D7113,+E7113,((+G7113/E7113)^+((NETWORKDAYS(+D7113,A7113,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7113,F7113,Feriados!$A$2:$A$1058)-1))*E7113)))","v":""},{"$f":"IF(A7113=\"\",\"\",+IF(+A7113=D7113,+VLOOKUP(D7113,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7113,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7113=\"\",\"\",+VLOOKUP(+EOMONTH(+F7113,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7113=\"\",\"\",VLOOKUP(D7113,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7113=\"\",\"\",IF(A7113=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7113,-2)+15,Cenários!$A:$D,2,FALSE)>A7113,+VLOOKUP(+EOMONTH(+A7113,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7113,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7113=\"\",\"\",VLOOKUP(F7113,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7113=\"\",\"\",IF(WORKDAY(+A7113,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7113,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7114=\"\",\"\",+IF(+A7114=D7114,+E7114,((+G7114/E7114)^+((NETWORKDAYS(+D7114,A7114,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7114,F7114,Feriados!$A$2:$A$1058)-1))*E7114)))","v":""},{"$f":"IF(A7114=\"\",\"\",+IF(+A7114=D7114,+VLOOKUP(D7114,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7114,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7114=\"\",\"\",+VLOOKUP(+EOMONTH(+F7114,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7114=\"\",\"\",VLOOKUP(D7114,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7114=\"\",\"\",IF(A7114=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7114,-2)+15,Cenários!$A:$D,2,FALSE)>A7114,+VLOOKUP(+EOMONTH(+A7114,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7114,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7114=\"\",\"\",VLOOKUP(F7114,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7114=\"\",\"\",IF(WORKDAY(+A7114,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7114,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7115=\"\",\"\",+IF(+A7115=D7115,+E7115,((+G7115/E7115)^+((NETWORKDAYS(+D7115,A7115,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7115,F7115,Feriados!$A$2:$A$1058)-1))*E7115)))","v":""},{"$f":"IF(A7115=\"\",\"\",+IF(+A7115=D7115,+VLOOKUP(D7115,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7115,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7115=\"\",\"\",+VLOOKUP(+EOMONTH(+F7115,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7115=\"\",\"\",VLOOKUP(D7115,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7115=\"\",\"\",IF(A7115=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7115,-2)+15,Cenários!$A:$D,2,FALSE)>A7115,+VLOOKUP(+EOMONTH(+A7115,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7115,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7115=\"\",\"\",VLOOKUP(F7115,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7115=\"\",\"\",IF(WORKDAY(+A7115,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7115,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7116=\"\",\"\",+IF(+A7116=D7116,+E7116,((+G7116/E7116)^+((NETWORKDAYS(+D7116,A7116,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7116,F7116,Feriados!$A$2:$A$1058)-1))*E7116)))","v":""},{"$f":"IF(A7116=\"\",\"\",+IF(+A7116=D7116,+VLOOKUP(D7116,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7116,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7116=\"\",\"\",+VLOOKUP(+EOMONTH(+F7116,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7116=\"\",\"\",VLOOKUP(D7116,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7116=\"\",\"\",IF(A7116=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7116,-2)+15,Cenários!$A:$D,2,FALSE)>A7116,+VLOOKUP(+EOMONTH(+A7116,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7116,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7116=\"\",\"\",VLOOKUP(F7116,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7116=\"\",\"\",IF(WORKDAY(+A7116,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7116,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7117=\"\",\"\",+IF(+A7117=D7117,+E7117,((+G7117/E7117)^+((NETWORKDAYS(+D7117,A7117,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7117,F7117,Feriados!$A$2:$A$1058)-1))*E7117)))","v":""},{"$f":"IF(A7117=\"\",\"\",+IF(+A7117=D7117,+VLOOKUP(D7117,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7117,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7117=\"\",\"\",+VLOOKUP(+EOMONTH(+F7117,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7117=\"\",\"\",VLOOKUP(D7117,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7117=\"\",\"\",IF(A7117=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7117,-2)+15,Cenários!$A:$D,2,FALSE)>A7117,+VLOOKUP(+EOMONTH(+A7117,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7117,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7117=\"\",\"\",VLOOKUP(F7117,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7117=\"\",\"\",IF(WORKDAY(+A7117,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7117,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7118=\"\",\"\",+IF(+A7118=D7118,+E7118,((+G7118/E7118)^+((NETWORKDAYS(+D7118,A7118,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7118,F7118,Feriados!$A$2:$A$1058)-1))*E7118)))","v":""},{"$f":"IF(A7118=\"\",\"\",+IF(+A7118=D7118,+VLOOKUP(D7118,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7118,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7118=\"\",\"\",+VLOOKUP(+EOMONTH(+F7118,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7118=\"\",\"\",VLOOKUP(D7118,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7118=\"\",\"\",IF(A7118=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7118,-2)+15,Cenários!$A:$D,2,FALSE)>A7118,+VLOOKUP(+EOMONTH(+A7118,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7118,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7118=\"\",\"\",VLOOKUP(F7118,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7118=\"\",\"\",IF(WORKDAY(+A7118,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7118,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7119=\"\",\"\",+IF(+A7119=D7119,+E7119,((+G7119/E7119)^+((NETWORKDAYS(+D7119,A7119,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7119,F7119,Feriados!$A$2:$A$1058)-1))*E7119)))","v":""},{"$f":"IF(A7119=\"\",\"\",+IF(+A7119=D7119,+VLOOKUP(D7119,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7119,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7119=\"\",\"\",+VLOOKUP(+EOMONTH(+F7119,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7119=\"\",\"\",VLOOKUP(D7119,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7119=\"\",\"\",IF(A7119=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7119,-2)+15,Cenários!$A:$D,2,FALSE)>A7119,+VLOOKUP(+EOMONTH(+A7119,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7119,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7119=\"\",\"\",VLOOKUP(F7119,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7119=\"\",\"\",IF(WORKDAY(+A7119,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7119,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7120=\"\",\"\",+IF(+A7120=D7120,+E7120,((+G7120/E7120)^+((NETWORKDAYS(+D7120,A7120,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7120,F7120,Feriados!$A$2:$A$1058)-1))*E7120)))","v":""},{"$f":"IF(A7120=\"\",\"\",+IF(+A7120=D7120,+VLOOKUP(D7120,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7120,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7120=\"\",\"\",+VLOOKUP(+EOMONTH(+F7120,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7120=\"\",\"\",VLOOKUP(D7120,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7120=\"\",\"\",IF(A7120=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7120,-2)+15,Cenários!$A:$D,2,FALSE)>A7120,+VLOOKUP(+EOMONTH(+A7120,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7120,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7120=\"\",\"\",VLOOKUP(F7120,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7120=\"\",\"\",IF(WORKDAY(+A7120,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7120,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7121=\"\",\"\",+IF(+A7121=D7121,+E7121,((+G7121/E7121)^+((NETWORKDAYS(+D7121,A7121,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7121,F7121,Feriados!$A$2:$A$1058)-1))*E7121)))","v":""},{"$f":"IF(A7121=\"\",\"\",+IF(+A7121=D7121,+VLOOKUP(D7121,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7121,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7121=\"\",\"\",+VLOOKUP(+EOMONTH(+F7121,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7121=\"\",\"\",VLOOKUP(D7121,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7121=\"\",\"\",IF(A7121=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7121,-2)+15,Cenários!$A:$D,2,FALSE)>A7121,+VLOOKUP(+EOMONTH(+A7121,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7121,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7121=\"\",\"\",VLOOKUP(F7121,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7121=\"\",\"\",IF(WORKDAY(+A7121,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7121,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7122=\"\",\"\",+IF(+A7122=D7122,+E7122,((+G7122/E7122)^+((NETWORKDAYS(+D7122,A7122,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7122,F7122,Feriados!$A$2:$A$1058)-1))*E7122)))","v":""},{"$f":"IF(A7122=\"\",\"\",+IF(+A7122=D7122,+VLOOKUP(D7122,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7122,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7122=\"\",\"\",+VLOOKUP(+EOMONTH(+F7122,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7122=\"\",\"\",VLOOKUP(D7122,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7122=\"\",\"\",IF(A7122=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7122,-2)+15,Cenários!$A:$D,2,FALSE)>A7122,+VLOOKUP(+EOMONTH(+A7122,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7122,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7122=\"\",\"\",VLOOKUP(F7122,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7122=\"\",\"\",IF(WORKDAY(+A7122,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7122,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7123=\"\",\"\",+IF(+A7123=D7123,+E7123,((+G7123/E7123)^+((NETWORKDAYS(+D7123,A7123,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7123,F7123,Feriados!$A$2:$A$1058)-1))*E7123)))","v":""},{"$f":"IF(A7123=\"\",\"\",+IF(+A7123=D7123,+VLOOKUP(D7123,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7123,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7123=\"\",\"\",+VLOOKUP(+EOMONTH(+F7123,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7123=\"\",\"\",VLOOKUP(D7123,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7123=\"\",\"\",IF(A7123=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7123,-2)+15,Cenários!$A:$D,2,FALSE)>A7123,+VLOOKUP(+EOMONTH(+A7123,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7123,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7123=\"\",\"\",VLOOKUP(F7123,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7123=\"\",\"\",IF(WORKDAY(+A7123,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7123,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7124=\"\",\"\",+IF(+A7124=D7124,+E7124,((+G7124/E7124)^+((NETWORKDAYS(+D7124,A7124,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7124,F7124,Feriados!$A$2:$A$1058)-1))*E7124)))","v":""},{"$f":"IF(A7124=\"\",\"\",+IF(+A7124=D7124,+VLOOKUP(D7124,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7124,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7124=\"\",\"\",+VLOOKUP(+EOMONTH(+F7124,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7124=\"\",\"\",VLOOKUP(D7124,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7124=\"\",\"\",IF(A7124=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7124,-2)+15,Cenários!$A:$D,2,FALSE)>A7124,+VLOOKUP(+EOMONTH(+A7124,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7124,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7124=\"\",\"\",VLOOKUP(F7124,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7124=\"\",\"\",IF(WORKDAY(+A7124,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7124,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7125=\"\",\"\",+IF(+A7125=D7125,+E7125,((+G7125/E7125)^+((NETWORKDAYS(+D7125,A7125,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7125,F7125,Feriados!$A$2:$A$1058)-1))*E7125)))","v":""},{"$f":"IF(A7125=\"\",\"\",+IF(+A7125=D7125,+VLOOKUP(D7125,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7125,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7125=\"\",\"\",+VLOOKUP(+EOMONTH(+F7125,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7125=\"\",\"\",VLOOKUP(D7125,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7125=\"\",\"\",IF(A7125=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7125,-2)+15,Cenários!$A:$D,2,FALSE)>A7125,+VLOOKUP(+EOMONTH(+A7125,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7125,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7125=\"\",\"\",VLOOKUP(F7125,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7125=\"\",\"\",IF(WORKDAY(+A7125,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7125,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7126=\"\",\"\",+IF(+A7126=D7126,+E7126,((+G7126/E7126)^+((NETWORKDAYS(+D7126,A7126,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7126,F7126,Feriados!$A$2:$A$1058)-1))*E7126)))","v":""},{"$f":"IF(A7126=\"\",\"\",+IF(+A7126=D7126,+VLOOKUP(D7126,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7126,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7126=\"\",\"\",+VLOOKUP(+EOMONTH(+F7126,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7126=\"\",\"\",VLOOKUP(D7126,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7126=\"\",\"\",IF(A7126=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7126,-2)+15,Cenários!$A:$D,2,FALSE)>A7126,+VLOOKUP(+EOMONTH(+A7126,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7126,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7126=\"\",\"\",VLOOKUP(F7126,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7126=\"\",\"\",IF(WORKDAY(+A7126,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7126,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7127=\"\",\"\",+IF(+A7127=D7127,+E7127,((+G7127/E7127)^+((NETWORKDAYS(+D7127,A7127,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7127,F7127,Feriados!$A$2:$A$1058)-1))*E7127)))","v":""},{"$f":"IF(A7127=\"\",\"\",+IF(+A7127=D7127,+VLOOKUP(D7127,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7127,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7127=\"\",\"\",+VLOOKUP(+EOMONTH(+F7127,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7127=\"\",\"\",VLOOKUP(D7127,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7127=\"\",\"\",IF(A7127=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7127,-2)+15,Cenários!$A:$D,2,FALSE)>A7127,+VLOOKUP(+EOMONTH(+A7127,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7127,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7127=\"\",\"\",VLOOKUP(F7127,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7127=\"\",\"\",IF(WORKDAY(+A7127,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7127,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7128=\"\",\"\",+IF(+A7128=D7128,+E7128,((+G7128/E7128)^+((NETWORKDAYS(+D7128,A7128,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7128,F7128,Feriados!$A$2:$A$1058)-1))*E7128)))","v":""},{"$f":"IF(A7128=\"\",\"\",+IF(+A7128=D7128,+VLOOKUP(D7128,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7128,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7128=\"\",\"\",+VLOOKUP(+EOMONTH(+F7128,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7128=\"\",\"\",VLOOKUP(D7128,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7128=\"\",\"\",IF(A7128=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7128,-2)+15,Cenários!$A:$D,2,FALSE)>A7128,+VLOOKUP(+EOMONTH(+A7128,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7128,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7128=\"\",\"\",VLOOKUP(F7128,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7128=\"\",\"\",IF(WORKDAY(+A7128,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7128,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7129=\"\",\"\",+IF(+A7129=D7129,+E7129,((+G7129/E7129)^+((NETWORKDAYS(+D7129,A7129,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7129,F7129,Feriados!$A$2:$A$1058)-1))*E7129)))","v":""},{"$f":"IF(A7129=\"\",\"\",+IF(+A7129=D7129,+VLOOKUP(D7129,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7129,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7129=\"\",\"\",+VLOOKUP(+EOMONTH(+F7129,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7129=\"\",\"\",VLOOKUP(D7129,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7129=\"\",\"\",IF(A7129=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7129,-2)+15,Cenários!$A:$D,2,FALSE)>A7129,+VLOOKUP(+EOMONTH(+A7129,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7129,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7129=\"\",\"\",VLOOKUP(F7129,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7129=\"\",\"\",IF(WORKDAY(+A7129,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7129,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7130=\"\",\"\",+IF(+A7130=D7130,+E7130,((+G7130/E7130)^+((NETWORKDAYS(+D7130,A7130,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7130,F7130,Feriados!$A$2:$A$1058)-1))*E7130)))","v":""},{"$f":"IF(A7130=\"\",\"\",+IF(+A7130=D7130,+VLOOKUP(D7130,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7130,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7130=\"\",\"\",+VLOOKUP(+EOMONTH(+F7130,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7130=\"\",\"\",VLOOKUP(D7130,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7130=\"\",\"\",IF(A7130=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7130,-2)+15,Cenários!$A:$D,2,FALSE)>A7130,+VLOOKUP(+EOMONTH(+A7130,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7130,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7130=\"\",\"\",VLOOKUP(F7130,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7130=\"\",\"\",IF(WORKDAY(+A7130,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7130,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7131=\"\",\"\",+IF(+A7131=D7131,+E7131,((+G7131/E7131)^+((NETWORKDAYS(+D7131,A7131,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7131,F7131,Feriados!$A$2:$A$1058)-1))*E7131)))","v":""},{"$f":"IF(A7131=\"\",\"\",+IF(+A7131=D7131,+VLOOKUP(D7131,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7131,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7131=\"\",\"\",+VLOOKUP(+EOMONTH(+F7131,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7131=\"\",\"\",VLOOKUP(D7131,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7131=\"\",\"\",IF(A7131=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7131,-2)+15,Cenários!$A:$D,2,FALSE)>A7131,+VLOOKUP(+EOMONTH(+A7131,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7131,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7131=\"\",\"\",VLOOKUP(F7131,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7131=\"\",\"\",IF(WORKDAY(+A7131,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7131,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7132=\"\",\"\",+IF(+A7132=D7132,+E7132,((+G7132/E7132)^+((NETWORKDAYS(+D7132,A7132,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7132,F7132,Feriados!$A$2:$A$1058)-1))*E7132)))","v":""},{"$f":"IF(A7132=\"\",\"\",+IF(+A7132=D7132,+VLOOKUP(D7132,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7132,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7132=\"\",\"\",+VLOOKUP(+EOMONTH(+F7132,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7132=\"\",\"\",VLOOKUP(D7132,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7132=\"\",\"\",IF(A7132=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7132,-2)+15,Cenários!$A:$D,2,FALSE)>A7132,+VLOOKUP(+EOMONTH(+A7132,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7132,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7132=\"\",\"\",VLOOKUP(F7132,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7132=\"\",\"\",IF(WORKDAY(+A7132,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7132,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7133=\"\",\"\",+IF(+A7133=D7133,+E7133,((+G7133/E7133)^+((NETWORKDAYS(+D7133,A7133,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7133,F7133,Feriados!$A$2:$A$1058)-1))*E7133)))","v":""},{"$f":"IF(A7133=\"\",\"\",+IF(+A7133=D7133,+VLOOKUP(D7133,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7133,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7133=\"\",\"\",+VLOOKUP(+EOMONTH(+F7133,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7133=\"\",\"\",VLOOKUP(D7133,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7133=\"\",\"\",IF(A7133=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7133,-2)+15,Cenários!$A:$D,2,FALSE)>A7133,+VLOOKUP(+EOMONTH(+A7133,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7133,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7133=\"\",\"\",VLOOKUP(F7133,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7133=\"\",\"\",IF(WORKDAY(+A7133,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7133,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7134=\"\",\"\",+IF(+A7134=D7134,+E7134,((+G7134/E7134)^+((NETWORKDAYS(+D7134,A7134,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7134,F7134,Feriados!$A$2:$A$1058)-1))*E7134)))","v":""},{"$f":"IF(A7134=\"\",\"\",+IF(+A7134=D7134,+VLOOKUP(D7134,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7134,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7134=\"\",\"\",+VLOOKUP(+EOMONTH(+F7134,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7134=\"\",\"\",VLOOKUP(D7134,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7134=\"\",\"\",IF(A7134=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7134,-2)+15,Cenários!$A:$D,2,FALSE)>A7134,+VLOOKUP(+EOMONTH(+A7134,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7134,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7134=\"\",\"\",VLOOKUP(F7134,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7134=\"\",\"\",IF(WORKDAY(+A7134,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7134,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7135=\"\",\"\",+IF(+A7135=D7135,+E7135,((+G7135/E7135)^+((NETWORKDAYS(+D7135,A7135,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7135,F7135,Feriados!$A$2:$A$1058)-1))*E7135)))","v":""},{"$f":"IF(A7135=\"\",\"\",+IF(+A7135=D7135,+VLOOKUP(D7135,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7135,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7135=\"\",\"\",+VLOOKUP(+EOMONTH(+F7135,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7135=\"\",\"\",VLOOKUP(D7135,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7135=\"\",\"\",IF(A7135=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7135,-2)+15,Cenários!$A:$D,2,FALSE)>A7135,+VLOOKUP(+EOMONTH(+A7135,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7135,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7135=\"\",\"\",VLOOKUP(F7135,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7135=\"\",\"\",IF(WORKDAY(+A7135,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7135,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7136=\"\",\"\",+IF(+A7136=D7136,+E7136,((+G7136/E7136)^+((NETWORKDAYS(+D7136,A7136,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7136,F7136,Feriados!$A$2:$A$1058)-1))*E7136)))","v":""},{"$f":"IF(A7136=\"\",\"\",+IF(+A7136=D7136,+VLOOKUP(D7136,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7136,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7136=\"\",\"\",+VLOOKUP(+EOMONTH(+F7136,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7136=\"\",\"\",VLOOKUP(D7136,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7136=\"\",\"\",IF(A7136=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7136,-2)+15,Cenários!$A:$D,2,FALSE)>A7136,+VLOOKUP(+EOMONTH(+A7136,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7136,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7136=\"\",\"\",VLOOKUP(F7136,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7136=\"\",\"\",IF(WORKDAY(+A7136,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7136,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7137=\"\",\"\",+IF(+A7137=D7137,+E7137,((+G7137/E7137)^+((NETWORKDAYS(+D7137,A7137,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7137,F7137,Feriados!$A$2:$A$1058)-1))*E7137)))","v":""},{"$f":"IF(A7137=\"\",\"\",+IF(+A7137=D7137,+VLOOKUP(D7137,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7137,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7137=\"\",\"\",+VLOOKUP(+EOMONTH(+F7137,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7137=\"\",\"\",VLOOKUP(D7137,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7137=\"\",\"\",IF(A7137=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7137,-2)+15,Cenários!$A:$D,2,FALSE)>A7137,+VLOOKUP(+EOMONTH(+A7137,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7137,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7137=\"\",\"\",VLOOKUP(F7137,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7137=\"\",\"\",IF(WORKDAY(+A7137,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7137,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7138=\"\",\"\",+IF(+A7138=D7138,+E7138,((+G7138/E7138)^+((NETWORKDAYS(+D7138,A7138,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7138,F7138,Feriados!$A$2:$A$1058)-1))*E7138)))","v":""},{"$f":"IF(A7138=\"\",\"\",+IF(+A7138=D7138,+VLOOKUP(D7138,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7138,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7138=\"\",\"\",+VLOOKUP(+EOMONTH(+F7138,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7138=\"\",\"\",VLOOKUP(D7138,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7138=\"\",\"\",IF(A7138=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7138,-2)+15,Cenários!$A:$D,2,FALSE)>A7138,+VLOOKUP(+EOMONTH(+A7138,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7138,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7138=\"\",\"\",VLOOKUP(F7138,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7138=\"\",\"\",IF(WORKDAY(+A7138,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7138,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7139=\"\",\"\",+IF(+A7139=D7139,+E7139,((+G7139/E7139)^+((NETWORKDAYS(+D7139,A7139,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7139,F7139,Feriados!$A$2:$A$1058)-1))*E7139)))","v":""},{"$f":"IF(A7139=\"\",\"\",+IF(+A7139=D7139,+VLOOKUP(D7139,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7139,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7139=\"\",\"\",+VLOOKUP(+EOMONTH(+F7139,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7139=\"\",\"\",VLOOKUP(D7139,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7139=\"\",\"\",IF(A7139=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7139,-2)+15,Cenários!$A:$D,2,FALSE)>A7139,+VLOOKUP(+EOMONTH(+A7139,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7139,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7139=\"\",\"\",VLOOKUP(F7139,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7139=\"\",\"\",IF(WORKDAY(+A7139,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7139,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7140=\"\",\"\",+IF(+A7140=D7140,+E7140,((+G7140/E7140)^+((NETWORKDAYS(+D7140,A7140,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7140,F7140,Feriados!$A$2:$A$1058)-1))*E7140)))","v":""},{"$f":"IF(A7140=\"\",\"\",+IF(+A7140=D7140,+VLOOKUP(D7140,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7140,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7140=\"\",\"\",+VLOOKUP(+EOMONTH(+F7140,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7140=\"\",\"\",VLOOKUP(D7140,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7140=\"\",\"\",IF(A7140=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7140,-2)+15,Cenários!$A:$D,2,FALSE)>A7140,+VLOOKUP(+EOMONTH(+A7140,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7140,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7140=\"\",\"\",VLOOKUP(F7140,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7140=\"\",\"\",IF(WORKDAY(+A7140,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7140,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7141=\"\",\"\",+IF(+A7141=D7141,+E7141,((+G7141/E7141)^+((NETWORKDAYS(+D7141,A7141,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7141,F7141,Feriados!$A$2:$A$1058)-1))*E7141)))","v":""},{"$f":"IF(A7141=\"\",\"\",+IF(+A7141=D7141,+VLOOKUP(D7141,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7141,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7141=\"\",\"\",+VLOOKUP(+EOMONTH(+F7141,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7141=\"\",\"\",VLOOKUP(D7141,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7141=\"\",\"\",IF(A7141=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7141,-2)+15,Cenários!$A:$D,2,FALSE)>A7141,+VLOOKUP(+EOMONTH(+A7141,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7141,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7141=\"\",\"\",VLOOKUP(F7141,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7141=\"\",\"\",IF(WORKDAY(+A7141,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7141,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7142=\"\",\"\",+IF(+A7142=D7142,+E7142,((+G7142/E7142)^+((NETWORKDAYS(+D7142,A7142,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7142,F7142,Feriados!$A$2:$A$1058)-1))*E7142)))","v":""},{"$f":"IF(A7142=\"\",\"\",+IF(+A7142=D7142,+VLOOKUP(D7142,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7142,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7142=\"\",\"\",+VLOOKUP(+EOMONTH(+F7142,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7142=\"\",\"\",VLOOKUP(D7142,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7142=\"\",\"\",IF(A7142=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7142,-2)+15,Cenários!$A:$D,2,FALSE)>A7142,+VLOOKUP(+EOMONTH(+A7142,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7142,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7142=\"\",\"\",VLOOKUP(F7142,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7142=\"\",\"\",IF(WORKDAY(+A7142,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7142,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7143=\"\",\"\",+IF(+A7143=D7143,+E7143,((+G7143/E7143)^+((NETWORKDAYS(+D7143,A7143,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7143,F7143,Feriados!$A$2:$A$1058)-1))*E7143)))","v":""},{"$f":"IF(A7143=\"\",\"\",+IF(+A7143=D7143,+VLOOKUP(D7143,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7143,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7143=\"\",\"\",+VLOOKUP(+EOMONTH(+F7143,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7143=\"\",\"\",VLOOKUP(D7143,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7143=\"\",\"\",IF(A7143=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7143,-2)+15,Cenários!$A:$D,2,FALSE)>A7143,+VLOOKUP(+EOMONTH(+A7143,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7143,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7143=\"\",\"\",VLOOKUP(F7143,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7143=\"\",\"\",IF(WORKDAY(+A7143,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7143,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7144=\"\",\"\",+IF(+A7144=D7144,+E7144,((+G7144/E7144)^+((NETWORKDAYS(+D7144,A7144,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7144,F7144,Feriados!$A$2:$A$1058)-1))*E7144)))","v":""},{"$f":"IF(A7144=\"\",\"\",+IF(+A7144=D7144,+VLOOKUP(D7144,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7144,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7144=\"\",\"\",+VLOOKUP(+EOMONTH(+F7144,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7144=\"\",\"\",VLOOKUP(D7144,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7144=\"\",\"\",IF(A7144=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7144,-2)+15,Cenários!$A:$D,2,FALSE)>A7144,+VLOOKUP(+EOMONTH(+A7144,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7144,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7144=\"\",\"\",VLOOKUP(F7144,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7144=\"\",\"\",IF(WORKDAY(+A7144,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7144,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7145=\"\",\"\",+IF(+A7145=D7145,+E7145,((+G7145/E7145)^+((NETWORKDAYS(+D7145,A7145,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7145,F7145,Feriados!$A$2:$A$1058)-1))*E7145)))","v":""},{"$f":"IF(A7145=\"\",\"\",+IF(+A7145=D7145,+VLOOKUP(D7145,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7145,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7145=\"\",\"\",+VLOOKUP(+EOMONTH(+F7145,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7145=\"\",\"\",VLOOKUP(D7145,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7145=\"\",\"\",IF(A7145=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7145,-2)+15,Cenários!$A:$D,2,FALSE)>A7145,+VLOOKUP(+EOMONTH(+A7145,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7145,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7145=\"\",\"\",VLOOKUP(F7145,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7145=\"\",\"\",IF(WORKDAY(+A7145,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7145,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7146=\"\",\"\",+IF(+A7146=D7146,+E7146,((+G7146/E7146)^+((NETWORKDAYS(+D7146,A7146,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7146,F7146,Feriados!$A$2:$A$1058)-1))*E7146)))","v":""},{"$f":"IF(A7146=\"\",\"\",+IF(+A7146=D7146,+VLOOKUP(D7146,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7146,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7146=\"\",\"\",+VLOOKUP(+EOMONTH(+F7146,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7146=\"\",\"\",VLOOKUP(D7146,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7146=\"\",\"\",IF(A7146=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7146,-2)+15,Cenários!$A:$D,2,FALSE)>A7146,+VLOOKUP(+EOMONTH(+A7146,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7146,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7146=\"\",\"\",VLOOKUP(F7146,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7146=\"\",\"\",IF(WORKDAY(+A7146,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7146,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7147=\"\",\"\",+IF(+A7147=D7147,+E7147,((+G7147/E7147)^+((NETWORKDAYS(+D7147,A7147,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7147,F7147,Feriados!$A$2:$A$1058)-1))*E7147)))","v":""},{"$f":"IF(A7147=\"\",\"\",+IF(+A7147=D7147,+VLOOKUP(D7147,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7147,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7147=\"\",\"\",+VLOOKUP(+EOMONTH(+F7147,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7147=\"\",\"\",VLOOKUP(D7147,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7147=\"\",\"\",IF(A7147=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7147,-2)+15,Cenários!$A:$D,2,FALSE)>A7147,+VLOOKUP(+EOMONTH(+A7147,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7147,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7147=\"\",\"\",VLOOKUP(F7147,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7147=\"\",\"\",IF(WORKDAY(+A7147,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7147,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7148=\"\",\"\",+IF(+A7148=D7148,+E7148,((+G7148/E7148)^+((NETWORKDAYS(+D7148,A7148,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7148,F7148,Feriados!$A$2:$A$1058)-1))*E7148)))","v":""},{"$f":"IF(A7148=\"\",\"\",+IF(+A7148=D7148,+VLOOKUP(D7148,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7148,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7148=\"\",\"\",+VLOOKUP(+EOMONTH(+F7148,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7148=\"\",\"\",VLOOKUP(D7148,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7148=\"\",\"\",IF(A7148=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7148,-2)+15,Cenários!$A:$D,2,FALSE)>A7148,+VLOOKUP(+EOMONTH(+A7148,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7148,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7148=\"\",\"\",VLOOKUP(F7148,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7148=\"\",\"\",IF(WORKDAY(+A7148,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7148,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7149=\"\",\"\",+IF(+A7149=D7149,+E7149,((+G7149/E7149)^+((NETWORKDAYS(+D7149,A7149,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7149,F7149,Feriados!$A$2:$A$1058)-1))*E7149)))","v":""},{"$f":"IF(A7149=\"\",\"\",+IF(+A7149=D7149,+VLOOKUP(D7149,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7149,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7149=\"\",\"\",+VLOOKUP(+EOMONTH(+F7149,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7149=\"\",\"\",VLOOKUP(D7149,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7149=\"\",\"\",IF(A7149=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7149,-2)+15,Cenários!$A:$D,2,FALSE)>A7149,+VLOOKUP(+EOMONTH(+A7149,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7149,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7149=\"\",\"\",VLOOKUP(F7149,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7149=\"\",\"\",IF(WORKDAY(+A7149,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7149,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7150=\"\",\"\",+IF(+A7150=D7150,+E7150,((+G7150/E7150)^+((NETWORKDAYS(+D7150,A7150,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7150,F7150,Feriados!$A$2:$A$1058)-1))*E7150)))","v":""},{"$f":"IF(A7150=\"\",\"\",+IF(+A7150=D7150,+VLOOKUP(D7150,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7150,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7150=\"\",\"\",+VLOOKUP(+EOMONTH(+F7150,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7150=\"\",\"\",VLOOKUP(D7150,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7150=\"\",\"\",IF(A7150=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7150,-2)+15,Cenários!$A:$D,2,FALSE)>A7150,+VLOOKUP(+EOMONTH(+A7150,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7150,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7150=\"\",\"\",VLOOKUP(F7150,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7150=\"\",\"\",IF(WORKDAY(+A7150,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7150,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7151=\"\",\"\",+IF(+A7151=D7151,+E7151,((+G7151/E7151)^+((NETWORKDAYS(+D7151,A7151,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7151,F7151,Feriados!$A$2:$A$1058)-1))*E7151)))","v":""},{"$f":"IF(A7151=\"\",\"\",+IF(+A7151=D7151,+VLOOKUP(D7151,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7151,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7151=\"\",\"\",+VLOOKUP(+EOMONTH(+F7151,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7151=\"\",\"\",VLOOKUP(D7151,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7151=\"\",\"\",IF(A7151=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7151,-2)+15,Cenários!$A:$D,2,FALSE)>A7151,+VLOOKUP(+EOMONTH(+A7151,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7151,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7151=\"\",\"\",VLOOKUP(F7151,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7151=\"\",\"\",IF(WORKDAY(+A7151,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7151,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7152=\"\",\"\",+IF(+A7152=D7152,+E7152,((+G7152/E7152)^+((NETWORKDAYS(+D7152,A7152,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7152,F7152,Feriados!$A$2:$A$1058)-1))*E7152)))","v":""},{"$f":"IF(A7152=\"\",\"\",+IF(+A7152=D7152,+VLOOKUP(D7152,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7152,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7152=\"\",\"\",+VLOOKUP(+EOMONTH(+F7152,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7152=\"\",\"\",VLOOKUP(D7152,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7152=\"\",\"\",IF(A7152=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7152,-2)+15,Cenários!$A:$D,2,FALSE)>A7152,+VLOOKUP(+EOMONTH(+A7152,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7152,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7152=\"\",\"\",VLOOKUP(F7152,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7152=\"\",\"\",IF(WORKDAY(+A7152,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7152,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7153=\"\",\"\",+IF(+A7153=D7153,+E7153,((+G7153/E7153)^+((NETWORKDAYS(+D7153,A7153,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7153,F7153,Feriados!$A$2:$A$1058)-1))*E7153)))","v":""},{"$f":"IF(A7153=\"\",\"\",+IF(+A7153=D7153,+VLOOKUP(D7153,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7153,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7153=\"\",\"\",+VLOOKUP(+EOMONTH(+F7153,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7153=\"\",\"\",VLOOKUP(D7153,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7153=\"\",\"\",IF(A7153=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7153,-2)+15,Cenários!$A:$D,2,FALSE)>A7153,+VLOOKUP(+EOMONTH(+A7153,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7153,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7153=\"\",\"\",VLOOKUP(F7153,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7153=\"\",\"\",IF(WORKDAY(+A7153,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7153,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7154=\"\",\"\",+IF(+A7154=D7154,+E7154,((+G7154/E7154)^+((NETWORKDAYS(+D7154,A7154,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7154,F7154,Feriados!$A$2:$A$1058)-1))*E7154)))","v":""},{"$f":"IF(A7154=\"\",\"\",+IF(+A7154=D7154,+VLOOKUP(D7154,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7154,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7154=\"\",\"\",+VLOOKUP(+EOMONTH(+F7154,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7154=\"\",\"\",VLOOKUP(D7154,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7154=\"\",\"\",IF(A7154=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7154,-2)+15,Cenários!$A:$D,2,FALSE)>A7154,+VLOOKUP(+EOMONTH(+A7154,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7154,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7154=\"\",\"\",VLOOKUP(F7154,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7154=\"\",\"\",IF(WORKDAY(+A7154,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7154,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7155=\"\",\"\",+IF(+A7155=D7155,+E7155,((+G7155/E7155)^+((NETWORKDAYS(+D7155,A7155,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7155,F7155,Feriados!$A$2:$A$1058)-1))*E7155)))","v":""},{"$f":"IF(A7155=\"\",\"\",+IF(+A7155=D7155,+VLOOKUP(D7155,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7155,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7155=\"\",\"\",+VLOOKUP(+EOMONTH(+F7155,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7155=\"\",\"\",VLOOKUP(D7155,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7155=\"\",\"\",IF(A7155=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7155,-2)+15,Cenários!$A:$D,2,FALSE)>A7155,+VLOOKUP(+EOMONTH(+A7155,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7155,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7155=\"\",\"\",VLOOKUP(F7155,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7155=\"\",\"\",IF(WORKDAY(+A7155,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7155,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7156=\"\",\"\",+IF(+A7156=D7156,+E7156,((+G7156/E7156)^+((NETWORKDAYS(+D7156,A7156,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7156,F7156,Feriados!$A$2:$A$1058)-1))*E7156)))","v":""},{"$f":"IF(A7156=\"\",\"\",+IF(+A7156=D7156,+VLOOKUP(D7156,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7156,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7156=\"\",\"\",+VLOOKUP(+EOMONTH(+F7156,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7156=\"\",\"\",VLOOKUP(D7156,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7156=\"\",\"\",IF(A7156=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7156,-2)+15,Cenários!$A:$D,2,FALSE)>A7156,+VLOOKUP(+EOMONTH(+A7156,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7156,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7156=\"\",\"\",VLOOKUP(F7156,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7156=\"\",\"\",IF(WORKDAY(+A7156,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7156,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7157=\"\",\"\",+IF(+A7157=D7157,+E7157,((+G7157/E7157)^+((NETWORKDAYS(+D7157,A7157,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7157,F7157,Feriados!$A$2:$A$1058)-1))*E7157)))","v":""},{"$f":"IF(A7157=\"\",\"\",+IF(+A7157=D7157,+VLOOKUP(D7157,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7157,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7157=\"\",\"\",+VLOOKUP(+EOMONTH(+F7157,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7157=\"\",\"\",VLOOKUP(D7157,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7157=\"\",\"\",IF(A7157=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7157,-2)+15,Cenários!$A:$D,2,FALSE)>A7157,+VLOOKUP(+EOMONTH(+A7157,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7157,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7157=\"\",\"\",VLOOKUP(F7157,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7157=\"\",\"\",IF(WORKDAY(+A7157,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7157,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7158=\"\",\"\",+IF(+A7158=D7158,+E7158,((+G7158/E7158)^+((NETWORKDAYS(+D7158,A7158,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7158,F7158,Feriados!$A$2:$A$1058)-1))*E7158)))","v":""},{"$f":"IF(A7158=\"\",\"\",+IF(+A7158=D7158,+VLOOKUP(D7158,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7158,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7158=\"\",\"\",+VLOOKUP(+EOMONTH(+F7158,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7158=\"\",\"\",VLOOKUP(D7158,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7158=\"\",\"\",IF(A7158=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7158,-2)+15,Cenários!$A:$D,2,FALSE)>A7158,+VLOOKUP(+EOMONTH(+A7158,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7158,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7158=\"\",\"\",VLOOKUP(F7158,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7158=\"\",\"\",IF(WORKDAY(+A7158,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7158,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7159=\"\",\"\",+IF(+A7159=D7159,+E7159,((+G7159/E7159)^+((NETWORKDAYS(+D7159,A7159,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7159,F7159,Feriados!$A$2:$A$1058)-1))*E7159)))","v":""},{"$f":"IF(A7159=\"\",\"\",+IF(+A7159=D7159,+VLOOKUP(D7159,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7159,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7159=\"\",\"\",+VLOOKUP(+EOMONTH(+F7159,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7159=\"\",\"\",VLOOKUP(D7159,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7159=\"\",\"\",IF(A7159=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7159,-2)+15,Cenários!$A:$D,2,FALSE)>A7159,+VLOOKUP(+EOMONTH(+A7159,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7159,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7159=\"\",\"\",VLOOKUP(F7159,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7159=\"\",\"\",IF(WORKDAY(+A7159,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7159,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7160=\"\",\"\",+IF(+A7160=D7160,+E7160,((+G7160/E7160)^+((NETWORKDAYS(+D7160,A7160,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7160,F7160,Feriados!$A$2:$A$1058)-1))*E7160)))","v":""},{"$f":"IF(A7160=\"\",\"\",+IF(+A7160=D7160,+VLOOKUP(D7160,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7160,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7160=\"\",\"\",+VLOOKUP(+EOMONTH(+F7160,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7160=\"\",\"\",VLOOKUP(D7160,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7160=\"\",\"\",IF(A7160=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7160,-2)+15,Cenários!$A:$D,2,FALSE)>A7160,+VLOOKUP(+EOMONTH(+A7160,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7160,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7160=\"\",\"\",VLOOKUP(F7160,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7160=\"\",\"\",IF(WORKDAY(+A7160,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7160,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7161=\"\",\"\",+IF(+A7161=D7161,+E7161,((+G7161/E7161)^+((NETWORKDAYS(+D7161,A7161,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7161,F7161,Feriados!$A$2:$A$1058)-1))*E7161)))","v":""},{"$f":"IF(A7161=\"\",\"\",+IF(+A7161=D7161,+VLOOKUP(D7161,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7161,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7161=\"\",\"\",+VLOOKUP(+EOMONTH(+F7161,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7161=\"\",\"\",VLOOKUP(D7161,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7161=\"\",\"\",IF(A7161=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7161,-2)+15,Cenários!$A:$D,2,FALSE)>A7161,+VLOOKUP(+EOMONTH(+A7161,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7161,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7161=\"\",\"\",VLOOKUP(F7161,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7161=\"\",\"\",IF(WORKDAY(+A7161,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7161,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7162=\"\",\"\",+IF(+A7162=D7162,+E7162,((+G7162/E7162)^+((NETWORKDAYS(+D7162,A7162,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7162,F7162,Feriados!$A$2:$A$1058)-1))*E7162)))","v":""},{"$f":"IF(A7162=\"\",\"\",+IF(+A7162=D7162,+VLOOKUP(D7162,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7162,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7162=\"\",\"\",+VLOOKUP(+EOMONTH(+F7162,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7162=\"\",\"\",VLOOKUP(D7162,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7162=\"\",\"\",IF(A7162=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7162,-2)+15,Cenários!$A:$D,2,FALSE)>A7162,+VLOOKUP(+EOMONTH(+A7162,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7162,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7162=\"\",\"\",VLOOKUP(F7162,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7162=\"\",\"\",IF(WORKDAY(+A7162,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7162,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7163=\"\",\"\",+IF(+A7163=D7163,+E7163,((+G7163/E7163)^+((NETWORKDAYS(+D7163,A7163,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7163,F7163,Feriados!$A$2:$A$1058)-1))*E7163)))","v":""},{"$f":"IF(A7163=\"\",\"\",+IF(+A7163=D7163,+VLOOKUP(D7163,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7163,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7163=\"\",\"\",+VLOOKUP(+EOMONTH(+F7163,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7163=\"\",\"\",VLOOKUP(D7163,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7163=\"\",\"\",IF(A7163=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7163,-2)+15,Cenários!$A:$D,2,FALSE)>A7163,+VLOOKUP(+EOMONTH(+A7163,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7163,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7163=\"\",\"\",VLOOKUP(F7163,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7163=\"\",\"\",IF(WORKDAY(+A7163,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7163,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7164=\"\",\"\",+IF(+A7164=D7164,+E7164,((+G7164/E7164)^+((NETWORKDAYS(+D7164,A7164,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7164,F7164,Feriados!$A$2:$A$1058)-1))*E7164)))","v":""},{"$f":"IF(A7164=\"\",\"\",+IF(+A7164=D7164,+VLOOKUP(D7164,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7164,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7164=\"\",\"\",+VLOOKUP(+EOMONTH(+F7164,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7164=\"\",\"\",VLOOKUP(D7164,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7164=\"\",\"\",IF(A7164=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7164,-2)+15,Cenários!$A:$D,2,FALSE)>A7164,+VLOOKUP(+EOMONTH(+A7164,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7164,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7164=\"\",\"\",VLOOKUP(F7164,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7164=\"\",\"\",IF(WORKDAY(+A7164,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7164,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7165=\"\",\"\",+IF(+A7165=D7165,+E7165,((+G7165/E7165)^+((NETWORKDAYS(+D7165,A7165,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7165,F7165,Feriados!$A$2:$A$1058)-1))*E7165)))","v":""},{"$f":"IF(A7165=\"\",\"\",+IF(+A7165=D7165,+VLOOKUP(D7165,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7165,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7165=\"\",\"\",+VLOOKUP(+EOMONTH(+F7165,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7165=\"\",\"\",VLOOKUP(D7165,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7165=\"\",\"\",IF(A7165=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7165,-2)+15,Cenários!$A:$D,2,FALSE)>A7165,+VLOOKUP(+EOMONTH(+A7165,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7165,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7165=\"\",\"\",VLOOKUP(F7165,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7165=\"\",\"\",IF(WORKDAY(+A7165,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7165,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7166=\"\",\"\",+IF(+A7166=D7166,+E7166,((+G7166/E7166)^+((NETWORKDAYS(+D7166,A7166,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7166,F7166,Feriados!$A$2:$A$1058)-1))*E7166)))","v":""},{"$f":"IF(A7166=\"\",\"\",+IF(+A7166=D7166,+VLOOKUP(D7166,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7166,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7166=\"\",\"\",+VLOOKUP(+EOMONTH(+F7166,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7166=\"\",\"\",VLOOKUP(D7166,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7166=\"\",\"\",IF(A7166=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7166,-2)+15,Cenários!$A:$D,2,FALSE)>A7166,+VLOOKUP(+EOMONTH(+A7166,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7166,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7166=\"\",\"\",VLOOKUP(F7166,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7166=\"\",\"\",IF(WORKDAY(+A7166,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7166,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7167=\"\",\"\",+IF(+A7167=D7167,+E7167,((+G7167/E7167)^+((NETWORKDAYS(+D7167,A7167,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7167,F7167,Feriados!$A$2:$A$1058)-1))*E7167)))","v":""},{"$f":"IF(A7167=\"\",\"\",+IF(+A7167=D7167,+VLOOKUP(D7167,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7167,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7167=\"\",\"\",+VLOOKUP(+EOMONTH(+F7167,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7167=\"\",\"\",VLOOKUP(D7167,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7167=\"\",\"\",IF(A7167=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7167,-2)+15,Cenários!$A:$D,2,FALSE)>A7167,+VLOOKUP(+EOMONTH(+A7167,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7167,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7167=\"\",\"\",VLOOKUP(F7167,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7167=\"\",\"\",IF(WORKDAY(+A7167,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7167,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7168=\"\",\"\",+IF(+A7168=D7168,+E7168,((+G7168/E7168)^+((NETWORKDAYS(+D7168,A7168,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7168,F7168,Feriados!$A$2:$A$1058)-1))*E7168)))","v":""},{"$f":"IF(A7168=\"\",\"\",+IF(+A7168=D7168,+VLOOKUP(D7168,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7168,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7168=\"\",\"\",+VLOOKUP(+EOMONTH(+F7168,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7168=\"\",\"\",VLOOKUP(D7168,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7168=\"\",\"\",IF(A7168=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7168,-2)+15,Cenários!$A:$D,2,FALSE)>A7168,+VLOOKUP(+EOMONTH(+A7168,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7168,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7168=\"\",\"\",VLOOKUP(F7168,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7168=\"\",\"\",IF(WORKDAY(+A7168,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7168,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7169=\"\",\"\",+IF(+A7169=D7169,+E7169,((+G7169/E7169)^+((NETWORKDAYS(+D7169,A7169,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7169,F7169,Feriados!$A$2:$A$1058)-1))*E7169)))","v":""},{"$f":"IF(A7169=\"\",\"\",+IF(+A7169=D7169,+VLOOKUP(D7169,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7169,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7169=\"\",\"\",+VLOOKUP(+EOMONTH(+F7169,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7169=\"\",\"\",VLOOKUP(D7169,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7169=\"\",\"\",IF(A7169=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7169,-2)+15,Cenários!$A:$D,2,FALSE)>A7169,+VLOOKUP(+EOMONTH(+A7169,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7169,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7169=\"\",\"\",VLOOKUP(F7169,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7169=\"\",\"\",IF(WORKDAY(+A7169,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7169,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7170=\"\",\"\",+IF(+A7170=D7170,+E7170,((+G7170/E7170)^+((NETWORKDAYS(+D7170,A7170,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7170,F7170,Feriados!$A$2:$A$1058)-1))*E7170)))","v":""},{"$f":"IF(A7170=\"\",\"\",+IF(+A7170=D7170,+VLOOKUP(D7170,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7170,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7170=\"\",\"\",+VLOOKUP(+EOMONTH(+F7170,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7170=\"\",\"\",VLOOKUP(D7170,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7170=\"\",\"\",IF(A7170=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7170,-2)+15,Cenários!$A:$D,2,FALSE)>A7170,+VLOOKUP(+EOMONTH(+A7170,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7170,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7170=\"\",\"\",VLOOKUP(F7170,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7170=\"\",\"\",IF(WORKDAY(+A7170,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7170,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7171=\"\",\"\",+IF(+A7171=D7171,+E7171,((+G7171/E7171)^+((NETWORKDAYS(+D7171,A7171,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7171,F7171,Feriados!$A$2:$A$1058)-1))*E7171)))","v":""},{"$f":"IF(A7171=\"\",\"\",+IF(+A7171=D7171,+VLOOKUP(D7171,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7171,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7171=\"\",\"\",+VLOOKUP(+EOMONTH(+F7171,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7171=\"\",\"\",VLOOKUP(D7171,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7171=\"\",\"\",IF(A7171=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7171,-2)+15,Cenários!$A:$D,2,FALSE)>A7171,+VLOOKUP(+EOMONTH(+A7171,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7171,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7171=\"\",\"\",VLOOKUP(F7171,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7171=\"\",\"\",IF(WORKDAY(+A7171,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7171,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7172=\"\",\"\",+IF(+A7172=D7172,+E7172,((+G7172/E7172)^+((NETWORKDAYS(+D7172,A7172,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7172,F7172,Feriados!$A$2:$A$1058)-1))*E7172)))","v":""},{"$f":"IF(A7172=\"\",\"\",+IF(+A7172=D7172,+VLOOKUP(D7172,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7172,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7172=\"\",\"\",+VLOOKUP(+EOMONTH(+F7172,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7172=\"\",\"\",VLOOKUP(D7172,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7172=\"\",\"\",IF(A7172=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7172,-2)+15,Cenários!$A:$D,2,FALSE)>A7172,+VLOOKUP(+EOMONTH(+A7172,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7172,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7172=\"\",\"\",VLOOKUP(F7172,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7172=\"\",\"\",IF(WORKDAY(+A7172,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7172,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7173=\"\",\"\",+IF(+A7173=D7173,+E7173,((+G7173/E7173)^+((NETWORKDAYS(+D7173,A7173,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7173,F7173,Feriados!$A$2:$A$1058)-1))*E7173)))","v":""},{"$f":"IF(A7173=\"\",\"\",+IF(+A7173=D7173,+VLOOKUP(D7173,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7173,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7173=\"\",\"\",+VLOOKUP(+EOMONTH(+F7173,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7173=\"\",\"\",VLOOKUP(D7173,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7173=\"\",\"\",IF(A7173=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7173,-2)+15,Cenários!$A:$D,2,FALSE)>A7173,+VLOOKUP(+EOMONTH(+A7173,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7173,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7173=\"\",\"\",VLOOKUP(F7173,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7173=\"\",\"\",IF(WORKDAY(+A7173,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7173,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7174=\"\",\"\",+IF(+A7174=D7174,+E7174,((+G7174/E7174)^+((NETWORKDAYS(+D7174,A7174,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7174,F7174,Feriados!$A$2:$A$1058)-1))*E7174)))","v":""},{"$f":"IF(A7174=\"\",\"\",+IF(+A7174=D7174,+VLOOKUP(D7174,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7174,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7174=\"\",\"\",+VLOOKUP(+EOMONTH(+F7174,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7174=\"\",\"\",VLOOKUP(D7174,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7174=\"\",\"\",IF(A7174=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7174,-2)+15,Cenários!$A:$D,2,FALSE)>A7174,+VLOOKUP(+EOMONTH(+A7174,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7174,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7174=\"\",\"\",VLOOKUP(F7174,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7174=\"\",\"\",IF(WORKDAY(+A7174,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7174,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7175=\"\",\"\",+IF(+A7175=D7175,+E7175,((+G7175/E7175)^+((NETWORKDAYS(+D7175,A7175,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7175,F7175,Feriados!$A$2:$A$1058)-1))*E7175)))","v":""},{"$f":"IF(A7175=\"\",\"\",+IF(+A7175=D7175,+VLOOKUP(D7175,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7175,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7175=\"\",\"\",+VLOOKUP(+EOMONTH(+F7175,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7175=\"\",\"\",VLOOKUP(D7175,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7175=\"\",\"\",IF(A7175=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7175,-2)+15,Cenários!$A:$D,2,FALSE)>A7175,+VLOOKUP(+EOMONTH(+A7175,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7175,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7175=\"\",\"\",VLOOKUP(F7175,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7175=\"\",\"\",IF(WORKDAY(+A7175,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7175,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7176=\"\",\"\",+IF(+A7176=D7176,+E7176,((+G7176/E7176)^+((NETWORKDAYS(+D7176,A7176,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7176,F7176,Feriados!$A$2:$A$1058)-1))*E7176)))","v":""},{"$f":"IF(A7176=\"\",\"\",+IF(+A7176=D7176,+VLOOKUP(D7176,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7176,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7176=\"\",\"\",+VLOOKUP(+EOMONTH(+F7176,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7176=\"\",\"\",VLOOKUP(D7176,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7176=\"\",\"\",IF(A7176=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7176,-2)+15,Cenários!$A:$D,2,FALSE)>A7176,+VLOOKUP(+EOMONTH(+A7176,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7176,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7176=\"\",\"\",VLOOKUP(F7176,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7176=\"\",\"\",IF(WORKDAY(+A7176,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7176,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7177=\"\",\"\",+IF(+A7177=D7177,+E7177,((+G7177/E7177)^+((NETWORKDAYS(+D7177,A7177,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7177,F7177,Feriados!$A$2:$A$1058)-1))*E7177)))","v":""},{"$f":"IF(A7177=\"\",\"\",+IF(+A7177=D7177,+VLOOKUP(D7177,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7177,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7177=\"\",\"\",+VLOOKUP(+EOMONTH(+F7177,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7177=\"\",\"\",VLOOKUP(D7177,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7177=\"\",\"\",IF(A7177=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7177,-2)+15,Cenários!$A:$D,2,FALSE)>A7177,+VLOOKUP(+EOMONTH(+A7177,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7177,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7177=\"\",\"\",VLOOKUP(F7177,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7177=\"\",\"\",IF(WORKDAY(+A7177,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7177,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7178=\"\",\"\",+IF(+A7178=D7178,+E7178,((+G7178/E7178)^+((NETWORKDAYS(+D7178,A7178,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7178,F7178,Feriados!$A$2:$A$1058)-1))*E7178)))","v":""},{"$f":"IF(A7178=\"\",\"\",+IF(+A7178=D7178,+VLOOKUP(D7178,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7178,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7178=\"\",\"\",+VLOOKUP(+EOMONTH(+F7178,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7178=\"\",\"\",VLOOKUP(D7178,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7178=\"\",\"\",IF(A7178=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7178,-2)+15,Cenários!$A:$D,2,FALSE)>A7178,+VLOOKUP(+EOMONTH(+A7178,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7178,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7178=\"\",\"\",VLOOKUP(F7178,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7178=\"\",\"\",IF(WORKDAY(+A7178,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7178,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7179=\"\",\"\",+IF(+A7179=D7179,+E7179,((+G7179/E7179)^+((NETWORKDAYS(+D7179,A7179,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7179,F7179,Feriados!$A$2:$A$1058)-1))*E7179)))","v":""},{"$f":"IF(A7179=\"\",\"\",+IF(+A7179=D7179,+VLOOKUP(D7179,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7179,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7179=\"\",\"\",+VLOOKUP(+EOMONTH(+F7179,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7179=\"\",\"\",VLOOKUP(D7179,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7179=\"\",\"\",IF(A7179=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7179,-2)+15,Cenários!$A:$D,2,FALSE)>A7179,+VLOOKUP(+EOMONTH(+A7179,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7179,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7179=\"\",\"\",VLOOKUP(F7179,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7179=\"\",\"\",IF(WORKDAY(+A7179,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7179,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7180=\"\",\"\",+IF(+A7180=D7180,+E7180,((+G7180/E7180)^+((NETWORKDAYS(+D7180,A7180,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7180,F7180,Feriados!$A$2:$A$1058)-1))*E7180)))","v":""},{"$f":"IF(A7180=\"\",\"\",+IF(+A7180=D7180,+VLOOKUP(D7180,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7180,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7180=\"\",\"\",+VLOOKUP(+EOMONTH(+F7180,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7180=\"\",\"\",VLOOKUP(D7180,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7180=\"\",\"\",IF(A7180=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7180,-2)+15,Cenários!$A:$D,2,FALSE)>A7180,+VLOOKUP(+EOMONTH(+A7180,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7180,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7180=\"\",\"\",VLOOKUP(F7180,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7180=\"\",\"\",IF(WORKDAY(+A7180,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7180,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7181=\"\",\"\",+IF(+A7181=D7181,+E7181,((+G7181/E7181)^+((NETWORKDAYS(+D7181,A7181,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7181,F7181,Feriados!$A$2:$A$1058)-1))*E7181)))","v":""},{"$f":"IF(A7181=\"\",\"\",+IF(+A7181=D7181,+VLOOKUP(D7181,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7181,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7181=\"\",\"\",+VLOOKUP(+EOMONTH(+F7181,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7181=\"\",\"\",VLOOKUP(D7181,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7181=\"\",\"\",IF(A7181=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7181,-2)+15,Cenários!$A:$D,2,FALSE)>A7181,+VLOOKUP(+EOMONTH(+A7181,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7181,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7181=\"\",\"\",VLOOKUP(F7181,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7181=\"\",\"\",IF(WORKDAY(+A7181,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7181,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7182=\"\",\"\",+IF(+A7182=D7182,+E7182,((+G7182/E7182)^+((NETWORKDAYS(+D7182,A7182,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7182,F7182,Feriados!$A$2:$A$1058)-1))*E7182)))","v":""},{"$f":"IF(A7182=\"\",\"\",+IF(+A7182=D7182,+VLOOKUP(D7182,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7182,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7182=\"\",\"\",+VLOOKUP(+EOMONTH(+F7182,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7182=\"\",\"\",VLOOKUP(D7182,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7182=\"\",\"\",IF(A7182=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7182,-2)+15,Cenários!$A:$D,2,FALSE)>A7182,+VLOOKUP(+EOMONTH(+A7182,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7182,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7182=\"\",\"\",VLOOKUP(F7182,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7182=\"\",\"\",IF(WORKDAY(+A7182,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7182,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7183=\"\",\"\",+IF(+A7183=D7183,+E7183,((+G7183/E7183)^+((NETWORKDAYS(+D7183,A7183,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7183,F7183,Feriados!$A$2:$A$1058)-1))*E7183)))","v":""},{"$f":"IF(A7183=\"\",\"\",+IF(+A7183=D7183,+VLOOKUP(D7183,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7183,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7183=\"\",\"\",+VLOOKUP(+EOMONTH(+F7183,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7183=\"\",\"\",VLOOKUP(D7183,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7183=\"\",\"\",IF(A7183=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7183,-2)+15,Cenários!$A:$D,2,FALSE)>A7183,+VLOOKUP(+EOMONTH(+A7183,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7183,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7183=\"\",\"\",VLOOKUP(F7183,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7183=\"\",\"\",IF(WORKDAY(+A7183,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7183,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7184=\"\",\"\",+IF(+A7184=D7184,+E7184,((+G7184/E7184)^+((NETWORKDAYS(+D7184,A7184,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7184,F7184,Feriados!$A$2:$A$1058)-1))*E7184)))","v":""},{"$f":"IF(A7184=\"\",\"\",+IF(+A7184=D7184,+VLOOKUP(D7184,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7184,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7184=\"\",\"\",+VLOOKUP(+EOMONTH(+F7184,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7184=\"\",\"\",VLOOKUP(D7184,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7184=\"\",\"\",IF(A7184=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7184,-2)+15,Cenários!$A:$D,2,FALSE)>A7184,+VLOOKUP(+EOMONTH(+A7184,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7184,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7184=\"\",\"\",VLOOKUP(F7184,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7184=\"\",\"\",IF(WORKDAY(+A7184,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7184,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7185=\"\",\"\",+IF(+A7185=D7185,+E7185,((+G7185/E7185)^+((NETWORKDAYS(+D7185,A7185,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7185,F7185,Feriados!$A$2:$A$1058)-1))*E7185)))","v":""},{"$f":"IF(A7185=\"\",\"\",+IF(+A7185=D7185,+VLOOKUP(D7185,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7185,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7185=\"\",\"\",+VLOOKUP(+EOMONTH(+F7185,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7185=\"\",\"\",VLOOKUP(D7185,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7185=\"\",\"\",IF(A7185=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7185,-2)+15,Cenários!$A:$D,2,FALSE)>A7185,+VLOOKUP(+EOMONTH(+A7185,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7185,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7185=\"\",\"\",VLOOKUP(F7185,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7185=\"\",\"\",IF(WORKDAY(+A7185,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7185,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7186=\"\",\"\",+IF(+A7186=D7186,+E7186,((+G7186/E7186)^+((NETWORKDAYS(+D7186,A7186,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7186,F7186,Feriados!$A$2:$A$1058)-1))*E7186)))","v":""},{"$f":"IF(A7186=\"\",\"\",+IF(+A7186=D7186,+VLOOKUP(D7186,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7186,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7186=\"\",\"\",+VLOOKUP(+EOMONTH(+F7186,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7186=\"\",\"\",VLOOKUP(D7186,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7186=\"\",\"\",IF(A7186=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7186,-2)+15,Cenários!$A:$D,2,FALSE)>A7186,+VLOOKUP(+EOMONTH(+A7186,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7186,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7186=\"\",\"\",VLOOKUP(F7186,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7186=\"\",\"\",IF(WORKDAY(+A7186,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7186,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7187=\"\",\"\",+IF(+A7187=D7187,+E7187,((+G7187/E7187)^+((NETWORKDAYS(+D7187,A7187,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7187,F7187,Feriados!$A$2:$A$1058)-1))*E7187)))","v":""},{"$f":"IF(A7187=\"\",\"\",+IF(+A7187=D7187,+VLOOKUP(D7187,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7187,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7187=\"\",\"\",+VLOOKUP(+EOMONTH(+F7187,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7187=\"\",\"\",VLOOKUP(D7187,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7187=\"\",\"\",IF(A7187=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7187,-2)+15,Cenários!$A:$D,2,FALSE)>A7187,+VLOOKUP(+EOMONTH(+A7187,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7187,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7187=\"\",\"\",VLOOKUP(F7187,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7187=\"\",\"\",IF(WORKDAY(+A7187,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7187,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7188=\"\",\"\",+IF(+A7188=D7188,+E7188,((+G7188/E7188)^+((NETWORKDAYS(+D7188,A7188,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7188,F7188,Feriados!$A$2:$A$1058)-1))*E7188)))","v":""},{"$f":"IF(A7188=\"\",\"\",+IF(+A7188=D7188,+VLOOKUP(D7188,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7188,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7188=\"\",\"\",+VLOOKUP(+EOMONTH(+F7188,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7188=\"\",\"\",VLOOKUP(D7188,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7188=\"\",\"\",IF(A7188=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7188,-2)+15,Cenários!$A:$D,2,FALSE)>A7188,+VLOOKUP(+EOMONTH(+A7188,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7188,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7188=\"\",\"\",VLOOKUP(F7188,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7188=\"\",\"\",IF(WORKDAY(+A7188,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7188,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7189=\"\",\"\",+IF(+A7189=D7189,+E7189,((+G7189/E7189)^+((NETWORKDAYS(+D7189,A7189,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7189,F7189,Feriados!$A$2:$A$1058)-1))*E7189)))","v":""},{"$f":"IF(A7189=\"\",\"\",+IF(+A7189=D7189,+VLOOKUP(D7189,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7189,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7189=\"\",\"\",+VLOOKUP(+EOMONTH(+F7189,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7189=\"\",\"\",VLOOKUP(D7189,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7189=\"\",\"\",IF(A7189=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7189,-2)+15,Cenários!$A:$D,2,FALSE)>A7189,+VLOOKUP(+EOMONTH(+A7189,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7189,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7189=\"\",\"\",VLOOKUP(F7189,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7189=\"\",\"\",IF(WORKDAY(+A7189,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7189,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7190=\"\",\"\",+IF(+A7190=D7190,+E7190,((+G7190/E7190)^+((NETWORKDAYS(+D7190,A7190,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7190,F7190,Feriados!$A$2:$A$1058)-1))*E7190)))","v":""},{"$f":"IF(A7190=\"\",\"\",+IF(+A7190=D7190,+VLOOKUP(D7190,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7190,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7190=\"\",\"\",+VLOOKUP(+EOMONTH(+F7190,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7190=\"\",\"\",VLOOKUP(D7190,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7190=\"\",\"\",IF(A7190=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7190,-2)+15,Cenários!$A:$D,2,FALSE)>A7190,+VLOOKUP(+EOMONTH(+A7190,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7190,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7190=\"\",\"\",VLOOKUP(F7190,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7190=\"\",\"\",IF(WORKDAY(+A7190,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7190,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7191=\"\",\"\",+IF(+A7191=D7191,+E7191,((+G7191/E7191)^+((NETWORKDAYS(+D7191,A7191,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7191,F7191,Feriados!$A$2:$A$1058)-1))*E7191)))","v":""},{"$f":"IF(A7191=\"\",\"\",+IF(+A7191=D7191,+VLOOKUP(D7191,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7191,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7191=\"\",\"\",+VLOOKUP(+EOMONTH(+F7191,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7191=\"\",\"\",VLOOKUP(D7191,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7191=\"\",\"\",IF(A7191=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7191,-2)+15,Cenários!$A:$D,2,FALSE)>A7191,+VLOOKUP(+EOMONTH(+A7191,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7191,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7191=\"\",\"\",VLOOKUP(F7191,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7191=\"\",\"\",IF(WORKDAY(+A7191,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7191,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7192=\"\",\"\",+IF(+A7192=D7192,+E7192,((+G7192/E7192)^+((NETWORKDAYS(+D7192,A7192,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7192,F7192,Feriados!$A$2:$A$1058)-1))*E7192)))","v":""},{"$f":"IF(A7192=\"\",\"\",+IF(+A7192=D7192,+VLOOKUP(D7192,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7192,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7192=\"\",\"\",+VLOOKUP(+EOMONTH(+F7192,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7192=\"\",\"\",VLOOKUP(D7192,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7192=\"\",\"\",IF(A7192=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7192,-2)+15,Cenários!$A:$D,2,FALSE)>A7192,+VLOOKUP(+EOMONTH(+A7192,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7192,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7192=\"\",\"\",VLOOKUP(F7192,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7192=\"\",\"\",IF(WORKDAY(+A7192,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7192,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7193=\"\",\"\",+IF(+A7193=D7193,+E7193,((+G7193/E7193)^+((NETWORKDAYS(+D7193,A7193,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7193,F7193,Feriados!$A$2:$A$1058)-1))*E7193)))","v":""},{"$f":"IF(A7193=\"\",\"\",+IF(+A7193=D7193,+VLOOKUP(D7193,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7193,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7193=\"\",\"\",+VLOOKUP(+EOMONTH(+F7193,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7193=\"\",\"\",VLOOKUP(D7193,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7193=\"\",\"\",IF(A7193=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7193,-2)+15,Cenários!$A:$D,2,FALSE)>A7193,+VLOOKUP(+EOMONTH(+A7193,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7193,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7193=\"\",\"\",VLOOKUP(F7193,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7193=\"\",\"\",IF(WORKDAY(+A7193,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7193,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7194=\"\",\"\",+IF(+A7194=D7194,+E7194,((+G7194/E7194)^+((NETWORKDAYS(+D7194,A7194,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7194,F7194,Feriados!$A$2:$A$1058)-1))*E7194)))","v":""},{"$f":"IF(A7194=\"\",\"\",+IF(+A7194=D7194,+VLOOKUP(D7194,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7194,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7194=\"\",\"\",+VLOOKUP(+EOMONTH(+F7194,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7194=\"\",\"\",VLOOKUP(D7194,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7194=\"\",\"\",IF(A7194=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7194,-2)+15,Cenários!$A:$D,2,FALSE)>A7194,+VLOOKUP(+EOMONTH(+A7194,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7194,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7194=\"\",\"\",VLOOKUP(F7194,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7194=\"\",\"\",IF(WORKDAY(+A7194,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7194,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7195=\"\",\"\",+IF(+A7195=D7195,+E7195,((+G7195/E7195)^+((NETWORKDAYS(+D7195,A7195,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7195,F7195,Feriados!$A$2:$A$1058)-1))*E7195)))","v":""},{"$f":"IF(A7195=\"\",\"\",+IF(+A7195=D7195,+VLOOKUP(D7195,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7195,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7195=\"\",\"\",+VLOOKUP(+EOMONTH(+F7195,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7195=\"\",\"\",VLOOKUP(D7195,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7195=\"\",\"\",IF(A7195=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7195,-2)+15,Cenários!$A:$D,2,FALSE)>A7195,+VLOOKUP(+EOMONTH(+A7195,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7195,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7195=\"\",\"\",VLOOKUP(F7195,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7195=\"\",\"\",IF(WORKDAY(+A7195,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7195,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7196=\"\",\"\",+IF(+A7196=D7196,+E7196,((+G7196/E7196)^+((NETWORKDAYS(+D7196,A7196,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7196,F7196,Feriados!$A$2:$A$1058)-1))*E7196)))","v":""},{"$f":"IF(A7196=\"\",\"\",+IF(+A7196=D7196,+VLOOKUP(D7196,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7196,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7196=\"\",\"\",+VLOOKUP(+EOMONTH(+F7196,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7196=\"\",\"\",VLOOKUP(D7196,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7196=\"\",\"\",IF(A7196=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7196,-2)+15,Cenários!$A:$D,2,FALSE)>A7196,+VLOOKUP(+EOMONTH(+A7196,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7196,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7196=\"\",\"\",VLOOKUP(F7196,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7196=\"\",\"\",IF(WORKDAY(+A7196,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7196,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7197=\"\",\"\",+IF(+A7197=D7197,+E7197,((+G7197/E7197)^+((NETWORKDAYS(+D7197,A7197,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7197,F7197,Feriados!$A$2:$A$1058)-1))*E7197)))","v":""},{"$f":"IF(A7197=\"\",\"\",+IF(+A7197=D7197,+VLOOKUP(D7197,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7197,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7197=\"\",\"\",+VLOOKUP(+EOMONTH(+F7197,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7197=\"\",\"\",VLOOKUP(D7197,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7197=\"\",\"\",IF(A7197=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7197,-2)+15,Cenários!$A:$D,2,FALSE)>A7197,+VLOOKUP(+EOMONTH(+A7197,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7197,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7197=\"\",\"\",VLOOKUP(F7197,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7197=\"\",\"\",IF(WORKDAY(+A7197,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7197,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7198=\"\",\"\",+IF(+A7198=D7198,+E7198,((+G7198/E7198)^+((NETWORKDAYS(+D7198,A7198,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7198,F7198,Feriados!$A$2:$A$1058)-1))*E7198)))","v":""},{"$f":"IF(A7198=\"\",\"\",+IF(+A7198=D7198,+VLOOKUP(D7198,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7198,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7198=\"\",\"\",+VLOOKUP(+EOMONTH(+F7198,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7198=\"\",\"\",VLOOKUP(D7198,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7198=\"\",\"\",IF(A7198=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7198,-2)+15,Cenários!$A:$D,2,FALSE)>A7198,+VLOOKUP(+EOMONTH(+A7198,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7198,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7198=\"\",\"\",VLOOKUP(F7198,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7198=\"\",\"\",IF(WORKDAY(+A7198,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7198,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7199=\"\",\"\",+IF(+A7199=D7199,+E7199,((+G7199/E7199)^+((NETWORKDAYS(+D7199,A7199,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7199,F7199,Feriados!$A$2:$A$1058)-1))*E7199)))","v":""},{"$f":"IF(A7199=\"\",\"\",+IF(+A7199=D7199,+VLOOKUP(D7199,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7199,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7199=\"\",\"\",+VLOOKUP(+EOMONTH(+F7199,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7199=\"\",\"\",VLOOKUP(D7199,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7199=\"\",\"\",IF(A7199=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7199,-2)+15,Cenários!$A:$D,2,FALSE)>A7199,+VLOOKUP(+EOMONTH(+A7199,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7199,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7199=\"\",\"\",VLOOKUP(F7199,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7199=\"\",\"\",IF(WORKDAY(+A7199,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7199,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7200=\"\",\"\",+IF(+A7200=D7200,+E7200,((+G7200/E7200)^+((NETWORKDAYS(+D7200,A7200,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7200,F7200,Feriados!$A$2:$A$1058)-1))*E7200)))","v":""},{"$f":"IF(A7200=\"\",\"\",+IF(+A7200=D7200,+VLOOKUP(D7200,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7200,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7200=\"\",\"\",+VLOOKUP(+EOMONTH(+F7200,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7200=\"\",\"\",VLOOKUP(D7200,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7200=\"\",\"\",IF(A7200=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7200,-2)+15,Cenários!$A:$D,2,FALSE)>A7200,+VLOOKUP(+EOMONTH(+A7200,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7200,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7200=\"\",\"\",VLOOKUP(F7200,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7200=\"\",\"\",IF(WORKDAY(+A7200,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7200,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7201=\"\",\"\",+IF(+A7201=D7201,+E7201,((+G7201/E7201)^+((NETWORKDAYS(+D7201,A7201,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7201,F7201,Feriados!$A$2:$A$1058)-1))*E7201)))","v":""},{"$f":"IF(A7201=\"\",\"\",+IF(+A7201=D7201,+VLOOKUP(D7201,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7201,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7201=\"\",\"\",+VLOOKUP(+EOMONTH(+F7201,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7201=\"\",\"\",VLOOKUP(D7201,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7201=\"\",\"\",IF(A7201=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7201,-2)+15,Cenários!$A:$D,2,FALSE)>A7201,+VLOOKUP(+EOMONTH(+A7201,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7201,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7201=\"\",\"\",VLOOKUP(F7201,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7201=\"\",\"\",IF(WORKDAY(+A7201,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7201,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7202=\"\",\"\",+IF(+A7202=D7202,+E7202,((+G7202/E7202)^+((NETWORKDAYS(+D7202,A7202,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7202,F7202,Feriados!$A$2:$A$1058)-1))*E7202)))","v":""},{"$f":"IF(A7202=\"\",\"\",+IF(+A7202=D7202,+VLOOKUP(D7202,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7202,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7202=\"\",\"\",+VLOOKUP(+EOMONTH(+F7202,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7202=\"\",\"\",VLOOKUP(D7202,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7202=\"\",\"\",IF(A7202=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7202,-2)+15,Cenários!$A:$D,2,FALSE)>A7202,+VLOOKUP(+EOMONTH(+A7202,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7202,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7202=\"\",\"\",VLOOKUP(F7202,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7202=\"\",\"\",IF(WORKDAY(+A7202,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7202,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7203=\"\",\"\",+IF(+A7203=D7203,+E7203,((+G7203/E7203)^+((NETWORKDAYS(+D7203,A7203,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7203,F7203,Feriados!$A$2:$A$1058)-1))*E7203)))","v":""},{"$f":"IF(A7203=\"\",\"\",+IF(+A7203=D7203,+VLOOKUP(D7203,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7203,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7203=\"\",\"\",+VLOOKUP(+EOMONTH(+F7203,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7203=\"\",\"\",VLOOKUP(D7203,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7203=\"\",\"\",IF(A7203=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7203,-2)+15,Cenários!$A:$D,2,FALSE)>A7203,+VLOOKUP(+EOMONTH(+A7203,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7203,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7203=\"\",\"\",VLOOKUP(F7203,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7203=\"\",\"\",IF(WORKDAY(+A7203,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7203,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7204=\"\",\"\",+IF(+A7204=D7204,+E7204,((+G7204/E7204)^+((NETWORKDAYS(+D7204,A7204,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7204,F7204,Feriados!$A$2:$A$1058)-1))*E7204)))","v":""},{"$f":"IF(A7204=\"\",\"\",+IF(+A7204=D7204,+VLOOKUP(D7204,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7204,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7204=\"\",\"\",+VLOOKUP(+EOMONTH(+F7204,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7204=\"\",\"\",VLOOKUP(D7204,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7204=\"\",\"\",IF(A7204=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7204,-2)+15,Cenários!$A:$D,2,FALSE)>A7204,+VLOOKUP(+EOMONTH(+A7204,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7204,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7204=\"\",\"\",VLOOKUP(F7204,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7204=\"\",\"\",IF(WORKDAY(+A7204,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7204,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7205=\"\",\"\",+IF(+A7205=D7205,+E7205,((+G7205/E7205)^+((NETWORKDAYS(+D7205,A7205,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7205,F7205,Feriados!$A$2:$A$1058)-1))*E7205)))","v":""},{"$f":"IF(A7205=\"\",\"\",+IF(+A7205=D7205,+VLOOKUP(D7205,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7205,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7205=\"\",\"\",+VLOOKUP(+EOMONTH(+F7205,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7205=\"\",\"\",VLOOKUP(D7205,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7205=\"\",\"\",IF(A7205=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7205,-2)+15,Cenários!$A:$D,2,FALSE)>A7205,+VLOOKUP(+EOMONTH(+A7205,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7205,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7205=\"\",\"\",VLOOKUP(F7205,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7205=\"\",\"\",IF(WORKDAY(+A7205,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7205,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7206=\"\",\"\",+IF(+A7206=D7206,+E7206,((+G7206/E7206)^+((NETWORKDAYS(+D7206,A7206,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7206,F7206,Feriados!$A$2:$A$1058)-1))*E7206)))","v":""},{"$f":"IF(A7206=\"\",\"\",+IF(+A7206=D7206,+VLOOKUP(D7206,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7206,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7206=\"\",\"\",+VLOOKUP(+EOMONTH(+F7206,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7206=\"\",\"\",VLOOKUP(D7206,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7206=\"\",\"\",IF(A7206=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7206,-2)+15,Cenários!$A:$D,2,FALSE)>A7206,+VLOOKUP(+EOMONTH(+A7206,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7206,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7206=\"\",\"\",VLOOKUP(F7206,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7206=\"\",\"\",IF(WORKDAY(+A7206,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7206,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7207=\"\",\"\",+IF(+A7207=D7207,+E7207,((+G7207/E7207)^+((NETWORKDAYS(+D7207,A7207,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7207,F7207,Feriados!$A$2:$A$1058)-1))*E7207)))","v":""},{"$f":"IF(A7207=\"\",\"\",+IF(+A7207=D7207,+VLOOKUP(D7207,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7207,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7207=\"\",\"\",+VLOOKUP(+EOMONTH(+F7207,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7207=\"\",\"\",VLOOKUP(D7207,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7207=\"\",\"\",IF(A7207=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7207,-2)+15,Cenários!$A:$D,2,FALSE)>A7207,+VLOOKUP(+EOMONTH(+A7207,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7207,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7207=\"\",\"\",VLOOKUP(F7207,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7207=\"\",\"\",IF(WORKDAY(+A7207,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7207,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7208=\"\",\"\",+IF(+A7208=D7208,+E7208,((+G7208/E7208)^+((NETWORKDAYS(+D7208,A7208,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7208,F7208,Feriados!$A$2:$A$1058)-1))*E7208)))","v":""},{"$f":"IF(A7208=\"\",\"\",+IF(+A7208=D7208,+VLOOKUP(D7208,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7208,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7208=\"\",\"\",+VLOOKUP(+EOMONTH(+F7208,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7208=\"\",\"\",VLOOKUP(D7208,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7208=\"\",\"\",IF(A7208=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7208,-2)+15,Cenários!$A:$D,2,FALSE)>A7208,+VLOOKUP(+EOMONTH(+A7208,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7208,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7208=\"\",\"\",VLOOKUP(F7208,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7208=\"\",\"\",IF(WORKDAY(+A7208,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7208,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7209=\"\",\"\",+IF(+A7209=D7209,+E7209,((+G7209/E7209)^+((NETWORKDAYS(+D7209,A7209,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7209,F7209,Feriados!$A$2:$A$1058)-1))*E7209)))","v":""},{"$f":"IF(A7209=\"\",\"\",+IF(+A7209=D7209,+VLOOKUP(D7209,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7209,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7209=\"\",\"\",+VLOOKUP(+EOMONTH(+F7209,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7209=\"\",\"\",VLOOKUP(D7209,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7209=\"\",\"\",IF(A7209=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7209,-2)+15,Cenários!$A:$D,2,FALSE)>A7209,+VLOOKUP(+EOMONTH(+A7209,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7209,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7209=\"\",\"\",VLOOKUP(F7209,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7209=\"\",\"\",IF(WORKDAY(+A7209,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7209,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7210=\"\",\"\",+IF(+A7210=D7210,+E7210,((+G7210/E7210)^+((NETWORKDAYS(+D7210,A7210,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7210,F7210,Feriados!$A$2:$A$1058)-1))*E7210)))","v":""},{"$f":"IF(A7210=\"\",\"\",+IF(+A7210=D7210,+VLOOKUP(D7210,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7210,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7210=\"\",\"\",+VLOOKUP(+EOMONTH(+F7210,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7210=\"\",\"\",VLOOKUP(D7210,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7210=\"\",\"\",IF(A7210=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7210,-2)+15,Cenários!$A:$D,2,FALSE)>A7210,+VLOOKUP(+EOMONTH(+A7210,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7210,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7210=\"\",\"\",VLOOKUP(F7210,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7210=\"\",\"\",IF(WORKDAY(+A7210,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7210,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7211=\"\",\"\",+IF(+A7211=D7211,+E7211,((+G7211/E7211)^+((NETWORKDAYS(+D7211,A7211,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7211,F7211,Feriados!$A$2:$A$1058)-1))*E7211)))","v":""},{"$f":"IF(A7211=\"\",\"\",+IF(+A7211=D7211,+VLOOKUP(D7211,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7211,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7211=\"\",\"\",+VLOOKUP(+EOMONTH(+F7211,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7211=\"\",\"\",VLOOKUP(D7211,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7211=\"\",\"\",IF(A7211=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7211,-2)+15,Cenários!$A:$D,2,FALSE)>A7211,+VLOOKUP(+EOMONTH(+A7211,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7211,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7211=\"\",\"\",VLOOKUP(F7211,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7211=\"\",\"\",IF(WORKDAY(+A7211,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7211,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7212=\"\",\"\",+IF(+A7212=D7212,+E7212,((+G7212/E7212)^+((NETWORKDAYS(+D7212,A7212,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7212,F7212,Feriados!$A$2:$A$1058)-1))*E7212)))","v":""},{"$f":"IF(A7212=\"\",\"\",+IF(+A7212=D7212,+VLOOKUP(D7212,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7212,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7212=\"\",\"\",+VLOOKUP(+EOMONTH(+F7212,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7212=\"\",\"\",VLOOKUP(D7212,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7212=\"\",\"\",IF(A7212=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7212,-2)+15,Cenários!$A:$D,2,FALSE)>A7212,+VLOOKUP(+EOMONTH(+A7212,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7212,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7212=\"\",\"\",VLOOKUP(F7212,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7212=\"\",\"\",IF(WORKDAY(+A7212,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7212,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7213=\"\",\"\",+IF(+A7213=D7213,+E7213,((+G7213/E7213)^+((NETWORKDAYS(+D7213,A7213,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7213,F7213,Feriados!$A$2:$A$1058)-1))*E7213)))","v":""},{"$f":"IF(A7213=\"\",\"\",+IF(+A7213=D7213,+VLOOKUP(D7213,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7213,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7213=\"\",\"\",+VLOOKUP(+EOMONTH(+F7213,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7213=\"\",\"\",VLOOKUP(D7213,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7213=\"\",\"\",IF(A7213=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7213,-2)+15,Cenários!$A:$D,2,FALSE)>A7213,+VLOOKUP(+EOMONTH(+A7213,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7213,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7213=\"\",\"\",VLOOKUP(F7213,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7213=\"\",\"\",IF(WORKDAY(+A7213,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7213,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7214=\"\",\"\",+IF(+A7214=D7214,+E7214,((+G7214/E7214)^+((NETWORKDAYS(+D7214,A7214,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7214,F7214,Feriados!$A$2:$A$1058)-1))*E7214)))","v":""},{"$f":"IF(A7214=\"\",\"\",+IF(+A7214=D7214,+VLOOKUP(D7214,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7214,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7214=\"\",\"\",+VLOOKUP(+EOMONTH(+F7214,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7214=\"\",\"\",VLOOKUP(D7214,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7214=\"\",\"\",IF(A7214=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7214,-2)+15,Cenários!$A:$D,2,FALSE)>A7214,+VLOOKUP(+EOMONTH(+A7214,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7214,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7214=\"\",\"\",VLOOKUP(F7214,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7214=\"\",\"\",IF(WORKDAY(+A7214,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7214,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7215=\"\",\"\",+IF(+A7215=D7215,+E7215,((+G7215/E7215)^+((NETWORKDAYS(+D7215,A7215,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7215,F7215,Feriados!$A$2:$A$1058)-1))*E7215)))","v":""},{"$f":"IF(A7215=\"\",\"\",+IF(+A7215=D7215,+VLOOKUP(D7215,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7215,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7215=\"\",\"\",+VLOOKUP(+EOMONTH(+F7215,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7215=\"\",\"\",VLOOKUP(D7215,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7215=\"\",\"\",IF(A7215=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7215,-2)+15,Cenários!$A:$D,2,FALSE)>A7215,+VLOOKUP(+EOMONTH(+A7215,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7215,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7215=\"\",\"\",VLOOKUP(F7215,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7215=\"\",\"\",IF(WORKDAY(+A7215,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7215,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7216=\"\",\"\",+IF(+A7216=D7216,+E7216,((+G7216/E7216)^+((NETWORKDAYS(+D7216,A7216,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7216,F7216,Feriados!$A$2:$A$1058)-1))*E7216)))","v":""},{"$f":"IF(A7216=\"\",\"\",+IF(+A7216=D7216,+VLOOKUP(D7216,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7216,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7216=\"\",\"\",+VLOOKUP(+EOMONTH(+F7216,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7216=\"\",\"\",VLOOKUP(D7216,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7216=\"\",\"\",IF(A7216=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7216,-2)+15,Cenários!$A:$D,2,FALSE)>A7216,+VLOOKUP(+EOMONTH(+A7216,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7216,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7216=\"\",\"\",VLOOKUP(F7216,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7216=\"\",\"\",IF(WORKDAY(+A7216,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7216,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7217=\"\",\"\",+IF(+A7217=D7217,+E7217,((+G7217/E7217)^+((NETWORKDAYS(+D7217,A7217,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7217,F7217,Feriados!$A$2:$A$1058)-1))*E7217)))","v":""},{"$f":"IF(A7217=\"\",\"\",+IF(+A7217=D7217,+VLOOKUP(D7217,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7217,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7217=\"\",\"\",+VLOOKUP(+EOMONTH(+F7217,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7217=\"\",\"\",VLOOKUP(D7217,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7217=\"\",\"\",IF(A7217=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7217,-2)+15,Cenários!$A:$D,2,FALSE)>A7217,+VLOOKUP(+EOMONTH(+A7217,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7217,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7217=\"\",\"\",VLOOKUP(F7217,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7217=\"\",\"\",IF(WORKDAY(+A7217,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7217,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7218=\"\",\"\",+IF(+A7218=D7218,+E7218,((+G7218/E7218)^+((NETWORKDAYS(+D7218,A7218,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7218,F7218,Feriados!$A$2:$A$1058)-1))*E7218)))","v":""},{"$f":"IF(A7218=\"\",\"\",+IF(+A7218=D7218,+VLOOKUP(D7218,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7218,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7218=\"\",\"\",+VLOOKUP(+EOMONTH(+F7218,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7218=\"\",\"\",VLOOKUP(D7218,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7218=\"\",\"\",IF(A7218=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7218,-2)+15,Cenários!$A:$D,2,FALSE)>A7218,+VLOOKUP(+EOMONTH(+A7218,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7218,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7218=\"\",\"\",VLOOKUP(F7218,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7218=\"\",\"\",IF(WORKDAY(+A7218,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7218,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7219=\"\",\"\",+IF(+A7219=D7219,+E7219,((+G7219/E7219)^+((NETWORKDAYS(+D7219,A7219,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7219,F7219,Feriados!$A$2:$A$1058)-1))*E7219)))","v":""},{"$f":"IF(A7219=\"\",\"\",+IF(+A7219=D7219,+VLOOKUP(D7219,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7219,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7219=\"\",\"\",+VLOOKUP(+EOMONTH(+F7219,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7219=\"\",\"\",VLOOKUP(D7219,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7219=\"\",\"\",IF(A7219=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7219,-2)+15,Cenários!$A:$D,2,FALSE)>A7219,+VLOOKUP(+EOMONTH(+A7219,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7219,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7219=\"\",\"\",VLOOKUP(F7219,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7219=\"\",\"\",IF(WORKDAY(+A7219,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7219,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7220=\"\",\"\",+IF(+A7220=D7220,+E7220,((+G7220/E7220)^+((NETWORKDAYS(+D7220,A7220,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7220,F7220,Feriados!$A$2:$A$1058)-1))*E7220)))","v":""},{"$f":"IF(A7220=\"\",\"\",+IF(+A7220=D7220,+VLOOKUP(D7220,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7220,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7220=\"\",\"\",+VLOOKUP(+EOMONTH(+F7220,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7220=\"\",\"\",VLOOKUP(D7220,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7220=\"\",\"\",IF(A7220=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7220,-2)+15,Cenários!$A:$D,2,FALSE)>A7220,+VLOOKUP(+EOMONTH(+A7220,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7220,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7220=\"\",\"\",VLOOKUP(F7220,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7220=\"\",\"\",IF(WORKDAY(+A7220,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7220,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7221=\"\",\"\",+IF(+A7221=D7221,+E7221,((+G7221/E7221)^+((NETWORKDAYS(+D7221,A7221,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7221,F7221,Feriados!$A$2:$A$1058)-1))*E7221)))","v":""},{"$f":"IF(A7221=\"\",\"\",+IF(+A7221=D7221,+VLOOKUP(D7221,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7221,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7221=\"\",\"\",+VLOOKUP(+EOMONTH(+F7221,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7221=\"\",\"\",VLOOKUP(D7221,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7221=\"\",\"\",IF(A7221=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7221,-2)+15,Cenários!$A:$D,2,FALSE)>A7221,+VLOOKUP(+EOMONTH(+A7221,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7221,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7221=\"\",\"\",VLOOKUP(F7221,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7221=\"\",\"\",IF(WORKDAY(+A7221,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7221,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7222=\"\",\"\",+IF(+A7222=D7222,+E7222,((+G7222/E7222)^+((NETWORKDAYS(+D7222,A7222,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7222,F7222,Feriados!$A$2:$A$1058)-1))*E7222)))","v":""},{"$f":"IF(A7222=\"\",\"\",+IF(+A7222=D7222,+VLOOKUP(D7222,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7222,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7222=\"\",\"\",+VLOOKUP(+EOMONTH(+F7222,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7222=\"\",\"\",VLOOKUP(D7222,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7222=\"\",\"\",IF(A7222=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7222,-2)+15,Cenários!$A:$D,2,FALSE)>A7222,+VLOOKUP(+EOMONTH(+A7222,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7222,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7222=\"\",\"\",VLOOKUP(F7222,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7222=\"\",\"\",IF(WORKDAY(+A7222,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7222,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7223=\"\",\"\",+IF(+A7223=D7223,+E7223,((+G7223/E7223)^+((NETWORKDAYS(+D7223,A7223,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7223,F7223,Feriados!$A$2:$A$1058)-1))*E7223)))","v":""},{"$f":"IF(A7223=\"\",\"\",+IF(+A7223=D7223,+VLOOKUP(D7223,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7223,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7223=\"\",\"\",+VLOOKUP(+EOMONTH(+F7223,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7223=\"\",\"\",VLOOKUP(D7223,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7223=\"\",\"\",IF(A7223=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7223,-2)+15,Cenários!$A:$D,2,FALSE)>A7223,+VLOOKUP(+EOMONTH(+A7223,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7223,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7223=\"\",\"\",VLOOKUP(F7223,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7223=\"\",\"\",IF(WORKDAY(+A7223,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7223,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7224=\"\",\"\",+IF(+A7224=D7224,+E7224,((+G7224/E7224)^+((NETWORKDAYS(+D7224,A7224,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7224,F7224,Feriados!$A$2:$A$1058)-1))*E7224)))","v":""},{"$f":"IF(A7224=\"\",\"\",+IF(+A7224=D7224,+VLOOKUP(D7224,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7224,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7224=\"\",\"\",+VLOOKUP(+EOMONTH(+F7224,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7224=\"\",\"\",VLOOKUP(D7224,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7224=\"\",\"\",IF(A7224=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7224,-2)+15,Cenários!$A:$D,2,FALSE)>A7224,+VLOOKUP(+EOMONTH(+A7224,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7224,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7224=\"\",\"\",VLOOKUP(F7224,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7224=\"\",\"\",IF(WORKDAY(+A7224,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7224,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7225=\"\",\"\",+IF(+A7225=D7225,+E7225,((+G7225/E7225)^+((NETWORKDAYS(+D7225,A7225,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7225,F7225,Feriados!$A$2:$A$1058)-1))*E7225)))","v":""},{"$f":"IF(A7225=\"\",\"\",+IF(+A7225=D7225,+VLOOKUP(D7225,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7225,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7225=\"\",\"\",+VLOOKUP(+EOMONTH(+F7225,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7225=\"\",\"\",VLOOKUP(D7225,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7225=\"\",\"\",IF(A7225=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7225,-2)+15,Cenários!$A:$D,2,FALSE)>A7225,+VLOOKUP(+EOMONTH(+A7225,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7225,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7225=\"\",\"\",VLOOKUP(F7225,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7225=\"\",\"\",IF(WORKDAY(+A7225,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7225,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7226=\"\",\"\",+IF(+A7226=D7226,+E7226,((+G7226/E7226)^+((NETWORKDAYS(+D7226,A7226,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7226,F7226,Feriados!$A$2:$A$1058)-1))*E7226)))","v":""},{"$f":"IF(A7226=\"\",\"\",+IF(+A7226=D7226,+VLOOKUP(D7226,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7226,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7226=\"\",\"\",+VLOOKUP(+EOMONTH(+F7226,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7226=\"\",\"\",VLOOKUP(D7226,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7226=\"\",\"\",IF(A7226=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7226,-2)+15,Cenários!$A:$D,2,FALSE)>A7226,+VLOOKUP(+EOMONTH(+A7226,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7226,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7226=\"\",\"\",VLOOKUP(F7226,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7226=\"\",\"\",IF(WORKDAY(+A7226,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7226,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7227=\"\",\"\",+IF(+A7227=D7227,+E7227,((+G7227/E7227)^+((NETWORKDAYS(+D7227,A7227,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7227,F7227,Feriados!$A$2:$A$1058)-1))*E7227)))","v":""},{"$f":"IF(A7227=\"\",\"\",+IF(+A7227=D7227,+VLOOKUP(D7227,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7227,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7227=\"\",\"\",+VLOOKUP(+EOMONTH(+F7227,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7227=\"\",\"\",VLOOKUP(D7227,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7227=\"\",\"\",IF(A7227=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7227,-2)+15,Cenários!$A:$D,2,FALSE)>A7227,+VLOOKUP(+EOMONTH(+A7227,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7227,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7227=\"\",\"\",VLOOKUP(F7227,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7227=\"\",\"\",IF(WORKDAY(+A7227,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7227,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7228=\"\",\"\",+IF(+A7228=D7228,+E7228,((+G7228/E7228)^+((NETWORKDAYS(+D7228,A7228,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7228,F7228,Feriados!$A$2:$A$1058)-1))*E7228)))","v":""},{"$f":"IF(A7228=\"\",\"\",+IF(+A7228=D7228,+VLOOKUP(D7228,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7228,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7228=\"\",\"\",+VLOOKUP(+EOMONTH(+F7228,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7228=\"\",\"\",VLOOKUP(D7228,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7228=\"\",\"\",IF(A7228=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7228,-2)+15,Cenários!$A:$D,2,FALSE)>A7228,+VLOOKUP(+EOMONTH(+A7228,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7228,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7228=\"\",\"\",VLOOKUP(F7228,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7228=\"\",\"\",IF(WORKDAY(+A7228,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7228,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7229=\"\",\"\",+IF(+A7229=D7229,+E7229,((+G7229/E7229)^+((NETWORKDAYS(+D7229,A7229,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7229,F7229,Feriados!$A$2:$A$1058)-1))*E7229)))","v":""},{"$f":"IF(A7229=\"\",\"\",+IF(+A7229=D7229,+VLOOKUP(D7229,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7229,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7229=\"\",\"\",+VLOOKUP(+EOMONTH(+F7229,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7229=\"\",\"\",VLOOKUP(D7229,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7229=\"\",\"\",IF(A7229=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7229,-2)+15,Cenários!$A:$D,2,FALSE)>A7229,+VLOOKUP(+EOMONTH(+A7229,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7229,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7229=\"\",\"\",VLOOKUP(F7229,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7229=\"\",\"\",IF(WORKDAY(+A7229,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7229,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7230=\"\",\"\",+IF(+A7230=D7230,+E7230,((+G7230/E7230)^+((NETWORKDAYS(+D7230,A7230,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7230,F7230,Feriados!$A$2:$A$1058)-1))*E7230)))","v":""},{"$f":"IF(A7230=\"\",\"\",+IF(+A7230=D7230,+VLOOKUP(D7230,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7230,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7230=\"\",\"\",+VLOOKUP(+EOMONTH(+F7230,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7230=\"\",\"\",VLOOKUP(D7230,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7230=\"\",\"\",IF(A7230=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7230,-2)+15,Cenários!$A:$D,2,FALSE)>A7230,+VLOOKUP(+EOMONTH(+A7230,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7230,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7230=\"\",\"\",VLOOKUP(F7230,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7230=\"\",\"\",IF(WORKDAY(+A7230,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7230,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7231=\"\",\"\",+IF(+A7231=D7231,+E7231,((+G7231/E7231)^+((NETWORKDAYS(+D7231,A7231,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7231,F7231,Feriados!$A$2:$A$1058)-1))*E7231)))","v":""},{"$f":"IF(A7231=\"\",\"\",+IF(+A7231=D7231,+VLOOKUP(D7231,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7231,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7231=\"\",\"\",+VLOOKUP(+EOMONTH(+F7231,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7231=\"\",\"\",VLOOKUP(D7231,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7231=\"\",\"\",IF(A7231=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7231,-2)+15,Cenários!$A:$D,2,FALSE)>A7231,+VLOOKUP(+EOMONTH(+A7231,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7231,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7231=\"\",\"\",VLOOKUP(F7231,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7231=\"\",\"\",IF(WORKDAY(+A7231,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7231,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7232=\"\",\"\",+IF(+A7232=D7232,+E7232,((+G7232/E7232)^+((NETWORKDAYS(+D7232,A7232,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7232,F7232,Feriados!$A$2:$A$1058)-1))*E7232)))","v":""},{"$f":"IF(A7232=\"\",\"\",+IF(+A7232=D7232,+VLOOKUP(D7232,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7232,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7232=\"\",\"\",+VLOOKUP(+EOMONTH(+F7232,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7232=\"\",\"\",VLOOKUP(D7232,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7232=\"\",\"\",IF(A7232=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7232,-2)+15,Cenários!$A:$D,2,FALSE)>A7232,+VLOOKUP(+EOMONTH(+A7232,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7232,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7232=\"\",\"\",VLOOKUP(F7232,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7232=\"\",\"\",IF(WORKDAY(+A7232,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7232,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7233=\"\",\"\",+IF(+A7233=D7233,+E7233,((+G7233/E7233)^+((NETWORKDAYS(+D7233,A7233,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7233,F7233,Feriados!$A$2:$A$1058)-1))*E7233)))","v":""},{"$f":"IF(A7233=\"\",\"\",+IF(+A7233=D7233,+VLOOKUP(D7233,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7233,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7233=\"\",\"\",+VLOOKUP(+EOMONTH(+F7233,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7233=\"\",\"\",VLOOKUP(D7233,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7233=\"\",\"\",IF(A7233=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7233,-2)+15,Cenários!$A:$D,2,FALSE)>A7233,+VLOOKUP(+EOMONTH(+A7233,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7233,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7233=\"\",\"\",VLOOKUP(F7233,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7233=\"\",\"\",IF(WORKDAY(+A7233,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7233,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7234=\"\",\"\",+IF(+A7234=D7234,+E7234,((+G7234/E7234)^+((NETWORKDAYS(+D7234,A7234,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7234,F7234,Feriados!$A$2:$A$1058)-1))*E7234)))","v":""},{"$f":"IF(A7234=\"\",\"\",+IF(+A7234=D7234,+VLOOKUP(D7234,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7234,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7234=\"\",\"\",+VLOOKUP(+EOMONTH(+F7234,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7234=\"\",\"\",VLOOKUP(D7234,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7234=\"\",\"\",IF(A7234=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7234,-2)+15,Cenários!$A:$D,2,FALSE)>A7234,+VLOOKUP(+EOMONTH(+A7234,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7234,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7234=\"\",\"\",VLOOKUP(F7234,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7234=\"\",\"\",IF(WORKDAY(+A7234,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7234,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7235=\"\",\"\",+IF(+A7235=D7235,+E7235,((+G7235/E7235)^+((NETWORKDAYS(+D7235,A7235,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7235,F7235,Feriados!$A$2:$A$1058)-1))*E7235)))","v":""},{"$f":"IF(A7235=\"\",\"\",+IF(+A7235=D7235,+VLOOKUP(D7235,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7235,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7235=\"\",\"\",+VLOOKUP(+EOMONTH(+F7235,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7235=\"\",\"\",VLOOKUP(D7235,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7235=\"\",\"\",IF(A7235=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7235,-2)+15,Cenários!$A:$D,2,FALSE)>A7235,+VLOOKUP(+EOMONTH(+A7235,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7235,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7235=\"\",\"\",VLOOKUP(F7235,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7235=\"\",\"\",IF(WORKDAY(+A7235,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7235,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7236=\"\",\"\",+IF(+A7236=D7236,+E7236,((+G7236/E7236)^+((NETWORKDAYS(+D7236,A7236,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7236,F7236,Feriados!$A$2:$A$1058)-1))*E7236)))","v":""},{"$f":"IF(A7236=\"\",\"\",+IF(+A7236=D7236,+VLOOKUP(D7236,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7236,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7236=\"\",\"\",+VLOOKUP(+EOMONTH(+F7236,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7236=\"\",\"\",VLOOKUP(D7236,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7236=\"\",\"\",IF(A7236=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7236,-2)+15,Cenários!$A:$D,2,FALSE)>A7236,+VLOOKUP(+EOMONTH(+A7236,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7236,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7236=\"\",\"\",VLOOKUP(F7236,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7236=\"\",\"\",IF(WORKDAY(+A7236,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7236,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7237=\"\",\"\",+IF(+A7237=D7237,+E7237,((+G7237/E7237)^+((NETWORKDAYS(+D7237,A7237,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7237,F7237,Feriados!$A$2:$A$1058)-1))*E7237)))","v":""},{"$f":"IF(A7237=\"\",\"\",+IF(+A7237=D7237,+VLOOKUP(D7237,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7237,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7237=\"\",\"\",+VLOOKUP(+EOMONTH(+F7237,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7237=\"\",\"\",VLOOKUP(D7237,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7237=\"\",\"\",IF(A7237=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7237,-2)+15,Cenários!$A:$D,2,FALSE)>A7237,+VLOOKUP(+EOMONTH(+A7237,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7237,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7237=\"\",\"\",VLOOKUP(F7237,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7237=\"\",\"\",IF(WORKDAY(+A7237,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7237,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7238=\"\",\"\",+IF(+A7238=D7238,+E7238,((+G7238/E7238)^+((NETWORKDAYS(+D7238,A7238,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7238,F7238,Feriados!$A$2:$A$1058)-1))*E7238)))","v":""},{"$f":"IF(A7238=\"\",\"\",+IF(+A7238=D7238,+VLOOKUP(D7238,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7238,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7238=\"\",\"\",+VLOOKUP(+EOMONTH(+F7238,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7238=\"\",\"\",VLOOKUP(D7238,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7238=\"\",\"\",IF(A7238=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7238,-2)+15,Cenários!$A:$D,2,FALSE)>A7238,+VLOOKUP(+EOMONTH(+A7238,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7238,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7238=\"\",\"\",VLOOKUP(F7238,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7238=\"\",\"\",IF(WORKDAY(+A7238,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7238,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7239=\"\",\"\",+IF(+A7239=D7239,+E7239,((+G7239/E7239)^+((NETWORKDAYS(+D7239,A7239,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7239,F7239,Feriados!$A$2:$A$1058)-1))*E7239)))","v":""},{"$f":"IF(A7239=\"\",\"\",+IF(+A7239=D7239,+VLOOKUP(D7239,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7239,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7239=\"\",\"\",+VLOOKUP(+EOMONTH(+F7239,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7239=\"\",\"\",VLOOKUP(D7239,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7239=\"\",\"\",IF(A7239=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7239,-2)+15,Cenários!$A:$D,2,FALSE)>A7239,+VLOOKUP(+EOMONTH(+A7239,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7239,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7239=\"\",\"\",VLOOKUP(F7239,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7239=\"\",\"\",IF(WORKDAY(+A7239,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7239,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7240=\"\",\"\",+IF(+A7240=D7240,+E7240,((+G7240/E7240)^+((NETWORKDAYS(+D7240,A7240,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7240,F7240,Feriados!$A$2:$A$1058)-1))*E7240)))","v":""},{"$f":"IF(A7240=\"\",\"\",+IF(+A7240=D7240,+VLOOKUP(D7240,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7240,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7240=\"\",\"\",+VLOOKUP(+EOMONTH(+F7240,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7240=\"\",\"\",VLOOKUP(D7240,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7240=\"\",\"\",IF(A7240=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7240,-2)+15,Cenários!$A:$D,2,FALSE)>A7240,+VLOOKUP(+EOMONTH(+A7240,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7240,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7240=\"\",\"\",VLOOKUP(F7240,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7240=\"\",\"\",IF(WORKDAY(+A7240,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7240,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7241=\"\",\"\",+IF(+A7241=D7241,+E7241,((+G7241/E7241)^+((NETWORKDAYS(+D7241,A7241,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7241,F7241,Feriados!$A$2:$A$1058)-1))*E7241)))","v":""},{"$f":"IF(A7241=\"\",\"\",+IF(+A7241=D7241,+VLOOKUP(D7241,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7241,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7241=\"\",\"\",+VLOOKUP(+EOMONTH(+F7241,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7241=\"\",\"\",VLOOKUP(D7241,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7241=\"\",\"\",IF(A7241=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7241,-2)+15,Cenários!$A:$D,2,FALSE)>A7241,+VLOOKUP(+EOMONTH(+A7241,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7241,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7241=\"\",\"\",VLOOKUP(F7241,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7241=\"\",\"\",IF(WORKDAY(+A7241,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7241,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7242=\"\",\"\",+IF(+A7242=D7242,+E7242,((+G7242/E7242)^+((NETWORKDAYS(+D7242,A7242,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7242,F7242,Feriados!$A$2:$A$1058)-1))*E7242)))","v":""},{"$f":"IF(A7242=\"\",\"\",+IF(+A7242=D7242,+VLOOKUP(D7242,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7242,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7242=\"\",\"\",+VLOOKUP(+EOMONTH(+F7242,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7242=\"\",\"\",VLOOKUP(D7242,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7242=\"\",\"\",IF(A7242=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7242,-2)+15,Cenários!$A:$D,2,FALSE)>A7242,+VLOOKUP(+EOMONTH(+A7242,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7242,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7242=\"\",\"\",VLOOKUP(F7242,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7242=\"\",\"\",IF(WORKDAY(+A7242,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7242,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7243=\"\",\"\",+IF(+A7243=D7243,+E7243,((+G7243/E7243)^+((NETWORKDAYS(+D7243,A7243,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7243,F7243,Feriados!$A$2:$A$1058)-1))*E7243)))","v":""},{"$f":"IF(A7243=\"\",\"\",+IF(+A7243=D7243,+VLOOKUP(D7243,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7243,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7243=\"\",\"\",+VLOOKUP(+EOMONTH(+F7243,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7243=\"\",\"\",VLOOKUP(D7243,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7243=\"\",\"\",IF(A7243=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7243,-2)+15,Cenários!$A:$D,2,FALSE)>A7243,+VLOOKUP(+EOMONTH(+A7243,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7243,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7243=\"\",\"\",VLOOKUP(F7243,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7243=\"\",\"\",IF(WORKDAY(+A7243,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7243,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7244=\"\",\"\",+IF(+A7244=D7244,+E7244,((+G7244/E7244)^+((NETWORKDAYS(+D7244,A7244,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7244,F7244,Feriados!$A$2:$A$1058)-1))*E7244)))","v":""},{"$f":"IF(A7244=\"\",\"\",+IF(+A7244=D7244,+VLOOKUP(D7244,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7244,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7244=\"\",\"\",+VLOOKUP(+EOMONTH(+F7244,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7244=\"\",\"\",VLOOKUP(D7244,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7244=\"\",\"\",IF(A7244=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7244,-2)+15,Cenários!$A:$D,2,FALSE)>A7244,+VLOOKUP(+EOMONTH(+A7244,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7244,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7244=\"\",\"\",VLOOKUP(F7244,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7244=\"\",\"\",IF(WORKDAY(+A7244,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7244,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7245=\"\",\"\",+IF(+A7245=D7245,+E7245,((+G7245/E7245)^+((NETWORKDAYS(+D7245,A7245,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7245,F7245,Feriados!$A$2:$A$1058)-1))*E7245)))","v":""},{"$f":"IF(A7245=\"\",\"\",+IF(+A7245=D7245,+VLOOKUP(D7245,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7245,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7245=\"\",\"\",+VLOOKUP(+EOMONTH(+F7245,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7245=\"\",\"\",VLOOKUP(D7245,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7245=\"\",\"\",IF(A7245=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7245,-2)+15,Cenários!$A:$D,2,FALSE)>A7245,+VLOOKUP(+EOMONTH(+A7245,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7245,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7245=\"\",\"\",VLOOKUP(F7245,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7245=\"\",\"\",IF(WORKDAY(+A7245,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7245,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7246=\"\",\"\",+IF(+A7246=D7246,+E7246,((+G7246/E7246)^+((NETWORKDAYS(+D7246,A7246,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7246,F7246,Feriados!$A$2:$A$1058)-1))*E7246)))","v":""},{"$f":"IF(A7246=\"\",\"\",+IF(+A7246=D7246,+VLOOKUP(D7246,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7246,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7246=\"\",\"\",+VLOOKUP(+EOMONTH(+F7246,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7246=\"\",\"\",VLOOKUP(D7246,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7246=\"\",\"\",IF(A7246=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7246,-2)+15,Cenários!$A:$D,2,FALSE)>A7246,+VLOOKUP(+EOMONTH(+A7246,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7246,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7246=\"\",\"\",VLOOKUP(F7246,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7246=\"\",\"\",IF(WORKDAY(+A7246,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7246,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7247=\"\",\"\",+IF(+A7247=D7247,+E7247,((+G7247/E7247)^+((NETWORKDAYS(+D7247,A7247,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7247,F7247,Feriados!$A$2:$A$1058)-1))*E7247)))","v":""},{"$f":"IF(A7247=\"\",\"\",+IF(+A7247=D7247,+VLOOKUP(D7247,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7247,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7247=\"\",\"\",+VLOOKUP(+EOMONTH(+F7247,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7247=\"\",\"\",VLOOKUP(D7247,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7247=\"\",\"\",IF(A7247=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7247,-2)+15,Cenários!$A:$D,2,FALSE)>A7247,+VLOOKUP(+EOMONTH(+A7247,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7247,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7247=\"\",\"\",VLOOKUP(F7247,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7247=\"\",\"\",IF(WORKDAY(+A7247,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7247,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7248=\"\",\"\",+IF(+A7248=D7248,+E7248,((+G7248/E7248)^+((NETWORKDAYS(+D7248,A7248,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7248,F7248,Feriados!$A$2:$A$1058)-1))*E7248)))","v":""},{"$f":"IF(A7248=\"\",\"\",+IF(+A7248=D7248,+VLOOKUP(D7248,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7248,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7248=\"\",\"\",+VLOOKUP(+EOMONTH(+F7248,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7248=\"\",\"\",VLOOKUP(D7248,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7248=\"\",\"\",IF(A7248=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7248,-2)+15,Cenários!$A:$D,2,FALSE)>A7248,+VLOOKUP(+EOMONTH(+A7248,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7248,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7248=\"\",\"\",VLOOKUP(F7248,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7248=\"\",\"\",IF(WORKDAY(+A7248,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7248,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7249=\"\",\"\",+IF(+A7249=D7249,+E7249,((+G7249/E7249)^+((NETWORKDAYS(+D7249,A7249,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7249,F7249,Feriados!$A$2:$A$1058)-1))*E7249)))","v":""},{"$f":"IF(A7249=\"\",\"\",+IF(+A7249=D7249,+VLOOKUP(D7249,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7249,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7249=\"\",\"\",+VLOOKUP(+EOMONTH(+F7249,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7249=\"\",\"\",VLOOKUP(D7249,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7249=\"\",\"\",IF(A7249=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7249,-2)+15,Cenários!$A:$D,2,FALSE)>A7249,+VLOOKUP(+EOMONTH(+A7249,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7249,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7249=\"\",\"\",VLOOKUP(F7249,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7249=\"\",\"\",IF(WORKDAY(+A7249,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7249,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7250=\"\",\"\",+IF(+A7250=D7250,+E7250,((+G7250/E7250)^+((NETWORKDAYS(+D7250,A7250,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7250,F7250,Feriados!$A$2:$A$1058)-1))*E7250)))","v":""},{"$f":"IF(A7250=\"\",\"\",+IF(+A7250=D7250,+VLOOKUP(D7250,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7250,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7250=\"\",\"\",+VLOOKUP(+EOMONTH(+F7250,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7250=\"\",\"\",VLOOKUP(D7250,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7250=\"\",\"\",IF(A7250=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7250,-2)+15,Cenários!$A:$D,2,FALSE)>A7250,+VLOOKUP(+EOMONTH(+A7250,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7250,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7250=\"\",\"\",VLOOKUP(F7250,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7250=\"\",\"\",IF(WORKDAY(+A7250,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7250,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7251=\"\",\"\",+IF(+A7251=D7251,+E7251,((+G7251/E7251)^+((NETWORKDAYS(+D7251,A7251,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7251,F7251,Feriados!$A$2:$A$1058)-1))*E7251)))","v":""},{"$f":"IF(A7251=\"\",\"\",+IF(+A7251=D7251,+VLOOKUP(D7251,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7251,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7251=\"\",\"\",+VLOOKUP(+EOMONTH(+F7251,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7251=\"\",\"\",VLOOKUP(D7251,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7251=\"\",\"\",IF(A7251=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7251,-2)+15,Cenários!$A:$D,2,FALSE)>A7251,+VLOOKUP(+EOMONTH(+A7251,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7251,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7251=\"\",\"\",VLOOKUP(F7251,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7251=\"\",\"\",IF(WORKDAY(+A7251,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7251,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7252=\"\",\"\",+IF(+A7252=D7252,+E7252,((+G7252/E7252)^+((NETWORKDAYS(+D7252,A7252,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7252,F7252,Feriados!$A$2:$A$1058)-1))*E7252)))","v":""},{"$f":"IF(A7252=\"\",\"\",+IF(+A7252=D7252,+VLOOKUP(D7252,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7252,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7252=\"\",\"\",+VLOOKUP(+EOMONTH(+F7252,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7252=\"\",\"\",VLOOKUP(D7252,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7252=\"\",\"\",IF(A7252=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7252,-2)+15,Cenários!$A:$D,2,FALSE)>A7252,+VLOOKUP(+EOMONTH(+A7252,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7252,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7252=\"\",\"\",VLOOKUP(F7252,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7252=\"\",\"\",IF(WORKDAY(+A7252,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7252,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7253=\"\",\"\",+IF(+A7253=D7253,+E7253,((+G7253/E7253)^+((NETWORKDAYS(+D7253,A7253,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7253,F7253,Feriados!$A$2:$A$1058)-1))*E7253)))","v":""},{"$f":"IF(A7253=\"\",\"\",+IF(+A7253=D7253,+VLOOKUP(D7253,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7253,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7253=\"\",\"\",+VLOOKUP(+EOMONTH(+F7253,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7253=\"\",\"\",VLOOKUP(D7253,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7253=\"\",\"\",IF(A7253=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7253,-2)+15,Cenários!$A:$D,2,FALSE)>A7253,+VLOOKUP(+EOMONTH(+A7253,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7253,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7253=\"\",\"\",VLOOKUP(F7253,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7253=\"\",\"\",IF(WORKDAY(+A7253,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7253,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7254=\"\",\"\",+IF(+A7254=D7254,+E7254,((+G7254/E7254)^+((NETWORKDAYS(+D7254,A7254,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7254,F7254,Feriados!$A$2:$A$1058)-1))*E7254)))","v":""},{"$f":"IF(A7254=\"\",\"\",+IF(+A7254=D7254,+VLOOKUP(D7254,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7254,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7254=\"\",\"\",+VLOOKUP(+EOMONTH(+F7254,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7254=\"\",\"\",VLOOKUP(D7254,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7254=\"\",\"\",IF(A7254=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7254,-2)+15,Cenários!$A:$D,2,FALSE)>A7254,+VLOOKUP(+EOMONTH(+A7254,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7254,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7254=\"\",\"\",VLOOKUP(F7254,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7254=\"\",\"\",IF(WORKDAY(+A7254,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7254,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7255=\"\",\"\",+IF(+A7255=D7255,+E7255,((+G7255/E7255)^+((NETWORKDAYS(+D7255,A7255,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7255,F7255,Feriados!$A$2:$A$1058)-1))*E7255)))","v":""},{"$f":"IF(A7255=\"\",\"\",+IF(+A7255=D7255,+VLOOKUP(D7255,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7255,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7255=\"\",\"\",+VLOOKUP(+EOMONTH(+F7255,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7255=\"\",\"\",VLOOKUP(D7255,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7255=\"\",\"\",IF(A7255=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7255,-2)+15,Cenários!$A:$D,2,FALSE)>A7255,+VLOOKUP(+EOMONTH(+A7255,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7255,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7255=\"\",\"\",VLOOKUP(F7255,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7255=\"\",\"\",IF(WORKDAY(+A7255,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7255,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7256=\"\",\"\",+IF(+A7256=D7256,+E7256,((+G7256/E7256)^+((NETWORKDAYS(+D7256,A7256,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7256,F7256,Feriados!$A$2:$A$1058)-1))*E7256)))","v":""},{"$f":"IF(A7256=\"\",\"\",+IF(+A7256=D7256,+VLOOKUP(D7256,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7256,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7256=\"\",\"\",+VLOOKUP(+EOMONTH(+F7256,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7256=\"\",\"\",VLOOKUP(D7256,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7256=\"\",\"\",IF(A7256=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7256,-2)+15,Cenários!$A:$D,2,FALSE)>A7256,+VLOOKUP(+EOMONTH(+A7256,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7256,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7256=\"\",\"\",VLOOKUP(F7256,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7256=\"\",\"\",IF(WORKDAY(+A7256,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7256,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7257=\"\",\"\",+IF(+A7257=D7257,+E7257,((+G7257/E7257)^+((NETWORKDAYS(+D7257,A7257,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7257,F7257,Feriados!$A$2:$A$1058)-1))*E7257)))","v":""},{"$f":"IF(A7257=\"\",\"\",+IF(+A7257=D7257,+VLOOKUP(D7257,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7257,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7257=\"\",\"\",+VLOOKUP(+EOMONTH(+F7257,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7257=\"\",\"\",VLOOKUP(D7257,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7257=\"\",\"\",IF(A7257=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7257,-2)+15,Cenários!$A:$D,2,FALSE)>A7257,+VLOOKUP(+EOMONTH(+A7257,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7257,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7257=\"\",\"\",VLOOKUP(F7257,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7257=\"\",\"\",IF(WORKDAY(+A7257,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7257,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7258=\"\",\"\",+IF(+A7258=D7258,+E7258,((+G7258/E7258)^+((NETWORKDAYS(+D7258,A7258,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7258,F7258,Feriados!$A$2:$A$1058)-1))*E7258)))","v":""},{"$f":"IF(A7258=\"\",\"\",+IF(+A7258=D7258,+VLOOKUP(D7258,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7258,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7258=\"\",\"\",+VLOOKUP(+EOMONTH(+F7258,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7258=\"\",\"\",VLOOKUP(D7258,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7258=\"\",\"\",IF(A7258=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7258,-2)+15,Cenários!$A:$D,2,FALSE)>A7258,+VLOOKUP(+EOMONTH(+A7258,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7258,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7258=\"\",\"\",VLOOKUP(F7258,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7258=\"\",\"\",IF(WORKDAY(+A7258,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7258,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7259=\"\",\"\",+IF(+A7259=D7259,+E7259,((+G7259/E7259)^+((NETWORKDAYS(+D7259,A7259,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7259,F7259,Feriados!$A$2:$A$1058)-1))*E7259)))","v":""},{"$f":"IF(A7259=\"\",\"\",+IF(+A7259=D7259,+VLOOKUP(D7259,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7259,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7259=\"\",\"\",+VLOOKUP(+EOMONTH(+F7259,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7259=\"\",\"\",VLOOKUP(D7259,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7259=\"\",\"\",IF(A7259=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7259,-2)+15,Cenários!$A:$D,2,FALSE)>A7259,+VLOOKUP(+EOMONTH(+A7259,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7259,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7259=\"\",\"\",VLOOKUP(F7259,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7259=\"\",\"\",IF(WORKDAY(+A7259,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7259,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7260=\"\",\"\",+IF(+A7260=D7260,+E7260,((+G7260/E7260)^+((NETWORKDAYS(+D7260,A7260,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7260,F7260,Feriados!$A$2:$A$1058)-1))*E7260)))","v":""},{"$f":"IF(A7260=\"\",\"\",+IF(+A7260=D7260,+VLOOKUP(D7260,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7260,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7260=\"\",\"\",+VLOOKUP(+EOMONTH(+F7260,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7260=\"\",\"\",VLOOKUP(D7260,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7260=\"\",\"\",IF(A7260=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7260,-2)+15,Cenários!$A:$D,2,FALSE)>A7260,+VLOOKUP(+EOMONTH(+A7260,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7260,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7260=\"\",\"\",VLOOKUP(F7260,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7260=\"\",\"\",IF(WORKDAY(+A7260,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7260,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7261=\"\",\"\",+IF(+A7261=D7261,+E7261,((+G7261/E7261)^+((NETWORKDAYS(+D7261,A7261,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7261,F7261,Feriados!$A$2:$A$1058)-1))*E7261)))","v":""},{"$f":"IF(A7261=\"\",\"\",+IF(+A7261=D7261,+VLOOKUP(D7261,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7261,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7261=\"\",\"\",+VLOOKUP(+EOMONTH(+F7261,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7261=\"\",\"\",VLOOKUP(D7261,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7261=\"\",\"\",IF(A7261=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7261,-2)+15,Cenários!$A:$D,2,FALSE)>A7261,+VLOOKUP(+EOMONTH(+A7261,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7261,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7261=\"\",\"\",VLOOKUP(F7261,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7261=\"\",\"\",IF(WORKDAY(+A7261,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7261,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7262=\"\",\"\",+IF(+A7262=D7262,+E7262,((+G7262/E7262)^+((NETWORKDAYS(+D7262,A7262,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7262,F7262,Feriados!$A$2:$A$1058)-1))*E7262)))","v":""},{"$f":"IF(A7262=\"\",\"\",+IF(+A7262=D7262,+VLOOKUP(D7262,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7262,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7262=\"\",\"\",+VLOOKUP(+EOMONTH(+F7262,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7262=\"\",\"\",VLOOKUP(D7262,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7262=\"\",\"\",IF(A7262=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7262,-2)+15,Cenários!$A:$D,2,FALSE)>A7262,+VLOOKUP(+EOMONTH(+A7262,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7262,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7262=\"\",\"\",VLOOKUP(F7262,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7262=\"\",\"\",IF(WORKDAY(+A7262,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7262,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7263=\"\",\"\",+IF(+A7263=D7263,+E7263,((+G7263/E7263)^+((NETWORKDAYS(+D7263,A7263,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7263,F7263,Feriados!$A$2:$A$1058)-1))*E7263)))","v":""},{"$f":"IF(A7263=\"\",\"\",+IF(+A7263=D7263,+VLOOKUP(D7263,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7263,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7263=\"\",\"\",+VLOOKUP(+EOMONTH(+F7263,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7263=\"\",\"\",VLOOKUP(D7263,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7263=\"\",\"\",IF(A7263=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7263,-2)+15,Cenários!$A:$D,2,FALSE)>A7263,+VLOOKUP(+EOMONTH(+A7263,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7263,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7263=\"\",\"\",VLOOKUP(F7263,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7263=\"\",\"\",IF(WORKDAY(+A7263,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7263,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7264=\"\",\"\",+IF(+A7264=D7264,+E7264,((+G7264/E7264)^+((NETWORKDAYS(+D7264,A7264,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7264,F7264,Feriados!$A$2:$A$1058)-1))*E7264)))","v":""},{"$f":"IF(A7264=\"\",\"\",+IF(+A7264=D7264,+VLOOKUP(D7264,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7264,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7264=\"\",\"\",+VLOOKUP(+EOMONTH(+F7264,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7264=\"\",\"\",VLOOKUP(D7264,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7264=\"\",\"\",IF(A7264=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7264,-2)+15,Cenários!$A:$D,2,FALSE)>A7264,+VLOOKUP(+EOMONTH(+A7264,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7264,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7264=\"\",\"\",VLOOKUP(F7264,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7264=\"\",\"\",IF(WORKDAY(+A7264,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7264,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7265=\"\",\"\",+IF(+A7265=D7265,+E7265,((+G7265/E7265)^+((NETWORKDAYS(+D7265,A7265,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7265,F7265,Feriados!$A$2:$A$1058)-1))*E7265)))","v":""},{"$f":"IF(A7265=\"\",\"\",+IF(+A7265=D7265,+VLOOKUP(D7265,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7265,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7265=\"\",\"\",+VLOOKUP(+EOMONTH(+F7265,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7265=\"\",\"\",VLOOKUP(D7265,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7265=\"\",\"\",IF(A7265=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7265,-2)+15,Cenários!$A:$D,2,FALSE)>A7265,+VLOOKUP(+EOMONTH(+A7265,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7265,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7265=\"\",\"\",VLOOKUP(F7265,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7265=\"\",\"\",IF(WORKDAY(+A7265,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7265,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7266=\"\",\"\",+IF(+A7266=D7266,+E7266,((+G7266/E7266)^+((NETWORKDAYS(+D7266,A7266,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7266,F7266,Feriados!$A$2:$A$1058)-1))*E7266)))","v":""},{"$f":"IF(A7266=\"\",\"\",+IF(+A7266=D7266,+VLOOKUP(D7266,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7266,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7266=\"\",\"\",+VLOOKUP(+EOMONTH(+F7266,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7266=\"\",\"\",VLOOKUP(D7266,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7266=\"\",\"\",IF(A7266=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7266,-2)+15,Cenários!$A:$D,2,FALSE)>A7266,+VLOOKUP(+EOMONTH(+A7266,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7266,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7266=\"\",\"\",VLOOKUP(F7266,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7266=\"\",\"\",IF(WORKDAY(+A7266,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7266,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7267=\"\",\"\",+IF(+A7267=D7267,+E7267,((+G7267/E7267)^+((NETWORKDAYS(+D7267,A7267,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7267,F7267,Feriados!$A$2:$A$1058)-1))*E7267)))","v":""},{"$f":"IF(A7267=\"\",\"\",+IF(+A7267=D7267,+VLOOKUP(D7267,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7267,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7267=\"\",\"\",+VLOOKUP(+EOMONTH(+F7267,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7267=\"\",\"\",VLOOKUP(D7267,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7267=\"\",\"\",IF(A7267=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7267,-2)+15,Cenários!$A:$D,2,FALSE)>A7267,+VLOOKUP(+EOMONTH(+A7267,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7267,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7267=\"\",\"\",VLOOKUP(F7267,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7267=\"\",\"\",IF(WORKDAY(+A7267,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7267,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7268=\"\",\"\",+IF(+A7268=D7268,+E7268,((+G7268/E7268)^+((NETWORKDAYS(+D7268,A7268,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7268,F7268,Feriados!$A$2:$A$1058)-1))*E7268)))","v":""},{"$f":"IF(A7268=\"\",\"\",+IF(+A7268=D7268,+VLOOKUP(D7268,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7268,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7268=\"\",\"\",+VLOOKUP(+EOMONTH(+F7268,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7268=\"\",\"\",VLOOKUP(D7268,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7268=\"\",\"\",IF(A7268=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7268,-2)+15,Cenários!$A:$D,2,FALSE)>A7268,+VLOOKUP(+EOMONTH(+A7268,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7268,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7268=\"\",\"\",VLOOKUP(F7268,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7268=\"\",\"\",IF(WORKDAY(+A7268,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7268,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7269=\"\",\"\",+IF(+A7269=D7269,+E7269,((+G7269/E7269)^+((NETWORKDAYS(+D7269,A7269,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7269,F7269,Feriados!$A$2:$A$1058)-1))*E7269)))","v":""},{"$f":"IF(A7269=\"\",\"\",+IF(+A7269=D7269,+VLOOKUP(D7269,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7269,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7269=\"\",\"\",+VLOOKUP(+EOMONTH(+F7269,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7269=\"\",\"\",VLOOKUP(D7269,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7269=\"\",\"\",IF(A7269=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7269,-2)+15,Cenários!$A:$D,2,FALSE)>A7269,+VLOOKUP(+EOMONTH(+A7269,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7269,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7269=\"\",\"\",VLOOKUP(F7269,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7269=\"\",\"\",IF(WORKDAY(+A7269,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7269,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7270=\"\",\"\",+IF(+A7270=D7270,+E7270,((+G7270/E7270)^+((NETWORKDAYS(+D7270,A7270,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7270,F7270,Feriados!$A$2:$A$1058)-1))*E7270)))","v":""},{"$f":"IF(A7270=\"\",\"\",+IF(+A7270=D7270,+VLOOKUP(D7270,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7270,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7270=\"\",\"\",+VLOOKUP(+EOMONTH(+F7270,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7270=\"\",\"\",VLOOKUP(D7270,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7270=\"\",\"\",IF(A7270=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7270,-2)+15,Cenários!$A:$D,2,FALSE)>A7270,+VLOOKUP(+EOMONTH(+A7270,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7270,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7270=\"\",\"\",VLOOKUP(F7270,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7270=\"\",\"\",IF(WORKDAY(+A7270,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7270,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7271=\"\",\"\",+IF(+A7271=D7271,+E7271,((+G7271/E7271)^+((NETWORKDAYS(+D7271,A7271,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7271,F7271,Feriados!$A$2:$A$1058)-1))*E7271)))","v":""},{"$f":"IF(A7271=\"\",\"\",+IF(+A7271=D7271,+VLOOKUP(D7271,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7271,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7271=\"\",\"\",+VLOOKUP(+EOMONTH(+F7271,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7271=\"\",\"\",VLOOKUP(D7271,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7271=\"\",\"\",IF(A7271=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7271,-2)+15,Cenários!$A:$D,2,FALSE)>A7271,+VLOOKUP(+EOMONTH(+A7271,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7271,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7271=\"\",\"\",VLOOKUP(F7271,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7271=\"\",\"\",IF(WORKDAY(+A7271,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7271,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7272=\"\",\"\",+IF(+A7272=D7272,+E7272,((+G7272/E7272)^+((NETWORKDAYS(+D7272,A7272,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7272,F7272,Feriados!$A$2:$A$1058)-1))*E7272)))","v":""},{"$f":"IF(A7272=\"\",\"\",+IF(+A7272=D7272,+VLOOKUP(D7272,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7272,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7272=\"\",\"\",+VLOOKUP(+EOMONTH(+F7272,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7272=\"\",\"\",VLOOKUP(D7272,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7272=\"\",\"\",IF(A7272=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7272,-2)+15,Cenários!$A:$D,2,FALSE)>A7272,+VLOOKUP(+EOMONTH(+A7272,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7272,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7272=\"\",\"\",VLOOKUP(F7272,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7272=\"\",\"\",IF(WORKDAY(+A7272,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7272,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7273=\"\",\"\",+IF(+A7273=D7273,+E7273,((+G7273/E7273)^+((NETWORKDAYS(+D7273,A7273,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7273,F7273,Feriados!$A$2:$A$1058)-1))*E7273)))","v":""},{"$f":"IF(A7273=\"\",\"\",+IF(+A7273=D7273,+VLOOKUP(D7273,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7273,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7273=\"\",\"\",+VLOOKUP(+EOMONTH(+F7273,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7273=\"\",\"\",VLOOKUP(D7273,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7273=\"\",\"\",IF(A7273=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7273,-2)+15,Cenários!$A:$D,2,FALSE)>A7273,+VLOOKUP(+EOMONTH(+A7273,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7273,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7273=\"\",\"\",VLOOKUP(F7273,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7273=\"\",\"\",IF(WORKDAY(+A7273,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7273,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7274=\"\",\"\",+IF(+A7274=D7274,+E7274,((+G7274/E7274)^+((NETWORKDAYS(+D7274,A7274,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7274,F7274,Feriados!$A$2:$A$1058)-1))*E7274)))","v":""},{"$f":"IF(A7274=\"\",\"\",+IF(+A7274=D7274,+VLOOKUP(D7274,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7274,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7274=\"\",\"\",+VLOOKUP(+EOMONTH(+F7274,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7274=\"\",\"\",VLOOKUP(D7274,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7274=\"\",\"\",IF(A7274=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7274,-2)+15,Cenários!$A:$D,2,FALSE)>A7274,+VLOOKUP(+EOMONTH(+A7274,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7274,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7274=\"\",\"\",VLOOKUP(F7274,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7274=\"\",\"\",IF(WORKDAY(+A7274,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7274,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7275=\"\",\"\",+IF(+A7275=D7275,+E7275,((+G7275/E7275)^+((NETWORKDAYS(+D7275,A7275,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7275,F7275,Feriados!$A$2:$A$1058)-1))*E7275)))","v":""},{"$f":"IF(A7275=\"\",\"\",+IF(+A7275=D7275,+VLOOKUP(D7275,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7275,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7275=\"\",\"\",+VLOOKUP(+EOMONTH(+F7275,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7275=\"\",\"\",VLOOKUP(D7275,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7275=\"\",\"\",IF(A7275=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7275,-2)+15,Cenários!$A:$D,2,FALSE)>A7275,+VLOOKUP(+EOMONTH(+A7275,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7275,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7275=\"\",\"\",VLOOKUP(F7275,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7275=\"\",\"\",IF(WORKDAY(+A7275,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7275,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7276=\"\",\"\",+IF(+A7276=D7276,+E7276,((+G7276/E7276)^+((NETWORKDAYS(+D7276,A7276,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7276,F7276,Feriados!$A$2:$A$1058)-1))*E7276)))","v":""},{"$f":"IF(A7276=\"\",\"\",+IF(+A7276=D7276,+VLOOKUP(D7276,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7276,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7276=\"\",\"\",+VLOOKUP(+EOMONTH(+F7276,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7276=\"\",\"\",VLOOKUP(D7276,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7276=\"\",\"\",IF(A7276=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7276,-2)+15,Cenários!$A:$D,2,FALSE)>A7276,+VLOOKUP(+EOMONTH(+A7276,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7276,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7276=\"\",\"\",VLOOKUP(F7276,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7276=\"\",\"\",IF(WORKDAY(+A7276,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7276,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7277=\"\",\"\",+IF(+A7277=D7277,+E7277,((+G7277/E7277)^+((NETWORKDAYS(+D7277,A7277,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7277,F7277,Feriados!$A$2:$A$1058)-1))*E7277)))","v":""},{"$f":"IF(A7277=\"\",\"\",+IF(+A7277=D7277,+VLOOKUP(D7277,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7277,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7277=\"\",\"\",+VLOOKUP(+EOMONTH(+F7277,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7277=\"\",\"\",VLOOKUP(D7277,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7277=\"\",\"\",IF(A7277=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7277,-2)+15,Cenários!$A:$D,2,FALSE)>A7277,+VLOOKUP(+EOMONTH(+A7277,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7277,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7277=\"\",\"\",VLOOKUP(F7277,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7277=\"\",\"\",IF(WORKDAY(+A7277,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7277,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7278=\"\",\"\",+IF(+A7278=D7278,+E7278,((+G7278/E7278)^+((NETWORKDAYS(+D7278,A7278,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7278,F7278,Feriados!$A$2:$A$1058)-1))*E7278)))","v":""},{"$f":"IF(A7278=\"\",\"\",+IF(+A7278=D7278,+VLOOKUP(D7278,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7278,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7278=\"\",\"\",+VLOOKUP(+EOMONTH(+F7278,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7278=\"\",\"\",VLOOKUP(D7278,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7278=\"\",\"\",IF(A7278=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7278,-2)+15,Cenários!$A:$D,2,FALSE)>A7278,+VLOOKUP(+EOMONTH(+A7278,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7278,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7278=\"\",\"\",VLOOKUP(F7278,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7278=\"\",\"\",IF(WORKDAY(+A7278,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7278,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7279=\"\",\"\",+IF(+A7279=D7279,+E7279,((+G7279/E7279)^+((NETWORKDAYS(+D7279,A7279,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7279,F7279,Feriados!$A$2:$A$1058)-1))*E7279)))","v":""},{"$f":"IF(A7279=\"\",\"\",+IF(+A7279=D7279,+VLOOKUP(D7279,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7279,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7279=\"\",\"\",+VLOOKUP(+EOMONTH(+F7279,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7279=\"\",\"\",VLOOKUP(D7279,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7279=\"\",\"\",IF(A7279=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7279,-2)+15,Cenários!$A:$D,2,FALSE)>A7279,+VLOOKUP(+EOMONTH(+A7279,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7279,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7279=\"\",\"\",VLOOKUP(F7279,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7279=\"\",\"\",IF(WORKDAY(+A7279,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7279,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7280=\"\",\"\",+IF(+A7280=D7280,+E7280,((+G7280/E7280)^+((NETWORKDAYS(+D7280,A7280,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7280,F7280,Feriados!$A$2:$A$1058)-1))*E7280)))","v":""},{"$f":"IF(A7280=\"\",\"\",+IF(+A7280=D7280,+VLOOKUP(D7280,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7280,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7280=\"\",\"\",+VLOOKUP(+EOMONTH(+F7280,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7280=\"\",\"\",VLOOKUP(D7280,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7280=\"\",\"\",IF(A7280=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7280,-2)+15,Cenários!$A:$D,2,FALSE)>A7280,+VLOOKUP(+EOMONTH(+A7280,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7280,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7280=\"\",\"\",VLOOKUP(F7280,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7280=\"\",\"\",IF(WORKDAY(+A7280,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7280,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7281=\"\",\"\",+IF(+A7281=D7281,+E7281,((+G7281/E7281)^+((NETWORKDAYS(+D7281,A7281,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7281,F7281,Feriados!$A$2:$A$1058)-1))*E7281)))","v":""},{"$f":"IF(A7281=\"\",\"\",+IF(+A7281=D7281,+VLOOKUP(D7281,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7281,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7281=\"\",\"\",+VLOOKUP(+EOMONTH(+F7281,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7281=\"\",\"\",VLOOKUP(D7281,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7281=\"\",\"\",IF(A7281=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7281,-2)+15,Cenários!$A:$D,2,FALSE)>A7281,+VLOOKUP(+EOMONTH(+A7281,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7281,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7281=\"\",\"\",VLOOKUP(F7281,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7281=\"\",\"\",IF(WORKDAY(+A7281,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7281,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7282=\"\",\"\",+IF(+A7282=D7282,+E7282,((+G7282/E7282)^+((NETWORKDAYS(+D7282,A7282,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7282,F7282,Feriados!$A$2:$A$1058)-1))*E7282)))","v":""},{"$f":"IF(A7282=\"\",\"\",+IF(+A7282=D7282,+VLOOKUP(D7282,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7282,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7282=\"\",\"\",+VLOOKUP(+EOMONTH(+F7282,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7282=\"\",\"\",VLOOKUP(D7282,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7282=\"\",\"\",IF(A7282=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7282,-2)+15,Cenários!$A:$D,2,FALSE)>A7282,+VLOOKUP(+EOMONTH(+A7282,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7282,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7282=\"\",\"\",VLOOKUP(F7282,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7282=\"\",\"\",IF(WORKDAY(+A7282,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7282,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7283=\"\",\"\",+IF(+A7283=D7283,+E7283,((+G7283/E7283)^+((NETWORKDAYS(+D7283,A7283,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7283,F7283,Feriados!$A$2:$A$1058)-1))*E7283)))","v":""},{"$f":"IF(A7283=\"\",\"\",+IF(+A7283=D7283,+VLOOKUP(D7283,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7283,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7283=\"\",\"\",+VLOOKUP(+EOMONTH(+F7283,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7283=\"\",\"\",VLOOKUP(D7283,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7283=\"\",\"\",IF(A7283=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7283,-2)+15,Cenários!$A:$D,2,FALSE)>A7283,+VLOOKUP(+EOMONTH(+A7283,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7283,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7283=\"\",\"\",VLOOKUP(F7283,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7283=\"\",\"\",IF(WORKDAY(+A7283,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7283,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7284=\"\",\"\",+IF(+A7284=D7284,+E7284,((+G7284/E7284)^+((NETWORKDAYS(+D7284,A7284,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7284,F7284,Feriados!$A$2:$A$1058)-1))*E7284)))","v":""},{"$f":"IF(A7284=\"\",\"\",+IF(+A7284=D7284,+VLOOKUP(D7284,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7284,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7284=\"\",\"\",+VLOOKUP(+EOMONTH(+F7284,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7284=\"\",\"\",VLOOKUP(D7284,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7284=\"\",\"\",IF(A7284=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7284,-2)+15,Cenários!$A:$D,2,FALSE)>A7284,+VLOOKUP(+EOMONTH(+A7284,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7284,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7284=\"\",\"\",VLOOKUP(F7284,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7284=\"\",\"\",IF(WORKDAY(+A7284,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7284,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7285=\"\",\"\",+IF(+A7285=D7285,+E7285,((+G7285/E7285)^+((NETWORKDAYS(+D7285,A7285,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7285,F7285,Feriados!$A$2:$A$1058)-1))*E7285)))","v":""},{"$f":"IF(A7285=\"\",\"\",+IF(+A7285=D7285,+VLOOKUP(D7285,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7285,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7285=\"\",\"\",+VLOOKUP(+EOMONTH(+F7285,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7285=\"\",\"\",VLOOKUP(D7285,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7285=\"\",\"\",IF(A7285=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7285,-2)+15,Cenários!$A:$D,2,FALSE)>A7285,+VLOOKUP(+EOMONTH(+A7285,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7285,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7285=\"\",\"\",VLOOKUP(F7285,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7285=\"\",\"\",IF(WORKDAY(+A7285,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7285,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7286=\"\",\"\",+IF(+A7286=D7286,+E7286,((+G7286/E7286)^+((NETWORKDAYS(+D7286,A7286,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7286,F7286,Feriados!$A$2:$A$1058)-1))*E7286)))","v":""},{"$f":"IF(A7286=\"\",\"\",+IF(+A7286=D7286,+VLOOKUP(D7286,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7286,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7286=\"\",\"\",+VLOOKUP(+EOMONTH(+F7286,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7286=\"\",\"\",VLOOKUP(D7286,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7286=\"\",\"\",IF(A7286=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7286,-2)+15,Cenários!$A:$D,2,FALSE)>A7286,+VLOOKUP(+EOMONTH(+A7286,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7286,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7286=\"\",\"\",VLOOKUP(F7286,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7286=\"\",\"\",IF(WORKDAY(+A7286,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7286,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7287=\"\",\"\",+IF(+A7287=D7287,+E7287,((+G7287/E7287)^+((NETWORKDAYS(+D7287,A7287,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7287,F7287,Feriados!$A$2:$A$1058)-1))*E7287)))","v":""},{"$f":"IF(A7287=\"\",\"\",+IF(+A7287=D7287,+VLOOKUP(D7287,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7287,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7287=\"\",\"\",+VLOOKUP(+EOMONTH(+F7287,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7287=\"\",\"\",VLOOKUP(D7287,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7287=\"\",\"\",IF(A7287=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7287,-2)+15,Cenários!$A:$D,2,FALSE)>A7287,+VLOOKUP(+EOMONTH(+A7287,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7287,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7287=\"\",\"\",VLOOKUP(F7287,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7287=\"\",\"\",IF(WORKDAY(+A7287,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7287,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7288=\"\",\"\",+IF(+A7288=D7288,+E7288,((+G7288/E7288)^+((NETWORKDAYS(+D7288,A7288,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7288,F7288,Feriados!$A$2:$A$1058)-1))*E7288)))","v":""},{"$f":"IF(A7288=\"\",\"\",+IF(+A7288=D7288,+VLOOKUP(D7288,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7288,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7288=\"\",\"\",+VLOOKUP(+EOMONTH(+F7288,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7288=\"\",\"\",VLOOKUP(D7288,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7288=\"\",\"\",IF(A7288=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7288,-2)+15,Cenários!$A:$D,2,FALSE)>A7288,+VLOOKUP(+EOMONTH(+A7288,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7288,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7288=\"\",\"\",VLOOKUP(F7288,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7288=\"\",\"\",IF(WORKDAY(+A7288,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7288,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7289=\"\",\"\",+IF(+A7289=D7289,+E7289,((+G7289/E7289)^+((NETWORKDAYS(+D7289,A7289,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7289,F7289,Feriados!$A$2:$A$1058)-1))*E7289)))","v":""},{"$f":"IF(A7289=\"\",\"\",+IF(+A7289=D7289,+VLOOKUP(D7289,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7289,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7289=\"\",\"\",+VLOOKUP(+EOMONTH(+F7289,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7289=\"\",\"\",VLOOKUP(D7289,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7289=\"\",\"\",IF(A7289=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7289,-2)+15,Cenários!$A:$D,2,FALSE)>A7289,+VLOOKUP(+EOMONTH(+A7289,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7289,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7289=\"\",\"\",VLOOKUP(F7289,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7289=\"\",\"\",IF(WORKDAY(+A7289,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7289,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7290=\"\",\"\",+IF(+A7290=D7290,+E7290,((+G7290/E7290)^+((NETWORKDAYS(+D7290,A7290,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7290,F7290,Feriados!$A$2:$A$1058)-1))*E7290)))","v":""},{"$f":"IF(A7290=\"\",\"\",+IF(+A7290=D7290,+VLOOKUP(D7290,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7290,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7290=\"\",\"\",+VLOOKUP(+EOMONTH(+F7290,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7290=\"\",\"\",VLOOKUP(D7290,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7290=\"\",\"\",IF(A7290=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7290,-2)+15,Cenários!$A:$D,2,FALSE)>A7290,+VLOOKUP(+EOMONTH(+A7290,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7290,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7290=\"\",\"\",VLOOKUP(F7290,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7290=\"\",\"\",IF(WORKDAY(+A7290,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7290,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7291=\"\",\"\",+IF(+A7291=D7291,+E7291,((+G7291/E7291)^+((NETWORKDAYS(+D7291,A7291,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7291,F7291,Feriados!$A$2:$A$1058)-1))*E7291)))","v":""},{"$f":"IF(A7291=\"\",\"\",+IF(+A7291=D7291,+VLOOKUP(D7291,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7291,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7291=\"\",\"\",+VLOOKUP(+EOMONTH(+F7291,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7291=\"\",\"\",VLOOKUP(D7291,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7291=\"\",\"\",IF(A7291=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7291,-2)+15,Cenários!$A:$D,2,FALSE)>A7291,+VLOOKUP(+EOMONTH(+A7291,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7291,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7291=\"\",\"\",VLOOKUP(F7291,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7291=\"\",\"\",IF(WORKDAY(+A7291,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7291,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7292=\"\",\"\",+IF(+A7292=D7292,+E7292,((+G7292/E7292)^+((NETWORKDAYS(+D7292,A7292,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7292,F7292,Feriados!$A$2:$A$1058)-1))*E7292)))","v":""},{"$f":"IF(A7292=\"\",\"\",+IF(+A7292=D7292,+VLOOKUP(D7292,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7292,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7292=\"\",\"\",+VLOOKUP(+EOMONTH(+F7292,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7292=\"\",\"\",VLOOKUP(D7292,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7292=\"\",\"\",IF(A7292=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7292,-2)+15,Cenários!$A:$D,2,FALSE)>A7292,+VLOOKUP(+EOMONTH(+A7292,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7292,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7292=\"\",\"\",VLOOKUP(F7292,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7292=\"\",\"\",IF(WORKDAY(+A7292,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7292,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7293=\"\",\"\",+IF(+A7293=D7293,+E7293,((+G7293/E7293)^+((NETWORKDAYS(+D7293,A7293,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7293,F7293,Feriados!$A$2:$A$1058)-1))*E7293)))","v":""},{"$f":"IF(A7293=\"\",\"\",+IF(+A7293=D7293,+VLOOKUP(D7293,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7293,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7293=\"\",\"\",+VLOOKUP(+EOMONTH(+F7293,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7293=\"\",\"\",VLOOKUP(D7293,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7293=\"\",\"\",IF(A7293=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7293,-2)+15,Cenários!$A:$D,2,FALSE)>A7293,+VLOOKUP(+EOMONTH(+A7293,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7293,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7293=\"\",\"\",VLOOKUP(F7293,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7293=\"\",\"\",IF(WORKDAY(+A7293,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7293,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7294=\"\",\"\",+IF(+A7294=D7294,+E7294,((+G7294/E7294)^+((NETWORKDAYS(+D7294,A7294,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7294,F7294,Feriados!$A$2:$A$1058)-1))*E7294)))","v":""},{"$f":"IF(A7294=\"\",\"\",+IF(+A7294=D7294,+VLOOKUP(D7294,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7294,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7294=\"\",\"\",+VLOOKUP(+EOMONTH(+F7294,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7294=\"\",\"\",VLOOKUP(D7294,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7294=\"\",\"\",IF(A7294=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7294,-2)+15,Cenários!$A:$D,2,FALSE)>A7294,+VLOOKUP(+EOMONTH(+A7294,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7294,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7294=\"\",\"\",VLOOKUP(F7294,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7294=\"\",\"\",IF(WORKDAY(+A7294,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7294,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7295=\"\",\"\",+IF(+A7295=D7295,+E7295,((+G7295/E7295)^+((NETWORKDAYS(+D7295,A7295,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7295,F7295,Feriados!$A$2:$A$1058)-1))*E7295)))","v":""},{"$f":"IF(A7295=\"\",\"\",+IF(+A7295=D7295,+VLOOKUP(D7295,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7295,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7295=\"\",\"\",+VLOOKUP(+EOMONTH(+F7295,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7295=\"\",\"\",VLOOKUP(D7295,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7295=\"\",\"\",IF(A7295=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7295,-2)+15,Cenários!$A:$D,2,FALSE)>A7295,+VLOOKUP(+EOMONTH(+A7295,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7295,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7295=\"\",\"\",VLOOKUP(F7295,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7295=\"\",\"\",IF(WORKDAY(+A7295,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7295,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7296=\"\",\"\",+IF(+A7296=D7296,+E7296,((+G7296/E7296)^+((NETWORKDAYS(+D7296,A7296,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7296,F7296,Feriados!$A$2:$A$1058)-1))*E7296)))","v":""},{"$f":"IF(A7296=\"\",\"\",+IF(+A7296=D7296,+VLOOKUP(D7296,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7296,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7296=\"\",\"\",+VLOOKUP(+EOMONTH(+F7296,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7296=\"\",\"\",VLOOKUP(D7296,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7296=\"\",\"\",IF(A7296=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7296,-2)+15,Cenários!$A:$D,2,FALSE)>A7296,+VLOOKUP(+EOMONTH(+A7296,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7296,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7296=\"\",\"\",VLOOKUP(F7296,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7296=\"\",\"\",IF(WORKDAY(+A7296,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7296,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7297=\"\",\"\",+IF(+A7297=D7297,+E7297,((+G7297/E7297)^+((NETWORKDAYS(+D7297,A7297,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7297,F7297,Feriados!$A$2:$A$1058)-1))*E7297)))","v":""},{"$f":"IF(A7297=\"\",\"\",+IF(+A7297=D7297,+VLOOKUP(D7297,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7297,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7297=\"\",\"\",+VLOOKUP(+EOMONTH(+F7297,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7297=\"\",\"\",VLOOKUP(D7297,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7297=\"\",\"\",IF(A7297=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7297,-2)+15,Cenários!$A:$D,2,FALSE)>A7297,+VLOOKUP(+EOMONTH(+A7297,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7297,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7297=\"\",\"\",VLOOKUP(F7297,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7297=\"\",\"\",IF(WORKDAY(+A7297,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7297,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7298=\"\",\"\",+IF(+A7298=D7298,+E7298,((+G7298/E7298)^+((NETWORKDAYS(+D7298,A7298,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7298,F7298,Feriados!$A$2:$A$1058)-1))*E7298)))","v":""},{"$f":"IF(A7298=\"\",\"\",+IF(+A7298=D7298,+VLOOKUP(D7298,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7298,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7298=\"\",\"\",+VLOOKUP(+EOMONTH(+F7298,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7298=\"\",\"\",VLOOKUP(D7298,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7298=\"\",\"\",IF(A7298=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7298,-2)+15,Cenários!$A:$D,2,FALSE)>A7298,+VLOOKUP(+EOMONTH(+A7298,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7298,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7298=\"\",\"\",VLOOKUP(F7298,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7298=\"\",\"\",IF(WORKDAY(+A7298,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7298,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7299=\"\",\"\",+IF(+A7299=D7299,+E7299,((+G7299/E7299)^+((NETWORKDAYS(+D7299,A7299,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7299,F7299,Feriados!$A$2:$A$1058)-1))*E7299)))","v":""},{"$f":"IF(A7299=\"\",\"\",+IF(+A7299=D7299,+VLOOKUP(D7299,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7299,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7299=\"\",\"\",+VLOOKUP(+EOMONTH(+F7299,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7299=\"\",\"\",VLOOKUP(D7299,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7299=\"\",\"\",IF(A7299=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7299,-2)+15,Cenários!$A:$D,2,FALSE)>A7299,+VLOOKUP(+EOMONTH(+A7299,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7299,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7299=\"\",\"\",VLOOKUP(F7299,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7299=\"\",\"\",IF(WORKDAY(+A7299,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7299,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7300=\"\",\"\",+IF(+A7300=D7300,+E7300,((+G7300/E7300)^+((NETWORKDAYS(+D7300,A7300,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7300,F7300,Feriados!$A$2:$A$1058)-1))*E7300)))","v":""},{"$f":"IF(A7300=\"\",\"\",+IF(+A7300=D7300,+VLOOKUP(D7300,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7300,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7300=\"\",\"\",+VLOOKUP(+EOMONTH(+F7300,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7300=\"\",\"\",VLOOKUP(D7300,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7300=\"\",\"\",IF(A7300=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7300,-2)+15,Cenários!$A:$D,2,FALSE)>A7300,+VLOOKUP(+EOMONTH(+A7300,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7300,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7300=\"\",\"\",VLOOKUP(F7300,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7300=\"\",\"\",IF(WORKDAY(+A7300,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7300,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7301=\"\",\"\",+IF(+A7301=D7301,+E7301,((+G7301/E7301)^+((NETWORKDAYS(+D7301,A7301,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7301,F7301,Feriados!$A$2:$A$1058)-1))*E7301)))","v":""},{"$f":"IF(A7301=\"\",\"\",+IF(+A7301=D7301,+VLOOKUP(D7301,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7301,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7301=\"\",\"\",+VLOOKUP(+EOMONTH(+F7301,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7301=\"\",\"\",VLOOKUP(D7301,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7301=\"\",\"\",IF(A7301=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7301,-2)+15,Cenários!$A:$D,2,FALSE)>A7301,+VLOOKUP(+EOMONTH(+A7301,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7301,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7301=\"\",\"\",VLOOKUP(F7301,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7301=\"\",\"\",IF(WORKDAY(+A7301,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7301,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7302=\"\",\"\",+IF(+A7302=D7302,+E7302,((+G7302/E7302)^+((NETWORKDAYS(+D7302,A7302,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7302,F7302,Feriados!$A$2:$A$1058)-1))*E7302)))","v":""},{"$f":"IF(A7302=\"\",\"\",+IF(+A7302=D7302,+VLOOKUP(D7302,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7302,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7302=\"\",\"\",+VLOOKUP(+EOMONTH(+F7302,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7302=\"\",\"\",VLOOKUP(D7302,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7302=\"\",\"\",IF(A7302=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7302,-2)+15,Cenários!$A:$D,2,FALSE)>A7302,+VLOOKUP(+EOMONTH(+A7302,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7302,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7302=\"\",\"\",VLOOKUP(F7302,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7302=\"\",\"\",IF(WORKDAY(+A7302,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7302,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7303=\"\",\"\",+IF(+A7303=D7303,+E7303,((+G7303/E7303)^+((NETWORKDAYS(+D7303,A7303,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7303,F7303,Feriados!$A$2:$A$1058)-1))*E7303)))","v":""},{"$f":"IF(A7303=\"\",\"\",+IF(+A7303=D7303,+VLOOKUP(D7303,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7303,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7303=\"\",\"\",+VLOOKUP(+EOMONTH(+F7303,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7303=\"\",\"\",VLOOKUP(D7303,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7303=\"\",\"\",IF(A7303=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7303,-2)+15,Cenários!$A:$D,2,FALSE)>A7303,+VLOOKUP(+EOMONTH(+A7303,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7303,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7303=\"\",\"\",VLOOKUP(F7303,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7303=\"\",\"\",IF(WORKDAY(+A7303,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7303,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7304=\"\",\"\",+IF(+A7304=D7304,+E7304,((+G7304/E7304)^+((NETWORKDAYS(+D7304,A7304,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7304,F7304,Feriados!$A$2:$A$1058)-1))*E7304)))","v":""},{"$f":"IF(A7304=\"\",\"\",+IF(+A7304=D7304,+VLOOKUP(D7304,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7304,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7304=\"\",\"\",+VLOOKUP(+EOMONTH(+F7304,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7304=\"\",\"\",VLOOKUP(D7304,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7304=\"\",\"\",IF(A7304=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7304,-2)+15,Cenários!$A:$D,2,FALSE)>A7304,+VLOOKUP(+EOMONTH(+A7304,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7304,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7304=\"\",\"\",VLOOKUP(F7304,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7304=\"\",\"\",IF(WORKDAY(+A7304,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7304,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7305=\"\",\"\",+IF(+A7305=D7305,+E7305,((+G7305/E7305)^+((NETWORKDAYS(+D7305,A7305,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7305,F7305,Feriados!$A$2:$A$1058)-1))*E7305)))","v":""},{"$f":"IF(A7305=\"\",\"\",+IF(+A7305=D7305,+VLOOKUP(D7305,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7305,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7305=\"\",\"\",+VLOOKUP(+EOMONTH(+F7305,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7305=\"\",\"\",VLOOKUP(D7305,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7305=\"\",\"\",IF(A7305=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7305,-2)+15,Cenários!$A:$D,2,FALSE)>A7305,+VLOOKUP(+EOMONTH(+A7305,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7305,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7305=\"\",\"\",VLOOKUP(F7305,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7305=\"\",\"\",IF(WORKDAY(+A7305,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7305,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7306=\"\",\"\",+IF(+A7306=D7306,+E7306,((+G7306/E7306)^+((NETWORKDAYS(+D7306,A7306,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7306,F7306,Feriados!$A$2:$A$1058)-1))*E7306)))","v":""},{"$f":"IF(A7306=\"\",\"\",+IF(+A7306=D7306,+VLOOKUP(D7306,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7306,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7306=\"\",\"\",+VLOOKUP(+EOMONTH(+F7306,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7306=\"\",\"\",VLOOKUP(D7306,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7306=\"\",\"\",IF(A7306=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7306,-2)+15,Cenários!$A:$D,2,FALSE)>A7306,+VLOOKUP(+EOMONTH(+A7306,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7306,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7306=\"\",\"\",VLOOKUP(F7306,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7306=\"\",\"\",IF(WORKDAY(+A7306,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7306,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7307=\"\",\"\",+IF(+A7307=D7307,+E7307,((+G7307/E7307)^+((NETWORKDAYS(+D7307,A7307,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7307,F7307,Feriados!$A$2:$A$1058)-1))*E7307)))","v":""},{"$f":"IF(A7307=\"\",\"\",+IF(+A7307=D7307,+VLOOKUP(D7307,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7307,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7307=\"\",\"\",+VLOOKUP(+EOMONTH(+F7307,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7307=\"\",\"\",VLOOKUP(D7307,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7307=\"\",\"\",IF(A7307=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7307,-2)+15,Cenários!$A:$D,2,FALSE)>A7307,+VLOOKUP(+EOMONTH(+A7307,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7307,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7307=\"\",\"\",VLOOKUP(F7307,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7307=\"\",\"\",IF(WORKDAY(+A7307,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7307,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7308=\"\",\"\",+IF(+A7308=D7308,+E7308,((+G7308/E7308)^+((NETWORKDAYS(+D7308,A7308,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7308,F7308,Feriados!$A$2:$A$1058)-1))*E7308)))","v":""},{"$f":"IF(A7308=\"\",\"\",+IF(+A7308=D7308,+VLOOKUP(D7308,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7308,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7308=\"\",\"\",+VLOOKUP(+EOMONTH(+F7308,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7308=\"\",\"\",VLOOKUP(D7308,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7308=\"\",\"\",IF(A7308=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7308,-2)+15,Cenários!$A:$D,2,FALSE)>A7308,+VLOOKUP(+EOMONTH(+A7308,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7308,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7308=\"\",\"\",VLOOKUP(F7308,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7308=\"\",\"\",IF(WORKDAY(+A7308,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7308,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7309=\"\",\"\",+IF(+A7309=D7309,+E7309,((+G7309/E7309)^+((NETWORKDAYS(+D7309,A7309,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7309,F7309,Feriados!$A$2:$A$1058)-1))*E7309)))","v":""},{"$f":"IF(A7309=\"\",\"\",+IF(+A7309=D7309,+VLOOKUP(D7309,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7309,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7309=\"\",\"\",+VLOOKUP(+EOMONTH(+F7309,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7309=\"\",\"\",VLOOKUP(D7309,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7309=\"\",\"\",IF(A7309=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7309,-2)+15,Cenários!$A:$D,2,FALSE)>A7309,+VLOOKUP(+EOMONTH(+A7309,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7309,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7309=\"\",\"\",VLOOKUP(F7309,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7309=\"\",\"\",IF(WORKDAY(+A7309,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7309,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7310=\"\",\"\",+IF(+A7310=D7310,+E7310,((+G7310/E7310)^+((NETWORKDAYS(+D7310,A7310,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7310,F7310,Feriados!$A$2:$A$1058)-1))*E7310)))","v":""},{"$f":"IF(A7310=\"\",\"\",+IF(+A7310=D7310,+VLOOKUP(D7310,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7310,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7310=\"\",\"\",+VLOOKUP(+EOMONTH(+F7310,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7310=\"\",\"\",VLOOKUP(D7310,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7310=\"\",\"\",IF(A7310=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7310,-2)+15,Cenários!$A:$D,2,FALSE)>A7310,+VLOOKUP(+EOMONTH(+A7310,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7310,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7310=\"\",\"\",VLOOKUP(F7310,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7310=\"\",\"\",IF(WORKDAY(+A7310,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7310,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7311=\"\",\"\",+IF(+A7311=D7311,+E7311,((+G7311/E7311)^+((NETWORKDAYS(+D7311,A7311,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7311,F7311,Feriados!$A$2:$A$1058)-1))*E7311)))","v":""},{"$f":"IF(A7311=\"\",\"\",+IF(+A7311=D7311,+VLOOKUP(D7311,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7311,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7311=\"\",\"\",+VLOOKUP(+EOMONTH(+F7311,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7311=\"\",\"\",VLOOKUP(D7311,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7311=\"\",\"\",IF(A7311=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7311,-2)+15,Cenários!$A:$D,2,FALSE)>A7311,+VLOOKUP(+EOMONTH(+A7311,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7311,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7311=\"\",\"\",VLOOKUP(F7311,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7311=\"\",\"\",IF(WORKDAY(+A7311,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7311,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7312=\"\",\"\",+IF(+A7312=D7312,+E7312,((+G7312/E7312)^+((NETWORKDAYS(+D7312,A7312,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7312,F7312,Feriados!$A$2:$A$1058)-1))*E7312)))","v":""},{"$f":"IF(A7312=\"\",\"\",+IF(+A7312=D7312,+VLOOKUP(D7312,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7312,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7312=\"\",\"\",+VLOOKUP(+EOMONTH(+F7312,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7312=\"\",\"\",VLOOKUP(D7312,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7312=\"\",\"\",IF(A7312=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7312,-2)+15,Cenários!$A:$D,2,FALSE)>A7312,+VLOOKUP(+EOMONTH(+A7312,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7312,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7312=\"\",\"\",VLOOKUP(F7312,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7312=\"\",\"\",IF(WORKDAY(+A7312,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7312,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7313=\"\",\"\",+IF(+A7313=D7313,+E7313,((+G7313/E7313)^+((NETWORKDAYS(+D7313,A7313,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7313,F7313,Feriados!$A$2:$A$1058)-1))*E7313)))","v":""},{"$f":"IF(A7313=\"\",\"\",+IF(+A7313=D7313,+VLOOKUP(D7313,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7313,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7313=\"\",\"\",+VLOOKUP(+EOMONTH(+F7313,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7313=\"\",\"\",VLOOKUP(D7313,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7313=\"\",\"\",IF(A7313=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7313,-2)+15,Cenários!$A:$D,2,FALSE)>A7313,+VLOOKUP(+EOMONTH(+A7313,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7313,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7313=\"\",\"\",VLOOKUP(F7313,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7313=\"\",\"\",IF(WORKDAY(+A7313,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7313,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7314=\"\",\"\",+IF(+A7314=D7314,+E7314,((+G7314/E7314)^+((NETWORKDAYS(+D7314,A7314,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7314,F7314,Feriados!$A$2:$A$1058)-1))*E7314)))","v":""},{"$f":"IF(A7314=\"\",\"\",+IF(+A7314=D7314,+VLOOKUP(D7314,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7314,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7314=\"\",\"\",+VLOOKUP(+EOMONTH(+F7314,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7314=\"\",\"\",VLOOKUP(D7314,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7314=\"\",\"\",IF(A7314=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7314,-2)+15,Cenários!$A:$D,2,FALSE)>A7314,+VLOOKUP(+EOMONTH(+A7314,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7314,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7314=\"\",\"\",VLOOKUP(F7314,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7314=\"\",\"\",IF(WORKDAY(+A7314,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7314,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7315=\"\",\"\",+IF(+A7315=D7315,+E7315,((+G7315/E7315)^+((NETWORKDAYS(+D7315,A7315,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7315,F7315,Feriados!$A$2:$A$1058)-1))*E7315)))","v":""},{"$f":"IF(A7315=\"\",\"\",+IF(+A7315=D7315,+VLOOKUP(D7315,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7315,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7315=\"\",\"\",+VLOOKUP(+EOMONTH(+F7315,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7315=\"\",\"\",VLOOKUP(D7315,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7315=\"\",\"\",IF(A7315=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7315,-2)+15,Cenários!$A:$D,2,FALSE)>A7315,+VLOOKUP(+EOMONTH(+A7315,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7315,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7315=\"\",\"\",VLOOKUP(F7315,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7315=\"\",\"\",IF(WORKDAY(+A7315,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7315,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7316=\"\",\"\",+IF(+A7316=D7316,+E7316,((+G7316/E7316)^+((NETWORKDAYS(+D7316,A7316,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7316,F7316,Feriados!$A$2:$A$1058)-1))*E7316)))","v":""},{"$f":"IF(A7316=\"\",\"\",+IF(+A7316=D7316,+VLOOKUP(D7316,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7316,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7316=\"\",\"\",+VLOOKUP(+EOMONTH(+F7316,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7316=\"\",\"\",VLOOKUP(D7316,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7316=\"\",\"\",IF(A7316=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7316,-2)+15,Cenários!$A:$D,2,FALSE)>A7316,+VLOOKUP(+EOMONTH(+A7316,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7316,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7316=\"\",\"\",VLOOKUP(F7316,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7316=\"\",\"\",IF(WORKDAY(+A7316,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7316,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7317=\"\",\"\",+IF(+A7317=D7317,+E7317,((+G7317/E7317)^+((NETWORKDAYS(+D7317,A7317,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7317,F7317,Feriados!$A$2:$A$1058)-1))*E7317)))","v":""},{"$f":"IF(A7317=\"\",\"\",+IF(+A7317=D7317,+VLOOKUP(D7317,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7317,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7317=\"\",\"\",+VLOOKUP(+EOMONTH(+F7317,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7317=\"\",\"\",VLOOKUP(D7317,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7317=\"\",\"\",IF(A7317=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7317,-2)+15,Cenários!$A:$D,2,FALSE)>A7317,+VLOOKUP(+EOMONTH(+A7317,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7317,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7317=\"\",\"\",VLOOKUP(F7317,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7317=\"\",\"\",IF(WORKDAY(+A7317,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7317,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7318=\"\",\"\",+IF(+A7318=D7318,+E7318,((+G7318/E7318)^+((NETWORKDAYS(+D7318,A7318,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7318,F7318,Feriados!$A$2:$A$1058)-1))*E7318)))","v":""},{"$f":"IF(A7318=\"\",\"\",+IF(+A7318=D7318,+VLOOKUP(D7318,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7318,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7318=\"\",\"\",+VLOOKUP(+EOMONTH(+F7318,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7318=\"\",\"\",VLOOKUP(D7318,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7318=\"\",\"\",IF(A7318=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7318,-2)+15,Cenários!$A:$D,2,FALSE)>A7318,+VLOOKUP(+EOMONTH(+A7318,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7318,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7318=\"\",\"\",VLOOKUP(F7318,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7318=\"\",\"\",IF(WORKDAY(+A7318,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7318,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7319=\"\",\"\",+IF(+A7319=D7319,+E7319,((+G7319/E7319)^+((NETWORKDAYS(+D7319,A7319,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7319,F7319,Feriados!$A$2:$A$1058)-1))*E7319)))","v":""},{"$f":"IF(A7319=\"\",\"\",+IF(+A7319=D7319,+VLOOKUP(D7319,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7319,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7319=\"\",\"\",+VLOOKUP(+EOMONTH(+F7319,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7319=\"\",\"\",VLOOKUP(D7319,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7319=\"\",\"\",IF(A7319=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7319,-2)+15,Cenários!$A:$D,2,FALSE)>A7319,+VLOOKUP(+EOMONTH(+A7319,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7319,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7319=\"\",\"\",VLOOKUP(F7319,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7319=\"\",\"\",IF(WORKDAY(+A7319,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7319,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7320=\"\",\"\",+IF(+A7320=D7320,+E7320,((+G7320/E7320)^+((NETWORKDAYS(+D7320,A7320,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7320,F7320,Feriados!$A$2:$A$1058)-1))*E7320)))","v":""},{"$f":"IF(A7320=\"\",\"\",+IF(+A7320=D7320,+VLOOKUP(D7320,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7320,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7320=\"\",\"\",+VLOOKUP(+EOMONTH(+F7320,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7320=\"\",\"\",VLOOKUP(D7320,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7320=\"\",\"\",IF(A7320=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7320,-2)+15,Cenários!$A:$D,2,FALSE)>A7320,+VLOOKUP(+EOMONTH(+A7320,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7320,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7320=\"\",\"\",VLOOKUP(F7320,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7320=\"\",\"\",IF(WORKDAY(+A7320,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7320,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7321=\"\",\"\",+IF(+A7321=D7321,+E7321,((+G7321/E7321)^+((NETWORKDAYS(+D7321,A7321,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7321,F7321,Feriados!$A$2:$A$1058)-1))*E7321)))","v":""},{"$f":"IF(A7321=\"\",\"\",+IF(+A7321=D7321,+VLOOKUP(D7321,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7321,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7321=\"\",\"\",+VLOOKUP(+EOMONTH(+F7321,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7321=\"\",\"\",VLOOKUP(D7321,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7321=\"\",\"\",IF(A7321=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7321,-2)+15,Cenários!$A:$D,2,FALSE)>A7321,+VLOOKUP(+EOMONTH(+A7321,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7321,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7321=\"\",\"\",VLOOKUP(F7321,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7321=\"\",\"\",IF(WORKDAY(+A7321,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7321,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7322=\"\",\"\",+IF(+A7322=D7322,+E7322,((+G7322/E7322)^+((NETWORKDAYS(+D7322,A7322,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7322,F7322,Feriados!$A$2:$A$1058)-1))*E7322)))","v":""},{"$f":"IF(A7322=\"\",\"\",+IF(+A7322=D7322,+VLOOKUP(D7322,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7322,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7322=\"\",\"\",+VLOOKUP(+EOMONTH(+F7322,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7322=\"\",\"\",VLOOKUP(D7322,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7322=\"\",\"\",IF(A7322=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7322,-2)+15,Cenários!$A:$D,2,FALSE)>A7322,+VLOOKUP(+EOMONTH(+A7322,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7322,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7322=\"\",\"\",VLOOKUP(F7322,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7322=\"\",\"\",IF(WORKDAY(+A7322,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7322,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7323=\"\",\"\",+IF(+A7323=D7323,+E7323,((+G7323/E7323)^+((NETWORKDAYS(+D7323,A7323,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7323,F7323,Feriados!$A$2:$A$1058)-1))*E7323)))","v":""},{"$f":"IF(A7323=\"\",\"\",+IF(+A7323=D7323,+VLOOKUP(D7323,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7323,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7323=\"\",\"\",+VLOOKUP(+EOMONTH(+F7323,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7323=\"\",\"\",VLOOKUP(D7323,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7323=\"\",\"\",IF(A7323=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7323,-2)+15,Cenários!$A:$D,2,FALSE)>A7323,+VLOOKUP(+EOMONTH(+A7323,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7323,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7323=\"\",\"\",VLOOKUP(F7323,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7323=\"\",\"\",IF(WORKDAY(+A7323,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7323,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7324=\"\",\"\",+IF(+A7324=D7324,+E7324,((+G7324/E7324)^+((NETWORKDAYS(+D7324,A7324,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7324,F7324,Feriados!$A$2:$A$1058)-1))*E7324)))","v":""},{"$f":"IF(A7324=\"\",\"\",+IF(+A7324=D7324,+VLOOKUP(D7324,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7324,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7324=\"\",\"\",+VLOOKUP(+EOMONTH(+F7324,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7324=\"\",\"\",VLOOKUP(D7324,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7324=\"\",\"\",IF(A7324=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7324,-2)+15,Cenários!$A:$D,2,FALSE)>A7324,+VLOOKUP(+EOMONTH(+A7324,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7324,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7324=\"\",\"\",VLOOKUP(F7324,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7324=\"\",\"\",IF(WORKDAY(+A7324,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7324,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7325=\"\",\"\",+IF(+A7325=D7325,+E7325,((+G7325/E7325)^+((NETWORKDAYS(+D7325,A7325,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7325,F7325,Feriados!$A$2:$A$1058)-1))*E7325)))","v":""},{"$f":"IF(A7325=\"\",\"\",+IF(+A7325=D7325,+VLOOKUP(D7325,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7325,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7325=\"\",\"\",+VLOOKUP(+EOMONTH(+F7325,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7325=\"\",\"\",VLOOKUP(D7325,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7325=\"\",\"\",IF(A7325=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7325,-2)+15,Cenários!$A:$D,2,FALSE)>A7325,+VLOOKUP(+EOMONTH(+A7325,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7325,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7325=\"\",\"\",VLOOKUP(F7325,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7325=\"\",\"\",IF(WORKDAY(+A7325,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7325,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7326=\"\",\"\",+IF(+A7326=D7326,+E7326,((+G7326/E7326)^+((NETWORKDAYS(+D7326,A7326,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7326,F7326,Feriados!$A$2:$A$1058)-1))*E7326)))","v":""},{"$f":"IF(A7326=\"\",\"\",+IF(+A7326=D7326,+VLOOKUP(D7326,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7326,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7326=\"\",\"\",+VLOOKUP(+EOMONTH(+F7326,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7326=\"\",\"\",VLOOKUP(D7326,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7326=\"\",\"\",IF(A7326=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7326,-2)+15,Cenários!$A:$D,2,FALSE)>A7326,+VLOOKUP(+EOMONTH(+A7326,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7326,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7326=\"\",\"\",VLOOKUP(F7326,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7326=\"\",\"\",IF(WORKDAY(+A7326,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7326,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7327=\"\",\"\",+IF(+A7327=D7327,+E7327,((+G7327/E7327)^+((NETWORKDAYS(+D7327,A7327,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7327,F7327,Feriados!$A$2:$A$1058)-1))*E7327)))","v":""},{"$f":"IF(A7327=\"\",\"\",+IF(+A7327=D7327,+VLOOKUP(D7327,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7327,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7327=\"\",\"\",+VLOOKUP(+EOMONTH(+F7327,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7327=\"\",\"\",VLOOKUP(D7327,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7327=\"\",\"\",IF(A7327=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7327,-2)+15,Cenários!$A:$D,2,FALSE)>A7327,+VLOOKUP(+EOMONTH(+A7327,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7327,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7327=\"\",\"\",VLOOKUP(F7327,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7327=\"\",\"\",IF(WORKDAY(+A7327,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7327,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7328=\"\",\"\",+IF(+A7328=D7328,+E7328,((+G7328/E7328)^+((NETWORKDAYS(+D7328,A7328,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7328,F7328,Feriados!$A$2:$A$1058)-1))*E7328)))","v":""},{"$f":"IF(A7328=\"\",\"\",+IF(+A7328=D7328,+VLOOKUP(D7328,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7328,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7328=\"\",\"\",+VLOOKUP(+EOMONTH(+F7328,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7328=\"\",\"\",VLOOKUP(D7328,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7328=\"\",\"\",IF(A7328=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7328,-2)+15,Cenários!$A:$D,2,FALSE)>A7328,+VLOOKUP(+EOMONTH(+A7328,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7328,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7328=\"\",\"\",VLOOKUP(F7328,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7328=\"\",\"\",IF(WORKDAY(+A7328,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7328,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7329=\"\",\"\",+IF(+A7329=D7329,+E7329,((+G7329/E7329)^+((NETWORKDAYS(+D7329,A7329,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7329,F7329,Feriados!$A$2:$A$1058)-1))*E7329)))","v":""},{"$f":"IF(A7329=\"\",\"\",+IF(+A7329=D7329,+VLOOKUP(D7329,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7329,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7329=\"\",\"\",+VLOOKUP(+EOMONTH(+F7329,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7329=\"\",\"\",VLOOKUP(D7329,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7329=\"\",\"\",IF(A7329=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7329,-2)+15,Cenários!$A:$D,2,FALSE)>A7329,+VLOOKUP(+EOMONTH(+A7329,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7329,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7329=\"\",\"\",VLOOKUP(F7329,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7329=\"\",\"\",IF(WORKDAY(+A7329,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7329,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7330=\"\",\"\",+IF(+A7330=D7330,+E7330,((+G7330/E7330)^+((NETWORKDAYS(+D7330,A7330,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7330,F7330,Feriados!$A$2:$A$1058)-1))*E7330)))","v":""},{"$f":"IF(A7330=\"\",\"\",+IF(+A7330=D7330,+VLOOKUP(D7330,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7330,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7330=\"\",\"\",+VLOOKUP(+EOMONTH(+F7330,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7330=\"\",\"\",VLOOKUP(D7330,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7330=\"\",\"\",IF(A7330=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7330,-2)+15,Cenários!$A:$D,2,FALSE)>A7330,+VLOOKUP(+EOMONTH(+A7330,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7330,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7330=\"\",\"\",VLOOKUP(F7330,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7330=\"\",\"\",IF(WORKDAY(+A7330,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7330,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7331=\"\",\"\",+IF(+A7331=D7331,+E7331,((+G7331/E7331)^+((NETWORKDAYS(+D7331,A7331,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7331,F7331,Feriados!$A$2:$A$1058)-1))*E7331)))","v":""},{"$f":"IF(A7331=\"\",\"\",+IF(+A7331=D7331,+VLOOKUP(D7331,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7331,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7331=\"\",\"\",+VLOOKUP(+EOMONTH(+F7331,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7331=\"\",\"\",VLOOKUP(D7331,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7331=\"\",\"\",IF(A7331=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7331,-2)+15,Cenários!$A:$D,2,FALSE)>A7331,+VLOOKUP(+EOMONTH(+A7331,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7331,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7331=\"\",\"\",VLOOKUP(F7331,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7331=\"\",\"\",IF(WORKDAY(+A7331,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7331,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7332=\"\",\"\",+IF(+A7332=D7332,+E7332,((+G7332/E7332)^+((NETWORKDAYS(+D7332,A7332,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7332,F7332,Feriados!$A$2:$A$1058)-1))*E7332)))","v":""},{"$f":"IF(A7332=\"\",\"\",+IF(+A7332=D7332,+VLOOKUP(D7332,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7332,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7332=\"\",\"\",+VLOOKUP(+EOMONTH(+F7332,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7332=\"\",\"\",VLOOKUP(D7332,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7332=\"\",\"\",IF(A7332=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7332,-2)+15,Cenários!$A:$D,2,FALSE)>A7332,+VLOOKUP(+EOMONTH(+A7332,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7332,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7332=\"\",\"\",VLOOKUP(F7332,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7332=\"\",\"\",IF(WORKDAY(+A7332,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7332,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7333=\"\",\"\",+IF(+A7333=D7333,+E7333,((+G7333/E7333)^+((NETWORKDAYS(+D7333,A7333,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7333,F7333,Feriados!$A$2:$A$1058)-1))*E7333)))","v":""},{"$f":"IF(A7333=\"\",\"\",+IF(+A7333=D7333,+VLOOKUP(D7333,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7333,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7333=\"\",\"\",+VLOOKUP(+EOMONTH(+F7333,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7333=\"\",\"\",VLOOKUP(D7333,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7333=\"\",\"\",IF(A7333=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7333,-2)+15,Cenários!$A:$D,2,FALSE)>A7333,+VLOOKUP(+EOMONTH(+A7333,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7333,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7333=\"\",\"\",VLOOKUP(F7333,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7333=\"\",\"\",IF(WORKDAY(+A7333,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7333,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7334=\"\",\"\",+IF(+A7334=D7334,+E7334,((+G7334/E7334)^+((NETWORKDAYS(+D7334,A7334,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7334,F7334,Feriados!$A$2:$A$1058)-1))*E7334)))","v":""},{"$f":"IF(A7334=\"\",\"\",+IF(+A7334=D7334,+VLOOKUP(D7334,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7334,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7334=\"\",\"\",+VLOOKUP(+EOMONTH(+F7334,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7334=\"\",\"\",VLOOKUP(D7334,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7334=\"\",\"\",IF(A7334=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7334,-2)+15,Cenários!$A:$D,2,FALSE)>A7334,+VLOOKUP(+EOMONTH(+A7334,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7334,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7334=\"\",\"\",VLOOKUP(F7334,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7334=\"\",\"\",IF(WORKDAY(+A7334,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7334,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7335=\"\",\"\",+IF(+A7335=D7335,+E7335,((+G7335/E7335)^+((NETWORKDAYS(+D7335,A7335,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7335,F7335,Feriados!$A$2:$A$1058)-1))*E7335)))","v":""},{"$f":"IF(A7335=\"\",\"\",+IF(+A7335=D7335,+VLOOKUP(D7335,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7335,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7335=\"\",\"\",+VLOOKUP(+EOMONTH(+F7335,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7335=\"\",\"\",VLOOKUP(D7335,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7335=\"\",\"\",IF(A7335=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7335,-2)+15,Cenários!$A:$D,2,FALSE)>A7335,+VLOOKUP(+EOMONTH(+A7335,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7335,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7335=\"\",\"\",VLOOKUP(F7335,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7335=\"\",\"\",IF(WORKDAY(+A7335,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7335,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7336=\"\",\"\",+IF(+A7336=D7336,+E7336,((+G7336/E7336)^+((NETWORKDAYS(+D7336,A7336,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7336,F7336,Feriados!$A$2:$A$1058)-1))*E7336)))","v":""},{"$f":"IF(A7336=\"\",\"\",+IF(+A7336=D7336,+VLOOKUP(D7336,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7336,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7336=\"\",\"\",+VLOOKUP(+EOMONTH(+F7336,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7336=\"\",\"\",VLOOKUP(D7336,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7336=\"\",\"\",IF(A7336=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7336,-2)+15,Cenários!$A:$D,2,FALSE)>A7336,+VLOOKUP(+EOMONTH(+A7336,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7336,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7336=\"\",\"\",VLOOKUP(F7336,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7336=\"\",\"\",IF(WORKDAY(+A7336,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7336,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7337=\"\",\"\",+IF(+A7337=D7337,+E7337,((+G7337/E7337)^+((NETWORKDAYS(+D7337,A7337,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7337,F7337,Feriados!$A$2:$A$1058)-1))*E7337)))","v":""},{"$f":"IF(A7337=\"\",\"\",+IF(+A7337=D7337,+VLOOKUP(D7337,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7337,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7337=\"\",\"\",+VLOOKUP(+EOMONTH(+F7337,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7337=\"\",\"\",VLOOKUP(D7337,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7337=\"\",\"\",IF(A7337=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7337,-2)+15,Cenários!$A:$D,2,FALSE)>A7337,+VLOOKUP(+EOMONTH(+A7337,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7337,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7337=\"\",\"\",VLOOKUP(F7337,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7337=\"\",\"\",IF(WORKDAY(+A7337,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7337,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7338=\"\",\"\",+IF(+A7338=D7338,+E7338,((+G7338/E7338)^+((NETWORKDAYS(+D7338,A7338,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7338,F7338,Feriados!$A$2:$A$1058)-1))*E7338)))","v":""},{"$f":"IF(A7338=\"\",\"\",+IF(+A7338=D7338,+VLOOKUP(D7338,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7338,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7338=\"\",\"\",+VLOOKUP(+EOMONTH(+F7338,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7338=\"\",\"\",VLOOKUP(D7338,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7338=\"\",\"\",IF(A7338=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7338,-2)+15,Cenários!$A:$D,2,FALSE)>A7338,+VLOOKUP(+EOMONTH(+A7338,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7338,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7338=\"\",\"\",VLOOKUP(F7338,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7338=\"\",\"\",IF(WORKDAY(+A7338,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7338,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7339=\"\",\"\",+IF(+A7339=D7339,+E7339,((+G7339/E7339)^+((NETWORKDAYS(+D7339,A7339,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7339,F7339,Feriados!$A$2:$A$1058)-1))*E7339)))","v":""},{"$f":"IF(A7339=\"\",\"\",+IF(+A7339=D7339,+VLOOKUP(D7339,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7339,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7339=\"\",\"\",+VLOOKUP(+EOMONTH(+F7339,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7339=\"\",\"\",VLOOKUP(D7339,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7339=\"\",\"\",IF(A7339=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7339,-2)+15,Cenários!$A:$D,2,FALSE)>A7339,+VLOOKUP(+EOMONTH(+A7339,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7339,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7339=\"\",\"\",VLOOKUP(F7339,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7339=\"\",\"\",IF(WORKDAY(+A7339,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7339,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7340=\"\",\"\",+IF(+A7340=D7340,+E7340,((+G7340/E7340)^+((NETWORKDAYS(+D7340,A7340,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7340,F7340,Feriados!$A$2:$A$1058)-1))*E7340)))","v":""},{"$f":"IF(A7340=\"\",\"\",+IF(+A7340=D7340,+VLOOKUP(D7340,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7340,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7340=\"\",\"\",+VLOOKUP(+EOMONTH(+F7340,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7340=\"\",\"\",VLOOKUP(D7340,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7340=\"\",\"\",IF(A7340=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7340,-2)+15,Cenários!$A:$D,2,FALSE)>A7340,+VLOOKUP(+EOMONTH(+A7340,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7340,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7340=\"\",\"\",VLOOKUP(F7340,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7340=\"\",\"\",IF(WORKDAY(+A7340,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7340,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7341=\"\",\"\",+IF(+A7341=D7341,+E7341,((+G7341/E7341)^+((NETWORKDAYS(+D7341,A7341,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7341,F7341,Feriados!$A$2:$A$1058)-1))*E7341)))","v":""},{"$f":"IF(A7341=\"\",\"\",+IF(+A7341=D7341,+VLOOKUP(D7341,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7341,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7341=\"\",\"\",+VLOOKUP(+EOMONTH(+F7341,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7341=\"\",\"\",VLOOKUP(D7341,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7341=\"\",\"\",IF(A7341=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7341,-2)+15,Cenários!$A:$D,2,FALSE)>A7341,+VLOOKUP(+EOMONTH(+A7341,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7341,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7341=\"\",\"\",VLOOKUP(F7341,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7341=\"\",\"\",IF(WORKDAY(+A7341,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7341,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7342=\"\",\"\",+IF(+A7342=D7342,+E7342,((+G7342/E7342)^+((NETWORKDAYS(+D7342,A7342,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7342,F7342,Feriados!$A$2:$A$1058)-1))*E7342)))","v":""},{"$f":"IF(A7342=\"\",\"\",+IF(+A7342=D7342,+VLOOKUP(D7342,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7342,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7342=\"\",\"\",+VLOOKUP(+EOMONTH(+F7342,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7342=\"\",\"\",VLOOKUP(D7342,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7342=\"\",\"\",IF(A7342=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7342,-2)+15,Cenários!$A:$D,2,FALSE)>A7342,+VLOOKUP(+EOMONTH(+A7342,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7342,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7342=\"\",\"\",VLOOKUP(F7342,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7342=\"\",\"\",IF(WORKDAY(+A7342,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7342,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7343=\"\",\"\",+IF(+A7343=D7343,+E7343,((+G7343/E7343)^+((NETWORKDAYS(+D7343,A7343,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7343,F7343,Feriados!$A$2:$A$1058)-1))*E7343)))","v":""},{"$f":"IF(A7343=\"\",\"\",+IF(+A7343=D7343,+VLOOKUP(D7343,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7343,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7343=\"\",\"\",+VLOOKUP(+EOMONTH(+F7343,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7343=\"\",\"\",VLOOKUP(D7343,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7343=\"\",\"\",IF(A7343=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7343,-2)+15,Cenários!$A:$D,2,FALSE)>A7343,+VLOOKUP(+EOMONTH(+A7343,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7343,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7343=\"\",\"\",VLOOKUP(F7343,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7343=\"\",\"\",IF(WORKDAY(+A7343,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7343,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7344=\"\",\"\",+IF(+A7344=D7344,+E7344,((+G7344/E7344)^+((NETWORKDAYS(+D7344,A7344,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7344,F7344,Feriados!$A$2:$A$1058)-1))*E7344)))","v":""},{"$f":"IF(A7344=\"\",\"\",+IF(+A7344=D7344,+VLOOKUP(D7344,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7344,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7344=\"\",\"\",+VLOOKUP(+EOMONTH(+F7344,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7344=\"\",\"\",VLOOKUP(D7344,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7344=\"\",\"\",IF(A7344=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7344,-2)+15,Cenários!$A:$D,2,FALSE)>A7344,+VLOOKUP(+EOMONTH(+A7344,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7344,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7344=\"\",\"\",VLOOKUP(F7344,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7344=\"\",\"\",IF(WORKDAY(+A7344,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7344,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7345=\"\",\"\",+IF(+A7345=D7345,+E7345,((+G7345/E7345)^+((NETWORKDAYS(+D7345,A7345,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7345,F7345,Feriados!$A$2:$A$1058)-1))*E7345)))","v":""},{"$f":"IF(A7345=\"\",\"\",+IF(+A7345=D7345,+VLOOKUP(D7345,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7345,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7345=\"\",\"\",+VLOOKUP(+EOMONTH(+F7345,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7345=\"\",\"\",VLOOKUP(D7345,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7345=\"\",\"\",IF(A7345=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7345,-2)+15,Cenários!$A:$D,2,FALSE)>A7345,+VLOOKUP(+EOMONTH(+A7345,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7345,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7345=\"\",\"\",VLOOKUP(F7345,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7345=\"\",\"\",IF(WORKDAY(+A7345,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7345,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7346=\"\",\"\",+IF(+A7346=D7346,+E7346,((+G7346/E7346)^+((NETWORKDAYS(+D7346,A7346,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7346,F7346,Feriados!$A$2:$A$1058)-1))*E7346)))","v":""},{"$f":"IF(A7346=\"\",\"\",+IF(+A7346=D7346,+VLOOKUP(D7346,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7346,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7346=\"\",\"\",+VLOOKUP(+EOMONTH(+F7346,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7346=\"\",\"\",VLOOKUP(D7346,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7346=\"\",\"\",IF(A7346=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7346,-2)+15,Cenários!$A:$D,2,FALSE)>A7346,+VLOOKUP(+EOMONTH(+A7346,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7346,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7346=\"\",\"\",VLOOKUP(F7346,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7346=\"\",\"\",IF(WORKDAY(+A7346,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7346,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7347=\"\",\"\",+IF(+A7347=D7347,+E7347,((+G7347/E7347)^+((NETWORKDAYS(+D7347,A7347,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7347,F7347,Feriados!$A$2:$A$1058)-1))*E7347)))","v":""},{"$f":"IF(A7347=\"\",\"\",+IF(+A7347=D7347,+VLOOKUP(D7347,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7347,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7347=\"\",\"\",+VLOOKUP(+EOMONTH(+F7347,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7347=\"\",\"\",VLOOKUP(D7347,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7347=\"\",\"\",IF(A7347=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7347,-2)+15,Cenários!$A:$D,2,FALSE)>A7347,+VLOOKUP(+EOMONTH(+A7347,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7347,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7347=\"\",\"\",VLOOKUP(F7347,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7347=\"\",\"\",IF(WORKDAY(+A7347,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7347,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7348=\"\",\"\",+IF(+A7348=D7348,+E7348,((+G7348/E7348)^+((NETWORKDAYS(+D7348,A7348,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7348,F7348,Feriados!$A$2:$A$1058)-1))*E7348)))","v":""},{"$f":"IF(A7348=\"\",\"\",+IF(+A7348=D7348,+VLOOKUP(D7348,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7348,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7348=\"\",\"\",+VLOOKUP(+EOMONTH(+F7348,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7348=\"\",\"\",VLOOKUP(D7348,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7348=\"\",\"\",IF(A7348=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7348,-2)+15,Cenários!$A:$D,2,FALSE)>A7348,+VLOOKUP(+EOMONTH(+A7348,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7348,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7348=\"\",\"\",VLOOKUP(F7348,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7348=\"\",\"\",IF(WORKDAY(+A7348,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7348,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7349=\"\",\"\",+IF(+A7349=D7349,+E7349,((+G7349/E7349)^+((NETWORKDAYS(+D7349,A7349,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7349,F7349,Feriados!$A$2:$A$1058)-1))*E7349)))","v":""},{"$f":"IF(A7349=\"\",\"\",+IF(+A7349=D7349,+VLOOKUP(D7349,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7349,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7349=\"\",\"\",+VLOOKUP(+EOMONTH(+F7349,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7349=\"\",\"\",VLOOKUP(D7349,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7349=\"\",\"\",IF(A7349=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7349,-2)+15,Cenários!$A:$D,2,FALSE)>A7349,+VLOOKUP(+EOMONTH(+A7349,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7349,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7349=\"\",\"\",VLOOKUP(F7349,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7349=\"\",\"\",IF(WORKDAY(+A7349,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7349,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7350=\"\",\"\",+IF(+A7350=D7350,+E7350,((+G7350/E7350)^+((NETWORKDAYS(+D7350,A7350,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7350,F7350,Feriados!$A$2:$A$1058)-1))*E7350)))","v":""},{"$f":"IF(A7350=\"\",\"\",+IF(+A7350=D7350,+VLOOKUP(D7350,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7350,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7350=\"\",\"\",+VLOOKUP(+EOMONTH(+F7350,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7350=\"\",\"\",VLOOKUP(D7350,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7350=\"\",\"\",IF(A7350=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7350,-2)+15,Cenários!$A:$D,2,FALSE)>A7350,+VLOOKUP(+EOMONTH(+A7350,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7350,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7350=\"\",\"\",VLOOKUP(F7350,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7350=\"\",\"\",IF(WORKDAY(+A7350,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7350,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7351=\"\",\"\",+IF(+A7351=D7351,+E7351,((+G7351/E7351)^+((NETWORKDAYS(+D7351,A7351,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7351,F7351,Feriados!$A$2:$A$1058)-1))*E7351)))","v":""},{"$f":"IF(A7351=\"\",\"\",+IF(+A7351=D7351,+VLOOKUP(D7351,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7351,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7351=\"\",\"\",+VLOOKUP(+EOMONTH(+F7351,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7351=\"\",\"\",VLOOKUP(D7351,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7351=\"\",\"\",IF(A7351=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7351,-2)+15,Cenários!$A:$D,2,FALSE)>A7351,+VLOOKUP(+EOMONTH(+A7351,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7351,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7351=\"\",\"\",VLOOKUP(F7351,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7351=\"\",\"\",IF(WORKDAY(+A7351,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7351,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7352=\"\",\"\",+IF(+A7352=D7352,+E7352,((+G7352/E7352)^+((NETWORKDAYS(+D7352,A7352,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7352,F7352,Feriados!$A$2:$A$1058)-1))*E7352)))","v":""},{"$f":"IF(A7352=\"\",\"\",+IF(+A7352=D7352,+VLOOKUP(D7352,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7352,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7352=\"\",\"\",+VLOOKUP(+EOMONTH(+F7352,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7352=\"\",\"\",VLOOKUP(D7352,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7352=\"\",\"\",IF(A7352=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7352,-2)+15,Cenários!$A:$D,2,FALSE)>A7352,+VLOOKUP(+EOMONTH(+A7352,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7352,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7352=\"\",\"\",VLOOKUP(F7352,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7352=\"\",\"\",IF(WORKDAY(+A7352,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7352,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7353=\"\",\"\",+IF(+A7353=D7353,+E7353,((+G7353/E7353)^+((NETWORKDAYS(+D7353,A7353,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7353,F7353,Feriados!$A$2:$A$1058)-1))*E7353)))","v":""},{"$f":"IF(A7353=\"\",\"\",+IF(+A7353=D7353,+VLOOKUP(D7353,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7353,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7353=\"\",\"\",+VLOOKUP(+EOMONTH(+F7353,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7353=\"\",\"\",VLOOKUP(D7353,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7353=\"\",\"\",IF(A7353=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7353,-2)+15,Cenários!$A:$D,2,FALSE)>A7353,+VLOOKUP(+EOMONTH(+A7353,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7353,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7353=\"\",\"\",VLOOKUP(F7353,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7353=\"\",\"\",IF(WORKDAY(+A7353,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7353,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7354=\"\",\"\",+IF(+A7354=D7354,+E7354,((+G7354/E7354)^+((NETWORKDAYS(+D7354,A7354,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7354,F7354,Feriados!$A$2:$A$1058)-1))*E7354)))","v":""},{"$f":"IF(A7354=\"\",\"\",+IF(+A7354=D7354,+VLOOKUP(D7354,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7354,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7354=\"\",\"\",+VLOOKUP(+EOMONTH(+F7354,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7354=\"\",\"\",VLOOKUP(D7354,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7354=\"\",\"\",IF(A7354=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7354,-2)+15,Cenários!$A:$D,2,FALSE)>A7354,+VLOOKUP(+EOMONTH(+A7354,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7354,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7354=\"\",\"\",VLOOKUP(F7354,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7354=\"\",\"\",IF(WORKDAY(+A7354,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7354,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7355=\"\",\"\",+IF(+A7355=D7355,+E7355,((+G7355/E7355)^+((NETWORKDAYS(+D7355,A7355,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7355,F7355,Feriados!$A$2:$A$1058)-1))*E7355)))","v":""},{"$f":"IF(A7355=\"\",\"\",+IF(+A7355=D7355,+VLOOKUP(D7355,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7355,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7355=\"\",\"\",+VLOOKUP(+EOMONTH(+F7355,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7355=\"\",\"\",VLOOKUP(D7355,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7355=\"\",\"\",IF(A7355=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7355,-2)+15,Cenários!$A:$D,2,FALSE)>A7355,+VLOOKUP(+EOMONTH(+A7355,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7355,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7355=\"\",\"\",VLOOKUP(F7355,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7355=\"\",\"\",IF(WORKDAY(+A7355,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7355,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7356=\"\",\"\",+IF(+A7356=D7356,+E7356,((+G7356/E7356)^+((NETWORKDAYS(+D7356,A7356,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7356,F7356,Feriados!$A$2:$A$1058)-1))*E7356)))","v":""},{"$f":"IF(A7356=\"\",\"\",+IF(+A7356=D7356,+VLOOKUP(D7356,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7356,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7356=\"\",\"\",+VLOOKUP(+EOMONTH(+F7356,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7356=\"\",\"\",VLOOKUP(D7356,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7356=\"\",\"\",IF(A7356=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7356,-2)+15,Cenários!$A:$D,2,FALSE)>A7356,+VLOOKUP(+EOMONTH(+A7356,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7356,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7356=\"\",\"\",VLOOKUP(F7356,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7356=\"\",\"\",IF(WORKDAY(+A7356,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7356,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7357=\"\",\"\",+IF(+A7357=D7357,+E7357,((+G7357/E7357)^+((NETWORKDAYS(+D7357,A7357,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7357,F7357,Feriados!$A$2:$A$1058)-1))*E7357)))","v":""},{"$f":"IF(A7357=\"\",\"\",+IF(+A7357=D7357,+VLOOKUP(D7357,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7357,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7357=\"\",\"\",+VLOOKUP(+EOMONTH(+F7357,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7357=\"\",\"\",VLOOKUP(D7357,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7357=\"\",\"\",IF(A7357=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7357,-2)+15,Cenários!$A:$D,2,FALSE)>A7357,+VLOOKUP(+EOMONTH(+A7357,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7357,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7357=\"\",\"\",VLOOKUP(F7357,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7357=\"\",\"\",IF(WORKDAY(+A7357,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7357,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7358=\"\",\"\",+IF(+A7358=D7358,+E7358,((+G7358/E7358)^+((NETWORKDAYS(+D7358,A7358,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7358,F7358,Feriados!$A$2:$A$1058)-1))*E7358)))","v":""},{"$f":"IF(A7358=\"\",\"\",+IF(+A7358=D7358,+VLOOKUP(D7358,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7358,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7358=\"\",\"\",+VLOOKUP(+EOMONTH(+F7358,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7358=\"\",\"\",VLOOKUP(D7358,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7358=\"\",\"\",IF(A7358=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7358,-2)+15,Cenários!$A:$D,2,FALSE)>A7358,+VLOOKUP(+EOMONTH(+A7358,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7358,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7358=\"\",\"\",VLOOKUP(F7358,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7358=\"\",\"\",IF(WORKDAY(+A7358,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7358,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7359=\"\",\"\",+IF(+A7359=D7359,+E7359,((+G7359/E7359)^+((NETWORKDAYS(+D7359,A7359,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7359,F7359,Feriados!$A$2:$A$1058)-1))*E7359)))","v":""},{"$f":"IF(A7359=\"\",\"\",+IF(+A7359=D7359,+VLOOKUP(D7359,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7359,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7359=\"\",\"\",+VLOOKUP(+EOMONTH(+F7359,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7359=\"\",\"\",VLOOKUP(D7359,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7359=\"\",\"\",IF(A7359=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7359,-2)+15,Cenários!$A:$D,2,FALSE)>A7359,+VLOOKUP(+EOMONTH(+A7359,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7359,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7359=\"\",\"\",VLOOKUP(F7359,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7359=\"\",\"\",IF(WORKDAY(+A7359,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7359,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7360=\"\",\"\",+IF(+A7360=D7360,+E7360,((+G7360/E7360)^+((NETWORKDAYS(+D7360,A7360,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7360,F7360,Feriados!$A$2:$A$1058)-1))*E7360)))","v":""},{"$f":"IF(A7360=\"\",\"\",+IF(+A7360=D7360,+VLOOKUP(D7360,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7360,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7360=\"\",\"\",+VLOOKUP(+EOMONTH(+F7360,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7360=\"\",\"\",VLOOKUP(D7360,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7360=\"\",\"\",IF(A7360=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7360,-2)+15,Cenários!$A:$D,2,FALSE)>A7360,+VLOOKUP(+EOMONTH(+A7360,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7360,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7360=\"\",\"\",VLOOKUP(F7360,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7360=\"\",\"\",IF(WORKDAY(+A7360,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7360,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7361=\"\",\"\",+IF(+A7361=D7361,+E7361,((+G7361/E7361)^+((NETWORKDAYS(+D7361,A7361,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7361,F7361,Feriados!$A$2:$A$1058)-1))*E7361)))","v":""},{"$f":"IF(A7361=\"\",\"\",+IF(+A7361=D7361,+VLOOKUP(D7361,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7361,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7361=\"\",\"\",+VLOOKUP(+EOMONTH(+F7361,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7361=\"\",\"\",VLOOKUP(D7361,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7361=\"\",\"\",IF(A7361=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7361,-2)+15,Cenários!$A:$D,2,FALSE)>A7361,+VLOOKUP(+EOMONTH(+A7361,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7361,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7361=\"\",\"\",VLOOKUP(F7361,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7361=\"\",\"\",IF(WORKDAY(+A7361,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7361,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7362=\"\",\"\",+IF(+A7362=D7362,+E7362,((+G7362/E7362)^+((NETWORKDAYS(+D7362,A7362,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7362,F7362,Feriados!$A$2:$A$1058)-1))*E7362)))","v":""},{"$f":"IF(A7362=\"\",\"\",+IF(+A7362=D7362,+VLOOKUP(D7362,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7362,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7362=\"\",\"\",+VLOOKUP(+EOMONTH(+F7362,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7362=\"\",\"\",VLOOKUP(D7362,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7362=\"\",\"\",IF(A7362=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7362,-2)+15,Cenários!$A:$D,2,FALSE)>A7362,+VLOOKUP(+EOMONTH(+A7362,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7362,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7362=\"\",\"\",VLOOKUP(F7362,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7362=\"\",\"\",IF(WORKDAY(+A7362,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7362,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7363=\"\",\"\",+IF(+A7363=D7363,+E7363,((+G7363/E7363)^+((NETWORKDAYS(+D7363,A7363,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7363,F7363,Feriados!$A$2:$A$1058)-1))*E7363)))","v":""},{"$f":"IF(A7363=\"\",\"\",+IF(+A7363=D7363,+VLOOKUP(D7363,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7363,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7363=\"\",\"\",+VLOOKUP(+EOMONTH(+F7363,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7363=\"\",\"\",VLOOKUP(D7363,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7363=\"\",\"\",IF(A7363=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7363,-2)+15,Cenários!$A:$D,2,FALSE)>A7363,+VLOOKUP(+EOMONTH(+A7363,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7363,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7363=\"\",\"\",VLOOKUP(F7363,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7363=\"\",\"\",IF(WORKDAY(+A7363,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7363,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7364=\"\",\"\",+IF(+A7364=D7364,+E7364,((+G7364/E7364)^+((NETWORKDAYS(+D7364,A7364,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7364,F7364,Feriados!$A$2:$A$1058)-1))*E7364)))","v":""},{"$f":"IF(A7364=\"\",\"\",+IF(+A7364=D7364,+VLOOKUP(D7364,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7364,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7364=\"\",\"\",+VLOOKUP(+EOMONTH(+F7364,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7364=\"\",\"\",VLOOKUP(D7364,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7364=\"\",\"\",IF(A7364=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7364,-2)+15,Cenários!$A:$D,2,FALSE)>A7364,+VLOOKUP(+EOMONTH(+A7364,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7364,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7364=\"\",\"\",VLOOKUP(F7364,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7364=\"\",\"\",IF(WORKDAY(+A7364,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7364,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7365=\"\",\"\",+IF(+A7365=D7365,+E7365,((+G7365/E7365)^+((NETWORKDAYS(+D7365,A7365,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7365,F7365,Feriados!$A$2:$A$1058)-1))*E7365)))","v":""},{"$f":"IF(A7365=\"\",\"\",+IF(+A7365=D7365,+VLOOKUP(D7365,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7365,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7365=\"\",\"\",+VLOOKUP(+EOMONTH(+F7365,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7365=\"\",\"\",VLOOKUP(D7365,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7365=\"\",\"\",IF(A7365=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7365,-2)+15,Cenários!$A:$D,2,FALSE)>A7365,+VLOOKUP(+EOMONTH(+A7365,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7365,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7365=\"\",\"\",VLOOKUP(F7365,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7365=\"\",\"\",IF(WORKDAY(+A7365,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7365,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7366=\"\",\"\",+IF(+A7366=D7366,+E7366,((+G7366/E7366)^+((NETWORKDAYS(+D7366,A7366,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7366,F7366,Feriados!$A$2:$A$1058)-1))*E7366)))","v":""},{"$f":"IF(A7366=\"\",\"\",+IF(+A7366=D7366,+VLOOKUP(D7366,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7366,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7366=\"\",\"\",+VLOOKUP(+EOMONTH(+F7366,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7366=\"\",\"\",VLOOKUP(D7366,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7366=\"\",\"\",IF(A7366=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7366,-2)+15,Cenários!$A:$D,2,FALSE)>A7366,+VLOOKUP(+EOMONTH(+A7366,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7366,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7366=\"\",\"\",VLOOKUP(F7366,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7366=\"\",\"\",IF(WORKDAY(+A7366,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7366,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7367=\"\",\"\",+IF(+A7367=D7367,+E7367,((+G7367/E7367)^+((NETWORKDAYS(+D7367,A7367,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7367,F7367,Feriados!$A$2:$A$1058)-1))*E7367)))","v":""},{"$f":"IF(A7367=\"\",\"\",+IF(+A7367=D7367,+VLOOKUP(D7367,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7367,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7367=\"\",\"\",+VLOOKUP(+EOMONTH(+F7367,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7367=\"\",\"\",VLOOKUP(D7367,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7367=\"\",\"\",IF(A7367=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7367,-2)+15,Cenários!$A:$D,2,FALSE)>A7367,+VLOOKUP(+EOMONTH(+A7367,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7367,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7367=\"\",\"\",VLOOKUP(F7367,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7367=\"\",\"\",IF(WORKDAY(+A7367,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7367,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7368=\"\",\"\",+IF(+A7368=D7368,+E7368,((+G7368/E7368)^+((NETWORKDAYS(+D7368,A7368,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7368,F7368,Feriados!$A$2:$A$1058)-1))*E7368)))","v":""},{"$f":"IF(A7368=\"\",\"\",+IF(+A7368=D7368,+VLOOKUP(D7368,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7368,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7368=\"\",\"\",+VLOOKUP(+EOMONTH(+F7368,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7368=\"\",\"\",VLOOKUP(D7368,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7368=\"\",\"\",IF(A7368=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7368,-2)+15,Cenários!$A:$D,2,FALSE)>A7368,+VLOOKUP(+EOMONTH(+A7368,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7368,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7368=\"\",\"\",VLOOKUP(F7368,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7368=\"\",\"\",IF(WORKDAY(+A7368,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7368,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7369=\"\",\"\",+IF(+A7369=D7369,+E7369,((+G7369/E7369)^+((NETWORKDAYS(+D7369,A7369,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7369,F7369,Feriados!$A$2:$A$1058)-1))*E7369)))","v":""},{"$f":"IF(A7369=\"\",\"\",+IF(+A7369=D7369,+VLOOKUP(D7369,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7369,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7369=\"\",\"\",+VLOOKUP(+EOMONTH(+F7369,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7369=\"\",\"\",VLOOKUP(D7369,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7369=\"\",\"\",IF(A7369=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7369,-2)+15,Cenários!$A:$D,2,FALSE)>A7369,+VLOOKUP(+EOMONTH(+A7369,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7369,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7369=\"\",\"\",VLOOKUP(F7369,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7369=\"\",\"\",IF(WORKDAY(+A7369,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7369,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7370=\"\",\"\",+IF(+A7370=D7370,+E7370,((+G7370/E7370)^+((NETWORKDAYS(+D7370,A7370,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7370,F7370,Feriados!$A$2:$A$1058)-1))*E7370)))","v":""},{"$f":"IF(A7370=\"\",\"\",+IF(+A7370=D7370,+VLOOKUP(D7370,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7370,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7370=\"\",\"\",+VLOOKUP(+EOMONTH(+F7370,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7370=\"\",\"\",VLOOKUP(D7370,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7370=\"\",\"\",IF(A7370=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7370,-2)+15,Cenários!$A:$D,2,FALSE)>A7370,+VLOOKUP(+EOMONTH(+A7370,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7370,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7370=\"\",\"\",VLOOKUP(F7370,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7370=\"\",\"\",IF(WORKDAY(+A7370,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7370,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7371=\"\",\"\",+IF(+A7371=D7371,+E7371,((+G7371/E7371)^+((NETWORKDAYS(+D7371,A7371,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7371,F7371,Feriados!$A$2:$A$1058)-1))*E7371)))","v":""},{"$f":"IF(A7371=\"\",\"\",+IF(+A7371=D7371,+VLOOKUP(D7371,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7371,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7371=\"\",\"\",+VLOOKUP(+EOMONTH(+F7371,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7371=\"\",\"\",VLOOKUP(D7371,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7371=\"\",\"\",IF(A7371=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7371,-2)+15,Cenários!$A:$D,2,FALSE)>A7371,+VLOOKUP(+EOMONTH(+A7371,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7371,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7371=\"\",\"\",VLOOKUP(F7371,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7371=\"\",\"\",IF(WORKDAY(+A7371,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7371,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7372=\"\",\"\",+IF(+A7372=D7372,+E7372,((+G7372/E7372)^+((NETWORKDAYS(+D7372,A7372,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7372,F7372,Feriados!$A$2:$A$1058)-1))*E7372)))","v":""},{"$f":"IF(A7372=\"\",\"\",+IF(+A7372=D7372,+VLOOKUP(D7372,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7372,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7372=\"\",\"\",+VLOOKUP(+EOMONTH(+F7372,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7372=\"\",\"\",VLOOKUP(D7372,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7372=\"\",\"\",IF(A7372=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7372,-2)+15,Cenários!$A:$D,2,FALSE)>A7372,+VLOOKUP(+EOMONTH(+A7372,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7372,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7372=\"\",\"\",VLOOKUP(F7372,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7372=\"\",\"\",IF(WORKDAY(+A7372,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7372,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7373=\"\",\"\",+IF(+A7373=D7373,+E7373,((+G7373/E7373)^+((NETWORKDAYS(+D7373,A7373,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7373,F7373,Feriados!$A$2:$A$1058)-1))*E7373)))","v":""},{"$f":"IF(A7373=\"\",\"\",+IF(+A7373=D7373,+VLOOKUP(D7373,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7373,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7373=\"\",\"\",+VLOOKUP(+EOMONTH(+F7373,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7373=\"\",\"\",VLOOKUP(D7373,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7373=\"\",\"\",IF(A7373=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7373,-2)+15,Cenários!$A:$D,2,FALSE)>A7373,+VLOOKUP(+EOMONTH(+A7373,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7373,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7373=\"\",\"\",VLOOKUP(F7373,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7373=\"\",\"\",IF(WORKDAY(+A7373,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7373,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7374=\"\",\"\",+IF(+A7374=D7374,+E7374,((+G7374/E7374)^+((NETWORKDAYS(+D7374,A7374,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7374,F7374,Feriados!$A$2:$A$1058)-1))*E7374)))","v":""},{"$f":"IF(A7374=\"\",\"\",+IF(+A7374=D7374,+VLOOKUP(D7374,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7374,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7374=\"\",\"\",+VLOOKUP(+EOMONTH(+F7374,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7374=\"\",\"\",VLOOKUP(D7374,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7374=\"\",\"\",IF(A7374=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7374,-2)+15,Cenários!$A:$D,2,FALSE)>A7374,+VLOOKUP(+EOMONTH(+A7374,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7374,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7374=\"\",\"\",VLOOKUP(F7374,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7374=\"\",\"\",IF(WORKDAY(+A7374,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7374,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7375=\"\",\"\",+IF(+A7375=D7375,+E7375,((+G7375/E7375)^+((NETWORKDAYS(+D7375,A7375,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7375,F7375,Feriados!$A$2:$A$1058)-1))*E7375)))","v":""},{"$f":"IF(A7375=\"\",\"\",+IF(+A7375=D7375,+VLOOKUP(D7375,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7375,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7375=\"\",\"\",+VLOOKUP(+EOMONTH(+F7375,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7375=\"\",\"\",VLOOKUP(D7375,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7375=\"\",\"\",IF(A7375=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7375,-2)+15,Cenários!$A:$D,2,FALSE)>A7375,+VLOOKUP(+EOMONTH(+A7375,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7375,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7375=\"\",\"\",VLOOKUP(F7375,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7375=\"\",\"\",IF(WORKDAY(+A7375,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7375,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7376=\"\",\"\",+IF(+A7376=D7376,+E7376,((+G7376/E7376)^+((NETWORKDAYS(+D7376,A7376,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7376,F7376,Feriados!$A$2:$A$1058)-1))*E7376)))","v":""},{"$f":"IF(A7376=\"\",\"\",+IF(+A7376=D7376,+VLOOKUP(D7376,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7376,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7376=\"\",\"\",+VLOOKUP(+EOMONTH(+F7376,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7376=\"\",\"\",VLOOKUP(D7376,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7376=\"\",\"\",IF(A7376=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7376,-2)+15,Cenários!$A:$D,2,FALSE)>A7376,+VLOOKUP(+EOMONTH(+A7376,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7376,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7376=\"\",\"\",VLOOKUP(F7376,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7376=\"\",\"\",IF(WORKDAY(+A7376,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7376,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7377=\"\",\"\",+IF(+A7377=D7377,+E7377,((+G7377/E7377)^+((NETWORKDAYS(+D7377,A7377,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7377,F7377,Feriados!$A$2:$A$1058)-1))*E7377)))","v":""},{"$f":"IF(A7377=\"\",\"\",+IF(+A7377=D7377,+VLOOKUP(D7377,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7377,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7377=\"\",\"\",+VLOOKUP(+EOMONTH(+F7377,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7377=\"\",\"\",VLOOKUP(D7377,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7377=\"\",\"\",IF(A7377=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7377,-2)+15,Cenários!$A:$D,2,FALSE)>A7377,+VLOOKUP(+EOMONTH(+A7377,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7377,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7377=\"\",\"\",VLOOKUP(F7377,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7377=\"\",\"\",IF(WORKDAY(+A7377,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7377,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7378=\"\",\"\",+IF(+A7378=D7378,+E7378,((+G7378/E7378)^+((NETWORKDAYS(+D7378,A7378,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7378,F7378,Feriados!$A$2:$A$1058)-1))*E7378)))","v":""},{"$f":"IF(A7378=\"\",\"\",+IF(+A7378=D7378,+VLOOKUP(D7378,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7378,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7378=\"\",\"\",+VLOOKUP(+EOMONTH(+F7378,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7378=\"\",\"\",VLOOKUP(D7378,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7378=\"\",\"\",IF(A7378=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7378,-2)+15,Cenários!$A:$D,2,FALSE)>A7378,+VLOOKUP(+EOMONTH(+A7378,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7378,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7378=\"\",\"\",VLOOKUP(F7378,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7378=\"\",\"\",IF(WORKDAY(+A7378,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7378,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7379=\"\",\"\",+IF(+A7379=D7379,+E7379,((+G7379/E7379)^+((NETWORKDAYS(+D7379,A7379,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7379,F7379,Feriados!$A$2:$A$1058)-1))*E7379)))","v":""},{"$f":"IF(A7379=\"\",\"\",+IF(+A7379=D7379,+VLOOKUP(D7379,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7379,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7379=\"\",\"\",+VLOOKUP(+EOMONTH(+F7379,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7379=\"\",\"\",VLOOKUP(D7379,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7379=\"\",\"\",IF(A7379=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7379,-2)+15,Cenários!$A:$D,2,FALSE)>A7379,+VLOOKUP(+EOMONTH(+A7379,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7379,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7379=\"\",\"\",VLOOKUP(F7379,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7379=\"\",\"\",IF(WORKDAY(+A7379,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7379,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7380=\"\",\"\",+IF(+A7380=D7380,+E7380,((+G7380/E7380)^+((NETWORKDAYS(+D7380,A7380,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7380,F7380,Feriados!$A$2:$A$1058)-1))*E7380)))","v":""},{"$f":"IF(A7380=\"\",\"\",+IF(+A7380=D7380,+VLOOKUP(D7380,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7380,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7380=\"\",\"\",+VLOOKUP(+EOMONTH(+F7380,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7380=\"\",\"\",VLOOKUP(D7380,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7380=\"\",\"\",IF(A7380=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7380,-2)+15,Cenários!$A:$D,2,FALSE)>A7380,+VLOOKUP(+EOMONTH(+A7380,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7380,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7380=\"\",\"\",VLOOKUP(F7380,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7380=\"\",\"\",IF(WORKDAY(+A7380,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7380,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7381=\"\",\"\",+IF(+A7381=D7381,+E7381,((+G7381/E7381)^+((NETWORKDAYS(+D7381,A7381,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7381,F7381,Feriados!$A$2:$A$1058)-1))*E7381)))","v":""},{"$f":"IF(A7381=\"\",\"\",+IF(+A7381=D7381,+VLOOKUP(D7381,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7381,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7381=\"\",\"\",+VLOOKUP(+EOMONTH(+F7381,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7381=\"\",\"\",VLOOKUP(D7381,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7381=\"\",\"\",IF(A7381=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7381,-2)+15,Cenários!$A:$D,2,FALSE)>A7381,+VLOOKUP(+EOMONTH(+A7381,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7381,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7381=\"\",\"\",VLOOKUP(F7381,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7381=\"\",\"\",IF(WORKDAY(+A7381,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7381,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7382=\"\",\"\",+IF(+A7382=D7382,+E7382,((+G7382/E7382)^+((NETWORKDAYS(+D7382,A7382,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7382,F7382,Feriados!$A$2:$A$1058)-1))*E7382)))","v":""},{"$f":"IF(A7382=\"\",\"\",+IF(+A7382=D7382,+VLOOKUP(D7382,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7382,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7382=\"\",\"\",+VLOOKUP(+EOMONTH(+F7382,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7382=\"\",\"\",VLOOKUP(D7382,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7382=\"\",\"\",IF(A7382=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7382,-2)+15,Cenários!$A:$D,2,FALSE)>A7382,+VLOOKUP(+EOMONTH(+A7382,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7382,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7382=\"\",\"\",VLOOKUP(F7382,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7382=\"\",\"\",IF(WORKDAY(+A7382,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7382,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7383=\"\",\"\",+IF(+A7383=D7383,+E7383,((+G7383/E7383)^+((NETWORKDAYS(+D7383,A7383,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7383,F7383,Feriados!$A$2:$A$1058)-1))*E7383)))","v":""},{"$f":"IF(A7383=\"\",\"\",+IF(+A7383=D7383,+VLOOKUP(D7383,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7383,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7383=\"\",\"\",+VLOOKUP(+EOMONTH(+F7383,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7383=\"\",\"\",VLOOKUP(D7383,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7383=\"\",\"\",IF(A7383=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7383,-2)+15,Cenários!$A:$D,2,FALSE)>A7383,+VLOOKUP(+EOMONTH(+A7383,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7383,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7383=\"\",\"\",VLOOKUP(F7383,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7383=\"\",\"\",IF(WORKDAY(+A7383,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7383,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7384=\"\",\"\",+IF(+A7384=D7384,+E7384,((+G7384/E7384)^+((NETWORKDAYS(+D7384,A7384,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7384,F7384,Feriados!$A$2:$A$1058)-1))*E7384)))","v":""},{"$f":"IF(A7384=\"\",\"\",+IF(+A7384=D7384,+VLOOKUP(D7384,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7384,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7384=\"\",\"\",+VLOOKUP(+EOMONTH(+F7384,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7384=\"\",\"\",VLOOKUP(D7384,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7384=\"\",\"\",IF(A7384=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7384,-2)+15,Cenários!$A:$D,2,FALSE)>A7384,+VLOOKUP(+EOMONTH(+A7384,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7384,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7384=\"\",\"\",VLOOKUP(F7384,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7384=\"\",\"\",IF(WORKDAY(+A7384,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7384,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7385=\"\",\"\",+IF(+A7385=D7385,+E7385,((+G7385/E7385)^+((NETWORKDAYS(+D7385,A7385,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7385,F7385,Feriados!$A$2:$A$1058)-1))*E7385)))","v":""},{"$f":"IF(A7385=\"\",\"\",+IF(+A7385=D7385,+VLOOKUP(D7385,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7385,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7385=\"\",\"\",+VLOOKUP(+EOMONTH(+F7385,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7385=\"\",\"\",VLOOKUP(D7385,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7385=\"\",\"\",IF(A7385=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7385,-2)+15,Cenários!$A:$D,2,FALSE)>A7385,+VLOOKUP(+EOMONTH(+A7385,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7385,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7385=\"\",\"\",VLOOKUP(F7385,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7385=\"\",\"\",IF(WORKDAY(+A7385,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7385,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7386=\"\",\"\",+IF(+A7386=D7386,+E7386,((+G7386/E7386)^+((NETWORKDAYS(+D7386,A7386,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7386,F7386,Feriados!$A$2:$A$1058)-1))*E7386)))","v":""},{"$f":"IF(A7386=\"\",\"\",+IF(+A7386=D7386,+VLOOKUP(D7386,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7386,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7386=\"\",\"\",+VLOOKUP(+EOMONTH(+F7386,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7386=\"\",\"\",VLOOKUP(D7386,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7386=\"\",\"\",IF(A7386=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7386,-2)+15,Cenários!$A:$D,2,FALSE)>A7386,+VLOOKUP(+EOMONTH(+A7386,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7386,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7386=\"\",\"\",VLOOKUP(F7386,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7386=\"\",\"\",IF(WORKDAY(+A7386,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7386,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7387=\"\",\"\",+IF(+A7387=D7387,+E7387,((+G7387/E7387)^+((NETWORKDAYS(+D7387,A7387,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7387,F7387,Feriados!$A$2:$A$1058)-1))*E7387)))","v":""},{"$f":"IF(A7387=\"\",\"\",+IF(+A7387=D7387,+VLOOKUP(D7387,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7387,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7387=\"\",\"\",+VLOOKUP(+EOMONTH(+F7387,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7387=\"\",\"\",VLOOKUP(D7387,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7387=\"\",\"\",IF(A7387=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7387,-2)+15,Cenários!$A:$D,2,FALSE)>A7387,+VLOOKUP(+EOMONTH(+A7387,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7387,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7387=\"\",\"\",VLOOKUP(F7387,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7387=\"\",\"\",IF(WORKDAY(+A7387,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7387,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7388=\"\",\"\",+IF(+A7388=D7388,+E7388,((+G7388/E7388)^+((NETWORKDAYS(+D7388,A7388,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7388,F7388,Feriados!$A$2:$A$1058)-1))*E7388)))","v":""},{"$f":"IF(A7388=\"\",\"\",+IF(+A7388=D7388,+VLOOKUP(D7388,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7388,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7388=\"\",\"\",+VLOOKUP(+EOMONTH(+F7388,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7388=\"\",\"\",VLOOKUP(D7388,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7388=\"\",\"\",IF(A7388=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7388,-2)+15,Cenários!$A:$D,2,FALSE)>A7388,+VLOOKUP(+EOMONTH(+A7388,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7388,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7388=\"\",\"\",VLOOKUP(F7388,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7388=\"\",\"\",IF(WORKDAY(+A7388,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7388,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7389=\"\",\"\",+IF(+A7389=D7389,+E7389,((+G7389/E7389)^+((NETWORKDAYS(+D7389,A7389,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7389,F7389,Feriados!$A$2:$A$1058)-1))*E7389)))","v":""},{"$f":"IF(A7389=\"\",\"\",+IF(+A7389=D7389,+VLOOKUP(D7389,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7389,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7389=\"\",\"\",+VLOOKUP(+EOMONTH(+F7389,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7389=\"\",\"\",VLOOKUP(D7389,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7389=\"\",\"\",IF(A7389=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7389,-2)+15,Cenários!$A:$D,2,FALSE)>A7389,+VLOOKUP(+EOMONTH(+A7389,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7389,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7389=\"\",\"\",VLOOKUP(F7389,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7389=\"\",\"\",IF(WORKDAY(+A7389,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7389,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7390=\"\",\"\",+IF(+A7390=D7390,+E7390,((+G7390/E7390)^+((NETWORKDAYS(+D7390,A7390,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7390,F7390,Feriados!$A$2:$A$1058)-1))*E7390)))","v":""},{"$f":"IF(A7390=\"\",\"\",+IF(+A7390=D7390,+VLOOKUP(D7390,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7390,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7390=\"\",\"\",+VLOOKUP(+EOMONTH(+F7390,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7390=\"\",\"\",VLOOKUP(D7390,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7390=\"\",\"\",IF(A7390=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7390,-2)+15,Cenários!$A:$D,2,FALSE)>A7390,+VLOOKUP(+EOMONTH(+A7390,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7390,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7390=\"\",\"\",VLOOKUP(F7390,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7390=\"\",\"\",IF(WORKDAY(+A7390,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7390,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7391=\"\",\"\",+IF(+A7391=D7391,+E7391,((+G7391/E7391)^+((NETWORKDAYS(+D7391,A7391,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7391,F7391,Feriados!$A$2:$A$1058)-1))*E7391)))","v":""},{"$f":"IF(A7391=\"\",\"\",+IF(+A7391=D7391,+VLOOKUP(D7391,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7391,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7391=\"\",\"\",+VLOOKUP(+EOMONTH(+F7391,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7391=\"\",\"\",VLOOKUP(D7391,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7391=\"\",\"\",IF(A7391=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7391,-2)+15,Cenários!$A:$D,2,FALSE)>A7391,+VLOOKUP(+EOMONTH(+A7391,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7391,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7391=\"\",\"\",VLOOKUP(F7391,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7391=\"\",\"\",IF(WORKDAY(+A7391,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7391,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7392=\"\",\"\",+IF(+A7392=D7392,+E7392,((+G7392/E7392)^+((NETWORKDAYS(+D7392,A7392,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7392,F7392,Feriados!$A$2:$A$1058)-1))*E7392)))","v":""},{"$f":"IF(A7392=\"\",\"\",+IF(+A7392=D7392,+VLOOKUP(D7392,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7392,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7392=\"\",\"\",+VLOOKUP(+EOMONTH(+F7392,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7392=\"\",\"\",VLOOKUP(D7392,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7392=\"\",\"\",IF(A7392=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7392,-2)+15,Cenários!$A:$D,2,FALSE)>A7392,+VLOOKUP(+EOMONTH(+A7392,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7392,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7392=\"\",\"\",VLOOKUP(F7392,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7392=\"\",\"\",IF(WORKDAY(+A7392,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7392,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7393=\"\",\"\",+IF(+A7393=D7393,+E7393,((+G7393/E7393)^+((NETWORKDAYS(+D7393,A7393,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7393,F7393,Feriados!$A$2:$A$1058)-1))*E7393)))","v":""},{"$f":"IF(A7393=\"\",\"\",+IF(+A7393=D7393,+VLOOKUP(D7393,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7393,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7393=\"\",\"\",+VLOOKUP(+EOMONTH(+F7393,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7393=\"\",\"\",VLOOKUP(D7393,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7393=\"\",\"\",IF(A7393=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7393,-2)+15,Cenários!$A:$D,2,FALSE)>A7393,+VLOOKUP(+EOMONTH(+A7393,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7393,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7393=\"\",\"\",VLOOKUP(F7393,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7393=\"\",\"\",IF(WORKDAY(+A7393,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7393,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7394=\"\",\"\",+IF(+A7394=D7394,+E7394,((+G7394/E7394)^+((NETWORKDAYS(+D7394,A7394,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7394,F7394,Feriados!$A$2:$A$1058)-1))*E7394)))","v":""},{"$f":"IF(A7394=\"\",\"\",+IF(+A7394=D7394,+VLOOKUP(D7394,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7394,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7394=\"\",\"\",+VLOOKUP(+EOMONTH(+F7394,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7394=\"\",\"\",VLOOKUP(D7394,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7394=\"\",\"\",IF(A7394=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7394,-2)+15,Cenários!$A:$D,2,FALSE)>A7394,+VLOOKUP(+EOMONTH(+A7394,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7394,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7394=\"\",\"\",VLOOKUP(F7394,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7394=\"\",\"\",IF(WORKDAY(+A7394,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7394,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7395=\"\",\"\",+IF(+A7395=D7395,+E7395,((+G7395/E7395)^+((NETWORKDAYS(+D7395,A7395,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7395,F7395,Feriados!$A$2:$A$1058)-1))*E7395)))","v":""},{"$f":"IF(A7395=\"\",\"\",+IF(+A7395=D7395,+VLOOKUP(D7395,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7395,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7395=\"\",\"\",+VLOOKUP(+EOMONTH(+F7395,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7395=\"\",\"\",VLOOKUP(D7395,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7395=\"\",\"\",IF(A7395=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7395,-2)+15,Cenários!$A:$D,2,FALSE)>A7395,+VLOOKUP(+EOMONTH(+A7395,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7395,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7395=\"\",\"\",VLOOKUP(F7395,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7395=\"\",\"\",IF(WORKDAY(+A7395,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7395,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7396=\"\",\"\",+IF(+A7396=D7396,+E7396,((+G7396/E7396)^+((NETWORKDAYS(+D7396,A7396,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7396,F7396,Feriados!$A$2:$A$1058)-1))*E7396)))","v":""},{"$f":"IF(A7396=\"\",\"\",+IF(+A7396=D7396,+VLOOKUP(D7396,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7396,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7396=\"\",\"\",+VLOOKUP(+EOMONTH(+F7396,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7396=\"\",\"\",VLOOKUP(D7396,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7396=\"\",\"\",IF(A7396=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7396,-2)+15,Cenários!$A:$D,2,FALSE)>A7396,+VLOOKUP(+EOMONTH(+A7396,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7396,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7396=\"\",\"\",VLOOKUP(F7396,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7396=\"\",\"\",IF(WORKDAY(+A7396,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7396,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7397=\"\",\"\",+IF(+A7397=D7397,+E7397,((+G7397/E7397)^+((NETWORKDAYS(+D7397,A7397,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7397,F7397,Feriados!$A$2:$A$1058)-1))*E7397)))","v":""},{"$f":"IF(A7397=\"\",\"\",+IF(+A7397=D7397,+VLOOKUP(D7397,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7397,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7397=\"\",\"\",+VLOOKUP(+EOMONTH(+F7397,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7397=\"\",\"\",VLOOKUP(D7397,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7397=\"\",\"\",IF(A7397=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7397,-2)+15,Cenários!$A:$D,2,FALSE)>A7397,+VLOOKUP(+EOMONTH(+A7397,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7397,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7397=\"\",\"\",VLOOKUP(F7397,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7397=\"\",\"\",IF(WORKDAY(+A7397,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7397,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7398=\"\",\"\",+IF(+A7398=D7398,+E7398,((+G7398/E7398)^+((NETWORKDAYS(+D7398,A7398,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7398,F7398,Feriados!$A$2:$A$1058)-1))*E7398)))","v":""},{"$f":"IF(A7398=\"\",\"\",+IF(+A7398=D7398,+VLOOKUP(D7398,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7398,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7398=\"\",\"\",+VLOOKUP(+EOMONTH(+F7398,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7398=\"\",\"\",VLOOKUP(D7398,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7398=\"\",\"\",IF(A7398=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7398,-2)+15,Cenários!$A:$D,2,FALSE)>A7398,+VLOOKUP(+EOMONTH(+A7398,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7398,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7398=\"\",\"\",VLOOKUP(F7398,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7398=\"\",\"\",IF(WORKDAY(+A7398,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7398,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7399=\"\",\"\",+IF(+A7399=D7399,+E7399,((+G7399/E7399)^+((NETWORKDAYS(+D7399,A7399,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7399,F7399,Feriados!$A$2:$A$1058)-1))*E7399)))","v":""},{"$f":"IF(A7399=\"\",\"\",+IF(+A7399=D7399,+VLOOKUP(D7399,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7399,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7399=\"\",\"\",+VLOOKUP(+EOMONTH(+F7399,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7399=\"\",\"\",VLOOKUP(D7399,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7399=\"\",\"\",IF(A7399=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7399,-2)+15,Cenários!$A:$D,2,FALSE)>A7399,+VLOOKUP(+EOMONTH(+A7399,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7399,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7399=\"\",\"\",VLOOKUP(F7399,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7399=\"\",\"\",IF(WORKDAY(+A7399,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7399,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7400=\"\",\"\",+IF(+A7400=D7400,+E7400,((+G7400/E7400)^+((NETWORKDAYS(+D7400,A7400,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7400,F7400,Feriados!$A$2:$A$1058)-1))*E7400)))","v":""},{"$f":"IF(A7400=\"\",\"\",+IF(+A7400=D7400,+VLOOKUP(D7400,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7400,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7400=\"\",\"\",+VLOOKUP(+EOMONTH(+F7400,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7400=\"\",\"\",VLOOKUP(D7400,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7400=\"\",\"\",IF(A7400=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7400,-2)+15,Cenários!$A:$D,2,FALSE)>A7400,+VLOOKUP(+EOMONTH(+A7400,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7400,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7400=\"\",\"\",VLOOKUP(F7400,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7400=\"\",\"\",IF(WORKDAY(+A7400,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7400,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7401=\"\",\"\",+IF(+A7401=D7401,+E7401,((+G7401/E7401)^+((NETWORKDAYS(+D7401,A7401,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7401,F7401,Feriados!$A$2:$A$1058)-1))*E7401)))","v":""},{"$f":"IF(A7401=\"\",\"\",+IF(+A7401=D7401,+VLOOKUP(D7401,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7401,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7401=\"\",\"\",+VLOOKUP(+EOMONTH(+F7401,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7401=\"\",\"\",VLOOKUP(D7401,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7401=\"\",\"\",IF(A7401=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7401,-2)+15,Cenários!$A:$D,2,FALSE)>A7401,+VLOOKUP(+EOMONTH(+A7401,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7401,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7401=\"\",\"\",VLOOKUP(F7401,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7401=\"\",\"\",IF(WORKDAY(+A7401,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7401,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7402=\"\",\"\",+IF(+A7402=D7402,+E7402,((+G7402/E7402)^+((NETWORKDAYS(+D7402,A7402,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7402,F7402,Feriados!$A$2:$A$1058)-1))*E7402)))","v":""},{"$f":"IF(A7402=\"\",\"\",+IF(+A7402=D7402,+VLOOKUP(D7402,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7402,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7402=\"\",\"\",+VLOOKUP(+EOMONTH(+F7402,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7402=\"\",\"\",VLOOKUP(D7402,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7402=\"\",\"\",IF(A7402=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7402,-2)+15,Cenários!$A:$D,2,FALSE)>A7402,+VLOOKUP(+EOMONTH(+A7402,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7402,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7402=\"\",\"\",VLOOKUP(F7402,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7402=\"\",\"\",IF(WORKDAY(+A7402,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7402,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7403=\"\",\"\",+IF(+A7403=D7403,+E7403,((+G7403/E7403)^+((NETWORKDAYS(+D7403,A7403,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7403,F7403,Feriados!$A$2:$A$1058)-1))*E7403)))","v":""},{"$f":"IF(A7403=\"\",\"\",+IF(+A7403=D7403,+VLOOKUP(D7403,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7403,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7403=\"\",\"\",+VLOOKUP(+EOMONTH(+F7403,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7403=\"\",\"\",VLOOKUP(D7403,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7403=\"\",\"\",IF(A7403=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7403,-2)+15,Cenários!$A:$D,2,FALSE)>A7403,+VLOOKUP(+EOMONTH(+A7403,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7403,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7403=\"\",\"\",VLOOKUP(F7403,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7403=\"\",\"\",IF(WORKDAY(+A7403,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7403,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7404=\"\",\"\",+IF(+A7404=D7404,+E7404,((+G7404/E7404)^+((NETWORKDAYS(+D7404,A7404,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7404,F7404,Feriados!$A$2:$A$1058)-1))*E7404)))","v":""},{"$f":"IF(A7404=\"\",\"\",+IF(+A7404=D7404,+VLOOKUP(D7404,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7404,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7404=\"\",\"\",+VLOOKUP(+EOMONTH(+F7404,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7404=\"\",\"\",VLOOKUP(D7404,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7404=\"\",\"\",IF(A7404=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7404,-2)+15,Cenários!$A:$D,2,FALSE)>A7404,+VLOOKUP(+EOMONTH(+A7404,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7404,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7404=\"\",\"\",VLOOKUP(F7404,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7404=\"\",\"\",IF(WORKDAY(+A7404,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7404,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7405=\"\",\"\",+IF(+A7405=D7405,+E7405,((+G7405/E7405)^+((NETWORKDAYS(+D7405,A7405,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7405,F7405,Feriados!$A$2:$A$1058)-1))*E7405)))","v":""},{"$f":"IF(A7405=\"\",\"\",+IF(+A7405=D7405,+VLOOKUP(D7405,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7405,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7405=\"\",\"\",+VLOOKUP(+EOMONTH(+F7405,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7405=\"\",\"\",VLOOKUP(D7405,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7405=\"\",\"\",IF(A7405=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7405,-2)+15,Cenários!$A:$D,2,FALSE)>A7405,+VLOOKUP(+EOMONTH(+A7405,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7405,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7405=\"\",\"\",VLOOKUP(F7405,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7405=\"\",\"\",IF(WORKDAY(+A7405,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7405,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7406=\"\",\"\",+IF(+A7406=D7406,+E7406,((+G7406/E7406)^+((NETWORKDAYS(+D7406,A7406,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7406,F7406,Feriados!$A$2:$A$1058)-1))*E7406)))","v":""},{"$f":"IF(A7406=\"\",\"\",+IF(+A7406=D7406,+VLOOKUP(D7406,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7406,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7406=\"\",\"\",+VLOOKUP(+EOMONTH(+F7406,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7406=\"\",\"\",VLOOKUP(D7406,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7406=\"\",\"\",IF(A7406=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7406,-2)+15,Cenários!$A:$D,2,FALSE)>A7406,+VLOOKUP(+EOMONTH(+A7406,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7406,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7406=\"\",\"\",VLOOKUP(F7406,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7406=\"\",\"\",IF(WORKDAY(+A7406,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7406,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7407=\"\",\"\",+IF(+A7407=D7407,+E7407,((+G7407/E7407)^+((NETWORKDAYS(+D7407,A7407,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7407,F7407,Feriados!$A$2:$A$1058)-1))*E7407)))","v":""},{"$f":"IF(A7407=\"\",\"\",+IF(+A7407=D7407,+VLOOKUP(D7407,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7407,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7407=\"\",\"\",+VLOOKUP(+EOMONTH(+F7407,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7407=\"\",\"\",VLOOKUP(D7407,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7407=\"\",\"\",IF(A7407=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7407,-2)+15,Cenários!$A:$D,2,FALSE)>A7407,+VLOOKUP(+EOMONTH(+A7407,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7407,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7407=\"\",\"\",VLOOKUP(F7407,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7407=\"\",\"\",IF(WORKDAY(+A7407,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7407,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7408=\"\",\"\",+IF(+A7408=D7408,+E7408,((+G7408/E7408)^+((NETWORKDAYS(+D7408,A7408,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7408,F7408,Feriados!$A$2:$A$1058)-1))*E7408)))","v":""},{"$f":"IF(A7408=\"\",\"\",+IF(+A7408=D7408,+VLOOKUP(D7408,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7408,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7408=\"\",\"\",+VLOOKUP(+EOMONTH(+F7408,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7408=\"\",\"\",VLOOKUP(D7408,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7408=\"\",\"\",IF(A7408=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7408,-2)+15,Cenários!$A:$D,2,FALSE)>A7408,+VLOOKUP(+EOMONTH(+A7408,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7408,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7408=\"\",\"\",VLOOKUP(F7408,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7408=\"\",\"\",IF(WORKDAY(+A7408,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7408,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7409=\"\",\"\",+IF(+A7409=D7409,+E7409,((+G7409/E7409)^+((NETWORKDAYS(+D7409,A7409,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7409,F7409,Feriados!$A$2:$A$1058)-1))*E7409)))","v":""},{"$f":"IF(A7409=\"\",\"\",+IF(+A7409=D7409,+VLOOKUP(D7409,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7409,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7409=\"\",\"\",+VLOOKUP(+EOMONTH(+F7409,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7409=\"\",\"\",VLOOKUP(D7409,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7409=\"\",\"\",IF(A7409=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7409,-2)+15,Cenários!$A:$D,2,FALSE)>A7409,+VLOOKUP(+EOMONTH(+A7409,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7409,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7409=\"\",\"\",VLOOKUP(F7409,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7409=\"\",\"\",IF(WORKDAY(+A7409,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7409,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7410=\"\",\"\",+IF(+A7410=D7410,+E7410,((+G7410/E7410)^+((NETWORKDAYS(+D7410,A7410,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7410,F7410,Feriados!$A$2:$A$1058)-1))*E7410)))","v":""},{"$f":"IF(A7410=\"\",\"\",+IF(+A7410=D7410,+VLOOKUP(D7410,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7410,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7410=\"\",\"\",+VLOOKUP(+EOMONTH(+F7410,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7410=\"\",\"\",VLOOKUP(D7410,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7410=\"\",\"\",IF(A7410=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7410,-2)+15,Cenários!$A:$D,2,FALSE)>A7410,+VLOOKUP(+EOMONTH(+A7410,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7410,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7410=\"\",\"\",VLOOKUP(F7410,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7410=\"\",\"\",IF(WORKDAY(+A7410,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7410,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7411=\"\",\"\",+IF(+A7411=D7411,+E7411,((+G7411/E7411)^+((NETWORKDAYS(+D7411,A7411,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7411,F7411,Feriados!$A$2:$A$1058)-1))*E7411)))","v":""},{"$f":"IF(A7411=\"\",\"\",+IF(+A7411=D7411,+VLOOKUP(D7411,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7411,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7411=\"\",\"\",+VLOOKUP(+EOMONTH(+F7411,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7411=\"\",\"\",VLOOKUP(D7411,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7411=\"\",\"\",IF(A7411=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7411,-2)+15,Cenários!$A:$D,2,FALSE)>A7411,+VLOOKUP(+EOMONTH(+A7411,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7411,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7411=\"\",\"\",VLOOKUP(F7411,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7411=\"\",\"\",IF(WORKDAY(+A7411,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7411,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7412=\"\",\"\",+IF(+A7412=D7412,+E7412,((+G7412/E7412)^+((NETWORKDAYS(+D7412,A7412,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7412,F7412,Feriados!$A$2:$A$1058)-1))*E7412)))","v":""},{"$f":"IF(A7412=\"\",\"\",+IF(+A7412=D7412,+VLOOKUP(D7412,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7412,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7412=\"\",\"\",+VLOOKUP(+EOMONTH(+F7412,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7412=\"\",\"\",VLOOKUP(D7412,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7412=\"\",\"\",IF(A7412=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7412,-2)+15,Cenários!$A:$D,2,FALSE)>A7412,+VLOOKUP(+EOMONTH(+A7412,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7412,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7412=\"\",\"\",VLOOKUP(F7412,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7412=\"\",\"\",IF(WORKDAY(+A7412,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7412,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7413=\"\",\"\",+IF(+A7413=D7413,+E7413,((+G7413/E7413)^+((NETWORKDAYS(+D7413,A7413,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7413,F7413,Feriados!$A$2:$A$1058)-1))*E7413)))","v":""},{"$f":"IF(A7413=\"\",\"\",+IF(+A7413=D7413,+VLOOKUP(D7413,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7413,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7413=\"\",\"\",+VLOOKUP(+EOMONTH(+F7413,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7413=\"\",\"\",VLOOKUP(D7413,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7413=\"\",\"\",IF(A7413=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7413,-2)+15,Cenários!$A:$D,2,FALSE)>A7413,+VLOOKUP(+EOMONTH(+A7413,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7413,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7413=\"\",\"\",VLOOKUP(F7413,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7413=\"\",\"\",IF(WORKDAY(+A7413,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7413,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7414=\"\",\"\",+IF(+A7414=D7414,+E7414,((+G7414/E7414)^+((NETWORKDAYS(+D7414,A7414,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7414,F7414,Feriados!$A$2:$A$1058)-1))*E7414)))","v":""},{"$f":"IF(A7414=\"\",\"\",+IF(+A7414=D7414,+VLOOKUP(D7414,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7414,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7414=\"\",\"\",+VLOOKUP(+EOMONTH(+F7414,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7414=\"\",\"\",VLOOKUP(D7414,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7414=\"\",\"\",IF(A7414=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7414,-2)+15,Cenários!$A:$D,2,FALSE)>A7414,+VLOOKUP(+EOMONTH(+A7414,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7414,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7414=\"\",\"\",VLOOKUP(F7414,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7414=\"\",\"\",IF(WORKDAY(+A7414,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7414,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7415=\"\",\"\",+IF(+A7415=D7415,+E7415,((+G7415/E7415)^+((NETWORKDAYS(+D7415,A7415,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7415,F7415,Feriados!$A$2:$A$1058)-1))*E7415)))","v":""},{"$f":"IF(A7415=\"\",\"\",+IF(+A7415=D7415,+VLOOKUP(D7415,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7415,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7415=\"\",\"\",+VLOOKUP(+EOMONTH(+F7415,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7415=\"\",\"\",VLOOKUP(D7415,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7415=\"\",\"\",IF(A7415=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7415,-2)+15,Cenários!$A:$D,2,FALSE)>A7415,+VLOOKUP(+EOMONTH(+A7415,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7415,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7415=\"\",\"\",VLOOKUP(F7415,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7415=\"\",\"\",IF(WORKDAY(+A7415,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7415,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7416=\"\",\"\",+IF(+A7416=D7416,+E7416,((+G7416/E7416)^+((NETWORKDAYS(+D7416,A7416,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7416,F7416,Feriados!$A$2:$A$1058)-1))*E7416)))","v":""},{"$f":"IF(A7416=\"\",\"\",+IF(+A7416=D7416,+VLOOKUP(D7416,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7416,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7416=\"\",\"\",+VLOOKUP(+EOMONTH(+F7416,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7416=\"\",\"\",VLOOKUP(D7416,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7416=\"\",\"\",IF(A7416=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7416,-2)+15,Cenários!$A:$D,2,FALSE)>A7416,+VLOOKUP(+EOMONTH(+A7416,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7416,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7416=\"\",\"\",VLOOKUP(F7416,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7416=\"\",\"\",IF(WORKDAY(+A7416,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7416,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7417=\"\",\"\",+IF(+A7417=D7417,+E7417,((+G7417/E7417)^+((NETWORKDAYS(+D7417,A7417,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7417,F7417,Feriados!$A$2:$A$1058)-1))*E7417)))","v":""},{"$f":"IF(A7417=\"\",\"\",+IF(+A7417=D7417,+VLOOKUP(D7417,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7417,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7417=\"\",\"\",+VLOOKUP(+EOMONTH(+F7417,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7417=\"\",\"\",VLOOKUP(D7417,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7417=\"\",\"\",IF(A7417=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7417,-2)+15,Cenários!$A:$D,2,FALSE)>A7417,+VLOOKUP(+EOMONTH(+A7417,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7417,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7417=\"\",\"\",VLOOKUP(F7417,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7417=\"\",\"\",IF(WORKDAY(+A7417,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7417,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7418=\"\",\"\",+IF(+A7418=D7418,+E7418,((+G7418/E7418)^+((NETWORKDAYS(+D7418,A7418,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7418,F7418,Feriados!$A$2:$A$1058)-1))*E7418)))","v":""},{"$f":"IF(A7418=\"\",\"\",+IF(+A7418=D7418,+VLOOKUP(D7418,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7418,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7418=\"\",\"\",+VLOOKUP(+EOMONTH(+F7418,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7418=\"\",\"\",VLOOKUP(D7418,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7418=\"\",\"\",IF(A7418=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7418,-2)+15,Cenários!$A:$D,2,FALSE)>A7418,+VLOOKUP(+EOMONTH(+A7418,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7418,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7418=\"\",\"\",VLOOKUP(F7418,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7418=\"\",\"\",IF(WORKDAY(+A7418,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7418,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7419=\"\",\"\",+IF(+A7419=D7419,+E7419,((+G7419/E7419)^+((NETWORKDAYS(+D7419,A7419,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7419,F7419,Feriados!$A$2:$A$1058)-1))*E7419)))","v":""},{"$f":"IF(A7419=\"\",\"\",+IF(+A7419=D7419,+VLOOKUP(D7419,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7419,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7419=\"\",\"\",+VLOOKUP(+EOMONTH(+F7419,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7419=\"\",\"\",VLOOKUP(D7419,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7419=\"\",\"\",IF(A7419=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7419,-2)+15,Cenários!$A:$D,2,FALSE)>A7419,+VLOOKUP(+EOMONTH(+A7419,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7419,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7419=\"\",\"\",VLOOKUP(F7419,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7419=\"\",\"\",IF(WORKDAY(+A7419,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7419,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7420=\"\",\"\",+IF(+A7420=D7420,+E7420,((+G7420/E7420)^+((NETWORKDAYS(+D7420,A7420,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7420,F7420,Feriados!$A$2:$A$1058)-1))*E7420)))","v":""},{"$f":"IF(A7420=\"\",\"\",+IF(+A7420=D7420,+VLOOKUP(D7420,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7420,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7420=\"\",\"\",+VLOOKUP(+EOMONTH(+F7420,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7420=\"\",\"\",VLOOKUP(D7420,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7420=\"\",\"\",IF(A7420=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7420,-2)+15,Cenários!$A:$D,2,FALSE)>A7420,+VLOOKUP(+EOMONTH(+A7420,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7420,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7420=\"\",\"\",VLOOKUP(F7420,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7420=\"\",\"\",IF(WORKDAY(+A7420,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7420,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7421=\"\",\"\",+IF(+A7421=D7421,+E7421,((+G7421/E7421)^+((NETWORKDAYS(+D7421,A7421,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7421,F7421,Feriados!$A$2:$A$1058)-1))*E7421)))","v":""},{"$f":"IF(A7421=\"\",\"\",+IF(+A7421=D7421,+VLOOKUP(D7421,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7421,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7421=\"\",\"\",+VLOOKUP(+EOMONTH(+F7421,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7421=\"\",\"\",VLOOKUP(D7421,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7421=\"\",\"\",IF(A7421=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7421,-2)+15,Cenários!$A:$D,2,FALSE)>A7421,+VLOOKUP(+EOMONTH(+A7421,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7421,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7421=\"\",\"\",VLOOKUP(F7421,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7421=\"\",\"\",IF(WORKDAY(+A7421,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7421,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7422=\"\",\"\",+IF(+A7422=D7422,+E7422,((+G7422/E7422)^+((NETWORKDAYS(+D7422,A7422,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7422,F7422,Feriados!$A$2:$A$1058)-1))*E7422)))","v":""},{"$f":"IF(A7422=\"\",\"\",+IF(+A7422=D7422,+VLOOKUP(D7422,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7422,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7422=\"\",\"\",+VLOOKUP(+EOMONTH(+F7422,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7422=\"\",\"\",VLOOKUP(D7422,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7422=\"\",\"\",IF(A7422=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7422,-2)+15,Cenários!$A:$D,2,FALSE)>A7422,+VLOOKUP(+EOMONTH(+A7422,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7422,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7422=\"\",\"\",VLOOKUP(F7422,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7422=\"\",\"\",IF(WORKDAY(+A7422,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7422,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7423=\"\",\"\",+IF(+A7423=D7423,+E7423,((+G7423/E7423)^+((NETWORKDAYS(+D7423,A7423,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7423,F7423,Feriados!$A$2:$A$1058)-1))*E7423)))","v":""},{"$f":"IF(A7423=\"\",\"\",+IF(+A7423=D7423,+VLOOKUP(D7423,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7423,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7423=\"\",\"\",+VLOOKUP(+EOMONTH(+F7423,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7423=\"\",\"\",VLOOKUP(D7423,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7423=\"\",\"\",IF(A7423=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7423,-2)+15,Cenários!$A:$D,2,FALSE)>A7423,+VLOOKUP(+EOMONTH(+A7423,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7423,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7423=\"\",\"\",VLOOKUP(F7423,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7423=\"\",\"\",IF(WORKDAY(+A7423,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7423,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7424=\"\",\"\",+IF(+A7424=D7424,+E7424,((+G7424/E7424)^+((NETWORKDAYS(+D7424,A7424,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7424,F7424,Feriados!$A$2:$A$1058)-1))*E7424)))","v":""},{"$f":"IF(A7424=\"\",\"\",+IF(+A7424=D7424,+VLOOKUP(D7424,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7424,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7424=\"\",\"\",+VLOOKUP(+EOMONTH(+F7424,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7424=\"\",\"\",VLOOKUP(D7424,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7424=\"\",\"\",IF(A7424=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7424,-2)+15,Cenários!$A:$D,2,FALSE)>A7424,+VLOOKUP(+EOMONTH(+A7424,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7424,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7424=\"\",\"\",VLOOKUP(F7424,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7424=\"\",\"\",IF(WORKDAY(+A7424,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7424,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7425=\"\",\"\",+IF(+A7425=D7425,+E7425,((+G7425/E7425)^+((NETWORKDAYS(+D7425,A7425,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7425,F7425,Feriados!$A$2:$A$1058)-1))*E7425)))","v":""},{"$f":"IF(A7425=\"\",\"\",+IF(+A7425=D7425,+VLOOKUP(D7425,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7425,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7425=\"\",\"\",+VLOOKUP(+EOMONTH(+F7425,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7425=\"\",\"\",VLOOKUP(D7425,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7425=\"\",\"\",IF(A7425=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7425,-2)+15,Cenários!$A:$D,2,FALSE)>A7425,+VLOOKUP(+EOMONTH(+A7425,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7425,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7425=\"\",\"\",VLOOKUP(F7425,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7425=\"\",\"\",IF(WORKDAY(+A7425,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7425,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7426=\"\",\"\",+IF(+A7426=D7426,+E7426,((+G7426/E7426)^+((NETWORKDAYS(+D7426,A7426,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7426,F7426,Feriados!$A$2:$A$1058)-1))*E7426)))","v":""},{"$f":"IF(A7426=\"\",\"\",+IF(+A7426=D7426,+VLOOKUP(D7426,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7426,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7426=\"\",\"\",+VLOOKUP(+EOMONTH(+F7426,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7426=\"\",\"\",VLOOKUP(D7426,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7426=\"\",\"\",IF(A7426=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7426,-2)+15,Cenários!$A:$D,2,FALSE)>A7426,+VLOOKUP(+EOMONTH(+A7426,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7426,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7426=\"\",\"\",VLOOKUP(F7426,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7426=\"\",\"\",IF(WORKDAY(+A7426,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7426,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7427=\"\",\"\",+IF(+A7427=D7427,+E7427,((+G7427/E7427)^+((NETWORKDAYS(+D7427,A7427,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7427,F7427,Feriados!$A$2:$A$1058)-1))*E7427)))","v":""},{"$f":"IF(A7427=\"\",\"\",+IF(+A7427=D7427,+VLOOKUP(D7427,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7427,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7427=\"\",\"\",+VLOOKUP(+EOMONTH(+F7427,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7427=\"\",\"\",VLOOKUP(D7427,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7427=\"\",\"\",IF(A7427=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7427,-2)+15,Cenários!$A:$D,2,FALSE)>A7427,+VLOOKUP(+EOMONTH(+A7427,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7427,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7427=\"\",\"\",VLOOKUP(F7427,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7427=\"\",\"\",IF(WORKDAY(+A7427,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7427,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7428=\"\",\"\",+IF(+A7428=D7428,+E7428,((+G7428/E7428)^+((NETWORKDAYS(+D7428,A7428,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7428,F7428,Feriados!$A$2:$A$1058)-1))*E7428)))","v":""},{"$f":"IF(A7428=\"\",\"\",+IF(+A7428=D7428,+VLOOKUP(D7428,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7428,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7428=\"\",\"\",+VLOOKUP(+EOMONTH(+F7428,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7428=\"\",\"\",VLOOKUP(D7428,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7428=\"\",\"\",IF(A7428=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7428,-2)+15,Cenários!$A:$D,2,FALSE)>A7428,+VLOOKUP(+EOMONTH(+A7428,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7428,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7428=\"\",\"\",VLOOKUP(F7428,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7428=\"\",\"\",IF(WORKDAY(+A7428,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7428,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7429=\"\",\"\",+IF(+A7429=D7429,+E7429,((+G7429/E7429)^+((NETWORKDAYS(+D7429,A7429,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7429,F7429,Feriados!$A$2:$A$1058)-1))*E7429)))","v":""},{"$f":"IF(A7429=\"\",\"\",+IF(+A7429=D7429,+VLOOKUP(D7429,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7429,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7429=\"\",\"\",+VLOOKUP(+EOMONTH(+F7429,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7429=\"\",\"\",VLOOKUP(D7429,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7429=\"\",\"\",IF(A7429=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7429,-2)+15,Cenários!$A:$D,2,FALSE)>A7429,+VLOOKUP(+EOMONTH(+A7429,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7429,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7429=\"\",\"\",VLOOKUP(F7429,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7429=\"\",\"\",IF(WORKDAY(+A7429,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7429,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7430=\"\",\"\",+IF(+A7430=D7430,+E7430,((+G7430/E7430)^+((NETWORKDAYS(+D7430,A7430,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7430,F7430,Feriados!$A$2:$A$1058)-1))*E7430)))","v":""},{"$f":"IF(A7430=\"\",\"\",+IF(+A7430=D7430,+VLOOKUP(D7430,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7430,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7430=\"\",\"\",+VLOOKUP(+EOMONTH(+F7430,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7430=\"\",\"\",VLOOKUP(D7430,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7430=\"\",\"\",IF(A7430=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7430,-2)+15,Cenários!$A:$D,2,FALSE)>A7430,+VLOOKUP(+EOMONTH(+A7430,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7430,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7430=\"\",\"\",VLOOKUP(F7430,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7430=\"\",\"\",IF(WORKDAY(+A7430,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7430,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7431=\"\",\"\",+IF(+A7431=D7431,+E7431,((+G7431/E7431)^+((NETWORKDAYS(+D7431,A7431,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7431,F7431,Feriados!$A$2:$A$1058)-1))*E7431)))","v":""},{"$f":"IF(A7431=\"\",\"\",+IF(+A7431=D7431,+VLOOKUP(D7431,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7431,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7431=\"\",\"\",+VLOOKUP(+EOMONTH(+F7431,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7431=\"\",\"\",VLOOKUP(D7431,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7431=\"\",\"\",IF(A7431=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7431,-2)+15,Cenários!$A:$D,2,FALSE)>A7431,+VLOOKUP(+EOMONTH(+A7431,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7431,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7431=\"\",\"\",VLOOKUP(F7431,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7431=\"\",\"\",IF(WORKDAY(+A7431,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7431,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7432=\"\",\"\",+IF(+A7432=D7432,+E7432,((+G7432/E7432)^+((NETWORKDAYS(+D7432,A7432,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7432,F7432,Feriados!$A$2:$A$1058)-1))*E7432)))","v":""},{"$f":"IF(A7432=\"\",\"\",+IF(+A7432=D7432,+VLOOKUP(D7432,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7432,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7432=\"\",\"\",+VLOOKUP(+EOMONTH(+F7432,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7432=\"\",\"\",VLOOKUP(D7432,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7432=\"\",\"\",IF(A7432=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7432,-2)+15,Cenários!$A:$D,2,FALSE)>A7432,+VLOOKUP(+EOMONTH(+A7432,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7432,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7432=\"\",\"\",VLOOKUP(F7432,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7432=\"\",\"\",IF(WORKDAY(+A7432,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7432,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7433=\"\",\"\",+IF(+A7433=D7433,+E7433,((+G7433/E7433)^+((NETWORKDAYS(+D7433,A7433,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7433,F7433,Feriados!$A$2:$A$1058)-1))*E7433)))","v":""},{"$f":"IF(A7433=\"\",\"\",+IF(+A7433=D7433,+VLOOKUP(D7433,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7433,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7433=\"\",\"\",+VLOOKUP(+EOMONTH(+F7433,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7433=\"\",\"\",VLOOKUP(D7433,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7433=\"\",\"\",IF(A7433=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7433,-2)+15,Cenários!$A:$D,2,FALSE)>A7433,+VLOOKUP(+EOMONTH(+A7433,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7433,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7433=\"\",\"\",VLOOKUP(F7433,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7433=\"\",\"\",IF(WORKDAY(+A7433,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7433,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7434=\"\",\"\",+IF(+A7434=D7434,+E7434,((+G7434/E7434)^+((NETWORKDAYS(+D7434,A7434,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7434,F7434,Feriados!$A$2:$A$1058)-1))*E7434)))","v":""},{"$f":"IF(A7434=\"\",\"\",+IF(+A7434=D7434,+VLOOKUP(D7434,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7434,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7434=\"\",\"\",+VLOOKUP(+EOMONTH(+F7434,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7434=\"\",\"\",VLOOKUP(D7434,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7434=\"\",\"\",IF(A7434=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7434,-2)+15,Cenários!$A:$D,2,FALSE)>A7434,+VLOOKUP(+EOMONTH(+A7434,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7434,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7434=\"\",\"\",VLOOKUP(F7434,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7434=\"\",\"\",IF(WORKDAY(+A7434,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7434,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7435=\"\",\"\",+IF(+A7435=D7435,+E7435,((+G7435/E7435)^+((NETWORKDAYS(+D7435,A7435,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7435,F7435,Feriados!$A$2:$A$1058)-1))*E7435)))","v":""},{"$f":"IF(A7435=\"\",\"\",+IF(+A7435=D7435,+VLOOKUP(D7435,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7435,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7435=\"\",\"\",+VLOOKUP(+EOMONTH(+F7435,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7435=\"\",\"\",VLOOKUP(D7435,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7435=\"\",\"\",IF(A7435=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7435,-2)+15,Cenários!$A:$D,2,FALSE)>A7435,+VLOOKUP(+EOMONTH(+A7435,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7435,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7435=\"\",\"\",VLOOKUP(F7435,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7435=\"\",\"\",IF(WORKDAY(+A7435,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7435,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7436=\"\",\"\",+IF(+A7436=D7436,+E7436,((+G7436/E7436)^+((NETWORKDAYS(+D7436,A7436,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7436,F7436,Feriados!$A$2:$A$1058)-1))*E7436)))","v":""},{"$f":"IF(A7436=\"\",\"\",+IF(+A7436=D7436,+VLOOKUP(D7436,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7436,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7436=\"\",\"\",+VLOOKUP(+EOMONTH(+F7436,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7436=\"\",\"\",VLOOKUP(D7436,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7436=\"\",\"\",IF(A7436=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7436,-2)+15,Cenários!$A:$D,2,FALSE)>A7436,+VLOOKUP(+EOMONTH(+A7436,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7436,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7436=\"\",\"\",VLOOKUP(F7436,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7436=\"\",\"\",IF(WORKDAY(+A7436,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7436,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7437=\"\",\"\",+IF(+A7437=D7437,+E7437,((+G7437/E7437)^+((NETWORKDAYS(+D7437,A7437,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7437,F7437,Feriados!$A$2:$A$1058)-1))*E7437)))","v":""},{"$f":"IF(A7437=\"\",\"\",+IF(+A7437=D7437,+VLOOKUP(D7437,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7437,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7437=\"\",\"\",+VLOOKUP(+EOMONTH(+F7437,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7437=\"\",\"\",VLOOKUP(D7437,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7437=\"\",\"\",IF(A7437=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7437,-2)+15,Cenários!$A:$D,2,FALSE)>A7437,+VLOOKUP(+EOMONTH(+A7437,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7437,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7437=\"\",\"\",VLOOKUP(F7437,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7437=\"\",\"\",IF(WORKDAY(+A7437,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7437,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7438=\"\",\"\",+IF(+A7438=D7438,+E7438,((+G7438/E7438)^+((NETWORKDAYS(+D7438,A7438,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7438,F7438,Feriados!$A$2:$A$1058)-1))*E7438)))","v":""},{"$f":"IF(A7438=\"\",\"\",+IF(+A7438=D7438,+VLOOKUP(D7438,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7438,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7438=\"\",\"\",+VLOOKUP(+EOMONTH(+F7438,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7438=\"\",\"\",VLOOKUP(D7438,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7438=\"\",\"\",IF(A7438=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7438,-2)+15,Cenários!$A:$D,2,FALSE)>A7438,+VLOOKUP(+EOMONTH(+A7438,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7438,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7438=\"\",\"\",VLOOKUP(F7438,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7438=\"\",\"\",IF(WORKDAY(+A7438,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7438,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7439=\"\",\"\",+IF(+A7439=D7439,+E7439,((+G7439/E7439)^+((NETWORKDAYS(+D7439,A7439,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7439,F7439,Feriados!$A$2:$A$1058)-1))*E7439)))","v":""},{"$f":"IF(A7439=\"\",\"\",+IF(+A7439=D7439,+VLOOKUP(D7439,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7439,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7439=\"\",\"\",+VLOOKUP(+EOMONTH(+F7439,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7439=\"\",\"\",VLOOKUP(D7439,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7439=\"\",\"\",IF(A7439=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7439,-2)+15,Cenários!$A:$D,2,FALSE)>A7439,+VLOOKUP(+EOMONTH(+A7439,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7439,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7439=\"\",\"\",VLOOKUP(F7439,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7439=\"\",\"\",IF(WORKDAY(+A7439,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7439,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7440=\"\",\"\",+IF(+A7440=D7440,+E7440,((+G7440/E7440)^+((NETWORKDAYS(+D7440,A7440,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7440,F7440,Feriados!$A$2:$A$1058)-1))*E7440)))","v":""},{"$f":"IF(A7440=\"\",\"\",+IF(+A7440=D7440,+VLOOKUP(D7440,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7440,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7440=\"\",\"\",+VLOOKUP(+EOMONTH(+F7440,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7440=\"\",\"\",VLOOKUP(D7440,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7440=\"\",\"\",IF(A7440=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7440,-2)+15,Cenários!$A:$D,2,FALSE)>A7440,+VLOOKUP(+EOMONTH(+A7440,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7440,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7440=\"\",\"\",VLOOKUP(F7440,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7440=\"\",\"\",IF(WORKDAY(+A7440,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7440,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7441=\"\",\"\",+IF(+A7441=D7441,+E7441,((+G7441/E7441)^+((NETWORKDAYS(+D7441,A7441,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7441,F7441,Feriados!$A$2:$A$1058)-1))*E7441)))","v":""},{"$f":"IF(A7441=\"\",\"\",+IF(+A7441=D7441,+VLOOKUP(D7441,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7441,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7441=\"\",\"\",+VLOOKUP(+EOMONTH(+F7441,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7441=\"\",\"\",VLOOKUP(D7441,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7441=\"\",\"\",IF(A7441=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7441,-2)+15,Cenários!$A:$D,2,FALSE)>A7441,+VLOOKUP(+EOMONTH(+A7441,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7441,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7441=\"\",\"\",VLOOKUP(F7441,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7441=\"\",\"\",IF(WORKDAY(+A7441,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7441,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7442=\"\",\"\",+IF(+A7442=D7442,+E7442,((+G7442/E7442)^+((NETWORKDAYS(+D7442,A7442,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7442,F7442,Feriados!$A$2:$A$1058)-1))*E7442)))","v":""},{"$f":"IF(A7442=\"\",\"\",+IF(+A7442=D7442,+VLOOKUP(D7442,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7442,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7442=\"\",\"\",+VLOOKUP(+EOMONTH(+F7442,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7442=\"\",\"\",VLOOKUP(D7442,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7442=\"\",\"\",IF(A7442=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7442,-2)+15,Cenários!$A:$D,2,FALSE)>A7442,+VLOOKUP(+EOMONTH(+A7442,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7442,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7442=\"\",\"\",VLOOKUP(F7442,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7442=\"\",\"\",IF(WORKDAY(+A7442,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7442,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7443=\"\",\"\",+IF(+A7443=D7443,+E7443,((+G7443/E7443)^+((NETWORKDAYS(+D7443,A7443,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7443,F7443,Feriados!$A$2:$A$1058)-1))*E7443)))","v":""},{"$f":"IF(A7443=\"\",\"\",+IF(+A7443=D7443,+VLOOKUP(D7443,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7443,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7443=\"\",\"\",+VLOOKUP(+EOMONTH(+F7443,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7443=\"\",\"\",VLOOKUP(D7443,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7443=\"\",\"\",IF(A7443=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7443,-2)+15,Cenários!$A:$D,2,FALSE)>A7443,+VLOOKUP(+EOMONTH(+A7443,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7443,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7443=\"\",\"\",VLOOKUP(F7443,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7443=\"\",\"\",IF(WORKDAY(+A7443,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7443,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7444=\"\",\"\",+IF(+A7444=D7444,+E7444,((+G7444/E7444)^+((NETWORKDAYS(+D7444,A7444,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7444,F7444,Feriados!$A$2:$A$1058)-1))*E7444)))","v":""},{"$f":"IF(A7444=\"\",\"\",+IF(+A7444=D7444,+VLOOKUP(D7444,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7444,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7444=\"\",\"\",+VLOOKUP(+EOMONTH(+F7444,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7444=\"\",\"\",VLOOKUP(D7444,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7444=\"\",\"\",IF(A7444=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7444,-2)+15,Cenários!$A:$D,2,FALSE)>A7444,+VLOOKUP(+EOMONTH(+A7444,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7444,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7444=\"\",\"\",VLOOKUP(F7444,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7444=\"\",\"\",IF(WORKDAY(+A7444,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7444,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7445=\"\",\"\",+IF(+A7445=D7445,+E7445,((+G7445/E7445)^+((NETWORKDAYS(+D7445,A7445,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7445,F7445,Feriados!$A$2:$A$1058)-1))*E7445)))","v":""},{"$f":"IF(A7445=\"\",\"\",+IF(+A7445=D7445,+VLOOKUP(D7445,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7445,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7445=\"\",\"\",+VLOOKUP(+EOMONTH(+F7445,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7445=\"\",\"\",VLOOKUP(D7445,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7445=\"\",\"\",IF(A7445=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7445,-2)+15,Cenários!$A:$D,2,FALSE)>A7445,+VLOOKUP(+EOMONTH(+A7445,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7445,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7445=\"\",\"\",VLOOKUP(F7445,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7445=\"\",\"\",IF(WORKDAY(+A7445,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7445,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7446=\"\",\"\",+IF(+A7446=D7446,+E7446,((+G7446/E7446)^+((NETWORKDAYS(+D7446,A7446,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7446,F7446,Feriados!$A$2:$A$1058)-1))*E7446)))","v":""},{"$f":"IF(A7446=\"\",\"\",+IF(+A7446=D7446,+VLOOKUP(D7446,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7446,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7446=\"\",\"\",+VLOOKUP(+EOMONTH(+F7446,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7446=\"\",\"\",VLOOKUP(D7446,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7446=\"\",\"\",IF(A7446=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7446,-2)+15,Cenários!$A:$D,2,FALSE)>A7446,+VLOOKUP(+EOMONTH(+A7446,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7446,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7446=\"\",\"\",VLOOKUP(F7446,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7446=\"\",\"\",IF(WORKDAY(+A7446,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7446,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7447=\"\",\"\",+IF(+A7447=D7447,+E7447,((+G7447/E7447)^+((NETWORKDAYS(+D7447,A7447,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7447,F7447,Feriados!$A$2:$A$1058)-1))*E7447)))","v":""},{"$f":"IF(A7447=\"\",\"\",+IF(+A7447=D7447,+VLOOKUP(D7447,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7447,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7447=\"\",\"\",+VLOOKUP(+EOMONTH(+F7447,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7447=\"\",\"\",VLOOKUP(D7447,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7447=\"\",\"\",IF(A7447=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7447,-2)+15,Cenários!$A:$D,2,FALSE)>A7447,+VLOOKUP(+EOMONTH(+A7447,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7447,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7447=\"\",\"\",VLOOKUP(F7447,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7447=\"\",\"\",IF(WORKDAY(+A7447,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7447,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7448=\"\",\"\",+IF(+A7448=D7448,+E7448,((+G7448/E7448)^+((NETWORKDAYS(+D7448,A7448,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7448,F7448,Feriados!$A$2:$A$1058)-1))*E7448)))","v":""},{"$f":"IF(A7448=\"\",\"\",+IF(+A7448=D7448,+VLOOKUP(D7448,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7448,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7448=\"\",\"\",+VLOOKUP(+EOMONTH(+F7448,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7448=\"\",\"\",VLOOKUP(D7448,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7448=\"\",\"\",IF(A7448=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7448,-2)+15,Cenários!$A:$D,2,FALSE)>A7448,+VLOOKUP(+EOMONTH(+A7448,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7448,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7448=\"\",\"\",VLOOKUP(F7448,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7448=\"\",\"\",IF(WORKDAY(+A7448,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7448,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7449=\"\",\"\",+IF(+A7449=D7449,+E7449,((+G7449/E7449)^+((NETWORKDAYS(+D7449,A7449,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7449,F7449,Feriados!$A$2:$A$1058)-1))*E7449)))","v":""},{"$f":"IF(A7449=\"\",\"\",+IF(+A7449=D7449,+VLOOKUP(D7449,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7449,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7449=\"\",\"\",+VLOOKUP(+EOMONTH(+F7449,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7449=\"\",\"\",VLOOKUP(D7449,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7449=\"\",\"\",IF(A7449=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7449,-2)+15,Cenários!$A:$D,2,FALSE)>A7449,+VLOOKUP(+EOMONTH(+A7449,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7449,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7449=\"\",\"\",VLOOKUP(F7449,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7449=\"\",\"\",IF(WORKDAY(+A7449,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7449,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7450=\"\",\"\",+IF(+A7450=D7450,+E7450,((+G7450/E7450)^+((NETWORKDAYS(+D7450,A7450,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7450,F7450,Feriados!$A$2:$A$1058)-1))*E7450)))","v":""},{"$f":"IF(A7450=\"\",\"\",+IF(+A7450=D7450,+VLOOKUP(D7450,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7450,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7450=\"\",\"\",+VLOOKUP(+EOMONTH(+F7450,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7450=\"\",\"\",VLOOKUP(D7450,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7450=\"\",\"\",IF(A7450=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7450,-2)+15,Cenários!$A:$D,2,FALSE)>A7450,+VLOOKUP(+EOMONTH(+A7450,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7450,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7450=\"\",\"\",VLOOKUP(F7450,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7450=\"\",\"\",IF(WORKDAY(+A7450,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7450,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7451=\"\",\"\",+IF(+A7451=D7451,+E7451,((+G7451/E7451)^+((NETWORKDAYS(+D7451,A7451,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7451,F7451,Feriados!$A$2:$A$1058)-1))*E7451)))","v":""},{"$f":"IF(A7451=\"\",\"\",+IF(+A7451=D7451,+VLOOKUP(D7451,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7451,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7451=\"\",\"\",+VLOOKUP(+EOMONTH(+F7451,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7451=\"\",\"\",VLOOKUP(D7451,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7451=\"\",\"\",IF(A7451=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7451,-2)+15,Cenários!$A:$D,2,FALSE)>A7451,+VLOOKUP(+EOMONTH(+A7451,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7451,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7451=\"\",\"\",VLOOKUP(F7451,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7451=\"\",\"\",IF(WORKDAY(+A7451,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7451,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7452=\"\",\"\",+IF(+A7452=D7452,+E7452,((+G7452/E7452)^+((NETWORKDAYS(+D7452,A7452,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7452,F7452,Feriados!$A$2:$A$1058)-1))*E7452)))","v":""},{"$f":"IF(A7452=\"\",\"\",+IF(+A7452=D7452,+VLOOKUP(D7452,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7452,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7452=\"\",\"\",+VLOOKUP(+EOMONTH(+F7452,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7452=\"\",\"\",VLOOKUP(D7452,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7452=\"\",\"\",IF(A7452=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7452,-2)+15,Cenários!$A:$D,2,FALSE)>A7452,+VLOOKUP(+EOMONTH(+A7452,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7452,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7452=\"\",\"\",VLOOKUP(F7452,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7452=\"\",\"\",IF(WORKDAY(+A7452,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7452,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7453=\"\",\"\",+IF(+A7453=D7453,+E7453,((+G7453/E7453)^+((NETWORKDAYS(+D7453,A7453,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7453,F7453,Feriados!$A$2:$A$1058)-1))*E7453)))","v":""},{"$f":"IF(A7453=\"\",\"\",+IF(+A7453=D7453,+VLOOKUP(D7453,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7453,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7453=\"\",\"\",+VLOOKUP(+EOMONTH(+F7453,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7453=\"\",\"\",VLOOKUP(D7453,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7453=\"\",\"\",IF(A7453=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7453,-2)+15,Cenários!$A:$D,2,FALSE)>A7453,+VLOOKUP(+EOMONTH(+A7453,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7453,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7453=\"\",\"\",VLOOKUP(F7453,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7453=\"\",\"\",IF(WORKDAY(+A7453,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7453,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7454=\"\",\"\",+IF(+A7454=D7454,+E7454,((+G7454/E7454)^+((NETWORKDAYS(+D7454,A7454,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7454,F7454,Feriados!$A$2:$A$1058)-1))*E7454)))","v":""},{"$f":"IF(A7454=\"\",\"\",+IF(+A7454=D7454,+VLOOKUP(D7454,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7454,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7454=\"\",\"\",+VLOOKUP(+EOMONTH(+F7454,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7454=\"\",\"\",VLOOKUP(D7454,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7454=\"\",\"\",IF(A7454=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7454,-2)+15,Cenários!$A:$D,2,FALSE)>A7454,+VLOOKUP(+EOMONTH(+A7454,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7454,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7454=\"\",\"\",VLOOKUP(F7454,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7454=\"\",\"\",IF(WORKDAY(+A7454,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7454,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7455=\"\",\"\",+IF(+A7455=D7455,+E7455,((+G7455/E7455)^+((NETWORKDAYS(+D7455,A7455,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7455,F7455,Feriados!$A$2:$A$1058)-1))*E7455)))","v":""},{"$f":"IF(A7455=\"\",\"\",+IF(+A7455=D7455,+VLOOKUP(D7455,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7455,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7455=\"\",\"\",+VLOOKUP(+EOMONTH(+F7455,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7455=\"\",\"\",VLOOKUP(D7455,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7455=\"\",\"\",IF(A7455=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7455,-2)+15,Cenários!$A:$D,2,FALSE)>A7455,+VLOOKUP(+EOMONTH(+A7455,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7455,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7455=\"\",\"\",VLOOKUP(F7455,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7455=\"\",\"\",IF(WORKDAY(+A7455,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7455,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7456=\"\",\"\",+IF(+A7456=D7456,+E7456,((+G7456/E7456)^+((NETWORKDAYS(+D7456,A7456,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7456,F7456,Feriados!$A$2:$A$1058)-1))*E7456)))","v":""},{"$f":"IF(A7456=\"\",\"\",+IF(+A7456=D7456,+VLOOKUP(D7456,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7456,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7456=\"\",\"\",+VLOOKUP(+EOMONTH(+F7456,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7456=\"\",\"\",VLOOKUP(D7456,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7456=\"\",\"\",IF(A7456=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7456,-2)+15,Cenários!$A:$D,2,FALSE)>A7456,+VLOOKUP(+EOMONTH(+A7456,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7456,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7456=\"\",\"\",VLOOKUP(F7456,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7456=\"\",\"\",IF(WORKDAY(+A7456,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7456,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7457=\"\",\"\",+IF(+A7457=D7457,+E7457,((+G7457/E7457)^+((NETWORKDAYS(+D7457,A7457,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7457,F7457,Feriados!$A$2:$A$1058)-1))*E7457)))","v":""},{"$f":"IF(A7457=\"\",\"\",+IF(+A7457=D7457,+VLOOKUP(D7457,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7457,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7457=\"\",\"\",+VLOOKUP(+EOMONTH(+F7457,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7457=\"\",\"\",VLOOKUP(D7457,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7457=\"\",\"\",IF(A7457=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7457,-2)+15,Cenários!$A:$D,2,FALSE)>A7457,+VLOOKUP(+EOMONTH(+A7457,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7457,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7457=\"\",\"\",VLOOKUP(F7457,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7457=\"\",\"\",IF(WORKDAY(+A7457,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7457,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7458=\"\",\"\",+IF(+A7458=D7458,+E7458,((+G7458/E7458)^+((NETWORKDAYS(+D7458,A7458,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7458,F7458,Feriados!$A$2:$A$1058)-1))*E7458)))","v":""},{"$f":"IF(A7458=\"\",\"\",+IF(+A7458=D7458,+VLOOKUP(D7458,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7458,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7458=\"\",\"\",+VLOOKUP(+EOMONTH(+F7458,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7458=\"\",\"\",VLOOKUP(D7458,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7458=\"\",\"\",IF(A7458=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7458,-2)+15,Cenários!$A:$D,2,FALSE)>A7458,+VLOOKUP(+EOMONTH(+A7458,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7458,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7458=\"\",\"\",VLOOKUP(F7458,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7458=\"\",\"\",IF(WORKDAY(+A7458,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7458,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7459=\"\",\"\",+IF(+A7459=D7459,+E7459,((+G7459/E7459)^+((NETWORKDAYS(+D7459,A7459,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7459,F7459,Feriados!$A$2:$A$1058)-1))*E7459)))","v":""},{"$f":"IF(A7459=\"\",\"\",+IF(+A7459=D7459,+VLOOKUP(D7459,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7459,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7459=\"\",\"\",+VLOOKUP(+EOMONTH(+F7459,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7459=\"\",\"\",VLOOKUP(D7459,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7459=\"\",\"\",IF(A7459=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7459,-2)+15,Cenários!$A:$D,2,FALSE)>A7459,+VLOOKUP(+EOMONTH(+A7459,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7459,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7459=\"\",\"\",VLOOKUP(F7459,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7459=\"\",\"\",IF(WORKDAY(+A7459,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7459,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7460=\"\",\"\",+IF(+A7460=D7460,+E7460,((+G7460/E7460)^+((NETWORKDAYS(+D7460,A7460,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7460,F7460,Feriados!$A$2:$A$1058)-1))*E7460)))","v":""},{"$f":"IF(A7460=\"\",\"\",+IF(+A7460=D7460,+VLOOKUP(D7460,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7460,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7460=\"\",\"\",+VLOOKUP(+EOMONTH(+F7460,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7460=\"\",\"\",VLOOKUP(D7460,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7460=\"\",\"\",IF(A7460=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7460,-2)+15,Cenários!$A:$D,2,FALSE)>A7460,+VLOOKUP(+EOMONTH(+A7460,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7460,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7460=\"\",\"\",VLOOKUP(F7460,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7460=\"\",\"\",IF(WORKDAY(+A7460,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7460,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7461=\"\",\"\",+IF(+A7461=D7461,+E7461,((+G7461/E7461)^+((NETWORKDAYS(+D7461,A7461,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7461,F7461,Feriados!$A$2:$A$1058)-1))*E7461)))","v":""},{"$f":"IF(A7461=\"\",\"\",+IF(+A7461=D7461,+VLOOKUP(D7461,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7461,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7461=\"\",\"\",+VLOOKUP(+EOMONTH(+F7461,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7461=\"\",\"\",VLOOKUP(D7461,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7461=\"\",\"\",IF(A7461=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7461,-2)+15,Cenários!$A:$D,2,FALSE)>A7461,+VLOOKUP(+EOMONTH(+A7461,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7461,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7461=\"\",\"\",VLOOKUP(F7461,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7461=\"\",\"\",IF(WORKDAY(+A7461,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7461,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7462=\"\",\"\",+IF(+A7462=D7462,+E7462,((+G7462/E7462)^+((NETWORKDAYS(+D7462,A7462,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7462,F7462,Feriados!$A$2:$A$1058)-1))*E7462)))","v":""},{"$f":"IF(A7462=\"\",\"\",+IF(+A7462=D7462,+VLOOKUP(D7462,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7462,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7462=\"\",\"\",+VLOOKUP(+EOMONTH(+F7462,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7462=\"\",\"\",VLOOKUP(D7462,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7462=\"\",\"\",IF(A7462=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7462,-2)+15,Cenários!$A:$D,2,FALSE)>A7462,+VLOOKUP(+EOMONTH(+A7462,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7462,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7462=\"\",\"\",VLOOKUP(F7462,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7462=\"\",\"\",IF(WORKDAY(+A7462,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7462,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7463=\"\",\"\",+IF(+A7463=D7463,+E7463,((+G7463/E7463)^+((NETWORKDAYS(+D7463,A7463,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7463,F7463,Feriados!$A$2:$A$1058)-1))*E7463)))","v":""},{"$f":"IF(A7463=\"\",\"\",+IF(+A7463=D7463,+VLOOKUP(D7463,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7463,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7463=\"\",\"\",+VLOOKUP(+EOMONTH(+F7463,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7463=\"\",\"\",VLOOKUP(D7463,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7463=\"\",\"\",IF(A7463=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7463,-2)+15,Cenários!$A:$D,2,FALSE)>A7463,+VLOOKUP(+EOMONTH(+A7463,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7463,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7463=\"\",\"\",VLOOKUP(F7463,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7463=\"\",\"\",IF(WORKDAY(+A7463,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7463,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7464=\"\",\"\",+IF(+A7464=D7464,+E7464,((+G7464/E7464)^+((NETWORKDAYS(+D7464,A7464,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7464,F7464,Feriados!$A$2:$A$1058)-1))*E7464)))","v":""},{"$f":"IF(A7464=\"\",\"\",+IF(+A7464=D7464,+VLOOKUP(D7464,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7464,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7464=\"\",\"\",+VLOOKUP(+EOMONTH(+F7464,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7464=\"\",\"\",VLOOKUP(D7464,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7464=\"\",\"\",IF(A7464=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7464,-2)+15,Cenários!$A:$D,2,FALSE)>A7464,+VLOOKUP(+EOMONTH(+A7464,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7464,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7464=\"\",\"\",VLOOKUP(F7464,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7464=\"\",\"\",IF(WORKDAY(+A7464,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7464,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7465=\"\",\"\",+IF(+A7465=D7465,+E7465,((+G7465/E7465)^+((NETWORKDAYS(+D7465,A7465,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7465,F7465,Feriados!$A$2:$A$1058)-1))*E7465)))","v":""},{"$f":"IF(A7465=\"\",\"\",+IF(+A7465=D7465,+VLOOKUP(D7465,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7465,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7465=\"\",\"\",+VLOOKUP(+EOMONTH(+F7465,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7465=\"\",\"\",VLOOKUP(D7465,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7465=\"\",\"\",IF(A7465=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7465,-2)+15,Cenários!$A:$D,2,FALSE)>A7465,+VLOOKUP(+EOMONTH(+A7465,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7465,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7465=\"\",\"\",VLOOKUP(F7465,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7465=\"\",\"\",IF(WORKDAY(+A7465,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7465,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7466=\"\",\"\",+IF(+A7466=D7466,+E7466,((+G7466/E7466)^+((NETWORKDAYS(+D7466,A7466,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7466,F7466,Feriados!$A$2:$A$1058)-1))*E7466)))","v":""},{"$f":"IF(A7466=\"\",\"\",+IF(+A7466=D7466,+VLOOKUP(D7466,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7466,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7466=\"\",\"\",+VLOOKUP(+EOMONTH(+F7466,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7466=\"\",\"\",VLOOKUP(D7466,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7466=\"\",\"\",IF(A7466=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7466,-2)+15,Cenários!$A:$D,2,FALSE)>A7466,+VLOOKUP(+EOMONTH(+A7466,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7466,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7466=\"\",\"\",VLOOKUP(F7466,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7466=\"\",\"\",IF(WORKDAY(+A7466,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7466,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7467=\"\",\"\",+IF(+A7467=D7467,+E7467,((+G7467/E7467)^+((NETWORKDAYS(+D7467,A7467,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7467,F7467,Feriados!$A$2:$A$1058)-1))*E7467)))","v":""},{"$f":"IF(A7467=\"\",\"\",+IF(+A7467=D7467,+VLOOKUP(D7467,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7467,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7467=\"\",\"\",+VLOOKUP(+EOMONTH(+F7467,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7467=\"\",\"\",VLOOKUP(D7467,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7467=\"\",\"\",IF(A7467=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7467,-2)+15,Cenários!$A:$D,2,FALSE)>A7467,+VLOOKUP(+EOMONTH(+A7467,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7467,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7467=\"\",\"\",VLOOKUP(F7467,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7467=\"\",\"\",IF(WORKDAY(+A7467,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7467,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7468=\"\",\"\",+IF(+A7468=D7468,+E7468,((+G7468/E7468)^+((NETWORKDAYS(+D7468,A7468,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7468,F7468,Feriados!$A$2:$A$1058)-1))*E7468)))","v":""},{"$f":"IF(A7468=\"\",\"\",+IF(+A7468=D7468,+VLOOKUP(D7468,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7468,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7468=\"\",\"\",+VLOOKUP(+EOMONTH(+F7468,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7468=\"\",\"\",VLOOKUP(D7468,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7468=\"\",\"\",IF(A7468=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7468,-2)+15,Cenários!$A:$D,2,FALSE)>A7468,+VLOOKUP(+EOMONTH(+A7468,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7468,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7468=\"\",\"\",VLOOKUP(F7468,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7468=\"\",\"\",IF(WORKDAY(+A7468,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7468,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7469=\"\",\"\",+IF(+A7469=D7469,+E7469,((+G7469/E7469)^+((NETWORKDAYS(+D7469,A7469,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7469,F7469,Feriados!$A$2:$A$1058)-1))*E7469)))","v":""},{"$f":"IF(A7469=\"\",\"\",+IF(+A7469=D7469,+VLOOKUP(D7469,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7469,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7469=\"\",\"\",+VLOOKUP(+EOMONTH(+F7469,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7469=\"\",\"\",VLOOKUP(D7469,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7469=\"\",\"\",IF(A7469=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7469,-2)+15,Cenários!$A:$D,2,FALSE)>A7469,+VLOOKUP(+EOMONTH(+A7469,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7469,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7469=\"\",\"\",VLOOKUP(F7469,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7469=\"\",\"\",IF(WORKDAY(+A7469,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7469,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7470=\"\",\"\",+IF(+A7470=D7470,+E7470,((+G7470/E7470)^+((NETWORKDAYS(+D7470,A7470,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7470,F7470,Feriados!$A$2:$A$1058)-1))*E7470)))","v":""},{"$f":"IF(A7470=\"\",\"\",+IF(+A7470=D7470,+VLOOKUP(D7470,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7470,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7470=\"\",\"\",+VLOOKUP(+EOMONTH(+F7470,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7470=\"\",\"\",VLOOKUP(D7470,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7470=\"\",\"\",IF(A7470=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7470,-2)+15,Cenários!$A:$D,2,FALSE)>A7470,+VLOOKUP(+EOMONTH(+A7470,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7470,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7470=\"\",\"\",VLOOKUP(F7470,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7470=\"\",\"\",IF(WORKDAY(+A7470,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7470,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7471=\"\",\"\",+IF(+A7471=D7471,+E7471,((+G7471/E7471)^+((NETWORKDAYS(+D7471,A7471,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7471,F7471,Feriados!$A$2:$A$1058)-1))*E7471)))","v":""},{"$f":"IF(A7471=\"\",\"\",+IF(+A7471=D7471,+VLOOKUP(D7471,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7471,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7471=\"\",\"\",+VLOOKUP(+EOMONTH(+F7471,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7471=\"\",\"\",VLOOKUP(D7471,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7471=\"\",\"\",IF(A7471=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7471,-2)+15,Cenários!$A:$D,2,FALSE)>A7471,+VLOOKUP(+EOMONTH(+A7471,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7471,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7471=\"\",\"\",VLOOKUP(F7471,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7471=\"\",\"\",IF(WORKDAY(+A7471,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7471,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7472=\"\",\"\",+IF(+A7472=D7472,+E7472,((+G7472/E7472)^+((NETWORKDAYS(+D7472,A7472,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7472,F7472,Feriados!$A$2:$A$1058)-1))*E7472)))","v":""},{"$f":"IF(A7472=\"\",\"\",+IF(+A7472=D7472,+VLOOKUP(D7472,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7472,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7472=\"\",\"\",+VLOOKUP(+EOMONTH(+F7472,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7472=\"\",\"\",VLOOKUP(D7472,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7472=\"\",\"\",IF(A7472=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7472,-2)+15,Cenários!$A:$D,2,FALSE)>A7472,+VLOOKUP(+EOMONTH(+A7472,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7472,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7472=\"\",\"\",VLOOKUP(F7472,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7472=\"\",\"\",IF(WORKDAY(+A7472,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7472,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7473=\"\",\"\",+IF(+A7473=D7473,+E7473,((+G7473/E7473)^+((NETWORKDAYS(+D7473,A7473,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7473,F7473,Feriados!$A$2:$A$1058)-1))*E7473)))","v":""},{"$f":"IF(A7473=\"\",\"\",+IF(+A7473=D7473,+VLOOKUP(D7473,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7473,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7473=\"\",\"\",+VLOOKUP(+EOMONTH(+F7473,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7473=\"\",\"\",VLOOKUP(D7473,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7473=\"\",\"\",IF(A7473=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7473,-2)+15,Cenários!$A:$D,2,FALSE)>A7473,+VLOOKUP(+EOMONTH(+A7473,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7473,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7473=\"\",\"\",VLOOKUP(F7473,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7473=\"\",\"\",IF(WORKDAY(+A7473,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7473,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7474=\"\",\"\",+IF(+A7474=D7474,+E7474,((+G7474/E7474)^+((NETWORKDAYS(+D7474,A7474,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7474,F7474,Feriados!$A$2:$A$1058)-1))*E7474)))","v":""},{"$f":"IF(A7474=\"\",\"\",+IF(+A7474=D7474,+VLOOKUP(D7474,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7474,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7474=\"\",\"\",+VLOOKUP(+EOMONTH(+F7474,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7474=\"\",\"\",VLOOKUP(D7474,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7474=\"\",\"\",IF(A7474=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7474,-2)+15,Cenários!$A:$D,2,FALSE)>A7474,+VLOOKUP(+EOMONTH(+A7474,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7474,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7474=\"\",\"\",VLOOKUP(F7474,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7474=\"\",\"\",IF(WORKDAY(+A7474,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7474,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7475=\"\",\"\",+IF(+A7475=D7475,+E7475,((+G7475/E7475)^+((NETWORKDAYS(+D7475,A7475,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7475,F7475,Feriados!$A$2:$A$1058)-1))*E7475)))","v":""},{"$f":"IF(A7475=\"\",\"\",+IF(+A7475=D7475,+VLOOKUP(D7475,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7475,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7475=\"\",\"\",+VLOOKUP(+EOMONTH(+F7475,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7475=\"\",\"\",VLOOKUP(D7475,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7475=\"\",\"\",IF(A7475=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7475,-2)+15,Cenários!$A:$D,2,FALSE)>A7475,+VLOOKUP(+EOMONTH(+A7475,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7475,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7475=\"\",\"\",VLOOKUP(F7475,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7475=\"\",\"\",IF(WORKDAY(+A7475,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7475,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7476=\"\",\"\",+IF(+A7476=D7476,+E7476,((+G7476/E7476)^+((NETWORKDAYS(+D7476,A7476,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7476,F7476,Feriados!$A$2:$A$1058)-1))*E7476)))","v":""},{"$f":"IF(A7476=\"\",\"\",+IF(+A7476=D7476,+VLOOKUP(D7476,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7476,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7476=\"\",\"\",+VLOOKUP(+EOMONTH(+F7476,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7476=\"\",\"\",VLOOKUP(D7476,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7476=\"\",\"\",IF(A7476=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7476,-2)+15,Cenários!$A:$D,2,FALSE)>A7476,+VLOOKUP(+EOMONTH(+A7476,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7476,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7476=\"\",\"\",VLOOKUP(F7476,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7476=\"\",\"\",IF(WORKDAY(+A7476,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7476,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7477=\"\",\"\",+IF(+A7477=D7477,+E7477,((+G7477/E7477)^+((NETWORKDAYS(+D7477,A7477,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7477,F7477,Feriados!$A$2:$A$1058)-1))*E7477)))","v":""},{"$f":"IF(A7477=\"\",\"\",+IF(+A7477=D7477,+VLOOKUP(D7477,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7477,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7477=\"\",\"\",+VLOOKUP(+EOMONTH(+F7477,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7477=\"\",\"\",VLOOKUP(D7477,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7477=\"\",\"\",IF(A7477=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7477,-2)+15,Cenários!$A:$D,2,FALSE)>A7477,+VLOOKUP(+EOMONTH(+A7477,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7477,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7477=\"\",\"\",VLOOKUP(F7477,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7477=\"\",\"\",IF(WORKDAY(+A7477,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7477,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7478=\"\",\"\",+IF(+A7478=D7478,+E7478,((+G7478/E7478)^+((NETWORKDAYS(+D7478,A7478,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7478,F7478,Feriados!$A$2:$A$1058)-1))*E7478)))","v":""},{"$f":"IF(A7478=\"\",\"\",+IF(+A7478=D7478,+VLOOKUP(D7478,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7478,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7478=\"\",\"\",+VLOOKUP(+EOMONTH(+F7478,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7478=\"\",\"\",VLOOKUP(D7478,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7478=\"\",\"\",IF(A7478=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7478,-2)+15,Cenários!$A:$D,2,FALSE)>A7478,+VLOOKUP(+EOMONTH(+A7478,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7478,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7478=\"\",\"\",VLOOKUP(F7478,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7478=\"\",\"\",IF(WORKDAY(+A7478,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7478,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7479=\"\",\"\",+IF(+A7479=D7479,+E7479,((+G7479/E7479)^+((NETWORKDAYS(+D7479,A7479,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7479,F7479,Feriados!$A$2:$A$1058)-1))*E7479)))","v":""},{"$f":"IF(A7479=\"\",\"\",+IF(+A7479=D7479,+VLOOKUP(D7479,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7479,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7479=\"\",\"\",+VLOOKUP(+EOMONTH(+F7479,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7479=\"\",\"\",VLOOKUP(D7479,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7479=\"\",\"\",IF(A7479=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7479,-2)+15,Cenários!$A:$D,2,FALSE)>A7479,+VLOOKUP(+EOMONTH(+A7479,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7479,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7479=\"\",\"\",VLOOKUP(F7479,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7479=\"\",\"\",IF(WORKDAY(+A7479,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7479,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7480=\"\",\"\",+IF(+A7480=D7480,+E7480,((+G7480/E7480)^+((NETWORKDAYS(+D7480,A7480,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7480,F7480,Feriados!$A$2:$A$1058)-1))*E7480)))","v":""},{"$f":"IF(A7480=\"\",\"\",+IF(+A7480=D7480,+VLOOKUP(D7480,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7480,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7480=\"\",\"\",+VLOOKUP(+EOMONTH(+F7480,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7480=\"\",\"\",VLOOKUP(D7480,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7480=\"\",\"\",IF(A7480=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7480,-2)+15,Cenários!$A:$D,2,FALSE)>A7480,+VLOOKUP(+EOMONTH(+A7480,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7480,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7480=\"\",\"\",VLOOKUP(F7480,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7480=\"\",\"\",IF(WORKDAY(+A7480,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7480,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7481=\"\",\"\",+IF(+A7481=D7481,+E7481,((+G7481/E7481)^+((NETWORKDAYS(+D7481,A7481,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7481,F7481,Feriados!$A$2:$A$1058)-1))*E7481)))","v":""},{"$f":"IF(A7481=\"\",\"\",+IF(+A7481=D7481,+VLOOKUP(D7481,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7481,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7481=\"\",\"\",+VLOOKUP(+EOMONTH(+F7481,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7481=\"\",\"\",VLOOKUP(D7481,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7481=\"\",\"\",IF(A7481=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7481,-2)+15,Cenários!$A:$D,2,FALSE)>A7481,+VLOOKUP(+EOMONTH(+A7481,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7481,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7481=\"\",\"\",VLOOKUP(F7481,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7481=\"\",\"\",IF(WORKDAY(+A7481,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7481,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7482=\"\",\"\",+IF(+A7482=D7482,+E7482,((+G7482/E7482)^+((NETWORKDAYS(+D7482,A7482,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7482,F7482,Feriados!$A$2:$A$1058)-1))*E7482)))","v":""},{"$f":"IF(A7482=\"\",\"\",+IF(+A7482=D7482,+VLOOKUP(D7482,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7482,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7482=\"\",\"\",+VLOOKUP(+EOMONTH(+F7482,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7482=\"\",\"\",VLOOKUP(D7482,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7482=\"\",\"\",IF(A7482=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7482,-2)+15,Cenários!$A:$D,2,FALSE)>A7482,+VLOOKUP(+EOMONTH(+A7482,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7482,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7482=\"\",\"\",VLOOKUP(F7482,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7482=\"\",\"\",IF(WORKDAY(+A7482,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7482,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7483=\"\",\"\",+IF(+A7483=D7483,+E7483,((+G7483/E7483)^+((NETWORKDAYS(+D7483,A7483,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7483,F7483,Feriados!$A$2:$A$1058)-1))*E7483)))","v":""},{"$f":"IF(A7483=\"\",\"\",+IF(+A7483=D7483,+VLOOKUP(D7483,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7483,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7483=\"\",\"\",+VLOOKUP(+EOMONTH(+F7483,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7483=\"\",\"\",VLOOKUP(D7483,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7483=\"\",\"\",IF(A7483=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7483,-2)+15,Cenários!$A:$D,2,FALSE)>A7483,+VLOOKUP(+EOMONTH(+A7483,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7483,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7483=\"\",\"\",VLOOKUP(F7483,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7483=\"\",\"\",IF(WORKDAY(+A7483,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7483,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7484=\"\",\"\",+IF(+A7484=D7484,+E7484,((+G7484/E7484)^+((NETWORKDAYS(+D7484,A7484,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7484,F7484,Feriados!$A$2:$A$1058)-1))*E7484)))","v":""},{"$f":"IF(A7484=\"\",\"\",+IF(+A7484=D7484,+VLOOKUP(D7484,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7484,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7484=\"\",\"\",+VLOOKUP(+EOMONTH(+F7484,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7484=\"\",\"\",VLOOKUP(D7484,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7484=\"\",\"\",IF(A7484=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7484,-2)+15,Cenários!$A:$D,2,FALSE)>A7484,+VLOOKUP(+EOMONTH(+A7484,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7484,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7484=\"\",\"\",VLOOKUP(F7484,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7484=\"\",\"\",IF(WORKDAY(+A7484,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7484,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7485=\"\",\"\",+IF(+A7485=D7485,+E7485,((+G7485/E7485)^+((NETWORKDAYS(+D7485,A7485,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7485,F7485,Feriados!$A$2:$A$1058)-1))*E7485)))","v":""},{"$f":"IF(A7485=\"\",\"\",+IF(+A7485=D7485,+VLOOKUP(D7485,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7485,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7485=\"\",\"\",+VLOOKUP(+EOMONTH(+F7485,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7485=\"\",\"\",VLOOKUP(D7485,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7485=\"\",\"\",IF(A7485=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7485,-2)+15,Cenários!$A:$D,2,FALSE)>A7485,+VLOOKUP(+EOMONTH(+A7485,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7485,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7485=\"\",\"\",VLOOKUP(F7485,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7485=\"\",\"\",IF(WORKDAY(+A7485,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7485,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7486=\"\",\"\",+IF(+A7486=D7486,+E7486,((+G7486/E7486)^+((NETWORKDAYS(+D7486,A7486,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7486,F7486,Feriados!$A$2:$A$1058)-1))*E7486)))","v":""},{"$f":"IF(A7486=\"\",\"\",+IF(+A7486=D7486,+VLOOKUP(D7486,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7486,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7486=\"\",\"\",+VLOOKUP(+EOMONTH(+F7486,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7486=\"\",\"\",VLOOKUP(D7486,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7486=\"\",\"\",IF(A7486=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7486,-2)+15,Cenários!$A:$D,2,FALSE)>A7486,+VLOOKUP(+EOMONTH(+A7486,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7486,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7486=\"\",\"\",VLOOKUP(F7486,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7486=\"\",\"\",IF(WORKDAY(+A7486,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7486,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7487=\"\",\"\",+IF(+A7487=D7487,+E7487,((+G7487/E7487)^+((NETWORKDAYS(+D7487,A7487,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7487,F7487,Feriados!$A$2:$A$1058)-1))*E7487)))","v":""},{"$f":"IF(A7487=\"\",\"\",+IF(+A7487=D7487,+VLOOKUP(D7487,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7487,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7487=\"\",\"\",+VLOOKUP(+EOMONTH(+F7487,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7487=\"\",\"\",VLOOKUP(D7487,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7487=\"\",\"\",IF(A7487=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7487,-2)+15,Cenários!$A:$D,2,FALSE)>A7487,+VLOOKUP(+EOMONTH(+A7487,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7487,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7487=\"\",\"\",VLOOKUP(F7487,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7487=\"\",\"\",IF(WORKDAY(+A7487,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7487,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7488=\"\",\"\",+IF(+A7488=D7488,+E7488,((+G7488/E7488)^+((NETWORKDAYS(+D7488,A7488,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7488,F7488,Feriados!$A$2:$A$1058)-1))*E7488)))","v":""},{"$f":"IF(A7488=\"\",\"\",+IF(+A7488=D7488,+VLOOKUP(D7488,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7488,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7488=\"\",\"\",+VLOOKUP(+EOMONTH(+F7488,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7488=\"\",\"\",VLOOKUP(D7488,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7488=\"\",\"\",IF(A7488=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7488,-2)+15,Cenários!$A:$D,2,FALSE)>A7488,+VLOOKUP(+EOMONTH(+A7488,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7488,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7488=\"\",\"\",VLOOKUP(F7488,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7488=\"\",\"\",IF(WORKDAY(+A7488,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7488,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7489=\"\",\"\",+IF(+A7489=D7489,+E7489,((+G7489/E7489)^+((NETWORKDAYS(+D7489,A7489,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7489,F7489,Feriados!$A$2:$A$1058)-1))*E7489)))","v":""},{"$f":"IF(A7489=\"\",\"\",+IF(+A7489=D7489,+VLOOKUP(D7489,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7489,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7489=\"\",\"\",+VLOOKUP(+EOMONTH(+F7489,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7489=\"\",\"\",VLOOKUP(D7489,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7489=\"\",\"\",IF(A7489=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7489,-2)+15,Cenários!$A:$D,2,FALSE)>A7489,+VLOOKUP(+EOMONTH(+A7489,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7489,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7489=\"\",\"\",VLOOKUP(F7489,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7489=\"\",\"\",IF(WORKDAY(+A7489,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7489,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7490=\"\",\"\",+IF(+A7490=D7490,+E7490,((+G7490/E7490)^+((NETWORKDAYS(+D7490,A7490,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7490,F7490,Feriados!$A$2:$A$1058)-1))*E7490)))","v":""},{"$f":"IF(A7490=\"\",\"\",+IF(+A7490=D7490,+VLOOKUP(D7490,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7490,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7490=\"\",\"\",+VLOOKUP(+EOMONTH(+F7490,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7490=\"\",\"\",VLOOKUP(D7490,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7490=\"\",\"\",IF(A7490=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7490,-2)+15,Cenários!$A:$D,2,FALSE)>A7490,+VLOOKUP(+EOMONTH(+A7490,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7490,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7490=\"\",\"\",VLOOKUP(F7490,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7490=\"\",\"\",IF(WORKDAY(+A7490,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7490,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7491=\"\",\"\",+IF(+A7491=D7491,+E7491,((+G7491/E7491)^+((NETWORKDAYS(+D7491,A7491,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7491,F7491,Feriados!$A$2:$A$1058)-1))*E7491)))","v":""},{"$f":"IF(A7491=\"\",\"\",+IF(+A7491=D7491,+VLOOKUP(D7491,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7491,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7491=\"\",\"\",+VLOOKUP(+EOMONTH(+F7491,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7491=\"\",\"\",VLOOKUP(D7491,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7491=\"\",\"\",IF(A7491=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7491,-2)+15,Cenários!$A:$D,2,FALSE)>A7491,+VLOOKUP(+EOMONTH(+A7491,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7491,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7491=\"\",\"\",VLOOKUP(F7491,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7491=\"\",\"\",IF(WORKDAY(+A7491,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7491,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7492=\"\",\"\",+IF(+A7492=D7492,+E7492,((+G7492/E7492)^+((NETWORKDAYS(+D7492,A7492,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7492,F7492,Feriados!$A$2:$A$1058)-1))*E7492)))","v":""},{"$f":"IF(A7492=\"\",\"\",+IF(+A7492=D7492,+VLOOKUP(D7492,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7492,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7492=\"\",\"\",+VLOOKUP(+EOMONTH(+F7492,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7492=\"\",\"\",VLOOKUP(D7492,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7492=\"\",\"\",IF(A7492=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7492,-2)+15,Cenários!$A:$D,2,FALSE)>A7492,+VLOOKUP(+EOMONTH(+A7492,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7492,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7492=\"\",\"\",VLOOKUP(F7492,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7492=\"\",\"\",IF(WORKDAY(+A7492,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7492,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7493=\"\",\"\",+IF(+A7493=D7493,+E7493,((+G7493/E7493)^+((NETWORKDAYS(+D7493,A7493,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7493,F7493,Feriados!$A$2:$A$1058)-1))*E7493)))","v":""},{"$f":"IF(A7493=\"\",\"\",+IF(+A7493=D7493,+VLOOKUP(D7493,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7493,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7493=\"\",\"\",+VLOOKUP(+EOMONTH(+F7493,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7493=\"\",\"\",VLOOKUP(D7493,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7493=\"\",\"\",IF(A7493=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7493,-2)+15,Cenários!$A:$D,2,FALSE)>A7493,+VLOOKUP(+EOMONTH(+A7493,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7493,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7493=\"\",\"\",VLOOKUP(F7493,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7493=\"\",\"\",IF(WORKDAY(+A7493,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7493,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7494=\"\",\"\",+IF(+A7494=D7494,+E7494,((+G7494/E7494)^+((NETWORKDAYS(+D7494,A7494,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7494,F7494,Feriados!$A$2:$A$1058)-1))*E7494)))","v":""},{"$f":"IF(A7494=\"\",\"\",+IF(+A7494=D7494,+VLOOKUP(D7494,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7494,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7494=\"\",\"\",+VLOOKUP(+EOMONTH(+F7494,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7494=\"\",\"\",VLOOKUP(D7494,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7494=\"\",\"\",IF(A7494=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7494,-2)+15,Cenários!$A:$D,2,FALSE)>A7494,+VLOOKUP(+EOMONTH(+A7494,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7494,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7494=\"\",\"\",VLOOKUP(F7494,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7494=\"\",\"\",IF(WORKDAY(+A7494,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7494,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7495=\"\",\"\",+IF(+A7495=D7495,+E7495,((+G7495/E7495)^+((NETWORKDAYS(+D7495,A7495,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7495,F7495,Feriados!$A$2:$A$1058)-1))*E7495)))","v":""},{"$f":"IF(A7495=\"\",\"\",+IF(+A7495=D7495,+VLOOKUP(D7495,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7495,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7495=\"\",\"\",+VLOOKUP(+EOMONTH(+F7495,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7495=\"\",\"\",VLOOKUP(D7495,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7495=\"\",\"\",IF(A7495=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7495,-2)+15,Cenários!$A:$D,2,FALSE)>A7495,+VLOOKUP(+EOMONTH(+A7495,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7495,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7495=\"\",\"\",VLOOKUP(F7495,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7495=\"\",\"\",IF(WORKDAY(+A7495,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7495,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7496=\"\",\"\",+IF(+A7496=D7496,+E7496,((+G7496/E7496)^+((NETWORKDAYS(+D7496,A7496,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7496,F7496,Feriados!$A$2:$A$1058)-1))*E7496)))","v":""},{"$f":"IF(A7496=\"\",\"\",+IF(+A7496=D7496,+VLOOKUP(D7496,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7496,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7496=\"\",\"\",+VLOOKUP(+EOMONTH(+F7496,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7496=\"\",\"\",VLOOKUP(D7496,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7496=\"\",\"\",IF(A7496=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7496,-2)+15,Cenários!$A:$D,2,FALSE)>A7496,+VLOOKUP(+EOMONTH(+A7496,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7496,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7496=\"\",\"\",VLOOKUP(F7496,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7496=\"\",\"\",IF(WORKDAY(+A7496,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7496,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7497=\"\",\"\",+IF(+A7497=D7497,+E7497,((+G7497/E7497)^+((NETWORKDAYS(+D7497,A7497,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7497,F7497,Feriados!$A$2:$A$1058)-1))*E7497)))","v":""},{"$f":"IF(A7497=\"\",\"\",+IF(+A7497=D7497,+VLOOKUP(D7497,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7497,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7497=\"\",\"\",+VLOOKUP(+EOMONTH(+F7497,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7497=\"\",\"\",VLOOKUP(D7497,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7497=\"\",\"\",IF(A7497=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7497,-2)+15,Cenários!$A:$D,2,FALSE)>A7497,+VLOOKUP(+EOMONTH(+A7497,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7497,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7497=\"\",\"\",VLOOKUP(F7497,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7497=\"\",\"\",IF(WORKDAY(+A7497,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7497,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7498=\"\",\"\",+IF(+A7498=D7498,+E7498,((+G7498/E7498)^+((NETWORKDAYS(+D7498,A7498,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7498,F7498,Feriados!$A$2:$A$1058)-1))*E7498)))","v":""},{"$f":"IF(A7498=\"\",\"\",+IF(+A7498=D7498,+VLOOKUP(D7498,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7498,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7498=\"\",\"\",+VLOOKUP(+EOMONTH(+F7498,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7498=\"\",\"\",VLOOKUP(D7498,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7498=\"\",\"\",IF(A7498=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7498,-2)+15,Cenários!$A:$D,2,FALSE)>A7498,+VLOOKUP(+EOMONTH(+A7498,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7498,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7498=\"\",\"\",VLOOKUP(F7498,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7498=\"\",\"\",IF(WORKDAY(+A7498,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7498,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7499=\"\",\"\",+IF(+A7499=D7499,+E7499,((+G7499/E7499)^+((NETWORKDAYS(+D7499,A7499,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7499,F7499,Feriados!$A$2:$A$1058)-1))*E7499)))","v":""},{"$f":"IF(A7499=\"\",\"\",+IF(+A7499=D7499,+VLOOKUP(D7499,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7499,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7499=\"\",\"\",+VLOOKUP(+EOMONTH(+F7499,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7499=\"\",\"\",VLOOKUP(D7499,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7499=\"\",\"\",IF(A7499=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7499,-2)+15,Cenários!$A:$D,2,FALSE)>A7499,+VLOOKUP(+EOMONTH(+A7499,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7499,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7499=\"\",\"\",VLOOKUP(F7499,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7499=\"\",\"\",IF(WORKDAY(+A7499,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7499,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7500=\"\",\"\",+IF(+A7500=D7500,+E7500,((+G7500/E7500)^+((NETWORKDAYS(+D7500,A7500,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7500,F7500,Feriados!$A$2:$A$1058)-1))*E7500)))","v":""},{"$f":"IF(A7500=\"\",\"\",+IF(+A7500=D7500,+VLOOKUP(D7500,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7500,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7500=\"\",\"\",+VLOOKUP(+EOMONTH(+F7500,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7500=\"\",\"\",VLOOKUP(D7500,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7500=\"\",\"\",IF(A7500=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7500,-2)+15,Cenários!$A:$D,2,FALSE)>A7500,+VLOOKUP(+EOMONTH(+A7500,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7500,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7500=\"\",\"\",VLOOKUP(F7500,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7500=\"\",\"\",IF(WORKDAY(+A7500,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7500,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7501=\"\",\"\",+IF(+A7501=D7501,+E7501,((+G7501/E7501)^+((NETWORKDAYS(+D7501,A7501,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7501,F7501,Feriados!$A$2:$A$1058)-1))*E7501)))","v":""},{"$f":"IF(A7501=\"\",\"\",+IF(+A7501=D7501,+VLOOKUP(D7501,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7501,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7501=\"\",\"\",+VLOOKUP(+EOMONTH(+F7501,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7501=\"\",\"\",VLOOKUP(D7501,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7501=\"\",\"\",IF(A7501=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7501,-2)+15,Cenários!$A:$D,2,FALSE)>A7501,+VLOOKUP(+EOMONTH(+A7501,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7501,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7501=\"\",\"\",VLOOKUP(F7501,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7501=\"\",\"\",IF(WORKDAY(+A7501,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7501,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7502=\"\",\"\",+IF(+A7502=D7502,+E7502,((+G7502/E7502)^+((NETWORKDAYS(+D7502,A7502,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7502,F7502,Feriados!$A$2:$A$1058)-1))*E7502)))","v":""},{"$f":"IF(A7502=\"\",\"\",+IF(+A7502=D7502,+VLOOKUP(D7502,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7502,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7502=\"\",\"\",+VLOOKUP(+EOMONTH(+F7502,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7502=\"\",\"\",VLOOKUP(D7502,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7502=\"\",\"\",IF(A7502=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7502,-2)+15,Cenários!$A:$D,2,FALSE)>A7502,+VLOOKUP(+EOMONTH(+A7502,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7502,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7502=\"\",\"\",VLOOKUP(F7502,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7502=\"\",\"\",IF(WORKDAY(+A7502,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7502,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7503=\"\",\"\",+IF(+A7503=D7503,+E7503,((+G7503/E7503)^+((NETWORKDAYS(+D7503,A7503,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7503,F7503,Feriados!$A$2:$A$1058)-1))*E7503)))","v":""},{"$f":"IF(A7503=\"\",\"\",+IF(+A7503=D7503,+VLOOKUP(D7503,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7503,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7503=\"\",\"\",+VLOOKUP(+EOMONTH(+F7503,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7503=\"\",\"\",VLOOKUP(D7503,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7503=\"\",\"\",IF(A7503=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7503,-2)+15,Cenários!$A:$D,2,FALSE)>A7503,+VLOOKUP(+EOMONTH(+A7503,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7503,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7503=\"\",\"\",VLOOKUP(F7503,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7503=\"\",\"\",IF(WORKDAY(+A7503,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7503,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7504=\"\",\"\",+IF(+A7504=D7504,+E7504,((+G7504/E7504)^+((NETWORKDAYS(+D7504,A7504,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7504,F7504,Feriados!$A$2:$A$1058)-1))*E7504)))","v":""},{"$f":"IF(A7504=\"\",\"\",+IF(+A7504=D7504,+VLOOKUP(D7504,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7504,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7504=\"\",\"\",+VLOOKUP(+EOMONTH(+F7504,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7504=\"\",\"\",VLOOKUP(D7504,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7504=\"\",\"\",IF(A7504=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7504,-2)+15,Cenários!$A:$D,2,FALSE)>A7504,+VLOOKUP(+EOMONTH(+A7504,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7504,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7504=\"\",\"\",VLOOKUP(F7504,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7504=\"\",\"\",IF(WORKDAY(+A7504,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7504,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7505=\"\",\"\",+IF(+A7505=D7505,+E7505,((+G7505/E7505)^+((NETWORKDAYS(+D7505,A7505,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7505,F7505,Feriados!$A$2:$A$1058)-1))*E7505)))","v":""},{"$f":"IF(A7505=\"\",\"\",+IF(+A7505=D7505,+VLOOKUP(D7505,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7505,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7505=\"\",\"\",+VLOOKUP(+EOMONTH(+F7505,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7505=\"\",\"\",VLOOKUP(D7505,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7505=\"\",\"\",IF(A7505=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7505,-2)+15,Cenários!$A:$D,2,FALSE)>A7505,+VLOOKUP(+EOMONTH(+A7505,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7505,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7505=\"\",\"\",VLOOKUP(F7505,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7505=\"\",\"\",IF(WORKDAY(+A7505,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7505,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7506=\"\",\"\",+IF(+A7506=D7506,+E7506,((+G7506/E7506)^+((NETWORKDAYS(+D7506,A7506,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7506,F7506,Feriados!$A$2:$A$1058)-1))*E7506)))","v":""},{"$f":"IF(A7506=\"\",\"\",+IF(+A7506=D7506,+VLOOKUP(D7506,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7506,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7506=\"\",\"\",+VLOOKUP(+EOMONTH(+F7506,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7506=\"\",\"\",VLOOKUP(D7506,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7506=\"\",\"\",IF(A7506=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7506,-2)+15,Cenários!$A:$D,2,FALSE)>A7506,+VLOOKUP(+EOMONTH(+A7506,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7506,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7506=\"\",\"\",VLOOKUP(F7506,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7506=\"\",\"\",IF(WORKDAY(+A7506,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7506,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7507=\"\",\"\",+IF(+A7507=D7507,+E7507,((+G7507/E7507)^+((NETWORKDAYS(+D7507,A7507,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7507,F7507,Feriados!$A$2:$A$1058)-1))*E7507)))","v":""},{"$f":"IF(A7507=\"\",\"\",+IF(+A7507=D7507,+VLOOKUP(D7507,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7507,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7507=\"\",\"\",+VLOOKUP(+EOMONTH(+F7507,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7507=\"\",\"\",VLOOKUP(D7507,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7507=\"\",\"\",IF(A7507=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7507,-2)+15,Cenários!$A:$D,2,FALSE)>A7507,+VLOOKUP(+EOMONTH(+A7507,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7507,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7507=\"\",\"\",VLOOKUP(F7507,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7507=\"\",\"\",IF(WORKDAY(+A7507,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7507,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7508=\"\",\"\",+IF(+A7508=D7508,+E7508,((+G7508/E7508)^+((NETWORKDAYS(+D7508,A7508,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7508,F7508,Feriados!$A$2:$A$1058)-1))*E7508)))","v":""},{"$f":"IF(A7508=\"\",\"\",+IF(+A7508=D7508,+VLOOKUP(D7508,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7508,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7508=\"\",\"\",+VLOOKUP(+EOMONTH(+F7508,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7508=\"\",\"\",VLOOKUP(D7508,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7508=\"\",\"\",IF(A7508=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7508,-2)+15,Cenários!$A:$D,2,FALSE)>A7508,+VLOOKUP(+EOMONTH(+A7508,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7508,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7508=\"\",\"\",VLOOKUP(F7508,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7508=\"\",\"\",IF(WORKDAY(+A7508,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7508,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7509=\"\",\"\",+IF(+A7509=D7509,+E7509,((+G7509/E7509)^+((NETWORKDAYS(+D7509,A7509,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7509,F7509,Feriados!$A$2:$A$1058)-1))*E7509)))","v":""},{"$f":"IF(A7509=\"\",\"\",+IF(+A7509=D7509,+VLOOKUP(D7509,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7509,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7509=\"\",\"\",+VLOOKUP(+EOMONTH(+F7509,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7509=\"\",\"\",VLOOKUP(D7509,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7509=\"\",\"\",IF(A7509=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7509,-2)+15,Cenários!$A:$D,2,FALSE)>A7509,+VLOOKUP(+EOMONTH(+A7509,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7509,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7509=\"\",\"\",VLOOKUP(F7509,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7509=\"\",\"\",IF(WORKDAY(+A7509,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7509,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7510=\"\",\"\",+IF(+A7510=D7510,+E7510,((+G7510/E7510)^+((NETWORKDAYS(+D7510,A7510,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7510,F7510,Feriados!$A$2:$A$1058)-1))*E7510)))","v":""},{"$f":"IF(A7510=\"\",\"\",+IF(+A7510=D7510,+VLOOKUP(D7510,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7510,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7510=\"\",\"\",+VLOOKUP(+EOMONTH(+F7510,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7510=\"\",\"\",VLOOKUP(D7510,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7510=\"\",\"\",IF(A7510=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7510,-2)+15,Cenários!$A:$D,2,FALSE)>A7510,+VLOOKUP(+EOMONTH(+A7510,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7510,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7510=\"\",\"\",VLOOKUP(F7510,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7510=\"\",\"\",IF(WORKDAY(+A7510,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7510,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7511=\"\",\"\",+IF(+A7511=D7511,+E7511,((+G7511/E7511)^+((NETWORKDAYS(+D7511,A7511,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7511,F7511,Feriados!$A$2:$A$1058)-1))*E7511)))","v":""},{"$f":"IF(A7511=\"\",\"\",+IF(+A7511=D7511,+VLOOKUP(D7511,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7511,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7511=\"\",\"\",+VLOOKUP(+EOMONTH(+F7511,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7511=\"\",\"\",VLOOKUP(D7511,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7511=\"\",\"\",IF(A7511=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7511,-2)+15,Cenários!$A:$D,2,FALSE)>A7511,+VLOOKUP(+EOMONTH(+A7511,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7511,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7511=\"\",\"\",VLOOKUP(F7511,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7511=\"\",\"\",IF(WORKDAY(+A7511,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7511,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7512=\"\",\"\",+IF(+A7512=D7512,+E7512,((+G7512/E7512)^+((NETWORKDAYS(+D7512,A7512,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7512,F7512,Feriados!$A$2:$A$1058)-1))*E7512)))","v":""},{"$f":"IF(A7512=\"\",\"\",+IF(+A7512=D7512,+VLOOKUP(D7512,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7512,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7512=\"\",\"\",+VLOOKUP(+EOMONTH(+F7512,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7512=\"\",\"\",VLOOKUP(D7512,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7512=\"\",\"\",IF(A7512=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7512,-2)+15,Cenários!$A:$D,2,FALSE)>A7512,+VLOOKUP(+EOMONTH(+A7512,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7512,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7512=\"\",\"\",VLOOKUP(F7512,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7512=\"\",\"\",IF(WORKDAY(+A7512,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7512,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7513=\"\",\"\",+IF(+A7513=D7513,+E7513,((+G7513/E7513)^+((NETWORKDAYS(+D7513,A7513,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7513,F7513,Feriados!$A$2:$A$1058)-1))*E7513)))","v":""},{"$f":"IF(A7513=\"\",\"\",+IF(+A7513=D7513,+VLOOKUP(D7513,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7513,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7513=\"\",\"\",+VLOOKUP(+EOMONTH(+F7513,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7513=\"\",\"\",VLOOKUP(D7513,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7513=\"\",\"\",IF(A7513=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7513,-2)+15,Cenários!$A:$D,2,FALSE)>A7513,+VLOOKUP(+EOMONTH(+A7513,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7513,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7513=\"\",\"\",VLOOKUP(F7513,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7513=\"\",\"\",IF(WORKDAY(+A7513,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7513,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7514=\"\",\"\",+IF(+A7514=D7514,+E7514,((+G7514/E7514)^+((NETWORKDAYS(+D7514,A7514,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7514,F7514,Feriados!$A$2:$A$1058)-1))*E7514)))","v":""},{"$f":"IF(A7514=\"\",\"\",+IF(+A7514=D7514,+VLOOKUP(D7514,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7514,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7514=\"\",\"\",+VLOOKUP(+EOMONTH(+F7514,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7514=\"\",\"\",VLOOKUP(D7514,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7514=\"\",\"\",IF(A7514=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7514,-2)+15,Cenários!$A:$D,2,FALSE)>A7514,+VLOOKUP(+EOMONTH(+A7514,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7514,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7514=\"\",\"\",VLOOKUP(F7514,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7514=\"\",\"\",IF(WORKDAY(+A7514,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7514,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7515=\"\",\"\",+IF(+A7515=D7515,+E7515,((+G7515/E7515)^+((NETWORKDAYS(+D7515,A7515,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7515,F7515,Feriados!$A$2:$A$1058)-1))*E7515)))","v":""},{"$f":"IF(A7515=\"\",\"\",+IF(+A7515=D7515,+VLOOKUP(D7515,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7515,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7515=\"\",\"\",+VLOOKUP(+EOMONTH(+F7515,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7515=\"\",\"\",VLOOKUP(D7515,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7515=\"\",\"\",IF(A7515=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7515,-2)+15,Cenários!$A:$D,2,FALSE)>A7515,+VLOOKUP(+EOMONTH(+A7515,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7515,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7515=\"\",\"\",VLOOKUP(F7515,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7515=\"\",\"\",IF(WORKDAY(+A7515,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7515,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7516=\"\",\"\",+IF(+A7516=D7516,+E7516,((+G7516/E7516)^+((NETWORKDAYS(+D7516,A7516,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7516,F7516,Feriados!$A$2:$A$1058)-1))*E7516)))","v":""},{"$f":"IF(A7516=\"\",\"\",+IF(+A7516=D7516,+VLOOKUP(D7516,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7516,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7516=\"\",\"\",+VLOOKUP(+EOMONTH(+F7516,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7516=\"\",\"\",VLOOKUP(D7516,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7516=\"\",\"\",IF(A7516=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7516,-2)+15,Cenários!$A:$D,2,FALSE)>A7516,+VLOOKUP(+EOMONTH(+A7516,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7516,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7516=\"\",\"\",VLOOKUP(F7516,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7516=\"\",\"\",IF(WORKDAY(+A7516,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7516,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7517=\"\",\"\",+IF(+A7517=D7517,+E7517,((+G7517/E7517)^+((NETWORKDAYS(+D7517,A7517,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7517,F7517,Feriados!$A$2:$A$1058)-1))*E7517)))","v":""},{"$f":"IF(A7517=\"\",\"\",+IF(+A7517=D7517,+VLOOKUP(D7517,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7517,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7517=\"\",\"\",+VLOOKUP(+EOMONTH(+F7517,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7517=\"\",\"\",VLOOKUP(D7517,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7517=\"\",\"\",IF(A7517=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7517,-2)+15,Cenários!$A:$D,2,FALSE)>A7517,+VLOOKUP(+EOMONTH(+A7517,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7517,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7517=\"\",\"\",VLOOKUP(F7517,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7517=\"\",\"\",IF(WORKDAY(+A7517,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7517,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7518=\"\",\"\",+IF(+A7518=D7518,+E7518,((+G7518/E7518)^+((NETWORKDAYS(+D7518,A7518,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7518,F7518,Feriados!$A$2:$A$1058)-1))*E7518)))","v":""},{"$f":"IF(A7518=\"\",\"\",+IF(+A7518=D7518,+VLOOKUP(D7518,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7518,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7518=\"\",\"\",+VLOOKUP(+EOMONTH(+F7518,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7518=\"\",\"\",VLOOKUP(D7518,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7518=\"\",\"\",IF(A7518=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7518,-2)+15,Cenários!$A:$D,2,FALSE)>A7518,+VLOOKUP(+EOMONTH(+A7518,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7518,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7518=\"\",\"\",VLOOKUP(F7518,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7518=\"\",\"\",IF(WORKDAY(+A7518,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7518,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7519=\"\",\"\",+IF(+A7519=D7519,+E7519,((+G7519/E7519)^+((NETWORKDAYS(+D7519,A7519,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7519,F7519,Feriados!$A$2:$A$1058)-1))*E7519)))","v":""},{"$f":"IF(A7519=\"\",\"\",+IF(+A7519=D7519,+VLOOKUP(D7519,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7519,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7519=\"\",\"\",+VLOOKUP(+EOMONTH(+F7519,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7519=\"\",\"\",VLOOKUP(D7519,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7519=\"\",\"\",IF(A7519=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7519,-2)+15,Cenários!$A:$D,2,FALSE)>A7519,+VLOOKUP(+EOMONTH(+A7519,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7519,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7519=\"\",\"\",VLOOKUP(F7519,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7519=\"\",\"\",IF(WORKDAY(+A7519,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7519,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7520=\"\",\"\",+IF(+A7520=D7520,+E7520,((+G7520/E7520)^+((NETWORKDAYS(+D7520,A7520,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7520,F7520,Feriados!$A$2:$A$1058)-1))*E7520)))","v":""},{"$f":"IF(A7520=\"\",\"\",+IF(+A7520=D7520,+VLOOKUP(D7520,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7520,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7520=\"\",\"\",+VLOOKUP(+EOMONTH(+F7520,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7520=\"\",\"\",VLOOKUP(D7520,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7520=\"\",\"\",IF(A7520=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7520,-2)+15,Cenários!$A:$D,2,FALSE)>A7520,+VLOOKUP(+EOMONTH(+A7520,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7520,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7520=\"\",\"\",VLOOKUP(F7520,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7520=\"\",\"\",IF(WORKDAY(+A7520,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7520,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7521=\"\",\"\",+IF(+A7521=D7521,+E7521,((+G7521/E7521)^+((NETWORKDAYS(+D7521,A7521,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7521,F7521,Feriados!$A$2:$A$1058)-1))*E7521)))","v":""},{"$f":"IF(A7521=\"\",\"\",+IF(+A7521=D7521,+VLOOKUP(D7521,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7521,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7521=\"\",\"\",+VLOOKUP(+EOMONTH(+F7521,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7521=\"\",\"\",VLOOKUP(D7521,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7521=\"\",\"\",IF(A7521=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7521,-2)+15,Cenários!$A:$D,2,FALSE)>A7521,+VLOOKUP(+EOMONTH(+A7521,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7521,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7521=\"\",\"\",VLOOKUP(F7521,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7521=\"\",\"\",IF(WORKDAY(+A7521,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7521,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7522=\"\",\"\",+IF(+A7522=D7522,+E7522,((+G7522/E7522)^+((NETWORKDAYS(+D7522,A7522,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7522,F7522,Feriados!$A$2:$A$1058)-1))*E7522)))","v":""},{"$f":"IF(A7522=\"\",\"\",+IF(+A7522=D7522,+VLOOKUP(D7522,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7522,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7522=\"\",\"\",+VLOOKUP(+EOMONTH(+F7522,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7522=\"\",\"\",VLOOKUP(D7522,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7522=\"\",\"\",IF(A7522=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7522,-2)+15,Cenários!$A:$D,2,FALSE)>A7522,+VLOOKUP(+EOMONTH(+A7522,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7522,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7522=\"\",\"\",VLOOKUP(F7522,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7522=\"\",\"\",IF(WORKDAY(+A7522,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7522,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7523=\"\",\"\",+IF(+A7523=D7523,+E7523,((+G7523/E7523)^+((NETWORKDAYS(+D7523,A7523,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7523,F7523,Feriados!$A$2:$A$1058)-1))*E7523)))","v":""},{"$f":"IF(A7523=\"\",\"\",+IF(+A7523=D7523,+VLOOKUP(D7523,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7523,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7523=\"\",\"\",+VLOOKUP(+EOMONTH(+F7523,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7523=\"\",\"\",VLOOKUP(D7523,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7523=\"\",\"\",IF(A7523=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7523,-2)+15,Cenários!$A:$D,2,FALSE)>A7523,+VLOOKUP(+EOMONTH(+A7523,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7523,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7523=\"\",\"\",VLOOKUP(F7523,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7523=\"\",\"\",IF(WORKDAY(+A7523,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7523,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7524=\"\",\"\",+IF(+A7524=D7524,+E7524,((+G7524/E7524)^+((NETWORKDAYS(+D7524,A7524,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7524,F7524,Feriados!$A$2:$A$1058)-1))*E7524)))","v":""},{"$f":"IF(A7524=\"\",\"\",+IF(+A7524=D7524,+VLOOKUP(D7524,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7524,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7524=\"\",\"\",+VLOOKUP(+EOMONTH(+F7524,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7524=\"\",\"\",VLOOKUP(D7524,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7524=\"\",\"\",IF(A7524=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7524,-2)+15,Cenários!$A:$D,2,FALSE)>A7524,+VLOOKUP(+EOMONTH(+A7524,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7524,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7524=\"\",\"\",VLOOKUP(F7524,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7524=\"\",\"\",IF(WORKDAY(+A7524,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7524,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7525=\"\",\"\",+IF(+A7525=D7525,+E7525,((+G7525/E7525)^+((NETWORKDAYS(+D7525,A7525,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7525,F7525,Feriados!$A$2:$A$1058)-1))*E7525)))","v":""},{"$f":"IF(A7525=\"\",\"\",+IF(+A7525=D7525,+VLOOKUP(D7525,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7525,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7525=\"\",\"\",+VLOOKUP(+EOMONTH(+F7525,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7525=\"\",\"\",VLOOKUP(D7525,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7525=\"\",\"\",IF(A7525=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7525,-2)+15,Cenários!$A:$D,2,FALSE)>A7525,+VLOOKUP(+EOMONTH(+A7525,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7525,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7525=\"\",\"\",VLOOKUP(F7525,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7525=\"\",\"\",IF(WORKDAY(+A7525,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7525,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7526=\"\",\"\",+IF(+A7526=D7526,+E7526,((+G7526/E7526)^+((NETWORKDAYS(+D7526,A7526,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7526,F7526,Feriados!$A$2:$A$1058)-1))*E7526)))","v":""},{"$f":"IF(A7526=\"\",\"\",+IF(+A7526=D7526,+VLOOKUP(D7526,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7526,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7526=\"\",\"\",+VLOOKUP(+EOMONTH(+F7526,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7526=\"\",\"\",VLOOKUP(D7526,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7526=\"\",\"\",IF(A7526=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7526,-2)+15,Cenários!$A:$D,2,FALSE)>A7526,+VLOOKUP(+EOMONTH(+A7526,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7526,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7526=\"\",\"\",VLOOKUP(F7526,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7526=\"\",\"\",IF(WORKDAY(+A7526,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7526,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7527=\"\",\"\",+IF(+A7527=D7527,+E7527,((+G7527/E7527)^+((NETWORKDAYS(+D7527,A7527,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7527,F7527,Feriados!$A$2:$A$1058)-1))*E7527)))","v":""},{"$f":"IF(A7527=\"\",\"\",+IF(+A7527=D7527,+VLOOKUP(D7527,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7527,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7527=\"\",\"\",+VLOOKUP(+EOMONTH(+F7527,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7527=\"\",\"\",VLOOKUP(D7527,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7527=\"\",\"\",IF(A7527=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7527,-2)+15,Cenários!$A:$D,2,FALSE)>A7527,+VLOOKUP(+EOMONTH(+A7527,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7527,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7527=\"\",\"\",VLOOKUP(F7527,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7527=\"\",\"\",IF(WORKDAY(+A7527,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7527,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7528=\"\",\"\",+IF(+A7528=D7528,+E7528,((+G7528/E7528)^+((NETWORKDAYS(+D7528,A7528,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7528,F7528,Feriados!$A$2:$A$1058)-1))*E7528)))","v":""},{"$f":"IF(A7528=\"\",\"\",+IF(+A7528=D7528,+VLOOKUP(D7528,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7528,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7528=\"\",\"\",+VLOOKUP(+EOMONTH(+F7528,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7528=\"\",\"\",VLOOKUP(D7528,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7528=\"\",\"\",IF(A7528=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7528,-2)+15,Cenários!$A:$D,2,FALSE)>A7528,+VLOOKUP(+EOMONTH(+A7528,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7528,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7528=\"\",\"\",VLOOKUP(F7528,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7528=\"\",\"\",IF(WORKDAY(+A7528,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7528,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7529=\"\",\"\",+IF(+A7529=D7529,+E7529,((+G7529/E7529)^+((NETWORKDAYS(+D7529,A7529,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7529,F7529,Feriados!$A$2:$A$1058)-1))*E7529)))","v":""},{"$f":"IF(A7529=\"\",\"\",+IF(+A7529=D7529,+VLOOKUP(D7529,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7529,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7529=\"\",\"\",+VLOOKUP(+EOMONTH(+F7529,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7529=\"\",\"\",VLOOKUP(D7529,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7529=\"\",\"\",IF(A7529=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7529,-2)+15,Cenários!$A:$D,2,FALSE)>A7529,+VLOOKUP(+EOMONTH(+A7529,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7529,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7529=\"\",\"\",VLOOKUP(F7529,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7529=\"\",\"\",IF(WORKDAY(+A7529,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7529,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7530=\"\",\"\",+IF(+A7530=D7530,+E7530,((+G7530/E7530)^+((NETWORKDAYS(+D7530,A7530,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7530,F7530,Feriados!$A$2:$A$1058)-1))*E7530)))","v":""},{"$f":"IF(A7530=\"\",\"\",+IF(+A7530=D7530,+VLOOKUP(D7530,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7530,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7530=\"\",\"\",+VLOOKUP(+EOMONTH(+F7530,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7530=\"\",\"\",VLOOKUP(D7530,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7530=\"\",\"\",IF(A7530=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7530,-2)+15,Cenários!$A:$D,2,FALSE)>A7530,+VLOOKUP(+EOMONTH(+A7530,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7530,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7530=\"\",\"\",VLOOKUP(F7530,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7530=\"\",\"\",IF(WORKDAY(+A7530,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7530,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7531=\"\",\"\",+IF(+A7531=D7531,+E7531,((+G7531/E7531)^+((NETWORKDAYS(+D7531,A7531,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7531,F7531,Feriados!$A$2:$A$1058)-1))*E7531)))","v":""},{"$f":"IF(A7531=\"\",\"\",+IF(+A7531=D7531,+VLOOKUP(D7531,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7531,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7531=\"\",\"\",+VLOOKUP(+EOMONTH(+F7531,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7531=\"\",\"\",VLOOKUP(D7531,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7531=\"\",\"\",IF(A7531=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7531,-2)+15,Cenários!$A:$D,2,FALSE)>A7531,+VLOOKUP(+EOMONTH(+A7531,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7531,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7531=\"\",\"\",VLOOKUP(F7531,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7531=\"\",\"\",IF(WORKDAY(+A7531,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7531,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7532=\"\",\"\",+IF(+A7532=D7532,+E7532,((+G7532/E7532)^+((NETWORKDAYS(+D7532,A7532,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7532,F7532,Feriados!$A$2:$A$1058)-1))*E7532)))","v":""},{"$f":"IF(A7532=\"\",\"\",+IF(+A7532=D7532,+VLOOKUP(D7532,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7532,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7532=\"\",\"\",+VLOOKUP(+EOMONTH(+F7532,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7532=\"\",\"\",VLOOKUP(D7532,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7532=\"\",\"\",IF(A7532=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7532,-2)+15,Cenários!$A:$D,2,FALSE)>A7532,+VLOOKUP(+EOMONTH(+A7532,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7532,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7532=\"\",\"\",VLOOKUP(F7532,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7532=\"\",\"\",IF(WORKDAY(+A7532,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7532,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7533=\"\",\"\",+IF(+A7533=D7533,+E7533,((+G7533/E7533)^+((NETWORKDAYS(+D7533,A7533,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7533,F7533,Feriados!$A$2:$A$1058)-1))*E7533)))","v":""},{"$f":"IF(A7533=\"\",\"\",+IF(+A7533=D7533,+VLOOKUP(D7533,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7533,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7533=\"\",\"\",+VLOOKUP(+EOMONTH(+F7533,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7533=\"\",\"\",VLOOKUP(D7533,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7533=\"\",\"\",IF(A7533=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7533,-2)+15,Cenários!$A:$D,2,FALSE)>A7533,+VLOOKUP(+EOMONTH(+A7533,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7533,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7533=\"\",\"\",VLOOKUP(F7533,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7533=\"\",\"\",IF(WORKDAY(+A7533,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7533,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7534=\"\",\"\",+IF(+A7534=D7534,+E7534,((+G7534/E7534)^+((NETWORKDAYS(+D7534,A7534,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7534,F7534,Feriados!$A$2:$A$1058)-1))*E7534)))","v":""},{"$f":"IF(A7534=\"\",\"\",+IF(+A7534=D7534,+VLOOKUP(D7534,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7534,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7534=\"\",\"\",+VLOOKUP(+EOMONTH(+F7534,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7534=\"\",\"\",VLOOKUP(D7534,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7534=\"\",\"\",IF(A7534=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7534,-2)+15,Cenários!$A:$D,2,FALSE)>A7534,+VLOOKUP(+EOMONTH(+A7534,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7534,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7534=\"\",\"\",VLOOKUP(F7534,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7534=\"\",\"\",IF(WORKDAY(+A7534,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7534,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7535=\"\",\"\",+IF(+A7535=D7535,+E7535,((+G7535/E7535)^+((NETWORKDAYS(+D7535,A7535,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7535,F7535,Feriados!$A$2:$A$1058)-1))*E7535)))","v":""},{"$f":"IF(A7535=\"\",\"\",+IF(+A7535=D7535,+VLOOKUP(D7535,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7535,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7535=\"\",\"\",+VLOOKUP(+EOMONTH(+F7535,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7535=\"\",\"\",VLOOKUP(D7535,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7535=\"\",\"\",IF(A7535=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7535,-2)+15,Cenários!$A:$D,2,FALSE)>A7535,+VLOOKUP(+EOMONTH(+A7535,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7535,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7535=\"\",\"\",VLOOKUP(F7535,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7535=\"\",\"\",IF(WORKDAY(+A7535,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7535,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7536=\"\",\"\",+IF(+A7536=D7536,+E7536,((+G7536/E7536)^+((NETWORKDAYS(+D7536,A7536,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7536,F7536,Feriados!$A$2:$A$1058)-1))*E7536)))","v":""},{"$f":"IF(A7536=\"\",\"\",+IF(+A7536=D7536,+VLOOKUP(D7536,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7536,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7536=\"\",\"\",+VLOOKUP(+EOMONTH(+F7536,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7536=\"\",\"\",VLOOKUP(D7536,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7536=\"\",\"\",IF(A7536=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7536,-2)+15,Cenários!$A:$D,2,FALSE)>A7536,+VLOOKUP(+EOMONTH(+A7536,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7536,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7536=\"\",\"\",VLOOKUP(F7536,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7536=\"\",\"\",IF(WORKDAY(+A7536,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7536,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7537=\"\",\"\",+IF(+A7537=D7537,+E7537,((+G7537/E7537)^+((NETWORKDAYS(+D7537,A7537,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7537,F7537,Feriados!$A$2:$A$1058)-1))*E7537)))","v":""},{"$f":"IF(A7537=\"\",\"\",+IF(+A7537=D7537,+VLOOKUP(D7537,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7537,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7537=\"\",\"\",+VLOOKUP(+EOMONTH(+F7537,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7537=\"\",\"\",VLOOKUP(D7537,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7537=\"\",\"\",IF(A7537=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7537,-2)+15,Cenários!$A:$D,2,FALSE)>A7537,+VLOOKUP(+EOMONTH(+A7537,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7537,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7537=\"\",\"\",VLOOKUP(F7537,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7537=\"\",\"\",IF(WORKDAY(+A7537,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7537,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7538=\"\",\"\",+IF(+A7538=D7538,+E7538,((+G7538/E7538)^+((NETWORKDAYS(+D7538,A7538,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7538,F7538,Feriados!$A$2:$A$1058)-1))*E7538)))","v":""},{"$f":"IF(A7538=\"\",\"\",+IF(+A7538=D7538,+VLOOKUP(D7538,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7538,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7538=\"\",\"\",+VLOOKUP(+EOMONTH(+F7538,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7538=\"\",\"\",VLOOKUP(D7538,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7538=\"\",\"\",IF(A7538=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7538,-2)+15,Cenários!$A:$D,2,FALSE)>A7538,+VLOOKUP(+EOMONTH(+A7538,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7538,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7538=\"\",\"\",VLOOKUP(F7538,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7538=\"\",\"\",IF(WORKDAY(+A7538,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7538,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7539=\"\",\"\",+IF(+A7539=D7539,+E7539,((+G7539/E7539)^+((NETWORKDAYS(+D7539,A7539,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7539,F7539,Feriados!$A$2:$A$1058)-1))*E7539)))","v":""},{"$f":"IF(A7539=\"\",\"\",+IF(+A7539=D7539,+VLOOKUP(D7539,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7539,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7539=\"\",\"\",+VLOOKUP(+EOMONTH(+F7539,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7539=\"\",\"\",VLOOKUP(D7539,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7539=\"\",\"\",IF(A7539=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7539,-2)+15,Cenários!$A:$D,2,FALSE)>A7539,+VLOOKUP(+EOMONTH(+A7539,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7539,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7539=\"\",\"\",VLOOKUP(F7539,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7539=\"\",\"\",IF(WORKDAY(+A7539,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7539,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7540=\"\",\"\",+IF(+A7540=D7540,+E7540,((+G7540/E7540)^+((NETWORKDAYS(+D7540,A7540,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7540,F7540,Feriados!$A$2:$A$1058)-1))*E7540)))","v":""},{"$f":"IF(A7540=\"\",\"\",+IF(+A7540=D7540,+VLOOKUP(D7540,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7540,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7540=\"\",\"\",+VLOOKUP(+EOMONTH(+F7540,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7540=\"\",\"\",VLOOKUP(D7540,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7540=\"\",\"\",IF(A7540=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7540,-2)+15,Cenários!$A:$D,2,FALSE)>A7540,+VLOOKUP(+EOMONTH(+A7540,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7540,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7540=\"\",\"\",VLOOKUP(F7540,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7540=\"\",\"\",IF(WORKDAY(+A7540,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7540,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7541=\"\",\"\",+IF(+A7541=D7541,+E7541,((+G7541/E7541)^+((NETWORKDAYS(+D7541,A7541,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7541,F7541,Feriados!$A$2:$A$1058)-1))*E7541)))","v":""},{"$f":"IF(A7541=\"\",\"\",+IF(+A7541=D7541,+VLOOKUP(D7541,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7541,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7541=\"\",\"\",+VLOOKUP(+EOMONTH(+F7541,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7541=\"\",\"\",VLOOKUP(D7541,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7541=\"\",\"\",IF(A7541=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7541,-2)+15,Cenários!$A:$D,2,FALSE)>A7541,+VLOOKUP(+EOMONTH(+A7541,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7541,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7541=\"\",\"\",VLOOKUP(F7541,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7541=\"\",\"\",IF(WORKDAY(+A7541,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7541,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7542=\"\",\"\",+IF(+A7542=D7542,+E7542,((+G7542/E7542)^+((NETWORKDAYS(+D7542,A7542,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7542,F7542,Feriados!$A$2:$A$1058)-1))*E7542)))","v":""},{"$f":"IF(A7542=\"\",\"\",+IF(+A7542=D7542,+VLOOKUP(D7542,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7542,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7542=\"\",\"\",+VLOOKUP(+EOMONTH(+F7542,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7542=\"\",\"\",VLOOKUP(D7542,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7542=\"\",\"\",IF(A7542=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7542,-2)+15,Cenários!$A:$D,2,FALSE)>A7542,+VLOOKUP(+EOMONTH(+A7542,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7542,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7542=\"\",\"\",VLOOKUP(F7542,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7542=\"\",\"\",IF(WORKDAY(+A7542,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7542,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7543=\"\",\"\",+IF(+A7543=D7543,+E7543,((+G7543/E7543)^+((NETWORKDAYS(+D7543,A7543,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7543,F7543,Feriados!$A$2:$A$1058)-1))*E7543)))","v":""},{"$f":"IF(A7543=\"\",\"\",+IF(+A7543=D7543,+VLOOKUP(D7543,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7543,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7543=\"\",\"\",+VLOOKUP(+EOMONTH(+F7543,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7543=\"\",\"\",VLOOKUP(D7543,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7543=\"\",\"\",IF(A7543=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7543,-2)+15,Cenários!$A:$D,2,FALSE)>A7543,+VLOOKUP(+EOMONTH(+A7543,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7543,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7543=\"\",\"\",VLOOKUP(F7543,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7543=\"\",\"\",IF(WORKDAY(+A7543,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7543,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7544=\"\",\"\",+IF(+A7544=D7544,+E7544,((+G7544/E7544)^+((NETWORKDAYS(+D7544,A7544,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7544,F7544,Feriados!$A$2:$A$1058)-1))*E7544)))","v":""},{"$f":"IF(A7544=\"\",\"\",+IF(+A7544=D7544,+VLOOKUP(D7544,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7544,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7544=\"\",\"\",+VLOOKUP(+EOMONTH(+F7544,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7544=\"\",\"\",VLOOKUP(D7544,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7544=\"\",\"\",IF(A7544=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7544,-2)+15,Cenários!$A:$D,2,FALSE)>A7544,+VLOOKUP(+EOMONTH(+A7544,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7544,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7544=\"\",\"\",VLOOKUP(F7544,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7544=\"\",\"\",IF(WORKDAY(+A7544,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7544,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7545=\"\",\"\",+IF(+A7545=D7545,+E7545,((+G7545/E7545)^+((NETWORKDAYS(+D7545,A7545,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7545,F7545,Feriados!$A$2:$A$1058)-1))*E7545)))","v":""},{"$f":"IF(A7545=\"\",\"\",+IF(+A7545=D7545,+VLOOKUP(D7545,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7545,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7545=\"\",\"\",+VLOOKUP(+EOMONTH(+F7545,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7545=\"\",\"\",VLOOKUP(D7545,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7545=\"\",\"\",IF(A7545=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7545,-2)+15,Cenários!$A:$D,2,FALSE)>A7545,+VLOOKUP(+EOMONTH(+A7545,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7545,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7545=\"\",\"\",VLOOKUP(F7545,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7545=\"\",\"\",IF(WORKDAY(+A7545,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7545,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7546=\"\",\"\",+IF(+A7546=D7546,+E7546,((+G7546/E7546)^+((NETWORKDAYS(+D7546,A7546,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7546,F7546,Feriados!$A$2:$A$1058)-1))*E7546)))","v":""},{"$f":"IF(A7546=\"\",\"\",+IF(+A7546=D7546,+VLOOKUP(D7546,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7546,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7546=\"\",\"\",+VLOOKUP(+EOMONTH(+F7546,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7546=\"\",\"\",VLOOKUP(D7546,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7546=\"\",\"\",IF(A7546=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7546,-2)+15,Cenários!$A:$D,2,FALSE)>A7546,+VLOOKUP(+EOMONTH(+A7546,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7546,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7546=\"\",\"\",VLOOKUP(F7546,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7546=\"\",\"\",IF(WORKDAY(+A7546,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7546,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7547=\"\",\"\",+IF(+A7547=D7547,+E7547,((+G7547/E7547)^+((NETWORKDAYS(+D7547,A7547,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7547,F7547,Feriados!$A$2:$A$1058)-1))*E7547)))","v":""},{"$f":"IF(A7547=\"\",\"\",+IF(+A7547=D7547,+VLOOKUP(D7547,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7547,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7547=\"\",\"\",+VLOOKUP(+EOMONTH(+F7547,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7547=\"\",\"\",VLOOKUP(D7547,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7547=\"\",\"\",IF(A7547=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7547,-2)+15,Cenários!$A:$D,2,FALSE)>A7547,+VLOOKUP(+EOMONTH(+A7547,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7547,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7547=\"\",\"\",VLOOKUP(F7547,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7547=\"\",\"\",IF(WORKDAY(+A7547,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7547,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7548=\"\",\"\",+IF(+A7548=D7548,+E7548,((+G7548/E7548)^+((NETWORKDAYS(+D7548,A7548,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7548,F7548,Feriados!$A$2:$A$1058)-1))*E7548)))","v":""},{"$f":"IF(A7548=\"\",\"\",+IF(+A7548=D7548,+VLOOKUP(D7548,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7548,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7548=\"\",\"\",+VLOOKUP(+EOMONTH(+F7548,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7548=\"\",\"\",VLOOKUP(D7548,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7548=\"\",\"\",IF(A7548=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7548,-2)+15,Cenários!$A:$D,2,FALSE)>A7548,+VLOOKUP(+EOMONTH(+A7548,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7548,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7548=\"\",\"\",VLOOKUP(F7548,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7548=\"\",\"\",IF(WORKDAY(+A7548,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7548,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7549=\"\",\"\",+IF(+A7549=D7549,+E7549,((+G7549/E7549)^+((NETWORKDAYS(+D7549,A7549,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7549,F7549,Feriados!$A$2:$A$1058)-1))*E7549)))","v":""},{"$f":"IF(A7549=\"\",\"\",+IF(+A7549=D7549,+VLOOKUP(D7549,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7549,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7549=\"\",\"\",+VLOOKUP(+EOMONTH(+F7549,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7549=\"\",\"\",VLOOKUP(D7549,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7549=\"\",\"\",IF(A7549=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7549,-2)+15,Cenários!$A:$D,2,FALSE)>A7549,+VLOOKUP(+EOMONTH(+A7549,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7549,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7549=\"\",\"\",VLOOKUP(F7549,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7549=\"\",\"\",IF(WORKDAY(+A7549,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7549,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7550=\"\",\"\",+IF(+A7550=D7550,+E7550,((+G7550/E7550)^+((NETWORKDAYS(+D7550,A7550,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7550,F7550,Feriados!$A$2:$A$1058)-1))*E7550)))","v":""},{"$f":"IF(A7550=\"\",\"\",+IF(+A7550=D7550,+VLOOKUP(D7550,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7550,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7550=\"\",\"\",+VLOOKUP(+EOMONTH(+F7550,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7550=\"\",\"\",VLOOKUP(D7550,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7550=\"\",\"\",IF(A7550=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7550,-2)+15,Cenários!$A:$D,2,FALSE)>A7550,+VLOOKUP(+EOMONTH(+A7550,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7550,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7550=\"\",\"\",VLOOKUP(F7550,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7550=\"\",\"\",IF(WORKDAY(+A7550,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7550,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7551=\"\",\"\",+IF(+A7551=D7551,+E7551,((+G7551/E7551)^+((NETWORKDAYS(+D7551,A7551,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7551,F7551,Feriados!$A$2:$A$1058)-1))*E7551)))","v":""},{"$f":"IF(A7551=\"\",\"\",+IF(+A7551=D7551,+VLOOKUP(D7551,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7551,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7551=\"\",\"\",+VLOOKUP(+EOMONTH(+F7551,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7551=\"\",\"\",VLOOKUP(D7551,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7551=\"\",\"\",IF(A7551=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7551,-2)+15,Cenários!$A:$D,2,FALSE)>A7551,+VLOOKUP(+EOMONTH(+A7551,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7551,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7551=\"\",\"\",VLOOKUP(F7551,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7551=\"\",\"\",IF(WORKDAY(+A7551,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7551,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7552=\"\",\"\",+IF(+A7552=D7552,+E7552,((+G7552/E7552)^+((NETWORKDAYS(+D7552,A7552,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7552,F7552,Feriados!$A$2:$A$1058)-1))*E7552)))","v":""},{"$f":"IF(A7552=\"\",\"\",+IF(+A7552=D7552,+VLOOKUP(D7552,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7552,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7552=\"\",\"\",+VLOOKUP(+EOMONTH(+F7552,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7552=\"\",\"\",VLOOKUP(D7552,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7552=\"\",\"\",IF(A7552=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7552,-2)+15,Cenários!$A:$D,2,FALSE)>A7552,+VLOOKUP(+EOMONTH(+A7552,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7552,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7552=\"\",\"\",VLOOKUP(F7552,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7552=\"\",\"\",IF(WORKDAY(+A7552,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7552,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7553=\"\",\"\",+IF(+A7553=D7553,+E7553,((+G7553/E7553)^+((NETWORKDAYS(+D7553,A7553,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7553,F7553,Feriados!$A$2:$A$1058)-1))*E7553)))","v":""},{"$f":"IF(A7553=\"\",\"\",+IF(+A7553=D7553,+VLOOKUP(D7553,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7553,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7553=\"\",\"\",+VLOOKUP(+EOMONTH(+F7553,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7553=\"\",\"\",VLOOKUP(D7553,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7553=\"\",\"\",IF(A7553=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7553,-2)+15,Cenários!$A:$D,2,FALSE)>A7553,+VLOOKUP(+EOMONTH(+A7553,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7553,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7553=\"\",\"\",VLOOKUP(F7553,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7553=\"\",\"\",IF(WORKDAY(+A7553,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7553,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7554=\"\",\"\",+IF(+A7554=D7554,+E7554,((+G7554/E7554)^+((NETWORKDAYS(+D7554,A7554,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7554,F7554,Feriados!$A$2:$A$1058)-1))*E7554)))","v":""},{"$f":"IF(A7554=\"\",\"\",+IF(+A7554=D7554,+VLOOKUP(D7554,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7554,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7554=\"\",\"\",+VLOOKUP(+EOMONTH(+F7554,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7554=\"\",\"\",VLOOKUP(D7554,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7554=\"\",\"\",IF(A7554=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7554,-2)+15,Cenários!$A:$D,2,FALSE)>A7554,+VLOOKUP(+EOMONTH(+A7554,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7554,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7554=\"\",\"\",VLOOKUP(F7554,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7554=\"\",\"\",IF(WORKDAY(+A7554,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7554,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7555=\"\",\"\",+IF(+A7555=D7555,+E7555,((+G7555/E7555)^+((NETWORKDAYS(+D7555,A7555,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7555,F7555,Feriados!$A$2:$A$1058)-1))*E7555)))","v":""},{"$f":"IF(A7555=\"\",\"\",+IF(+A7555=D7555,+VLOOKUP(D7555,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7555,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7555=\"\",\"\",+VLOOKUP(+EOMONTH(+F7555,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7555=\"\",\"\",VLOOKUP(D7555,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7555=\"\",\"\",IF(A7555=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7555,-2)+15,Cenários!$A:$D,2,FALSE)>A7555,+VLOOKUP(+EOMONTH(+A7555,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7555,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7555=\"\",\"\",VLOOKUP(F7555,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7555=\"\",\"\",IF(WORKDAY(+A7555,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7555,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7556=\"\",\"\",+IF(+A7556=D7556,+E7556,((+G7556/E7556)^+((NETWORKDAYS(+D7556,A7556,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7556,F7556,Feriados!$A$2:$A$1058)-1))*E7556)))","v":""},{"$f":"IF(A7556=\"\",\"\",+IF(+A7556=D7556,+VLOOKUP(D7556,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7556,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7556=\"\",\"\",+VLOOKUP(+EOMONTH(+F7556,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7556=\"\",\"\",VLOOKUP(D7556,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7556=\"\",\"\",IF(A7556=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7556,-2)+15,Cenários!$A:$D,2,FALSE)>A7556,+VLOOKUP(+EOMONTH(+A7556,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7556,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7556=\"\",\"\",VLOOKUP(F7556,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7556=\"\",\"\",IF(WORKDAY(+A7556,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7556,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7557=\"\",\"\",+IF(+A7557=D7557,+E7557,((+G7557/E7557)^+((NETWORKDAYS(+D7557,A7557,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7557,F7557,Feriados!$A$2:$A$1058)-1))*E7557)))","v":""},{"$f":"IF(A7557=\"\",\"\",+IF(+A7557=D7557,+VLOOKUP(D7557,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7557,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7557=\"\",\"\",+VLOOKUP(+EOMONTH(+F7557,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7557=\"\",\"\",VLOOKUP(D7557,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7557=\"\",\"\",IF(A7557=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7557,-2)+15,Cenários!$A:$D,2,FALSE)>A7557,+VLOOKUP(+EOMONTH(+A7557,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7557,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7557=\"\",\"\",VLOOKUP(F7557,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7557=\"\",\"\",IF(WORKDAY(+A7557,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7557,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7558=\"\",\"\",+IF(+A7558=D7558,+E7558,((+G7558/E7558)^+((NETWORKDAYS(+D7558,A7558,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7558,F7558,Feriados!$A$2:$A$1058)-1))*E7558)))","v":""},{"$f":"IF(A7558=\"\",\"\",+IF(+A7558=D7558,+VLOOKUP(D7558,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7558,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7558=\"\",\"\",+VLOOKUP(+EOMONTH(+F7558,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7558=\"\",\"\",VLOOKUP(D7558,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7558=\"\",\"\",IF(A7558=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7558,-2)+15,Cenários!$A:$D,2,FALSE)>A7558,+VLOOKUP(+EOMONTH(+A7558,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7558,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7558=\"\",\"\",VLOOKUP(F7558,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7558=\"\",\"\",IF(WORKDAY(+A7558,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7558,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7559=\"\",\"\",+IF(+A7559=D7559,+E7559,((+G7559/E7559)^+((NETWORKDAYS(+D7559,A7559,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7559,F7559,Feriados!$A$2:$A$1058)-1))*E7559)))","v":""},{"$f":"IF(A7559=\"\",\"\",+IF(+A7559=D7559,+VLOOKUP(D7559,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7559,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7559=\"\",\"\",+VLOOKUP(+EOMONTH(+F7559,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7559=\"\",\"\",VLOOKUP(D7559,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7559=\"\",\"\",IF(A7559=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7559,-2)+15,Cenários!$A:$D,2,FALSE)>A7559,+VLOOKUP(+EOMONTH(+A7559,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7559,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7559=\"\",\"\",VLOOKUP(F7559,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7559=\"\",\"\",IF(WORKDAY(+A7559,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7559,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7560=\"\",\"\",+IF(+A7560=D7560,+E7560,((+G7560/E7560)^+((NETWORKDAYS(+D7560,A7560,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7560,F7560,Feriados!$A$2:$A$1058)-1))*E7560)))","v":""},{"$f":"IF(A7560=\"\",\"\",+IF(+A7560=D7560,+VLOOKUP(D7560,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7560,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7560=\"\",\"\",+VLOOKUP(+EOMONTH(+F7560,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7560=\"\",\"\",VLOOKUP(D7560,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7560=\"\",\"\",IF(A7560=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7560,-2)+15,Cenários!$A:$D,2,FALSE)>A7560,+VLOOKUP(+EOMONTH(+A7560,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7560,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7560=\"\",\"\",VLOOKUP(F7560,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7560=\"\",\"\",IF(WORKDAY(+A7560,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7560,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7561=\"\",\"\",+IF(+A7561=D7561,+E7561,((+G7561/E7561)^+((NETWORKDAYS(+D7561,A7561,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7561,F7561,Feriados!$A$2:$A$1058)-1))*E7561)))","v":""},{"$f":"IF(A7561=\"\",\"\",+IF(+A7561=D7561,+VLOOKUP(D7561,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7561,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7561=\"\",\"\",+VLOOKUP(+EOMONTH(+F7561,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7561=\"\",\"\",VLOOKUP(D7561,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7561=\"\",\"\",IF(A7561=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7561,-2)+15,Cenários!$A:$D,2,FALSE)>A7561,+VLOOKUP(+EOMONTH(+A7561,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7561,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7561=\"\",\"\",VLOOKUP(F7561,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7561=\"\",\"\",IF(WORKDAY(+A7561,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7561,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7562=\"\",\"\",+IF(+A7562=D7562,+E7562,((+G7562/E7562)^+((NETWORKDAYS(+D7562,A7562,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7562,F7562,Feriados!$A$2:$A$1058)-1))*E7562)))","v":""},{"$f":"IF(A7562=\"\",\"\",+IF(+A7562=D7562,+VLOOKUP(D7562,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7562,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7562=\"\",\"\",+VLOOKUP(+EOMONTH(+F7562,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7562=\"\",\"\",VLOOKUP(D7562,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7562=\"\",\"\",IF(A7562=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7562,-2)+15,Cenários!$A:$D,2,FALSE)>A7562,+VLOOKUP(+EOMONTH(+A7562,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7562,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7562=\"\",\"\",VLOOKUP(F7562,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7562=\"\",\"\",IF(WORKDAY(+A7562,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7562,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7563=\"\",\"\",+IF(+A7563=D7563,+E7563,((+G7563/E7563)^+((NETWORKDAYS(+D7563,A7563,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7563,F7563,Feriados!$A$2:$A$1058)-1))*E7563)))","v":""},{"$f":"IF(A7563=\"\",\"\",+IF(+A7563=D7563,+VLOOKUP(D7563,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7563,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7563=\"\",\"\",+VLOOKUP(+EOMONTH(+F7563,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7563=\"\",\"\",VLOOKUP(D7563,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7563=\"\",\"\",IF(A7563=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7563,-2)+15,Cenários!$A:$D,2,FALSE)>A7563,+VLOOKUP(+EOMONTH(+A7563,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7563,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7563=\"\",\"\",VLOOKUP(F7563,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7563=\"\",\"\",IF(WORKDAY(+A7563,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7563,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7564=\"\",\"\",+IF(+A7564=D7564,+E7564,((+G7564/E7564)^+((NETWORKDAYS(+D7564,A7564,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7564,F7564,Feriados!$A$2:$A$1058)-1))*E7564)))","v":""},{"$f":"IF(A7564=\"\",\"\",+IF(+A7564=D7564,+VLOOKUP(D7564,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7564,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7564=\"\",\"\",+VLOOKUP(+EOMONTH(+F7564,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7564=\"\",\"\",VLOOKUP(D7564,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7564=\"\",\"\",IF(A7564=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7564,-2)+15,Cenários!$A:$D,2,FALSE)>A7564,+VLOOKUP(+EOMONTH(+A7564,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7564,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7564=\"\",\"\",VLOOKUP(F7564,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7564=\"\",\"\",IF(WORKDAY(+A7564,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7564,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7565=\"\",\"\",+IF(+A7565=D7565,+E7565,((+G7565/E7565)^+((NETWORKDAYS(+D7565,A7565,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7565,F7565,Feriados!$A$2:$A$1058)-1))*E7565)))","v":""},{"$f":"IF(A7565=\"\",\"\",+IF(+A7565=D7565,+VLOOKUP(D7565,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7565,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7565=\"\",\"\",+VLOOKUP(+EOMONTH(+F7565,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7565=\"\",\"\",VLOOKUP(D7565,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7565=\"\",\"\",IF(A7565=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7565,-2)+15,Cenários!$A:$D,2,FALSE)>A7565,+VLOOKUP(+EOMONTH(+A7565,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7565,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7565=\"\",\"\",VLOOKUP(F7565,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7565=\"\",\"\",IF(WORKDAY(+A7565,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7565,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7566=\"\",\"\",+IF(+A7566=D7566,+E7566,((+G7566/E7566)^+((NETWORKDAYS(+D7566,A7566,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7566,F7566,Feriados!$A$2:$A$1058)-1))*E7566)))","v":""},{"$f":"IF(A7566=\"\",\"\",+IF(+A7566=D7566,+VLOOKUP(D7566,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7566,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7566=\"\",\"\",+VLOOKUP(+EOMONTH(+F7566,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7566=\"\",\"\",VLOOKUP(D7566,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7566=\"\",\"\",IF(A7566=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7566,-2)+15,Cenários!$A:$D,2,FALSE)>A7566,+VLOOKUP(+EOMONTH(+A7566,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7566,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7566=\"\",\"\",VLOOKUP(F7566,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7566=\"\",\"\",IF(WORKDAY(+A7566,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7566,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7567=\"\",\"\",+IF(+A7567=D7567,+E7567,((+G7567/E7567)^+((NETWORKDAYS(+D7567,A7567,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7567,F7567,Feriados!$A$2:$A$1058)-1))*E7567)))","v":""},{"$f":"IF(A7567=\"\",\"\",+IF(+A7567=D7567,+VLOOKUP(D7567,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7567,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7567=\"\",\"\",+VLOOKUP(+EOMONTH(+F7567,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7567=\"\",\"\",VLOOKUP(D7567,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7567=\"\",\"\",IF(A7567=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7567,-2)+15,Cenários!$A:$D,2,FALSE)>A7567,+VLOOKUP(+EOMONTH(+A7567,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7567,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7567=\"\",\"\",VLOOKUP(F7567,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7567=\"\",\"\",IF(WORKDAY(+A7567,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7567,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7568=\"\",\"\",+IF(+A7568=D7568,+E7568,((+G7568/E7568)^+((NETWORKDAYS(+D7568,A7568,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7568,F7568,Feriados!$A$2:$A$1058)-1))*E7568)))","v":""},{"$f":"IF(A7568=\"\",\"\",+IF(+A7568=D7568,+VLOOKUP(D7568,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7568,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7568=\"\",\"\",+VLOOKUP(+EOMONTH(+F7568,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7568=\"\",\"\",VLOOKUP(D7568,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7568=\"\",\"\",IF(A7568=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7568,-2)+15,Cenários!$A:$D,2,FALSE)>A7568,+VLOOKUP(+EOMONTH(+A7568,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7568,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7568=\"\",\"\",VLOOKUP(F7568,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7568=\"\",\"\",IF(WORKDAY(+A7568,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7568,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7569=\"\",\"\",+IF(+A7569=D7569,+E7569,((+G7569/E7569)^+((NETWORKDAYS(+D7569,A7569,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7569,F7569,Feriados!$A$2:$A$1058)-1))*E7569)))","v":""},{"$f":"IF(A7569=\"\",\"\",+IF(+A7569=D7569,+VLOOKUP(D7569,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7569,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7569=\"\",\"\",+VLOOKUP(+EOMONTH(+F7569,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7569=\"\",\"\",VLOOKUP(D7569,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7569=\"\",\"\",IF(A7569=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7569,-2)+15,Cenários!$A:$D,2,FALSE)>A7569,+VLOOKUP(+EOMONTH(+A7569,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7569,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7569=\"\",\"\",VLOOKUP(F7569,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7569=\"\",\"\",IF(WORKDAY(+A7569,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7569,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7570=\"\",\"\",+IF(+A7570=D7570,+E7570,((+G7570/E7570)^+((NETWORKDAYS(+D7570,A7570,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7570,F7570,Feriados!$A$2:$A$1058)-1))*E7570)))","v":""},{"$f":"IF(A7570=\"\",\"\",+IF(+A7570=D7570,+VLOOKUP(D7570,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7570,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7570=\"\",\"\",+VLOOKUP(+EOMONTH(+F7570,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7570=\"\",\"\",VLOOKUP(D7570,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7570=\"\",\"\",IF(A7570=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7570,-2)+15,Cenários!$A:$D,2,FALSE)>A7570,+VLOOKUP(+EOMONTH(+A7570,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7570,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7570=\"\",\"\",VLOOKUP(F7570,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7570=\"\",\"\",IF(WORKDAY(+A7570,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7570,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7571=\"\",\"\",+IF(+A7571=D7571,+E7571,((+G7571/E7571)^+((NETWORKDAYS(+D7571,A7571,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7571,F7571,Feriados!$A$2:$A$1058)-1))*E7571)))","v":""},{"$f":"IF(A7571=\"\",\"\",+IF(+A7571=D7571,+VLOOKUP(D7571,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7571,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7571=\"\",\"\",+VLOOKUP(+EOMONTH(+F7571,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7571=\"\",\"\",VLOOKUP(D7571,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7571=\"\",\"\",IF(A7571=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7571,-2)+15,Cenários!$A:$D,2,FALSE)>A7571,+VLOOKUP(+EOMONTH(+A7571,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7571,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7571=\"\",\"\",VLOOKUP(F7571,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7571=\"\",\"\",IF(WORKDAY(+A7571,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7571,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7572=\"\",\"\",+IF(+A7572=D7572,+E7572,((+G7572/E7572)^+((NETWORKDAYS(+D7572,A7572,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7572,F7572,Feriados!$A$2:$A$1058)-1))*E7572)))","v":""},{"$f":"IF(A7572=\"\",\"\",+IF(+A7572=D7572,+VLOOKUP(D7572,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7572,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7572=\"\",\"\",+VLOOKUP(+EOMONTH(+F7572,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7572=\"\",\"\",VLOOKUP(D7572,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7572=\"\",\"\",IF(A7572=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7572,-2)+15,Cenários!$A:$D,2,FALSE)>A7572,+VLOOKUP(+EOMONTH(+A7572,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7572,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7572=\"\",\"\",VLOOKUP(F7572,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7572=\"\",\"\",IF(WORKDAY(+A7572,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7572,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7573=\"\",\"\",+IF(+A7573=D7573,+E7573,((+G7573/E7573)^+((NETWORKDAYS(+D7573,A7573,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7573,F7573,Feriados!$A$2:$A$1058)-1))*E7573)))","v":""},{"$f":"IF(A7573=\"\",\"\",+IF(+A7573=D7573,+VLOOKUP(D7573,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7573,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7573=\"\",\"\",+VLOOKUP(+EOMONTH(+F7573,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7573=\"\",\"\",VLOOKUP(D7573,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7573=\"\",\"\",IF(A7573=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7573,-2)+15,Cenários!$A:$D,2,FALSE)>A7573,+VLOOKUP(+EOMONTH(+A7573,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7573,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7573=\"\",\"\",VLOOKUP(F7573,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7573=\"\",\"\",IF(WORKDAY(+A7573,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7573,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7574=\"\",\"\",+IF(+A7574=D7574,+E7574,((+G7574/E7574)^+((NETWORKDAYS(+D7574,A7574,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7574,F7574,Feriados!$A$2:$A$1058)-1))*E7574)))","v":""},{"$f":"IF(A7574=\"\",\"\",+IF(+A7574=D7574,+VLOOKUP(D7574,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7574,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7574=\"\",\"\",+VLOOKUP(+EOMONTH(+F7574,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7574=\"\",\"\",VLOOKUP(D7574,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7574=\"\",\"\",IF(A7574=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7574,-2)+15,Cenários!$A:$D,2,FALSE)>A7574,+VLOOKUP(+EOMONTH(+A7574,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7574,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7574=\"\",\"\",VLOOKUP(F7574,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7574=\"\",\"\",IF(WORKDAY(+A7574,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7574,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7575=\"\",\"\",+IF(+A7575=D7575,+E7575,((+G7575/E7575)^+((NETWORKDAYS(+D7575,A7575,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7575,F7575,Feriados!$A$2:$A$1058)-1))*E7575)))","v":""},{"$f":"IF(A7575=\"\",\"\",+IF(+A7575=D7575,+VLOOKUP(D7575,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7575,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7575=\"\",\"\",+VLOOKUP(+EOMONTH(+F7575,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7575=\"\",\"\",VLOOKUP(D7575,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7575=\"\",\"\",IF(A7575=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7575,-2)+15,Cenários!$A:$D,2,FALSE)>A7575,+VLOOKUP(+EOMONTH(+A7575,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7575,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7575=\"\",\"\",VLOOKUP(F7575,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7575=\"\",\"\",IF(WORKDAY(+A7575,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7575,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7576=\"\",\"\",+IF(+A7576=D7576,+E7576,((+G7576/E7576)^+((NETWORKDAYS(+D7576,A7576,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7576,F7576,Feriados!$A$2:$A$1058)-1))*E7576)))","v":""},{"$f":"IF(A7576=\"\",\"\",+IF(+A7576=D7576,+VLOOKUP(D7576,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7576,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7576=\"\",\"\",+VLOOKUP(+EOMONTH(+F7576,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7576=\"\",\"\",VLOOKUP(D7576,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7576=\"\",\"\",IF(A7576=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7576,-2)+15,Cenários!$A:$D,2,FALSE)>A7576,+VLOOKUP(+EOMONTH(+A7576,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7576,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7576=\"\",\"\",VLOOKUP(F7576,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7576=\"\",\"\",IF(WORKDAY(+A7576,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7576,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7577=\"\",\"\",+IF(+A7577=D7577,+E7577,((+G7577/E7577)^+((NETWORKDAYS(+D7577,A7577,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7577,F7577,Feriados!$A$2:$A$1058)-1))*E7577)))","v":""},{"$f":"IF(A7577=\"\",\"\",+IF(+A7577=D7577,+VLOOKUP(D7577,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7577,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7577=\"\",\"\",+VLOOKUP(+EOMONTH(+F7577,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7577=\"\",\"\",VLOOKUP(D7577,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7577=\"\",\"\",IF(A7577=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7577,-2)+15,Cenários!$A:$D,2,FALSE)>A7577,+VLOOKUP(+EOMONTH(+A7577,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7577,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7577=\"\",\"\",VLOOKUP(F7577,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7577=\"\",\"\",IF(WORKDAY(+A7577,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7577,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7578=\"\",\"\",+IF(+A7578=D7578,+E7578,((+G7578/E7578)^+((NETWORKDAYS(+D7578,A7578,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7578,F7578,Feriados!$A$2:$A$1058)-1))*E7578)))","v":""},{"$f":"IF(A7578=\"\",\"\",+IF(+A7578=D7578,+VLOOKUP(D7578,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7578,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7578=\"\",\"\",+VLOOKUP(+EOMONTH(+F7578,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7578=\"\",\"\",VLOOKUP(D7578,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7578=\"\",\"\",IF(A7578=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7578,-2)+15,Cenários!$A:$D,2,FALSE)>A7578,+VLOOKUP(+EOMONTH(+A7578,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7578,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7578=\"\",\"\",VLOOKUP(F7578,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7578=\"\",\"\",IF(WORKDAY(+A7578,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7578,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7579=\"\",\"\",+IF(+A7579=D7579,+E7579,((+G7579/E7579)^+((NETWORKDAYS(+D7579,A7579,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7579,F7579,Feriados!$A$2:$A$1058)-1))*E7579)))","v":""},{"$f":"IF(A7579=\"\",\"\",+IF(+A7579=D7579,+VLOOKUP(D7579,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7579,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7579=\"\",\"\",+VLOOKUP(+EOMONTH(+F7579,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7579=\"\",\"\",VLOOKUP(D7579,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7579=\"\",\"\",IF(A7579=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7579,-2)+15,Cenários!$A:$D,2,FALSE)>A7579,+VLOOKUP(+EOMONTH(+A7579,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7579,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7579=\"\",\"\",VLOOKUP(F7579,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7579=\"\",\"\",IF(WORKDAY(+A7579,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7579,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7580=\"\",\"\",+IF(+A7580=D7580,+E7580,((+G7580/E7580)^+((NETWORKDAYS(+D7580,A7580,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7580,F7580,Feriados!$A$2:$A$1058)-1))*E7580)))","v":""},{"$f":"IF(A7580=\"\",\"\",+IF(+A7580=D7580,+VLOOKUP(D7580,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7580,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7580=\"\",\"\",+VLOOKUP(+EOMONTH(+F7580,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7580=\"\",\"\",VLOOKUP(D7580,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7580=\"\",\"\",IF(A7580=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7580,-2)+15,Cenários!$A:$D,2,FALSE)>A7580,+VLOOKUP(+EOMONTH(+A7580,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7580,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7580=\"\",\"\",VLOOKUP(F7580,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7580=\"\",\"\",IF(WORKDAY(+A7580,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7580,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7581=\"\",\"\",+IF(+A7581=D7581,+E7581,((+G7581/E7581)^+((NETWORKDAYS(+D7581,A7581,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7581,F7581,Feriados!$A$2:$A$1058)-1))*E7581)))","v":""},{"$f":"IF(A7581=\"\",\"\",+IF(+A7581=D7581,+VLOOKUP(D7581,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7581,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7581=\"\",\"\",+VLOOKUP(+EOMONTH(+F7581,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7581=\"\",\"\",VLOOKUP(D7581,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7581=\"\",\"\",IF(A7581=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7581,-2)+15,Cenários!$A:$D,2,FALSE)>A7581,+VLOOKUP(+EOMONTH(+A7581,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7581,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7581=\"\",\"\",VLOOKUP(F7581,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7581=\"\",\"\",IF(WORKDAY(+A7581,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7581,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7582=\"\",\"\",+IF(+A7582=D7582,+E7582,((+G7582/E7582)^+((NETWORKDAYS(+D7582,A7582,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7582,F7582,Feriados!$A$2:$A$1058)-1))*E7582)))","v":""},{"$f":"IF(A7582=\"\",\"\",+IF(+A7582=D7582,+VLOOKUP(D7582,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7582,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7582=\"\",\"\",+VLOOKUP(+EOMONTH(+F7582,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7582=\"\",\"\",VLOOKUP(D7582,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7582=\"\",\"\",IF(A7582=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7582,-2)+15,Cenários!$A:$D,2,FALSE)>A7582,+VLOOKUP(+EOMONTH(+A7582,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7582,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7582=\"\",\"\",VLOOKUP(F7582,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7582=\"\",\"\",IF(WORKDAY(+A7582,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7582,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7583=\"\",\"\",+IF(+A7583=D7583,+E7583,((+G7583/E7583)^+((NETWORKDAYS(+D7583,A7583,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7583,F7583,Feriados!$A$2:$A$1058)-1))*E7583)))","v":""},{"$f":"IF(A7583=\"\",\"\",+IF(+A7583=D7583,+VLOOKUP(D7583,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7583,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7583=\"\",\"\",+VLOOKUP(+EOMONTH(+F7583,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7583=\"\",\"\",VLOOKUP(D7583,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7583=\"\",\"\",IF(A7583=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7583,-2)+15,Cenários!$A:$D,2,FALSE)>A7583,+VLOOKUP(+EOMONTH(+A7583,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7583,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7583=\"\",\"\",VLOOKUP(F7583,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7583=\"\",\"\",IF(WORKDAY(+A7583,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7583,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7584=\"\",\"\",+IF(+A7584=D7584,+E7584,((+G7584/E7584)^+((NETWORKDAYS(+D7584,A7584,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7584,F7584,Feriados!$A$2:$A$1058)-1))*E7584)))","v":""},{"$f":"IF(A7584=\"\",\"\",+IF(+A7584=D7584,+VLOOKUP(D7584,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7584,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7584=\"\",\"\",+VLOOKUP(+EOMONTH(+F7584,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7584=\"\",\"\",VLOOKUP(D7584,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7584=\"\",\"\",IF(A7584=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7584,-2)+15,Cenários!$A:$D,2,FALSE)>A7584,+VLOOKUP(+EOMONTH(+A7584,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7584,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7584=\"\",\"\",VLOOKUP(F7584,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7584=\"\",\"\",IF(WORKDAY(+A7584,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7584,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7585=\"\",\"\",+IF(+A7585=D7585,+E7585,((+G7585/E7585)^+((NETWORKDAYS(+D7585,A7585,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7585,F7585,Feriados!$A$2:$A$1058)-1))*E7585)))","v":""},{"$f":"IF(A7585=\"\",\"\",+IF(+A7585=D7585,+VLOOKUP(D7585,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7585,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7585=\"\",\"\",+VLOOKUP(+EOMONTH(+F7585,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7585=\"\",\"\",VLOOKUP(D7585,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7585=\"\",\"\",IF(A7585=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7585,-2)+15,Cenários!$A:$D,2,FALSE)>A7585,+VLOOKUP(+EOMONTH(+A7585,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7585,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7585=\"\",\"\",VLOOKUP(F7585,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7585=\"\",\"\",IF(WORKDAY(+A7585,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7585,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7586=\"\",\"\",+IF(+A7586=D7586,+E7586,((+G7586/E7586)^+((NETWORKDAYS(+D7586,A7586,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7586,F7586,Feriados!$A$2:$A$1058)-1))*E7586)))","v":""},{"$f":"IF(A7586=\"\",\"\",+IF(+A7586=D7586,+VLOOKUP(D7586,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7586,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7586=\"\",\"\",+VLOOKUP(+EOMONTH(+F7586,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7586=\"\",\"\",VLOOKUP(D7586,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7586=\"\",\"\",IF(A7586=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7586,-2)+15,Cenários!$A:$D,2,FALSE)>A7586,+VLOOKUP(+EOMONTH(+A7586,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7586,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7586=\"\",\"\",VLOOKUP(F7586,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7586=\"\",\"\",IF(WORKDAY(+A7586,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7586,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7587=\"\",\"\",+IF(+A7587=D7587,+E7587,((+G7587/E7587)^+((NETWORKDAYS(+D7587,A7587,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7587,F7587,Feriados!$A$2:$A$1058)-1))*E7587)))","v":""},{"$f":"IF(A7587=\"\",\"\",+IF(+A7587=D7587,+VLOOKUP(D7587,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7587,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7587=\"\",\"\",+VLOOKUP(+EOMONTH(+F7587,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7587=\"\",\"\",VLOOKUP(D7587,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7587=\"\",\"\",IF(A7587=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7587,-2)+15,Cenários!$A:$D,2,FALSE)>A7587,+VLOOKUP(+EOMONTH(+A7587,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7587,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7587=\"\",\"\",VLOOKUP(F7587,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7587=\"\",\"\",IF(WORKDAY(+A7587,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7587,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7588=\"\",\"\",+IF(+A7588=D7588,+E7588,((+G7588/E7588)^+((NETWORKDAYS(+D7588,A7588,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7588,F7588,Feriados!$A$2:$A$1058)-1))*E7588)))","v":""},{"$f":"IF(A7588=\"\",\"\",+IF(+A7588=D7588,+VLOOKUP(D7588,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7588,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7588=\"\",\"\",+VLOOKUP(+EOMONTH(+F7588,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7588=\"\",\"\",VLOOKUP(D7588,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7588=\"\",\"\",IF(A7588=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7588,-2)+15,Cenários!$A:$D,2,FALSE)>A7588,+VLOOKUP(+EOMONTH(+A7588,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7588,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7588=\"\",\"\",VLOOKUP(F7588,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7588=\"\",\"\",IF(WORKDAY(+A7588,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7588,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7589=\"\",\"\",+IF(+A7589=D7589,+E7589,((+G7589/E7589)^+((NETWORKDAYS(+D7589,A7589,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7589,F7589,Feriados!$A$2:$A$1058)-1))*E7589)))","v":""},{"$f":"IF(A7589=\"\",\"\",+IF(+A7589=D7589,+VLOOKUP(D7589,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7589,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7589=\"\",\"\",+VLOOKUP(+EOMONTH(+F7589,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7589=\"\",\"\",VLOOKUP(D7589,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7589=\"\",\"\",IF(A7589=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7589,-2)+15,Cenários!$A:$D,2,FALSE)>A7589,+VLOOKUP(+EOMONTH(+A7589,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7589,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7589=\"\",\"\",VLOOKUP(F7589,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7589=\"\",\"\",IF(WORKDAY(+A7589,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7589,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7590=\"\",\"\",+IF(+A7590=D7590,+E7590,((+G7590/E7590)^+((NETWORKDAYS(+D7590,A7590,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7590,F7590,Feriados!$A$2:$A$1058)-1))*E7590)))","v":""},{"$f":"IF(A7590=\"\",\"\",+IF(+A7590=D7590,+VLOOKUP(D7590,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7590,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7590=\"\",\"\",+VLOOKUP(+EOMONTH(+F7590,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7590=\"\",\"\",VLOOKUP(D7590,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7590=\"\",\"\",IF(A7590=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7590,-2)+15,Cenários!$A:$D,2,FALSE)>A7590,+VLOOKUP(+EOMONTH(+A7590,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7590,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7590=\"\",\"\",VLOOKUP(F7590,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7590=\"\",\"\",IF(WORKDAY(+A7590,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7590,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7591=\"\",\"\",+IF(+A7591=D7591,+E7591,((+G7591/E7591)^+((NETWORKDAYS(+D7591,A7591,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7591,F7591,Feriados!$A$2:$A$1058)-1))*E7591)))","v":""},{"$f":"IF(A7591=\"\",\"\",+IF(+A7591=D7591,+VLOOKUP(D7591,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7591,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7591=\"\",\"\",+VLOOKUP(+EOMONTH(+F7591,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7591=\"\",\"\",VLOOKUP(D7591,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7591=\"\",\"\",IF(A7591=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7591,-2)+15,Cenários!$A:$D,2,FALSE)>A7591,+VLOOKUP(+EOMONTH(+A7591,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7591,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7591=\"\",\"\",VLOOKUP(F7591,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7591=\"\",\"\",IF(WORKDAY(+A7591,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7591,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7592=\"\",\"\",+IF(+A7592=D7592,+E7592,((+G7592/E7592)^+((NETWORKDAYS(+D7592,A7592,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7592,F7592,Feriados!$A$2:$A$1058)-1))*E7592)))","v":""},{"$f":"IF(A7592=\"\",\"\",+IF(+A7592=D7592,+VLOOKUP(D7592,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7592,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7592=\"\",\"\",+VLOOKUP(+EOMONTH(+F7592,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7592=\"\",\"\",VLOOKUP(D7592,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7592=\"\",\"\",IF(A7592=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7592,-2)+15,Cenários!$A:$D,2,FALSE)>A7592,+VLOOKUP(+EOMONTH(+A7592,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7592,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7592=\"\",\"\",VLOOKUP(F7592,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7592=\"\",\"\",IF(WORKDAY(+A7592,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7592,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7593=\"\",\"\",+IF(+A7593=D7593,+E7593,((+G7593/E7593)^+((NETWORKDAYS(+D7593,A7593,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7593,F7593,Feriados!$A$2:$A$1058)-1))*E7593)))","v":""},{"$f":"IF(A7593=\"\",\"\",+IF(+A7593=D7593,+VLOOKUP(D7593,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7593,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7593=\"\",\"\",+VLOOKUP(+EOMONTH(+F7593,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7593=\"\",\"\",VLOOKUP(D7593,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7593=\"\",\"\",IF(A7593=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7593,-2)+15,Cenários!$A:$D,2,FALSE)>A7593,+VLOOKUP(+EOMONTH(+A7593,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7593,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7593=\"\",\"\",VLOOKUP(F7593,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7593=\"\",\"\",IF(WORKDAY(+A7593,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7593,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7594=\"\",\"\",+IF(+A7594=D7594,+E7594,((+G7594/E7594)^+((NETWORKDAYS(+D7594,A7594,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7594,F7594,Feriados!$A$2:$A$1058)-1))*E7594)))","v":""},{"$f":"IF(A7594=\"\",\"\",+IF(+A7594=D7594,+VLOOKUP(D7594,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7594,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7594=\"\",\"\",+VLOOKUP(+EOMONTH(+F7594,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7594=\"\",\"\",VLOOKUP(D7594,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7594=\"\",\"\",IF(A7594=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7594,-2)+15,Cenários!$A:$D,2,FALSE)>A7594,+VLOOKUP(+EOMONTH(+A7594,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7594,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7594=\"\",\"\",VLOOKUP(F7594,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7594=\"\",\"\",IF(WORKDAY(+A7594,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7594,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7595=\"\",\"\",+IF(+A7595=D7595,+E7595,((+G7595/E7595)^+((NETWORKDAYS(+D7595,A7595,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7595,F7595,Feriados!$A$2:$A$1058)-1))*E7595)))","v":""},{"$f":"IF(A7595=\"\",\"\",+IF(+A7595=D7595,+VLOOKUP(D7595,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7595,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7595=\"\",\"\",+VLOOKUP(+EOMONTH(+F7595,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7595=\"\",\"\",VLOOKUP(D7595,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7595=\"\",\"\",IF(A7595=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7595,-2)+15,Cenários!$A:$D,2,FALSE)>A7595,+VLOOKUP(+EOMONTH(+A7595,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7595,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7595=\"\",\"\",VLOOKUP(F7595,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7595=\"\",\"\",IF(WORKDAY(+A7595,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7595,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7596=\"\",\"\",+IF(+A7596=D7596,+E7596,((+G7596/E7596)^+((NETWORKDAYS(+D7596,A7596,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7596,F7596,Feriados!$A$2:$A$1058)-1))*E7596)))","v":""},{"$f":"IF(A7596=\"\",\"\",+IF(+A7596=D7596,+VLOOKUP(D7596,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7596,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7596=\"\",\"\",+VLOOKUP(+EOMONTH(+F7596,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7596=\"\",\"\",VLOOKUP(D7596,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7596=\"\",\"\",IF(A7596=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7596,-2)+15,Cenários!$A:$D,2,FALSE)>A7596,+VLOOKUP(+EOMONTH(+A7596,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7596,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7596=\"\",\"\",VLOOKUP(F7596,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7596=\"\",\"\",IF(WORKDAY(+A7596,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7596,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7597=\"\",\"\",+IF(+A7597=D7597,+E7597,((+G7597/E7597)^+((NETWORKDAYS(+D7597,A7597,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7597,F7597,Feriados!$A$2:$A$1058)-1))*E7597)))","v":""},{"$f":"IF(A7597=\"\",\"\",+IF(+A7597=D7597,+VLOOKUP(D7597,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7597,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7597=\"\",\"\",+VLOOKUP(+EOMONTH(+F7597,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7597=\"\",\"\",VLOOKUP(D7597,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7597=\"\",\"\",IF(A7597=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7597,-2)+15,Cenários!$A:$D,2,FALSE)>A7597,+VLOOKUP(+EOMONTH(+A7597,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7597,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7597=\"\",\"\",VLOOKUP(F7597,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7597=\"\",\"\",IF(WORKDAY(+A7597,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7597,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7598=\"\",\"\",+IF(+A7598=D7598,+E7598,((+G7598/E7598)^+((NETWORKDAYS(+D7598,A7598,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7598,F7598,Feriados!$A$2:$A$1058)-1))*E7598)))","v":""},{"$f":"IF(A7598=\"\",\"\",+IF(+A7598=D7598,+VLOOKUP(D7598,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7598,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7598=\"\",\"\",+VLOOKUP(+EOMONTH(+F7598,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7598=\"\",\"\",VLOOKUP(D7598,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7598=\"\",\"\",IF(A7598=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7598,-2)+15,Cenários!$A:$D,2,FALSE)>A7598,+VLOOKUP(+EOMONTH(+A7598,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7598,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7598=\"\",\"\",VLOOKUP(F7598,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7598=\"\",\"\",IF(WORKDAY(+A7598,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7598,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7599=\"\",\"\",+IF(+A7599=D7599,+E7599,((+G7599/E7599)^+((NETWORKDAYS(+D7599,A7599,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7599,F7599,Feriados!$A$2:$A$1058)-1))*E7599)))","v":""},{"$f":"IF(A7599=\"\",\"\",+IF(+A7599=D7599,+VLOOKUP(D7599,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7599,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7599=\"\",\"\",+VLOOKUP(+EOMONTH(+F7599,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7599=\"\",\"\",VLOOKUP(D7599,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7599=\"\",\"\",IF(A7599=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7599,-2)+15,Cenários!$A:$D,2,FALSE)>A7599,+VLOOKUP(+EOMONTH(+A7599,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7599,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7599=\"\",\"\",VLOOKUP(F7599,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7599=\"\",\"\",IF(WORKDAY(+A7599,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7599,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7600=\"\",\"\",+IF(+A7600=D7600,+E7600,((+G7600/E7600)^+((NETWORKDAYS(+D7600,A7600,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7600,F7600,Feriados!$A$2:$A$1058)-1))*E7600)))","v":""},{"$f":"IF(A7600=\"\",\"\",+IF(+A7600=D7600,+VLOOKUP(D7600,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7600,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7600=\"\",\"\",+VLOOKUP(+EOMONTH(+F7600,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7600=\"\",\"\",VLOOKUP(D7600,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7600=\"\",\"\",IF(A7600=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7600,-2)+15,Cenários!$A:$D,2,FALSE)>A7600,+VLOOKUP(+EOMONTH(+A7600,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7600,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7600=\"\",\"\",VLOOKUP(F7600,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7600=\"\",\"\",IF(WORKDAY(+A7600,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7600,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7601=\"\",\"\",+IF(+A7601=D7601,+E7601,((+G7601/E7601)^+((NETWORKDAYS(+D7601,A7601,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7601,F7601,Feriados!$A$2:$A$1058)-1))*E7601)))","v":""},{"$f":"IF(A7601=\"\",\"\",+IF(+A7601=D7601,+VLOOKUP(D7601,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7601,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7601=\"\",\"\",+VLOOKUP(+EOMONTH(+F7601,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7601=\"\",\"\",VLOOKUP(D7601,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7601=\"\",\"\",IF(A7601=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7601,-2)+15,Cenários!$A:$D,2,FALSE)>A7601,+VLOOKUP(+EOMONTH(+A7601,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7601,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7601=\"\",\"\",VLOOKUP(F7601,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7601=\"\",\"\",IF(WORKDAY(+A7601,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7601,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7602=\"\",\"\",+IF(+A7602=D7602,+E7602,((+G7602/E7602)^+((NETWORKDAYS(+D7602,A7602,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7602,F7602,Feriados!$A$2:$A$1058)-1))*E7602)))","v":""},{"$f":"IF(A7602=\"\",\"\",+IF(+A7602=D7602,+VLOOKUP(D7602,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7602,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7602=\"\",\"\",+VLOOKUP(+EOMONTH(+F7602,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7602=\"\",\"\",VLOOKUP(D7602,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7602=\"\",\"\",IF(A7602=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7602,-2)+15,Cenários!$A:$D,2,FALSE)>A7602,+VLOOKUP(+EOMONTH(+A7602,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7602,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7602=\"\",\"\",VLOOKUP(F7602,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7602=\"\",\"\",IF(WORKDAY(+A7602,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7602,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7603=\"\",\"\",+IF(+A7603=D7603,+E7603,((+G7603/E7603)^+((NETWORKDAYS(+D7603,A7603,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7603,F7603,Feriados!$A$2:$A$1058)-1))*E7603)))","v":""},{"$f":"IF(A7603=\"\",\"\",+IF(+A7603=D7603,+VLOOKUP(D7603,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7603,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7603=\"\",\"\",+VLOOKUP(+EOMONTH(+F7603,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7603=\"\",\"\",VLOOKUP(D7603,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7603=\"\",\"\",IF(A7603=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7603,-2)+15,Cenários!$A:$D,2,FALSE)>A7603,+VLOOKUP(+EOMONTH(+A7603,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7603,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7603=\"\",\"\",VLOOKUP(F7603,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7603=\"\",\"\",IF(WORKDAY(+A7603,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7603,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7604=\"\",\"\",+IF(+A7604=D7604,+E7604,((+G7604/E7604)^+((NETWORKDAYS(+D7604,A7604,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7604,F7604,Feriados!$A$2:$A$1058)-1))*E7604)))","v":""},{"$f":"IF(A7604=\"\",\"\",+IF(+A7604=D7604,+VLOOKUP(D7604,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7604,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7604=\"\",\"\",+VLOOKUP(+EOMONTH(+F7604,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7604=\"\",\"\",VLOOKUP(D7604,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7604=\"\",\"\",IF(A7604=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7604,-2)+15,Cenários!$A:$D,2,FALSE)>A7604,+VLOOKUP(+EOMONTH(+A7604,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7604,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7604=\"\",\"\",VLOOKUP(F7604,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7604=\"\",\"\",IF(WORKDAY(+A7604,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7604,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7605=\"\",\"\",+IF(+A7605=D7605,+E7605,((+G7605/E7605)^+((NETWORKDAYS(+D7605,A7605,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7605,F7605,Feriados!$A$2:$A$1058)-1))*E7605)))","v":""},{"$f":"IF(A7605=\"\",\"\",+IF(+A7605=D7605,+VLOOKUP(D7605,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7605,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7605=\"\",\"\",+VLOOKUP(+EOMONTH(+F7605,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7605=\"\",\"\",VLOOKUP(D7605,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7605=\"\",\"\",IF(A7605=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7605,-2)+15,Cenários!$A:$D,2,FALSE)>A7605,+VLOOKUP(+EOMONTH(+A7605,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7605,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7605=\"\",\"\",VLOOKUP(F7605,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7605=\"\",\"\",IF(WORKDAY(+A7605,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7605,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7606=\"\",\"\",+IF(+A7606=D7606,+E7606,((+G7606/E7606)^+((NETWORKDAYS(+D7606,A7606,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7606,F7606,Feriados!$A$2:$A$1058)-1))*E7606)))","v":""},{"$f":"IF(A7606=\"\",\"\",+IF(+A7606=D7606,+VLOOKUP(D7606,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7606,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7606=\"\",\"\",+VLOOKUP(+EOMONTH(+F7606,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7606=\"\",\"\",VLOOKUP(D7606,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7606=\"\",\"\",IF(A7606=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7606,-2)+15,Cenários!$A:$D,2,FALSE)>A7606,+VLOOKUP(+EOMONTH(+A7606,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7606,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7606=\"\",\"\",VLOOKUP(F7606,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7606=\"\",\"\",IF(WORKDAY(+A7606,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7606,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7607=\"\",\"\",+IF(+A7607=D7607,+E7607,((+G7607/E7607)^+((NETWORKDAYS(+D7607,A7607,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7607,F7607,Feriados!$A$2:$A$1058)-1))*E7607)))","v":""},{"$f":"IF(A7607=\"\",\"\",+IF(+A7607=D7607,+VLOOKUP(D7607,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7607,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7607=\"\",\"\",+VLOOKUP(+EOMONTH(+F7607,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7607=\"\",\"\",VLOOKUP(D7607,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7607=\"\",\"\",IF(A7607=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7607,-2)+15,Cenários!$A:$D,2,FALSE)>A7607,+VLOOKUP(+EOMONTH(+A7607,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7607,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7607=\"\",\"\",VLOOKUP(F7607,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7607=\"\",\"\",IF(WORKDAY(+A7607,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7607,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7608=\"\",\"\",+IF(+A7608=D7608,+E7608,((+G7608/E7608)^+((NETWORKDAYS(+D7608,A7608,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7608,F7608,Feriados!$A$2:$A$1058)-1))*E7608)))","v":""},{"$f":"IF(A7608=\"\",\"\",+IF(+A7608=D7608,+VLOOKUP(D7608,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7608,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7608=\"\",\"\",+VLOOKUP(+EOMONTH(+F7608,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7608=\"\",\"\",VLOOKUP(D7608,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7608=\"\",\"\",IF(A7608=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7608,-2)+15,Cenários!$A:$D,2,FALSE)>A7608,+VLOOKUP(+EOMONTH(+A7608,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7608,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7608=\"\",\"\",VLOOKUP(F7608,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7608=\"\",\"\",IF(WORKDAY(+A7608,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7608,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7609=\"\",\"\",+IF(+A7609=D7609,+E7609,((+G7609/E7609)^+((NETWORKDAYS(+D7609,A7609,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7609,F7609,Feriados!$A$2:$A$1058)-1))*E7609)))","v":""},{"$f":"IF(A7609=\"\",\"\",+IF(+A7609=D7609,+VLOOKUP(D7609,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7609,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7609=\"\",\"\",+VLOOKUP(+EOMONTH(+F7609,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7609=\"\",\"\",VLOOKUP(D7609,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7609=\"\",\"\",IF(A7609=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7609,-2)+15,Cenários!$A:$D,2,FALSE)>A7609,+VLOOKUP(+EOMONTH(+A7609,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7609,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7609=\"\",\"\",VLOOKUP(F7609,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7609=\"\",\"\",IF(WORKDAY(+A7609,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7609,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7610=\"\",\"\",+IF(+A7610=D7610,+E7610,((+G7610/E7610)^+((NETWORKDAYS(+D7610,A7610,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7610,F7610,Feriados!$A$2:$A$1058)-1))*E7610)))","v":""},{"$f":"IF(A7610=\"\",\"\",+IF(+A7610=D7610,+VLOOKUP(D7610,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7610,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7610=\"\",\"\",+VLOOKUP(+EOMONTH(+F7610,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7610=\"\",\"\",VLOOKUP(D7610,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7610=\"\",\"\",IF(A7610=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7610,-2)+15,Cenários!$A:$D,2,FALSE)>A7610,+VLOOKUP(+EOMONTH(+A7610,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7610,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7610=\"\",\"\",VLOOKUP(F7610,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7610=\"\",\"\",IF(WORKDAY(+A7610,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7610,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7611=\"\",\"\",+IF(+A7611=D7611,+E7611,((+G7611/E7611)^+((NETWORKDAYS(+D7611,A7611,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7611,F7611,Feriados!$A$2:$A$1058)-1))*E7611)))","v":""},{"$f":"IF(A7611=\"\",\"\",+IF(+A7611=D7611,+VLOOKUP(D7611,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7611,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7611=\"\",\"\",+VLOOKUP(+EOMONTH(+F7611,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7611=\"\",\"\",VLOOKUP(D7611,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7611=\"\",\"\",IF(A7611=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7611,-2)+15,Cenários!$A:$D,2,FALSE)>A7611,+VLOOKUP(+EOMONTH(+A7611,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7611,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7611=\"\",\"\",VLOOKUP(F7611,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7611=\"\",\"\",IF(WORKDAY(+A7611,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7611,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7612=\"\",\"\",+IF(+A7612=D7612,+E7612,((+G7612/E7612)^+((NETWORKDAYS(+D7612,A7612,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7612,F7612,Feriados!$A$2:$A$1058)-1))*E7612)))","v":""},{"$f":"IF(A7612=\"\",\"\",+IF(+A7612=D7612,+VLOOKUP(D7612,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7612,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7612=\"\",\"\",+VLOOKUP(+EOMONTH(+F7612,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7612=\"\",\"\",VLOOKUP(D7612,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7612=\"\",\"\",IF(A7612=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7612,-2)+15,Cenários!$A:$D,2,FALSE)>A7612,+VLOOKUP(+EOMONTH(+A7612,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7612,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7612=\"\",\"\",VLOOKUP(F7612,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7612=\"\",\"\",IF(WORKDAY(+A7612,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7612,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7613=\"\",\"\",+IF(+A7613=D7613,+E7613,((+G7613/E7613)^+((NETWORKDAYS(+D7613,A7613,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7613,F7613,Feriados!$A$2:$A$1058)-1))*E7613)))","v":""},{"$f":"IF(A7613=\"\",\"\",+IF(+A7613=D7613,+VLOOKUP(D7613,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7613,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7613=\"\",\"\",+VLOOKUP(+EOMONTH(+F7613,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7613=\"\",\"\",VLOOKUP(D7613,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7613=\"\",\"\",IF(A7613=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7613,-2)+15,Cenários!$A:$D,2,FALSE)>A7613,+VLOOKUP(+EOMONTH(+A7613,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7613,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7613=\"\",\"\",VLOOKUP(F7613,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7613=\"\",\"\",IF(WORKDAY(+A7613,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7613,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7614=\"\",\"\",+IF(+A7614=D7614,+E7614,((+G7614/E7614)^+((NETWORKDAYS(+D7614,A7614,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7614,F7614,Feriados!$A$2:$A$1058)-1))*E7614)))","v":""},{"$f":"IF(A7614=\"\",\"\",+IF(+A7614=D7614,+VLOOKUP(D7614,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7614,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7614=\"\",\"\",+VLOOKUP(+EOMONTH(+F7614,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7614=\"\",\"\",VLOOKUP(D7614,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7614=\"\",\"\",IF(A7614=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7614,-2)+15,Cenários!$A:$D,2,FALSE)>A7614,+VLOOKUP(+EOMONTH(+A7614,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7614,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7614=\"\",\"\",VLOOKUP(F7614,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7614=\"\",\"\",IF(WORKDAY(+A7614,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7614,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7615=\"\",\"\",+IF(+A7615=D7615,+E7615,((+G7615/E7615)^+((NETWORKDAYS(+D7615,A7615,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7615,F7615,Feriados!$A$2:$A$1058)-1))*E7615)))","v":""},{"$f":"IF(A7615=\"\",\"\",+IF(+A7615=D7615,+VLOOKUP(D7615,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7615,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7615=\"\",\"\",+VLOOKUP(+EOMONTH(+F7615,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7615=\"\",\"\",VLOOKUP(D7615,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7615=\"\",\"\",IF(A7615=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7615,-2)+15,Cenários!$A:$D,2,FALSE)>A7615,+VLOOKUP(+EOMONTH(+A7615,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7615,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7615=\"\",\"\",VLOOKUP(F7615,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7615=\"\",\"\",IF(WORKDAY(+A7615,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7615,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7616=\"\",\"\",+IF(+A7616=D7616,+E7616,((+G7616/E7616)^+((NETWORKDAYS(+D7616,A7616,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7616,F7616,Feriados!$A$2:$A$1058)-1))*E7616)))","v":""},{"$f":"IF(A7616=\"\",\"\",+IF(+A7616=D7616,+VLOOKUP(D7616,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7616,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7616=\"\",\"\",+VLOOKUP(+EOMONTH(+F7616,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7616=\"\",\"\",VLOOKUP(D7616,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7616=\"\",\"\",IF(A7616=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7616,-2)+15,Cenários!$A:$D,2,FALSE)>A7616,+VLOOKUP(+EOMONTH(+A7616,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7616,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7616=\"\",\"\",VLOOKUP(F7616,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7616=\"\",\"\",IF(WORKDAY(+A7616,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7616,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7617=\"\",\"\",+IF(+A7617=D7617,+E7617,((+G7617/E7617)^+((NETWORKDAYS(+D7617,A7617,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7617,F7617,Feriados!$A$2:$A$1058)-1))*E7617)))","v":""},{"$f":"IF(A7617=\"\",\"\",+IF(+A7617=D7617,+VLOOKUP(D7617,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7617,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7617=\"\",\"\",+VLOOKUP(+EOMONTH(+F7617,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7617=\"\",\"\",VLOOKUP(D7617,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7617=\"\",\"\",IF(A7617=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7617,-2)+15,Cenários!$A:$D,2,FALSE)>A7617,+VLOOKUP(+EOMONTH(+A7617,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7617,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7617=\"\",\"\",VLOOKUP(F7617,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7617=\"\",\"\",IF(WORKDAY(+A7617,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7617,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7618=\"\",\"\",+IF(+A7618=D7618,+E7618,((+G7618/E7618)^+((NETWORKDAYS(+D7618,A7618,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7618,F7618,Feriados!$A$2:$A$1058)-1))*E7618)))","v":""},{"$f":"IF(A7618=\"\",\"\",+IF(+A7618=D7618,+VLOOKUP(D7618,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7618,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7618=\"\",\"\",+VLOOKUP(+EOMONTH(+F7618,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7618=\"\",\"\",VLOOKUP(D7618,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7618=\"\",\"\",IF(A7618=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7618,-2)+15,Cenários!$A:$D,2,FALSE)>A7618,+VLOOKUP(+EOMONTH(+A7618,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7618,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7618=\"\",\"\",VLOOKUP(F7618,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7618=\"\",\"\",IF(WORKDAY(+A7618,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7618,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7619=\"\",\"\",+IF(+A7619=D7619,+E7619,((+G7619/E7619)^+((NETWORKDAYS(+D7619,A7619,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7619,F7619,Feriados!$A$2:$A$1058)-1))*E7619)))","v":""},{"$f":"IF(A7619=\"\",\"\",+IF(+A7619=D7619,+VLOOKUP(D7619,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7619,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7619=\"\",\"\",+VLOOKUP(+EOMONTH(+F7619,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7619=\"\",\"\",VLOOKUP(D7619,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7619=\"\",\"\",IF(A7619=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7619,-2)+15,Cenários!$A:$D,2,FALSE)>A7619,+VLOOKUP(+EOMONTH(+A7619,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7619,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7619=\"\",\"\",VLOOKUP(F7619,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7619=\"\",\"\",IF(WORKDAY(+A7619,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7619,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7620=\"\",\"\",+IF(+A7620=D7620,+E7620,((+G7620/E7620)^+((NETWORKDAYS(+D7620,A7620,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7620,F7620,Feriados!$A$2:$A$1058)-1))*E7620)))","v":""},{"$f":"IF(A7620=\"\",\"\",+IF(+A7620=D7620,+VLOOKUP(D7620,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7620,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7620=\"\",\"\",+VLOOKUP(+EOMONTH(+F7620,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7620=\"\",\"\",VLOOKUP(D7620,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7620=\"\",\"\",IF(A7620=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7620,-2)+15,Cenários!$A:$D,2,FALSE)>A7620,+VLOOKUP(+EOMONTH(+A7620,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7620,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7620=\"\",\"\",VLOOKUP(F7620,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7620=\"\",\"\",IF(WORKDAY(+A7620,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7620,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7621=\"\",\"\",+IF(+A7621=D7621,+E7621,((+G7621/E7621)^+((NETWORKDAYS(+D7621,A7621,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7621,F7621,Feriados!$A$2:$A$1058)-1))*E7621)))","v":""},{"$f":"IF(A7621=\"\",\"\",+IF(+A7621=D7621,+VLOOKUP(D7621,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7621,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7621=\"\",\"\",+VLOOKUP(+EOMONTH(+F7621,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7621=\"\",\"\",VLOOKUP(D7621,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7621=\"\",\"\",IF(A7621=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7621,-2)+15,Cenários!$A:$D,2,FALSE)>A7621,+VLOOKUP(+EOMONTH(+A7621,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7621,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7621=\"\",\"\",VLOOKUP(F7621,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7621=\"\",\"\",IF(WORKDAY(+A7621,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7621,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7622=\"\",\"\",+IF(+A7622=D7622,+E7622,((+G7622/E7622)^+((NETWORKDAYS(+D7622,A7622,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7622,F7622,Feriados!$A$2:$A$1058)-1))*E7622)))","v":""},{"$f":"IF(A7622=\"\",\"\",+IF(+A7622=D7622,+VLOOKUP(D7622,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7622,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7622=\"\",\"\",+VLOOKUP(+EOMONTH(+F7622,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7622=\"\",\"\",VLOOKUP(D7622,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7622=\"\",\"\",IF(A7622=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7622,-2)+15,Cenários!$A:$D,2,FALSE)>A7622,+VLOOKUP(+EOMONTH(+A7622,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7622,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7622=\"\",\"\",VLOOKUP(F7622,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7622=\"\",\"\",IF(WORKDAY(+A7622,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7622,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7623=\"\",\"\",+IF(+A7623=D7623,+E7623,((+G7623/E7623)^+((NETWORKDAYS(+D7623,A7623,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7623,F7623,Feriados!$A$2:$A$1058)-1))*E7623)))","v":""},{"$f":"IF(A7623=\"\",\"\",+IF(+A7623=D7623,+VLOOKUP(D7623,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7623,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7623=\"\",\"\",+VLOOKUP(+EOMONTH(+F7623,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7623=\"\",\"\",VLOOKUP(D7623,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7623=\"\",\"\",IF(A7623=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7623,-2)+15,Cenários!$A:$D,2,FALSE)>A7623,+VLOOKUP(+EOMONTH(+A7623,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7623,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7623=\"\",\"\",VLOOKUP(F7623,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7623=\"\",\"\",IF(WORKDAY(+A7623,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7623,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7624=\"\",\"\",+IF(+A7624=D7624,+E7624,((+G7624/E7624)^+((NETWORKDAYS(+D7624,A7624,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7624,F7624,Feriados!$A$2:$A$1058)-1))*E7624)))","v":""},{"$f":"IF(A7624=\"\",\"\",+IF(+A7624=D7624,+VLOOKUP(D7624,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7624,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7624=\"\",\"\",+VLOOKUP(+EOMONTH(+F7624,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7624=\"\",\"\",VLOOKUP(D7624,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7624=\"\",\"\",IF(A7624=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7624,-2)+15,Cenários!$A:$D,2,FALSE)>A7624,+VLOOKUP(+EOMONTH(+A7624,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7624,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7624=\"\",\"\",VLOOKUP(F7624,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7624=\"\",\"\",IF(WORKDAY(+A7624,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7624,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7625=\"\",\"\",+IF(+A7625=D7625,+E7625,((+G7625/E7625)^+((NETWORKDAYS(+D7625,A7625,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7625,F7625,Feriados!$A$2:$A$1058)-1))*E7625)))","v":""},{"$f":"IF(A7625=\"\",\"\",+IF(+A7625=D7625,+VLOOKUP(D7625,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7625,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7625=\"\",\"\",+VLOOKUP(+EOMONTH(+F7625,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7625=\"\",\"\",VLOOKUP(D7625,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7625=\"\",\"\",IF(A7625=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7625,-2)+15,Cenários!$A:$D,2,FALSE)>A7625,+VLOOKUP(+EOMONTH(+A7625,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7625,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7625=\"\",\"\",VLOOKUP(F7625,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7625=\"\",\"\",IF(WORKDAY(+A7625,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7625,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7626=\"\",\"\",+IF(+A7626=D7626,+E7626,((+G7626/E7626)^+((NETWORKDAYS(+D7626,A7626,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7626,F7626,Feriados!$A$2:$A$1058)-1))*E7626)))","v":""},{"$f":"IF(A7626=\"\",\"\",+IF(+A7626=D7626,+VLOOKUP(D7626,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7626,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7626=\"\",\"\",+VLOOKUP(+EOMONTH(+F7626,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7626=\"\",\"\",VLOOKUP(D7626,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7626=\"\",\"\",IF(A7626=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7626,-2)+15,Cenários!$A:$D,2,FALSE)>A7626,+VLOOKUP(+EOMONTH(+A7626,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7626,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7626=\"\",\"\",VLOOKUP(F7626,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7626=\"\",\"\",IF(WORKDAY(+A7626,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7626,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7627=\"\",\"\",+IF(+A7627=D7627,+E7627,((+G7627/E7627)^+((NETWORKDAYS(+D7627,A7627,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7627,F7627,Feriados!$A$2:$A$1058)-1))*E7627)))","v":""},{"$f":"IF(A7627=\"\",\"\",+IF(+A7627=D7627,+VLOOKUP(D7627,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7627,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7627=\"\",\"\",+VLOOKUP(+EOMONTH(+F7627,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7627=\"\",\"\",VLOOKUP(D7627,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7627=\"\",\"\",IF(A7627=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7627,-2)+15,Cenários!$A:$D,2,FALSE)>A7627,+VLOOKUP(+EOMONTH(+A7627,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7627,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7627=\"\",\"\",VLOOKUP(F7627,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7627=\"\",\"\",IF(WORKDAY(+A7627,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7627,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7628=\"\",\"\",+IF(+A7628=D7628,+E7628,((+G7628/E7628)^+((NETWORKDAYS(+D7628,A7628,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7628,F7628,Feriados!$A$2:$A$1058)-1))*E7628)))","v":""},{"$f":"IF(A7628=\"\",\"\",+IF(+A7628=D7628,+VLOOKUP(D7628,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7628,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7628=\"\",\"\",+VLOOKUP(+EOMONTH(+F7628,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7628=\"\",\"\",VLOOKUP(D7628,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7628=\"\",\"\",IF(A7628=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7628,-2)+15,Cenários!$A:$D,2,FALSE)>A7628,+VLOOKUP(+EOMONTH(+A7628,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7628,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7628=\"\",\"\",VLOOKUP(F7628,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7628=\"\",\"\",IF(WORKDAY(+A7628,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7628,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7629=\"\",\"\",+IF(+A7629=D7629,+E7629,((+G7629/E7629)^+((NETWORKDAYS(+D7629,A7629,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7629,F7629,Feriados!$A$2:$A$1058)-1))*E7629)))","v":""},{"$f":"IF(A7629=\"\",\"\",+IF(+A7629=D7629,+VLOOKUP(D7629,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7629,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7629=\"\",\"\",+VLOOKUP(+EOMONTH(+F7629,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7629=\"\",\"\",VLOOKUP(D7629,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7629=\"\",\"\",IF(A7629=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7629,-2)+15,Cenários!$A:$D,2,FALSE)>A7629,+VLOOKUP(+EOMONTH(+A7629,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7629,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7629=\"\",\"\",VLOOKUP(F7629,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7629=\"\",\"\",IF(WORKDAY(+A7629,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7629,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7630=\"\",\"\",+IF(+A7630=D7630,+E7630,((+G7630/E7630)^+((NETWORKDAYS(+D7630,A7630,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7630,F7630,Feriados!$A$2:$A$1058)-1))*E7630)))","v":""},{"$f":"IF(A7630=\"\",\"\",+IF(+A7630=D7630,+VLOOKUP(D7630,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7630,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7630=\"\",\"\",+VLOOKUP(+EOMONTH(+F7630,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7630=\"\",\"\",VLOOKUP(D7630,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7630=\"\",\"\",IF(A7630=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7630,-2)+15,Cenários!$A:$D,2,FALSE)>A7630,+VLOOKUP(+EOMONTH(+A7630,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7630,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7630=\"\",\"\",VLOOKUP(F7630,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7630=\"\",\"\",IF(WORKDAY(+A7630,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7630,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7631=\"\",\"\",+IF(+A7631=D7631,+E7631,((+G7631/E7631)^+((NETWORKDAYS(+D7631,A7631,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7631,F7631,Feriados!$A$2:$A$1058)-1))*E7631)))","v":""},{"$f":"IF(A7631=\"\",\"\",+IF(+A7631=D7631,+VLOOKUP(D7631,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7631,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7631=\"\",\"\",+VLOOKUP(+EOMONTH(+F7631,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7631=\"\",\"\",VLOOKUP(D7631,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7631=\"\",\"\",IF(A7631=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7631,-2)+15,Cenários!$A:$D,2,FALSE)>A7631,+VLOOKUP(+EOMONTH(+A7631,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7631,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7631=\"\",\"\",VLOOKUP(F7631,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7631=\"\",\"\",IF(WORKDAY(+A7631,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7631,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7632=\"\",\"\",+IF(+A7632=D7632,+E7632,((+G7632/E7632)^+((NETWORKDAYS(+D7632,A7632,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7632,F7632,Feriados!$A$2:$A$1058)-1))*E7632)))","v":""},{"$f":"IF(A7632=\"\",\"\",+IF(+A7632=D7632,+VLOOKUP(D7632,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7632,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7632=\"\",\"\",+VLOOKUP(+EOMONTH(+F7632,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7632=\"\",\"\",VLOOKUP(D7632,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7632=\"\",\"\",IF(A7632=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7632,-2)+15,Cenários!$A:$D,2,FALSE)>A7632,+VLOOKUP(+EOMONTH(+A7632,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7632,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7632=\"\",\"\",VLOOKUP(F7632,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7632=\"\",\"\",IF(WORKDAY(+A7632,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7632,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7633=\"\",\"\",+IF(+A7633=D7633,+E7633,((+G7633/E7633)^+((NETWORKDAYS(+D7633,A7633,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7633,F7633,Feriados!$A$2:$A$1058)-1))*E7633)))","v":""},{"$f":"IF(A7633=\"\",\"\",+IF(+A7633=D7633,+VLOOKUP(D7633,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7633,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7633=\"\",\"\",+VLOOKUP(+EOMONTH(+F7633,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7633=\"\",\"\",VLOOKUP(D7633,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7633=\"\",\"\",IF(A7633=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7633,-2)+15,Cenários!$A:$D,2,FALSE)>A7633,+VLOOKUP(+EOMONTH(+A7633,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7633,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7633=\"\",\"\",VLOOKUP(F7633,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7633=\"\",\"\",IF(WORKDAY(+A7633,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7633,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7634=\"\",\"\",+IF(+A7634=D7634,+E7634,((+G7634/E7634)^+((NETWORKDAYS(+D7634,A7634,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7634,F7634,Feriados!$A$2:$A$1058)-1))*E7634)))","v":""},{"$f":"IF(A7634=\"\",\"\",+IF(+A7634=D7634,+VLOOKUP(D7634,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7634,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7634=\"\",\"\",+VLOOKUP(+EOMONTH(+F7634,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7634=\"\",\"\",VLOOKUP(D7634,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7634=\"\",\"\",IF(A7634=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7634,-2)+15,Cenários!$A:$D,2,FALSE)>A7634,+VLOOKUP(+EOMONTH(+A7634,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7634,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7634=\"\",\"\",VLOOKUP(F7634,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7634=\"\",\"\",IF(WORKDAY(+A7634,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7634,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7635=\"\",\"\",+IF(+A7635=D7635,+E7635,((+G7635/E7635)^+((NETWORKDAYS(+D7635,A7635,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7635,F7635,Feriados!$A$2:$A$1058)-1))*E7635)))","v":""},{"$f":"IF(A7635=\"\",\"\",+IF(+A7635=D7635,+VLOOKUP(D7635,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7635,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7635=\"\",\"\",+VLOOKUP(+EOMONTH(+F7635,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7635=\"\",\"\",VLOOKUP(D7635,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7635=\"\",\"\",IF(A7635=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7635,-2)+15,Cenários!$A:$D,2,FALSE)>A7635,+VLOOKUP(+EOMONTH(+A7635,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7635,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7635=\"\",\"\",VLOOKUP(F7635,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7635=\"\",\"\",IF(WORKDAY(+A7635,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7635,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7636=\"\",\"\",+IF(+A7636=D7636,+E7636,((+G7636/E7636)^+((NETWORKDAYS(+D7636,A7636,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7636,F7636,Feriados!$A$2:$A$1058)-1))*E7636)))","v":""},{"$f":"IF(A7636=\"\",\"\",+IF(+A7636=D7636,+VLOOKUP(D7636,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7636,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7636=\"\",\"\",+VLOOKUP(+EOMONTH(+F7636,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7636=\"\",\"\",VLOOKUP(D7636,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7636=\"\",\"\",IF(A7636=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7636,-2)+15,Cenários!$A:$D,2,FALSE)>A7636,+VLOOKUP(+EOMONTH(+A7636,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7636,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7636=\"\",\"\",VLOOKUP(F7636,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7636=\"\",\"\",IF(WORKDAY(+A7636,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7636,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7637=\"\",\"\",+IF(+A7637=D7637,+E7637,((+G7637/E7637)^+((NETWORKDAYS(+D7637,A7637,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7637,F7637,Feriados!$A$2:$A$1058)-1))*E7637)))","v":""},{"$f":"IF(A7637=\"\",\"\",+IF(+A7637=D7637,+VLOOKUP(D7637,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7637,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7637=\"\",\"\",+VLOOKUP(+EOMONTH(+F7637,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7637=\"\",\"\",VLOOKUP(D7637,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7637=\"\",\"\",IF(A7637=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7637,-2)+15,Cenários!$A:$D,2,FALSE)>A7637,+VLOOKUP(+EOMONTH(+A7637,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7637,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7637=\"\",\"\",VLOOKUP(F7637,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7637=\"\",\"\",IF(WORKDAY(+A7637,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7637,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7638=\"\",\"\",+IF(+A7638=D7638,+E7638,((+G7638/E7638)^+((NETWORKDAYS(+D7638,A7638,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7638,F7638,Feriados!$A$2:$A$1058)-1))*E7638)))","v":""},{"$f":"IF(A7638=\"\",\"\",+IF(+A7638=D7638,+VLOOKUP(D7638,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7638,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7638=\"\",\"\",+VLOOKUP(+EOMONTH(+F7638,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7638=\"\",\"\",VLOOKUP(D7638,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7638=\"\",\"\",IF(A7638=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7638,-2)+15,Cenários!$A:$D,2,FALSE)>A7638,+VLOOKUP(+EOMONTH(+A7638,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7638,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7638=\"\",\"\",VLOOKUP(F7638,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7638=\"\",\"\",IF(WORKDAY(+A7638,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7638,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7639=\"\",\"\",+IF(+A7639=D7639,+E7639,((+G7639/E7639)^+((NETWORKDAYS(+D7639,A7639,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7639,F7639,Feriados!$A$2:$A$1058)-1))*E7639)))","v":""},{"$f":"IF(A7639=\"\",\"\",+IF(+A7639=D7639,+VLOOKUP(D7639,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7639,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7639=\"\",\"\",+VLOOKUP(+EOMONTH(+F7639,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7639=\"\",\"\",VLOOKUP(D7639,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7639=\"\",\"\",IF(A7639=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7639,-2)+15,Cenários!$A:$D,2,FALSE)>A7639,+VLOOKUP(+EOMONTH(+A7639,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7639,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7639=\"\",\"\",VLOOKUP(F7639,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7639=\"\",\"\",IF(WORKDAY(+A7639,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7639,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7640=\"\",\"\",+IF(+A7640=D7640,+E7640,((+G7640/E7640)^+((NETWORKDAYS(+D7640,A7640,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7640,F7640,Feriados!$A$2:$A$1058)-1))*E7640)))","v":""},{"$f":"IF(A7640=\"\",\"\",+IF(+A7640=D7640,+VLOOKUP(D7640,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7640,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7640=\"\",\"\",+VLOOKUP(+EOMONTH(+F7640,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7640=\"\",\"\",VLOOKUP(D7640,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7640=\"\",\"\",IF(A7640=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7640,-2)+15,Cenários!$A:$D,2,FALSE)>A7640,+VLOOKUP(+EOMONTH(+A7640,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7640,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7640=\"\",\"\",VLOOKUP(F7640,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7640=\"\",\"\",IF(WORKDAY(+A7640,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7640,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7641=\"\",\"\",+IF(+A7641=D7641,+E7641,((+G7641/E7641)^+((NETWORKDAYS(+D7641,A7641,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7641,F7641,Feriados!$A$2:$A$1058)-1))*E7641)))","v":""},{"$f":"IF(A7641=\"\",\"\",+IF(+A7641=D7641,+VLOOKUP(D7641,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7641,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7641=\"\",\"\",+VLOOKUP(+EOMONTH(+F7641,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7641=\"\",\"\",VLOOKUP(D7641,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7641=\"\",\"\",IF(A7641=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7641,-2)+15,Cenários!$A:$D,2,FALSE)>A7641,+VLOOKUP(+EOMONTH(+A7641,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7641,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7641=\"\",\"\",VLOOKUP(F7641,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7641=\"\",\"\",IF(WORKDAY(+A7641,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7641,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7642=\"\",\"\",+IF(+A7642=D7642,+E7642,((+G7642/E7642)^+((NETWORKDAYS(+D7642,A7642,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7642,F7642,Feriados!$A$2:$A$1058)-1))*E7642)))","v":""},{"$f":"IF(A7642=\"\",\"\",+IF(+A7642=D7642,+VLOOKUP(D7642,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7642,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7642=\"\",\"\",+VLOOKUP(+EOMONTH(+F7642,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7642=\"\",\"\",VLOOKUP(D7642,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7642=\"\",\"\",IF(A7642=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7642,-2)+15,Cenários!$A:$D,2,FALSE)>A7642,+VLOOKUP(+EOMONTH(+A7642,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7642,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7642=\"\",\"\",VLOOKUP(F7642,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7642=\"\",\"\",IF(WORKDAY(+A7642,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7642,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7643=\"\",\"\",+IF(+A7643=D7643,+E7643,((+G7643/E7643)^+((NETWORKDAYS(+D7643,A7643,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7643,F7643,Feriados!$A$2:$A$1058)-1))*E7643)))","v":""},{"$f":"IF(A7643=\"\",\"\",+IF(+A7643=D7643,+VLOOKUP(D7643,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7643,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7643=\"\",\"\",+VLOOKUP(+EOMONTH(+F7643,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7643=\"\",\"\",VLOOKUP(D7643,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7643=\"\",\"\",IF(A7643=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7643,-2)+15,Cenários!$A:$D,2,FALSE)>A7643,+VLOOKUP(+EOMONTH(+A7643,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7643,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7643=\"\",\"\",VLOOKUP(F7643,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7643=\"\",\"\",IF(WORKDAY(+A7643,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7643,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7644=\"\",\"\",+IF(+A7644=D7644,+E7644,((+G7644/E7644)^+((NETWORKDAYS(+D7644,A7644,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7644,F7644,Feriados!$A$2:$A$1058)-1))*E7644)))","v":""},{"$f":"IF(A7644=\"\",\"\",+IF(+A7644=D7644,+VLOOKUP(D7644,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7644,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7644=\"\",\"\",+VLOOKUP(+EOMONTH(+F7644,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7644=\"\",\"\",VLOOKUP(D7644,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7644=\"\",\"\",IF(A7644=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7644,-2)+15,Cenários!$A:$D,2,FALSE)>A7644,+VLOOKUP(+EOMONTH(+A7644,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7644,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7644=\"\",\"\",VLOOKUP(F7644,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7644=\"\",\"\",IF(WORKDAY(+A7644,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7644,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7645=\"\",\"\",+IF(+A7645=D7645,+E7645,((+G7645/E7645)^+((NETWORKDAYS(+D7645,A7645,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7645,F7645,Feriados!$A$2:$A$1058)-1))*E7645)))","v":""},{"$f":"IF(A7645=\"\",\"\",+IF(+A7645=D7645,+VLOOKUP(D7645,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7645,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7645=\"\",\"\",+VLOOKUP(+EOMONTH(+F7645,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7645=\"\",\"\",VLOOKUP(D7645,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7645=\"\",\"\",IF(A7645=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7645,-2)+15,Cenários!$A:$D,2,FALSE)>A7645,+VLOOKUP(+EOMONTH(+A7645,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7645,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7645=\"\",\"\",VLOOKUP(F7645,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7645=\"\",\"\",IF(WORKDAY(+A7645,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7645,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7646=\"\",\"\",+IF(+A7646=D7646,+E7646,((+G7646/E7646)^+((NETWORKDAYS(+D7646,A7646,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7646,F7646,Feriados!$A$2:$A$1058)-1))*E7646)))","v":""},{"$f":"IF(A7646=\"\",\"\",+IF(+A7646=D7646,+VLOOKUP(D7646,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7646,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7646=\"\",\"\",+VLOOKUP(+EOMONTH(+F7646,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7646=\"\",\"\",VLOOKUP(D7646,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7646=\"\",\"\",IF(A7646=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7646,-2)+15,Cenários!$A:$D,2,FALSE)>A7646,+VLOOKUP(+EOMONTH(+A7646,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7646,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7646=\"\",\"\",VLOOKUP(F7646,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7646=\"\",\"\",IF(WORKDAY(+A7646,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7646,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7647=\"\",\"\",+IF(+A7647=D7647,+E7647,((+G7647/E7647)^+((NETWORKDAYS(+D7647,A7647,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7647,F7647,Feriados!$A$2:$A$1058)-1))*E7647)))","v":""},{"$f":"IF(A7647=\"\",\"\",+IF(+A7647=D7647,+VLOOKUP(D7647,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7647,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7647=\"\",\"\",+VLOOKUP(+EOMONTH(+F7647,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7647=\"\",\"\",VLOOKUP(D7647,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7647=\"\",\"\",IF(A7647=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7647,-2)+15,Cenários!$A:$D,2,FALSE)>A7647,+VLOOKUP(+EOMONTH(+A7647,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7647,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7647=\"\",\"\",VLOOKUP(F7647,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7647=\"\",\"\",IF(WORKDAY(+A7647,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7647,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7648=\"\",\"\",+IF(+A7648=D7648,+E7648,((+G7648/E7648)^+((NETWORKDAYS(+D7648,A7648,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7648,F7648,Feriados!$A$2:$A$1058)-1))*E7648)))","v":""},{"$f":"IF(A7648=\"\",\"\",+IF(+A7648=D7648,+VLOOKUP(D7648,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7648,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7648=\"\",\"\",+VLOOKUP(+EOMONTH(+F7648,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7648=\"\",\"\",VLOOKUP(D7648,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7648=\"\",\"\",IF(A7648=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7648,-2)+15,Cenários!$A:$D,2,FALSE)>A7648,+VLOOKUP(+EOMONTH(+A7648,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7648,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7648=\"\",\"\",VLOOKUP(F7648,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7648=\"\",\"\",IF(WORKDAY(+A7648,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7648,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7649=\"\",\"\",+IF(+A7649=D7649,+E7649,((+G7649/E7649)^+((NETWORKDAYS(+D7649,A7649,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7649,F7649,Feriados!$A$2:$A$1058)-1))*E7649)))","v":""},{"$f":"IF(A7649=\"\",\"\",+IF(+A7649=D7649,+VLOOKUP(D7649,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7649,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7649=\"\",\"\",+VLOOKUP(+EOMONTH(+F7649,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7649=\"\",\"\",VLOOKUP(D7649,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7649=\"\",\"\",IF(A7649=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7649,-2)+15,Cenários!$A:$D,2,FALSE)>A7649,+VLOOKUP(+EOMONTH(+A7649,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7649,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7649=\"\",\"\",VLOOKUP(F7649,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7649=\"\",\"\",IF(WORKDAY(+A7649,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7649,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7650=\"\",\"\",+IF(+A7650=D7650,+E7650,((+G7650/E7650)^+((NETWORKDAYS(+D7650,A7650,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7650,F7650,Feriados!$A$2:$A$1058)-1))*E7650)))","v":""},{"$f":"IF(A7650=\"\",\"\",+IF(+A7650=D7650,+VLOOKUP(D7650,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7650,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7650=\"\",\"\",+VLOOKUP(+EOMONTH(+F7650,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7650=\"\",\"\",VLOOKUP(D7650,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7650=\"\",\"\",IF(A7650=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7650,-2)+15,Cenários!$A:$D,2,FALSE)>A7650,+VLOOKUP(+EOMONTH(+A7650,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7650,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7650=\"\",\"\",VLOOKUP(F7650,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7650=\"\",\"\",IF(WORKDAY(+A7650,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7650,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7651=\"\",\"\",+IF(+A7651=D7651,+E7651,((+G7651/E7651)^+((NETWORKDAYS(+D7651,A7651,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7651,F7651,Feriados!$A$2:$A$1058)-1))*E7651)))","v":""},{"$f":"IF(A7651=\"\",\"\",+IF(+A7651=D7651,+VLOOKUP(D7651,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7651,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7651=\"\",\"\",+VLOOKUP(+EOMONTH(+F7651,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7651=\"\",\"\",VLOOKUP(D7651,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7651=\"\",\"\",IF(A7651=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7651,-2)+15,Cenários!$A:$D,2,FALSE)>A7651,+VLOOKUP(+EOMONTH(+A7651,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7651,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7651=\"\",\"\",VLOOKUP(F7651,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7651=\"\",\"\",IF(WORKDAY(+A7651,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7651,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7652=\"\",\"\",+IF(+A7652=D7652,+E7652,((+G7652/E7652)^+((NETWORKDAYS(+D7652,A7652,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7652,F7652,Feriados!$A$2:$A$1058)-1))*E7652)))","v":""},{"$f":"IF(A7652=\"\",\"\",+IF(+A7652=D7652,+VLOOKUP(D7652,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7652,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7652=\"\",\"\",+VLOOKUP(+EOMONTH(+F7652,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7652=\"\",\"\",VLOOKUP(D7652,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7652=\"\",\"\",IF(A7652=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7652,-2)+15,Cenários!$A:$D,2,FALSE)>A7652,+VLOOKUP(+EOMONTH(+A7652,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7652,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7652=\"\",\"\",VLOOKUP(F7652,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7652=\"\",\"\",IF(WORKDAY(+A7652,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7652,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7653=\"\",\"\",+IF(+A7653=D7653,+E7653,((+G7653/E7653)^+((NETWORKDAYS(+D7653,A7653,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7653,F7653,Feriados!$A$2:$A$1058)-1))*E7653)))","v":""},{"$f":"IF(A7653=\"\",\"\",+IF(+A7653=D7653,+VLOOKUP(D7653,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7653,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7653=\"\",\"\",+VLOOKUP(+EOMONTH(+F7653,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7653=\"\",\"\",VLOOKUP(D7653,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7653=\"\",\"\",IF(A7653=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7653,-2)+15,Cenários!$A:$D,2,FALSE)>A7653,+VLOOKUP(+EOMONTH(+A7653,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7653,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7653=\"\",\"\",VLOOKUP(F7653,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7653=\"\",\"\",IF(WORKDAY(+A7653,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7653,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7654=\"\",\"\",+IF(+A7654=D7654,+E7654,((+G7654/E7654)^+((NETWORKDAYS(+D7654,A7654,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7654,F7654,Feriados!$A$2:$A$1058)-1))*E7654)))","v":""},{"$f":"IF(A7654=\"\",\"\",+IF(+A7654=D7654,+VLOOKUP(D7654,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7654,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7654=\"\",\"\",+VLOOKUP(+EOMONTH(+F7654,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7654=\"\",\"\",VLOOKUP(D7654,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7654=\"\",\"\",IF(A7654=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7654,-2)+15,Cenários!$A:$D,2,FALSE)>A7654,+VLOOKUP(+EOMONTH(+A7654,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7654,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7654=\"\",\"\",VLOOKUP(F7654,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7654=\"\",\"\",IF(WORKDAY(+A7654,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7654,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7655=\"\",\"\",+IF(+A7655=D7655,+E7655,((+G7655/E7655)^+((NETWORKDAYS(+D7655,A7655,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7655,F7655,Feriados!$A$2:$A$1058)-1))*E7655)))","v":""},{"$f":"IF(A7655=\"\",\"\",+IF(+A7655=D7655,+VLOOKUP(D7655,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7655,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7655=\"\",\"\",+VLOOKUP(+EOMONTH(+F7655,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7655=\"\",\"\",VLOOKUP(D7655,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7655=\"\",\"\",IF(A7655=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7655,-2)+15,Cenários!$A:$D,2,FALSE)>A7655,+VLOOKUP(+EOMONTH(+A7655,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7655,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7655=\"\",\"\",VLOOKUP(F7655,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7655=\"\",\"\",IF(WORKDAY(+A7655,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7655,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7656=\"\",\"\",+IF(+A7656=D7656,+E7656,((+G7656/E7656)^+((NETWORKDAYS(+D7656,A7656,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7656,F7656,Feriados!$A$2:$A$1058)-1))*E7656)))","v":""},{"$f":"IF(A7656=\"\",\"\",+IF(+A7656=D7656,+VLOOKUP(D7656,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7656,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7656=\"\",\"\",+VLOOKUP(+EOMONTH(+F7656,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7656=\"\",\"\",VLOOKUP(D7656,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7656=\"\",\"\",IF(A7656=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7656,-2)+15,Cenários!$A:$D,2,FALSE)>A7656,+VLOOKUP(+EOMONTH(+A7656,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7656,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7656=\"\",\"\",VLOOKUP(F7656,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7656=\"\",\"\",IF(WORKDAY(+A7656,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7656,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7657=\"\",\"\",+IF(+A7657=D7657,+E7657,((+G7657/E7657)^+((NETWORKDAYS(+D7657,A7657,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7657,F7657,Feriados!$A$2:$A$1058)-1))*E7657)))","v":""},{"$f":"IF(A7657=\"\",\"\",+IF(+A7657=D7657,+VLOOKUP(D7657,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7657,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7657=\"\",\"\",+VLOOKUP(+EOMONTH(+F7657,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7657=\"\",\"\",VLOOKUP(D7657,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7657=\"\",\"\",IF(A7657=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7657,-2)+15,Cenários!$A:$D,2,FALSE)>A7657,+VLOOKUP(+EOMONTH(+A7657,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7657,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7657=\"\",\"\",VLOOKUP(F7657,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7657=\"\",\"\",IF(WORKDAY(+A7657,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7657,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7658=\"\",\"\",+IF(+A7658=D7658,+E7658,((+G7658/E7658)^+((NETWORKDAYS(+D7658,A7658,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7658,F7658,Feriados!$A$2:$A$1058)-1))*E7658)))","v":""},{"$f":"IF(A7658=\"\",\"\",+IF(+A7658=D7658,+VLOOKUP(D7658,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7658,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7658=\"\",\"\",+VLOOKUP(+EOMONTH(+F7658,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7658=\"\",\"\",VLOOKUP(D7658,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7658=\"\",\"\",IF(A7658=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7658,-2)+15,Cenários!$A:$D,2,FALSE)>A7658,+VLOOKUP(+EOMONTH(+A7658,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7658,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7658=\"\",\"\",VLOOKUP(F7658,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7658=\"\",\"\",IF(WORKDAY(+A7658,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7658,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7659=\"\",\"\",+IF(+A7659=D7659,+E7659,((+G7659/E7659)^+((NETWORKDAYS(+D7659,A7659,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7659,F7659,Feriados!$A$2:$A$1058)-1))*E7659)))","v":""},{"$f":"IF(A7659=\"\",\"\",+IF(+A7659=D7659,+VLOOKUP(D7659,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7659,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7659=\"\",\"\",+VLOOKUP(+EOMONTH(+F7659,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7659=\"\",\"\",VLOOKUP(D7659,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7659=\"\",\"\",IF(A7659=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7659,-2)+15,Cenários!$A:$D,2,FALSE)>A7659,+VLOOKUP(+EOMONTH(+A7659,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7659,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7659=\"\",\"\",VLOOKUP(F7659,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7659=\"\",\"\",IF(WORKDAY(+A7659,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7659,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7660=\"\",\"\",+IF(+A7660=D7660,+E7660,((+G7660/E7660)^+((NETWORKDAYS(+D7660,A7660,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7660,F7660,Feriados!$A$2:$A$1058)-1))*E7660)))","v":""},{"$f":"IF(A7660=\"\",\"\",+IF(+A7660=D7660,+VLOOKUP(D7660,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7660,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7660=\"\",\"\",+VLOOKUP(+EOMONTH(+F7660,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7660=\"\",\"\",VLOOKUP(D7660,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7660=\"\",\"\",IF(A7660=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7660,-2)+15,Cenários!$A:$D,2,FALSE)>A7660,+VLOOKUP(+EOMONTH(+A7660,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7660,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7660=\"\",\"\",VLOOKUP(F7660,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7660=\"\",\"\",IF(WORKDAY(+A7660,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7660,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7661=\"\",\"\",+IF(+A7661=D7661,+E7661,((+G7661/E7661)^+((NETWORKDAYS(+D7661,A7661,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7661,F7661,Feriados!$A$2:$A$1058)-1))*E7661)))","v":""},{"$f":"IF(A7661=\"\",\"\",+IF(+A7661=D7661,+VLOOKUP(D7661,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7661,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7661=\"\",\"\",+VLOOKUP(+EOMONTH(+F7661,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7661=\"\",\"\",VLOOKUP(D7661,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7661=\"\",\"\",IF(A7661=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7661,-2)+15,Cenários!$A:$D,2,FALSE)>A7661,+VLOOKUP(+EOMONTH(+A7661,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7661,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7661=\"\",\"\",VLOOKUP(F7661,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7661=\"\",\"\",IF(WORKDAY(+A7661,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7661,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7662=\"\",\"\",+IF(+A7662=D7662,+E7662,((+G7662/E7662)^+((NETWORKDAYS(+D7662,A7662,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7662,F7662,Feriados!$A$2:$A$1058)-1))*E7662)))","v":""},{"$f":"IF(A7662=\"\",\"\",+IF(+A7662=D7662,+VLOOKUP(D7662,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7662,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7662=\"\",\"\",+VLOOKUP(+EOMONTH(+F7662,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7662=\"\",\"\",VLOOKUP(D7662,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7662=\"\",\"\",IF(A7662=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7662,-2)+15,Cenários!$A:$D,2,FALSE)>A7662,+VLOOKUP(+EOMONTH(+A7662,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7662,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7662=\"\",\"\",VLOOKUP(F7662,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7662=\"\",\"\",IF(WORKDAY(+A7662,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7662,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7663=\"\",\"\",+IF(+A7663=D7663,+E7663,((+G7663/E7663)^+((NETWORKDAYS(+D7663,A7663,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7663,F7663,Feriados!$A$2:$A$1058)-1))*E7663)))","v":""},{"$f":"IF(A7663=\"\",\"\",+IF(+A7663=D7663,+VLOOKUP(D7663,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7663,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7663=\"\",\"\",+VLOOKUP(+EOMONTH(+F7663,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7663=\"\",\"\",VLOOKUP(D7663,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7663=\"\",\"\",IF(A7663=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7663,-2)+15,Cenários!$A:$D,2,FALSE)>A7663,+VLOOKUP(+EOMONTH(+A7663,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7663,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7663=\"\",\"\",VLOOKUP(F7663,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7663=\"\",\"\",IF(WORKDAY(+A7663,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7663,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7664=\"\",\"\",+IF(+A7664=D7664,+E7664,((+G7664/E7664)^+((NETWORKDAYS(+D7664,A7664,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7664,F7664,Feriados!$A$2:$A$1058)-1))*E7664)))","v":""},{"$f":"IF(A7664=\"\",\"\",+IF(+A7664=D7664,+VLOOKUP(D7664,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7664,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7664=\"\",\"\",+VLOOKUP(+EOMONTH(+F7664,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7664=\"\",\"\",VLOOKUP(D7664,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7664=\"\",\"\",IF(A7664=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7664,-2)+15,Cenários!$A:$D,2,FALSE)>A7664,+VLOOKUP(+EOMONTH(+A7664,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7664,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7664=\"\",\"\",VLOOKUP(F7664,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7664=\"\",\"\",IF(WORKDAY(+A7664,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7664,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7665=\"\",\"\",+IF(+A7665=D7665,+E7665,((+G7665/E7665)^+((NETWORKDAYS(+D7665,A7665,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7665,F7665,Feriados!$A$2:$A$1058)-1))*E7665)))","v":""},{"$f":"IF(A7665=\"\",\"\",+IF(+A7665=D7665,+VLOOKUP(D7665,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7665,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7665=\"\",\"\",+VLOOKUP(+EOMONTH(+F7665,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7665=\"\",\"\",VLOOKUP(D7665,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7665=\"\",\"\",IF(A7665=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7665,-2)+15,Cenários!$A:$D,2,FALSE)>A7665,+VLOOKUP(+EOMONTH(+A7665,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7665,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7665=\"\",\"\",VLOOKUP(F7665,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7665=\"\",\"\",IF(WORKDAY(+A7665,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7665,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7666=\"\",\"\",+IF(+A7666=D7666,+E7666,((+G7666/E7666)^+((NETWORKDAYS(+D7666,A7666,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7666,F7666,Feriados!$A$2:$A$1058)-1))*E7666)))","v":""},{"$f":"IF(A7666=\"\",\"\",+IF(+A7666=D7666,+VLOOKUP(D7666,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7666,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7666=\"\",\"\",+VLOOKUP(+EOMONTH(+F7666,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7666=\"\",\"\",VLOOKUP(D7666,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7666=\"\",\"\",IF(A7666=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7666,-2)+15,Cenários!$A:$D,2,FALSE)>A7666,+VLOOKUP(+EOMONTH(+A7666,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7666,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7666=\"\",\"\",VLOOKUP(F7666,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7666=\"\",\"\",IF(WORKDAY(+A7666,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7666,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7667=\"\",\"\",+IF(+A7667=D7667,+E7667,((+G7667/E7667)^+((NETWORKDAYS(+D7667,A7667,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7667,F7667,Feriados!$A$2:$A$1058)-1))*E7667)))","v":""},{"$f":"IF(A7667=\"\",\"\",+IF(+A7667=D7667,+VLOOKUP(D7667,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7667,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7667=\"\",\"\",+VLOOKUP(+EOMONTH(+F7667,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7667=\"\",\"\",VLOOKUP(D7667,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7667=\"\",\"\",IF(A7667=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7667,-2)+15,Cenários!$A:$D,2,FALSE)>A7667,+VLOOKUP(+EOMONTH(+A7667,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7667,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7667=\"\",\"\",VLOOKUP(F7667,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7667=\"\",\"\",IF(WORKDAY(+A7667,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7667,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7668=\"\",\"\",+IF(+A7668=D7668,+E7668,((+G7668/E7668)^+((NETWORKDAYS(+D7668,A7668,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7668,F7668,Feriados!$A$2:$A$1058)-1))*E7668)))","v":""},{"$f":"IF(A7668=\"\",\"\",+IF(+A7668=D7668,+VLOOKUP(D7668,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7668,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7668=\"\",\"\",+VLOOKUP(+EOMONTH(+F7668,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7668=\"\",\"\",VLOOKUP(D7668,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7668=\"\",\"\",IF(A7668=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7668,-2)+15,Cenários!$A:$D,2,FALSE)>A7668,+VLOOKUP(+EOMONTH(+A7668,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7668,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7668=\"\",\"\",VLOOKUP(F7668,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7668=\"\",\"\",IF(WORKDAY(+A7668,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7668,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7669=\"\",\"\",+IF(+A7669=D7669,+E7669,((+G7669/E7669)^+((NETWORKDAYS(+D7669,A7669,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7669,F7669,Feriados!$A$2:$A$1058)-1))*E7669)))","v":""},{"$f":"IF(A7669=\"\",\"\",+IF(+A7669=D7669,+VLOOKUP(D7669,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7669,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7669=\"\",\"\",+VLOOKUP(+EOMONTH(+F7669,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7669=\"\",\"\",VLOOKUP(D7669,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7669=\"\",\"\",IF(A7669=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7669,-2)+15,Cenários!$A:$D,2,FALSE)>A7669,+VLOOKUP(+EOMONTH(+A7669,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7669,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7669=\"\",\"\",VLOOKUP(F7669,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7669=\"\",\"\",IF(WORKDAY(+A7669,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7669,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7670=\"\",\"\",+IF(+A7670=D7670,+E7670,((+G7670/E7670)^+((NETWORKDAYS(+D7670,A7670,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7670,F7670,Feriados!$A$2:$A$1058)-1))*E7670)))","v":""},{"$f":"IF(A7670=\"\",\"\",+IF(+A7670=D7670,+VLOOKUP(D7670,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7670,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7670=\"\",\"\",+VLOOKUP(+EOMONTH(+F7670,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7670=\"\",\"\",VLOOKUP(D7670,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7670=\"\",\"\",IF(A7670=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7670,-2)+15,Cenários!$A:$D,2,FALSE)>A7670,+VLOOKUP(+EOMONTH(+A7670,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7670,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7670=\"\",\"\",VLOOKUP(F7670,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7670=\"\",\"\",IF(WORKDAY(+A7670,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7670,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7671=\"\",\"\",+IF(+A7671=D7671,+E7671,((+G7671/E7671)^+((NETWORKDAYS(+D7671,A7671,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7671,F7671,Feriados!$A$2:$A$1058)-1))*E7671)))","v":""},{"$f":"IF(A7671=\"\",\"\",+IF(+A7671=D7671,+VLOOKUP(D7671,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7671,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7671=\"\",\"\",+VLOOKUP(+EOMONTH(+F7671,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7671=\"\",\"\",VLOOKUP(D7671,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7671=\"\",\"\",IF(A7671=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7671,-2)+15,Cenários!$A:$D,2,FALSE)>A7671,+VLOOKUP(+EOMONTH(+A7671,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7671,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7671=\"\",\"\",VLOOKUP(F7671,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7671=\"\",\"\",IF(WORKDAY(+A7671,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7671,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7672=\"\",\"\",+IF(+A7672=D7672,+E7672,((+G7672/E7672)^+((NETWORKDAYS(+D7672,A7672,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7672,F7672,Feriados!$A$2:$A$1058)-1))*E7672)))","v":""},{"$f":"IF(A7672=\"\",\"\",+IF(+A7672=D7672,+VLOOKUP(D7672,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7672,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7672=\"\",\"\",+VLOOKUP(+EOMONTH(+F7672,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7672=\"\",\"\",VLOOKUP(D7672,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7672=\"\",\"\",IF(A7672=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7672,-2)+15,Cenários!$A:$D,2,FALSE)>A7672,+VLOOKUP(+EOMONTH(+A7672,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7672,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7672=\"\",\"\",VLOOKUP(F7672,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7672=\"\",\"\",IF(WORKDAY(+A7672,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7672,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7673=\"\",\"\",+IF(+A7673=D7673,+E7673,((+G7673/E7673)^+((NETWORKDAYS(+D7673,A7673,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7673,F7673,Feriados!$A$2:$A$1058)-1))*E7673)))","v":""},{"$f":"IF(A7673=\"\",\"\",+IF(+A7673=D7673,+VLOOKUP(D7673,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7673,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7673=\"\",\"\",+VLOOKUP(+EOMONTH(+F7673,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7673=\"\",\"\",VLOOKUP(D7673,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7673=\"\",\"\",IF(A7673=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7673,-2)+15,Cenários!$A:$D,2,FALSE)>A7673,+VLOOKUP(+EOMONTH(+A7673,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7673,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7673=\"\",\"\",VLOOKUP(F7673,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7673=\"\",\"\",IF(WORKDAY(+A7673,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7673,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7674=\"\",\"\",+IF(+A7674=D7674,+E7674,((+G7674/E7674)^+((NETWORKDAYS(+D7674,A7674,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7674,F7674,Feriados!$A$2:$A$1058)-1))*E7674)))","v":""},{"$f":"IF(A7674=\"\",\"\",+IF(+A7674=D7674,+VLOOKUP(D7674,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7674,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7674=\"\",\"\",+VLOOKUP(+EOMONTH(+F7674,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7674=\"\",\"\",VLOOKUP(D7674,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7674=\"\",\"\",IF(A7674=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7674,-2)+15,Cenários!$A:$D,2,FALSE)>A7674,+VLOOKUP(+EOMONTH(+A7674,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7674,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7674=\"\",\"\",VLOOKUP(F7674,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7674=\"\",\"\",IF(WORKDAY(+A7674,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7674,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7675=\"\",\"\",+IF(+A7675=D7675,+E7675,((+G7675/E7675)^+((NETWORKDAYS(+D7675,A7675,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7675,F7675,Feriados!$A$2:$A$1058)-1))*E7675)))","v":""},{"$f":"IF(A7675=\"\",\"\",+IF(+A7675=D7675,+VLOOKUP(D7675,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7675,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7675=\"\",\"\",+VLOOKUP(+EOMONTH(+F7675,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7675=\"\",\"\",VLOOKUP(D7675,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7675=\"\",\"\",IF(A7675=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7675,-2)+15,Cenários!$A:$D,2,FALSE)>A7675,+VLOOKUP(+EOMONTH(+A7675,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7675,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7675=\"\",\"\",VLOOKUP(F7675,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7675=\"\",\"\",IF(WORKDAY(+A7675,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7675,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7676=\"\",\"\",+IF(+A7676=D7676,+E7676,((+G7676/E7676)^+((NETWORKDAYS(+D7676,A7676,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7676,F7676,Feriados!$A$2:$A$1058)-1))*E7676)))","v":""},{"$f":"IF(A7676=\"\",\"\",+IF(+A7676=D7676,+VLOOKUP(D7676,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7676,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7676=\"\",\"\",+VLOOKUP(+EOMONTH(+F7676,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7676=\"\",\"\",VLOOKUP(D7676,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7676=\"\",\"\",IF(A7676=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7676,-2)+15,Cenários!$A:$D,2,FALSE)>A7676,+VLOOKUP(+EOMONTH(+A7676,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7676,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7676=\"\",\"\",VLOOKUP(F7676,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7676=\"\",\"\",IF(WORKDAY(+A7676,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7676,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7677=\"\",\"\",+IF(+A7677=D7677,+E7677,((+G7677/E7677)^+((NETWORKDAYS(+D7677,A7677,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7677,F7677,Feriados!$A$2:$A$1058)-1))*E7677)))","v":""},{"$f":"IF(A7677=\"\",\"\",+IF(+A7677=D7677,+VLOOKUP(D7677,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7677,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7677=\"\",\"\",+VLOOKUP(+EOMONTH(+F7677,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7677=\"\",\"\",VLOOKUP(D7677,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7677=\"\",\"\",IF(A7677=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7677,-2)+15,Cenários!$A:$D,2,FALSE)>A7677,+VLOOKUP(+EOMONTH(+A7677,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7677,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7677=\"\",\"\",VLOOKUP(F7677,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7677=\"\",\"\",IF(WORKDAY(+A7677,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7677,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7678=\"\",\"\",+IF(+A7678=D7678,+E7678,((+G7678/E7678)^+((NETWORKDAYS(+D7678,A7678,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7678,F7678,Feriados!$A$2:$A$1058)-1))*E7678)))","v":""},{"$f":"IF(A7678=\"\",\"\",+IF(+A7678=D7678,+VLOOKUP(D7678,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7678,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7678=\"\",\"\",+VLOOKUP(+EOMONTH(+F7678,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7678=\"\",\"\",VLOOKUP(D7678,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7678=\"\",\"\",IF(A7678=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7678,-2)+15,Cenários!$A:$D,2,FALSE)>A7678,+VLOOKUP(+EOMONTH(+A7678,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7678,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7678=\"\",\"\",VLOOKUP(F7678,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7678=\"\",\"\",IF(WORKDAY(+A7678,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7678,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7679=\"\",\"\",+IF(+A7679=D7679,+E7679,((+G7679/E7679)^+((NETWORKDAYS(+D7679,A7679,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7679,F7679,Feriados!$A$2:$A$1058)-1))*E7679)))","v":""},{"$f":"IF(A7679=\"\",\"\",+IF(+A7679=D7679,+VLOOKUP(D7679,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7679,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7679=\"\",\"\",+VLOOKUP(+EOMONTH(+F7679,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7679=\"\",\"\",VLOOKUP(D7679,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7679=\"\",\"\",IF(A7679=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7679,-2)+15,Cenários!$A:$D,2,FALSE)>A7679,+VLOOKUP(+EOMONTH(+A7679,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7679,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7679=\"\",\"\",VLOOKUP(F7679,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7679=\"\",\"\",IF(WORKDAY(+A7679,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7679,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7680=\"\",\"\",+IF(+A7680=D7680,+E7680,((+G7680/E7680)^+((NETWORKDAYS(+D7680,A7680,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7680,F7680,Feriados!$A$2:$A$1058)-1))*E7680)))","v":""},{"$f":"IF(A7680=\"\",\"\",+IF(+A7680=D7680,+VLOOKUP(D7680,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7680,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7680=\"\",\"\",+VLOOKUP(+EOMONTH(+F7680,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7680=\"\",\"\",VLOOKUP(D7680,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7680=\"\",\"\",IF(A7680=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7680,-2)+15,Cenários!$A:$D,2,FALSE)>A7680,+VLOOKUP(+EOMONTH(+A7680,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7680,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7680=\"\",\"\",VLOOKUP(F7680,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7680=\"\",\"\",IF(WORKDAY(+A7680,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7680,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7681=\"\",\"\",+IF(+A7681=D7681,+E7681,((+G7681/E7681)^+((NETWORKDAYS(+D7681,A7681,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7681,F7681,Feriados!$A$2:$A$1058)-1))*E7681)))","v":""},{"$f":"IF(A7681=\"\",\"\",+IF(+A7681=D7681,+VLOOKUP(D7681,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7681,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7681=\"\",\"\",+VLOOKUP(+EOMONTH(+F7681,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7681=\"\",\"\",VLOOKUP(D7681,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7681=\"\",\"\",IF(A7681=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7681,-2)+15,Cenários!$A:$D,2,FALSE)>A7681,+VLOOKUP(+EOMONTH(+A7681,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7681,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7681=\"\",\"\",VLOOKUP(F7681,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7681=\"\",\"\",IF(WORKDAY(+A7681,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7681,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7682=\"\",\"\",+IF(+A7682=D7682,+E7682,((+G7682/E7682)^+((NETWORKDAYS(+D7682,A7682,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7682,F7682,Feriados!$A$2:$A$1058)-1))*E7682)))","v":""},{"$f":"IF(A7682=\"\",\"\",+IF(+A7682=D7682,+VLOOKUP(D7682,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7682,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7682=\"\",\"\",+VLOOKUP(+EOMONTH(+F7682,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7682=\"\",\"\",VLOOKUP(D7682,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7682=\"\",\"\",IF(A7682=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7682,-2)+15,Cenários!$A:$D,2,FALSE)>A7682,+VLOOKUP(+EOMONTH(+A7682,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7682,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7682=\"\",\"\",VLOOKUP(F7682,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7682=\"\",\"\",IF(WORKDAY(+A7682,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7682,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7683=\"\",\"\",+IF(+A7683=D7683,+E7683,((+G7683/E7683)^+((NETWORKDAYS(+D7683,A7683,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7683,F7683,Feriados!$A$2:$A$1058)-1))*E7683)))","v":""},{"$f":"IF(A7683=\"\",\"\",+IF(+A7683=D7683,+VLOOKUP(D7683,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7683,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7683=\"\",\"\",+VLOOKUP(+EOMONTH(+F7683,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7683=\"\",\"\",VLOOKUP(D7683,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7683=\"\",\"\",IF(A7683=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7683,-2)+15,Cenários!$A:$D,2,FALSE)>A7683,+VLOOKUP(+EOMONTH(+A7683,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7683,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7683=\"\",\"\",VLOOKUP(F7683,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7683=\"\",\"\",IF(WORKDAY(+A7683,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7683,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7684=\"\",\"\",+IF(+A7684=D7684,+E7684,((+G7684/E7684)^+((NETWORKDAYS(+D7684,A7684,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7684,F7684,Feriados!$A$2:$A$1058)-1))*E7684)))","v":""},{"$f":"IF(A7684=\"\",\"\",+IF(+A7684=D7684,+VLOOKUP(D7684,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7684,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7684=\"\",\"\",+VLOOKUP(+EOMONTH(+F7684,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7684=\"\",\"\",VLOOKUP(D7684,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7684=\"\",\"\",IF(A7684=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7684,-2)+15,Cenários!$A:$D,2,FALSE)>A7684,+VLOOKUP(+EOMONTH(+A7684,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7684,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7684=\"\",\"\",VLOOKUP(F7684,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7684=\"\",\"\",IF(WORKDAY(+A7684,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7684,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7685=\"\",\"\",+IF(+A7685=D7685,+E7685,((+G7685/E7685)^+((NETWORKDAYS(+D7685,A7685,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7685,F7685,Feriados!$A$2:$A$1058)-1))*E7685)))","v":""},{"$f":"IF(A7685=\"\",\"\",+IF(+A7685=D7685,+VLOOKUP(D7685,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7685,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7685=\"\",\"\",+VLOOKUP(+EOMONTH(+F7685,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7685=\"\",\"\",VLOOKUP(D7685,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7685=\"\",\"\",IF(A7685=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7685,-2)+15,Cenários!$A:$D,2,FALSE)>A7685,+VLOOKUP(+EOMONTH(+A7685,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7685,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7685=\"\",\"\",VLOOKUP(F7685,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7685=\"\",\"\",IF(WORKDAY(+A7685,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7685,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7686=\"\",\"\",+IF(+A7686=D7686,+E7686,((+G7686/E7686)^+((NETWORKDAYS(+D7686,A7686,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7686,F7686,Feriados!$A$2:$A$1058)-1))*E7686)))","v":""},{"$f":"IF(A7686=\"\",\"\",+IF(+A7686=D7686,+VLOOKUP(D7686,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7686,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7686=\"\",\"\",+VLOOKUP(+EOMONTH(+F7686,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7686=\"\",\"\",VLOOKUP(D7686,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7686=\"\",\"\",IF(A7686=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7686,-2)+15,Cenários!$A:$D,2,FALSE)>A7686,+VLOOKUP(+EOMONTH(+A7686,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7686,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7686=\"\",\"\",VLOOKUP(F7686,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7686=\"\",\"\",IF(WORKDAY(+A7686,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7686,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7687=\"\",\"\",+IF(+A7687=D7687,+E7687,((+G7687/E7687)^+((NETWORKDAYS(+D7687,A7687,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7687,F7687,Feriados!$A$2:$A$1058)-1))*E7687)))","v":""},{"$f":"IF(A7687=\"\",\"\",+IF(+A7687=D7687,+VLOOKUP(D7687,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7687,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7687=\"\",\"\",+VLOOKUP(+EOMONTH(+F7687,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7687=\"\",\"\",VLOOKUP(D7687,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7687=\"\",\"\",IF(A7687=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7687,-2)+15,Cenários!$A:$D,2,FALSE)>A7687,+VLOOKUP(+EOMONTH(+A7687,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7687,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7687=\"\",\"\",VLOOKUP(F7687,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7687=\"\",\"\",IF(WORKDAY(+A7687,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7687,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7688=\"\",\"\",+IF(+A7688=D7688,+E7688,((+G7688/E7688)^+((NETWORKDAYS(+D7688,A7688,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7688,F7688,Feriados!$A$2:$A$1058)-1))*E7688)))","v":""},{"$f":"IF(A7688=\"\",\"\",+IF(+A7688=D7688,+VLOOKUP(D7688,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7688,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7688=\"\",\"\",+VLOOKUP(+EOMONTH(+F7688,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7688=\"\",\"\",VLOOKUP(D7688,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7688=\"\",\"\",IF(A7688=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7688,-2)+15,Cenários!$A:$D,2,FALSE)>A7688,+VLOOKUP(+EOMONTH(+A7688,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7688,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7688=\"\",\"\",VLOOKUP(F7688,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7688=\"\",\"\",IF(WORKDAY(+A7688,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7688,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7689=\"\",\"\",+IF(+A7689=D7689,+E7689,((+G7689/E7689)^+((NETWORKDAYS(+D7689,A7689,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7689,F7689,Feriados!$A$2:$A$1058)-1))*E7689)))","v":""},{"$f":"IF(A7689=\"\",\"\",+IF(+A7689=D7689,+VLOOKUP(D7689,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7689,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7689=\"\",\"\",+VLOOKUP(+EOMONTH(+F7689,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7689=\"\",\"\",VLOOKUP(D7689,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7689=\"\",\"\",IF(A7689=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7689,-2)+15,Cenários!$A:$D,2,FALSE)>A7689,+VLOOKUP(+EOMONTH(+A7689,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7689,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7689=\"\",\"\",VLOOKUP(F7689,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7689=\"\",\"\",IF(WORKDAY(+A7689,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7689,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7690=\"\",\"\",+IF(+A7690=D7690,+E7690,((+G7690/E7690)^+((NETWORKDAYS(+D7690,A7690,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7690,F7690,Feriados!$A$2:$A$1058)-1))*E7690)))","v":""},{"$f":"IF(A7690=\"\",\"\",+IF(+A7690=D7690,+VLOOKUP(D7690,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7690,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7690=\"\",\"\",+VLOOKUP(+EOMONTH(+F7690,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7690=\"\",\"\",VLOOKUP(D7690,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7690=\"\",\"\",IF(A7690=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7690,-2)+15,Cenários!$A:$D,2,FALSE)>A7690,+VLOOKUP(+EOMONTH(+A7690,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7690,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7690=\"\",\"\",VLOOKUP(F7690,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7690=\"\",\"\",IF(WORKDAY(+A7690,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7690,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7691=\"\",\"\",+IF(+A7691=D7691,+E7691,((+G7691/E7691)^+((NETWORKDAYS(+D7691,A7691,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7691,F7691,Feriados!$A$2:$A$1058)-1))*E7691)))","v":""},{"$f":"IF(A7691=\"\",\"\",+IF(+A7691=D7691,+VLOOKUP(D7691,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7691,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7691=\"\",\"\",+VLOOKUP(+EOMONTH(+F7691,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7691=\"\",\"\",VLOOKUP(D7691,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7691=\"\",\"\",IF(A7691=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7691,-2)+15,Cenários!$A:$D,2,FALSE)>A7691,+VLOOKUP(+EOMONTH(+A7691,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7691,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7691=\"\",\"\",VLOOKUP(F7691,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7691=\"\",\"\",IF(WORKDAY(+A7691,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7691,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7692=\"\",\"\",+IF(+A7692=D7692,+E7692,((+G7692/E7692)^+((NETWORKDAYS(+D7692,A7692,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7692,F7692,Feriados!$A$2:$A$1058)-1))*E7692)))","v":""},{"$f":"IF(A7692=\"\",\"\",+IF(+A7692=D7692,+VLOOKUP(D7692,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7692,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7692=\"\",\"\",+VLOOKUP(+EOMONTH(+F7692,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7692=\"\",\"\",VLOOKUP(D7692,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7692=\"\",\"\",IF(A7692=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7692,-2)+15,Cenários!$A:$D,2,FALSE)>A7692,+VLOOKUP(+EOMONTH(+A7692,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7692,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7692=\"\",\"\",VLOOKUP(F7692,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7692=\"\",\"\",IF(WORKDAY(+A7692,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7692,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7693=\"\",\"\",+IF(+A7693=D7693,+E7693,((+G7693/E7693)^+((NETWORKDAYS(+D7693,A7693,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7693,F7693,Feriados!$A$2:$A$1058)-1))*E7693)))","v":""},{"$f":"IF(A7693=\"\",\"\",+IF(+A7693=D7693,+VLOOKUP(D7693,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7693,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7693=\"\",\"\",+VLOOKUP(+EOMONTH(+F7693,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7693=\"\",\"\",VLOOKUP(D7693,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7693=\"\",\"\",IF(A7693=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7693,-2)+15,Cenários!$A:$D,2,FALSE)>A7693,+VLOOKUP(+EOMONTH(+A7693,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7693,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7693=\"\",\"\",VLOOKUP(F7693,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7693=\"\",\"\",IF(WORKDAY(+A7693,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7693,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7694=\"\",\"\",+IF(+A7694=D7694,+E7694,((+G7694/E7694)^+((NETWORKDAYS(+D7694,A7694,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7694,F7694,Feriados!$A$2:$A$1058)-1))*E7694)))","v":""},{"$f":"IF(A7694=\"\",\"\",+IF(+A7694=D7694,+VLOOKUP(D7694,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7694,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7694=\"\",\"\",+VLOOKUP(+EOMONTH(+F7694,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7694=\"\",\"\",VLOOKUP(D7694,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7694=\"\",\"\",IF(A7694=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7694,-2)+15,Cenários!$A:$D,2,FALSE)>A7694,+VLOOKUP(+EOMONTH(+A7694,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7694,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7694=\"\",\"\",VLOOKUP(F7694,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7694=\"\",\"\",IF(WORKDAY(+A7694,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7694,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7695=\"\",\"\",+IF(+A7695=D7695,+E7695,((+G7695/E7695)^+((NETWORKDAYS(+D7695,A7695,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7695,F7695,Feriados!$A$2:$A$1058)-1))*E7695)))","v":""},{"$f":"IF(A7695=\"\",\"\",+IF(+A7695=D7695,+VLOOKUP(D7695,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7695,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7695=\"\",\"\",+VLOOKUP(+EOMONTH(+F7695,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7695=\"\",\"\",VLOOKUP(D7695,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7695=\"\",\"\",IF(A7695=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7695,-2)+15,Cenários!$A:$D,2,FALSE)>A7695,+VLOOKUP(+EOMONTH(+A7695,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7695,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7695=\"\",\"\",VLOOKUP(F7695,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7695=\"\",\"\",IF(WORKDAY(+A7695,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7695,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7696=\"\",\"\",+IF(+A7696=D7696,+E7696,((+G7696/E7696)^+((NETWORKDAYS(+D7696,A7696,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7696,F7696,Feriados!$A$2:$A$1058)-1))*E7696)))","v":""},{"$f":"IF(A7696=\"\",\"\",+IF(+A7696=D7696,+VLOOKUP(D7696,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7696,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7696=\"\",\"\",+VLOOKUP(+EOMONTH(+F7696,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7696=\"\",\"\",VLOOKUP(D7696,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7696=\"\",\"\",IF(A7696=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7696,-2)+15,Cenários!$A:$D,2,FALSE)>A7696,+VLOOKUP(+EOMONTH(+A7696,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7696,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7696=\"\",\"\",VLOOKUP(F7696,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7696=\"\",\"\",IF(WORKDAY(+A7696,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7696,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7697=\"\",\"\",+IF(+A7697=D7697,+E7697,((+G7697/E7697)^+((NETWORKDAYS(+D7697,A7697,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7697,F7697,Feriados!$A$2:$A$1058)-1))*E7697)))","v":""},{"$f":"IF(A7697=\"\",\"\",+IF(+A7697=D7697,+VLOOKUP(D7697,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7697,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7697=\"\",\"\",+VLOOKUP(+EOMONTH(+F7697,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7697=\"\",\"\",VLOOKUP(D7697,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7697=\"\",\"\",IF(A7697=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7697,-2)+15,Cenários!$A:$D,2,FALSE)>A7697,+VLOOKUP(+EOMONTH(+A7697,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7697,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7697=\"\",\"\",VLOOKUP(F7697,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7697=\"\",\"\",IF(WORKDAY(+A7697,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7697,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7698=\"\",\"\",+IF(+A7698=D7698,+E7698,((+G7698/E7698)^+((NETWORKDAYS(+D7698,A7698,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7698,F7698,Feriados!$A$2:$A$1058)-1))*E7698)))","v":""},{"$f":"IF(A7698=\"\",\"\",+IF(+A7698=D7698,+VLOOKUP(D7698,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7698,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7698=\"\",\"\",+VLOOKUP(+EOMONTH(+F7698,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7698=\"\",\"\",VLOOKUP(D7698,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7698=\"\",\"\",IF(A7698=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7698,-2)+15,Cenários!$A:$D,2,FALSE)>A7698,+VLOOKUP(+EOMONTH(+A7698,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7698,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7698=\"\",\"\",VLOOKUP(F7698,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7698=\"\",\"\",IF(WORKDAY(+A7698,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7698,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7699=\"\",\"\",+IF(+A7699=D7699,+E7699,((+G7699/E7699)^+((NETWORKDAYS(+D7699,A7699,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7699,F7699,Feriados!$A$2:$A$1058)-1))*E7699)))","v":""},{"$f":"IF(A7699=\"\",\"\",+IF(+A7699=D7699,+VLOOKUP(D7699,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7699,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7699=\"\",\"\",+VLOOKUP(+EOMONTH(+F7699,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7699=\"\",\"\",VLOOKUP(D7699,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7699=\"\",\"\",IF(A7699=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7699,-2)+15,Cenários!$A:$D,2,FALSE)>A7699,+VLOOKUP(+EOMONTH(+A7699,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7699,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7699=\"\",\"\",VLOOKUP(F7699,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7699=\"\",\"\",IF(WORKDAY(+A7699,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7699,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7700=\"\",\"\",+IF(+A7700=D7700,+E7700,((+G7700/E7700)^+((NETWORKDAYS(+D7700,A7700,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7700,F7700,Feriados!$A$2:$A$1058)-1))*E7700)))","v":""},{"$f":"IF(A7700=\"\",\"\",+IF(+A7700=D7700,+VLOOKUP(D7700,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7700,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7700=\"\",\"\",+VLOOKUP(+EOMONTH(+F7700,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7700=\"\",\"\",VLOOKUP(D7700,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7700=\"\",\"\",IF(A7700=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7700,-2)+15,Cenários!$A:$D,2,FALSE)>A7700,+VLOOKUP(+EOMONTH(+A7700,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7700,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7700=\"\",\"\",VLOOKUP(F7700,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7700=\"\",\"\",IF(WORKDAY(+A7700,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7700,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7701=\"\",\"\",+IF(+A7701=D7701,+E7701,((+G7701/E7701)^+((NETWORKDAYS(+D7701,A7701,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7701,F7701,Feriados!$A$2:$A$1058)-1))*E7701)))","v":""},{"$f":"IF(A7701=\"\",\"\",+IF(+A7701=D7701,+VLOOKUP(D7701,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7701,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7701=\"\",\"\",+VLOOKUP(+EOMONTH(+F7701,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7701=\"\",\"\",VLOOKUP(D7701,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7701=\"\",\"\",IF(A7701=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7701,-2)+15,Cenários!$A:$D,2,FALSE)>A7701,+VLOOKUP(+EOMONTH(+A7701,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7701,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7701=\"\",\"\",VLOOKUP(F7701,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7701=\"\",\"\",IF(WORKDAY(+A7701,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7701,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7702=\"\",\"\",+IF(+A7702=D7702,+E7702,((+G7702/E7702)^+((NETWORKDAYS(+D7702,A7702,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7702,F7702,Feriados!$A$2:$A$1058)-1))*E7702)))","v":""},{"$f":"IF(A7702=\"\",\"\",+IF(+A7702=D7702,+VLOOKUP(D7702,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7702,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7702=\"\",\"\",+VLOOKUP(+EOMONTH(+F7702,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7702=\"\",\"\",VLOOKUP(D7702,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7702=\"\",\"\",IF(A7702=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7702,-2)+15,Cenários!$A:$D,2,FALSE)>A7702,+VLOOKUP(+EOMONTH(+A7702,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7702,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7702=\"\",\"\",VLOOKUP(F7702,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7702=\"\",\"\",IF(WORKDAY(+A7702,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7702,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7703=\"\",\"\",+IF(+A7703=D7703,+E7703,((+G7703/E7703)^+((NETWORKDAYS(+D7703,A7703,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7703,F7703,Feriados!$A$2:$A$1058)-1))*E7703)))","v":""},{"$f":"IF(A7703=\"\",\"\",+IF(+A7703=D7703,+VLOOKUP(D7703,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7703,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7703=\"\",\"\",+VLOOKUP(+EOMONTH(+F7703,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7703=\"\",\"\",VLOOKUP(D7703,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7703=\"\",\"\",IF(A7703=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7703,-2)+15,Cenários!$A:$D,2,FALSE)>A7703,+VLOOKUP(+EOMONTH(+A7703,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7703,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7703=\"\",\"\",VLOOKUP(F7703,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7703=\"\",\"\",IF(WORKDAY(+A7703,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7703,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7704=\"\",\"\",+IF(+A7704=D7704,+E7704,((+G7704/E7704)^+((NETWORKDAYS(+D7704,A7704,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7704,F7704,Feriados!$A$2:$A$1058)-1))*E7704)))","v":""},{"$f":"IF(A7704=\"\",\"\",+IF(+A7704=D7704,+VLOOKUP(D7704,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7704,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7704=\"\",\"\",+VLOOKUP(+EOMONTH(+F7704,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7704=\"\",\"\",VLOOKUP(D7704,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7704=\"\",\"\",IF(A7704=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7704,-2)+15,Cenários!$A:$D,2,FALSE)>A7704,+VLOOKUP(+EOMONTH(+A7704,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7704,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7704=\"\",\"\",VLOOKUP(F7704,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7704=\"\",\"\",IF(WORKDAY(+A7704,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7704,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7705=\"\",\"\",+IF(+A7705=D7705,+E7705,((+G7705/E7705)^+((NETWORKDAYS(+D7705,A7705,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7705,F7705,Feriados!$A$2:$A$1058)-1))*E7705)))","v":""},{"$f":"IF(A7705=\"\",\"\",+IF(+A7705=D7705,+VLOOKUP(D7705,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7705,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7705=\"\",\"\",+VLOOKUP(+EOMONTH(+F7705,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7705=\"\",\"\",VLOOKUP(D7705,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7705=\"\",\"\",IF(A7705=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7705,-2)+15,Cenários!$A:$D,2,FALSE)>A7705,+VLOOKUP(+EOMONTH(+A7705,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7705,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7705=\"\",\"\",VLOOKUP(F7705,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7705=\"\",\"\",IF(WORKDAY(+A7705,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7705,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7706=\"\",\"\",+IF(+A7706=D7706,+E7706,((+G7706/E7706)^+((NETWORKDAYS(+D7706,A7706,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7706,F7706,Feriados!$A$2:$A$1058)-1))*E7706)))","v":""},{"$f":"IF(A7706=\"\",\"\",+IF(+A7706=D7706,+VLOOKUP(D7706,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7706,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7706=\"\",\"\",+VLOOKUP(+EOMONTH(+F7706,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7706=\"\",\"\",VLOOKUP(D7706,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7706=\"\",\"\",IF(A7706=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7706,-2)+15,Cenários!$A:$D,2,FALSE)>A7706,+VLOOKUP(+EOMONTH(+A7706,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7706,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7706=\"\",\"\",VLOOKUP(F7706,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7706=\"\",\"\",IF(WORKDAY(+A7706,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7706,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7707=\"\",\"\",+IF(+A7707=D7707,+E7707,((+G7707/E7707)^+((NETWORKDAYS(+D7707,A7707,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7707,F7707,Feriados!$A$2:$A$1058)-1))*E7707)))","v":""},{"$f":"IF(A7707=\"\",\"\",+IF(+A7707=D7707,+VLOOKUP(D7707,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7707,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7707=\"\",\"\",+VLOOKUP(+EOMONTH(+F7707,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7707=\"\",\"\",VLOOKUP(D7707,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7707=\"\",\"\",IF(A7707=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7707,-2)+15,Cenários!$A:$D,2,FALSE)>A7707,+VLOOKUP(+EOMONTH(+A7707,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7707,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7707=\"\",\"\",VLOOKUP(F7707,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7707=\"\",\"\",IF(WORKDAY(+A7707,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7707,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7708=\"\",\"\",+IF(+A7708=D7708,+E7708,((+G7708/E7708)^+((NETWORKDAYS(+D7708,A7708,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7708,F7708,Feriados!$A$2:$A$1058)-1))*E7708)))","v":""},{"$f":"IF(A7708=\"\",\"\",+IF(+A7708=D7708,+VLOOKUP(D7708,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7708,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7708=\"\",\"\",+VLOOKUP(+EOMONTH(+F7708,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7708=\"\",\"\",VLOOKUP(D7708,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7708=\"\",\"\",IF(A7708=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7708,-2)+15,Cenários!$A:$D,2,FALSE)>A7708,+VLOOKUP(+EOMONTH(+A7708,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7708,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7708=\"\",\"\",VLOOKUP(F7708,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7708=\"\",\"\",IF(WORKDAY(+A7708,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7708,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7709=\"\",\"\",+IF(+A7709=D7709,+E7709,((+G7709/E7709)^+((NETWORKDAYS(+D7709,A7709,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7709,F7709,Feriados!$A$2:$A$1058)-1))*E7709)))","v":""},{"$f":"IF(A7709=\"\",\"\",+IF(+A7709=D7709,+VLOOKUP(D7709,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7709,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7709=\"\",\"\",+VLOOKUP(+EOMONTH(+F7709,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7709=\"\",\"\",VLOOKUP(D7709,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7709=\"\",\"\",IF(A7709=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7709,-2)+15,Cenários!$A:$D,2,FALSE)>A7709,+VLOOKUP(+EOMONTH(+A7709,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7709,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7709=\"\",\"\",VLOOKUP(F7709,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7709=\"\",\"\",IF(WORKDAY(+A7709,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7709,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7710=\"\",\"\",+IF(+A7710=D7710,+E7710,((+G7710/E7710)^+((NETWORKDAYS(+D7710,A7710,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7710,F7710,Feriados!$A$2:$A$1058)-1))*E7710)))","v":""},{"$f":"IF(A7710=\"\",\"\",+IF(+A7710=D7710,+VLOOKUP(D7710,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7710,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7710=\"\",\"\",+VLOOKUP(+EOMONTH(+F7710,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7710=\"\",\"\",VLOOKUP(D7710,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7710=\"\",\"\",IF(A7710=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7710,-2)+15,Cenários!$A:$D,2,FALSE)>A7710,+VLOOKUP(+EOMONTH(+A7710,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7710,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7710=\"\",\"\",VLOOKUP(F7710,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7710=\"\",\"\",IF(WORKDAY(+A7710,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7710,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7711=\"\",\"\",+IF(+A7711=D7711,+E7711,((+G7711/E7711)^+((NETWORKDAYS(+D7711,A7711,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7711,F7711,Feriados!$A$2:$A$1058)-1))*E7711)))","v":""},{"$f":"IF(A7711=\"\",\"\",+IF(+A7711=D7711,+VLOOKUP(D7711,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7711,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7711=\"\",\"\",+VLOOKUP(+EOMONTH(+F7711,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7711=\"\",\"\",VLOOKUP(D7711,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7711=\"\",\"\",IF(A7711=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7711,-2)+15,Cenários!$A:$D,2,FALSE)>A7711,+VLOOKUP(+EOMONTH(+A7711,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7711,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7711=\"\",\"\",VLOOKUP(F7711,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7711=\"\",\"\",IF(WORKDAY(+A7711,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7711,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7712=\"\",\"\",+IF(+A7712=D7712,+E7712,((+G7712/E7712)^+((NETWORKDAYS(+D7712,A7712,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7712,F7712,Feriados!$A$2:$A$1058)-1))*E7712)))","v":""},{"$f":"IF(A7712=\"\",\"\",+IF(+A7712=D7712,+VLOOKUP(D7712,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7712,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7712=\"\",\"\",+VLOOKUP(+EOMONTH(+F7712,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7712=\"\",\"\",VLOOKUP(D7712,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7712=\"\",\"\",IF(A7712=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7712,-2)+15,Cenários!$A:$D,2,FALSE)>A7712,+VLOOKUP(+EOMONTH(+A7712,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7712,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7712=\"\",\"\",VLOOKUP(F7712,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7712=\"\",\"\",IF(WORKDAY(+A7712,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7712,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7713=\"\",\"\",+IF(+A7713=D7713,+E7713,((+G7713/E7713)^+((NETWORKDAYS(+D7713,A7713,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7713,F7713,Feriados!$A$2:$A$1058)-1))*E7713)))","v":""},{"$f":"IF(A7713=\"\",\"\",+IF(+A7713=D7713,+VLOOKUP(D7713,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7713,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7713=\"\",\"\",+VLOOKUP(+EOMONTH(+F7713,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7713=\"\",\"\",VLOOKUP(D7713,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7713=\"\",\"\",IF(A7713=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7713,-2)+15,Cenários!$A:$D,2,FALSE)>A7713,+VLOOKUP(+EOMONTH(+A7713,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7713,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7713=\"\",\"\",VLOOKUP(F7713,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7713=\"\",\"\",IF(WORKDAY(+A7713,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7713,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7714=\"\",\"\",+IF(+A7714=D7714,+E7714,((+G7714/E7714)^+((NETWORKDAYS(+D7714,A7714,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7714,F7714,Feriados!$A$2:$A$1058)-1))*E7714)))","v":""},{"$f":"IF(A7714=\"\",\"\",+IF(+A7714=D7714,+VLOOKUP(D7714,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7714,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7714=\"\",\"\",+VLOOKUP(+EOMONTH(+F7714,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7714=\"\",\"\",VLOOKUP(D7714,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7714=\"\",\"\",IF(A7714=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7714,-2)+15,Cenários!$A:$D,2,FALSE)>A7714,+VLOOKUP(+EOMONTH(+A7714,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7714,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7714=\"\",\"\",VLOOKUP(F7714,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7714=\"\",\"\",IF(WORKDAY(+A7714,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7714,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7715=\"\",\"\",+IF(+A7715=D7715,+E7715,((+G7715/E7715)^+((NETWORKDAYS(+D7715,A7715,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7715,F7715,Feriados!$A$2:$A$1058)-1))*E7715)))","v":""},{"$f":"IF(A7715=\"\",\"\",+IF(+A7715=D7715,+VLOOKUP(D7715,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7715,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7715=\"\",\"\",+VLOOKUP(+EOMONTH(+F7715,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7715=\"\",\"\",VLOOKUP(D7715,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7715=\"\",\"\",IF(A7715=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7715,-2)+15,Cenários!$A:$D,2,FALSE)>A7715,+VLOOKUP(+EOMONTH(+A7715,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7715,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7715=\"\",\"\",VLOOKUP(F7715,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7715=\"\",\"\",IF(WORKDAY(+A7715,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7715,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7716=\"\",\"\",+IF(+A7716=D7716,+E7716,((+G7716/E7716)^+((NETWORKDAYS(+D7716,A7716,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7716,F7716,Feriados!$A$2:$A$1058)-1))*E7716)))","v":""},{"$f":"IF(A7716=\"\",\"\",+IF(+A7716=D7716,+VLOOKUP(D7716,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7716,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7716=\"\",\"\",+VLOOKUP(+EOMONTH(+F7716,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7716=\"\",\"\",VLOOKUP(D7716,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7716=\"\",\"\",IF(A7716=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7716,-2)+15,Cenários!$A:$D,2,FALSE)>A7716,+VLOOKUP(+EOMONTH(+A7716,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7716,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7716=\"\",\"\",VLOOKUP(F7716,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7716=\"\",\"\",IF(WORKDAY(+A7716,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7716,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7717=\"\",\"\",+IF(+A7717=D7717,+E7717,((+G7717/E7717)^+((NETWORKDAYS(+D7717,A7717,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7717,F7717,Feriados!$A$2:$A$1058)-1))*E7717)))","v":""},{"$f":"IF(A7717=\"\",\"\",+IF(+A7717=D7717,+VLOOKUP(D7717,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7717,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7717=\"\",\"\",+VLOOKUP(+EOMONTH(+F7717,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7717=\"\",\"\",VLOOKUP(D7717,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7717=\"\",\"\",IF(A7717=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7717,-2)+15,Cenários!$A:$D,2,FALSE)>A7717,+VLOOKUP(+EOMONTH(+A7717,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7717,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7717=\"\",\"\",VLOOKUP(F7717,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7717=\"\",\"\",IF(WORKDAY(+A7717,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7717,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7718=\"\",\"\",+IF(+A7718=D7718,+E7718,((+G7718/E7718)^+((NETWORKDAYS(+D7718,A7718,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7718,F7718,Feriados!$A$2:$A$1058)-1))*E7718)))","v":""},{"$f":"IF(A7718=\"\",\"\",+IF(+A7718=D7718,+VLOOKUP(D7718,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7718,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7718=\"\",\"\",+VLOOKUP(+EOMONTH(+F7718,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7718=\"\",\"\",VLOOKUP(D7718,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7718=\"\",\"\",IF(A7718=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7718,-2)+15,Cenários!$A:$D,2,FALSE)>A7718,+VLOOKUP(+EOMONTH(+A7718,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7718,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7718=\"\",\"\",VLOOKUP(F7718,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7718=\"\",\"\",IF(WORKDAY(+A7718,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7718,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7719=\"\",\"\",+IF(+A7719=D7719,+E7719,((+G7719/E7719)^+((NETWORKDAYS(+D7719,A7719,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7719,F7719,Feriados!$A$2:$A$1058)-1))*E7719)))","v":""},{"$f":"IF(A7719=\"\",\"\",+IF(+A7719=D7719,+VLOOKUP(D7719,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7719,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7719=\"\",\"\",+VLOOKUP(+EOMONTH(+F7719,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7719=\"\",\"\",VLOOKUP(D7719,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7719=\"\",\"\",IF(A7719=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7719,-2)+15,Cenários!$A:$D,2,FALSE)>A7719,+VLOOKUP(+EOMONTH(+A7719,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7719,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7719=\"\",\"\",VLOOKUP(F7719,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7719=\"\",\"\",IF(WORKDAY(+A7719,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7719,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7720=\"\",\"\",+IF(+A7720=D7720,+E7720,((+G7720/E7720)^+((NETWORKDAYS(+D7720,A7720,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7720,F7720,Feriados!$A$2:$A$1058)-1))*E7720)))","v":""},{"$f":"IF(A7720=\"\",\"\",+IF(+A7720=D7720,+VLOOKUP(D7720,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7720,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7720=\"\",\"\",+VLOOKUP(+EOMONTH(+F7720,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7720=\"\",\"\",VLOOKUP(D7720,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7720=\"\",\"\",IF(A7720=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7720,-2)+15,Cenários!$A:$D,2,FALSE)>A7720,+VLOOKUP(+EOMONTH(+A7720,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7720,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7720=\"\",\"\",VLOOKUP(F7720,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7720=\"\",\"\",IF(WORKDAY(+A7720,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7720,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7721=\"\",\"\",+IF(+A7721=D7721,+E7721,((+G7721/E7721)^+((NETWORKDAYS(+D7721,A7721,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7721,F7721,Feriados!$A$2:$A$1058)-1))*E7721)))","v":""},{"$f":"IF(A7721=\"\",\"\",+IF(+A7721=D7721,+VLOOKUP(D7721,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7721,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7721=\"\",\"\",+VLOOKUP(+EOMONTH(+F7721,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7721=\"\",\"\",VLOOKUP(D7721,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7721=\"\",\"\",IF(A7721=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7721,-2)+15,Cenários!$A:$D,2,FALSE)>A7721,+VLOOKUP(+EOMONTH(+A7721,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7721,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7721=\"\",\"\",VLOOKUP(F7721,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7721=\"\",\"\",IF(WORKDAY(+A7721,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7721,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7722=\"\",\"\",+IF(+A7722=D7722,+E7722,((+G7722/E7722)^+((NETWORKDAYS(+D7722,A7722,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7722,F7722,Feriados!$A$2:$A$1058)-1))*E7722)))","v":""},{"$f":"IF(A7722=\"\",\"\",+IF(+A7722=D7722,+VLOOKUP(D7722,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7722,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7722=\"\",\"\",+VLOOKUP(+EOMONTH(+F7722,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7722=\"\",\"\",VLOOKUP(D7722,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7722=\"\",\"\",IF(A7722=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7722,-2)+15,Cenários!$A:$D,2,FALSE)>A7722,+VLOOKUP(+EOMONTH(+A7722,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7722,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7722=\"\",\"\",VLOOKUP(F7722,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7722=\"\",\"\",IF(WORKDAY(+A7722,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7722,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7723=\"\",\"\",+IF(+A7723=D7723,+E7723,((+G7723/E7723)^+((NETWORKDAYS(+D7723,A7723,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7723,F7723,Feriados!$A$2:$A$1058)-1))*E7723)))","v":""},{"$f":"IF(A7723=\"\",\"\",+IF(+A7723=D7723,+VLOOKUP(D7723,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7723,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7723=\"\",\"\",+VLOOKUP(+EOMONTH(+F7723,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7723=\"\",\"\",VLOOKUP(D7723,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7723=\"\",\"\",IF(A7723=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7723,-2)+15,Cenários!$A:$D,2,FALSE)>A7723,+VLOOKUP(+EOMONTH(+A7723,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7723,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7723=\"\",\"\",VLOOKUP(F7723,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7723=\"\",\"\",IF(WORKDAY(+A7723,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7723,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7724=\"\",\"\",+IF(+A7724=D7724,+E7724,((+G7724/E7724)^+((NETWORKDAYS(+D7724,A7724,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7724,F7724,Feriados!$A$2:$A$1058)-1))*E7724)))","v":""},{"$f":"IF(A7724=\"\",\"\",+IF(+A7724=D7724,+VLOOKUP(D7724,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7724,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7724=\"\",\"\",+VLOOKUP(+EOMONTH(+F7724,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7724=\"\",\"\",VLOOKUP(D7724,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7724=\"\",\"\",IF(A7724=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7724,-2)+15,Cenários!$A:$D,2,FALSE)>A7724,+VLOOKUP(+EOMONTH(+A7724,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7724,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7724=\"\",\"\",VLOOKUP(F7724,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7724=\"\",\"\",IF(WORKDAY(+A7724,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7724,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7725=\"\",\"\",+IF(+A7725=D7725,+E7725,((+G7725/E7725)^+((NETWORKDAYS(+D7725,A7725,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7725,F7725,Feriados!$A$2:$A$1058)-1))*E7725)))","v":""},{"$f":"IF(A7725=\"\",\"\",+IF(+A7725=D7725,+VLOOKUP(D7725,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7725,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7725=\"\",\"\",+VLOOKUP(+EOMONTH(+F7725,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7725=\"\",\"\",VLOOKUP(D7725,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7725=\"\",\"\",IF(A7725=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7725,-2)+15,Cenários!$A:$D,2,FALSE)>A7725,+VLOOKUP(+EOMONTH(+A7725,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7725,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7725=\"\",\"\",VLOOKUP(F7725,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7725=\"\",\"\",IF(WORKDAY(+A7725,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7725,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7726=\"\",\"\",+IF(+A7726=D7726,+E7726,((+G7726/E7726)^+((NETWORKDAYS(+D7726,A7726,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7726,F7726,Feriados!$A$2:$A$1058)-1))*E7726)))","v":""},{"$f":"IF(A7726=\"\",\"\",+IF(+A7726=D7726,+VLOOKUP(D7726,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7726,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7726=\"\",\"\",+VLOOKUP(+EOMONTH(+F7726,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7726=\"\",\"\",VLOOKUP(D7726,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7726=\"\",\"\",IF(A7726=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7726,-2)+15,Cenários!$A:$D,2,FALSE)>A7726,+VLOOKUP(+EOMONTH(+A7726,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7726,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7726=\"\",\"\",VLOOKUP(F7726,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7726=\"\",\"\",IF(WORKDAY(+A7726,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7726,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7727=\"\",\"\",+IF(+A7727=D7727,+E7727,((+G7727/E7727)^+((NETWORKDAYS(+D7727,A7727,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7727,F7727,Feriados!$A$2:$A$1058)-1))*E7727)))","v":""},{"$f":"IF(A7727=\"\",\"\",+IF(+A7727=D7727,+VLOOKUP(D7727,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7727,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7727=\"\",\"\",+VLOOKUP(+EOMONTH(+F7727,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7727=\"\",\"\",VLOOKUP(D7727,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7727=\"\",\"\",IF(A7727=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7727,-2)+15,Cenários!$A:$D,2,FALSE)>A7727,+VLOOKUP(+EOMONTH(+A7727,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7727,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7727=\"\",\"\",VLOOKUP(F7727,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7727=\"\",\"\",IF(WORKDAY(+A7727,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7727,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7728=\"\",\"\",+IF(+A7728=D7728,+E7728,((+G7728/E7728)^+((NETWORKDAYS(+D7728,A7728,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7728,F7728,Feriados!$A$2:$A$1058)-1))*E7728)))","v":""},{"$f":"IF(A7728=\"\",\"\",+IF(+A7728=D7728,+VLOOKUP(D7728,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7728,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7728=\"\",\"\",+VLOOKUP(+EOMONTH(+F7728,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7728=\"\",\"\",VLOOKUP(D7728,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7728=\"\",\"\",IF(A7728=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7728,-2)+15,Cenários!$A:$D,2,FALSE)>A7728,+VLOOKUP(+EOMONTH(+A7728,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7728,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7728=\"\",\"\",VLOOKUP(F7728,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7728=\"\",\"\",IF(WORKDAY(+A7728,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7728,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7729=\"\",\"\",+IF(+A7729=D7729,+E7729,((+G7729/E7729)^+((NETWORKDAYS(+D7729,A7729,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7729,F7729,Feriados!$A$2:$A$1058)-1))*E7729)))","v":""},{"$f":"IF(A7729=\"\",\"\",+IF(+A7729=D7729,+VLOOKUP(D7729,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7729,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7729=\"\",\"\",+VLOOKUP(+EOMONTH(+F7729,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7729=\"\",\"\",VLOOKUP(D7729,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7729=\"\",\"\",IF(A7729=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7729,-2)+15,Cenários!$A:$D,2,FALSE)>A7729,+VLOOKUP(+EOMONTH(+A7729,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7729,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7729=\"\",\"\",VLOOKUP(F7729,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7729=\"\",\"\",IF(WORKDAY(+A7729,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7729,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7730=\"\",\"\",+IF(+A7730=D7730,+E7730,((+G7730/E7730)^+((NETWORKDAYS(+D7730,A7730,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7730,F7730,Feriados!$A$2:$A$1058)-1))*E7730)))","v":""},{"$f":"IF(A7730=\"\",\"\",+IF(+A7730=D7730,+VLOOKUP(D7730,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7730,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7730=\"\",\"\",+VLOOKUP(+EOMONTH(+F7730,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7730=\"\",\"\",VLOOKUP(D7730,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7730=\"\",\"\",IF(A7730=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7730,-2)+15,Cenários!$A:$D,2,FALSE)>A7730,+VLOOKUP(+EOMONTH(+A7730,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7730,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7730=\"\",\"\",VLOOKUP(F7730,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7730=\"\",\"\",IF(WORKDAY(+A7730,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7730,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7731=\"\",\"\",+IF(+A7731=D7731,+E7731,((+G7731/E7731)^+((NETWORKDAYS(+D7731,A7731,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7731,F7731,Feriados!$A$2:$A$1058)-1))*E7731)))","v":""},{"$f":"IF(A7731=\"\",\"\",+IF(+A7731=D7731,+VLOOKUP(D7731,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7731,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7731=\"\",\"\",+VLOOKUP(+EOMONTH(+F7731,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7731=\"\",\"\",VLOOKUP(D7731,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7731=\"\",\"\",IF(A7731=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7731,-2)+15,Cenários!$A:$D,2,FALSE)>A7731,+VLOOKUP(+EOMONTH(+A7731,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7731,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7731=\"\",\"\",VLOOKUP(F7731,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7731=\"\",\"\",IF(WORKDAY(+A7731,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7731,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7732=\"\",\"\",+IF(+A7732=D7732,+E7732,((+G7732/E7732)^+((NETWORKDAYS(+D7732,A7732,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7732,F7732,Feriados!$A$2:$A$1058)-1))*E7732)))","v":""},{"$f":"IF(A7732=\"\",\"\",+IF(+A7732=D7732,+VLOOKUP(D7732,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7732,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7732=\"\",\"\",+VLOOKUP(+EOMONTH(+F7732,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7732=\"\",\"\",VLOOKUP(D7732,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7732=\"\",\"\",IF(A7732=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7732,-2)+15,Cenários!$A:$D,2,FALSE)>A7732,+VLOOKUP(+EOMONTH(+A7732,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7732,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7732=\"\",\"\",VLOOKUP(F7732,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7732=\"\",\"\",IF(WORKDAY(+A7732,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7732,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7733=\"\",\"\",+IF(+A7733=D7733,+E7733,((+G7733/E7733)^+((NETWORKDAYS(+D7733,A7733,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7733,F7733,Feriados!$A$2:$A$1058)-1))*E7733)))","v":""},{"$f":"IF(A7733=\"\",\"\",+IF(+A7733=D7733,+VLOOKUP(D7733,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7733,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7733=\"\",\"\",+VLOOKUP(+EOMONTH(+F7733,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7733=\"\",\"\",VLOOKUP(D7733,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7733=\"\",\"\",IF(A7733=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7733,-2)+15,Cenários!$A:$D,2,FALSE)>A7733,+VLOOKUP(+EOMONTH(+A7733,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7733,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7733=\"\",\"\",VLOOKUP(F7733,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7733=\"\",\"\",IF(WORKDAY(+A7733,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7733,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7734=\"\",\"\",+IF(+A7734=D7734,+E7734,((+G7734/E7734)^+((NETWORKDAYS(+D7734,A7734,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7734,F7734,Feriados!$A$2:$A$1058)-1))*E7734)))","v":""},{"$f":"IF(A7734=\"\",\"\",+IF(+A7734=D7734,+VLOOKUP(D7734,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7734,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7734=\"\",\"\",+VLOOKUP(+EOMONTH(+F7734,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7734=\"\",\"\",VLOOKUP(D7734,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7734=\"\",\"\",IF(A7734=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7734,-2)+15,Cenários!$A:$D,2,FALSE)>A7734,+VLOOKUP(+EOMONTH(+A7734,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7734,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7734=\"\",\"\",VLOOKUP(F7734,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7734=\"\",\"\",IF(WORKDAY(+A7734,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7734,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7735=\"\",\"\",+IF(+A7735=D7735,+E7735,((+G7735/E7735)^+((NETWORKDAYS(+D7735,A7735,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7735,F7735,Feriados!$A$2:$A$1058)-1))*E7735)))","v":""},{"$f":"IF(A7735=\"\",\"\",+IF(+A7735=D7735,+VLOOKUP(D7735,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7735,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7735=\"\",\"\",+VLOOKUP(+EOMONTH(+F7735,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7735=\"\",\"\",VLOOKUP(D7735,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7735=\"\",\"\",IF(A7735=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7735,-2)+15,Cenários!$A:$D,2,FALSE)>A7735,+VLOOKUP(+EOMONTH(+A7735,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7735,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7735=\"\",\"\",VLOOKUP(F7735,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7735=\"\",\"\",IF(WORKDAY(+A7735,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7735,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7736=\"\",\"\",+IF(+A7736=D7736,+E7736,((+G7736/E7736)^+((NETWORKDAYS(+D7736,A7736,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7736,F7736,Feriados!$A$2:$A$1058)-1))*E7736)))","v":""},{"$f":"IF(A7736=\"\",\"\",+IF(+A7736=D7736,+VLOOKUP(D7736,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7736,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7736=\"\",\"\",+VLOOKUP(+EOMONTH(+F7736,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7736=\"\",\"\",VLOOKUP(D7736,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7736=\"\",\"\",IF(A7736=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7736,-2)+15,Cenários!$A:$D,2,FALSE)>A7736,+VLOOKUP(+EOMONTH(+A7736,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7736,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7736=\"\",\"\",VLOOKUP(F7736,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7736=\"\",\"\",IF(WORKDAY(+A7736,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7736,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7737=\"\",\"\",+IF(+A7737=D7737,+E7737,((+G7737/E7737)^+((NETWORKDAYS(+D7737,A7737,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7737,F7737,Feriados!$A$2:$A$1058)-1))*E7737)))","v":""},{"$f":"IF(A7737=\"\",\"\",+IF(+A7737=D7737,+VLOOKUP(D7737,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7737,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7737=\"\",\"\",+VLOOKUP(+EOMONTH(+F7737,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7737=\"\",\"\",VLOOKUP(D7737,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7737=\"\",\"\",IF(A7737=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7737,-2)+15,Cenários!$A:$D,2,FALSE)>A7737,+VLOOKUP(+EOMONTH(+A7737,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7737,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7737=\"\",\"\",VLOOKUP(F7737,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7737=\"\",\"\",IF(WORKDAY(+A7737,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7737,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7738=\"\",\"\",+IF(+A7738=D7738,+E7738,((+G7738/E7738)^+((NETWORKDAYS(+D7738,A7738,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7738,F7738,Feriados!$A$2:$A$1058)-1))*E7738)))","v":""},{"$f":"IF(A7738=\"\",\"\",+IF(+A7738=D7738,+VLOOKUP(D7738,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7738,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7738=\"\",\"\",+VLOOKUP(+EOMONTH(+F7738,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7738=\"\",\"\",VLOOKUP(D7738,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7738=\"\",\"\",IF(A7738=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7738,-2)+15,Cenários!$A:$D,2,FALSE)>A7738,+VLOOKUP(+EOMONTH(+A7738,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7738,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7738=\"\",\"\",VLOOKUP(F7738,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7738=\"\",\"\",IF(WORKDAY(+A7738,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7738,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7739=\"\",\"\",+IF(+A7739=D7739,+E7739,((+G7739/E7739)^+((NETWORKDAYS(+D7739,A7739,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7739,F7739,Feriados!$A$2:$A$1058)-1))*E7739)))","v":""},{"$f":"IF(A7739=\"\",\"\",+IF(+A7739=D7739,+VLOOKUP(D7739,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7739,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7739=\"\",\"\",+VLOOKUP(+EOMONTH(+F7739,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7739=\"\",\"\",VLOOKUP(D7739,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7739=\"\",\"\",IF(A7739=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7739,-2)+15,Cenários!$A:$D,2,FALSE)>A7739,+VLOOKUP(+EOMONTH(+A7739,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7739,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7739=\"\",\"\",VLOOKUP(F7739,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7739=\"\",\"\",IF(WORKDAY(+A7739,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7739,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7740=\"\",\"\",+IF(+A7740=D7740,+E7740,((+G7740/E7740)^+((NETWORKDAYS(+D7740,A7740,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7740,F7740,Feriados!$A$2:$A$1058)-1))*E7740)))","v":""},{"$f":"IF(A7740=\"\",\"\",+IF(+A7740=D7740,+VLOOKUP(D7740,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7740,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7740=\"\",\"\",+VLOOKUP(+EOMONTH(+F7740,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7740=\"\",\"\",VLOOKUP(D7740,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7740=\"\",\"\",IF(A7740=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7740,-2)+15,Cenários!$A:$D,2,FALSE)>A7740,+VLOOKUP(+EOMONTH(+A7740,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7740,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7740=\"\",\"\",VLOOKUP(F7740,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7740=\"\",\"\",IF(WORKDAY(+A7740,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7740,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7741=\"\",\"\",+IF(+A7741=D7741,+E7741,((+G7741/E7741)^+((NETWORKDAYS(+D7741,A7741,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7741,F7741,Feriados!$A$2:$A$1058)-1))*E7741)))","v":""},{"$f":"IF(A7741=\"\",\"\",+IF(+A7741=D7741,+VLOOKUP(D7741,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7741,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7741=\"\",\"\",+VLOOKUP(+EOMONTH(+F7741,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7741=\"\",\"\",VLOOKUP(D7741,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7741=\"\",\"\",IF(A7741=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7741,-2)+15,Cenários!$A:$D,2,FALSE)>A7741,+VLOOKUP(+EOMONTH(+A7741,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7741,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7741=\"\",\"\",VLOOKUP(F7741,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7741=\"\",\"\",IF(WORKDAY(+A7741,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7741,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7742=\"\",\"\",+IF(+A7742=D7742,+E7742,((+G7742/E7742)^+((NETWORKDAYS(+D7742,A7742,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7742,F7742,Feriados!$A$2:$A$1058)-1))*E7742)))","v":""},{"$f":"IF(A7742=\"\",\"\",+IF(+A7742=D7742,+VLOOKUP(D7742,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7742,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7742=\"\",\"\",+VLOOKUP(+EOMONTH(+F7742,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7742=\"\",\"\",VLOOKUP(D7742,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7742=\"\",\"\",IF(A7742=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7742,-2)+15,Cenários!$A:$D,2,FALSE)>A7742,+VLOOKUP(+EOMONTH(+A7742,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7742,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7742=\"\",\"\",VLOOKUP(F7742,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7742=\"\",\"\",IF(WORKDAY(+A7742,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7742,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7743=\"\",\"\",+IF(+A7743=D7743,+E7743,((+G7743/E7743)^+((NETWORKDAYS(+D7743,A7743,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7743,F7743,Feriados!$A$2:$A$1058)-1))*E7743)))","v":""},{"$f":"IF(A7743=\"\",\"\",+IF(+A7743=D7743,+VLOOKUP(D7743,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7743,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7743=\"\",\"\",+VLOOKUP(+EOMONTH(+F7743,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7743=\"\",\"\",VLOOKUP(D7743,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7743=\"\",\"\",IF(A7743=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7743,-2)+15,Cenários!$A:$D,2,FALSE)>A7743,+VLOOKUP(+EOMONTH(+A7743,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7743,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7743=\"\",\"\",VLOOKUP(F7743,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7743=\"\",\"\",IF(WORKDAY(+A7743,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7743,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7744=\"\",\"\",+IF(+A7744=D7744,+E7744,((+G7744/E7744)^+((NETWORKDAYS(+D7744,A7744,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7744,F7744,Feriados!$A$2:$A$1058)-1))*E7744)))","v":""},{"$f":"IF(A7744=\"\",\"\",+IF(+A7744=D7744,+VLOOKUP(D7744,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7744,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7744=\"\",\"\",+VLOOKUP(+EOMONTH(+F7744,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7744=\"\",\"\",VLOOKUP(D7744,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7744=\"\",\"\",IF(A7744=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7744,-2)+15,Cenários!$A:$D,2,FALSE)>A7744,+VLOOKUP(+EOMONTH(+A7744,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7744,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7744=\"\",\"\",VLOOKUP(F7744,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7744=\"\",\"\",IF(WORKDAY(+A7744,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7744,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7745=\"\",\"\",+IF(+A7745=D7745,+E7745,((+G7745/E7745)^+((NETWORKDAYS(+D7745,A7745,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7745,F7745,Feriados!$A$2:$A$1058)-1))*E7745)))","v":""},{"$f":"IF(A7745=\"\",\"\",+IF(+A7745=D7745,+VLOOKUP(D7745,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7745,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7745=\"\",\"\",+VLOOKUP(+EOMONTH(+F7745,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7745=\"\",\"\",VLOOKUP(D7745,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7745=\"\",\"\",IF(A7745=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7745,-2)+15,Cenários!$A:$D,2,FALSE)>A7745,+VLOOKUP(+EOMONTH(+A7745,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7745,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7745=\"\",\"\",VLOOKUP(F7745,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7745=\"\",\"\",IF(WORKDAY(+A7745,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7745,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7746=\"\",\"\",+IF(+A7746=D7746,+E7746,((+G7746/E7746)^+((NETWORKDAYS(+D7746,A7746,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7746,F7746,Feriados!$A$2:$A$1058)-1))*E7746)))","v":""},{"$f":"IF(A7746=\"\",\"\",+IF(+A7746=D7746,+VLOOKUP(D7746,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7746,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7746=\"\",\"\",+VLOOKUP(+EOMONTH(+F7746,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7746=\"\",\"\",VLOOKUP(D7746,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7746=\"\",\"\",IF(A7746=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7746,-2)+15,Cenários!$A:$D,2,FALSE)>A7746,+VLOOKUP(+EOMONTH(+A7746,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7746,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7746=\"\",\"\",VLOOKUP(F7746,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7746=\"\",\"\",IF(WORKDAY(+A7746,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7746,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7747=\"\",\"\",+IF(+A7747=D7747,+E7747,((+G7747/E7747)^+((NETWORKDAYS(+D7747,A7747,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7747,F7747,Feriados!$A$2:$A$1058)-1))*E7747)))","v":""},{"$f":"IF(A7747=\"\",\"\",+IF(+A7747=D7747,+VLOOKUP(D7747,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7747,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7747=\"\",\"\",+VLOOKUP(+EOMONTH(+F7747,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7747=\"\",\"\",VLOOKUP(D7747,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7747=\"\",\"\",IF(A7747=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7747,-2)+15,Cenários!$A:$D,2,FALSE)>A7747,+VLOOKUP(+EOMONTH(+A7747,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7747,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7747=\"\",\"\",VLOOKUP(F7747,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7747=\"\",\"\",IF(WORKDAY(+A7747,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7747,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7748=\"\",\"\",+IF(+A7748=D7748,+E7748,((+G7748/E7748)^+((NETWORKDAYS(+D7748,A7748,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7748,F7748,Feriados!$A$2:$A$1058)-1))*E7748)))","v":""},{"$f":"IF(A7748=\"\",\"\",+IF(+A7748=D7748,+VLOOKUP(D7748,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7748,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7748=\"\",\"\",+VLOOKUP(+EOMONTH(+F7748,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7748=\"\",\"\",VLOOKUP(D7748,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7748=\"\",\"\",IF(A7748=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7748,-2)+15,Cenários!$A:$D,2,FALSE)>A7748,+VLOOKUP(+EOMONTH(+A7748,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7748,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7748=\"\",\"\",VLOOKUP(F7748,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7748=\"\",\"\",IF(WORKDAY(+A7748,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7748,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7749=\"\",\"\",+IF(+A7749=D7749,+E7749,((+G7749/E7749)^+((NETWORKDAYS(+D7749,A7749,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7749,F7749,Feriados!$A$2:$A$1058)-1))*E7749)))","v":""},{"$f":"IF(A7749=\"\",\"\",+IF(+A7749=D7749,+VLOOKUP(D7749,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7749,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7749=\"\",\"\",+VLOOKUP(+EOMONTH(+F7749,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7749=\"\",\"\",VLOOKUP(D7749,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7749=\"\",\"\",IF(A7749=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7749,-2)+15,Cenários!$A:$D,2,FALSE)>A7749,+VLOOKUP(+EOMONTH(+A7749,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7749,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7749=\"\",\"\",VLOOKUP(F7749,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7749=\"\",\"\",IF(WORKDAY(+A7749,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7749,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7750=\"\",\"\",+IF(+A7750=D7750,+E7750,((+G7750/E7750)^+((NETWORKDAYS(+D7750,A7750,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7750,F7750,Feriados!$A$2:$A$1058)-1))*E7750)))","v":""},{"$f":"IF(A7750=\"\",\"\",+IF(+A7750=D7750,+VLOOKUP(D7750,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7750,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7750=\"\",\"\",+VLOOKUP(+EOMONTH(+F7750,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7750=\"\",\"\",VLOOKUP(D7750,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7750=\"\",\"\",IF(A7750=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7750,-2)+15,Cenários!$A:$D,2,FALSE)>A7750,+VLOOKUP(+EOMONTH(+A7750,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7750,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7750=\"\",\"\",VLOOKUP(F7750,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7750=\"\",\"\",IF(WORKDAY(+A7750,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7750,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7751=\"\",\"\",+IF(+A7751=D7751,+E7751,((+G7751/E7751)^+((NETWORKDAYS(+D7751,A7751,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7751,F7751,Feriados!$A$2:$A$1058)-1))*E7751)))","v":""},{"$f":"IF(A7751=\"\",\"\",+IF(+A7751=D7751,+VLOOKUP(D7751,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7751,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7751=\"\",\"\",+VLOOKUP(+EOMONTH(+F7751,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7751=\"\",\"\",VLOOKUP(D7751,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7751=\"\",\"\",IF(A7751=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7751,-2)+15,Cenários!$A:$D,2,FALSE)>A7751,+VLOOKUP(+EOMONTH(+A7751,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7751,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7751=\"\",\"\",VLOOKUP(F7751,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7751=\"\",\"\",IF(WORKDAY(+A7751,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7751,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7752=\"\",\"\",+IF(+A7752=D7752,+E7752,((+G7752/E7752)^+((NETWORKDAYS(+D7752,A7752,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7752,F7752,Feriados!$A$2:$A$1058)-1))*E7752)))","v":""},{"$f":"IF(A7752=\"\",\"\",+IF(+A7752=D7752,+VLOOKUP(D7752,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7752,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7752=\"\",\"\",+VLOOKUP(+EOMONTH(+F7752,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7752=\"\",\"\",VLOOKUP(D7752,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7752=\"\",\"\",IF(A7752=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7752,-2)+15,Cenários!$A:$D,2,FALSE)>A7752,+VLOOKUP(+EOMONTH(+A7752,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7752,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7752=\"\",\"\",VLOOKUP(F7752,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7752=\"\",\"\",IF(WORKDAY(+A7752,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7752,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7753=\"\",\"\",+IF(+A7753=D7753,+E7753,((+G7753/E7753)^+((NETWORKDAYS(+D7753,A7753,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7753,F7753,Feriados!$A$2:$A$1058)-1))*E7753)))","v":""},{"$f":"IF(A7753=\"\",\"\",+IF(+A7753=D7753,+VLOOKUP(D7753,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7753,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7753=\"\",\"\",+VLOOKUP(+EOMONTH(+F7753,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7753=\"\",\"\",VLOOKUP(D7753,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7753=\"\",\"\",IF(A7753=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7753,-2)+15,Cenários!$A:$D,2,FALSE)>A7753,+VLOOKUP(+EOMONTH(+A7753,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7753,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7753=\"\",\"\",VLOOKUP(F7753,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7753=\"\",\"\",IF(WORKDAY(+A7753,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7753,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7754=\"\",\"\",+IF(+A7754=D7754,+E7754,((+G7754/E7754)^+((NETWORKDAYS(+D7754,A7754,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7754,F7754,Feriados!$A$2:$A$1058)-1))*E7754)))","v":""},{"$f":"IF(A7754=\"\",\"\",+IF(+A7754=D7754,+VLOOKUP(D7754,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7754,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7754=\"\",\"\",+VLOOKUP(+EOMONTH(+F7754,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7754=\"\",\"\",VLOOKUP(D7754,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7754=\"\",\"\",IF(A7754=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7754,-2)+15,Cenários!$A:$D,2,FALSE)>A7754,+VLOOKUP(+EOMONTH(+A7754,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7754,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7754=\"\",\"\",VLOOKUP(F7754,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7754=\"\",\"\",IF(WORKDAY(+A7754,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7754,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7755=\"\",\"\",+IF(+A7755=D7755,+E7755,((+G7755/E7755)^+((NETWORKDAYS(+D7755,A7755,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7755,F7755,Feriados!$A$2:$A$1058)-1))*E7755)))","v":""},{"$f":"IF(A7755=\"\",\"\",+IF(+A7755=D7755,+VLOOKUP(D7755,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7755,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7755=\"\",\"\",+VLOOKUP(+EOMONTH(+F7755,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7755=\"\",\"\",VLOOKUP(D7755,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7755=\"\",\"\",IF(A7755=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7755,-2)+15,Cenários!$A:$D,2,FALSE)>A7755,+VLOOKUP(+EOMONTH(+A7755,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7755,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7755=\"\",\"\",VLOOKUP(F7755,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7755=\"\",\"\",IF(WORKDAY(+A7755,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7755,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7756=\"\",\"\",+IF(+A7756=D7756,+E7756,((+G7756/E7756)^+((NETWORKDAYS(+D7756,A7756,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7756,F7756,Feriados!$A$2:$A$1058)-1))*E7756)))","v":""},{"$f":"IF(A7756=\"\",\"\",+IF(+A7756=D7756,+VLOOKUP(D7756,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7756,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7756=\"\",\"\",+VLOOKUP(+EOMONTH(+F7756,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7756=\"\",\"\",VLOOKUP(D7756,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7756=\"\",\"\",IF(A7756=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7756,-2)+15,Cenários!$A:$D,2,FALSE)>A7756,+VLOOKUP(+EOMONTH(+A7756,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7756,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7756=\"\",\"\",VLOOKUP(F7756,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7756=\"\",\"\",IF(WORKDAY(+A7756,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7756,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7757=\"\",\"\",+IF(+A7757=D7757,+E7757,((+G7757/E7757)^+((NETWORKDAYS(+D7757,A7757,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7757,F7757,Feriados!$A$2:$A$1058)-1))*E7757)))","v":""},{"$f":"IF(A7757=\"\",\"\",+IF(+A7757=D7757,+VLOOKUP(D7757,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7757,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7757=\"\",\"\",+VLOOKUP(+EOMONTH(+F7757,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7757=\"\",\"\",VLOOKUP(D7757,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7757=\"\",\"\",IF(A7757=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7757,-2)+15,Cenários!$A:$D,2,FALSE)>A7757,+VLOOKUP(+EOMONTH(+A7757,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7757,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7757=\"\",\"\",VLOOKUP(F7757,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7757=\"\",\"\",IF(WORKDAY(+A7757,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7757,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7758=\"\",\"\",+IF(+A7758=D7758,+E7758,((+G7758/E7758)^+((NETWORKDAYS(+D7758,A7758,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7758,F7758,Feriados!$A$2:$A$1058)-1))*E7758)))","v":""},{"$f":"IF(A7758=\"\",\"\",+IF(+A7758=D7758,+VLOOKUP(D7758,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7758,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7758=\"\",\"\",+VLOOKUP(+EOMONTH(+F7758,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7758=\"\",\"\",VLOOKUP(D7758,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7758=\"\",\"\",IF(A7758=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7758,-2)+15,Cenários!$A:$D,2,FALSE)>A7758,+VLOOKUP(+EOMONTH(+A7758,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7758,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7758=\"\",\"\",VLOOKUP(F7758,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7758=\"\",\"\",IF(WORKDAY(+A7758,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7758,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7759=\"\",\"\",+IF(+A7759=D7759,+E7759,((+G7759/E7759)^+((NETWORKDAYS(+D7759,A7759,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7759,F7759,Feriados!$A$2:$A$1058)-1))*E7759)))","v":""},{"$f":"IF(A7759=\"\",\"\",+IF(+A7759=D7759,+VLOOKUP(D7759,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7759,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7759=\"\",\"\",+VLOOKUP(+EOMONTH(+F7759,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7759=\"\",\"\",VLOOKUP(D7759,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7759=\"\",\"\",IF(A7759=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7759,-2)+15,Cenários!$A:$D,2,FALSE)>A7759,+VLOOKUP(+EOMONTH(+A7759,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7759,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7759=\"\",\"\",VLOOKUP(F7759,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7759=\"\",\"\",IF(WORKDAY(+A7759,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7759,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7760=\"\",\"\",+IF(+A7760=D7760,+E7760,((+G7760/E7760)^+((NETWORKDAYS(+D7760,A7760,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7760,F7760,Feriados!$A$2:$A$1058)-1))*E7760)))","v":""},{"$f":"IF(A7760=\"\",\"\",+IF(+A7760=D7760,+VLOOKUP(D7760,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7760,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7760=\"\",\"\",+VLOOKUP(+EOMONTH(+F7760,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7760=\"\",\"\",VLOOKUP(D7760,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7760=\"\",\"\",IF(A7760=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7760,-2)+15,Cenários!$A:$D,2,FALSE)>A7760,+VLOOKUP(+EOMONTH(+A7760,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7760,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7760=\"\",\"\",VLOOKUP(F7760,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7760=\"\",\"\",IF(WORKDAY(+A7760,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7760,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7761=\"\",\"\",+IF(+A7761=D7761,+E7761,((+G7761/E7761)^+((NETWORKDAYS(+D7761,A7761,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7761,F7761,Feriados!$A$2:$A$1058)-1))*E7761)))","v":""},{"$f":"IF(A7761=\"\",\"\",+IF(+A7761=D7761,+VLOOKUP(D7761,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7761,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7761=\"\",\"\",+VLOOKUP(+EOMONTH(+F7761,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7761=\"\",\"\",VLOOKUP(D7761,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7761=\"\",\"\",IF(A7761=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7761,-2)+15,Cenários!$A:$D,2,FALSE)>A7761,+VLOOKUP(+EOMONTH(+A7761,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7761,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7761=\"\",\"\",VLOOKUP(F7761,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7761=\"\",\"\",IF(WORKDAY(+A7761,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7761,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7762=\"\",\"\",+IF(+A7762=D7762,+E7762,((+G7762/E7762)^+((NETWORKDAYS(+D7762,A7762,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7762,F7762,Feriados!$A$2:$A$1058)-1))*E7762)))","v":""},{"$f":"IF(A7762=\"\",\"\",+IF(+A7762=D7762,+VLOOKUP(D7762,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7762,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7762=\"\",\"\",+VLOOKUP(+EOMONTH(+F7762,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7762=\"\",\"\",VLOOKUP(D7762,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7762=\"\",\"\",IF(A7762=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7762,-2)+15,Cenários!$A:$D,2,FALSE)>A7762,+VLOOKUP(+EOMONTH(+A7762,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7762,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7762=\"\",\"\",VLOOKUP(F7762,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7762=\"\",\"\",IF(WORKDAY(+A7762,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7762,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7763=\"\",\"\",+IF(+A7763=D7763,+E7763,((+G7763/E7763)^+((NETWORKDAYS(+D7763,A7763,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7763,F7763,Feriados!$A$2:$A$1058)-1))*E7763)))","v":""},{"$f":"IF(A7763=\"\",\"\",+IF(+A7763=D7763,+VLOOKUP(D7763,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7763,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7763=\"\",\"\",+VLOOKUP(+EOMONTH(+F7763,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7763=\"\",\"\",VLOOKUP(D7763,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7763=\"\",\"\",IF(A7763=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7763,-2)+15,Cenários!$A:$D,2,FALSE)>A7763,+VLOOKUP(+EOMONTH(+A7763,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7763,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7763=\"\",\"\",VLOOKUP(F7763,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7763=\"\",\"\",IF(WORKDAY(+A7763,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7763,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7764=\"\",\"\",+IF(+A7764=D7764,+E7764,((+G7764/E7764)^+((NETWORKDAYS(+D7764,A7764,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7764,F7764,Feriados!$A$2:$A$1058)-1))*E7764)))","v":""},{"$f":"IF(A7764=\"\",\"\",+IF(+A7764=D7764,+VLOOKUP(D7764,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7764,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7764=\"\",\"\",+VLOOKUP(+EOMONTH(+F7764,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7764=\"\",\"\",VLOOKUP(D7764,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7764=\"\",\"\",IF(A7764=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7764,-2)+15,Cenários!$A:$D,2,FALSE)>A7764,+VLOOKUP(+EOMONTH(+A7764,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7764,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7764=\"\",\"\",VLOOKUP(F7764,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7764=\"\",\"\",IF(WORKDAY(+A7764,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7764,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7765=\"\",\"\",+IF(+A7765=D7765,+E7765,((+G7765/E7765)^+((NETWORKDAYS(+D7765,A7765,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7765,F7765,Feriados!$A$2:$A$1058)-1))*E7765)))","v":""},{"$f":"IF(A7765=\"\",\"\",+IF(+A7765=D7765,+VLOOKUP(D7765,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7765,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7765=\"\",\"\",+VLOOKUP(+EOMONTH(+F7765,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7765=\"\",\"\",VLOOKUP(D7765,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7765=\"\",\"\",IF(A7765=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7765,-2)+15,Cenários!$A:$D,2,FALSE)>A7765,+VLOOKUP(+EOMONTH(+A7765,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7765,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7765=\"\",\"\",VLOOKUP(F7765,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7765=\"\",\"\",IF(WORKDAY(+A7765,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7765,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7766=\"\",\"\",+IF(+A7766=D7766,+E7766,((+G7766/E7766)^+((NETWORKDAYS(+D7766,A7766,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7766,F7766,Feriados!$A$2:$A$1058)-1))*E7766)))","v":""},{"$f":"IF(A7766=\"\",\"\",+IF(+A7766=D7766,+VLOOKUP(D7766,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7766,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7766=\"\",\"\",+VLOOKUP(+EOMONTH(+F7766,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7766=\"\",\"\",VLOOKUP(D7766,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7766=\"\",\"\",IF(A7766=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7766,-2)+15,Cenários!$A:$D,2,FALSE)>A7766,+VLOOKUP(+EOMONTH(+A7766,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7766,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7766=\"\",\"\",VLOOKUP(F7766,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7766=\"\",\"\",IF(WORKDAY(+A7766,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7766,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7767=\"\",\"\",+IF(+A7767=D7767,+E7767,((+G7767/E7767)^+((NETWORKDAYS(+D7767,A7767,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7767,F7767,Feriados!$A$2:$A$1058)-1))*E7767)))","v":""},{"$f":"IF(A7767=\"\",\"\",+IF(+A7767=D7767,+VLOOKUP(D7767,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7767,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7767=\"\",\"\",+VLOOKUP(+EOMONTH(+F7767,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7767=\"\",\"\",VLOOKUP(D7767,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7767=\"\",\"\",IF(A7767=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7767,-2)+15,Cenários!$A:$D,2,FALSE)>A7767,+VLOOKUP(+EOMONTH(+A7767,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7767,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7767=\"\",\"\",VLOOKUP(F7767,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7767=\"\",\"\",IF(WORKDAY(+A7767,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7767,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7768=\"\",\"\",+IF(+A7768=D7768,+E7768,((+G7768/E7768)^+((NETWORKDAYS(+D7768,A7768,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7768,F7768,Feriados!$A$2:$A$1058)-1))*E7768)))","v":""},{"$f":"IF(A7768=\"\",\"\",+IF(+A7768=D7768,+VLOOKUP(D7768,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7768,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7768=\"\",\"\",+VLOOKUP(+EOMONTH(+F7768,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7768=\"\",\"\",VLOOKUP(D7768,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7768=\"\",\"\",IF(A7768=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7768,-2)+15,Cenários!$A:$D,2,FALSE)>A7768,+VLOOKUP(+EOMONTH(+A7768,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7768,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7768=\"\",\"\",VLOOKUP(F7768,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7768=\"\",\"\",IF(WORKDAY(+A7768,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7768,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7769=\"\",\"\",+IF(+A7769=D7769,+E7769,((+G7769/E7769)^+((NETWORKDAYS(+D7769,A7769,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7769,F7769,Feriados!$A$2:$A$1058)-1))*E7769)))","v":""},{"$f":"IF(A7769=\"\",\"\",+IF(+A7769=D7769,+VLOOKUP(D7769,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7769,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7769=\"\",\"\",+VLOOKUP(+EOMONTH(+F7769,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7769=\"\",\"\",VLOOKUP(D7769,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7769=\"\",\"\",IF(A7769=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7769,-2)+15,Cenários!$A:$D,2,FALSE)>A7769,+VLOOKUP(+EOMONTH(+A7769,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7769,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7769=\"\",\"\",VLOOKUP(F7769,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7769=\"\",\"\",IF(WORKDAY(+A7769,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7769,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7770=\"\",\"\",+IF(+A7770=D7770,+E7770,((+G7770/E7770)^+((NETWORKDAYS(+D7770,A7770,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7770,F7770,Feriados!$A$2:$A$1058)-1))*E7770)))","v":""},{"$f":"IF(A7770=\"\",\"\",+IF(+A7770=D7770,+VLOOKUP(D7770,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7770,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7770=\"\",\"\",+VLOOKUP(+EOMONTH(+F7770,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7770=\"\",\"\",VLOOKUP(D7770,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7770=\"\",\"\",IF(A7770=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7770,-2)+15,Cenários!$A:$D,2,FALSE)>A7770,+VLOOKUP(+EOMONTH(+A7770,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7770,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7770=\"\",\"\",VLOOKUP(F7770,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7770=\"\",\"\",IF(WORKDAY(+A7770,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7770,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7771=\"\",\"\",+IF(+A7771=D7771,+E7771,((+G7771/E7771)^+((NETWORKDAYS(+D7771,A7771,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7771,F7771,Feriados!$A$2:$A$1058)-1))*E7771)))","v":""},{"$f":"IF(A7771=\"\",\"\",+IF(+A7771=D7771,+VLOOKUP(D7771,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7771,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7771=\"\",\"\",+VLOOKUP(+EOMONTH(+F7771,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7771=\"\",\"\",VLOOKUP(D7771,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7771=\"\",\"\",IF(A7771=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7771,-2)+15,Cenários!$A:$D,2,FALSE)>A7771,+VLOOKUP(+EOMONTH(+A7771,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7771,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7771=\"\",\"\",VLOOKUP(F7771,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7771=\"\",\"\",IF(WORKDAY(+A7771,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7771,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7772=\"\",\"\",+IF(+A7772=D7772,+E7772,((+G7772/E7772)^+((NETWORKDAYS(+D7772,A7772,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7772,F7772,Feriados!$A$2:$A$1058)-1))*E7772)))","v":""},{"$f":"IF(A7772=\"\",\"\",+IF(+A7772=D7772,+VLOOKUP(D7772,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7772,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7772=\"\",\"\",+VLOOKUP(+EOMONTH(+F7772,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7772=\"\",\"\",VLOOKUP(D7772,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7772=\"\",\"\",IF(A7772=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7772,-2)+15,Cenários!$A:$D,2,FALSE)>A7772,+VLOOKUP(+EOMONTH(+A7772,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7772,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7772=\"\",\"\",VLOOKUP(F7772,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7772=\"\",\"\",IF(WORKDAY(+A7772,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7772,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7773=\"\",\"\",+IF(+A7773=D7773,+E7773,((+G7773/E7773)^+((NETWORKDAYS(+D7773,A7773,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7773,F7773,Feriados!$A$2:$A$1058)-1))*E7773)))","v":""},{"$f":"IF(A7773=\"\",\"\",+IF(+A7773=D7773,+VLOOKUP(D7773,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7773,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7773=\"\",\"\",+VLOOKUP(+EOMONTH(+F7773,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7773=\"\",\"\",VLOOKUP(D7773,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7773=\"\",\"\",IF(A7773=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7773,-2)+15,Cenários!$A:$D,2,FALSE)>A7773,+VLOOKUP(+EOMONTH(+A7773,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7773,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7773=\"\",\"\",VLOOKUP(F7773,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7773=\"\",\"\",IF(WORKDAY(+A7773,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7773,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7774=\"\",\"\",+IF(+A7774=D7774,+E7774,((+G7774/E7774)^+((NETWORKDAYS(+D7774,A7774,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7774,F7774,Feriados!$A$2:$A$1058)-1))*E7774)))","v":""},{"$f":"IF(A7774=\"\",\"\",+IF(+A7774=D7774,+VLOOKUP(D7774,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7774,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7774=\"\",\"\",+VLOOKUP(+EOMONTH(+F7774,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7774=\"\",\"\",VLOOKUP(D7774,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7774=\"\",\"\",IF(A7774=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7774,-2)+15,Cenários!$A:$D,2,FALSE)>A7774,+VLOOKUP(+EOMONTH(+A7774,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7774,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7774=\"\",\"\",VLOOKUP(F7774,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7774=\"\",\"\",IF(WORKDAY(+A7774,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7774,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7775=\"\",\"\",+IF(+A7775=D7775,+E7775,((+G7775/E7775)^+((NETWORKDAYS(+D7775,A7775,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7775,F7775,Feriados!$A$2:$A$1058)-1))*E7775)))","v":""},{"$f":"IF(A7775=\"\",\"\",+IF(+A7775=D7775,+VLOOKUP(D7775,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7775,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7775=\"\",\"\",+VLOOKUP(+EOMONTH(+F7775,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7775=\"\",\"\",VLOOKUP(D7775,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7775=\"\",\"\",IF(A7775=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7775,-2)+15,Cenários!$A:$D,2,FALSE)>A7775,+VLOOKUP(+EOMONTH(+A7775,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7775,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7775=\"\",\"\",VLOOKUP(F7775,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7775=\"\",\"\",IF(WORKDAY(+A7775,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7775,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7776=\"\",\"\",+IF(+A7776=D7776,+E7776,((+G7776/E7776)^+((NETWORKDAYS(+D7776,A7776,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7776,F7776,Feriados!$A$2:$A$1058)-1))*E7776)))","v":""},{"$f":"IF(A7776=\"\",\"\",+IF(+A7776=D7776,+VLOOKUP(D7776,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7776,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7776=\"\",\"\",+VLOOKUP(+EOMONTH(+F7776,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7776=\"\",\"\",VLOOKUP(D7776,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7776=\"\",\"\",IF(A7776=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7776,-2)+15,Cenários!$A:$D,2,FALSE)>A7776,+VLOOKUP(+EOMONTH(+A7776,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7776,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7776=\"\",\"\",VLOOKUP(F7776,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7776=\"\",\"\",IF(WORKDAY(+A7776,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7776,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7777=\"\",\"\",+IF(+A7777=D7777,+E7777,((+G7777/E7777)^+((NETWORKDAYS(+D7777,A7777,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7777,F7777,Feriados!$A$2:$A$1058)-1))*E7777)))","v":""},{"$f":"IF(A7777=\"\",\"\",+IF(+A7777=D7777,+VLOOKUP(D7777,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7777,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7777=\"\",\"\",+VLOOKUP(+EOMONTH(+F7777,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7777=\"\",\"\",VLOOKUP(D7777,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7777=\"\",\"\",IF(A7777=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7777,-2)+15,Cenários!$A:$D,2,FALSE)>A7777,+VLOOKUP(+EOMONTH(+A7777,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7777,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7777=\"\",\"\",VLOOKUP(F7777,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7777=\"\",\"\",IF(WORKDAY(+A7777,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7777,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7778=\"\",\"\",+IF(+A7778=D7778,+E7778,((+G7778/E7778)^+((NETWORKDAYS(+D7778,A7778,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7778,F7778,Feriados!$A$2:$A$1058)-1))*E7778)))","v":""},{"$f":"IF(A7778=\"\",\"\",+IF(+A7778=D7778,+VLOOKUP(D7778,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7778,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7778=\"\",\"\",+VLOOKUP(+EOMONTH(+F7778,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7778=\"\",\"\",VLOOKUP(D7778,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7778=\"\",\"\",IF(A7778=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7778,-2)+15,Cenários!$A:$D,2,FALSE)>A7778,+VLOOKUP(+EOMONTH(+A7778,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7778,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7778=\"\",\"\",VLOOKUP(F7778,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7778=\"\",\"\",IF(WORKDAY(+A7778,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7778,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7779=\"\",\"\",+IF(+A7779=D7779,+E7779,((+G7779/E7779)^+((NETWORKDAYS(+D7779,A7779,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7779,F7779,Feriados!$A$2:$A$1058)-1))*E7779)))","v":""},{"$f":"IF(A7779=\"\",\"\",+IF(+A7779=D7779,+VLOOKUP(D7779,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7779,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7779=\"\",\"\",+VLOOKUP(+EOMONTH(+F7779,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7779=\"\",\"\",VLOOKUP(D7779,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7779=\"\",\"\",IF(A7779=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7779,-2)+15,Cenários!$A:$D,2,FALSE)>A7779,+VLOOKUP(+EOMONTH(+A7779,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7779,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7779=\"\",\"\",VLOOKUP(F7779,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7779=\"\",\"\",IF(WORKDAY(+A7779,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7779,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7780=\"\",\"\",+IF(+A7780=D7780,+E7780,((+G7780/E7780)^+((NETWORKDAYS(+D7780,A7780,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7780,F7780,Feriados!$A$2:$A$1058)-1))*E7780)))","v":""},{"$f":"IF(A7780=\"\",\"\",+IF(+A7780=D7780,+VLOOKUP(D7780,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7780,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7780=\"\",\"\",+VLOOKUP(+EOMONTH(+F7780,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7780=\"\",\"\",VLOOKUP(D7780,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7780=\"\",\"\",IF(A7780=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7780,-2)+15,Cenários!$A:$D,2,FALSE)>A7780,+VLOOKUP(+EOMONTH(+A7780,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7780,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7780=\"\",\"\",VLOOKUP(F7780,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7780=\"\",\"\",IF(WORKDAY(+A7780,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7780,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7781=\"\",\"\",+IF(+A7781=D7781,+E7781,((+G7781/E7781)^+((NETWORKDAYS(+D7781,A7781,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7781,F7781,Feriados!$A$2:$A$1058)-1))*E7781)))","v":""},{"$f":"IF(A7781=\"\",\"\",+IF(+A7781=D7781,+VLOOKUP(D7781,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7781,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7781=\"\",\"\",+VLOOKUP(+EOMONTH(+F7781,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7781=\"\",\"\",VLOOKUP(D7781,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7781=\"\",\"\",IF(A7781=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7781,-2)+15,Cenários!$A:$D,2,FALSE)>A7781,+VLOOKUP(+EOMONTH(+A7781,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7781,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7781=\"\",\"\",VLOOKUP(F7781,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7781=\"\",\"\",IF(WORKDAY(+A7781,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7781,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7782=\"\",\"\",+IF(+A7782=D7782,+E7782,((+G7782/E7782)^+((NETWORKDAYS(+D7782,A7782,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7782,F7782,Feriados!$A$2:$A$1058)-1))*E7782)))","v":""},{"$f":"IF(A7782=\"\",\"\",+IF(+A7782=D7782,+VLOOKUP(D7782,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7782,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7782=\"\",\"\",+VLOOKUP(+EOMONTH(+F7782,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7782=\"\",\"\",VLOOKUP(D7782,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7782=\"\",\"\",IF(A7782=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7782,-2)+15,Cenários!$A:$D,2,FALSE)>A7782,+VLOOKUP(+EOMONTH(+A7782,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7782,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7782=\"\",\"\",VLOOKUP(F7782,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7782=\"\",\"\",IF(WORKDAY(+A7782,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7782,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7783=\"\",\"\",+IF(+A7783=D7783,+E7783,((+G7783/E7783)^+((NETWORKDAYS(+D7783,A7783,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7783,F7783,Feriados!$A$2:$A$1058)-1))*E7783)))","v":""},{"$f":"IF(A7783=\"\",\"\",+IF(+A7783=D7783,+VLOOKUP(D7783,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7783,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7783=\"\",\"\",+VLOOKUP(+EOMONTH(+F7783,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7783=\"\",\"\",VLOOKUP(D7783,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7783=\"\",\"\",IF(A7783=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7783,-2)+15,Cenários!$A:$D,2,FALSE)>A7783,+VLOOKUP(+EOMONTH(+A7783,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7783,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7783=\"\",\"\",VLOOKUP(F7783,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7783=\"\",\"\",IF(WORKDAY(+A7783,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7783,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7784=\"\",\"\",+IF(+A7784=D7784,+E7784,((+G7784/E7784)^+((NETWORKDAYS(+D7784,A7784,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7784,F7784,Feriados!$A$2:$A$1058)-1))*E7784)))","v":""},{"$f":"IF(A7784=\"\",\"\",+IF(+A7784=D7784,+VLOOKUP(D7784,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7784,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7784=\"\",\"\",+VLOOKUP(+EOMONTH(+F7784,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7784=\"\",\"\",VLOOKUP(D7784,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7784=\"\",\"\",IF(A7784=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7784,-2)+15,Cenários!$A:$D,2,FALSE)>A7784,+VLOOKUP(+EOMONTH(+A7784,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7784,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7784=\"\",\"\",VLOOKUP(F7784,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7784=\"\",\"\",IF(WORKDAY(+A7784,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7784,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7785=\"\",\"\",+IF(+A7785=D7785,+E7785,((+G7785/E7785)^+((NETWORKDAYS(+D7785,A7785,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7785,F7785,Feriados!$A$2:$A$1058)-1))*E7785)))","v":""},{"$f":"IF(A7785=\"\",\"\",+IF(+A7785=D7785,+VLOOKUP(D7785,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7785,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7785=\"\",\"\",+VLOOKUP(+EOMONTH(+F7785,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7785=\"\",\"\",VLOOKUP(D7785,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7785=\"\",\"\",IF(A7785=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7785,-2)+15,Cenários!$A:$D,2,FALSE)>A7785,+VLOOKUP(+EOMONTH(+A7785,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7785,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7785=\"\",\"\",VLOOKUP(F7785,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7785=\"\",\"\",IF(WORKDAY(+A7785,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7785,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7786=\"\",\"\",+IF(+A7786=D7786,+E7786,((+G7786/E7786)^+((NETWORKDAYS(+D7786,A7786,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7786,F7786,Feriados!$A$2:$A$1058)-1))*E7786)))","v":""},{"$f":"IF(A7786=\"\",\"\",+IF(+A7786=D7786,+VLOOKUP(D7786,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7786,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7786=\"\",\"\",+VLOOKUP(+EOMONTH(+F7786,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7786=\"\",\"\",VLOOKUP(D7786,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7786=\"\",\"\",IF(A7786=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7786,-2)+15,Cenários!$A:$D,2,FALSE)>A7786,+VLOOKUP(+EOMONTH(+A7786,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7786,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7786=\"\",\"\",VLOOKUP(F7786,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7786=\"\",\"\",IF(WORKDAY(+A7786,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7786,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7787=\"\",\"\",+IF(+A7787=D7787,+E7787,((+G7787/E7787)^+((NETWORKDAYS(+D7787,A7787,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7787,F7787,Feriados!$A$2:$A$1058)-1))*E7787)))","v":""},{"$f":"IF(A7787=\"\",\"\",+IF(+A7787=D7787,+VLOOKUP(D7787,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7787,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7787=\"\",\"\",+VLOOKUP(+EOMONTH(+F7787,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7787=\"\",\"\",VLOOKUP(D7787,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7787=\"\",\"\",IF(A7787=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7787,-2)+15,Cenários!$A:$D,2,FALSE)>A7787,+VLOOKUP(+EOMONTH(+A7787,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7787,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7787=\"\",\"\",VLOOKUP(F7787,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7787=\"\",\"\",IF(WORKDAY(+A7787,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7787,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7788=\"\",\"\",+IF(+A7788=D7788,+E7788,((+G7788/E7788)^+((NETWORKDAYS(+D7788,A7788,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7788,F7788,Feriados!$A$2:$A$1058)-1))*E7788)))","v":""},{"$f":"IF(A7788=\"\",\"\",+IF(+A7788=D7788,+VLOOKUP(D7788,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7788,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7788=\"\",\"\",+VLOOKUP(+EOMONTH(+F7788,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7788=\"\",\"\",VLOOKUP(D7788,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7788=\"\",\"\",IF(A7788=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7788,-2)+15,Cenários!$A:$D,2,FALSE)>A7788,+VLOOKUP(+EOMONTH(+A7788,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7788,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7788=\"\",\"\",VLOOKUP(F7788,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7788=\"\",\"\",IF(WORKDAY(+A7788,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7788,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7789=\"\",\"\",+IF(+A7789=D7789,+E7789,((+G7789/E7789)^+((NETWORKDAYS(+D7789,A7789,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7789,F7789,Feriados!$A$2:$A$1058)-1))*E7789)))","v":""},{"$f":"IF(A7789=\"\",\"\",+IF(+A7789=D7789,+VLOOKUP(D7789,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7789,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7789=\"\",\"\",+VLOOKUP(+EOMONTH(+F7789,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7789=\"\",\"\",VLOOKUP(D7789,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7789=\"\",\"\",IF(A7789=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7789,-2)+15,Cenários!$A:$D,2,FALSE)>A7789,+VLOOKUP(+EOMONTH(+A7789,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7789,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7789=\"\",\"\",VLOOKUP(F7789,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7789=\"\",\"\",IF(WORKDAY(+A7789,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7789,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7790=\"\",\"\",+IF(+A7790=D7790,+E7790,((+G7790/E7790)^+((NETWORKDAYS(+D7790,A7790,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7790,F7790,Feriados!$A$2:$A$1058)-1))*E7790)))","v":""},{"$f":"IF(A7790=\"\",\"\",+IF(+A7790=D7790,+VLOOKUP(D7790,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7790,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7790=\"\",\"\",+VLOOKUP(+EOMONTH(+F7790,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7790=\"\",\"\",VLOOKUP(D7790,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7790=\"\",\"\",IF(A7790=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7790,-2)+15,Cenários!$A:$D,2,FALSE)>A7790,+VLOOKUP(+EOMONTH(+A7790,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7790,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7790=\"\",\"\",VLOOKUP(F7790,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7790=\"\",\"\",IF(WORKDAY(+A7790,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7790,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7791=\"\",\"\",+IF(+A7791=D7791,+E7791,((+G7791/E7791)^+((NETWORKDAYS(+D7791,A7791,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7791,F7791,Feriados!$A$2:$A$1058)-1))*E7791)))","v":""},{"$f":"IF(A7791=\"\",\"\",+IF(+A7791=D7791,+VLOOKUP(D7791,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7791,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7791=\"\",\"\",+VLOOKUP(+EOMONTH(+F7791,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7791=\"\",\"\",VLOOKUP(D7791,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7791=\"\",\"\",IF(A7791=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7791,-2)+15,Cenários!$A:$D,2,FALSE)>A7791,+VLOOKUP(+EOMONTH(+A7791,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7791,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7791=\"\",\"\",VLOOKUP(F7791,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7791=\"\",\"\",IF(WORKDAY(+A7791,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7791,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7792=\"\",\"\",+IF(+A7792=D7792,+E7792,((+G7792/E7792)^+((NETWORKDAYS(+D7792,A7792,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7792,F7792,Feriados!$A$2:$A$1058)-1))*E7792)))","v":""},{"$f":"IF(A7792=\"\",\"\",+IF(+A7792=D7792,+VLOOKUP(D7792,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7792,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7792=\"\",\"\",+VLOOKUP(+EOMONTH(+F7792,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7792=\"\",\"\",VLOOKUP(D7792,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7792=\"\",\"\",IF(A7792=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7792,-2)+15,Cenários!$A:$D,2,FALSE)>A7792,+VLOOKUP(+EOMONTH(+A7792,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7792,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7792=\"\",\"\",VLOOKUP(F7792,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7792=\"\",\"\",IF(WORKDAY(+A7792,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7792,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7793=\"\",\"\",+IF(+A7793=D7793,+E7793,((+G7793/E7793)^+((NETWORKDAYS(+D7793,A7793,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7793,F7793,Feriados!$A$2:$A$1058)-1))*E7793)))","v":""},{"$f":"IF(A7793=\"\",\"\",+IF(+A7793=D7793,+VLOOKUP(D7793,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7793,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7793=\"\",\"\",+VLOOKUP(+EOMONTH(+F7793,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7793=\"\",\"\",VLOOKUP(D7793,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7793=\"\",\"\",IF(A7793=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7793,-2)+15,Cenários!$A:$D,2,FALSE)>A7793,+VLOOKUP(+EOMONTH(+A7793,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7793,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7793=\"\",\"\",VLOOKUP(F7793,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7793=\"\",\"\",IF(WORKDAY(+A7793,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7793,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7794=\"\",\"\",+IF(+A7794=D7794,+E7794,((+G7794/E7794)^+((NETWORKDAYS(+D7794,A7794,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7794,F7794,Feriados!$A$2:$A$1058)-1))*E7794)))","v":""},{"$f":"IF(A7794=\"\",\"\",+IF(+A7794=D7794,+VLOOKUP(D7794,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7794,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7794=\"\",\"\",+VLOOKUP(+EOMONTH(+F7794,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7794=\"\",\"\",VLOOKUP(D7794,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7794=\"\",\"\",IF(A7794=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7794,-2)+15,Cenários!$A:$D,2,FALSE)>A7794,+VLOOKUP(+EOMONTH(+A7794,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7794,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7794=\"\",\"\",VLOOKUP(F7794,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7794=\"\",\"\",IF(WORKDAY(+A7794,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7794,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7795=\"\",\"\",+IF(+A7795=D7795,+E7795,((+G7795/E7795)^+((NETWORKDAYS(+D7795,A7795,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7795,F7795,Feriados!$A$2:$A$1058)-1))*E7795)))","v":""},{"$f":"IF(A7795=\"\",\"\",+IF(+A7795=D7795,+VLOOKUP(D7795,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7795,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7795=\"\",\"\",+VLOOKUP(+EOMONTH(+F7795,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7795=\"\",\"\",VLOOKUP(D7795,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7795=\"\",\"\",IF(A7795=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7795,-2)+15,Cenários!$A:$D,2,FALSE)>A7795,+VLOOKUP(+EOMONTH(+A7795,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7795,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7795=\"\",\"\",VLOOKUP(F7795,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7795=\"\",\"\",IF(WORKDAY(+A7795,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7795,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7796=\"\",\"\",+IF(+A7796=D7796,+E7796,((+G7796/E7796)^+((NETWORKDAYS(+D7796,A7796,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7796,F7796,Feriados!$A$2:$A$1058)-1))*E7796)))","v":""},{"$f":"IF(A7796=\"\",\"\",+IF(+A7796=D7796,+VLOOKUP(D7796,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7796,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7796=\"\",\"\",+VLOOKUP(+EOMONTH(+F7796,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7796=\"\",\"\",VLOOKUP(D7796,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7796=\"\",\"\",IF(A7796=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7796,-2)+15,Cenários!$A:$D,2,FALSE)>A7796,+VLOOKUP(+EOMONTH(+A7796,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7796,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7796=\"\",\"\",VLOOKUP(F7796,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7796=\"\",\"\",IF(WORKDAY(+A7796,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7796,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7797=\"\",\"\",+IF(+A7797=D7797,+E7797,((+G7797/E7797)^+((NETWORKDAYS(+D7797,A7797,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7797,F7797,Feriados!$A$2:$A$1058)-1))*E7797)))","v":""},{"$f":"IF(A7797=\"\",\"\",+IF(+A7797=D7797,+VLOOKUP(D7797,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7797,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7797=\"\",\"\",+VLOOKUP(+EOMONTH(+F7797,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7797=\"\",\"\",VLOOKUP(D7797,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7797=\"\",\"\",IF(A7797=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7797,-2)+15,Cenários!$A:$D,2,FALSE)>A7797,+VLOOKUP(+EOMONTH(+A7797,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7797,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7797=\"\",\"\",VLOOKUP(F7797,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7797=\"\",\"\",IF(WORKDAY(+A7797,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7797,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7798=\"\",\"\",+IF(+A7798=D7798,+E7798,((+G7798/E7798)^+((NETWORKDAYS(+D7798,A7798,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7798,F7798,Feriados!$A$2:$A$1058)-1))*E7798)))","v":""},{"$f":"IF(A7798=\"\",\"\",+IF(+A7798=D7798,+VLOOKUP(D7798,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7798,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7798=\"\",\"\",+VLOOKUP(+EOMONTH(+F7798,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7798=\"\",\"\",VLOOKUP(D7798,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7798=\"\",\"\",IF(A7798=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7798,-2)+15,Cenários!$A:$D,2,FALSE)>A7798,+VLOOKUP(+EOMONTH(+A7798,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7798,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7798=\"\",\"\",VLOOKUP(F7798,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7798=\"\",\"\",IF(WORKDAY(+A7798,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7798,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7799=\"\",\"\",+IF(+A7799=D7799,+E7799,((+G7799/E7799)^+((NETWORKDAYS(+D7799,A7799,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7799,F7799,Feriados!$A$2:$A$1058)-1))*E7799)))","v":""},{"$f":"IF(A7799=\"\",\"\",+IF(+A7799=D7799,+VLOOKUP(D7799,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7799,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7799=\"\",\"\",+VLOOKUP(+EOMONTH(+F7799,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7799=\"\",\"\",VLOOKUP(D7799,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7799=\"\",\"\",IF(A7799=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7799,-2)+15,Cenários!$A:$D,2,FALSE)>A7799,+VLOOKUP(+EOMONTH(+A7799,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7799,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7799=\"\",\"\",VLOOKUP(F7799,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7799=\"\",\"\",IF(WORKDAY(+A7799,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7799,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7800=\"\",\"\",+IF(+A7800=D7800,+E7800,((+G7800/E7800)^+((NETWORKDAYS(+D7800,A7800,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7800,F7800,Feriados!$A$2:$A$1058)-1))*E7800)))","v":""},{"$f":"IF(A7800=\"\",\"\",+IF(+A7800=D7800,+VLOOKUP(D7800,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7800,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7800=\"\",\"\",+VLOOKUP(+EOMONTH(+F7800,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7800=\"\",\"\",VLOOKUP(D7800,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7800=\"\",\"\",IF(A7800=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7800,-2)+15,Cenários!$A:$D,2,FALSE)>A7800,+VLOOKUP(+EOMONTH(+A7800,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7800,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7800=\"\",\"\",VLOOKUP(F7800,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7800=\"\",\"\",IF(WORKDAY(+A7800,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7800,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7801=\"\",\"\",+IF(+A7801=D7801,+E7801,((+G7801/E7801)^+((NETWORKDAYS(+D7801,A7801,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7801,F7801,Feriados!$A$2:$A$1058)-1))*E7801)))","v":""},{"$f":"IF(A7801=\"\",\"\",+IF(+A7801=D7801,+VLOOKUP(D7801,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7801,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7801=\"\",\"\",+VLOOKUP(+EOMONTH(+F7801,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7801=\"\",\"\",VLOOKUP(D7801,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7801=\"\",\"\",IF(A7801=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7801,-2)+15,Cenários!$A:$D,2,FALSE)>A7801,+VLOOKUP(+EOMONTH(+A7801,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7801,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7801=\"\",\"\",VLOOKUP(F7801,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7801=\"\",\"\",IF(WORKDAY(+A7801,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7801,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7802=\"\",\"\",+IF(+A7802=D7802,+E7802,((+G7802/E7802)^+((NETWORKDAYS(+D7802,A7802,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7802,F7802,Feriados!$A$2:$A$1058)-1))*E7802)))","v":""},{"$f":"IF(A7802=\"\",\"\",+IF(+A7802=D7802,+VLOOKUP(D7802,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7802,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7802=\"\",\"\",+VLOOKUP(+EOMONTH(+F7802,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7802=\"\",\"\",VLOOKUP(D7802,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7802=\"\",\"\",IF(A7802=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7802,-2)+15,Cenários!$A:$D,2,FALSE)>A7802,+VLOOKUP(+EOMONTH(+A7802,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7802,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7802=\"\",\"\",VLOOKUP(F7802,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7802=\"\",\"\",IF(WORKDAY(+A7802,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7802,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7803=\"\",\"\",+IF(+A7803=D7803,+E7803,((+G7803/E7803)^+((NETWORKDAYS(+D7803,A7803,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7803,F7803,Feriados!$A$2:$A$1058)-1))*E7803)))","v":""},{"$f":"IF(A7803=\"\",\"\",+IF(+A7803=D7803,+VLOOKUP(D7803,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7803,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7803=\"\",\"\",+VLOOKUP(+EOMONTH(+F7803,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7803=\"\",\"\",VLOOKUP(D7803,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7803=\"\",\"\",IF(A7803=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7803,-2)+15,Cenários!$A:$D,2,FALSE)>A7803,+VLOOKUP(+EOMONTH(+A7803,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7803,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7803=\"\",\"\",VLOOKUP(F7803,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7803=\"\",\"\",IF(WORKDAY(+A7803,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7803,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7804=\"\",\"\",+IF(+A7804=D7804,+E7804,((+G7804/E7804)^+((NETWORKDAYS(+D7804,A7804,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7804,F7804,Feriados!$A$2:$A$1058)-1))*E7804)))","v":""},{"$f":"IF(A7804=\"\",\"\",+IF(+A7804=D7804,+VLOOKUP(D7804,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7804,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7804=\"\",\"\",+VLOOKUP(+EOMONTH(+F7804,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7804=\"\",\"\",VLOOKUP(D7804,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7804=\"\",\"\",IF(A7804=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7804,-2)+15,Cenários!$A:$D,2,FALSE)>A7804,+VLOOKUP(+EOMONTH(+A7804,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7804,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7804=\"\",\"\",VLOOKUP(F7804,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7804=\"\",\"\",IF(WORKDAY(+A7804,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7804,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7805=\"\",\"\",+IF(+A7805=D7805,+E7805,((+G7805/E7805)^+((NETWORKDAYS(+D7805,A7805,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7805,F7805,Feriados!$A$2:$A$1058)-1))*E7805)))","v":""},{"$f":"IF(A7805=\"\",\"\",+IF(+A7805=D7805,+VLOOKUP(D7805,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7805,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7805=\"\",\"\",+VLOOKUP(+EOMONTH(+F7805,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7805=\"\",\"\",VLOOKUP(D7805,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7805=\"\",\"\",IF(A7805=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7805,-2)+15,Cenários!$A:$D,2,FALSE)>A7805,+VLOOKUP(+EOMONTH(+A7805,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7805,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7805=\"\",\"\",VLOOKUP(F7805,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7805=\"\",\"\",IF(WORKDAY(+A7805,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7805,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7806=\"\",\"\",+IF(+A7806=D7806,+E7806,((+G7806/E7806)^+((NETWORKDAYS(+D7806,A7806,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7806,F7806,Feriados!$A$2:$A$1058)-1))*E7806)))","v":""},{"$f":"IF(A7806=\"\",\"\",+IF(+A7806=D7806,+VLOOKUP(D7806,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7806,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7806=\"\",\"\",+VLOOKUP(+EOMONTH(+F7806,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7806=\"\",\"\",VLOOKUP(D7806,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7806=\"\",\"\",IF(A7806=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7806,-2)+15,Cenários!$A:$D,2,FALSE)>A7806,+VLOOKUP(+EOMONTH(+A7806,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7806,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7806=\"\",\"\",VLOOKUP(F7806,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7806=\"\",\"\",IF(WORKDAY(+A7806,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7806,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7807=\"\",\"\",+IF(+A7807=D7807,+E7807,((+G7807/E7807)^+((NETWORKDAYS(+D7807,A7807,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7807,F7807,Feriados!$A$2:$A$1058)-1))*E7807)))","v":""},{"$f":"IF(A7807=\"\",\"\",+IF(+A7807=D7807,+VLOOKUP(D7807,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7807,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7807=\"\",\"\",+VLOOKUP(+EOMONTH(+F7807,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7807=\"\",\"\",VLOOKUP(D7807,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7807=\"\",\"\",IF(A7807=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7807,-2)+15,Cenários!$A:$D,2,FALSE)>A7807,+VLOOKUP(+EOMONTH(+A7807,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7807,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7807=\"\",\"\",VLOOKUP(F7807,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7807=\"\",\"\",IF(WORKDAY(+A7807,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7807,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7808=\"\",\"\",+IF(+A7808=D7808,+E7808,((+G7808/E7808)^+((NETWORKDAYS(+D7808,A7808,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7808,F7808,Feriados!$A$2:$A$1058)-1))*E7808)))","v":""},{"$f":"IF(A7808=\"\",\"\",+IF(+A7808=D7808,+VLOOKUP(D7808,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7808,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7808=\"\",\"\",+VLOOKUP(+EOMONTH(+F7808,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7808=\"\",\"\",VLOOKUP(D7808,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7808=\"\",\"\",IF(A7808=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7808,-2)+15,Cenários!$A:$D,2,FALSE)>A7808,+VLOOKUP(+EOMONTH(+A7808,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7808,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7808=\"\",\"\",VLOOKUP(F7808,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7808=\"\",\"\",IF(WORKDAY(+A7808,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7808,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7809=\"\",\"\",+IF(+A7809=D7809,+E7809,((+G7809/E7809)^+((NETWORKDAYS(+D7809,A7809,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7809,F7809,Feriados!$A$2:$A$1058)-1))*E7809)))","v":""},{"$f":"IF(A7809=\"\",\"\",+IF(+A7809=D7809,+VLOOKUP(D7809,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7809,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7809=\"\",\"\",+VLOOKUP(+EOMONTH(+F7809,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7809=\"\",\"\",VLOOKUP(D7809,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7809=\"\",\"\",IF(A7809=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7809,-2)+15,Cenários!$A:$D,2,FALSE)>A7809,+VLOOKUP(+EOMONTH(+A7809,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7809,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7809=\"\",\"\",VLOOKUP(F7809,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7809=\"\",\"\",IF(WORKDAY(+A7809,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7809,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7810=\"\",\"\",+IF(+A7810=D7810,+E7810,((+G7810/E7810)^+((NETWORKDAYS(+D7810,A7810,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7810,F7810,Feriados!$A$2:$A$1058)-1))*E7810)))","v":""},{"$f":"IF(A7810=\"\",\"\",+IF(+A7810=D7810,+VLOOKUP(D7810,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7810,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7810=\"\",\"\",+VLOOKUP(+EOMONTH(+F7810,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7810=\"\",\"\",VLOOKUP(D7810,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7810=\"\",\"\",IF(A7810=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7810,-2)+15,Cenários!$A:$D,2,FALSE)>A7810,+VLOOKUP(+EOMONTH(+A7810,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7810,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7810=\"\",\"\",VLOOKUP(F7810,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7810=\"\",\"\",IF(WORKDAY(+A7810,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7810,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7811=\"\",\"\",+IF(+A7811=D7811,+E7811,((+G7811/E7811)^+((NETWORKDAYS(+D7811,A7811,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7811,F7811,Feriados!$A$2:$A$1058)-1))*E7811)))","v":""},{"$f":"IF(A7811=\"\",\"\",+IF(+A7811=D7811,+VLOOKUP(D7811,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7811,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7811=\"\",\"\",+VLOOKUP(+EOMONTH(+F7811,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7811=\"\",\"\",VLOOKUP(D7811,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7811=\"\",\"\",IF(A7811=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7811,-2)+15,Cenários!$A:$D,2,FALSE)>A7811,+VLOOKUP(+EOMONTH(+A7811,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7811,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7811=\"\",\"\",VLOOKUP(F7811,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7811=\"\",\"\",IF(WORKDAY(+A7811,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7811,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7812=\"\",\"\",+IF(+A7812=D7812,+E7812,((+G7812/E7812)^+((NETWORKDAYS(+D7812,A7812,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7812,F7812,Feriados!$A$2:$A$1058)-1))*E7812)))","v":""},{"$f":"IF(A7812=\"\",\"\",+IF(+A7812=D7812,+VLOOKUP(D7812,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7812,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7812=\"\",\"\",+VLOOKUP(+EOMONTH(+F7812,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7812=\"\",\"\",VLOOKUP(D7812,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7812=\"\",\"\",IF(A7812=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7812,-2)+15,Cenários!$A:$D,2,FALSE)>A7812,+VLOOKUP(+EOMONTH(+A7812,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7812,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7812=\"\",\"\",VLOOKUP(F7812,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7812=\"\",\"\",IF(WORKDAY(+A7812,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7812,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7813=\"\",\"\",+IF(+A7813=D7813,+E7813,((+G7813/E7813)^+((NETWORKDAYS(+D7813,A7813,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7813,F7813,Feriados!$A$2:$A$1058)-1))*E7813)))","v":""},{"$f":"IF(A7813=\"\",\"\",+IF(+A7813=D7813,+VLOOKUP(D7813,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7813,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7813=\"\",\"\",+VLOOKUP(+EOMONTH(+F7813,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7813=\"\",\"\",VLOOKUP(D7813,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7813=\"\",\"\",IF(A7813=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7813,-2)+15,Cenários!$A:$D,2,FALSE)>A7813,+VLOOKUP(+EOMONTH(+A7813,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7813,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7813=\"\",\"\",VLOOKUP(F7813,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7813=\"\",\"\",IF(WORKDAY(+A7813,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7813,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7814=\"\",\"\",+IF(+A7814=D7814,+E7814,((+G7814/E7814)^+((NETWORKDAYS(+D7814,A7814,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7814,F7814,Feriados!$A$2:$A$1058)-1))*E7814)))","v":""},{"$f":"IF(A7814=\"\",\"\",+IF(+A7814=D7814,+VLOOKUP(D7814,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7814,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7814=\"\",\"\",+VLOOKUP(+EOMONTH(+F7814,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7814=\"\",\"\",VLOOKUP(D7814,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7814=\"\",\"\",IF(A7814=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7814,-2)+15,Cenários!$A:$D,2,FALSE)>A7814,+VLOOKUP(+EOMONTH(+A7814,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7814,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7814=\"\",\"\",VLOOKUP(F7814,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7814=\"\",\"\",IF(WORKDAY(+A7814,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7814,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7815=\"\",\"\",+IF(+A7815=D7815,+E7815,((+G7815/E7815)^+((NETWORKDAYS(+D7815,A7815,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7815,F7815,Feriados!$A$2:$A$1058)-1))*E7815)))","v":""},{"$f":"IF(A7815=\"\",\"\",+IF(+A7815=D7815,+VLOOKUP(D7815,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7815,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7815=\"\",\"\",+VLOOKUP(+EOMONTH(+F7815,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7815=\"\",\"\",VLOOKUP(D7815,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7815=\"\",\"\",IF(A7815=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7815,-2)+15,Cenários!$A:$D,2,FALSE)>A7815,+VLOOKUP(+EOMONTH(+A7815,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7815,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7815=\"\",\"\",VLOOKUP(F7815,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7815=\"\",\"\",IF(WORKDAY(+A7815,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7815,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7816=\"\",\"\",+IF(+A7816=D7816,+E7816,((+G7816/E7816)^+((NETWORKDAYS(+D7816,A7816,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7816,F7816,Feriados!$A$2:$A$1058)-1))*E7816)))","v":""},{"$f":"IF(A7816=\"\",\"\",+IF(+A7816=D7816,+VLOOKUP(D7816,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7816,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7816=\"\",\"\",+VLOOKUP(+EOMONTH(+F7816,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7816=\"\",\"\",VLOOKUP(D7816,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7816=\"\",\"\",IF(A7816=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7816,-2)+15,Cenários!$A:$D,2,FALSE)>A7816,+VLOOKUP(+EOMONTH(+A7816,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7816,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7816=\"\",\"\",VLOOKUP(F7816,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7816=\"\",\"\",IF(WORKDAY(+A7816,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7816,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7817=\"\",\"\",+IF(+A7817=D7817,+E7817,((+G7817/E7817)^+((NETWORKDAYS(+D7817,A7817,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7817,F7817,Feriados!$A$2:$A$1058)-1))*E7817)))","v":""},{"$f":"IF(A7817=\"\",\"\",+IF(+A7817=D7817,+VLOOKUP(D7817,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7817,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7817=\"\",\"\",+VLOOKUP(+EOMONTH(+F7817,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7817=\"\",\"\",VLOOKUP(D7817,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7817=\"\",\"\",IF(A7817=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7817,-2)+15,Cenários!$A:$D,2,FALSE)>A7817,+VLOOKUP(+EOMONTH(+A7817,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7817,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7817=\"\",\"\",VLOOKUP(F7817,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7817=\"\",\"\",IF(WORKDAY(+A7817,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7817,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7818=\"\",\"\",+IF(+A7818=D7818,+E7818,((+G7818/E7818)^+((NETWORKDAYS(+D7818,A7818,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7818,F7818,Feriados!$A$2:$A$1058)-1))*E7818)))","v":""},{"$f":"IF(A7818=\"\",\"\",+IF(+A7818=D7818,+VLOOKUP(D7818,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7818,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7818=\"\",\"\",+VLOOKUP(+EOMONTH(+F7818,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7818=\"\",\"\",VLOOKUP(D7818,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7818=\"\",\"\",IF(A7818=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7818,-2)+15,Cenários!$A:$D,2,FALSE)>A7818,+VLOOKUP(+EOMONTH(+A7818,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7818,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7818=\"\",\"\",VLOOKUP(F7818,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7818=\"\",\"\",IF(WORKDAY(+A7818,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7818,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7819=\"\",\"\",+IF(+A7819=D7819,+E7819,((+G7819/E7819)^+((NETWORKDAYS(+D7819,A7819,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7819,F7819,Feriados!$A$2:$A$1058)-1))*E7819)))","v":""},{"$f":"IF(A7819=\"\",\"\",+IF(+A7819=D7819,+VLOOKUP(D7819,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7819,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7819=\"\",\"\",+VLOOKUP(+EOMONTH(+F7819,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7819=\"\",\"\",VLOOKUP(D7819,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7819=\"\",\"\",IF(A7819=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7819,-2)+15,Cenários!$A:$D,2,FALSE)>A7819,+VLOOKUP(+EOMONTH(+A7819,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7819,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7819=\"\",\"\",VLOOKUP(F7819,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7819=\"\",\"\",IF(WORKDAY(+A7819,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7819,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7820=\"\",\"\",+IF(+A7820=D7820,+E7820,((+G7820/E7820)^+((NETWORKDAYS(+D7820,A7820,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7820,F7820,Feriados!$A$2:$A$1058)-1))*E7820)))","v":""},{"$f":"IF(A7820=\"\",\"\",+IF(+A7820=D7820,+VLOOKUP(D7820,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7820,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7820=\"\",\"\",+VLOOKUP(+EOMONTH(+F7820,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7820=\"\",\"\",VLOOKUP(D7820,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7820=\"\",\"\",IF(A7820=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7820,-2)+15,Cenários!$A:$D,2,FALSE)>A7820,+VLOOKUP(+EOMONTH(+A7820,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7820,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7820=\"\",\"\",VLOOKUP(F7820,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7820=\"\",\"\",IF(WORKDAY(+A7820,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7820,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7821=\"\",\"\",+IF(+A7821=D7821,+E7821,((+G7821/E7821)^+((NETWORKDAYS(+D7821,A7821,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7821,F7821,Feriados!$A$2:$A$1058)-1))*E7821)))","v":""},{"$f":"IF(A7821=\"\",\"\",+IF(+A7821=D7821,+VLOOKUP(D7821,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7821,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7821=\"\",\"\",+VLOOKUP(+EOMONTH(+F7821,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7821=\"\",\"\",VLOOKUP(D7821,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7821=\"\",\"\",IF(A7821=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7821,-2)+15,Cenários!$A:$D,2,FALSE)>A7821,+VLOOKUP(+EOMONTH(+A7821,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7821,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7821=\"\",\"\",VLOOKUP(F7821,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7821=\"\",\"\",IF(WORKDAY(+A7821,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7821,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7822=\"\",\"\",+IF(+A7822=D7822,+E7822,((+G7822/E7822)^+((NETWORKDAYS(+D7822,A7822,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7822,F7822,Feriados!$A$2:$A$1058)-1))*E7822)))","v":""},{"$f":"IF(A7822=\"\",\"\",+IF(+A7822=D7822,+VLOOKUP(D7822,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7822,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7822=\"\",\"\",+VLOOKUP(+EOMONTH(+F7822,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7822=\"\",\"\",VLOOKUP(D7822,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7822=\"\",\"\",IF(A7822=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7822,-2)+15,Cenários!$A:$D,2,FALSE)>A7822,+VLOOKUP(+EOMONTH(+A7822,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7822,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7822=\"\",\"\",VLOOKUP(F7822,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7822=\"\",\"\",IF(WORKDAY(+A7822,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7822,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7823=\"\",\"\",+IF(+A7823=D7823,+E7823,((+G7823/E7823)^+((NETWORKDAYS(+D7823,A7823,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7823,F7823,Feriados!$A$2:$A$1058)-1))*E7823)))","v":""},{"$f":"IF(A7823=\"\",\"\",+IF(+A7823=D7823,+VLOOKUP(D7823,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7823,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7823=\"\",\"\",+VLOOKUP(+EOMONTH(+F7823,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7823=\"\",\"\",VLOOKUP(D7823,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7823=\"\",\"\",IF(A7823=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7823,-2)+15,Cenários!$A:$D,2,FALSE)>A7823,+VLOOKUP(+EOMONTH(+A7823,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7823,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7823=\"\",\"\",VLOOKUP(F7823,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7823=\"\",\"\",IF(WORKDAY(+A7823,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7823,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7824=\"\",\"\",+IF(+A7824=D7824,+E7824,((+G7824/E7824)^+((NETWORKDAYS(+D7824,A7824,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7824,F7824,Feriados!$A$2:$A$1058)-1))*E7824)))","v":""},{"$f":"IF(A7824=\"\",\"\",+IF(+A7824=D7824,+VLOOKUP(D7824,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7824,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7824=\"\",\"\",+VLOOKUP(+EOMONTH(+F7824,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7824=\"\",\"\",VLOOKUP(D7824,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7824=\"\",\"\",IF(A7824=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7824,-2)+15,Cenários!$A:$D,2,FALSE)>A7824,+VLOOKUP(+EOMONTH(+A7824,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7824,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7824=\"\",\"\",VLOOKUP(F7824,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7824=\"\",\"\",IF(WORKDAY(+A7824,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7824,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7825=\"\",\"\",+IF(+A7825=D7825,+E7825,((+G7825/E7825)^+((NETWORKDAYS(+D7825,A7825,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7825,F7825,Feriados!$A$2:$A$1058)-1))*E7825)))","v":""},{"$f":"IF(A7825=\"\",\"\",+IF(+A7825=D7825,+VLOOKUP(D7825,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7825,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7825=\"\",\"\",+VLOOKUP(+EOMONTH(+F7825,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7825=\"\",\"\",VLOOKUP(D7825,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7825=\"\",\"\",IF(A7825=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7825,-2)+15,Cenários!$A:$D,2,FALSE)>A7825,+VLOOKUP(+EOMONTH(+A7825,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7825,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7825=\"\",\"\",VLOOKUP(F7825,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7825=\"\",\"\",IF(WORKDAY(+A7825,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7825,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7826=\"\",\"\",+IF(+A7826=D7826,+E7826,((+G7826/E7826)^+((NETWORKDAYS(+D7826,A7826,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7826,F7826,Feriados!$A$2:$A$1058)-1))*E7826)))","v":""},{"$f":"IF(A7826=\"\",\"\",+IF(+A7826=D7826,+VLOOKUP(D7826,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7826,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7826=\"\",\"\",+VLOOKUP(+EOMONTH(+F7826,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7826=\"\",\"\",VLOOKUP(D7826,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7826=\"\",\"\",IF(A7826=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7826,-2)+15,Cenários!$A:$D,2,FALSE)>A7826,+VLOOKUP(+EOMONTH(+A7826,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7826,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7826=\"\",\"\",VLOOKUP(F7826,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7826=\"\",\"\",IF(WORKDAY(+A7826,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7826,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7827=\"\",\"\",+IF(+A7827=D7827,+E7827,((+G7827/E7827)^+((NETWORKDAYS(+D7827,A7827,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7827,F7827,Feriados!$A$2:$A$1058)-1))*E7827)))","v":""},{"$f":"IF(A7827=\"\",\"\",+IF(+A7827=D7827,+VLOOKUP(D7827,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7827,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7827=\"\",\"\",+VLOOKUP(+EOMONTH(+F7827,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7827=\"\",\"\",VLOOKUP(D7827,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7827=\"\",\"\",IF(A7827=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7827,-2)+15,Cenários!$A:$D,2,FALSE)>A7827,+VLOOKUP(+EOMONTH(+A7827,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7827,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7827=\"\",\"\",VLOOKUP(F7827,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7827=\"\",\"\",IF(WORKDAY(+A7827,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7827,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7828=\"\",\"\",+IF(+A7828=D7828,+E7828,((+G7828/E7828)^+((NETWORKDAYS(+D7828,A7828,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7828,F7828,Feriados!$A$2:$A$1058)-1))*E7828)))","v":""},{"$f":"IF(A7828=\"\",\"\",+IF(+A7828=D7828,+VLOOKUP(D7828,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7828,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7828=\"\",\"\",+VLOOKUP(+EOMONTH(+F7828,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7828=\"\",\"\",VLOOKUP(D7828,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7828=\"\",\"\",IF(A7828=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7828,-2)+15,Cenários!$A:$D,2,FALSE)>A7828,+VLOOKUP(+EOMONTH(+A7828,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7828,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7828=\"\",\"\",VLOOKUP(F7828,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7828=\"\",\"\",IF(WORKDAY(+A7828,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7828,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7829=\"\",\"\",+IF(+A7829=D7829,+E7829,((+G7829/E7829)^+((NETWORKDAYS(+D7829,A7829,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7829,F7829,Feriados!$A$2:$A$1058)-1))*E7829)))","v":""},{"$f":"IF(A7829=\"\",\"\",+IF(+A7829=D7829,+VLOOKUP(D7829,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7829,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7829=\"\",\"\",+VLOOKUP(+EOMONTH(+F7829,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7829=\"\",\"\",VLOOKUP(D7829,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7829=\"\",\"\",IF(A7829=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7829,-2)+15,Cenários!$A:$D,2,FALSE)>A7829,+VLOOKUP(+EOMONTH(+A7829,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7829,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7829=\"\",\"\",VLOOKUP(F7829,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7829=\"\",\"\",IF(WORKDAY(+A7829,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7829,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7830=\"\",\"\",+IF(+A7830=D7830,+E7830,((+G7830/E7830)^+((NETWORKDAYS(+D7830,A7830,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7830,F7830,Feriados!$A$2:$A$1058)-1))*E7830)))","v":""},{"$f":"IF(A7830=\"\",\"\",+IF(+A7830=D7830,+VLOOKUP(D7830,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7830,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7830=\"\",\"\",+VLOOKUP(+EOMONTH(+F7830,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7830=\"\",\"\",VLOOKUP(D7830,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7830=\"\",\"\",IF(A7830=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7830,-2)+15,Cenários!$A:$D,2,FALSE)>A7830,+VLOOKUP(+EOMONTH(+A7830,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7830,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7830=\"\",\"\",VLOOKUP(F7830,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7830=\"\",\"\",IF(WORKDAY(+A7830,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7830,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7831=\"\",\"\",+IF(+A7831=D7831,+E7831,((+G7831/E7831)^+((NETWORKDAYS(+D7831,A7831,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7831,F7831,Feriados!$A$2:$A$1058)-1))*E7831)))","v":""},{"$f":"IF(A7831=\"\",\"\",+IF(+A7831=D7831,+VLOOKUP(D7831,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7831,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7831=\"\",\"\",+VLOOKUP(+EOMONTH(+F7831,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7831=\"\",\"\",VLOOKUP(D7831,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7831=\"\",\"\",IF(A7831=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7831,-2)+15,Cenários!$A:$D,2,FALSE)>A7831,+VLOOKUP(+EOMONTH(+A7831,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7831,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7831=\"\",\"\",VLOOKUP(F7831,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7831=\"\",\"\",IF(WORKDAY(+A7831,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7831,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7832=\"\",\"\",+IF(+A7832=D7832,+E7832,((+G7832/E7832)^+((NETWORKDAYS(+D7832,A7832,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7832,F7832,Feriados!$A$2:$A$1058)-1))*E7832)))","v":""},{"$f":"IF(A7832=\"\",\"\",+IF(+A7832=D7832,+VLOOKUP(D7832,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7832,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7832=\"\",\"\",+VLOOKUP(+EOMONTH(+F7832,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7832=\"\",\"\",VLOOKUP(D7832,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7832=\"\",\"\",IF(A7832=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7832,-2)+15,Cenários!$A:$D,2,FALSE)>A7832,+VLOOKUP(+EOMONTH(+A7832,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7832,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7832=\"\",\"\",VLOOKUP(F7832,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7832=\"\",\"\",IF(WORKDAY(+A7832,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7832,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7833=\"\",\"\",+IF(+A7833=D7833,+E7833,((+G7833/E7833)^+((NETWORKDAYS(+D7833,A7833,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7833,F7833,Feriados!$A$2:$A$1058)-1))*E7833)))","v":""},{"$f":"IF(A7833=\"\",\"\",+IF(+A7833=D7833,+VLOOKUP(D7833,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7833,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7833=\"\",\"\",+VLOOKUP(+EOMONTH(+F7833,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7833=\"\",\"\",VLOOKUP(D7833,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7833=\"\",\"\",IF(A7833=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7833,-2)+15,Cenários!$A:$D,2,FALSE)>A7833,+VLOOKUP(+EOMONTH(+A7833,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7833,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7833=\"\",\"\",VLOOKUP(F7833,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7833=\"\",\"\",IF(WORKDAY(+A7833,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7833,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7834=\"\",\"\",+IF(+A7834=D7834,+E7834,((+G7834/E7834)^+((NETWORKDAYS(+D7834,A7834,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7834,F7834,Feriados!$A$2:$A$1058)-1))*E7834)))","v":""},{"$f":"IF(A7834=\"\",\"\",+IF(+A7834=D7834,+VLOOKUP(D7834,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7834,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7834=\"\",\"\",+VLOOKUP(+EOMONTH(+F7834,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7834=\"\",\"\",VLOOKUP(D7834,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7834=\"\",\"\",IF(A7834=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7834,-2)+15,Cenários!$A:$D,2,FALSE)>A7834,+VLOOKUP(+EOMONTH(+A7834,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7834,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7834=\"\",\"\",VLOOKUP(F7834,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7834=\"\",\"\",IF(WORKDAY(+A7834,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7834,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7835=\"\",\"\",+IF(+A7835=D7835,+E7835,((+G7835/E7835)^+((NETWORKDAYS(+D7835,A7835,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7835,F7835,Feriados!$A$2:$A$1058)-1))*E7835)))","v":""},{"$f":"IF(A7835=\"\",\"\",+IF(+A7835=D7835,+VLOOKUP(D7835,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7835,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7835=\"\",\"\",+VLOOKUP(+EOMONTH(+F7835,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7835=\"\",\"\",VLOOKUP(D7835,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7835=\"\",\"\",IF(A7835=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7835,-2)+15,Cenários!$A:$D,2,FALSE)>A7835,+VLOOKUP(+EOMONTH(+A7835,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7835,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7835=\"\",\"\",VLOOKUP(F7835,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7835=\"\",\"\",IF(WORKDAY(+A7835,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7835,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7836=\"\",\"\",+IF(+A7836=D7836,+E7836,((+G7836/E7836)^+((NETWORKDAYS(+D7836,A7836,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7836,F7836,Feriados!$A$2:$A$1058)-1))*E7836)))","v":""},{"$f":"IF(A7836=\"\",\"\",+IF(+A7836=D7836,+VLOOKUP(D7836,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7836,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7836=\"\",\"\",+VLOOKUP(+EOMONTH(+F7836,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7836=\"\",\"\",VLOOKUP(D7836,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7836=\"\",\"\",IF(A7836=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7836,-2)+15,Cenários!$A:$D,2,FALSE)>A7836,+VLOOKUP(+EOMONTH(+A7836,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7836,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7836=\"\",\"\",VLOOKUP(F7836,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7836=\"\",\"\",IF(WORKDAY(+A7836,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7836,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7837=\"\",\"\",+IF(+A7837=D7837,+E7837,((+G7837/E7837)^+((NETWORKDAYS(+D7837,A7837,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7837,F7837,Feriados!$A$2:$A$1058)-1))*E7837)))","v":""},{"$f":"IF(A7837=\"\",\"\",+IF(+A7837=D7837,+VLOOKUP(D7837,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7837,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7837=\"\",\"\",+VLOOKUP(+EOMONTH(+F7837,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7837=\"\",\"\",VLOOKUP(D7837,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7837=\"\",\"\",IF(A7837=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7837,-2)+15,Cenários!$A:$D,2,FALSE)>A7837,+VLOOKUP(+EOMONTH(+A7837,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7837,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7837=\"\",\"\",VLOOKUP(F7837,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7837=\"\",\"\",IF(WORKDAY(+A7837,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7837,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7838=\"\",\"\",+IF(+A7838=D7838,+E7838,((+G7838/E7838)^+((NETWORKDAYS(+D7838,A7838,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7838,F7838,Feriados!$A$2:$A$1058)-1))*E7838)))","v":""},{"$f":"IF(A7838=\"\",\"\",+IF(+A7838=D7838,+VLOOKUP(D7838,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7838,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7838=\"\",\"\",+VLOOKUP(+EOMONTH(+F7838,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7838=\"\",\"\",VLOOKUP(D7838,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7838=\"\",\"\",IF(A7838=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7838,-2)+15,Cenários!$A:$D,2,FALSE)>A7838,+VLOOKUP(+EOMONTH(+A7838,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7838,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7838=\"\",\"\",VLOOKUP(F7838,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7838=\"\",\"\",IF(WORKDAY(+A7838,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7838,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7839=\"\",\"\",+IF(+A7839=D7839,+E7839,((+G7839/E7839)^+((NETWORKDAYS(+D7839,A7839,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7839,F7839,Feriados!$A$2:$A$1058)-1))*E7839)))","v":""},{"$f":"IF(A7839=\"\",\"\",+IF(+A7839=D7839,+VLOOKUP(D7839,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7839,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7839=\"\",\"\",+VLOOKUP(+EOMONTH(+F7839,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7839=\"\",\"\",VLOOKUP(D7839,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7839=\"\",\"\",IF(A7839=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7839,-2)+15,Cenários!$A:$D,2,FALSE)>A7839,+VLOOKUP(+EOMONTH(+A7839,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7839,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7839=\"\",\"\",VLOOKUP(F7839,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7839=\"\",\"\",IF(WORKDAY(+A7839,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7839,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7840=\"\",\"\",+IF(+A7840=D7840,+E7840,((+G7840/E7840)^+((NETWORKDAYS(+D7840,A7840,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7840,F7840,Feriados!$A$2:$A$1058)-1))*E7840)))","v":""},{"$f":"IF(A7840=\"\",\"\",+IF(+A7840=D7840,+VLOOKUP(D7840,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7840,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7840=\"\",\"\",+VLOOKUP(+EOMONTH(+F7840,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7840=\"\",\"\",VLOOKUP(D7840,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7840=\"\",\"\",IF(A7840=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7840,-2)+15,Cenários!$A:$D,2,FALSE)>A7840,+VLOOKUP(+EOMONTH(+A7840,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7840,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7840=\"\",\"\",VLOOKUP(F7840,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7840=\"\",\"\",IF(WORKDAY(+A7840,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7840,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7841=\"\",\"\",+IF(+A7841=D7841,+E7841,((+G7841/E7841)^+((NETWORKDAYS(+D7841,A7841,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7841,F7841,Feriados!$A$2:$A$1058)-1))*E7841)))","v":""},{"$f":"IF(A7841=\"\",\"\",+IF(+A7841=D7841,+VLOOKUP(D7841,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7841,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7841=\"\",\"\",+VLOOKUP(+EOMONTH(+F7841,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7841=\"\",\"\",VLOOKUP(D7841,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7841=\"\",\"\",IF(A7841=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7841,-2)+15,Cenários!$A:$D,2,FALSE)>A7841,+VLOOKUP(+EOMONTH(+A7841,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7841,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7841=\"\",\"\",VLOOKUP(F7841,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7841=\"\",\"\",IF(WORKDAY(+A7841,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7841,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7842=\"\",\"\",+IF(+A7842=D7842,+E7842,((+G7842/E7842)^+((NETWORKDAYS(+D7842,A7842,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7842,F7842,Feriados!$A$2:$A$1058)-1))*E7842)))","v":""},{"$f":"IF(A7842=\"\",\"\",+IF(+A7842=D7842,+VLOOKUP(D7842,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7842,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7842=\"\",\"\",+VLOOKUP(+EOMONTH(+F7842,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7842=\"\",\"\",VLOOKUP(D7842,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7842=\"\",\"\",IF(A7842=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7842,-2)+15,Cenários!$A:$D,2,FALSE)>A7842,+VLOOKUP(+EOMONTH(+A7842,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7842,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7842=\"\",\"\",VLOOKUP(F7842,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7842=\"\",\"\",IF(WORKDAY(+A7842,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7842,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7843=\"\",\"\",+IF(+A7843=D7843,+E7843,((+G7843/E7843)^+((NETWORKDAYS(+D7843,A7843,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7843,F7843,Feriados!$A$2:$A$1058)-1))*E7843)))","v":""},{"$f":"IF(A7843=\"\",\"\",+IF(+A7843=D7843,+VLOOKUP(D7843,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7843,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7843=\"\",\"\",+VLOOKUP(+EOMONTH(+F7843,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7843=\"\",\"\",VLOOKUP(D7843,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7843=\"\",\"\",IF(A7843=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7843,-2)+15,Cenários!$A:$D,2,FALSE)>A7843,+VLOOKUP(+EOMONTH(+A7843,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7843,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7843=\"\",\"\",VLOOKUP(F7843,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7843=\"\",\"\",IF(WORKDAY(+A7843,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7843,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7844=\"\",\"\",+IF(+A7844=D7844,+E7844,((+G7844/E7844)^+((NETWORKDAYS(+D7844,A7844,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7844,F7844,Feriados!$A$2:$A$1058)-1))*E7844)))","v":""},{"$f":"IF(A7844=\"\",\"\",+IF(+A7844=D7844,+VLOOKUP(D7844,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7844,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7844=\"\",\"\",+VLOOKUP(+EOMONTH(+F7844,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7844=\"\",\"\",VLOOKUP(D7844,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7844=\"\",\"\",IF(A7844=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7844,-2)+15,Cenários!$A:$D,2,FALSE)>A7844,+VLOOKUP(+EOMONTH(+A7844,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7844,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7844=\"\",\"\",VLOOKUP(F7844,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7844=\"\",\"\",IF(WORKDAY(+A7844,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7844,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7845=\"\",\"\",+IF(+A7845=D7845,+E7845,((+G7845/E7845)^+((NETWORKDAYS(+D7845,A7845,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7845,F7845,Feriados!$A$2:$A$1058)-1))*E7845)))","v":""},{"$f":"IF(A7845=\"\",\"\",+IF(+A7845=D7845,+VLOOKUP(D7845,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7845,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7845=\"\",\"\",+VLOOKUP(+EOMONTH(+F7845,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7845=\"\",\"\",VLOOKUP(D7845,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7845=\"\",\"\",IF(A7845=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7845,-2)+15,Cenários!$A:$D,2,FALSE)>A7845,+VLOOKUP(+EOMONTH(+A7845,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7845,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7845=\"\",\"\",VLOOKUP(F7845,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7845=\"\",\"\",IF(WORKDAY(+A7845,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7845,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7846=\"\",\"\",+IF(+A7846=D7846,+E7846,((+G7846/E7846)^+((NETWORKDAYS(+D7846,A7846,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7846,F7846,Feriados!$A$2:$A$1058)-1))*E7846)))","v":""},{"$f":"IF(A7846=\"\",\"\",+IF(+A7846=D7846,+VLOOKUP(D7846,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7846,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7846=\"\",\"\",+VLOOKUP(+EOMONTH(+F7846,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7846=\"\",\"\",VLOOKUP(D7846,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7846=\"\",\"\",IF(A7846=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7846,-2)+15,Cenários!$A:$D,2,FALSE)>A7846,+VLOOKUP(+EOMONTH(+A7846,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7846,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7846=\"\",\"\",VLOOKUP(F7846,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7846=\"\",\"\",IF(WORKDAY(+A7846,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7846,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7847=\"\",\"\",+IF(+A7847=D7847,+E7847,((+G7847/E7847)^+((NETWORKDAYS(+D7847,A7847,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7847,F7847,Feriados!$A$2:$A$1058)-1))*E7847)))","v":""},{"$f":"IF(A7847=\"\",\"\",+IF(+A7847=D7847,+VLOOKUP(D7847,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7847,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7847=\"\",\"\",+VLOOKUP(+EOMONTH(+F7847,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7847=\"\",\"\",VLOOKUP(D7847,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7847=\"\",\"\",IF(A7847=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7847,-2)+15,Cenários!$A:$D,2,FALSE)>A7847,+VLOOKUP(+EOMONTH(+A7847,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7847,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7847=\"\",\"\",VLOOKUP(F7847,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7847=\"\",\"\",IF(WORKDAY(+A7847,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7847,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7848=\"\",\"\",+IF(+A7848=D7848,+E7848,((+G7848/E7848)^+((NETWORKDAYS(+D7848,A7848,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7848,F7848,Feriados!$A$2:$A$1058)-1))*E7848)))","v":""},{"$f":"IF(A7848=\"\",\"\",+IF(+A7848=D7848,+VLOOKUP(D7848,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7848,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7848=\"\",\"\",+VLOOKUP(+EOMONTH(+F7848,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7848=\"\",\"\",VLOOKUP(D7848,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7848=\"\",\"\",IF(A7848=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7848,-2)+15,Cenários!$A:$D,2,FALSE)>A7848,+VLOOKUP(+EOMONTH(+A7848,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7848,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7848=\"\",\"\",VLOOKUP(F7848,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7848=\"\",\"\",IF(WORKDAY(+A7848,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7848,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7849=\"\",\"\",+IF(+A7849=D7849,+E7849,((+G7849/E7849)^+((NETWORKDAYS(+D7849,A7849,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7849,F7849,Feriados!$A$2:$A$1058)-1))*E7849)))","v":""},{"$f":"IF(A7849=\"\",\"\",+IF(+A7849=D7849,+VLOOKUP(D7849,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7849,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7849=\"\",\"\",+VLOOKUP(+EOMONTH(+F7849,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7849=\"\",\"\",VLOOKUP(D7849,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7849=\"\",\"\",IF(A7849=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7849,-2)+15,Cenários!$A:$D,2,FALSE)>A7849,+VLOOKUP(+EOMONTH(+A7849,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7849,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7849=\"\",\"\",VLOOKUP(F7849,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7849=\"\",\"\",IF(WORKDAY(+A7849,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7849,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7850=\"\",\"\",+IF(+A7850=D7850,+E7850,((+G7850/E7850)^+((NETWORKDAYS(+D7850,A7850,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7850,F7850,Feriados!$A$2:$A$1058)-1))*E7850)))","v":""},{"$f":"IF(A7850=\"\",\"\",+IF(+A7850=D7850,+VLOOKUP(D7850,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7850,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7850=\"\",\"\",+VLOOKUP(+EOMONTH(+F7850,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7850=\"\",\"\",VLOOKUP(D7850,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7850=\"\",\"\",IF(A7850=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7850,-2)+15,Cenários!$A:$D,2,FALSE)>A7850,+VLOOKUP(+EOMONTH(+A7850,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7850,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7850=\"\",\"\",VLOOKUP(F7850,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7850=\"\",\"\",IF(WORKDAY(+A7850,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7850,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7851=\"\",\"\",+IF(+A7851=D7851,+E7851,((+G7851/E7851)^+((NETWORKDAYS(+D7851,A7851,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7851,F7851,Feriados!$A$2:$A$1058)-1))*E7851)))","v":""},{"$f":"IF(A7851=\"\",\"\",+IF(+A7851=D7851,+VLOOKUP(D7851,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7851,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7851=\"\",\"\",+VLOOKUP(+EOMONTH(+F7851,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7851=\"\",\"\",VLOOKUP(D7851,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7851=\"\",\"\",IF(A7851=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7851,-2)+15,Cenários!$A:$D,2,FALSE)>A7851,+VLOOKUP(+EOMONTH(+A7851,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7851,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7851=\"\",\"\",VLOOKUP(F7851,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7851=\"\",\"\",IF(WORKDAY(+A7851,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7851,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7852=\"\",\"\",+IF(+A7852=D7852,+E7852,((+G7852/E7852)^+((NETWORKDAYS(+D7852,A7852,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7852,F7852,Feriados!$A$2:$A$1058)-1))*E7852)))","v":""},{"$f":"IF(A7852=\"\",\"\",+IF(+A7852=D7852,+VLOOKUP(D7852,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7852,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7852=\"\",\"\",+VLOOKUP(+EOMONTH(+F7852,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7852=\"\",\"\",VLOOKUP(D7852,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7852=\"\",\"\",IF(A7852=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7852,-2)+15,Cenários!$A:$D,2,FALSE)>A7852,+VLOOKUP(+EOMONTH(+A7852,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7852,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7852=\"\",\"\",VLOOKUP(F7852,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7852=\"\",\"\",IF(WORKDAY(+A7852,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7852,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7853=\"\",\"\",+IF(+A7853=D7853,+E7853,((+G7853/E7853)^+((NETWORKDAYS(+D7853,A7853,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7853,F7853,Feriados!$A$2:$A$1058)-1))*E7853)))","v":""},{"$f":"IF(A7853=\"\",\"\",+IF(+A7853=D7853,+VLOOKUP(D7853,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7853,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7853=\"\",\"\",+VLOOKUP(+EOMONTH(+F7853,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7853=\"\",\"\",VLOOKUP(D7853,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7853=\"\",\"\",IF(A7853=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7853,-2)+15,Cenários!$A:$D,2,FALSE)>A7853,+VLOOKUP(+EOMONTH(+A7853,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7853,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7853=\"\",\"\",VLOOKUP(F7853,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7853=\"\",\"\",IF(WORKDAY(+A7853,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7853,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7854=\"\",\"\",+IF(+A7854=D7854,+E7854,((+G7854/E7854)^+((NETWORKDAYS(+D7854,A7854,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7854,F7854,Feriados!$A$2:$A$1058)-1))*E7854)))","v":""},{"$f":"IF(A7854=\"\",\"\",+IF(+A7854=D7854,+VLOOKUP(D7854,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7854,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7854=\"\",\"\",+VLOOKUP(+EOMONTH(+F7854,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7854=\"\",\"\",VLOOKUP(D7854,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7854=\"\",\"\",IF(A7854=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7854,-2)+15,Cenários!$A:$D,2,FALSE)>A7854,+VLOOKUP(+EOMONTH(+A7854,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7854,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7854=\"\",\"\",VLOOKUP(F7854,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7854=\"\",\"\",IF(WORKDAY(+A7854,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7854,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7855=\"\",\"\",+IF(+A7855=D7855,+E7855,((+G7855/E7855)^+((NETWORKDAYS(+D7855,A7855,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7855,F7855,Feriados!$A$2:$A$1058)-1))*E7855)))","v":""},{"$f":"IF(A7855=\"\",\"\",+IF(+A7855=D7855,+VLOOKUP(D7855,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7855,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7855=\"\",\"\",+VLOOKUP(+EOMONTH(+F7855,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7855=\"\",\"\",VLOOKUP(D7855,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7855=\"\",\"\",IF(A7855=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7855,-2)+15,Cenários!$A:$D,2,FALSE)>A7855,+VLOOKUP(+EOMONTH(+A7855,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7855,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7855=\"\",\"\",VLOOKUP(F7855,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7855=\"\",\"\",IF(WORKDAY(+A7855,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7855,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7856=\"\",\"\",+IF(+A7856=D7856,+E7856,((+G7856/E7856)^+((NETWORKDAYS(+D7856,A7856,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7856,F7856,Feriados!$A$2:$A$1058)-1))*E7856)))","v":""},{"$f":"IF(A7856=\"\",\"\",+IF(+A7856=D7856,+VLOOKUP(D7856,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7856,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7856=\"\",\"\",+VLOOKUP(+EOMONTH(+F7856,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7856=\"\",\"\",VLOOKUP(D7856,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7856=\"\",\"\",IF(A7856=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7856,-2)+15,Cenários!$A:$D,2,FALSE)>A7856,+VLOOKUP(+EOMONTH(+A7856,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7856,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7856=\"\",\"\",VLOOKUP(F7856,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7856=\"\",\"\",IF(WORKDAY(+A7856,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7856,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7857=\"\",\"\",+IF(+A7857=D7857,+E7857,((+G7857/E7857)^+((NETWORKDAYS(+D7857,A7857,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7857,F7857,Feriados!$A$2:$A$1058)-1))*E7857)))","v":""},{"$f":"IF(A7857=\"\",\"\",+IF(+A7857=D7857,+VLOOKUP(D7857,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7857,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7857=\"\",\"\",+VLOOKUP(+EOMONTH(+F7857,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7857=\"\",\"\",VLOOKUP(D7857,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7857=\"\",\"\",IF(A7857=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7857,-2)+15,Cenários!$A:$D,2,FALSE)>A7857,+VLOOKUP(+EOMONTH(+A7857,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7857,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7857=\"\",\"\",VLOOKUP(F7857,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7857=\"\",\"\",IF(WORKDAY(+A7857,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7857,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7858=\"\",\"\",+IF(+A7858=D7858,+E7858,((+G7858/E7858)^+((NETWORKDAYS(+D7858,A7858,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7858,F7858,Feriados!$A$2:$A$1058)-1))*E7858)))","v":""},{"$f":"IF(A7858=\"\",\"\",+IF(+A7858=D7858,+VLOOKUP(D7858,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7858,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7858=\"\",\"\",+VLOOKUP(+EOMONTH(+F7858,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7858=\"\",\"\",VLOOKUP(D7858,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7858=\"\",\"\",IF(A7858=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7858,-2)+15,Cenários!$A:$D,2,FALSE)>A7858,+VLOOKUP(+EOMONTH(+A7858,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7858,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7858=\"\",\"\",VLOOKUP(F7858,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7858=\"\",\"\",IF(WORKDAY(+A7858,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7858,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7859=\"\",\"\",+IF(+A7859=D7859,+E7859,((+G7859/E7859)^+((NETWORKDAYS(+D7859,A7859,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7859,F7859,Feriados!$A$2:$A$1058)-1))*E7859)))","v":""},{"$f":"IF(A7859=\"\",\"\",+IF(+A7859=D7859,+VLOOKUP(D7859,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7859,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7859=\"\",\"\",+VLOOKUP(+EOMONTH(+F7859,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7859=\"\",\"\",VLOOKUP(D7859,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7859=\"\",\"\",IF(A7859=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7859,-2)+15,Cenários!$A:$D,2,FALSE)>A7859,+VLOOKUP(+EOMONTH(+A7859,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7859,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7859=\"\",\"\",VLOOKUP(F7859,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7859=\"\",\"\",IF(WORKDAY(+A7859,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7859,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7860=\"\",\"\",+IF(+A7860=D7860,+E7860,((+G7860/E7860)^+((NETWORKDAYS(+D7860,A7860,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7860,F7860,Feriados!$A$2:$A$1058)-1))*E7860)))","v":""},{"$f":"IF(A7860=\"\",\"\",+IF(+A7860=D7860,+VLOOKUP(D7860,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7860,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7860=\"\",\"\",+VLOOKUP(+EOMONTH(+F7860,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7860=\"\",\"\",VLOOKUP(D7860,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7860=\"\",\"\",IF(A7860=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7860,-2)+15,Cenários!$A:$D,2,FALSE)>A7860,+VLOOKUP(+EOMONTH(+A7860,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7860,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7860=\"\",\"\",VLOOKUP(F7860,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7860=\"\",\"\",IF(WORKDAY(+A7860,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7860,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7861=\"\",\"\",+IF(+A7861=D7861,+E7861,((+G7861/E7861)^+((NETWORKDAYS(+D7861,A7861,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7861,F7861,Feriados!$A$2:$A$1058)-1))*E7861)))","v":""},{"$f":"IF(A7861=\"\",\"\",+IF(+A7861=D7861,+VLOOKUP(D7861,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7861,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7861=\"\",\"\",+VLOOKUP(+EOMONTH(+F7861,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7861=\"\",\"\",VLOOKUP(D7861,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7861=\"\",\"\",IF(A7861=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7861,-2)+15,Cenários!$A:$D,2,FALSE)>A7861,+VLOOKUP(+EOMONTH(+A7861,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7861,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7861=\"\",\"\",VLOOKUP(F7861,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7861=\"\",\"\",IF(WORKDAY(+A7861,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7861,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7862=\"\",\"\",+IF(+A7862=D7862,+E7862,((+G7862/E7862)^+((NETWORKDAYS(+D7862,A7862,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7862,F7862,Feriados!$A$2:$A$1058)-1))*E7862)))","v":""},{"$f":"IF(A7862=\"\",\"\",+IF(+A7862=D7862,+VLOOKUP(D7862,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7862,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7862=\"\",\"\",+VLOOKUP(+EOMONTH(+F7862,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7862=\"\",\"\",VLOOKUP(D7862,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7862=\"\",\"\",IF(A7862=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7862,-2)+15,Cenários!$A:$D,2,FALSE)>A7862,+VLOOKUP(+EOMONTH(+A7862,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7862,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7862=\"\",\"\",VLOOKUP(F7862,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7862=\"\",\"\",IF(WORKDAY(+A7862,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7862,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7863=\"\",\"\",+IF(+A7863=D7863,+E7863,((+G7863/E7863)^+((NETWORKDAYS(+D7863,A7863,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7863,F7863,Feriados!$A$2:$A$1058)-1))*E7863)))","v":""},{"$f":"IF(A7863=\"\",\"\",+IF(+A7863=D7863,+VLOOKUP(D7863,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7863,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7863=\"\",\"\",+VLOOKUP(+EOMONTH(+F7863,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7863=\"\",\"\",VLOOKUP(D7863,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7863=\"\",\"\",IF(A7863=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7863,-2)+15,Cenários!$A:$D,2,FALSE)>A7863,+VLOOKUP(+EOMONTH(+A7863,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7863,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7863=\"\",\"\",VLOOKUP(F7863,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7863=\"\",\"\",IF(WORKDAY(+A7863,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7863,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7864=\"\",\"\",+IF(+A7864=D7864,+E7864,((+G7864/E7864)^+((NETWORKDAYS(+D7864,A7864,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7864,F7864,Feriados!$A$2:$A$1058)-1))*E7864)))","v":""},{"$f":"IF(A7864=\"\",\"\",+IF(+A7864=D7864,+VLOOKUP(D7864,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7864,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7864=\"\",\"\",+VLOOKUP(+EOMONTH(+F7864,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7864=\"\",\"\",VLOOKUP(D7864,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7864=\"\",\"\",IF(A7864=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7864,-2)+15,Cenários!$A:$D,2,FALSE)>A7864,+VLOOKUP(+EOMONTH(+A7864,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7864,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7864=\"\",\"\",VLOOKUP(F7864,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7864=\"\",\"\",IF(WORKDAY(+A7864,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7864,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7865=\"\",\"\",+IF(+A7865=D7865,+E7865,((+G7865/E7865)^+((NETWORKDAYS(+D7865,A7865,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7865,F7865,Feriados!$A$2:$A$1058)-1))*E7865)))","v":""},{"$f":"IF(A7865=\"\",\"\",+IF(+A7865=D7865,+VLOOKUP(D7865,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7865,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7865=\"\",\"\",+VLOOKUP(+EOMONTH(+F7865,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7865=\"\",\"\",VLOOKUP(D7865,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7865=\"\",\"\",IF(A7865=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7865,-2)+15,Cenários!$A:$D,2,FALSE)>A7865,+VLOOKUP(+EOMONTH(+A7865,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7865,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7865=\"\",\"\",VLOOKUP(F7865,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7865=\"\",\"\",IF(WORKDAY(+A7865,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7865,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7866=\"\",\"\",+IF(+A7866=D7866,+E7866,((+G7866/E7866)^+((NETWORKDAYS(+D7866,A7866,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7866,F7866,Feriados!$A$2:$A$1058)-1))*E7866)))","v":""},{"$f":"IF(A7866=\"\",\"\",+IF(+A7866=D7866,+VLOOKUP(D7866,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7866,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7866=\"\",\"\",+VLOOKUP(+EOMONTH(+F7866,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7866=\"\",\"\",VLOOKUP(D7866,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7866=\"\",\"\",IF(A7866=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7866,-2)+15,Cenários!$A:$D,2,FALSE)>A7866,+VLOOKUP(+EOMONTH(+A7866,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7866,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7866=\"\",\"\",VLOOKUP(F7866,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7866=\"\",\"\",IF(WORKDAY(+A7866,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7866,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7867=\"\",\"\",+IF(+A7867=D7867,+E7867,((+G7867/E7867)^+((NETWORKDAYS(+D7867,A7867,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7867,F7867,Feriados!$A$2:$A$1058)-1))*E7867)))","v":""},{"$f":"IF(A7867=\"\",\"\",+IF(+A7867=D7867,+VLOOKUP(D7867,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7867,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7867=\"\",\"\",+VLOOKUP(+EOMONTH(+F7867,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7867=\"\",\"\",VLOOKUP(D7867,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7867=\"\",\"\",IF(A7867=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7867,-2)+15,Cenários!$A:$D,2,FALSE)>A7867,+VLOOKUP(+EOMONTH(+A7867,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7867,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7867=\"\",\"\",VLOOKUP(F7867,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7867=\"\",\"\",IF(WORKDAY(+A7867,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7867,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7868=\"\",\"\",+IF(+A7868=D7868,+E7868,((+G7868/E7868)^+((NETWORKDAYS(+D7868,A7868,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7868,F7868,Feriados!$A$2:$A$1058)-1))*E7868)))","v":""},{"$f":"IF(A7868=\"\",\"\",+IF(+A7868=D7868,+VLOOKUP(D7868,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7868,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7868=\"\",\"\",+VLOOKUP(+EOMONTH(+F7868,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7868=\"\",\"\",VLOOKUP(D7868,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7868=\"\",\"\",IF(A7868=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7868,-2)+15,Cenários!$A:$D,2,FALSE)>A7868,+VLOOKUP(+EOMONTH(+A7868,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7868,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7868=\"\",\"\",VLOOKUP(F7868,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7868=\"\",\"\",IF(WORKDAY(+A7868,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7868,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7869=\"\",\"\",+IF(+A7869=D7869,+E7869,((+G7869/E7869)^+((NETWORKDAYS(+D7869,A7869,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7869,F7869,Feriados!$A$2:$A$1058)-1))*E7869)))","v":""},{"$f":"IF(A7869=\"\",\"\",+IF(+A7869=D7869,+VLOOKUP(D7869,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7869,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7869=\"\",\"\",+VLOOKUP(+EOMONTH(+F7869,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7869=\"\",\"\",VLOOKUP(D7869,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7869=\"\",\"\",IF(A7869=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7869,-2)+15,Cenários!$A:$D,2,FALSE)>A7869,+VLOOKUP(+EOMONTH(+A7869,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7869,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7869=\"\",\"\",VLOOKUP(F7869,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7869=\"\",\"\",IF(WORKDAY(+A7869,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7869,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7870=\"\",\"\",+IF(+A7870=D7870,+E7870,((+G7870/E7870)^+((NETWORKDAYS(+D7870,A7870,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7870,F7870,Feriados!$A$2:$A$1058)-1))*E7870)))","v":""},{"$f":"IF(A7870=\"\",\"\",+IF(+A7870=D7870,+VLOOKUP(D7870,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7870,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7870=\"\",\"\",+VLOOKUP(+EOMONTH(+F7870,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7870=\"\",\"\",VLOOKUP(D7870,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7870=\"\",\"\",IF(A7870=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7870,-2)+15,Cenários!$A:$D,2,FALSE)>A7870,+VLOOKUP(+EOMONTH(+A7870,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7870,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7870=\"\",\"\",VLOOKUP(F7870,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7870=\"\",\"\",IF(WORKDAY(+A7870,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7870,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7871=\"\",\"\",+IF(+A7871=D7871,+E7871,((+G7871/E7871)^+((NETWORKDAYS(+D7871,A7871,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7871,F7871,Feriados!$A$2:$A$1058)-1))*E7871)))","v":""},{"$f":"IF(A7871=\"\",\"\",+IF(+A7871=D7871,+VLOOKUP(D7871,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7871,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7871=\"\",\"\",+VLOOKUP(+EOMONTH(+F7871,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7871=\"\",\"\",VLOOKUP(D7871,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7871=\"\",\"\",IF(A7871=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7871,-2)+15,Cenários!$A:$D,2,FALSE)>A7871,+VLOOKUP(+EOMONTH(+A7871,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7871,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7871=\"\",\"\",VLOOKUP(F7871,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7871=\"\",\"\",IF(WORKDAY(+A7871,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7871,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7872=\"\",\"\",+IF(+A7872=D7872,+E7872,((+G7872/E7872)^+((NETWORKDAYS(+D7872,A7872,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7872,F7872,Feriados!$A$2:$A$1058)-1))*E7872)))","v":""},{"$f":"IF(A7872=\"\",\"\",+IF(+A7872=D7872,+VLOOKUP(D7872,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7872,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7872=\"\",\"\",+VLOOKUP(+EOMONTH(+F7872,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7872=\"\",\"\",VLOOKUP(D7872,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7872=\"\",\"\",IF(A7872=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7872,-2)+15,Cenários!$A:$D,2,FALSE)>A7872,+VLOOKUP(+EOMONTH(+A7872,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7872,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7872=\"\",\"\",VLOOKUP(F7872,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7872=\"\",\"\",IF(WORKDAY(+A7872,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7872,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7873=\"\",\"\",+IF(+A7873=D7873,+E7873,((+G7873/E7873)^+((NETWORKDAYS(+D7873,A7873,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7873,F7873,Feriados!$A$2:$A$1058)-1))*E7873)))","v":""},{"$f":"IF(A7873=\"\",\"\",+IF(+A7873=D7873,+VLOOKUP(D7873,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7873,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7873=\"\",\"\",+VLOOKUP(+EOMONTH(+F7873,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7873=\"\",\"\",VLOOKUP(D7873,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7873=\"\",\"\",IF(A7873=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7873,-2)+15,Cenários!$A:$D,2,FALSE)>A7873,+VLOOKUP(+EOMONTH(+A7873,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7873,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7873=\"\",\"\",VLOOKUP(F7873,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7873=\"\",\"\",IF(WORKDAY(+A7873,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7873,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7874=\"\",\"\",+IF(+A7874=D7874,+E7874,((+G7874/E7874)^+((NETWORKDAYS(+D7874,A7874,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7874,F7874,Feriados!$A$2:$A$1058)-1))*E7874)))","v":""},{"$f":"IF(A7874=\"\",\"\",+IF(+A7874=D7874,+VLOOKUP(D7874,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7874,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7874=\"\",\"\",+VLOOKUP(+EOMONTH(+F7874,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7874=\"\",\"\",VLOOKUP(D7874,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7874=\"\",\"\",IF(A7874=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7874,-2)+15,Cenários!$A:$D,2,FALSE)>A7874,+VLOOKUP(+EOMONTH(+A7874,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7874,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7874=\"\",\"\",VLOOKUP(F7874,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7874=\"\",\"\",IF(WORKDAY(+A7874,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7874,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7875=\"\",\"\",+IF(+A7875=D7875,+E7875,((+G7875/E7875)^+((NETWORKDAYS(+D7875,A7875,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7875,F7875,Feriados!$A$2:$A$1058)-1))*E7875)))","v":""},{"$f":"IF(A7875=\"\",\"\",+IF(+A7875=D7875,+VLOOKUP(D7875,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7875,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7875=\"\",\"\",+VLOOKUP(+EOMONTH(+F7875,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7875=\"\",\"\",VLOOKUP(D7875,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7875=\"\",\"\",IF(A7875=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7875,-2)+15,Cenários!$A:$D,2,FALSE)>A7875,+VLOOKUP(+EOMONTH(+A7875,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7875,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7875=\"\",\"\",VLOOKUP(F7875,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7875=\"\",\"\",IF(WORKDAY(+A7875,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7875,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7876=\"\",\"\",+IF(+A7876=D7876,+E7876,((+G7876/E7876)^+((NETWORKDAYS(+D7876,A7876,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7876,F7876,Feriados!$A$2:$A$1058)-1))*E7876)))","v":""},{"$f":"IF(A7876=\"\",\"\",+IF(+A7876=D7876,+VLOOKUP(D7876,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7876,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7876=\"\",\"\",+VLOOKUP(+EOMONTH(+F7876,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7876=\"\",\"\",VLOOKUP(D7876,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7876=\"\",\"\",IF(A7876=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7876,-2)+15,Cenários!$A:$D,2,FALSE)>A7876,+VLOOKUP(+EOMONTH(+A7876,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7876,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7876=\"\",\"\",VLOOKUP(F7876,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7876=\"\",\"\",IF(WORKDAY(+A7876,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7876,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7877=\"\",\"\",+IF(+A7877=D7877,+E7877,((+G7877/E7877)^+((NETWORKDAYS(+D7877,A7877,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7877,F7877,Feriados!$A$2:$A$1058)-1))*E7877)))","v":""},{"$f":"IF(A7877=\"\",\"\",+IF(+A7877=D7877,+VLOOKUP(D7877,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7877,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7877=\"\",\"\",+VLOOKUP(+EOMONTH(+F7877,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7877=\"\",\"\",VLOOKUP(D7877,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7877=\"\",\"\",IF(A7877=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7877,-2)+15,Cenários!$A:$D,2,FALSE)>A7877,+VLOOKUP(+EOMONTH(+A7877,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7877,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7877=\"\",\"\",VLOOKUP(F7877,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7877=\"\",\"\",IF(WORKDAY(+A7877,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7877,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7878=\"\",\"\",+IF(+A7878=D7878,+E7878,((+G7878/E7878)^+((NETWORKDAYS(+D7878,A7878,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7878,F7878,Feriados!$A$2:$A$1058)-1))*E7878)))","v":""},{"$f":"IF(A7878=\"\",\"\",+IF(+A7878=D7878,+VLOOKUP(D7878,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7878,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7878=\"\",\"\",+VLOOKUP(+EOMONTH(+F7878,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7878=\"\",\"\",VLOOKUP(D7878,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7878=\"\",\"\",IF(A7878=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7878,-2)+15,Cenários!$A:$D,2,FALSE)>A7878,+VLOOKUP(+EOMONTH(+A7878,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7878,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7878=\"\",\"\",VLOOKUP(F7878,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7878=\"\",\"\",IF(WORKDAY(+A7878,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7878,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7879=\"\",\"\",+IF(+A7879=D7879,+E7879,((+G7879/E7879)^+((NETWORKDAYS(+D7879,A7879,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7879,F7879,Feriados!$A$2:$A$1058)-1))*E7879)))","v":""},{"$f":"IF(A7879=\"\",\"\",+IF(+A7879=D7879,+VLOOKUP(D7879,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7879,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7879=\"\",\"\",+VLOOKUP(+EOMONTH(+F7879,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7879=\"\",\"\",VLOOKUP(D7879,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7879=\"\",\"\",IF(A7879=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7879,-2)+15,Cenários!$A:$D,2,FALSE)>A7879,+VLOOKUP(+EOMONTH(+A7879,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7879,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7879=\"\",\"\",VLOOKUP(F7879,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7879=\"\",\"\",IF(WORKDAY(+A7879,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7879,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7880=\"\",\"\",+IF(+A7880=D7880,+E7880,((+G7880/E7880)^+((NETWORKDAYS(+D7880,A7880,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7880,F7880,Feriados!$A$2:$A$1058)-1))*E7880)))","v":""},{"$f":"IF(A7880=\"\",\"\",+IF(+A7880=D7880,+VLOOKUP(D7880,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7880,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7880=\"\",\"\",+VLOOKUP(+EOMONTH(+F7880,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7880=\"\",\"\",VLOOKUP(D7880,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7880=\"\",\"\",IF(A7880=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7880,-2)+15,Cenários!$A:$D,2,FALSE)>A7880,+VLOOKUP(+EOMONTH(+A7880,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7880,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7880=\"\",\"\",VLOOKUP(F7880,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7880=\"\",\"\",IF(WORKDAY(+A7880,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7880,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7881=\"\",\"\",+IF(+A7881=D7881,+E7881,((+G7881/E7881)^+((NETWORKDAYS(+D7881,A7881,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7881,F7881,Feriados!$A$2:$A$1058)-1))*E7881)))","v":""},{"$f":"IF(A7881=\"\",\"\",+IF(+A7881=D7881,+VLOOKUP(D7881,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7881,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7881=\"\",\"\",+VLOOKUP(+EOMONTH(+F7881,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7881=\"\",\"\",VLOOKUP(D7881,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7881=\"\",\"\",IF(A7881=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7881,-2)+15,Cenários!$A:$D,2,FALSE)>A7881,+VLOOKUP(+EOMONTH(+A7881,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7881,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7881=\"\",\"\",VLOOKUP(F7881,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7881=\"\",\"\",IF(WORKDAY(+A7881,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7881,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7882=\"\",\"\",+IF(+A7882=D7882,+E7882,((+G7882/E7882)^+((NETWORKDAYS(+D7882,A7882,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7882,F7882,Feriados!$A$2:$A$1058)-1))*E7882)))","v":""},{"$f":"IF(A7882=\"\",\"\",+IF(+A7882=D7882,+VLOOKUP(D7882,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7882,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7882=\"\",\"\",+VLOOKUP(+EOMONTH(+F7882,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7882=\"\",\"\",VLOOKUP(D7882,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7882=\"\",\"\",IF(A7882=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7882,-2)+15,Cenários!$A:$D,2,FALSE)>A7882,+VLOOKUP(+EOMONTH(+A7882,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7882,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7882=\"\",\"\",VLOOKUP(F7882,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7882=\"\",\"\",IF(WORKDAY(+A7882,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7882,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7883=\"\",\"\",+IF(+A7883=D7883,+E7883,((+G7883/E7883)^+((NETWORKDAYS(+D7883,A7883,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7883,F7883,Feriados!$A$2:$A$1058)-1))*E7883)))","v":""},{"$f":"IF(A7883=\"\",\"\",+IF(+A7883=D7883,+VLOOKUP(D7883,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7883,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7883=\"\",\"\",+VLOOKUP(+EOMONTH(+F7883,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7883=\"\",\"\",VLOOKUP(D7883,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7883=\"\",\"\",IF(A7883=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7883,-2)+15,Cenários!$A:$D,2,FALSE)>A7883,+VLOOKUP(+EOMONTH(+A7883,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7883,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7883=\"\",\"\",VLOOKUP(F7883,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7883=\"\",\"\",IF(WORKDAY(+A7883,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7883,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7884=\"\",\"\",+IF(+A7884=D7884,+E7884,((+G7884/E7884)^+((NETWORKDAYS(+D7884,A7884,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7884,F7884,Feriados!$A$2:$A$1058)-1))*E7884)))","v":""},{"$f":"IF(A7884=\"\",\"\",+IF(+A7884=D7884,+VLOOKUP(D7884,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7884,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7884=\"\",\"\",+VLOOKUP(+EOMONTH(+F7884,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7884=\"\",\"\",VLOOKUP(D7884,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7884=\"\",\"\",IF(A7884=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7884,-2)+15,Cenários!$A:$D,2,FALSE)>A7884,+VLOOKUP(+EOMONTH(+A7884,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7884,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7884=\"\",\"\",VLOOKUP(F7884,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7884=\"\",\"\",IF(WORKDAY(+A7884,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7884,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7885=\"\",\"\",+IF(+A7885=D7885,+E7885,((+G7885/E7885)^+((NETWORKDAYS(+D7885,A7885,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7885,F7885,Feriados!$A$2:$A$1058)-1))*E7885)))","v":""},{"$f":"IF(A7885=\"\",\"\",+IF(+A7885=D7885,+VLOOKUP(D7885,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7885,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7885=\"\",\"\",+VLOOKUP(+EOMONTH(+F7885,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7885=\"\",\"\",VLOOKUP(D7885,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7885=\"\",\"\",IF(A7885=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7885,-2)+15,Cenários!$A:$D,2,FALSE)>A7885,+VLOOKUP(+EOMONTH(+A7885,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7885,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7885=\"\",\"\",VLOOKUP(F7885,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7885=\"\",\"\",IF(WORKDAY(+A7885,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7885,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7886=\"\",\"\",+IF(+A7886=D7886,+E7886,((+G7886/E7886)^+((NETWORKDAYS(+D7886,A7886,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7886,F7886,Feriados!$A$2:$A$1058)-1))*E7886)))","v":""},{"$f":"IF(A7886=\"\",\"\",+IF(+A7886=D7886,+VLOOKUP(D7886,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7886,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7886=\"\",\"\",+VLOOKUP(+EOMONTH(+F7886,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7886=\"\",\"\",VLOOKUP(D7886,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7886=\"\",\"\",IF(A7886=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7886,-2)+15,Cenários!$A:$D,2,FALSE)>A7886,+VLOOKUP(+EOMONTH(+A7886,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7886,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7886=\"\",\"\",VLOOKUP(F7886,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7886=\"\",\"\",IF(WORKDAY(+A7886,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7886,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7887=\"\",\"\",+IF(+A7887=D7887,+E7887,((+G7887/E7887)^+((NETWORKDAYS(+D7887,A7887,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7887,F7887,Feriados!$A$2:$A$1058)-1))*E7887)))","v":""},{"$f":"IF(A7887=\"\",\"\",+IF(+A7887=D7887,+VLOOKUP(D7887,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7887,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7887=\"\",\"\",+VLOOKUP(+EOMONTH(+F7887,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7887=\"\",\"\",VLOOKUP(D7887,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7887=\"\",\"\",IF(A7887=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7887,-2)+15,Cenários!$A:$D,2,FALSE)>A7887,+VLOOKUP(+EOMONTH(+A7887,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7887,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7887=\"\",\"\",VLOOKUP(F7887,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7887=\"\",\"\",IF(WORKDAY(+A7887,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7887,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7888=\"\",\"\",+IF(+A7888=D7888,+E7888,((+G7888/E7888)^+((NETWORKDAYS(+D7888,A7888,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7888,F7888,Feriados!$A$2:$A$1058)-1))*E7888)))","v":""},{"$f":"IF(A7888=\"\",\"\",+IF(+A7888=D7888,+VLOOKUP(D7888,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7888,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7888=\"\",\"\",+VLOOKUP(+EOMONTH(+F7888,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7888=\"\",\"\",VLOOKUP(D7888,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7888=\"\",\"\",IF(A7888=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7888,-2)+15,Cenários!$A:$D,2,FALSE)>A7888,+VLOOKUP(+EOMONTH(+A7888,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7888,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7888=\"\",\"\",VLOOKUP(F7888,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7888=\"\",\"\",IF(WORKDAY(+A7888,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7888,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7889=\"\",\"\",+IF(+A7889=D7889,+E7889,((+G7889/E7889)^+((NETWORKDAYS(+D7889,A7889,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7889,F7889,Feriados!$A$2:$A$1058)-1))*E7889)))","v":""},{"$f":"IF(A7889=\"\",\"\",+IF(+A7889=D7889,+VLOOKUP(D7889,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7889,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7889=\"\",\"\",+VLOOKUP(+EOMONTH(+F7889,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7889=\"\",\"\",VLOOKUP(D7889,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7889=\"\",\"\",IF(A7889=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7889,-2)+15,Cenários!$A:$D,2,FALSE)>A7889,+VLOOKUP(+EOMONTH(+A7889,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7889,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7889=\"\",\"\",VLOOKUP(F7889,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7889=\"\",\"\",IF(WORKDAY(+A7889,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7889,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7890=\"\",\"\",+IF(+A7890=D7890,+E7890,((+G7890/E7890)^+((NETWORKDAYS(+D7890,A7890,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7890,F7890,Feriados!$A$2:$A$1058)-1))*E7890)))","v":""},{"$f":"IF(A7890=\"\",\"\",+IF(+A7890=D7890,+VLOOKUP(D7890,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7890,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7890=\"\",\"\",+VLOOKUP(+EOMONTH(+F7890,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7890=\"\",\"\",VLOOKUP(D7890,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7890=\"\",\"\",IF(A7890=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7890,-2)+15,Cenários!$A:$D,2,FALSE)>A7890,+VLOOKUP(+EOMONTH(+A7890,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7890,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7890=\"\",\"\",VLOOKUP(F7890,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7890=\"\",\"\",IF(WORKDAY(+A7890,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7890,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7891=\"\",\"\",+IF(+A7891=D7891,+E7891,((+G7891/E7891)^+((NETWORKDAYS(+D7891,A7891,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7891,F7891,Feriados!$A$2:$A$1058)-1))*E7891)))","v":""},{"$f":"IF(A7891=\"\",\"\",+IF(+A7891=D7891,+VLOOKUP(D7891,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7891,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7891=\"\",\"\",+VLOOKUP(+EOMONTH(+F7891,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7891=\"\",\"\",VLOOKUP(D7891,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7891=\"\",\"\",IF(A7891=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7891,-2)+15,Cenários!$A:$D,2,FALSE)>A7891,+VLOOKUP(+EOMONTH(+A7891,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7891,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7891=\"\",\"\",VLOOKUP(F7891,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7891=\"\",\"\",IF(WORKDAY(+A7891,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7891,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7892=\"\",\"\",+IF(+A7892=D7892,+E7892,((+G7892/E7892)^+((NETWORKDAYS(+D7892,A7892,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7892,F7892,Feriados!$A$2:$A$1058)-1))*E7892)))","v":""},{"$f":"IF(A7892=\"\",\"\",+IF(+A7892=D7892,+VLOOKUP(D7892,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7892,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7892=\"\",\"\",+VLOOKUP(+EOMONTH(+F7892,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7892=\"\",\"\",VLOOKUP(D7892,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7892=\"\",\"\",IF(A7892=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7892,-2)+15,Cenários!$A:$D,2,FALSE)>A7892,+VLOOKUP(+EOMONTH(+A7892,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7892,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7892=\"\",\"\",VLOOKUP(F7892,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7892=\"\",\"\",IF(WORKDAY(+A7892,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7892,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7893=\"\",\"\",+IF(+A7893=D7893,+E7893,((+G7893/E7893)^+((NETWORKDAYS(+D7893,A7893,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7893,F7893,Feriados!$A$2:$A$1058)-1))*E7893)))","v":""},{"$f":"IF(A7893=\"\",\"\",+IF(+A7893=D7893,+VLOOKUP(D7893,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7893,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7893=\"\",\"\",+VLOOKUP(+EOMONTH(+F7893,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7893=\"\",\"\",VLOOKUP(D7893,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7893=\"\",\"\",IF(A7893=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7893,-2)+15,Cenários!$A:$D,2,FALSE)>A7893,+VLOOKUP(+EOMONTH(+A7893,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7893,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7893=\"\",\"\",VLOOKUP(F7893,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7893=\"\",\"\",IF(WORKDAY(+A7893,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7893,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7894=\"\",\"\",+IF(+A7894=D7894,+E7894,((+G7894/E7894)^+((NETWORKDAYS(+D7894,A7894,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7894,F7894,Feriados!$A$2:$A$1058)-1))*E7894)))","v":""},{"$f":"IF(A7894=\"\",\"\",+IF(+A7894=D7894,+VLOOKUP(D7894,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7894,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7894=\"\",\"\",+VLOOKUP(+EOMONTH(+F7894,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7894=\"\",\"\",VLOOKUP(D7894,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7894=\"\",\"\",IF(A7894=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7894,-2)+15,Cenários!$A:$D,2,FALSE)>A7894,+VLOOKUP(+EOMONTH(+A7894,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7894,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7894=\"\",\"\",VLOOKUP(F7894,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7894=\"\",\"\",IF(WORKDAY(+A7894,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7894,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7895=\"\",\"\",+IF(+A7895=D7895,+E7895,((+G7895/E7895)^+((NETWORKDAYS(+D7895,A7895,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7895,F7895,Feriados!$A$2:$A$1058)-1))*E7895)))","v":""},{"$f":"IF(A7895=\"\",\"\",+IF(+A7895=D7895,+VLOOKUP(D7895,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7895,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7895=\"\",\"\",+VLOOKUP(+EOMONTH(+F7895,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7895=\"\",\"\",VLOOKUP(D7895,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7895=\"\",\"\",IF(A7895=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7895,-2)+15,Cenários!$A:$D,2,FALSE)>A7895,+VLOOKUP(+EOMONTH(+A7895,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7895,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7895=\"\",\"\",VLOOKUP(F7895,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7895=\"\",\"\",IF(WORKDAY(+A7895,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7895,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7896=\"\",\"\",+IF(+A7896=D7896,+E7896,((+G7896/E7896)^+((NETWORKDAYS(+D7896,A7896,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7896,F7896,Feriados!$A$2:$A$1058)-1))*E7896)))","v":""},{"$f":"IF(A7896=\"\",\"\",+IF(+A7896=D7896,+VLOOKUP(D7896,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7896,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7896=\"\",\"\",+VLOOKUP(+EOMONTH(+F7896,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7896=\"\",\"\",VLOOKUP(D7896,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7896=\"\",\"\",IF(A7896=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7896,-2)+15,Cenários!$A:$D,2,FALSE)>A7896,+VLOOKUP(+EOMONTH(+A7896,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7896,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7896=\"\",\"\",VLOOKUP(F7896,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7896=\"\",\"\",IF(WORKDAY(+A7896,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7896,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7897=\"\",\"\",+IF(+A7897=D7897,+E7897,((+G7897/E7897)^+((NETWORKDAYS(+D7897,A7897,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7897,F7897,Feriados!$A$2:$A$1058)-1))*E7897)))","v":""},{"$f":"IF(A7897=\"\",\"\",+IF(+A7897=D7897,+VLOOKUP(D7897,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7897,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7897=\"\",\"\",+VLOOKUP(+EOMONTH(+F7897,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7897=\"\",\"\",VLOOKUP(D7897,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7897=\"\",\"\",IF(A7897=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7897,-2)+15,Cenários!$A:$D,2,FALSE)>A7897,+VLOOKUP(+EOMONTH(+A7897,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7897,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7897=\"\",\"\",VLOOKUP(F7897,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7897=\"\",\"\",IF(WORKDAY(+A7897,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7897,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7898=\"\",\"\",+IF(+A7898=D7898,+E7898,((+G7898/E7898)^+((NETWORKDAYS(+D7898,A7898,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7898,F7898,Feriados!$A$2:$A$1058)-1))*E7898)))","v":""},{"$f":"IF(A7898=\"\",\"\",+IF(+A7898=D7898,+VLOOKUP(D7898,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7898,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7898=\"\",\"\",+VLOOKUP(+EOMONTH(+F7898,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7898=\"\",\"\",VLOOKUP(D7898,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7898=\"\",\"\",IF(A7898=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7898,-2)+15,Cenários!$A:$D,2,FALSE)>A7898,+VLOOKUP(+EOMONTH(+A7898,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7898,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7898=\"\",\"\",VLOOKUP(F7898,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7898=\"\",\"\",IF(WORKDAY(+A7898,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7898,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7899=\"\",\"\",+IF(+A7899=D7899,+E7899,((+G7899/E7899)^+((NETWORKDAYS(+D7899,A7899,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7899,F7899,Feriados!$A$2:$A$1058)-1))*E7899)))","v":""},{"$f":"IF(A7899=\"\",\"\",+IF(+A7899=D7899,+VLOOKUP(D7899,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7899,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7899=\"\",\"\",+VLOOKUP(+EOMONTH(+F7899,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7899=\"\",\"\",VLOOKUP(D7899,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7899=\"\",\"\",IF(A7899=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7899,-2)+15,Cenários!$A:$D,2,FALSE)>A7899,+VLOOKUP(+EOMONTH(+A7899,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7899,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7899=\"\",\"\",VLOOKUP(F7899,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7899=\"\",\"\",IF(WORKDAY(+A7899,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7899,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7900=\"\",\"\",+IF(+A7900=D7900,+E7900,((+G7900/E7900)^+((NETWORKDAYS(+D7900,A7900,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7900,F7900,Feriados!$A$2:$A$1058)-1))*E7900)))","v":""},{"$f":"IF(A7900=\"\",\"\",+IF(+A7900=D7900,+VLOOKUP(D7900,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7900,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7900=\"\",\"\",+VLOOKUP(+EOMONTH(+F7900,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7900=\"\",\"\",VLOOKUP(D7900,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7900=\"\",\"\",IF(A7900=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7900,-2)+15,Cenários!$A:$D,2,FALSE)>A7900,+VLOOKUP(+EOMONTH(+A7900,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7900,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7900=\"\",\"\",VLOOKUP(F7900,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7900=\"\",\"\",IF(WORKDAY(+A7900,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7900,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7901=\"\",\"\",+IF(+A7901=D7901,+E7901,((+G7901/E7901)^+((NETWORKDAYS(+D7901,A7901,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7901,F7901,Feriados!$A$2:$A$1058)-1))*E7901)))","v":""},{"$f":"IF(A7901=\"\",\"\",+IF(+A7901=D7901,+VLOOKUP(D7901,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7901,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7901=\"\",\"\",+VLOOKUP(+EOMONTH(+F7901,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7901=\"\",\"\",VLOOKUP(D7901,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7901=\"\",\"\",IF(A7901=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7901,-2)+15,Cenários!$A:$D,2,FALSE)>A7901,+VLOOKUP(+EOMONTH(+A7901,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7901,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7901=\"\",\"\",VLOOKUP(F7901,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7901=\"\",\"\",IF(WORKDAY(+A7901,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7901,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7902=\"\",\"\",+IF(+A7902=D7902,+E7902,((+G7902/E7902)^+((NETWORKDAYS(+D7902,A7902,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7902,F7902,Feriados!$A$2:$A$1058)-1))*E7902)))","v":""},{"$f":"IF(A7902=\"\",\"\",+IF(+A7902=D7902,+VLOOKUP(D7902,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7902,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7902=\"\",\"\",+VLOOKUP(+EOMONTH(+F7902,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7902=\"\",\"\",VLOOKUP(D7902,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7902=\"\",\"\",IF(A7902=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7902,-2)+15,Cenários!$A:$D,2,FALSE)>A7902,+VLOOKUP(+EOMONTH(+A7902,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7902,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7902=\"\",\"\",VLOOKUP(F7902,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7902=\"\",\"\",IF(WORKDAY(+A7902,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7902,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7903=\"\",\"\",+IF(+A7903=D7903,+E7903,((+G7903/E7903)^+((NETWORKDAYS(+D7903,A7903,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7903,F7903,Feriados!$A$2:$A$1058)-1))*E7903)))","v":""},{"$f":"IF(A7903=\"\",\"\",+IF(+A7903=D7903,+VLOOKUP(D7903,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7903,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7903=\"\",\"\",+VLOOKUP(+EOMONTH(+F7903,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7903=\"\",\"\",VLOOKUP(D7903,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7903=\"\",\"\",IF(A7903=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7903,-2)+15,Cenários!$A:$D,2,FALSE)>A7903,+VLOOKUP(+EOMONTH(+A7903,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7903,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7903=\"\",\"\",VLOOKUP(F7903,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7903=\"\",\"\",IF(WORKDAY(+A7903,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7903,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7904=\"\",\"\",+IF(+A7904=D7904,+E7904,((+G7904/E7904)^+((NETWORKDAYS(+D7904,A7904,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7904,F7904,Feriados!$A$2:$A$1058)-1))*E7904)))","v":""},{"$f":"IF(A7904=\"\",\"\",+IF(+A7904=D7904,+VLOOKUP(D7904,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7904,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7904=\"\",\"\",+VLOOKUP(+EOMONTH(+F7904,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7904=\"\",\"\",VLOOKUP(D7904,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7904=\"\",\"\",IF(A7904=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7904,-2)+15,Cenários!$A:$D,2,FALSE)>A7904,+VLOOKUP(+EOMONTH(+A7904,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7904,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7904=\"\",\"\",VLOOKUP(F7904,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7904=\"\",\"\",IF(WORKDAY(+A7904,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7904,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7905=\"\",\"\",+IF(+A7905=D7905,+E7905,((+G7905/E7905)^+((NETWORKDAYS(+D7905,A7905,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7905,F7905,Feriados!$A$2:$A$1058)-1))*E7905)))","v":""},{"$f":"IF(A7905=\"\",\"\",+IF(+A7905=D7905,+VLOOKUP(D7905,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7905,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7905=\"\",\"\",+VLOOKUP(+EOMONTH(+F7905,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7905=\"\",\"\",VLOOKUP(D7905,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7905=\"\",\"\",IF(A7905=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7905,-2)+15,Cenários!$A:$D,2,FALSE)>A7905,+VLOOKUP(+EOMONTH(+A7905,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7905,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7905=\"\",\"\",VLOOKUP(F7905,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7905=\"\",\"\",IF(WORKDAY(+A7905,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7905,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7906=\"\",\"\",+IF(+A7906=D7906,+E7906,((+G7906/E7906)^+((NETWORKDAYS(+D7906,A7906,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7906,F7906,Feriados!$A$2:$A$1058)-1))*E7906)))","v":""},{"$f":"IF(A7906=\"\",\"\",+IF(+A7906=D7906,+VLOOKUP(D7906,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7906,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7906=\"\",\"\",+VLOOKUP(+EOMONTH(+F7906,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7906=\"\",\"\",VLOOKUP(D7906,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7906=\"\",\"\",IF(A7906=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7906,-2)+15,Cenários!$A:$D,2,FALSE)>A7906,+VLOOKUP(+EOMONTH(+A7906,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7906,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7906=\"\",\"\",VLOOKUP(F7906,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7906=\"\",\"\",IF(WORKDAY(+A7906,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7906,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7907=\"\",\"\",+IF(+A7907=D7907,+E7907,((+G7907/E7907)^+((NETWORKDAYS(+D7907,A7907,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7907,F7907,Feriados!$A$2:$A$1058)-1))*E7907)))","v":""},{"$f":"IF(A7907=\"\",\"\",+IF(+A7907=D7907,+VLOOKUP(D7907,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7907,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7907=\"\",\"\",+VLOOKUP(+EOMONTH(+F7907,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7907=\"\",\"\",VLOOKUP(D7907,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7907=\"\",\"\",IF(A7907=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7907,-2)+15,Cenários!$A:$D,2,FALSE)>A7907,+VLOOKUP(+EOMONTH(+A7907,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7907,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7907=\"\",\"\",VLOOKUP(F7907,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7907=\"\",\"\",IF(WORKDAY(+A7907,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7907,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7908=\"\",\"\",+IF(+A7908=D7908,+E7908,((+G7908/E7908)^+((NETWORKDAYS(+D7908,A7908,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7908,F7908,Feriados!$A$2:$A$1058)-1))*E7908)))","v":""},{"$f":"IF(A7908=\"\",\"\",+IF(+A7908=D7908,+VLOOKUP(D7908,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7908,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7908=\"\",\"\",+VLOOKUP(+EOMONTH(+F7908,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7908=\"\",\"\",VLOOKUP(D7908,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7908=\"\",\"\",IF(A7908=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7908,-2)+15,Cenários!$A:$D,2,FALSE)>A7908,+VLOOKUP(+EOMONTH(+A7908,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7908,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7908=\"\",\"\",VLOOKUP(F7908,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7908=\"\",\"\",IF(WORKDAY(+A7908,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7908,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7909=\"\",\"\",+IF(+A7909=D7909,+E7909,((+G7909/E7909)^+((NETWORKDAYS(+D7909,A7909,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7909,F7909,Feriados!$A$2:$A$1058)-1))*E7909)))","v":""},{"$f":"IF(A7909=\"\",\"\",+IF(+A7909=D7909,+VLOOKUP(D7909,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7909,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7909=\"\",\"\",+VLOOKUP(+EOMONTH(+F7909,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7909=\"\",\"\",VLOOKUP(D7909,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7909=\"\",\"\",IF(A7909=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7909,-2)+15,Cenários!$A:$D,2,FALSE)>A7909,+VLOOKUP(+EOMONTH(+A7909,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7909,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7909=\"\",\"\",VLOOKUP(F7909,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7909=\"\",\"\",IF(WORKDAY(+A7909,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7909,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7910=\"\",\"\",+IF(+A7910=D7910,+E7910,((+G7910/E7910)^+((NETWORKDAYS(+D7910,A7910,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7910,F7910,Feriados!$A$2:$A$1058)-1))*E7910)))","v":""},{"$f":"IF(A7910=\"\",\"\",+IF(+A7910=D7910,+VLOOKUP(D7910,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7910,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7910=\"\",\"\",+VLOOKUP(+EOMONTH(+F7910,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7910=\"\",\"\",VLOOKUP(D7910,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7910=\"\",\"\",IF(A7910=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7910,-2)+15,Cenários!$A:$D,2,FALSE)>A7910,+VLOOKUP(+EOMONTH(+A7910,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7910,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7910=\"\",\"\",VLOOKUP(F7910,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7910=\"\",\"\",IF(WORKDAY(+A7910,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7910,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7911=\"\",\"\",+IF(+A7911=D7911,+E7911,((+G7911/E7911)^+((NETWORKDAYS(+D7911,A7911,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7911,F7911,Feriados!$A$2:$A$1058)-1))*E7911)))","v":""},{"$f":"IF(A7911=\"\",\"\",+IF(+A7911=D7911,+VLOOKUP(D7911,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7911,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7911=\"\",\"\",+VLOOKUP(+EOMONTH(+F7911,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7911=\"\",\"\",VLOOKUP(D7911,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7911=\"\",\"\",IF(A7911=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7911,-2)+15,Cenários!$A:$D,2,FALSE)>A7911,+VLOOKUP(+EOMONTH(+A7911,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7911,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7911=\"\",\"\",VLOOKUP(F7911,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7911=\"\",\"\",IF(WORKDAY(+A7911,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7911,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7912=\"\",\"\",+IF(+A7912=D7912,+E7912,((+G7912/E7912)^+((NETWORKDAYS(+D7912,A7912,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7912,F7912,Feriados!$A$2:$A$1058)-1))*E7912)))","v":""},{"$f":"IF(A7912=\"\",\"\",+IF(+A7912=D7912,+VLOOKUP(D7912,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7912,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7912=\"\",\"\",+VLOOKUP(+EOMONTH(+F7912,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7912=\"\",\"\",VLOOKUP(D7912,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7912=\"\",\"\",IF(A7912=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7912,-2)+15,Cenários!$A:$D,2,FALSE)>A7912,+VLOOKUP(+EOMONTH(+A7912,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7912,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7912=\"\",\"\",VLOOKUP(F7912,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7912=\"\",\"\",IF(WORKDAY(+A7912,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7912,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7913=\"\",\"\",+IF(+A7913=D7913,+E7913,((+G7913/E7913)^+((NETWORKDAYS(+D7913,A7913,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7913,F7913,Feriados!$A$2:$A$1058)-1))*E7913)))","v":""},{"$f":"IF(A7913=\"\",\"\",+IF(+A7913=D7913,+VLOOKUP(D7913,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7913,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7913=\"\",\"\",+VLOOKUP(+EOMONTH(+F7913,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7913=\"\",\"\",VLOOKUP(D7913,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7913=\"\",\"\",IF(A7913=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7913,-2)+15,Cenários!$A:$D,2,FALSE)>A7913,+VLOOKUP(+EOMONTH(+A7913,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7913,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7913=\"\",\"\",VLOOKUP(F7913,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7913=\"\",\"\",IF(WORKDAY(+A7913,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7913,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7914=\"\",\"\",+IF(+A7914=D7914,+E7914,((+G7914/E7914)^+((NETWORKDAYS(+D7914,A7914,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7914,F7914,Feriados!$A$2:$A$1058)-1))*E7914)))","v":""},{"$f":"IF(A7914=\"\",\"\",+IF(+A7914=D7914,+VLOOKUP(D7914,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7914,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7914=\"\",\"\",+VLOOKUP(+EOMONTH(+F7914,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7914=\"\",\"\",VLOOKUP(D7914,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7914=\"\",\"\",IF(A7914=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7914,-2)+15,Cenários!$A:$D,2,FALSE)>A7914,+VLOOKUP(+EOMONTH(+A7914,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7914,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7914=\"\",\"\",VLOOKUP(F7914,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7914=\"\",\"\",IF(WORKDAY(+A7914,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7914,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7915=\"\",\"\",+IF(+A7915=D7915,+E7915,((+G7915/E7915)^+((NETWORKDAYS(+D7915,A7915,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7915,F7915,Feriados!$A$2:$A$1058)-1))*E7915)))","v":""},{"$f":"IF(A7915=\"\",\"\",+IF(+A7915=D7915,+VLOOKUP(D7915,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7915,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7915=\"\",\"\",+VLOOKUP(+EOMONTH(+F7915,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7915=\"\",\"\",VLOOKUP(D7915,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7915=\"\",\"\",IF(A7915=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7915,-2)+15,Cenários!$A:$D,2,FALSE)>A7915,+VLOOKUP(+EOMONTH(+A7915,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7915,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7915=\"\",\"\",VLOOKUP(F7915,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7915=\"\",\"\",IF(WORKDAY(+A7915,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7915,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7916=\"\",\"\",+IF(+A7916=D7916,+E7916,((+G7916/E7916)^+((NETWORKDAYS(+D7916,A7916,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7916,F7916,Feriados!$A$2:$A$1058)-1))*E7916)))","v":""},{"$f":"IF(A7916=\"\",\"\",+IF(+A7916=D7916,+VLOOKUP(D7916,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7916,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7916=\"\",\"\",+VLOOKUP(+EOMONTH(+F7916,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7916=\"\",\"\",VLOOKUP(D7916,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7916=\"\",\"\",IF(A7916=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7916,-2)+15,Cenários!$A:$D,2,FALSE)>A7916,+VLOOKUP(+EOMONTH(+A7916,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7916,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7916=\"\",\"\",VLOOKUP(F7916,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7916=\"\",\"\",IF(WORKDAY(+A7916,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7916,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7917=\"\",\"\",+IF(+A7917=D7917,+E7917,((+G7917/E7917)^+((NETWORKDAYS(+D7917,A7917,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7917,F7917,Feriados!$A$2:$A$1058)-1))*E7917)))","v":""},{"$f":"IF(A7917=\"\",\"\",+IF(+A7917=D7917,+VLOOKUP(D7917,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7917,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7917=\"\",\"\",+VLOOKUP(+EOMONTH(+F7917,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7917=\"\",\"\",VLOOKUP(D7917,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7917=\"\",\"\",IF(A7917=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7917,-2)+15,Cenários!$A:$D,2,FALSE)>A7917,+VLOOKUP(+EOMONTH(+A7917,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7917,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7917=\"\",\"\",VLOOKUP(F7917,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7917=\"\",\"\",IF(WORKDAY(+A7917,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7917,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7918=\"\",\"\",+IF(+A7918=D7918,+E7918,((+G7918/E7918)^+((NETWORKDAYS(+D7918,A7918,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7918,F7918,Feriados!$A$2:$A$1058)-1))*E7918)))","v":""},{"$f":"IF(A7918=\"\",\"\",+IF(+A7918=D7918,+VLOOKUP(D7918,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7918,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7918=\"\",\"\",+VLOOKUP(+EOMONTH(+F7918,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7918=\"\",\"\",VLOOKUP(D7918,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7918=\"\",\"\",IF(A7918=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7918,-2)+15,Cenários!$A:$D,2,FALSE)>A7918,+VLOOKUP(+EOMONTH(+A7918,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7918,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7918=\"\",\"\",VLOOKUP(F7918,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7918=\"\",\"\",IF(WORKDAY(+A7918,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7918,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7919=\"\",\"\",+IF(+A7919=D7919,+E7919,((+G7919/E7919)^+((NETWORKDAYS(+D7919,A7919,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7919,F7919,Feriados!$A$2:$A$1058)-1))*E7919)))","v":""},{"$f":"IF(A7919=\"\",\"\",+IF(+A7919=D7919,+VLOOKUP(D7919,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7919,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7919=\"\",\"\",+VLOOKUP(+EOMONTH(+F7919,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7919=\"\",\"\",VLOOKUP(D7919,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7919=\"\",\"\",IF(A7919=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7919,-2)+15,Cenários!$A:$D,2,FALSE)>A7919,+VLOOKUP(+EOMONTH(+A7919,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7919,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7919=\"\",\"\",VLOOKUP(F7919,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7919=\"\",\"\",IF(WORKDAY(+A7919,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7919,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7920=\"\",\"\",+IF(+A7920=D7920,+E7920,((+G7920/E7920)^+((NETWORKDAYS(+D7920,A7920,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7920,F7920,Feriados!$A$2:$A$1058)-1))*E7920)))","v":""},{"$f":"IF(A7920=\"\",\"\",+IF(+A7920=D7920,+VLOOKUP(D7920,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7920,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7920=\"\",\"\",+VLOOKUP(+EOMONTH(+F7920,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7920=\"\",\"\",VLOOKUP(D7920,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7920=\"\",\"\",IF(A7920=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7920,-2)+15,Cenários!$A:$D,2,FALSE)>A7920,+VLOOKUP(+EOMONTH(+A7920,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7920,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7920=\"\",\"\",VLOOKUP(F7920,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7920=\"\",\"\",IF(WORKDAY(+A7920,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7920,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7921=\"\",\"\",+IF(+A7921=D7921,+E7921,((+G7921/E7921)^+((NETWORKDAYS(+D7921,A7921,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7921,F7921,Feriados!$A$2:$A$1058)-1))*E7921)))","v":""},{"$f":"IF(A7921=\"\",\"\",+IF(+A7921=D7921,+VLOOKUP(D7921,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7921,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7921=\"\",\"\",+VLOOKUP(+EOMONTH(+F7921,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7921=\"\",\"\",VLOOKUP(D7921,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7921=\"\",\"\",IF(A7921=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7921,-2)+15,Cenários!$A:$D,2,FALSE)>A7921,+VLOOKUP(+EOMONTH(+A7921,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7921,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7921=\"\",\"\",VLOOKUP(F7921,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7921=\"\",\"\",IF(WORKDAY(+A7921,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7921,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7922=\"\",\"\",+IF(+A7922=D7922,+E7922,((+G7922/E7922)^+((NETWORKDAYS(+D7922,A7922,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7922,F7922,Feriados!$A$2:$A$1058)-1))*E7922)))","v":""},{"$f":"IF(A7922=\"\",\"\",+IF(+A7922=D7922,+VLOOKUP(D7922,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7922,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7922=\"\",\"\",+VLOOKUP(+EOMONTH(+F7922,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7922=\"\",\"\",VLOOKUP(D7922,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7922=\"\",\"\",IF(A7922=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7922,-2)+15,Cenários!$A:$D,2,FALSE)>A7922,+VLOOKUP(+EOMONTH(+A7922,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7922,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7922=\"\",\"\",VLOOKUP(F7922,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7922=\"\",\"\",IF(WORKDAY(+A7922,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7922,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7923=\"\",\"\",+IF(+A7923=D7923,+E7923,((+G7923/E7923)^+((NETWORKDAYS(+D7923,A7923,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7923,F7923,Feriados!$A$2:$A$1058)-1))*E7923)))","v":""},{"$f":"IF(A7923=\"\",\"\",+IF(+A7923=D7923,+VLOOKUP(D7923,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7923,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7923=\"\",\"\",+VLOOKUP(+EOMONTH(+F7923,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7923=\"\",\"\",VLOOKUP(D7923,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7923=\"\",\"\",IF(A7923=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7923,-2)+15,Cenários!$A:$D,2,FALSE)>A7923,+VLOOKUP(+EOMONTH(+A7923,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7923,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7923=\"\",\"\",VLOOKUP(F7923,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7923=\"\",\"\",IF(WORKDAY(+A7923,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7923,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7924=\"\",\"\",+IF(+A7924=D7924,+E7924,((+G7924/E7924)^+((NETWORKDAYS(+D7924,A7924,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7924,F7924,Feriados!$A$2:$A$1058)-1))*E7924)))","v":""},{"$f":"IF(A7924=\"\",\"\",+IF(+A7924=D7924,+VLOOKUP(D7924,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7924,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7924=\"\",\"\",+VLOOKUP(+EOMONTH(+F7924,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7924=\"\",\"\",VLOOKUP(D7924,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7924=\"\",\"\",IF(A7924=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7924,-2)+15,Cenários!$A:$D,2,FALSE)>A7924,+VLOOKUP(+EOMONTH(+A7924,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7924,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7924=\"\",\"\",VLOOKUP(F7924,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7924=\"\",\"\",IF(WORKDAY(+A7924,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7924,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7925=\"\",\"\",+IF(+A7925=D7925,+E7925,((+G7925/E7925)^+((NETWORKDAYS(+D7925,A7925,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7925,F7925,Feriados!$A$2:$A$1058)-1))*E7925)))","v":""},{"$f":"IF(A7925=\"\",\"\",+IF(+A7925=D7925,+VLOOKUP(D7925,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7925,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7925=\"\",\"\",+VLOOKUP(+EOMONTH(+F7925,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7925=\"\",\"\",VLOOKUP(D7925,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7925=\"\",\"\",IF(A7925=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7925,-2)+15,Cenários!$A:$D,2,FALSE)>A7925,+VLOOKUP(+EOMONTH(+A7925,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7925,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7925=\"\",\"\",VLOOKUP(F7925,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7925=\"\",\"\",IF(WORKDAY(+A7925,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7925,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7926=\"\",\"\",+IF(+A7926=D7926,+E7926,((+G7926/E7926)^+((NETWORKDAYS(+D7926,A7926,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7926,F7926,Feriados!$A$2:$A$1058)-1))*E7926)))","v":""},{"$f":"IF(A7926=\"\",\"\",+IF(+A7926=D7926,+VLOOKUP(D7926,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7926,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7926=\"\",\"\",+VLOOKUP(+EOMONTH(+F7926,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7926=\"\",\"\",VLOOKUP(D7926,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7926=\"\",\"\",IF(A7926=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7926,-2)+15,Cenários!$A:$D,2,FALSE)>A7926,+VLOOKUP(+EOMONTH(+A7926,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7926,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7926=\"\",\"\",VLOOKUP(F7926,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7926=\"\",\"\",IF(WORKDAY(+A7926,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7926,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7927=\"\",\"\",+IF(+A7927=D7927,+E7927,((+G7927/E7927)^+((NETWORKDAYS(+D7927,A7927,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7927,F7927,Feriados!$A$2:$A$1058)-1))*E7927)))","v":""},{"$f":"IF(A7927=\"\",\"\",+IF(+A7927=D7927,+VLOOKUP(D7927,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7927,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7927=\"\",\"\",+VLOOKUP(+EOMONTH(+F7927,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7927=\"\",\"\",VLOOKUP(D7927,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7927=\"\",\"\",IF(A7927=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7927,-2)+15,Cenários!$A:$D,2,FALSE)>A7927,+VLOOKUP(+EOMONTH(+A7927,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7927,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7927=\"\",\"\",VLOOKUP(F7927,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7927=\"\",\"\",IF(WORKDAY(+A7927,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7927,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7928=\"\",\"\",+IF(+A7928=D7928,+E7928,((+G7928/E7928)^+((NETWORKDAYS(+D7928,A7928,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7928,F7928,Feriados!$A$2:$A$1058)-1))*E7928)))","v":""},{"$f":"IF(A7928=\"\",\"\",+IF(+A7928=D7928,+VLOOKUP(D7928,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7928,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7928=\"\",\"\",+VLOOKUP(+EOMONTH(+F7928,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7928=\"\",\"\",VLOOKUP(D7928,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7928=\"\",\"\",IF(A7928=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7928,-2)+15,Cenários!$A:$D,2,FALSE)>A7928,+VLOOKUP(+EOMONTH(+A7928,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7928,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7928=\"\",\"\",VLOOKUP(F7928,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7928=\"\",\"\",IF(WORKDAY(+A7928,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7928,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7929=\"\",\"\",+IF(+A7929=D7929,+E7929,((+G7929/E7929)^+((NETWORKDAYS(+D7929,A7929,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7929,F7929,Feriados!$A$2:$A$1058)-1))*E7929)))","v":""},{"$f":"IF(A7929=\"\",\"\",+IF(+A7929=D7929,+VLOOKUP(D7929,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7929,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7929=\"\",\"\",+VLOOKUP(+EOMONTH(+F7929,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7929=\"\",\"\",VLOOKUP(D7929,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7929=\"\",\"\",IF(A7929=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7929,-2)+15,Cenários!$A:$D,2,FALSE)>A7929,+VLOOKUP(+EOMONTH(+A7929,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7929,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7929=\"\",\"\",VLOOKUP(F7929,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7929=\"\",\"\",IF(WORKDAY(+A7929,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7929,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7930=\"\",\"\",+IF(+A7930=D7930,+E7930,((+G7930/E7930)^+((NETWORKDAYS(+D7930,A7930,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7930,F7930,Feriados!$A$2:$A$1058)-1))*E7930)))","v":""},{"$f":"IF(A7930=\"\",\"\",+IF(+A7930=D7930,+VLOOKUP(D7930,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7930,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7930=\"\",\"\",+VLOOKUP(+EOMONTH(+F7930,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7930=\"\",\"\",VLOOKUP(D7930,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7930=\"\",\"\",IF(A7930=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7930,-2)+15,Cenários!$A:$D,2,FALSE)>A7930,+VLOOKUP(+EOMONTH(+A7930,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7930,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7930=\"\",\"\",VLOOKUP(F7930,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7930=\"\",\"\",IF(WORKDAY(+A7930,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7930,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7931=\"\",\"\",+IF(+A7931=D7931,+E7931,((+G7931/E7931)^+((NETWORKDAYS(+D7931,A7931,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7931,F7931,Feriados!$A$2:$A$1058)-1))*E7931)))","v":""},{"$f":"IF(A7931=\"\",\"\",+IF(+A7931=D7931,+VLOOKUP(D7931,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7931,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7931=\"\",\"\",+VLOOKUP(+EOMONTH(+F7931,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7931=\"\",\"\",VLOOKUP(D7931,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7931=\"\",\"\",IF(A7931=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7931,-2)+15,Cenários!$A:$D,2,FALSE)>A7931,+VLOOKUP(+EOMONTH(+A7931,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7931,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7931=\"\",\"\",VLOOKUP(F7931,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7931=\"\",\"\",IF(WORKDAY(+A7931,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7931,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7932=\"\",\"\",+IF(+A7932=D7932,+E7932,((+G7932/E7932)^+((NETWORKDAYS(+D7932,A7932,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7932,F7932,Feriados!$A$2:$A$1058)-1))*E7932)))","v":""},{"$f":"IF(A7932=\"\",\"\",+IF(+A7932=D7932,+VLOOKUP(D7932,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7932,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7932=\"\",\"\",+VLOOKUP(+EOMONTH(+F7932,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7932=\"\",\"\",VLOOKUP(D7932,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7932=\"\",\"\",IF(A7932=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7932,-2)+15,Cenários!$A:$D,2,FALSE)>A7932,+VLOOKUP(+EOMONTH(+A7932,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7932,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7932=\"\",\"\",VLOOKUP(F7932,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7932=\"\",\"\",IF(WORKDAY(+A7932,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7932,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7933=\"\",\"\",+IF(+A7933=D7933,+E7933,((+G7933/E7933)^+((NETWORKDAYS(+D7933,A7933,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7933,F7933,Feriados!$A$2:$A$1058)-1))*E7933)))","v":""},{"$f":"IF(A7933=\"\",\"\",+IF(+A7933=D7933,+VLOOKUP(D7933,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7933,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7933=\"\",\"\",+VLOOKUP(+EOMONTH(+F7933,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7933=\"\",\"\",VLOOKUP(D7933,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7933=\"\",\"\",IF(A7933=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7933,-2)+15,Cenários!$A:$D,2,FALSE)>A7933,+VLOOKUP(+EOMONTH(+A7933,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7933,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7933=\"\",\"\",VLOOKUP(F7933,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7933=\"\",\"\",IF(WORKDAY(+A7933,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7933,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7934=\"\",\"\",+IF(+A7934=D7934,+E7934,((+G7934/E7934)^+((NETWORKDAYS(+D7934,A7934,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7934,F7934,Feriados!$A$2:$A$1058)-1))*E7934)))","v":""},{"$f":"IF(A7934=\"\",\"\",+IF(+A7934=D7934,+VLOOKUP(D7934,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7934,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7934=\"\",\"\",+VLOOKUP(+EOMONTH(+F7934,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7934=\"\",\"\",VLOOKUP(D7934,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7934=\"\",\"\",IF(A7934=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7934,-2)+15,Cenários!$A:$D,2,FALSE)>A7934,+VLOOKUP(+EOMONTH(+A7934,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7934,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7934=\"\",\"\",VLOOKUP(F7934,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7934=\"\",\"\",IF(WORKDAY(+A7934,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7934,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7935=\"\",\"\",+IF(+A7935=D7935,+E7935,((+G7935/E7935)^+((NETWORKDAYS(+D7935,A7935,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7935,F7935,Feriados!$A$2:$A$1058)-1))*E7935)))","v":""},{"$f":"IF(A7935=\"\",\"\",+IF(+A7935=D7935,+VLOOKUP(D7935,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7935,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7935=\"\",\"\",+VLOOKUP(+EOMONTH(+F7935,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7935=\"\",\"\",VLOOKUP(D7935,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7935=\"\",\"\",IF(A7935=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7935,-2)+15,Cenários!$A:$D,2,FALSE)>A7935,+VLOOKUP(+EOMONTH(+A7935,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7935,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7935=\"\",\"\",VLOOKUP(F7935,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7935=\"\",\"\",IF(WORKDAY(+A7935,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7935,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7936=\"\",\"\",+IF(+A7936=D7936,+E7936,((+G7936/E7936)^+((NETWORKDAYS(+D7936,A7936,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7936,F7936,Feriados!$A$2:$A$1058)-1))*E7936)))","v":""},{"$f":"IF(A7936=\"\",\"\",+IF(+A7936=D7936,+VLOOKUP(D7936,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7936,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7936=\"\",\"\",+VLOOKUP(+EOMONTH(+F7936,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7936=\"\",\"\",VLOOKUP(D7936,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7936=\"\",\"\",IF(A7936=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7936,-2)+15,Cenários!$A:$D,2,FALSE)>A7936,+VLOOKUP(+EOMONTH(+A7936,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7936,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7936=\"\",\"\",VLOOKUP(F7936,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7936=\"\",\"\",IF(WORKDAY(+A7936,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7936,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7937=\"\",\"\",+IF(+A7937=D7937,+E7937,((+G7937/E7937)^+((NETWORKDAYS(+D7937,A7937,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7937,F7937,Feriados!$A$2:$A$1058)-1))*E7937)))","v":""},{"$f":"IF(A7937=\"\",\"\",+IF(+A7937=D7937,+VLOOKUP(D7937,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7937,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7937=\"\",\"\",+VLOOKUP(+EOMONTH(+F7937,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7937=\"\",\"\",VLOOKUP(D7937,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7937=\"\",\"\",IF(A7937=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7937,-2)+15,Cenários!$A:$D,2,FALSE)>A7937,+VLOOKUP(+EOMONTH(+A7937,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7937,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7937=\"\",\"\",VLOOKUP(F7937,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7937=\"\",\"\",IF(WORKDAY(+A7937,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7937,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7938=\"\",\"\",+IF(+A7938=D7938,+E7938,((+G7938/E7938)^+((NETWORKDAYS(+D7938,A7938,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7938,F7938,Feriados!$A$2:$A$1058)-1))*E7938)))","v":""},{"$f":"IF(A7938=\"\",\"\",+IF(+A7938=D7938,+VLOOKUP(D7938,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7938,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7938=\"\",\"\",+VLOOKUP(+EOMONTH(+F7938,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7938=\"\",\"\",VLOOKUP(D7938,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7938=\"\",\"\",IF(A7938=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7938,-2)+15,Cenários!$A:$D,2,FALSE)>A7938,+VLOOKUP(+EOMONTH(+A7938,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7938,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7938=\"\",\"\",VLOOKUP(F7938,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7938=\"\",\"\",IF(WORKDAY(+A7938,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7938,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7939=\"\",\"\",+IF(+A7939=D7939,+E7939,((+G7939/E7939)^+((NETWORKDAYS(+D7939,A7939,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7939,F7939,Feriados!$A$2:$A$1058)-1))*E7939)))","v":""},{"$f":"IF(A7939=\"\",\"\",+IF(+A7939=D7939,+VLOOKUP(D7939,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7939,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7939=\"\",\"\",+VLOOKUP(+EOMONTH(+F7939,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7939=\"\",\"\",VLOOKUP(D7939,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7939=\"\",\"\",IF(A7939=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7939,-2)+15,Cenários!$A:$D,2,FALSE)>A7939,+VLOOKUP(+EOMONTH(+A7939,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7939,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7939=\"\",\"\",VLOOKUP(F7939,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7939=\"\",\"\",IF(WORKDAY(+A7939,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7939,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7940=\"\",\"\",+IF(+A7940=D7940,+E7940,((+G7940/E7940)^+((NETWORKDAYS(+D7940,A7940,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7940,F7940,Feriados!$A$2:$A$1058)-1))*E7940)))","v":""},{"$f":"IF(A7940=\"\",\"\",+IF(+A7940=D7940,+VLOOKUP(D7940,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7940,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7940=\"\",\"\",+VLOOKUP(+EOMONTH(+F7940,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7940=\"\",\"\",VLOOKUP(D7940,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7940=\"\",\"\",IF(A7940=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7940,-2)+15,Cenários!$A:$D,2,FALSE)>A7940,+VLOOKUP(+EOMONTH(+A7940,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7940,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7940=\"\",\"\",VLOOKUP(F7940,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7940=\"\",\"\",IF(WORKDAY(+A7940,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7940,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7941=\"\",\"\",+IF(+A7941=D7941,+E7941,((+G7941/E7941)^+((NETWORKDAYS(+D7941,A7941,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7941,F7941,Feriados!$A$2:$A$1058)-1))*E7941)))","v":""},{"$f":"IF(A7941=\"\",\"\",+IF(+A7941=D7941,+VLOOKUP(D7941,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7941,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7941=\"\",\"\",+VLOOKUP(+EOMONTH(+F7941,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7941=\"\",\"\",VLOOKUP(D7941,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7941=\"\",\"\",IF(A7941=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7941,-2)+15,Cenários!$A:$D,2,FALSE)>A7941,+VLOOKUP(+EOMONTH(+A7941,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7941,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7941=\"\",\"\",VLOOKUP(F7941,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7941=\"\",\"\",IF(WORKDAY(+A7941,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7941,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7942=\"\",\"\",+IF(+A7942=D7942,+E7942,((+G7942/E7942)^+((NETWORKDAYS(+D7942,A7942,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7942,F7942,Feriados!$A$2:$A$1058)-1))*E7942)))","v":""},{"$f":"IF(A7942=\"\",\"\",+IF(+A7942=D7942,+VLOOKUP(D7942,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7942,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7942=\"\",\"\",+VLOOKUP(+EOMONTH(+F7942,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7942=\"\",\"\",VLOOKUP(D7942,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7942=\"\",\"\",IF(A7942=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7942,-2)+15,Cenários!$A:$D,2,FALSE)>A7942,+VLOOKUP(+EOMONTH(+A7942,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7942,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7942=\"\",\"\",VLOOKUP(F7942,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7942=\"\",\"\",IF(WORKDAY(+A7942,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7942,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7943=\"\",\"\",+IF(+A7943=D7943,+E7943,((+G7943/E7943)^+((NETWORKDAYS(+D7943,A7943,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7943,F7943,Feriados!$A$2:$A$1058)-1))*E7943)))","v":""},{"$f":"IF(A7943=\"\",\"\",+IF(+A7943=D7943,+VLOOKUP(D7943,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7943,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7943=\"\",\"\",+VLOOKUP(+EOMONTH(+F7943,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7943=\"\",\"\",VLOOKUP(D7943,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7943=\"\",\"\",IF(A7943=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7943,-2)+15,Cenários!$A:$D,2,FALSE)>A7943,+VLOOKUP(+EOMONTH(+A7943,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7943,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7943=\"\",\"\",VLOOKUP(F7943,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7943=\"\",\"\",IF(WORKDAY(+A7943,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7943,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7944=\"\",\"\",+IF(+A7944=D7944,+E7944,((+G7944/E7944)^+((NETWORKDAYS(+D7944,A7944,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7944,F7944,Feriados!$A$2:$A$1058)-1))*E7944)))","v":""},{"$f":"IF(A7944=\"\",\"\",+IF(+A7944=D7944,+VLOOKUP(D7944,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7944,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7944=\"\",\"\",+VLOOKUP(+EOMONTH(+F7944,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7944=\"\",\"\",VLOOKUP(D7944,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7944=\"\",\"\",IF(A7944=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7944,-2)+15,Cenários!$A:$D,2,FALSE)>A7944,+VLOOKUP(+EOMONTH(+A7944,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7944,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7944=\"\",\"\",VLOOKUP(F7944,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7944=\"\",\"\",IF(WORKDAY(+A7944,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7944,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7945=\"\",\"\",+IF(+A7945=D7945,+E7945,((+G7945/E7945)^+((NETWORKDAYS(+D7945,A7945,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7945,F7945,Feriados!$A$2:$A$1058)-1))*E7945)))","v":""},{"$f":"IF(A7945=\"\",\"\",+IF(+A7945=D7945,+VLOOKUP(D7945,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7945,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7945=\"\",\"\",+VLOOKUP(+EOMONTH(+F7945,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7945=\"\",\"\",VLOOKUP(D7945,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7945=\"\",\"\",IF(A7945=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7945,-2)+15,Cenários!$A:$D,2,FALSE)>A7945,+VLOOKUP(+EOMONTH(+A7945,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7945,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7945=\"\",\"\",VLOOKUP(F7945,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7945=\"\",\"\",IF(WORKDAY(+A7945,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7945,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7946=\"\",\"\",+IF(+A7946=D7946,+E7946,((+G7946/E7946)^+((NETWORKDAYS(+D7946,A7946,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7946,F7946,Feriados!$A$2:$A$1058)-1))*E7946)))","v":""},{"$f":"IF(A7946=\"\",\"\",+IF(+A7946=D7946,+VLOOKUP(D7946,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7946,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7946=\"\",\"\",+VLOOKUP(+EOMONTH(+F7946,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7946=\"\",\"\",VLOOKUP(D7946,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7946=\"\",\"\",IF(A7946=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7946,-2)+15,Cenários!$A:$D,2,FALSE)>A7946,+VLOOKUP(+EOMONTH(+A7946,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7946,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7946=\"\",\"\",VLOOKUP(F7946,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7946=\"\",\"\",IF(WORKDAY(+A7946,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7946,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7947=\"\",\"\",+IF(+A7947=D7947,+E7947,((+G7947/E7947)^+((NETWORKDAYS(+D7947,A7947,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7947,F7947,Feriados!$A$2:$A$1058)-1))*E7947)))","v":""},{"$f":"IF(A7947=\"\",\"\",+IF(+A7947=D7947,+VLOOKUP(D7947,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7947,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7947=\"\",\"\",+VLOOKUP(+EOMONTH(+F7947,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7947=\"\",\"\",VLOOKUP(D7947,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7947=\"\",\"\",IF(A7947=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7947,-2)+15,Cenários!$A:$D,2,FALSE)>A7947,+VLOOKUP(+EOMONTH(+A7947,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7947,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7947=\"\",\"\",VLOOKUP(F7947,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7947=\"\",\"\",IF(WORKDAY(+A7947,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7947,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7948=\"\",\"\",+IF(+A7948=D7948,+E7948,((+G7948/E7948)^+((NETWORKDAYS(+D7948,A7948,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7948,F7948,Feriados!$A$2:$A$1058)-1))*E7948)))","v":""},{"$f":"IF(A7948=\"\",\"\",+IF(+A7948=D7948,+VLOOKUP(D7948,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7948,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7948=\"\",\"\",+VLOOKUP(+EOMONTH(+F7948,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7948=\"\",\"\",VLOOKUP(D7948,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7948=\"\",\"\",IF(A7948=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7948,-2)+15,Cenários!$A:$D,2,FALSE)>A7948,+VLOOKUP(+EOMONTH(+A7948,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7948,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7948=\"\",\"\",VLOOKUP(F7948,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7948=\"\",\"\",IF(WORKDAY(+A7948,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7948,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7949=\"\",\"\",+IF(+A7949=D7949,+E7949,((+G7949/E7949)^+((NETWORKDAYS(+D7949,A7949,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7949,F7949,Feriados!$A$2:$A$1058)-1))*E7949)))","v":""},{"$f":"IF(A7949=\"\",\"\",+IF(+A7949=D7949,+VLOOKUP(D7949,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7949,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7949=\"\",\"\",+VLOOKUP(+EOMONTH(+F7949,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7949=\"\",\"\",VLOOKUP(D7949,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7949=\"\",\"\",IF(A7949=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7949,-2)+15,Cenários!$A:$D,2,FALSE)>A7949,+VLOOKUP(+EOMONTH(+A7949,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7949,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7949=\"\",\"\",VLOOKUP(F7949,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7949=\"\",\"\",IF(WORKDAY(+A7949,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7949,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7950=\"\",\"\",+IF(+A7950=D7950,+E7950,((+G7950/E7950)^+((NETWORKDAYS(+D7950,A7950,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7950,F7950,Feriados!$A$2:$A$1058)-1))*E7950)))","v":""},{"$f":"IF(A7950=\"\",\"\",+IF(+A7950=D7950,+VLOOKUP(D7950,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7950,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7950=\"\",\"\",+VLOOKUP(+EOMONTH(+F7950,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7950=\"\",\"\",VLOOKUP(D7950,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7950=\"\",\"\",IF(A7950=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7950,-2)+15,Cenários!$A:$D,2,FALSE)>A7950,+VLOOKUP(+EOMONTH(+A7950,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7950,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7950=\"\",\"\",VLOOKUP(F7950,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7950=\"\",\"\",IF(WORKDAY(+A7950,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7950,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7951=\"\",\"\",+IF(+A7951=D7951,+E7951,((+G7951/E7951)^+((NETWORKDAYS(+D7951,A7951,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7951,F7951,Feriados!$A$2:$A$1058)-1))*E7951)))","v":""},{"$f":"IF(A7951=\"\",\"\",+IF(+A7951=D7951,+VLOOKUP(D7951,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7951,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7951=\"\",\"\",+VLOOKUP(+EOMONTH(+F7951,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7951=\"\",\"\",VLOOKUP(D7951,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7951=\"\",\"\",IF(A7951=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7951,-2)+15,Cenários!$A:$D,2,FALSE)>A7951,+VLOOKUP(+EOMONTH(+A7951,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7951,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7951=\"\",\"\",VLOOKUP(F7951,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7951=\"\",\"\",IF(WORKDAY(+A7951,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7951,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7952=\"\",\"\",+IF(+A7952=D7952,+E7952,((+G7952/E7952)^+((NETWORKDAYS(+D7952,A7952,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7952,F7952,Feriados!$A$2:$A$1058)-1))*E7952)))","v":""},{"$f":"IF(A7952=\"\",\"\",+IF(+A7952=D7952,+VLOOKUP(D7952,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7952,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7952=\"\",\"\",+VLOOKUP(+EOMONTH(+F7952,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7952=\"\",\"\",VLOOKUP(D7952,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7952=\"\",\"\",IF(A7952=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7952,-2)+15,Cenários!$A:$D,2,FALSE)>A7952,+VLOOKUP(+EOMONTH(+A7952,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7952,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7952=\"\",\"\",VLOOKUP(F7952,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7952=\"\",\"\",IF(WORKDAY(+A7952,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7952,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7953=\"\",\"\",+IF(+A7953=D7953,+E7953,((+G7953/E7953)^+((NETWORKDAYS(+D7953,A7953,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7953,F7953,Feriados!$A$2:$A$1058)-1))*E7953)))","v":""},{"$f":"IF(A7953=\"\",\"\",+IF(+A7953=D7953,+VLOOKUP(D7953,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7953,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7953=\"\",\"\",+VLOOKUP(+EOMONTH(+F7953,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7953=\"\",\"\",VLOOKUP(D7953,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7953=\"\",\"\",IF(A7953=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7953,-2)+15,Cenários!$A:$D,2,FALSE)>A7953,+VLOOKUP(+EOMONTH(+A7953,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7953,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7953=\"\",\"\",VLOOKUP(F7953,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7953=\"\",\"\",IF(WORKDAY(+A7953,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7953,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7954=\"\",\"\",+IF(+A7954=D7954,+E7954,((+G7954/E7954)^+((NETWORKDAYS(+D7954,A7954,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7954,F7954,Feriados!$A$2:$A$1058)-1))*E7954)))","v":""},{"$f":"IF(A7954=\"\",\"\",+IF(+A7954=D7954,+VLOOKUP(D7954,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7954,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7954=\"\",\"\",+VLOOKUP(+EOMONTH(+F7954,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7954=\"\",\"\",VLOOKUP(D7954,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7954=\"\",\"\",IF(A7954=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7954,-2)+15,Cenários!$A:$D,2,FALSE)>A7954,+VLOOKUP(+EOMONTH(+A7954,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7954,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7954=\"\",\"\",VLOOKUP(F7954,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7954=\"\",\"\",IF(WORKDAY(+A7954,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7954,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7955=\"\",\"\",+IF(+A7955=D7955,+E7955,((+G7955/E7955)^+((NETWORKDAYS(+D7955,A7955,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7955,F7955,Feriados!$A$2:$A$1058)-1))*E7955)))","v":""},{"$f":"IF(A7955=\"\",\"\",+IF(+A7955=D7955,+VLOOKUP(D7955,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7955,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7955=\"\",\"\",+VLOOKUP(+EOMONTH(+F7955,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7955=\"\",\"\",VLOOKUP(D7955,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7955=\"\",\"\",IF(A7955=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7955,-2)+15,Cenários!$A:$D,2,FALSE)>A7955,+VLOOKUP(+EOMONTH(+A7955,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7955,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7955=\"\",\"\",VLOOKUP(F7955,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7955=\"\",\"\",IF(WORKDAY(+A7955,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7955,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7956=\"\",\"\",+IF(+A7956=D7956,+E7956,((+G7956/E7956)^+((NETWORKDAYS(+D7956,A7956,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7956,F7956,Feriados!$A$2:$A$1058)-1))*E7956)))","v":""},{"$f":"IF(A7956=\"\",\"\",+IF(+A7956=D7956,+VLOOKUP(D7956,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7956,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7956=\"\",\"\",+VLOOKUP(+EOMONTH(+F7956,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7956=\"\",\"\",VLOOKUP(D7956,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7956=\"\",\"\",IF(A7956=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7956,-2)+15,Cenários!$A:$D,2,FALSE)>A7956,+VLOOKUP(+EOMONTH(+A7956,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7956,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7956=\"\",\"\",VLOOKUP(F7956,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7956=\"\",\"\",IF(WORKDAY(+A7956,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7956,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7957=\"\",\"\",+IF(+A7957=D7957,+E7957,((+G7957/E7957)^+((NETWORKDAYS(+D7957,A7957,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7957,F7957,Feriados!$A$2:$A$1058)-1))*E7957)))","v":""},{"$f":"IF(A7957=\"\",\"\",+IF(+A7957=D7957,+VLOOKUP(D7957,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7957,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7957=\"\",\"\",+VLOOKUP(+EOMONTH(+F7957,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7957=\"\",\"\",VLOOKUP(D7957,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7957=\"\",\"\",IF(A7957=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7957,-2)+15,Cenários!$A:$D,2,FALSE)>A7957,+VLOOKUP(+EOMONTH(+A7957,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7957,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7957=\"\",\"\",VLOOKUP(F7957,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7957=\"\",\"\",IF(WORKDAY(+A7957,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7957,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7958=\"\",\"\",+IF(+A7958=D7958,+E7958,((+G7958/E7958)^+((NETWORKDAYS(+D7958,A7958,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7958,F7958,Feriados!$A$2:$A$1058)-1))*E7958)))","v":""},{"$f":"IF(A7958=\"\",\"\",+IF(+A7958=D7958,+VLOOKUP(D7958,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7958,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7958=\"\",\"\",+VLOOKUP(+EOMONTH(+F7958,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7958=\"\",\"\",VLOOKUP(D7958,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7958=\"\",\"\",IF(A7958=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7958,-2)+15,Cenários!$A:$D,2,FALSE)>A7958,+VLOOKUP(+EOMONTH(+A7958,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7958,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7958=\"\",\"\",VLOOKUP(F7958,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7958=\"\",\"\",IF(WORKDAY(+A7958,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7958,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7959=\"\",\"\",+IF(+A7959=D7959,+E7959,((+G7959/E7959)^+((NETWORKDAYS(+D7959,A7959,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7959,F7959,Feriados!$A$2:$A$1058)-1))*E7959)))","v":""},{"$f":"IF(A7959=\"\",\"\",+IF(+A7959=D7959,+VLOOKUP(D7959,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7959,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7959=\"\",\"\",+VLOOKUP(+EOMONTH(+F7959,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7959=\"\",\"\",VLOOKUP(D7959,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7959=\"\",\"\",IF(A7959=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7959,-2)+15,Cenários!$A:$D,2,FALSE)>A7959,+VLOOKUP(+EOMONTH(+A7959,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7959,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7959=\"\",\"\",VLOOKUP(F7959,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7959=\"\",\"\",IF(WORKDAY(+A7959,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7959,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7960=\"\",\"\",+IF(+A7960=D7960,+E7960,((+G7960/E7960)^+((NETWORKDAYS(+D7960,A7960,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7960,F7960,Feriados!$A$2:$A$1058)-1))*E7960)))","v":""},{"$f":"IF(A7960=\"\",\"\",+IF(+A7960=D7960,+VLOOKUP(D7960,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7960,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7960=\"\",\"\",+VLOOKUP(+EOMONTH(+F7960,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7960=\"\",\"\",VLOOKUP(D7960,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7960=\"\",\"\",IF(A7960=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7960,-2)+15,Cenários!$A:$D,2,FALSE)>A7960,+VLOOKUP(+EOMONTH(+A7960,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7960,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7960=\"\",\"\",VLOOKUP(F7960,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7960=\"\",\"\",IF(WORKDAY(+A7960,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7960,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7961=\"\",\"\",+IF(+A7961=D7961,+E7961,((+G7961/E7961)^+((NETWORKDAYS(+D7961,A7961,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7961,F7961,Feriados!$A$2:$A$1058)-1))*E7961)))","v":""},{"$f":"IF(A7961=\"\",\"\",+IF(+A7961=D7961,+VLOOKUP(D7961,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7961,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7961=\"\",\"\",+VLOOKUP(+EOMONTH(+F7961,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7961=\"\",\"\",VLOOKUP(D7961,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7961=\"\",\"\",IF(A7961=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7961,-2)+15,Cenários!$A:$D,2,FALSE)>A7961,+VLOOKUP(+EOMONTH(+A7961,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7961,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7961=\"\",\"\",VLOOKUP(F7961,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7961=\"\",\"\",IF(WORKDAY(+A7961,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7961,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7962=\"\",\"\",+IF(+A7962=D7962,+E7962,((+G7962/E7962)^+((NETWORKDAYS(+D7962,A7962,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7962,F7962,Feriados!$A$2:$A$1058)-1))*E7962)))","v":""},{"$f":"IF(A7962=\"\",\"\",+IF(+A7962=D7962,+VLOOKUP(D7962,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7962,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7962=\"\",\"\",+VLOOKUP(+EOMONTH(+F7962,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7962=\"\",\"\",VLOOKUP(D7962,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7962=\"\",\"\",IF(A7962=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7962,-2)+15,Cenários!$A:$D,2,FALSE)>A7962,+VLOOKUP(+EOMONTH(+A7962,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7962,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7962=\"\",\"\",VLOOKUP(F7962,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7962=\"\",\"\",IF(WORKDAY(+A7962,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7962,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7963=\"\",\"\",+IF(+A7963=D7963,+E7963,((+G7963/E7963)^+((NETWORKDAYS(+D7963,A7963,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7963,F7963,Feriados!$A$2:$A$1058)-1))*E7963)))","v":""},{"$f":"IF(A7963=\"\",\"\",+IF(+A7963=D7963,+VLOOKUP(D7963,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7963,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7963=\"\",\"\",+VLOOKUP(+EOMONTH(+F7963,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7963=\"\",\"\",VLOOKUP(D7963,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7963=\"\",\"\",IF(A7963=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7963,-2)+15,Cenários!$A:$D,2,FALSE)>A7963,+VLOOKUP(+EOMONTH(+A7963,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7963,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7963=\"\",\"\",VLOOKUP(F7963,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7963=\"\",\"\",IF(WORKDAY(+A7963,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7963,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7964=\"\",\"\",+IF(+A7964=D7964,+E7964,((+G7964/E7964)^+((NETWORKDAYS(+D7964,A7964,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7964,F7964,Feriados!$A$2:$A$1058)-1))*E7964)))","v":""},{"$f":"IF(A7964=\"\",\"\",+IF(+A7964=D7964,+VLOOKUP(D7964,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7964,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7964=\"\",\"\",+VLOOKUP(+EOMONTH(+F7964,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7964=\"\",\"\",VLOOKUP(D7964,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7964=\"\",\"\",IF(A7964=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7964,-2)+15,Cenários!$A:$D,2,FALSE)>A7964,+VLOOKUP(+EOMONTH(+A7964,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7964,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7964=\"\",\"\",VLOOKUP(F7964,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7964=\"\",\"\",IF(WORKDAY(+A7964,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7964,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7965=\"\",\"\",+IF(+A7965=D7965,+E7965,((+G7965/E7965)^+((NETWORKDAYS(+D7965,A7965,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7965,F7965,Feriados!$A$2:$A$1058)-1))*E7965)))","v":""},{"$f":"IF(A7965=\"\",\"\",+IF(+A7965=D7965,+VLOOKUP(D7965,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7965,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7965=\"\",\"\",+VLOOKUP(+EOMONTH(+F7965,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7965=\"\",\"\",VLOOKUP(D7965,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7965=\"\",\"\",IF(A7965=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7965,-2)+15,Cenários!$A:$D,2,FALSE)>A7965,+VLOOKUP(+EOMONTH(+A7965,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7965,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7965=\"\",\"\",VLOOKUP(F7965,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7965=\"\",\"\",IF(WORKDAY(+A7965,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7965,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7966=\"\",\"\",+IF(+A7966=D7966,+E7966,((+G7966/E7966)^+((NETWORKDAYS(+D7966,A7966,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7966,F7966,Feriados!$A$2:$A$1058)-1))*E7966)))","v":""},{"$f":"IF(A7966=\"\",\"\",+IF(+A7966=D7966,+VLOOKUP(D7966,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7966,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7966=\"\",\"\",+VLOOKUP(+EOMONTH(+F7966,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7966=\"\",\"\",VLOOKUP(D7966,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7966=\"\",\"\",IF(A7966=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7966,-2)+15,Cenários!$A:$D,2,FALSE)>A7966,+VLOOKUP(+EOMONTH(+A7966,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7966,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7966=\"\",\"\",VLOOKUP(F7966,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7966=\"\",\"\",IF(WORKDAY(+A7966,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7966,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7967=\"\",\"\",+IF(+A7967=D7967,+E7967,((+G7967/E7967)^+((NETWORKDAYS(+D7967,A7967,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7967,F7967,Feriados!$A$2:$A$1058)-1))*E7967)))","v":""},{"$f":"IF(A7967=\"\",\"\",+IF(+A7967=D7967,+VLOOKUP(D7967,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7967,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7967=\"\",\"\",+VLOOKUP(+EOMONTH(+F7967,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7967=\"\",\"\",VLOOKUP(D7967,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7967=\"\",\"\",IF(A7967=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7967,-2)+15,Cenários!$A:$D,2,FALSE)>A7967,+VLOOKUP(+EOMONTH(+A7967,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7967,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7967=\"\",\"\",VLOOKUP(F7967,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7967=\"\",\"\",IF(WORKDAY(+A7967,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7967,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7968=\"\",\"\",+IF(+A7968=D7968,+E7968,((+G7968/E7968)^+((NETWORKDAYS(+D7968,A7968,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7968,F7968,Feriados!$A$2:$A$1058)-1))*E7968)))","v":""},{"$f":"IF(A7968=\"\",\"\",+IF(+A7968=D7968,+VLOOKUP(D7968,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7968,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7968=\"\",\"\",+VLOOKUP(+EOMONTH(+F7968,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7968=\"\",\"\",VLOOKUP(D7968,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7968=\"\",\"\",IF(A7968=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7968,-2)+15,Cenários!$A:$D,2,FALSE)>A7968,+VLOOKUP(+EOMONTH(+A7968,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7968,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7968=\"\",\"\",VLOOKUP(F7968,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7968=\"\",\"\",IF(WORKDAY(+A7968,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7968,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7969=\"\",\"\",+IF(+A7969=D7969,+E7969,((+G7969/E7969)^+((NETWORKDAYS(+D7969,A7969,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7969,F7969,Feriados!$A$2:$A$1058)-1))*E7969)))","v":""},{"$f":"IF(A7969=\"\",\"\",+IF(+A7969=D7969,+VLOOKUP(D7969,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7969,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7969=\"\",\"\",+VLOOKUP(+EOMONTH(+F7969,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7969=\"\",\"\",VLOOKUP(D7969,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7969=\"\",\"\",IF(A7969=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7969,-2)+15,Cenários!$A:$D,2,FALSE)>A7969,+VLOOKUP(+EOMONTH(+A7969,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7969,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7969=\"\",\"\",VLOOKUP(F7969,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7969=\"\",\"\",IF(WORKDAY(+A7969,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7969,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7970=\"\",\"\",+IF(+A7970=D7970,+E7970,((+G7970/E7970)^+((NETWORKDAYS(+D7970,A7970,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7970,F7970,Feriados!$A$2:$A$1058)-1))*E7970)))","v":""},{"$f":"IF(A7970=\"\",\"\",+IF(+A7970=D7970,+VLOOKUP(D7970,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7970,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7970=\"\",\"\",+VLOOKUP(+EOMONTH(+F7970,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7970=\"\",\"\",VLOOKUP(D7970,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7970=\"\",\"\",IF(A7970=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7970,-2)+15,Cenários!$A:$D,2,FALSE)>A7970,+VLOOKUP(+EOMONTH(+A7970,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7970,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7970=\"\",\"\",VLOOKUP(F7970,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7970=\"\",\"\",IF(WORKDAY(+A7970,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7970,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7971=\"\",\"\",+IF(+A7971=D7971,+E7971,((+G7971/E7971)^+((NETWORKDAYS(+D7971,A7971,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7971,F7971,Feriados!$A$2:$A$1058)-1))*E7971)))","v":""},{"$f":"IF(A7971=\"\",\"\",+IF(+A7971=D7971,+VLOOKUP(D7971,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7971,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7971=\"\",\"\",+VLOOKUP(+EOMONTH(+F7971,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7971=\"\",\"\",VLOOKUP(D7971,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7971=\"\",\"\",IF(A7971=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7971,-2)+15,Cenários!$A:$D,2,FALSE)>A7971,+VLOOKUP(+EOMONTH(+A7971,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7971,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7971=\"\",\"\",VLOOKUP(F7971,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7971=\"\",\"\",IF(WORKDAY(+A7971,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7971,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7972=\"\",\"\",+IF(+A7972=D7972,+E7972,((+G7972/E7972)^+((NETWORKDAYS(+D7972,A7972,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7972,F7972,Feriados!$A$2:$A$1058)-1))*E7972)))","v":""},{"$f":"IF(A7972=\"\",\"\",+IF(+A7972=D7972,+VLOOKUP(D7972,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7972,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7972=\"\",\"\",+VLOOKUP(+EOMONTH(+F7972,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7972=\"\",\"\",VLOOKUP(D7972,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7972=\"\",\"\",IF(A7972=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7972,-2)+15,Cenários!$A:$D,2,FALSE)>A7972,+VLOOKUP(+EOMONTH(+A7972,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7972,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7972=\"\",\"\",VLOOKUP(F7972,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7972=\"\",\"\",IF(WORKDAY(+A7972,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7972,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7973=\"\",\"\",+IF(+A7973=D7973,+E7973,((+G7973/E7973)^+((NETWORKDAYS(+D7973,A7973,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7973,F7973,Feriados!$A$2:$A$1058)-1))*E7973)))","v":""},{"$f":"IF(A7973=\"\",\"\",+IF(+A7973=D7973,+VLOOKUP(D7973,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7973,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7973=\"\",\"\",+VLOOKUP(+EOMONTH(+F7973,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7973=\"\",\"\",VLOOKUP(D7973,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7973=\"\",\"\",IF(A7973=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7973,-2)+15,Cenários!$A:$D,2,FALSE)>A7973,+VLOOKUP(+EOMONTH(+A7973,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7973,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7973=\"\",\"\",VLOOKUP(F7973,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7973=\"\",\"\",IF(WORKDAY(+A7973,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7973,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7974=\"\",\"\",+IF(+A7974=D7974,+E7974,((+G7974/E7974)^+((NETWORKDAYS(+D7974,A7974,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7974,F7974,Feriados!$A$2:$A$1058)-1))*E7974)))","v":""},{"$f":"IF(A7974=\"\",\"\",+IF(+A7974=D7974,+VLOOKUP(D7974,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7974,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7974=\"\",\"\",+VLOOKUP(+EOMONTH(+F7974,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7974=\"\",\"\",VLOOKUP(D7974,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7974=\"\",\"\",IF(A7974=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7974,-2)+15,Cenários!$A:$D,2,FALSE)>A7974,+VLOOKUP(+EOMONTH(+A7974,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7974,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7974=\"\",\"\",VLOOKUP(F7974,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7974=\"\",\"\",IF(WORKDAY(+A7974,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7974,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7975=\"\",\"\",+IF(+A7975=D7975,+E7975,((+G7975/E7975)^+((NETWORKDAYS(+D7975,A7975,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7975,F7975,Feriados!$A$2:$A$1058)-1))*E7975)))","v":""},{"$f":"IF(A7975=\"\",\"\",+IF(+A7975=D7975,+VLOOKUP(D7975,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7975,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7975=\"\",\"\",+VLOOKUP(+EOMONTH(+F7975,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7975=\"\",\"\",VLOOKUP(D7975,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7975=\"\",\"\",IF(A7975=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7975,-2)+15,Cenários!$A:$D,2,FALSE)>A7975,+VLOOKUP(+EOMONTH(+A7975,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7975,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7975=\"\",\"\",VLOOKUP(F7975,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7975=\"\",\"\",IF(WORKDAY(+A7975,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7975,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7976=\"\",\"\",+IF(+A7976=D7976,+E7976,((+G7976/E7976)^+((NETWORKDAYS(+D7976,A7976,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7976,F7976,Feriados!$A$2:$A$1058)-1))*E7976)))","v":""},{"$f":"IF(A7976=\"\",\"\",+IF(+A7976=D7976,+VLOOKUP(D7976,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7976,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7976=\"\",\"\",+VLOOKUP(+EOMONTH(+F7976,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7976=\"\",\"\",VLOOKUP(D7976,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7976=\"\",\"\",IF(A7976=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7976,-2)+15,Cenários!$A:$D,2,FALSE)>A7976,+VLOOKUP(+EOMONTH(+A7976,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7976,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7976=\"\",\"\",VLOOKUP(F7976,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7976=\"\",\"\",IF(WORKDAY(+A7976,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7976,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7977=\"\",\"\",+IF(+A7977=D7977,+E7977,((+G7977/E7977)^+((NETWORKDAYS(+D7977,A7977,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7977,F7977,Feriados!$A$2:$A$1058)-1))*E7977)))","v":""},{"$f":"IF(A7977=\"\",\"\",+IF(+A7977=D7977,+VLOOKUP(D7977,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7977,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7977=\"\",\"\",+VLOOKUP(+EOMONTH(+F7977,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7977=\"\",\"\",VLOOKUP(D7977,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7977=\"\",\"\",IF(A7977=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7977,-2)+15,Cenários!$A:$D,2,FALSE)>A7977,+VLOOKUP(+EOMONTH(+A7977,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7977,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7977=\"\",\"\",VLOOKUP(F7977,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7977=\"\",\"\",IF(WORKDAY(+A7977,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7977,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7978=\"\",\"\",+IF(+A7978=D7978,+E7978,((+G7978/E7978)^+((NETWORKDAYS(+D7978,A7978,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7978,F7978,Feriados!$A$2:$A$1058)-1))*E7978)))","v":""},{"$f":"IF(A7978=\"\",\"\",+IF(+A7978=D7978,+VLOOKUP(D7978,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7978,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7978=\"\",\"\",+VLOOKUP(+EOMONTH(+F7978,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7978=\"\",\"\",VLOOKUP(D7978,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7978=\"\",\"\",IF(A7978=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7978,-2)+15,Cenários!$A:$D,2,FALSE)>A7978,+VLOOKUP(+EOMONTH(+A7978,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7978,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7978=\"\",\"\",VLOOKUP(F7978,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7978=\"\",\"\",IF(WORKDAY(+A7978,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7978,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7979=\"\",\"\",+IF(+A7979=D7979,+E7979,((+G7979/E7979)^+((NETWORKDAYS(+D7979,A7979,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7979,F7979,Feriados!$A$2:$A$1058)-1))*E7979)))","v":""},{"$f":"IF(A7979=\"\",\"\",+IF(+A7979=D7979,+VLOOKUP(D7979,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7979,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7979=\"\",\"\",+VLOOKUP(+EOMONTH(+F7979,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7979=\"\",\"\",VLOOKUP(D7979,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7979=\"\",\"\",IF(A7979=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7979,-2)+15,Cenários!$A:$D,2,FALSE)>A7979,+VLOOKUP(+EOMONTH(+A7979,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7979,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7979=\"\",\"\",VLOOKUP(F7979,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7979=\"\",\"\",IF(WORKDAY(+A7979,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7979,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7980=\"\",\"\",+IF(+A7980=D7980,+E7980,((+G7980/E7980)^+((NETWORKDAYS(+D7980,A7980,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7980,F7980,Feriados!$A$2:$A$1058)-1))*E7980)))","v":""},{"$f":"IF(A7980=\"\",\"\",+IF(+A7980=D7980,+VLOOKUP(D7980,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7980,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7980=\"\",\"\",+VLOOKUP(+EOMONTH(+F7980,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7980=\"\",\"\",VLOOKUP(D7980,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7980=\"\",\"\",IF(A7980=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7980,-2)+15,Cenários!$A:$D,2,FALSE)>A7980,+VLOOKUP(+EOMONTH(+A7980,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7980,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7980=\"\",\"\",VLOOKUP(F7980,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7980=\"\",\"\",IF(WORKDAY(+A7980,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7980,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7981=\"\",\"\",+IF(+A7981=D7981,+E7981,((+G7981/E7981)^+((NETWORKDAYS(+D7981,A7981,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7981,F7981,Feriados!$A$2:$A$1058)-1))*E7981)))","v":""},{"$f":"IF(A7981=\"\",\"\",+IF(+A7981=D7981,+VLOOKUP(D7981,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7981,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7981=\"\",\"\",+VLOOKUP(+EOMONTH(+F7981,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7981=\"\",\"\",VLOOKUP(D7981,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7981=\"\",\"\",IF(A7981=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7981,-2)+15,Cenários!$A:$D,2,FALSE)>A7981,+VLOOKUP(+EOMONTH(+A7981,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7981,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7981=\"\",\"\",VLOOKUP(F7981,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7981=\"\",\"\",IF(WORKDAY(+A7981,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7981,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7982=\"\",\"\",+IF(+A7982=D7982,+E7982,((+G7982/E7982)^+((NETWORKDAYS(+D7982,A7982,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7982,F7982,Feriados!$A$2:$A$1058)-1))*E7982)))","v":""},{"$f":"IF(A7982=\"\",\"\",+IF(+A7982=D7982,+VLOOKUP(D7982,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7982,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7982=\"\",\"\",+VLOOKUP(+EOMONTH(+F7982,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7982=\"\",\"\",VLOOKUP(D7982,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7982=\"\",\"\",IF(A7982=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7982,-2)+15,Cenários!$A:$D,2,FALSE)>A7982,+VLOOKUP(+EOMONTH(+A7982,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7982,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7982=\"\",\"\",VLOOKUP(F7982,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7982=\"\",\"\",IF(WORKDAY(+A7982,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7982,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7983=\"\",\"\",+IF(+A7983=D7983,+E7983,((+G7983/E7983)^+((NETWORKDAYS(+D7983,A7983,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7983,F7983,Feriados!$A$2:$A$1058)-1))*E7983)))","v":""},{"$f":"IF(A7983=\"\",\"\",+IF(+A7983=D7983,+VLOOKUP(D7983,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7983,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7983=\"\",\"\",+VLOOKUP(+EOMONTH(+F7983,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7983=\"\",\"\",VLOOKUP(D7983,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7983=\"\",\"\",IF(A7983=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7983,-2)+15,Cenários!$A:$D,2,FALSE)>A7983,+VLOOKUP(+EOMONTH(+A7983,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7983,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7983=\"\",\"\",VLOOKUP(F7983,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7983=\"\",\"\",IF(WORKDAY(+A7983,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7983,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7984=\"\",\"\",+IF(+A7984=D7984,+E7984,((+G7984/E7984)^+((NETWORKDAYS(+D7984,A7984,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7984,F7984,Feriados!$A$2:$A$1058)-1))*E7984)))","v":""},{"$f":"IF(A7984=\"\",\"\",+IF(+A7984=D7984,+VLOOKUP(D7984,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7984,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7984=\"\",\"\",+VLOOKUP(+EOMONTH(+F7984,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7984=\"\",\"\",VLOOKUP(D7984,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7984=\"\",\"\",IF(A7984=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7984,-2)+15,Cenários!$A:$D,2,FALSE)>A7984,+VLOOKUP(+EOMONTH(+A7984,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7984,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7984=\"\",\"\",VLOOKUP(F7984,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7984=\"\",\"\",IF(WORKDAY(+A7984,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7984,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7985=\"\",\"\",+IF(+A7985=D7985,+E7985,((+G7985/E7985)^+((NETWORKDAYS(+D7985,A7985,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7985,F7985,Feriados!$A$2:$A$1058)-1))*E7985)))","v":""},{"$f":"IF(A7985=\"\",\"\",+IF(+A7985=D7985,+VLOOKUP(D7985,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7985,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7985=\"\",\"\",+VLOOKUP(+EOMONTH(+F7985,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7985=\"\",\"\",VLOOKUP(D7985,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7985=\"\",\"\",IF(A7985=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7985,-2)+15,Cenários!$A:$D,2,FALSE)>A7985,+VLOOKUP(+EOMONTH(+A7985,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7985,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7985=\"\",\"\",VLOOKUP(F7985,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7985=\"\",\"\",IF(WORKDAY(+A7985,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7985,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7986=\"\",\"\",+IF(+A7986=D7986,+E7986,((+G7986/E7986)^+((NETWORKDAYS(+D7986,A7986,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7986,F7986,Feriados!$A$2:$A$1058)-1))*E7986)))","v":""},{"$f":"IF(A7986=\"\",\"\",+IF(+A7986=D7986,+VLOOKUP(D7986,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7986,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7986=\"\",\"\",+VLOOKUP(+EOMONTH(+F7986,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7986=\"\",\"\",VLOOKUP(D7986,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7986=\"\",\"\",IF(A7986=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7986,-2)+15,Cenários!$A:$D,2,FALSE)>A7986,+VLOOKUP(+EOMONTH(+A7986,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7986,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7986=\"\",\"\",VLOOKUP(F7986,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7986=\"\",\"\",IF(WORKDAY(+A7986,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7986,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7987=\"\",\"\",+IF(+A7987=D7987,+E7987,((+G7987/E7987)^+((NETWORKDAYS(+D7987,A7987,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7987,F7987,Feriados!$A$2:$A$1058)-1))*E7987)))","v":""},{"$f":"IF(A7987=\"\",\"\",+IF(+A7987=D7987,+VLOOKUP(D7987,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7987,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7987=\"\",\"\",+VLOOKUP(+EOMONTH(+F7987,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7987=\"\",\"\",VLOOKUP(D7987,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7987=\"\",\"\",IF(A7987=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7987,-2)+15,Cenários!$A:$D,2,FALSE)>A7987,+VLOOKUP(+EOMONTH(+A7987,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7987,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7987=\"\",\"\",VLOOKUP(F7987,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7987=\"\",\"\",IF(WORKDAY(+A7987,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7987,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7988=\"\",\"\",+IF(+A7988=D7988,+E7988,((+G7988/E7988)^+((NETWORKDAYS(+D7988,A7988,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7988,F7988,Feriados!$A$2:$A$1058)-1))*E7988)))","v":""},{"$f":"IF(A7988=\"\",\"\",+IF(+A7988=D7988,+VLOOKUP(D7988,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7988,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7988=\"\",\"\",+VLOOKUP(+EOMONTH(+F7988,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7988=\"\",\"\",VLOOKUP(D7988,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7988=\"\",\"\",IF(A7988=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7988,-2)+15,Cenários!$A:$D,2,FALSE)>A7988,+VLOOKUP(+EOMONTH(+A7988,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7988,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7988=\"\",\"\",VLOOKUP(F7988,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7988=\"\",\"\",IF(WORKDAY(+A7988,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7988,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7989=\"\",\"\",+IF(+A7989=D7989,+E7989,((+G7989/E7989)^+((NETWORKDAYS(+D7989,A7989,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7989,F7989,Feriados!$A$2:$A$1058)-1))*E7989)))","v":""},{"$f":"IF(A7989=\"\",\"\",+IF(+A7989=D7989,+VLOOKUP(D7989,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7989,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7989=\"\",\"\",+VLOOKUP(+EOMONTH(+F7989,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7989=\"\",\"\",VLOOKUP(D7989,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7989=\"\",\"\",IF(A7989=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7989,-2)+15,Cenários!$A:$D,2,FALSE)>A7989,+VLOOKUP(+EOMONTH(+A7989,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7989,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7989=\"\",\"\",VLOOKUP(F7989,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7989=\"\",\"\",IF(WORKDAY(+A7989,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7989,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7990=\"\",\"\",+IF(+A7990=D7990,+E7990,((+G7990/E7990)^+((NETWORKDAYS(+D7990,A7990,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7990,F7990,Feriados!$A$2:$A$1058)-1))*E7990)))","v":""},{"$f":"IF(A7990=\"\",\"\",+IF(+A7990=D7990,+VLOOKUP(D7990,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7990,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7990=\"\",\"\",+VLOOKUP(+EOMONTH(+F7990,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7990=\"\",\"\",VLOOKUP(D7990,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7990=\"\",\"\",IF(A7990=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7990,-2)+15,Cenários!$A:$D,2,FALSE)>A7990,+VLOOKUP(+EOMONTH(+A7990,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7990,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7990=\"\",\"\",VLOOKUP(F7990,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7990=\"\",\"\",IF(WORKDAY(+A7990,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7990,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7991=\"\",\"\",+IF(+A7991=D7991,+E7991,((+G7991/E7991)^+((NETWORKDAYS(+D7991,A7991,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7991,F7991,Feriados!$A$2:$A$1058)-1))*E7991)))","v":""},{"$f":"IF(A7991=\"\",\"\",+IF(+A7991=D7991,+VLOOKUP(D7991,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7991,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7991=\"\",\"\",+VLOOKUP(+EOMONTH(+F7991,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7991=\"\",\"\",VLOOKUP(D7991,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7991=\"\",\"\",IF(A7991=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7991,-2)+15,Cenários!$A:$D,2,FALSE)>A7991,+VLOOKUP(+EOMONTH(+A7991,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7991,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7991=\"\",\"\",VLOOKUP(F7991,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7991=\"\",\"\",IF(WORKDAY(+A7991,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7991,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7992=\"\",\"\",+IF(+A7992=D7992,+E7992,((+G7992/E7992)^+((NETWORKDAYS(+D7992,A7992,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7992,F7992,Feriados!$A$2:$A$1058)-1))*E7992)))","v":""},{"$f":"IF(A7992=\"\",\"\",+IF(+A7992=D7992,+VLOOKUP(D7992,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7992,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7992=\"\",\"\",+VLOOKUP(+EOMONTH(+F7992,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7992=\"\",\"\",VLOOKUP(D7992,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7992=\"\",\"\",IF(A7992=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7992,-2)+15,Cenários!$A:$D,2,FALSE)>A7992,+VLOOKUP(+EOMONTH(+A7992,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7992,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7992=\"\",\"\",VLOOKUP(F7992,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7992=\"\",\"\",IF(WORKDAY(+A7992,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7992,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7993=\"\",\"\",+IF(+A7993=D7993,+E7993,((+G7993/E7993)^+((NETWORKDAYS(+D7993,A7993,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7993,F7993,Feriados!$A$2:$A$1058)-1))*E7993)))","v":""},{"$f":"IF(A7993=\"\",\"\",+IF(+A7993=D7993,+VLOOKUP(D7993,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7993,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7993=\"\",\"\",+VLOOKUP(+EOMONTH(+F7993,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7993=\"\",\"\",VLOOKUP(D7993,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7993=\"\",\"\",IF(A7993=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7993,-2)+15,Cenários!$A:$D,2,FALSE)>A7993,+VLOOKUP(+EOMONTH(+A7993,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7993,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7993=\"\",\"\",VLOOKUP(F7993,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7993=\"\",\"\",IF(WORKDAY(+A7993,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7993,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7994=\"\",\"\",+IF(+A7994=D7994,+E7994,((+G7994/E7994)^+((NETWORKDAYS(+D7994,A7994,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7994,F7994,Feriados!$A$2:$A$1058)-1))*E7994)))","v":""},{"$f":"IF(A7994=\"\",\"\",+IF(+A7994=D7994,+VLOOKUP(D7994,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7994,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7994=\"\",\"\",+VLOOKUP(+EOMONTH(+F7994,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7994=\"\",\"\",VLOOKUP(D7994,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7994=\"\",\"\",IF(A7994=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7994,-2)+15,Cenários!$A:$D,2,FALSE)>A7994,+VLOOKUP(+EOMONTH(+A7994,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7994,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7994=\"\",\"\",VLOOKUP(F7994,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7994=\"\",\"\",IF(WORKDAY(+A7994,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7994,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7995=\"\",\"\",+IF(+A7995=D7995,+E7995,((+G7995/E7995)^+((NETWORKDAYS(+D7995,A7995,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7995,F7995,Feriados!$A$2:$A$1058)-1))*E7995)))","v":""},{"$f":"IF(A7995=\"\",\"\",+IF(+A7995=D7995,+VLOOKUP(D7995,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7995,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7995=\"\",\"\",+VLOOKUP(+EOMONTH(+F7995,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7995=\"\",\"\",VLOOKUP(D7995,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7995=\"\",\"\",IF(A7995=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7995,-2)+15,Cenários!$A:$D,2,FALSE)>A7995,+VLOOKUP(+EOMONTH(+A7995,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7995,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7995=\"\",\"\",VLOOKUP(F7995,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7995=\"\",\"\",IF(WORKDAY(+A7995,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7995,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7996=\"\",\"\",+IF(+A7996=D7996,+E7996,((+G7996/E7996)^+((NETWORKDAYS(+D7996,A7996,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7996,F7996,Feriados!$A$2:$A$1058)-1))*E7996)))","v":""},{"$f":"IF(A7996=\"\",\"\",+IF(+A7996=D7996,+VLOOKUP(D7996,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7996,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7996=\"\",\"\",+VLOOKUP(+EOMONTH(+F7996,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7996=\"\",\"\",VLOOKUP(D7996,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7996=\"\",\"\",IF(A7996=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7996,-2)+15,Cenários!$A:$D,2,FALSE)>A7996,+VLOOKUP(+EOMONTH(+A7996,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7996,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7996=\"\",\"\",VLOOKUP(F7996,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7996=\"\",\"\",IF(WORKDAY(+A7996,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7996,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7997=\"\",\"\",+IF(+A7997=D7997,+E7997,((+G7997/E7997)^+((NETWORKDAYS(+D7997,A7997,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7997,F7997,Feriados!$A$2:$A$1058)-1))*E7997)))","v":""},{"$f":"IF(A7997=\"\",\"\",+IF(+A7997=D7997,+VLOOKUP(D7997,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7997,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7997=\"\",\"\",+VLOOKUP(+EOMONTH(+F7997,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7997=\"\",\"\",VLOOKUP(D7997,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7997=\"\",\"\",IF(A7997=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7997,-2)+15,Cenários!$A:$D,2,FALSE)>A7997,+VLOOKUP(+EOMONTH(+A7997,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7997,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7997=\"\",\"\",VLOOKUP(F7997,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7997=\"\",\"\",IF(WORKDAY(+A7997,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7997,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7998=\"\",\"\",+IF(+A7998=D7998,+E7998,((+G7998/E7998)^+((NETWORKDAYS(+D7998,A7998,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7998,F7998,Feriados!$A$2:$A$1058)-1))*E7998)))","v":""},{"$f":"IF(A7998=\"\",\"\",+IF(+A7998=D7998,+VLOOKUP(D7998,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7998,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7998=\"\",\"\",+VLOOKUP(+EOMONTH(+F7998,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7998=\"\",\"\",VLOOKUP(D7998,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7998=\"\",\"\",IF(A7998=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7998,-2)+15,Cenários!$A:$D,2,FALSE)>A7998,+VLOOKUP(+EOMONTH(+A7998,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7998,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7998=\"\",\"\",VLOOKUP(F7998,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7998=\"\",\"\",IF(WORKDAY(+A7998,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7998,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A7999=\"\",\"\",+IF(+A7999=D7999,+E7999,((+G7999/E7999)^+((NETWORKDAYS(+D7999,A7999,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D7999,F7999,Feriados!$A$2:$A$1058)-1))*E7999)))","v":""},{"$f":"IF(A7999=\"\",\"\",+IF(+A7999=D7999,+VLOOKUP(D7999,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F7999,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A7999=\"\",\"\",+VLOOKUP(+EOMONTH(+F7999,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A7999=\"\",\"\",VLOOKUP(D7999,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A7999=\"\",\"\",IF(A7999=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A7999,-2)+15,Cenários!$A:$D,2,FALSE)>A7999,+VLOOKUP(+EOMONTH(+A7999,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A7999,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A7999=\"\",\"\",VLOOKUP(F7999,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A7999=\"\",\"\",IF(WORKDAY(+A7999,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A7999,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8000=\"\",\"\",+IF(+A8000=D8000,+E8000,((+G8000/E8000)^+((NETWORKDAYS(+D8000,A8000,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8000,F8000,Feriados!$A$2:$A$1058)-1))*E8000)))","v":""},{"$f":"IF(A8000=\"\",\"\",+IF(+A8000=D8000,+VLOOKUP(D8000,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8000,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8000=\"\",\"\",+VLOOKUP(+EOMONTH(+F8000,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8000=\"\",\"\",VLOOKUP(D8000,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8000=\"\",\"\",IF(A8000=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8000,-2)+15,Cenários!$A:$D,2,FALSE)>A8000,+VLOOKUP(+EOMONTH(+A8000,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8000,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8000=\"\",\"\",VLOOKUP(F8000,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8000=\"\",\"\",IF(WORKDAY(+A8000,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8000,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8001=\"\",\"\",+IF(+A8001=D8001,+E8001,((+G8001/E8001)^+((NETWORKDAYS(+D8001,A8001,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8001,F8001,Feriados!$A$2:$A$1058)-1))*E8001)))","v":""},{"$f":"IF(A8001=\"\",\"\",+IF(+A8001=D8001,+VLOOKUP(D8001,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8001,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8001=\"\",\"\",+VLOOKUP(+EOMONTH(+F8001,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8001=\"\",\"\",VLOOKUP(D8001,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8001=\"\",\"\",IF(A8001=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8001,-2)+15,Cenários!$A:$D,2,FALSE)>A8001,+VLOOKUP(+EOMONTH(+A8001,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8001,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8001=\"\",\"\",VLOOKUP(F8001,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8001=\"\",\"\",IF(WORKDAY(+A8001,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8001,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8002=\"\",\"\",+IF(+A8002=D8002,+E8002,((+G8002/E8002)^+((NETWORKDAYS(+D8002,A8002,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8002,F8002,Feriados!$A$2:$A$1058)-1))*E8002)))","v":""},{"$f":"IF(A8002=\"\",\"\",+IF(+A8002=D8002,+VLOOKUP(D8002,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8002,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8002=\"\",\"\",+VLOOKUP(+EOMONTH(+F8002,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8002=\"\",\"\",VLOOKUP(D8002,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8002=\"\",\"\",IF(A8002=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8002,-2)+15,Cenários!$A:$D,2,FALSE)>A8002,+VLOOKUP(+EOMONTH(+A8002,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8002,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8002=\"\",\"\",VLOOKUP(F8002,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8002=\"\",\"\",IF(WORKDAY(+A8002,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8002,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8003=\"\",\"\",+IF(+A8003=D8003,+E8003,((+G8003/E8003)^+((NETWORKDAYS(+D8003,A8003,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8003,F8003,Feriados!$A$2:$A$1058)-1))*E8003)))","v":""},{"$f":"IF(A8003=\"\",\"\",+IF(+A8003=D8003,+VLOOKUP(D8003,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8003,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8003=\"\",\"\",+VLOOKUP(+EOMONTH(+F8003,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8003=\"\",\"\",VLOOKUP(D8003,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8003=\"\",\"\",IF(A8003=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8003,-2)+15,Cenários!$A:$D,2,FALSE)>A8003,+VLOOKUP(+EOMONTH(+A8003,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8003,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8003=\"\",\"\",VLOOKUP(F8003,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8003=\"\",\"\",IF(WORKDAY(+A8003,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8003,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8004=\"\",\"\",+IF(+A8004=D8004,+E8004,((+G8004/E8004)^+((NETWORKDAYS(+D8004,A8004,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8004,F8004,Feriados!$A$2:$A$1058)-1))*E8004)))","v":""},{"$f":"IF(A8004=\"\",\"\",+IF(+A8004=D8004,+VLOOKUP(D8004,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8004,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8004=\"\",\"\",+VLOOKUP(+EOMONTH(+F8004,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8004=\"\",\"\",VLOOKUP(D8004,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8004=\"\",\"\",IF(A8004=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8004,-2)+15,Cenários!$A:$D,2,FALSE)>A8004,+VLOOKUP(+EOMONTH(+A8004,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8004,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8004=\"\",\"\",VLOOKUP(F8004,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8004=\"\",\"\",IF(WORKDAY(+A8004,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8004,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8005=\"\",\"\",+IF(+A8005=D8005,+E8005,((+G8005/E8005)^+((NETWORKDAYS(+D8005,A8005,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8005,F8005,Feriados!$A$2:$A$1058)-1))*E8005)))","v":""},{"$f":"IF(A8005=\"\",\"\",+IF(+A8005=D8005,+VLOOKUP(D8005,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8005,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8005=\"\",\"\",+VLOOKUP(+EOMONTH(+F8005,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8005=\"\",\"\",VLOOKUP(D8005,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8005=\"\",\"\",IF(A8005=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8005,-2)+15,Cenários!$A:$D,2,FALSE)>A8005,+VLOOKUP(+EOMONTH(+A8005,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8005,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8005=\"\",\"\",VLOOKUP(F8005,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8005=\"\",\"\",IF(WORKDAY(+A8005,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8005,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8006=\"\",\"\",+IF(+A8006=D8006,+E8006,((+G8006/E8006)^+((NETWORKDAYS(+D8006,A8006,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8006,F8006,Feriados!$A$2:$A$1058)-1))*E8006)))","v":""},{"$f":"IF(A8006=\"\",\"\",+IF(+A8006=D8006,+VLOOKUP(D8006,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8006,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8006=\"\",\"\",+VLOOKUP(+EOMONTH(+F8006,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8006=\"\",\"\",VLOOKUP(D8006,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8006=\"\",\"\",IF(A8006=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8006,-2)+15,Cenários!$A:$D,2,FALSE)>A8006,+VLOOKUP(+EOMONTH(+A8006,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8006,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8006=\"\",\"\",VLOOKUP(F8006,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8006=\"\",\"\",IF(WORKDAY(+A8006,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8006,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8007=\"\",\"\",+IF(+A8007=D8007,+E8007,((+G8007/E8007)^+((NETWORKDAYS(+D8007,A8007,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8007,F8007,Feriados!$A$2:$A$1058)-1))*E8007)))","v":""},{"$f":"IF(A8007=\"\",\"\",+IF(+A8007=D8007,+VLOOKUP(D8007,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8007,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8007=\"\",\"\",+VLOOKUP(+EOMONTH(+F8007,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8007=\"\",\"\",VLOOKUP(D8007,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8007=\"\",\"\",IF(A8007=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8007,-2)+15,Cenários!$A:$D,2,FALSE)>A8007,+VLOOKUP(+EOMONTH(+A8007,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8007,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8007=\"\",\"\",VLOOKUP(F8007,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8007=\"\",\"\",IF(WORKDAY(+A8007,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8007,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8008=\"\",\"\",+IF(+A8008=D8008,+E8008,((+G8008/E8008)^+((NETWORKDAYS(+D8008,A8008,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8008,F8008,Feriados!$A$2:$A$1058)-1))*E8008)))","v":""},{"$f":"IF(A8008=\"\",\"\",+IF(+A8008=D8008,+VLOOKUP(D8008,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8008,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8008=\"\",\"\",+VLOOKUP(+EOMONTH(+F8008,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8008=\"\",\"\",VLOOKUP(D8008,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8008=\"\",\"\",IF(A8008=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8008,-2)+15,Cenários!$A:$D,2,FALSE)>A8008,+VLOOKUP(+EOMONTH(+A8008,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8008,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8008=\"\",\"\",VLOOKUP(F8008,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8008=\"\",\"\",IF(WORKDAY(+A8008,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8008,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8009=\"\",\"\",+IF(+A8009=D8009,+E8009,((+G8009/E8009)^+((NETWORKDAYS(+D8009,A8009,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8009,F8009,Feriados!$A$2:$A$1058)-1))*E8009)))","v":""},{"$f":"IF(A8009=\"\",\"\",+IF(+A8009=D8009,+VLOOKUP(D8009,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8009,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8009=\"\",\"\",+VLOOKUP(+EOMONTH(+F8009,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8009=\"\",\"\",VLOOKUP(D8009,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8009=\"\",\"\",IF(A8009=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8009,-2)+15,Cenários!$A:$D,2,FALSE)>A8009,+VLOOKUP(+EOMONTH(+A8009,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8009,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8009=\"\",\"\",VLOOKUP(F8009,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8009=\"\",\"\",IF(WORKDAY(+A8009,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8009,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8010=\"\",\"\",+IF(+A8010=D8010,+E8010,((+G8010/E8010)^+((NETWORKDAYS(+D8010,A8010,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8010,F8010,Feriados!$A$2:$A$1058)-1))*E8010)))","v":""},{"$f":"IF(A8010=\"\",\"\",+IF(+A8010=D8010,+VLOOKUP(D8010,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8010,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8010=\"\",\"\",+VLOOKUP(+EOMONTH(+F8010,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8010=\"\",\"\",VLOOKUP(D8010,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8010=\"\",\"\",IF(A8010=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8010,-2)+15,Cenários!$A:$D,2,FALSE)>A8010,+VLOOKUP(+EOMONTH(+A8010,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8010,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8010=\"\",\"\",VLOOKUP(F8010,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8010=\"\",\"\",IF(WORKDAY(+A8010,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8010,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8011=\"\",\"\",+IF(+A8011=D8011,+E8011,((+G8011/E8011)^+((NETWORKDAYS(+D8011,A8011,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8011,F8011,Feriados!$A$2:$A$1058)-1))*E8011)))","v":""},{"$f":"IF(A8011=\"\",\"\",+IF(+A8011=D8011,+VLOOKUP(D8011,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8011,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8011=\"\",\"\",+VLOOKUP(+EOMONTH(+F8011,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8011=\"\",\"\",VLOOKUP(D8011,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8011=\"\",\"\",IF(A8011=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8011,-2)+15,Cenários!$A:$D,2,FALSE)>A8011,+VLOOKUP(+EOMONTH(+A8011,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8011,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8011=\"\",\"\",VLOOKUP(F8011,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8011=\"\",\"\",IF(WORKDAY(+A8011,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8011,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8012=\"\",\"\",+IF(+A8012=D8012,+E8012,((+G8012/E8012)^+((NETWORKDAYS(+D8012,A8012,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8012,F8012,Feriados!$A$2:$A$1058)-1))*E8012)))","v":""},{"$f":"IF(A8012=\"\",\"\",+IF(+A8012=D8012,+VLOOKUP(D8012,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8012,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8012=\"\",\"\",+VLOOKUP(+EOMONTH(+F8012,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8012=\"\",\"\",VLOOKUP(D8012,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8012=\"\",\"\",IF(A8012=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8012,-2)+15,Cenários!$A:$D,2,FALSE)>A8012,+VLOOKUP(+EOMONTH(+A8012,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8012,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8012=\"\",\"\",VLOOKUP(F8012,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8012=\"\",\"\",IF(WORKDAY(+A8012,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8012,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8013=\"\",\"\",+IF(+A8013=D8013,+E8013,((+G8013/E8013)^+((NETWORKDAYS(+D8013,A8013,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8013,F8013,Feriados!$A$2:$A$1058)-1))*E8013)))","v":""},{"$f":"IF(A8013=\"\",\"\",+IF(+A8013=D8013,+VLOOKUP(D8013,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8013,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8013=\"\",\"\",+VLOOKUP(+EOMONTH(+F8013,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8013=\"\",\"\",VLOOKUP(D8013,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8013=\"\",\"\",IF(A8013=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8013,-2)+15,Cenários!$A:$D,2,FALSE)>A8013,+VLOOKUP(+EOMONTH(+A8013,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8013,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8013=\"\",\"\",VLOOKUP(F8013,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8013=\"\",\"\",IF(WORKDAY(+A8013,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8013,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8014=\"\",\"\",+IF(+A8014=D8014,+E8014,((+G8014/E8014)^+((NETWORKDAYS(+D8014,A8014,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8014,F8014,Feriados!$A$2:$A$1058)-1))*E8014)))","v":""},{"$f":"IF(A8014=\"\",\"\",+IF(+A8014=D8014,+VLOOKUP(D8014,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8014,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8014=\"\",\"\",+VLOOKUP(+EOMONTH(+F8014,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8014=\"\",\"\",VLOOKUP(D8014,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8014=\"\",\"\",IF(A8014=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8014,-2)+15,Cenários!$A:$D,2,FALSE)>A8014,+VLOOKUP(+EOMONTH(+A8014,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8014,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8014=\"\",\"\",VLOOKUP(F8014,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8014=\"\",\"\",IF(WORKDAY(+A8014,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8014,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8015=\"\",\"\",+IF(+A8015=D8015,+E8015,((+G8015/E8015)^+((NETWORKDAYS(+D8015,A8015,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8015,F8015,Feriados!$A$2:$A$1058)-1))*E8015)))","v":""},{"$f":"IF(A8015=\"\",\"\",+IF(+A8015=D8015,+VLOOKUP(D8015,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8015,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8015=\"\",\"\",+VLOOKUP(+EOMONTH(+F8015,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8015=\"\",\"\",VLOOKUP(D8015,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8015=\"\",\"\",IF(A8015=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8015,-2)+15,Cenários!$A:$D,2,FALSE)>A8015,+VLOOKUP(+EOMONTH(+A8015,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8015,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8015=\"\",\"\",VLOOKUP(F8015,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8015=\"\",\"\",IF(WORKDAY(+A8015,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8015,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8016=\"\",\"\",+IF(+A8016=D8016,+E8016,((+G8016/E8016)^+((NETWORKDAYS(+D8016,A8016,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8016,F8016,Feriados!$A$2:$A$1058)-1))*E8016)))","v":""},{"$f":"IF(A8016=\"\",\"\",+IF(+A8016=D8016,+VLOOKUP(D8016,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8016,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8016=\"\",\"\",+VLOOKUP(+EOMONTH(+F8016,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8016=\"\",\"\",VLOOKUP(D8016,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8016=\"\",\"\",IF(A8016=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8016,-2)+15,Cenários!$A:$D,2,FALSE)>A8016,+VLOOKUP(+EOMONTH(+A8016,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8016,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8016=\"\",\"\",VLOOKUP(F8016,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8016=\"\",\"\",IF(WORKDAY(+A8016,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8016,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8017=\"\",\"\",+IF(+A8017=D8017,+E8017,((+G8017/E8017)^+((NETWORKDAYS(+D8017,A8017,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8017,F8017,Feriados!$A$2:$A$1058)-1))*E8017)))","v":""},{"$f":"IF(A8017=\"\",\"\",+IF(+A8017=D8017,+VLOOKUP(D8017,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8017,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8017=\"\",\"\",+VLOOKUP(+EOMONTH(+F8017,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8017=\"\",\"\",VLOOKUP(D8017,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8017=\"\",\"\",IF(A8017=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8017,-2)+15,Cenários!$A:$D,2,FALSE)>A8017,+VLOOKUP(+EOMONTH(+A8017,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8017,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8017=\"\",\"\",VLOOKUP(F8017,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8017=\"\",\"\",IF(WORKDAY(+A8017,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8017,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8018=\"\",\"\",+IF(+A8018=D8018,+E8018,((+G8018/E8018)^+((NETWORKDAYS(+D8018,A8018,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8018,F8018,Feriados!$A$2:$A$1058)-1))*E8018)))","v":""},{"$f":"IF(A8018=\"\",\"\",+IF(+A8018=D8018,+VLOOKUP(D8018,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8018,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8018=\"\",\"\",+VLOOKUP(+EOMONTH(+F8018,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8018=\"\",\"\",VLOOKUP(D8018,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8018=\"\",\"\",IF(A8018=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8018,-2)+15,Cenários!$A:$D,2,FALSE)>A8018,+VLOOKUP(+EOMONTH(+A8018,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8018,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8018=\"\",\"\",VLOOKUP(F8018,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8018=\"\",\"\",IF(WORKDAY(+A8018,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8018,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8019=\"\",\"\",+IF(+A8019=D8019,+E8019,((+G8019/E8019)^+((NETWORKDAYS(+D8019,A8019,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8019,F8019,Feriados!$A$2:$A$1058)-1))*E8019)))","v":""},{"$f":"IF(A8019=\"\",\"\",+IF(+A8019=D8019,+VLOOKUP(D8019,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8019,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8019=\"\",\"\",+VLOOKUP(+EOMONTH(+F8019,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8019=\"\",\"\",VLOOKUP(D8019,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8019=\"\",\"\",IF(A8019=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8019,-2)+15,Cenários!$A:$D,2,FALSE)>A8019,+VLOOKUP(+EOMONTH(+A8019,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8019,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8019=\"\",\"\",VLOOKUP(F8019,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8019=\"\",\"\",IF(WORKDAY(+A8019,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8019,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8020=\"\",\"\",+IF(+A8020=D8020,+E8020,((+G8020/E8020)^+((NETWORKDAYS(+D8020,A8020,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8020,F8020,Feriados!$A$2:$A$1058)-1))*E8020)))","v":""},{"$f":"IF(A8020=\"\",\"\",+IF(+A8020=D8020,+VLOOKUP(D8020,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8020,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8020=\"\",\"\",+VLOOKUP(+EOMONTH(+F8020,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8020=\"\",\"\",VLOOKUP(D8020,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8020=\"\",\"\",IF(A8020=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8020,-2)+15,Cenários!$A:$D,2,FALSE)>A8020,+VLOOKUP(+EOMONTH(+A8020,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8020,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8020=\"\",\"\",VLOOKUP(F8020,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8020=\"\",\"\",IF(WORKDAY(+A8020,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8020,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8021=\"\",\"\",+IF(+A8021=D8021,+E8021,((+G8021/E8021)^+((NETWORKDAYS(+D8021,A8021,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8021,F8021,Feriados!$A$2:$A$1058)-1))*E8021)))","v":""},{"$f":"IF(A8021=\"\",\"\",+IF(+A8021=D8021,+VLOOKUP(D8021,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8021,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8021=\"\",\"\",+VLOOKUP(+EOMONTH(+F8021,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8021=\"\",\"\",VLOOKUP(D8021,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8021=\"\",\"\",IF(A8021=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8021,-2)+15,Cenários!$A:$D,2,FALSE)>A8021,+VLOOKUP(+EOMONTH(+A8021,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8021,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8021=\"\",\"\",VLOOKUP(F8021,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8021=\"\",\"\",IF(WORKDAY(+A8021,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8021,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8022=\"\",\"\",+IF(+A8022=D8022,+E8022,((+G8022/E8022)^+((NETWORKDAYS(+D8022,A8022,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8022,F8022,Feriados!$A$2:$A$1058)-1))*E8022)))","v":""},{"$f":"IF(A8022=\"\",\"\",+IF(+A8022=D8022,+VLOOKUP(D8022,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8022,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8022=\"\",\"\",+VLOOKUP(+EOMONTH(+F8022,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8022=\"\",\"\",VLOOKUP(D8022,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8022=\"\",\"\",IF(A8022=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8022,-2)+15,Cenários!$A:$D,2,FALSE)>A8022,+VLOOKUP(+EOMONTH(+A8022,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8022,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8022=\"\",\"\",VLOOKUP(F8022,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8022=\"\",\"\",IF(WORKDAY(+A8022,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8022,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8023=\"\",\"\",+IF(+A8023=D8023,+E8023,((+G8023/E8023)^+((NETWORKDAYS(+D8023,A8023,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8023,F8023,Feriados!$A$2:$A$1058)-1))*E8023)))","v":""},{"$f":"IF(A8023=\"\",\"\",+IF(+A8023=D8023,+VLOOKUP(D8023,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8023,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8023=\"\",\"\",+VLOOKUP(+EOMONTH(+F8023,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8023=\"\",\"\",VLOOKUP(D8023,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8023=\"\",\"\",IF(A8023=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8023,-2)+15,Cenários!$A:$D,2,FALSE)>A8023,+VLOOKUP(+EOMONTH(+A8023,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8023,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8023=\"\",\"\",VLOOKUP(F8023,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8023=\"\",\"\",IF(WORKDAY(+A8023,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8023,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8024=\"\",\"\",+IF(+A8024=D8024,+E8024,((+G8024/E8024)^+((NETWORKDAYS(+D8024,A8024,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8024,F8024,Feriados!$A$2:$A$1058)-1))*E8024)))","v":""},{"$f":"IF(A8024=\"\",\"\",+IF(+A8024=D8024,+VLOOKUP(D8024,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8024,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8024=\"\",\"\",+VLOOKUP(+EOMONTH(+F8024,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8024=\"\",\"\",VLOOKUP(D8024,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8024=\"\",\"\",IF(A8024=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8024,-2)+15,Cenários!$A:$D,2,FALSE)>A8024,+VLOOKUP(+EOMONTH(+A8024,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8024,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8024=\"\",\"\",VLOOKUP(F8024,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8024=\"\",\"\",IF(WORKDAY(+A8024,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8024,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8025=\"\",\"\",+IF(+A8025=D8025,+E8025,((+G8025/E8025)^+((NETWORKDAYS(+D8025,A8025,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8025,F8025,Feriados!$A$2:$A$1058)-1))*E8025)))","v":""},{"$f":"IF(A8025=\"\",\"\",+IF(+A8025=D8025,+VLOOKUP(D8025,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8025,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8025=\"\",\"\",+VLOOKUP(+EOMONTH(+F8025,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8025=\"\",\"\",VLOOKUP(D8025,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8025=\"\",\"\",IF(A8025=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8025,-2)+15,Cenários!$A:$D,2,FALSE)>A8025,+VLOOKUP(+EOMONTH(+A8025,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8025,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8025=\"\",\"\",VLOOKUP(F8025,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8025=\"\",\"\",IF(WORKDAY(+A8025,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8025,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8026=\"\",\"\",+IF(+A8026=D8026,+E8026,((+G8026/E8026)^+((NETWORKDAYS(+D8026,A8026,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8026,F8026,Feriados!$A$2:$A$1058)-1))*E8026)))","v":""},{"$f":"IF(A8026=\"\",\"\",+IF(+A8026=D8026,+VLOOKUP(D8026,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8026,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8026=\"\",\"\",+VLOOKUP(+EOMONTH(+F8026,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8026=\"\",\"\",VLOOKUP(D8026,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8026=\"\",\"\",IF(A8026=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8026,-2)+15,Cenários!$A:$D,2,FALSE)>A8026,+VLOOKUP(+EOMONTH(+A8026,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8026,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8026=\"\",\"\",VLOOKUP(F8026,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8026=\"\",\"\",IF(WORKDAY(+A8026,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8026,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8027=\"\",\"\",+IF(+A8027=D8027,+E8027,((+G8027/E8027)^+((NETWORKDAYS(+D8027,A8027,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8027,F8027,Feriados!$A$2:$A$1058)-1))*E8027)))","v":""},{"$f":"IF(A8027=\"\",\"\",+IF(+A8027=D8027,+VLOOKUP(D8027,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8027,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8027=\"\",\"\",+VLOOKUP(+EOMONTH(+F8027,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8027=\"\",\"\",VLOOKUP(D8027,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8027=\"\",\"\",IF(A8027=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8027,-2)+15,Cenários!$A:$D,2,FALSE)>A8027,+VLOOKUP(+EOMONTH(+A8027,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8027,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8027=\"\",\"\",VLOOKUP(F8027,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8027=\"\",\"\",IF(WORKDAY(+A8027,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8027,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8028=\"\",\"\",+IF(+A8028=D8028,+E8028,((+G8028/E8028)^+((NETWORKDAYS(+D8028,A8028,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8028,F8028,Feriados!$A$2:$A$1058)-1))*E8028)))","v":""},{"$f":"IF(A8028=\"\",\"\",+IF(+A8028=D8028,+VLOOKUP(D8028,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8028,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8028=\"\",\"\",+VLOOKUP(+EOMONTH(+F8028,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8028=\"\",\"\",VLOOKUP(D8028,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8028=\"\",\"\",IF(A8028=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8028,-2)+15,Cenários!$A:$D,2,FALSE)>A8028,+VLOOKUP(+EOMONTH(+A8028,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8028,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8028=\"\",\"\",VLOOKUP(F8028,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8028=\"\",\"\",IF(WORKDAY(+A8028,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8028,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8029=\"\",\"\",+IF(+A8029=D8029,+E8029,((+G8029/E8029)^+((NETWORKDAYS(+D8029,A8029,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8029,F8029,Feriados!$A$2:$A$1058)-1))*E8029)))","v":""},{"$f":"IF(A8029=\"\",\"\",+IF(+A8029=D8029,+VLOOKUP(D8029,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8029,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8029=\"\",\"\",+VLOOKUP(+EOMONTH(+F8029,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8029=\"\",\"\",VLOOKUP(D8029,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8029=\"\",\"\",IF(A8029=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8029,-2)+15,Cenários!$A:$D,2,FALSE)>A8029,+VLOOKUP(+EOMONTH(+A8029,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8029,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8029=\"\",\"\",VLOOKUP(F8029,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8029=\"\",\"\",IF(WORKDAY(+A8029,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8029,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8030=\"\",\"\",+IF(+A8030=D8030,+E8030,((+G8030/E8030)^+((NETWORKDAYS(+D8030,A8030,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8030,F8030,Feriados!$A$2:$A$1058)-1))*E8030)))","v":""},{"$f":"IF(A8030=\"\",\"\",+IF(+A8030=D8030,+VLOOKUP(D8030,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8030,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8030=\"\",\"\",+VLOOKUP(+EOMONTH(+F8030,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8030=\"\",\"\",VLOOKUP(D8030,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8030=\"\",\"\",IF(A8030=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8030,-2)+15,Cenários!$A:$D,2,FALSE)>A8030,+VLOOKUP(+EOMONTH(+A8030,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8030,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8030=\"\",\"\",VLOOKUP(F8030,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8030=\"\",\"\",IF(WORKDAY(+A8030,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8030,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8031=\"\",\"\",+IF(+A8031=D8031,+E8031,((+G8031/E8031)^+((NETWORKDAYS(+D8031,A8031,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8031,F8031,Feriados!$A$2:$A$1058)-1))*E8031)))","v":""},{"$f":"IF(A8031=\"\",\"\",+IF(+A8031=D8031,+VLOOKUP(D8031,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8031,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8031=\"\",\"\",+VLOOKUP(+EOMONTH(+F8031,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8031=\"\",\"\",VLOOKUP(D8031,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8031=\"\",\"\",IF(A8031=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8031,-2)+15,Cenários!$A:$D,2,FALSE)>A8031,+VLOOKUP(+EOMONTH(+A8031,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8031,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8031=\"\",\"\",VLOOKUP(F8031,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8031=\"\",\"\",IF(WORKDAY(+A8031,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8031,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8032=\"\",\"\",+IF(+A8032=D8032,+E8032,((+G8032/E8032)^+((NETWORKDAYS(+D8032,A8032,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8032,F8032,Feriados!$A$2:$A$1058)-1))*E8032)))","v":""},{"$f":"IF(A8032=\"\",\"\",+IF(+A8032=D8032,+VLOOKUP(D8032,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8032,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8032=\"\",\"\",+VLOOKUP(+EOMONTH(+F8032,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8032=\"\",\"\",VLOOKUP(D8032,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8032=\"\",\"\",IF(A8032=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8032,-2)+15,Cenários!$A:$D,2,FALSE)>A8032,+VLOOKUP(+EOMONTH(+A8032,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8032,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8032=\"\",\"\",VLOOKUP(F8032,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8032=\"\",\"\",IF(WORKDAY(+A8032,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8032,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8033=\"\",\"\",+IF(+A8033=D8033,+E8033,((+G8033/E8033)^+((NETWORKDAYS(+D8033,A8033,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8033,F8033,Feriados!$A$2:$A$1058)-1))*E8033)))","v":""},{"$f":"IF(A8033=\"\",\"\",+IF(+A8033=D8033,+VLOOKUP(D8033,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8033,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8033=\"\",\"\",+VLOOKUP(+EOMONTH(+F8033,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8033=\"\",\"\",VLOOKUP(D8033,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8033=\"\",\"\",IF(A8033=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8033,-2)+15,Cenários!$A:$D,2,FALSE)>A8033,+VLOOKUP(+EOMONTH(+A8033,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8033,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8033=\"\",\"\",VLOOKUP(F8033,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8033=\"\",\"\",IF(WORKDAY(+A8033,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8033,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8034=\"\",\"\",+IF(+A8034=D8034,+E8034,((+G8034/E8034)^+((NETWORKDAYS(+D8034,A8034,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8034,F8034,Feriados!$A$2:$A$1058)-1))*E8034)))","v":""},{"$f":"IF(A8034=\"\",\"\",+IF(+A8034=D8034,+VLOOKUP(D8034,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8034,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8034=\"\",\"\",+VLOOKUP(+EOMONTH(+F8034,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8034=\"\",\"\",VLOOKUP(D8034,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8034=\"\",\"\",IF(A8034=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8034,-2)+15,Cenários!$A:$D,2,FALSE)>A8034,+VLOOKUP(+EOMONTH(+A8034,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8034,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8034=\"\",\"\",VLOOKUP(F8034,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8034=\"\",\"\",IF(WORKDAY(+A8034,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8034,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8035=\"\",\"\",+IF(+A8035=D8035,+E8035,((+G8035/E8035)^+((NETWORKDAYS(+D8035,A8035,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8035,F8035,Feriados!$A$2:$A$1058)-1))*E8035)))","v":""},{"$f":"IF(A8035=\"\",\"\",+IF(+A8035=D8035,+VLOOKUP(D8035,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8035,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8035=\"\",\"\",+VLOOKUP(+EOMONTH(+F8035,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8035=\"\",\"\",VLOOKUP(D8035,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8035=\"\",\"\",IF(A8035=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8035,-2)+15,Cenários!$A:$D,2,FALSE)>A8035,+VLOOKUP(+EOMONTH(+A8035,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8035,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8035=\"\",\"\",VLOOKUP(F8035,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8035=\"\",\"\",IF(WORKDAY(+A8035,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8035,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8036=\"\",\"\",+IF(+A8036=D8036,+E8036,((+G8036/E8036)^+((NETWORKDAYS(+D8036,A8036,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8036,F8036,Feriados!$A$2:$A$1058)-1))*E8036)))","v":""},{"$f":"IF(A8036=\"\",\"\",+IF(+A8036=D8036,+VLOOKUP(D8036,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8036,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8036=\"\",\"\",+VLOOKUP(+EOMONTH(+F8036,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8036=\"\",\"\",VLOOKUP(D8036,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8036=\"\",\"\",IF(A8036=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8036,-2)+15,Cenários!$A:$D,2,FALSE)>A8036,+VLOOKUP(+EOMONTH(+A8036,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8036,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8036=\"\",\"\",VLOOKUP(F8036,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8036=\"\",\"\",IF(WORKDAY(+A8036,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8036,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8037=\"\",\"\",+IF(+A8037=D8037,+E8037,((+G8037/E8037)^+((NETWORKDAYS(+D8037,A8037,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8037,F8037,Feriados!$A$2:$A$1058)-1))*E8037)))","v":""},{"$f":"IF(A8037=\"\",\"\",+IF(+A8037=D8037,+VLOOKUP(D8037,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8037,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8037=\"\",\"\",+VLOOKUP(+EOMONTH(+F8037,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8037=\"\",\"\",VLOOKUP(D8037,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8037=\"\",\"\",IF(A8037=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8037,-2)+15,Cenários!$A:$D,2,FALSE)>A8037,+VLOOKUP(+EOMONTH(+A8037,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8037,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8037=\"\",\"\",VLOOKUP(F8037,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8037=\"\",\"\",IF(WORKDAY(+A8037,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8037,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8038=\"\",\"\",+IF(+A8038=D8038,+E8038,((+G8038/E8038)^+((NETWORKDAYS(+D8038,A8038,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8038,F8038,Feriados!$A$2:$A$1058)-1))*E8038)))","v":""},{"$f":"IF(A8038=\"\",\"\",+IF(+A8038=D8038,+VLOOKUP(D8038,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8038,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8038=\"\",\"\",+VLOOKUP(+EOMONTH(+F8038,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8038=\"\",\"\",VLOOKUP(D8038,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8038=\"\",\"\",IF(A8038=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8038,-2)+15,Cenários!$A:$D,2,FALSE)>A8038,+VLOOKUP(+EOMONTH(+A8038,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8038,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8038=\"\",\"\",VLOOKUP(F8038,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8038=\"\",\"\",IF(WORKDAY(+A8038,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8038,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8039=\"\",\"\",+IF(+A8039=D8039,+E8039,((+G8039/E8039)^+((NETWORKDAYS(+D8039,A8039,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8039,F8039,Feriados!$A$2:$A$1058)-1))*E8039)))","v":""},{"$f":"IF(A8039=\"\",\"\",+IF(+A8039=D8039,+VLOOKUP(D8039,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8039,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8039=\"\",\"\",+VLOOKUP(+EOMONTH(+F8039,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8039=\"\",\"\",VLOOKUP(D8039,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8039=\"\",\"\",IF(A8039=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8039,-2)+15,Cenários!$A:$D,2,FALSE)>A8039,+VLOOKUP(+EOMONTH(+A8039,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8039,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8039=\"\",\"\",VLOOKUP(F8039,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8039=\"\",\"\",IF(WORKDAY(+A8039,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8039,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8040=\"\",\"\",+IF(+A8040=D8040,+E8040,((+G8040/E8040)^+((NETWORKDAYS(+D8040,A8040,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8040,F8040,Feriados!$A$2:$A$1058)-1))*E8040)))","v":""},{"$f":"IF(A8040=\"\",\"\",+IF(+A8040=D8040,+VLOOKUP(D8040,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8040,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8040=\"\",\"\",+VLOOKUP(+EOMONTH(+F8040,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8040=\"\",\"\",VLOOKUP(D8040,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8040=\"\",\"\",IF(A8040=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8040,-2)+15,Cenários!$A:$D,2,FALSE)>A8040,+VLOOKUP(+EOMONTH(+A8040,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8040,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8040=\"\",\"\",VLOOKUP(F8040,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8040=\"\",\"\",IF(WORKDAY(+A8040,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8040,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8041=\"\",\"\",+IF(+A8041=D8041,+E8041,((+G8041/E8041)^+((NETWORKDAYS(+D8041,A8041,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8041,F8041,Feriados!$A$2:$A$1058)-1))*E8041)))","v":""},{"$f":"IF(A8041=\"\",\"\",+IF(+A8041=D8041,+VLOOKUP(D8041,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8041,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8041=\"\",\"\",+VLOOKUP(+EOMONTH(+F8041,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8041=\"\",\"\",VLOOKUP(D8041,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8041=\"\",\"\",IF(A8041=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8041,-2)+15,Cenários!$A:$D,2,FALSE)>A8041,+VLOOKUP(+EOMONTH(+A8041,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8041,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8041=\"\",\"\",VLOOKUP(F8041,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8041=\"\",\"\",IF(WORKDAY(+A8041,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8041,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8042=\"\",\"\",+IF(+A8042=D8042,+E8042,((+G8042/E8042)^+((NETWORKDAYS(+D8042,A8042,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8042,F8042,Feriados!$A$2:$A$1058)-1))*E8042)))","v":""},{"$f":"IF(A8042=\"\",\"\",+IF(+A8042=D8042,+VLOOKUP(D8042,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8042,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8042=\"\",\"\",+VLOOKUP(+EOMONTH(+F8042,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8042=\"\",\"\",VLOOKUP(D8042,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8042=\"\",\"\",IF(A8042=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8042,-2)+15,Cenários!$A:$D,2,FALSE)>A8042,+VLOOKUP(+EOMONTH(+A8042,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8042,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8042=\"\",\"\",VLOOKUP(F8042,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8042=\"\",\"\",IF(WORKDAY(+A8042,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8042,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8043=\"\",\"\",+IF(+A8043=D8043,+E8043,((+G8043/E8043)^+((NETWORKDAYS(+D8043,A8043,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8043,F8043,Feriados!$A$2:$A$1058)-1))*E8043)))","v":""},{"$f":"IF(A8043=\"\",\"\",+IF(+A8043=D8043,+VLOOKUP(D8043,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8043,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8043=\"\",\"\",+VLOOKUP(+EOMONTH(+F8043,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8043=\"\",\"\",VLOOKUP(D8043,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8043=\"\",\"\",IF(A8043=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8043,-2)+15,Cenários!$A:$D,2,FALSE)>A8043,+VLOOKUP(+EOMONTH(+A8043,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8043,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8043=\"\",\"\",VLOOKUP(F8043,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8043=\"\",\"\",IF(WORKDAY(+A8043,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8043,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8044=\"\",\"\",+IF(+A8044=D8044,+E8044,((+G8044/E8044)^+((NETWORKDAYS(+D8044,A8044,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8044,F8044,Feriados!$A$2:$A$1058)-1))*E8044)))","v":""},{"$f":"IF(A8044=\"\",\"\",+IF(+A8044=D8044,+VLOOKUP(D8044,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8044,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8044=\"\",\"\",+VLOOKUP(+EOMONTH(+F8044,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8044=\"\",\"\",VLOOKUP(D8044,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8044=\"\",\"\",IF(A8044=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8044,-2)+15,Cenários!$A:$D,2,FALSE)>A8044,+VLOOKUP(+EOMONTH(+A8044,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8044,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8044=\"\",\"\",VLOOKUP(F8044,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8044=\"\",\"\",IF(WORKDAY(+A8044,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8044,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8045=\"\",\"\",+IF(+A8045=D8045,+E8045,((+G8045/E8045)^+((NETWORKDAYS(+D8045,A8045,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8045,F8045,Feriados!$A$2:$A$1058)-1))*E8045)))","v":""},{"$f":"IF(A8045=\"\",\"\",+IF(+A8045=D8045,+VLOOKUP(D8045,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8045,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8045=\"\",\"\",+VLOOKUP(+EOMONTH(+F8045,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8045=\"\",\"\",VLOOKUP(D8045,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8045=\"\",\"\",IF(A8045=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8045,-2)+15,Cenários!$A:$D,2,FALSE)>A8045,+VLOOKUP(+EOMONTH(+A8045,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8045,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8045=\"\",\"\",VLOOKUP(F8045,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8045=\"\",\"\",IF(WORKDAY(+A8045,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8045,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8046=\"\",\"\",+IF(+A8046=D8046,+E8046,((+G8046/E8046)^+((NETWORKDAYS(+D8046,A8046,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8046,F8046,Feriados!$A$2:$A$1058)-1))*E8046)))","v":""},{"$f":"IF(A8046=\"\",\"\",+IF(+A8046=D8046,+VLOOKUP(D8046,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8046,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8046=\"\",\"\",+VLOOKUP(+EOMONTH(+F8046,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8046=\"\",\"\",VLOOKUP(D8046,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8046=\"\",\"\",IF(A8046=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8046,-2)+15,Cenários!$A:$D,2,FALSE)>A8046,+VLOOKUP(+EOMONTH(+A8046,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8046,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8046=\"\",\"\",VLOOKUP(F8046,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8046=\"\",\"\",IF(WORKDAY(+A8046,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8046,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8047=\"\",\"\",+IF(+A8047=D8047,+E8047,((+G8047/E8047)^+((NETWORKDAYS(+D8047,A8047,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8047,F8047,Feriados!$A$2:$A$1058)-1))*E8047)))","v":""},{"$f":"IF(A8047=\"\",\"\",+IF(+A8047=D8047,+VLOOKUP(D8047,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8047,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8047=\"\",\"\",+VLOOKUP(+EOMONTH(+F8047,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8047=\"\",\"\",VLOOKUP(D8047,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8047=\"\",\"\",IF(A8047=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8047,-2)+15,Cenários!$A:$D,2,FALSE)>A8047,+VLOOKUP(+EOMONTH(+A8047,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8047,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8047=\"\",\"\",VLOOKUP(F8047,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8047=\"\",\"\",IF(WORKDAY(+A8047,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8047,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8048=\"\",\"\",+IF(+A8048=D8048,+E8048,((+G8048/E8048)^+((NETWORKDAYS(+D8048,A8048,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8048,F8048,Feriados!$A$2:$A$1058)-1))*E8048)))","v":""},{"$f":"IF(A8048=\"\",\"\",+IF(+A8048=D8048,+VLOOKUP(D8048,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8048,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8048=\"\",\"\",+VLOOKUP(+EOMONTH(+F8048,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8048=\"\",\"\",VLOOKUP(D8048,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8048=\"\",\"\",IF(A8048=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8048,-2)+15,Cenários!$A:$D,2,FALSE)>A8048,+VLOOKUP(+EOMONTH(+A8048,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8048,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8048=\"\",\"\",VLOOKUP(F8048,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8048=\"\",\"\",IF(WORKDAY(+A8048,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8048,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8049=\"\",\"\",+IF(+A8049=D8049,+E8049,((+G8049/E8049)^+((NETWORKDAYS(+D8049,A8049,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8049,F8049,Feriados!$A$2:$A$1058)-1))*E8049)))","v":""},{"$f":"IF(A8049=\"\",\"\",+IF(+A8049=D8049,+VLOOKUP(D8049,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8049,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8049=\"\",\"\",+VLOOKUP(+EOMONTH(+F8049,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8049=\"\",\"\",VLOOKUP(D8049,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8049=\"\",\"\",IF(A8049=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8049,-2)+15,Cenários!$A:$D,2,FALSE)>A8049,+VLOOKUP(+EOMONTH(+A8049,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8049,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8049=\"\",\"\",VLOOKUP(F8049,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8049=\"\",\"\",IF(WORKDAY(+A8049,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8049,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8050=\"\",\"\",+IF(+A8050=D8050,+E8050,((+G8050/E8050)^+((NETWORKDAYS(+D8050,A8050,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8050,F8050,Feriados!$A$2:$A$1058)-1))*E8050)))","v":""},{"$f":"IF(A8050=\"\",\"\",+IF(+A8050=D8050,+VLOOKUP(D8050,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8050,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8050=\"\",\"\",+VLOOKUP(+EOMONTH(+F8050,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8050=\"\",\"\",VLOOKUP(D8050,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8050=\"\",\"\",IF(A8050=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8050,-2)+15,Cenários!$A:$D,2,FALSE)>A8050,+VLOOKUP(+EOMONTH(+A8050,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8050,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8050=\"\",\"\",VLOOKUP(F8050,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8050=\"\",\"\",IF(WORKDAY(+A8050,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8050,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8051=\"\",\"\",+IF(+A8051=D8051,+E8051,((+G8051/E8051)^+((NETWORKDAYS(+D8051,A8051,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8051,F8051,Feriados!$A$2:$A$1058)-1))*E8051)))","v":""},{"$f":"IF(A8051=\"\",\"\",+IF(+A8051=D8051,+VLOOKUP(D8051,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8051,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8051=\"\",\"\",+VLOOKUP(+EOMONTH(+F8051,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8051=\"\",\"\",VLOOKUP(D8051,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8051=\"\",\"\",IF(A8051=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8051,-2)+15,Cenários!$A:$D,2,FALSE)>A8051,+VLOOKUP(+EOMONTH(+A8051,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8051,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8051=\"\",\"\",VLOOKUP(F8051,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8051=\"\",\"\",IF(WORKDAY(+A8051,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8051,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8052=\"\",\"\",+IF(+A8052=D8052,+E8052,((+G8052/E8052)^+((NETWORKDAYS(+D8052,A8052,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8052,F8052,Feriados!$A$2:$A$1058)-1))*E8052)))","v":""},{"$f":"IF(A8052=\"\",\"\",+IF(+A8052=D8052,+VLOOKUP(D8052,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8052,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8052=\"\",\"\",+VLOOKUP(+EOMONTH(+F8052,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8052=\"\",\"\",VLOOKUP(D8052,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8052=\"\",\"\",IF(A8052=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8052,-2)+15,Cenários!$A:$D,2,FALSE)>A8052,+VLOOKUP(+EOMONTH(+A8052,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8052,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8052=\"\",\"\",VLOOKUP(F8052,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8052=\"\",\"\",IF(WORKDAY(+A8052,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8052,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8053=\"\",\"\",+IF(+A8053=D8053,+E8053,((+G8053/E8053)^+((NETWORKDAYS(+D8053,A8053,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8053,F8053,Feriados!$A$2:$A$1058)-1))*E8053)))","v":""},{"$f":"IF(A8053=\"\",\"\",+IF(+A8053=D8053,+VLOOKUP(D8053,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8053,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8053=\"\",\"\",+VLOOKUP(+EOMONTH(+F8053,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8053=\"\",\"\",VLOOKUP(D8053,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8053=\"\",\"\",IF(A8053=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8053,-2)+15,Cenários!$A:$D,2,FALSE)>A8053,+VLOOKUP(+EOMONTH(+A8053,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8053,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8053=\"\",\"\",VLOOKUP(F8053,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8053=\"\",\"\",IF(WORKDAY(+A8053,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8053,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8054=\"\",\"\",+IF(+A8054=D8054,+E8054,((+G8054/E8054)^+((NETWORKDAYS(+D8054,A8054,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8054,F8054,Feriados!$A$2:$A$1058)-1))*E8054)))","v":""},{"$f":"IF(A8054=\"\",\"\",+IF(+A8054=D8054,+VLOOKUP(D8054,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8054,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8054=\"\",\"\",+VLOOKUP(+EOMONTH(+F8054,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8054=\"\",\"\",VLOOKUP(D8054,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8054=\"\",\"\",IF(A8054=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8054,-2)+15,Cenários!$A:$D,2,FALSE)>A8054,+VLOOKUP(+EOMONTH(+A8054,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8054,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8054=\"\",\"\",VLOOKUP(F8054,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8054=\"\",\"\",IF(WORKDAY(+A8054,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8054,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8055=\"\",\"\",+IF(+A8055=D8055,+E8055,((+G8055/E8055)^+((NETWORKDAYS(+D8055,A8055,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8055,F8055,Feriados!$A$2:$A$1058)-1))*E8055)))","v":""},{"$f":"IF(A8055=\"\",\"\",+IF(+A8055=D8055,+VLOOKUP(D8055,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8055,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8055=\"\",\"\",+VLOOKUP(+EOMONTH(+F8055,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8055=\"\",\"\",VLOOKUP(D8055,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8055=\"\",\"\",IF(A8055=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8055,-2)+15,Cenários!$A:$D,2,FALSE)>A8055,+VLOOKUP(+EOMONTH(+A8055,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8055,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8055=\"\",\"\",VLOOKUP(F8055,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8055=\"\",\"\",IF(WORKDAY(+A8055,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8055,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8056=\"\",\"\",+IF(+A8056=D8056,+E8056,((+G8056/E8056)^+((NETWORKDAYS(+D8056,A8056,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8056,F8056,Feriados!$A$2:$A$1058)-1))*E8056)))","v":""},{"$f":"IF(A8056=\"\",\"\",+IF(+A8056=D8056,+VLOOKUP(D8056,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8056,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8056=\"\",\"\",+VLOOKUP(+EOMONTH(+F8056,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8056=\"\",\"\",VLOOKUP(D8056,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8056=\"\",\"\",IF(A8056=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8056,-2)+15,Cenários!$A:$D,2,FALSE)>A8056,+VLOOKUP(+EOMONTH(+A8056,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8056,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8056=\"\",\"\",VLOOKUP(F8056,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8056=\"\",\"\",IF(WORKDAY(+A8056,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8056,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8057=\"\",\"\",+IF(+A8057=D8057,+E8057,((+G8057/E8057)^+((NETWORKDAYS(+D8057,A8057,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8057,F8057,Feriados!$A$2:$A$1058)-1))*E8057)))","v":""},{"$f":"IF(A8057=\"\",\"\",+IF(+A8057=D8057,+VLOOKUP(D8057,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8057,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8057=\"\",\"\",+VLOOKUP(+EOMONTH(+F8057,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8057=\"\",\"\",VLOOKUP(D8057,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8057=\"\",\"\",IF(A8057=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8057,-2)+15,Cenários!$A:$D,2,FALSE)>A8057,+VLOOKUP(+EOMONTH(+A8057,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8057,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8057=\"\",\"\",VLOOKUP(F8057,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8057=\"\",\"\",IF(WORKDAY(+A8057,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8057,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8058=\"\",\"\",+IF(+A8058=D8058,+E8058,((+G8058/E8058)^+((NETWORKDAYS(+D8058,A8058,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8058,F8058,Feriados!$A$2:$A$1058)-1))*E8058)))","v":""},{"$f":"IF(A8058=\"\",\"\",+IF(+A8058=D8058,+VLOOKUP(D8058,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8058,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8058=\"\",\"\",+VLOOKUP(+EOMONTH(+F8058,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8058=\"\",\"\",VLOOKUP(D8058,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8058=\"\",\"\",IF(A8058=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8058,-2)+15,Cenários!$A:$D,2,FALSE)>A8058,+VLOOKUP(+EOMONTH(+A8058,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8058,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8058=\"\",\"\",VLOOKUP(F8058,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8058=\"\",\"\",IF(WORKDAY(+A8058,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8058,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8059=\"\",\"\",+IF(+A8059=D8059,+E8059,((+G8059/E8059)^+((NETWORKDAYS(+D8059,A8059,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8059,F8059,Feriados!$A$2:$A$1058)-1))*E8059)))","v":""},{"$f":"IF(A8059=\"\",\"\",+IF(+A8059=D8059,+VLOOKUP(D8059,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8059,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8059=\"\",\"\",+VLOOKUP(+EOMONTH(+F8059,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8059=\"\",\"\",VLOOKUP(D8059,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8059=\"\",\"\",IF(A8059=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8059,-2)+15,Cenários!$A:$D,2,FALSE)>A8059,+VLOOKUP(+EOMONTH(+A8059,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8059,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8059=\"\",\"\",VLOOKUP(F8059,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8059=\"\",\"\",IF(WORKDAY(+A8059,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8059,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8060=\"\",\"\",+IF(+A8060=D8060,+E8060,((+G8060/E8060)^+((NETWORKDAYS(+D8060,A8060,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8060,F8060,Feriados!$A$2:$A$1058)-1))*E8060)))","v":""},{"$f":"IF(A8060=\"\",\"\",+IF(+A8060=D8060,+VLOOKUP(D8060,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8060,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8060=\"\",\"\",+VLOOKUP(+EOMONTH(+F8060,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8060=\"\",\"\",VLOOKUP(D8060,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8060=\"\",\"\",IF(A8060=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8060,-2)+15,Cenários!$A:$D,2,FALSE)>A8060,+VLOOKUP(+EOMONTH(+A8060,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8060,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8060=\"\",\"\",VLOOKUP(F8060,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8060=\"\",\"\",IF(WORKDAY(+A8060,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8060,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8061=\"\",\"\",+IF(+A8061=D8061,+E8061,((+G8061/E8061)^+((NETWORKDAYS(+D8061,A8061,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8061,F8061,Feriados!$A$2:$A$1058)-1))*E8061)))","v":""},{"$f":"IF(A8061=\"\",\"\",+IF(+A8061=D8061,+VLOOKUP(D8061,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8061,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8061=\"\",\"\",+VLOOKUP(+EOMONTH(+F8061,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8061=\"\",\"\",VLOOKUP(D8061,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8061=\"\",\"\",IF(A8061=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8061,-2)+15,Cenários!$A:$D,2,FALSE)>A8061,+VLOOKUP(+EOMONTH(+A8061,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8061,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8061=\"\",\"\",VLOOKUP(F8061,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8061=\"\",\"\",IF(WORKDAY(+A8061,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8061,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8062=\"\",\"\",+IF(+A8062=D8062,+E8062,((+G8062/E8062)^+((NETWORKDAYS(+D8062,A8062,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8062,F8062,Feriados!$A$2:$A$1058)-1))*E8062)))","v":""},{"$f":"IF(A8062=\"\",\"\",+IF(+A8062=D8062,+VLOOKUP(D8062,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8062,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8062=\"\",\"\",+VLOOKUP(+EOMONTH(+F8062,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8062=\"\",\"\",VLOOKUP(D8062,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8062=\"\",\"\",IF(A8062=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8062,-2)+15,Cenários!$A:$D,2,FALSE)>A8062,+VLOOKUP(+EOMONTH(+A8062,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8062,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8062=\"\",\"\",VLOOKUP(F8062,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8062=\"\",\"\",IF(WORKDAY(+A8062,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8062,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8063=\"\",\"\",+IF(+A8063=D8063,+E8063,((+G8063/E8063)^+((NETWORKDAYS(+D8063,A8063,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8063,F8063,Feriados!$A$2:$A$1058)-1))*E8063)))","v":""},{"$f":"IF(A8063=\"\",\"\",+IF(+A8063=D8063,+VLOOKUP(D8063,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8063,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8063=\"\",\"\",+VLOOKUP(+EOMONTH(+F8063,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8063=\"\",\"\",VLOOKUP(D8063,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8063=\"\",\"\",IF(A8063=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8063,-2)+15,Cenários!$A:$D,2,FALSE)>A8063,+VLOOKUP(+EOMONTH(+A8063,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8063,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8063=\"\",\"\",VLOOKUP(F8063,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8063=\"\",\"\",IF(WORKDAY(+A8063,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8063,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8064=\"\",\"\",+IF(+A8064=D8064,+E8064,((+G8064/E8064)^+((NETWORKDAYS(+D8064,A8064,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8064,F8064,Feriados!$A$2:$A$1058)-1))*E8064)))","v":""},{"$f":"IF(A8064=\"\",\"\",+IF(+A8064=D8064,+VLOOKUP(D8064,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8064,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8064=\"\",\"\",+VLOOKUP(+EOMONTH(+F8064,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8064=\"\",\"\",VLOOKUP(D8064,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8064=\"\",\"\",IF(A8064=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8064,-2)+15,Cenários!$A:$D,2,FALSE)>A8064,+VLOOKUP(+EOMONTH(+A8064,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8064,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8064=\"\",\"\",VLOOKUP(F8064,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8064=\"\",\"\",IF(WORKDAY(+A8064,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8064,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8065=\"\",\"\",+IF(+A8065=D8065,+E8065,((+G8065/E8065)^+((NETWORKDAYS(+D8065,A8065,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8065,F8065,Feriados!$A$2:$A$1058)-1))*E8065)))","v":""},{"$f":"IF(A8065=\"\",\"\",+IF(+A8065=D8065,+VLOOKUP(D8065,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8065,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8065=\"\",\"\",+VLOOKUP(+EOMONTH(+F8065,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8065=\"\",\"\",VLOOKUP(D8065,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8065=\"\",\"\",IF(A8065=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8065,-2)+15,Cenários!$A:$D,2,FALSE)>A8065,+VLOOKUP(+EOMONTH(+A8065,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8065,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8065=\"\",\"\",VLOOKUP(F8065,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8065=\"\",\"\",IF(WORKDAY(+A8065,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8065,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8066=\"\",\"\",+IF(+A8066=D8066,+E8066,((+G8066/E8066)^+((NETWORKDAYS(+D8066,A8066,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8066,F8066,Feriados!$A$2:$A$1058)-1))*E8066)))","v":""},{"$f":"IF(A8066=\"\",\"\",+IF(+A8066=D8066,+VLOOKUP(D8066,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8066,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8066=\"\",\"\",+VLOOKUP(+EOMONTH(+F8066,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8066=\"\",\"\",VLOOKUP(D8066,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8066=\"\",\"\",IF(A8066=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8066,-2)+15,Cenários!$A:$D,2,FALSE)>A8066,+VLOOKUP(+EOMONTH(+A8066,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8066,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8066=\"\",\"\",VLOOKUP(F8066,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8066=\"\",\"\",IF(WORKDAY(+A8066,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8066,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8067=\"\",\"\",+IF(+A8067=D8067,+E8067,((+G8067/E8067)^+((NETWORKDAYS(+D8067,A8067,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8067,F8067,Feriados!$A$2:$A$1058)-1))*E8067)))","v":""},{"$f":"IF(A8067=\"\",\"\",+IF(+A8067=D8067,+VLOOKUP(D8067,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8067,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8067=\"\",\"\",+VLOOKUP(+EOMONTH(+F8067,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8067=\"\",\"\",VLOOKUP(D8067,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8067=\"\",\"\",IF(A8067=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8067,-2)+15,Cenários!$A:$D,2,FALSE)>A8067,+VLOOKUP(+EOMONTH(+A8067,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8067,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8067=\"\",\"\",VLOOKUP(F8067,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8067=\"\",\"\",IF(WORKDAY(+A8067,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8067,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8068=\"\",\"\",+IF(+A8068=D8068,+E8068,((+G8068/E8068)^+((NETWORKDAYS(+D8068,A8068,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8068,F8068,Feriados!$A$2:$A$1058)-1))*E8068)))","v":""},{"$f":"IF(A8068=\"\",\"\",+IF(+A8068=D8068,+VLOOKUP(D8068,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8068,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8068=\"\",\"\",+VLOOKUP(+EOMONTH(+F8068,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8068=\"\",\"\",VLOOKUP(D8068,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8068=\"\",\"\",IF(A8068=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8068,-2)+15,Cenários!$A:$D,2,FALSE)>A8068,+VLOOKUP(+EOMONTH(+A8068,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8068,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8068=\"\",\"\",VLOOKUP(F8068,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8068=\"\",\"\",IF(WORKDAY(+A8068,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8068,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8069=\"\",\"\",+IF(+A8069=D8069,+E8069,((+G8069/E8069)^+((NETWORKDAYS(+D8069,A8069,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8069,F8069,Feriados!$A$2:$A$1058)-1))*E8069)))","v":""},{"$f":"IF(A8069=\"\",\"\",+IF(+A8069=D8069,+VLOOKUP(D8069,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8069,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8069=\"\",\"\",+VLOOKUP(+EOMONTH(+F8069,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8069=\"\",\"\",VLOOKUP(D8069,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8069=\"\",\"\",IF(A8069=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8069,-2)+15,Cenários!$A:$D,2,FALSE)>A8069,+VLOOKUP(+EOMONTH(+A8069,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8069,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8069=\"\",\"\",VLOOKUP(F8069,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8069=\"\",\"\",IF(WORKDAY(+A8069,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8069,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8070=\"\",\"\",+IF(+A8070=D8070,+E8070,((+G8070/E8070)^+((NETWORKDAYS(+D8070,A8070,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8070,F8070,Feriados!$A$2:$A$1058)-1))*E8070)))","v":""},{"$f":"IF(A8070=\"\",\"\",+IF(+A8070=D8070,+VLOOKUP(D8070,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8070,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8070=\"\",\"\",+VLOOKUP(+EOMONTH(+F8070,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8070=\"\",\"\",VLOOKUP(D8070,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8070=\"\",\"\",IF(A8070=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8070,-2)+15,Cenários!$A:$D,2,FALSE)>A8070,+VLOOKUP(+EOMONTH(+A8070,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8070,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8070=\"\",\"\",VLOOKUP(F8070,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8070=\"\",\"\",IF(WORKDAY(+A8070,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8070,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8071=\"\",\"\",+IF(+A8071=D8071,+E8071,((+G8071/E8071)^+((NETWORKDAYS(+D8071,A8071,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8071,F8071,Feriados!$A$2:$A$1058)-1))*E8071)))","v":""},{"$f":"IF(A8071=\"\",\"\",+IF(+A8071=D8071,+VLOOKUP(D8071,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8071,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8071=\"\",\"\",+VLOOKUP(+EOMONTH(+F8071,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8071=\"\",\"\",VLOOKUP(D8071,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8071=\"\",\"\",IF(A8071=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8071,-2)+15,Cenários!$A:$D,2,FALSE)>A8071,+VLOOKUP(+EOMONTH(+A8071,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8071,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8071=\"\",\"\",VLOOKUP(F8071,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8071=\"\",\"\",IF(WORKDAY(+A8071,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8071,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8072=\"\",\"\",+IF(+A8072=D8072,+E8072,((+G8072/E8072)^+((NETWORKDAYS(+D8072,A8072,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8072,F8072,Feriados!$A$2:$A$1058)-1))*E8072)))","v":""},{"$f":"IF(A8072=\"\",\"\",+IF(+A8072=D8072,+VLOOKUP(D8072,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8072,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8072=\"\",\"\",+VLOOKUP(+EOMONTH(+F8072,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8072=\"\",\"\",VLOOKUP(D8072,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8072=\"\",\"\",IF(A8072=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8072,-2)+15,Cenários!$A:$D,2,FALSE)>A8072,+VLOOKUP(+EOMONTH(+A8072,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8072,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8072=\"\",\"\",VLOOKUP(F8072,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8072=\"\",\"\",IF(WORKDAY(+A8072,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8072,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8073=\"\",\"\",+IF(+A8073=D8073,+E8073,((+G8073/E8073)^+((NETWORKDAYS(+D8073,A8073,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8073,F8073,Feriados!$A$2:$A$1058)-1))*E8073)))","v":""},{"$f":"IF(A8073=\"\",\"\",+IF(+A8073=D8073,+VLOOKUP(D8073,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8073,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8073=\"\",\"\",+VLOOKUP(+EOMONTH(+F8073,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8073=\"\",\"\",VLOOKUP(D8073,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8073=\"\",\"\",IF(A8073=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8073,-2)+15,Cenários!$A:$D,2,FALSE)>A8073,+VLOOKUP(+EOMONTH(+A8073,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8073,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8073=\"\",\"\",VLOOKUP(F8073,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8073=\"\",\"\",IF(WORKDAY(+A8073,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8073,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8074=\"\",\"\",+IF(+A8074=D8074,+E8074,((+G8074/E8074)^+((NETWORKDAYS(+D8074,A8074,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8074,F8074,Feriados!$A$2:$A$1058)-1))*E8074)))","v":""},{"$f":"IF(A8074=\"\",\"\",+IF(+A8074=D8074,+VLOOKUP(D8074,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8074,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8074=\"\",\"\",+VLOOKUP(+EOMONTH(+F8074,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8074=\"\",\"\",VLOOKUP(D8074,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8074=\"\",\"\",IF(A8074=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8074,-2)+15,Cenários!$A:$D,2,FALSE)>A8074,+VLOOKUP(+EOMONTH(+A8074,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8074,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8074=\"\",\"\",VLOOKUP(F8074,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8074=\"\",\"\",IF(WORKDAY(+A8074,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8074,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8075=\"\",\"\",+IF(+A8075=D8075,+E8075,((+G8075/E8075)^+((NETWORKDAYS(+D8075,A8075,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8075,F8075,Feriados!$A$2:$A$1058)-1))*E8075)))","v":""},{"$f":"IF(A8075=\"\",\"\",+IF(+A8075=D8075,+VLOOKUP(D8075,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8075,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8075=\"\",\"\",+VLOOKUP(+EOMONTH(+F8075,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8075=\"\",\"\",VLOOKUP(D8075,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8075=\"\",\"\",IF(A8075=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8075,-2)+15,Cenários!$A:$D,2,FALSE)>A8075,+VLOOKUP(+EOMONTH(+A8075,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8075,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8075=\"\",\"\",VLOOKUP(F8075,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8075=\"\",\"\",IF(WORKDAY(+A8075,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8075,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8076=\"\",\"\",+IF(+A8076=D8076,+E8076,((+G8076/E8076)^+((NETWORKDAYS(+D8076,A8076,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8076,F8076,Feriados!$A$2:$A$1058)-1))*E8076)))","v":""},{"$f":"IF(A8076=\"\",\"\",+IF(+A8076=D8076,+VLOOKUP(D8076,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8076,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8076=\"\",\"\",+VLOOKUP(+EOMONTH(+F8076,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8076=\"\",\"\",VLOOKUP(D8076,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8076=\"\",\"\",IF(A8076=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8076,-2)+15,Cenários!$A:$D,2,FALSE)>A8076,+VLOOKUP(+EOMONTH(+A8076,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8076,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8076=\"\",\"\",VLOOKUP(F8076,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8076=\"\",\"\",IF(WORKDAY(+A8076,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8076,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8077=\"\",\"\",+IF(+A8077=D8077,+E8077,((+G8077/E8077)^+((NETWORKDAYS(+D8077,A8077,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8077,F8077,Feriados!$A$2:$A$1058)-1))*E8077)))","v":""},{"$f":"IF(A8077=\"\",\"\",+IF(+A8077=D8077,+VLOOKUP(D8077,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8077,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8077=\"\",\"\",+VLOOKUP(+EOMONTH(+F8077,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8077=\"\",\"\",VLOOKUP(D8077,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8077=\"\",\"\",IF(A8077=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8077,-2)+15,Cenários!$A:$D,2,FALSE)>A8077,+VLOOKUP(+EOMONTH(+A8077,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8077,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8077=\"\",\"\",VLOOKUP(F8077,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8077=\"\",\"\",IF(WORKDAY(+A8077,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8077,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8078=\"\",\"\",+IF(+A8078=D8078,+E8078,((+G8078/E8078)^+((NETWORKDAYS(+D8078,A8078,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8078,F8078,Feriados!$A$2:$A$1058)-1))*E8078)))","v":""},{"$f":"IF(A8078=\"\",\"\",+IF(+A8078=D8078,+VLOOKUP(D8078,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8078,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8078=\"\",\"\",+VLOOKUP(+EOMONTH(+F8078,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8078=\"\",\"\",VLOOKUP(D8078,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8078=\"\",\"\",IF(A8078=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8078,-2)+15,Cenários!$A:$D,2,FALSE)>A8078,+VLOOKUP(+EOMONTH(+A8078,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8078,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8078=\"\",\"\",VLOOKUP(F8078,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8078=\"\",\"\",IF(WORKDAY(+A8078,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8078,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8079=\"\",\"\",+IF(+A8079=D8079,+E8079,((+G8079/E8079)^+((NETWORKDAYS(+D8079,A8079,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8079,F8079,Feriados!$A$2:$A$1058)-1))*E8079)))","v":""},{"$f":"IF(A8079=\"\",\"\",+IF(+A8079=D8079,+VLOOKUP(D8079,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8079,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8079=\"\",\"\",+VLOOKUP(+EOMONTH(+F8079,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8079=\"\",\"\",VLOOKUP(D8079,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8079=\"\",\"\",IF(A8079=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8079,-2)+15,Cenários!$A:$D,2,FALSE)>A8079,+VLOOKUP(+EOMONTH(+A8079,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8079,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8079=\"\",\"\",VLOOKUP(F8079,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8079=\"\",\"\",IF(WORKDAY(+A8079,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8079,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8080=\"\",\"\",+IF(+A8080=D8080,+E8080,((+G8080/E8080)^+((NETWORKDAYS(+D8080,A8080,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8080,F8080,Feriados!$A$2:$A$1058)-1))*E8080)))","v":""},{"$f":"IF(A8080=\"\",\"\",+IF(+A8080=D8080,+VLOOKUP(D8080,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8080,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8080=\"\",\"\",+VLOOKUP(+EOMONTH(+F8080,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8080=\"\",\"\",VLOOKUP(D8080,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8080=\"\",\"\",IF(A8080=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8080,-2)+15,Cenários!$A:$D,2,FALSE)>A8080,+VLOOKUP(+EOMONTH(+A8080,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8080,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8080=\"\",\"\",VLOOKUP(F8080,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8080=\"\",\"\",IF(WORKDAY(+A8080,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8080,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8081=\"\",\"\",+IF(+A8081=D8081,+E8081,((+G8081/E8081)^+((NETWORKDAYS(+D8081,A8081,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8081,F8081,Feriados!$A$2:$A$1058)-1))*E8081)))","v":""},{"$f":"IF(A8081=\"\",\"\",+IF(+A8081=D8081,+VLOOKUP(D8081,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8081,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8081=\"\",\"\",+VLOOKUP(+EOMONTH(+F8081,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8081=\"\",\"\",VLOOKUP(D8081,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8081=\"\",\"\",IF(A8081=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8081,-2)+15,Cenários!$A:$D,2,FALSE)>A8081,+VLOOKUP(+EOMONTH(+A8081,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8081,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8081=\"\",\"\",VLOOKUP(F8081,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8081=\"\",\"\",IF(WORKDAY(+A8081,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8081,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8082=\"\",\"\",+IF(+A8082=D8082,+E8082,((+G8082/E8082)^+((NETWORKDAYS(+D8082,A8082,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8082,F8082,Feriados!$A$2:$A$1058)-1))*E8082)))","v":""},{"$f":"IF(A8082=\"\",\"\",+IF(+A8082=D8082,+VLOOKUP(D8082,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8082,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8082=\"\",\"\",+VLOOKUP(+EOMONTH(+F8082,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8082=\"\",\"\",VLOOKUP(D8082,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8082=\"\",\"\",IF(A8082=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8082,-2)+15,Cenários!$A:$D,2,FALSE)>A8082,+VLOOKUP(+EOMONTH(+A8082,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8082,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8082=\"\",\"\",VLOOKUP(F8082,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8082=\"\",\"\",IF(WORKDAY(+A8082,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8082,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8083=\"\",\"\",+IF(+A8083=D8083,+E8083,((+G8083/E8083)^+((NETWORKDAYS(+D8083,A8083,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8083,F8083,Feriados!$A$2:$A$1058)-1))*E8083)))","v":""},{"$f":"IF(A8083=\"\",\"\",+IF(+A8083=D8083,+VLOOKUP(D8083,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8083,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8083=\"\",\"\",+VLOOKUP(+EOMONTH(+F8083,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8083=\"\",\"\",VLOOKUP(D8083,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8083=\"\",\"\",IF(A8083=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8083,-2)+15,Cenários!$A:$D,2,FALSE)>A8083,+VLOOKUP(+EOMONTH(+A8083,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8083,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8083=\"\",\"\",VLOOKUP(F8083,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8083=\"\",\"\",IF(WORKDAY(+A8083,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8083,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8084=\"\",\"\",+IF(+A8084=D8084,+E8084,((+G8084/E8084)^+((NETWORKDAYS(+D8084,A8084,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8084,F8084,Feriados!$A$2:$A$1058)-1))*E8084)))","v":""},{"$f":"IF(A8084=\"\",\"\",+IF(+A8084=D8084,+VLOOKUP(D8084,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8084,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8084=\"\",\"\",+VLOOKUP(+EOMONTH(+F8084,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8084=\"\",\"\",VLOOKUP(D8084,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8084=\"\",\"\",IF(A8084=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8084,-2)+15,Cenários!$A:$D,2,FALSE)>A8084,+VLOOKUP(+EOMONTH(+A8084,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8084,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8084=\"\",\"\",VLOOKUP(F8084,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8084=\"\",\"\",IF(WORKDAY(+A8084,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8084,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8085=\"\",\"\",+IF(+A8085=D8085,+E8085,((+G8085/E8085)^+((NETWORKDAYS(+D8085,A8085,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8085,F8085,Feriados!$A$2:$A$1058)-1))*E8085)))","v":""},{"$f":"IF(A8085=\"\",\"\",+IF(+A8085=D8085,+VLOOKUP(D8085,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8085,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8085=\"\",\"\",+VLOOKUP(+EOMONTH(+F8085,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8085=\"\",\"\",VLOOKUP(D8085,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8085=\"\",\"\",IF(A8085=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8085,-2)+15,Cenários!$A:$D,2,FALSE)>A8085,+VLOOKUP(+EOMONTH(+A8085,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8085,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8085=\"\",\"\",VLOOKUP(F8085,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8085=\"\",\"\",IF(WORKDAY(+A8085,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8085,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8086=\"\",\"\",+IF(+A8086=D8086,+E8086,((+G8086/E8086)^+((NETWORKDAYS(+D8086,A8086,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8086,F8086,Feriados!$A$2:$A$1058)-1))*E8086)))","v":""},{"$f":"IF(A8086=\"\",\"\",+IF(+A8086=D8086,+VLOOKUP(D8086,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8086,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8086=\"\",\"\",+VLOOKUP(+EOMONTH(+F8086,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8086=\"\",\"\",VLOOKUP(D8086,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8086=\"\",\"\",IF(A8086=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8086,-2)+15,Cenários!$A:$D,2,FALSE)>A8086,+VLOOKUP(+EOMONTH(+A8086,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8086,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8086=\"\",\"\",VLOOKUP(F8086,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8086=\"\",\"\",IF(WORKDAY(+A8086,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8086,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8087=\"\",\"\",+IF(+A8087=D8087,+E8087,((+G8087/E8087)^+((NETWORKDAYS(+D8087,A8087,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8087,F8087,Feriados!$A$2:$A$1058)-1))*E8087)))","v":""},{"$f":"IF(A8087=\"\",\"\",+IF(+A8087=D8087,+VLOOKUP(D8087,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8087,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8087=\"\",\"\",+VLOOKUP(+EOMONTH(+F8087,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8087=\"\",\"\",VLOOKUP(D8087,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8087=\"\",\"\",IF(A8087=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8087,-2)+15,Cenários!$A:$D,2,FALSE)>A8087,+VLOOKUP(+EOMONTH(+A8087,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8087,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8087=\"\",\"\",VLOOKUP(F8087,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8087=\"\",\"\",IF(WORKDAY(+A8087,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8087,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8088=\"\",\"\",+IF(+A8088=D8088,+E8088,((+G8088/E8088)^+((NETWORKDAYS(+D8088,A8088,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8088,F8088,Feriados!$A$2:$A$1058)-1))*E8088)))","v":""},{"$f":"IF(A8088=\"\",\"\",+IF(+A8088=D8088,+VLOOKUP(D8088,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8088,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8088=\"\",\"\",+VLOOKUP(+EOMONTH(+F8088,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8088=\"\",\"\",VLOOKUP(D8088,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8088=\"\",\"\",IF(A8088=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8088,-2)+15,Cenários!$A:$D,2,FALSE)>A8088,+VLOOKUP(+EOMONTH(+A8088,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8088,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8088=\"\",\"\",VLOOKUP(F8088,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8088=\"\",\"\",IF(WORKDAY(+A8088,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8088,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8089=\"\",\"\",+IF(+A8089=D8089,+E8089,((+G8089/E8089)^+((NETWORKDAYS(+D8089,A8089,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8089,F8089,Feriados!$A$2:$A$1058)-1))*E8089)))","v":""},{"$f":"IF(A8089=\"\",\"\",+IF(+A8089=D8089,+VLOOKUP(D8089,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8089,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8089=\"\",\"\",+VLOOKUP(+EOMONTH(+F8089,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8089=\"\",\"\",VLOOKUP(D8089,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8089=\"\",\"\",IF(A8089=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8089,-2)+15,Cenários!$A:$D,2,FALSE)>A8089,+VLOOKUP(+EOMONTH(+A8089,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8089,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8089=\"\",\"\",VLOOKUP(F8089,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8089=\"\",\"\",IF(WORKDAY(+A8089,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8089,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8090=\"\",\"\",+IF(+A8090=D8090,+E8090,((+G8090/E8090)^+((NETWORKDAYS(+D8090,A8090,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8090,F8090,Feriados!$A$2:$A$1058)-1))*E8090)))","v":""},{"$f":"IF(A8090=\"\",\"\",+IF(+A8090=D8090,+VLOOKUP(D8090,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8090,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8090=\"\",\"\",+VLOOKUP(+EOMONTH(+F8090,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8090=\"\",\"\",VLOOKUP(D8090,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8090=\"\",\"\",IF(A8090=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8090,-2)+15,Cenários!$A:$D,2,FALSE)>A8090,+VLOOKUP(+EOMONTH(+A8090,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8090,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8090=\"\",\"\",VLOOKUP(F8090,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8090=\"\",\"\",IF(WORKDAY(+A8090,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8090,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8091=\"\",\"\",+IF(+A8091=D8091,+E8091,((+G8091/E8091)^+((NETWORKDAYS(+D8091,A8091,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8091,F8091,Feriados!$A$2:$A$1058)-1))*E8091)))","v":""},{"$f":"IF(A8091=\"\",\"\",+IF(+A8091=D8091,+VLOOKUP(D8091,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8091,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8091=\"\",\"\",+VLOOKUP(+EOMONTH(+F8091,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8091=\"\",\"\",VLOOKUP(D8091,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8091=\"\",\"\",IF(A8091=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8091,-2)+15,Cenários!$A:$D,2,FALSE)>A8091,+VLOOKUP(+EOMONTH(+A8091,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8091,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8091=\"\",\"\",VLOOKUP(F8091,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8091=\"\",\"\",IF(WORKDAY(+A8091,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8091,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8092=\"\",\"\",+IF(+A8092=D8092,+E8092,((+G8092/E8092)^+((NETWORKDAYS(+D8092,A8092,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8092,F8092,Feriados!$A$2:$A$1058)-1))*E8092)))","v":""},{"$f":"IF(A8092=\"\",\"\",+IF(+A8092=D8092,+VLOOKUP(D8092,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8092,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8092=\"\",\"\",+VLOOKUP(+EOMONTH(+F8092,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8092=\"\",\"\",VLOOKUP(D8092,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8092=\"\",\"\",IF(A8092=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8092,-2)+15,Cenários!$A:$D,2,FALSE)>A8092,+VLOOKUP(+EOMONTH(+A8092,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8092,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8092=\"\",\"\",VLOOKUP(F8092,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8092=\"\",\"\",IF(WORKDAY(+A8092,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8092,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8093=\"\",\"\",+IF(+A8093=D8093,+E8093,((+G8093/E8093)^+((NETWORKDAYS(+D8093,A8093,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8093,F8093,Feriados!$A$2:$A$1058)-1))*E8093)))","v":""},{"$f":"IF(A8093=\"\",\"\",+IF(+A8093=D8093,+VLOOKUP(D8093,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8093,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8093=\"\",\"\",+VLOOKUP(+EOMONTH(+F8093,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8093=\"\",\"\",VLOOKUP(D8093,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8093=\"\",\"\",IF(A8093=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8093,-2)+15,Cenários!$A:$D,2,FALSE)>A8093,+VLOOKUP(+EOMONTH(+A8093,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8093,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8093=\"\",\"\",VLOOKUP(F8093,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8093=\"\",\"\",IF(WORKDAY(+A8093,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8093,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8094=\"\",\"\",+IF(+A8094=D8094,+E8094,((+G8094/E8094)^+((NETWORKDAYS(+D8094,A8094,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8094,F8094,Feriados!$A$2:$A$1058)-1))*E8094)))","v":""},{"$f":"IF(A8094=\"\",\"\",+IF(+A8094=D8094,+VLOOKUP(D8094,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8094,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8094=\"\",\"\",+VLOOKUP(+EOMONTH(+F8094,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8094=\"\",\"\",VLOOKUP(D8094,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8094=\"\",\"\",IF(A8094=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8094,-2)+15,Cenários!$A:$D,2,FALSE)>A8094,+VLOOKUP(+EOMONTH(+A8094,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8094,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8094=\"\",\"\",VLOOKUP(F8094,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8094=\"\",\"\",IF(WORKDAY(+A8094,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8094,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8095=\"\",\"\",+IF(+A8095=D8095,+E8095,((+G8095/E8095)^+((NETWORKDAYS(+D8095,A8095,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8095,F8095,Feriados!$A$2:$A$1058)-1))*E8095)))","v":""},{"$f":"IF(A8095=\"\",\"\",+IF(+A8095=D8095,+VLOOKUP(D8095,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8095,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8095=\"\",\"\",+VLOOKUP(+EOMONTH(+F8095,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8095=\"\",\"\",VLOOKUP(D8095,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8095=\"\",\"\",IF(A8095=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8095,-2)+15,Cenários!$A:$D,2,FALSE)>A8095,+VLOOKUP(+EOMONTH(+A8095,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8095,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8095=\"\",\"\",VLOOKUP(F8095,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8095=\"\",\"\",IF(WORKDAY(+A8095,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8095,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8096=\"\",\"\",+IF(+A8096=D8096,+E8096,((+G8096/E8096)^+((NETWORKDAYS(+D8096,A8096,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8096,F8096,Feriados!$A$2:$A$1058)-1))*E8096)))","v":""},{"$f":"IF(A8096=\"\",\"\",+IF(+A8096=D8096,+VLOOKUP(D8096,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8096,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8096=\"\",\"\",+VLOOKUP(+EOMONTH(+F8096,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8096=\"\",\"\",VLOOKUP(D8096,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8096=\"\",\"\",IF(A8096=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8096,-2)+15,Cenários!$A:$D,2,FALSE)>A8096,+VLOOKUP(+EOMONTH(+A8096,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8096,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8096=\"\",\"\",VLOOKUP(F8096,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8096=\"\",\"\",IF(WORKDAY(+A8096,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8096,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8097=\"\",\"\",+IF(+A8097=D8097,+E8097,((+G8097/E8097)^+((NETWORKDAYS(+D8097,A8097,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8097,F8097,Feriados!$A$2:$A$1058)-1))*E8097)))","v":""},{"$f":"IF(A8097=\"\",\"\",+IF(+A8097=D8097,+VLOOKUP(D8097,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8097,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8097=\"\",\"\",+VLOOKUP(+EOMONTH(+F8097,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8097=\"\",\"\",VLOOKUP(D8097,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8097=\"\",\"\",IF(A8097=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8097,-2)+15,Cenários!$A:$D,2,FALSE)>A8097,+VLOOKUP(+EOMONTH(+A8097,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8097,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8097=\"\",\"\",VLOOKUP(F8097,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8097=\"\",\"\",IF(WORKDAY(+A8097,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8097,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8098=\"\",\"\",+IF(+A8098=D8098,+E8098,((+G8098/E8098)^+((NETWORKDAYS(+D8098,A8098,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8098,F8098,Feriados!$A$2:$A$1058)-1))*E8098)))","v":""},{"$f":"IF(A8098=\"\",\"\",+IF(+A8098=D8098,+VLOOKUP(D8098,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8098,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8098=\"\",\"\",+VLOOKUP(+EOMONTH(+F8098,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8098=\"\",\"\",VLOOKUP(D8098,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8098=\"\",\"\",IF(A8098=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8098,-2)+15,Cenários!$A:$D,2,FALSE)>A8098,+VLOOKUP(+EOMONTH(+A8098,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8098,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8098=\"\",\"\",VLOOKUP(F8098,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8098=\"\",\"\",IF(WORKDAY(+A8098,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8098,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8099=\"\",\"\",+IF(+A8099=D8099,+E8099,((+G8099/E8099)^+((NETWORKDAYS(+D8099,A8099,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8099,F8099,Feriados!$A$2:$A$1058)-1))*E8099)))","v":""},{"$f":"IF(A8099=\"\",\"\",+IF(+A8099=D8099,+VLOOKUP(D8099,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8099,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8099=\"\",\"\",+VLOOKUP(+EOMONTH(+F8099,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8099=\"\",\"\",VLOOKUP(D8099,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8099=\"\",\"\",IF(A8099=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8099,-2)+15,Cenários!$A:$D,2,FALSE)>A8099,+VLOOKUP(+EOMONTH(+A8099,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8099,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8099=\"\",\"\",VLOOKUP(F8099,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8099=\"\",\"\",IF(WORKDAY(+A8099,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8099,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8100=\"\",\"\",+IF(+A8100=D8100,+E8100,((+G8100/E8100)^+((NETWORKDAYS(+D8100,A8100,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8100,F8100,Feriados!$A$2:$A$1058)-1))*E8100)))","v":""},{"$f":"IF(A8100=\"\",\"\",+IF(+A8100=D8100,+VLOOKUP(D8100,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8100,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8100=\"\",\"\",+VLOOKUP(+EOMONTH(+F8100,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8100=\"\",\"\",VLOOKUP(D8100,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8100=\"\",\"\",IF(A8100=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8100,-2)+15,Cenários!$A:$D,2,FALSE)>A8100,+VLOOKUP(+EOMONTH(+A8100,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8100,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8100=\"\",\"\",VLOOKUP(F8100,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8100=\"\",\"\",IF(WORKDAY(+A8100,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8100,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8101=\"\",\"\",+IF(+A8101=D8101,+E8101,((+G8101/E8101)^+((NETWORKDAYS(+D8101,A8101,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8101,F8101,Feriados!$A$2:$A$1058)-1))*E8101)))","v":""},{"$f":"IF(A8101=\"\",\"\",+IF(+A8101=D8101,+VLOOKUP(D8101,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8101,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8101=\"\",\"\",+VLOOKUP(+EOMONTH(+F8101,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8101=\"\",\"\",VLOOKUP(D8101,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8101=\"\",\"\",IF(A8101=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8101,-2)+15,Cenários!$A:$D,2,FALSE)>A8101,+VLOOKUP(+EOMONTH(+A8101,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8101,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8101=\"\",\"\",VLOOKUP(F8101,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8101=\"\",\"\",IF(WORKDAY(+A8101,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8101,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8102=\"\",\"\",+IF(+A8102=D8102,+E8102,((+G8102/E8102)^+((NETWORKDAYS(+D8102,A8102,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8102,F8102,Feriados!$A$2:$A$1058)-1))*E8102)))","v":""},{"$f":"IF(A8102=\"\",\"\",+IF(+A8102=D8102,+VLOOKUP(D8102,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8102,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8102=\"\",\"\",+VLOOKUP(+EOMONTH(+F8102,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8102=\"\",\"\",VLOOKUP(D8102,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8102=\"\",\"\",IF(A8102=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8102,-2)+15,Cenários!$A:$D,2,FALSE)>A8102,+VLOOKUP(+EOMONTH(+A8102,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8102,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8102=\"\",\"\",VLOOKUP(F8102,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8102=\"\",\"\",IF(WORKDAY(+A8102,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8102,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8103=\"\",\"\",+IF(+A8103=D8103,+E8103,((+G8103/E8103)^+((NETWORKDAYS(+D8103,A8103,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8103,F8103,Feriados!$A$2:$A$1058)-1))*E8103)))","v":""},{"$f":"IF(A8103=\"\",\"\",+IF(+A8103=D8103,+VLOOKUP(D8103,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8103,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8103=\"\",\"\",+VLOOKUP(+EOMONTH(+F8103,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8103=\"\",\"\",VLOOKUP(D8103,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8103=\"\",\"\",IF(A8103=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8103,-2)+15,Cenários!$A:$D,2,FALSE)>A8103,+VLOOKUP(+EOMONTH(+A8103,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8103,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8103=\"\",\"\",VLOOKUP(F8103,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8103=\"\",\"\",IF(WORKDAY(+A8103,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8103,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8104=\"\",\"\",+IF(+A8104=D8104,+E8104,((+G8104/E8104)^+((NETWORKDAYS(+D8104,A8104,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8104,F8104,Feriados!$A$2:$A$1058)-1))*E8104)))","v":""},{"$f":"IF(A8104=\"\",\"\",+IF(+A8104=D8104,+VLOOKUP(D8104,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8104,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8104=\"\",\"\",+VLOOKUP(+EOMONTH(+F8104,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8104=\"\",\"\",VLOOKUP(D8104,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8104=\"\",\"\",IF(A8104=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8104,-2)+15,Cenários!$A:$D,2,FALSE)>A8104,+VLOOKUP(+EOMONTH(+A8104,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8104,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8104=\"\",\"\",VLOOKUP(F8104,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8104=\"\",\"\",IF(WORKDAY(+A8104,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8104,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8105=\"\",\"\",+IF(+A8105=D8105,+E8105,((+G8105/E8105)^+((NETWORKDAYS(+D8105,A8105,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8105,F8105,Feriados!$A$2:$A$1058)-1))*E8105)))","v":""},{"$f":"IF(A8105=\"\",\"\",+IF(+A8105=D8105,+VLOOKUP(D8105,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8105,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8105=\"\",\"\",+VLOOKUP(+EOMONTH(+F8105,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8105=\"\",\"\",VLOOKUP(D8105,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8105=\"\",\"\",IF(A8105=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8105,-2)+15,Cenários!$A:$D,2,FALSE)>A8105,+VLOOKUP(+EOMONTH(+A8105,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8105,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8105=\"\",\"\",VLOOKUP(F8105,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8105=\"\",\"\",IF(WORKDAY(+A8105,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8105,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8106=\"\",\"\",+IF(+A8106=D8106,+E8106,((+G8106/E8106)^+((NETWORKDAYS(+D8106,A8106,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8106,F8106,Feriados!$A$2:$A$1058)-1))*E8106)))","v":""},{"$f":"IF(A8106=\"\",\"\",+IF(+A8106=D8106,+VLOOKUP(D8106,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8106,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8106=\"\",\"\",+VLOOKUP(+EOMONTH(+F8106,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8106=\"\",\"\",VLOOKUP(D8106,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8106=\"\",\"\",IF(A8106=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8106,-2)+15,Cenários!$A:$D,2,FALSE)>A8106,+VLOOKUP(+EOMONTH(+A8106,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8106,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8106=\"\",\"\",VLOOKUP(F8106,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8106=\"\",\"\",IF(WORKDAY(+A8106,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8106,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8107=\"\",\"\",+IF(+A8107=D8107,+E8107,((+G8107/E8107)^+((NETWORKDAYS(+D8107,A8107,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8107,F8107,Feriados!$A$2:$A$1058)-1))*E8107)))","v":""},{"$f":"IF(A8107=\"\",\"\",+IF(+A8107=D8107,+VLOOKUP(D8107,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8107,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8107=\"\",\"\",+VLOOKUP(+EOMONTH(+F8107,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8107=\"\",\"\",VLOOKUP(D8107,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8107=\"\",\"\",IF(A8107=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8107,-2)+15,Cenários!$A:$D,2,FALSE)>A8107,+VLOOKUP(+EOMONTH(+A8107,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8107,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8107=\"\",\"\",VLOOKUP(F8107,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8107=\"\",\"\",IF(WORKDAY(+A8107,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8107,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8108=\"\",\"\",+IF(+A8108=D8108,+E8108,((+G8108/E8108)^+((NETWORKDAYS(+D8108,A8108,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8108,F8108,Feriados!$A$2:$A$1058)-1))*E8108)))","v":""},{"$f":"IF(A8108=\"\",\"\",+IF(+A8108=D8108,+VLOOKUP(D8108,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8108,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8108=\"\",\"\",+VLOOKUP(+EOMONTH(+F8108,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8108=\"\",\"\",VLOOKUP(D8108,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8108=\"\",\"\",IF(A8108=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8108,-2)+15,Cenários!$A:$D,2,FALSE)>A8108,+VLOOKUP(+EOMONTH(+A8108,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8108,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8108=\"\",\"\",VLOOKUP(F8108,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8108=\"\",\"\",IF(WORKDAY(+A8108,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8108,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8109=\"\",\"\",+IF(+A8109=D8109,+E8109,((+G8109/E8109)^+((NETWORKDAYS(+D8109,A8109,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8109,F8109,Feriados!$A$2:$A$1058)-1))*E8109)))","v":""},{"$f":"IF(A8109=\"\",\"\",+IF(+A8109=D8109,+VLOOKUP(D8109,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8109,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8109=\"\",\"\",+VLOOKUP(+EOMONTH(+F8109,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8109=\"\",\"\",VLOOKUP(D8109,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8109=\"\",\"\",IF(A8109=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8109,-2)+15,Cenários!$A:$D,2,FALSE)>A8109,+VLOOKUP(+EOMONTH(+A8109,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8109,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8109=\"\",\"\",VLOOKUP(F8109,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8109=\"\",\"\",IF(WORKDAY(+A8109,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8109,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8110=\"\",\"\",+IF(+A8110=D8110,+E8110,((+G8110/E8110)^+((NETWORKDAYS(+D8110,A8110,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8110,F8110,Feriados!$A$2:$A$1058)-1))*E8110)))","v":""},{"$f":"IF(A8110=\"\",\"\",+IF(+A8110=D8110,+VLOOKUP(D8110,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8110,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8110=\"\",\"\",+VLOOKUP(+EOMONTH(+F8110,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8110=\"\",\"\",VLOOKUP(D8110,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8110=\"\",\"\",IF(A8110=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8110,-2)+15,Cenários!$A:$D,2,FALSE)>A8110,+VLOOKUP(+EOMONTH(+A8110,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8110,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8110=\"\",\"\",VLOOKUP(F8110,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8110=\"\",\"\",IF(WORKDAY(+A8110,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8110,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8111=\"\",\"\",+IF(+A8111=D8111,+E8111,((+G8111/E8111)^+((NETWORKDAYS(+D8111,A8111,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8111,F8111,Feriados!$A$2:$A$1058)-1))*E8111)))","v":""},{"$f":"IF(A8111=\"\",\"\",+IF(+A8111=D8111,+VLOOKUP(D8111,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8111,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8111=\"\",\"\",+VLOOKUP(+EOMONTH(+F8111,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8111=\"\",\"\",VLOOKUP(D8111,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8111=\"\",\"\",IF(A8111=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8111,-2)+15,Cenários!$A:$D,2,FALSE)>A8111,+VLOOKUP(+EOMONTH(+A8111,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8111,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8111=\"\",\"\",VLOOKUP(F8111,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8111=\"\",\"\",IF(WORKDAY(+A8111,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8111,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8112=\"\",\"\",+IF(+A8112=D8112,+E8112,((+G8112/E8112)^+((NETWORKDAYS(+D8112,A8112,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8112,F8112,Feriados!$A$2:$A$1058)-1))*E8112)))","v":""},{"$f":"IF(A8112=\"\",\"\",+IF(+A8112=D8112,+VLOOKUP(D8112,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8112,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8112=\"\",\"\",+VLOOKUP(+EOMONTH(+F8112,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8112=\"\",\"\",VLOOKUP(D8112,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8112=\"\",\"\",IF(A8112=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8112,-2)+15,Cenários!$A:$D,2,FALSE)>A8112,+VLOOKUP(+EOMONTH(+A8112,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8112,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8112=\"\",\"\",VLOOKUP(F8112,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8112=\"\",\"\",IF(WORKDAY(+A8112,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8112,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8113=\"\",\"\",+IF(+A8113=D8113,+E8113,((+G8113/E8113)^+((NETWORKDAYS(+D8113,A8113,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8113,F8113,Feriados!$A$2:$A$1058)-1))*E8113)))","v":""},{"$f":"IF(A8113=\"\",\"\",+IF(+A8113=D8113,+VLOOKUP(D8113,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8113,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8113=\"\",\"\",+VLOOKUP(+EOMONTH(+F8113,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8113=\"\",\"\",VLOOKUP(D8113,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8113=\"\",\"\",IF(A8113=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8113,-2)+15,Cenários!$A:$D,2,FALSE)>A8113,+VLOOKUP(+EOMONTH(+A8113,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8113,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8113=\"\",\"\",VLOOKUP(F8113,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8113=\"\",\"\",IF(WORKDAY(+A8113,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8113,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8114=\"\",\"\",+IF(+A8114=D8114,+E8114,((+G8114/E8114)^+((NETWORKDAYS(+D8114,A8114,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8114,F8114,Feriados!$A$2:$A$1058)-1))*E8114)))","v":""},{"$f":"IF(A8114=\"\",\"\",+IF(+A8114=D8114,+VLOOKUP(D8114,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8114,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8114=\"\",\"\",+VLOOKUP(+EOMONTH(+F8114,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8114=\"\",\"\",VLOOKUP(D8114,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8114=\"\",\"\",IF(A8114=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8114,-2)+15,Cenários!$A:$D,2,FALSE)>A8114,+VLOOKUP(+EOMONTH(+A8114,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8114,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8114=\"\",\"\",VLOOKUP(F8114,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8114=\"\",\"\",IF(WORKDAY(+A8114,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8114,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8115=\"\",\"\",+IF(+A8115=D8115,+E8115,((+G8115/E8115)^+((NETWORKDAYS(+D8115,A8115,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8115,F8115,Feriados!$A$2:$A$1058)-1))*E8115)))","v":""},{"$f":"IF(A8115=\"\",\"\",+IF(+A8115=D8115,+VLOOKUP(D8115,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8115,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8115=\"\",\"\",+VLOOKUP(+EOMONTH(+F8115,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8115=\"\",\"\",VLOOKUP(D8115,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8115=\"\",\"\",IF(A8115=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8115,-2)+15,Cenários!$A:$D,2,FALSE)>A8115,+VLOOKUP(+EOMONTH(+A8115,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8115,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8115=\"\",\"\",VLOOKUP(F8115,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8115=\"\",\"\",IF(WORKDAY(+A8115,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8115,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8116=\"\",\"\",+IF(+A8116=D8116,+E8116,((+G8116/E8116)^+((NETWORKDAYS(+D8116,A8116,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8116,F8116,Feriados!$A$2:$A$1058)-1))*E8116)))","v":""},{"$f":"IF(A8116=\"\",\"\",+IF(+A8116=D8116,+VLOOKUP(D8116,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8116,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8116=\"\",\"\",+VLOOKUP(+EOMONTH(+F8116,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8116=\"\",\"\",VLOOKUP(D8116,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8116=\"\",\"\",IF(A8116=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8116,-2)+15,Cenários!$A:$D,2,FALSE)>A8116,+VLOOKUP(+EOMONTH(+A8116,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8116,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8116=\"\",\"\",VLOOKUP(F8116,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8116=\"\",\"\",IF(WORKDAY(+A8116,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8116,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8117=\"\",\"\",+IF(+A8117=D8117,+E8117,((+G8117/E8117)^+((NETWORKDAYS(+D8117,A8117,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8117,F8117,Feriados!$A$2:$A$1058)-1))*E8117)))","v":""},{"$f":"IF(A8117=\"\",\"\",+IF(+A8117=D8117,+VLOOKUP(D8117,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8117,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8117=\"\",\"\",+VLOOKUP(+EOMONTH(+F8117,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8117=\"\",\"\",VLOOKUP(D8117,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8117=\"\",\"\",IF(A8117=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8117,-2)+15,Cenários!$A:$D,2,FALSE)>A8117,+VLOOKUP(+EOMONTH(+A8117,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8117,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8117=\"\",\"\",VLOOKUP(F8117,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8117=\"\",\"\",IF(WORKDAY(+A8117,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8117,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8118=\"\",\"\",+IF(+A8118=D8118,+E8118,((+G8118/E8118)^+((NETWORKDAYS(+D8118,A8118,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8118,F8118,Feriados!$A$2:$A$1058)-1))*E8118)))","v":""},{"$f":"IF(A8118=\"\",\"\",+IF(+A8118=D8118,+VLOOKUP(D8118,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8118,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8118=\"\",\"\",+VLOOKUP(+EOMONTH(+F8118,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8118=\"\",\"\",VLOOKUP(D8118,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8118=\"\",\"\",IF(A8118=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8118,-2)+15,Cenários!$A:$D,2,FALSE)>A8118,+VLOOKUP(+EOMONTH(+A8118,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8118,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8118=\"\",\"\",VLOOKUP(F8118,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8118=\"\",\"\",IF(WORKDAY(+A8118,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8118,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8119=\"\",\"\",+IF(+A8119=D8119,+E8119,((+G8119/E8119)^+((NETWORKDAYS(+D8119,A8119,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8119,F8119,Feriados!$A$2:$A$1058)-1))*E8119)))","v":""},{"$f":"IF(A8119=\"\",\"\",+IF(+A8119=D8119,+VLOOKUP(D8119,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8119,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8119=\"\",\"\",+VLOOKUP(+EOMONTH(+F8119,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8119=\"\",\"\",VLOOKUP(D8119,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8119=\"\",\"\",IF(A8119=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8119,-2)+15,Cenários!$A:$D,2,FALSE)>A8119,+VLOOKUP(+EOMONTH(+A8119,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8119,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8119=\"\",\"\",VLOOKUP(F8119,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8119=\"\",\"\",IF(WORKDAY(+A8119,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8119,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8120=\"\",\"\",+IF(+A8120=D8120,+E8120,((+G8120/E8120)^+((NETWORKDAYS(+D8120,A8120,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8120,F8120,Feriados!$A$2:$A$1058)-1))*E8120)))","v":""},{"$f":"IF(A8120=\"\",\"\",+IF(+A8120=D8120,+VLOOKUP(D8120,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8120,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8120=\"\",\"\",+VLOOKUP(+EOMONTH(+F8120,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8120=\"\",\"\",VLOOKUP(D8120,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8120=\"\",\"\",IF(A8120=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8120,-2)+15,Cenários!$A:$D,2,FALSE)>A8120,+VLOOKUP(+EOMONTH(+A8120,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8120,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8120=\"\",\"\",VLOOKUP(F8120,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8120=\"\",\"\",IF(WORKDAY(+A8120,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8120,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8121=\"\",\"\",+IF(+A8121=D8121,+E8121,((+G8121/E8121)^+((NETWORKDAYS(+D8121,A8121,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8121,F8121,Feriados!$A$2:$A$1058)-1))*E8121)))","v":""},{"$f":"IF(A8121=\"\",\"\",+IF(+A8121=D8121,+VLOOKUP(D8121,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8121,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8121=\"\",\"\",+VLOOKUP(+EOMONTH(+F8121,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8121=\"\",\"\",VLOOKUP(D8121,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8121=\"\",\"\",IF(A8121=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8121,-2)+15,Cenários!$A:$D,2,FALSE)>A8121,+VLOOKUP(+EOMONTH(+A8121,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8121,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8121=\"\",\"\",VLOOKUP(F8121,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8121=\"\",\"\",IF(WORKDAY(+A8121,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8121,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8122=\"\",\"\",+IF(+A8122=D8122,+E8122,((+G8122/E8122)^+((NETWORKDAYS(+D8122,A8122,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8122,F8122,Feriados!$A$2:$A$1058)-1))*E8122)))","v":""},{"$f":"IF(A8122=\"\",\"\",+IF(+A8122=D8122,+VLOOKUP(D8122,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8122,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8122=\"\",\"\",+VLOOKUP(+EOMONTH(+F8122,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8122=\"\",\"\",VLOOKUP(D8122,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8122=\"\",\"\",IF(A8122=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8122,-2)+15,Cenários!$A:$D,2,FALSE)>A8122,+VLOOKUP(+EOMONTH(+A8122,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8122,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8122=\"\",\"\",VLOOKUP(F8122,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8122=\"\",\"\",IF(WORKDAY(+A8122,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8122,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8123=\"\",\"\",+IF(+A8123=D8123,+E8123,((+G8123/E8123)^+((NETWORKDAYS(+D8123,A8123,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8123,F8123,Feriados!$A$2:$A$1058)-1))*E8123)))","v":""},{"$f":"IF(A8123=\"\",\"\",+IF(+A8123=D8123,+VLOOKUP(D8123,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8123,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8123=\"\",\"\",+VLOOKUP(+EOMONTH(+F8123,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8123=\"\",\"\",VLOOKUP(D8123,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8123=\"\",\"\",IF(A8123=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8123,-2)+15,Cenários!$A:$D,2,FALSE)>A8123,+VLOOKUP(+EOMONTH(+A8123,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8123,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8123=\"\",\"\",VLOOKUP(F8123,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8123=\"\",\"\",IF(WORKDAY(+A8123,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8123,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8124=\"\",\"\",+IF(+A8124=D8124,+E8124,((+G8124/E8124)^+((NETWORKDAYS(+D8124,A8124,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8124,F8124,Feriados!$A$2:$A$1058)-1))*E8124)))","v":""},{"$f":"IF(A8124=\"\",\"\",+IF(+A8124=D8124,+VLOOKUP(D8124,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8124,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8124=\"\",\"\",+VLOOKUP(+EOMONTH(+F8124,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8124=\"\",\"\",VLOOKUP(D8124,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8124=\"\",\"\",IF(A8124=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8124,-2)+15,Cenários!$A:$D,2,FALSE)>A8124,+VLOOKUP(+EOMONTH(+A8124,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8124,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8124=\"\",\"\",VLOOKUP(F8124,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8124=\"\",\"\",IF(WORKDAY(+A8124,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8124,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8125=\"\",\"\",+IF(+A8125=D8125,+E8125,((+G8125/E8125)^+((NETWORKDAYS(+D8125,A8125,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8125,F8125,Feriados!$A$2:$A$1058)-1))*E8125)))","v":""},{"$f":"IF(A8125=\"\",\"\",+IF(+A8125=D8125,+VLOOKUP(D8125,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8125,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8125=\"\",\"\",+VLOOKUP(+EOMONTH(+F8125,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8125=\"\",\"\",VLOOKUP(D8125,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8125=\"\",\"\",IF(A8125=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8125,-2)+15,Cenários!$A:$D,2,FALSE)>A8125,+VLOOKUP(+EOMONTH(+A8125,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8125,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8125=\"\",\"\",VLOOKUP(F8125,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8125=\"\",\"\",IF(WORKDAY(+A8125,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8125,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8126=\"\",\"\",+IF(+A8126=D8126,+E8126,((+G8126/E8126)^+((NETWORKDAYS(+D8126,A8126,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8126,F8126,Feriados!$A$2:$A$1058)-1))*E8126)))","v":""},{"$f":"IF(A8126=\"\",\"\",+IF(+A8126=D8126,+VLOOKUP(D8126,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8126,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8126=\"\",\"\",+VLOOKUP(+EOMONTH(+F8126,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8126=\"\",\"\",VLOOKUP(D8126,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8126=\"\",\"\",IF(A8126=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8126,-2)+15,Cenários!$A:$D,2,FALSE)>A8126,+VLOOKUP(+EOMONTH(+A8126,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8126,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8126=\"\",\"\",VLOOKUP(F8126,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8126=\"\",\"\",IF(WORKDAY(+A8126,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8126,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8127=\"\",\"\",+IF(+A8127=D8127,+E8127,((+G8127/E8127)^+((NETWORKDAYS(+D8127,A8127,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8127,F8127,Feriados!$A$2:$A$1058)-1))*E8127)))","v":""},{"$f":"IF(A8127=\"\",\"\",+IF(+A8127=D8127,+VLOOKUP(D8127,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8127,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8127=\"\",\"\",+VLOOKUP(+EOMONTH(+F8127,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8127=\"\",\"\",VLOOKUP(D8127,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8127=\"\",\"\",IF(A8127=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8127,-2)+15,Cenários!$A:$D,2,FALSE)>A8127,+VLOOKUP(+EOMONTH(+A8127,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8127,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8127=\"\",\"\",VLOOKUP(F8127,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8127=\"\",\"\",IF(WORKDAY(+A8127,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8127,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8128=\"\",\"\",+IF(+A8128=D8128,+E8128,((+G8128/E8128)^+((NETWORKDAYS(+D8128,A8128,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8128,F8128,Feriados!$A$2:$A$1058)-1))*E8128)))","v":""},{"$f":"IF(A8128=\"\",\"\",+IF(+A8128=D8128,+VLOOKUP(D8128,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8128,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8128=\"\",\"\",+VLOOKUP(+EOMONTH(+F8128,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8128=\"\",\"\",VLOOKUP(D8128,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8128=\"\",\"\",IF(A8128=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8128,-2)+15,Cenários!$A:$D,2,FALSE)>A8128,+VLOOKUP(+EOMONTH(+A8128,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8128,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8128=\"\",\"\",VLOOKUP(F8128,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8128=\"\",\"\",IF(WORKDAY(+A8128,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8128,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8129=\"\",\"\",+IF(+A8129=D8129,+E8129,((+G8129/E8129)^+((NETWORKDAYS(+D8129,A8129,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8129,F8129,Feriados!$A$2:$A$1058)-1))*E8129)))","v":""},{"$f":"IF(A8129=\"\",\"\",+IF(+A8129=D8129,+VLOOKUP(D8129,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8129,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8129=\"\",\"\",+VLOOKUP(+EOMONTH(+F8129,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8129=\"\",\"\",VLOOKUP(D8129,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8129=\"\",\"\",IF(A8129=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8129,-2)+15,Cenários!$A:$D,2,FALSE)>A8129,+VLOOKUP(+EOMONTH(+A8129,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8129,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8129=\"\",\"\",VLOOKUP(F8129,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8129=\"\",\"\",IF(WORKDAY(+A8129,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8129,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8130=\"\",\"\",+IF(+A8130=D8130,+E8130,((+G8130/E8130)^+((NETWORKDAYS(+D8130,A8130,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8130,F8130,Feriados!$A$2:$A$1058)-1))*E8130)))","v":""},{"$f":"IF(A8130=\"\",\"\",+IF(+A8130=D8130,+VLOOKUP(D8130,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8130,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8130=\"\",\"\",+VLOOKUP(+EOMONTH(+F8130,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8130=\"\",\"\",VLOOKUP(D8130,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8130=\"\",\"\",IF(A8130=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8130,-2)+15,Cenários!$A:$D,2,FALSE)>A8130,+VLOOKUP(+EOMONTH(+A8130,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8130,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8130=\"\",\"\",VLOOKUP(F8130,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8130=\"\",\"\",IF(WORKDAY(+A8130,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8130,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8131=\"\",\"\",+IF(+A8131=D8131,+E8131,((+G8131/E8131)^+((NETWORKDAYS(+D8131,A8131,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8131,F8131,Feriados!$A$2:$A$1058)-1))*E8131)))","v":""},{"$f":"IF(A8131=\"\",\"\",+IF(+A8131=D8131,+VLOOKUP(D8131,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8131,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8131=\"\",\"\",+VLOOKUP(+EOMONTH(+F8131,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8131=\"\",\"\",VLOOKUP(D8131,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8131=\"\",\"\",IF(A8131=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8131,-2)+15,Cenários!$A:$D,2,FALSE)>A8131,+VLOOKUP(+EOMONTH(+A8131,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8131,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8131=\"\",\"\",VLOOKUP(F8131,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8131=\"\",\"\",IF(WORKDAY(+A8131,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8131,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8132=\"\",\"\",+IF(+A8132=D8132,+E8132,((+G8132/E8132)^+((NETWORKDAYS(+D8132,A8132,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8132,F8132,Feriados!$A$2:$A$1058)-1))*E8132)))","v":""},{"$f":"IF(A8132=\"\",\"\",+IF(+A8132=D8132,+VLOOKUP(D8132,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8132,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8132=\"\",\"\",+VLOOKUP(+EOMONTH(+F8132,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8132=\"\",\"\",VLOOKUP(D8132,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8132=\"\",\"\",IF(A8132=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8132,-2)+15,Cenários!$A:$D,2,FALSE)>A8132,+VLOOKUP(+EOMONTH(+A8132,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8132,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8132=\"\",\"\",VLOOKUP(F8132,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8132=\"\",\"\",IF(WORKDAY(+A8132,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8132,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8133=\"\",\"\",+IF(+A8133=D8133,+E8133,((+G8133/E8133)^+((NETWORKDAYS(+D8133,A8133,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8133,F8133,Feriados!$A$2:$A$1058)-1))*E8133)))","v":""},{"$f":"IF(A8133=\"\",\"\",+IF(+A8133=D8133,+VLOOKUP(D8133,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8133,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8133=\"\",\"\",+VLOOKUP(+EOMONTH(+F8133,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8133=\"\",\"\",VLOOKUP(D8133,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8133=\"\",\"\",IF(A8133=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8133,-2)+15,Cenários!$A:$D,2,FALSE)>A8133,+VLOOKUP(+EOMONTH(+A8133,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8133,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8133=\"\",\"\",VLOOKUP(F8133,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8133=\"\",\"\",IF(WORKDAY(+A8133,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8133,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8134=\"\",\"\",+IF(+A8134=D8134,+E8134,((+G8134/E8134)^+((NETWORKDAYS(+D8134,A8134,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8134,F8134,Feriados!$A$2:$A$1058)-1))*E8134)))","v":""},{"$f":"IF(A8134=\"\",\"\",+IF(+A8134=D8134,+VLOOKUP(D8134,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8134,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8134=\"\",\"\",+VLOOKUP(+EOMONTH(+F8134,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8134=\"\",\"\",VLOOKUP(D8134,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8134=\"\",\"\",IF(A8134=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8134,-2)+15,Cenários!$A:$D,2,FALSE)>A8134,+VLOOKUP(+EOMONTH(+A8134,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8134,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8134=\"\",\"\",VLOOKUP(F8134,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8134=\"\",\"\",IF(WORKDAY(+A8134,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8134,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8135=\"\",\"\",+IF(+A8135=D8135,+E8135,((+G8135/E8135)^+((NETWORKDAYS(+D8135,A8135,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8135,F8135,Feriados!$A$2:$A$1058)-1))*E8135)))","v":""},{"$f":"IF(A8135=\"\",\"\",+IF(+A8135=D8135,+VLOOKUP(D8135,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8135,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8135=\"\",\"\",+VLOOKUP(+EOMONTH(+F8135,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8135=\"\",\"\",VLOOKUP(D8135,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8135=\"\",\"\",IF(A8135=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8135,-2)+15,Cenários!$A:$D,2,FALSE)>A8135,+VLOOKUP(+EOMONTH(+A8135,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8135,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8135=\"\",\"\",VLOOKUP(F8135,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8135=\"\",\"\",IF(WORKDAY(+A8135,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8135,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8136=\"\",\"\",+IF(+A8136=D8136,+E8136,((+G8136/E8136)^+((NETWORKDAYS(+D8136,A8136,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8136,F8136,Feriados!$A$2:$A$1058)-1))*E8136)))","v":""},{"$f":"IF(A8136=\"\",\"\",+IF(+A8136=D8136,+VLOOKUP(D8136,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8136,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8136=\"\",\"\",+VLOOKUP(+EOMONTH(+F8136,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8136=\"\",\"\",VLOOKUP(D8136,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8136=\"\",\"\",IF(A8136=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8136,-2)+15,Cenários!$A:$D,2,FALSE)>A8136,+VLOOKUP(+EOMONTH(+A8136,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8136,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8136=\"\",\"\",VLOOKUP(F8136,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8136=\"\",\"\",IF(WORKDAY(+A8136,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8136,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8137=\"\",\"\",+IF(+A8137=D8137,+E8137,((+G8137/E8137)^+((NETWORKDAYS(+D8137,A8137,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8137,F8137,Feriados!$A$2:$A$1058)-1))*E8137)))","v":""},{"$f":"IF(A8137=\"\",\"\",+IF(+A8137=D8137,+VLOOKUP(D8137,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8137,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8137=\"\",\"\",+VLOOKUP(+EOMONTH(+F8137,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8137=\"\",\"\",VLOOKUP(D8137,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8137=\"\",\"\",IF(A8137=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8137,-2)+15,Cenários!$A:$D,2,FALSE)>A8137,+VLOOKUP(+EOMONTH(+A8137,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8137,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8137=\"\",\"\",VLOOKUP(F8137,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8137=\"\",\"\",IF(WORKDAY(+A8137,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8137,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8138=\"\",\"\",+IF(+A8138=D8138,+E8138,((+G8138/E8138)^+((NETWORKDAYS(+D8138,A8138,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8138,F8138,Feriados!$A$2:$A$1058)-1))*E8138)))","v":""},{"$f":"IF(A8138=\"\",\"\",+IF(+A8138=D8138,+VLOOKUP(D8138,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8138,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8138=\"\",\"\",+VLOOKUP(+EOMONTH(+F8138,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8138=\"\",\"\",VLOOKUP(D8138,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8138=\"\",\"\",IF(A8138=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8138,-2)+15,Cenários!$A:$D,2,FALSE)>A8138,+VLOOKUP(+EOMONTH(+A8138,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8138,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8138=\"\",\"\",VLOOKUP(F8138,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8138=\"\",\"\",IF(WORKDAY(+A8138,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8138,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8139=\"\",\"\",+IF(+A8139=D8139,+E8139,((+G8139/E8139)^+((NETWORKDAYS(+D8139,A8139,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8139,F8139,Feriados!$A$2:$A$1058)-1))*E8139)))","v":""},{"$f":"IF(A8139=\"\",\"\",+IF(+A8139=D8139,+VLOOKUP(D8139,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8139,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8139=\"\",\"\",+VLOOKUP(+EOMONTH(+F8139,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8139=\"\",\"\",VLOOKUP(D8139,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8139=\"\",\"\",IF(A8139=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8139,-2)+15,Cenários!$A:$D,2,FALSE)>A8139,+VLOOKUP(+EOMONTH(+A8139,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8139,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8139=\"\",\"\",VLOOKUP(F8139,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8139=\"\",\"\",IF(WORKDAY(+A8139,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8139,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8140=\"\",\"\",+IF(+A8140=D8140,+E8140,((+G8140/E8140)^+((NETWORKDAYS(+D8140,A8140,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8140,F8140,Feriados!$A$2:$A$1058)-1))*E8140)))","v":""},{"$f":"IF(A8140=\"\",\"\",+IF(+A8140=D8140,+VLOOKUP(D8140,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8140,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8140=\"\",\"\",+VLOOKUP(+EOMONTH(+F8140,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8140=\"\",\"\",VLOOKUP(D8140,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8140=\"\",\"\",IF(A8140=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8140,-2)+15,Cenários!$A:$D,2,FALSE)>A8140,+VLOOKUP(+EOMONTH(+A8140,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8140,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8140=\"\",\"\",VLOOKUP(F8140,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8140=\"\",\"\",IF(WORKDAY(+A8140,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8140,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8141=\"\",\"\",+IF(+A8141=D8141,+E8141,((+G8141/E8141)^+((NETWORKDAYS(+D8141,A8141,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8141,F8141,Feriados!$A$2:$A$1058)-1))*E8141)))","v":""},{"$f":"IF(A8141=\"\",\"\",+IF(+A8141=D8141,+VLOOKUP(D8141,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8141,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8141=\"\",\"\",+VLOOKUP(+EOMONTH(+F8141,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8141=\"\",\"\",VLOOKUP(D8141,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8141=\"\",\"\",IF(A8141=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8141,-2)+15,Cenários!$A:$D,2,FALSE)>A8141,+VLOOKUP(+EOMONTH(+A8141,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8141,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8141=\"\",\"\",VLOOKUP(F8141,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8141=\"\",\"\",IF(WORKDAY(+A8141,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8141,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8142=\"\",\"\",+IF(+A8142=D8142,+E8142,((+G8142/E8142)^+((NETWORKDAYS(+D8142,A8142,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8142,F8142,Feriados!$A$2:$A$1058)-1))*E8142)))","v":""},{"$f":"IF(A8142=\"\",\"\",+IF(+A8142=D8142,+VLOOKUP(D8142,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8142,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8142=\"\",\"\",+VLOOKUP(+EOMONTH(+F8142,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8142=\"\",\"\",VLOOKUP(D8142,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8142=\"\",\"\",IF(A8142=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8142,-2)+15,Cenários!$A:$D,2,FALSE)>A8142,+VLOOKUP(+EOMONTH(+A8142,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8142,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8142=\"\",\"\",VLOOKUP(F8142,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8142=\"\",\"\",IF(WORKDAY(+A8142,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8142,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8143=\"\",\"\",+IF(+A8143=D8143,+E8143,((+G8143/E8143)^+((NETWORKDAYS(+D8143,A8143,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8143,F8143,Feriados!$A$2:$A$1058)-1))*E8143)))","v":""},{"$f":"IF(A8143=\"\",\"\",+IF(+A8143=D8143,+VLOOKUP(D8143,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8143,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8143=\"\",\"\",+VLOOKUP(+EOMONTH(+F8143,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8143=\"\",\"\",VLOOKUP(D8143,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8143=\"\",\"\",IF(A8143=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8143,-2)+15,Cenários!$A:$D,2,FALSE)>A8143,+VLOOKUP(+EOMONTH(+A8143,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8143,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8143=\"\",\"\",VLOOKUP(F8143,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8143=\"\",\"\",IF(WORKDAY(+A8143,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8143,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8144=\"\",\"\",+IF(+A8144=D8144,+E8144,((+G8144/E8144)^+((NETWORKDAYS(+D8144,A8144,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8144,F8144,Feriados!$A$2:$A$1058)-1))*E8144)))","v":""},{"$f":"IF(A8144=\"\",\"\",+IF(+A8144=D8144,+VLOOKUP(D8144,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8144,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8144=\"\",\"\",+VLOOKUP(+EOMONTH(+F8144,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8144=\"\",\"\",VLOOKUP(D8144,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8144=\"\",\"\",IF(A8144=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8144,-2)+15,Cenários!$A:$D,2,FALSE)>A8144,+VLOOKUP(+EOMONTH(+A8144,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8144,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8144=\"\",\"\",VLOOKUP(F8144,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8144=\"\",\"\",IF(WORKDAY(+A8144,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8144,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8145=\"\",\"\",+IF(+A8145=D8145,+E8145,((+G8145/E8145)^+((NETWORKDAYS(+D8145,A8145,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8145,F8145,Feriados!$A$2:$A$1058)-1))*E8145)))","v":""},{"$f":"IF(A8145=\"\",\"\",+IF(+A8145=D8145,+VLOOKUP(D8145,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8145,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8145=\"\",\"\",+VLOOKUP(+EOMONTH(+F8145,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8145=\"\",\"\",VLOOKUP(D8145,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8145=\"\",\"\",IF(A8145=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8145,-2)+15,Cenários!$A:$D,2,FALSE)>A8145,+VLOOKUP(+EOMONTH(+A8145,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8145,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8145=\"\",\"\",VLOOKUP(F8145,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8145=\"\",\"\",IF(WORKDAY(+A8145,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8145,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8146=\"\",\"\",+IF(+A8146=D8146,+E8146,((+G8146/E8146)^+((NETWORKDAYS(+D8146,A8146,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8146,F8146,Feriados!$A$2:$A$1058)-1))*E8146)))","v":""},{"$f":"IF(A8146=\"\",\"\",+IF(+A8146=D8146,+VLOOKUP(D8146,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8146,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8146=\"\",\"\",+VLOOKUP(+EOMONTH(+F8146,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8146=\"\",\"\",VLOOKUP(D8146,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8146=\"\",\"\",IF(A8146=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8146,-2)+15,Cenários!$A:$D,2,FALSE)>A8146,+VLOOKUP(+EOMONTH(+A8146,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8146,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8146=\"\",\"\",VLOOKUP(F8146,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8146=\"\",\"\",IF(WORKDAY(+A8146,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8146,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8147=\"\",\"\",+IF(+A8147=D8147,+E8147,((+G8147/E8147)^+((NETWORKDAYS(+D8147,A8147,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8147,F8147,Feriados!$A$2:$A$1058)-1))*E8147)))","v":""},{"$f":"IF(A8147=\"\",\"\",+IF(+A8147=D8147,+VLOOKUP(D8147,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8147,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8147=\"\",\"\",+VLOOKUP(+EOMONTH(+F8147,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8147=\"\",\"\",VLOOKUP(D8147,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8147=\"\",\"\",IF(A8147=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8147,-2)+15,Cenários!$A:$D,2,FALSE)>A8147,+VLOOKUP(+EOMONTH(+A8147,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8147,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8147=\"\",\"\",VLOOKUP(F8147,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8147=\"\",\"\",IF(WORKDAY(+A8147,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8147,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8148=\"\",\"\",+IF(+A8148=D8148,+E8148,((+G8148/E8148)^+((NETWORKDAYS(+D8148,A8148,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8148,F8148,Feriados!$A$2:$A$1058)-1))*E8148)))","v":""},{"$f":"IF(A8148=\"\",\"\",+IF(+A8148=D8148,+VLOOKUP(D8148,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8148,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8148=\"\",\"\",+VLOOKUP(+EOMONTH(+F8148,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8148=\"\",\"\",VLOOKUP(D8148,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8148=\"\",\"\",IF(A8148=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8148,-2)+15,Cenários!$A:$D,2,FALSE)>A8148,+VLOOKUP(+EOMONTH(+A8148,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8148,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8148=\"\",\"\",VLOOKUP(F8148,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8148=\"\",\"\",IF(WORKDAY(+A8148,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8148,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8149=\"\",\"\",+IF(+A8149=D8149,+E8149,((+G8149/E8149)^+((NETWORKDAYS(+D8149,A8149,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8149,F8149,Feriados!$A$2:$A$1058)-1))*E8149)))","v":""},{"$f":"IF(A8149=\"\",\"\",+IF(+A8149=D8149,+VLOOKUP(D8149,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8149,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8149=\"\",\"\",+VLOOKUP(+EOMONTH(+F8149,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8149=\"\",\"\",VLOOKUP(D8149,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8149=\"\",\"\",IF(A8149=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8149,-2)+15,Cenários!$A:$D,2,FALSE)>A8149,+VLOOKUP(+EOMONTH(+A8149,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8149,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8149=\"\",\"\",VLOOKUP(F8149,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8149=\"\",\"\",IF(WORKDAY(+A8149,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8149,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8150=\"\",\"\",+IF(+A8150=D8150,+E8150,((+G8150/E8150)^+((NETWORKDAYS(+D8150,A8150,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8150,F8150,Feriados!$A$2:$A$1058)-1))*E8150)))","v":""},{"$f":"IF(A8150=\"\",\"\",+IF(+A8150=D8150,+VLOOKUP(D8150,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8150,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8150=\"\",\"\",+VLOOKUP(+EOMONTH(+F8150,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8150=\"\",\"\",VLOOKUP(D8150,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8150=\"\",\"\",IF(A8150=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8150,-2)+15,Cenários!$A:$D,2,FALSE)>A8150,+VLOOKUP(+EOMONTH(+A8150,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8150,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8150=\"\",\"\",VLOOKUP(F8150,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8150=\"\",\"\",IF(WORKDAY(+A8150,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8150,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8151=\"\",\"\",+IF(+A8151=D8151,+E8151,((+G8151/E8151)^+((NETWORKDAYS(+D8151,A8151,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8151,F8151,Feriados!$A$2:$A$1058)-1))*E8151)))","v":""},{"$f":"IF(A8151=\"\",\"\",+IF(+A8151=D8151,+VLOOKUP(D8151,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8151,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8151=\"\",\"\",+VLOOKUP(+EOMONTH(+F8151,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8151=\"\",\"\",VLOOKUP(D8151,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8151=\"\",\"\",IF(A8151=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8151,-2)+15,Cenários!$A:$D,2,FALSE)>A8151,+VLOOKUP(+EOMONTH(+A8151,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8151,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8151=\"\",\"\",VLOOKUP(F8151,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8151=\"\",\"\",IF(WORKDAY(+A8151,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8151,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8152=\"\",\"\",+IF(+A8152=D8152,+E8152,((+G8152/E8152)^+((NETWORKDAYS(+D8152,A8152,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8152,F8152,Feriados!$A$2:$A$1058)-1))*E8152)))","v":""},{"$f":"IF(A8152=\"\",\"\",+IF(+A8152=D8152,+VLOOKUP(D8152,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8152,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8152=\"\",\"\",+VLOOKUP(+EOMONTH(+F8152,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8152=\"\",\"\",VLOOKUP(D8152,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8152=\"\",\"\",IF(A8152=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8152,-2)+15,Cenários!$A:$D,2,FALSE)>A8152,+VLOOKUP(+EOMONTH(+A8152,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8152,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8152=\"\",\"\",VLOOKUP(F8152,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8152=\"\",\"\",IF(WORKDAY(+A8152,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8152,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8153=\"\",\"\",+IF(+A8153=D8153,+E8153,((+G8153/E8153)^+((NETWORKDAYS(+D8153,A8153,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8153,F8153,Feriados!$A$2:$A$1058)-1))*E8153)))","v":""},{"$f":"IF(A8153=\"\",\"\",+IF(+A8153=D8153,+VLOOKUP(D8153,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8153,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8153=\"\",\"\",+VLOOKUP(+EOMONTH(+F8153,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8153=\"\",\"\",VLOOKUP(D8153,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8153=\"\",\"\",IF(A8153=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8153,-2)+15,Cenários!$A:$D,2,FALSE)>A8153,+VLOOKUP(+EOMONTH(+A8153,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8153,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8153=\"\",\"\",VLOOKUP(F8153,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8153=\"\",\"\",IF(WORKDAY(+A8153,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8153,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8154=\"\",\"\",+IF(+A8154=D8154,+E8154,((+G8154/E8154)^+((NETWORKDAYS(+D8154,A8154,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8154,F8154,Feriados!$A$2:$A$1058)-1))*E8154)))","v":""},{"$f":"IF(A8154=\"\",\"\",+IF(+A8154=D8154,+VLOOKUP(D8154,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8154,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8154=\"\",\"\",+VLOOKUP(+EOMONTH(+F8154,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8154=\"\",\"\",VLOOKUP(D8154,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8154=\"\",\"\",IF(A8154=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8154,-2)+15,Cenários!$A:$D,2,FALSE)>A8154,+VLOOKUP(+EOMONTH(+A8154,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8154,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8154=\"\",\"\",VLOOKUP(F8154,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8154=\"\",\"\",IF(WORKDAY(+A8154,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8154,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8155=\"\",\"\",+IF(+A8155=D8155,+E8155,((+G8155/E8155)^+((NETWORKDAYS(+D8155,A8155,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8155,F8155,Feriados!$A$2:$A$1058)-1))*E8155)))","v":""},{"$f":"IF(A8155=\"\",\"\",+IF(+A8155=D8155,+VLOOKUP(D8155,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8155,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8155=\"\",\"\",+VLOOKUP(+EOMONTH(+F8155,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8155=\"\",\"\",VLOOKUP(D8155,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8155=\"\",\"\",IF(A8155=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8155,-2)+15,Cenários!$A:$D,2,FALSE)>A8155,+VLOOKUP(+EOMONTH(+A8155,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8155,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8155=\"\",\"\",VLOOKUP(F8155,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8155=\"\",\"\",IF(WORKDAY(+A8155,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8155,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8156=\"\",\"\",+IF(+A8156=D8156,+E8156,((+G8156/E8156)^+((NETWORKDAYS(+D8156,A8156,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8156,F8156,Feriados!$A$2:$A$1058)-1))*E8156)))","v":""},{"$f":"IF(A8156=\"\",\"\",+IF(+A8156=D8156,+VLOOKUP(D8156,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8156,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8156=\"\",\"\",+VLOOKUP(+EOMONTH(+F8156,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8156=\"\",\"\",VLOOKUP(D8156,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8156=\"\",\"\",IF(A8156=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8156,-2)+15,Cenários!$A:$D,2,FALSE)>A8156,+VLOOKUP(+EOMONTH(+A8156,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8156,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8156=\"\",\"\",VLOOKUP(F8156,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8156=\"\",\"\",IF(WORKDAY(+A8156,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8156,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8157=\"\",\"\",+IF(+A8157=D8157,+E8157,((+G8157/E8157)^+((NETWORKDAYS(+D8157,A8157,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8157,F8157,Feriados!$A$2:$A$1058)-1))*E8157)))","v":""},{"$f":"IF(A8157=\"\",\"\",+IF(+A8157=D8157,+VLOOKUP(D8157,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8157,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8157=\"\",\"\",+VLOOKUP(+EOMONTH(+F8157,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8157=\"\",\"\",VLOOKUP(D8157,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8157=\"\",\"\",IF(A8157=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8157,-2)+15,Cenários!$A:$D,2,FALSE)>A8157,+VLOOKUP(+EOMONTH(+A8157,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8157,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8157=\"\",\"\",VLOOKUP(F8157,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8157=\"\",\"\",IF(WORKDAY(+A8157,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8157,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8158=\"\",\"\",+IF(+A8158=D8158,+E8158,((+G8158/E8158)^+((NETWORKDAYS(+D8158,A8158,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8158,F8158,Feriados!$A$2:$A$1058)-1))*E8158)))","v":""},{"$f":"IF(A8158=\"\",\"\",+IF(+A8158=D8158,+VLOOKUP(D8158,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8158,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8158=\"\",\"\",+VLOOKUP(+EOMONTH(+F8158,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8158=\"\",\"\",VLOOKUP(D8158,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8158=\"\",\"\",IF(A8158=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8158,-2)+15,Cenários!$A:$D,2,FALSE)>A8158,+VLOOKUP(+EOMONTH(+A8158,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8158,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8158=\"\",\"\",VLOOKUP(F8158,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8158=\"\",\"\",IF(WORKDAY(+A8158,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8158,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8159=\"\",\"\",+IF(+A8159=D8159,+E8159,((+G8159/E8159)^+((NETWORKDAYS(+D8159,A8159,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8159,F8159,Feriados!$A$2:$A$1058)-1))*E8159)))","v":""},{"$f":"IF(A8159=\"\",\"\",+IF(+A8159=D8159,+VLOOKUP(D8159,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8159,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8159=\"\",\"\",+VLOOKUP(+EOMONTH(+F8159,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8159=\"\",\"\",VLOOKUP(D8159,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8159=\"\",\"\",IF(A8159=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8159,-2)+15,Cenários!$A:$D,2,FALSE)>A8159,+VLOOKUP(+EOMONTH(+A8159,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8159,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8159=\"\",\"\",VLOOKUP(F8159,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8159=\"\",\"\",IF(WORKDAY(+A8159,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8159,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8160=\"\",\"\",+IF(+A8160=D8160,+E8160,((+G8160/E8160)^+((NETWORKDAYS(+D8160,A8160,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8160,F8160,Feriados!$A$2:$A$1058)-1))*E8160)))","v":""},{"$f":"IF(A8160=\"\",\"\",+IF(+A8160=D8160,+VLOOKUP(D8160,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8160,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8160=\"\",\"\",+VLOOKUP(+EOMONTH(+F8160,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8160=\"\",\"\",VLOOKUP(D8160,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8160=\"\",\"\",IF(A8160=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8160,-2)+15,Cenários!$A:$D,2,FALSE)>A8160,+VLOOKUP(+EOMONTH(+A8160,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8160,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8160=\"\",\"\",VLOOKUP(F8160,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8160=\"\",\"\",IF(WORKDAY(+A8160,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8160,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8161=\"\",\"\",+IF(+A8161=D8161,+E8161,((+G8161/E8161)^+((NETWORKDAYS(+D8161,A8161,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8161,F8161,Feriados!$A$2:$A$1058)-1))*E8161)))","v":""},{"$f":"IF(A8161=\"\",\"\",+IF(+A8161=D8161,+VLOOKUP(D8161,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8161,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8161=\"\",\"\",+VLOOKUP(+EOMONTH(+F8161,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8161=\"\",\"\",VLOOKUP(D8161,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8161=\"\",\"\",IF(A8161=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8161,-2)+15,Cenários!$A:$D,2,FALSE)>A8161,+VLOOKUP(+EOMONTH(+A8161,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8161,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8161=\"\",\"\",VLOOKUP(F8161,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8161=\"\",\"\",IF(WORKDAY(+A8161,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8161,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8162=\"\",\"\",+IF(+A8162=D8162,+E8162,((+G8162/E8162)^+((NETWORKDAYS(+D8162,A8162,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8162,F8162,Feriados!$A$2:$A$1058)-1))*E8162)))","v":""},{"$f":"IF(A8162=\"\",\"\",+IF(+A8162=D8162,+VLOOKUP(D8162,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8162,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8162=\"\",\"\",+VLOOKUP(+EOMONTH(+F8162,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8162=\"\",\"\",VLOOKUP(D8162,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8162=\"\",\"\",IF(A8162=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8162,-2)+15,Cenários!$A:$D,2,FALSE)>A8162,+VLOOKUP(+EOMONTH(+A8162,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8162,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8162=\"\",\"\",VLOOKUP(F8162,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8162=\"\",\"\",IF(WORKDAY(+A8162,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8162,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8163=\"\",\"\",+IF(+A8163=D8163,+E8163,((+G8163/E8163)^+((NETWORKDAYS(+D8163,A8163,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8163,F8163,Feriados!$A$2:$A$1058)-1))*E8163)))","v":""},{"$f":"IF(A8163=\"\",\"\",+IF(+A8163=D8163,+VLOOKUP(D8163,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8163,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8163=\"\",\"\",+VLOOKUP(+EOMONTH(+F8163,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8163=\"\",\"\",VLOOKUP(D8163,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8163=\"\",\"\",IF(A8163=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8163,-2)+15,Cenários!$A:$D,2,FALSE)>A8163,+VLOOKUP(+EOMONTH(+A8163,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8163,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8163=\"\",\"\",VLOOKUP(F8163,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8163=\"\",\"\",IF(WORKDAY(+A8163,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8163,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8164=\"\",\"\",+IF(+A8164=D8164,+E8164,((+G8164/E8164)^+((NETWORKDAYS(+D8164,A8164,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8164,F8164,Feriados!$A$2:$A$1058)-1))*E8164)))","v":""},{"$f":"IF(A8164=\"\",\"\",+IF(+A8164=D8164,+VLOOKUP(D8164,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8164,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8164=\"\",\"\",+VLOOKUP(+EOMONTH(+F8164,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8164=\"\",\"\",VLOOKUP(D8164,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8164=\"\",\"\",IF(A8164=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8164,-2)+15,Cenários!$A:$D,2,FALSE)>A8164,+VLOOKUP(+EOMONTH(+A8164,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8164,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8164=\"\",\"\",VLOOKUP(F8164,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8164=\"\",\"\",IF(WORKDAY(+A8164,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8164,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8165=\"\",\"\",+IF(+A8165=D8165,+E8165,((+G8165/E8165)^+((NETWORKDAYS(+D8165,A8165,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8165,F8165,Feriados!$A$2:$A$1058)-1))*E8165)))","v":""},{"$f":"IF(A8165=\"\",\"\",+IF(+A8165=D8165,+VLOOKUP(D8165,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8165,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8165=\"\",\"\",+VLOOKUP(+EOMONTH(+F8165,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8165=\"\",\"\",VLOOKUP(D8165,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8165=\"\",\"\",IF(A8165=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8165,-2)+15,Cenários!$A:$D,2,FALSE)>A8165,+VLOOKUP(+EOMONTH(+A8165,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8165,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8165=\"\",\"\",VLOOKUP(F8165,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8165=\"\",\"\",IF(WORKDAY(+A8165,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8165,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8166=\"\",\"\",+IF(+A8166=D8166,+E8166,((+G8166/E8166)^+((NETWORKDAYS(+D8166,A8166,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8166,F8166,Feriados!$A$2:$A$1058)-1))*E8166)))","v":""},{"$f":"IF(A8166=\"\",\"\",+IF(+A8166=D8166,+VLOOKUP(D8166,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8166,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8166=\"\",\"\",+VLOOKUP(+EOMONTH(+F8166,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8166=\"\",\"\",VLOOKUP(D8166,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8166=\"\",\"\",IF(A8166=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8166,-2)+15,Cenários!$A:$D,2,FALSE)>A8166,+VLOOKUP(+EOMONTH(+A8166,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8166,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8166=\"\",\"\",VLOOKUP(F8166,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8166=\"\",\"\",IF(WORKDAY(+A8166,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8166,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8167=\"\",\"\",+IF(+A8167=D8167,+E8167,((+G8167/E8167)^+((NETWORKDAYS(+D8167,A8167,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8167,F8167,Feriados!$A$2:$A$1058)-1))*E8167)))","v":""},{"$f":"IF(A8167=\"\",\"\",+IF(+A8167=D8167,+VLOOKUP(D8167,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8167,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8167=\"\",\"\",+VLOOKUP(+EOMONTH(+F8167,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8167=\"\",\"\",VLOOKUP(D8167,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8167=\"\",\"\",IF(A8167=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8167,-2)+15,Cenários!$A:$D,2,FALSE)>A8167,+VLOOKUP(+EOMONTH(+A8167,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8167,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8167=\"\",\"\",VLOOKUP(F8167,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8167=\"\",\"\",IF(WORKDAY(+A8167,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8167,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8168=\"\",\"\",+IF(+A8168=D8168,+E8168,((+G8168/E8168)^+((NETWORKDAYS(+D8168,A8168,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8168,F8168,Feriados!$A$2:$A$1058)-1))*E8168)))","v":""},{"$f":"IF(A8168=\"\",\"\",+IF(+A8168=D8168,+VLOOKUP(D8168,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8168,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8168=\"\",\"\",+VLOOKUP(+EOMONTH(+F8168,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8168=\"\",\"\",VLOOKUP(D8168,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8168=\"\",\"\",IF(A8168=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8168,-2)+15,Cenários!$A:$D,2,FALSE)>A8168,+VLOOKUP(+EOMONTH(+A8168,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8168,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8168=\"\",\"\",VLOOKUP(F8168,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8168=\"\",\"\",IF(WORKDAY(+A8168,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8168,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8169=\"\",\"\",+IF(+A8169=D8169,+E8169,((+G8169/E8169)^+((NETWORKDAYS(+D8169,A8169,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8169,F8169,Feriados!$A$2:$A$1058)-1))*E8169)))","v":""},{"$f":"IF(A8169=\"\",\"\",+IF(+A8169=D8169,+VLOOKUP(D8169,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8169,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8169=\"\",\"\",+VLOOKUP(+EOMONTH(+F8169,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8169=\"\",\"\",VLOOKUP(D8169,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8169=\"\",\"\",IF(A8169=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8169,-2)+15,Cenários!$A:$D,2,FALSE)>A8169,+VLOOKUP(+EOMONTH(+A8169,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8169,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8169=\"\",\"\",VLOOKUP(F8169,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8169=\"\",\"\",IF(WORKDAY(+A8169,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8169,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8170=\"\",\"\",+IF(+A8170=D8170,+E8170,((+G8170/E8170)^+((NETWORKDAYS(+D8170,A8170,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8170,F8170,Feriados!$A$2:$A$1058)-1))*E8170)))","v":""},{"$f":"IF(A8170=\"\",\"\",+IF(+A8170=D8170,+VLOOKUP(D8170,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8170,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8170=\"\",\"\",+VLOOKUP(+EOMONTH(+F8170,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8170=\"\",\"\",VLOOKUP(D8170,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8170=\"\",\"\",IF(A8170=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8170,-2)+15,Cenários!$A:$D,2,FALSE)>A8170,+VLOOKUP(+EOMONTH(+A8170,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8170,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8170=\"\",\"\",VLOOKUP(F8170,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8170=\"\",\"\",IF(WORKDAY(+A8170,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8170,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8171=\"\",\"\",+IF(+A8171=D8171,+E8171,((+G8171/E8171)^+((NETWORKDAYS(+D8171,A8171,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8171,F8171,Feriados!$A$2:$A$1058)-1))*E8171)))","v":""},{"$f":"IF(A8171=\"\",\"\",+IF(+A8171=D8171,+VLOOKUP(D8171,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8171,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8171=\"\",\"\",+VLOOKUP(+EOMONTH(+F8171,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8171=\"\",\"\",VLOOKUP(D8171,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8171=\"\",\"\",IF(A8171=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8171,-2)+15,Cenários!$A:$D,2,FALSE)>A8171,+VLOOKUP(+EOMONTH(+A8171,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8171,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8171=\"\",\"\",VLOOKUP(F8171,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8171=\"\",\"\",IF(WORKDAY(+A8171,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8171,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8172=\"\",\"\",+IF(+A8172=D8172,+E8172,((+G8172/E8172)^+((NETWORKDAYS(+D8172,A8172,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8172,F8172,Feriados!$A$2:$A$1058)-1))*E8172)))","v":""},{"$f":"IF(A8172=\"\",\"\",+IF(+A8172=D8172,+VLOOKUP(D8172,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8172,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8172=\"\",\"\",+VLOOKUP(+EOMONTH(+F8172,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8172=\"\",\"\",VLOOKUP(D8172,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8172=\"\",\"\",IF(A8172=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8172,-2)+15,Cenários!$A:$D,2,FALSE)>A8172,+VLOOKUP(+EOMONTH(+A8172,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8172,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8172=\"\",\"\",VLOOKUP(F8172,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8172=\"\",\"\",IF(WORKDAY(+A8172,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8172,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8173=\"\",\"\",+IF(+A8173=D8173,+E8173,((+G8173/E8173)^+((NETWORKDAYS(+D8173,A8173,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8173,F8173,Feriados!$A$2:$A$1058)-1))*E8173)))","v":""},{"$f":"IF(A8173=\"\",\"\",+IF(+A8173=D8173,+VLOOKUP(D8173,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8173,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8173=\"\",\"\",+VLOOKUP(+EOMONTH(+F8173,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8173=\"\",\"\",VLOOKUP(D8173,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8173=\"\",\"\",IF(A8173=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8173,-2)+15,Cenários!$A:$D,2,FALSE)>A8173,+VLOOKUP(+EOMONTH(+A8173,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8173,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8173=\"\",\"\",VLOOKUP(F8173,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8173=\"\",\"\",IF(WORKDAY(+A8173,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8173,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8174=\"\",\"\",+IF(+A8174=D8174,+E8174,((+G8174/E8174)^+((NETWORKDAYS(+D8174,A8174,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8174,F8174,Feriados!$A$2:$A$1058)-1))*E8174)))","v":""},{"$f":"IF(A8174=\"\",\"\",+IF(+A8174=D8174,+VLOOKUP(D8174,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8174,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8174=\"\",\"\",+VLOOKUP(+EOMONTH(+F8174,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8174=\"\",\"\",VLOOKUP(D8174,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8174=\"\",\"\",IF(A8174=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8174,-2)+15,Cenários!$A:$D,2,FALSE)>A8174,+VLOOKUP(+EOMONTH(+A8174,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8174,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8174=\"\",\"\",VLOOKUP(F8174,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8174=\"\",\"\",IF(WORKDAY(+A8174,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8174,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8175=\"\",\"\",+IF(+A8175=D8175,+E8175,((+G8175/E8175)^+((NETWORKDAYS(+D8175,A8175,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8175,F8175,Feriados!$A$2:$A$1058)-1))*E8175)))","v":""},{"$f":"IF(A8175=\"\",\"\",+IF(+A8175=D8175,+VLOOKUP(D8175,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8175,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8175=\"\",\"\",+VLOOKUP(+EOMONTH(+F8175,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8175=\"\",\"\",VLOOKUP(D8175,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8175=\"\",\"\",IF(A8175=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8175,-2)+15,Cenários!$A:$D,2,FALSE)>A8175,+VLOOKUP(+EOMONTH(+A8175,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8175,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8175=\"\",\"\",VLOOKUP(F8175,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8175=\"\",\"\",IF(WORKDAY(+A8175,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8175,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8176=\"\",\"\",+IF(+A8176=D8176,+E8176,((+G8176/E8176)^+((NETWORKDAYS(+D8176,A8176,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8176,F8176,Feriados!$A$2:$A$1058)-1))*E8176)))","v":""},{"$f":"IF(A8176=\"\",\"\",+IF(+A8176=D8176,+VLOOKUP(D8176,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8176,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8176=\"\",\"\",+VLOOKUP(+EOMONTH(+F8176,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8176=\"\",\"\",VLOOKUP(D8176,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8176=\"\",\"\",IF(A8176=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8176,-2)+15,Cenários!$A:$D,2,FALSE)>A8176,+VLOOKUP(+EOMONTH(+A8176,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8176,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8176=\"\",\"\",VLOOKUP(F8176,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8176=\"\",\"\",IF(WORKDAY(+A8176,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8176,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8177=\"\",\"\",+IF(+A8177=D8177,+E8177,((+G8177/E8177)^+((NETWORKDAYS(+D8177,A8177,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8177,F8177,Feriados!$A$2:$A$1058)-1))*E8177)))","v":""},{"$f":"IF(A8177=\"\",\"\",+IF(+A8177=D8177,+VLOOKUP(D8177,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8177,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8177=\"\",\"\",+VLOOKUP(+EOMONTH(+F8177,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8177=\"\",\"\",VLOOKUP(D8177,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8177=\"\",\"\",IF(A8177=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8177,-2)+15,Cenários!$A:$D,2,FALSE)>A8177,+VLOOKUP(+EOMONTH(+A8177,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8177,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8177=\"\",\"\",VLOOKUP(F8177,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8177=\"\",\"\",IF(WORKDAY(+A8177,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8177,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8178=\"\",\"\",+IF(+A8178=D8178,+E8178,((+G8178/E8178)^+((NETWORKDAYS(+D8178,A8178,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8178,F8178,Feriados!$A$2:$A$1058)-1))*E8178)))","v":""},{"$f":"IF(A8178=\"\",\"\",+IF(+A8178=D8178,+VLOOKUP(D8178,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8178,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8178=\"\",\"\",+VLOOKUP(+EOMONTH(+F8178,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8178=\"\",\"\",VLOOKUP(D8178,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8178=\"\",\"\",IF(A8178=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8178,-2)+15,Cenários!$A:$D,2,FALSE)>A8178,+VLOOKUP(+EOMONTH(+A8178,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8178,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8178=\"\",\"\",VLOOKUP(F8178,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8178=\"\",\"\",IF(WORKDAY(+A8178,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8178,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8179=\"\",\"\",+IF(+A8179=D8179,+E8179,((+G8179/E8179)^+((NETWORKDAYS(+D8179,A8179,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8179,F8179,Feriados!$A$2:$A$1058)-1))*E8179)))","v":""},{"$f":"IF(A8179=\"\",\"\",+IF(+A8179=D8179,+VLOOKUP(D8179,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8179,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8179=\"\",\"\",+VLOOKUP(+EOMONTH(+F8179,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8179=\"\",\"\",VLOOKUP(D8179,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8179=\"\",\"\",IF(A8179=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8179,-2)+15,Cenários!$A:$D,2,FALSE)>A8179,+VLOOKUP(+EOMONTH(+A8179,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8179,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8179=\"\",\"\",VLOOKUP(F8179,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8179=\"\",\"\",IF(WORKDAY(+A8179,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8179,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8180=\"\",\"\",+IF(+A8180=D8180,+E8180,((+G8180/E8180)^+((NETWORKDAYS(+D8180,A8180,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8180,F8180,Feriados!$A$2:$A$1058)-1))*E8180)))","v":""},{"$f":"IF(A8180=\"\",\"\",+IF(+A8180=D8180,+VLOOKUP(D8180,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8180,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8180=\"\",\"\",+VLOOKUP(+EOMONTH(+F8180,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8180=\"\",\"\",VLOOKUP(D8180,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8180=\"\",\"\",IF(A8180=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8180,-2)+15,Cenários!$A:$D,2,FALSE)>A8180,+VLOOKUP(+EOMONTH(+A8180,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8180,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8180=\"\",\"\",VLOOKUP(F8180,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8180=\"\",\"\",IF(WORKDAY(+A8180,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8180,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8181=\"\",\"\",+IF(+A8181=D8181,+E8181,((+G8181/E8181)^+((NETWORKDAYS(+D8181,A8181,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8181,F8181,Feriados!$A$2:$A$1058)-1))*E8181)))","v":""},{"$f":"IF(A8181=\"\",\"\",+IF(+A8181=D8181,+VLOOKUP(D8181,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8181,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8181=\"\",\"\",+VLOOKUP(+EOMONTH(+F8181,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8181=\"\",\"\",VLOOKUP(D8181,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8181=\"\",\"\",IF(A8181=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8181,-2)+15,Cenários!$A:$D,2,FALSE)>A8181,+VLOOKUP(+EOMONTH(+A8181,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8181,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8181=\"\",\"\",VLOOKUP(F8181,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8181=\"\",\"\",IF(WORKDAY(+A8181,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8181,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8182=\"\",\"\",+IF(+A8182=D8182,+E8182,((+G8182/E8182)^+((NETWORKDAYS(+D8182,A8182,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8182,F8182,Feriados!$A$2:$A$1058)-1))*E8182)))","v":""},{"$f":"IF(A8182=\"\",\"\",+IF(+A8182=D8182,+VLOOKUP(D8182,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8182,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8182=\"\",\"\",+VLOOKUP(+EOMONTH(+F8182,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8182=\"\",\"\",VLOOKUP(D8182,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8182=\"\",\"\",IF(A8182=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8182,-2)+15,Cenários!$A:$D,2,FALSE)>A8182,+VLOOKUP(+EOMONTH(+A8182,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8182,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8182=\"\",\"\",VLOOKUP(F8182,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8182=\"\",\"\",IF(WORKDAY(+A8182,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8182,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8183=\"\",\"\",+IF(+A8183=D8183,+E8183,((+G8183/E8183)^+((NETWORKDAYS(+D8183,A8183,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8183,F8183,Feriados!$A$2:$A$1058)-1))*E8183)))","v":""},{"$f":"IF(A8183=\"\",\"\",+IF(+A8183=D8183,+VLOOKUP(D8183,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8183,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8183=\"\",\"\",+VLOOKUP(+EOMONTH(+F8183,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8183=\"\",\"\",VLOOKUP(D8183,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8183=\"\",\"\",IF(A8183=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8183,-2)+15,Cenários!$A:$D,2,FALSE)>A8183,+VLOOKUP(+EOMONTH(+A8183,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8183,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8183=\"\",\"\",VLOOKUP(F8183,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8183=\"\",\"\",IF(WORKDAY(+A8183,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8183,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8184=\"\",\"\",+IF(+A8184=D8184,+E8184,((+G8184/E8184)^+((NETWORKDAYS(+D8184,A8184,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8184,F8184,Feriados!$A$2:$A$1058)-1))*E8184)))","v":""},{"$f":"IF(A8184=\"\",\"\",+IF(+A8184=D8184,+VLOOKUP(D8184,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8184,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8184=\"\",\"\",+VLOOKUP(+EOMONTH(+F8184,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8184=\"\",\"\",VLOOKUP(D8184,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8184=\"\",\"\",IF(A8184=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8184,-2)+15,Cenários!$A:$D,2,FALSE)>A8184,+VLOOKUP(+EOMONTH(+A8184,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8184,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8184=\"\",\"\",VLOOKUP(F8184,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8184=\"\",\"\",IF(WORKDAY(+A8184,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8184,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8185=\"\",\"\",+IF(+A8185=D8185,+E8185,((+G8185/E8185)^+((NETWORKDAYS(+D8185,A8185,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8185,F8185,Feriados!$A$2:$A$1058)-1))*E8185)))","v":""},{"$f":"IF(A8185=\"\",\"\",+IF(+A8185=D8185,+VLOOKUP(D8185,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8185,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8185=\"\",\"\",+VLOOKUP(+EOMONTH(+F8185,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8185=\"\",\"\",VLOOKUP(D8185,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8185=\"\",\"\",IF(A8185=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8185,-2)+15,Cenários!$A:$D,2,FALSE)>A8185,+VLOOKUP(+EOMONTH(+A8185,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8185,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8185=\"\",\"\",VLOOKUP(F8185,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8185=\"\",\"\",IF(WORKDAY(+A8185,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8185,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8186=\"\",\"\",+IF(+A8186=D8186,+E8186,((+G8186/E8186)^+((NETWORKDAYS(+D8186,A8186,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8186,F8186,Feriados!$A$2:$A$1058)-1))*E8186)))","v":""},{"$f":"IF(A8186=\"\",\"\",+IF(+A8186=D8186,+VLOOKUP(D8186,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8186,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8186=\"\",\"\",+VLOOKUP(+EOMONTH(+F8186,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8186=\"\",\"\",VLOOKUP(D8186,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8186=\"\",\"\",IF(A8186=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8186,-2)+15,Cenários!$A:$D,2,FALSE)>A8186,+VLOOKUP(+EOMONTH(+A8186,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8186,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8186=\"\",\"\",VLOOKUP(F8186,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8186=\"\",\"\",IF(WORKDAY(+A8186,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8186,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8187=\"\",\"\",+IF(+A8187=D8187,+E8187,((+G8187/E8187)^+((NETWORKDAYS(+D8187,A8187,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8187,F8187,Feriados!$A$2:$A$1058)-1))*E8187)))","v":""},{"$f":"IF(A8187=\"\",\"\",+IF(+A8187=D8187,+VLOOKUP(D8187,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8187,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8187=\"\",\"\",+VLOOKUP(+EOMONTH(+F8187,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8187=\"\",\"\",VLOOKUP(D8187,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8187=\"\",\"\",IF(A8187=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8187,-2)+15,Cenários!$A:$D,2,FALSE)>A8187,+VLOOKUP(+EOMONTH(+A8187,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8187,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8187=\"\",\"\",VLOOKUP(F8187,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8187=\"\",\"\",IF(WORKDAY(+A8187,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8187,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8188=\"\",\"\",+IF(+A8188=D8188,+E8188,((+G8188/E8188)^+((NETWORKDAYS(+D8188,A8188,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8188,F8188,Feriados!$A$2:$A$1058)-1))*E8188)))","v":""},{"$f":"IF(A8188=\"\",\"\",+IF(+A8188=D8188,+VLOOKUP(D8188,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8188,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8188=\"\",\"\",+VLOOKUP(+EOMONTH(+F8188,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8188=\"\",\"\",VLOOKUP(D8188,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8188=\"\",\"\",IF(A8188=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8188,-2)+15,Cenários!$A:$D,2,FALSE)>A8188,+VLOOKUP(+EOMONTH(+A8188,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8188,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8188=\"\",\"\",VLOOKUP(F8188,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8188=\"\",\"\",IF(WORKDAY(+A8188,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8188,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8189=\"\",\"\",+IF(+A8189=D8189,+E8189,((+G8189/E8189)^+((NETWORKDAYS(+D8189,A8189,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8189,F8189,Feriados!$A$2:$A$1058)-1))*E8189)))","v":""},{"$f":"IF(A8189=\"\",\"\",+IF(+A8189=D8189,+VLOOKUP(D8189,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8189,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8189=\"\",\"\",+VLOOKUP(+EOMONTH(+F8189,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8189=\"\",\"\",VLOOKUP(D8189,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8189=\"\",\"\",IF(A8189=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8189,-2)+15,Cenários!$A:$D,2,FALSE)>A8189,+VLOOKUP(+EOMONTH(+A8189,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8189,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8189=\"\",\"\",VLOOKUP(F8189,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8189=\"\",\"\",IF(WORKDAY(+A8189,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8189,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8190=\"\",\"\",+IF(+A8190=D8190,+E8190,((+G8190/E8190)^+((NETWORKDAYS(+D8190,A8190,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8190,F8190,Feriados!$A$2:$A$1058)-1))*E8190)))","v":""},{"$f":"IF(A8190=\"\",\"\",+IF(+A8190=D8190,+VLOOKUP(D8190,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8190,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8190=\"\",\"\",+VLOOKUP(+EOMONTH(+F8190,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8190=\"\",\"\",VLOOKUP(D8190,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8190=\"\",\"\",IF(A8190=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8190,-2)+15,Cenários!$A:$D,2,FALSE)>A8190,+VLOOKUP(+EOMONTH(+A8190,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8190,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8190=\"\",\"\",VLOOKUP(F8190,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8190=\"\",\"\",IF(WORKDAY(+A8190,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8190,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8191=\"\",\"\",+IF(+A8191=D8191,+E8191,((+G8191/E8191)^+((NETWORKDAYS(+D8191,A8191,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8191,F8191,Feriados!$A$2:$A$1058)-1))*E8191)))","v":""},{"$f":"IF(A8191=\"\",\"\",+IF(+A8191=D8191,+VLOOKUP(D8191,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8191,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8191=\"\",\"\",+VLOOKUP(+EOMONTH(+F8191,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8191=\"\",\"\",VLOOKUP(D8191,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8191=\"\",\"\",IF(A8191=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8191,-2)+15,Cenários!$A:$D,2,FALSE)>A8191,+VLOOKUP(+EOMONTH(+A8191,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8191,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8191=\"\",\"\",VLOOKUP(F8191,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8191=\"\",\"\",IF(WORKDAY(+A8191,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8191,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8192=\"\",\"\",+IF(+A8192=D8192,+E8192,((+G8192/E8192)^+((NETWORKDAYS(+D8192,A8192,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8192,F8192,Feriados!$A$2:$A$1058)-1))*E8192)))","v":""},{"$f":"IF(A8192=\"\",\"\",+IF(+A8192=D8192,+VLOOKUP(D8192,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8192,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8192=\"\",\"\",+VLOOKUP(+EOMONTH(+F8192,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8192=\"\",\"\",VLOOKUP(D8192,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8192=\"\",\"\",IF(A8192=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8192,-2)+15,Cenários!$A:$D,2,FALSE)>A8192,+VLOOKUP(+EOMONTH(+A8192,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8192,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8192=\"\",\"\",VLOOKUP(F8192,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8192=\"\",\"\",IF(WORKDAY(+A8192,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8192,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8193=\"\",\"\",+IF(+A8193=D8193,+E8193,((+G8193/E8193)^+((NETWORKDAYS(+D8193,A8193,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8193,F8193,Feriados!$A$2:$A$1058)-1))*E8193)))","v":""},{"$f":"IF(A8193=\"\",\"\",+IF(+A8193=D8193,+VLOOKUP(D8193,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8193,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8193=\"\",\"\",+VLOOKUP(+EOMONTH(+F8193,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8193=\"\",\"\",VLOOKUP(D8193,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8193=\"\",\"\",IF(A8193=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8193,-2)+15,Cenários!$A:$D,2,FALSE)>A8193,+VLOOKUP(+EOMONTH(+A8193,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8193,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8193=\"\",\"\",VLOOKUP(F8193,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8193=\"\",\"\",IF(WORKDAY(+A8193,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8193,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8194=\"\",\"\",+IF(+A8194=D8194,+E8194,((+G8194/E8194)^+((NETWORKDAYS(+D8194,A8194,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8194,F8194,Feriados!$A$2:$A$1058)-1))*E8194)))","v":""},{"$f":"IF(A8194=\"\",\"\",+IF(+A8194=D8194,+VLOOKUP(D8194,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8194,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8194=\"\",\"\",+VLOOKUP(+EOMONTH(+F8194,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8194=\"\",\"\",VLOOKUP(D8194,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8194=\"\",\"\",IF(A8194=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8194,-2)+15,Cenários!$A:$D,2,FALSE)>A8194,+VLOOKUP(+EOMONTH(+A8194,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8194,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8194=\"\",\"\",VLOOKUP(F8194,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8194=\"\",\"\",IF(WORKDAY(+A8194,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8194,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8195=\"\",\"\",+IF(+A8195=D8195,+E8195,((+G8195/E8195)^+((NETWORKDAYS(+D8195,A8195,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8195,F8195,Feriados!$A$2:$A$1058)-1))*E8195)))","v":""},{"$f":"IF(A8195=\"\",\"\",+IF(+A8195=D8195,+VLOOKUP(D8195,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8195,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8195=\"\",\"\",+VLOOKUP(+EOMONTH(+F8195,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8195=\"\",\"\",VLOOKUP(D8195,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8195=\"\",\"\",IF(A8195=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8195,-2)+15,Cenários!$A:$D,2,FALSE)>A8195,+VLOOKUP(+EOMONTH(+A8195,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8195,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8195=\"\",\"\",VLOOKUP(F8195,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8195=\"\",\"\",IF(WORKDAY(+A8195,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8195,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8196=\"\",\"\",+IF(+A8196=D8196,+E8196,((+G8196/E8196)^+((NETWORKDAYS(+D8196,A8196,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8196,F8196,Feriados!$A$2:$A$1058)-1))*E8196)))","v":""},{"$f":"IF(A8196=\"\",\"\",+IF(+A8196=D8196,+VLOOKUP(D8196,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8196,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8196=\"\",\"\",+VLOOKUP(+EOMONTH(+F8196,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8196=\"\",\"\",VLOOKUP(D8196,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8196=\"\",\"\",IF(A8196=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8196,-2)+15,Cenários!$A:$D,2,FALSE)>A8196,+VLOOKUP(+EOMONTH(+A8196,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8196,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8196=\"\",\"\",VLOOKUP(F8196,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8196=\"\",\"\",IF(WORKDAY(+A8196,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8196,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8197=\"\",\"\",+IF(+A8197=D8197,+E8197,((+G8197/E8197)^+((NETWORKDAYS(+D8197,A8197,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8197,F8197,Feriados!$A$2:$A$1058)-1))*E8197)))","v":""},{"$f":"IF(A8197=\"\",\"\",+IF(+A8197=D8197,+VLOOKUP(D8197,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8197,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8197=\"\",\"\",+VLOOKUP(+EOMONTH(+F8197,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8197=\"\",\"\",VLOOKUP(D8197,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8197=\"\",\"\",IF(A8197=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8197,-2)+15,Cenários!$A:$D,2,FALSE)>A8197,+VLOOKUP(+EOMONTH(+A8197,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8197,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8197=\"\",\"\",VLOOKUP(F8197,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8197=\"\",\"\",IF(WORKDAY(+A8197,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8197,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8198=\"\",\"\",+IF(+A8198=D8198,+E8198,((+G8198/E8198)^+((NETWORKDAYS(+D8198,A8198,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8198,F8198,Feriados!$A$2:$A$1058)-1))*E8198)))","v":""},{"$f":"IF(A8198=\"\",\"\",+IF(+A8198=D8198,+VLOOKUP(D8198,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8198,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8198=\"\",\"\",+VLOOKUP(+EOMONTH(+F8198,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8198=\"\",\"\",VLOOKUP(D8198,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8198=\"\",\"\",IF(A8198=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8198,-2)+15,Cenários!$A:$D,2,FALSE)>A8198,+VLOOKUP(+EOMONTH(+A8198,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8198,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8198=\"\",\"\",VLOOKUP(F8198,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8198=\"\",\"\",IF(WORKDAY(+A8198,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8198,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8199=\"\",\"\",+IF(+A8199=D8199,+E8199,((+G8199/E8199)^+((NETWORKDAYS(+D8199,A8199,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8199,F8199,Feriados!$A$2:$A$1058)-1))*E8199)))","v":""},{"$f":"IF(A8199=\"\",\"\",+IF(+A8199=D8199,+VLOOKUP(D8199,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8199,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8199=\"\",\"\",+VLOOKUP(+EOMONTH(+F8199,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8199=\"\",\"\",VLOOKUP(D8199,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8199=\"\",\"\",IF(A8199=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8199,-2)+15,Cenários!$A:$D,2,FALSE)>A8199,+VLOOKUP(+EOMONTH(+A8199,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8199,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8199=\"\",\"\",VLOOKUP(F8199,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8199=\"\",\"\",IF(WORKDAY(+A8199,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8199,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8200=\"\",\"\",+IF(+A8200=D8200,+E8200,((+G8200/E8200)^+((NETWORKDAYS(+D8200,A8200,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8200,F8200,Feriados!$A$2:$A$1058)-1))*E8200)))","v":""},{"$f":"IF(A8200=\"\",\"\",+IF(+A8200=D8200,+VLOOKUP(D8200,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8200,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8200=\"\",\"\",+VLOOKUP(+EOMONTH(+F8200,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8200=\"\",\"\",VLOOKUP(D8200,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8200=\"\",\"\",IF(A8200=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8200,-2)+15,Cenários!$A:$D,2,FALSE)>A8200,+VLOOKUP(+EOMONTH(+A8200,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8200,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8200=\"\",\"\",VLOOKUP(F8200,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8200=\"\",\"\",IF(WORKDAY(+A8200,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8200,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8201=\"\",\"\",+IF(+A8201=D8201,+E8201,((+G8201/E8201)^+((NETWORKDAYS(+D8201,A8201,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8201,F8201,Feriados!$A$2:$A$1058)-1))*E8201)))","v":""},{"$f":"IF(A8201=\"\",\"\",+IF(+A8201=D8201,+VLOOKUP(D8201,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8201,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8201=\"\",\"\",+VLOOKUP(+EOMONTH(+F8201,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8201=\"\",\"\",VLOOKUP(D8201,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8201=\"\",\"\",IF(A8201=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8201,-2)+15,Cenários!$A:$D,2,FALSE)>A8201,+VLOOKUP(+EOMONTH(+A8201,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8201,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8201=\"\",\"\",VLOOKUP(F8201,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8201=\"\",\"\",IF(WORKDAY(+A8201,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8201,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8202=\"\",\"\",+IF(+A8202=D8202,+E8202,((+G8202/E8202)^+((NETWORKDAYS(+D8202,A8202,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8202,F8202,Feriados!$A$2:$A$1058)-1))*E8202)))","v":""},{"$f":"IF(A8202=\"\",\"\",+IF(+A8202=D8202,+VLOOKUP(D8202,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8202,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8202=\"\",\"\",+VLOOKUP(+EOMONTH(+F8202,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8202=\"\",\"\",VLOOKUP(D8202,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8202=\"\",\"\",IF(A8202=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8202,-2)+15,Cenários!$A:$D,2,FALSE)>A8202,+VLOOKUP(+EOMONTH(+A8202,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8202,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8202=\"\",\"\",VLOOKUP(F8202,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8202=\"\",\"\",IF(WORKDAY(+A8202,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8202,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8203=\"\",\"\",+IF(+A8203=D8203,+E8203,((+G8203/E8203)^+((NETWORKDAYS(+D8203,A8203,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8203,F8203,Feriados!$A$2:$A$1058)-1))*E8203)))","v":""},{"$f":"IF(A8203=\"\",\"\",+IF(+A8203=D8203,+VLOOKUP(D8203,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8203,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8203=\"\",\"\",+VLOOKUP(+EOMONTH(+F8203,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8203=\"\",\"\",VLOOKUP(D8203,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8203=\"\",\"\",IF(A8203=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8203,-2)+15,Cenários!$A:$D,2,FALSE)>A8203,+VLOOKUP(+EOMONTH(+A8203,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8203,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8203=\"\",\"\",VLOOKUP(F8203,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8203=\"\",\"\",IF(WORKDAY(+A8203,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8203,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8204=\"\",\"\",+IF(+A8204=D8204,+E8204,((+G8204/E8204)^+((NETWORKDAYS(+D8204,A8204,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8204,F8204,Feriados!$A$2:$A$1058)-1))*E8204)))","v":""},{"$f":"IF(A8204=\"\",\"\",+IF(+A8204=D8204,+VLOOKUP(D8204,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8204,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8204=\"\",\"\",+VLOOKUP(+EOMONTH(+F8204,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8204=\"\",\"\",VLOOKUP(D8204,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8204=\"\",\"\",IF(A8204=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8204,-2)+15,Cenários!$A:$D,2,FALSE)>A8204,+VLOOKUP(+EOMONTH(+A8204,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8204,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8204=\"\",\"\",VLOOKUP(F8204,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8204=\"\",\"\",IF(WORKDAY(+A8204,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8204,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8205=\"\",\"\",+IF(+A8205=D8205,+E8205,((+G8205/E8205)^+((NETWORKDAYS(+D8205,A8205,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8205,F8205,Feriados!$A$2:$A$1058)-1))*E8205)))","v":""},{"$f":"IF(A8205=\"\",\"\",+IF(+A8205=D8205,+VLOOKUP(D8205,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8205,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8205=\"\",\"\",+VLOOKUP(+EOMONTH(+F8205,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8205=\"\",\"\",VLOOKUP(D8205,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8205=\"\",\"\",IF(A8205=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8205,-2)+15,Cenários!$A:$D,2,FALSE)>A8205,+VLOOKUP(+EOMONTH(+A8205,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8205,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8205=\"\",\"\",VLOOKUP(F8205,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8205=\"\",\"\",IF(WORKDAY(+A8205,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8205,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8206=\"\",\"\",+IF(+A8206=D8206,+E8206,((+G8206/E8206)^+((NETWORKDAYS(+D8206,A8206,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8206,F8206,Feriados!$A$2:$A$1058)-1))*E8206)))","v":""},{"$f":"IF(A8206=\"\",\"\",+IF(+A8206=D8206,+VLOOKUP(D8206,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8206,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8206=\"\",\"\",+VLOOKUP(+EOMONTH(+F8206,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8206=\"\",\"\",VLOOKUP(D8206,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8206=\"\",\"\",IF(A8206=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8206,-2)+15,Cenários!$A:$D,2,FALSE)>A8206,+VLOOKUP(+EOMONTH(+A8206,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8206,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8206=\"\",\"\",VLOOKUP(F8206,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8206=\"\",\"\",IF(WORKDAY(+A8206,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8206,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8207=\"\",\"\",+IF(+A8207=D8207,+E8207,((+G8207/E8207)^+((NETWORKDAYS(+D8207,A8207,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8207,F8207,Feriados!$A$2:$A$1058)-1))*E8207)))","v":""},{"$f":"IF(A8207=\"\",\"\",+IF(+A8207=D8207,+VLOOKUP(D8207,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8207,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8207=\"\",\"\",+VLOOKUP(+EOMONTH(+F8207,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8207=\"\",\"\",VLOOKUP(D8207,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8207=\"\",\"\",IF(A8207=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8207,-2)+15,Cenários!$A:$D,2,FALSE)>A8207,+VLOOKUP(+EOMONTH(+A8207,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8207,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8207=\"\",\"\",VLOOKUP(F8207,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8207=\"\",\"\",IF(WORKDAY(+A8207,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8207,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8208=\"\",\"\",+IF(+A8208=D8208,+E8208,((+G8208/E8208)^+((NETWORKDAYS(+D8208,A8208,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8208,F8208,Feriados!$A$2:$A$1058)-1))*E8208)))","v":""},{"$f":"IF(A8208=\"\",\"\",+IF(+A8208=D8208,+VLOOKUP(D8208,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8208,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8208=\"\",\"\",+VLOOKUP(+EOMONTH(+F8208,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8208=\"\",\"\",VLOOKUP(D8208,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8208=\"\",\"\",IF(A8208=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8208,-2)+15,Cenários!$A:$D,2,FALSE)>A8208,+VLOOKUP(+EOMONTH(+A8208,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8208,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8208=\"\",\"\",VLOOKUP(F8208,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8208=\"\",\"\",IF(WORKDAY(+A8208,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8208,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8209=\"\",\"\",+IF(+A8209=D8209,+E8209,((+G8209/E8209)^+((NETWORKDAYS(+D8209,A8209,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8209,F8209,Feriados!$A$2:$A$1058)-1))*E8209)))","v":""},{"$f":"IF(A8209=\"\",\"\",+IF(+A8209=D8209,+VLOOKUP(D8209,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8209,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8209=\"\",\"\",+VLOOKUP(+EOMONTH(+F8209,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8209=\"\",\"\",VLOOKUP(D8209,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8209=\"\",\"\",IF(A8209=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8209,-2)+15,Cenários!$A:$D,2,FALSE)>A8209,+VLOOKUP(+EOMONTH(+A8209,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8209,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8209=\"\",\"\",VLOOKUP(F8209,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8209=\"\",\"\",IF(WORKDAY(+A8209,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8209,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8210=\"\",\"\",+IF(+A8210=D8210,+E8210,((+G8210/E8210)^+((NETWORKDAYS(+D8210,A8210,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8210,F8210,Feriados!$A$2:$A$1058)-1))*E8210)))","v":""},{"$f":"IF(A8210=\"\",\"\",+IF(+A8210=D8210,+VLOOKUP(D8210,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8210,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8210=\"\",\"\",+VLOOKUP(+EOMONTH(+F8210,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8210=\"\",\"\",VLOOKUP(D8210,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8210=\"\",\"\",IF(A8210=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8210,-2)+15,Cenários!$A:$D,2,FALSE)>A8210,+VLOOKUP(+EOMONTH(+A8210,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8210,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8210=\"\",\"\",VLOOKUP(F8210,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8210=\"\",\"\",IF(WORKDAY(+A8210,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8210,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8211=\"\",\"\",+IF(+A8211=D8211,+E8211,((+G8211/E8211)^+((NETWORKDAYS(+D8211,A8211,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8211,F8211,Feriados!$A$2:$A$1058)-1))*E8211)))","v":""},{"$f":"IF(A8211=\"\",\"\",+IF(+A8211=D8211,+VLOOKUP(D8211,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8211,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8211=\"\",\"\",+VLOOKUP(+EOMONTH(+F8211,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8211=\"\",\"\",VLOOKUP(D8211,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8211=\"\",\"\",IF(A8211=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8211,-2)+15,Cenários!$A:$D,2,FALSE)>A8211,+VLOOKUP(+EOMONTH(+A8211,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8211,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8211=\"\",\"\",VLOOKUP(F8211,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8211=\"\",\"\",IF(WORKDAY(+A8211,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8211,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8212=\"\",\"\",+IF(+A8212=D8212,+E8212,((+G8212/E8212)^+((NETWORKDAYS(+D8212,A8212,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8212,F8212,Feriados!$A$2:$A$1058)-1))*E8212)))","v":""},{"$f":"IF(A8212=\"\",\"\",+IF(+A8212=D8212,+VLOOKUP(D8212,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8212,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8212=\"\",\"\",+VLOOKUP(+EOMONTH(+F8212,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8212=\"\",\"\",VLOOKUP(D8212,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8212=\"\",\"\",IF(A8212=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8212,-2)+15,Cenários!$A:$D,2,FALSE)>A8212,+VLOOKUP(+EOMONTH(+A8212,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8212,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8212=\"\",\"\",VLOOKUP(F8212,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8212=\"\",\"\",IF(WORKDAY(+A8212,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8212,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8213=\"\",\"\",+IF(+A8213=D8213,+E8213,((+G8213/E8213)^+((NETWORKDAYS(+D8213,A8213,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8213,F8213,Feriados!$A$2:$A$1058)-1))*E8213)))","v":""},{"$f":"IF(A8213=\"\",\"\",+IF(+A8213=D8213,+VLOOKUP(D8213,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8213,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8213=\"\",\"\",+VLOOKUP(+EOMONTH(+F8213,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8213=\"\",\"\",VLOOKUP(D8213,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8213=\"\",\"\",IF(A8213=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8213,-2)+15,Cenários!$A:$D,2,FALSE)>A8213,+VLOOKUP(+EOMONTH(+A8213,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8213,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8213=\"\",\"\",VLOOKUP(F8213,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8213=\"\",\"\",IF(WORKDAY(+A8213,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8213,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8214=\"\",\"\",+IF(+A8214=D8214,+E8214,((+G8214/E8214)^+((NETWORKDAYS(+D8214,A8214,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8214,F8214,Feriados!$A$2:$A$1058)-1))*E8214)))","v":""},{"$f":"IF(A8214=\"\",\"\",+IF(+A8214=D8214,+VLOOKUP(D8214,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8214,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8214=\"\",\"\",+VLOOKUP(+EOMONTH(+F8214,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8214=\"\",\"\",VLOOKUP(D8214,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8214=\"\",\"\",IF(A8214=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8214,-2)+15,Cenários!$A:$D,2,FALSE)>A8214,+VLOOKUP(+EOMONTH(+A8214,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8214,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8214=\"\",\"\",VLOOKUP(F8214,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8214=\"\",\"\",IF(WORKDAY(+A8214,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8214,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8215=\"\",\"\",+IF(+A8215=D8215,+E8215,((+G8215/E8215)^+((NETWORKDAYS(+D8215,A8215,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8215,F8215,Feriados!$A$2:$A$1058)-1))*E8215)))","v":""},{"$f":"IF(A8215=\"\",\"\",+IF(+A8215=D8215,+VLOOKUP(D8215,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8215,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8215=\"\",\"\",+VLOOKUP(+EOMONTH(+F8215,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8215=\"\",\"\",VLOOKUP(D8215,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8215=\"\",\"\",IF(A8215=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8215,-2)+15,Cenários!$A:$D,2,FALSE)>A8215,+VLOOKUP(+EOMONTH(+A8215,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8215,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8215=\"\",\"\",VLOOKUP(F8215,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8215=\"\",\"\",IF(WORKDAY(+A8215,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8215,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8216=\"\",\"\",+IF(+A8216=D8216,+E8216,((+G8216/E8216)^+((NETWORKDAYS(+D8216,A8216,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8216,F8216,Feriados!$A$2:$A$1058)-1))*E8216)))","v":""},{"$f":"IF(A8216=\"\",\"\",+IF(+A8216=D8216,+VLOOKUP(D8216,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8216,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8216=\"\",\"\",+VLOOKUP(+EOMONTH(+F8216,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8216=\"\",\"\",VLOOKUP(D8216,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8216=\"\",\"\",IF(A8216=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8216,-2)+15,Cenários!$A:$D,2,FALSE)>A8216,+VLOOKUP(+EOMONTH(+A8216,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8216,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8216=\"\",\"\",VLOOKUP(F8216,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8216=\"\",\"\",IF(WORKDAY(+A8216,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8216,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8217=\"\",\"\",+IF(+A8217=D8217,+E8217,((+G8217/E8217)^+((NETWORKDAYS(+D8217,A8217,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8217,F8217,Feriados!$A$2:$A$1058)-1))*E8217)))","v":""},{"$f":"IF(A8217=\"\",\"\",+IF(+A8217=D8217,+VLOOKUP(D8217,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8217,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8217=\"\",\"\",+VLOOKUP(+EOMONTH(+F8217,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8217=\"\",\"\",VLOOKUP(D8217,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8217=\"\",\"\",IF(A8217=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8217,-2)+15,Cenários!$A:$D,2,FALSE)>A8217,+VLOOKUP(+EOMONTH(+A8217,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8217,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8217=\"\",\"\",VLOOKUP(F8217,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8217=\"\",\"\",IF(WORKDAY(+A8217,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8217,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8218=\"\",\"\",+IF(+A8218=D8218,+E8218,((+G8218/E8218)^+((NETWORKDAYS(+D8218,A8218,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8218,F8218,Feriados!$A$2:$A$1058)-1))*E8218)))","v":""},{"$f":"IF(A8218=\"\",\"\",+IF(+A8218=D8218,+VLOOKUP(D8218,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8218,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8218=\"\",\"\",+VLOOKUP(+EOMONTH(+F8218,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8218=\"\",\"\",VLOOKUP(D8218,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8218=\"\",\"\",IF(A8218=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8218,-2)+15,Cenários!$A:$D,2,FALSE)>A8218,+VLOOKUP(+EOMONTH(+A8218,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8218,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8218=\"\",\"\",VLOOKUP(F8218,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8218=\"\",\"\",IF(WORKDAY(+A8218,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8218,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8219=\"\",\"\",+IF(+A8219=D8219,+E8219,((+G8219/E8219)^+((NETWORKDAYS(+D8219,A8219,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8219,F8219,Feriados!$A$2:$A$1058)-1))*E8219)))","v":""},{"$f":"IF(A8219=\"\",\"\",+IF(+A8219=D8219,+VLOOKUP(D8219,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8219,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8219=\"\",\"\",+VLOOKUP(+EOMONTH(+F8219,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8219=\"\",\"\",VLOOKUP(D8219,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8219=\"\",\"\",IF(A8219=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8219,-2)+15,Cenários!$A:$D,2,FALSE)>A8219,+VLOOKUP(+EOMONTH(+A8219,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8219,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8219=\"\",\"\",VLOOKUP(F8219,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8219=\"\",\"\",IF(WORKDAY(+A8219,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8219,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8220=\"\",\"\",+IF(+A8220=D8220,+E8220,((+G8220/E8220)^+((NETWORKDAYS(+D8220,A8220,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8220,F8220,Feriados!$A$2:$A$1058)-1))*E8220)))","v":""},{"$f":"IF(A8220=\"\",\"\",+IF(+A8220=D8220,+VLOOKUP(D8220,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8220,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8220=\"\",\"\",+VLOOKUP(+EOMONTH(+F8220,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8220=\"\",\"\",VLOOKUP(D8220,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8220=\"\",\"\",IF(A8220=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8220,-2)+15,Cenários!$A:$D,2,FALSE)>A8220,+VLOOKUP(+EOMONTH(+A8220,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8220,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8220=\"\",\"\",VLOOKUP(F8220,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8220=\"\",\"\",IF(WORKDAY(+A8220,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8220,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8221=\"\",\"\",+IF(+A8221=D8221,+E8221,((+G8221/E8221)^+((NETWORKDAYS(+D8221,A8221,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8221,F8221,Feriados!$A$2:$A$1058)-1))*E8221)))","v":""},{"$f":"IF(A8221=\"\",\"\",+IF(+A8221=D8221,+VLOOKUP(D8221,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8221,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8221=\"\",\"\",+VLOOKUP(+EOMONTH(+F8221,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8221=\"\",\"\",VLOOKUP(D8221,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8221=\"\",\"\",IF(A8221=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8221,-2)+15,Cenários!$A:$D,2,FALSE)>A8221,+VLOOKUP(+EOMONTH(+A8221,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8221,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8221=\"\",\"\",VLOOKUP(F8221,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8221=\"\",\"\",IF(WORKDAY(+A8221,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8221,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8222=\"\",\"\",+IF(+A8222=D8222,+E8222,((+G8222/E8222)^+((NETWORKDAYS(+D8222,A8222,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8222,F8222,Feriados!$A$2:$A$1058)-1))*E8222)))","v":""},{"$f":"IF(A8222=\"\",\"\",+IF(+A8222=D8222,+VLOOKUP(D8222,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8222,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8222=\"\",\"\",+VLOOKUP(+EOMONTH(+F8222,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8222=\"\",\"\",VLOOKUP(D8222,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8222=\"\",\"\",IF(A8222=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8222,-2)+15,Cenários!$A:$D,2,FALSE)>A8222,+VLOOKUP(+EOMONTH(+A8222,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8222,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8222=\"\",\"\",VLOOKUP(F8222,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8222=\"\",\"\",IF(WORKDAY(+A8222,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8222,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8223=\"\",\"\",+IF(+A8223=D8223,+E8223,((+G8223/E8223)^+((NETWORKDAYS(+D8223,A8223,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8223,F8223,Feriados!$A$2:$A$1058)-1))*E8223)))","v":""},{"$f":"IF(A8223=\"\",\"\",+IF(+A8223=D8223,+VLOOKUP(D8223,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8223,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8223=\"\",\"\",+VLOOKUP(+EOMONTH(+F8223,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8223=\"\",\"\",VLOOKUP(D8223,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8223=\"\",\"\",IF(A8223=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8223,-2)+15,Cenários!$A:$D,2,FALSE)>A8223,+VLOOKUP(+EOMONTH(+A8223,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8223,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8223=\"\",\"\",VLOOKUP(F8223,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8223=\"\",\"\",IF(WORKDAY(+A8223,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8223,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8224=\"\",\"\",+IF(+A8224=D8224,+E8224,((+G8224/E8224)^+((NETWORKDAYS(+D8224,A8224,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8224,F8224,Feriados!$A$2:$A$1058)-1))*E8224)))","v":""},{"$f":"IF(A8224=\"\",\"\",+IF(+A8224=D8224,+VLOOKUP(D8224,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8224,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8224=\"\",\"\",+VLOOKUP(+EOMONTH(+F8224,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8224=\"\",\"\",VLOOKUP(D8224,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8224=\"\",\"\",IF(A8224=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8224,-2)+15,Cenários!$A:$D,2,FALSE)>A8224,+VLOOKUP(+EOMONTH(+A8224,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8224,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8224=\"\",\"\",VLOOKUP(F8224,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8224=\"\",\"\",IF(WORKDAY(+A8224,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8224,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8225=\"\",\"\",+IF(+A8225=D8225,+E8225,((+G8225/E8225)^+((NETWORKDAYS(+D8225,A8225,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8225,F8225,Feriados!$A$2:$A$1058)-1))*E8225)))","v":""},{"$f":"IF(A8225=\"\",\"\",+IF(+A8225=D8225,+VLOOKUP(D8225,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8225,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8225=\"\",\"\",+VLOOKUP(+EOMONTH(+F8225,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8225=\"\",\"\",VLOOKUP(D8225,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8225=\"\",\"\",IF(A8225=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8225,-2)+15,Cenários!$A:$D,2,FALSE)>A8225,+VLOOKUP(+EOMONTH(+A8225,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8225,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8225=\"\",\"\",VLOOKUP(F8225,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8225=\"\",\"\",IF(WORKDAY(+A8225,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8225,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8226=\"\",\"\",+IF(+A8226=D8226,+E8226,((+G8226/E8226)^+((NETWORKDAYS(+D8226,A8226,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8226,F8226,Feriados!$A$2:$A$1058)-1))*E8226)))","v":""},{"$f":"IF(A8226=\"\",\"\",+IF(+A8226=D8226,+VLOOKUP(D8226,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8226,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8226=\"\",\"\",+VLOOKUP(+EOMONTH(+F8226,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8226=\"\",\"\",VLOOKUP(D8226,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8226=\"\",\"\",IF(A8226=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8226,-2)+15,Cenários!$A:$D,2,FALSE)>A8226,+VLOOKUP(+EOMONTH(+A8226,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8226,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8226=\"\",\"\",VLOOKUP(F8226,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8226=\"\",\"\",IF(WORKDAY(+A8226,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8226,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8227=\"\",\"\",+IF(+A8227=D8227,+E8227,((+G8227/E8227)^+((NETWORKDAYS(+D8227,A8227,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8227,F8227,Feriados!$A$2:$A$1058)-1))*E8227)))","v":""},{"$f":"IF(A8227=\"\",\"\",+IF(+A8227=D8227,+VLOOKUP(D8227,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8227,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8227=\"\",\"\",+VLOOKUP(+EOMONTH(+F8227,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8227=\"\",\"\",VLOOKUP(D8227,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8227=\"\",\"\",IF(A8227=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8227,-2)+15,Cenários!$A:$D,2,FALSE)>A8227,+VLOOKUP(+EOMONTH(+A8227,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8227,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8227=\"\",\"\",VLOOKUP(F8227,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8227=\"\",\"\",IF(WORKDAY(+A8227,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8227,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8228=\"\",\"\",+IF(+A8228=D8228,+E8228,((+G8228/E8228)^+((NETWORKDAYS(+D8228,A8228,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8228,F8228,Feriados!$A$2:$A$1058)-1))*E8228)))","v":""},{"$f":"IF(A8228=\"\",\"\",+IF(+A8228=D8228,+VLOOKUP(D8228,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8228,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8228=\"\",\"\",+VLOOKUP(+EOMONTH(+F8228,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8228=\"\",\"\",VLOOKUP(D8228,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8228=\"\",\"\",IF(A8228=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8228,-2)+15,Cenários!$A:$D,2,FALSE)>A8228,+VLOOKUP(+EOMONTH(+A8228,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8228,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8228=\"\",\"\",VLOOKUP(F8228,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8228=\"\",\"\",IF(WORKDAY(+A8228,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8228,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8229=\"\",\"\",+IF(+A8229=D8229,+E8229,((+G8229/E8229)^+((NETWORKDAYS(+D8229,A8229,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8229,F8229,Feriados!$A$2:$A$1058)-1))*E8229)))","v":""},{"$f":"IF(A8229=\"\",\"\",+IF(+A8229=D8229,+VLOOKUP(D8229,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8229,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8229=\"\",\"\",+VLOOKUP(+EOMONTH(+F8229,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8229=\"\",\"\",VLOOKUP(D8229,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8229=\"\",\"\",IF(A8229=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8229,-2)+15,Cenários!$A:$D,2,FALSE)>A8229,+VLOOKUP(+EOMONTH(+A8229,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8229,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8229=\"\",\"\",VLOOKUP(F8229,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8229=\"\",\"\",IF(WORKDAY(+A8229,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8229,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8230=\"\",\"\",+IF(+A8230=D8230,+E8230,((+G8230/E8230)^+((NETWORKDAYS(+D8230,A8230,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8230,F8230,Feriados!$A$2:$A$1058)-1))*E8230)))","v":""},{"$f":"IF(A8230=\"\",\"\",+IF(+A8230=D8230,+VLOOKUP(D8230,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8230,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8230=\"\",\"\",+VLOOKUP(+EOMONTH(+F8230,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8230=\"\",\"\",VLOOKUP(D8230,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8230=\"\",\"\",IF(A8230=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8230,-2)+15,Cenários!$A:$D,2,FALSE)>A8230,+VLOOKUP(+EOMONTH(+A8230,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8230,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8230=\"\",\"\",VLOOKUP(F8230,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8230=\"\",\"\",IF(WORKDAY(+A8230,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8230,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8231=\"\",\"\",+IF(+A8231=D8231,+E8231,((+G8231/E8231)^+((NETWORKDAYS(+D8231,A8231,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8231,F8231,Feriados!$A$2:$A$1058)-1))*E8231)))","v":""},{"$f":"IF(A8231=\"\",\"\",+IF(+A8231=D8231,+VLOOKUP(D8231,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8231,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8231=\"\",\"\",+VLOOKUP(+EOMONTH(+F8231,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8231=\"\",\"\",VLOOKUP(D8231,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8231=\"\",\"\",IF(A8231=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8231,-2)+15,Cenários!$A:$D,2,FALSE)>A8231,+VLOOKUP(+EOMONTH(+A8231,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8231,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8231=\"\",\"\",VLOOKUP(F8231,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8231=\"\",\"\",IF(WORKDAY(+A8231,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8231,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8232=\"\",\"\",+IF(+A8232=D8232,+E8232,((+G8232/E8232)^+((NETWORKDAYS(+D8232,A8232,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8232,F8232,Feriados!$A$2:$A$1058)-1))*E8232)))","v":""},{"$f":"IF(A8232=\"\",\"\",+IF(+A8232=D8232,+VLOOKUP(D8232,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8232,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8232=\"\",\"\",+VLOOKUP(+EOMONTH(+F8232,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8232=\"\",\"\",VLOOKUP(D8232,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8232=\"\",\"\",IF(A8232=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8232,-2)+15,Cenários!$A:$D,2,FALSE)>A8232,+VLOOKUP(+EOMONTH(+A8232,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8232,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8232=\"\",\"\",VLOOKUP(F8232,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8232=\"\",\"\",IF(WORKDAY(+A8232,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8232,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8233=\"\",\"\",+IF(+A8233=D8233,+E8233,((+G8233/E8233)^+((NETWORKDAYS(+D8233,A8233,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8233,F8233,Feriados!$A$2:$A$1058)-1))*E8233)))","v":""},{"$f":"IF(A8233=\"\",\"\",+IF(+A8233=D8233,+VLOOKUP(D8233,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8233,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8233=\"\",\"\",+VLOOKUP(+EOMONTH(+F8233,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8233=\"\",\"\",VLOOKUP(D8233,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8233=\"\",\"\",IF(A8233=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8233,-2)+15,Cenários!$A:$D,2,FALSE)>A8233,+VLOOKUP(+EOMONTH(+A8233,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8233,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8233=\"\",\"\",VLOOKUP(F8233,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8233=\"\",\"\",IF(WORKDAY(+A8233,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8233,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8234=\"\",\"\",+IF(+A8234=D8234,+E8234,((+G8234/E8234)^+((NETWORKDAYS(+D8234,A8234,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8234,F8234,Feriados!$A$2:$A$1058)-1))*E8234)))","v":""},{"$f":"IF(A8234=\"\",\"\",+IF(+A8234=D8234,+VLOOKUP(D8234,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8234,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8234=\"\",\"\",+VLOOKUP(+EOMONTH(+F8234,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8234=\"\",\"\",VLOOKUP(D8234,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8234=\"\",\"\",IF(A8234=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8234,-2)+15,Cenários!$A:$D,2,FALSE)>A8234,+VLOOKUP(+EOMONTH(+A8234,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8234,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8234=\"\",\"\",VLOOKUP(F8234,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8234=\"\",\"\",IF(WORKDAY(+A8234,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8234,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8235=\"\",\"\",+IF(+A8235=D8235,+E8235,((+G8235/E8235)^+((NETWORKDAYS(+D8235,A8235,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8235,F8235,Feriados!$A$2:$A$1058)-1))*E8235)))","v":""},{"$f":"IF(A8235=\"\",\"\",+IF(+A8235=D8235,+VLOOKUP(D8235,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8235,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8235=\"\",\"\",+VLOOKUP(+EOMONTH(+F8235,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8235=\"\",\"\",VLOOKUP(D8235,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8235=\"\",\"\",IF(A8235=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8235,-2)+15,Cenários!$A:$D,2,FALSE)>A8235,+VLOOKUP(+EOMONTH(+A8235,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8235,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8235=\"\",\"\",VLOOKUP(F8235,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8235=\"\",\"\",IF(WORKDAY(+A8235,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8235,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8236=\"\",\"\",+IF(+A8236=D8236,+E8236,((+G8236/E8236)^+((NETWORKDAYS(+D8236,A8236,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8236,F8236,Feriados!$A$2:$A$1058)-1))*E8236)))","v":""},{"$f":"IF(A8236=\"\",\"\",+IF(+A8236=D8236,+VLOOKUP(D8236,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8236,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8236=\"\",\"\",+VLOOKUP(+EOMONTH(+F8236,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8236=\"\",\"\",VLOOKUP(D8236,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8236=\"\",\"\",IF(A8236=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8236,-2)+15,Cenários!$A:$D,2,FALSE)>A8236,+VLOOKUP(+EOMONTH(+A8236,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8236,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8236=\"\",\"\",VLOOKUP(F8236,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8236=\"\",\"\",IF(WORKDAY(+A8236,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8236,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8237=\"\",\"\",+IF(+A8237=D8237,+E8237,((+G8237/E8237)^+((NETWORKDAYS(+D8237,A8237,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8237,F8237,Feriados!$A$2:$A$1058)-1))*E8237)))","v":""},{"$f":"IF(A8237=\"\",\"\",+IF(+A8237=D8237,+VLOOKUP(D8237,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8237,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8237=\"\",\"\",+VLOOKUP(+EOMONTH(+F8237,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8237=\"\",\"\",VLOOKUP(D8237,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8237=\"\",\"\",IF(A8237=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8237,-2)+15,Cenários!$A:$D,2,FALSE)>A8237,+VLOOKUP(+EOMONTH(+A8237,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8237,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8237=\"\",\"\",VLOOKUP(F8237,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8237=\"\",\"\",IF(WORKDAY(+A8237,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8237,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8238=\"\",\"\",+IF(+A8238=D8238,+E8238,((+G8238/E8238)^+((NETWORKDAYS(+D8238,A8238,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8238,F8238,Feriados!$A$2:$A$1058)-1))*E8238)))","v":""},{"$f":"IF(A8238=\"\",\"\",+IF(+A8238=D8238,+VLOOKUP(D8238,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8238,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8238=\"\",\"\",+VLOOKUP(+EOMONTH(+F8238,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8238=\"\",\"\",VLOOKUP(D8238,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8238=\"\",\"\",IF(A8238=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8238,-2)+15,Cenários!$A:$D,2,FALSE)>A8238,+VLOOKUP(+EOMONTH(+A8238,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8238,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8238=\"\",\"\",VLOOKUP(F8238,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8238=\"\",\"\",IF(WORKDAY(+A8238,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8238,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8239=\"\",\"\",+IF(+A8239=D8239,+E8239,((+G8239/E8239)^+((NETWORKDAYS(+D8239,A8239,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8239,F8239,Feriados!$A$2:$A$1058)-1))*E8239)))","v":""},{"$f":"IF(A8239=\"\",\"\",+IF(+A8239=D8239,+VLOOKUP(D8239,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8239,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8239=\"\",\"\",+VLOOKUP(+EOMONTH(+F8239,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8239=\"\",\"\",VLOOKUP(D8239,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8239=\"\",\"\",IF(A8239=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8239,-2)+15,Cenários!$A:$D,2,FALSE)>A8239,+VLOOKUP(+EOMONTH(+A8239,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8239,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8239=\"\",\"\",VLOOKUP(F8239,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8239=\"\",\"\",IF(WORKDAY(+A8239,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8239,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8240=\"\",\"\",+IF(+A8240=D8240,+E8240,((+G8240/E8240)^+((NETWORKDAYS(+D8240,A8240,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8240,F8240,Feriados!$A$2:$A$1058)-1))*E8240)))","v":""},{"$f":"IF(A8240=\"\",\"\",+IF(+A8240=D8240,+VLOOKUP(D8240,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8240,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8240=\"\",\"\",+VLOOKUP(+EOMONTH(+F8240,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8240=\"\",\"\",VLOOKUP(D8240,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8240=\"\",\"\",IF(A8240=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8240,-2)+15,Cenários!$A:$D,2,FALSE)>A8240,+VLOOKUP(+EOMONTH(+A8240,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8240,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8240=\"\",\"\",VLOOKUP(F8240,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8240=\"\",\"\",IF(WORKDAY(+A8240,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8240,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8241=\"\",\"\",+IF(+A8241=D8241,+E8241,((+G8241/E8241)^+((NETWORKDAYS(+D8241,A8241,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8241,F8241,Feriados!$A$2:$A$1058)-1))*E8241)))","v":""},{"$f":"IF(A8241=\"\",\"\",+IF(+A8241=D8241,+VLOOKUP(D8241,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8241,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8241=\"\",\"\",+VLOOKUP(+EOMONTH(+F8241,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8241=\"\",\"\",VLOOKUP(D8241,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8241=\"\",\"\",IF(A8241=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8241,-2)+15,Cenários!$A:$D,2,FALSE)>A8241,+VLOOKUP(+EOMONTH(+A8241,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8241,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8241=\"\",\"\",VLOOKUP(F8241,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8241=\"\",\"\",IF(WORKDAY(+A8241,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8241,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8242=\"\",\"\",+IF(+A8242=D8242,+E8242,((+G8242/E8242)^+((NETWORKDAYS(+D8242,A8242,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8242,F8242,Feriados!$A$2:$A$1058)-1))*E8242)))","v":""},{"$f":"IF(A8242=\"\",\"\",+IF(+A8242=D8242,+VLOOKUP(D8242,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8242,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8242=\"\",\"\",+VLOOKUP(+EOMONTH(+F8242,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8242=\"\",\"\",VLOOKUP(D8242,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8242=\"\",\"\",IF(A8242=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8242,-2)+15,Cenários!$A:$D,2,FALSE)>A8242,+VLOOKUP(+EOMONTH(+A8242,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8242,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8242=\"\",\"\",VLOOKUP(F8242,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8242=\"\",\"\",IF(WORKDAY(+A8242,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8242,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8243=\"\",\"\",+IF(+A8243=D8243,+E8243,((+G8243/E8243)^+((NETWORKDAYS(+D8243,A8243,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8243,F8243,Feriados!$A$2:$A$1058)-1))*E8243)))","v":""},{"$f":"IF(A8243=\"\",\"\",+IF(+A8243=D8243,+VLOOKUP(D8243,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8243,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8243=\"\",\"\",+VLOOKUP(+EOMONTH(+F8243,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8243=\"\",\"\",VLOOKUP(D8243,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8243=\"\",\"\",IF(A8243=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8243,-2)+15,Cenários!$A:$D,2,FALSE)>A8243,+VLOOKUP(+EOMONTH(+A8243,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8243,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8243=\"\",\"\",VLOOKUP(F8243,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8243=\"\",\"\",IF(WORKDAY(+A8243,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8243,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8244=\"\",\"\",+IF(+A8244=D8244,+E8244,((+G8244/E8244)^+((NETWORKDAYS(+D8244,A8244,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8244,F8244,Feriados!$A$2:$A$1058)-1))*E8244)))","v":""},{"$f":"IF(A8244=\"\",\"\",+IF(+A8244=D8244,+VLOOKUP(D8244,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8244,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8244=\"\",\"\",+VLOOKUP(+EOMONTH(+F8244,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8244=\"\",\"\",VLOOKUP(D8244,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8244=\"\",\"\",IF(A8244=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8244,-2)+15,Cenários!$A:$D,2,FALSE)>A8244,+VLOOKUP(+EOMONTH(+A8244,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8244,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8244=\"\",\"\",VLOOKUP(F8244,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8244=\"\",\"\",IF(WORKDAY(+A8244,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8244,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8245=\"\",\"\",+IF(+A8245=D8245,+E8245,((+G8245/E8245)^+((NETWORKDAYS(+D8245,A8245,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8245,F8245,Feriados!$A$2:$A$1058)-1))*E8245)))","v":""},{"$f":"IF(A8245=\"\",\"\",+IF(+A8245=D8245,+VLOOKUP(D8245,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8245,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8245=\"\",\"\",+VLOOKUP(+EOMONTH(+F8245,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8245=\"\",\"\",VLOOKUP(D8245,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8245=\"\",\"\",IF(A8245=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8245,-2)+15,Cenários!$A:$D,2,FALSE)>A8245,+VLOOKUP(+EOMONTH(+A8245,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8245,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8245=\"\",\"\",VLOOKUP(F8245,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8245=\"\",\"\",IF(WORKDAY(+A8245,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8245,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8246=\"\",\"\",+IF(+A8246=D8246,+E8246,((+G8246/E8246)^+((NETWORKDAYS(+D8246,A8246,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8246,F8246,Feriados!$A$2:$A$1058)-1))*E8246)))","v":""},{"$f":"IF(A8246=\"\",\"\",+IF(+A8246=D8246,+VLOOKUP(D8246,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8246,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8246=\"\",\"\",+VLOOKUP(+EOMONTH(+F8246,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8246=\"\",\"\",VLOOKUP(D8246,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8246=\"\",\"\",IF(A8246=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8246,-2)+15,Cenários!$A:$D,2,FALSE)>A8246,+VLOOKUP(+EOMONTH(+A8246,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8246,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8246=\"\",\"\",VLOOKUP(F8246,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8246=\"\",\"\",IF(WORKDAY(+A8246,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8246,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8247=\"\",\"\",+IF(+A8247=D8247,+E8247,((+G8247/E8247)^+((NETWORKDAYS(+D8247,A8247,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8247,F8247,Feriados!$A$2:$A$1058)-1))*E8247)))","v":""},{"$f":"IF(A8247=\"\",\"\",+IF(+A8247=D8247,+VLOOKUP(D8247,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8247,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8247=\"\",\"\",+VLOOKUP(+EOMONTH(+F8247,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8247=\"\",\"\",VLOOKUP(D8247,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8247=\"\",\"\",IF(A8247=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8247,-2)+15,Cenários!$A:$D,2,FALSE)>A8247,+VLOOKUP(+EOMONTH(+A8247,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8247,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8247=\"\",\"\",VLOOKUP(F8247,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8247=\"\",\"\",IF(WORKDAY(+A8247,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8247,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8248=\"\",\"\",+IF(+A8248=D8248,+E8248,((+G8248/E8248)^+((NETWORKDAYS(+D8248,A8248,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8248,F8248,Feriados!$A$2:$A$1058)-1))*E8248)))","v":""},{"$f":"IF(A8248=\"\",\"\",+IF(+A8248=D8248,+VLOOKUP(D8248,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8248,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8248=\"\",\"\",+VLOOKUP(+EOMONTH(+F8248,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8248=\"\",\"\",VLOOKUP(D8248,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8248=\"\",\"\",IF(A8248=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8248,-2)+15,Cenários!$A:$D,2,FALSE)>A8248,+VLOOKUP(+EOMONTH(+A8248,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8248,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8248=\"\",\"\",VLOOKUP(F8248,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8248=\"\",\"\",IF(WORKDAY(+A8248,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8248,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8249=\"\",\"\",+IF(+A8249=D8249,+E8249,((+G8249/E8249)^+((NETWORKDAYS(+D8249,A8249,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8249,F8249,Feriados!$A$2:$A$1058)-1))*E8249)))","v":""},{"$f":"IF(A8249=\"\",\"\",+IF(+A8249=D8249,+VLOOKUP(D8249,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8249,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8249=\"\",\"\",+VLOOKUP(+EOMONTH(+F8249,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8249=\"\",\"\",VLOOKUP(D8249,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8249=\"\",\"\",IF(A8249=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8249,-2)+15,Cenários!$A:$D,2,FALSE)>A8249,+VLOOKUP(+EOMONTH(+A8249,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8249,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8249=\"\",\"\",VLOOKUP(F8249,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8249=\"\",\"\",IF(WORKDAY(+A8249,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8249,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8250=\"\",\"\",+IF(+A8250=D8250,+E8250,((+G8250/E8250)^+((NETWORKDAYS(+D8250,A8250,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8250,F8250,Feriados!$A$2:$A$1058)-1))*E8250)))","v":""},{"$f":"IF(A8250=\"\",\"\",+IF(+A8250=D8250,+VLOOKUP(D8250,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8250,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8250=\"\",\"\",+VLOOKUP(+EOMONTH(+F8250,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8250=\"\",\"\",VLOOKUP(D8250,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8250=\"\",\"\",IF(A8250=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8250,-2)+15,Cenários!$A:$D,2,FALSE)>A8250,+VLOOKUP(+EOMONTH(+A8250,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8250,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8250=\"\",\"\",VLOOKUP(F8250,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8250=\"\",\"\",IF(WORKDAY(+A8250,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8250,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8251=\"\",\"\",+IF(+A8251=D8251,+E8251,((+G8251/E8251)^+((NETWORKDAYS(+D8251,A8251,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8251,F8251,Feriados!$A$2:$A$1058)-1))*E8251)))","v":""},{"$f":"IF(A8251=\"\",\"\",+IF(+A8251=D8251,+VLOOKUP(D8251,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8251,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8251=\"\",\"\",+VLOOKUP(+EOMONTH(+F8251,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8251=\"\",\"\",VLOOKUP(D8251,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8251=\"\",\"\",IF(A8251=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8251,-2)+15,Cenários!$A:$D,2,FALSE)>A8251,+VLOOKUP(+EOMONTH(+A8251,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8251,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8251=\"\",\"\",VLOOKUP(F8251,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8251=\"\",\"\",IF(WORKDAY(+A8251,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8251,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8252=\"\",\"\",+IF(+A8252=D8252,+E8252,((+G8252/E8252)^+((NETWORKDAYS(+D8252,A8252,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8252,F8252,Feriados!$A$2:$A$1058)-1))*E8252)))","v":""},{"$f":"IF(A8252=\"\",\"\",+IF(+A8252=D8252,+VLOOKUP(D8252,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8252,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8252=\"\",\"\",+VLOOKUP(+EOMONTH(+F8252,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8252=\"\",\"\",VLOOKUP(D8252,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8252=\"\",\"\",IF(A8252=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8252,-2)+15,Cenários!$A:$D,2,FALSE)>A8252,+VLOOKUP(+EOMONTH(+A8252,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8252,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8252=\"\",\"\",VLOOKUP(F8252,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8252=\"\",\"\",IF(WORKDAY(+A8252,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8252,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8253=\"\",\"\",+IF(+A8253=D8253,+E8253,((+G8253/E8253)^+((NETWORKDAYS(+D8253,A8253,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8253,F8253,Feriados!$A$2:$A$1058)-1))*E8253)))","v":""},{"$f":"IF(A8253=\"\",\"\",+IF(+A8253=D8253,+VLOOKUP(D8253,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8253,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8253=\"\",\"\",+VLOOKUP(+EOMONTH(+F8253,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8253=\"\",\"\",VLOOKUP(D8253,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8253=\"\",\"\",IF(A8253=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8253,-2)+15,Cenários!$A:$D,2,FALSE)>A8253,+VLOOKUP(+EOMONTH(+A8253,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8253,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8253=\"\",\"\",VLOOKUP(F8253,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8253=\"\",\"\",IF(WORKDAY(+A8253,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8253,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8254=\"\",\"\",+IF(+A8254=D8254,+E8254,((+G8254/E8254)^+((NETWORKDAYS(+D8254,A8254,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8254,F8254,Feriados!$A$2:$A$1058)-1))*E8254)))","v":""},{"$f":"IF(A8254=\"\",\"\",+IF(+A8254=D8254,+VLOOKUP(D8254,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8254,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8254=\"\",\"\",+VLOOKUP(+EOMONTH(+F8254,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8254=\"\",\"\",VLOOKUP(D8254,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8254=\"\",\"\",IF(A8254=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8254,-2)+15,Cenários!$A:$D,2,FALSE)>A8254,+VLOOKUP(+EOMONTH(+A8254,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8254,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8254=\"\",\"\",VLOOKUP(F8254,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8254=\"\",\"\",IF(WORKDAY(+A8254,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8254,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8255=\"\",\"\",+IF(+A8255=D8255,+E8255,((+G8255/E8255)^+((NETWORKDAYS(+D8255,A8255,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8255,F8255,Feriados!$A$2:$A$1058)-1))*E8255)))","v":""},{"$f":"IF(A8255=\"\",\"\",+IF(+A8255=D8255,+VLOOKUP(D8255,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8255,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8255=\"\",\"\",+VLOOKUP(+EOMONTH(+F8255,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8255=\"\",\"\",VLOOKUP(D8255,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8255=\"\",\"\",IF(A8255=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8255,-2)+15,Cenários!$A:$D,2,FALSE)>A8255,+VLOOKUP(+EOMONTH(+A8255,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8255,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8255=\"\",\"\",VLOOKUP(F8255,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8255=\"\",\"\",IF(WORKDAY(+A8255,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8255,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8256=\"\",\"\",+IF(+A8256=D8256,+E8256,((+G8256/E8256)^+((NETWORKDAYS(+D8256,A8256,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8256,F8256,Feriados!$A$2:$A$1058)-1))*E8256)))","v":""},{"$f":"IF(A8256=\"\",\"\",+IF(+A8256=D8256,+VLOOKUP(D8256,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8256,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8256=\"\",\"\",+VLOOKUP(+EOMONTH(+F8256,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8256=\"\",\"\",VLOOKUP(D8256,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8256=\"\",\"\",IF(A8256=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8256,-2)+15,Cenários!$A:$D,2,FALSE)>A8256,+VLOOKUP(+EOMONTH(+A8256,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8256,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8256=\"\",\"\",VLOOKUP(F8256,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8256=\"\",\"\",IF(WORKDAY(+A8256,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8256,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8257=\"\",\"\",+IF(+A8257=D8257,+E8257,((+G8257/E8257)^+((NETWORKDAYS(+D8257,A8257,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8257,F8257,Feriados!$A$2:$A$1058)-1))*E8257)))","v":""},{"$f":"IF(A8257=\"\",\"\",+IF(+A8257=D8257,+VLOOKUP(D8257,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8257,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8257=\"\",\"\",+VLOOKUP(+EOMONTH(+F8257,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8257=\"\",\"\",VLOOKUP(D8257,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8257=\"\",\"\",IF(A8257=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8257,-2)+15,Cenários!$A:$D,2,FALSE)>A8257,+VLOOKUP(+EOMONTH(+A8257,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8257,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8257=\"\",\"\",VLOOKUP(F8257,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8257=\"\",\"\",IF(WORKDAY(+A8257,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8257,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8258=\"\",\"\",+IF(+A8258=D8258,+E8258,((+G8258/E8258)^+((NETWORKDAYS(+D8258,A8258,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8258,F8258,Feriados!$A$2:$A$1058)-1))*E8258)))","v":""},{"$f":"IF(A8258=\"\",\"\",+IF(+A8258=D8258,+VLOOKUP(D8258,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8258,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8258=\"\",\"\",+VLOOKUP(+EOMONTH(+F8258,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8258=\"\",\"\",VLOOKUP(D8258,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8258=\"\",\"\",IF(A8258=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8258,-2)+15,Cenários!$A:$D,2,FALSE)>A8258,+VLOOKUP(+EOMONTH(+A8258,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8258,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8258=\"\",\"\",VLOOKUP(F8258,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8258=\"\",\"\",IF(WORKDAY(+A8258,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8258,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8259=\"\",\"\",+IF(+A8259=D8259,+E8259,((+G8259/E8259)^+((NETWORKDAYS(+D8259,A8259,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8259,F8259,Feriados!$A$2:$A$1058)-1))*E8259)))","v":""},{"$f":"IF(A8259=\"\",\"\",+IF(+A8259=D8259,+VLOOKUP(D8259,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8259,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8259=\"\",\"\",+VLOOKUP(+EOMONTH(+F8259,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8259=\"\",\"\",VLOOKUP(D8259,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8259=\"\",\"\",IF(A8259=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8259,-2)+15,Cenários!$A:$D,2,FALSE)>A8259,+VLOOKUP(+EOMONTH(+A8259,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8259,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8259=\"\",\"\",VLOOKUP(F8259,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8259=\"\",\"\",IF(WORKDAY(+A8259,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8259,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8260=\"\",\"\",+IF(+A8260=D8260,+E8260,((+G8260/E8260)^+((NETWORKDAYS(+D8260,A8260,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8260,F8260,Feriados!$A$2:$A$1058)-1))*E8260)))","v":""},{"$f":"IF(A8260=\"\",\"\",+IF(+A8260=D8260,+VLOOKUP(D8260,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8260,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8260=\"\",\"\",+VLOOKUP(+EOMONTH(+F8260,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8260=\"\",\"\",VLOOKUP(D8260,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8260=\"\",\"\",IF(A8260=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8260,-2)+15,Cenários!$A:$D,2,FALSE)>A8260,+VLOOKUP(+EOMONTH(+A8260,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8260,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8260=\"\",\"\",VLOOKUP(F8260,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8260=\"\",\"\",IF(WORKDAY(+A8260,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8260,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8261=\"\",\"\",+IF(+A8261=D8261,+E8261,((+G8261/E8261)^+((NETWORKDAYS(+D8261,A8261,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8261,F8261,Feriados!$A$2:$A$1058)-1))*E8261)))","v":""},{"$f":"IF(A8261=\"\",\"\",+IF(+A8261=D8261,+VLOOKUP(D8261,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8261,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8261=\"\",\"\",+VLOOKUP(+EOMONTH(+F8261,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8261=\"\",\"\",VLOOKUP(D8261,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8261=\"\",\"\",IF(A8261=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8261,-2)+15,Cenários!$A:$D,2,FALSE)>A8261,+VLOOKUP(+EOMONTH(+A8261,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8261,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8261=\"\",\"\",VLOOKUP(F8261,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8261=\"\",\"\",IF(WORKDAY(+A8261,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8261,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8262=\"\",\"\",+IF(+A8262=D8262,+E8262,((+G8262/E8262)^+((NETWORKDAYS(+D8262,A8262,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8262,F8262,Feriados!$A$2:$A$1058)-1))*E8262)))","v":""},{"$f":"IF(A8262=\"\",\"\",+IF(+A8262=D8262,+VLOOKUP(D8262,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8262,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8262=\"\",\"\",+VLOOKUP(+EOMONTH(+F8262,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8262=\"\",\"\",VLOOKUP(D8262,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8262=\"\",\"\",IF(A8262=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8262,-2)+15,Cenários!$A:$D,2,FALSE)>A8262,+VLOOKUP(+EOMONTH(+A8262,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8262,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8262=\"\",\"\",VLOOKUP(F8262,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8262=\"\",\"\",IF(WORKDAY(+A8262,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8262,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8263=\"\",\"\",+IF(+A8263=D8263,+E8263,((+G8263/E8263)^+((NETWORKDAYS(+D8263,A8263,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8263,F8263,Feriados!$A$2:$A$1058)-1))*E8263)))","v":""},{"$f":"IF(A8263=\"\",\"\",+IF(+A8263=D8263,+VLOOKUP(D8263,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8263,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8263=\"\",\"\",+VLOOKUP(+EOMONTH(+F8263,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8263=\"\",\"\",VLOOKUP(D8263,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8263=\"\",\"\",IF(A8263=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8263,-2)+15,Cenários!$A:$D,2,FALSE)>A8263,+VLOOKUP(+EOMONTH(+A8263,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8263,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8263=\"\",\"\",VLOOKUP(F8263,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8263=\"\",\"\",IF(WORKDAY(+A8263,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8263,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8264=\"\",\"\",+IF(+A8264=D8264,+E8264,((+G8264/E8264)^+((NETWORKDAYS(+D8264,A8264,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8264,F8264,Feriados!$A$2:$A$1058)-1))*E8264)))","v":""},{"$f":"IF(A8264=\"\",\"\",+IF(+A8264=D8264,+VLOOKUP(D8264,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8264,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8264=\"\",\"\",+VLOOKUP(+EOMONTH(+F8264,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8264=\"\",\"\",VLOOKUP(D8264,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8264=\"\",\"\",IF(A8264=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8264,-2)+15,Cenários!$A:$D,2,FALSE)>A8264,+VLOOKUP(+EOMONTH(+A8264,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8264,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8264=\"\",\"\",VLOOKUP(F8264,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8264=\"\",\"\",IF(WORKDAY(+A8264,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8264,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8265=\"\",\"\",+IF(+A8265=D8265,+E8265,((+G8265/E8265)^+((NETWORKDAYS(+D8265,A8265,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8265,F8265,Feriados!$A$2:$A$1058)-1))*E8265)))","v":""},{"$f":"IF(A8265=\"\",\"\",+IF(+A8265=D8265,+VLOOKUP(D8265,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8265,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8265=\"\",\"\",+VLOOKUP(+EOMONTH(+F8265,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8265=\"\",\"\",VLOOKUP(D8265,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8265=\"\",\"\",IF(A8265=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8265,-2)+15,Cenários!$A:$D,2,FALSE)>A8265,+VLOOKUP(+EOMONTH(+A8265,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8265,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8265=\"\",\"\",VLOOKUP(F8265,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8265=\"\",\"\",IF(WORKDAY(+A8265,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8265,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8266=\"\",\"\",+IF(+A8266=D8266,+E8266,((+G8266/E8266)^+((NETWORKDAYS(+D8266,A8266,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8266,F8266,Feriados!$A$2:$A$1058)-1))*E8266)))","v":""},{"$f":"IF(A8266=\"\",\"\",+IF(+A8266=D8266,+VLOOKUP(D8266,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8266,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8266=\"\",\"\",+VLOOKUP(+EOMONTH(+F8266,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8266=\"\",\"\",VLOOKUP(D8266,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8266=\"\",\"\",IF(A8266=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8266,-2)+15,Cenários!$A:$D,2,FALSE)>A8266,+VLOOKUP(+EOMONTH(+A8266,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8266,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8266=\"\",\"\",VLOOKUP(F8266,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8266=\"\",\"\",IF(WORKDAY(+A8266,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8266,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8267=\"\",\"\",+IF(+A8267=D8267,+E8267,((+G8267/E8267)^+((NETWORKDAYS(+D8267,A8267,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8267,F8267,Feriados!$A$2:$A$1058)-1))*E8267)))","v":""},{"$f":"IF(A8267=\"\",\"\",+IF(+A8267=D8267,+VLOOKUP(D8267,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8267,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8267=\"\",\"\",+VLOOKUP(+EOMONTH(+F8267,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8267=\"\",\"\",VLOOKUP(D8267,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8267=\"\",\"\",IF(A8267=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8267,-2)+15,Cenários!$A:$D,2,FALSE)>A8267,+VLOOKUP(+EOMONTH(+A8267,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8267,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8267=\"\",\"\",VLOOKUP(F8267,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8267=\"\",\"\",IF(WORKDAY(+A8267,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8267,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8268=\"\",\"\",+IF(+A8268=D8268,+E8268,((+G8268/E8268)^+((NETWORKDAYS(+D8268,A8268,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8268,F8268,Feriados!$A$2:$A$1058)-1))*E8268)))","v":""},{"$f":"IF(A8268=\"\",\"\",+IF(+A8268=D8268,+VLOOKUP(D8268,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8268,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8268=\"\",\"\",+VLOOKUP(+EOMONTH(+F8268,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8268=\"\",\"\",VLOOKUP(D8268,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8268=\"\",\"\",IF(A8268=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8268,-2)+15,Cenários!$A:$D,2,FALSE)>A8268,+VLOOKUP(+EOMONTH(+A8268,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8268,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8268=\"\",\"\",VLOOKUP(F8268,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8268=\"\",\"\",IF(WORKDAY(+A8268,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8268,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8269=\"\",\"\",+IF(+A8269=D8269,+E8269,((+G8269/E8269)^+((NETWORKDAYS(+D8269,A8269,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8269,F8269,Feriados!$A$2:$A$1058)-1))*E8269)))","v":""},{"$f":"IF(A8269=\"\",\"\",+IF(+A8269=D8269,+VLOOKUP(D8269,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8269,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8269=\"\",\"\",+VLOOKUP(+EOMONTH(+F8269,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8269=\"\",\"\",VLOOKUP(D8269,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8269=\"\",\"\",IF(A8269=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8269,-2)+15,Cenários!$A:$D,2,FALSE)>A8269,+VLOOKUP(+EOMONTH(+A8269,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8269,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8269=\"\",\"\",VLOOKUP(F8269,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8269=\"\",\"\",IF(WORKDAY(+A8269,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8269,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8270=\"\",\"\",+IF(+A8270=D8270,+E8270,((+G8270/E8270)^+((NETWORKDAYS(+D8270,A8270,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8270,F8270,Feriados!$A$2:$A$1058)-1))*E8270)))","v":""},{"$f":"IF(A8270=\"\",\"\",+IF(+A8270=D8270,+VLOOKUP(D8270,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8270,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8270=\"\",\"\",+VLOOKUP(+EOMONTH(+F8270,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8270=\"\",\"\",VLOOKUP(D8270,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8270=\"\",\"\",IF(A8270=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8270,-2)+15,Cenários!$A:$D,2,FALSE)>A8270,+VLOOKUP(+EOMONTH(+A8270,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8270,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8270=\"\",\"\",VLOOKUP(F8270,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8270=\"\",\"\",IF(WORKDAY(+A8270,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8270,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8271=\"\",\"\",+IF(+A8271=D8271,+E8271,((+G8271/E8271)^+((NETWORKDAYS(+D8271,A8271,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8271,F8271,Feriados!$A$2:$A$1058)-1))*E8271)))","v":""},{"$f":"IF(A8271=\"\",\"\",+IF(+A8271=D8271,+VLOOKUP(D8271,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8271,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8271=\"\",\"\",+VLOOKUP(+EOMONTH(+F8271,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8271=\"\",\"\",VLOOKUP(D8271,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8271=\"\",\"\",IF(A8271=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8271,-2)+15,Cenários!$A:$D,2,FALSE)>A8271,+VLOOKUP(+EOMONTH(+A8271,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8271,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8271=\"\",\"\",VLOOKUP(F8271,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8271=\"\",\"\",IF(WORKDAY(+A8271,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8271,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8272=\"\",\"\",+IF(+A8272=D8272,+E8272,((+G8272/E8272)^+((NETWORKDAYS(+D8272,A8272,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8272,F8272,Feriados!$A$2:$A$1058)-1))*E8272)))","v":""},{"$f":"IF(A8272=\"\",\"\",+IF(+A8272=D8272,+VLOOKUP(D8272,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8272,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8272=\"\",\"\",+VLOOKUP(+EOMONTH(+F8272,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8272=\"\",\"\",VLOOKUP(D8272,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8272=\"\",\"\",IF(A8272=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8272,-2)+15,Cenários!$A:$D,2,FALSE)>A8272,+VLOOKUP(+EOMONTH(+A8272,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8272,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8272=\"\",\"\",VLOOKUP(F8272,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8272=\"\",\"\",IF(WORKDAY(+A8272,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8272,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8273=\"\",\"\",+IF(+A8273=D8273,+E8273,((+G8273/E8273)^+((NETWORKDAYS(+D8273,A8273,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8273,F8273,Feriados!$A$2:$A$1058)-1))*E8273)))","v":""},{"$f":"IF(A8273=\"\",\"\",+IF(+A8273=D8273,+VLOOKUP(D8273,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8273,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8273=\"\",\"\",+VLOOKUP(+EOMONTH(+F8273,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8273=\"\",\"\",VLOOKUP(D8273,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8273=\"\",\"\",IF(A8273=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8273,-2)+15,Cenários!$A:$D,2,FALSE)>A8273,+VLOOKUP(+EOMONTH(+A8273,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8273,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8273=\"\",\"\",VLOOKUP(F8273,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8273=\"\",\"\",IF(WORKDAY(+A8273,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8273,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8274=\"\",\"\",+IF(+A8274=D8274,+E8274,((+G8274/E8274)^+((NETWORKDAYS(+D8274,A8274,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8274,F8274,Feriados!$A$2:$A$1058)-1))*E8274)))","v":""},{"$f":"IF(A8274=\"\",\"\",+IF(+A8274=D8274,+VLOOKUP(D8274,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8274,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8274=\"\",\"\",+VLOOKUP(+EOMONTH(+F8274,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8274=\"\",\"\",VLOOKUP(D8274,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8274=\"\",\"\",IF(A8274=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8274,-2)+15,Cenários!$A:$D,2,FALSE)>A8274,+VLOOKUP(+EOMONTH(+A8274,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8274,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8274=\"\",\"\",VLOOKUP(F8274,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8274=\"\",\"\",IF(WORKDAY(+A8274,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8274,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8275=\"\",\"\",+IF(+A8275=D8275,+E8275,((+G8275/E8275)^+((NETWORKDAYS(+D8275,A8275,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8275,F8275,Feriados!$A$2:$A$1058)-1))*E8275)))","v":""},{"$f":"IF(A8275=\"\",\"\",+IF(+A8275=D8275,+VLOOKUP(D8275,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8275,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8275=\"\",\"\",+VLOOKUP(+EOMONTH(+F8275,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8275=\"\",\"\",VLOOKUP(D8275,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8275=\"\",\"\",IF(A8275=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8275,-2)+15,Cenários!$A:$D,2,FALSE)>A8275,+VLOOKUP(+EOMONTH(+A8275,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8275,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8275=\"\",\"\",VLOOKUP(F8275,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8275=\"\",\"\",IF(WORKDAY(+A8275,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8275,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8276=\"\",\"\",+IF(+A8276=D8276,+E8276,((+G8276/E8276)^+((NETWORKDAYS(+D8276,A8276,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8276,F8276,Feriados!$A$2:$A$1058)-1))*E8276)))","v":""},{"$f":"IF(A8276=\"\",\"\",+IF(+A8276=D8276,+VLOOKUP(D8276,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8276,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8276=\"\",\"\",+VLOOKUP(+EOMONTH(+F8276,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8276=\"\",\"\",VLOOKUP(D8276,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8276=\"\",\"\",IF(A8276=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8276,-2)+15,Cenários!$A:$D,2,FALSE)>A8276,+VLOOKUP(+EOMONTH(+A8276,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8276,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8276=\"\",\"\",VLOOKUP(F8276,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8276=\"\",\"\",IF(WORKDAY(+A8276,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8276,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8277=\"\",\"\",+IF(+A8277=D8277,+E8277,((+G8277/E8277)^+((NETWORKDAYS(+D8277,A8277,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8277,F8277,Feriados!$A$2:$A$1058)-1))*E8277)))","v":""},{"$f":"IF(A8277=\"\",\"\",+IF(+A8277=D8277,+VLOOKUP(D8277,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8277,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8277=\"\",\"\",+VLOOKUP(+EOMONTH(+F8277,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8277=\"\",\"\",VLOOKUP(D8277,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8277=\"\",\"\",IF(A8277=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8277,-2)+15,Cenários!$A:$D,2,FALSE)>A8277,+VLOOKUP(+EOMONTH(+A8277,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8277,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8277=\"\",\"\",VLOOKUP(F8277,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8277=\"\",\"\",IF(WORKDAY(+A8277,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8277,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8278=\"\",\"\",+IF(+A8278=D8278,+E8278,((+G8278/E8278)^+((NETWORKDAYS(+D8278,A8278,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8278,F8278,Feriados!$A$2:$A$1058)-1))*E8278)))","v":""},{"$f":"IF(A8278=\"\",\"\",+IF(+A8278=D8278,+VLOOKUP(D8278,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8278,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8278=\"\",\"\",+VLOOKUP(+EOMONTH(+F8278,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8278=\"\",\"\",VLOOKUP(D8278,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8278=\"\",\"\",IF(A8278=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8278,-2)+15,Cenários!$A:$D,2,FALSE)>A8278,+VLOOKUP(+EOMONTH(+A8278,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8278,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8278=\"\",\"\",VLOOKUP(F8278,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8278=\"\",\"\",IF(WORKDAY(+A8278,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8278,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8279=\"\",\"\",+IF(+A8279=D8279,+E8279,((+G8279/E8279)^+((NETWORKDAYS(+D8279,A8279,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8279,F8279,Feriados!$A$2:$A$1058)-1))*E8279)))","v":""},{"$f":"IF(A8279=\"\",\"\",+IF(+A8279=D8279,+VLOOKUP(D8279,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8279,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8279=\"\",\"\",+VLOOKUP(+EOMONTH(+F8279,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8279=\"\",\"\",VLOOKUP(D8279,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8279=\"\",\"\",IF(A8279=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8279,-2)+15,Cenários!$A:$D,2,FALSE)>A8279,+VLOOKUP(+EOMONTH(+A8279,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8279,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8279=\"\",\"\",VLOOKUP(F8279,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8279=\"\",\"\",IF(WORKDAY(+A8279,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8279,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8280=\"\",\"\",+IF(+A8280=D8280,+E8280,((+G8280/E8280)^+((NETWORKDAYS(+D8280,A8280,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8280,F8280,Feriados!$A$2:$A$1058)-1))*E8280)))","v":""},{"$f":"IF(A8280=\"\",\"\",+IF(+A8280=D8280,+VLOOKUP(D8280,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8280,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8280=\"\",\"\",+VLOOKUP(+EOMONTH(+F8280,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8280=\"\",\"\",VLOOKUP(D8280,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8280=\"\",\"\",IF(A8280=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8280,-2)+15,Cenários!$A:$D,2,FALSE)>A8280,+VLOOKUP(+EOMONTH(+A8280,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8280,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8280=\"\",\"\",VLOOKUP(F8280,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8280=\"\",\"\",IF(WORKDAY(+A8280,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8280,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8281=\"\",\"\",+IF(+A8281=D8281,+E8281,((+G8281/E8281)^+((NETWORKDAYS(+D8281,A8281,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8281,F8281,Feriados!$A$2:$A$1058)-1))*E8281)))","v":""},{"$f":"IF(A8281=\"\",\"\",+IF(+A8281=D8281,+VLOOKUP(D8281,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8281,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8281=\"\",\"\",+VLOOKUP(+EOMONTH(+F8281,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8281=\"\",\"\",VLOOKUP(D8281,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8281=\"\",\"\",IF(A8281=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8281,-2)+15,Cenários!$A:$D,2,FALSE)>A8281,+VLOOKUP(+EOMONTH(+A8281,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8281,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8281=\"\",\"\",VLOOKUP(F8281,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8281=\"\",\"\",IF(WORKDAY(+A8281,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8281,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8282=\"\",\"\",+IF(+A8282=D8282,+E8282,((+G8282/E8282)^+((NETWORKDAYS(+D8282,A8282,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8282,F8282,Feriados!$A$2:$A$1058)-1))*E8282)))","v":""},{"$f":"IF(A8282=\"\",\"\",+IF(+A8282=D8282,+VLOOKUP(D8282,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8282,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8282=\"\",\"\",+VLOOKUP(+EOMONTH(+F8282,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8282=\"\",\"\",VLOOKUP(D8282,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8282=\"\",\"\",IF(A8282=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8282,-2)+15,Cenários!$A:$D,2,FALSE)>A8282,+VLOOKUP(+EOMONTH(+A8282,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8282,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8282=\"\",\"\",VLOOKUP(F8282,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8282=\"\",\"\",IF(WORKDAY(+A8282,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8282,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8283=\"\",\"\",+IF(+A8283=D8283,+E8283,((+G8283/E8283)^+((NETWORKDAYS(+D8283,A8283,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8283,F8283,Feriados!$A$2:$A$1058)-1))*E8283)))","v":""},{"$f":"IF(A8283=\"\",\"\",+IF(+A8283=D8283,+VLOOKUP(D8283,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8283,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8283=\"\",\"\",+VLOOKUP(+EOMONTH(+F8283,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8283=\"\",\"\",VLOOKUP(D8283,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8283=\"\",\"\",IF(A8283=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8283,-2)+15,Cenários!$A:$D,2,FALSE)>A8283,+VLOOKUP(+EOMONTH(+A8283,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8283,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8283=\"\",\"\",VLOOKUP(F8283,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8283=\"\",\"\",IF(WORKDAY(+A8283,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8283,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8284=\"\",\"\",+IF(+A8284=D8284,+E8284,((+G8284/E8284)^+((NETWORKDAYS(+D8284,A8284,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8284,F8284,Feriados!$A$2:$A$1058)-1))*E8284)))","v":""},{"$f":"IF(A8284=\"\",\"\",+IF(+A8284=D8284,+VLOOKUP(D8284,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8284,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8284=\"\",\"\",+VLOOKUP(+EOMONTH(+F8284,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8284=\"\",\"\",VLOOKUP(D8284,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8284=\"\",\"\",IF(A8284=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8284,-2)+15,Cenários!$A:$D,2,FALSE)>A8284,+VLOOKUP(+EOMONTH(+A8284,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8284,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8284=\"\",\"\",VLOOKUP(F8284,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8284=\"\",\"\",IF(WORKDAY(+A8284,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8284,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8285=\"\",\"\",+IF(+A8285=D8285,+E8285,((+G8285/E8285)^+((NETWORKDAYS(+D8285,A8285,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8285,F8285,Feriados!$A$2:$A$1058)-1))*E8285)))","v":""},{"$f":"IF(A8285=\"\",\"\",+IF(+A8285=D8285,+VLOOKUP(D8285,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8285,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8285=\"\",\"\",+VLOOKUP(+EOMONTH(+F8285,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8285=\"\",\"\",VLOOKUP(D8285,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8285=\"\",\"\",IF(A8285=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8285,-2)+15,Cenários!$A:$D,2,FALSE)>A8285,+VLOOKUP(+EOMONTH(+A8285,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8285,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8285=\"\",\"\",VLOOKUP(F8285,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8285=\"\",\"\",IF(WORKDAY(+A8285,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8285,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8286=\"\",\"\",+IF(+A8286=D8286,+E8286,((+G8286/E8286)^+((NETWORKDAYS(+D8286,A8286,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8286,F8286,Feriados!$A$2:$A$1058)-1))*E8286)))","v":""},{"$f":"IF(A8286=\"\",\"\",+IF(+A8286=D8286,+VLOOKUP(D8286,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8286,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8286=\"\",\"\",+VLOOKUP(+EOMONTH(+F8286,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8286=\"\",\"\",VLOOKUP(D8286,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8286=\"\",\"\",IF(A8286=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8286,-2)+15,Cenários!$A:$D,2,FALSE)>A8286,+VLOOKUP(+EOMONTH(+A8286,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8286,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8286=\"\",\"\",VLOOKUP(F8286,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8286=\"\",\"\",IF(WORKDAY(+A8286,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8286,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8287=\"\",\"\",+IF(+A8287=D8287,+E8287,((+G8287/E8287)^+((NETWORKDAYS(+D8287,A8287,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8287,F8287,Feriados!$A$2:$A$1058)-1))*E8287)))","v":""},{"$f":"IF(A8287=\"\",\"\",+IF(+A8287=D8287,+VLOOKUP(D8287,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8287,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8287=\"\",\"\",+VLOOKUP(+EOMONTH(+F8287,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8287=\"\",\"\",VLOOKUP(D8287,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8287=\"\",\"\",IF(A8287=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8287,-2)+15,Cenários!$A:$D,2,FALSE)>A8287,+VLOOKUP(+EOMONTH(+A8287,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8287,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8287=\"\",\"\",VLOOKUP(F8287,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8287=\"\",\"\",IF(WORKDAY(+A8287,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8287,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8288=\"\",\"\",+IF(+A8288=D8288,+E8288,((+G8288/E8288)^+((NETWORKDAYS(+D8288,A8288,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8288,F8288,Feriados!$A$2:$A$1058)-1))*E8288)))","v":""},{"$f":"IF(A8288=\"\",\"\",+IF(+A8288=D8288,+VLOOKUP(D8288,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8288,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8288=\"\",\"\",+VLOOKUP(+EOMONTH(+F8288,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8288=\"\",\"\",VLOOKUP(D8288,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8288=\"\",\"\",IF(A8288=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8288,-2)+15,Cenários!$A:$D,2,FALSE)>A8288,+VLOOKUP(+EOMONTH(+A8288,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8288,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8288=\"\",\"\",VLOOKUP(F8288,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8288=\"\",\"\",IF(WORKDAY(+A8288,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8288,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8289=\"\",\"\",+IF(+A8289=D8289,+E8289,((+G8289/E8289)^+((NETWORKDAYS(+D8289,A8289,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8289,F8289,Feriados!$A$2:$A$1058)-1))*E8289)))","v":""},{"$f":"IF(A8289=\"\",\"\",+IF(+A8289=D8289,+VLOOKUP(D8289,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8289,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8289=\"\",\"\",+VLOOKUP(+EOMONTH(+F8289,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8289=\"\",\"\",VLOOKUP(D8289,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8289=\"\",\"\",IF(A8289=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8289,-2)+15,Cenários!$A:$D,2,FALSE)>A8289,+VLOOKUP(+EOMONTH(+A8289,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8289,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8289=\"\",\"\",VLOOKUP(F8289,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8289=\"\",\"\",IF(WORKDAY(+A8289,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8289,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8290=\"\",\"\",+IF(+A8290=D8290,+E8290,((+G8290/E8290)^+((NETWORKDAYS(+D8290,A8290,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8290,F8290,Feriados!$A$2:$A$1058)-1))*E8290)))","v":""},{"$f":"IF(A8290=\"\",\"\",+IF(+A8290=D8290,+VLOOKUP(D8290,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8290,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8290=\"\",\"\",+VLOOKUP(+EOMONTH(+F8290,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8290=\"\",\"\",VLOOKUP(D8290,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8290=\"\",\"\",IF(A8290=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8290,-2)+15,Cenários!$A:$D,2,FALSE)>A8290,+VLOOKUP(+EOMONTH(+A8290,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8290,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8290=\"\",\"\",VLOOKUP(F8290,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8290=\"\",\"\",IF(WORKDAY(+A8290,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8290,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8291=\"\",\"\",+IF(+A8291=D8291,+E8291,((+G8291/E8291)^+((NETWORKDAYS(+D8291,A8291,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8291,F8291,Feriados!$A$2:$A$1058)-1))*E8291)))","v":""},{"$f":"IF(A8291=\"\",\"\",+IF(+A8291=D8291,+VLOOKUP(D8291,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8291,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8291=\"\",\"\",+VLOOKUP(+EOMONTH(+F8291,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8291=\"\",\"\",VLOOKUP(D8291,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8291=\"\",\"\",IF(A8291=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8291,-2)+15,Cenários!$A:$D,2,FALSE)>A8291,+VLOOKUP(+EOMONTH(+A8291,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8291,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8291=\"\",\"\",VLOOKUP(F8291,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8291=\"\",\"\",IF(WORKDAY(+A8291,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8291,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8292=\"\",\"\",+IF(+A8292=D8292,+E8292,((+G8292/E8292)^+((NETWORKDAYS(+D8292,A8292,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8292,F8292,Feriados!$A$2:$A$1058)-1))*E8292)))","v":""},{"$f":"IF(A8292=\"\",\"\",+IF(+A8292=D8292,+VLOOKUP(D8292,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8292,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8292=\"\",\"\",+VLOOKUP(+EOMONTH(+F8292,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8292=\"\",\"\",VLOOKUP(D8292,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8292=\"\",\"\",IF(A8292=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8292,-2)+15,Cenários!$A:$D,2,FALSE)>A8292,+VLOOKUP(+EOMONTH(+A8292,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8292,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8292=\"\",\"\",VLOOKUP(F8292,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8292=\"\",\"\",IF(WORKDAY(+A8292,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8292,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8293=\"\",\"\",+IF(+A8293=D8293,+E8293,((+G8293/E8293)^+((NETWORKDAYS(+D8293,A8293,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8293,F8293,Feriados!$A$2:$A$1058)-1))*E8293)))","v":""},{"$f":"IF(A8293=\"\",\"\",+IF(+A8293=D8293,+VLOOKUP(D8293,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8293,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8293=\"\",\"\",+VLOOKUP(+EOMONTH(+F8293,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8293=\"\",\"\",VLOOKUP(D8293,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8293=\"\",\"\",IF(A8293=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8293,-2)+15,Cenários!$A:$D,2,FALSE)>A8293,+VLOOKUP(+EOMONTH(+A8293,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8293,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8293=\"\",\"\",VLOOKUP(F8293,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8293=\"\",\"\",IF(WORKDAY(+A8293,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8293,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8294=\"\",\"\",+IF(+A8294=D8294,+E8294,((+G8294/E8294)^+((NETWORKDAYS(+D8294,A8294,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8294,F8294,Feriados!$A$2:$A$1058)-1))*E8294)))","v":""},{"$f":"IF(A8294=\"\",\"\",+IF(+A8294=D8294,+VLOOKUP(D8294,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8294,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8294=\"\",\"\",+VLOOKUP(+EOMONTH(+F8294,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8294=\"\",\"\",VLOOKUP(D8294,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8294=\"\",\"\",IF(A8294=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8294,-2)+15,Cenários!$A:$D,2,FALSE)>A8294,+VLOOKUP(+EOMONTH(+A8294,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8294,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8294=\"\",\"\",VLOOKUP(F8294,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8294=\"\",\"\",IF(WORKDAY(+A8294,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8294,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8295=\"\",\"\",+IF(+A8295=D8295,+E8295,((+G8295/E8295)^+((NETWORKDAYS(+D8295,A8295,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8295,F8295,Feriados!$A$2:$A$1058)-1))*E8295)))","v":""},{"$f":"IF(A8295=\"\",\"\",+IF(+A8295=D8295,+VLOOKUP(D8295,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8295,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8295=\"\",\"\",+VLOOKUP(+EOMONTH(+F8295,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8295=\"\",\"\",VLOOKUP(D8295,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8295=\"\",\"\",IF(A8295=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8295,-2)+15,Cenários!$A:$D,2,FALSE)>A8295,+VLOOKUP(+EOMONTH(+A8295,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8295,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8295=\"\",\"\",VLOOKUP(F8295,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8295=\"\",\"\",IF(WORKDAY(+A8295,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8295,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8296=\"\",\"\",+IF(+A8296=D8296,+E8296,((+G8296/E8296)^+((NETWORKDAYS(+D8296,A8296,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8296,F8296,Feriados!$A$2:$A$1058)-1))*E8296)))","v":""},{"$f":"IF(A8296=\"\",\"\",+IF(+A8296=D8296,+VLOOKUP(D8296,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8296,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8296=\"\",\"\",+VLOOKUP(+EOMONTH(+F8296,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8296=\"\",\"\",VLOOKUP(D8296,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8296=\"\",\"\",IF(A8296=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8296,-2)+15,Cenários!$A:$D,2,FALSE)>A8296,+VLOOKUP(+EOMONTH(+A8296,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8296,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8296=\"\",\"\",VLOOKUP(F8296,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8296=\"\",\"\",IF(WORKDAY(+A8296,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8296,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8297=\"\",\"\",+IF(+A8297=D8297,+E8297,((+G8297/E8297)^+((NETWORKDAYS(+D8297,A8297,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8297,F8297,Feriados!$A$2:$A$1058)-1))*E8297)))","v":""},{"$f":"IF(A8297=\"\",\"\",+IF(+A8297=D8297,+VLOOKUP(D8297,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8297,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8297=\"\",\"\",+VLOOKUP(+EOMONTH(+F8297,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8297=\"\",\"\",VLOOKUP(D8297,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8297=\"\",\"\",IF(A8297=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8297,-2)+15,Cenários!$A:$D,2,FALSE)>A8297,+VLOOKUP(+EOMONTH(+A8297,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8297,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8297=\"\",\"\",VLOOKUP(F8297,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8297=\"\",\"\",IF(WORKDAY(+A8297,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8297,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8298=\"\",\"\",+IF(+A8298=D8298,+E8298,((+G8298/E8298)^+((NETWORKDAYS(+D8298,A8298,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8298,F8298,Feriados!$A$2:$A$1058)-1))*E8298)))","v":""},{"$f":"IF(A8298=\"\",\"\",+IF(+A8298=D8298,+VLOOKUP(D8298,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8298,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8298=\"\",\"\",+VLOOKUP(+EOMONTH(+F8298,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8298=\"\",\"\",VLOOKUP(D8298,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8298=\"\",\"\",IF(A8298=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8298,-2)+15,Cenários!$A:$D,2,FALSE)>A8298,+VLOOKUP(+EOMONTH(+A8298,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8298,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8298=\"\",\"\",VLOOKUP(F8298,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8298=\"\",\"\",IF(WORKDAY(+A8298,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8298,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8299=\"\",\"\",+IF(+A8299=D8299,+E8299,((+G8299/E8299)^+((NETWORKDAYS(+D8299,A8299,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8299,F8299,Feriados!$A$2:$A$1058)-1))*E8299)))","v":""},{"$f":"IF(A8299=\"\",\"\",+IF(+A8299=D8299,+VLOOKUP(D8299,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8299,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8299=\"\",\"\",+VLOOKUP(+EOMONTH(+F8299,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8299=\"\",\"\",VLOOKUP(D8299,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8299=\"\",\"\",IF(A8299=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8299,-2)+15,Cenários!$A:$D,2,FALSE)>A8299,+VLOOKUP(+EOMONTH(+A8299,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8299,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8299=\"\",\"\",VLOOKUP(F8299,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8299=\"\",\"\",IF(WORKDAY(+A8299,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8299,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8300=\"\",\"\",+IF(+A8300=D8300,+E8300,((+G8300/E8300)^+((NETWORKDAYS(+D8300,A8300,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8300,F8300,Feriados!$A$2:$A$1058)-1))*E8300)))","v":""},{"$f":"IF(A8300=\"\",\"\",+IF(+A8300=D8300,+VLOOKUP(D8300,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8300,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8300=\"\",\"\",+VLOOKUP(+EOMONTH(+F8300,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8300=\"\",\"\",VLOOKUP(D8300,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8300=\"\",\"\",IF(A8300=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8300,-2)+15,Cenários!$A:$D,2,FALSE)>A8300,+VLOOKUP(+EOMONTH(+A8300,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8300,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8300=\"\",\"\",VLOOKUP(F8300,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8300=\"\",\"\",IF(WORKDAY(+A8300,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8300,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8301=\"\",\"\",+IF(+A8301=D8301,+E8301,((+G8301/E8301)^+((NETWORKDAYS(+D8301,A8301,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8301,F8301,Feriados!$A$2:$A$1058)-1))*E8301)))","v":""},{"$f":"IF(A8301=\"\",\"\",+IF(+A8301=D8301,+VLOOKUP(D8301,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8301,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8301=\"\",\"\",+VLOOKUP(+EOMONTH(+F8301,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8301=\"\",\"\",VLOOKUP(D8301,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8301=\"\",\"\",IF(A8301=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8301,-2)+15,Cenários!$A:$D,2,FALSE)>A8301,+VLOOKUP(+EOMONTH(+A8301,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8301,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8301=\"\",\"\",VLOOKUP(F8301,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8301=\"\",\"\",IF(WORKDAY(+A8301,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8301,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8302=\"\",\"\",+IF(+A8302=D8302,+E8302,((+G8302/E8302)^+((NETWORKDAYS(+D8302,A8302,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8302,F8302,Feriados!$A$2:$A$1058)-1))*E8302)))","v":""},{"$f":"IF(A8302=\"\",\"\",+IF(+A8302=D8302,+VLOOKUP(D8302,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8302,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8302=\"\",\"\",+VLOOKUP(+EOMONTH(+F8302,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8302=\"\",\"\",VLOOKUP(D8302,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8302=\"\",\"\",IF(A8302=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8302,-2)+15,Cenários!$A:$D,2,FALSE)>A8302,+VLOOKUP(+EOMONTH(+A8302,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8302,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8302=\"\",\"\",VLOOKUP(F8302,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8302=\"\",\"\",IF(WORKDAY(+A8302,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8302,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8303=\"\",\"\",+IF(+A8303=D8303,+E8303,((+G8303/E8303)^+((NETWORKDAYS(+D8303,A8303,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8303,F8303,Feriados!$A$2:$A$1058)-1))*E8303)))","v":""},{"$f":"IF(A8303=\"\",\"\",+IF(+A8303=D8303,+VLOOKUP(D8303,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8303,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8303=\"\",\"\",+VLOOKUP(+EOMONTH(+F8303,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8303=\"\",\"\",VLOOKUP(D8303,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8303=\"\",\"\",IF(A8303=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8303,-2)+15,Cenários!$A:$D,2,FALSE)>A8303,+VLOOKUP(+EOMONTH(+A8303,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8303,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8303=\"\",\"\",VLOOKUP(F8303,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8303=\"\",\"\",IF(WORKDAY(+A8303,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8303,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8304=\"\",\"\",+IF(+A8304=D8304,+E8304,((+G8304/E8304)^+((NETWORKDAYS(+D8304,A8304,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8304,F8304,Feriados!$A$2:$A$1058)-1))*E8304)))","v":""},{"$f":"IF(A8304=\"\",\"\",+IF(+A8304=D8304,+VLOOKUP(D8304,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8304,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8304=\"\",\"\",+VLOOKUP(+EOMONTH(+F8304,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8304=\"\",\"\",VLOOKUP(D8304,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8304=\"\",\"\",IF(A8304=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8304,-2)+15,Cenários!$A:$D,2,FALSE)>A8304,+VLOOKUP(+EOMONTH(+A8304,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8304,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8304=\"\",\"\",VLOOKUP(F8304,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8304=\"\",\"\",IF(WORKDAY(+A8304,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8304,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8305=\"\",\"\",+IF(+A8305=D8305,+E8305,((+G8305/E8305)^+((NETWORKDAYS(+D8305,A8305,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8305,F8305,Feriados!$A$2:$A$1058)-1))*E8305)))","v":""},{"$f":"IF(A8305=\"\",\"\",+IF(+A8305=D8305,+VLOOKUP(D8305,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8305,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8305=\"\",\"\",+VLOOKUP(+EOMONTH(+F8305,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8305=\"\",\"\",VLOOKUP(D8305,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8305=\"\",\"\",IF(A8305=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8305,-2)+15,Cenários!$A:$D,2,FALSE)>A8305,+VLOOKUP(+EOMONTH(+A8305,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8305,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8305=\"\",\"\",VLOOKUP(F8305,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8305=\"\",\"\",IF(WORKDAY(+A8305,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8305,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8306=\"\",\"\",+IF(+A8306=D8306,+E8306,((+G8306/E8306)^+((NETWORKDAYS(+D8306,A8306,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8306,F8306,Feriados!$A$2:$A$1058)-1))*E8306)))","v":""},{"$f":"IF(A8306=\"\",\"\",+IF(+A8306=D8306,+VLOOKUP(D8306,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8306,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8306=\"\",\"\",+VLOOKUP(+EOMONTH(+F8306,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8306=\"\",\"\",VLOOKUP(D8306,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8306=\"\",\"\",IF(A8306=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8306,-2)+15,Cenários!$A:$D,2,FALSE)>A8306,+VLOOKUP(+EOMONTH(+A8306,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8306,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8306=\"\",\"\",VLOOKUP(F8306,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8306=\"\",\"\",IF(WORKDAY(+A8306,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8306,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8307=\"\",\"\",+IF(+A8307=D8307,+E8307,((+G8307/E8307)^+((NETWORKDAYS(+D8307,A8307,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8307,F8307,Feriados!$A$2:$A$1058)-1))*E8307)))","v":""},{"$f":"IF(A8307=\"\",\"\",+IF(+A8307=D8307,+VLOOKUP(D8307,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8307,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8307=\"\",\"\",+VLOOKUP(+EOMONTH(+F8307,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8307=\"\",\"\",VLOOKUP(D8307,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8307=\"\",\"\",IF(A8307=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8307,-2)+15,Cenários!$A:$D,2,FALSE)>A8307,+VLOOKUP(+EOMONTH(+A8307,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8307,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8307=\"\",\"\",VLOOKUP(F8307,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8307=\"\",\"\",IF(WORKDAY(+A8307,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8307,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8308=\"\",\"\",+IF(+A8308=D8308,+E8308,((+G8308/E8308)^+((NETWORKDAYS(+D8308,A8308,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8308,F8308,Feriados!$A$2:$A$1058)-1))*E8308)))","v":""},{"$f":"IF(A8308=\"\",\"\",+IF(+A8308=D8308,+VLOOKUP(D8308,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8308,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8308=\"\",\"\",+VLOOKUP(+EOMONTH(+F8308,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8308=\"\",\"\",VLOOKUP(D8308,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8308=\"\",\"\",IF(A8308=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8308,-2)+15,Cenários!$A:$D,2,FALSE)>A8308,+VLOOKUP(+EOMONTH(+A8308,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8308,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8308=\"\",\"\",VLOOKUP(F8308,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8308=\"\",\"\",IF(WORKDAY(+A8308,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8308,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8309=\"\",\"\",+IF(+A8309=D8309,+E8309,((+G8309/E8309)^+((NETWORKDAYS(+D8309,A8309,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8309,F8309,Feriados!$A$2:$A$1058)-1))*E8309)))","v":""},{"$f":"IF(A8309=\"\",\"\",+IF(+A8309=D8309,+VLOOKUP(D8309,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8309,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8309=\"\",\"\",+VLOOKUP(+EOMONTH(+F8309,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8309=\"\",\"\",VLOOKUP(D8309,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8309=\"\",\"\",IF(A8309=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8309,-2)+15,Cenários!$A:$D,2,FALSE)>A8309,+VLOOKUP(+EOMONTH(+A8309,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8309,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8309=\"\",\"\",VLOOKUP(F8309,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8309=\"\",\"\",IF(WORKDAY(+A8309,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8309,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8310=\"\",\"\",+IF(+A8310=D8310,+E8310,((+G8310/E8310)^+((NETWORKDAYS(+D8310,A8310,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8310,F8310,Feriados!$A$2:$A$1058)-1))*E8310)))","v":""},{"$f":"IF(A8310=\"\",\"\",+IF(+A8310=D8310,+VLOOKUP(D8310,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8310,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8310=\"\",\"\",+VLOOKUP(+EOMONTH(+F8310,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8310=\"\",\"\",VLOOKUP(D8310,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8310=\"\",\"\",IF(A8310=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8310,-2)+15,Cenários!$A:$D,2,FALSE)>A8310,+VLOOKUP(+EOMONTH(+A8310,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8310,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8310=\"\",\"\",VLOOKUP(F8310,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8310=\"\",\"\",IF(WORKDAY(+A8310,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8310,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8311=\"\",\"\",+IF(+A8311=D8311,+E8311,((+G8311/E8311)^+((NETWORKDAYS(+D8311,A8311,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8311,F8311,Feriados!$A$2:$A$1058)-1))*E8311)))","v":""},{"$f":"IF(A8311=\"\",\"\",+IF(+A8311=D8311,+VLOOKUP(D8311,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8311,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8311=\"\",\"\",+VLOOKUP(+EOMONTH(+F8311,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8311=\"\",\"\",VLOOKUP(D8311,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8311=\"\",\"\",IF(A8311=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8311,-2)+15,Cenários!$A:$D,2,FALSE)>A8311,+VLOOKUP(+EOMONTH(+A8311,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8311,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8311=\"\",\"\",VLOOKUP(F8311,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8311=\"\",\"\",IF(WORKDAY(+A8311,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8311,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8312=\"\",\"\",+IF(+A8312=D8312,+E8312,((+G8312/E8312)^+((NETWORKDAYS(+D8312,A8312,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8312,F8312,Feriados!$A$2:$A$1058)-1))*E8312)))","v":""},{"$f":"IF(A8312=\"\",\"\",+IF(+A8312=D8312,+VLOOKUP(D8312,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8312,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8312=\"\",\"\",+VLOOKUP(+EOMONTH(+F8312,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8312=\"\",\"\",VLOOKUP(D8312,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8312=\"\",\"\",IF(A8312=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8312,-2)+15,Cenários!$A:$D,2,FALSE)>A8312,+VLOOKUP(+EOMONTH(+A8312,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8312,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8312=\"\",\"\",VLOOKUP(F8312,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8312=\"\",\"\",IF(WORKDAY(+A8312,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8312,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8313=\"\",\"\",+IF(+A8313=D8313,+E8313,((+G8313/E8313)^+((NETWORKDAYS(+D8313,A8313,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8313,F8313,Feriados!$A$2:$A$1058)-1))*E8313)))","v":""},{"$f":"IF(A8313=\"\",\"\",+IF(+A8313=D8313,+VLOOKUP(D8313,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8313,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8313=\"\",\"\",+VLOOKUP(+EOMONTH(+F8313,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8313=\"\",\"\",VLOOKUP(D8313,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8313=\"\",\"\",IF(A8313=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8313,-2)+15,Cenários!$A:$D,2,FALSE)>A8313,+VLOOKUP(+EOMONTH(+A8313,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8313,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8313=\"\",\"\",VLOOKUP(F8313,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8313=\"\",\"\",IF(WORKDAY(+A8313,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8313,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8314=\"\",\"\",+IF(+A8314=D8314,+E8314,((+G8314/E8314)^+((NETWORKDAYS(+D8314,A8314,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8314,F8314,Feriados!$A$2:$A$1058)-1))*E8314)))","v":""},{"$f":"IF(A8314=\"\",\"\",+IF(+A8314=D8314,+VLOOKUP(D8314,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8314,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8314=\"\",\"\",+VLOOKUP(+EOMONTH(+F8314,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8314=\"\",\"\",VLOOKUP(D8314,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8314=\"\",\"\",IF(A8314=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8314,-2)+15,Cenários!$A:$D,2,FALSE)>A8314,+VLOOKUP(+EOMONTH(+A8314,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8314,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8314=\"\",\"\",VLOOKUP(F8314,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8314=\"\",\"\",IF(WORKDAY(+A8314,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8314,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8315=\"\",\"\",+IF(+A8315=D8315,+E8315,((+G8315/E8315)^+((NETWORKDAYS(+D8315,A8315,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8315,F8315,Feriados!$A$2:$A$1058)-1))*E8315)))","v":""},{"$f":"IF(A8315=\"\",\"\",+IF(+A8315=D8315,+VLOOKUP(D8315,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8315,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8315=\"\",\"\",+VLOOKUP(+EOMONTH(+F8315,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8315=\"\",\"\",VLOOKUP(D8315,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8315=\"\",\"\",IF(A8315=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8315,-2)+15,Cenários!$A:$D,2,FALSE)>A8315,+VLOOKUP(+EOMONTH(+A8315,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8315,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8315=\"\",\"\",VLOOKUP(F8315,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8315=\"\",\"\",IF(WORKDAY(+A8315,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8315,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8316=\"\",\"\",+IF(+A8316=D8316,+E8316,((+G8316/E8316)^+((NETWORKDAYS(+D8316,A8316,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8316,F8316,Feriados!$A$2:$A$1058)-1))*E8316)))","v":""},{"$f":"IF(A8316=\"\",\"\",+IF(+A8316=D8316,+VLOOKUP(D8316,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8316,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8316=\"\",\"\",+VLOOKUP(+EOMONTH(+F8316,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8316=\"\",\"\",VLOOKUP(D8316,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8316=\"\",\"\",IF(A8316=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8316,-2)+15,Cenários!$A:$D,2,FALSE)>A8316,+VLOOKUP(+EOMONTH(+A8316,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8316,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8316=\"\",\"\",VLOOKUP(F8316,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8316=\"\",\"\",IF(WORKDAY(+A8316,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8316,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8317=\"\",\"\",+IF(+A8317=D8317,+E8317,((+G8317/E8317)^+((NETWORKDAYS(+D8317,A8317,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8317,F8317,Feriados!$A$2:$A$1058)-1))*E8317)))","v":""},{"$f":"IF(A8317=\"\",\"\",+IF(+A8317=D8317,+VLOOKUP(D8317,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8317,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8317=\"\",\"\",+VLOOKUP(+EOMONTH(+F8317,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8317=\"\",\"\",VLOOKUP(D8317,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8317=\"\",\"\",IF(A8317=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8317,-2)+15,Cenários!$A:$D,2,FALSE)>A8317,+VLOOKUP(+EOMONTH(+A8317,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8317,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8317=\"\",\"\",VLOOKUP(F8317,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8317=\"\",\"\",IF(WORKDAY(+A8317,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8317,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8318=\"\",\"\",+IF(+A8318=D8318,+E8318,((+G8318/E8318)^+((NETWORKDAYS(+D8318,A8318,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8318,F8318,Feriados!$A$2:$A$1058)-1))*E8318)))","v":""},{"$f":"IF(A8318=\"\",\"\",+IF(+A8318=D8318,+VLOOKUP(D8318,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8318,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8318=\"\",\"\",+VLOOKUP(+EOMONTH(+F8318,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8318=\"\",\"\",VLOOKUP(D8318,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8318=\"\",\"\",IF(A8318=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8318,-2)+15,Cenários!$A:$D,2,FALSE)>A8318,+VLOOKUP(+EOMONTH(+A8318,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8318,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8318=\"\",\"\",VLOOKUP(F8318,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8318=\"\",\"\",IF(WORKDAY(+A8318,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8318,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8319=\"\",\"\",+IF(+A8319=D8319,+E8319,((+G8319/E8319)^+((NETWORKDAYS(+D8319,A8319,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8319,F8319,Feriados!$A$2:$A$1058)-1))*E8319)))","v":""},{"$f":"IF(A8319=\"\",\"\",+IF(+A8319=D8319,+VLOOKUP(D8319,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8319,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8319=\"\",\"\",+VLOOKUP(+EOMONTH(+F8319,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8319=\"\",\"\",VLOOKUP(D8319,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8319=\"\",\"\",IF(A8319=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8319,-2)+15,Cenários!$A:$D,2,FALSE)>A8319,+VLOOKUP(+EOMONTH(+A8319,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8319,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8319=\"\",\"\",VLOOKUP(F8319,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8319=\"\",\"\",IF(WORKDAY(+A8319,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8319,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8320=\"\",\"\",+IF(+A8320=D8320,+E8320,((+G8320/E8320)^+((NETWORKDAYS(+D8320,A8320,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8320,F8320,Feriados!$A$2:$A$1058)-1))*E8320)))","v":""},{"$f":"IF(A8320=\"\",\"\",+IF(+A8320=D8320,+VLOOKUP(D8320,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8320,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8320=\"\",\"\",+VLOOKUP(+EOMONTH(+F8320,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8320=\"\",\"\",VLOOKUP(D8320,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8320=\"\",\"\",IF(A8320=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8320,-2)+15,Cenários!$A:$D,2,FALSE)>A8320,+VLOOKUP(+EOMONTH(+A8320,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8320,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8320=\"\",\"\",VLOOKUP(F8320,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8320=\"\",\"\",IF(WORKDAY(+A8320,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8320,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8321=\"\",\"\",+IF(+A8321=D8321,+E8321,((+G8321/E8321)^+((NETWORKDAYS(+D8321,A8321,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8321,F8321,Feriados!$A$2:$A$1058)-1))*E8321)))","v":""},{"$f":"IF(A8321=\"\",\"\",+IF(+A8321=D8321,+VLOOKUP(D8321,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8321,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8321=\"\",\"\",+VLOOKUP(+EOMONTH(+F8321,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8321=\"\",\"\",VLOOKUP(D8321,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8321=\"\",\"\",IF(A8321=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8321,-2)+15,Cenários!$A:$D,2,FALSE)>A8321,+VLOOKUP(+EOMONTH(+A8321,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8321,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8321=\"\",\"\",VLOOKUP(F8321,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8321=\"\",\"\",IF(WORKDAY(+A8321,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8321,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8322=\"\",\"\",+IF(+A8322=D8322,+E8322,((+G8322/E8322)^+((NETWORKDAYS(+D8322,A8322,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8322,F8322,Feriados!$A$2:$A$1058)-1))*E8322)))","v":""},{"$f":"IF(A8322=\"\",\"\",+IF(+A8322=D8322,+VLOOKUP(D8322,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8322,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8322=\"\",\"\",+VLOOKUP(+EOMONTH(+F8322,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8322=\"\",\"\",VLOOKUP(D8322,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8322=\"\",\"\",IF(A8322=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8322,-2)+15,Cenários!$A:$D,2,FALSE)>A8322,+VLOOKUP(+EOMONTH(+A8322,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8322,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8322=\"\",\"\",VLOOKUP(F8322,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8322=\"\",\"\",IF(WORKDAY(+A8322,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8322,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8323=\"\",\"\",+IF(+A8323=D8323,+E8323,((+G8323/E8323)^+((NETWORKDAYS(+D8323,A8323,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8323,F8323,Feriados!$A$2:$A$1058)-1))*E8323)))","v":""},{"$f":"IF(A8323=\"\",\"\",+IF(+A8323=D8323,+VLOOKUP(D8323,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8323,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8323=\"\",\"\",+VLOOKUP(+EOMONTH(+F8323,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8323=\"\",\"\",VLOOKUP(D8323,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8323=\"\",\"\",IF(A8323=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8323,-2)+15,Cenários!$A:$D,2,FALSE)>A8323,+VLOOKUP(+EOMONTH(+A8323,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8323,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8323=\"\",\"\",VLOOKUP(F8323,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8323=\"\",\"\",IF(WORKDAY(+A8323,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8323,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8324=\"\",\"\",+IF(+A8324=D8324,+E8324,((+G8324/E8324)^+((NETWORKDAYS(+D8324,A8324,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8324,F8324,Feriados!$A$2:$A$1058)-1))*E8324)))","v":""},{"$f":"IF(A8324=\"\",\"\",+IF(+A8324=D8324,+VLOOKUP(D8324,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8324,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8324=\"\",\"\",+VLOOKUP(+EOMONTH(+F8324,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8324=\"\",\"\",VLOOKUP(D8324,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8324=\"\",\"\",IF(A8324=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8324,-2)+15,Cenários!$A:$D,2,FALSE)>A8324,+VLOOKUP(+EOMONTH(+A8324,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8324,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8324=\"\",\"\",VLOOKUP(F8324,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8324=\"\",\"\",IF(WORKDAY(+A8324,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8324,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8325=\"\",\"\",+IF(+A8325=D8325,+E8325,((+G8325/E8325)^+((NETWORKDAYS(+D8325,A8325,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8325,F8325,Feriados!$A$2:$A$1058)-1))*E8325)))","v":""},{"$f":"IF(A8325=\"\",\"\",+IF(+A8325=D8325,+VLOOKUP(D8325,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8325,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8325=\"\",\"\",+VLOOKUP(+EOMONTH(+F8325,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8325=\"\",\"\",VLOOKUP(D8325,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8325=\"\",\"\",IF(A8325=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8325,-2)+15,Cenários!$A:$D,2,FALSE)>A8325,+VLOOKUP(+EOMONTH(+A8325,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8325,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8325=\"\",\"\",VLOOKUP(F8325,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8325=\"\",\"\",IF(WORKDAY(+A8325,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8325,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8326=\"\",\"\",+IF(+A8326=D8326,+E8326,((+G8326/E8326)^+((NETWORKDAYS(+D8326,A8326,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8326,F8326,Feriados!$A$2:$A$1058)-1))*E8326)))","v":""},{"$f":"IF(A8326=\"\",\"\",+IF(+A8326=D8326,+VLOOKUP(D8326,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8326,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8326=\"\",\"\",+VLOOKUP(+EOMONTH(+F8326,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8326=\"\",\"\",VLOOKUP(D8326,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8326=\"\",\"\",IF(A8326=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8326,-2)+15,Cenários!$A:$D,2,FALSE)>A8326,+VLOOKUP(+EOMONTH(+A8326,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8326,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8326=\"\",\"\",VLOOKUP(F8326,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8326=\"\",\"\",IF(WORKDAY(+A8326,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8326,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8327=\"\",\"\",+IF(+A8327=D8327,+E8327,((+G8327/E8327)^+((NETWORKDAYS(+D8327,A8327,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8327,F8327,Feriados!$A$2:$A$1058)-1))*E8327)))","v":""},{"$f":"IF(A8327=\"\",\"\",+IF(+A8327=D8327,+VLOOKUP(D8327,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8327,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8327=\"\",\"\",+VLOOKUP(+EOMONTH(+F8327,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8327=\"\",\"\",VLOOKUP(D8327,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8327=\"\",\"\",IF(A8327=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8327,-2)+15,Cenários!$A:$D,2,FALSE)>A8327,+VLOOKUP(+EOMONTH(+A8327,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8327,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8327=\"\",\"\",VLOOKUP(F8327,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8327=\"\",\"\",IF(WORKDAY(+A8327,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8327,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8328=\"\",\"\",+IF(+A8328=D8328,+E8328,((+G8328/E8328)^+((NETWORKDAYS(+D8328,A8328,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8328,F8328,Feriados!$A$2:$A$1058)-1))*E8328)))","v":""},{"$f":"IF(A8328=\"\",\"\",+IF(+A8328=D8328,+VLOOKUP(D8328,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8328,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8328=\"\",\"\",+VLOOKUP(+EOMONTH(+F8328,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8328=\"\",\"\",VLOOKUP(D8328,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8328=\"\",\"\",IF(A8328=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8328,-2)+15,Cenários!$A:$D,2,FALSE)>A8328,+VLOOKUP(+EOMONTH(+A8328,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8328,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8328=\"\",\"\",VLOOKUP(F8328,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8328=\"\",\"\",IF(WORKDAY(+A8328,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8328,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8329=\"\",\"\",+IF(+A8329=D8329,+E8329,((+G8329/E8329)^+((NETWORKDAYS(+D8329,A8329,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8329,F8329,Feriados!$A$2:$A$1058)-1))*E8329)))","v":""},{"$f":"IF(A8329=\"\",\"\",+IF(+A8329=D8329,+VLOOKUP(D8329,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8329,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8329=\"\",\"\",+VLOOKUP(+EOMONTH(+F8329,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8329=\"\",\"\",VLOOKUP(D8329,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8329=\"\",\"\",IF(A8329=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8329,-2)+15,Cenários!$A:$D,2,FALSE)>A8329,+VLOOKUP(+EOMONTH(+A8329,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8329,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8329=\"\",\"\",VLOOKUP(F8329,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8329=\"\",\"\",IF(WORKDAY(+A8329,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8329,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8330=\"\",\"\",+IF(+A8330=D8330,+E8330,((+G8330/E8330)^+((NETWORKDAYS(+D8330,A8330,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8330,F8330,Feriados!$A$2:$A$1058)-1))*E8330)))","v":""},{"$f":"IF(A8330=\"\",\"\",+IF(+A8330=D8330,+VLOOKUP(D8330,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8330,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8330=\"\",\"\",+VLOOKUP(+EOMONTH(+F8330,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8330=\"\",\"\",VLOOKUP(D8330,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8330=\"\",\"\",IF(A8330=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8330,-2)+15,Cenários!$A:$D,2,FALSE)>A8330,+VLOOKUP(+EOMONTH(+A8330,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8330,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8330=\"\",\"\",VLOOKUP(F8330,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8330=\"\",\"\",IF(WORKDAY(+A8330,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8330,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8331=\"\",\"\",+IF(+A8331=D8331,+E8331,((+G8331/E8331)^+((NETWORKDAYS(+D8331,A8331,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8331,F8331,Feriados!$A$2:$A$1058)-1))*E8331)))","v":""},{"$f":"IF(A8331=\"\",\"\",+IF(+A8331=D8331,+VLOOKUP(D8331,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8331,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8331=\"\",\"\",+VLOOKUP(+EOMONTH(+F8331,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8331=\"\",\"\",VLOOKUP(D8331,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8331=\"\",\"\",IF(A8331=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8331,-2)+15,Cenários!$A:$D,2,FALSE)>A8331,+VLOOKUP(+EOMONTH(+A8331,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8331,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8331=\"\",\"\",VLOOKUP(F8331,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8331=\"\",\"\",IF(WORKDAY(+A8331,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8331,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8332=\"\",\"\",+IF(+A8332=D8332,+E8332,((+G8332/E8332)^+((NETWORKDAYS(+D8332,A8332,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8332,F8332,Feriados!$A$2:$A$1058)-1))*E8332)))","v":""},{"$f":"IF(A8332=\"\",\"\",+IF(+A8332=D8332,+VLOOKUP(D8332,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8332,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8332=\"\",\"\",+VLOOKUP(+EOMONTH(+F8332,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8332=\"\",\"\",VLOOKUP(D8332,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8332=\"\",\"\",IF(A8332=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8332,-2)+15,Cenários!$A:$D,2,FALSE)>A8332,+VLOOKUP(+EOMONTH(+A8332,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8332,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8332=\"\",\"\",VLOOKUP(F8332,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8332=\"\",\"\",IF(WORKDAY(+A8332,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8332,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8333=\"\",\"\",+IF(+A8333=D8333,+E8333,((+G8333/E8333)^+((NETWORKDAYS(+D8333,A8333,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8333,F8333,Feriados!$A$2:$A$1058)-1))*E8333)))","v":""},{"$f":"IF(A8333=\"\",\"\",+IF(+A8333=D8333,+VLOOKUP(D8333,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8333,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8333=\"\",\"\",+VLOOKUP(+EOMONTH(+F8333,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8333=\"\",\"\",VLOOKUP(D8333,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8333=\"\",\"\",IF(A8333=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8333,-2)+15,Cenários!$A:$D,2,FALSE)>A8333,+VLOOKUP(+EOMONTH(+A8333,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8333,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8333=\"\",\"\",VLOOKUP(F8333,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8333=\"\",\"\",IF(WORKDAY(+A8333,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8333,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8334=\"\",\"\",+IF(+A8334=D8334,+E8334,((+G8334/E8334)^+((NETWORKDAYS(+D8334,A8334,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8334,F8334,Feriados!$A$2:$A$1058)-1))*E8334)))","v":""},{"$f":"IF(A8334=\"\",\"\",+IF(+A8334=D8334,+VLOOKUP(D8334,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8334,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8334=\"\",\"\",+VLOOKUP(+EOMONTH(+F8334,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8334=\"\",\"\",VLOOKUP(D8334,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8334=\"\",\"\",IF(A8334=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8334,-2)+15,Cenários!$A:$D,2,FALSE)>A8334,+VLOOKUP(+EOMONTH(+A8334,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8334,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8334=\"\",\"\",VLOOKUP(F8334,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8334=\"\",\"\",IF(WORKDAY(+A8334,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8334,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8335=\"\",\"\",+IF(+A8335=D8335,+E8335,((+G8335/E8335)^+((NETWORKDAYS(+D8335,A8335,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8335,F8335,Feriados!$A$2:$A$1058)-1))*E8335)))","v":""},{"$f":"IF(A8335=\"\",\"\",+IF(+A8335=D8335,+VLOOKUP(D8335,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8335,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8335=\"\",\"\",+VLOOKUP(+EOMONTH(+F8335,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8335=\"\",\"\",VLOOKUP(D8335,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8335=\"\",\"\",IF(A8335=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8335,-2)+15,Cenários!$A:$D,2,FALSE)>A8335,+VLOOKUP(+EOMONTH(+A8335,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8335,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8335=\"\",\"\",VLOOKUP(F8335,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8335=\"\",\"\",IF(WORKDAY(+A8335,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8335,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8336=\"\",\"\",+IF(+A8336=D8336,+E8336,((+G8336/E8336)^+((NETWORKDAYS(+D8336,A8336,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8336,F8336,Feriados!$A$2:$A$1058)-1))*E8336)))","v":""},{"$f":"IF(A8336=\"\",\"\",+IF(+A8336=D8336,+VLOOKUP(D8336,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8336,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8336=\"\",\"\",+VLOOKUP(+EOMONTH(+F8336,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8336=\"\",\"\",VLOOKUP(D8336,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8336=\"\",\"\",IF(A8336=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8336,-2)+15,Cenários!$A:$D,2,FALSE)>A8336,+VLOOKUP(+EOMONTH(+A8336,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8336,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8336=\"\",\"\",VLOOKUP(F8336,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8336=\"\",\"\",IF(WORKDAY(+A8336,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8336,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8337=\"\",\"\",+IF(+A8337=D8337,+E8337,((+G8337/E8337)^+((NETWORKDAYS(+D8337,A8337,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8337,F8337,Feriados!$A$2:$A$1058)-1))*E8337)))","v":""},{"$f":"IF(A8337=\"\",\"\",+IF(+A8337=D8337,+VLOOKUP(D8337,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8337,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8337=\"\",\"\",+VLOOKUP(+EOMONTH(+F8337,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8337=\"\",\"\",VLOOKUP(D8337,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8337=\"\",\"\",IF(A8337=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8337,-2)+15,Cenários!$A:$D,2,FALSE)>A8337,+VLOOKUP(+EOMONTH(+A8337,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8337,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8337=\"\",\"\",VLOOKUP(F8337,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8337=\"\",\"\",IF(WORKDAY(+A8337,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8337,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8338=\"\",\"\",+IF(+A8338=D8338,+E8338,((+G8338/E8338)^+((NETWORKDAYS(+D8338,A8338,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8338,F8338,Feriados!$A$2:$A$1058)-1))*E8338)))","v":""},{"$f":"IF(A8338=\"\",\"\",+IF(+A8338=D8338,+VLOOKUP(D8338,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8338,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8338=\"\",\"\",+VLOOKUP(+EOMONTH(+F8338,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8338=\"\",\"\",VLOOKUP(D8338,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8338=\"\",\"\",IF(A8338=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8338,-2)+15,Cenários!$A:$D,2,FALSE)>A8338,+VLOOKUP(+EOMONTH(+A8338,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8338,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8338=\"\",\"\",VLOOKUP(F8338,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8338=\"\",\"\",IF(WORKDAY(+A8338,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8338,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8339=\"\",\"\",+IF(+A8339=D8339,+E8339,((+G8339/E8339)^+((NETWORKDAYS(+D8339,A8339,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8339,F8339,Feriados!$A$2:$A$1058)-1))*E8339)))","v":""},{"$f":"IF(A8339=\"\",\"\",+IF(+A8339=D8339,+VLOOKUP(D8339,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8339,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8339=\"\",\"\",+VLOOKUP(+EOMONTH(+F8339,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8339=\"\",\"\",VLOOKUP(D8339,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8339=\"\",\"\",IF(A8339=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8339,-2)+15,Cenários!$A:$D,2,FALSE)>A8339,+VLOOKUP(+EOMONTH(+A8339,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8339,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8339=\"\",\"\",VLOOKUP(F8339,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8339=\"\",\"\",IF(WORKDAY(+A8339,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8339,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8340=\"\",\"\",+IF(+A8340=D8340,+E8340,((+G8340/E8340)^+((NETWORKDAYS(+D8340,A8340,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8340,F8340,Feriados!$A$2:$A$1058)-1))*E8340)))","v":""},{"$f":"IF(A8340=\"\",\"\",+IF(+A8340=D8340,+VLOOKUP(D8340,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8340,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8340=\"\",\"\",+VLOOKUP(+EOMONTH(+F8340,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8340=\"\",\"\",VLOOKUP(D8340,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8340=\"\",\"\",IF(A8340=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8340,-2)+15,Cenários!$A:$D,2,FALSE)>A8340,+VLOOKUP(+EOMONTH(+A8340,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8340,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8340=\"\",\"\",VLOOKUP(F8340,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8340=\"\",\"\",IF(WORKDAY(+A8340,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8340,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8341=\"\",\"\",+IF(+A8341=D8341,+E8341,((+G8341/E8341)^+((NETWORKDAYS(+D8341,A8341,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8341,F8341,Feriados!$A$2:$A$1058)-1))*E8341)))","v":""},{"$f":"IF(A8341=\"\",\"\",+IF(+A8341=D8341,+VLOOKUP(D8341,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8341,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8341=\"\",\"\",+VLOOKUP(+EOMONTH(+F8341,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8341=\"\",\"\",VLOOKUP(D8341,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8341=\"\",\"\",IF(A8341=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8341,-2)+15,Cenários!$A:$D,2,FALSE)>A8341,+VLOOKUP(+EOMONTH(+A8341,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8341,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8341=\"\",\"\",VLOOKUP(F8341,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8341=\"\",\"\",IF(WORKDAY(+A8341,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8341,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8342=\"\",\"\",+IF(+A8342=D8342,+E8342,((+G8342/E8342)^+((NETWORKDAYS(+D8342,A8342,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8342,F8342,Feriados!$A$2:$A$1058)-1))*E8342)))","v":""},{"$f":"IF(A8342=\"\",\"\",+IF(+A8342=D8342,+VLOOKUP(D8342,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8342,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8342=\"\",\"\",+VLOOKUP(+EOMONTH(+F8342,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8342=\"\",\"\",VLOOKUP(D8342,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8342=\"\",\"\",IF(A8342=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8342,-2)+15,Cenários!$A:$D,2,FALSE)>A8342,+VLOOKUP(+EOMONTH(+A8342,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8342,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8342=\"\",\"\",VLOOKUP(F8342,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8342=\"\",\"\",IF(WORKDAY(+A8342,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8342,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8343=\"\",\"\",+IF(+A8343=D8343,+E8343,((+G8343/E8343)^+((NETWORKDAYS(+D8343,A8343,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8343,F8343,Feriados!$A$2:$A$1058)-1))*E8343)))","v":""},{"$f":"IF(A8343=\"\",\"\",+IF(+A8343=D8343,+VLOOKUP(D8343,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8343,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8343=\"\",\"\",+VLOOKUP(+EOMONTH(+F8343,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8343=\"\",\"\",VLOOKUP(D8343,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8343=\"\",\"\",IF(A8343=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8343,-2)+15,Cenários!$A:$D,2,FALSE)>A8343,+VLOOKUP(+EOMONTH(+A8343,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8343,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8343=\"\",\"\",VLOOKUP(F8343,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8343=\"\",\"\",IF(WORKDAY(+A8343,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8343,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8344=\"\",\"\",+IF(+A8344=D8344,+E8344,((+G8344/E8344)^+((NETWORKDAYS(+D8344,A8344,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8344,F8344,Feriados!$A$2:$A$1058)-1))*E8344)))","v":""},{"$f":"IF(A8344=\"\",\"\",+IF(+A8344=D8344,+VLOOKUP(D8344,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8344,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8344=\"\",\"\",+VLOOKUP(+EOMONTH(+F8344,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8344=\"\",\"\",VLOOKUP(D8344,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8344=\"\",\"\",IF(A8344=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8344,-2)+15,Cenários!$A:$D,2,FALSE)>A8344,+VLOOKUP(+EOMONTH(+A8344,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8344,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8344=\"\",\"\",VLOOKUP(F8344,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8344=\"\",\"\",IF(WORKDAY(+A8344,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8344,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8345=\"\",\"\",+IF(+A8345=D8345,+E8345,((+G8345/E8345)^+((NETWORKDAYS(+D8345,A8345,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8345,F8345,Feriados!$A$2:$A$1058)-1))*E8345)))","v":""},{"$f":"IF(A8345=\"\",\"\",+IF(+A8345=D8345,+VLOOKUP(D8345,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8345,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8345=\"\",\"\",+VLOOKUP(+EOMONTH(+F8345,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8345=\"\",\"\",VLOOKUP(D8345,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8345=\"\",\"\",IF(A8345=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8345,-2)+15,Cenários!$A:$D,2,FALSE)>A8345,+VLOOKUP(+EOMONTH(+A8345,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8345,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8345=\"\",\"\",VLOOKUP(F8345,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8345=\"\",\"\",IF(WORKDAY(+A8345,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8345,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8346=\"\",\"\",+IF(+A8346=D8346,+E8346,((+G8346/E8346)^+((NETWORKDAYS(+D8346,A8346,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8346,F8346,Feriados!$A$2:$A$1058)-1))*E8346)))","v":""},{"$f":"IF(A8346=\"\",\"\",+IF(+A8346=D8346,+VLOOKUP(D8346,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8346,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8346=\"\",\"\",+VLOOKUP(+EOMONTH(+F8346,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8346=\"\",\"\",VLOOKUP(D8346,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8346=\"\",\"\",IF(A8346=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8346,-2)+15,Cenários!$A:$D,2,FALSE)>A8346,+VLOOKUP(+EOMONTH(+A8346,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8346,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8346=\"\",\"\",VLOOKUP(F8346,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8346=\"\",\"\",IF(WORKDAY(+A8346,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8346,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8347=\"\",\"\",+IF(+A8347=D8347,+E8347,((+G8347/E8347)^+((NETWORKDAYS(+D8347,A8347,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8347,F8347,Feriados!$A$2:$A$1058)-1))*E8347)))","v":""},{"$f":"IF(A8347=\"\",\"\",+IF(+A8347=D8347,+VLOOKUP(D8347,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8347,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8347=\"\",\"\",+VLOOKUP(+EOMONTH(+F8347,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8347=\"\",\"\",VLOOKUP(D8347,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8347=\"\",\"\",IF(A8347=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8347,-2)+15,Cenários!$A:$D,2,FALSE)>A8347,+VLOOKUP(+EOMONTH(+A8347,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8347,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8347=\"\",\"\",VLOOKUP(F8347,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8347=\"\",\"\",IF(WORKDAY(+A8347,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8347,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8348=\"\",\"\",+IF(+A8348=D8348,+E8348,((+G8348/E8348)^+((NETWORKDAYS(+D8348,A8348,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8348,F8348,Feriados!$A$2:$A$1058)-1))*E8348)))","v":""},{"$f":"IF(A8348=\"\",\"\",+IF(+A8348=D8348,+VLOOKUP(D8348,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8348,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8348=\"\",\"\",+VLOOKUP(+EOMONTH(+F8348,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8348=\"\",\"\",VLOOKUP(D8348,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8348=\"\",\"\",IF(A8348=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8348,-2)+15,Cenários!$A:$D,2,FALSE)>A8348,+VLOOKUP(+EOMONTH(+A8348,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8348,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8348=\"\",\"\",VLOOKUP(F8348,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8348=\"\",\"\",IF(WORKDAY(+A8348,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8348,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8349=\"\",\"\",+IF(+A8349=D8349,+E8349,((+G8349/E8349)^+((NETWORKDAYS(+D8349,A8349,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8349,F8349,Feriados!$A$2:$A$1058)-1))*E8349)))","v":""},{"$f":"IF(A8349=\"\",\"\",+IF(+A8349=D8349,+VLOOKUP(D8349,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8349,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8349=\"\",\"\",+VLOOKUP(+EOMONTH(+F8349,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8349=\"\",\"\",VLOOKUP(D8349,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8349=\"\",\"\",IF(A8349=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8349,-2)+15,Cenários!$A:$D,2,FALSE)>A8349,+VLOOKUP(+EOMONTH(+A8349,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8349,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8349=\"\",\"\",VLOOKUP(F8349,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8349=\"\",\"\",IF(WORKDAY(+A8349,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8349,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8350=\"\",\"\",+IF(+A8350=D8350,+E8350,((+G8350/E8350)^+((NETWORKDAYS(+D8350,A8350,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8350,F8350,Feriados!$A$2:$A$1058)-1))*E8350)))","v":""},{"$f":"IF(A8350=\"\",\"\",+IF(+A8350=D8350,+VLOOKUP(D8350,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8350,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8350=\"\",\"\",+VLOOKUP(+EOMONTH(+F8350,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8350=\"\",\"\",VLOOKUP(D8350,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8350=\"\",\"\",IF(A8350=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8350,-2)+15,Cenários!$A:$D,2,FALSE)>A8350,+VLOOKUP(+EOMONTH(+A8350,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8350,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8350=\"\",\"\",VLOOKUP(F8350,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8350=\"\",\"\",IF(WORKDAY(+A8350,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8350,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8351=\"\",\"\",+IF(+A8351=D8351,+E8351,((+G8351/E8351)^+((NETWORKDAYS(+D8351,A8351,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8351,F8351,Feriados!$A$2:$A$1058)-1))*E8351)))","v":""},{"$f":"IF(A8351=\"\",\"\",+IF(+A8351=D8351,+VLOOKUP(D8351,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8351,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8351=\"\",\"\",+VLOOKUP(+EOMONTH(+F8351,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8351=\"\",\"\",VLOOKUP(D8351,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8351=\"\",\"\",IF(A8351=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8351,-2)+15,Cenários!$A:$D,2,FALSE)>A8351,+VLOOKUP(+EOMONTH(+A8351,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8351,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8351=\"\",\"\",VLOOKUP(F8351,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8351=\"\",\"\",IF(WORKDAY(+A8351,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8351,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8352=\"\",\"\",+IF(+A8352=D8352,+E8352,((+G8352/E8352)^+((NETWORKDAYS(+D8352,A8352,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8352,F8352,Feriados!$A$2:$A$1058)-1))*E8352)))","v":""},{"$f":"IF(A8352=\"\",\"\",+IF(+A8352=D8352,+VLOOKUP(D8352,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8352,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8352=\"\",\"\",+VLOOKUP(+EOMONTH(+F8352,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8352=\"\",\"\",VLOOKUP(D8352,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8352=\"\",\"\",IF(A8352=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8352,-2)+15,Cenários!$A:$D,2,FALSE)>A8352,+VLOOKUP(+EOMONTH(+A8352,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8352,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8352=\"\",\"\",VLOOKUP(F8352,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8352=\"\",\"\",IF(WORKDAY(+A8352,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8352,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8353=\"\",\"\",+IF(+A8353=D8353,+E8353,((+G8353/E8353)^+((NETWORKDAYS(+D8353,A8353,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8353,F8353,Feriados!$A$2:$A$1058)-1))*E8353)))","v":""},{"$f":"IF(A8353=\"\",\"\",+IF(+A8353=D8353,+VLOOKUP(D8353,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8353,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8353=\"\",\"\",+VLOOKUP(+EOMONTH(+F8353,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8353=\"\",\"\",VLOOKUP(D8353,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8353=\"\",\"\",IF(A8353=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8353,-2)+15,Cenários!$A:$D,2,FALSE)>A8353,+VLOOKUP(+EOMONTH(+A8353,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8353,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8353=\"\",\"\",VLOOKUP(F8353,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8353=\"\",\"\",IF(WORKDAY(+A8353,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8353,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8354=\"\",\"\",+IF(+A8354=D8354,+E8354,((+G8354/E8354)^+((NETWORKDAYS(+D8354,A8354,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8354,F8354,Feriados!$A$2:$A$1058)-1))*E8354)))","v":""},{"$f":"IF(A8354=\"\",\"\",+IF(+A8354=D8354,+VLOOKUP(D8354,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8354,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8354=\"\",\"\",+VLOOKUP(+EOMONTH(+F8354,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8354=\"\",\"\",VLOOKUP(D8354,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8354=\"\",\"\",IF(A8354=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8354,-2)+15,Cenários!$A:$D,2,FALSE)>A8354,+VLOOKUP(+EOMONTH(+A8354,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8354,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8354=\"\",\"\",VLOOKUP(F8354,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8354=\"\",\"\",IF(WORKDAY(+A8354,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8354,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8355=\"\",\"\",+IF(+A8355=D8355,+E8355,((+G8355/E8355)^+((NETWORKDAYS(+D8355,A8355,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8355,F8355,Feriados!$A$2:$A$1058)-1))*E8355)))","v":""},{"$f":"IF(A8355=\"\",\"\",+IF(+A8355=D8355,+VLOOKUP(D8355,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8355,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8355=\"\",\"\",+VLOOKUP(+EOMONTH(+F8355,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8355=\"\",\"\",VLOOKUP(D8355,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8355=\"\",\"\",IF(A8355=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8355,-2)+15,Cenários!$A:$D,2,FALSE)>A8355,+VLOOKUP(+EOMONTH(+A8355,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8355,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8355=\"\",\"\",VLOOKUP(F8355,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8355=\"\",\"\",IF(WORKDAY(+A8355,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8355,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8356=\"\",\"\",+IF(+A8356=D8356,+E8356,((+G8356/E8356)^+((NETWORKDAYS(+D8356,A8356,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8356,F8356,Feriados!$A$2:$A$1058)-1))*E8356)))","v":""},{"$f":"IF(A8356=\"\",\"\",+IF(+A8356=D8356,+VLOOKUP(D8356,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8356,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8356=\"\",\"\",+VLOOKUP(+EOMONTH(+F8356,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8356=\"\",\"\",VLOOKUP(D8356,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8356=\"\",\"\",IF(A8356=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8356,-2)+15,Cenários!$A:$D,2,FALSE)>A8356,+VLOOKUP(+EOMONTH(+A8356,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8356,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8356=\"\",\"\",VLOOKUP(F8356,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8356=\"\",\"\",IF(WORKDAY(+A8356,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8356,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8357=\"\",\"\",+IF(+A8357=D8357,+E8357,((+G8357/E8357)^+((NETWORKDAYS(+D8357,A8357,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8357,F8357,Feriados!$A$2:$A$1058)-1))*E8357)))","v":""},{"$f":"IF(A8357=\"\",\"\",+IF(+A8357=D8357,+VLOOKUP(D8357,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8357,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8357=\"\",\"\",+VLOOKUP(+EOMONTH(+F8357,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8357=\"\",\"\",VLOOKUP(D8357,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8357=\"\",\"\",IF(A8357=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8357,-2)+15,Cenários!$A:$D,2,FALSE)>A8357,+VLOOKUP(+EOMONTH(+A8357,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8357,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8357=\"\",\"\",VLOOKUP(F8357,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8357=\"\",\"\",IF(WORKDAY(+A8357,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8357,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8358=\"\",\"\",+IF(+A8358=D8358,+E8358,((+G8358/E8358)^+((NETWORKDAYS(+D8358,A8358,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8358,F8358,Feriados!$A$2:$A$1058)-1))*E8358)))","v":""},{"$f":"IF(A8358=\"\",\"\",+IF(+A8358=D8358,+VLOOKUP(D8358,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8358,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8358=\"\",\"\",+VLOOKUP(+EOMONTH(+F8358,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8358=\"\",\"\",VLOOKUP(D8358,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8358=\"\",\"\",IF(A8358=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8358,-2)+15,Cenários!$A:$D,2,FALSE)>A8358,+VLOOKUP(+EOMONTH(+A8358,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8358,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8358=\"\",\"\",VLOOKUP(F8358,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8358=\"\",\"\",IF(WORKDAY(+A8358,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8358,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8359=\"\",\"\",+IF(+A8359=D8359,+E8359,((+G8359/E8359)^+((NETWORKDAYS(+D8359,A8359,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8359,F8359,Feriados!$A$2:$A$1058)-1))*E8359)))","v":""},{"$f":"IF(A8359=\"\",\"\",+IF(+A8359=D8359,+VLOOKUP(D8359,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8359,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8359=\"\",\"\",+VLOOKUP(+EOMONTH(+F8359,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8359=\"\",\"\",VLOOKUP(D8359,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8359=\"\",\"\",IF(A8359=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8359,-2)+15,Cenários!$A:$D,2,FALSE)>A8359,+VLOOKUP(+EOMONTH(+A8359,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8359,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8359=\"\",\"\",VLOOKUP(F8359,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8359=\"\",\"\",IF(WORKDAY(+A8359,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8359,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8360=\"\",\"\",+IF(+A8360=D8360,+E8360,((+G8360/E8360)^+((NETWORKDAYS(+D8360,A8360,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8360,F8360,Feriados!$A$2:$A$1058)-1))*E8360)))","v":""},{"$f":"IF(A8360=\"\",\"\",+IF(+A8360=D8360,+VLOOKUP(D8360,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8360,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8360=\"\",\"\",+VLOOKUP(+EOMONTH(+F8360,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8360=\"\",\"\",VLOOKUP(D8360,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8360=\"\",\"\",IF(A8360=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8360,-2)+15,Cenários!$A:$D,2,FALSE)>A8360,+VLOOKUP(+EOMONTH(+A8360,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8360,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8360=\"\",\"\",VLOOKUP(F8360,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8360=\"\",\"\",IF(WORKDAY(+A8360,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8360,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8361=\"\",\"\",+IF(+A8361=D8361,+E8361,((+G8361/E8361)^+((NETWORKDAYS(+D8361,A8361,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8361,F8361,Feriados!$A$2:$A$1058)-1))*E8361)))","v":""},{"$f":"IF(A8361=\"\",\"\",+IF(+A8361=D8361,+VLOOKUP(D8361,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8361,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8361=\"\",\"\",+VLOOKUP(+EOMONTH(+F8361,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8361=\"\",\"\",VLOOKUP(D8361,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8361=\"\",\"\",IF(A8361=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8361,-2)+15,Cenários!$A:$D,2,FALSE)>A8361,+VLOOKUP(+EOMONTH(+A8361,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8361,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8361=\"\",\"\",VLOOKUP(F8361,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8361=\"\",\"\",IF(WORKDAY(+A8361,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8361,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8362=\"\",\"\",+IF(+A8362=D8362,+E8362,((+G8362/E8362)^+((NETWORKDAYS(+D8362,A8362,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8362,F8362,Feriados!$A$2:$A$1058)-1))*E8362)))","v":""},{"$f":"IF(A8362=\"\",\"\",+IF(+A8362=D8362,+VLOOKUP(D8362,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8362,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8362=\"\",\"\",+VLOOKUP(+EOMONTH(+F8362,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8362=\"\",\"\",VLOOKUP(D8362,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8362=\"\",\"\",IF(A8362=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8362,-2)+15,Cenários!$A:$D,2,FALSE)>A8362,+VLOOKUP(+EOMONTH(+A8362,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8362,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8362=\"\",\"\",VLOOKUP(F8362,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8362=\"\",\"\",IF(WORKDAY(+A8362,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8362,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8363=\"\",\"\",+IF(+A8363=D8363,+E8363,((+G8363/E8363)^+((NETWORKDAYS(+D8363,A8363,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8363,F8363,Feriados!$A$2:$A$1058)-1))*E8363)))","v":""},{"$f":"IF(A8363=\"\",\"\",+IF(+A8363=D8363,+VLOOKUP(D8363,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8363,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8363=\"\",\"\",+VLOOKUP(+EOMONTH(+F8363,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8363=\"\",\"\",VLOOKUP(D8363,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8363=\"\",\"\",IF(A8363=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8363,-2)+15,Cenários!$A:$D,2,FALSE)>A8363,+VLOOKUP(+EOMONTH(+A8363,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8363,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8363=\"\",\"\",VLOOKUP(F8363,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8363=\"\",\"\",IF(WORKDAY(+A8363,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8363,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8364=\"\",\"\",+IF(+A8364=D8364,+E8364,((+G8364/E8364)^+((NETWORKDAYS(+D8364,A8364,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8364,F8364,Feriados!$A$2:$A$1058)-1))*E8364)))","v":""},{"$f":"IF(A8364=\"\",\"\",+IF(+A8364=D8364,+VLOOKUP(D8364,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8364,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8364=\"\",\"\",+VLOOKUP(+EOMONTH(+F8364,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8364=\"\",\"\",VLOOKUP(D8364,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8364=\"\",\"\",IF(A8364=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8364,-2)+15,Cenários!$A:$D,2,FALSE)>A8364,+VLOOKUP(+EOMONTH(+A8364,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8364,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8364=\"\",\"\",VLOOKUP(F8364,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8364=\"\",\"\",IF(WORKDAY(+A8364,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8364,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8365=\"\",\"\",+IF(+A8365=D8365,+E8365,((+G8365/E8365)^+((NETWORKDAYS(+D8365,A8365,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8365,F8365,Feriados!$A$2:$A$1058)-1))*E8365)))","v":""},{"$f":"IF(A8365=\"\",\"\",+IF(+A8365=D8365,+VLOOKUP(D8365,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8365,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8365=\"\",\"\",+VLOOKUP(+EOMONTH(+F8365,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8365=\"\",\"\",VLOOKUP(D8365,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8365=\"\",\"\",IF(A8365=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8365,-2)+15,Cenários!$A:$D,2,FALSE)>A8365,+VLOOKUP(+EOMONTH(+A8365,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8365,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8365=\"\",\"\",VLOOKUP(F8365,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8365=\"\",\"\",IF(WORKDAY(+A8365,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8365,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8366=\"\",\"\",+IF(+A8366=D8366,+E8366,((+G8366/E8366)^+((NETWORKDAYS(+D8366,A8366,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8366,F8366,Feriados!$A$2:$A$1058)-1))*E8366)))","v":""},{"$f":"IF(A8366=\"\",\"\",+IF(+A8366=D8366,+VLOOKUP(D8366,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8366,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8366=\"\",\"\",+VLOOKUP(+EOMONTH(+F8366,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8366=\"\",\"\",VLOOKUP(D8366,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8366=\"\",\"\",IF(A8366=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8366,-2)+15,Cenários!$A:$D,2,FALSE)>A8366,+VLOOKUP(+EOMONTH(+A8366,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8366,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8366=\"\",\"\",VLOOKUP(F8366,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8366=\"\",\"\",IF(WORKDAY(+A8366,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8366,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8367=\"\",\"\",+IF(+A8367=D8367,+E8367,((+G8367/E8367)^+((NETWORKDAYS(+D8367,A8367,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8367,F8367,Feriados!$A$2:$A$1058)-1))*E8367)))","v":""},{"$f":"IF(A8367=\"\",\"\",+IF(+A8367=D8367,+VLOOKUP(D8367,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8367,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8367=\"\",\"\",+VLOOKUP(+EOMONTH(+F8367,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8367=\"\",\"\",VLOOKUP(D8367,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8367=\"\",\"\",IF(A8367=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8367,-2)+15,Cenários!$A:$D,2,FALSE)>A8367,+VLOOKUP(+EOMONTH(+A8367,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8367,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8367=\"\",\"\",VLOOKUP(F8367,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8367=\"\",\"\",IF(WORKDAY(+A8367,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8367,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8368=\"\",\"\",+IF(+A8368=D8368,+E8368,((+G8368/E8368)^+((NETWORKDAYS(+D8368,A8368,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8368,F8368,Feriados!$A$2:$A$1058)-1))*E8368)))","v":""},{"$f":"IF(A8368=\"\",\"\",+IF(+A8368=D8368,+VLOOKUP(D8368,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8368,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8368=\"\",\"\",+VLOOKUP(+EOMONTH(+F8368,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8368=\"\",\"\",VLOOKUP(D8368,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8368=\"\",\"\",IF(A8368=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8368,-2)+15,Cenários!$A:$D,2,FALSE)>A8368,+VLOOKUP(+EOMONTH(+A8368,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8368,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8368=\"\",\"\",VLOOKUP(F8368,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8368=\"\",\"\",IF(WORKDAY(+A8368,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8368,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8369=\"\",\"\",+IF(+A8369=D8369,+E8369,((+G8369/E8369)^+((NETWORKDAYS(+D8369,A8369,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8369,F8369,Feriados!$A$2:$A$1058)-1))*E8369)))","v":""},{"$f":"IF(A8369=\"\",\"\",+IF(+A8369=D8369,+VLOOKUP(D8369,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8369,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8369=\"\",\"\",+VLOOKUP(+EOMONTH(+F8369,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8369=\"\",\"\",VLOOKUP(D8369,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8369=\"\",\"\",IF(A8369=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8369,-2)+15,Cenários!$A:$D,2,FALSE)>A8369,+VLOOKUP(+EOMONTH(+A8369,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8369,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8369=\"\",\"\",VLOOKUP(F8369,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8369=\"\",\"\",IF(WORKDAY(+A8369,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8369,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8370=\"\",\"\",+IF(+A8370=D8370,+E8370,((+G8370/E8370)^+((NETWORKDAYS(+D8370,A8370,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8370,F8370,Feriados!$A$2:$A$1058)-1))*E8370)))","v":""},{"$f":"IF(A8370=\"\",\"\",+IF(+A8370=D8370,+VLOOKUP(D8370,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8370,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8370=\"\",\"\",+VLOOKUP(+EOMONTH(+F8370,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8370=\"\",\"\",VLOOKUP(D8370,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8370=\"\",\"\",IF(A8370=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8370,-2)+15,Cenários!$A:$D,2,FALSE)>A8370,+VLOOKUP(+EOMONTH(+A8370,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8370,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8370=\"\",\"\",VLOOKUP(F8370,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8370=\"\",\"\",IF(WORKDAY(+A8370,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8370,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8371=\"\",\"\",+IF(+A8371=D8371,+E8371,((+G8371/E8371)^+((NETWORKDAYS(+D8371,A8371,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8371,F8371,Feriados!$A$2:$A$1058)-1))*E8371)))","v":""},{"$f":"IF(A8371=\"\",\"\",+IF(+A8371=D8371,+VLOOKUP(D8371,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8371,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8371=\"\",\"\",+VLOOKUP(+EOMONTH(+F8371,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8371=\"\",\"\",VLOOKUP(D8371,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8371=\"\",\"\",IF(A8371=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8371,-2)+15,Cenários!$A:$D,2,FALSE)>A8371,+VLOOKUP(+EOMONTH(+A8371,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8371,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8371=\"\",\"\",VLOOKUP(F8371,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8371=\"\",\"\",IF(WORKDAY(+A8371,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8371,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8372=\"\",\"\",+IF(+A8372=D8372,+E8372,((+G8372/E8372)^+((NETWORKDAYS(+D8372,A8372,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8372,F8372,Feriados!$A$2:$A$1058)-1))*E8372)))","v":""},{"$f":"IF(A8372=\"\",\"\",+IF(+A8372=D8372,+VLOOKUP(D8372,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8372,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8372=\"\",\"\",+VLOOKUP(+EOMONTH(+F8372,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8372=\"\",\"\",VLOOKUP(D8372,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8372=\"\",\"\",IF(A8372=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8372,-2)+15,Cenários!$A:$D,2,FALSE)>A8372,+VLOOKUP(+EOMONTH(+A8372,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8372,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8372=\"\",\"\",VLOOKUP(F8372,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8372=\"\",\"\",IF(WORKDAY(+A8372,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8372,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8373=\"\",\"\",+IF(+A8373=D8373,+E8373,((+G8373/E8373)^+((NETWORKDAYS(+D8373,A8373,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8373,F8373,Feriados!$A$2:$A$1058)-1))*E8373)))","v":""},{"$f":"IF(A8373=\"\",\"\",+IF(+A8373=D8373,+VLOOKUP(D8373,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8373,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8373=\"\",\"\",+VLOOKUP(+EOMONTH(+F8373,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8373=\"\",\"\",VLOOKUP(D8373,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8373=\"\",\"\",IF(A8373=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8373,-2)+15,Cenários!$A:$D,2,FALSE)>A8373,+VLOOKUP(+EOMONTH(+A8373,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8373,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8373=\"\",\"\",VLOOKUP(F8373,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8373=\"\",\"\",IF(WORKDAY(+A8373,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8373,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8374=\"\",\"\",+IF(+A8374=D8374,+E8374,((+G8374/E8374)^+((NETWORKDAYS(+D8374,A8374,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8374,F8374,Feriados!$A$2:$A$1058)-1))*E8374)))","v":""},{"$f":"IF(A8374=\"\",\"\",+IF(+A8374=D8374,+VLOOKUP(D8374,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8374,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8374=\"\",\"\",+VLOOKUP(+EOMONTH(+F8374,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8374=\"\",\"\",VLOOKUP(D8374,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8374=\"\",\"\",IF(A8374=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8374,-2)+15,Cenários!$A:$D,2,FALSE)>A8374,+VLOOKUP(+EOMONTH(+A8374,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8374,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8374=\"\",\"\",VLOOKUP(F8374,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8374=\"\",\"\",IF(WORKDAY(+A8374,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8374,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8375=\"\",\"\",+IF(+A8375=D8375,+E8375,((+G8375/E8375)^+((NETWORKDAYS(+D8375,A8375,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8375,F8375,Feriados!$A$2:$A$1058)-1))*E8375)))","v":""},{"$f":"IF(A8375=\"\",\"\",+IF(+A8375=D8375,+VLOOKUP(D8375,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8375,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8375=\"\",\"\",+VLOOKUP(+EOMONTH(+F8375,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8375=\"\",\"\",VLOOKUP(D8375,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8375=\"\",\"\",IF(A8375=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8375,-2)+15,Cenários!$A:$D,2,FALSE)>A8375,+VLOOKUP(+EOMONTH(+A8375,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8375,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8375=\"\",\"\",VLOOKUP(F8375,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8375=\"\",\"\",IF(WORKDAY(+A8375,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8375,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8376=\"\",\"\",+IF(+A8376=D8376,+E8376,((+G8376/E8376)^+((NETWORKDAYS(+D8376,A8376,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8376,F8376,Feriados!$A$2:$A$1058)-1))*E8376)))","v":""},{"$f":"IF(A8376=\"\",\"\",+IF(+A8376=D8376,+VLOOKUP(D8376,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8376,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8376=\"\",\"\",+VLOOKUP(+EOMONTH(+F8376,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8376=\"\",\"\",VLOOKUP(D8376,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8376=\"\",\"\",IF(A8376=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8376,-2)+15,Cenários!$A:$D,2,FALSE)>A8376,+VLOOKUP(+EOMONTH(+A8376,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8376,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8376=\"\",\"\",VLOOKUP(F8376,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8376=\"\",\"\",IF(WORKDAY(+A8376,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8376,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8377=\"\",\"\",+IF(+A8377=D8377,+E8377,((+G8377/E8377)^+((NETWORKDAYS(+D8377,A8377,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8377,F8377,Feriados!$A$2:$A$1058)-1))*E8377)))","v":""},{"$f":"IF(A8377=\"\",\"\",+IF(+A8377=D8377,+VLOOKUP(D8377,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8377,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8377=\"\",\"\",+VLOOKUP(+EOMONTH(+F8377,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8377=\"\",\"\",VLOOKUP(D8377,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8377=\"\",\"\",IF(A8377=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8377,-2)+15,Cenários!$A:$D,2,FALSE)>A8377,+VLOOKUP(+EOMONTH(+A8377,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8377,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8377=\"\",\"\",VLOOKUP(F8377,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8377=\"\",\"\",IF(WORKDAY(+A8377,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8377,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8378=\"\",\"\",+IF(+A8378=D8378,+E8378,((+G8378/E8378)^+((NETWORKDAYS(+D8378,A8378,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8378,F8378,Feriados!$A$2:$A$1058)-1))*E8378)))","v":""},{"$f":"IF(A8378=\"\",\"\",+IF(+A8378=D8378,+VLOOKUP(D8378,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8378,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8378=\"\",\"\",+VLOOKUP(+EOMONTH(+F8378,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8378=\"\",\"\",VLOOKUP(D8378,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8378=\"\",\"\",IF(A8378=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8378,-2)+15,Cenários!$A:$D,2,FALSE)>A8378,+VLOOKUP(+EOMONTH(+A8378,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8378,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8378=\"\",\"\",VLOOKUP(F8378,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8378=\"\",\"\",IF(WORKDAY(+A8378,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8378,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8379=\"\",\"\",+IF(+A8379=D8379,+E8379,((+G8379/E8379)^+((NETWORKDAYS(+D8379,A8379,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8379,F8379,Feriados!$A$2:$A$1058)-1))*E8379)))","v":""},{"$f":"IF(A8379=\"\",\"\",+IF(+A8379=D8379,+VLOOKUP(D8379,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8379,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8379=\"\",\"\",+VLOOKUP(+EOMONTH(+F8379,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8379=\"\",\"\",VLOOKUP(D8379,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8379=\"\",\"\",IF(A8379=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8379,-2)+15,Cenários!$A:$D,2,FALSE)>A8379,+VLOOKUP(+EOMONTH(+A8379,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8379,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8379=\"\",\"\",VLOOKUP(F8379,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8379=\"\",\"\",IF(WORKDAY(+A8379,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8379,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8380=\"\",\"\",+IF(+A8380=D8380,+E8380,((+G8380/E8380)^+((NETWORKDAYS(+D8380,A8380,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8380,F8380,Feriados!$A$2:$A$1058)-1))*E8380)))","v":""},{"$f":"IF(A8380=\"\",\"\",+IF(+A8380=D8380,+VLOOKUP(D8380,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8380,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8380=\"\",\"\",+VLOOKUP(+EOMONTH(+F8380,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8380=\"\",\"\",VLOOKUP(D8380,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8380=\"\",\"\",IF(A8380=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8380,-2)+15,Cenários!$A:$D,2,FALSE)>A8380,+VLOOKUP(+EOMONTH(+A8380,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8380,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8380=\"\",\"\",VLOOKUP(F8380,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8380=\"\",\"\",IF(WORKDAY(+A8380,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8380,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8381=\"\",\"\",+IF(+A8381=D8381,+E8381,((+G8381/E8381)^+((NETWORKDAYS(+D8381,A8381,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8381,F8381,Feriados!$A$2:$A$1058)-1))*E8381)))","v":""},{"$f":"IF(A8381=\"\",\"\",+IF(+A8381=D8381,+VLOOKUP(D8381,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8381,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8381=\"\",\"\",+VLOOKUP(+EOMONTH(+F8381,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8381=\"\",\"\",VLOOKUP(D8381,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8381=\"\",\"\",IF(A8381=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8381,-2)+15,Cenários!$A:$D,2,FALSE)>A8381,+VLOOKUP(+EOMONTH(+A8381,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8381,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8381=\"\",\"\",VLOOKUP(F8381,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8381=\"\",\"\",IF(WORKDAY(+A8381,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8381,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8382=\"\",\"\",+IF(+A8382=D8382,+E8382,((+G8382/E8382)^+((NETWORKDAYS(+D8382,A8382,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8382,F8382,Feriados!$A$2:$A$1058)-1))*E8382)))","v":""},{"$f":"IF(A8382=\"\",\"\",+IF(+A8382=D8382,+VLOOKUP(D8382,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8382,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8382=\"\",\"\",+VLOOKUP(+EOMONTH(+F8382,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8382=\"\",\"\",VLOOKUP(D8382,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8382=\"\",\"\",IF(A8382=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8382,-2)+15,Cenários!$A:$D,2,FALSE)>A8382,+VLOOKUP(+EOMONTH(+A8382,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8382,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8382=\"\",\"\",VLOOKUP(F8382,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8382=\"\",\"\",IF(WORKDAY(+A8382,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8382,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8383=\"\",\"\",+IF(+A8383=D8383,+E8383,((+G8383/E8383)^+((NETWORKDAYS(+D8383,A8383,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8383,F8383,Feriados!$A$2:$A$1058)-1))*E8383)))","v":""},{"$f":"IF(A8383=\"\",\"\",+IF(+A8383=D8383,+VLOOKUP(D8383,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8383,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8383=\"\",\"\",+VLOOKUP(+EOMONTH(+F8383,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8383=\"\",\"\",VLOOKUP(D8383,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8383=\"\",\"\",IF(A8383=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8383,-2)+15,Cenários!$A:$D,2,FALSE)>A8383,+VLOOKUP(+EOMONTH(+A8383,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8383,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8383=\"\",\"\",VLOOKUP(F8383,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8383=\"\",\"\",IF(WORKDAY(+A8383,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8383,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8384=\"\",\"\",+IF(+A8384=D8384,+E8384,((+G8384/E8384)^+((NETWORKDAYS(+D8384,A8384,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8384,F8384,Feriados!$A$2:$A$1058)-1))*E8384)))","v":""},{"$f":"IF(A8384=\"\",\"\",+IF(+A8384=D8384,+VLOOKUP(D8384,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8384,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8384=\"\",\"\",+VLOOKUP(+EOMONTH(+F8384,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8384=\"\",\"\",VLOOKUP(D8384,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8384=\"\",\"\",IF(A8384=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8384,-2)+15,Cenários!$A:$D,2,FALSE)>A8384,+VLOOKUP(+EOMONTH(+A8384,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8384,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8384=\"\",\"\",VLOOKUP(F8384,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8384=\"\",\"\",IF(WORKDAY(+A8384,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8384,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8385=\"\",\"\",+IF(+A8385=D8385,+E8385,((+G8385/E8385)^+((NETWORKDAYS(+D8385,A8385,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8385,F8385,Feriados!$A$2:$A$1058)-1))*E8385)))","v":""},{"$f":"IF(A8385=\"\",\"\",+IF(+A8385=D8385,+VLOOKUP(D8385,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8385,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8385=\"\",\"\",+VLOOKUP(+EOMONTH(+F8385,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8385=\"\",\"\",VLOOKUP(D8385,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8385=\"\",\"\",IF(A8385=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8385,-2)+15,Cenários!$A:$D,2,FALSE)>A8385,+VLOOKUP(+EOMONTH(+A8385,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8385,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8385=\"\",\"\",VLOOKUP(F8385,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8385=\"\",\"\",IF(WORKDAY(+A8385,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8385,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8386=\"\",\"\",+IF(+A8386=D8386,+E8386,((+G8386/E8386)^+((NETWORKDAYS(+D8386,A8386,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8386,F8386,Feriados!$A$2:$A$1058)-1))*E8386)))","v":""},{"$f":"IF(A8386=\"\",\"\",+IF(+A8386=D8386,+VLOOKUP(D8386,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8386,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8386=\"\",\"\",+VLOOKUP(+EOMONTH(+F8386,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8386=\"\",\"\",VLOOKUP(D8386,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8386=\"\",\"\",IF(A8386=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8386,-2)+15,Cenários!$A:$D,2,FALSE)>A8386,+VLOOKUP(+EOMONTH(+A8386,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8386,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8386=\"\",\"\",VLOOKUP(F8386,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8386=\"\",\"\",IF(WORKDAY(+A8386,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8386,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8387=\"\",\"\",+IF(+A8387=D8387,+E8387,((+G8387/E8387)^+((NETWORKDAYS(+D8387,A8387,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8387,F8387,Feriados!$A$2:$A$1058)-1))*E8387)))","v":""},{"$f":"IF(A8387=\"\",\"\",+IF(+A8387=D8387,+VLOOKUP(D8387,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8387,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8387=\"\",\"\",+VLOOKUP(+EOMONTH(+F8387,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8387=\"\",\"\",VLOOKUP(D8387,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8387=\"\",\"\",IF(A8387=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8387,-2)+15,Cenários!$A:$D,2,FALSE)>A8387,+VLOOKUP(+EOMONTH(+A8387,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8387,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8387=\"\",\"\",VLOOKUP(F8387,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8387=\"\",\"\",IF(WORKDAY(+A8387,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8387,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8388=\"\",\"\",+IF(+A8388=D8388,+E8388,((+G8388/E8388)^+((NETWORKDAYS(+D8388,A8388,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8388,F8388,Feriados!$A$2:$A$1058)-1))*E8388)))","v":""},{"$f":"IF(A8388=\"\",\"\",+IF(+A8388=D8388,+VLOOKUP(D8388,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8388,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8388=\"\",\"\",+VLOOKUP(+EOMONTH(+F8388,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8388=\"\",\"\",VLOOKUP(D8388,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8388=\"\",\"\",IF(A8388=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8388,-2)+15,Cenários!$A:$D,2,FALSE)>A8388,+VLOOKUP(+EOMONTH(+A8388,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8388,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8388=\"\",\"\",VLOOKUP(F8388,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8388=\"\",\"\",IF(WORKDAY(+A8388,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8388,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8389=\"\",\"\",+IF(+A8389=D8389,+E8389,((+G8389/E8389)^+((NETWORKDAYS(+D8389,A8389,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8389,F8389,Feriados!$A$2:$A$1058)-1))*E8389)))","v":""},{"$f":"IF(A8389=\"\",\"\",+IF(+A8389=D8389,+VLOOKUP(D8389,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8389,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8389=\"\",\"\",+VLOOKUP(+EOMONTH(+F8389,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8389=\"\",\"\",VLOOKUP(D8389,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8389=\"\",\"\",IF(A8389=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8389,-2)+15,Cenários!$A:$D,2,FALSE)>A8389,+VLOOKUP(+EOMONTH(+A8389,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8389,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8389=\"\",\"\",VLOOKUP(F8389,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8389=\"\",\"\",IF(WORKDAY(+A8389,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8389,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8390=\"\",\"\",+IF(+A8390=D8390,+E8390,((+G8390/E8390)^+((NETWORKDAYS(+D8390,A8390,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8390,F8390,Feriados!$A$2:$A$1058)-1))*E8390)))","v":""},{"$f":"IF(A8390=\"\",\"\",+IF(+A8390=D8390,+VLOOKUP(D8390,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8390,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8390=\"\",\"\",+VLOOKUP(+EOMONTH(+F8390,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8390=\"\",\"\",VLOOKUP(D8390,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8390=\"\",\"\",IF(A8390=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8390,-2)+15,Cenários!$A:$D,2,FALSE)>A8390,+VLOOKUP(+EOMONTH(+A8390,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8390,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8390=\"\",\"\",VLOOKUP(F8390,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8390=\"\",\"\",IF(WORKDAY(+A8390,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8390,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8391=\"\",\"\",+IF(+A8391=D8391,+E8391,((+G8391/E8391)^+((NETWORKDAYS(+D8391,A8391,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8391,F8391,Feriados!$A$2:$A$1058)-1))*E8391)))","v":""},{"$f":"IF(A8391=\"\",\"\",+IF(+A8391=D8391,+VLOOKUP(D8391,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8391,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8391=\"\",\"\",+VLOOKUP(+EOMONTH(+F8391,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8391=\"\",\"\",VLOOKUP(D8391,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8391=\"\",\"\",IF(A8391=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8391,-2)+15,Cenários!$A:$D,2,FALSE)>A8391,+VLOOKUP(+EOMONTH(+A8391,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8391,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8391=\"\",\"\",VLOOKUP(F8391,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8391=\"\",\"\",IF(WORKDAY(+A8391,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8391,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8392=\"\",\"\",+IF(+A8392=D8392,+E8392,((+G8392/E8392)^+((NETWORKDAYS(+D8392,A8392,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8392,F8392,Feriados!$A$2:$A$1058)-1))*E8392)))","v":""},{"$f":"IF(A8392=\"\",\"\",+IF(+A8392=D8392,+VLOOKUP(D8392,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8392,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8392=\"\",\"\",+VLOOKUP(+EOMONTH(+F8392,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8392=\"\",\"\",VLOOKUP(D8392,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8392=\"\",\"\",IF(A8392=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8392,-2)+15,Cenários!$A:$D,2,FALSE)>A8392,+VLOOKUP(+EOMONTH(+A8392,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8392,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8392=\"\",\"\",VLOOKUP(F8392,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8392=\"\",\"\",IF(WORKDAY(+A8392,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8392,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8393=\"\",\"\",+IF(+A8393=D8393,+E8393,((+G8393/E8393)^+((NETWORKDAYS(+D8393,A8393,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8393,F8393,Feriados!$A$2:$A$1058)-1))*E8393)))","v":""},{"$f":"IF(A8393=\"\",\"\",+IF(+A8393=D8393,+VLOOKUP(D8393,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8393,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8393=\"\",\"\",+VLOOKUP(+EOMONTH(+F8393,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8393=\"\",\"\",VLOOKUP(D8393,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8393=\"\",\"\",IF(A8393=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8393,-2)+15,Cenários!$A:$D,2,FALSE)>A8393,+VLOOKUP(+EOMONTH(+A8393,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8393,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8393=\"\",\"\",VLOOKUP(F8393,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8393=\"\",\"\",IF(WORKDAY(+A8393,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8393,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8394=\"\",\"\",+IF(+A8394=D8394,+E8394,((+G8394/E8394)^+((NETWORKDAYS(+D8394,A8394,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8394,F8394,Feriados!$A$2:$A$1058)-1))*E8394)))","v":""},{"$f":"IF(A8394=\"\",\"\",+IF(+A8394=D8394,+VLOOKUP(D8394,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8394,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8394=\"\",\"\",+VLOOKUP(+EOMONTH(+F8394,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8394=\"\",\"\",VLOOKUP(D8394,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8394=\"\",\"\",IF(A8394=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8394,-2)+15,Cenários!$A:$D,2,FALSE)>A8394,+VLOOKUP(+EOMONTH(+A8394,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8394,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8394=\"\",\"\",VLOOKUP(F8394,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8394=\"\",\"\",IF(WORKDAY(+A8394,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8394,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8395=\"\",\"\",+IF(+A8395=D8395,+E8395,((+G8395/E8395)^+((NETWORKDAYS(+D8395,A8395,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8395,F8395,Feriados!$A$2:$A$1058)-1))*E8395)))","v":""},{"$f":"IF(A8395=\"\",\"\",+IF(+A8395=D8395,+VLOOKUP(D8395,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8395,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8395=\"\",\"\",+VLOOKUP(+EOMONTH(+F8395,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8395=\"\",\"\",VLOOKUP(D8395,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8395=\"\",\"\",IF(A8395=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8395,-2)+15,Cenários!$A:$D,2,FALSE)>A8395,+VLOOKUP(+EOMONTH(+A8395,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8395,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8395=\"\",\"\",VLOOKUP(F8395,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8395=\"\",\"\",IF(WORKDAY(+A8395,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8395,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8396=\"\",\"\",+IF(+A8396=D8396,+E8396,((+G8396/E8396)^+((NETWORKDAYS(+D8396,A8396,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8396,F8396,Feriados!$A$2:$A$1058)-1))*E8396)))","v":""},{"$f":"IF(A8396=\"\",\"\",+IF(+A8396=D8396,+VLOOKUP(D8396,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8396,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8396=\"\",\"\",+VLOOKUP(+EOMONTH(+F8396,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8396=\"\",\"\",VLOOKUP(D8396,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8396=\"\",\"\",IF(A8396=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8396,-2)+15,Cenários!$A:$D,2,FALSE)>A8396,+VLOOKUP(+EOMONTH(+A8396,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8396,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8396=\"\",\"\",VLOOKUP(F8396,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8396=\"\",\"\",IF(WORKDAY(+A8396,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8396,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8397=\"\",\"\",+IF(+A8397=D8397,+E8397,((+G8397/E8397)^+((NETWORKDAYS(+D8397,A8397,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8397,F8397,Feriados!$A$2:$A$1058)-1))*E8397)))","v":""},{"$f":"IF(A8397=\"\",\"\",+IF(+A8397=D8397,+VLOOKUP(D8397,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8397,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8397=\"\",\"\",+VLOOKUP(+EOMONTH(+F8397,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8397=\"\",\"\",VLOOKUP(D8397,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8397=\"\",\"\",IF(A8397=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8397,-2)+15,Cenários!$A:$D,2,FALSE)>A8397,+VLOOKUP(+EOMONTH(+A8397,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8397,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8397=\"\",\"\",VLOOKUP(F8397,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8397=\"\",\"\",IF(WORKDAY(+A8397,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8397,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8398=\"\",\"\",+IF(+A8398=D8398,+E8398,((+G8398/E8398)^+((NETWORKDAYS(+D8398,A8398,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8398,F8398,Feriados!$A$2:$A$1058)-1))*E8398)))","v":""},{"$f":"IF(A8398=\"\",\"\",+IF(+A8398=D8398,+VLOOKUP(D8398,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8398,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8398=\"\",\"\",+VLOOKUP(+EOMONTH(+F8398,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8398=\"\",\"\",VLOOKUP(D8398,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8398=\"\",\"\",IF(A8398=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8398,-2)+15,Cenários!$A:$D,2,FALSE)>A8398,+VLOOKUP(+EOMONTH(+A8398,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8398,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8398=\"\",\"\",VLOOKUP(F8398,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8398=\"\",\"\",IF(WORKDAY(+A8398,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8398,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8399=\"\",\"\",+IF(+A8399=D8399,+E8399,((+G8399/E8399)^+((NETWORKDAYS(+D8399,A8399,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8399,F8399,Feriados!$A$2:$A$1058)-1))*E8399)))","v":""},{"$f":"IF(A8399=\"\",\"\",+IF(+A8399=D8399,+VLOOKUP(D8399,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8399,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8399=\"\",\"\",+VLOOKUP(+EOMONTH(+F8399,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8399=\"\",\"\",VLOOKUP(D8399,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8399=\"\",\"\",IF(A8399=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8399,-2)+15,Cenários!$A:$D,2,FALSE)>A8399,+VLOOKUP(+EOMONTH(+A8399,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8399,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8399=\"\",\"\",VLOOKUP(F8399,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8399=\"\",\"\",IF(WORKDAY(+A8399,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8399,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8400=\"\",\"\",+IF(+A8400=D8400,+E8400,((+G8400/E8400)^+((NETWORKDAYS(+D8400,A8400,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8400,F8400,Feriados!$A$2:$A$1058)-1))*E8400)))","v":""},{"$f":"IF(A8400=\"\",\"\",+IF(+A8400=D8400,+VLOOKUP(D8400,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8400,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8400=\"\",\"\",+VLOOKUP(+EOMONTH(+F8400,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8400=\"\",\"\",VLOOKUP(D8400,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8400=\"\",\"\",IF(A8400=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8400,-2)+15,Cenários!$A:$D,2,FALSE)>A8400,+VLOOKUP(+EOMONTH(+A8400,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8400,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8400=\"\",\"\",VLOOKUP(F8400,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8400=\"\",\"\",IF(WORKDAY(+A8400,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8400,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8401=\"\",\"\",+IF(+A8401=D8401,+E8401,((+G8401/E8401)^+((NETWORKDAYS(+D8401,A8401,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8401,F8401,Feriados!$A$2:$A$1058)-1))*E8401)))","v":""},{"$f":"IF(A8401=\"\",\"\",+IF(+A8401=D8401,+VLOOKUP(D8401,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8401,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8401=\"\",\"\",+VLOOKUP(+EOMONTH(+F8401,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8401=\"\",\"\",VLOOKUP(D8401,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8401=\"\",\"\",IF(A8401=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8401,-2)+15,Cenários!$A:$D,2,FALSE)>A8401,+VLOOKUP(+EOMONTH(+A8401,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8401,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8401=\"\",\"\",VLOOKUP(F8401,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8401=\"\",\"\",IF(WORKDAY(+A8401,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8401,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8402=\"\",\"\",+IF(+A8402=D8402,+E8402,((+G8402/E8402)^+((NETWORKDAYS(+D8402,A8402,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8402,F8402,Feriados!$A$2:$A$1058)-1))*E8402)))","v":""},{"$f":"IF(A8402=\"\",\"\",+IF(+A8402=D8402,+VLOOKUP(D8402,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8402,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8402=\"\",\"\",+VLOOKUP(+EOMONTH(+F8402,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8402=\"\",\"\",VLOOKUP(D8402,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8402=\"\",\"\",IF(A8402=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8402,-2)+15,Cenários!$A:$D,2,FALSE)>A8402,+VLOOKUP(+EOMONTH(+A8402,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8402,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8402=\"\",\"\",VLOOKUP(F8402,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8402=\"\",\"\",IF(WORKDAY(+A8402,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8402,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8403=\"\",\"\",+IF(+A8403=D8403,+E8403,((+G8403/E8403)^+((NETWORKDAYS(+D8403,A8403,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8403,F8403,Feriados!$A$2:$A$1058)-1))*E8403)))","v":""},{"$f":"IF(A8403=\"\",\"\",+IF(+A8403=D8403,+VLOOKUP(D8403,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8403,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8403=\"\",\"\",+VLOOKUP(+EOMONTH(+F8403,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8403=\"\",\"\",VLOOKUP(D8403,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8403=\"\",\"\",IF(A8403=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8403,-2)+15,Cenários!$A:$D,2,FALSE)>A8403,+VLOOKUP(+EOMONTH(+A8403,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8403,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8403=\"\",\"\",VLOOKUP(F8403,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8403=\"\",\"\",IF(WORKDAY(+A8403,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8403,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8404=\"\",\"\",+IF(+A8404=D8404,+E8404,((+G8404/E8404)^+((NETWORKDAYS(+D8404,A8404,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8404,F8404,Feriados!$A$2:$A$1058)-1))*E8404)))","v":""},{"$f":"IF(A8404=\"\",\"\",+IF(+A8404=D8404,+VLOOKUP(D8404,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8404,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8404=\"\",\"\",+VLOOKUP(+EOMONTH(+F8404,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8404=\"\",\"\",VLOOKUP(D8404,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8404=\"\",\"\",IF(A8404=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8404,-2)+15,Cenários!$A:$D,2,FALSE)>A8404,+VLOOKUP(+EOMONTH(+A8404,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8404,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8404=\"\",\"\",VLOOKUP(F8404,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8404=\"\",\"\",IF(WORKDAY(+A8404,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8404,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8405=\"\",\"\",+IF(+A8405=D8405,+E8405,((+G8405/E8405)^+((NETWORKDAYS(+D8405,A8405,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8405,F8405,Feriados!$A$2:$A$1058)-1))*E8405)))","v":""},{"$f":"IF(A8405=\"\",\"\",+IF(+A8405=D8405,+VLOOKUP(D8405,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8405,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8405=\"\",\"\",+VLOOKUP(+EOMONTH(+F8405,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8405=\"\",\"\",VLOOKUP(D8405,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8405=\"\",\"\",IF(A8405=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8405,-2)+15,Cenários!$A:$D,2,FALSE)>A8405,+VLOOKUP(+EOMONTH(+A8405,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8405,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8405=\"\",\"\",VLOOKUP(F8405,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8405=\"\",\"\",IF(WORKDAY(+A8405,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8405,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8406=\"\",\"\",+IF(+A8406=D8406,+E8406,((+G8406/E8406)^+((NETWORKDAYS(+D8406,A8406,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8406,F8406,Feriados!$A$2:$A$1058)-1))*E8406)))","v":""},{"$f":"IF(A8406=\"\",\"\",+IF(+A8406=D8406,+VLOOKUP(D8406,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8406,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8406=\"\",\"\",+VLOOKUP(+EOMONTH(+F8406,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8406=\"\",\"\",VLOOKUP(D8406,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8406=\"\",\"\",IF(A8406=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8406,-2)+15,Cenários!$A:$D,2,FALSE)>A8406,+VLOOKUP(+EOMONTH(+A8406,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8406,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8406=\"\",\"\",VLOOKUP(F8406,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8406=\"\",\"\",IF(WORKDAY(+A8406,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8406,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8407=\"\",\"\",+IF(+A8407=D8407,+E8407,((+G8407/E8407)^+((NETWORKDAYS(+D8407,A8407,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8407,F8407,Feriados!$A$2:$A$1058)-1))*E8407)))","v":""},{"$f":"IF(A8407=\"\",\"\",+IF(+A8407=D8407,+VLOOKUP(D8407,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8407,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8407=\"\",\"\",+VLOOKUP(+EOMONTH(+F8407,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8407=\"\",\"\",VLOOKUP(D8407,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8407=\"\",\"\",IF(A8407=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8407,-2)+15,Cenários!$A:$D,2,FALSE)>A8407,+VLOOKUP(+EOMONTH(+A8407,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8407,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8407=\"\",\"\",VLOOKUP(F8407,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8407=\"\",\"\",IF(WORKDAY(+A8407,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8407,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8408=\"\",\"\",+IF(+A8408=D8408,+E8408,((+G8408/E8408)^+((NETWORKDAYS(+D8408,A8408,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8408,F8408,Feriados!$A$2:$A$1058)-1))*E8408)))","v":""},{"$f":"IF(A8408=\"\",\"\",+IF(+A8408=D8408,+VLOOKUP(D8408,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8408,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8408=\"\",\"\",+VLOOKUP(+EOMONTH(+F8408,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8408=\"\",\"\",VLOOKUP(D8408,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8408=\"\",\"\",IF(A8408=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8408,-2)+15,Cenários!$A:$D,2,FALSE)>A8408,+VLOOKUP(+EOMONTH(+A8408,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8408,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8408=\"\",\"\",VLOOKUP(F8408,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8408=\"\",\"\",IF(WORKDAY(+A8408,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8408,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8409=\"\",\"\",+IF(+A8409=D8409,+E8409,((+G8409/E8409)^+((NETWORKDAYS(+D8409,A8409,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8409,F8409,Feriados!$A$2:$A$1058)-1))*E8409)))","v":""},{"$f":"IF(A8409=\"\",\"\",+IF(+A8409=D8409,+VLOOKUP(D8409,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8409,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8409=\"\",\"\",+VLOOKUP(+EOMONTH(+F8409,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8409=\"\",\"\",VLOOKUP(D8409,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8409=\"\",\"\",IF(A8409=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8409,-2)+15,Cenários!$A:$D,2,FALSE)>A8409,+VLOOKUP(+EOMONTH(+A8409,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8409,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8409=\"\",\"\",VLOOKUP(F8409,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8409=\"\",\"\",IF(WORKDAY(+A8409,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8409,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8410=\"\",\"\",+IF(+A8410=D8410,+E8410,((+G8410/E8410)^+((NETWORKDAYS(+D8410,A8410,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8410,F8410,Feriados!$A$2:$A$1058)-1))*E8410)))","v":""},{"$f":"IF(A8410=\"\",\"\",+IF(+A8410=D8410,+VLOOKUP(D8410,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8410,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8410=\"\",\"\",+VLOOKUP(+EOMONTH(+F8410,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8410=\"\",\"\",VLOOKUP(D8410,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8410=\"\",\"\",IF(A8410=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8410,-2)+15,Cenários!$A:$D,2,FALSE)>A8410,+VLOOKUP(+EOMONTH(+A8410,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8410,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8410=\"\",\"\",VLOOKUP(F8410,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8410=\"\",\"\",IF(WORKDAY(+A8410,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8410,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8411=\"\",\"\",+IF(+A8411=D8411,+E8411,((+G8411/E8411)^+((NETWORKDAYS(+D8411,A8411,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8411,F8411,Feriados!$A$2:$A$1058)-1))*E8411)))","v":""},{"$f":"IF(A8411=\"\",\"\",+IF(+A8411=D8411,+VLOOKUP(D8411,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8411,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8411=\"\",\"\",+VLOOKUP(+EOMONTH(+F8411,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8411=\"\",\"\",VLOOKUP(D8411,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8411=\"\",\"\",IF(A8411=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8411,-2)+15,Cenários!$A:$D,2,FALSE)>A8411,+VLOOKUP(+EOMONTH(+A8411,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8411,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8411=\"\",\"\",VLOOKUP(F8411,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8411=\"\",\"\",IF(WORKDAY(+A8411,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8411,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8412=\"\",\"\",+IF(+A8412=D8412,+E8412,((+G8412/E8412)^+((NETWORKDAYS(+D8412,A8412,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8412,F8412,Feriados!$A$2:$A$1058)-1))*E8412)))","v":""},{"$f":"IF(A8412=\"\",\"\",+IF(+A8412=D8412,+VLOOKUP(D8412,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8412,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8412=\"\",\"\",+VLOOKUP(+EOMONTH(+F8412,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8412=\"\",\"\",VLOOKUP(D8412,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8412=\"\",\"\",IF(A8412=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8412,-2)+15,Cenários!$A:$D,2,FALSE)>A8412,+VLOOKUP(+EOMONTH(+A8412,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8412,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8412=\"\",\"\",VLOOKUP(F8412,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8412=\"\",\"\",IF(WORKDAY(+A8412,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8412,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8413=\"\",\"\",+IF(+A8413=D8413,+E8413,((+G8413/E8413)^+((NETWORKDAYS(+D8413,A8413,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8413,F8413,Feriados!$A$2:$A$1058)-1))*E8413)))","v":""},{"$f":"IF(A8413=\"\",\"\",+IF(+A8413=D8413,+VLOOKUP(D8413,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8413,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8413=\"\",\"\",+VLOOKUP(+EOMONTH(+F8413,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8413=\"\",\"\",VLOOKUP(D8413,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8413=\"\",\"\",IF(A8413=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8413,-2)+15,Cenários!$A:$D,2,FALSE)>A8413,+VLOOKUP(+EOMONTH(+A8413,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8413,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8413=\"\",\"\",VLOOKUP(F8413,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8413=\"\",\"\",IF(WORKDAY(+A8413,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8413,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8414=\"\",\"\",+IF(+A8414=D8414,+E8414,((+G8414/E8414)^+((NETWORKDAYS(+D8414,A8414,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8414,F8414,Feriados!$A$2:$A$1058)-1))*E8414)))","v":""},{"$f":"IF(A8414=\"\",\"\",+IF(+A8414=D8414,+VLOOKUP(D8414,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8414,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8414=\"\",\"\",+VLOOKUP(+EOMONTH(+F8414,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8414=\"\",\"\",VLOOKUP(D8414,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8414=\"\",\"\",IF(A8414=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8414,-2)+15,Cenários!$A:$D,2,FALSE)>A8414,+VLOOKUP(+EOMONTH(+A8414,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8414,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8414=\"\",\"\",VLOOKUP(F8414,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8414=\"\",\"\",IF(WORKDAY(+A8414,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8414,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8415=\"\",\"\",+IF(+A8415=D8415,+E8415,((+G8415/E8415)^+((NETWORKDAYS(+D8415,A8415,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8415,F8415,Feriados!$A$2:$A$1058)-1))*E8415)))","v":""},{"$f":"IF(A8415=\"\",\"\",+IF(+A8415=D8415,+VLOOKUP(D8415,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8415,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8415=\"\",\"\",+VLOOKUP(+EOMONTH(+F8415,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8415=\"\",\"\",VLOOKUP(D8415,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8415=\"\",\"\",IF(A8415=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8415,-2)+15,Cenários!$A:$D,2,FALSE)>A8415,+VLOOKUP(+EOMONTH(+A8415,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8415,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8415=\"\",\"\",VLOOKUP(F8415,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8415=\"\",\"\",IF(WORKDAY(+A8415,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8415,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8416=\"\",\"\",+IF(+A8416=D8416,+E8416,((+G8416/E8416)^+((NETWORKDAYS(+D8416,A8416,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8416,F8416,Feriados!$A$2:$A$1058)-1))*E8416)))","v":""},{"$f":"IF(A8416=\"\",\"\",+IF(+A8416=D8416,+VLOOKUP(D8416,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8416,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8416=\"\",\"\",+VLOOKUP(+EOMONTH(+F8416,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8416=\"\",\"\",VLOOKUP(D8416,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8416=\"\",\"\",IF(A8416=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8416,-2)+15,Cenários!$A:$D,2,FALSE)>A8416,+VLOOKUP(+EOMONTH(+A8416,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8416,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8416=\"\",\"\",VLOOKUP(F8416,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8416=\"\",\"\",IF(WORKDAY(+A8416,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8416,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8417=\"\",\"\",+IF(+A8417=D8417,+E8417,((+G8417/E8417)^+((NETWORKDAYS(+D8417,A8417,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8417,F8417,Feriados!$A$2:$A$1058)-1))*E8417)))","v":""},{"$f":"IF(A8417=\"\",\"\",+IF(+A8417=D8417,+VLOOKUP(D8417,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8417,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8417=\"\",\"\",+VLOOKUP(+EOMONTH(+F8417,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8417=\"\",\"\",VLOOKUP(D8417,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8417=\"\",\"\",IF(A8417=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8417,-2)+15,Cenários!$A:$D,2,FALSE)>A8417,+VLOOKUP(+EOMONTH(+A8417,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8417,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8417=\"\",\"\",VLOOKUP(F8417,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8417=\"\",\"\",IF(WORKDAY(+A8417,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8417,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8418=\"\",\"\",+IF(+A8418=D8418,+E8418,((+G8418/E8418)^+((NETWORKDAYS(+D8418,A8418,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8418,F8418,Feriados!$A$2:$A$1058)-1))*E8418)))","v":""},{"$f":"IF(A8418=\"\",\"\",+IF(+A8418=D8418,+VLOOKUP(D8418,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8418,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8418=\"\",\"\",+VLOOKUP(+EOMONTH(+F8418,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8418=\"\",\"\",VLOOKUP(D8418,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8418=\"\",\"\",IF(A8418=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8418,-2)+15,Cenários!$A:$D,2,FALSE)>A8418,+VLOOKUP(+EOMONTH(+A8418,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8418,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8418=\"\",\"\",VLOOKUP(F8418,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8418=\"\",\"\",IF(WORKDAY(+A8418,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8418,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8419=\"\",\"\",+IF(+A8419=D8419,+E8419,((+G8419/E8419)^+((NETWORKDAYS(+D8419,A8419,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8419,F8419,Feriados!$A$2:$A$1058)-1))*E8419)))","v":""},{"$f":"IF(A8419=\"\",\"\",+IF(+A8419=D8419,+VLOOKUP(D8419,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8419,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8419=\"\",\"\",+VLOOKUP(+EOMONTH(+F8419,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8419=\"\",\"\",VLOOKUP(D8419,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8419=\"\",\"\",IF(A8419=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8419,-2)+15,Cenários!$A:$D,2,FALSE)>A8419,+VLOOKUP(+EOMONTH(+A8419,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8419,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8419=\"\",\"\",VLOOKUP(F8419,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8419=\"\",\"\",IF(WORKDAY(+A8419,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8419,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8420=\"\",\"\",+IF(+A8420=D8420,+E8420,((+G8420/E8420)^+((NETWORKDAYS(+D8420,A8420,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8420,F8420,Feriados!$A$2:$A$1058)-1))*E8420)))","v":""},{"$f":"IF(A8420=\"\",\"\",+IF(+A8420=D8420,+VLOOKUP(D8420,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8420,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8420=\"\",\"\",+VLOOKUP(+EOMONTH(+F8420,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8420=\"\",\"\",VLOOKUP(D8420,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8420=\"\",\"\",IF(A8420=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8420,-2)+15,Cenários!$A:$D,2,FALSE)>A8420,+VLOOKUP(+EOMONTH(+A8420,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8420,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8420=\"\",\"\",VLOOKUP(F8420,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8420=\"\",\"\",IF(WORKDAY(+A8420,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8420,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8421=\"\",\"\",+IF(+A8421=D8421,+E8421,((+G8421/E8421)^+((NETWORKDAYS(+D8421,A8421,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8421,F8421,Feriados!$A$2:$A$1058)-1))*E8421)))","v":""},{"$f":"IF(A8421=\"\",\"\",+IF(+A8421=D8421,+VLOOKUP(D8421,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8421,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8421=\"\",\"\",+VLOOKUP(+EOMONTH(+F8421,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8421=\"\",\"\",VLOOKUP(D8421,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8421=\"\",\"\",IF(A8421=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8421,-2)+15,Cenários!$A:$D,2,FALSE)>A8421,+VLOOKUP(+EOMONTH(+A8421,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8421,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8421=\"\",\"\",VLOOKUP(F8421,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8421=\"\",\"\",IF(WORKDAY(+A8421,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8421,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8422=\"\",\"\",+IF(+A8422=D8422,+E8422,((+G8422/E8422)^+((NETWORKDAYS(+D8422,A8422,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8422,F8422,Feriados!$A$2:$A$1058)-1))*E8422)))","v":""},{"$f":"IF(A8422=\"\",\"\",+IF(+A8422=D8422,+VLOOKUP(D8422,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8422,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8422=\"\",\"\",+VLOOKUP(+EOMONTH(+F8422,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8422=\"\",\"\",VLOOKUP(D8422,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8422=\"\",\"\",IF(A8422=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8422,-2)+15,Cenários!$A:$D,2,FALSE)>A8422,+VLOOKUP(+EOMONTH(+A8422,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8422,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8422=\"\",\"\",VLOOKUP(F8422,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8422=\"\",\"\",IF(WORKDAY(+A8422,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8422,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8423=\"\",\"\",+IF(+A8423=D8423,+E8423,((+G8423/E8423)^+((NETWORKDAYS(+D8423,A8423,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8423,F8423,Feriados!$A$2:$A$1058)-1))*E8423)))","v":""},{"$f":"IF(A8423=\"\",\"\",+IF(+A8423=D8423,+VLOOKUP(D8423,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8423,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8423=\"\",\"\",+VLOOKUP(+EOMONTH(+F8423,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8423=\"\",\"\",VLOOKUP(D8423,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8423=\"\",\"\",IF(A8423=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8423,-2)+15,Cenários!$A:$D,2,FALSE)>A8423,+VLOOKUP(+EOMONTH(+A8423,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8423,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8423=\"\",\"\",VLOOKUP(F8423,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8423=\"\",\"\",IF(WORKDAY(+A8423,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8423,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8424=\"\",\"\",+IF(+A8424=D8424,+E8424,((+G8424/E8424)^+((NETWORKDAYS(+D8424,A8424,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8424,F8424,Feriados!$A$2:$A$1058)-1))*E8424)))","v":""},{"$f":"IF(A8424=\"\",\"\",+IF(+A8424=D8424,+VLOOKUP(D8424,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8424,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8424=\"\",\"\",+VLOOKUP(+EOMONTH(+F8424,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8424=\"\",\"\",VLOOKUP(D8424,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8424=\"\",\"\",IF(A8424=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8424,-2)+15,Cenários!$A:$D,2,FALSE)>A8424,+VLOOKUP(+EOMONTH(+A8424,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8424,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8424=\"\",\"\",VLOOKUP(F8424,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8424=\"\",\"\",IF(WORKDAY(+A8424,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8424,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8425=\"\",\"\",+IF(+A8425=D8425,+E8425,((+G8425/E8425)^+((NETWORKDAYS(+D8425,A8425,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8425,F8425,Feriados!$A$2:$A$1058)-1))*E8425)))","v":""},{"$f":"IF(A8425=\"\",\"\",+IF(+A8425=D8425,+VLOOKUP(D8425,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8425,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8425=\"\",\"\",+VLOOKUP(+EOMONTH(+F8425,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8425=\"\",\"\",VLOOKUP(D8425,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8425=\"\",\"\",IF(A8425=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8425,-2)+15,Cenários!$A:$D,2,FALSE)>A8425,+VLOOKUP(+EOMONTH(+A8425,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8425,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8425=\"\",\"\",VLOOKUP(F8425,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8425=\"\",\"\",IF(WORKDAY(+A8425,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8425,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8426=\"\",\"\",+IF(+A8426=D8426,+E8426,((+G8426/E8426)^+((NETWORKDAYS(+D8426,A8426,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8426,F8426,Feriados!$A$2:$A$1058)-1))*E8426)))","v":""},{"$f":"IF(A8426=\"\",\"\",+IF(+A8426=D8426,+VLOOKUP(D8426,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8426,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8426=\"\",\"\",+VLOOKUP(+EOMONTH(+F8426,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8426=\"\",\"\",VLOOKUP(D8426,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8426=\"\",\"\",IF(A8426=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8426,-2)+15,Cenários!$A:$D,2,FALSE)>A8426,+VLOOKUP(+EOMONTH(+A8426,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8426,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8426=\"\",\"\",VLOOKUP(F8426,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8426=\"\",\"\",IF(WORKDAY(+A8426,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8426,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8427=\"\",\"\",+IF(+A8427=D8427,+E8427,((+G8427/E8427)^+((NETWORKDAYS(+D8427,A8427,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8427,F8427,Feriados!$A$2:$A$1058)-1))*E8427)))","v":""},{"$f":"IF(A8427=\"\",\"\",+IF(+A8427=D8427,+VLOOKUP(D8427,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8427,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8427=\"\",\"\",+VLOOKUP(+EOMONTH(+F8427,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8427=\"\",\"\",VLOOKUP(D8427,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8427=\"\",\"\",IF(A8427=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8427,-2)+15,Cenários!$A:$D,2,FALSE)>A8427,+VLOOKUP(+EOMONTH(+A8427,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8427,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8427=\"\",\"\",VLOOKUP(F8427,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8427=\"\",\"\",IF(WORKDAY(+A8427,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8427,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8428=\"\",\"\",+IF(+A8428=D8428,+E8428,((+G8428/E8428)^+((NETWORKDAYS(+D8428,A8428,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8428,F8428,Feriados!$A$2:$A$1058)-1))*E8428)))","v":""},{"$f":"IF(A8428=\"\",\"\",+IF(+A8428=D8428,+VLOOKUP(D8428,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8428,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8428=\"\",\"\",+VLOOKUP(+EOMONTH(+F8428,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8428=\"\",\"\",VLOOKUP(D8428,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8428=\"\",\"\",IF(A8428=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8428,-2)+15,Cenários!$A:$D,2,FALSE)>A8428,+VLOOKUP(+EOMONTH(+A8428,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8428,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8428=\"\",\"\",VLOOKUP(F8428,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8428=\"\",\"\",IF(WORKDAY(+A8428,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8428,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8429=\"\",\"\",+IF(+A8429=D8429,+E8429,((+G8429/E8429)^+((NETWORKDAYS(+D8429,A8429,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8429,F8429,Feriados!$A$2:$A$1058)-1))*E8429)))","v":""},{"$f":"IF(A8429=\"\",\"\",+IF(+A8429=D8429,+VLOOKUP(D8429,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8429,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8429=\"\",\"\",+VLOOKUP(+EOMONTH(+F8429,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8429=\"\",\"\",VLOOKUP(D8429,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8429=\"\",\"\",IF(A8429=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8429,-2)+15,Cenários!$A:$D,2,FALSE)>A8429,+VLOOKUP(+EOMONTH(+A8429,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8429,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8429=\"\",\"\",VLOOKUP(F8429,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8429=\"\",\"\",IF(WORKDAY(+A8429,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8429,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8430=\"\",\"\",+IF(+A8430=D8430,+E8430,((+G8430/E8430)^+((NETWORKDAYS(+D8430,A8430,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8430,F8430,Feriados!$A$2:$A$1058)-1))*E8430)))","v":""},{"$f":"IF(A8430=\"\",\"\",+IF(+A8430=D8430,+VLOOKUP(D8430,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8430,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8430=\"\",\"\",+VLOOKUP(+EOMONTH(+F8430,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8430=\"\",\"\",VLOOKUP(D8430,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8430=\"\",\"\",IF(A8430=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8430,-2)+15,Cenários!$A:$D,2,FALSE)>A8430,+VLOOKUP(+EOMONTH(+A8430,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8430,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8430=\"\",\"\",VLOOKUP(F8430,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8430=\"\",\"\",IF(WORKDAY(+A8430,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8430,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8431=\"\",\"\",+IF(+A8431=D8431,+E8431,((+G8431/E8431)^+((NETWORKDAYS(+D8431,A8431,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8431,F8431,Feriados!$A$2:$A$1058)-1))*E8431)))","v":""},{"$f":"IF(A8431=\"\",\"\",+IF(+A8431=D8431,+VLOOKUP(D8431,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8431,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8431=\"\",\"\",+VLOOKUP(+EOMONTH(+F8431,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8431=\"\",\"\",VLOOKUP(D8431,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8431=\"\",\"\",IF(A8431=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8431,-2)+15,Cenários!$A:$D,2,FALSE)>A8431,+VLOOKUP(+EOMONTH(+A8431,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8431,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8431=\"\",\"\",VLOOKUP(F8431,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8431=\"\",\"\",IF(WORKDAY(+A8431,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8431,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8432=\"\",\"\",+IF(+A8432=D8432,+E8432,((+G8432/E8432)^+((NETWORKDAYS(+D8432,A8432,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8432,F8432,Feriados!$A$2:$A$1058)-1))*E8432)))","v":""},{"$f":"IF(A8432=\"\",\"\",+IF(+A8432=D8432,+VLOOKUP(D8432,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8432,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8432=\"\",\"\",+VLOOKUP(+EOMONTH(+F8432,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8432=\"\",\"\",VLOOKUP(D8432,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8432=\"\",\"\",IF(A8432=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8432,-2)+15,Cenários!$A:$D,2,FALSE)>A8432,+VLOOKUP(+EOMONTH(+A8432,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8432,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8432=\"\",\"\",VLOOKUP(F8432,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8432=\"\",\"\",IF(WORKDAY(+A8432,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8432,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8433=\"\",\"\",+IF(+A8433=D8433,+E8433,((+G8433/E8433)^+((NETWORKDAYS(+D8433,A8433,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8433,F8433,Feriados!$A$2:$A$1058)-1))*E8433)))","v":""},{"$f":"IF(A8433=\"\",\"\",+IF(+A8433=D8433,+VLOOKUP(D8433,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8433,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8433=\"\",\"\",+VLOOKUP(+EOMONTH(+F8433,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8433=\"\",\"\",VLOOKUP(D8433,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8433=\"\",\"\",IF(A8433=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8433,-2)+15,Cenários!$A:$D,2,FALSE)>A8433,+VLOOKUP(+EOMONTH(+A8433,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8433,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8433=\"\",\"\",VLOOKUP(F8433,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8433=\"\",\"\",IF(WORKDAY(+A8433,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8433,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8434=\"\",\"\",+IF(+A8434=D8434,+E8434,((+G8434/E8434)^+((NETWORKDAYS(+D8434,A8434,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8434,F8434,Feriados!$A$2:$A$1058)-1))*E8434)))","v":""},{"$f":"IF(A8434=\"\",\"\",+IF(+A8434=D8434,+VLOOKUP(D8434,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8434,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8434=\"\",\"\",+VLOOKUP(+EOMONTH(+F8434,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8434=\"\",\"\",VLOOKUP(D8434,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8434=\"\",\"\",IF(A8434=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8434,-2)+15,Cenários!$A:$D,2,FALSE)>A8434,+VLOOKUP(+EOMONTH(+A8434,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8434,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8434=\"\",\"\",VLOOKUP(F8434,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8434=\"\",\"\",IF(WORKDAY(+A8434,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8434,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8435=\"\",\"\",+IF(+A8435=D8435,+E8435,((+G8435/E8435)^+((NETWORKDAYS(+D8435,A8435,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8435,F8435,Feriados!$A$2:$A$1058)-1))*E8435)))","v":""},{"$f":"IF(A8435=\"\",\"\",+IF(+A8435=D8435,+VLOOKUP(D8435,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8435,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8435=\"\",\"\",+VLOOKUP(+EOMONTH(+F8435,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8435=\"\",\"\",VLOOKUP(D8435,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8435=\"\",\"\",IF(A8435=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8435,-2)+15,Cenários!$A:$D,2,FALSE)>A8435,+VLOOKUP(+EOMONTH(+A8435,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8435,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8435=\"\",\"\",VLOOKUP(F8435,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8435=\"\",\"\",IF(WORKDAY(+A8435,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8435,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8436=\"\",\"\",+IF(+A8436=D8436,+E8436,((+G8436/E8436)^+((NETWORKDAYS(+D8436,A8436,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8436,F8436,Feriados!$A$2:$A$1058)-1))*E8436)))","v":""},{"$f":"IF(A8436=\"\",\"\",+IF(+A8436=D8436,+VLOOKUP(D8436,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8436,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8436=\"\",\"\",+VLOOKUP(+EOMONTH(+F8436,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8436=\"\",\"\",VLOOKUP(D8436,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8436=\"\",\"\",IF(A8436=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8436,-2)+15,Cenários!$A:$D,2,FALSE)>A8436,+VLOOKUP(+EOMONTH(+A8436,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8436,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8436=\"\",\"\",VLOOKUP(F8436,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8436=\"\",\"\",IF(WORKDAY(+A8436,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8436,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8437=\"\",\"\",+IF(+A8437=D8437,+E8437,((+G8437/E8437)^+((NETWORKDAYS(+D8437,A8437,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8437,F8437,Feriados!$A$2:$A$1058)-1))*E8437)))","v":""},{"$f":"IF(A8437=\"\",\"\",+IF(+A8437=D8437,+VLOOKUP(D8437,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8437,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8437=\"\",\"\",+VLOOKUP(+EOMONTH(+F8437,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8437=\"\",\"\",VLOOKUP(D8437,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8437=\"\",\"\",IF(A8437=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8437,-2)+15,Cenários!$A:$D,2,FALSE)>A8437,+VLOOKUP(+EOMONTH(+A8437,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8437,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8437=\"\",\"\",VLOOKUP(F8437,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8437=\"\",\"\",IF(WORKDAY(+A8437,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8437,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8438=\"\",\"\",+IF(+A8438=D8438,+E8438,((+G8438/E8438)^+((NETWORKDAYS(+D8438,A8438,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8438,F8438,Feriados!$A$2:$A$1058)-1))*E8438)))","v":""},{"$f":"IF(A8438=\"\",\"\",+IF(+A8438=D8438,+VLOOKUP(D8438,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8438,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8438=\"\",\"\",+VLOOKUP(+EOMONTH(+F8438,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8438=\"\",\"\",VLOOKUP(D8438,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8438=\"\",\"\",IF(A8438=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8438,-2)+15,Cenários!$A:$D,2,FALSE)>A8438,+VLOOKUP(+EOMONTH(+A8438,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8438,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8438=\"\",\"\",VLOOKUP(F8438,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8438=\"\",\"\",IF(WORKDAY(+A8438,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8438,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8439=\"\",\"\",+IF(+A8439=D8439,+E8439,((+G8439/E8439)^+((NETWORKDAYS(+D8439,A8439,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8439,F8439,Feriados!$A$2:$A$1058)-1))*E8439)))","v":""},{"$f":"IF(A8439=\"\",\"\",+IF(+A8439=D8439,+VLOOKUP(D8439,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8439,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8439=\"\",\"\",+VLOOKUP(+EOMONTH(+F8439,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8439=\"\",\"\",VLOOKUP(D8439,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8439=\"\",\"\",IF(A8439=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8439,-2)+15,Cenários!$A:$D,2,FALSE)>A8439,+VLOOKUP(+EOMONTH(+A8439,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8439,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8439=\"\",\"\",VLOOKUP(F8439,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8439=\"\",\"\",IF(WORKDAY(+A8439,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8439,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8440=\"\",\"\",+IF(+A8440=D8440,+E8440,((+G8440/E8440)^+((NETWORKDAYS(+D8440,A8440,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8440,F8440,Feriados!$A$2:$A$1058)-1))*E8440)))","v":""},{"$f":"IF(A8440=\"\",\"\",+IF(+A8440=D8440,+VLOOKUP(D8440,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8440,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8440=\"\",\"\",+VLOOKUP(+EOMONTH(+F8440,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8440=\"\",\"\",VLOOKUP(D8440,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8440=\"\",\"\",IF(A8440=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8440,-2)+15,Cenários!$A:$D,2,FALSE)>A8440,+VLOOKUP(+EOMONTH(+A8440,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8440,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8440=\"\",\"\",VLOOKUP(F8440,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8440=\"\",\"\",IF(WORKDAY(+A8440,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8440,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8441=\"\",\"\",+IF(+A8441=D8441,+E8441,((+G8441/E8441)^+((NETWORKDAYS(+D8441,A8441,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8441,F8441,Feriados!$A$2:$A$1058)-1))*E8441)))","v":""},{"$f":"IF(A8441=\"\",\"\",+IF(+A8441=D8441,+VLOOKUP(D8441,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8441,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8441=\"\",\"\",+VLOOKUP(+EOMONTH(+F8441,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8441=\"\",\"\",VLOOKUP(D8441,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8441=\"\",\"\",IF(A8441=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8441,-2)+15,Cenários!$A:$D,2,FALSE)>A8441,+VLOOKUP(+EOMONTH(+A8441,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8441,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8441=\"\",\"\",VLOOKUP(F8441,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8441=\"\",\"\",IF(WORKDAY(+A8441,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8441,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8442=\"\",\"\",+IF(+A8442=D8442,+E8442,((+G8442/E8442)^+((NETWORKDAYS(+D8442,A8442,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8442,F8442,Feriados!$A$2:$A$1058)-1))*E8442)))","v":""},{"$f":"IF(A8442=\"\",\"\",+IF(+A8442=D8442,+VLOOKUP(D8442,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8442,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8442=\"\",\"\",+VLOOKUP(+EOMONTH(+F8442,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8442=\"\",\"\",VLOOKUP(D8442,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8442=\"\",\"\",IF(A8442=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8442,-2)+15,Cenários!$A:$D,2,FALSE)>A8442,+VLOOKUP(+EOMONTH(+A8442,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8442,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8442=\"\",\"\",VLOOKUP(F8442,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8442=\"\",\"\",IF(WORKDAY(+A8442,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8442,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8443=\"\",\"\",+IF(+A8443=D8443,+E8443,((+G8443/E8443)^+((NETWORKDAYS(+D8443,A8443,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8443,F8443,Feriados!$A$2:$A$1058)-1))*E8443)))","v":""},{"$f":"IF(A8443=\"\",\"\",+IF(+A8443=D8443,+VLOOKUP(D8443,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8443,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8443=\"\",\"\",+VLOOKUP(+EOMONTH(+F8443,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8443=\"\",\"\",VLOOKUP(D8443,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8443=\"\",\"\",IF(A8443=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8443,-2)+15,Cenários!$A:$D,2,FALSE)>A8443,+VLOOKUP(+EOMONTH(+A8443,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8443,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8443=\"\",\"\",VLOOKUP(F8443,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8443=\"\",\"\",IF(WORKDAY(+A8443,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8443,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8444=\"\",\"\",+IF(+A8444=D8444,+E8444,((+G8444/E8444)^+((NETWORKDAYS(+D8444,A8444,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8444,F8444,Feriados!$A$2:$A$1058)-1))*E8444)))","v":""},{"$f":"IF(A8444=\"\",\"\",+IF(+A8444=D8444,+VLOOKUP(D8444,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8444,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8444=\"\",\"\",+VLOOKUP(+EOMONTH(+F8444,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8444=\"\",\"\",VLOOKUP(D8444,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8444=\"\",\"\",IF(A8444=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8444,-2)+15,Cenários!$A:$D,2,FALSE)>A8444,+VLOOKUP(+EOMONTH(+A8444,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8444,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8444=\"\",\"\",VLOOKUP(F8444,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8444=\"\",\"\",IF(WORKDAY(+A8444,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8444,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8445=\"\",\"\",+IF(+A8445=D8445,+E8445,((+G8445/E8445)^+((NETWORKDAYS(+D8445,A8445,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8445,F8445,Feriados!$A$2:$A$1058)-1))*E8445)))","v":""},{"$f":"IF(A8445=\"\",\"\",+IF(+A8445=D8445,+VLOOKUP(D8445,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8445,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8445=\"\",\"\",+VLOOKUP(+EOMONTH(+F8445,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8445=\"\",\"\",VLOOKUP(D8445,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8445=\"\",\"\",IF(A8445=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8445,-2)+15,Cenários!$A:$D,2,FALSE)>A8445,+VLOOKUP(+EOMONTH(+A8445,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8445,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8445=\"\",\"\",VLOOKUP(F8445,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8445=\"\",\"\",IF(WORKDAY(+A8445,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8445,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8446=\"\",\"\",+IF(+A8446=D8446,+E8446,((+G8446/E8446)^+((NETWORKDAYS(+D8446,A8446,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8446,F8446,Feriados!$A$2:$A$1058)-1))*E8446)))","v":""},{"$f":"IF(A8446=\"\",\"\",+IF(+A8446=D8446,+VLOOKUP(D8446,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8446,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8446=\"\",\"\",+VLOOKUP(+EOMONTH(+F8446,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8446=\"\",\"\",VLOOKUP(D8446,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8446=\"\",\"\",IF(A8446=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8446,-2)+15,Cenários!$A:$D,2,FALSE)>A8446,+VLOOKUP(+EOMONTH(+A8446,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8446,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8446=\"\",\"\",VLOOKUP(F8446,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8446=\"\",\"\",IF(WORKDAY(+A8446,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8446,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8447=\"\",\"\",+IF(+A8447=D8447,+E8447,((+G8447/E8447)^+((NETWORKDAYS(+D8447,A8447,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8447,F8447,Feriados!$A$2:$A$1058)-1))*E8447)))","v":""},{"$f":"IF(A8447=\"\",\"\",+IF(+A8447=D8447,+VLOOKUP(D8447,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8447,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8447=\"\",\"\",+VLOOKUP(+EOMONTH(+F8447,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8447=\"\",\"\",VLOOKUP(D8447,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8447=\"\",\"\",IF(A8447=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8447,-2)+15,Cenários!$A:$D,2,FALSE)>A8447,+VLOOKUP(+EOMONTH(+A8447,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8447,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8447=\"\",\"\",VLOOKUP(F8447,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8447=\"\",\"\",IF(WORKDAY(+A8447,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8447,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8448=\"\",\"\",+IF(+A8448=D8448,+E8448,((+G8448/E8448)^+((NETWORKDAYS(+D8448,A8448,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8448,F8448,Feriados!$A$2:$A$1058)-1))*E8448)))","v":""},{"$f":"IF(A8448=\"\",\"\",+IF(+A8448=D8448,+VLOOKUP(D8448,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8448,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8448=\"\",\"\",+VLOOKUP(+EOMONTH(+F8448,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8448=\"\",\"\",VLOOKUP(D8448,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8448=\"\",\"\",IF(A8448=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8448,-2)+15,Cenários!$A:$D,2,FALSE)>A8448,+VLOOKUP(+EOMONTH(+A8448,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8448,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8448=\"\",\"\",VLOOKUP(F8448,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8448=\"\",\"\",IF(WORKDAY(+A8448,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8448,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8449=\"\",\"\",+IF(+A8449=D8449,+E8449,((+G8449/E8449)^+((NETWORKDAYS(+D8449,A8449,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8449,F8449,Feriados!$A$2:$A$1058)-1))*E8449)))","v":""},{"$f":"IF(A8449=\"\",\"\",+IF(+A8449=D8449,+VLOOKUP(D8449,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8449,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8449=\"\",\"\",+VLOOKUP(+EOMONTH(+F8449,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8449=\"\",\"\",VLOOKUP(D8449,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8449=\"\",\"\",IF(A8449=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8449,-2)+15,Cenários!$A:$D,2,FALSE)>A8449,+VLOOKUP(+EOMONTH(+A8449,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8449,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8449=\"\",\"\",VLOOKUP(F8449,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8449=\"\",\"\",IF(WORKDAY(+A8449,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8449,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8450=\"\",\"\",+IF(+A8450=D8450,+E8450,((+G8450/E8450)^+((NETWORKDAYS(+D8450,A8450,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8450,F8450,Feriados!$A$2:$A$1058)-1))*E8450)))","v":""},{"$f":"IF(A8450=\"\",\"\",+IF(+A8450=D8450,+VLOOKUP(D8450,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8450,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8450=\"\",\"\",+VLOOKUP(+EOMONTH(+F8450,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8450=\"\",\"\",VLOOKUP(D8450,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8450=\"\",\"\",IF(A8450=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8450,-2)+15,Cenários!$A:$D,2,FALSE)>A8450,+VLOOKUP(+EOMONTH(+A8450,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8450,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8450=\"\",\"\",VLOOKUP(F8450,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8450=\"\",\"\",IF(WORKDAY(+A8450,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8450,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8451=\"\",\"\",+IF(+A8451=D8451,+E8451,((+G8451/E8451)^+((NETWORKDAYS(+D8451,A8451,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8451,F8451,Feriados!$A$2:$A$1058)-1))*E8451)))","v":""},{"$f":"IF(A8451=\"\",\"\",+IF(+A8451=D8451,+VLOOKUP(D8451,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8451,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8451=\"\",\"\",+VLOOKUP(+EOMONTH(+F8451,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8451=\"\",\"\",VLOOKUP(D8451,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8451=\"\",\"\",IF(A8451=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8451,-2)+15,Cenários!$A:$D,2,FALSE)>A8451,+VLOOKUP(+EOMONTH(+A8451,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8451,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8451=\"\",\"\",VLOOKUP(F8451,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8451=\"\",\"\",IF(WORKDAY(+A8451,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8451,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8452=\"\",\"\",+IF(+A8452=D8452,+E8452,((+G8452/E8452)^+((NETWORKDAYS(+D8452,A8452,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8452,F8452,Feriados!$A$2:$A$1058)-1))*E8452)))","v":""},{"$f":"IF(A8452=\"\",\"\",+IF(+A8452=D8452,+VLOOKUP(D8452,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8452,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8452=\"\",\"\",+VLOOKUP(+EOMONTH(+F8452,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8452=\"\",\"\",VLOOKUP(D8452,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8452=\"\",\"\",IF(A8452=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8452,-2)+15,Cenários!$A:$D,2,FALSE)>A8452,+VLOOKUP(+EOMONTH(+A8452,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8452,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8452=\"\",\"\",VLOOKUP(F8452,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8452=\"\",\"\",IF(WORKDAY(+A8452,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8452,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8453=\"\",\"\",+IF(+A8453=D8453,+E8453,((+G8453/E8453)^+((NETWORKDAYS(+D8453,A8453,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8453,F8453,Feriados!$A$2:$A$1058)-1))*E8453)))","v":""},{"$f":"IF(A8453=\"\",\"\",+IF(+A8453=D8453,+VLOOKUP(D8453,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8453,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8453=\"\",\"\",+VLOOKUP(+EOMONTH(+F8453,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8453=\"\",\"\",VLOOKUP(D8453,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8453=\"\",\"\",IF(A8453=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8453,-2)+15,Cenários!$A:$D,2,FALSE)>A8453,+VLOOKUP(+EOMONTH(+A8453,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8453,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8453=\"\",\"\",VLOOKUP(F8453,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8453=\"\",\"\",IF(WORKDAY(+A8453,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8453,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8454=\"\",\"\",+IF(+A8454=D8454,+E8454,((+G8454/E8454)^+((NETWORKDAYS(+D8454,A8454,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8454,F8454,Feriados!$A$2:$A$1058)-1))*E8454)))","v":""},{"$f":"IF(A8454=\"\",\"\",+IF(+A8454=D8454,+VLOOKUP(D8454,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8454,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8454=\"\",\"\",+VLOOKUP(+EOMONTH(+F8454,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8454=\"\",\"\",VLOOKUP(D8454,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8454=\"\",\"\",IF(A8454=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8454,-2)+15,Cenários!$A:$D,2,FALSE)>A8454,+VLOOKUP(+EOMONTH(+A8454,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8454,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8454=\"\",\"\",VLOOKUP(F8454,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8454=\"\",\"\",IF(WORKDAY(+A8454,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8454,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8455=\"\",\"\",+IF(+A8455=D8455,+E8455,((+G8455/E8455)^+((NETWORKDAYS(+D8455,A8455,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8455,F8455,Feriados!$A$2:$A$1058)-1))*E8455)))","v":""},{"$f":"IF(A8455=\"\",\"\",+IF(+A8455=D8455,+VLOOKUP(D8455,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8455,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8455=\"\",\"\",+VLOOKUP(+EOMONTH(+F8455,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8455=\"\",\"\",VLOOKUP(D8455,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8455=\"\",\"\",IF(A8455=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8455,-2)+15,Cenários!$A:$D,2,FALSE)>A8455,+VLOOKUP(+EOMONTH(+A8455,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8455,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8455=\"\",\"\",VLOOKUP(F8455,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8455=\"\",\"\",IF(WORKDAY(+A8455,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8455,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8456=\"\",\"\",+IF(+A8456=D8456,+E8456,((+G8456/E8456)^+((NETWORKDAYS(+D8456,A8456,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8456,F8456,Feriados!$A$2:$A$1058)-1))*E8456)))","v":""},{"$f":"IF(A8456=\"\",\"\",+IF(+A8456=D8456,+VLOOKUP(D8456,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8456,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8456=\"\",\"\",+VLOOKUP(+EOMONTH(+F8456,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8456=\"\",\"\",VLOOKUP(D8456,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8456=\"\",\"\",IF(A8456=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8456,-2)+15,Cenários!$A:$D,2,FALSE)>A8456,+VLOOKUP(+EOMONTH(+A8456,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8456,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8456=\"\",\"\",VLOOKUP(F8456,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8456=\"\",\"\",IF(WORKDAY(+A8456,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8456,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8457=\"\",\"\",+IF(+A8457=D8457,+E8457,((+G8457/E8457)^+((NETWORKDAYS(+D8457,A8457,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8457,F8457,Feriados!$A$2:$A$1058)-1))*E8457)))","v":""},{"$f":"IF(A8457=\"\",\"\",+IF(+A8457=D8457,+VLOOKUP(D8457,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8457,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8457=\"\",\"\",+VLOOKUP(+EOMONTH(+F8457,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8457=\"\",\"\",VLOOKUP(D8457,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8457=\"\",\"\",IF(A8457=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8457,-2)+15,Cenários!$A:$D,2,FALSE)>A8457,+VLOOKUP(+EOMONTH(+A8457,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8457,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8457=\"\",\"\",VLOOKUP(F8457,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8457=\"\",\"\",IF(WORKDAY(+A8457,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8457,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8458=\"\",\"\",+IF(+A8458=D8458,+E8458,((+G8458/E8458)^+((NETWORKDAYS(+D8458,A8458,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8458,F8458,Feriados!$A$2:$A$1058)-1))*E8458)))","v":""},{"$f":"IF(A8458=\"\",\"\",+IF(+A8458=D8458,+VLOOKUP(D8458,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8458,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8458=\"\",\"\",+VLOOKUP(+EOMONTH(+F8458,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8458=\"\",\"\",VLOOKUP(D8458,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8458=\"\",\"\",IF(A8458=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8458,-2)+15,Cenários!$A:$D,2,FALSE)>A8458,+VLOOKUP(+EOMONTH(+A8458,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8458,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8458=\"\",\"\",VLOOKUP(F8458,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8458=\"\",\"\",IF(WORKDAY(+A8458,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8458,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8459=\"\",\"\",+IF(+A8459=D8459,+E8459,((+G8459/E8459)^+((NETWORKDAYS(+D8459,A8459,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8459,F8459,Feriados!$A$2:$A$1058)-1))*E8459)))","v":""},{"$f":"IF(A8459=\"\",\"\",+IF(+A8459=D8459,+VLOOKUP(D8459,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8459,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8459=\"\",\"\",+VLOOKUP(+EOMONTH(+F8459,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8459=\"\",\"\",VLOOKUP(D8459,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8459=\"\",\"\",IF(A8459=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8459,-2)+15,Cenários!$A:$D,2,FALSE)>A8459,+VLOOKUP(+EOMONTH(+A8459,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8459,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8459=\"\",\"\",VLOOKUP(F8459,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8459=\"\",\"\",IF(WORKDAY(+A8459,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8459,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8460=\"\",\"\",+IF(+A8460=D8460,+E8460,((+G8460/E8460)^+((NETWORKDAYS(+D8460,A8460,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8460,F8460,Feriados!$A$2:$A$1058)-1))*E8460)))","v":""},{"$f":"IF(A8460=\"\",\"\",+IF(+A8460=D8460,+VLOOKUP(D8460,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8460,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8460=\"\",\"\",+VLOOKUP(+EOMONTH(+F8460,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8460=\"\",\"\",VLOOKUP(D8460,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8460=\"\",\"\",IF(A8460=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8460,-2)+15,Cenários!$A:$D,2,FALSE)>A8460,+VLOOKUP(+EOMONTH(+A8460,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8460,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8460=\"\",\"\",VLOOKUP(F8460,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8460=\"\",\"\",IF(WORKDAY(+A8460,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8460,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8461=\"\",\"\",+IF(+A8461=D8461,+E8461,((+G8461/E8461)^+((NETWORKDAYS(+D8461,A8461,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8461,F8461,Feriados!$A$2:$A$1058)-1))*E8461)))","v":""},{"$f":"IF(A8461=\"\",\"\",+IF(+A8461=D8461,+VLOOKUP(D8461,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8461,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8461=\"\",\"\",+VLOOKUP(+EOMONTH(+F8461,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8461=\"\",\"\",VLOOKUP(D8461,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8461=\"\",\"\",IF(A8461=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8461,-2)+15,Cenários!$A:$D,2,FALSE)>A8461,+VLOOKUP(+EOMONTH(+A8461,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8461,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8461=\"\",\"\",VLOOKUP(F8461,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8461=\"\",\"\",IF(WORKDAY(+A8461,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8461,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8462=\"\",\"\",+IF(+A8462=D8462,+E8462,((+G8462/E8462)^+((NETWORKDAYS(+D8462,A8462,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8462,F8462,Feriados!$A$2:$A$1058)-1))*E8462)))","v":""},{"$f":"IF(A8462=\"\",\"\",+IF(+A8462=D8462,+VLOOKUP(D8462,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8462,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8462=\"\",\"\",+VLOOKUP(+EOMONTH(+F8462,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8462=\"\",\"\",VLOOKUP(D8462,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8462=\"\",\"\",IF(A8462=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8462,-2)+15,Cenários!$A:$D,2,FALSE)>A8462,+VLOOKUP(+EOMONTH(+A8462,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8462,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8462=\"\",\"\",VLOOKUP(F8462,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8462=\"\",\"\",IF(WORKDAY(+A8462,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8462,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8463=\"\",\"\",+IF(+A8463=D8463,+E8463,((+G8463/E8463)^+((NETWORKDAYS(+D8463,A8463,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8463,F8463,Feriados!$A$2:$A$1058)-1))*E8463)))","v":""},{"$f":"IF(A8463=\"\",\"\",+IF(+A8463=D8463,+VLOOKUP(D8463,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8463,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8463=\"\",\"\",+VLOOKUP(+EOMONTH(+F8463,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8463=\"\",\"\",VLOOKUP(D8463,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8463=\"\",\"\",IF(A8463=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8463,-2)+15,Cenários!$A:$D,2,FALSE)>A8463,+VLOOKUP(+EOMONTH(+A8463,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8463,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8463=\"\",\"\",VLOOKUP(F8463,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8463=\"\",\"\",IF(WORKDAY(+A8463,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8463,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8464=\"\",\"\",+IF(+A8464=D8464,+E8464,((+G8464/E8464)^+((NETWORKDAYS(+D8464,A8464,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8464,F8464,Feriados!$A$2:$A$1058)-1))*E8464)))","v":""},{"$f":"IF(A8464=\"\",\"\",+IF(+A8464=D8464,+VLOOKUP(D8464,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8464,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8464=\"\",\"\",+VLOOKUP(+EOMONTH(+F8464,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8464=\"\",\"\",VLOOKUP(D8464,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8464=\"\",\"\",IF(A8464=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8464,-2)+15,Cenários!$A:$D,2,FALSE)>A8464,+VLOOKUP(+EOMONTH(+A8464,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8464,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8464=\"\",\"\",VLOOKUP(F8464,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8464=\"\",\"\",IF(WORKDAY(+A8464,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8464,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8465=\"\",\"\",+IF(+A8465=D8465,+E8465,((+G8465/E8465)^+((NETWORKDAYS(+D8465,A8465,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8465,F8465,Feriados!$A$2:$A$1058)-1))*E8465)))","v":""},{"$f":"IF(A8465=\"\",\"\",+IF(+A8465=D8465,+VLOOKUP(D8465,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8465,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8465=\"\",\"\",+VLOOKUP(+EOMONTH(+F8465,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8465=\"\",\"\",VLOOKUP(D8465,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8465=\"\",\"\",IF(A8465=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8465,-2)+15,Cenários!$A:$D,2,FALSE)>A8465,+VLOOKUP(+EOMONTH(+A8465,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8465,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8465=\"\",\"\",VLOOKUP(F8465,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8465=\"\",\"\",IF(WORKDAY(+A8465,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8465,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8466=\"\",\"\",+IF(+A8466=D8466,+E8466,((+G8466/E8466)^+((NETWORKDAYS(+D8466,A8466,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8466,F8466,Feriados!$A$2:$A$1058)-1))*E8466)))","v":""},{"$f":"IF(A8466=\"\",\"\",+IF(+A8466=D8466,+VLOOKUP(D8466,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8466,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8466=\"\",\"\",+VLOOKUP(+EOMONTH(+F8466,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8466=\"\",\"\",VLOOKUP(D8466,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8466=\"\",\"\",IF(A8466=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8466,-2)+15,Cenários!$A:$D,2,FALSE)>A8466,+VLOOKUP(+EOMONTH(+A8466,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8466,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8466=\"\",\"\",VLOOKUP(F8466,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8466=\"\",\"\",IF(WORKDAY(+A8466,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8466,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8467=\"\",\"\",+IF(+A8467=D8467,+E8467,((+G8467/E8467)^+((NETWORKDAYS(+D8467,A8467,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8467,F8467,Feriados!$A$2:$A$1058)-1))*E8467)))","v":""},{"$f":"IF(A8467=\"\",\"\",+IF(+A8467=D8467,+VLOOKUP(D8467,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8467,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8467=\"\",\"\",+VLOOKUP(+EOMONTH(+F8467,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8467=\"\",\"\",VLOOKUP(D8467,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8467=\"\",\"\",IF(A8467=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8467,-2)+15,Cenários!$A:$D,2,FALSE)>A8467,+VLOOKUP(+EOMONTH(+A8467,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8467,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8467=\"\",\"\",VLOOKUP(F8467,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8467=\"\",\"\",IF(WORKDAY(+A8467,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8467,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8468=\"\",\"\",+IF(+A8468=D8468,+E8468,((+G8468/E8468)^+((NETWORKDAYS(+D8468,A8468,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8468,F8468,Feriados!$A$2:$A$1058)-1))*E8468)))","v":""},{"$f":"IF(A8468=\"\",\"\",+IF(+A8468=D8468,+VLOOKUP(D8468,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8468,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8468=\"\",\"\",+VLOOKUP(+EOMONTH(+F8468,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8468=\"\",\"\",VLOOKUP(D8468,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8468=\"\",\"\",IF(A8468=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8468,-2)+15,Cenários!$A:$D,2,FALSE)>A8468,+VLOOKUP(+EOMONTH(+A8468,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8468,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8468=\"\",\"\",VLOOKUP(F8468,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8468=\"\",\"\",IF(WORKDAY(+A8468,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8468,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8469=\"\",\"\",+IF(+A8469=D8469,+E8469,((+G8469/E8469)^+((NETWORKDAYS(+D8469,A8469,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8469,F8469,Feriados!$A$2:$A$1058)-1))*E8469)))","v":""},{"$f":"IF(A8469=\"\",\"\",+IF(+A8469=D8469,+VLOOKUP(D8469,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8469,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8469=\"\",\"\",+VLOOKUP(+EOMONTH(+F8469,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8469=\"\",\"\",VLOOKUP(D8469,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8469=\"\",\"\",IF(A8469=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8469,-2)+15,Cenários!$A:$D,2,FALSE)>A8469,+VLOOKUP(+EOMONTH(+A8469,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8469,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8469=\"\",\"\",VLOOKUP(F8469,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8469=\"\",\"\",IF(WORKDAY(+A8469,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8469,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8470=\"\",\"\",+IF(+A8470=D8470,+E8470,((+G8470/E8470)^+((NETWORKDAYS(+D8470,A8470,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8470,F8470,Feriados!$A$2:$A$1058)-1))*E8470)))","v":""},{"$f":"IF(A8470=\"\",\"\",+IF(+A8470=D8470,+VLOOKUP(D8470,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8470,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8470=\"\",\"\",+VLOOKUP(+EOMONTH(+F8470,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8470=\"\",\"\",VLOOKUP(D8470,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8470=\"\",\"\",IF(A8470=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8470,-2)+15,Cenários!$A:$D,2,FALSE)>A8470,+VLOOKUP(+EOMONTH(+A8470,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8470,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8470=\"\",\"\",VLOOKUP(F8470,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8470=\"\",\"\",IF(WORKDAY(+A8470,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8470,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8471=\"\",\"\",+IF(+A8471=D8471,+E8471,((+G8471/E8471)^+((NETWORKDAYS(+D8471,A8471,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8471,F8471,Feriados!$A$2:$A$1058)-1))*E8471)))","v":""},{"$f":"IF(A8471=\"\",\"\",+IF(+A8471=D8471,+VLOOKUP(D8471,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8471,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8471=\"\",\"\",+VLOOKUP(+EOMONTH(+F8471,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8471=\"\",\"\",VLOOKUP(D8471,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8471=\"\",\"\",IF(A8471=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8471,-2)+15,Cenários!$A:$D,2,FALSE)>A8471,+VLOOKUP(+EOMONTH(+A8471,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8471,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8471=\"\",\"\",VLOOKUP(F8471,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8471=\"\",\"\",IF(WORKDAY(+A8471,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8471,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8472=\"\",\"\",+IF(+A8472=D8472,+E8472,((+G8472/E8472)^+((NETWORKDAYS(+D8472,A8472,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8472,F8472,Feriados!$A$2:$A$1058)-1))*E8472)))","v":""},{"$f":"IF(A8472=\"\",\"\",+IF(+A8472=D8472,+VLOOKUP(D8472,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8472,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8472=\"\",\"\",+VLOOKUP(+EOMONTH(+F8472,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8472=\"\",\"\",VLOOKUP(D8472,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8472=\"\",\"\",IF(A8472=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8472,-2)+15,Cenários!$A:$D,2,FALSE)>A8472,+VLOOKUP(+EOMONTH(+A8472,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8472,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8472=\"\",\"\",VLOOKUP(F8472,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8472=\"\",\"\",IF(WORKDAY(+A8472,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8472,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8473=\"\",\"\",+IF(+A8473=D8473,+E8473,((+G8473/E8473)^+((NETWORKDAYS(+D8473,A8473,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8473,F8473,Feriados!$A$2:$A$1058)-1))*E8473)))","v":""},{"$f":"IF(A8473=\"\",\"\",+IF(+A8473=D8473,+VLOOKUP(D8473,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8473,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8473=\"\",\"\",+VLOOKUP(+EOMONTH(+F8473,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8473=\"\",\"\",VLOOKUP(D8473,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8473=\"\",\"\",IF(A8473=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8473,-2)+15,Cenários!$A:$D,2,FALSE)>A8473,+VLOOKUP(+EOMONTH(+A8473,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8473,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8473=\"\",\"\",VLOOKUP(F8473,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8473=\"\",\"\",IF(WORKDAY(+A8473,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8473,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8474=\"\",\"\",+IF(+A8474=D8474,+E8474,((+G8474/E8474)^+((NETWORKDAYS(+D8474,A8474,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8474,F8474,Feriados!$A$2:$A$1058)-1))*E8474)))","v":""},{"$f":"IF(A8474=\"\",\"\",+IF(+A8474=D8474,+VLOOKUP(D8474,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8474,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8474=\"\",\"\",+VLOOKUP(+EOMONTH(+F8474,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8474=\"\",\"\",VLOOKUP(D8474,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8474=\"\",\"\",IF(A8474=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8474,-2)+15,Cenários!$A:$D,2,FALSE)>A8474,+VLOOKUP(+EOMONTH(+A8474,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8474,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8474=\"\",\"\",VLOOKUP(F8474,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8474=\"\",\"\",IF(WORKDAY(+A8474,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8474,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8475=\"\",\"\",+IF(+A8475=D8475,+E8475,((+G8475/E8475)^+((NETWORKDAYS(+D8475,A8475,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8475,F8475,Feriados!$A$2:$A$1058)-1))*E8475)))","v":""},{"$f":"IF(A8475=\"\",\"\",+IF(+A8475=D8475,+VLOOKUP(D8475,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8475,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8475=\"\",\"\",+VLOOKUP(+EOMONTH(+F8475,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8475=\"\",\"\",VLOOKUP(D8475,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8475=\"\",\"\",IF(A8475=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8475,-2)+15,Cenários!$A:$D,2,FALSE)>A8475,+VLOOKUP(+EOMONTH(+A8475,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8475,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8475=\"\",\"\",VLOOKUP(F8475,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8475=\"\",\"\",IF(WORKDAY(+A8475,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8475,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8476=\"\",\"\",+IF(+A8476=D8476,+E8476,((+G8476/E8476)^+((NETWORKDAYS(+D8476,A8476,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8476,F8476,Feriados!$A$2:$A$1058)-1))*E8476)))","v":""},{"$f":"IF(A8476=\"\",\"\",+IF(+A8476=D8476,+VLOOKUP(D8476,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8476,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8476=\"\",\"\",+VLOOKUP(+EOMONTH(+F8476,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8476=\"\",\"\",VLOOKUP(D8476,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8476=\"\",\"\",IF(A8476=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8476,-2)+15,Cenários!$A:$D,2,FALSE)>A8476,+VLOOKUP(+EOMONTH(+A8476,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8476,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8476=\"\",\"\",VLOOKUP(F8476,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8476=\"\",\"\",IF(WORKDAY(+A8476,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8476,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8477=\"\",\"\",+IF(+A8477=D8477,+E8477,((+G8477/E8477)^+((NETWORKDAYS(+D8477,A8477,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8477,F8477,Feriados!$A$2:$A$1058)-1))*E8477)))","v":""},{"$f":"IF(A8477=\"\",\"\",+IF(+A8477=D8477,+VLOOKUP(D8477,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8477,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8477=\"\",\"\",+VLOOKUP(+EOMONTH(+F8477,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8477=\"\",\"\",VLOOKUP(D8477,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8477=\"\",\"\",IF(A8477=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8477,-2)+15,Cenários!$A:$D,2,FALSE)>A8477,+VLOOKUP(+EOMONTH(+A8477,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8477,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8477=\"\",\"\",VLOOKUP(F8477,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8477=\"\",\"\",IF(WORKDAY(+A8477,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8477,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8478=\"\",\"\",+IF(+A8478=D8478,+E8478,((+G8478/E8478)^+((NETWORKDAYS(+D8478,A8478,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8478,F8478,Feriados!$A$2:$A$1058)-1))*E8478)))","v":""},{"$f":"IF(A8478=\"\",\"\",+IF(+A8478=D8478,+VLOOKUP(D8478,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8478,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8478=\"\",\"\",+VLOOKUP(+EOMONTH(+F8478,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8478=\"\",\"\",VLOOKUP(D8478,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8478=\"\",\"\",IF(A8478=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8478,-2)+15,Cenários!$A:$D,2,FALSE)>A8478,+VLOOKUP(+EOMONTH(+A8478,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8478,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8478=\"\",\"\",VLOOKUP(F8478,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8478=\"\",\"\",IF(WORKDAY(+A8478,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8478,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8479=\"\",\"\",+IF(+A8479=D8479,+E8479,((+G8479/E8479)^+((NETWORKDAYS(+D8479,A8479,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8479,F8479,Feriados!$A$2:$A$1058)-1))*E8479)))","v":""},{"$f":"IF(A8479=\"\",\"\",+IF(+A8479=D8479,+VLOOKUP(D8479,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8479,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8479=\"\",\"\",+VLOOKUP(+EOMONTH(+F8479,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8479=\"\",\"\",VLOOKUP(D8479,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8479=\"\",\"\",IF(A8479=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8479,-2)+15,Cenários!$A:$D,2,FALSE)>A8479,+VLOOKUP(+EOMONTH(+A8479,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8479,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8479=\"\",\"\",VLOOKUP(F8479,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8479=\"\",\"\",IF(WORKDAY(+A8479,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8479,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8480=\"\",\"\",+IF(+A8480=D8480,+E8480,((+G8480/E8480)^+((NETWORKDAYS(+D8480,A8480,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8480,F8480,Feriados!$A$2:$A$1058)-1))*E8480)))","v":""},{"$f":"IF(A8480=\"\",\"\",+IF(+A8480=D8480,+VLOOKUP(D8480,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8480,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8480=\"\",\"\",+VLOOKUP(+EOMONTH(+F8480,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8480=\"\",\"\",VLOOKUP(D8480,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8480=\"\",\"\",IF(A8480=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8480,-2)+15,Cenários!$A:$D,2,FALSE)>A8480,+VLOOKUP(+EOMONTH(+A8480,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8480,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8480=\"\",\"\",VLOOKUP(F8480,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8480=\"\",\"\",IF(WORKDAY(+A8480,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8480,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8481=\"\",\"\",+IF(+A8481=D8481,+E8481,((+G8481/E8481)^+((NETWORKDAYS(+D8481,A8481,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8481,F8481,Feriados!$A$2:$A$1058)-1))*E8481)))","v":""},{"$f":"IF(A8481=\"\",\"\",+IF(+A8481=D8481,+VLOOKUP(D8481,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8481,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8481=\"\",\"\",+VLOOKUP(+EOMONTH(+F8481,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8481=\"\",\"\",VLOOKUP(D8481,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8481=\"\",\"\",IF(A8481=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8481,-2)+15,Cenários!$A:$D,2,FALSE)>A8481,+VLOOKUP(+EOMONTH(+A8481,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8481,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8481=\"\",\"\",VLOOKUP(F8481,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8481=\"\",\"\",IF(WORKDAY(+A8481,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8481,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8482=\"\",\"\",+IF(+A8482=D8482,+E8482,((+G8482/E8482)^+((NETWORKDAYS(+D8482,A8482,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8482,F8482,Feriados!$A$2:$A$1058)-1))*E8482)))","v":""},{"$f":"IF(A8482=\"\",\"\",+IF(+A8482=D8482,+VLOOKUP(D8482,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8482,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8482=\"\",\"\",+VLOOKUP(+EOMONTH(+F8482,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8482=\"\",\"\",VLOOKUP(D8482,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8482=\"\",\"\",IF(A8482=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8482,-2)+15,Cenários!$A:$D,2,FALSE)>A8482,+VLOOKUP(+EOMONTH(+A8482,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8482,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8482=\"\",\"\",VLOOKUP(F8482,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8482=\"\",\"\",IF(WORKDAY(+A8482,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8482,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8483=\"\",\"\",+IF(+A8483=D8483,+E8483,((+G8483/E8483)^+((NETWORKDAYS(+D8483,A8483,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8483,F8483,Feriados!$A$2:$A$1058)-1))*E8483)))","v":""},{"$f":"IF(A8483=\"\",\"\",+IF(+A8483=D8483,+VLOOKUP(D8483,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8483,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8483=\"\",\"\",+VLOOKUP(+EOMONTH(+F8483,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8483=\"\",\"\",VLOOKUP(D8483,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8483=\"\",\"\",IF(A8483=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8483,-2)+15,Cenários!$A:$D,2,FALSE)>A8483,+VLOOKUP(+EOMONTH(+A8483,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8483,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8483=\"\",\"\",VLOOKUP(F8483,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8483=\"\",\"\",IF(WORKDAY(+A8483,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8483,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8484=\"\",\"\",+IF(+A8484=D8484,+E8484,((+G8484/E8484)^+((NETWORKDAYS(+D8484,A8484,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8484,F8484,Feriados!$A$2:$A$1058)-1))*E8484)))","v":""},{"$f":"IF(A8484=\"\",\"\",+IF(+A8484=D8484,+VLOOKUP(D8484,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8484,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8484=\"\",\"\",+VLOOKUP(+EOMONTH(+F8484,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8484=\"\",\"\",VLOOKUP(D8484,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8484=\"\",\"\",IF(A8484=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8484,-2)+15,Cenários!$A:$D,2,FALSE)>A8484,+VLOOKUP(+EOMONTH(+A8484,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8484,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8484=\"\",\"\",VLOOKUP(F8484,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8484=\"\",\"\",IF(WORKDAY(+A8484,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8484,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8485=\"\",\"\",+IF(+A8485=D8485,+E8485,((+G8485/E8485)^+((NETWORKDAYS(+D8485,A8485,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8485,F8485,Feriados!$A$2:$A$1058)-1))*E8485)))","v":""},{"$f":"IF(A8485=\"\",\"\",+IF(+A8485=D8485,+VLOOKUP(D8485,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8485,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8485=\"\",\"\",+VLOOKUP(+EOMONTH(+F8485,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8485=\"\",\"\",VLOOKUP(D8485,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8485=\"\",\"\",IF(A8485=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8485,-2)+15,Cenários!$A:$D,2,FALSE)>A8485,+VLOOKUP(+EOMONTH(+A8485,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8485,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8485=\"\",\"\",VLOOKUP(F8485,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8485=\"\",\"\",IF(WORKDAY(+A8485,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8485,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8486=\"\",\"\",+IF(+A8486=D8486,+E8486,((+G8486/E8486)^+((NETWORKDAYS(+D8486,A8486,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8486,F8486,Feriados!$A$2:$A$1058)-1))*E8486)))","v":""},{"$f":"IF(A8486=\"\",\"\",+IF(+A8486=D8486,+VLOOKUP(D8486,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8486,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8486=\"\",\"\",+VLOOKUP(+EOMONTH(+F8486,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8486=\"\",\"\",VLOOKUP(D8486,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8486=\"\",\"\",IF(A8486=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8486,-2)+15,Cenários!$A:$D,2,FALSE)>A8486,+VLOOKUP(+EOMONTH(+A8486,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8486,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8486=\"\",\"\",VLOOKUP(F8486,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8486=\"\",\"\",IF(WORKDAY(+A8486,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8486,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8487=\"\",\"\",+IF(+A8487=D8487,+E8487,((+G8487/E8487)^+((NETWORKDAYS(+D8487,A8487,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8487,F8487,Feriados!$A$2:$A$1058)-1))*E8487)))","v":""},{"$f":"IF(A8487=\"\",\"\",+IF(+A8487=D8487,+VLOOKUP(D8487,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8487,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8487=\"\",\"\",+VLOOKUP(+EOMONTH(+F8487,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8487=\"\",\"\",VLOOKUP(D8487,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8487=\"\",\"\",IF(A8487=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8487,-2)+15,Cenários!$A:$D,2,FALSE)>A8487,+VLOOKUP(+EOMONTH(+A8487,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8487,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8487=\"\",\"\",VLOOKUP(F8487,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8487=\"\",\"\",IF(WORKDAY(+A8487,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8487,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8488=\"\",\"\",+IF(+A8488=D8488,+E8488,((+G8488/E8488)^+((NETWORKDAYS(+D8488,A8488,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8488,F8488,Feriados!$A$2:$A$1058)-1))*E8488)))","v":""},{"$f":"IF(A8488=\"\",\"\",+IF(+A8488=D8488,+VLOOKUP(D8488,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8488,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8488=\"\",\"\",+VLOOKUP(+EOMONTH(+F8488,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8488=\"\",\"\",VLOOKUP(D8488,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8488=\"\",\"\",IF(A8488=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8488,-2)+15,Cenários!$A:$D,2,FALSE)>A8488,+VLOOKUP(+EOMONTH(+A8488,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8488,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8488=\"\",\"\",VLOOKUP(F8488,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8488=\"\",\"\",IF(WORKDAY(+A8488,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8488,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8489=\"\",\"\",+IF(+A8489=D8489,+E8489,((+G8489/E8489)^+((NETWORKDAYS(+D8489,A8489,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8489,F8489,Feriados!$A$2:$A$1058)-1))*E8489)))","v":""},{"$f":"IF(A8489=\"\",\"\",+IF(+A8489=D8489,+VLOOKUP(D8489,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8489,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8489=\"\",\"\",+VLOOKUP(+EOMONTH(+F8489,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8489=\"\",\"\",VLOOKUP(D8489,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8489=\"\",\"\",IF(A8489=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8489,-2)+15,Cenários!$A:$D,2,FALSE)>A8489,+VLOOKUP(+EOMONTH(+A8489,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8489,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8489=\"\",\"\",VLOOKUP(F8489,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8489=\"\",\"\",IF(WORKDAY(+A8489,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8489,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8490=\"\",\"\",+IF(+A8490=D8490,+E8490,((+G8490/E8490)^+((NETWORKDAYS(+D8490,A8490,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8490,F8490,Feriados!$A$2:$A$1058)-1))*E8490)))","v":""},{"$f":"IF(A8490=\"\",\"\",+IF(+A8490=D8490,+VLOOKUP(D8490,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8490,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8490=\"\",\"\",+VLOOKUP(+EOMONTH(+F8490,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8490=\"\",\"\",VLOOKUP(D8490,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8490=\"\",\"\",IF(A8490=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8490,-2)+15,Cenários!$A:$D,2,FALSE)>A8490,+VLOOKUP(+EOMONTH(+A8490,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8490,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8490=\"\",\"\",VLOOKUP(F8490,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8490=\"\",\"\",IF(WORKDAY(+A8490,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8490,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8491=\"\",\"\",+IF(+A8491=D8491,+E8491,((+G8491/E8491)^+((NETWORKDAYS(+D8491,A8491,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8491,F8491,Feriados!$A$2:$A$1058)-1))*E8491)))","v":""},{"$f":"IF(A8491=\"\",\"\",+IF(+A8491=D8491,+VLOOKUP(D8491,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8491,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8491=\"\",\"\",+VLOOKUP(+EOMONTH(+F8491,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8491=\"\",\"\",VLOOKUP(D8491,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8491=\"\",\"\",IF(A8491=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8491,-2)+15,Cenários!$A:$D,2,FALSE)>A8491,+VLOOKUP(+EOMONTH(+A8491,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8491,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8491=\"\",\"\",VLOOKUP(F8491,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8491=\"\",\"\",IF(WORKDAY(+A8491,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8491,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8492=\"\",\"\",+IF(+A8492=D8492,+E8492,((+G8492/E8492)^+((NETWORKDAYS(+D8492,A8492,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8492,F8492,Feriados!$A$2:$A$1058)-1))*E8492)))","v":""},{"$f":"IF(A8492=\"\",\"\",+IF(+A8492=D8492,+VLOOKUP(D8492,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8492,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8492=\"\",\"\",+VLOOKUP(+EOMONTH(+F8492,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8492=\"\",\"\",VLOOKUP(D8492,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8492=\"\",\"\",IF(A8492=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8492,-2)+15,Cenários!$A:$D,2,FALSE)>A8492,+VLOOKUP(+EOMONTH(+A8492,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8492,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8492=\"\",\"\",VLOOKUP(F8492,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8492=\"\",\"\",IF(WORKDAY(+A8492,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8492,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8493=\"\",\"\",+IF(+A8493=D8493,+E8493,((+G8493/E8493)^+((NETWORKDAYS(+D8493,A8493,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8493,F8493,Feriados!$A$2:$A$1058)-1))*E8493)))","v":""},{"$f":"IF(A8493=\"\",\"\",+IF(+A8493=D8493,+VLOOKUP(D8493,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8493,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8493=\"\",\"\",+VLOOKUP(+EOMONTH(+F8493,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8493=\"\",\"\",VLOOKUP(D8493,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8493=\"\",\"\",IF(A8493=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8493,-2)+15,Cenários!$A:$D,2,FALSE)>A8493,+VLOOKUP(+EOMONTH(+A8493,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8493,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8493=\"\",\"\",VLOOKUP(F8493,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8493=\"\",\"\",IF(WORKDAY(+A8493,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8493,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8494=\"\",\"\",+IF(+A8494=D8494,+E8494,((+G8494/E8494)^+((NETWORKDAYS(+D8494,A8494,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8494,F8494,Feriados!$A$2:$A$1058)-1))*E8494)))","v":""},{"$f":"IF(A8494=\"\",\"\",+IF(+A8494=D8494,+VLOOKUP(D8494,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8494,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8494=\"\",\"\",+VLOOKUP(+EOMONTH(+F8494,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8494=\"\",\"\",VLOOKUP(D8494,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8494=\"\",\"\",IF(A8494=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8494,-2)+15,Cenários!$A:$D,2,FALSE)>A8494,+VLOOKUP(+EOMONTH(+A8494,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8494,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8494=\"\",\"\",VLOOKUP(F8494,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8494=\"\",\"\",IF(WORKDAY(+A8494,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8494,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8495=\"\",\"\",+IF(+A8495=D8495,+E8495,((+G8495/E8495)^+((NETWORKDAYS(+D8495,A8495,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8495,F8495,Feriados!$A$2:$A$1058)-1))*E8495)))","v":""},{"$f":"IF(A8495=\"\",\"\",+IF(+A8495=D8495,+VLOOKUP(D8495,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8495,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8495=\"\",\"\",+VLOOKUP(+EOMONTH(+F8495,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8495=\"\",\"\",VLOOKUP(D8495,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8495=\"\",\"\",IF(A8495=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8495,-2)+15,Cenários!$A:$D,2,FALSE)>A8495,+VLOOKUP(+EOMONTH(+A8495,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8495,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8495=\"\",\"\",VLOOKUP(F8495,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8495=\"\",\"\",IF(WORKDAY(+A8495,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8495,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8496=\"\",\"\",+IF(+A8496=D8496,+E8496,((+G8496/E8496)^+((NETWORKDAYS(+D8496,A8496,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8496,F8496,Feriados!$A$2:$A$1058)-1))*E8496)))","v":""},{"$f":"IF(A8496=\"\",\"\",+IF(+A8496=D8496,+VLOOKUP(D8496,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8496,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8496=\"\",\"\",+VLOOKUP(+EOMONTH(+F8496,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8496=\"\",\"\",VLOOKUP(D8496,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8496=\"\",\"\",IF(A8496=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8496,-2)+15,Cenários!$A:$D,2,FALSE)>A8496,+VLOOKUP(+EOMONTH(+A8496,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8496,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8496=\"\",\"\",VLOOKUP(F8496,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8496=\"\",\"\",IF(WORKDAY(+A8496,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8496,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8497=\"\",\"\",+IF(+A8497=D8497,+E8497,((+G8497/E8497)^+((NETWORKDAYS(+D8497,A8497,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8497,F8497,Feriados!$A$2:$A$1058)-1))*E8497)))","v":""},{"$f":"IF(A8497=\"\",\"\",+IF(+A8497=D8497,+VLOOKUP(D8497,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8497,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8497=\"\",\"\",+VLOOKUP(+EOMONTH(+F8497,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8497=\"\",\"\",VLOOKUP(D8497,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8497=\"\",\"\",IF(A8497=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8497,-2)+15,Cenários!$A:$D,2,FALSE)>A8497,+VLOOKUP(+EOMONTH(+A8497,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8497,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8497=\"\",\"\",VLOOKUP(F8497,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8497=\"\",\"\",IF(WORKDAY(+A8497,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8497,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8498=\"\",\"\",+IF(+A8498=D8498,+E8498,((+G8498/E8498)^+((NETWORKDAYS(+D8498,A8498,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8498,F8498,Feriados!$A$2:$A$1058)-1))*E8498)))","v":""},{"$f":"IF(A8498=\"\",\"\",+IF(+A8498=D8498,+VLOOKUP(D8498,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8498,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8498=\"\",\"\",+VLOOKUP(+EOMONTH(+F8498,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8498=\"\",\"\",VLOOKUP(D8498,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8498=\"\",\"\",IF(A8498=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8498,-2)+15,Cenários!$A:$D,2,FALSE)>A8498,+VLOOKUP(+EOMONTH(+A8498,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8498,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8498=\"\",\"\",VLOOKUP(F8498,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8498=\"\",\"\",IF(WORKDAY(+A8498,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8498,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8499=\"\",\"\",+IF(+A8499=D8499,+E8499,((+G8499/E8499)^+((NETWORKDAYS(+D8499,A8499,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8499,F8499,Feriados!$A$2:$A$1058)-1))*E8499)))","v":""},{"$f":"IF(A8499=\"\",\"\",+IF(+A8499=D8499,+VLOOKUP(D8499,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8499,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8499=\"\",\"\",+VLOOKUP(+EOMONTH(+F8499,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8499=\"\",\"\",VLOOKUP(D8499,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8499=\"\",\"\",IF(A8499=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8499,-2)+15,Cenários!$A:$D,2,FALSE)>A8499,+VLOOKUP(+EOMONTH(+A8499,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8499,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8499=\"\",\"\",VLOOKUP(F8499,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8499=\"\",\"\",IF(WORKDAY(+A8499,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8499,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8500=\"\",\"\",+IF(+A8500=D8500,+E8500,((+G8500/E8500)^+((NETWORKDAYS(+D8500,A8500,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8500,F8500,Feriados!$A$2:$A$1058)-1))*E8500)))","v":""},{"$f":"IF(A8500=\"\",\"\",+IF(+A8500=D8500,+VLOOKUP(D8500,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8500,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8500=\"\",\"\",+VLOOKUP(+EOMONTH(+F8500,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8500=\"\",\"\",VLOOKUP(D8500,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8500=\"\",\"\",IF(A8500=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8500,-2)+15,Cenários!$A:$D,2,FALSE)>A8500,+VLOOKUP(+EOMONTH(+A8500,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8500,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8500=\"\",\"\",VLOOKUP(F8500,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8500=\"\",\"\",IF(WORKDAY(+A8500,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8500,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8501=\"\",\"\",+IF(+A8501=D8501,+E8501,((+G8501/E8501)^+((NETWORKDAYS(+D8501,A8501,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8501,F8501,Feriados!$A$2:$A$1058)-1))*E8501)))","v":""},{"$f":"IF(A8501=\"\",\"\",+IF(+A8501=D8501,+VLOOKUP(D8501,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8501,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8501=\"\",\"\",+VLOOKUP(+EOMONTH(+F8501,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8501=\"\",\"\",VLOOKUP(D8501,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8501=\"\",\"\",IF(A8501=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8501,-2)+15,Cenários!$A:$D,2,FALSE)>A8501,+VLOOKUP(+EOMONTH(+A8501,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8501,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8501=\"\",\"\",VLOOKUP(F8501,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8501=\"\",\"\",IF(WORKDAY(+A8501,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8501,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8502=\"\",\"\",+IF(+A8502=D8502,+E8502,((+G8502/E8502)^+((NETWORKDAYS(+D8502,A8502,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8502,F8502,Feriados!$A$2:$A$1058)-1))*E8502)))","v":""},{"$f":"IF(A8502=\"\",\"\",+IF(+A8502=D8502,+VLOOKUP(D8502,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8502,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8502=\"\",\"\",+VLOOKUP(+EOMONTH(+F8502,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8502=\"\",\"\",VLOOKUP(D8502,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8502=\"\",\"\",IF(A8502=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8502,-2)+15,Cenários!$A:$D,2,FALSE)>A8502,+VLOOKUP(+EOMONTH(+A8502,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8502,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8502=\"\",\"\",VLOOKUP(F8502,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8502=\"\",\"\",IF(WORKDAY(+A8502,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8502,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8503=\"\",\"\",+IF(+A8503=D8503,+E8503,((+G8503/E8503)^+((NETWORKDAYS(+D8503,A8503,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8503,F8503,Feriados!$A$2:$A$1058)-1))*E8503)))","v":""},{"$f":"IF(A8503=\"\",\"\",+IF(+A8503=D8503,+VLOOKUP(D8503,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8503,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8503=\"\",\"\",+VLOOKUP(+EOMONTH(+F8503,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8503=\"\",\"\",VLOOKUP(D8503,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8503=\"\",\"\",IF(A8503=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8503,-2)+15,Cenários!$A:$D,2,FALSE)>A8503,+VLOOKUP(+EOMONTH(+A8503,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8503,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8503=\"\",\"\",VLOOKUP(F8503,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8503=\"\",\"\",IF(WORKDAY(+A8503,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8503,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8504=\"\",\"\",+IF(+A8504=D8504,+E8504,((+G8504/E8504)^+((NETWORKDAYS(+D8504,A8504,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8504,F8504,Feriados!$A$2:$A$1058)-1))*E8504)))","v":""},{"$f":"IF(A8504=\"\",\"\",+IF(+A8504=D8504,+VLOOKUP(D8504,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8504,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8504=\"\",\"\",+VLOOKUP(+EOMONTH(+F8504,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8504=\"\",\"\",VLOOKUP(D8504,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8504=\"\",\"\",IF(A8504=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8504,-2)+15,Cenários!$A:$D,2,FALSE)>A8504,+VLOOKUP(+EOMONTH(+A8504,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8504,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8504=\"\",\"\",VLOOKUP(F8504,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8504=\"\",\"\",IF(WORKDAY(+A8504,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8504,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8505=\"\",\"\",+IF(+A8505=D8505,+E8505,((+G8505/E8505)^+((NETWORKDAYS(+D8505,A8505,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8505,F8505,Feriados!$A$2:$A$1058)-1))*E8505)))","v":""},{"$f":"IF(A8505=\"\",\"\",+IF(+A8505=D8505,+VLOOKUP(D8505,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8505,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8505=\"\",\"\",+VLOOKUP(+EOMONTH(+F8505,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8505=\"\",\"\",VLOOKUP(D8505,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8505=\"\",\"\",IF(A8505=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8505,-2)+15,Cenários!$A:$D,2,FALSE)>A8505,+VLOOKUP(+EOMONTH(+A8505,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8505,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8505=\"\",\"\",VLOOKUP(F8505,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8505=\"\",\"\",IF(WORKDAY(+A8505,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8505,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8506=\"\",\"\",+IF(+A8506=D8506,+E8506,((+G8506/E8506)^+((NETWORKDAYS(+D8506,A8506,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8506,F8506,Feriados!$A$2:$A$1058)-1))*E8506)))","v":""},{"$f":"IF(A8506=\"\",\"\",+IF(+A8506=D8506,+VLOOKUP(D8506,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8506,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8506=\"\",\"\",+VLOOKUP(+EOMONTH(+F8506,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8506=\"\",\"\",VLOOKUP(D8506,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8506=\"\",\"\",IF(A8506=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8506,-2)+15,Cenários!$A:$D,2,FALSE)>A8506,+VLOOKUP(+EOMONTH(+A8506,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8506,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8506=\"\",\"\",VLOOKUP(F8506,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8506=\"\",\"\",IF(WORKDAY(+A8506,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8506,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8507=\"\",\"\",+IF(+A8507=D8507,+E8507,((+G8507/E8507)^+((NETWORKDAYS(+D8507,A8507,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8507,F8507,Feriados!$A$2:$A$1058)-1))*E8507)))","v":""},{"$f":"IF(A8507=\"\",\"\",+IF(+A8507=D8507,+VLOOKUP(D8507,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8507,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8507=\"\",\"\",+VLOOKUP(+EOMONTH(+F8507,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8507=\"\",\"\",VLOOKUP(D8507,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8507=\"\",\"\",IF(A8507=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8507,-2)+15,Cenários!$A:$D,2,FALSE)>A8507,+VLOOKUP(+EOMONTH(+A8507,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8507,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8507=\"\",\"\",VLOOKUP(F8507,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8507=\"\",\"\",IF(WORKDAY(+A8507,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8507,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8508=\"\",\"\",+IF(+A8508=D8508,+E8508,((+G8508/E8508)^+((NETWORKDAYS(+D8508,A8508,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8508,F8508,Feriados!$A$2:$A$1058)-1))*E8508)))","v":""},{"$f":"IF(A8508=\"\",\"\",+IF(+A8508=D8508,+VLOOKUP(D8508,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8508,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8508=\"\",\"\",+VLOOKUP(+EOMONTH(+F8508,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8508=\"\",\"\",VLOOKUP(D8508,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8508=\"\",\"\",IF(A8508=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8508,-2)+15,Cenários!$A:$D,2,FALSE)>A8508,+VLOOKUP(+EOMONTH(+A8508,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8508,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8508=\"\",\"\",VLOOKUP(F8508,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8508=\"\",\"\",IF(WORKDAY(+A8508,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8508,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8509=\"\",\"\",+IF(+A8509=D8509,+E8509,((+G8509/E8509)^+((NETWORKDAYS(+D8509,A8509,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8509,F8509,Feriados!$A$2:$A$1058)-1))*E8509)))","v":""},{"$f":"IF(A8509=\"\",\"\",+IF(+A8509=D8509,+VLOOKUP(D8509,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8509,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8509=\"\",\"\",+VLOOKUP(+EOMONTH(+F8509,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8509=\"\",\"\",VLOOKUP(D8509,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8509=\"\",\"\",IF(A8509=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8509,-2)+15,Cenários!$A:$D,2,FALSE)>A8509,+VLOOKUP(+EOMONTH(+A8509,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8509,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8509=\"\",\"\",VLOOKUP(F8509,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8509=\"\",\"\",IF(WORKDAY(+A8509,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8509,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8510=\"\",\"\",+IF(+A8510=D8510,+E8510,((+G8510/E8510)^+((NETWORKDAYS(+D8510,A8510,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8510,F8510,Feriados!$A$2:$A$1058)-1))*E8510)))","v":""},{"$f":"IF(A8510=\"\",\"\",+IF(+A8510=D8510,+VLOOKUP(D8510,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8510,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8510=\"\",\"\",+VLOOKUP(+EOMONTH(+F8510,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8510=\"\",\"\",VLOOKUP(D8510,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8510=\"\",\"\",IF(A8510=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8510,-2)+15,Cenários!$A:$D,2,FALSE)>A8510,+VLOOKUP(+EOMONTH(+A8510,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8510,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8510=\"\",\"\",VLOOKUP(F8510,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8510=\"\",\"\",IF(WORKDAY(+A8510,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8510,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8511=\"\",\"\",+IF(+A8511=D8511,+E8511,((+G8511/E8511)^+((NETWORKDAYS(+D8511,A8511,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8511,F8511,Feriados!$A$2:$A$1058)-1))*E8511)))","v":""},{"$f":"IF(A8511=\"\",\"\",+IF(+A8511=D8511,+VLOOKUP(D8511,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8511,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8511=\"\",\"\",+VLOOKUP(+EOMONTH(+F8511,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8511=\"\",\"\",VLOOKUP(D8511,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8511=\"\",\"\",IF(A8511=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8511,-2)+15,Cenários!$A:$D,2,FALSE)>A8511,+VLOOKUP(+EOMONTH(+A8511,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8511,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8511=\"\",\"\",VLOOKUP(F8511,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8511=\"\",\"\",IF(WORKDAY(+A8511,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8511,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8512=\"\",\"\",+IF(+A8512=D8512,+E8512,((+G8512/E8512)^+((NETWORKDAYS(+D8512,A8512,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8512,F8512,Feriados!$A$2:$A$1058)-1))*E8512)))","v":""},{"$f":"IF(A8512=\"\",\"\",+IF(+A8512=D8512,+VLOOKUP(D8512,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8512,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8512=\"\",\"\",+VLOOKUP(+EOMONTH(+F8512,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8512=\"\",\"\",VLOOKUP(D8512,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8512=\"\",\"\",IF(A8512=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8512,-2)+15,Cenários!$A:$D,2,FALSE)>A8512,+VLOOKUP(+EOMONTH(+A8512,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8512,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8512=\"\",\"\",VLOOKUP(F8512,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8512=\"\",\"\",IF(WORKDAY(+A8512,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8512,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8513=\"\",\"\",+IF(+A8513=D8513,+E8513,((+G8513/E8513)^+((NETWORKDAYS(+D8513,A8513,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8513,F8513,Feriados!$A$2:$A$1058)-1))*E8513)))","v":""},{"$f":"IF(A8513=\"\",\"\",+IF(+A8513=D8513,+VLOOKUP(D8513,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8513,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8513=\"\",\"\",+VLOOKUP(+EOMONTH(+F8513,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8513=\"\",\"\",VLOOKUP(D8513,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8513=\"\",\"\",IF(A8513=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8513,-2)+15,Cenários!$A:$D,2,FALSE)>A8513,+VLOOKUP(+EOMONTH(+A8513,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8513,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8513=\"\",\"\",VLOOKUP(F8513,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8513=\"\",\"\",IF(WORKDAY(+A8513,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8513,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8514=\"\",\"\",+IF(+A8514=D8514,+E8514,((+G8514/E8514)^+((NETWORKDAYS(+D8514,A8514,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8514,F8514,Feriados!$A$2:$A$1058)-1))*E8514)))","v":""},{"$f":"IF(A8514=\"\",\"\",+IF(+A8514=D8514,+VLOOKUP(D8514,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8514,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8514=\"\",\"\",+VLOOKUP(+EOMONTH(+F8514,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8514=\"\",\"\",VLOOKUP(D8514,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8514=\"\",\"\",IF(A8514=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8514,-2)+15,Cenários!$A:$D,2,FALSE)>A8514,+VLOOKUP(+EOMONTH(+A8514,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8514,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8514=\"\",\"\",VLOOKUP(F8514,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8514=\"\",\"\",IF(WORKDAY(+A8514,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8514,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8515=\"\",\"\",+IF(+A8515=D8515,+E8515,((+G8515/E8515)^+((NETWORKDAYS(+D8515,A8515,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8515,F8515,Feriados!$A$2:$A$1058)-1))*E8515)))","v":""},{"$f":"IF(A8515=\"\",\"\",+IF(+A8515=D8515,+VLOOKUP(D8515,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8515,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8515=\"\",\"\",+VLOOKUP(+EOMONTH(+F8515,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8515=\"\",\"\",VLOOKUP(D8515,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8515=\"\",\"\",IF(A8515=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8515,-2)+15,Cenários!$A:$D,2,FALSE)>A8515,+VLOOKUP(+EOMONTH(+A8515,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8515,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8515=\"\",\"\",VLOOKUP(F8515,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8515=\"\",\"\",IF(WORKDAY(+A8515,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8515,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8516=\"\",\"\",+IF(+A8516=D8516,+E8516,((+G8516/E8516)^+((NETWORKDAYS(+D8516,A8516,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8516,F8516,Feriados!$A$2:$A$1058)-1))*E8516)))","v":""},{"$f":"IF(A8516=\"\",\"\",+IF(+A8516=D8516,+VLOOKUP(D8516,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8516,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8516=\"\",\"\",+VLOOKUP(+EOMONTH(+F8516,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8516=\"\",\"\",VLOOKUP(D8516,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8516=\"\",\"\",IF(A8516=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8516,-2)+15,Cenários!$A:$D,2,FALSE)>A8516,+VLOOKUP(+EOMONTH(+A8516,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8516,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8516=\"\",\"\",VLOOKUP(F8516,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8516=\"\",\"\",IF(WORKDAY(+A8516,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8516,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8517=\"\",\"\",+IF(+A8517=D8517,+E8517,((+G8517/E8517)^+((NETWORKDAYS(+D8517,A8517,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8517,F8517,Feriados!$A$2:$A$1058)-1))*E8517)))","v":""},{"$f":"IF(A8517=\"\",\"\",+IF(+A8517=D8517,+VLOOKUP(D8517,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8517,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8517=\"\",\"\",+VLOOKUP(+EOMONTH(+F8517,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8517=\"\",\"\",VLOOKUP(D8517,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8517=\"\",\"\",IF(A8517=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8517,-2)+15,Cenários!$A:$D,2,FALSE)>A8517,+VLOOKUP(+EOMONTH(+A8517,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8517,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8517=\"\",\"\",VLOOKUP(F8517,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8517=\"\",\"\",IF(WORKDAY(+A8517,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8517,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8518=\"\",\"\",+IF(+A8518=D8518,+E8518,((+G8518/E8518)^+((NETWORKDAYS(+D8518,A8518,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8518,F8518,Feriados!$A$2:$A$1058)-1))*E8518)))","v":""},{"$f":"IF(A8518=\"\",\"\",+IF(+A8518=D8518,+VLOOKUP(D8518,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8518,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8518=\"\",\"\",+VLOOKUP(+EOMONTH(+F8518,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8518=\"\",\"\",VLOOKUP(D8518,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8518=\"\",\"\",IF(A8518=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8518,-2)+15,Cenários!$A:$D,2,FALSE)>A8518,+VLOOKUP(+EOMONTH(+A8518,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8518,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8518=\"\",\"\",VLOOKUP(F8518,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8518=\"\",\"\",IF(WORKDAY(+A8518,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8518,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8519=\"\",\"\",+IF(+A8519=D8519,+E8519,((+G8519/E8519)^+((NETWORKDAYS(+D8519,A8519,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8519,F8519,Feriados!$A$2:$A$1058)-1))*E8519)))","v":""},{"$f":"IF(A8519=\"\",\"\",+IF(+A8519=D8519,+VLOOKUP(D8519,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8519,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8519=\"\",\"\",+VLOOKUP(+EOMONTH(+F8519,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8519=\"\",\"\",VLOOKUP(D8519,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8519=\"\",\"\",IF(A8519=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8519,-2)+15,Cenários!$A:$D,2,FALSE)>A8519,+VLOOKUP(+EOMONTH(+A8519,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8519,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8519=\"\",\"\",VLOOKUP(F8519,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8519=\"\",\"\",IF(WORKDAY(+A8519,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8519,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8520=\"\",\"\",+IF(+A8520=D8520,+E8520,((+G8520/E8520)^+((NETWORKDAYS(+D8520,A8520,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8520,F8520,Feriados!$A$2:$A$1058)-1))*E8520)))","v":""},{"$f":"IF(A8520=\"\",\"\",+IF(+A8520=D8520,+VLOOKUP(D8520,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8520,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8520=\"\",\"\",+VLOOKUP(+EOMONTH(+F8520,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8520=\"\",\"\",VLOOKUP(D8520,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8520=\"\",\"\",IF(A8520=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8520,-2)+15,Cenários!$A:$D,2,FALSE)>A8520,+VLOOKUP(+EOMONTH(+A8520,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8520,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8520=\"\",\"\",VLOOKUP(F8520,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8520=\"\",\"\",IF(WORKDAY(+A8520,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8520,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8521=\"\",\"\",+IF(+A8521=D8521,+E8521,((+G8521/E8521)^+((NETWORKDAYS(+D8521,A8521,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8521,F8521,Feriados!$A$2:$A$1058)-1))*E8521)))","v":""},{"$f":"IF(A8521=\"\",\"\",+IF(+A8521=D8521,+VLOOKUP(D8521,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8521,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8521=\"\",\"\",+VLOOKUP(+EOMONTH(+F8521,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8521=\"\",\"\",VLOOKUP(D8521,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8521=\"\",\"\",IF(A8521=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8521,-2)+15,Cenários!$A:$D,2,FALSE)>A8521,+VLOOKUP(+EOMONTH(+A8521,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8521,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8521=\"\",\"\",VLOOKUP(F8521,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8521=\"\",\"\",IF(WORKDAY(+A8521,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8521,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8522=\"\",\"\",+IF(+A8522=D8522,+E8522,((+G8522/E8522)^+((NETWORKDAYS(+D8522,A8522,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8522,F8522,Feriados!$A$2:$A$1058)-1))*E8522)))","v":""},{"$f":"IF(A8522=\"\",\"\",+IF(+A8522=D8522,+VLOOKUP(D8522,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8522,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8522=\"\",\"\",+VLOOKUP(+EOMONTH(+F8522,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8522=\"\",\"\",VLOOKUP(D8522,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8522=\"\",\"\",IF(A8522=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8522,-2)+15,Cenários!$A:$D,2,FALSE)>A8522,+VLOOKUP(+EOMONTH(+A8522,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8522,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8522=\"\",\"\",VLOOKUP(F8522,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8522=\"\",\"\",IF(WORKDAY(+A8522,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8522,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8523=\"\",\"\",+IF(+A8523=D8523,+E8523,((+G8523/E8523)^+((NETWORKDAYS(+D8523,A8523,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8523,F8523,Feriados!$A$2:$A$1058)-1))*E8523)))","v":""},{"$f":"IF(A8523=\"\",\"\",+IF(+A8523=D8523,+VLOOKUP(D8523,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8523,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8523=\"\",\"\",+VLOOKUP(+EOMONTH(+F8523,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8523=\"\",\"\",VLOOKUP(D8523,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8523=\"\",\"\",IF(A8523=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8523,-2)+15,Cenários!$A:$D,2,FALSE)>A8523,+VLOOKUP(+EOMONTH(+A8523,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8523,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8523=\"\",\"\",VLOOKUP(F8523,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8523=\"\",\"\",IF(WORKDAY(+A8523,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8523,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8524=\"\",\"\",+IF(+A8524=D8524,+E8524,((+G8524/E8524)^+((NETWORKDAYS(+D8524,A8524,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8524,F8524,Feriados!$A$2:$A$1058)-1))*E8524)))","v":""},{"$f":"IF(A8524=\"\",\"\",+IF(+A8524=D8524,+VLOOKUP(D8524,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8524,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8524=\"\",\"\",+VLOOKUP(+EOMONTH(+F8524,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8524=\"\",\"\",VLOOKUP(D8524,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8524=\"\",\"\",IF(A8524=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8524,-2)+15,Cenários!$A:$D,2,FALSE)>A8524,+VLOOKUP(+EOMONTH(+A8524,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8524,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8524=\"\",\"\",VLOOKUP(F8524,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8524=\"\",\"\",IF(WORKDAY(+A8524,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8524,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8525=\"\",\"\",+IF(+A8525=D8525,+E8525,((+G8525/E8525)^+((NETWORKDAYS(+D8525,A8525,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8525,F8525,Feriados!$A$2:$A$1058)-1))*E8525)))","v":""},{"$f":"IF(A8525=\"\",\"\",+IF(+A8525=D8525,+VLOOKUP(D8525,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8525,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8525=\"\",\"\",+VLOOKUP(+EOMONTH(+F8525,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8525=\"\",\"\",VLOOKUP(D8525,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8525=\"\",\"\",IF(A8525=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8525,-2)+15,Cenários!$A:$D,2,FALSE)>A8525,+VLOOKUP(+EOMONTH(+A8525,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8525,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8525=\"\",\"\",VLOOKUP(F8525,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8525=\"\",\"\",IF(WORKDAY(+A8525,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8525,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8526=\"\",\"\",+IF(+A8526=D8526,+E8526,((+G8526/E8526)^+((NETWORKDAYS(+D8526,A8526,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8526,F8526,Feriados!$A$2:$A$1058)-1))*E8526)))","v":""},{"$f":"IF(A8526=\"\",\"\",+IF(+A8526=D8526,+VLOOKUP(D8526,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8526,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8526=\"\",\"\",+VLOOKUP(+EOMONTH(+F8526,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8526=\"\",\"\",VLOOKUP(D8526,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8526=\"\",\"\",IF(A8526=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8526,-2)+15,Cenários!$A:$D,2,FALSE)>A8526,+VLOOKUP(+EOMONTH(+A8526,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8526,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8526=\"\",\"\",VLOOKUP(F8526,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8526=\"\",\"\",IF(WORKDAY(+A8526,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8526,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8527=\"\",\"\",+IF(+A8527=D8527,+E8527,((+G8527/E8527)^+((NETWORKDAYS(+D8527,A8527,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8527,F8527,Feriados!$A$2:$A$1058)-1))*E8527)))","v":""},{"$f":"IF(A8527=\"\",\"\",+IF(+A8527=D8527,+VLOOKUP(D8527,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8527,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8527=\"\",\"\",+VLOOKUP(+EOMONTH(+F8527,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8527=\"\",\"\",VLOOKUP(D8527,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8527=\"\",\"\",IF(A8527=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8527,-2)+15,Cenários!$A:$D,2,FALSE)>A8527,+VLOOKUP(+EOMONTH(+A8527,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8527,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8527=\"\",\"\",VLOOKUP(F8527,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8527=\"\",\"\",IF(WORKDAY(+A8527,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8527,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8528=\"\",\"\",+IF(+A8528=D8528,+E8528,((+G8528/E8528)^+((NETWORKDAYS(+D8528,A8528,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8528,F8528,Feriados!$A$2:$A$1058)-1))*E8528)))","v":""},{"$f":"IF(A8528=\"\",\"\",+IF(+A8528=D8528,+VLOOKUP(D8528,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8528,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8528=\"\",\"\",+VLOOKUP(+EOMONTH(+F8528,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8528=\"\",\"\",VLOOKUP(D8528,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8528=\"\",\"\",IF(A8528=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8528,-2)+15,Cenários!$A:$D,2,FALSE)>A8528,+VLOOKUP(+EOMONTH(+A8528,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8528,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8528=\"\",\"\",VLOOKUP(F8528,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8528=\"\",\"\",IF(WORKDAY(+A8528,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8528,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8529=\"\",\"\",+IF(+A8529=D8529,+E8529,((+G8529/E8529)^+((NETWORKDAYS(+D8529,A8529,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8529,F8529,Feriados!$A$2:$A$1058)-1))*E8529)))","v":""},{"$f":"IF(A8529=\"\",\"\",+IF(+A8529=D8529,+VLOOKUP(D8529,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8529,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8529=\"\",\"\",+VLOOKUP(+EOMONTH(+F8529,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8529=\"\",\"\",VLOOKUP(D8529,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8529=\"\",\"\",IF(A8529=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8529,-2)+15,Cenários!$A:$D,2,FALSE)>A8529,+VLOOKUP(+EOMONTH(+A8529,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8529,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8529=\"\",\"\",VLOOKUP(F8529,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8529=\"\",\"\",IF(WORKDAY(+A8529,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8529,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8530=\"\",\"\",+IF(+A8530=D8530,+E8530,((+G8530/E8530)^+((NETWORKDAYS(+D8530,A8530,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8530,F8530,Feriados!$A$2:$A$1058)-1))*E8530)))","v":""},{"$f":"IF(A8530=\"\",\"\",+IF(+A8530=D8530,+VLOOKUP(D8530,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8530,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8530=\"\",\"\",+VLOOKUP(+EOMONTH(+F8530,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8530=\"\",\"\",VLOOKUP(D8530,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8530=\"\",\"\",IF(A8530=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8530,-2)+15,Cenários!$A:$D,2,FALSE)>A8530,+VLOOKUP(+EOMONTH(+A8530,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8530,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8530=\"\",\"\",VLOOKUP(F8530,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8530=\"\",\"\",IF(WORKDAY(+A8530,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8530,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8531=\"\",\"\",+IF(+A8531=D8531,+E8531,((+G8531/E8531)^+((NETWORKDAYS(+D8531,A8531,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8531,F8531,Feriados!$A$2:$A$1058)-1))*E8531)))","v":""},{"$f":"IF(A8531=\"\",\"\",+IF(+A8531=D8531,+VLOOKUP(D8531,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8531,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8531=\"\",\"\",+VLOOKUP(+EOMONTH(+F8531,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8531=\"\",\"\",VLOOKUP(D8531,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8531=\"\",\"\",IF(A8531=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8531,-2)+15,Cenários!$A:$D,2,FALSE)>A8531,+VLOOKUP(+EOMONTH(+A8531,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8531,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8531=\"\",\"\",VLOOKUP(F8531,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8531=\"\",\"\",IF(WORKDAY(+A8531,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8531,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8532=\"\",\"\",+IF(+A8532=D8532,+E8532,((+G8532/E8532)^+((NETWORKDAYS(+D8532,A8532,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8532,F8532,Feriados!$A$2:$A$1058)-1))*E8532)))","v":""},{"$f":"IF(A8532=\"\",\"\",+IF(+A8532=D8532,+VLOOKUP(D8532,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8532,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8532=\"\",\"\",+VLOOKUP(+EOMONTH(+F8532,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8532=\"\",\"\",VLOOKUP(D8532,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8532=\"\",\"\",IF(A8532=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8532,-2)+15,Cenários!$A:$D,2,FALSE)>A8532,+VLOOKUP(+EOMONTH(+A8532,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8532,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8532=\"\",\"\",VLOOKUP(F8532,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8532=\"\",\"\",IF(WORKDAY(+A8532,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8532,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8533=\"\",\"\",+IF(+A8533=D8533,+E8533,((+G8533/E8533)^+((NETWORKDAYS(+D8533,A8533,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8533,F8533,Feriados!$A$2:$A$1058)-1))*E8533)))","v":""},{"$f":"IF(A8533=\"\",\"\",+IF(+A8533=D8533,+VLOOKUP(D8533,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8533,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8533=\"\",\"\",+VLOOKUP(+EOMONTH(+F8533,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8533=\"\",\"\",VLOOKUP(D8533,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8533=\"\",\"\",IF(A8533=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8533,-2)+15,Cenários!$A:$D,2,FALSE)>A8533,+VLOOKUP(+EOMONTH(+A8533,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8533,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8533=\"\",\"\",VLOOKUP(F8533,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8533=\"\",\"\",IF(WORKDAY(+A8533,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8533,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8534=\"\",\"\",+IF(+A8534=D8534,+E8534,((+G8534/E8534)^+((NETWORKDAYS(+D8534,A8534,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8534,F8534,Feriados!$A$2:$A$1058)-1))*E8534)))","v":""},{"$f":"IF(A8534=\"\",\"\",+IF(+A8534=D8534,+VLOOKUP(D8534,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8534,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8534=\"\",\"\",+VLOOKUP(+EOMONTH(+F8534,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8534=\"\",\"\",VLOOKUP(D8534,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8534=\"\",\"\",IF(A8534=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8534,-2)+15,Cenários!$A:$D,2,FALSE)>A8534,+VLOOKUP(+EOMONTH(+A8534,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8534,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8534=\"\",\"\",VLOOKUP(F8534,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8534=\"\",\"\",IF(WORKDAY(+A8534,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8534,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8535=\"\",\"\",+IF(+A8535=D8535,+E8535,((+G8535/E8535)^+((NETWORKDAYS(+D8535,A8535,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8535,F8535,Feriados!$A$2:$A$1058)-1))*E8535)))","v":""},{"$f":"IF(A8535=\"\",\"\",+IF(+A8535=D8535,+VLOOKUP(D8535,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8535,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8535=\"\",\"\",+VLOOKUP(+EOMONTH(+F8535,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8535=\"\",\"\",VLOOKUP(D8535,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8535=\"\",\"\",IF(A8535=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8535,-2)+15,Cenários!$A:$D,2,FALSE)>A8535,+VLOOKUP(+EOMONTH(+A8535,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8535,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8535=\"\",\"\",VLOOKUP(F8535,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8535=\"\",\"\",IF(WORKDAY(+A8535,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8535,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8536=\"\",\"\",+IF(+A8536=D8536,+E8536,((+G8536/E8536)^+((NETWORKDAYS(+D8536,A8536,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8536,F8536,Feriados!$A$2:$A$1058)-1))*E8536)))","v":""},{"$f":"IF(A8536=\"\",\"\",+IF(+A8536=D8536,+VLOOKUP(D8536,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8536,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8536=\"\",\"\",+VLOOKUP(+EOMONTH(+F8536,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8536=\"\",\"\",VLOOKUP(D8536,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8536=\"\",\"\",IF(A8536=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8536,-2)+15,Cenários!$A:$D,2,FALSE)>A8536,+VLOOKUP(+EOMONTH(+A8536,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8536,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8536=\"\",\"\",VLOOKUP(F8536,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8536=\"\",\"\",IF(WORKDAY(+A8536,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8536,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8537=\"\",\"\",+IF(+A8537=D8537,+E8537,((+G8537/E8537)^+((NETWORKDAYS(+D8537,A8537,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8537,F8537,Feriados!$A$2:$A$1058)-1))*E8537)))","v":""},{"$f":"IF(A8537=\"\",\"\",+IF(+A8537=D8537,+VLOOKUP(D8537,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8537,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8537=\"\",\"\",+VLOOKUP(+EOMONTH(+F8537,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8537=\"\",\"\",VLOOKUP(D8537,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8537=\"\",\"\",IF(A8537=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8537,-2)+15,Cenários!$A:$D,2,FALSE)>A8537,+VLOOKUP(+EOMONTH(+A8537,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8537,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8537=\"\",\"\",VLOOKUP(F8537,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8537=\"\",\"\",IF(WORKDAY(+A8537,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8537,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8538=\"\",\"\",+IF(+A8538=D8538,+E8538,((+G8538/E8538)^+((NETWORKDAYS(+D8538,A8538,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8538,F8538,Feriados!$A$2:$A$1058)-1))*E8538)))","v":""},{"$f":"IF(A8538=\"\",\"\",+IF(+A8538=D8538,+VLOOKUP(D8538,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8538,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8538=\"\",\"\",+VLOOKUP(+EOMONTH(+F8538,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8538=\"\",\"\",VLOOKUP(D8538,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8538=\"\",\"\",IF(A8538=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8538,-2)+15,Cenários!$A:$D,2,FALSE)>A8538,+VLOOKUP(+EOMONTH(+A8538,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8538,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8538=\"\",\"\",VLOOKUP(F8538,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8538=\"\",\"\",IF(WORKDAY(+A8538,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8538,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8539=\"\",\"\",+IF(+A8539=D8539,+E8539,((+G8539/E8539)^+((NETWORKDAYS(+D8539,A8539,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8539,F8539,Feriados!$A$2:$A$1058)-1))*E8539)))","v":""},{"$f":"IF(A8539=\"\",\"\",+IF(+A8539=D8539,+VLOOKUP(D8539,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8539,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8539=\"\",\"\",+VLOOKUP(+EOMONTH(+F8539,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8539=\"\",\"\",VLOOKUP(D8539,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8539=\"\",\"\",IF(A8539=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8539,-2)+15,Cenários!$A:$D,2,FALSE)>A8539,+VLOOKUP(+EOMONTH(+A8539,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8539,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8539=\"\",\"\",VLOOKUP(F8539,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8539=\"\",\"\",IF(WORKDAY(+A8539,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8539,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8540=\"\",\"\",+IF(+A8540=D8540,+E8540,((+G8540/E8540)^+((NETWORKDAYS(+D8540,A8540,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8540,F8540,Feriados!$A$2:$A$1058)-1))*E8540)))","v":""},{"$f":"IF(A8540=\"\",\"\",+IF(+A8540=D8540,+VLOOKUP(D8540,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8540,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8540=\"\",\"\",+VLOOKUP(+EOMONTH(+F8540,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8540=\"\",\"\",VLOOKUP(D8540,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8540=\"\",\"\",IF(A8540=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8540,-2)+15,Cenários!$A:$D,2,FALSE)>A8540,+VLOOKUP(+EOMONTH(+A8540,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8540,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8540=\"\",\"\",VLOOKUP(F8540,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8540=\"\",\"\",IF(WORKDAY(+A8540,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8540,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8541=\"\",\"\",+IF(+A8541=D8541,+E8541,((+G8541/E8541)^+((NETWORKDAYS(+D8541,A8541,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8541,F8541,Feriados!$A$2:$A$1058)-1))*E8541)))","v":""},{"$f":"IF(A8541=\"\",\"\",+IF(+A8541=D8541,+VLOOKUP(D8541,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8541,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8541=\"\",\"\",+VLOOKUP(+EOMONTH(+F8541,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8541=\"\",\"\",VLOOKUP(D8541,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8541=\"\",\"\",IF(A8541=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8541,-2)+15,Cenários!$A:$D,2,FALSE)>A8541,+VLOOKUP(+EOMONTH(+A8541,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8541,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8541=\"\",\"\",VLOOKUP(F8541,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8541=\"\",\"\",IF(WORKDAY(+A8541,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8541,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8542=\"\",\"\",+IF(+A8542=D8542,+E8542,((+G8542/E8542)^+((NETWORKDAYS(+D8542,A8542,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8542,F8542,Feriados!$A$2:$A$1058)-1))*E8542)))","v":""},{"$f":"IF(A8542=\"\",\"\",+IF(+A8542=D8542,+VLOOKUP(D8542,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8542,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8542=\"\",\"\",+VLOOKUP(+EOMONTH(+F8542,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8542=\"\",\"\",VLOOKUP(D8542,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8542=\"\",\"\",IF(A8542=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8542,-2)+15,Cenários!$A:$D,2,FALSE)>A8542,+VLOOKUP(+EOMONTH(+A8542,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8542,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8542=\"\",\"\",VLOOKUP(F8542,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8542=\"\",\"\",IF(WORKDAY(+A8542,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8542,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8543=\"\",\"\",+IF(+A8543=D8543,+E8543,((+G8543/E8543)^+((NETWORKDAYS(+D8543,A8543,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8543,F8543,Feriados!$A$2:$A$1058)-1))*E8543)))","v":""},{"$f":"IF(A8543=\"\",\"\",+IF(+A8543=D8543,+VLOOKUP(D8543,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8543,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8543=\"\",\"\",+VLOOKUP(+EOMONTH(+F8543,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8543=\"\",\"\",VLOOKUP(D8543,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8543=\"\",\"\",IF(A8543=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8543,-2)+15,Cenários!$A:$D,2,FALSE)>A8543,+VLOOKUP(+EOMONTH(+A8543,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8543,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8543=\"\",\"\",VLOOKUP(F8543,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8543=\"\",\"\",IF(WORKDAY(+A8543,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8543,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8544=\"\",\"\",+IF(+A8544=D8544,+E8544,((+G8544/E8544)^+((NETWORKDAYS(+D8544,A8544,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8544,F8544,Feriados!$A$2:$A$1058)-1))*E8544)))","v":""},{"$f":"IF(A8544=\"\",\"\",+IF(+A8544=D8544,+VLOOKUP(D8544,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8544,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8544=\"\",\"\",+VLOOKUP(+EOMONTH(+F8544,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8544=\"\",\"\",VLOOKUP(D8544,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8544=\"\",\"\",IF(A8544=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8544,-2)+15,Cenários!$A:$D,2,FALSE)>A8544,+VLOOKUP(+EOMONTH(+A8544,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8544,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8544=\"\",\"\",VLOOKUP(F8544,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8544=\"\",\"\",IF(WORKDAY(+A8544,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8544,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8545=\"\",\"\",+IF(+A8545=D8545,+E8545,((+G8545/E8545)^+((NETWORKDAYS(+D8545,A8545,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8545,F8545,Feriados!$A$2:$A$1058)-1))*E8545)))","v":""},{"$f":"IF(A8545=\"\",\"\",+IF(+A8545=D8545,+VLOOKUP(D8545,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8545,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8545=\"\",\"\",+VLOOKUP(+EOMONTH(+F8545,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8545=\"\",\"\",VLOOKUP(D8545,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8545=\"\",\"\",IF(A8545=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8545,-2)+15,Cenários!$A:$D,2,FALSE)>A8545,+VLOOKUP(+EOMONTH(+A8545,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8545,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8545=\"\",\"\",VLOOKUP(F8545,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8545=\"\",\"\",IF(WORKDAY(+A8545,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8545,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8546=\"\",\"\",+IF(+A8546=D8546,+E8546,((+G8546/E8546)^+((NETWORKDAYS(+D8546,A8546,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8546,F8546,Feriados!$A$2:$A$1058)-1))*E8546)))","v":""},{"$f":"IF(A8546=\"\",\"\",+IF(+A8546=D8546,+VLOOKUP(D8546,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8546,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8546=\"\",\"\",+VLOOKUP(+EOMONTH(+F8546,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8546=\"\",\"\",VLOOKUP(D8546,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8546=\"\",\"\",IF(A8546=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8546,-2)+15,Cenários!$A:$D,2,FALSE)>A8546,+VLOOKUP(+EOMONTH(+A8546,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8546,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8546=\"\",\"\",VLOOKUP(F8546,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8546=\"\",\"\",IF(WORKDAY(+A8546,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8546,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8547=\"\",\"\",+IF(+A8547=D8547,+E8547,((+G8547/E8547)^+((NETWORKDAYS(+D8547,A8547,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8547,F8547,Feriados!$A$2:$A$1058)-1))*E8547)))","v":""},{"$f":"IF(A8547=\"\",\"\",+IF(+A8547=D8547,+VLOOKUP(D8547,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8547,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8547=\"\",\"\",+VLOOKUP(+EOMONTH(+F8547,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8547=\"\",\"\",VLOOKUP(D8547,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8547=\"\",\"\",IF(A8547=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8547,-2)+15,Cenários!$A:$D,2,FALSE)>A8547,+VLOOKUP(+EOMONTH(+A8547,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8547,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8547=\"\",\"\",VLOOKUP(F8547,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8547=\"\",\"\",IF(WORKDAY(+A8547,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8547,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8548=\"\",\"\",+IF(+A8548=D8548,+E8548,((+G8548/E8548)^+((NETWORKDAYS(+D8548,A8548,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8548,F8548,Feriados!$A$2:$A$1058)-1))*E8548)))","v":""},{"$f":"IF(A8548=\"\",\"\",+IF(+A8548=D8548,+VLOOKUP(D8548,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8548,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8548=\"\",\"\",+VLOOKUP(+EOMONTH(+F8548,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8548=\"\",\"\",VLOOKUP(D8548,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8548=\"\",\"\",IF(A8548=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8548,-2)+15,Cenários!$A:$D,2,FALSE)>A8548,+VLOOKUP(+EOMONTH(+A8548,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8548,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8548=\"\",\"\",VLOOKUP(F8548,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8548=\"\",\"\",IF(WORKDAY(+A8548,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8548,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8549=\"\",\"\",+IF(+A8549=D8549,+E8549,((+G8549/E8549)^+((NETWORKDAYS(+D8549,A8549,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8549,F8549,Feriados!$A$2:$A$1058)-1))*E8549)))","v":""},{"$f":"IF(A8549=\"\",\"\",+IF(+A8549=D8549,+VLOOKUP(D8549,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8549,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8549=\"\",\"\",+VLOOKUP(+EOMONTH(+F8549,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8549=\"\",\"\",VLOOKUP(D8549,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8549=\"\",\"\",IF(A8549=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8549,-2)+15,Cenários!$A:$D,2,FALSE)>A8549,+VLOOKUP(+EOMONTH(+A8549,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8549,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8549=\"\",\"\",VLOOKUP(F8549,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8549=\"\",\"\",IF(WORKDAY(+A8549,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8549,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8550=\"\",\"\",+IF(+A8550=D8550,+E8550,((+G8550/E8550)^+((NETWORKDAYS(+D8550,A8550,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8550,F8550,Feriados!$A$2:$A$1058)-1))*E8550)))","v":""},{"$f":"IF(A8550=\"\",\"\",+IF(+A8550=D8550,+VLOOKUP(D8550,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8550,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8550=\"\",\"\",+VLOOKUP(+EOMONTH(+F8550,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8550=\"\",\"\",VLOOKUP(D8550,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8550=\"\",\"\",IF(A8550=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8550,-2)+15,Cenários!$A:$D,2,FALSE)>A8550,+VLOOKUP(+EOMONTH(+A8550,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8550,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8550=\"\",\"\",VLOOKUP(F8550,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8550=\"\",\"\",IF(WORKDAY(+A8550,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8550,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8551=\"\",\"\",+IF(+A8551=D8551,+E8551,((+G8551/E8551)^+((NETWORKDAYS(+D8551,A8551,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8551,F8551,Feriados!$A$2:$A$1058)-1))*E8551)))","v":""},{"$f":"IF(A8551=\"\",\"\",+IF(+A8551=D8551,+VLOOKUP(D8551,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8551,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8551=\"\",\"\",+VLOOKUP(+EOMONTH(+F8551,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8551=\"\",\"\",VLOOKUP(D8551,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8551=\"\",\"\",IF(A8551=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8551,-2)+15,Cenários!$A:$D,2,FALSE)>A8551,+VLOOKUP(+EOMONTH(+A8551,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8551,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8551=\"\",\"\",VLOOKUP(F8551,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8551=\"\",\"\",IF(WORKDAY(+A8551,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8551,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8552=\"\",\"\",+IF(+A8552=D8552,+E8552,((+G8552/E8552)^+((NETWORKDAYS(+D8552,A8552,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8552,F8552,Feriados!$A$2:$A$1058)-1))*E8552)))","v":""},{"$f":"IF(A8552=\"\",\"\",+IF(+A8552=D8552,+VLOOKUP(D8552,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8552,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8552=\"\",\"\",+VLOOKUP(+EOMONTH(+F8552,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8552=\"\",\"\",VLOOKUP(D8552,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8552=\"\",\"\",IF(A8552=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8552,-2)+15,Cenários!$A:$D,2,FALSE)>A8552,+VLOOKUP(+EOMONTH(+A8552,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8552,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8552=\"\",\"\",VLOOKUP(F8552,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8552=\"\",\"\",IF(WORKDAY(+A8552,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8552,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8553=\"\",\"\",+IF(+A8553=D8553,+E8553,((+G8553/E8553)^+((NETWORKDAYS(+D8553,A8553,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8553,F8553,Feriados!$A$2:$A$1058)-1))*E8553)))","v":""},{"$f":"IF(A8553=\"\",\"\",+IF(+A8553=D8553,+VLOOKUP(D8553,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8553,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8553=\"\",\"\",+VLOOKUP(+EOMONTH(+F8553,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8553=\"\",\"\",VLOOKUP(D8553,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8553=\"\",\"\",IF(A8553=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8553,-2)+15,Cenários!$A:$D,2,FALSE)>A8553,+VLOOKUP(+EOMONTH(+A8553,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8553,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8553=\"\",\"\",VLOOKUP(F8553,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8553=\"\",\"\",IF(WORKDAY(+A8553,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8553,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8554=\"\",\"\",+IF(+A8554=D8554,+E8554,((+G8554/E8554)^+((NETWORKDAYS(+D8554,A8554,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8554,F8554,Feriados!$A$2:$A$1058)-1))*E8554)))","v":""},{"$f":"IF(A8554=\"\",\"\",+IF(+A8554=D8554,+VLOOKUP(D8554,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8554,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8554=\"\",\"\",+VLOOKUP(+EOMONTH(+F8554,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8554=\"\",\"\",VLOOKUP(D8554,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8554=\"\",\"\",IF(A8554=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8554,-2)+15,Cenários!$A:$D,2,FALSE)>A8554,+VLOOKUP(+EOMONTH(+A8554,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8554,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8554=\"\",\"\",VLOOKUP(F8554,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8554=\"\",\"\",IF(WORKDAY(+A8554,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8554,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8555=\"\",\"\",+IF(+A8555=D8555,+E8555,((+G8555/E8555)^+((NETWORKDAYS(+D8555,A8555,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8555,F8555,Feriados!$A$2:$A$1058)-1))*E8555)))","v":""},{"$f":"IF(A8555=\"\",\"\",+IF(+A8555=D8555,+VLOOKUP(D8555,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8555,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8555=\"\",\"\",+VLOOKUP(+EOMONTH(+F8555,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8555=\"\",\"\",VLOOKUP(D8555,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8555=\"\",\"\",IF(A8555=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8555,-2)+15,Cenários!$A:$D,2,FALSE)>A8555,+VLOOKUP(+EOMONTH(+A8555,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8555,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8555=\"\",\"\",VLOOKUP(F8555,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8555=\"\",\"\",IF(WORKDAY(+A8555,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8555,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8556=\"\",\"\",+IF(+A8556=D8556,+E8556,((+G8556/E8556)^+((NETWORKDAYS(+D8556,A8556,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8556,F8556,Feriados!$A$2:$A$1058)-1))*E8556)))","v":""},{"$f":"IF(A8556=\"\",\"\",+IF(+A8556=D8556,+VLOOKUP(D8556,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8556,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8556=\"\",\"\",+VLOOKUP(+EOMONTH(+F8556,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8556=\"\",\"\",VLOOKUP(D8556,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8556=\"\",\"\",IF(A8556=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8556,-2)+15,Cenários!$A:$D,2,FALSE)>A8556,+VLOOKUP(+EOMONTH(+A8556,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8556,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8556=\"\",\"\",VLOOKUP(F8556,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8556=\"\",\"\",IF(WORKDAY(+A8556,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8556,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8557=\"\",\"\",+IF(+A8557=D8557,+E8557,((+G8557/E8557)^+((NETWORKDAYS(+D8557,A8557,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8557,F8557,Feriados!$A$2:$A$1058)-1))*E8557)))","v":""},{"$f":"IF(A8557=\"\",\"\",+IF(+A8557=D8557,+VLOOKUP(D8557,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8557,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8557=\"\",\"\",+VLOOKUP(+EOMONTH(+F8557,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8557=\"\",\"\",VLOOKUP(D8557,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8557=\"\",\"\",IF(A8557=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8557,-2)+15,Cenários!$A:$D,2,FALSE)>A8557,+VLOOKUP(+EOMONTH(+A8557,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8557,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8557=\"\",\"\",VLOOKUP(F8557,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8557=\"\",\"\",IF(WORKDAY(+A8557,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8557,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8558=\"\",\"\",+IF(+A8558=D8558,+E8558,((+G8558/E8558)^+((NETWORKDAYS(+D8558,A8558,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8558,F8558,Feriados!$A$2:$A$1058)-1))*E8558)))","v":""},{"$f":"IF(A8558=\"\",\"\",+IF(+A8558=D8558,+VLOOKUP(D8558,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8558,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8558=\"\",\"\",+VLOOKUP(+EOMONTH(+F8558,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8558=\"\",\"\",VLOOKUP(D8558,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8558=\"\",\"\",IF(A8558=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8558,-2)+15,Cenários!$A:$D,2,FALSE)>A8558,+VLOOKUP(+EOMONTH(+A8558,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8558,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8558=\"\",\"\",VLOOKUP(F8558,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8558=\"\",\"\",IF(WORKDAY(+A8558,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8558,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8559=\"\",\"\",+IF(+A8559=D8559,+E8559,((+G8559/E8559)^+((NETWORKDAYS(+D8559,A8559,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8559,F8559,Feriados!$A$2:$A$1058)-1))*E8559)))","v":""},{"$f":"IF(A8559=\"\",\"\",+IF(+A8559=D8559,+VLOOKUP(D8559,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8559,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8559=\"\",\"\",+VLOOKUP(+EOMONTH(+F8559,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8559=\"\",\"\",VLOOKUP(D8559,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8559=\"\",\"\",IF(A8559=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8559,-2)+15,Cenários!$A:$D,2,FALSE)>A8559,+VLOOKUP(+EOMONTH(+A8559,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8559,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8559=\"\",\"\",VLOOKUP(F8559,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8559=\"\",\"\",IF(WORKDAY(+A8559,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8559,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8560=\"\",\"\",+IF(+A8560=D8560,+E8560,((+G8560/E8560)^+((NETWORKDAYS(+D8560,A8560,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8560,F8560,Feriados!$A$2:$A$1058)-1))*E8560)))","v":""},{"$f":"IF(A8560=\"\",\"\",+IF(+A8560=D8560,+VLOOKUP(D8560,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8560,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8560=\"\",\"\",+VLOOKUP(+EOMONTH(+F8560,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8560=\"\",\"\",VLOOKUP(D8560,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8560=\"\",\"\",IF(A8560=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8560,-2)+15,Cenários!$A:$D,2,FALSE)>A8560,+VLOOKUP(+EOMONTH(+A8560,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8560,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8560=\"\",\"\",VLOOKUP(F8560,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8560=\"\",\"\",IF(WORKDAY(+A8560,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8560,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8561=\"\",\"\",+IF(+A8561=D8561,+E8561,((+G8561/E8561)^+((NETWORKDAYS(+D8561,A8561,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8561,F8561,Feriados!$A$2:$A$1058)-1))*E8561)))","v":""},{"$f":"IF(A8561=\"\",\"\",+IF(+A8561=D8561,+VLOOKUP(D8561,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8561,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8561=\"\",\"\",+VLOOKUP(+EOMONTH(+F8561,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8561=\"\",\"\",VLOOKUP(D8561,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8561=\"\",\"\",IF(A8561=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8561,-2)+15,Cenários!$A:$D,2,FALSE)>A8561,+VLOOKUP(+EOMONTH(+A8561,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8561,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8561=\"\",\"\",VLOOKUP(F8561,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8561=\"\",\"\",IF(WORKDAY(+A8561,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8561,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8562=\"\",\"\",+IF(+A8562=D8562,+E8562,((+G8562/E8562)^+((NETWORKDAYS(+D8562,A8562,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8562,F8562,Feriados!$A$2:$A$1058)-1))*E8562)))","v":""},{"$f":"IF(A8562=\"\",\"\",+IF(+A8562=D8562,+VLOOKUP(D8562,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8562,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8562=\"\",\"\",+VLOOKUP(+EOMONTH(+F8562,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8562=\"\",\"\",VLOOKUP(D8562,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8562=\"\",\"\",IF(A8562=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8562,-2)+15,Cenários!$A:$D,2,FALSE)>A8562,+VLOOKUP(+EOMONTH(+A8562,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8562,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8562=\"\",\"\",VLOOKUP(F8562,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8562=\"\",\"\",IF(WORKDAY(+A8562,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8562,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8563=\"\",\"\",+IF(+A8563=D8563,+E8563,((+G8563/E8563)^+((NETWORKDAYS(+D8563,A8563,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8563,F8563,Feriados!$A$2:$A$1058)-1))*E8563)))","v":""},{"$f":"IF(A8563=\"\",\"\",+IF(+A8563=D8563,+VLOOKUP(D8563,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8563,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8563=\"\",\"\",+VLOOKUP(+EOMONTH(+F8563,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8563=\"\",\"\",VLOOKUP(D8563,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8563=\"\",\"\",IF(A8563=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8563,-2)+15,Cenários!$A:$D,2,FALSE)>A8563,+VLOOKUP(+EOMONTH(+A8563,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8563,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8563=\"\",\"\",VLOOKUP(F8563,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8563=\"\",\"\",IF(WORKDAY(+A8563,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8563,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8564=\"\",\"\",+IF(+A8564=D8564,+E8564,((+G8564/E8564)^+((NETWORKDAYS(+D8564,A8564,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8564,F8564,Feriados!$A$2:$A$1058)-1))*E8564)))","v":""},{"$f":"IF(A8564=\"\",\"\",+IF(+A8564=D8564,+VLOOKUP(D8564,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8564,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8564=\"\",\"\",+VLOOKUP(+EOMONTH(+F8564,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8564=\"\",\"\",VLOOKUP(D8564,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8564=\"\",\"\",IF(A8564=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8564,-2)+15,Cenários!$A:$D,2,FALSE)>A8564,+VLOOKUP(+EOMONTH(+A8564,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8564,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8564=\"\",\"\",VLOOKUP(F8564,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8564=\"\",\"\",IF(WORKDAY(+A8564,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8564,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8565=\"\",\"\",+IF(+A8565=D8565,+E8565,((+G8565/E8565)^+((NETWORKDAYS(+D8565,A8565,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8565,F8565,Feriados!$A$2:$A$1058)-1))*E8565)))","v":""},{"$f":"IF(A8565=\"\",\"\",+IF(+A8565=D8565,+VLOOKUP(D8565,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8565,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8565=\"\",\"\",+VLOOKUP(+EOMONTH(+F8565,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8565=\"\",\"\",VLOOKUP(D8565,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8565=\"\",\"\",IF(A8565=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8565,-2)+15,Cenários!$A:$D,2,FALSE)>A8565,+VLOOKUP(+EOMONTH(+A8565,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8565,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8565=\"\",\"\",VLOOKUP(F8565,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8565=\"\",\"\",IF(WORKDAY(+A8565,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8565,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8566=\"\",\"\",+IF(+A8566=D8566,+E8566,((+G8566/E8566)^+((NETWORKDAYS(+D8566,A8566,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8566,F8566,Feriados!$A$2:$A$1058)-1))*E8566)))","v":""},{"$f":"IF(A8566=\"\",\"\",+IF(+A8566=D8566,+VLOOKUP(D8566,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8566,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8566=\"\",\"\",+VLOOKUP(+EOMONTH(+F8566,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8566=\"\",\"\",VLOOKUP(D8566,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8566=\"\",\"\",IF(A8566=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8566,-2)+15,Cenários!$A:$D,2,FALSE)>A8566,+VLOOKUP(+EOMONTH(+A8566,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8566,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8566=\"\",\"\",VLOOKUP(F8566,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8566=\"\",\"\",IF(WORKDAY(+A8566,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8566,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8567=\"\",\"\",+IF(+A8567=D8567,+E8567,((+G8567/E8567)^+((NETWORKDAYS(+D8567,A8567,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8567,F8567,Feriados!$A$2:$A$1058)-1))*E8567)))","v":""},{"$f":"IF(A8567=\"\",\"\",+IF(+A8567=D8567,+VLOOKUP(D8567,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8567,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8567=\"\",\"\",+VLOOKUP(+EOMONTH(+F8567,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8567=\"\",\"\",VLOOKUP(D8567,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8567=\"\",\"\",IF(A8567=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8567,-2)+15,Cenários!$A:$D,2,FALSE)>A8567,+VLOOKUP(+EOMONTH(+A8567,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8567,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8567=\"\",\"\",VLOOKUP(F8567,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8567=\"\",\"\",IF(WORKDAY(+A8567,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8567,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8568=\"\",\"\",+IF(+A8568=D8568,+E8568,((+G8568/E8568)^+((NETWORKDAYS(+D8568,A8568,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8568,F8568,Feriados!$A$2:$A$1058)-1))*E8568)))","v":""},{"$f":"IF(A8568=\"\",\"\",+IF(+A8568=D8568,+VLOOKUP(D8568,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8568,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8568=\"\",\"\",+VLOOKUP(+EOMONTH(+F8568,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8568=\"\",\"\",VLOOKUP(D8568,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8568=\"\",\"\",IF(A8568=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8568,-2)+15,Cenários!$A:$D,2,FALSE)>A8568,+VLOOKUP(+EOMONTH(+A8568,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8568,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8568=\"\",\"\",VLOOKUP(F8568,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8568=\"\",\"\",IF(WORKDAY(+A8568,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8568,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8569=\"\",\"\",+IF(+A8569=D8569,+E8569,((+G8569/E8569)^+((NETWORKDAYS(+D8569,A8569,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8569,F8569,Feriados!$A$2:$A$1058)-1))*E8569)))","v":""},{"$f":"IF(A8569=\"\",\"\",+IF(+A8569=D8569,+VLOOKUP(D8569,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8569,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8569=\"\",\"\",+VLOOKUP(+EOMONTH(+F8569,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8569=\"\",\"\",VLOOKUP(D8569,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8569=\"\",\"\",IF(A8569=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8569,-2)+15,Cenários!$A:$D,2,FALSE)>A8569,+VLOOKUP(+EOMONTH(+A8569,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8569,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8569=\"\",\"\",VLOOKUP(F8569,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8569=\"\",\"\",IF(WORKDAY(+A8569,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8569,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8570=\"\",\"\",+IF(+A8570=D8570,+E8570,((+G8570/E8570)^+((NETWORKDAYS(+D8570,A8570,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8570,F8570,Feriados!$A$2:$A$1058)-1))*E8570)))","v":""},{"$f":"IF(A8570=\"\",\"\",+IF(+A8570=D8570,+VLOOKUP(D8570,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8570,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8570=\"\",\"\",+VLOOKUP(+EOMONTH(+F8570,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8570=\"\",\"\",VLOOKUP(D8570,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8570=\"\",\"\",IF(A8570=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8570,-2)+15,Cenários!$A:$D,2,FALSE)>A8570,+VLOOKUP(+EOMONTH(+A8570,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8570,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8570=\"\",\"\",VLOOKUP(F8570,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8570=\"\",\"\",IF(WORKDAY(+A8570,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8570,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8571=\"\",\"\",+IF(+A8571=D8571,+E8571,((+G8571/E8571)^+((NETWORKDAYS(+D8571,A8571,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8571,F8571,Feriados!$A$2:$A$1058)-1))*E8571)))","v":""},{"$f":"IF(A8571=\"\",\"\",+IF(+A8571=D8571,+VLOOKUP(D8571,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8571,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8571=\"\",\"\",+VLOOKUP(+EOMONTH(+F8571,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8571=\"\",\"\",VLOOKUP(D8571,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8571=\"\",\"\",IF(A8571=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8571,-2)+15,Cenários!$A:$D,2,FALSE)>A8571,+VLOOKUP(+EOMONTH(+A8571,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8571,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8571=\"\",\"\",VLOOKUP(F8571,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8571=\"\",\"\",IF(WORKDAY(+A8571,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8571,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8572=\"\",\"\",+IF(+A8572=D8572,+E8572,((+G8572/E8572)^+((NETWORKDAYS(+D8572,A8572,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8572,F8572,Feriados!$A$2:$A$1058)-1))*E8572)))","v":""},{"$f":"IF(A8572=\"\",\"\",+IF(+A8572=D8572,+VLOOKUP(D8572,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8572,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8572=\"\",\"\",+VLOOKUP(+EOMONTH(+F8572,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8572=\"\",\"\",VLOOKUP(D8572,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8572=\"\",\"\",IF(A8572=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8572,-2)+15,Cenários!$A:$D,2,FALSE)>A8572,+VLOOKUP(+EOMONTH(+A8572,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8572,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8572=\"\",\"\",VLOOKUP(F8572,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8572=\"\",\"\",IF(WORKDAY(+A8572,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8572,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8573=\"\",\"\",+IF(+A8573=D8573,+E8573,((+G8573/E8573)^+((NETWORKDAYS(+D8573,A8573,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8573,F8573,Feriados!$A$2:$A$1058)-1))*E8573)))","v":""},{"$f":"IF(A8573=\"\",\"\",+IF(+A8573=D8573,+VLOOKUP(D8573,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8573,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8573=\"\",\"\",+VLOOKUP(+EOMONTH(+F8573,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8573=\"\",\"\",VLOOKUP(D8573,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8573=\"\",\"\",IF(A8573=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8573,-2)+15,Cenários!$A:$D,2,FALSE)>A8573,+VLOOKUP(+EOMONTH(+A8573,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8573,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8573=\"\",\"\",VLOOKUP(F8573,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8573=\"\",\"\",IF(WORKDAY(+A8573,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8573,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8574=\"\",\"\",+IF(+A8574=D8574,+E8574,((+G8574/E8574)^+((NETWORKDAYS(+D8574,A8574,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8574,F8574,Feriados!$A$2:$A$1058)-1))*E8574)))","v":""},{"$f":"IF(A8574=\"\",\"\",+IF(+A8574=D8574,+VLOOKUP(D8574,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8574,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8574=\"\",\"\",+VLOOKUP(+EOMONTH(+F8574,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8574=\"\",\"\",VLOOKUP(D8574,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8574=\"\",\"\",IF(A8574=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8574,-2)+15,Cenários!$A:$D,2,FALSE)>A8574,+VLOOKUP(+EOMONTH(+A8574,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8574,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8574=\"\",\"\",VLOOKUP(F8574,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8574=\"\",\"\",IF(WORKDAY(+A8574,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8574,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8575=\"\",\"\",+IF(+A8575=D8575,+E8575,((+G8575/E8575)^+((NETWORKDAYS(+D8575,A8575,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8575,F8575,Feriados!$A$2:$A$1058)-1))*E8575)))","v":""},{"$f":"IF(A8575=\"\",\"\",+IF(+A8575=D8575,+VLOOKUP(D8575,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8575,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8575=\"\",\"\",+VLOOKUP(+EOMONTH(+F8575,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8575=\"\",\"\",VLOOKUP(D8575,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8575=\"\",\"\",IF(A8575=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8575,-2)+15,Cenários!$A:$D,2,FALSE)>A8575,+VLOOKUP(+EOMONTH(+A8575,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8575,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8575=\"\",\"\",VLOOKUP(F8575,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8575=\"\",\"\",IF(WORKDAY(+A8575,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8575,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8576=\"\",\"\",+IF(+A8576=D8576,+E8576,((+G8576/E8576)^+((NETWORKDAYS(+D8576,A8576,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8576,F8576,Feriados!$A$2:$A$1058)-1))*E8576)))","v":""},{"$f":"IF(A8576=\"\",\"\",+IF(+A8576=D8576,+VLOOKUP(D8576,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8576,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8576=\"\",\"\",+VLOOKUP(+EOMONTH(+F8576,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8576=\"\",\"\",VLOOKUP(D8576,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8576=\"\",\"\",IF(A8576=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8576,-2)+15,Cenários!$A:$D,2,FALSE)>A8576,+VLOOKUP(+EOMONTH(+A8576,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8576,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8576=\"\",\"\",VLOOKUP(F8576,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8576=\"\",\"\",IF(WORKDAY(+A8576,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8576,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8577=\"\",\"\",+IF(+A8577=D8577,+E8577,((+G8577/E8577)^+((NETWORKDAYS(+D8577,A8577,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8577,F8577,Feriados!$A$2:$A$1058)-1))*E8577)))","v":""},{"$f":"IF(A8577=\"\",\"\",+IF(+A8577=D8577,+VLOOKUP(D8577,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8577,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8577=\"\",\"\",+VLOOKUP(+EOMONTH(+F8577,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8577=\"\",\"\",VLOOKUP(D8577,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8577=\"\",\"\",IF(A8577=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8577,-2)+15,Cenários!$A:$D,2,FALSE)>A8577,+VLOOKUP(+EOMONTH(+A8577,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8577,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8577=\"\",\"\",VLOOKUP(F8577,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8577=\"\",\"\",IF(WORKDAY(+A8577,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8577,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8578=\"\",\"\",+IF(+A8578=D8578,+E8578,((+G8578/E8578)^+((NETWORKDAYS(+D8578,A8578,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8578,F8578,Feriados!$A$2:$A$1058)-1))*E8578)))","v":""},{"$f":"IF(A8578=\"\",\"\",+IF(+A8578=D8578,+VLOOKUP(D8578,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8578,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8578=\"\",\"\",+VLOOKUP(+EOMONTH(+F8578,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8578=\"\",\"\",VLOOKUP(D8578,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8578=\"\",\"\",IF(A8578=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8578,-2)+15,Cenários!$A:$D,2,FALSE)>A8578,+VLOOKUP(+EOMONTH(+A8578,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8578,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8578=\"\",\"\",VLOOKUP(F8578,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8578=\"\",\"\",IF(WORKDAY(+A8578,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8578,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8579=\"\",\"\",+IF(+A8579=D8579,+E8579,((+G8579/E8579)^+((NETWORKDAYS(+D8579,A8579,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8579,F8579,Feriados!$A$2:$A$1058)-1))*E8579)))","v":""},{"$f":"IF(A8579=\"\",\"\",+IF(+A8579=D8579,+VLOOKUP(D8579,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8579,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8579=\"\",\"\",+VLOOKUP(+EOMONTH(+F8579,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8579=\"\",\"\",VLOOKUP(D8579,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8579=\"\",\"\",IF(A8579=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8579,-2)+15,Cenários!$A:$D,2,FALSE)>A8579,+VLOOKUP(+EOMONTH(+A8579,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8579,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8579=\"\",\"\",VLOOKUP(F8579,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8579=\"\",\"\",IF(WORKDAY(+A8579,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8579,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8580=\"\",\"\",+IF(+A8580=D8580,+E8580,((+G8580/E8580)^+((NETWORKDAYS(+D8580,A8580,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8580,F8580,Feriados!$A$2:$A$1058)-1))*E8580)))","v":""},{"$f":"IF(A8580=\"\",\"\",+IF(+A8580=D8580,+VLOOKUP(D8580,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8580,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8580=\"\",\"\",+VLOOKUP(+EOMONTH(+F8580,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8580=\"\",\"\",VLOOKUP(D8580,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8580=\"\",\"\",IF(A8580=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8580,-2)+15,Cenários!$A:$D,2,FALSE)>A8580,+VLOOKUP(+EOMONTH(+A8580,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8580,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8580=\"\",\"\",VLOOKUP(F8580,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8580=\"\",\"\",IF(WORKDAY(+A8580,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8580,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8581=\"\",\"\",+IF(+A8581=D8581,+E8581,((+G8581/E8581)^+((NETWORKDAYS(+D8581,A8581,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8581,F8581,Feriados!$A$2:$A$1058)-1))*E8581)))","v":""},{"$f":"IF(A8581=\"\",\"\",+IF(+A8581=D8581,+VLOOKUP(D8581,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8581,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8581=\"\",\"\",+VLOOKUP(+EOMONTH(+F8581,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8581=\"\",\"\",VLOOKUP(D8581,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8581=\"\",\"\",IF(A8581=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8581,-2)+15,Cenários!$A:$D,2,FALSE)>A8581,+VLOOKUP(+EOMONTH(+A8581,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8581,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8581=\"\",\"\",VLOOKUP(F8581,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8581=\"\",\"\",IF(WORKDAY(+A8581,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8581,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8582=\"\",\"\",+IF(+A8582=D8582,+E8582,((+G8582/E8582)^+((NETWORKDAYS(+D8582,A8582,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8582,F8582,Feriados!$A$2:$A$1058)-1))*E8582)))","v":""},{"$f":"IF(A8582=\"\",\"\",+IF(+A8582=D8582,+VLOOKUP(D8582,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8582,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8582=\"\",\"\",+VLOOKUP(+EOMONTH(+F8582,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8582=\"\",\"\",VLOOKUP(D8582,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8582=\"\",\"\",IF(A8582=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8582,-2)+15,Cenários!$A:$D,2,FALSE)>A8582,+VLOOKUP(+EOMONTH(+A8582,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8582,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8582=\"\",\"\",VLOOKUP(F8582,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8582=\"\",\"\",IF(WORKDAY(+A8582,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8582,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8583=\"\",\"\",+IF(+A8583=D8583,+E8583,((+G8583/E8583)^+((NETWORKDAYS(+D8583,A8583,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8583,F8583,Feriados!$A$2:$A$1058)-1))*E8583)))","v":""},{"$f":"IF(A8583=\"\",\"\",+IF(+A8583=D8583,+VLOOKUP(D8583,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8583,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8583=\"\",\"\",+VLOOKUP(+EOMONTH(+F8583,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8583=\"\",\"\",VLOOKUP(D8583,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8583=\"\",\"\",IF(A8583=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8583,-2)+15,Cenários!$A:$D,2,FALSE)>A8583,+VLOOKUP(+EOMONTH(+A8583,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8583,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8583=\"\",\"\",VLOOKUP(F8583,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8583=\"\",\"\",IF(WORKDAY(+A8583,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8583,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8584=\"\",\"\",+IF(+A8584=D8584,+E8584,((+G8584/E8584)^+((NETWORKDAYS(+D8584,A8584,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8584,F8584,Feriados!$A$2:$A$1058)-1))*E8584)))","v":""},{"$f":"IF(A8584=\"\",\"\",+IF(+A8584=D8584,+VLOOKUP(D8584,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8584,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8584=\"\",\"\",+VLOOKUP(+EOMONTH(+F8584,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8584=\"\",\"\",VLOOKUP(D8584,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8584=\"\",\"\",IF(A8584=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8584,-2)+15,Cenários!$A:$D,2,FALSE)>A8584,+VLOOKUP(+EOMONTH(+A8584,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8584,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8584=\"\",\"\",VLOOKUP(F8584,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8584=\"\",\"\",IF(WORKDAY(+A8584,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8584,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8585=\"\",\"\",+IF(+A8585=D8585,+E8585,((+G8585/E8585)^+((NETWORKDAYS(+D8585,A8585,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8585,F8585,Feriados!$A$2:$A$1058)-1))*E8585)))","v":""},{"$f":"IF(A8585=\"\",\"\",+IF(+A8585=D8585,+VLOOKUP(D8585,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8585,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8585=\"\",\"\",+VLOOKUP(+EOMONTH(+F8585,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8585=\"\",\"\",VLOOKUP(D8585,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8585=\"\",\"\",IF(A8585=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8585,-2)+15,Cenários!$A:$D,2,FALSE)>A8585,+VLOOKUP(+EOMONTH(+A8585,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8585,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8585=\"\",\"\",VLOOKUP(F8585,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8585=\"\",\"\",IF(WORKDAY(+A8585,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8585,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8586=\"\",\"\",+IF(+A8586=D8586,+E8586,((+G8586/E8586)^+((NETWORKDAYS(+D8586,A8586,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8586,F8586,Feriados!$A$2:$A$1058)-1))*E8586)))","v":""},{"$f":"IF(A8586=\"\",\"\",+IF(+A8586=D8586,+VLOOKUP(D8586,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8586,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8586=\"\",\"\",+VLOOKUP(+EOMONTH(+F8586,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8586=\"\",\"\",VLOOKUP(D8586,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8586=\"\",\"\",IF(A8586=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8586,-2)+15,Cenários!$A:$D,2,FALSE)>A8586,+VLOOKUP(+EOMONTH(+A8586,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8586,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8586=\"\",\"\",VLOOKUP(F8586,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8586=\"\",\"\",IF(WORKDAY(+A8586,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8586,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8587=\"\",\"\",+IF(+A8587=D8587,+E8587,((+G8587/E8587)^+((NETWORKDAYS(+D8587,A8587,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8587,F8587,Feriados!$A$2:$A$1058)-1))*E8587)))","v":""},{"$f":"IF(A8587=\"\",\"\",+IF(+A8587=D8587,+VLOOKUP(D8587,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8587,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8587=\"\",\"\",+VLOOKUP(+EOMONTH(+F8587,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8587=\"\",\"\",VLOOKUP(D8587,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8587=\"\",\"\",IF(A8587=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8587,-2)+15,Cenários!$A:$D,2,FALSE)>A8587,+VLOOKUP(+EOMONTH(+A8587,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8587,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8587=\"\",\"\",VLOOKUP(F8587,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8587=\"\",\"\",IF(WORKDAY(+A8587,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8587,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8588=\"\",\"\",+IF(+A8588=D8588,+E8588,((+G8588/E8588)^+((NETWORKDAYS(+D8588,A8588,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8588,F8588,Feriados!$A$2:$A$1058)-1))*E8588)))","v":""},{"$f":"IF(A8588=\"\",\"\",+IF(+A8588=D8588,+VLOOKUP(D8588,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8588,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8588=\"\",\"\",+VLOOKUP(+EOMONTH(+F8588,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8588=\"\",\"\",VLOOKUP(D8588,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8588=\"\",\"\",IF(A8588=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8588,-2)+15,Cenários!$A:$D,2,FALSE)>A8588,+VLOOKUP(+EOMONTH(+A8588,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8588,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8588=\"\",\"\",VLOOKUP(F8588,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8588=\"\",\"\",IF(WORKDAY(+A8588,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8588,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8589=\"\",\"\",+IF(+A8589=D8589,+E8589,((+G8589/E8589)^+((NETWORKDAYS(+D8589,A8589,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8589,F8589,Feriados!$A$2:$A$1058)-1))*E8589)))","v":""},{"$f":"IF(A8589=\"\",\"\",+IF(+A8589=D8589,+VLOOKUP(D8589,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8589,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8589=\"\",\"\",+VLOOKUP(+EOMONTH(+F8589,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8589=\"\",\"\",VLOOKUP(D8589,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8589=\"\",\"\",IF(A8589=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8589,-2)+15,Cenários!$A:$D,2,FALSE)>A8589,+VLOOKUP(+EOMONTH(+A8589,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8589,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8589=\"\",\"\",VLOOKUP(F8589,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8589=\"\",\"\",IF(WORKDAY(+A8589,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8589,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8590=\"\",\"\",+IF(+A8590=D8590,+E8590,((+G8590/E8590)^+((NETWORKDAYS(+D8590,A8590,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8590,F8590,Feriados!$A$2:$A$1058)-1))*E8590)))","v":""},{"$f":"IF(A8590=\"\",\"\",+IF(+A8590=D8590,+VLOOKUP(D8590,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8590,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8590=\"\",\"\",+VLOOKUP(+EOMONTH(+F8590,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8590=\"\",\"\",VLOOKUP(D8590,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8590=\"\",\"\",IF(A8590=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8590,-2)+15,Cenários!$A:$D,2,FALSE)>A8590,+VLOOKUP(+EOMONTH(+A8590,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8590,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8590=\"\",\"\",VLOOKUP(F8590,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8590=\"\",\"\",IF(WORKDAY(+A8590,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8590,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8591=\"\",\"\",+IF(+A8591=D8591,+E8591,((+G8591/E8591)^+((NETWORKDAYS(+D8591,A8591,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8591,F8591,Feriados!$A$2:$A$1058)-1))*E8591)))","v":""},{"$f":"IF(A8591=\"\",\"\",+IF(+A8591=D8591,+VLOOKUP(D8591,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8591,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8591=\"\",\"\",+VLOOKUP(+EOMONTH(+F8591,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8591=\"\",\"\",VLOOKUP(D8591,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8591=\"\",\"\",IF(A8591=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8591,-2)+15,Cenários!$A:$D,2,FALSE)>A8591,+VLOOKUP(+EOMONTH(+A8591,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8591,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8591=\"\",\"\",VLOOKUP(F8591,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8591=\"\",\"\",IF(WORKDAY(+A8591,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8591,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8592=\"\",\"\",+IF(+A8592=D8592,+E8592,((+G8592/E8592)^+((NETWORKDAYS(+D8592,A8592,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8592,F8592,Feriados!$A$2:$A$1058)-1))*E8592)))","v":""},{"$f":"IF(A8592=\"\",\"\",+IF(+A8592=D8592,+VLOOKUP(D8592,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8592,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8592=\"\",\"\",+VLOOKUP(+EOMONTH(+F8592,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8592=\"\",\"\",VLOOKUP(D8592,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8592=\"\",\"\",IF(A8592=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8592,-2)+15,Cenários!$A:$D,2,FALSE)>A8592,+VLOOKUP(+EOMONTH(+A8592,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8592,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8592=\"\",\"\",VLOOKUP(F8592,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8592=\"\",\"\",IF(WORKDAY(+A8592,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8592,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8593=\"\",\"\",+IF(+A8593=D8593,+E8593,((+G8593/E8593)^+((NETWORKDAYS(+D8593,A8593,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8593,F8593,Feriados!$A$2:$A$1058)-1))*E8593)))","v":""},{"$f":"IF(A8593=\"\",\"\",+IF(+A8593=D8593,+VLOOKUP(D8593,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8593,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8593=\"\",\"\",+VLOOKUP(+EOMONTH(+F8593,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8593=\"\",\"\",VLOOKUP(D8593,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8593=\"\",\"\",IF(A8593=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8593,-2)+15,Cenários!$A:$D,2,FALSE)>A8593,+VLOOKUP(+EOMONTH(+A8593,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8593,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8593=\"\",\"\",VLOOKUP(F8593,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8593=\"\",\"\",IF(WORKDAY(+A8593,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8593,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8594=\"\",\"\",+IF(+A8594=D8594,+E8594,((+G8594/E8594)^+((NETWORKDAYS(+D8594,A8594,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8594,F8594,Feriados!$A$2:$A$1058)-1))*E8594)))","v":""},{"$f":"IF(A8594=\"\",\"\",+IF(+A8594=D8594,+VLOOKUP(D8594,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8594,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8594=\"\",\"\",+VLOOKUP(+EOMONTH(+F8594,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8594=\"\",\"\",VLOOKUP(D8594,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8594=\"\",\"\",IF(A8594=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8594,-2)+15,Cenários!$A:$D,2,FALSE)>A8594,+VLOOKUP(+EOMONTH(+A8594,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8594,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8594=\"\",\"\",VLOOKUP(F8594,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8594=\"\",\"\",IF(WORKDAY(+A8594,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8594,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8595=\"\",\"\",+IF(+A8595=D8595,+E8595,((+G8595/E8595)^+((NETWORKDAYS(+D8595,A8595,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8595,F8595,Feriados!$A$2:$A$1058)-1))*E8595)))","v":""},{"$f":"IF(A8595=\"\",\"\",+IF(+A8595=D8595,+VLOOKUP(D8595,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8595,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8595=\"\",\"\",+VLOOKUP(+EOMONTH(+F8595,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8595=\"\",\"\",VLOOKUP(D8595,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8595=\"\",\"\",IF(A8595=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8595,-2)+15,Cenários!$A:$D,2,FALSE)>A8595,+VLOOKUP(+EOMONTH(+A8595,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8595,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8595=\"\",\"\",VLOOKUP(F8595,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8595=\"\",\"\",IF(WORKDAY(+A8595,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8595,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8596=\"\",\"\",+IF(+A8596=D8596,+E8596,((+G8596/E8596)^+((NETWORKDAYS(+D8596,A8596,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8596,F8596,Feriados!$A$2:$A$1058)-1))*E8596)))","v":""},{"$f":"IF(A8596=\"\",\"\",+IF(+A8596=D8596,+VLOOKUP(D8596,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8596,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8596=\"\",\"\",+VLOOKUP(+EOMONTH(+F8596,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8596=\"\",\"\",VLOOKUP(D8596,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8596=\"\",\"\",IF(A8596=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8596,-2)+15,Cenários!$A:$D,2,FALSE)>A8596,+VLOOKUP(+EOMONTH(+A8596,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8596,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8596=\"\",\"\",VLOOKUP(F8596,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8596=\"\",\"\",IF(WORKDAY(+A8596,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8596,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8597=\"\",\"\",+IF(+A8597=D8597,+E8597,((+G8597/E8597)^+((NETWORKDAYS(+D8597,A8597,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8597,F8597,Feriados!$A$2:$A$1058)-1))*E8597)))","v":""},{"$f":"IF(A8597=\"\",\"\",+IF(+A8597=D8597,+VLOOKUP(D8597,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8597,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8597=\"\",\"\",+VLOOKUP(+EOMONTH(+F8597,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8597=\"\",\"\",VLOOKUP(D8597,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8597=\"\",\"\",IF(A8597=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8597,-2)+15,Cenários!$A:$D,2,FALSE)>A8597,+VLOOKUP(+EOMONTH(+A8597,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8597,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8597=\"\",\"\",VLOOKUP(F8597,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8597=\"\",\"\",IF(WORKDAY(+A8597,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8597,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8598=\"\",\"\",+IF(+A8598=D8598,+E8598,((+G8598/E8598)^+((NETWORKDAYS(+D8598,A8598,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8598,F8598,Feriados!$A$2:$A$1058)-1))*E8598)))","v":""},{"$f":"IF(A8598=\"\",\"\",+IF(+A8598=D8598,+VLOOKUP(D8598,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8598,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8598=\"\",\"\",+VLOOKUP(+EOMONTH(+F8598,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8598=\"\",\"\",VLOOKUP(D8598,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8598=\"\",\"\",IF(A8598=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8598,-2)+15,Cenários!$A:$D,2,FALSE)>A8598,+VLOOKUP(+EOMONTH(+A8598,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8598,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8598=\"\",\"\",VLOOKUP(F8598,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8598=\"\",\"\",IF(WORKDAY(+A8598,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8598,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8599=\"\",\"\",+IF(+A8599=D8599,+E8599,((+G8599/E8599)^+((NETWORKDAYS(+D8599,A8599,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8599,F8599,Feriados!$A$2:$A$1058)-1))*E8599)))","v":""},{"$f":"IF(A8599=\"\",\"\",+IF(+A8599=D8599,+VLOOKUP(D8599,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8599,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8599=\"\",\"\",+VLOOKUP(+EOMONTH(+F8599,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8599=\"\",\"\",VLOOKUP(D8599,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8599=\"\",\"\",IF(A8599=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8599,-2)+15,Cenários!$A:$D,2,FALSE)>A8599,+VLOOKUP(+EOMONTH(+A8599,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8599,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8599=\"\",\"\",VLOOKUP(F8599,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8599=\"\",\"\",IF(WORKDAY(+A8599,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8599,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8600=\"\",\"\",+IF(+A8600=D8600,+E8600,((+G8600/E8600)^+((NETWORKDAYS(+D8600,A8600,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8600,F8600,Feriados!$A$2:$A$1058)-1))*E8600)))","v":""},{"$f":"IF(A8600=\"\",\"\",+IF(+A8600=D8600,+VLOOKUP(D8600,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8600,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8600=\"\",\"\",+VLOOKUP(+EOMONTH(+F8600,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8600=\"\",\"\",VLOOKUP(D8600,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8600=\"\",\"\",IF(A8600=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8600,-2)+15,Cenários!$A:$D,2,FALSE)>A8600,+VLOOKUP(+EOMONTH(+A8600,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8600,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8600=\"\",\"\",VLOOKUP(F8600,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8600=\"\",\"\",IF(WORKDAY(+A8600,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8600,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8601=\"\",\"\",+IF(+A8601=D8601,+E8601,((+G8601/E8601)^+((NETWORKDAYS(+D8601,A8601,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8601,F8601,Feriados!$A$2:$A$1058)-1))*E8601)))","v":""},{"$f":"IF(A8601=\"\",\"\",+IF(+A8601=D8601,+VLOOKUP(D8601,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8601,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8601=\"\",\"\",+VLOOKUP(+EOMONTH(+F8601,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8601=\"\",\"\",VLOOKUP(D8601,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8601=\"\",\"\",IF(A8601=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8601,-2)+15,Cenários!$A:$D,2,FALSE)>A8601,+VLOOKUP(+EOMONTH(+A8601,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8601,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8601=\"\",\"\",VLOOKUP(F8601,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8601=\"\",\"\",IF(WORKDAY(+A8601,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8601,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8602=\"\",\"\",+IF(+A8602=D8602,+E8602,((+G8602/E8602)^+((NETWORKDAYS(+D8602,A8602,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8602,F8602,Feriados!$A$2:$A$1058)-1))*E8602)))","v":""},{"$f":"IF(A8602=\"\",\"\",+IF(+A8602=D8602,+VLOOKUP(D8602,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8602,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8602=\"\",\"\",+VLOOKUP(+EOMONTH(+F8602,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8602=\"\",\"\",VLOOKUP(D8602,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8602=\"\",\"\",IF(A8602=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8602,-2)+15,Cenários!$A:$D,2,FALSE)>A8602,+VLOOKUP(+EOMONTH(+A8602,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8602,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8602=\"\",\"\",VLOOKUP(F8602,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8602=\"\",\"\",IF(WORKDAY(+A8602,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8602,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8603=\"\",\"\",+IF(+A8603=D8603,+E8603,((+G8603/E8603)^+((NETWORKDAYS(+D8603,A8603,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8603,F8603,Feriados!$A$2:$A$1058)-1))*E8603)))","v":""},{"$f":"IF(A8603=\"\",\"\",+IF(+A8603=D8603,+VLOOKUP(D8603,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8603,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8603=\"\",\"\",+VLOOKUP(+EOMONTH(+F8603,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8603=\"\",\"\",VLOOKUP(D8603,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8603=\"\",\"\",IF(A8603=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8603,-2)+15,Cenários!$A:$D,2,FALSE)>A8603,+VLOOKUP(+EOMONTH(+A8603,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8603,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8603=\"\",\"\",VLOOKUP(F8603,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8603=\"\",\"\",IF(WORKDAY(+A8603,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8603,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8604=\"\",\"\",+IF(+A8604=D8604,+E8604,((+G8604/E8604)^+((NETWORKDAYS(+D8604,A8604,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8604,F8604,Feriados!$A$2:$A$1058)-1))*E8604)))","v":""},{"$f":"IF(A8604=\"\",\"\",+IF(+A8604=D8604,+VLOOKUP(D8604,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8604,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8604=\"\",\"\",+VLOOKUP(+EOMONTH(+F8604,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8604=\"\",\"\",VLOOKUP(D8604,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8604=\"\",\"\",IF(A8604=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8604,-2)+15,Cenários!$A:$D,2,FALSE)>A8604,+VLOOKUP(+EOMONTH(+A8604,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8604,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8604=\"\",\"\",VLOOKUP(F8604,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8604=\"\",\"\",IF(WORKDAY(+A8604,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8604,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8605=\"\",\"\",+IF(+A8605=D8605,+E8605,((+G8605/E8605)^+((NETWORKDAYS(+D8605,A8605,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8605,F8605,Feriados!$A$2:$A$1058)-1))*E8605)))","v":""},{"$f":"IF(A8605=\"\",\"\",+IF(+A8605=D8605,+VLOOKUP(D8605,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8605,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8605=\"\",\"\",+VLOOKUP(+EOMONTH(+F8605,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8605=\"\",\"\",VLOOKUP(D8605,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8605=\"\",\"\",IF(A8605=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8605,-2)+15,Cenários!$A:$D,2,FALSE)>A8605,+VLOOKUP(+EOMONTH(+A8605,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8605,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8605=\"\",\"\",VLOOKUP(F8605,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8605=\"\",\"\",IF(WORKDAY(+A8605,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8605,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8606=\"\",\"\",+IF(+A8606=D8606,+E8606,((+G8606/E8606)^+((NETWORKDAYS(+D8606,A8606,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8606,F8606,Feriados!$A$2:$A$1058)-1))*E8606)))","v":""},{"$f":"IF(A8606=\"\",\"\",+IF(+A8606=D8606,+VLOOKUP(D8606,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8606,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8606=\"\",\"\",+VLOOKUP(+EOMONTH(+F8606,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8606=\"\",\"\",VLOOKUP(D8606,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8606=\"\",\"\",IF(A8606=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8606,-2)+15,Cenários!$A:$D,2,FALSE)>A8606,+VLOOKUP(+EOMONTH(+A8606,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8606,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8606=\"\",\"\",VLOOKUP(F8606,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8606=\"\",\"\",IF(WORKDAY(+A8606,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8606,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8607=\"\",\"\",+IF(+A8607=D8607,+E8607,((+G8607/E8607)^+((NETWORKDAYS(+D8607,A8607,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8607,F8607,Feriados!$A$2:$A$1058)-1))*E8607)))","v":""},{"$f":"IF(A8607=\"\",\"\",+IF(+A8607=D8607,+VLOOKUP(D8607,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8607,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8607=\"\",\"\",+VLOOKUP(+EOMONTH(+F8607,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8607=\"\",\"\",VLOOKUP(D8607,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8607=\"\",\"\",IF(A8607=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8607,-2)+15,Cenários!$A:$D,2,FALSE)>A8607,+VLOOKUP(+EOMONTH(+A8607,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8607,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8607=\"\",\"\",VLOOKUP(F8607,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8607=\"\",\"\",IF(WORKDAY(+A8607,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8607,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8608=\"\",\"\",+IF(+A8608=D8608,+E8608,((+G8608/E8608)^+((NETWORKDAYS(+D8608,A8608,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8608,F8608,Feriados!$A$2:$A$1058)-1))*E8608)))","v":""},{"$f":"IF(A8608=\"\",\"\",+IF(+A8608=D8608,+VLOOKUP(D8608,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8608,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8608=\"\",\"\",+VLOOKUP(+EOMONTH(+F8608,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8608=\"\",\"\",VLOOKUP(D8608,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8608=\"\",\"\",IF(A8608=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8608,-2)+15,Cenários!$A:$D,2,FALSE)>A8608,+VLOOKUP(+EOMONTH(+A8608,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8608,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8608=\"\",\"\",VLOOKUP(F8608,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8608=\"\",\"\",IF(WORKDAY(+A8608,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8608,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8609=\"\",\"\",+IF(+A8609=D8609,+E8609,((+G8609/E8609)^+((NETWORKDAYS(+D8609,A8609,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8609,F8609,Feriados!$A$2:$A$1058)-1))*E8609)))","v":""},{"$f":"IF(A8609=\"\",\"\",+IF(+A8609=D8609,+VLOOKUP(D8609,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8609,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8609=\"\",\"\",+VLOOKUP(+EOMONTH(+F8609,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8609=\"\",\"\",VLOOKUP(D8609,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8609=\"\",\"\",IF(A8609=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8609,-2)+15,Cenários!$A:$D,2,FALSE)>A8609,+VLOOKUP(+EOMONTH(+A8609,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8609,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8609=\"\",\"\",VLOOKUP(F8609,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8609=\"\",\"\",IF(WORKDAY(+A8609,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8609,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8610=\"\",\"\",+IF(+A8610=D8610,+E8610,((+G8610/E8610)^+((NETWORKDAYS(+D8610,A8610,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8610,F8610,Feriados!$A$2:$A$1058)-1))*E8610)))","v":""},{"$f":"IF(A8610=\"\",\"\",+IF(+A8610=D8610,+VLOOKUP(D8610,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8610,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8610=\"\",\"\",+VLOOKUP(+EOMONTH(+F8610,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8610=\"\",\"\",VLOOKUP(D8610,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8610=\"\",\"\",IF(A8610=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8610,-2)+15,Cenários!$A:$D,2,FALSE)>A8610,+VLOOKUP(+EOMONTH(+A8610,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8610,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8610=\"\",\"\",VLOOKUP(F8610,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8610=\"\",\"\",IF(WORKDAY(+A8610,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8610,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8611=\"\",\"\",+IF(+A8611=D8611,+E8611,((+G8611/E8611)^+((NETWORKDAYS(+D8611,A8611,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8611,F8611,Feriados!$A$2:$A$1058)-1))*E8611)))","v":""},{"$f":"IF(A8611=\"\",\"\",+IF(+A8611=D8611,+VLOOKUP(D8611,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8611,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8611=\"\",\"\",+VLOOKUP(+EOMONTH(+F8611,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8611=\"\",\"\",VLOOKUP(D8611,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8611=\"\",\"\",IF(A8611=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8611,-2)+15,Cenários!$A:$D,2,FALSE)>A8611,+VLOOKUP(+EOMONTH(+A8611,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8611,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8611=\"\",\"\",VLOOKUP(F8611,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8611=\"\",\"\",IF(WORKDAY(+A8611,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8611,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8612=\"\",\"\",+IF(+A8612=D8612,+E8612,((+G8612/E8612)^+((NETWORKDAYS(+D8612,A8612,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8612,F8612,Feriados!$A$2:$A$1058)-1))*E8612)))","v":""},{"$f":"IF(A8612=\"\",\"\",+IF(+A8612=D8612,+VLOOKUP(D8612,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8612,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8612=\"\",\"\",+VLOOKUP(+EOMONTH(+F8612,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8612=\"\",\"\",VLOOKUP(D8612,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8612=\"\",\"\",IF(A8612=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8612,-2)+15,Cenários!$A:$D,2,FALSE)>A8612,+VLOOKUP(+EOMONTH(+A8612,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8612,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8612=\"\",\"\",VLOOKUP(F8612,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8612=\"\",\"\",IF(WORKDAY(+A8612,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8612,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8613=\"\",\"\",+IF(+A8613=D8613,+E8613,((+G8613/E8613)^+((NETWORKDAYS(+D8613,A8613,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8613,F8613,Feriados!$A$2:$A$1058)-1))*E8613)))","v":""},{"$f":"IF(A8613=\"\",\"\",+IF(+A8613=D8613,+VLOOKUP(D8613,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8613,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8613=\"\",\"\",+VLOOKUP(+EOMONTH(+F8613,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8613=\"\",\"\",VLOOKUP(D8613,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8613=\"\",\"\",IF(A8613=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8613,-2)+15,Cenários!$A:$D,2,FALSE)>A8613,+VLOOKUP(+EOMONTH(+A8613,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8613,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8613=\"\",\"\",VLOOKUP(F8613,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8613=\"\",\"\",IF(WORKDAY(+A8613,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8613,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8614=\"\",\"\",+IF(+A8614=D8614,+E8614,((+G8614/E8614)^+((NETWORKDAYS(+D8614,A8614,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8614,F8614,Feriados!$A$2:$A$1058)-1))*E8614)))","v":""},{"$f":"IF(A8614=\"\",\"\",+IF(+A8614=D8614,+VLOOKUP(D8614,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8614,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8614=\"\",\"\",+VLOOKUP(+EOMONTH(+F8614,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8614=\"\",\"\",VLOOKUP(D8614,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8614=\"\",\"\",IF(A8614=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8614,-2)+15,Cenários!$A:$D,2,FALSE)>A8614,+VLOOKUP(+EOMONTH(+A8614,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8614,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8614=\"\",\"\",VLOOKUP(F8614,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8614=\"\",\"\",IF(WORKDAY(+A8614,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8614,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8615=\"\",\"\",+IF(+A8615=D8615,+E8615,((+G8615/E8615)^+((NETWORKDAYS(+D8615,A8615,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8615,F8615,Feriados!$A$2:$A$1058)-1))*E8615)))","v":""},{"$f":"IF(A8615=\"\",\"\",+IF(+A8615=D8615,+VLOOKUP(D8615,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8615,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8615=\"\",\"\",+VLOOKUP(+EOMONTH(+F8615,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8615=\"\",\"\",VLOOKUP(D8615,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8615=\"\",\"\",IF(A8615=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8615,-2)+15,Cenários!$A:$D,2,FALSE)>A8615,+VLOOKUP(+EOMONTH(+A8615,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8615,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8615=\"\",\"\",VLOOKUP(F8615,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8615=\"\",\"\",IF(WORKDAY(+A8615,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8615,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8616=\"\",\"\",+IF(+A8616=D8616,+E8616,((+G8616/E8616)^+((NETWORKDAYS(+D8616,A8616,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8616,F8616,Feriados!$A$2:$A$1058)-1))*E8616)))","v":""},{"$f":"IF(A8616=\"\",\"\",+IF(+A8616=D8616,+VLOOKUP(D8616,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8616,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8616=\"\",\"\",+VLOOKUP(+EOMONTH(+F8616,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8616=\"\",\"\",VLOOKUP(D8616,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8616=\"\",\"\",IF(A8616=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8616,-2)+15,Cenários!$A:$D,2,FALSE)>A8616,+VLOOKUP(+EOMONTH(+A8616,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8616,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8616=\"\",\"\",VLOOKUP(F8616,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8616=\"\",\"\",IF(WORKDAY(+A8616,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8616,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8617=\"\",\"\",+IF(+A8617=D8617,+E8617,((+G8617/E8617)^+((NETWORKDAYS(+D8617,A8617,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8617,F8617,Feriados!$A$2:$A$1058)-1))*E8617)))","v":""},{"$f":"IF(A8617=\"\",\"\",+IF(+A8617=D8617,+VLOOKUP(D8617,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8617,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8617=\"\",\"\",+VLOOKUP(+EOMONTH(+F8617,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8617=\"\",\"\",VLOOKUP(D8617,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8617=\"\",\"\",IF(A8617=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8617,-2)+15,Cenários!$A:$D,2,FALSE)>A8617,+VLOOKUP(+EOMONTH(+A8617,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8617,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8617=\"\",\"\",VLOOKUP(F8617,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8617=\"\",\"\",IF(WORKDAY(+A8617,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8617,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8618=\"\",\"\",+IF(+A8618=D8618,+E8618,((+G8618/E8618)^+((NETWORKDAYS(+D8618,A8618,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8618,F8618,Feriados!$A$2:$A$1058)-1))*E8618)))","v":""},{"$f":"IF(A8618=\"\",\"\",+IF(+A8618=D8618,+VLOOKUP(D8618,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8618,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8618=\"\",\"\",+VLOOKUP(+EOMONTH(+F8618,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8618=\"\",\"\",VLOOKUP(D8618,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8618=\"\",\"\",IF(A8618=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8618,-2)+15,Cenários!$A:$D,2,FALSE)>A8618,+VLOOKUP(+EOMONTH(+A8618,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8618,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8618=\"\",\"\",VLOOKUP(F8618,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8618=\"\",\"\",IF(WORKDAY(+A8618,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8618,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8619=\"\",\"\",+IF(+A8619=D8619,+E8619,((+G8619/E8619)^+((NETWORKDAYS(+D8619,A8619,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8619,F8619,Feriados!$A$2:$A$1058)-1))*E8619)))","v":""},{"$f":"IF(A8619=\"\",\"\",+IF(+A8619=D8619,+VLOOKUP(D8619,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8619,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8619=\"\",\"\",+VLOOKUP(+EOMONTH(+F8619,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8619=\"\",\"\",VLOOKUP(D8619,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8619=\"\",\"\",IF(A8619=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8619,-2)+15,Cenários!$A:$D,2,FALSE)>A8619,+VLOOKUP(+EOMONTH(+A8619,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8619,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8619=\"\",\"\",VLOOKUP(F8619,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8619=\"\",\"\",IF(WORKDAY(+A8619,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8619,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8620=\"\",\"\",+IF(+A8620=D8620,+E8620,((+G8620/E8620)^+((NETWORKDAYS(+D8620,A8620,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8620,F8620,Feriados!$A$2:$A$1058)-1))*E8620)))","v":""},{"$f":"IF(A8620=\"\",\"\",+IF(+A8620=D8620,+VLOOKUP(D8620,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8620,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8620=\"\",\"\",+VLOOKUP(+EOMONTH(+F8620,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8620=\"\",\"\",VLOOKUP(D8620,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8620=\"\",\"\",IF(A8620=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8620,-2)+15,Cenários!$A:$D,2,FALSE)>A8620,+VLOOKUP(+EOMONTH(+A8620,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8620,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8620=\"\",\"\",VLOOKUP(F8620,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8620=\"\",\"\",IF(WORKDAY(+A8620,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8620,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8621=\"\",\"\",+IF(+A8621=D8621,+E8621,((+G8621/E8621)^+((NETWORKDAYS(+D8621,A8621,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8621,F8621,Feriados!$A$2:$A$1058)-1))*E8621)))","v":""},{"$f":"IF(A8621=\"\",\"\",+IF(+A8621=D8621,+VLOOKUP(D8621,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8621,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8621=\"\",\"\",+VLOOKUP(+EOMONTH(+F8621,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8621=\"\",\"\",VLOOKUP(D8621,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8621=\"\",\"\",IF(A8621=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8621,-2)+15,Cenários!$A:$D,2,FALSE)>A8621,+VLOOKUP(+EOMONTH(+A8621,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8621,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8621=\"\",\"\",VLOOKUP(F8621,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8621=\"\",\"\",IF(WORKDAY(+A8621,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8621,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8622=\"\",\"\",+IF(+A8622=D8622,+E8622,((+G8622/E8622)^+((NETWORKDAYS(+D8622,A8622,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8622,F8622,Feriados!$A$2:$A$1058)-1))*E8622)))","v":""},{"$f":"IF(A8622=\"\",\"\",+IF(+A8622=D8622,+VLOOKUP(D8622,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8622,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8622=\"\",\"\",+VLOOKUP(+EOMONTH(+F8622,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8622=\"\",\"\",VLOOKUP(D8622,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8622=\"\",\"\",IF(A8622=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8622,-2)+15,Cenários!$A:$D,2,FALSE)>A8622,+VLOOKUP(+EOMONTH(+A8622,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8622,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8622=\"\",\"\",VLOOKUP(F8622,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8622=\"\",\"\",IF(WORKDAY(+A8622,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8622,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8623=\"\",\"\",+IF(+A8623=D8623,+E8623,((+G8623/E8623)^+((NETWORKDAYS(+D8623,A8623,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8623,F8623,Feriados!$A$2:$A$1058)-1))*E8623)))","v":""},{"$f":"IF(A8623=\"\",\"\",+IF(+A8623=D8623,+VLOOKUP(D8623,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8623,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8623=\"\",\"\",+VLOOKUP(+EOMONTH(+F8623,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8623=\"\",\"\",VLOOKUP(D8623,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8623=\"\",\"\",IF(A8623=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8623,-2)+15,Cenários!$A:$D,2,FALSE)>A8623,+VLOOKUP(+EOMONTH(+A8623,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8623,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8623=\"\",\"\",VLOOKUP(F8623,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8623=\"\",\"\",IF(WORKDAY(+A8623,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8623,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8624=\"\",\"\",+IF(+A8624=D8624,+E8624,((+G8624/E8624)^+((NETWORKDAYS(+D8624,A8624,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8624,F8624,Feriados!$A$2:$A$1058)-1))*E8624)))","v":""},{"$f":"IF(A8624=\"\",\"\",+IF(+A8624=D8624,+VLOOKUP(D8624,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8624,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8624=\"\",\"\",+VLOOKUP(+EOMONTH(+F8624,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8624=\"\",\"\",VLOOKUP(D8624,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8624=\"\",\"\",IF(A8624=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8624,-2)+15,Cenários!$A:$D,2,FALSE)>A8624,+VLOOKUP(+EOMONTH(+A8624,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8624,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8624=\"\",\"\",VLOOKUP(F8624,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8624=\"\",\"\",IF(WORKDAY(+A8624,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8624,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8625=\"\",\"\",+IF(+A8625=D8625,+E8625,((+G8625/E8625)^+((NETWORKDAYS(+D8625,A8625,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8625,F8625,Feriados!$A$2:$A$1058)-1))*E8625)))","v":""},{"$f":"IF(A8625=\"\",\"\",+IF(+A8625=D8625,+VLOOKUP(D8625,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8625,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8625=\"\",\"\",+VLOOKUP(+EOMONTH(+F8625,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8625=\"\",\"\",VLOOKUP(D8625,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8625=\"\",\"\",IF(A8625=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8625,-2)+15,Cenários!$A:$D,2,FALSE)>A8625,+VLOOKUP(+EOMONTH(+A8625,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8625,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8625=\"\",\"\",VLOOKUP(F8625,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8625=\"\",\"\",IF(WORKDAY(+A8625,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8625,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8626=\"\",\"\",+IF(+A8626=D8626,+E8626,((+G8626/E8626)^+((NETWORKDAYS(+D8626,A8626,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8626,F8626,Feriados!$A$2:$A$1058)-1))*E8626)))","v":""},{"$f":"IF(A8626=\"\",\"\",+IF(+A8626=D8626,+VLOOKUP(D8626,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8626,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8626=\"\",\"\",+VLOOKUP(+EOMONTH(+F8626,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8626=\"\",\"\",VLOOKUP(D8626,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8626=\"\",\"\",IF(A8626=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8626,-2)+15,Cenários!$A:$D,2,FALSE)>A8626,+VLOOKUP(+EOMONTH(+A8626,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8626,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8626=\"\",\"\",VLOOKUP(F8626,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8626=\"\",\"\",IF(WORKDAY(+A8626,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8626,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8627=\"\",\"\",+IF(+A8627=D8627,+E8627,((+G8627/E8627)^+((NETWORKDAYS(+D8627,A8627,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8627,F8627,Feriados!$A$2:$A$1058)-1))*E8627)))","v":""},{"$f":"IF(A8627=\"\",\"\",+IF(+A8627=D8627,+VLOOKUP(D8627,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8627,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8627=\"\",\"\",+VLOOKUP(+EOMONTH(+F8627,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8627=\"\",\"\",VLOOKUP(D8627,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8627=\"\",\"\",IF(A8627=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8627,-2)+15,Cenários!$A:$D,2,FALSE)>A8627,+VLOOKUP(+EOMONTH(+A8627,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8627,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8627=\"\",\"\",VLOOKUP(F8627,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8627=\"\",\"\",IF(WORKDAY(+A8627,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8627,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8628=\"\",\"\",+IF(+A8628=D8628,+E8628,((+G8628/E8628)^+((NETWORKDAYS(+D8628,A8628,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8628,F8628,Feriados!$A$2:$A$1058)-1))*E8628)))","v":""},{"$f":"IF(A8628=\"\",\"\",+IF(+A8628=D8628,+VLOOKUP(D8628,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8628,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8628=\"\",\"\",+VLOOKUP(+EOMONTH(+F8628,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8628=\"\",\"\",VLOOKUP(D8628,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8628=\"\",\"\",IF(A8628=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8628,-2)+15,Cenários!$A:$D,2,FALSE)>A8628,+VLOOKUP(+EOMONTH(+A8628,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8628,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8628=\"\",\"\",VLOOKUP(F8628,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8628=\"\",\"\",IF(WORKDAY(+A8628,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8628,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8629=\"\",\"\",+IF(+A8629=D8629,+E8629,((+G8629/E8629)^+((NETWORKDAYS(+D8629,A8629,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8629,F8629,Feriados!$A$2:$A$1058)-1))*E8629)))","v":""},{"$f":"IF(A8629=\"\",\"\",+IF(+A8629=D8629,+VLOOKUP(D8629,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8629,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8629=\"\",\"\",+VLOOKUP(+EOMONTH(+F8629,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8629=\"\",\"\",VLOOKUP(D8629,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8629=\"\",\"\",IF(A8629=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8629,-2)+15,Cenários!$A:$D,2,FALSE)>A8629,+VLOOKUP(+EOMONTH(+A8629,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8629,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8629=\"\",\"\",VLOOKUP(F8629,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8629=\"\",\"\",IF(WORKDAY(+A8629,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8629,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8630=\"\",\"\",+IF(+A8630=D8630,+E8630,((+G8630/E8630)^+((NETWORKDAYS(+D8630,A8630,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8630,F8630,Feriados!$A$2:$A$1058)-1))*E8630)))","v":""},{"$f":"IF(A8630=\"\",\"\",+IF(+A8630=D8630,+VLOOKUP(D8630,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8630,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8630=\"\",\"\",+VLOOKUP(+EOMONTH(+F8630,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8630=\"\",\"\",VLOOKUP(D8630,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8630=\"\",\"\",IF(A8630=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8630,-2)+15,Cenários!$A:$D,2,FALSE)>A8630,+VLOOKUP(+EOMONTH(+A8630,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8630,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8630=\"\",\"\",VLOOKUP(F8630,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8630=\"\",\"\",IF(WORKDAY(+A8630,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8630,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8631=\"\",\"\",+IF(+A8631=D8631,+E8631,((+G8631/E8631)^+((NETWORKDAYS(+D8631,A8631,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8631,F8631,Feriados!$A$2:$A$1058)-1))*E8631)))","v":""},{"$f":"IF(A8631=\"\",\"\",+IF(+A8631=D8631,+VLOOKUP(D8631,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8631,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8631=\"\",\"\",+VLOOKUP(+EOMONTH(+F8631,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8631=\"\",\"\",VLOOKUP(D8631,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8631=\"\",\"\",IF(A8631=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8631,-2)+15,Cenários!$A:$D,2,FALSE)>A8631,+VLOOKUP(+EOMONTH(+A8631,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8631,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8631=\"\",\"\",VLOOKUP(F8631,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8631=\"\",\"\",IF(WORKDAY(+A8631,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8631,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8632=\"\",\"\",+IF(+A8632=D8632,+E8632,((+G8632/E8632)^+((NETWORKDAYS(+D8632,A8632,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8632,F8632,Feriados!$A$2:$A$1058)-1))*E8632)))","v":""},{"$f":"IF(A8632=\"\",\"\",+IF(+A8632=D8632,+VLOOKUP(D8632,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8632,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8632=\"\",\"\",+VLOOKUP(+EOMONTH(+F8632,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8632=\"\",\"\",VLOOKUP(D8632,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8632=\"\",\"\",IF(A8632=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8632,-2)+15,Cenários!$A:$D,2,FALSE)>A8632,+VLOOKUP(+EOMONTH(+A8632,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8632,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8632=\"\",\"\",VLOOKUP(F8632,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8632=\"\",\"\",IF(WORKDAY(+A8632,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8632,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8633=\"\",\"\",+IF(+A8633=D8633,+E8633,((+G8633/E8633)^+((NETWORKDAYS(+D8633,A8633,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8633,F8633,Feriados!$A$2:$A$1058)-1))*E8633)))","v":""},{"$f":"IF(A8633=\"\",\"\",+IF(+A8633=D8633,+VLOOKUP(D8633,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8633,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8633=\"\",\"\",+VLOOKUP(+EOMONTH(+F8633,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8633=\"\",\"\",VLOOKUP(D8633,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8633=\"\",\"\",IF(A8633=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8633,-2)+15,Cenários!$A:$D,2,FALSE)>A8633,+VLOOKUP(+EOMONTH(+A8633,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8633,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8633=\"\",\"\",VLOOKUP(F8633,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8633=\"\",\"\",IF(WORKDAY(+A8633,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8633,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8634=\"\",\"\",+IF(+A8634=D8634,+E8634,((+G8634/E8634)^+((NETWORKDAYS(+D8634,A8634,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8634,F8634,Feriados!$A$2:$A$1058)-1))*E8634)))","v":""},{"$f":"IF(A8634=\"\",\"\",+IF(+A8634=D8634,+VLOOKUP(D8634,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8634,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8634=\"\",\"\",+VLOOKUP(+EOMONTH(+F8634,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8634=\"\",\"\",VLOOKUP(D8634,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8634=\"\",\"\",IF(A8634=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8634,-2)+15,Cenários!$A:$D,2,FALSE)>A8634,+VLOOKUP(+EOMONTH(+A8634,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8634,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8634=\"\",\"\",VLOOKUP(F8634,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8634=\"\",\"\",IF(WORKDAY(+A8634,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8634,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8635=\"\",\"\",+IF(+A8635=D8635,+E8635,((+G8635/E8635)^+((NETWORKDAYS(+D8635,A8635,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8635,F8635,Feriados!$A$2:$A$1058)-1))*E8635)))","v":""},{"$f":"IF(A8635=\"\",\"\",+IF(+A8635=D8635,+VLOOKUP(D8635,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8635,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8635=\"\",\"\",+VLOOKUP(+EOMONTH(+F8635,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8635=\"\",\"\",VLOOKUP(D8635,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8635=\"\",\"\",IF(A8635=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8635,-2)+15,Cenários!$A:$D,2,FALSE)>A8635,+VLOOKUP(+EOMONTH(+A8635,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8635,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8635=\"\",\"\",VLOOKUP(F8635,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8635=\"\",\"\",IF(WORKDAY(+A8635,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8635,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8636=\"\",\"\",+IF(+A8636=D8636,+E8636,((+G8636/E8636)^+((NETWORKDAYS(+D8636,A8636,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8636,F8636,Feriados!$A$2:$A$1058)-1))*E8636)))","v":""},{"$f":"IF(A8636=\"\",\"\",+IF(+A8636=D8636,+VLOOKUP(D8636,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8636,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8636=\"\",\"\",+VLOOKUP(+EOMONTH(+F8636,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8636=\"\",\"\",VLOOKUP(D8636,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8636=\"\",\"\",IF(A8636=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8636,-2)+15,Cenários!$A:$D,2,FALSE)>A8636,+VLOOKUP(+EOMONTH(+A8636,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8636,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8636=\"\",\"\",VLOOKUP(F8636,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8636=\"\",\"\",IF(WORKDAY(+A8636,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8636,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8637=\"\",\"\",+IF(+A8637=D8637,+E8637,((+G8637/E8637)^+((NETWORKDAYS(+D8637,A8637,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8637,F8637,Feriados!$A$2:$A$1058)-1))*E8637)))","v":""},{"$f":"IF(A8637=\"\",\"\",+IF(+A8637=D8637,+VLOOKUP(D8637,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8637,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8637=\"\",\"\",+VLOOKUP(+EOMONTH(+F8637,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8637=\"\",\"\",VLOOKUP(D8637,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8637=\"\",\"\",IF(A8637=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8637,-2)+15,Cenários!$A:$D,2,FALSE)>A8637,+VLOOKUP(+EOMONTH(+A8637,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8637,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8637=\"\",\"\",VLOOKUP(F8637,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8637=\"\",\"\",IF(WORKDAY(+A8637,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8637,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8638=\"\",\"\",+IF(+A8638=D8638,+E8638,((+G8638/E8638)^+((NETWORKDAYS(+D8638,A8638,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8638,F8638,Feriados!$A$2:$A$1058)-1))*E8638)))","v":""},{"$f":"IF(A8638=\"\",\"\",+IF(+A8638=D8638,+VLOOKUP(D8638,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8638,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8638=\"\",\"\",+VLOOKUP(+EOMONTH(+F8638,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8638=\"\",\"\",VLOOKUP(D8638,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8638=\"\",\"\",IF(A8638=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8638,-2)+15,Cenários!$A:$D,2,FALSE)>A8638,+VLOOKUP(+EOMONTH(+A8638,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8638,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8638=\"\",\"\",VLOOKUP(F8638,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8638=\"\",\"\",IF(WORKDAY(+A8638,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8638,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8639=\"\",\"\",+IF(+A8639=D8639,+E8639,((+G8639/E8639)^+((NETWORKDAYS(+D8639,A8639,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8639,F8639,Feriados!$A$2:$A$1058)-1))*E8639)))","v":""},{"$f":"IF(A8639=\"\",\"\",+IF(+A8639=D8639,+VLOOKUP(D8639,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8639,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8639=\"\",\"\",+VLOOKUP(+EOMONTH(+F8639,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8639=\"\",\"\",VLOOKUP(D8639,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8639=\"\",\"\",IF(A8639=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8639,-2)+15,Cenários!$A:$D,2,FALSE)>A8639,+VLOOKUP(+EOMONTH(+A8639,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8639,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8639=\"\",\"\",VLOOKUP(F8639,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8639=\"\",\"\",IF(WORKDAY(+A8639,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8639,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8640=\"\",\"\",+IF(+A8640=D8640,+E8640,((+G8640/E8640)^+((NETWORKDAYS(+D8640,A8640,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8640,F8640,Feriados!$A$2:$A$1058)-1))*E8640)))","v":""},{"$f":"IF(A8640=\"\",\"\",+IF(+A8640=D8640,+VLOOKUP(D8640,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8640,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8640=\"\",\"\",+VLOOKUP(+EOMONTH(+F8640,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8640=\"\",\"\",VLOOKUP(D8640,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8640=\"\",\"\",IF(A8640=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8640,-2)+15,Cenários!$A:$D,2,FALSE)>A8640,+VLOOKUP(+EOMONTH(+A8640,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8640,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8640=\"\",\"\",VLOOKUP(F8640,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8640=\"\",\"\",IF(WORKDAY(+A8640,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8640,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8641=\"\",\"\",+IF(+A8641=D8641,+E8641,((+G8641/E8641)^+((NETWORKDAYS(+D8641,A8641,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8641,F8641,Feriados!$A$2:$A$1058)-1))*E8641)))","v":""},{"$f":"IF(A8641=\"\",\"\",+IF(+A8641=D8641,+VLOOKUP(D8641,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8641,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8641=\"\",\"\",+VLOOKUP(+EOMONTH(+F8641,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8641=\"\",\"\",VLOOKUP(D8641,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8641=\"\",\"\",IF(A8641=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8641,-2)+15,Cenários!$A:$D,2,FALSE)>A8641,+VLOOKUP(+EOMONTH(+A8641,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8641,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8641=\"\",\"\",VLOOKUP(F8641,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8641=\"\",\"\",IF(WORKDAY(+A8641,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8641,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8642=\"\",\"\",+IF(+A8642=D8642,+E8642,((+G8642/E8642)^+((NETWORKDAYS(+D8642,A8642,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8642,F8642,Feriados!$A$2:$A$1058)-1))*E8642)))","v":""},{"$f":"IF(A8642=\"\",\"\",+IF(+A8642=D8642,+VLOOKUP(D8642,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8642,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8642=\"\",\"\",+VLOOKUP(+EOMONTH(+F8642,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8642=\"\",\"\",VLOOKUP(D8642,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8642=\"\",\"\",IF(A8642=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8642,-2)+15,Cenários!$A:$D,2,FALSE)>A8642,+VLOOKUP(+EOMONTH(+A8642,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8642,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8642=\"\",\"\",VLOOKUP(F8642,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8642=\"\",\"\",IF(WORKDAY(+A8642,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8642,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8643=\"\",\"\",+IF(+A8643=D8643,+E8643,((+G8643/E8643)^+((NETWORKDAYS(+D8643,A8643,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8643,F8643,Feriados!$A$2:$A$1058)-1))*E8643)))","v":""},{"$f":"IF(A8643=\"\",\"\",+IF(+A8643=D8643,+VLOOKUP(D8643,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8643,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8643=\"\",\"\",+VLOOKUP(+EOMONTH(+F8643,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8643=\"\",\"\",VLOOKUP(D8643,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8643=\"\",\"\",IF(A8643=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8643,-2)+15,Cenários!$A:$D,2,FALSE)>A8643,+VLOOKUP(+EOMONTH(+A8643,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8643,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8643=\"\",\"\",VLOOKUP(F8643,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8643=\"\",\"\",IF(WORKDAY(+A8643,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8643,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8644=\"\",\"\",+IF(+A8644=D8644,+E8644,((+G8644/E8644)^+((NETWORKDAYS(+D8644,A8644,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8644,F8644,Feriados!$A$2:$A$1058)-1))*E8644)))","v":""},{"$f":"IF(A8644=\"\",\"\",+IF(+A8644=D8644,+VLOOKUP(D8644,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8644,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8644=\"\",\"\",+VLOOKUP(+EOMONTH(+F8644,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8644=\"\",\"\",VLOOKUP(D8644,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8644=\"\",\"\",IF(A8644=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8644,-2)+15,Cenários!$A:$D,2,FALSE)>A8644,+VLOOKUP(+EOMONTH(+A8644,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8644,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8644=\"\",\"\",VLOOKUP(F8644,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8644=\"\",\"\",IF(WORKDAY(+A8644,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8644,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8645=\"\",\"\",+IF(+A8645=D8645,+E8645,((+G8645/E8645)^+((NETWORKDAYS(+D8645,A8645,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8645,F8645,Feriados!$A$2:$A$1058)-1))*E8645)))","v":""},{"$f":"IF(A8645=\"\",\"\",+IF(+A8645=D8645,+VLOOKUP(D8645,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8645,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8645=\"\",\"\",+VLOOKUP(+EOMONTH(+F8645,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8645=\"\",\"\",VLOOKUP(D8645,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8645=\"\",\"\",IF(A8645=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8645,-2)+15,Cenários!$A:$D,2,FALSE)>A8645,+VLOOKUP(+EOMONTH(+A8645,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8645,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8645=\"\",\"\",VLOOKUP(F8645,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8645=\"\",\"\",IF(WORKDAY(+A8645,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8645,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8646=\"\",\"\",+IF(+A8646=D8646,+E8646,((+G8646/E8646)^+((NETWORKDAYS(+D8646,A8646,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8646,F8646,Feriados!$A$2:$A$1058)-1))*E8646)))","v":""},{"$f":"IF(A8646=\"\",\"\",+IF(+A8646=D8646,+VLOOKUP(D8646,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8646,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8646=\"\",\"\",+VLOOKUP(+EOMONTH(+F8646,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8646=\"\",\"\",VLOOKUP(D8646,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8646=\"\",\"\",IF(A8646=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8646,-2)+15,Cenários!$A:$D,2,FALSE)>A8646,+VLOOKUP(+EOMONTH(+A8646,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8646,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8646=\"\",\"\",VLOOKUP(F8646,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8646=\"\",\"\",IF(WORKDAY(+A8646,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8646,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8647=\"\",\"\",+IF(+A8647=D8647,+E8647,((+G8647/E8647)^+((NETWORKDAYS(+D8647,A8647,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8647,F8647,Feriados!$A$2:$A$1058)-1))*E8647)))","v":""},{"$f":"IF(A8647=\"\",\"\",+IF(+A8647=D8647,+VLOOKUP(D8647,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8647,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8647=\"\",\"\",+VLOOKUP(+EOMONTH(+F8647,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8647=\"\",\"\",VLOOKUP(D8647,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8647=\"\",\"\",IF(A8647=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8647,-2)+15,Cenários!$A:$D,2,FALSE)>A8647,+VLOOKUP(+EOMONTH(+A8647,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8647,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8647=\"\",\"\",VLOOKUP(F8647,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8647=\"\",\"\",IF(WORKDAY(+A8647,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8647,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8648=\"\",\"\",+IF(+A8648=D8648,+E8648,((+G8648/E8648)^+((NETWORKDAYS(+D8648,A8648,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8648,F8648,Feriados!$A$2:$A$1058)-1))*E8648)))","v":""},{"$f":"IF(A8648=\"\",\"\",+IF(+A8648=D8648,+VLOOKUP(D8648,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8648,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8648=\"\",\"\",+VLOOKUP(+EOMONTH(+F8648,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8648=\"\",\"\",VLOOKUP(D8648,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8648=\"\",\"\",IF(A8648=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8648,-2)+15,Cenários!$A:$D,2,FALSE)>A8648,+VLOOKUP(+EOMONTH(+A8648,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8648,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8648=\"\",\"\",VLOOKUP(F8648,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8648=\"\",\"\",IF(WORKDAY(+A8648,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8648,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8649=\"\",\"\",+IF(+A8649=D8649,+E8649,((+G8649/E8649)^+((NETWORKDAYS(+D8649,A8649,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8649,F8649,Feriados!$A$2:$A$1058)-1))*E8649)))","v":""},{"$f":"IF(A8649=\"\",\"\",+IF(+A8649=D8649,+VLOOKUP(D8649,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8649,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8649=\"\",\"\",+VLOOKUP(+EOMONTH(+F8649,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8649=\"\",\"\",VLOOKUP(D8649,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8649=\"\",\"\",IF(A8649=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8649,-2)+15,Cenários!$A:$D,2,FALSE)>A8649,+VLOOKUP(+EOMONTH(+A8649,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8649,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8649=\"\",\"\",VLOOKUP(F8649,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8649=\"\",\"\",IF(WORKDAY(+A8649,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8649,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8650=\"\",\"\",+IF(+A8650=D8650,+E8650,((+G8650/E8650)^+((NETWORKDAYS(+D8650,A8650,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8650,F8650,Feriados!$A$2:$A$1058)-1))*E8650)))","v":""},{"$f":"IF(A8650=\"\",\"\",+IF(+A8650=D8650,+VLOOKUP(D8650,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8650,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8650=\"\",\"\",+VLOOKUP(+EOMONTH(+F8650,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8650=\"\",\"\",VLOOKUP(D8650,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8650=\"\",\"\",IF(A8650=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8650,-2)+15,Cenários!$A:$D,2,FALSE)>A8650,+VLOOKUP(+EOMONTH(+A8650,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8650,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8650=\"\",\"\",VLOOKUP(F8650,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8650=\"\",\"\",IF(WORKDAY(+A8650,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8650,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8651=\"\",\"\",+IF(+A8651=D8651,+E8651,((+G8651/E8651)^+((NETWORKDAYS(+D8651,A8651,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8651,F8651,Feriados!$A$2:$A$1058)-1))*E8651)))","v":""},{"$f":"IF(A8651=\"\",\"\",+IF(+A8651=D8651,+VLOOKUP(D8651,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8651,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8651=\"\",\"\",+VLOOKUP(+EOMONTH(+F8651,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8651=\"\",\"\",VLOOKUP(D8651,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8651=\"\",\"\",IF(A8651=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8651,-2)+15,Cenários!$A:$D,2,FALSE)>A8651,+VLOOKUP(+EOMONTH(+A8651,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8651,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8651=\"\",\"\",VLOOKUP(F8651,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8651=\"\",\"\",IF(WORKDAY(+A8651,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8651,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8652=\"\",\"\",+IF(+A8652=D8652,+E8652,((+G8652/E8652)^+((NETWORKDAYS(+D8652,A8652,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8652,F8652,Feriados!$A$2:$A$1058)-1))*E8652)))","v":""},{"$f":"IF(A8652=\"\",\"\",+IF(+A8652=D8652,+VLOOKUP(D8652,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8652,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8652=\"\",\"\",+VLOOKUP(+EOMONTH(+F8652,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8652=\"\",\"\",VLOOKUP(D8652,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8652=\"\",\"\",IF(A8652=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8652,-2)+15,Cenários!$A:$D,2,FALSE)>A8652,+VLOOKUP(+EOMONTH(+A8652,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8652,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8652=\"\",\"\",VLOOKUP(F8652,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8652=\"\",\"\",IF(WORKDAY(+A8652,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8652,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8653=\"\",\"\",+IF(+A8653=D8653,+E8653,((+G8653/E8653)^+((NETWORKDAYS(+D8653,A8653,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8653,F8653,Feriados!$A$2:$A$1058)-1))*E8653)))","v":""},{"$f":"IF(A8653=\"\",\"\",+IF(+A8653=D8653,+VLOOKUP(D8653,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8653,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8653=\"\",\"\",+VLOOKUP(+EOMONTH(+F8653,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8653=\"\",\"\",VLOOKUP(D8653,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8653=\"\",\"\",IF(A8653=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8653,-2)+15,Cenários!$A:$D,2,FALSE)>A8653,+VLOOKUP(+EOMONTH(+A8653,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8653,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8653=\"\",\"\",VLOOKUP(F8653,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8653=\"\",\"\",IF(WORKDAY(+A8653,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8653,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8654=\"\",\"\",+IF(+A8654=D8654,+E8654,((+G8654/E8654)^+((NETWORKDAYS(+D8654,A8654,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8654,F8654,Feriados!$A$2:$A$1058)-1))*E8654)))","v":""},{"$f":"IF(A8654=\"\",\"\",+IF(+A8654=D8654,+VLOOKUP(D8654,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8654,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8654=\"\",\"\",+VLOOKUP(+EOMONTH(+F8654,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8654=\"\",\"\",VLOOKUP(D8654,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8654=\"\",\"\",IF(A8654=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8654,-2)+15,Cenários!$A:$D,2,FALSE)>A8654,+VLOOKUP(+EOMONTH(+A8654,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8654,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8654=\"\",\"\",VLOOKUP(F8654,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8654=\"\",\"\",IF(WORKDAY(+A8654,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8654,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8655=\"\",\"\",+IF(+A8655=D8655,+E8655,((+G8655/E8655)^+((NETWORKDAYS(+D8655,A8655,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8655,F8655,Feriados!$A$2:$A$1058)-1))*E8655)))","v":""},{"$f":"IF(A8655=\"\",\"\",+IF(+A8655=D8655,+VLOOKUP(D8655,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8655,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8655=\"\",\"\",+VLOOKUP(+EOMONTH(+F8655,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8655=\"\",\"\",VLOOKUP(D8655,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8655=\"\",\"\",IF(A8655=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8655,-2)+15,Cenários!$A:$D,2,FALSE)>A8655,+VLOOKUP(+EOMONTH(+A8655,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8655,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8655=\"\",\"\",VLOOKUP(F8655,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8655=\"\",\"\",IF(WORKDAY(+A8655,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8655,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8656=\"\",\"\",+IF(+A8656=D8656,+E8656,((+G8656/E8656)^+((NETWORKDAYS(+D8656,A8656,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8656,F8656,Feriados!$A$2:$A$1058)-1))*E8656)))","v":""},{"$f":"IF(A8656=\"\",\"\",+IF(+A8656=D8656,+VLOOKUP(D8656,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8656,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8656=\"\",\"\",+VLOOKUP(+EOMONTH(+F8656,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8656=\"\",\"\",VLOOKUP(D8656,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8656=\"\",\"\",IF(A8656=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8656,-2)+15,Cenários!$A:$D,2,FALSE)>A8656,+VLOOKUP(+EOMONTH(+A8656,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8656,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8656=\"\",\"\",VLOOKUP(F8656,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8656=\"\",\"\",IF(WORKDAY(+A8656,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8656,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8657=\"\",\"\",+IF(+A8657=D8657,+E8657,((+G8657/E8657)^+((NETWORKDAYS(+D8657,A8657,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8657,F8657,Feriados!$A$2:$A$1058)-1))*E8657)))","v":""},{"$f":"IF(A8657=\"\",\"\",+IF(+A8657=D8657,+VLOOKUP(D8657,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8657,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8657=\"\",\"\",+VLOOKUP(+EOMONTH(+F8657,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8657=\"\",\"\",VLOOKUP(D8657,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8657=\"\",\"\",IF(A8657=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8657,-2)+15,Cenários!$A:$D,2,FALSE)>A8657,+VLOOKUP(+EOMONTH(+A8657,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8657,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8657=\"\",\"\",VLOOKUP(F8657,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8657=\"\",\"\",IF(WORKDAY(+A8657,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8657,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8658=\"\",\"\",+IF(+A8658=D8658,+E8658,((+G8658/E8658)^+((NETWORKDAYS(+D8658,A8658,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8658,F8658,Feriados!$A$2:$A$1058)-1))*E8658)))","v":""},{"$f":"IF(A8658=\"\",\"\",+IF(+A8658=D8658,+VLOOKUP(D8658,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8658,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8658=\"\",\"\",+VLOOKUP(+EOMONTH(+F8658,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8658=\"\",\"\",VLOOKUP(D8658,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8658=\"\",\"\",IF(A8658=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8658,-2)+15,Cenários!$A:$D,2,FALSE)>A8658,+VLOOKUP(+EOMONTH(+A8658,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8658,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8658=\"\",\"\",VLOOKUP(F8658,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8658=\"\",\"\",IF(WORKDAY(+A8658,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8658,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8659=\"\",\"\",+IF(+A8659=D8659,+E8659,((+G8659/E8659)^+((NETWORKDAYS(+D8659,A8659,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8659,F8659,Feriados!$A$2:$A$1058)-1))*E8659)))","v":""},{"$f":"IF(A8659=\"\",\"\",+IF(+A8659=D8659,+VLOOKUP(D8659,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8659,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8659=\"\",\"\",+VLOOKUP(+EOMONTH(+F8659,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8659=\"\",\"\",VLOOKUP(D8659,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8659=\"\",\"\",IF(A8659=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8659,-2)+15,Cenários!$A:$D,2,FALSE)>A8659,+VLOOKUP(+EOMONTH(+A8659,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8659,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8659=\"\",\"\",VLOOKUP(F8659,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8659=\"\",\"\",IF(WORKDAY(+A8659,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8659,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8660=\"\",\"\",+IF(+A8660=D8660,+E8660,((+G8660/E8660)^+((NETWORKDAYS(+D8660,A8660,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8660,F8660,Feriados!$A$2:$A$1058)-1))*E8660)))","v":""},{"$f":"IF(A8660=\"\",\"\",+IF(+A8660=D8660,+VLOOKUP(D8660,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8660,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8660=\"\",\"\",+VLOOKUP(+EOMONTH(+F8660,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8660=\"\",\"\",VLOOKUP(D8660,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8660=\"\",\"\",IF(A8660=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8660,-2)+15,Cenários!$A:$D,2,FALSE)>A8660,+VLOOKUP(+EOMONTH(+A8660,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8660,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8660=\"\",\"\",VLOOKUP(F8660,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8660=\"\",\"\",IF(WORKDAY(+A8660,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8660,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8661=\"\",\"\",+IF(+A8661=D8661,+E8661,((+G8661/E8661)^+((NETWORKDAYS(+D8661,A8661,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8661,F8661,Feriados!$A$2:$A$1058)-1))*E8661)))","v":""},{"$f":"IF(A8661=\"\",\"\",+IF(+A8661=D8661,+VLOOKUP(D8661,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8661,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8661=\"\",\"\",+VLOOKUP(+EOMONTH(+F8661,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8661=\"\",\"\",VLOOKUP(D8661,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8661=\"\",\"\",IF(A8661=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8661,-2)+15,Cenários!$A:$D,2,FALSE)>A8661,+VLOOKUP(+EOMONTH(+A8661,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8661,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8661=\"\",\"\",VLOOKUP(F8661,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8661=\"\",\"\",IF(WORKDAY(+A8661,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8661,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8662=\"\",\"\",+IF(+A8662=D8662,+E8662,((+G8662/E8662)^+((NETWORKDAYS(+D8662,A8662,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8662,F8662,Feriados!$A$2:$A$1058)-1))*E8662)))","v":""},{"$f":"IF(A8662=\"\",\"\",+IF(+A8662=D8662,+VLOOKUP(D8662,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8662,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8662=\"\",\"\",+VLOOKUP(+EOMONTH(+F8662,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8662=\"\",\"\",VLOOKUP(D8662,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8662=\"\",\"\",IF(A8662=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8662,-2)+15,Cenários!$A:$D,2,FALSE)>A8662,+VLOOKUP(+EOMONTH(+A8662,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8662,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8662=\"\",\"\",VLOOKUP(F8662,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8662=\"\",\"\",IF(WORKDAY(+A8662,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8662,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8663=\"\",\"\",+IF(+A8663=D8663,+E8663,((+G8663/E8663)^+((NETWORKDAYS(+D8663,A8663,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8663,F8663,Feriados!$A$2:$A$1058)-1))*E8663)))","v":""},{"$f":"IF(A8663=\"\",\"\",+IF(+A8663=D8663,+VLOOKUP(D8663,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8663,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8663=\"\",\"\",+VLOOKUP(+EOMONTH(+F8663,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8663=\"\",\"\",VLOOKUP(D8663,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8663=\"\",\"\",IF(A8663=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8663,-2)+15,Cenários!$A:$D,2,FALSE)>A8663,+VLOOKUP(+EOMONTH(+A8663,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8663,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8663=\"\",\"\",VLOOKUP(F8663,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8663=\"\",\"\",IF(WORKDAY(+A8663,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8663,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8664=\"\",\"\",+IF(+A8664=D8664,+E8664,((+G8664/E8664)^+((NETWORKDAYS(+D8664,A8664,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8664,F8664,Feriados!$A$2:$A$1058)-1))*E8664)))","v":""},{"$f":"IF(A8664=\"\",\"\",+IF(+A8664=D8664,+VLOOKUP(D8664,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8664,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8664=\"\",\"\",+VLOOKUP(+EOMONTH(+F8664,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8664=\"\",\"\",VLOOKUP(D8664,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8664=\"\",\"\",IF(A8664=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8664,-2)+15,Cenários!$A:$D,2,FALSE)>A8664,+VLOOKUP(+EOMONTH(+A8664,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8664,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8664=\"\",\"\",VLOOKUP(F8664,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8664=\"\",\"\",IF(WORKDAY(+A8664,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8664,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8665=\"\",\"\",+IF(+A8665=D8665,+E8665,((+G8665/E8665)^+((NETWORKDAYS(+D8665,A8665,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8665,F8665,Feriados!$A$2:$A$1058)-1))*E8665)))","v":""},{"$f":"IF(A8665=\"\",\"\",+IF(+A8665=D8665,+VLOOKUP(D8665,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8665,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8665=\"\",\"\",+VLOOKUP(+EOMONTH(+F8665,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8665=\"\",\"\",VLOOKUP(D8665,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8665=\"\",\"\",IF(A8665=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8665,-2)+15,Cenários!$A:$D,2,FALSE)>A8665,+VLOOKUP(+EOMONTH(+A8665,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8665,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8665=\"\",\"\",VLOOKUP(F8665,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8665=\"\",\"\",IF(WORKDAY(+A8665,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8665,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8666=\"\",\"\",+IF(+A8666=D8666,+E8666,((+G8666/E8666)^+((NETWORKDAYS(+D8666,A8666,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8666,F8666,Feriados!$A$2:$A$1058)-1))*E8666)))","v":""},{"$f":"IF(A8666=\"\",\"\",+IF(+A8666=D8666,+VLOOKUP(D8666,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8666,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8666=\"\",\"\",+VLOOKUP(+EOMONTH(+F8666,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8666=\"\",\"\",VLOOKUP(D8666,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8666=\"\",\"\",IF(A8666=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8666,-2)+15,Cenários!$A:$D,2,FALSE)>A8666,+VLOOKUP(+EOMONTH(+A8666,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8666,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8666=\"\",\"\",VLOOKUP(F8666,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8666=\"\",\"\",IF(WORKDAY(+A8666,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8666,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8667=\"\",\"\",+IF(+A8667=D8667,+E8667,((+G8667/E8667)^+((NETWORKDAYS(+D8667,A8667,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8667,F8667,Feriados!$A$2:$A$1058)-1))*E8667)))","v":""},{"$f":"IF(A8667=\"\",\"\",+IF(+A8667=D8667,+VLOOKUP(D8667,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8667,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8667=\"\",\"\",+VLOOKUP(+EOMONTH(+F8667,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8667=\"\",\"\",VLOOKUP(D8667,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8667=\"\",\"\",IF(A8667=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8667,-2)+15,Cenários!$A:$D,2,FALSE)>A8667,+VLOOKUP(+EOMONTH(+A8667,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8667,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8667=\"\",\"\",VLOOKUP(F8667,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8667=\"\",\"\",IF(WORKDAY(+A8667,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8667,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8668=\"\",\"\",+IF(+A8668=D8668,+E8668,((+G8668/E8668)^+((NETWORKDAYS(+D8668,A8668,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8668,F8668,Feriados!$A$2:$A$1058)-1))*E8668)))","v":""},{"$f":"IF(A8668=\"\",\"\",+IF(+A8668=D8668,+VLOOKUP(D8668,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8668,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8668=\"\",\"\",+VLOOKUP(+EOMONTH(+F8668,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8668=\"\",\"\",VLOOKUP(D8668,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8668=\"\",\"\",IF(A8668=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8668,-2)+15,Cenários!$A:$D,2,FALSE)>A8668,+VLOOKUP(+EOMONTH(+A8668,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8668,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8668=\"\",\"\",VLOOKUP(F8668,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8668=\"\",\"\",IF(WORKDAY(+A8668,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8668,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8669=\"\",\"\",+IF(+A8669=D8669,+E8669,((+G8669/E8669)^+((NETWORKDAYS(+D8669,A8669,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8669,F8669,Feriados!$A$2:$A$1058)-1))*E8669)))","v":""},{"$f":"IF(A8669=\"\",\"\",+IF(+A8669=D8669,+VLOOKUP(D8669,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8669,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8669=\"\",\"\",+VLOOKUP(+EOMONTH(+F8669,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8669=\"\",\"\",VLOOKUP(D8669,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8669=\"\",\"\",IF(A8669=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8669,-2)+15,Cenários!$A:$D,2,FALSE)>A8669,+VLOOKUP(+EOMONTH(+A8669,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8669,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8669=\"\",\"\",VLOOKUP(F8669,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8669=\"\",\"\",IF(WORKDAY(+A8669,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8669,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8670=\"\",\"\",+IF(+A8670=D8670,+E8670,((+G8670/E8670)^+((NETWORKDAYS(+D8670,A8670,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8670,F8670,Feriados!$A$2:$A$1058)-1))*E8670)))","v":""},{"$f":"IF(A8670=\"\",\"\",+IF(+A8670=D8670,+VLOOKUP(D8670,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8670,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8670=\"\",\"\",+VLOOKUP(+EOMONTH(+F8670,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8670=\"\",\"\",VLOOKUP(D8670,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8670=\"\",\"\",IF(A8670=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8670,-2)+15,Cenários!$A:$D,2,FALSE)>A8670,+VLOOKUP(+EOMONTH(+A8670,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8670,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8670=\"\",\"\",VLOOKUP(F8670,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8670=\"\",\"\",IF(WORKDAY(+A8670,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8670,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8671=\"\",\"\",+IF(+A8671=D8671,+E8671,((+G8671/E8671)^+((NETWORKDAYS(+D8671,A8671,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8671,F8671,Feriados!$A$2:$A$1058)-1))*E8671)))","v":""},{"$f":"IF(A8671=\"\",\"\",+IF(+A8671=D8671,+VLOOKUP(D8671,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8671,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8671=\"\",\"\",+VLOOKUP(+EOMONTH(+F8671,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8671=\"\",\"\",VLOOKUP(D8671,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8671=\"\",\"\",IF(A8671=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8671,-2)+15,Cenários!$A:$D,2,FALSE)>A8671,+VLOOKUP(+EOMONTH(+A8671,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8671,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8671=\"\",\"\",VLOOKUP(F8671,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8671=\"\",\"\",IF(WORKDAY(+A8671,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8671,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8672=\"\",\"\",+IF(+A8672=D8672,+E8672,((+G8672/E8672)^+((NETWORKDAYS(+D8672,A8672,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8672,F8672,Feriados!$A$2:$A$1058)-1))*E8672)))","v":""},{"$f":"IF(A8672=\"\",\"\",+IF(+A8672=D8672,+VLOOKUP(D8672,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8672,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8672=\"\",\"\",+VLOOKUP(+EOMONTH(+F8672,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8672=\"\",\"\",VLOOKUP(D8672,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8672=\"\",\"\",IF(A8672=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8672,-2)+15,Cenários!$A:$D,2,FALSE)>A8672,+VLOOKUP(+EOMONTH(+A8672,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8672,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8672=\"\",\"\",VLOOKUP(F8672,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8672=\"\",\"\",IF(WORKDAY(+A8672,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8672,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8673=\"\",\"\",+IF(+A8673=D8673,+E8673,((+G8673/E8673)^+((NETWORKDAYS(+D8673,A8673,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8673,F8673,Feriados!$A$2:$A$1058)-1))*E8673)))","v":""},{"$f":"IF(A8673=\"\",\"\",+IF(+A8673=D8673,+VLOOKUP(D8673,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8673,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8673=\"\",\"\",+VLOOKUP(+EOMONTH(+F8673,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8673=\"\",\"\",VLOOKUP(D8673,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8673=\"\",\"\",IF(A8673=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8673,-2)+15,Cenários!$A:$D,2,FALSE)>A8673,+VLOOKUP(+EOMONTH(+A8673,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8673,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8673=\"\",\"\",VLOOKUP(F8673,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8673=\"\",\"\",IF(WORKDAY(+A8673,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8673,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8674=\"\",\"\",+IF(+A8674=D8674,+E8674,((+G8674/E8674)^+((NETWORKDAYS(+D8674,A8674,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8674,F8674,Feriados!$A$2:$A$1058)-1))*E8674)))","v":""},{"$f":"IF(A8674=\"\",\"\",+IF(+A8674=D8674,+VLOOKUP(D8674,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8674,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8674=\"\",\"\",+VLOOKUP(+EOMONTH(+F8674,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8674=\"\",\"\",VLOOKUP(D8674,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8674=\"\",\"\",IF(A8674=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8674,-2)+15,Cenários!$A:$D,2,FALSE)>A8674,+VLOOKUP(+EOMONTH(+A8674,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8674,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8674=\"\",\"\",VLOOKUP(F8674,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8674=\"\",\"\",IF(WORKDAY(+A8674,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8674,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8675=\"\",\"\",+IF(+A8675=D8675,+E8675,((+G8675/E8675)^+((NETWORKDAYS(+D8675,A8675,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8675,F8675,Feriados!$A$2:$A$1058)-1))*E8675)))","v":""},{"$f":"IF(A8675=\"\",\"\",+IF(+A8675=D8675,+VLOOKUP(D8675,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8675,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8675=\"\",\"\",+VLOOKUP(+EOMONTH(+F8675,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8675=\"\",\"\",VLOOKUP(D8675,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8675=\"\",\"\",IF(A8675=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8675,-2)+15,Cenários!$A:$D,2,FALSE)>A8675,+VLOOKUP(+EOMONTH(+A8675,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8675,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8675=\"\",\"\",VLOOKUP(F8675,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8675=\"\",\"\",IF(WORKDAY(+A8675,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8675,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8676=\"\",\"\",+IF(+A8676=D8676,+E8676,((+G8676/E8676)^+((NETWORKDAYS(+D8676,A8676,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8676,F8676,Feriados!$A$2:$A$1058)-1))*E8676)))","v":""},{"$f":"IF(A8676=\"\",\"\",+IF(+A8676=D8676,+VLOOKUP(D8676,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8676,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8676=\"\",\"\",+VLOOKUP(+EOMONTH(+F8676,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8676=\"\",\"\",VLOOKUP(D8676,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8676=\"\",\"\",IF(A8676=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8676,-2)+15,Cenários!$A:$D,2,FALSE)>A8676,+VLOOKUP(+EOMONTH(+A8676,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8676,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8676=\"\",\"\",VLOOKUP(F8676,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8676=\"\",\"\",IF(WORKDAY(+A8676,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8676,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8677=\"\",\"\",+IF(+A8677=D8677,+E8677,((+G8677/E8677)^+((NETWORKDAYS(+D8677,A8677,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8677,F8677,Feriados!$A$2:$A$1058)-1))*E8677)))","v":""},{"$f":"IF(A8677=\"\",\"\",+IF(+A8677=D8677,+VLOOKUP(D8677,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8677,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8677=\"\",\"\",+VLOOKUP(+EOMONTH(+F8677,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8677=\"\",\"\",VLOOKUP(D8677,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8677=\"\",\"\",IF(A8677=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8677,-2)+15,Cenários!$A:$D,2,FALSE)>A8677,+VLOOKUP(+EOMONTH(+A8677,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8677,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8677=\"\",\"\",VLOOKUP(F8677,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8677=\"\",\"\",IF(WORKDAY(+A8677,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8677,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8678=\"\",\"\",+IF(+A8678=D8678,+E8678,((+G8678/E8678)^+((NETWORKDAYS(+D8678,A8678,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8678,F8678,Feriados!$A$2:$A$1058)-1))*E8678)))","v":""},{"$f":"IF(A8678=\"\",\"\",+IF(+A8678=D8678,+VLOOKUP(D8678,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8678,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8678=\"\",\"\",+VLOOKUP(+EOMONTH(+F8678,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8678=\"\",\"\",VLOOKUP(D8678,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8678=\"\",\"\",IF(A8678=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8678,-2)+15,Cenários!$A:$D,2,FALSE)>A8678,+VLOOKUP(+EOMONTH(+A8678,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8678,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8678=\"\",\"\",VLOOKUP(F8678,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8678=\"\",\"\",IF(WORKDAY(+A8678,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8678,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8679=\"\",\"\",+IF(+A8679=D8679,+E8679,((+G8679/E8679)^+((NETWORKDAYS(+D8679,A8679,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8679,F8679,Feriados!$A$2:$A$1058)-1))*E8679)))","v":""},{"$f":"IF(A8679=\"\",\"\",+IF(+A8679=D8679,+VLOOKUP(D8679,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8679,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8679=\"\",\"\",+VLOOKUP(+EOMONTH(+F8679,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8679=\"\",\"\",VLOOKUP(D8679,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8679=\"\",\"\",IF(A8679=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8679,-2)+15,Cenários!$A:$D,2,FALSE)>A8679,+VLOOKUP(+EOMONTH(+A8679,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8679,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8679=\"\",\"\",VLOOKUP(F8679,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8679=\"\",\"\",IF(WORKDAY(+A8679,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8679,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8680=\"\",\"\",+IF(+A8680=D8680,+E8680,((+G8680/E8680)^+((NETWORKDAYS(+D8680,A8680,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8680,F8680,Feriados!$A$2:$A$1058)-1))*E8680)))","v":""},{"$f":"IF(A8680=\"\",\"\",+IF(+A8680=D8680,+VLOOKUP(D8680,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8680,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8680=\"\",\"\",+VLOOKUP(+EOMONTH(+F8680,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8680=\"\",\"\",VLOOKUP(D8680,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8680=\"\",\"\",IF(A8680=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8680,-2)+15,Cenários!$A:$D,2,FALSE)>A8680,+VLOOKUP(+EOMONTH(+A8680,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8680,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8680=\"\",\"\",VLOOKUP(F8680,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8680=\"\",\"\",IF(WORKDAY(+A8680,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8680,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8681=\"\",\"\",+IF(+A8681=D8681,+E8681,((+G8681/E8681)^+((NETWORKDAYS(+D8681,A8681,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8681,F8681,Feriados!$A$2:$A$1058)-1))*E8681)))","v":""},{"$f":"IF(A8681=\"\",\"\",+IF(+A8681=D8681,+VLOOKUP(D8681,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8681,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8681=\"\",\"\",+VLOOKUP(+EOMONTH(+F8681,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8681=\"\",\"\",VLOOKUP(D8681,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8681=\"\",\"\",IF(A8681=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8681,-2)+15,Cenários!$A:$D,2,FALSE)>A8681,+VLOOKUP(+EOMONTH(+A8681,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8681,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8681=\"\",\"\",VLOOKUP(F8681,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8681=\"\",\"\",IF(WORKDAY(+A8681,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8681,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8682=\"\",\"\",+IF(+A8682=D8682,+E8682,((+G8682/E8682)^+((NETWORKDAYS(+D8682,A8682,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8682,F8682,Feriados!$A$2:$A$1058)-1))*E8682)))","v":""},{"$f":"IF(A8682=\"\",\"\",+IF(+A8682=D8682,+VLOOKUP(D8682,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8682,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8682=\"\",\"\",+VLOOKUP(+EOMONTH(+F8682,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8682=\"\",\"\",VLOOKUP(D8682,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8682=\"\",\"\",IF(A8682=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8682,-2)+15,Cenários!$A:$D,2,FALSE)>A8682,+VLOOKUP(+EOMONTH(+A8682,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8682,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8682=\"\",\"\",VLOOKUP(F8682,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8682=\"\",\"\",IF(WORKDAY(+A8682,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8682,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8683=\"\",\"\",+IF(+A8683=D8683,+E8683,((+G8683/E8683)^+((NETWORKDAYS(+D8683,A8683,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8683,F8683,Feriados!$A$2:$A$1058)-1))*E8683)))","v":""},{"$f":"IF(A8683=\"\",\"\",+IF(+A8683=D8683,+VLOOKUP(D8683,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8683,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8683=\"\",\"\",+VLOOKUP(+EOMONTH(+F8683,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8683=\"\",\"\",VLOOKUP(D8683,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8683=\"\",\"\",IF(A8683=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8683,-2)+15,Cenários!$A:$D,2,FALSE)>A8683,+VLOOKUP(+EOMONTH(+A8683,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8683,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8683=\"\",\"\",VLOOKUP(F8683,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8683=\"\",\"\",IF(WORKDAY(+A8683,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8683,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8684=\"\",\"\",+IF(+A8684=D8684,+E8684,((+G8684/E8684)^+((NETWORKDAYS(+D8684,A8684,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8684,F8684,Feriados!$A$2:$A$1058)-1))*E8684)))","v":""},{"$f":"IF(A8684=\"\",\"\",+IF(+A8684=D8684,+VLOOKUP(D8684,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8684,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8684=\"\",\"\",+VLOOKUP(+EOMONTH(+F8684,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8684=\"\",\"\",VLOOKUP(D8684,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8684=\"\",\"\",IF(A8684=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8684,-2)+15,Cenários!$A:$D,2,FALSE)>A8684,+VLOOKUP(+EOMONTH(+A8684,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8684,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8684=\"\",\"\",VLOOKUP(F8684,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8684=\"\",\"\",IF(WORKDAY(+A8684,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8684,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8685=\"\",\"\",+IF(+A8685=D8685,+E8685,((+G8685/E8685)^+((NETWORKDAYS(+D8685,A8685,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8685,F8685,Feriados!$A$2:$A$1058)-1))*E8685)))","v":""},{"$f":"IF(A8685=\"\",\"\",+IF(+A8685=D8685,+VLOOKUP(D8685,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8685,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8685=\"\",\"\",+VLOOKUP(+EOMONTH(+F8685,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8685=\"\",\"\",VLOOKUP(D8685,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8685=\"\",\"\",IF(A8685=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8685,-2)+15,Cenários!$A:$D,2,FALSE)>A8685,+VLOOKUP(+EOMONTH(+A8685,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8685,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8685=\"\",\"\",VLOOKUP(F8685,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8685=\"\",\"\",IF(WORKDAY(+A8685,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8685,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8686=\"\",\"\",+IF(+A8686=D8686,+E8686,((+G8686/E8686)^+((NETWORKDAYS(+D8686,A8686,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8686,F8686,Feriados!$A$2:$A$1058)-1))*E8686)))","v":""},{"$f":"IF(A8686=\"\",\"\",+IF(+A8686=D8686,+VLOOKUP(D8686,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8686,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8686=\"\",\"\",+VLOOKUP(+EOMONTH(+F8686,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8686=\"\",\"\",VLOOKUP(D8686,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8686=\"\",\"\",IF(A8686=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8686,-2)+15,Cenários!$A:$D,2,FALSE)>A8686,+VLOOKUP(+EOMONTH(+A8686,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8686,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8686=\"\",\"\",VLOOKUP(F8686,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8686=\"\",\"\",IF(WORKDAY(+A8686,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8686,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8687=\"\",\"\",+IF(+A8687=D8687,+E8687,((+G8687/E8687)^+((NETWORKDAYS(+D8687,A8687,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8687,F8687,Feriados!$A$2:$A$1058)-1))*E8687)))","v":""},{"$f":"IF(A8687=\"\",\"\",+IF(+A8687=D8687,+VLOOKUP(D8687,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8687,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8687=\"\",\"\",+VLOOKUP(+EOMONTH(+F8687,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8687=\"\",\"\",VLOOKUP(D8687,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8687=\"\",\"\",IF(A8687=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8687,-2)+15,Cenários!$A:$D,2,FALSE)>A8687,+VLOOKUP(+EOMONTH(+A8687,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8687,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8687=\"\",\"\",VLOOKUP(F8687,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8687=\"\",\"\",IF(WORKDAY(+A8687,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8687,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8688=\"\",\"\",+IF(+A8688=D8688,+E8688,((+G8688/E8688)^+((NETWORKDAYS(+D8688,A8688,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8688,F8688,Feriados!$A$2:$A$1058)-1))*E8688)))","v":""},{"$f":"IF(A8688=\"\",\"\",+IF(+A8688=D8688,+VLOOKUP(D8688,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8688,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8688=\"\",\"\",+VLOOKUP(+EOMONTH(+F8688,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8688=\"\",\"\",VLOOKUP(D8688,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8688=\"\",\"\",IF(A8688=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8688,-2)+15,Cenários!$A:$D,2,FALSE)>A8688,+VLOOKUP(+EOMONTH(+A8688,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8688,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8688=\"\",\"\",VLOOKUP(F8688,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8688=\"\",\"\",IF(WORKDAY(+A8688,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8688,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8689=\"\",\"\",+IF(+A8689=D8689,+E8689,((+G8689/E8689)^+((NETWORKDAYS(+D8689,A8689,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8689,F8689,Feriados!$A$2:$A$1058)-1))*E8689)))","v":""},{"$f":"IF(A8689=\"\",\"\",+IF(+A8689=D8689,+VLOOKUP(D8689,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8689,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8689=\"\",\"\",+VLOOKUP(+EOMONTH(+F8689,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8689=\"\",\"\",VLOOKUP(D8689,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8689=\"\",\"\",IF(A8689=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8689,-2)+15,Cenários!$A:$D,2,FALSE)>A8689,+VLOOKUP(+EOMONTH(+A8689,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8689,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8689=\"\",\"\",VLOOKUP(F8689,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8689=\"\",\"\",IF(WORKDAY(+A8689,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8689,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8690=\"\",\"\",+IF(+A8690=D8690,+E8690,((+G8690/E8690)^+((NETWORKDAYS(+D8690,A8690,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8690,F8690,Feriados!$A$2:$A$1058)-1))*E8690)))","v":""},{"$f":"IF(A8690=\"\",\"\",+IF(+A8690=D8690,+VLOOKUP(D8690,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8690,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8690=\"\",\"\",+VLOOKUP(+EOMONTH(+F8690,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8690=\"\",\"\",VLOOKUP(D8690,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8690=\"\",\"\",IF(A8690=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8690,-2)+15,Cenários!$A:$D,2,FALSE)>A8690,+VLOOKUP(+EOMONTH(+A8690,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8690,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8690=\"\",\"\",VLOOKUP(F8690,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8690=\"\",\"\",IF(WORKDAY(+A8690,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8690,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8691=\"\",\"\",+IF(+A8691=D8691,+E8691,((+G8691/E8691)^+((NETWORKDAYS(+D8691,A8691,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8691,F8691,Feriados!$A$2:$A$1058)-1))*E8691)))","v":""},{"$f":"IF(A8691=\"\",\"\",+IF(+A8691=D8691,+VLOOKUP(D8691,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8691,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8691=\"\",\"\",+VLOOKUP(+EOMONTH(+F8691,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8691=\"\",\"\",VLOOKUP(D8691,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8691=\"\",\"\",IF(A8691=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8691,-2)+15,Cenários!$A:$D,2,FALSE)>A8691,+VLOOKUP(+EOMONTH(+A8691,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8691,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8691=\"\",\"\",VLOOKUP(F8691,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8691=\"\",\"\",IF(WORKDAY(+A8691,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8691,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8692=\"\",\"\",+IF(+A8692=D8692,+E8692,((+G8692/E8692)^+((NETWORKDAYS(+D8692,A8692,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8692,F8692,Feriados!$A$2:$A$1058)-1))*E8692)))","v":""},{"$f":"IF(A8692=\"\",\"\",+IF(+A8692=D8692,+VLOOKUP(D8692,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8692,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8692=\"\",\"\",+VLOOKUP(+EOMONTH(+F8692,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8692=\"\",\"\",VLOOKUP(D8692,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8692=\"\",\"\",IF(A8692=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8692,-2)+15,Cenários!$A:$D,2,FALSE)>A8692,+VLOOKUP(+EOMONTH(+A8692,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8692,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8692=\"\",\"\",VLOOKUP(F8692,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8692=\"\",\"\",IF(WORKDAY(+A8692,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8692,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8693=\"\",\"\",+IF(+A8693=D8693,+E8693,((+G8693/E8693)^+((NETWORKDAYS(+D8693,A8693,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8693,F8693,Feriados!$A$2:$A$1058)-1))*E8693)))","v":""},{"$f":"IF(A8693=\"\",\"\",+IF(+A8693=D8693,+VLOOKUP(D8693,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8693,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8693=\"\",\"\",+VLOOKUP(+EOMONTH(+F8693,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8693=\"\",\"\",VLOOKUP(D8693,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8693=\"\",\"\",IF(A8693=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8693,-2)+15,Cenários!$A:$D,2,FALSE)>A8693,+VLOOKUP(+EOMONTH(+A8693,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8693,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8693=\"\",\"\",VLOOKUP(F8693,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8693=\"\",\"\",IF(WORKDAY(+A8693,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8693,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8694=\"\",\"\",+IF(+A8694=D8694,+E8694,((+G8694/E8694)^+((NETWORKDAYS(+D8694,A8694,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8694,F8694,Feriados!$A$2:$A$1058)-1))*E8694)))","v":""},{"$f":"IF(A8694=\"\",\"\",+IF(+A8694=D8694,+VLOOKUP(D8694,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8694,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8694=\"\",\"\",+VLOOKUP(+EOMONTH(+F8694,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8694=\"\",\"\",VLOOKUP(D8694,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8694=\"\",\"\",IF(A8694=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8694,-2)+15,Cenários!$A:$D,2,FALSE)>A8694,+VLOOKUP(+EOMONTH(+A8694,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8694,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8694=\"\",\"\",VLOOKUP(F8694,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8694=\"\",\"\",IF(WORKDAY(+A8694,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8694,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8695=\"\",\"\",+IF(+A8695=D8695,+E8695,((+G8695/E8695)^+((NETWORKDAYS(+D8695,A8695,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8695,F8695,Feriados!$A$2:$A$1058)-1))*E8695)))","v":""},{"$f":"IF(A8695=\"\",\"\",+IF(+A8695=D8695,+VLOOKUP(D8695,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8695,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8695=\"\",\"\",+VLOOKUP(+EOMONTH(+F8695,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8695=\"\",\"\",VLOOKUP(D8695,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8695=\"\",\"\",IF(A8695=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8695,-2)+15,Cenários!$A:$D,2,FALSE)>A8695,+VLOOKUP(+EOMONTH(+A8695,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8695,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8695=\"\",\"\",VLOOKUP(F8695,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8695=\"\",\"\",IF(WORKDAY(+A8695,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8695,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8696=\"\",\"\",+IF(+A8696=D8696,+E8696,((+G8696/E8696)^+((NETWORKDAYS(+D8696,A8696,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8696,F8696,Feriados!$A$2:$A$1058)-1))*E8696)))","v":""},{"$f":"IF(A8696=\"\",\"\",+IF(+A8696=D8696,+VLOOKUP(D8696,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8696,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8696=\"\",\"\",+VLOOKUP(+EOMONTH(+F8696,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8696=\"\",\"\",VLOOKUP(D8696,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8696=\"\",\"\",IF(A8696=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8696,-2)+15,Cenários!$A:$D,2,FALSE)>A8696,+VLOOKUP(+EOMONTH(+A8696,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8696,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8696=\"\",\"\",VLOOKUP(F8696,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8696=\"\",\"\",IF(WORKDAY(+A8696,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8696,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8697=\"\",\"\",+IF(+A8697=D8697,+E8697,((+G8697/E8697)^+((NETWORKDAYS(+D8697,A8697,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8697,F8697,Feriados!$A$2:$A$1058)-1))*E8697)))","v":""},{"$f":"IF(A8697=\"\",\"\",+IF(+A8697=D8697,+VLOOKUP(D8697,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8697,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8697=\"\",\"\",+VLOOKUP(+EOMONTH(+F8697,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8697=\"\",\"\",VLOOKUP(D8697,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8697=\"\",\"\",IF(A8697=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8697,-2)+15,Cenários!$A:$D,2,FALSE)>A8697,+VLOOKUP(+EOMONTH(+A8697,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8697,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8697=\"\",\"\",VLOOKUP(F8697,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8697=\"\",\"\",IF(WORKDAY(+A8697,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8697,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8698=\"\",\"\",+IF(+A8698=D8698,+E8698,((+G8698/E8698)^+((NETWORKDAYS(+D8698,A8698,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8698,F8698,Feriados!$A$2:$A$1058)-1))*E8698)))","v":""},{"$f":"IF(A8698=\"\",\"\",+IF(+A8698=D8698,+VLOOKUP(D8698,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8698,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8698=\"\",\"\",+VLOOKUP(+EOMONTH(+F8698,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8698=\"\",\"\",VLOOKUP(D8698,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8698=\"\",\"\",IF(A8698=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8698,-2)+15,Cenários!$A:$D,2,FALSE)>A8698,+VLOOKUP(+EOMONTH(+A8698,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8698,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8698=\"\",\"\",VLOOKUP(F8698,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8698=\"\",\"\",IF(WORKDAY(+A8698,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8698,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8699=\"\",\"\",+IF(+A8699=D8699,+E8699,((+G8699/E8699)^+((NETWORKDAYS(+D8699,A8699,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8699,F8699,Feriados!$A$2:$A$1058)-1))*E8699)))","v":""},{"$f":"IF(A8699=\"\",\"\",+IF(+A8699=D8699,+VLOOKUP(D8699,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8699,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8699=\"\",\"\",+VLOOKUP(+EOMONTH(+F8699,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8699=\"\",\"\",VLOOKUP(D8699,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8699=\"\",\"\",IF(A8699=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8699,-2)+15,Cenários!$A:$D,2,FALSE)>A8699,+VLOOKUP(+EOMONTH(+A8699,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8699,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8699=\"\",\"\",VLOOKUP(F8699,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8699=\"\",\"\",IF(WORKDAY(+A8699,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8699,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8700=\"\",\"\",+IF(+A8700=D8700,+E8700,((+G8700/E8700)^+((NETWORKDAYS(+D8700,A8700,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8700,F8700,Feriados!$A$2:$A$1058)-1))*E8700)))","v":""},{"$f":"IF(A8700=\"\",\"\",+IF(+A8700=D8700,+VLOOKUP(D8700,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8700,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8700=\"\",\"\",+VLOOKUP(+EOMONTH(+F8700,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8700=\"\",\"\",VLOOKUP(D8700,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8700=\"\",\"\",IF(A8700=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8700,-2)+15,Cenários!$A:$D,2,FALSE)>A8700,+VLOOKUP(+EOMONTH(+A8700,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8700,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8700=\"\",\"\",VLOOKUP(F8700,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8700=\"\",\"\",IF(WORKDAY(+A8700,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8700,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8701=\"\",\"\",+IF(+A8701=D8701,+E8701,((+G8701/E8701)^+((NETWORKDAYS(+D8701,A8701,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8701,F8701,Feriados!$A$2:$A$1058)-1))*E8701)))","v":""},{"$f":"IF(A8701=\"\",\"\",+IF(+A8701=D8701,+VLOOKUP(D8701,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8701,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8701=\"\",\"\",+VLOOKUP(+EOMONTH(+F8701,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8701=\"\",\"\",VLOOKUP(D8701,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8701=\"\",\"\",IF(A8701=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8701,-2)+15,Cenários!$A:$D,2,FALSE)>A8701,+VLOOKUP(+EOMONTH(+A8701,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8701,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8701=\"\",\"\",VLOOKUP(F8701,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8701=\"\",\"\",IF(WORKDAY(+A8701,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8701,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8702=\"\",\"\",+IF(+A8702=D8702,+E8702,((+G8702/E8702)^+((NETWORKDAYS(+D8702,A8702,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8702,F8702,Feriados!$A$2:$A$1058)-1))*E8702)))","v":""},{"$f":"IF(A8702=\"\",\"\",+IF(+A8702=D8702,+VLOOKUP(D8702,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8702,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8702=\"\",\"\",+VLOOKUP(+EOMONTH(+F8702,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8702=\"\",\"\",VLOOKUP(D8702,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8702=\"\",\"\",IF(A8702=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8702,-2)+15,Cenários!$A:$D,2,FALSE)>A8702,+VLOOKUP(+EOMONTH(+A8702,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8702,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8702=\"\",\"\",VLOOKUP(F8702,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8702=\"\",\"\",IF(WORKDAY(+A8702,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8702,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8703=\"\",\"\",+IF(+A8703=D8703,+E8703,((+G8703/E8703)^+((NETWORKDAYS(+D8703,A8703,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8703,F8703,Feriados!$A$2:$A$1058)-1))*E8703)))","v":""},{"$f":"IF(A8703=\"\",\"\",+IF(+A8703=D8703,+VLOOKUP(D8703,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8703,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8703=\"\",\"\",+VLOOKUP(+EOMONTH(+F8703,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8703=\"\",\"\",VLOOKUP(D8703,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8703=\"\",\"\",IF(A8703=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8703,-2)+15,Cenários!$A:$D,2,FALSE)>A8703,+VLOOKUP(+EOMONTH(+A8703,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8703,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8703=\"\",\"\",VLOOKUP(F8703,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8703=\"\",\"\",IF(WORKDAY(+A8703,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8703,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8704=\"\",\"\",+IF(+A8704=D8704,+E8704,((+G8704/E8704)^+((NETWORKDAYS(+D8704,A8704,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8704,F8704,Feriados!$A$2:$A$1058)-1))*E8704)))","v":""},{"$f":"IF(A8704=\"\",\"\",+IF(+A8704=D8704,+VLOOKUP(D8704,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8704,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8704=\"\",\"\",+VLOOKUP(+EOMONTH(+F8704,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8704=\"\",\"\",VLOOKUP(D8704,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8704=\"\",\"\",IF(A8704=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8704,-2)+15,Cenários!$A:$D,2,FALSE)>A8704,+VLOOKUP(+EOMONTH(+A8704,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8704,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8704=\"\",\"\",VLOOKUP(F8704,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8704=\"\",\"\",IF(WORKDAY(+A8704,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8704,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8705=\"\",\"\",+IF(+A8705=D8705,+E8705,((+G8705/E8705)^+((NETWORKDAYS(+D8705,A8705,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8705,F8705,Feriados!$A$2:$A$1058)-1))*E8705)))","v":""},{"$f":"IF(A8705=\"\",\"\",+IF(+A8705=D8705,+VLOOKUP(D8705,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8705,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8705=\"\",\"\",+VLOOKUP(+EOMONTH(+F8705,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8705=\"\",\"\",VLOOKUP(D8705,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8705=\"\",\"\",IF(A8705=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8705,-2)+15,Cenários!$A:$D,2,FALSE)>A8705,+VLOOKUP(+EOMONTH(+A8705,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8705,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8705=\"\",\"\",VLOOKUP(F8705,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8705=\"\",\"\",IF(WORKDAY(+A8705,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8705,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8706=\"\",\"\",+IF(+A8706=D8706,+E8706,((+G8706/E8706)^+((NETWORKDAYS(+D8706,A8706,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8706,F8706,Feriados!$A$2:$A$1058)-1))*E8706)))","v":""},{"$f":"IF(A8706=\"\",\"\",+IF(+A8706=D8706,+VLOOKUP(D8706,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8706,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8706=\"\",\"\",+VLOOKUP(+EOMONTH(+F8706,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8706=\"\",\"\",VLOOKUP(D8706,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8706=\"\",\"\",IF(A8706=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8706,-2)+15,Cenários!$A:$D,2,FALSE)>A8706,+VLOOKUP(+EOMONTH(+A8706,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8706,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8706=\"\",\"\",VLOOKUP(F8706,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8706=\"\",\"\",IF(WORKDAY(+A8706,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8706,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8707=\"\",\"\",+IF(+A8707=D8707,+E8707,((+G8707/E8707)^+((NETWORKDAYS(+D8707,A8707,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8707,F8707,Feriados!$A$2:$A$1058)-1))*E8707)))","v":""},{"$f":"IF(A8707=\"\",\"\",+IF(+A8707=D8707,+VLOOKUP(D8707,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8707,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8707=\"\",\"\",+VLOOKUP(+EOMONTH(+F8707,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8707=\"\",\"\",VLOOKUP(D8707,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8707=\"\",\"\",IF(A8707=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8707,-2)+15,Cenários!$A:$D,2,FALSE)>A8707,+VLOOKUP(+EOMONTH(+A8707,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8707,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8707=\"\",\"\",VLOOKUP(F8707,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8707=\"\",\"\",IF(WORKDAY(+A8707,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8707,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8708=\"\",\"\",+IF(+A8708=D8708,+E8708,((+G8708/E8708)^+((NETWORKDAYS(+D8708,A8708,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8708,F8708,Feriados!$A$2:$A$1058)-1))*E8708)))","v":""},{"$f":"IF(A8708=\"\",\"\",+IF(+A8708=D8708,+VLOOKUP(D8708,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8708,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8708=\"\",\"\",+VLOOKUP(+EOMONTH(+F8708,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8708=\"\",\"\",VLOOKUP(D8708,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8708=\"\",\"\",IF(A8708=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8708,-2)+15,Cenários!$A:$D,2,FALSE)>A8708,+VLOOKUP(+EOMONTH(+A8708,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8708,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8708=\"\",\"\",VLOOKUP(F8708,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8708=\"\",\"\",IF(WORKDAY(+A8708,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8708,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8709=\"\",\"\",+IF(+A8709=D8709,+E8709,((+G8709/E8709)^+((NETWORKDAYS(+D8709,A8709,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8709,F8709,Feriados!$A$2:$A$1058)-1))*E8709)))","v":""},{"$f":"IF(A8709=\"\",\"\",+IF(+A8709=D8709,+VLOOKUP(D8709,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8709,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8709=\"\",\"\",+VLOOKUP(+EOMONTH(+F8709,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8709=\"\",\"\",VLOOKUP(D8709,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8709=\"\",\"\",IF(A8709=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8709,-2)+15,Cenários!$A:$D,2,FALSE)>A8709,+VLOOKUP(+EOMONTH(+A8709,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8709,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8709=\"\",\"\",VLOOKUP(F8709,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8709=\"\",\"\",IF(WORKDAY(+A8709,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8709,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8710=\"\",\"\",+IF(+A8710=D8710,+E8710,((+G8710/E8710)^+((NETWORKDAYS(+D8710,A8710,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8710,F8710,Feriados!$A$2:$A$1058)-1))*E8710)))","v":""},{"$f":"IF(A8710=\"\",\"\",+IF(+A8710=D8710,+VLOOKUP(D8710,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8710,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8710=\"\",\"\",+VLOOKUP(+EOMONTH(+F8710,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8710=\"\",\"\",VLOOKUP(D8710,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8710=\"\",\"\",IF(A8710=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8710,-2)+15,Cenários!$A:$D,2,FALSE)>A8710,+VLOOKUP(+EOMONTH(+A8710,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8710,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8710=\"\",\"\",VLOOKUP(F8710,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8710=\"\",\"\",IF(WORKDAY(+A8710,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8710,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8711=\"\",\"\",+IF(+A8711=D8711,+E8711,((+G8711/E8711)^+((NETWORKDAYS(+D8711,A8711,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8711,F8711,Feriados!$A$2:$A$1058)-1))*E8711)))","v":""},{"$f":"IF(A8711=\"\",\"\",+IF(+A8711=D8711,+VLOOKUP(D8711,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8711,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8711=\"\",\"\",+VLOOKUP(+EOMONTH(+F8711,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8711=\"\",\"\",VLOOKUP(D8711,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8711=\"\",\"\",IF(A8711=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8711,-2)+15,Cenários!$A:$D,2,FALSE)>A8711,+VLOOKUP(+EOMONTH(+A8711,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8711,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8711=\"\",\"\",VLOOKUP(F8711,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8711=\"\",\"\",IF(WORKDAY(+A8711,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8711,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8712=\"\",\"\",+IF(+A8712=D8712,+E8712,((+G8712/E8712)^+((NETWORKDAYS(+D8712,A8712,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8712,F8712,Feriados!$A$2:$A$1058)-1))*E8712)))","v":""},{"$f":"IF(A8712=\"\",\"\",+IF(+A8712=D8712,+VLOOKUP(D8712,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8712,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8712=\"\",\"\",+VLOOKUP(+EOMONTH(+F8712,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8712=\"\",\"\",VLOOKUP(D8712,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8712=\"\",\"\",IF(A8712=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8712,-2)+15,Cenários!$A:$D,2,FALSE)>A8712,+VLOOKUP(+EOMONTH(+A8712,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8712,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8712=\"\",\"\",VLOOKUP(F8712,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8712=\"\",\"\",IF(WORKDAY(+A8712,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8712,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8713=\"\",\"\",+IF(+A8713=D8713,+E8713,((+G8713/E8713)^+((NETWORKDAYS(+D8713,A8713,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8713,F8713,Feriados!$A$2:$A$1058)-1))*E8713)))","v":""},{"$f":"IF(A8713=\"\",\"\",+IF(+A8713=D8713,+VLOOKUP(D8713,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8713,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8713=\"\",\"\",+VLOOKUP(+EOMONTH(+F8713,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8713=\"\",\"\",VLOOKUP(D8713,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8713=\"\",\"\",IF(A8713=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8713,-2)+15,Cenários!$A:$D,2,FALSE)>A8713,+VLOOKUP(+EOMONTH(+A8713,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8713,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8713=\"\",\"\",VLOOKUP(F8713,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8713=\"\",\"\",IF(WORKDAY(+A8713,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8713,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8714=\"\",\"\",+IF(+A8714=D8714,+E8714,((+G8714/E8714)^+((NETWORKDAYS(+D8714,A8714,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8714,F8714,Feriados!$A$2:$A$1058)-1))*E8714)))","v":""},{"$f":"IF(A8714=\"\",\"\",+IF(+A8714=D8714,+VLOOKUP(D8714,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8714,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8714=\"\",\"\",+VLOOKUP(+EOMONTH(+F8714,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8714=\"\",\"\",VLOOKUP(D8714,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8714=\"\",\"\",IF(A8714=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8714,-2)+15,Cenários!$A:$D,2,FALSE)>A8714,+VLOOKUP(+EOMONTH(+A8714,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8714,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8714=\"\",\"\",VLOOKUP(F8714,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8714=\"\",\"\",IF(WORKDAY(+A8714,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8714,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8715=\"\",\"\",+IF(+A8715=D8715,+E8715,((+G8715/E8715)^+((NETWORKDAYS(+D8715,A8715,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8715,F8715,Feriados!$A$2:$A$1058)-1))*E8715)))","v":""},{"$f":"IF(A8715=\"\",\"\",+IF(+A8715=D8715,+VLOOKUP(D8715,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8715,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8715=\"\",\"\",+VLOOKUP(+EOMONTH(+F8715,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8715=\"\",\"\",VLOOKUP(D8715,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8715=\"\",\"\",IF(A8715=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8715,-2)+15,Cenários!$A:$D,2,FALSE)>A8715,+VLOOKUP(+EOMONTH(+A8715,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8715,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8715=\"\",\"\",VLOOKUP(F8715,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8715=\"\",\"\",IF(WORKDAY(+A8715,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8715,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8716=\"\",\"\",+IF(+A8716=D8716,+E8716,((+G8716/E8716)^+((NETWORKDAYS(+D8716,A8716,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8716,F8716,Feriados!$A$2:$A$1058)-1))*E8716)))","v":""},{"$f":"IF(A8716=\"\",\"\",+IF(+A8716=D8716,+VLOOKUP(D8716,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8716,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8716=\"\",\"\",+VLOOKUP(+EOMONTH(+F8716,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8716=\"\",\"\",VLOOKUP(D8716,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8716=\"\",\"\",IF(A8716=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8716,-2)+15,Cenários!$A:$D,2,FALSE)>A8716,+VLOOKUP(+EOMONTH(+A8716,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8716,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8716=\"\",\"\",VLOOKUP(F8716,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8716=\"\",\"\",IF(WORKDAY(+A8716,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8716,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8717=\"\",\"\",+IF(+A8717=D8717,+E8717,((+G8717/E8717)^+((NETWORKDAYS(+D8717,A8717,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8717,F8717,Feriados!$A$2:$A$1058)-1))*E8717)))","v":""},{"$f":"IF(A8717=\"\",\"\",+IF(+A8717=D8717,+VLOOKUP(D8717,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8717,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8717=\"\",\"\",+VLOOKUP(+EOMONTH(+F8717,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8717=\"\",\"\",VLOOKUP(D8717,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8717=\"\",\"\",IF(A8717=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8717,-2)+15,Cenários!$A:$D,2,FALSE)>A8717,+VLOOKUP(+EOMONTH(+A8717,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8717,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8717=\"\",\"\",VLOOKUP(F8717,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8717=\"\",\"\",IF(WORKDAY(+A8717,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8717,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8718=\"\",\"\",+IF(+A8718=D8718,+E8718,((+G8718/E8718)^+((NETWORKDAYS(+D8718,A8718,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8718,F8718,Feriados!$A$2:$A$1058)-1))*E8718)))","v":""},{"$f":"IF(A8718=\"\",\"\",+IF(+A8718=D8718,+VLOOKUP(D8718,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8718,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8718=\"\",\"\",+VLOOKUP(+EOMONTH(+F8718,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8718=\"\",\"\",VLOOKUP(D8718,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8718=\"\",\"\",IF(A8718=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8718,-2)+15,Cenários!$A:$D,2,FALSE)>A8718,+VLOOKUP(+EOMONTH(+A8718,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8718,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8718=\"\",\"\",VLOOKUP(F8718,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8718=\"\",\"\",IF(WORKDAY(+A8718,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8718,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8719=\"\",\"\",+IF(+A8719=D8719,+E8719,((+G8719/E8719)^+((NETWORKDAYS(+D8719,A8719,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8719,F8719,Feriados!$A$2:$A$1058)-1))*E8719)))","v":""},{"$f":"IF(A8719=\"\",\"\",+IF(+A8719=D8719,+VLOOKUP(D8719,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8719,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8719=\"\",\"\",+VLOOKUP(+EOMONTH(+F8719,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8719=\"\",\"\",VLOOKUP(D8719,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8719=\"\",\"\",IF(A8719=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8719,-2)+15,Cenários!$A:$D,2,FALSE)>A8719,+VLOOKUP(+EOMONTH(+A8719,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8719,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8719=\"\",\"\",VLOOKUP(F8719,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8719=\"\",\"\",IF(WORKDAY(+A8719,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8719,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8720=\"\",\"\",+IF(+A8720=D8720,+E8720,((+G8720/E8720)^+((NETWORKDAYS(+D8720,A8720,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8720,F8720,Feriados!$A$2:$A$1058)-1))*E8720)))","v":""},{"$f":"IF(A8720=\"\",\"\",+IF(+A8720=D8720,+VLOOKUP(D8720,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8720,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8720=\"\",\"\",+VLOOKUP(+EOMONTH(+F8720,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8720=\"\",\"\",VLOOKUP(D8720,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8720=\"\",\"\",IF(A8720=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8720,-2)+15,Cenários!$A:$D,2,FALSE)>A8720,+VLOOKUP(+EOMONTH(+A8720,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8720,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8720=\"\",\"\",VLOOKUP(F8720,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8720=\"\",\"\",IF(WORKDAY(+A8720,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8720,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8721=\"\",\"\",+IF(+A8721=D8721,+E8721,((+G8721/E8721)^+((NETWORKDAYS(+D8721,A8721,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8721,F8721,Feriados!$A$2:$A$1058)-1))*E8721)))","v":""},{"$f":"IF(A8721=\"\",\"\",+IF(+A8721=D8721,+VLOOKUP(D8721,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8721,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8721=\"\",\"\",+VLOOKUP(+EOMONTH(+F8721,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8721=\"\",\"\",VLOOKUP(D8721,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8721=\"\",\"\",IF(A8721=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8721,-2)+15,Cenários!$A:$D,2,FALSE)>A8721,+VLOOKUP(+EOMONTH(+A8721,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8721,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8721=\"\",\"\",VLOOKUP(F8721,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8721=\"\",\"\",IF(WORKDAY(+A8721,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8721,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8722=\"\",\"\",+IF(+A8722=D8722,+E8722,((+G8722/E8722)^+((NETWORKDAYS(+D8722,A8722,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8722,F8722,Feriados!$A$2:$A$1058)-1))*E8722)))","v":""},{"$f":"IF(A8722=\"\",\"\",+IF(+A8722=D8722,+VLOOKUP(D8722,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8722,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8722=\"\",\"\",+VLOOKUP(+EOMONTH(+F8722,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8722=\"\",\"\",VLOOKUP(D8722,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8722=\"\",\"\",IF(A8722=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8722,-2)+15,Cenários!$A:$D,2,FALSE)>A8722,+VLOOKUP(+EOMONTH(+A8722,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8722,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8722=\"\",\"\",VLOOKUP(F8722,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8722=\"\",\"\",IF(WORKDAY(+A8722,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8722,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8723=\"\",\"\",+IF(+A8723=D8723,+E8723,((+G8723/E8723)^+((NETWORKDAYS(+D8723,A8723,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8723,F8723,Feriados!$A$2:$A$1058)-1))*E8723)))","v":""},{"$f":"IF(A8723=\"\",\"\",+IF(+A8723=D8723,+VLOOKUP(D8723,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8723,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8723=\"\",\"\",+VLOOKUP(+EOMONTH(+F8723,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8723=\"\",\"\",VLOOKUP(D8723,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8723=\"\",\"\",IF(A8723=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8723,-2)+15,Cenários!$A:$D,2,FALSE)>A8723,+VLOOKUP(+EOMONTH(+A8723,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8723,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8723=\"\",\"\",VLOOKUP(F8723,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8723=\"\",\"\",IF(WORKDAY(+A8723,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8723,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8724=\"\",\"\",+IF(+A8724=D8724,+E8724,((+G8724/E8724)^+((NETWORKDAYS(+D8724,A8724,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8724,F8724,Feriados!$A$2:$A$1058)-1))*E8724)))","v":""},{"$f":"IF(A8724=\"\",\"\",+IF(+A8724=D8724,+VLOOKUP(D8724,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8724,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8724=\"\",\"\",+VLOOKUP(+EOMONTH(+F8724,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8724=\"\",\"\",VLOOKUP(D8724,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8724=\"\",\"\",IF(A8724=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8724,-2)+15,Cenários!$A:$D,2,FALSE)>A8724,+VLOOKUP(+EOMONTH(+A8724,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8724,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8724=\"\",\"\",VLOOKUP(F8724,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8724=\"\",\"\",IF(WORKDAY(+A8724,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8724,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8725=\"\",\"\",+IF(+A8725=D8725,+E8725,((+G8725/E8725)^+((NETWORKDAYS(+D8725,A8725,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8725,F8725,Feriados!$A$2:$A$1058)-1))*E8725)))","v":""},{"$f":"IF(A8725=\"\",\"\",+IF(+A8725=D8725,+VLOOKUP(D8725,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8725,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8725=\"\",\"\",+VLOOKUP(+EOMONTH(+F8725,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8725=\"\",\"\",VLOOKUP(D8725,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8725=\"\",\"\",IF(A8725=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8725,-2)+15,Cenários!$A:$D,2,FALSE)>A8725,+VLOOKUP(+EOMONTH(+A8725,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8725,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8725=\"\",\"\",VLOOKUP(F8725,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8725=\"\",\"\",IF(WORKDAY(+A8725,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8725,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8726=\"\",\"\",+IF(+A8726=D8726,+E8726,((+G8726/E8726)^+((NETWORKDAYS(+D8726,A8726,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8726,F8726,Feriados!$A$2:$A$1058)-1))*E8726)))","v":""},{"$f":"IF(A8726=\"\",\"\",+IF(+A8726=D8726,+VLOOKUP(D8726,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8726,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8726=\"\",\"\",+VLOOKUP(+EOMONTH(+F8726,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8726=\"\",\"\",VLOOKUP(D8726,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8726=\"\",\"\",IF(A8726=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8726,-2)+15,Cenários!$A:$D,2,FALSE)>A8726,+VLOOKUP(+EOMONTH(+A8726,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8726,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8726=\"\",\"\",VLOOKUP(F8726,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8726=\"\",\"\",IF(WORKDAY(+A8726,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8726,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8727=\"\",\"\",+IF(+A8727=D8727,+E8727,((+G8727/E8727)^+((NETWORKDAYS(+D8727,A8727,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8727,F8727,Feriados!$A$2:$A$1058)-1))*E8727)))","v":""},{"$f":"IF(A8727=\"\",\"\",+IF(+A8727=D8727,+VLOOKUP(D8727,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8727,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8727=\"\",\"\",+VLOOKUP(+EOMONTH(+F8727,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8727=\"\",\"\",VLOOKUP(D8727,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8727=\"\",\"\",IF(A8727=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8727,-2)+15,Cenários!$A:$D,2,FALSE)>A8727,+VLOOKUP(+EOMONTH(+A8727,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8727,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8727=\"\",\"\",VLOOKUP(F8727,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8727=\"\",\"\",IF(WORKDAY(+A8727,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8727,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8728=\"\",\"\",+IF(+A8728=D8728,+E8728,((+G8728/E8728)^+((NETWORKDAYS(+D8728,A8728,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8728,F8728,Feriados!$A$2:$A$1058)-1))*E8728)))","v":""},{"$f":"IF(A8728=\"\",\"\",+IF(+A8728=D8728,+VLOOKUP(D8728,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8728,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8728=\"\",\"\",+VLOOKUP(+EOMONTH(+F8728,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8728=\"\",\"\",VLOOKUP(D8728,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8728=\"\",\"\",IF(A8728=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8728,-2)+15,Cenários!$A:$D,2,FALSE)>A8728,+VLOOKUP(+EOMONTH(+A8728,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8728,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8728=\"\",\"\",VLOOKUP(F8728,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8728=\"\",\"\",IF(WORKDAY(+A8728,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8728,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8729=\"\",\"\",+IF(+A8729=D8729,+E8729,((+G8729/E8729)^+((NETWORKDAYS(+D8729,A8729,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8729,F8729,Feriados!$A$2:$A$1058)-1))*E8729)))","v":""},{"$f":"IF(A8729=\"\",\"\",+IF(+A8729=D8729,+VLOOKUP(D8729,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8729,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8729=\"\",\"\",+VLOOKUP(+EOMONTH(+F8729,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8729=\"\",\"\",VLOOKUP(D8729,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8729=\"\",\"\",IF(A8729=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8729,-2)+15,Cenários!$A:$D,2,FALSE)>A8729,+VLOOKUP(+EOMONTH(+A8729,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8729,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8729=\"\",\"\",VLOOKUP(F8729,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8729=\"\",\"\",IF(WORKDAY(+A8729,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8729,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8730=\"\",\"\",+IF(+A8730=D8730,+E8730,((+G8730/E8730)^+((NETWORKDAYS(+D8730,A8730,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8730,F8730,Feriados!$A$2:$A$1058)-1))*E8730)))","v":""},{"$f":"IF(A8730=\"\",\"\",+IF(+A8730=D8730,+VLOOKUP(D8730,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8730,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8730=\"\",\"\",+VLOOKUP(+EOMONTH(+F8730,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8730=\"\",\"\",VLOOKUP(D8730,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8730=\"\",\"\",IF(A8730=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8730,-2)+15,Cenários!$A:$D,2,FALSE)>A8730,+VLOOKUP(+EOMONTH(+A8730,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8730,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8730=\"\",\"\",VLOOKUP(F8730,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8730=\"\",\"\",IF(WORKDAY(+A8730,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8730,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8731=\"\",\"\",+IF(+A8731=D8731,+E8731,((+G8731/E8731)^+((NETWORKDAYS(+D8731,A8731,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8731,F8731,Feriados!$A$2:$A$1058)-1))*E8731)))","v":""},{"$f":"IF(A8731=\"\",\"\",+IF(+A8731=D8731,+VLOOKUP(D8731,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8731,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8731=\"\",\"\",+VLOOKUP(+EOMONTH(+F8731,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8731=\"\",\"\",VLOOKUP(D8731,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8731=\"\",\"\",IF(A8731=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8731,-2)+15,Cenários!$A:$D,2,FALSE)>A8731,+VLOOKUP(+EOMONTH(+A8731,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8731,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8731=\"\",\"\",VLOOKUP(F8731,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8731=\"\",\"\",IF(WORKDAY(+A8731,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8731,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8732=\"\",\"\",+IF(+A8732=D8732,+E8732,((+G8732/E8732)^+((NETWORKDAYS(+D8732,A8732,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8732,F8732,Feriados!$A$2:$A$1058)-1))*E8732)))","v":""},{"$f":"IF(A8732=\"\",\"\",+IF(+A8732=D8732,+VLOOKUP(D8732,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8732,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8732=\"\",\"\",+VLOOKUP(+EOMONTH(+F8732,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8732=\"\",\"\",VLOOKUP(D8732,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8732=\"\",\"\",IF(A8732=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8732,-2)+15,Cenários!$A:$D,2,FALSE)>A8732,+VLOOKUP(+EOMONTH(+A8732,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8732,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8732=\"\",\"\",VLOOKUP(F8732,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8732=\"\",\"\",IF(WORKDAY(+A8732,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8732,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8733=\"\",\"\",+IF(+A8733=D8733,+E8733,((+G8733/E8733)^+((NETWORKDAYS(+D8733,A8733,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8733,F8733,Feriados!$A$2:$A$1058)-1))*E8733)))","v":""},{"$f":"IF(A8733=\"\",\"\",+IF(+A8733=D8733,+VLOOKUP(D8733,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8733,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8733=\"\",\"\",+VLOOKUP(+EOMONTH(+F8733,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8733=\"\",\"\",VLOOKUP(D8733,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8733=\"\",\"\",IF(A8733=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8733,-2)+15,Cenários!$A:$D,2,FALSE)>A8733,+VLOOKUP(+EOMONTH(+A8733,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8733,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8733=\"\",\"\",VLOOKUP(F8733,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8733=\"\",\"\",IF(WORKDAY(+A8733,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8733,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8734=\"\",\"\",+IF(+A8734=D8734,+E8734,((+G8734/E8734)^+((NETWORKDAYS(+D8734,A8734,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8734,F8734,Feriados!$A$2:$A$1058)-1))*E8734)))","v":""},{"$f":"IF(A8734=\"\",\"\",+IF(+A8734=D8734,+VLOOKUP(D8734,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8734,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8734=\"\",\"\",+VLOOKUP(+EOMONTH(+F8734,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8734=\"\",\"\",VLOOKUP(D8734,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8734=\"\",\"\",IF(A8734=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8734,-2)+15,Cenários!$A:$D,2,FALSE)>A8734,+VLOOKUP(+EOMONTH(+A8734,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8734,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8734=\"\",\"\",VLOOKUP(F8734,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8734=\"\",\"\",IF(WORKDAY(+A8734,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8734,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8735=\"\",\"\",+IF(+A8735=D8735,+E8735,((+G8735/E8735)^+((NETWORKDAYS(+D8735,A8735,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8735,F8735,Feriados!$A$2:$A$1058)-1))*E8735)))","v":""},{"$f":"IF(A8735=\"\",\"\",+IF(+A8735=D8735,+VLOOKUP(D8735,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8735,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8735=\"\",\"\",+VLOOKUP(+EOMONTH(+F8735,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8735=\"\",\"\",VLOOKUP(D8735,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8735=\"\",\"\",IF(A8735=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8735,-2)+15,Cenários!$A:$D,2,FALSE)>A8735,+VLOOKUP(+EOMONTH(+A8735,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8735,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8735=\"\",\"\",VLOOKUP(F8735,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8735=\"\",\"\",IF(WORKDAY(+A8735,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8735,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8736=\"\",\"\",+IF(+A8736=D8736,+E8736,((+G8736/E8736)^+((NETWORKDAYS(+D8736,A8736,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8736,F8736,Feriados!$A$2:$A$1058)-1))*E8736)))","v":""},{"$f":"IF(A8736=\"\",\"\",+IF(+A8736=D8736,+VLOOKUP(D8736,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8736,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8736=\"\",\"\",+VLOOKUP(+EOMONTH(+F8736,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8736=\"\",\"\",VLOOKUP(D8736,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8736=\"\",\"\",IF(A8736=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8736,-2)+15,Cenários!$A:$D,2,FALSE)>A8736,+VLOOKUP(+EOMONTH(+A8736,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8736,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8736=\"\",\"\",VLOOKUP(F8736,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8736=\"\",\"\",IF(WORKDAY(+A8736,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8736,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8737=\"\",\"\",+IF(+A8737=D8737,+E8737,((+G8737/E8737)^+((NETWORKDAYS(+D8737,A8737,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8737,F8737,Feriados!$A$2:$A$1058)-1))*E8737)))","v":""},{"$f":"IF(A8737=\"\",\"\",+IF(+A8737=D8737,+VLOOKUP(D8737,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8737,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8737=\"\",\"\",+VLOOKUP(+EOMONTH(+F8737,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8737=\"\",\"\",VLOOKUP(D8737,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8737=\"\",\"\",IF(A8737=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8737,-2)+15,Cenários!$A:$D,2,FALSE)>A8737,+VLOOKUP(+EOMONTH(+A8737,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8737,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8737=\"\",\"\",VLOOKUP(F8737,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8737=\"\",\"\",IF(WORKDAY(+A8737,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8737,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8738=\"\",\"\",+IF(+A8738=D8738,+E8738,((+G8738/E8738)^+((NETWORKDAYS(+D8738,A8738,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8738,F8738,Feriados!$A$2:$A$1058)-1))*E8738)))","v":""},{"$f":"IF(A8738=\"\",\"\",+IF(+A8738=D8738,+VLOOKUP(D8738,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8738,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8738=\"\",\"\",+VLOOKUP(+EOMONTH(+F8738,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8738=\"\",\"\",VLOOKUP(D8738,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8738=\"\",\"\",IF(A8738=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8738,-2)+15,Cenários!$A:$D,2,FALSE)>A8738,+VLOOKUP(+EOMONTH(+A8738,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8738,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8738=\"\",\"\",VLOOKUP(F8738,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8738=\"\",\"\",IF(WORKDAY(+A8738,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8738,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8739=\"\",\"\",+IF(+A8739=D8739,+E8739,((+G8739/E8739)^+((NETWORKDAYS(+D8739,A8739,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8739,F8739,Feriados!$A$2:$A$1058)-1))*E8739)))","v":""},{"$f":"IF(A8739=\"\",\"\",+IF(+A8739=D8739,+VLOOKUP(D8739,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8739,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8739=\"\",\"\",+VLOOKUP(+EOMONTH(+F8739,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8739=\"\",\"\",VLOOKUP(D8739,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8739=\"\",\"\",IF(A8739=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8739,-2)+15,Cenários!$A:$D,2,FALSE)>A8739,+VLOOKUP(+EOMONTH(+A8739,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8739,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8739=\"\",\"\",VLOOKUP(F8739,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8739=\"\",\"\",IF(WORKDAY(+A8739,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8739,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8740=\"\",\"\",+IF(+A8740=D8740,+E8740,((+G8740/E8740)^+((NETWORKDAYS(+D8740,A8740,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8740,F8740,Feriados!$A$2:$A$1058)-1))*E8740)))","v":""},{"$f":"IF(A8740=\"\",\"\",+IF(+A8740=D8740,+VLOOKUP(D8740,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8740,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8740=\"\",\"\",+VLOOKUP(+EOMONTH(+F8740,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8740=\"\",\"\",VLOOKUP(D8740,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8740=\"\",\"\",IF(A8740=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8740,-2)+15,Cenários!$A:$D,2,FALSE)>A8740,+VLOOKUP(+EOMONTH(+A8740,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8740,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8740=\"\",\"\",VLOOKUP(F8740,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8740=\"\",\"\",IF(WORKDAY(+A8740,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8740,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8741=\"\",\"\",+IF(+A8741=D8741,+E8741,((+G8741/E8741)^+((NETWORKDAYS(+D8741,A8741,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8741,F8741,Feriados!$A$2:$A$1058)-1))*E8741)))","v":""},{"$f":"IF(A8741=\"\",\"\",+IF(+A8741=D8741,+VLOOKUP(D8741,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8741,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8741=\"\",\"\",+VLOOKUP(+EOMONTH(+F8741,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8741=\"\",\"\",VLOOKUP(D8741,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8741=\"\",\"\",IF(A8741=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8741,-2)+15,Cenários!$A:$D,2,FALSE)>A8741,+VLOOKUP(+EOMONTH(+A8741,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8741,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8741=\"\",\"\",VLOOKUP(F8741,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8741=\"\",\"\",IF(WORKDAY(+A8741,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8741,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8742=\"\",\"\",+IF(+A8742=D8742,+E8742,((+G8742/E8742)^+((NETWORKDAYS(+D8742,A8742,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8742,F8742,Feriados!$A$2:$A$1058)-1))*E8742)))","v":""},{"$f":"IF(A8742=\"\",\"\",+IF(+A8742=D8742,+VLOOKUP(D8742,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8742,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8742=\"\",\"\",+VLOOKUP(+EOMONTH(+F8742,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8742=\"\",\"\",VLOOKUP(D8742,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8742=\"\",\"\",IF(A8742=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8742,-2)+15,Cenários!$A:$D,2,FALSE)>A8742,+VLOOKUP(+EOMONTH(+A8742,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8742,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8742=\"\",\"\",VLOOKUP(F8742,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8742=\"\",\"\",IF(WORKDAY(+A8742,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8742,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8743=\"\",\"\",+IF(+A8743=D8743,+E8743,((+G8743/E8743)^+((NETWORKDAYS(+D8743,A8743,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8743,F8743,Feriados!$A$2:$A$1058)-1))*E8743)))","v":""},{"$f":"IF(A8743=\"\",\"\",+IF(+A8743=D8743,+VLOOKUP(D8743,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8743,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8743=\"\",\"\",+VLOOKUP(+EOMONTH(+F8743,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8743=\"\",\"\",VLOOKUP(D8743,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8743=\"\",\"\",IF(A8743=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8743,-2)+15,Cenários!$A:$D,2,FALSE)>A8743,+VLOOKUP(+EOMONTH(+A8743,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8743,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8743=\"\",\"\",VLOOKUP(F8743,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8743=\"\",\"\",IF(WORKDAY(+A8743,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8743,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8744=\"\",\"\",+IF(+A8744=D8744,+E8744,((+G8744/E8744)^+((NETWORKDAYS(+D8744,A8744,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8744,F8744,Feriados!$A$2:$A$1058)-1))*E8744)))","v":""},{"$f":"IF(A8744=\"\",\"\",+IF(+A8744=D8744,+VLOOKUP(D8744,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8744,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8744=\"\",\"\",+VLOOKUP(+EOMONTH(+F8744,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8744=\"\",\"\",VLOOKUP(D8744,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8744=\"\",\"\",IF(A8744=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8744,-2)+15,Cenários!$A:$D,2,FALSE)>A8744,+VLOOKUP(+EOMONTH(+A8744,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8744,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8744=\"\",\"\",VLOOKUP(F8744,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8744=\"\",\"\",IF(WORKDAY(+A8744,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8744,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8745=\"\",\"\",+IF(+A8745=D8745,+E8745,((+G8745/E8745)^+((NETWORKDAYS(+D8745,A8745,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8745,F8745,Feriados!$A$2:$A$1058)-1))*E8745)))","v":""},{"$f":"IF(A8745=\"\",\"\",+IF(+A8745=D8745,+VLOOKUP(D8745,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8745,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8745=\"\",\"\",+VLOOKUP(+EOMONTH(+F8745,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8745=\"\",\"\",VLOOKUP(D8745,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8745=\"\",\"\",IF(A8745=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8745,-2)+15,Cenários!$A:$D,2,FALSE)>A8745,+VLOOKUP(+EOMONTH(+A8745,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8745,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8745=\"\",\"\",VLOOKUP(F8745,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8745=\"\",\"\",IF(WORKDAY(+A8745,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8745,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8746=\"\",\"\",+IF(+A8746=D8746,+E8746,((+G8746/E8746)^+((NETWORKDAYS(+D8746,A8746,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8746,F8746,Feriados!$A$2:$A$1058)-1))*E8746)))","v":""},{"$f":"IF(A8746=\"\",\"\",+IF(+A8746=D8746,+VLOOKUP(D8746,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8746,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8746=\"\",\"\",+VLOOKUP(+EOMONTH(+F8746,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8746=\"\",\"\",VLOOKUP(D8746,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8746=\"\",\"\",IF(A8746=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8746,-2)+15,Cenários!$A:$D,2,FALSE)>A8746,+VLOOKUP(+EOMONTH(+A8746,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8746,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8746=\"\",\"\",VLOOKUP(F8746,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8746=\"\",\"\",IF(WORKDAY(+A8746,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8746,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8747=\"\",\"\",+IF(+A8747=D8747,+E8747,((+G8747/E8747)^+((NETWORKDAYS(+D8747,A8747,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8747,F8747,Feriados!$A$2:$A$1058)-1))*E8747)))","v":""},{"$f":"IF(A8747=\"\",\"\",+IF(+A8747=D8747,+VLOOKUP(D8747,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8747,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8747=\"\",\"\",+VLOOKUP(+EOMONTH(+F8747,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8747=\"\",\"\",VLOOKUP(D8747,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8747=\"\",\"\",IF(A8747=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8747,-2)+15,Cenários!$A:$D,2,FALSE)>A8747,+VLOOKUP(+EOMONTH(+A8747,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8747,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8747=\"\",\"\",VLOOKUP(F8747,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8747=\"\",\"\",IF(WORKDAY(+A8747,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8747,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8748=\"\",\"\",+IF(+A8748=D8748,+E8748,((+G8748/E8748)^+((NETWORKDAYS(+D8748,A8748,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8748,F8748,Feriados!$A$2:$A$1058)-1))*E8748)))","v":""},{"$f":"IF(A8748=\"\",\"\",+IF(+A8748=D8748,+VLOOKUP(D8748,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8748,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8748=\"\",\"\",+VLOOKUP(+EOMONTH(+F8748,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8748=\"\",\"\",VLOOKUP(D8748,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8748=\"\",\"\",IF(A8748=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8748,-2)+15,Cenários!$A:$D,2,FALSE)>A8748,+VLOOKUP(+EOMONTH(+A8748,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8748,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8748=\"\",\"\",VLOOKUP(F8748,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8748=\"\",\"\",IF(WORKDAY(+A8748,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8748,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8749=\"\",\"\",+IF(+A8749=D8749,+E8749,((+G8749/E8749)^+((NETWORKDAYS(+D8749,A8749,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8749,F8749,Feriados!$A$2:$A$1058)-1))*E8749)))","v":""},{"$f":"IF(A8749=\"\",\"\",+IF(+A8749=D8749,+VLOOKUP(D8749,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8749,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8749=\"\",\"\",+VLOOKUP(+EOMONTH(+F8749,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8749=\"\",\"\",VLOOKUP(D8749,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8749=\"\",\"\",IF(A8749=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8749,-2)+15,Cenários!$A:$D,2,FALSE)>A8749,+VLOOKUP(+EOMONTH(+A8749,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8749,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8749=\"\",\"\",VLOOKUP(F8749,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8749=\"\",\"\",IF(WORKDAY(+A8749,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8749,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8750=\"\",\"\",+IF(+A8750=D8750,+E8750,((+G8750/E8750)^+((NETWORKDAYS(+D8750,A8750,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8750,F8750,Feriados!$A$2:$A$1058)-1))*E8750)))","v":""},{"$f":"IF(A8750=\"\",\"\",+IF(+A8750=D8750,+VLOOKUP(D8750,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8750,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8750=\"\",\"\",+VLOOKUP(+EOMONTH(+F8750,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8750=\"\",\"\",VLOOKUP(D8750,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8750=\"\",\"\",IF(A8750=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8750,-2)+15,Cenários!$A:$D,2,FALSE)>A8750,+VLOOKUP(+EOMONTH(+A8750,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8750,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8750=\"\",\"\",VLOOKUP(F8750,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8750=\"\",\"\",IF(WORKDAY(+A8750,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8750,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8751=\"\",\"\",+IF(+A8751=D8751,+E8751,((+G8751/E8751)^+((NETWORKDAYS(+D8751,A8751,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8751,F8751,Feriados!$A$2:$A$1058)-1))*E8751)))","v":""},{"$f":"IF(A8751=\"\",\"\",+IF(+A8751=D8751,+VLOOKUP(D8751,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8751,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8751=\"\",\"\",+VLOOKUP(+EOMONTH(+F8751,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8751=\"\",\"\",VLOOKUP(D8751,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8751=\"\",\"\",IF(A8751=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8751,-2)+15,Cenários!$A:$D,2,FALSE)>A8751,+VLOOKUP(+EOMONTH(+A8751,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8751,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8751=\"\",\"\",VLOOKUP(F8751,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8751=\"\",\"\",IF(WORKDAY(+A8751,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8751,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8752=\"\",\"\",+IF(+A8752=D8752,+E8752,((+G8752/E8752)^+((NETWORKDAYS(+D8752,A8752,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8752,F8752,Feriados!$A$2:$A$1058)-1))*E8752)))","v":""},{"$f":"IF(A8752=\"\",\"\",+IF(+A8752=D8752,+VLOOKUP(D8752,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8752,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8752=\"\",\"\",+VLOOKUP(+EOMONTH(+F8752,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8752=\"\",\"\",VLOOKUP(D8752,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8752=\"\",\"\",IF(A8752=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8752,-2)+15,Cenários!$A:$D,2,FALSE)>A8752,+VLOOKUP(+EOMONTH(+A8752,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8752,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8752=\"\",\"\",VLOOKUP(F8752,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8752=\"\",\"\",IF(WORKDAY(+A8752,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8752,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8753=\"\",\"\",+IF(+A8753=D8753,+E8753,((+G8753/E8753)^+((NETWORKDAYS(+D8753,A8753,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8753,F8753,Feriados!$A$2:$A$1058)-1))*E8753)))","v":""},{"$f":"IF(A8753=\"\",\"\",+IF(+A8753=D8753,+VLOOKUP(D8753,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8753,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8753=\"\",\"\",+VLOOKUP(+EOMONTH(+F8753,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8753=\"\",\"\",VLOOKUP(D8753,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8753=\"\",\"\",IF(A8753=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8753,-2)+15,Cenários!$A:$D,2,FALSE)>A8753,+VLOOKUP(+EOMONTH(+A8753,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8753,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8753=\"\",\"\",VLOOKUP(F8753,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8753=\"\",\"\",IF(WORKDAY(+A8753,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8753,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8754=\"\",\"\",+IF(+A8754=D8754,+E8754,((+G8754/E8754)^+((NETWORKDAYS(+D8754,A8754,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8754,F8754,Feriados!$A$2:$A$1058)-1))*E8754)))","v":""},{"$f":"IF(A8754=\"\",\"\",+IF(+A8754=D8754,+VLOOKUP(D8754,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8754,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8754=\"\",\"\",+VLOOKUP(+EOMONTH(+F8754,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8754=\"\",\"\",VLOOKUP(D8754,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8754=\"\",\"\",IF(A8754=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8754,-2)+15,Cenários!$A:$D,2,FALSE)>A8754,+VLOOKUP(+EOMONTH(+A8754,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8754,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8754=\"\",\"\",VLOOKUP(F8754,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8754=\"\",\"\",IF(WORKDAY(+A8754,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8754,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8755=\"\",\"\",+IF(+A8755=D8755,+E8755,((+G8755/E8755)^+((NETWORKDAYS(+D8755,A8755,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8755,F8755,Feriados!$A$2:$A$1058)-1))*E8755)))","v":""},{"$f":"IF(A8755=\"\",\"\",+IF(+A8755=D8755,+VLOOKUP(D8755,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8755,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8755=\"\",\"\",+VLOOKUP(+EOMONTH(+F8755,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8755=\"\",\"\",VLOOKUP(D8755,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8755=\"\",\"\",IF(A8755=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8755,-2)+15,Cenários!$A:$D,2,FALSE)>A8755,+VLOOKUP(+EOMONTH(+A8755,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8755,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8755=\"\",\"\",VLOOKUP(F8755,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8755=\"\",\"\",IF(WORKDAY(+A8755,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8755,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8756=\"\",\"\",+IF(+A8756=D8756,+E8756,((+G8756/E8756)^+((NETWORKDAYS(+D8756,A8756,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8756,F8756,Feriados!$A$2:$A$1058)-1))*E8756)))","v":""},{"$f":"IF(A8756=\"\",\"\",+IF(+A8756=D8756,+VLOOKUP(D8756,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8756,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8756=\"\",\"\",+VLOOKUP(+EOMONTH(+F8756,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8756=\"\",\"\",VLOOKUP(D8756,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8756=\"\",\"\",IF(A8756=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8756,-2)+15,Cenários!$A:$D,2,FALSE)>A8756,+VLOOKUP(+EOMONTH(+A8756,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8756,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8756=\"\",\"\",VLOOKUP(F8756,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8756=\"\",\"\",IF(WORKDAY(+A8756,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8756,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8757=\"\",\"\",+IF(+A8757=D8757,+E8757,((+G8757/E8757)^+((NETWORKDAYS(+D8757,A8757,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8757,F8757,Feriados!$A$2:$A$1058)-1))*E8757)))","v":""},{"$f":"IF(A8757=\"\",\"\",+IF(+A8757=D8757,+VLOOKUP(D8757,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8757,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8757=\"\",\"\",+VLOOKUP(+EOMONTH(+F8757,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8757=\"\",\"\",VLOOKUP(D8757,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8757=\"\",\"\",IF(A8757=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8757,-2)+15,Cenários!$A:$D,2,FALSE)>A8757,+VLOOKUP(+EOMONTH(+A8757,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8757,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8757=\"\",\"\",VLOOKUP(F8757,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8757=\"\",\"\",IF(WORKDAY(+A8757,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8757,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8758=\"\",\"\",+IF(+A8758=D8758,+E8758,((+G8758/E8758)^+((NETWORKDAYS(+D8758,A8758,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8758,F8758,Feriados!$A$2:$A$1058)-1))*E8758)))","v":""},{"$f":"IF(A8758=\"\",\"\",+IF(+A8758=D8758,+VLOOKUP(D8758,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8758,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8758=\"\",\"\",+VLOOKUP(+EOMONTH(+F8758,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8758=\"\",\"\",VLOOKUP(D8758,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8758=\"\",\"\",IF(A8758=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8758,-2)+15,Cenários!$A:$D,2,FALSE)>A8758,+VLOOKUP(+EOMONTH(+A8758,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8758,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8758=\"\",\"\",VLOOKUP(F8758,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8758=\"\",\"\",IF(WORKDAY(+A8758,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8758,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8759=\"\",\"\",+IF(+A8759=D8759,+E8759,((+G8759/E8759)^+((NETWORKDAYS(+D8759,A8759,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8759,F8759,Feriados!$A$2:$A$1058)-1))*E8759)))","v":""},{"$f":"IF(A8759=\"\",\"\",+IF(+A8759=D8759,+VLOOKUP(D8759,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8759,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8759=\"\",\"\",+VLOOKUP(+EOMONTH(+F8759,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8759=\"\",\"\",VLOOKUP(D8759,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8759=\"\",\"\",IF(A8759=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8759,-2)+15,Cenários!$A:$D,2,FALSE)>A8759,+VLOOKUP(+EOMONTH(+A8759,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8759,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8759=\"\",\"\",VLOOKUP(F8759,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8759=\"\",\"\",IF(WORKDAY(+A8759,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8759,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8760=\"\",\"\",+IF(+A8760=D8760,+E8760,((+G8760/E8760)^+((NETWORKDAYS(+D8760,A8760,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8760,F8760,Feriados!$A$2:$A$1058)-1))*E8760)))","v":""},{"$f":"IF(A8760=\"\",\"\",+IF(+A8760=D8760,+VLOOKUP(D8760,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8760,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8760=\"\",\"\",+VLOOKUP(+EOMONTH(+F8760,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8760=\"\",\"\",VLOOKUP(D8760,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8760=\"\",\"\",IF(A8760=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8760,-2)+15,Cenários!$A:$D,2,FALSE)>A8760,+VLOOKUP(+EOMONTH(+A8760,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8760,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8760=\"\",\"\",VLOOKUP(F8760,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8760=\"\",\"\",IF(WORKDAY(+A8760,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8760,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8761=\"\",\"\",+IF(+A8761=D8761,+E8761,((+G8761/E8761)^+((NETWORKDAYS(+D8761,A8761,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8761,F8761,Feriados!$A$2:$A$1058)-1))*E8761)))","v":""},{"$f":"IF(A8761=\"\",\"\",+IF(+A8761=D8761,+VLOOKUP(D8761,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8761,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8761=\"\",\"\",+VLOOKUP(+EOMONTH(+F8761,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8761=\"\",\"\",VLOOKUP(D8761,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8761=\"\",\"\",IF(A8761=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8761,-2)+15,Cenários!$A:$D,2,FALSE)>A8761,+VLOOKUP(+EOMONTH(+A8761,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8761,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8761=\"\",\"\",VLOOKUP(F8761,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8761=\"\",\"\",IF(WORKDAY(+A8761,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8761,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8762=\"\",\"\",+IF(+A8762=D8762,+E8762,((+G8762/E8762)^+((NETWORKDAYS(+D8762,A8762,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8762,F8762,Feriados!$A$2:$A$1058)-1))*E8762)))","v":""},{"$f":"IF(A8762=\"\",\"\",+IF(+A8762=D8762,+VLOOKUP(D8762,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8762,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8762=\"\",\"\",+VLOOKUP(+EOMONTH(+F8762,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8762=\"\",\"\",VLOOKUP(D8762,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8762=\"\",\"\",IF(A8762=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8762,-2)+15,Cenários!$A:$D,2,FALSE)>A8762,+VLOOKUP(+EOMONTH(+A8762,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8762,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8762=\"\",\"\",VLOOKUP(F8762,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8762=\"\",\"\",IF(WORKDAY(+A8762,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8762,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8763=\"\",\"\",+IF(+A8763=D8763,+E8763,((+G8763/E8763)^+((NETWORKDAYS(+D8763,A8763,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8763,F8763,Feriados!$A$2:$A$1058)-1))*E8763)))","v":""},{"$f":"IF(A8763=\"\",\"\",+IF(+A8763=D8763,+VLOOKUP(D8763,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8763,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8763=\"\",\"\",+VLOOKUP(+EOMONTH(+F8763,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8763=\"\",\"\",VLOOKUP(D8763,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8763=\"\",\"\",IF(A8763=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8763,-2)+15,Cenários!$A:$D,2,FALSE)>A8763,+VLOOKUP(+EOMONTH(+A8763,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8763,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8763=\"\",\"\",VLOOKUP(F8763,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8763=\"\",\"\",IF(WORKDAY(+A8763,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8763,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8764=\"\",\"\",+IF(+A8764=D8764,+E8764,((+G8764/E8764)^+((NETWORKDAYS(+D8764,A8764,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8764,F8764,Feriados!$A$2:$A$1058)-1))*E8764)))","v":""},{"$f":"IF(A8764=\"\",\"\",+IF(+A8764=D8764,+VLOOKUP(D8764,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8764,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8764=\"\",\"\",+VLOOKUP(+EOMONTH(+F8764,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8764=\"\",\"\",VLOOKUP(D8764,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8764=\"\",\"\",IF(A8764=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8764,-2)+15,Cenários!$A:$D,2,FALSE)>A8764,+VLOOKUP(+EOMONTH(+A8764,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8764,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8764=\"\",\"\",VLOOKUP(F8764,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8764=\"\",\"\",IF(WORKDAY(+A8764,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8764,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8765=\"\",\"\",+IF(+A8765=D8765,+E8765,((+G8765/E8765)^+((NETWORKDAYS(+D8765,A8765,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8765,F8765,Feriados!$A$2:$A$1058)-1))*E8765)))","v":""},{"$f":"IF(A8765=\"\",\"\",+IF(+A8765=D8765,+VLOOKUP(D8765,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8765,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8765=\"\",\"\",+VLOOKUP(+EOMONTH(+F8765,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8765=\"\",\"\",VLOOKUP(D8765,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8765=\"\",\"\",IF(A8765=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8765,-2)+15,Cenários!$A:$D,2,FALSE)>A8765,+VLOOKUP(+EOMONTH(+A8765,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8765,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8765=\"\",\"\",VLOOKUP(F8765,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8765=\"\",\"\",IF(WORKDAY(+A8765,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8765,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8766=\"\",\"\",+IF(+A8766=D8766,+E8766,((+G8766/E8766)^+((NETWORKDAYS(+D8766,A8766,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8766,F8766,Feriados!$A$2:$A$1058)-1))*E8766)))","v":""},{"$f":"IF(A8766=\"\",\"\",+IF(+A8766=D8766,+VLOOKUP(D8766,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8766,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8766=\"\",\"\",+VLOOKUP(+EOMONTH(+F8766,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8766=\"\",\"\",VLOOKUP(D8766,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8766=\"\",\"\",IF(A8766=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8766,-2)+15,Cenários!$A:$D,2,FALSE)>A8766,+VLOOKUP(+EOMONTH(+A8766,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8766,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8766=\"\",\"\",VLOOKUP(F8766,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8766=\"\",\"\",IF(WORKDAY(+A8766,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8766,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8767=\"\",\"\",+IF(+A8767=D8767,+E8767,((+G8767/E8767)^+((NETWORKDAYS(+D8767,A8767,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8767,F8767,Feriados!$A$2:$A$1058)-1))*E8767)))","v":""},{"$f":"IF(A8767=\"\",\"\",+IF(+A8767=D8767,+VLOOKUP(D8767,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8767,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8767=\"\",\"\",+VLOOKUP(+EOMONTH(+F8767,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8767=\"\",\"\",VLOOKUP(D8767,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8767=\"\",\"\",IF(A8767=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8767,-2)+15,Cenários!$A:$D,2,FALSE)>A8767,+VLOOKUP(+EOMONTH(+A8767,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8767,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8767=\"\",\"\",VLOOKUP(F8767,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8767=\"\",\"\",IF(WORKDAY(+A8767,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8767,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8768=\"\",\"\",+IF(+A8768=D8768,+E8768,((+G8768/E8768)^+((NETWORKDAYS(+D8768,A8768,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8768,F8768,Feriados!$A$2:$A$1058)-1))*E8768)))","v":""},{"$f":"IF(A8768=\"\",\"\",+IF(+A8768=D8768,+VLOOKUP(D8768,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8768,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8768=\"\",\"\",+VLOOKUP(+EOMONTH(+F8768,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8768=\"\",\"\",VLOOKUP(D8768,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8768=\"\",\"\",IF(A8768=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8768,-2)+15,Cenários!$A:$D,2,FALSE)>A8768,+VLOOKUP(+EOMONTH(+A8768,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8768,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8768=\"\",\"\",VLOOKUP(F8768,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8768=\"\",\"\",IF(WORKDAY(+A8768,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8768,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8769=\"\",\"\",+IF(+A8769=D8769,+E8769,((+G8769/E8769)^+((NETWORKDAYS(+D8769,A8769,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8769,F8769,Feriados!$A$2:$A$1058)-1))*E8769)))","v":""},{"$f":"IF(A8769=\"\",\"\",+IF(+A8769=D8769,+VLOOKUP(D8769,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8769,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8769=\"\",\"\",+VLOOKUP(+EOMONTH(+F8769,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8769=\"\",\"\",VLOOKUP(D8769,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8769=\"\",\"\",IF(A8769=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8769,-2)+15,Cenários!$A:$D,2,FALSE)>A8769,+VLOOKUP(+EOMONTH(+A8769,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8769,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8769=\"\",\"\",VLOOKUP(F8769,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8769=\"\",\"\",IF(WORKDAY(+A8769,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8769,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8770=\"\",\"\",+IF(+A8770=D8770,+E8770,((+G8770/E8770)^+((NETWORKDAYS(+D8770,A8770,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8770,F8770,Feriados!$A$2:$A$1058)-1))*E8770)))","v":""},{"$f":"IF(A8770=\"\",\"\",+IF(+A8770=D8770,+VLOOKUP(D8770,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8770,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8770=\"\",\"\",+VLOOKUP(+EOMONTH(+F8770,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8770=\"\",\"\",VLOOKUP(D8770,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8770=\"\",\"\",IF(A8770=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8770,-2)+15,Cenários!$A:$D,2,FALSE)>A8770,+VLOOKUP(+EOMONTH(+A8770,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8770,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8770=\"\",\"\",VLOOKUP(F8770,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8770=\"\",\"\",IF(WORKDAY(+A8770,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8770,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8771=\"\",\"\",+IF(+A8771=D8771,+E8771,((+G8771/E8771)^+((NETWORKDAYS(+D8771,A8771,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8771,F8771,Feriados!$A$2:$A$1058)-1))*E8771)))","v":""},{"$f":"IF(A8771=\"\",\"\",+IF(+A8771=D8771,+VLOOKUP(D8771,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8771,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8771=\"\",\"\",+VLOOKUP(+EOMONTH(+F8771,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8771=\"\",\"\",VLOOKUP(D8771,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8771=\"\",\"\",IF(A8771=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8771,-2)+15,Cenários!$A:$D,2,FALSE)>A8771,+VLOOKUP(+EOMONTH(+A8771,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8771,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8771=\"\",\"\",VLOOKUP(F8771,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8771=\"\",\"\",IF(WORKDAY(+A8771,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8771,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8772=\"\",\"\",+IF(+A8772=D8772,+E8772,((+G8772/E8772)^+((NETWORKDAYS(+D8772,A8772,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8772,F8772,Feriados!$A$2:$A$1058)-1))*E8772)))","v":""},{"$f":"IF(A8772=\"\",\"\",+IF(+A8772=D8772,+VLOOKUP(D8772,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8772,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8772=\"\",\"\",+VLOOKUP(+EOMONTH(+F8772,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8772=\"\",\"\",VLOOKUP(D8772,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8772=\"\",\"\",IF(A8772=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8772,-2)+15,Cenários!$A:$D,2,FALSE)>A8772,+VLOOKUP(+EOMONTH(+A8772,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8772,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8772=\"\",\"\",VLOOKUP(F8772,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8772=\"\",\"\",IF(WORKDAY(+A8772,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8772,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8773=\"\",\"\",+IF(+A8773=D8773,+E8773,((+G8773/E8773)^+((NETWORKDAYS(+D8773,A8773,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8773,F8773,Feriados!$A$2:$A$1058)-1))*E8773)))","v":""},{"$f":"IF(A8773=\"\",\"\",+IF(+A8773=D8773,+VLOOKUP(D8773,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8773,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8773=\"\",\"\",+VLOOKUP(+EOMONTH(+F8773,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8773=\"\",\"\",VLOOKUP(D8773,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8773=\"\",\"\",IF(A8773=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8773,-2)+15,Cenários!$A:$D,2,FALSE)>A8773,+VLOOKUP(+EOMONTH(+A8773,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8773,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8773=\"\",\"\",VLOOKUP(F8773,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8773=\"\",\"\",IF(WORKDAY(+A8773,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8773,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8774=\"\",\"\",+IF(+A8774=D8774,+E8774,((+G8774/E8774)^+((NETWORKDAYS(+D8774,A8774,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8774,F8774,Feriados!$A$2:$A$1058)-1))*E8774)))","v":""},{"$f":"IF(A8774=\"\",\"\",+IF(+A8774=D8774,+VLOOKUP(D8774,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8774,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8774=\"\",\"\",+VLOOKUP(+EOMONTH(+F8774,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8774=\"\",\"\",VLOOKUP(D8774,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8774=\"\",\"\",IF(A8774=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8774,-2)+15,Cenários!$A:$D,2,FALSE)>A8774,+VLOOKUP(+EOMONTH(+A8774,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8774,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8774=\"\",\"\",VLOOKUP(F8774,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8774=\"\",\"\",IF(WORKDAY(+A8774,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8774,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8775=\"\",\"\",+IF(+A8775=D8775,+E8775,((+G8775/E8775)^+((NETWORKDAYS(+D8775,A8775,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8775,F8775,Feriados!$A$2:$A$1058)-1))*E8775)))","v":""},{"$f":"IF(A8775=\"\",\"\",+IF(+A8775=D8775,+VLOOKUP(D8775,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8775,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8775=\"\",\"\",+VLOOKUP(+EOMONTH(+F8775,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8775=\"\",\"\",VLOOKUP(D8775,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8775=\"\",\"\",IF(A8775=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8775,-2)+15,Cenários!$A:$D,2,FALSE)>A8775,+VLOOKUP(+EOMONTH(+A8775,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8775,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8775=\"\",\"\",VLOOKUP(F8775,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8775=\"\",\"\",IF(WORKDAY(+A8775,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8775,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8776=\"\",\"\",+IF(+A8776=D8776,+E8776,((+G8776/E8776)^+((NETWORKDAYS(+D8776,A8776,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8776,F8776,Feriados!$A$2:$A$1058)-1))*E8776)))","v":""},{"$f":"IF(A8776=\"\",\"\",+IF(+A8776=D8776,+VLOOKUP(D8776,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8776,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8776=\"\",\"\",+VLOOKUP(+EOMONTH(+F8776,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8776=\"\",\"\",VLOOKUP(D8776,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8776=\"\",\"\",IF(A8776=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8776,-2)+15,Cenários!$A:$D,2,FALSE)>A8776,+VLOOKUP(+EOMONTH(+A8776,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8776,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8776=\"\",\"\",VLOOKUP(F8776,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8776=\"\",\"\",IF(WORKDAY(+A8776,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8776,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8777=\"\",\"\",+IF(+A8777=D8777,+E8777,((+G8777/E8777)^+((NETWORKDAYS(+D8777,A8777,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8777,F8777,Feriados!$A$2:$A$1058)-1))*E8777)))","v":""},{"$f":"IF(A8777=\"\",\"\",+IF(+A8777=D8777,+VLOOKUP(D8777,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8777,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8777=\"\",\"\",+VLOOKUP(+EOMONTH(+F8777,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8777=\"\",\"\",VLOOKUP(D8777,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8777=\"\",\"\",IF(A8777=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8777,-2)+15,Cenários!$A:$D,2,FALSE)>A8777,+VLOOKUP(+EOMONTH(+A8777,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8777,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8777=\"\",\"\",VLOOKUP(F8777,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8777=\"\",\"\",IF(WORKDAY(+A8777,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8777,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8778=\"\",\"\",+IF(+A8778=D8778,+E8778,((+G8778/E8778)^+((NETWORKDAYS(+D8778,A8778,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8778,F8778,Feriados!$A$2:$A$1058)-1))*E8778)))","v":""},{"$f":"IF(A8778=\"\",\"\",+IF(+A8778=D8778,+VLOOKUP(D8778,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8778,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8778=\"\",\"\",+VLOOKUP(+EOMONTH(+F8778,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8778=\"\",\"\",VLOOKUP(D8778,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8778=\"\",\"\",IF(A8778=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8778,-2)+15,Cenários!$A:$D,2,FALSE)>A8778,+VLOOKUP(+EOMONTH(+A8778,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8778,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8778=\"\",\"\",VLOOKUP(F8778,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8778=\"\",\"\",IF(WORKDAY(+A8778,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8778,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8779=\"\",\"\",+IF(+A8779=D8779,+E8779,((+G8779/E8779)^+((NETWORKDAYS(+D8779,A8779,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8779,F8779,Feriados!$A$2:$A$1058)-1))*E8779)))","v":""},{"$f":"IF(A8779=\"\",\"\",+IF(+A8779=D8779,+VLOOKUP(D8779,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8779,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8779=\"\",\"\",+VLOOKUP(+EOMONTH(+F8779,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8779=\"\",\"\",VLOOKUP(D8779,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8779=\"\",\"\",IF(A8779=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8779,-2)+15,Cenários!$A:$D,2,FALSE)>A8779,+VLOOKUP(+EOMONTH(+A8779,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8779,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8779=\"\",\"\",VLOOKUP(F8779,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8779=\"\",\"\",IF(WORKDAY(+A8779,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8779,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8780=\"\",\"\",+IF(+A8780=D8780,+E8780,((+G8780/E8780)^+((NETWORKDAYS(+D8780,A8780,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8780,F8780,Feriados!$A$2:$A$1058)-1))*E8780)))","v":""},{"$f":"IF(A8780=\"\",\"\",+IF(+A8780=D8780,+VLOOKUP(D8780,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8780,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8780=\"\",\"\",+VLOOKUP(+EOMONTH(+F8780,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8780=\"\",\"\",VLOOKUP(D8780,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8780=\"\",\"\",IF(A8780=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8780,-2)+15,Cenários!$A:$D,2,FALSE)>A8780,+VLOOKUP(+EOMONTH(+A8780,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8780,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8780=\"\",\"\",VLOOKUP(F8780,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8780=\"\",\"\",IF(WORKDAY(+A8780,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8780,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8781=\"\",\"\",+IF(+A8781=D8781,+E8781,((+G8781/E8781)^+((NETWORKDAYS(+D8781,A8781,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8781,F8781,Feriados!$A$2:$A$1058)-1))*E8781)))","v":""},{"$f":"IF(A8781=\"\",\"\",+IF(+A8781=D8781,+VLOOKUP(D8781,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8781,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8781=\"\",\"\",+VLOOKUP(+EOMONTH(+F8781,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8781=\"\",\"\",VLOOKUP(D8781,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8781=\"\",\"\",IF(A8781=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8781,-2)+15,Cenários!$A:$D,2,FALSE)>A8781,+VLOOKUP(+EOMONTH(+A8781,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8781,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8781=\"\",\"\",VLOOKUP(F8781,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8781=\"\",\"\",IF(WORKDAY(+A8781,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8781,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8782=\"\",\"\",+IF(+A8782=D8782,+E8782,((+G8782/E8782)^+((NETWORKDAYS(+D8782,A8782,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8782,F8782,Feriados!$A$2:$A$1058)-1))*E8782)))","v":""},{"$f":"IF(A8782=\"\",\"\",+IF(+A8782=D8782,+VLOOKUP(D8782,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8782,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8782=\"\",\"\",+VLOOKUP(+EOMONTH(+F8782,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8782=\"\",\"\",VLOOKUP(D8782,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8782=\"\",\"\",IF(A8782=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8782,-2)+15,Cenários!$A:$D,2,FALSE)>A8782,+VLOOKUP(+EOMONTH(+A8782,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8782,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8782=\"\",\"\",VLOOKUP(F8782,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8782=\"\",\"\",IF(WORKDAY(+A8782,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8782,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8783=\"\",\"\",+IF(+A8783=D8783,+E8783,((+G8783/E8783)^+((NETWORKDAYS(+D8783,A8783,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8783,F8783,Feriados!$A$2:$A$1058)-1))*E8783)))","v":""},{"$f":"IF(A8783=\"\",\"\",+IF(+A8783=D8783,+VLOOKUP(D8783,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8783,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8783=\"\",\"\",+VLOOKUP(+EOMONTH(+F8783,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8783=\"\",\"\",VLOOKUP(D8783,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8783=\"\",\"\",IF(A8783=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8783,-2)+15,Cenários!$A:$D,2,FALSE)>A8783,+VLOOKUP(+EOMONTH(+A8783,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8783,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8783=\"\",\"\",VLOOKUP(F8783,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8783=\"\",\"\",IF(WORKDAY(+A8783,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8783,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8784=\"\",\"\",+IF(+A8784=D8784,+E8784,((+G8784/E8784)^+((NETWORKDAYS(+D8784,A8784,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8784,F8784,Feriados!$A$2:$A$1058)-1))*E8784)))","v":""},{"$f":"IF(A8784=\"\",\"\",+IF(+A8784=D8784,+VLOOKUP(D8784,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8784,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8784=\"\",\"\",+VLOOKUP(+EOMONTH(+F8784,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8784=\"\",\"\",VLOOKUP(D8784,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8784=\"\",\"\",IF(A8784=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8784,-2)+15,Cenários!$A:$D,2,FALSE)>A8784,+VLOOKUP(+EOMONTH(+A8784,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8784,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8784=\"\",\"\",VLOOKUP(F8784,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8784=\"\",\"\",IF(WORKDAY(+A8784,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8784,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8785=\"\",\"\",+IF(+A8785=D8785,+E8785,((+G8785/E8785)^+((NETWORKDAYS(+D8785,A8785,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8785,F8785,Feriados!$A$2:$A$1058)-1))*E8785)))","v":""},{"$f":"IF(A8785=\"\",\"\",+IF(+A8785=D8785,+VLOOKUP(D8785,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8785,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8785=\"\",\"\",+VLOOKUP(+EOMONTH(+F8785,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8785=\"\",\"\",VLOOKUP(D8785,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8785=\"\",\"\",IF(A8785=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8785,-2)+15,Cenários!$A:$D,2,FALSE)>A8785,+VLOOKUP(+EOMONTH(+A8785,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8785,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8785=\"\",\"\",VLOOKUP(F8785,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8785=\"\",\"\",IF(WORKDAY(+A8785,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8785,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8786=\"\",\"\",+IF(+A8786=D8786,+E8786,((+G8786/E8786)^+((NETWORKDAYS(+D8786,A8786,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8786,F8786,Feriados!$A$2:$A$1058)-1))*E8786)))","v":""},{"$f":"IF(A8786=\"\",\"\",+IF(+A8786=D8786,+VLOOKUP(D8786,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8786,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8786=\"\",\"\",+VLOOKUP(+EOMONTH(+F8786,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8786=\"\",\"\",VLOOKUP(D8786,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8786=\"\",\"\",IF(A8786=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8786,-2)+15,Cenários!$A:$D,2,FALSE)>A8786,+VLOOKUP(+EOMONTH(+A8786,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8786,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8786=\"\",\"\",VLOOKUP(F8786,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8786=\"\",\"\",IF(WORKDAY(+A8786,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8786,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8787=\"\",\"\",+IF(+A8787=D8787,+E8787,((+G8787/E8787)^+((NETWORKDAYS(+D8787,A8787,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8787,F8787,Feriados!$A$2:$A$1058)-1))*E8787)))","v":""},{"$f":"IF(A8787=\"\",\"\",+IF(+A8787=D8787,+VLOOKUP(D8787,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8787,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8787=\"\",\"\",+VLOOKUP(+EOMONTH(+F8787,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8787=\"\",\"\",VLOOKUP(D8787,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8787=\"\",\"\",IF(A8787=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8787,-2)+15,Cenários!$A:$D,2,FALSE)>A8787,+VLOOKUP(+EOMONTH(+A8787,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8787,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8787=\"\",\"\",VLOOKUP(F8787,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8787=\"\",\"\",IF(WORKDAY(+A8787,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8787,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8788=\"\",\"\",+IF(+A8788=D8788,+E8788,((+G8788/E8788)^+((NETWORKDAYS(+D8788,A8788,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8788,F8788,Feriados!$A$2:$A$1058)-1))*E8788)))","v":""},{"$f":"IF(A8788=\"\",\"\",+IF(+A8788=D8788,+VLOOKUP(D8788,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8788,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8788=\"\",\"\",+VLOOKUP(+EOMONTH(+F8788,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8788=\"\",\"\",VLOOKUP(D8788,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8788=\"\",\"\",IF(A8788=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8788,-2)+15,Cenários!$A:$D,2,FALSE)>A8788,+VLOOKUP(+EOMONTH(+A8788,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8788,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8788=\"\",\"\",VLOOKUP(F8788,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8788=\"\",\"\",IF(WORKDAY(+A8788,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8788,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8789=\"\",\"\",+IF(+A8789=D8789,+E8789,((+G8789/E8789)^+((NETWORKDAYS(+D8789,A8789,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8789,F8789,Feriados!$A$2:$A$1058)-1))*E8789)))","v":""},{"$f":"IF(A8789=\"\",\"\",+IF(+A8789=D8789,+VLOOKUP(D8789,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8789,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8789=\"\",\"\",+VLOOKUP(+EOMONTH(+F8789,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8789=\"\",\"\",VLOOKUP(D8789,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8789=\"\",\"\",IF(A8789=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8789,-2)+15,Cenários!$A:$D,2,FALSE)>A8789,+VLOOKUP(+EOMONTH(+A8789,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8789,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8789=\"\",\"\",VLOOKUP(F8789,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8789=\"\",\"\",IF(WORKDAY(+A8789,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8789,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8790=\"\",\"\",+IF(+A8790=D8790,+E8790,((+G8790/E8790)^+((NETWORKDAYS(+D8790,A8790,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8790,F8790,Feriados!$A$2:$A$1058)-1))*E8790)))","v":""},{"$f":"IF(A8790=\"\",\"\",+IF(+A8790=D8790,+VLOOKUP(D8790,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8790,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8790=\"\",\"\",+VLOOKUP(+EOMONTH(+F8790,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8790=\"\",\"\",VLOOKUP(D8790,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8790=\"\",\"\",IF(A8790=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8790,-2)+15,Cenários!$A:$D,2,FALSE)>A8790,+VLOOKUP(+EOMONTH(+A8790,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8790,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8790=\"\",\"\",VLOOKUP(F8790,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8790=\"\",\"\",IF(WORKDAY(+A8790,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8790,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8791=\"\",\"\",+IF(+A8791=D8791,+E8791,((+G8791/E8791)^+((NETWORKDAYS(+D8791,A8791,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8791,F8791,Feriados!$A$2:$A$1058)-1))*E8791)))","v":""},{"$f":"IF(A8791=\"\",\"\",+IF(+A8791=D8791,+VLOOKUP(D8791,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8791,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8791=\"\",\"\",+VLOOKUP(+EOMONTH(+F8791,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8791=\"\",\"\",VLOOKUP(D8791,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8791=\"\",\"\",IF(A8791=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8791,-2)+15,Cenários!$A:$D,2,FALSE)>A8791,+VLOOKUP(+EOMONTH(+A8791,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8791,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8791=\"\",\"\",VLOOKUP(F8791,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8791=\"\",\"\",IF(WORKDAY(+A8791,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8791,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8792=\"\",\"\",+IF(+A8792=D8792,+E8792,((+G8792/E8792)^+((NETWORKDAYS(+D8792,A8792,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8792,F8792,Feriados!$A$2:$A$1058)-1))*E8792)))","v":""},{"$f":"IF(A8792=\"\",\"\",+IF(+A8792=D8792,+VLOOKUP(D8792,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8792,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8792=\"\",\"\",+VLOOKUP(+EOMONTH(+F8792,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8792=\"\",\"\",VLOOKUP(D8792,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8792=\"\",\"\",IF(A8792=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8792,-2)+15,Cenários!$A:$D,2,FALSE)>A8792,+VLOOKUP(+EOMONTH(+A8792,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8792,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8792=\"\",\"\",VLOOKUP(F8792,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8792=\"\",\"\",IF(WORKDAY(+A8792,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8792,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8793=\"\",\"\",+IF(+A8793=D8793,+E8793,((+G8793/E8793)^+((NETWORKDAYS(+D8793,A8793,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8793,F8793,Feriados!$A$2:$A$1058)-1))*E8793)))","v":""},{"$f":"IF(A8793=\"\",\"\",+IF(+A8793=D8793,+VLOOKUP(D8793,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8793,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8793=\"\",\"\",+VLOOKUP(+EOMONTH(+F8793,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8793=\"\",\"\",VLOOKUP(D8793,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8793=\"\",\"\",IF(A8793=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8793,-2)+15,Cenários!$A:$D,2,FALSE)>A8793,+VLOOKUP(+EOMONTH(+A8793,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8793,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8793=\"\",\"\",VLOOKUP(F8793,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8793=\"\",\"\",IF(WORKDAY(+A8793,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8793,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8794=\"\",\"\",+IF(+A8794=D8794,+E8794,((+G8794/E8794)^+((NETWORKDAYS(+D8794,A8794,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8794,F8794,Feriados!$A$2:$A$1058)-1))*E8794)))","v":""},{"$f":"IF(A8794=\"\",\"\",+IF(+A8794=D8794,+VLOOKUP(D8794,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8794,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8794=\"\",\"\",+VLOOKUP(+EOMONTH(+F8794,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8794=\"\",\"\",VLOOKUP(D8794,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8794=\"\",\"\",IF(A8794=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8794,-2)+15,Cenários!$A:$D,2,FALSE)>A8794,+VLOOKUP(+EOMONTH(+A8794,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8794,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8794=\"\",\"\",VLOOKUP(F8794,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8794=\"\",\"\",IF(WORKDAY(+A8794,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8794,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8795=\"\",\"\",+IF(+A8795=D8795,+E8795,((+G8795/E8795)^+((NETWORKDAYS(+D8795,A8795,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8795,F8795,Feriados!$A$2:$A$1058)-1))*E8795)))","v":""},{"$f":"IF(A8795=\"\",\"\",+IF(+A8795=D8795,+VLOOKUP(D8795,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8795,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8795=\"\",\"\",+VLOOKUP(+EOMONTH(+F8795,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8795=\"\",\"\",VLOOKUP(D8795,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8795=\"\",\"\",IF(A8795=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8795,-2)+15,Cenários!$A:$D,2,FALSE)>A8795,+VLOOKUP(+EOMONTH(+A8795,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8795,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8795=\"\",\"\",VLOOKUP(F8795,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8795=\"\",\"\",IF(WORKDAY(+A8795,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8795,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8796=\"\",\"\",+IF(+A8796=D8796,+E8796,((+G8796/E8796)^+((NETWORKDAYS(+D8796,A8796,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8796,F8796,Feriados!$A$2:$A$1058)-1))*E8796)))","v":""},{"$f":"IF(A8796=\"\",\"\",+IF(+A8796=D8796,+VLOOKUP(D8796,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8796,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8796=\"\",\"\",+VLOOKUP(+EOMONTH(+F8796,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8796=\"\",\"\",VLOOKUP(D8796,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8796=\"\",\"\",IF(A8796=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8796,-2)+15,Cenários!$A:$D,2,FALSE)>A8796,+VLOOKUP(+EOMONTH(+A8796,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8796,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8796=\"\",\"\",VLOOKUP(F8796,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8796=\"\",\"\",IF(WORKDAY(+A8796,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8796,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8797=\"\",\"\",+IF(+A8797=D8797,+E8797,((+G8797/E8797)^+((NETWORKDAYS(+D8797,A8797,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8797,F8797,Feriados!$A$2:$A$1058)-1))*E8797)))","v":""},{"$f":"IF(A8797=\"\",\"\",+IF(+A8797=D8797,+VLOOKUP(D8797,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8797,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8797=\"\",\"\",+VLOOKUP(+EOMONTH(+F8797,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8797=\"\",\"\",VLOOKUP(D8797,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8797=\"\",\"\",IF(A8797=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8797,-2)+15,Cenários!$A:$D,2,FALSE)>A8797,+VLOOKUP(+EOMONTH(+A8797,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8797,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8797=\"\",\"\",VLOOKUP(F8797,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8797=\"\",\"\",IF(WORKDAY(+A8797,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8797,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8798=\"\",\"\",+IF(+A8798=D8798,+E8798,((+G8798/E8798)^+((NETWORKDAYS(+D8798,A8798,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8798,F8798,Feriados!$A$2:$A$1058)-1))*E8798)))","v":""},{"$f":"IF(A8798=\"\",\"\",+IF(+A8798=D8798,+VLOOKUP(D8798,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8798,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8798=\"\",\"\",+VLOOKUP(+EOMONTH(+F8798,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8798=\"\",\"\",VLOOKUP(D8798,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8798=\"\",\"\",IF(A8798=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8798,-2)+15,Cenários!$A:$D,2,FALSE)>A8798,+VLOOKUP(+EOMONTH(+A8798,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8798,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8798=\"\",\"\",VLOOKUP(F8798,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8798=\"\",\"\",IF(WORKDAY(+A8798,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8798,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8799=\"\",\"\",+IF(+A8799=D8799,+E8799,((+G8799/E8799)^+((NETWORKDAYS(+D8799,A8799,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8799,F8799,Feriados!$A$2:$A$1058)-1))*E8799)))","v":""},{"$f":"IF(A8799=\"\",\"\",+IF(+A8799=D8799,+VLOOKUP(D8799,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8799,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8799=\"\",\"\",+VLOOKUP(+EOMONTH(+F8799,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8799=\"\",\"\",VLOOKUP(D8799,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8799=\"\",\"\",IF(A8799=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8799,-2)+15,Cenários!$A:$D,2,FALSE)>A8799,+VLOOKUP(+EOMONTH(+A8799,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8799,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8799=\"\",\"\",VLOOKUP(F8799,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8799=\"\",\"\",IF(WORKDAY(+A8799,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8799,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8800=\"\",\"\",+IF(+A8800=D8800,+E8800,((+G8800/E8800)^+((NETWORKDAYS(+D8800,A8800,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8800,F8800,Feriados!$A$2:$A$1058)-1))*E8800)))","v":""},{"$f":"IF(A8800=\"\",\"\",+IF(+A8800=D8800,+VLOOKUP(D8800,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8800,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8800=\"\",\"\",+VLOOKUP(+EOMONTH(+F8800,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8800=\"\",\"\",VLOOKUP(D8800,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8800=\"\",\"\",IF(A8800=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8800,-2)+15,Cenários!$A:$D,2,FALSE)>A8800,+VLOOKUP(+EOMONTH(+A8800,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8800,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8800=\"\",\"\",VLOOKUP(F8800,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8800=\"\",\"\",IF(WORKDAY(+A8800,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8800,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8801=\"\",\"\",+IF(+A8801=D8801,+E8801,((+G8801/E8801)^+((NETWORKDAYS(+D8801,A8801,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8801,F8801,Feriados!$A$2:$A$1058)-1))*E8801)))","v":""},{"$f":"IF(A8801=\"\",\"\",+IF(+A8801=D8801,+VLOOKUP(D8801,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8801,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8801=\"\",\"\",+VLOOKUP(+EOMONTH(+F8801,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8801=\"\",\"\",VLOOKUP(D8801,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8801=\"\",\"\",IF(A8801=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8801,-2)+15,Cenários!$A:$D,2,FALSE)>A8801,+VLOOKUP(+EOMONTH(+A8801,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8801,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8801=\"\",\"\",VLOOKUP(F8801,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8801=\"\",\"\",IF(WORKDAY(+A8801,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8801,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8802=\"\",\"\",+IF(+A8802=D8802,+E8802,((+G8802/E8802)^+((NETWORKDAYS(+D8802,A8802,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8802,F8802,Feriados!$A$2:$A$1058)-1))*E8802)))","v":""},{"$f":"IF(A8802=\"\",\"\",+IF(+A8802=D8802,+VLOOKUP(D8802,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8802,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8802=\"\",\"\",+VLOOKUP(+EOMONTH(+F8802,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8802=\"\",\"\",VLOOKUP(D8802,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8802=\"\",\"\",IF(A8802=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8802,-2)+15,Cenários!$A:$D,2,FALSE)>A8802,+VLOOKUP(+EOMONTH(+A8802,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8802,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8802=\"\",\"\",VLOOKUP(F8802,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8802=\"\",\"\",IF(WORKDAY(+A8802,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8802,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8803=\"\",\"\",+IF(+A8803=D8803,+E8803,((+G8803/E8803)^+((NETWORKDAYS(+D8803,A8803,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8803,F8803,Feriados!$A$2:$A$1058)-1))*E8803)))","v":""},{"$f":"IF(A8803=\"\",\"\",+IF(+A8803=D8803,+VLOOKUP(D8803,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8803,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8803=\"\",\"\",+VLOOKUP(+EOMONTH(+F8803,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8803=\"\",\"\",VLOOKUP(D8803,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8803=\"\",\"\",IF(A8803=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8803,-2)+15,Cenários!$A:$D,2,FALSE)>A8803,+VLOOKUP(+EOMONTH(+A8803,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8803,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8803=\"\",\"\",VLOOKUP(F8803,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8803=\"\",\"\",IF(WORKDAY(+A8803,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8803,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8804=\"\",\"\",+IF(+A8804=D8804,+E8804,((+G8804/E8804)^+((NETWORKDAYS(+D8804,A8804,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8804,F8804,Feriados!$A$2:$A$1058)-1))*E8804)))","v":""},{"$f":"IF(A8804=\"\",\"\",+IF(+A8804=D8804,+VLOOKUP(D8804,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8804,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8804=\"\",\"\",+VLOOKUP(+EOMONTH(+F8804,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8804=\"\",\"\",VLOOKUP(D8804,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8804=\"\",\"\",IF(A8804=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8804,-2)+15,Cenários!$A:$D,2,FALSE)>A8804,+VLOOKUP(+EOMONTH(+A8804,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8804,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8804=\"\",\"\",VLOOKUP(F8804,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8804=\"\",\"\",IF(WORKDAY(+A8804,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8804,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8805=\"\",\"\",+IF(+A8805=D8805,+E8805,((+G8805/E8805)^+((NETWORKDAYS(+D8805,A8805,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8805,F8805,Feriados!$A$2:$A$1058)-1))*E8805)))","v":""},{"$f":"IF(A8805=\"\",\"\",+IF(+A8805=D8805,+VLOOKUP(D8805,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8805,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8805=\"\",\"\",+VLOOKUP(+EOMONTH(+F8805,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8805=\"\",\"\",VLOOKUP(D8805,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8805=\"\",\"\",IF(A8805=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8805,-2)+15,Cenários!$A:$D,2,FALSE)>A8805,+VLOOKUP(+EOMONTH(+A8805,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8805,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8805=\"\",\"\",VLOOKUP(F8805,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8805=\"\",\"\",IF(WORKDAY(+A8805,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8805,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8806=\"\",\"\",+IF(+A8806=D8806,+E8806,((+G8806/E8806)^+((NETWORKDAYS(+D8806,A8806,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8806,F8806,Feriados!$A$2:$A$1058)-1))*E8806)))","v":""},{"$f":"IF(A8806=\"\",\"\",+IF(+A8806=D8806,+VLOOKUP(D8806,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8806,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8806=\"\",\"\",+VLOOKUP(+EOMONTH(+F8806,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8806=\"\",\"\",VLOOKUP(D8806,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8806=\"\",\"\",IF(A8806=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8806,-2)+15,Cenários!$A:$D,2,FALSE)>A8806,+VLOOKUP(+EOMONTH(+A8806,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8806,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8806=\"\",\"\",VLOOKUP(F8806,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8806=\"\",\"\",IF(WORKDAY(+A8806,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8806,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8807=\"\",\"\",+IF(+A8807=D8807,+E8807,((+G8807/E8807)^+((NETWORKDAYS(+D8807,A8807,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8807,F8807,Feriados!$A$2:$A$1058)-1))*E8807)))","v":""},{"$f":"IF(A8807=\"\",\"\",+IF(+A8807=D8807,+VLOOKUP(D8807,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8807,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8807=\"\",\"\",+VLOOKUP(+EOMONTH(+F8807,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8807=\"\",\"\",VLOOKUP(D8807,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8807=\"\",\"\",IF(A8807=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8807,-2)+15,Cenários!$A:$D,2,FALSE)>A8807,+VLOOKUP(+EOMONTH(+A8807,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8807,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8807=\"\",\"\",VLOOKUP(F8807,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8807=\"\",\"\",IF(WORKDAY(+A8807,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8807,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8808=\"\",\"\",+IF(+A8808=D8808,+E8808,((+G8808/E8808)^+((NETWORKDAYS(+D8808,A8808,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8808,F8808,Feriados!$A$2:$A$1058)-1))*E8808)))","v":""},{"$f":"IF(A8808=\"\",\"\",+IF(+A8808=D8808,+VLOOKUP(D8808,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8808,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8808=\"\",\"\",+VLOOKUP(+EOMONTH(+F8808,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8808=\"\",\"\",VLOOKUP(D8808,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8808=\"\",\"\",IF(A8808=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8808,-2)+15,Cenários!$A:$D,2,FALSE)>A8808,+VLOOKUP(+EOMONTH(+A8808,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8808,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8808=\"\",\"\",VLOOKUP(F8808,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8808=\"\",\"\",IF(WORKDAY(+A8808,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8808,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8809=\"\",\"\",+IF(+A8809=D8809,+E8809,((+G8809/E8809)^+((NETWORKDAYS(+D8809,A8809,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8809,F8809,Feriados!$A$2:$A$1058)-1))*E8809)))","v":""},{"$f":"IF(A8809=\"\",\"\",+IF(+A8809=D8809,+VLOOKUP(D8809,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8809,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8809=\"\",\"\",+VLOOKUP(+EOMONTH(+F8809,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8809=\"\",\"\",VLOOKUP(D8809,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8809=\"\",\"\",IF(A8809=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8809,-2)+15,Cenários!$A:$D,2,FALSE)>A8809,+VLOOKUP(+EOMONTH(+A8809,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8809,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8809=\"\",\"\",VLOOKUP(F8809,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8809=\"\",\"\",IF(WORKDAY(+A8809,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8809,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8810=\"\",\"\",+IF(+A8810=D8810,+E8810,((+G8810/E8810)^+((NETWORKDAYS(+D8810,A8810,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8810,F8810,Feriados!$A$2:$A$1058)-1))*E8810)))","v":""},{"$f":"IF(A8810=\"\",\"\",+IF(+A8810=D8810,+VLOOKUP(D8810,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8810,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8810=\"\",\"\",+VLOOKUP(+EOMONTH(+F8810,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8810=\"\",\"\",VLOOKUP(D8810,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8810=\"\",\"\",IF(A8810=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8810,-2)+15,Cenários!$A:$D,2,FALSE)>A8810,+VLOOKUP(+EOMONTH(+A8810,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8810,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8810=\"\",\"\",VLOOKUP(F8810,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8810=\"\",\"\",IF(WORKDAY(+A8810,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8810,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8811=\"\",\"\",+IF(+A8811=D8811,+E8811,((+G8811/E8811)^+((NETWORKDAYS(+D8811,A8811,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8811,F8811,Feriados!$A$2:$A$1058)-1))*E8811)))","v":""},{"$f":"IF(A8811=\"\",\"\",+IF(+A8811=D8811,+VLOOKUP(D8811,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8811,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8811=\"\",\"\",+VLOOKUP(+EOMONTH(+F8811,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8811=\"\",\"\",VLOOKUP(D8811,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8811=\"\",\"\",IF(A8811=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8811,-2)+15,Cenários!$A:$D,2,FALSE)>A8811,+VLOOKUP(+EOMONTH(+A8811,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8811,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8811=\"\",\"\",VLOOKUP(F8811,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8811=\"\",\"\",IF(WORKDAY(+A8811,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8811,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8812=\"\",\"\",+IF(+A8812=D8812,+E8812,((+G8812/E8812)^+((NETWORKDAYS(+D8812,A8812,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8812,F8812,Feriados!$A$2:$A$1058)-1))*E8812)))","v":""},{"$f":"IF(A8812=\"\",\"\",+IF(+A8812=D8812,+VLOOKUP(D8812,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8812,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8812=\"\",\"\",+VLOOKUP(+EOMONTH(+F8812,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8812=\"\",\"\",VLOOKUP(D8812,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8812=\"\",\"\",IF(A8812=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8812,-2)+15,Cenários!$A:$D,2,FALSE)>A8812,+VLOOKUP(+EOMONTH(+A8812,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8812,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8812=\"\",\"\",VLOOKUP(F8812,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8812=\"\",\"\",IF(WORKDAY(+A8812,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8812,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8813=\"\",\"\",+IF(+A8813=D8813,+E8813,((+G8813/E8813)^+((NETWORKDAYS(+D8813,A8813,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8813,F8813,Feriados!$A$2:$A$1058)-1))*E8813)))","v":""},{"$f":"IF(A8813=\"\",\"\",+IF(+A8813=D8813,+VLOOKUP(D8813,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8813,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8813=\"\",\"\",+VLOOKUP(+EOMONTH(+F8813,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8813=\"\",\"\",VLOOKUP(D8813,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8813=\"\",\"\",IF(A8813=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8813,-2)+15,Cenários!$A:$D,2,FALSE)>A8813,+VLOOKUP(+EOMONTH(+A8813,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8813,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8813=\"\",\"\",VLOOKUP(F8813,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8813=\"\",\"\",IF(WORKDAY(+A8813,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8813,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8814=\"\",\"\",+IF(+A8814=D8814,+E8814,((+G8814/E8814)^+((NETWORKDAYS(+D8814,A8814,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8814,F8814,Feriados!$A$2:$A$1058)-1))*E8814)))","v":""},{"$f":"IF(A8814=\"\",\"\",+IF(+A8814=D8814,+VLOOKUP(D8814,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8814,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8814=\"\",\"\",+VLOOKUP(+EOMONTH(+F8814,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8814=\"\",\"\",VLOOKUP(D8814,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8814=\"\",\"\",IF(A8814=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8814,-2)+15,Cenários!$A:$D,2,FALSE)>A8814,+VLOOKUP(+EOMONTH(+A8814,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8814,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8814=\"\",\"\",VLOOKUP(F8814,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8814=\"\",\"\",IF(WORKDAY(+A8814,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8814,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8815=\"\",\"\",+IF(+A8815=D8815,+E8815,((+G8815/E8815)^+((NETWORKDAYS(+D8815,A8815,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8815,F8815,Feriados!$A$2:$A$1058)-1))*E8815)))","v":""},{"$f":"IF(A8815=\"\",\"\",+IF(+A8815=D8815,+VLOOKUP(D8815,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8815,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8815=\"\",\"\",+VLOOKUP(+EOMONTH(+F8815,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8815=\"\",\"\",VLOOKUP(D8815,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8815=\"\",\"\",IF(A8815=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8815,-2)+15,Cenários!$A:$D,2,FALSE)>A8815,+VLOOKUP(+EOMONTH(+A8815,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8815,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8815=\"\",\"\",VLOOKUP(F8815,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8815=\"\",\"\",IF(WORKDAY(+A8815,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8815,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8816=\"\",\"\",+IF(+A8816=D8816,+E8816,((+G8816/E8816)^+((NETWORKDAYS(+D8816,A8816,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8816,F8816,Feriados!$A$2:$A$1058)-1))*E8816)))","v":""},{"$f":"IF(A8816=\"\",\"\",+IF(+A8816=D8816,+VLOOKUP(D8816,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8816,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8816=\"\",\"\",+VLOOKUP(+EOMONTH(+F8816,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8816=\"\",\"\",VLOOKUP(D8816,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8816=\"\",\"\",IF(A8816=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8816,-2)+15,Cenários!$A:$D,2,FALSE)>A8816,+VLOOKUP(+EOMONTH(+A8816,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8816,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8816=\"\",\"\",VLOOKUP(F8816,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8816=\"\",\"\",IF(WORKDAY(+A8816,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8816,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8817=\"\",\"\",+IF(+A8817=D8817,+E8817,((+G8817/E8817)^+((NETWORKDAYS(+D8817,A8817,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8817,F8817,Feriados!$A$2:$A$1058)-1))*E8817)))","v":""},{"$f":"IF(A8817=\"\",\"\",+IF(+A8817=D8817,+VLOOKUP(D8817,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8817,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8817=\"\",\"\",+VLOOKUP(+EOMONTH(+F8817,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8817=\"\",\"\",VLOOKUP(D8817,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8817=\"\",\"\",IF(A8817=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8817,-2)+15,Cenários!$A:$D,2,FALSE)>A8817,+VLOOKUP(+EOMONTH(+A8817,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8817,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8817=\"\",\"\",VLOOKUP(F8817,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8817=\"\",\"\",IF(WORKDAY(+A8817,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8817,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8818=\"\",\"\",+IF(+A8818=D8818,+E8818,((+G8818/E8818)^+((NETWORKDAYS(+D8818,A8818,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8818,F8818,Feriados!$A$2:$A$1058)-1))*E8818)))","v":""},{"$f":"IF(A8818=\"\",\"\",+IF(+A8818=D8818,+VLOOKUP(D8818,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8818,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8818=\"\",\"\",+VLOOKUP(+EOMONTH(+F8818,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8818=\"\",\"\",VLOOKUP(D8818,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8818=\"\",\"\",IF(A8818=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8818,-2)+15,Cenários!$A:$D,2,FALSE)>A8818,+VLOOKUP(+EOMONTH(+A8818,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8818,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8818=\"\",\"\",VLOOKUP(F8818,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8818=\"\",\"\",IF(WORKDAY(+A8818,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8818,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8819=\"\",\"\",+IF(+A8819=D8819,+E8819,((+G8819/E8819)^+((NETWORKDAYS(+D8819,A8819,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8819,F8819,Feriados!$A$2:$A$1058)-1))*E8819)))","v":""},{"$f":"IF(A8819=\"\",\"\",+IF(+A8819=D8819,+VLOOKUP(D8819,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8819,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8819=\"\",\"\",+VLOOKUP(+EOMONTH(+F8819,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8819=\"\",\"\",VLOOKUP(D8819,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8819=\"\",\"\",IF(A8819=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8819,-2)+15,Cenários!$A:$D,2,FALSE)>A8819,+VLOOKUP(+EOMONTH(+A8819,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8819,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8819=\"\",\"\",VLOOKUP(F8819,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8819=\"\",\"\",IF(WORKDAY(+A8819,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8819,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8820=\"\",\"\",+IF(+A8820=D8820,+E8820,((+G8820/E8820)^+((NETWORKDAYS(+D8820,A8820,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8820,F8820,Feriados!$A$2:$A$1058)-1))*E8820)))","v":""},{"$f":"IF(A8820=\"\",\"\",+IF(+A8820=D8820,+VLOOKUP(D8820,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8820,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8820=\"\",\"\",+VLOOKUP(+EOMONTH(+F8820,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8820=\"\",\"\",VLOOKUP(D8820,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8820=\"\",\"\",IF(A8820=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8820,-2)+15,Cenários!$A:$D,2,FALSE)>A8820,+VLOOKUP(+EOMONTH(+A8820,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8820,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8820=\"\",\"\",VLOOKUP(F8820,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8820=\"\",\"\",IF(WORKDAY(+A8820,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8820,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8821=\"\",\"\",+IF(+A8821=D8821,+E8821,((+G8821/E8821)^+((NETWORKDAYS(+D8821,A8821,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8821,F8821,Feriados!$A$2:$A$1058)-1))*E8821)))","v":""},{"$f":"IF(A8821=\"\",\"\",+IF(+A8821=D8821,+VLOOKUP(D8821,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8821,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8821=\"\",\"\",+VLOOKUP(+EOMONTH(+F8821,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8821=\"\",\"\",VLOOKUP(D8821,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8821=\"\",\"\",IF(A8821=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8821,-2)+15,Cenários!$A:$D,2,FALSE)>A8821,+VLOOKUP(+EOMONTH(+A8821,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8821,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8821=\"\",\"\",VLOOKUP(F8821,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8821=\"\",\"\",IF(WORKDAY(+A8821,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8821,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8822=\"\",\"\",+IF(+A8822=D8822,+E8822,((+G8822/E8822)^+((NETWORKDAYS(+D8822,A8822,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8822,F8822,Feriados!$A$2:$A$1058)-1))*E8822)))","v":""},{"$f":"IF(A8822=\"\",\"\",+IF(+A8822=D8822,+VLOOKUP(D8822,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8822,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8822=\"\",\"\",+VLOOKUP(+EOMONTH(+F8822,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8822=\"\",\"\",VLOOKUP(D8822,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8822=\"\",\"\",IF(A8822=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8822,-2)+15,Cenários!$A:$D,2,FALSE)>A8822,+VLOOKUP(+EOMONTH(+A8822,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8822,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8822=\"\",\"\",VLOOKUP(F8822,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8822=\"\",\"\",IF(WORKDAY(+A8822,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8822,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8823=\"\",\"\",+IF(+A8823=D8823,+E8823,((+G8823/E8823)^+((NETWORKDAYS(+D8823,A8823,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8823,F8823,Feriados!$A$2:$A$1058)-1))*E8823)))","v":""},{"$f":"IF(A8823=\"\",\"\",+IF(+A8823=D8823,+VLOOKUP(D8823,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8823,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8823=\"\",\"\",+VLOOKUP(+EOMONTH(+F8823,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8823=\"\",\"\",VLOOKUP(D8823,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8823=\"\",\"\",IF(A8823=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8823,-2)+15,Cenários!$A:$D,2,FALSE)>A8823,+VLOOKUP(+EOMONTH(+A8823,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8823,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8823=\"\",\"\",VLOOKUP(F8823,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8823=\"\",\"\",IF(WORKDAY(+A8823,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8823,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8824=\"\",\"\",+IF(+A8824=D8824,+E8824,((+G8824/E8824)^+((NETWORKDAYS(+D8824,A8824,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8824,F8824,Feriados!$A$2:$A$1058)-1))*E8824)))","v":""},{"$f":"IF(A8824=\"\",\"\",+IF(+A8824=D8824,+VLOOKUP(D8824,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8824,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8824=\"\",\"\",+VLOOKUP(+EOMONTH(+F8824,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8824=\"\",\"\",VLOOKUP(D8824,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8824=\"\",\"\",IF(A8824=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8824,-2)+15,Cenários!$A:$D,2,FALSE)>A8824,+VLOOKUP(+EOMONTH(+A8824,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8824,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8824=\"\",\"\",VLOOKUP(F8824,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8824=\"\",\"\",IF(WORKDAY(+A8824,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8824,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8825=\"\",\"\",+IF(+A8825=D8825,+E8825,((+G8825/E8825)^+((NETWORKDAYS(+D8825,A8825,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8825,F8825,Feriados!$A$2:$A$1058)-1))*E8825)))","v":""},{"$f":"IF(A8825=\"\",\"\",+IF(+A8825=D8825,+VLOOKUP(D8825,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8825,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8825=\"\",\"\",+VLOOKUP(+EOMONTH(+F8825,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8825=\"\",\"\",VLOOKUP(D8825,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8825=\"\",\"\",IF(A8825=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8825,-2)+15,Cenários!$A:$D,2,FALSE)>A8825,+VLOOKUP(+EOMONTH(+A8825,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8825,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8825=\"\",\"\",VLOOKUP(F8825,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8825=\"\",\"\",IF(WORKDAY(+A8825,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8825,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8826=\"\",\"\",+IF(+A8826=D8826,+E8826,((+G8826/E8826)^+((NETWORKDAYS(+D8826,A8826,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8826,F8826,Feriados!$A$2:$A$1058)-1))*E8826)))","v":""},{"$f":"IF(A8826=\"\",\"\",+IF(+A8826=D8826,+VLOOKUP(D8826,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8826,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8826=\"\",\"\",+VLOOKUP(+EOMONTH(+F8826,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8826=\"\",\"\",VLOOKUP(D8826,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8826=\"\",\"\",IF(A8826=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8826,-2)+15,Cenários!$A:$D,2,FALSE)>A8826,+VLOOKUP(+EOMONTH(+A8826,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8826,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8826=\"\",\"\",VLOOKUP(F8826,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8826=\"\",\"\",IF(WORKDAY(+A8826,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8826,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8827=\"\",\"\",+IF(+A8827=D8827,+E8827,((+G8827/E8827)^+((NETWORKDAYS(+D8827,A8827,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8827,F8827,Feriados!$A$2:$A$1058)-1))*E8827)))","v":""},{"$f":"IF(A8827=\"\",\"\",+IF(+A8827=D8827,+VLOOKUP(D8827,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8827,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8827=\"\",\"\",+VLOOKUP(+EOMONTH(+F8827,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8827=\"\",\"\",VLOOKUP(D8827,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8827=\"\",\"\",IF(A8827=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8827,-2)+15,Cenários!$A:$D,2,FALSE)>A8827,+VLOOKUP(+EOMONTH(+A8827,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8827,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8827=\"\",\"\",VLOOKUP(F8827,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8827=\"\",\"\",IF(WORKDAY(+A8827,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8827,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8828=\"\",\"\",+IF(+A8828=D8828,+E8828,((+G8828/E8828)^+((NETWORKDAYS(+D8828,A8828,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8828,F8828,Feriados!$A$2:$A$1058)-1))*E8828)))","v":""},{"$f":"IF(A8828=\"\",\"\",+IF(+A8828=D8828,+VLOOKUP(D8828,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8828,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8828=\"\",\"\",+VLOOKUP(+EOMONTH(+F8828,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8828=\"\",\"\",VLOOKUP(D8828,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8828=\"\",\"\",IF(A8828=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8828,-2)+15,Cenários!$A:$D,2,FALSE)>A8828,+VLOOKUP(+EOMONTH(+A8828,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8828,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8828=\"\",\"\",VLOOKUP(F8828,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8828=\"\",\"\",IF(WORKDAY(+A8828,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8828,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8829=\"\",\"\",+IF(+A8829=D8829,+E8829,((+G8829/E8829)^+((NETWORKDAYS(+D8829,A8829,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8829,F8829,Feriados!$A$2:$A$1058)-1))*E8829)))","v":""},{"$f":"IF(A8829=\"\",\"\",+IF(+A8829=D8829,+VLOOKUP(D8829,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8829,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8829=\"\",\"\",+VLOOKUP(+EOMONTH(+F8829,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8829=\"\",\"\",VLOOKUP(D8829,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8829=\"\",\"\",IF(A8829=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8829,-2)+15,Cenários!$A:$D,2,FALSE)>A8829,+VLOOKUP(+EOMONTH(+A8829,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8829,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8829=\"\",\"\",VLOOKUP(F8829,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8829=\"\",\"\",IF(WORKDAY(+A8829,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8829,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8830=\"\",\"\",+IF(+A8830=D8830,+E8830,((+G8830/E8830)^+((NETWORKDAYS(+D8830,A8830,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8830,F8830,Feriados!$A$2:$A$1058)-1))*E8830)))","v":""},{"$f":"IF(A8830=\"\",\"\",+IF(+A8830=D8830,+VLOOKUP(D8830,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8830,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8830=\"\",\"\",+VLOOKUP(+EOMONTH(+F8830,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8830=\"\",\"\",VLOOKUP(D8830,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8830=\"\",\"\",IF(A8830=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8830,-2)+15,Cenários!$A:$D,2,FALSE)>A8830,+VLOOKUP(+EOMONTH(+A8830,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8830,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8830=\"\",\"\",VLOOKUP(F8830,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8830=\"\",\"\",IF(WORKDAY(+A8830,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8830,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8831=\"\",\"\",+IF(+A8831=D8831,+E8831,((+G8831/E8831)^+((NETWORKDAYS(+D8831,A8831,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8831,F8831,Feriados!$A$2:$A$1058)-1))*E8831)))","v":""},{"$f":"IF(A8831=\"\",\"\",+IF(+A8831=D8831,+VLOOKUP(D8831,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8831,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8831=\"\",\"\",+VLOOKUP(+EOMONTH(+F8831,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8831=\"\",\"\",VLOOKUP(D8831,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8831=\"\",\"\",IF(A8831=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8831,-2)+15,Cenários!$A:$D,2,FALSE)>A8831,+VLOOKUP(+EOMONTH(+A8831,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8831,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8831=\"\",\"\",VLOOKUP(F8831,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8831=\"\",\"\",IF(WORKDAY(+A8831,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8831,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8832=\"\",\"\",+IF(+A8832=D8832,+E8832,((+G8832/E8832)^+((NETWORKDAYS(+D8832,A8832,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8832,F8832,Feriados!$A$2:$A$1058)-1))*E8832)))","v":""},{"$f":"IF(A8832=\"\",\"\",+IF(+A8832=D8832,+VLOOKUP(D8832,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8832,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8832=\"\",\"\",+VLOOKUP(+EOMONTH(+F8832,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8832=\"\",\"\",VLOOKUP(D8832,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8832=\"\",\"\",IF(A8832=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8832,-2)+15,Cenários!$A:$D,2,FALSE)>A8832,+VLOOKUP(+EOMONTH(+A8832,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8832,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8832=\"\",\"\",VLOOKUP(F8832,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8832=\"\",\"\",IF(WORKDAY(+A8832,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8832,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8833=\"\",\"\",+IF(+A8833=D8833,+E8833,((+G8833/E8833)^+((NETWORKDAYS(+D8833,A8833,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8833,F8833,Feriados!$A$2:$A$1058)-1))*E8833)))","v":""},{"$f":"IF(A8833=\"\",\"\",+IF(+A8833=D8833,+VLOOKUP(D8833,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8833,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8833=\"\",\"\",+VLOOKUP(+EOMONTH(+F8833,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8833=\"\",\"\",VLOOKUP(D8833,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8833=\"\",\"\",IF(A8833=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8833,-2)+15,Cenários!$A:$D,2,FALSE)>A8833,+VLOOKUP(+EOMONTH(+A8833,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8833,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8833=\"\",\"\",VLOOKUP(F8833,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8833=\"\",\"\",IF(WORKDAY(+A8833,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8833,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8834=\"\",\"\",+IF(+A8834=D8834,+E8834,((+G8834/E8834)^+((NETWORKDAYS(+D8834,A8834,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8834,F8834,Feriados!$A$2:$A$1058)-1))*E8834)))","v":""},{"$f":"IF(A8834=\"\",\"\",+IF(+A8834=D8834,+VLOOKUP(D8834,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8834,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8834=\"\",\"\",+VLOOKUP(+EOMONTH(+F8834,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8834=\"\",\"\",VLOOKUP(D8834,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8834=\"\",\"\",IF(A8834=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8834,-2)+15,Cenários!$A:$D,2,FALSE)>A8834,+VLOOKUP(+EOMONTH(+A8834,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8834,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8834=\"\",\"\",VLOOKUP(F8834,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8834=\"\",\"\",IF(WORKDAY(+A8834,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8834,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8835=\"\",\"\",+IF(+A8835=D8835,+E8835,((+G8835/E8835)^+((NETWORKDAYS(+D8835,A8835,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8835,F8835,Feriados!$A$2:$A$1058)-1))*E8835)))","v":""},{"$f":"IF(A8835=\"\",\"\",+IF(+A8835=D8835,+VLOOKUP(D8835,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8835,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8835=\"\",\"\",+VLOOKUP(+EOMONTH(+F8835,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8835=\"\",\"\",VLOOKUP(D8835,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8835=\"\",\"\",IF(A8835=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8835,-2)+15,Cenários!$A:$D,2,FALSE)>A8835,+VLOOKUP(+EOMONTH(+A8835,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8835,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8835=\"\",\"\",VLOOKUP(F8835,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8835=\"\",\"\",IF(WORKDAY(+A8835,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8835,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8836=\"\",\"\",+IF(+A8836=D8836,+E8836,((+G8836/E8836)^+((NETWORKDAYS(+D8836,A8836,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8836,F8836,Feriados!$A$2:$A$1058)-1))*E8836)))","v":""},{"$f":"IF(A8836=\"\",\"\",+IF(+A8836=D8836,+VLOOKUP(D8836,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8836,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8836=\"\",\"\",+VLOOKUP(+EOMONTH(+F8836,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8836=\"\",\"\",VLOOKUP(D8836,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8836=\"\",\"\",IF(A8836=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8836,-2)+15,Cenários!$A:$D,2,FALSE)>A8836,+VLOOKUP(+EOMONTH(+A8836,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8836,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8836=\"\",\"\",VLOOKUP(F8836,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8836=\"\",\"\",IF(WORKDAY(+A8836,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8836,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8837=\"\",\"\",+IF(+A8837=D8837,+E8837,((+G8837/E8837)^+((NETWORKDAYS(+D8837,A8837,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8837,F8837,Feriados!$A$2:$A$1058)-1))*E8837)))","v":""},{"$f":"IF(A8837=\"\",\"\",+IF(+A8837=D8837,+VLOOKUP(D8837,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8837,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8837=\"\",\"\",+VLOOKUP(+EOMONTH(+F8837,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8837=\"\",\"\",VLOOKUP(D8837,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8837=\"\",\"\",IF(A8837=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8837,-2)+15,Cenários!$A:$D,2,FALSE)>A8837,+VLOOKUP(+EOMONTH(+A8837,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8837,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8837=\"\",\"\",VLOOKUP(F8837,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8837=\"\",\"\",IF(WORKDAY(+A8837,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8837,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8838=\"\",\"\",+IF(+A8838=D8838,+E8838,((+G8838/E8838)^+((NETWORKDAYS(+D8838,A8838,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8838,F8838,Feriados!$A$2:$A$1058)-1))*E8838)))","v":""},{"$f":"IF(A8838=\"\",\"\",+IF(+A8838=D8838,+VLOOKUP(D8838,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8838,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8838=\"\",\"\",+VLOOKUP(+EOMONTH(+F8838,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8838=\"\",\"\",VLOOKUP(D8838,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8838=\"\",\"\",IF(A8838=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8838,-2)+15,Cenários!$A:$D,2,FALSE)>A8838,+VLOOKUP(+EOMONTH(+A8838,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8838,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8838=\"\",\"\",VLOOKUP(F8838,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8838=\"\",\"\",IF(WORKDAY(+A8838,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8838,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8839=\"\",\"\",+IF(+A8839=D8839,+E8839,((+G8839/E8839)^+((NETWORKDAYS(+D8839,A8839,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8839,F8839,Feriados!$A$2:$A$1058)-1))*E8839)))","v":""},{"$f":"IF(A8839=\"\",\"\",+IF(+A8839=D8839,+VLOOKUP(D8839,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8839,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8839=\"\",\"\",+VLOOKUP(+EOMONTH(+F8839,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8839=\"\",\"\",VLOOKUP(D8839,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8839=\"\",\"\",IF(A8839=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8839,-2)+15,Cenários!$A:$D,2,FALSE)>A8839,+VLOOKUP(+EOMONTH(+A8839,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8839,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8839=\"\",\"\",VLOOKUP(F8839,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8839=\"\",\"\",IF(WORKDAY(+A8839,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8839,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8840=\"\",\"\",+IF(+A8840=D8840,+E8840,((+G8840/E8840)^+((NETWORKDAYS(+D8840,A8840,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8840,F8840,Feriados!$A$2:$A$1058)-1))*E8840)))","v":""},{"$f":"IF(A8840=\"\",\"\",+IF(+A8840=D8840,+VLOOKUP(D8840,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8840,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8840=\"\",\"\",+VLOOKUP(+EOMONTH(+F8840,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8840=\"\",\"\",VLOOKUP(D8840,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8840=\"\",\"\",IF(A8840=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8840,-2)+15,Cenários!$A:$D,2,FALSE)>A8840,+VLOOKUP(+EOMONTH(+A8840,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8840,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8840=\"\",\"\",VLOOKUP(F8840,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8840=\"\",\"\",IF(WORKDAY(+A8840,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8840,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8841=\"\",\"\",+IF(+A8841=D8841,+E8841,((+G8841/E8841)^+((NETWORKDAYS(+D8841,A8841,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8841,F8841,Feriados!$A$2:$A$1058)-1))*E8841)))","v":""},{"$f":"IF(A8841=\"\",\"\",+IF(+A8841=D8841,+VLOOKUP(D8841,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8841,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8841=\"\",\"\",+VLOOKUP(+EOMONTH(+F8841,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8841=\"\",\"\",VLOOKUP(D8841,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8841=\"\",\"\",IF(A8841=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8841,-2)+15,Cenários!$A:$D,2,FALSE)>A8841,+VLOOKUP(+EOMONTH(+A8841,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8841,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8841=\"\",\"\",VLOOKUP(F8841,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8841=\"\",\"\",IF(WORKDAY(+A8841,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8841,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8842=\"\",\"\",+IF(+A8842=D8842,+E8842,((+G8842/E8842)^+((NETWORKDAYS(+D8842,A8842,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8842,F8842,Feriados!$A$2:$A$1058)-1))*E8842)))","v":""},{"$f":"IF(A8842=\"\",\"\",+IF(+A8842=D8842,+VLOOKUP(D8842,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8842,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8842=\"\",\"\",+VLOOKUP(+EOMONTH(+F8842,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8842=\"\",\"\",VLOOKUP(D8842,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8842=\"\",\"\",IF(A8842=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8842,-2)+15,Cenários!$A:$D,2,FALSE)>A8842,+VLOOKUP(+EOMONTH(+A8842,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8842,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8842=\"\",\"\",VLOOKUP(F8842,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8842=\"\",\"\",IF(WORKDAY(+A8842,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8842,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8843=\"\",\"\",+IF(+A8843=D8843,+E8843,((+G8843/E8843)^+((NETWORKDAYS(+D8843,A8843,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8843,F8843,Feriados!$A$2:$A$1058)-1))*E8843)))","v":""},{"$f":"IF(A8843=\"\",\"\",+IF(+A8843=D8843,+VLOOKUP(D8843,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8843,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8843=\"\",\"\",+VLOOKUP(+EOMONTH(+F8843,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8843=\"\",\"\",VLOOKUP(D8843,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8843=\"\",\"\",IF(A8843=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8843,-2)+15,Cenários!$A:$D,2,FALSE)>A8843,+VLOOKUP(+EOMONTH(+A8843,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8843,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8843=\"\",\"\",VLOOKUP(F8843,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8843=\"\",\"\",IF(WORKDAY(+A8843,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8843,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8844=\"\",\"\",+IF(+A8844=D8844,+E8844,((+G8844/E8844)^+((NETWORKDAYS(+D8844,A8844,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8844,F8844,Feriados!$A$2:$A$1058)-1))*E8844)))","v":""},{"$f":"IF(A8844=\"\",\"\",+IF(+A8844=D8844,+VLOOKUP(D8844,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8844,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8844=\"\",\"\",+VLOOKUP(+EOMONTH(+F8844,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8844=\"\",\"\",VLOOKUP(D8844,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8844=\"\",\"\",IF(A8844=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8844,-2)+15,Cenários!$A:$D,2,FALSE)>A8844,+VLOOKUP(+EOMONTH(+A8844,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8844,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8844=\"\",\"\",VLOOKUP(F8844,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8844=\"\",\"\",IF(WORKDAY(+A8844,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8844,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8845=\"\",\"\",+IF(+A8845=D8845,+E8845,((+G8845/E8845)^+((NETWORKDAYS(+D8845,A8845,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8845,F8845,Feriados!$A$2:$A$1058)-1))*E8845)))","v":""},{"$f":"IF(A8845=\"\",\"\",+IF(+A8845=D8845,+VLOOKUP(D8845,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8845,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8845=\"\",\"\",+VLOOKUP(+EOMONTH(+F8845,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8845=\"\",\"\",VLOOKUP(D8845,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8845=\"\",\"\",IF(A8845=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8845,-2)+15,Cenários!$A:$D,2,FALSE)>A8845,+VLOOKUP(+EOMONTH(+A8845,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8845,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8845=\"\",\"\",VLOOKUP(F8845,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8845=\"\",\"\",IF(WORKDAY(+A8845,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8845,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8846=\"\",\"\",+IF(+A8846=D8846,+E8846,((+G8846/E8846)^+((NETWORKDAYS(+D8846,A8846,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8846,F8846,Feriados!$A$2:$A$1058)-1))*E8846)))","v":""},{"$f":"IF(A8846=\"\",\"\",+IF(+A8846=D8846,+VLOOKUP(D8846,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8846,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8846=\"\",\"\",+VLOOKUP(+EOMONTH(+F8846,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8846=\"\",\"\",VLOOKUP(D8846,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8846=\"\",\"\",IF(A8846=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8846,-2)+15,Cenários!$A:$D,2,FALSE)>A8846,+VLOOKUP(+EOMONTH(+A8846,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8846,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8846=\"\",\"\",VLOOKUP(F8846,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8846=\"\",\"\",IF(WORKDAY(+A8846,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8846,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8847=\"\",\"\",+IF(+A8847=D8847,+E8847,((+G8847/E8847)^+((NETWORKDAYS(+D8847,A8847,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8847,F8847,Feriados!$A$2:$A$1058)-1))*E8847)))","v":""},{"$f":"IF(A8847=\"\",\"\",+IF(+A8847=D8847,+VLOOKUP(D8847,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8847,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8847=\"\",\"\",+VLOOKUP(+EOMONTH(+F8847,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8847=\"\",\"\",VLOOKUP(D8847,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8847=\"\",\"\",IF(A8847=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8847,-2)+15,Cenários!$A:$D,2,FALSE)>A8847,+VLOOKUP(+EOMONTH(+A8847,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8847,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8847=\"\",\"\",VLOOKUP(F8847,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8847=\"\",\"\",IF(WORKDAY(+A8847,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8847,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8848=\"\",\"\",+IF(+A8848=D8848,+E8848,((+G8848/E8848)^+((NETWORKDAYS(+D8848,A8848,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8848,F8848,Feriados!$A$2:$A$1058)-1))*E8848)))","v":""},{"$f":"IF(A8848=\"\",\"\",+IF(+A8848=D8848,+VLOOKUP(D8848,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8848,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8848=\"\",\"\",+VLOOKUP(+EOMONTH(+F8848,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8848=\"\",\"\",VLOOKUP(D8848,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8848=\"\",\"\",IF(A8848=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8848,-2)+15,Cenários!$A:$D,2,FALSE)>A8848,+VLOOKUP(+EOMONTH(+A8848,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8848,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8848=\"\",\"\",VLOOKUP(F8848,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8848=\"\",\"\",IF(WORKDAY(+A8848,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8848,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8849=\"\",\"\",+IF(+A8849=D8849,+E8849,((+G8849/E8849)^+((NETWORKDAYS(+D8849,A8849,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8849,F8849,Feriados!$A$2:$A$1058)-1))*E8849)))","v":""},{"$f":"IF(A8849=\"\",\"\",+IF(+A8849=D8849,+VLOOKUP(D8849,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8849,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8849=\"\",\"\",+VLOOKUP(+EOMONTH(+F8849,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8849=\"\",\"\",VLOOKUP(D8849,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8849=\"\",\"\",IF(A8849=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8849,-2)+15,Cenários!$A:$D,2,FALSE)>A8849,+VLOOKUP(+EOMONTH(+A8849,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8849,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8849=\"\",\"\",VLOOKUP(F8849,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8849=\"\",\"\",IF(WORKDAY(+A8849,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8849,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8850=\"\",\"\",+IF(+A8850=D8850,+E8850,((+G8850/E8850)^+((NETWORKDAYS(+D8850,A8850,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8850,F8850,Feriados!$A$2:$A$1058)-1))*E8850)))","v":""},{"$f":"IF(A8850=\"\",\"\",+IF(+A8850=D8850,+VLOOKUP(D8850,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8850,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8850=\"\",\"\",+VLOOKUP(+EOMONTH(+F8850,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8850=\"\",\"\",VLOOKUP(D8850,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8850=\"\",\"\",IF(A8850=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8850,-2)+15,Cenários!$A:$D,2,FALSE)>A8850,+VLOOKUP(+EOMONTH(+A8850,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8850,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8850=\"\",\"\",VLOOKUP(F8850,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8850=\"\",\"\",IF(WORKDAY(+A8850,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8850,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8851=\"\",\"\",+IF(+A8851=D8851,+E8851,((+G8851/E8851)^+((NETWORKDAYS(+D8851,A8851,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8851,F8851,Feriados!$A$2:$A$1058)-1))*E8851)))","v":""},{"$f":"IF(A8851=\"\",\"\",+IF(+A8851=D8851,+VLOOKUP(D8851,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8851,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8851=\"\",\"\",+VLOOKUP(+EOMONTH(+F8851,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8851=\"\",\"\",VLOOKUP(D8851,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8851=\"\",\"\",IF(A8851=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8851,-2)+15,Cenários!$A:$D,2,FALSE)>A8851,+VLOOKUP(+EOMONTH(+A8851,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8851,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8851=\"\",\"\",VLOOKUP(F8851,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8851=\"\",\"\",IF(WORKDAY(+A8851,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8851,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8852=\"\",\"\",+IF(+A8852=D8852,+E8852,((+G8852/E8852)^+((NETWORKDAYS(+D8852,A8852,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8852,F8852,Feriados!$A$2:$A$1058)-1))*E8852)))","v":""},{"$f":"IF(A8852=\"\",\"\",+IF(+A8852=D8852,+VLOOKUP(D8852,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8852,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8852=\"\",\"\",+VLOOKUP(+EOMONTH(+F8852,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8852=\"\",\"\",VLOOKUP(D8852,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8852=\"\",\"\",IF(A8852=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8852,-2)+15,Cenários!$A:$D,2,FALSE)>A8852,+VLOOKUP(+EOMONTH(+A8852,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8852,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8852=\"\",\"\",VLOOKUP(F8852,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8852=\"\",\"\",IF(WORKDAY(+A8852,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8852,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8853=\"\",\"\",+IF(+A8853=D8853,+E8853,((+G8853/E8853)^+((NETWORKDAYS(+D8853,A8853,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8853,F8853,Feriados!$A$2:$A$1058)-1))*E8853)))","v":""},{"$f":"IF(A8853=\"\",\"\",+IF(+A8853=D8853,+VLOOKUP(D8853,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8853,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8853=\"\",\"\",+VLOOKUP(+EOMONTH(+F8853,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8853=\"\",\"\",VLOOKUP(D8853,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8853=\"\",\"\",IF(A8853=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8853,-2)+15,Cenários!$A:$D,2,FALSE)>A8853,+VLOOKUP(+EOMONTH(+A8853,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8853,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8853=\"\",\"\",VLOOKUP(F8853,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8853=\"\",\"\",IF(WORKDAY(+A8853,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8853,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8854=\"\",\"\",+IF(+A8854=D8854,+E8854,((+G8854/E8854)^+((NETWORKDAYS(+D8854,A8854,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8854,F8854,Feriados!$A$2:$A$1058)-1))*E8854)))","v":""},{"$f":"IF(A8854=\"\",\"\",+IF(+A8854=D8854,+VLOOKUP(D8854,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8854,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8854=\"\",\"\",+VLOOKUP(+EOMONTH(+F8854,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8854=\"\",\"\",VLOOKUP(D8854,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8854=\"\",\"\",IF(A8854=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8854,-2)+15,Cenários!$A:$D,2,FALSE)>A8854,+VLOOKUP(+EOMONTH(+A8854,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8854,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8854=\"\",\"\",VLOOKUP(F8854,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8854=\"\",\"\",IF(WORKDAY(+A8854,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8854,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8855=\"\",\"\",+IF(+A8855=D8855,+E8855,((+G8855/E8855)^+((NETWORKDAYS(+D8855,A8855,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8855,F8855,Feriados!$A$2:$A$1058)-1))*E8855)))","v":""},{"$f":"IF(A8855=\"\",\"\",+IF(+A8855=D8855,+VLOOKUP(D8855,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8855,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8855=\"\",\"\",+VLOOKUP(+EOMONTH(+F8855,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8855=\"\",\"\",VLOOKUP(D8855,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8855=\"\",\"\",IF(A8855=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8855,-2)+15,Cenários!$A:$D,2,FALSE)>A8855,+VLOOKUP(+EOMONTH(+A8855,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8855,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8855=\"\",\"\",VLOOKUP(F8855,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8855=\"\",\"\",IF(WORKDAY(+A8855,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8855,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8856=\"\",\"\",+IF(+A8856=D8856,+E8856,((+G8856/E8856)^+((NETWORKDAYS(+D8856,A8856,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8856,F8856,Feriados!$A$2:$A$1058)-1))*E8856)))","v":""},{"$f":"IF(A8856=\"\",\"\",+IF(+A8856=D8856,+VLOOKUP(D8856,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8856,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8856=\"\",\"\",+VLOOKUP(+EOMONTH(+F8856,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8856=\"\",\"\",VLOOKUP(D8856,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8856=\"\",\"\",IF(A8856=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8856,-2)+15,Cenários!$A:$D,2,FALSE)>A8856,+VLOOKUP(+EOMONTH(+A8856,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8856,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8856=\"\",\"\",VLOOKUP(F8856,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8856=\"\",\"\",IF(WORKDAY(+A8856,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8856,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8857=\"\",\"\",+IF(+A8857=D8857,+E8857,((+G8857/E8857)^+((NETWORKDAYS(+D8857,A8857,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8857,F8857,Feriados!$A$2:$A$1058)-1))*E8857)))","v":""},{"$f":"IF(A8857=\"\",\"\",+IF(+A8857=D8857,+VLOOKUP(D8857,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8857,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8857=\"\",\"\",+VLOOKUP(+EOMONTH(+F8857,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8857=\"\",\"\",VLOOKUP(D8857,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8857=\"\",\"\",IF(A8857=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8857,-2)+15,Cenários!$A:$D,2,FALSE)>A8857,+VLOOKUP(+EOMONTH(+A8857,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8857,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8857=\"\",\"\",VLOOKUP(F8857,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8857=\"\",\"\",IF(WORKDAY(+A8857,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8857,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8858=\"\",\"\",+IF(+A8858=D8858,+E8858,((+G8858/E8858)^+((NETWORKDAYS(+D8858,A8858,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8858,F8858,Feriados!$A$2:$A$1058)-1))*E8858)))","v":""},{"$f":"IF(A8858=\"\",\"\",+IF(+A8858=D8858,+VLOOKUP(D8858,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8858,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8858=\"\",\"\",+VLOOKUP(+EOMONTH(+F8858,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8858=\"\",\"\",VLOOKUP(D8858,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8858=\"\",\"\",IF(A8858=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8858,-2)+15,Cenários!$A:$D,2,FALSE)>A8858,+VLOOKUP(+EOMONTH(+A8858,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8858,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8858=\"\",\"\",VLOOKUP(F8858,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8858=\"\",\"\",IF(WORKDAY(+A8858,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8858,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8859=\"\",\"\",+IF(+A8859=D8859,+E8859,((+G8859/E8859)^+((NETWORKDAYS(+D8859,A8859,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8859,F8859,Feriados!$A$2:$A$1058)-1))*E8859)))","v":""},{"$f":"IF(A8859=\"\",\"\",+IF(+A8859=D8859,+VLOOKUP(D8859,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8859,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8859=\"\",\"\",+VLOOKUP(+EOMONTH(+F8859,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8859=\"\",\"\",VLOOKUP(D8859,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8859=\"\",\"\",IF(A8859=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8859,-2)+15,Cenários!$A:$D,2,FALSE)>A8859,+VLOOKUP(+EOMONTH(+A8859,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8859,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8859=\"\",\"\",VLOOKUP(F8859,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8859=\"\",\"\",IF(WORKDAY(+A8859,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8859,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8860=\"\",\"\",+IF(+A8860=D8860,+E8860,((+G8860/E8860)^+((NETWORKDAYS(+D8860,A8860,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8860,F8860,Feriados!$A$2:$A$1058)-1))*E8860)))","v":""},{"$f":"IF(A8860=\"\",\"\",+IF(+A8860=D8860,+VLOOKUP(D8860,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8860,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8860=\"\",\"\",+VLOOKUP(+EOMONTH(+F8860,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8860=\"\",\"\",VLOOKUP(D8860,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8860=\"\",\"\",IF(A8860=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8860,-2)+15,Cenários!$A:$D,2,FALSE)>A8860,+VLOOKUP(+EOMONTH(+A8860,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8860,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8860=\"\",\"\",VLOOKUP(F8860,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8860=\"\",\"\",IF(WORKDAY(+A8860,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8860,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8861=\"\",\"\",+IF(+A8861=D8861,+E8861,((+G8861/E8861)^+((NETWORKDAYS(+D8861,A8861,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8861,F8861,Feriados!$A$2:$A$1058)-1))*E8861)))","v":""},{"$f":"IF(A8861=\"\",\"\",+IF(+A8861=D8861,+VLOOKUP(D8861,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8861,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8861=\"\",\"\",+VLOOKUP(+EOMONTH(+F8861,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8861=\"\",\"\",VLOOKUP(D8861,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8861=\"\",\"\",IF(A8861=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8861,-2)+15,Cenários!$A:$D,2,FALSE)>A8861,+VLOOKUP(+EOMONTH(+A8861,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8861,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8861=\"\",\"\",VLOOKUP(F8861,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8861=\"\",\"\",IF(WORKDAY(+A8861,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8861,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8862=\"\",\"\",+IF(+A8862=D8862,+E8862,((+G8862/E8862)^+((NETWORKDAYS(+D8862,A8862,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8862,F8862,Feriados!$A$2:$A$1058)-1))*E8862)))","v":""},{"$f":"IF(A8862=\"\",\"\",+IF(+A8862=D8862,+VLOOKUP(D8862,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8862,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8862=\"\",\"\",+VLOOKUP(+EOMONTH(+F8862,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8862=\"\",\"\",VLOOKUP(D8862,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8862=\"\",\"\",IF(A8862=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8862,-2)+15,Cenários!$A:$D,2,FALSE)>A8862,+VLOOKUP(+EOMONTH(+A8862,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8862,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8862=\"\",\"\",VLOOKUP(F8862,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8862=\"\",\"\",IF(WORKDAY(+A8862,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8862,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8863=\"\",\"\",+IF(+A8863=D8863,+E8863,((+G8863/E8863)^+((NETWORKDAYS(+D8863,A8863,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8863,F8863,Feriados!$A$2:$A$1058)-1))*E8863)))","v":""},{"$f":"IF(A8863=\"\",\"\",+IF(+A8863=D8863,+VLOOKUP(D8863,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8863,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8863=\"\",\"\",+VLOOKUP(+EOMONTH(+F8863,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8863=\"\",\"\",VLOOKUP(D8863,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8863=\"\",\"\",IF(A8863=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8863,-2)+15,Cenários!$A:$D,2,FALSE)>A8863,+VLOOKUP(+EOMONTH(+A8863,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8863,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8863=\"\",\"\",VLOOKUP(F8863,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8863=\"\",\"\",IF(WORKDAY(+A8863,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8863,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8864=\"\",\"\",+IF(+A8864=D8864,+E8864,((+G8864/E8864)^+((NETWORKDAYS(+D8864,A8864,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8864,F8864,Feriados!$A$2:$A$1058)-1))*E8864)))","v":""},{"$f":"IF(A8864=\"\",\"\",+IF(+A8864=D8864,+VLOOKUP(D8864,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8864,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8864=\"\",\"\",+VLOOKUP(+EOMONTH(+F8864,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8864=\"\",\"\",VLOOKUP(D8864,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8864=\"\",\"\",IF(A8864=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8864,-2)+15,Cenários!$A:$D,2,FALSE)>A8864,+VLOOKUP(+EOMONTH(+A8864,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8864,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8864=\"\",\"\",VLOOKUP(F8864,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8864=\"\",\"\",IF(WORKDAY(+A8864,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8864,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8865=\"\",\"\",+IF(+A8865=D8865,+E8865,((+G8865/E8865)^+((NETWORKDAYS(+D8865,A8865,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8865,F8865,Feriados!$A$2:$A$1058)-1))*E8865)))","v":""},{"$f":"IF(A8865=\"\",\"\",+IF(+A8865=D8865,+VLOOKUP(D8865,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8865,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8865=\"\",\"\",+VLOOKUP(+EOMONTH(+F8865,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8865=\"\",\"\",VLOOKUP(D8865,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8865=\"\",\"\",IF(A8865=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8865,-2)+15,Cenários!$A:$D,2,FALSE)>A8865,+VLOOKUP(+EOMONTH(+A8865,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8865,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8865=\"\",\"\",VLOOKUP(F8865,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8865=\"\",\"\",IF(WORKDAY(+A8865,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8865,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8866=\"\",\"\",+IF(+A8866=D8866,+E8866,((+G8866/E8866)^+((NETWORKDAYS(+D8866,A8866,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8866,F8866,Feriados!$A$2:$A$1058)-1))*E8866)))","v":""},{"$f":"IF(A8866=\"\",\"\",+IF(+A8866=D8866,+VLOOKUP(D8866,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8866,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8866=\"\",\"\",+VLOOKUP(+EOMONTH(+F8866,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8866=\"\",\"\",VLOOKUP(D8866,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8866=\"\",\"\",IF(A8866=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8866,-2)+15,Cenários!$A:$D,2,FALSE)>A8866,+VLOOKUP(+EOMONTH(+A8866,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8866,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8866=\"\",\"\",VLOOKUP(F8866,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8866=\"\",\"\",IF(WORKDAY(+A8866,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8866,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8867=\"\",\"\",+IF(+A8867=D8867,+E8867,((+G8867/E8867)^+((NETWORKDAYS(+D8867,A8867,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8867,F8867,Feriados!$A$2:$A$1058)-1))*E8867)))","v":""},{"$f":"IF(A8867=\"\",\"\",+IF(+A8867=D8867,+VLOOKUP(D8867,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8867,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8867=\"\",\"\",+VLOOKUP(+EOMONTH(+F8867,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8867=\"\",\"\",VLOOKUP(D8867,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8867=\"\",\"\",IF(A8867=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8867,-2)+15,Cenários!$A:$D,2,FALSE)>A8867,+VLOOKUP(+EOMONTH(+A8867,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8867,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8867=\"\",\"\",VLOOKUP(F8867,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8867=\"\",\"\",IF(WORKDAY(+A8867,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8867,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8868=\"\",\"\",+IF(+A8868=D8868,+E8868,((+G8868/E8868)^+((NETWORKDAYS(+D8868,A8868,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8868,F8868,Feriados!$A$2:$A$1058)-1))*E8868)))","v":""},{"$f":"IF(A8868=\"\",\"\",+IF(+A8868=D8868,+VLOOKUP(D8868,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8868,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8868=\"\",\"\",+VLOOKUP(+EOMONTH(+F8868,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8868=\"\",\"\",VLOOKUP(D8868,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8868=\"\",\"\",IF(A8868=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8868,-2)+15,Cenários!$A:$D,2,FALSE)>A8868,+VLOOKUP(+EOMONTH(+A8868,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8868,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8868=\"\",\"\",VLOOKUP(F8868,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8868=\"\",\"\",IF(WORKDAY(+A8868,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8868,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8869=\"\",\"\",+IF(+A8869=D8869,+E8869,((+G8869/E8869)^+((NETWORKDAYS(+D8869,A8869,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8869,F8869,Feriados!$A$2:$A$1058)-1))*E8869)))","v":""},{"$f":"IF(A8869=\"\",\"\",+IF(+A8869=D8869,+VLOOKUP(D8869,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8869,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8869=\"\",\"\",+VLOOKUP(+EOMONTH(+F8869,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8869=\"\",\"\",VLOOKUP(D8869,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8869=\"\",\"\",IF(A8869=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8869,-2)+15,Cenários!$A:$D,2,FALSE)>A8869,+VLOOKUP(+EOMONTH(+A8869,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8869,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8869=\"\",\"\",VLOOKUP(F8869,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8869=\"\",\"\",IF(WORKDAY(+A8869,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8869,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8870=\"\",\"\",+IF(+A8870=D8870,+E8870,((+G8870/E8870)^+((NETWORKDAYS(+D8870,A8870,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8870,F8870,Feriados!$A$2:$A$1058)-1))*E8870)))","v":""},{"$f":"IF(A8870=\"\",\"\",+IF(+A8870=D8870,+VLOOKUP(D8870,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8870,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8870=\"\",\"\",+VLOOKUP(+EOMONTH(+F8870,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8870=\"\",\"\",VLOOKUP(D8870,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8870=\"\",\"\",IF(A8870=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8870,-2)+15,Cenários!$A:$D,2,FALSE)>A8870,+VLOOKUP(+EOMONTH(+A8870,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8870,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8870=\"\",\"\",VLOOKUP(F8870,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8870=\"\",\"\",IF(WORKDAY(+A8870,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8870,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8871=\"\",\"\",+IF(+A8871=D8871,+E8871,((+G8871/E8871)^+((NETWORKDAYS(+D8871,A8871,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8871,F8871,Feriados!$A$2:$A$1058)-1))*E8871)))","v":""},{"$f":"IF(A8871=\"\",\"\",+IF(+A8871=D8871,+VLOOKUP(D8871,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8871,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8871=\"\",\"\",+VLOOKUP(+EOMONTH(+F8871,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8871=\"\",\"\",VLOOKUP(D8871,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8871=\"\",\"\",IF(A8871=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8871,-2)+15,Cenários!$A:$D,2,FALSE)>A8871,+VLOOKUP(+EOMONTH(+A8871,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8871,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8871=\"\",\"\",VLOOKUP(F8871,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8871=\"\",\"\",IF(WORKDAY(+A8871,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8871,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8872=\"\",\"\",+IF(+A8872=D8872,+E8872,((+G8872/E8872)^+((NETWORKDAYS(+D8872,A8872,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8872,F8872,Feriados!$A$2:$A$1058)-1))*E8872)))","v":""},{"$f":"IF(A8872=\"\",\"\",+IF(+A8872=D8872,+VLOOKUP(D8872,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8872,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8872=\"\",\"\",+VLOOKUP(+EOMONTH(+F8872,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8872=\"\",\"\",VLOOKUP(D8872,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8872=\"\",\"\",IF(A8872=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8872,-2)+15,Cenários!$A:$D,2,FALSE)>A8872,+VLOOKUP(+EOMONTH(+A8872,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8872,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8872=\"\",\"\",VLOOKUP(F8872,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8872=\"\",\"\",IF(WORKDAY(+A8872,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8872,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8873=\"\",\"\",+IF(+A8873=D8873,+E8873,((+G8873/E8873)^+((NETWORKDAYS(+D8873,A8873,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8873,F8873,Feriados!$A$2:$A$1058)-1))*E8873)))","v":""},{"$f":"IF(A8873=\"\",\"\",+IF(+A8873=D8873,+VLOOKUP(D8873,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8873,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8873=\"\",\"\",+VLOOKUP(+EOMONTH(+F8873,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8873=\"\",\"\",VLOOKUP(D8873,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8873=\"\",\"\",IF(A8873=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8873,-2)+15,Cenários!$A:$D,2,FALSE)>A8873,+VLOOKUP(+EOMONTH(+A8873,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8873,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8873=\"\",\"\",VLOOKUP(F8873,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8873=\"\",\"\",IF(WORKDAY(+A8873,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8873,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8874=\"\",\"\",+IF(+A8874=D8874,+E8874,((+G8874/E8874)^+((NETWORKDAYS(+D8874,A8874,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8874,F8874,Feriados!$A$2:$A$1058)-1))*E8874)))","v":""},{"$f":"IF(A8874=\"\",\"\",+IF(+A8874=D8874,+VLOOKUP(D8874,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8874,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8874=\"\",\"\",+VLOOKUP(+EOMONTH(+F8874,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8874=\"\",\"\",VLOOKUP(D8874,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8874=\"\",\"\",IF(A8874=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8874,-2)+15,Cenários!$A:$D,2,FALSE)>A8874,+VLOOKUP(+EOMONTH(+A8874,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8874,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8874=\"\",\"\",VLOOKUP(F8874,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8874=\"\",\"\",IF(WORKDAY(+A8874,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8874,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8875=\"\",\"\",+IF(+A8875=D8875,+E8875,((+G8875/E8875)^+((NETWORKDAYS(+D8875,A8875,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8875,F8875,Feriados!$A$2:$A$1058)-1))*E8875)))","v":""},{"$f":"IF(A8875=\"\",\"\",+IF(+A8875=D8875,+VLOOKUP(D8875,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8875,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8875=\"\",\"\",+VLOOKUP(+EOMONTH(+F8875,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8875=\"\",\"\",VLOOKUP(D8875,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8875=\"\",\"\",IF(A8875=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8875,-2)+15,Cenários!$A:$D,2,FALSE)>A8875,+VLOOKUP(+EOMONTH(+A8875,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8875,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8875=\"\",\"\",VLOOKUP(F8875,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8875=\"\",\"\",IF(WORKDAY(+A8875,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8875,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8876=\"\",\"\",+IF(+A8876=D8876,+E8876,((+G8876/E8876)^+((NETWORKDAYS(+D8876,A8876,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8876,F8876,Feriados!$A$2:$A$1058)-1))*E8876)))","v":""},{"$f":"IF(A8876=\"\",\"\",+IF(+A8876=D8876,+VLOOKUP(D8876,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8876,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8876=\"\",\"\",+VLOOKUP(+EOMONTH(+F8876,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8876=\"\",\"\",VLOOKUP(D8876,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8876=\"\",\"\",IF(A8876=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8876,-2)+15,Cenários!$A:$D,2,FALSE)>A8876,+VLOOKUP(+EOMONTH(+A8876,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8876,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8876=\"\",\"\",VLOOKUP(F8876,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8876=\"\",\"\",IF(WORKDAY(+A8876,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8876,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8877=\"\",\"\",+IF(+A8877=D8877,+E8877,((+G8877/E8877)^+((NETWORKDAYS(+D8877,A8877,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8877,F8877,Feriados!$A$2:$A$1058)-1))*E8877)))","v":""},{"$f":"IF(A8877=\"\",\"\",+IF(+A8877=D8877,+VLOOKUP(D8877,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8877,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8877=\"\",\"\",+VLOOKUP(+EOMONTH(+F8877,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8877=\"\",\"\",VLOOKUP(D8877,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8877=\"\",\"\",IF(A8877=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8877,-2)+15,Cenários!$A:$D,2,FALSE)>A8877,+VLOOKUP(+EOMONTH(+A8877,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8877,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8877=\"\",\"\",VLOOKUP(F8877,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8877=\"\",\"\",IF(WORKDAY(+A8877,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8877,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8878=\"\",\"\",+IF(+A8878=D8878,+E8878,((+G8878/E8878)^+((NETWORKDAYS(+D8878,A8878,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8878,F8878,Feriados!$A$2:$A$1058)-1))*E8878)))","v":""},{"$f":"IF(A8878=\"\",\"\",+IF(+A8878=D8878,+VLOOKUP(D8878,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8878,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8878=\"\",\"\",+VLOOKUP(+EOMONTH(+F8878,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8878=\"\",\"\",VLOOKUP(D8878,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8878=\"\",\"\",IF(A8878=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8878,-2)+15,Cenários!$A:$D,2,FALSE)>A8878,+VLOOKUP(+EOMONTH(+A8878,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8878,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8878=\"\",\"\",VLOOKUP(F8878,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8878=\"\",\"\",IF(WORKDAY(+A8878,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8878,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8879=\"\",\"\",+IF(+A8879=D8879,+E8879,((+G8879/E8879)^+((NETWORKDAYS(+D8879,A8879,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8879,F8879,Feriados!$A$2:$A$1058)-1))*E8879)))","v":""},{"$f":"IF(A8879=\"\",\"\",+IF(+A8879=D8879,+VLOOKUP(D8879,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8879,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8879=\"\",\"\",+VLOOKUP(+EOMONTH(+F8879,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8879=\"\",\"\",VLOOKUP(D8879,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8879=\"\",\"\",IF(A8879=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8879,-2)+15,Cenários!$A:$D,2,FALSE)>A8879,+VLOOKUP(+EOMONTH(+A8879,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8879,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8879=\"\",\"\",VLOOKUP(F8879,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8879=\"\",\"\",IF(WORKDAY(+A8879,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8879,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8880=\"\",\"\",+IF(+A8880=D8880,+E8880,((+G8880/E8880)^+((NETWORKDAYS(+D8880,A8880,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8880,F8880,Feriados!$A$2:$A$1058)-1))*E8880)))","v":""},{"$f":"IF(A8880=\"\",\"\",+IF(+A8880=D8880,+VLOOKUP(D8880,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8880,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8880=\"\",\"\",+VLOOKUP(+EOMONTH(+F8880,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8880=\"\",\"\",VLOOKUP(D8880,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8880=\"\",\"\",IF(A8880=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8880,-2)+15,Cenários!$A:$D,2,FALSE)>A8880,+VLOOKUP(+EOMONTH(+A8880,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8880,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8880=\"\",\"\",VLOOKUP(F8880,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8880=\"\",\"\",IF(WORKDAY(+A8880,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8880,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8881=\"\",\"\",+IF(+A8881=D8881,+E8881,((+G8881/E8881)^+((NETWORKDAYS(+D8881,A8881,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8881,F8881,Feriados!$A$2:$A$1058)-1))*E8881)))","v":""},{"$f":"IF(A8881=\"\",\"\",+IF(+A8881=D8881,+VLOOKUP(D8881,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8881,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8881=\"\",\"\",+VLOOKUP(+EOMONTH(+F8881,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8881=\"\",\"\",VLOOKUP(D8881,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8881=\"\",\"\",IF(A8881=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8881,-2)+15,Cenários!$A:$D,2,FALSE)>A8881,+VLOOKUP(+EOMONTH(+A8881,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8881,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8881=\"\",\"\",VLOOKUP(F8881,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8881=\"\",\"\",IF(WORKDAY(+A8881,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8881,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8882=\"\",\"\",+IF(+A8882=D8882,+E8882,((+G8882/E8882)^+((NETWORKDAYS(+D8882,A8882,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8882,F8882,Feriados!$A$2:$A$1058)-1))*E8882)))","v":""},{"$f":"IF(A8882=\"\",\"\",+IF(+A8882=D8882,+VLOOKUP(D8882,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8882,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8882=\"\",\"\",+VLOOKUP(+EOMONTH(+F8882,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8882=\"\",\"\",VLOOKUP(D8882,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8882=\"\",\"\",IF(A8882=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8882,-2)+15,Cenários!$A:$D,2,FALSE)>A8882,+VLOOKUP(+EOMONTH(+A8882,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8882,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8882=\"\",\"\",VLOOKUP(F8882,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8882=\"\",\"\",IF(WORKDAY(+A8882,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8882,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8883=\"\",\"\",+IF(+A8883=D8883,+E8883,((+G8883/E8883)^+((NETWORKDAYS(+D8883,A8883,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8883,F8883,Feriados!$A$2:$A$1058)-1))*E8883)))","v":""},{"$f":"IF(A8883=\"\",\"\",+IF(+A8883=D8883,+VLOOKUP(D8883,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8883,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8883=\"\",\"\",+VLOOKUP(+EOMONTH(+F8883,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8883=\"\",\"\",VLOOKUP(D8883,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8883=\"\",\"\",IF(A8883=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8883,-2)+15,Cenários!$A:$D,2,FALSE)>A8883,+VLOOKUP(+EOMONTH(+A8883,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8883,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8883=\"\",\"\",VLOOKUP(F8883,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8883=\"\",\"\",IF(WORKDAY(+A8883,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8883,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8884=\"\",\"\",+IF(+A8884=D8884,+E8884,((+G8884/E8884)^+((NETWORKDAYS(+D8884,A8884,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8884,F8884,Feriados!$A$2:$A$1058)-1))*E8884)))","v":""},{"$f":"IF(A8884=\"\",\"\",+IF(+A8884=D8884,+VLOOKUP(D8884,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8884,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8884=\"\",\"\",+VLOOKUP(+EOMONTH(+F8884,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8884=\"\",\"\",VLOOKUP(D8884,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8884=\"\",\"\",IF(A8884=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8884,-2)+15,Cenários!$A:$D,2,FALSE)>A8884,+VLOOKUP(+EOMONTH(+A8884,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8884,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8884=\"\",\"\",VLOOKUP(F8884,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8884=\"\",\"\",IF(WORKDAY(+A8884,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8884,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8885=\"\",\"\",+IF(+A8885=D8885,+E8885,((+G8885/E8885)^+((NETWORKDAYS(+D8885,A8885,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8885,F8885,Feriados!$A$2:$A$1058)-1))*E8885)))","v":""},{"$f":"IF(A8885=\"\",\"\",+IF(+A8885=D8885,+VLOOKUP(D8885,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8885,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8885=\"\",\"\",+VLOOKUP(+EOMONTH(+F8885,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8885=\"\",\"\",VLOOKUP(D8885,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8885=\"\",\"\",IF(A8885=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8885,-2)+15,Cenários!$A:$D,2,FALSE)>A8885,+VLOOKUP(+EOMONTH(+A8885,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8885,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8885=\"\",\"\",VLOOKUP(F8885,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8885=\"\",\"\",IF(WORKDAY(+A8885,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8885,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8886=\"\",\"\",+IF(+A8886=D8886,+E8886,((+G8886/E8886)^+((NETWORKDAYS(+D8886,A8886,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8886,F8886,Feriados!$A$2:$A$1058)-1))*E8886)))","v":""},{"$f":"IF(A8886=\"\",\"\",+IF(+A8886=D8886,+VLOOKUP(D8886,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8886,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8886=\"\",\"\",+VLOOKUP(+EOMONTH(+F8886,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8886=\"\",\"\",VLOOKUP(D8886,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8886=\"\",\"\",IF(A8886=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8886,-2)+15,Cenários!$A:$D,2,FALSE)>A8886,+VLOOKUP(+EOMONTH(+A8886,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8886,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8886=\"\",\"\",VLOOKUP(F8886,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8886=\"\",\"\",IF(WORKDAY(+A8886,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8886,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8887=\"\",\"\",+IF(+A8887=D8887,+E8887,((+G8887/E8887)^+((NETWORKDAYS(+D8887,A8887,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8887,F8887,Feriados!$A$2:$A$1058)-1))*E8887)))","v":""},{"$f":"IF(A8887=\"\",\"\",+IF(+A8887=D8887,+VLOOKUP(D8887,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8887,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8887=\"\",\"\",+VLOOKUP(+EOMONTH(+F8887,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8887=\"\",\"\",VLOOKUP(D8887,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8887=\"\",\"\",IF(A8887=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8887,-2)+15,Cenários!$A:$D,2,FALSE)>A8887,+VLOOKUP(+EOMONTH(+A8887,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8887,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8887=\"\",\"\",VLOOKUP(F8887,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8887=\"\",\"\",IF(WORKDAY(+A8887,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8887,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8888=\"\",\"\",+IF(+A8888=D8888,+E8888,((+G8888/E8888)^+((NETWORKDAYS(+D8888,A8888,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8888,F8888,Feriados!$A$2:$A$1058)-1))*E8888)))","v":""},{"$f":"IF(A8888=\"\",\"\",+IF(+A8888=D8888,+VLOOKUP(D8888,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8888,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8888=\"\",\"\",+VLOOKUP(+EOMONTH(+F8888,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8888=\"\",\"\",VLOOKUP(D8888,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8888=\"\",\"\",IF(A8888=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8888,-2)+15,Cenários!$A:$D,2,FALSE)>A8888,+VLOOKUP(+EOMONTH(+A8888,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8888,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8888=\"\",\"\",VLOOKUP(F8888,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8888=\"\",\"\",IF(WORKDAY(+A8888,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8888,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8889=\"\",\"\",+IF(+A8889=D8889,+E8889,((+G8889/E8889)^+((NETWORKDAYS(+D8889,A8889,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8889,F8889,Feriados!$A$2:$A$1058)-1))*E8889)))","v":""},{"$f":"IF(A8889=\"\",\"\",+IF(+A8889=D8889,+VLOOKUP(D8889,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8889,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8889=\"\",\"\",+VLOOKUP(+EOMONTH(+F8889,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8889=\"\",\"\",VLOOKUP(D8889,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8889=\"\",\"\",IF(A8889=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8889,-2)+15,Cenários!$A:$D,2,FALSE)>A8889,+VLOOKUP(+EOMONTH(+A8889,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8889,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8889=\"\",\"\",VLOOKUP(F8889,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8889=\"\",\"\",IF(WORKDAY(+A8889,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8889,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8890=\"\",\"\",+IF(+A8890=D8890,+E8890,((+G8890/E8890)^+((NETWORKDAYS(+D8890,A8890,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8890,F8890,Feriados!$A$2:$A$1058)-1))*E8890)))","v":""},{"$f":"IF(A8890=\"\",\"\",+IF(+A8890=D8890,+VLOOKUP(D8890,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8890,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8890=\"\",\"\",+VLOOKUP(+EOMONTH(+F8890,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8890=\"\",\"\",VLOOKUP(D8890,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8890=\"\",\"\",IF(A8890=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8890,-2)+15,Cenários!$A:$D,2,FALSE)>A8890,+VLOOKUP(+EOMONTH(+A8890,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8890,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8890=\"\",\"\",VLOOKUP(F8890,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8890=\"\",\"\",IF(WORKDAY(+A8890,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8890,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8891=\"\",\"\",+IF(+A8891=D8891,+E8891,((+G8891/E8891)^+((NETWORKDAYS(+D8891,A8891,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8891,F8891,Feriados!$A$2:$A$1058)-1))*E8891)))","v":""},{"$f":"IF(A8891=\"\",\"\",+IF(+A8891=D8891,+VLOOKUP(D8891,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8891,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8891=\"\",\"\",+VLOOKUP(+EOMONTH(+F8891,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8891=\"\",\"\",VLOOKUP(D8891,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8891=\"\",\"\",IF(A8891=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8891,-2)+15,Cenários!$A:$D,2,FALSE)>A8891,+VLOOKUP(+EOMONTH(+A8891,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8891,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8891=\"\",\"\",VLOOKUP(F8891,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8891=\"\",\"\",IF(WORKDAY(+A8891,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8891,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8892=\"\",\"\",+IF(+A8892=D8892,+E8892,((+G8892/E8892)^+((NETWORKDAYS(+D8892,A8892,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8892,F8892,Feriados!$A$2:$A$1058)-1))*E8892)))","v":""},{"$f":"IF(A8892=\"\",\"\",+IF(+A8892=D8892,+VLOOKUP(D8892,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8892,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8892=\"\",\"\",+VLOOKUP(+EOMONTH(+F8892,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8892=\"\",\"\",VLOOKUP(D8892,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8892=\"\",\"\",IF(A8892=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8892,-2)+15,Cenários!$A:$D,2,FALSE)>A8892,+VLOOKUP(+EOMONTH(+A8892,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8892,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8892=\"\",\"\",VLOOKUP(F8892,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8892=\"\",\"\",IF(WORKDAY(+A8892,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8892,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8893=\"\",\"\",+IF(+A8893=D8893,+E8893,((+G8893/E8893)^+((NETWORKDAYS(+D8893,A8893,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8893,F8893,Feriados!$A$2:$A$1058)-1))*E8893)))","v":""},{"$f":"IF(A8893=\"\",\"\",+IF(+A8893=D8893,+VLOOKUP(D8893,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8893,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8893=\"\",\"\",+VLOOKUP(+EOMONTH(+F8893,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8893=\"\",\"\",VLOOKUP(D8893,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8893=\"\",\"\",IF(A8893=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8893,-2)+15,Cenários!$A:$D,2,FALSE)>A8893,+VLOOKUP(+EOMONTH(+A8893,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8893,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8893=\"\",\"\",VLOOKUP(F8893,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8893=\"\",\"\",IF(WORKDAY(+A8893,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8893,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8894=\"\",\"\",+IF(+A8894=D8894,+E8894,((+G8894/E8894)^+((NETWORKDAYS(+D8894,A8894,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8894,F8894,Feriados!$A$2:$A$1058)-1))*E8894)))","v":""},{"$f":"IF(A8894=\"\",\"\",+IF(+A8894=D8894,+VLOOKUP(D8894,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8894,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8894=\"\",\"\",+VLOOKUP(+EOMONTH(+F8894,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8894=\"\",\"\",VLOOKUP(D8894,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8894=\"\",\"\",IF(A8894=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8894,-2)+15,Cenários!$A:$D,2,FALSE)>A8894,+VLOOKUP(+EOMONTH(+A8894,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8894,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8894=\"\",\"\",VLOOKUP(F8894,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8894=\"\",\"\",IF(WORKDAY(+A8894,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8894,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8895=\"\",\"\",+IF(+A8895=D8895,+E8895,((+G8895/E8895)^+((NETWORKDAYS(+D8895,A8895,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8895,F8895,Feriados!$A$2:$A$1058)-1))*E8895)))","v":""},{"$f":"IF(A8895=\"\",\"\",+IF(+A8895=D8895,+VLOOKUP(D8895,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8895,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8895=\"\",\"\",+VLOOKUP(+EOMONTH(+F8895,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8895=\"\",\"\",VLOOKUP(D8895,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8895=\"\",\"\",IF(A8895=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8895,-2)+15,Cenários!$A:$D,2,FALSE)>A8895,+VLOOKUP(+EOMONTH(+A8895,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8895,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8895=\"\",\"\",VLOOKUP(F8895,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8895=\"\",\"\",IF(WORKDAY(+A8895,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8895,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8896=\"\",\"\",+IF(+A8896=D8896,+E8896,((+G8896/E8896)^+((NETWORKDAYS(+D8896,A8896,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8896,F8896,Feriados!$A$2:$A$1058)-1))*E8896)))","v":""},{"$f":"IF(A8896=\"\",\"\",+IF(+A8896=D8896,+VLOOKUP(D8896,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8896,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8896=\"\",\"\",+VLOOKUP(+EOMONTH(+F8896,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8896=\"\",\"\",VLOOKUP(D8896,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8896=\"\",\"\",IF(A8896=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8896,-2)+15,Cenários!$A:$D,2,FALSE)>A8896,+VLOOKUP(+EOMONTH(+A8896,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8896,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8896=\"\",\"\",VLOOKUP(F8896,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8896=\"\",\"\",IF(WORKDAY(+A8896,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8896,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8897=\"\",\"\",+IF(+A8897=D8897,+E8897,((+G8897/E8897)^+((NETWORKDAYS(+D8897,A8897,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8897,F8897,Feriados!$A$2:$A$1058)-1))*E8897)))","v":""},{"$f":"IF(A8897=\"\",\"\",+IF(+A8897=D8897,+VLOOKUP(D8897,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8897,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8897=\"\",\"\",+VLOOKUP(+EOMONTH(+F8897,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8897=\"\",\"\",VLOOKUP(D8897,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8897=\"\",\"\",IF(A8897=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8897,-2)+15,Cenários!$A:$D,2,FALSE)>A8897,+VLOOKUP(+EOMONTH(+A8897,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8897,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8897=\"\",\"\",VLOOKUP(F8897,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8897=\"\",\"\",IF(WORKDAY(+A8897,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8897,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8898=\"\",\"\",+IF(+A8898=D8898,+E8898,((+G8898/E8898)^+((NETWORKDAYS(+D8898,A8898,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8898,F8898,Feriados!$A$2:$A$1058)-1))*E8898)))","v":""},{"$f":"IF(A8898=\"\",\"\",+IF(+A8898=D8898,+VLOOKUP(D8898,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8898,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8898=\"\",\"\",+VLOOKUP(+EOMONTH(+F8898,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8898=\"\",\"\",VLOOKUP(D8898,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8898=\"\",\"\",IF(A8898=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8898,-2)+15,Cenários!$A:$D,2,FALSE)>A8898,+VLOOKUP(+EOMONTH(+A8898,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8898,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8898=\"\",\"\",VLOOKUP(F8898,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8898=\"\",\"\",IF(WORKDAY(+A8898,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8898,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8899=\"\",\"\",+IF(+A8899=D8899,+E8899,((+G8899/E8899)^+((NETWORKDAYS(+D8899,A8899,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8899,F8899,Feriados!$A$2:$A$1058)-1))*E8899)))","v":""},{"$f":"IF(A8899=\"\",\"\",+IF(+A8899=D8899,+VLOOKUP(D8899,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8899,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8899=\"\",\"\",+VLOOKUP(+EOMONTH(+F8899,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8899=\"\",\"\",VLOOKUP(D8899,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8899=\"\",\"\",IF(A8899=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8899,-2)+15,Cenários!$A:$D,2,FALSE)>A8899,+VLOOKUP(+EOMONTH(+A8899,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8899,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8899=\"\",\"\",VLOOKUP(F8899,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8899=\"\",\"\",IF(WORKDAY(+A8899,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8899,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8900=\"\",\"\",+IF(+A8900=D8900,+E8900,((+G8900/E8900)^+((NETWORKDAYS(+D8900,A8900,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8900,F8900,Feriados!$A$2:$A$1058)-1))*E8900)))","v":""},{"$f":"IF(A8900=\"\",\"\",+IF(+A8900=D8900,+VLOOKUP(D8900,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8900,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8900=\"\",\"\",+VLOOKUP(+EOMONTH(+F8900,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8900=\"\",\"\",VLOOKUP(D8900,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8900=\"\",\"\",IF(A8900=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8900,-2)+15,Cenários!$A:$D,2,FALSE)>A8900,+VLOOKUP(+EOMONTH(+A8900,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8900,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8900=\"\",\"\",VLOOKUP(F8900,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8900=\"\",\"\",IF(WORKDAY(+A8900,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8900,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8901=\"\",\"\",+IF(+A8901=D8901,+E8901,((+G8901/E8901)^+((NETWORKDAYS(+D8901,A8901,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8901,F8901,Feriados!$A$2:$A$1058)-1))*E8901)))","v":""},{"$f":"IF(A8901=\"\",\"\",+IF(+A8901=D8901,+VLOOKUP(D8901,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8901,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8901=\"\",\"\",+VLOOKUP(+EOMONTH(+F8901,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8901=\"\",\"\",VLOOKUP(D8901,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8901=\"\",\"\",IF(A8901=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8901,-2)+15,Cenários!$A:$D,2,FALSE)>A8901,+VLOOKUP(+EOMONTH(+A8901,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8901,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8901=\"\",\"\",VLOOKUP(F8901,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8901=\"\",\"\",IF(WORKDAY(+A8901,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8901,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8902=\"\",\"\",+IF(+A8902=D8902,+E8902,((+G8902/E8902)^+((NETWORKDAYS(+D8902,A8902,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8902,F8902,Feriados!$A$2:$A$1058)-1))*E8902)))","v":""},{"$f":"IF(A8902=\"\",\"\",+IF(+A8902=D8902,+VLOOKUP(D8902,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8902,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8902=\"\",\"\",+VLOOKUP(+EOMONTH(+F8902,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8902=\"\",\"\",VLOOKUP(D8902,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8902=\"\",\"\",IF(A8902=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8902,-2)+15,Cenários!$A:$D,2,FALSE)>A8902,+VLOOKUP(+EOMONTH(+A8902,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8902,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8902=\"\",\"\",VLOOKUP(F8902,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8902=\"\",\"\",IF(WORKDAY(+A8902,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8902,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8903=\"\",\"\",+IF(+A8903=D8903,+E8903,((+G8903/E8903)^+((NETWORKDAYS(+D8903,A8903,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8903,F8903,Feriados!$A$2:$A$1058)-1))*E8903)))","v":""},{"$f":"IF(A8903=\"\",\"\",+IF(+A8903=D8903,+VLOOKUP(D8903,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8903,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8903=\"\",\"\",+VLOOKUP(+EOMONTH(+F8903,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8903=\"\",\"\",VLOOKUP(D8903,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8903=\"\",\"\",IF(A8903=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8903,-2)+15,Cenários!$A:$D,2,FALSE)>A8903,+VLOOKUP(+EOMONTH(+A8903,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8903,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8903=\"\",\"\",VLOOKUP(F8903,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8903=\"\",\"\",IF(WORKDAY(+A8903,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8903,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8904=\"\",\"\",+IF(+A8904=D8904,+E8904,((+G8904/E8904)^+((NETWORKDAYS(+D8904,A8904,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8904,F8904,Feriados!$A$2:$A$1058)-1))*E8904)))","v":""},{"$f":"IF(A8904=\"\",\"\",+IF(+A8904=D8904,+VLOOKUP(D8904,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8904,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8904=\"\",\"\",+VLOOKUP(+EOMONTH(+F8904,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8904=\"\",\"\",VLOOKUP(D8904,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8904=\"\",\"\",IF(A8904=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8904,-2)+15,Cenários!$A:$D,2,FALSE)>A8904,+VLOOKUP(+EOMONTH(+A8904,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8904,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8904=\"\",\"\",VLOOKUP(F8904,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8904=\"\",\"\",IF(WORKDAY(+A8904,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8904,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8905=\"\",\"\",+IF(+A8905=D8905,+E8905,((+G8905/E8905)^+((NETWORKDAYS(+D8905,A8905,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8905,F8905,Feriados!$A$2:$A$1058)-1))*E8905)))","v":""},{"$f":"IF(A8905=\"\",\"\",+IF(+A8905=D8905,+VLOOKUP(D8905,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8905,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8905=\"\",\"\",+VLOOKUP(+EOMONTH(+F8905,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8905=\"\",\"\",VLOOKUP(D8905,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8905=\"\",\"\",IF(A8905=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8905,-2)+15,Cenários!$A:$D,2,FALSE)>A8905,+VLOOKUP(+EOMONTH(+A8905,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8905,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8905=\"\",\"\",VLOOKUP(F8905,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8905=\"\",\"\",IF(WORKDAY(+A8905,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8905,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8906=\"\",\"\",+IF(+A8906=D8906,+E8906,((+G8906/E8906)^+((NETWORKDAYS(+D8906,A8906,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8906,F8906,Feriados!$A$2:$A$1058)-1))*E8906)))","v":""},{"$f":"IF(A8906=\"\",\"\",+IF(+A8906=D8906,+VLOOKUP(D8906,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8906,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8906=\"\",\"\",+VLOOKUP(+EOMONTH(+F8906,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8906=\"\",\"\",VLOOKUP(D8906,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8906=\"\",\"\",IF(A8906=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8906,-2)+15,Cenários!$A:$D,2,FALSE)>A8906,+VLOOKUP(+EOMONTH(+A8906,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8906,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8906=\"\",\"\",VLOOKUP(F8906,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8906=\"\",\"\",IF(WORKDAY(+A8906,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8906,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8907=\"\",\"\",+IF(+A8907=D8907,+E8907,((+G8907/E8907)^+((NETWORKDAYS(+D8907,A8907,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8907,F8907,Feriados!$A$2:$A$1058)-1))*E8907)))","v":""},{"$f":"IF(A8907=\"\",\"\",+IF(+A8907=D8907,+VLOOKUP(D8907,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8907,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8907=\"\",\"\",+VLOOKUP(+EOMONTH(+F8907,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8907=\"\",\"\",VLOOKUP(D8907,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8907=\"\",\"\",IF(A8907=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8907,-2)+15,Cenários!$A:$D,2,FALSE)>A8907,+VLOOKUP(+EOMONTH(+A8907,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8907,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8907=\"\",\"\",VLOOKUP(F8907,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8907=\"\",\"\",IF(WORKDAY(+A8907,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8907,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8908=\"\",\"\",+IF(+A8908=D8908,+E8908,((+G8908/E8908)^+((NETWORKDAYS(+D8908,A8908,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8908,F8908,Feriados!$A$2:$A$1058)-1))*E8908)))","v":""},{"$f":"IF(A8908=\"\",\"\",+IF(+A8908=D8908,+VLOOKUP(D8908,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8908,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8908=\"\",\"\",+VLOOKUP(+EOMONTH(+F8908,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8908=\"\",\"\",VLOOKUP(D8908,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8908=\"\",\"\",IF(A8908=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8908,-2)+15,Cenários!$A:$D,2,FALSE)>A8908,+VLOOKUP(+EOMONTH(+A8908,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8908,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8908=\"\",\"\",VLOOKUP(F8908,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8908=\"\",\"\",IF(WORKDAY(+A8908,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8908,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8909=\"\",\"\",+IF(+A8909=D8909,+E8909,((+G8909/E8909)^+((NETWORKDAYS(+D8909,A8909,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8909,F8909,Feriados!$A$2:$A$1058)-1))*E8909)))","v":""},{"$f":"IF(A8909=\"\",\"\",+IF(+A8909=D8909,+VLOOKUP(D8909,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8909,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8909=\"\",\"\",+VLOOKUP(+EOMONTH(+F8909,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8909=\"\",\"\",VLOOKUP(D8909,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8909=\"\",\"\",IF(A8909=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8909,-2)+15,Cenários!$A:$D,2,FALSE)>A8909,+VLOOKUP(+EOMONTH(+A8909,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8909,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8909=\"\",\"\",VLOOKUP(F8909,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8909=\"\",\"\",IF(WORKDAY(+A8909,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8909,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8910=\"\",\"\",+IF(+A8910=D8910,+E8910,((+G8910/E8910)^+((NETWORKDAYS(+D8910,A8910,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8910,F8910,Feriados!$A$2:$A$1058)-1))*E8910)))","v":""},{"$f":"IF(A8910=\"\",\"\",+IF(+A8910=D8910,+VLOOKUP(D8910,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8910,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8910=\"\",\"\",+VLOOKUP(+EOMONTH(+F8910,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8910=\"\",\"\",VLOOKUP(D8910,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8910=\"\",\"\",IF(A8910=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8910,-2)+15,Cenários!$A:$D,2,FALSE)>A8910,+VLOOKUP(+EOMONTH(+A8910,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8910,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8910=\"\",\"\",VLOOKUP(F8910,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8910=\"\",\"\",IF(WORKDAY(+A8910,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8910,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8911=\"\",\"\",+IF(+A8911=D8911,+E8911,((+G8911/E8911)^+((NETWORKDAYS(+D8911,A8911,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8911,F8911,Feriados!$A$2:$A$1058)-1))*E8911)))","v":""},{"$f":"IF(A8911=\"\",\"\",+IF(+A8911=D8911,+VLOOKUP(D8911,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8911,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8911=\"\",\"\",+VLOOKUP(+EOMONTH(+F8911,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8911=\"\",\"\",VLOOKUP(D8911,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8911=\"\",\"\",IF(A8911=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8911,-2)+15,Cenários!$A:$D,2,FALSE)>A8911,+VLOOKUP(+EOMONTH(+A8911,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8911,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8911=\"\",\"\",VLOOKUP(F8911,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8911=\"\",\"\",IF(WORKDAY(+A8911,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8911,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8912=\"\",\"\",+IF(+A8912=D8912,+E8912,((+G8912/E8912)^+((NETWORKDAYS(+D8912,A8912,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8912,F8912,Feriados!$A$2:$A$1058)-1))*E8912)))","v":""},{"$f":"IF(A8912=\"\",\"\",+IF(+A8912=D8912,+VLOOKUP(D8912,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8912,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8912=\"\",\"\",+VLOOKUP(+EOMONTH(+F8912,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8912=\"\",\"\",VLOOKUP(D8912,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8912=\"\",\"\",IF(A8912=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8912,-2)+15,Cenários!$A:$D,2,FALSE)>A8912,+VLOOKUP(+EOMONTH(+A8912,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8912,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8912=\"\",\"\",VLOOKUP(F8912,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8912=\"\",\"\",IF(WORKDAY(+A8912,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8912,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8913=\"\",\"\",+IF(+A8913=D8913,+E8913,((+G8913/E8913)^+((NETWORKDAYS(+D8913,A8913,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8913,F8913,Feriados!$A$2:$A$1058)-1))*E8913)))","v":""},{"$f":"IF(A8913=\"\",\"\",+IF(+A8913=D8913,+VLOOKUP(D8913,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8913,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8913=\"\",\"\",+VLOOKUP(+EOMONTH(+F8913,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8913=\"\",\"\",VLOOKUP(D8913,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8913=\"\",\"\",IF(A8913=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8913,-2)+15,Cenários!$A:$D,2,FALSE)>A8913,+VLOOKUP(+EOMONTH(+A8913,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8913,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8913=\"\",\"\",VLOOKUP(F8913,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8913=\"\",\"\",IF(WORKDAY(+A8913,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8913,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8914=\"\",\"\",+IF(+A8914=D8914,+E8914,((+G8914/E8914)^+((NETWORKDAYS(+D8914,A8914,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8914,F8914,Feriados!$A$2:$A$1058)-1))*E8914)))","v":""},{"$f":"IF(A8914=\"\",\"\",+IF(+A8914=D8914,+VLOOKUP(D8914,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8914,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8914=\"\",\"\",+VLOOKUP(+EOMONTH(+F8914,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8914=\"\",\"\",VLOOKUP(D8914,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8914=\"\",\"\",IF(A8914=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8914,-2)+15,Cenários!$A:$D,2,FALSE)>A8914,+VLOOKUP(+EOMONTH(+A8914,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8914,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8914=\"\",\"\",VLOOKUP(F8914,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8914=\"\",\"\",IF(WORKDAY(+A8914,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8914,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8915=\"\",\"\",+IF(+A8915=D8915,+E8915,((+G8915/E8915)^+((NETWORKDAYS(+D8915,A8915,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8915,F8915,Feriados!$A$2:$A$1058)-1))*E8915)))","v":""},{"$f":"IF(A8915=\"\",\"\",+IF(+A8915=D8915,+VLOOKUP(D8915,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8915,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8915=\"\",\"\",+VLOOKUP(+EOMONTH(+F8915,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8915=\"\",\"\",VLOOKUP(D8915,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8915=\"\",\"\",IF(A8915=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8915,-2)+15,Cenários!$A:$D,2,FALSE)>A8915,+VLOOKUP(+EOMONTH(+A8915,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8915,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8915=\"\",\"\",VLOOKUP(F8915,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8915=\"\",\"\",IF(WORKDAY(+A8915,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8915,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8916=\"\",\"\",+IF(+A8916=D8916,+E8916,((+G8916/E8916)^+((NETWORKDAYS(+D8916,A8916,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8916,F8916,Feriados!$A$2:$A$1058)-1))*E8916)))","v":""},{"$f":"IF(A8916=\"\",\"\",+IF(+A8916=D8916,+VLOOKUP(D8916,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8916,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8916=\"\",\"\",+VLOOKUP(+EOMONTH(+F8916,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8916=\"\",\"\",VLOOKUP(D8916,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8916=\"\",\"\",IF(A8916=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8916,-2)+15,Cenários!$A:$D,2,FALSE)>A8916,+VLOOKUP(+EOMONTH(+A8916,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8916,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8916=\"\",\"\",VLOOKUP(F8916,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8916=\"\",\"\",IF(WORKDAY(+A8916,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8916,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8917=\"\",\"\",+IF(+A8917=D8917,+E8917,((+G8917/E8917)^+((NETWORKDAYS(+D8917,A8917,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8917,F8917,Feriados!$A$2:$A$1058)-1))*E8917)))","v":""},{"$f":"IF(A8917=\"\",\"\",+IF(+A8917=D8917,+VLOOKUP(D8917,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8917,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8917=\"\",\"\",+VLOOKUP(+EOMONTH(+F8917,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8917=\"\",\"\",VLOOKUP(D8917,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8917=\"\",\"\",IF(A8917=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8917,-2)+15,Cenários!$A:$D,2,FALSE)>A8917,+VLOOKUP(+EOMONTH(+A8917,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8917,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8917=\"\",\"\",VLOOKUP(F8917,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8917=\"\",\"\",IF(WORKDAY(+A8917,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8917,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8918=\"\",\"\",+IF(+A8918=D8918,+E8918,((+G8918/E8918)^+((NETWORKDAYS(+D8918,A8918,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8918,F8918,Feriados!$A$2:$A$1058)-1))*E8918)))","v":""},{"$f":"IF(A8918=\"\",\"\",+IF(+A8918=D8918,+VLOOKUP(D8918,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8918,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8918=\"\",\"\",+VLOOKUP(+EOMONTH(+F8918,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8918=\"\",\"\",VLOOKUP(D8918,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8918=\"\",\"\",IF(A8918=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8918,-2)+15,Cenários!$A:$D,2,FALSE)>A8918,+VLOOKUP(+EOMONTH(+A8918,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8918,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8918=\"\",\"\",VLOOKUP(F8918,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8918=\"\",\"\",IF(WORKDAY(+A8918,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8918,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8919=\"\",\"\",+IF(+A8919=D8919,+E8919,((+G8919/E8919)^+((NETWORKDAYS(+D8919,A8919,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8919,F8919,Feriados!$A$2:$A$1058)-1))*E8919)))","v":""},{"$f":"IF(A8919=\"\",\"\",+IF(+A8919=D8919,+VLOOKUP(D8919,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8919,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8919=\"\",\"\",+VLOOKUP(+EOMONTH(+F8919,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8919=\"\",\"\",VLOOKUP(D8919,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8919=\"\",\"\",IF(A8919=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8919,-2)+15,Cenários!$A:$D,2,FALSE)>A8919,+VLOOKUP(+EOMONTH(+A8919,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8919,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8919=\"\",\"\",VLOOKUP(F8919,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8919=\"\",\"\",IF(WORKDAY(+A8919,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8919,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8920=\"\",\"\",+IF(+A8920=D8920,+E8920,((+G8920/E8920)^+((NETWORKDAYS(+D8920,A8920,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8920,F8920,Feriados!$A$2:$A$1058)-1))*E8920)))","v":""},{"$f":"IF(A8920=\"\",\"\",+IF(+A8920=D8920,+VLOOKUP(D8920,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8920,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8920=\"\",\"\",+VLOOKUP(+EOMONTH(+F8920,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8920=\"\",\"\",VLOOKUP(D8920,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8920=\"\",\"\",IF(A8920=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8920,-2)+15,Cenários!$A:$D,2,FALSE)>A8920,+VLOOKUP(+EOMONTH(+A8920,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8920,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8920=\"\",\"\",VLOOKUP(F8920,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8920=\"\",\"\",IF(WORKDAY(+A8920,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8920,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8921=\"\",\"\",+IF(+A8921=D8921,+E8921,((+G8921/E8921)^+((NETWORKDAYS(+D8921,A8921,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8921,F8921,Feriados!$A$2:$A$1058)-1))*E8921)))","v":""},{"$f":"IF(A8921=\"\",\"\",+IF(+A8921=D8921,+VLOOKUP(D8921,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8921,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8921=\"\",\"\",+VLOOKUP(+EOMONTH(+F8921,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8921=\"\",\"\",VLOOKUP(D8921,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8921=\"\",\"\",IF(A8921=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8921,-2)+15,Cenários!$A:$D,2,FALSE)>A8921,+VLOOKUP(+EOMONTH(+A8921,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8921,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8921=\"\",\"\",VLOOKUP(F8921,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8921=\"\",\"\",IF(WORKDAY(+A8921,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8921,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8922=\"\",\"\",+IF(+A8922=D8922,+E8922,((+G8922/E8922)^+((NETWORKDAYS(+D8922,A8922,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8922,F8922,Feriados!$A$2:$A$1058)-1))*E8922)))","v":""},{"$f":"IF(A8922=\"\",\"\",+IF(+A8922=D8922,+VLOOKUP(D8922,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8922,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8922=\"\",\"\",+VLOOKUP(+EOMONTH(+F8922,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8922=\"\",\"\",VLOOKUP(D8922,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8922=\"\",\"\",IF(A8922=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8922,-2)+15,Cenários!$A:$D,2,FALSE)>A8922,+VLOOKUP(+EOMONTH(+A8922,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8922,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8922=\"\",\"\",VLOOKUP(F8922,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8922=\"\",\"\",IF(WORKDAY(+A8922,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8922,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8923=\"\",\"\",+IF(+A8923=D8923,+E8923,((+G8923/E8923)^+((NETWORKDAYS(+D8923,A8923,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8923,F8923,Feriados!$A$2:$A$1058)-1))*E8923)))","v":""},{"$f":"IF(A8923=\"\",\"\",+IF(+A8923=D8923,+VLOOKUP(D8923,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8923,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8923=\"\",\"\",+VLOOKUP(+EOMONTH(+F8923,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8923=\"\",\"\",VLOOKUP(D8923,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8923=\"\",\"\",IF(A8923=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8923,-2)+15,Cenários!$A:$D,2,FALSE)>A8923,+VLOOKUP(+EOMONTH(+A8923,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8923,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8923=\"\",\"\",VLOOKUP(F8923,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8923=\"\",\"\",IF(WORKDAY(+A8923,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8923,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8924=\"\",\"\",+IF(+A8924=D8924,+E8924,((+G8924/E8924)^+((NETWORKDAYS(+D8924,A8924,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8924,F8924,Feriados!$A$2:$A$1058)-1))*E8924)))","v":""},{"$f":"IF(A8924=\"\",\"\",+IF(+A8924=D8924,+VLOOKUP(D8924,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8924,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8924=\"\",\"\",+VLOOKUP(+EOMONTH(+F8924,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8924=\"\",\"\",VLOOKUP(D8924,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8924=\"\",\"\",IF(A8924=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8924,-2)+15,Cenários!$A:$D,2,FALSE)>A8924,+VLOOKUP(+EOMONTH(+A8924,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8924,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8924=\"\",\"\",VLOOKUP(F8924,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8924=\"\",\"\",IF(WORKDAY(+A8924,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8924,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8925=\"\",\"\",+IF(+A8925=D8925,+E8925,((+G8925/E8925)^+((NETWORKDAYS(+D8925,A8925,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8925,F8925,Feriados!$A$2:$A$1058)-1))*E8925)))","v":""},{"$f":"IF(A8925=\"\",\"\",+IF(+A8925=D8925,+VLOOKUP(D8925,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8925,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8925=\"\",\"\",+VLOOKUP(+EOMONTH(+F8925,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8925=\"\",\"\",VLOOKUP(D8925,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8925=\"\",\"\",IF(A8925=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8925,-2)+15,Cenários!$A:$D,2,FALSE)>A8925,+VLOOKUP(+EOMONTH(+A8925,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8925,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8925=\"\",\"\",VLOOKUP(F8925,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8925=\"\",\"\",IF(WORKDAY(+A8925,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8925,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8926=\"\",\"\",+IF(+A8926=D8926,+E8926,((+G8926/E8926)^+((NETWORKDAYS(+D8926,A8926,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8926,F8926,Feriados!$A$2:$A$1058)-1))*E8926)))","v":""},{"$f":"IF(A8926=\"\",\"\",+IF(+A8926=D8926,+VLOOKUP(D8926,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8926,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8926=\"\",\"\",+VLOOKUP(+EOMONTH(+F8926,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8926=\"\",\"\",VLOOKUP(D8926,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8926=\"\",\"\",IF(A8926=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8926,-2)+15,Cenários!$A:$D,2,FALSE)>A8926,+VLOOKUP(+EOMONTH(+A8926,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8926,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8926=\"\",\"\",VLOOKUP(F8926,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8926=\"\",\"\",IF(WORKDAY(+A8926,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8926,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8927=\"\",\"\",+IF(+A8927=D8927,+E8927,((+G8927/E8927)^+((NETWORKDAYS(+D8927,A8927,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8927,F8927,Feriados!$A$2:$A$1058)-1))*E8927)))","v":""},{"$f":"IF(A8927=\"\",\"\",+IF(+A8927=D8927,+VLOOKUP(D8927,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8927,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8927=\"\",\"\",+VLOOKUP(+EOMONTH(+F8927,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8927=\"\",\"\",VLOOKUP(D8927,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8927=\"\",\"\",IF(A8927=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8927,-2)+15,Cenários!$A:$D,2,FALSE)>A8927,+VLOOKUP(+EOMONTH(+A8927,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8927,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8927=\"\",\"\",VLOOKUP(F8927,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8927=\"\",\"\",IF(WORKDAY(+A8927,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8927,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8928=\"\",\"\",+IF(+A8928=D8928,+E8928,((+G8928/E8928)^+((NETWORKDAYS(+D8928,A8928,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8928,F8928,Feriados!$A$2:$A$1058)-1))*E8928)))","v":""},{"$f":"IF(A8928=\"\",\"\",+IF(+A8928=D8928,+VLOOKUP(D8928,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8928,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8928=\"\",\"\",+VLOOKUP(+EOMONTH(+F8928,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8928=\"\",\"\",VLOOKUP(D8928,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8928=\"\",\"\",IF(A8928=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8928,-2)+15,Cenários!$A:$D,2,FALSE)>A8928,+VLOOKUP(+EOMONTH(+A8928,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8928,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8928=\"\",\"\",VLOOKUP(F8928,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8928=\"\",\"\",IF(WORKDAY(+A8928,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8928,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8929=\"\",\"\",+IF(+A8929=D8929,+E8929,((+G8929/E8929)^+((NETWORKDAYS(+D8929,A8929,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8929,F8929,Feriados!$A$2:$A$1058)-1))*E8929)))","v":""},{"$f":"IF(A8929=\"\",\"\",+IF(+A8929=D8929,+VLOOKUP(D8929,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8929,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8929=\"\",\"\",+VLOOKUP(+EOMONTH(+F8929,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8929=\"\",\"\",VLOOKUP(D8929,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8929=\"\",\"\",IF(A8929=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8929,-2)+15,Cenários!$A:$D,2,FALSE)>A8929,+VLOOKUP(+EOMONTH(+A8929,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8929,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8929=\"\",\"\",VLOOKUP(F8929,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8929=\"\",\"\",IF(WORKDAY(+A8929,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8929,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8930=\"\",\"\",+IF(+A8930=D8930,+E8930,((+G8930/E8930)^+((NETWORKDAYS(+D8930,A8930,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8930,F8930,Feriados!$A$2:$A$1058)-1))*E8930)))","v":""},{"$f":"IF(A8930=\"\",\"\",+IF(+A8930=D8930,+VLOOKUP(D8930,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8930,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8930=\"\",\"\",+VLOOKUP(+EOMONTH(+F8930,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8930=\"\",\"\",VLOOKUP(D8930,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8930=\"\",\"\",IF(A8930=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8930,-2)+15,Cenários!$A:$D,2,FALSE)>A8930,+VLOOKUP(+EOMONTH(+A8930,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8930,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8930=\"\",\"\",VLOOKUP(F8930,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8930=\"\",\"\",IF(WORKDAY(+A8930,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8930,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8931=\"\",\"\",+IF(+A8931=D8931,+E8931,((+G8931/E8931)^+((NETWORKDAYS(+D8931,A8931,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8931,F8931,Feriados!$A$2:$A$1058)-1))*E8931)))","v":""},{"$f":"IF(A8931=\"\",\"\",+IF(+A8931=D8931,+VLOOKUP(D8931,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8931,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8931=\"\",\"\",+VLOOKUP(+EOMONTH(+F8931,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8931=\"\",\"\",VLOOKUP(D8931,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8931=\"\",\"\",IF(A8931=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8931,-2)+15,Cenários!$A:$D,2,FALSE)>A8931,+VLOOKUP(+EOMONTH(+A8931,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8931,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8931=\"\",\"\",VLOOKUP(F8931,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8931=\"\",\"\",IF(WORKDAY(+A8931,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8931,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8932=\"\",\"\",+IF(+A8932=D8932,+E8932,((+G8932/E8932)^+((NETWORKDAYS(+D8932,A8932,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8932,F8932,Feriados!$A$2:$A$1058)-1))*E8932)))","v":""},{"$f":"IF(A8932=\"\",\"\",+IF(+A8932=D8932,+VLOOKUP(D8932,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8932,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8932=\"\",\"\",+VLOOKUP(+EOMONTH(+F8932,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8932=\"\",\"\",VLOOKUP(D8932,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8932=\"\",\"\",IF(A8932=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8932,-2)+15,Cenários!$A:$D,2,FALSE)>A8932,+VLOOKUP(+EOMONTH(+A8932,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8932,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8932=\"\",\"\",VLOOKUP(F8932,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8932=\"\",\"\",IF(WORKDAY(+A8932,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8932,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8933=\"\",\"\",+IF(+A8933=D8933,+E8933,((+G8933/E8933)^+((NETWORKDAYS(+D8933,A8933,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8933,F8933,Feriados!$A$2:$A$1058)-1))*E8933)))","v":""},{"$f":"IF(A8933=\"\",\"\",+IF(+A8933=D8933,+VLOOKUP(D8933,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8933,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8933=\"\",\"\",+VLOOKUP(+EOMONTH(+F8933,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8933=\"\",\"\",VLOOKUP(D8933,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8933=\"\",\"\",IF(A8933=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8933,-2)+15,Cenários!$A:$D,2,FALSE)>A8933,+VLOOKUP(+EOMONTH(+A8933,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8933,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8933=\"\",\"\",VLOOKUP(F8933,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8933=\"\",\"\",IF(WORKDAY(+A8933,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8933,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8934=\"\",\"\",+IF(+A8934=D8934,+E8934,((+G8934/E8934)^+((NETWORKDAYS(+D8934,A8934,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8934,F8934,Feriados!$A$2:$A$1058)-1))*E8934)))","v":""},{"$f":"IF(A8934=\"\",\"\",+IF(+A8934=D8934,+VLOOKUP(D8934,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8934,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8934=\"\",\"\",+VLOOKUP(+EOMONTH(+F8934,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8934=\"\",\"\",VLOOKUP(D8934,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8934=\"\",\"\",IF(A8934=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8934,-2)+15,Cenários!$A:$D,2,FALSE)>A8934,+VLOOKUP(+EOMONTH(+A8934,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8934,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8934=\"\",\"\",VLOOKUP(F8934,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8934=\"\",\"\",IF(WORKDAY(+A8934,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8934,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8935=\"\",\"\",+IF(+A8935=D8935,+E8935,((+G8935/E8935)^+((NETWORKDAYS(+D8935,A8935,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8935,F8935,Feriados!$A$2:$A$1058)-1))*E8935)))","v":""},{"$f":"IF(A8935=\"\",\"\",+IF(+A8935=D8935,+VLOOKUP(D8935,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8935,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8935=\"\",\"\",+VLOOKUP(+EOMONTH(+F8935,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8935=\"\",\"\",VLOOKUP(D8935,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8935=\"\",\"\",IF(A8935=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8935,-2)+15,Cenários!$A:$D,2,FALSE)>A8935,+VLOOKUP(+EOMONTH(+A8935,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8935,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8935=\"\",\"\",VLOOKUP(F8935,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8935=\"\",\"\",IF(WORKDAY(+A8935,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8935,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8936=\"\",\"\",+IF(+A8936=D8936,+E8936,((+G8936/E8936)^+((NETWORKDAYS(+D8936,A8936,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8936,F8936,Feriados!$A$2:$A$1058)-1))*E8936)))","v":""},{"$f":"IF(A8936=\"\",\"\",+IF(+A8936=D8936,+VLOOKUP(D8936,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8936,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8936=\"\",\"\",+VLOOKUP(+EOMONTH(+F8936,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8936=\"\",\"\",VLOOKUP(D8936,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8936=\"\",\"\",IF(A8936=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8936,-2)+15,Cenários!$A:$D,2,FALSE)>A8936,+VLOOKUP(+EOMONTH(+A8936,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8936,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8936=\"\",\"\",VLOOKUP(F8936,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8936=\"\",\"\",IF(WORKDAY(+A8936,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8936,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8937=\"\",\"\",+IF(+A8937=D8937,+E8937,((+G8937/E8937)^+((NETWORKDAYS(+D8937,A8937,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8937,F8937,Feriados!$A$2:$A$1058)-1))*E8937)))","v":""},{"$f":"IF(A8937=\"\",\"\",+IF(+A8937=D8937,+VLOOKUP(D8937,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8937,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8937=\"\",\"\",+VLOOKUP(+EOMONTH(+F8937,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8937=\"\",\"\",VLOOKUP(D8937,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8937=\"\",\"\",IF(A8937=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8937,-2)+15,Cenários!$A:$D,2,FALSE)>A8937,+VLOOKUP(+EOMONTH(+A8937,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8937,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8937=\"\",\"\",VLOOKUP(F8937,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8937=\"\",\"\",IF(WORKDAY(+A8937,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8937,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8938=\"\",\"\",+IF(+A8938=D8938,+E8938,((+G8938/E8938)^+((NETWORKDAYS(+D8938,A8938,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8938,F8938,Feriados!$A$2:$A$1058)-1))*E8938)))","v":""},{"$f":"IF(A8938=\"\",\"\",+IF(+A8938=D8938,+VLOOKUP(D8938,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8938,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8938=\"\",\"\",+VLOOKUP(+EOMONTH(+F8938,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8938=\"\",\"\",VLOOKUP(D8938,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8938=\"\",\"\",IF(A8938=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8938,-2)+15,Cenários!$A:$D,2,FALSE)>A8938,+VLOOKUP(+EOMONTH(+A8938,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8938,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8938=\"\",\"\",VLOOKUP(F8938,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8938=\"\",\"\",IF(WORKDAY(+A8938,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8938,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8939=\"\",\"\",+IF(+A8939=D8939,+E8939,((+G8939/E8939)^+((NETWORKDAYS(+D8939,A8939,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8939,F8939,Feriados!$A$2:$A$1058)-1))*E8939)))","v":""},{"$f":"IF(A8939=\"\",\"\",+IF(+A8939=D8939,+VLOOKUP(D8939,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8939,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8939=\"\",\"\",+VLOOKUP(+EOMONTH(+F8939,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8939=\"\",\"\",VLOOKUP(D8939,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8939=\"\",\"\",IF(A8939=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8939,-2)+15,Cenários!$A:$D,2,FALSE)>A8939,+VLOOKUP(+EOMONTH(+A8939,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8939,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8939=\"\",\"\",VLOOKUP(F8939,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8939=\"\",\"\",IF(WORKDAY(+A8939,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8939,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8940=\"\",\"\",+IF(+A8940=D8940,+E8940,((+G8940/E8940)^+((NETWORKDAYS(+D8940,A8940,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8940,F8940,Feriados!$A$2:$A$1058)-1))*E8940)))","v":""},{"$f":"IF(A8940=\"\",\"\",+IF(+A8940=D8940,+VLOOKUP(D8940,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8940,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8940=\"\",\"\",+VLOOKUP(+EOMONTH(+F8940,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8940=\"\",\"\",VLOOKUP(D8940,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8940=\"\",\"\",IF(A8940=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8940,-2)+15,Cenários!$A:$D,2,FALSE)>A8940,+VLOOKUP(+EOMONTH(+A8940,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8940,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8940=\"\",\"\",VLOOKUP(F8940,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8940=\"\",\"\",IF(WORKDAY(+A8940,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8940,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8941=\"\",\"\",+IF(+A8941=D8941,+E8941,((+G8941/E8941)^+((NETWORKDAYS(+D8941,A8941,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8941,F8941,Feriados!$A$2:$A$1058)-1))*E8941)))","v":""},{"$f":"IF(A8941=\"\",\"\",+IF(+A8941=D8941,+VLOOKUP(D8941,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8941,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8941=\"\",\"\",+VLOOKUP(+EOMONTH(+F8941,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8941=\"\",\"\",VLOOKUP(D8941,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8941=\"\",\"\",IF(A8941=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8941,-2)+15,Cenários!$A:$D,2,FALSE)>A8941,+VLOOKUP(+EOMONTH(+A8941,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8941,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8941=\"\",\"\",VLOOKUP(F8941,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8941=\"\",\"\",IF(WORKDAY(+A8941,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8941,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8942=\"\",\"\",+IF(+A8942=D8942,+E8942,((+G8942/E8942)^+((NETWORKDAYS(+D8942,A8942,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8942,F8942,Feriados!$A$2:$A$1058)-1))*E8942)))","v":""},{"$f":"IF(A8942=\"\",\"\",+IF(+A8942=D8942,+VLOOKUP(D8942,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8942,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8942=\"\",\"\",+VLOOKUP(+EOMONTH(+F8942,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8942=\"\",\"\",VLOOKUP(D8942,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8942=\"\",\"\",IF(A8942=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8942,-2)+15,Cenários!$A:$D,2,FALSE)>A8942,+VLOOKUP(+EOMONTH(+A8942,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8942,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8942=\"\",\"\",VLOOKUP(F8942,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8942=\"\",\"\",IF(WORKDAY(+A8942,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8942,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8943=\"\",\"\",+IF(+A8943=D8943,+E8943,((+G8943/E8943)^+((NETWORKDAYS(+D8943,A8943,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8943,F8943,Feriados!$A$2:$A$1058)-1))*E8943)))","v":""},{"$f":"IF(A8943=\"\",\"\",+IF(+A8943=D8943,+VLOOKUP(D8943,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8943,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8943=\"\",\"\",+VLOOKUP(+EOMONTH(+F8943,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8943=\"\",\"\",VLOOKUP(D8943,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8943=\"\",\"\",IF(A8943=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8943,-2)+15,Cenários!$A:$D,2,FALSE)>A8943,+VLOOKUP(+EOMONTH(+A8943,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8943,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8943=\"\",\"\",VLOOKUP(F8943,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8943=\"\",\"\",IF(WORKDAY(+A8943,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8943,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8944=\"\",\"\",+IF(+A8944=D8944,+E8944,((+G8944/E8944)^+((NETWORKDAYS(+D8944,A8944,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8944,F8944,Feriados!$A$2:$A$1058)-1))*E8944)))","v":""},{"$f":"IF(A8944=\"\",\"\",+IF(+A8944=D8944,+VLOOKUP(D8944,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8944,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8944=\"\",\"\",+VLOOKUP(+EOMONTH(+F8944,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8944=\"\",\"\",VLOOKUP(D8944,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8944=\"\",\"\",IF(A8944=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8944,-2)+15,Cenários!$A:$D,2,FALSE)>A8944,+VLOOKUP(+EOMONTH(+A8944,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8944,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8944=\"\",\"\",VLOOKUP(F8944,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8944=\"\",\"\",IF(WORKDAY(+A8944,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8944,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8945=\"\",\"\",+IF(+A8945=D8945,+E8945,((+G8945/E8945)^+((NETWORKDAYS(+D8945,A8945,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8945,F8945,Feriados!$A$2:$A$1058)-1))*E8945)))","v":""},{"$f":"IF(A8945=\"\",\"\",+IF(+A8945=D8945,+VLOOKUP(D8945,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8945,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8945=\"\",\"\",+VLOOKUP(+EOMONTH(+F8945,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8945=\"\",\"\",VLOOKUP(D8945,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8945=\"\",\"\",IF(A8945=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8945,-2)+15,Cenários!$A:$D,2,FALSE)>A8945,+VLOOKUP(+EOMONTH(+A8945,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8945,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8945=\"\",\"\",VLOOKUP(F8945,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8945=\"\",\"\",IF(WORKDAY(+A8945,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8945,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8946=\"\",\"\",+IF(+A8946=D8946,+E8946,((+G8946/E8946)^+((NETWORKDAYS(+D8946,A8946,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8946,F8946,Feriados!$A$2:$A$1058)-1))*E8946)))","v":""},{"$f":"IF(A8946=\"\",\"\",+IF(+A8946=D8946,+VLOOKUP(D8946,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8946,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8946=\"\",\"\",+VLOOKUP(+EOMONTH(+F8946,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8946=\"\",\"\",VLOOKUP(D8946,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8946=\"\",\"\",IF(A8946=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8946,-2)+15,Cenários!$A:$D,2,FALSE)>A8946,+VLOOKUP(+EOMONTH(+A8946,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8946,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8946=\"\",\"\",VLOOKUP(F8946,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8946=\"\",\"\",IF(WORKDAY(+A8946,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8946,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8947=\"\",\"\",+IF(+A8947=D8947,+E8947,((+G8947/E8947)^+((NETWORKDAYS(+D8947,A8947,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8947,F8947,Feriados!$A$2:$A$1058)-1))*E8947)))","v":""},{"$f":"IF(A8947=\"\",\"\",+IF(+A8947=D8947,+VLOOKUP(D8947,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8947,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8947=\"\",\"\",+VLOOKUP(+EOMONTH(+F8947,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8947=\"\",\"\",VLOOKUP(D8947,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8947=\"\",\"\",IF(A8947=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8947,-2)+15,Cenários!$A:$D,2,FALSE)>A8947,+VLOOKUP(+EOMONTH(+A8947,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8947,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8947=\"\",\"\",VLOOKUP(F8947,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8947=\"\",\"\",IF(WORKDAY(+A8947,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8947,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8948=\"\",\"\",+IF(+A8948=D8948,+E8948,((+G8948/E8948)^+((NETWORKDAYS(+D8948,A8948,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8948,F8948,Feriados!$A$2:$A$1058)-1))*E8948)))","v":""},{"$f":"IF(A8948=\"\",\"\",+IF(+A8948=D8948,+VLOOKUP(D8948,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8948,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8948=\"\",\"\",+VLOOKUP(+EOMONTH(+F8948,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8948=\"\",\"\",VLOOKUP(D8948,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8948=\"\",\"\",IF(A8948=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8948,-2)+15,Cenários!$A:$D,2,FALSE)>A8948,+VLOOKUP(+EOMONTH(+A8948,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8948,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8948=\"\",\"\",VLOOKUP(F8948,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8948=\"\",\"\",IF(WORKDAY(+A8948,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8948,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8949=\"\",\"\",+IF(+A8949=D8949,+E8949,((+G8949/E8949)^+((NETWORKDAYS(+D8949,A8949,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8949,F8949,Feriados!$A$2:$A$1058)-1))*E8949)))","v":""},{"$f":"IF(A8949=\"\",\"\",+IF(+A8949=D8949,+VLOOKUP(D8949,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8949,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8949=\"\",\"\",+VLOOKUP(+EOMONTH(+F8949,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8949=\"\",\"\",VLOOKUP(D8949,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8949=\"\",\"\",IF(A8949=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8949,-2)+15,Cenários!$A:$D,2,FALSE)>A8949,+VLOOKUP(+EOMONTH(+A8949,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8949,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8949=\"\",\"\",VLOOKUP(F8949,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8949=\"\",\"\",IF(WORKDAY(+A8949,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8949,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8950=\"\",\"\",+IF(+A8950=D8950,+E8950,((+G8950/E8950)^+((NETWORKDAYS(+D8950,A8950,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8950,F8950,Feriados!$A$2:$A$1058)-1))*E8950)))","v":""},{"$f":"IF(A8950=\"\",\"\",+IF(+A8950=D8950,+VLOOKUP(D8950,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8950,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8950=\"\",\"\",+VLOOKUP(+EOMONTH(+F8950,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8950=\"\",\"\",VLOOKUP(D8950,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8950=\"\",\"\",IF(A8950=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8950,-2)+15,Cenários!$A:$D,2,FALSE)>A8950,+VLOOKUP(+EOMONTH(+A8950,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8950,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8950=\"\",\"\",VLOOKUP(F8950,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8950=\"\",\"\",IF(WORKDAY(+A8950,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8950,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8951=\"\",\"\",+IF(+A8951=D8951,+E8951,((+G8951/E8951)^+((NETWORKDAYS(+D8951,A8951,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8951,F8951,Feriados!$A$2:$A$1058)-1))*E8951)))","v":""},{"$f":"IF(A8951=\"\",\"\",+IF(+A8951=D8951,+VLOOKUP(D8951,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8951,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8951=\"\",\"\",+VLOOKUP(+EOMONTH(+F8951,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8951=\"\",\"\",VLOOKUP(D8951,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8951=\"\",\"\",IF(A8951=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8951,-2)+15,Cenários!$A:$D,2,FALSE)>A8951,+VLOOKUP(+EOMONTH(+A8951,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8951,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8951=\"\",\"\",VLOOKUP(F8951,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8951=\"\",\"\",IF(WORKDAY(+A8951,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8951,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8952=\"\",\"\",+IF(+A8952=D8952,+E8952,((+G8952/E8952)^+((NETWORKDAYS(+D8952,A8952,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8952,F8952,Feriados!$A$2:$A$1058)-1))*E8952)))","v":""},{"$f":"IF(A8952=\"\",\"\",+IF(+A8952=D8952,+VLOOKUP(D8952,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8952,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8952=\"\",\"\",+VLOOKUP(+EOMONTH(+F8952,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8952=\"\",\"\",VLOOKUP(D8952,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8952=\"\",\"\",IF(A8952=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8952,-2)+15,Cenários!$A:$D,2,FALSE)>A8952,+VLOOKUP(+EOMONTH(+A8952,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8952,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8952=\"\",\"\",VLOOKUP(F8952,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8952=\"\",\"\",IF(WORKDAY(+A8952,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8952,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8953=\"\",\"\",+IF(+A8953=D8953,+E8953,((+G8953/E8953)^+((NETWORKDAYS(+D8953,A8953,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8953,F8953,Feriados!$A$2:$A$1058)-1))*E8953)))","v":""},{"$f":"IF(A8953=\"\",\"\",+IF(+A8953=D8953,+VLOOKUP(D8953,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8953,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8953=\"\",\"\",+VLOOKUP(+EOMONTH(+F8953,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8953=\"\",\"\",VLOOKUP(D8953,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8953=\"\",\"\",IF(A8953=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8953,-2)+15,Cenários!$A:$D,2,FALSE)>A8953,+VLOOKUP(+EOMONTH(+A8953,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8953,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8953=\"\",\"\",VLOOKUP(F8953,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8953=\"\",\"\",IF(WORKDAY(+A8953,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8953,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8954=\"\",\"\",+IF(+A8954=D8954,+E8954,((+G8954/E8954)^+((NETWORKDAYS(+D8954,A8954,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8954,F8954,Feriados!$A$2:$A$1058)-1))*E8954)))","v":""},{"$f":"IF(A8954=\"\",\"\",+IF(+A8954=D8954,+VLOOKUP(D8954,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8954,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8954=\"\",\"\",+VLOOKUP(+EOMONTH(+F8954,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8954=\"\",\"\",VLOOKUP(D8954,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8954=\"\",\"\",IF(A8954=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8954,-2)+15,Cenários!$A:$D,2,FALSE)>A8954,+VLOOKUP(+EOMONTH(+A8954,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8954,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8954=\"\",\"\",VLOOKUP(F8954,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8954=\"\",\"\",IF(WORKDAY(+A8954,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8954,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8955=\"\",\"\",+IF(+A8955=D8955,+E8955,((+G8955/E8955)^+((NETWORKDAYS(+D8955,A8955,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8955,F8955,Feriados!$A$2:$A$1058)-1))*E8955)))","v":""},{"$f":"IF(A8955=\"\",\"\",+IF(+A8955=D8955,+VLOOKUP(D8955,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8955,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8955=\"\",\"\",+VLOOKUP(+EOMONTH(+F8955,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8955=\"\",\"\",VLOOKUP(D8955,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8955=\"\",\"\",IF(A8955=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8955,-2)+15,Cenários!$A:$D,2,FALSE)>A8955,+VLOOKUP(+EOMONTH(+A8955,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8955,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8955=\"\",\"\",VLOOKUP(F8955,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8955=\"\",\"\",IF(WORKDAY(+A8955,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8955,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8956=\"\",\"\",+IF(+A8956=D8956,+E8956,((+G8956/E8956)^+((NETWORKDAYS(+D8956,A8956,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8956,F8956,Feriados!$A$2:$A$1058)-1))*E8956)))","v":""},{"$f":"IF(A8956=\"\",\"\",+IF(+A8956=D8956,+VLOOKUP(D8956,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8956,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8956=\"\",\"\",+VLOOKUP(+EOMONTH(+F8956,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8956=\"\",\"\",VLOOKUP(D8956,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8956=\"\",\"\",IF(A8956=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8956,-2)+15,Cenários!$A:$D,2,FALSE)>A8956,+VLOOKUP(+EOMONTH(+A8956,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8956,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8956=\"\",\"\",VLOOKUP(F8956,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8956=\"\",\"\",IF(WORKDAY(+A8956,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8956,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8957=\"\",\"\",+IF(+A8957=D8957,+E8957,((+G8957/E8957)^+((NETWORKDAYS(+D8957,A8957,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8957,F8957,Feriados!$A$2:$A$1058)-1))*E8957)))","v":""},{"$f":"IF(A8957=\"\",\"\",+IF(+A8957=D8957,+VLOOKUP(D8957,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8957,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8957=\"\",\"\",+VLOOKUP(+EOMONTH(+F8957,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8957=\"\",\"\",VLOOKUP(D8957,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8957=\"\",\"\",IF(A8957=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8957,-2)+15,Cenários!$A:$D,2,FALSE)>A8957,+VLOOKUP(+EOMONTH(+A8957,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8957,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8957=\"\",\"\",VLOOKUP(F8957,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8957=\"\",\"\",IF(WORKDAY(+A8957,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8957,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8958=\"\",\"\",+IF(+A8958=D8958,+E8958,((+G8958/E8958)^+((NETWORKDAYS(+D8958,A8958,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8958,F8958,Feriados!$A$2:$A$1058)-1))*E8958)))","v":""},{"$f":"IF(A8958=\"\",\"\",+IF(+A8958=D8958,+VLOOKUP(D8958,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8958,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8958=\"\",\"\",+VLOOKUP(+EOMONTH(+F8958,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8958=\"\",\"\",VLOOKUP(D8958,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8958=\"\",\"\",IF(A8958=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8958,-2)+15,Cenários!$A:$D,2,FALSE)>A8958,+VLOOKUP(+EOMONTH(+A8958,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8958,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8958=\"\",\"\",VLOOKUP(F8958,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8958=\"\",\"\",IF(WORKDAY(+A8958,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8958,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8959=\"\",\"\",+IF(+A8959=D8959,+E8959,((+G8959/E8959)^+((NETWORKDAYS(+D8959,A8959,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8959,F8959,Feriados!$A$2:$A$1058)-1))*E8959)))","v":""},{"$f":"IF(A8959=\"\",\"\",+IF(+A8959=D8959,+VLOOKUP(D8959,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8959,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8959=\"\",\"\",+VLOOKUP(+EOMONTH(+F8959,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8959=\"\",\"\",VLOOKUP(D8959,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8959=\"\",\"\",IF(A8959=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8959,-2)+15,Cenários!$A:$D,2,FALSE)>A8959,+VLOOKUP(+EOMONTH(+A8959,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8959,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8959=\"\",\"\",VLOOKUP(F8959,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8959=\"\",\"\",IF(WORKDAY(+A8959,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8959,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8960=\"\",\"\",+IF(+A8960=D8960,+E8960,((+G8960/E8960)^+((NETWORKDAYS(+D8960,A8960,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8960,F8960,Feriados!$A$2:$A$1058)-1))*E8960)))","v":""},{"$f":"IF(A8960=\"\",\"\",+IF(+A8960=D8960,+VLOOKUP(D8960,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8960,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8960=\"\",\"\",+VLOOKUP(+EOMONTH(+F8960,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8960=\"\",\"\",VLOOKUP(D8960,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8960=\"\",\"\",IF(A8960=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8960,-2)+15,Cenários!$A:$D,2,FALSE)>A8960,+VLOOKUP(+EOMONTH(+A8960,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8960,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8960=\"\",\"\",VLOOKUP(F8960,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8960=\"\",\"\",IF(WORKDAY(+A8960,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8960,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8961=\"\",\"\",+IF(+A8961=D8961,+E8961,((+G8961/E8961)^+((NETWORKDAYS(+D8961,A8961,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8961,F8961,Feriados!$A$2:$A$1058)-1))*E8961)))","v":""},{"$f":"IF(A8961=\"\",\"\",+IF(+A8961=D8961,+VLOOKUP(D8961,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8961,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8961=\"\",\"\",+VLOOKUP(+EOMONTH(+F8961,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8961=\"\",\"\",VLOOKUP(D8961,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8961=\"\",\"\",IF(A8961=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8961,-2)+15,Cenários!$A:$D,2,FALSE)>A8961,+VLOOKUP(+EOMONTH(+A8961,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8961,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8961=\"\",\"\",VLOOKUP(F8961,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8961=\"\",\"\",IF(WORKDAY(+A8961,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8961,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8962=\"\",\"\",+IF(+A8962=D8962,+E8962,((+G8962/E8962)^+((NETWORKDAYS(+D8962,A8962,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8962,F8962,Feriados!$A$2:$A$1058)-1))*E8962)))","v":""},{"$f":"IF(A8962=\"\",\"\",+IF(+A8962=D8962,+VLOOKUP(D8962,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8962,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8962=\"\",\"\",+VLOOKUP(+EOMONTH(+F8962,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8962=\"\",\"\",VLOOKUP(D8962,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8962=\"\",\"\",IF(A8962=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8962,-2)+15,Cenários!$A:$D,2,FALSE)>A8962,+VLOOKUP(+EOMONTH(+A8962,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8962,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8962=\"\",\"\",VLOOKUP(F8962,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8962=\"\",\"\",IF(WORKDAY(+A8962,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8962,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8963=\"\",\"\",+IF(+A8963=D8963,+E8963,((+G8963/E8963)^+((NETWORKDAYS(+D8963,A8963,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8963,F8963,Feriados!$A$2:$A$1058)-1))*E8963)))","v":""},{"$f":"IF(A8963=\"\",\"\",+IF(+A8963=D8963,+VLOOKUP(D8963,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8963,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8963=\"\",\"\",+VLOOKUP(+EOMONTH(+F8963,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8963=\"\",\"\",VLOOKUP(D8963,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8963=\"\",\"\",IF(A8963=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8963,-2)+15,Cenários!$A:$D,2,FALSE)>A8963,+VLOOKUP(+EOMONTH(+A8963,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8963,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8963=\"\",\"\",VLOOKUP(F8963,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8963=\"\",\"\",IF(WORKDAY(+A8963,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8963,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8964=\"\",\"\",+IF(+A8964=D8964,+E8964,((+G8964/E8964)^+((NETWORKDAYS(+D8964,A8964,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8964,F8964,Feriados!$A$2:$A$1058)-1))*E8964)))","v":""},{"$f":"IF(A8964=\"\",\"\",+IF(+A8964=D8964,+VLOOKUP(D8964,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8964,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8964=\"\",\"\",+VLOOKUP(+EOMONTH(+F8964,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8964=\"\",\"\",VLOOKUP(D8964,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8964=\"\",\"\",IF(A8964=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8964,-2)+15,Cenários!$A:$D,2,FALSE)>A8964,+VLOOKUP(+EOMONTH(+A8964,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8964,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8964=\"\",\"\",VLOOKUP(F8964,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8964=\"\",\"\",IF(WORKDAY(+A8964,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8964,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8965=\"\",\"\",+IF(+A8965=D8965,+E8965,((+G8965/E8965)^+((NETWORKDAYS(+D8965,A8965,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8965,F8965,Feriados!$A$2:$A$1058)-1))*E8965)))","v":""},{"$f":"IF(A8965=\"\",\"\",+IF(+A8965=D8965,+VLOOKUP(D8965,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8965,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8965=\"\",\"\",+VLOOKUP(+EOMONTH(+F8965,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8965=\"\",\"\",VLOOKUP(D8965,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8965=\"\",\"\",IF(A8965=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8965,-2)+15,Cenários!$A:$D,2,FALSE)>A8965,+VLOOKUP(+EOMONTH(+A8965,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8965,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8965=\"\",\"\",VLOOKUP(F8965,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8965=\"\",\"\",IF(WORKDAY(+A8965,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8965,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8966=\"\",\"\",+IF(+A8966=D8966,+E8966,((+G8966/E8966)^+((NETWORKDAYS(+D8966,A8966,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8966,F8966,Feriados!$A$2:$A$1058)-1))*E8966)))","v":""},{"$f":"IF(A8966=\"\",\"\",+IF(+A8966=D8966,+VLOOKUP(D8966,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8966,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8966=\"\",\"\",+VLOOKUP(+EOMONTH(+F8966,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8966=\"\",\"\",VLOOKUP(D8966,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8966=\"\",\"\",IF(A8966=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8966,-2)+15,Cenários!$A:$D,2,FALSE)>A8966,+VLOOKUP(+EOMONTH(+A8966,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8966,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8966=\"\",\"\",VLOOKUP(F8966,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8966=\"\",\"\",IF(WORKDAY(+A8966,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8966,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8967=\"\",\"\",+IF(+A8967=D8967,+E8967,((+G8967/E8967)^+((NETWORKDAYS(+D8967,A8967,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8967,F8967,Feriados!$A$2:$A$1058)-1))*E8967)))","v":""},{"$f":"IF(A8967=\"\",\"\",+IF(+A8967=D8967,+VLOOKUP(D8967,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8967,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8967=\"\",\"\",+VLOOKUP(+EOMONTH(+F8967,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8967=\"\",\"\",VLOOKUP(D8967,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8967=\"\",\"\",IF(A8967=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8967,-2)+15,Cenários!$A:$D,2,FALSE)>A8967,+VLOOKUP(+EOMONTH(+A8967,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8967,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8967=\"\",\"\",VLOOKUP(F8967,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8967=\"\",\"\",IF(WORKDAY(+A8967,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8967,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8968=\"\",\"\",+IF(+A8968=D8968,+E8968,((+G8968/E8968)^+((NETWORKDAYS(+D8968,A8968,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8968,F8968,Feriados!$A$2:$A$1058)-1))*E8968)))","v":""},{"$f":"IF(A8968=\"\",\"\",+IF(+A8968=D8968,+VLOOKUP(D8968,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8968,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8968=\"\",\"\",+VLOOKUP(+EOMONTH(+F8968,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8968=\"\",\"\",VLOOKUP(D8968,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8968=\"\",\"\",IF(A8968=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8968,-2)+15,Cenários!$A:$D,2,FALSE)>A8968,+VLOOKUP(+EOMONTH(+A8968,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8968,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8968=\"\",\"\",VLOOKUP(F8968,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8968=\"\",\"\",IF(WORKDAY(+A8968,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8968,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8969=\"\",\"\",+IF(+A8969=D8969,+E8969,((+G8969/E8969)^+((NETWORKDAYS(+D8969,A8969,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8969,F8969,Feriados!$A$2:$A$1058)-1))*E8969)))","v":""},{"$f":"IF(A8969=\"\",\"\",+IF(+A8969=D8969,+VLOOKUP(D8969,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8969,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8969=\"\",\"\",+VLOOKUP(+EOMONTH(+F8969,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8969=\"\",\"\",VLOOKUP(D8969,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8969=\"\",\"\",IF(A8969=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8969,-2)+15,Cenários!$A:$D,2,FALSE)>A8969,+VLOOKUP(+EOMONTH(+A8969,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8969,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8969=\"\",\"\",VLOOKUP(F8969,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8969=\"\",\"\",IF(WORKDAY(+A8969,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8969,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8970=\"\",\"\",+IF(+A8970=D8970,+E8970,((+G8970/E8970)^+((NETWORKDAYS(+D8970,A8970,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8970,F8970,Feriados!$A$2:$A$1058)-1))*E8970)))","v":""},{"$f":"IF(A8970=\"\",\"\",+IF(+A8970=D8970,+VLOOKUP(D8970,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8970,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8970=\"\",\"\",+VLOOKUP(+EOMONTH(+F8970,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8970=\"\",\"\",VLOOKUP(D8970,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8970=\"\",\"\",IF(A8970=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8970,-2)+15,Cenários!$A:$D,2,FALSE)>A8970,+VLOOKUP(+EOMONTH(+A8970,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8970,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8970=\"\",\"\",VLOOKUP(F8970,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8970=\"\",\"\",IF(WORKDAY(+A8970,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8970,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8971=\"\",\"\",+IF(+A8971=D8971,+E8971,((+G8971/E8971)^+((NETWORKDAYS(+D8971,A8971,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8971,F8971,Feriados!$A$2:$A$1058)-1))*E8971)))","v":""},{"$f":"IF(A8971=\"\",\"\",+IF(+A8971=D8971,+VLOOKUP(D8971,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8971,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8971=\"\",\"\",+VLOOKUP(+EOMONTH(+F8971,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8971=\"\",\"\",VLOOKUP(D8971,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8971=\"\",\"\",IF(A8971=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8971,-2)+15,Cenários!$A:$D,2,FALSE)>A8971,+VLOOKUP(+EOMONTH(+A8971,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8971,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8971=\"\",\"\",VLOOKUP(F8971,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8971=\"\",\"\",IF(WORKDAY(+A8971,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8971,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8972=\"\",\"\",+IF(+A8972=D8972,+E8972,((+G8972/E8972)^+((NETWORKDAYS(+D8972,A8972,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8972,F8972,Feriados!$A$2:$A$1058)-1))*E8972)))","v":""},{"$f":"IF(A8972=\"\",\"\",+IF(+A8972=D8972,+VLOOKUP(D8972,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8972,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8972=\"\",\"\",+VLOOKUP(+EOMONTH(+F8972,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8972=\"\",\"\",VLOOKUP(D8972,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8972=\"\",\"\",IF(A8972=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8972,-2)+15,Cenários!$A:$D,2,FALSE)>A8972,+VLOOKUP(+EOMONTH(+A8972,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8972,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8972=\"\",\"\",VLOOKUP(F8972,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8972=\"\",\"\",IF(WORKDAY(+A8972,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8972,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8973=\"\",\"\",+IF(+A8973=D8973,+E8973,((+G8973/E8973)^+((NETWORKDAYS(+D8973,A8973,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8973,F8973,Feriados!$A$2:$A$1058)-1))*E8973)))","v":""},{"$f":"IF(A8973=\"\",\"\",+IF(+A8973=D8973,+VLOOKUP(D8973,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8973,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8973=\"\",\"\",+VLOOKUP(+EOMONTH(+F8973,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8973=\"\",\"\",VLOOKUP(D8973,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8973=\"\",\"\",IF(A8973=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8973,-2)+15,Cenários!$A:$D,2,FALSE)>A8973,+VLOOKUP(+EOMONTH(+A8973,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8973,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8973=\"\",\"\",VLOOKUP(F8973,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8973=\"\",\"\",IF(WORKDAY(+A8973,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8973,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8974=\"\",\"\",+IF(+A8974=D8974,+E8974,((+G8974/E8974)^+((NETWORKDAYS(+D8974,A8974,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8974,F8974,Feriados!$A$2:$A$1058)-1))*E8974)))","v":""},{"$f":"IF(A8974=\"\",\"\",+IF(+A8974=D8974,+VLOOKUP(D8974,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8974,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8974=\"\",\"\",+VLOOKUP(+EOMONTH(+F8974,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8974=\"\",\"\",VLOOKUP(D8974,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8974=\"\",\"\",IF(A8974=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8974,-2)+15,Cenários!$A:$D,2,FALSE)>A8974,+VLOOKUP(+EOMONTH(+A8974,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8974,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8974=\"\",\"\",VLOOKUP(F8974,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8974=\"\",\"\",IF(WORKDAY(+A8974,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8974,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8975=\"\",\"\",+IF(+A8975=D8975,+E8975,((+G8975/E8975)^+((NETWORKDAYS(+D8975,A8975,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8975,F8975,Feriados!$A$2:$A$1058)-1))*E8975)))","v":""},{"$f":"IF(A8975=\"\",\"\",+IF(+A8975=D8975,+VLOOKUP(D8975,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8975,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8975=\"\",\"\",+VLOOKUP(+EOMONTH(+F8975,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8975=\"\",\"\",VLOOKUP(D8975,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8975=\"\",\"\",IF(A8975=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8975,-2)+15,Cenários!$A:$D,2,FALSE)>A8975,+VLOOKUP(+EOMONTH(+A8975,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8975,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8975=\"\",\"\",VLOOKUP(F8975,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8975=\"\",\"\",IF(WORKDAY(+A8975,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8975,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8976=\"\",\"\",+IF(+A8976=D8976,+E8976,((+G8976/E8976)^+((NETWORKDAYS(+D8976,A8976,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8976,F8976,Feriados!$A$2:$A$1058)-1))*E8976)))","v":""},{"$f":"IF(A8976=\"\",\"\",+IF(+A8976=D8976,+VLOOKUP(D8976,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8976,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8976=\"\",\"\",+VLOOKUP(+EOMONTH(+F8976,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8976=\"\",\"\",VLOOKUP(D8976,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8976=\"\",\"\",IF(A8976=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8976,-2)+15,Cenários!$A:$D,2,FALSE)>A8976,+VLOOKUP(+EOMONTH(+A8976,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8976,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8976=\"\",\"\",VLOOKUP(F8976,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8976=\"\",\"\",IF(WORKDAY(+A8976,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8976,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8977=\"\",\"\",+IF(+A8977=D8977,+E8977,((+G8977/E8977)^+((NETWORKDAYS(+D8977,A8977,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8977,F8977,Feriados!$A$2:$A$1058)-1))*E8977)))","v":""},{"$f":"IF(A8977=\"\",\"\",+IF(+A8977=D8977,+VLOOKUP(D8977,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8977,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8977=\"\",\"\",+VLOOKUP(+EOMONTH(+F8977,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8977=\"\",\"\",VLOOKUP(D8977,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8977=\"\",\"\",IF(A8977=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8977,-2)+15,Cenários!$A:$D,2,FALSE)>A8977,+VLOOKUP(+EOMONTH(+A8977,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8977,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8977=\"\",\"\",VLOOKUP(F8977,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8977=\"\",\"\",IF(WORKDAY(+A8977,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8977,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8978=\"\",\"\",+IF(+A8978=D8978,+E8978,((+G8978/E8978)^+((NETWORKDAYS(+D8978,A8978,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8978,F8978,Feriados!$A$2:$A$1058)-1))*E8978)))","v":""},{"$f":"IF(A8978=\"\",\"\",+IF(+A8978=D8978,+VLOOKUP(D8978,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8978,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8978=\"\",\"\",+VLOOKUP(+EOMONTH(+F8978,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8978=\"\",\"\",VLOOKUP(D8978,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8978=\"\",\"\",IF(A8978=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8978,-2)+15,Cenários!$A:$D,2,FALSE)>A8978,+VLOOKUP(+EOMONTH(+A8978,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8978,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8978=\"\",\"\",VLOOKUP(F8978,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8978=\"\",\"\",IF(WORKDAY(+A8978,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8978,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8979=\"\",\"\",+IF(+A8979=D8979,+E8979,((+G8979/E8979)^+((NETWORKDAYS(+D8979,A8979,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8979,F8979,Feriados!$A$2:$A$1058)-1))*E8979)))","v":""},{"$f":"IF(A8979=\"\",\"\",+IF(+A8979=D8979,+VLOOKUP(D8979,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8979,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8979=\"\",\"\",+VLOOKUP(+EOMONTH(+F8979,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8979=\"\",\"\",VLOOKUP(D8979,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8979=\"\",\"\",IF(A8979=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8979,-2)+15,Cenários!$A:$D,2,FALSE)>A8979,+VLOOKUP(+EOMONTH(+A8979,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8979,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8979=\"\",\"\",VLOOKUP(F8979,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8979=\"\",\"\",IF(WORKDAY(+A8979,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8979,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8980=\"\",\"\",+IF(+A8980=D8980,+E8980,((+G8980/E8980)^+((NETWORKDAYS(+D8980,A8980,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8980,F8980,Feriados!$A$2:$A$1058)-1))*E8980)))","v":""},{"$f":"IF(A8980=\"\",\"\",+IF(+A8980=D8980,+VLOOKUP(D8980,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8980,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8980=\"\",\"\",+VLOOKUP(+EOMONTH(+F8980,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8980=\"\",\"\",VLOOKUP(D8980,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8980=\"\",\"\",IF(A8980=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8980,-2)+15,Cenários!$A:$D,2,FALSE)>A8980,+VLOOKUP(+EOMONTH(+A8980,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8980,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8980=\"\",\"\",VLOOKUP(F8980,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8980=\"\",\"\",IF(WORKDAY(+A8980,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8980,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8981=\"\",\"\",+IF(+A8981=D8981,+E8981,((+G8981/E8981)^+((NETWORKDAYS(+D8981,A8981,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8981,F8981,Feriados!$A$2:$A$1058)-1))*E8981)))","v":""},{"$f":"IF(A8981=\"\",\"\",+IF(+A8981=D8981,+VLOOKUP(D8981,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8981,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8981=\"\",\"\",+VLOOKUP(+EOMONTH(+F8981,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8981=\"\",\"\",VLOOKUP(D8981,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8981=\"\",\"\",IF(A8981=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8981,-2)+15,Cenários!$A:$D,2,FALSE)>A8981,+VLOOKUP(+EOMONTH(+A8981,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8981,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8981=\"\",\"\",VLOOKUP(F8981,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8981=\"\",\"\",IF(WORKDAY(+A8981,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8981,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8982=\"\",\"\",+IF(+A8982=D8982,+E8982,((+G8982/E8982)^+((NETWORKDAYS(+D8982,A8982,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8982,F8982,Feriados!$A$2:$A$1058)-1))*E8982)))","v":""},{"$f":"IF(A8982=\"\",\"\",+IF(+A8982=D8982,+VLOOKUP(D8982,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8982,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8982=\"\",\"\",+VLOOKUP(+EOMONTH(+F8982,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8982=\"\",\"\",VLOOKUP(D8982,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8982=\"\",\"\",IF(A8982=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8982,-2)+15,Cenários!$A:$D,2,FALSE)>A8982,+VLOOKUP(+EOMONTH(+A8982,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8982,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8982=\"\",\"\",VLOOKUP(F8982,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8982=\"\",\"\",IF(WORKDAY(+A8982,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8982,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8983=\"\",\"\",+IF(+A8983=D8983,+E8983,((+G8983/E8983)^+((NETWORKDAYS(+D8983,A8983,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8983,F8983,Feriados!$A$2:$A$1058)-1))*E8983)))","v":""},{"$f":"IF(A8983=\"\",\"\",+IF(+A8983=D8983,+VLOOKUP(D8983,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8983,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8983=\"\",\"\",+VLOOKUP(+EOMONTH(+F8983,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8983=\"\",\"\",VLOOKUP(D8983,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8983=\"\",\"\",IF(A8983=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8983,-2)+15,Cenários!$A:$D,2,FALSE)>A8983,+VLOOKUP(+EOMONTH(+A8983,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8983,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8983=\"\",\"\",VLOOKUP(F8983,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8983=\"\",\"\",IF(WORKDAY(+A8983,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8983,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8984=\"\",\"\",+IF(+A8984=D8984,+E8984,((+G8984/E8984)^+((NETWORKDAYS(+D8984,A8984,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8984,F8984,Feriados!$A$2:$A$1058)-1))*E8984)))","v":""},{"$f":"IF(A8984=\"\",\"\",+IF(+A8984=D8984,+VLOOKUP(D8984,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8984,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8984=\"\",\"\",+VLOOKUP(+EOMONTH(+F8984,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8984=\"\",\"\",VLOOKUP(D8984,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8984=\"\",\"\",IF(A8984=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8984,-2)+15,Cenários!$A:$D,2,FALSE)>A8984,+VLOOKUP(+EOMONTH(+A8984,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8984,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8984=\"\",\"\",VLOOKUP(F8984,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8984=\"\",\"\",IF(WORKDAY(+A8984,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8984,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8985=\"\",\"\",+IF(+A8985=D8985,+E8985,((+G8985/E8985)^+((NETWORKDAYS(+D8985,A8985,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8985,F8985,Feriados!$A$2:$A$1058)-1))*E8985)))","v":""},{"$f":"IF(A8985=\"\",\"\",+IF(+A8985=D8985,+VLOOKUP(D8985,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8985,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8985=\"\",\"\",+VLOOKUP(+EOMONTH(+F8985,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8985=\"\",\"\",VLOOKUP(D8985,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8985=\"\",\"\",IF(A8985=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8985,-2)+15,Cenários!$A:$D,2,FALSE)>A8985,+VLOOKUP(+EOMONTH(+A8985,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8985,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8985=\"\",\"\",VLOOKUP(F8985,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8985=\"\",\"\",IF(WORKDAY(+A8985,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8985,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8986=\"\",\"\",+IF(+A8986=D8986,+E8986,((+G8986/E8986)^+((NETWORKDAYS(+D8986,A8986,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8986,F8986,Feriados!$A$2:$A$1058)-1))*E8986)))","v":""},{"$f":"IF(A8986=\"\",\"\",+IF(+A8986=D8986,+VLOOKUP(D8986,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8986,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8986=\"\",\"\",+VLOOKUP(+EOMONTH(+F8986,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8986=\"\",\"\",VLOOKUP(D8986,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8986=\"\",\"\",IF(A8986=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8986,-2)+15,Cenários!$A:$D,2,FALSE)>A8986,+VLOOKUP(+EOMONTH(+A8986,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8986,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8986=\"\",\"\",VLOOKUP(F8986,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8986=\"\",\"\",IF(WORKDAY(+A8986,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8986,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8987=\"\",\"\",+IF(+A8987=D8987,+E8987,((+G8987/E8987)^+((NETWORKDAYS(+D8987,A8987,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8987,F8987,Feriados!$A$2:$A$1058)-1))*E8987)))","v":""},{"$f":"IF(A8987=\"\",\"\",+IF(+A8987=D8987,+VLOOKUP(D8987,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8987,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8987=\"\",\"\",+VLOOKUP(+EOMONTH(+F8987,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8987=\"\",\"\",VLOOKUP(D8987,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8987=\"\",\"\",IF(A8987=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8987,-2)+15,Cenários!$A:$D,2,FALSE)>A8987,+VLOOKUP(+EOMONTH(+A8987,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8987,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8987=\"\",\"\",VLOOKUP(F8987,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8987=\"\",\"\",IF(WORKDAY(+A8987,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8987,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8988=\"\",\"\",+IF(+A8988=D8988,+E8988,((+G8988/E8988)^+((NETWORKDAYS(+D8988,A8988,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8988,F8988,Feriados!$A$2:$A$1058)-1))*E8988)))","v":""},{"$f":"IF(A8988=\"\",\"\",+IF(+A8988=D8988,+VLOOKUP(D8988,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8988,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8988=\"\",\"\",+VLOOKUP(+EOMONTH(+F8988,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8988=\"\",\"\",VLOOKUP(D8988,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8988=\"\",\"\",IF(A8988=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8988,-2)+15,Cenários!$A:$D,2,FALSE)>A8988,+VLOOKUP(+EOMONTH(+A8988,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8988,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8988=\"\",\"\",VLOOKUP(F8988,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8988=\"\",\"\",IF(WORKDAY(+A8988,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8988,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8989=\"\",\"\",+IF(+A8989=D8989,+E8989,((+G8989/E8989)^+((NETWORKDAYS(+D8989,A8989,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8989,F8989,Feriados!$A$2:$A$1058)-1))*E8989)))","v":""},{"$f":"IF(A8989=\"\",\"\",+IF(+A8989=D8989,+VLOOKUP(D8989,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8989,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8989=\"\",\"\",+VLOOKUP(+EOMONTH(+F8989,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8989=\"\",\"\",VLOOKUP(D8989,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8989=\"\",\"\",IF(A8989=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8989,-2)+15,Cenários!$A:$D,2,FALSE)>A8989,+VLOOKUP(+EOMONTH(+A8989,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8989,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8989=\"\",\"\",VLOOKUP(F8989,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8989=\"\",\"\",IF(WORKDAY(+A8989,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8989,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8990=\"\",\"\",+IF(+A8990=D8990,+E8990,((+G8990/E8990)^+((NETWORKDAYS(+D8990,A8990,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8990,F8990,Feriados!$A$2:$A$1058)-1))*E8990)))","v":""},{"$f":"IF(A8990=\"\",\"\",+IF(+A8990=D8990,+VLOOKUP(D8990,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8990,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8990=\"\",\"\",+VLOOKUP(+EOMONTH(+F8990,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8990=\"\",\"\",VLOOKUP(D8990,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8990=\"\",\"\",IF(A8990=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8990,-2)+15,Cenários!$A:$D,2,FALSE)>A8990,+VLOOKUP(+EOMONTH(+A8990,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8990,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8990=\"\",\"\",VLOOKUP(F8990,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8990=\"\",\"\",IF(WORKDAY(+A8990,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8990,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8991=\"\",\"\",+IF(+A8991=D8991,+E8991,((+G8991/E8991)^+((NETWORKDAYS(+D8991,A8991,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8991,F8991,Feriados!$A$2:$A$1058)-1))*E8991)))","v":""},{"$f":"IF(A8991=\"\",\"\",+IF(+A8991=D8991,+VLOOKUP(D8991,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8991,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8991=\"\",\"\",+VLOOKUP(+EOMONTH(+F8991,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8991=\"\",\"\",VLOOKUP(D8991,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8991=\"\",\"\",IF(A8991=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8991,-2)+15,Cenários!$A:$D,2,FALSE)>A8991,+VLOOKUP(+EOMONTH(+A8991,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8991,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8991=\"\",\"\",VLOOKUP(F8991,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8991=\"\",\"\",IF(WORKDAY(+A8991,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8991,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8992=\"\",\"\",+IF(+A8992=D8992,+E8992,((+G8992/E8992)^+((NETWORKDAYS(+D8992,A8992,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8992,F8992,Feriados!$A$2:$A$1058)-1))*E8992)))","v":""},{"$f":"IF(A8992=\"\",\"\",+IF(+A8992=D8992,+VLOOKUP(D8992,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8992,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8992=\"\",\"\",+VLOOKUP(+EOMONTH(+F8992,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8992=\"\",\"\",VLOOKUP(D8992,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8992=\"\",\"\",IF(A8992=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8992,-2)+15,Cenários!$A:$D,2,FALSE)>A8992,+VLOOKUP(+EOMONTH(+A8992,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8992,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8992=\"\",\"\",VLOOKUP(F8992,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8992=\"\",\"\",IF(WORKDAY(+A8992,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8992,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8993=\"\",\"\",+IF(+A8993=D8993,+E8993,((+G8993/E8993)^+((NETWORKDAYS(+D8993,A8993,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8993,F8993,Feriados!$A$2:$A$1058)-1))*E8993)))","v":""},{"$f":"IF(A8993=\"\",\"\",+IF(+A8993=D8993,+VLOOKUP(D8993,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8993,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8993=\"\",\"\",+VLOOKUP(+EOMONTH(+F8993,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8993=\"\",\"\",VLOOKUP(D8993,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8993=\"\",\"\",IF(A8993=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8993,-2)+15,Cenários!$A:$D,2,FALSE)>A8993,+VLOOKUP(+EOMONTH(+A8993,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8993,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8993=\"\",\"\",VLOOKUP(F8993,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8993=\"\",\"\",IF(WORKDAY(+A8993,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8993,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8994=\"\",\"\",+IF(+A8994=D8994,+E8994,((+G8994/E8994)^+((NETWORKDAYS(+D8994,A8994,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8994,F8994,Feriados!$A$2:$A$1058)-1))*E8994)))","v":""},{"$f":"IF(A8994=\"\",\"\",+IF(+A8994=D8994,+VLOOKUP(D8994,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8994,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8994=\"\",\"\",+VLOOKUP(+EOMONTH(+F8994,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8994=\"\",\"\",VLOOKUP(D8994,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8994=\"\",\"\",IF(A8994=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8994,-2)+15,Cenários!$A:$D,2,FALSE)>A8994,+VLOOKUP(+EOMONTH(+A8994,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8994,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8994=\"\",\"\",VLOOKUP(F8994,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8994=\"\",\"\",IF(WORKDAY(+A8994,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8994,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8995=\"\",\"\",+IF(+A8995=D8995,+E8995,((+G8995/E8995)^+((NETWORKDAYS(+D8995,A8995,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8995,F8995,Feriados!$A$2:$A$1058)-1))*E8995)))","v":""},{"$f":"IF(A8995=\"\",\"\",+IF(+A8995=D8995,+VLOOKUP(D8995,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8995,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8995=\"\",\"\",+VLOOKUP(+EOMONTH(+F8995,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8995=\"\",\"\",VLOOKUP(D8995,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8995=\"\",\"\",IF(A8995=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8995,-2)+15,Cenários!$A:$D,2,FALSE)>A8995,+VLOOKUP(+EOMONTH(+A8995,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8995,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8995=\"\",\"\",VLOOKUP(F8995,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8995=\"\",\"\",IF(WORKDAY(+A8995,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8995,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8996=\"\",\"\",+IF(+A8996=D8996,+E8996,((+G8996/E8996)^+((NETWORKDAYS(+D8996,A8996,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8996,F8996,Feriados!$A$2:$A$1058)-1))*E8996)))","v":""},{"$f":"IF(A8996=\"\",\"\",+IF(+A8996=D8996,+VLOOKUP(D8996,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8996,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8996=\"\",\"\",+VLOOKUP(+EOMONTH(+F8996,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8996=\"\",\"\",VLOOKUP(D8996,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8996=\"\",\"\",IF(A8996=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8996,-2)+15,Cenários!$A:$D,2,FALSE)>A8996,+VLOOKUP(+EOMONTH(+A8996,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8996,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8996=\"\",\"\",VLOOKUP(F8996,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8996=\"\",\"\",IF(WORKDAY(+A8996,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8996,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8997=\"\",\"\",+IF(+A8997=D8997,+E8997,((+G8997/E8997)^+((NETWORKDAYS(+D8997,A8997,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8997,F8997,Feriados!$A$2:$A$1058)-1))*E8997)))","v":""},{"$f":"IF(A8997=\"\",\"\",+IF(+A8997=D8997,+VLOOKUP(D8997,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8997,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8997=\"\",\"\",+VLOOKUP(+EOMONTH(+F8997,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8997=\"\",\"\",VLOOKUP(D8997,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8997=\"\",\"\",IF(A8997=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8997,-2)+15,Cenários!$A:$D,2,FALSE)>A8997,+VLOOKUP(+EOMONTH(+A8997,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8997,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8997=\"\",\"\",VLOOKUP(F8997,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8997=\"\",\"\",IF(WORKDAY(+A8997,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8997,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8998=\"\",\"\",+IF(+A8998=D8998,+E8998,((+G8998/E8998)^+((NETWORKDAYS(+D8998,A8998,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8998,F8998,Feriados!$A$2:$A$1058)-1))*E8998)))","v":""},{"$f":"IF(A8998=\"\",\"\",+IF(+A8998=D8998,+VLOOKUP(D8998,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8998,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8998=\"\",\"\",+VLOOKUP(+EOMONTH(+F8998,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8998=\"\",\"\",VLOOKUP(D8998,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8998=\"\",\"\",IF(A8998=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8998,-2)+15,Cenários!$A:$D,2,FALSE)>A8998,+VLOOKUP(+EOMONTH(+A8998,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8998,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8998=\"\",\"\",VLOOKUP(F8998,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8998=\"\",\"\",IF(WORKDAY(+A8998,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8998,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A8999=\"\",\"\",+IF(+A8999=D8999,+E8999,((+G8999/E8999)^+((NETWORKDAYS(+D8999,A8999,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D8999,F8999,Feriados!$A$2:$A$1058)-1))*E8999)))","v":""},{"$f":"IF(A8999=\"\",\"\",+IF(+A8999=D8999,+VLOOKUP(D8999,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F8999,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A8999=\"\",\"\",+VLOOKUP(+EOMONTH(+F8999,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A8999=\"\",\"\",VLOOKUP(D8999,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A8999=\"\",\"\",IF(A8999=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A8999,-2)+15,Cenários!$A:$D,2,FALSE)>A8999,+VLOOKUP(+EOMONTH(+A8999,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A8999,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A8999=\"\",\"\",VLOOKUP(F8999,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A8999=\"\",\"\",IF(WORKDAY(+A8999,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A8999,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9000=\"\",\"\",+IF(+A9000=D9000,+E9000,((+G9000/E9000)^+((NETWORKDAYS(+D9000,A9000,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9000,F9000,Feriados!$A$2:$A$1058)-1))*E9000)))","v":""},{"$f":"IF(A9000=\"\",\"\",+IF(+A9000=D9000,+VLOOKUP(D9000,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9000,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9000=\"\",\"\",+VLOOKUP(+EOMONTH(+F9000,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9000=\"\",\"\",VLOOKUP(D9000,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9000=\"\",\"\",IF(A9000=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9000,-2)+15,Cenários!$A:$D,2,FALSE)>A9000,+VLOOKUP(+EOMONTH(+A9000,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9000,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9000=\"\",\"\",VLOOKUP(F9000,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9000=\"\",\"\",IF(WORKDAY(+A9000,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9000,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9001=\"\",\"\",+IF(+A9001=D9001,+E9001,((+G9001/E9001)^+((NETWORKDAYS(+D9001,A9001,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9001,F9001,Feriados!$A$2:$A$1058)-1))*E9001)))","v":""},{"$f":"IF(A9001=\"\",\"\",+IF(+A9001=D9001,+VLOOKUP(D9001,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9001,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9001=\"\",\"\",+VLOOKUP(+EOMONTH(+F9001,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9001=\"\",\"\",VLOOKUP(D9001,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9001=\"\",\"\",IF(A9001=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9001,-2)+15,Cenários!$A:$D,2,FALSE)>A9001,+VLOOKUP(+EOMONTH(+A9001,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9001,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9001=\"\",\"\",VLOOKUP(F9001,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9001=\"\",\"\",IF(WORKDAY(+A9001,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9001,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9002=\"\",\"\",+IF(+A9002=D9002,+E9002,((+G9002/E9002)^+((NETWORKDAYS(+D9002,A9002,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9002,F9002,Feriados!$A$2:$A$1058)-1))*E9002)))","v":""},{"$f":"IF(A9002=\"\",\"\",+IF(+A9002=D9002,+VLOOKUP(D9002,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9002,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9002=\"\",\"\",+VLOOKUP(+EOMONTH(+F9002,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9002=\"\",\"\",VLOOKUP(D9002,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9002=\"\",\"\",IF(A9002=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9002,-2)+15,Cenários!$A:$D,2,FALSE)>A9002,+VLOOKUP(+EOMONTH(+A9002,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9002,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9002=\"\",\"\",VLOOKUP(F9002,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9002=\"\",\"\",IF(WORKDAY(+A9002,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9002,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9003=\"\",\"\",+IF(+A9003=D9003,+E9003,((+G9003/E9003)^+((NETWORKDAYS(+D9003,A9003,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9003,F9003,Feriados!$A$2:$A$1058)-1))*E9003)))","v":""},{"$f":"IF(A9003=\"\",\"\",+IF(+A9003=D9003,+VLOOKUP(D9003,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9003,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9003=\"\",\"\",+VLOOKUP(+EOMONTH(+F9003,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9003=\"\",\"\",VLOOKUP(D9003,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9003=\"\",\"\",IF(A9003=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9003,-2)+15,Cenários!$A:$D,2,FALSE)>A9003,+VLOOKUP(+EOMONTH(+A9003,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9003,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9003=\"\",\"\",VLOOKUP(F9003,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9003=\"\",\"\",IF(WORKDAY(+A9003,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9003,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9004=\"\",\"\",+IF(+A9004=D9004,+E9004,((+G9004/E9004)^+((NETWORKDAYS(+D9004,A9004,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9004,F9004,Feriados!$A$2:$A$1058)-1))*E9004)))","v":""},{"$f":"IF(A9004=\"\",\"\",+IF(+A9004=D9004,+VLOOKUP(D9004,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9004,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9004=\"\",\"\",+VLOOKUP(+EOMONTH(+F9004,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9004=\"\",\"\",VLOOKUP(D9004,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9004=\"\",\"\",IF(A9004=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9004,-2)+15,Cenários!$A:$D,2,FALSE)>A9004,+VLOOKUP(+EOMONTH(+A9004,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9004,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9004=\"\",\"\",VLOOKUP(F9004,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9004=\"\",\"\",IF(WORKDAY(+A9004,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9004,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9005=\"\",\"\",+IF(+A9005=D9005,+E9005,((+G9005/E9005)^+((NETWORKDAYS(+D9005,A9005,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9005,F9005,Feriados!$A$2:$A$1058)-1))*E9005)))","v":""},{"$f":"IF(A9005=\"\",\"\",+IF(+A9005=D9005,+VLOOKUP(D9005,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9005,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9005=\"\",\"\",+VLOOKUP(+EOMONTH(+F9005,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9005=\"\",\"\",VLOOKUP(D9005,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9005=\"\",\"\",IF(A9005=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9005,-2)+15,Cenários!$A:$D,2,FALSE)>A9005,+VLOOKUP(+EOMONTH(+A9005,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9005,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9005=\"\",\"\",VLOOKUP(F9005,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9005=\"\",\"\",IF(WORKDAY(+A9005,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9005,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9006=\"\",\"\",+IF(+A9006=D9006,+E9006,((+G9006/E9006)^+((NETWORKDAYS(+D9006,A9006,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9006,F9006,Feriados!$A$2:$A$1058)-1))*E9006)))","v":""},{"$f":"IF(A9006=\"\",\"\",+IF(+A9006=D9006,+VLOOKUP(D9006,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9006,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9006=\"\",\"\",+VLOOKUP(+EOMONTH(+F9006,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9006=\"\",\"\",VLOOKUP(D9006,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9006=\"\",\"\",IF(A9006=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9006,-2)+15,Cenários!$A:$D,2,FALSE)>A9006,+VLOOKUP(+EOMONTH(+A9006,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9006,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9006=\"\",\"\",VLOOKUP(F9006,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9006=\"\",\"\",IF(WORKDAY(+A9006,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9006,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9007=\"\",\"\",+IF(+A9007=D9007,+E9007,((+G9007/E9007)^+((NETWORKDAYS(+D9007,A9007,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9007,F9007,Feriados!$A$2:$A$1058)-1))*E9007)))","v":""},{"$f":"IF(A9007=\"\",\"\",+IF(+A9007=D9007,+VLOOKUP(D9007,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9007,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9007=\"\",\"\",+VLOOKUP(+EOMONTH(+F9007,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9007=\"\",\"\",VLOOKUP(D9007,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9007=\"\",\"\",IF(A9007=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9007,-2)+15,Cenários!$A:$D,2,FALSE)>A9007,+VLOOKUP(+EOMONTH(+A9007,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9007,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9007=\"\",\"\",VLOOKUP(F9007,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9007=\"\",\"\",IF(WORKDAY(+A9007,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9007,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9008=\"\",\"\",+IF(+A9008=D9008,+E9008,((+G9008/E9008)^+((NETWORKDAYS(+D9008,A9008,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9008,F9008,Feriados!$A$2:$A$1058)-1))*E9008)))","v":""},{"$f":"IF(A9008=\"\",\"\",+IF(+A9008=D9008,+VLOOKUP(D9008,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9008,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9008=\"\",\"\",+VLOOKUP(+EOMONTH(+F9008,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9008=\"\",\"\",VLOOKUP(D9008,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9008=\"\",\"\",IF(A9008=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9008,-2)+15,Cenários!$A:$D,2,FALSE)>A9008,+VLOOKUP(+EOMONTH(+A9008,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9008,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9008=\"\",\"\",VLOOKUP(F9008,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9008=\"\",\"\",IF(WORKDAY(+A9008,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9008,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9009=\"\",\"\",+IF(+A9009=D9009,+E9009,((+G9009/E9009)^+((NETWORKDAYS(+D9009,A9009,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9009,F9009,Feriados!$A$2:$A$1058)-1))*E9009)))","v":""},{"$f":"IF(A9009=\"\",\"\",+IF(+A9009=D9009,+VLOOKUP(D9009,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9009,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9009=\"\",\"\",+VLOOKUP(+EOMONTH(+F9009,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9009=\"\",\"\",VLOOKUP(D9009,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9009=\"\",\"\",IF(A9009=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9009,-2)+15,Cenários!$A:$D,2,FALSE)>A9009,+VLOOKUP(+EOMONTH(+A9009,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9009,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9009=\"\",\"\",VLOOKUP(F9009,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9009=\"\",\"\",IF(WORKDAY(+A9009,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9009,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9010=\"\",\"\",+IF(+A9010=D9010,+E9010,((+G9010/E9010)^+((NETWORKDAYS(+D9010,A9010,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9010,F9010,Feriados!$A$2:$A$1058)-1))*E9010)))","v":""},{"$f":"IF(A9010=\"\",\"\",+IF(+A9010=D9010,+VLOOKUP(D9010,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9010,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9010=\"\",\"\",+VLOOKUP(+EOMONTH(+F9010,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9010=\"\",\"\",VLOOKUP(D9010,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9010=\"\",\"\",IF(A9010=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9010,-2)+15,Cenários!$A:$D,2,FALSE)>A9010,+VLOOKUP(+EOMONTH(+A9010,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9010,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9010=\"\",\"\",VLOOKUP(F9010,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9010=\"\",\"\",IF(WORKDAY(+A9010,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9010,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9011=\"\",\"\",+IF(+A9011=D9011,+E9011,((+G9011/E9011)^+((NETWORKDAYS(+D9011,A9011,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9011,F9011,Feriados!$A$2:$A$1058)-1))*E9011)))","v":""},{"$f":"IF(A9011=\"\",\"\",+IF(+A9011=D9011,+VLOOKUP(D9011,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9011,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9011=\"\",\"\",+VLOOKUP(+EOMONTH(+F9011,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9011=\"\",\"\",VLOOKUP(D9011,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9011=\"\",\"\",IF(A9011=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9011,-2)+15,Cenários!$A:$D,2,FALSE)>A9011,+VLOOKUP(+EOMONTH(+A9011,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9011,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9011=\"\",\"\",VLOOKUP(F9011,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9011=\"\",\"\",IF(WORKDAY(+A9011,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9011,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9012=\"\",\"\",+IF(+A9012=D9012,+E9012,((+G9012/E9012)^+((NETWORKDAYS(+D9012,A9012,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9012,F9012,Feriados!$A$2:$A$1058)-1))*E9012)))","v":""},{"$f":"IF(A9012=\"\",\"\",+IF(+A9012=D9012,+VLOOKUP(D9012,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9012,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9012=\"\",\"\",+VLOOKUP(+EOMONTH(+F9012,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9012=\"\",\"\",VLOOKUP(D9012,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9012=\"\",\"\",IF(A9012=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9012,-2)+15,Cenários!$A:$D,2,FALSE)>A9012,+VLOOKUP(+EOMONTH(+A9012,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9012,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9012=\"\",\"\",VLOOKUP(F9012,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9012=\"\",\"\",IF(WORKDAY(+A9012,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9012,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9013=\"\",\"\",+IF(+A9013=D9013,+E9013,((+G9013/E9013)^+((NETWORKDAYS(+D9013,A9013,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9013,F9013,Feriados!$A$2:$A$1058)-1))*E9013)))","v":""},{"$f":"IF(A9013=\"\",\"\",+IF(+A9013=D9013,+VLOOKUP(D9013,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9013,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9013=\"\",\"\",+VLOOKUP(+EOMONTH(+F9013,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9013=\"\",\"\",VLOOKUP(D9013,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9013=\"\",\"\",IF(A9013=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9013,-2)+15,Cenários!$A:$D,2,FALSE)>A9013,+VLOOKUP(+EOMONTH(+A9013,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9013,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9013=\"\",\"\",VLOOKUP(F9013,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9013=\"\",\"\",IF(WORKDAY(+A9013,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9013,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9014=\"\",\"\",+IF(+A9014=D9014,+E9014,((+G9014/E9014)^+((NETWORKDAYS(+D9014,A9014,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9014,F9014,Feriados!$A$2:$A$1058)-1))*E9014)))","v":""},{"$f":"IF(A9014=\"\",\"\",+IF(+A9014=D9014,+VLOOKUP(D9014,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9014,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9014=\"\",\"\",+VLOOKUP(+EOMONTH(+F9014,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9014=\"\",\"\",VLOOKUP(D9014,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9014=\"\",\"\",IF(A9014=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9014,-2)+15,Cenários!$A:$D,2,FALSE)>A9014,+VLOOKUP(+EOMONTH(+A9014,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9014,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9014=\"\",\"\",VLOOKUP(F9014,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9014=\"\",\"\",IF(WORKDAY(+A9014,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9014,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9015=\"\",\"\",+IF(+A9015=D9015,+E9015,((+G9015/E9015)^+((NETWORKDAYS(+D9015,A9015,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9015,F9015,Feriados!$A$2:$A$1058)-1))*E9015)))","v":""},{"$f":"IF(A9015=\"\",\"\",+IF(+A9015=D9015,+VLOOKUP(D9015,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9015,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9015=\"\",\"\",+VLOOKUP(+EOMONTH(+F9015,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9015=\"\",\"\",VLOOKUP(D9015,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9015=\"\",\"\",IF(A9015=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9015,-2)+15,Cenários!$A:$D,2,FALSE)>A9015,+VLOOKUP(+EOMONTH(+A9015,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9015,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9015=\"\",\"\",VLOOKUP(F9015,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9015=\"\",\"\",IF(WORKDAY(+A9015,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9015,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9016=\"\",\"\",+IF(+A9016=D9016,+E9016,((+G9016/E9016)^+((NETWORKDAYS(+D9016,A9016,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9016,F9016,Feriados!$A$2:$A$1058)-1))*E9016)))","v":""},{"$f":"IF(A9016=\"\",\"\",+IF(+A9016=D9016,+VLOOKUP(D9016,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9016,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9016=\"\",\"\",+VLOOKUP(+EOMONTH(+F9016,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9016=\"\",\"\",VLOOKUP(D9016,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9016=\"\",\"\",IF(A9016=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9016,-2)+15,Cenários!$A:$D,2,FALSE)>A9016,+VLOOKUP(+EOMONTH(+A9016,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9016,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9016=\"\",\"\",VLOOKUP(F9016,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9016=\"\",\"\",IF(WORKDAY(+A9016,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9016,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9017=\"\",\"\",+IF(+A9017=D9017,+E9017,((+G9017/E9017)^+((NETWORKDAYS(+D9017,A9017,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9017,F9017,Feriados!$A$2:$A$1058)-1))*E9017)))","v":""},{"$f":"IF(A9017=\"\",\"\",+IF(+A9017=D9017,+VLOOKUP(D9017,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9017,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9017=\"\",\"\",+VLOOKUP(+EOMONTH(+F9017,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9017=\"\",\"\",VLOOKUP(D9017,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9017=\"\",\"\",IF(A9017=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9017,-2)+15,Cenários!$A:$D,2,FALSE)>A9017,+VLOOKUP(+EOMONTH(+A9017,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9017,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9017=\"\",\"\",VLOOKUP(F9017,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9017=\"\",\"\",IF(WORKDAY(+A9017,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9017,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9018=\"\",\"\",+IF(+A9018=D9018,+E9018,((+G9018/E9018)^+((NETWORKDAYS(+D9018,A9018,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9018,F9018,Feriados!$A$2:$A$1058)-1))*E9018)))","v":""},{"$f":"IF(A9018=\"\",\"\",+IF(+A9018=D9018,+VLOOKUP(D9018,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9018,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9018=\"\",\"\",+VLOOKUP(+EOMONTH(+F9018,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9018=\"\",\"\",VLOOKUP(D9018,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9018=\"\",\"\",IF(A9018=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9018,-2)+15,Cenários!$A:$D,2,FALSE)>A9018,+VLOOKUP(+EOMONTH(+A9018,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9018,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9018=\"\",\"\",VLOOKUP(F9018,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9018=\"\",\"\",IF(WORKDAY(+A9018,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9018,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9019=\"\",\"\",+IF(+A9019=D9019,+E9019,((+G9019/E9019)^+((NETWORKDAYS(+D9019,A9019,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9019,F9019,Feriados!$A$2:$A$1058)-1))*E9019)))","v":""},{"$f":"IF(A9019=\"\",\"\",+IF(+A9019=D9019,+VLOOKUP(D9019,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9019,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9019=\"\",\"\",+VLOOKUP(+EOMONTH(+F9019,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9019=\"\",\"\",VLOOKUP(D9019,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9019=\"\",\"\",IF(A9019=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9019,-2)+15,Cenários!$A:$D,2,FALSE)>A9019,+VLOOKUP(+EOMONTH(+A9019,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9019,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9019=\"\",\"\",VLOOKUP(F9019,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9019=\"\",\"\",IF(WORKDAY(+A9019,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9019,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9020=\"\",\"\",+IF(+A9020=D9020,+E9020,((+G9020/E9020)^+((NETWORKDAYS(+D9020,A9020,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9020,F9020,Feriados!$A$2:$A$1058)-1))*E9020)))","v":""},{"$f":"IF(A9020=\"\",\"\",+IF(+A9020=D9020,+VLOOKUP(D9020,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9020,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9020=\"\",\"\",+VLOOKUP(+EOMONTH(+F9020,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9020=\"\",\"\",VLOOKUP(D9020,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9020=\"\",\"\",IF(A9020=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9020,-2)+15,Cenários!$A:$D,2,FALSE)>A9020,+VLOOKUP(+EOMONTH(+A9020,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9020,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9020=\"\",\"\",VLOOKUP(F9020,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9020=\"\",\"\",IF(WORKDAY(+A9020,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9020,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9021=\"\",\"\",+IF(+A9021=D9021,+E9021,((+G9021/E9021)^+((NETWORKDAYS(+D9021,A9021,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9021,F9021,Feriados!$A$2:$A$1058)-1))*E9021)))","v":""},{"$f":"IF(A9021=\"\",\"\",+IF(+A9021=D9021,+VLOOKUP(D9021,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9021,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9021=\"\",\"\",+VLOOKUP(+EOMONTH(+F9021,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9021=\"\",\"\",VLOOKUP(D9021,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9021=\"\",\"\",IF(A9021=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9021,-2)+15,Cenários!$A:$D,2,FALSE)>A9021,+VLOOKUP(+EOMONTH(+A9021,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9021,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9021=\"\",\"\",VLOOKUP(F9021,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9021=\"\",\"\",IF(WORKDAY(+A9021,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9021,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9022=\"\",\"\",+IF(+A9022=D9022,+E9022,((+G9022/E9022)^+((NETWORKDAYS(+D9022,A9022,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9022,F9022,Feriados!$A$2:$A$1058)-1))*E9022)))","v":""},{"$f":"IF(A9022=\"\",\"\",+IF(+A9022=D9022,+VLOOKUP(D9022,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9022,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9022=\"\",\"\",+VLOOKUP(+EOMONTH(+F9022,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9022=\"\",\"\",VLOOKUP(D9022,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9022=\"\",\"\",IF(A9022=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9022,-2)+15,Cenários!$A:$D,2,FALSE)>A9022,+VLOOKUP(+EOMONTH(+A9022,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9022,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9022=\"\",\"\",VLOOKUP(F9022,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9022=\"\",\"\",IF(WORKDAY(+A9022,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9022,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9023=\"\",\"\",+IF(+A9023=D9023,+E9023,((+G9023/E9023)^+((NETWORKDAYS(+D9023,A9023,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9023,F9023,Feriados!$A$2:$A$1058)-1))*E9023)))","v":""},{"$f":"IF(A9023=\"\",\"\",+IF(+A9023=D9023,+VLOOKUP(D9023,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9023,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9023=\"\",\"\",+VLOOKUP(+EOMONTH(+F9023,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9023=\"\",\"\",VLOOKUP(D9023,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9023=\"\",\"\",IF(A9023=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9023,-2)+15,Cenários!$A:$D,2,FALSE)>A9023,+VLOOKUP(+EOMONTH(+A9023,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9023,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9023=\"\",\"\",VLOOKUP(F9023,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9023=\"\",\"\",IF(WORKDAY(+A9023,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9023,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9024=\"\",\"\",+IF(+A9024=D9024,+E9024,((+G9024/E9024)^+((NETWORKDAYS(+D9024,A9024,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9024,F9024,Feriados!$A$2:$A$1058)-1))*E9024)))","v":""},{"$f":"IF(A9024=\"\",\"\",+IF(+A9024=D9024,+VLOOKUP(D9024,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9024,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9024=\"\",\"\",+VLOOKUP(+EOMONTH(+F9024,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9024=\"\",\"\",VLOOKUP(D9024,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9024=\"\",\"\",IF(A9024=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9024,-2)+15,Cenários!$A:$D,2,FALSE)>A9024,+VLOOKUP(+EOMONTH(+A9024,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9024,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9024=\"\",\"\",VLOOKUP(F9024,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9024=\"\",\"\",IF(WORKDAY(+A9024,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9024,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9025=\"\",\"\",+IF(+A9025=D9025,+E9025,((+G9025/E9025)^+((NETWORKDAYS(+D9025,A9025,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9025,F9025,Feriados!$A$2:$A$1058)-1))*E9025)))","v":""},{"$f":"IF(A9025=\"\",\"\",+IF(+A9025=D9025,+VLOOKUP(D9025,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9025,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9025=\"\",\"\",+VLOOKUP(+EOMONTH(+F9025,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9025=\"\",\"\",VLOOKUP(D9025,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9025=\"\",\"\",IF(A9025=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9025,-2)+15,Cenários!$A:$D,2,FALSE)>A9025,+VLOOKUP(+EOMONTH(+A9025,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9025,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9025=\"\",\"\",VLOOKUP(F9025,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9025=\"\",\"\",IF(WORKDAY(+A9025,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9025,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9026=\"\",\"\",+IF(+A9026=D9026,+E9026,((+G9026/E9026)^+((NETWORKDAYS(+D9026,A9026,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9026,F9026,Feriados!$A$2:$A$1058)-1))*E9026)))","v":""},{"$f":"IF(A9026=\"\",\"\",+IF(+A9026=D9026,+VLOOKUP(D9026,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9026,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9026=\"\",\"\",+VLOOKUP(+EOMONTH(+F9026,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9026=\"\",\"\",VLOOKUP(D9026,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9026=\"\",\"\",IF(A9026=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9026,-2)+15,Cenários!$A:$D,2,FALSE)>A9026,+VLOOKUP(+EOMONTH(+A9026,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9026,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9026=\"\",\"\",VLOOKUP(F9026,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9026=\"\",\"\",IF(WORKDAY(+A9026,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9026,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9027=\"\",\"\",+IF(+A9027=D9027,+E9027,((+G9027/E9027)^+((NETWORKDAYS(+D9027,A9027,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9027,F9027,Feriados!$A$2:$A$1058)-1))*E9027)))","v":""},{"$f":"IF(A9027=\"\",\"\",+IF(+A9027=D9027,+VLOOKUP(D9027,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9027,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9027=\"\",\"\",+VLOOKUP(+EOMONTH(+F9027,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9027=\"\",\"\",VLOOKUP(D9027,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9027=\"\",\"\",IF(A9027=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9027,-2)+15,Cenários!$A:$D,2,FALSE)>A9027,+VLOOKUP(+EOMONTH(+A9027,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9027,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9027=\"\",\"\",VLOOKUP(F9027,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9027=\"\",\"\",IF(WORKDAY(+A9027,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9027,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9028=\"\",\"\",+IF(+A9028=D9028,+E9028,((+G9028/E9028)^+((NETWORKDAYS(+D9028,A9028,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9028,F9028,Feriados!$A$2:$A$1058)-1))*E9028)))","v":""},{"$f":"IF(A9028=\"\",\"\",+IF(+A9028=D9028,+VLOOKUP(D9028,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9028,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9028=\"\",\"\",+VLOOKUP(+EOMONTH(+F9028,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9028=\"\",\"\",VLOOKUP(D9028,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9028=\"\",\"\",IF(A9028=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9028,-2)+15,Cenários!$A:$D,2,FALSE)>A9028,+VLOOKUP(+EOMONTH(+A9028,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9028,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9028=\"\",\"\",VLOOKUP(F9028,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9028=\"\",\"\",IF(WORKDAY(+A9028,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9028,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9029=\"\",\"\",+IF(+A9029=D9029,+E9029,((+G9029/E9029)^+((NETWORKDAYS(+D9029,A9029,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9029,F9029,Feriados!$A$2:$A$1058)-1))*E9029)))","v":""},{"$f":"IF(A9029=\"\",\"\",+IF(+A9029=D9029,+VLOOKUP(D9029,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9029,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9029=\"\",\"\",+VLOOKUP(+EOMONTH(+F9029,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9029=\"\",\"\",VLOOKUP(D9029,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9029=\"\",\"\",IF(A9029=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9029,-2)+15,Cenários!$A:$D,2,FALSE)>A9029,+VLOOKUP(+EOMONTH(+A9029,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9029,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9029=\"\",\"\",VLOOKUP(F9029,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9029=\"\",\"\",IF(WORKDAY(+A9029,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9029,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9030=\"\",\"\",+IF(+A9030=D9030,+E9030,((+G9030/E9030)^+((NETWORKDAYS(+D9030,A9030,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9030,F9030,Feriados!$A$2:$A$1058)-1))*E9030)))","v":""},{"$f":"IF(A9030=\"\",\"\",+IF(+A9030=D9030,+VLOOKUP(D9030,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9030,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9030=\"\",\"\",+VLOOKUP(+EOMONTH(+F9030,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9030=\"\",\"\",VLOOKUP(D9030,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9030=\"\",\"\",IF(A9030=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9030,-2)+15,Cenários!$A:$D,2,FALSE)>A9030,+VLOOKUP(+EOMONTH(+A9030,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9030,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9030=\"\",\"\",VLOOKUP(F9030,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9030=\"\",\"\",IF(WORKDAY(+A9030,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9030,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9031=\"\",\"\",+IF(+A9031=D9031,+E9031,((+G9031/E9031)^+((NETWORKDAYS(+D9031,A9031,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9031,F9031,Feriados!$A$2:$A$1058)-1))*E9031)))","v":""},{"$f":"IF(A9031=\"\",\"\",+IF(+A9031=D9031,+VLOOKUP(D9031,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9031,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9031=\"\",\"\",+VLOOKUP(+EOMONTH(+F9031,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9031=\"\",\"\",VLOOKUP(D9031,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9031=\"\",\"\",IF(A9031=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9031,-2)+15,Cenários!$A:$D,2,FALSE)>A9031,+VLOOKUP(+EOMONTH(+A9031,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9031,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9031=\"\",\"\",VLOOKUP(F9031,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9031=\"\",\"\",IF(WORKDAY(+A9031,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9031,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9032=\"\",\"\",+IF(+A9032=D9032,+E9032,((+G9032/E9032)^+((NETWORKDAYS(+D9032,A9032,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9032,F9032,Feriados!$A$2:$A$1058)-1))*E9032)))","v":""},{"$f":"IF(A9032=\"\",\"\",+IF(+A9032=D9032,+VLOOKUP(D9032,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9032,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9032=\"\",\"\",+VLOOKUP(+EOMONTH(+F9032,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9032=\"\",\"\",VLOOKUP(D9032,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9032=\"\",\"\",IF(A9032=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9032,-2)+15,Cenários!$A:$D,2,FALSE)>A9032,+VLOOKUP(+EOMONTH(+A9032,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9032,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9032=\"\",\"\",VLOOKUP(F9032,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9032=\"\",\"\",IF(WORKDAY(+A9032,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9032,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9033=\"\",\"\",+IF(+A9033=D9033,+E9033,((+G9033/E9033)^+((NETWORKDAYS(+D9033,A9033,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9033,F9033,Feriados!$A$2:$A$1058)-1))*E9033)))","v":""},{"$f":"IF(A9033=\"\",\"\",+IF(+A9033=D9033,+VLOOKUP(D9033,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9033,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9033=\"\",\"\",+VLOOKUP(+EOMONTH(+F9033,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9033=\"\",\"\",VLOOKUP(D9033,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9033=\"\",\"\",IF(A9033=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9033,-2)+15,Cenários!$A:$D,2,FALSE)>A9033,+VLOOKUP(+EOMONTH(+A9033,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9033,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9033=\"\",\"\",VLOOKUP(F9033,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9033=\"\",\"\",IF(WORKDAY(+A9033,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9033,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9034=\"\",\"\",+IF(+A9034=D9034,+E9034,((+G9034/E9034)^+((NETWORKDAYS(+D9034,A9034,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9034,F9034,Feriados!$A$2:$A$1058)-1))*E9034)))","v":""},{"$f":"IF(A9034=\"\",\"\",+IF(+A9034=D9034,+VLOOKUP(D9034,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9034,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9034=\"\",\"\",+VLOOKUP(+EOMONTH(+F9034,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9034=\"\",\"\",VLOOKUP(D9034,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9034=\"\",\"\",IF(A9034=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9034,-2)+15,Cenários!$A:$D,2,FALSE)>A9034,+VLOOKUP(+EOMONTH(+A9034,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9034,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9034=\"\",\"\",VLOOKUP(F9034,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9034=\"\",\"\",IF(WORKDAY(+A9034,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9034,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9035=\"\",\"\",+IF(+A9035=D9035,+E9035,((+G9035/E9035)^+((NETWORKDAYS(+D9035,A9035,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9035,F9035,Feriados!$A$2:$A$1058)-1))*E9035)))","v":""},{"$f":"IF(A9035=\"\",\"\",+IF(+A9035=D9035,+VLOOKUP(D9035,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9035,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9035=\"\",\"\",+VLOOKUP(+EOMONTH(+F9035,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9035=\"\",\"\",VLOOKUP(D9035,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9035=\"\",\"\",IF(A9035=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9035,-2)+15,Cenários!$A:$D,2,FALSE)>A9035,+VLOOKUP(+EOMONTH(+A9035,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9035,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9035=\"\",\"\",VLOOKUP(F9035,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9035=\"\",\"\",IF(WORKDAY(+A9035,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9035,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9036=\"\",\"\",+IF(+A9036=D9036,+E9036,((+G9036/E9036)^+((NETWORKDAYS(+D9036,A9036,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9036,F9036,Feriados!$A$2:$A$1058)-1))*E9036)))","v":""},{"$f":"IF(A9036=\"\",\"\",+IF(+A9036=D9036,+VLOOKUP(D9036,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9036,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9036=\"\",\"\",+VLOOKUP(+EOMONTH(+F9036,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9036=\"\",\"\",VLOOKUP(D9036,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9036=\"\",\"\",IF(A9036=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9036,-2)+15,Cenários!$A:$D,2,FALSE)>A9036,+VLOOKUP(+EOMONTH(+A9036,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9036,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9036=\"\",\"\",VLOOKUP(F9036,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9036=\"\",\"\",IF(WORKDAY(+A9036,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9036,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9037=\"\",\"\",+IF(+A9037=D9037,+E9037,((+G9037/E9037)^+((NETWORKDAYS(+D9037,A9037,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9037,F9037,Feriados!$A$2:$A$1058)-1))*E9037)))","v":""},{"$f":"IF(A9037=\"\",\"\",+IF(+A9037=D9037,+VLOOKUP(D9037,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9037,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9037=\"\",\"\",+VLOOKUP(+EOMONTH(+F9037,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9037=\"\",\"\",VLOOKUP(D9037,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9037=\"\",\"\",IF(A9037=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9037,-2)+15,Cenários!$A:$D,2,FALSE)>A9037,+VLOOKUP(+EOMONTH(+A9037,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9037,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9037=\"\",\"\",VLOOKUP(F9037,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9037=\"\",\"\",IF(WORKDAY(+A9037,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9037,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9038=\"\",\"\",+IF(+A9038=D9038,+E9038,((+G9038/E9038)^+((NETWORKDAYS(+D9038,A9038,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9038,F9038,Feriados!$A$2:$A$1058)-1))*E9038)))","v":""},{"$f":"IF(A9038=\"\",\"\",+IF(+A9038=D9038,+VLOOKUP(D9038,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9038,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9038=\"\",\"\",+VLOOKUP(+EOMONTH(+F9038,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9038=\"\",\"\",VLOOKUP(D9038,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9038=\"\",\"\",IF(A9038=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9038,-2)+15,Cenários!$A:$D,2,FALSE)>A9038,+VLOOKUP(+EOMONTH(+A9038,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9038,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9038=\"\",\"\",VLOOKUP(F9038,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9038=\"\",\"\",IF(WORKDAY(+A9038,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9038,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9039=\"\",\"\",+IF(+A9039=D9039,+E9039,((+G9039/E9039)^+((NETWORKDAYS(+D9039,A9039,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9039,F9039,Feriados!$A$2:$A$1058)-1))*E9039)))","v":""},{"$f":"IF(A9039=\"\",\"\",+IF(+A9039=D9039,+VLOOKUP(D9039,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9039,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9039=\"\",\"\",+VLOOKUP(+EOMONTH(+F9039,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9039=\"\",\"\",VLOOKUP(D9039,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9039=\"\",\"\",IF(A9039=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9039,-2)+15,Cenários!$A:$D,2,FALSE)>A9039,+VLOOKUP(+EOMONTH(+A9039,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9039,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9039=\"\",\"\",VLOOKUP(F9039,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9039=\"\",\"\",IF(WORKDAY(+A9039,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9039,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9040=\"\",\"\",+IF(+A9040=D9040,+E9040,((+G9040/E9040)^+((NETWORKDAYS(+D9040,A9040,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9040,F9040,Feriados!$A$2:$A$1058)-1))*E9040)))","v":""},{"$f":"IF(A9040=\"\",\"\",+IF(+A9040=D9040,+VLOOKUP(D9040,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9040,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9040=\"\",\"\",+VLOOKUP(+EOMONTH(+F9040,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9040=\"\",\"\",VLOOKUP(D9040,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9040=\"\",\"\",IF(A9040=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9040,-2)+15,Cenários!$A:$D,2,FALSE)>A9040,+VLOOKUP(+EOMONTH(+A9040,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9040,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9040=\"\",\"\",VLOOKUP(F9040,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9040=\"\",\"\",IF(WORKDAY(+A9040,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9040,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9041=\"\",\"\",+IF(+A9041=D9041,+E9041,((+G9041/E9041)^+((NETWORKDAYS(+D9041,A9041,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9041,F9041,Feriados!$A$2:$A$1058)-1))*E9041)))","v":""},{"$f":"IF(A9041=\"\",\"\",+IF(+A9041=D9041,+VLOOKUP(D9041,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9041,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9041=\"\",\"\",+VLOOKUP(+EOMONTH(+F9041,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9041=\"\",\"\",VLOOKUP(D9041,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9041=\"\",\"\",IF(A9041=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9041,-2)+15,Cenários!$A:$D,2,FALSE)>A9041,+VLOOKUP(+EOMONTH(+A9041,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9041,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9041=\"\",\"\",VLOOKUP(F9041,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9041=\"\",\"\",IF(WORKDAY(+A9041,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9041,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9042=\"\",\"\",+IF(+A9042=D9042,+E9042,((+G9042/E9042)^+((NETWORKDAYS(+D9042,A9042,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9042,F9042,Feriados!$A$2:$A$1058)-1))*E9042)))","v":""},{"$f":"IF(A9042=\"\",\"\",+IF(+A9042=D9042,+VLOOKUP(D9042,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9042,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9042=\"\",\"\",+VLOOKUP(+EOMONTH(+F9042,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9042=\"\",\"\",VLOOKUP(D9042,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9042=\"\",\"\",IF(A9042=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9042,-2)+15,Cenários!$A:$D,2,FALSE)>A9042,+VLOOKUP(+EOMONTH(+A9042,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9042,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9042=\"\",\"\",VLOOKUP(F9042,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9042=\"\",\"\",IF(WORKDAY(+A9042,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9042,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9043=\"\",\"\",+IF(+A9043=D9043,+E9043,((+G9043/E9043)^+((NETWORKDAYS(+D9043,A9043,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9043,F9043,Feriados!$A$2:$A$1058)-1))*E9043)))","v":""},{"$f":"IF(A9043=\"\",\"\",+IF(+A9043=D9043,+VLOOKUP(D9043,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9043,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9043=\"\",\"\",+VLOOKUP(+EOMONTH(+F9043,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9043=\"\",\"\",VLOOKUP(D9043,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9043=\"\",\"\",IF(A9043=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9043,-2)+15,Cenários!$A:$D,2,FALSE)>A9043,+VLOOKUP(+EOMONTH(+A9043,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9043,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9043=\"\",\"\",VLOOKUP(F9043,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9043=\"\",\"\",IF(WORKDAY(+A9043,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9043,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9044=\"\",\"\",+IF(+A9044=D9044,+E9044,((+G9044/E9044)^+((NETWORKDAYS(+D9044,A9044,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9044,F9044,Feriados!$A$2:$A$1058)-1))*E9044)))","v":""},{"$f":"IF(A9044=\"\",\"\",+IF(+A9044=D9044,+VLOOKUP(D9044,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9044,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9044=\"\",\"\",+VLOOKUP(+EOMONTH(+F9044,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9044=\"\",\"\",VLOOKUP(D9044,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9044=\"\",\"\",IF(A9044=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9044,-2)+15,Cenários!$A:$D,2,FALSE)>A9044,+VLOOKUP(+EOMONTH(+A9044,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9044,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9044=\"\",\"\",VLOOKUP(F9044,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9044=\"\",\"\",IF(WORKDAY(+A9044,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9044,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9045=\"\",\"\",+IF(+A9045=D9045,+E9045,((+G9045/E9045)^+((NETWORKDAYS(+D9045,A9045,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9045,F9045,Feriados!$A$2:$A$1058)-1))*E9045)))","v":""},{"$f":"IF(A9045=\"\",\"\",+IF(+A9045=D9045,+VLOOKUP(D9045,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9045,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9045=\"\",\"\",+VLOOKUP(+EOMONTH(+F9045,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9045=\"\",\"\",VLOOKUP(D9045,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9045=\"\",\"\",IF(A9045=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9045,-2)+15,Cenários!$A:$D,2,FALSE)>A9045,+VLOOKUP(+EOMONTH(+A9045,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9045,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9045=\"\",\"\",VLOOKUP(F9045,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9045=\"\",\"\",IF(WORKDAY(+A9045,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9045,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9046=\"\",\"\",+IF(+A9046=D9046,+E9046,((+G9046/E9046)^+((NETWORKDAYS(+D9046,A9046,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9046,F9046,Feriados!$A$2:$A$1058)-1))*E9046)))","v":""},{"$f":"IF(A9046=\"\",\"\",+IF(+A9046=D9046,+VLOOKUP(D9046,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9046,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9046=\"\",\"\",+VLOOKUP(+EOMONTH(+F9046,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9046=\"\",\"\",VLOOKUP(D9046,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9046=\"\",\"\",IF(A9046=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9046,-2)+15,Cenários!$A:$D,2,FALSE)>A9046,+VLOOKUP(+EOMONTH(+A9046,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9046,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9046=\"\",\"\",VLOOKUP(F9046,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9046=\"\",\"\",IF(WORKDAY(+A9046,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9046,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9047=\"\",\"\",+IF(+A9047=D9047,+E9047,((+G9047/E9047)^+((NETWORKDAYS(+D9047,A9047,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9047,F9047,Feriados!$A$2:$A$1058)-1))*E9047)))","v":""},{"$f":"IF(A9047=\"\",\"\",+IF(+A9047=D9047,+VLOOKUP(D9047,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9047,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9047=\"\",\"\",+VLOOKUP(+EOMONTH(+F9047,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9047=\"\",\"\",VLOOKUP(D9047,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9047=\"\",\"\",IF(A9047=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9047,-2)+15,Cenários!$A:$D,2,FALSE)>A9047,+VLOOKUP(+EOMONTH(+A9047,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9047,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9047=\"\",\"\",VLOOKUP(F9047,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9047=\"\",\"\",IF(WORKDAY(+A9047,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9047,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9048=\"\",\"\",+IF(+A9048=D9048,+E9048,((+G9048/E9048)^+((NETWORKDAYS(+D9048,A9048,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9048,F9048,Feriados!$A$2:$A$1058)-1))*E9048)))","v":""},{"$f":"IF(A9048=\"\",\"\",+IF(+A9048=D9048,+VLOOKUP(D9048,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9048,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9048=\"\",\"\",+VLOOKUP(+EOMONTH(+F9048,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9048=\"\",\"\",VLOOKUP(D9048,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9048=\"\",\"\",IF(A9048=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9048,-2)+15,Cenários!$A:$D,2,FALSE)>A9048,+VLOOKUP(+EOMONTH(+A9048,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9048,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9048=\"\",\"\",VLOOKUP(F9048,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9048=\"\",\"\",IF(WORKDAY(+A9048,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9048,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9049=\"\",\"\",+IF(+A9049=D9049,+E9049,((+G9049/E9049)^+((NETWORKDAYS(+D9049,A9049,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9049,F9049,Feriados!$A$2:$A$1058)-1))*E9049)))","v":""},{"$f":"IF(A9049=\"\",\"\",+IF(+A9049=D9049,+VLOOKUP(D9049,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9049,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9049=\"\",\"\",+VLOOKUP(+EOMONTH(+F9049,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9049=\"\",\"\",VLOOKUP(D9049,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9049=\"\",\"\",IF(A9049=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9049,-2)+15,Cenários!$A:$D,2,FALSE)>A9049,+VLOOKUP(+EOMONTH(+A9049,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9049,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9049=\"\",\"\",VLOOKUP(F9049,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9049=\"\",\"\",IF(WORKDAY(+A9049,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9049,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9050=\"\",\"\",+IF(+A9050=D9050,+E9050,((+G9050/E9050)^+((NETWORKDAYS(+D9050,A9050,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9050,F9050,Feriados!$A$2:$A$1058)-1))*E9050)))","v":""},{"$f":"IF(A9050=\"\",\"\",+IF(+A9050=D9050,+VLOOKUP(D9050,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9050,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9050=\"\",\"\",+VLOOKUP(+EOMONTH(+F9050,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9050=\"\",\"\",VLOOKUP(D9050,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9050=\"\",\"\",IF(A9050=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9050,-2)+15,Cenários!$A:$D,2,FALSE)>A9050,+VLOOKUP(+EOMONTH(+A9050,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9050,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9050=\"\",\"\",VLOOKUP(F9050,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9050=\"\",\"\",IF(WORKDAY(+A9050,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9050,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9051=\"\",\"\",+IF(+A9051=D9051,+E9051,((+G9051/E9051)^+((NETWORKDAYS(+D9051,A9051,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9051,F9051,Feriados!$A$2:$A$1058)-1))*E9051)))","v":""},{"$f":"IF(A9051=\"\",\"\",+IF(+A9051=D9051,+VLOOKUP(D9051,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9051,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9051=\"\",\"\",+VLOOKUP(+EOMONTH(+F9051,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9051=\"\",\"\",VLOOKUP(D9051,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9051=\"\",\"\",IF(A9051=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9051,-2)+15,Cenários!$A:$D,2,FALSE)>A9051,+VLOOKUP(+EOMONTH(+A9051,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9051,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9051=\"\",\"\",VLOOKUP(F9051,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9051=\"\",\"\",IF(WORKDAY(+A9051,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9051,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9052=\"\",\"\",+IF(+A9052=D9052,+E9052,((+G9052/E9052)^+((NETWORKDAYS(+D9052,A9052,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9052,F9052,Feriados!$A$2:$A$1058)-1))*E9052)))","v":""},{"$f":"IF(A9052=\"\",\"\",+IF(+A9052=D9052,+VLOOKUP(D9052,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9052,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9052=\"\",\"\",+VLOOKUP(+EOMONTH(+F9052,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9052=\"\",\"\",VLOOKUP(D9052,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9052=\"\",\"\",IF(A9052=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9052,-2)+15,Cenários!$A:$D,2,FALSE)>A9052,+VLOOKUP(+EOMONTH(+A9052,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9052,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9052=\"\",\"\",VLOOKUP(F9052,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9052=\"\",\"\",IF(WORKDAY(+A9052,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9052,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9053=\"\",\"\",+IF(+A9053=D9053,+E9053,((+G9053/E9053)^+((NETWORKDAYS(+D9053,A9053,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9053,F9053,Feriados!$A$2:$A$1058)-1))*E9053)))","v":""},{"$f":"IF(A9053=\"\",\"\",+IF(+A9053=D9053,+VLOOKUP(D9053,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9053,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9053=\"\",\"\",+VLOOKUP(+EOMONTH(+F9053,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9053=\"\",\"\",VLOOKUP(D9053,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9053=\"\",\"\",IF(A9053=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9053,-2)+15,Cenários!$A:$D,2,FALSE)>A9053,+VLOOKUP(+EOMONTH(+A9053,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9053,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9053=\"\",\"\",VLOOKUP(F9053,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9053=\"\",\"\",IF(WORKDAY(+A9053,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9053,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9054=\"\",\"\",+IF(+A9054=D9054,+E9054,((+G9054/E9054)^+((NETWORKDAYS(+D9054,A9054,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9054,F9054,Feriados!$A$2:$A$1058)-1))*E9054)))","v":""},{"$f":"IF(A9054=\"\",\"\",+IF(+A9054=D9054,+VLOOKUP(D9054,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9054,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9054=\"\",\"\",+VLOOKUP(+EOMONTH(+F9054,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9054=\"\",\"\",VLOOKUP(D9054,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9054=\"\",\"\",IF(A9054=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9054,-2)+15,Cenários!$A:$D,2,FALSE)>A9054,+VLOOKUP(+EOMONTH(+A9054,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9054,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9054=\"\",\"\",VLOOKUP(F9054,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9054=\"\",\"\",IF(WORKDAY(+A9054,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9054,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9055=\"\",\"\",+IF(+A9055=D9055,+E9055,((+G9055/E9055)^+((NETWORKDAYS(+D9055,A9055,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9055,F9055,Feriados!$A$2:$A$1058)-1))*E9055)))","v":""},{"$f":"IF(A9055=\"\",\"\",+IF(+A9055=D9055,+VLOOKUP(D9055,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9055,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9055=\"\",\"\",+VLOOKUP(+EOMONTH(+F9055,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9055=\"\",\"\",VLOOKUP(D9055,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9055=\"\",\"\",IF(A9055=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9055,-2)+15,Cenários!$A:$D,2,FALSE)>A9055,+VLOOKUP(+EOMONTH(+A9055,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9055,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9055=\"\",\"\",VLOOKUP(F9055,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9055=\"\",\"\",IF(WORKDAY(+A9055,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9055,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9056=\"\",\"\",+IF(+A9056=D9056,+E9056,((+G9056/E9056)^+((NETWORKDAYS(+D9056,A9056,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9056,F9056,Feriados!$A$2:$A$1058)-1))*E9056)))","v":""},{"$f":"IF(A9056=\"\",\"\",+IF(+A9056=D9056,+VLOOKUP(D9056,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9056,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9056=\"\",\"\",+VLOOKUP(+EOMONTH(+F9056,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9056=\"\",\"\",VLOOKUP(D9056,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9056=\"\",\"\",IF(A9056=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9056,-2)+15,Cenários!$A:$D,2,FALSE)>A9056,+VLOOKUP(+EOMONTH(+A9056,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9056,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9056=\"\",\"\",VLOOKUP(F9056,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9056=\"\",\"\",IF(WORKDAY(+A9056,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9056,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9057=\"\",\"\",+IF(+A9057=D9057,+E9057,((+G9057/E9057)^+((NETWORKDAYS(+D9057,A9057,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9057,F9057,Feriados!$A$2:$A$1058)-1))*E9057)))","v":""},{"$f":"IF(A9057=\"\",\"\",+IF(+A9057=D9057,+VLOOKUP(D9057,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9057,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9057=\"\",\"\",+VLOOKUP(+EOMONTH(+F9057,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9057=\"\",\"\",VLOOKUP(D9057,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9057=\"\",\"\",IF(A9057=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9057,-2)+15,Cenários!$A:$D,2,FALSE)>A9057,+VLOOKUP(+EOMONTH(+A9057,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9057,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9057=\"\",\"\",VLOOKUP(F9057,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9057=\"\",\"\",IF(WORKDAY(+A9057,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9057,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9058=\"\",\"\",+IF(+A9058=D9058,+E9058,((+G9058/E9058)^+((NETWORKDAYS(+D9058,A9058,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9058,F9058,Feriados!$A$2:$A$1058)-1))*E9058)))","v":""},{"$f":"IF(A9058=\"\",\"\",+IF(+A9058=D9058,+VLOOKUP(D9058,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9058,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9058=\"\",\"\",+VLOOKUP(+EOMONTH(+F9058,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9058=\"\",\"\",VLOOKUP(D9058,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9058=\"\",\"\",IF(A9058=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9058,-2)+15,Cenários!$A:$D,2,FALSE)>A9058,+VLOOKUP(+EOMONTH(+A9058,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9058,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9058=\"\",\"\",VLOOKUP(F9058,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9058=\"\",\"\",IF(WORKDAY(+A9058,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9058,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9059=\"\",\"\",+IF(+A9059=D9059,+E9059,((+G9059/E9059)^+((NETWORKDAYS(+D9059,A9059,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9059,F9059,Feriados!$A$2:$A$1058)-1))*E9059)))","v":""},{"$f":"IF(A9059=\"\",\"\",+IF(+A9059=D9059,+VLOOKUP(D9059,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9059,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9059=\"\",\"\",+VLOOKUP(+EOMONTH(+F9059,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9059=\"\",\"\",VLOOKUP(D9059,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9059=\"\",\"\",IF(A9059=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9059,-2)+15,Cenários!$A:$D,2,FALSE)>A9059,+VLOOKUP(+EOMONTH(+A9059,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9059,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9059=\"\",\"\",VLOOKUP(F9059,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9059=\"\",\"\",IF(WORKDAY(+A9059,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9059,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9060=\"\",\"\",+IF(+A9060=D9060,+E9060,((+G9060/E9060)^+((NETWORKDAYS(+D9060,A9060,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9060,F9060,Feriados!$A$2:$A$1058)-1))*E9060)))","v":""},{"$f":"IF(A9060=\"\",\"\",+IF(+A9060=D9060,+VLOOKUP(D9060,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9060,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9060=\"\",\"\",+VLOOKUP(+EOMONTH(+F9060,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9060=\"\",\"\",VLOOKUP(D9060,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9060=\"\",\"\",IF(A9060=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9060,-2)+15,Cenários!$A:$D,2,FALSE)>A9060,+VLOOKUP(+EOMONTH(+A9060,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9060,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9060=\"\",\"\",VLOOKUP(F9060,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9060=\"\",\"\",IF(WORKDAY(+A9060,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9060,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9061=\"\",\"\",+IF(+A9061=D9061,+E9061,((+G9061/E9061)^+((NETWORKDAYS(+D9061,A9061,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9061,F9061,Feriados!$A$2:$A$1058)-1))*E9061)))","v":""},{"$f":"IF(A9061=\"\",\"\",+IF(+A9061=D9061,+VLOOKUP(D9061,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9061,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9061=\"\",\"\",+VLOOKUP(+EOMONTH(+F9061,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9061=\"\",\"\",VLOOKUP(D9061,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9061=\"\",\"\",IF(A9061=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9061,-2)+15,Cenários!$A:$D,2,FALSE)>A9061,+VLOOKUP(+EOMONTH(+A9061,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9061,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9061=\"\",\"\",VLOOKUP(F9061,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9061=\"\",\"\",IF(WORKDAY(+A9061,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9061,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9062=\"\",\"\",+IF(+A9062=D9062,+E9062,((+G9062/E9062)^+((NETWORKDAYS(+D9062,A9062,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9062,F9062,Feriados!$A$2:$A$1058)-1))*E9062)))","v":""},{"$f":"IF(A9062=\"\",\"\",+IF(+A9062=D9062,+VLOOKUP(D9062,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9062,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9062=\"\",\"\",+VLOOKUP(+EOMONTH(+F9062,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9062=\"\",\"\",VLOOKUP(D9062,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9062=\"\",\"\",IF(A9062=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9062,-2)+15,Cenários!$A:$D,2,FALSE)>A9062,+VLOOKUP(+EOMONTH(+A9062,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9062,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9062=\"\",\"\",VLOOKUP(F9062,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9062=\"\",\"\",IF(WORKDAY(+A9062,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9062,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9063=\"\",\"\",+IF(+A9063=D9063,+E9063,((+G9063/E9063)^+((NETWORKDAYS(+D9063,A9063,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9063,F9063,Feriados!$A$2:$A$1058)-1))*E9063)))","v":""},{"$f":"IF(A9063=\"\",\"\",+IF(+A9063=D9063,+VLOOKUP(D9063,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9063,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9063=\"\",\"\",+VLOOKUP(+EOMONTH(+F9063,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9063=\"\",\"\",VLOOKUP(D9063,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9063=\"\",\"\",IF(A9063=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9063,-2)+15,Cenários!$A:$D,2,FALSE)>A9063,+VLOOKUP(+EOMONTH(+A9063,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9063,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9063=\"\",\"\",VLOOKUP(F9063,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9063=\"\",\"\",IF(WORKDAY(+A9063,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9063,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9064=\"\",\"\",+IF(+A9064=D9064,+E9064,((+G9064/E9064)^+((NETWORKDAYS(+D9064,A9064,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9064,F9064,Feriados!$A$2:$A$1058)-1))*E9064)))","v":""},{"$f":"IF(A9064=\"\",\"\",+IF(+A9064=D9064,+VLOOKUP(D9064,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9064,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9064=\"\",\"\",+VLOOKUP(+EOMONTH(+F9064,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9064=\"\",\"\",VLOOKUP(D9064,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9064=\"\",\"\",IF(A9064=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9064,-2)+15,Cenários!$A:$D,2,FALSE)>A9064,+VLOOKUP(+EOMONTH(+A9064,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9064,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9064=\"\",\"\",VLOOKUP(F9064,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9064=\"\",\"\",IF(WORKDAY(+A9064,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9064,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9065=\"\",\"\",+IF(+A9065=D9065,+E9065,((+G9065/E9065)^+((NETWORKDAYS(+D9065,A9065,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9065,F9065,Feriados!$A$2:$A$1058)-1))*E9065)))","v":""},{"$f":"IF(A9065=\"\",\"\",+IF(+A9065=D9065,+VLOOKUP(D9065,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9065,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9065=\"\",\"\",+VLOOKUP(+EOMONTH(+F9065,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9065=\"\",\"\",VLOOKUP(D9065,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9065=\"\",\"\",IF(A9065=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9065,-2)+15,Cenários!$A:$D,2,FALSE)>A9065,+VLOOKUP(+EOMONTH(+A9065,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9065,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9065=\"\",\"\",VLOOKUP(F9065,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9065=\"\",\"\",IF(WORKDAY(+A9065,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9065,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9066=\"\",\"\",+IF(+A9066=D9066,+E9066,((+G9066/E9066)^+((NETWORKDAYS(+D9066,A9066,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9066,F9066,Feriados!$A$2:$A$1058)-1))*E9066)))","v":""},{"$f":"IF(A9066=\"\",\"\",+IF(+A9066=D9066,+VLOOKUP(D9066,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9066,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9066=\"\",\"\",+VLOOKUP(+EOMONTH(+F9066,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9066=\"\",\"\",VLOOKUP(D9066,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9066=\"\",\"\",IF(A9066=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9066,-2)+15,Cenários!$A:$D,2,FALSE)>A9066,+VLOOKUP(+EOMONTH(+A9066,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9066,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9066=\"\",\"\",VLOOKUP(F9066,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9066=\"\",\"\",IF(WORKDAY(+A9066,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9066,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9067=\"\",\"\",+IF(+A9067=D9067,+E9067,((+G9067/E9067)^+((NETWORKDAYS(+D9067,A9067,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9067,F9067,Feriados!$A$2:$A$1058)-1))*E9067)))","v":""},{"$f":"IF(A9067=\"\",\"\",+IF(+A9067=D9067,+VLOOKUP(D9067,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9067,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9067=\"\",\"\",+VLOOKUP(+EOMONTH(+F9067,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9067=\"\",\"\",VLOOKUP(D9067,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9067=\"\",\"\",IF(A9067=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9067,-2)+15,Cenários!$A:$D,2,FALSE)>A9067,+VLOOKUP(+EOMONTH(+A9067,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9067,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9067=\"\",\"\",VLOOKUP(F9067,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9067=\"\",\"\",IF(WORKDAY(+A9067,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9067,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9068=\"\",\"\",+IF(+A9068=D9068,+E9068,((+G9068/E9068)^+((NETWORKDAYS(+D9068,A9068,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9068,F9068,Feriados!$A$2:$A$1058)-1))*E9068)))","v":""},{"$f":"IF(A9068=\"\",\"\",+IF(+A9068=D9068,+VLOOKUP(D9068,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9068,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9068=\"\",\"\",+VLOOKUP(+EOMONTH(+F9068,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9068=\"\",\"\",VLOOKUP(D9068,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9068=\"\",\"\",IF(A9068=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9068,-2)+15,Cenários!$A:$D,2,FALSE)>A9068,+VLOOKUP(+EOMONTH(+A9068,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9068,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9068=\"\",\"\",VLOOKUP(F9068,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9068=\"\",\"\",IF(WORKDAY(+A9068,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9068,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9069=\"\",\"\",+IF(+A9069=D9069,+E9069,((+G9069/E9069)^+((NETWORKDAYS(+D9069,A9069,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9069,F9069,Feriados!$A$2:$A$1058)-1))*E9069)))","v":""},{"$f":"IF(A9069=\"\",\"\",+IF(+A9069=D9069,+VLOOKUP(D9069,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9069,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9069=\"\",\"\",+VLOOKUP(+EOMONTH(+F9069,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9069=\"\",\"\",VLOOKUP(D9069,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9069=\"\",\"\",IF(A9069=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9069,-2)+15,Cenários!$A:$D,2,FALSE)>A9069,+VLOOKUP(+EOMONTH(+A9069,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9069,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9069=\"\",\"\",VLOOKUP(F9069,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9069=\"\",\"\",IF(WORKDAY(+A9069,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9069,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9070=\"\",\"\",+IF(+A9070=D9070,+E9070,((+G9070/E9070)^+((NETWORKDAYS(+D9070,A9070,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9070,F9070,Feriados!$A$2:$A$1058)-1))*E9070)))","v":""},{"$f":"IF(A9070=\"\",\"\",+IF(+A9070=D9070,+VLOOKUP(D9070,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9070,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9070=\"\",\"\",+VLOOKUP(+EOMONTH(+F9070,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9070=\"\",\"\",VLOOKUP(D9070,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9070=\"\",\"\",IF(A9070=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9070,-2)+15,Cenários!$A:$D,2,FALSE)>A9070,+VLOOKUP(+EOMONTH(+A9070,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9070,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9070=\"\",\"\",VLOOKUP(F9070,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9070=\"\",\"\",IF(WORKDAY(+A9070,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9070,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9071=\"\",\"\",+IF(+A9071=D9071,+E9071,((+G9071/E9071)^+((NETWORKDAYS(+D9071,A9071,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9071,F9071,Feriados!$A$2:$A$1058)-1))*E9071)))","v":""},{"$f":"IF(A9071=\"\",\"\",+IF(+A9071=D9071,+VLOOKUP(D9071,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9071,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9071=\"\",\"\",+VLOOKUP(+EOMONTH(+F9071,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9071=\"\",\"\",VLOOKUP(D9071,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9071=\"\",\"\",IF(A9071=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9071,-2)+15,Cenários!$A:$D,2,FALSE)>A9071,+VLOOKUP(+EOMONTH(+A9071,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9071,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9071=\"\",\"\",VLOOKUP(F9071,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9071=\"\",\"\",IF(WORKDAY(+A9071,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9071,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9072=\"\",\"\",+IF(+A9072=D9072,+E9072,((+G9072/E9072)^+((NETWORKDAYS(+D9072,A9072,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9072,F9072,Feriados!$A$2:$A$1058)-1))*E9072)))","v":""},{"$f":"IF(A9072=\"\",\"\",+IF(+A9072=D9072,+VLOOKUP(D9072,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9072,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9072=\"\",\"\",+VLOOKUP(+EOMONTH(+F9072,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9072=\"\",\"\",VLOOKUP(D9072,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9072=\"\",\"\",IF(A9072=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9072,-2)+15,Cenários!$A:$D,2,FALSE)>A9072,+VLOOKUP(+EOMONTH(+A9072,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9072,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9072=\"\",\"\",VLOOKUP(F9072,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9072=\"\",\"\",IF(WORKDAY(+A9072,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9072,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9073=\"\",\"\",+IF(+A9073=D9073,+E9073,((+G9073/E9073)^+((NETWORKDAYS(+D9073,A9073,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9073,F9073,Feriados!$A$2:$A$1058)-1))*E9073)))","v":""},{"$f":"IF(A9073=\"\",\"\",+IF(+A9073=D9073,+VLOOKUP(D9073,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9073,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9073=\"\",\"\",+VLOOKUP(+EOMONTH(+F9073,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9073=\"\",\"\",VLOOKUP(D9073,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9073=\"\",\"\",IF(A9073=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9073,-2)+15,Cenários!$A:$D,2,FALSE)>A9073,+VLOOKUP(+EOMONTH(+A9073,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9073,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9073=\"\",\"\",VLOOKUP(F9073,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9073=\"\",\"\",IF(WORKDAY(+A9073,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9073,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9074=\"\",\"\",+IF(+A9074=D9074,+E9074,((+G9074/E9074)^+((NETWORKDAYS(+D9074,A9074,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9074,F9074,Feriados!$A$2:$A$1058)-1))*E9074)))","v":""},{"$f":"IF(A9074=\"\",\"\",+IF(+A9074=D9074,+VLOOKUP(D9074,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9074,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9074=\"\",\"\",+VLOOKUP(+EOMONTH(+F9074,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9074=\"\",\"\",VLOOKUP(D9074,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9074=\"\",\"\",IF(A9074=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9074,-2)+15,Cenários!$A:$D,2,FALSE)>A9074,+VLOOKUP(+EOMONTH(+A9074,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9074,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9074=\"\",\"\",VLOOKUP(F9074,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9074=\"\",\"\",IF(WORKDAY(+A9074,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9074,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9075=\"\",\"\",+IF(+A9075=D9075,+E9075,((+G9075/E9075)^+((NETWORKDAYS(+D9075,A9075,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9075,F9075,Feriados!$A$2:$A$1058)-1))*E9075)))","v":""},{"$f":"IF(A9075=\"\",\"\",+IF(+A9075=D9075,+VLOOKUP(D9075,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9075,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9075=\"\",\"\",+VLOOKUP(+EOMONTH(+F9075,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9075=\"\",\"\",VLOOKUP(D9075,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9075=\"\",\"\",IF(A9075=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9075,-2)+15,Cenários!$A:$D,2,FALSE)>A9075,+VLOOKUP(+EOMONTH(+A9075,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9075,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9075=\"\",\"\",VLOOKUP(F9075,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9075=\"\",\"\",IF(WORKDAY(+A9075,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9075,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9076=\"\",\"\",+IF(+A9076=D9076,+E9076,((+G9076/E9076)^+((NETWORKDAYS(+D9076,A9076,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9076,F9076,Feriados!$A$2:$A$1058)-1))*E9076)))","v":""},{"$f":"IF(A9076=\"\",\"\",+IF(+A9076=D9076,+VLOOKUP(D9076,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9076,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9076=\"\",\"\",+VLOOKUP(+EOMONTH(+F9076,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9076=\"\",\"\",VLOOKUP(D9076,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9076=\"\",\"\",IF(A9076=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9076,-2)+15,Cenários!$A:$D,2,FALSE)>A9076,+VLOOKUP(+EOMONTH(+A9076,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9076,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9076=\"\",\"\",VLOOKUP(F9076,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9076=\"\",\"\",IF(WORKDAY(+A9076,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9076,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9077=\"\",\"\",+IF(+A9077=D9077,+E9077,((+G9077/E9077)^+((NETWORKDAYS(+D9077,A9077,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9077,F9077,Feriados!$A$2:$A$1058)-1))*E9077)))","v":""},{"$f":"IF(A9077=\"\",\"\",+IF(+A9077=D9077,+VLOOKUP(D9077,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9077,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9077=\"\",\"\",+VLOOKUP(+EOMONTH(+F9077,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9077=\"\",\"\",VLOOKUP(D9077,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9077=\"\",\"\",IF(A9077=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9077,-2)+15,Cenários!$A:$D,2,FALSE)>A9077,+VLOOKUP(+EOMONTH(+A9077,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9077,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9077=\"\",\"\",VLOOKUP(F9077,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9077=\"\",\"\",IF(WORKDAY(+A9077,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9077,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9078=\"\",\"\",+IF(+A9078=D9078,+E9078,((+G9078/E9078)^+((NETWORKDAYS(+D9078,A9078,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9078,F9078,Feriados!$A$2:$A$1058)-1))*E9078)))","v":""},{"$f":"IF(A9078=\"\",\"\",+IF(+A9078=D9078,+VLOOKUP(D9078,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9078,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9078=\"\",\"\",+VLOOKUP(+EOMONTH(+F9078,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9078=\"\",\"\",VLOOKUP(D9078,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9078=\"\",\"\",IF(A9078=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9078,-2)+15,Cenários!$A:$D,2,FALSE)>A9078,+VLOOKUP(+EOMONTH(+A9078,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9078,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9078=\"\",\"\",VLOOKUP(F9078,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9078=\"\",\"\",IF(WORKDAY(+A9078,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9078,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9079=\"\",\"\",+IF(+A9079=D9079,+E9079,((+G9079/E9079)^+((NETWORKDAYS(+D9079,A9079,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9079,F9079,Feriados!$A$2:$A$1058)-1))*E9079)))","v":""},{"$f":"IF(A9079=\"\",\"\",+IF(+A9079=D9079,+VLOOKUP(D9079,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9079,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9079=\"\",\"\",+VLOOKUP(+EOMONTH(+F9079,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9079=\"\",\"\",VLOOKUP(D9079,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9079=\"\",\"\",IF(A9079=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9079,-2)+15,Cenários!$A:$D,2,FALSE)>A9079,+VLOOKUP(+EOMONTH(+A9079,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9079,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9079=\"\",\"\",VLOOKUP(F9079,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9079=\"\",\"\",IF(WORKDAY(+A9079,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9079,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9080=\"\",\"\",+IF(+A9080=D9080,+E9080,((+G9080/E9080)^+((NETWORKDAYS(+D9080,A9080,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9080,F9080,Feriados!$A$2:$A$1058)-1))*E9080)))","v":""},{"$f":"IF(A9080=\"\",\"\",+IF(+A9080=D9080,+VLOOKUP(D9080,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9080,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9080=\"\",\"\",+VLOOKUP(+EOMONTH(+F9080,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9080=\"\",\"\",VLOOKUP(D9080,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9080=\"\",\"\",IF(A9080=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9080,-2)+15,Cenários!$A:$D,2,FALSE)>A9080,+VLOOKUP(+EOMONTH(+A9080,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9080,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9080=\"\",\"\",VLOOKUP(F9080,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9080=\"\",\"\",IF(WORKDAY(+A9080,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9080,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9081=\"\",\"\",+IF(+A9081=D9081,+E9081,((+G9081/E9081)^+((NETWORKDAYS(+D9081,A9081,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9081,F9081,Feriados!$A$2:$A$1058)-1))*E9081)))","v":""},{"$f":"IF(A9081=\"\",\"\",+IF(+A9081=D9081,+VLOOKUP(D9081,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9081,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9081=\"\",\"\",+VLOOKUP(+EOMONTH(+F9081,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9081=\"\",\"\",VLOOKUP(D9081,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9081=\"\",\"\",IF(A9081=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9081,-2)+15,Cenários!$A:$D,2,FALSE)>A9081,+VLOOKUP(+EOMONTH(+A9081,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9081,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9081=\"\",\"\",VLOOKUP(F9081,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9081=\"\",\"\",IF(WORKDAY(+A9081,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9081,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9082=\"\",\"\",+IF(+A9082=D9082,+E9082,((+G9082/E9082)^+((NETWORKDAYS(+D9082,A9082,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9082,F9082,Feriados!$A$2:$A$1058)-1))*E9082)))","v":""},{"$f":"IF(A9082=\"\",\"\",+IF(+A9082=D9082,+VLOOKUP(D9082,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9082,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9082=\"\",\"\",+VLOOKUP(+EOMONTH(+F9082,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9082=\"\",\"\",VLOOKUP(D9082,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9082=\"\",\"\",IF(A9082=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9082,-2)+15,Cenários!$A:$D,2,FALSE)>A9082,+VLOOKUP(+EOMONTH(+A9082,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9082,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9082=\"\",\"\",VLOOKUP(F9082,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9082=\"\",\"\",IF(WORKDAY(+A9082,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9082,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9083=\"\",\"\",+IF(+A9083=D9083,+E9083,((+G9083/E9083)^+((NETWORKDAYS(+D9083,A9083,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9083,F9083,Feriados!$A$2:$A$1058)-1))*E9083)))","v":""},{"$f":"IF(A9083=\"\",\"\",+IF(+A9083=D9083,+VLOOKUP(D9083,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9083,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9083=\"\",\"\",+VLOOKUP(+EOMONTH(+F9083,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9083=\"\",\"\",VLOOKUP(D9083,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9083=\"\",\"\",IF(A9083=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9083,-2)+15,Cenários!$A:$D,2,FALSE)>A9083,+VLOOKUP(+EOMONTH(+A9083,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9083,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9083=\"\",\"\",VLOOKUP(F9083,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9083=\"\",\"\",IF(WORKDAY(+A9083,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9083,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9084=\"\",\"\",+IF(+A9084=D9084,+E9084,((+G9084/E9084)^+((NETWORKDAYS(+D9084,A9084,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9084,F9084,Feriados!$A$2:$A$1058)-1))*E9084)))","v":""},{"$f":"IF(A9084=\"\",\"\",+IF(+A9084=D9084,+VLOOKUP(D9084,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9084,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9084=\"\",\"\",+VLOOKUP(+EOMONTH(+F9084,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9084=\"\",\"\",VLOOKUP(D9084,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9084=\"\",\"\",IF(A9084=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9084,-2)+15,Cenários!$A:$D,2,FALSE)>A9084,+VLOOKUP(+EOMONTH(+A9084,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9084,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9084=\"\",\"\",VLOOKUP(F9084,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9084=\"\",\"\",IF(WORKDAY(+A9084,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9084,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9085=\"\",\"\",+IF(+A9085=D9085,+E9085,((+G9085/E9085)^+((NETWORKDAYS(+D9085,A9085,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9085,F9085,Feriados!$A$2:$A$1058)-1))*E9085)))","v":""},{"$f":"IF(A9085=\"\",\"\",+IF(+A9085=D9085,+VLOOKUP(D9085,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9085,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9085=\"\",\"\",+VLOOKUP(+EOMONTH(+F9085,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9085=\"\",\"\",VLOOKUP(D9085,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9085=\"\",\"\",IF(A9085=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9085,-2)+15,Cenários!$A:$D,2,FALSE)>A9085,+VLOOKUP(+EOMONTH(+A9085,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9085,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9085=\"\",\"\",VLOOKUP(F9085,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9085=\"\",\"\",IF(WORKDAY(+A9085,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9085,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9086=\"\",\"\",+IF(+A9086=D9086,+E9086,((+G9086/E9086)^+((NETWORKDAYS(+D9086,A9086,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9086,F9086,Feriados!$A$2:$A$1058)-1))*E9086)))","v":""},{"$f":"IF(A9086=\"\",\"\",+IF(+A9086=D9086,+VLOOKUP(D9086,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9086,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9086=\"\",\"\",+VLOOKUP(+EOMONTH(+F9086,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9086=\"\",\"\",VLOOKUP(D9086,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9086=\"\",\"\",IF(A9086=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9086,-2)+15,Cenários!$A:$D,2,FALSE)>A9086,+VLOOKUP(+EOMONTH(+A9086,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9086,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9086=\"\",\"\",VLOOKUP(F9086,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9086=\"\",\"\",IF(WORKDAY(+A9086,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9086,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9087=\"\",\"\",+IF(+A9087=D9087,+E9087,((+G9087/E9087)^+((NETWORKDAYS(+D9087,A9087,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9087,F9087,Feriados!$A$2:$A$1058)-1))*E9087)))","v":""},{"$f":"IF(A9087=\"\",\"\",+IF(+A9087=D9087,+VLOOKUP(D9087,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9087,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9087=\"\",\"\",+VLOOKUP(+EOMONTH(+F9087,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9087=\"\",\"\",VLOOKUP(D9087,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9087=\"\",\"\",IF(A9087=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9087,-2)+15,Cenários!$A:$D,2,FALSE)>A9087,+VLOOKUP(+EOMONTH(+A9087,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9087,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9087=\"\",\"\",VLOOKUP(F9087,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9087=\"\",\"\",IF(WORKDAY(+A9087,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9087,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9088=\"\",\"\",+IF(+A9088=D9088,+E9088,((+G9088/E9088)^+((NETWORKDAYS(+D9088,A9088,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9088,F9088,Feriados!$A$2:$A$1058)-1))*E9088)))","v":""},{"$f":"IF(A9088=\"\",\"\",+IF(+A9088=D9088,+VLOOKUP(D9088,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9088,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9088=\"\",\"\",+VLOOKUP(+EOMONTH(+F9088,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9088=\"\",\"\",VLOOKUP(D9088,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9088=\"\",\"\",IF(A9088=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9088,-2)+15,Cenários!$A:$D,2,FALSE)>A9088,+VLOOKUP(+EOMONTH(+A9088,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9088,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9088=\"\",\"\",VLOOKUP(F9088,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9088=\"\",\"\",IF(WORKDAY(+A9088,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9088,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9089=\"\",\"\",+IF(+A9089=D9089,+E9089,((+G9089/E9089)^+((NETWORKDAYS(+D9089,A9089,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9089,F9089,Feriados!$A$2:$A$1058)-1))*E9089)))","v":""},{"$f":"IF(A9089=\"\",\"\",+IF(+A9089=D9089,+VLOOKUP(D9089,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9089,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9089=\"\",\"\",+VLOOKUP(+EOMONTH(+F9089,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9089=\"\",\"\",VLOOKUP(D9089,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9089=\"\",\"\",IF(A9089=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9089,-2)+15,Cenários!$A:$D,2,FALSE)>A9089,+VLOOKUP(+EOMONTH(+A9089,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9089,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9089=\"\",\"\",VLOOKUP(F9089,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9089=\"\",\"\",IF(WORKDAY(+A9089,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9089,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9090=\"\",\"\",+IF(+A9090=D9090,+E9090,((+G9090/E9090)^+((NETWORKDAYS(+D9090,A9090,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9090,F9090,Feriados!$A$2:$A$1058)-1))*E9090)))","v":""},{"$f":"IF(A9090=\"\",\"\",+IF(+A9090=D9090,+VLOOKUP(D9090,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9090,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9090=\"\",\"\",+VLOOKUP(+EOMONTH(+F9090,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9090=\"\",\"\",VLOOKUP(D9090,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9090=\"\",\"\",IF(A9090=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9090,-2)+15,Cenários!$A:$D,2,FALSE)>A9090,+VLOOKUP(+EOMONTH(+A9090,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9090,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9090=\"\",\"\",VLOOKUP(F9090,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9090=\"\",\"\",IF(WORKDAY(+A9090,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9090,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9091=\"\",\"\",+IF(+A9091=D9091,+E9091,((+G9091/E9091)^+((NETWORKDAYS(+D9091,A9091,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9091,F9091,Feriados!$A$2:$A$1058)-1))*E9091)))","v":""},{"$f":"IF(A9091=\"\",\"\",+IF(+A9091=D9091,+VLOOKUP(D9091,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9091,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9091=\"\",\"\",+VLOOKUP(+EOMONTH(+F9091,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9091=\"\",\"\",VLOOKUP(D9091,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9091=\"\",\"\",IF(A9091=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9091,-2)+15,Cenários!$A:$D,2,FALSE)>A9091,+VLOOKUP(+EOMONTH(+A9091,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9091,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9091=\"\",\"\",VLOOKUP(F9091,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9091=\"\",\"\",IF(WORKDAY(+A9091,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9091,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9092=\"\",\"\",+IF(+A9092=D9092,+E9092,((+G9092/E9092)^+((NETWORKDAYS(+D9092,A9092,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9092,F9092,Feriados!$A$2:$A$1058)-1))*E9092)))","v":""},{"$f":"IF(A9092=\"\",\"\",+IF(+A9092=D9092,+VLOOKUP(D9092,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9092,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9092=\"\",\"\",+VLOOKUP(+EOMONTH(+F9092,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9092=\"\",\"\",VLOOKUP(D9092,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9092=\"\",\"\",IF(A9092=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9092,-2)+15,Cenários!$A:$D,2,FALSE)>A9092,+VLOOKUP(+EOMONTH(+A9092,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9092,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9092=\"\",\"\",VLOOKUP(F9092,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9092=\"\",\"\",IF(WORKDAY(+A9092,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9092,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9093=\"\",\"\",+IF(+A9093=D9093,+E9093,((+G9093/E9093)^+((NETWORKDAYS(+D9093,A9093,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9093,F9093,Feriados!$A$2:$A$1058)-1))*E9093)))","v":""},{"$f":"IF(A9093=\"\",\"\",+IF(+A9093=D9093,+VLOOKUP(D9093,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9093,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9093=\"\",\"\",+VLOOKUP(+EOMONTH(+F9093,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9093=\"\",\"\",VLOOKUP(D9093,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9093=\"\",\"\",IF(A9093=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9093,-2)+15,Cenários!$A:$D,2,FALSE)>A9093,+VLOOKUP(+EOMONTH(+A9093,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9093,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9093=\"\",\"\",VLOOKUP(F9093,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9093=\"\",\"\",IF(WORKDAY(+A9093,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9093,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9094=\"\",\"\",+IF(+A9094=D9094,+E9094,((+G9094/E9094)^+((NETWORKDAYS(+D9094,A9094,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9094,F9094,Feriados!$A$2:$A$1058)-1))*E9094)))","v":""},{"$f":"IF(A9094=\"\",\"\",+IF(+A9094=D9094,+VLOOKUP(D9094,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9094,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9094=\"\",\"\",+VLOOKUP(+EOMONTH(+F9094,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9094=\"\",\"\",VLOOKUP(D9094,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9094=\"\",\"\",IF(A9094=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9094,-2)+15,Cenários!$A:$D,2,FALSE)>A9094,+VLOOKUP(+EOMONTH(+A9094,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9094,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9094=\"\",\"\",VLOOKUP(F9094,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9094=\"\",\"\",IF(WORKDAY(+A9094,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9094,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9095=\"\",\"\",+IF(+A9095=D9095,+E9095,((+G9095/E9095)^+((NETWORKDAYS(+D9095,A9095,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9095,F9095,Feriados!$A$2:$A$1058)-1))*E9095)))","v":""},{"$f":"IF(A9095=\"\",\"\",+IF(+A9095=D9095,+VLOOKUP(D9095,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9095,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9095=\"\",\"\",+VLOOKUP(+EOMONTH(+F9095,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9095=\"\",\"\",VLOOKUP(D9095,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9095=\"\",\"\",IF(A9095=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9095,-2)+15,Cenários!$A:$D,2,FALSE)>A9095,+VLOOKUP(+EOMONTH(+A9095,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9095,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9095=\"\",\"\",VLOOKUP(F9095,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9095=\"\",\"\",IF(WORKDAY(+A9095,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9095,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9096=\"\",\"\",+IF(+A9096=D9096,+E9096,((+G9096/E9096)^+((NETWORKDAYS(+D9096,A9096,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9096,F9096,Feriados!$A$2:$A$1058)-1))*E9096)))","v":""},{"$f":"IF(A9096=\"\",\"\",+IF(+A9096=D9096,+VLOOKUP(D9096,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9096,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9096=\"\",\"\",+VLOOKUP(+EOMONTH(+F9096,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9096=\"\",\"\",VLOOKUP(D9096,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9096=\"\",\"\",IF(A9096=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9096,-2)+15,Cenários!$A:$D,2,FALSE)>A9096,+VLOOKUP(+EOMONTH(+A9096,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9096,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9096=\"\",\"\",VLOOKUP(F9096,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9096=\"\",\"\",IF(WORKDAY(+A9096,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9096,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9097=\"\",\"\",+IF(+A9097=D9097,+E9097,((+G9097/E9097)^+((NETWORKDAYS(+D9097,A9097,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9097,F9097,Feriados!$A$2:$A$1058)-1))*E9097)))","v":""},{"$f":"IF(A9097=\"\",\"\",+IF(+A9097=D9097,+VLOOKUP(D9097,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9097,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9097=\"\",\"\",+VLOOKUP(+EOMONTH(+F9097,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9097=\"\",\"\",VLOOKUP(D9097,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9097=\"\",\"\",IF(A9097=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9097,-2)+15,Cenários!$A:$D,2,FALSE)>A9097,+VLOOKUP(+EOMONTH(+A9097,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9097,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9097=\"\",\"\",VLOOKUP(F9097,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9097=\"\",\"\",IF(WORKDAY(+A9097,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9097,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9098=\"\",\"\",+IF(+A9098=D9098,+E9098,((+G9098/E9098)^+((NETWORKDAYS(+D9098,A9098,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9098,F9098,Feriados!$A$2:$A$1058)-1))*E9098)))","v":""},{"$f":"IF(A9098=\"\",\"\",+IF(+A9098=D9098,+VLOOKUP(D9098,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9098,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9098=\"\",\"\",+VLOOKUP(+EOMONTH(+F9098,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9098=\"\",\"\",VLOOKUP(D9098,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9098=\"\",\"\",IF(A9098=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9098,-2)+15,Cenários!$A:$D,2,FALSE)>A9098,+VLOOKUP(+EOMONTH(+A9098,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9098,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9098=\"\",\"\",VLOOKUP(F9098,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9098=\"\",\"\",IF(WORKDAY(+A9098,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9098,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9099=\"\",\"\",+IF(+A9099=D9099,+E9099,((+G9099/E9099)^+((NETWORKDAYS(+D9099,A9099,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9099,F9099,Feriados!$A$2:$A$1058)-1))*E9099)))","v":""},{"$f":"IF(A9099=\"\",\"\",+IF(+A9099=D9099,+VLOOKUP(D9099,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9099,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9099=\"\",\"\",+VLOOKUP(+EOMONTH(+F9099,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9099=\"\",\"\",VLOOKUP(D9099,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9099=\"\",\"\",IF(A9099=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9099,-2)+15,Cenários!$A:$D,2,FALSE)>A9099,+VLOOKUP(+EOMONTH(+A9099,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9099,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9099=\"\",\"\",VLOOKUP(F9099,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9099=\"\",\"\",IF(WORKDAY(+A9099,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9099,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9100=\"\",\"\",+IF(+A9100=D9100,+E9100,((+G9100/E9100)^+((NETWORKDAYS(+D9100,A9100,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9100,F9100,Feriados!$A$2:$A$1058)-1))*E9100)))","v":""},{"$f":"IF(A9100=\"\",\"\",+IF(+A9100=D9100,+VLOOKUP(D9100,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9100,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9100=\"\",\"\",+VLOOKUP(+EOMONTH(+F9100,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9100=\"\",\"\",VLOOKUP(D9100,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9100=\"\",\"\",IF(A9100=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9100,-2)+15,Cenários!$A:$D,2,FALSE)>A9100,+VLOOKUP(+EOMONTH(+A9100,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9100,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9100=\"\",\"\",VLOOKUP(F9100,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9100=\"\",\"\",IF(WORKDAY(+A9100,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9100,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9101=\"\",\"\",+IF(+A9101=D9101,+E9101,((+G9101/E9101)^+((NETWORKDAYS(+D9101,A9101,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9101,F9101,Feriados!$A$2:$A$1058)-1))*E9101)))","v":""},{"$f":"IF(A9101=\"\",\"\",+IF(+A9101=D9101,+VLOOKUP(D9101,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9101,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9101=\"\",\"\",+VLOOKUP(+EOMONTH(+F9101,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9101=\"\",\"\",VLOOKUP(D9101,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9101=\"\",\"\",IF(A9101=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9101,-2)+15,Cenários!$A:$D,2,FALSE)>A9101,+VLOOKUP(+EOMONTH(+A9101,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9101,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9101=\"\",\"\",VLOOKUP(F9101,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9101=\"\",\"\",IF(WORKDAY(+A9101,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9101,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9102=\"\",\"\",+IF(+A9102=D9102,+E9102,((+G9102/E9102)^+((NETWORKDAYS(+D9102,A9102,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9102,F9102,Feriados!$A$2:$A$1058)-1))*E9102)))","v":""},{"$f":"IF(A9102=\"\",\"\",+IF(+A9102=D9102,+VLOOKUP(D9102,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9102,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9102=\"\",\"\",+VLOOKUP(+EOMONTH(+F9102,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9102=\"\",\"\",VLOOKUP(D9102,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9102=\"\",\"\",IF(A9102=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9102,-2)+15,Cenários!$A:$D,2,FALSE)>A9102,+VLOOKUP(+EOMONTH(+A9102,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9102,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9102=\"\",\"\",VLOOKUP(F9102,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9102=\"\",\"\",IF(WORKDAY(+A9102,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9102,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9103=\"\",\"\",+IF(+A9103=D9103,+E9103,((+G9103/E9103)^+((NETWORKDAYS(+D9103,A9103,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9103,F9103,Feriados!$A$2:$A$1058)-1))*E9103)))","v":""},{"$f":"IF(A9103=\"\",\"\",+IF(+A9103=D9103,+VLOOKUP(D9103,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9103,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9103=\"\",\"\",+VLOOKUP(+EOMONTH(+F9103,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9103=\"\",\"\",VLOOKUP(D9103,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9103=\"\",\"\",IF(A9103=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9103,-2)+15,Cenários!$A:$D,2,FALSE)>A9103,+VLOOKUP(+EOMONTH(+A9103,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9103,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9103=\"\",\"\",VLOOKUP(F9103,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9103=\"\",\"\",IF(WORKDAY(+A9103,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9103,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9104=\"\",\"\",+IF(+A9104=D9104,+E9104,((+G9104/E9104)^+((NETWORKDAYS(+D9104,A9104,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9104,F9104,Feriados!$A$2:$A$1058)-1))*E9104)))","v":""},{"$f":"IF(A9104=\"\",\"\",+IF(+A9104=D9104,+VLOOKUP(D9104,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9104,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9104=\"\",\"\",+VLOOKUP(+EOMONTH(+F9104,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9104=\"\",\"\",VLOOKUP(D9104,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9104=\"\",\"\",IF(A9104=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9104,-2)+15,Cenários!$A:$D,2,FALSE)>A9104,+VLOOKUP(+EOMONTH(+A9104,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9104,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9104=\"\",\"\",VLOOKUP(F9104,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9104=\"\",\"\",IF(WORKDAY(+A9104,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9104,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9105=\"\",\"\",+IF(+A9105=D9105,+E9105,((+G9105/E9105)^+((NETWORKDAYS(+D9105,A9105,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9105,F9105,Feriados!$A$2:$A$1058)-1))*E9105)))","v":""},{"$f":"IF(A9105=\"\",\"\",+IF(+A9105=D9105,+VLOOKUP(D9105,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9105,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9105=\"\",\"\",+VLOOKUP(+EOMONTH(+F9105,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9105=\"\",\"\",VLOOKUP(D9105,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9105=\"\",\"\",IF(A9105=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9105,-2)+15,Cenários!$A:$D,2,FALSE)>A9105,+VLOOKUP(+EOMONTH(+A9105,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9105,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9105=\"\",\"\",VLOOKUP(F9105,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9105=\"\",\"\",IF(WORKDAY(+A9105,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9105,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9106=\"\",\"\",+IF(+A9106=D9106,+E9106,((+G9106/E9106)^+((NETWORKDAYS(+D9106,A9106,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9106,F9106,Feriados!$A$2:$A$1058)-1))*E9106)))","v":""},{"$f":"IF(A9106=\"\",\"\",+IF(+A9106=D9106,+VLOOKUP(D9106,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9106,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9106=\"\",\"\",+VLOOKUP(+EOMONTH(+F9106,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9106=\"\",\"\",VLOOKUP(D9106,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9106=\"\",\"\",IF(A9106=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9106,-2)+15,Cenários!$A:$D,2,FALSE)>A9106,+VLOOKUP(+EOMONTH(+A9106,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9106,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9106=\"\",\"\",VLOOKUP(F9106,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9106=\"\",\"\",IF(WORKDAY(+A9106,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9106,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9107=\"\",\"\",+IF(+A9107=D9107,+E9107,((+G9107/E9107)^+((NETWORKDAYS(+D9107,A9107,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9107,F9107,Feriados!$A$2:$A$1058)-1))*E9107)))","v":""},{"$f":"IF(A9107=\"\",\"\",+IF(+A9107=D9107,+VLOOKUP(D9107,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9107,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9107=\"\",\"\",+VLOOKUP(+EOMONTH(+F9107,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9107=\"\",\"\",VLOOKUP(D9107,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9107=\"\",\"\",IF(A9107=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9107,-2)+15,Cenários!$A:$D,2,FALSE)>A9107,+VLOOKUP(+EOMONTH(+A9107,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9107,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9107=\"\",\"\",VLOOKUP(F9107,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9107=\"\",\"\",IF(WORKDAY(+A9107,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9107,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9108=\"\",\"\",+IF(+A9108=D9108,+E9108,((+G9108/E9108)^+((NETWORKDAYS(+D9108,A9108,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9108,F9108,Feriados!$A$2:$A$1058)-1))*E9108)))","v":""},{"$f":"IF(A9108=\"\",\"\",+IF(+A9108=D9108,+VLOOKUP(D9108,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9108,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9108=\"\",\"\",+VLOOKUP(+EOMONTH(+F9108,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9108=\"\",\"\",VLOOKUP(D9108,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9108=\"\",\"\",IF(A9108=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9108,-2)+15,Cenários!$A:$D,2,FALSE)>A9108,+VLOOKUP(+EOMONTH(+A9108,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9108,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9108=\"\",\"\",VLOOKUP(F9108,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9108=\"\",\"\",IF(WORKDAY(+A9108,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9108,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9109=\"\",\"\",+IF(+A9109=D9109,+E9109,((+G9109/E9109)^+((NETWORKDAYS(+D9109,A9109,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9109,F9109,Feriados!$A$2:$A$1058)-1))*E9109)))","v":""},{"$f":"IF(A9109=\"\",\"\",+IF(+A9109=D9109,+VLOOKUP(D9109,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9109,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9109=\"\",\"\",+VLOOKUP(+EOMONTH(+F9109,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9109=\"\",\"\",VLOOKUP(D9109,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9109=\"\",\"\",IF(A9109=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9109,-2)+15,Cenários!$A:$D,2,FALSE)>A9109,+VLOOKUP(+EOMONTH(+A9109,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9109,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9109=\"\",\"\",VLOOKUP(F9109,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9109=\"\",\"\",IF(WORKDAY(+A9109,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9109,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9110=\"\",\"\",+IF(+A9110=D9110,+E9110,((+G9110/E9110)^+((NETWORKDAYS(+D9110,A9110,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9110,F9110,Feriados!$A$2:$A$1058)-1))*E9110)))","v":""},{"$f":"IF(A9110=\"\",\"\",+IF(+A9110=D9110,+VLOOKUP(D9110,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9110,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9110=\"\",\"\",+VLOOKUP(+EOMONTH(+F9110,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9110=\"\",\"\",VLOOKUP(D9110,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9110=\"\",\"\",IF(A9110=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9110,-2)+15,Cenários!$A:$D,2,FALSE)>A9110,+VLOOKUP(+EOMONTH(+A9110,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9110,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9110=\"\",\"\",VLOOKUP(F9110,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9110=\"\",\"\",IF(WORKDAY(+A9110,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9110,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9111=\"\",\"\",+IF(+A9111=D9111,+E9111,((+G9111/E9111)^+((NETWORKDAYS(+D9111,A9111,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9111,F9111,Feriados!$A$2:$A$1058)-1))*E9111)))","v":""},{"$f":"IF(A9111=\"\",\"\",+IF(+A9111=D9111,+VLOOKUP(D9111,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9111,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9111=\"\",\"\",+VLOOKUP(+EOMONTH(+F9111,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9111=\"\",\"\",VLOOKUP(D9111,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9111=\"\",\"\",IF(A9111=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9111,-2)+15,Cenários!$A:$D,2,FALSE)>A9111,+VLOOKUP(+EOMONTH(+A9111,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9111,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9111=\"\",\"\",VLOOKUP(F9111,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9111=\"\",\"\",IF(WORKDAY(+A9111,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9111,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9112=\"\",\"\",+IF(+A9112=D9112,+E9112,((+G9112/E9112)^+((NETWORKDAYS(+D9112,A9112,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9112,F9112,Feriados!$A$2:$A$1058)-1))*E9112)))","v":""},{"$f":"IF(A9112=\"\",\"\",+IF(+A9112=D9112,+VLOOKUP(D9112,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9112,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9112=\"\",\"\",+VLOOKUP(+EOMONTH(+F9112,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9112=\"\",\"\",VLOOKUP(D9112,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9112=\"\",\"\",IF(A9112=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9112,-2)+15,Cenários!$A:$D,2,FALSE)>A9112,+VLOOKUP(+EOMONTH(+A9112,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9112,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9112=\"\",\"\",VLOOKUP(F9112,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9112=\"\",\"\",IF(WORKDAY(+A9112,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9112,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9113=\"\",\"\",+IF(+A9113=D9113,+E9113,((+G9113/E9113)^+((NETWORKDAYS(+D9113,A9113,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9113,F9113,Feriados!$A$2:$A$1058)-1))*E9113)))","v":""},{"$f":"IF(A9113=\"\",\"\",+IF(+A9113=D9113,+VLOOKUP(D9113,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9113,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9113=\"\",\"\",+VLOOKUP(+EOMONTH(+F9113,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9113=\"\",\"\",VLOOKUP(D9113,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9113=\"\",\"\",IF(A9113=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9113,-2)+15,Cenários!$A:$D,2,FALSE)>A9113,+VLOOKUP(+EOMONTH(+A9113,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9113,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9113=\"\",\"\",VLOOKUP(F9113,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9113=\"\",\"\",IF(WORKDAY(+A9113,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9113,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9114=\"\",\"\",+IF(+A9114=D9114,+E9114,((+G9114/E9114)^+((NETWORKDAYS(+D9114,A9114,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9114,F9114,Feriados!$A$2:$A$1058)-1))*E9114)))","v":""},{"$f":"IF(A9114=\"\",\"\",+IF(+A9114=D9114,+VLOOKUP(D9114,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9114,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9114=\"\",\"\",+VLOOKUP(+EOMONTH(+F9114,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9114=\"\",\"\",VLOOKUP(D9114,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9114=\"\",\"\",IF(A9114=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9114,-2)+15,Cenários!$A:$D,2,FALSE)>A9114,+VLOOKUP(+EOMONTH(+A9114,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9114,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9114=\"\",\"\",VLOOKUP(F9114,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9114=\"\",\"\",IF(WORKDAY(+A9114,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9114,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9115=\"\",\"\",+IF(+A9115=D9115,+E9115,((+G9115/E9115)^+((NETWORKDAYS(+D9115,A9115,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9115,F9115,Feriados!$A$2:$A$1058)-1))*E9115)))","v":""},{"$f":"IF(A9115=\"\",\"\",+IF(+A9115=D9115,+VLOOKUP(D9115,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9115,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9115=\"\",\"\",+VLOOKUP(+EOMONTH(+F9115,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9115=\"\",\"\",VLOOKUP(D9115,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9115=\"\",\"\",IF(A9115=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9115,-2)+15,Cenários!$A:$D,2,FALSE)>A9115,+VLOOKUP(+EOMONTH(+A9115,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9115,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9115=\"\",\"\",VLOOKUP(F9115,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9115=\"\",\"\",IF(WORKDAY(+A9115,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9115,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9116=\"\",\"\",+IF(+A9116=D9116,+E9116,((+G9116/E9116)^+((NETWORKDAYS(+D9116,A9116,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9116,F9116,Feriados!$A$2:$A$1058)-1))*E9116)))","v":""},{"$f":"IF(A9116=\"\",\"\",+IF(+A9116=D9116,+VLOOKUP(D9116,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9116,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9116=\"\",\"\",+VLOOKUP(+EOMONTH(+F9116,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9116=\"\",\"\",VLOOKUP(D9116,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9116=\"\",\"\",IF(A9116=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9116,-2)+15,Cenários!$A:$D,2,FALSE)>A9116,+VLOOKUP(+EOMONTH(+A9116,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9116,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9116=\"\",\"\",VLOOKUP(F9116,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9116=\"\",\"\",IF(WORKDAY(+A9116,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9116,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9117=\"\",\"\",+IF(+A9117=D9117,+E9117,((+G9117/E9117)^+((NETWORKDAYS(+D9117,A9117,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9117,F9117,Feriados!$A$2:$A$1058)-1))*E9117)))","v":""},{"$f":"IF(A9117=\"\",\"\",+IF(+A9117=D9117,+VLOOKUP(D9117,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9117,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9117=\"\",\"\",+VLOOKUP(+EOMONTH(+F9117,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9117=\"\",\"\",VLOOKUP(D9117,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9117=\"\",\"\",IF(A9117=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9117,-2)+15,Cenários!$A:$D,2,FALSE)>A9117,+VLOOKUP(+EOMONTH(+A9117,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9117,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9117=\"\",\"\",VLOOKUP(F9117,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9117=\"\",\"\",IF(WORKDAY(+A9117,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9117,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9118=\"\",\"\",+IF(+A9118=D9118,+E9118,((+G9118/E9118)^+((NETWORKDAYS(+D9118,A9118,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9118,F9118,Feriados!$A$2:$A$1058)-1))*E9118)))","v":""},{"$f":"IF(A9118=\"\",\"\",+IF(+A9118=D9118,+VLOOKUP(D9118,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9118,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9118=\"\",\"\",+VLOOKUP(+EOMONTH(+F9118,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9118=\"\",\"\",VLOOKUP(D9118,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9118=\"\",\"\",IF(A9118=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9118,-2)+15,Cenários!$A:$D,2,FALSE)>A9118,+VLOOKUP(+EOMONTH(+A9118,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9118,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9118=\"\",\"\",VLOOKUP(F9118,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9118=\"\",\"\",IF(WORKDAY(+A9118,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9118,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9119=\"\",\"\",+IF(+A9119=D9119,+E9119,((+G9119/E9119)^+((NETWORKDAYS(+D9119,A9119,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9119,F9119,Feriados!$A$2:$A$1058)-1))*E9119)))","v":""},{"$f":"IF(A9119=\"\",\"\",+IF(+A9119=D9119,+VLOOKUP(D9119,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9119,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9119=\"\",\"\",+VLOOKUP(+EOMONTH(+F9119,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9119=\"\",\"\",VLOOKUP(D9119,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9119=\"\",\"\",IF(A9119=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9119,-2)+15,Cenários!$A:$D,2,FALSE)>A9119,+VLOOKUP(+EOMONTH(+A9119,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9119,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9119=\"\",\"\",VLOOKUP(F9119,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9119=\"\",\"\",IF(WORKDAY(+A9119,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9119,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9120=\"\",\"\",+IF(+A9120=D9120,+E9120,((+G9120/E9120)^+((NETWORKDAYS(+D9120,A9120,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9120,F9120,Feriados!$A$2:$A$1058)-1))*E9120)))","v":""},{"$f":"IF(A9120=\"\",\"\",+IF(+A9120=D9120,+VLOOKUP(D9120,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9120,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9120=\"\",\"\",+VLOOKUP(+EOMONTH(+F9120,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9120=\"\",\"\",VLOOKUP(D9120,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9120=\"\",\"\",IF(A9120=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9120,-2)+15,Cenários!$A:$D,2,FALSE)>A9120,+VLOOKUP(+EOMONTH(+A9120,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9120,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9120=\"\",\"\",VLOOKUP(F9120,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9120=\"\",\"\",IF(WORKDAY(+A9120,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9120,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9121=\"\",\"\",+IF(+A9121=D9121,+E9121,((+G9121/E9121)^+((NETWORKDAYS(+D9121,A9121,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9121,F9121,Feriados!$A$2:$A$1058)-1))*E9121)))","v":""},{"$f":"IF(A9121=\"\",\"\",+IF(+A9121=D9121,+VLOOKUP(D9121,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9121,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9121=\"\",\"\",+VLOOKUP(+EOMONTH(+F9121,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9121=\"\",\"\",VLOOKUP(D9121,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9121=\"\",\"\",IF(A9121=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9121,-2)+15,Cenários!$A:$D,2,FALSE)>A9121,+VLOOKUP(+EOMONTH(+A9121,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9121,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9121=\"\",\"\",VLOOKUP(F9121,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9121=\"\",\"\",IF(WORKDAY(+A9121,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9121,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9122=\"\",\"\",+IF(+A9122=D9122,+E9122,((+G9122/E9122)^+((NETWORKDAYS(+D9122,A9122,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9122,F9122,Feriados!$A$2:$A$1058)-1))*E9122)))","v":""},{"$f":"IF(A9122=\"\",\"\",+IF(+A9122=D9122,+VLOOKUP(D9122,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9122,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9122=\"\",\"\",+VLOOKUP(+EOMONTH(+F9122,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9122=\"\",\"\",VLOOKUP(D9122,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9122=\"\",\"\",IF(A9122=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9122,-2)+15,Cenários!$A:$D,2,FALSE)>A9122,+VLOOKUP(+EOMONTH(+A9122,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9122,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9122=\"\",\"\",VLOOKUP(F9122,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9122=\"\",\"\",IF(WORKDAY(+A9122,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9122,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9123=\"\",\"\",+IF(+A9123=D9123,+E9123,((+G9123/E9123)^+((NETWORKDAYS(+D9123,A9123,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9123,F9123,Feriados!$A$2:$A$1058)-1))*E9123)))","v":""},{"$f":"IF(A9123=\"\",\"\",+IF(+A9123=D9123,+VLOOKUP(D9123,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9123,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9123=\"\",\"\",+VLOOKUP(+EOMONTH(+F9123,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9123=\"\",\"\",VLOOKUP(D9123,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9123=\"\",\"\",IF(A9123=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9123,-2)+15,Cenários!$A:$D,2,FALSE)>A9123,+VLOOKUP(+EOMONTH(+A9123,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9123,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9123=\"\",\"\",VLOOKUP(F9123,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9123=\"\",\"\",IF(WORKDAY(+A9123,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9123,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9124=\"\",\"\",+IF(+A9124=D9124,+E9124,((+G9124/E9124)^+((NETWORKDAYS(+D9124,A9124,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9124,F9124,Feriados!$A$2:$A$1058)-1))*E9124)))","v":""},{"$f":"IF(A9124=\"\",\"\",+IF(+A9124=D9124,+VLOOKUP(D9124,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9124,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9124=\"\",\"\",+VLOOKUP(+EOMONTH(+F9124,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9124=\"\",\"\",VLOOKUP(D9124,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9124=\"\",\"\",IF(A9124=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9124,-2)+15,Cenários!$A:$D,2,FALSE)>A9124,+VLOOKUP(+EOMONTH(+A9124,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9124,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9124=\"\",\"\",VLOOKUP(F9124,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9124=\"\",\"\",IF(WORKDAY(+A9124,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9124,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9125=\"\",\"\",+IF(+A9125=D9125,+E9125,((+G9125/E9125)^+((NETWORKDAYS(+D9125,A9125,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9125,F9125,Feriados!$A$2:$A$1058)-1))*E9125)))","v":""},{"$f":"IF(A9125=\"\",\"\",+IF(+A9125=D9125,+VLOOKUP(D9125,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9125,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9125=\"\",\"\",+VLOOKUP(+EOMONTH(+F9125,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9125=\"\",\"\",VLOOKUP(D9125,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9125=\"\",\"\",IF(A9125=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9125,-2)+15,Cenários!$A:$D,2,FALSE)>A9125,+VLOOKUP(+EOMONTH(+A9125,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9125,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9125=\"\",\"\",VLOOKUP(F9125,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9125=\"\",\"\",IF(WORKDAY(+A9125,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9125,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9126=\"\",\"\",+IF(+A9126=D9126,+E9126,((+G9126/E9126)^+((NETWORKDAYS(+D9126,A9126,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9126,F9126,Feriados!$A$2:$A$1058)-1))*E9126)))","v":""},{"$f":"IF(A9126=\"\",\"\",+IF(+A9126=D9126,+VLOOKUP(D9126,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9126,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9126=\"\",\"\",+VLOOKUP(+EOMONTH(+F9126,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9126=\"\",\"\",VLOOKUP(D9126,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9126=\"\",\"\",IF(A9126=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9126,-2)+15,Cenários!$A:$D,2,FALSE)>A9126,+VLOOKUP(+EOMONTH(+A9126,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9126,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9126=\"\",\"\",VLOOKUP(F9126,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9126=\"\",\"\",IF(WORKDAY(+A9126,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9126,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9127=\"\",\"\",+IF(+A9127=D9127,+E9127,((+G9127/E9127)^+((NETWORKDAYS(+D9127,A9127,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9127,F9127,Feriados!$A$2:$A$1058)-1))*E9127)))","v":""},{"$f":"IF(A9127=\"\",\"\",+IF(+A9127=D9127,+VLOOKUP(D9127,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9127,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9127=\"\",\"\",+VLOOKUP(+EOMONTH(+F9127,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9127=\"\",\"\",VLOOKUP(D9127,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9127=\"\",\"\",IF(A9127=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9127,-2)+15,Cenários!$A:$D,2,FALSE)>A9127,+VLOOKUP(+EOMONTH(+A9127,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9127,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9127=\"\",\"\",VLOOKUP(F9127,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9127=\"\",\"\",IF(WORKDAY(+A9127,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9127,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9128=\"\",\"\",+IF(+A9128=D9128,+E9128,((+G9128/E9128)^+((NETWORKDAYS(+D9128,A9128,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9128,F9128,Feriados!$A$2:$A$1058)-1))*E9128)))","v":""},{"$f":"IF(A9128=\"\",\"\",+IF(+A9128=D9128,+VLOOKUP(D9128,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9128,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9128=\"\",\"\",+VLOOKUP(+EOMONTH(+F9128,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9128=\"\",\"\",VLOOKUP(D9128,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9128=\"\",\"\",IF(A9128=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9128,-2)+15,Cenários!$A:$D,2,FALSE)>A9128,+VLOOKUP(+EOMONTH(+A9128,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9128,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9128=\"\",\"\",VLOOKUP(F9128,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9128=\"\",\"\",IF(WORKDAY(+A9128,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9128,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9129=\"\",\"\",+IF(+A9129=D9129,+E9129,((+G9129/E9129)^+((NETWORKDAYS(+D9129,A9129,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9129,F9129,Feriados!$A$2:$A$1058)-1))*E9129)))","v":""},{"$f":"IF(A9129=\"\",\"\",+IF(+A9129=D9129,+VLOOKUP(D9129,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9129,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9129=\"\",\"\",+VLOOKUP(+EOMONTH(+F9129,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9129=\"\",\"\",VLOOKUP(D9129,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9129=\"\",\"\",IF(A9129=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9129,-2)+15,Cenários!$A:$D,2,FALSE)>A9129,+VLOOKUP(+EOMONTH(+A9129,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9129,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9129=\"\",\"\",VLOOKUP(F9129,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9129=\"\",\"\",IF(WORKDAY(+A9129,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9129,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9130=\"\",\"\",+IF(+A9130=D9130,+E9130,((+G9130/E9130)^+((NETWORKDAYS(+D9130,A9130,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9130,F9130,Feriados!$A$2:$A$1058)-1))*E9130)))","v":""},{"$f":"IF(A9130=\"\",\"\",+IF(+A9130=D9130,+VLOOKUP(D9130,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9130,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9130=\"\",\"\",+VLOOKUP(+EOMONTH(+F9130,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9130=\"\",\"\",VLOOKUP(D9130,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9130=\"\",\"\",IF(A9130=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9130,-2)+15,Cenários!$A:$D,2,FALSE)>A9130,+VLOOKUP(+EOMONTH(+A9130,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9130,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9130=\"\",\"\",VLOOKUP(F9130,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9130=\"\",\"\",IF(WORKDAY(+A9130,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9130,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9131=\"\",\"\",+IF(+A9131=D9131,+E9131,((+G9131/E9131)^+((NETWORKDAYS(+D9131,A9131,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9131,F9131,Feriados!$A$2:$A$1058)-1))*E9131)))","v":""},{"$f":"IF(A9131=\"\",\"\",+IF(+A9131=D9131,+VLOOKUP(D9131,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9131,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9131=\"\",\"\",+VLOOKUP(+EOMONTH(+F9131,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9131=\"\",\"\",VLOOKUP(D9131,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9131=\"\",\"\",IF(A9131=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9131,-2)+15,Cenários!$A:$D,2,FALSE)>A9131,+VLOOKUP(+EOMONTH(+A9131,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9131,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9131=\"\",\"\",VLOOKUP(F9131,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9131=\"\",\"\",IF(WORKDAY(+A9131,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9131,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9132=\"\",\"\",+IF(+A9132=D9132,+E9132,((+G9132/E9132)^+((NETWORKDAYS(+D9132,A9132,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9132,F9132,Feriados!$A$2:$A$1058)-1))*E9132)))","v":""},{"$f":"IF(A9132=\"\",\"\",+IF(+A9132=D9132,+VLOOKUP(D9132,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9132,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9132=\"\",\"\",+VLOOKUP(+EOMONTH(+F9132,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9132=\"\",\"\",VLOOKUP(D9132,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9132=\"\",\"\",IF(A9132=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9132,-2)+15,Cenários!$A:$D,2,FALSE)>A9132,+VLOOKUP(+EOMONTH(+A9132,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9132,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9132=\"\",\"\",VLOOKUP(F9132,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9132=\"\",\"\",IF(WORKDAY(+A9132,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9132,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9133=\"\",\"\",+IF(+A9133=D9133,+E9133,((+G9133/E9133)^+((NETWORKDAYS(+D9133,A9133,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9133,F9133,Feriados!$A$2:$A$1058)-1))*E9133)))","v":""},{"$f":"IF(A9133=\"\",\"\",+IF(+A9133=D9133,+VLOOKUP(D9133,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9133,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9133=\"\",\"\",+VLOOKUP(+EOMONTH(+F9133,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9133=\"\",\"\",VLOOKUP(D9133,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9133=\"\",\"\",IF(A9133=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9133,-2)+15,Cenários!$A:$D,2,FALSE)>A9133,+VLOOKUP(+EOMONTH(+A9133,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9133,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9133=\"\",\"\",VLOOKUP(F9133,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9133=\"\",\"\",IF(WORKDAY(+A9133,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9133,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9134=\"\",\"\",+IF(+A9134=D9134,+E9134,((+G9134/E9134)^+((NETWORKDAYS(+D9134,A9134,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9134,F9134,Feriados!$A$2:$A$1058)-1))*E9134)))","v":""},{"$f":"IF(A9134=\"\",\"\",+IF(+A9134=D9134,+VLOOKUP(D9134,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9134,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9134=\"\",\"\",+VLOOKUP(+EOMONTH(+F9134,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9134=\"\",\"\",VLOOKUP(D9134,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9134=\"\",\"\",IF(A9134=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9134,-2)+15,Cenários!$A:$D,2,FALSE)>A9134,+VLOOKUP(+EOMONTH(+A9134,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9134,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9134=\"\",\"\",VLOOKUP(F9134,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9134=\"\",\"\",IF(WORKDAY(+A9134,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9134,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9135=\"\",\"\",+IF(+A9135=D9135,+E9135,((+G9135/E9135)^+((NETWORKDAYS(+D9135,A9135,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9135,F9135,Feriados!$A$2:$A$1058)-1))*E9135)))","v":""},{"$f":"IF(A9135=\"\",\"\",+IF(+A9135=D9135,+VLOOKUP(D9135,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9135,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9135=\"\",\"\",+VLOOKUP(+EOMONTH(+F9135,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9135=\"\",\"\",VLOOKUP(D9135,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9135=\"\",\"\",IF(A9135=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9135,-2)+15,Cenários!$A:$D,2,FALSE)>A9135,+VLOOKUP(+EOMONTH(+A9135,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9135,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9135=\"\",\"\",VLOOKUP(F9135,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9135=\"\",\"\",IF(WORKDAY(+A9135,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9135,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9136=\"\",\"\",+IF(+A9136=D9136,+E9136,((+G9136/E9136)^+((NETWORKDAYS(+D9136,A9136,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9136,F9136,Feriados!$A$2:$A$1058)-1))*E9136)))","v":""},{"$f":"IF(A9136=\"\",\"\",+IF(+A9136=D9136,+VLOOKUP(D9136,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9136,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9136=\"\",\"\",+VLOOKUP(+EOMONTH(+F9136,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9136=\"\",\"\",VLOOKUP(D9136,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9136=\"\",\"\",IF(A9136=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9136,-2)+15,Cenários!$A:$D,2,FALSE)>A9136,+VLOOKUP(+EOMONTH(+A9136,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9136,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9136=\"\",\"\",VLOOKUP(F9136,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9136=\"\",\"\",IF(WORKDAY(+A9136,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9136,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9137=\"\",\"\",+IF(+A9137=D9137,+E9137,((+G9137/E9137)^+((NETWORKDAYS(+D9137,A9137,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9137,F9137,Feriados!$A$2:$A$1058)-1))*E9137)))","v":""},{"$f":"IF(A9137=\"\",\"\",+IF(+A9137=D9137,+VLOOKUP(D9137,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9137,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9137=\"\",\"\",+VLOOKUP(+EOMONTH(+F9137,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9137=\"\",\"\",VLOOKUP(D9137,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9137=\"\",\"\",IF(A9137=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9137,-2)+15,Cenários!$A:$D,2,FALSE)>A9137,+VLOOKUP(+EOMONTH(+A9137,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9137,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9137=\"\",\"\",VLOOKUP(F9137,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9137=\"\",\"\",IF(WORKDAY(+A9137,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9137,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9138=\"\",\"\",+IF(+A9138=D9138,+E9138,((+G9138/E9138)^+((NETWORKDAYS(+D9138,A9138,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9138,F9138,Feriados!$A$2:$A$1058)-1))*E9138)))","v":""},{"$f":"IF(A9138=\"\",\"\",+IF(+A9138=D9138,+VLOOKUP(D9138,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9138,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9138=\"\",\"\",+VLOOKUP(+EOMONTH(+F9138,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9138=\"\",\"\",VLOOKUP(D9138,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9138=\"\",\"\",IF(A9138=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9138,-2)+15,Cenários!$A:$D,2,FALSE)>A9138,+VLOOKUP(+EOMONTH(+A9138,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9138,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9138=\"\",\"\",VLOOKUP(F9138,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9138=\"\",\"\",IF(WORKDAY(+A9138,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9138,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9139=\"\",\"\",+IF(+A9139=D9139,+E9139,((+G9139/E9139)^+((NETWORKDAYS(+D9139,A9139,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9139,F9139,Feriados!$A$2:$A$1058)-1))*E9139)))","v":""},{"$f":"IF(A9139=\"\",\"\",+IF(+A9139=D9139,+VLOOKUP(D9139,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9139,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9139=\"\",\"\",+VLOOKUP(+EOMONTH(+F9139,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9139=\"\",\"\",VLOOKUP(D9139,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9139=\"\",\"\",IF(A9139=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9139,-2)+15,Cenários!$A:$D,2,FALSE)>A9139,+VLOOKUP(+EOMONTH(+A9139,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9139,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9139=\"\",\"\",VLOOKUP(F9139,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9139=\"\",\"\",IF(WORKDAY(+A9139,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9139,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9140=\"\",\"\",+IF(+A9140=D9140,+E9140,((+G9140/E9140)^+((NETWORKDAYS(+D9140,A9140,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9140,F9140,Feriados!$A$2:$A$1058)-1))*E9140)))","v":""},{"$f":"IF(A9140=\"\",\"\",+IF(+A9140=D9140,+VLOOKUP(D9140,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9140,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9140=\"\",\"\",+VLOOKUP(+EOMONTH(+F9140,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9140=\"\",\"\",VLOOKUP(D9140,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9140=\"\",\"\",IF(A9140=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9140,-2)+15,Cenários!$A:$D,2,FALSE)>A9140,+VLOOKUP(+EOMONTH(+A9140,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9140,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9140=\"\",\"\",VLOOKUP(F9140,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9140=\"\",\"\",IF(WORKDAY(+A9140,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9140,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9141=\"\",\"\",+IF(+A9141=D9141,+E9141,((+G9141/E9141)^+((NETWORKDAYS(+D9141,A9141,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9141,F9141,Feriados!$A$2:$A$1058)-1))*E9141)))","v":""},{"$f":"IF(A9141=\"\",\"\",+IF(+A9141=D9141,+VLOOKUP(D9141,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9141,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9141=\"\",\"\",+VLOOKUP(+EOMONTH(+F9141,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9141=\"\",\"\",VLOOKUP(D9141,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9141=\"\",\"\",IF(A9141=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9141,-2)+15,Cenários!$A:$D,2,FALSE)>A9141,+VLOOKUP(+EOMONTH(+A9141,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9141,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9141=\"\",\"\",VLOOKUP(F9141,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9141=\"\",\"\",IF(WORKDAY(+A9141,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9141,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9142=\"\",\"\",+IF(+A9142=D9142,+E9142,((+G9142/E9142)^+((NETWORKDAYS(+D9142,A9142,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9142,F9142,Feriados!$A$2:$A$1058)-1))*E9142)))","v":""},{"$f":"IF(A9142=\"\",\"\",+IF(+A9142=D9142,+VLOOKUP(D9142,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9142,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9142=\"\",\"\",+VLOOKUP(+EOMONTH(+F9142,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9142=\"\",\"\",VLOOKUP(D9142,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9142=\"\",\"\",IF(A9142=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9142,-2)+15,Cenários!$A:$D,2,FALSE)>A9142,+VLOOKUP(+EOMONTH(+A9142,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9142,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9142=\"\",\"\",VLOOKUP(F9142,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9142=\"\",\"\",IF(WORKDAY(+A9142,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9142,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9143=\"\",\"\",+IF(+A9143=D9143,+E9143,((+G9143/E9143)^+((NETWORKDAYS(+D9143,A9143,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9143,F9143,Feriados!$A$2:$A$1058)-1))*E9143)))","v":""},{"$f":"IF(A9143=\"\",\"\",+IF(+A9143=D9143,+VLOOKUP(D9143,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9143,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9143=\"\",\"\",+VLOOKUP(+EOMONTH(+F9143,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9143=\"\",\"\",VLOOKUP(D9143,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9143=\"\",\"\",IF(A9143=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9143,-2)+15,Cenários!$A:$D,2,FALSE)>A9143,+VLOOKUP(+EOMONTH(+A9143,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9143,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9143=\"\",\"\",VLOOKUP(F9143,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9143=\"\",\"\",IF(WORKDAY(+A9143,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9143,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9144=\"\",\"\",+IF(+A9144=D9144,+E9144,((+G9144/E9144)^+((NETWORKDAYS(+D9144,A9144,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9144,F9144,Feriados!$A$2:$A$1058)-1))*E9144)))","v":""},{"$f":"IF(A9144=\"\",\"\",+IF(+A9144=D9144,+VLOOKUP(D9144,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9144,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9144=\"\",\"\",+VLOOKUP(+EOMONTH(+F9144,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9144=\"\",\"\",VLOOKUP(D9144,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9144=\"\",\"\",IF(A9144=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9144,-2)+15,Cenários!$A:$D,2,FALSE)>A9144,+VLOOKUP(+EOMONTH(+A9144,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9144,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9144=\"\",\"\",VLOOKUP(F9144,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9144=\"\",\"\",IF(WORKDAY(+A9144,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9144,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9145=\"\",\"\",+IF(+A9145=D9145,+E9145,((+G9145/E9145)^+((NETWORKDAYS(+D9145,A9145,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9145,F9145,Feriados!$A$2:$A$1058)-1))*E9145)))","v":""},{"$f":"IF(A9145=\"\",\"\",+IF(+A9145=D9145,+VLOOKUP(D9145,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9145,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9145=\"\",\"\",+VLOOKUP(+EOMONTH(+F9145,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9145=\"\",\"\",VLOOKUP(D9145,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9145=\"\",\"\",IF(A9145=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9145,-2)+15,Cenários!$A:$D,2,FALSE)>A9145,+VLOOKUP(+EOMONTH(+A9145,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9145,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9145=\"\",\"\",VLOOKUP(F9145,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9145=\"\",\"\",IF(WORKDAY(+A9145,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9145,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9146=\"\",\"\",+IF(+A9146=D9146,+E9146,((+G9146/E9146)^+((NETWORKDAYS(+D9146,A9146,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9146,F9146,Feriados!$A$2:$A$1058)-1))*E9146)))","v":""},{"$f":"IF(A9146=\"\",\"\",+IF(+A9146=D9146,+VLOOKUP(D9146,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9146,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9146=\"\",\"\",+VLOOKUP(+EOMONTH(+F9146,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9146=\"\",\"\",VLOOKUP(D9146,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9146=\"\",\"\",IF(A9146=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9146,-2)+15,Cenários!$A:$D,2,FALSE)>A9146,+VLOOKUP(+EOMONTH(+A9146,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9146,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9146=\"\",\"\",VLOOKUP(F9146,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9146=\"\",\"\",IF(WORKDAY(+A9146,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9146,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9147=\"\",\"\",+IF(+A9147=D9147,+E9147,((+G9147/E9147)^+((NETWORKDAYS(+D9147,A9147,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9147,F9147,Feriados!$A$2:$A$1058)-1))*E9147)))","v":""},{"$f":"IF(A9147=\"\",\"\",+IF(+A9147=D9147,+VLOOKUP(D9147,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9147,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9147=\"\",\"\",+VLOOKUP(+EOMONTH(+F9147,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9147=\"\",\"\",VLOOKUP(D9147,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9147=\"\",\"\",IF(A9147=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9147,-2)+15,Cenários!$A:$D,2,FALSE)>A9147,+VLOOKUP(+EOMONTH(+A9147,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9147,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9147=\"\",\"\",VLOOKUP(F9147,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9147=\"\",\"\",IF(WORKDAY(+A9147,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9147,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9148=\"\",\"\",+IF(+A9148=D9148,+E9148,((+G9148/E9148)^+((NETWORKDAYS(+D9148,A9148,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9148,F9148,Feriados!$A$2:$A$1058)-1))*E9148)))","v":""},{"$f":"IF(A9148=\"\",\"\",+IF(+A9148=D9148,+VLOOKUP(D9148,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9148,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9148=\"\",\"\",+VLOOKUP(+EOMONTH(+F9148,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9148=\"\",\"\",VLOOKUP(D9148,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9148=\"\",\"\",IF(A9148=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9148,-2)+15,Cenários!$A:$D,2,FALSE)>A9148,+VLOOKUP(+EOMONTH(+A9148,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9148,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9148=\"\",\"\",VLOOKUP(F9148,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9148=\"\",\"\",IF(WORKDAY(+A9148,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9148,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9149=\"\",\"\",+IF(+A9149=D9149,+E9149,((+G9149/E9149)^+((NETWORKDAYS(+D9149,A9149,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9149,F9149,Feriados!$A$2:$A$1058)-1))*E9149)))","v":""},{"$f":"IF(A9149=\"\",\"\",+IF(+A9149=D9149,+VLOOKUP(D9149,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9149,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9149=\"\",\"\",+VLOOKUP(+EOMONTH(+F9149,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9149=\"\",\"\",VLOOKUP(D9149,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9149=\"\",\"\",IF(A9149=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9149,-2)+15,Cenários!$A:$D,2,FALSE)>A9149,+VLOOKUP(+EOMONTH(+A9149,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9149,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9149=\"\",\"\",VLOOKUP(F9149,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9149=\"\",\"\",IF(WORKDAY(+A9149,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9149,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9150=\"\",\"\",+IF(+A9150=D9150,+E9150,((+G9150/E9150)^+((NETWORKDAYS(+D9150,A9150,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9150,F9150,Feriados!$A$2:$A$1058)-1))*E9150)))","v":""},{"$f":"IF(A9150=\"\",\"\",+IF(+A9150=D9150,+VLOOKUP(D9150,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9150,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9150=\"\",\"\",+VLOOKUP(+EOMONTH(+F9150,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9150=\"\",\"\",VLOOKUP(D9150,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9150=\"\",\"\",IF(A9150=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9150,-2)+15,Cenários!$A:$D,2,FALSE)>A9150,+VLOOKUP(+EOMONTH(+A9150,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9150,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9150=\"\",\"\",VLOOKUP(F9150,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9150=\"\",\"\",IF(WORKDAY(+A9150,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9150,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9151=\"\",\"\",+IF(+A9151=D9151,+E9151,((+G9151/E9151)^+((NETWORKDAYS(+D9151,A9151,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9151,F9151,Feriados!$A$2:$A$1058)-1))*E9151)))","v":""},{"$f":"IF(A9151=\"\",\"\",+IF(+A9151=D9151,+VLOOKUP(D9151,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9151,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9151=\"\",\"\",+VLOOKUP(+EOMONTH(+F9151,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9151=\"\",\"\",VLOOKUP(D9151,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9151=\"\",\"\",IF(A9151=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9151,-2)+15,Cenários!$A:$D,2,FALSE)>A9151,+VLOOKUP(+EOMONTH(+A9151,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9151,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9151=\"\",\"\",VLOOKUP(F9151,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9151=\"\",\"\",IF(WORKDAY(+A9151,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9151,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9152=\"\",\"\",+IF(+A9152=D9152,+E9152,((+G9152/E9152)^+((NETWORKDAYS(+D9152,A9152,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9152,F9152,Feriados!$A$2:$A$1058)-1))*E9152)))","v":""},{"$f":"IF(A9152=\"\",\"\",+IF(+A9152=D9152,+VLOOKUP(D9152,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9152,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9152=\"\",\"\",+VLOOKUP(+EOMONTH(+F9152,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9152=\"\",\"\",VLOOKUP(D9152,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9152=\"\",\"\",IF(A9152=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9152,-2)+15,Cenários!$A:$D,2,FALSE)>A9152,+VLOOKUP(+EOMONTH(+A9152,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9152,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9152=\"\",\"\",VLOOKUP(F9152,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9152=\"\",\"\",IF(WORKDAY(+A9152,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9152,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9153=\"\",\"\",+IF(+A9153=D9153,+E9153,((+G9153/E9153)^+((NETWORKDAYS(+D9153,A9153,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9153,F9153,Feriados!$A$2:$A$1058)-1))*E9153)))","v":""},{"$f":"IF(A9153=\"\",\"\",+IF(+A9153=D9153,+VLOOKUP(D9153,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9153,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9153=\"\",\"\",+VLOOKUP(+EOMONTH(+F9153,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9153=\"\",\"\",VLOOKUP(D9153,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9153=\"\",\"\",IF(A9153=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9153,-2)+15,Cenários!$A:$D,2,FALSE)>A9153,+VLOOKUP(+EOMONTH(+A9153,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9153,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9153=\"\",\"\",VLOOKUP(F9153,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9153=\"\",\"\",IF(WORKDAY(+A9153,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9153,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9154=\"\",\"\",+IF(+A9154=D9154,+E9154,((+G9154/E9154)^+((NETWORKDAYS(+D9154,A9154,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9154,F9154,Feriados!$A$2:$A$1058)-1))*E9154)))","v":""},{"$f":"IF(A9154=\"\",\"\",+IF(+A9154=D9154,+VLOOKUP(D9154,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9154,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9154=\"\",\"\",+VLOOKUP(+EOMONTH(+F9154,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9154=\"\",\"\",VLOOKUP(D9154,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9154=\"\",\"\",IF(A9154=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9154,-2)+15,Cenários!$A:$D,2,FALSE)>A9154,+VLOOKUP(+EOMONTH(+A9154,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9154,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9154=\"\",\"\",VLOOKUP(F9154,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9154=\"\",\"\",IF(WORKDAY(+A9154,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9154,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9155=\"\",\"\",+IF(+A9155=D9155,+E9155,((+G9155/E9155)^+((NETWORKDAYS(+D9155,A9155,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9155,F9155,Feriados!$A$2:$A$1058)-1))*E9155)))","v":""},{"$f":"IF(A9155=\"\",\"\",+IF(+A9155=D9155,+VLOOKUP(D9155,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9155,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9155=\"\",\"\",+VLOOKUP(+EOMONTH(+F9155,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9155=\"\",\"\",VLOOKUP(D9155,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9155=\"\",\"\",IF(A9155=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9155,-2)+15,Cenários!$A:$D,2,FALSE)>A9155,+VLOOKUP(+EOMONTH(+A9155,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9155,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9155=\"\",\"\",VLOOKUP(F9155,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9155=\"\",\"\",IF(WORKDAY(+A9155,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9155,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9156=\"\",\"\",+IF(+A9156=D9156,+E9156,((+G9156/E9156)^+((NETWORKDAYS(+D9156,A9156,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9156,F9156,Feriados!$A$2:$A$1058)-1))*E9156)))","v":""},{"$f":"IF(A9156=\"\",\"\",+IF(+A9156=D9156,+VLOOKUP(D9156,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9156,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9156=\"\",\"\",+VLOOKUP(+EOMONTH(+F9156,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9156=\"\",\"\",VLOOKUP(D9156,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9156=\"\",\"\",IF(A9156=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9156,-2)+15,Cenários!$A:$D,2,FALSE)>A9156,+VLOOKUP(+EOMONTH(+A9156,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9156,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9156=\"\",\"\",VLOOKUP(F9156,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9156=\"\",\"\",IF(WORKDAY(+A9156,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9156,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9157=\"\",\"\",+IF(+A9157=D9157,+E9157,((+G9157/E9157)^+((NETWORKDAYS(+D9157,A9157,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9157,F9157,Feriados!$A$2:$A$1058)-1))*E9157)))","v":""},{"$f":"IF(A9157=\"\",\"\",+IF(+A9157=D9157,+VLOOKUP(D9157,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9157,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9157=\"\",\"\",+VLOOKUP(+EOMONTH(+F9157,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9157=\"\",\"\",VLOOKUP(D9157,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9157=\"\",\"\",IF(A9157=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9157,-2)+15,Cenários!$A:$D,2,FALSE)>A9157,+VLOOKUP(+EOMONTH(+A9157,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9157,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9157=\"\",\"\",VLOOKUP(F9157,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9157=\"\",\"\",IF(WORKDAY(+A9157,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9157,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9158=\"\",\"\",+IF(+A9158=D9158,+E9158,((+G9158/E9158)^+((NETWORKDAYS(+D9158,A9158,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9158,F9158,Feriados!$A$2:$A$1058)-1))*E9158)))","v":""},{"$f":"IF(A9158=\"\",\"\",+IF(+A9158=D9158,+VLOOKUP(D9158,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9158,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9158=\"\",\"\",+VLOOKUP(+EOMONTH(+F9158,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9158=\"\",\"\",VLOOKUP(D9158,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9158=\"\",\"\",IF(A9158=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9158,-2)+15,Cenários!$A:$D,2,FALSE)>A9158,+VLOOKUP(+EOMONTH(+A9158,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9158,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9158=\"\",\"\",VLOOKUP(F9158,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9158=\"\",\"\",IF(WORKDAY(+A9158,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9158,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9159=\"\",\"\",+IF(+A9159=D9159,+E9159,((+G9159/E9159)^+((NETWORKDAYS(+D9159,A9159,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9159,F9159,Feriados!$A$2:$A$1058)-1))*E9159)))","v":""},{"$f":"IF(A9159=\"\",\"\",+IF(+A9159=D9159,+VLOOKUP(D9159,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9159,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9159=\"\",\"\",+VLOOKUP(+EOMONTH(+F9159,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9159=\"\",\"\",VLOOKUP(D9159,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9159=\"\",\"\",IF(A9159=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9159,-2)+15,Cenários!$A:$D,2,FALSE)>A9159,+VLOOKUP(+EOMONTH(+A9159,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9159,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9159=\"\",\"\",VLOOKUP(F9159,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9159=\"\",\"\",IF(WORKDAY(+A9159,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9159,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9160=\"\",\"\",+IF(+A9160=D9160,+E9160,((+G9160/E9160)^+((NETWORKDAYS(+D9160,A9160,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9160,F9160,Feriados!$A$2:$A$1058)-1))*E9160)))","v":""},{"$f":"IF(A9160=\"\",\"\",+IF(+A9160=D9160,+VLOOKUP(D9160,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9160,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9160=\"\",\"\",+VLOOKUP(+EOMONTH(+F9160,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9160=\"\",\"\",VLOOKUP(D9160,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9160=\"\",\"\",IF(A9160=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9160,-2)+15,Cenários!$A:$D,2,FALSE)>A9160,+VLOOKUP(+EOMONTH(+A9160,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9160,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9160=\"\",\"\",VLOOKUP(F9160,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9160=\"\",\"\",IF(WORKDAY(+A9160,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9160,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9161=\"\",\"\",+IF(+A9161=D9161,+E9161,((+G9161/E9161)^+((NETWORKDAYS(+D9161,A9161,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9161,F9161,Feriados!$A$2:$A$1058)-1))*E9161)))","v":""},{"$f":"IF(A9161=\"\",\"\",+IF(+A9161=D9161,+VLOOKUP(D9161,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9161,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9161=\"\",\"\",+VLOOKUP(+EOMONTH(+F9161,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9161=\"\",\"\",VLOOKUP(D9161,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9161=\"\",\"\",IF(A9161=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9161,-2)+15,Cenários!$A:$D,2,FALSE)>A9161,+VLOOKUP(+EOMONTH(+A9161,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9161,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9161=\"\",\"\",VLOOKUP(F9161,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9161=\"\",\"\",IF(WORKDAY(+A9161,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9161,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9162=\"\",\"\",+IF(+A9162=D9162,+E9162,((+G9162/E9162)^+((NETWORKDAYS(+D9162,A9162,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9162,F9162,Feriados!$A$2:$A$1058)-1))*E9162)))","v":""},{"$f":"IF(A9162=\"\",\"\",+IF(+A9162=D9162,+VLOOKUP(D9162,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9162,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9162=\"\",\"\",+VLOOKUP(+EOMONTH(+F9162,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9162=\"\",\"\",VLOOKUP(D9162,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9162=\"\",\"\",IF(A9162=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9162,-2)+15,Cenários!$A:$D,2,FALSE)>A9162,+VLOOKUP(+EOMONTH(+A9162,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9162,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9162=\"\",\"\",VLOOKUP(F9162,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9162=\"\",\"\",IF(WORKDAY(+A9162,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9162,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9163=\"\",\"\",+IF(+A9163=D9163,+E9163,((+G9163/E9163)^+((NETWORKDAYS(+D9163,A9163,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9163,F9163,Feriados!$A$2:$A$1058)-1))*E9163)))","v":""},{"$f":"IF(A9163=\"\",\"\",+IF(+A9163=D9163,+VLOOKUP(D9163,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9163,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9163=\"\",\"\",+VLOOKUP(+EOMONTH(+F9163,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9163=\"\",\"\",VLOOKUP(D9163,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9163=\"\",\"\",IF(A9163=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9163,-2)+15,Cenários!$A:$D,2,FALSE)>A9163,+VLOOKUP(+EOMONTH(+A9163,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9163,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9163=\"\",\"\",VLOOKUP(F9163,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9163=\"\",\"\",IF(WORKDAY(+A9163,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9163,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9164=\"\",\"\",+IF(+A9164=D9164,+E9164,((+G9164/E9164)^+((NETWORKDAYS(+D9164,A9164,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9164,F9164,Feriados!$A$2:$A$1058)-1))*E9164)))","v":""},{"$f":"IF(A9164=\"\",\"\",+IF(+A9164=D9164,+VLOOKUP(D9164,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9164,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9164=\"\",\"\",+VLOOKUP(+EOMONTH(+F9164,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9164=\"\",\"\",VLOOKUP(D9164,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9164=\"\",\"\",IF(A9164=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9164,-2)+15,Cenários!$A:$D,2,FALSE)>A9164,+VLOOKUP(+EOMONTH(+A9164,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9164,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9164=\"\",\"\",VLOOKUP(F9164,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9164=\"\",\"\",IF(WORKDAY(+A9164,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9164,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9165=\"\",\"\",+IF(+A9165=D9165,+E9165,((+G9165/E9165)^+((NETWORKDAYS(+D9165,A9165,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9165,F9165,Feriados!$A$2:$A$1058)-1))*E9165)))","v":""},{"$f":"IF(A9165=\"\",\"\",+IF(+A9165=D9165,+VLOOKUP(D9165,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9165,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9165=\"\",\"\",+VLOOKUP(+EOMONTH(+F9165,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9165=\"\",\"\",VLOOKUP(D9165,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9165=\"\",\"\",IF(A9165=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9165,-2)+15,Cenários!$A:$D,2,FALSE)>A9165,+VLOOKUP(+EOMONTH(+A9165,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9165,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9165=\"\",\"\",VLOOKUP(F9165,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9165=\"\",\"\",IF(WORKDAY(+A9165,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9165,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9166=\"\",\"\",+IF(+A9166=D9166,+E9166,((+G9166/E9166)^+((NETWORKDAYS(+D9166,A9166,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9166,F9166,Feriados!$A$2:$A$1058)-1))*E9166)))","v":""},{"$f":"IF(A9166=\"\",\"\",+IF(+A9166=D9166,+VLOOKUP(D9166,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9166,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9166=\"\",\"\",+VLOOKUP(+EOMONTH(+F9166,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9166=\"\",\"\",VLOOKUP(D9166,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9166=\"\",\"\",IF(A9166=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9166,-2)+15,Cenários!$A:$D,2,FALSE)>A9166,+VLOOKUP(+EOMONTH(+A9166,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9166,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9166=\"\",\"\",VLOOKUP(F9166,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9166=\"\",\"\",IF(WORKDAY(+A9166,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9166,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9167=\"\",\"\",+IF(+A9167=D9167,+E9167,((+G9167/E9167)^+((NETWORKDAYS(+D9167,A9167,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9167,F9167,Feriados!$A$2:$A$1058)-1))*E9167)))","v":""},{"$f":"IF(A9167=\"\",\"\",+IF(+A9167=D9167,+VLOOKUP(D9167,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9167,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9167=\"\",\"\",+VLOOKUP(+EOMONTH(+F9167,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9167=\"\",\"\",VLOOKUP(D9167,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9167=\"\",\"\",IF(A9167=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9167,-2)+15,Cenários!$A:$D,2,FALSE)>A9167,+VLOOKUP(+EOMONTH(+A9167,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9167,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9167=\"\",\"\",VLOOKUP(F9167,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9167=\"\",\"\",IF(WORKDAY(+A9167,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9167,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9168=\"\",\"\",+IF(+A9168=D9168,+E9168,((+G9168/E9168)^+((NETWORKDAYS(+D9168,A9168,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9168,F9168,Feriados!$A$2:$A$1058)-1))*E9168)))","v":""},{"$f":"IF(A9168=\"\",\"\",+IF(+A9168=D9168,+VLOOKUP(D9168,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9168,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9168=\"\",\"\",+VLOOKUP(+EOMONTH(+F9168,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9168=\"\",\"\",VLOOKUP(D9168,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9168=\"\",\"\",IF(A9168=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9168,-2)+15,Cenários!$A:$D,2,FALSE)>A9168,+VLOOKUP(+EOMONTH(+A9168,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9168,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9168=\"\",\"\",VLOOKUP(F9168,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9168=\"\",\"\",IF(WORKDAY(+A9168,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9168,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9169=\"\",\"\",+IF(+A9169=D9169,+E9169,((+G9169/E9169)^+((NETWORKDAYS(+D9169,A9169,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9169,F9169,Feriados!$A$2:$A$1058)-1))*E9169)))","v":""},{"$f":"IF(A9169=\"\",\"\",+IF(+A9169=D9169,+VLOOKUP(D9169,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9169,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9169=\"\",\"\",+VLOOKUP(+EOMONTH(+F9169,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9169=\"\",\"\",VLOOKUP(D9169,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9169=\"\",\"\",IF(A9169=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9169,-2)+15,Cenários!$A:$D,2,FALSE)>A9169,+VLOOKUP(+EOMONTH(+A9169,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9169,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9169=\"\",\"\",VLOOKUP(F9169,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9169=\"\",\"\",IF(WORKDAY(+A9169,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9169,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9170=\"\",\"\",+IF(+A9170=D9170,+E9170,((+G9170/E9170)^+((NETWORKDAYS(+D9170,A9170,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9170,F9170,Feriados!$A$2:$A$1058)-1))*E9170)))","v":""},{"$f":"IF(A9170=\"\",\"\",+IF(+A9170=D9170,+VLOOKUP(D9170,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9170,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9170=\"\",\"\",+VLOOKUP(+EOMONTH(+F9170,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9170=\"\",\"\",VLOOKUP(D9170,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9170=\"\",\"\",IF(A9170=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9170,-2)+15,Cenários!$A:$D,2,FALSE)>A9170,+VLOOKUP(+EOMONTH(+A9170,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9170,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9170=\"\",\"\",VLOOKUP(F9170,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9170=\"\",\"\",IF(WORKDAY(+A9170,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9170,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9171=\"\",\"\",+IF(+A9171=D9171,+E9171,((+G9171/E9171)^+((NETWORKDAYS(+D9171,A9171,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9171,F9171,Feriados!$A$2:$A$1058)-1))*E9171)))","v":""},{"$f":"IF(A9171=\"\",\"\",+IF(+A9171=D9171,+VLOOKUP(D9171,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9171,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9171=\"\",\"\",+VLOOKUP(+EOMONTH(+F9171,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9171=\"\",\"\",VLOOKUP(D9171,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9171=\"\",\"\",IF(A9171=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9171,-2)+15,Cenários!$A:$D,2,FALSE)>A9171,+VLOOKUP(+EOMONTH(+A9171,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9171,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9171=\"\",\"\",VLOOKUP(F9171,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9171=\"\",\"\",IF(WORKDAY(+A9171,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9171,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9172=\"\",\"\",+IF(+A9172=D9172,+E9172,((+G9172/E9172)^+((NETWORKDAYS(+D9172,A9172,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9172,F9172,Feriados!$A$2:$A$1058)-1))*E9172)))","v":""},{"$f":"IF(A9172=\"\",\"\",+IF(+A9172=D9172,+VLOOKUP(D9172,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9172,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9172=\"\",\"\",+VLOOKUP(+EOMONTH(+F9172,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9172=\"\",\"\",VLOOKUP(D9172,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9172=\"\",\"\",IF(A9172=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9172,-2)+15,Cenários!$A:$D,2,FALSE)>A9172,+VLOOKUP(+EOMONTH(+A9172,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9172,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9172=\"\",\"\",VLOOKUP(F9172,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9172=\"\",\"\",IF(WORKDAY(+A9172,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9172,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9173=\"\",\"\",+IF(+A9173=D9173,+E9173,((+G9173/E9173)^+((NETWORKDAYS(+D9173,A9173,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9173,F9173,Feriados!$A$2:$A$1058)-1))*E9173)))","v":""},{"$f":"IF(A9173=\"\",\"\",+IF(+A9173=D9173,+VLOOKUP(D9173,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9173,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9173=\"\",\"\",+VLOOKUP(+EOMONTH(+F9173,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9173=\"\",\"\",VLOOKUP(D9173,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9173=\"\",\"\",IF(A9173=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9173,-2)+15,Cenários!$A:$D,2,FALSE)>A9173,+VLOOKUP(+EOMONTH(+A9173,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9173,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9173=\"\",\"\",VLOOKUP(F9173,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9173=\"\",\"\",IF(WORKDAY(+A9173,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9173,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9174=\"\",\"\",+IF(+A9174=D9174,+E9174,((+G9174/E9174)^+((NETWORKDAYS(+D9174,A9174,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9174,F9174,Feriados!$A$2:$A$1058)-1))*E9174)))","v":""},{"$f":"IF(A9174=\"\",\"\",+IF(+A9174=D9174,+VLOOKUP(D9174,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9174,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9174=\"\",\"\",+VLOOKUP(+EOMONTH(+F9174,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9174=\"\",\"\",VLOOKUP(D9174,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9174=\"\",\"\",IF(A9174=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9174,-2)+15,Cenários!$A:$D,2,FALSE)>A9174,+VLOOKUP(+EOMONTH(+A9174,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9174,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9174=\"\",\"\",VLOOKUP(F9174,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9174=\"\",\"\",IF(WORKDAY(+A9174,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9174,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9175=\"\",\"\",+IF(+A9175=D9175,+E9175,((+G9175/E9175)^+((NETWORKDAYS(+D9175,A9175,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9175,F9175,Feriados!$A$2:$A$1058)-1))*E9175)))","v":""},{"$f":"IF(A9175=\"\",\"\",+IF(+A9175=D9175,+VLOOKUP(D9175,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9175,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9175=\"\",\"\",+VLOOKUP(+EOMONTH(+F9175,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9175=\"\",\"\",VLOOKUP(D9175,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9175=\"\",\"\",IF(A9175=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9175,-2)+15,Cenários!$A:$D,2,FALSE)>A9175,+VLOOKUP(+EOMONTH(+A9175,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9175,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9175=\"\",\"\",VLOOKUP(F9175,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9175=\"\",\"\",IF(WORKDAY(+A9175,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9175,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9176=\"\",\"\",+IF(+A9176=D9176,+E9176,((+G9176/E9176)^+((NETWORKDAYS(+D9176,A9176,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9176,F9176,Feriados!$A$2:$A$1058)-1))*E9176)))","v":""},{"$f":"IF(A9176=\"\",\"\",+IF(+A9176=D9176,+VLOOKUP(D9176,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9176,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9176=\"\",\"\",+VLOOKUP(+EOMONTH(+F9176,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9176=\"\",\"\",VLOOKUP(D9176,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9176=\"\",\"\",IF(A9176=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9176,-2)+15,Cenários!$A:$D,2,FALSE)>A9176,+VLOOKUP(+EOMONTH(+A9176,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9176,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9176=\"\",\"\",VLOOKUP(F9176,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9176=\"\",\"\",IF(WORKDAY(+A9176,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9176,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9177=\"\",\"\",+IF(+A9177=D9177,+E9177,((+G9177/E9177)^+((NETWORKDAYS(+D9177,A9177,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9177,F9177,Feriados!$A$2:$A$1058)-1))*E9177)))","v":""},{"$f":"IF(A9177=\"\",\"\",+IF(+A9177=D9177,+VLOOKUP(D9177,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9177,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9177=\"\",\"\",+VLOOKUP(+EOMONTH(+F9177,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9177=\"\",\"\",VLOOKUP(D9177,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9177=\"\",\"\",IF(A9177=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9177,-2)+15,Cenários!$A:$D,2,FALSE)>A9177,+VLOOKUP(+EOMONTH(+A9177,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9177,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9177=\"\",\"\",VLOOKUP(F9177,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9177=\"\",\"\",IF(WORKDAY(+A9177,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9177,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9178=\"\",\"\",+IF(+A9178=D9178,+E9178,((+G9178/E9178)^+((NETWORKDAYS(+D9178,A9178,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9178,F9178,Feriados!$A$2:$A$1058)-1))*E9178)))","v":""},{"$f":"IF(A9178=\"\",\"\",+IF(+A9178=D9178,+VLOOKUP(D9178,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9178,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9178=\"\",\"\",+VLOOKUP(+EOMONTH(+F9178,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9178=\"\",\"\",VLOOKUP(D9178,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9178=\"\",\"\",IF(A9178=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9178,-2)+15,Cenários!$A:$D,2,FALSE)>A9178,+VLOOKUP(+EOMONTH(+A9178,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9178,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9178=\"\",\"\",VLOOKUP(F9178,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9178=\"\",\"\",IF(WORKDAY(+A9178,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9178,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9179=\"\",\"\",+IF(+A9179=D9179,+E9179,((+G9179/E9179)^+((NETWORKDAYS(+D9179,A9179,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9179,F9179,Feriados!$A$2:$A$1058)-1))*E9179)))","v":""},{"$f":"IF(A9179=\"\",\"\",+IF(+A9179=D9179,+VLOOKUP(D9179,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9179,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9179=\"\",\"\",+VLOOKUP(+EOMONTH(+F9179,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9179=\"\",\"\",VLOOKUP(D9179,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9179=\"\",\"\",IF(A9179=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9179,-2)+15,Cenários!$A:$D,2,FALSE)>A9179,+VLOOKUP(+EOMONTH(+A9179,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9179,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9179=\"\",\"\",VLOOKUP(F9179,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9179=\"\",\"\",IF(WORKDAY(+A9179,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9179,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9180=\"\",\"\",+IF(+A9180=D9180,+E9180,((+G9180/E9180)^+((NETWORKDAYS(+D9180,A9180,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9180,F9180,Feriados!$A$2:$A$1058)-1))*E9180)))","v":""},{"$f":"IF(A9180=\"\",\"\",+IF(+A9180=D9180,+VLOOKUP(D9180,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9180,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9180=\"\",\"\",+VLOOKUP(+EOMONTH(+F9180,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9180=\"\",\"\",VLOOKUP(D9180,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9180=\"\",\"\",IF(A9180=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9180,-2)+15,Cenários!$A:$D,2,FALSE)>A9180,+VLOOKUP(+EOMONTH(+A9180,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9180,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9180=\"\",\"\",VLOOKUP(F9180,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9180=\"\",\"\",IF(WORKDAY(+A9180,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9180,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9181=\"\",\"\",+IF(+A9181=D9181,+E9181,((+G9181/E9181)^+((NETWORKDAYS(+D9181,A9181,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9181,F9181,Feriados!$A$2:$A$1058)-1))*E9181)))","v":""},{"$f":"IF(A9181=\"\",\"\",+IF(+A9181=D9181,+VLOOKUP(D9181,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9181,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9181=\"\",\"\",+VLOOKUP(+EOMONTH(+F9181,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9181=\"\",\"\",VLOOKUP(D9181,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9181=\"\",\"\",IF(A9181=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9181,-2)+15,Cenários!$A:$D,2,FALSE)>A9181,+VLOOKUP(+EOMONTH(+A9181,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9181,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9181=\"\",\"\",VLOOKUP(F9181,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9181=\"\",\"\",IF(WORKDAY(+A9181,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9181,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9182=\"\",\"\",+IF(+A9182=D9182,+E9182,((+G9182/E9182)^+((NETWORKDAYS(+D9182,A9182,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9182,F9182,Feriados!$A$2:$A$1058)-1))*E9182)))","v":""},{"$f":"IF(A9182=\"\",\"\",+IF(+A9182=D9182,+VLOOKUP(D9182,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9182,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9182=\"\",\"\",+VLOOKUP(+EOMONTH(+F9182,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9182=\"\",\"\",VLOOKUP(D9182,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9182=\"\",\"\",IF(A9182=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9182,-2)+15,Cenários!$A:$D,2,FALSE)>A9182,+VLOOKUP(+EOMONTH(+A9182,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9182,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9182=\"\",\"\",VLOOKUP(F9182,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9182=\"\",\"\",IF(WORKDAY(+A9182,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9182,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9183=\"\",\"\",+IF(+A9183=D9183,+E9183,((+G9183/E9183)^+((NETWORKDAYS(+D9183,A9183,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9183,F9183,Feriados!$A$2:$A$1058)-1))*E9183)))","v":""},{"$f":"IF(A9183=\"\",\"\",+IF(+A9183=D9183,+VLOOKUP(D9183,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9183,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9183=\"\",\"\",+VLOOKUP(+EOMONTH(+F9183,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9183=\"\",\"\",VLOOKUP(D9183,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9183=\"\",\"\",IF(A9183=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9183,-2)+15,Cenários!$A:$D,2,FALSE)>A9183,+VLOOKUP(+EOMONTH(+A9183,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9183,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9183=\"\",\"\",VLOOKUP(F9183,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9183=\"\",\"\",IF(WORKDAY(+A9183,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9183,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9184=\"\",\"\",+IF(+A9184=D9184,+E9184,((+G9184/E9184)^+((NETWORKDAYS(+D9184,A9184,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9184,F9184,Feriados!$A$2:$A$1058)-1))*E9184)))","v":""},{"$f":"IF(A9184=\"\",\"\",+IF(+A9184=D9184,+VLOOKUP(D9184,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9184,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9184=\"\",\"\",+VLOOKUP(+EOMONTH(+F9184,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9184=\"\",\"\",VLOOKUP(D9184,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9184=\"\",\"\",IF(A9184=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9184,-2)+15,Cenários!$A:$D,2,FALSE)>A9184,+VLOOKUP(+EOMONTH(+A9184,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9184,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9184=\"\",\"\",VLOOKUP(F9184,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9184=\"\",\"\",IF(WORKDAY(+A9184,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9184,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9185=\"\",\"\",+IF(+A9185=D9185,+E9185,((+G9185/E9185)^+((NETWORKDAYS(+D9185,A9185,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9185,F9185,Feriados!$A$2:$A$1058)-1))*E9185)))","v":""},{"$f":"IF(A9185=\"\",\"\",+IF(+A9185=D9185,+VLOOKUP(D9185,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9185,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9185=\"\",\"\",+VLOOKUP(+EOMONTH(+F9185,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9185=\"\",\"\",VLOOKUP(D9185,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9185=\"\",\"\",IF(A9185=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9185,-2)+15,Cenários!$A:$D,2,FALSE)>A9185,+VLOOKUP(+EOMONTH(+A9185,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9185,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9185=\"\",\"\",VLOOKUP(F9185,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9185=\"\",\"\",IF(WORKDAY(+A9185,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9185,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9186=\"\",\"\",+IF(+A9186=D9186,+E9186,((+G9186/E9186)^+((NETWORKDAYS(+D9186,A9186,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9186,F9186,Feriados!$A$2:$A$1058)-1))*E9186)))","v":""},{"$f":"IF(A9186=\"\",\"\",+IF(+A9186=D9186,+VLOOKUP(D9186,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9186,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9186=\"\",\"\",+VLOOKUP(+EOMONTH(+F9186,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9186=\"\",\"\",VLOOKUP(D9186,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9186=\"\",\"\",IF(A9186=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9186,-2)+15,Cenários!$A:$D,2,FALSE)>A9186,+VLOOKUP(+EOMONTH(+A9186,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9186,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9186=\"\",\"\",VLOOKUP(F9186,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9186=\"\",\"\",IF(WORKDAY(+A9186,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9186,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9187=\"\",\"\",+IF(+A9187=D9187,+E9187,((+G9187/E9187)^+((NETWORKDAYS(+D9187,A9187,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9187,F9187,Feriados!$A$2:$A$1058)-1))*E9187)))","v":""},{"$f":"IF(A9187=\"\",\"\",+IF(+A9187=D9187,+VLOOKUP(D9187,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9187,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9187=\"\",\"\",+VLOOKUP(+EOMONTH(+F9187,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9187=\"\",\"\",VLOOKUP(D9187,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9187=\"\",\"\",IF(A9187=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9187,-2)+15,Cenários!$A:$D,2,FALSE)>A9187,+VLOOKUP(+EOMONTH(+A9187,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9187,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9187=\"\",\"\",VLOOKUP(F9187,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9187=\"\",\"\",IF(WORKDAY(+A9187,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9187,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9188=\"\",\"\",+IF(+A9188=D9188,+E9188,((+G9188/E9188)^+((NETWORKDAYS(+D9188,A9188,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9188,F9188,Feriados!$A$2:$A$1058)-1))*E9188)))","v":""},{"$f":"IF(A9188=\"\",\"\",+IF(+A9188=D9188,+VLOOKUP(D9188,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9188,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9188=\"\",\"\",+VLOOKUP(+EOMONTH(+F9188,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9188=\"\",\"\",VLOOKUP(D9188,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9188=\"\",\"\",IF(A9188=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9188,-2)+15,Cenários!$A:$D,2,FALSE)>A9188,+VLOOKUP(+EOMONTH(+A9188,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9188,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9188=\"\",\"\",VLOOKUP(F9188,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9188=\"\",\"\",IF(WORKDAY(+A9188,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9188,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9189=\"\",\"\",+IF(+A9189=D9189,+E9189,((+G9189/E9189)^+((NETWORKDAYS(+D9189,A9189,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9189,F9189,Feriados!$A$2:$A$1058)-1))*E9189)))","v":""},{"$f":"IF(A9189=\"\",\"\",+IF(+A9189=D9189,+VLOOKUP(D9189,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9189,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9189=\"\",\"\",+VLOOKUP(+EOMONTH(+F9189,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9189=\"\",\"\",VLOOKUP(D9189,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9189=\"\",\"\",IF(A9189=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9189,-2)+15,Cenários!$A:$D,2,FALSE)>A9189,+VLOOKUP(+EOMONTH(+A9189,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9189,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9189=\"\",\"\",VLOOKUP(F9189,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9189=\"\",\"\",IF(WORKDAY(+A9189,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9189,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9190=\"\",\"\",+IF(+A9190=D9190,+E9190,((+G9190/E9190)^+((NETWORKDAYS(+D9190,A9190,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9190,F9190,Feriados!$A$2:$A$1058)-1))*E9190)))","v":""},{"$f":"IF(A9190=\"\",\"\",+IF(+A9190=D9190,+VLOOKUP(D9190,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9190,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9190=\"\",\"\",+VLOOKUP(+EOMONTH(+F9190,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9190=\"\",\"\",VLOOKUP(D9190,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9190=\"\",\"\",IF(A9190=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9190,-2)+15,Cenários!$A:$D,2,FALSE)>A9190,+VLOOKUP(+EOMONTH(+A9190,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9190,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9190=\"\",\"\",VLOOKUP(F9190,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9190=\"\",\"\",IF(WORKDAY(+A9190,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9190,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9191=\"\",\"\",+IF(+A9191=D9191,+E9191,((+G9191/E9191)^+((NETWORKDAYS(+D9191,A9191,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9191,F9191,Feriados!$A$2:$A$1058)-1))*E9191)))","v":""},{"$f":"IF(A9191=\"\",\"\",+IF(+A9191=D9191,+VLOOKUP(D9191,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9191,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9191=\"\",\"\",+VLOOKUP(+EOMONTH(+F9191,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9191=\"\",\"\",VLOOKUP(D9191,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9191=\"\",\"\",IF(A9191=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9191,-2)+15,Cenários!$A:$D,2,FALSE)>A9191,+VLOOKUP(+EOMONTH(+A9191,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9191,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9191=\"\",\"\",VLOOKUP(F9191,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9191=\"\",\"\",IF(WORKDAY(+A9191,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9191,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9192=\"\",\"\",+IF(+A9192=D9192,+E9192,((+G9192/E9192)^+((NETWORKDAYS(+D9192,A9192,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9192,F9192,Feriados!$A$2:$A$1058)-1))*E9192)))","v":""},{"$f":"IF(A9192=\"\",\"\",+IF(+A9192=D9192,+VLOOKUP(D9192,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9192,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9192=\"\",\"\",+VLOOKUP(+EOMONTH(+F9192,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9192=\"\",\"\",VLOOKUP(D9192,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9192=\"\",\"\",IF(A9192=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9192,-2)+15,Cenários!$A:$D,2,FALSE)>A9192,+VLOOKUP(+EOMONTH(+A9192,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9192,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9192=\"\",\"\",VLOOKUP(F9192,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9192=\"\",\"\",IF(WORKDAY(+A9192,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9192,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9193=\"\",\"\",+IF(+A9193=D9193,+E9193,((+G9193/E9193)^+((NETWORKDAYS(+D9193,A9193,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9193,F9193,Feriados!$A$2:$A$1058)-1))*E9193)))","v":""},{"$f":"IF(A9193=\"\",\"\",+IF(+A9193=D9193,+VLOOKUP(D9193,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9193,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9193=\"\",\"\",+VLOOKUP(+EOMONTH(+F9193,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9193=\"\",\"\",VLOOKUP(D9193,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9193=\"\",\"\",IF(A9193=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9193,-2)+15,Cenários!$A:$D,2,FALSE)>A9193,+VLOOKUP(+EOMONTH(+A9193,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9193,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9193=\"\",\"\",VLOOKUP(F9193,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9193=\"\",\"\",IF(WORKDAY(+A9193,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9193,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9194=\"\",\"\",+IF(+A9194=D9194,+E9194,((+G9194/E9194)^+((NETWORKDAYS(+D9194,A9194,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9194,F9194,Feriados!$A$2:$A$1058)-1))*E9194)))","v":""},{"$f":"IF(A9194=\"\",\"\",+IF(+A9194=D9194,+VLOOKUP(D9194,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9194,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9194=\"\",\"\",+VLOOKUP(+EOMONTH(+F9194,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9194=\"\",\"\",VLOOKUP(D9194,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9194=\"\",\"\",IF(A9194=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9194,-2)+15,Cenários!$A:$D,2,FALSE)>A9194,+VLOOKUP(+EOMONTH(+A9194,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9194,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9194=\"\",\"\",VLOOKUP(F9194,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9194=\"\",\"\",IF(WORKDAY(+A9194,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9194,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9195=\"\",\"\",+IF(+A9195=D9195,+E9195,((+G9195/E9195)^+((NETWORKDAYS(+D9195,A9195,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9195,F9195,Feriados!$A$2:$A$1058)-1))*E9195)))","v":""},{"$f":"IF(A9195=\"\",\"\",+IF(+A9195=D9195,+VLOOKUP(D9195,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9195,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9195=\"\",\"\",+VLOOKUP(+EOMONTH(+F9195,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9195=\"\",\"\",VLOOKUP(D9195,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9195=\"\",\"\",IF(A9195=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9195,-2)+15,Cenários!$A:$D,2,FALSE)>A9195,+VLOOKUP(+EOMONTH(+A9195,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9195,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9195=\"\",\"\",VLOOKUP(F9195,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9195=\"\",\"\",IF(WORKDAY(+A9195,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9195,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9196=\"\",\"\",+IF(+A9196=D9196,+E9196,((+G9196/E9196)^+((NETWORKDAYS(+D9196,A9196,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9196,F9196,Feriados!$A$2:$A$1058)-1))*E9196)))","v":""},{"$f":"IF(A9196=\"\",\"\",+IF(+A9196=D9196,+VLOOKUP(D9196,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9196,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9196=\"\",\"\",+VLOOKUP(+EOMONTH(+F9196,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9196=\"\",\"\",VLOOKUP(D9196,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9196=\"\",\"\",IF(A9196=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9196,-2)+15,Cenários!$A:$D,2,FALSE)>A9196,+VLOOKUP(+EOMONTH(+A9196,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9196,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9196=\"\",\"\",VLOOKUP(F9196,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9196=\"\",\"\",IF(WORKDAY(+A9196,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9196,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9197=\"\",\"\",+IF(+A9197=D9197,+E9197,((+G9197/E9197)^+((NETWORKDAYS(+D9197,A9197,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9197,F9197,Feriados!$A$2:$A$1058)-1))*E9197)))","v":""},{"$f":"IF(A9197=\"\",\"\",+IF(+A9197=D9197,+VLOOKUP(D9197,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9197,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9197=\"\",\"\",+VLOOKUP(+EOMONTH(+F9197,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9197=\"\",\"\",VLOOKUP(D9197,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9197=\"\",\"\",IF(A9197=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9197,-2)+15,Cenários!$A:$D,2,FALSE)>A9197,+VLOOKUP(+EOMONTH(+A9197,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9197,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9197=\"\",\"\",VLOOKUP(F9197,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9197=\"\",\"\",IF(WORKDAY(+A9197,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9197,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9198=\"\",\"\",+IF(+A9198=D9198,+E9198,((+G9198/E9198)^+((NETWORKDAYS(+D9198,A9198,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9198,F9198,Feriados!$A$2:$A$1058)-1))*E9198)))","v":""},{"$f":"IF(A9198=\"\",\"\",+IF(+A9198=D9198,+VLOOKUP(D9198,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9198,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9198=\"\",\"\",+VLOOKUP(+EOMONTH(+F9198,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9198=\"\",\"\",VLOOKUP(D9198,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9198=\"\",\"\",IF(A9198=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9198,-2)+15,Cenários!$A:$D,2,FALSE)>A9198,+VLOOKUP(+EOMONTH(+A9198,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9198,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9198=\"\",\"\",VLOOKUP(F9198,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9198=\"\",\"\",IF(WORKDAY(+A9198,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9198,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9199=\"\",\"\",+IF(+A9199=D9199,+E9199,((+G9199/E9199)^+((NETWORKDAYS(+D9199,A9199,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9199,F9199,Feriados!$A$2:$A$1058)-1))*E9199)))","v":""},{"$f":"IF(A9199=\"\",\"\",+IF(+A9199=D9199,+VLOOKUP(D9199,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9199,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9199=\"\",\"\",+VLOOKUP(+EOMONTH(+F9199,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9199=\"\",\"\",VLOOKUP(D9199,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9199=\"\",\"\",IF(A9199=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9199,-2)+15,Cenários!$A:$D,2,FALSE)>A9199,+VLOOKUP(+EOMONTH(+A9199,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9199,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9199=\"\",\"\",VLOOKUP(F9199,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9199=\"\",\"\",IF(WORKDAY(+A9199,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9199,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9200=\"\",\"\",+IF(+A9200=D9200,+E9200,((+G9200/E9200)^+((NETWORKDAYS(+D9200,A9200,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9200,F9200,Feriados!$A$2:$A$1058)-1))*E9200)))","v":""},{"$f":"IF(A9200=\"\",\"\",+IF(+A9200=D9200,+VLOOKUP(D9200,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9200,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9200=\"\",\"\",+VLOOKUP(+EOMONTH(+F9200,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9200=\"\",\"\",VLOOKUP(D9200,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9200=\"\",\"\",IF(A9200=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9200,-2)+15,Cenários!$A:$D,2,FALSE)>A9200,+VLOOKUP(+EOMONTH(+A9200,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9200,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9200=\"\",\"\",VLOOKUP(F9200,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9200=\"\",\"\",IF(WORKDAY(+A9200,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9200,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9201=\"\",\"\",+IF(+A9201=D9201,+E9201,((+G9201/E9201)^+((NETWORKDAYS(+D9201,A9201,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9201,F9201,Feriados!$A$2:$A$1058)-1))*E9201)))","v":""},{"$f":"IF(A9201=\"\",\"\",+IF(+A9201=D9201,+VLOOKUP(D9201,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9201,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9201=\"\",\"\",+VLOOKUP(+EOMONTH(+F9201,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9201=\"\",\"\",VLOOKUP(D9201,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9201=\"\",\"\",IF(A9201=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9201,-2)+15,Cenários!$A:$D,2,FALSE)>A9201,+VLOOKUP(+EOMONTH(+A9201,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9201,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9201=\"\",\"\",VLOOKUP(F9201,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9201=\"\",\"\",IF(WORKDAY(+A9201,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9201,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9202=\"\",\"\",+IF(+A9202=D9202,+E9202,((+G9202/E9202)^+((NETWORKDAYS(+D9202,A9202,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9202,F9202,Feriados!$A$2:$A$1058)-1))*E9202)))","v":""},{"$f":"IF(A9202=\"\",\"\",+IF(+A9202=D9202,+VLOOKUP(D9202,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9202,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9202=\"\",\"\",+VLOOKUP(+EOMONTH(+F9202,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9202=\"\",\"\",VLOOKUP(D9202,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9202=\"\",\"\",IF(A9202=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9202,-2)+15,Cenários!$A:$D,2,FALSE)>A9202,+VLOOKUP(+EOMONTH(+A9202,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9202,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9202=\"\",\"\",VLOOKUP(F9202,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9202=\"\",\"\",IF(WORKDAY(+A9202,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9202,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9203=\"\",\"\",+IF(+A9203=D9203,+E9203,((+G9203/E9203)^+((NETWORKDAYS(+D9203,A9203,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9203,F9203,Feriados!$A$2:$A$1058)-1))*E9203)))","v":""},{"$f":"IF(A9203=\"\",\"\",+IF(+A9203=D9203,+VLOOKUP(D9203,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9203,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9203=\"\",\"\",+VLOOKUP(+EOMONTH(+F9203,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9203=\"\",\"\",VLOOKUP(D9203,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9203=\"\",\"\",IF(A9203=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9203,-2)+15,Cenários!$A:$D,2,FALSE)>A9203,+VLOOKUP(+EOMONTH(+A9203,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9203,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9203=\"\",\"\",VLOOKUP(F9203,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9203=\"\",\"\",IF(WORKDAY(+A9203,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9203,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9204=\"\",\"\",+IF(+A9204=D9204,+E9204,((+G9204/E9204)^+((NETWORKDAYS(+D9204,A9204,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9204,F9204,Feriados!$A$2:$A$1058)-1))*E9204)))","v":""},{"$f":"IF(A9204=\"\",\"\",+IF(+A9204=D9204,+VLOOKUP(D9204,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9204,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9204=\"\",\"\",+VLOOKUP(+EOMONTH(+F9204,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9204=\"\",\"\",VLOOKUP(D9204,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9204=\"\",\"\",IF(A9204=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9204,-2)+15,Cenários!$A:$D,2,FALSE)>A9204,+VLOOKUP(+EOMONTH(+A9204,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9204,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9204=\"\",\"\",VLOOKUP(F9204,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9204=\"\",\"\",IF(WORKDAY(+A9204,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9204,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9205=\"\",\"\",+IF(+A9205=D9205,+E9205,((+G9205/E9205)^+((NETWORKDAYS(+D9205,A9205,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9205,F9205,Feriados!$A$2:$A$1058)-1))*E9205)))","v":""},{"$f":"IF(A9205=\"\",\"\",+IF(+A9205=D9205,+VLOOKUP(D9205,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9205,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9205=\"\",\"\",+VLOOKUP(+EOMONTH(+F9205,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9205=\"\",\"\",VLOOKUP(D9205,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9205=\"\",\"\",IF(A9205=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9205,-2)+15,Cenários!$A:$D,2,FALSE)>A9205,+VLOOKUP(+EOMONTH(+A9205,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9205,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9205=\"\",\"\",VLOOKUP(F9205,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9205=\"\",\"\",IF(WORKDAY(+A9205,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9205,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9206=\"\",\"\",+IF(+A9206=D9206,+E9206,((+G9206/E9206)^+((NETWORKDAYS(+D9206,A9206,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9206,F9206,Feriados!$A$2:$A$1058)-1))*E9206)))","v":""},{"$f":"IF(A9206=\"\",\"\",+IF(+A9206=D9206,+VLOOKUP(D9206,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9206,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9206=\"\",\"\",+VLOOKUP(+EOMONTH(+F9206,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9206=\"\",\"\",VLOOKUP(D9206,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9206=\"\",\"\",IF(A9206=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9206,-2)+15,Cenários!$A:$D,2,FALSE)>A9206,+VLOOKUP(+EOMONTH(+A9206,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9206,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9206=\"\",\"\",VLOOKUP(F9206,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9206=\"\",\"\",IF(WORKDAY(+A9206,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9206,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9207=\"\",\"\",+IF(+A9207=D9207,+E9207,((+G9207/E9207)^+((NETWORKDAYS(+D9207,A9207,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9207,F9207,Feriados!$A$2:$A$1058)-1))*E9207)))","v":""},{"$f":"IF(A9207=\"\",\"\",+IF(+A9207=D9207,+VLOOKUP(D9207,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9207,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9207=\"\",\"\",+VLOOKUP(+EOMONTH(+F9207,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9207=\"\",\"\",VLOOKUP(D9207,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9207=\"\",\"\",IF(A9207=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9207,-2)+15,Cenários!$A:$D,2,FALSE)>A9207,+VLOOKUP(+EOMONTH(+A9207,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9207,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9207=\"\",\"\",VLOOKUP(F9207,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9207=\"\",\"\",IF(WORKDAY(+A9207,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9207,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9208=\"\",\"\",+IF(+A9208=D9208,+E9208,((+G9208/E9208)^+((NETWORKDAYS(+D9208,A9208,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9208,F9208,Feriados!$A$2:$A$1058)-1))*E9208)))","v":""},{"$f":"IF(A9208=\"\",\"\",+IF(+A9208=D9208,+VLOOKUP(D9208,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9208,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9208=\"\",\"\",+VLOOKUP(+EOMONTH(+F9208,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9208=\"\",\"\",VLOOKUP(D9208,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9208=\"\",\"\",IF(A9208=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9208,-2)+15,Cenários!$A:$D,2,FALSE)>A9208,+VLOOKUP(+EOMONTH(+A9208,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9208,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9208=\"\",\"\",VLOOKUP(F9208,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9208=\"\",\"\",IF(WORKDAY(+A9208,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9208,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9209=\"\",\"\",+IF(+A9209=D9209,+E9209,((+G9209/E9209)^+((NETWORKDAYS(+D9209,A9209,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9209,F9209,Feriados!$A$2:$A$1058)-1))*E9209)))","v":""},{"$f":"IF(A9209=\"\",\"\",+IF(+A9209=D9209,+VLOOKUP(D9209,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9209,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9209=\"\",\"\",+VLOOKUP(+EOMONTH(+F9209,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9209=\"\",\"\",VLOOKUP(D9209,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9209=\"\",\"\",IF(A9209=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9209,-2)+15,Cenários!$A:$D,2,FALSE)>A9209,+VLOOKUP(+EOMONTH(+A9209,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9209,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9209=\"\",\"\",VLOOKUP(F9209,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9209=\"\",\"\",IF(WORKDAY(+A9209,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9209,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9210=\"\",\"\",+IF(+A9210=D9210,+E9210,((+G9210/E9210)^+((NETWORKDAYS(+D9210,A9210,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9210,F9210,Feriados!$A$2:$A$1058)-1))*E9210)))","v":""},{"$f":"IF(A9210=\"\",\"\",+IF(+A9210=D9210,+VLOOKUP(D9210,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9210,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9210=\"\",\"\",+VLOOKUP(+EOMONTH(+F9210,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9210=\"\",\"\",VLOOKUP(D9210,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9210=\"\",\"\",IF(A9210=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9210,-2)+15,Cenários!$A:$D,2,FALSE)>A9210,+VLOOKUP(+EOMONTH(+A9210,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9210,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9210=\"\",\"\",VLOOKUP(F9210,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9210=\"\",\"\",IF(WORKDAY(+A9210,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9210,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9211=\"\",\"\",+IF(+A9211=D9211,+E9211,((+G9211/E9211)^+((NETWORKDAYS(+D9211,A9211,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9211,F9211,Feriados!$A$2:$A$1058)-1))*E9211)))","v":""},{"$f":"IF(A9211=\"\",\"\",+IF(+A9211=D9211,+VLOOKUP(D9211,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9211,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9211=\"\",\"\",+VLOOKUP(+EOMONTH(+F9211,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9211=\"\",\"\",VLOOKUP(D9211,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9211=\"\",\"\",IF(A9211=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9211,-2)+15,Cenários!$A:$D,2,FALSE)>A9211,+VLOOKUP(+EOMONTH(+A9211,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9211,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9211=\"\",\"\",VLOOKUP(F9211,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9211=\"\",\"\",IF(WORKDAY(+A9211,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9211,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9212=\"\",\"\",+IF(+A9212=D9212,+E9212,((+G9212/E9212)^+((NETWORKDAYS(+D9212,A9212,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9212,F9212,Feriados!$A$2:$A$1058)-1))*E9212)))","v":""},{"$f":"IF(A9212=\"\",\"\",+IF(+A9212=D9212,+VLOOKUP(D9212,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9212,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9212=\"\",\"\",+VLOOKUP(+EOMONTH(+F9212,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9212=\"\",\"\",VLOOKUP(D9212,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9212=\"\",\"\",IF(A9212=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9212,-2)+15,Cenários!$A:$D,2,FALSE)>A9212,+VLOOKUP(+EOMONTH(+A9212,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9212,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9212=\"\",\"\",VLOOKUP(F9212,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9212=\"\",\"\",IF(WORKDAY(+A9212,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9212,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9213=\"\",\"\",+IF(+A9213=D9213,+E9213,((+G9213/E9213)^+((NETWORKDAYS(+D9213,A9213,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9213,F9213,Feriados!$A$2:$A$1058)-1))*E9213)))","v":""},{"$f":"IF(A9213=\"\",\"\",+IF(+A9213=D9213,+VLOOKUP(D9213,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9213,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9213=\"\",\"\",+VLOOKUP(+EOMONTH(+F9213,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9213=\"\",\"\",VLOOKUP(D9213,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9213=\"\",\"\",IF(A9213=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9213,-2)+15,Cenários!$A:$D,2,FALSE)>A9213,+VLOOKUP(+EOMONTH(+A9213,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9213,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9213=\"\",\"\",VLOOKUP(F9213,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9213=\"\",\"\",IF(WORKDAY(+A9213,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9213,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9214=\"\",\"\",+IF(+A9214=D9214,+E9214,((+G9214/E9214)^+((NETWORKDAYS(+D9214,A9214,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9214,F9214,Feriados!$A$2:$A$1058)-1))*E9214)))","v":""},{"$f":"IF(A9214=\"\",\"\",+IF(+A9214=D9214,+VLOOKUP(D9214,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9214,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9214=\"\",\"\",+VLOOKUP(+EOMONTH(+F9214,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9214=\"\",\"\",VLOOKUP(D9214,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9214=\"\",\"\",IF(A9214=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9214,-2)+15,Cenários!$A:$D,2,FALSE)>A9214,+VLOOKUP(+EOMONTH(+A9214,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9214,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9214=\"\",\"\",VLOOKUP(F9214,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9214=\"\",\"\",IF(WORKDAY(+A9214,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9214,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9215=\"\",\"\",+IF(+A9215=D9215,+E9215,((+G9215/E9215)^+((NETWORKDAYS(+D9215,A9215,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9215,F9215,Feriados!$A$2:$A$1058)-1))*E9215)))","v":""},{"$f":"IF(A9215=\"\",\"\",+IF(+A9215=D9215,+VLOOKUP(D9215,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9215,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9215=\"\",\"\",+VLOOKUP(+EOMONTH(+F9215,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9215=\"\",\"\",VLOOKUP(D9215,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9215=\"\",\"\",IF(A9215=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9215,-2)+15,Cenários!$A:$D,2,FALSE)>A9215,+VLOOKUP(+EOMONTH(+A9215,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9215,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9215=\"\",\"\",VLOOKUP(F9215,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9215=\"\",\"\",IF(WORKDAY(+A9215,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9215,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9216=\"\",\"\",+IF(+A9216=D9216,+E9216,((+G9216/E9216)^+((NETWORKDAYS(+D9216,A9216,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9216,F9216,Feriados!$A$2:$A$1058)-1))*E9216)))","v":""},{"$f":"IF(A9216=\"\",\"\",+IF(+A9216=D9216,+VLOOKUP(D9216,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9216,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9216=\"\",\"\",+VLOOKUP(+EOMONTH(+F9216,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9216=\"\",\"\",VLOOKUP(D9216,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9216=\"\",\"\",IF(A9216=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9216,-2)+15,Cenários!$A:$D,2,FALSE)>A9216,+VLOOKUP(+EOMONTH(+A9216,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9216,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9216=\"\",\"\",VLOOKUP(F9216,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9216=\"\",\"\",IF(WORKDAY(+A9216,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9216,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9217=\"\",\"\",+IF(+A9217=D9217,+E9217,((+G9217/E9217)^+((NETWORKDAYS(+D9217,A9217,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9217,F9217,Feriados!$A$2:$A$1058)-1))*E9217)))","v":""},{"$f":"IF(A9217=\"\",\"\",+IF(+A9217=D9217,+VLOOKUP(D9217,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9217,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9217=\"\",\"\",+VLOOKUP(+EOMONTH(+F9217,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9217=\"\",\"\",VLOOKUP(D9217,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9217=\"\",\"\",IF(A9217=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9217,-2)+15,Cenários!$A:$D,2,FALSE)>A9217,+VLOOKUP(+EOMONTH(+A9217,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9217,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9217=\"\",\"\",VLOOKUP(F9217,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9217=\"\",\"\",IF(WORKDAY(+A9217,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9217,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9218=\"\",\"\",+IF(+A9218=D9218,+E9218,((+G9218/E9218)^+((NETWORKDAYS(+D9218,A9218,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9218,F9218,Feriados!$A$2:$A$1058)-1))*E9218)))","v":""},{"$f":"IF(A9218=\"\",\"\",+IF(+A9218=D9218,+VLOOKUP(D9218,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9218,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9218=\"\",\"\",+VLOOKUP(+EOMONTH(+F9218,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9218=\"\",\"\",VLOOKUP(D9218,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9218=\"\",\"\",IF(A9218=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9218,-2)+15,Cenários!$A:$D,2,FALSE)>A9218,+VLOOKUP(+EOMONTH(+A9218,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9218,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9218=\"\",\"\",VLOOKUP(F9218,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9218=\"\",\"\",IF(WORKDAY(+A9218,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9218,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9219=\"\",\"\",+IF(+A9219=D9219,+E9219,((+G9219/E9219)^+((NETWORKDAYS(+D9219,A9219,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9219,F9219,Feriados!$A$2:$A$1058)-1))*E9219)))","v":""},{"$f":"IF(A9219=\"\",\"\",+IF(+A9219=D9219,+VLOOKUP(D9219,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9219,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9219=\"\",\"\",+VLOOKUP(+EOMONTH(+F9219,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9219=\"\",\"\",VLOOKUP(D9219,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9219=\"\",\"\",IF(A9219=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9219,-2)+15,Cenários!$A:$D,2,FALSE)>A9219,+VLOOKUP(+EOMONTH(+A9219,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9219,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9219=\"\",\"\",VLOOKUP(F9219,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9219=\"\",\"\",IF(WORKDAY(+A9219,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9219,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9220=\"\",\"\",+IF(+A9220=D9220,+E9220,((+G9220/E9220)^+((NETWORKDAYS(+D9220,A9220,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9220,F9220,Feriados!$A$2:$A$1058)-1))*E9220)))","v":""},{"$f":"IF(A9220=\"\",\"\",+IF(+A9220=D9220,+VLOOKUP(D9220,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9220,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9220=\"\",\"\",+VLOOKUP(+EOMONTH(+F9220,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9220=\"\",\"\",VLOOKUP(D9220,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9220=\"\",\"\",IF(A9220=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9220,-2)+15,Cenários!$A:$D,2,FALSE)>A9220,+VLOOKUP(+EOMONTH(+A9220,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9220,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9220=\"\",\"\",VLOOKUP(F9220,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9220=\"\",\"\",IF(WORKDAY(+A9220,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9220,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9221=\"\",\"\",+IF(+A9221=D9221,+E9221,((+G9221/E9221)^+((NETWORKDAYS(+D9221,A9221,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9221,F9221,Feriados!$A$2:$A$1058)-1))*E9221)))","v":""},{"$f":"IF(A9221=\"\",\"\",+IF(+A9221=D9221,+VLOOKUP(D9221,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9221,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9221=\"\",\"\",+VLOOKUP(+EOMONTH(+F9221,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9221=\"\",\"\",VLOOKUP(D9221,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9221=\"\",\"\",IF(A9221=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9221,-2)+15,Cenários!$A:$D,2,FALSE)>A9221,+VLOOKUP(+EOMONTH(+A9221,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9221,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9221=\"\",\"\",VLOOKUP(F9221,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9221=\"\",\"\",IF(WORKDAY(+A9221,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9221,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9222=\"\",\"\",+IF(+A9222=D9222,+E9222,((+G9222/E9222)^+((NETWORKDAYS(+D9222,A9222,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9222,F9222,Feriados!$A$2:$A$1058)-1))*E9222)))","v":""},{"$f":"IF(A9222=\"\",\"\",+IF(+A9222=D9222,+VLOOKUP(D9222,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9222,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9222=\"\",\"\",+VLOOKUP(+EOMONTH(+F9222,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9222=\"\",\"\",VLOOKUP(D9222,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9222=\"\",\"\",IF(A9222=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9222,-2)+15,Cenários!$A:$D,2,FALSE)>A9222,+VLOOKUP(+EOMONTH(+A9222,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9222,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9222=\"\",\"\",VLOOKUP(F9222,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9222=\"\",\"\",IF(WORKDAY(+A9222,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9222,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9223=\"\",\"\",+IF(+A9223=D9223,+E9223,((+G9223/E9223)^+((NETWORKDAYS(+D9223,A9223,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9223,F9223,Feriados!$A$2:$A$1058)-1))*E9223)))","v":""},{"$f":"IF(A9223=\"\",\"\",+IF(+A9223=D9223,+VLOOKUP(D9223,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9223,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9223=\"\",\"\",+VLOOKUP(+EOMONTH(+F9223,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9223=\"\",\"\",VLOOKUP(D9223,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9223=\"\",\"\",IF(A9223=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9223,-2)+15,Cenários!$A:$D,2,FALSE)>A9223,+VLOOKUP(+EOMONTH(+A9223,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9223,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9223=\"\",\"\",VLOOKUP(F9223,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9223=\"\",\"\",IF(WORKDAY(+A9223,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9223,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9224=\"\",\"\",+IF(+A9224=D9224,+E9224,((+G9224/E9224)^+((NETWORKDAYS(+D9224,A9224,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9224,F9224,Feriados!$A$2:$A$1058)-1))*E9224)))","v":""},{"$f":"IF(A9224=\"\",\"\",+IF(+A9224=D9224,+VLOOKUP(D9224,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9224,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9224=\"\",\"\",+VLOOKUP(+EOMONTH(+F9224,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9224=\"\",\"\",VLOOKUP(D9224,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9224=\"\",\"\",IF(A9224=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9224,-2)+15,Cenários!$A:$D,2,FALSE)>A9224,+VLOOKUP(+EOMONTH(+A9224,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9224,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9224=\"\",\"\",VLOOKUP(F9224,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9224=\"\",\"\",IF(WORKDAY(+A9224,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9224,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9225=\"\",\"\",+IF(+A9225=D9225,+E9225,((+G9225/E9225)^+((NETWORKDAYS(+D9225,A9225,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9225,F9225,Feriados!$A$2:$A$1058)-1))*E9225)))","v":""},{"$f":"IF(A9225=\"\",\"\",+IF(+A9225=D9225,+VLOOKUP(D9225,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9225,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9225=\"\",\"\",+VLOOKUP(+EOMONTH(+F9225,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9225=\"\",\"\",VLOOKUP(D9225,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9225=\"\",\"\",IF(A9225=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9225,-2)+15,Cenários!$A:$D,2,FALSE)>A9225,+VLOOKUP(+EOMONTH(+A9225,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9225,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9225=\"\",\"\",VLOOKUP(F9225,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9225=\"\",\"\",IF(WORKDAY(+A9225,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9225,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9226=\"\",\"\",+IF(+A9226=D9226,+E9226,((+G9226/E9226)^+((NETWORKDAYS(+D9226,A9226,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9226,F9226,Feriados!$A$2:$A$1058)-1))*E9226)))","v":""},{"$f":"IF(A9226=\"\",\"\",+IF(+A9226=D9226,+VLOOKUP(D9226,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9226,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9226=\"\",\"\",+VLOOKUP(+EOMONTH(+F9226,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9226=\"\",\"\",VLOOKUP(D9226,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9226=\"\",\"\",IF(A9226=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9226,-2)+15,Cenários!$A:$D,2,FALSE)>A9226,+VLOOKUP(+EOMONTH(+A9226,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9226,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9226=\"\",\"\",VLOOKUP(F9226,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9226=\"\",\"\",IF(WORKDAY(+A9226,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9226,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9227=\"\",\"\",+IF(+A9227=D9227,+E9227,((+G9227/E9227)^+((NETWORKDAYS(+D9227,A9227,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9227,F9227,Feriados!$A$2:$A$1058)-1))*E9227)))","v":""},{"$f":"IF(A9227=\"\",\"\",+IF(+A9227=D9227,+VLOOKUP(D9227,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9227,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9227=\"\",\"\",+VLOOKUP(+EOMONTH(+F9227,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9227=\"\",\"\",VLOOKUP(D9227,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9227=\"\",\"\",IF(A9227=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9227,-2)+15,Cenários!$A:$D,2,FALSE)>A9227,+VLOOKUP(+EOMONTH(+A9227,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9227,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9227=\"\",\"\",VLOOKUP(F9227,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9227=\"\",\"\",IF(WORKDAY(+A9227,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9227,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9228=\"\",\"\",+IF(+A9228=D9228,+E9228,((+G9228/E9228)^+((NETWORKDAYS(+D9228,A9228,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9228,F9228,Feriados!$A$2:$A$1058)-1))*E9228)))","v":""},{"$f":"IF(A9228=\"\",\"\",+IF(+A9228=D9228,+VLOOKUP(D9228,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9228,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9228=\"\",\"\",+VLOOKUP(+EOMONTH(+F9228,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9228=\"\",\"\",VLOOKUP(D9228,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9228=\"\",\"\",IF(A9228=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9228,-2)+15,Cenários!$A:$D,2,FALSE)>A9228,+VLOOKUP(+EOMONTH(+A9228,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9228,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9228=\"\",\"\",VLOOKUP(F9228,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9228=\"\",\"\",IF(WORKDAY(+A9228,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9228,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9229=\"\",\"\",+IF(+A9229=D9229,+E9229,((+G9229/E9229)^+((NETWORKDAYS(+D9229,A9229,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9229,F9229,Feriados!$A$2:$A$1058)-1))*E9229)))","v":""},{"$f":"IF(A9229=\"\",\"\",+IF(+A9229=D9229,+VLOOKUP(D9229,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9229,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9229=\"\",\"\",+VLOOKUP(+EOMONTH(+F9229,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9229=\"\",\"\",VLOOKUP(D9229,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9229=\"\",\"\",IF(A9229=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9229,-2)+15,Cenários!$A:$D,2,FALSE)>A9229,+VLOOKUP(+EOMONTH(+A9229,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9229,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9229=\"\",\"\",VLOOKUP(F9229,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9229=\"\",\"\",IF(WORKDAY(+A9229,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9229,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9230=\"\",\"\",+IF(+A9230=D9230,+E9230,((+G9230/E9230)^+((NETWORKDAYS(+D9230,A9230,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9230,F9230,Feriados!$A$2:$A$1058)-1))*E9230)))","v":""},{"$f":"IF(A9230=\"\",\"\",+IF(+A9230=D9230,+VLOOKUP(D9230,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9230,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9230=\"\",\"\",+VLOOKUP(+EOMONTH(+F9230,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9230=\"\",\"\",VLOOKUP(D9230,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9230=\"\",\"\",IF(A9230=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9230,-2)+15,Cenários!$A:$D,2,FALSE)>A9230,+VLOOKUP(+EOMONTH(+A9230,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9230,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9230=\"\",\"\",VLOOKUP(F9230,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9230=\"\",\"\",IF(WORKDAY(+A9230,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9230,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9231=\"\",\"\",+IF(+A9231=D9231,+E9231,((+G9231/E9231)^+((NETWORKDAYS(+D9231,A9231,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9231,F9231,Feriados!$A$2:$A$1058)-1))*E9231)))","v":""},{"$f":"IF(A9231=\"\",\"\",+IF(+A9231=D9231,+VLOOKUP(D9231,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9231,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9231=\"\",\"\",+VLOOKUP(+EOMONTH(+F9231,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9231=\"\",\"\",VLOOKUP(D9231,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9231=\"\",\"\",IF(A9231=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9231,-2)+15,Cenários!$A:$D,2,FALSE)>A9231,+VLOOKUP(+EOMONTH(+A9231,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9231,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9231=\"\",\"\",VLOOKUP(F9231,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9231=\"\",\"\",IF(WORKDAY(+A9231,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9231,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9232=\"\",\"\",+IF(+A9232=D9232,+E9232,((+G9232/E9232)^+((NETWORKDAYS(+D9232,A9232,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9232,F9232,Feriados!$A$2:$A$1058)-1))*E9232)))","v":""},{"$f":"IF(A9232=\"\",\"\",+IF(+A9232=D9232,+VLOOKUP(D9232,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9232,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9232=\"\",\"\",+VLOOKUP(+EOMONTH(+F9232,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9232=\"\",\"\",VLOOKUP(D9232,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9232=\"\",\"\",IF(A9232=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9232,-2)+15,Cenários!$A:$D,2,FALSE)>A9232,+VLOOKUP(+EOMONTH(+A9232,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9232,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9232=\"\",\"\",VLOOKUP(F9232,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9232=\"\",\"\",IF(WORKDAY(+A9232,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9232,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9233=\"\",\"\",+IF(+A9233=D9233,+E9233,((+G9233/E9233)^+((NETWORKDAYS(+D9233,A9233,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9233,F9233,Feriados!$A$2:$A$1058)-1))*E9233)))","v":""},{"$f":"IF(A9233=\"\",\"\",+IF(+A9233=D9233,+VLOOKUP(D9233,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9233,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9233=\"\",\"\",+VLOOKUP(+EOMONTH(+F9233,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9233=\"\",\"\",VLOOKUP(D9233,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9233=\"\",\"\",IF(A9233=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9233,-2)+15,Cenários!$A:$D,2,FALSE)>A9233,+VLOOKUP(+EOMONTH(+A9233,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9233,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9233=\"\",\"\",VLOOKUP(F9233,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9233=\"\",\"\",IF(WORKDAY(+A9233,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9233,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9234=\"\",\"\",+IF(+A9234=D9234,+E9234,((+G9234/E9234)^+((NETWORKDAYS(+D9234,A9234,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9234,F9234,Feriados!$A$2:$A$1058)-1))*E9234)))","v":""},{"$f":"IF(A9234=\"\",\"\",+IF(+A9234=D9234,+VLOOKUP(D9234,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9234,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9234=\"\",\"\",+VLOOKUP(+EOMONTH(+F9234,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9234=\"\",\"\",VLOOKUP(D9234,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9234=\"\",\"\",IF(A9234=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9234,-2)+15,Cenários!$A:$D,2,FALSE)>A9234,+VLOOKUP(+EOMONTH(+A9234,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9234,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9234=\"\",\"\",VLOOKUP(F9234,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9234=\"\",\"\",IF(WORKDAY(+A9234,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9234,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9235=\"\",\"\",+IF(+A9235=D9235,+E9235,((+G9235/E9235)^+((NETWORKDAYS(+D9235,A9235,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9235,F9235,Feriados!$A$2:$A$1058)-1))*E9235)))","v":""},{"$f":"IF(A9235=\"\",\"\",+IF(+A9235=D9235,+VLOOKUP(D9235,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9235,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9235=\"\",\"\",+VLOOKUP(+EOMONTH(+F9235,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9235=\"\",\"\",VLOOKUP(D9235,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9235=\"\",\"\",IF(A9235=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9235,-2)+15,Cenários!$A:$D,2,FALSE)>A9235,+VLOOKUP(+EOMONTH(+A9235,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9235,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9235=\"\",\"\",VLOOKUP(F9235,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9235=\"\",\"\",IF(WORKDAY(+A9235,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9235,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9236=\"\",\"\",+IF(+A9236=D9236,+E9236,((+G9236/E9236)^+((NETWORKDAYS(+D9236,A9236,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9236,F9236,Feriados!$A$2:$A$1058)-1))*E9236)))","v":""},{"$f":"IF(A9236=\"\",\"\",+IF(+A9236=D9236,+VLOOKUP(D9236,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9236,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9236=\"\",\"\",+VLOOKUP(+EOMONTH(+F9236,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9236=\"\",\"\",VLOOKUP(D9236,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9236=\"\",\"\",IF(A9236=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9236,-2)+15,Cenários!$A:$D,2,FALSE)>A9236,+VLOOKUP(+EOMONTH(+A9236,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9236,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9236=\"\",\"\",VLOOKUP(F9236,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9236=\"\",\"\",IF(WORKDAY(+A9236,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9236,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9237=\"\",\"\",+IF(+A9237=D9237,+E9237,((+G9237/E9237)^+((NETWORKDAYS(+D9237,A9237,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9237,F9237,Feriados!$A$2:$A$1058)-1))*E9237)))","v":""},{"$f":"IF(A9237=\"\",\"\",+IF(+A9237=D9237,+VLOOKUP(D9237,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9237,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9237=\"\",\"\",+VLOOKUP(+EOMONTH(+F9237,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9237=\"\",\"\",VLOOKUP(D9237,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9237=\"\",\"\",IF(A9237=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9237,-2)+15,Cenários!$A:$D,2,FALSE)>A9237,+VLOOKUP(+EOMONTH(+A9237,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9237,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9237=\"\",\"\",VLOOKUP(F9237,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9237=\"\",\"\",IF(WORKDAY(+A9237,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9237,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9238=\"\",\"\",+IF(+A9238=D9238,+E9238,((+G9238/E9238)^+((NETWORKDAYS(+D9238,A9238,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9238,F9238,Feriados!$A$2:$A$1058)-1))*E9238)))","v":""},{"$f":"IF(A9238=\"\",\"\",+IF(+A9238=D9238,+VLOOKUP(D9238,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9238,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9238=\"\",\"\",+VLOOKUP(+EOMONTH(+F9238,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9238=\"\",\"\",VLOOKUP(D9238,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9238=\"\",\"\",IF(A9238=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9238,-2)+15,Cenários!$A:$D,2,FALSE)>A9238,+VLOOKUP(+EOMONTH(+A9238,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9238,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9238=\"\",\"\",VLOOKUP(F9238,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9238=\"\",\"\",IF(WORKDAY(+A9238,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9238,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9239=\"\",\"\",+IF(+A9239=D9239,+E9239,((+G9239/E9239)^+((NETWORKDAYS(+D9239,A9239,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9239,F9239,Feriados!$A$2:$A$1058)-1))*E9239)))","v":""},{"$f":"IF(A9239=\"\",\"\",+IF(+A9239=D9239,+VLOOKUP(D9239,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9239,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9239=\"\",\"\",+VLOOKUP(+EOMONTH(+F9239,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9239=\"\",\"\",VLOOKUP(D9239,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9239=\"\",\"\",IF(A9239=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9239,-2)+15,Cenários!$A:$D,2,FALSE)>A9239,+VLOOKUP(+EOMONTH(+A9239,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9239,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9239=\"\",\"\",VLOOKUP(F9239,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9239=\"\",\"\",IF(WORKDAY(+A9239,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9239,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9240=\"\",\"\",+IF(+A9240=D9240,+E9240,((+G9240/E9240)^+((NETWORKDAYS(+D9240,A9240,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9240,F9240,Feriados!$A$2:$A$1058)-1))*E9240)))","v":""},{"$f":"IF(A9240=\"\",\"\",+IF(+A9240=D9240,+VLOOKUP(D9240,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9240,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9240=\"\",\"\",+VLOOKUP(+EOMONTH(+F9240,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9240=\"\",\"\",VLOOKUP(D9240,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9240=\"\",\"\",IF(A9240=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9240,-2)+15,Cenários!$A:$D,2,FALSE)>A9240,+VLOOKUP(+EOMONTH(+A9240,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9240,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9240=\"\",\"\",VLOOKUP(F9240,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9240=\"\",\"\",IF(WORKDAY(+A9240,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9240,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9241=\"\",\"\",+IF(+A9241=D9241,+E9241,((+G9241/E9241)^+((NETWORKDAYS(+D9241,A9241,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9241,F9241,Feriados!$A$2:$A$1058)-1))*E9241)))","v":""},{"$f":"IF(A9241=\"\",\"\",+IF(+A9241=D9241,+VLOOKUP(D9241,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9241,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9241=\"\",\"\",+VLOOKUP(+EOMONTH(+F9241,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9241=\"\",\"\",VLOOKUP(D9241,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9241=\"\",\"\",IF(A9241=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9241,-2)+15,Cenários!$A:$D,2,FALSE)>A9241,+VLOOKUP(+EOMONTH(+A9241,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9241,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9241=\"\",\"\",VLOOKUP(F9241,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9241=\"\",\"\",IF(WORKDAY(+A9241,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9241,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9242=\"\",\"\",+IF(+A9242=D9242,+E9242,((+G9242/E9242)^+((NETWORKDAYS(+D9242,A9242,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9242,F9242,Feriados!$A$2:$A$1058)-1))*E9242)))","v":""},{"$f":"IF(A9242=\"\",\"\",+IF(+A9242=D9242,+VLOOKUP(D9242,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9242,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9242=\"\",\"\",+VLOOKUP(+EOMONTH(+F9242,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9242=\"\",\"\",VLOOKUP(D9242,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9242=\"\",\"\",IF(A9242=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9242,-2)+15,Cenários!$A:$D,2,FALSE)>A9242,+VLOOKUP(+EOMONTH(+A9242,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9242,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9242=\"\",\"\",VLOOKUP(F9242,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9242=\"\",\"\",IF(WORKDAY(+A9242,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9242,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9243=\"\",\"\",+IF(+A9243=D9243,+E9243,((+G9243/E9243)^+((NETWORKDAYS(+D9243,A9243,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9243,F9243,Feriados!$A$2:$A$1058)-1))*E9243)))","v":""},{"$f":"IF(A9243=\"\",\"\",+IF(+A9243=D9243,+VLOOKUP(D9243,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9243,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9243=\"\",\"\",+VLOOKUP(+EOMONTH(+F9243,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9243=\"\",\"\",VLOOKUP(D9243,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9243=\"\",\"\",IF(A9243=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9243,-2)+15,Cenários!$A:$D,2,FALSE)>A9243,+VLOOKUP(+EOMONTH(+A9243,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9243,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9243=\"\",\"\",VLOOKUP(F9243,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9243=\"\",\"\",IF(WORKDAY(+A9243,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9243,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9244=\"\",\"\",+IF(+A9244=D9244,+E9244,((+G9244/E9244)^+((NETWORKDAYS(+D9244,A9244,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9244,F9244,Feriados!$A$2:$A$1058)-1))*E9244)))","v":""},{"$f":"IF(A9244=\"\",\"\",+IF(+A9244=D9244,+VLOOKUP(D9244,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9244,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9244=\"\",\"\",+VLOOKUP(+EOMONTH(+F9244,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9244=\"\",\"\",VLOOKUP(D9244,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9244=\"\",\"\",IF(A9244=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9244,-2)+15,Cenários!$A:$D,2,FALSE)>A9244,+VLOOKUP(+EOMONTH(+A9244,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9244,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9244=\"\",\"\",VLOOKUP(F9244,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9244=\"\",\"\",IF(WORKDAY(+A9244,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9244,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9245=\"\",\"\",+IF(+A9245=D9245,+E9245,((+G9245/E9245)^+((NETWORKDAYS(+D9245,A9245,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9245,F9245,Feriados!$A$2:$A$1058)-1))*E9245)))","v":""},{"$f":"IF(A9245=\"\",\"\",+IF(+A9245=D9245,+VLOOKUP(D9245,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9245,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9245=\"\",\"\",+VLOOKUP(+EOMONTH(+F9245,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9245=\"\",\"\",VLOOKUP(D9245,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9245=\"\",\"\",IF(A9245=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9245,-2)+15,Cenários!$A:$D,2,FALSE)>A9245,+VLOOKUP(+EOMONTH(+A9245,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9245,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9245=\"\",\"\",VLOOKUP(F9245,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9245=\"\",\"\",IF(WORKDAY(+A9245,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9245,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9246=\"\",\"\",+IF(+A9246=D9246,+E9246,((+G9246/E9246)^+((NETWORKDAYS(+D9246,A9246,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9246,F9246,Feriados!$A$2:$A$1058)-1))*E9246)))","v":""},{"$f":"IF(A9246=\"\",\"\",+IF(+A9246=D9246,+VLOOKUP(D9246,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9246,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9246=\"\",\"\",+VLOOKUP(+EOMONTH(+F9246,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9246=\"\",\"\",VLOOKUP(D9246,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9246=\"\",\"\",IF(A9246=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9246,-2)+15,Cenários!$A:$D,2,FALSE)>A9246,+VLOOKUP(+EOMONTH(+A9246,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9246,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9246=\"\",\"\",VLOOKUP(F9246,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9246=\"\",\"\",IF(WORKDAY(+A9246,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9246,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9247=\"\",\"\",+IF(+A9247=D9247,+E9247,((+G9247/E9247)^+((NETWORKDAYS(+D9247,A9247,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9247,F9247,Feriados!$A$2:$A$1058)-1))*E9247)))","v":""},{"$f":"IF(A9247=\"\",\"\",+IF(+A9247=D9247,+VLOOKUP(D9247,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9247,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9247=\"\",\"\",+VLOOKUP(+EOMONTH(+F9247,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9247=\"\",\"\",VLOOKUP(D9247,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9247=\"\",\"\",IF(A9247=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9247,-2)+15,Cenários!$A:$D,2,FALSE)>A9247,+VLOOKUP(+EOMONTH(+A9247,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9247,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9247=\"\",\"\",VLOOKUP(F9247,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9247=\"\",\"\",IF(WORKDAY(+A9247,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9247,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9248=\"\",\"\",+IF(+A9248=D9248,+E9248,((+G9248/E9248)^+((NETWORKDAYS(+D9248,A9248,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9248,F9248,Feriados!$A$2:$A$1058)-1))*E9248)))","v":""},{"$f":"IF(A9248=\"\",\"\",+IF(+A9248=D9248,+VLOOKUP(D9248,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9248,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9248=\"\",\"\",+VLOOKUP(+EOMONTH(+F9248,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9248=\"\",\"\",VLOOKUP(D9248,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9248=\"\",\"\",IF(A9248=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9248,-2)+15,Cenários!$A:$D,2,FALSE)>A9248,+VLOOKUP(+EOMONTH(+A9248,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9248,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9248=\"\",\"\",VLOOKUP(F9248,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9248=\"\",\"\",IF(WORKDAY(+A9248,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9248,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9249=\"\",\"\",+IF(+A9249=D9249,+E9249,((+G9249/E9249)^+((NETWORKDAYS(+D9249,A9249,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9249,F9249,Feriados!$A$2:$A$1058)-1))*E9249)))","v":""},{"$f":"IF(A9249=\"\",\"\",+IF(+A9249=D9249,+VLOOKUP(D9249,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9249,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9249=\"\",\"\",+VLOOKUP(+EOMONTH(+F9249,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9249=\"\",\"\",VLOOKUP(D9249,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9249=\"\",\"\",IF(A9249=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9249,-2)+15,Cenários!$A:$D,2,FALSE)>A9249,+VLOOKUP(+EOMONTH(+A9249,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9249,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9249=\"\",\"\",VLOOKUP(F9249,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9249=\"\",\"\",IF(WORKDAY(+A9249,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9249,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9250=\"\",\"\",+IF(+A9250=D9250,+E9250,((+G9250/E9250)^+((NETWORKDAYS(+D9250,A9250,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9250,F9250,Feriados!$A$2:$A$1058)-1))*E9250)))","v":""},{"$f":"IF(A9250=\"\",\"\",+IF(+A9250=D9250,+VLOOKUP(D9250,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9250,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9250=\"\",\"\",+VLOOKUP(+EOMONTH(+F9250,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9250=\"\",\"\",VLOOKUP(D9250,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9250=\"\",\"\",IF(A9250=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9250,-2)+15,Cenários!$A:$D,2,FALSE)>A9250,+VLOOKUP(+EOMONTH(+A9250,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9250,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9250=\"\",\"\",VLOOKUP(F9250,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9250=\"\",\"\",IF(WORKDAY(+A9250,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9250,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9251=\"\",\"\",+IF(+A9251=D9251,+E9251,((+G9251/E9251)^+((NETWORKDAYS(+D9251,A9251,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9251,F9251,Feriados!$A$2:$A$1058)-1))*E9251)))","v":""},{"$f":"IF(A9251=\"\",\"\",+IF(+A9251=D9251,+VLOOKUP(D9251,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9251,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9251=\"\",\"\",+VLOOKUP(+EOMONTH(+F9251,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9251=\"\",\"\",VLOOKUP(D9251,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9251=\"\",\"\",IF(A9251=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9251,-2)+15,Cenários!$A:$D,2,FALSE)>A9251,+VLOOKUP(+EOMONTH(+A9251,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9251,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9251=\"\",\"\",VLOOKUP(F9251,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9251=\"\",\"\",IF(WORKDAY(+A9251,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9251,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9252=\"\",\"\",+IF(+A9252=D9252,+E9252,((+G9252/E9252)^+((NETWORKDAYS(+D9252,A9252,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9252,F9252,Feriados!$A$2:$A$1058)-1))*E9252)))","v":""},{"$f":"IF(A9252=\"\",\"\",+IF(+A9252=D9252,+VLOOKUP(D9252,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9252,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9252=\"\",\"\",+VLOOKUP(+EOMONTH(+F9252,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9252=\"\",\"\",VLOOKUP(D9252,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9252=\"\",\"\",IF(A9252=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9252,-2)+15,Cenários!$A:$D,2,FALSE)>A9252,+VLOOKUP(+EOMONTH(+A9252,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9252,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9252=\"\",\"\",VLOOKUP(F9252,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9252=\"\",\"\",IF(WORKDAY(+A9252,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9252,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9253=\"\",\"\",+IF(+A9253=D9253,+E9253,((+G9253/E9253)^+((NETWORKDAYS(+D9253,A9253,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9253,F9253,Feriados!$A$2:$A$1058)-1))*E9253)))","v":""},{"$f":"IF(A9253=\"\",\"\",+IF(+A9253=D9253,+VLOOKUP(D9253,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9253,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9253=\"\",\"\",+VLOOKUP(+EOMONTH(+F9253,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9253=\"\",\"\",VLOOKUP(D9253,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9253=\"\",\"\",IF(A9253=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9253,-2)+15,Cenários!$A:$D,2,FALSE)>A9253,+VLOOKUP(+EOMONTH(+A9253,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9253,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9253=\"\",\"\",VLOOKUP(F9253,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9253=\"\",\"\",IF(WORKDAY(+A9253,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9253,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9254=\"\",\"\",+IF(+A9254=D9254,+E9254,((+G9254/E9254)^+((NETWORKDAYS(+D9254,A9254,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9254,F9254,Feriados!$A$2:$A$1058)-1))*E9254)))","v":""},{"$f":"IF(A9254=\"\",\"\",+IF(+A9254=D9254,+VLOOKUP(D9254,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9254,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9254=\"\",\"\",+VLOOKUP(+EOMONTH(+F9254,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9254=\"\",\"\",VLOOKUP(D9254,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9254=\"\",\"\",IF(A9254=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9254,-2)+15,Cenários!$A:$D,2,FALSE)>A9254,+VLOOKUP(+EOMONTH(+A9254,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9254,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9254=\"\",\"\",VLOOKUP(F9254,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9254=\"\",\"\",IF(WORKDAY(+A9254,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9254,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9255=\"\",\"\",+IF(+A9255=D9255,+E9255,((+G9255/E9255)^+((NETWORKDAYS(+D9255,A9255,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9255,F9255,Feriados!$A$2:$A$1058)-1))*E9255)))","v":""},{"$f":"IF(A9255=\"\",\"\",+IF(+A9255=D9255,+VLOOKUP(D9255,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9255,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9255=\"\",\"\",+VLOOKUP(+EOMONTH(+F9255,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9255=\"\",\"\",VLOOKUP(D9255,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9255=\"\",\"\",IF(A9255=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9255,-2)+15,Cenários!$A:$D,2,FALSE)>A9255,+VLOOKUP(+EOMONTH(+A9255,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9255,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9255=\"\",\"\",VLOOKUP(F9255,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9255=\"\",\"\",IF(WORKDAY(+A9255,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9255,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9256=\"\",\"\",+IF(+A9256=D9256,+E9256,((+G9256/E9256)^+((NETWORKDAYS(+D9256,A9256,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9256,F9256,Feriados!$A$2:$A$1058)-1))*E9256)))","v":""},{"$f":"IF(A9256=\"\",\"\",+IF(+A9256=D9256,+VLOOKUP(D9256,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9256,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9256=\"\",\"\",+VLOOKUP(+EOMONTH(+F9256,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9256=\"\",\"\",VLOOKUP(D9256,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9256=\"\",\"\",IF(A9256=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9256,-2)+15,Cenários!$A:$D,2,FALSE)>A9256,+VLOOKUP(+EOMONTH(+A9256,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9256,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9256=\"\",\"\",VLOOKUP(F9256,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9256=\"\",\"\",IF(WORKDAY(+A9256,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9256,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9257=\"\",\"\",+IF(+A9257=D9257,+E9257,((+G9257/E9257)^+((NETWORKDAYS(+D9257,A9257,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9257,F9257,Feriados!$A$2:$A$1058)-1))*E9257)))","v":""},{"$f":"IF(A9257=\"\",\"\",+IF(+A9257=D9257,+VLOOKUP(D9257,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9257,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9257=\"\",\"\",+VLOOKUP(+EOMONTH(+F9257,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9257=\"\",\"\",VLOOKUP(D9257,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9257=\"\",\"\",IF(A9257=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9257,-2)+15,Cenários!$A:$D,2,FALSE)>A9257,+VLOOKUP(+EOMONTH(+A9257,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9257,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9257=\"\",\"\",VLOOKUP(F9257,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9257=\"\",\"\",IF(WORKDAY(+A9257,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9257,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9258=\"\",\"\",+IF(+A9258=D9258,+E9258,((+G9258/E9258)^+((NETWORKDAYS(+D9258,A9258,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9258,F9258,Feriados!$A$2:$A$1058)-1))*E9258)))","v":""},{"$f":"IF(A9258=\"\",\"\",+IF(+A9258=D9258,+VLOOKUP(D9258,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9258,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9258=\"\",\"\",+VLOOKUP(+EOMONTH(+F9258,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9258=\"\",\"\",VLOOKUP(D9258,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9258=\"\",\"\",IF(A9258=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9258,-2)+15,Cenários!$A:$D,2,FALSE)>A9258,+VLOOKUP(+EOMONTH(+A9258,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9258,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9258=\"\",\"\",VLOOKUP(F9258,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9258=\"\",\"\",IF(WORKDAY(+A9258,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9258,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9259=\"\",\"\",+IF(+A9259=D9259,+E9259,((+G9259/E9259)^+((NETWORKDAYS(+D9259,A9259,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9259,F9259,Feriados!$A$2:$A$1058)-1))*E9259)))","v":""},{"$f":"IF(A9259=\"\",\"\",+IF(+A9259=D9259,+VLOOKUP(D9259,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9259,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9259=\"\",\"\",+VLOOKUP(+EOMONTH(+F9259,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9259=\"\",\"\",VLOOKUP(D9259,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9259=\"\",\"\",IF(A9259=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9259,-2)+15,Cenários!$A:$D,2,FALSE)>A9259,+VLOOKUP(+EOMONTH(+A9259,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9259,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9259=\"\",\"\",VLOOKUP(F9259,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9259=\"\",\"\",IF(WORKDAY(+A9259,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9259,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9260=\"\",\"\",+IF(+A9260=D9260,+E9260,((+G9260/E9260)^+((NETWORKDAYS(+D9260,A9260,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9260,F9260,Feriados!$A$2:$A$1058)-1))*E9260)))","v":""},{"$f":"IF(A9260=\"\",\"\",+IF(+A9260=D9260,+VLOOKUP(D9260,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9260,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9260=\"\",\"\",+VLOOKUP(+EOMONTH(+F9260,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9260=\"\",\"\",VLOOKUP(D9260,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9260=\"\",\"\",IF(A9260=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9260,-2)+15,Cenários!$A:$D,2,FALSE)>A9260,+VLOOKUP(+EOMONTH(+A9260,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9260,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9260=\"\",\"\",VLOOKUP(F9260,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9260=\"\",\"\",IF(WORKDAY(+A9260,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9260,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9261=\"\",\"\",+IF(+A9261=D9261,+E9261,((+G9261/E9261)^+((NETWORKDAYS(+D9261,A9261,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9261,F9261,Feriados!$A$2:$A$1058)-1))*E9261)))","v":""},{"$f":"IF(A9261=\"\",\"\",+IF(+A9261=D9261,+VLOOKUP(D9261,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9261,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9261=\"\",\"\",+VLOOKUP(+EOMONTH(+F9261,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9261=\"\",\"\",VLOOKUP(D9261,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9261=\"\",\"\",IF(A9261=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9261,-2)+15,Cenários!$A:$D,2,FALSE)>A9261,+VLOOKUP(+EOMONTH(+A9261,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9261,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9261=\"\",\"\",VLOOKUP(F9261,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9261=\"\",\"\",IF(WORKDAY(+A9261,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9261,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9262=\"\",\"\",+IF(+A9262=D9262,+E9262,((+G9262/E9262)^+((NETWORKDAYS(+D9262,A9262,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9262,F9262,Feriados!$A$2:$A$1058)-1))*E9262)))","v":""},{"$f":"IF(A9262=\"\",\"\",+IF(+A9262=D9262,+VLOOKUP(D9262,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9262,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9262=\"\",\"\",+VLOOKUP(+EOMONTH(+F9262,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9262=\"\",\"\",VLOOKUP(D9262,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9262=\"\",\"\",IF(A9262=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9262,-2)+15,Cenários!$A:$D,2,FALSE)>A9262,+VLOOKUP(+EOMONTH(+A9262,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9262,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9262=\"\",\"\",VLOOKUP(F9262,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9262=\"\",\"\",IF(WORKDAY(+A9262,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9262,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9263=\"\",\"\",+IF(+A9263=D9263,+E9263,((+G9263/E9263)^+((NETWORKDAYS(+D9263,A9263,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9263,F9263,Feriados!$A$2:$A$1058)-1))*E9263)))","v":""},{"$f":"IF(A9263=\"\",\"\",+IF(+A9263=D9263,+VLOOKUP(D9263,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9263,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9263=\"\",\"\",+VLOOKUP(+EOMONTH(+F9263,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9263=\"\",\"\",VLOOKUP(D9263,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9263=\"\",\"\",IF(A9263=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9263,-2)+15,Cenários!$A:$D,2,FALSE)>A9263,+VLOOKUP(+EOMONTH(+A9263,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9263,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9263=\"\",\"\",VLOOKUP(F9263,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9263=\"\",\"\",IF(WORKDAY(+A9263,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9263,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9264=\"\",\"\",+IF(+A9264=D9264,+E9264,((+G9264/E9264)^+((NETWORKDAYS(+D9264,A9264,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9264,F9264,Feriados!$A$2:$A$1058)-1))*E9264)))","v":""},{"$f":"IF(A9264=\"\",\"\",+IF(+A9264=D9264,+VLOOKUP(D9264,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9264,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9264=\"\",\"\",+VLOOKUP(+EOMONTH(+F9264,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9264=\"\",\"\",VLOOKUP(D9264,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9264=\"\",\"\",IF(A9264=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9264,-2)+15,Cenários!$A:$D,2,FALSE)>A9264,+VLOOKUP(+EOMONTH(+A9264,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9264,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9264=\"\",\"\",VLOOKUP(F9264,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9264=\"\",\"\",IF(WORKDAY(+A9264,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9264,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9265=\"\",\"\",+IF(+A9265=D9265,+E9265,((+G9265/E9265)^+((NETWORKDAYS(+D9265,A9265,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9265,F9265,Feriados!$A$2:$A$1058)-1))*E9265)))","v":""},{"$f":"IF(A9265=\"\",\"\",+IF(+A9265=D9265,+VLOOKUP(D9265,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9265,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9265=\"\",\"\",+VLOOKUP(+EOMONTH(+F9265,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9265=\"\",\"\",VLOOKUP(D9265,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9265=\"\",\"\",IF(A9265=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9265,-2)+15,Cenários!$A:$D,2,FALSE)>A9265,+VLOOKUP(+EOMONTH(+A9265,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9265,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9265=\"\",\"\",VLOOKUP(F9265,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9265=\"\",\"\",IF(WORKDAY(+A9265,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9265,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9266=\"\",\"\",+IF(+A9266=D9266,+E9266,((+G9266/E9266)^+((NETWORKDAYS(+D9266,A9266,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9266,F9266,Feriados!$A$2:$A$1058)-1))*E9266)))","v":""},{"$f":"IF(A9266=\"\",\"\",+IF(+A9266=D9266,+VLOOKUP(D9266,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9266,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9266=\"\",\"\",+VLOOKUP(+EOMONTH(+F9266,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9266=\"\",\"\",VLOOKUP(D9266,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9266=\"\",\"\",IF(A9266=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9266,-2)+15,Cenários!$A:$D,2,FALSE)>A9266,+VLOOKUP(+EOMONTH(+A9266,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9266,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9266=\"\",\"\",VLOOKUP(F9266,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9266=\"\",\"\",IF(WORKDAY(+A9266,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9266,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9267=\"\",\"\",+IF(+A9267=D9267,+E9267,((+G9267/E9267)^+((NETWORKDAYS(+D9267,A9267,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9267,F9267,Feriados!$A$2:$A$1058)-1))*E9267)))","v":""},{"$f":"IF(A9267=\"\",\"\",+IF(+A9267=D9267,+VLOOKUP(D9267,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9267,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9267=\"\",\"\",+VLOOKUP(+EOMONTH(+F9267,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9267=\"\",\"\",VLOOKUP(D9267,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9267=\"\",\"\",IF(A9267=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9267,-2)+15,Cenários!$A:$D,2,FALSE)>A9267,+VLOOKUP(+EOMONTH(+A9267,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9267,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9267=\"\",\"\",VLOOKUP(F9267,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9267=\"\",\"\",IF(WORKDAY(+A9267,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9267,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9268=\"\",\"\",+IF(+A9268=D9268,+E9268,((+G9268/E9268)^+((NETWORKDAYS(+D9268,A9268,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9268,F9268,Feriados!$A$2:$A$1058)-1))*E9268)))","v":""},{"$f":"IF(A9268=\"\",\"\",+IF(+A9268=D9268,+VLOOKUP(D9268,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9268,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9268=\"\",\"\",+VLOOKUP(+EOMONTH(+F9268,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9268=\"\",\"\",VLOOKUP(D9268,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9268=\"\",\"\",IF(A9268=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9268,-2)+15,Cenários!$A:$D,2,FALSE)>A9268,+VLOOKUP(+EOMONTH(+A9268,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9268,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9268=\"\",\"\",VLOOKUP(F9268,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9268=\"\",\"\",IF(WORKDAY(+A9268,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9268,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9269=\"\",\"\",+IF(+A9269=D9269,+E9269,((+G9269/E9269)^+((NETWORKDAYS(+D9269,A9269,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9269,F9269,Feriados!$A$2:$A$1058)-1))*E9269)))","v":""},{"$f":"IF(A9269=\"\",\"\",+IF(+A9269=D9269,+VLOOKUP(D9269,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9269,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9269=\"\",\"\",+VLOOKUP(+EOMONTH(+F9269,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9269=\"\",\"\",VLOOKUP(D9269,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9269=\"\",\"\",IF(A9269=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9269,-2)+15,Cenários!$A:$D,2,FALSE)>A9269,+VLOOKUP(+EOMONTH(+A9269,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9269,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9269=\"\",\"\",VLOOKUP(F9269,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9269=\"\",\"\",IF(WORKDAY(+A9269,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9269,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9270=\"\",\"\",+IF(+A9270=D9270,+E9270,((+G9270/E9270)^+((NETWORKDAYS(+D9270,A9270,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9270,F9270,Feriados!$A$2:$A$1058)-1))*E9270)))","v":""},{"$f":"IF(A9270=\"\",\"\",+IF(+A9270=D9270,+VLOOKUP(D9270,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9270,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9270=\"\",\"\",+VLOOKUP(+EOMONTH(+F9270,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9270=\"\",\"\",VLOOKUP(D9270,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9270=\"\",\"\",IF(A9270=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9270,-2)+15,Cenários!$A:$D,2,FALSE)>A9270,+VLOOKUP(+EOMONTH(+A9270,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9270,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9270=\"\",\"\",VLOOKUP(F9270,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9270=\"\",\"\",IF(WORKDAY(+A9270,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9270,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9271=\"\",\"\",+IF(+A9271=D9271,+E9271,((+G9271/E9271)^+((NETWORKDAYS(+D9271,A9271,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9271,F9271,Feriados!$A$2:$A$1058)-1))*E9271)))","v":""},{"$f":"IF(A9271=\"\",\"\",+IF(+A9271=D9271,+VLOOKUP(D9271,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9271,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9271=\"\",\"\",+VLOOKUP(+EOMONTH(+F9271,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9271=\"\",\"\",VLOOKUP(D9271,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9271=\"\",\"\",IF(A9271=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9271,-2)+15,Cenários!$A:$D,2,FALSE)>A9271,+VLOOKUP(+EOMONTH(+A9271,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9271,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9271=\"\",\"\",VLOOKUP(F9271,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9271=\"\",\"\",IF(WORKDAY(+A9271,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9271,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9272=\"\",\"\",+IF(+A9272=D9272,+E9272,((+G9272/E9272)^+((NETWORKDAYS(+D9272,A9272,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9272,F9272,Feriados!$A$2:$A$1058)-1))*E9272)))","v":""},{"$f":"IF(A9272=\"\",\"\",+IF(+A9272=D9272,+VLOOKUP(D9272,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9272,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9272=\"\",\"\",+VLOOKUP(+EOMONTH(+F9272,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9272=\"\",\"\",VLOOKUP(D9272,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9272=\"\",\"\",IF(A9272=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9272,-2)+15,Cenários!$A:$D,2,FALSE)>A9272,+VLOOKUP(+EOMONTH(+A9272,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9272,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9272=\"\",\"\",VLOOKUP(F9272,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9272=\"\",\"\",IF(WORKDAY(+A9272,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9272,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9273=\"\",\"\",+IF(+A9273=D9273,+E9273,((+G9273/E9273)^+((NETWORKDAYS(+D9273,A9273,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9273,F9273,Feriados!$A$2:$A$1058)-1))*E9273)))","v":""},{"$f":"IF(A9273=\"\",\"\",+IF(+A9273=D9273,+VLOOKUP(D9273,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9273,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9273=\"\",\"\",+VLOOKUP(+EOMONTH(+F9273,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9273=\"\",\"\",VLOOKUP(D9273,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9273=\"\",\"\",IF(A9273=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9273,-2)+15,Cenários!$A:$D,2,FALSE)>A9273,+VLOOKUP(+EOMONTH(+A9273,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9273,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9273=\"\",\"\",VLOOKUP(F9273,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9273=\"\",\"\",IF(WORKDAY(+A9273,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9273,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9274=\"\",\"\",+IF(+A9274=D9274,+E9274,((+G9274/E9274)^+((NETWORKDAYS(+D9274,A9274,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9274,F9274,Feriados!$A$2:$A$1058)-1))*E9274)))","v":""},{"$f":"IF(A9274=\"\",\"\",+IF(+A9274=D9274,+VLOOKUP(D9274,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9274,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9274=\"\",\"\",+VLOOKUP(+EOMONTH(+F9274,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9274=\"\",\"\",VLOOKUP(D9274,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9274=\"\",\"\",IF(A9274=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9274,-2)+15,Cenários!$A:$D,2,FALSE)>A9274,+VLOOKUP(+EOMONTH(+A9274,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9274,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9274=\"\",\"\",VLOOKUP(F9274,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9274=\"\",\"\",IF(WORKDAY(+A9274,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9274,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9275=\"\",\"\",+IF(+A9275=D9275,+E9275,((+G9275/E9275)^+((NETWORKDAYS(+D9275,A9275,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9275,F9275,Feriados!$A$2:$A$1058)-1))*E9275)))","v":""},{"$f":"IF(A9275=\"\",\"\",+IF(+A9275=D9275,+VLOOKUP(D9275,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9275,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9275=\"\",\"\",+VLOOKUP(+EOMONTH(+F9275,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9275=\"\",\"\",VLOOKUP(D9275,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9275=\"\",\"\",IF(A9275=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9275,-2)+15,Cenários!$A:$D,2,FALSE)>A9275,+VLOOKUP(+EOMONTH(+A9275,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9275,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9275=\"\",\"\",VLOOKUP(F9275,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9275=\"\",\"\",IF(WORKDAY(+A9275,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9275,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9276=\"\",\"\",+IF(+A9276=D9276,+E9276,((+G9276/E9276)^+((NETWORKDAYS(+D9276,A9276,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9276,F9276,Feriados!$A$2:$A$1058)-1))*E9276)))","v":""},{"$f":"IF(A9276=\"\",\"\",+IF(+A9276=D9276,+VLOOKUP(D9276,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9276,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9276=\"\",\"\",+VLOOKUP(+EOMONTH(+F9276,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9276=\"\",\"\",VLOOKUP(D9276,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9276=\"\",\"\",IF(A9276=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9276,-2)+15,Cenários!$A:$D,2,FALSE)>A9276,+VLOOKUP(+EOMONTH(+A9276,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9276,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9276=\"\",\"\",VLOOKUP(F9276,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9276=\"\",\"\",IF(WORKDAY(+A9276,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9276,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9277=\"\",\"\",+IF(+A9277=D9277,+E9277,((+G9277/E9277)^+((NETWORKDAYS(+D9277,A9277,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9277,F9277,Feriados!$A$2:$A$1058)-1))*E9277)))","v":""},{"$f":"IF(A9277=\"\",\"\",+IF(+A9277=D9277,+VLOOKUP(D9277,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9277,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9277=\"\",\"\",+VLOOKUP(+EOMONTH(+F9277,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9277=\"\",\"\",VLOOKUP(D9277,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9277=\"\",\"\",IF(A9277=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9277,-2)+15,Cenários!$A:$D,2,FALSE)>A9277,+VLOOKUP(+EOMONTH(+A9277,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9277,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9277=\"\",\"\",VLOOKUP(F9277,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9277=\"\",\"\",IF(WORKDAY(+A9277,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9277,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9278=\"\",\"\",+IF(+A9278=D9278,+E9278,((+G9278/E9278)^+((NETWORKDAYS(+D9278,A9278,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9278,F9278,Feriados!$A$2:$A$1058)-1))*E9278)))","v":""},{"$f":"IF(A9278=\"\",\"\",+IF(+A9278=D9278,+VLOOKUP(D9278,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9278,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9278=\"\",\"\",+VLOOKUP(+EOMONTH(+F9278,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9278=\"\",\"\",VLOOKUP(D9278,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9278=\"\",\"\",IF(A9278=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9278,-2)+15,Cenários!$A:$D,2,FALSE)>A9278,+VLOOKUP(+EOMONTH(+A9278,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9278,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9278=\"\",\"\",VLOOKUP(F9278,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9278=\"\",\"\",IF(WORKDAY(+A9278,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9278,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9279=\"\",\"\",+IF(+A9279=D9279,+E9279,((+G9279/E9279)^+((NETWORKDAYS(+D9279,A9279,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9279,F9279,Feriados!$A$2:$A$1058)-1))*E9279)))","v":""},{"$f":"IF(A9279=\"\",\"\",+IF(+A9279=D9279,+VLOOKUP(D9279,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9279,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9279=\"\",\"\",+VLOOKUP(+EOMONTH(+F9279,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9279=\"\",\"\",VLOOKUP(D9279,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9279=\"\",\"\",IF(A9279=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9279,-2)+15,Cenários!$A:$D,2,FALSE)>A9279,+VLOOKUP(+EOMONTH(+A9279,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9279,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9279=\"\",\"\",VLOOKUP(F9279,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9279=\"\",\"\",IF(WORKDAY(+A9279,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9279,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9280=\"\",\"\",+IF(+A9280=D9280,+E9280,((+G9280/E9280)^+((NETWORKDAYS(+D9280,A9280,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9280,F9280,Feriados!$A$2:$A$1058)-1))*E9280)))","v":""},{"$f":"IF(A9280=\"\",\"\",+IF(+A9280=D9280,+VLOOKUP(D9280,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9280,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9280=\"\",\"\",+VLOOKUP(+EOMONTH(+F9280,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9280=\"\",\"\",VLOOKUP(D9280,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9280=\"\",\"\",IF(A9280=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9280,-2)+15,Cenários!$A:$D,2,FALSE)>A9280,+VLOOKUP(+EOMONTH(+A9280,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9280,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9280=\"\",\"\",VLOOKUP(F9280,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9280=\"\",\"\",IF(WORKDAY(+A9280,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9280,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9281=\"\",\"\",+IF(+A9281=D9281,+E9281,((+G9281/E9281)^+((NETWORKDAYS(+D9281,A9281,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9281,F9281,Feriados!$A$2:$A$1058)-1))*E9281)))","v":""},{"$f":"IF(A9281=\"\",\"\",+IF(+A9281=D9281,+VLOOKUP(D9281,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9281,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9281=\"\",\"\",+VLOOKUP(+EOMONTH(+F9281,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9281=\"\",\"\",VLOOKUP(D9281,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9281=\"\",\"\",IF(A9281=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9281,-2)+15,Cenários!$A:$D,2,FALSE)>A9281,+VLOOKUP(+EOMONTH(+A9281,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9281,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9281=\"\",\"\",VLOOKUP(F9281,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9281=\"\",\"\",IF(WORKDAY(+A9281,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9281,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9282=\"\",\"\",+IF(+A9282=D9282,+E9282,((+G9282/E9282)^+((NETWORKDAYS(+D9282,A9282,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9282,F9282,Feriados!$A$2:$A$1058)-1))*E9282)))","v":""},{"$f":"IF(A9282=\"\",\"\",+IF(+A9282=D9282,+VLOOKUP(D9282,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9282,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9282=\"\",\"\",+VLOOKUP(+EOMONTH(+F9282,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9282=\"\",\"\",VLOOKUP(D9282,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9282=\"\",\"\",IF(A9282=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9282,-2)+15,Cenários!$A:$D,2,FALSE)>A9282,+VLOOKUP(+EOMONTH(+A9282,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9282,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9282=\"\",\"\",VLOOKUP(F9282,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9282=\"\",\"\",IF(WORKDAY(+A9282,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9282,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9283=\"\",\"\",+IF(+A9283=D9283,+E9283,((+G9283/E9283)^+((NETWORKDAYS(+D9283,A9283,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9283,F9283,Feriados!$A$2:$A$1058)-1))*E9283)))","v":""},{"$f":"IF(A9283=\"\",\"\",+IF(+A9283=D9283,+VLOOKUP(D9283,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9283,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9283=\"\",\"\",+VLOOKUP(+EOMONTH(+F9283,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9283=\"\",\"\",VLOOKUP(D9283,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9283=\"\",\"\",IF(A9283=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9283,-2)+15,Cenários!$A:$D,2,FALSE)>A9283,+VLOOKUP(+EOMONTH(+A9283,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9283,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9283=\"\",\"\",VLOOKUP(F9283,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9283=\"\",\"\",IF(WORKDAY(+A9283,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9283,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9284=\"\",\"\",+IF(+A9284=D9284,+E9284,((+G9284/E9284)^+((NETWORKDAYS(+D9284,A9284,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9284,F9284,Feriados!$A$2:$A$1058)-1))*E9284)))","v":""},{"$f":"IF(A9284=\"\",\"\",+IF(+A9284=D9284,+VLOOKUP(D9284,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9284,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9284=\"\",\"\",+VLOOKUP(+EOMONTH(+F9284,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9284=\"\",\"\",VLOOKUP(D9284,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9284=\"\",\"\",IF(A9284=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9284,-2)+15,Cenários!$A:$D,2,FALSE)>A9284,+VLOOKUP(+EOMONTH(+A9284,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9284,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9284=\"\",\"\",VLOOKUP(F9284,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9284=\"\",\"\",IF(WORKDAY(+A9284,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9284,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9285=\"\",\"\",+IF(+A9285=D9285,+E9285,((+G9285/E9285)^+((NETWORKDAYS(+D9285,A9285,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9285,F9285,Feriados!$A$2:$A$1058)-1))*E9285)))","v":""},{"$f":"IF(A9285=\"\",\"\",+IF(+A9285=D9285,+VLOOKUP(D9285,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9285,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9285=\"\",\"\",+VLOOKUP(+EOMONTH(+F9285,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9285=\"\",\"\",VLOOKUP(D9285,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9285=\"\",\"\",IF(A9285=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9285,-2)+15,Cenários!$A:$D,2,FALSE)>A9285,+VLOOKUP(+EOMONTH(+A9285,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9285,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9285=\"\",\"\",VLOOKUP(F9285,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9285=\"\",\"\",IF(WORKDAY(+A9285,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9285,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9286=\"\",\"\",+IF(+A9286=D9286,+E9286,((+G9286/E9286)^+((NETWORKDAYS(+D9286,A9286,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9286,F9286,Feriados!$A$2:$A$1058)-1))*E9286)))","v":""},{"$f":"IF(A9286=\"\",\"\",+IF(+A9286=D9286,+VLOOKUP(D9286,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9286,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9286=\"\",\"\",+VLOOKUP(+EOMONTH(+F9286,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9286=\"\",\"\",VLOOKUP(D9286,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9286=\"\",\"\",IF(A9286=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9286,-2)+15,Cenários!$A:$D,2,FALSE)>A9286,+VLOOKUP(+EOMONTH(+A9286,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9286,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9286=\"\",\"\",VLOOKUP(F9286,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9286=\"\",\"\",IF(WORKDAY(+A9286,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9286,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9287=\"\",\"\",+IF(+A9287=D9287,+E9287,((+G9287/E9287)^+((NETWORKDAYS(+D9287,A9287,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9287,F9287,Feriados!$A$2:$A$1058)-1))*E9287)))","v":""},{"$f":"IF(A9287=\"\",\"\",+IF(+A9287=D9287,+VLOOKUP(D9287,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9287,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9287=\"\",\"\",+VLOOKUP(+EOMONTH(+F9287,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9287=\"\",\"\",VLOOKUP(D9287,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9287=\"\",\"\",IF(A9287=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9287,-2)+15,Cenários!$A:$D,2,FALSE)>A9287,+VLOOKUP(+EOMONTH(+A9287,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9287,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9287=\"\",\"\",VLOOKUP(F9287,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9287=\"\",\"\",IF(WORKDAY(+A9287,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9287,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9288=\"\",\"\",+IF(+A9288=D9288,+E9288,((+G9288/E9288)^+((NETWORKDAYS(+D9288,A9288,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9288,F9288,Feriados!$A$2:$A$1058)-1))*E9288)))","v":""},{"$f":"IF(A9288=\"\",\"\",+IF(+A9288=D9288,+VLOOKUP(D9288,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9288,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9288=\"\",\"\",+VLOOKUP(+EOMONTH(+F9288,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9288=\"\",\"\",VLOOKUP(D9288,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9288=\"\",\"\",IF(A9288=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9288,-2)+15,Cenários!$A:$D,2,FALSE)>A9288,+VLOOKUP(+EOMONTH(+A9288,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9288,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9288=\"\",\"\",VLOOKUP(F9288,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9288=\"\",\"\",IF(WORKDAY(+A9288,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9288,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9289=\"\",\"\",+IF(+A9289=D9289,+E9289,((+G9289/E9289)^+((NETWORKDAYS(+D9289,A9289,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9289,F9289,Feriados!$A$2:$A$1058)-1))*E9289)))","v":""},{"$f":"IF(A9289=\"\",\"\",+IF(+A9289=D9289,+VLOOKUP(D9289,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9289,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9289=\"\",\"\",+VLOOKUP(+EOMONTH(+F9289,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9289=\"\",\"\",VLOOKUP(D9289,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9289=\"\",\"\",IF(A9289=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9289,-2)+15,Cenários!$A:$D,2,FALSE)>A9289,+VLOOKUP(+EOMONTH(+A9289,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9289,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9289=\"\",\"\",VLOOKUP(F9289,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9289=\"\",\"\",IF(WORKDAY(+A9289,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9289,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9290=\"\",\"\",+IF(+A9290=D9290,+E9290,((+G9290/E9290)^+((NETWORKDAYS(+D9290,A9290,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9290,F9290,Feriados!$A$2:$A$1058)-1))*E9290)))","v":""},{"$f":"IF(A9290=\"\",\"\",+IF(+A9290=D9290,+VLOOKUP(D9290,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9290,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9290=\"\",\"\",+VLOOKUP(+EOMONTH(+F9290,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9290=\"\",\"\",VLOOKUP(D9290,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9290=\"\",\"\",IF(A9290=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9290,-2)+15,Cenários!$A:$D,2,FALSE)>A9290,+VLOOKUP(+EOMONTH(+A9290,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9290,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9290=\"\",\"\",VLOOKUP(F9290,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9290=\"\",\"\",IF(WORKDAY(+A9290,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9290,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9291=\"\",\"\",+IF(+A9291=D9291,+E9291,((+G9291/E9291)^+((NETWORKDAYS(+D9291,A9291,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9291,F9291,Feriados!$A$2:$A$1058)-1))*E9291)))","v":""},{"$f":"IF(A9291=\"\",\"\",+IF(+A9291=D9291,+VLOOKUP(D9291,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9291,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9291=\"\",\"\",+VLOOKUP(+EOMONTH(+F9291,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9291=\"\",\"\",VLOOKUP(D9291,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9291=\"\",\"\",IF(A9291=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9291,-2)+15,Cenários!$A:$D,2,FALSE)>A9291,+VLOOKUP(+EOMONTH(+A9291,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9291,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9291=\"\",\"\",VLOOKUP(F9291,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9291=\"\",\"\",IF(WORKDAY(+A9291,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9291,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9292=\"\",\"\",+IF(+A9292=D9292,+E9292,((+G9292/E9292)^+((NETWORKDAYS(+D9292,A9292,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9292,F9292,Feriados!$A$2:$A$1058)-1))*E9292)))","v":""},{"$f":"IF(A9292=\"\",\"\",+IF(+A9292=D9292,+VLOOKUP(D9292,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9292,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9292=\"\",\"\",+VLOOKUP(+EOMONTH(+F9292,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9292=\"\",\"\",VLOOKUP(D9292,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9292=\"\",\"\",IF(A9292=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9292,-2)+15,Cenários!$A:$D,2,FALSE)>A9292,+VLOOKUP(+EOMONTH(+A9292,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9292,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9292=\"\",\"\",VLOOKUP(F9292,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9292=\"\",\"\",IF(WORKDAY(+A9292,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9292,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9293=\"\",\"\",+IF(+A9293=D9293,+E9293,((+G9293/E9293)^+((NETWORKDAYS(+D9293,A9293,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9293,F9293,Feriados!$A$2:$A$1058)-1))*E9293)))","v":""},{"$f":"IF(A9293=\"\",\"\",+IF(+A9293=D9293,+VLOOKUP(D9293,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9293,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9293=\"\",\"\",+VLOOKUP(+EOMONTH(+F9293,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9293=\"\",\"\",VLOOKUP(D9293,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9293=\"\",\"\",IF(A9293=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9293,-2)+15,Cenários!$A:$D,2,FALSE)>A9293,+VLOOKUP(+EOMONTH(+A9293,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9293,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9293=\"\",\"\",VLOOKUP(F9293,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9293=\"\",\"\",IF(WORKDAY(+A9293,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9293,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9294=\"\",\"\",+IF(+A9294=D9294,+E9294,((+G9294/E9294)^+((NETWORKDAYS(+D9294,A9294,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9294,F9294,Feriados!$A$2:$A$1058)-1))*E9294)))","v":""},{"$f":"IF(A9294=\"\",\"\",+IF(+A9294=D9294,+VLOOKUP(D9294,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9294,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9294=\"\",\"\",+VLOOKUP(+EOMONTH(+F9294,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9294=\"\",\"\",VLOOKUP(D9294,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9294=\"\",\"\",IF(A9294=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9294,-2)+15,Cenários!$A:$D,2,FALSE)>A9294,+VLOOKUP(+EOMONTH(+A9294,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9294,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9294=\"\",\"\",VLOOKUP(F9294,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9294=\"\",\"\",IF(WORKDAY(+A9294,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9294,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9295=\"\",\"\",+IF(+A9295=D9295,+E9295,((+G9295/E9295)^+((NETWORKDAYS(+D9295,A9295,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9295,F9295,Feriados!$A$2:$A$1058)-1))*E9295)))","v":""},{"$f":"IF(A9295=\"\",\"\",+IF(+A9295=D9295,+VLOOKUP(D9295,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9295,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9295=\"\",\"\",+VLOOKUP(+EOMONTH(+F9295,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9295=\"\",\"\",VLOOKUP(D9295,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9295=\"\",\"\",IF(A9295=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9295,-2)+15,Cenários!$A:$D,2,FALSE)>A9295,+VLOOKUP(+EOMONTH(+A9295,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9295,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9295=\"\",\"\",VLOOKUP(F9295,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9295=\"\",\"\",IF(WORKDAY(+A9295,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9295,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9296=\"\",\"\",+IF(+A9296=D9296,+E9296,((+G9296/E9296)^+((NETWORKDAYS(+D9296,A9296,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9296,F9296,Feriados!$A$2:$A$1058)-1))*E9296)))","v":""},{"$f":"IF(A9296=\"\",\"\",+IF(+A9296=D9296,+VLOOKUP(D9296,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9296,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9296=\"\",\"\",+VLOOKUP(+EOMONTH(+F9296,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9296=\"\",\"\",VLOOKUP(D9296,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9296=\"\",\"\",IF(A9296=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9296,-2)+15,Cenários!$A:$D,2,FALSE)>A9296,+VLOOKUP(+EOMONTH(+A9296,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9296,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9296=\"\",\"\",VLOOKUP(F9296,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9296=\"\",\"\",IF(WORKDAY(+A9296,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9296,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9297=\"\",\"\",+IF(+A9297=D9297,+E9297,((+G9297/E9297)^+((NETWORKDAYS(+D9297,A9297,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9297,F9297,Feriados!$A$2:$A$1058)-1))*E9297)))","v":""},{"$f":"IF(A9297=\"\",\"\",+IF(+A9297=D9297,+VLOOKUP(D9297,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9297,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9297=\"\",\"\",+VLOOKUP(+EOMONTH(+F9297,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9297=\"\",\"\",VLOOKUP(D9297,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9297=\"\",\"\",IF(A9297=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9297,-2)+15,Cenários!$A:$D,2,FALSE)>A9297,+VLOOKUP(+EOMONTH(+A9297,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9297,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9297=\"\",\"\",VLOOKUP(F9297,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9297=\"\",\"\",IF(WORKDAY(+A9297,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9297,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9298=\"\",\"\",+IF(+A9298=D9298,+E9298,((+G9298/E9298)^+((NETWORKDAYS(+D9298,A9298,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9298,F9298,Feriados!$A$2:$A$1058)-1))*E9298)))","v":""},{"$f":"IF(A9298=\"\",\"\",+IF(+A9298=D9298,+VLOOKUP(D9298,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9298,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9298=\"\",\"\",+VLOOKUP(+EOMONTH(+F9298,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9298=\"\",\"\",VLOOKUP(D9298,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9298=\"\",\"\",IF(A9298=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9298,-2)+15,Cenários!$A:$D,2,FALSE)>A9298,+VLOOKUP(+EOMONTH(+A9298,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9298,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9298=\"\",\"\",VLOOKUP(F9298,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9298=\"\",\"\",IF(WORKDAY(+A9298,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9298,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9299=\"\",\"\",+IF(+A9299=D9299,+E9299,((+G9299/E9299)^+((NETWORKDAYS(+D9299,A9299,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9299,F9299,Feriados!$A$2:$A$1058)-1))*E9299)))","v":""},{"$f":"IF(A9299=\"\",\"\",+IF(+A9299=D9299,+VLOOKUP(D9299,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9299,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9299=\"\",\"\",+VLOOKUP(+EOMONTH(+F9299,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9299=\"\",\"\",VLOOKUP(D9299,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9299=\"\",\"\",IF(A9299=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9299,-2)+15,Cenários!$A:$D,2,FALSE)>A9299,+VLOOKUP(+EOMONTH(+A9299,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9299,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9299=\"\",\"\",VLOOKUP(F9299,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9299=\"\",\"\",IF(WORKDAY(+A9299,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9299,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9300=\"\",\"\",+IF(+A9300=D9300,+E9300,((+G9300/E9300)^+((NETWORKDAYS(+D9300,A9300,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9300,F9300,Feriados!$A$2:$A$1058)-1))*E9300)))","v":""},{"$f":"IF(A9300=\"\",\"\",+IF(+A9300=D9300,+VLOOKUP(D9300,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9300,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9300=\"\",\"\",+VLOOKUP(+EOMONTH(+F9300,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9300=\"\",\"\",VLOOKUP(D9300,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9300=\"\",\"\",IF(A9300=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9300,-2)+15,Cenários!$A:$D,2,FALSE)>A9300,+VLOOKUP(+EOMONTH(+A9300,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9300,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9300=\"\",\"\",VLOOKUP(F9300,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9300=\"\",\"\",IF(WORKDAY(+A9300,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9300,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9301=\"\",\"\",+IF(+A9301=D9301,+E9301,((+G9301/E9301)^+((NETWORKDAYS(+D9301,A9301,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9301,F9301,Feriados!$A$2:$A$1058)-1))*E9301)))","v":""},{"$f":"IF(A9301=\"\",\"\",+IF(+A9301=D9301,+VLOOKUP(D9301,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9301,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9301=\"\",\"\",+VLOOKUP(+EOMONTH(+F9301,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9301=\"\",\"\",VLOOKUP(D9301,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9301=\"\",\"\",IF(A9301=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9301,-2)+15,Cenários!$A:$D,2,FALSE)>A9301,+VLOOKUP(+EOMONTH(+A9301,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9301,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9301=\"\",\"\",VLOOKUP(F9301,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9301=\"\",\"\",IF(WORKDAY(+A9301,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9301,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9302=\"\",\"\",+IF(+A9302=D9302,+E9302,((+G9302/E9302)^+((NETWORKDAYS(+D9302,A9302,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9302,F9302,Feriados!$A$2:$A$1058)-1))*E9302)))","v":""},{"$f":"IF(A9302=\"\",\"\",+IF(+A9302=D9302,+VLOOKUP(D9302,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9302,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9302=\"\",\"\",+VLOOKUP(+EOMONTH(+F9302,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9302=\"\",\"\",VLOOKUP(D9302,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9302=\"\",\"\",IF(A9302=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9302,-2)+15,Cenários!$A:$D,2,FALSE)>A9302,+VLOOKUP(+EOMONTH(+A9302,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9302,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9302=\"\",\"\",VLOOKUP(F9302,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9302=\"\",\"\",IF(WORKDAY(+A9302,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9302,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9303=\"\",\"\",+IF(+A9303=D9303,+E9303,((+G9303/E9303)^+((NETWORKDAYS(+D9303,A9303,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9303,F9303,Feriados!$A$2:$A$1058)-1))*E9303)))","v":""},{"$f":"IF(A9303=\"\",\"\",+IF(+A9303=D9303,+VLOOKUP(D9303,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9303,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9303=\"\",\"\",+VLOOKUP(+EOMONTH(+F9303,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9303=\"\",\"\",VLOOKUP(D9303,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9303=\"\",\"\",IF(A9303=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9303,-2)+15,Cenários!$A:$D,2,FALSE)>A9303,+VLOOKUP(+EOMONTH(+A9303,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9303,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9303=\"\",\"\",VLOOKUP(F9303,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9303=\"\",\"\",IF(WORKDAY(+A9303,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9303,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9304=\"\",\"\",+IF(+A9304=D9304,+E9304,((+G9304/E9304)^+((NETWORKDAYS(+D9304,A9304,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9304,F9304,Feriados!$A$2:$A$1058)-1))*E9304)))","v":""},{"$f":"IF(A9304=\"\",\"\",+IF(+A9304=D9304,+VLOOKUP(D9304,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9304,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9304=\"\",\"\",+VLOOKUP(+EOMONTH(+F9304,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9304=\"\",\"\",VLOOKUP(D9304,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9304=\"\",\"\",IF(A9304=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9304,-2)+15,Cenários!$A:$D,2,FALSE)>A9304,+VLOOKUP(+EOMONTH(+A9304,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9304,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9304=\"\",\"\",VLOOKUP(F9304,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9304=\"\",\"\",IF(WORKDAY(+A9304,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9304,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9305=\"\",\"\",+IF(+A9305=D9305,+E9305,((+G9305/E9305)^+((NETWORKDAYS(+D9305,A9305,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9305,F9305,Feriados!$A$2:$A$1058)-1))*E9305)))","v":""},{"$f":"IF(A9305=\"\",\"\",+IF(+A9305=D9305,+VLOOKUP(D9305,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9305,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9305=\"\",\"\",+VLOOKUP(+EOMONTH(+F9305,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9305=\"\",\"\",VLOOKUP(D9305,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9305=\"\",\"\",IF(A9305=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9305,-2)+15,Cenários!$A:$D,2,FALSE)>A9305,+VLOOKUP(+EOMONTH(+A9305,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9305,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9305=\"\",\"\",VLOOKUP(F9305,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9305=\"\",\"\",IF(WORKDAY(+A9305,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9305,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9306=\"\",\"\",+IF(+A9306=D9306,+E9306,((+G9306/E9306)^+((NETWORKDAYS(+D9306,A9306,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9306,F9306,Feriados!$A$2:$A$1058)-1))*E9306)))","v":""},{"$f":"IF(A9306=\"\",\"\",+IF(+A9306=D9306,+VLOOKUP(D9306,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9306,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9306=\"\",\"\",+VLOOKUP(+EOMONTH(+F9306,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9306=\"\",\"\",VLOOKUP(D9306,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9306=\"\",\"\",IF(A9306=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9306,-2)+15,Cenários!$A:$D,2,FALSE)>A9306,+VLOOKUP(+EOMONTH(+A9306,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9306,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9306=\"\",\"\",VLOOKUP(F9306,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9306=\"\",\"\",IF(WORKDAY(+A9306,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9306,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9307=\"\",\"\",+IF(+A9307=D9307,+E9307,((+G9307/E9307)^+((NETWORKDAYS(+D9307,A9307,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9307,F9307,Feriados!$A$2:$A$1058)-1))*E9307)))","v":""},{"$f":"IF(A9307=\"\",\"\",+IF(+A9307=D9307,+VLOOKUP(D9307,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9307,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9307=\"\",\"\",+VLOOKUP(+EOMONTH(+F9307,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9307=\"\",\"\",VLOOKUP(D9307,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9307=\"\",\"\",IF(A9307=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9307,-2)+15,Cenários!$A:$D,2,FALSE)>A9307,+VLOOKUP(+EOMONTH(+A9307,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9307,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9307=\"\",\"\",VLOOKUP(F9307,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9307=\"\",\"\",IF(WORKDAY(+A9307,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9307,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9308=\"\",\"\",+IF(+A9308=D9308,+E9308,((+G9308/E9308)^+((NETWORKDAYS(+D9308,A9308,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9308,F9308,Feriados!$A$2:$A$1058)-1))*E9308)))","v":""},{"$f":"IF(A9308=\"\",\"\",+IF(+A9308=D9308,+VLOOKUP(D9308,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9308,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9308=\"\",\"\",+VLOOKUP(+EOMONTH(+F9308,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9308=\"\",\"\",VLOOKUP(D9308,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9308=\"\",\"\",IF(A9308=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9308,-2)+15,Cenários!$A:$D,2,FALSE)>A9308,+VLOOKUP(+EOMONTH(+A9308,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9308,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9308=\"\",\"\",VLOOKUP(F9308,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9308=\"\",\"\",IF(WORKDAY(+A9308,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9308,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9309=\"\",\"\",+IF(+A9309=D9309,+E9309,((+G9309/E9309)^+((NETWORKDAYS(+D9309,A9309,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9309,F9309,Feriados!$A$2:$A$1058)-1))*E9309)))","v":""},{"$f":"IF(A9309=\"\",\"\",+IF(+A9309=D9309,+VLOOKUP(D9309,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9309,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9309=\"\",\"\",+VLOOKUP(+EOMONTH(+F9309,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9309=\"\",\"\",VLOOKUP(D9309,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9309=\"\",\"\",IF(A9309=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9309,-2)+15,Cenários!$A:$D,2,FALSE)>A9309,+VLOOKUP(+EOMONTH(+A9309,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9309,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9309=\"\",\"\",VLOOKUP(F9309,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9309=\"\",\"\",IF(WORKDAY(+A9309,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9309,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9310=\"\",\"\",+IF(+A9310=D9310,+E9310,((+G9310/E9310)^+((NETWORKDAYS(+D9310,A9310,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9310,F9310,Feriados!$A$2:$A$1058)-1))*E9310)))","v":""},{"$f":"IF(A9310=\"\",\"\",+IF(+A9310=D9310,+VLOOKUP(D9310,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9310,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9310=\"\",\"\",+VLOOKUP(+EOMONTH(+F9310,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9310=\"\",\"\",VLOOKUP(D9310,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9310=\"\",\"\",IF(A9310=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9310,-2)+15,Cenários!$A:$D,2,FALSE)>A9310,+VLOOKUP(+EOMONTH(+A9310,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9310,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9310=\"\",\"\",VLOOKUP(F9310,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9310=\"\",\"\",IF(WORKDAY(+A9310,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9310,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9311=\"\",\"\",+IF(+A9311=D9311,+E9311,((+G9311/E9311)^+((NETWORKDAYS(+D9311,A9311,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9311,F9311,Feriados!$A$2:$A$1058)-1))*E9311)))","v":""},{"$f":"IF(A9311=\"\",\"\",+IF(+A9311=D9311,+VLOOKUP(D9311,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9311,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9311=\"\",\"\",+VLOOKUP(+EOMONTH(+F9311,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9311=\"\",\"\",VLOOKUP(D9311,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9311=\"\",\"\",IF(A9311=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9311,-2)+15,Cenários!$A:$D,2,FALSE)>A9311,+VLOOKUP(+EOMONTH(+A9311,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9311,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9311=\"\",\"\",VLOOKUP(F9311,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9311=\"\",\"\",IF(WORKDAY(+A9311,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9311,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9312=\"\",\"\",+IF(+A9312=D9312,+E9312,((+G9312/E9312)^+((NETWORKDAYS(+D9312,A9312,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9312,F9312,Feriados!$A$2:$A$1058)-1))*E9312)))","v":""},{"$f":"IF(A9312=\"\",\"\",+IF(+A9312=D9312,+VLOOKUP(D9312,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9312,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9312=\"\",\"\",+VLOOKUP(+EOMONTH(+F9312,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9312=\"\",\"\",VLOOKUP(D9312,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9312=\"\",\"\",IF(A9312=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9312,-2)+15,Cenários!$A:$D,2,FALSE)>A9312,+VLOOKUP(+EOMONTH(+A9312,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9312,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9312=\"\",\"\",VLOOKUP(F9312,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9312=\"\",\"\",IF(WORKDAY(+A9312,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9312,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9313=\"\",\"\",+IF(+A9313=D9313,+E9313,((+G9313/E9313)^+((NETWORKDAYS(+D9313,A9313,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9313,F9313,Feriados!$A$2:$A$1058)-1))*E9313)))","v":""},{"$f":"IF(A9313=\"\",\"\",+IF(+A9313=D9313,+VLOOKUP(D9313,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9313,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9313=\"\",\"\",+VLOOKUP(+EOMONTH(+F9313,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9313=\"\",\"\",VLOOKUP(D9313,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9313=\"\",\"\",IF(A9313=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9313,-2)+15,Cenários!$A:$D,2,FALSE)>A9313,+VLOOKUP(+EOMONTH(+A9313,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9313,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9313=\"\",\"\",VLOOKUP(F9313,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9313=\"\",\"\",IF(WORKDAY(+A9313,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9313,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9314=\"\",\"\",+IF(+A9314=D9314,+E9314,((+G9314/E9314)^+((NETWORKDAYS(+D9314,A9314,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9314,F9314,Feriados!$A$2:$A$1058)-1))*E9314)))","v":""},{"$f":"IF(A9314=\"\",\"\",+IF(+A9314=D9314,+VLOOKUP(D9314,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9314,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9314=\"\",\"\",+VLOOKUP(+EOMONTH(+F9314,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9314=\"\",\"\",VLOOKUP(D9314,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9314=\"\",\"\",IF(A9314=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9314,-2)+15,Cenários!$A:$D,2,FALSE)>A9314,+VLOOKUP(+EOMONTH(+A9314,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9314,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9314=\"\",\"\",VLOOKUP(F9314,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9314=\"\",\"\",IF(WORKDAY(+A9314,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9314,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9315=\"\",\"\",+IF(+A9315=D9315,+E9315,((+G9315/E9315)^+((NETWORKDAYS(+D9315,A9315,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9315,F9315,Feriados!$A$2:$A$1058)-1))*E9315)))","v":""},{"$f":"IF(A9315=\"\",\"\",+IF(+A9315=D9315,+VLOOKUP(D9315,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9315,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9315=\"\",\"\",+VLOOKUP(+EOMONTH(+F9315,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9315=\"\",\"\",VLOOKUP(D9315,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9315=\"\",\"\",IF(A9315=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9315,-2)+15,Cenários!$A:$D,2,FALSE)>A9315,+VLOOKUP(+EOMONTH(+A9315,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9315,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9315=\"\",\"\",VLOOKUP(F9315,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9315=\"\",\"\",IF(WORKDAY(+A9315,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9315,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9316=\"\",\"\",+IF(+A9316=D9316,+E9316,((+G9316/E9316)^+((NETWORKDAYS(+D9316,A9316,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9316,F9316,Feriados!$A$2:$A$1058)-1))*E9316)))","v":""},{"$f":"IF(A9316=\"\",\"\",+IF(+A9316=D9316,+VLOOKUP(D9316,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9316,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9316=\"\",\"\",+VLOOKUP(+EOMONTH(+F9316,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9316=\"\",\"\",VLOOKUP(D9316,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9316=\"\",\"\",IF(A9316=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9316,-2)+15,Cenários!$A:$D,2,FALSE)>A9316,+VLOOKUP(+EOMONTH(+A9316,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9316,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9316=\"\",\"\",VLOOKUP(F9316,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9316=\"\",\"\",IF(WORKDAY(+A9316,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9316,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9317=\"\",\"\",+IF(+A9317=D9317,+E9317,((+G9317/E9317)^+((NETWORKDAYS(+D9317,A9317,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9317,F9317,Feriados!$A$2:$A$1058)-1))*E9317)))","v":""},{"$f":"IF(A9317=\"\",\"\",+IF(+A9317=D9317,+VLOOKUP(D9317,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9317,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9317=\"\",\"\",+VLOOKUP(+EOMONTH(+F9317,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9317=\"\",\"\",VLOOKUP(D9317,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9317=\"\",\"\",IF(A9317=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9317,-2)+15,Cenários!$A:$D,2,FALSE)>A9317,+VLOOKUP(+EOMONTH(+A9317,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9317,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9317=\"\",\"\",VLOOKUP(F9317,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9317=\"\",\"\",IF(WORKDAY(+A9317,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9317,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9318=\"\",\"\",+IF(+A9318=D9318,+E9318,((+G9318/E9318)^+((NETWORKDAYS(+D9318,A9318,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9318,F9318,Feriados!$A$2:$A$1058)-1))*E9318)))","v":""},{"$f":"IF(A9318=\"\",\"\",+IF(+A9318=D9318,+VLOOKUP(D9318,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9318,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9318=\"\",\"\",+VLOOKUP(+EOMONTH(+F9318,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9318=\"\",\"\",VLOOKUP(D9318,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9318=\"\",\"\",IF(A9318=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9318,-2)+15,Cenários!$A:$D,2,FALSE)>A9318,+VLOOKUP(+EOMONTH(+A9318,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9318,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9318=\"\",\"\",VLOOKUP(F9318,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9318=\"\",\"\",IF(WORKDAY(+A9318,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9318,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9319=\"\",\"\",+IF(+A9319=D9319,+E9319,((+G9319/E9319)^+((NETWORKDAYS(+D9319,A9319,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9319,F9319,Feriados!$A$2:$A$1058)-1))*E9319)))","v":""},{"$f":"IF(A9319=\"\",\"\",+IF(+A9319=D9319,+VLOOKUP(D9319,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9319,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9319=\"\",\"\",+VLOOKUP(+EOMONTH(+F9319,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9319=\"\",\"\",VLOOKUP(D9319,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9319=\"\",\"\",IF(A9319=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9319,-2)+15,Cenários!$A:$D,2,FALSE)>A9319,+VLOOKUP(+EOMONTH(+A9319,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9319,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9319=\"\",\"\",VLOOKUP(F9319,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9319=\"\",\"\",IF(WORKDAY(+A9319,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9319,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9320=\"\",\"\",+IF(+A9320=D9320,+E9320,((+G9320/E9320)^+((NETWORKDAYS(+D9320,A9320,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9320,F9320,Feriados!$A$2:$A$1058)-1))*E9320)))","v":""},{"$f":"IF(A9320=\"\",\"\",+IF(+A9320=D9320,+VLOOKUP(D9320,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9320,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9320=\"\",\"\",+VLOOKUP(+EOMONTH(+F9320,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9320=\"\",\"\",VLOOKUP(D9320,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9320=\"\",\"\",IF(A9320=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9320,-2)+15,Cenários!$A:$D,2,FALSE)>A9320,+VLOOKUP(+EOMONTH(+A9320,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9320,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9320=\"\",\"\",VLOOKUP(F9320,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9320=\"\",\"\",IF(WORKDAY(+A9320,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9320,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9321=\"\",\"\",+IF(+A9321=D9321,+E9321,((+G9321/E9321)^+((NETWORKDAYS(+D9321,A9321,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9321,F9321,Feriados!$A$2:$A$1058)-1))*E9321)))","v":""},{"$f":"IF(A9321=\"\",\"\",+IF(+A9321=D9321,+VLOOKUP(D9321,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9321,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9321=\"\",\"\",+VLOOKUP(+EOMONTH(+F9321,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9321=\"\",\"\",VLOOKUP(D9321,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9321=\"\",\"\",IF(A9321=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9321,-2)+15,Cenários!$A:$D,2,FALSE)>A9321,+VLOOKUP(+EOMONTH(+A9321,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9321,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9321=\"\",\"\",VLOOKUP(F9321,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9321=\"\",\"\",IF(WORKDAY(+A9321,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9321,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9322=\"\",\"\",+IF(+A9322=D9322,+E9322,((+G9322/E9322)^+((NETWORKDAYS(+D9322,A9322,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9322,F9322,Feriados!$A$2:$A$1058)-1))*E9322)))","v":""},{"$f":"IF(A9322=\"\",\"\",+IF(+A9322=D9322,+VLOOKUP(D9322,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9322,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9322=\"\",\"\",+VLOOKUP(+EOMONTH(+F9322,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9322=\"\",\"\",VLOOKUP(D9322,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9322=\"\",\"\",IF(A9322=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9322,-2)+15,Cenários!$A:$D,2,FALSE)>A9322,+VLOOKUP(+EOMONTH(+A9322,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9322,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9322=\"\",\"\",VLOOKUP(F9322,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9322=\"\",\"\",IF(WORKDAY(+A9322,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9322,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9323=\"\",\"\",+IF(+A9323=D9323,+E9323,((+G9323/E9323)^+((NETWORKDAYS(+D9323,A9323,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9323,F9323,Feriados!$A$2:$A$1058)-1))*E9323)))","v":""},{"$f":"IF(A9323=\"\",\"\",+IF(+A9323=D9323,+VLOOKUP(D9323,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9323,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9323=\"\",\"\",+VLOOKUP(+EOMONTH(+F9323,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9323=\"\",\"\",VLOOKUP(D9323,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9323=\"\",\"\",IF(A9323=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9323,-2)+15,Cenários!$A:$D,2,FALSE)>A9323,+VLOOKUP(+EOMONTH(+A9323,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9323,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9323=\"\",\"\",VLOOKUP(F9323,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9323=\"\",\"\",IF(WORKDAY(+A9323,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9323,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9324=\"\",\"\",+IF(+A9324=D9324,+E9324,((+G9324/E9324)^+((NETWORKDAYS(+D9324,A9324,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9324,F9324,Feriados!$A$2:$A$1058)-1))*E9324)))","v":""},{"$f":"IF(A9324=\"\",\"\",+IF(+A9324=D9324,+VLOOKUP(D9324,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9324,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9324=\"\",\"\",+VLOOKUP(+EOMONTH(+F9324,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9324=\"\",\"\",VLOOKUP(D9324,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9324=\"\",\"\",IF(A9324=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9324,-2)+15,Cenários!$A:$D,2,FALSE)>A9324,+VLOOKUP(+EOMONTH(+A9324,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9324,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9324=\"\",\"\",VLOOKUP(F9324,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9324=\"\",\"\",IF(WORKDAY(+A9324,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9324,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9325=\"\",\"\",+IF(+A9325=D9325,+E9325,((+G9325/E9325)^+((NETWORKDAYS(+D9325,A9325,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9325,F9325,Feriados!$A$2:$A$1058)-1))*E9325)))","v":""},{"$f":"IF(A9325=\"\",\"\",+IF(+A9325=D9325,+VLOOKUP(D9325,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9325,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9325=\"\",\"\",+VLOOKUP(+EOMONTH(+F9325,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9325=\"\",\"\",VLOOKUP(D9325,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9325=\"\",\"\",IF(A9325=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9325,-2)+15,Cenários!$A:$D,2,FALSE)>A9325,+VLOOKUP(+EOMONTH(+A9325,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9325,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9325=\"\",\"\",VLOOKUP(F9325,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9325=\"\",\"\",IF(WORKDAY(+A9325,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9325,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9326=\"\",\"\",+IF(+A9326=D9326,+E9326,((+G9326/E9326)^+((NETWORKDAYS(+D9326,A9326,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9326,F9326,Feriados!$A$2:$A$1058)-1))*E9326)))","v":""},{"$f":"IF(A9326=\"\",\"\",+IF(+A9326=D9326,+VLOOKUP(D9326,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9326,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9326=\"\",\"\",+VLOOKUP(+EOMONTH(+F9326,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9326=\"\",\"\",VLOOKUP(D9326,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9326=\"\",\"\",IF(A9326=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9326,-2)+15,Cenários!$A:$D,2,FALSE)>A9326,+VLOOKUP(+EOMONTH(+A9326,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9326,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9326=\"\",\"\",VLOOKUP(F9326,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9326=\"\",\"\",IF(WORKDAY(+A9326,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9326,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9327=\"\",\"\",+IF(+A9327=D9327,+E9327,((+G9327/E9327)^+((NETWORKDAYS(+D9327,A9327,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9327,F9327,Feriados!$A$2:$A$1058)-1))*E9327)))","v":""},{"$f":"IF(A9327=\"\",\"\",+IF(+A9327=D9327,+VLOOKUP(D9327,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9327,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9327=\"\",\"\",+VLOOKUP(+EOMONTH(+F9327,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9327=\"\",\"\",VLOOKUP(D9327,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9327=\"\",\"\",IF(A9327=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9327,-2)+15,Cenários!$A:$D,2,FALSE)>A9327,+VLOOKUP(+EOMONTH(+A9327,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9327,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9327=\"\",\"\",VLOOKUP(F9327,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9327=\"\",\"\",IF(WORKDAY(+A9327,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9327,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9328=\"\",\"\",+IF(+A9328=D9328,+E9328,((+G9328/E9328)^+((NETWORKDAYS(+D9328,A9328,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9328,F9328,Feriados!$A$2:$A$1058)-1))*E9328)))","v":""},{"$f":"IF(A9328=\"\",\"\",+IF(+A9328=D9328,+VLOOKUP(D9328,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9328,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9328=\"\",\"\",+VLOOKUP(+EOMONTH(+F9328,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9328=\"\",\"\",VLOOKUP(D9328,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9328=\"\",\"\",IF(A9328=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9328,-2)+15,Cenários!$A:$D,2,FALSE)>A9328,+VLOOKUP(+EOMONTH(+A9328,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9328,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9328=\"\",\"\",VLOOKUP(F9328,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9328=\"\",\"\",IF(WORKDAY(+A9328,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9328,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9329=\"\",\"\",+IF(+A9329=D9329,+E9329,((+G9329/E9329)^+((NETWORKDAYS(+D9329,A9329,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9329,F9329,Feriados!$A$2:$A$1058)-1))*E9329)))","v":""},{"$f":"IF(A9329=\"\",\"\",+IF(+A9329=D9329,+VLOOKUP(D9329,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9329,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9329=\"\",\"\",+VLOOKUP(+EOMONTH(+F9329,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9329=\"\",\"\",VLOOKUP(D9329,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9329=\"\",\"\",IF(A9329=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9329,-2)+15,Cenários!$A:$D,2,FALSE)>A9329,+VLOOKUP(+EOMONTH(+A9329,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9329,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9329=\"\",\"\",VLOOKUP(F9329,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9329=\"\",\"\",IF(WORKDAY(+A9329,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9329,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9330=\"\",\"\",+IF(+A9330=D9330,+E9330,((+G9330/E9330)^+((NETWORKDAYS(+D9330,A9330,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9330,F9330,Feriados!$A$2:$A$1058)-1))*E9330)))","v":""},{"$f":"IF(A9330=\"\",\"\",+IF(+A9330=D9330,+VLOOKUP(D9330,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9330,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9330=\"\",\"\",+VLOOKUP(+EOMONTH(+F9330,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9330=\"\",\"\",VLOOKUP(D9330,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9330=\"\",\"\",IF(A9330=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9330,-2)+15,Cenários!$A:$D,2,FALSE)>A9330,+VLOOKUP(+EOMONTH(+A9330,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9330,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9330=\"\",\"\",VLOOKUP(F9330,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9330=\"\",\"\",IF(WORKDAY(+A9330,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9330,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9331=\"\",\"\",+IF(+A9331=D9331,+E9331,((+G9331/E9331)^+((NETWORKDAYS(+D9331,A9331,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9331,F9331,Feriados!$A$2:$A$1058)-1))*E9331)))","v":""},{"$f":"IF(A9331=\"\",\"\",+IF(+A9331=D9331,+VLOOKUP(D9331,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9331,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9331=\"\",\"\",+VLOOKUP(+EOMONTH(+F9331,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9331=\"\",\"\",VLOOKUP(D9331,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9331=\"\",\"\",IF(A9331=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9331,-2)+15,Cenários!$A:$D,2,FALSE)>A9331,+VLOOKUP(+EOMONTH(+A9331,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9331,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9331=\"\",\"\",VLOOKUP(F9331,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9331=\"\",\"\",IF(WORKDAY(+A9331,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9331,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9332=\"\",\"\",+IF(+A9332=D9332,+E9332,((+G9332/E9332)^+((NETWORKDAYS(+D9332,A9332,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9332,F9332,Feriados!$A$2:$A$1058)-1))*E9332)))","v":""},{"$f":"IF(A9332=\"\",\"\",+IF(+A9332=D9332,+VLOOKUP(D9332,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9332,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9332=\"\",\"\",+VLOOKUP(+EOMONTH(+F9332,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9332=\"\",\"\",VLOOKUP(D9332,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9332=\"\",\"\",IF(A9332=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9332,-2)+15,Cenários!$A:$D,2,FALSE)>A9332,+VLOOKUP(+EOMONTH(+A9332,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9332,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9332=\"\",\"\",VLOOKUP(F9332,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9332=\"\",\"\",IF(WORKDAY(+A9332,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9332,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9333=\"\",\"\",+IF(+A9333=D9333,+E9333,((+G9333/E9333)^+((NETWORKDAYS(+D9333,A9333,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9333,F9333,Feriados!$A$2:$A$1058)-1))*E9333)))","v":""},{"$f":"IF(A9333=\"\",\"\",+IF(+A9333=D9333,+VLOOKUP(D9333,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9333,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9333=\"\",\"\",+VLOOKUP(+EOMONTH(+F9333,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9333=\"\",\"\",VLOOKUP(D9333,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9333=\"\",\"\",IF(A9333=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9333,-2)+15,Cenários!$A:$D,2,FALSE)>A9333,+VLOOKUP(+EOMONTH(+A9333,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9333,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9333=\"\",\"\",VLOOKUP(F9333,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9333=\"\",\"\",IF(WORKDAY(+A9333,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9333,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9334=\"\",\"\",+IF(+A9334=D9334,+E9334,((+G9334/E9334)^+((NETWORKDAYS(+D9334,A9334,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9334,F9334,Feriados!$A$2:$A$1058)-1))*E9334)))","v":""},{"$f":"IF(A9334=\"\",\"\",+IF(+A9334=D9334,+VLOOKUP(D9334,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9334,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9334=\"\",\"\",+VLOOKUP(+EOMONTH(+F9334,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9334=\"\",\"\",VLOOKUP(D9334,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9334=\"\",\"\",IF(A9334=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9334,-2)+15,Cenários!$A:$D,2,FALSE)>A9334,+VLOOKUP(+EOMONTH(+A9334,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9334,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9334=\"\",\"\",VLOOKUP(F9334,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9334=\"\",\"\",IF(WORKDAY(+A9334,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9334,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9335=\"\",\"\",+IF(+A9335=D9335,+E9335,((+G9335/E9335)^+((NETWORKDAYS(+D9335,A9335,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9335,F9335,Feriados!$A$2:$A$1058)-1))*E9335)))","v":""},{"$f":"IF(A9335=\"\",\"\",+IF(+A9335=D9335,+VLOOKUP(D9335,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9335,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9335=\"\",\"\",+VLOOKUP(+EOMONTH(+F9335,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9335=\"\",\"\",VLOOKUP(D9335,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9335=\"\",\"\",IF(A9335=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9335,-2)+15,Cenários!$A:$D,2,FALSE)>A9335,+VLOOKUP(+EOMONTH(+A9335,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9335,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9335=\"\",\"\",VLOOKUP(F9335,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9335=\"\",\"\",IF(WORKDAY(+A9335,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9335,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9336=\"\",\"\",+IF(+A9336=D9336,+E9336,((+G9336/E9336)^+((NETWORKDAYS(+D9336,A9336,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9336,F9336,Feriados!$A$2:$A$1058)-1))*E9336)))","v":""},{"$f":"IF(A9336=\"\",\"\",+IF(+A9336=D9336,+VLOOKUP(D9336,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9336,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9336=\"\",\"\",+VLOOKUP(+EOMONTH(+F9336,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9336=\"\",\"\",VLOOKUP(D9336,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9336=\"\",\"\",IF(A9336=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9336,-2)+15,Cenários!$A:$D,2,FALSE)>A9336,+VLOOKUP(+EOMONTH(+A9336,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9336,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9336=\"\",\"\",VLOOKUP(F9336,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9336=\"\",\"\",IF(WORKDAY(+A9336,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9336,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9337=\"\",\"\",+IF(+A9337=D9337,+E9337,((+G9337/E9337)^+((NETWORKDAYS(+D9337,A9337,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9337,F9337,Feriados!$A$2:$A$1058)-1))*E9337)))","v":""},{"$f":"IF(A9337=\"\",\"\",+IF(+A9337=D9337,+VLOOKUP(D9337,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9337,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9337=\"\",\"\",+VLOOKUP(+EOMONTH(+F9337,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9337=\"\",\"\",VLOOKUP(D9337,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9337=\"\",\"\",IF(A9337=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9337,-2)+15,Cenários!$A:$D,2,FALSE)>A9337,+VLOOKUP(+EOMONTH(+A9337,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9337,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9337=\"\",\"\",VLOOKUP(F9337,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9337=\"\",\"\",IF(WORKDAY(+A9337,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9337,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9338=\"\",\"\",+IF(+A9338=D9338,+E9338,((+G9338/E9338)^+((NETWORKDAYS(+D9338,A9338,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9338,F9338,Feriados!$A$2:$A$1058)-1))*E9338)))","v":""},{"$f":"IF(A9338=\"\",\"\",+IF(+A9338=D9338,+VLOOKUP(D9338,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9338,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9338=\"\",\"\",+VLOOKUP(+EOMONTH(+F9338,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9338=\"\",\"\",VLOOKUP(D9338,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9338=\"\",\"\",IF(A9338=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9338,-2)+15,Cenários!$A:$D,2,FALSE)>A9338,+VLOOKUP(+EOMONTH(+A9338,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9338,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9338=\"\",\"\",VLOOKUP(F9338,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9338=\"\",\"\",IF(WORKDAY(+A9338,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9338,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9339=\"\",\"\",+IF(+A9339=D9339,+E9339,((+G9339/E9339)^+((NETWORKDAYS(+D9339,A9339,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9339,F9339,Feriados!$A$2:$A$1058)-1))*E9339)))","v":""},{"$f":"IF(A9339=\"\",\"\",+IF(+A9339=D9339,+VLOOKUP(D9339,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9339,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9339=\"\",\"\",+VLOOKUP(+EOMONTH(+F9339,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9339=\"\",\"\",VLOOKUP(D9339,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9339=\"\",\"\",IF(A9339=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9339,-2)+15,Cenários!$A:$D,2,FALSE)>A9339,+VLOOKUP(+EOMONTH(+A9339,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9339,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9339=\"\",\"\",VLOOKUP(F9339,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9339=\"\",\"\",IF(WORKDAY(+A9339,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9339,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9340=\"\",\"\",+IF(+A9340=D9340,+E9340,((+G9340/E9340)^+((NETWORKDAYS(+D9340,A9340,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9340,F9340,Feriados!$A$2:$A$1058)-1))*E9340)))","v":""},{"$f":"IF(A9340=\"\",\"\",+IF(+A9340=D9340,+VLOOKUP(D9340,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9340,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9340=\"\",\"\",+VLOOKUP(+EOMONTH(+F9340,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9340=\"\",\"\",VLOOKUP(D9340,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9340=\"\",\"\",IF(A9340=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9340,-2)+15,Cenários!$A:$D,2,FALSE)>A9340,+VLOOKUP(+EOMONTH(+A9340,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9340,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9340=\"\",\"\",VLOOKUP(F9340,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9340=\"\",\"\",IF(WORKDAY(+A9340,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9340,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9341=\"\",\"\",+IF(+A9341=D9341,+E9341,((+G9341/E9341)^+((NETWORKDAYS(+D9341,A9341,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9341,F9341,Feriados!$A$2:$A$1058)-1))*E9341)))","v":""},{"$f":"IF(A9341=\"\",\"\",+IF(+A9341=D9341,+VLOOKUP(D9341,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9341,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9341=\"\",\"\",+VLOOKUP(+EOMONTH(+F9341,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9341=\"\",\"\",VLOOKUP(D9341,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9341=\"\",\"\",IF(A9341=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9341,-2)+15,Cenários!$A:$D,2,FALSE)>A9341,+VLOOKUP(+EOMONTH(+A9341,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9341,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9341=\"\",\"\",VLOOKUP(F9341,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9341=\"\",\"\",IF(WORKDAY(+A9341,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9341,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9342=\"\",\"\",+IF(+A9342=D9342,+E9342,((+G9342/E9342)^+((NETWORKDAYS(+D9342,A9342,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9342,F9342,Feriados!$A$2:$A$1058)-1))*E9342)))","v":""},{"$f":"IF(A9342=\"\",\"\",+IF(+A9342=D9342,+VLOOKUP(D9342,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9342,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9342=\"\",\"\",+VLOOKUP(+EOMONTH(+F9342,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9342=\"\",\"\",VLOOKUP(D9342,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9342=\"\",\"\",IF(A9342=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9342,-2)+15,Cenários!$A:$D,2,FALSE)>A9342,+VLOOKUP(+EOMONTH(+A9342,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9342,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9342=\"\",\"\",VLOOKUP(F9342,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9342=\"\",\"\",IF(WORKDAY(+A9342,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9342,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9343=\"\",\"\",+IF(+A9343=D9343,+E9343,((+G9343/E9343)^+((NETWORKDAYS(+D9343,A9343,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9343,F9343,Feriados!$A$2:$A$1058)-1))*E9343)))","v":""},{"$f":"IF(A9343=\"\",\"\",+IF(+A9343=D9343,+VLOOKUP(D9343,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9343,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9343=\"\",\"\",+VLOOKUP(+EOMONTH(+F9343,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9343=\"\",\"\",VLOOKUP(D9343,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9343=\"\",\"\",IF(A9343=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9343,-2)+15,Cenários!$A:$D,2,FALSE)>A9343,+VLOOKUP(+EOMONTH(+A9343,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9343,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9343=\"\",\"\",VLOOKUP(F9343,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9343=\"\",\"\",IF(WORKDAY(+A9343,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9343,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9344=\"\",\"\",+IF(+A9344=D9344,+E9344,((+G9344/E9344)^+((NETWORKDAYS(+D9344,A9344,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9344,F9344,Feriados!$A$2:$A$1058)-1))*E9344)))","v":""},{"$f":"IF(A9344=\"\",\"\",+IF(+A9344=D9344,+VLOOKUP(D9344,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9344,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9344=\"\",\"\",+VLOOKUP(+EOMONTH(+F9344,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9344=\"\",\"\",VLOOKUP(D9344,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9344=\"\",\"\",IF(A9344=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9344,-2)+15,Cenários!$A:$D,2,FALSE)>A9344,+VLOOKUP(+EOMONTH(+A9344,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9344,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9344=\"\",\"\",VLOOKUP(F9344,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9344=\"\",\"\",IF(WORKDAY(+A9344,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9344,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9345=\"\",\"\",+IF(+A9345=D9345,+E9345,((+G9345/E9345)^+((NETWORKDAYS(+D9345,A9345,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9345,F9345,Feriados!$A$2:$A$1058)-1))*E9345)))","v":""},{"$f":"IF(A9345=\"\",\"\",+IF(+A9345=D9345,+VLOOKUP(D9345,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9345,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9345=\"\",\"\",+VLOOKUP(+EOMONTH(+F9345,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9345=\"\",\"\",VLOOKUP(D9345,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9345=\"\",\"\",IF(A9345=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9345,-2)+15,Cenários!$A:$D,2,FALSE)>A9345,+VLOOKUP(+EOMONTH(+A9345,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9345,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9345=\"\",\"\",VLOOKUP(F9345,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9345=\"\",\"\",IF(WORKDAY(+A9345,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9345,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9346=\"\",\"\",+IF(+A9346=D9346,+E9346,((+G9346/E9346)^+((NETWORKDAYS(+D9346,A9346,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9346,F9346,Feriados!$A$2:$A$1058)-1))*E9346)))","v":""},{"$f":"IF(A9346=\"\",\"\",+IF(+A9346=D9346,+VLOOKUP(D9346,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9346,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9346=\"\",\"\",+VLOOKUP(+EOMONTH(+F9346,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9346=\"\",\"\",VLOOKUP(D9346,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9346=\"\",\"\",IF(A9346=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9346,-2)+15,Cenários!$A:$D,2,FALSE)>A9346,+VLOOKUP(+EOMONTH(+A9346,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9346,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9346=\"\",\"\",VLOOKUP(F9346,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9346=\"\",\"\",IF(WORKDAY(+A9346,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9346,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9347=\"\",\"\",+IF(+A9347=D9347,+E9347,((+G9347/E9347)^+((NETWORKDAYS(+D9347,A9347,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9347,F9347,Feriados!$A$2:$A$1058)-1))*E9347)))","v":""},{"$f":"IF(A9347=\"\",\"\",+IF(+A9347=D9347,+VLOOKUP(D9347,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9347,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9347=\"\",\"\",+VLOOKUP(+EOMONTH(+F9347,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9347=\"\",\"\",VLOOKUP(D9347,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9347=\"\",\"\",IF(A9347=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9347,-2)+15,Cenários!$A:$D,2,FALSE)>A9347,+VLOOKUP(+EOMONTH(+A9347,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9347,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9347=\"\",\"\",VLOOKUP(F9347,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9347=\"\",\"\",IF(WORKDAY(+A9347,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9347,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9348=\"\",\"\",+IF(+A9348=D9348,+E9348,((+G9348/E9348)^+((NETWORKDAYS(+D9348,A9348,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9348,F9348,Feriados!$A$2:$A$1058)-1))*E9348)))","v":""},{"$f":"IF(A9348=\"\",\"\",+IF(+A9348=D9348,+VLOOKUP(D9348,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9348,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9348=\"\",\"\",+VLOOKUP(+EOMONTH(+F9348,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9348=\"\",\"\",VLOOKUP(D9348,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9348=\"\",\"\",IF(A9348=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9348,-2)+15,Cenários!$A:$D,2,FALSE)>A9348,+VLOOKUP(+EOMONTH(+A9348,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9348,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9348=\"\",\"\",VLOOKUP(F9348,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9348=\"\",\"\",IF(WORKDAY(+A9348,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9348,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9349=\"\",\"\",+IF(+A9349=D9349,+E9349,((+G9349/E9349)^+((NETWORKDAYS(+D9349,A9349,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9349,F9349,Feriados!$A$2:$A$1058)-1))*E9349)))","v":""},{"$f":"IF(A9349=\"\",\"\",+IF(+A9349=D9349,+VLOOKUP(D9349,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9349,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9349=\"\",\"\",+VLOOKUP(+EOMONTH(+F9349,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9349=\"\",\"\",VLOOKUP(D9349,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9349=\"\",\"\",IF(A9349=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9349,-2)+15,Cenários!$A:$D,2,FALSE)>A9349,+VLOOKUP(+EOMONTH(+A9349,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9349,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9349=\"\",\"\",VLOOKUP(F9349,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9349=\"\",\"\",IF(WORKDAY(+A9349,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9349,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9350=\"\",\"\",+IF(+A9350=D9350,+E9350,((+G9350/E9350)^+((NETWORKDAYS(+D9350,A9350,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9350,F9350,Feriados!$A$2:$A$1058)-1))*E9350)))","v":""},{"$f":"IF(A9350=\"\",\"\",+IF(+A9350=D9350,+VLOOKUP(D9350,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9350,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9350=\"\",\"\",+VLOOKUP(+EOMONTH(+F9350,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9350=\"\",\"\",VLOOKUP(D9350,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9350=\"\",\"\",IF(A9350=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9350,-2)+15,Cenários!$A:$D,2,FALSE)>A9350,+VLOOKUP(+EOMONTH(+A9350,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9350,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9350=\"\",\"\",VLOOKUP(F9350,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9350=\"\",\"\",IF(WORKDAY(+A9350,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9350,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9351=\"\",\"\",+IF(+A9351=D9351,+E9351,((+G9351/E9351)^+((NETWORKDAYS(+D9351,A9351,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9351,F9351,Feriados!$A$2:$A$1058)-1))*E9351)))","v":""},{"$f":"IF(A9351=\"\",\"\",+IF(+A9351=D9351,+VLOOKUP(D9351,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9351,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9351=\"\",\"\",+VLOOKUP(+EOMONTH(+F9351,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9351=\"\",\"\",VLOOKUP(D9351,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9351=\"\",\"\",IF(A9351=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9351,-2)+15,Cenários!$A:$D,2,FALSE)>A9351,+VLOOKUP(+EOMONTH(+A9351,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9351,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9351=\"\",\"\",VLOOKUP(F9351,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9351=\"\",\"\",IF(WORKDAY(+A9351,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9351,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9352=\"\",\"\",+IF(+A9352=D9352,+E9352,((+G9352/E9352)^+((NETWORKDAYS(+D9352,A9352,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9352,F9352,Feriados!$A$2:$A$1058)-1))*E9352)))","v":""},{"$f":"IF(A9352=\"\",\"\",+IF(+A9352=D9352,+VLOOKUP(D9352,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9352,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9352=\"\",\"\",+VLOOKUP(+EOMONTH(+F9352,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9352=\"\",\"\",VLOOKUP(D9352,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9352=\"\",\"\",IF(A9352=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9352,-2)+15,Cenários!$A:$D,2,FALSE)>A9352,+VLOOKUP(+EOMONTH(+A9352,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9352,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9352=\"\",\"\",VLOOKUP(F9352,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9352=\"\",\"\",IF(WORKDAY(+A9352,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9352,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9353=\"\",\"\",+IF(+A9353=D9353,+E9353,((+G9353/E9353)^+((NETWORKDAYS(+D9353,A9353,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9353,F9353,Feriados!$A$2:$A$1058)-1))*E9353)))","v":""},{"$f":"IF(A9353=\"\",\"\",+IF(+A9353=D9353,+VLOOKUP(D9353,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9353,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9353=\"\",\"\",+VLOOKUP(+EOMONTH(+F9353,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9353=\"\",\"\",VLOOKUP(D9353,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9353=\"\",\"\",IF(A9353=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9353,-2)+15,Cenários!$A:$D,2,FALSE)>A9353,+VLOOKUP(+EOMONTH(+A9353,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9353,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9353=\"\",\"\",VLOOKUP(F9353,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9353=\"\",\"\",IF(WORKDAY(+A9353,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9353,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9354=\"\",\"\",+IF(+A9354=D9354,+E9354,((+G9354/E9354)^+((NETWORKDAYS(+D9354,A9354,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9354,F9354,Feriados!$A$2:$A$1058)-1))*E9354)))","v":""},{"$f":"IF(A9354=\"\",\"\",+IF(+A9354=D9354,+VLOOKUP(D9354,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9354,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9354=\"\",\"\",+VLOOKUP(+EOMONTH(+F9354,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9354=\"\",\"\",VLOOKUP(D9354,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9354=\"\",\"\",IF(A9354=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9354,-2)+15,Cenários!$A:$D,2,FALSE)>A9354,+VLOOKUP(+EOMONTH(+A9354,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9354,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9354=\"\",\"\",VLOOKUP(F9354,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9354=\"\",\"\",IF(WORKDAY(+A9354,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9354,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9355=\"\",\"\",+IF(+A9355=D9355,+E9355,((+G9355/E9355)^+((NETWORKDAYS(+D9355,A9355,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9355,F9355,Feriados!$A$2:$A$1058)-1))*E9355)))","v":""},{"$f":"IF(A9355=\"\",\"\",+IF(+A9355=D9355,+VLOOKUP(D9355,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9355,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9355=\"\",\"\",+VLOOKUP(+EOMONTH(+F9355,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9355=\"\",\"\",VLOOKUP(D9355,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9355=\"\",\"\",IF(A9355=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9355,-2)+15,Cenários!$A:$D,2,FALSE)>A9355,+VLOOKUP(+EOMONTH(+A9355,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9355,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9355=\"\",\"\",VLOOKUP(F9355,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9355=\"\",\"\",IF(WORKDAY(+A9355,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9355,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9356=\"\",\"\",+IF(+A9356=D9356,+E9356,((+G9356/E9356)^+((NETWORKDAYS(+D9356,A9356,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9356,F9356,Feriados!$A$2:$A$1058)-1))*E9356)))","v":""},{"$f":"IF(A9356=\"\",\"\",+IF(+A9356=D9356,+VLOOKUP(D9356,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9356,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9356=\"\",\"\",+VLOOKUP(+EOMONTH(+F9356,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9356=\"\",\"\",VLOOKUP(D9356,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9356=\"\",\"\",IF(A9356=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9356,-2)+15,Cenários!$A:$D,2,FALSE)>A9356,+VLOOKUP(+EOMONTH(+A9356,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9356,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9356=\"\",\"\",VLOOKUP(F9356,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9356=\"\",\"\",IF(WORKDAY(+A9356,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9356,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9357=\"\",\"\",+IF(+A9357=D9357,+E9357,((+G9357/E9357)^+((NETWORKDAYS(+D9357,A9357,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9357,F9357,Feriados!$A$2:$A$1058)-1))*E9357)))","v":""},{"$f":"IF(A9357=\"\",\"\",+IF(+A9357=D9357,+VLOOKUP(D9357,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9357,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9357=\"\",\"\",+VLOOKUP(+EOMONTH(+F9357,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9357=\"\",\"\",VLOOKUP(D9357,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9357=\"\",\"\",IF(A9357=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9357,-2)+15,Cenários!$A:$D,2,FALSE)>A9357,+VLOOKUP(+EOMONTH(+A9357,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9357,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9357=\"\",\"\",VLOOKUP(F9357,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9357=\"\",\"\",IF(WORKDAY(+A9357,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9357,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9358=\"\",\"\",+IF(+A9358=D9358,+E9358,((+G9358/E9358)^+((NETWORKDAYS(+D9358,A9358,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9358,F9358,Feriados!$A$2:$A$1058)-1))*E9358)))","v":""},{"$f":"IF(A9358=\"\",\"\",+IF(+A9358=D9358,+VLOOKUP(D9358,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9358,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9358=\"\",\"\",+VLOOKUP(+EOMONTH(+F9358,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9358=\"\",\"\",VLOOKUP(D9358,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9358=\"\",\"\",IF(A9358=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9358,-2)+15,Cenários!$A:$D,2,FALSE)>A9358,+VLOOKUP(+EOMONTH(+A9358,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9358,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9358=\"\",\"\",VLOOKUP(F9358,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9358=\"\",\"\",IF(WORKDAY(+A9358,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9358,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9359=\"\",\"\",+IF(+A9359=D9359,+E9359,((+G9359/E9359)^+((NETWORKDAYS(+D9359,A9359,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9359,F9359,Feriados!$A$2:$A$1058)-1))*E9359)))","v":""},{"$f":"IF(A9359=\"\",\"\",+IF(+A9359=D9359,+VLOOKUP(D9359,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9359,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9359=\"\",\"\",+VLOOKUP(+EOMONTH(+F9359,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9359=\"\",\"\",VLOOKUP(D9359,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9359=\"\",\"\",IF(A9359=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9359,-2)+15,Cenários!$A:$D,2,FALSE)>A9359,+VLOOKUP(+EOMONTH(+A9359,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9359,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9359=\"\",\"\",VLOOKUP(F9359,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9359=\"\",\"\",IF(WORKDAY(+A9359,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9359,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9360=\"\",\"\",+IF(+A9360=D9360,+E9360,((+G9360/E9360)^+((NETWORKDAYS(+D9360,A9360,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9360,F9360,Feriados!$A$2:$A$1058)-1))*E9360)))","v":""},{"$f":"IF(A9360=\"\",\"\",+IF(+A9360=D9360,+VLOOKUP(D9360,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9360,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9360=\"\",\"\",+VLOOKUP(+EOMONTH(+F9360,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9360=\"\",\"\",VLOOKUP(D9360,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9360=\"\",\"\",IF(A9360=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9360,-2)+15,Cenários!$A:$D,2,FALSE)>A9360,+VLOOKUP(+EOMONTH(+A9360,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9360,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9360=\"\",\"\",VLOOKUP(F9360,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9360=\"\",\"\",IF(WORKDAY(+A9360,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9360,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9361=\"\",\"\",+IF(+A9361=D9361,+E9361,((+G9361/E9361)^+((NETWORKDAYS(+D9361,A9361,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9361,F9361,Feriados!$A$2:$A$1058)-1))*E9361)))","v":""},{"$f":"IF(A9361=\"\",\"\",+IF(+A9361=D9361,+VLOOKUP(D9361,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9361,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9361=\"\",\"\",+VLOOKUP(+EOMONTH(+F9361,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9361=\"\",\"\",VLOOKUP(D9361,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9361=\"\",\"\",IF(A9361=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9361,-2)+15,Cenários!$A:$D,2,FALSE)>A9361,+VLOOKUP(+EOMONTH(+A9361,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9361,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9361=\"\",\"\",VLOOKUP(F9361,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9361=\"\",\"\",IF(WORKDAY(+A9361,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9361,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9362=\"\",\"\",+IF(+A9362=D9362,+E9362,((+G9362/E9362)^+((NETWORKDAYS(+D9362,A9362,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9362,F9362,Feriados!$A$2:$A$1058)-1))*E9362)))","v":""},{"$f":"IF(A9362=\"\",\"\",+IF(+A9362=D9362,+VLOOKUP(D9362,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9362,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9362=\"\",\"\",+VLOOKUP(+EOMONTH(+F9362,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9362=\"\",\"\",VLOOKUP(D9362,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9362=\"\",\"\",IF(A9362=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9362,-2)+15,Cenários!$A:$D,2,FALSE)>A9362,+VLOOKUP(+EOMONTH(+A9362,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9362,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9362=\"\",\"\",VLOOKUP(F9362,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9362=\"\",\"\",IF(WORKDAY(+A9362,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9362,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9363=\"\",\"\",+IF(+A9363=D9363,+E9363,((+G9363/E9363)^+((NETWORKDAYS(+D9363,A9363,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9363,F9363,Feriados!$A$2:$A$1058)-1))*E9363)))","v":""},{"$f":"IF(A9363=\"\",\"\",+IF(+A9363=D9363,+VLOOKUP(D9363,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9363,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9363=\"\",\"\",+VLOOKUP(+EOMONTH(+F9363,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9363=\"\",\"\",VLOOKUP(D9363,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9363=\"\",\"\",IF(A9363=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9363,-2)+15,Cenários!$A:$D,2,FALSE)>A9363,+VLOOKUP(+EOMONTH(+A9363,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9363,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9363=\"\",\"\",VLOOKUP(F9363,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9363=\"\",\"\",IF(WORKDAY(+A9363,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9363,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9364=\"\",\"\",+IF(+A9364=D9364,+E9364,((+G9364/E9364)^+((NETWORKDAYS(+D9364,A9364,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9364,F9364,Feriados!$A$2:$A$1058)-1))*E9364)))","v":""},{"$f":"IF(A9364=\"\",\"\",+IF(+A9364=D9364,+VLOOKUP(D9364,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9364,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9364=\"\",\"\",+VLOOKUP(+EOMONTH(+F9364,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9364=\"\",\"\",VLOOKUP(D9364,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9364=\"\",\"\",IF(A9364=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9364,-2)+15,Cenários!$A:$D,2,FALSE)>A9364,+VLOOKUP(+EOMONTH(+A9364,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9364,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9364=\"\",\"\",VLOOKUP(F9364,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9364=\"\",\"\",IF(WORKDAY(+A9364,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9364,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9365=\"\",\"\",+IF(+A9365=D9365,+E9365,((+G9365/E9365)^+((NETWORKDAYS(+D9365,A9365,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9365,F9365,Feriados!$A$2:$A$1058)-1))*E9365)))","v":""},{"$f":"IF(A9365=\"\",\"\",+IF(+A9365=D9365,+VLOOKUP(D9365,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9365,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9365=\"\",\"\",+VLOOKUP(+EOMONTH(+F9365,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9365=\"\",\"\",VLOOKUP(D9365,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9365=\"\",\"\",IF(A9365=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9365,-2)+15,Cenários!$A:$D,2,FALSE)>A9365,+VLOOKUP(+EOMONTH(+A9365,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9365,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9365=\"\",\"\",VLOOKUP(F9365,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9365=\"\",\"\",IF(WORKDAY(+A9365,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9365,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9366=\"\",\"\",+IF(+A9366=D9366,+E9366,((+G9366/E9366)^+((NETWORKDAYS(+D9366,A9366,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9366,F9366,Feriados!$A$2:$A$1058)-1))*E9366)))","v":""},{"$f":"IF(A9366=\"\",\"\",+IF(+A9366=D9366,+VLOOKUP(D9366,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9366,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9366=\"\",\"\",+VLOOKUP(+EOMONTH(+F9366,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9366=\"\",\"\",VLOOKUP(D9366,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9366=\"\",\"\",IF(A9366=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9366,-2)+15,Cenários!$A:$D,2,FALSE)>A9366,+VLOOKUP(+EOMONTH(+A9366,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9366,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9366=\"\",\"\",VLOOKUP(F9366,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9366=\"\",\"\",IF(WORKDAY(+A9366,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9366,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9367=\"\",\"\",+IF(+A9367=D9367,+E9367,((+G9367/E9367)^+((NETWORKDAYS(+D9367,A9367,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9367,F9367,Feriados!$A$2:$A$1058)-1))*E9367)))","v":""},{"$f":"IF(A9367=\"\",\"\",+IF(+A9367=D9367,+VLOOKUP(D9367,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9367,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9367=\"\",\"\",+VLOOKUP(+EOMONTH(+F9367,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9367=\"\",\"\",VLOOKUP(D9367,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9367=\"\",\"\",IF(A9367=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9367,-2)+15,Cenários!$A:$D,2,FALSE)>A9367,+VLOOKUP(+EOMONTH(+A9367,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9367,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9367=\"\",\"\",VLOOKUP(F9367,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9367=\"\",\"\",IF(WORKDAY(+A9367,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9367,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9368=\"\",\"\",+IF(+A9368=D9368,+E9368,((+G9368/E9368)^+((NETWORKDAYS(+D9368,A9368,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9368,F9368,Feriados!$A$2:$A$1058)-1))*E9368)))","v":""},{"$f":"IF(A9368=\"\",\"\",+IF(+A9368=D9368,+VLOOKUP(D9368,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9368,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9368=\"\",\"\",+VLOOKUP(+EOMONTH(+F9368,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9368=\"\",\"\",VLOOKUP(D9368,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9368=\"\",\"\",IF(A9368=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9368,-2)+15,Cenários!$A:$D,2,FALSE)>A9368,+VLOOKUP(+EOMONTH(+A9368,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9368,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9368=\"\",\"\",VLOOKUP(F9368,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9368=\"\",\"\",IF(WORKDAY(+A9368,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9368,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9369=\"\",\"\",+IF(+A9369=D9369,+E9369,((+G9369/E9369)^+((NETWORKDAYS(+D9369,A9369,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9369,F9369,Feriados!$A$2:$A$1058)-1))*E9369)))","v":""},{"$f":"IF(A9369=\"\",\"\",+IF(+A9369=D9369,+VLOOKUP(D9369,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9369,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9369=\"\",\"\",+VLOOKUP(+EOMONTH(+F9369,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9369=\"\",\"\",VLOOKUP(D9369,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9369=\"\",\"\",IF(A9369=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9369,-2)+15,Cenários!$A:$D,2,FALSE)>A9369,+VLOOKUP(+EOMONTH(+A9369,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9369,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9369=\"\",\"\",VLOOKUP(F9369,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9369=\"\",\"\",IF(WORKDAY(+A9369,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9369,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9370=\"\",\"\",+IF(+A9370=D9370,+E9370,((+G9370/E9370)^+((NETWORKDAYS(+D9370,A9370,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9370,F9370,Feriados!$A$2:$A$1058)-1))*E9370)))","v":""},{"$f":"IF(A9370=\"\",\"\",+IF(+A9370=D9370,+VLOOKUP(D9370,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9370,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9370=\"\",\"\",+VLOOKUP(+EOMONTH(+F9370,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9370=\"\",\"\",VLOOKUP(D9370,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9370=\"\",\"\",IF(A9370=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9370,-2)+15,Cenários!$A:$D,2,FALSE)>A9370,+VLOOKUP(+EOMONTH(+A9370,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9370,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9370=\"\",\"\",VLOOKUP(F9370,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9370=\"\",\"\",IF(WORKDAY(+A9370,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9370,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9371=\"\",\"\",+IF(+A9371=D9371,+E9371,((+G9371/E9371)^+((NETWORKDAYS(+D9371,A9371,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9371,F9371,Feriados!$A$2:$A$1058)-1))*E9371)))","v":""},{"$f":"IF(A9371=\"\",\"\",+IF(+A9371=D9371,+VLOOKUP(D9371,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9371,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9371=\"\",\"\",+VLOOKUP(+EOMONTH(+F9371,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9371=\"\",\"\",VLOOKUP(D9371,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9371=\"\",\"\",IF(A9371=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9371,-2)+15,Cenários!$A:$D,2,FALSE)>A9371,+VLOOKUP(+EOMONTH(+A9371,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9371,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9371=\"\",\"\",VLOOKUP(F9371,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9371=\"\",\"\",IF(WORKDAY(+A9371,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9371,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9372=\"\",\"\",+IF(+A9372=D9372,+E9372,((+G9372/E9372)^+((NETWORKDAYS(+D9372,A9372,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9372,F9372,Feriados!$A$2:$A$1058)-1))*E9372)))","v":""},{"$f":"IF(A9372=\"\",\"\",+IF(+A9372=D9372,+VLOOKUP(D9372,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9372,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9372=\"\",\"\",+VLOOKUP(+EOMONTH(+F9372,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9372=\"\",\"\",VLOOKUP(D9372,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9372=\"\",\"\",IF(A9372=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9372,-2)+15,Cenários!$A:$D,2,FALSE)>A9372,+VLOOKUP(+EOMONTH(+A9372,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9372,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9372=\"\",\"\",VLOOKUP(F9372,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9372=\"\",\"\",IF(WORKDAY(+A9372,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9372,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9373=\"\",\"\",+IF(+A9373=D9373,+E9373,((+G9373/E9373)^+((NETWORKDAYS(+D9373,A9373,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9373,F9373,Feriados!$A$2:$A$1058)-1))*E9373)))","v":""},{"$f":"IF(A9373=\"\",\"\",+IF(+A9373=D9373,+VLOOKUP(D9373,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9373,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9373=\"\",\"\",+VLOOKUP(+EOMONTH(+F9373,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9373=\"\",\"\",VLOOKUP(D9373,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9373=\"\",\"\",IF(A9373=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9373,-2)+15,Cenários!$A:$D,2,FALSE)>A9373,+VLOOKUP(+EOMONTH(+A9373,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9373,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9373=\"\",\"\",VLOOKUP(F9373,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9373=\"\",\"\",IF(WORKDAY(+A9373,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9373,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9374=\"\",\"\",+IF(+A9374=D9374,+E9374,((+G9374/E9374)^+((NETWORKDAYS(+D9374,A9374,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9374,F9374,Feriados!$A$2:$A$1058)-1))*E9374)))","v":""},{"$f":"IF(A9374=\"\",\"\",+IF(+A9374=D9374,+VLOOKUP(D9374,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9374,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9374=\"\",\"\",+VLOOKUP(+EOMONTH(+F9374,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9374=\"\",\"\",VLOOKUP(D9374,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9374=\"\",\"\",IF(A9374=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9374,-2)+15,Cenários!$A:$D,2,FALSE)>A9374,+VLOOKUP(+EOMONTH(+A9374,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9374,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9374=\"\",\"\",VLOOKUP(F9374,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9374=\"\",\"\",IF(WORKDAY(+A9374,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9374,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9375=\"\",\"\",+IF(+A9375=D9375,+E9375,((+G9375/E9375)^+((NETWORKDAYS(+D9375,A9375,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9375,F9375,Feriados!$A$2:$A$1058)-1))*E9375)))","v":""},{"$f":"IF(A9375=\"\",\"\",+IF(+A9375=D9375,+VLOOKUP(D9375,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9375,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9375=\"\",\"\",+VLOOKUP(+EOMONTH(+F9375,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9375=\"\",\"\",VLOOKUP(D9375,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9375=\"\",\"\",IF(A9375=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9375,-2)+15,Cenários!$A:$D,2,FALSE)>A9375,+VLOOKUP(+EOMONTH(+A9375,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9375,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9375=\"\",\"\",VLOOKUP(F9375,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9375=\"\",\"\",IF(WORKDAY(+A9375,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9375,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9376=\"\",\"\",+IF(+A9376=D9376,+E9376,((+G9376/E9376)^+((NETWORKDAYS(+D9376,A9376,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9376,F9376,Feriados!$A$2:$A$1058)-1))*E9376)))","v":""},{"$f":"IF(A9376=\"\",\"\",+IF(+A9376=D9376,+VLOOKUP(D9376,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9376,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9376=\"\",\"\",+VLOOKUP(+EOMONTH(+F9376,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9376=\"\",\"\",VLOOKUP(D9376,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9376=\"\",\"\",IF(A9376=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9376,-2)+15,Cenários!$A:$D,2,FALSE)>A9376,+VLOOKUP(+EOMONTH(+A9376,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9376,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9376=\"\",\"\",VLOOKUP(F9376,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9376=\"\",\"\",IF(WORKDAY(+A9376,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9376,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9377=\"\",\"\",+IF(+A9377=D9377,+E9377,((+G9377/E9377)^+((NETWORKDAYS(+D9377,A9377,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9377,F9377,Feriados!$A$2:$A$1058)-1))*E9377)))","v":""},{"$f":"IF(A9377=\"\",\"\",+IF(+A9377=D9377,+VLOOKUP(D9377,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9377,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9377=\"\",\"\",+VLOOKUP(+EOMONTH(+F9377,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9377=\"\",\"\",VLOOKUP(D9377,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9377=\"\",\"\",IF(A9377=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9377,-2)+15,Cenários!$A:$D,2,FALSE)>A9377,+VLOOKUP(+EOMONTH(+A9377,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9377,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9377=\"\",\"\",VLOOKUP(F9377,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9377=\"\",\"\",IF(WORKDAY(+A9377,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9377,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9378=\"\",\"\",+IF(+A9378=D9378,+E9378,((+G9378/E9378)^+((NETWORKDAYS(+D9378,A9378,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9378,F9378,Feriados!$A$2:$A$1058)-1))*E9378)))","v":""},{"$f":"IF(A9378=\"\",\"\",+IF(+A9378=D9378,+VLOOKUP(D9378,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9378,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9378=\"\",\"\",+VLOOKUP(+EOMONTH(+F9378,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9378=\"\",\"\",VLOOKUP(D9378,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9378=\"\",\"\",IF(A9378=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9378,-2)+15,Cenários!$A:$D,2,FALSE)>A9378,+VLOOKUP(+EOMONTH(+A9378,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9378,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9378=\"\",\"\",VLOOKUP(F9378,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9378=\"\",\"\",IF(WORKDAY(+A9378,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9378,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9379=\"\",\"\",+IF(+A9379=D9379,+E9379,((+G9379/E9379)^+((NETWORKDAYS(+D9379,A9379,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9379,F9379,Feriados!$A$2:$A$1058)-1))*E9379)))","v":""},{"$f":"IF(A9379=\"\",\"\",+IF(+A9379=D9379,+VLOOKUP(D9379,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9379,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9379=\"\",\"\",+VLOOKUP(+EOMONTH(+F9379,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9379=\"\",\"\",VLOOKUP(D9379,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9379=\"\",\"\",IF(A9379=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9379,-2)+15,Cenários!$A:$D,2,FALSE)>A9379,+VLOOKUP(+EOMONTH(+A9379,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9379,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9379=\"\",\"\",VLOOKUP(F9379,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9379=\"\",\"\",IF(WORKDAY(+A9379,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9379,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9380=\"\",\"\",+IF(+A9380=D9380,+E9380,((+G9380/E9380)^+((NETWORKDAYS(+D9380,A9380,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9380,F9380,Feriados!$A$2:$A$1058)-1))*E9380)))","v":""},{"$f":"IF(A9380=\"\",\"\",+IF(+A9380=D9380,+VLOOKUP(D9380,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9380,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9380=\"\",\"\",+VLOOKUP(+EOMONTH(+F9380,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9380=\"\",\"\",VLOOKUP(D9380,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9380=\"\",\"\",IF(A9380=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9380,-2)+15,Cenários!$A:$D,2,FALSE)>A9380,+VLOOKUP(+EOMONTH(+A9380,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9380,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9380=\"\",\"\",VLOOKUP(F9380,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9380=\"\",\"\",IF(WORKDAY(+A9380,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9380,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9381=\"\",\"\",+IF(+A9381=D9381,+E9381,((+G9381/E9381)^+((NETWORKDAYS(+D9381,A9381,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9381,F9381,Feriados!$A$2:$A$1058)-1))*E9381)))","v":""},{"$f":"IF(A9381=\"\",\"\",+IF(+A9381=D9381,+VLOOKUP(D9381,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9381,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9381=\"\",\"\",+VLOOKUP(+EOMONTH(+F9381,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9381=\"\",\"\",VLOOKUP(D9381,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9381=\"\",\"\",IF(A9381=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9381,-2)+15,Cenários!$A:$D,2,FALSE)>A9381,+VLOOKUP(+EOMONTH(+A9381,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9381,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9381=\"\",\"\",VLOOKUP(F9381,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9381=\"\",\"\",IF(WORKDAY(+A9381,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9381,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9382=\"\",\"\",+IF(+A9382=D9382,+E9382,((+G9382/E9382)^+((NETWORKDAYS(+D9382,A9382,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9382,F9382,Feriados!$A$2:$A$1058)-1))*E9382)))","v":""},{"$f":"IF(A9382=\"\",\"\",+IF(+A9382=D9382,+VLOOKUP(D9382,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9382,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9382=\"\",\"\",+VLOOKUP(+EOMONTH(+F9382,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9382=\"\",\"\",VLOOKUP(D9382,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9382=\"\",\"\",IF(A9382=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9382,-2)+15,Cenários!$A:$D,2,FALSE)>A9382,+VLOOKUP(+EOMONTH(+A9382,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9382,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9382=\"\",\"\",VLOOKUP(F9382,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9382=\"\",\"\",IF(WORKDAY(+A9382,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9382,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9383=\"\",\"\",+IF(+A9383=D9383,+E9383,((+G9383/E9383)^+((NETWORKDAYS(+D9383,A9383,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9383,F9383,Feriados!$A$2:$A$1058)-1))*E9383)))","v":""},{"$f":"IF(A9383=\"\",\"\",+IF(+A9383=D9383,+VLOOKUP(D9383,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9383,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9383=\"\",\"\",+VLOOKUP(+EOMONTH(+F9383,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9383=\"\",\"\",VLOOKUP(D9383,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9383=\"\",\"\",IF(A9383=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9383,-2)+15,Cenários!$A:$D,2,FALSE)>A9383,+VLOOKUP(+EOMONTH(+A9383,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9383,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9383=\"\",\"\",VLOOKUP(F9383,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9383=\"\",\"\",IF(WORKDAY(+A9383,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9383,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9384=\"\",\"\",+IF(+A9384=D9384,+E9384,((+G9384/E9384)^+((NETWORKDAYS(+D9384,A9384,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9384,F9384,Feriados!$A$2:$A$1058)-1))*E9384)))","v":""},{"$f":"IF(A9384=\"\",\"\",+IF(+A9384=D9384,+VLOOKUP(D9384,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9384,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9384=\"\",\"\",+VLOOKUP(+EOMONTH(+F9384,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9384=\"\",\"\",VLOOKUP(D9384,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9384=\"\",\"\",IF(A9384=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9384,-2)+15,Cenários!$A:$D,2,FALSE)>A9384,+VLOOKUP(+EOMONTH(+A9384,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9384,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9384=\"\",\"\",VLOOKUP(F9384,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9384=\"\",\"\",IF(WORKDAY(+A9384,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9384,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9385=\"\",\"\",+IF(+A9385=D9385,+E9385,((+G9385/E9385)^+((NETWORKDAYS(+D9385,A9385,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9385,F9385,Feriados!$A$2:$A$1058)-1))*E9385)))","v":""},{"$f":"IF(A9385=\"\",\"\",+IF(+A9385=D9385,+VLOOKUP(D9385,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9385,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9385=\"\",\"\",+VLOOKUP(+EOMONTH(+F9385,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9385=\"\",\"\",VLOOKUP(D9385,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9385=\"\",\"\",IF(A9385=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9385,-2)+15,Cenários!$A:$D,2,FALSE)>A9385,+VLOOKUP(+EOMONTH(+A9385,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9385,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9385=\"\",\"\",VLOOKUP(F9385,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9385=\"\",\"\",IF(WORKDAY(+A9385,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9385,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9386=\"\",\"\",+IF(+A9386=D9386,+E9386,((+G9386/E9386)^+((NETWORKDAYS(+D9386,A9386,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9386,F9386,Feriados!$A$2:$A$1058)-1))*E9386)))","v":""},{"$f":"IF(A9386=\"\",\"\",+IF(+A9386=D9386,+VLOOKUP(D9386,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9386,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9386=\"\",\"\",+VLOOKUP(+EOMONTH(+F9386,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9386=\"\",\"\",VLOOKUP(D9386,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9386=\"\",\"\",IF(A9386=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9386,-2)+15,Cenários!$A:$D,2,FALSE)>A9386,+VLOOKUP(+EOMONTH(+A9386,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9386,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9386=\"\",\"\",VLOOKUP(F9386,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9386=\"\",\"\",IF(WORKDAY(+A9386,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9386,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9387=\"\",\"\",+IF(+A9387=D9387,+E9387,((+G9387/E9387)^+((NETWORKDAYS(+D9387,A9387,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9387,F9387,Feriados!$A$2:$A$1058)-1))*E9387)))","v":""},{"$f":"IF(A9387=\"\",\"\",+IF(+A9387=D9387,+VLOOKUP(D9387,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9387,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9387=\"\",\"\",+VLOOKUP(+EOMONTH(+F9387,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9387=\"\",\"\",VLOOKUP(D9387,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9387=\"\",\"\",IF(A9387=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9387,-2)+15,Cenários!$A:$D,2,FALSE)>A9387,+VLOOKUP(+EOMONTH(+A9387,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9387,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9387=\"\",\"\",VLOOKUP(F9387,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9387=\"\",\"\",IF(WORKDAY(+A9387,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9387,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9388=\"\",\"\",+IF(+A9388=D9388,+E9388,((+G9388/E9388)^+((NETWORKDAYS(+D9388,A9388,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9388,F9388,Feriados!$A$2:$A$1058)-1))*E9388)))","v":""},{"$f":"IF(A9388=\"\",\"\",+IF(+A9388=D9388,+VLOOKUP(D9388,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9388,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9388=\"\",\"\",+VLOOKUP(+EOMONTH(+F9388,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9388=\"\",\"\",VLOOKUP(D9388,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9388=\"\",\"\",IF(A9388=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9388,-2)+15,Cenários!$A:$D,2,FALSE)>A9388,+VLOOKUP(+EOMONTH(+A9388,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9388,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9388=\"\",\"\",VLOOKUP(F9388,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9388=\"\",\"\",IF(WORKDAY(+A9388,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9388,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9389=\"\",\"\",+IF(+A9389=D9389,+E9389,((+G9389/E9389)^+((NETWORKDAYS(+D9389,A9389,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9389,F9389,Feriados!$A$2:$A$1058)-1))*E9389)))","v":""},{"$f":"IF(A9389=\"\",\"\",+IF(+A9389=D9389,+VLOOKUP(D9389,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9389,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9389=\"\",\"\",+VLOOKUP(+EOMONTH(+F9389,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9389=\"\",\"\",VLOOKUP(D9389,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9389=\"\",\"\",IF(A9389=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9389,-2)+15,Cenários!$A:$D,2,FALSE)>A9389,+VLOOKUP(+EOMONTH(+A9389,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9389,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9389=\"\",\"\",VLOOKUP(F9389,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9389=\"\",\"\",IF(WORKDAY(+A9389,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9389,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9390=\"\",\"\",+IF(+A9390=D9390,+E9390,((+G9390/E9390)^+((NETWORKDAYS(+D9390,A9390,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9390,F9390,Feriados!$A$2:$A$1058)-1))*E9390)))","v":""},{"$f":"IF(A9390=\"\",\"\",+IF(+A9390=D9390,+VLOOKUP(D9390,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9390,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9390=\"\",\"\",+VLOOKUP(+EOMONTH(+F9390,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9390=\"\",\"\",VLOOKUP(D9390,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9390=\"\",\"\",IF(A9390=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9390,-2)+15,Cenários!$A:$D,2,FALSE)>A9390,+VLOOKUP(+EOMONTH(+A9390,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9390,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9390=\"\",\"\",VLOOKUP(F9390,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9390=\"\",\"\",IF(WORKDAY(+A9390,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9390,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9391=\"\",\"\",+IF(+A9391=D9391,+E9391,((+G9391/E9391)^+((NETWORKDAYS(+D9391,A9391,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9391,F9391,Feriados!$A$2:$A$1058)-1))*E9391)))","v":""},{"$f":"IF(A9391=\"\",\"\",+IF(+A9391=D9391,+VLOOKUP(D9391,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9391,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9391=\"\",\"\",+VLOOKUP(+EOMONTH(+F9391,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9391=\"\",\"\",VLOOKUP(D9391,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9391=\"\",\"\",IF(A9391=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9391,-2)+15,Cenários!$A:$D,2,FALSE)>A9391,+VLOOKUP(+EOMONTH(+A9391,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9391,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9391=\"\",\"\",VLOOKUP(F9391,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9391=\"\",\"\",IF(WORKDAY(+A9391,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9391,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9392=\"\",\"\",+IF(+A9392=D9392,+E9392,((+G9392/E9392)^+((NETWORKDAYS(+D9392,A9392,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9392,F9392,Feriados!$A$2:$A$1058)-1))*E9392)))","v":""},{"$f":"IF(A9392=\"\",\"\",+IF(+A9392=D9392,+VLOOKUP(D9392,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9392,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9392=\"\",\"\",+VLOOKUP(+EOMONTH(+F9392,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9392=\"\",\"\",VLOOKUP(D9392,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9392=\"\",\"\",IF(A9392=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9392,-2)+15,Cenários!$A:$D,2,FALSE)>A9392,+VLOOKUP(+EOMONTH(+A9392,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9392,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9392=\"\",\"\",VLOOKUP(F9392,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9392=\"\",\"\",IF(WORKDAY(+A9392,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9392,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9393=\"\",\"\",+IF(+A9393=D9393,+E9393,((+G9393/E9393)^+((NETWORKDAYS(+D9393,A9393,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9393,F9393,Feriados!$A$2:$A$1058)-1))*E9393)))","v":""},{"$f":"IF(A9393=\"\",\"\",+IF(+A9393=D9393,+VLOOKUP(D9393,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9393,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9393=\"\",\"\",+VLOOKUP(+EOMONTH(+F9393,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9393=\"\",\"\",VLOOKUP(D9393,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9393=\"\",\"\",IF(A9393=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9393,-2)+15,Cenários!$A:$D,2,FALSE)>A9393,+VLOOKUP(+EOMONTH(+A9393,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9393,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9393=\"\",\"\",VLOOKUP(F9393,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9393=\"\",\"\",IF(WORKDAY(+A9393,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9393,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9394=\"\",\"\",+IF(+A9394=D9394,+E9394,((+G9394/E9394)^+((NETWORKDAYS(+D9394,A9394,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9394,F9394,Feriados!$A$2:$A$1058)-1))*E9394)))","v":""},{"$f":"IF(A9394=\"\",\"\",+IF(+A9394=D9394,+VLOOKUP(D9394,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9394,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9394=\"\",\"\",+VLOOKUP(+EOMONTH(+F9394,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9394=\"\",\"\",VLOOKUP(D9394,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9394=\"\",\"\",IF(A9394=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9394,-2)+15,Cenários!$A:$D,2,FALSE)>A9394,+VLOOKUP(+EOMONTH(+A9394,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9394,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9394=\"\",\"\",VLOOKUP(F9394,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9394=\"\",\"\",IF(WORKDAY(+A9394,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9394,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9395=\"\",\"\",+IF(+A9395=D9395,+E9395,((+G9395/E9395)^+((NETWORKDAYS(+D9395,A9395,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9395,F9395,Feriados!$A$2:$A$1058)-1))*E9395)))","v":""},{"$f":"IF(A9395=\"\",\"\",+IF(+A9395=D9395,+VLOOKUP(D9395,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9395,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9395=\"\",\"\",+VLOOKUP(+EOMONTH(+F9395,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9395=\"\",\"\",VLOOKUP(D9395,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9395=\"\",\"\",IF(A9395=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9395,-2)+15,Cenários!$A:$D,2,FALSE)>A9395,+VLOOKUP(+EOMONTH(+A9395,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9395,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9395=\"\",\"\",VLOOKUP(F9395,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9395=\"\",\"\",IF(WORKDAY(+A9395,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9395,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9396=\"\",\"\",+IF(+A9396=D9396,+E9396,((+G9396/E9396)^+((NETWORKDAYS(+D9396,A9396,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9396,F9396,Feriados!$A$2:$A$1058)-1))*E9396)))","v":""},{"$f":"IF(A9396=\"\",\"\",+IF(+A9396=D9396,+VLOOKUP(D9396,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9396,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9396=\"\",\"\",+VLOOKUP(+EOMONTH(+F9396,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9396=\"\",\"\",VLOOKUP(D9396,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9396=\"\",\"\",IF(A9396=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9396,-2)+15,Cenários!$A:$D,2,FALSE)>A9396,+VLOOKUP(+EOMONTH(+A9396,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9396,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9396=\"\",\"\",VLOOKUP(F9396,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9396=\"\",\"\",IF(WORKDAY(+A9396,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9396,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9397=\"\",\"\",+IF(+A9397=D9397,+E9397,((+G9397/E9397)^+((NETWORKDAYS(+D9397,A9397,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9397,F9397,Feriados!$A$2:$A$1058)-1))*E9397)))","v":""},{"$f":"IF(A9397=\"\",\"\",+IF(+A9397=D9397,+VLOOKUP(D9397,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9397,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9397=\"\",\"\",+VLOOKUP(+EOMONTH(+F9397,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9397=\"\",\"\",VLOOKUP(D9397,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9397=\"\",\"\",IF(A9397=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9397,-2)+15,Cenários!$A:$D,2,FALSE)>A9397,+VLOOKUP(+EOMONTH(+A9397,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9397,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9397=\"\",\"\",VLOOKUP(F9397,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9397=\"\",\"\",IF(WORKDAY(+A9397,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9397,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9398=\"\",\"\",+IF(+A9398=D9398,+E9398,((+G9398/E9398)^+((NETWORKDAYS(+D9398,A9398,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9398,F9398,Feriados!$A$2:$A$1058)-1))*E9398)))","v":""},{"$f":"IF(A9398=\"\",\"\",+IF(+A9398=D9398,+VLOOKUP(D9398,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9398,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9398=\"\",\"\",+VLOOKUP(+EOMONTH(+F9398,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9398=\"\",\"\",VLOOKUP(D9398,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9398=\"\",\"\",IF(A9398=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9398,-2)+15,Cenários!$A:$D,2,FALSE)>A9398,+VLOOKUP(+EOMONTH(+A9398,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9398,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9398=\"\",\"\",VLOOKUP(F9398,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9398=\"\",\"\",IF(WORKDAY(+A9398,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9398,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9399=\"\",\"\",+IF(+A9399=D9399,+E9399,((+G9399/E9399)^+((NETWORKDAYS(+D9399,A9399,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9399,F9399,Feriados!$A$2:$A$1058)-1))*E9399)))","v":""},{"$f":"IF(A9399=\"\",\"\",+IF(+A9399=D9399,+VLOOKUP(D9399,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9399,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9399=\"\",\"\",+VLOOKUP(+EOMONTH(+F9399,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9399=\"\",\"\",VLOOKUP(D9399,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9399=\"\",\"\",IF(A9399=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9399,-2)+15,Cenários!$A:$D,2,FALSE)>A9399,+VLOOKUP(+EOMONTH(+A9399,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9399,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9399=\"\",\"\",VLOOKUP(F9399,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9399=\"\",\"\",IF(WORKDAY(+A9399,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9399,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9400=\"\",\"\",+IF(+A9400=D9400,+E9400,((+G9400/E9400)^+((NETWORKDAYS(+D9400,A9400,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9400,F9400,Feriados!$A$2:$A$1058)-1))*E9400)))","v":""},{"$f":"IF(A9400=\"\",\"\",+IF(+A9400=D9400,+VLOOKUP(D9400,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9400,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9400=\"\",\"\",+VLOOKUP(+EOMONTH(+F9400,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9400=\"\",\"\",VLOOKUP(D9400,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9400=\"\",\"\",IF(A9400=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9400,-2)+15,Cenários!$A:$D,2,FALSE)>A9400,+VLOOKUP(+EOMONTH(+A9400,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9400,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9400=\"\",\"\",VLOOKUP(F9400,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9400=\"\",\"\",IF(WORKDAY(+A9400,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9400,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9401=\"\",\"\",+IF(+A9401=D9401,+E9401,((+G9401/E9401)^+((NETWORKDAYS(+D9401,A9401,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9401,F9401,Feriados!$A$2:$A$1058)-1))*E9401)))","v":""},{"$f":"IF(A9401=\"\",\"\",+IF(+A9401=D9401,+VLOOKUP(D9401,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9401,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9401=\"\",\"\",+VLOOKUP(+EOMONTH(+F9401,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9401=\"\",\"\",VLOOKUP(D9401,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9401=\"\",\"\",IF(A9401=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9401,-2)+15,Cenários!$A:$D,2,FALSE)>A9401,+VLOOKUP(+EOMONTH(+A9401,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9401,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9401=\"\",\"\",VLOOKUP(F9401,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9401=\"\",\"\",IF(WORKDAY(+A9401,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9401,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9402=\"\",\"\",+IF(+A9402=D9402,+E9402,((+G9402/E9402)^+((NETWORKDAYS(+D9402,A9402,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9402,F9402,Feriados!$A$2:$A$1058)-1))*E9402)))","v":""},{"$f":"IF(A9402=\"\",\"\",+IF(+A9402=D9402,+VLOOKUP(D9402,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9402,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9402=\"\",\"\",+VLOOKUP(+EOMONTH(+F9402,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9402=\"\",\"\",VLOOKUP(D9402,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9402=\"\",\"\",IF(A9402=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9402,-2)+15,Cenários!$A:$D,2,FALSE)>A9402,+VLOOKUP(+EOMONTH(+A9402,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9402,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9402=\"\",\"\",VLOOKUP(F9402,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9402=\"\",\"\",IF(WORKDAY(+A9402,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9402,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9403=\"\",\"\",+IF(+A9403=D9403,+E9403,((+G9403/E9403)^+((NETWORKDAYS(+D9403,A9403,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9403,F9403,Feriados!$A$2:$A$1058)-1))*E9403)))","v":""},{"$f":"IF(A9403=\"\",\"\",+IF(+A9403=D9403,+VLOOKUP(D9403,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9403,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9403=\"\",\"\",+VLOOKUP(+EOMONTH(+F9403,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9403=\"\",\"\",VLOOKUP(D9403,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9403=\"\",\"\",IF(A9403=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9403,-2)+15,Cenários!$A:$D,2,FALSE)>A9403,+VLOOKUP(+EOMONTH(+A9403,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9403,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9403=\"\",\"\",VLOOKUP(F9403,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9403=\"\",\"\",IF(WORKDAY(+A9403,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9403,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9404=\"\",\"\",+IF(+A9404=D9404,+E9404,((+G9404/E9404)^+((NETWORKDAYS(+D9404,A9404,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9404,F9404,Feriados!$A$2:$A$1058)-1))*E9404)))","v":""},{"$f":"IF(A9404=\"\",\"\",+IF(+A9404=D9404,+VLOOKUP(D9404,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9404,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9404=\"\",\"\",+VLOOKUP(+EOMONTH(+F9404,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9404=\"\",\"\",VLOOKUP(D9404,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9404=\"\",\"\",IF(A9404=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9404,-2)+15,Cenários!$A:$D,2,FALSE)>A9404,+VLOOKUP(+EOMONTH(+A9404,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9404,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9404=\"\",\"\",VLOOKUP(F9404,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9404=\"\",\"\",IF(WORKDAY(+A9404,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9404,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9405=\"\",\"\",+IF(+A9405=D9405,+E9405,((+G9405/E9405)^+((NETWORKDAYS(+D9405,A9405,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9405,F9405,Feriados!$A$2:$A$1058)-1))*E9405)))","v":""},{"$f":"IF(A9405=\"\",\"\",+IF(+A9405=D9405,+VLOOKUP(D9405,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9405,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9405=\"\",\"\",+VLOOKUP(+EOMONTH(+F9405,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9405=\"\",\"\",VLOOKUP(D9405,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9405=\"\",\"\",IF(A9405=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9405,-2)+15,Cenários!$A:$D,2,FALSE)>A9405,+VLOOKUP(+EOMONTH(+A9405,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9405,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9405=\"\",\"\",VLOOKUP(F9405,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9405=\"\",\"\",IF(WORKDAY(+A9405,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9405,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9406=\"\",\"\",+IF(+A9406=D9406,+E9406,((+G9406/E9406)^+((NETWORKDAYS(+D9406,A9406,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9406,F9406,Feriados!$A$2:$A$1058)-1))*E9406)))","v":""},{"$f":"IF(A9406=\"\",\"\",+IF(+A9406=D9406,+VLOOKUP(D9406,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9406,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9406=\"\",\"\",+VLOOKUP(+EOMONTH(+F9406,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9406=\"\",\"\",VLOOKUP(D9406,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9406=\"\",\"\",IF(A9406=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9406,-2)+15,Cenários!$A:$D,2,FALSE)>A9406,+VLOOKUP(+EOMONTH(+A9406,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9406,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9406=\"\",\"\",VLOOKUP(F9406,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9406=\"\",\"\",IF(WORKDAY(+A9406,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9406,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9407=\"\",\"\",+IF(+A9407=D9407,+E9407,((+G9407/E9407)^+((NETWORKDAYS(+D9407,A9407,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9407,F9407,Feriados!$A$2:$A$1058)-1))*E9407)))","v":""},{"$f":"IF(A9407=\"\",\"\",+IF(+A9407=D9407,+VLOOKUP(D9407,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9407,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9407=\"\",\"\",+VLOOKUP(+EOMONTH(+F9407,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9407=\"\",\"\",VLOOKUP(D9407,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9407=\"\",\"\",IF(A9407=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9407,-2)+15,Cenários!$A:$D,2,FALSE)>A9407,+VLOOKUP(+EOMONTH(+A9407,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9407,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9407=\"\",\"\",VLOOKUP(F9407,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9407=\"\",\"\",IF(WORKDAY(+A9407,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9407,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9408=\"\",\"\",+IF(+A9408=D9408,+E9408,((+G9408/E9408)^+((NETWORKDAYS(+D9408,A9408,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9408,F9408,Feriados!$A$2:$A$1058)-1))*E9408)))","v":""},{"$f":"IF(A9408=\"\",\"\",+IF(+A9408=D9408,+VLOOKUP(D9408,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9408,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9408=\"\",\"\",+VLOOKUP(+EOMONTH(+F9408,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9408=\"\",\"\",VLOOKUP(D9408,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9408=\"\",\"\",IF(A9408=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9408,-2)+15,Cenários!$A:$D,2,FALSE)>A9408,+VLOOKUP(+EOMONTH(+A9408,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9408,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9408=\"\",\"\",VLOOKUP(F9408,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9408=\"\",\"\",IF(WORKDAY(+A9408,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9408,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9409=\"\",\"\",+IF(+A9409=D9409,+E9409,((+G9409/E9409)^+((NETWORKDAYS(+D9409,A9409,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9409,F9409,Feriados!$A$2:$A$1058)-1))*E9409)))","v":""},{"$f":"IF(A9409=\"\",\"\",+IF(+A9409=D9409,+VLOOKUP(D9409,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9409,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9409=\"\",\"\",+VLOOKUP(+EOMONTH(+F9409,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9409=\"\",\"\",VLOOKUP(D9409,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9409=\"\",\"\",IF(A9409=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9409,-2)+15,Cenários!$A:$D,2,FALSE)>A9409,+VLOOKUP(+EOMONTH(+A9409,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9409,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9409=\"\",\"\",VLOOKUP(F9409,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9409=\"\",\"\",IF(WORKDAY(+A9409,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9409,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9410=\"\",\"\",+IF(+A9410=D9410,+E9410,((+G9410/E9410)^+((NETWORKDAYS(+D9410,A9410,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9410,F9410,Feriados!$A$2:$A$1058)-1))*E9410)))","v":""},{"$f":"IF(A9410=\"\",\"\",+IF(+A9410=D9410,+VLOOKUP(D9410,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9410,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9410=\"\",\"\",+VLOOKUP(+EOMONTH(+F9410,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9410=\"\",\"\",VLOOKUP(D9410,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9410=\"\",\"\",IF(A9410=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9410,-2)+15,Cenários!$A:$D,2,FALSE)>A9410,+VLOOKUP(+EOMONTH(+A9410,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9410,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9410=\"\",\"\",VLOOKUP(F9410,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9410=\"\",\"\",IF(WORKDAY(+A9410,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9410,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9411=\"\",\"\",+IF(+A9411=D9411,+E9411,((+G9411/E9411)^+((NETWORKDAYS(+D9411,A9411,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9411,F9411,Feriados!$A$2:$A$1058)-1))*E9411)))","v":""},{"$f":"IF(A9411=\"\",\"\",+IF(+A9411=D9411,+VLOOKUP(D9411,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9411,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9411=\"\",\"\",+VLOOKUP(+EOMONTH(+F9411,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9411=\"\",\"\",VLOOKUP(D9411,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9411=\"\",\"\",IF(A9411=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9411,-2)+15,Cenários!$A:$D,2,FALSE)>A9411,+VLOOKUP(+EOMONTH(+A9411,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9411,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9411=\"\",\"\",VLOOKUP(F9411,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9411=\"\",\"\",IF(WORKDAY(+A9411,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9411,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9412=\"\",\"\",+IF(+A9412=D9412,+E9412,((+G9412/E9412)^+((NETWORKDAYS(+D9412,A9412,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9412,F9412,Feriados!$A$2:$A$1058)-1))*E9412)))","v":""},{"$f":"IF(A9412=\"\",\"\",+IF(+A9412=D9412,+VLOOKUP(D9412,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9412,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9412=\"\",\"\",+VLOOKUP(+EOMONTH(+F9412,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9412=\"\",\"\",VLOOKUP(D9412,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9412=\"\",\"\",IF(A9412=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9412,-2)+15,Cenários!$A:$D,2,FALSE)>A9412,+VLOOKUP(+EOMONTH(+A9412,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9412,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9412=\"\",\"\",VLOOKUP(F9412,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9412=\"\",\"\",IF(WORKDAY(+A9412,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9412,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9413=\"\",\"\",+IF(+A9413=D9413,+E9413,((+G9413/E9413)^+((NETWORKDAYS(+D9413,A9413,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9413,F9413,Feriados!$A$2:$A$1058)-1))*E9413)))","v":""},{"$f":"IF(A9413=\"\",\"\",+IF(+A9413=D9413,+VLOOKUP(D9413,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9413,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9413=\"\",\"\",+VLOOKUP(+EOMONTH(+F9413,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9413=\"\",\"\",VLOOKUP(D9413,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9413=\"\",\"\",IF(A9413=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9413,-2)+15,Cenários!$A:$D,2,FALSE)>A9413,+VLOOKUP(+EOMONTH(+A9413,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9413,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9413=\"\",\"\",VLOOKUP(F9413,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9413=\"\",\"\",IF(WORKDAY(+A9413,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9413,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9414=\"\",\"\",+IF(+A9414=D9414,+E9414,((+G9414/E9414)^+((NETWORKDAYS(+D9414,A9414,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9414,F9414,Feriados!$A$2:$A$1058)-1))*E9414)))","v":""},{"$f":"IF(A9414=\"\",\"\",+IF(+A9414=D9414,+VLOOKUP(D9414,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9414,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9414=\"\",\"\",+VLOOKUP(+EOMONTH(+F9414,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9414=\"\",\"\",VLOOKUP(D9414,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9414=\"\",\"\",IF(A9414=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9414,-2)+15,Cenários!$A:$D,2,FALSE)>A9414,+VLOOKUP(+EOMONTH(+A9414,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9414,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9414=\"\",\"\",VLOOKUP(F9414,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9414=\"\",\"\",IF(WORKDAY(+A9414,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9414,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9415=\"\",\"\",+IF(+A9415=D9415,+E9415,((+G9415/E9415)^+((NETWORKDAYS(+D9415,A9415,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9415,F9415,Feriados!$A$2:$A$1058)-1))*E9415)))","v":""},{"$f":"IF(A9415=\"\",\"\",+IF(+A9415=D9415,+VLOOKUP(D9415,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9415,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9415=\"\",\"\",+VLOOKUP(+EOMONTH(+F9415,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9415=\"\",\"\",VLOOKUP(D9415,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9415=\"\",\"\",IF(A9415=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9415,-2)+15,Cenários!$A:$D,2,FALSE)>A9415,+VLOOKUP(+EOMONTH(+A9415,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9415,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9415=\"\",\"\",VLOOKUP(F9415,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9415=\"\",\"\",IF(WORKDAY(+A9415,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9415,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9416=\"\",\"\",+IF(+A9416=D9416,+E9416,((+G9416/E9416)^+((NETWORKDAYS(+D9416,A9416,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9416,F9416,Feriados!$A$2:$A$1058)-1))*E9416)))","v":""},{"$f":"IF(A9416=\"\",\"\",+IF(+A9416=D9416,+VLOOKUP(D9416,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9416,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9416=\"\",\"\",+VLOOKUP(+EOMONTH(+F9416,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9416=\"\",\"\",VLOOKUP(D9416,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9416=\"\",\"\",IF(A9416=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9416,-2)+15,Cenários!$A:$D,2,FALSE)>A9416,+VLOOKUP(+EOMONTH(+A9416,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9416,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9416=\"\",\"\",VLOOKUP(F9416,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9416=\"\",\"\",IF(WORKDAY(+A9416,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9416,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9417=\"\",\"\",+IF(+A9417=D9417,+E9417,((+G9417/E9417)^+((NETWORKDAYS(+D9417,A9417,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9417,F9417,Feriados!$A$2:$A$1058)-1))*E9417)))","v":""},{"$f":"IF(A9417=\"\",\"\",+IF(+A9417=D9417,+VLOOKUP(D9417,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9417,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9417=\"\",\"\",+VLOOKUP(+EOMONTH(+F9417,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9417=\"\",\"\",VLOOKUP(D9417,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9417=\"\",\"\",IF(A9417=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9417,-2)+15,Cenários!$A:$D,2,FALSE)>A9417,+VLOOKUP(+EOMONTH(+A9417,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9417,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9417=\"\",\"\",VLOOKUP(F9417,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9417=\"\",\"\",IF(WORKDAY(+A9417,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9417,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9418=\"\",\"\",+IF(+A9418=D9418,+E9418,((+G9418/E9418)^+((NETWORKDAYS(+D9418,A9418,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9418,F9418,Feriados!$A$2:$A$1058)-1))*E9418)))","v":""},{"$f":"IF(A9418=\"\",\"\",+IF(+A9418=D9418,+VLOOKUP(D9418,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9418,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9418=\"\",\"\",+VLOOKUP(+EOMONTH(+F9418,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9418=\"\",\"\",VLOOKUP(D9418,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9418=\"\",\"\",IF(A9418=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9418,-2)+15,Cenários!$A:$D,2,FALSE)>A9418,+VLOOKUP(+EOMONTH(+A9418,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9418,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9418=\"\",\"\",VLOOKUP(F9418,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9418=\"\",\"\",IF(WORKDAY(+A9418,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9418,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9419=\"\",\"\",+IF(+A9419=D9419,+E9419,((+G9419/E9419)^+((NETWORKDAYS(+D9419,A9419,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9419,F9419,Feriados!$A$2:$A$1058)-1))*E9419)))","v":""},{"$f":"IF(A9419=\"\",\"\",+IF(+A9419=D9419,+VLOOKUP(D9419,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9419,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9419=\"\",\"\",+VLOOKUP(+EOMONTH(+F9419,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9419=\"\",\"\",VLOOKUP(D9419,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9419=\"\",\"\",IF(A9419=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9419,-2)+15,Cenários!$A:$D,2,FALSE)>A9419,+VLOOKUP(+EOMONTH(+A9419,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9419,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9419=\"\",\"\",VLOOKUP(F9419,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9419=\"\",\"\",IF(WORKDAY(+A9419,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9419,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9420=\"\",\"\",+IF(+A9420=D9420,+E9420,((+G9420/E9420)^+((NETWORKDAYS(+D9420,A9420,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9420,F9420,Feriados!$A$2:$A$1058)-1))*E9420)))","v":""},{"$f":"IF(A9420=\"\",\"\",+IF(+A9420=D9420,+VLOOKUP(D9420,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9420,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9420=\"\",\"\",+VLOOKUP(+EOMONTH(+F9420,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9420=\"\",\"\",VLOOKUP(D9420,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9420=\"\",\"\",IF(A9420=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9420,-2)+15,Cenários!$A:$D,2,FALSE)>A9420,+VLOOKUP(+EOMONTH(+A9420,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9420,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9420=\"\",\"\",VLOOKUP(F9420,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9420=\"\",\"\",IF(WORKDAY(+A9420,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9420,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9421=\"\",\"\",+IF(+A9421=D9421,+E9421,((+G9421/E9421)^+((NETWORKDAYS(+D9421,A9421,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9421,F9421,Feriados!$A$2:$A$1058)-1))*E9421)))","v":""},{"$f":"IF(A9421=\"\",\"\",+IF(+A9421=D9421,+VLOOKUP(D9421,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9421,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9421=\"\",\"\",+VLOOKUP(+EOMONTH(+F9421,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9421=\"\",\"\",VLOOKUP(D9421,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9421=\"\",\"\",IF(A9421=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9421,-2)+15,Cenários!$A:$D,2,FALSE)>A9421,+VLOOKUP(+EOMONTH(+A9421,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9421,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9421=\"\",\"\",VLOOKUP(F9421,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9421=\"\",\"\",IF(WORKDAY(+A9421,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9421,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9422=\"\",\"\",+IF(+A9422=D9422,+E9422,((+G9422/E9422)^+((NETWORKDAYS(+D9422,A9422,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9422,F9422,Feriados!$A$2:$A$1058)-1))*E9422)))","v":""},{"$f":"IF(A9422=\"\",\"\",+IF(+A9422=D9422,+VLOOKUP(D9422,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9422,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9422=\"\",\"\",+VLOOKUP(+EOMONTH(+F9422,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9422=\"\",\"\",VLOOKUP(D9422,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9422=\"\",\"\",IF(A9422=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9422,-2)+15,Cenários!$A:$D,2,FALSE)>A9422,+VLOOKUP(+EOMONTH(+A9422,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9422,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9422=\"\",\"\",VLOOKUP(F9422,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9422=\"\",\"\",IF(WORKDAY(+A9422,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9422,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9423=\"\",\"\",+IF(+A9423=D9423,+E9423,((+G9423/E9423)^+((NETWORKDAYS(+D9423,A9423,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9423,F9423,Feriados!$A$2:$A$1058)-1))*E9423)))","v":""},{"$f":"IF(A9423=\"\",\"\",+IF(+A9423=D9423,+VLOOKUP(D9423,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9423,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9423=\"\",\"\",+VLOOKUP(+EOMONTH(+F9423,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9423=\"\",\"\",VLOOKUP(D9423,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9423=\"\",\"\",IF(A9423=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9423,-2)+15,Cenários!$A:$D,2,FALSE)>A9423,+VLOOKUP(+EOMONTH(+A9423,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9423,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9423=\"\",\"\",VLOOKUP(F9423,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9423=\"\",\"\",IF(WORKDAY(+A9423,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9423,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9424=\"\",\"\",+IF(+A9424=D9424,+E9424,((+G9424/E9424)^+((NETWORKDAYS(+D9424,A9424,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9424,F9424,Feriados!$A$2:$A$1058)-1))*E9424)))","v":""},{"$f":"IF(A9424=\"\",\"\",+IF(+A9424=D9424,+VLOOKUP(D9424,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9424,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9424=\"\",\"\",+VLOOKUP(+EOMONTH(+F9424,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9424=\"\",\"\",VLOOKUP(D9424,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9424=\"\",\"\",IF(A9424=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9424,-2)+15,Cenários!$A:$D,2,FALSE)>A9424,+VLOOKUP(+EOMONTH(+A9424,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9424,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9424=\"\",\"\",VLOOKUP(F9424,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9424=\"\",\"\",IF(WORKDAY(+A9424,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9424,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9425=\"\",\"\",+IF(+A9425=D9425,+E9425,((+G9425/E9425)^+((NETWORKDAYS(+D9425,A9425,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9425,F9425,Feriados!$A$2:$A$1058)-1))*E9425)))","v":""},{"$f":"IF(A9425=\"\",\"\",+IF(+A9425=D9425,+VLOOKUP(D9425,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9425,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9425=\"\",\"\",+VLOOKUP(+EOMONTH(+F9425,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9425=\"\",\"\",VLOOKUP(D9425,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9425=\"\",\"\",IF(A9425=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9425,-2)+15,Cenários!$A:$D,2,FALSE)>A9425,+VLOOKUP(+EOMONTH(+A9425,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9425,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9425=\"\",\"\",VLOOKUP(F9425,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9425=\"\",\"\",IF(WORKDAY(+A9425,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9425,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9426=\"\",\"\",+IF(+A9426=D9426,+E9426,((+G9426/E9426)^+((NETWORKDAYS(+D9426,A9426,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9426,F9426,Feriados!$A$2:$A$1058)-1))*E9426)))","v":""},{"$f":"IF(A9426=\"\",\"\",+IF(+A9426=D9426,+VLOOKUP(D9426,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9426,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9426=\"\",\"\",+VLOOKUP(+EOMONTH(+F9426,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9426=\"\",\"\",VLOOKUP(D9426,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9426=\"\",\"\",IF(A9426=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9426,-2)+15,Cenários!$A:$D,2,FALSE)>A9426,+VLOOKUP(+EOMONTH(+A9426,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9426,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9426=\"\",\"\",VLOOKUP(F9426,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9426=\"\",\"\",IF(WORKDAY(+A9426,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9426,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9427=\"\",\"\",+IF(+A9427=D9427,+E9427,((+G9427/E9427)^+((NETWORKDAYS(+D9427,A9427,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9427,F9427,Feriados!$A$2:$A$1058)-1))*E9427)))","v":""},{"$f":"IF(A9427=\"\",\"\",+IF(+A9427=D9427,+VLOOKUP(D9427,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9427,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9427=\"\",\"\",+VLOOKUP(+EOMONTH(+F9427,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9427=\"\",\"\",VLOOKUP(D9427,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9427=\"\",\"\",IF(A9427=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9427,-2)+15,Cenários!$A:$D,2,FALSE)>A9427,+VLOOKUP(+EOMONTH(+A9427,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9427,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9427=\"\",\"\",VLOOKUP(F9427,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9427=\"\",\"\",IF(WORKDAY(+A9427,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9427,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9428=\"\",\"\",+IF(+A9428=D9428,+E9428,((+G9428/E9428)^+((NETWORKDAYS(+D9428,A9428,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9428,F9428,Feriados!$A$2:$A$1058)-1))*E9428)))","v":""},{"$f":"IF(A9428=\"\",\"\",+IF(+A9428=D9428,+VLOOKUP(D9428,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9428,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9428=\"\",\"\",+VLOOKUP(+EOMONTH(+F9428,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9428=\"\",\"\",VLOOKUP(D9428,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9428=\"\",\"\",IF(A9428=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9428,-2)+15,Cenários!$A:$D,2,FALSE)>A9428,+VLOOKUP(+EOMONTH(+A9428,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9428,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9428=\"\",\"\",VLOOKUP(F9428,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9428=\"\",\"\",IF(WORKDAY(+A9428,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9428,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9429=\"\",\"\",+IF(+A9429=D9429,+E9429,((+G9429/E9429)^+((NETWORKDAYS(+D9429,A9429,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9429,F9429,Feriados!$A$2:$A$1058)-1))*E9429)))","v":""},{"$f":"IF(A9429=\"\",\"\",+IF(+A9429=D9429,+VLOOKUP(D9429,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9429,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9429=\"\",\"\",+VLOOKUP(+EOMONTH(+F9429,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9429=\"\",\"\",VLOOKUP(D9429,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9429=\"\",\"\",IF(A9429=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9429,-2)+15,Cenários!$A:$D,2,FALSE)>A9429,+VLOOKUP(+EOMONTH(+A9429,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9429,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9429=\"\",\"\",VLOOKUP(F9429,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9429=\"\",\"\",IF(WORKDAY(+A9429,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9429,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9430=\"\",\"\",+IF(+A9430=D9430,+E9430,((+G9430/E9430)^+((NETWORKDAYS(+D9430,A9430,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9430,F9430,Feriados!$A$2:$A$1058)-1))*E9430)))","v":""},{"$f":"IF(A9430=\"\",\"\",+IF(+A9430=D9430,+VLOOKUP(D9430,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9430,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9430=\"\",\"\",+VLOOKUP(+EOMONTH(+F9430,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9430=\"\",\"\",VLOOKUP(D9430,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9430=\"\",\"\",IF(A9430=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9430,-2)+15,Cenários!$A:$D,2,FALSE)>A9430,+VLOOKUP(+EOMONTH(+A9430,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9430,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9430=\"\",\"\",VLOOKUP(F9430,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9430=\"\",\"\",IF(WORKDAY(+A9430,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9430,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9431=\"\",\"\",+IF(+A9431=D9431,+E9431,((+G9431/E9431)^+((NETWORKDAYS(+D9431,A9431,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9431,F9431,Feriados!$A$2:$A$1058)-1))*E9431)))","v":""},{"$f":"IF(A9431=\"\",\"\",+IF(+A9431=D9431,+VLOOKUP(D9431,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9431,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9431=\"\",\"\",+VLOOKUP(+EOMONTH(+F9431,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9431=\"\",\"\",VLOOKUP(D9431,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9431=\"\",\"\",IF(A9431=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9431,-2)+15,Cenários!$A:$D,2,FALSE)>A9431,+VLOOKUP(+EOMONTH(+A9431,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9431,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9431=\"\",\"\",VLOOKUP(F9431,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9431=\"\",\"\",IF(WORKDAY(+A9431,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9431,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9432=\"\",\"\",+IF(+A9432=D9432,+E9432,((+G9432/E9432)^+((NETWORKDAYS(+D9432,A9432,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9432,F9432,Feriados!$A$2:$A$1058)-1))*E9432)))","v":""},{"$f":"IF(A9432=\"\",\"\",+IF(+A9432=D9432,+VLOOKUP(D9432,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9432,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9432=\"\",\"\",+VLOOKUP(+EOMONTH(+F9432,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9432=\"\",\"\",VLOOKUP(D9432,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9432=\"\",\"\",IF(A9432=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9432,-2)+15,Cenários!$A:$D,2,FALSE)>A9432,+VLOOKUP(+EOMONTH(+A9432,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9432,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9432=\"\",\"\",VLOOKUP(F9432,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9432=\"\",\"\",IF(WORKDAY(+A9432,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9432,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9433=\"\",\"\",+IF(+A9433=D9433,+E9433,((+G9433/E9433)^+((NETWORKDAYS(+D9433,A9433,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9433,F9433,Feriados!$A$2:$A$1058)-1))*E9433)))","v":""},{"$f":"IF(A9433=\"\",\"\",+IF(+A9433=D9433,+VLOOKUP(D9433,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9433,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9433=\"\",\"\",+VLOOKUP(+EOMONTH(+F9433,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9433=\"\",\"\",VLOOKUP(D9433,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9433=\"\",\"\",IF(A9433=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9433,-2)+15,Cenários!$A:$D,2,FALSE)>A9433,+VLOOKUP(+EOMONTH(+A9433,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9433,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9433=\"\",\"\",VLOOKUP(F9433,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9433=\"\",\"\",IF(WORKDAY(+A9433,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9433,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9434=\"\",\"\",+IF(+A9434=D9434,+E9434,((+G9434/E9434)^+((NETWORKDAYS(+D9434,A9434,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9434,F9434,Feriados!$A$2:$A$1058)-1))*E9434)))","v":""},{"$f":"IF(A9434=\"\",\"\",+IF(+A9434=D9434,+VLOOKUP(D9434,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9434,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9434=\"\",\"\",+VLOOKUP(+EOMONTH(+F9434,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9434=\"\",\"\",VLOOKUP(D9434,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9434=\"\",\"\",IF(A9434=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9434,-2)+15,Cenários!$A:$D,2,FALSE)>A9434,+VLOOKUP(+EOMONTH(+A9434,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9434,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9434=\"\",\"\",VLOOKUP(F9434,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9434=\"\",\"\",IF(WORKDAY(+A9434,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9434,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9435=\"\",\"\",+IF(+A9435=D9435,+E9435,((+G9435/E9435)^+((NETWORKDAYS(+D9435,A9435,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9435,F9435,Feriados!$A$2:$A$1058)-1))*E9435)))","v":""},{"$f":"IF(A9435=\"\",\"\",+IF(+A9435=D9435,+VLOOKUP(D9435,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9435,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9435=\"\",\"\",+VLOOKUP(+EOMONTH(+F9435,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9435=\"\",\"\",VLOOKUP(D9435,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9435=\"\",\"\",IF(A9435=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9435,-2)+15,Cenários!$A:$D,2,FALSE)>A9435,+VLOOKUP(+EOMONTH(+A9435,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9435,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9435=\"\",\"\",VLOOKUP(F9435,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9435=\"\",\"\",IF(WORKDAY(+A9435,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9435,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9436=\"\",\"\",+IF(+A9436=D9436,+E9436,((+G9436/E9436)^+((NETWORKDAYS(+D9436,A9436,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9436,F9436,Feriados!$A$2:$A$1058)-1))*E9436)))","v":""},{"$f":"IF(A9436=\"\",\"\",+IF(+A9436=D9436,+VLOOKUP(D9436,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9436,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9436=\"\",\"\",+VLOOKUP(+EOMONTH(+F9436,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9436=\"\",\"\",VLOOKUP(D9436,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9436=\"\",\"\",IF(A9436=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9436,-2)+15,Cenários!$A:$D,2,FALSE)>A9436,+VLOOKUP(+EOMONTH(+A9436,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9436,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9436=\"\",\"\",VLOOKUP(F9436,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9436=\"\",\"\",IF(WORKDAY(+A9436,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9436,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9437=\"\",\"\",+IF(+A9437=D9437,+E9437,((+G9437/E9437)^+((NETWORKDAYS(+D9437,A9437,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9437,F9437,Feriados!$A$2:$A$1058)-1))*E9437)))","v":""},{"$f":"IF(A9437=\"\",\"\",+IF(+A9437=D9437,+VLOOKUP(D9437,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9437,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9437=\"\",\"\",+VLOOKUP(+EOMONTH(+F9437,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9437=\"\",\"\",VLOOKUP(D9437,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9437=\"\",\"\",IF(A9437=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9437,-2)+15,Cenários!$A:$D,2,FALSE)>A9437,+VLOOKUP(+EOMONTH(+A9437,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9437,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9437=\"\",\"\",VLOOKUP(F9437,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9437=\"\",\"\",IF(WORKDAY(+A9437,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9437,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9438=\"\",\"\",+IF(+A9438=D9438,+E9438,((+G9438/E9438)^+((NETWORKDAYS(+D9438,A9438,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9438,F9438,Feriados!$A$2:$A$1058)-1))*E9438)))","v":""},{"$f":"IF(A9438=\"\",\"\",+IF(+A9438=D9438,+VLOOKUP(D9438,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9438,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9438=\"\",\"\",+VLOOKUP(+EOMONTH(+F9438,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9438=\"\",\"\",VLOOKUP(D9438,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9438=\"\",\"\",IF(A9438=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9438,-2)+15,Cenários!$A:$D,2,FALSE)>A9438,+VLOOKUP(+EOMONTH(+A9438,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9438,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9438=\"\",\"\",VLOOKUP(F9438,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9438=\"\",\"\",IF(WORKDAY(+A9438,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9438,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9439=\"\",\"\",+IF(+A9439=D9439,+E9439,((+G9439/E9439)^+((NETWORKDAYS(+D9439,A9439,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9439,F9439,Feriados!$A$2:$A$1058)-1))*E9439)))","v":""},{"$f":"IF(A9439=\"\",\"\",+IF(+A9439=D9439,+VLOOKUP(D9439,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9439,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9439=\"\",\"\",+VLOOKUP(+EOMONTH(+F9439,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9439=\"\",\"\",VLOOKUP(D9439,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9439=\"\",\"\",IF(A9439=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9439,-2)+15,Cenários!$A:$D,2,FALSE)>A9439,+VLOOKUP(+EOMONTH(+A9439,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9439,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9439=\"\",\"\",VLOOKUP(F9439,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9439=\"\",\"\",IF(WORKDAY(+A9439,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9439,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9440=\"\",\"\",+IF(+A9440=D9440,+E9440,((+G9440/E9440)^+((NETWORKDAYS(+D9440,A9440,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9440,F9440,Feriados!$A$2:$A$1058)-1))*E9440)))","v":""},{"$f":"IF(A9440=\"\",\"\",+IF(+A9440=D9440,+VLOOKUP(D9440,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9440,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9440=\"\",\"\",+VLOOKUP(+EOMONTH(+F9440,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9440=\"\",\"\",VLOOKUP(D9440,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9440=\"\",\"\",IF(A9440=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9440,-2)+15,Cenários!$A:$D,2,FALSE)>A9440,+VLOOKUP(+EOMONTH(+A9440,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9440,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9440=\"\",\"\",VLOOKUP(F9440,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9440=\"\",\"\",IF(WORKDAY(+A9440,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9440,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9441=\"\",\"\",+IF(+A9441=D9441,+E9441,((+G9441/E9441)^+((NETWORKDAYS(+D9441,A9441,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9441,F9441,Feriados!$A$2:$A$1058)-1))*E9441)))","v":""},{"$f":"IF(A9441=\"\",\"\",+IF(+A9441=D9441,+VLOOKUP(D9441,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9441,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9441=\"\",\"\",+VLOOKUP(+EOMONTH(+F9441,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9441=\"\",\"\",VLOOKUP(D9441,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9441=\"\",\"\",IF(A9441=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9441,-2)+15,Cenários!$A:$D,2,FALSE)>A9441,+VLOOKUP(+EOMONTH(+A9441,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9441,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9441=\"\",\"\",VLOOKUP(F9441,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9441=\"\",\"\",IF(WORKDAY(+A9441,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9441,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9442=\"\",\"\",+IF(+A9442=D9442,+E9442,((+G9442/E9442)^+((NETWORKDAYS(+D9442,A9442,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9442,F9442,Feriados!$A$2:$A$1058)-1))*E9442)))","v":""},{"$f":"IF(A9442=\"\",\"\",+IF(+A9442=D9442,+VLOOKUP(D9442,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9442,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9442=\"\",\"\",+VLOOKUP(+EOMONTH(+F9442,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9442=\"\",\"\",VLOOKUP(D9442,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9442=\"\",\"\",IF(A9442=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9442,-2)+15,Cenários!$A:$D,2,FALSE)>A9442,+VLOOKUP(+EOMONTH(+A9442,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9442,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9442=\"\",\"\",VLOOKUP(F9442,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9442=\"\",\"\",IF(WORKDAY(+A9442,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9442,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9443=\"\",\"\",+IF(+A9443=D9443,+E9443,((+G9443/E9443)^+((NETWORKDAYS(+D9443,A9443,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9443,F9443,Feriados!$A$2:$A$1058)-1))*E9443)))","v":""},{"$f":"IF(A9443=\"\",\"\",+IF(+A9443=D9443,+VLOOKUP(D9443,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9443,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9443=\"\",\"\",+VLOOKUP(+EOMONTH(+F9443,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9443=\"\",\"\",VLOOKUP(D9443,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9443=\"\",\"\",IF(A9443=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9443,-2)+15,Cenários!$A:$D,2,FALSE)>A9443,+VLOOKUP(+EOMONTH(+A9443,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9443,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9443=\"\",\"\",VLOOKUP(F9443,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9443=\"\",\"\",IF(WORKDAY(+A9443,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9443,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9444=\"\",\"\",+IF(+A9444=D9444,+E9444,((+G9444/E9444)^+((NETWORKDAYS(+D9444,A9444,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9444,F9444,Feriados!$A$2:$A$1058)-1))*E9444)))","v":""},{"$f":"IF(A9444=\"\",\"\",+IF(+A9444=D9444,+VLOOKUP(D9444,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9444,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9444=\"\",\"\",+VLOOKUP(+EOMONTH(+F9444,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9444=\"\",\"\",VLOOKUP(D9444,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9444=\"\",\"\",IF(A9444=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9444,-2)+15,Cenários!$A:$D,2,FALSE)>A9444,+VLOOKUP(+EOMONTH(+A9444,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9444,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9444=\"\",\"\",VLOOKUP(F9444,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9444=\"\",\"\",IF(WORKDAY(+A9444,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9444,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9445=\"\",\"\",+IF(+A9445=D9445,+E9445,((+G9445/E9445)^+((NETWORKDAYS(+D9445,A9445,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9445,F9445,Feriados!$A$2:$A$1058)-1))*E9445)))","v":""},{"$f":"IF(A9445=\"\",\"\",+IF(+A9445=D9445,+VLOOKUP(D9445,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9445,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9445=\"\",\"\",+VLOOKUP(+EOMONTH(+F9445,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9445=\"\",\"\",VLOOKUP(D9445,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9445=\"\",\"\",IF(A9445=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9445,-2)+15,Cenários!$A:$D,2,FALSE)>A9445,+VLOOKUP(+EOMONTH(+A9445,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9445,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9445=\"\",\"\",VLOOKUP(F9445,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9445=\"\",\"\",IF(WORKDAY(+A9445,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9445,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9446=\"\",\"\",+IF(+A9446=D9446,+E9446,((+G9446/E9446)^+((NETWORKDAYS(+D9446,A9446,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9446,F9446,Feriados!$A$2:$A$1058)-1))*E9446)))","v":""},{"$f":"IF(A9446=\"\",\"\",+IF(+A9446=D9446,+VLOOKUP(D9446,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9446,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9446=\"\",\"\",+VLOOKUP(+EOMONTH(+F9446,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9446=\"\",\"\",VLOOKUP(D9446,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9446=\"\",\"\",IF(A9446=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9446,-2)+15,Cenários!$A:$D,2,FALSE)>A9446,+VLOOKUP(+EOMONTH(+A9446,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9446,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9446=\"\",\"\",VLOOKUP(F9446,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9446=\"\",\"\",IF(WORKDAY(+A9446,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9446,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9447=\"\",\"\",+IF(+A9447=D9447,+E9447,((+G9447/E9447)^+((NETWORKDAYS(+D9447,A9447,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9447,F9447,Feriados!$A$2:$A$1058)-1))*E9447)))","v":""},{"$f":"IF(A9447=\"\",\"\",+IF(+A9447=D9447,+VLOOKUP(D9447,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9447,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9447=\"\",\"\",+VLOOKUP(+EOMONTH(+F9447,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9447=\"\",\"\",VLOOKUP(D9447,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9447=\"\",\"\",IF(A9447=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9447,-2)+15,Cenários!$A:$D,2,FALSE)>A9447,+VLOOKUP(+EOMONTH(+A9447,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9447,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9447=\"\",\"\",VLOOKUP(F9447,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9447=\"\",\"\",IF(WORKDAY(+A9447,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9447,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9448=\"\",\"\",+IF(+A9448=D9448,+E9448,((+G9448/E9448)^+((NETWORKDAYS(+D9448,A9448,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9448,F9448,Feriados!$A$2:$A$1058)-1))*E9448)))","v":""},{"$f":"IF(A9448=\"\",\"\",+IF(+A9448=D9448,+VLOOKUP(D9448,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9448,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9448=\"\",\"\",+VLOOKUP(+EOMONTH(+F9448,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9448=\"\",\"\",VLOOKUP(D9448,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9448=\"\",\"\",IF(A9448=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9448,-2)+15,Cenários!$A:$D,2,FALSE)>A9448,+VLOOKUP(+EOMONTH(+A9448,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9448,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9448=\"\",\"\",VLOOKUP(F9448,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9448=\"\",\"\",IF(WORKDAY(+A9448,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9448,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9449=\"\",\"\",+IF(+A9449=D9449,+E9449,((+G9449/E9449)^+((NETWORKDAYS(+D9449,A9449,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9449,F9449,Feriados!$A$2:$A$1058)-1))*E9449)))","v":""},{"$f":"IF(A9449=\"\",\"\",+IF(+A9449=D9449,+VLOOKUP(D9449,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9449,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9449=\"\",\"\",+VLOOKUP(+EOMONTH(+F9449,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9449=\"\",\"\",VLOOKUP(D9449,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9449=\"\",\"\",IF(A9449=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9449,-2)+15,Cenários!$A:$D,2,FALSE)>A9449,+VLOOKUP(+EOMONTH(+A9449,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9449,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9449=\"\",\"\",VLOOKUP(F9449,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9449=\"\",\"\",IF(WORKDAY(+A9449,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9449,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9450=\"\",\"\",+IF(+A9450=D9450,+E9450,((+G9450/E9450)^+((NETWORKDAYS(+D9450,A9450,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9450,F9450,Feriados!$A$2:$A$1058)-1))*E9450)))","v":""},{"$f":"IF(A9450=\"\",\"\",+IF(+A9450=D9450,+VLOOKUP(D9450,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9450,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9450=\"\",\"\",+VLOOKUP(+EOMONTH(+F9450,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9450=\"\",\"\",VLOOKUP(D9450,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9450=\"\",\"\",IF(A9450=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9450,-2)+15,Cenários!$A:$D,2,FALSE)>A9450,+VLOOKUP(+EOMONTH(+A9450,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9450,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9450=\"\",\"\",VLOOKUP(F9450,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9450=\"\",\"\",IF(WORKDAY(+A9450,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9450,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9451=\"\",\"\",+IF(+A9451=D9451,+E9451,((+G9451/E9451)^+((NETWORKDAYS(+D9451,A9451,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9451,F9451,Feriados!$A$2:$A$1058)-1))*E9451)))","v":""},{"$f":"IF(A9451=\"\",\"\",+IF(+A9451=D9451,+VLOOKUP(D9451,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9451,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9451=\"\",\"\",+VLOOKUP(+EOMONTH(+F9451,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9451=\"\",\"\",VLOOKUP(D9451,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9451=\"\",\"\",IF(A9451=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9451,-2)+15,Cenários!$A:$D,2,FALSE)>A9451,+VLOOKUP(+EOMONTH(+A9451,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9451,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9451=\"\",\"\",VLOOKUP(F9451,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9451=\"\",\"\",IF(WORKDAY(+A9451,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9451,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9452=\"\",\"\",+IF(+A9452=D9452,+E9452,((+G9452/E9452)^+((NETWORKDAYS(+D9452,A9452,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9452,F9452,Feriados!$A$2:$A$1058)-1))*E9452)))","v":""},{"$f":"IF(A9452=\"\",\"\",+IF(+A9452=D9452,+VLOOKUP(D9452,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9452,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9452=\"\",\"\",+VLOOKUP(+EOMONTH(+F9452,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9452=\"\",\"\",VLOOKUP(D9452,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9452=\"\",\"\",IF(A9452=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9452,-2)+15,Cenários!$A:$D,2,FALSE)>A9452,+VLOOKUP(+EOMONTH(+A9452,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9452,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9452=\"\",\"\",VLOOKUP(F9452,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9452=\"\",\"\",IF(WORKDAY(+A9452,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9452,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9453=\"\",\"\",+IF(+A9453=D9453,+E9453,((+G9453/E9453)^+((NETWORKDAYS(+D9453,A9453,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9453,F9453,Feriados!$A$2:$A$1058)-1))*E9453)))","v":""},{"$f":"IF(A9453=\"\",\"\",+IF(+A9453=D9453,+VLOOKUP(D9453,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9453,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9453=\"\",\"\",+VLOOKUP(+EOMONTH(+F9453,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9453=\"\",\"\",VLOOKUP(D9453,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9453=\"\",\"\",IF(A9453=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9453,-2)+15,Cenários!$A:$D,2,FALSE)>A9453,+VLOOKUP(+EOMONTH(+A9453,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9453,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9453=\"\",\"\",VLOOKUP(F9453,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9453=\"\",\"\",IF(WORKDAY(+A9453,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9453,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9454=\"\",\"\",+IF(+A9454=D9454,+E9454,((+G9454/E9454)^+((NETWORKDAYS(+D9454,A9454,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9454,F9454,Feriados!$A$2:$A$1058)-1))*E9454)))","v":""},{"$f":"IF(A9454=\"\",\"\",+IF(+A9454=D9454,+VLOOKUP(D9454,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9454,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9454=\"\",\"\",+VLOOKUP(+EOMONTH(+F9454,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9454=\"\",\"\",VLOOKUP(D9454,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9454=\"\",\"\",IF(A9454=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9454,-2)+15,Cenários!$A:$D,2,FALSE)>A9454,+VLOOKUP(+EOMONTH(+A9454,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9454,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9454=\"\",\"\",VLOOKUP(F9454,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9454=\"\",\"\",IF(WORKDAY(+A9454,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9454,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9455=\"\",\"\",+IF(+A9455=D9455,+E9455,((+G9455/E9455)^+((NETWORKDAYS(+D9455,A9455,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9455,F9455,Feriados!$A$2:$A$1058)-1))*E9455)))","v":""},{"$f":"IF(A9455=\"\",\"\",+IF(+A9455=D9455,+VLOOKUP(D9455,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9455,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9455=\"\",\"\",+VLOOKUP(+EOMONTH(+F9455,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9455=\"\",\"\",VLOOKUP(D9455,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9455=\"\",\"\",IF(A9455=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9455,-2)+15,Cenários!$A:$D,2,FALSE)>A9455,+VLOOKUP(+EOMONTH(+A9455,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9455,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9455=\"\",\"\",VLOOKUP(F9455,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9455=\"\",\"\",IF(WORKDAY(+A9455,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9455,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9456=\"\",\"\",+IF(+A9456=D9456,+E9456,((+G9456/E9456)^+((NETWORKDAYS(+D9456,A9456,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9456,F9456,Feriados!$A$2:$A$1058)-1))*E9456)))","v":""},{"$f":"IF(A9456=\"\",\"\",+IF(+A9456=D9456,+VLOOKUP(D9456,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9456,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9456=\"\",\"\",+VLOOKUP(+EOMONTH(+F9456,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9456=\"\",\"\",VLOOKUP(D9456,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9456=\"\",\"\",IF(A9456=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9456,-2)+15,Cenários!$A:$D,2,FALSE)>A9456,+VLOOKUP(+EOMONTH(+A9456,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9456,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9456=\"\",\"\",VLOOKUP(F9456,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9456=\"\",\"\",IF(WORKDAY(+A9456,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9456,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9457=\"\",\"\",+IF(+A9457=D9457,+E9457,((+G9457/E9457)^+((NETWORKDAYS(+D9457,A9457,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9457,F9457,Feriados!$A$2:$A$1058)-1))*E9457)))","v":""},{"$f":"IF(A9457=\"\",\"\",+IF(+A9457=D9457,+VLOOKUP(D9457,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9457,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9457=\"\",\"\",+VLOOKUP(+EOMONTH(+F9457,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9457=\"\",\"\",VLOOKUP(D9457,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9457=\"\",\"\",IF(A9457=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9457,-2)+15,Cenários!$A:$D,2,FALSE)>A9457,+VLOOKUP(+EOMONTH(+A9457,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9457,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9457=\"\",\"\",VLOOKUP(F9457,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9457=\"\",\"\",IF(WORKDAY(+A9457,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9457,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9458=\"\",\"\",+IF(+A9458=D9458,+E9458,((+G9458/E9458)^+((NETWORKDAYS(+D9458,A9458,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9458,F9458,Feriados!$A$2:$A$1058)-1))*E9458)))","v":""},{"$f":"IF(A9458=\"\",\"\",+IF(+A9458=D9458,+VLOOKUP(D9458,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9458,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9458=\"\",\"\",+VLOOKUP(+EOMONTH(+F9458,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9458=\"\",\"\",VLOOKUP(D9458,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9458=\"\",\"\",IF(A9458=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9458,-2)+15,Cenários!$A:$D,2,FALSE)>A9458,+VLOOKUP(+EOMONTH(+A9458,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9458,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9458=\"\",\"\",VLOOKUP(F9458,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9458=\"\",\"\",IF(WORKDAY(+A9458,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9458,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9459=\"\",\"\",+IF(+A9459=D9459,+E9459,((+G9459/E9459)^+((NETWORKDAYS(+D9459,A9459,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9459,F9459,Feriados!$A$2:$A$1058)-1))*E9459)))","v":""},{"$f":"IF(A9459=\"\",\"\",+IF(+A9459=D9459,+VLOOKUP(D9459,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9459,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9459=\"\",\"\",+VLOOKUP(+EOMONTH(+F9459,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9459=\"\",\"\",VLOOKUP(D9459,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9459=\"\",\"\",IF(A9459=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9459,-2)+15,Cenários!$A:$D,2,FALSE)>A9459,+VLOOKUP(+EOMONTH(+A9459,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9459,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9459=\"\",\"\",VLOOKUP(F9459,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9459=\"\",\"\",IF(WORKDAY(+A9459,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9459,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9460=\"\",\"\",+IF(+A9460=D9460,+E9460,((+G9460/E9460)^+((NETWORKDAYS(+D9460,A9460,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9460,F9460,Feriados!$A$2:$A$1058)-1))*E9460)))","v":""},{"$f":"IF(A9460=\"\",\"\",+IF(+A9460=D9460,+VLOOKUP(D9460,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9460,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9460=\"\",\"\",+VLOOKUP(+EOMONTH(+F9460,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9460=\"\",\"\",VLOOKUP(D9460,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9460=\"\",\"\",IF(A9460=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9460,-2)+15,Cenários!$A:$D,2,FALSE)>A9460,+VLOOKUP(+EOMONTH(+A9460,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9460,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9460=\"\",\"\",VLOOKUP(F9460,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9460=\"\",\"\",IF(WORKDAY(+A9460,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9460,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9461=\"\",\"\",+IF(+A9461=D9461,+E9461,((+G9461/E9461)^+((NETWORKDAYS(+D9461,A9461,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9461,F9461,Feriados!$A$2:$A$1058)-1))*E9461)))","v":""},{"$f":"IF(A9461=\"\",\"\",+IF(+A9461=D9461,+VLOOKUP(D9461,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9461,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9461=\"\",\"\",+VLOOKUP(+EOMONTH(+F9461,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9461=\"\",\"\",VLOOKUP(D9461,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9461=\"\",\"\",IF(A9461=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9461,-2)+15,Cenários!$A:$D,2,FALSE)>A9461,+VLOOKUP(+EOMONTH(+A9461,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9461,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9461=\"\",\"\",VLOOKUP(F9461,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9461=\"\",\"\",IF(WORKDAY(+A9461,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9461,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9462=\"\",\"\",+IF(+A9462=D9462,+E9462,((+G9462/E9462)^+((NETWORKDAYS(+D9462,A9462,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9462,F9462,Feriados!$A$2:$A$1058)-1))*E9462)))","v":""},{"$f":"IF(A9462=\"\",\"\",+IF(+A9462=D9462,+VLOOKUP(D9462,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9462,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9462=\"\",\"\",+VLOOKUP(+EOMONTH(+F9462,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9462=\"\",\"\",VLOOKUP(D9462,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9462=\"\",\"\",IF(A9462=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9462,-2)+15,Cenários!$A:$D,2,FALSE)>A9462,+VLOOKUP(+EOMONTH(+A9462,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9462,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9462=\"\",\"\",VLOOKUP(F9462,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9462=\"\",\"\",IF(WORKDAY(+A9462,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9462,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9463=\"\",\"\",+IF(+A9463=D9463,+E9463,((+G9463/E9463)^+((NETWORKDAYS(+D9463,A9463,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9463,F9463,Feriados!$A$2:$A$1058)-1))*E9463)))","v":""},{"$f":"IF(A9463=\"\",\"\",+IF(+A9463=D9463,+VLOOKUP(D9463,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9463,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9463=\"\",\"\",+VLOOKUP(+EOMONTH(+F9463,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9463=\"\",\"\",VLOOKUP(D9463,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9463=\"\",\"\",IF(A9463=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9463,-2)+15,Cenários!$A:$D,2,FALSE)>A9463,+VLOOKUP(+EOMONTH(+A9463,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9463,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9463=\"\",\"\",VLOOKUP(F9463,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9463=\"\",\"\",IF(WORKDAY(+A9463,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9463,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9464=\"\",\"\",+IF(+A9464=D9464,+E9464,((+G9464/E9464)^+((NETWORKDAYS(+D9464,A9464,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9464,F9464,Feriados!$A$2:$A$1058)-1))*E9464)))","v":""},{"$f":"IF(A9464=\"\",\"\",+IF(+A9464=D9464,+VLOOKUP(D9464,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9464,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9464=\"\",\"\",+VLOOKUP(+EOMONTH(+F9464,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9464=\"\",\"\",VLOOKUP(D9464,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9464=\"\",\"\",IF(A9464=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9464,-2)+15,Cenários!$A:$D,2,FALSE)>A9464,+VLOOKUP(+EOMONTH(+A9464,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9464,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9464=\"\",\"\",VLOOKUP(F9464,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9464=\"\",\"\",IF(WORKDAY(+A9464,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9464,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9465=\"\",\"\",+IF(+A9465=D9465,+E9465,((+G9465/E9465)^+((NETWORKDAYS(+D9465,A9465,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9465,F9465,Feriados!$A$2:$A$1058)-1))*E9465)))","v":""},{"$f":"IF(A9465=\"\",\"\",+IF(+A9465=D9465,+VLOOKUP(D9465,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9465,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9465=\"\",\"\",+VLOOKUP(+EOMONTH(+F9465,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9465=\"\",\"\",VLOOKUP(D9465,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9465=\"\",\"\",IF(A9465=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9465,-2)+15,Cenários!$A:$D,2,FALSE)>A9465,+VLOOKUP(+EOMONTH(+A9465,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9465,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9465=\"\",\"\",VLOOKUP(F9465,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9465=\"\",\"\",IF(WORKDAY(+A9465,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9465,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9466=\"\",\"\",+IF(+A9466=D9466,+E9466,((+G9466/E9466)^+((NETWORKDAYS(+D9466,A9466,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9466,F9466,Feriados!$A$2:$A$1058)-1))*E9466)))","v":""},{"$f":"IF(A9466=\"\",\"\",+IF(+A9466=D9466,+VLOOKUP(D9466,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9466,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9466=\"\",\"\",+VLOOKUP(+EOMONTH(+F9466,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9466=\"\",\"\",VLOOKUP(D9466,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9466=\"\",\"\",IF(A9466=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9466,-2)+15,Cenários!$A:$D,2,FALSE)>A9466,+VLOOKUP(+EOMONTH(+A9466,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9466,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9466=\"\",\"\",VLOOKUP(F9466,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9466=\"\",\"\",IF(WORKDAY(+A9466,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9466,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9467=\"\",\"\",+IF(+A9467=D9467,+E9467,((+G9467/E9467)^+((NETWORKDAYS(+D9467,A9467,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9467,F9467,Feriados!$A$2:$A$1058)-1))*E9467)))","v":""},{"$f":"IF(A9467=\"\",\"\",+IF(+A9467=D9467,+VLOOKUP(D9467,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9467,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9467=\"\",\"\",+VLOOKUP(+EOMONTH(+F9467,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9467=\"\",\"\",VLOOKUP(D9467,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9467=\"\",\"\",IF(A9467=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9467,-2)+15,Cenários!$A:$D,2,FALSE)>A9467,+VLOOKUP(+EOMONTH(+A9467,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9467,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9467=\"\",\"\",VLOOKUP(F9467,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9467=\"\",\"\",IF(WORKDAY(+A9467,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9467,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9468=\"\",\"\",+IF(+A9468=D9468,+E9468,((+G9468/E9468)^+((NETWORKDAYS(+D9468,A9468,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9468,F9468,Feriados!$A$2:$A$1058)-1))*E9468)))","v":""},{"$f":"IF(A9468=\"\",\"\",+IF(+A9468=D9468,+VLOOKUP(D9468,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9468,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9468=\"\",\"\",+VLOOKUP(+EOMONTH(+F9468,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9468=\"\",\"\",VLOOKUP(D9468,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9468=\"\",\"\",IF(A9468=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9468,-2)+15,Cenários!$A:$D,2,FALSE)>A9468,+VLOOKUP(+EOMONTH(+A9468,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9468,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9468=\"\",\"\",VLOOKUP(F9468,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9468=\"\",\"\",IF(WORKDAY(+A9468,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9468,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9469=\"\",\"\",+IF(+A9469=D9469,+E9469,((+G9469/E9469)^+((NETWORKDAYS(+D9469,A9469,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9469,F9469,Feriados!$A$2:$A$1058)-1))*E9469)))","v":""},{"$f":"IF(A9469=\"\",\"\",+IF(+A9469=D9469,+VLOOKUP(D9469,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9469,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9469=\"\",\"\",+VLOOKUP(+EOMONTH(+F9469,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9469=\"\",\"\",VLOOKUP(D9469,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9469=\"\",\"\",IF(A9469=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9469,-2)+15,Cenários!$A:$D,2,FALSE)>A9469,+VLOOKUP(+EOMONTH(+A9469,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9469,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9469=\"\",\"\",VLOOKUP(F9469,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9469=\"\",\"\",IF(WORKDAY(+A9469,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9469,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9470=\"\",\"\",+IF(+A9470=D9470,+E9470,((+G9470/E9470)^+((NETWORKDAYS(+D9470,A9470,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9470,F9470,Feriados!$A$2:$A$1058)-1))*E9470)))","v":""},{"$f":"IF(A9470=\"\",\"\",+IF(+A9470=D9470,+VLOOKUP(D9470,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9470,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9470=\"\",\"\",+VLOOKUP(+EOMONTH(+F9470,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9470=\"\",\"\",VLOOKUP(D9470,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9470=\"\",\"\",IF(A9470=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9470,-2)+15,Cenários!$A:$D,2,FALSE)>A9470,+VLOOKUP(+EOMONTH(+A9470,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9470,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9470=\"\",\"\",VLOOKUP(F9470,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9470=\"\",\"\",IF(WORKDAY(+A9470,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9470,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9471=\"\",\"\",+IF(+A9471=D9471,+E9471,((+G9471/E9471)^+((NETWORKDAYS(+D9471,A9471,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9471,F9471,Feriados!$A$2:$A$1058)-1))*E9471)))","v":""},{"$f":"IF(A9471=\"\",\"\",+IF(+A9471=D9471,+VLOOKUP(D9471,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9471,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9471=\"\",\"\",+VLOOKUP(+EOMONTH(+F9471,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9471=\"\",\"\",VLOOKUP(D9471,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9471=\"\",\"\",IF(A9471=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9471,-2)+15,Cenários!$A:$D,2,FALSE)>A9471,+VLOOKUP(+EOMONTH(+A9471,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9471,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9471=\"\",\"\",VLOOKUP(F9471,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9471=\"\",\"\",IF(WORKDAY(+A9471,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9471,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9472=\"\",\"\",+IF(+A9472=D9472,+E9472,((+G9472/E9472)^+((NETWORKDAYS(+D9472,A9472,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9472,F9472,Feriados!$A$2:$A$1058)-1))*E9472)))","v":""},{"$f":"IF(A9472=\"\",\"\",+IF(+A9472=D9472,+VLOOKUP(D9472,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9472,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9472=\"\",\"\",+VLOOKUP(+EOMONTH(+F9472,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9472=\"\",\"\",VLOOKUP(D9472,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9472=\"\",\"\",IF(A9472=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9472,-2)+15,Cenários!$A:$D,2,FALSE)>A9472,+VLOOKUP(+EOMONTH(+A9472,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9472,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9472=\"\",\"\",VLOOKUP(F9472,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9472=\"\",\"\",IF(WORKDAY(+A9472,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9472,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9473=\"\",\"\",+IF(+A9473=D9473,+E9473,((+G9473/E9473)^+((NETWORKDAYS(+D9473,A9473,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9473,F9473,Feriados!$A$2:$A$1058)-1))*E9473)))","v":""},{"$f":"IF(A9473=\"\",\"\",+IF(+A9473=D9473,+VLOOKUP(D9473,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9473,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9473=\"\",\"\",+VLOOKUP(+EOMONTH(+F9473,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9473=\"\",\"\",VLOOKUP(D9473,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9473=\"\",\"\",IF(A9473=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9473,-2)+15,Cenários!$A:$D,2,FALSE)>A9473,+VLOOKUP(+EOMONTH(+A9473,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9473,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9473=\"\",\"\",VLOOKUP(F9473,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9473=\"\",\"\",IF(WORKDAY(+A9473,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9473,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9474=\"\",\"\",+IF(+A9474=D9474,+E9474,((+G9474/E9474)^+((NETWORKDAYS(+D9474,A9474,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9474,F9474,Feriados!$A$2:$A$1058)-1))*E9474)))","v":""},{"$f":"IF(A9474=\"\",\"\",+IF(+A9474=D9474,+VLOOKUP(D9474,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9474,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9474=\"\",\"\",+VLOOKUP(+EOMONTH(+F9474,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9474=\"\",\"\",VLOOKUP(D9474,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9474=\"\",\"\",IF(A9474=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9474,-2)+15,Cenários!$A:$D,2,FALSE)>A9474,+VLOOKUP(+EOMONTH(+A9474,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9474,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9474=\"\",\"\",VLOOKUP(F9474,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9474=\"\",\"\",IF(WORKDAY(+A9474,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9474,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9475=\"\",\"\",+IF(+A9475=D9475,+E9475,((+G9475/E9475)^+((NETWORKDAYS(+D9475,A9475,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9475,F9475,Feriados!$A$2:$A$1058)-1))*E9475)))","v":""},{"$f":"IF(A9475=\"\",\"\",+IF(+A9475=D9475,+VLOOKUP(D9475,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9475,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9475=\"\",\"\",+VLOOKUP(+EOMONTH(+F9475,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9475=\"\",\"\",VLOOKUP(D9475,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9475=\"\",\"\",IF(A9475=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9475,-2)+15,Cenários!$A:$D,2,FALSE)>A9475,+VLOOKUP(+EOMONTH(+A9475,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9475,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9475=\"\",\"\",VLOOKUP(F9475,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9475=\"\",\"\",IF(WORKDAY(+A9475,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9475,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9476=\"\",\"\",+IF(+A9476=D9476,+E9476,((+G9476/E9476)^+((NETWORKDAYS(+D9476,A9476,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9476,F9476,Feriados!$A$2:$A$1058)-1))*E9476)))","v":""},{"$f":"IF(A9476=\"\",\"\",+IF(+A9476=D9476,+VLOOKUP(D9476,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9476,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9476=\"\",\"\",+VLOOKUP(+EOMONTH(+F9476,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9476=\"\",\"\",VLOOKUP(D9476,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9476=\"\",\"\",IF(A9476=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9476,-2)+15,Cenários!$A:$D,2,FALSE)>A9476,+VLOOKUP(+EOMONTH(+A9476,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9476,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9476=\"\",\"\",VLOOKUP(F9476,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9476=\"\",\"\",IF(WORKDAY(+A9476,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9476,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9477=\"\",\"\",+IF(+A9477=D9477,+E9477,((+G9477/E9477)^+((NETWORKDAYS(+D9477,A9477,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9477,F9477,Feriados!$A$2:$A$1058)-1))*E9477)))","v":""},{"$f":"IF(A9477=\"\",\"\",+IF(+A9477=D9477,+VLOOKUP(D9477,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9477,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9477=\"\",\"\",+VLOOKUP(+EOMONTH(+F9477,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9477=\"\",\"\",VLOOKUP(D9477,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9477=\"\",\"\",IF(A9477=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9477,-2)+15,Cenários!$A:$D,2,FALSE)>A9477,+VLOOKUP(+EOMONTH(+A9477,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9477,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9477=\"\",\"\",VLOOKUP(F9477,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9477=\"\",\"\",IF(WORKDAY(+A9477,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9477,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9478=\"\",\"\",+IF(+A9478=D9478,+E9478,((+G9478/E9478)^+((NETWORKDAYS(+D9478,A9478,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9478,F9478,Feriados!$A$2:$A$1058)-1))*E9478)))","v":""},{"$f":"IF(A9478=\"\",\"\",+IF(+A9478=D9478,+VLOOKUP(D9478,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9478,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9478=\"\",\"\",+VLOOKUP(+EOMONTH(+F9478,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9478=\"\",\"\",VLOOKUP(D9478,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9478=\"\",\"\",IF(A9478=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9478,-2)+15,Cenários!$A:$D,2,FALSE)>A9478,+VLOOKUP(+EOMONTH(+A9478,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9478,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9478=\"\",\"\",VLOOKUP(F9478,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9478=\"\",\"\",IF(WORKDAY(+A9478,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9478,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9479=\"\",\"\",+IF(+A9479=D9479,+E9479,((+G9479/E9479)^+((NETWORKDAYS(+D9479,A9479,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9479,F9479,Feriados!$A$2:$A$1058)-1))*E9479)))","v":""},{"$f":"IF(A9479=\"\",\"\",+IF(+A9479=D9479,+VLOOKUP(D9479,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9479,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9479=\"\",\"\",+VLOOKUP(+EOMONTH(+F9479,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9479=\"\",\"\",VLOOKUP(D9479,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9479=\"\",\"\",IF(A9479=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9479,-2)+15,Cenários!$A:$D,2,FALSE)>A9479,+VLOOKUP(+EOMONTH(+A9479,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9479,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9479=\"\",\"\",VLOOKUP(F9479,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9479=\"\",\"\",IF(WORKDAY(+A9479,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9479,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9480=\"\",\"\",+IF(+A9480=D9480,+E9480,((+G9480/E9480)^+((NETWORKDAYS(+D9480,A9480,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9480,F9480,Feriados!$A$2:$A$1058)-1))*E9480)))","v":""},{"$f":"IF(A9480=\"\",\"\",+IF(+A9480=D9480,+VLOOKUP(D9480,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9480,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9480=\"\",\"\",+VLOOKUP(+EOMONTH(+F9480,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9480=\"\",\"\",VLOOKUP(D9480,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9480=\"\",\"\",IF(A9480=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9480,-2)+15,Cenários!$A:$D,2,FALSE)>A9480,+VLOOKUP(+EOMONTH(+A9480,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9480,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9480=\"\",\"\",VLOOKUP(F9480,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9480=\"\",\"\",IF(WORKDAY(+A9480,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9480,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9481=\"\",\"\",+IF(+A9481=D9481,+E9481,((+G9481/E9481)^+((NETWORKDAYS(+D9481,A9481,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9481,F9481,Feriados!$A$2:$A$1058)-1))*E9481)))","v":""},{"$f":"IF(A9481=\"\",\"\",+IF(+A9481=D9481,+VLOOKUP(D9481,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9481,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9481=\"\",\"\",+VLOOKUP(+EOMONTH(+F9481,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9481=\"\",\"\",VLOOKUP(D9481,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9481=\"\",\"\",IF(A9481=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9481,-2)+15,Cenários!$A:$D,2,FALSE)>A9481,+VLOOKUP(+EOMONTH(+A9481,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9481,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9481=\"\",\"\",VLOOKUP(F9481,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9481=\"\",\"\",IF(WORKDAY(+A9481,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9481,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9482=\"\",\"\",+IF(+A9482=D9482,+E9482,((+G9482/E9482)^+((NETWORKDAYS(+D9482,A9482,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9482,F9482,Feriados!$A$2:$A$1058)-1))*E9482)))","v":""},{"$f":"IF(A9482=\"\",\"\",+IF(+A9482=D9482,+VLOOKUP(D9482,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9482,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9482=\"\",\"\",+VLOOKUP(+EOMONTH(+F9482,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9482=\"\",\"\",VLOOKUP(D9482,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9482=\"\",\"\",IF(A9482=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9482,-2)+15,Cenários!$A:$D,2,FALSE)>A9482,+VLOOKUP(+EOMONTH(+A9482,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9482,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9482=\"\",\"\",VLOOKUP(F9482,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9482=\"\",\"\",IF(WORKDAY(+A9482,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9482,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9483=\"\",\"\",+IF(+A9483=D9483,+E9483,((+G9483/E9483)^+((NETWORKDAYS(+D9483,A9483,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9483,F9483,Feriados!$A$2:$A$1058)-1))*E9483)))","v":""},{"$f":"IF(A9483=\"\",\"\",+IF(+A9483=D9483,+VLOOKUP(D9483,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9483,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9483=\"\",\"\",+VLOOKUP(+EOMONTH(+F9483,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9483=\"\",\"\",VLOOKUP(D9483,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9483=\"\",\"\",IF(A9483=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9483,-2)+15,Cenários!$A:$D,2,FALSE)>A9483,+VLOOKUP(+EOMONTH(+A9483,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9483,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9483=\"\",\"\",VLOOKUP(F9483,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9483=\"\",\"\",IF(WORKDAY(+A9483,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9483,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9484=\"\",\"\",+IF(+A9484=D9484,+E9484,((+G9484/E9484)^+((NETWORKDAYS(+D9484,A9484,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9484,F9484,Feriados!$A$2:$A$1058)-1))*E9484)))","v":""},{"$f":"IF(A9484=\"\",\"\",+IF(+A9484=D9484,+VLOOKUP(D9484,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9484,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9484=\"\",\"\",+VLOOKUP(+EOMONTH(+F9484,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9484=\"\",\"\",VLOOKUP(D9484,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9484=\"\",\"\",IF(A9484=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9484,-2)+15,Cenários!$A:$D,2,FALSE)>A9484,+VLOOKUP(+EOMONTH(+A9484,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9484,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9484=\"\",\"\",VLOOKUP(F9484,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9484=\"\",\"\",IF(WORKDAY(+A9484,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9484,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9485=\"\",\"\",+IF(+A9485=D9485,+E9485,((+G9485/E9485)^+((NETWORKDAYS(+D9485,A9485,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9485,F9485,Feriados!$A$2:$A$1058)-1))*E9485)))","v":""},{"$f":"IF(A9485=\"\",\"\",+IF(+A9485=D9485,+VLOOKUP(D9485,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9485,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9485=\"\",\"\",+VLOOKUP(+EOMONTH(+F9485,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9485=\"\",\"\",VLOOKUP(D9485,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9485=\"\",\"\",IF(A9485=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9485,-2)+15,Cenários!$A:$D,2,FALSE)>A9485,+VLOOKUP(+EOMONTH(+A9485,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9485,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9485=\"\",\"\",VLOOKUP(F9485,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9485=\"\",\"\",IF(WORKDAY(+A9485,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9485,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9486=\"\",\"\",+IF(+A9486=D9486,+E9486,((+G9486/E9486)^+((NETWORKDAYS(+D9486,A9486,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9486,F9486,Feriados!$A$2:$A$1058)-1))*E9486)))","v":""},{"$f":"IF(A9486=\"\",\"\",+IF(+A9486=D9486,+VLOOKUP(D9486,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9486,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9486=\"\",\"\",+VLOOKUP(+EOMONTH(+F9486,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9486=\"\",\"\",VLOOKUP(D9486,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9486=\"\",\"\",IF(A9486=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9486,-2)+15,Cenários!$A:$D,2,FALSE)>A9486,+VLOOKUP(+EOMONTH(+A9486,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9486,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9486=\"\",\"\",VLOOKUP(F9486,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9486=\"\",\"\",IF(WORKDAY(+A9486,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9486,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9487=\"\",\"\",+IF(+A9487=D9487,+E9487,((+G9487/E9487)^+((NETWORKDAYS(+D9487,A9487,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9487,F9487,Feriados!$A$2:$A$1058)-1))*E9487)))","v":""},{"$f":"IF(A9487=\"\",\"\",+IF(+A9487=D9487,+VLOOKUP(D9487,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9487,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9487=\"\",\"\",+VLOOKUP(+EOMONTH(+F9487,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9487=\"\",\"\",VLOOKUP(D9487,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9487=\"\",\"\",IF(A9487=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9487,-2)+15,Cenários!$A:$D,2,FALSE)>A9487,+VLOOKUP(+EOMONTH(+A9487,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9487,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9487=\"\",\"\",VLOOKUP(F9487,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9487=\"\",\"\",IF(WORKDAY(+A9487,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9487,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9488=\"\",\"\",+IF(+A9488=D9488,+E9488,((+G9488/E9488)^+((NETWORKDAYS(+D9488,A9488,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9488,F9488,Feriados!$A$2:$A$1058)-1))*E9488)))","v":""},{"$f":"IF(A9488=\"\",\"\",+IF(+A9488=D9488,+VLOOKUP(D9488,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9488,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9488=\"\",\"\",+VLOOKUP(+EOMONTH(+F9488,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9488=\"\",\"\",VLOOKUP(D9488,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9488=\"\",\"\",IF(A9488=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9488,-2)+15,Cenários!$A:$D,2,FALSE)>A9488,+VLOOKUP(+EOMONTH(+A9488,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9488,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9488=\"\",\"\",VLOOKUP(F9488,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9488=\"\",\"\",IF(WORKDAY(+A9488,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9488,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9489=\"\",\"\",+IF(+A9489=D9489,+E9489,((+G9489/E9489)^+((NETWORKDAYS(+D9489,A9489,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9489,F9489,Feriados!$A$2:$A$1058)-1))*E9489)))","v":""},{"$f":"IF(A9489=\"\",\"\",+IF(+A9489=D9489,+VLOOKUP(D9489,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9489,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9489=\"\",\"\",+VLOOKUP(+EOMONTH(+F9489,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9489=\"\",\"\",VLOOKUP(D9489,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9489=\"\",\"\",IF(A9489=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9489,-2)+15,Cenários!$A:$D,2,FALSE)>A9489,+VLOOKUP(+EOMONTH(+A9489,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9489,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9489=\"\",\"\",VLOOKUP(F9489,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9489=\"\",\"\",IF(WORKDAY(+A9489,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9489,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9490=\"\",\"\",+IF(+A9490=D9490,+E9490,((+G9490/E9490)^+((NETWORKDAYS(+D9490,A9490,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9490,F9490,Feriados!$A$2:$A$1058)-1))*E9490)))","v":""},{"$f":"IF(A9490=\"\",\"\",+IF(+A9490=D9490,+VLOOKUP(D9490,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9490,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9490=\"\",\"\",+VLOOKUP(+EOMONTH(+F9490,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9490=\"\",\"\",VLOOKUP(D9490,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9490=\"\",\"\",IF(A9490=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9490,-2)+15,Cenários!$A:$D,2,FALSE)>A9490,+VLOOKUP(+EOMONTH(+A9490,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9490,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9490=\"\",\"\",VLOOKUP(F9490,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9490=\"\",\"\",IF(WORKDAY(+A9490,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9490,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9491=\"\",\"\",+IF(+A9491=D9491,+E9491,((+G9491/E9491)^+((NETWORKDAYS(+D9491,A9491,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9491,F9491,Feriados!$A$2:$A$1058)-1))*E9491)))","v":""},{"$f":"IF(A9491=\"\",\"\",+IF(+A9491=D9491,+VLOOKUP(D9491,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9491,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9491=\"\",\"\",+VLOOKUP(+EOMONTH(+F9491,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9491=\"\",\"\",VLOOKUP(D9491,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9491=\"\",\"\",IF(A9491=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9491,-2)+15,Cenários!$A:$D,2,FALSE)>A9491,+VLOOKUP(+EOMONTH(+A9491,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9491,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9491=\"\",\"\",VLOOKUP(F9491,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9491=\"\",\"\",IF(WORKDAY(+A9491,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9491,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9492=\"\",\"\",+IF(+A9492=D9492,+E9492,((+G9492/E9492)^+((NETWORKDAYS(+D9492,A9492,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9492,F9492,Feriados!$A$2:$A$1058)-1))*E9492)))","v":""},{"$f":"IF(A9492=\"\",\"\",+IF(+A9492=D9492,+VLOOKUP(D9492,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9492,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9492=\"\",\"\",+VLOOKUP(+EOMONTH(+F9492,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9492=\"\",\"\",VLOOKUP(D9492,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9492=\"\",\"\",IF(A9492=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9492,-2)+15,Cenários!$A:$D,2,FALSE)>A9492,+VLOOKUP(+EOMONTH(+A9492,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9492,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9492=\"\",\"\",VLOOKUP(F9492,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9492=\"\",\"\",IF(WORKDAY(+A9492,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9492,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9493=\"\",\"\",+IF(+A9493=D9493,+E9493,((+G9493/E9493)^+((NETWORKDAYS(+D9493,A9493,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9493,F9493,Feriados!$A$2:$A$1058)-1))*E9493)))","v":""},{"$f":"IF(A9493=\"\",\"\",+IF(+A9493=D9493,+VLOOKUP(D9493,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9493,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9493=\"\",\"\",+VLOOKUP(+EOMONTH(+F9493,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9493=\"\",\"\",VLOOKUP(D9493,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9493=\"\",\"\",IF(A9493=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9493,-2)+15,Cenários!$A:$D,2,FALSE)>A9493,+VLOOKUP(+EOMONTH(+A9493,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9493,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9493=\"\",\"\",VLOOKUP(F9493,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9493=\"\",\"\",IF(WORKDAY(+A9493,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9493,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9494=\"\",\"\",+IF(+A9494=D9494,+E9494,((+G9494/E9494)^+((NETWORKDAYS(+D9494,A9494,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9494,F9494,Feriados!$A$2:$A$1058)-1))*E9494)))","v":""},{"$f":"IF(A9494=\"\",\"\",+IF(+A9494=D9494,+VLOOKUP(D9494,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9494,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9494=\"\",\"\",+VLOOKUP(+EOMONTH(+F9494,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9494=\"\",\"\",VLOOKUP(D9494,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9494=\"\",\"\",IF(A9494=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9494,-2)+15,Cenários!$A:$D,2,FALSE)>A9494,+VLOOKUP(+EOMONTH(+A9494,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9494,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9494=\"\",\"\",VLOOKUP(F9494,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9494=\"\",\"\",IF(WORKDAY(+A9494,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9494,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9495=\"\",\"\",+IF(+A9495=D9495,+E9495,((+G9495/E9495)^+((NETWORKDAYS(+D9495,A9495,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9495,F9495,Feriados!$A$2:$A$1058)-1))*E9495)))","v":""},{"$f":"IF(A9495=\"\",\"\",+IF(+A9495=D9495,+VLOOKUP(D9495,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9495,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9495=\"\",\"\",+VLOOKUP(+EOMONTH(+F9495,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9495=\"\",\"\",VLOOKUP(D9495,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9495=\"\",\"\",IF(A9495=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9495,-2)+15,Cenários!$A:$D,2,FALSE)>A9495,+VLOOKUP(+EOMONTH(+A9495,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9495,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9495=\"\",\"\",VLOOKUP(F9495,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9495=\"\",\"\",IF(WORKDAY(+A9495,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9495,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9496=\"\",\"\",+IF(+A9496=D9496,+E9496,((+G9496/E9496)^+((NETWORKDAYS(+D9496,A9496,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9496,F9496,Feriados!$A$2:$A$1058)-1))*E9496)))","v":""},{"$f":"IF(A9496=\"\",\"\",+IF(+A9496=D9496,+VLOOKUP(D9496,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9496,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9496=\"\",\"\",+VLOOKUP(+EOMONTH(+F9496,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9496=\"\",\"\",VLOOKUP(D9496,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9496=\"\",\"\",IF(A9496=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9496,-2)+15,Cenários!$A:$D,2,FALSE)>A9496,+VLOOKUP(+EOMONTH(+A9496,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9496,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9496=\"\",\"\",VLOOKUP(F9496,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9496=\"\",\"\",IF(WORKDAY(+A9496,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9496,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9497=\"\",\"\",+IF(+A9497=D9497,+E9497,((+G9497/E9497)^+((NETWORKDAYS(+D9497,A9497,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9497,F9497,Feriados!$A$2:$A$1058)-1))*E9497)))","v":""},{"$f":"IF(A9497=\"\",\"\",+IF(+A9497=D9497,+VLOOKUP(D9497,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9497,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9497=\"\",\"\",+VLOOKUP(+EOMONTH(+F9497,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9497=\"\",\"\",VLOOKUP(D9497,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9497=\"\",\"\",IF(A9497=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9497,-2)+15,Cenários!$A:$D,2,FALSE)>A9497,+VLOOKUP(+EOMONTH(+A9497,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9497,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9497=\"\",\"\",VLOOKUP(F9497,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9497=\"\",\"\",IF(WORKDAY(+A9497,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9497,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9498=\"\",\"\",+IF(+A9498=D9498,+E9498,((+G9498/E9498)^+((NETWORKDAYS(+D9498,A9498,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9498,F9498,Feriados!$A$2:$A$1058)-1))*E9498)))","v":""},{"$f":"IF(A9498=\"\",\"\",+IF(+A9498=D9498,+VLOOKUP(D9498,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9498,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9498=\"\",\"\",+VLOOKUP(+EOMONTH(+F9498,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9498=\"\",\"\",VLOOKUP(D9498,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9498=\"\",\"\",IF(A9498=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9498,-2)+15,Cenários!$A:$D,2,FALSE)>A9498,+VLOOKUP(+EOMONTH(+A9498,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9498,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9498=\"\",\"\",VLOOKUP(F9498,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9498=\"\",\"\",IF(WORKDAY(+A9498,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9498,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9499=\"\",\"\",+IF(+A9499=D9499,+E9499,((+G9499/E9499)^+((NETWORKDAYS(+D9499,A9499,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9499,F9499,Feriados!$A$2:$A$1058)-1))*E9499)))","v":""},{"$f":"IF(A9499=\"\",\"\",+IF(+A9499=D9499,+VLOOKUP(D9499,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9499,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9499=\"\",\"\",+VLOOKUP(+EOMONTH(+F9499,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9499=\"\",\"\",VLOOKUP(D9499,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9499=\"\",\"\",IF(A9499=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9499,-2)+15,Cenários!$A:$D,2,FALSE)>A9499,+VLOOKUP(+EOMONTH(+A9499,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9499,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9499=\"\",\"\",VLOOKUP(F9499,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9499=\"\",\"\",IF(WORKDAY(+A9499,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9499,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9500=\"\",\"\",+IF(+A9500=D9500,+E9500,((+G9500/E9500)^+((NETWORKDAYS(+D9500,A9500,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9500,F9500,Feriados!$A$2:$A$1058)-1))*E9500)))","v":""},{"$f":"IF(A9500=\"\",\"\",+IF(+A9500=D9500,+VLOOKUP(D9500,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9500,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9500=\"\",\"\",+VLOOKUP(+EOMONTH(+F9500,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9500=\"\",\"\",VLOOKUP(D9500,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9500=\"\",\"\",IF(A9500=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9500,-2)+15,Cenários!$A:$D,2,FALSE)>A9500,+VLOOKUP(+EOMONTH(+A9500,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9500,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9500=\"\",\"\",VLOOKUP(F9500,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9500=\"\",\"\",IF(WORKDAY(+A9500,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9500,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9501=\"\",\"\",+IF(+A9501=D9501,+E9501,((+G9501/E9501)^+((NETWORKDAYS(+D9501,A9501,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9501,F9501,Feriados!$A$2:$A$1058)-1))*E9501)))","v":""},{"$f":"IF(A9501=\"\",\"\",+IF(+A9501=D9501,+VLOOKUP(D9501,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9501,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9501=\"\",\"\",+VLOOKUP(+EOMONTH(+F9501,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9501=\"\",\"\",VLOOKUP(D9501,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9501=\"\",\"\",IF(A9501=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9501,-2)+15,Cenários!$A:$D,2,FALSE)>A9501,+VLOOKUP(+EOMONTH(+A9501,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9501,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9501=\"\",\"\",VLOOKUP(F9501,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9501=\"\",\"\",IF(WORKDAY(+A9501,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9501,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9502=\"\",\"\",+IF(+A9502=D9502,+E9502,((+G9502/E9502)^+((NETWORKDAYS(+D9502,A9502,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9502,F9502,Feriados!$A$2:$A$1058)-1))*E9502)))","v":""},{"$f":"IF(A9502=\"\",\"\",+IF(+A9502=D9502,+VLOOKUP(D9502,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9502,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9502=\"\",\"\",+VLOOKUP(+EOMONTH(+F9502,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9502=\"\",\"\",VLOOKUP(D9502,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9502=\"\",\"\",IF(A9502=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9502,-2)+15,Cenários!$A:$D,2,FALSE)>A9502,+VLOOKUP(+EOMONTH(+A9502,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9502,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9502=\"\",\"\",VLOOKUP(F9502,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9502=\"\",\"\",IF(WORKDAY(+A9502,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9502,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9503=\"\",\"\",+IF(+A9503=D9503,+E9503,((+G9503/E9503)^+((NETWORKDAYS(+D9503,A9503,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9503,F9503,Feriados!$A$2:$A$1058)-1))*E9503)))","v":""},{"$f":"IF(A9503=\"\",\"\",+IF(+A9503=D9503,+VLOOKUP(D9503,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9503,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9503=\"\",\"\",+VLOOKUP(+EOMONTH(+F9503,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9503=\"\",\"\",VLOOKUP(D9503,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9503=\"\",\"\",IF(A9503=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9503,-2)+15,Cenários!$A:$D,2,FALSE)>A9503,+VLOOKUP(+EOMONTH(+A9503,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9503,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9503=\"\",\"\",VLOOKUP(F9503,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9503=\"\",\"\",IF(WORKDAY(+A9503,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9503,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9504=\"\",\"\",+IF(+A9504=D9504,+E9504,((+G9504/E9504)^+((NETWORKDAYS(+D9504,A9504,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9504,F9504,Feriados!$A$2:$A$1058)-1))*E9504)))","v":""},{"$f":"IF(A9504=\"\",\"\",+IF(+A9504=D9504,+VLOOKUP(D9504,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9504,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9504=\"\",\"\",+VLOOKUP(+EOMONTH(+F9504,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9504=\"\",\"\",VLOOKUP(D9504,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9504=\"\",\"\",IF(A9504=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9504,-2)+15,Cenários!$A:$D,2,FALSE)>A9504,+VLOOKUP(+EOMONTH(+A9504,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9504,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9504=\"\",\"\",VLOOKUP(F9504,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9504=\"\",\"\",IF(WORKDAY(+A9504,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9504,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9505=\"\",\"\",+IF(+A9505=D9505,+E9505,((+G9505/E9505)^+((NETWORKDAYS(+D9505,A9505,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9505,F9505,Feriados!$A$2:$A$1058)-1))*E9505)))","v":""},{"$f":"IF(A9505=\"\",\"\",+IF(+A9505=D9505,+VLOOKUP(D9505,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9505,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9505=\"\",\"\",+VLOOKUP(+EOMONTH(+F9505,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9505=\"\",\"\",VLOOKUP(D9505,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9505=\"\",\"\",IF(A9505=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9505,-2)+15,Cenários!$A:$D,2,FALSE)>A9505,+VLOOKUP(+EOMONTH(+A9505,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9505,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9505=\"\",\"\",VLOOKUP(F9505,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9505=\"\",\"\",IF(WORKDAY(+A9505,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9505,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9506=\"\",\"\",+IF(+A9506=D9506,+E9506,((+G9506/E9506)^+((NETWORKDAYS(+D9506,A9506,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9506,F9506,Feriados!$A$2:$A$1058)-1))*E9506)))","v":""},{"$f":"IF(A9506=\"\",\"\",+IF(+A9506=D9506,+VLOOKUP(D9506,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9506,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9506=\"\",\"\",+VLOOKUP(+EOMONTH(+F9506,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9506=\"\",\"\",VLOOKUP(D9506,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9506=\"\",\"\",IF(A9506=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9506,-2)+15,Cenários!$A:$D,2,FALSE)>A9506,+VLOOKUP(+EOMONTH(+A9506,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9506,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9506=\"\",\"\",VLOOKUP(F9506,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9506=\"\",\"\",IF(WORKDAY(+A9506,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9506,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9507=\"\",\"\",+IF(+A9507=D9507,+E9507,((+G9507/E9507)^+((NETWORKDAYS(+D9507,A9507,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9507,F9507,Feriados!$A$2:$A$1058)-1))*E9507)))","v":""},{"$f":"IF(A9507=\"\",\"\",+IF(+A9507=D9507,+VLOOKUP(D9507,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9507,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9507=\"\",\"\",+VLOOKUP(+EOMONTH(+F9507,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9507=\"\",\"\",VLOOKUP(D9507,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9507=\"\",\"\",IF(A9507=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9507,-2)+15,Cenários!$A:$D,2,FALSE)>A9507,+VLOOKUP(+EOMONTH(+A9507,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9507,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9507=\"\",\"\",VLOOKUP(F9507,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9507=\"\",\"\",IF(WORKDAY(+A9507,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9507,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9508=\"\",\"\",+IF(+A9508=D9508,+E9508,((+G9508/E9508)^+((NETWORKDAYS(+D9508,A9508,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9508,F9508,Feriados!$A$2:$A$1058)-1))*E9508)))","v":""},{"$f":"IF(A9508=\"\",\"\",+IF(+A9508=D9508,+VLOOKUP(D9508,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9508,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9508=\"\",\"\",+VLOOKUP(+EOMONTH(+F9508,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9508=\"\",\"\",VLOOKUP(D9508,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9508=\"\",\"\",IF(A9508=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9508,-2)+15,Cenários!$A:$D,2,FALSE)>A9508,+VLOOKUP(+EOMONTH(+A9508,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9508,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9508=\"\",\"\",VLOOKUP(F9508,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9508=\"\",\"\",IF(WORKDAY(+A9508,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9508,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9509=\"\",\"\",+IF(+A9509=D9509,+E9509,((+G9509/E9509)^+((NETWORKDAYS(+D9509,A9509,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9509,F9509,Feriados!$A$2:$A$1058)-1))*E9509)))","v":""},{"$f":"IF(A9509=\"\",\"\",+IF(+A9509=D9509,+VLOOKUP(D9509,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9509,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9509=\"\",\"\",+VLOOKUP(+EOMONTH(+F9509,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9509=\"\",\"\",VLOOKUP(D9509,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9509=\"\",\"\",IF(A9509=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9509,-2)+15,Cenários!$A:$D,2,FALSE)>A9509,+VLOOKUP(+EOMONTH(+A9509,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9509,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9509=\"\",\"\",VLOOKUP(F9509,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9509=\"\",\"\",IF(WORKDAY(+A9509,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9509,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9510=\"\",\"\",+IF(+A9510=D9510,+E9510,((+G9510/E9510)^+((NETWORKDAYS(+D9510,A9510,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9510,F9510,Feriados!$A$2:$A$1058)-1))*E9510)))","v":""},{"$f":"IF(A9510=\"\",\"\",+IF(+A9510=D9510,+VLOOKUP(D9510,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9510,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9510=\"\",\"\",+VLOOKUP(+EOMONTH(+F9510,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9510=\"\",\"\",VLOOKUP(D9510,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9510=\"\",\"\",IF(A9510=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9510,-2)+15,Cenários!$A:$D,2,FALSE)>A9510,+VLOOKUP(+EOMONTH(+A9510,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9510,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9510=\"\",\"\",VLOOKUP(F9510,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9510=\"\",\"\",IF(WORKDAY(+A9510,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9510,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9511=\"\",\"\",+IF(+A9511=D9511,+E9511,((+G9511/E9511)^+((NETWORKDAYS(+D9511,A9511,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9511,F9511,Feriados!$A$2:$A$1058)-1))*E9511)))","v":""},{"$f":"IF(A9511=\"\",\"\",+IF(+A9511=D9511,+VLOOKUP(D9511,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9511,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9511=\"\",\"\",+VLOOKUP(+EOMONTH(+F9511,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9511=\"\",\"\",VLOOKUP(D9511,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9511=\"\",\"\",IF(A9511=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9511,-2)+15,Cenários!$A:$D,2,FALSE)>A9511,+VLOOKUP(+EOMONTH(+A9511,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9511,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9511=\"\",\"\",VLOOKUP(F9511,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9511=\"\",\"\",IF(WORKDAY(+A9511,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9511,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9512=\"\",\"\",+IF(+A9512=D9512,+E9512,((+G9512/E9512)^+((NETWORKDAYS(+D9512,A9512,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9512,F9512,Feriados!$A$2:$A$1058)-1))*E9512)))","v":""},{"$f":"IF(A9512=\"\",\"\",+IF(+A9512=D9512,+VLOOKUP(D9512,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9512,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9512=\"\",\"\",+VLOOKUP(+EOMONTH(+F9512,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9512=\"\",\"\",VLOOKUP(D9512,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9512=\"\",\"\",IF(A9512=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9512,-2)+15,Cenários!$A:$D,2,FALSE)>A9512,+VLOOKUP(+EOMONTH(+A9512,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9512,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9512=\"\",\"\",VLOOKUP(F9512,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9512=\"\",\"\",IF(WORKDAY(+A9512,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9512,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9513=\"\",\"\",+IF(+A9513=D9513,+E9513,((+G9513/E9513)^+((NETWORKDAYS(+D9513,A9513,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9513,F9513,Feriados!$A$2:$A$1058)-1))*E9513)))","v":""},{"$f":"IF(A9513=\"\",\"\",+IF(+A9513=D9513,+VLOOKUP(D9513,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9513,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9513=\"\",\"\",+VLOOKUP(+EOMONTH(+F9513,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9513=\"\",\"\",VLOOKUP(D9513,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9513=\"\",\"\",IF(A9513=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9513,-2)+15,Cenários!$A:$D,2,FALSE)>A9513,+VLOOKUP(+EOMONTH(+A9513,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9513,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9513=\"\",\"\",VLOOKUP(F9513,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9513=\"\",\"\",IF(WORKDAY(+A9513,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9513,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9514=\"\",\"\",+IF(+A9514=D9514,+E9514,((+G9514/E9514)^+((NETWORKDAYS(+D9514,A9514,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9514,F9514,Feriados!$A$2:$A$1058)-1))*E9514)))","v":""},{"$f":"IF(A9514=\"\",\"\",+IF(+A9514=D9514,+VLOOKUP(D9514,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9514,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9514=\"\",\"\",+VLOOKUP(+EOMONTH(+F9514,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9514=\"\",\"\",VLOOKUP(D9514,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9514=\"\",\"\",IF(A9514=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9514,-2)+15,Cenários!$A:$D,2,FALSE)>A9514,+VLOOKUP(+EOMONTH(+A9514,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9514,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9514=\"\",\"\",VLOOKUP(F9514,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9514=\"\",\"\",IF(WORKDAY(+A9514,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9514,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9515=\"\",\"\",+IF(+A9515=D9515,+E9515,((+G9515/E9515)^+((NETWORKDAYS(+D9515,A9515,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9515,F9515,Feriados!$A$2:$A$1058)-1))*E9515)))","v":""},{"$f":"IF(A9515=\"\",\"\",+IF(+A9515=D9515,+VLOOKUP(D9515,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9515,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9515=\"\",\"\",+VLOOKUP(+EOMONTH(+F9515,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9515=\"\",\"\",VLOOKUP(D9515,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9515=\"\",\"\",IF(A9515=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9515,-2)+15,Cenários!$A:$D,2,FALSE)>A9515,+VLOOKUP(+EOMONTH(+A9515,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9515,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9515=\"\",\"\",VLOOKUP(F9515,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9515=\"\",\"\",IF(WORKDAY(+A9515,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9515,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9516=\"\",\"\",+IF(+A9516=D9516,+E9516,((+G9516/E9516)^+((NETWORKDAYS(+D9516,A9516,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9516,F9516,Feriados!$A$2:$A$1058)-1))*E9516)))","v":""},{"$f":"IF(A9516=\"\",\"\",+IF(+A9516=D9516,+VLOOKUP(D9516,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9516,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9516=\"\",\"\",+VLOOKUP(+EOMONTH(+F9516,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9516=\"\",\"\",VLOOKUP(D9516,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9516=\"\",\"\",IF(A9516=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9516,-2)+15,Cenários!$A:$D,2,FALSE)>A9516,+VLOOKUP(+EOMONTH(+A9516,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9516,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9516=\"\",\"\",VLOOKUP(F9516,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9516=\"\",\"\",IF(WORKDAY(+A9516,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9516,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9517=\"\",\"\",+IF(+A9517=D9517,+E9517,((+G9517/E9517)^+((NETWORKDAYS(+D9517,A9517,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9517,F9517,Feriados!$A$2:$A$1058)-1))*E9517)))","v":""},{"$f":"IF(A9517=\"\",\"\",+IF(+A9517=D9517,+VLOOKUP(D9517,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9517,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9517=\"\",\"\",+VLOOKUP(+EOMONTH(+F9517,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9517=\"\",\"\",VLOOKUP(D9517,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9517=\"\",\"\",IF(A9517=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9517,-2)+15,Cenários!$A:$D,2,FALSE)>A9517,+VLOOKUP(+EOMONTH(+A9517,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9517,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9517=\"\",\"\",VLOOKUP(F9517,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9517=\"\",\"\",IF(WORKDAY(+A9517,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9517,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9518=\"\",\"\",+IF(+A9518=D9518,+E9518,((+G9518/E9518)^+((NETWORKDAYS(+D9518,A9518,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9518,F9518,Feriados!$A$2:$A$1058)-1))*E9518)))","v":""},{"$f":"IF(A9518=\"\",\"\",+IF(+A9518=D9518,+VLOOKUP(D9518,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9518,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9518=\"\",\"\",+VLOOKUP(+EOMONTH(+F9518,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9518=\"\",\"\",VLOOKUP(D9518,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9518=\"\",\"\",IF(A9518=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9518,-2)+15,Cenários!$A:$D,2,FALSE)>A9518,+VLOOKUP(+EOMONTH(+A9518,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9518,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9518=\"\",\"\",VLOOKUP(F9518,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9518=\"\",\"\",IF(WORKDAY(+A9518,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9518,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9519=\"\",\"\",+IF(+A9519=D9519,+E9519,((+G9519/E9519)^+((NETWORKDAYS(+D9519,A9519,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9519,F9519,Feriados!$A$2:$A$1058)-1))*E9519)))","v":""},{"$f":"IF(A9519=\"\",\"\",+IF(+A9519=D9519,+VLOOKUP(D9519,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9519,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9519=\"\",\"\",+VLOOKUP(+EOMONTH(+F9519,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9519=\"\",\"\",VLOOKUP(D9519,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9519=\"\",\"\",IF(A9519=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9519,-2)+15,Cenários!$A:$D,2,FALSE)>A9519,+VLOOKUP(+EOMONTH(+A9519,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9519,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9519=\"\",\"\",VLOOKUP(F9519,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9519=\"\",\"\",IF(WORKDAY(+A9519,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9519,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9520=\"\",\"\",+IF(+A9520=D9520,+E9520,((+G9520/E9520)^+((NETWORKDAYS(+D9520,A9520,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9520,F9520,Feriados!$A$2:$A$1058)-1))*E9520)))","v":""},{"$f":"IF(A9520=\"\",\"\",+IF(+A9520=D9520,+VLOOKUP(D9520,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9520,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9520=\"\",\"\",+VLOOKUP(+EOMONTH(+F9520,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9520=\"\",\"\",VLOOKUP(D9520,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9520=\"\",\"\",IF(A9520=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9520,-2)+15,Cenários!$A:$D,2,FALSE)>A9520,+VLOOKUP(+EOMONTH(+A9520,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9520,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9520=\"\",\"\",VLOOKUP(F9520,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9520=\"\",\"\",IF(WORKDAY(+A9520,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9520,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9521=\"\",\"\",+IF(+A9521=D9521,+E9521,((+G9521/E9521)^+((NETWORKDAYS(+D9521,A9521,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9521,F9521,Feriados!$A$2:$A$1058)-1))*E9521)))","v":""},{"$f":"IF(A9521=\"\",\"\",+IF(+A9521=D9521,+VLOOKUP(D9521,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9521,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9521=\"\",\"\",+VLOOKUP(+EOMONTH(+F9521,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9521=\"\",\"\",VLOOKUP(D9521,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9521=\"\",\"\",IF(A9521=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9521,-2)+15,Cenários!$A:$D,2,FALSE)>A9521,+VLOOKUP(+EOMONTH(+A9521,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9521,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9521=\"\",\"\",VLOOKUP(F9521,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9521=\"\",\"\",IF(WORKDAY(+A9521,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9521,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9522=\"\",\"\",+IF(+A9522=D9522,+E9522,((+G9522/E9522)^+((NETWORKDAYS(+D9522,A9522,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9522,F9522,Feriados!$A$2:$A$1058)-1))*E9522)))","v":""},{"$f":"IF(A9522=\"\",\"\",+IF(+A9522=D9522,+VLOOKUP(D9522,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9522,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9522=\"\",\"\",+VLOOKUP(+EOMONTH(+F9522,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9522=\"\",\"\",VLOOKUP(D9522,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9522=\"\",\"\",IF(A9522=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9522,-2)+15,Cenários!$A:$D,2,FALSE)>A9522,+VLOOKUP(+EOMONTH(+A9522,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9522,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9522=\"\",\"\",VLOOKUP(F9522,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9522=\"\",\"\",IF(WORKDAY(+A9522,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9522,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9523=\"\",\"\",+IF(+A9523=D9523,+E9523,((+G9523/E9523)^+((NETWORKDAYS(+D9523,A9523,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9523,F9523,Feriados!$A$2:$A$1058)-1))*E9523)))","v":""},{"$f":"IF(A9523=\"\",\"\",+IF(+A9523=D9523,+VLOOKUP(D9523,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9523,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9523=\"\",\"\",+VLOOKUP(+EOMONTH(+F9523,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9523=\"\",\"\",VLOOKUP(D9523,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9523=\"\",\"\",IF(A9523=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9523,-2)+15,Cenários!$A:$D,2,FALSE)>A9523,+VLOOKUP(+EOMONTH(+A9523,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9523,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9523=\"\",\"\",VLOOKUP(F9523,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9523=\"\",\"\",IF(WORKDAY(+A9523,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9523,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9524=\"\",\"\",+IF(+A9524=D9524,+E9524,((+G9524/E9524)^+((NETWORKDAYS(+D9524,A9524,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9524,F9524,Feriados!$A$2:$A$1058)-1))*E9524)))","v":""},{"$f":"IF(A9524=\"\",\"\",+IF(+A9524=D9524,+VLOOKUP(D9524,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9524,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9524=\"\",\"\",+VLOOKUP(+EOMONTH(+F9524,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9524=\"\",\"\",VLOOKUP(D9524,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9524=\"\",\"\",IF(A9524=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9524,-2)+15,Cenários!$A:$D,2,FALSE)>A9524,+VLOOKUP(+EOMONTH(+A9524,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9524,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9524=\"\",\"\",VLOOKUP(F9524,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9524=\"\",\"\",IF(WORKDAY(+A9524,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9524,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9525=\"\",\"\",+IF(+A9525=D9525,+E9525,((+G9525/E9525)^+((NETWORKDAYS(+D9525,A9525,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9525,F9525,Feriados!$A$2:$A$1058)-1))*E9525)))","v":""},{"$f":"IF(A9525=\"\",\"\",+IF(+A9525=D9525,+VLOOKUP(D9525,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9525,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9525=\"\",\"\",+VLOOKUP(+EOMONTH(+F9525,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9525=\"\",\"\",VLOOKUP(D9525,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9525=\"\",\"\",IF(A9525=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9525,-2)+15,Cenários!$A:$D,2,FALSE)>A9525,+VLOOKUP(+EOMONTH(+A9525,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9525,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9525=\"\",\"\",VLOOKUP(F9525,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9525=\"\",\"\",IF(WORKDAY(+A9525,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9525,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9526=\"\",\"\",+IF(+A9526=D9526,+E9526,((+G9526/E9526)^+((NETWORKDAYS(+D9526,A9526,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9526,F9526,Feriados!$A$2:$A$1058)-1))*E9526)))","v":""},{"$f":"IF(A9526=\"\",\"\",+IF(+A9526=D9526,+VLOOKUP(D9526,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9526,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9526=\"\",\"\",+VLOOKUP(+EOMONTH(+F9526,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9526=\"\",\"\",VLOOKUP(D9526,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9526=\"\",\"\",IF(A9526=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9526,-2)+15,Cenários!$A:$D,2,FALSE)>A9526,+VLOOKUP(+EOMONTH(+A9526,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9526,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9526=\"\",\"\",VLOOKUP(F9526,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9526=\"\",\"\",IF(WORKDAY(+A9526,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9526,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9527=\"\",\"\",+IF(+A9527=D9527,+E9527,((+G9527/E9527)^+((NETWORKDAYS(+D9527,A9527,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9527,F9527,Feriados!$A$2:$A$1058)-1))*E9527)))","v":""},{"$f":"IF(A9527=\"\",\"\",+IF(+A9527=D9527,+VLOOKUP(D9527,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9527,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9527=\"\",\"\",+VLOOKUP(+EOMONTH(+F9527,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9527=\"\",\"\",VLOOKUP(D9527,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9527=\"\",\"\",IF(A9527=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9527,-2)+15,Cenários!$A:$D,2,FALSE)>A9527,+VLOOKUP(+EOMONTH(+A9527,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9527,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9527=\"\",\"\",VLOOKUP(F9527,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9527=\"\",\"\",IF(WORKDAY(+A9527,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9527,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9528=\"\",\"\",+IF(+A9528=D9528,+E9528,((+G9528/E9528)^+((NETWORKDAYS(+D9528,A9528,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9528,F9528,Feriados!$A$2:$A$1058)-1))*E9528)))","v":""},{"$f":"IF(A9528=\"\",\"\",+IF(+A9528=D9528,+VLOOKUP(D9528,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9528,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9528=\"\",\"\",+VLOOKUP(+EOMONTH(+F9528,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9528=\"\",\"\",VLOOKUP(D9528,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9528=\"\",\"\",IF(A9528=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9528,-2)+15,Cenários!$A:$D,2,FALSE)>A9528,+VLOOKUP(+EOMONTH(+A9528,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9528,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9528=\"\",\"\",VLOOKUP(F9528,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9528=\"\",\"\",IF(WORKDAY(+A9528,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9528,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9529=\"\",\"\",+IF(+A9529=D9529,+E9529,((+G9529/E9529)^+((NETWORKDAYS(+D9529,A9529,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9529,F9529,Feriados!$A$2:$A$1058)-1))*E9529)))","v":""},{"$f":"IF(A9529=\"\",\"\",+IF(+A9529=D9529,+VLOOKUP(D9529,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9529,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9529=\"\",\"\",+VLOOKUP(+EOMONTH(+F9529,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9529=\"\",\"\",VLOOKUP(D9529,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9529=\"\",\"\",IF(A9529=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9529,-2)+15,Cenários!$A:$D,2,FALSE)>A9529,+VLOOKUP(+EOMONTH(+A9529,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9529,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9529=\"\",\"\",VLOOKUP(F9529,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9529=\"\",\"\",IF(WORKDAY(+A9529,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9529,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9530=\"\",\"\",+IF(+A9530=D9530,+E9530,((+G9530/E9530)^+((NETWORKDAYS(+D9530,A9530,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9530,F9530,Feriados!$A$2:$A$1058)-1))*E9530)))","v":""},{"$f":"IF(A9530=\"\",\"\",+IF(+A9530=D9530,+VLOOKUP(D9530,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9530,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9530=\"\",\"\",+VLOOKUP(+EOMONTH(+F9530,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9530=\"\",\"\",VLOOKUP(D9530,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9530=\"\",\"\",IF(A9530=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9530,-2)+15,Cenários!$A:$D,2,FALSE)>A9530,+VLOOKUP(+EOMONTH(+A9530,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9530,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9530=\"\",\"\",VLOOKUP(F9530,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9530=\"\",\"\",IF(WORKDAY(+A9530,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9530,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9531=\"\",\"\",+IF(+A9531=D9531,+E9531,((+G9531/E9531)^+((NETWORKDAYS(+D9531,A9531,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9531,F9531,Feriados!$A$2:$A$1058)-1))*E9531)))","v":""},{"$f":"IF(A9531=\"\",\"\",+IF(+A9531=D9531,+VLOOKUP(D9531,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9531,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9531=\"\",\"\",+VLOOKUP(+EOMONTH(+F9531,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9531=\"\",\"\",VLOOKUP(D9531,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9531=\"\",\"\",IF(A9531=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9531,-2)+15,Cenários!$A:$D,2,FALSE)>A9531,+VLOOKUP(+EOMONTH(+A9531,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9531,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9531=\"\",\"\",VLOOKUP(F9531,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9531=\"\",\"\",IF(WORKDAY(+A9531,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9531,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9532=\"\",\"\",+IF(+A9532=D9532,+E9532,((+G9532/E9532)^+((NETWORKDAYS(+D9532,A9532,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9532,F9532,Feriados!$A$2:$A$1058)-1))*E9532)))","v":""},{"$f":"IF(A9532=\"\",\"\",+IF(+A9532=D9532,+VLOOKUP(D9532,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9532,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9532=\"\",\"\",+VLOOKUP(+EOMONTH(+F9532,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9532=\"\",\"\",VLOOKUP(D9532,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9532=\"\",\"\",IF(A9532=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9532,-2)+15,Cenários!$A:$D,2,FALSE)>A9532,+VLOOKUP(+EOMONTH(+A9532,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9532,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9532=\"\",\"\",VLOOKUP(F9532,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9532=\"\",\"\",IF(WORKDAY(+A9532,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9532,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9533=\"\",\"\",+IF(+A9533=D9533,+E9533,((+G9533/E9533)^+((NETWORKDAYS(+D9533,A9533,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9533,F9533,Feriados!$A$2:$A$1058)-1))*E9533)))","v":""},{"$f":"IF(A9533=\"\",\"\",+IF(+A9533=D9533,+VLOOKUP(D9533,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9533,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9533=\"\",\"\",+VLOOKUP(+EOMONTH(+F9533,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9533=\"\",\"\",VLOOKUP(D9533,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9533=\"\",\"\",IF(A9533=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9533,-2)+15,Cenários!$A:$D,2,FALSE)>A9533,+VLOOKUP(+EOMONTH(+A9533,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9533,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9533=\"\",\"\",VLOOKUP(F9533,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9533=\"\",\"\",IF(WORKDAY(+A9533,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9533,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9534=\"\",\"\",+IF(+A9534=D9534,+E9534,((+G9534/E9534)^+((NETWORKDAYS(+D9534,A9534,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9534,F9534,Feriados!$A$2:$A$1058)-1))*E9534)))","v":""},{"$f":"IF(A9534=\"\",\"\",+IF(+A9534=D9534,+VLOOKUP(D9534,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9534,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9534=\"\",\"\",+VLOOKUP(+EOMONTH(+F9534,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9534=\"\",\"\",VLOOKUP(D9534,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9534=\"\",\"\",IF(A9534=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9534,-2)+15,Cenários!$A:$D,2,FALSE)>A9534,+VLOOKUP(+EOMONTH(+A9534,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9534,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9534=\"\",\"\",VLOOKUP(F9534,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9534=\"\",\"\",IF(WORKDAY(+A9534,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9534,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9535=\"\",\"\",+IF(+A9535=D9535,+E9535,((+G9535/E9535)^+((NETWORKDAYS(+D9535,A9535,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9535,F9535,Feriados!$A$2:$A$1058)-1))*E9535)))","v":""},{"$f":"IF(A9535=\"\",\"\",+IF(+A9535=D9535,+VLOOKUP(D9535,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9535,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9535=\"\",\"\",+VLOOKUP(+EOMONTH(+F9535,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9535=\"\",\"\",VLOOKUP(D9535,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9535=\"\",\"\",IF(A9535=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9535,-2)+15,Cenários!$A:$D,2,FALSE)>A9535,+VLOOKUP(+EOMONTH(+A9535,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9535,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9535=\"\",\"\",VLOOKUP(F9535,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9535=\"\",\"\",IF(WORKDAY(+A9535,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9535,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9536=\"\",\"\",+IF(+A9536=D9536,+E9536,((+G9536/E9536)^+((NETWORKDAYS(+D9536,A9536,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9536,F9536,Feriados!$A$2:$A$1058)-1))*E9536)))","v":""},{"$f":"IF(A9536=\"\",\"\",+IF(+A9536=D9536,+VLOOKUP(D9536,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9536,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9536=\"\",\"\",+VLOOKUP(+EOMONTH(+F9536,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9536=\"\",\"\",VLOOKUP(D9536,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9536=\"\",\"\",IF(A9536=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9536,-2)+15,Cenários!$A:$D,2,FALSE)>A9536,+VLOOKUP(+EOMONTH(+A9536,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9536,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9536=\"\",\"\",VLOOKUP(F9536,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9536=\"\",\"\",IF(WORKDAY(+A9536,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9536,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9537=\"\",\"\",+IF(+A9537=D9537,+E9537,((+G9537/E9537)^+((NETWORKDAYS(+D9537,A9537,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9537,F9537,Feriados!$A$2:$A$1058)-1))*E9537)))","v":""},{"$f":"IF(A9537=\"\",\"\",+IF(+A9537=D9537,+VLOOKUP(D9537,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9537,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9537=\"\",\"\",+VLOOKUP(+EOMONTH(+F9537,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9537=\"\",\"\",VLOOKUP(D9537,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9537=\"\",\"\",IF(A9537=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9537,-2)+15,Cenários!$A:$D,2,FALSE)>A9537,+VLOOKUP(+EOMONTH(+A9537,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9537,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9537=\"\",\"\",VLOOKUP(F9537,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9537=\"\",\"\",IF(WORKDAY(+A9537,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9537,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9538=\"\",\"\",+IF(+A9538=D9538,+E9538,((+G9538/E9538)^+((NETWORKDAYS(+D9538,A9538,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9538,F9538,Feriados!$A$2:$A$1058)-1))*E9538)))","v":""},{"$f":"IF(A9538=\"\",\"\",+IF(+A9538=D9538,+VLOOKUP(D9538,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9538,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9538=\"\",\"\",+VLOOKUP(+EOMONTH(+F9538,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9538=\"\",\"\",VLOOKUP(D9538,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9538=\"\",\"\",IF(A9538=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9538,-2)+15,Cenários!$A:$D,2,FALSE)>A9538,+VLOOKUP(+EOMONTH(+A9538,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9538,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9538=\"\",\"\",VLOOKUP(F9538,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9538=\"\",\"\",IF(WORKDAY(+A9538,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9538,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9539=\"\",\"\",+IF(+A9539=D9539,+E9539,((+G9539/E9539)^+((NETWORKDAYS(+D9539,A9539,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9539,F9539,Feriados!$A$2:$A$1058)-1))*E9539)))","v":""},{"$f":"IF(A9539=\"\",\"\",+IF(+A9539=D9539,+VLOOKUP(D9539,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9539,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9539=\"\",\"\",+VLOOKUP(+EOMONTH(+F9539,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9539=\"\",\"\",VLOOKUP(D9539,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9539=\"\",\"\",IF(A9539=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9539,-2)+15,Cenários!$A:$D,2,FALSE)>A9539,+VLOOKUP(+EOMONTH(+A9539,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9539,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9539=\"\",\"\",VLOOKUP(F9539,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9539=\"\",\"\",IF(WORKDAY(+A9539,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9539,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9540=\"\",\"\",+IF(+A9540=D9540,+E9540,((+G9540/E9540)^+((NETWORKDAYS(+D9540,A9540,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9540,F9540,Feriados!$A$2:$A$1058)-1))*E9540)))","v":""},{"$f":"IF(A9540=\"\",\"\",+IF(+A9540=D9540,+VLOOKUP(D9540,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9540,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9540=\"\",\"\",+VLOOKUP(+EOMONTH(+F9540,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9540=\"\",\"\",VLOOKUP(D9540,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9540=\"\",\"\",IF(A9540=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9540,-2)+15,Cenários!$A:$D,2,FALSE)>A9540,+VLOOKUP(+EOMONTH(+A9540,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9540,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9540=\"\",\"\",VLOOKUP(F9540,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9540=\"\",\"\",IF(WORKDAY(+A9540,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9540,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9541=\"\",\"\",+IF(+A9541=D9541,+E9541,((+G9541/E9541)^+((NETWORKDAYS(+D9541,A9541,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9541,F9541,Feriados!$A$2:$A$1058)-1))*E9541)))","v":""},{"$f":"IF(A9541=\"\",\"\",+IF(+A9541=D9541,+VLOOKUP(D9541,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9541,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9541=\"\",\"\",+VLOOKUP(+EOMONTH(+F9541,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9541=\"\",\"\",VLOOKUP(D9541,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9541=\"\",\"\",IF(A9541=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9541,-2)+15,Cenários!$A:$D,2,FALSE)>A9541,+VLOOKUP(+EOMONTH(+A9541,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9541,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9541=\"\",\"\",VLOOKUP(F9541,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9541=\"\",\"\",IF(WORKDAY(+A9541,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9541,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9542=\"\",\"\",+IF(+A9542=D9542,+E9542,((+G9542/E9542)^+((NETWORKDAYS(+D9542,A9542,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9542,F9542,Feriados!$A$2:$A$1058)-1))*E9542)))","v":""},{"$f":"IF(A9542=\"\",\"\",+IF(+A9542=D9542,+VLOOKUP(D9542,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9542,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9542=\"\",\"\",+VLOOKUP(+EOMONTH(+F9542,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9542=\"\",\"\",VLOOKUP(D9542,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9542=\"\",\"\",IF(A9542=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9542,-2)+15,Cenários!$A:$D,2,FALSE)>A9542,+VLOOKUP(+EOMONTH(+A9542,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9542,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9542=\"\",\"\",VLOOKUP(F9542,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9542=\"\",\"\",IF(WORKDAY(+A9542,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9542,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9543=\"\",\"\",+IF(+A9543=D9543,+E9543,((+G9543/E9543)^+((NETWORKDAYS(+D9543,A9543,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9543,F9543,Feriados!$A$2:$A$1058)-1))*E9543)))","v":""},{"$f":"IF(A9543=\"\",\"\",+IF(+A9543=D9543,+VLOOKUP(D9543,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9543,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9543=\"\",\"\",+VLOOKUP(+EOMONTH(+F9543,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9543=\"\",\"\",VLOOKUP(D9543,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9543=\"\",\"\",IF(A9543=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9543,-2)+15,Cenários!$A:$D,2,FALSE)>A9543,+VLOOKUP(+EOMONTH(+A9543,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9543,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9543=\"\",\"\",VLOOKUP(F9543,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9543=\"\",\"\",IF(WORKDAY(+A9543,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9543,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9544=\"\",\"\",+IF(+A9544=D9544,+E9544,((+G9544/E9544)^+((NETWORKDAYS(+D9544,A9544,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9544,F9544,Feriados!$A$2:$A$1058)-1))*E9544)))","v":""},{"$f":"IF(A9544=\"\",\"\",+IF(+A9544=D9544,+VLOOKUP(D9544,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9544,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9544=\"\",\"\",+VLOOKUP(+EOMONTH(+F9544,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9544=\"\",\"\",VLOOKUP(D9544,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9544=\"\",\"\",IF(A9544=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9544,-2)+15,Cenários!$A:$D,2,FALSE)>A9544,+VLOOKUP(+EOMONTH(+A9544,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9544,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9544=\"\",\"\",VLOOKUP(F9544,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9544=\"\",\"\",IF(WORKDAY(+A9544,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9544,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9545=\"\",\"\",+IF(+A9545=D9545,+E9545,((+G9545/E9545)^+((NETWORKDAYS(+D9545,A9545,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9545,F9545,Feriados!$A$2:$A$1058)-1))*E9545)))","v":""},{"$f":"IF(A9545=\"\",\"\",+IF(+A9545=D9545,+VLOOKUP(D9545,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9545,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9545=\"\",\"\",+VLOOKUP(+EOMONTH(+F9545,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9545=\"\",\"\",VLOOKUP(D9545,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9545=\"\",\"\",IF(A9545=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9545,-2)+15,Cenários!$A:$D,2,FALSE)>A9545,+VLOOKUP(+EOMONTH(+A9545,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9545,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9545=\"\",\"\",VLOOKUP(F9545,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9545=\"\",\"\",IF(WORKDAY(+A9545,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9545,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9546=\"\",\"\",+IF(+A9546=D9546,+E9546,((+G9546/E9546)^+((NETWORKDAYS(+D9546,A9546,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9546,F9546,Feriados!$A$2:$A$1058)-1))*E9546)))","v":""},{"$f":"IF(A9546=\"\",\"\",+IF(+A9546=D9546,+VLOOKUP(D9546,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9546,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9546=\"\",\"\",+VLOOKUP(+EOMONTH(+F9546,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9546=\"\",\"\",VLOOKUP(D9546,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9546=\"\",\"\",IF(A9546=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9546,-2)+15,Cenários!$A:$D,2,FALSE)>A9546,+VLOOKUP(+EOMONTH(+A9546,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9546,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9546=\"\",\"\",VLOOKUP(F9546,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9546=\"\",\"\",IF(WORKDAY(+A9546,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9546,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9547=\"\",\"\",+IF(+A9547=D9547,+E9547,((+G9547/E9547)^+((NETWORKDAYS(+D9547,A9547,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9547,F9547,Feriados!$A$2:$A$1058)-1))*E9547)))","v":""},{"$f":"IF(A9547=\"\",\"\",+IF(+A9547=D9547,+VLOOKUP(D9547,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9547,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9547=\"\",\"\",+VLOOKUP(+EOMONTH(+F9547,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9547=\"\",\"\",VLOOKUP(D9547,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9547=\"\",\"\",IF(A9547=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9547,-2)+15,Cenários!$A:$D,2,FALSE)>A9547,+VLOOKUP(+EOMONTH(+A9547,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9547,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9547=\"\",\"\",VLOOKUP(F9547,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9547=\"\",\"\",IF(WORKDAY(+A9547,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9547,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9548=\"\",\"\",+IF(+A9548=D9548,+E9548,((+G9548/E9548)^+((NETWORKDAYS(+D9548,A9548,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9548,F9548,Feriados!$A$2:$A$1058)-1))*E9548)))","v":""},{"$f":"IF(A9548=\"\",\"\",+IF(+A9548=D9548,+VLOOKUP(D9548,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9548,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9548=\"\",\"\",+VLOOKUP(+EOMONTH(+F9548,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9548=\"\",\"\",VLOOKUP(D9548,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9548=\"\",\"\",IF(A9548=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9548,-2)+15,Cenários!$A:$D,2,FALSE)>A9548,+VLOOKUP(+EOMONTH(+A9548,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9548,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9548=\"\",\"\",VLOOKUP(F9548,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9548=\"\",\"\",IF(WORKDAY(+A9548,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9548,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9549=\"\",\"\",+IF(+A9549=D9549,+E9549,((+G9549/E9549)^+((NETWORKDAYS(+D9549,A9549,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9549,F9549,Feriados!$A$2:$A$1058)-1))*E9549)))","v":""},{"$f":"IF(A9549=\"\",\"\",+IF(+A9549=D9549,+VLOOKUP(D9549,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9549,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9549=\"\",\"\",+VLOOKUP(+EOMONTH(+F9549,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9549=\"\",\"\",VLOOKUP(D9549,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9549=\"\",\"\",IF(A9549=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9549,-2)+15,Cenários!$A:$D,2,FALSE)>A9549,+VLOOKUP(+EOMONTH(+A9549,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9549,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9549=\"\",\"\",VLOOKUP(F9549,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9549=\"\",\"\",IF(WORKDAY(+A9549,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9549,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9550=\"\",\"\",+IF(+A9550=D9550,+E9550,((+G9550/E9550)^+((NETWORKDAYS(+D9550,A9550,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9550,F9550,Feriados!$A$2:$A$1058)-1))*E9550)))","v":""},{"$f":"IF(A9550=\"\",\"\",+IF(+A9550=D9550,+VLOOKUP(D9550,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9550,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9550=\"\",\"\",+VLOOKUP(+EOMONTH(+F9550,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9550=\"\",\"\",VLOOKUP(D9550,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9550=\"\",\"\",IF(A9550=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9550,-2)+15,Cenários!$A:$D,2,FALSE)>A9550,+VLOOKUP(+EOMONTH(+A9550,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9550,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9550=\"\",\"\",VLOOKUP(F9550,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9550=\"\",\"\",IF(WORKDAY(+A9550,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9550,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9551=\"\",\"\",+IF(+A9551=D9551,+E9551,((+G9551/E9551)^+((NETWORKDAYS(+D9551,A9551,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9551,F9551,Feriados!$A$2:$A$1058)-1))*E9551)))","v":""},{"$f":"IF(A9551=\"\",\"\",+IF(+A9551=D9551,+VLOOKUP(D9551,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9551,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9551=\"\",\"\",+VLOOKUP(+EOMONTH(+F9551,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9551=\"\",\"\",VLOOKUP(D9551,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9551=\"\",\"\",IF(A9551=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9551,-2)+15,Cenários!$A:$D,2,FALSE)>A9551,+VLOOKUP(+EOMONTH(+A9551,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9551,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9551=\"\",\"\",VLOOKUP(F9551,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9551=\"\",\"\",IF(WORKDAY(+A9551,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9551,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9552=\"\",\"\",+IF(+A9552=D9552,+E9552,((+G9552/E9552)^+((NETWORKDAYS(+D9552,A9552,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9552,F9552,Feriados!$A$2:$A$1058)-1))*E9552)))","v":""},{"$f":"IF(A9552=\"\",\"\",+IF(+A9552=D9552,+VLOOKUP(D9552,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9552,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9552=\"\",\"\",+VLOOKUP(+EOMONTH(+F9552,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9552=\"\",\"\",VLOOKUP(D9552,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9552=\"\",\"\",IF(A9552=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9552,-2)+15,Cenários!$A:$D,2,FALSE)>A9552,+VLOOKUP(+EOMONTH(+A9552,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9552,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9552=\"\",\"\",VLOOKUP(F9552,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9552=\"\",\"\",IF(WORKDAY(+A9552,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9552,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9553=\"\",\"\",+IF(+A9553=D9553,+E9553,((+G9553/E9553)^+((NETWORKDAYS(+D9553,A9553,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9553,F9553,Feriados!$A$2:$A$1058)-1))*E9553)))","v":""},{"$f":"IF(A9553=\"\",\"\",+IF(+A9553=D9553,+VLOOKUP(D9553,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9553,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9553=\"\",\"\",+VLOOKUP(+EOMONTH(+F9553,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9553=\"\",\"\",VLOOKUP(D9553,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9553=\"\",\"\",IF(A9553=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9553,-2)+15,Cenários!$A:$D,2,FALSE)>A9553,+VLOOKUP(+EOMONTH(+A9553,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9553,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9553=\"\",\"\",VLOOKUP(F9553,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9553=\"\",\"\",IF(WORKDAY(+A9553,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9553,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9554=\"\",\"\",+IF(+A9554=D9554,+E9554,((+G9554/E9554)^+((NETWORKDAYS(+D9554,A9554,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9554,F9554,Feriados!$A$2:$A$1058)-1))*E9554)))","v":""},{"$f":"IF(A9554=\"\",\"\",+IF(+A9554=D9554,+VLOOKUP(D9554,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9554,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9554=\"\",\"\",+VLOOKUP(+EOMONTH(+F9554,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9554=\"\",\"\",VLOOKUP(D9554,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9554=\"\",\"\",IF(A9554=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9554,-2)+15,Cenários!$A:$D,2,FALSE)>A9554,+VLOOKUP(+EOMONTH(+A9554,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9554,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9554=\"\",\"\",VLOOKUP(F9554,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9554=\"\",\"\",IF(WORKDAY(+A9554,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9554,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9555=\"\",\"\",+IF(+A9555=D9555,+E9555,((+G9555/E9555)^+((NETWORKDAYS(+D9555,A9555,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9555,F9555,Feriados!$A$2:$A$1058)-1))*E9555)))","v":""},{"$f":"IF(A9555=\"\",\"\",+IF(+A9555=D9555,+VLOOKUP(D9555,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9555,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9555=\"\",\"\",+VLOOKUP(+EOMONTH(+F9555,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9555=\"\",\"\",VLOOKUP(D9555,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9555=\"\",\"\",IF(A9555=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9555,-2)+15,Cenários!$A:$D,2,FALSE)>A9555,+VLOOKUP(+EOMONTH(+A9555,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9555,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9555=\"\",\"\",VLOOKUP(F9555,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9555=\"\",\"\",IF(WORKDAY(+A9555,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9555,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9556=\"\",\"\",+IF(+A9556=D9556,+E9556,((+G9556/E9556)^+((NETWORKDAYS(+D9556,A9556,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9556,F9556,Feriados!$A$2:$A$1058)-1))*E9556)))","v":""},{"$f":"IF(A9556=\"\",\"\",+IF(+A9556=D9556,+VLOOKUP(D9556,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9556,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9556=\"\",\"\",+VLOOKUP(+EOMONTH(+F9556,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9556=\"\",\"\",VLOOKUP(D9556,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9556=\"\",\"\",IF(A9556=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9556,-2)+15,Cenários!$A:$D,2,FALSE)>A9556,+VLOOKUP(+EOMONTH(+A9556,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9556,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9556=\"\",\"\",VLOOKUP(F9556,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9556=\"\",\"\",IF(WORKDAY(+A9556,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9556,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9557=\"\",\"\",+IF(+A9557=D9557,+E9557,((+G9557/E9557)^+((NETWORKDAYS(+D9557,A9557,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9557,F9557,Feriados!$A$2:$A$1058)-1))*E9557)))","v":""},{"$f":"IF(A9557=\"\",\"\",+IF(+A9557=D9557,+VLOOKUP(D9557,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9557,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9557=\"\",\"\",+VLOOKUP(+EOMONTH(+F9557,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9557=\"\",\"\",VLOOKUP(D9557,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9557=\"\",\"\",IF(A9557=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9557,-2)+15,Cenários!$A:$D,2,FALSE)>A9557,+VLOOKUP(+EOMONTH(+A9557,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9557,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9557=\"\",\"\",VLOOKUP(F9557,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9557=\"\",\"\",IF(WORKDAY(+A9557,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9557,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9558=\"\",\"\",+IF(+A9558=D9558,+E9558,((+G9558/E9558)^+((NETWORKDAYS(+D9558,A9558,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9558,F9558,Feriados!$A$2:$A$1058)-1))*E9558)))","v":""},{"$f":"IF(A9558=\"\",\"\",+IF(+A9558=D9558,+VLOOKUP(D9558,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9558,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9558=\"\",\"\",+VLOOKUP(+EOMONTH(+F9558,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9558=\"\",\"\",VLOOKUP(D9558,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9558=\"\",\"\",IF(A9558=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9558,-2)+15,Cenários!$A:$D,2,FALSE)>A9558,+VLOOKUP(+EOMONTH(+A9558,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9558,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9558=\"\",\"\",VLOOKUP(F9558,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9558=\"\",\"\",IF(WORKDAY(+A9558,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9558,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9559=\"\",\"\",+IF(+A9559=D9559,+E9559,((+G9559/E9559)^+((NETWORKDAYS(+D9559,A9559,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9559,F9559,Feriados!$A$2:$A$1058)-1))*E9559)))","v":""},{"$f":"IF(A9559=\"\",\"\",+IF(+A9559=D9559,+VLOOKUP(D9559,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9559,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9559=\"\",\"\",+VLOOKUP(+EOMONTH(+F9559,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9559=\"\",\"\",VLOOKUP(D9559,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9559=\"\",\"\",IF(A9559=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9559,-2)+15,Cenários!$A:$D,2,FALSE)>A9559,+VLOOKUP(+EOMONTH(+A9559,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9559,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9559=\"\",\"\",VLOOKUP(F9559,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9559=\"\",\"\",IF(WORKDAY(+A9559,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9559,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9560=\"\",\"\",+IF(+A9560=D9560,+E9560,((+G9560/E9560)^+((NETWORKDAYS(+D9560,A9560,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9560,F9560,Feriados!$A$2:$A$1058)-1))*E9560)))","v":""},{"$f":"IF(A9560=\"\",\"\",+IF(+A9560=D9560,+VLOOKUP(D9560,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9560,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9560=\"\",\"\",+VLOOKUP(+EOMONTH(+F9560,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9560=\"\",\"\",VLOOKUP(D9560,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9560=\"\",\"\",IF(A9560=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9560,-2)+15,Cenários!$A:$D,2,FALSE)>A9560,+VLOOKUP(+EOMONTH(+A9560,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9560,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9560=\"\",\"\",VLOOKUP(F9560,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9560=\"\",\"\",IF(WORKDAY(+A9560,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9560,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9561=\"\",\"\",+IF(+A9561=D9561,+E9561,((+G9561/E9561)^+((NETWORKDAYS(+D9561,A9561,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9561,F9561,Feriados!$A$2:$A$1058)-1))*E9561)))","v":""},{"$f":"IF(A9561=\"\",\"\",+IF(+A9561=D9561,+VLOOKUP(D9561,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9561,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9561=\"\",\"\",+VLOOKUP(+EOMONTH(+F9561,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9561=\"\",\"\",VLOOKUP(D9561,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9561=\"\",\"\",IF(A9561=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9561,-2)+15,Cenários!$A:$D,2,FALSE)>A9561,+VLOOKUP(+EOMONTH(+A9561,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9561,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9561=\"\",\"\",VLOOKUP(F9561,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9561=\"\",\"\",IF(WORKDAY(+A9561,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9561,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9562=\"\",\"\",+IF(+A9562=D9562,+E9562,((+G9562/E9562)^+((NETWORKDAYS(+D9562,A9562,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9562,F9562,Feriados!$A$2:$A$1058)-1))*E9562)))","v":""},{"$f":"IF(A9562=\"\",\"\",+IF(+A9562=D9562,+VLOOKUP(D9562,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9562,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9562=\"\",\"\",+VLOOKUP(+EOMONTH(+F9562,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9562=\"\",\"\",VLOOKUP(D9562,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9562=\"\",\"\",IF(A9562=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9562,-2)+15,Cenários!$A:$D,2,FALSE)>A9562,+VLOOKUP(+EOMONTH(+A9562,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9562,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9562=\"\",\"\",VLOOKUP(F9562,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9562=\"\",\"\",IF(WORKDAY(+A9562,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9562,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9563=\"\",\"\",+IF(+A9563=D9563,+E9563,((+G9563/E9563)^+((NETWORKDAYS(+D9563,A9563,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9563,F9563,Feriados!$A$2:$A$1058)-1))*E9563)))","v":""},{"$f":"IF(A9563=\"\",\"\",+IF(+A9563=D9563,+VLOOKUP(D9563,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9563,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9563=\"\",\"\",+VLOOKUP(+EOMONTH(+F9563,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9563=\"\",\"\",VLOOKUP(D9563,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9563=\"\",\"\",IF(A9563=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9563,-2)+15,Cenários!$A:$D,2,FALSE)>A9563,+VLOOKUP(+EOMONTH(+A9563,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9563,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9563=\"\",\"\",VLOOKUP(F9563,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9563=\"\",\"\",IF(WORKDAY(+A9563,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9563,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9564=\"\",\"\",+IF(+A9564=D9564,+E9564,((+G9564/E9564)^+((NETWORKDAYS(+D9564,A9564,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9564,F9564,Feriados!$A$2:$A$1058)-1))*E9564)))","v":""},{"$f":"IF(A9564=\"\",\"\",+IF(+A9564=D9564,+VLOOKUP(D9564,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9564,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9564=\"\",\"\",+VLOOKUP(+EOMONTH(+F9564,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9564=\"\",\"\",VLOOKUP(D9564,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9564=\"\",\"\",IF(A9564=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9564,-2)+15,Cenários!$A:$D,2,FALSE)>A9564,+VLOOKUP(+EOMONTH(+A9564,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9564,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9564=\"\",\"\",VLOOKUP(F9564,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9564=\"\",\"\",IF(WORKDAY(+A9564,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9564,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9565=\"\",\"\",+IF(+A9565=D9565,+E9565,((+G9565/E9565)^+((NETWORKDAYS(+D9565,A9565,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9565,F9565,Feriados!$A$2:$A$1058)-1))*E9565)))","v":""},{"$f":"IF(A9565=\"\",\"\",+IF(+A9565=D9565,+VLOOKUP(D9565,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9565,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9565=\"\",\"\",+VLOOKUP(+EOMONTH(+F9565,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9565=\"\",\"\",VLOOKUP(D9565,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9565=\"\",\"\",IF(A9565=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9565,-2)+15,Cenários!$A:$D,2,FALSE)>A9565,+VLOOKUP(+EOMONTH(+A9565,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9565,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9565=\"\",\"\",VLOOKUP(F9565,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9565=\"\",\"\",IF(WORKDAY(+A9565,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9565,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9566=\"\",\"\",+IF(+A9566=D9566,+E9566,((+G9566/E9566)^+((NETWORKDAYS(+D9566,A9566,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9566,F9566,Feriados!$A$2:$A$1058)-1))*E9566)))","v":""},{"$f":"IF(A9566=\"\",\"\",+IF(+A9566=D9566,+VLOOKUP(D9566,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9566,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9566=\"\",\"\",+VLOOKUP(+EOMONTH(+F9566,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9566=\"\",\"\",VLOOKUP(D9566,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9566=\"\",\"\",IF(A9566=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9566,-2)+15,Cenários!$A:$D,2,FALSE)>A9566,+VLOOKUP(+EOMONTH(+A9566,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9566,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9566=\"\",\"\",VLOOKUP(F9566,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9566=\"\",\"\",IF(WORKDAY(+A9566,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9566,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9567=\"\",\"\",+IF(+A9567=D9567,+E9567,((+G9567/E9567)^+((NETWORKDAYS(+D9567,A9567,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9567,F9567,Feriados!$A$2:$A$1058)-1))*E9567)))","v":""},{"$f":"IF(A9567=\"\",\"\",+IF(+A9567=D9567,+VLOOKUP(D9567,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9567,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9567=\"\",\"\",+VLOOKUP(+EOMONTH(+F9567,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9567=\"\",\"\",VLOOKUP(D9567,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9567=\"\",\"\",IF(A9567=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9567,-2)+15,Cenários!$A:$D,2,FALSE)>A9567,+VLOOKUP(+EOMONTH(+A9567,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9567,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9567=\"\",\"\",VLOOKUP(F9567,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9567=\"\",\"\",IF(WORKDAY(+A9567,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9567,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9568=\"\",\"\",+IF(+A9568=D9568,+E9568,((+G9568/E9568)^+((NETWORKDAYS(+D9568,A9568,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9568,F9568,Feriados!$A$2:$A$1058)-1))*E9568)))","v":""},{"$f":"IF(A9568=\"\",\"\",+IF(+A9568=D9568,+VLOOKUP(D9568,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9568,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9568=\"\",\"\",+VLOOKUP(+EOMONTH(+F9568,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9568=\"\",\"\",VLOOKUP(D9568,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9568=\"\",\"\",IF(A9568=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9568,-2)+15,Cenários!$A:$D,2,FALSE)>A9568,+VLOOKUP(+EOMONTH(+A9568,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9568,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9568=\"\",\"\",VLOOKUP(F9568,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9568=\"\",\"\",IF(WORKDAY(+A9568,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9568,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9569=\"\",\"\",+IF(+A9569=D9569,+E9569,((+G9569/E9569)^+((NETWORKDAYS(+D9569,A9569,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9569,F9569,Feriados!$A$2:$A$1058)-1))*E9569)))","v":""},{"$f":"IF(A9569=\"\",\"\",+IF(+A9569=D9569,+VLOOKUP(D9569,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9569,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9569=\"\",\"\",+VLOOKUP(+EOMONTH(+F9569,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9569=\"\",\"\",VLOOKUP(D9569,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9569=\"\",\"\",IF(A9569=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9569,-2)+15,Cenários!$A:$D,2,FALSE)>A9569,+VLOOKUP(+EOMONTH(+A9569,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9569,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9569=\"\",\"\",VLOOKUP(F9569,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9569=\"\",\"\",IF(WORKDAY(+A9569,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9569,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9570=\"\",\"\",+IF(+A9570=D9570,+E9570,((+G9570/E9570)^+((NETWORKDAYS(+D9570,A9570,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9570,F9570,Feriados!$A$2:$A$1058)-1))*E9570)))","v":""},{"$f":"IF(A9570=\"\",\"\",+IF(+A9570=D9570,+VLOOKUP(D9570,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9570,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9570=\"\",\"\",+VLOOKUP(+EOMONTH(+F9570,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9570=\"\",\"\",VLOOKUP(D9570,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9570=\"\",\"\",IF(A9570=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9570,-2)+15,Cenários!$A:$D,2,FALSE)>A9570,+VLOOKUP(+EOMONTH(+A9570,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9570,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9570=\"\",\"\",VLOOKUP(F9570,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9570=\"\",\"\",IF(WORKDAY(+A9570,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9570,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9571=\"\",\"\",+IF(+A9571=D9571,+E9571,((+G9571/E9571)^+((NETWORKDAYS(+D9571,A9571,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9571,F9571,Feriados!$A$2:$A$1058)-1))*E9571)))","v":""},{"$f":"IF(A9571=\"\",\"\",+IF(+A9571=D9571,+VLOOKUP(D9571,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9571,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9571=\"\",\"\",+VLOOKUP(+EOMONTH(+F9571,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9571=\"\",\"\",VLOOKUP(D9571,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9571=\"\",\"\",IF(A9571=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9571,-2)+15,Cenários!$A:$D,2,FALSE)>A9571,+VLOOKUP(+EOMONTH(+A9571,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9571,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9571=\"\",\"\",VLOOKUP(F9571,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9571=\"\",\"\",IF(WORKDAY(+A9571,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9571,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9572=\"\",\"\",+IF(+A9572=D9572,+E9572,((+G9572/E9572)^+((NETWORKDAYS(+D9572,A9572,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9572,F9572,Feriados!$A$2:$A$1058)-1))*E9572)))","v":""},{"$f":"IF(A9572=\"\",\"\",+IF(+A9572=D9572,+VLOOKUP(D9572,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9572,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9572=\"\",\"\",+VLOOKUP(+EOMONTH(+F9572,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9572=\"\",\"\",VLOOKUP(D9572,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9572=\"\",\"\",IF(A9572=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9572,-2)+15,Cenários!$A:$D,2,FALSE)>A9572,+VLOOKUP(+EOMONTH(+A9572,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9572,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9572=\"\",\"\",VLOOKUP(F9572,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9572=\"\",\"\",IF(WORKDAY(+A9572,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9572,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9573=\"\",\"\",+IF(+A9573=D9573,+E9573,((+G9573/E9573)^+((NETWORKDAYS(+D9573,A9573,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9573,F9573,Feriados!$A$2:$A$1058)-1))*E9573)))","v":""},{"$f":"IF(A9573=\"\",\"\",+IF(+A9573=D9573,+VLOOKUP(D9573,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9573,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9573=\"\",\"\",+VLOOKUP(+EOMONTH(+F9573,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9573=\"\",\"\",VLOOKUP(D9573,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9573=\"\",\"\",IF(A9573=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9573,-2)+15,Cenários!$A:$D,2,FALSE)>A9573,+VLOOKUP(+EOMONTH(+A9573,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9573,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9573=\"\",\"\",VLOOKUP(F9573,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9573=\"\",\"\",IF(WORKDAY(+A9573,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9573,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9574=\"\",\"\",+IF(+A9574=D9574,+E9574,((+G9574/E9574)^+((NETWORKDAYS(+D9574,A9574,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9574,F9574,Feriados!$A$2:$A$1058)-1))*E9574)))","v":""},{"$f":"IF(A9574=\"\",\"\",+IF(+A9574=D9574,+VLOOKUP(D9574,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9574,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9574=\"\",\"\",+VLOOKUP(+EOMONTH(+F9574,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9574=\"\",\"\",VLOOKUP(D9574,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9574=\"\",\"\",IF(A9574=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9574,-2)+15,Cenários!$A:$D,2,FALSE)>A9574,+VLOOKUP(+EOMONTH(+A9574,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9574,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9574=\"\",\"\",VLOOKUP(F9574,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9574=\"\",\"\",IF(WORKDAY(+A9574,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9574,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9575=\"\",\"\",+IF(+A9575=D9575,+E9575,((+G9575/E9575)^+((NETWORKDAYS(+D9575,A9575,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9575,F9575,Feriados!$A$2:$A$1058)-1))*E9575)))","v":""},{"$f":"IF(A9575=\"\",\"\",+IF(+A9575=D9575,+VLOOKUP(D9575,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9575,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9575=\"\",\"\",+VLOOKUP(+EOMONTH(+F9575,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9575=\"\",\"\",VLOOKUP(D9575,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9575=\"\",\"\",IF(A9575=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9575,-2)+15,Cenários!$A:$D,2,FALSE)>A9575,+VLOOKUP(+EOMONTH(+A9575,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9575,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9575=\"\",\"\",VLOOKUP(F9575,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9575=\"\",\"\",IF(WORKDAY(+A9575,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9575,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9576=\"\",\"\",+IF(+A9576=D9576,+E9576,((+G9576/E9576)^+((NETWORKDAYS(+D9576,A9576,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9576,F9576,Feriados!$A$2:$A$1058)-1))*E9576)))","v":""},{"$f":"IF(A9576=\"\",\"\",+IF(+A9576=D9576,+VLOOKUP(D9576,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9576,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9576=\"\",\"\",+VLOOKUP(+EOMONTH(+F9576,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9576=\"\",\"\",VLOOKUP(D9576,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9576=\"\",\"\",IF(A9576=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9576,-2)+15,Cenários!$A:$D,2,FALSE)>A9576,+VLOOKUP(+EOMONTH(+A9576,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9576,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9576=\"\",\"\",VLOOKUP(F9576,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9576=\"\",\"\",IF(WORKDAY(+A9576,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9576,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9577=\"\",\"\",+IF(+A9577=D9577,+E9577,((+G9577/E9577)^+((NETWORKDAYS(+D9577,A9577,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9577,F9577,Feriados!$A$2:$A$1058)-1))*E9577)))","v":""},{"$f":"IF(A9577=\"\",\"\",+IF(+A9577=D9577,+VLOOKUP(D9577,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9577,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9577=\"\",\"\",+VLOOKUP(+EOMONTH(+F9577,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9577=\"\",\"\",VLOOKUP(D9577,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9577=\"\",\"\",IF(A9577=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9577,-2)+15,Cenários!$A:$D,2,FALSE)>A9577,+VLOOKUP(+EOMONTH(+A9577,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9577,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9577=\"\",\"\",VLOOKUP(F9577,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9577=\"\",\"\",IF(WORKDAY(+A9577,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9577,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9578=\"\",\"\",+IF(+A9578=D9578,+E9578,((+G9578/E9578)^+((NETWORKDAYS(+D9578,A9578,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9578,F9578,Feriados!$A$2:$A$1058)-1))*E9578)))","v":""},{"$f":"IF(A9578=\"\",\"\",+IF(+A9578=D9578,+VLOOKUP(D9578,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9578,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9578=\"\",\"\",+VLOOKUP(+EOMONTH(+F9578,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9578=\"\",\"\",VLOOKUP(D9578,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9578=\"\",\"\",IF(A9578=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9578,-2)+15,Cenários!$A:$D,2,FALSE)>A9578,+VLOOKUP(+EOMONTH(+A9578,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9578,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9578=\"\",\"\",VLOOKUP(F9578,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9578=\"\",\"\",IF(WORKDAY(+A9578,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9578,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9579=\"\",\"\",+IF(+A9579=D9579,+E9579,((+G9579/E9579)^+((NETWORKDAYS(+D9579,A9579,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9579,F9579,Feriados!$A$2:$A$1058)-1))*E9579)))","v":""},{"$f":"IF(A9579=\"\",\"\",+IF(+A9579=D9579,+VLOOKUP(D9579,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9579,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9579=\"\",\"\",+VLOOKUP(+EOMONTH(+F9579,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9579=\"\",\"\",VLOOKUP(D9579,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9579=\"\",\"\",IF(A9579=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9579,-2)+15,Cenários!$A:$D,2,FALSE)>A9579,+VLOOKUP(+EOMONTH(+A9579,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9579,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9579=\"\",\"\",VLOOKUP(F9579,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9579=\"\",\"\",IF(WORKDAY(+A9579,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9579,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9580=\"\",\"\",+IF(+A9580=D9580,+E9580,((+G9580/E9580)^+((NETWORKDAYS(+D9580,A9580,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9580,F9580,Feriados!$A$2:$A$1058)-1))*E9580)))","v":""},{"$f":"IF(A9580=\"\",\"\",+IF(+A9580=D9580,+VLOOKUP(D9580,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9580,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9580=\"\",\"\",+VLOOKUP(+EOMONTH(+F9580,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9580=\"\",\"\",VLOOKUP(D9580,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9580=\"\",\"\",IF(A9580=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9580,-2)+15,Cenários!$A:$D,2,FALSE)>A9580,+VLOOKUP(+EOMONTH(+A9580,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9580,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9580=\"\",\"\",VLOOKUP(F9580,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9580=\"\",\"\",IF(WORKDAY(+A9580,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9580,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9581=\"\",\"\",+IF(+A9581=D9581,+E9581,((+G9581/E9581)^+((NETWORKDAYS(+D9581,A9581,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9581,F9581,Feriados!$A$2:$A$1058)-1))*E9581)))","v":""},{"$f":"IF(A9581=\"\",\"\",+IF(+A9581=D9581,+VLOOKUP(D9581,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9581,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9581=\"\",\"\",+VLOOKUP(+EOMONTH(+F9581,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9581=\"\",\"\",VLOOKUP(D9581,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9581=\"\",\"\",IF(A9581=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9581,-2)+15,Cenários!$A:$D,2,FALSE)>A9581,+VLOOKUP(+EOMONTH(+A9581,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9581,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9581=\"\",\"\",VLOOKUP(F9581,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9581=\"\",\"\",IF(WORKDAY(+A9581,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9581,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9582=\"\",\"\",+IF(+A9582=D9582,+E9582,((+G9582/E9582)^+((NETWORKDAYS(+D9582,A9582,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9582,F9582,Feriados!$A$2:$A$1058)-1))*E9582)))","v":""},{"$f":"IF(A9582=\"\",\"\",+IF(+A9582=D9582,+VLOOKUP(D9582,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9582,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9582=\"\",\"\",+VLOOKUP(+EOMONTH(+F9582,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9582=\"\",\"\",VLOOKUP(D9582,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9582=\"\",\"\",IF(A9582=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9582,-2)+15,Cenários!$A:$D,2,FALSE)>A9582,+VLOOKUP(+EOMONTH(+A9582,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9582,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9582=\"\",\"\",VLOOKUP(F9582,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9582=\"\",\"\",IF(WORKDAY(+A9582,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9582,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9583=\"\",\"\",+IF(+A9583=D9583,+E9583,((+G9583/E9583)^+((NETWORKDAYS(+D9583,A9583,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9583,F9583,Feriados!$A$2:$A$1058)-1))*E9583)))","v":""},{"$f":"IF(A9583=\"\",\"\",+IF(+A9583=D9583,+VLOOKUP(D9583,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9583,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9583=\"\",\"\",+VLOOKUP(+EOMONTH(+F9583,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9583=\"\",\"\",VLOOKUP(D9583,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9583=\"\",\"\",IF(A9583=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9583,-2)+15,Cenários!$A:$D,2,FALSE)>A9583,+VLOOKUP(+EOMONTH(+A9583,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9583,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9583=\"\",\"\",VLOOKUP(F9583,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9583=\"\",\"\",IF(WORKDAY(+A9583,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9583,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9584=\"\",\"\",+IF(+A9584=D9584,+E9584,((+G9584/E9584)^+((NETWORKDAYS(+D9584,A9584,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9584,F9584,Feriados!$A$2:$A$1058)-1))*E9584)))","v":""},{"$f":"IF(A9584=\"\",\"\",+IF(+A9584=D9584,+VLOOKUP(D9584,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9584,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9584=\"\",\"\",+VLOOKUP(+EOMONTH(+F9584,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9584=\"\",\"\",VLOOKUP(D9584,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9584=\"\",\"\",IF(A9584=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9584,-2)+15,Cenários!$A:$D,2,FALSE)>A9584,+VLOOKUP(+EOMONTH(+A9584,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9584,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9584=\"\",\"\",VLOOKUP(F9584,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9584=\"\",\"\",IF(WORKDAY(+A9584,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9584,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9585=\"\",\"\",+IF(+A9585=D9585,+E9585,((+G9585/E9585)^+((NETWORKDAYS(+D9585,A9585,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9585,F9585,Feriados!$A$2:$A$1058)-1))*E9585)))","v":""},{"$f":"IF(A9585=\"\",\"\",+IF(+A9585=D9585,+VLOOKUP(D9585,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9585,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9585=\"\",\"\",+VLOOKUP(+EOMONTH(+F9585,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9585=\"\",\"\",VLOOKUP(D9585,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9585=\"\",\"\",IF(A9585=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9585,-2)+15,Cenários!$A:$D,2,FALSE)>A9585,+VLOOKUP(+EOMONTH(+A9585,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9585,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9585=\"\",\"\",VLOOKUP(F9585,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9585=\"\",\"\",IF(WORKDAY(+A9585,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9585,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9586=\"\",\"\",+IF(+A9586=D9586,+E9586,((+G9586/E9586)^+((NETWORKDAYS(+D9586,A9586,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9586,F9586,Feriados!$A$2:$A$1058)-1))*E9586)))","v":""},{"$f":"IF(A9586=\"\",\"\",+IF(+A9586=D9586,+VLOOKUP(D9586,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9586,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9586=\"\",\"\",+VLOOKUP(+EOMONTH(+F9586,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9586=\"\",\"\",VLOOKUP(D9586,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9586=\"\",\"\",IF(A9586=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9586,-2)+15,Cenários!$A:$D,2,FALSE)>A9586,+VLOOKUP(+EOMONTH(+A9586,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9586,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9586=\"\",\"\",VLOOKUP(F9586,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9586=\"\",\"\",IF(WORKDAY(+A9586,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9586,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9587=\"\",\"\",+IF(+A9587=D9587,+E9587,((+G9587/E9587)^+((NETWORKDAYS(+D9587,A9587,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9587,F9587,Feriados!$A$2:$A$1058)-1))*E9587)))","v":""},{"$f":"IF(A9587=\"\",\"\",+IF(+A9587=D9587,+VLOOKUP(D9587,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9587,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9587=\"\",\"\",+VLOOKUP(+EOMONTH(+F9587,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9587=\"\",\"\",VLOOKUP(D9587,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9587=\"\",\"\",IF(A9587=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9587,-2)+15,Cenários!$A:$D,2,FALSE)>A9587,+VLOOKUP(+EOMONTH(+A9587,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9587,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9587=\"\",\"\",VLOOKUP(F9587,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9587=\"\",\"\",IF(WORKDAY(+A9587,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9587,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9588=\"\",\"\",+IF(+A9588=D9588,+E9588,((+G9588/E9588)^+((NETWORKDAYS(+D9588,A9588,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9588,F9588,Feriados!$A$2:$A$1058)-1))*E9588)))","v":""},{"$f":"IF(A9588=\"\",\"\",+IF(+A9588=D9588,+VLOOKUP(D9588,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9588,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9588=\"\",\"\",+VLOOKUP(+EOMONTH(+F9588,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9588=\"\",\"\",VLOOKUP(D9588,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9588=\"\",\"\",IF(A9588=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9588,-2)+15,Cenários!$A:$D,2,FALSE)>A9588,+VLOOKUP(+EOMONTH(+A9588,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9588,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9588=\"\",\"\",VLOOKUP(F9588,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9588=\"\",\"\",IF(WORKDAY(+A9588,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9588,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9589=\"\",\"\",+IF(+A9589=D9589,+E9589,((+G9589/E9589)^+((NETWORKDAYS(+D9589,A9589,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9589,F9589,Feriados!$A$2:$A$1058)-1))*E9589)))","v":""},{"$f":"IF(A9589=\"\",\"\",+IF(+A9589=D9589,+VLOOKUP(D9589,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9589,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9589=\"\",\"\",+VLOOKUP(+EOMONTH(+F9589,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9589=\"\",\"\",VLOOKUP(D9589,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9589=\"\",\"\",IF(A9589=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9589,-2)+15,Cenários!$A:$D,2,FALSE)>A9589,+VLOOKUP(+EOMONTH(+A9589,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9589,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9589=\"\",\"\",VLOOKUP(F9589,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9589=\"\",\"\",IF(WORKDAY(+A9589,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9589,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9590=\"\",\"\",+IF(+A9590=D9590,+E9590,((+G9590/E9590)^+((NETWORKDAYS(+D9590,A9590,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9590,F9590,Feriados!$A$2:$A$1058)-1))*E9590)))","v":""},{"$f":"IF(A9590=\"\",\"\",+IF(+A9590=D9590,+VLOOKUP(D9590,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9590,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9590=\"\",\"\",+VLOOKUP(+EOMONTH(+F9590,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9590=\"\",\"\",VLOOKUP(D9590,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9590=\"\",\"\",IF(A9590=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9590,-2)+15,Cenários!$A:$D,2,FALSE)>A9590,+VLOOKUP(+EOMONTH(+A9590,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9590,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9590=\"\",\"\",VLOOKUP(F9590,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9590=\"\",\"\",IF(WORKDAY(+A9590,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9590,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9591=\"\",\"\",+IF(+A9591=D9591,+E9591,((+G9591/E9591)^+((NETWORKDAYS(+D9591,A9591,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9591,F9591,Feriados!$A$2:$A$1058)-1))*E9591)))","v":""},{"$f":"IF(A9591=\"\",\"\",+IF(+A9591=D9591,+VLOOKUP(D9591,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9591,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9591=\"\",\"\",+VLOOKUP(+EOMONTH(+F9591,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9591=\"\",\"\",VLOOKUP(D9591,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9591=\"\",\"\",IF(A9591=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9591,-2)+15,Cenários!$A:$D,2,FALSE)>A9591,+VLOOKUP(+EOMONTH(+A9591,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9591,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9591=\"\",\"\",VLOOKUP(F9591,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9591=\"\",\"\",IF(WORKDAY(+A9591,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9591,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9592=\"\",\"\",+IF(+A9592=D9592,+E9592,((+G9592/E9592)^+((NETWORKDAYS(+D9592,A9592,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9592,F9592,Feriados!$A$2:$A$1058)-1))*E9592)))","v":""},{"$f":"IF(A9592=\"\",\"\",+IF(+A9592=D9592,+VLOOKUP(D9592,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9592,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9592=\"\",\"\",+VLOOKUP(+EOMONTH(+F9592,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9592=\"\",\"\",VLOOKUP(D9592,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9592=\"\",\"\",IF(A9592=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9592,-2)+15,Cenários!$A:$D,2,FALSE)>A9592,+VLOOKUP(+EOMONTH(+A9592,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9592,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9592=\"\",\"\",VLOOKUP(F9592,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9592=\"\",\"\",IF(WORKDAY(+A9592,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9592,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9593=\"\",\"\",+IF(+A9593=D9593,+E9593,((+G9593/E9593)^+((NETWORKDAYS(+D9593,A9593,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9593,F9593,Feriados!$A$2:$A$1058)-1))*E9593)))","v":""},{"$f":"IF(A9593=\"\",\"\",+IF(+A9593=D9593,+VLOOKUP(D9593,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9593,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9593=\"\",\"\",+VLOOKUP(+EOMONTH(+F9593,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9593=\"\",\"\",VLOOKUP(D9593,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9593=\"\",\"\",IF(A9593=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9593,-2)+15,Cenários!$A:$D,2,FALSE)>A9593,+VLOOKUP(+EOMONTH(+A9593,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9593,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9593=\"\",\"\",VLOOKUP(F9593,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9593=\"\",\"\",IF(WORKDAY(+A9593,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9593,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9594=\"\",\"\",+IF(+A9594=D9594,+E9594,((+G9594/E9594)^+((NETWORKDAYS(+D9594,A9594,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9594,F9594,Feriados!$A$2:$A$1058)-1))*E9594)))","v":""},{"$f":"IF(A9594=\"\",\"\",+IF(+A9594=D9594,+VLOOKUP(D9594,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9594,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9594=\"\",\"\",+VLOOKUP(+EOMONTH(+F9594,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9594=\"\",\"\",VLOOKUP(D9594,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9594=\"\",\"\",IF(A9594=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9594,-2)+15,Cenários!$A:$D,2,FALSE)>A9594,+VLOOKUP(+EOMONTH(+A9594,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9594,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9594=\"\",\"\",VLOOKUP(F9594,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9594=\"\",\"\",IF(WORKDAY(+A9594,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9594,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9595=\"\",\"\",+IF(+A9595=D9595,+E9595,((+G9595/E9595)^+((NETWORKDAYS(+D9595,A9595,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9595,F9595,Feriados!$A$2:$A$1058)-1))*E9595)))","v":""},{"$f":"IF(A9595=\"\",\"\",+IF(+A9595=D9595,+VLOOKUP(D9595,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9595,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9595=\"\",\"\",+VLOOKUP(+EOMONTH(+F9595,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9595=\"\",\"\",VLOOKUP(D9595,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9595=\"\",\"\",IF(A9595=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9595,-2)+15,Cenários!$A:$D,2,FALSE)>A9595,+VLOOKUP(+EOMONTH(+A9595,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9595,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9595=\"\",\"\",VLOOKUP(F9595,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9595=\"\",\"\",IF(WORKDAY(+A9595,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9595,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9596=\"\",\"\",+IF(+A9596=D9596,+E9596,((+G9596/E9596)^+((NETWORKDAYS(+D9596,A9596,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9596,F9596,Feriados!$A$2:$A$1058)-1))*E9596)))","v":""},{"$f":"IF(A9596=\"\",\"\",+IF(+A9596=D9596,+VLOOKUP(D9596,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9596,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9596=\"\",\"\",+VLOOKUP(+EOMONTH(+F9596,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9596=\"\",\"\",VLOOKUP(D9596,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9596=\"\",\"\",IF(A9596=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9596,-2)+15,Cenários!$A:$D,2,FALSE)>A9596,+VLOOKUP(+EOMONTH(+A9596,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9596,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9596=\"\",\"\",VLOOKUP(F9596,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9596=\"\",\"\",IF(WORKDAY(+A9596,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9596,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9597=\"\",\"\",+IF(+A9597=D9597,+E9597,((+G9597/E9597)^+((NETWORKDAYS(+D9597,A9597,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9597,F9597,Feriados!$A$2:$A$1058)-1))*E9597)))","v":""},{"$f":"IF(A9597=\"\",\"\",+IF(+A9597=D9597,+VLOOKUP(D9597,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9597,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9597=\"\",\"\",+VLOOKUP(+EOMONTH(+F9597,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9597=\"\",\"\",VLOOKUP(D9597,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9597=\"\",\"\",IF(A9597=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9597,-2)+15,Cenários!$A:$D,2,FALSE)>A9597,+VLOOKUP(+EOMONTH(+A9597,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9597,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9597=\"\",\"\",VLOOKUP(F9597,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9597=\"\",\"\",IF(WORKDAY(+A9597,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9597,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9598=\"\",\"\",+IF(+A9598=D9598,+E9598,((+G9598/E9598)^+((NETWORKDAYS(+D9598,A9598,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9598,F9598,Feriados!$A$2:$A$1058)-1))*E9598)))","v":""},{"$f":"IF(A9598=\"\",\"\",+IF(+A9598=D9598,+VLOOKUP(D9598,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9598,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9598=\"\",\"\",+VLOOKUP(+EOMONTH(+F9598,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9598=\"\",\"\",VLOOKUP(D9598,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9598=\"\",\"\",IF(A9598=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9598,-2)+15,Cenários!$A:$D,2,FALSE)>A9598,+VLOOKUP(+EOMONTH(+A9598,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9598,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9598=\"\",\"\",VLOOKUP(F9598,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9598=\"\",\"\",IF(WORKDAY(+A9598,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9598,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9599=\"\",\"\",+IF(+A9599=D9599,+E9599,((+G9599/E9599)^+((NETWORKDAYS(+D9599,A9599,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9599,F9599,Feriados!$A$2:$A$1058)-1))*E9599)))","v":""},{"$f":"IF(A9599=\"\",\"\",+IF(+A9599=D9599,+VLOOKUP(D9599,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9599,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9599=\"\",\"\",+VLOOKUP(+EOMONTH(+F9599,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9599=\"\",\"\",VLOOKUP(D9599,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9599=\"\",\"\",IF(A9599=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9599,-2)+15,Cenários!$A:$D,2,FALSE)>A9599,+VLOOKUP(+EOMONTH(+A9599,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9599,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9599=\"\",\"\",VLOOKUP(F9599,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9599=\"\",\"\",IF(WORKDAY(+A9599,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9599,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9600=\"\",\"\",+IF(+A9600=D9600,+E9600,((+G9600/E9600)^+((NETWORKDAYS(+D9600,A9600,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9600,F9600,Feriados!$A$2:$A$1058)-1))*E9600)))","v":""},{"$f":"IF(A9600=\"\",\"\",+IF(+A9600=D9600,+VLOOKUP(D9600,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9600,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9600=\"\",\"\",+VLOOKUP(+EOMONTH(+F9600,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9600=\"\",\"\",VLOOKUP(D9600,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9600=\"\",\"\",IF(A9600=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9600,-2)+15,Cenários!$A:$D,2,FALSE)>A9600,+VLOOKUP(+EOMONTH(+A9600,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9600,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9600=\"\",\"\",VLOOKUP(F9600,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9600=\"\",\"\",IF(WORKDAY(+A9600,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9600,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9601=\"\",\"\",+IF(+A9601=D9601,+E9601,((+G9601/E9601)^+((NETWORKDAYS(+D9601,A9601,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9601,F9601,Feriados!$A$2:$A$1058)-1))*E9601)))","v":""},{"$f":"IF(A9601=\"\",\"\",+IF(+A9601=D9601,+VLOOKUP(D9601,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9601,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9601=\"\",\"\",+VLOOKUP(+EOMONTH(+F9601,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9601=\"\",\"\",VLOOKUP(D9601,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9601=\"\",\"\",IF(A9601=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9601,-2)+15,Cenários!$A:$D,2,FALSE)>A9601,+VLOOKUP(+EOMONTH(+A9601,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9601,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9601=\"\",\"\",VLOOKUP(F9601,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9601=\"\",\"\",IF(WORKDAY(+A9601,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9601,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9602=\"\",\"\",+IF(+A9602=D9602,+E9602,((+G9602/E9602)^+((NETWORKDAYS(+D9602,A9602,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9602,F9602,Feriados!$A$2:$A$1058)-1))*E9602)))","v":""},{"$f":"IF(A9602=\"\",\"\",+IF(+A9602=D9602,+VLOOKUP(D9602,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9602,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9602=\"\",\"\",+VLOOKUP(+EOMONTH(+F9602,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9602=\"\",\"\",VLOOKUP(D9602,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9602=\"\",\"\",IF(A9602=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9602,-2)+15,Cenários!$A:$D,2,FALSE)>A9602,+VLOOKUP(+EOMONTH(+A9602,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9602,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9602=\"\",\"\",VLOOKUP(F9602,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9602=\"\",\"\",IF(WORKDAY(+A9602,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9602,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9603=\"\",\"\",+IF(+A9603=D9603,+E9603,((+G9603/E9603)^+((NETWORKDAYS(+D9603,A9603,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9603,F9603,Feriados!$A$2:$A$1058)-1))*E9603)))","v":""},{"$f":"IF(A9603=\"\",\"\",+IF(+A9603=D9603,+VLOOKUP(D9603,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9603,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9603=\"\",\"\",+VLOOKUP(+EOMONTH(+F9603,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9603=\"\",\"\",VLOOKUP(D9603,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9603=\"\",\"\",IF(A9603=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9603,-2)+15,Cenários!$A:$D,2,FALSE)>A9603,+VLOOKUP(+EOMONTH(+A9603,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9603,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9603=\"\",\"\",VLOOKUP(F9603,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9603=\"\",\"\",IF(WORKDAY(+A9603,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9603,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9604=\"\",\"\",+IF(+A9604=D9604,+E9604,((+G9604/E9604)^+((NETWORKDAYS(+D9604,A9604,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9604,F9604,Feriados!$A$2:$A$1058)-1))*E9604)))","v":""},{"$f":"IF(A9604=\"\",\"\",+IF(+A9604=D9604,+VLOOKUP(D9604,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9604,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9604=\"\",\"\",+VLOOKUP(+EOMONTH(+F9604,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9604=\"\",\"\",VLOOKUP(D9604,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9604=\"\",\"\",IF(A9604=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9604,-2)+15,Cenários!$A:$D,2,FALSE)>A9604,+VLOOKUP(+EOMONTH(+A9604,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9604,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9604=\"\",\"\",VLOOKUP(F9604,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9604=\"\",\"\",IF(WORKDAY(+A9604,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9604,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9605=\"\",\"\",+IF(+A9605=D9605,+E9605,((+G9605/E9605)^+((NETWORKDAYS(+D9605,A9605,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9605,F9605,Feriados!$A$2:$A$1058)-1))*E9605)))","v":""},{"$f":"IF(A9605=\"\",\"\",+IF(+A9605=D9605,+VLOOKUP(D9605,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9605,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9605=\"\",\"\",+VLOOKUP(+EOMONTH(+F9605,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9605=\"\",\"\",VLOOKUP(D9605,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9605=\"\",\"\",IF(A9605=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9605,-2)+15,Cenários!$A:$D,2,FALSE)>A9605,+VLOOKUP(+EOMONTH(+A9605,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9605,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9605=\"\",\"\",VLOOKUP(F9605,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9605=\"\",\"\",IF(WORKDAY(+A9605,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9605,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9606=\"\",\"\",+IF(+A9606=D9606,+E9606,((+G9606/E9606)^+((NETWORKDAYS(+D9606,A9606,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9606,F9606,Feriados!$A$2:$A$1058)-1))*E9606)))","v":""},{"$f":"IF(A9606=\"\",\"\",+IF(+A9606=D9606,+VLOOKUP(D9606,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9606,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9606=\"\",\"\",+VLOOKUP(+EOMONTH(+F9606,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9606=\"\",\"\",VLOOKUP(D9606,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9606=\"\",\"\",IF(A9606=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9606,-2)+15,Cenários!$A:$D,2,FALSE)>A9606,+VLOOKUP(+EOMONTH(+A9606,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9606,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9606=\"\",\"\",VLOOKUP(F9606,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9606=\"\",\"\",IF(WORKDAY(+A9606,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9606,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9607=\"\",\"\",+IF(+A9607=D9607,+E9607,((+G9607/E9607)^+((NETWORKDAYS(+D9607,A9607,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9607,F9607,Feriados!$A$2:$A$1058)-1))*E9607)))","v":""},{"$f":"IF(A9607=\"\",\"\",+IF(+A9607=D9607,+VLOOKUP(D9607,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9607,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9607=\"\",\"\",+VLOOKUP(+EOMONTH(+F9607,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9607=\"\",\"\",VLOOKUP(D9607,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9607=\"\",\"\",IF(A9607=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9607,-2)+15,Cenários!$A:$D,2,FALSE)>A9607,+VLOOKUP(+EOMONTH(+A9607,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9607,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9607=\"\",\"\",VLOOKUP(F9607,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9607=\"\",\"\",IF(WORKDAY(+A9607,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9607,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9608=\"\",\"\",+IF(+A9608=D9608,+E9608,((+G9608/E9608)^+((NETWORKDAYS(+D9608,A9608,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9608,F9608,Feriados!$A$2:$A$1058)-1))*E9608)))","v":""},{"$f":"IF(A9608=\"\",\"\",+IF(+A9608=D9608,+VLOOKUP(D9608,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9608,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9608=\"\",\"\",+VLOOKUP(+EOMONTH(+F9608,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9608=\"\",\"\",VLOOKUP(D9608,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9608=\"\",\"\",IF(A9608=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9608,-2)+15,Cenários!$A:$D,2,FALSE)>A9608,+VLOOKUP(+EOMONTH(+A9608,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9608,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9608=\"\",\"\",VLOOKUP(F9608,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9608=\"\",\"\",IF(WORKDAY(+A9608,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9608,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9609=\"\",\"\",+IF(+A9609=D9609,+E9609,((+G9609/E9609)^+((NETWORKDAYS(+D9609,A9609,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9609,F9609,Feriados!$A$2:$A$1058)-1))*E9609)))","v":""},{"$f":"IF(A9609=\"\",\"\",+IF(+A9609=D9609,+VLOOKUP(D9609,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9609,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9609=\"\",\"\",+VLOOKUP(+EOMONTH(+F9609,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9609=\"\",\"\",VLOOKUP(D9609,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9609=\"\",\"\",IF(A9609=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9609,-2)+15,Cenários!$A:$D,2,FALSE)>A9609,+VLOOKUP(+EOMONTH(+A9609,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9609,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9609=\"\",\"\",VLOOKUP(F9609,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9609=\"\",\"\",IF(WORKDAY(+A9609,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9609,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9610=\"\",\"\",+IF(+A9610=D9610,+E9610,((+G9610/E9610)^+((NETWORKDAYS(+D9610,A9610,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9610,F9610,Feriados!$A$2:$A$1058)-1))*E9610)))","v":""},{"$f":"IF(A9610=\"\",\"\",+IF(+A9610=D9610,+VLOOKUP(D9610,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9610,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9610=\"\",\"\",+VLOOKUP(+EOMONTH(+F9610,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9610=\"\",\"\",VLOOKUP(D9610,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9610=\"\",\"\",IF(A9610=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9610,-2)+15,Cenários!$A:$D,2,FALSE)>A9610,+VLOOKUP(+EOMONTH(+A9610,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9610,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9610=\"\",\"\",VLOOKUP(F9610,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9610=\"\",\"\",IF(WORKDAY(+A9610,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9610,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9611=\"\",\"\",+IF(+A9611=D9611,+E9611,((+G9611/E9611)^+((NETWORKDAYS(+D9611,A9611,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9611,F9611,Feriados!$A$2:$A$1058)-1))*E9611)))","v":""},{"$f":"IF(A9611=\"\",\"\",+IF(+A9611=D9611,+VLOOKUP(D9611,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9611,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9611=\"\",\"\",+VLOOKUP(+EOMONTH(+F9611,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9611=\"\",\"\",VLOOKUP(D9611,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9611=\"\",\"\",IF(A9611=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9611,-2)+15,Cenários!$A:$D,2,FALSE)>A9611,+VLOOKUP(+EOMONTH(+A9611,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9611,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9611=\"\",\"\",VLOOKUP(F9611,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9611=\"\",\"\",IF(WORKDAY(+A9611,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9611,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9612=\"\",\"\",+IF(+A9612=D9612,+E9612,((+G9612/E9612)^+((NETWORKDAYS(+D9612,A9612,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9612,F9612,Feriados!$A$2:$A$1058)-1))*E9612)))","v":""},{"$f":"IF(A9612=\"\",\"\",+IF(+A9612=D9612,+VLOOKUP(D9612,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9612,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9612=\"\",\"\",+VLOOKUP(+EOMONTH(+F9612,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9612=\"\",\"\",VLOOKUP(D9612,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9612=\"\",\"\",IF(A9612=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9612,-2)+15,Cenários!$A:$D,2,FALSE)>A9612,+VLOOKUP(+EOMONTH(+A9612,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9612,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9612=\"\",\"\",VLOOKUP(F9612,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9612=\"\",\"\",IF(WORKDAY(+A9612,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9612,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9613=\"\",\"\",+IF(+A9613=D9613,+E9613,((+G9613/E9613)^+((NETWORKDAYS(+D9613,A9613,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9613,F9613,Feriados!$A$2:$A$1058)-1))*E9613)))","v":""},{"$f":"IF(A9613=\"\",\"\",+IF(+A9613=D9613,+VLOOKUP(D9613,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9613,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9613=\"\",\"\",+VLOOKUP(+EOMONTH(+F9613,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9613=\"\",\"\",VLOOKUP(D9613,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9613=\"\",\"\",IF(A9613=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9613,-2)+15,Cenários!$A:$D,2,FALSE)>A9613,+VLOOKUP(+EOMONTH(+A9613,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9613,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9613=\"\",\"\",VLOOKUP(F9613,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9613=\"\",\"\",IF(WORKDAY(+A9613,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9613,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9614=\"\",\"\",+IF(+A9614=D9614,+E9614,((+G9614/E9614)^+((NETWORKDAYS(+D9614,A9614,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9614,F9614,Feriados!$A$2:$A$1058)-1))*E9614)))","v":""},{"$f":"IF(A9614=\"\",\"\",+IF(+A9614=D9614,+VLOOKUP(D9614,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9614,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9614=\"\",\"\",+VLOOKUP(+EOMONTH(+F9614,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9614=\"\",\"\",VLOOKUP(D9614,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9614=\"\",\"\",IF(A9614=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9614,-2)+15,Cenários!$A:$D,2,FALSE)>A9614,+VLOOKUP(+EOMONTH(+A9614,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9614,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9614=\"\",\"\",VLOOKUP(F9614,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9614=\"\",\"\",IF(WORKDAY(+A9614,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9614,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9615=\"\",\"\",+IF(+A9615=D9615,+E9615,((+G9615/E9615)^+((NETWORKDAYS(+D9615,A9615,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9615,F9615,Feriados!$A$2:$A$1058)-1))*E9615)))","v":""},{"$f":"IF(A9615=\"\",\"\",+IF(+A9615=D9615,+VLOOKUP(D9615,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9615,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9615=\"\",\"\",+VLOOKUP(+EOMONTH(+F9615,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9615=\"\",\"\",VLOOKUP(D9615,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9615=\"\",\"\",IF(A9615=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9615,-2)+15,Cenários!$A:$D,2,FALSE)>A9615,+VLOOKUP(+EOMONTH(+A9615,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9615,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9615=\"\",\"\",VLOOKUP(F9615,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9615=\"\",\"\",IF(WORKDAY(+A9615,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9615,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9616=\"\",\"\",+IF(+A9616=D9616,+E9616,((+G9616/E9616)^+((NETWORKDAYS(+D9616,A9616,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9616,F9616,Feriados!$A$2:$A$1058)-1))*E9616)))","v":""},{"$f":"IF(A9616=\"\",\"\",+IF(+A9616=D9616,+VLOOKUP(D9616,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9616,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9616=\"\",\"\",+VLOOKUP(+EOMONTH(+F9616,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9616=\"\",\"\",VLOOKUP(D9616,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9616=\"\",\"\",IF(A9616=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9616,-2)+15,Cenários!$A:$D,2,FALSE)>A9616,+VLOOKUP(+EOMONTH(+A9616,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9616,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9616=\"\",\"\",VLOOKUP(F9616,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9616=\"\",\"\",IF(WORKDAY(+A9616,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9616,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9617=\"\",\"\",+IF(+A9617=D9617,+E9617,((+G9617/E9617)^+((NETWORKDAYS(+D9617,A9617,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9617,F9617,Feriados!$A$2:$A$1058)-1))*E9617)))","v":""},{"$f":"IF(A9617=\"\",\"\",+IF(+A9617=D9617,+VLOOKUP(D9617,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9617,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9617=\"\",\"\",+VLOOKUP(+EOMONTH(+F9617,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9617=\"\",\"\",VLOOKUP(D9617,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9617=\"\",\"\",IF(A9617=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9617,-2)+15,Cenários!$A:$D,2,FALSE)>A9617,+VLOOKUP(+EOMONTH(+A9617,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9617,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9617=\"\",\"\",VLOOKUP(F9617,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9617=\"\",\"\",IF(WORKDAY(+A9617,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9617,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9618=\"\",\"\",+IF(+A9618=D9618,+E9618,((+G9618/E9618)^+((NETWORKDAYS(+D9618,A9618,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9618,F9618,Feriados!$A$2:$A$1058)-1))*E9618)))","v":""},{"$f":"IF(A9618=\"\",\"\",+IF(+A9618=D9618,+VLOOKUP(D9618,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9618,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9618=\"\",\"\",+VLOOKUP(+EOMONTH(+F9618,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9618=\"\",\"\",VLOOKUP(D9618,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9618=\"\",\"\",IF(A9618=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9618,-2)+15,Cenários!$A:$D,2,FALSE)>A9618,+VLOOKUP(+EOMONTH(+A9618,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9618,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9618=\"\",\"\",VLOOKUP(F9618,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9618=\"\",\"\",IF(WORKDAY(+A9618,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9618,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9619=\"\",\"\",+IF(+A9619=D9619,+E9619,((+G9619/E9619)^+((NETWORKDAYS(+D9619,A9619,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9619,F9619,Feriados!$A$2:$A$1058)-1))*E9619)))","v":""},{"$f":"IF(A9619=\"\",\"\",+IF(+A9619=D9619,+VLOOKUP(D9619,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9619,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9619=\"\",\"\",+VLOOKUP(+EOMONTH(+F9619,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9619=\"\",\"\",VLOOKUP(D9619,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9619=\"\",\"\",IF(A9619=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9619,-2)+15,Cenários!$A:$D,2,FALSE)>A9619,+VLOOKUP(+EOMONTH(+A9619,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9619,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9619=\"\",\"\",VLOOKUP(F9619,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9619=\"\",\"\",IF(WORKDAY(+A9619,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9619,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9620=\"\",\"\",+IF(+A9620=D9620,+E9620,((+G9620/E9620)^+((NETWORKDAYS(+D9620,A9620,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9620,F9620,Feriados!$A$2:$A$1058)-1))*E9620)))","v":""},{"$f":"IF(A9620=\"\",\"\",+IF(+A9620=D9620,+VLOOKUP(D9620,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9620,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9620=\"\",\"\",+VLOOKUP(+EOMONTH(+F9620,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9620=\"\",\"\",VLOOKUP(D9620,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9620=\"\",\"\",IF(A9620=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9620,-2)+15,Cenários!$A:$D,2,FALSE)>A9620,+VLOOKUP(+EOMONTH(+A9620,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9620,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9620=\"\",\"\",VLOOKUP(F9620,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9620=\"\",\"\",IF(WORKDAY(+A9620,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9620,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9621=\"\",\"\",+IF(+A9621=D9621,+E9621,((+G9621/E9621)^+((NETWORKDAYS(+D9621,A9621,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9621,F9621,Feriados!$A$2:$A$1058)-1))*E9621)))","v":""},{"$f":"IF(A9621=\"\",\"\",+IF(+A9621=D9621,+VLOOKUP(D9621,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9621,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9621=\"\",\"\",+VLOOKUP(+EOMONTH(+F9621,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9621=\"\",\"\",VLOOKUP(D9621,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9621=\"\",\"\",IF(A9621=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9621,-2)+15,Cenários!$A:$D,2,FALSE)>A9621,+VLOOKUP(+EOMONTH(+A9621,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9621,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9621=\"\",\"\",VLOOKUP(F9621,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9621=\"\",\"\",IF(WORKDAY(+A9621,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9621,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9622=\"\",\"\",+IF(+A9622=D9622,+E9622,((+G9622/E9622)^+((NETWORKDAYS(+D9622,A9622,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9622,F9622,Feriados!$A$2:$A$1058)-1))*E9622)))","v":""},{"$f":"IF(A9622=\"\",\"\",+IF(+A9622=D9622,+VLOOKUP(D9622,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9622,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9622=\"\",\"\",+VLOOKUP(+EOMONTH(+F9622,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9622=\"\",\"\",VLOOKUP(D9622,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9622=\"\",\"\",IF(A9622=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9622,-2)+15,Cenários!$A:$D,2,FALSE)>A9622,+VLOOKUP(+EOMONTH(+A9622,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9622,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9622=\"\",\"\",VLOOKUP(F9622,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9622=\"\",\"\",IF(WORKDAY(+A9622,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9622,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9623=\"\",\"\",+IF(+A9623=D9623,+E9623,((+G9623/E9623)^+((NETWORKDAYS(+D9623,A9623,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9623,F9623,Feriados!$A$2:$A$1058)-1))*E9623)))","v":""},{"$f":"IF(A9623=\"\",\"\",+IF(+A9623=D9623,+VLOOKUP(D9623,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9623,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9623=\"\",\"\",+VLOOKUP(+EOMONTH(+F9623,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9623=\"\",\"\",VLOOKUP(D9623,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9623=\"\",\"\",IF(A9623=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9623,-2)+15,Cenários!$A:$D,2,FALSE)>A9623,+VLOOKUP(+EOMONTH(+A9623,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9623,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9623=\"\",\"\",VLOOKUP(F9623,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9623=\"\",\"\",IF(WORKDAY(+A9623,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9623,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9624=\"\",\"\",+IF(+A9624=D9624,+E9624,((+G9624/E9624)^+((NETWORKDAYS(+D9624,A9624,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9624,F9624,Feriados!$A$2:$A$1058)-1))*E9624)))","v":""},{"$f":"IF(A9624=\"\",\"\",+IF(+A9624=D9624,+VLOOKUP(D9624,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9624,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9624=\"\",\"\",+VLOOKUP(+EOMONTH(+F9624,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9624=\"\",\"\",VLOOKUP(D9624,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9624=\"\",\"\",IF(A9624=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9624,-2)+15,Cenários!$A:$D,2,FALSE)>A9624,+VLOOKUP(+EOMONTH(+A9624,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9624,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9624=\"\",\"\",VLOOKUP(F9624,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9624=\"\",\"\",IF(WORKDAY(+A9624,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9624,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9625=\"\",\"\",+IF(+A9625=D9625,+E9625,((+G9625/E9625)^+((NETWORKDAYS(+D9625,A9625,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9625,F9625,Feriados!$A$2:$A$1058)-1))*E9625)))","v":""},{"$f":"IF(A9625=\"\",\"\",+IF(+A9625=D9625,+VLOOKUP(D9625,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9625,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9625=\"\",\"\",+VLOOKUP(+EOMONTH(+F9625,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9625=\"\",\"\",VLOOKUP(D9625,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9625=\"\",\"\",IF(A9625=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9625,-2)+15,Cenários!$A:$D,2,FALSE)>A9625,+VLOOKUP(+EOMONTH(+A9625,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9625,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9625=\"\",\"\",VLOOKUP(F9625,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9625=\"\",\"\",IF(WORKDAY(+A9625,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9625,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9626=\"\",\"\",+IF(+A9626=D9626,+E9626,((+G9626/E9626)^+((NETWORKDAYS(+D9626,A9626,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9626,F9626,Feriados!$A$2:$A$1058)-1))*E9626)))","v":""},{"$f":"IF(A9626=\"\",\"\",+IF(+A9626=D9626,+VLOOKUP(D9626,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9626,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9626=\"\",\"\",+VLOOKUP(+EOMONTH(+F9626,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9626=\"\",\"\",VLOOKUP(D9626,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9626=\"\",\"\",IF(A9626=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9626,-2)+15,Cenários!$A:$D,2,FALSE)>A9626,+VLOOKUP(+EOMONTH(+A9626,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9626,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9626=\"\",\"\",VLOOKUP(F9626,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9626=\"\",\"\",IF(WORKDAY(+A9626,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9626,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9627=\"\",\"\",+IF(+A9627=D9627,+E9627,((+G9627/E9627)^+((NETWORKDAYS(+D9627,A9627,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9627,F9627,Feriados!$A$2:$A$1058)-1))*E9627)))","v":""},{"$f":"IF(A9627=\"\",\"\",+IF(+A9627=D9627,+VLOOKUP(D9627,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9627,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9627=\"\",\"\",+VLOOKUP(+EOMONTH(+F9627,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9627=\"\",\"\",VLOOKUP(D9627,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9627=\"\",\"\",IF(A9627=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9627,-2)+15,Cenários!$A:$D,2,FALSE)>A9627,+VLOOKUP(+EOMONTH(+A9627,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9627,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9627=\"\",\"\",VLOOKUP(F9627,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9627=\"\",\"\",IF(WORKDAY(+A9627,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9627,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9628=\"\",\"\",+IF(+A9628=D9628,+E9628,((+G9628/E9628)^+((NETWORKDAYS(+D9628,A9628,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9628,F9628,Feriados!$A$2:$A$1058)-1))*E9628)))","v":""},{"$f":"IF(A9628=\"\",\"\",+IF(+A9628=D9628,+VLOOKUP(D9628,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9628,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9628=\"\",\"\",+VLOOKUP(+EOMONTH(+F9628,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9628=\"\",\"\",VLOOKUP(D9628,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9628=\"\",\"\",IF(A9628=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9628,-2)+15,Cenários!$A:$D,2,FALSE)>A9628,+VLOOKUP(+EOMONTH(+A9628,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9628,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9628=\"\",\"\",VLOOKUP(F9628,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9628=\"\",\"\",IF(WORKDAY(+A9628,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9628,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9629=\"\",\"\",+IF(+A9629=D9629,+E9629,((+G9629/E9629)^+((NETWORKDAYS(+D9629,A9629,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9629,F9629,Feriados!$A$2:$A$1058)-1))*E9629)))","v":""},{"$f":"IF(A9629=\"\",\"\",+IF(+A9629=D9629,+VLOOKUP(D9629,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9629,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9629=\"\",\"\",+VLOOKUP(+EOMONTH(+F9629,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9629=\"\",\"\",VLOOKUP(D9629,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9629=\"\",\"\",IF(A9629=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9629,-2)+15,Cenários!$A:$D,2,FALSE)>A9629,+VLOOKUP(+EOMONTH(+A9629,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9629,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9629=\"\",\"\",VLOOKUP(F9629,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9629=\"\",\"\",IF(WORKDAY(+A9629,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9629,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9630=\"\",\"\",+IF(+A9630=D9630,+E9630,((+G9630/E9630)^+((NETWORKDAYS(+D9630,A9630,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9630,F9630,Feriados!$A$2:$A$1058)-1))*E9630)))","v":""},{"$f":"IF(A9630=\"\",\"\",+IF(+A9630=D9630,+VLOOKUP(D9630,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9630,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9630=\"\",\"\",+VLOOKUP(+EOMONTH(+F9630,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9630=\"\",\"\",VLOOKUP(D9630,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9630=\"\",\"\",IF(A9630=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9630,-2)+15,Cenários!$A:$D,2,FALSE)>A9630,+VLOOKUP(+EOMONTH(+A9630,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9630,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9630=\"\",\"\",VLOOKUP(F9630,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9630=\"\",\"\",IF(WORKDAY(+A9630,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9630,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9631=\"\",\"\",+IF(+A9631=D9631,+E9631,((+G9631/E9631)^+((NETWORKDAYS(+D9631,A9631,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9631,F9631,Feriados!$A$2:$A$1058)-1))*E9631)))","v":""},{"$f":"IF(A9631=\"\",\"\",+IF(+A9631=D9631,+VLOOKUP(D9631,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9631,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9631=\"\",\"\",+VLOOKUP(+EOMONTH(+F9631,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9631=\"\",\"\",VLOOKUP(D9631,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9631=\"\",\"\",IF(A9631=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9631,-2)+15,Cenários!$A:$D,2,FALSE)>A9631,+VLOOKUP(+EOMONTH(+A9631,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9631,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9631=\"\",\"\",VLOOKUP(F9631,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9631=\"\",\"\",IF(WORKDAY(+A9631,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9631,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9632=\"\",\"\",+IF(+A9632=D9632,+E9632,((+G9632/E9632)^+((NETWORKDAYS(+D9632,A9632,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9632,F9632,Feriados!$A$2:$A$1058)-1))*E9632)))","v":""},{"$f":"IF(A9632=\"\",\"\",+IF(+A9632=D9632,+VLOOKUP(D9632,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9632,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9632=\"\",\"\",+VLOOKUP(+EOMONTH(+F9632,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9632=\"\",\"\",VLOOKUP(D9632,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9632=\"\",\"\",IF(A9632=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9632,-2)+15,Cenários!$A:$D,2,FALSE)>A9632,+VLOOKUP(+EOMONTH(+A9632,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9632,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9632=\"\",\"\",VLOOKUP(F9632,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9632=\"\",\"\",IF(WORKDAY(+A9632,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9632,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9633=\"\",\"\",+IF(+A9633=D9633,+E9633,((+G9633/E9633)^+((NETWORKDAYS(+D9633,A9633,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9633,F9633,Feriados!$A$2:$A$1058)-1))*E9633)))","v":""},{"$f":"IF(A9633=\"\",\"\",+IF(+A9633=D9633,+VLOOKUP(D9633,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9633,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9633=\"\",\"\",+VLOOKUP(+EOMONTH(+F9633,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9633=\"\",\"\",VLOOKUP(D9633,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9633=\"\",\"\",IF(A9633=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9633,-2)+15,Cenários!$A:$D,2,FALSE)>A9633,+VLOOKUP(+EOMONTH(+A9633,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9633,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9633=\"\",\"\",VLOOKUP(F9633,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9633=\"\",\"\",IF(WORKDAY(+A9633,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9633,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9634=\"\",\"\",+IF(+A9634=D9634,+E9634,((+G9634/E9634)^+((NETWORKDAYS(+D9634,A9634,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9634,F9634,Feriados!$A$2:$A$1058)-1))*E9634)))","v":""},{"$f":"IF(A9634=\"\",\"\",+IF(+A9634=D9634,+VLOOKUP(D9634,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9634,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9634=\"\",\"\",+VLOOKUP(+EOMONTH(+F9634,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9634=\"\",\"\",VLOOKUP(D9634,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9634=\"\",\"\",IF(A9634=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9634,-2)+15,Cenários!$A:$D,2,FALSE)>A9634,+VLOOKUP(+EOMONTH(+A9634,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9634,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9634=\"\",\"\",VLOOKUP(F9634,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9634=\"\",\"\",IF(WORKDAY(+A9634,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9634,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9635=\"\",\"\",+IF(+A9635=D9635,+E9635,((+G9635/E9635)^+((NETWORKDAYS(+D9635,A9635,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9635,F9635,Feriados!$A$2:$A$1058)-1))*E9635)))","v":""},{"$f":"IF(A9635=\"\",\"\",+IF(+A9635=D9635,+VLOOKUP(D9635,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9635,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9635=\"\",\"\",+VLOOKUP(+EOMONTH(+F9635,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9635=\"\",\"\",VLOOKUP(D9635,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9635=\"\",\"\",IF(A9635=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9635,-2)+15,Cenários!$A:$D,2,FALSE)>A9635,+VLOOKUP(+EOMONTH(+A9635,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9635,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9635=\"\",\"\",VLOOKUP(F9635,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9635=\"\",\"\",IF(WORKDAY(+A9635,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9635,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9636=\"\",\"\",+IF(+A9636=D9636,+E9636,((+G9636/E9636)^+((NETWORKDAYS(+D9636,A9636,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9636,F9636,Feriados!$A$2:$A$1058)-1))*E9636)))","v":""},{"$f":"IF(A9636=\"\",\"\",+IF(+A9636=D9636,+VLOOKUP(D9636,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9636,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9636=\"\",\"\",+VLOOKUP(+EOMONTH(+F9636,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9636=\"\",\"\",VLOOKUP(D9636,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9636=\"\",\"\",IF(A9636=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9636,-2)+15,Cenários!$A:$D,2,FALSE)>A9636,+VLOOKUP(+EOMONTH(+A9636,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9636,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9636=\"\",\"\",VLOOKUP(F9636,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9636=\"\",\"\",IF(WORKDAY(+A9636,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9636,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9637=\"\",\"\",+IF(+A9637=D9637,+E9637,((+G9637/E9637)^+((NETWORKDAYS(+D9637,A9637,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9637,F9637,Feriados!$A$2:$A$1058)-1))*E9637)))","v":""},{"$f":"IF(A9637=\"\",\"\",+IF(+A9637=D9637,+VLOOKUP(D9637,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9637,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9637=\"\",\"\",+VLOOKUP(+EOMONTH(+F9637,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9637=\"\",\"\",VLOOKUP(D9637,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9637=\"\",\"\",IF(A9637=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9637,-2)+15,Cenários!$A:$D,2,FALSE)>A9637,+VLOOKUP(+EOMONTH(+A9637,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9637,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9637=\"\",\"\",VLOOKUP(F9637,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9637=\"\",\"\",IF(WORKDAY(+A9637,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9637,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9638=\"\",\"\",+IF(+A9638=D9638,+E9638,((+G9638/E9638)^+((NETWORKDAYS(+D9638,A9638,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9638,F9638,Feriados!$A$2:$A$1058)-1))*E9638)))","v":""},{"$f":"IF(A9638=\"\",\"\",+IF(+A9638=D9638,+VLOOKUP(D9638,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9638,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9638=\"\",\"\",+VLOOKUP(+EOMONTH(+F9638,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9638=\"\",\"\",VLOOKUP(D9638,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9638=\"\",\"\",IF(A9638=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9638,-2)+15,Cenários!$A:$D,2,FALSE)>A9638,+VLOOKUP(+EOMONTH(+A9638,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9638,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9638=\"\",\"\",VLOOKUP(F9638,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9638=\"\",\"\",IF(WORKDAY(+A9638,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9638,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9639=\"\",\"\",+IF(+A9639=D9639,+E9639,((+G9639/E9639)^+((NETWORKDAYS(+D9639,A9639,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9639,F9639,Feriados!$A$2:$A$1058)-1))*E9639)))","v":""},{"$f":"IF(A9639=\"\",\"\",+IF(+A9639=D9639,+VLOOKUP(D9639,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9639,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9639=\"\",\"\",+VLOOKUP(+EOMONTH(+F9639,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9639=\"\",\"\",VLOOKUP(D9639,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9639=\"\",\"\",IF(A9639=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9639,-2)+15,Cenários!$A:$D,2,FALSE)>A9639,+VLOOKUP(+EOMONTH(+A9639,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9639,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9639=\"\",\"\",VLOOKUP(F9639,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9639=\"\",\"\",IF(WORKDAY(+A9639,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9639,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9640=\"\",\"\",+IF(+A9640=D9640,+E9640,((+G9640/E9640)^+((NETWORKDAYS(+D9640,A9640,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9640,F9640,Feriados!$A$2:$A$1058)-1))*E9640)))","v":""},{"$f":"IF(A9640=\"\",\"\",+IF(+A9640=D9640,+VLOOKUP(D9640,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9640,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9640=\"\",\"\",+VLOOKUP(+EOMONTH(+F9640,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9640=\"\",\"\",VLOOKUP(D9640,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9640=\"\",\"\",IF(A9640=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9640,-2)+15,Cenários!$A:$D,2,FALSE)>A9640,+VLOOKUP(+EOMONTH(+A9640,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9640,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9640=\"\",\"\",VLOOKUP(F9640,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9640=\"\",\"\",IF(WORKDAY(+A9640,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9640,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9641=\"\",\"\",+IF(+A9641=D9641,+E9641,((+G9641/E9641)^+((NETWORKDAYS(+D9641,A9641,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9641,F9641,Feriados!$A$2:$A$1058)-1))*E9641)))","v":""},{"$f":"IF(A9641=\"\",\"\",+IF(+A9641=D9641,+VLOOKUP(D9641,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9641,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9641=\"\",\"\",+VLOOKUP(+EOMONTH(+F9641,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9641=\"\",\"\",VLOOKUP(D9641,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9641=\"\",\"\",IF(A9641=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9641,-2)+15,Cenários!$A:$D,2,FALSE)>A9641,+VLOOKUP(+EOMONTH(+A9641,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9641,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9641=\"\",\"\",VLOOKUP(F9641,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9641=\"\",\"\",IF(WORKDAY(+A9641,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9641,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9642=\"\",\"\",+IF(+A9642=D9642,+E9642,((+G9642/E9642)^+((NETWORKDAYS(+D9642,A9642,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9642,F9642,Feriados!$A$2:$A$1058)-1))*E9642)))","v":""},{"$f":"IF(A9642=\"\",\"\",+IF(+A9642=D9642,+VLOOKUP(D9642,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9642,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9642=\"\",\"\",+VLOOKUP(+EOMONTH(+F9642,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9642=\"\",\"\",VLOOKUP(D9642,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9642=\"\",\"\",IF(A9642=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9642,-2)+15,Cenários!$A:$D,2,FALSE)>A9642,+VLOOKUP(+EOMONTH(+A9642,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9642,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9642=\"\",\"\",VLOOKUP(F9642,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9642=\"\",\"\",IF(WORKDAY(+A9642,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9642,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9643=\"\",\"\",+IF(+A9643=D9643,+E9643,((+G9643/E9643)^+((NETWORKDAYS(+D9643,A9643,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9643,F9643,Feriados!$A$2:$A$1058)-1))*E9643)))","v":""},{"$f":"IF(A9643=\"\",\"\",+IF(+A9643=D9643,+VLOOKUP(D9643,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9643,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9643=\"\",\"\",+VLOOKUP(+EOMONTH(+F9643,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9643=\"\",\"\",VLOOKUP(D9643,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9643=\"\",\"\",IF(A9643=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9643,-2)+15,Cenários!$A:$D,2,FALSE)>A9643,+VLOOKUP(+EOMONTH(+A9643,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9643,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9643=\"\",\"\",VLOOKUP(F9643,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9643=\"\",\"\",IF(WORKDAY(+A9643,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9643,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9644=\"\",\"\",+IF(+A9644=D9644,+E9644,((+G9644/E9644)^+((NETWORKDAYS(+D9644,A9644,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9644,F9644,Feriados!$A$2:$A$1058)-1))*E9644)))","v":""},{"$f":"IF(A9644=\"\",\"\",+IF(+A9644=D9644,+VLOOKUP(D9644,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9644,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9644=\"\",\"\",+VLOOKUP(+EOMONTH(+F9644,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9644=\"\",\"\",VLOOKUP(D9644,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9644=\"\",\"\",IF(A9644=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9644,-2)+15,Cenários!$A:$D,2,FALSE)>A9644,+VLOOKUP(+EOMONTH(+A9644,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9644,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9644=\"\",\"\",VLOOKUP(F9644,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9644=\"\",\"\",IF(WORKDAY(+A9644,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9644,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9645=\"\",\"\",+IF(+A9645=D9645,+E9645,((+G9645/E9645)^+((NETWORKDAYS(+D9645,A9645,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9645,F9645,Feriados!$A$2:$A$1058)-1))*E9645)))","v":""},{"$f":"IF(A9645=\"\",\"\",+IF(+A9645=D9645,+VLOOKUP(D9645,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9645,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9645=\"\",\"\",+VLOOKUP(+EOMONTH(+F9645,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9645=\"\",\"\",VLOOKUP(D9645,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9645=\"\",\"\",IF(A9645=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9645,-2)+15,Cenários!$A:$D,2,FALSE)>A9645,+VLOOKUP(+EOMONTH(+A9645,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9645,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9645=\"\",\"\",VLOOKUP(F9645,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9645=\"\",\"\",IF(WORKDAY(+A9645,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9645,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9646=\"\",\"\",+IF(+A9646=D9646,+E9646,((+G9646/E9646)^+((NETWORKDAYS(+D9646,A9646,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9646,F9646,Feriados!$A$2:$A$1058)-1))*E9646)))","v":""},{"$f":"IF(A9646=\"\",\"\",+IF(+A9646=D9646,+VLOOKUP(D9646,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9646,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9646=\"\",\"\",+VLOOKUP(+EOMONTH(+F9646,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9646=\"\",\"\",VLOOKUP(D9646,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9646=\"\",\"\",IF(A9646=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9646,-2)+15,Cenários!$A:$D,2,FALSE)>A9646,+VLOOKUP(+EOMONTH(+A9646,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9646,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9646=\"\",\"\",VLOOKUP(F9646,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9646=\"\",\"\",IF(WORKDAY(+A9646,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9646,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9647=\"\",\"\",+IF(+A9647=D9647,+E9647,((+G9647/E9647)^+((NETWORKDAYS(+D9647,A9647,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9647,F9647,Feriados!$A$2:$A$1058)-1))*E9647)))","v":""},{"$f":"IF(A9647=\"\",\"\",+IF(+A9647=D9647,+VLOOKUP(D9647,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9647,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9647=\"\",\"\",+VLOOKUP(+EOMONTH(+F9647,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9647=\"\",\"\",VLOOKUP(D9647,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9647=\"\",\"\",IF(A9647=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9647,-2)+15,Cenários!$A:$D,2,FALSE)>A9647,+VLOOKUP(+EOMONTH(+A9647,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9647,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9647=\"\",\"\",VLOOKUP(F9647,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9647=\"\",\"\",IF(WORKDAY(+A9647,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9647,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9648=\"\",\"\",+IF(+A9648=D9648,+E9648,((+G9648/E9648)^+((NETWORKDAYS(+D9648,A9648,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9648,F9648,Feriados!$A$2:$A$1058)-1))*E9648)))","v":""},{"$f":"IF(A9648=\"\",\"\",+IF(+A9648=D9648,+VLOOKUP(D9648,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9648,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9648=\"\",\"\",+VLOOKUP(+EOMONTH(+F9648,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9648=\"\",\"\",VLOOKUP(D9648,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9648=\"\",\"\",IF(A9648=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9648,-2)+15,Cenários!$A:$D,2,FALSE)>A9648,+VLOOKUP(+EOMONTH(+A9648,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9648,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9648=\"\",\"\",VLOOKUP(F9648,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9648=\"\",\"\",IF(WORKDAY(+A9648,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9648,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9649=\"\",\"\",+IF(+A9649=D9649,+E9649,((+G9649/E9649)^+((NETWORKDAYS(+D9649,A9649,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9649,F9649,Feriados!$A$2:$A$1058)-1))*E9649)))","v":""},{"$f":"IF(A9649=\"\",\"\",+IF(+A9649=D9649,+VLOOKUP(D9649,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9649,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9649=\"\",\"\",+VLOOKUP(+EOMONTH(+F9649,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9649=\"\",\"\",VLOOKUP(D9649,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9649=\"\",\"\",IF(A9649=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9649,-2)+15,Cenários!$A:$D,2,FALSE)>A9649,+VLOOKUP(+EOMONTH(+A9649,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9649,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9649=\"\",\"\",VLOOKUP(F9649,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9649=\"\",\"\",IF(WORKDAY(+A9649,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9649,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9650=\"\",\"\",+IF(+A9650=D9650,+E9650,((+G9650/E9650)^+((NETWORKDAYS(+D9650,A9650,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9650,F9650,Feriados!$A$2:$A$1058)-1))*E9650)))","v":""},{"$f":"IF(A9650=\"\",\"\",+IF(+A9650=D9650,+VLOOKUP(D9650,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9650,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9650=\"\",\"\",+VLOOKUP(+EOMONTH(+F9650,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9650=\"\",\"\",VLOOKUP(D9650,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9650=\"\",\"\",IF(A9650=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9650,-2)+15,Cenários!$A:$D,2,FALSE)>A9650,+VLOOKUP(+EOMONTH(+A9650,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9650,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9650=\"\",\"\",VLOOKUP(F9650,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9650=\"\",\"\",IF(WORKDAY(+A9650,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9650,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9651=\"\",\"\",+IF(+A9651=D9651,+E9651,((+G9651/E9651)^+((NETWORKDAYS(+D9651,A9651,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9651,F9651,Feriados!$A$2:$A$1058)-1))*E9651)))","v":""},{"$f":"IF(A9651=\"\",\"\",+IF(+A9651=D9651,+VLOOKUP(D9651,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9651,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9651=\"\",\"\",+VLOOKUP(+EOMONTH(+F9651,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9651=\"\",\"\",VLOOKUP(D9651,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9651=\"\",\"\",IF(A9651=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9651,-2)+15,Cenários!$A:$D,2,FALSE)>A9651,+VLOOKUP(+EOMONTH(+A9651,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9651,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9651=\"\",\"\",VLOOKUP(F9651,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9651=\"\",\"\",IF(WORKDAY(+A9651,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9651,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9652=\"\",\"\",+IF(+A9652=D9652,+E9652,((+G9652/E9652)^+((NETWORKDAYS(+D9652,A9652,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9652,F9652,Feriados!$A$2:$A$1058)-1))*E9652)))","v":""},{"$f":"IF(A9652=\"\",\"\",+IF(+A9652=D9652,+VLOOKUP(D9652,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9652,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9652=\"\",\"\",+VLOOKUP(+EOMONTH(+F9652,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9652=\"\",\"\",VLOOKUP(D9652,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9652=\"\",\"\",IF(A9652=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9652,-2)+15,Cenários!$A:$D,2,FALSE)>A9652,+VLOOKUP(+EOMONTH(+A9652,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9652,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9652=\"\",\"\",VLOOKUP(F9652,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9652=\"\",\"\",IF(WORKDAY(+A9652,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9652,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9653=\"\",\"\",+IF(+A9653=D9653,+E9653,((+G9653/E9653)^+((NETWORKDAYS(+D9653,A9653,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9653,F9653,Feriados!$A$2:$A$1058)-1))*E9653)))","v":""},{"$f":"IF(A9653=\"\",\"\",+IF(+A9653=D9653,+VLOOKUP(D9653,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9653,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9653=\"\",\"\",+VLOOKUP(+EOMONTH(+F9653,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9653=\"\",\"\",VLOOKUP(D9653,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9653=\"\",\"\",IF(A9653=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9653,-2)+15,Cenários!$A:$D,2,FALSE)>A9653,+VLOOKUP(+EOMONTH(+A9653,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9653,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9653=\"\",\"\",VLOOKUP(F9653,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9653=\"\",\"\",IF(WORKDAY(+A9653,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9653,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9654=\"\",\"\",+IF(+A9654=D9654,+E9654,((+G9654/E9654)^+((NETWORKDAYS(+D9654,A9654,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9654,F9654,Feriados!$A$2:$A$1058)-1))*E9654)))","v":""},{"$f":"IF(A9654=\"\",\"\",+IF(+A9654=D9654,+VLOOKUP(D9654,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9654,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9654=\"\",\"\",+VLOOKUP(+EOMONTH(+F9654,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9654=\"\",\"\",VLOOKUP(D9654,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9654=\"\",\"\",IF(A9654=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9654,-2)+15,Cenários!$A:$D,2,FALSE)>A9654,+VLOOKUP(+EOMONTH(+A9654,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9654,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9654=\"\",\"\",VLOOKUP(F9654,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9654=\"\",\"\",IF(WORKDAY(+A9654,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9654,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9655=\"\",\"\",+IF(+A9655=D9655,+E9655,((+G9655/E9655)^+((NETWORKDAYS(+D9655,A9655,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9655,F9655,Feriados!$A$2:$A$1058)-1))*E9655)))","v":""},{"$f":"IF(A9655=\"\",\"\",+IF(+A9655=D9655,+VLOOKUP(D9655,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9655,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9655=\"\",\"\",+VLOOKUP(+EOMONTH(+F9655,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9655=\"\",\"\",VLOOKUP(D9655,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9655=\"\",\"\",IF(A9655=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9655,-2)+15,Cenários!$A:$D,2,FALSE)>A9655,+VLOOKUP(+EOMONTH(+A9655,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9655,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9655=\"\",\"\",VLOOKUP(F9655,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9655=\"\",\"\",IF(WORKDAY(+A9655,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9655,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9656=\"\",\"\",+IF(+A9656=D9656,+E9656,((+G9656/E9656)^+((NETWORKDAYS(+D9656,A9656,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9656,F9656,Feriados!$A$2:$A$1058)-1))*E9656)))","v":""},{"$f":"IF(A9656=\"\",\"\",+IF(+A9656=D9656,+VLOOKUP(D9656,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9656,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9656=\"\",\"\",+VLOOKUP(+EOMONTH(+F9656,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9656=\"\",\"\",VLOOKUP(D9656,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9656=\"\",\"\",IF(A9656=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9656,-2)+15,Cenários!$A:$D,2,FALSE)>A9656,+VLOOKUP(+EOMONTH(+A9656,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9656,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9656=\"\",\"\",VLOOKUP(F9656,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9656=\"\",\"\",IF(WORKDAY(+A9656,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9656,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9657=\"\",\"\",+IF(+A9657=D9657,+E9657,((+G9657/E9657)^+((NETWORKDAYS(+D9657,A9657,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9657,F9657,Feriados!$A$2:$A$1058)-1))*E9657)))","v":""},{"$f":"IF(A9657=\"\",\"\",+IF(+A9657=D9657,+VLOOKUP(D9657,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9657,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9657=\"\",\"\",+VLOOKUP(+EOMONTH(+F9657,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9657=\"\",\"\",VLOOKUP(D9657,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9657=\"\",\"\",IF(A9657=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9657,-2)+15,Cenários!$A:$D,2,FALSE)>A9657,+VLOOKUP(+EOMONTH(+A9657,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9657,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9657=\"\",\"\",VLOOKUP(F9657,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9657=\"\",\"\",IF(WORKDAY(+A9657,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9657,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9658=\"\",\"\",+IF(+A9658=D9658,+E9658,((+G9658/E9658)^+((NETWORKDAYS(+D9658,A9658,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9658,F9658,Feriados!$A$2:$A$1058)-1))*E9658)))","v":""},{"$f":"IF(A9658=\"\",\"\",+IF(+A9658=D9658,+VLOOKUP(D9658,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9658,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9658=\"\",\"\",+VLOOKUP(+EOMONTH(+F9658,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9658=\"\",\"\",VLOOKUP(D9658,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9658=\"\",\"\",IF(A9658=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9658,-2)+15,Cenários!$A:$D,2,FALSE)>A9658,+VLOOKUP(+EOMONTH(+A9658,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9658,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9658=\"\",\"\",VLOOKUP(F9658,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9658=\"\",\"\",IF(WORKDAY(+A9658,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9658,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9659=\"\",\"\",+IF(+A9659=D9659,+E9659,((+G9659/E9659)^+((NETWORKDAYS(+D9659,A9659,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9659,F9659,Feriados!$A$2:$A$1058)-1))*E9659)))","v":""},{"$f":"IF(A9659=\"\",\"\",+IF(+A9659=D9659,+VLOOKUP(D9659,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9659,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9659=\"\",\"\",+VLOOKUP(+EOMONTH(+F9659,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9659=\"\",\"\",VLOOKUP(D9659,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9659=\"\",\"\",IF(A9659=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9659,-2)+15,Cenários!$A:$D,2,FALSE)>A9659,+VLOOKUP(+EOMONTH(+A9659,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9659,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9659=\"\",\"\",VLOOKUP(F9659,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9659=\"\",\"\",IF(WORKDAY(+A9659,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9659,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9660=\"\",\"\",+IF(+A9660=D9660,+E9660,((+G9660/E9660)^+((NETWORKDAYS(+D9660,A9660,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9660,F9660,Feriados!$A$2:$A$1058)-1))*E9660)))","v":""},{"$f":"IF(A9660=\"\",\"\",+IF(+A9660=D9660,+VLOOKUP(D9660,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9660,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9660=\"\",\"\",+VLOOKUP(+EOMONTH(+F9660,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9660=\"\",\"\",VLOOKUP(D9660,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9660=\"\",\"\",IF(A9660=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9660,-2)+15,Cenários!$A:$D,2,FALSE)>A9660,+VLOOKUP(+EOMONTH(+A9660,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9660,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9660=\"\",\"\",VLOOKUP(F9660,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9660=\"\",\"\",IF(WORKDAY(+A9660,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9660,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9661=\"\",\"\",+IF(+A9661=D9661,+E9661,((+G9661/E9661)^+((NETWORKDAYS(+D9661,A9661,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9661,F9661,Feriados!$A$2:$A$1058)-1))*E9661)))","v":""},{"$f":"IF(A9661=\"\",\"\",+IF(+A9661=D9661,+VLOOKUP(D9661,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9661,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9661=\"\",\"\",+VLOOKUP(+EOMONTH(+F9661,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9661=\"\",\"\",VLOOKUP(D9661,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9661=\"\",\"\",IF(A9661=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9661,-2)+15,Cenários!$A:$D,2,FALSE)>A9661,+VLOOKUP(+EOMONTH(+A9661,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9661,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9661=\"\",\"\",VLOOKUP(F9661,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9661=\"\",\"\",IF(WORKDAY(+A9661,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9661,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9662=\"\",\"\",+IF(+A9662=D9662,+E9662,((+G9662/E9662)^+((NETWORKDAYS(+D9662,A9662,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9662,F9662,Feriados!$A$2:$A$1058)-1))*E9662)))","v":""},{"$f":"IF(A9662=\"\",\"\",+IF(+A9662=D9662,+VLOOKUP(D9662,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9662,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9662=\"\",\"\",+VLOOKUP(+EOMONTH(+F9662,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9662=\"\",\"\",VLOOKUP(D9662,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9662=\"\",\"\",IF(A9662=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9662,-2)+15,Cenários!$A:$D,2,FALSE)>A9662,+VLOOKUP(+EOMONTH(+A9662,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9662,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9662=\"\",\"\",VLOOKUP(F9662,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9662=\"\",\"\",IF(WORKDAY(+A9662,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9662,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9663=\"\",\"\",+IF(+A9663=D9663,+E9663,((+G9663/E9663)^+((NETWORKDAYS(+D9663,A9663,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9663,F9663,Feriados!$A$2:$A$1058)-1))*E9663)))","v":""},{"$f":"IF(A9663=\"\",\"\",+IF(+A9663=D9663,+VLOOKUP(D9663,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9663,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9663=\"\",\"\",+VLOOKUP(+EOMONTH(+F9663,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9663=\"\",\"\",VLOOKUP(D9663,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9663=\"\",\"\",IF(A9663=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9663,-2)+15,Cenários!$A:$D,2,FALSE)>A9663,+VLOOKUP(+EOMONTH(+A9663,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9663,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9663=\"\",\"\",VLOOKUP(F9663,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9663=\"\",\"\",IF(WORKDAY(+A9663,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9663,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9664=\"\",\"\",+IF(+A9664=D9664,+E9664,((+G9664/E9664)^+((NETWORKDAYS(+D9664,A9664,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9664,F9664,Feriados!$A$2:$A$1058)-1))*E9664)))","v":""},{"$f":"IF(A9664=\"\",\"\",+IF(+A9664=D9664,+VLOOKUP(D9664,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9664,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9664=\"\",\"\",+VLOOKUP(+EOMONTH(+F9664,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9664=\"\",\"\",VLOOKUP(D9664,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9664=\"\",\"\",IF(A9664=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9664,-2)+15,Cenários!$A:$D,2,FALSE)>A9664,+VLOOKUP(+EOMONTH(+A9664,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9664,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9664=\"\",\"\",VLOOKUP(F9664,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9664=\"\",\"\",IF(WORKDAY(+A9664,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9664,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9665=\"\",\"\",+IF(+A9665=D9665,+E9665,((+G9665/E9665)^+((NETWORKDAYS(+D9665,A9665,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9665,F9665,Feriados!$A$2:$A$1058)-1))*E9665)))","v":""},{"$f":"IF(A9665=\"\",\"\",+IF(+A9665=D9665,+VLOOKUP(D9665,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9665,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9665=\"\",\"\",+VLOOKUP(+EOMONTH(+F9665,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9665=\"\",\"\",VLOOKUP(D9665,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9665=\"\",\"\",IF(A9665=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9665,-2)+15,Cenários!$A:$D,2,FALSE)>A9665,+VLOOKUP(+EOMONTH(+A9665,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9665,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9665=\"\",\"\",VLOOKUP(F9665,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9665=\"\",\"\",IF(WORKDAY(+A9665,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9665,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9666=\"\",\"\",+IF(+A9666=D9666,+E9666,((+G9666/E9666)^+((NETWORKDAYS(+D9666,A9666,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9666,F9666,Feriados!$A$2:$A$1058)-1))*E9666)))","v":""},{"$f":"IF(A9666=\"\",\"\",+IF(+A9666=D9666,+VLOOKUP(D9666,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9666,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9666=\"\",\"\",+VLOOKUP(+EOMONTH(+F9666,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9666=\"\",\"\",VLOOKUP(D9666,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9666=\"\",\"\",IF(A9666=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9666,-2)+15,Cenários!$A:$D,2,FALSE)>A9666,+VLOOKUP(+EOMONTH(+A9666,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9666,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9666=\"\",\"\",VLOOKUP(F9666,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9666=\"\",\"\",IF(WORKDAY(+A9666,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9666,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9667=\"\",\"\",+IF(+A9667=D9667,+E9667,((+G9667/E9667)^+((NETWORKDAYS(+D9667,A9667,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9667,F9667,Feriados!$A$2:$A$1058)-1))*E9667)))","v":""},{"$f":"IF(A9667=\"\",\"\",+IF(+A9667=D9667,+VLOOKUP(D9667,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9667,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9667=\"\",\"\",+VLOOKUP(+EOMONTH(+F9667,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9667=\"\",\"\",VLOOKUP(D9667,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9667=\"\",\"\",IF(A9667=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9667,-2)+15,Cenários!$A:$D,2,FALSE)>A9667,+VLOOKUP(+EOMONTH(+A9667,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9667,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9667=\"\",\"\",VLOOKUP(F9667,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9667=\"\",\"\",IF(WORKDAY(+A9667,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9667,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9668=\"\",\"\",+IF(+A9668=D9668,+E9668,((+G9668/E9668)^+((NETWORKDAYS(+D9668,A9668,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9668,F9668,Feriados!$A$2:$A$1058)-1))*E9668)))","v":""},{"$f":"IF(A9668=\"\",\"\",+IF(+A9668=D9668,+VLOOKUP(D9668,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9668,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9668=\"\",\"\",+VLOOKUP(+EOMONTH(+F9668,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9668=\"\",\"\",VLOOKUP(D9668,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9668=\"\",\"\",IF(A9668=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9668,-2)+15,Cenários!$A:$D,2,FALSE)>A9668,+VLOOKUP(+EOMONTH(+A9668,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9668,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9668=\"\",\"\",VLOOKUP(F9668,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9668=\"\",\"\",IF(WORKDAY(+A9668,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9668,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9669=\"\",\"\",+IF(+A9669=D9669,+E9669,((+G9669/E9669)^+((NETWORKDAYS(+D9669,A9669,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9669,F9669,Feriados!$A$2:$A$1058)-1))*E9669)))","v":""},{"$f":"IF(A9669=\"\",\"\",+IF(+A9669=D9669,+VLOOKUP(D9669,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9669,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9669=\"\",\"\",+VLOOKUP(+EOMONTH(+F9669,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9669=\"\",\"\",VLOOKUP(D9669,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9669=\"\",\"\",IF(A9669=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9669,-2)+15,Cenários!$A:$D,2,FALSE)>A9669,+VLOOKUP(+EOMONTH(+A9669,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9669,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9669=\"\",\"\",VLOOKUP(F9669,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9669=\"\",\"\",IF(WORKDAY(+A9669,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9669,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9670=\"\",\"\",+IF(+A9670=D9670,+E9670,((+G9670/E9670)^+((NETWORKDAYS(+D9670,A9670,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9670,F9670,Feriados!$A$2:$A$1058)-1))*E9670)))","v":""},{"$f":"IF(A9670=\"\",\"\",+IF(+A9670=D9670,+VLOOKUP(D9670,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9670,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9670=\"\",\"\",+VLOOKUP(+EOMONTH(+F9670,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9670=\"\",\"\",VLOOKUP(D9670,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9670=\"\",\"\",IF(A9670=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9670,-2)+15,Cenários!$A:$D,2,FALSE)>A9670,+VLOOKUP(+EOMONTH(+A9670,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9670,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9670=\"\",\"\",VLOOKUP(F9670,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9670=\"\",\"\",IF(WORKDAY(+A9670,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9670,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9671=\"\",\"\",+IF(+A9671=D9671,+E9671,((+G9671/E9671)^+((NETWORKDAYS(+D9671,A9671,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9671,F9671,Feriados!$A$2:$A$1058)-1))*E9671)))","v":""},{"$f":"IF(A9671=\"\",\"\",+IF(+A9671=D9671,+VLOOKUP(D9671,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9671,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9671=\"\",\"\",+VLOOKUP(+EOMONTH(+F9671,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9671=\"\",\"\",VLOOKUP(D9671,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9671=\"\",\"\",IF(A9671=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9671,-2)+15,Cenários!$A:$D,2,FALSE)>A9671,+VLOOKUP(+EOMONTH(+A9671,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9671,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9671=\"\",\"\",VLOOKUP(F9671,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9671=\"\",\"\",IF(WORKDAY(+A9671,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9671,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9672=\"\",\"\",+IF(+A9672=D9672,+E9672,((+G9672/E9672)^+((NETWORKDAYS(+D9672,A9672,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9672,F9672,Feriados!$A$2:$A$1058)-1))*E9672)))","v":""},{"$f":"IF(A9672=\"\",\"\",+IF(+A9672=D9672,+VLOOKUP(D9672,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9672,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9672=\"\",\"\",+VLOOKUP(+EOMONTH(+F9672,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9672=\"\",\"\",VLOOKUP(D9672,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9672=\"\",\"\",IF(A9672=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9672,-2)+15,Cenários!$A:$D,2,FALSE)>A9672,+VLOOKUP(+EOMONTH(+A9672,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9672,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9672=\"\",\"\",VLOOKUP(F9672,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9672=\"\",\"\",IF(WORKDAY(+A9672,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9672,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9673=\"\",\"\",+IF(+A9673=D9673,+E9673,((+G9673/E9673)^+((NETWORKDAYS(+D9673,A9673,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9673,F9673,Feriados!$A$2:$A$1058)-1))*E9673)))","v":""},{"$f":"IF(A9673=\"\",\"\",+IF(+A9673=D9673,+VLOOKUP(D9673,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9673,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9673=\"\",\"\",+VLOOKUP(+EOMONTH(+F9673,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9673=\"\",\"\",VLOOKUP(D9673,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9673=\"\",\"\",IF(A9673=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9673,-2)+15,Cenários!$A:$D,2,FALSE)>A9673,+VLOOKUP(+EOMONTH(+A9673,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9673,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9673=\"\",\"\",VLOOKUP(F9673,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9673=\"\",\"\",IF(WORKDAY(+A9673,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9673,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9674=\"\",\"\",+IF(+A9674=D9674,+E9674,((+G9674/E9674)^+((NETWORKDAYS(+D9674,A9674,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9674,F9674,Feriados!$A$2:$A$1058)-1))*E9674)))","v":""},{"$f":"IF(A9674=\"\",\"\",+IF(+A9674=D9674,+VLOOKUP(D9674,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9674,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9674=\"\",\"\",+VLOOKUP(+EOMONTH(+F9674,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9674=\"\",\"\",VLOOKUP(D9674,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9674=\"\",\"\",IF(A9674=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9674,-2)+15,Cenários!$A:$D,2,FALSE)>A9674,+VLOOKUP(+EOMONTH(+A9674,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9674,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9674=\"\",\"\",VLOOKUP(F9674,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9674=\"\",\"\",IF(WORKDAY(+A9674,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9674,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9675=\"\",\"\",+IF(+A9675=D9675,+E9675,((+G9675/E9675)^+((NETWORKDAYS(+D9675,A9675,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9675,F9675,Feriados!$A$2:$A$1058)-1))*E9675)))","v":""},{"$f":"IF(A9675=\"\",\"\",+IF(+A9675=D9675,+VLOOKUP(D9675,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9675,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9675=\"\",\"\",+VLOOKUP(+EOMONTH(+F9675,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9675=\"\",\"\",VLOOKUP(D9675,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9675=\"\",\"\",IF(A9675=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9675,-2)+15,Cenários!$A:$D,2,FALSE)>A9675,+VLOOKUP(+EOMONTH(+A9675,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9675,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9675=\"\",\"\",VLOOKUP(F9675,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9675=\"\",\"\",IF(WORKDAY(+A9675,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9675,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9676=\"\",\"\",+IF(+A9676=D9676,+E9676,((+G9676/E9676)^+((NETWORKDAYS(+D9676,A9676,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9676,F9676,Feriados!$A$2:$A$1058)-1))*E9676)))","v":""},{"$f":"IF(A9676=\"\",\"\",+IF(+A9676=D9676,+VLOOKUP(D9676,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9676,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9676=\"\",\"\",+VLOOKUP(+EOMONTH(+F9676,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9676=\"\",\"\",VLOOKUP(D9676,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9676=\"\",\"\",IF(A9676=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9676,-2)+15,Cenários!$A:$D,2,FALSE)>A9676,+VLOOKUP(+EOMONTH(+A9676,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9676,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9676=\"\",\"\",VLOOKUP(F9676,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9676=\"\",\"\",IF(WORKDAY(+A9676,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9676,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9677=\"\",\"\",+IF(+A9677=D9677,+E9677,((+G9677/E9677)^+((NETWORKDAYS(+D9677,A9677,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9677,F9677,Feriados!$A$2:$A$1058)-1))*E9677)))","v":""},{"$f":"IF(A9677=\"\",\"\",+IF(+A9677=D9677,+VLOOKUP(D9677,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9677,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9677=\"\",\"\",+VLOOKUP(+EOMONTH(+F9677,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9677=\"\",\"\",VLOOKUP(D9677,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9677=\"\",\"\",IF(A9677=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9677,-2)+15,Cenários!$A:$D,2,FALSE)>A9677,+VLOOKUP(+EOMONTH(+A9677,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9677,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9677=\"\",\"\",VLOOKUP(F9677,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9677=\"\",\"\",IF(WORKDAY(+A9677,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9677,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9678=\"\",\"\",+IF(+A9678=D9678,+E9678,((+G9678/E9678)^+((NETWORKDAYS(+D9678,A9678,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9678,F9678,Feriados!$A$2:$A$1058)-1))*E9678)))","v":""},{"$f":"IF(A9678=\"\",\"\",+IF(+A9678=D9678,+VLOOKUP(D9678,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9678,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9678=\"\",\"\",+VLOOKUP(+EOMONTH(+F9678,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9678=\"\",\"\",VLOOKUP(D9678,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9678=\"\",\"\",IF(A9678=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9678,-2)+15,Cenários!$A:$D,2,FALSE)>A9678,+VLOOKUP(+EOMONTH(+A9678,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9678,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9678=\"\",\"\",VLOOKUP(F9678,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9678=\"\",\"\",IF(WORKDAY(+A9678,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9678,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9679=\"\",\"\",+IF(+A9679=D9679,+E9679,((+G9679/E9679)^+((NETWORKDAYS(+D9679,A9679,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9679,F9679,Feriados!$A$2:$A$1058)-1))*E9679)))","v":""},{"$f":"IF(A9679=\"\",\"\",+IF(+A9679=D9679,+VLOOKUP(D9679,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9679,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9679=\"\",\"\",+VLOOKUP(+EOMONTH(+F9679,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9679=\"\",\"\",VLOOKUP(D9679,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9679=\"\",\"\",IF(A9679=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9679,-2)+15,Cenários!$A:$D,2,FALSE)>A9679,+VLOOKUP(+EOMONTH(+A9679,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9679,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9679=\"\",\"\",VLOOKUP(F9679,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9679=\"\",\"\",IF(WORKDAY(+A9679,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9679,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9680=\"\",\"\",+IF(+A9680=D9680,+E9680,((+G9680/E9680)^+((NETWORKDAYS(+D9680,A9680,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9680,F9680,Feriados!$A$2:$A$1058)-1))*E9680)))","v":""},{"$f":"IF(A9680=\"\",\"\",+IF(+A9680=D9680,+VLOOKUP(D9680,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9680,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9680=\"\",\"\",+VLOOKUP(+EOMONTH(+F9680,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9680=\"\",\"\",VLOOKUP(D9680,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9680=\"\",\"\",IF(A9680=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9680,-2)+15,Cenários!$A:$D,2,FALSE)>A9680,+VLOOKUP(+EOMONTH(+A9680,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9680,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9680=\"\",\"\",VLOOKUP(F9680,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9680=\"\",\"\",IF(WORKDAY(+A9680,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9680,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9681=\"\",\"\",+IF(+A9681=D9681,+E9681,((+G9681/E9681)^+((NETWORKDAYS(+D9681,A9681,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9681,F9681,Feriados!$A$2:$A$1058)-1))*E9681)))","v":""},{"$f":"IF(A9681=\"\",\"\",+IF(+A9681=D9681,+VLOOKUP(D9681,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9681,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9681=\"\",\"\",+VLOOKUP(+EOMONTH(+F9681,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9681=\"\",\"\",VLOOKUP(D9681,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9681=\"\",\"\",IF(A9681=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9681,-2)+15,Cenários!$A:$D,2,FALSE)>A9681,+VLOOKUP(+EOMONTH(+A9681,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9681,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9681=\"\",\"\",VLOOKUP(F9681,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9681=\"\",\"\",IF(WORKDAY(+A9681,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9681,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9682=\"\",\"\",+IF(+A9682=D9682,+E9682,((+G9682/E9682)^+((NETWORKDAYS(+D9682,A9682,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9682,F9682,Feriados!$A$2:$A$1058)-1))*E9682)))","v":""},{"$f":"IF(A9682=\"\",\"\",+IF(+A9682=D9682,+VLOOKUP(D9682,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9682,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9682=\"\",\"\",+VLOOKUP(+EOMONTH(+F9682,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9682=\"\",\"\",VLOOKUP(D9682,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9682=\"\",\"\",IF(A9682=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9682,-2)+15,Cenários!$A:$D,2,FALSE)>A9682,+VLOOKUP(+EOMONTH(+A9682,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9682,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9682=\"\",\"\",VLOOKUP(F9682,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9682=\"\",\"\",IF(WORKDAY(+A9682,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9682,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9683=\"\",\"\",+IF(+A9683=D9683,+E9683,((+G9683/E9683)^+((NETWORKDAYS(+D9683,A9683,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9683,F9683,Feriados!$A$2:$A$1058)-1))*E9683)))","v":""},{"$f":"IF(A9683=\"\",\"\",+IF(+A9683=D9683,+VLOOKUP(D9683,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9683,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9683=\"\",\"\",+VLOOKUP(+EOMONTH(+F9683,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9683=\"\",\"\",VLOOKUP(D9683,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9683=\"\",\"\",IF(A9683=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9683,-2)+15,Cenários!$A:$D,2,FALSE)>A9683,+VLOOKUP(+EOMONTH(+A9683,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9683,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9683=\"\",\"\",VLOOKUP(F9683,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9683=\"\",\"\",IF(WORKDAY(+A9683,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9683,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9684=\"\",\"\",+IF(+A9684=D9684,+E9684,((+G9684/E9684)^+((NETWORKDAYS(+D9684,A9684,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9684,F9684,Feriados!$A$2:$A$1058)-1))*E9684)))","v":""},{"$f":"IF(A9684=\"\",\"\",+IF(+A9684=D9684,+VLOOKUP(D9684,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9684,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9684=\"\",\"\",+VLOOKUP(+EOMONTH(+F9684,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9684=\"\",\"\",VLOOKUP(D9684,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9684=\"\",\"\",IF(A9684=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9684,-2)+15,Cenários!$A:$D,2,FALSE)>A9684,+VLOOKUP(+EOMONTH(+A9684,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9684,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9684=\"\",\"\",VLOOKUP(F9684,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9684=\"\",\"\",IF(WORKDAY(+A9684,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9684,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9685=\"\",\"\",+IF(+A9685=D9685,+E9685,((+G9685/E9685)^+((NETWORKDAYS(+D9685,A9685,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9685,F9685,Feriados!$A$2:$A$1058)-1))*E9685)))","v":""},{"$f":"IF(A9685=\"\",\"\",+IF(+A9685=D9685,+VLOOKUP(D9685,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9685,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9685=\"\",\"\",+VLOOKUP(+EOMONTH(+F9685,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9685=\"\",\"\",VLOOKUP(D9685,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9685=\"\",\"\",IF(A9685=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9685,-2)+15,Cenários!$A:$D,2,FALSE)>A9685,+VLOOKUP(+EOMONTH(+A9685,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9685,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9685=\"\",\"\",VLOOKUP(F9685,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9685=\"\",\"\",IF(WORKDAY(+A9685,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9685,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9686=\"\",\"\",+IF(+A9686=D9686,+E9686,((+G9686/E9686)^+((NETWORKDAYS(+D9686,A9686,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9686,F9686,Feriados!$A$2:$A$1058)-1))*E9686)))","v":""},{"$f":"IF(A9686=\"\",\"\",+IF(+A9686=D9686,+VLOOKUP(D9686,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9686,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9686=\"\",\"\",+VLOOKUP(+EOMONTH(+F9686,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9686=\"\",\"\",VLOOKUP(D9686,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9686=\"\",\"\",IF(A9686=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9686,-2)+15,Cenários!$A:$D,2,FALSE)>A9686,+VLOOKUP(+EOMONTH(+A9686,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9686,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9686=\"\",\"\",VLOOKUP(F9686,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9686=\"\",\"\",IF(WORKDAY(+A9686,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9686,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9687=\"\",\"\",+IF(+A9687=D9687,+E9687,((+G9687/E9687)^+((NETWORKDAYS(+D9687,A9687,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9687,F9687,Feriados!$A$2:$A$1058)-1))*E9687)))","v":""},{"$f":"IF(A9687=\"\",\"\",+IF(+A9687=D9687,+VLOOKUP(D9687,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9687,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9687=\"\",\"\",+VLOOKUP(+EOMONTH(+F9687,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9687=\"\",\"\",VLOOKUP(D9687,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9687=\"\",\"\",IF(A9687=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9687,-2)+15,Cenários!$A:$D,2,FALSE)>A9687,+VLOOKUP(+EOMONTH(+A9687,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9687,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9687=\"\",\"\",VLOOKUP(F9687,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9687=\"\",\"\",IF(WORKDAY(+A9687,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9687,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9688=\"\",\"\",+IF(+A9688=D9688,+E9688,((+G9688/E9688)^+((NETWORKDAYS(+D9688,A9688,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9688,F9688,Feriados!$A$2:$A$1058)-1))*E9688)))","v":""},{"$f":"IF(A9688=\"\",\"\",+IF(+A9688=D9688,+VLOOKUP(D9688,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9688,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9688=\"\",\"\",+VLOOKUP(+EOMONTH(+F9688,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9688=\"\",\"\",VLOOKUP(D9688,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9688=\"\",\"\",IF(A9688=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9688,-2)+15,Cenários!$A:$D,2,FALSE)>A9688,+VLOOKUP(+EOMONTH(+A9688,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9688,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9688=\"\",\"\",VLOOKUP(F9688,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9688=\"\",\"\",IF(WORKDAY(+A9688,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9688,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9689=\"\",\"\",+IF(+A9689=D9689,+E9689,((+G9689/E9689)^+((NETWORKDAYS(+D9689,A9689,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9689,F9689,Feriados!$A$2:$A$1058)-1))*E9689)))","v":""},{"$f":"IF(A9689=\"\",\"\",+IF(+A9689=D9689,+VLOOKUP(D9689,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9689,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9689=\"\",\"\",+VLOOKUP(+EOMONTH(+F9689,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9689=\"\",\"\",VLOOKUP(D9689,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9689=\"\",\"\",IF(A9689=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9689,-2)+15,Cenários!$A:$D,2,FALSE)>A9689,+VLOOKUP(+EOMONTH(+A9689,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9689,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9689=\"\",\"\",VLOOKUP(F9689,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9689=\"\",\"\",IF(WORKDAY(+A9689,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9689,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9690=\"\",\"\",+IF(+A9690=D9690,+E9690,((+G9690/E9690)^+((NETWORKDAYS(+D9690,A9690,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9690,F9690,Feriados!$A$2:$A$1058)-1))*E9690)))","v":""},{"$f":"IF(A9690=\"\",\"\",+IF(+A9690=D9690,+VLOOKUP(D9690,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9690,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9690=\"\",\"\",+VLOOKUP(+EOMONTH(+F9690,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9690=\"\",\"\",VLOOKUP(D9690,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9690=\"\",\"\",IF(A9690=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9690,-2)+15,Cenários!$A:$D,2,FALSE)>A9690,+VLOOKUP(+EOMONTH(+A9690,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9690,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9690=\"\",\"\",VLOOKUP(F9690,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9690=\"\",\"\",IF(WORKDAY(+A9690,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9690,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9691=\"\",\"\",+IF(+A9691=D9691,+E9691,((+G9691/E9691)^+((NETWORKDAYS(+D9691,A9691,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9691,F9691,Feriados!$A$2:$A$1058)-1))*E9691)))","v":""},{"$f":"IF(A9691=\"\",\"\",+IF(+A9691=D9691,+VLOOKUP(D9691,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9691,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9691=\"\",\"\",+VLOOKUP(+EOMONTH(+F9691,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9691=\"\",\"\",VLOOKUP(D9691,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9691=\"\",\"\",IF(A9691=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9691,-2)+15,Cenários!$A:$D,2,FALSE)>A9691,+VLOOKUP(+EOMONTH(+A9691,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9691,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9691=\"\",\"\",VLOOKUP(F9691,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9691=\"\",\"\",IF(WORKDAY(+A9691,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9691,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9692=\"\",\"\",+IF(+A9692=D9692,+E9692,((+G9692/E9692)^+((NETWORKDAYS(+D9692,A9692,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9692,F9692,Feriados!$A$2:$A$1058)-1))*E9692)))","v":""},{"$f":"IF(A9692=\"\",\"\",+IF(+A9692=D9692,+VLOOKUP(D9692,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9692,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9692=\"\",\"\",+VLOOKUP(+EOMONTH(+F9692,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9692=\"\",\"\",VLOOKUP(D9692,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9692=\"\",\"\",IF(A9692=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9692,-2)+15,Cenários!$A:$D,2,FALSE)>A9692,+VLOOKUP(+EOMONTH(+A9692,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9692,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9692=\"\",\"\",VLOOKUP(F9692,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9692=\"\",\"\",IF(WORKDAY(+A9692,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9692,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9693=\"\",\"\",+IF(+A9693=D9693,+E9693,((+G9693/E9693)^+((NETWORKDAYS(+D9693,A9693,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9693,F9693,Feriados!$A$2:$A$1058)-1))*E9693)))","v":""},{"$f":"IF(A9693=\"\",\"\",+IF(+A9693=D9693,+VLOOKUP(D9693,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9693,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9693=\"\",\"\",+VLOOKUP(+EOMONTH(+F9693,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9693=\"\",\"\",VLOOKUP(D9693,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9693=\"\",\"\",IF(A9693=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9693,-2)+15,Cenários!$A:$D,2,FALSE)>A9693,+VLOOKUP(+EOMONTH(+A9693,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9693,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9693=\"\",\"\",VLOOKUP(F9693,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9693=\"\",\"\",IF(WORKDAY(+A9693,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9693,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9694=\"\",\"\",+IF(+A9694=D9694,+E9694,((+G9694/E9694)^+((NETWORKDAYS(+D9694,A9694,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9694,F9694,Feriados!$A$2:$A$1058)-1))*E9694)))","v":""},{"$f":"IF(A9694=\"\",\"\",+IF(+A9694=D9694,+VLOOKUP(D9694,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9694,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9694=\"\",\"\",+VLOOKUP(+EOMONTH(+F9694,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9694=\"\",\"\",VLOOKUP(D9694,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9694=\"\",\"\",IF(A9694=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9694,-2)+15,Cenários!$A:$D,2,FALSE)>A9694,+VLOOKUP(+EOMONTH(+A9694,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9694,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9694=\"\",\"\",VLOOKUP(F9694,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9694=\"\",\"\",IF(WORKDAY(+A9694,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9694,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9695=\"\",\"\",+IF(+A9695=D9695,+E9695,((+G9695/E9695)^+((NETWORKDAYS(+D9695,A9695,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9695,F9695,Feriados!$A$2:$A$1058)-1))*E9695)))","v":""},{"$f":"IF(A9695=\"\",\"\",+IF(+A9695=D9695,+VLOOKUP(D9695,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9695,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9695=\"\",\"\",+VLOOKUP(+EOMONTH(+F9695,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9695=\"\",\"\",VLOOKUP(D9695,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9695=\"\",\"\",IF(A9695=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9695,-2)+15,Cenários!$A:$D,2,FALSE)>A9695,+VLOOKUP(+EOMONTH(+A9695,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9695,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9695=\"\",\"\",VLOOKUP(F9695,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9695=\"\",\"\",IF(WORKDAY(+A9695,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9695,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9696=\"\",\"\",+IF(+A9696=D9696,+E9696,((+G9696/E9696)^+((NETWORKDAYS(+D9696,A9696,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9696,F9696,Feriados!$A$2:$A$1058)-1))*E9696)))","v":""},{"$f":"IF(A9696=\"\",\"\",+IF(+A9696=D9696,+VLOOKUP(D9696,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9696,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9696=\"\",\"\",+VLOOKUP(+EOMONTH(+F9696,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9696=\"\",\"\",VLOOKUP(D9696,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9696=\"\",\"\",IF(A9696=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9696,-2)+15,Cenários!$A:$D,2,FALSE)>A9696,+VLOOKUP(+EOMONTH(+A9696,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9696,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9696=\"\",\"\",VLOOKUP(F9696,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9696=\"\",\"\",IF(WORKDAY(+A9696,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9696,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9697=\"\",\"\",+IF(+A9697=D9697,+E9697,((+G9697/E9697)^+((NETWORKDAYS(+D9697,A9697,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9697,F9697,Feriados!$A$2:$A$1058)-1))*E9697)))","v":""},{"$f":"IF(A9697=\"\",\"\",+IF(+A9697=D9697,+VLOOKUP(D9697,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9697,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9697=\"\",\"\",+VLOOKUP(+EOMONTH(+F9697,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9697=\"\",\"\",VLOOKUP(D9697,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9697=\"\",\"\",IF(A9697=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9697,-2)+15,Cenários!$A:$D,2,FALSE)>A9697,+VLOOKUP(+EOMONTH(+A9697,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9697,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9697=\"\",\"\",VLOOKUP(F9697,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9697=\"\",\"\",IF(WORKDAY(+A9697,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9697,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9698=\"\",\"\",+IF(+A9698=D9698,+E9698,((+G9698/E9698)^+((NETWORKDAYS(+D9698,A9698,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9698,F9698,Feriados!$A$2:$A$1058)-1))*E9698)))","v":""},{"$f":"IF(A9698=\"\",\"\",+IF(+A9698=D9698,+VLOOKUP(D9698,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9698,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9698=\"\",\"\",+VLOOKUP(+EOMONTH(+F9698,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9698=\"\",\"\",VLOOKUP(D9698,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9698=\"\",\"\",IF(A9698=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9698,-2)+15,Cenários!$A:$D,2,FALSE)>A9698,+VLOOKUP(+EOMONTH(+A9698,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9698,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9698=\"\",\"\",VLOOKUP(F9698,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9698=\"\",\"\",IF(WORKDAY(+A9698,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9698,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9699=\"\",\"\",+IF(+A9699=D9699,+E9699,((+G9699/E9699)^+((NETWORKDAYS(+D9699,A9699,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9699,F9699,Feriados!$A$2:$A$1058)-1))*E9699)))","v":""},{"$f":"IF(A9699=\"\",\"\",+IF(+A9699=D9699,+VLOOKUP(D9699,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9699,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9699=\"\",\"\",+VLOOKUP(+EOMONTH(+F9699,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9699=\"\",\"\",VLOOKUP(D9699,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9699=\"\",\"\",IF(A9699=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9699,-2)+15,Cenários!$A:$D,2,FALSE)>A9699,+VLOOKUP(+EOMONTH(+A9699,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9699,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9699=\"\",\"\",VLOOKUP(F9699,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9699=\"\",\"\",IF(WORKDAY(+A9699,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9699,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9700=\"\",\"\",+IF(+A9700=D9700,+E9700,((+G9700/E9700)^+((NETWORKDAYS(+D9700,A9700,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9700,F9700,Feriados!$A$2:$A$1058)-1))*E9700)))","v":""},{"$f":"IF(A9700=\"\",\"\",+IF(+A9700=D9700,+VLOOKUP(D9700,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9700,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9700=\"\",\"\",+VLOOKUP(+EOMONTH(+F9700,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9700=\"\",\"\",VLOOKUP(D9700,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9700=\"\",\"\",IF(A9700=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9700,-2)+15,Cenários!$A:$D,2,FALSE)>A9700,+VLOOKUP(+EOMONTH(+A9700,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9700,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9700=\"\",\"\",VLOOKUP(F9700,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9700=\"\",\"\",IF(WORKDAY(+A9700,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9700,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9701=\"\",\"\",+IF(+A9701=D9701,+E9701,((+G9701/E9701)^+((NETWORKDAYS(+D9701,A9701,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9701,F9701,Feriados!$A$2:$A$1058)-1))*E9701)))","v":""},{"$f":"IF(A9701=\"\",\"\",+IF(+A9701=D9701,+VLOOKUP(D9701,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9701,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9701=\"\",\"\",+VLOOKUP(+EOMONTH(+F9701,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9701=\"\",\"\",VLOOKUP(D9701,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9701=\"\",\"\",IF(A9701=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9701,-2)+15,Cenários!$A:$D,2,FALSE)>A9701,+VLOOKUP(+EOMONTH(+A9701,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9701,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9701=\"\",\"\",VLOOKUP(F9701,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9701=\"\",\"\",IF(WORKDAY(+A9701,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9701,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9702=\"\",\"\",+IF(+A9702=D9702,+E9702,((+G9702/E9702)^+((NETWORKDAYS(+D9702,A9702,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9702,F9702,Feriados!$A$2:$A$1058)-1))*E9702)))","v":""},{"$f":"IF(A9702=\"\",\"\",+IF(+A9702=D9702,+VLOOKUP(D9702,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9702,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9702=\"\",\"\",+VLOOKUP(+EOMONTH(+F9702,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9702=\"\",\"\",VLOOKUP(D9702,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9702=\"\",\"\",IF(A9702=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9702,-2)+15,Cenários!$A:$D,2,FALSE)>A9702,+VLOOKUP(+EOMONTH(+A9702,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9702,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9702=\"\",\"\",VLOOKUP(F9702,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9702=\"\",\"\",IF(WORKDAY(+A9702,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9702,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9703=\"\",\"\",+IF(+A9703=D9703,+E9703,((+G9703/E9703)^+((NETWORKDAYS(+D9703,A9703,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9703,F9703,Feriados!$A$2:$A$1058)-1))*E9703)))","v":""},{"$f":"IF(A9703=\"\",\"\",+IF(+A9703=D9703,+VLOOKUP(D9703,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9703,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9703=\"\",\"\",+VLOOKUP(+EOMONTH(+F9703,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9703=\"\",\"\",VLOOKUP(D9703,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9703=\"\",\"\",IF(A9703=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9703,-2)+15,Cenários!$A:$D,2,FALSE)>A9703,+VLOOKUP(+EOMONTH(+A9703,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9703,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9703=\"\",\"\",VLOOKUP(F9703,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9703=\"\",\"\",IF(WORKDAY(+A9703,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9703,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9704=\"\",\"\",+IF(+A9704=D9704,+E9704,((+G9704/E9704)^+((NETWORKDAYS(+D9704,A9704,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9704,F9704,Feriados!$A$2:$A$1058)-1))*E9704)))","v":""},{"$f":"IF(A9704=\"\",\"\",+IF(+A9704=D9704,+VLOOKUP(D9704,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9704,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9704=\"\",\"\",+VLOOKUP(+EOMONTH(+F9704,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9704=\"\",\"\",VLOOKUP(D9704,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9704=\"\",\"\",IF(A9704=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9704,-2)+15,Cenários!$A:$D,2,FALSE)>A9704,+VLOOKUP(+EOMONTH(+A9704,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9704,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9704=\"\",\"\",VLOOKUP(F9704,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9704=\"\",\"\",IF(WORKDAY(+A9704,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9704,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9705=\"\",\"\",+IF(+A9705=D9705,+E9705,((+G9705/E9705)^+((NETWORKDAYS(+D9705,A9705,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9705,F9705,Feriados!$A$2:$A$1058)-1))*E9705)))","v":""},{"$f":"IF(A9705=\"\",\"\",+IF(+A9705=D9705,+VLOOKUP(D9705,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9705,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9705=\"\",\"\",+VLOOKUP(+EOMONTH(+F9705,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9705=\"\",\"\",VLOOKUP(D9705,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9705=\"\",\"\",IF(A9705=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9705,-2)+15,Cenários!$A:$D,2,FALSE)>A9705,+VLOOKUP(+EOMONTH(+A9705,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9705,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9705=\"\",\"\",VLOOKUP(F9705,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9705=\"\",\"\",IF(WORKDAY(+A9705,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9705,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9706=\"\",\"\",+IF(+A9706=D9706,+E9706,((+G9706/E9706)^+((NETWORKDAYS(+D9706,A9706,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9706,F9706,Feriados!$A$2:$A$1058)-1))*E9706)))","v":""},{"$f":"IF(A9706=\"\",\"\",+IF(+A9706=D9706,+VLOOKUP(D9706,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9706,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9706=\"\",\"\",+VLOOKUP(+EOMONTH(+F9706,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9706=\"\",\"\",VLOOKUP(D9706,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9706=\"\",\"\",IF(A9706=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9706,-2)+15,Cenários!$A:$D,2,FALSE)>A9706,+VLOOKUP(+EOMONTH(+A9706,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9706,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9706=\"\",\"\",VLOOKUP(F9706,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9706=\"\",\"\",IF(WORKDAY(+A9706,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9706,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9707=\"\",\"\",+IF(+A9707=D9707,+E9707,((+G9707/E9707)^+((NETWORKDAYS(+D9707,A9707,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9707,F9707,Feriados!$A$2:$A$1058)-1))*E9707)))","v":""},{"$f":"IF(A9707=\"\",\"\",+IF(+A9707=D9707,+VLOOKUP(D9707,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9707,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9707=\"\",\"\",+VLOOKUP(+EOMONTH(+F9707,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9707=\"\",\"\",VLOOKUP(D9707,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9707=\"\",\"\",IF(A9707=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9707,-2)+15,Cenários!$A:$D,2,FALSE)>A9707,+VLOOKUP(+EOMONTH(+A9707,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9707,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9707=\"\",\"\",VLOOKUP(F9707,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9707=\"\",\"\",IF(WORKDAY(+A9707,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9707,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9708=\"\",\"\",+IF(+A9708=D9708,+E9708,((+G9708/E9708)^+((NETWORKDAYS(+D9708,A9708,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9708,F9708,Feriados!$A$2:$A$1058)-1))*E9708)))","v":""},{"$f":"IF(A9708=\"\",\"\",+IF(+A9708=D9708,+VLOOKUP(D9708,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9708,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9708=\"\",\"\",+VLOOKUP(+EOMONTH(+F9708,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9708=\"\",\"\",VLOOKUP(D9708,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9708=\"\",\"\",IF(A9708=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9708,-2)+15,Cenários!$A:$D,2,FALSE)>A9708,+VLOOKUP(+EOMONTH(+A9708,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9708,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9708=\"\",\"\",VLOOKUP(F9708,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9708=\"\",\"\",IF(WORKDAY(+A9708,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9708,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9709=\"\",\"\",+IF(+A9709=D9709,+E9709,((+G9709/E9709)^+((NETWORKDAYS(+D9709,A9709,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9709,F9709,Feriados!$A$2:$A$1058)-1))*E9709)))","v":""},{"$f":"IF(A9709=\"\",\"\",+IF(+A9709=D9709,+VLOOKUP(D9709,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9709,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9709=\"\",\"\",+VLOOKUP(+EOMONTH(+F9709,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9709=\"\",\"\",VLOOKUP(D9709,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9709=\"\",\"\",IF(A9709=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9709,-2)+15,Cenários!$A:$D,2,FALSE)>A9709,+VLOOKUP(+EOMONTH(+A9709,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9709,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9709=\"\",\"\",VLOOKUP(F9709,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9709=\"\",\"\",IF(WORKDAY(+A9709,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9709,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9710=\"\",\"\",+IF(+A9710=D9710,+E9710,((+G9710/E9710)^+((NETWORKDAYS(+D9710,A9710,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9710,F9710,Feriados!$A$2:$A$1058)-1))*E9710)))","v":""},{"$f":"IF(A9710=\"\",\"\",+IF(+A9710=D9710,+VLOOKUP(D9710,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9710,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9710=\"\",\"\",+VLOOKUP(+EOMONTH(+F9710,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9710=\"\",\"\",VLOOKUP(D9710,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9710=\"\",\"\",IF(A9710=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9710,-2)+15,Cenários!$A:$D,2,FALSE)>A9710,+VLOOKUP(+EOMONTH(+A9710,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9710,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9710=\"\",\"\",VLOOKUP(F9710,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9710=\"\",\"\",IF(WORKDAY(+A9710,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9710,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9711=\"\",\"\",+IF(+A9711=D9711,+E9711,((+G9711/E9711)^+((NETWORKDAYS(+D9711,A9711,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9711,F9711,Feriados!$A$2:$A$1058)-1))*E9711)))","v":""},{"$f":"IF(A9711=\"\",\"\",+IF(+A9711=D9711,+VLOOKUP(D9711,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9711,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9711=\"\",\"\",+VLOOKUP(+EOMONTH(+F9711,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9711=\"\",\"\",VLOOKUP(D9711,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9711=\"\",\"\",IF(A9711=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9711,-2)+15,Cenários!$A:$D,2,FALSE)>A9711,+VLOOKUP(+EOMONTH(+A9711,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9711,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9711=\"\",\"\",VLOOKUP(F9711,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9711=\"\",\"\",IF(WORKDAY(+A9711,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9711,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9712=\"\",\"\",+IF(+A9712=D9712,+E9712,((+G9712/E9712)^+((NETWORKDAYS(+D9712,A9712,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9712,F9712,Feriados!$A$2:$A$1058)-1))*E9712)))","v":""},{"$f":"IF(A9712=\"\",\"\",+IF(+A9712=D9712,+VLOOKUP(D9712,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9712,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9712=\"\",\"\",+VLOOKUP(+EOMONTH(+F9712,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9712=\"\",\"\",VLOOKUP(D9712,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9712=\"\",\"\",IF(A9712=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9712,-2)+15,Cenários!$A:$D,2,FALSE)>A9712,+VLOOKUP(+EOMONTH(+A9712,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9712,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9712=\"\",\"\",VLOOKUP(F9712,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9712=\"\",\"\",IF(WORKDAY(+A9712,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9712,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9713=\"\",\"\",+IF(+A9713=D9713,+E9713,((+G9713/E9713)^+((NETWORKDAYS(+D9713,A9713,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9713,F9713,Feriados!$A$2:$A$1058)-1))*E9713)))","v":""},{"$f":"IF(A9713=\"\",\"\",+IF(+A9713=D9713,+VLOOKUP(D9713,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9713,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9713=\"\",\"\",+VLOOKUP(+EOMONTH(+F9713,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9713=\"\",\"\",VLOOKUP(D9713,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9713=\"\",\"\",IF(A9713=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9713,-2)+15,Cenários!$A:$D,2,FALSE)>A9713,+VLOOKUP(+EOMONTH(+A9713,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9713,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9713=\"\",\"\",VLOOKUP(F9713,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9713=\"\",\"\",IF(WORKDAY(+A9713,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9713,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9714=\"\",\"\",+IF(+A9714=D9714,+E9714,((+G9714/E9714)^+((NETWORKDAYS(+D9714,A9714,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9714,F9714,Feriados!$A$2:$A$1058)-1))*E9714)))","v":""},{"$f":"IF(A9714=\"\",\"\",+IF(+A9714=D9714,+VLOOKUP(D9714,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9714,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9714=\"\",\"\",+VLOOKUP(+EOMONTH(+F9714,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9714=\"\",\"\",VLOOKUP(D9714,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9714=\"\",\"\",IF(A9714=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9714,-2)+15,Cenários!$A:$D,2,FALSE)>A9714,+VLOOKUP(+EOMONTH(+A9714,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9714,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9714=\"\",\"\",VLOOKUP(F9714,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9714=\"\",\"\",IF(WORKDAY(+A9714,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9714,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9715=\"\",\"\",+IF(+A9715=D9715,+E9715,((+G9715/E9715)^+((NETWORKDAYS(+D9715,A9715,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9715,F9715,Feriados!$A$2:$A$1058)-1))*E9715)))","v":""},{"$f":"IF(A9715=\"\",\"\",+IF(+A9715=D9715,+VLOOKUP(D9715,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9715,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9715=\"\",\"\",+VLOOKUP(+EOMONTH(+F9715,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9715=\"\",\"\",VLOOKUP(D9715,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9715=\"\",\"\",IF(A9715=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9715,-2)+15,Cenários!$A:$D,2,FALSE)>A9715,+VLOOKUP(+EOMONTH(+A9715,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9715,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9715=\"\",\"\",VLOOKUP(F9715,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9715=\"\",\"\",IF(WORKDAY(+A9715,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9715,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9716=\"\",\"\",+IF(+A9716=D9716,+E9716,((+G9716/E9716)^+((NETWORKDAYS(+D9716,A9716,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9716,F9716,Feriados!$A$2:$A$1058)-1))*E9716)))","v":""},{"$f":"IF(A9716=\"\",\"\",+IF(+A9716=D9716,+VLOOKUP(D9716,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9716,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9716=\"\",\"\",+VLOOKUP(+EOMONTH(+F9716,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9716=\"\",\"\",VLOOKUP(D9716,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9716=\"\",\"\",IF(A9716=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9716,-2)+15,Cenários!$A:$D,2,FALSE)>A9716,+VLOOKUP(+EOMONTH(+A9716,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9716,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9716=\"\",\"\",VLOOKUP(F9716,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9716=\"\",\"\",IF(WORKDAY(+A9716,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9716,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9717=\"\",\"\",+IF(+A9717=D9717,+E9717,((+G9717/E9717)^+((NETWORKDAYS(+D9717,A9717,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9717,F9717,Feriados!$A$2:$A$1058)-1))*E9717)))","v":""},{"$f":"IF(A9717=\"\",\"\",+IF(+A9717=D9717,+VLOOKUP(D9717,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9717,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9717=\"\",\"\",+VLOOKUP(+EOMONTH(+F9717,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9717=\"\",\"\",VLOOKUP(D9717,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9717=\"\",\"\",IF(A9717=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9717,-2)+15,Cenários!$A:$D,2,FALSE)>A9717,+VLOOKUP(+EOMONTH(+A9717,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9717,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9717=\"\",\"\",VLOOKUP(F9717,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9717=\"\",\"\",IF(WORKDAY(+A9717,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9717,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9718=\"\",\"\",+IF(+A9718=D9718,+E9718,((+G9718/E9718)^+((NETWORKDAYS(+D9718,A9718,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9718,F9718,Feriados!$A$2:$A$1058)-1))*E9718)))","v":""},{"$f":"IF(A9718=\"\",\"\",+IF(+A9718=D9718,+VLOOKUP(D9718,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9718,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9718=\"\",\"\",+VLOOKUP(+EOMONTH(+F9718,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9718=\"\",\"\",VLOOKUP(D9718,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9718=\"\",\"\",IF(A9718=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9718,-2)+15,Cenários!$A:$D,2,FALSE)>A9718,+VLOOKUP(+EOMONTH(+A9718,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9718,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9718=\"\",\"\",VLOOKUP(F9718,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9718=\"\",\"\",IF(WORKDAY(+A9718,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9718,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9719=\"\",\"\",+IF(+A9719=D9719,+E9719,((+G9719/E9719)^+((NETWORKDAYS(+D9719,A9719,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9719,F9719,Feriados!$A$2:$A$1058)-1))*E9719)))","v":""},{"$f":"IF(A9719=\"\",\"\",+IF(+A9719=D9719,+VLOOKUP(D9719,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9719,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9719=\"\",\"\",+VLOOKUP(+EOMONTH(+F9719,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9719=\"\",\"\",VLOOKUP(D9719,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9719=\"\",\"\",IF(A9719=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9719,-2)+15,Cenários!$A:$D,2,FALSE)>A9719,+VLOOKUP(+EOMONTH(+A9719,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9719,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9719=\"\",\"\",VLOOKUP(F9719,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9719=\"\",\"\",IF(WORKDAY(+A9719,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9719,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9720=\"\",\"\",+IF(+A9720=D9720,+E9720,((+G9720/E9720)^+((NETWORKDAYS(+D9720,A9720,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9720,F9720,Feriados!$A$2:$A$1058)-1))*E9720)))","v":""},{"$f":"IF(A9720=\"\",\"\",+IF(+A9720=D9720,+VLOOKUP(D9720,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9720,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9720=\"\",\"\",+VLOOKUP(+EOMONTH(+F9720,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9720=\"\",\"\",VLOOKUP(D9720,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9720=\"\",\"\",IF(A9720=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9720,-2)+15,Cenários!$A:$D,2,FALSE)>A9720,+VLOOKUP(+EOMONTH(+A9720,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9720,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9720=\"\",\"\",VLOOKUP(F9720,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9720=\"\",\"\",IF(WORKDAY(+A9720,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9720,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9721=\"\",\"\",+IF(+A9721=D9721,+E9721,((+G9721/E9721)^+((NETWORKDAYS(+D9721,A9721,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9721,F9721,Feriados!$A$2:$A$1058)-1))*E9721)))","v":""},{"$f":"IF(A9721=\"\",\"\",+IF(+A9721=D9721,+VLOOKUP(D9721,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9721,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9721=\"\",\"\",+VLOOKUP(+EOMONTH(+F9721,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9721=\"\",\"\",VLOOKUP(D9721,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9721=\"\",\"\",IF(A9721=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9721,-2)+15,Cenários!$A:$D,2,FALSE)>A9721,+VLOOKUP(+EOMONTH(+A9721,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9721,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9721=\"\",\"\",VLOOKUP(F9721,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9721=\"\",\"\",IF(WORKDAY(+A9721,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9721,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9722=\"\",\"\",+IF(+A9722=D9722,+E9722,((+G9722/E9722)^+((NETWORKDAYS(+D9722,A9722,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9722,F9722,Feriados!$A$2:$A$1058)-1))*E9722)))","v":""},{"$f":"IF(A9722=\"\",\"\",+IF(+A9722=D9722,+VLOOKUP(D9722,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9722,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9722=\"\",\"\",+VLOOKUP(+EOMONTH(+F9722,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9722=\"\",\"\",VLOOKUP(D9722,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9722=\"\",\"\",IF(A9722=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9722,-2)+15,Cenários!$A:$D,2,FALSE)>A9722,+VLOOKUP(+EOMONTH(+A9722,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9722,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9722=\"\",\"\",VLOOKUP(F9722,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9722=\"\",\"\",IF(WORKDAY(+A9722,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9722,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9723=\"\",\"\",+IF(+A9723=D9723,+E9723,((+G9723/E9723)^+((NETWORKDAYS(+D9723,A9723,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9723,F9723,Feriados!$A$2:$A$1058)-1))*E9723)))","v":""},{"$f":"IF(A9723=\"\",\"\",+IF(+A9723=D9723,+VLOOKUP(D9723,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9723,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9723=\"\",\"\",+VLOOKUP(+EOMONTH(+F9723,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9723=\"\",\"\",VLOOKUP(D9723,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9723=\"\",\"\",IF(A9723=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9723,-2)+15,Cenários!$A:$D,2,FALSE)>A9723,+VLOOKUP(+EOMONTH(+A9723,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9723,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9723=\"\",\"\",VLOOKUP(F9723,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9723=\"\",\"\",IF(WORKDAY(+A9723,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9723,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9724=\"\",\"\",+IF(+A9724=D9724,+E9724,((+G9724/E9724)^+((NETWORKDAYS(+D9724,A9724,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9724,F9724,Feriados!$A$2:$A$1058)-1))*E9724)))","v":""},{"$f":"IF(A9724=\"\",\"\",+IF(+A9724=D9724,+VLOOKUP(D9724,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9724,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9724=\"\",\"\",+VLOOKUP(+EOMONTH(+F9724,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9724=\"\",\"\",VLOOKUP(D9724,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9724=\"\",\"\",IF(A9724=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9724,-2)+15,Cenários!$A:$D,2,FALSE)>A9724,+VLOOKUP(+EOMONTH(+A9724,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9724,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9724=\"\",\"\",VLOOKUP(F9724,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9724=\"\",\"\",IF(WORKDAY(+A9724,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9724,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9725=\"\",\"\",+IF(+A9725=D9725,+E9725,((+G9725/E9725)^+((NETWORKDAYS(+D9725,A9725,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9725,F9725,Feriados!$A$2:$A$1058)-1))*E9725)))","v":""},{"$f":"IF(A9725=\"\",\"\",+IF(+A9725=D9725,+VLOOKUP(D9725,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9725,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9725=\"\",\"\",+VLOOKUP(+EOMONTH(+F9725,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9725=\"\",\"\",VLOOKUP(D9725,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9725=\"\",\"\",IF(A9725=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9725,-2)+15,Cenários!$A:$D,2,FALSE)>A9725,+VLOOKUP(+EOMONTH(+A9725,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9725,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9725=\"\",\"\",VLOOKUP(F9725,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9725=\"\",\"\",IF(WORKDAY(+A9725,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9725,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9726=\"\",\"\",+IF(+A9726=D9726,+E9726,((+G9726/E9726)^+((NETWORKDAYS(+D9726,A9726,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9726,F9726,Feriados!$A$2:$A$1058)-1))*E9726)))","v":""},{"$f":"IF(A9726=\"\",\"\",+IF(+A9726=D9726,+VLOOKUP(D9726,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9726,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9726=\"\",\"\",+VLOOKUP(+EOMONTH(+F9726,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9726=\"\",\"\",VLOOKUP(D9726,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9726=\"\",\"\",IF(A9726=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9726,-2)+15,Cenários!$A:$D,2,FALSE)>A9726,+VLOOKUP(+EOMONTH(+A9726,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9726,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9726=\"\",\"\",VLOOKUP(F9726,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9726=\"\",\"\",IF(WORKDAY(+A9726,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9726,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9727=\"\",\"\",+IF(+A9727=D9727,+E9727,((+G9727/E9727)^+((NETWORKDAYS(+D9727,A9727,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9727,F9727,Feriados!$A$2:$A$1058)-1))*E9727)))","v":""},{"$f":"IF(A9727=\"\",\"\",+IF(+A9727=D9727,+VLOOKUP(D9727,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9727,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9727=\"\",\"\",+VLOOKUP(+EOMONTH(+F9727,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9727=\"\",\"\",VLOOKUP(D9727,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9727=\"\",\"\",IF(A9727=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9727,-2)+15,Cenários!$A:$D,2,FALSE)>A9727,+VLOOKUP(+EOMONTH(+A9727,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9727,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9727=\"\",\"\",VLOOKUP(F9727,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9727=\"\",\"\",IF(WORKDAY(+A9727,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9727,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9728=\"\",\"\",+IF(+A9728=D9728,+E9728,((+G9728/E9728)^+((NETWORKDAYS(+D9728,A9728,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9728,F9728,Feriados!$A$2:$A$1058)-1))*E9728)))","v":""},{"$f":"IF(A9728=\"\",\"\",+IF(+A9728=D9728,+VLOOKUP(D9728,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9728,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9728=\"\",\"\",+VLOOKUP(+EOMONTH(+F9728,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9728=\"\",\"\",VLOOKUP(D9728,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9728=\"\",\"\",IF(A9728=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9728,-2)+15,Cenários!$A:$D,2,FALSE)>A9728,+VLOOKUP(+EOMONTH(+A9728,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9728,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9728=\"\",\"\",VLOOKUP(F9728,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9728=\"\",\"\",IF(WORKDAY(+A9728,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9728,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9729=\"\",\"\",+IF(+A9729=D9729,+E9729,((+G9729/E9729)^+((NETWORKDAYS(+D9729,A9729,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9729,F9729,Feriados!$A$2:$A$1058)-1))*E9729)))","v":""},{"$f":"IF(A9729=\"\",\"\",+IF(+A9729=D9729,+VLOOKUP(D9729,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9729,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9729=\"\",\"\",+VLOOKUP(+EOMONTH(+F9729,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9729=\"\",\"\",VLOOKUP(D9729,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9729=\"\",\"\",IF(A9729=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9729,-2)+15,Cenários!$A:$D,2,FALSE)>A9729,+VLOOKUP(+EOMONTH(+A9729,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9729,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9729=\"\",\"\",VLOOKUP(F9729,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9729=\"\",\"\",IF(WORKDAY(+A9729,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9729,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9730=\"\",\"\",+IF(+A9730=D9730,+E9730,((+G9730/E9730)^+((NETWORKDAYS(+D9730,A9730,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9730,F9730,Feriados!$A$2:$A$1058)-1))*E9730)))","v":""},{"$f":"IF(A9730=\"\",\"\",+IF(+A9730=D9730,+VLOOKUP(D9730,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9730,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9730=\"\",\"\",+VLOOKUP(+EOMONTH(+F9730,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9730=\"\",\"\",VLOOKUP(D9730,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9730=\"\",\"\",IF(A9730=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9730,-2)+15,Cenários!$A:$D,2,FALSE)>A9730,+VLOOKUP(+EOMONTH(+A9730,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9730,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9730=\"\",\"\",VLOOKUP(F9730,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9730=\"\",\"\",IF(WORKDAY(+A9730,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9730,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9731=\"\",\"\",+IF(+A9731=D9731,+E9731,((+G9731/E9731)^+((NETWORKDAYS(+D9731,A9731,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9731,F9731,Feriados!$A$2:$A$1058)-1))*E9731)))","v":""},{"$f":"IF(A9731=\"\",\"\",+IF(+A9731=D9731,+VLOOKUP(D9731,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9731,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9731=\"\",\"\",+VLOOKUP(+EOMONTH(+F9731,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9731=\"\",\"\",VLOOKUP(D9731,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9731=\"\",\"\",IF(A9731=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9731,-2)+15,Cenários!$A:$D,2,FALSE)>A9731,+VLOOKUP(+EOMONTH(+A9731,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9731,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9731=\"\",\"\",VLOOKUP(F9731,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9731=\"\",\"\",IF(WORKDAY(+A9731,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9731,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9732=\"\",\"\",+IF(+A9732=D9732,+E9732,((+G9732/E9732)^+((NETWORKDAYS(+D9732,A9732,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9732,F9732,Feriados!$A$2:$A$1058)-1))*E9732)))","v":""},{"$f":"IF(A9732=\"\",\"\",+IF(+A9732=D9732,+VLOOKUP(D9732,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9732,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9732=\"\",\"\",+VLOOKUP(+EOMONTH(+F9732,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9732=\"\",\"\",VLOOKUP(D9732,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9732=\"\",\"\",IF(A9732=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9732,-2)+15,Cenários!$A:$D,2,FALSE)>A9732,+VLOOKUP(+EOMONTH(+A9732,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9732,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9732=\"\",\"\",VLOOKUP(F9732,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9732=\"\",\"\",IF(WORKDAY(+A9732,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9732,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9733=\"\",\"\",+IF(+A9733=D9733,+E9733,((+G9733/E9733)^+((NETWORKDAYS(+D9733,A9733,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9733,F9733,Feriados!$A$2:$A$1058)-1))*E9733)))","v":""},{"$f":"IF(A9733=\"\",\"\",+IF(+A9733=D9733,+VLOOKUP(D9733,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9733,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9733=\"\",\"\",+VLOOKUP(+EOMONTH(+F9733,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9733=\"\",\"\",VLOOKUP(D9733,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9733=\"\",\"\",IF(A9733=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9733,-2)+15,Cenários!$A:$D,2,FALSE)>A9733,+VLOOKUP(+EOMONTH(+A9733,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9733,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9733=\"\",\"\",VLOOKUP(F9733,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9733=\"\",\"\",IF(WORKDAY(+A9733,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9733,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9734=\"\",\"\",+IF(+A9734=D9734,+E9734,((+G9734/E9734)^+((NETWORKDAYS(+D9734,A9734,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9734,F9734,Feriados!$A$2:$A$1058)-1))*E9734)))","v":""},{"$f":"IF(A9734=\"\",\"\",+IF(+A9734=D9734,+VLOOKUP(D9734,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9734,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9734=\"\",\"\",+VLOOKUP(+EOMONTH(+F9734,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9734=\"\",\"\",VLOOKUP(D9734,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9734=\"\",\"\",IF(A9734=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9734,-2)+15,Cenários!$A:$D,2,FALSE)>A9734,+VLOOKUP(+EOMONTH(+A9734,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9734,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9734=\"\",\"\",VLOOKUP(F9734,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9734=\"\",\"\",IF(WORKDAY(+A9734,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9734,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9735=\"\",\"\",+IF(+A9735=D9735,+E9735,((+G9735/E9735)^+((NETWORKDAYS(+D9735,A9735,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9735,F9735,Feriados!$A$2:$A$1058)-1))*E9735)))","v":""},{"$f":"IF(A9735=\"\",\"\",+IF(+A9735=D9735,+VLOOKUP(D9735,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9735,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9735=\"\",\"\",+VLOOKUP(+EOMONTH(+F9735,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9735=\"\",\"\",VLOOKUP(D9735,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9735=\"\",\"\",IF(A9735=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9735,-2)+15,Cenários!$A:$D,2,FALSE)>A9735,+VLOOKUP(+EOMONTH(+A9735,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9735,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9735=\"\",\"\",VLOOKUP(F9735,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9735=\"\",\"\",IF(WORKDAY(+A9735,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9735,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9736=\"\",\"\",+IF(+A9736=D9736,+E9736,((+G9736/E9736)^+((NETWORKDAYS(+D9736,A9736,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9736,F9736,Feriados!$A$2:$A$1058)-1))*E9736)))","v":""},{"$f":"IF(A9736=\"\",\"\",+IF(+A9736=D9736,+VLOOKUP(D9736,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9736,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9736=\"\",\"\",+VLOOKUP(+EOMONTH(+F9736,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9736=\"\",\"\",VLOOKUP(D9736,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9736=\"\",\"\",IF(A9736=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9736,-2)+15,Cenários!$A:$D,2,FALSE)>A9736,+VLOOKUP(+EOMONTH(+A9736,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9736,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9736=\"\",\"\",VLOOKUP(F9736,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9736=\"\",\"\",IF(WORKDAY(+A9736,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9736,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9737=\"\",\"\",+IF(+A9737=D9737,+E9737,((+G9737/E9737)^+((NETWORKDAYS(+D9737,A9737,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9737,F9737,Feriados!$A$2:$A$1058)-1))*E9737)))","v":""},{"$f":"IF(A9737=\"\",\"\",+IF(+A9737=D9737,+VLOOKUP(D9737,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9737,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9737=\"\",\"\",+VLOOKUP(+EOMONTH(+F9737,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9737=\"\",\"\",VLOOKUP(D9737,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9737=\"\",\"\",IF(A9737=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9737,-2)+15,Cenários!$A:$D,2,FALSE)>A9737,+VLOOKUP(+EOMONTH(+A9737,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9737,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9737=\"\",\"\",VLOOKUP(F9737,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9737=\"\",\"\",IF(WORKDAY(+A9737,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9737,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9738=\"\",\"\",+IF(+A9738=D9738,+E9738,((+G9738/E9738)^+((NETWORKDAYS(+D9738,A9738,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9738,F9738,Feriados!$A$2:$A$1058)-1))*E9738)))","v":""},{"$f":"IF(A9738=\"\",\"\",+IF(+A9738=D9738,+VLOOKUP(D9738,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9738,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9738=\"\",\"\",+VLOOKUP(+EOMONTH(+F9738,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9738=\"\",\"\",VLOOKUP(D9738,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9738=\"\",\"\",IF(A9738=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9738,-2)+15,Cenários!$A:$D,2,FALSE)>A9738,+VLOOKUP(+EOMONTH(+A9738,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9738,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9738=\"\",\"\",VLOOKUP(F9738,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9738=\"\",\"\",IF(WORKDAY(+A9738,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9738,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9739=\"\",\"\",+IF(+A9739=D9739,+E9739,((+G9739/E9739)^+((NETWORKDAYS(+D9739,A9739,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9739,F9739,Feriados!$A$2:$A$1058)-1))*E9739)))","v":""},{"$f":"IF(A9739=\"\",\"\",+IF(+A9739=D9739,+VLOOKUP(D9739,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9739,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9739=\"\",\"\",+VLOOKUP(+EOMONTH(+F9739,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9739=\"\",\"\",VLOOKUP(D9739,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9739=\"\",\"\",IF(A9739=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9739,-2)+15,Cenários!$A:$D,2,FALSE)>A9739,+VLOOKUP(+EOMONTH(+A9739,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9739,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9739=\"\",\"\",VLOOKUP(F9739,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9739=\"\",\"\",IF(WORKDAY(+A9739,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9739,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9740=\"\",\"\",+IF(+A9740=D9740,+E9740,((+G9740/E9740)^+((NETWORKDAYS(+D9740,A9740,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9740,F9740,Feriados!$A$2:$A$1058)-1))*E9740)))","v":""},{"$f":"IF(A9740=\"\",\"\",+IF(+A9740=D9740,+VLOOKUP(D9740,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9740,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9740=\"\",\"\",+VLOOKUP(+EOMONTH(+F9740,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9740=\"\",\"\",VLOOKUP(D9740,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9740=\"\",\"\",IF(A9740=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9740,-2)+15,Cenários!$A:$D,2,FALSE)>A9740,+VLOOKUP(+EOMONTH(+A9740,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9740,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9740=\"\",\"\",VLOOKUP(F9740,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9740=\"\",\"\",IF(WORKDAY(+A9740,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9740,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9741=\"\",\"\",+IF(+A9741=D9741,+E9741,((+G9741/E9741)^+((NETWORKDAYS(+D9741,A9741,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9741,F9741,Feriados!$A$2:$A$1058)-1))*E9741)))","v":""},{"$f":"IF(A9741=\"\",\"\",+IF(+A9741=D9741,+VLOOKUP(D9741,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9741,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9741=\"\",\"\",+VLOOKUP(+EOMONTH(+F9741,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9741=\"\",\"\",VLOOKUP(D9741,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9741=\"\",\"\",IF(A9741=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9741,-2)+15,Cenários!$A:$D,2,FALSE)>A9741,+VLOOKUP(+EOMONTH(+A9741,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9741,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9741=\"\",\"\",VLOOKUP(F9741,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9741=\"\",\"\",IF(WORKDAY(+A9741,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9741,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9742=\"\",\"\",+IF(+A9742=D9742,+E9742,((+G9742/E9742)^+((NETWORKDAYS(+D9742,A9742,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9742,F9742,Feriados!$A$2:$A$1058)-1))*E9742)))","v":""},{"$f":"IF(A9742=\"\",\"\",+IF(+A9742=D9742,+VLOOKUP(D9742,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9742,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9742=\"\",\"\",+VLOOKUP(+EOMONTH(+F9742,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9742=\"\",\"\",VLOOKUP(D9742,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9742=\"\",\"\",IF(A9742=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9742,-2)+15,Cenários!$A:$D,2,FALSE)>A9742,+VLOOKUP(+EOMONTH(+A9742,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9742,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9742=\"\",\"\",VLOOKUP(F9742,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9742=\"\",\"\",IF(WORKDAY(+A9742,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9742,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9743=\"\",\"\",+IF(+A9743=D9743,+E9743,((+G9743/E9743)^+((NETWORKDAYS(+D9743,A9743,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9743,F9743,Feriados!$A$2:$A$1058)-1))*E9743)))","v":""},{"$f":"IF(A9743=\"\",\"\",+IF(+A9743=D9743,+VLOOKUP(D9743,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9743,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9743=\"\",\"\",+VLOOKUP(+EOMONTH(+F9743,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9743=\"\",\"\",VLOOKUP(D9743,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9743=\"\",\"\",IF(A9743=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9743,-2)+15,Cenários!$A:$D,2,FALSE)>A9743,+VLOOKUP(+EOMONTH(+A9743,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9743,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9743=\"\",\"\",VLOOKUP(F9743,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9743=\"\",\"\",IF(WORKDAY(+A9743,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9743,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9744=\"\",\"\",+IF(+A9744=D9744,+E9744,((+G9744/E9744)^+((NETWORKDAYS(+D9744,A9744,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9744,F9744,Feriados!$A$2:$A$1058)-1))*E9744)))","v":""},{"$f":"IF(A9744=\"\",\"\",+IF(+A9744=D9744,+VLOOKUP(D9744,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9744,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9744=\"\",\"\",+VLOOKUP(+EOMONTH(+F9744,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9744=\"\",\"\",VLOOKUP(D9744,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9744=\"\",\"\",IF(A9744=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9744,-2)+15,Cenários!$A:$D,2,FALSE)>A9744,+VLOOKUP(+EOMONTH(+A9744,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9744,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9744=\"\",\"\",VLOOKUP(F9744,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9744=\"\",\"\",IF(WORKDAY(+A9744,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9744,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9745=\"\",\"\",+IF(+A9745=D9745,+E9745,((+G9745/E9745)^+((NETWORKDAYS(+D9745,A9745,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9745,F9745,Feriados!$A$2:$A$1058)-1))*E9745)))","v":""},{"$f":"IF(A9745=\"\",\"\",+IF(+A9745=D9745,+VLOOKUP(D9745,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9745,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9745=\"\",\"\",+VLOOKUP(+EOMONTH(+F9745,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9745=\"\",\"\",VLOOKUP(D9745,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9745=\"\",\"\",IF(A9745=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9745,-2)+15,Cenários!$A:$D,2,FALSE)>A9745,+VLOOKUP(+EOMONTH(+A9745,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9745,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9745=\"\",\"\",VLOOKUP(F9745,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9745=\"\",\"\",IF(WORKDAY(+A9745,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9745,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9746=\"\",\"\",+IF(+A9746=D9746,+E9746,((+G9746/E9746)^+((NETWORKDAYS(+D9746,A9746,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9746,F9746,Feriados!$A$2:$A$1058)-1))*E9746)))","v":""},{"$f":"IF(A9746=\"\",\"\",+IF(+A9746=D9746,+VLOOKUP(D9746,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9746,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9746=\"\",\"\",+VLOOKUP(+EOMONTH(+F9746,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9746=\"\",\"\",VLOOKUP(D9746,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9746=\"\",\"\",IF(A9746=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9746,-2)+15,Cenários!$A:$D,2,FALSE)>A9746,+VLOOKUP(+EOMONTH(+A9746,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9746,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9746=\"\",\"\",VLOOKUP(F9746,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9746=\"\",\"\",IF(WORKDAY(+A9746,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9746,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9747=\"\",\"\",+IF(+A9747=D9747,+E9747,((+G9747/E9747)^+((NETWORKDAYS(+D9747,A9747,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9747,F9747,Feriados!$A$2:$A$1058)-1))*E9747)))","v":""},{"$f":"IF(A9747=\"\",\"\",+IF(+A9747=D9747,+VLOOKUP(D9747,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9747,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9747=\"\",\"\",+VLOOKUP(+EOMONTH(+F9747,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9747=\"\",\"\",VLOOKUP(D9747,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9747=\"\",\"\",IF(A9747=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9747,-2)+15,Cenários!$A:$D,2,FALSE)>A9747,+VLOOKUP(+EOMONTH(+A9747,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9747,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9747=\"\",\"\",VLOOKUP(F9747,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9747=\"\",\"\",IF(WORKDAY(+A9747,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9747,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9748=\"\",\"\",+IF(+A9748=D9748,+E9748,((+G9748/E9748)^+((NETWORKDAYS(+D9748,A9748,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9748,F9748,Feriados!$A$2:$A$1058)-1))*E9748)))","v":""},{"$f":"IF(A9748=\"\",\"\",+IF(+A9748=D9748,+VLOOKUP(D9748,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9748,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9748=\"\",\"\",+VLOOKUP(+EOMONTH(+F9748,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9748=\"\",\"\",VLOOKUP(D9748,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9748=\"\",\"\",IF(A9748=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9748,-2)+15,Cenários!$A:$D,2,FALSE)>A9748,+VLOOKUP(+EOMONTH(+A9748,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9748,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9748=\"\",\"\",VLOOKUP(F9748,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9748=\"\",\"\",IF(WORKDAY(+A9748,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9748,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9749=\"\",\"\",+IF(+A9749=D9749,+E9749,((+G9749/E9749)^+((NETWORKDAYS(+D9749,A9749,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9749,F9749,Feriados!$A$2:$A$1058)-1))*E9749)))","v":""},{"$f":"IF(A9749=\"\",\"\",+IF(+A9749=D9749,+VLOOKUP(D9749,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9749,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9749=\"\",\"\",+VLOOKUP(+EOMONTH(+F9749,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9749=\"\",\"\",VLOOKUP(D9749,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9749=\"\",\"\",IF(A9749=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9749,-2)+15,Cenários!$A:$D,2,FALSE)>A9749,+VLOOKUP(+EOMONTH(+A9749,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9749,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9749=\"\",\"\",VLOOKUP(F9749,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9749=\"\",\"\",IF(WORKDAY(+A9749,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9749,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9750=\"\",\"\",+IF(+A9750=D9750,+E9750,((+G9750/E9750)^+((NETWORKDAYS(+D9750,A9750,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9750,F9750,Feriados!$A$2:$A$1058)-1))*E9750)))","v":""},{"$f":"IF(A9750=\"\",\"\",+IF(+A9750=D9750,+VLOOKUP(D9750,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9750,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9750=\"\",\"\",+VLOOKUP(+EOMONTH(+F9750,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9750=\"\",\"\",VLOOKUP(D9750,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9750=\"\",\"\",IF(A9750=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9750,-2)+15,Cenários!$A:$D,2,FALSE)>A9750,+VLOOKUP(+EOMONTH(+A9750,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9750,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9750=\"\",\"\",VLOOKUP(F9750,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9750=\"\",\"\",IF(WORKDAY(+A9750,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9750,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9751=\"\",\"\",+IF(+A9751=D9751,+E9751,((+G9751/E9751)^+((NETWORKDAYS(+D9751,A9751,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9751,F9751,Feriados!$A$2:$A$1058)-1))*E9751)))","v":""},{"$f":"IF(A9751=\"\",\"\",+IF(+A9751=D9751,+VLOOKUP(D9751,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9751,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9751=\"\",\"\",+VLOOKUP(+EOMONTH(+F9751,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9751=\"\",\"\",VLOOKUP(D9751,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9751=\"\",\"\",IF(A9751=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9751,-2)+15,Cenários!$A:$D,2,FALSE)>A9751,+VLOOKUP(+EOMONTH(+A9751,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9751,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9751=\"\",\"\",VLOOKUP(F9751,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9751=\"\",\"\",IF(WORKDAY(+A9751,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9751,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9752=\"\",\"\",+IF(+A9752=D9752,+E9752,((+G9752/E9752)^+((NETWORKDAYS(+D9752,A9752,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9752,F9752,Feriados!$A$2:$A$1058)-1))*E9752)))","v":""},{"$f":"IF(A9752=\"\",\"\",+IF(+A9752=D9752,+VLOOKUP(D9752,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9752,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9752=\"\",\"\",+VLOOKUP(+EOMONTH(+F9752,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9752=\"\",\"\",VLOOKUP(D9752,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9752=\"\",\"\",IF(A9752=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9752,-2)+15,Cenários!$A:$D,2,FALSE)>A9752,+VLOOKUP(+EOMONTH(+A9752,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9752,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9752=\"\",\"\",VLOOKUP(F9752,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9752=\"\",\"\",IF(WORKDAY(+A9752,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9752,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9753=\"\",\"\",+IF(+A9753=D9753,+E9753,((+G9753/E9753)^+((NETWORKDAYS(+D9753,A9753,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9753,F9753,Feriados!$A$2:$A$1058)-1))*E9753)))","v":""},{"$f":"IF(A9753=\"\",\"\",+IF(+A9753=D9753,+VLOOKUP(D9753,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9753,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9753=\"\",\"\",+VLOOKUP(+EOMONTH(+F9753,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9753=\"\",\"\",VLOOKUP(D9753,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9753=\"\",\"\",IF(A9753=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9753,-2)+15,Cenários!$A:$D,2,FALSE)>A9753,+VLOOKUP(+EOMONTH(+A9753,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9753,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9753=\"\",\"\",VLOOKUP(F9753,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9753=\"\",\"\",IF(WORKDAY(+A9753,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9753,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9754=\"\",\"\",+IF(+A9754=D9754,+E9754,((+G9754/E9754)^+((NETWORKDAYS(+D9754,A9754,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9754,F9754,Feriados!$A$2:$A$1058)-1))*E9754)))","v":""},{"$f":"IF(A9754=\"\",\"\",+IF(+A9754=D9754,+VLOOKUP(D9754,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9754,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9754=\"\",\"\",+VLOOKUP(+EOMONTH(+F9754,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9754=\"\",\"\",VLOOKUP(D9754,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9754=\"\",\"\",IF(A9754=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9754,-2)+15,Cenários!$A:$D,2,FALSE)>A9754,+VLOOKUP(+EOMONTH(+A9754,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9754,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9754=\"\",\"\",VLOOKUP(F9754,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9754=\"\",\"\",IF(WORKDAY(+A9754,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9754,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9755=\"\",\"\",+IF(+A9755=D9755,+E9755,((+G9755/E9755)^+((NETWORKDAYS(+D9755,A9755,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9755,F9755,Feriados!$A$2:$A$1058)-1))*E9755)))","v":""},{"$f":"IF(A9755=\"\",\"\",+IF(+A9755=D9755,+VLOOKUP(D9755,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9755,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9755=\"\",\"\",+VLOOKUP(+EOMONTH(+F9755,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9755=\"\",\"\",VLOOKUP(D9755,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9755=\"\",\"\",IF(A9755=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9755,-2)+15,Cenários!$A:$D,2,FALSE)>A9755,+VLOOKUP(+EOMONTH(+A9755,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9755,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9755=\"\",\"\",VLOOKUP(F9755,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9755=\"\",\"\",IF(WORKDAY(+A9755,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9755,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9756=\"\",\"\",+IF(+A9756=D9756,+E9756,((+G9756/E9756)^+((NETWORKDAYS(+D9756,A9756,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9756,F9756,Feriados!$A$2:$A$1058)-1))*E9756)))","v":""},{"$f":"IF(A9756=\"\",\"\",+IF(+A9756=D9756,+VLOOKUP(D9756,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9756,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9756=\"\",\"\",+VLOOKUP(+EOMONTH(+F9756,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9756=\"\",\"\",VLOOKUP(D9756,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9756=\"\",\"\",IF(A9756=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9756,-2)+15,Cenários!$A:$D,2,FALSE)>A9756,+VLOOKUP(+EOMONTH(+A9756,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9756,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9756=\"\",\"\",VLOOKUP(F9756,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9756=\"\",\"\",IF(WORKDAY(+A9756,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9756,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9757=\"\",\"\",+IF(+A9757=D9757,+E9757,((+G9757/E9757)^+((NETWORKDAYS(+D9757,A9757,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9757,F9757,Feriados!$A$2:$A$1058)-1))*E9757)))","v":""},{"$f":"IF(A9757=\"\",\"\",+IF(+A9757=D9757,+VLOOKUP(D9757,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9757,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9757=\"\",\"\",+VLOOKUP(+EOMONTH(+F9757,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9757=\"\",\"\",VLOOKUP(D9757,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9757=\"\",\"\",IF(A9757=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9757,-2)+15,Cenários!$A:$D,2,FALSE)>A9757,+VLOOKUP(+EOMONTH(+A9757,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9757,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9757=\"\",\"\",VLOOKUP(F9757,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9757=\"\",\"\",IF(WORKDAY(+A9757,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9757,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9758=\"\",\"\",+IF(+A9758=D9758,+E9758,((+G9758/E9758)^+((NETWORKDAYS(+D9758,A9758,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9758,F9758,Feriados!$A$2:$A$1058)-1))*E9758)))","v":""},{"$f":"IF(A9758=\"\",\"\",+IF(+A9758=D9758,+VLOOKUP(D9758,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9758,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9758=\"\",\"\",+VLOOKUP(+EOMONTH(+F9758,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9758=\"\",\"\",VLOOKUP(D9758,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9758=\"\",\"\",IF(A9758=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9758,-2)+15,Cenários!$A:$D,2,FALSE)>A9758,+VLOOKUP(+EOMONTH(+A9758,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9758,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9758=\"\",\"\",VLOOKUP(F9758,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9758=\"\",\"\",IF(WORKDAY(+A9758,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9758,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9759=\"\",\"\",+IF(+A9759=D9759,+E9759,((+G9759/E9759)^+((NETWORKDAYS(+D9759,A9759,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9759,F9759,Feriados!$A$2:$A$1058)-1))*E9759)))","v":""},{"$f":"IF(A9759=\"\",\"\",+IF(+A9759=D9759,+VLOOKUP(D9759,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9759,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9759=\"\",\"\",+VLOOKUP(+EOMONTH(+F9759,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9759=\"\",\"\",VLOOKUP(D9759,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9759=\"\",\"\",IF(A9759=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9759,-2)+15,Cenários!$A:$D,2,FALSE)>A9759,+VLOOKUP(+EOMONTH(+A9759,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9759,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9759=\"\",\"\",VLOOKUP(F9759,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9759=\"\",\"\",IF(WORKDAY(+A9759,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9759,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9760=\"\",\"\",+IF(+A9760=D9760,+E9760,((+G9760/E9760)^+((NETWORKDAYS(+D9760,A9760,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9760,F9760,Feriados!$A$2:$A$1058)-1))*E9760)))","v":""},{"$f":"IF(A9760=\"\",\"\",+IF(+A9760=D9760,+VLOOKUP(D9760,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9760,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9760=\"\",\"\",+VLOOKUP(+EOMONTH(+F9760,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9760=\"\",\"\",VLOOKUP(D9760,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9760=\"\",\"\",IF(A9760=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9760,-2)+15,Cenários!$A:$D,2,FALSE)>A9760,+VLOOKUP(+EOMONTH(+A9760,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9760,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9760=\"\",\"\",VLOOKUP(F9760,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9760=\"\",\"\",IF(WORKDAY(+A9760,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9760,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9761=\"\",\"\",+IF(+A9761=D9761,+E9761,((+G9761/E9761)^+((NETWORKDAYS(+D9761,A9761,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9761,F9761,Feriados!$A$2:$A$1058)-1))*E9761)))","v":""},{"$f":"IF(A9761=\"\",\"\",+IF(+A9761=D9761,+VLOOKUP(D9761,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9761,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9761=\"\",\"\",+VLOOKUP(+EOMONTH(+F9761,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9761=\"\",\"\",VLOOKUP(D9761,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9761=\"\",\"\",IF(A9761=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9761,-2)+15,Cenários!$A:$D,2,FALSE)>A9761,+VLOOKUP(+EOMONTH(+A9761,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9761,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9761=\"\",\"\",VLOOKUP(F9761,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9761=\"\",\"\",IF(WORKDAY(+A9761,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9761,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9762=\"\",\"\",+IF(+A9762=D9762,+E9762,((+G9762/E9762)^+((NETWORKDAYS(+D9762,A9762,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9762,F9762,Feriados!$A$2:$A$1058)-1))*E9762)))","v":""},{"$f":"IF(A9762=\"\",\"\",+IF(+A9762=D9762,+VLOOKUP(D9762,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9762,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9762=\"\",\"\",+VLOOKUP(+EOMONTH(+F9762,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9762=\"\",\"\",VLOOKUP(D9762,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9762=\"\",\"\",IF(A9762=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9762,-2)+15,Cenários!$A:$D,2,FALSE)>A9762,+VLOOKUP(+EOMONTH(+A9762,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9762,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9762=\"\",\"\",VLOOKUP(F9762,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9762=\"\",\"\",IF(WORKDAY(+A9762,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9762,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9763=\"\",\"\",+IF(+A9763=D9763,+E9763,((+G9763/E9763)^+((NETWORKDAYS(+D9763,A9763,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9763,F9763,Feriados!$A$2:$A$1058)-1))*E9763)))","v":""},{"$f":"IF(A9763=\"\",\"\",+IF(+A9763=D9763,+VLOOKUP(D9763,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9763,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9763=\"\",\"\",+VLOOKUP(+EOMONTH(+F9763,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9763=\"\",\"\",VLOOKUP(D9763,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9763=\"\",\"\",IF(A9763=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9763,-2)+15,Cenários!$A:$D,2,FALSE)>A9763,+VLOOKUP(+EOMONTH(+A9763,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9763,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9763=\"\",\"\",VLOOKUP(F9763,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9763=\"\",\"\",IF(WORKDAY(+A9763,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9763,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9764=\"\",\"\",+IF(+A9764=D9764,+E9764,((+G9764/E9764)^+((NETWORKDAYS(+D9764,A9764,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9764,F9764,Feriados!$A$2:$A$1058)-1))*E9764)))","v":""},{"$f":"IF(A9764=\"\",\"\",+IF(+A9764=D9764,+VLOOKUP(D9764,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9764,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9764=\"\",\"\",+VLOOKUP(+EOMONTH(+F9764,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9764=\"\",\"\",VLOOKUP(D9764,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9764=\"\",\"\",IF(A9764=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9764,-2)+15,Cenários!$A:$D,2,FALSE)>A9764,+VLOOKUP(+EOMONTH(+A9764,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9764,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9764=\"\",\"\",VLOOKUP(F9764,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9764=\"\",\"\",IF(WORKDAY(+A9764,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9764,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9765=\"\",\"\",+IF(+A9765=D9765,+E9765,((+G9765/E9765)^+((NETWORKDAYS(+D9765,A9765,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9765,F9765,Feriados!$A$2:$A$1058)-1))*E9765)))","v":""},{"$f":"IF(A9765=\"\",\"\",+IF(+A9765=D9765,+VLOOKUP(D9765,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9765,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9765=\"\",\"\",+VLOOKUP(+EOMONTH(+F9765,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9765=\"\",\"\",VLOOKUP(D9765,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9765=\"\",\"\",IF(A9765=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9765,-2)+15,Cenários!$A:$D,2,FALSE)>A9765,+VLOOKUP(+EOMONTH(+A9765,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9765,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9765=\"\",\"\",VLOOKUP(F9765,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9765=\"\",\"\",IF(WORKDAY(+A9765,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9765,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9766=\"\",\"\",+IF(+A9766=D9766,+E9766,((+G9766/E9766)^+((NETWORKDAYS(+D9766,A9766,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9766,F9766,Feriados!$A$2:$A$1058)-1))*E9766)))","v":""},{"$f":"IF(A9766=\"\",\"\",+IF(+A9766=D9766,+VLOOKUP(D9766,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9766,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9766=\"\",\"\",+VLOOKUP(+EOMONTH(+F9766,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9766=\"\",\"\",VLOOKUP(D9766,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9766=\"\",\"\",IF(A9766=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9766,-2)+15,Cenários!$A:$D,2,FALSE)>A9766,+VLOOKUP(+EOMONTH(+A9766,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9766,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9766=\"\",\"\",VLOOKUP(F9766,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9766=\"\",\"\",IF(WORKDAY(+A9766,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9766,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9767=\"\",\"\",+IF(+A9767=D9767,+E9767,((+G9767/E9767)^+((NETWORKDAYS(+D9767,A9767,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9767,F9767,Feriados!$A$2:$A$1058)-1))*E9767)))","v":""},{"$f":"IF(A9767=\"\",\"\",+IF(+A9767=D9767,+VLOOKUP(D9767,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9767,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9767=\"\",\"\",+VLOOKUP(+EOMONTH(+F9767,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9767=\"\",\"\",VLOOKUP(D9767,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9767=\"\",\"\",IF(A9767=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9767,-2)+15,Cenários!$A:$D,2,FALSE)>A9767,+VLOOKUP(+EOMONTH(+A9767,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9767,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9767=\"\",\"\",VLOOKUP(F9767,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9767=\"\",\"\",IF(WORKDAY(+A9767,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9767,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9768=\"\",\"\",+IF(+A9768=D9768,+E9768,((+G9768/E9768)^+((NETWORKDAYS(+D9768,A9768,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9768,F9768,Feriados!$A$2:$A$1058)-1))*E9768)))","v":""},{"$f":"IF(A9768=\"\",\"\",+IF(+A9768=D9768,+VLOOKUP(D9768,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9768,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9768=\"\",\"\",+VLOOKUP(+EOMONTH(+F9768,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9768=\"\",\"\",VLOOKUP(D9768,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9768=\"\",\"\",IF(A9768=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9768,-2)+15,Cenários!$A:$D,2,FALSE)>A9768,+VLOOKUP(+EOMONTH(+A9768,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9768,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9768=\"\",\"\",VLOOKUP(F9768,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9768=\"\",\"\",IF(WORKDAY(+A9768,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9768,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9769=\"\",\"\",+IF(+A9769=D9769,+E9769,((+G9769/E9769)^+((NETWORKDAYS(+D9769,A9769,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9769,F9769,Feriados!$A$2:$A$1058)-1))*E9769)))","v":""},{"$f":"IF(A9769=\"\",\"\",+IF(+A9769=D9769,+VLOOKUP(D9769,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9769,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9769=\"\",\"\",+VLOOKUP(+EOMONTH(+F9769,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9769=\"\",\"\",VLOOKUP(D9769,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9769=\"\",\"\",IF(A9769=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9769,-2)+15,Cenários!$A:$D,2,FALSE)>A9769,+VLOOKUP(+EOMONTH(+A9769,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9769,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9769=\"\",\"\",VLOOKUP(F9769,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9769=\"\",\"\",IF(WORKDAY(+A9769,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9769,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9770=\"\",\"\",+IF(+A9770=D9770,+E9770,((+G9770/E9770)^+((NETWORKDAYS(+D9770,A9770,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9770,F9770,Feriados!$A$2:$A$1058)-1))*E9770)))","v":""},{"$f":"IF(A9770=\"\",\"\",+IF(+A9770=D9770,+VLOOKUP(D9770,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9770,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9770=\"\",\"\",+VLOOKUP(+EOMONTH(+F9770,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9770=\"\",\"\",VLOOKUP(D9770,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9770=\"\",\"\",IF(A9770=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9770,-2)+15,Cenários!$A:$D,2,FALSE)>A9770,+VLOOKUP(+EOMONTH(+A9770,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9770,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9770=\"\",\"\",VLOOKUP(F9770,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9770=\"\",\"\",IF(WORKDAY(+A9770,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9770,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9771=\"\",\"\",+IF(+A9771=D9771,+E9771,((+G9771/E9771)^+((NETWORKDAYS(+D9771,A9771,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9771,F9771,Feriados!$A$2:$A$1058)-1))*E9771)))","v":""},{"$f":"IF(A9771=\"\",\"\",+IF(+A9771=D9771,+VLOOKUP(D9771,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9771,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9771=\"\",\"\",+VLOOKUP(+EOMONTH(+F9771,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9771=\"\",\"\",VLOOKUP(D9771,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9771=\"\",\"\",IF(A9771=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9771,-2)+15,Cenários!$A:$D,2,FALSE)>A9771,+VLOOKUP(+EOMONTH(+A9771,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9771,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9771=\"\",\"\",VLOOKUP(F9771,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9771=\"\",\"\",IF(WORKDAY(+A9771,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9771,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9772=\"\",\"\",+IF(+A9772=D9772,+E9772,((+G9772/E9772)^+((NETWORKDAYS(+D9772,A9772,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9772,F9772,Feriados!$A$2:$A$1058)-1))*E9772)))","v":""},{"$f":"IF(A9772=\"\",\"\",+IF(+A9772=D9772,+VLOOKUP(D9772,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9772,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9772=\"\",\"\",+VLOOKUP(+EOMONTH(+F9772,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9772=\"\",\"\",VLOOKUP(D9772,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9772=\"\",\"\",IF(A9772=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9772,-2)+15,Cenários!$A:$D,2,FALSE)>A9772,+VLOOKUP(+EOMONTH(+A9772,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9772,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9772=\"\",\"\",VLOOKUP(F9772,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9772=\"\",\"\",IF(WORKDAY(+A9772,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9772,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9773=\"\",\"\",+IF(+A9773=D9773,+E9773,((+G9773/E9773)^+((NETWORKDAYS(+D9773,A9773,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9773,F9773,Feriados!$A$2:$A$1058)-1))*E9773)))","v":""},{"$f":"IF(A9773=\"\",\"\",+IF(+A9773=D9773,+VLOOKUP(D9773,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9773,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9773=\"\",\"\",+VLOOKUP(+EOMONTH(+F9773,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9773=\"\",\"\",VLOOKUP(D9773,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9773=\"\",\"\",IF(A9773=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9773,-2)+15,Cenários!$A:$D,2,FALSE)>A9773,+VLOOKUP(+EOMONTH(+A9773,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9773,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9773=\"\",\"\",VLOOKUP(F9773,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9773=\"\",\"\",IF(WORKDAY(+A9773,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9773,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9774=\"\",\"\",+IF(+A9774=D9774,+E9774,((+G9774/E9774)^+((NETWORKDAYS(+D9774,A9774,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9774,F9774,Feriados!$A$2:$A$1058)-1))*E9774)))","v":""},{"$f":"IF(A9774=\"\",\"\",+IF(+A9774=D9774,+VLOOKUP(D9774,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9774,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9774=\"\",\"\",+VLOOKUP(+EOMONTH(+F9774,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9774=\"\",\"\",VLOOKUP(D9774,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9774=\"\",\"\",IF(A9774=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9774,-2)+15,Cenários!$A:$D,2,FALSE)>A9774,+VLOOKUP(+EOMONTH(+A9774,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9774,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9774=\"\",\"\",VLOOKUP(F9774,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9774=\"\",\"\",IF(WORKDAY(+A9774,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9774,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9775=\"\",\"\",+IF(+A9775=D9775,+E9775,((+G9775/E9775)^+((NETWORKDAYS(+D9775,A9775,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9775,F9775,Feriados!$A$2:$A$1058)-1))*E9775)))","v":""},{"$f":"IF(A9775=\"\",\"\",+IF(+A9775=D9775,+VLOOKUP(D9775,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9775,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9775=\"\",\"\",+VLOOKUP(+EOMONTH(+F9775,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9775=\"\",\"\",VLOOKUP(D9775,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9775=\"\",\"\",IF(A9775=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9775,-2)+15,Cenários!$A:$D,2,FALSE)>A9775,+VLOOKUP(+EOMONTH(+A9775,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9775,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9775=\"\",\"\",VLOOKUP(F9775,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9775=\"\",\"\",IF(WORKDAY(+A9775,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9775,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9776=\"\",\"\",+IF(+A9776=D9776,+E9776,((+G9776/E9776)^+((NETWORKDAYS(+D9776,A9776,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9776,F9776,Feriados!$A$2:$A$1058)-1))*E9776)))","v":""},{"$f":"IF(A9776=\"\",\"\",+IF(+A9776=D9776,+VLOOKUP(D9776,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9776,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9776=\"\",\"\",+VLOOKUP(+EOMONTH(+F9776,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9776=\"\",\"\",VLOOKUP(D9776,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9776=\"\",\"\",IF(A9776=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9776,-2)+15,Cenários!$A:$D,2,FALSE)>A9776,+VLOOKUP(+EOMONTH(+A9776,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9776,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9776=\"\",\"\",VLOOKUP(F9776,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9776=\"\",\"\",IF(WORKDAY(+A9776,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9776,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9777=\"\",\"\",+IF(+A9777=D9777,+E9777,((+G9777/E9777)^+((NETWORKDAYS(+D9777,A9777,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9777,F9777,Feriados!$A$2:$A$1058)-1))*E9777)))","v":""},{"$f":"IF(A9777=\"\",\"\",+IF(+A9777=D9777,+VLOOKUP(D9777,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9777,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9777=\"\",\"\",+VLOOKUP(+EOMONTH(+F9777,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9777=\"\",\"\",VLOOKUP(D9777,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9777=\"\",\"\",IF(A9777=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9777,-2)+15,Cenários!$A:$D,2,FALSE)>A9777,+VLOOKUP(+EOMONTH(+A9777,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9777,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9777=\"\",\"\",VLOOKUP(F9777,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9777=\"\",\"\",IF(WORKDAY(+A9777,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9777,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9778=\"\",\"\",+IF(+A9778=D9778,+E9778,((+G9778/E9778)^+((NETWORKDAYS(+D9778,A9778,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9778,F9778,Feriados!$A$2:$A$1058)-1))*E9778)))","v":""},{"$f":"IF(A9778=\"\",\"\",+IF(+A9778=D9778,+VLOOKUP(D9778,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9778,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9778=\"\",\"\",+VLOOKUP(+EOMONTH(+F9778,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9778=\"\",\"\",VLOOKUP(D9778,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9778=\"\",\"\",IF(A9778=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9778,-2)+15,Cenários!$A:$D,2,FALSE)>A9778,+VLOOKUP(+EOMONTH(+A9778,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9778,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9778=\"\",\"\",VLOOKUP(F9778,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9778=\"\",\"\",IF(WORKDAY(+A9778,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9778,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9779=\"\",\"\",+IF(+A9779=D9779,+E9779,((+G9779/E9779)^+((NETWORKDAYS(+D9779,A9779,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9779,F9779,Feriados!$A$2:$A$1058)-1))*E9779)))","v":""},{"$f":"IF(A9779=\"\",\"\",+IF(+A9779=D9779,+VLOOKUP(D9779,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9779,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9779=\"\",\"\",+VLOOKUP(+EOMONTH(+F9779,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9779=\"\",\"\",VLOOKUP(D9779,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9779=\"\",\"\",IF(A9779=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9779,-2)+15,Cenários!$A:$D,2,FALSE)>A9779,+VLOOKUP(+EOMONTH(+A9779,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9779,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9779=\"\",\"\",VLOOKUP(F9779,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9779=\"\",\"\",IF(WORKDAY(+A9779,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9779,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9780=\"\",\"\",+IF(+A9780=D9780,+E9780,((+G9780/E9780)^+((NETWORKDAYS(+D9780,A9780,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9780,F9780,Feriados!$A$2:$A$1058)-1))*E9780)))","v":""},{"$f":"IF(A9780=\"\",\"\",+IF(+A9780=D9780,+VLOOKUP(D9780,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9780,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9780=\"\",\"\",+VLOOKUP(+EOMONTH(+F9780,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9780=\"\",\"\",VLOOKUP(D9780,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9780=\"\",\"\",IF(A9780=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9780,-2)+15,Cenários!$A:$D,2,FALSE)>A9780,+VLOOKUP(+EOMONTH(+A9780,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9780,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9780=\"\",\"\",VLOOKUP(F9780,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9780=\"\",\"\",IF(WORKDAY(+A9780,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9780,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9781=\"\",\"\",+IF(+A9781=D9781,+E9781,((+G9781/E9781)^+((NETWORKDAYS(+D9781,A9781,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9781,F9781,Feriados!$A$2:$A$1058)-1))*E9781)))","v":""},{"$f":"IF(A9781=\"\",\"\",+IF(+A9781=D9781,+VLOOKUP(D9781,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9781,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9781=\"\",\"\",+VLOOKUP(+EOMONTH(+F9781,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9781=\"\",\"\",VLOOKUP(D9781,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9781=\"\",\"\",IF(A9781=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9781,-2)+15,Cenários!$A:$D,2,FALSE)>A9781,+VLOOKUP(+EOMONTH(+A9781,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9781,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9781=\"\",\"\",VLOOKUP(F9781,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9781=\"\",\"\",IF(WORKDAY(+A9781,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9781,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9782=\"\",\"\",+IF(+A9782=D9782,+E9782,((+G9782/E9782)^+((NETWORKDAYS(+D9782,A9782,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9782,F9782,Feriados!$A$2:$A$1058)-1))*E9782)))","v":""},{"$f":"IF(A9782=\"\",\"\",+IF(+A9782=D9782,+VLOOKUP(D9782,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9782,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9782=\"\",\"\",+VLOOKUP(+EOMONTH(+F9782,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9782=\"\",\"\",VLOOKUP(D9782,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9782=\"\",\"\",IF(A9782=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9782,-2)+15,Cenários!$A:$D,2,FALSE)>A9782,+VLOOKUP(+EOMONTH(+A9782,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9782,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9782=\"\",\"\",VLOOKUP(F9782,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9782=\"\",\"\",IF(WORKDAY(+A9782,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9782,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9783=\"\",\"\",+IF(+A9783=D9783,+E9783,((+G9783/E9783)^+((NETWORKDAYS(+D9783,A9783,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9783,F9783,Feriados!$A$2:$A$1058)-1))*E9783)))","v":""},{"$f":"IF(A9783=\"\",\"\",+IF(+A9783=D9783,+VLOOKUP(D9783,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9783,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9783=\"\",\"\",+VLOOKUP(+EOMONTH(+F9783,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9783=\"\",\"\",VLOOKUP(D9783,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9783=\"\",\"\",IF(A9783=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9783,-2)+15,Cenários!$A:$D,2,FALSE)>A9783,+VLOOKUP(+EOMONTH(+A9783,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9783,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9783=\"\",\"\",VLOOKUP(F9783,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9783=\"\",\"\",IF(WORKDAY(+A9783,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9783,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9784=\"\",\"\",+IF(+A9784=D9784,+E9784,((+G9784/E9784)^+((NETWORKDAYS(+D9784,A9784,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9784,F9784,Feriados!$A$2:$A$1058)-1))*E9784)))","v":""},{"$f":"IF(A9784=\"\",\"\",+IF(+A9784=D9784,+VLOOKUP(D9784,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9784,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9784=\"\",\"\",+VLOOKUP(+EOMONTH(+F9784,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9784=\"\",\"\",VLOOKUP(D9784,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9784=\"\",\"\",IF(A9784=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9784,-2)+15,Cenários!$A:$D,2,FALSE)>A9784,+VLOOKUP(+EOMONTH(+A9784,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9784,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9784=\"\",\"\",VLOOKUP(F9784,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9784=\"\",\"\",IF(WORKDAY(+A9784,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9784,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9785=\"\",\"\",+IF(+A9785=D9785,+E9785,((+G9785/E9785)^+((NETWORKDAYS(+D9785,A9785,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9785,F9785,Feriados!$A$2:$A$1058)-1))*E9785)))","v":""},{"$f":"IF(A9785=\"\",\"\",+IF(+A9785=D9785,+VLOOKUP(D9785,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9785,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9785=\"\",\"\",+VLOOKUP(+EOMONTH(+F9785,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9785=\"\",\"\",VLOOKUP(D9785,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9785=\"\",\"\",IF(A9785=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9785,-2)+15,Cenários!$A:$D,2,FALSE)>A9785,+VLOOKUP(+EOMONTH(+A9785,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9785,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9785=\"\",\"\",VLOOKUP(F9785,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9785=\"\",\"\",IF(WORKDAY(+A9785,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9785,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9786=\"\",\"\",+IF(+A9786=D9786,+E9786,((+G9786/E9786)^+((NETWORKDAYS(+D9786,A9786,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9786,F9786,Feriados!$A$2:$A$1058)-1))*E9786)))","v":""},{"$f":"IF(A9786=\"\",\"\",+IF(+A9786=D9786,+VLOOKUP(D9786,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9786,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9786=\"\",\"\",+VLOOKUP(+EOMONTH(+F9786,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9786=\"\",\"\",VLOOKUP(D9786,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9786=\"\",\"\",IF(A9786=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9786,-2)+15,Cenários!$A:$D,2,FALSE)>A9786,+VLOOKUP(+EOMONTH(+A9786,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9786,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9786=\"\",\"\",VLOOKUP(F9786,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9786=\"\",\"\",IF(WORKDAY(+A9786,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9786,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9787=\"\",\"\",+IF(+A9787=D9787,+E9787,((+G9787/E9787)^+((NETWORKDAYS(+D9787,A9787,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9787,F9787,Feriados!$A$2:$A$1058)-1))*E9787)))","v":""},{"$f":"IF(A9787=\"\",\"\",+IF(+A9787=D9787,+VLOOKUP(D9787,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9787,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9787=\"\",\"\",+VLOOKUP(+EOMONTH(+F9787,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9787=\"\",\"\",VLOOKUP(D9787,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9787=\"\",\"\",IF(A9787=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9787,-2)+15,Cenários!$A:$D,2,FALSE)>A9787,+VLOOKUP(+EOMONTH(+A9787,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9787,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9787=\"\",\"\",VLOOKUP(F9787,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9787=\"\",\"\",IF(WORKDAY(+A9787,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9787,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9788=\"\",\"\",+IF(+A9788=D9788,+E9788,((+G9788/E9788)^+((NETWORKDAYS(+D9788,A9788,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9788,F9788,Feriados!$A$2:$A$1058)-1))*E9788)))","v":""},{"$f":"IF(A9788=\"\",\"\",+IF(+A9788=D9788,+VLOOKUP(D9788,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9788,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9788=\"\",\"\",+VLOOKUP(+EOMONTH(+F9788,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9788=\"\",\"\",VLOOKUP(D9788,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9788=\"\",\"\",IF(A9788=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9788,-2)+15,Cenários!$A:$D,2,FALSE)>A9788,+VLOOKUP(+EOMONTH(+A9788,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9788,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9788=\"\",\"\",VLOOKUP(F9788,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9788=\"\",\"\",IF(WORKDAY(+A9788,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9788,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9789=\"\",\"\",+IF(+A9789=D9789,+E9789,((+G9789/E9789)^+((NETWORKDAYS(+D9789,A9789,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9789,F9789,Feriados!$A$2:$A$1058)-1))*E9789)))","v":""},{"$f":"IF(A9789=\"\",\"\",+IF(+A9789=D9789,+VLOOKUP(D9789,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9789,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9789=\"\",\"\",+VLOOKUP(+EOMONTH(+F9789,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9789=\"\",\"\",VLOOKUP(D9789,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9789=\"\",\"\",IF(A9789=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9789,-2)+15,Cenários!$A:$D,2,FALSE)>A9789,+VLOOKUP(+EOMONTH(+A9789,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9789,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9789=\"\",\"\",VLOOKUP(F9789,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9789=\"\",\"\",IF(WORKDAY(+A9789,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9789,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9790=\"\",\"\",+IF(+A9790=D9790,+E9790,((+G9790/E9790)^+((NETWORKDAYS(+D9790,A9790,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9790,F9790,Feriados!$A$2:$A$1058)-1))*E9790)))","v":""},{"$f":"IF(A9790=\"\",\"\",+IF(+A9790=D9790,+VLOOKUP(D9790,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9790,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9790=\"\",\"\",+VLOOKUP(+EOMONTH(+F9790,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9790=\"\",\"\",VLOOKUP(D9790,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9790=\"\",\"\",IF(A9790=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9790,-2)+15,Cenários!$A:$D,2,FALSE)>A9790,+VLOOKUP(+EOMONTH(+A9790,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9790,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9790=\"\",\"\",VLOOKUP(F9790,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9790=\"\",\"\",IF(WORKDAY(+A9790,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9790,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9791=\"\",\"\",+IF(+A9791=D9791,+E9791,((+G9791/E9791)^+((NETWORKDAYS(+D9791,A9791,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9791,F9791,Feriados!$A$2:$A$1058)-1))*E9791)))","v":""},{"$f":"IF(A9791=\"\",\"\",+IF(+A9791=D9791,+VLOOKUP(D9791,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9791,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9791=\"\",\"\",+VLOOKUP(+EOMONTH(+F9791,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9791=\"\",\"\",VLOOKUP(D9791,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9791=\"\",\"\",IF(A9791=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9791,-2)+15,Cenários!$A:$D,2,FALSE)>A9791,+VLOOKUP(+EOMONTH(+A9791,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9791,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9791=\"\",\"\",VLOOKUP(F9791,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9791=\"\",\"\",IF(WORKDAY(+A9791,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9791,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9792=\"\",\"\",+IF(+A9792=D9792,+E9792,((+G9792/E9792)^+((NETWORKDAYS(+D9792,A9792,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9792,F9792,Feriados!$A$2:$A$1058)-1))*E9792)))","v":""},{"$f":"IF(A9792=\"\",\"\",+IF(+A9792=D9792,+VLOOKUP(D9792,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9792,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9792=\"\",\"\",+VLOOKUP(+EOMONTH(+F9792,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9792=\"\",\"\",VLOOKUP(D9792,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9792=\"\",\"\",IF(A9792=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9792,-2)+15,Cenários!$A:$D,2,FALSE)>A9792,+VLOOKUP(+EOMONTH(+A9792,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9792,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9792=\"\",\"\",VLOOKUP(F9792,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9792=\"\",\"\",IF(WORKDAY(+A9792,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9792,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9793=\"\",\"\",+IF(+A9793=D9793,+E9793,((+G9793/E9793)^+((NETWORKDAYS(+D9793,A9793,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9793,F9793,Feriados!$A$2:$A$1058)-1))*E9793)))","v":""},{"$f":"IF(A9793=\"\",\"\",+IF(+A9793=D9793,+VLOOKUP(D9793,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9793,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9793=\"\",\"\",+VLOOKUP(+EOMONTH(+F9793,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9793=\"\",\"\",VLOOKUP(D9793,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9793=\"\",\"\",IF(A9793=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9793,-2)+15,Cenários!$A:$D,2,FALSE)>A9793,+VLOOKUP(+EOMONTH(+A9793,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9793,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9793=\"\",\"\",VLOOKUP(F9793,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9793=\"\",\"\",IF(WORKDAY(+A9793,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9793,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9794=\"\",\"\",+IF(+A9794=D9794,+E9794,((+G9794/E9794)^+((NETWORKDAYS(+D9794,A9794,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9794,F9794,Feriados!$A$2:$A$1058)-1))*E9794)))","v":""},{"$f":"IF(A9794=\"\",\"\",+IF(+A9794=D9794,+VLOOKUP(D9794,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9794,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9794=\"\",\"\",+VLOOKUP(+EOMONTH(+F9794,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9794=\"\",\"\",VLOOKUP(D9794,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9794=\"\",\"\",IF(A9794=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9794,-2)+15,Cenários!$A:$D,2,FALSE)>A9794,+VLOOKUP(+EOMONTH(+A9794,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9794,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9794=\"\",\"\",VLOOKUP(F9794,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9794=\"\",\"\",IF(WORKDAY(+A9794,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9794,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9795=\"\",\"\",+IF(+A9795=D9795,+E9795,((+G9795/E9795)^+((NETWORKDAYS(+D9795,A9795,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9795,F9795,Feriados!$A$2:$A$1058)-1))*E9795)))","v":""},{"$f":"IF(A9795=\"\",\"\",+IF(+A9795=D9795,+VLOOKUP(D9795,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9795,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9795=\"\",\"\",+VLOOKUP(+EOMONTH(+F9795,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9795=\"\",\"\",VLOOKUP(D9795,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9795=\"\",\"\",IF(A9795=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9795,-2)+15,Cenários!$A:$D,2,FALSE)>A9795,+VLOOKUP(+EOMONTH(+A9795,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9795,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9795=\"\",\"\",VLOOKUP(F9795,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9795=\"\",\"\",IF(WORKDAY(+A9795,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9795,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9796=\"\",\"\",+IF(+A9796=D9796,+E9796,((+G9796/E9796)^+((NETWORKDAYS(+D9796,A9796,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9796,F9796,Feriados!$A$2:$A$1058)-1))*E9796)))","v":""},{"$f":"IF(A9796=\"\",\"\",+IF(+A9796=D9796,+VLOOKUP(D9796,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9796,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9796=\"\",\"\",+VLOOKUP(+EOMONTH(+F9796,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9796=\"\",\"\",VLOOKUP(D9796,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9796=\"\",\"\",IF(A9796=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9796,-2)+15,Cenários!$A:$D,2,FALSE)>A9796,+VLOOKUP(+EOMONTH(+A9796,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9796,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9796=\"\",\"\",VLOOKUP(F9796,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9796=\"\",\"\",IF(WORKDAY(+A9796,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9796,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9797=\"\",\"\",+IF(+A9797=D9797,+E9797,((+G9797/E9797)^+((NETWORKDAYS(+D9797,A9797,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9797,F9797,Feriados!$A$2:$A$1058)-1))*E9797)))","v":""},{"$f":"IF(A9797=\"\",\"\",+IF(+A9797=D9797,+VLOOKUP(D9797,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9797,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9797=\"\",\"\",+VLOOKUP(+EOMONTH(+F9797,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9797=\"\",\"\",VLOOKUP(D9797,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9797=\"\",\"\",IF(A9797=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9797,-2)+15,Cenários!$A:$D,2,FALSE)>A9797,+VLOOKUP(+EOMONTH(+A9797,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9797,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9797=\"\",\"\",VLOOKUP(F9797,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9797=\"\",\"\",IF(WORKDAY(+A9797,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9797,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9798=\"\",\"\",+IF(+A9798=D9798,+E9798,((+G9798/E9798)^+((NETWORKDAYS(+D9798,A9798,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9798,F9798,Feriados!$A$2:$A$1058)-1))*E9798)))","v":""},{"$f":"IF(A9798=\"\",\"\",+IF(+A9798=D9798,+VLOOKUP(D9798,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9798,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9798=\"\",\"\",+VLOOKUP(+EOMONTH(+F9798,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9798=\"\",\"\",VLOOKUP(D9798,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9798=\"\",\"\",IF(A9798=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9798,-2)+15,Cenários!$A:$D,2,FALSE)>A9798,+VLOOKUP(+EOMONTH(+A9798,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9798,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9798=\"\",\"\",VLOOKUP(F9798,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9798=\"\",\"\",IF(WORKDAY(+A9798,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9798,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9799=\"\",\"\",+IF(+A9799=D9799,+E9799,((+G9799/E9799)^+((NETWORKDAYS(+D9799,A9799,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9799,F9799,Feriados!$A$2:$A$1058)-1))*E9799)))","v":""},{"$f":"IF(A9799=\"\",\"\",+IF(+A9799=D9799,+VLOOKUP(D9799,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9799,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9799=\"\",\"\",+VLOOKUP(+EOMONTH(+F9799,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9799=\"\",\"\",VLOOKUP(D9799,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9799=\"\",\"\",IF(A9799=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9799,-2)+15,Cenários!$A:$D,2,FALSE)>A9799,+VLOOKUP(+EOMONTH(+A9799,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9799,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9799=\"\",\"\",VLOOKUP(F9799,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9799=\"\",\"\",IF(WORKDAY(+A9799,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9799,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9800=\"\",\"\",+IF(+A9800=D9800,+E9800,((+G9800/E9800)^+((NETWORKDAYS(+D9800,A9800,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9800,F9800,Feriados!$A$2:$A$1058)-1))*E9800)))","v":""},{"$f":"IF(A9800=\"\",\"\",+IF(+A9800=D9800,+VLOOKUP(D9800,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9800,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9800=\"\",\"\",+VLOOKUP(+EOMONTH(+F9800,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9800=\"\",\"\",VLOOKUP(D9800,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9800=\"\",\"\",IF(A9800=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9800,-2)+15,Cenários!$A:$D,2,FALSE)>A9800,+VLOOKUP(+EOMONTH(+A9800,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9800,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9800=\"\",\"\",VLOOKUP(F9800,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9800=\"\",\"\",IF(WORKDAY(+A9800,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9800,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9801=\"\",\"\",+IF(+A9801=D9801,+E9801,((+G9801/E9801)^+((NETWORKDAYS(+D9801,A9801,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9801,F9801,Feriados!$A$2:$A$1058)-1))*E9801)))","v":""},{"$f":"IF(A9801=\"\",\"\",+IF(+A9801=D9801,+VLOOKUP(D9801,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9801,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9801=\"\",\"\",+VLOOKUP(+EOMONTH(+F9801,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9801=\"\",\"\",VLOOKUP(D9801,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9801=\"\",\"\",IF(A9801=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9801,-2)+15,Cenários!$A:$D,2,FALSE)>A9801,+VLOOKUP(+EOMONTH(+A9801,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9801,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9801=\"\",\"\",VLOOKUP(F9801,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9801=\"\",\"\",IF(WORKDAY(+A9801,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9801,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9802=\"\",\"\",+IF(+A9802=D9802,+E9802,((+G9802/E9802)^+((NETWORKDAYS(+D9802,A9802,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9802,F9802,Feriados!$A$2:$A$1058)-1))*E9802)))","v":""},{"$f":"IF(A9802=\"\",\"\",+IF(+A9802=D9802,+VLOOKUP(D9802,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9802,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9802=\"\",\"\",+VLOOKUP(+EOMONTH(+F9802,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9802=\"\",\"\",VLOOKUP(D9802,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9802=\"\",\"\",IF(A9802=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9802,-2)+15,Cenários!$A:$D,2,FALSE)>A9802,+VLOOKUP(+EOMONTH(+A9802,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9802,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9802=\"\",\"\",VLOOKUP(F9802,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9802=\"\",\"\",IF(WORKDAY(+A9802,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9802,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9803=\"\",\"\",+IF(+A9803=D9803,+E9803,((+G9803/E9803)^+((NETWORKDAYS(+D9803,A9803,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9803,F9803,Feriados!$A$2:$A$1058)-1))*E9803)))","v":""},{"$f":"IF(A9803=\"\",\"\",+IF(+A9803=D9803,+VLOOKUP(D9803,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9803,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9803=\"\",\"\",+VLOOKUP(+EOMONTH(+F9803,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9803=\"\",\"\",VLOOKUP(D9803,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9803=\"\",\"\",IF(A9803=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9803,-2)+15,Cenários!$A:$D,2,FALSE)>A9803,+VLOOKUP(+EOMONTH(+A9803,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9803,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9803=\"\",\"\",VLOOKUP(F9803,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9803=\"\",\"\",IF(WORKDAY(+A9803,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9803,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9804=\"\",\"\",+IF(+A9804=D9804,+E9804,((+G9804/E9804)^+((NETWORKDAYS(+D9804,A9804,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9804,F9804,Feriados!$A$2:$A$1058)-1))*E9804)))","v":""},{"$f":"IF(A9804=\"\",\"\",+IF(+A9804=D9804,+VLOOKUP(D9804,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9804,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9804=\"\",\"\",+VLOOKUP(+EOMONTH(+F9804,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9804=\"\",\"\",VLOOKUP(D9804,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9804=\"\",\"\",IF(A9804=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9804,-2)+15,Cenários!$A:$D,2,FALSE)>A9804,+VLOOKUP(+EOMONTH(+A9804,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9804,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9804=\"\",\"\",VLOOKUP(F9804,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9804=\"\",\"\",IF(WORKDAY(+A9804,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9804,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9805=\"\",\"\",+IF(+A9805=D9805,+E9805,((+G9805/E9805)^+((NETWORKDAYS(+D9805,A9805,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9805,F9805,Feriados!$A$2:$A$1058)-1))*E9805)))","v":""},{"$f":"IF(A9805=\"\",\"\",+IF(+A9805=D9805,+VLOOKUP(D9805,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9805,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9805=\"\",\"\",+VLOOKUP(+EOMONTH(+F9805,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9805=\"\",\"\",VLOOKUP(D9805,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9805=\"\",\"\",IF(A9805=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9805,-2)+15,Cenários!$A:$D,2,FALSE)>A9805,+VLOOKUP(+EOMONTH(+A9805,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9805,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9805=\"\",\"\",VLOOKUP(F9805,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9805=\"\",\"\",IF(WORKDAY(+A9805,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9805,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9806=\"\",\"\",+IF(+A9806=D9806,+E9806,((+G9806/E9806)^+((NETWORKDAYS(+D9806,A9806,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9806,F9806,Feriados!$A$2:$A$1058)-1))*E9806)))","v":""},{"$f":"IF(A9806=\"\",\"\",+IF(+A9806=D9806,+VLOOKUP(D9806,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9806,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9806=\"\",\"\",+VLOOKUP(+EOMONTH(+F9806,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9806=\"\",\"\",VLOOKUP(D9806,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9806=\"\",\"\",IF(A9806=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9806,-2)+15,Cenários!$A:$D,2,FALSE)>A9806,+VLOOKUP(+EOMONTH(+A9806,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9806,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9806=\"\",\"\",VLOOKUP(F9806,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9806=\"\",\"\",IF(WORKDAY(+A9806,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9806,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9807=\"\",\"\",+IF(+A9807=D9807,+E9807,((+G9807/E9807)^+((NETWORKDAYS(+D9807,A9807,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9807,F9807,Feriados!$A$2:$A$1058)-1))*E9807)))","v":""},{"$f":"IF(A9807=\"\",\"\",+IF(+A9807=D9807,+VLOOKUP(D9807,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9807,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9807=\"\",\"\",+VLOOKUP(+EOMONTH(+F9807,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9807=\"\",\"\",VLOOKUP(D9807,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9807=\"\",\"\",IF(A9807=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9807,-2)+15,Cenários!$A:$D,2,FALSE)>A9807,+VLOOKUP(+EOMONTH(+A9807,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9807,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9807=\"\",\"\",VLOOKUP(F9807,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9807=\"\",\"\",IF(WORKDAY(+A9807,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9807,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9808=\"\",\"\",+IF(+A9808=D9808,+E9808,((+G9808/E9808)^+((NETWORKDAYS(+D9808,A9808,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9808,F9808,Feriados!$A$2:$A$1058)-1))*E9808)))","v":""},{"$f":"IF(A9808=\"\",\"\",+IF(+A9808=D9808,+VLOOKUP(D9808,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9808,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9808=\"\",\"\",+VLOOKUP(+EOMONTH(+F9808,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9808=\"\",\"\",VLOOKUP(D9808,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9808=\"\",\"\",IF(A9808=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9808,-2)+15,Cenários!$A:$D,2,FALSE)>A9808,+VLOOKUP(+EOMONTH(+A9808,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9808,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9808=\"\",\"\",VLOOKUP(F9808,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9808=\"\",\"\",IF(WORKDAY(+A9808,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9808,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9809=\"\",\"\",+IF(+A9809=D9809,+E9809,((+G9809/E9809)^+((NETWORKDAYS(+D9809,A9809,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9809,F9809,Feriados!$A$2:$A$1058)-1))*E9809)))","v":""},{"$f":"IF(A9809=\"\",\"\",+IF(+A9809=D9809,+VLOOKUP(D9809,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9809,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9809=\"\",\"\",+VLOOKUP(+EOMONTH(+F9809,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9809=\"\",\"\",VLOOKUP(D9809,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9809=\"\",\"\",IF(A9809=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9809,-2)+15,Cenários!$A:$D,2,FALSE)>A9809,+VLOOKUP(+EOMONTH(+A9809,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9809,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9809=\"\",\"\",VLOOKUP(F9809,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9809=\"\",\"\",IF(WORKDAY(+A9809,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9809,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9810=\"\",\"\",+IF(+A9810=D9810,+E9810,((+G9810/E9810)^+((NETWORKDAYS(+D9810,A9810,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9810,F9810,Feriados!$A$2:$A$1058)-1))*E9810)))","v":""},{"$f":"IF(A9810=\"\",\"\",+IF(+A9810=D9810,+VLOOKUP(D9810,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9810,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9810=\"\",\"\",+VLOOKUP(+EOMONTH(+F9810,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9810=\"\",\"\",VLOOKUP(D9810,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9810=\"\",\"\",IF(A9810=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9810,-2)+15,Cenários!$A:$D,2,FALSE)>A9810,+VLOOKUP(+EOMONTH(+A9810,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9810,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9810=\"\",\"\",VLOOKUP(F9810,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9810=\"\",\"\",IF(WORKDAY(+A9810,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9810,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9811=\"\",\"\",+IF(+A9811=D9811,+E9811,((+G9811/E9811)^+((NETWORKDAYS(+D9811,A9811,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9811,F9811,Feriados!$A$2:$A$1058)-1))*E9811)))","v":""},{"$f":"IF(A9811=\"\",\"\",+IF(+A9811=D9811,+VLOOKUP(D9811,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9811,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9811=\"\",\"\",+VLOOKUP(+EOMONTH(+F9811,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9811=\"\",\"\",VLOOKUP(D9811,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9811=\"\",\"\",IF(A9811=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9811,-2)+15,Cenários!$A:$D,2,FALSE)>A9811,+VLOOKUP(+EOMONTH(+A9811,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9811,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9811=\"\",\"\",VLOOKUP(F9811,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9811=\"\",\"\",IF(WORKDAY(+A9811,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9811,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9812=\"\",\"\",+IF(+A9812=D9812,+E9812,((+G9812/E9812)^+((NETWORKDAYS(+D9812,A9812,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9812,F9812,Feriados!$A$2:$A$1058)-1))*E9812)))","v":""},{"$f":"IF(A9812=\"\",\"\",+IF(+A9812=D9812,+VLOOKUP(D9812,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9812,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9812=\"\",\"\",+VLOOKUP(+EOMONTH(+F9812,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9812=\"\",\"\",VLOOKUP(D9812,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9812=\"\",\"\",IF(A9812=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9812,-2)+15,Cenários!$A:$D,2,FALSE)>A9812,+VLOOKUP(+EOMONTH(+A9812,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9812,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9812=\"\",\"\",VLOOKUP(F9812,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9812=\"\",\"\",IF(WORKDAY(+A9812,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9812,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9813=\"\",\"\",+IF(+A9813=D9813,+E9813,((+G9813/E9813)^+((NETWORKDAYS(+D9813,A9813,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9813,F9813,Feriados!$A$2:$A$1058)-1))*E9813)))","v":""},{"$f":"IF(A9813=\"\",\"\",+IF(+A9813=D9813,+VLOOKUP(D9813,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9813,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9813=\"\",\"\",+VLOOKUP(+EOMONTH(+F9813,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9813=\"\",\"\",VLOOKUP(D9813,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9813=\"\",\"\",IF(A9813=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9813,-2)+15,Cenários!$A:$D,2,FALSE)>A9813,+VLOOKUP(+EOMONTH(+A9813,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9813,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9813=\"\",\"\",VLOOKUP(F9813,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9813=\"\",\"\",IF(WORKDAY(+A9813,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9813,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9814=\"\",\"\",+IF(+A9814=D9814,+E9814,((+G9814/E9814)^+((NETWORKDAYS(+D9814,A9814,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9814,F9814,Feriados!$A$2:$A$1058)-1))*E9814)))","v":""},{"$f":"IF(A9814=\"\",\"\",+IF(+A9814=D9814,+VLOOKUP(D9814,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9814,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9814=\"\",\"\",+VLOOKUP(+EOMONTH(+F9814,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9814=\"\",\"\",VLOOKUP(D9814,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9814=\"\",\"\",IF(A9814=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9814,-2)+15,Cenários!$A:$D,2,FALSE)>A9814,+VLOOKUP(+EOMONTH(+A9814,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9814,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9814=\"\",\"\",VLOOKUP(F9814,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9814=\"\",\"\",IF(WORKDAY(+A9814,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9814,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9815=\"\",\"\",+IF(+A9815=D9815,+E9815,((+G9815/E9815)^+((NETWORKDAYS(+D9815,A9815,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9815,F9815,Feriados!$A$2:$A$1058)-1))*E9815)))","v":""},{"$f":"IF(A9815=\"\",\"\",+IF(+A9815=D9815,+VLOOKUP(D9815,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9815,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9815=\"\",\"\",+VLOOKUP(+EOMONTH(+F9815,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9815=\"\",\"\",VLOOKUP(D9815,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9815=\"\",\"\",IF(A9815=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9815,-2)+15,Cenários!$A:$D,2,FALSE)>A9815,+VLOOKUP(+EOMONTH(+A9815,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9815,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9815=\"\",\"\",VLOOKUP(F9815,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9815=\"\",\"\",IF(WORKDAY(+A9815,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9815,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9816=\"\",\"\",+IF(+A9816=D9816,+E9816,((+G9816/E9816)^+((NETWORKDAYS(+D9816,A9816,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9816,F9816,Feriados!$A$2:$A$1058)-1))*E9816)))","v":""},{"$f":"IF(A9816=\"\",\"\",+IF(+A9816=D9816,+VLOOKUP(D9816,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9816,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9816=\"\",\"\",+VLOOKUP(+EOMONTH(+F9816,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9816=\"\",\"\",VLOOKUP(D9816,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9816=\"\",\"\",IF(A9816=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9816,-2)+15,Cenários!$A:$D,2,FALSE)>A9816,+VLOOKUP(+EOMONTH(+A9816,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9816,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9816=\"\",\"\",VLOOKUP(F9816,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9816=\"\",\"\",IF(WORKDAY(+A9816,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9816,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9817=\"\",\"\",+IF(+A9817=D9817,+E9817,((+G9817/E9817)^+((NETWORKDAYS(+D9817,A9817,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9817,F9817,Feriados!$A$2:$A$1058)-1))*E9817)))","v":""},{"$f":"IF(A9817=\"\",\"\",+IF(+A9817=D9817,+VLOOKUP(D9817,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9817,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9817=\"\",\"\",+VLOOKUP(+EOMONTH(+F9817,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9817=\"\",\"\",VLOOKUP(D9817,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9817=\"\",\"\",IF(A9817=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9817,-2)+15,Cenários!$A:$D,2,FALSE)>A9817,+VLOOKUP(+EOMONTH(+A9817,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9817,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9817=\"\",\"\",VLOOKUP(F9817,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9817=\"\",\"\",IF(WORKDAY(+A9817,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9817,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9818=\"\",\"\",+IF(+A9818=D9818,+E9818,((+G9818/E9818)^+((NETWORKDAYS(+D9818,A9818,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9818,F9818,Feriados!$A$2:$A$1058)-1))*E9818)))","v":""},{"$f":"IF(A9818=\"\",\"\",+IF(+A9818=D9818,+VLOOKUP(D9818,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9818,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9818=\"\",\"\",+VLOOKUP(+EOMONTH(+F9818,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9818=\"\",\"\",VLOOKUP(D9818,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9818=\"\",\"\",IF(A9818=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9818,-2)+15,Cenários!$A:$D,2,FALSE)>A9818,+VLOOKUP(+EOMONTH(+A9818,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9818,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9818=\"\",\"\",VLOOKUP(F9818,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9818=\"\",\"\",IF(WORKDAY(+A9818,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9818,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9819=\"\",\"\",+IF(+A9819=D9819,+E9819,((+G9819/E9819)^+((NETWORKDAYS(+D9819,A9819,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9819,F9819,Feriados!$A$2:$A$1058)-1))*E9819)))","v":""},{"$f":"IF(A9819=\"\",\"\",+IF(+A9819=D9819,+VLOOKUP(D9819,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9819,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9819=\"\",\"\",+VLOOKUP(+EOMONTH(+F9819,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9819=\"\",\"\",VLOOKUP(D9819,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9819=\"\",\"\",IF(A9819=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9819,-2)+15,Cenários!$A:$D,2,FALSE)>A9819,+VLOOKUP(+EOMONTH(+A9819,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9819,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9819=\"\",\"\",VLOOKUP(F9819,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9819=\"\",\"\",IF(WORKDAY(+A9819,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9819,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9820=\"\",\"\",+IF(+A9820=D9820,+E9820,((+G9820/E9820)^+((NETWORKDAYS(+D9820,A9820,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9820,F9820,Feriados!$A$2:$A$1058)-1))*E9820)))","v":""},{"$f":"IF(A9820=\"\",\"\",+IF(+A9820=D9820,+VLOOKUP(D9820,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9820,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9820=\"\",\"\",+VLOOKUP(+EOMONTH(+F9820,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9820=\"\",\"\",VLOOKUP(D9820,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9820=\"\",\"\",IF(A9820=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9820,-2)+15,Cenários!$A:$D,2,FALSE)>A9820,+VLOOKUP(+EOMONTH(+A9820,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9820,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9820=\"\",\"\",VLOOKUP(F9820,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9820=\"\",\"\",IF(WORKDAY(+A9820,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9820,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9821=\"\",\"\",+IF(+A9821=D9821,+E9821,((+G9821/E9821)^+((NETWORKDAYS(+D9821,A9821,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9821,F9821,Feriados!$A$2:$A$1058)-1))*E9821)))","v":""},{"$f":"IF(A9821=\"\",\"\",+IF(+A9821=D9821,+VLOOKUP(D9821,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9821,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9821=\"\",\"\",+VLOOKUP(+EOMONTH(+F9821,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9821=\"\",\"\",VLOOKUP(D9821,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9821=\"\",\"\",IF(A9821=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9821,-2)+15,Cenários!$A:$D,2,FALSE)>A9821,+VLOOKUP(+EOMONTH(+A9821,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9821,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9821=\"\",\"\",VLOOKUP(F9821,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9821=\"\",\"\",IF(WORKDAY(+A9821,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9821,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9822=\"\",\"\",+IF(+A9822=D9822,+E9822,((+G9822/E9822)^+((NETWORKDAYS(+D9822,A9822,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9822,F9822,Feriados!$A$2:$A$1058)-1))*E9822)))","v":""},{"$f":"IF(A9822=\"\",\"\",+IF(+A9822=D9822,+VLOOKUP(D9822,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9822,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9822=\"\",\"\",+VLOOKUP(+EOMONTH(+F9822,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9822=\"\",\"\",VLOOKUP(D9822,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9822=\"\",\"\",IF(A9822=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9822,-2)+15,Cenários!$A:$D,2,FALSE)>A9822,+VLOOKUP(+EOMONTH(+A9822,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9822,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9822=\"\",\"\",VLOOKUP(F9822,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9822=\"\",\"\",IF(WORKDAY(+A9822,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9822,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9823=\"\",\"\",+IF(+A9823=D9823,+E9823,((+G9823/E9823)^+((NETWORKDAYS(+D9823,A9823,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9823,F9823,Feriados!$A$2:$A$1058)-1))*E9823)))","v":""},{"$f":"IF(A9823=\"\",\"\",+IF(+A9823=D9823,+VLOOKUP(D9823,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9823,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9823=\"\",\"\",+VLOOKUP(+EOMONTH(+F9823,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9823=\"\",\"\",VLOOKUP(D9823,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9823=\"\",\"\",IF(A9823=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9823,-2)+15,Cenários!$A:$D,2,FALSE)>A9823,+VLOOKUP(+EOMONTH(+A9823,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9823,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9823=\"\",\"\",VLOOKUP(F9823,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9823=\"\",\"\",IF(WORKDAY(+A9823,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9823,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9824=\"\",\"\",+IF(+A9824=D9824,+E9824,((+G9824/E9824)^+((NETWORKDAYS(+D9824,A9824,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9824,F9824,Feriados!$A$2:$A$1058)-1))*E9824)))","v":""},{"$f":"IF(A9824=\"\",\"\",+IF(+A9824=D9824,+VLOOKUP(D9824,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9824,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9824=\"\",\"\",+VLOOKUP(+EOMONTH(+F9824,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9824=\"\",\"\",VLOOKUP(D9824,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9824=\"\",\"\",IF(A9824=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9824,-2)+15,Cenários!$A:$D,2,FALSE)>A9824,+VLOOKUP(+EOMONTH(+A9824,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9824,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9824=\"\",\"\",VLOOKUP(F9824,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9824=\"\",\"\",IF(WORKDAY(+A9824,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9824,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9825=\"\",\"\",+IF(+A9825=D9825,+E9825,((+G9825/E9825)^+((NETWORKDAYS(+D9825,A9825,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9825,F9825,Feriados!$A$2:$A$1058)-1))*E9825)))","v":""},{"$f":"IF(A9825=\"\",\"\",+IF(+A9825=D9825,+VLOOKUP(D9825,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9825,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9825=\"\",\"\",+VLOOKUP(+EOMONTH(+F9825,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9825=\"\",\"\",VLOOKUP(D9825,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9825=\"\",\"\",IF(A9825=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9825,-2)+15,Cenários!$A:$D,2,FALSE)>A9825,+VLOOKUP(+EOMONTH(+A9825,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9825,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9825=\"\",\"\",VLOOKUP(F9825,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9825=\"\",\"\",IF(WORKDAY(+A9825,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9825,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9826=\"\",\"\",+IF(+A9826=D9826,+E9826,((+G9826/E9826)^+((NETWORKDAYS(+D9826,A9826,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9826,F9826,Feriados!$A$2:$A$1058)-1))*E9826)))","v":""},{"$f":"IF(A9826=\"\",\"\",+IF(+A9826=D9826,+VLOOKUP(D9826,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9826,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9826=\"\",\"\",+VLOOKUP(+EOMONTH(+F9826,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9826=\"\",\"\",VLOOKUP(D9826,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9826=\"\",\"\",IF(A9826=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9826,-2)+15,Cenários!$A:$D,2,FALSE)>A9826,+VLOOKUP(+EOMONTH(+A9826,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9826,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9826=\"\",\"\",VLOOKUP(F9826,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9826=\"\",\"\",IF(WORKDAY(+A9826,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9826,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9827=\"\",\"\",+IF(+A9827=D9827,+E9827,((+G9827/E9827)^+((NETWORKDAYS(+D9827,A9827,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9827,F9827,Feriados!$A$2:$A$1058)-1))*E9827)))","v":""},{"$f":"IF(A9827=\"\",\"\",+IF(+A9827=D9827,+VLOOKUP(D9827,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9827,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9827=\"\",\"\",+VLOOKUP(+EOMONTH(+F9827,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9827=\"\",\"\",VLOOKUP(D9827,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9827=\"\",\"\",IF(A9827=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9827,-2)+15,Cenários!$A:$D,2,FALSE)>A9827,+VLOOKUP(+EOMONTH(+A9827,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9827,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9827=\"\",\"\",VLOOKUP(F9827,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9827=\"\",\"\",IF(WORKDAY(+A9827,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9827,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9828=\"\",\"\",+IF(+A9828=D9828,+E9828,((+G9828/E9828)^+((NETWORKDAYS(+D9828,A9828,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9828,F9828,Feriados!$A$2:$A$1058)-1))*E9828)))","v":""},{"$f":"IF(A9828=\"\",\"\",+IF(+A9828=D9828,+VLOOKUP(D9828,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9828,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9828=\"\",\"\",+VLOOKUP(+EOMONTH(+F9828,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9828=\"\",\"\",VLOOKUP(D9828,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9828=\"\",\"\",IF(A9828=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9828,-2)+15,Cenários!$A:$D,2,FALSE)>A9828,+VLOOKUP(+EOMONTH(+A9828,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9828,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9828=\"\",\"\",VLOOKUP(F9828,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9828=\"\",\"\",IF(WORKDAY(+A9828,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9828,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9829=\"\",\"\",+IF(+A9829=D9829,+E9829,((+G9829/E9829)^+((NETWORKDAYS(+D9829,A9829,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9829,F9829,Feriados!$A$2:$A$1058)-1))*E9829)))","v":""},{"$f":"IF(A9829=\"\",\"\",+IF(+A9829=D9829,+VLOOKUP(D9829,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9829,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9829=\"\",\"\",+VLOOKUP(+EOMONTH(+F9829,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9829=\"\",\"\",VLOOKUP(D9829,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9829=\"\",\"\",IF(A9829=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9829,-2)+15,Cenários!$A:$D,2,FALSE)>A9829,+VLOOKUP(+EOMONTH(+A9829,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9829,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9829=\"\",\"\",VLOOKUP(F9829,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9829=\"\",\"\",IF(WORKDAY(+A9829,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9829,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9830=\"\",\"\",+IF(+A9830=D9830,+E9830,((+G9830/E9830)^+((NETWORKDAYS(+D9830,A9830,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9830,F9830,Feriados!$A$2:$A$1058)-1))*E9830)))","v":""},{"$f":"IF(A9830=\"\",\"\",+IF(+A9830=D9830,+VLOOKUP(D9830,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9830,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9830=\"\",\"\",+VLOOKUP(+EOMONTH(+F9830,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9830=\"\",\"\",VLOOKUP(D9830,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9830=\"\",\"\",IF(A9830=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9830,-2)+15,Cenários!$A:$D,2,FALSE)>A9830,+VLOOKUP(+EOMONTH(+A9830,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9830,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9830=\"\",\"\",VLOOKUP(F9830,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9830=\"\",\"\",IF(WORKDAY(+A9830,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9830,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9831=\"\",\"\",+IF(+A9831=D9831,+E9831,((+G9831/E9831)^+((NETWORKDAYS(+D9831,A9831,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9831,F9831,Feriados!$A$2:$A$1058)-1))*E9831)))","v":""},{"$f":"IF(A9831=\"\",\"\",+IF(+A9831=D9831,+VLOOKUP(D9831,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9831,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9831=\"\",\"\",+VLOOKUP(+EOMONTH(+F9831,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9831=\"\",\"\",VLOOKUP(D9831,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9831=\"\",\"\",IF(A9831=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9831,-2)+15,Cenários!$A:$D,2,FALSE)>A9831,+VLOOKUP(+EOMONTH(+A9831,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9831,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9831=\"\",\"\",VLOOKUP(F9831,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9831=\"\",\"\",IF(WORKDAY(+A9831,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9831,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9832=\"\",\"\",+IF(+A9832=D9832,+E9832,((+G9832/E9832)^+((NETWORKDAYS(+D9832,A9832,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9832,F9832,Feriados!$A$2:$A$1058)-1))*E9832)))","v":""},{"$f":"IF(A9832=\"\",\"\",+IF(+A9832=D9832,+VLOOKUP(D9832,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9832,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9832=\"\",\"\",+VLOOKUP(+EOMONTH(+F9832,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9832=\"\",\"\",VLOOKUP(D9832,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9832=\"\",\"\",IF(A9832=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9832,-2)+15,Cenários!$A:$D,2,FALSE)>A9832,+VLOOKUP(+EOMONTH(+A9832,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9832,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9832=\"\",\"\",VLOOKUP(F9832,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9832=\"\",\"\",IF(WORKDAY(+A9832,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9832,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9833=\"\",\"\",+IF(+A9833=D9833,+E9833,((+G9833/E9833)^+((NETWORKDAYS(+D9833,A9833,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9833,F9833,Feriados!$A$2:$A$1058)-1))*E9833)))","v":""},{"$f":"IF(A9833=\"\",\"\",+IF(+A9833=D9833,+VLOOKUP(D9833,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9833,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9833=\"\",\"\",+VLOOKUP(+EOMONTH(+F9833,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9833=\"\",\"\",VLOOKUP(D9833,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9833=\"\",\"\",IF(A9833=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9833,-2)+15,Cenários!$A:$D,2,FALSE)>A9833,+VLOOKUP(+EOMONTH(+A9833,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9833,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9833=\"\",\"\",VLOOKUP(F9833,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9833=\"\",\"\",IF(WORKDAY(+A9833,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9833,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9834=\"\",\"\",+IF(+A9834=D9834,+E9834,((+G9834/E9834)^+((NETWORKDAYS(+D9834,A9834,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9834,F9834,Feriados!$A$2:$A$1058)-1))*E9834)))","v":""},{"$f":"IF(A9834=\"\",\"\",+IF(+A9834=D9834,+VLOOKUP(D9834,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9834,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9834=\"\",\"\",+VLOOKUP(+EOMONTH(+F9834,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9834=\"\",\"\",VLOOKUP(D9834,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9834=\"\",\"\",IF(A9834=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9834,-2)+15,Cenários!$A:$D,2,FALSE)>A9834,+VLOOKUP(+EOMONTH(+A9834,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9834,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9834=\"\",\"\",VLOOKUP(F9834,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9834=\"\",\"\",IF(WORKDAY(+A9834,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9834,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9835=\"\",\"\",+IF(+A9835=D9835,+E9835,((+G9835/E9835)^+((NETWORKDAYS(+D9835,A9835,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9835,F9835,Feriados!$A$2:$A$1058)-1))*E9835)))","v":""},{"$f":"IF(A9835=\"\",\"\",+IF(+A9835=D9835,+VLOOKUP(D9835,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9835,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9835=\"\",\"\",+VLOOKUP(+EOMONTH(+F9835,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9835=\"\",\"\",VLOOKUP(D9835,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9835=\"\",\"\",IF(A9835=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9835,-2)+15,Cenários!$A:$D,2,FALSE)>A9835,+VLOOKUP(+EOMONTH(+A9835,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9835,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9835=\"\",\"\",VLOOKUP(F9835,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9835=\"\",\"\",IF(WORKDAY(+A9835,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9835,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9836=\"\",\"\",+IF(+A9836=D9836,+E9836,((+G9836/E9836)^+((NETWORKDAYS(+D9836,A9836,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9836,F9836,Feriados!$A$2:$A$1058)-1))*E9836)))","v":""},{"$f":"IF(A9836=\"\",\"\",+IF(+A9836=D9836,+VLOOKUP(D9836,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9836,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9836=\"\",\"\",+VLOOKUP(+EOMONTH(+F9836,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9836=\"\",\"\",VLOOKUP(D9836,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9836=\"\",\"\",IF(A9836=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9836,-2)+15,Cenários!$A:$D,2,FALSE)>A9836,+VLOOKUP(+EOMONTH(+A9836,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9836,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9836=\"\",\"\",VLOOKUP(F9836,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9836=\"\",\"\",IF(WORKDAY(+A9836,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9836,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9837=\"\",\"\",+IF(+A9837=D9837,+E9837,((+G9837/E9837)^+((NETWORKDAYS(+D9837,A9837,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9837,F9837,Feriados!$A$2:$A$1058)-1))*E9837)))","v":""},{"$f":"IF(A9837=\"\",\"\",+IF(+A9837=D9837,+VLOOKUP(D9837,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9837,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9837=\"\",\"\",+VLOOKUP(+EOMONTH(+F9837,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9837=\"\",\"\",VLOOKUP(D9837,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9837=\"\",\"\",IF(A9837=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9837,-2)+15,Cenários!$A:$D,2,FALSE)>A9837,+VLOOKUP(+EOMONTH(+A9837,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9837,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9837=\"\",\"\",VLOOKUP(F9837,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9837=\"\",\"\",IF(WORKDAY(+A9837,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9837,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9838=\"\",\"\",+IF(+A9838=D9838,+E9838,((+G9838/E9838)^+((NETWORKDAYS(+D9838,A9838,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9838,F9838,Feriados!$A$2:$A$1058)-1))*E9838)))","v":""},{"$f":"IF(A9838=\"\",\"\",+IF(+A9838=D9838,+VLOOKUP(D9838,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9838,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9838=\"\",\"\",+VLOOKUP(+EOMONTH(+F9838,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9838=\"\",\"\",VLOOKUP(D9838,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9838=\"\",\"\",IF(A9838=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9838,-2)+15,Cenários!$A:$D,2,FALSE)>A9838,+VLOOKUP(+EOMONTH(+A9838,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9838,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9838=\"\",\"\",VLOOKUP(F9838,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9838=\"\",\"\",IF(WORKDAY(+A9838,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9838,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9839=\"\",\"\",+IF(+A9839=D9839,+E9839,((+G9839/E9839)^+((NETWORKDAYS(+D9839,A9839,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9839,F9839,Feriados!$A$2:$A$1058)-1))*E9839)))","v":""},{"$f":"IF(A9839=\"\",\"\",+IF(+A9839=D9839,+VLOOKUP(D9839,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9839,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9839=\"\",\"\",+VLOOKUP(+EOMONTH(+F9839,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9839=\"\",\"\",VLOOKUP(D9839,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9839=\"\",\"\",IF(A9839=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9839,-2)+15,Cenários!$A:$D,2,FALSE)>A9839,+VLOOKUP(+EOMONTH(+A9839,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9839,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9839=\"\",\"\",VLOOKUP(F9839,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9839=\"\",\"\",IF(WORKDAY(+A9839,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9839,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9840=\"\",\"\",+IF(+A9840=D9840,+E9840,((+G9840/E9840)^+((NETWORKDAYS(+D9840,A9840,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9840,F9840,Feriados!$A$2:$A$1058)-1))*E9840)))","v":""},{"$f":"IF(A9840=\"\",\"\",+IF(+A9840=D9840,+VLOOKUP(D9840,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9840,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9840=\"\",\"\",+VLOOKUP(+EOMONTH(+F9840,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9840=\"\",\"\",VLOOKUP(D9840,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9840=\"\",\"\",IF(A9840=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9840,-2)+15,Cenários!$A:$D,2,FALSE)>A9840,+VLOOKUP(+EOMONTH(+A9840,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9840,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9840=\"\",\"\",VLOOKUP(F9840,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9840=\"\",\"\",IF(WORKDAY(+A9840,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9840,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9841=\"\",\"\",+IF(+A9841=D9841,+E9841,((+G9841/E9841)^+((NETWORKDAYS(+D9841,A9841,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9841,F9841,Feriados!$A$2:$A$1058)-1))*E9841)))","v":""},{"$f":"IF(A9841=\"\",\"\",+IF(+A9841=D9841,+VLOOKUP(D9841,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9841,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9841=\"\",\"\",+VLOOKUP(+EOMONTH(+F9841,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9841=\"\",\"\",VLOOKUP(D9841,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9841=\"\",\"\",IF(A9841=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9841,-2)+15,Cenários!$A:$D,2,FALSE)>A9841,+VLOOKUP(+EOMONTH(+A9841,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9841,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9841=\"\",\"\",VLOOKUP(F9841,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9841=\"\",\"\",IF(WORKDAY(+A9841,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9841,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9842=\"\",\"\",+IF(+A9842=D9842,+E9842,((+G9842/E9842)^+((NETWORKDAYS(+D9842,A9842,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9842,F9842,Feriados!$A$2:$A$1058)-1))*E9842)))","v":""},{"$f":"IF(A9842=\"\",\"\",+IF(+A9842=D9842,+VLOOKUP(D9842,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9842,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9842=\"\",\"\",+VLOOKUP(+EOMONTH(+F9842,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9842=\"\",\"\",VLOOKUP(D9842,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9842=\"\",\"\",IF(A9842=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9842,-2)+15,Cenários!$A:$D,2,FALSE)>A9842,+VLOOKUP(+EOMONTH(+A9842,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9842,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9842=\"\",\"\",VLOOKUP(F9842,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9842=\"\",\"\",IF(WORKDAY(+A9842,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9842,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9843=\"\",\"\",+IF(+A9843=D9843,+E9843,((+G9843/E9843)^+((NETWORKDAYS(+D9843,A9843,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9843,F9843,Feriados!$A$2:$A$1058)-1))*E9843)))","v":""},{"$f":"IF(A9843=\"\",\"\",+IF(+A9843=D9843,+VLOOKUP(D9843,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9843,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9843=\"\",\"\",+VLOOKUP(+EOMONTH(+F9843,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9843=\"\",\"\",VLOOKUP(D9843,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9843=\"\",\"\",IF(A9843=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9843,-2)+15,Cenários!$A:$D,2,FALSE)>A9843,+VLOOKUP(+EOMONTH(+A9843,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9843,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9843=\"\",\"\",VLOOKUP(F9843,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9843=\"\",\"\",IF(WORKDAY(+A9843,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9843,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9844=\"\",\"\",+IF(+A9844=D9844,+E9844,((+G9844/E9844)^+((NETWORKDAYS(+D9844,A9844,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9844,F9844,Feriados!$A$2:$A$1058)-1))*E9844)))","v":""},{"$f":"IF(A9844=\"\",\"\",+IF(+A9844=D9844,+VLOOKUP(D9844,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9844,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9844=\"\",\"\",+VLOOKUP(+EOMONTH(+F9844,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9844=\"\",\"\",VLOOKUP(D9844,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9844=\"\",\"\",IF(A9844=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9844,-2)+15,Cenários!$A:$D,2,FALSE)>A9844,+VLOOKUP(+EOMONTH(+A9844,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9844,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9844=\"\",\"\",VLOOKUP(F9844,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9844=\"\",\"\",IF(WORKDAY(+A9844,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9844,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9845=\"\",\"\",+IF(+A9845=D9845,+E9845,((+G9845/E9845)^+((NETWORKDAYS(+D9845,A9845,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9845,F9845,Feriados!$A$2:$A$1058)-1))*E9845)))","v":""},{"$f":"IF(A9845=\"\",\"\",+IF(+A9845=D9845,+VLOOKUP(D9845,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9845,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9845=\"\",\"\",+VLOOKUP(+EOMONTH(+F9845,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9845=\"\",\"\",VLOOKUP(D9845,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9845=\"\",\"\",IF(A9845=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9845,-2)+15,Cenários!$A:$D,2,FALSE)>A9845,+VLOOKUP(+EOMONTH(+A9845,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9845,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9845=\"\",\"\",VLOOKUP(F9845,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9845=\"\",\"\",IF(WORKDAY(+A9845,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9845,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9846=\"\",\"\",+IF(+A9846=D9846,+E9846,((+G9846/E9846)^+((NETWORKDAYS(+D9846,A9846,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9846,F9846,Feriados!$A$2:$A$1058)-1))*E9846)))","v":""},{"$f":"IF(A9846=\"\",\"\",+IF(+A9846=D9846,+VLOOKUP(D9846,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9846,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9846=\"\",\"\",+VLOOKUP(+EOMONTH(+F9846,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9846=\"\",\"\",VLOOKUP(D9846,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9846=\"\",\"\",IF(A9846=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9846,-2)+15,Cenários!$A:$D,2,FALSE)>A9846,+VLOOKUP(+EOMONTH(+A9846,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9846,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9846=\"\",\"\",VLOOKUP(F9846,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9846=\"\",\"\",IF(WORKDAY(+A9846,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9846,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9847=\"\",\"\",+IF(+A9847=D9847,+E9847,((+G9847/E9847)^+((NETWORKDAYS(+D9847,A9847,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9847,F9847,Feriados!$A$2:$A$1058)-1))*E9847)))","v":""},{"$f":"IF(A9847=\"\",\"\",+IF(+A9847=D9847,+VLOOKUP(D9847,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9847,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9847=\"\",\"\",+VLOOKUP(+EOMONTH(+F9847,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9847=\"\",\"\",VLOOKUP(D9847,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9847=\"\",\"\",IF(A9847=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9847,-2)+15,Cenários!$A:$D,2,FALSE)>A9847,+VLOOKUP(+EOMONTH(+A9847,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9847,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9847=\"\",\"\",VLOOKUP(F9847,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9847=\"\",\"\",IF(WORKDAY(+A9847,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9847,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9848=\"\",\"\",+IF(+A9848=D9848,+E9848,((+G9848/E9848)^+((NETWORKDAYS(+D9848,A9848,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9848,F9848,Feriados!$A$2:$A$1058)-1))*E9848)))","v":""},{"$f":"IF(A9848=\"\",\"\",+IF(+A9848=D9848,+VLOOKUP(D9848,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9848,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9848=\"\",\"\",+VLOOKUP(+EOMONTH(+F9848,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9848=\"\",\"\",VLOOKUP(D9848,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9848=\"\",\"\",IF(A9848=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9848,-2)+15,Cenários!$A:$D,2,FALSE)>A9848,+VLOOKUP(+EOMONTH(+A9848,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9848,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9848=\"\",\"\",VLOOKUP(F9848,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9848=\"\",\"\",IF(WORKDAY(+A9848,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9848,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9849=\"\",\"\",+IF(+A9849=D9849,+E9849,((+G9849/E9849)^+((NETWORKDAYS(+D9849,A9849,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9849,F9849,Feriados!$A$2:$A$1058)-1))*E9849)))","v":""},{"$f":"IF(A9849=\"\",\"\",+IF(+A9849=D9849,+VLOOKUP(D9849,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9849,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9849=\"\",\"\",+VLOOKUP(+EOMONTH(+F9849,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9849=\"\",\"\",VLOOKUP(D9849,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9849=\"\",\"\",IF(A9849=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9849,-2)+15,Cenários!$A:$D,2,FALSE)>A9849,+VLOOKUP(+EOMONTH(+A9849,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9849,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9849=\"\",\"\",VLOOKUP(F9849,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9849=\"\",\"\",IF(WORKDAY(+A9849,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9849,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9850=\"\",\"\",+IF(+A9850=D9850,+E9850,((+G9850/E9850)^+((NETWORKDAYS(+D9850,A9850,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9850,F9850,Feriados!$A$2:$A$1058)-1))*E9850)))","v":""},{"$f":"IF(A9850=\"\",\"\",+IF(+A9850=D9850,+VLOOKUP(D9850,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9850,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9850=\"\",\"\",+VLOOKUP(+EOMONTH(+F9850,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9850=\"\",\"\",VLOOKUP(D9850,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9850=\"\",\"\",IF(A9850=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9850,-2)+15,Cenários!$A:$D,2,FALSE)>A9850,+VLOOKUP(+EOMONTH(+A9850,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9850,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9850=\"\",\"\",VLOOKUP(F9850,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9850=\"\",\"\",IF(WORKDAY(+A9850,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9850,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9851=\"\",\"\",+IF(+A9851=D9851,+E9851,((+G9851/E9851)^+((NETWORKDAYS(+D9851,A9851,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9851,F9851,Feriados!$A$2:$A$1058)-1))*E9851)))","v":""},{"$f":"IF(A9851=\"\",\"\",+IF(+A9851=D9851,+VLOOKUP(D9851,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9851,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9851=\"\",\"\",+VLOOKUP(+EOMONTH(+F9851,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9851=\"\",\"\",VLOOKUP(D9851,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9851=\"\",\"\",IF(A9851=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9851,-2)+15,Cenários!$A:$D,2,FALSE)>A9851,+VLOOKUP(+EOMONTH(+A9851,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9851,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9851=\"\",\"\",VLOOKUP(F9851,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9851=\"\",\"\",IF(WORKDAY(+A9851,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9851,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9852=\"\",\"\",+IF(+A9852=D9852,+E9852,((+G9852/E9852)^+((NETWORKDAYS(+D9852,A9852,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9852,F9852,Feriados!$A$2:$A$1058)-1))*E9852)))","v":""},{"$f":"IF(A9852=\"\",\"\",+IF(+A9852=D9852,+VLOOKUP(D9852,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9852,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9852=\"\",\"\",+VLOOKUP(+EOMONTH(+F9852,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9852=\"\",\"\",VLOOKUP(D9852,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9852=\"\",\"\",IF(A9852=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9852,-2)+15,Cenários!$A:$D,2,FALSE)>A9852,+VLOOKUP(+EOMONTH(+A9852,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9852,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9852=\"\",\"\",VLOOKUP(F9852,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9852=\"\",\"\",IF(WORKDAY(+A9852,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9852,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9853=\"\",\"\",+IF(+A9853=D9853,+E9853,((+G9853/E9853)^+((NETWORKDAYS(+D9853,A9853,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9853,F9853,Feriados!$A$2:$A$1058)-1))*E9853)))","v":""},{"$f":"IF(A9853=\"\",\"\",+IF(+A9853=D9853,+VLOOKUP(D9853,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9853,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9853=\"\",\"\",+VLOOKUP(+EOMONTH(+F9853,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9853=\"\",\"\",VLOOKUP(D9853,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9853=\"\",\"\",IF(A9853=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9853,-2)+15,Cenários!$A:$D,2,FALSE)>A9853,+VLOOKUP(+EOMONTH(+A9853,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9853,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9853=\"\",\"\",VLOOKUP(F9853,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9853=\"\",\"\",IF(WORKDAY(+A9853,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9853,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9854=\"\",\"\",+IF(+A9854=D9854,+E9854,((+G9854/E9854)^+((NETWORKDAYS(+D9854,A9854,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9854,F9854,Feriados!$A$2:$A$1058)-1))*E9854)))","v":""},{"$f":"IF(A9854=\"\",\"\",+IF(+A9854=D9854,+VLOOKUP(D9854,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9854,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9854=\"\",\"\",+VLOOKUP(+EOMONTH(+F9854,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9854=\"\",\"\",VLOOKUP(D9854,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9854=\"\",\"\",IF(A9854=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9854,-2)+15,Cenários!$A:$D,2,FALSE)>A9854,+VLOOKUP(+EOMONTH(+A9854,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9854,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9854=\"\",\"\",VLOOKUP(F9854,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9854=\"\",\"\",IF(WORKDAY(+A9854,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9854,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9855=\"\",\"\",+IF(+A9855=D9855,+E9855,((+G9855/E9855)^+((NETWORKDAYS(+D9855,A9855,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9855,F9855,Feriados!$A$2:$A$1058)-1))*E9855)))","v":""},{"$f":"IF(A9855=\"\",\"\",+IF(+A9855=D9855,+VLOOKUP(D9855,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9855,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9855=\"\",\"\",+VLOOKUP(+EOMONTH(+F9855,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9855=\"\",\"\",VLOOKUP(D9855,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9855=\"\",\"\",IF(A9855=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9855,-2)+15,Cenários!$A:$D,2,FALSE)>A9855,+VLOOKUP(+EOMONTH(+A9855,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9855,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9855=\"\",\"\",VLOOKUP(F9855,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9855=\"\",\"\",IF(WORKDAY(+A9855,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9855,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9856=\"\",\"\",+IF(+A9856=D9856,+E9856,((+G9856/E9856)^+((NETWORKDAYS(+D9856,A9856,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9856,F9856,Feriados!$A$2:$A$1058)-1))*E9856)))","v":""},{"$f":"IF(A9856=\"\",\"\",+IF(+A9856=D9856,+VLOOKUP(D9856,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9856,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9856=\"\",\"\",+VLOOKUP(+EOMONTH(+F9856,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9856=\"\",\"\",VLOOKUP(D9856,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9856=\"\",\"\",IF(A9856=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9856,-2)+15,Cenários!$A:$D,2,FALSE)>A9856,+VLOOKUP(+EOMONTH(+A9856,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9856,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9856=\"\",\"\",VLOOKUP(F9856,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9856=\"\",\"\",IF(WORKDAY(+A9856,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9856,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9857=\"\",\"\",+IF(+A9857=D9857,+E9857,((+G9857/E9857)^+((NETWORKDAYS(+D9857,A9857,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9857,F9857,Feriados!$A$2:$A$1058)-1))*E9857)))","v":""},{"$f":"IF(A9857=\"\",\"\",+IF(+A9857=D9857,+VLOOKUP(D9857,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9857,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9857=\"\",\"\",+VLOOKUP(+EOMONTH(+F9857,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9857=\"\",\"\",VLOOKUP(D9857,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9857=\"\",\"\",IF(A9857=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9857,-2)+15,Cenários!$A:$D,2,FALSE)>A9857,+VLOOKUP(+EOMONTH(+A9857,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9857,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9857=\"\",\"\",VLOOKUP(F9857,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9857=\"\",\"\",IF(WORKDAY(+A9857,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9857,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9858=\"\",\"\",+IF(+A9858=D9858,+E9858,((+G9858/E9858)^+((NETWORKDAYS(+D9858,A9858,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9858,F9858,Feriados!$A$2:$A$1058)-1))*E9858)))","v":""},{"$f":"IF(A9858=\"\",\"\",+IF(+A9858=D9858,+VLOOKUP(D9858,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9858,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9858=\"\",\"\",+VLOOKUP(+EOMONTH(+F9858,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9858=\"\",\"\",VLOOKUP(D9858,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9858=\"\",\"\",IF(A9858=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9858,-2)+15,Cenários!$A:$D,2,FALSE)>A9858,+VLOOKUP(+EOMONTH(+A9858,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9858,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9858=\"\",\"\",VLOOKUP(F9858,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9858=\"\",\"\",IF(WORKDAY(+A9858,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9858,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9859=\"\",\"\",+IF(+A9859=D9859,+E9859,((+G9859/E9859)^+((NETWORKDAYS(+D9859,A9859,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9859,F9859,Feriados!$A$2:$A$1058)-1))*E9859)))","v":""},{"$f":"IF(A9859=\"\",\"\",+IF(+A9859=D9859,+VLOOKUP(D9859,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9859,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9859=\"\",\"\",+VLOOKUP(+EOMONTH(+F9859,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9859=\"\",\"\",VLOOKUP(D9859,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9859=\"\",\"\",IF(A9859=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9859,-2)+15,Cenários!$A:$D,2,FALSE)>A9859,+VLOOKUP(+EOMONTH(+A9859,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9859,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9859=\"\",\"\",VLOOKUP(F9859,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9859=\"\",\"\",IF(WORKDAY(+A9859,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9859,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9860=\"\",\"\",+IF(+A9860=D9860,+E9860,((+G9860/E9860)^+((NETWORKDAYS(+D9860,A9860,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9860,F9860,Feriados!$A$2:$A$1058)-1))*E9860)))","v":""},{"$f":"IF(A9860=\"\",\"\",+IF(+A9860=D9860,+VLOOKUP(D9860,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9860,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9860=\"\",\"\",+VLOOKUP(+EOMONTH(+F9860,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9860=\"\",\"\",VLOOKUP(D9860,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9860=\"\",\"\",IF(A9860=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9860,-2)+15,Cenários!$A:$D,2,FALSE)>A9860,+VLOOKUP(+EOMONTH(+A9860,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9860,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9860=\"\",\"\",VLOOKUP(F9860,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9860=\"\",\"\",IF(WORKDAY(+A9860,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9860,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9861=\"\",\"\",+IF(+A9861=D9861,+E9861,((+G9861/E9861)^+((NETWORKDAYS(+D9861,A9861,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9861,F9861,Feriados!$A$2:$A$1058)-1))*E9861)))","v":""},{"$f":"IF(A9861=\"\",\"\",+IF(+A9861=D9861,+VLOOKUP(D9861,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9861,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9861=\"\",\"\",+VLOOKUP(+EOMONTH(+F9861,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9861=\"\",\"\",VLOOKUP(D9861,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9861=\"\",\"\",IF(A9861=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9861,-2)+15,Cenários!$A:$D,2,FALSE)>A9861,+VLOOKUP(+EOMONTH(+A9861,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9861,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9861=\"\",\"\",VLOOKUP(F9861,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9861=\"\",\"\",IF(WORKDAY(+A9861,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9861,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9862=\"\",\"\",+IF(+A9862=D9862,+E9862,((+G9862/E9862)^+((NETWORKDAYS(+D9862,A9862,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9862,F9862,Feriados!$A$2:$A$1058)-1))*E9862)))","v":""},{"$f":"IF(A9862=\"\",\"\",+IF(+A9862=D9862,+VLOOKUP(D9862,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9862,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9862=\"\",\"\",+VLOOKUP(+EOMONTH(+F9862,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9862=\"\",\"\",VLOOKUP(D9862,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9862=\"\",\"\",IF(A9862=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9862,-2)+15,Cenários!$A:$D,2,FALSE)>A9862,+VLOOKUP(+EOMONTH(+A9862,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9862,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9862=\"\",\"\",VLOOKUP(F9862,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9862=\"\",\"\",IF(WORKDAY(+A9862,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9862,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9863=\"\",\"\",+IF(+A9863=D9863,+E9863,((+G9863/E9863)^+((NETWORKDAYS(+D9863,A9863,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9863,F9863,Feriados!$A$2:$A$1058)-1))*E9863)))","v":""},{"$f":"IF(A9863=\"\",\"\",+IF(+A9863=D9863,+VLOOKUP(D9863,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9863,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9863=\"\",\"\",+VLOOKUP(+EOMONTH(+F9863,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9863=\"\",\"\",VLOOKUP(D9863,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9863=\"\",\"\",IF(A9863=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9863,-2)+15,Cenários!$A:$D,2,FALSE)>A9863,+VLOOKUP(+EOMONTH(+A9863,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9863,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9863=\"\",\"\",VLOOKUP(F9863,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9863=\"\",\"\",IF(WORKDAY(+A9863,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9863,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9864=\"\",\"\",+IF(+A9864=D9864,+E9864,((+G9864/E9864)^+((NETWORKDAYS(+D9864,A9864,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9864,F9864,Feriados!$A$2:$A$1058)-1))*E9864)))","v":""},{"$f":"IF(A9864=\"\",\"\",+IF(+A9864=D9864,+VLOOKUP(D9864,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9864,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9864=\"\",\"\",+VLOOKUP(+EOMONTH(+F9864,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9864=\"\",\"\",VLOOKUP(D9864,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9864=\"\",\"\",IF(A9864=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9864,-2)+15,Cenários!$A:$D,2,FALSE)>A9864,+VLOOKUP(+EOMONTH(+A9864,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9864,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9864=\"\",\"\",VLOOKUP(F9864,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9864=\"\",\"\",IF(WORKDAY(+A9864,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9864,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9865=\"\",\"\",+IF(+A9865=D9865,+E9865,((+G9865/E9865)^+((NETWORKDAYS(+D9865,A9865,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9865,F9865,Feriados!$A$2:$A$1058)-1))*E9865)))","v":""},{"$f":"IF(A9865=\"\",\"\",+IF(+A9865=D9865,+VLOOKUP(D9865,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9865,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9865=\"\",\"\",+VLOOKUP(+EOMONTH(+F9865,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9865=\"\",\"\",VLOOKUP(D9865,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9865=\"\",\"\",IF(A9865=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9865,-2)+15,Cenários!$A:$D,2,FALSE)>A9865,+VLOOKUP(+EOMONTH(+A9865,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9865,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9865=\"\",\"\",VLOOKUP(F9865,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9865=\"\",\"\",IF(WORKDAY(+A9865,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9865,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9866=\"\",\"\",+IF(+A9866=D9866,+E9866,((+G9866/E9866)^+((NETWORKDAYS(+D9866,A9866,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9866,F9866,Feriados!$A$2:$A$1058)-1))*E9866)))","v":""},{"$f":"IF(A9866=\"\",\"\",+IF(+A9866=D9866,+VLOOKUP(D9866,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9866,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9866=\"\",\"\",+VLOOKUP(+EOMONTH(+F9866,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9866=\"\",\"\",VLOOKUP(D9866,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9866=\"\",\"\",IF(A9866=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9866,-2)+15,Cenários!$A:$D,2,FALSE)>A9866,+VLOOKUP(+EOMONTH(+A9866,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9866,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9866=\"\",\"\",VLOOKUP(F9866,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9866=\"\",\"\",IF(WORKDAY(+A9866,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9866,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9867=\"\",\"\",+IF(+A9867=D9867,+E9867,((+G9867/E9867)^+((NETWORKDAYS(+D9867,A9867,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9867,F9867,Feriados!$A$2:$A$1058)-1))*E9867)))","v":""},{"$f":"IF(A9867=\"\",\"\",+IF(+A9867=D9867,+VLOOKUP(D9867,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9867,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9867=\"\",\"\",+VLOOKUP(+EOMONTH(+F9867,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9867=\"\",\"\",VLOOKUP(D9867,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9867=\"\",\"\",IF(A9867=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9867,-2)+15,Cenários!$A:$D,2,FALSE)>A9867,+VLOOKUP(+EOMONTH(+A9867,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9867,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9867=\"\",\"\",VLOOKUP(F9867,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9867=\"\",\"\",IF(WORKDAY(+A9867,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9867,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9868=\"\",\"\",+IF(+A9868=D9868,+E9868,((+G9868/E9868)^+((NETWORKDAYS(+D9868,A9868,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9868,F9868,Feriados!$A$2:$A$1058)-1))*E9868)))","v":""},{"$f":"IF(A9868=\"\",\"\",+IF(+A9868=D9868,+VLOOKUP(D9868,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9868,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9868=\"\",\"\",+VLOOKUP(+EOMONTH(+F9868,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9868=\"\",\"\",VLOOKUP(D9868,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9868=\"\",\"\",IF(A9868=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9868,-2)+15,Cenários!$A:$D,2,FALSE)>A9868,+VLOOKUP(+EOMONTH(+A9868,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9868,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9868=\"\",\"\",VLOOKUP(F9868,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9868=\"\",\"\",IF(WORKDAY(+A9868,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9868,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9869=\"\",\"\",+IF(+A9869=D9869,+E9869,((+G9869/E9869)^+((NETWORKDAYS(+D9869,A9869,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9869,F9869,Feriados!$A$2:$A$1058)-1))*E9869)))","v":""},{"$f":"IF(A9869=\"\",\"\",+IF(+A9869=D9869,+VLOOKUP(D9869,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9869,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9869=\"\",\"\",+VLOOKUP(+EOMONTH(+F9869,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9869=\"\",\"\",VLOOKUP(D9869,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9869=\"\",\"\",IF(A9869=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9869,-2)+15,Cenários!$A:$D,2,FALSE)>A9869,+VLOOKUP(+EOMONTH(+A9869,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9869,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9869=\"\",\"\",VLOOKUP(F9869,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9869=\"\",\"\",IF(WORKDAY(+A9869,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9869,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9870=\"\",\"\",+IF(+A9870=D9870,+E9870,((+G9870/E9870)^+((NETWORKDAYS(+D9870,A9870,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9870,F9870,Feriados!$A$2:$A$1058)-1))*E9870)))","v":""},{"$f":"IF(A9870=\"\",\"\",+IF(+A9870=D9870,+VLOOKUP(D9870,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9870,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9870=\"\",\"\",+VLOOKUP(+EOMONTH(+F9870,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9870=\"\",\"\",VLOOKUP(D9870,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9870=\"\",\"\",IF(A9870=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9870,-2)+15,Cenários!$A:$D,2,FALSE)>A9870,+VLOOKUP(+EOMONTH(+A9870,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9870,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9870=\"\",\"\",VLOOKUP(F9870,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9870=\"\",\"\",IF(WORKDAY(+A9870,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9870,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9871=\"\",\"\",+IF(+A9871=D9871,+E9871,((+G9871/E9871)^+((NETWORKDAYS(+D9871,A9871,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9871,F9871,Feriados!$A$2:$A$1058)-1))*E9871)))","v":""},{"$f":"IF(A9871=\"\",\"\",+IF(+A9871=D9871,+VLOOKUP(D9871,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9871,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9871=\"\",\"\",+VLOOKUP(+EOMONTH(+F9871,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9871=\"\",\"\",VLOOKUP(D9871,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9871=\"\",\"\",IF(A9871=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9871,-2)+15,Cenários!$A:$D,2,FALSE)>A9871,+VLOOKUP(+EOMONTH(+A9871,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9871,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9871=\"\",\"\",VLOOKUP(F9871,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9871=\"\",\"\",IF(WORKDAY(+A9871,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9871,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9872=\"\",\"\",+IF(+A9872=D9872,+E9872,((+G9872/E9872)^+((NETWORKDAYS(+D9872,A9872,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9872,F9872,Feriados!$A$2:$A$1058)-1))*E9872)))","v":""},{"$f":"IF(A9872=\"\",\"\",+IF(+A9872=D9872,+VLOOKUP(D9872,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9872,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9872=\"\",\"\",+VLOOKUP(+EOMONTH(+F9872,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9872=\"\",\"\",VLOOKUP(D9872,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9872=\"\",\"\",IF(A9872=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9872,-2)+15,Cenários!$A:$D,2,FALSE)>A9872,+VLOOKUP(+EOMONTH(+A9872,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9872,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9872=\"\",\"\",VLOOKUP(F9872,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9872=\"\",\"\",IF(WORKDAY(+A9872,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9872,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9873=\"\",\"\",+IF(+A9873=D9873,+E9873,((+G9873/E9873)^+((NETWORKDAYS(+D9873,A9873,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9873,F9873,Feriados!$A$2:$A$1058)-1))*E9873)))","v":""},{"$f":"IF(A9873=\"\",\"\",+IF(+A9873=D9873,+VLOOKUP(D9873,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9873,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9873=\"\",\"\",+VLOOKUP(+EOMONTH(+F9873,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9873=\"\",\"\",VLOOKUP(D9873,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9873=\"\",\"\",IF(A9873=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9873,-2)+15,Cenários!$A:$D,2,FALSE)>A9873,+VLOOKUP(+EOMONTH(+A9873,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9873,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9873=\"\",\"\",VLOOKUP(F9873,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9873=\"\",\"\",IF(WORKDAY(+A9873,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9873,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9874=\"\",\"\",+IF(+A9874=D9874,+E9874,((+G9874/E9874)^+((NETWORKDAYS(+D9874,A9874,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9874,F9874,Feriados!$A$2:$A$1058)-1))*E9874)))","v":""},{"$f":"IF(A9874=\"\",\"\",+IF(+A9874=D9874,+VLOOKUP(D9874,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9874,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9874=\"\",\"\",+VLOOKUP(+EOMONTH(+F9874,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9874=\"\",\"\",VLOOKUP(D9874,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9874=\"\",\"\",IF(A9874=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9874,-2)+15,Cenários!$A:$D,2,FALSE)>A9874,+VLOOKUP(+EOMONTH(+A9874,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9874,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9874=\"\",\"\",VLOOKUP(F9874,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9874=\"\",\"\",IF(WORKDAY(+A9874,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9874,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9875=\"\",\"\",+IF(+A9875=D9875,+E9875,((+G9875/E9875)^+((NETWORKDAYS(+D9875,A9875,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9875,F9875,Feriados!$A$2:$A$1058)-1))*E9875)))","v":""},{"$f":"IF(A9875=\"\",\"\",+IF(+A9875=D9875,+VLOOKUP(D9875,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9875,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9875=\"\",\"\",+VLOOKUP(+EOMONTH(+F9875,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9875=\"\",\"\",VLOOKUP(D9875,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9875=\"\",\"\",IF(A9875=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9875,-2)+15,Cenários!$A:$D,2,FALSE)>A9875,+VLOOKUP(+EOMONTH(+A9875,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9875,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9875=\"\",\"\",VLOOKUP(F9875,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9875=\"\",\"\",IF(WORKDAY(+A9875,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9875,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9876=\"\",\"\",+IF(+A9876=D9876,+E9876,((+G9876/E9876)^+((NETWORKDAYS(+D9876,A9876,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9876,F9876,Feriados!$A$2:$A$1058)-1))*E9876)))","v":""},{"$f":"IF(A9876=\"\",\"\",+IF(+A9876=D9876,+VLOOKUP(D9876,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9876,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9876=\"\",\"\",+VLOOKUP(+EOMONTH(+F9876,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9876=\"\",\"\",VLOOKUP(D9876,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9876=\"\",\"\",IF(A9876=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9876,-2)+15,Cenários!$A:$D,2,FALSE)>A9876,+VLOOKUP(+EOMONTH(+A9876,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9876,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9876=\"\",\"\",VLOOKUP(F9876,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9876=\"\",\"\",IF(WORKDAY(+A9876,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9876,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9877=\"\",\"\",+IF(+A9877=D9877,+E9877,((+G9877/E9877)^+((NETWORKDAYS(+D9877,A9877,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9877,F9877,Feriados!$A$2:$A$1058)-1))*E9877)))","v":""},{"$f":"IF(A9877=\"\",\"\",+IF(+A9877=D9877,+VLOOKUP(D9877,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9877,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9877=\"\",\"\",+VLOOKUP(+EOMONTH(+F9877,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9877=\"\",\"\",VLOOKUP(D9877,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9877=\"\",\"\",IF(A9877=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9877,-2)+15,Cenários!$A:$D,2,FALSE)>A9877,+VLOOKUP(+EOMONTH(+A9877,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9877,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9877=\"\",\"\",VLOOKUP(F9877,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9877=\"\",\"\",IF(WORKDAY(+A9877,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9877,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9878=\"\",\"\",+IF(+A9878=D9878,+E9878,((+G9878/E9878)^+((NETWORKDAYS(+D9878,A9878,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9878,F9878,Feriados!$A$2:$A$1058)-1))*E9878)))","v":""},{"$f":"IF(A9878=\"\",\"\",+IF(+A9878=D9878,+VLOOKUP(D9878,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9878,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9878=\"\",\"\",+VLOOKUP(+EOMONTH(+F9878,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9878=\"\",\"\",VLOOKUP(D9878,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9878=\"\",\"\",IF(A9878=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9878,-2)+15,Cenários!$A:$D,2,FALSE)>A9878,+VLOOKUP(+EOMONTH(+A9878,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9878,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9878=\"\",\"\",VLOOKUP(F9878,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9878=\"\",\"\",IF(WORKDAY(+A9878,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9878,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9879=\"\",\"\",+IF(+A9879=D9879,+E9879,((+G9879/E9879)^+((NETWORKDAYS(+D9879,A9879,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9879,F9879,Feriados!$A$2:$A$1058)-1))*E9879)))","v":""},{"$f":"IF(A9879=\"\",\"\",+IF(+A9879=D9879,+VLOOKUP(D9879,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9879,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9879=\"\",\"\",+VLOOKUP(+EOMONTH(+F9879,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9879=\"\",\"\",VLOOKUP(D9879,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9879=\"\",\"\",IF(A9879=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9879,-2)+15,Cenários!$A:$D,2,FALSE)>A9879,+VLOOKUP(+EOMONTH(+A9879,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9879,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9879=\"\",\"\",VLOOKUP(F9879,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9879=\"\",\"\",IF(WORKDAY(+A9879,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9879,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9880=\"\",\"\",+IF(+A9880=D9880,+E9880,((+G9880/E9880)^+((NETWORKDAYS(+D9880,A9880,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9880,F9880,Feriados!$A$2:$A$1058)-1))*E9880)))","v":""},{"$f":"IF(A9880=\"\",\"\",+IF(+A9880=D9880,+VLOOKUP(D9880,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9880,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9880=\"\",\"\",+VLOOKUP(+EOMONTH(+F9880,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9880=\"\",\"\",VLOOKUP(D9880,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9880=\"\",\"\",IF(A9880=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9880,-2)+15,Cenários!$A:$D,2,FALSE)>A9880,+VLOOKUP(+EOMONTH(+A9880,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9880,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9880=\"\",\"\",VLOOKUP(F9880,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9880=\"\",\"\",IF(WORKDAY(+A9880,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9880,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9881=\"\",\"\",+IF(+A9881=D9881,+E9881,((+G9881/E9881)^+((NETWORKDAYS(+D9881,A9881,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9881,F9881,Feriados!$A$2:$A$1058)-1))*E9881)))","v":""},{"$f":"IF(A9881=\"\",\"\",+IF(+A9881=D9881,+VLOOKUP(D9881,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9881,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9881=\"\",\"\",+VLOOKUP(+EOMONTH(+F9881,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9881=\"\",\"\",VLOOKUP(D9881,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9881=\"\",\"\",IF(A9881=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9881,-2)+15,Cenários!$A:$D,2,FALSE)>A9881,+VLOOKUP(+EOMONTH(+A9881,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9881,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9881=\"\",\"\",VLOOKUP(F9881,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9881=\"\",\"\",IF(WORKDAY(+A9881,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9881,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9882=\"\",\"\",+IF(+A9882=D9882,+E9882,((+G9882/E9882)^+((NETWORKDAYS(+D9882,A9882,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9882,F9882,Feriados!$A$2:$A$1058)-1))*E9882)))","v":""},{"$f":"IF(A9882=\"\",\"\",+IF(+A9882=D9882,+VLOOKUP(D9882,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9882,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9882=\"\",\"\",+VLOOKUP(+EOMONTH(+F9882,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9882=\"\",\"\",VLOOKUP(D9882,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9882=\"\",\"\",IF(A9882=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9882,-2)+15,Cenários!$A:$D,2,FALSE)>A9882,+VLOOKUP(+EOMONTH(+A9882,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9882,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9882=\"\",\"\",VLOOKUP(F9882,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9882=\"\",\"\",IF(WORKDAY(+A9882,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9882,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9883=\"\",\"\",+IF(+A9883=D9883,+E9883,((+G9883/E9883)^+((NETWORKDAYS(+D9883,A9883,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9883,F9883,Feriados!$A$2:$A$1058)-1))*E9883)))","v":""},{"$f":"IF(A9883=\"\",\"\",+IF(+A9883=D9883,+VLOOKUP(D9883,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9883,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9883=\"\",\"\",+VLOOKUP(+EOMONTH(+F9883,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9883=\"\",\"\",VLOOKUP(D9883,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9883=\"\",\"\",IF(A9883=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9883,-2)+15,Cenários!$A:$D,2,FALSE)>A9883,+VLOOKUP(+EOMONTH(+A9883,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9883,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9883=\"\",\"\",VLOOKUP(F9883,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9883=\"\",\"\",IF(WORKDAY(+A9883,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9883,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9884=\"\",\"\",+IF(+A9884=D9884,+E9884,((+G9884/E9884)^+((NETWORKDAYS(+D9884,A9884,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9884,F9884,Feriados!$A$2:$A$1058)-1))*E9884)))","v":""},{"$f":"IF(A9884=\"\",\"\",+IF(+A9884=D9884,+VLOOKUP(D9884,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9884,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9884=\"\",\"\",+VLOOKUP(+EOMONTH(+F9884,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9884=\"\",\"\",VLOOKUP(D9884,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9884=\"\",\"\",IF(A9884=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9884,-2)+15,Cenários!$A:$D,2,FALSE)>A9884,+VLOOKUP(+EOMONTH(+A9884,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9884,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9884=\"\",\"\",VLOOKUP(F9884,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9884=\"\",\"\",IF(WORKDAY(+A9884,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9884,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9885=\"\",\"\",+IF(+A9885=D9885,+E9885,((+G9885/E9885)^+((NETWORKDAYS(+D9885,A9885,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9885,F9885,Feriados!$A$2:$A$1058)-1))*E9885)))","v":""},{"$f":"IF(A9885=\"\",\"\",+IF(+A9885=D9885,+VLOOKUP(D9885,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9885,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9885=\"\",\"\",+VLOOKUP(+EOMONTH(+F9885,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9885=\"\",\"\",VLOOKUP(D9885,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9885=\"\",\"\",IF(A9885=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9885,-2)+15,Cenários!$A:$D,2,FALSE)>A9885,+VLOOKUP(+EOMONTH(+A9885,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9885,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9885=\"\",\"\",VLOOKUP(F9885,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9885=\"\",\"\",IF(WORKDAY(+A9885,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9885,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9886=\"\",\"\",+IF(+A9886=D9886,+E9886,((+G9886/E9886)^+((NETWORKDAYS(+D9886,A9886,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9886,F9886,Feriados!$A$2:$A$1058)-1))*E9886)))","v":""},{"$f":"IF(A9886=\"\",\"\",+IF(+A9886=D9886,+VLOOKUP(D9886,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9886,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9886=\"\",\"\",+VLOOKUP(+EOMONTH(+F9886,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9886=\"\",\"\",VLOOKUP(D9886,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9886=\"\",\"\",IF(A9886=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9886,-2)+15,Cenários!$A:$D,2,FALSE)>A9886,+VLOOKUP(+EOMONTH(+A9886,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9886,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9886=\"\",\"\",VLOOKUP(F9886,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9886=\"\",\"\",IF(WORKDAY(+A9886,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9886,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9887=\"\",\"\",+IF(+A9887=D9887,+E9887,((+G9887/E9887)^+((NETWORKDAYS(+D9887,A9887,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9887,F9887,Feriados!$A$2:$A$1058)-1))*E9887)))","v":""},{"$f":"IF(A9887=\"\",\"\",+IF(+A9887=D9887,+VLOOKUP(D9887,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9887,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9887=\"\",\"\",+VLOOKUP(+EOMONTH(+F9887,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9887=\"\",\"\",VLOOKUP(D9887,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9887=\"\",\"\",IF(A9887=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9887,-2)+15,Cenários!$A:$D,2,FALSE)>A9887,+VLOOKUP(+EOMONTH(+A9887,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9887,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9887=\"\",\"\",VLOOKUP(F9887,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9887=\"\",\"\",IF(WORKDAY(+A9887,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9887,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9888=\"\",\"\",+IF(+A9888=D9888,+E9888,((+G9888/E9888)^+((NETWORKDAYS(+D9888,A9888,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9888,F9888,Feriados!$A$2:$A$1058)-1))*E9888)))","v":""},{"$f":"IF(A9888=\"\",\"\",+IF(+A9888=D9888,+VLOOKUP(D9888,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9888,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9888=\"\",\"\",+VLOOKUP(+EOMONTH(+F9888,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9888=\"\",\"\",VLOOKUP(D9888,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9888=\"\",\"\",IF(A9888=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9888,-2)+15,Cenários!$A:$D,2,FALSE)>A9888,+VLOOKUP(+EOMONTH(+A9888,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9888,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9888=\"\",\"\",VLOOKUP(F9888,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9888=\"\",\"\",IF(WORKDAY(+A9888,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9888,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9889=\"\",\"\",+IF(+A9889=D9889,+E9889,((+G9889/E9889)^+((NETWORKDAYS(+D9889,A9889,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9889,F9889,Feriados!$A$2:$A$1058)-1))*E9889)))","v":""},{"$f":"IF(A9889=\"\",\"\",+IF(+A9889=D9889,+VLOOKUP(D9889,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9889,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9889=\"\",\"\",+VLOOKUP(+EOMONTH(+F9889,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9889=\"\",\"\",VLOOKUP(D9889,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9889=\"\",\"\",IF(A9889=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9889,-2)+15,Cenários!$A:$D,2,FALSE)>A9889,+VLOOKUP(+EOMONTH(+A9889,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9889,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9889=\"\",\"\",VLOOKUP(F9889,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9889=\"\",\"\",IF(WORKDAY(+A9889,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9889,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9890=\"\",\"\",+IF(+A9890=D9890,+E9890,((+G9890/E9890)^+((NETWORKDAYS(+D9890,A9890,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9890,F9890,Feriados!$A$2:$A$1058)-1))*E9890)))","v":""},{"$f":"IF(A9890=\"\",\"\",+IF(+A9890=D9890,+VLOOKUP(D9890,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9890,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9890=\"\",\"\",+VLOOKUP(+EOMONTH(+F9890,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9890=\"\",\"\",VLOOKUP(D9890,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9890=\"\",\"\",IF(A9890=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9890,-2)+15,Cenários!$A:$D,2,FALSE)>A9890,+VLOOKUP(+EOMONTH(+A9890,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9890,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9890=\"\",\"\",VLOOKUP(F9890,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9890=\"\",\"\",IF(WORKDAY(+A9890,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9890,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9891=\"\",\"\",+IF(+A9891=D9891,+E9891,((+G9891/E9891)^+((NETWORKDAYS(+D9891,A9891,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9891,F9891,Feriados!$A$2:$A$1058)-1))*E9891)))","v":""},{"$f":"IF(A9891=\"\",\"\",+IF(+A9891=D9891,+VLOOKUP(D9891,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9891,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9891=\"\",\"\",+VLOOKUP(+EOMONTH(+F9891,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9891=\"\",\"\",VLOOKUP(D9891,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9891=\"\",\"\",IF(A9891=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9891,-2)+15,Cenários!$A:$D,2,FALSE)>A9891,+VLOOKUP(+EOMONTH(+A9891,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9891,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9891=\"\",\"\",VLOOKUP(F9891,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9891=\"\",\"\",IF(WORKDAY(+A9891,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9891,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9892=\"\",\"\",+IF(+A9892=D9892,+E9892,((+G9892/E9892)^+((NETWORKDAYS(+D9892,A9892,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9892,F9892,Feriados!$A$2:$A$1058)-1))*E9892)))","v":""},{"$f":"IF(A9892=\"\",\"\",+IF(+A9892=D9892,+VLOOKUP(D9892,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9892,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9892=\"\",\"\",+VLOOKUP(+EOMONTH(+F9892,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9892=\"\",\"\",VLOOKUP(D9892,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9892=\"\",\"\",IF(A9892=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9892,-2)+15,Cenários!$A:$D,2,FALSE)>A9892,+VLOOKUP(+EOMONTH(+A9892,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9892,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9892=\"\",\"\",VLOOKUP(F9892,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9892=\"\",\"\",IF(WORKDAY(+A9892,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9892,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9893=\"\",\"\",+IF(+A9893=D9893,+E9893,((+G9893/E9893)^+((NETWORKDAYS(+D9893,A9893,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9893,F9893,Feriados!$A$2:$A$1058)-1))*E9893)))","v":""},{"$f":"IF(A9893=\"\",\"\",+IF(+A9893=D9893,+VLOOKUP(D9893,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9893,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9893=\"\",\"\",+VLOOKUP(+EOMONTH(+F9893,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9893=\"\",\"\",VLOOKUP(D9893,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9893=\"\",\"\",IF(A9893=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9893,-2)+15,Cenários!$A:$D,2,FALSE)>A9893,+VLOOKUP(+EOMONTH(+A9893,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9893,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9893=\"\",\"\",VLOOKUP(F9893,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9893=\"\",\"\",IF(WORKDAY(+A9893,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9893,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9894=\"\",\"\",+IF(+A9894=D9894,+E9894,((+G9894/E9894)^+((NETWORKDAYS(+D9894,A9894,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9894,F9894,Feriados!$A$2:$A$1058)-1))*E9894)))","v":""},{"$f":"IF(A9894=\"\",\"\",+IF(+A9894=D9894,+VLOOKUP(D9894,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9894,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9894=\"\",\"\",+VLOOKUP(+EOMONTH(+F9894,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9894=\"\",\"\",VLOOKUP(D9894,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9894=\"\",\"\",IF(A9894=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9894,-2)+15,Cenários!$A:$D,2,FALSE)>A9894,+VLOOKUP(+EOMONTH(+A9894,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9894,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9894=\"\",\"\",VLOOKUP(F9894,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9894=\"\",\"\",IF(WORKDAY(+A9894,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9894,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9895=\"\",\"\",+IF(+A9895=D9895,+E9895,((+G9895/E9895)^+((NETWORKDAYS(+D9895,A9895,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9895,F9895,Feriados!$A$2:$A$1058)-1))*E9895)))","v":""},{"$f":"IF(A9895=\"\",\"\",+IF(+A9895=D9895,+VLOOKUP(D9895,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9895,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9895=\"\",\"\",+VLOOKUP(+EOMONTH(+F9895,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9895=\"\",\"\",VLOOKUP(D9895,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9895=\"\",\"\",IF(A9895=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9895,-2)+15,Cenários!$A:$D,2,FALSE)>A9895,+VLOOKUP(+EOMONTH(+A9895,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9895,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9895=\"\",\"\",VLOOKUP(F9895,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9895=\"\",\"\",IF(WORKDAY(+A9895,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9895,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9896=\"\",\"\",+IF(+A9896=D9896,+E9896,((+G9896/E9896)^+((NETWORKDAYS(+D9896,A9896,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9896,F9896,Feriados!$A$2:$A$1058)-1))*E9896)))","v":""},{"$f":"IF(A9896=\"\",\"\",+IF(+A9896=D9896,+VLOOKUP(D9896,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9896,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9896=\"\",\"\",+VLOOKUP(+EOMONTH(+F9896,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9896=\"\",\"\",VLOOKUP(D9896,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9896=\"\",\"\",IF(A9896=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9896,-2)+15,Cenários!$A:$D,2,FALSE)>A9896,+VLOOKUP(+EOMONTH(+A9896,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9896,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9896=\"\",\"\",VLOOKUP(F9896,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9896=\"\",\"\",IF(WORKDAY(+A9896,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9896,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9897=\"\",\"\",+IF(+A9897=D9897,+E9897,((+G9897/E9897)^+((NETWORKDAYS(+D9897,A9897,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9897,F9897,Feriados!$A$2:$A$1058)-1))*E9897)))","v":""},{"$f":"IF(A9897=\"\",\"\",+IF(+A9897=D9897,+VLOOKUP(D9897,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9897,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9897=\"\",\"\",+VLOOKUP(+EOMONTH(+F9897,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9897=\"\",\"\",VLOOKUP(D9897,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9897=\"\",\"\",IF(A9897=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9897,-2)+15,Cenários!$A:$D,2,FALSE)>A9897,+VLOOKUP(+EOMONTH(+A9897,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9897,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9897=\"\",\"\",VLOOKUP(F9897,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9897=\"\",\"\",IF(WORKDAY(+A9897,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9897,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9898=\"\",\"\",+IF(+A9898=D9898,+E9898,((+G9898/E9898)^+((NETWORKDAYS(+D9898,A9898,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9898,F9898,Feriados!$A$2:$A$1058)-1))*E9898)))","v":""},{"$f":"IF(A9898=\"\",\"\",+IF(+A9898=D9898,+VLOOKUP(D9898,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9898,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9898=\"\",\"\",+VLOOKUP(+EOMONTH(+F9898,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9898=\"\",\"\",VLOOKUP(D9898,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9898=\"\",\"\",IF(A9898=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9898,-2)+15,Cenários!$A:$D,2,FALSE)>A9898,+VLOOKUP(+EOMONTH(+A9898,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9898,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9898=\"\",\"\",VLOOKUP(F9898,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9898=\"\",\"\",IF(WORKDAY(+A9898,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9898,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9899=\"\",\"\",+IF(+A9899=D9899,+E9899,((+G9899/E9899)^+((NETWORKDAYS(+D9899,A9899,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9899,F9899,Feriados!$A$2:$A$1058)-1))*E9899)))","v":""},{"$f":"IF(A9899=\"\",\"\",+IF(+A9899=D9899,+VLOOKUP(D9899,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9899,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9899=\"\",\"\",+VLOOKUP(+EOMONTH(+F9899,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9899=\"\",\"\",VLOOKUP(D9899,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9899=\"\",\"\",IF(A9899=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9899,-2)+15,Cenários!$A:$D,2,FALSE)>A9899,+VLOOKUP(+EOMONTH(+A9899,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9899,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9899=\"\",\"\",VLOOKUP(F9899,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9899=\"\",\"\",IF(WORKDAY(+A9899,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9899,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9900=\"\",\"\",+IF(+A9900=D9900,+E9900,((+G9900/E9900)^+((NETWORKDAYS(+D9900,A9900,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9900,F9900,Feriados!$A$2:$A$1058)-1))*E9900)))","v":""},{"$f":"IF(A9900=\"\",\"\",+IF(+A9900=D9900,+VLOOKUP(D9900,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9900,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9900=\"\",\"\",+VLOOKUP(+EOMONTH(+F9900,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9900=\"\",\"\",VLOOKUP(D9900,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9900=\"\",\"\",IF(A9900=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9900,-2)+15,Cenários!$A:$D,2,FALSE)>A9900,+VLOOKUP(+EOMONTH(+A9900,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9900,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9900=\"\",\"\",VLOOKUP(F9900,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9900=\"\",\"\",IF(WORKDAY(+A9900,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9900,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9901=\"\",\"\",+IF(+A9901=D9901,+E9901,((+G9901/E9901)^+((NETWORKDAYS(+D9901,A9901,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9901,F9901,Feriados!$A$2:$A$1058)-1))*E9901)))","v":""},{"$f":"IF(A9901=\"\",\"\",+IF(+A9901=D9901,+VLOOKUP(D9901,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9901,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9901=\"\",\"\",+VLOOKUP(+EOMONTH(+F9901,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9901=\"\",\"\",VLOOKUP(D9901,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9901=\"\",\"\",IF(A9901=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9901,-2)+15,Cenários!$A:$D,2,FALSE)>A9901,+VLOOKUP(+EOMONTH(+A9901,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9901,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9901=\"\",\"\",VLOOKUP(F9901,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9901=\"\",\"\",IF(WORKDAY(+A9901,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9901,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9902=\"\",\"\",+IF(+A9902=D9902,+E9902,((+G9902/E9902)^+((NETWORKDAYS(+D9902,A9902,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9902,F9902,Feriados!$A$2:$A$1058)-1))*E9902)))","v":""},{"$f":"IF(A9902=\"\",\"\",+IF(+A9902=D9902,+VLOOKUP(D9902,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9902,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9902=\"\",\"\",+VLOOKUP(+EOMONTH(+F9902,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9902=\"\",\"\",VLOOKUP(D9902,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9902=\"\",\"\",IF(A9902=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9902,-2)+15,Cenários!$A:$D,2,FALSE)>A9902,+VLOOKUP(+EOMONTH(+A9902,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9902,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9902=\"\",\"\",VLOOKUP(F9902,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9902=\"\",\"\",IF(WORKDAY(+A9902,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9902,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9903=\"\",\"\",+IF(+A9903=D9903,+E9903,((+G9903/E9903)^+((NETWORKDAYS(+D9903,A9903,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9903,F9903,Feriados!$A$2:$A$1058)-1))*E9903)))","v":""},{"$f":"IF(A9903=\"\",\"\",+IF(+A9903=D9903,+VLOOKUP(D9903,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9903,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9903=\"\",\"\",+VLOOKUP(+EOMONTH(+F9903,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9903=\"\",\"\",VLOOKUP(D9903,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9903=\"\",\"\",IF(A9903=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9903,-2)+15,Cenários!$A:$D,2,FALSE)>A9903,+VLOOKUP(+EOMONTH(+A9903,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9903,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9903=\"\",\"\",VLOOKUP(F9903,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9903=\"\",\"\",IF(WORKDAY(+A9903,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9903,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9904=\"\",\"\",+IF(+A9904=D9904,+E9904,((+G9904/E9904)^+((NETWORKDAYS(+D9904,A9904,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9904,F9904,Feriados!$A$2:$A$1058)-1))*E9904)))","v":""},{"$f":"IF(A9904=\"\",\"\",+IF(+A9904=D9904,+VLOOKUP(D9904,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9904,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9904=\"\",\"\",+VLOOKUP(+EOMONTH(+F9904,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9904=\"\",\"\",VLOOKUP(D9904,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9904=\"\",\"\",IF(A9904=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9904,-2)+15,Cenários!$A:$D,2,FALSE)>A9904,+VLOOKUP(+EOMONTH(+A9904,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9904,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9904=\"\",\"\",VLOOKUP(F9904,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9904=\"\",\"\",IF(WORKDAY(+A9904,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9904,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9905=\"\",\"\",+IF(+A9905=D9905,+E9905,((+G9905/E9905)^+((NETWORKDAYS(+D9905,A9905,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9905,F9905,Feriados!$A$2:$A$1058)-1))*E9905)))","v":""},{"$f":"IF(A9905=\"\",\"\",+IF(+A9905=D9905,+VLOOKUP(D9905,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9905,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9905=\"\",\"\",+VLOOKUP(+EOMONTH(+F9905,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9905=\"\",\"\",VLOOKUP(D9905,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9905=\"\",\"\",IF(A9905=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9905,-2)+15,Cenários!$A:$D,2,FALSE)>A9905,+VLOOKUP(+EOMONTH(+A9905,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9905,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9905=\"\",\"\",VLOOKUP(F9905,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9905=\"\",\"\",IF(WORKDAY(+A9905,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9905,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9906=\"\",\"\",+IF(+A9906=D9906,+E9906,((+G9906/E9906)^+((NETWORKDAYS(+D9906,A9906,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9906,F9906,Feriados!$A$2:$A$1058)-1))*E9906)))","v":""},{"$f":"IF(A9906=\"\",\"\",+IF(+A9906=D9906,+VLOOKUP(D9906,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9906,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9906=\"\",\"\",+VLOOKUP(+EOMONTH(+F9906,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9906=\"\",\"\",VLOOKUP(D9906,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9906=\"\",\"\",IF(A9906=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9906,-2)+15,Cenários!$A:$D,2,FALSE)>A9906,+VLOOKUP(+EOMONTH(+A9906,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9906,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9906=\"\",\"\",VLOOKUP(F9906,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9906=\"\",\"\",IF(WORKDAY(+A9906,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9906,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9907=\"\",\"\",+IF(+A9907=D9907,+E9907,((+G9907/E9907)^+((NETWORKDAYS(+D9907,A9907,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9907,F9907,Feriados!$A$2:$A$1058)-1))*E9907)))","v":""},{"$f":"IF(A9907=\"\",\"\",+IF(+A9907=D9907,+VLOOKUP(D9907,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9907,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9907=\"\",\"\",+VLOOKUP(+EOMONTH(+F9907,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9907=\"\",\"\",VLOOKUP(D9907,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9907=\"\",\"\",IF(A9907=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9907,-2)+15,Cenários!$A:$D,2,FALSE)>A9907,+VLOOKUP(+EOMONTH(+A9907,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9907,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9907=\"\",\"\",VLOOKUP(F9907,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9907=\"\",\"\",IF(WORKDAY(+A9907,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9907,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9908=\"\",\"\",+IF(+A9908=D9908,+E9908,((+G9908/E9908)^+((NETWORKDAYS(+D9908,A9908,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9908,F9908,Feriados!$A$2:$A$1058)-1))*E9908)))","v":""},{"$f":"IF(A9908=\"\",\"\",+IF(+A9908=D9908,+VLOOKUP(D9908,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9908,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9908=\"\",\"\",+VLOOKUP(+EOMONTH(+F9908,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9908=\"\",\"\",VLOOKUP(D9908,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9908=\"\",\"\",IF(A9908=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9908,-2)+15,Cenários!$A:$D,2,FALSE)>A9908,+VLOOKUP(+EOMONTH(+A9908,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9908,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9908=\"\",\"\",VLOOKUP(F9908,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9908=\"\",\"\",IF(WORKDAY(+A9908,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9908,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9909=\"\",\"\",+IF(+A9909=D9909,+E9909,((+G9909/E9909)^+((NETWORKDAYS(+D9909,A9909,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9909,F9909,Feriados!$A$2:$A$1058)-1))*E9909)))","v":""},{"$f":"IF(A9909=\"\",\"\",+IF(+A9909=D9909,+VLOOKUP(D9909,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9909,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9909=\"\",\"\",+VLOOKUP(+EOMONTH(+F9909,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9909=\"\",\"\",VLOOKUP(D9909,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9909=\"\",\"\",IF(A9909=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9909,-2)+15,Cenários!$A:$D,2,FALSE)>A9909,+VLOOKUP(+EOMONTH(+A9909,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9909,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9909=\"\",\"\",VLOOKUP(F9909,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9909=\"\",\"\",IF(WORKDAY(+A9909,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9909,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9910=\"\",\"\",+IF(+A9910=D9910,+E9910,((+G9910/E9910)^+((NETWORKDAYS(+D9910,A9910,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9910,F9910,Feriados!$A$2:$A$1058)-1))*E9910)))","v":""},{"$f":"IF(A9910=\"\",\"\",+IF(+A9910=D9910,+VLOOKUP(D9910,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9910,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9910=\"\",\"\",+VLOOKUP(+EOMONTH(+F9910,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9910=\"\",\"\",VLOOKUP(D9910,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9910=\"\",\"\",IF(A9910=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9910,-2)+15,Cenários!$A:$D,2,FALSE)>A9910,+VLOOKUP(+EOMONTH(+A9910,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9910,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9910=\"\",\"\",VLOOKUP(F9910,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9910=\"\",\"\",IF(WORKDAY(+A9910,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9910,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9911=\"\",\"\",+IF(+A9911=D9911,+E9911,((+G9911/E9911)^+((NETWORKDAYS(+D9911,A9911,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9911,F9911,Feriados!$A$2:$A$1058)-1))*E9911)))","v":""},{"$f":"IF(A9911=\"\",\"\",+IF(+A9911=D9911,+VLOOKUP(D9911,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9911,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9911=\"\",\"\",+VLOOKUP(+EOMONTH(+F9911,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9911=\"\",\"\",VLOOKUP(D9911,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9911=\"\",\"\",IF(A9911=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9911,-2)+15,Cenários!$A:$D,2,FALSE)>A9911,+VLOOKUP(+EOMONTH(+A9911,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9911,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9911=\"\",\"\",VLOOKUP(F9911,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9911=\"\",\"\",IF(WORKDAY(+A9911,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9911,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9912=\"\",\"\",+IF(+A9912=D9912,+E9912,((+G9912/E9912)^+((NETWORKDAYS(+D9912,A9912,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9912,F9912,Feriados!$A$2:$A$1058)-1))*E9912)))","v":""},{"$f":"IF(A9912=\"\",\"\",+IF(+A9912=D9912,+VLOOKUP(D9912,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9912,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9912=\"\",\"\",+VLOOKUP(+EOMONTH(+F9912,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9912=\"\",\"\",VLOOKUP(D9912,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9912=\"\",\"\",IF(A9912=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9912,-2)+15,Cenários!$A:$D,2,FALSE)>A9912,+VLOOKUP(+EOMONTH(+A9912,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9912,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9912=\"\",\"\",VLOOKUP(F9912,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9912=\"\",\"\",IF(WORKDAY(+A9912,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9912,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9913=\"\",\"\",+IF(+A9913=D9913,+E9913,((+G9913/E9913)^+((NETWORKDAYS(+D9913,A9913,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9913,F9913,Feriados!$A$2:$A$1058)-1))*E9913)))","v":""},{"$f":"IF(A9913=\"\",\"\",+IF(+A9913=D9913,+VLOOKUP(D9913,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9913,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9913=\"\",\"\",+VLOOKUP(+EOMONTH(+F9913,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9913=\"\",\"\",VLOOKUP(D9913,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9913=\"\",\"\",IF(A9913=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9913,-2)+15,Cenários!$A:$D,2,FALSE)>A9913,+VLOOKUP(+EOMONTH(+A9913,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9913,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9913=\"\",\"\",VLOOKUP(F9913,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9913=\"\",\"\",IF(WORKDAY(+A9913,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9913,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9914=\"\",\"\",+IF(+A9914=D9914,+E9914,((+G9914/E9914)^+((NETWORKDAYS(+D9914,A9914,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9914,F9914,Feriados!$A$2:$A$1058)-1))*E9914)))","v":""},{"$f":"IF(A9914=\"\",\"\",+IF(+A9914=D9914,+VLOOKUP(D9914,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9914,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9914=\"\",\"\",+VLOOKUP(+EOMONTH(+F9914,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9914=\"\",\"\",VLOOKUP(D9914,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9914=\"\",\"\",IF(A9914=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9914,-2)+15,Cenários!$A:$D,2,FALSE)>A9914,+VLOOKUP(+EOMONTH(+A9914,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9914,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9914=\"\",\"\",VLOOKUP(F9914,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9914=\"\",\"\",IF(WORKDAY(+A9914,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9914,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9915=\"\",\"\",+IF(+A9915=D9915,+E9915,((+G9915/E9915)^+((NETWORKDAYS(+D9915,A9915,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9915,F9915,Feriados!$A$2:$A$1058)-1))*E9915)))","v":""},{"$f":"IF(A9915=\"\",\"\",+IF(+A9915=D9915,+VLOOKUP(D9915,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9915,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9915=\"\",\"\",+VLOOKUP(+EOMONTH(+F9915,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9915=\"\",\"\",VLOOKUP(D9915,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9915=\"\",\"\",IF(A9915=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9915,-2)+15,Cenários!$A:$D,2,FALSE)>A9915,+VLOOKUP(+EOMONTH(+A9915,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9915,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9915=\"\",\"\",VLOOKUP(F9915,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9915=\"\",\"\",IF(WORKDAY(+A9915,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9915,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9916=\"\",\"\",+IF(+A9916=D9916,+E9916,((+G9916/E9916)^+((NETWORKDAYS(+D9916,A9916,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9916,F9916,Feriados!$A$2:$A$1058)-1))*E9916)))","v":""},{"$f":"IF(A9916=\"\",\"\",+IF(+A9916=D9916,+VLOOKUP(D9916,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9916,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9916=\"\",\"\",+VLOOKUP(+EOMONTH(+F9916,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9916=\"\",\"\",VLOOKUP(D9916,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9916=\"\",\"\",IF(A9916=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9916,-2)+15,Cenários!$A:$D,2,FALSE)>A9916,+VLOOKUP(+EOMONTH(+A9916,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9916,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9916=\"\",\"\",VLOOKUP(F9916,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9916=\"\",\"\",IF(WORKDAY(+A9916,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9916,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9917=\"\",\"\",+IF(+A9917=D9917,+E9917,((+G9917/E9917)^+((NETWORKDAYS(+D9917,A9917,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9917,F9917,Feriados!$A$2:$A$1058)-1))*E9917)))","v":""},{"$f":"IF(A9917=\"\",\"\",+IF(+A9917=D9917,+VLOOKUP(D9917,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9917,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9917=\"\",\"\",+VLOOKUP(+EOMONTH(+F9917,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9917=\"\",\"\",VLOOKUP(D9917,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9917=\"\",\"\",IF(A9917=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9917,-2)+15,Cenários!$A:$D,2,FALSE)>A9917,+VLOOKUP(+EOMONTH(+A9917,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9917,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9917=\"\",\"\",VLOOKUP(F9917,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9917=\"\",\"\",IF(WORKDAY(+A9917,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9917,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9918=\"\",\"\",+IF(+A9918=D9918,+E9918,((+G9918/E9918)^+((NETWORKDAYS(+D9918,A9918,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9918,F9918,Feriados!$A$2:$A$1058)-1))*E9918)))","v":""},{"$f":"IF(A9918=\"\",\"\",+IF(+A9918=D9918,+VLOOKUP(D9918,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9918,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9918=\"\",\"\",+VLOOKUP(+EOMONTH(+F9918,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9918=\"\",\"\",VLOOKUP(D9918,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9918=\"\",\"\",IF(A9918=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9918,-2)+15,Cenários!$A:$D,2,FALSE)>A9918,+VLOOKUP(+EOMONTH(+A9918,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9918,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9918=\"\",\"\",VLOOKUP(F9918,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9918=\"\",\"\",IF(WORKDAY(+A9918,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9918,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9919=\"\",\"\",+IF(+A9919=D9919,+E9919,((+G9919/E9919)^+((NETWORKDAYS(+D9919,A9919,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9919,F9919,Feriados!$A$2:$A$1058)-1))*E9919)))","v":""},{"$f":"IF(A9919=\"\",\"\",+IF(+A9919=D9919,+VLOOKUP(D9919,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9919,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9919=\"\",\"\",+VLOOKUP(+EOMONTH(+F9919,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9919=\"\",\"\",VLOOKUP(D9919,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9919=\"\",\"\",IF(A9919=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9919,-2)+15,Cenários!$A:$D,2,FALSE)>A9919,+VLOOKUP(+EOMONTH(+A9919,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9919,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9919=\"\",\"\",VLOOKUP(F9919,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9919=\"\",\"\",IF(WORKDAY(+A9919,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9919,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9920=\"\",\"\",+IF(+A9920=D9920,+E9920,((+G9920/E9920)^+((NETWORKDAYS(+D9920,A9920,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9920,F9920,Feriados!$A$2:$A$1058)-1))*E9920)))","v":""},{"$f":"IF(A9920=\"\",\"\",+IF(+A9920=D9920,+VLOOKUP(D9920,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9920,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9920=\"\",\"\",+VLOOKUP(+EOMONTH(+F9920,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9920=\"\",\"\",VLOOKUP(D9920,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9920=\"\",\"\",IF(A9920=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9920,-2)+15,Cenários!$A:$D,2,FALSE)>A9920,+VLOOKUP(+EOMONTH(+A9920,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9920,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9920=\"\",\"\",VLOOKUP(F9920,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9920=\"\",\"\",IF(WORKDAY(+A9920,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9920,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9921=\"\",\"\",+IF(+A9921=D9921,+E9921,((+G9921/E9921)^+((NETWORKDAYS(+D9921,A9921,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9921,F9921,Feriados!$A$2:$A$1058)-1))*E9921)))","v":""},{"$f":"IF(A9921=\"\",\"\",+IF(+A9921=D9921,+VLOOKUP(D9921,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9921,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9921=\"\",\"\",+VLOOKUP(+EOMONTH(+F9921,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9921=\"\",\"\",VLOOKUP(D9921,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9921=\"\",\"\",IF(A9921=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9921,-2)+15,Cenários!$A:$D,2,FALSE)>A9921,+VLOOKUP(+EOMONTH(+A9921,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9921,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9921=\"\",\"\",VLOOKUP(F9921,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9921=\"\",\"\",IF(WORKDAY(+A9921,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9921,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9922=\"\",\"\",+IF(+A9922=D9922,+E9922,((+G9922/E9922)^+((NETWORKDAYS(+D9922,A9922,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9922,F9922,Feriados!$A$2:$A$1058)-1))*E9922)))","v":""},{"$f":"IF(A9922=\"\",\"\",+IF(+A9922=D9922,+VLOOKUP(D9922,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9922,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9922=\"\",\"\",+VLOOKUP(+EOMONTH(+F9922,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9922=\"\",\"\",VLOOKUP(D9922,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9922=\"\",\"\",IF(A9922=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9922,-2)+15,Cenários!$A:$D,2,FALSE)>A9922,+VLOOKUP(+EOMONTH(+A9922,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9922,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9922=\"\",\"\",VLOOKUP(F9922,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9922=\"\",\"\",IF(WORKDAY(+A9922,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9922,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9923=\"\",\"\",+IF(+A9923=D9923,+E9923,((+G9923/E9923)^+((NETWORKDAYS(+D9923,A9923,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9923,F9923,Feriados!$A$2:$A$1058)-1))*E9923)))","v":""},{"$f":"IF(A9923=\"\",\"\",+IF(+A9923=D9923,+VLOOKUP(D9923,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9923,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9923=\"\",\"\",+VLOOKUP(+EOMONTH(+F9923,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9923=\"\",\"\",VLOOKUP(D9923,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9923=\"\",\"\",IF(A9923=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9923,-2)+15,Cenários!$A:$D,2,FALSE)>A9923,+VLOOKUP(+EOMONTH(+A9923,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9923,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9923=\"\",\"\",VLOOKUP(F9923,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9923=\"\",\"\",IF(WORKDAY(+A9923,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9923,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9924=\"\",\"\",+IF(+A9924=D9924,+E9924,((+G9924/E9924)^+((NETWORKDAYS(+D9924,A9924,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9924,F9924,Feriados!$A$2:$A$1058)-1))*E9924)))","v":""},{"$f":"IF(A9924=\"\",\"\",+IF(+A9924=D9924,+VLOOKUP(D9924,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9924,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9924=\"\",\"\",+VLOOKUP(+EOMONTH(+F9924,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9924=\"\",\"\",VLOOKUP(D9924,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9924=\"\",\"\",IF(A9924=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9924,-2)+15,Cenários!$A:$D,2,FALSE)>A9924,+VLOOKUP(+EOMONTH(+A9924,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9924,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9924=\"\",\"\",VLOOKUP(F9924,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9924=\"\",\"\",IF(WORKDAY(+A9924,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9924,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9925=\"\",\"\",+IF(+A9925=D9925,+E9925,((+G9925/E9925)^+((NETWORKDAYS(+D9925,A9925,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9925,F9925,Feriados!$A$2:$A$1058)-1))*E9925)))","v":""},{"$f":"IF(A9925=\"\",\"\",+IF(+A9925=D9925,+VLOOKUP(D9925,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9925,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9925=\"\",\"\",+VLOOKUP(+EOMONTH(+F9925,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9925=\"\",\"\",VLOOKUP(D9925,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9925=\"\",\"\",IF(A9925=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9925,-2)+15,Cenários!$A:$D,2,FALSE)>A9925,+VLOOKUP(+EOMONTH(+A9925,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9925,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9925=\"\",\"\",VLOOKUP(F9925,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9925=\"\",\"\",IF(WORKDAY(+A9925,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9925,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9926=\"\",\"\",+IF(+A9926=D9926,+E9926,((+G9926/E9926)^+((NETWORKDAYS(+D9926,A9926,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9926,F9926,Feriados!$A$2:$A$1058)-1))*E9926)))","v":""},{"$f":"IF(A9926=\"\",\"\",+IF(+A9926=D9926,+VLOOKUP(D9926,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9926,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9926=\"\",\"\",+VLOOKUP(+EOMONTH(+F9926,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9926=\"\",\"\",VLOOKUP(D9926,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9926=\"\",\"\",IF(A9926=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9926,-2)+15,Cenários!$A:$D,2,FALSE)>A9926,+VLOOKUP(+EOMONTH(+A9926,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9926,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9926=\"\",\"\",VLOOKUP(F9926,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9926=\"\",\"\",IF(WORKDAY(+A9926,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9926,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9927=\"\",\"\",+IF(+A9927=D9927,+E9927,((+G9927/E9927)^+((NETWORKDAYS(+D9927,A9927,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9927,F9927,Feriados!$A$2:$A$1058)-1))*E9927)))","v":""},{"$f":"IF(A9927=\"\",\"\",+IF(+A9927=D9927,+VLOOKUP(D9927,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9927,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9927=\"\",\"\",+VLOOKUP(+EOMONTH(+F9927,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9927=\"\",\"\",VLOOKUP(D9927,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9927=\"\",\"\",IF(A9927=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9927,-2)+15,Cenários!$A:$D,2,FALSE)>A9927,+VLOOKUP(+EOMONTH(+A9927,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9927,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9927=\"\",\"\",VLOOKUP(F9927,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9927=\"\",\"\",IF(WORKDAY(+A9927,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9927,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9928=\"\",\"\",+IF(+A9928=D9928,+E9928,((+G9928/E9928)^+((NETWORKDAYS(+D9928,A9928,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9928,F9928,Feriados!$A$2:$A$1058)-1))*E9928)))","v":""},{"$f":"IF(A9928=\"\",\"\",+IF(+A9928=D9928,+VLOOKUP(D9928,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9928,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9928=\"\",\"\",+VLOOKUP(+EOMONTH(+F9928,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9928=\"\",\"\",VLOOKUP(D9928,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9928=\"\",\"\",IF(A9928=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9928,-2)+15,Cenários!$A:$D,2,FALSE)>A9928,+VLOOKUP(+EOMONTH(+A9928,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9928,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9928=\"\",\"\",VLOOKUP(F9928,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9928=\"\",\"\",IF(WORKDAY(+A9928,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9928,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9929=\"\",\"\",+IF(+A9929=D9929,+E9929,((+G9929/E9929)^+((NETWORKDAYS(+D9929,A9929,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9929,F9929,Feriados!$A$2:$A$1058)-1))*E9929)))","v":""},{"$f":"IF(A9929=\"\",\"\",+IF(+A9929=D9929,+VLOOKUP(D9929,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9929,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9929=\"\",\"\",+VLOOKUP(+EOMONTH(+F9929,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9929=\"\",\"\",VLOOKUP(D9929,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9929=\"\",\"\",IF(A9929=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9929,-2)+15,Cenários!$A:$D,2,FALSE)>A9929,+VLOOKUP(+EOMONTH(+A9929,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9929,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9929=\"\",\"\",VLOOKUP(F9929,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9929=\"\",\"\",IF(WORKDAY(+A9929,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9929,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9930=\"\",\"\",+IF(+A9930=D9930,+E9930,((+G9930/E9930)^+((NETWORKDAYS(+D9930,A9930,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9930,F9930,Feriados!$A$2:$A$1058)-1))*E9930)))","v":""},{"$f":"IF(A9930=\"\",\"\",+IF(+A9930=D9930,+VLOOKUP(D9930,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9930,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9930=\"\",\"\",+VLOOKUP(+EOMONTH(+F9930,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9930=\"\",\"\",VLOOKUP(D9930,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9930=\"\",\"\",IF(A9930=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9930,-2)+15,Cenários!$A:$D,2,FALSE)>A9930,+VLOOKUP(+EOMONTH(+A9930,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9930,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9930=\"\",\"\",VLOOKUP(F9930,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9930=\"\",\"\",IF(WORKDAY(+A9930,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9930,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9931=\"\",\"\",+IF(+A9931=D9931,+E9931,((+G9931/E9931)^+((NETWORKDAYS(+D9931,A9931,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9931,F9931,Feriados!$A$2:$A$1058)-1))*E9931)))","v":""},{"$f":"IF(A9931=\"\",\"\",+IF(+A9931=D9931,+VLOOKUP(D9931,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9931,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9931=\"\",\"\",+VLOOKUP(+EOMONTH(+F9931,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9931=\"\",\"\",VLOOKUP(D9931,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9931=\"\",\"\",IF(A9931=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9931,-2)+15,Cenários!$A:$D,2,FALSE)>A9931,+VLOOKUP(+EOMONTH(+A9931,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9931,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9931=\"\",\"\",VLOOKUP(F9931,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9931=\"\",\"\",IF(WORKDAY(+A9931,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9931,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9932=\"\",\"\",+IF(+A9932=D9932,+E9932,((+G9932/E9932)^+((NETWORKDAYS(+D9932,A9932,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9932,F9932,Feriados!$A$2:$A$1058)-1))*E9932)))","v":""},{"$f":"IF(A9932=\"\",\"\",+IF(+A9932=D9932,+VLOOKUP(D9932,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9932,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9932=\"\",\"\",+VLOOKUP(+EOMONTH(+F9932,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9932=\"\",\"\",VLOOKUP(D9932,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9932=\"\",\"\",IF(A9932=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9932,-2)+15,Cenários!$A:$D,2,FALSE)>A9932,+VLOOKUP(+EOMONTH(+A9932,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9932,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9932=\"\",\"\",VLOOKUP(F9932,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9932=\"\",\"\",IF(WORKDAY(+A9932,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9932,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9933=\"\",\"\",+IF(+A9933=D9933,+E9933,((+G9933/E9933)^+((NETWORKDAYS(+D9933,A9933,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9933,F9933,Feriados!$A$2:$A$1058)-1))*E9933)))","v":""},{"$f":"IF(A9933=\"\",\"\",+IF(+A9933=D9933,+VLOOKUP(D9933,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9933,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9933=\"\",\"\",+VLOOKUP(+EOMONTH(+F9933,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9933=\"\",\"\",VLOOKUP(D9933,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9933=\"\",\"\",IF(A9933=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9933,-2)+15,Cenários!$A:$D,2,FALSE)>A9933,+VLOOKUP(+EOMONTH(+A9933,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9933,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9933=\"\",\"\",VLOOKUP(F9933,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9933=\"\",\"\",IF(WORKDAY(+A9933,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9933,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9934=\"\",\"\",+IF(+A9934=D9934,+E9934,((+G9934/E9934)^+((NETWORKDAYS(+D9934,A9934,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9934,F9934,Feriados!$A$2:$A$1058)-1))*E9934)))","v":""},{"$f":"IF(A9934=\"\",\"\",+IF(+A9934=D9934,+VLOOKUP(D9934,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9934,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9934=\"\",\"\",+VLOOKUP(+EOMONTH(+F9934,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9934=\"\",\"\",VLOOKUP(D9934,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9934=\"\",\"\",IF(A9934=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9934,-2)+15,Cenários!$A:$D,2,FALSE)>A9934,+VLOOKUP(+EOMONTH(+A9934,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9934,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9934=\"\",\"\",VLOOKUP(F9934,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9934=\"\",\"\",IF(WORKDAY(+A9934,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9934,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9935=\"\",\"\",+IF(+A9935=D9935,+E9935,((+G9935/E9935)^+((NETWORKDAYS(+D9935,A9935,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9935,F9935,Feriados!$A$2:$A$1058)-1))*E9935)))","v":""},{"$f":"IF(A9935=\"\",\"\",+IF(+A9935=D9935,+VLOOKUP(D9935,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9935,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9935=\"\",\"\",+VLOOKUP(+EOMONTH(+F9935,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9935=\"\",\"\",VLOOKUP(D9935,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9935=\"\",\"\",IF(A9935=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9935,-2)+15,Cenários!$A:$D,2,FALSE)>A9935,+VLOOKUP(+EOMONTH(+A9935,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9935,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9935=\"\",\"\",VLOOKUP(F9935,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9935=\"\",\"\",IF(WORKDAY(+A9935,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9935,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9936=\"\",\"\",+IF(+A9936=D9936,+E9936,((+G9936/E9936)^+((NETWORKDAYS(+D9936,A9936,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9936,F9936,Feriados!$A$2:$A$1058)-1))*E9936)))","v":""},{"$f":"IF(A9936=\"\",\"\",+IF(+A9936=D9936,+VLOOKUP(D9936,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9936,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9936=\"\",\"\",+VLOOKUP(+EOMONTH(+F9936,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9936=\"\",\"\",VLOOKUP(D9936,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9936=\"\",\"\",IF(A9936=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9936,-2)+15,Cenários!$A:$D,2,FALSE)>A9936,+VLOOKUP(+EOMONTH(+A9936,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9936,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9936=\"\",\"\",VLOOKUP(F9936,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9936=\"\",\"\",IF(WORKDAY(+A9936,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9936,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9937=\"\",\"\",+IF(+A9937=D9937,+E9937,((+G9937/E9937)^+((NETWORKDAYS(+D9937,A9937,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9937,F9937,Feriados!$A$2:$A$1058)-1))*E9937)))","v":""},{"$f":"IF(A9937=\"\",\"\",+IF(+A9937=D9937,+VLOOKUP(D9937,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9937,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9937=\"\",\"\",+VLOOKUP(+EOMONTH(+F9937,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9937=\"\",\"\",VLOOKUP(D9937,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9937=\"\",\"\",IF(A9937=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9937,-2)+15,Cenários!$A:$D,2,FALSE)>A9937,+VLOOKUP(+EOMONTH(+A9937,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9937,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9937=\"\",\"\",VLOOKUP(F9937,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9937=\"\",\"\",IF(WORKDAY(+A9937,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9937,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9938=\"\",\"\",+IF(+A9938=D9938,+E9938,((+G9938/E9938)^+((NETWORKDAYS(+D9938,A9938,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9938,F9938,Feriados!$A$2:$A$1058)-1))*E9938)))","v":""},{"$f":"IF(A9938=\"\",\"\",+IF(+A9938=D9938,+VLOOKUP(D9938,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9938,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9938=\"\",\"\",+VLOOKUP(+EOMONTH(+F9938,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9938=\"\",\"\",VLOOKUP(D9938,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9938=\"\",\"\",IF(A9938=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9938,-2)+15,Cenários!$A:$D,2,FALSE)>A9938,+VLOOKUP(+EOMONTH(+A9938,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9938,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9938=\"\",\"\",VLOOKUP(F9938,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9938=\"\",\"\",IF(WORKDAY(+A9938,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9938,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9939=\"\",\"\",+IF(+A9939=D9939,+E9939,((+G9939/E9939)^+((NETWORKDAYS(+D9939,A9939,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9939,F9939,Feriados!$A$2:$A$1058)-1))*E9939)))","v":""},{"$f":"IF(A9939=\"\",\"\",+IF(+A9939=D9939,+VLOOKUP(D9939,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9939,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9939=\"\",\"\",+VLOOKUP(+EOMONTH(+F9939,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9939=\"\",\"\",VLOOKUP(D9939,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9939=\"\",\"\",IF(A9939=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9939,-2)+15,Cenários!$A:$D,2,FALSE)>A9939,+VLOOKUP(+EOMONTH(+A9939,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9939,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9939=\"\",\"\",VLOOKUP(F9939,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9939=\"\",\"\",IF(WORKDAY(+A9939,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9939,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9940=\"\",\"\",+IF(+A9940=D9940,+E9940,((+G9940/E9940)^+((NETWORKDAYS(+D9940,A9940,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9940,F9940,Feriados!$A$2:$A$1058)-1))*E9940)))","v":""},{"$f":"IF(A9940=\"\",\"\",+IF(+A9940=D9940,+VLOOKUP(D9940,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9940,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9940=\"\",\"\",+VLOOKUP(+EOMONTH(+F9940,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9940=\"\",\"\",VLOOKUP(D9940,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9940=\"\",\"\",IF(A9940=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9940,-2)+15,Cenários!$A:$D,2,FALSE)>A9940,+VLOOKUP(+EOMONTH(+A9940,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9940,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9940=\"\",\"\",VLOOKUP(F9940,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9940=\"\",\"\",IF(WORKDAY(+A9940,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9940,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9941=\"\",\"\",+IF(+A9941=D9941,+E9941,((+G9941/E9941)^+((NETWORKDAYS(+D9941,A9941,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9941,F9941,Feriados!$A$2:$A$1058)-1))*E9941)))","v":""},{"$f":"IF(A9941=\"\",\"\",+IF(+A9941=D9941,+VLOOKUP(D9941,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9941,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9941=\"\",\"\",+VLOOKUP(+EOMONTH(+F9941,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9941=\"\",\"\",VLOOKUP(D9941,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9941=\"\",\"\",IF(A9941=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9941,-2)+15,Cenários!$A:$D,2,FALSE)>A9941,+VLOOKUP(+EOMONTH(+A9941,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9941,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9941=\"\",\"\",VLOOKUP(F9941,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9941=\"\",\"\",IF(WORKDAY(+A9941,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9941,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9942=\"\",\"\",+IF(+A9942=D9942,+E9942,((+G9942/E9942)^+((NETWORKDAYS(+D9942,A9942,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9942,F9942,Feriados!$A$2:$A$1058)-1))*E9942)))","v":""},{"$f":"IF(A9942=\"\",\"\",+IF(+A9942=D9942,+VLOOKUP(D9942,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9942,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9942=\"\",\"\",+VLOOKUP(+EOMONTH(+F9942,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9942=\"\",\"\",VLOOKUP(D9942,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9942=\"\",\"\",IF(A9942=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9942,-2)+15,Cenários!$A:$D,2,FALSE)>A9942,+VLOOKUP(+EOMONTH(+A9942,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9942,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9942=\"\",\"\",VLOOKUP(F9942,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9942=\"\",\"\",IF(WORKDAY(+A9942,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9942,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9943=\"\",\"\",+IF(+A9943=D9943,+E9943,((+G9943/E9943)^+((NETWORKDAYS(+D9943,A9943,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9943,F9943,Feriados!$A$2:$A$1058)-1))*E9943)))","v":""},{"$f":"IF(A9943=\"\",\"\",+IF(+A9943=D9943,+VLOOKUP(D9943,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9943,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9943=\"\",\"\",+VLOOKUP(+EOMONTH(+F9943,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9943=\"\",\"\",VLOOKUP(D9943,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9943=\"\",\"\",IF(A9943=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9943,-2)+15,Cenários!$A:$D,2,FALSE)>A9943,+VLOOKUP(+EOMONTH(+A9943,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9943,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9943=\"\",\"\",VLOOKUP(F9943,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9943=\"\",\"\",IF(WORKDAY(+A9943,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9943,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9944=\"\",\"\",+IF(+A9944=D9944,+E9944,((+G9944/E9944)^+((NETWORKDAYS(+D9944,A9944,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9944,F9944,Feriados!$A$2:$A$1058)-1))*E9944)))","v":""},{"$f":"IF(A9944=\"\",\"\",+IF(+A9944=D9944,+VLOOKUP(D9944,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9944,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9944=\"\",\"\",+VLOOKUP(+EOMONTH(+F9944,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9944=\"\",\"\",VLOOKUP(D9944,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9944=\"\",\"\",IF(A9944=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9944,-2)+15,Cenários!$A:$D,2,FALSE)>A9944,+VLOOKUP(+EOMONTH(+A9944,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9944,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9944=\"\",\"\",VLOOKUP(F9944,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9944=\"\",\"\",IF(WORKDAY(+A9944,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9944,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9945=\"\",\"\",+IF(+A9945=D9945,+E9945,((+G9945/E9945)^+((NETWORKDAYS(+D9945,A9945,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9945,F9945,Feriados!$A$2:$A$1058)-1))*E9945)))","v":""},{"$f":"IF(A9945=\"\",\"\",+IF(+A9945=D9945,+VLOOKUP(D9945,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9945,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9945=\"\",\"\",+VLOOKUP(+EOMONTH(+F9945,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9945=\"\",\"\",VLOOKUP(D9945,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9945=\"\",\"\",IF(A9945=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9945,-2)+15,Cenários!$A:$D,2,FALSE)>A9945,+VLOOKUP(+EOMONTH(+A9945,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9945,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9945=\"\",\"\",VLOOKUP(F9945,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9945=\"\",\"\",IF(WORKDAY(+A9945,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9945,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9946=\"\",\"\",+IF(+A9946=D9946,+E9946,((+G9946/E9946)^+((NETWORKDAYS(+D9946,A9946,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9946,F9946,Feriados!$A$2:$A$1058)-1))*E9946)))","v":""},{"$f":"IF(A9946=\"\",\"\",+IF(+A9946=D9946,+VLOOKUP(D9946,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9946,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9946=\"\",\"\",+VLOOKUP(+EOMONTH(+F9946,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9946=\"\",\"\",VLOOKUP(D9946,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9946=\"\",\"\",IF(A9946=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9946,-2)+15,Cenários!$A:$D,2,FALSE)>A9946,+VLOOKUP(+EOMONTH(+A9946,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9946,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9946=\"\",\"\",VLOOKUP(F9946,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9946=\"\",\"\",IF(WORKDAY(+A9946,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9946,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9947=\"\",\"\",+IF(+A9947=D9947,+E9947,((+G9947/E9947)^+((NETWORKDAYS(+D9947,A9947,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9947,F9947,Feriados!$A$2:$A$1058)-1))*E9947)))","v":""},{"$f":"IF(A9947=\"\",\"\",+IF(+A9947=D9947,+VLOOKUP(D9947,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9947,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9947=\"\",\"\",+VLOOKUP(+EOMONTH(+F9947,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9947=\"\",\"\",VLOOKUP(D9947,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9947=\"\",\"\",IF(A9947=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9947,-2)+15,Cenários!$A:$D,2,FALSE)>A9947,+VLOOKUP(+EOMONTH(+A9947,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9947,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9947=\"\",\"\",VLOOKUP(F9947,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9947=\"\",\"\",IF(WORKDAY(+A9947,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9947,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9948=\"\",\"\",+IF(+A9948=D9948,+E9948,((+G9948/E9948)^+((NETWORKDAYS(+D9948,A9948,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9948,F9948,Feriados!$A$2:$A$1058)-1))*E9948)))","v":""},{"$f":"IF(A9948=\"\",\"\",+IF(+A9948=D9948,+VLOOKUP(D9948,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9948,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9948=\"\",\"\",+VLOOKUP(+EOMONTH(+F9948,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9948=\"\",\"\",VLOOKUP(D9948,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9948=\"\",\"\",IF(A9948=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9948,-2)+15,Cenários!$A:$D,2,FALSE)>A9948,+VLOOKUP(+EOMONTH(+A9948,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9948,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9948=\"\",\"\",VLOOKUP(F9948,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9948=\"\",\"\",IF(WORKDAY(+A9948,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9948,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9949=\"\",\"\",+IF(+A9949=D9949,+E9949,((+G9949/E9949)^+((NETWORKDAYS(+D9949,A9949,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9949,F9949,Feriados!$A$2:$A$1058)-1))*E9949)))","v":""},{"$f":"IF(A9949=\"\",\"\",+IF(+A9949=D9949,+VLOOKUP(D9949,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9949,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9949=\"\",\"\",+VLOOKUP(+EOMONTH(+F9949,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9949=\"\",\"\",VLOOKUP(D9949,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9949=\"\",\"\",IF(A9949=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9949,-2)+15,Cenários!$A:$D,2,FALSE)>A9949,+VLOOKUP(+EOMONTH(+A9949,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9949,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9949=\"\",\"\",VLOOKUP(F9949,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9949=\"\",\"\",IF(WORKDAY(+A9949,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9949,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9950=\"\",\"\",+IF(+A9950=D9950,+E9950,((+G9950/E9950)^+((NETWORKDAYS(+D9950,A9950,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9950,F9950,Feriados!$A$2:$A$1058)-1))*E9950)))","v":""},{"$f":"IF(A9950=\"\",\"\",+IF(+A9950=D9950,+VLOOKUP(D9950,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9950,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9950=\"\",\"\",+VLOOKUP(+EOMONTH(+F9950,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9950=\"\",\"\",VLOOKUP(D9950,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9950=\"\",\"\",IF(A9950=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9950,-2)+15,Cenários!$A:$D,2,FALSE)>A9950,+VLOOKUP(+EOMONTH(+A9950,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9950,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9950=\"\",\"\",VLOOKUP(F9950,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9950=\"\",\"\",IF(WORKDAY(+A9950,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9950,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9951=\"\",\"\",+IF(+A9951=D9951,+E9951,((+G9951/E9951)^+((NETWORKDAYS(+D9951,A9951,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9951,F9951,Feriados!$A$2:$A$1058)-1))*E9951)))","v":""},{"$f":"IF(A9951=\"\",\"\",+IF(+A9951=D9951,+VLOOKUP(D9951,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9951,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9951=\"\",\"\",+VLOOKUP(+EOMONTH(+F9951,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9951=\"\",\"\",VLOOKUP(D9951,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9951=\"\",\"\",IF(A9951=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9951,-2)+15,Cenários!$A:$D,2,FALSE)>A9951,+VLOOKUP(+EOMONTH(+A9951,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9951,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9951=\"\",\"\",VLOOKUP(F9951,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9951=\"\",\"\",IF(WORKDAY(+A9951,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9951,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9952=\"\",\"\",+IF(+A9952=D9952,+E9952,((+G9952/E9952)^+((NETWORKDAYS(+D9952,A9952,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9952,F9952,Feriados!$A$2:$A$1058)-1))*E9952)))","v":""},{"$f":"IF(A9952=\"\",\"\",+IF(+A9952=D9952,+VLOOKUP(D9952,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9952,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9952=\"\",\"\",+VLOOKUP(+EOMONTH(+F9952,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9952=\"\",\"\",VLOOKUP(D9952,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9952=\"\",\"\",IF(A9952=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9952,-2)+15,Cenários!$A:$D,2,FALSE)>A9952,+VLOOKUP(+EOMONTH(+A9952,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9952,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9952=\"\",\"\",VLOOKUP(F9952,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9952=\"\",\"\",IF(WORKDAY(+A9952,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9952,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9953=\"\",\"\",+IF(+A9953=D9953,+E9953,((+G9953/E9953)^+((NETWORKDAYS(+D9953,A9953,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9953,F9953,Feriados!$A$2:$A$1058)-1))*E9953)))","v":""},{"$f":"IF(A9953=\"\",\"\",+IF(+A9953=D9953,+VLOOKUP(D9953,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9953,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9953=\"\",\"\",+VLOOKUP(+EOMONTH(+F9953,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9953=\"\",\"\",VLOOKUP(D9953,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9953=\"\",\"\",IF(A9953=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9953,-2)+15,Cenários!$A:$D,2,FALSE)>A9953,+VLOOKUP(+EOMONTH(+A9953,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9953,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9953=\"\",\"\",VLOOKUP(F9953,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9953=\"\",\"\",IF(WORKDAY(+A9953,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9953,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9954=\"\",\"\",+IF(+A9954=D9954,+E9954,((+G9954/E9954)^+((NETWORKDAYS(+D9954,A9954,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9954,F9954,Feriados!$A$2:$A$1058)-1))*E9954)))","v":""},{"$f":"IF(A9954=\"\",\"\",+IF(+A9954=D9954,+VLOOKUP(D9954,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9954,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9954=\"\",\"\",+VLOOKUP(+EOMONTH(+F9954,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9954=\"\",\"\",VLOOKUP(D9954,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9954=\"\",\"\",IF(A9954=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9954,-2)+15,Cenários!$A:$D,2,FALSE)>A9954,+VLOOKUP(+EOMONTH(+A9954,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9954,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9954=\"\",\"\",VLOOKUP(F9954,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9954=\"\",\"\",IF(WORKDAY(+A9954,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9954,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9955=\"\",\"\",+IF(+A9955=D9955,+E9955,((+G9955/E9955)^+((NETWORKDAYS(+D9955,A9955,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9955,F9955,Feriados!$A$2:$A$1058)-1))*E9955)))","v":""},{"$f":"IF(A9955=\"\",\"\",+IF(+A9955=D9955,+VLOOKUP(D9955,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9955,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9955=\"\",\"\",+VLOOKUP(+EOMONTH(+F9955,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9955=\"\",\"\",VLOOKUP(D9955,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9955=\"\",\"\",IF(A9955=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9955,-2)+15,Cenários!$A:$D,2,FALSE)>A9955,+VLOOKUP(+EOMONTH(+A9955,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9955,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9955=\"\",\"\",VLOOKUP(F9955,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9955=\"\",\"\",IF(WORKDAY(+A9955,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9955,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9956=\"\",\"\",+IF(+A9956=D9956,+E9956,((+G9956/E9956)^+((NETWORKDAYS(+D9956,A9956,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9956,F9956,Feriados!$A$2:$A$1058)-1))*E9956)))","v":""},{"$f":"IF(A9956=\"\",\"\",+IF(+A9956=D9956,+VLOOKUP(D9956,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9956,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9956=\"\",\"\",+VLOOKUP(+EOMONTH(+F9956,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9956=\"\",\"\",VLOOKUP(D9956,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9956=\"\",\"\",IF(A9956=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9956,-2)+15,Cenários!$A:$D,2,FALSE)>A9956,+VLOOKUP(+EOMONTH(+A9956,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9956,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9956=\"\",\"\",VLOOKUP(F9956,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9956=\"\",\"\",IF(WORKDAY(+A9956,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9956,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9957=\"\",\"\",+IF(+A9957=D9957,+E9957,((+G9957/E9957)^+((NETWORKDAYS(+D9957,A9957,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9957,F9957,Feriados!$A$2:$A$1058)-1))*E9957)))","v":""},{"$f":"IF(A9957=\"\",\"\",+IF(+A9957=D9957,+VLOOKUP(D9957,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9957,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9957=\"\",\"\",+VLOOKUP(+EOMONTH(+F9957,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9957=\"\",\"\",VLOOKUP(D9957,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9957=\"\",\"\",IF(A9957=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9957,-2)+15,Cenários!$A:$D,2,FALSE)>A9957,+VLOOKUP(+EOMONTH(+A9957,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9957,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9957=\"\",\"\",VLOOKUP(F9957,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9957=\"\",\"\",IF(WORKDAY(+A9957,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9957,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9958=\"\",\"\",+IF(+A9958=D9958,+E9958,((+G9958/E9958)^+((NETWORKDAYS(+D9958,A9958,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9958,F9958,Feriados!$A$2:$A$1058)-1))*E9958)))","v":""},{"$f":"IF(A9958=\"\",\"\",+IF(+A9958=D9958,+VLOOKUP(D9958,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9958,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9958=\"\",\"\",+VLOOKUP(+EOMONTH(+F9958,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9958=\"\",\"\",VLOOKUP(D9958,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9958=\"\",\"\",IF(A9958=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9958,-2)+15,Cenários!$A:$D,2,FALSE)>A9958,+VLOOKUP(+EOMONTH(+A9958,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9958,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9958=\"\",\"\",VLOOKUP(F9958,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9958=\"\",\"\",IF(WORKDAY(+A9958,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9958,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9959=\"\",\"\",+IF(+A9959=D9959,+E9959,((+G9959/E9959)^+((NETWORKDAYS(+D9959,A9959,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9959,F9959,Feriados!$A$2:$A$1058)-1))*E9959)))","v":""},{"$f":"IF(A9959=\"\",\"\",+IF(+A9959=D9959,+VLOOKUP(D9959,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9959,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9959=\"\",\"\",+VLOOKUP(+EOMONTH(+F9959,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9959=\"\",\"\",VLOOKUP(D9959,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9959=\"\",\"\",IF(A9959=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9959,-2)+15,Cenários!$A:$D,2,FALSE)>A9959,+VLOOKUP(+EOMONTH(+A9959,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9959,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9959=\"\",\"\",VLOOKUP(F9959,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9959=\"\",\"\",IF(WORKDAY(+A9959,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9959,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9960=\"\",\"\",+IF(+A9960=D9960,+E9960,((+G9960/E9960)^+((NETWORKDAYS(+D9960,A9960,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9960,F9960,Feriados!$A$2:$A$1058)-1))*E9960)))","v":""},{"$f":"IF(A9960=\"\",\"\",+IF(+A9960=D9960,+VLOOKUP(D9960,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9960,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9960=\"\",\"\",+VLOOKUP(+EOMONTH(+F9960,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9960=\"\",\"\",VLOOKUP(D9960,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9960=\"\",\"\",IF(A9960=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9960,-2)+15,Cenários!$A:$D,2,FALSE)>A9960,+VLOOKUP(+EOMONTH(+A9960,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9960,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9960=\"\",\"\",VLOOKUP(F9960,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9960=\"\",\"\",IF(WORKDAY(+A9960,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9960,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9961=\"\",\"\",+IF(+A9961=D9961,+E9961,((+G9961/E9961)^+((NETWORKDAYS(+D9961,A9961,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9961,F9961,Feriados!$A$2:$A$1058)-1))*E9961)))","v":""},{"$f":"IF(A9961=\"\",\"\",+IF(+A9961=D9961,+VLOOKUP(D9961,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9961,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9961=\"\",\"\",+VLOOKUP(+EOMONTH(+F9961,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9961=\"\",\"\",VLOOKUP(D9961,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9961=\"\",\"\",IF(A9961=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9961,-2)+15,Cenários!$A:$D,2,FALSE)>A9961,+VLOOKUP(+EOMONTH(+A9961,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9961,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9961=\"\",\"\",VLOOKUP(F9961,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9961=\"\",\"\",IF(WORKDAY(+A9961,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9961,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9962=\"\",\"\",+IF(+A9962=D9962,+E9962,((+G9962/E9962)^+((NETWORKDAYS(+D9962,A9962,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9962,F9962,Feriados!$A$2:$A$1058)-1))*E9962)))","v":""},{"$f":"IF(A9962=\"\",\"\",+IF(+A9962=D9962,+VLOOKUP(D9962,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9962,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9962=\"\",\"\",+VLOOKUP(+EOMONTH(+F9962,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9962=\"\",\"\",VLOOKUP(D9962,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9962=\"\",\"\",IF(A9962=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9962,-2)+15,Cenários!$A:$D,2,FALSE)>A9962,+VLOOKUP(+EOMONTH(+A9962,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9962,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9962=\"\",\"\",VLOOKUP(F9962,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9962=\"\",\"\",IF(WORKDAY(+A9962,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9962,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9963=\"\",\"\",+IF(+A9963=D9963,+E9963,((+G9963/E9963)^+((NETWORKDAYS(+D9963,A9963,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9963,F9963,Feriados!$A$2:$A$1058)-1))*E9963)))","v":""},{"$f":"IF(A9963=\"\",\"\",+IF(+A9963=D9963,+VLOOKUP(D9963,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9963,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9963=\"\",\"\",+VLOOKUP(+EOMONTH(+F9963,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9963=\"\",\"\",VLOOKUP(D9963,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9963=\"\",\"\",IF(A9963=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9963,-2)+15,Cenários!$A:$D,2,FALSE)>A9963,+VLOOKUP(+EOMONTH(+A9963,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9963,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9963=\"\",\"\",VLOOKUP(F9963,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9963=\"\",\"\",IF(WORKDAY(+A9963,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9963,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9964=\"\",\"\",+IF(+A9964=D9964,+E9964,((+G9964/E9964)^+((NETWORKDAYS(+D9964,A9964,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9964,F9964,Feriados!$A$2:$A$1058)-1))*E9964)))","v":""},{"$f":"IF(A9964=\"\",\"\",+IF(+A9964=D9964,+VLOOKUP(D9964,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9964,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9964=\"\",\"\",+VLOOKUP(+EOMONTH(+F9964,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9964=\"\",\"\",VLOOKUP(D9964,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9964=\"\",\"\",IF(A9964=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9964,-2)+15,Cenários!$A:$D,2,FALSE)>A9964,+VLOOKUP(+EOMONTH(+A9964,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9964,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9964=\"\",\"\",VLOOKUP(F9964,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9964=\"\",\"\",IF(WORKDAY(+A9964,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9964,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9965=\"\",\"\",+IF(+A9965=D9965,+E9965,((+G9965/E9965)^+((NETWORKDAYS(+D9965,A9965,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9965,F9965,Feriados!$A$2:$A$1058)-1))*E9965)))","v":""},{"$f":"IF(A9965=\"\",\"\",+IF(+A9965=D9965,+VLOOKUP(D9965,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9965,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9965=\"\",\"\",+VLOOKUP(+EOMONTH(+F9965,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9965=\"\",\"\",VLOOKUP(D9965,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9965=\"\",\"\",IF(A9965=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9965,-2)+15,Cenários!$A:$D,2,FALSE)>A9965,+VLOOKUP(+EOMONTH(+A9965,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9965,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9965=\"\",\"\",VLOOKUP(F9965,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9965=\"\",\"\",IF(WORKDAY(+A9965,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9965,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9966=\"\",\"\",+IF(+A9966=D9966,+E9966,((+G9966/E9966)^+((NETWORKDAYS(+D9966,A9966,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9966,F9966,Feriados!$A$2:$A$1058)-1))*E9966)))","v":""},{"$f":"IF(A9966=\"\",\"\",+IF(+A9966=D9966,+VLOOKUP(D9966,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9966,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9966=\"\",\"\",+VLOOKUP(+EOMONTH(+F9966,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9966=\"\",\"\",VLOOKUP(D9966,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9966=\"\",\"\",IF(A9966=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9966,-2)+15,Cenários!$A:$D,2,FALSE)>A9966,+VLOOKUP(+EOMONTH(+A9966,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9966,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9966=\"\",\"\",VLOOKUP(F9966,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9966=\"\",\"\",IF(WORKDAY(+A9966,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9966,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9967=\"\",\"\",+IF(+A9967=D9967,+E9967,((+G9967/E9967)^+((NETWORKDAYS(+D9967,A9967,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9967,F9967,Feriados!$A$2:$A$1058)-1))*E9967)))","v":""},{"$f":"IF(A9967=\"\",\"\",+IF(+A9967=D9967,+VLOOKUP(D9967,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9967,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9967=\"\",\"\",+VLOOKUP(+EOMONTH(+F9967,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9967=\"\",\"\",VLOOKUP(D9967,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9967=\"\",\"\",IF(A9967=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9967,-2)+15,Cenários!$A:$D,2,FALSE)>A9967,+VLOOKUP(+EOMONTH(+A9967,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9967,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9967=\"\",\"\",VLOOKUP(F9967,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9967=\"\",\"\",IF(WORKDAY(+A9967,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9967,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9968=\"\",\"\",+IF(+A9968=D9968,+E9968,((+G9968/E9968)^+((NETWORKDAYS(+D9968,A9968,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9968,F9968,Feriados!$A$2:$A$1058)-1))*E9968)))","v":""},{"$f":"IF(A9968=\"\",\"\",+IF(+A9968=D9968,+VLOOKUP(D9968,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9968,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9968=\"\",\"\",+VLOOKUP(+EOMONTH(+F9968,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9968=\"\",\"\",VLOOKUP(D9968,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9968=\"\",\"\",IF(A9968=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9968,-2)+15,Cenários!$A:$D,2,FALSE)>A9968,+VLOOKUP(+EOMONTH(+A9968,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9968,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9968=\"\",\"\",VLOOKUP(F9968,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9968=\"\",\"\",IF(WORKDAY(+A9968,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9968,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9969=\"\",\"\",+IF(+A9969=D9969,+E9969,((+G9969/E9969)^+((NETWORKDAYS(+D9969,A9969,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9969,F9969,Feriados!$A$2:$A$1058)-1))*E9969)))","v":""},{"$f":"IF(A9969=\"\",\"\",+IF(+A9969=D9969,+VLOOKUP(D9969,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9969,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9969=\"\",\"\",+VLOOKUP(+EOMONTH(+F9969,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9969=\"\",\"\",VLOOKUP(D9969,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9969=\"\",\"\",IF(A9969=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9969,-2)+15,Cenários!$A:$D,2,FALSE)>A9969,+VLOOKUP(+EOMONTH(+A9969,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9969,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9969=\"\",\"\",VLOOKUP(F9969,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9969=\"\",\"\",IF(WORKDAY(+A9969,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9969,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9970=\"\",\"\",+IF(+A9970=D9970,+E9970,((+G9970/E9970)^+((NETWORKDAYS(+D9970,A9970,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9970,F9970,Feriados!$A$2:$A$1058)-1))*E9970)))","v":""},{"$f":"IF(A9970=\"\",\"\",+IF(+A9970=D9970,+VLOOKUP(D9970,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9970,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9970=\"\",\"\",+VLOOKUP(+EOMONTH(+F9970,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9970=\"\",\"\",VLOOKUP(D9970,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9970=\"\",\"\",IF(A9970=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9970,-2)+15,Cenários!$A:$D,2,FALSE)>A9970,+VLOOKUP(+EOMONTH(+A9970,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9970,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9970=\"\",\"\",VLOOKUP(F9970,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9970=\"\",\"\",IF(WORKDAY(+A9970,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9970,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9971=\"\",\"\",+IF(+A9971=D9971,+E9971,((+G9971/E9971)^+((NETWORKDAYS(+D9971,A9971,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9971,F9971,Feriados!$A$2:$A$1058)-1))*E9971)))","v":""},{"$f":"IF(A9971=\"\",\"\",+IF(+A9971=D9971,+VLOOKUP(D9971,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9971,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9971=\"\",\"\",+VLOOKUP(+EOMONTH(+F9971,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9971=\"\",\"\",VLOOKUP(D9971,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9971=\"\",\"\",IF(A9971=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9971,-2)+15,Cenários!$A:$D,2,FALSE)>A9971,+VLOOKUP(+EOMONTH(+A9971,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9971,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9971=\"\",\"\",VLOOKUP(F9971,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9971=\"\",\"\",IF(WORKDAY(+A9971,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9971,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9972=\"\",\"\",+IF(+A9972=D9972,+E9972,((+G9972/E9972)^+((NETWORKDAYS(+D9972,A9972,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9972,F9972,Feriados!$A$2:$A$1058)-1))*E9972)))","v":""},{"$f":"IF(A9972=\"\",\"\",+IF(+A9972=D9972,+VLOOKUP(D9972,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9972,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9972=\"\",\"\",+VLOOKUP(+EOMONTH(+F9972,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9972=\"\",\"\",VLOOKUP(D9972,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9972=\"\",\"\",IF(A9972=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9972,-2)+15,Cenários!$A:$D,2,FALSE)>A9972,+VLOOKUP(+EOMONTH(+A9972,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9972,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9972=\"\",\"\",VLOOKUP(F9972,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9972=\"\",\"\",IF(WORKDAY(+A9972,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9972,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9973=\"\",\"\",+IF(+A9973=D9973,+E9973,((+G9973/E9973)^+((NETWORKDAYS(+D9973,A9973,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9973,F9973,Feriados!$A$2:$A$1058)-1))*E9973)))","v":""},{"$f":"IF(A9973=\"\",\"\",+IF(+A9973=D9973,+VLOOKUP(D9973,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9973,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9973=\"\",\"\",+VLOOKUP(+EOMONTH(+F9973,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9973=\"\",\"\",VLOOKUP(D9973,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9973=\"\",\"\",IF(A9973=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9973,-2)+15,Cenários!$A:$D,2,FALSE)>A9973,+VLOOKUP(+EOMONTH(+A9973,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9973,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9973=\"\",\"\",VLOOKUP(F9973,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9973=\"\",\"\",IF(WORKDAY(+A9973,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9973,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9974=\"\",\"\",+IF(+A9974=D9974,+E9974,((+G9974/E9974)^+((NETWORKDAYS(+D9974,A9974,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9974,F9974,Feriados!$A$2:$A$1058)-1))*E9974)))","v":""},{"$f":"IF(A9974=\"\",\"\",+IF(+A9974=D9974,+VLOOKUP(D9974,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9974,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9974=\"\",\"\",+VLOOKUP(+EOMONTH(+F9974,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9974=\"\",\"\",VLOOKUP(D9974,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9974=\"\",\"\",IF(A9974=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9974,-2)+15,Cenários!$A:$D,2,FALSE)>A9974,+VLOOKUP(+EOMONTH(+A9974,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9974,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9974=\"\",\"\",VLOOKUP(F9974,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9974=\"\",\"\",IF(WORKDAY(+A9974,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9974,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9975=\"\",\"\",+IF(+A9975=D9975,+E9975,((+G9975/E9975)^+((NETWORKDAYS(+D9975,A9975,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9975,F9975,Feriados!$A$2:$A$1058)-1))*E9975)))","v":""},{"$f":"IF(A9975=\"\",\"\",+IF(+A9975=D9975,+VLOOKUP(D9975,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9975,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9975=\"\",\"\",+VLOOKUP(+EOMONTH(+F9975,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9975=\"\",\"\",VLOOKUP(D9975,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9975=\"\",\"\",IF(A9975=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9975,-2)+15,Cenários!$A:$D,2,FALSE)>A9975,+VLOOKUP(+EOMONTH(+A9975,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9975,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9975=\"\",\"\",VLOOKUP(F9975,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9975=\"\",\"\",IF(WORKDAY(+A9975,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9975,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9976=\"\",\"\",+IF(+A9976=D9976,+E9976,((+G9976/E9976)^+((NETWORKDAYS(+D9976,A9976,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9976,F9976,Feriados!$A$2:$A$1058)-1))*E9976)))","v":""},{"$f":"IF(A9976=\"\",\"\",+IF(+A9976=D9976,+VLOOKUP(D9976,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9976,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9976=\"\",\"\",+VLOOKUP(+EOMONTH(+F9976,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9976=\"\",\"\",VLOOKUP(D9976,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9976=\"\",\"\",IF(A9976=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9976,-2)+15,Cenários!$A:$D,2,FALSE)>A9976,+VLOOKUP(+EOMONTH(+A9976,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9976,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9976=\"\",\"\",VLOOKUP(F9976,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9976=\"\",\"\",IF(WORKDAY(+A9976,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9976,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9977=\"\",\"\",+IF(+A9977=D9977,+E9977,((+G9977/E9977)^+((NETWORKDAYS(+D9977,A9977,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9977,F9977,Feriados!$A$2:$A$1058)-1))*E9977)))","v":""},{"$f":"IF(A9977=\"\",\"\",+IF(+A9977=D9977,+VLOOKUP(D9977,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9977,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9977=\"\",\"\",+VLOOKUP(+EOMONTH(+F9977,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9977=\"\",\"\",VLOOKUP(D9977,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9977=\"\",\"\",IF(A9977=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9977,-2)+15,Cenários!$A:$D,2,FALSE)>A9977,+VLOOKUP(+EOMONTH(+A9977,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9977,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9977=\"\",\"\",VLOOKUP(F9977,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9977=\"\",\"\",IF(WORKDAY(+A9977,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9977,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9978=\"\",\"\",+IF(+A9978=D9978,+E9978,((+G9978/E9978)^+((NETWORKDAYS(+D9978,A9978,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9978,F9978,Feriados!$A$2:$A$1058)-1))*E9978)))","v":""},{"$f":"IF(A9978=\"\",\"\",+IF(+A9978=D9978,+VLOOKUP(D9978,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9978,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9978=\"\",\"\",+VLOOKUP(+EOMONTH(+F9978,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9978=\"\",\"\",VLOOKUP(D9978,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9978=\"\",\"\",IF(A9978=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9978,-2)+15,Cenários!$A:$D,2,FALSE)>A9978,+VLOOKUP(+EOMONTH(+A9978,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9978,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9978=\"\",\"\",VLOOKUP(F9978,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9978=\"\",\"\",IF(WORKDAY(+A9978,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9978,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9979=\"\",\"\",+IF(+A9979=D9979,+E9979,((+G9979/E9979)^+((NETWORKDAYS(+D9979,A9979,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9979,F9979,Feriados!$A$2:$A$1058)-1))*E9979)))","v":""},{"$f":"IF(A9979=\"\",\"\",+IF(+A9979=D9979,+VLOOKUP(D9979,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9979,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9979=\"\",\"\",+VLOOKUP(+EOMONTH(+F9979,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9979=\"\",\"\",VLOOKUP(D9979,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9979=\"\",\"\",IF(A9979=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9979,-2)+15,Cenários!$A:$D,2,FALSE)>A9979,+VLOOKUP(+EOMONTH(+A9979,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9979,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9979=\"\",\"\",VLOOKUP(F9979,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9979=\"\",\"\",IF(WORKDAY(+A9979,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9979,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9980=\"\",\"\",+IF(+A9980=D9980,+E9980,((+G9980/E9980)^+((NETWORKDAYS(+D9980,A9980,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9980,F9980,Feriados!$A$2:$A$1058)-1))*E9980)))","v":""},{"$f":"IF(A9980=\"\",\"\",+IF(+A9980=D9980,+VLOOKUP(D9980,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9980,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9980=\"\",\"\",+VLOOKUP(+EOMONTH(+F9980,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9980=\"\",\"\",VLOOKUP(D9980,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9980=\"\",\"\",IF(A9980=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9980,-2)+15,Cenários!$A:$D,2,FALSE)>A9980,+VLOOKUP(+EOMONTH(+A9980,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9980,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9980=\"\",\"\",VLOOKUP(F9980,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9980=\"\",\"\",IF(WORKDAY(+A9980,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9980,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9981=\"\",\"\",+IF(+A9981=D9981,+E9981,((+G9981/E9981)^+((NETWORKDAYS(+D9981,A9981,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9981,F9981,Feriados!$A$2:$A$1058)-1))*E9981)))","v":""},{"$f":"IF(A9981=\"\",\"\",+IF(+A9981=D9981,+VLOOKUP(D9981,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9981,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9981=\"\",\"\",+VLOOKUP(+EOMONTH(+F9981,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9981=\"\",\"\",VLOOKUP(D9981,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9981=\"\",\"\",IF(A9981=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9981,-2)+15,Cenários!$A:$D,2,FALSE)>A9981,+VLOOKUP(+EOMONTH(+A9981,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9981,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9981=\"\",\"\",VLOOKUP(F9981,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9981=\"\",\"\",IF(WORKDAY(+A9981,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9981,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9982=\"\",\"\",+IF(+A9982=D9982,+E9982,((+G9982/E9982)^+((NETWORKDAYS(+D9982,A9982,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9982,F9982,Feriados!$A$2:$A$1058)-1))*E9982)))","v":""},{"$f":"IF(A9982=\"\",\"\",+IF(+A9982=D9982,+VLOOKUP(D9982,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9982,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9982=\"\",\"\",+VLOOKUP(+EOMONTH(+F9982,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9982=\"\",\"\",VLOOKUP(D9982,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9982=\"\",\"\",IF(A9982=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9982,-2)+15,Cenários!$A:$D,2,FALSE)>A9982,+VLOOKUP(+EOMONTH(+A9982,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9982,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9982=\"\",\"\",VLOOKUP(F9982,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9982=\"\",\"\",IF(WORKDAY(+A9982,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9982,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9983=\"\",\"\",+IF(+A9983=D9983,+E9983,((+G9983/E9983)^+((NETWORKDAYS(+D9983,A9983,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9983,F9983,Feriados!$A$2:$A$1058)-1))*E9983)))","v":""},{"$f":"IF(A9983=\"\",\"\",+IF(+A9983=D9983,+VLOOKUP(D9983,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9983,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9983=\"\",\"\",+VLOOKUP(+EOMONTH(+F9983,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9983=\"\",\"\",VLOOKUP(D9983,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9983=\"\",\"\",IF(A9983=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9983,-2)+15,Cenários!$A:$D,2,FALSE)>A9983,+VLOOKUP(+EOMONTH(+A9983,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9983,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9983=\"\",\"\",VLOOKUP(F9983,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9983=\"\",\"\",IF(WORKDAY(+A9983,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9983,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9984=\"\",\"\",+IF(+A9984=D9984,+E9984,((+G9984/E9984)^+((NETWORKDAYS(+D9984,A9984,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9984,F9984,Feriados!$A$2:$A$1058)-1))*E9984)))","v":""},{"$f":"IF(A9984=\"\",\"\",+IF(+A9984=D9984,+VLOOKUP(D9984,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9984,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9984=\"\",\"\",+VLOOKUP(+EOMONTH(+F9984,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9984=\"\",\"\",VLOOKUP(D9984,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9984=\"\",\"\",IF(A9984=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9984,-2)+15,Cenários!$A:$D,2,FALSE)>A9984,+VLOOKUP(+EOMONTH(+A9984,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9984,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9984=\"\",\"\",VLOOKUP(F9984,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9984=\"\",\"\",IF(WORKDAY(+A9984,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9984,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9985=\"\",\"\",+IF(+A9985=D9985,+E9985,((+G9985/E9985)^+((NETWORKDAYS(+D9985,A9985,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9985,F9985,Feriados!$A$2:$A$1058)-1))*E9985)))","v":""},{"$f":"IF(A9985=\"\",\"\",+IF(+A9985=D9985,+VLOOKUP(D9985,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9985,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9985=\"\",\"\",+VLOOKUP(+EOMONTH(+F9985,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9985=\"\",\"\",VLOOKUP(D9985,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9985=\"\",\"\",IF(A9985=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9985,-2)+15,Cenários!$A:$D,2,FALSE)>A9985,+VLOOKUP(+EOMONTH(+A9985,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9985,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9985=\"\",\"\",VLOOKUP(F9985,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9985=\"\",\"\",IF(WORKDAY(+A9985,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9985,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9986=\"\",\"\",+IF(+A9986=D9986,+E9986,((+G9986/E9986)^+((NETWORKDAYS(+D9986,A9986,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9986,F9986,Feriados!$A$2:$A$1058)-1))*E9986)))","v":""},{"$f":"IF(A9986=\"\",\"\",+IF(+A9986=D9986,+VLOOKUP(D9986,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9986,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9986=\"\",\"\",+VLOOKUP(+EOMONTH(+F9986,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9986=\"\",\"\",VLOOKUP(D9986,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9986=\"\",\"\",IF(A9986=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9986,-2)+15,Cenários!$A:$D,2,FALSE)>A9986,+VLOOKUP(+EOMONTH(+A9986,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9986,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9986=\"\",\"\",VLOOKUP(F9986,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9986=\"\",\"\",IF(WORKDAY(+A9986,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9986,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9987=\"\",\"\",+IF(+A9987=D9987,+E9987,((+G9987/E9987)^+((NETWORKDAYS(+D9987,A9987,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9987,F9987,Feriados!$A$2:$A$1058)-1))*E9987)))","v":""},{"$f":"IF(A9987=\"\",\"\",+IF(+A9987=D9987,+VLOOKUP(D9987,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9987,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9987=\"\",\"\",+VLOOKUP(+EOMONTH(+F9987,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9987=\"\",\"\",VLOOKUP(D9987,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9987=\"\",\"\",IF(A9987=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9987,-2)+15,Cenários!$A:$D,2,FALSE)>A9987,+VLOOKUP(+EOMONTH(+A9987,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9987,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9987=\"\",\"\",VLOOKUP(F9987,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9987=\"\",\"\",IF(WORKDAY(+A9987,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9987,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9988=\"\",\"\",+IF(+A9988=D9988,+E9988,((+G9988/E9988)^+((NETWORKDAYS(+D9988,A9988,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9988,F9988,Feriados!$A$2:$A$1058)-1))*E9988)))","v":""},{"$f":"IF(A9988=\"\",\"\",+IF(+A9988=D9988,+VLOOKUP(D9988,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9988,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9988=\"\",\"\",+VLOOKUP(+EOMONTH(+F9988,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9988=\"\",\"\",VLOOKUP(D9988,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9988=\"\",\"\",IF(A9988=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9988,-2)+15,Cenários!$A:$D,2,FALSE)>A9988,+VLOOKUP(+EOMONTH(+A9988,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9988,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9988=\"\",\"\",VLOOKUP(F9988,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9988=\"\",\"\",IF(WORKDAY(+A9988,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9988,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9989=\"\",\"\",+IF(+A9989=D9989,+E9989,((+G9989/E9989)^+((NETWORKDAYS(+D9989,A9989,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9989,F9989,Feriados!$A$2:$A$1058)-1))*E9989)))","v":""},{"$f":"IF(A9989=\"\",\"\",+IF(+A9989=D9989,+VLOOKUP(D9989,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9989,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9989=\"\",\"\",+VLOOKUP(+EOMONTH(+F9989,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9989=\"\",\"\",VLOOKUP(D9989,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9989=\"\",\"\",IF(A9989=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9989,-2)+15,Cenários!$A:$D,2,FALSE)>A9989,+VLOOKUP(+EOMONTH(+A9989,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9989,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9989=\"\",\"\",VLOOKUP(F9989,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9989=\"\",\"\",IF(WORKDAY(+A9989,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9989,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9990=\"\",\"\",+IF(+A9990=D9990,+E9990,((+G9990/E9990)^+((NETWORKDAYS(+D9990,A9990,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9990,F9990,Feriados!$A$2:$A$1058)-1))*E9990)))","v":""},{"$f":"IF(A9990=\"\",\"\",+IF(+A9990=D9990,+VLOOKUP(D9990,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9990,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9990=\"\",\"\",+VLOOKUP(+EOMONTH(+F9990,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9990=\"\",\"\",VLOOKUP(D9990,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9990=\"\",\"\",IF(A9990=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9990,-2)+15,Cenários!$A:$D,2,FALSE)>A9990,+VLOOKUP(+EOMONTH(+A9990,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9990,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9990=\"\",\"\",VLOOKUP(F9990,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9990=\"\",\"\",IF(WORKDAY(+A9990,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9990,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9991=\"\",\"\",+IF(+A9991=D9991,+E9991,((+G9991/E9991)^+((NETWORKDAYS(+D9991,A9991,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9991,F9991,Feriados!$A$2:$A$1058)-1))*E9991)))","v":""},{"$f":"IF(A9991=\"\",\"\",+IF(+A9991=D9991,+VLOOKUP(D9991,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9991,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9991=\"\",\"\",+VLOOKUP(+EOMONTH(+F9991,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9991=\"\",\"\",VLOOKUP(D9991,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9991=\"\",\"\",IF(A9991=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9991,-2)+15,Cenários!$A:$D,2,FALSE)>A9991,+VLOOKUP(+EOMONTH(+A9991,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9991,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9991=\"\",\"\",VLOOKUP(F9991,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9991=\"\",\"\",IF(WORKDAY(+A9991,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9991,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9992=\"\",\"\",+IF(+A9992=D9992,+E9992,((+G9992/E9992)^+((NETWORKDAYS(+D9992,A9992,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9992,F9992,Feriados!$A$2:$A$1058)-1))*E9992)))","v":""},{"$f":"IF(A9992=\"\",\"\",+IF(+A9992=D9992,+VLOOKUP(D9992,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9992,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9992=\"\",\"\",+VLOOKUP(+EOMONTH(+F9992,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9992=\"\",\"\",VLOOKUP(D9992,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9992=\"\",\"\",IF(A9992=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9992,-2)+15,Cenários!$A:$D,2,FALSE)>A9992,+VLOOKUP(+EOMONTH(+A9992,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9992,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9992=\"\",\"\",VLOOKUP(F9992,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9992=\"\",\"\",IF(WORKDAY(+A9992,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9992,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9993=\"\",\"\",+IF(+A9993=D9993,+E9993,((+G9993/E9993)^+((NETWORKDAYS(+D9993,A9993,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9993,F9993,Feriados!$A$2:$A$1058)-1))*E9993)))","v":""},{"$f":"IF(A9993=\"\",\"\",+IF(+A9993=D9993,+VLOOKUP(D9993,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9993,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9993=\"\",\"\",+VLOOKUP(+EOMONTH(+F9993,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9993=\"\",\"\",VLOOKUP(D9993,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9993=\"\",\"\",IF(A9993=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9993,-2)+15,Cenários!$A:$D,2,FALSE)>A9993,+VLOOKUP(+EOMONTH(+A9993,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9993,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9993=\"\",\"\",VLOOKUP(F9993,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9993=\"\",\"\",IF(WORKDAY(+A9993,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9993,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9994=\"\",\"\",+IF(+A9994=D9994,+E9994,((+G9994/E9994)^+((NETWORKDAYS(+D9994,A9994,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9994,F9994,Feriados!$A$2:$A$1058)-1))*E9994)))","v":""},{"$f":"IF(A9994=\"\",\"\",+IF(+A9994=D9994,+VLOOKUP(D9994,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9994,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9994=\"\",\"\",+VLOOKUP(+EOMONTH(+F9994,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9994=\"\",\"\",VLOOKUP(D9994,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9994=\"\",\"\",IF(A9994=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9994,-2)+15,Cenários!$A:$D,2,FALSE)>A9994,+VLOOKUP(+EOMONTH(+A9994,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9994,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9994=\"\",\"\",VLOOKUP(F9994,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9994=\"\",\"\",IF(WORKDAY(+A9994,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9994,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9995=\"\",\"\",+IF(+A9995=D9995,+E9995,((+G9995/E9995)^+((NETWORKDAYS(+D9995,A9995,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9995,F9995,Feriados!$A$2:$A$1058)-1))*E9995)))","v":""},{"$f":"IF(A9995=\"\",\"\",+IF(+A9995=D9995,+VLOOKUP(D9995,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9995,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9995=\"\",\"\",+VLOOKUP(+EOMONTH(+F9995,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9995=\"\",\"\",VLOOKUP(D9995,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9995=\"\",\"\",IF(A9995=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9995,-2)+15,Cenários!$A:$D,2,FALSE)>A9995,+VLOOKUP(+EOMONTH(+A9995,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9995,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9995=\"\",\"\",VLOOKUP(F9995,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9995=\"\",\"\",IF(WORKDAY(+A9995,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9995,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9996=\"\",\"\",+IF(+A9996=D9996,+E9996,((+G9996/E9996)^+((NETWORKDAYS(+D9996,A9996,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9996,F9996,Feriados!$A$2:$A$1058)-1))*E9996)))","v":""},{"$f":"IF(A9996=\"\",\"\",+IF(+A9996=D9996,+VLOOKUP(D9996,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9996,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9996=\"\",\"\",+VLOOKUP(+EOMONTH(+F9996,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9996=\"\",\"\",VLOOKUP(D9996,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9996=\"\",\"\",IF(A9996=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9996,-2)+15,Cenários!$A:$D,2,FALSE)>A9996,+VLOOKUP(+EOMONTH(+A9996,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9996,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9996=\"\",\"\",VLOOKUP(F9996,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9996=\"\",\"\",IF(WORKDAY(+A9996,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9996,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9997=\"\",\"\",+IF(+A9997=D9997,+E9997,((+G9997/E9997)^+((NETWORKDAYS(+D9997,A9997,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9997,F9997,Feriados!$A$2:$A$1058)-1))*E9997)))","v":""},{"$f":"IF(A9997=\"\",\"\",+IF(+A9997=D9997,+VLOOKUP(D9997,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9997,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9997=\"\",\"\",+VLOOKUP(+EOMONTH(+F9997,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9997=\"\",\"\",VLOOKUP(D9997,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9997=\"\",\"\",IF(A9997=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9997,-2)+15,Cenários!$A:$D,2,FALSE)>A9997,+VLOOKUP(+EOMONTH(+A9997,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9997,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9997=\"\",\"\",VLOOKUP(F9997,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9997=\"\",\"\",IF(WORKDAY(+A9997,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9997,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9998=\"\",\"\",+IF(+A9998=D9998,+E9998,((+G9998/E9998)^+((NETWORKDAYS(+D9998,A9998,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9998,F9998,Feriados!$A$2:$A$1058)-1))*E9998)))","v":""},{"$f":"IF(A9998=\"\",\"\",+IF(+A9998=D9998,+VLOOKUP(D9998,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9998,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9998=\"\",\"\",+VLOOKUP(+EOMONTH(+F9998,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9998=\"\",\"\",VLOOKUP(D9998,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9998=\"\",\"\",IF(A9998=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9998,-2)+15,Cenários!$A:$D,2,FALSE)>A9998,+VLOOKUP(+EOMONTH(+A9998,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9998,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9998=\"\",\"\",VLOOKUP(F9998,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9998=\"\",\"\",IF(WORKDAY(+A9998,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9998,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A9999=\"\",\"\",+IF(+A9999=D9999,+E9999,((+G9999/E9999)^+((NETWORKDAYS(+D9999,A9999,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D9999,F9999,Feriados!$A$2:$A$1058)-1))*E9999)))","v":""},{"$f":"IF(A9999=\"\",\"\",+IF(+A9999=D9999,+VLOOKUP(D9999,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F9999,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A9999=\"\",\"\",+VLOOKUP(+EOMONTH(+F9999,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A9999=\"\",\"\",VLOOKUP(D9999,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A9999=\"\",\"\",IF(A9999=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A9999,-2)+15,Cenários!$A:$D,2,FALSE)>A9999,+VLOOKUP(+EOMONTH(+A9999,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A9999,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A9999=\"\",\"\",VLOOKUP(F9999,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A9999=\"\",\"\",IF(WORKDAY(+A9999,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A9999,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10000=\"\",\"\",+IF(+A10000=D10000,+E10000,((+G10000/E10000)^+((NETWORKDAYS(+D10000,A10000,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10000,F10000,Feriados!$A$2:$A$1058)-1))*E10000)))","v":""},{"$f":"IF(A10000=\"\",\"\",+IF(+A10000=D10000,+VLOOKUP(D10000,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10000,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10000=\"\",\"\",+VLOOKUP(+EOMONTH(+F10000,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10000=\"\",\"\",VLOOKUP(D10000,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10000=\"\",\"\",IF(A10000=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10000,-2)+15,Cenários!$A:$D,2,FALSE)>A10000,+VLOOKUP(+EOMONTH(+A10000,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10000,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10000=\"\",\"\",VLOOKUP(F10000,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10000=\"\",\"\",IF(WORKDAY(+A10000,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10000,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10001=\"\",\"\",+IF(+A10001=D10001,+E10001,((+G10001/E10001)^+((NETWORKDAYS(+D10001,A10001,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10001,F10001,Feriados!$A$2:$A$1058)-1))*E10001)))","v":""},{"$f":"IF(A10001=\"\",\"\",+IF(+A10001=D10001,+VLOOKUP(D10001,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10001,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10001=\"\",\"\",+VLOOKUP(+EOMONTH(+F10001,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10001=\"\",\"\",VLOOKUP(D10001,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10001=\"\",\"\",IF(A10001=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10001,-2)+15,Cenários!$A:$D,2,FALSE)>A10001,+VLOOKUP(+EOMONTH(+A10001,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10001,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10001=\"\",\"\",VLOOKUP(F10001,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10001=\"\",\"\",IF(WORKDAY(+A10001,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10001,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10002=\"\",\"\",+IF(+A10002=D10002,+E10002,((+G10002/E10002)^+((NETWORKDAYS(+D10002,A10002,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10002,F10002,Feriados!$A$2:$A$1058)-1))*E10002)))","v":""},{"$f":"IF(A10002=\"\",\"\",+IF(+A10002=D10002,+VLOOKUP(D10002,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10002,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10002=\"\",\"\",+VLOOKUP(+EOMONTH(+F10002,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10002=\"\",\"\",VLOOKUP(D10002,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10002=\"\",\"\",IF(A10002=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10002,-2)+15,Cenários!$A:$D,2,FALSE)>A10002,+VLOOKUP(+EOMONTH(+A10002,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10002,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10002=\"\",\"\",VLOOKUP(F10002,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10002=\"\",\"\",IF(WORKDAY(+A10002,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10002,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10003=\"\",\"\",+IF(+A10003=D10003,+E10003,((+G10003/E10003)^+((NETWORKDAYS(+D10003,A10003,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10003,F10003,Feriados!$A$2:$A$1058)-1))*E10003)))","v":""},{"$f":"IF(A10003=\"\",\"\",+IF(+A10003=D10003,+VLOOKUP(D10003,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10003,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10003=\"\",\"\",+VLOOKUP(+EOMONTH(+F10003,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10003=\"\",\"\",VLOOKUP(D10003,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10003=\"\",\"\",IF(A10003=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10003,-2)+15,Cenários!$A:$D,2,FALSE)>A10003,+VLOOKUP(+EOMONTH(+A10003,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10003,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10003=\"\",\"\",VLOOKUP(F10003,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10003=\"\",\"\",IF(WORKDAY(+A10003,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10003,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10004=\"\",\"\",+IF(+A10004=D10004,+E10004,((+G10004/E10004)^+((NETWORKDAYS(+D10004,A10004,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10004,F10004,Feriados!$A$2:$A$1058)-1))*E10004)))","v":""},{"$f":"IF(A10004=\"\",\"\",+IF(+A10004=D10004,+VLOOKUP(D10004,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10004,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10004=\"\",\"\",+VLOOKUP(+EOMONTH(+F10004,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10004=\"\",\"\",VLOOKUP(D10004,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10004=\"\",\"\",IF(A10004=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10004,-2)+15,Cenários!$A:$D,2,FALSE)>A10004,+VLOOKUP(+EOMONTH(+A10004,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10004,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10004=\"\",\"\",VLOOKUP(F10004,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10004=\"\",\"\",IF(WORKDAY(+A10004,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10004,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10005=\"\",\"\",+IF(+A10005=D10005,+E10005,((+G10005/E10005)^+((NETWORKDAYS(+D10005,A10005,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10005,F10005,Feriados!$A$2:$A$1058)-1))*E10005)))","v":""},{"$f":"IF(A10005=\"\",\"\",+IF(+A10005=D10005,+VLOOKUP(D10005,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10005,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10005=\"\",\"\",+VLOOKUP(+EOMONTH(+F10005,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10005=\"\",\"\",VLOOKUP(D10005,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10005=\"\",\"\",IF(A10005=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10005,-2)+15,Cenários!$A:$D,2,FALSE)>A10005,+VLOOKUP(+EOMONTH(+A10005,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10005,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10005=\"\",\"\",VLOOKUP(F10005,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10005=\"\",\"\",IF(WORKDAY(+A10005,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10005,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10006=\"\",\"\",+IF(+A10006=D10006,+E10006,((+G10006/E10006)^+((NETWORKDAYS(+D10006,A10006,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10006,F10006,Feriados!$A$2:$A$1058)-1))*E10006)))","v":""},{"$f":"IF(A10006=\"\",\"\",+IF(+A10006=D10006,+VLOOKUP(D10006,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10006,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10006=\"\",\"\",+VLOOKUP(+EOMONTH(+F10006,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10006=\"\",\"\",VLOOKUP(D10006,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10006=\"\",\"\",IF(A10006=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10006,-2)+15,Cenários!$A:$D,2,FALSE)>A10006,+VLOOKUP(+EOMONTH(+A10006,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10006,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10006=\"\",\"\",VLOOKUP(F10006,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10006=\"\",\"\",IF(WORKDAY(+A10006,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10006,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10007=\"\",\"\",+IF(+A10007=D10007,+E10007,((+G10007/E10007)^+((NETWORKDAYS(+D10007,A10007,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10007,F10007,Feriados!$A$2:$A$1058)-1))*E10007)))","v":""},{"$f":"IF(A10007=\"\",\"\",+IF(+A10007=D10007,+VLOOKUP(D10007,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10007,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10007=\"\",\"\",+VLOOKUP(+EOMONTH(+F10007,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10007=\"\",\"\",VLOOKUP(D10007,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10007=\"\",\"\",IF(A10007=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10007,-2)+15,Cenários!$A:$D,2,FALSE)>A10007,+VLOOKUP(+EOMONTH(+A10007,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10007,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10007=\"\",\"\",VLOOKUP(F10007,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10007=\"\",\"\",IF(WORKDAY(+A10007,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10007,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10008=\"\",\"\",+IF(+A10008=D10008,+E10008,((+G10008/E10008)^+((NETWORKDAYS(+D10008,A10008,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10008,F10008,Feriados!$A$2:$A$1058)-1))*E10008)))","v":""},{"$f":"IF(A10008=\"\",\"\",+IF(+A10008=D10008,+VLOOKUP(D10008,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10008,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10008=\"\",\"\",+VLOOKUP(+EOMONTH(+F10008,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10008=\"\",\"\",VLOOKUP(D10008,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10008=\"\",\"\",IF(A10008=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10008,-2)+15,Cenários!$A:$D,2,FALSE)>A10008,+VLOOKUP(+EOMONTH(+A10008,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10008,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10008=\"\",\"\",VLOOKUP(F10008,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10008=\"\",\"\",IF(WORKDAY(+A10008,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10008,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10009=\"\",\"\",+IF(+A10009=D10009,+E10009,((+G10009/E10009)^+((NETWORKDAYS(+D10009,A10009,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10009,F10009,Feriados!$A$2:$A$1058)-1))*E10009)))","v":""},{"$f":"IF(A10009=\"\",\"\",+IF(+A10009=D10009,+VLOOKUP(D10009,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10009,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10009=\"\",\"\",+VLOOKUP(+EOMONTH(+F10009,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10009=\"\",\"\",VLOOKUP(D10009,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10009=\"\",\"\",IF(A10009=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10009,-2)+15,Cenários!$A:$D,2,FALSE)>A10009,+VLOOKUP(+EOMONTH(+A10009,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10009,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10009=\"\",\"\",VLOOKUP(F10009,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10009=\"\",\"\",IF(WORKDAY(+A10009,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10009,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10010=\"\",\"\",+IF(+A10010=D10010,+E10010,((+G10010/E10010)^+((NETWORKDAYS(+D10010,A10010,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10010,F10010,Feriados!$A$2:$A$1058)-1))*E10010)))","v":""},{"$f":"IF(A10010=\"\",\"\",+IF(+A10010=D10010,+VLOOKUP(D10010,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10010,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10010=\"\",\"\",+VLOOKUP(+EOMONTH(+F10010,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10010=\"\",\"\",VLOOKUP(D10010,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10010=\"\",\"\",IF(A10010=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10010,-2)+15,Cenários!$A:$D,2,FALSE)>A10010,+VLOOKUP(+EOMONTH(+A10010,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10010,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10010=\"\",\"\",VLOOKUP(F10010,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10010=\"\",\"\",IF(WORKDAY(+A10010,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10010,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10011=\"\",\"\",+IF(+A10011=D10011,+E10011,((+G10011/E10011)^+((NETWORKDAYS(+D10011,A10011,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10011,F10011,Feriados!$A$2:$A$1058)-1))*E10011)))","v":""},{"$f":"IF(A10011=\"\",\"\",+IF(+A10011=D10011,+VLOOKUP(D10011,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10011,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10011=\"\",\"\",+VLOOKUP(+EOMONTH(+F10011,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10011=\"\",\"\",VLOOKUP(D10011,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10011=\"\",\"\",IF(A10011=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10011,-2)+15,Cenários!$A:$D,2,FALSE)>A10011,+VLOOKUP(+EOMONTH(+A10011,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10011,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10011=\"\",\"\",VLOOKUP(F10011,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10011=\"\",\"\",IF(WORKDAY(+A10011,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10011,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10012=\"\",\"\",+IF(+A10012=D10012,+E10012,((+G10012/E10012)^+((NETWORKDAYS(+D10012,A10012,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10012,F10012,Feriados!$A$2:$A$1058)-1))*E10012)))","v":""},{"$f":"IF(A10012=\"\",\"\",+IF(+A10012=D10012,+VLOOKUP(D10012,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10012,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10012=\"\",\"\",+VLOOKUP(+EOMONTH(+F10012,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10012=\"\",\"\",VLOOKUP(D10012,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10012=\"\",\"\",IF(A10012=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10012,-2)+15,Cenários!$A:$D,2,FALSE)>A10012,+VLOOKUP(+EOMONTH(+A10012,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10012,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10012=\"\",\"\",VLOOKUP(F10012,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10012=\"\",\"\",IF(WORKDAY(+A10012,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10012,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10013=\"\",\"\",+IF(+A10013=D10013,+E10013,((+G10013/E10013)^+((NETWORKDAYS(+D10013,A10013,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10013,F10013,Feriados!$A$2:$A$1058)-1))*E10013)))","v":""},{"$f":"IF(A10013=\"\",\"\",+IF(+A10013=D10013,+VLOOKUP(D10013,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10013,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10013=\"\",\"\",+VLOOKUP(+EOMONTH(+F10013,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10013=\"\",\"\",VLOOKUP(D10013,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10013=\"\",\"\",IF(A10013=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10013,-2)+15,Cenários!$A:$D,2,FALSE)>A10013,+VLOOKUP(+EOMONTH(+A10013,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10013,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10013=\"\",\"\",VLOOKUP(F10013,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10013=\"\",\"\",IF(WORKDAY(+A10013,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10013,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10014=\"\",\"\",+IF(+A10014=D10014,+E10014,((+G10014/E10014)^+((NETWORKDAYS(+D10014,A10014,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10014,F10014,Feriados!$A$2:$A$1058)-1))*E10014)))","v":""},{"$f":"IF(A10014=\"\",\"\",+IF(+A10014=D10014,+VLOOKUP(D10014,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10014,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10014=\"\",\"\",+VLOOKUP(+EOMONTH(+F10014,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10014=\"\",\"\",VLOOKUP(D10014,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10014=\"\",\"\",IF(A10014=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10014,-2)+15,Cenários!$A:$D,2,FALSE)>A10014,+VLOOKUP(+EOMONTH(+A10014,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10014,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10014=\"\",\"\",VLOOKUP(F10014,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10014=\"\",\"\",IF(WORKDAY(+A10014,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10014,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10015=\"\",\"\",+IF(+A10015=D10015,+E10015,((+G10015/E10015)^+((NETWORKDAYS(+D10015,A10015,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10015,F10015,Feriados!$A$2:$A$1058)-1))*E10015)))","v":""},{"$f":"IF(A10015=\"\",\"\",+IF(+A10015=D10015,+VLOOKUP(D10015,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10015,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10015=\"\",\"\",+VLOOKUP(+EOMONTH(+F10015,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10015=\"\",\"\",VLOOKUP(D10015,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10015=\"\",\"\",IF(A10015=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10015,-2)+15,Cenários!$A:$D,2,FALSE)>A10015,+VLOOKUP(+EOMONTH(+A10015,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10015,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10015=\"\",\"\",VLOOKUP(F10015,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10015=\"\",\"\",IF(WORKDAY(+A10015,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10015,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10016=\"\",\"\",+IF(+A10016=D10016,+E10016,((+G10016/E10016)^+((NETWORKDAYS(+D10016,A10016,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10016,F10016,Feriados!$A$2:$A$1058)-1))*E10016)))","v":""},{"$f":"IF(A10016=\"\",\"\",+IF(+A10016=D10016,+VLOOKUP(D10016,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10016,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10016=\"\",\"\",+VLOOKUP(+EOMONTH(+F10016,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10016=\"\",\"\",VLOOKUP(D10016,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10016=\"\",\"\",IF(A10016=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10016,-2)+15,Cenários!$A:$D,2,FALSE)>A10016,+VLOOKUP(+EOMONTH(+A10016,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10016,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10016=\"\",\"\",VLOOKUP(F10016,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10016=\"\",\"\",IF(WORKDAY(+A10016,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10016,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10017=\"\",\"\",+IF(+A10017=D10017,+E10017,((+G10017/E10017)^+((NETWORKDAYS(+D10017,A10017,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10017,F10017,Feriados!$A$2:$A$1058)-1))*E10017)))","v":""},{"$f":"IF(A10017=\"\",\"\",+IF(+A10017=D10017,+VLOOKUP(D10017,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10017,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10017=\"\",\"\",+VLOOKUP(+EOMONTH(+F10017,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10017=\"\",\"\",VLOOKUP(D10017,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10017=\"\",\"\",IF(A10017=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10017,-2)+15,Cenários!$A:$D,2,FALSE)>A10017,+VLOOKUP(+EOMONTH(+A10017,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10017,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10017=\"\",\"\",VLOOKUP(F10017,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10017=\"\",\"\",IF(WORKDAY(+A10017,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10017,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10018=\"\",\"\",+IF(+A10018=D10018,+E10018,((+G10018/E10018)^+((NETWORKDAYS(+D10018,A10018,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10018,F10018,Feriados!$A$2:$A$1058)-1))*E10018)))","v":""},{"$f":"IF(A10018=\"\",\"\",+IF(+A10018=D10018,+VLOOKUP(D10018,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10018,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10018=\"\",\"\",+VLOOKUP(+EOMONTH(+F10018,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10018=\"\",\"\",VLOOKUP(D10018,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10018=\"\",\"\",IF(A10018=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10018,-2)+15,Cenários!$A:$D,2,FALSE)>A10018,+VLOOKUP(+EOMONTH(+A10018,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10018,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10018=\"\",\"\",VLOOKUP(F10018,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10018=\"\",\"\",IF(WORKDAY(+A10018,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10018,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10019=\"\",\"\",+IF(+A10019=D10019,+E10019,((+G10019/E10019)^+((NETWORKDAYS(+D10019,A10019,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10019,F10019,Feriados!$A$2:$A$1058)-1))*E10019)))","v":""},{"$f":"IF(A10019=\"\",\"\",+IF(+A10019=D10019,+VLOOKUP(D10019,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10019,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10019=\"\",\"\",+VLOOKUP(+EOMONTH(+F10019,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10019=\"\",\"\",VLOOKUP(D10019,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10019=\"\",\"\",IF(A10019=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10019,-2)+15,Cenários!$A:$D,2,FALSE)>A10019,+VLOOKUP(+EOMONTH(+A10019,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10019,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10019=\"\",\"\",VLOOKUP(F10019,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10019=\"\",\"\",IF(WORKDAY(+A10019,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10019,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10020=\"\",\"\",+IF(+A10020=D10020,+E10020,((+G10020/E10020)^+((NETWORKDAYS(+D10020,A10020,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10020,F10020,Feriados!$A$2:$A$1058)-1))*E10020)))","v":""},{"$f":"IF(A10020=\"\",\"\",+IF(+A10020=D10020,+VLOOKUP(D10020,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10020,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10020=\"\",\"\",+VLOOKUP(+EOMONTH(+F10020,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10020=\"\",\"\",VLOOKUP(D10020,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10020=\"\",\"\",IF(A10020=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10020,-2)+15,Cenários!$A:$D,2,FALSE)>A10020,+VLOOKUP(+EOMONTH(+A10020,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10020,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10020=\"\",\"\",VLOOKUP(F10020,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10020=\"\",\"\",IF(WORKDAY(+A10020,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10020,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10021=\"\",\"\",+IF(+A10021=D10021,+E10021,((+G10021/E10021)^+((NETWORKDAYS(+D10021,A10021,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10021,F10021,Feriados!$A$2:$A$1058)-1))*E10021)))","v":""},{"$f":"IF(A10021=\"\",\"\",+IF(+A10021=D10021,+VLOOKUP(D10021,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10021,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10021=\"\",\"\",+VLOOKUP(+EOMONTH(+F10021,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10021=\"\",\"\",VLOOKUP(D10021,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10021=\"\",\"\",IF(A10021=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10021,-2)+15,Cenários!$A:$D,2,FALSE)>A10021,+VLOOKUP(+EOMONTH(+A10021,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10021,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10021=\"\",\"\",VLOOKUP(F10021,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10021=\"\",\"\",IF(WORKDAY(+A10021,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10021,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10022=\"\",\"\",+IF(+A10022=D10022,+E10022,((+G10022/E10022)^+((NETWORKDAYS(+D10022,A10022,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10022,F10022,Feriados!$A$2:$A$1058)-1))*E10022)))","v":""},{"$f":"IF(A10022=\"\",\"\",+IF(+A10022=D10022,+VLOOKUP(D10022,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10022,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10022=\"\",\"\",+VLOOKUP(+EOMONTH(+F10022,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10022=\"\",\"\",VLOOKUP(D10022,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10022=\"\",\"\",IF(A10022=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10022,-2)+15,Cenários!$A:$D,2,FALSE)>A10022,+VLOOKUP(+EOMONTH(+A10022,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10022,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10022=\"\",\"\",VLOOKUP(F10022,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10022=\"\",\"\",IF(WORKDAY(+A10022,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10022,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10023=\"\",\"\",+IF(+A10023=D10023,+E10023,((+G10023/E10023)^+((NETWORKDAYS(+D10023,A10023,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10023,F10023,Feriados!$A$2:$A$1058)-1))*E10023)))","v":""},{"$f":"IF(A10023=\"\",\"\",+IF(+A10023=D10023,+VLOOKUP(D10023,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10023,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10023=\"\",\"\",+VLOOKUP(+EOMONTH(+F10023,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10023=\"\",\"\",VLOOKUP(D10023,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10023=\"\",\"\",IF(A10023=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10023,-2)+15,Cenários!$A:$D,2,FALSE)>A10023,+VLOOKUP(+EOMONTH(+A10023,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10023,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10023=\"\",\"\",VLOOKUP(F10023,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10023=\"\",\"\",IF(WORKDAY(+A10023,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10023,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10024=\"\",\"\",+IF(+A10024=D10024,+E10024,((+G10024/E10024)^+((NETWORKDAYS(+D10024,A10024,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10024,F10024,Feriados!$A$2:$A$1058)-1))*E10024)))","v":""},{"$f":"IF(A10024=\"\",\"\",+IF(+A10024=D10024,+VLOOKUP(D10024,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10024,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10024=\"\",\"\",+VLOOKUP(+EOMONTH(+F10024,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10024=\"\",\"\",VLOOKUP(D10024,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10024=\"\",\"\",IF(A10024=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10024,-2)+15,Cenários!$A:$D,2,FALSE)>A10024,+VLOOKUP(+EOMONTH(+A10024,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10024,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10024=\"\",\"\",VLOOKUP(F10024,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10024=\"\",\"\",IF(WORKDAY(+A10024,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10024,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10025=\"\",\"\",+IF(+A10025=D10025,+E10025,((+G10025/E10025)^+((NETWORKDAYS(+D10025,A10025,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10025,F10025,Feriados!$A$2:$A$1058)-1))*E10025)))","v":""},{"$f":"IF(A10025=\"\",\"\",+IF(+A10025=D10025,+VLOOKUP(D10025,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10025,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10025=\"\",\"\",+VLOOKUP(+EOMONTH(+F10025,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10025=\"\",\"\",VLOOKUP(D10025,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10025=\"\",\"\",IF(A10025=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10025,-2)+15,Cenários!$A:$D,2,FALSE)>A10025,+VLOOKUP(+EOMONTH(+A10025,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10025,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10025=\"\",\"\",VLOOKUP(F10025,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10025=\"\",\"\",IF(WORKDAY(+A10025,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10025,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10026=\"\",\"\",+IF(+A10026=D10026,+E10026,((+G10026/E10026)^+((NETWORKDAYS(+D10026,A10026,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10026,F10026,Feriados!$A$2:$A$1058)-1))*E10026)))","v":""},{"$f":"IF(A10026=\"\",\"\",+IF(+A10026=D10026,+VLOOKUP(D10026,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10026,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10026=\"\",\"\",+VLOOKUP(+EOMONTH(+F10026,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10026=\"\",\"\",VLOOKUP(D10026,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10026=\"\",\"\",IF(A10026=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10026,-2)+15,Cenários!$A:$D,2,FALSE)>A10026,+VLOOKUP(+EOMONTH(+A10026,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10026,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10026=\"\",\"\",VLOOKUP(F10026,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10026=\"\",\"\",IF(WORKDAY(+A10026,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10026,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10027=\"\",\"\",+IF(+A10027=D10027,+E10027,((+G10027/E10027)^+((NETWORKDAYS(+D10027,A10027,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10027,F10027,Feriados!$A$2:$A$1058)-1))*E10027)))","v":""},{"$f":"IF(A10027=\"\",\"\",+IF(+A10027=D10027,+VLOOKUP(D10027,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10027,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10027=\"\",\"\",+VLOOKUP(+EOMONTH(+F10027,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10027=\"\",\"\",VLOOKUP(D10027,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10027=\"\",\"\",IF(A10027=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10027,-2)+15,Cenários!$A:$D,2,FALSE)>A10027,+VLOOKUP(+EOMONTH(+A10027,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10027,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10027=\"\",\"\",VLOOKUP(F10027,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10027=\"\",\"\",IF(WORKDAY(+A10027,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10027,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10028=\"\",\"\",+IF(+A10028=D10028,+E10028,((+G10028/E10028)^+((NETWORKDAYS(+D10028,A10028,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10028,F10028,Feriados!$A$2:$A$1058)-1))*E10028)))","v":""},{"$f":"IF(A10028=\"\",\"\",+IF(+A10028=D10028,+VLOOKUP(D10028,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10028,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10028=\"\",\"\",+VLOOKUP(+EOMONTH(+F10028,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10028=\"\",\"\",VLOOKUP(D10028,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10028=\"\",\"\",IF(A10028=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10028,-2)+15,Cenários!$A:$D,2,FALSE)>A10028,+VLOOKUP(+EOMONTH(+A10028,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10028,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10028=\"\",\"\",VLOOKUP(F10028,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10028=\"\",\"\",IF(WORKDAY(+A10028,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10028,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10029=\"\",\"\",+IF(+A10029=D10029,+E10029,((+G10029/E10029)^+((NETWORKDAYS(+D10029,A10029,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10029,F10029,Feriados!$A$2:$A$1058)-1))*E10029)))","v":""},{"$f":"IF(A10029=\"\",\"\",+IF(+A10029=D10029,+VLOOKUP(D10029,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10029,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10029=\"\",\"\",+VLOOKUP(+EOMONTH(+F10029,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10029=\"\",\"\",VLOOKUP(D10029,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10029=\"\",\"\",IF(A10029=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10029,-2)+15,Cenários!$A:$D,2,FALSE)>A10029,+VLOOKUP(+EOMONTH(+A10029,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10029,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10029=\"\",\"\",VLOOKUP(F10029,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10029=\"\",\"\",IF(WORKDAY(+A10029,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10029,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10030=\"\",\"\",+IF(+A10030=D10030,+E10030,((+G10030/E10030)^+((NETWORKDAYS(+D10030,A10030,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10030,F10030,Feriados!$A$2:$A$1058)-1))*E10030)))","v":""},{"$f":"IF(A10030=\"\",\"\",+IF(+A10030=D10030,+VLOOKUP(D10030,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10030,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10030=\"\",\"\",+VLOOKUP(+EOMONTH(+F10030,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10030=\"\",\"\",VLOOKUP(D10030,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10030=\"\",\"\",IF(A10030=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10030,-2)+15,Cenários!$A:$D,2,FALSE)>A10030,+VLOOKUP(+EOMONTH(+A10030,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10030,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10030=\"\",\"\",VLOOKUP(F10030,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10030=\"\",\"\",IF(WORKDAY(+A10030,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10030,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10031=\"\",\"\",+IF(+A10031=D10031,+E10031,((+G10031/E10031)^+((NETWORKDAYS(+D10031,A10031,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10031,F10031,Feriados!$A$2:$A$1058)-1))*E10031)))","v":""},{"$f":"IF(A10031=\"\",\"\",+IF(+A10031=D10031,+VLOOKUP(D10031,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10031,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10031=\"\",\"\",+VLOOKUP(+EOMONTH(+F10031,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10031=\"\",\"\",VLOOKUP(D10031,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10031=\"\",\"\",IF(A10031=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10031,-2)+15,Cenários!$A:$D,2,FALSE)>A10031,+VLOOKUP(+EOMONTH(+A10031,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10031,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10031=\"\",\"\",VLOOKUP(F10031,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10031=\"\",\"\",IF(WORKDAY(+A10031,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10031,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10032=\"\",\"\",+IF(+A10032=D10032,+E10032,((+G10032/E10032)^+((NETWORKDAYS(+D10032,A10032,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10032,F10032,Feriados!$A$2:$A$1058)-1))*E10032)))","v":""},{"$f":"IF(A10032=\"\",\"\",+IF(+A10032=D10032,+VLOOKUP(D10032,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10032,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10032=\"\",\"\",+VLOOKUP(+EOMONTH(+F10032,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10032=\"\",\"\",VLOOKUP(D10032,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10032=\"\",\"\",IF(A10032=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10032,-2)+15,Cenários!$A:$D,2,FALSE)>A10032,+VLOOKUP(+EOMONTH(+A10032,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10032,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10032=\"\",\"\",VLOOKUP(F10032,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10032=\"\",\"\",IF(WORKDAY(+A10032,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10032,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10033=\"\",\"\",+IF(+A10033=D10033,+E10033,((+G10033/E10033)^+((NETWORKDAYS(+D10033,A10033,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10033,F10033,Feriados!$A$2:$A$1058)-1))*E10033)))","v":""},{"$f":"IF(A10033=\"\",\"\",+IF(+A10033=D10033,+VLOOKUP(D10033,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10033,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10033=\"\",\"\",+VLOOKUP(+EOMONTH(+F10033,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10033=\"\",\"\",VLOOKUP(D10033,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10033=\"\",\"\",IF(A10033=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10033,-2)+15,Cenários!$A:$D,2,FALSE)>A10033,+VLOOKUP(+EOMONTH(+A10033,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10033,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10033=\"\",\"\",VLOOKUP(F10033,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10033=\"\",\"\",IF(WORKDAY(+A10033,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10033,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10034=\"\",\"\",+IF(+A10034=D10034,+E10034,((+G10034/E10034)^+((NETWORKDAYS(+D10034,A10034,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10034,F10034,Feriados!$A$2:$A$1058)-1))*E10034)))","v":""},{"$f":"IF(A10034=\"\",\"\",+IF(+A10034=D10034,+VLOOKUP(D10034,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10034,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10034=\"\",\"\",+VLOOKUP(+EOMONTH(+F10034,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10034=\"\",\"\",VLOOKUP(D10034,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10034=\"\",\"\",IF(A10034=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10034,-2)+15,Cenários!$A:$D,2,FALSE)>A10034,+VLOOKUP(+EOMONTH(+A10034,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10034,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10034=\"\",\"\",VLOOKUP(F10034,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10034=\"\",\"\",IF(WORKDAY(+A10034,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10034,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10035=\"\",\"\",+IF(+A10035=D10035,+E10035,((+G10035/E10035)^+((NETWORKDAYS(+D10035,A10035,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10035,F10035,Feriados!$A$2:$A$1058)-1))*E10035)))","v":""},{"$f":"IF(A10035=\"\",\"\",+IF(+A10035=D10035,+VLOOKUP(D10035,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10035,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10035=\"\",\"\",+VLOOKUP(+EOMONTH(+F10035,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10035=\"\",\"\",VLOOKUP(D10035,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10035=\"\",\"\",IF(A10035=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10035,-2)+15,Cenários!$A:$D,2,FALSE)>A10035,+VLOOKUP(+EOMONTH(+A10035,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10035,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10035=\"\",\"\",VLOOKUP(F10035,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10035=\"\",\"\",IF(WORKDAY(+A10035,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10035,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10036=\"\",\"\",+IF(+A10036=D10036,+E10036,((+G10036/E10036)^+((NETWORKDAYS(+D10036,A10036,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10036,F10036,Feriados!$A$2:$A$1058)-1))*E10036)))","v":""},{"$f":"IF(A10036=\"\",\"\",+IF(+A10036=D10036,+VLOOKUP(D10036,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10036,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10036=\"\",\"\",+VLOOKUP(+EOMONTH(+F10036,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10036=\"\",\"\",VLOOKUP(D10036,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10036=\"\",\"\",IF(A10036=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10036,-2)+15,Cenários!$A:$D,2,FALSE)>A10036,+VLOOKUP(+EOMONTH(+A10036,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10036,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10036=\"\",\"\",VLOOKUP(F10036,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10036=\"\",\"\",IF(WORKDAY(+A10036,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10036,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10037=\"\",\"\",+IF(+A10037=D10037,+E10037,((+G10037/E10037)^+((NETWORKDAYS(+D10037,A10037,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10037,F10037,Feriados!$A$2:$A$1058)-1))*E10037)))","v":""},{"$f":"IF(A10037=\"\",\"\",+IF(+A10037=D10037,+VLOOKUP(D10037,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10037,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10037=\"\",\"\",+VLOOKUP(+EOMONTH(+F10037,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10037=\"\",\"\",VLOOKUP(D10037,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10037=\"\",\"\",IF(A10037=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10037,-2)+15,Cenários!$A:$D,2,FALSE)>A10037,+VLOOKUP(+EOMONTH(+A10037,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10037,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10037=\"\",\"\",VLOOKUP(F10037,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10037=\"\",\"\",IF(WORKDAY(+A10037,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10037,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10038=\"\",\"\",+IF(+A10038=D10038,+E10038,((+G10038/E10038)^+((NETWORKDAYS(+D10038,A10038,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10038,F10038,Feriados!$A$2:$A$1058)-1))*E10038)))","v":""},{"$f":"IF(A10038=\"\",\"\",+IF(+A10038=D10038,+VLOOKUP(D10038,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10038,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10038=\"\",\"\",+VLOOKUP(+EOMONTH(+F10038,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10038=\"\",\"\",VLOOKUP(D10038,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10038=\"\",\"\",IF(A10038=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10038,-2)+15,Cenários!$A:$D,2,FALSE)>A10038,+VLOOKUP(+EOMONTH(+A10038,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10038,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10038=\"\",\"\",VLOOKUP(F10038,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10038=\"\",\"\",IF(WORKDAY(+A10038,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10038,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10039=\"\",\"\",+IF(+A10039=D10039,+E10039,((+G10039/E10039)^+((NETWORKDAYS(+D10039,A10039,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10039,F10039,Feriados!$A$2:$A$1058)-1))*E10039)))","v":""},{"$f":"IF(A10039=\"\",\"\",+IF(+A10039=D10039,+VLOOKUP(D10039,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10039,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10039=\"\",\"\",+VLOOKUP(+EOMONTH(+F10039,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10039=\"\",\"\",VLOOKUP(D10039,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10039=\"\",\"\",IF(A10039=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10039,-2)+15,Cenários!$A:$D,2,FALSE)>A10039,+VLOOKUP(+EOMONTH(+A10039,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10039,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10039=\"\",\"\",VLOOKUP(F10039,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10039=\"\",\"\",IF(WORKDAY(+A10039,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10039,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10040=\"\",\"\",+IF(+A10040=D10040,+E10040,((+G10040/E10040)^+((NETWORKDAYS(+D10040,A10040,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10040,F10040,Feriados!$A$2:$A$1058)-1))*E10040)))","v":""},{"$f":"IF(A10040=\"\",\"\",+IF(+A10040=D10040,+VLOOKUP(D10040,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10040,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10040=\"\",\"\",+VLOOKUP(+EOMONTH(+F10040,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10040=\"\",\"\",VLOOKUP(D10040,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10040=\"\",\"\",IF(A10040=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10040,-2)+15,Cenários!$A:$D,2,FALSE)>A10040,+VLOOKUP(+EOMONTH(+A10040,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10040,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10040=\"\",\"\",VLOOKUP(F10040,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10040=\"\",\"\",IF(WORKDAY(+A10040,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10040,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10041=\"\",\"\",+IF(+A10041=D10041,+E10041,((+G10041/E10041)^+((NETWORKDAYS(+D10041,A10041,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10041,F10041,Feriados!$A$2:$A$1058)-1))*E10041)))","v":""},{"$f":"IF(A10041=\"\",\"\",+IF(+A10041=D10041,+VLOOKUP(D10041,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10041,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10041=\"\",\"\",+VLOOKUP(+EOMONTH(+F10041,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10041=\"\",\"\",VLOOKUP(D10041,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10041=\"\",\"\",IF(A10041=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10041,-2)+15,Cenários!$A:$D,2,FALSE)>A10041,+VLOOKUP(+EOMONTH(+A10041,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10041,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10041=\"\",\"\",VLOOKUP(F10041,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10041=\"\",\"\",IF(WORKDAY(+A10041,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10041,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10042=\"\",\"\",+IF(+A10042=D10042,+E10042,((+G10042/E10042)^+((NETWORKDAYS(+D10042,A10042,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10042,F10042,Feriados!$A$2:$A$1058)-1))*E10042)))","v":""},{"$f":"IF(A10042=\"\",\"\",+IF(+A10042=D10042,+VLOOKUP(D10042,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10042,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10042=\"\",\"\",+VLOOKUP(+EOMONTH(+F10042,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10042=\"\",\"\",VLOOKUP(D10042,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10042=\"\",\"\",IF(A10042=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10042,-2)+15,Cenários!$A:$D,2,FALSE)>A10042,+VLOOKUP(+EOMONTH(+A10042,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10042,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10042=\"\",\"\",VLOOKUP(F10042,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10042=\"\",\"\",IF(WORKDAY(+A10042,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10042,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10043=\"\",\"\",+IF(+A10043=D10043,+E10043,((+G10043/E10043)^+((NETWORKDAYS(+D10043,A10043,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10043,F10043,Feriados!$A$2:$A$1058)-1))*E10043)))","v":""},{"$f":"IF(A10043=\"\",\"\",+IF(+A10043=D10043,+VLOOKUP(D10043,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10043,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10043=\"\",\"\",+VLOOKUP(+EOMONTH(+F10043,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10043=\"\",\"\",VLOOKUP(D10043,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10043=\"\",\"\",IF(A10043=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10043,-2)+15,Cenários!$A:$D,2,FALSE)>A10043,+VLOOKUP(+EOMONTH(+A10043,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10043,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10043=\"\",\"\",VLOOKUP(F10043,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10043=\"\",\"\",IF(WORKDAY(+A10043,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10043,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10044=\"\",\"\",+IF(+A10044=D10044,+E10044,((+G10044/E10044)^+((NETWORKDAYS(+D10044,A10044,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10044,F10044,Feriados!$A$2:$A$1058)-1))*E10044)))","v":""},{"$f":"IF(A10044=\"\",\"\",+IF(+A10044=D10044,+VLOOKUP(D10044,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10044,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10044=\"\",\"\",+VLOOKUP(+EOMONTH(+F10044,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10044=\"\",\"\",VLOOKUP(D10044,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10044=\"\",\"\",IF(A10044=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10044,-2)+15,Cenários!$A:$D,2,FALSE)>A10044,+VLOOKUP(+EOMONTH(+A10044,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10044,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10044=\"\",\"\",VLOOKUP(F10044,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10044=\"\",\"\",IF(WORKDAY(+A10044,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10044,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10045=\"\",\"\",+IF(+A10045=D10045,+E10045,((+G10045/E10045)^+((NETWORKDAYS(+D10045,A10045,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10045,F10045,Feriados!$A$2:$A$1058)-1))*E10045)))","v":""},{"$f":"IF(A10045=\"\",\"\",+IF(+A10045=D10045,+VLOOKUP(D10045,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10045,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10045=\"\",\"\",+VLOOKUP(+EOMONTH(+F10045,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10045=\"\",\"\",VLOOKUP(D10045,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10045=\"\",\"\",IF(A10045=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10045,-2)+15,Cenários!$A:$D,2,FALSE)>A10045,+VLOOKUP(+EOMONTH(+A10045,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10045,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10045=\"\",\"\",VLOOKUP(F10045,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10045=\"\",\"\",IF(WORKDAY(+A10045,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10045,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10046=\"\",\"\",+IF(+A10046=D10046,+E10046,((+G10046/E10046)^+((NETWORKDAYS(+D10046,A10046,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10046,F10046,Feriados!$A$2:$A$1058)-1))*E10046)))","v":""},{"$f":"IF(A10046=\"\",\"\",+IF(+A10046=D10046,+VLOOKUP(D10046,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10046,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10046=\"\",\"\",+VLOOKUP(+EOMONTH(+F10046,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10046=\"\",\"\",VLOOKUP(D10046,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10046=\"\",\"\",IF(A10046=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10046,-2)+15,Cenários!$A:$D,2,FALSE)>A10046,+VLOOKUP(+EOMONTH(+A10046,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10046,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10046=\"\",\"\",VLOOKUP(F10046,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10046=\"\",\"\",IF(WORKDAY(+A10046,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10046,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10047=\"\",\"\",+IF(+A10047=D10047,+E10047,((+G10047/E10047)^+((NETWORKDAYS(+D10047,A10047,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10047,F10047,Feriados!$A$2:$A$1058)-1))*E10047)))","v":""},{"$f":"IF(A10047=\"\",\"\",+IF(+A10047=D10047,+VLOOKUP(D10047,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10047,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10047=\"\",\"\",+VLOOKUP(+EOMONTH(+F10047,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10047=\"\",\"\",VLOOKUP(D10047,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10047=\"\",\"\",IF(A10047=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10047,-2)+15,Cenários!$A:$D,2,FALSE)>A10047,+VLOOKUP(+EOMONTH(+A10047,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10047,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10047=\"\",\"\",VLOOKUP(F10047,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10047=\"\",\"\",IF(WORKDAY(+A10047,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10047,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10048=\"\",\"\",+IF(+A10048=D10048,+E10048,((+G10048/E10048)^+((NETWORKDAYS(+D10048,A10048,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10048,F10048,Feriados!$A$2:$A$1058)-1))*E10048)))","v":""},{"$f":"IF(A10048=\"\",\"\",+IF(+A10048=D10048,+VLOOKUP(D10048,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10048,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10048=\"\",\"\",+VLOOKUP(+EOMONTH(+F10048,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10048=\"\",\"\",VLOOKUP(D10048,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10048=\"\",\"\",IF(A10048=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10048,-2)+15,Cenários!$A:$D,2,FALSE)>A10048,+VLOOKUP(+EOMONTH(+A10048,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10048,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10048=\"\",\"\",VLOOKUP(F10048,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10048=\"\",\"\",IF(WORKDAY(+A10048,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10048,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10049=\"\",\"\",+IF(+A10049=D10049,+E10049,((+G10049/E10049)^+((NETWORKDAYS(+D10049,A10049,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10049,F10049,Feriados!$A$2:$A$1058)-1))*E10049)))","v":""},{"$f":"IF(A10049=\"\",\"\",+IF(+A10049=D10049,+VLOOKUP(D10049,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10049,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10049=\"\",\"\",+VLOOKUP(+EOMONTH(+F10049,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10049=\"\",\"\",VLOOKUP(D10049,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10049=\"\",\"\",IF(A10049=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10049,-2)+15,Cenários!$A:$D,2,FALSE)>A10049,+VLOOKUP(+EOMONTH(+A10049,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10049,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10049=\"\",\"\",VLOOKUP(F10049,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10049=\"\",\"\",IF(WORKDAY(+A10049,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10049,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10050=\"\",\"\",+IF(+A10050=D10050,+E10050,((+G10050/E10050)^+((NETWORKDAYS(+D10050,A10050,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10050,F10050,Feriados!$A$2:$A$1058)-1))*E10050)))","v":""},{"$f":"IF(A10050=\"\",\"\",+IF(+A10050=D10050,+VLOOKUP(D10050,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10050,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10050=\"\",\"\",+VLOOKUP(+EOMONTH(+F10050,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10050=\"\",\"\",VLOOKUP(D10050,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10050=\"\",\"\",IF(A10050=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10050,-2)+15,Cenários!$A:$D,2,FALSE)>A10050,+VLOOKUP(+EOMONTH(+A10050,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10050,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10050=\"\",\"\",VLOOKUP(F10050,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10050=\"\",\"\",IF(WORKDAY(+A10050,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10050,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10051=\"\",\"\",+IF(+A10051=D10051,+E10051,((+G10051/E10051)^+((NETWORKDAYS(+D10051,A10051,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10051,F10051,Feriados!$A$2:$A$1058)-1))*E10051)))","v":""},{"$f":"IF(A10051=\"\",\"\",+IF(+A10051=D10051,+VLOOKUP(D10051,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10051,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10051=\"\",\"\",+VLOOKUP(+EOMONTH(+F10051,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10051=\"\",\"\",VLOOKUP(D10051,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10051=\"\",\"\",IF(A10051=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10051,-2)+15,Cenários!$A:$D,2,FALSE)>A10051,+VLOOKUP(+EOMONTH(+A10051,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10051,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10051=\"\",\"\",VLOOKUP(F10051,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10051=\"\",\"\",IF(WORKDAY(+A10051,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10051,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10052=\"\",\"\",+IF(+A10052=D10052,+E10052,((+G10052/E10052)^+((NETWORKDAYS(+D10052,A10052,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10052,F10052,Feriados!$A$2:$A$1058)-1))*E10052)))","v":""},{"$f":"IF(A10052=\"\",\"\",+IF(+A10052=D10052,+VLOOKUP(D10052,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10052,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10052=\"\",\"\",+VLOOKUP(+EOMONTH(+F10052,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10052=\"\",\"\",VLOOKUP(D10052,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10052=\"\",\"\",IF(A10052=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10052,-2)+15,Cenários!$A:$D,2,FALSE)>A10052,+VLOOKUP(+EOMONTH(+A10052,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10052,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10052=\"\",\"\",VLOOKUP(F10052,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10052=\"\",\"\",IF(WORKDAY(+A10052,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10052,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10053=\"\",\"\",+IF(+A10053=D10053,+E10053,((+G10053/E10053)^+((NETWORKDAYS(+D10053,A10053,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10053,F10053,Feriados!$A$2:$A$1058)-1))*E10053)))","v":""},{"$f":"IF(A10053=\"\",\"\",+IF(+A10053=D10053,+VLOOKUP(D10053,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10053,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10053=\"\",\"\",+VLOOKUP(+EOMONTH(+F10053,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10053=\"\",\"\",VLOOKUP(D10053,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10053=\"\",\"\",IF(A10053=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10053,-2)+15,Cenários!$A:$D,2,FALSE)>A10053,+VLOOKUP(+EOMONTH(+A10053,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10053,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10053=\"\",\"\",VLOOKUP(F10053,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10053=\"\",\"\",IF(WORKDAY(+A10053,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10053,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10054=\"\",\"\",+IF(+A10054=D10054,+E10054,((+G10054/E10054)^+((NETWORKDAYS(+D10054,A10054,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10054,F10054,Feriados!$A$2:$A$1058)-1))*E10054)))","v":""},{"$f":"IF(A10054=\"\",\"\",+IF(+A10054=D10054,+VLOOKUP(D10054,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10054,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10054=\"\",\"\",+VLOOKUP(+EOMONTH(+F10054,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10054=\"\",\"\",VLOOKUP(D10054,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10054=\"\",\"\",IF(A10054=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10054,-2)+15,Cenários!$A:$D,2,FALSE)>A10054,+VLOOKUP(+EOMONTH(+A10054,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10054,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10054=\"\",\"\",VLOOKUP(F10054,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10054=\"\",\"\",IF(WORKDAY(+A10054,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10054,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10055=\"\",\"\",+IF(+A10055=D10055,+E10055,((+G10055/E10055)^+((NETWORKDAYS(+D10055,A10055,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10055,F10055,Feriados!$A$2:$A$1058)-1))*E10055)))","v":""},{"$f":"IF(A10055=\"\",\"\",+IF(+A10055=D10055,+VLOOKUP(D10055,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10055,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10055=\"\",\"\",+VLOOKUP(+EOMONTH(+F10055,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10055=\"\",\"\",VLOOKUP(D10055,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10055=\"\",\"\",IF(A10055=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10055,-2)+15,Cenários!$A:$D,2,FALSE)>A10055,+VLOOKUP(+EOMONTH(+A10055,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10055,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10055=\"\",\"\",VLOOKUP(F10055,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10055=\"\",\"\",IF(WORKDAY(+A10055,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10055,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10056=\"\",\"\",+IF(+A10056=D10056,+E10056,((+G10056/E10056)^+((NETWORKDAYS(+D10056,A10056,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10056,F10056,Feriados!$A$2:$A$1058)-1))*E10056)))","v":""},{"$f":"IF(A10056=\"\",\"\",+IF(+A10056=D10056,+VLOOKUP(D10056,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10056,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10056=\"\",\"\",+VLOOKUP(+EOMONTH(+F10056,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10056=\"\",\"\",VLOOKUP(D10056,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10056=\"\",\"\",IF(A10056=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10056,-2)+15,Cenários!$A:$D,2,FALSE)>A10056,+VLOOKUP(+EOMONTH(+A10056,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10056,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10056=\"\",\"\",VLOOKUP(F10056,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10056=\"\",\"\",IF(WORKDAY(+A10056,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10056,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10057=\"\",\"\",+IF(+A10057=D10057,+E10057,((+G10057/E10057)^+((NETWORKDAYS(+D10057,A10057,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10057,F10057,Feriados!$A$2:$A$1058)-1))*E10057)))","v":""},{"$f":"IF(A10057=\"\",\"\",+IF(+A10057=D10057,+VLOOKUP(D10057,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10057,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10057=\"\",\"\",+VLOOKUP(+EOMONTH(+F10057,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10057=\"\",\"\",VLOOKUP(D10057,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10057=\"\",\"\",IF(A10057=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10057,-2)+15,Cenários!$A:$D,2,FALSE)>A10057,+VLOOKUP(+EOMONTH(+A10057,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10057,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10057=\"\",\"\",VLOOKUP(F10057,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10057=\"\",\"\",IF(WORKDAY(+A10057,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10057,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10058=\"\",\"\",+IF(+A10058=D10058,+E10058,((+G10058/E10058)^+((NETWORKDAYS(+D10058,A10058,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10058,F10058,Feriados!$A$2:$A$1058)-1))*E10058)))","v":""},{"$f":"IF(A10058=\"\",\"\",+IF(+A10058=D10058,+VLOOKUP(D10058,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10058,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10058=\"\",\"\",+VLOOKUP(+EOMONTH(+F10058,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10058=\"\",\"\",VLOOKUP(D10058,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10058=\"\",\"\",IF(A10058=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10058,-2)+15,Cenários!$A:$D,2,FALSE)>A10058,+VLOOKUP(+EOMONTH(+A10058,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10058,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10058=\"\",\"\",VLOOKUP(F10058,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10058=\"\",\"\",IF(WORKDAY(+A10058,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10058,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10059=\"\",\"\",+IF(+A10059=D10059,+E10059,((+G10059/E10059)^+((NETWORKDAYS(+D10059,A10059,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10059,F10059,Feriados!$A$2:$A$1058)-1))*E10059)))","v":""},{"$f":"IF(A10059=\"\",\"\",+IF(+A10059=D10059,+VLOOKUP(D10059,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10059,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10059=\"\",\"\",+VLOOKUP(+EOMONTH(+F10059,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10059=\"\",\"\",VLOOKUP(D10059,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10059=\"\",\"\",IF(A10059=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10059,-2)+15,Cenários!$A:$D,2,FALSE)>A10059,+VLOOKUP(+EOMONTH(+A10059,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10059,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10059=\"\",\"\",VLOOKUP(F10059,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10059=\"\",\"\",IF(WORKDAY(+A10059,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10059,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10060=\"\",\"\",+IF(+A10060=D10060,+E10060,((+G10060/E10060)^+((NETWORKDAYS(+D10060,A10060,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10060,F10060,Feriados!$A$2:$A$1058)-1))*E10060)))","v":""},{"$f":"IF(A10060=\"\",\"\",+IF(+A10060=D10060,+VLOOKUP(D10060,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10060,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10060=\"\",\"\",+VLOOKUP(+EOMONTH(+F10060,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10060=\"\",\"\",VLOOKUP(D10060,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10060=\"\",\"\",IF(A10060=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10060,-2)+15,Cenários!$A:$D,2,FALSE)>A10060,+VLOOKUP(+EOMONTH(+A10060,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10060,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10060=\"\",\"\",VLOOKUP(F10060,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10060=\"\",\"\",IF(WORKDAY(+A10060,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10060,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10061=\"\",\"\",+IF(+A10061=D10061,+E10061,((+G10061/E10061)^+((NETWORKDAYS(+D10061,A10061,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10061,F10061,Feriados!$A$2:$A$1058)-1))*E10061)))","v":""},{"$f":"IF(A10061=\"\",\"\",+IF(+A10061=D10061,+VLOOKUP(D10061,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10061,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10061=\"\",\"\",+VLOOKUP(+EOMONTH(+F10061,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10061=\"\",\"\",VLOOKUP(D10061,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10061=\"\",\"\",IF(A10061=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10061,-2)+15,Cenários!$A:$D,2,FALSE)>A10061,+VLOOKUP(+EOMONTH(+A10061,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10061,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10061=\"\",\"\",VLOOKUP(F10061,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10061=\"\",\"\",IF(WORKDAY(+A10061,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10061,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10062=\"\",\"\",+IF(+A10062=D10062,+E10062,((+G10062/E10062)^+((NETWORKDAYS(+D10062,A10062,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10062,F10062,Feriados!$A$2:$A$1058)-1))*E10062)))","v":""},{"$f":"IF(A10062=\"\",\"\",+IF(+A10062=D10062,+VLOOKUP(D10062,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10062,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10062=\"\",\"\",+VLOOKUP(+EOMONTH(+F10062,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10062=\"\",\"\",VLOOKUP(D10062,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10062=\"\",\"\",IF(A10062=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10062,-2)+15,Cenários!$A:$D,2,FALSE)>A10062,+VLOOKUP(+EOMONTH(+A10062,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10062,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10062=\"\",\"\",VLOOKUP(F10062,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10062=\"\",\"\",IF(WORKDAY(+A10062,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10062,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10063=\"\",\"\",+IF(+A10063=D10063,+E10063,((+G10063/E10063)^+((NETWORKDAYS(+D10063,A10063,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10063,F10063,Feriados!$A$2:$A$1058)-1))*E10063)))","v":""},{"$f":"IF(A10063=\"\",\"\",+IF(+A10063=D10063,+VLOOKUP(D10063,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10063,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10063=\"\",\"\",+VLOOKUP(+EOMONTH(+F10063,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10063=\"\",\"\",VLOOKUP(D10063,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10063=\"\",\"\",IF(A10063=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10063,-2)+15,Cenários!$A:$D,2,FALSE)>A10063,+VLOOKUP(+EOMONTH(+A10063,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10063,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10063=\"\",\"\",VLOOKUP(F10063,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10063=\"\",\"\",IF(WORKDAY(+A10063,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10063,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10064=\"\",\"\",+IF(+A10064=D10064,+E10064,((+G10064/E10064)^+((NETWORKDAYS(+D10064,A10064,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10064,F10064,Feriados!$A$2:$A$1058)-1))*E10064)))","v":""},{"$f":"IF(A10064=\"\",\"\",+IF(+A10064=D10064,+VLOOKUP(D10064,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10064,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10064=\"\",\"\",+VLOOKUP(+EOMONTH(+F10064,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10064=\"\",\"\",VLOOKUP(D10064,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10064=\"\",\"\",IF(A10064=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10064,-2)+15,Cenários!$A:$D,2,FALSE)>A10064,+VLOOKUP(+EOMONTH(+A10064,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10064,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10064=\"\",\"\",VLOOKUP(F10064,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10064=\"\",\"\",IF(WORKDAY(+A10064,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10064,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10065=\"\",\"\",+IF(+A10065=D10065,+E10065,((+G10065/E10065)^+((NETWORKDAYS(+D10065,A10065,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10065,F10065,Feriados!$A$2:$A$1058)-1))*E10065)))","v":""},{"$f":"IF(A10065=\"\",\"\",+IF(+A10065=D10065,+VLOOKUP(D10065,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10065,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10065=\"\",\"\",+VLOOKUP(+EOMONTH(+F10065,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10065=\"\",\"\",VLOOKUP(D10065,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10065=\"\",\"\",IF(A10065=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10065,-2)+15,Cenários!$A:$D,2,FALSE)>A10065,+VLOOKUP(+EOMONTH(+A10065,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10065,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10065=\"\",\"\",VLOOKUP(F10065,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10065=\"\",\"\",IF(WORKDAY(+A10065,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10065,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10066=\"\",\"\",+IF(+A10066=D10066,+E10066,((+G10066/E10066)^+((NETWORKDAYS(+D10066,A10066,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10066,F10066,Feriados!$A$2:$A$1058)-1))*E10066)))","v":""},{"$f":"IF(A10066=\"\",\"\",+IF(+A10066=D10066,+VLOOKUP(D10066,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10066,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10066=\"\",\"\",+VLOOKUP(+EOMONTH(+F10066,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10066=\"\",\"\",VLOOKUP(D10066,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10066=\"\",\"\",IF(A10066=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10066,-2)+15,Cenários!$A:$D,2,FALSE)>A10066,+VLOOKUP(+EOMONTH(+A10066,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10066,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10066=\"\",\"\",VLOOKUP(F10066,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10066=\"\",\"\",IF(WORKDAY(+A10066,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10066,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10067=\"\",\"\",+IF(+A10067=D10067,+E10067,((+G10067/E10067)^+((NETWORKDAYS(+D10067,A10067,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10067,F10067,Feriados!$A$2:$A$1058)-1))*E10067)))","v":""},{"$f":"IF(A10067=\"\",\"\",+IF(+A10067=D10067,+VLOOKUP(D10067,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10067,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10067=\"\",\"\",+VLOOKUP(+EOMONTH(+F10067,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10067=\"\",\"\",VLOOKUP(D10067,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10067=\"\",\"\",IF(A10067=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10067,-2)+15,Cenários!$A:$D,2,FALSE)>A10067,+VLOOKUP(+EOMONTH(+A10067,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10067,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10067=\"\",\"\",VLOOKUP(F10067,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10067=\"\",\"\",IF(WORKDAY(+A10067,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10067,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10068=\"\",\"\",+IF(+A10068=D10068,+E10068,((+G10068/E10068)^+((NETWORKDAYS(+D10068,A10068,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10068,F10068,Feriados!$A$2:$A$1058)-1))*E10068)))","v":""},{"$f":"IF(A10068=\"\",\"\",+IF(+A10068=D10068,+VLOOKUP(D10068,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10068,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10068=\"\",\"\",+VLOOKUP(+EOMONTH(+F10068,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10068=\"\",\"\",VLOOKUP(D10068,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10068=\"\",\"\",IF(A10068=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10068,-2)+15,Cenários!$A:$D,2,FALSE)>A10068,+VLOOKUP(+EOMONTH(+A10068,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10068,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10068=\"\",\"\",VLOOKUP(F10068,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10068=\"\",\"\",IF(WORKDAY(+A10068,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10068,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10069=\"\",\"\",+IF(+A10069=D10069,+E10069,((+G10069/E10069)^+((NETWORKDAYS(+D10069,A10069,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10069,F10069,Feriados!$A$2:$A$1058)-1))*E10069)))","v":""},{"$f":"IF(A10069=\"\",\"\",+IF(+A10069=D10069,+VLOOKUP(D10069,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10069,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10069=\"\",\"\",+VLOOKUP(+EOMONTH(+F10069,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10069=\"\",\"\",VLOOKUP(D10069,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10069=\"\",\"\",IF(A10069=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10069,-2)+15,Cenários!$A:$D,2,FALSE)>A10069,+VLOOKUP(+EOMONTH(+A10069,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10069,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10069=\"\",\"\",VLOOKUP(F10069,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10069=\"\",\"\",IF(WORKDAY(+A10069,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10069,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10070=\"\",\"\",+IF(+A10070=D10070,+E10070,((+G10070/E10070)^+((NETWORKDAYS(+D10070,A10070,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10070,F10070,Feriados!$A$2:$A$1058)-1))*E10070)))","v":""},{"$f":"IF(A10070=\"\",\"\",+IF(+A10070=D10070,+VLOOKUP(D10070,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10070,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10070=\"\",\"\",+VLOOKUP(+EOMONTH(+F10070,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10070=\"\",\"\",VLOOKUP(D10070,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10070=\"\",\"\",IF(A10070=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10070,-2)+15,Cenários!$A:$D,2,FALSE)>A10070,+VLOOKUP(+EOMONTH(+A10070,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10070,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10070=\"\",\"\",VLOOKUP(F10070,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10070=\"\",\"\",IF(WORKDAY(+A10070,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10070,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10071=\"\",\"\",+IF(+A10071=D10071,+E10071,((+G10071/E10071)^+((NETWORKDAYS(+D10071,A10071,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10071,F10071,Feriados!$A$2:$A$1058)-1))*E10071)))","v":""},{"$f":"IF(A10071=\"\",\"\",+IF(+A10071=D10071,+VLOOKUP(D10071,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10071,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10071=\"\",\"\",+VLOOKUP(+EOMONTH(+F10071,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10071=\"\",\"\",VLOOKUP(D10071,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10071=\"\",\"\",IF(A10071=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10071,-2)+15,Cenários!$A:$D,2,FALSE)>A10071,+VLOOKUP(+EOMONTH(+A10071,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10071,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10071=\"\",\"\",VLOOKUP(F10071,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10071=\"\",\"\",IF(WORKDAY(+A10071,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10071,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10072=\"\",\"\",+IF(+A10072=D10072,+E10072,((+G10072/E10072)^+((NETWORKDAYS(+D10072,A10072,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10072,F10072,Feriados!$A$2:$A$1058)-1))*E10072)))","v":""},{"$f":"IF(A10072=\"\",\"\",+IF(+A10072=D10072,+VLOOKUP(D10072,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10072,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10072=\"\",\"\",+VLOOKUP(+EOMONTH(+F10072,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10072=\"\",\"\",VLOOKUP(D10072,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10072=\"\",\"\",IF(A10072=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10072,-2)+15,Cenários!$A:$D,2,FALSE)>A10072,+VLOOKUP(+EOMONTH(+A10072,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10072,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10072=\"\",\"\",VLOOKUP(F10072,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10072=\"\",\"\",IF(WORKDAY(+A10072,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10072,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10073=\"\",\"\",+IF(+A10073=D10073,+E10073,((+G10073/E10073)^+((NETWORKDAYS(+D10073,A10073,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10073,F10073,Feriados!$A$2:$A$1058)-1))*E10073)))","v":""},{"$f":"IF(A10073=\"\",\"\",+IF(+A10073=D10073,+VLOOKUP(D10073,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10073,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10073=\"\",\"\",+VLOOKUP(+EOMONTH(+F10073,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10073=\"\",\"\",VLOOKUP(D10073,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10073=\"\",\"\",IF(A10073=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10073,-2)+15,Cenários!$A:$D,2,FALSE)>A10073,+VLOOKUP(+EOMONTH(+A10073,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10073,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10073=\"\",\"\",VLOOKUP(F10073,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10073=\"\",\"\",IF(WORKDAY(+A10073,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10073,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10074=\"\",\"\",+IF(+A10074=D10074,+E10074,((+G10074/E10074)^+((NETWORKDAYS(+D10074,A10074,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10074,F10074,Feriados!$A$2:$A$1058)-1))*E10074)))","v":""},{"$f":"IF(A10074=\"\",\"\",+IF(+A10074=D10074,+VLOOKUP(D10074,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10074,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10074=\"\",\"\",+VLOOKUP(+EOMONTH(+F10074,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10074=\"\",\"\",VLOOKUP(D10074,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10074=\"\",\"\",IF(A10074=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10074,-2)+15,Cenários!$A:$D,2,FALSE)>A10074,+VLOOKUP(+EOMONTH(+A10074,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10074,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10074=\"\",\"\",VLOOKUP(F10074,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10074=\"\",\"\",IF(WORKDAY(+A10074,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10074,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10075=\"\",\"\",+IF(+A10075=D10075,+E10075,((+G10075/E10075)^+((NETWORKDAYS(+D10075,A10075,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10075,F10075,Feriados!$A$2:$A$1058)-1))*E10075)))","v":""},{"$f":"IF(A10075=\"\",\"\",+IF(+A10075=D10075,+VLOOKUP(D10075,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10075,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10075=\"\",\"\",+VLOOKUP(+EOMONTH(+F10075,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10075=\"\",\"\",VLOOKUP(D10075,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10075=\"\",\"\",IF(A10075=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10075,-2)+15,Cenários!$A:$D,2,FALSE)>A10075,+VLOOKUP(+EOMONTH(+A10075,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10075,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10075=\"\",\"\",VLOOKUP(F10075,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10075=\"\",\"\",IF(WORKDAY(+A10075,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10075,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10076=\"\",\"\",+IF(+A10076=D10076,+E10076,((+G10076/E10076)^+((NETWORKDAYS(+D10076,A10076,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10076,F10076,Feriados!$A$2:$A$1058)-1))*E10076)))","v":""},{"$f":"IF(A10076=\"\",\"\",+IF(+A10076=D10076,+VLOOKUP(D10076,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10076,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10076=\"\",\"\",+VLOOKUP(+EOMONTH(+F10076,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10076=\"\",\"\",VLOOKUP(D10076,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10076=\"\",\"\",IF(A10076=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10076,-2)+15,Cenários!$A:$D,2,FALSE)>A10076,+VLOOKUP(+EOMONTH(+A10076,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10076,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10076=\"\",\"\",VLOOKUP(F10076,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10076=\"\",\"\",IF(WORKDAY(+A10076,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10076,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10077=\"\",\"\",+IF(+A10077=D10077,+E10077,((+G10077/E10077)^+((NETWORKDAYS(+D10077,A10077,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10077,F10077,Feriados!$A$2:$A$1058)-1))*E10077)))","v":""},{"$f":"IF(A10077=\"\",\"\",+IF(+A10077=D10077,+VLOOKUP(D10077,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10077,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10077=\"\",\"\",+VLOOKUP(+EOMONTH(+F10077,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10077=\"\",\"\",VLOOKUP(D10077,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10077=\"\",\"\",IF(A10077=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10077,-2)+15,Cenários!$A:$D,2,FALSE)>A10077,+VLOOKUP(+EOMONTH(+A10077,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10077,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10077=\"\",\"\",VLOOKUP(F10077,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10077=\"\",\"\",IF(WORKDAY(+A10077,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10077,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10078=\"\",\"\",+IF(+A10078=D10078,+E10078,((+G10078/E10078)^+((NETWORKDAYS(+D10078,A10078,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10078,F10078,Feriados!$A$2:$A$1058)-1))*E10078)))","v":""},{"$f":"IF(A10078=\"\",\"\",+IF(+A10078=D10078,+VLOOKUP(D10078,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10078,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10078=\"\",\"\",+VLOOKUP(+EOMONTH(+F10078,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10078=\"\",\"\",VLOOKUP(D10078,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10078=\"\",\"\",IF(A10078=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10078,-2)+15,Cenários!$A:$D,2,FALSE)>A10078,+VLOOKUP(+EOMONTH(+A10078,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10078,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10078=\"\",\"\",VLOOKUP(F10078,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10078=\"\",\"\",IF(WORKDAY(+A10078,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10078,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10079=\"\",\"\",+IF(+A10079=D10079,+E10079,((+G10079/E10079)^+((NETWORKDAYS(+D10079,A10079,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10079,F10079,Feriados!$A$2:$A$1058)-1))*E10079)))","v":""},{"$f":"IF(A10079=\"\",\"\",+IF(+A10079=D10079,+VLOOKUP(D10079,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10079,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10079=\"\",\"\",+VLOOKUP(+EOMONTH(+F10079,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10079=\"\",\"\",VLOOKUP(D10079,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10079=\"\",\"\",IF(A10079=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10079,-2)+15,Cenários!$A:$D,2,FALSE)>A10079,+VLOOKUP(+EOMONTH(+A10079,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10079,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10079=\"\",\"\",VLOOKUP(F10079,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10079=\"\",\"\",IF(WORKDAY(+A10079,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10079,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10080=\"\",\"\",+IF(+A10080=D10080,+E10080,((+G10080/E10080)^+((NETWORKDAYS(+D10080,A10080,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10080,F10080,Feriados!$A$2:$A$1058)-1))*E10080)))","v":""},{"$f":"IF(A10080=\"\",\"\",+IF(+A10080=D10080,+VLOOKUP(D10080,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10080,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10080=\"\",\"\",+VLOOKUP(+EOMONTH(+F10080,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10080=\"\",\"\",VLOOKUP(D10080,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10080=\"\",\"\",IF(A10080=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10080,-2)+15,Cenários!$A:$D,2,FALSE)>A10080,+VLOOKUP(+EOMONTH(+A10080,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10080,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10080=\"\",\"\",VLOOKUP(F10080,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10080=\"\",\"\",IF(WORKDAY(+A10080,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10080,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10081=\"\",\"\",+IF(+A10081=D10081,+E10081,((+G10081/E10081)^+((NETWORKDAYS(+D10081,A10081,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10081,F10081,Feriados!$A$2:$A$1058)-1))*E10081)))","v":""},{"$f":"IF(A10081=\"\",\"\",+IF(+A10081=D10081,+VLOOKUP(D10081,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10081,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10081=\"\",\"\",+VLOOKUP(+EOMONTH(+F10081,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10081=\"\",\"\",VLOOKUP(D10081,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10081=\"\",\"\",IF(A10081=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10081,-2)+15,Cenários!$A:$D,2,FALSE)>A10081,+VLOOKUP(+EOMONTH(+A10081,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10081,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10081=\"\",\"\",VLOOKUP(F10081,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10081=\"\",\"\",IF(WORKDAY(+A10081,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10081,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10082=\"\",\"\",+IF(+A10082=D10082,+E10082,((+G10082/E10082)^+((NETWORKDAYS(+D10082,A10082,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10082,F10082,Feriados!$A$2:$A$1058)-1))*E10082)))","v":""},{"$f":"IF(A10082=\"\",\"\",+IF(+A10082=D10082,+VLOOKUP(D10082,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10082,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10082=\"\",\"\",+VLOOKUP(+EOMONTH(+F10082,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10082=\"\",\"\",VLOOKUP(D10082,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10082=\"\",\"\",IF(A10082=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10082,-2)+15,Cenários!$A:$D,2,FALSE)>A10082,+VLOOKUP(+EOMONTH(+A10082,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10082,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10082=\"\",\"\",VLOOKUP(F10082,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10082=\"\",\"\",IF(WORKDAY(+A10082,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10082,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10083=\"\",\"\",+IF(+A10083=D10083,+E10083,((+G10083/E10083)^+((NETWORKDAYS(+D10083,A10083,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10083,F10083,Feriados!$A$2:$A$1058)-1))*E10083)))","v":""},{"$f":"IF(A10083=\"\",\"\",+IF(+A10083=D10083,+VLOOKUP(D10083,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10083,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10083=\"\",\"\",+VLOOKUP(+EOMONTH(+F10083,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10083=\"\",\"\",VLOOKUP(D10083,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10083=\"\",\"\",IF(A10083=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10083,-2)+15,Cenários!$A:$D,2,FALSE)>A10083,+VLOOKUP(+EOMONTH(+A10083,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10083,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10083=\"\",\"\",VLOOKUP(F10083,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10083=\"\",\"\",IF(WORKDAY(+A10083,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10083,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10084=\"\",\"\",+IF(+A10084=D10084,+E10084,((+G10084/E10084)^+((NETWORKDAYS(+D10084,A10084,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10084,F10084,Feriados!$A$2:$A$1058)-1))*E10084)))","v":""},{"$f":"IF(A10084=\"\",\"\",+IF(+A10084=D10084,+VLOOKUP(D10084,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10084,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10084=\"\",\"\",+VLOOKUP(+EOMONTH(+F10084,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10084=\"\",\"\",VLOOKUP(D10084,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10084=\"\",\"\",IF(A10084=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10084,-2)+15,Cenários!$A:$D,2,FALSE)>A10084,+VLOOKUP(+EOMONTH(+A10084,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10084,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10084=\"\",\"\",VLOOKUP(F10084,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10084=\"\",\"\",IF(WORKDAY(+A10084,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10084,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10085=\"\",\"\",+IF(+A10085=D10085,+E10085,((+G10085/E10085)^+((NETWORKDAYS(+D10085,A10085,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10085,F10085,Feriados!$A$2:$A$1058)-1))*E10085)))","v":""},{"$f":"IF(A10085=\"\",\"\",+IF(+A10085=D10085,+VLOOKUP(D10085,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10085,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10085=\"\",\"\",+VLOOKUP(+EOMONTH(+F10085,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10085=\"\",\"\",VLOOKUP(D10085,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10085=\"\",\"\",IF(A10085=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10085,-2)+15,Cenários!$A:$D,2,FALSE)>A10085,+VLOOKUP(+EOMONTH(+A10085,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10085,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10085=\"\",\"\",VLOOKUP(F10085,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10085=\"\",\"\",IF(WORKDAY(+A10085,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10085,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10086=\"\",\"\",+IF(+A10086=D10086,+E10086,((+G10086/E10086)^+((NETWORKDAYS(+D10086,A10086,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10086,F10086,Feriados!$A$2:$A$1058)-1))*E10086)))","v":""},{"$f":"IF(A10086=\"\",\"\",+IF(+A10086=D10086,+VLOOKUP(D10086,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10086,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10086=\"\",\"\",+VLOOKUP(+EOMONTH(+F10086,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10086=\"\",\"\",VLOOKUP(D10086,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10086=\"\",\"\",IF(A10086=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10086,-2)+15,Cenários!$A:$D,2,FALSE)>A10086,+VLOOKUP(+EOMONTH(+A10086,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10086,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10086=\"\",\"\",VLOOKUP(F10086,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10086=\"\",\"\",IF(WORKDAY(+A10086,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10086,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10087=\"\",\"\",+IF(+A10087=D10087,+E10087,((+G10087/E10087)^+((NETWORKDAYS(+D10087,A10087,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10087,F10087,Feriados!$A$2:$A$1058)-1))*E10087)))","v":""},{"$f":"IF(A10087=\"\",\"\",+IF(+A10087=D10087,+VLOOKUP(D10087,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10087,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10087=\"\",\"\",+VLOOKUP(+EOMONTH(+F10087,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10087=\"\",\"\",VLOOKUP(D10087,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10087=\"\",\"\",IF(A10087=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10087,-2)+15,Cenários!$A:$D,2,FALSE)>A10087,+VLOOKUP(+EOMONTH(+A10087,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10087,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10087=\"\",\"\",VLOOKUP(F10087,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10087=\"\",\"\",IF(WORKDAY(+A10087,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10087,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10088=\"\",\"\",+IF(+A10088=D10088,+E10088,((+G10088/E10088)^+((NETWORKDAYS(+D10088,A10088,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10088,F10088,Feriados!$A$2:$A$1058)-1))*E10088)))","v":""},{"$f":"IF(A10088=\"\",\"\",+IF(+A10088=D10088,+VLOOKUP(D10088,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10088,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10088=\"\",\"\",+VLOOKUP(+EOMONTH(+F10088,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10088=\"\",\"\",VLOOKUP(D10088,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10088=\"\",\"\",IF(A10088=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10088,-2)+15,Cenários!$A:$D,2,FALSE)>A10088,+VLOOKUP(+EOMONTH(+A10088,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10088,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10088=\"\",\"\",VLOOKUP(F10088,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10088=\"\",\"\",IF(WORKDAY(+A10088,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10088,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10089=\"\",\"\",+IF(+A10089=D10089,+E10089,((+G10089/E10089)^+((NETWORKDAYS(+D10089,A10089,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10089,F10089,Feriados!$A$2:$A$1058)-1))*E10089)))","v":""},{"$f":"IF(A10089=\"\",\"\",+IF(+A10089=D10089,+VLOOKUP(D10089,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10089,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10089=\"\",\"\",+VLOOKUP(+EOMONTH(+F10089,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10089=\"\",\"\",VLOOKUP(D10089,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10089=\"\",\"\",IF(A10089=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10089,-2)+15,Cenários!$A:$D,2,FALSE)>A10089,+VLOOKUP(+EOMONTH(+A10089,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10089,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10089=\"\",\"\",VLOOKUP(F10089,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10089=\"\",\"\",IF(WORKDAY(+A10089,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10089,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10090=\"\",\"\",+IF(+A10090=D10090,+E10090,((+G10090/E10090)^+((NETWORKDAYS(+D10090,A10090,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10090,F10090,Feriados!$A$2:$A$1058)-1))*E10090)))","v":""},{"$f":"IF(A10090=\"\",\"\",+IF(+A10090=D10090,+VLOOKUP(D10090,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10090,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10090=\"\",\"\",+VLOOKUP(+EOMONTH(+F10090,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10090=\"\",\"\",VLOOKUP(D10090,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10090=\"\",\"\",IF(A10090=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10090,-2)+15,Cenários!$A:$D,2,FALSE)>A10090,+VLOOKUP(+EOMONTH(+A10090,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10090,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10090=\"\",\"\",VLOOKUP(F10090,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10090=\"\",\"\",IF(WORKDAY(+A10090,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10090,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10091=\"\",\"\",+IF(+A10091=D10091,+E10091,((+G10091/E10091)^+((NETWORKDAYS(+D10091,A10091,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10091,F10091,Feriados!$A$2:$A$1058)-1))*E10091)))","v":""},{"$f":"IF(A10091=\"\",\"\",+IF(+A10091=D10091,+VLOOKUP(D10091,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10091,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10091=\"\",\"\",+VLOOKUP(+EOMONTH(+F10091,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10091=\"\",\"\",VLOOKUP(D10091,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10091=\"\",\"\",IF(A10091=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10091,-2)+15,Cenários!$A:$D,2,FALSE)>A10091,+VLOOKUP(+EOMONTH(+A10091,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10091,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10091=\"\",\"\",VLOOKUP(F10091,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10091=\"\",\"\",IF(WORKDAY(+A10091,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10091,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10092=\"\",\"\",+IF(+A10092=D10092,+E10092,((+G10092/E10092)^+((NETWORKDAYS(+D10092,A10092,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10092,F10092,Feriados!$A$2:$A$1058)-1))*E10092)))","v":""},{"$f":"IF(A10092=\"\",\"\",+IF(+A10092=D10092,+VLOOKUP(D10092,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10092,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10092=\"\",\"\",+VLOOKUP(+EOMONTH(+F10092,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10092=\"\",\"\",VLOOKUP(D10092,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10092=\"\",\"\",IF(A10092=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10092,-2)+15,Cenários!$A:$D,2,FALSE)>A10092,+VLOOKUP(+EOMONTH(+A10092,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10092,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10092=\"\",\"\",VLOOKUP(F10092,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10092=\"\",\"\",IF(WORKDAY(+A10092,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10092,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10093=\"\",\"\",+IF(+A10093=D10093,+E10093,((+G10093/E10093)^+((NETWORKDAYS(+D10093,A10093,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10093,F10093,Feriados!$A$2:$A$1058)-1))*E10093)))","v":""},{"$f":"IF(A10093=\"\",\"\",+IF(+A10093=D10093,+VLOOKUP(D10093,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10093,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10093=\"\",\"\",+VLOOKUP(+EOMONTH(+F10093,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10093=\"\",\"\",VLOOKUP(D10093,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10093=\"\",\"\",IF(A10093=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10093,-2)+15,Cenários!$A:$D,2,FALSE)>A10093,+VLOOKUP(+EOMONTH(+A10093,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10093,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10093=\"\",\"\",VLOOKUP(F10093,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10093=\"\",\"\",IF(WORKDAY(+A10093,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10093,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10094=\"\",\"\",+IF(+A10094=D10094,+E10094,((+G10094/E10094)^+((NETWORKDAYS(+D10094,A10094,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10094,F10094,Feriados!$A$2:$A$1058)-1))*E10094)))","v":""},{"$f":"IF(A10094=\"\",\"\",+IF(+A10094=D10094,+VLOOKUP(D10094,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10094,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10094=\"\",\"\",+VLOOKUP(+EOMONTH(+F10094,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10094=\"\",\"\",VLOOKUP(D10094,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10094=\"\",\"\",IF(A10094=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10094,-2)+15,Cenários!$A:$D,2,FALSE)>A10094,+VLOOKUP(+EOMONTH(+A10094,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10094,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10094=\"\",\"\",VLOOKUP(F10094,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10094=\"\",\"\",IF(WORKDAY(+A10094,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10094,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10095=\"\",\"\",+IF(+A10095=D10095,+E10095,((+G10095/E10095)^+((NETWORKDAYS(+D10095,A10095,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10095,F10095,Feriados!$A$2:$A$1058)-1))*E10095)))","v":""},{"$f":"IF(A10095=\"\",\"\",+IF(+A10095=D10095,+VLOOKUP(D10095,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10095,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10095=\"\",\"\",+VLOOKUP(+EOMONTH(+F10095,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10095=\"\",\"\",VLOOKUP(D10095,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10095=\"\",\"\",IF(A10095=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10095,-2)+15,Cenários!$A:$D,2,FALSE)>A10095,+VLOOKUP(+EOMONTH(+A10095,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10095,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10095=\"\",\"\",VLOOKUP(F10095,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10095=\"\",\"\",IF(WORKDAY(+A10095,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10095,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10096=\"\",\"\",+IF(+A10096=D10096,+E10096,((+G10096/E10096)^+((NETWORKDAYS(+D10096,A10096,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10096,F10096,Feriados!$A$2:$A$1058)-1))*E10096)))","v":""},{"$f":"IF(A10096=\"\",\"\",+IF(+A10096=D10096,+VLOOKUP(D10096,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10096,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10096=\"\",\"\",+VLOOKUP(+EOMONTH(+F10096,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10096=\"\",\"\",VLOOKUP(D10096,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10096=\"\",\"\",IF(A10096=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10096,-2)+15,Cenários!$A:$D,2,FALSE)>A10096,+VLOOKUP(+EOMONTH(+A10096,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10096,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10096=\"\",\"\",VLOOKUP(F10096,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10096=\"\",\"\",IF(WORKDAY(+A10096,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10096,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10097=\"\",\"\",+IF(+A10097=D10097,+E10097,((+G10097/E10097)^+((NETWORKDAYS(+D10097,A10097,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10097,F10097,Feriados!$A$2:$A$1058)-1))*E10097)))","v":""},{"$f":"IF(A10097=\"\",\"\",+IF(+A10097=D10097,+VLOOKUP(D10097,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10097,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10097=\"\",\"\",+VLOOKUP(+EOMONTH(+F10097,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10097=\"\",\"\",VLOOKUP(D10097,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10097=\"\",\"\",IF(A10097=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10097,-2)+15,Cenários!$A:$D,2,FALSE)>A10097,+VLOOKUP(+EOMONTH(+A10097,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10097,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10097=\"\",\"\",VLOOKUP(F10097,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10097=\"\",\"\",IF(WORKDAY(+A10097,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10097,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10098=\"\",\"\",+IF(+A10098=D10098,+E10098,((+G10098/E10098)^+((NETWORKDAYS(+D10098,A10098,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10098,F10098,Feriados!$A$2:$A$1058)-1))*E10098)))","v":""},{"$f":"IF(A10098=\"\",\"\",+IF(+A10098=D10098,+VLOOKUP(D10098,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10098,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10098=\"\",\"\",+VLOOKUP(+EOMONTH(+F10098,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10098=\"\",\"\",VLOOKUP(D10098,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10098=\"\",\"\",IF(A10098=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10098,-2)+15,Cenários!$A:$D,2,FALSE)>A10098,+VLOOKUP(+EOMONTH(+A10098,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10098,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10098=\"\",\"\",VLOOKUP(F10098,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10098=\"\",\"\",IF(WORKDAY(+A10098,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10098,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10099=\"\",\"\",+IF(+A10099=D10099,+E10099,((+G10099/E10099)^+((NETWORKDAYS(+D10099,A10099,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10099,F10099,Feriados!$A$2:$A$1058)-1))*E10099)))","v":""},{"$f":"IF(A10099=\"\",\"\",+IF(+A10099=D10099,+VLOOKUP(D10099,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10099,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10099=\"\",\"\",+VLOOKUP(+EOMONTH(+F10099,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10099=\"\",\"\",VLOOKUP(D10099,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10099=\"\",\"\",IF(A10099=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10099,-2)+15,Cenários!$A:$D,2,FALSE)>A10099,+VLOOKUP(+EOMONTH(+A10099,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10099,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10099=\"\",\"\",VLOOKUP(F10099,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10099=\"\",\"\",IF(WORKDAY(+A10099,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10099,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10100=\"\",\"\",+IF(+A10100=D10100,+E10100,((+G10100/E10100)^+((NETWORKDAYS(+D10100,A10100,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10100,F10100,Feriados!$A$2:$A$1058)-1))*E10100)))","v":""},{"$f":"IF(A10100=\"\",\"\",+IF(+A10100=D10100,+VLOOKUP(D10100,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10100,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10100=\"\",\"\",+VLOOKUP(+EOMONTH(+F10100,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10100=\"\",\"\",VLOOKUP(D10100,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10100=\"\",\"\",IF(A10100=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10100,-2)+15,Cenários!$A:$D,2,FALSE)>A10100,+VLOOKUP(+EOMONTH(+A10100,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10100,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10100=\"\",\"\",VLOOKUP(F10100,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10100=\"\",\"\",IF(WORKDAY(+A10100,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10100,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10101=\"\",\"\",+IF(+A10101=D10101,+E10101,((+G10101/E10101)^+((NETWORKDAYS(+D10101,A10101,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10101,F10101,Feriados!$A$2:$A$1058)-1))*E10101)))","v":""},{"$f":"IF(A10101=\"\",\"\",+IF(+A10101=D10101,+VLOOKUP(D10101,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10101,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10101=\"\",\"\",+VLOOKUP(+EOMONTH(+F10101,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10101=\"\",\"\",VLOOKUP(D10101,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10101=\"\",\"\",IF(A10101=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10101,-2)+15,Cenários!$A:$D,2,FALSE)>A10101,+VLOOKUP(+EOMONTH(+A10101,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10101,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10101=\"\",\"\",VLOOKUP(F10101,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10101=\"\",\"\",IF(WORKDAY(+A10101,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10101,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10102=\"\",\"\",+IF(+A10102=D10102,+E10102,((+G10102/E10102)^+((NETWORKDAYS(+D10102,A10102,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10102,F10102,Feriados!$A$2:$A$1058)-1))*E10102)))","v":""},{"$f":"IF(A10102=\"\",\"\",+IF(+A10102=D10102,+VLOOKUP(D10102,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10102,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10102=\"\",\"\",+VLOOKUP(+EOMONTH(+F10102,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10102=\"\",\"\",VLOOKUP(D10102,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10102=\"\",\"\",IF(A10102=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10102,-2)+15,Cenários!$A:$D,2,FALSE)>A10102,+VLOOKUP(+EOMONTH(+A10102,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10102,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10102=\"\",\"\",VLOOKUP(F10102,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10102=\"\",\"\",IF(WORKDAY(+A10102,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10102,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10103=\"\",\"\",+IF(+A10103=D10103,+E10103,((+G10103/E10103)^+((NETWORKDAYS(+D10103,A10103,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10103,F10103,Feriados!$A$2:$A$1058)-1))*E10103)))","v":""},{"$f":"IF(A10103=\"\",\"\",+IF(+A10103=D10103,+VLOOKUP(D10103,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10103,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10103=\"\",\"\",+VLOOKUP(+EOMONTH(+F10103,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10103=\"\",\"\",VLOOKUP(D10103,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10103=\"\",\"\",IF(A10103=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10103,-2)+15,Cenários!$A:$D,2,FALSE)>A10103,+VLOOKUP(+EOMONTH(+A10103,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10103,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10103=\"\",\"\",VLOOKUP(F10103,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10103=\"\",\"\",IF(WORKDAY(+A10103,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10103,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10104=\"\",\"\",+IF(+A10104=D10104,+E10104,((+G10104/E10104)^+((NETWORKDAYS(+D10104,A10104,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10104,F10104,Feriados!$A$2:$A$1058)-1))*E10104)))","v":""},{"$f":"IF(A10104=\"\",\"\",+IF(+A10104=D10104,+VLOOKUP(D10104,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10104,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10104=\"\",\"\",+VLOOKUP(+EOMONTH(+F10104,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10104=\"\",\"\",VLOOKUP(D10104,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10104=\"\",\"\",IF(A10104=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10104,-2)+15,Cenários!$A:$D,2,FALSE)>A10104,+VLOOKUP(+EOMONTH(+A10104,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10104,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10104=\"\",\"\",VLOOKUP(F10104,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10104=\"\",\"\",IF(WORKDAY(+A10104,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10104,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10105=\"\",\"\",+IF(+A10105=D10105,+E10105,((+G10105/E10105)^+((NETWORKDAYS(+D10105,A10105,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10105,F10105,Feriados!$A$2:$A$1058)-1))*E10105)))","v":""},{"$f":"IF(A10105=\"\",\"\",+IF(+A10105=D10105,+VLOOKUP(D10105,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10105,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10105=\"\",\"\",+VLOOKUP(+EOMONTH(+F10105,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10105=\"\",\"\",VLOOKUP(D10105,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10105=\"\",\"\",IF(A10105=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10105,-2)+15,Cenários!$A:$D,2,FALSE)>A10105,+VLOOKUP(+EOMONTH(+A10105,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10105,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10105=\"\",\"\",VLOOKUP(F10105,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10105=\"\",\"\",IF(WORKDAY(+A10105,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10105,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10106=\"\",\"\",+IF(+A10106=D10106,+E10106,((+G10106/E10106)^+((NETWORKDAYS(+D10106,A10106,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10106,F10106,Feriados!$A$2:$A$1058)-1))*E10106)))","v":""},{"$f":"IF(A10106=\"\",\"\",+IF(+A10106=D10106,+VLOOKUP(D10106,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10106,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10106=\"\",\"\",+VLOOKUP(+EOMONTH(+F10106,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10106=\"\",\"\",VLOOKUP(D10106,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10106=\"\",\"\",IF(A10106=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10106,-2)+15,Cenários!$A:$D,2,FALSE)>A10106,+VLOOKUP(+EOMONTH(+A10106,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10106,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10106=\"\",\"\",VLOOKUP(F10106,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10106=\"\",\"\",IF(WORKDAY(+A10106,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10106,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10107=\"\",\"\",+IF(+A10107=D10107,+E10107,((+G10107/E10107)^+((NETWORKDAYS(+D10107,A10107,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10107,F10107,Feriados!$A$2:$A$1058)-1))*E10107)))","v":""},{"$f":"IF(A10107=\"\",\"\",+IF(+A10107=D10107,+VLOOKUP(D10107,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10107,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10107=\"\",\"\",+VLOOKUP(+EOMONTH(+F10107,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10107=\"\",\"\",VLOOKUP(D10107,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10107=\"\",\"\",IF(A10107=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10107,-2)+15,Cenários!$A:$D,2,FALSE)>A10107,+VLOOKUP(+EOMONTH(+A10107,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10107,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10107=\"\",\"\",VLOOKUP(F10107,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10107=\"\",\"\",IF(WORKDAY(+A10107,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10107,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10108=\"\",\"\",+IF(+A10108=D10108,+E10108,((+G10108/E10108)^+((NETWORKDAYS(+D10108,A10108,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10108,F10108,Feriados!$A$2:$A$1058)-1))*E10108)))","v":""},{"$f":"IF(A10108=\"\",\"\",+IF(+A10108=D10108,+VLOOKUP(D10108,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10108,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10108=\"\",\"\",+VLOOKUP(+EOMONTH(+F10108,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10108=\"\",\"\",VLOOKUP(D10108,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10108=\"\",\"\",IF(A10108=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10108,-2)+15,Cenários!$A:$D,2,FALSE)>A10108,+VLOOKUP(+EOMONTH(+A10108,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10108,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10108=\"\",\"\",VLOOKUP(F10108,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10108=\"\",\"\",IF(WORKDAY(+A10108,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10108,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10109=\"\",\"\",+IF(+A10109=D10109,+E10109,((+G10109/E10109)^+((NETWORKDAYS(+D10109,A10109,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10109,F10109,Feriados!$A$2:$A$1058)-1))*E10109)))","v":""},{"$f":"IF(A10109=\"\",\"\",+IF(+A10109=D10109,+VLOOKUP(D10109,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10109,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10109=\"\",\"\",+VLOOKUP(+EOMONTH(+F10109,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10109=\"\",\"\",VLOOKUP(D10109,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10109=\"\",\"\",IF(A10109=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10109,-2)+15,Cenários!$A:$D,2,FALSE)>A10109,+VLOOKUP(+EOMONTH(+A10109,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10109,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10109=\"\",\"\",VLOOKUP(F10109,Cenários!$B:$D,3,FALSE))","v":""}]
[{"$f":"IF(A10109=\"\",\"\",IF(WORKDAY(+A10109,1,Feriados!$A$2:$A$1071)<=$C$2,WORKDAY(+A10109,1,Feriados!$A$2:$A$1071),\"\"))","v":""},{"$f":"IF(A10110=\"\",\"\",+IF(+A10110=D10110,+E10110,((+G10110/E10110)^+((NETWORKDAYS(+D10110,A10110,Feriados!$A$2:$A$1058)-1)/(NETWORKDAYS(+D10110,F10110,Feriados!$A$2:$A$1058)-1))*E10110)))","v":""},{"$f":"IF(A10110=\"\",\"\",+IF(+A10110=D10110,+VLOOKUP(D10110,Cenários!$B$7:$C$1000,2,FALSE),VLOOKUP(F10110,Cenários!$B$7:$C$1000,2,FALSE)))","v":""},{"$f":"IF(A10110=\"\",\"\",+VLOOKUP(+EOMONTH(+F10110,-3)+15,Cenários!$A:$D,2,FALSE))","v":""},{"$f":"IF(A10110=\"\",\"\",VLOOKUP(D10110,Cenários!$B:$D,3,FALSE))","v":""},{"$f":"IF(A10110=\"\",\"\",IF(A10110=$C$2,$C$2,+IF(+VLOOKUP(+EOMONTH(+A10110,-2)+15,Cenários!$A:$D,2,FALSE)>A10110,+VLOOKUP(+EOMONTH(+A10110,-2)+15,Cenários!$A:$D,2,FALSE),+VLOOKUP(+EOMONTH(+A10110,-1)+15,Cenários!$A:$D,2,FALSE))))","v":""},{"$f":"IF(A10110=\"\",\"\",VLOOKUP(F10110,Cenários!$B:$D,3,FALSE))","v":""}]

{"sheet":"Curvas de Juros Anbima","index":6,"n_rows":2838,"n_cols":26,"rows_kept":2838,"cut":false,"hidden":false,"merged":[]}
[null,null,"Pré",null,"Nível","Inclinação","Curvatura","Curvatura","Decaimento","Decaimento",null,null,null,"IPCA+",null,"Nível","Inclinação","Curvatura","Curvatura","Decaimento","Decaimento",null,"Inflação Implícita",null,null,"Cenário"]
[]
[null,"2023-08-21",null,null,"Beta 1","Beta 2","Beta 3","Beta 4","Lambda 1","Lambda 2",null,null,null,null,null,"Beta 1","Beta 2","Beta 3","Beta 4","Lambda 1","Lambda 2"]
[null,null,null,null,0.121892477649768,9.7937791176639904E-3,4.6590614999354303E-2,-9.7441904784204794E-2,2.7827132652425699,1.20191862076904,null,null,null,null,null,5.7828768197709102E-2,6.0357774658951799E-2,-5.5485571192976299E-2,-2.8127630988942599E-2,1.6221311871945701,0.475710265673845]
[null,"Dias","Anos",null,null,null,null,null,null,null,null,null,"Dias","Anos"]
[null,504,{"$f":"B6/252","v":2},null,{"$f":"E4","v":0.121892477649768},{"$f":"F4*((1-EXP(-1*$I$4*$C$6))/($I$4*$C$6))","v":1.7530173100514176E-3},{"$f":"G4*((((1-EXP(-1*$I$4*$C$6))/($I$4*$C$6))-EXP(-1*$I$4*$C$6)))","v":8.1610446910395356E-3},{"$f":"H4*((((1-EXP(-1*$J$4*$C$6))/($J$4*$C$6))-EXP(-1*$J$4*$C$6)))","v":-2.8066850119734432E-2},null,null,null,null,{"$f":"+B6","v":504},{"$f":"M6/252","v":2},null,{"$f":"P4","v":5.7828768197709102E-2},{"$f":"Q4*((1-EXP(-1*$T$4*$N$6))/($T$4*$N$6))","v":1.7878943365970401E-2},{"$f":"R4*((((1-EXP(-1*$T$4*$N$6))/($T$4*$N$6))-EXP(-1*$T$4*$N$6)))","v":-1.4271929828363471E-2},{"$f":"S4*((((1-EXP(-1*$U$4*$N$6))/($U$4*$N$6))-EXP(-1*$U$4*$N$6)))","v":-7.2838447474349441E-3}]
["Taxa",{"$f":"SUM(E6:H6)*100","v":10.373968953112451},null,null,null,null,null,null,null,null,null,"Taxa",{"$f":"SUM(P6:S6)*100","v":5.4151936987881086},null,null,null,null,null,null,null,null,null,{"$f":"(((1+B7/100)/(1+M7/100))-1)*100","v":4.7040422545667093},null,{"$f":"IF(W10=\"\",\"\",WORKDAY($B$3,M6,Feriados!$A$2:$A$1037))","v":"2025-08-22"},{"$f":"IF(Y7=\"\",\"\",((1+(+(+VLOOKUP(Y7,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/M6)-1)*100)","v":4.0406120910580823}]
[]
["Data","2031-01-01",{"$f":"(NETWORKDAYS(B3,B9-1,Feriados!$A$2:$A$1037)/252)","v":7.3412698412698409},null,{"$f":"E4","v":0.121892477649768},{"$f":"F4*((1-EXP(-1*$I$4*$C$9))/($I$4*$C$9))","v":4.7941394060884302E-4},{"$f":"G4*((((1-EXP(-1*$I$4*$C$9))/($I$4*$C$9))-EXP(-1*$I$4*$C$9)))","v":2.2806507530186335E-3},{"$f":"H4*((((1-EXP(-1*$J$4*$C$9))/($J$4*$C$9))-EXP(-1*$J$4*$C$9)))","v":-1.1027345589933115E-2},null,null,null,null,{"$f":"+B9","v":"2031-01-01"},{"$f":"+C9","v":7.3412698412698409},null,{"$f":"P6","v":5.7828768197709102E-2},{"$f":"Q4*((1-EXP(-1*$T$4*$N$9))/($T$4*$N$9))","v":5.0684262728806582E-3},{"$f":"R4*((((1-EXP(-1*$T$4*$N$9))/($T$4*$N$9))-EXP(-1*$T$4*$N$9)))","v":-4.6589189207618511E-3},{"$f":"S4*((((1-EXP(-1*$U$4*$N$9))/($U$4*$N$9))-EXP(-1*$U$4*$N$9)))","v":-6.9531237839577462E-3}]
["Taxa",{"$f":"SUM(E9:H9)*100","v":11.362519675346237},null,null,null,null,null,null,null,null,null,"Taxa",{"$f":"SUM(P9:S9)*100","v":5.1285151765870163},null,null,null,null,null,null,null,null,null,{"$f":"(((1+B10/100)/(1+M10/100))-1)*100","v":5.9298892296612449},null,{"$f":"IF(W10=\"\",\"\",M9)","v":"2031-01-01"},{"$f":"IF(Y10=\"\",\"\",((1+(+(+VLOOKUP(WORKDAY(WORKDAY(Y10,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y10-1,Feriados!$A$2:$A$10000)))-1)*100)","v":3.7747753612138224}]
[]
[]
["Ano","D.U.","Taxa Pré",null,null,null,null,null,null,null,null,"Ano","D.U.","Taxa IPCA+",null,null,null,null,null,null,null,null,"Inflação Implícita"]
[{"$f":"B14/252","v":8.3333333333333329E-2},21,{"$f":"SUM(E14:H14)*100","v":13.070288809702282},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A14))/($I$4*A14))","v":8.7411399045904722E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A14))/($I$4*A14))-EXP(-1*$I$4*A14)))","v":4.6352282929356869E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A14))/($J$4*A14))-EXP(-1*$J$4*A14)))","v":-4.5659577502713596E-3},null,null,null,{"$f":"M14/252","v":8.3333333333333329E-2},21,{"$f":"SUM(P14:S14)*100","v":11.031302540734419},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L14))/($T$4*L14))","v":5.6456036732662765E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L14))/($T$4*L14))-EXP(-1*$T$4*L14)))","v":-3.4287721285576459E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L14))/($U$4*L14))-EXP(-1*$U$4*L14)))","v":-5.4300739447002584E-4},null,null,null,{"$f":"IF(N14=\"\",\"\",(((1+C14/100)/(1+N14/100))-1)*100)","v":1.8364066910048438},null,{"$f":"IF(W14=\"\",\"\",WORKDAY($B$3,M14,Feriados!$A$2:$A$1037))","v":"2023-09-20"},{"$f":"IF(Y14=\"\",\"\",((1+(+(+VLOOKUP(Y14,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y14-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1621443545489791}]
[{"$f":"B15/252","v":8.7301587301587297E-2},{"$f":"+B14+1","v":22},{"$f":"SUM(E15:H15)*100","v":13.064010654094496},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A15))/($I$4*A15))","v":8.694908409928254E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A15))/($I$4*A15))-EXP(-1*$I$4*A15)))","v":4.8210497596177402E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A15))/($J$4*A15))-EXP(-1*$J$4*A15)))","v":-4.76832927836905E-3},null,null,null,{"$f":"M15/252","v":8.7301587301587297E-2},{"$f":"+M14+1","v":22},{"$f":"SUM(P15:S15)*100","v":10.996257325311719},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L15))/($T$4*L15))","v":5.6278800823529089E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L15))/($T$4*L15))-EXP(-1*$T$4*L15)))","v":-3.5768439158879841E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L15))/($U$4*L15))-EXP(-1*$U$4*L15)))","v":-5.6815185223301704E-4},null,null,null,{"$f":"IF(N15=\"\",\"\",(((1+C15/100)/(1+N15/100))-1)*100)","v":1.8629036497352702},null,{"$f":"IF(W15=\"\",\"\",WORKDAY($B$3,M15,Feriados!$A$2:$A$1037))","v":"2023-09-21"},{"$f":"IF(Y15=\"\",\"\",((1+(+(+VLOOKUP(Y15,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y15-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.2402839824972274}]
[9.1269841269841265E-2,{"$f":"+B15+1","v":23},13.057609404563811,null,0.121892477649768,8.6490090585398995E-3,5.0039954089317138E-3,-4.9693880716014972E-3,null,null,null,9.1269841269841265E-2,{"$f":"+M15+1","v":23},10.961424089591439,null,5.7828768197709102E-2,5.6102314845683759E-2,-3.7236096065814276E-3,-5.9323254089702895E-4,null,null,null,1.8891117630933651,null,{"$f":"IF(W16=\"\",\"\",WORKDAY($B$3,M16,Feriados!$A$2:$A$1037))","v":"2023-09-22"},{"$f":"IF(Y16=\"\",\"\",((1+(+(+VLOOKUP(Y16,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y16-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.3116805566128837}]
[9.5238095238095233E-2,24,13.051087690191046,null,0.121892477649768,8.6034391456056066E-3,5.1841013070190447E-3,-5.1691412004822119E-3,null,null,null,9.5238095238095233E-2,24,10.926801510690961,null,5.7828768197709102E-2,5.5926575213762403E-2,-3.8690787084766851E-3,-6.1824959608520775E-4,null,null,null,1.9150341942342441,null,{"$f":"IF(W17=\"\",\"\",WORKDAY($B$3,M17,Feriados!$A$2:$A$1037))","v":"2023-09-25"},{"$f":"IF(Y17=\"\",\"\",((1+(+(+VLOOKUP(Y17,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y17-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.3771707894011183}]
[9.9206349206349201E-2,25,13.044448103495421,null,0.121892477649768,8.5581959898898448E-3,5.3614030948400566E-3,-5.3675956995437113E-3,null,null,null,9.9206349206349201E-2,25,10.892388274118233,null,5.7828768197709102E-2,5.575157836072455E-2,-4.0132606641035788E-3,-6.4320315314775475E-4,null,null,null,1.9406740740919526,null,{"$f":"IF(W18=\"\",\"\",WORKDAY($B$3,M18,Feriados!$A$2:$A$1037))","v":"2023-09-26"},{"$f":"IF(Y18=\"\",\"\",((1+(+(+VLOOKUP(Y18,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y18-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.4374584613879211}]
[0.10317460317460317,26,13.037693200883274,null,0.121892477649768,8.5132769335266815E-3,5.5359359930539902E-3,-5.5647585675159348E-3,null,null,null,0.10317460317460317,26,10.858183073718257,null,5.7828768197709102E-2,5.5577320737756168E-2,-4.1561648511206015E-3,-6.6809334716210183E-4,null,null,null,1.9660345016801362,null,{"$f":"IF(W19=\"\",\"\",WORKDAY($B$3,M19,Feriados!$A$2:$A$1037))","v":"2023-09-27"},{"$f":"IF(Y19=\"\",\"\",((1+(+(+VLOOKUP(Y19,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y19-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.2535161702272664}]
[0.10714285714285714,27,13.030825503091476,null,0.121892477649768,8.468679341807131E-3,5.7077348068439691E-3,-5.7606367675043426E-3,null,null,null,0.10714285714285714,27,10.824184611619854,null,5.7828768197709102E-2,5.5403798814172393E-2,-4.2978005827492196E-3,-6.9292031293375375E-4,null,null,null,1.9911185443905799,null,{"$f":"IF(W20=\"\",\"\",WORKDAY($B$3,M20,Feriados!$A$2:$A$1037))","v":"2023-09-28"},{"$f":"IF(Y20=\"\",\"\",((1+(+(+VLOOKUP(Y20,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y20-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.2850268981948982}]
[0.1111111111111111,28,13.023847495625715,null,0.121892477649768,8.4244006029684688E-3,5.8768339306870974E-3,-5.9552372271664154E-3,null,null,null,0.1111111111111111,28,10.790391598182792,null,5.7828768197709102E-2,5.5231009077320946E-2,-4.4381771082054782E-3,-7.1768418499666687E-4,null,null,null,2.015929238289238,null,{"$f":"IF(W21=\"\",\"\",WORKDAY($B$3,M21,Feriados!$A$2:$A$1037))","v":"2023-09-29"},{"$f":"IF(Y21=\"\",\"\",((1+(+(+VLOOKUP(Y21,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y21-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.3142952958603145}]
[0.11507936507936507,29,13.016761629193626,null,0.121892477649768,8.3804381279855619E-3,6.0432673530708813E-3,-6.1485668388881658E-3,null,null,null,0.11507936507936507,29,10.756802751945251,null,5.7828768197709102E-2,5.505894803248608E-2,-4.5773036131287444E-3,-7.4238509761391036E-4,null,null,null,2.0404695884097102,null,{"$f":"IF(W22=\"\",\"\",WORKDAY($B$3,M22,Feriados!$A$2:$A$1037))","v":"2023-10-02"},{"$f":"IF(Y22=\"\",\"\",((1+(+(+VLOOKUP(Y22,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y22-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.3415526833711739}]
[0.11904761904761904,30,13.009570320132969,null,0.121892477649768,8.3367893503641256E-3,6.2070686611560254E-3,-6.3406324599584616E-3,null,null,null,0.11904761904761904,30,10.723416799571655,null,5.7828768197709102E-2,5.4887612202793097E-2,-4.7151892200076933E-3,-7.6702318477794168E-4,null,null,null,2.0647425690444976,null,{"$f":"IF(W23=\"\",\"\",WORKDAY($B$3,M23,Feriados!$A$2:$A$1037))","v":"2023-10-03"},{"$f":"IF(Y23=\"\",\"\",((1+(+(+VLOOKUP(Y23,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y23-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.3669994392222513}]
[0.12301587301587301,31,13.002275950834649,null,0.121892477649768,8.2934517259359106E-3,6.368271045386455E-3,-6.5314409127438799E-3,null,null,null,0.12301587301587301,31,10.690232475800766,null,5.7828768197709102E-2,5.4716998129113084E-2,-4.8518429886030869E-3,-7.9159858021145876E-4,null,null,null,2.0887511240337719,null,{"$f":"IF(W24=\"\",\"\",WORKDAY($B$3,M24,Feriados!$A$2:$A$1037))","v":"2023-10-04"},{"$f":"IF(Y24=\"\",\"\",((1+(+(+VLOOKUP(Y24,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y24-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.390810176185699}]
[0.12698412698412698,32,12.994880870160925,null,0.121892477649768,8.2504227326558495E-3,6.5269073040473179E-3,-6.7209989848619331E-3,null,null,null,0.12698412698412698,32,10.657248523394159,null,5.7828768197709102E-2,5.454710236996875E-2,-4.9872739163684581E-3,-8.1611141736781512E-4,null,null,null,2.1124981670519016,null,{"$f":"IF(W25=\"\",\"\",WORKDAY($B$3,M25,Feriados!$A$2:$A$1037))","v":"2023-10-05"},{"$f":"IF(Y25=\"\",\"\",((1+(+(+VLOOKUP(Y25,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y25-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.413137557373136}]
[0.13095238095238096,33,12.987387393858651,null,0.121892477649768,8.2076998704010452E-3,6.6830098477710905E-3,-6.9093134293536232E-3,null,null,null,0.13095238095238096,33,10.624463693085067,null,5.7828768197709102E-2,5.437792150144017E-2,-5.1214909388672967E-3,-8.4056182943129847E-4,null,null,null,2.1359865818913581,null,{"$f":"IF(W26=\"\",\"\",WORKDAY($B$3,M26,Feriados!$A$2:$A$1037))","v":"2023-10-06"},{"$f":"IF(Y26=\"\",\"\",((1+(+(+VLOOKUP(Y26,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y26-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.4341163726276269}]
[0.13492063492063491,34,12.979797804967744,null,0.121892477649768,8.1652806607716809E-3,6.8366107039928483E-3,-7.0963909648550805E-3,null,null,null,0.13492063492063491,34,10.59187674352745,null,5.7828768197709102E-2,5.420945211707142E-2,-5.2545029301879313E-3,-8.649499493180795E-4,null,null,null,2.1592192227446461,null,{"$f":"IF(W27=\"\",\"\",WORKDAY($B$3,M27,Feriados!$A$2:$A$1037))","v":"2023-10-09"},{"$f":"IF(Y27=\"\",\"\",((1+(+(+VLOOKUP(Y27,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y27-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.4538648650567216}]
[0.1388888888888889,35,12.972114354224823,null,0.121892477649768,8.1231626468937935E-3,6.9877415213550785E-3,-7.2822382757686595E-3,null,null,null,0.1388888888888889,35,10.559486441245475,null,5.7828768197709102E-2,5.4041690827777614E-2,-5.3863187033555016E-3,-8.892759096764555E-4,null,null,null,2.1821989144834797,null,{"$f":"IF(W28=\"\",\"\",WORKDAY($B$3,M28,Feriados!$A$2:$A$1037))","v":"2023-10-10"},{"$f":"IF(Y28=\"\",\"\",((1+(+(+VLOOKUP(Y28,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y28-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.4724883443059351}]
[0.14285714285714285,36,12.964339260462188,null,0.121892477649768,8.0813433932238748E-3,7.1364335740624826E-3,-7.4668620124324842E-3,null,null,null,0.14285714285714285,36,10.527291560583281,null,5.7828768197709102E-2,5.3874634261752499E-2,-5.5169470107413144E-3,-9.1353984288747834E-4,null,null,null,2.2049284529360724,null,{"$f":"IF(W29=\"\",\"\",WORKDAY($B$3,M29,Feriados!$A$2:$A$1037))","v":"2023-10-11"},{"$f":"IF(Y29=\"\",\"\",((1+(+(+VLOOKUP(Y29,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y29-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1010896715302216}]
[0.14682539682539683,37,12.95647471100205,null,0.121892477649768,8.039820485355299E-3,7.282717766187486E-3,-7.6502687912902928E-3,null,null,null,0.14682539682539683,37,10.495290883655079,null,5.7828768197709102E-2,5.3708279064376412E-2,-5.6463965444692532E-3,-9.3774188106547228E-4,null,null,null,2.2274106051618503,null,{"$f":"IF(W30=\"\",\"\",WORKDAY($B$3,M30,Feriados!$A$2:$A$1037))","v":"2023-10-13"},{"$f":"IF(Y30=\"\",\"\",((1+(+(+VLOOKUP(Y30,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y30-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1071763777460237}]
[0.15079365079365079,38,12.948522862046227,null,0.121892477649768,7.998591529826576E-3,7.4266246359269827E-3,-7.832465195059285E-3,null,null,null,0.15079365079365079,38,10.463483200295572,null,5.7828768197709102E-2,5.3542621898124906E-2,-5.7746759368198057E-3,-9.618821560584877E-4,null,null,null,2.2496481097239229,null,{"$f":"IF(W31=\"\",\"\",WORKDAY($B$3,M31,Feriados!$A$2:$A$1037))","v":"2023-10-16"},{"$f":"IF(Y31=\"\",\"\",((1+(+(+VLOOKUP(Y31,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y31-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.112943067091245}]
[0.15476190476190477,39,12.940485839061253,null,0.121892477649768,7.9576541539314073E-3,7.5681843598109306E-3,-8.0134577728978324E-3,null,null,null,0.15476190476190477,39,10.431867308010668,null,5.7828768197709102E-2,5.3377659442477875E-2,-5.9017937606312887E-3,-9.8596079944900886E-4,null,null,null,2.2716436769593562,null,{"$f":"IF(W32=\"\",\"\",WORKDAY($B$3,M32,Feriados!$A$2:$A$1037))","v":"2023-10-17"},{"$f":"IF(Y32=\"\",\"\",((1+(+(+VLOOKUP(Y32,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y32-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1300974699947082}]
[0.15873015873015872,40,12.932365737158918,null,0.121892477649768,7.9170060055304744E-3,7.7074267568630287E-3,-8.1932530405723469E-3,null,null,null,0.15873015873015872,40,10.400442011928567,null,5.7828768197709102E-2,5.3213388393828977E-2,-6.0277585296982759E-3,-1.0099779425541298E-3,null,null,null,2.2933999892471357,null,{"$f":"IF(W33=\"\",\"\",WORKDAY($B$3,M33,Feriados!$A$2:$A$1037))","v":"2023-10-18"},{"$f":"IF(Y33=\"\",\"\",((1+(+(+VLOOKUP(Y33,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y33-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1463967699142392}]
[0.1626984126984127,41,12.924164621472464,null,0.121892477649768,7.8766447528650328E-3,7.8443812927144838E-3,-8.3718574806228557E-3,null,null,null,0.1626984126984127,41,10.36920612475107,null,5.7828768197709102E-2,5.3049805465395783E-2,-6.1525786991676384E-3,-1.033933716426556E-3,null,null,null,2.314919701273821,null,{"$f":"IF(W34=\"\",\"\",WORKDAY($B$3,M34,Feriados!$A$2:$A$1037))","v":"2023-10-19"},{"$f":"IF(Y34=\"\",\"\",((1+(+(+VLOOKUP(Y34,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y34-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.161903497726537}]
[0.16666666666666666,42,12.915884527528277,null,0.121892477649768,7.8365680843722283E-3,7.979077083671E-3,-8.5492775425284467E-3,null,null,null,0.16666666666666666,42,10.338158466705291,null,5.7828768197709102E-2,5.2886907387130332E-2,-6.2762626659318369E-3,-1.0578282518546893E-3,null,null,null,2.3362054402972676,null,{"$f":"IF(W35=\"\",\"\",WORKDAY($B$3,M35,Feriados!$A$2:$A$1037))","v":"2023-10-20"},{"$f":"IF(Y35=\"\",\"\",((1+(+(+VLOOKUP(Y35,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y35-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1766739482924855}]
[0.17063492063492064,43,12.907527461613249,null,0.121892477649768,7.7967737085021371E-3,8.1115429007337352E-3,-8.7255196428713735E-3,null,null,null,0.17063492063492064,43,10.307297865495627,null,5.7828768197709102E-2,5.2724690905630131E-2,-6.3988187690196246E-3,-1.0816616793633234E-3,null,null,null,2.3572598064075967,null,{"$f":"IF(W36=\"\",\"\",WORKDAY($B$3,M36,Feriados!$A$2:$A$1037))","v":"2023-10-23"},{"$f":"IF(Y36=\"\",\"\",((1+(+(+VLOOKUP(Y36,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y36-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1907593404447931}]
[0.17460317460317459,44,12.899095401137872,null,0.121892477649768,7.757259353536515E-3,8.2418071735746064E-3,-8.9005901655004188E-3,null,null,null,0.17460317460317459,44,10.276623156256038,null,5.7828768197709102E-2,5.2563152784049681E-2,-6.5202552899841096E-3,-1.1054341292142916E-3,null,null,null,2.3780853727865203,null,{"$f":"IF(W37=\"\",\"\",WORKDAY($B$3,M37,Feriados!$A$2:$A$1037))","v":"2023-10-24"},{"$f":"IF(Y37=\"\",\"\",((1+(+(+VLOOKUP(Y37,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y37-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.2042062498317092}]
[0.17857142857142858,45,12.890590294995013,null,0.121892477649768,7.7180227674092461E-3,8.3698979944666057E-3,-9.0744954616937233E-3,null,null,null,0.17857142857142858,45,10.246133181502646,null,5.7828768197709102E-2,5.2402289802012551E-2,-6.6405804532884537E-3,-1.1291457314067433E-3,null,null,null,2.3986846859641808,null,{"$f":"IF(W38=\"\",\"\",WORKDAY($B$3,M38,Feriados!$A$2:$A$1037))","v":"2023-10-25"},{"$f":"IF(Y38=\"\",\"\",((1+(+(+VLOOKUP(Y38,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y38-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.2170572625463079}]
[0.18253968253968253,46,12.882014063914514,null,0.121892477649768,7.6790617175284707E-3,8.4958431221695031E-3,-9.2472418503208448E-3,null,null,null,0.18253968253968253,46,10.215826791086634,null,5.7828768197709102E-2,5.2242098755523741E-2,-6.7598024266886823E-3,-1.1527966156778169E-3,null,null,null,2.4190602660737914,null,{"$f":"IF(W39=\"\",\"\",WORKDAY($B$3,M39,Feriados!$A$2:$A$1037))","v":"2023-10-26"},{"$f":"IF(Y39=\"\",\"\",((1+(+(+VLOOKUP(Y39,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y39-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.22935099922117}]
[0.18650793650793651,47,12.873368600813654,null,0.121892477649768,7.640373990600355E-3,8.6196699857714644E-3,-9.4188356180032653E-3,null,null,null,0.18650793650793651,47,10.185702842147448,null,5.7828768197709102E-2,5.2082576456882863E-2,-6.8779293216144049E-3,-1.176386911503069E-3,null,null,null,2.439214607104323,null,{"$f":"IF(W40=\"\",\"\",WORKDAY($B$3,M40,Feriados!$A$2:$A$1037))","v":"2023-10-27"},{"$f":"IF(Y40=\"\",\"\",((1+(+(+VLOOKUP(Y40,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y40-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1465467002673719}]
[0.19047619047619047,48,12.864655771143434,null,0.121892477649768,7.6019573924545293E-3,8.7414056884871534E-3,-9.5892830192753319E-3,null,null,null,0.19047619047619047,48,10.155760199066286,null,5.7828768197709102E-2,5.1923719734597376E-2,-6.9949691935465548E-3,-1.1999167480970503E-3,null,null,null,2.4591501771508151,null,{"$f":"IF(W41=\"\",\"\",WORKDAY($B$3,M41,Feriados!$A$2:$A$1037))","v":"2023-10-30"},{"$f":"IF(Y41=\"\",\"\",((1+(+(+VLOOKUP(Y41,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y41-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1495030084958797}]
[0.19444444444444445,49,12.855877413230848,null,0.121892477649768,7.5638097478711421E-3,8.8610770114127511E-3,-9.7585902767434243E-3,null,null,null,0.19444444444444445,49,10.125997733419894,null,5.7828768197709102E-2,5.1765525433296607E-2,-7.1109300423929404E-3,-1.2233862544138304E-3,null,null,null,2.4788694186627325,null,{"$f":"IF(W42=\"\",\"\",WORKDAY($B$3,M42,Feriados!$A$2:$A$1037))","v":"2023-10-31"},{"$f":"IF(Y42=\"\",\"\",((1+(+(+VLOOKUP(Y42,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y42-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1523389215526887}]
[0.1984126984126984,50,12.847035338617118,null,0.121892477649768,7.5259289004095233E-3,8.9787104172382656E-3,-9.9267635812446166E-3,null,null,null,0.1984126984126984,50,10.09641432393466,null,5.7828768197709102E-2,5.1607990413646165E-2,-7.225819812861219E-3,-1.2467955591474586E-3,null,null,null,2.4983747486901242,null,{"$f":"IF(W43=\"\",\"\",WORKDAY($B$3,M43,Feriados!$A$2:$A$1037))","v":"2023-11-01"},{"$f":"IF(Y43=\"\",\"\",((1+(+(+VLOOKUP(Y43,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y43-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1550612820569368}]
[0.20238095238095238,51,12.838131332391958,null,0.121892477649768,7.4883127122384657E-3,9.0943320539179553E-3,-1.0093809092004856E-2,null,null,null,0.20238095238095238,51,10.067008856441001,null,5.7828768197709102E-2,5.1451111552262736E-2,-7.3396463948293853E-3,-1.2701447907324365E-3,null,null,null,2.5176685591277392,null,{"$f":"IF(W44=\"\",\"\",WORKDAY($B$3,M44,Feriados!$A$2:$A$1037))","v":"2023-11-03"},{"$f":"IF(Y44=\"\",\"\",((1+(+(+VLOOKUP(Y44,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y44-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1576771321791819}]
[0.20634920634920634,52,12.829167153523894,null,0.121892477649768,7.4509590639680592E-3,9.2079677582987927E-3,-1.0259732936795923E-2,null,null,null,0.20634920634920634,52,10.03778022382803,null,5.7828768197709102E-2,5.1294885741629506E-2,-7.4524176237138889E-3,-1.2934340773444175E-3,null,null,null,2.5367532169568552,null,{"$f":"IF(W45=\"\",\"\",WORKDAY($B$3,M45,Feriados!$A$2:$A$1037))","v":"2023-11-06"},{"$f":"IF(Y45=\"\",\"\",((1+(+(+VLOOKUP(Y45,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y45-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1601923713102886}]
[0.21031746031746032,53,12.820144535186726,null,0.121892477649768,7.4138658544831279E-3,9.3196430597081315E-3,-1.0424541212092015E-2,null,null,null,0.21031746031746032,53,10.008727325998539,null,5.7828768197709102E-2,5.1139309890011808E-2,-7.564141280835106E-3,-1.3166635469004284E-3,null,null,null,2.5556310644853308,null,{"$f":"IF(W46=\"\",\"\",WORKDAY($B$3,M46,Feriados!$A$2:$A$1037))","v":"2023-11-07"},{"$f":"IF(Y46=\"\",\"\",((1+(+(+VLOOKUP(Y46,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y46-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1626126899206186}]
[0.21428571428571427,54,12.811065185082111,null,0.121892477649768,7.3770310007781814E-3,9.4293831835002527E-3,-1.0588239983225341E-2,null,null,null,0.21428571428571427,54,9.9798490698242297,null,5.7828768197709102E-2,5.098438092137355E-2,-7.6748250937807424E-3,-1.3398333270596184E-3,null,null,null,2.5743044195854381,null,{"$f":"IF(W47=\"\",\"\",WORKDAY($B$3,M47,Feriados!$A$2:$A$1037))","v":"2023-11-08"},{"$f":"IF(Y47=\"\",\"\",((1+(+(+VLOOKUP(Y47,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y47-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1515844715670482}]
[0.21825396825396826,55,12.801930785758417,null,0.121892477649768,7.3404524377939425E-3,9.537213054563027E-3,-1.0750835284540813E-2,null,null,null,0.21825396825396826,55,9.9511443691012715,null,5.7828768197709102E-2,5.0830095775293752E-2,-7.7844767367664294E-3,-1.3629435452237248E-3,null,null,null,2.5927755759296067,null,{"$f":"IF(W48=\"\",\"\",WORKDAY($B$3,M48,Feriados!$A$2:$A$1037))","v":"2023-11-09"},{"$f":"IF(Y48=\"\",\"\",((1+(+(+VLOOKUP(Y48,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y48-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1532534037850057}]
[0.22222222222222221,56,12.792742994925757,null,0.121892477649768,7.3041281182553734E-3,9.6431573007845408E-3,-1.0912333119550368E-2,null,null,null,0.22222222222222221,56,9.9226121445061217,null,5.7828768197709102E-2,5.067645140688385E-2,-7.8931038309942875E-3,-1.3859943285374542E-3,null,null,null,2.6110468032241929,null,{"$f":"IF(W49=\"\",\"\",WORKDAY($B$3,M49,Feriados!$A$2:$A$1037))","v":"2023-11-10"},{"$f":"IF(Y49=\"\",\"\",((1+(+(+VLOOKUP(Y49,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y49-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1548627568539711}]
[0.22619047619047619,57,12.783503445767336,null,0.121892477649768,7.268056012511211E-3,9.7472402564804245E-3,-1.1072739461086273E-2,null,null,null,0.22619047619047619,57,9.8942513235516323,null,5.7828768197709102E-2,5.0523444786705209E-2,-8.0007139450088763E-3,-1.4089858038891098E-3,null,null,null,2.6291203474412272,null,{"$f":"IF(W50=\"\",\"\",WORKDAY($B$3,M50,Feriados!$A$2:$A$1037))","v":"2023-11-13"},{"$f":"IF(Y50=\"\",\"\",((1+(+(+VLOOKUP(Y50,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y50-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1564156651966213}]
[0.23015873015873015,58,12.774213747247162,null,0.121892477649768,7.2322341083750127E-3,9.8494859657823012E-3,-1.1232060251453705E-2,null,null,null,0.23015873015873015,58,9.8660608405434385,null,5.7828768197709102E-2,5.0371072900687264E-2,-8.1073145950509157E-3,-1.4319180979110689E-3,null,null,null,2.6469984310482753,null,{"$f":"IF(W51=\"\",\"\",WORKDAY($B$3,M51,Feriados!$A$2:$A$1037))","v":"2023-11-14"},{"$f":"IF(Y51=\"\",\"\",((1+(+(+VLOOKUP(Y51,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y51-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1579150471581441}]
[0.23412698412698413,59,12.764875484414089,null,0.121892477649768,7.1966604109676702E-3,9.9499181859877793E-3,-1.1390301402582563E-2,null,null,null,0.23412698412698413,59,9.8380396365366263,null,5.7828768197709102E-2,5.0219332750045989E-2,-8.2129132454086037E-3,-1.4547913369802371E-3,null,null,null,2.6646832532359666,null,{"$f":"IF(W52=\"\",\"\",WORKDAY($B$3,M52,Feriados!$A$2:$A$1037))","v":"2023-11-16"},{"$f":"IF(Y52=\"\",\"\",((1+(+(+VLOOKUP(Y52,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y52-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1593636233103517}]
[0.23809523809523808,60,12.755490218702297,null,0.121892477649768,7.1613329425613877E-3,1.0048560390872291E-2,-1.1547468796178722E-2,null,null,null,0.23809523809523808,60,9.8101866592926736,null,5.7828768197709102E-2,5.0068221351202882E-2,-8.3175173087666476E-3,-1.4776056472185991E-3,null,null,null,2.682176990143903,null,{"$f":"IF(W53=\"\",\"\",WORKDAY($B$3,M53,Feriados!$A$2:$A$1037))","v":"2023-11-17"},{"$f":"IF(Y53=\"\",\"\",((1+(+(+VLOOKUP(Y53,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y53-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.1923620678196318}]
[0.24206349206349206,61,12.746059488228248,null,0.121892477649768,7.1262497424251234E-3,1.014543577396348E-2,-1.1703568283874132E-2,null,null,null,0.24206349206349206,61,9.7825008632366739,null,5.7828768197709102E-2,4.9917735735704391E-2,-8.4211341465529888E-3,-1.5003611544937604E-3,null,null,null,2.699481795084524,null,{"$f":"IF(W54=\"\",\"\",WORKDAY($B$3,M54,Feriados!$A$2:$A$1037))","v":"2023-11-20"},{"$f":"IF(Y54=\"\",\"\",((1+(+(+VLOOKUP(Y54,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y54-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.2242886381188551}]
[0.24603174603174602,62,12.736584808084087,null,0.121892477649768,7.0914088666714573E-3,1.0240567251778243E-2,-1.1858605687376844E-2,null,null,null,0.24603174603174602,62,9.7549812094148312,null,5.7828768197709102E-2,4.9767872950141685E-2,-8.5237710692831429E-3,-1.5230579844193149E-3,null,null,null,2.7165997987647517,null,{"$f":"IF(W55=\"\",\"\",WORKDAY($B$3,M55,Feriados!$A$2:$A$1037))","v":"2023-11-21"},{"$f":"IF(Y55=\"\",\"\",((1+(+(+VLOOKUP(Y55,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y55-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.255194723933208}]
[0.25,63,12.727067670627637,null,0.121892477649768,7.0568083881048906E-3,1.0333977467023105E-2,-1.2012586798619622E-2,null,null,null,0.25,63,9.7276266654522221,null,5.7828768197709102E-2,4.9618630056070978E-2,-8.6254353369023644E-3,-1.5456962623554922E-3,null,null,null,2.7335331095061255,null,{"$f":"IF(W56=\"\",\"\",WORKDAY($B$3,M56,Feriados!$A$2:$A$1037))","v":"2023-11-22"},{"$f":"IF(Y56=\"\",\"\",((1+(+(+VLOOKUP(Y56,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y56-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.2851284816598936}]
[0.25396825396825395,64,12.717509545768966,null,0.121892477649768,7.0224463960715505E-3,1.0425688791758177E-2,-1.2165517379908066E-2,null,null,null,0.25396825396825395,64,9.7004362055108277,null,5.7828768197709102E-2,4.9470004129934297E-2,-8.7261341591255755E-3,-1.5682761134095532E-3,null,null,null,2.750283813462695,null,{"$f":"IF(W57=\"\",\"\",WORKDAY($B$3,M57,Feriados!$A$2:$A$1037))","v":"2023-11-23"},{"$f":"IF(Y57=\"\",\"\",((1+(+(+VLOOKUP(Y57,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y57-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.3141350847158746}]
[0.25793650793650796,65,12.707911881253528,null,0.121892477649768,6.9883209963103061E-3,1.0515723330525245E-2,-1.23174031640683E-2,null,null,null,0.25793650793650796,65,9.6734088102478442,null,5.7828768197709102E-2,4.9321992262980549E-2,-8.8258746957748709E-3,-1.5907976624363407E-3,null,null,null,2.7668539748370913,null,{"$f":"IF(W58=\"\",\"\",WORKDAY($B$3,M58,Feriados!$A$2:$A$1037))","v":"2023-11-24"},{"$f":"IF(Y58=\"\",\"\",((1+(+(+VLOOKUP(Y58,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y58-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.3422569509795386}]
[0.26190476190476192,66,12.698276102941985,null,0.121892477649768,6.954430310805248E-3,1.0604102923440177E-2,-1.2468249854593577E-2,null,null,null,0.26190476190476192,66,9.6465434667742489,null,5.7828768197709102E-2,4.9174591561187135E-2,-8.9246640571149713E-3,-1.613261034038775E-3,null,null,null,2.7832456360947555,null,{"$f":"IF(W59=\"\",\"\",WORKDAY($B$3,M59,Feriados!$A$2:$A$1037))","v":"2023-11-27"},{"$f":"IF(Y59=\"\",\"\",((1+(+(+VLOOKUP(Y59,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y59-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.3695339497372467}]
[0.26587301587301587,67,12.688603615086775,null,0.121892477649768,6.9207724776395602E-3,1.0690849149250342E-2,-1.2618063125790167E-2,null,null,null,0.26587301587301587,67,9.6198391686136411,null,5.7828768197709102E-2,4.9027799145181981E-2,-9.0225093041863373E-3,-1.6356663525683261E-3,null,null,null,2.7994608181762137,null,{"$f":"IF(W60=\"\",\"\",WORKDAY($B$3,M60,Feriados!$A$2:$A$1037))","v":"2023-11-28"},{"$f":"IF(Y60=\"\",\"\",((1+(+(+VLOOKUP(Y60,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y60-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.3960035902542263}]
[0.26984126984126983,68,12.678895800605316,null,0.121892477649768,6.8873456508507271E-3,1.0775983328357141E-2,-1.2766848622922718E-2,null,null,null,0.26984126984126983,68,9.5932949156613407,null,5.7828768197709102E-2,4.8881612150165947E-2,-9.1194174491361704E-3,-1.6580137421254881E-3,null,null,null,2.8155015207075529,null,{"$f":"IF(W61=\"\",\"\",WORKDAY($B$3,M61,Feriados!$A$2:$A$1037))","v":"2023-11-29"},{"$f":"IF(Y61=\"\",\"\",((1+(+(+VLOOKUP(Y61,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y61-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.4217011938475927}]
[0.27380952380952384,69,12.669154021350037,null,0.121892477649768,6.8541480002871098E-3,1.0859526525804299E-2,-1.2914611962359034E-2,null,null,null,0.27380952380952384,69,9.5669097141437316,null,5.7828768197709102E-2,4.8736027725835664E-2,-9.2153954555471082E-3,-1.6803033265603226E-3,null,null,null,2.8313697222089651,null,{"$f":"IF(W62=\"\",\"\",WORKDAY($B$3,M62,Feriados!$A$2:$A$1037))","v":"2023-11-30"},{"$f":"IF(Y62=\"\",\"\",((1+(+(+VLOOKUP(Y62,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y62-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.4466600511217305}]
[0.27777777777777779,70,12.659379618375244,null,0.121892477649768,6.8211777114658397E-3,1.0941499554232089E-2,-1.3061358731713497E-2,null,null,null,0.27777777777777779,70,9.5406825765779182,null,5.7828768197709102E-2,4.8591043036306902E-2,-9.3104502387638746E-3,-1.7025352294729428E-3,null,null,null,2.8470673803014712,null,{"$f":"IF(W63=\"\",\"\",WORKDAY($B$3,M63,Feriados!$A$2:$A$1037))","v":"2023-12-01"},{"$f":"IF(Y63=\"\",\"\",((1+(+(+VLOOKUP(Y63,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y63-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.470911565834589}]
[0.28174603174603174,71,12.649573912200751,null,0.121892477649768,6.7884329854320325E-3,1.1021922976798035E-2,-1.3207094489990592E-2,null,null,null,0.28174603174603174,71,9.5146125217315642,null,5.7828768197709102E-2,4.8446655260038149E-2,-9.4045886662176316E-3,-1.724709574213988E-3,null,null,null,2.8625964319118458,null,{"$f":"IF(W64=\"\",\"\",WORKDAY($B$3,M64,Feriados!$A$2:$A$1037))","v":"2023-12-04"},{"$f":"IF(Y64=\"\",\"\",((1+(+(+VLOOKUP(Y64,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y64-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.4944853867063586}]
[0.2857142857142857,72,12.639738203072442,null,0.121892477649768,6.7559120386193154E-3,1.1100817110064356E-2,-1.3351824767727252E-2,null,null,null,0.2857142857142857,72,9.488698574583049,null,5.7828768197709102E-2,4.8302861589754831E-2,-9.4978175577483254E-3,-1.7468264838851201E-3,null,null,null,2.8779587934757656,null,{"$f":"IF(W65=\"\",\"\",WORKDAY($B$3,M65,Feriados!$A$2:$A$1037))","v":"2023-12-05"},{"$f":"IF(Y65=\"\",\"\",((1+(+(+VLOOKUP(Y65,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y65-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.5174095283305284}]
[0.28968253968253971,73,12.629873771219774,null,0.121892477649768,6.7236131027116446E-3,1.1178202026852628E-2,-1.3495555067134537E-2,null,null,null,0.28968253968253971,73,9.4629397662818615,null,5.7828768197709102E-2,4.8159659232373746E-2,-9.5901436859247274E-3,-1.7688860813395207E-3,null,null,null,2.8931563611389821,null,{"$f":"IF(W66=\"\",\"\",WORKDAY($B$3,M66,Feriados!$A$2:$A$1037))","v":"2023-12-06"},{"$f":"IF(Y66=\"\",\"\",((1+(+(+VLOOKUP(Y66,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y66-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.5397104822248782}]
[0.29365079365079366,74,12.619981877110153,null,0.121892477649768,6.691534424506409E-3,1.1254097559065906E-2,-1.3638290862238766E-2,null,null,null,0.29365079365079366,74,9.4373351341092331,null,5.7828768197709102E-2,4.8017045408928094E-2,-9.6815737763625218E-3,-1.7908884891823368E-3,null,null,null,2.9081910109568954,null,{"$f":"IF(W67=\"\",\"\",WORKDAY($B$3,M67,Feriados!$A$2:$A$1037))","v":"2023-12-07"},{"$f":"IF(Y67=\"\",\"\",((1+(+(+VLOOKUP(Y67,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y67-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.5614133189481256}]
[0.29761904761904762,75,12.610063761700378,null,0.121892477649768,6.6596742657787974E-3,1.1328523300478814E-2,-1.3780037599021858E-2,null,null,null,0.29761904761904762,75,9.4118837214390414,null,5.7828768197709102E-2,4.7875017354492788E-2,-9.772114508040235E-3,-1.8128338297712405E-3,null,null,null,2.9230645990922177,null,{"$f":"IF(W68=\"\",\"\",WORKDAY($B$3,M68,Feriados!$A$2:$A$1037))","v":"2023-12-08"},{"$f":"IF(Y68=\"\",\"\",((1+(+(+VLOOKUP(Y68,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y68-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.5825417821097716}]
[0.30158730158730157,76,12.600120646685028,null,0.121892477649768,6.6280309031474293E-3,1.1401498609495858E-2,-1.392080069556101E-2,null,null,null,0.30158730158730157,76,9.3865845776989421,null,5.7828768197709102E-2,4.7733572318110179E-2,-9.8617725136129417E-3,-1.8347222252169185E-3,null,null,null,2.9377789620110839,null,{"$f":"IF(W69=\"\",\"\",WORKDAY($B$3,M69,Feriados!$A$2:$A$1037))","v":"2023-12-11"},{"$f":"IF(Y69=\"\",\"\",((1+(+(+VLOOKUP(Y69,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y69-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.6031183750141693}]
[0.30555555555555558,77,12.590153734741993,null,0.121892477649768,6.5966026279412338E-3,1.1473042611878355E-2,-1.4060585542167638E-2,null,null,null,0.30555555555555558,77,9.3614367583317843,null,5.7828768197709102E-2,4.7592707562716274E-2,-9.9505543797241205E-3,-1.8565537973834259E-3,null,null,null,2.9523359166769847,null,{"$f":"IF(W70=\"\",\"\",WORKDAY($B$3,M70,Feriados!$A$2:$A$1037))","v":"2023-12-12"},{"$f":"IF(Y70=\"\",\"\",((1+(+(+VLOOKUP(Y70,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y70-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.6231644406022445}]
[0.30952380952380953,78,12.580164209775003,null,0.121892477649768,6.5653877460675539E-3,1.1543174203440336E-2,-1.4199397501525868E-2,null,null,null,0.30952380952380953,78,9.3364393247572295,null,5.7828768197709102E-2,4.7452420365067263E-2,-1.0038466647315225E-2,-1.8783286678888352E-3,null,null,null,2.9667372607435016,null,{"$f":"IF(W71=\"\",\"\",WORKDAY($B$3,M71,Feriados!$A$2:$A$1037))","v":"2023-12-13"},{"$f":"IF(Y71=\"\",\"\",((1+(+(+VLOOKUP(Y71,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y71-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.6427002352904969}]
[0.31349206349206349,79,12.57015323715334,null,0.121892477649768,6.5343845778814864E-3,1.1611912052713813E-2,-1.4337241908829889E-2,null,null,null,0.31349206349206349,79,9.3115913443336584,null,5.7828768197709102E-2,4.7312708015666512E-2,-1.0125515811933395E-2,-1.9000469581056236E-3,null,null,null,2.9809847727448657,null,{"$f":"IF(W72=\"\",\"\",WORKDAY($B$3,M72,Feriados!$A$2:$A$1037))","v":"2023-12-14"},{"$f":"IF(Y72=\"\",\"\",((1+(+(+VLOOKUP(Y72,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y72-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.6617449972412341}]
[0.31746031746031744,80,12.560121963948696,null,0.121892477649768,6.5035914580564205E-3,1.1679274603583631E-2,-1.4474124071921106E-2,null,null,null,0.31746031746031744,80,9.2868918903202822,null,5.7828768197709102E-2,4.7173567818691892E-2,-1.0211708324036945E-2,-1.9217087891612223E-3,null,null,null,2.9950802122851172,null,{"$f":"IF(W73=\"\",\"\",WORKDAY($B$3,M73,Feriados!$A$2:$A$1037))","v":"2023-12-15"},{"$f":"IF(Y73=\"\",\"\",((1+(+(+VLOOKUP(Y73,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y73-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.6803170095500048}]
[0.32142857142857145,81,12.550071519169176,null,0.121892477649768,6.4730067354557769E-3,1.1745280077892373E-2,-1.4610049271424395E-2,null,null,null,0.32142857142857145,81,9.2623400418395256,null,5.7828768197709102E-2,4.7034997091923561E-2,-1.0297050589298987E-2,-1.9433142819384203E-3,null,null,null,3.0090253202253336,null,{"$f":"IF(W74=\"\",\"\",WORKDAY($B$3,M74,Feriados!$A$2:$A$1037))","v":"2023-12-18"},{"$f":"IF(Y74=\"\",\"\",((1+(+(+VLOOKUP(Y74,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y74-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7001379817378499}]
[0.32539682539682541,82,12.540003013990598,null,0.121892477649768,6.4426287730059541E-3,1.1809946478015646E-2,-1.4745022760883641E-2,null,null,null,0.32539682539682541,82,9.2379348838396389,null,5.7828768197709102E-2,4.6896993166672125E-2,-1.0381548968908935E-2,-1.9648635570759005E-3,null,null,null,3.0228218188693257,null,{"$f":"IF(W75=\"\",\"\",WORKDAY($B$3,M75,Feriados!$A$2:$A$1037))","v":"2023-12-19"},{"$f":"IF(Y75=\"\",\"\",((1+(+(+VLOOKUP(Y75,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y75-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7194791673228256}]
[0.32936507936507936,83,12.529917541984965,null,0.121892477649768,6.4124559475704189E-3,1.1873291589407958E-2,-1.4879049766896716E-2,null,null,null,0.32936507936507936,83,9.2136755070575482,null,5.7828768197709102E-2,4.6759553387707181E-2,-1.0465209779872099E-2,-1.9863567349687082E-3,null,null,null,3.0364714121475789,null,{"$f":"IF(W76=\"\",\"\",WORKDAY($B$3,M76,Feriados!$A$2:$A$1037))","v":"2023-12-20"},{"$f":"IF(Y76=\"\",\"\",((1+(+(+VLOOKUP(Y76,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y76-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7383577782375221}]
[0.33333333333333331,84,12.519816179346286,null,0.121892477649768,6.382486649824993E-3,1.1935332983119691E-2,-1.5012135489249854E-2,null,null,null,0.33333333333333331,84,9.1895610079819434,null,5.7828768197709102E-2,4.6622675113186199E-2,-1.0548039295307138E-2,-2.0077939357687328E-3,null,null,null,3.0499757857995968,null,{"$f":"IF(W77=\"\",\"\",WORKDAY($B$3,M77,Feriados!$A$2:$A$1037))","v":"2023-12-21"},{"$f":"IF(Y77=\"\",\"\",((1+(+(+VLOOKUP(Y77,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y77-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7567902128739172}]
[0.33730158730158732,85,12.509699985113645,null,0.121892477649768,6.3527192841342714E-3,1.199608801828534E-2,-1.5144285101051144E-2,null,null,null,0.33730158730158732,85,9.1655904888166084,null,5.7828768197709102E-2,4.648635571458392E-2,-1.0630043744741772E-2,-2.0291752793851728E-3,null,null,null,3.0633366075545787,null,{"$f":"IF(W78=\"\",\"\",WORKDAY($B$3,M78,Feriados!$A$2:$A$1037))","v":"2023-12-22"},{"$f":"IF(Y78=\"\",\"\",((1+(+(+VLOOKUP(Y78,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y78-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7747921035869325}]
[{"$f":"B79/252","v":0.34126984126984128},86,{"$f":"SUM(E79:H79)*100","v":12.499570001391723},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A79))/($I$4*A79))","v":6.3231522684292106E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A79))/($I$4*A79))-EXP(-1*$I$4*A79)))","v":1.2055573844583506E-2},{"$f":"$H$4*((((1-EXP(-1*$J$4*A79))/($J$4*A79))-EXP(-1*$J$4*A79)))","v":-1.5275503748863479E-2},null,null,null,{"$f":"M79/252","v":0.34126984126984128},86,{"$f":"SUM(P79:S79)*100","v":9.1417630574439741},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L79))/($T$4*L79))","v":4.6350592576622045E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L79))/($T$4*L79))-EXP(-1*$T$4*L79)))","v":-1.0711229314406349E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L79))/($U$4*L79))-EXP(-1*$U$4*L79)))","v":-2.0505008854850505E-3},null,null,null,{"$f":"IF(N79=\"\",\"\",(((1+C79/100)/(1+N79/100))-1)*100)","v":3.0765555273103429},null,{"$f":"IF(W79=\"\",\"\",WORKDAY($B$3,M79,Feriados!$A$2:$A$1037))","v":"2023-12-26"},{"$f":"IF(Y79=\"\",\"\",((1+(+(+VLOOKUP(Y79,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y79-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7923783609088879}]
[0.34523809523809523,{"$f":"+B79+1","v":87},12.489427253568541,null,0.121892477649768,6.2937840340858107E-3,1.2113807404668707E-2,-1.5405796552837102E-2,null,null,null,0.34523809523809523,{"$f":"+M79+1","v":87},9.1180778273889267,null,5.7828768197709102E-2,4.621538309719924E-2,-1.0791602147525468E-2,-2.0717708734936118E-3,null,null,null,3.0896341773108071,null,{"$f":"IF(W80=\"\",\"\",WORKDAY($B$3,M80,Feriados!$A$2:$A$1037))","v":"2023-12-27"},{"$f":"IF(Y80=\"\",\"\",((1+(+(+VLOOKUP(Y80,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y80-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8095632147348901}]
[0.34920634920634919,88,12.47927275053077,null,0.121892477649768,6.2646130258049654E-3,1.2170805436575696E-2,-1.5535168606840958E-2,null,null,null,0.34920634920634919,88,9.0945339177828082,null,5.7828768197709102E-2,4.6080724687321738E-2,-1.0871168344607858E-2,-2.0929853625949015E-3,null,null,null,3.1025741723218037,null,{"$f":"IF(W81=\"\",\"\",WORKDAY($B$3,M81,Feriados!$A$2:$A$1037))","v":"2023-12-28"},{"$f":"IF(Y81=\"\",\"\",((1+(+(+VLOOKUP(Y81,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y81-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8263602527219609}]
[0.3531746031746032,89,12.469107484876362,null,0.121892477649768,6.2356377014933847E-3,1.2226584476096199E-2,-1.5663624978593971E-2,null,null,null,0.3531746031746032,89,9.0711304533276955,null,5.7828768197709102E-2,4.5946614771034087E-2,-1.0949933963734079E-2,-2.1141444717321595E-3,null,null,null,3.1153771098051175,null,{"$f":"IF(W82=\"\",\"\",WORKDAY($B$3,M82,Feriados!$A$2:$A$1037))","v":"2023-12-29"},{"$f":"IF(Y82=\"\",\"\",((1+(+(+VLOOKUP(Y82,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y82-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8427824561170221}]
[0.35714285714285715,90,12.458932433124698,null,0.121892477649768,6.206856532145642E-3,1.2281160859128648E-2,-1.5791170709795292E-2,null,null,null,0.35714285714285715,90,9.0478665642608682,null,5.7828768197709102E-2,4.5813050785350432E-2,-1.1027905020842504E-2,-2.1352483196083456E-3,null,null,null,3.1280445700913706,null,{"$f":"IF(W83=\"\",\"\",WORKDAY($B$3,M83,Feriados!$A$2:$A$1037))","v":"2024-01-02"},{"$f":"IF(Y83=\"\",\"\",((1+(+(+VLOOKUP(Y83,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y83-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8588422332118677}]
[0.3611111111111111,91,12.448748555924237,null,0.121892477649768,6.1782680017272995E-3,1.2334550724001163E-2,-1.5917810816254086E-2,null,null,null,0.3611111111111111,91,9.024741386319528,null,5.7828768197709102E-2,4.568003018018605E-2,-1.1105087490013299E-2,-2.1562970246865754E-3,null,null,null,3.140578116550663,null,{"$f":"IF(W84=\"\",\"\",WORKDAY($B$3,M84,Feriados!$A$2:$A$1037))","v":"2024-01-03"},{"$f":"IF(Y84=\"\",\"\",((1+(+(+VLOOKUP(Y84,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y84-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8745514506094647}]
[0.36507936507936506,92,12.438556798257661,null,0.121892477649768,6.1498706070591252E-3,1.2386770013768006E-2,-1.6043550288018519E-2,null,null,null,0.36507936507936506,92,9.0017540607057303,null,5.7828768197709102E-2,4.5547550418289416E-2,-1.1181487303750624E-2,-2.1772907051906014E-3,null,null,null,3.152979295762437,null,{"$f":"IF(W85=\"\",\"\",WORKDAY($B$3,M85,Feriados!$A$2:$A$1037))","v":"2024-01-04"},{"$f":"IF(Y85=\"\",\"\",((1+(+(+VLOOKUP(Y85,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y85-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8899214624633416}]
[0.36904761904761907,93,12.428358089644588,null,0.121892477649768,6.1216628577023665E-3,1.2437834478479874E-2,-1.6168394089504365E-2,null,null,null,0.36904761904761907,93,8.9789037340515421,null,5.7828768197709102E-2,4.5415608975174458E-2,-1.1257110353262822E-2,-2.1982294791053261E-3,null,null,null,3.1652496376830763,null,{"$f":"IF(W86=\"\",\"\",WORKDAY($B$3,M86,Feriados!$A$2:$A$1037))","v":"2024-01-05"},{"$f":"IF(Y86=\"\",\"\",((1+(+(+VLOOKUP(Y86,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y86-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9049631378436755}]
[0.37301587301587302,94,12.418153344341855,null,0.121892477649768,6.09364327584509E-3,1.2487759677428293E-2,-1.6292347159622838E-2,null,null,null,0.37301587301587302,94,8.9561895583844358,null,5.7828768197709102E-2,4.5284203339053329E-2,-1.1331962488740882E-2,-2.2191134641772049E-3,null,null,null,3.1773906558124621,null,{"$f":"IF(W87=\"\",\"\",WORKDAY($B$3,M87,Feriados!$A$2:$A$1037))","v":"2024-01-08"},{"$f":"IF(Y87=\"\",\"\",((1+(+(+VLOOKUP(Y87,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y87-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.919686886369167}]
[0.37698412698412698,95,12.407943461541439,null,0.121892477649768,6.0658103961895773E-3,1.2536560981364473E-2,-1.6415414411907654E-2,null,null,null,0.37698412698412698,95,8.9336106910928823,null,5.7828768197709102E-2,4.5153331010769418E-2,-1.140604951963496E-2,-2.2399427779147369E-3,null,null,null,3.1894038473587738,null,{"$f":"IF(W88=\"\",\"\",WORKDAY($B$3,M88,Feriados!$A$2:$A$1037))","v":"2024-01-09"},{"$f":"IF(Y88=\"\",\"\",((1+(+(+VLOOKUP(Y88,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y88-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9341026822290237}]
[0.38095238095238093,96,12.39772932556598,null,0.121892477649768,6.0381627658407482E-3,1.2584253574692793E-2,-1.6537600734641753E-2,null,null,null,0.38095238095238093,96,8.9111662948921833,null,5.7828768197709102E-2,4.5022989503730869E-2,-1.1479377214929131E-2,-2.2607175375890056E-3,null,null,null,3.2012906934018481,null,{"$f":"IF(W89=\"\",\"\",WORKDAY($B$3,M89,Feriados!$A$2:$A$1037))","v":"2024-01-10"},{"$f":"IF(Y89=\"\",\"\",((1+(+(+VLOOKUP(Y89,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y89-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9482200867150707}]
[0.38492063492063494,97,12.387511806061976,null,0.121892477649768,6.0106989441956245E-3,1.2630852457639313E-2,-1.6658910990983187E-2,null,null,null,0.38492063492063494,97,8.8888555377905121,null,5.7828768197709102E-2,4.4893176343844314E-2,-1.1551951303414278E-2,-2.2814378602340341E-3,null,null,null,3.213052659054938,null,{"$f":"IF(W90=\"\",\"\",WORKDAY($B$3,M90,Feriados!$A$2:$A$1037))","v":"2024-01-11"},{"$f":"IF(Y90=\"\",\"\",((1+(+(+VLOOKUP(Y90,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y90-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9620482693675463}]
[0.3888888888888889,98,12.377291758190683,null,0.121892477649768,5.9834175028338037E-3,1.2676372448395506E-2,-1.6779350019090485E-2,null,null,null,0.3888888888888889,98,8.8666775930551687,null,5.7828768197709102E-2,4.4763889069449073E-2,-1.1623777473959181E-2,-2.302103862647321E-3,null,null,null,3.2246911936251399,null,{"$f":"IF(W91=\"\",\"\",WORKDAY($B$3,M91,Feriados!$A$2:$A$1037))","v":"2024-01-12"},{"$f":"IF(Y91=\"\",\"\",((1+(+(+VLOOKUP(Y91,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y91-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9755960278358371}]
[0.39285714285714285,99,12.367070022816721,null,0.121892477649768,5.9563170254089545E-3,1.272082818523761E-2,-1.6898922632247383E-2,null,null,null,0.39285714285714285,99,8.8446316391790702,null,5.7828768197709102E-2,4.4635125231251675E-2,-1.1694861375779832E-2,-2.3227156613902641E-3,null,null,null,3.2362077307722004,null,{"$f":"IF(W92=\"\",\"\",WORKDAY($B$3,M92,Feriados!$A$2:$A$1037))","v":"2024-01-15"},{"$f":"IF(Y92=\"\",\"\",((1+(+(+VLOOKUP(Y92,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y92-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9888718065425488}]
[0.3968253968253968,100,12.356847426694417,null,0.121892477649768,5.9293961075413074E-3,1.2764234128621725E-2,-1.7017633618986866E-2,null,null,null,0.3968253968253968,100,8.8227168598474215,null,5.7828768197709102E-2,4.4506882392260715E-2,-1.1765208618706922E-2,-2.3432733727886948E-3,null,null,null,3.2476036886660342,null,{"$f":"IF(W93=\"\",\"\",WORKDAY($B$3,M93,Feriados!$A$2:$A$1037))","v":"2024-01-16"},{"$f":"IF(Y93=\"\",\"\",((1+(+(+VLOOKUP(Y93,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y93-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9850802620969183}]
[0.40079365079365081,101,12.346624782651933,null,0.121892477649768,5.9026533567111353E-3,1.2806604563255036E-2,-1.7135487743214835E-2,null,null,null,0.40079365079365081,101,8.8009324439046352,null,5.7828768197709102E-2,4.4379158127722099E-2,-1.1834824773451574E-2,-2.3637771129332683E-3,null,null,null,3.2588804701424667,null,{"$f":"IF(W94=\"\",\"\",WORKDAY($B$3,M94,Feriados!$A$2:$A$1037))","v":"2024-01-17"},{"$f":"IF(Y94=\"\",\"\",((1+(+(+VLOOKUP(Y94,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y94-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.981363931903914}]
[0.40476190476190477,102,12.336402889773181,null,0.121892477649768,5.8760873921532182E-3,1.2847953600143383E-2,-1.7252489744332786E-2,null,null,null,0.40476190476190477,102,8.7792775853214451,null,5.7828768197709102E-2,4.4251950025054623E-2,-1.1903715371869324E-2,-2.3842269976799514E-3,null,null,null,3.2700394628578877,null,{"$f":"IF(W95=\"\",\"\",WORKDAY($B$3,M95,Feriados!$A$2:$A$1037))","v":"2024-01-18"},{"$f":"IF(Y95=\"\",\"\",((1+(+(+VLOOKUP(Y95,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y95-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9777205998678289}]
[0.40873015873015872,103,12.326182533577548,null,0.121892477649768,5.8496968447522835E-3,1.2888295178615481E-2,-1.7368644337360305E-2,null,null,null,0.40873015873015872,103,8.7577514831622203,null,5.7828768197709102E-2,4.4125255683785912E-2,-1.1971885907222323E-2,-2.4046231426505024E-3,null,null,null,3.2810820394423068,null,{"$f":"IF(W96=\"\",\"\",WORKDAY($B$3,M96,Feriados!$A$2:$A$1037))","v":"2024-01-19"},{"$f":"IF(Y96=\"\",\"\",((1+(+(+VLOOKUP(Y96,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y96-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9741481361051711}]
[0.41269841269841268,104,12.315964486197482,null,0.121892477649768,5.8234803569394041E-3,1.2927643068324012E-2,-1.7483956213056581E-2,null,null,null,0.41269841269841268,104,8.7363533415525048,null,5.7828768197709102E-2,4.3999072715488696E-2,-1.2039341834439832E-2,-2.424965663232912E-3,null,null,null,3.2920095576509212,null,{"$f":"IF(W97=\"\",\"\",WORKDAY($B$3,M97,Feriados!$A$2:$A$1037))","v":"2024-01-22"},{"$f":"IF(Y97=\"\",\"\",((1+(+(+VLOOKUP(Y97,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y97-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.970644492793407}]
[0.41666666666666669,105,12.30574950655396,null,0.121892477649768,5.7974365825893548E-3,1.2966010871223878E-2,-1.7598430038041638E-2,null,null,null,0.41666666666666669,105,8.7150823696467707,null,5.7828768197709102E-2,4.3873398743717429E-2,-1.2106088570376946E-2,-2.4452546745818904E-3,null,null,null,3.3028233605144175,null,{"$f":"IF(W98=\"\",\"\",WORKDAY($B$3,M98,Feriados!$A$2:$A$1037))","v":"2024-01-23"},{"$f":"IF(Y98=\"\",\"\",((1+(+(+VLOOKUP(Y98,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y98-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9672077002562034}]
[0.42063492063492064,106,12.295538340529802,null,0.121892477649768,5.7715641869189151E-3,1.3003412023527863E-2,-1.7712070454916767E-2,null,null,null,0.42063492063492064,106,8.693937781596345,null,5.7828768197709102E-2,4.3748231403945285E-2,-1.2172131494071646E-2,-2.4654902916192985E-3,null,null,null,3.3135247764878306,null,{"$f":"IF(W99=\"\",\"\",WORKDAY($B$3,M99,Feriados!$A$2:$A$1037))","v":"2024-01-24"},{"$f":"IF(Y99=\"\",\"\",((1+(+(+VLOOKUP(Y99,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y99-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9638358632707593}]
[0.42460317460317459,107,12.285331721140968,null,0.121892477649768,5.745861846386111E-3,1.3039859797639995E-2,-1.7824882082384412E-2,null,null,null,0.42460317460317459,107,8.6729187965175853,null,5.7828768197709102E-2,4.362356834350143E-2,-1.2237475947000103E-2,-2.4856726290345748E-3,null,null,null,3.3241151195978924,null,{"$f":"IF(W100=\"\",\"\",WORKDAY($B$3,M100,Feriados!$A$2:$A$1037))","v":"2024-01-25"},{"$f":"IF(Y100=\"\",\"\",((1+(+(+VLOOKUP(Y100,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y100-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9605271575832823}]
[0.42857142857142855,108,12.275130368705753,null,0.121892477649768,5.7203282485903681E-3,1.3075367304066721E-2,-1.7936869515367569E-2,null,null,null,0.42857142857142855,108,8.6520246384602242,null,5.7828768197709102E-2,4.3499407221508739E-2,-1.2302127233330329E-2,-2.5058018012852953E-3,null,null,null,3.3345956895892481,null,{"$f":"IF(W101=\"\",\"\",WORKDAY($B$3,M101,Feriados!$A$2:$A$1037))","v":"2024-01-26"},{"$f":"IF(Y101=\"\",\"\",((1+(+(+VLOOKUP(Y101,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y101-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9572798266178655}]
[0.43253968253968256,109,12.264934991011961,null,0.121892477649768,5.694962092173613E-3,1.3109947493306403E-2,-1.8048037325128406E-2,null,null,null,0.43253968253968256,109,8.6312545363759181,null,5.7828768197709102E-2,4.3375745708821724E-2,-1.2366090620174096E-2,-2.5258779225975324E-3,null,null,null,3.3449677720690074,null,{"$f":"IF(W102=\"\",\"\",WORKDAY($B$3,M102,Feriados!$A$2:$A$1037))","v":"2024-01-29"},{"$f":"IF(Y102=\"\",\"\",((1+(+(+VLOOKUP(Y102,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y102-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9540921783663974}]
[0.43650793650793651,110,12.25474628348209,null,0.121892477649768,5.6697620867222536E-3,1.3143613157717088E-2,-1.8158390059386444E-2,null,null,null,0.43650793650793651,110,8.6106077240870427,null,5.7828768197709102E-2,4.3252581487964924E-2,-1.2429371337837249E-2,-2.5459011069663548E-3,null,null,null,3.3552326386503406,null,{"$f":"IF(W103=\"\",\"\",WORKDAY($B$3,M103,Feriados!$A$2:$A$1037))","v":"2024-01-30"},{"$f":"IF(Y103=\"\",\"\",((1+(+(+VLOOKUP(Y103,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y103-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9509625824493133}]
[0.44047619047619047,111,12.244564929336489,null,0.121892477649768,5.6447269526700844E-3,1.3176376933363033E-2,-1.8267932242436235E-2,null,null,null,0.44047619047619047,111,8.5900834402556061,null,5.7828768197709102E-2,4.3129912253071521E-2,-1.2491974580068279E-2,-2.5658714681562945E-3,null,null,null,3.3653915470941875,null,{"$f":"IF(W104=\"\",\"\",WORKDAY($B$3,M104,Feriados!$A$2:$A$1037))","v":"2024-01-31"},{"$f":"IF(Y104=\"\",\"\",((1+(+(+VLOOKUP(Y104,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y104-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9478894673349751}]
[0.44444444444444442,112,12.234391599754593,null,0.121892477649768,5.6198554212020741E-3,1.3208251301840057E-2,-1.8376668375264197E-2,null,null,null,0.44444444444444442,112,8.5696809283524455,null,5.7828768197709102E-2,4.3007735709822345E-2,-1.2553905504305261E-2,-2.5857891197017336E-3,null,null,null,3.3754457414502115,null,{"$f":"IF(W105=\"\",\"\",WORKDAY($B$3,M105,Feriados!$A$2:$A$1037))","v":"2024-02-01"},{"$f":"IF(Y105=\"\",\"\",((1+(+(+VLOOKUP(Y105,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y105-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9448713177081984}]
[0.44841269841269843,113,12.22422695403421,null,0.121892477649768,5.5951462341590399E-3,1.3239248592080106E-2,-1.8484602935665062E-2,null,null,null,0.44841269841269843,113,8.5493994366265618,null,5.7828768197709102E-2,4.2886049575385256E-2,-1.2615169231921268E-2,-2.6056541749074568E-3,null,null,null,3.3853964521960211,null,{"$f":"IF(W106=\"\",\"\",WORKDAY($B$3,M106,Feriados!$A$2:$A$1037))","v":"2024-02-02"},{"$f":"IF(Y106=\"\",\"\",((1+(+(+VLOOKUP(Y106,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y106-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9419066719785789}]
[0.45238095238095238,114,12.214071639748852,null,0.121892477649768,5.570598143943198E-3,1.3269380982135082E-2,-1.8591740378357771E-2,null,null,null,0.45238095238095238,114,8.5292382180746831,null,5.7828768197709102E-2,4.2764851578354732E-2,-1.2675770848467967E-2,-2.6254667468490326E-3,null,null,null,3.3952448963753046,null,{"$f":"IF(W107=\"\",\"\",WORKDAY($B$3,M107,Feriados!$A$2:$A$1037))","v":"2024-02-05"},{"$f":"IF(Y107=\"\",\"\",((1+(+(+VLOOKUP(Y107,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y107-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9389941199211798}]
[0.45634920634920634,115,12.20392629290323,null,0.121892477649768,5.546209913424585E-3,1.3298660500940418E-2,-1.8698085135100712E-2,null,null,null,0.45634920634920634,115,8.509196530410998,null,5.7828768197709102E-2,4.2644139458691895E-2,-1.2735715403917722E-2,-2.6452269483732819E-3,null,null,null,3.4049922777344976,null,{"$f":"IF(W108=\"\",\"\",WORKDAY($B$3,M108,Feriados!$A$2:$A$1037))","v":"2024-02-06"},{"$f":"IF(Y108=\"\",\"\",((1+(+(+VLOOKUP(Y108,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y108-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9361323004388771}]
[0.46031746031746029,116,12.193791538086829,null,0.121892477649768,5.5219803158483328E-3,1.3327099030058347E-2,-1.880364161480641E-2,null,null,null,0.46031746031746029,116,8.4892736360371117,null,5.7828768197709102E-2,4.2523910967664828E-2,-1.2795007912904091E-2,-2.6649348920987238E-3,null,null,null,3.4146397868583422,null,{"$f":"IF(W109=\"\",\"\",WORKDAY($B$3,M109,Feriados!$A$2:$A$1037))","v":"2024-02-07"},{"$f":"IF(Y109=\"\",\"\",((1+(+(+VLOOKUP(Y109,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y109-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9333198994419893}]
[0.4642857142857143,117,12.183667988625647,null,0.121892477649768,5.4979081347428091E-3,1.3354708305401364E-2,-1.8908414203655705E-2,null,null,null,0.4642857142857143,117,8.4694688020121589,null,5.7828768197709102E-2,4.2404163867789169E-2,-1.2853653354960637E-2,-2.6845906904160487E-3,null,null,null,3.4241886013039791,null,{"$f":"IF(W110=\"\",\"\",WORKDAY($B$3,M110,Feriados!$A$2:$A$1037))","v":"2024-02-08"},{"$f":"IF(Y110=\"\",\"\",((1+(+(+VLOOKUP(Y110,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y110-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.930555647836198}]
[0.46825396825396826,118,12.173556246732115,null,0.121892477649768,5.4739921638285761E-3,1.3381499918935835E-2,-1.9012407265211265E-2,null,null,null,0.46825396825396826,118,8.4497813000231421,null,5.7828768197709102E-2,4.2284895932769115E-2,-1.2911656674758248E-2,-2.7041944554885532E-3,null,null,null,3.4336398857340855,null,{"$f":"IF(W111=\"\",\"\",WORKDAY($B$3,M111,Feriados!$A$2:$A$1037))","v":"2024-02-09"},{"$f":"IF(Y111=\"\",\"\",((1+(+(+VLOOKUP(Y111,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y111-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9278383196131195}]
[0.47222222222222221,119,12.163456903653181,null,0.121892477649768,5.4502312069282148E-3,1.340748532036626E-2,-1.9115625140530664E-2,null,null,null,0.47222222222222221,119,8.4302104063554388,null,5.7828768197709102E-2,4.2166104947438686E-2,-1.2969022782340835E-2,-2.7237462992525767E-3,null,null,null,3.4429947920482373,null,{"$f":"IF(W112=\"\",\"\",WORKDAY($B$3,M112,Feriados!$A$2:$A$1037))","v":"2024-02-14"},{"$f":"IF(Y112=\"\",\"\",((1+(+(+VLOOKUP(Y112,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y112-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9251667300370885}]
[0.47619047619047616,120,12.153370539816628,null,0.121892477649768,5.4266240778769641E-3,1.343267581880021E-2,-1.9218072148278888E-2,null,null,null,0.47619047619047616,120,8.4107554018634989,null,5.7828768197709102E-2,4.2047788707703315E-2,-1.3025756553359465E-2,-2.7432463334179581E-3,null,null,null,3.4522544595135152,null,{"$f":"IF(W113=\"\",\"\",WORKDAY($B$3,M113,Feriados!$A$2:$A$1037))","v":"2024-02-15"},{"$f":"IF(Y113=\"\",\"\",((1+(+(+VLOOKUP(Y113,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y113-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9225397339230694}]
[0.48015873015873017,121,12.143297724975627,null,0.121892477649768,5.4031696004341687E-3,1.345708258439415E-2,-1.9319752584840061E-2,null,null,null,0.48015873015873017,121,8.391415571941744,null,5.7828768197709102E-2,4.1929945020481765E-2,-1.3081862829304947E-2,-2.7626946694684941E-3,null,null,null,3.461420014893779,null,{"$f":"IF(W114=\"\",\"\",WORKDAY($B$3,M114,Feriados!$A$2:$A$1037))","v":"2024-02-16"},{"$f":"IF(Y114=\"\",\"\",((1+(+(+VLOOKUP(Y114,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y114-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9429506598544606}]
[0.48412698412698413,122,12.1332390183515,null,0.121892477649768,5.3798666081955543E-3,1.3480716649980495E-2,-1.9420670724429049E-2,null,null,null,0.48412698412698413,122,8.372190206495624,null,5.7828768197709102E-2,4.1812571703648334E-2,-1.3137346417738833E-2,-2.7820914186623608E-3,null,null,null,3.4704925725774105,null,{"$f":"IF(W115=\"\",\"\",WORKDAY($B$3,M115,Feriados!$A$2:$A$1037))","v":"2024-02-19"},{"$f":"IF(Y115=\"\",\"\",((1+(+(+VLOOKUP(Y115,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y115-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9630308912116163}]
[0.48809523809523808,123,12.123194968774831,null,0.121892477649768,5.3567139445063142E-3,1.3503588912676105E-2,-1.9520830819202119E-2,null,null,null,0.48809523809523808,123,8.3530785999128963,null,5.7828768197709102E-2,4.1695666585975455E-2,-1.3192212092523007E-2,-2.8014366920325771E-3,null,null,null,3.4794732347041668,null,{"$f":"IF(W116=\"\",\"\",WORKDAY($B$3,M116,Feriados!$A$2:$A$1037))","v":"2024-02-20"},{"$f":"IF(Y116=\"\",\"\",((1+(+(+VLOOKUP(Y116,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y116-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9827883998378777}]
[0.49206349206349204,124,12.113166114824795,null,0.121892477649768,5.3337104623749658E-3,1.3525710135472182E-2,-1.9620237099367218E-2,null,null,null,0.49206349206349204,124,8.3340800510350572,null,5.7828768197709102E-2,4.1579227507076495E-2,-1.3246464594047581E-2,-2.8207306003874364E-3,null,null,null,3.4883630912907915,null,{"$f":"IF(W117=\"\",\"\",WORKDAY($B$3,M117,Feriados!$A$2:$A$1037))","v":"2024-02-21"},{"$f":"IF(Y117=\"\",\"\",((1+(+(+VLOOKUP(Y117,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y117-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.002230903401216}]
[0.49603174603174605,125,12.103152984966844,null,0.121892477649768,5.3108550243880252E-3,1.3547090948806179E-2,-1.9718893773293771E-2,null,null,null,0.49603174603174605,125,8.3151938631289664,null,5.7828768197709102E-2,4.1463252317348903E-2,-1.3300108629457363E-2,-2.8399732543109651E-3,null,null,null,3.4971632203553149,null,{"$f":"IF(W118=\"\",\"\",WORKDAY($B$3,M118,Feriados!$A$2:$A$1037))","v":"2024-02-22"},{"$f":"IF(Y118=\"\",\"\",((1+(+(+VLOOKUP(Y118,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y118-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.021365875443883}]
[0.5,126,12.093156097688723,null,0.121892477649768,5.2881465026254505E-3,1.3567741852115544E-2,-1.9816805027621752E-2,null,null,null,0.5,126,8.2964193438586644,null,5.7828768197709102E-2,4.1347738877917789E-2,-1.3353148872876886E-2,-2.859164764163355E-3,null,null,null,3.5058746880400449,null,{"$f":"IF(W119=\"\",\"\",WORKDAY($B$3,M119,Feriados!$A$2:$A$1037))","v":"2024-02-23"},{"$f":"IF(Y119=\"\",\"\",((1+(+(+VLOOKUP(Y119,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y119-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0402005549587949}]
[0.50396825396825395,127,12.083175961634812,null,0.121892477649768,5.2655837785768565E-3,1.3587673215373755E-2,-1.9913975027370467E-2,null,null,null,0.50396825396825395,127,8.2777558052573497,null,5.7828768197709102E-2,4.123268506057956E-2,-1.340558996563377E-2,-2.8783052400813982E-3,null,null,null,3.5144985487339575,null,{"$f":"IF(W120=\"\",\"\",WORKDAY($B$3,M120,Feriados!$A$2:$A$1037))","v":"2024-02-26"},{"$f":"IF(Y120=\"\",\"\",((1+(+(+VLOOKUP(Y120,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y120-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0587419555191628}]
[0.50793650793650791,128,12.073213075738867,null,0.121892477649768,5.2431657430585081E-3,1.3606895280608731E-2,-2.001040791604658E-2,null,null,null,0.50793650793650791,128,8.2592025636995494,null,5.7828768197709102E-2,4.1118088747746112E-2,-1.3457436516480788E-2,-2.8973947919789297E-3,null,null,null,3.5230358451930899,null,{"$f":"IF(W121=\"\",\"\",WORKDAY($B$3,M121,Feriados!$A$2:$A$1037))","v":"2024-02-27"},{"$f":"IF(Y121=\"\",\"\",((1+(+(+VLOOKUP(Y121,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y121-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0769968739845508}]
[0.51190476190476186,129,12.063267929355121,null,0.121892477649768,5.2208912961310651E-3,1.3625418163403877E-2,-2.0106107815751732E-2,null,null,null,0.51190476190476186,129,8.2407589398734675,null,5.7828768197709102E-2,4.1003947832389115E-2,-1.3508693101816283E-2,-2.9164335295472684E-3,null,null,null,3.5314876086604663,null,{"$f":"IF(W122=\"\",\"\",WORKDAY($B$3,M122,Feriados!$A$2:$A$1037))","v":"2024-02-28"},{"$f":"IF(Y122=\"\",\"\",((1+(+(+VLOOKUP(Y122,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y122-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0949718988064543}]
[0.51587301587301593,130,12.053341002387842,null,0.121892477649768,5.1987593470180834E-3,1.3643251854381894E-2,-2.0201078827289567E-2,null,null,null,0.51587301587301593,130,8.2224242587534953,null,5.7828768197709102E-2,4.0890260217984795E-2,-1.3559364265903271E-2,-2.9354215622556705E-3,null,null,null,3.5398548589845369,null,{"$f":"IF(W123=\"\",\"\",WORKDAY($B$3,M123,Feriados!$A$2:$A$1037))","v":"2024-02-29"},{"$f":"IF(Y123=\"\",\"\",((1+(+(+VLOOKUP(Y123,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y123-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1126734179554925}]
[0.51984126984126988,131,12.043432765419263,null,0.121892477649768,5.1767688140252682E-3,1.3660406220671604E-2,-2.0295325030272249E-2,null,null,null,0.51984126984126988,131,8.2041978495729264,null,5.7828768197709102E-2,4.07770238184589E-2,-1.3609454521087E-2,-2.9543589993517427E-3,null,null,null,3.5481386047366614,null,{"$f":"IF(W124=\"\",\"\",WORKDAY($B$3,M124,Feriados!$A$2:$A$1037))","v":"2024-03-01"},{"$f":"IF(Y124=\"\",\"\",((1+(+(+VLOOKUP(Y124,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y124-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1301076264889769}]
[0.52380952380952384,132,12.033543679835985,null,0.121892477649768,5.15491862446045E-3,1.3676891007357975E-2,-2.0388850483226573E-2,null,null,null,0.52380952380952384,132,8.1860790457968076,null,5.7828768197709102E-2,4.0664236558131908E-2,-1.3658968348011051E-2,-2.9732459498618942E-3,null,null,null,3.5563398433272386,null,{"$f":"IF(W125=\"\",\"\",WORKDAY($B$3,M125,Feriados!$A$2:$A$1037))","v":"2024-03-04"},{"$f":"IF(Y125=\"\",\"\",((1+(+(+VLOOKUP(Y125,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y125-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1472805337781748}]
[0.52777777777777779,133,12.023674197953858,null,0.121892477649768,5.1332077145543114E-3,1.3692715838915504E-2,-2.0481659223699274E-2,null,null,null,0.52777777777777779,133,8.1680671850949924,null,5.7828768197709102E-2,4.0551896371664682E-2,-1.3707910195832064E-2,-2.9920825225917885E-3,null,null,null,3.5644595611209473,null,{"$f":"IF(W126=\"\",\"\",WORKDAY($B$3,M126,Feriados!$A$2:$A$1037))","v":"2024-03-05"},{"$f":"IF(Y126=\"\",\"\",((1+(+(+VLOOKUP(Y126,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y126-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1641979704134746}]
[0.53174603174603174,134,12.013824763141287,null,0.121892477649768,5.1116350293818301E-3,1.370789022062519E-2,-2.0573755268362137E-2,null,null,null,0.53174603174603174,134,8.1501616093153739,null,5.7828768197709102E-2,4.0440001204004331E-2,-1.3756284482432995E-2,-3.0108688261267151E-3,null,null,null,3.5724987335507885,null,{"$f":"IF(W127=\"\",\"\",WORKDAY($B$3,M127,Feriados!$A$2:$A$1037))","v":"2024-03-06"},{"$f":"IF(Y127=\"\",\"\",((1+(+(+VLOOKUP(Y127,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y127-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1808655948035733}]
[0.5357142857142857,135,12.003995809941133,null,0.121892477649768,5.0901995227844339E-3,1.3722423539975208E-2,-2.0665142613116319E-2,null,null,null,0.5357142857142857,135,8.1323616644572372,null,5.7828768197709102E-2,4.0328549010330374E-2,-1.3804095594634979E-2,-3.0296049688321191E-3,null,null,null,3.5804583252309508,null,{"$f":"IF(W128=\"\",\"\",WORKDAY($B$3,M128,Feriados!$A$2:$A$1037))","v":"2024-03-07"},{"$f":"IF(Y128=\"\",\"\",((1+(+(+VLOOKUP(Y128,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y128-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1972888994844748}]
[0.53968253968253965,136,11.994187764191009,null,0.121892477649768,5.06890015729289E-3,1.3736325068045634E-2,-2.075582523319645E-2,null,null,null,0.53968253968253965,136,8.1146667006448592,null,5.7828768197709102E-2,4.0217537756001169E-2,-1.3851347888407733E-2,-3.048291058853945E-3,null,null,null,3.588339290068765,null,{"$f":"IF(W129=\"\",\"\",WORKDAY($B$3,M129,Feriados!$A$2:$A$1037))","v":"2024-03-08"},{"$f":"IF(Y129=\"\",\"\",((1+(+(+VLOOKUP(Y129,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y129-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2134732171529077}]
[0.54365079365079361,137,11.984401043142219,null,0.121892477649768,5.0477359040508657E-3,1.3749603960877137E-2,-2.0845807083273812E-2,null,null,null,0.54365079365079361,137,8.0970760721012045,null,5.7828768197709102E-2,4.0106965416500696E-2,-1.3898045689078632E-2,-3.0669272041191167E-3,null,null,null,3.5961425713755268,null,{"$f":"IF(W130=\"\",\"\",WORKDAY($B$3,M130,Feriados!$A$2:$A$1037))","v":"2024-03-11"},{"$f":"IF(Y130=\"\",\"\",((1+(+(+VLOOKUP(Y130,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y130-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2294237264387302}]
[0.54761904761904767,138,11.974636055577182,null,0.121892477649768,5.0267057427392211E-3,1.3762269260824096E-2,-2.0935092097559498E-2,null,null,null,0.54761904761904767,138,8.0795891371218378,null,5.7828768197709102E-2,3.9996829977385615E-2,-1.3944193291540362E-2,-3.0855135123359933E-3,null,null,null,3.6038691019760094,null,{"$f":"IF(W131=\"\",\"\",WORKDAY($B$3,M131,Feriados!$A$2:$A$1037))","v":"2024-03-12"},{"$f":"IF(Y131=\"\",\"\",((1+(+(+VLOOKUP(Y131,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y131-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2451454574287562}]
[0.55158730158730163,139,11.964893201925445,null,0.121892477649768,5.0058086615009699E-3,1.3774329897892117E-2,-2.1023684189906657E-2,null,null,null,0.55158730158730163,139,8.0622052580489765,null,5.7828768197709102E-2,3.9887129434232504E-2,-1.3989794960457123E-2,-3.1040500909947076E-3,null,null,null,3.6115198043173091,null,{"$f":"IF(W132=\"\",\"\",WORKDAY($B$3,M132,Feriados!$A$2:$A$1037))","v":"2024-03-13"},{"$f":"IF(Y132=\"\",\"\",((1+(+(+VLOOKUP(Y132,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y132-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2606432969542585}]
[0.55555555555555558,140,11.95517287437827,null,0.121892477649768,4.9850436568669347E-3,1.3785794691060241E-2,-2.1111587253912451E-2,null,null,null,0.55555555555555558,140,8.0449238012457354,null,5.7828768197709102E-2,3.9777861792585585E-2,-1.4034854930469631E-2,-3.1225370473677043E-3,null,null,null,3.6190955905764266,null,{"$f":"IF(W133=\"\",\"\",WORKDAY($B$3,M133,Feriados!$A$2:$A$1037))","v":"2024-03-14"},{"$f":"IF(Y133=\"\",\"\",((1+(+(+VLOOKUP(Y133,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y133-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2759219936551851}]
[0.55952380952380953,141,11.94547545700186,null,0.121892477649768,4.9644097336820877E-3,1.3796672349587973E-2,-2.1198805163019443E-2,null,null,null,0.55952380952380953,141,8.0277441370704938,null,5.7828768197709102E-2,3.9669025067904477E-2,-1.4079377406398542E-2,-3.1409744885101082E-3,null,null,null,3.6265973627667147,null,{"$f":"IF(W134=\"\",\"\",WORKDAY($B$3,M134,Feriados!$A$2:$A$1037))","v":"2024-03-15"},{"$f":"IF(Y134=\"\",\"\",((1+(+(+VLOOKUP(Y134,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y134-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.290986162829924}]
[0.56349206349206349,142,11.935801325849132,null,0.121892477649768,4.9439059050325482E-3,1.3806971474307286E-2,-2.1285341770616528E-2,null,null,null,0.56349206349206349,142,8.0106656398514744,null,5.7828768197709102E-2,3.9560617285512495E-2,-1.4123366563446696E-2,-3.159362521260152E-3,null,null,null,3.6340260128435498,null,{"$f":"IF(W135=\"\",\"\",WORKDAY($B$3,M135,Feriados!$A$2:$A$1037))","v":"2024-03-18"},{"$f":"IF(Y135=\"\",\"\",((1+(+(+VLOOKUP(Y135,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y135-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2989143633861193}]
[0.56746031746031744,143,11.926150849070183,null,0.121892477649768,4.9235311921732566E-3,1.3816700558899806E-2,-2.1371200910139224E-2,null,null,null,0.56746031746031744,143,7.9936876878614571,null,5.7828768197709102E-2,3.9452636480545054E-2,-1.4166826547399952E-2,-3.1777012522396348E-3,null,null,null,3.6413824228087144,null,{"$f":"IF(W136=\"\",\"\",WORKDAY($B$3,M136,Feriados!$A$2:$A$1037))","v":"2024-03-19"},{"$f":"IF(Y136=\"\",\"\",((1+(+(+VLOOKUP(Y136,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y136-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3067322701348498}]
[0.5714285714285714,144,11.916524387021392,null,0.121892477649768,4.9032846244563156E-3,1.382586799115937E-2,-2.1456386395169769E-2,null,null,null,0.5714285714285714,144,7.9768096632926504,null,5.7828768197709102E-2,3.9345080697898376E-2,-1.4209761474826652E-2,-3.1959907878543296E-3,null,null,null,3.648667464814026,null,{"$f":"IF(W137=\"\",\"\",WORKDAY($B$3,M137,Feriados!$A$2:$A$1037))","v":"2024-03-20"},{"$f":"IF(Y137=\"\",\"\",((1+(+(+VLOOKUP(Y137,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y137-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3144421686981405}]
[0.57539682539682535,145,11.906922292373157,null,0.121892477649768,4.8831652392599609E-3,1.3834482054239981E-2,-2.1540902019536373E-2,null,null,null,0.57539682539682535,145,7.960030952231743,null,5.7828768197709102E-2,3.9237947992178515E-2,-1.4252175433275777E-2,-3.2142312342944056E-3,null,null,null,3.6558820012637439,null,{"$f":"IF(W138=\"\",\"\",WORKDAY($B$3,M138,Feriados!$A$2:$A$1037))","v":"2024-03-21"},{"$f":"IF(Y138=\"\",\"\",((1+(+(+VLOOKUP(Y138,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y138-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3220462819783867}]
[0.57936507936507942,146,11.897344910216354,null,0.121892477649768,4.863172081918209E-3,1.3842550927889571E-2,-2.1624751557412236E-2,null,null,null,0.57936507936507942,146,7.9433509446351085,null,5.7828768197709102E-2,3.9131236427650699E-2,-1.4294072481473883E-2,-3.2324226975348502E-3,null,null,null,3.6630268849160208,null,{"$f":"IF(W139=\"\",\"\",WORKDAY($B$3,M139,Feriados!$A$2:$A$1037))","v":"2024-03-22"},{"$f":"IF(Y139=\"\",\"\",((1+(+(+VLOOKUP(Y139,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y139-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3295467722952008}]
[0.58333333333333337,147,11.887792578167465,null,0.121892477649768,4.8433042056511277E-3,1.3850082689669462E-2,-2.1707938763413939E-2,null,null,null,0.58333333333333337,147,7.9267690343041455,null,5.7828768197709102E-2,3.9024944078188788E-2,-1.4335456649520522E-2,-3.2505652833359172E-3,null,null,null,3.6701029589835343,null,{"$f":"IF(W140=\"\",\"\",WORKDAY($B$3,M140,Feriados!$A$2:$A$1037))","v":"2024-03-25"},{"$f":"IF(Y140=\"\",\"\",((1+(+(+VLOOKUP(Y140,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y140-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3369457434352165}]
[0.58730158730158732,148,11.878265626472423,null,0.121892477649768,4.823560671495742E-3,1.3857085316159897E-2,-2.1790467372699403E-2,null,null,null,0.58730158730158732,148,7.9102846188608202,null,5.7828768197709102E-2,3.8919069027225181E-2,-1.4376331939082575E-2,-3.268659097243515E-3,null,null,null,3.6771110572328736,null,{"$f":"IF(W141=\"\",\"\",WORKDAY($B$3,M141,Feriados!$A$2:$A$1037))","v":"2024-03-26"},{"$f":"IF(Y141=\"\",\"\",((1+(+(+VLOOKUP(Y141,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y141-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3442452426194045}]
[0.59126984126984128,149,11.868764378109184,null,0.121892477649768,4.8039405482375825E-3,1.3863566684151693E-2,-2.1872341101065444E-2,null,null,null,0.59126984126984128,149,7.893897099723314,null,5.7828768197709102E-2,3.8813609367700903E-2,-1.4416702323587155E-2,-3.2867042445896976E-3,null,null,null,3.6840520040832381,null,{"$f":"IF(W142=\"\",\"\",WORKDAY($B$3,M142,Feriados!$A$2:$A$1037))","v":"2024-03-27"},{"$f":"IF(Y142=\"\",\"\",((1+(+(+VLOOKUP(Y142,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y142-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.351447262391539}]
[{"$f":"B143/252","v":0.59523809523809523},150,{"$f":"SUM(E143:H143)*100","v":11.859289148889044},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A143))/($I$4*A143))","v":4.784442912342847E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A143))/($I$4*A143))-EXP(-1*$I$4*A143)))","v":1.386953457182419E-2},{"$f":"$H$4*((((1-EXP(-1*$J$4*A143))/($J$4*A143))-EXP(-1*$J$4*A143)))","v":-2.1953563645044617E-2},null,null,null,{"$f":"M143/252","v":0.59523809523809523},150,{"$f":"SUM(P143:S143)*100","v":7.8776058820818822},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L143))/($T$4*L143))","v":3.8708563202015933E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L143))/($T$4*L143))-EXP(-1*$T$4*L143)))","v":-1.4456571748413253E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L143))/($U$4*L143))-EXP(-1*$U$4*L143)))","v":-3.3047008304929655E-3},null,null,null,{"$f":"IF(N143=\"\",\"\",(((1+C143/100)/(1+N143/100))-1)*100)","v":3.6909266147039155},null,{"$f":"IF(W143=\"\",\"\",WORKDAY($B$3,M143,Feriados!$A$2:$A$1037))","v":"2024-03-28"},{"$f":"IF(Y143=\"\",\"\",((1+(+(+VLOOKUP(Y143,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y143-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3585537424313037}]
[0.59920634920634919,{"$f":"+B143+1","v":151},11.849840247556692,null,0.121892477649768,4.7650668478911784E-3,1.3874996659909664E-2,-2.2034138682001901E-2,null,null,null,0.59920634920634919,{"$f":"+M143+1","v":151},7.8614103748748025,null,5.7828768197709102E-2,3.8603928641979923E-2,-1.4495944131082164E-2,-3.3226489598588271E-3,null,null,null,3.6977356951109819,null,{"$f":"IF(W144=\"\",\"\",WORKDAY($B$3,M144,Feriados!$A$2:$A$1037))","v":"2024-04-01"},{"$f":"IF(Y144=\"\",\"\",((1+(+(+VLOOKUP(Y144,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y144-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3655665712960756}]
[0.60317460317460314,152,11.840417975889082,null,0.121892477649768,4.7458114465090649E-3,1.3879960532844366E-2,-2.211406987023061E-2,null,null,null,0.60317460317460314,152,7.8453099907645472,null,5.7828768197709102E-2,3.8499703808763046E-2,-1.4534823361446578E-2,-3.3405487373801058E-3,null,null,null,3.7044800422630031,null,{"$f":"IF(W145=\"\",\"\",WORKDAY($B$3,M145,Feriados!$A$2:$A$1037))","v":"2024-04-02"},{"$f":"IF(Y145=\"\",\"\",((1+(+(+VLOOKUP(Y145,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y145-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3724875880940761}]
[0.6071428571428571,153,11.831022628793013,null,0.121892477649768,4.726675807303838E-3,1.3884433679906305E-2,-2.2193360849048004E-2,null,null,null,0.6071428571428571,153,7.8293041461140396,null,5.7828768197709102E-2,3.839588683284717E-2,-1.4573213301878437E-2,-3.358400267537432E-3,null,null,null,3.7111604441557366,null,{"$f":"IF(W146=\"\",\"\",WORKDAY($B$3,M146,Feriados!$A$2:$A$1037))","v":"2024-04-03"},{"$f":"IF(Y146=\"\",\"\",((1+(+(+VLOOKUP(Y146,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y146-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3793185840920845}]
[0.61111111111111116,154,11.821654494401583,null,0.121892477649768,4.7076590367982722E-3,1.3888423496339961E-2,-2.2272015238890403E-2,null,null,null,0.61111111111111116,154,7.8133922609631288,null,5.7828768197709102E-2,3.8292475853977347E-2,-1.4611117787455566E-2,-3.3762036545996032E-3,null,null,null,3.7177776799160567,null,{"$f":"IF(W147=\"\",\"\",WORKDAY($B$3,M147,Feriados!$A$2:$A$1037))","v":"2024-04-04"},{"$f":"IF(Y147=\"\",\"\",((1+(+(+VLOOKUP(Y147,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y147-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3860613042613128}]
[0.61507936507936511,155,11.812313854169403,null,0.121892477649768,4.6887602488657849E-3,1.3891937284468053E-2,-2.2350036641407809E-2,null,null,null,0.61507936507936511,155,7.7975737590051484,null,5.7828768197709102E-2,3.818946902111342E-2,-1.4648540626146969E-2,-3.3939590026240761E-3,null,null,null,3.7243325198948574,null,{"$f":"IF(W148=\"\",\"\",WORKDAY($B$3,M148,Feriados!$A$2:$A$1037))","v":"2024-04-05"},{"$f":"IF(Y148=\"\",\"\",((1+(+(+VLOOKUP(Y148,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y148-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.392717448763328}]
[0.61904761904761907,156,11.803000982966669,null,0.121892477649768,4.6699785646662174E-3,1.3894982254790531E-2,-2.2427428639558038E-2,null,null,null,0.61904761904761907,156,7.7818480675636819,null,5.7828768197709102E-2,3.8086864492382064E-2,-1.4685485598997041E-2,-3.4116664154573073E-3,null,null,null,3.7308257257588684,null,{"$f":"IF(W149=\"\",\"\",WORKDAY($B$3,M149,Feriados!$A$2:$A$1037))","v":"2024-04-08"},{"$f":"IF(Y149=\"\",\"\",((1+(+(+VLOOKUP(Y149,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y149-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3992886743791537}]
[0.62301587301587302,157,11.793716149172065,null,0.121892477649768,4.6513131125822081E-3,1.3897565527070884E-2,-2.2504194797700439E-2,null,null,null,0.62301587301587302,157,7.7662146175694433,null,5.7828768197709102E-2,3.7984660435028982E-2,-1.4721956460308454E-2,-3.4293259967352074E-3,null,null,null,3.7372580505820263,null,{"$f":"IF(W150=\"\",\"\",WORKDAY($B$3,M150,Feriados!$A$2:$A$1037))","v":"2024-04-09"},{"$f":"IF(Y150=\"\",\"\",((1+(+(+VLOOKUP(Y150,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y150-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4057765958839479}]
[0.62698412698412698,158,11.784459614764495,null,0.121892477649768,4.6327630281561396E-3,1.3899694131409989E-2,-2.2580338661689181E-2,null,null,null,0.62698412698412698,158,7.7506728435373109,null,5.7828768197709102E-2,3.7882855025371344E-2,-1.4757956937823771E-2,-3.4469378498835604E-3,null,null,null,3.7436302389355358,null,{"$f":"IF(W151=\"\",\"\",WORKDAY($B$3,M151,Feriados!$A$2:$A$1037))","v":"2024-04-10"},{"$f":"IF(Y151=\"\",\"\",((1+(+(+VLOOKUP(Y151,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y151-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4121827873703889}]
[0.63095238095238093,159,11.775231635413732,null,0.121892477649768,4.6143274540276606E-3,1.39013750093076E-2,-2.2655863758965944E-2,null,null,null,0.63095238095238093,159,7.7352221835435238,null,5.7828768197709102E-2,3.7781446448750582E-2,-1.4793490732906017E-2,-3.4645020781184361E-3,null,null,null,3.7499430269772427,null,{"$f":"IF(W152=\"\",\"\",WORKDAY($B$3,M152,Feriados!$A$2:$A$1037))","v":"2024-04-11"},{"$f":"IF(Y152=\"\",\"\",((1+(+(+VLOOKUP(Y152,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y152-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4185087835211911}]
[0.63492063492063489,160,11.766032460569905,null,0.121892477649768,4.5960055398717708E-3,1.3902615014711553E-2,-2.2730773598652259E-2,null,null,null,0.63492063492063489,160,7.7198620792029962,null,5.7828768197709102E-2,3.7680432899485312E-2,-1.4828561520717881E-2,-3.4820187844465619E-3,null,null,null,3.7561971425398744,null,{"$f":"IF(W153=\"\",\"\",WORKDAY($B$3,M153,Feriados!$A$2:$A$1037))","v":"2024-04-12"},{"$f":"IF(Y153=\"\",\"\",((1+(+(+VLOOKUP(Y153,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y153-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4247560808352349}]
[0.63888888888888884,161,11.756862333551902,null,0.121892477649768,4.5777964423374812E-3,1.3903420915054998E-2,-2.2805071671641457E-2,null,null,null,0.63888888888888884,161,7.7045919756468075,null,5.7828768197709102E-2,3.7579812580824608E-2,-1.486317295039981E-2,-3.4994880716658185E-3,null,null,null,3.7623933052189251,null,{"$f":"IF(W154=\"\",\"\",WORKDAY($B$3,M154,Feriados!$A$2:$A$1037))","v":"2024-04-15"},{"$f":"IF(Y154=\"\",\"\",((1+(+(+VLOOKUP(Y154,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y154-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4309261388076004}]
[0.6428571428571429,162,11.747721491634662,null,0.121892477649768,4.5596993249870082E-3,1.3903799392281554E-2,-2.2878761450689945E-2,null,null,null,0.6428571428571429,162,7.6894113214998088,null,5.7828768197709102E-2,3.7479583704901495E-2,-1.4897328645246928E-2,-3.5169100423655749E-3,null,null,null,3.7685322264591425,null,{"$f":"IF(W155=\"\",\"\",WORKDAY($B$3,M155,Feriados!$A$2:$A$1037))","v":"2024-04-16"},{"$f":"IF(Y155=\"\",\"\",((1+(+(+VLOOKUP(Y155,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y155-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4415598279513802}]
[0.64682539682539686,163,11.738610166135404,null,0.121892477649768,4.5417133582355525E-3,1.3903757043858799E-2,-2.2951846390508304E-2,null,null,null,0.64682539682539686,163,7.6743195688583965,null,5.7828768197709102E-2,3.7379744492686703E-2,-1.4931032202884711E-2,-3.534284798927128E-3,null,null,null,3.7746146096403699,null,{"$f":"IF(W156=\"\",\"\",WORKDAY($B$3,M156,Feriados!$A$2:$A$1037))","v":"2024-04-17"},{"$f":"IF(Y156=\"\",\"\",((1+(+(+VLOOKUP(Y156,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y156-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4520641053108267}]
[0.65079365079365081,164,11.729528582498787,null,0.121892477649768,4.5238377192915874E-3,1.3903300383779947E-2,-2.3024329927851684E-2,null,null,null,0.65079365079365081,164,7.6593161732684063,null,5.7828768197709102E-2,3.7280293173942637E-2,-1.4964287195443546E-2,-3.5516124435241271E-3,null,null,null,3.7806411501627224,null,{"$f":"IF(W157=\"\",\"\",WORKDAY($B$3,M157,Feriados!$A$2:$A$1037))","v":"2024-04-18"},{"$f":"IF(Y157=\"\",\"\",((1+(+(+VLOOKUP(Y157,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y157-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4624413189537471}]
[0.65476190476190477,165,11.720476960380982,null,0.121892477649768,4.5060715920977228E-3,1.3902435843554096E-2,-2.3096215481610009E-2,null,null,null,0.65476190476190477,165,7.644400593703164,null,5.7828768197709102E-2,3.7181227987177615E-2,-1.4997097169732108E-2,-3.5688930781229661E-3,null,null,null,3.7866125355304758,null,{"$f":"IF(W158=\"\",\"\",WORKDAY($B$3,M158,Feriados!$A$2:$A$1037))","v":"2024-04-19"},{"$f":"IF(Y158=\"\",\"\",((1+(+(+VLOOKUP(Y158,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y158-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4726937604856909}]
[0.65873015873015872,166,11.711455513732757,null,0.121892477649768,4.4884141672720803E-3,1.3901169773184986E-2,-2.3167506452897467E-2,null,null,null,0.65873015873015872,166,7.629572292541674,null,5.7828768197709102E-2,3.7082547179600384E-2,-1.5029465647409571E-2,-3.5861268044831743E-3,null,null,null,3.792529445435644,null,{"$f":"IF(W159=\"\",\"\",WORKDAY($B$3,M159,Feriados!$A$2:$A$1037))","v":"2024-04-22"},{"$f":"IF(Y159=\"\",\"\",((1+(+(+VLOOKUP(Y159,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y159-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4828236667370014}]
[0.66269841269841268,167,11.702464450881502,null,0.121892477649768,4.4708646420502157E-3,1.3899508442138511E-2,-2.3238206225141708E-2,null,null,null,0.66269841269841268,167,7.6148307355469331,null,5.7828768197709102E-2,3.6984249007074831E-2,-1.506139612515669E-2,-3.6033137241579059E-3,null,null,null,3.7983925518402906,null,{"$f":"IF(W160=\"\",\"\",WORKDAY($B$3,M160,Feriados!$A$2:$A$1037))","v":"2024-04-23"},{"$f":"IF(Y160=\"\",\"\",((1+(+(+VLOOKUP(Y160,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y160-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4928332213895805}]
[0.66666666666666663,168,11.69350397461219,null,0.121892477649768,4.4534222202275622E-3,1.3897458040299078E-2,-2.3308318164172736E-2,null,null,null,0.66666666666666663,168,7.6001753918444122,null,5.7828768197709102E-2,3.6886331734074976E-2,-1.5092892074845755E-2,-3.6204539384942134E-3,null,null,null,3.804202519058375,null,{"$f":"IF(W161=\"\",\"\",WORKDAY($B$3,M161,Feriados!$A$2:$A$1037))","v":"2024-04-24"},{"$f":"IF(Y161=\"\",\"\",((1+(+(+VLOOKUP(Y161,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y161-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5027245565461449}]
[0.67063492063492058,169,11.684574282247432,null,0.121892477649768,4.436086112102393E-3,1.3895024678914932E-2,-2.3377845618311022E-2,null,null,null,0.67063492063492058,169,7.5856057339006338,null,5.7828768197709102E-2,3.6788793633640154E-2,-1.5123956943709334E-2,-3.6375475486335939E-3,null,null,null,3.8099600038364434,null,{"$f":"IF(W162=\"\",\"\",WORKDAY($B$3,M162,Feriados!$A$2:$A$1037))","v":"2024-04-25"},{"$f":"IF(Y162=\"\",\"\",((1+(+(+VLOOKUP(Y162,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y162-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.512499754244037}]
[0.67460317460317465,170,11.675675565726435,null,0.121892477649768,4.4188555344193059E-3,1.3892214391532558E-2,-2.3446791918455528E-2,null,null,null,0.67460317460317465,170,7.5711212375019326,null,5.7828768197709102E-2,3.6691632987330525E-2,-1.5154594154508011E-2,-3.6545946555122965E-3,null,null,null,3.8156656554338753,null,{"$f":"IF(W163=\"\",\"\",WORKDAY($B$3,M163,Feriados!$A$2:$A$1037))","v":"2024-04-26"},{"$f":"IF(Y163=\"\",\"\",((1+(+(+VLOOKUP(Y163,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y163-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5221608479161901}]
[0.6785714285714286,171,11.666808011683061,null,0.121892477649768,4.4017297103132189E-3,1.3889033134920349E-2,-2.351516037817097E-2,null,null,null,0.6785714285714286,171,7.5567213817333219,null,5.7828768197709102E-2,3.6594848085182777E-2,-1.5184807105696909E-2,-3.671595359861753E-3,null,null,null,3.8213201157020205,null,{"$f":"IF(W164=\"\",\"\",WORKDAY($B$3,M164,Feriados!$A$2:$A$1037))","v":"2024-04-29"},{"$f":"IF(Y164=\"\",\"\",((1+(+(+VLOOKUP(Y164,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y164-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5317098238012887}]
[0.68253968253968256,172,11.657971801522841,null,0.121892477649768,4.3847078692538675E-3,1.3885486789981579E-2,-2.3582954293775035E-2,null,null,null,0.68253968253968256,172,7.5424056489574927,null,5.7828768197709102E-2,3.6498437225665994E-2,-1.5214599171591157E-2,-3.6885497622090187E-3,null,null,null,3.8269240191627141,null,{"$f":"IF(W165=\"\",\"\",WORKDAY($B$3,M165,Feriados!$A$2:$A$1037))","v":"2024-04-30"},{"$f":"IF(Y165=\"\",\"\",((1+(+(+VLOOKUP(Y165,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y165-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5411486223048136}]
[0.68650793650793651,173,11.649167111499086,null,0.121892477649768,4.3677892469908127E-3,1.3881581162656862E-2,-2.3650176944424822E-2,null,null,null,0.68650793650793651,173,7.528173524793969,null,5.7828768197709102E-2,3.6402398715637892E-2,-1.5243973702530169E-2,-3.7054579628771388E-3,null,null,null,3.8324779930860364,null,{"$f":"IF(W166=\"\",\"\",WORKDAY($B$3,M166,Feriados!$A$2:$A$1037))","v":"2024-05-02"},{"$f":"IF(Y166=\"\",\"\",((1+(+(+VLOOKUP(Y166,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y166-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5504791393137012}]
[0.69047619047619047,174,11.640394112788011,null,0.121892477649768,4.3509730854989388E-3,1.387732198481618E-2,-2.371683159220301E-2,null,null,null,0.69047619047619047,174,7.5140244980983804,null,5.7828768197709102E-2,3.630673087030125E-2,-1.5272934025041023E-2,-3.7223200619855329E-3,null,null,null,3.8379826575672737,null,{"$f":"IF(W167=\"\",\"\",WORKDAY($B$3,M167,Feriados!$A$2:$A$1037))","v":"2024-05-03"},{"$f":"IF(Y167=\"\",\"\",((1+(+(+VLOOKUP(Y167,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y167-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5597032274655058}]
[0.69444444444444442,175,11.63165297156295,null,0.121892477649768,4.3342586329244539E-3,1.3872714915140642E-2,-2.3782921482203595E-2,null,null,null,0.69444444444444442,175,7.4999580609418697,null,5.7828768197709102E-2,3.6211432013160502E-2,-1.5301483442000465E-2,-3.7391361594504486E-3,null,null,null,3.843438625602813,null,{"$f":"IF(W168=\"\",\"\",WORKDAY($B$3,M168,Feriados!$A$2:$A$1037))","v":"2024-05-06"},{"$f":"IF(Y168=\"\",\"\",((1+(+(+VLOOKUP(Y168,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y168-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.568822697374908}]
[0.69841269841269837,176,11.622943849067614,null,0.121892477649768,4.3176451435313675E-3,1.386776553999401E-2,-2.384844984261723E-2,null,null,null,0.69841269841269837,176,7.4859737085906293,null,5.7828768197709102E-2,3.6116500475978641E-2,-1.5329625232796096E-2,-3.7559063549853508E-3,null,null,null,3.8488465031659702,null,{"$f":"IF(W169=\"\",\"\",WORKDAY($B$3,M169,Feriados!$A$2:$A$1037))","v":"2024-05-07"},{"$f":"IF(Y169=\"\",\"\",((1+(+(+VLOOKUP(Y169,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y169-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5778393188182109}]
[0.70238095238095233,177,11.614266901688463,null,0.121892477649768,4.3011318776484649E-3,1.3862479374284239E-2,-2.3913419884816052E-2,null,null,null,0.70238095238095233,177,7.4720709394855849,null,5.7828768197709102E-2,3.6021934598734338E-2,-1.535736265348632E-2,-3.772630748101274E-3,null,null,null,3.854206889281242,null,{"$f":"IF(W170=\"\",\"\",WORKDAY($B$3,M170,Feriados!$A$2:$A$1037))","v":"2024-05-08"},{"$f":"IF(Y170=\"\",\"\",((1+(+(+VLOOKUP(Y170,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y170-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5867548218785137}]
[0.70634920634920639,178,11.605622281026157,null,0.121892477649768,4.2847181016167453E-3,1.3856861862314983E-2,-2.3977834803438163E-2,null,null,null,0.70634920634920639,178,7.4582492552221797,null,5.7828768197709102E-2,3.5927732729579283E-2,-1.5384698936959314E-2,-3.7893094381072656E-3,null,null,null,3.8595203760984464,null,{"$f":"IF(W171=\"\",\"\",WORKDAY($B$3,M171,Feriados!$A$2:$A$1037))","v":"2024-05-09"},{"$f":"IF(Y171=\"\",\"\",((1+(+(+VLOOKUP(Y171,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y171-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5955708980519816}]
[0.71031746031746035,179,11.597010133966098,null,0.121892477649768,4.268403087737356E-3,1.3850918378627324E-2,-2.40416977764717E-2,null,null,null,0.71031746031746035,179,7.4445081605303223,null,5.7828768197709102E-2,3.5833893224795771E-2,-1.541163729309087E-2,-3.8059425241107944E-3,null,null,null,3.8647875489658423,null,{"$f":"IF(W172=\"\",\"\",WORKDAY($B$3,M172,Feriados!$A$2:$A$1037))","v":"2024-05-10"},{"$f":"IF(Y172=\"\",\"\",((1+(+(+VLOOKUP(Y172,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y172-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6042892013179904}]
[0.7142857142857143,180,11.588430602748126,null,0.121892477649768,4.2521861142199727E-3,1.3844654228831745E-2,-2.4105011965338451E-2,null,null,null,0.7142857142857143,180,7.4308471632544224,null,5.7828768197709102E-2,3.5740414448754448E-2,-1.5438180908901219E-2,-3.822530105018109E-3,null,null,null,3.8700089865024934,null,{"$f":"IF(W173=\"\",\"\",WORKDAY($B$3,M173,Feriados!$A$2:$A$1037))","v":"2024-05-13"},{"$f":"IF(Y173=\"\",\"\",((1+(+(+VLOOKUP(Y173,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y173-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6129113491732321}]
[0.71825396825396826,181,11.579883825035312,null,0.121892477649768,4.2360664651316677E-3,1.3838074650430505E-2,-2.4167780514977057E-2,null,null,null,0.71825396825396826,181,7.4172657743336003,null,5.7828768197709102E-2,3.5647294773872421E-2,-1.5464332948710838E-2,-3.8390722795346652E-3,null,null,null,3.8751852606700332,null,{"$f":"IF(W174=\"\",\"\",WORKDAY($B$3,M174,Feriados!$A$2:$A$1037))","v":"2024-05-14"},{"$f":"IF(Y174=\"\",\"\",((1+(+(+VLOOKUP(Y174,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y174-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6214389236322928}]
[0.72222222222222221,182,11.571369933981888,null,0.121892477649768,4.2200434303462262E-3,1.3831184813630508E-2,-2.4230006553925865E-2,null,null,null,0.72222222222222221,182,7.4037635077819894,null,5.7828768197709102E-2,3.5554532580571438E-2,-1.5490096554295141E-2,-3.8555691461654947E-3,null,null,null,3.8803169368436086,null,{"$f":"IF(W175=\"\",\"\",WORKDAY($B$3,M175,Feriados!$A$2:$A$1037))","v":"2024-05-15"},{"$f":"IF(Y175=\"\",\"\",((1+(+(+VLOOKUP(Y175,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y175-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6298734721950341}]
[0.72619047619047616,183,11.562889058300339,null,0.121892477649768,4.2041163054939287E-3,1.3823989822146754E-2,-2.429169319440529E-2,null,null,null,0.72619047619047616,183,7.3903398806691669,null,5.7828768197709102E-2,3.546212625723643E-2,-1.551547484503822E-2,-3.872020803215651E-3,null,null,null,3.8854045738822007,null,{"$f":"IF(W176=\"\",\"\",WORKDAY($B$3,M176,Feriados!$A$2:$A$1037))","v":"2024-05-16"},{"$f":"IF(Y176=\"\",\"\",((1+(+(+VLOOKUP(Y176,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y176-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6264871187328582}]
[0.73015873015873012,184,11.554441322327646,null,0.121892477649768,4.1882843919117787E-3,1.3816494713996519E-2,-2.4352843532399828E-2,null,null,null,0.73015873015873012,184,7.3769944131007232,null,5.7828768197709102E-2,3.5370074200174163E-2,-1.5540470918085489E-2,-3.8884273487905332E-3,null,null,null,3.8904487241982588,null,{"$f":"IF(W177=\"\",\"\",WORKDAY($B$3,M177,Feriados!$A$2:$A$1037))","v":"2024-05-17"},{"$f":"IF(Y177=\"\",\"\",((1+(+(+VLOOKUP(Y177,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y177-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6231376812795988}]
[0.73412698412698407,185,11.546026846090689,null,0.121892477649768,4.1725469965941866E-3,1.3808704462284348E-2,-2.4413460647739655E-2,null,null,null,0.73412698412698407,185,7.3637266281989575,null,5.7828768197709102E-2,3.5278374813572176E-2,-1.5565087848495368E-2,-3.9047888807963419E-3,null,null,null,3.8954499338264004,null,{"$f":"IF(W178=\"\",\"\",WORKDAY($B$3,M178,Feriados!$A$2:$A$1037))","v":"2024-05-20"},{"$f":"IF(Y178=\"\",\"\",((1+(+(+VLOOKUP(Y178,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y178-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6198245594549547}]
[0.73809523809523814,186,11.537645745370826,null,0.121892477649768,4.1569034321440939E-3,1.3800623975977973E-2,-2.4473547604181821E-2,null,null,null,0.73809523809523814,186,7.3505360520836653,null,5.7828768197709102E-2,3.5187026509457937E-2,-1.5589328689389901E-2,-3.9211054969404639E-3,null,null,null,3.9004087424916678,null,{"$f":"IF(W179=\"\",\"\",WORKDAY($B$3,M179,Feriados!$A$2:$A$1037))","v":"2024-05-21"},{"$f":"IF(Y179=\"\",\"\",((1+(+(+VLOOKUP(Y179,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y179-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6165471658272894}]
[0.74206349206349209,187,11.529298131767678,null,0.121892477649768,4.1413530167245458E-3,1.3792258100675222E-2,-2.4533107449490974E-2,null,null,null,0.74206349206349209,187,7.3374222138531104,null,5.7828768197709102E-2,3.5096027707658205E-2,-1.5613196472104405E-2,-3.9373772947317994E-3,null,null,null,3.9053256836771411,null,{"$f":"IF(W180=\"\",\"\",WORKDAY($B$3,M180,Feriados!$A$2:$A$1037))","v":"2024-05-22"},{"$f":"IF(Y180=\"\",\"\",((1+(+(+VLOOKUP(Y180,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y180-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6133049255666414}]
[0.74603174603174605,188,11.520984112762097,null,0.121892477649768,4.1258950740106839E-3,1.3783611619362101E-2,-2.4592143215519821E-2,null,null,null,0.74603174603174605,188,7.324384645565031,null,5.7828768197709102E-2,3.5005376835758606E-2,-1.5636694206336149E-2,-3.9536043714812541E-3,null,null,null,3.9102012846905065,null,{"$f":"IF(W181=\"\",\"\",WORKDAY($B$3,M181,Feriados!$A$2:$A$1037))","v":"2024-05-23"},{"$f":"IF(Y181=\"\",\"\",((1+(+(+VLOOKUP(Y181,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y181-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6100972761082826}]
[0.75,189,11.512703791778314,null,0.121892477649768,4.1105289331421942E-3,1.3774689253162069E-2,-2.4650657918289132E-2,null,null,null,0.75,189,7.3114228822178546,null,5.7828768197709102E-2,3.4915072329063428E-2,-1.5659824880291925E-2,-3.9697868243020566E-3,null,null,null,3.9150360667304485,null,{"$f":"IF(W182=\"\",\"\",WORKDAY($B$3,M182,Feriados!$A$2:$A$1037))","v":"2024-05-24"},{"$f":"IF(Y182=\"\",\"\",((1+(+(+VLOOKUP(Y182,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y182-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6069236668276003}]
[0.75396825396825395,190,11.504457268245355,null,0.121892477649768,4.095253928676163E-3,1.3765495662076641E-2,-2.4708654558067259E-2,null,null,null,0.75396825396825395,190,7.2985364617319801,null,5.7828768197709102E-2,3.4825112630555634E-2,-1.5682591460834769E-2,-3.9859247501101633E-3,null,null,null,3.9198305449519522,null,{"$f":"IF(W183=\"\",\"\",WORKDAY($B$3,M183,Feriados!$A$2:$A$1037))","v":"2024-05-27"},{"$f":"IF(Y183=\"\",\"\",((1+(+(+VLOOKUP(Y183,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y183-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6037835587249498}]
[0.75793650793650791,191,11.496244637657643,null,0.121892477649768,4.080069400540373E-3,1.375603544571744E-2,-2.4766136119449389E-2,null,null,null,0.75793650793650791,191,7.2857249249311913,null,5.7828768197709102E-2,3.4735496190857126E-2,-1.5704996893629621E-2,-4.0020182456246833E-3,null,null,null,3.9245852285311855,null,{"$f":"IF(W184=\"\",\"\",WORKDAY($B$3,M184,Feriados!$A$2:$A$1037))","v":"2024-05-28"},{"$f":"IF(Y184=\"\",\"\",((1+(+(+VLOOKUP(Y184,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y184-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.6006764241203424}]
[0.76190476190476186,192,11.488065991634834,null,0.121892477649768,4.0649746939870075E-3,1.3746313144029722E-2,-2.48231055714364E-2,null,null,null,0.76190476190476186,192,7.2729878155241998,null,5.7828768197709102E-2,3.4646221468189152E-2,-1.5727044103288044E-2,-4.0180674073682201E-3,null,null,null,3.9293006207296477,null,{"$f":"IF(W185=\"\",\"\",WORKDAY($B$3,M185,Feriados!$A$2:$A$1037))","v":"2024-05-29"},{"$f":"IF(Y185=\"\",\"\",((1+(+(+VLOOKUP(Y185,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y185-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5976017463579932}]
[0.76587301587301593,193,11.47992141798092,null,0.121892477649768,4.0499691595467834E-3,1.3736333238007587E-2,-2.4879565867513161E-2,null,null,null,0.76587301587301593,193,7.2603246800862831,null,5.7828768197709102E-2,3.4557286928332959E-2,-1.5748735993511943E-2,-4.034072331667287E-3,null,null,null,3.9339772189576738,null,{"$f":"IF(W186=\"\",\"\",WORKDAY($B$3,M186,Feriados!$A$2:$A$1037))","v":"2024-05-31"},{"$f":"IF(Y186=\"\",\"\",((1+(+(+VLOOKUP(Y186,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y186-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5945590195197727}]
[0.76984126984126988,194,11.471811000742562,null,0.121892477649768,4.0350521529834869E-3,1.3726100150400844E-2,-2.4935519945726705E-2,null,null,null,0.76984126984126988,194,7.2477350680410737,null,5.7828768197709102E-2,3.4468691044590716E-2,-1.5770075447236399E-2,-4.0500331146526786E-3,null,null,null,3.9386155148373181,null,{"$f":"IF(W187=\"\",\"\",WORKDAY($B$3,M187,Feriados!$A$2:$A$1037))","v":"2024-06-03"},{"$f":"IF(Y187=\"\",\"\",((1+(+(+VLOOKUP(Y187,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y187-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.591547748147895}]
[0.77380952380952384,195,11.463734820266682,null,0.121892477649768,4.0202230352489234E-3,1.3715618246413713E-2,-2.4990970728763818E-2,null,null,null,0.77380952380952384,195,7.2352185316424302,null,5.7828768197709102E-2,3.438043229774651E-2,-1.5791065326771419E-2,-4.0659498522598895E-3,null,null,null,3.9432159942645262,null,{"$f":"IF(W188=\"\",\"\",WORKDAY($B$3,M188,Feriados!$A$2:$A$1037))","v":"2024-06-04"},{"$f":"IF(Y188=\"\",\"\",((1+(+(+VLOOKUP(Y188,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y188-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5885674469756665}]
[0.77777777777777779,196,11.455692953257337,null,0.121892477649768,4.0054811724382737E-3,1.3704891834395426E-2,-2.5045921124028356E-2,null,null,null,0.77777777777777779,196,7.222774625956446,null,5.7828768197709102E-2,3.4292509176027705E-2,-1.5811708473942889E-2,-4.0818226402294464E-3,null,null,null,3.9477791374708637,null,{"$f":"IF(W189=\"\",\"\",WORKDAY($B$3,M189,Feriados!$A$2:$A$1037))","v":"2024-06-05"},{"$f":"IF(Y189=\"\",\"\",((1+(+(+VLOOKUP(Y189,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y189-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.58561764066725}]
[0.78174603174603174,197,11.44768547283187,null,0.121892477649768,3.9908259357458488E-3,1.3693925166522822E-2,-2.5100374023717988E-2,null,null,null,0.78174603174603174,197,7.2104029088435659,null,5.7828768197709102E-2,3.4204920175066392E-2,-1.583200771023249E-2,-4.0976515741073423E-3,null,null,null,3.9523054190842677,null,{"$f":"IF(W190=\"\",\"\",WORKDAY($B$3,M190,Feriados!$A$2:$A$1037))","v":"2024-06-06"},{"$f":"IF(Y190=\"\",\"\",((1+(+(+VLOOKUP(Y190,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y190-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5826978635643778}]
[0.7857142857142857,198,11.439712448576334,null,0.121892477649768,3.9762567014212423E-3,1.368272243947502E-2,-2.5154332304900946E-2,null,null,null,0.7857142857142857,198,7.1981029409408146,null,5.7828768197709102E-2,3.4117663797861103E-2,-1.5851965836916667E-2,-4.1134367492453826E-3,null,null,null,3.9567953081897089,null,{"$f":"IF(W191=\"\",\"\",WORKDAY($B$3,M191,Feriados!$A$2:$A$1037))","v":"2024-06-07"},{"$f":"IF(Y191=\"\",\"\",((1+(+(+VLOOKUP(Y191,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y191-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5798076594417259}]
[0.78968253968253965,199,11.431773946600224,null,0.121892477649768,3.9617728507258809E-3,1.3671287795100266E-2,-2.5207798829591906E-2,null,null,null,0.78968253968253965,199,7.1858742856441422,null,5.7828768197709102E-2,3.4030738554738718E-2,-1.5871585635204768E-2,-4.1291782608016345E-3,null,null,null,3.961249268388678,null,{"$f":"IF(W192=\"\",\"\",WORKDAY($B$3,M192,Feriados!$A$2:$A$1037))","v":"2024-06-10"},{"$f":"IF(Y192=\"\",\"\",((1+(+(+VLOOKUP(Y192,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y192-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5769465812691479}]
[0.79365079365079361,200,11.423870029590507,null,0.121892477649768,3.9473737698899588E-3,1.3659625321075062E-2,-2.5260776444827954E-2,null,null,null,0.79365079365079361,200,7.1737165090908857,null,5.7828768197709102E-2,3.3944142963316604E-2,-1.5890869866376153E-2,-4.1448762037406932E-3,null,null,null,3.9656677578584265,null,{"$f":"IF(W193=\"\",\"\",WORKDAY($B$3,M193,Feriados!$A$2:$A$1037))","v":"2024-06-11"},{"$f":"IF(Y193=\"\",\"\",((1+(+(+VLOOKUP(Y193,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y193-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5741141909810379}]
[0.79761904761904767,201,11.41600075686496,null,0.121892477649768,3.9330588500697669E-3,1.364773905155563E-2,-2.5313267982743807E-2,null,null,null,0.79761904761904767,201,7.1616291801423353,null,5.7828768197709102E-2,3.3857875548464859E-2,-1.5909821271916428E-2,-4.1605306728341928E-3,null,null,null,3.9700512294105428,null,{"$f":"IF(W194=\"\",\"\",WORKDAY($B$3,M194,Feriados!$A$2:$A$1037))","v":"2024-06-12"},{"$f":"IF(Y194=\"\",\"\",((1+(+(+VLOOKUP(Y194,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y194-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5713100592528644}]
[0.80158730158730163,202,11.408166184424831,null,0.121892477649768,3.9188274873053989E-3,1.3635632967821809E-2,-2.5365276260646899E-2,null,null,null,0.80158730158730163,202,7.149611870366412,null,5.7828768197709102E-2,3.3771934842268911E-2,-1.592844257365281E-2,-4.1761417626610883E-3,null,null,null,3.9744001305488608,null,{"$f":"IF(W195=\"\",\"\",WORKDAY($B$3,M195,Feriados!$A$2:$A$1037))","v":"2024-06-13"},{"$f":"IF(Y195=\"\",\"\",((1+(+(+VLOOKUP(Y195,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y195-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5685337652844327}]
[0.80555555555555558,203,11.40036636500683,null,0.121892477649768,3.9046790824788413E-3,1.3623310998913517E-2,-2.5416804081092054E-2,null,null,null,0.80555555555555558,203,7.1376641540204666,null,5.7828768197709102E-2,3.3686319383992164E-2,-1.5946736473888508E-2,-4.1917095676080951E-3,null,null,null,3.9787149035266811,null,{"$f":"IF(W196=\"\",\"\",WORKDAY($B$3,M196,Feriados!$A$2:$A$1037))","v":"2024-06-14"},{"$f":"IF(Y196=\"\",\"\",((1+(+(+VLOOKUP(Y196,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y196-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5657848965887649}]
[0.80952380952380953,204,11.392601348134454,null,0.121892477649768,3.8906130412724336E-3,1.3610777022259768E-2,-2.5467854231955661E-2,null,null,null,0.80952380952380953,204,7.1257856080341773,null,5.7828768197709102E-2,3.3601027720038971E-2,-1.5964705655536256E-2,-4.2072341818700483E-3,null,null,null,3.98299598540377,null,{"$f":"IF(W197=\"\",\"\",WORKDAY($B$3,M197,Feriados!$A$2:$A$1037))","v":"2024-06-17"},{"$f":"IF(Y197=\"\",\"\",((1+(+(+VLOOKUP(Y197,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y197-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5630630487885515}]
[0.81349206349206349,205,11.384871180168647,null,0.121892477649768,3.8766287741277107E-3,1.3598034864300416E-2,-2.5518429486509661E-2,null,null,null,0.81349206349206349,205,7.1139758119925594,null,5.7828768197709102E-2,3.3516058403917713E-2,-1.5982352782250953E-2,-4.2227156994502808E-3,null,null,null,3.9872438081025141,null,{"$f":"IF(W198=\"\",\"\",WORKDAY($B$3,M198,Feriados!$A$2:$A$1037))","v":"2024-06-18"},{"$f":"IF(Y198=\"\",\"\",((1+(+(+VLOOKUP(Y198,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y198-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5627584525880449}]
[0.81746031746031744,206,11.377175904357827,null,0.121892477649768,3.862725696204604E-3,1.3585088301100695E-2,-2.5568532603495023E-2,null,null,null,0.81746031746031744,206,7.1022343481190839,null,5.7828768197709102E-2,3.3431409996204135E-2,-1.5999680498561396E-2,-4.238154214161005E-3,null,null,null,3.9914587984632766,null,{"$f":"IF(W199=\"\",\"\",WORKDAY($B$3,M199,Feriados!$A$2:$A$1037))","v":"2024-06-19"},{"$f":"IF(Y199=\"\",\"\",((1+(+(+VLOOKUP(Y199,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y199-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5624568145066213}]
[0.8214285714285714,207,11.369515560887262,null,0.121892477649768,3.8489032273410178E-3,1.3571941058958578E-2,-2.5618166327194974E-2,null,null,null,0.8214285714285714,207,7.0905608012589108,null,5.7828768197709102E-2,3.3347081064504847E-2,-1.6016691430001163E-2,-4.2535498196236855E-3,null,null,null,3.9956413782997302,null,{"$f":"IF(W200=\"\",\"\",WORKDAY($B$3,M200,Feriados!$A$2:$A$1037))","v":"2024-06-20"},{"$f":"IF(Y200=\"\",\"\",((1+(+(+VLOOKUP(Y200,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y200-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5621580916603843}]
[0.82539682539682535,208,11.361890186927806,null,0.121892477649768,3.8351607920127598E-3,1.3558596815005094E-2,-2.566733338750779E-2,null,null,null,0.82539682539682535,208,7.0789547588622144,null,5.7828768197709102E-2,3.3263070183420999E-2,-1.6033388183238538E-2,-4.2689026092694168E-3,null,null,null,3.9997919644533253,null,{"$f":"IF(W201=\"\",\"\",WORKDAY($B$3,M201,Feriados!$A$2:$A$1037))","v":"2024-06-21"},{"$f":"IF(Y201=\"\",\"\",((1+(+(+VLOOKUP(Y201,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y201-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5618622419903332}]
[0.82936507936507942,209,11.354299816684032,null,0.121892477649768,3.8214978192938382E-3,1.3545059197797698E-2,-2.5716036500019229E-2,null,null,null,0.82936507936507942,209,7.0674158109676322,null,5.7828768197709102E-2,3.3179375934512249E-2,-1.6049773346205713E-2,-4.2842126763393195E-3,null,null,null,4.0039109688470242,null,{"$f":"IF(W202=\"\",\"\",WORKDAY($B$3,M202,Feriados!$A$2:$A$1037))","v":"2024-06-24"},{"$f":"IF(Y202=\"\",\"\",((1+(+(+VLOOKUP(Y202,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y202-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5615692242427563}]
[0.83333333333333337,210,11.346744481441718,null,0.121892477649768,3.8079137428171103E-3,1.3531331787906688E-2,-2.5764278366074641E-2,null,null,null,0.83333333333333337,210,7.0559435501858054,null,5.7828768197709102E-2,3.309599690626084E-2,-1.6065849488227001E-2,-4.299480113884863E-3,null,null,null,4.0079987985389032,null,{"$f":"IF(W203=\"\",\"\",WORKDAY($B$3,M203,Feriados!$A$2:$A$1037))","v":"2024-06-25"},{"$f":"IF(Y203=\"\",\"\",((1+(+(+VLOOKUP(Y203,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y203-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5612789979497803}]
[0.83730158730158732,211,11.339224209614734,null,0.121892477649768,3.7944080007352803E-3,1.351741811849484E-2,-2.5812061672850769E-2,null,null,null,0.83730158730158732,211,7.0445375716830378,null,5.7828768197709102E-2,3.3012931694035783E-2,-1.608161916014619E-2,-4.3147050147683127E-3,null,null,null,4.0120558557747321,null,{"$f":"IF(W204=\"\",\"\",WORKDAY($B$3,M204,Feriados!$A$2:$A$1037))","v":"2024-06-26"},{"$f":"IF(Y204=\"\",\"\",((1+(+(+VLOOKUP(Y204,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y204-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5609915234111176}]
[0.84126984126984128,212,11.331739026791359,null,0.121892477649768,3.7809800356822573E-3,1.3503321675890316E-2,-2.5859389093427002E-2,null,null,null,0.84126984126984128,212,7.03319747316504,null,5.7828768197709102E-2,3.2930178900057505E-2,-1.6097084894453172E-2,-4.3298874716630352E-3,null,null,null,4.0160825380406218,null,{"$f":"IF(W205=\"\",\"\",WORKDAY($B$3,M205,Feriados!$A$2:$A$1037))","v":"2024-06-27"},{"$f":"IF(Y205=\"\",\"\",((1+(+(+VLOOKUP(Y205,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y205-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5607067616755925}]
[0.84523809523809523,213,11.324288955779915,null,0.121892477649768,3.7676292947348444E-3,1.3489045900152843E-2,-2.5906263286856548E-2,null,null,null,0.84523809523809523,213,7.0219228548607955,null,5.7828768197709102E-2,3.2847737133362379E-2,-1.6112249205409584E-2,-4.3450275770539337E-3,null,null,null,4.020079238114449,null,{"$f":"IF(W206=\"\",\"\",WORKDAY($B$3,M206,Feriados!$A$2:$A$1037))","v":"2024-06-28"},{"$f":"IF(Y206=\"\",\"\",((1+(+(+VLOOKUP(Y206,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y206-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5604246745238441}]
[{"$f":"B207/252","v":0.84920634920634919},214,{"$f":"SUM(E207:H207)*100","v":11.316874016653914},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A207))/($I$4*A207))","v":3.754355229374787E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A207))/($I$4*A207))-EXP(-1*$I$4*A207)))","v":1.347459418563338E-2},{"$f":"$H$4*((((1-EXP(-1*$J$4*A207))/($J$4*A207))-EXP(-1*$J$4*A207)))","v":-2.5952686898237029E-2},null,null,null,{"$f":"M207/252","v":0.84920634920634919},214,{"$f":"SUM(P207:S207)*100","v":7.0107133195065314},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L207))/($T$4*L207))","v":3.2765605009767648E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L207))/($T$4*L207))-EXP(-1*$T$4*L207)))","v":-1.6127114589173663E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L207))/($U$4*L207))-EXP(-1*$U$4*L207)))","v":-4.3601254232377706E-3},null,null,null,{"$f":"IF(N207=\"\",\"\",(((1+C207/100)/(1+N207/100))-1)*100)","v":4.024046344117238},null,{"$f":"IF(W207=\"\",\"\",WORKDAY($B$3,M207,Feriados!$A$2:$A$1037))","v":"2024-07-01"},{"$f":"IF(Y207=\"\",\"\",((1+(+(+VLOOKUP(Y207,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y207-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5601452244509844}]
[0.85317460317460314,{"$f":"+B207+1","v":215},11.309494226796554,null,0.121892477649768,3.7411572954511455E-3,1.3459969881527223E-2,-2.5998662558780836E-2,null,null,null,0.85317460317460314,{"$f":"+M207+1","v":215},6.99956847232977,null,5.7828768197709102E-2,3.2683781151836434E-2,-1.6141683523924286E-2,-4.3751811023235434E-3,null,null,null,4.0279842395638532,null,{"$f":"IF(W208=\"\",\"\",WORKDAY($B$3,M208,Feriados!$A$2:$A$1037))","v":"2024-07-02"},{"$f":"IF(Y208=\"\",\"\",((1+(+(+VLOOKUP(Y208,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y208-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5598683746501445}]
[0.8571428571428571,216,11.302149600944654,null,0.121892477649768,3.7280349531430119E-3,1.3445176292420679E-2,-2.6044192885885147E-2,null,null,null,0.8571428571428571,216,6.9884879210335056,null,5.7828768197709102E-2,3.2602264188843016E-2,-1.6155958469984164E-2,-4.3901947062329012E-3,null,null,null,4.0318933034131588,null,{"$f":"IF(W209=\"\",\"\",WORKDAY($B$3,M209,Feriados!$A$2:$A$1037))","v":"2024-07-03"},{"$f":"IF(Y209=\"\",\"\",((1+(+(+VLOOKUP(Y209,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y209-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5595940889963105}]
[0.86111111111111116,217,11.294840151232046,null,0.121892477649768,3.7149876669225639E-3,1.3430216678831403E-2,-2.6089280483201516E-2,null,null,null,0.86111111111111116,217,6.9774712757804638,null,5.7828768197709102E-2,3.2521052756738195E-2,-1.6169941869942188E-2,-4.4051663267004586E-3,null,null,null,4.0357739101176904,null,{"$f":"IF(W210=\"\",\"\",WORKDAY($B$3,M210,Feriados!$A$2:$A$1037))","v":"2024-07-04"},{"$f":"IF(Y210=\"\",\"\",((1+(+(+VLOOKUP(Y210,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y210-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5593223320304244}]
[0.86507936507936511,218,11.287565887232365,null,0.121892477649768,3.7020149055184389E-3,1.3415094257742387E-2,-2.6133927940705178E-2,null,null,null,0.86507936507936511,218,6.9665181491774835,null,5.7828768197709102E-2,3.2440145498114942E-2,-1.6183636148774987E-2,-4.4200960552742133E-3,null,null,null,4.0396264296727713,null,{"$f":"IF(W211=\"\",\"\",WORKDAY($B$3,M211,Feriados!$A$2:$A$1037))","v":"2024-07-05"},{"$f":"IF(Y211=\"\",\"\",((1+(+(+VLOOKUP(Y211,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y211-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5590530689443076}]
[0.86904761904761907,219,11.28032681600132,null,0.121892477649768,3.6891161418794445E-3,1.3399812203129793E-2,-2.6178137834764043E-2,null,null,null,0.86904761904761907,219,6.9556281562599711,null,5.7828768197709102E-2,3.2359541062174133E-2,-1.619704371396765E-2,-4.4349839833158705E-3,null,null,null,4.0434512276652512,null,{"$f":"IF(W212=\"\",\"\",WORKDAY($B$3,M212,Feriados!$A$2:$A$1037))","v":"2024-07-08"},{"$f":"IF(Y212=\"\",\"\",((1+(+(+VLOOKUP(Y212,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y212-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5587862655658062}]
[0.87301587301587302,220,11.273122942118393,null,0.121892477649768,3.6762908531385871E-3,1.3384373646484588E-2,-2.6221912728207265E-2,null,null,null,0.87301587301587302,220,6.9448009144764749,null,5.7828768197709102E-2,3.2279238104690584E-2,-1.6210166955633692E-2,-4.4498302020012362E-3,null,null,null,4.0472486653215345,null,{"$f":"IF(W213=\"\",\"\",WORKDAY($B$3,M213,Feriados!$A$2:$A$1037))","v":"2024-07-09"},{"$f":"IF(Y213=\"\",\"\",((1+(+(+VLOOKUP(Y213,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y213-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5585218883440914}]
[0.87698412698412698,221,11.265954267727999,null,0.121892477649768,3.6635385205774232E-3,1.3368781677328105E-2,-2.6265255170393555E-2,null,null,null,0.87698412698412698,221,6.9340360436733546,null,5.7828768197709102E-2,3.2199235287979154E-2,-1.6223008246634113E-2,-4.4646348023206026E-3,null,null,null,4.0510190995553863,null,{"$f":"IF(W214=\"\",\"\",WORKDAY($B$3,M214,Feriados!$A$2:$A$1037))","v":"2024-07-10"},{"$f":"IF(Y214=\"\",\"\",((1+(+(+VLOOKUP(Y214,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y214-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5582599043358041}]
[0.88095238095238093,222,11.258820792580131,null,0.121892477649768,3.6508586295907366E-3,1.3353039343721633E-2,-2.6308167697279054E-2,null,null,null,0.88095238095238093,222,6.9233331660795372,null,5.7828768197709102E-2,3.2119531280861091E-2,-1.6235569942695764E-2,-4.4793978750790608E-3,null,null,null,4.0547628830149396,null,{"$f":"IF(W215=\"\",\"\",WORKDAY($B$3,M215,Feriados!$A$2:$A$1037))","v":"2024-07-11"},{"$f":"IF(Y215=\"\",\"\",((1+(+(+VLOOKUP(Y215,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y215-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5580002811914655}]
[0.88492063492063489,223,11.251722514070453,null,0.121892477649768,3.6382506696515139E-3,1.3337149652770008E-2,-2.6350652831484987E-2,null,null,null,0.88492063492063489,223,6.9126919062913847,null,5.7828768197709102E-2,3.204012475863055E-2,-1.6247854382528879E-2,-4.4941195108969198E-3,null,null,null,4.0584803641294576,null,{"$f":"IF(W216=\"\",\"\",WORKDAY($B$3,M216,Feriados!$A$2:$A$1037))","v":"2024-07-12"},{"$f":"IF(Y216=\"\",\"\",((1+(+(+VLOOKUP(Y216,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y216-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5577429871417996}]
[0.88888888888888884,224,11.244659427279865,null,0.121892477649768,3.6257141342762511E-3,1.3321115571119374E-2,-2.6392713082364957E-2,null,null,null,0.88888888888888884,224,6.9021118912576531,null,5.7828768197709102E-2,3.1961014403021293E-2,-1.6259863887943822E-2,-4.5087998002100397E-3,null,null,null,4.062171887155519,null,{"$f":"IF(W217=\"\",\"\",WORKDAY($B$3,M217,Feriados!$A$2:$A$1037))","v":"2024-07-15"},{"$f":"IF(Y217=\"\",\"\",((1+(+(+VLOOKUP(Y217,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y217-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5574879909851429}]
[0.8928571428571429,225,11.237631525013592,null,0.121892477649768,3.6132485209905561E-3,1.3304940025449125E-2,-2.6434350946071775E-2,null,null,null,0.8928571428571429,225,6.8915927502645387,null,5.7828768197709102E-2,3.1882198902173531E-2,-1.6271600763967008E-2,-4.5234388332702326E-3,null,null,null,4.0658377922227151,null,{"$f":"IF(W218=\"\",\"\",WORKDAY($B$3,M218,Feriados!$A$2:$A$1037))","v":"2024-07-16"},{"$f":"IF(Y218=\"\",\"\",((1+(+(+VLOOKUP(Y218,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y218-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5498971907060204}]
[0.89682539682539686,226,11.230638797839704,null,0.121892477649768,3.6008533312950697E-3,1.3288625902958096E-2,-2.6475568905624143E-2,null,null,null,0.89682539682539686,226,6.8811341149208394,null,5.7828768197709102E-2,3.1803676950600997E-2,-1.6283067298956143E-2,-4.5380367001455479E-3,null,null,null,4.0694784153788799,null,{"$f":"IF(W219=\"\",\"\",WORKDAY($B$3,M219,Feriados!$A$2:$A$1037))","v":"2024-07-17"},{"$f":"IF(Y219=\"\",\"\",((1+(+(+VLOOKUP(Y219,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y219-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.542374109443803}]
[0.90079365079365081,227,11.223681234127184,null,0.121892477649768,3.5885280706316738E-3,1.3272176051845087E-2,-2.6516369430972901E-2,null,null,null,0.90079365079365081,227,6.8707356191431881,null,5.7828768197709102E-2,3.1725447249158156E-2,-1.6294265764714613E-2,-4.5525934907207598E-3,null,null,null,4.073094088634921,null,{"$f":"IF(W220=\"\",\"\",WORKDAY($B$3,M220,Feriados!$A$2:$A$1037))","v":"2024-07-18"},{"$f":"IF(Y220=\"\",\"\",((1+(+(+VLOOKUP(Y220,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y220-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5349178450400318}]
[0.90476190476190477,228,11.216758820083475,null,0.121892477649768,3.5762722483500204E-3,1.3255593281783787E-2,-2.6556754979067034E-2,null,null,null,0.90476190476190477,228,6.8603968991413984,null,5.7828768197709102E-2,3.164750850500761E-2,-1.6305198416605143E-2,-4.5671092946975916E-3,null,null,null,4.0766851400091397,null,{"$f":"IF(W221=\"\",\"\",WORKDAY($B$3,M221,Feriados!$A$2:$A$1037))","v":"2024-07-19"},{"$f":"IF(Y221=\"\",\"\",((1+(+(+VLOOKUP(Y221,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y221-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5275275112898417}]
[0.90873015873015872,229,11.209871539791532,null,0.121892477649768,3.5640853776743417E-3,1.3238880364392129E-2,-2.6596727993919159E-2,null,null,null,0.90873015873015872,229,6.8501175934038923,null,5.7828768197709102E-2,3.1569859431587681E-2,-1.6315867493662674E-2,-4.5815842015951855E-3,null,null,null,4.080251893570952,null,{"$f":"IF(W222=\"\",\"\",WORKDAY($B$3,M222,Feriados!$A$2:$A$1037))","v":"2024-07-22"},{"$f":"IF(Y222=\"\",\"\",((1+(+(+VLOOKUP(Y222,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y222-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.52020223759102}]
[0.91269841269841268,230,11.203019375246384,null,0.121892477649768,3.5519669756705714E-3,1.3222040033696205E-2,-2.6636290906670943E-2,null,null,null,0.91269841269841268,230,6.8398973426832308,null,5.7828768197709102E-2,3.1492498748580122E-2,-1.6326275218706509E-2,-4.5960183007504041E-3,null,null,null,4.0837946694844751,null,{"$f":"IF(W223=\"\",\"\",WORKDAY($B$3,M223,Feriados!$A$2:$A$1037))","v":"2024-07-23"},{"$f":"IF(Y223=\"\",\"\",((1+(+(+VLOOKUP(Y223,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y223-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5129411686020582}]
[0.91666666666666663,231,11.196202306391241,null,0.121892477649768,3.5399165632137406E-3,1.3205074986588693E-2,-2.6675446135658015E-2,null,null,null,0.91666666666666663,231,6.8297357899817275,null,5.7828768197709102E-2,3.1415425181878072E-2,-1.6336423798451655E-2,-4.6104116813182336E-3,null,null,null,4.0873137840513163,null,{"$f":"IF(W224=\"\",\"\",WORKDAY($B$3,M224,Feriados!$A$2:$A$1037))","v":"2024-07-24"},{"$f":"IF(Y224=\"\",\"\",((1+(+(+VLOOKUP(Y224,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y224-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.5057434639092175}]
[0.92063492063492058,232,11.189420311153105,null,0.121892477649768,3.527933664955683E-3,1.3187987883282007E-2,-2.6714196086474632E-2,null,null,null,0.92063492063492058,232,6.8196325805371636,null,5.7828768197709102E-2,3.1338637463554114E-2,-1.6346315423619508E-2,-4.6247644322720853E-3,null,null,null,4.0908095497532493,null,{"$f":"IF(W225=\"\",\"\",WORKDAY($B$3,M225,Feriados!$A$2:$A$1037))","v":"2024-07-25"},{"$f":"IF(Y225=\"\",\"\",((1+(+(+VLOOKUP(Y225,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y225-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4986082977023001}]
[0.92460317460317465,233,11.182673365477909,null,0.121892477649768,3.5160178092930117E-3,1.3170781347756084E-2,-2.6752543152038021E-2,null,null,null,0.92460317460317465,233,6.8095873618085765,null,5.7828768197709102E-2,3.1262134331828562E-2,-1.6355952269047711E-2,-4.6390766424041965E-3,null,null,null,4.0942822752941588,null,{"$f":"IF(W226=\"\",\"\",WORKDAY($B$3,M226,Feriados!$A$2:$A$1037))","v":"2024-07-26"},{"$f":"IF(Y226=\"\",\"\",((1+(+(+VLOOKUP(Y226,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y226-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4915348584588566}]
[0.9285714285714286,234,11.1759614433652,null,0.121892477649768,3.5041685283353939E-3,1.3153457968200985E-2,-2.6790489712652372E-2,null,null,null,0.9285714285714286,234,6.7995997834621678,null,5.7828768197709102E-2,3.1185914531037893E-2,-1.6365336493799319E-2,-4.6533484003260022E-3,null,null,null,4.0977322656416071,null,{"$f":"IF(W227=\"\",\"\",WORKDAY($B$3,M227,Feriados!$A$2:$A$1037))","v":"2024-07-29"},{"$f":"IF(Y227=\"\",\"\",((1+(+(+VLOOKUP(Y227,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y227-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4845223486365215}]
[0.93253968253968256,235,11.169284516902387,null,0.121892477649768,3.4923853578740925E-3,1.313602029745427E-2,-2.682803813607252E-2,null,null,null,0.93253968253968256,235,6.7896694973572727,null,5.7828768197709102E-2,3.110997681160331E-2,-1.6374470241271231E-2,-4.6675797944684544E-3,null,null,null,4.1011598220682677,null,{"$f":"IF(W228=\"\",\"\",WORKDAY($B$3,M228,Feriados!$A$2:$A$1037))","v":"2024-07-30"},{"$f":"IF(Y228=\"\",\"\",((1+(+(+VLOOKUP(Y228,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y228-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4775699843731864}]
[0.93650793650793651,236,11.162642556298472,null,0.121892477649768,3.4806678373508061E-3,1.3118470853433307E-2,-2.68651907775674E-2,null,null,null,0.93650793650793651,236,6.7797961575324379,null,5.7828768197709102E-2,3.1034319929999526E-2,-1.6383355639301864E-2,-4.6817709130823832E-3,null,null,null,4.1045652421924483,null,{"$f":"IF(W229=\"\",\"\",WORKDAY($B$3,M229,Feriados!$A$2:$A$1037))","v":"2024-07-31"},{"$f":"IF(Y229=\"\",\"\",((1+(+(+VLOOKUP(Y229,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y229-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.470676995195122}]
[0.94047619047619047,237,11.156035529917428,null,0.121892477649768,3.4690155098267687E-3,1.3100812119562507E-2,-2.6901949979983009E-2,null,null,null,0.94047619047619047,237,6.7699794201915786,null,5.7828768197709102E-2,3.0958942648723703E-2,-1.6391994800278132E-2,-4.6959218442388911E-3,null,null,null,4.1079488200185921,null,{"$f":"IF(W230=\"\",\"\",WORKDAY($B$3,M230,Feriados!$A$2:$A$1037))","v":"2024-08-01"},{"$f":"IF(Y230=\"\",\"\",((1+(+(+VLOOKUP(Y230,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y230-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4638426237321172}]
[0.94444444444444442,238,11.149463404311039,null,0.121892477649768,3.4574279219521339E-3,1.308304654519552E-2,-2.6938318073805256E-2,null,null,null,0.94444444444444442,238,6.7602189436902247,null,5.7828768197709102E-2,3.0883843736264543E-2,-1.6400389821241725E-2,-4.7100326758296677E-3,null,null,null,4.1113108459770675,null,{"$f":"IF(W231=\"\",\"\",WORKDAY($B$3,M231,Feriados!$A$2:$A$1037))","v":"2024-08-02"},{"$f":"IF(Y231=\"\",\"\",((1+(+(+VLOOKUP(Y231,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y231-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4570661254402788}]
[0.94841269841269837,239,11.142926144251383,null,0.121892477649768,3.4459046239356285E-3,1.3065176546032547E-2,-2.6974297377222345E-2,null,null,null,0.94841269841269837,239,6.7505143885218661,null,5.7828768197709102E-2,3.0809021967071564E-2,-1.6408542783994652E-2,-4.7241034955673375E-3,null,null,null,4.1146516069638928,null,{"$f":"IF(W232=\"\",\"\",WORKDAY($B$3,M232,Feriados!$A$2:$A$1037))","v":"2024-08-05"},{"$f":"IF(Y232=\"\",\"\",((1+(+(+VLOOKUP(Y232,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y232-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4503467683316034}]
[0.95238095238095233,240,11.136423712762825,null,0.121892477649768,3.4344451695144745E-3,1.3047204504532738E-2,-2.7009890196186964E-2,null,null,null,0.95238095238095233,240,6.7408654173043665,null,5.7828768197709102E-2,3.0734476121524478E-2,-1.6416455755204031E-2,-4.7381343909858849E-3,null,null,null,4.1179713863795042,null,{"$f":"IF(W233=\"\",\"\",WORKDAY($B$3,M233,Feriados!$A$2:$A$1037))","v":"2024-08-06"},{"$f":"IF(Y233=\"\",\"\",((1+(+(+VLOOKUP(Y233,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y233-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4436838327103878}]
[0.95634920634920639,241,11.129956071153629,null,0.121892477649768,3.4230491159245795E-3,1.302913277032175E-2,-2.7045098824478031E-2,null,null,null,0.95634920634920639,241,6.7312716947664759,null,5.7828768197709102E-2,3.0660204985902849E-2,-1.6424130786506282E-2,-4.7521254494409136E-3,null,null,null,4.1212704641678588,null,{"$f":"IF(W234=\"\",\"\",WORKDAY($B$3,M234,Feriados!$A$2:$A$1037))","v":"2024-08-07"},{"$f":"IF(Y234=\"\",\"\",((1+(+(+VLOOKUP(Y234,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y234-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4370766109162796}]
[0.96031746031746035,242,11.123523179047124,null,0.121892477649768,3.4117160238709928E-3,1.3010963660594562E-2,-2.7079925543762307E-2,null,null,null,0.96031746031746035,242,6.7217328877344302,null,5.7828768197709102E-2,3.0586207352355798E-2,-1.6431569914610533E-2,-4.7660767581100619E-3,null,null,null,4.1245491168543369,null,{"$f":"IF(W235=\"\",\"\",WORKDAY($B$3,M235,Feriados!$A$2:$A$1037))","v":"2024-08-08"},{"$f":"IF(Y235=\"\",\"\",((1+(+(+VLOOKUP(Y235,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y235-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4305244070738325}]
[0.9642857142857143,243,11.117124994412455,null,0.121892477649768,3.4004454574986169E-3,1.299269946051352E-2,-2.711437262365558E-2,null,null,null,0.9642857142857143,243,6.7122486651186319,null,5.7828768197709102E-2,3.0512482018871929E-2,-1.6438775161401367E-2,-4.7799884039933351E-3,null,null,null,4.1278076175838896,null,{"$f":"IF(W236=\"\",\"\",WORKDAY($B$3,M236,Feriados!$A$2:$A$1037))","v":"2024-08-09"},{"$f":"IF(Y236=\"\",\"\",((1+(+(+VLOOKUP(Y236,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y236-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4240265368481024}]
[0.96825396825396826,244,11.110761473594941,null,0.121892477649768,3.3892369843631885E-3,1.297434242360177E-2,-2.7148442321783539E-2,null,null,null,0.96825396825396826,244,6.7028186979004163,null,5.7828768197709102E-2,3.0439027789249399E-2,-1.644574853404087E-2,-4.7938604739134584E-3,null,null,null,4.1310462361583866,null,{"$f":"IF(W237=\"\",\"\",WORKDAY($B$3,M237,Feriados!$A$2:$A$1037))","v":"2024-08-12"},{"$f":"IF(Y237=\"\",\"\",((1+(+(+VLOOKUP(Y237,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y237-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4175823272064596}]
[0.97222222222222221,245,11.10443257134601,null,0.121892477649768,3.3780901754025096E-3,1.2955894772132045E-2,-2.7182136883842474E-2,null,null,null,0.97222222222222221,245,6.6934426591189045,null,5.7828768197709102E-2,3.0365843473066159E-2,-1.6452492025070001E-2,-4.8076930545162128E-3,null,null,null,4.1342652390738088,null,{"$f":"IF(W238=\"\",\"\",WORKDAY($B$3,M238,Feriados!$A$2:$A$1037))","v":"2024-08-13"},{"$f":"IF(Y238=\"\",\"\",((1+(+(+VLOOKUP(Y238,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y238-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4111911161862638}]
[0.97619047619047616,246,11.09813824085273,null,0.121892477649768,3.3670046049079356E-3,1.2937358697510899E-2,-2.7215458543659518E-2,null,null,null,0.97619047619047616,246,6.6841202238579323,null,5.7828768197709102E-2,3.0292927885650328E-2,-1.6459007612509274E-2,-4.82148623227083E-3,null,null,null,4.1374648895569077,null,{"$f":"IF(W239=\"\",\"\",WORKDAY($B$3,M239,Feriados!$A$2:$A$1037))","v":"2024-08-14"},{"$f":"IF(Y239=\"\",\"\",((1+(+(+VLOOKUP(Y239,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y239-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.4048522526680012}]
[0.98015873015873012,247,11.091878433766988,null,0.121892477649768,3.3559798504961178E-3,1.2918736360658446E-2,-2.7248409523252672E-2,null,null,null,0.98015873015873012,247,6.6748510692330818,null,5.7828768197709102E-2,3.0220279848050757E-2,-1.6465297259958774E-2,-4.8352400934702743E-3,null,null,null,4.1406454476015098,null,{"$f":"IF(W240=\"\",\"\",WORKDAY($B$3,M240,Feriados!$A$2:$A$1037))","v":"2024-08-15"},{"$f":"IF(Y240=\"\",\"\",((1+(+(+VLOOKUP(Y240,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y240-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3985650961544831}]
[0.98412698412698407,248,11.085653100234206,null,0.121892477649768,3.3450154930809925E-3,1.2900029892383612E-2,-2.7280992032890548E-2,null,null,null,0.98412698412698407,248,6.6656348743787692,null,5.7828768197709102E-2,3.0147898187007742E-2,-1.6471362916697516E-2,-4.8489547242316477E-3,null,null,null,4.1438071700046208,null,{"$f":"IF(W241=\"\",\"\",WORKDAY($B$3,M241,Feriados!$A$2:$A$1037))","v":"2024-08-16"},{"$f":"IF(Y241=\"\",\"\",((1+(+(+VLOOKUP(Y241,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y241-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3903196346209095}]
[0.98809523809523814,249,11.079462188921722,null,0.121892477649768,3.334111116846021E-3,1.2881241393755023E-2,-2.7313208271151811E-2,null,null,null,0.98809523809523814,249,6.6564713204354353,null,5.7828768197709102E-2,3.0075781734923857E-2,-1.6477206517782075E-2,-4.8626302104965253E-3,null,null,null,4.1469503104017091,null,{"$f":"IF(W242=\"\",\"\",WORKDAY($B$3,M242,Feriados!$A$2:$A$1037))","v":"2024-08-19"},{"$f":"IF(Y242=\"\",\"\",((1+(+(+VLOOKUP(Y242,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y242-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3821410451005072}]
[0.99206349206349209,250,11.073305647046796,null,0.121892477649768,3.3232663092166766E-3,1.2862372936467519E-2,-2.734506042498425E-2,null,null,null,0.99206349206349209,250,6.6473600905368189,null,5.7828768197709102E-2,3.0003929329835005E-2,-1.6482829984144649E-2,-4.8762666380312673E-3,null,null,null,4.1500751193022101,null,{"$f":"IF(W243=\"\",\"\",WORKDAY($B$3,M243,Feriados!$A$2:$A$1037))","v":"2024-08-20"},{"$f":"IF(Y243=\"\",\"\",((1+(+(+VLOOKUP(Y243,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y243-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3740285173895499}]
[0.99603174603174605,251,11.06718342040419,null,0.121892477649768,3.312480660833169E-3,1.2843426563204342E-2,-2.7376550669763605E-2,null,null,null,0.99603174603174605,251,6.6383008697972885,null,5.7828768197709102E-2,2.993233981538157E-2,-1.648823522269037E-2,-4.8898640924274197E-3,null,null,null,4.153181844124143,null,{"$f":"IF(W244=\"\",\"\",WORKDAY($B$3,M244,Feriados!$A$2:$A$1037))","v":"2024-08-21"},{"$f":"IF(Y244=\"\",\"\",((1+(+(+VLOOKUP(Y244,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y244-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3659812543195287}]
[1,252,11.061095453393431,null,0.121892477649768,3.3017537655234169E-3,1.2824404287995118E-2,-2.740768116935223E-2,null,null,null,1,252,6.6292933452992768,null,5.7828768197709102E-2,2.9861012040779712E-2,-1.6493424126394009E-2,-4.9034226591020275E-3,null,null,null,4.1562707292287726,null,{"$f":"IF(W245=\"\",\"\",WORKDAY($B$3,M245,Feriados!$A$2:$A$1037))","v":"2024-08-22"},{"$f":"IF(Y245=\"\",\"\",((1+(+(+VLOOKUP(Y245,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y245-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.357998471496094}]
[1.003968253968254,253,11.055041689045664,null,0.121892477649768,3.2910852202762534E-3,1.2805308096569584E-2,-2.7438454076157196E-2,null,null,null,1.003968253968254,253,6.6203372060807997,null,5.7828768197709102E-2,2.9789944860792925E-2,-1.6498398574396056E-2,-4.9169424232979762E-3,null,null,null,4.1593420159544925,null,{"$f":"IF(W246=\"\",\"\",WORKDAY($B$3,M246,Feriados!$A$2:$A$1037))","v":"2024-08-23"},{"$f":"IF(Y246=\"\",\"\",((1+(+(+VLOOKUP(Y246,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y246-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3500793970441487}]
[1.0079365079365079,254,11.049022069050171,null,0.121892477649768,3.2804746252148771E-3,1.278613994670719E-2,-2.7468871531188353E-2,null,null,null,1.0079365079365079,254,6.6114321431230261,null,5.7828768197709102E-2,2.971913713570359E-2,-1.65031604320981E-2,-4.930423470084341E-3,null,null,null,4.1623959426506874,null,{"$f":"IF(W247=\"\",\"\",WORKDAY($B$3,M247,Feriados!$A$2:$A$1037))","v":"2024-08-26"},{"$f":"IF(Y247=\"\",\"\",((1+(+(+VLOOKUP(Y247,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y247-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.342223271359269}]
[1.0119047619047619,255,11.04303653378051,null,0.121892477649768,3.2699215835705234E-3,1.2766901768582577E-2,-2.7498935664115997E-2,null,null,null,1.0119047619047619,255,6.6025778493379521,null,5.7828768197709102E-2,2.9648587731284787E-2,-1.6507711551257589E-2,-4.9438658843567679E-3,null,null,null,4.165432744711195,null,{"$f":"IF(W248=\"\",\"\",WORKDAY($B$3,M248,Feriados!$A$2:$A$1037))","v":"2024-08-27"},{"$f":"IF(Y248=\"\",\"\",((1+(+(+VLOOKUP(Y248,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y248-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.33442934686461}]
[1.0158730158730158,256,11.037085022320319,null,0.121892477649768,3.2594257016563865E-3,1.2747595465106999E-2,-2.7528648593328212E-2,null,null,null,1.0158730158730158,256,6.59377401955616,null,5.7828768197709102E-2,2.9578295518772224E-2,-1.6512053770081983E-2,-4.9572697508377377E-3,null,null,null,4.1684526546071687,null,{"$f":"IF(W249=\"\",\"\",WORKDAY($B$3,M249,Feriados!$A$2:$A$1037))","v":"2024-08-28"},{"$f":"IF(Y249=\"\",\"\",((1+(+(+VLOOKUP(Y249,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y249-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3266968877738954}]
[1.0198412698412698,257,11.031167472488741,null,0.121892477649768,3.2489865888417537E-3,1.272822291226571E-2,-2.7558012425988057E-2,null,null,null,1.0198412698412698,257,6.5850203505146201,null,5.7828768197709102E-2,2.950825937483631E-2,-1.6516188913322228E-2,-4.9706351540769909E-3,null,null,null,4.1714559019199404,null,{"$f":"IF(W250=\"\",\"\",WORKDAY($B$3,M250,Feriados!$A$2:$A$1037))","v":"2024-08-29"},{"$f":"IF(Y250=\"\",\"\",((1+(+(+VLOOKUP(Y250,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y250-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.319025169859958}]
[1.0238095238095237,258,11.025283820865544,null,0.121892477649768,3.2386038575263846E-3,1.2708785959451416E-2,-2.7587029258090333E-2,null,null,null,1.0238095238095237,258,6.576316540844604,null,5.7828768197709102E-2,2.9438478181554397E-2,-1.6520118792365639E-2,-4.9839621784518191E-3,null,null,null,4.1744427133732831,null,{"$f":"IF(W251=\"\",\"\",WORKDAY($B$3,M251,Feriados!$A$2:$A$1037))","v":"2024-08-30"},{"$f":"IF(Y251=\"\",\"\",((1+(+(+VLOOKUP(Y251,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y251-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3114134802285653}]
[1.0277777777777777,259,11.019434002815871,null,0.121892477649768,3.2282771231151005E-3,1.2689286429793759E-2,-2.7615701174518132E-2,null,null,null,1.0277777777777777,259,6.5676622910596674,null,5.7828768197709102E-2,2.9368950826383123E-2,-1.6523845205328114E-2,-4.9972509081674318E-3,null,null,null,4.1774133128654301,null,{"$f":"IF(W252=\"\",\"\",WORKDAY($B$3,M252,Feriados!$A$2:$A$1037))","v":"2024-09-02"},{"$f":"IF(Y252=\"\",\"\",((1+(+(+VLOOKUP(Y252,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y252-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.3038611170975738}]
[1.0317460317460319,260,11.013617952514647,null,0.121892477649768,3.2180060039926116E-3,1.2669726120484963E-2,-2.7644030249099134E-2,null,null,null,1.0317460317460319,260,6.5590573035436996,null,5.7828768197709102E-2,2.9299676202130975E-2,-1.6527369937145802E-2,-5.0105014272572674E-3,null,null,null,4.1803679215007605,null,{"$f":"IF(W253=\"\",\"\",WORKDAY($B$3,M253,Feriados!$A$2:$A$1037))","v":"2024-09-03"},{"$f":"IF(Y253=\"\",\"\",((1+(+(+VLOOKUP(Y253,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y253-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2963673895813237}]
[1.0357142857142858,261,11.007835602970662,null,0.121892477649768,3.2077901214985611E-3,1.2650106803101633E-2,-2.7672018544661586E-2,null,null,null,1.0357142857142858,261,6.5505012825390603,null,5.7828768197709102E-2,2.9230653206930954E-2,-1.6530694759666082E-2,-5.0237138195833699E-3,null,null,null,4.1833067576210858,null,{"$f":"IF(W254=\"\",\"\",WORKDAY($B$3,M254,Feriados!$A$2:$A$1037))","v":"2024-09-04"},{"$f":"IF(Y254=\"\",\"\",((1+(+(+VLOOKUP(Y254,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y254-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2889316174800074}]
[1.0396825396825398,262,11.002086886050352,null,0.121892477649768,3.1976290999027814E-3,1.2630430223922712E-2,-2.7699668113089982E-2,null,null,null,1.0396825396825398,262,6.5419939341347781,null,5.7828768197709102E-2,2.9161880744213331E-2,-1.6533821431737962E-2,-5.0368881688366953E-3,null,null,null,4.1862300368368022,null,{"$f":"IF(W255=\"\",\"\",WORKDAY($B$3,M255,Feriados!$A$2:$A$1037))","v":"2024-09-05"},{"$f":"IF(Y255=\"\",\"\",((1+(+(+VLOOKUP(Y255,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y255-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2815531310738564}]
[1.0436507936507937,263,10.996371732501208,null,0.121892477649768,3.1875225663807833E-3,1.261069810424378E-2,-2.7726980995380502E-2,null,null,null,1.0436507936507937,263,6.5335349662548463,null,5.7828768197709102E-2,2.9093357722678702E-2,-1.653675169930189E-2,-5.0500245585374708E-3,null,null,null,4.1891379720573552,null,{"$f":"IF(W256=\"\",\"\",WORKDAY($B$3,M256,Feriados!$A$2:$A$1037))","v":"2024-09-06"},{"$f":"IF(Y256=\"\",\"\",((1+(+(+VLOOKUP(Y256,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y256-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.274231270921991}]
[1.0476190476190477,264,10.990690071974885,null,0.121892477649768,3.1774701509894505E-3,1.2590912140687598E-2,-2.7753959221696212E-2,null,null,null,1.0476190476190477,264,6.5251240886465665,null,5.7828768197709102E-2,2.9025083056270991E-2,-1.6539487295478893E-2,-5.0631230720355391E-3,null,null,null,4.192030773521771,null,{"$f":"IF(W257=\"\",\"\",WORKDAY($B$3,M257,Feriados!$A$2:$A$1037))","v":"2024-09-09"},{"$f":"IF(Y257=\"\",\"\",((1+(+(+VLOOKUP(Y257,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y257-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2669653876661107}]
[1.0515873015873016,265,10.985041833049999,null,0.121892477649768,3.1674714866429515E-3,1.2571074005510973E-2,-2.7780604811421923E-2,null,null,null,1.0515873015873016,265,6.5167610128690008,null,5.7828768197709102E-2,2.8957055664150765E-2,-1.6542029940659213E-2,-5.0761837925106463E-3,null,null,null,4.1949086488286769,null,{"$f":"IF(W258=\"\",\"\",WORKDAY($B$3,M258,Feriados!$A$2:$A$1037))","v":"2024-09-10"},{"$f":"IF(Y258=\"\",\"\",((1+(+(+VLOOKUP(Y258,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y258-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2597548418385145}]
[1.0555555555555556,266,10.979426943254616,null,0.121892477649768,3.1575262090888629E-3,1.2551185346908047E-2,-2.7806919773218749E-2,null,null,null,1.0555555555555556,266,6.5084454522814568,null,5.7828768197709102E-2,2.8889274470668604E-2,-1.6544381342590286E-2,-5.0892068029728555E-3,null,null,null,4.1977718029658773,null,{"$f":"IF(W259=\"\",\"\",WORKDAY($B$3,M259,Feriados!$A$2:$A$1037))","v":"2024-09-11"},{"$f":"IF(Y259=\"\",\"\",((1+(+(+VLOOKUP(Y259,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y259-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.25259900367434}]
[1.0595238095238095,267,10.973845329088395,null,0.121892477649768,3.1476339568845043E-3,1.2531247789309974E-2,-2.7832906105078551E-2,null,null,null,1.0595238095238095,267,6.5001771220320776,null,5.7828768197709102E-2,2.8821738405338599E-2,-1.6546543196464109E-2,-5.1021921862628135E-3,null,null,null,4.2006204383399526,null,{"$f":"IF(W260=\"\",\"\",WORKDAY($B$3,M260,Feriados!$A$2:$A$1037))","v":"2024-09-12"},{"$f":"IF(Y260=\"\",\"\",((1+(+(+VLOOKUP(Y260,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y260-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2454972529285318}]
[1.0634920634920635,268,10.968296916044462,null,0.121892477649768,3.1377943713734799E-3,1.2511262933681081E-2,-2.7858565794377926E-2,null,null,null,1.0634920634920635,268,6.4919557390464941,null,5.7828768197709102E-2,2.8754446402812075E-2,-1.6548517185004098E-2,-5.1151400250521398E-3,null,null,null,4.2034547548051915,null,{"$f":"IF(W261=\"\",\"\",WORKDAY($B$3,M261,Feriados!$A$2:$A$1037))","v":"2024-09-13"},{"$f":"IF(Y261=\"\",\"\",((1+(+(+VLOOKUP(Y261,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y261-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2384489786963409}]
[1.0674603174603174,269,10.962781628630987,null,0.121892477649768,3.1280070966624258E-3,1.2491232357811528E-2,-2.788390081793209E-2,null,null,null,1.0674603174603174,269,6.4837810220165464,null,5.7828768197709102E-2,2.8687397402851342E-2,-1.655030497855127E-2,-5.1280504018437071E-3,null,null,null,4.2062749496924345,null,{"$f":"IF(W262=\"\",\"\",WORKDAY($B$3,M262,Feriados!$A$2:$A$1037))","v":"2024-09-16"},{"$f":"IF(Y262=\"\",\"\",((1+(+(+VLOOKUP(Y262,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y262-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2314535792384422}]
[1.0714285714285714,270,10.957299390392418,null,0.121892477649768,3.1182717795979666E-3,1.2471157616606506E-2,-2.7908913142048287E-2,null,null,null,1.0714285714285714,270,6.4756526913890831,null,5.7828768197709102E-2,2.8620590350303694E-2,-1.6551908235149928E-2,-5.1409233989720337E-3,null,null,null,4.2090812178376957,null,{"$f":"IF(W263=\"\",\"\",WORKDAY($B$3,M263,Feriados!$A$2:$A$1037))","v":"2024-09-17"},{"$f":"IF(Y263=\"\",\"\",((1+(+(+VLOOKUP(Y263,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y263-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2245487083205413}]
[1.0753968253968254,271,10.951850123930463,null,0.121892477649768,3.1085880697438663E-3,1.2451040242372015E-2,-2.793360472257924E-2,null,null,null,1.0753968253968254,271,6.4675704693548273,null,5.7828768197709102E-2,2.8554024195075453E-2,-1.6553328600632716E-2,-5.1537590986035593E-3,null,null,null,4.2118737516100069,null,{"$f":"IF(W264=\"\",\"\",WORKDAY($B$3,M264,Feriados!$A$2:$A$1037))","v":"2024-09-18"},{"$f":"IF(Y264=\"\",\"\",((1+(+(+VLOOKUP(Y264,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y264-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2176952482255503}]
[1.0793650793650793,272,10.946433750924767,null,0.121892477649768,3.0989556193583867E-3,1.243088174509728E-2,-2.7957977504976007E-2,null,null,null,1.0793650793650793,272,6.4595340798373186,null,5.7828768197709102E-2,2.8487697892106232E-2,-1.6554567708705111E-2,-5.1665575827370223E-3,null,null,null,4.2146527409396395,null,{"$f":"IF(W265=\"\",\"\",WORKDAY($B$3,M265,Feriados!$A$2:$A$1037))","v":"2024-09-19"},{"$f":"IF(Y265=\"\",\"\",((1+(+(+VLOOKUP(Y265,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y265-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2108926269219582}]
[1.0833333333333333,273,10.941050192153288,null,0.121892477649768,3.0893740833718448E-3,1.2410683612733824E-2,-2.7982033424340799E-2,null,null,null,1.0833333333333333,273,6.4515432484819222,null,5.7828768197709102E-2,2.8421610401343257E-2,-1.6555627181029365E-2,-5.1793189332037708E-3,null,null,null,4.2174183733455495,null,{"$f":"IF(W266=\"\",\"\",WORKDAY($B$3,M266,Feriados!$A$2:$A$1037))","v":"2024-09-20"},{"$f":"IF(Y266=\"\",\"\",((1+(+(+VLOOKUP(Y266,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y266-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.2041402808332018}]
[1.0873015873015872,274,10.935699367512415,null,0.121892477649768,3.0798431193643605E-3,1.2390447311471231E-2,-2.8005774405479453E-2,null,null,null,1.0873015873015872,274,6.4435977026449018,null,5.7828768197709102E-2,2.8355760687715895E-2,-1.655650862730787E-2,-5.1920432316681035E-3,null,null,null,4.2201708339625998,null,{"$f":"IF(W267=\"\",\"\",WORKDAY($B$3,M267,Feriados!$A$2:$A$1037))","v":"2024-09-23"},{"$f":"IF(Y267=\"\",\"\",((1+(+(+VLOOKUP(Y267,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y267-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1974376546819459}]
[1.0912698412698412,275,10.930381196036786,null,0.121892477649768,3.0703623875438088E-3,1.2370174286009662E-2,-2.8029202362953632E-2,null,null,null,1.0912698412698412,275,6.435697171382583,null,5.7828768197709102E-2,2.829014772111027E-2,-1.655721364536597E-2,-5.2047305596275668E-3,null,null,null,4.2229103055686723,null,{"$f":"IF(W268=\"\",\"\",WORKDAY($B$3,M268,Feriados!$A$2:$A$1037))","v":"2024-09-24"},{"$f":"IF(Y268=\"\",\"\",((1+(+(+VLOOKUP(Y268,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y268-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1907842013377161}]
[1.0952380952380953,276,10.925095595918821,null,0.121892477649768,3.0609315507239576E-3,1.2349865959829131E-2,-2.8052319201132873E-2,null,null,null,1.0952380952380953,276,6.4278413854405594,null,5.7828768197709102E-2,2.822477047634403E-2,-1.6557743821234178E-2,-5.2173809984133604E-3,null,null,null,4.2256369686113571,null,{"$f":"IF(W269=\"\",\"\",WORKDAY($B$3,M269,Feriados!$A$2:$A$1037))","v":"2024-09-25"},{"$f":"IF(Y269=\"\",\"\",((1+(+(+VLOOKUP(Y269,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y269-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1841793816683737}]
[1.0992063492063493,277,10.919842484528028,null,0.121892477649768,3.0515502743028028E-3,1.2329523735455615E-2,-2.8075126814246155E-2,null,null,null,1.0992063492063493,277,6.4200300772429841,null,5.7828768197709102E-2,2.8159627933141251E-2,-1.6558100729229915E-2,-5.2299946291905859E-3,null,null,null,4.2283510012343761,null,{"$f":"IF(W270=\"\",\"\",WORKDAY($B$3,M270,Feriados!$A$2:$A$1037))","v":"2024-09-26"},{"$f":"IF(Y270=\"\",\"\",((1+(+(+VLOOKUP(Y270,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y270-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1776226643940761}]
[{"$f":"B271/252","v":1.1031746031746033},278,{"$f":"SUM(E271:H271)*100","v":10.914621778429963},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A271))/($I$4*A271))","v":3.0422182262410898E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A271))/($I$4*A271))-EXP(-1*$I$4*A271)))","v":1.2309148994723991E-2},{"$f":"$H$4*((((1-EXP(-1*$J$4*A271))/($J$4*A271))-EXP(-1*$J$4*A271)))","v":-2.8097627086433475E-2},null,null,null,{"$f":"M271/252","v":1.1031746031746033},278,{"$f":"SUM(P271:S271)*100","v":6.4122629808819349},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L271))/($T$4*L271))","v":2.8094719076107479E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L271))/($T$4*L271))-EXP(-1*$T$4*L271)))","v":-1.6558285932038619E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L271))/($U$4*L271))-EXP(-1*$U$4*L271)))","v":-5.2425715329586101E-3},null,null,null,{"$f":"IF(N271=\"\",\"\",(((1+C271/100)/(1+N271/100))-1)*100)","v":4.2310525793036957},null,{"$f":"IF(W271=\"\",\"\",WORKDAY($B$3,M271,Feriados!$A$2:$A$1037))","v":"2024-09-27"},{"$f":"IF(Y271=\"\",\"\",((1+(+(+VLOOKUP(Y271,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y271-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1711135259453247}]
[1.1071428571428572,{"$f":"+B271+1","v":279},10.909433393404994,null,0.121892477649768,3.0329350770410247E-3,1.2288743099037883E-2,-2.811982189179699E-2,null,null,null,1.1071428571428572,{"$f":"+M271+1","v":279},6.4045398321068214,null,5.7828768197709102E-2,2.803004289470486E-2,-1.6558300980794353E-2,-5.2551117905513985E-3,null,null,null,4.2337418764334167,null,{"$f":"IF(W272=\"\",\"\",WORKDAY($B$3,M272,Feriados!$A$2:$A$1037))","v":"2024-09-30"},{"$f":"IF(Y272=\"\",\"\",((1+(+(+VLOOKUP(Y272,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y272-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1646514503231424}]
[1.1111111111111112,280,10.904277244466762,null,0.121892477649768,3.0237004997251743E-3,1.22683073896264E-2,-2.8141713094451959E-2,null,null,null,1.1111111111111112,280,6.396860368313888,null,5.7828768197709102E-2,2.7965598383227503E-2,-1.6558147415159871E-2,-5.2676154826378444E-3,null,null,null,4.236419064011443,null,{"$f":"IF(W273=\"\",\"\",WORKDAY($B$3,M273,Feriados!$A$2:$A$1037))","v":"2024-10-01"},{"$f":"IF(Y273=\"\",\"\",((1+(+(+VLOOKUP(Y273,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y273-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1582359289630499}]
[1.1150793650793651,281,10.899153245880395,null,0.121892477649768,3.014514169815546E-3,1.2247843187797862E-2,-2.8163302548577445E-2,null,null,null,1.1150793650793651,281,6.3892243285357742,null,5.7828768197709102E-2,2.7901384540776824E-2,-1.6557826763406121E-2,-5.2800826897220618E-3,null,null,null,4.2390843112247278,null,{"$f":"IF(W274=\"\",\"\",WORKDAY($B$3,M274,Feriados!$A$2:$A$1037))","v":"2024-10-02"},{"$f":"IF(Y274=\"\",\"\",((1+(+(+VLOOKUP(Y274,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y274-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1518664606014388}]
[1.1190476190476191,282,10.894061311180462,null,0.121892477649768,3.0053757653128559E-3,1.2227351795190513E-2,-2.8184592098466767E-2,null,null,null,1.1190476190476191,282,6.3816314534311278,null,5.7828768197709102E-2,2.7837400371237182E-2,-1.6557340542491233E-2,-5.2925134921437628E-3,null,null,null,4.2417377850843208,null,{"$f":"IF(W275=\"\",\"\",WORKDAY($B$3,M275,Feriados!$A$2:$A$1037))","v":"2024-10-03"},{"$f":"IF(Y275=\"\",\"\",((1+(+(+VLOOKUP(Y275,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y275-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1455425511452537}]
[1.123015873015873,283,10.889001353188659,null,0.121892477649768,2.9962849666759737E-3,1.2206834494020229E-2,-2.8205583578577619E-2,null,null,null,1.123015873015873,283,6.3740814852743091,null,5.7828768197709102E-2,2.7773644883251514E-2,-1.6556690258138961E-2,-5.3049079700785559E-3,null,null,null,4.2443796504502362,null,{"$f":"IF(W276=\"\",\"\",WORKDAY($B$3,M276,Feriados!$A$2:$A$1037))","v":"2024-10-04"},{"$f":"IF(Y276=\"\",\"\",((1+(+(+VLOOKUP(Y276,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y276-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.139263713544028}]
[1.126984126984127,284,10.883973284031278,null,0.121892477649768,2.987241456801553E-3,1.2186292547325343E-2,-2.8226278813582105E-2,null,null,null,1.126984126984127,284,6.3665741679451413,null,5.7828768197709102E-2,2.7710117090197189E-2,-1.6555877404916625E-2,-5.3172662035382507E-3,null,null,null,4.2470100700559232,null,{"$f":"IF(W277=\"\",\"\",WORKDAY($B$3,M277,Feriados!$A$2:$A$1037))","v":"2024-10-07"},{"$f":"IF(Y277=\"\",\"\",((1+(+(+VLOOKUP(Y277,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y277-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1330294676650059}]
[1.1309523809523809,285,10.878977015156396,null,0.121892477649768,2.9782449210038349E-3,1.2165727199208509E-2,-2.824667961841637E-2,null,null,null,1.1309523809523809,285,6.3591092469187327,null,5.7828768197709102E-2,2.7646816010161914E-2,-1.6554903466312471E-2,-5.3295882723712181E-3,null,null,null,4.249629204532468,null,{"$f":"IF(W278=\"\",\"\",WORKDAY($B$3,M278,Feriados!$A$2:$A$1037))","v":"2024-10-08"},{"$f":"IF(Y278=\"\",\"\",((1+(+(+VLOOKUP(Y278,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y278-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1268393401706627}]
[1.1349206349206349,286,10.874012457350831,null,0.121892477649768,2.9692950469946302E-3,1.2145139675075736E-2,-2.8266787798330056E-2,null,null,null,1.1349206349206349,286,6.3516864692553687,null,5.7828768197709102E-2,2.7583740665919853E-2,-1.6553769914812572E-2,-5.3418742562626959E-3,null,null,null,4.2522372124327301,null,{"$f":"IF(W279=\"\",\"\",WORKDAY($B$3,M279,Feriados!$A$2:$A$1037))","v":"2024-10-09"},{"$f":"IF(Y279=\"\",\"\",((1+(+(+VLOOKUP(Y279,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y279-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1206928643989338}]
[1.1388888888888888,287,10.869079520756856,null,0.121892477649768,2.9603915248634788E-3,1.212453118187257E-2,-2.8286605148935488E-2,null,null,null,1.1388888888888888,287,6.3443055835904536,null,5.7828768197709102E-2,2.7520890084907771E-2,-1.6552478211977188E-2,-5.3541242347351411E-3,null,null,null,4.2548342502549685,null,{"$f":"IF(W280=\"\",\"\",WORKDAY($B$3,M280,Feriados!$A$2:$A$1037))","v":"2024-10-10"},{"$f":"IF(Y280=\"\",\"\",((1+(+(+VLOOKUP(Y280,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y280-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1145895802459975}]
[1.1428571428571428,288,10.864178114888675,null,0.121892477649768,2.9515340470579765E-3,1.2103902908317461E-2,-2.8306133456256686E-2,null,null,null,1.1428571428571428,288,6.3369663401245475,null,5.7828768197709102E-2,2.7458263299201417E-2,-1.6551029808516589E-2,-5.3663382871484769E-3,null,null,null,4.2574204724663556,null,{"$f":"IF(W281=\"\",\"\",WORKDAY($B$3,M281,Feriados!$A$2:$A$1037))","v":"2024-10-11"},{"$f":"IF(Y281=\"\",\"\",((1+(+(+VLOOKUP(Y281,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y281-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1085290340514558}]
[1.1468253968253967,289,10.859308148648667,null,0.121892477649768,2.9427223083642812E-3,1.2083256025132364E-2,-2.8325374496778001E-2,null,null,null,1.1468253968253967,289,6.329668490613412,null,5.7828768197709102E-2,2.7395859345491921E-2,-1.6549426144366393E-2,-5.3785164927004992E-3,null,null,null,4.2599960315263585,null,{"$f":"IF(W282=\"\",\"\",WORKDAY($B$3,M282,Feriados!$A$2:$A$1037))","v":"2024-10-14"},{"$f":"IF(Y282=\"\",\"\",((1+(+(+VLOOKUP(Y282,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y282-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1025107784859127}]
[1.1507936507936507,290,10.854469530343378,null,0.121892477649768,2.933956005887783E-3,1.2062591685270619E-2,-2.8344330037492614E-2,null,null,null,1.1507936507936507,290,6.3224117883581936,null,5.7828768197709102E-2,2.7333677265062407E-2,-1.6547668648762389E-2,-5.3906589304271663E-3,null,null,null,4.2625610779094547,null,{"$f":"IF(W283=\"\",\"\",WORKDAY($B$3,M283,Feriados!$A$2:$A$1037))","v":"2024-10-15"},{"$f":"IF(Y283=\"\",\"\",((1+(+(+VLOOKUP(Y283,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y283-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.096534372440952}]
[1.1547619047619047,291,10.849662167699323,null,0.121892477649768,2.9252348390339483E-3,1.2041911024142085E-2,-2.8363001835950814E-2,null,null,null,1.1547619047619047,291,6.3151959881956019,null,5.7828768197709102E-2,2.7271716103764679E-2,-1.6545758740314873E-2,-5.402765679202887E-3,null,null,null,4.2651157601281797,null,{"$f":"IF(W284=\"\",\"\",WORKDAY($B$3,M284,Feriados!$A$2:$A$1037))","v":"2024-10-16"},{"$f":"IF(Y284=\"\",\"\",((1+(+(+VLOOKUP(Y284,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y284-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0886030759429426}]
[1.1587301587301588,292,10.844885967878502,null,0.121892477649768,2.9165585094893258E-3,1.2021215159835615E-2,-2.8381391640307906E-2,null,null,null,1.1587301587301588,292,6.3080208464881773,null,5.7828768197709102E-2,2.7209974911996022E-2,-1.6543697827082433E-2,-5.4148368177409142E-3,null,null,null,4.2676602247554429,null,{"$f":"IF(W285=\"\",\"\",WORKDAY($B$3,M285,Feriados!$A$2:$A$1037))","v":"2024-10-17"},{"$f":"IF(Y285=\"\",\"\",((1+(+(+VLOOKUP(Y285,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y285-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0807267014985937}]
[1.1626984126984128,293,10.840140837493761,null,0.121892477649768,2.9079267212027233E-3,1.2000505193338892E-2,-2.8399501189372015E-2,null,null,null,1.1626984126984128,293,6.300886121114643,null,5.7828768197709102E-2,2.7148452744676199E-2,-1.6541487306645303E-2,-5.426872424593561E-3,null,null,null,4.270194616446843,null,{"$f":"IF(W286=\"\",\"\",WORKDAY($B$3,M286,Feriados!$A$2:$A$1037))","v":"2024-10-18"},{"$f":"IF(Y286=\"\",\"\",((1+(+(+VLOOKUP(Y286,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y286-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0729046806183611}]
[1.1666666666666667,294,10.835426682623858,null,0.121892477649768,2.8993391803665458E-3,1.1979782208755648E-2,-2.8417332212651605E-2,null,null,null,1.1666666666666667,294,6.2937915714602779,null,5.7828768197709102E-2,2.7087148661224452E-2,-1.6539128566178157E-2,-5.4388725781526256E-3,null,null,null,4.2727190779625834,null,{"$f":"IF(W287=\"\",\"\",WORKDAY($B$3,M287,Feriados!$A$2:$A$1037))","v":"2024-10-21"},{"$f":"IF(Y287=\"\",\"\",((1+(+(+VLOOKUP(Y287,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y287-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0651364526312239}]
[1.1706349206349207,295,10.830743408828383,null,0.121892477649768,2.8907955953982939E-3,1.1959047273520261E-2,-2.843488643040272E-2,null,null,null,1.1706349206349207,295,6.2867369584073725,null,5.7828768197709102E-2,2.7026061725536753E-2,-1.6536622982522477E-2,-5.4508373566496491E-3,null,null,null,4.2752337501895443,null,{"$f":"IF(W288=\"\",\"\",WORKDAY($B$3,M288,Feriados!$A$2:$A$1037))","v":"2024-10-22"},{"$f":"IF(Y288=\"\",\"\",((1+(+(+VLOOKUP(Y288,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y288-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.05742146455077}]
[1.1746031746031746,296,10.8260909211624,null,0.121892477649768,2.8822956769222331E-3,1.1938301438609859E-2,-2.8452165553676079E-2,null,null,null,1.1746031746031746,296,6.279722044325756,null,5.7828768197709102E-2,2.6965191005963056E-2,-1.6533971922258375E-2,-5.4627668381562293E-3,null,null,null,4.2777387721624871,null,{"$f":"IF(W289=\"\",\"\",WORKDAY($B$3,M289,Feriados!$A$2:$A$1037))","v":"2024-10-23"},{"$f":"IF(Y289=\"\",\"\",((1+(+(+VLOOKUP(Y289,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y289-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0497591709439007}]
[1.1785714285714286,297,10.821469124190921,null,0.121892477649768,2.8738391377512089E-3,1.1917545738753827E-2,-2.8469171284363836E-2,null,null,null,1.1785714285714286,297,6.2727465930633555,null,5.7828768197709102E-2,2.6904535575284768E-2,-1.6531176741775958E-2,-5.4746611005843694E-3,null,null,null,4.2802342810856375,null,{"$f":"IF(W290=\"\",\"\",WORKDAY($B$3,M290,Feriados!$A$2:$A$1037))","v":"2024-10-24"},{"$f":"IF(Y290=\"\",\"\",((1+(+(+VLOOKUP(Y290,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y290-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0421490338023558}]
[1.1825396825396826,298,10.816877922003133,null,0.121892477649768,2.8654256928686331E-3,1.1896781192640886E-2,-2.8485905315246186E-2,null,null,null,1.1825396825396826,298,6.265810369936835,null,5.7828768197709102E-2,2.6844094510692265E-2,-1.6528238787346231E-2,-5.4865202216867887E-3,null,null,null,4.2827204123536466,null,{"$f":"IF(W291=\"\",\"\",WORKDAY($B$3,M291,Feriados!$A$2:$A$1037))","v":"2024-10-25"},{"$f":"IF(Y291=\"\",\"\",((1+(+(+VLOOKUP(Y291,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y291-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.034590522416881}]
[1.1865079365079365,299,10.81231721822645,null,0.121892477649768,2.8570550594106169E-3,1.1876008803123639E-2,-2.8502369330037733E-2,null,null,null,1.1865079365079365,299,6.2589131417223056,null,5.7828768197709102E-2,2.6783866893762595E-2,-1.6525159395191464E-2,-5.4983442790571884E-3,null,null,null,4.285197299572463,null,{"$f":"IF(W292=\"\",\"\",WORKDAY($B$3,M292,Feriados!$A$2:$A$1037))","v":"2024-10-28"},{"$f":"IF(Y292=\"\",\"\",((1+(+(+VLOOKUP(Y292,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y292-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.027083113253771}]
[1.1904761904761905,300,10.807786916040344,null,0.121892477649768,2.8487269566482686E-3,1.1855229557420723E-2,-2.8518565003433555E-2,null,null,null,1.1904761904761905,300,6.2520546766460532,null,5.7828768197709102E-2,2.6723851810437221E-2,-1.6521939891555162E-2,-5.5101333501306393E-3,null,null,null,4.2876650745800937,null,{"$f":"IF(W293=\"\",\"\",WORKDAY($B$3,M293,Feriados!$A$2:$A$1037))","v":"2024-10-29"},{"$f":"IF(Y293=\"\",\"\",((1+(+(+VLOOKUP(Y293,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y293-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0196262898339885}]
[1.1944444444444444,301,10.803286918189951,null,0.121892477649768,2.8404411059701363E-3,1.1834444427316525E-2,-2.8534494001155142E-2,null,null,null,1.1944444444444444,301,6.2452347443753711,null,5.7828768197709102E-2,2.6664048350999954E-2,-1.6518581592771479E-2,-5.5218875121838618E-3,null,null,null,4.2901238674667885,null,{"$f":"IF(W294=\"\",\"\",WORKDAY($B$3,M294,Feriados!$A$2:$A$1037))","v":"2024-10-30"},{"$f":"IF(Y294=\"\",\"\",((1+(+(+VLOOKUP(Y294,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y294-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.012219542614881}]
[1.1984126984126984,302,10.798817126999532,null,0.121892477649768,2.8321972308648119E-3,1.1813654369358528E-2,-2.8550157979996018E-2,null,null,null,1.1984126984126984,302,6.2384531160094294,null,5.7828768197709102E-2,2.660445561005496E-2,-1.6515085805334243E-2,-5.5336068423355294E-3,null,null,null,4.2925738065955343,null,{"$f":"IF(W295=\"\",\"\",WORKDAY($B$3,M295,Feriados!$A$2:$A$1037))","v":"2024-10-31"},{"$f":"IF(Y295=\"\",\"\",((1+(+(+VLOOKUP(Y295,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y295-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0048623688739626}]
[1.2023809523809523,303,10.794377444385677,null,0.121892477649768,2.8239950569036798E-3,1.1792860325052291E-2,-2.8565558587867197E-2,null,null,null,1.2023809523809523,303,6.2317095640701954,null,5.7828768197709102E-2,2.6545072686504884E-2,-1.6511453825965441E-2,-5.5452914175465893E-3,null,null,null,4.2950150186217728,null,{"$f":"IF(W296=\"\",\"\",WORKDAY($B$3,M296,Feriados!$A$2:$A$1037))","v":"2024-11-01"},{"$f":"IF(Y296=\"\",\"\",((1+(+(+VLOOKUP(Y296,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y296-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9975542725953828}]
[1.2063492063492063,304,10.789967771870351,null,0.121892477649768,2.815834311723817E-3,1.1772063221054103E-2,-2.8580697463842397E-2,null,null,null,1.2063492063492063,304,6.2250038624934323,null,5.7828768197709102E-2,2.6485898683529119E-2,-1.6507686941683322E-2,-5.5569413146205789E-3,null,null,null,4.2974476285133401,null,{"$f":"IF(W297=\"\",\"\",WORKDAY($B$3,M297,Feriados!$A$2:$A$1037))","v":"2024-11-04"},{"$f":"IF(Y297=\"\",\"\",((1+(+(+VLOOKUP(Y297,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y297-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9902947643582376}]
[1.2103174603174602,305,10.78558801059374,null,0.121892477649768,2.8077147250110462E-3,1.175126396936133E-2,-2.8595576238202986E-2,null,null,null,1.2103174603174602,305,6.2183357866197344,null,5.7828768197709102E-2,2.6426932708562161E-2,-1.6503786429869959E-2,-5.5685566102039565E-3,null,null,null,4.2998717595699176,null,{"$f":"IF(W298=\"\",\"\",WORKDAY($B$3,M298,Feriados!$A$2:$A$1037))","v":"2024-11-05"},{"$f":"IF(Y298=\"\",\"\",((1+(+(+VLOOKUP(Y298,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y298-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9830833612274352}]
[1.2142857142857142,306,10.781238061326883,null,0.121892477649768,2.7996360284831298E-3,1.1730463467500507E-2,-2.8610196532482788E-2,null,null,null,1.2142857142857142,306,6.2117051131856416,null,5.7828768197709102E-2,2.6368173873272088E-2,-1.6499753558338399E-2,-5.5801373807863788E-3,null,null,null,4.3022875334424393,null,{"$f":"IF(W299=\"\",\"\",WORKDAY($B$3,M299,Feriados!$A$2:$A$1037))","v":"2024-11-06"},{"$f":"IF(Y299=\"\",\"\",((1+(+(+VLOOKUP(Y299,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y299-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9759195866467145}]
[1.2182539682539681,307,10.776917824484164,null,0.121892477649768,2.7915979558731136E-3,1.1709662598713139E-2,-2.8624559959512599E-2,null,null,null,1.2182539682539681,307,6.2051116203147867,null,5.7828768197709102E-2,2.630962129353916E-2,-1.6495589585399383E-2,-5.591683702701012E-3,null,null,null,4.3046950701522313,null,{"$f":"IF(W300=\"\",\"\",WORKDAY($B$3,M300,Feriados!$A$2:$A$1037))","v":"2024-11-07"},{"$f":"IF(Y300=\"\",\"\",((1+(+(+VLOOKUP(Y300,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y300-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9688029703335514}]
[1.2222222222222223,308,10.772627200135565,null,0.121892477649768,2.7836002429128138E-3,1.1688862232139333E-2,-2.8638668123464491E-2,null,null,null,1.2222222222222223,308,6.1985550875091171,null,5.7828768197709102E-2,2.6251274089434503E-2,-1.6491295759927548E-2,-5.6031956521248863E-3,null,null,null,4.307094488109886,null,{"$f":"IF(W301=\"\",\"\",WORKDAY($B$3,M301,Feriados!$A$2:$A$1037))","v":"2024-11-08"},{"$f":"IF(Y301=\"\",\"\",((1+(+(+VLOOKUP(Y301,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y301-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9617330481762858}]
[1.2261904761904763,309,10.768366088018769,null,0.121892477649768,2.7756426273164488E-3,1.1668063222999184E-2,-2.8652522619895957E-2,null,null,null,1.2261904761904763,309,6.1920352956401681,null,5.7828768197709102E-2,2.6193131385198961E-2,-1.6486873321427235E-2,-5.6146733050791483E-3,null,null,null,4.3094859041339806,null,{"$f":"IF(W302=\"\",\"\",WORKDAY($B$3,M302,Feriados!$A$2:$A$1037))","v":"2024-11-11"},{"$f":"IF(Y302=\"\",\"\",((1+(+(+VLOOKUP(Y302,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y302-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9547093621332463}]
[1.2301587301587302,310,10.764134387551074,null,0.121892477649768,2.7677248487644108E-3,1.1647266412772023E-2,-2.8666125035793688E-2,null,null,null,1.2301587301587302,310,6.1855520269403854,null,5.7828768197709102E-2,2.6135192309221993E-2,-1.6482323500097845E-2,-5.6261167374294044E-3,null,null,null,4.3118694334697061,null,{"$f":"IF(W303=\"\",\"\",WORKDAY($B$3,M303,Feriados!$A$2:$A$1037))","v":"2024-11-12"},{"$f":"IF(Y303=\"\",\"\",((1+(+(+VLOOKUP(Y303,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y303-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9477314601338076}]
[1.2341269841269842,311,10.759931997841134,null,0.121892477649768,2.7598466488871782E-3,1.1626472629373493E-2,-2.8679476949617328E-2,null,null,null,1.2341269841269842,311,6.1791050649945074,null,5.7828768197709102E-2,2.607745599402073E-2,-1.6477647516898734E-2,-5.6375260248860233E-3,null,null,null,4.3142451898069867,null,{"$f":"IF(W304=\"\",\"\",WORKDAY($B$3,M304,Feriados!$A$2:$A$1037))","v":"2024-11-13"},{"$f":"IF(Y304=\"\",\"\",((1+(+(+VLOOKUP(Y304,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y304-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9407988959815565}]
[1.2380952380952381,312,10.755758817700494,null,0.121892477649768,2.7520077712493711E-3,1.1605682687330521E-2,-2.8692579931342936E-2,null,null,null,1.2380952380952381,312,6.1726941947310099,null,5.7828768197709102E-2,2.6019921576219136E-2,-1.6472846583613688E-2,-5.6489012430044503E-3,null,null,null,4.3166132852988648,null,{"$f":"IF(W305=\"\",\"\",WORKDAY($B$3,M305,Feriados!$A$2:$A$1037))","v":"2024-11-14"},{"$f":"IF(Y305=\"\",\"\",((1+(+(+VLOOKUP(Y305,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y305-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9339112292590572}]
[1.2420634920634921,313,10.751614745655006,null,0.121892477649768,2.744207961333938E-3,1.1584897387954193E-2,-2.8705435542506066E-2,null,null,null,1.2420634920634921,313,6.1663192024135896,null,5.7828768197709102E-2,2.596258819652723E-2,-1.6467921902914955E-2,-5.6602424671854919E-3,null,null,null,4.3189738305791758,null,{"$f":"IF(W306=\"\",\"\",WORKDAY($B$3,M306,Feriados!$A$2:$A$1037))","v":"2024-11-18"},{"$f":"IF(Y306=\"\",\"\",((1+(+(+VLOOKUP(Y306,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y306-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9270680252345036}]
[1.246031746031746,314,10.747499679956011,null,0.121892477649768,2.7364469665264891E-3,1.1564117519510536E-2,-2.8718045336244911E-2,null,null,null,1.246031746031746,314,6.1599798756327138,null,5.7828768197709102E-2,2.5905454999720513E-2,-1.6462874668426837E-2,-5.6715497726756306E-3,null,null,null,4.3213269347805339,null,{"$f":"IF(W307=\"\",\"\",WORKDAY($B$3,M307,Feriados!$A$2:$A$1037))","v":"2024-11-19"},{"$f":"IF(Y307=\"\",\"\",((1+(+(+VLOOKUP(Y307,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y307-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9238997961478894}]
[1.25,315,10.743413518591394,null,0.121892477649768,2.7287245360997549E-3,1.1543343857389284E-2,-2.8730410857343094E-2,null,null,null,1.25,315,6.1536760032972273,null,5.7828768197709102E-2,2.5848521134619398E-2,-1.6457706064788871E-2,-5.6828232345673552E-3,null,null,null,4.32367270555154,null,{"$f":"IF(W308=\"\",\"\",WORKDAY($B$3,M308,Feriados!$A$2:$A$1037))","v":"2024-11-20"},{"$f":"IF(Y308=\"\",\"\",((1+(+(+VLOOKUP(Y308,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y308-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9207517784674684}]
[1.253968253968254,316,10.739356159296459,null,0.121892477649768,2.7210404211981867E-3,1.1522577164270575E-2,-2.874253364227216E-2,null,null,null,1.253968253968254,316,6.1474073756259937,null,5.7828768197709102E-2,2.5791785754068829E-2,-1.6452417267718573E-2,-5.694062927799423E-3,null,null,null,4.3260112490744573,null,{"$f":"IF(W309=\"\",\"\",WORKDAY($B$3,M309,Feriados!$A$2:$A$1037))","v":"2024-11-21"},{"$f":"IF(Y309=\"\",\"\",((1+(+(+VLOOKUP(Y309,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y309-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9176237794045443}]
[1.2579365079365079,317,10.73532749956463,null,0.121892477649768,2.713394374822686E-3,1.1501818190289689E-2,-2.8754415219234084E-2,null,null,null,1.2579365079365079,317,6.1411737841396086,null,5.7828768197709102E-2,2.5735248014917958E-2,-1.6447009444073742E-2,-5.7052689271572272E-3,null,null,null,4.328342670082197,null,{"$f":"IF(W310=\"\",\"\",WORKDAY($B$3,M310,Feriados!$A$2:$A$1037))","v":"2024-11-22"},{"$f":"IF(Y310=\"\",\"\",((1+(+(+VLOOKUP(Y310,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y310-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9145156086146438}]
[1.2619047619047619,318,10.731327436658002,null,0.121892477649768,2.705786151815472E-3,1.1481067673199796E-2,-2.876605710820325E-2,null,null,null,1.2619047619047619,318,6.1349750216521661,null,5.7828768197709102E-2,2.5678907077999948E-2,-1.6441483751914378E-2,-5.7164413072730066E-3,null,null,null,4.3306670718753715,null,{"$f":"IF(W311=\"\",\"\",WORKDAY($B$3,M311,Feriados!$A$2:$A$1037))","v":"2024-11-25"},{"$f":"IF(Y311=\"\",\"\",((1+(+(+VLOOKUP(Y311,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y311-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.911427078158769}]
[1.2658730158730158,319,10.727355867617716,null,0.121892477649768,2.6982155088450684E-3,1.1460326338532707E-2,-2.87774608209686E-2,null,null,null,1.2658730158730158,319,6.1288108822630614,null,5.7828768197709102E-2,2.5622762108111895E-2,-1.6435841340564143E-2,-5.7275801426262454E-3,null,null,null,4.332984556338948,null,{"$f":"IF(W312=\"\",\"\",WORKDAY($B$3,M312,Feriados!$A$2:$A$1037))","v":"2024-11-26"},{"$f":"IF(Y312=\"\",\"\",((1+(+(+VLOOKUP(Y312,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y312-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9083580024655395}]
[1.2698412698412698,320,10.723412689274198,null,0.121892477649768,2.6906822043914359E-3,1.1439594899757781E-2,-2.8788627861175246E-2,null,null,null,1.2698412698412698,320,6.1226811613488561,null,5.7828768197709102E-2,2.5566812273994838E-2,-1.6430083350671445E-2,-5.7386855075439308E-3,null,null,null,4.3352952239591236,null,{"$f":"IF(W313=\"\",\"\",WORKDAY($B$3,M313,Feriados!$A$2:$A$1037))","v":"2024-11-27"},{"$f":"IF(Y313=\"\",\"\",((1+(+(+VLOOKUP(Y313,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y313-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9053081982939997}]
[1.2738095238095237,321,10.719497798257196,null,0.121892477649768,2.6831859987312165E-3,1.1418874058438819E-2,-2.879955972436608E-2,null,null,null,1.2738095238095237,321,6.1165856555552045,null,5.7828768197709102E-2,2.5511056748313859E-2,-1.6424210914270064E-2,-5.7497574762008412E-3,null,null,null,4.3375991738394681,null,{"$f":"IF(W314=\"\",\"\",WORKDAY($B$3,M314,Feriados!$A$2:$A$1037))","v":"2024-11-28"},{"$f":"IF(Y314=\"\",\"\",((1+(+(+VLOOKUP(Y314,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y314-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9022774846972919}]
[1.2777777777777777,322,10.715611091005723,null,0.121892477649768,2.6757266539231194E-3,1.1398164504389151E-2,-2.8810257898023047E-2,null,null,null,1.2777777777777777,322,6.1105241627888152,null,5.7828768197709102E-2,2.5455494707638329E-2,-1.6418225154839407E-2,-5.7607961226198755E-3,null,null,null,4.3398965037172443,null,{"$f":"IF(W315=\"\",\"\",WORKDAY($B$3,M315,Feriados!$A$2:$A$1037))","v":"2024-11-29"},{"$f":"IF(Y315=\"\",\"\",((1+(+(+VLOOKUP(Y315,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y315-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8992656829866856}]
[1.2817460317460319,323,10.711752463777795,null,0.121892477649768,2.6683039337934236E-3,1.1377466915824806E-2,-2.8820723861608274E-2,null,null,null,1.2817460317460319,323,6.1044964822094636,null,5.7828768197709102E-2,2.5400125332422231E-2,-1.6412127187364352E-2,-5.7718015206723481E-3,null,null,null,4.3421873099796837,null,{"$f":"IF(W316=\"\",\"\",WORKDAY($B$3,M316,Feriados!$A$2:$A$1037))","v":"2024-12-02"},{"$f":"IF(Y316=\"\",\"\",((1+(+(+VLOOKUP(Y316,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y316-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8962726166966055}]
[1.2857142857142858,324,10.70792181266004,null,0.121892477649768,2.6609176039216094E-3,1.1356781959515869E-2,-2.8830959086605074E-2,null,null,null,1.2857142857142858,324,6.0985024142220743,null,5.7828768197709102E-2,2.5344947806984586E-2,-1.640591811839465E-2,-5.782773744078297E-3,null,null,null,4.3444716876796408,null,{"$f":"IF(W317=\"\",\"\",WORKDAY($B$3,M317,Feriados!$A$2:$A$1037))","v":"2024-12-03"},{"$f":"IF(Y317=\"\",\"\",((1+(+(+VLOOKUP(Y317,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y317-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8932981115501031}]
[1.2896825396825398,325,10.704119033577159,null,0.121892477649768,2.6535674316261141E-3,1.1336110290935997E-2,-2.8840965036558537E-2,null,null,null,1.2896825396825398,325,6.0925417604688379,null,5.7828768197709102E-2,2.5289961319489997E-2,-1.6399599046103972E-2,-5.7937128664067418E-3,null,null,null,4.3467497305514247,null,{"$f":"IF(W318=\"\",\"\",WORKDAY($B$3,M318,Feriados!$A$2:$A$1037))","v":"2024-12-04"},{"$f":"IF(Y318=\"\",\"\",((1+(+(+VLOOKUP(Y318,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y318-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8903419954249729}]
[1.2936507936507937,326,10.700344022301223,null,0.121892477649768,2.6462531859502091E-3,1.1315452554410145E-2,-2.8850743167116121E-2,null,null,null,1.2936507936507937,326,6.0866143238213803,null,5.7828768197709102E-2,2.5235165061929271E-2,-1.639317106034853E-2,-5.8046189610760348E-3,null,null,null,4.3490215310263203,null,{"$f":"IF(W319=\"\",\"\",WORKDAY($B$3,M319,Feriados!$A$2:$A$1037))","v":"2024-12-05"},{"$f":"IF(Y319=\"\",\"\",((1+(+(+VLOOKUP(Y319,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y319-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8874040983206237}]
[1.2976190476190477,327,10.696596674460851,null,0.121892477649768,2.638974637648E-3,1.1294809383260489E-2,-2.8860294926067981E-2,null,null,null,1.2976190476190477,327,6.0807199083729842,null,5.7828768197709102E-2,2.5180558230100177E-2,-1.6386635242725302E-2,-5.8154921013541458E-3,null,null,null,4.3512871802480646,null,{"$f":"IF(W320=\"\",\"\",WORKDAY($B$3,M320,Feriados!$A$2:$A$1037))","v":"2024-12-06"},{"$f":"IF(Y320=\"\",\"\",((1+(+(+VLOOKUP(Y320,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y320-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8844842523255929}]
[1.3015873015873016,328,10.692876885550215,null,0.121892477649768,2.6317315591705454E-3,1.1274181399950622E-2,-2.8869621753387004E-2,null,null,null,1.3015873015873016,328,6.0748583194308559,null,5.7828768197709102E-2,2.5126140023588268E-2,-1.6379992666629872E-2,-5.826332360358932E-3,null,null,null,4.3535467680878348,null,{"$f":"IF(W321=\"\",\"\",WORKDAY($B$3,M321,Feriados!$A$2:$A$1037))","v":"2024-12-09"},{"$f":"IF(Y321=\"\",\"\",((1+(+(+VLOOKUP(Y321,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y321-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8815822915852838}]
[1.3055555555555556,329,10.689184550937927,null,0.121892477649768,2.6245237246520984E-3,1.1253569216227985E-2,-2.8878725081268795E-2,null,null,null,1.3055555555555556,329,6.0690293635084585,null,5.7828768197709102E-2,2.507190964574784E-2,-1.6373244397313878E-2,-5.8371398110584833E-3,null,null,null,4.3558003831596803,null,{"$f":"IF(W322=\"\",\"\",WORKDAY($B$3,M322,Feriados!$A$2:$A$1037))","v":"2024-12-10"},{"$f":"IF(Y322=\"\",\"\",((1+(+(+VLOOKUP(Y322,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y322-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8786980522707903}]
[1.3095238095238095,330,10.685519565875776,null,0.121892477649768,2.6173509098964647E-3,1.1232973433264593E-2,-2.8887606334171319E-2,null,null,null,1.3095238095238095,330,6.0632328483178624,null,5.7828768197709102E-2,2.501786630368295E-2,-1.6366391491942064E-2,-5.8479145262713668E-3,null,null,null,4.3580481128350002,null,{"$f":"IF(W323=\"\",\"\",WORKDAY($B$3,M323,Feriados!$A$2:$A$1037))","v":"2024-12-11"},{"$f":"IF(Y323=\"\",\"\",((1+(+(+VLOOKUP(Y323,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y323-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8758313725480997}]
[1.3134920634920635,331,10.681881825507302,null,0.121892477649768,2.6102128923634754E-3,1.1212394641796039E-2,-2.8896266928854508E-2,null,null,null,1.3134920634920635,331,6.0574685827621773,null,5.7828768197709102E-2,2.4964009208228579E-2,-1.6359434999648943E-2,-5.8586565786669731E-3,null,null,null,4.3602900432575087,null,{"$f":"IF(W324=\"\",\"\",WORKDAY($B$3,M324,Feriados!$A$2:$A$1037))","v":"2024-12-12"},{"$f":"IF(Y324=\"\",\"\",((1+(+(+VLOOKUP(Y324,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y324-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8729820925475389}]
[1.3174603174603174,332,10.678271224876296,null,0.121892477649768,2.6031094511555848E-3,1.1191833422258858E-2,-2.8904708274419485E-2,null,null,null,1.3174603174603174,332,6.0517363769280106,null,5.7828768197709102E-2,2.4910337573931865E-2,-1.6352375961595091E-2,-5.8693660407657666E-3,null,null,null,4.3625262593576908,null,{"$f":"IF(W325=\"\",\"\",WORKDAY($B$3,M325,Feriados!$A$2:$A$1037))","v":"2024-12-13"},{"$f":"IF(Y325=\"\",\"\",((1+(+(+VLOOKUP(Y325,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y325-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8701500543343315}]
[1.3214285714285714,333,10.674687658935101,null,0.121892477649768,2.5960403670045699E-3,1.1171290344926187E-2,-2.8912931772347768E-2,null,null,null,1.3214285714285714,333,6.0460360420779864,null,5.7828768197709102E-2,2.4856850619033439E-2,-1.6345215411023056E-2,-5.8800429849396154E-3,null,null,null,4.3647568448673901,null,{"$f":"IF(W326=\"\",\"\",WORKDAY($B$3,M326,Feriados!$A$2:$A$1037))","v":"2024-12-16"},{"$f":"IF(Y326=\"\",\"\",((1+(+(+VLOOKUP(Y326,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y326-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8673351018793545}]
[1.3253968253968254,334,10.671131022552801,null,0.121892477649768,2.5890054222583595E-3,1.1150765970041818E-2,-2.8920938816540141E-2,null,null,null,1.3253968253968254,334,6.0403673906433006,null,5.7828768197709102E-2,2.480354756544885E-2,-1.6337954373312865E-2,-5.8906874834120737E-3,null,null,null,4.3669818823337092,null,{"$f":"IF(W327=\"\",\"\",WORKDAY($B$3,M327,Feriados!$A$2:$A$1037))","v":"2024-12-17"},{"$f":"IF(Y327=\"\",\"\",((1+(+(+VLOOKUP(Y327,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y327-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8688349882948225}]
[1.3293650793650793,335,10.667601210523316,null,0.121892477649768,2.582004400867964E-3,1.1130260847952602E-2,-2.8928730793355405E-2,null,null,null,1.3293650793650793,335,6.0347302362163342,null,5.7828768197709102E-2,2.4750427638750128E-2,-1.6330593866037205E-2,-5.9012996082586878E-3,null,null,null,4.3692014531335532,null,{"$f":"IF(W328=\"\",\"\",WORKDAY($B$3,M328,Feriados!$A$2:$A$1037))","v":"2024-12-18"},{"$f":"IF(Y328=\"\",\"\",((1+(+(+VLOOKUP(Y328,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y328-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8703259416299485}]
[1.3333333333333333,336,10.664098117573285,null,0.121892477649768,2.5750370883745244E-3,1.1109775519239281E-2,-2.8936309081648948E-2,null,null,null,1.3333333333333333,336,6.0291243935433103,null,5.7828768197709102E-2,2.4697490068147393E-2,-1.6323134899016153E-2,-5.9118794314072408E-3,null,null,null,4.3714156374870861,null,{"$f":"IF(W329=\"\",\"\",WORKDAY($B$3,M329,Feriados!$A$2:$A$1037))","v":"2024-12-19"},{"$f":"IF(Y329=\"\",\"\",((1+(+(+VLOOKUP(Y329,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y329-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8718080414535727}]
[1.3373015873015872,337,10.660621638369912,null,0.121892477649768,2.568103271896471E-3,1.1089310514845706E-2,-2.8943675052811039E-2,null,null,null,1.3373015873015872,337,6.0235496785169955,null,5.7828768197709102E-2,2.4644734086470586E-2,-1.631557847437163E-2,-5.9224270246381067E-3,null,null,null,4.3736245144719188,null,{"$f":"IF(W330=\"\",\"\",WORKDAY($B$3,M330,Feriados!$A$2:$A$1037))","v":"2024-12-20"},{"$f":"IF(Y330=\"\",\"\",((1+(+(+VLOOKUP(Y330,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y330-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.873281366392356}]
[1.3412698412698412,338,10.657171667528626,null,0.121892477649768,2.5612027401167928E-3,1.1068866356206516E-2,-2.8950830070805064E-2,null,null,null,1.3412698412698412,338,6.0180059081694468,null,5.7828768197709102E-2,2.4592158930151296E-2,-1.6307925586581399E-2,-5.9329424595845337E-3,null,null,null,4.375828162036477,null,{"$f":"IF(W331=\"\",\"\",WORKDAY($B$3,M331,Feriados!$A$2:$A$1037))","v":"2024-12-23"},{"$f":"IF(Y331=\"\",\"\",((1+(+(+VLOOKUP(Y331,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y331-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8747459941447238}]
[1.3452380952380953,339,10.653748099620625,null,0.121892477649768,2.5543352832704106E-3,1.1048443555373233E-2,-2.8957775492205403E-2,null,null,null,1.3452380952380953,339,6.0124929006648111,null,5.7828768197709102E-2,2.4539763839204674E-2,-1.6300177222532766E-2,-5.943425807732888E-3,null,null,null,4.3780266570136561,null,{"$f":"IF(W332=\"\",\"\",WORKDAY($B$3,M332,Feriados!$A$2:$A$1037))","v":"2024-12-24"},{"$f":"IF(Y332=\"\",\"\",((1+(+(+VLOOKUP(Y332,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y332-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8762020014944332}]
[1.3492063492063493,340,10.650350829180326,null,0.121892477649768,2.5475006931316691E-3,1.1028042615138877E-2,-2.8964512666235304E-2,null,null,null,1.3492063492063493,340,6.0070104752921694,null,5.7828768197709102E-2,2.4487548057211456E-2,-1.6292334361575855E-2,-5.9538771404230029E-3,null,null,null,4.3802200751340115,null,{"$f":"IF(W333=\"\",\"\",WORKDAY($B$3,M333,Feriados!$A$2:$A$1037))","v":"2024-12-26"},{"$f":"IF(Y333=\"\",\"\",((1+(+(+VLOOKUP(Y333,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y333-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8776494643241177}]
[1.3531746031746033,341,10.64697975071266,null,0.121892477649768,2.5406987630019295E-3,1.1007664029161035E-2,-2.8971042934804375E-2,null,null,null,1.3531746031746033,341,6.0015584524584167,null,5.7828768197709102E-2,2.4435510831300074E-2,-1.6284397975576587E-2,-5.9642965288484321E-3,null,null,null,4.382408491039036,null,{"$f":"IF(W334=\"\",\"\",WORKDAY($B$3,M334,Feriados!$A$2:$A$1037))","v":"2024-12-27"},{"$f":"IF(Y334=\"\",\"\",((1+(+(+VLOOKUP(Y334,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y334-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8790884576282769}]
[{"$f":"B335/252","v":1.3571428571428572},342,{"$f":"SUM(E335:H335)*100","v":10.643634758700255},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A335))/($I$4*A335))","v":2.533929287697263E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A335))/($I$4*A335))-EXP(-1*$I$4*A335)))","v":1.0987308282083424E-2},{"$f":"$H$4*((((1-EXP(-1*$J$4*A335))/($J$4*A335))-EXP(-1*$J$4*A335)))","v":-2.8977367632546117E-2},null,null,null,{"$f":"M335/252","v":1.3571428571428572},342,{"$f":"SUM(P335:S335)*100","v":5.9961366536811944},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L335))/($T$4*L335))","v":2.4383651412128823E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L335))/($T$4*L335))-EXP(-1*$T$4*L335)))","v":-1.6276369028969225E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L335))/($U$4*L335))-EXP(-1*$U$4*L335)))","v":-5.9746840440567496E-3},null,null,null,{"$f":"IF(N335=\"\",\"\",(((1+C335/100)/(1+N335/100))-1)*100)","v":4.3845919782941944},null,{"$f":"IF(W335=\"\",\"\",WORKDAY($B$3,M335,Feriados!$A$2:$A$1037))","v":"2024-12-30"},{"$f":"IF(Y335=\"\",\"\",((1+(+(+VLOOKUP(Y335,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y335-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8805190555264879}]
[1.3611111111111112,{"$f":"+B335+1","v":343},10.640315747610533,null,0.121892477649768,2.5271920635362649E-3,1.0966975849656035E-2,-2.8983488086855001E-2,null,null,null,1.3611111111111112,{"$f":"+M335+1","v":343},5.9907449015818788,null,5.7828768197709102E-2,2.4331969053868203E-2,-1.6268248478808641E-2,-5.9850397569498632E-3,null,null,null,4.3867706094018244,null,{"$f":"IF(W336=\"\",\"\",WORKDAY($B$3,M336,Feriados!$A$2:$A$1037))","v":"2024-12-31"},{"$f":"IF(Y336=\"\",\"\",((1+(+(+VLOOKUP(Y336,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y336-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8819413312758178}]
[1.3650793650793651,344,10.63702261190261,null,0.121892477649768,2.5204868883279582E-3,1.094666719885375E-2,-2.8989405617923601E-2,null,null,null,1.3650793650793651,344,5.9853830198785962,null,5.7828768197709102E-2,2.4280463014183289E-2,-1.6260037274822184E-2,-5.9953637382842489E-3,null,null,null,4.3889444558138369,null,{"$f":"IF(W337=\"\",\"\",WORKDAY($B$3,M337,Feriados!$A$2:$A$1037))","v":"2025-01-02"},{"$f":"IF(Y337=\"\",\"\",((1+(+(+VLOOKUP(Y337,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y337-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8833553572836133}]
[1.3690476190476191,345,10.633755246034196,null,0.121892477649768,2.5138135613598086E-3,1.0926382787993563E-2,-2.8995121538779426E-2,null,null,null,1.3690476190476191,345,5.980050833379285,null,5.7828768197709102E-2,2.4229132554216208E-2,-1.6251736359461172E-2,-6.005656058671296E-3,null,null,null,4.3911135879444174,null,{"$f":"IF(W338=\"\",\"\",WORKDAY($B$3,M338,Feriados!$A$2:$A$1037))","v":"2025-01-03"},{"$f":"IF(Y338=\"\",\"\",((1+(+(+VLOOKUP(Y338,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y338-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8847612051196911}]
[1.373015873015873,346,10.630513544468268,null,0.121892477649768,2.5071718833858396E-3,1.0906123066850357E-2,-2.9000637155321526E-2,null,null,null,1.373015873015873,346,5.9747481679748136,null,5.7828768197709102E-2,2.4177976938568702E-2,-1.6243346667952106E-2,-6.0159167885775596E-3,null,null,null,4.3932780751824607,null,{"$f":"IF(W339=\"\",\"\",WORKDAY($B$3,M339,Feriados!$A$2:$A$1037))","v":"2025-01-06"},{"$f":"IF(Y339=\"\",\"\",((1+(+(+VLOOKUP(Y339,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y339-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8861589455283285}]
[1.376984126984127,347,10.627297401679709,null,0.121892477649768,2.5005616566148533E-3,1.0885888476771279E-2,-2.9005953766357059E-2,null,null,null,1.376984126984127,347,5.9694748506321353,null,5.7828768197709102E-2,2.4126995435284817E-2,-1.6234869128347481E-2,-6.0261459983250824E-3,null,null,null,4.3954379859039161,null,{"$f":"IF(W340=\"\",\"\",WORKDAY($B$3,M340,Feriados!$A$2:$A$1037))","v":"2025-01-07"},{"$f":"IF(Y340=\"\",\"\",((1+(+(+VLOOKUP(Y340,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y340-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8875486484401867}]
[1.3809523809523809,348,10.624106712161794,null,0.121892477649768,2.4939826846987422E-3,1.086567945078871E-2,-2.9011072663637522E-2,null,null,null,1.3809523809523809,348,5.9642307093874853,null,5.7828768197709102E-2,2.4076187315833636E-2,-1.6226304661576256E-2,-6.0363437580916264E-3,null,null,null,4.3975933874840001,null,{"$f":"IF(W341=\"\",\"\",WORKDAY($B$3,M341,Feriados!$A$2:$A$1037))","v":"2025-01-08"},{"$f":"IF(Y341=\"\",\"\",((1+(+(+VLOOKUP(Y341,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y341-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8889303829840349}]
[1.3849206349206349,349,10.620941370432588,null,0.121892477649768,2.4874347727209139E-3,1.0845496413731883E-2,-2.9015995131894928E-2,null,null,null,1.3849206349206349,349,5.9590155733396202,null,5.7828768197709102E-2,2.4025551855092146E-2,-1.6217654181494023E-2,-6.0465101379110131E-3,null,null,null,4.3997443463092756,null,{"$f":"IF(W342=\"\",\"\",WORKDAY($B$3,M342,Feriados!$A$2:$A$1037))","v":"2025-01-09"},{"$f":"IF(Y342=\"\",\"\",((1+(+(+VLOOKUP(Y342,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y342-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8903042174981861}]
[1.3888888888888888,350,10.617801271041222,null,0.121892477649768,2.4809177271848028E-3,1.0825339782337115E-2,-2.9020722448877705E-2,null,null,null,1.3888888888888888,350,5.9538292726431097,null,5.7828768197709102E-2,2.3975088331328148E-2,-1.6208918594932769E-2,-6.0566452076733831E-3,null,null,null,4.4018909277895313,null,{"$f":"IF(W343=\"\",\"\",WORKDAY($B$3,M343,Feriados!$A$2:$A$1037))","v":"2025-01-10"},{"$f":"IF(Y343=\"\",\"\",((1+(+(+VLOOKUP(Y343,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y343-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8916702195416208}]
[1.3928571428571428,351,10.614686308574077,null,0.121892477649768,2.4744313560024905E-3,1.0805209965356718E-2,-2.9025255885386448E-2,null,null,null,1.3928571428571428,351,5.9486716385016543,null,5.7828768197709102E-2,2.3924796026183293E-2,-1.6200098801750364E-2,-6.0667490371254821E-3,null,null,null,4.4040331963697721,null,{"$f":"IF(W344=\"\",\"\",WORKDAY($B$3,M344,Feriados!$A$2:$A$1037))","v":"2025-01-13"},{"$f":"IF(Y344=\"\",\"\",((1+(+(+VLOOKUP(Y344,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y344-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8930284559053119}]
[1.3968253968253967,352,10.61159637766084,null,0.121892477649768,2.4679754684834129E-3,1.0785107363666554E-2,-2.9029596705309579E-2,null,null,null,1.3968253968253967,352,5.943542503161467,null,5.7828768197709102E-2,2.3874674224656202E-2,-1.6191195694879677E-2,-6.0768216958709525E-3,null,null,null,4.4061712155415877,null,{"$f":"IF(W345=\"\",\"\",WORKDAY($B$3,M345,Feriados!$A$2:$A$1037))","v":"2025-01-14"},{"$f":"IF(Y345=\"\",\"\",((1+(+(+VLOOKUP(Y345,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y345-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8943789926229044}]
[1.4007936507936507,353,10.608531372980485,null,0.121892477649768,2.461549875323172E-3,1.0765032370372315E-2,-2.9033746165658635E-2,null,null,null,1.4007936507936507,353,5.9384416999046783,null,5.7828768197709102E-2,2.3824722215085657E-2,-1.618221016037737E-2,-6.0868632533706175E-3,null,null,null,4.4083050478549879,null,{"$f":"IF(W346=\"\",\"\",WORKDAY($B$3,M346,Feriados!$A$2:$A$1037))","v":"2025-01-15"},{"$f":"IF(Y346=\"\",\"\",((1+(+(+VLOOKUP(Y346,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y346-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8957218949814854}]
[1.4047619047619047,354,10.605491189267132,null,0.121892477649768,2.4551543885924405E-3,1.0744985370914475E-2,-2.9037705516603587E-2,null,null,null,1.4047619047619047,354,5.9333690630427887,null,5.7828768197709102E-2,2.3774939289133903E-2,-1.6173143077472366E-2,-6.0968737789427584E-3,null,null,null,4.4104347549296596,null,{"$f":"IF(W347=\"\",\"\",WORKDAY($B$3,M347,Feriados!$A$2:$A$1037))","v":"2025-01-16"},{"$f":"IF(Y347=\"\",\"\",((1+(+(+VLOOKUP(Y347,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y347-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8941378857165754}]
[1.4087301587301588,355,10.602475721315805,null,0.121892477649768,2.4487888217259585E-3,1.0724966743171966E-2,-2.9041476001507877E-2,null,null,null,1.4087301587301588,355,5.9283244279101757,null,5.7828768197709102E-2,2.3725324741770002E-2,-1.6163995318613955E-2,-6.1068533417633917E-3,null,null,null,4.4125603974663363,null,{"$f":"IF(W348=\"\",\"\",WORKDAY($B$3,M348,Feriados!$A$2:$A$1037))","v":"2025-01-17"},{"$f":"IF(Y348=\"\",\"\",((1+(+(+VLOOKUP(Y348,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y348-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8925628243938082}]
[1.4126984126984128,356,10.599484863988096,null,0.121892477649768,2.4424529895116275E-3,1.0704976857564594E-2,-2.9045058856963256E-2,null,null,null,1.4126984126984128,356,5.9233076308576242,null,5.7828768197709102E-2,2.3675877871253335E-2,-1.6154767749519624E-2,-6.1168020108665596E-3,null,null,null,4.4146820352579441,null,{"$f":"IF(W349=\"\",\"\",WORKDAY($B$3,M349,Feriados!$A$2:$A$1037))","v":"2025-01-20"},{"$f":"IF(Y349=\"\",\"\",((1+(+(+VLOOKUP(Y349,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y349-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8909966354076841}]
[1.4166666666666667,357,10.596518512217735,null,0.121892477649768,2.4361467080796961E-3,1.0685016077154203E-2,-2.9048455312824538E-2,null,null,null,1.4166666666666667,357,5.9183185092459043,null,5.7828768197709102E-2,2.3626597979117109E-2,-1.614546122922253E-2,-6.1267198551446392E-3,null,null,null,4.4167997272005932,null,{"$f":"IF(W350=\"\",\"\",WORKDAY($B$3,M350,Feriados!$A$2:$A$1037))","v":"2025-01-21"},{"$f":"IF(Y350=\"\",\"\",((1+(+(+VLOOKUP(Y350,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y350-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8894392440019132}]
[1.4206349206349207,358,10.593576561016054,null,0.121892477649768,2.4298697948920375E-3,1.0665084757744598E-2,-2.9051666592244101E-2,null,null,null,1.4206349206349207,358,5.9133569014393927,null,5.7828768197709102E-2,2.357748437015204E-2,-1.6136076610118663E-2,-6.1366069433485574E-3,null,null,null,4.4189135313046135,null,{"$f":"IF(W351=\"\",\"\",WORKDAY($B$3,M351,Feriados!$A$2:$A$1037))","v":"2025-01-22"},{"$f":"IF(Y351=\"\",\"\",((1+(+(+VLOOKUP(Y351,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y351-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8878905762578242}]
[1.4246031746031746,359,10.590658905477351,null,0.121892477649768,2.4236220687315181E-3,1.064518324798024E-2,-2.9054693911706255E-2,null,null,null,1.4246031746031746,359,5.9084226467997327,null,5.7828768197709102E-2,2.3528536352390026E-2,-1.6126614738013658E-2,-6.1464633440881369E-3,null,null,null,4.4210235047052571,null,{"$f":"IF(W352=\"\",\"\",WORKDAY($B$3,M352,Feriados!$A$2:$A$1037))","v":"2025-01-23"},{"$f":"IF(Y352=\"\",\"\",((1+(+(+VLOOKUP(Y352,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y352-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8863505590824188}]
[1.4285714285714286,360,10.587765440784175,null,0.121892477649768,2.4174033496914579E-3,1.0625311889443736E-2,-2.9057538481061438E-2,null,null,null,1.4285714285714286,360,5.90351558567954,null,5.7828768197709102E-2,2.3479753237087998E-2,-1.6117076452169345E-2,-6.1562891258323486E-3,null,null,null,4.4231297036734452,null,{"$f":"IF(W353=\"\",\"\",WORKDAY($B$3,M353,Feriados!$A$2:$A$1037))","v":"2025-01-24"},{"$f":"IF(Y353=\"\",\"\",((1+(+(+VLOOKUP(Y353,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y353-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8848191201970694}]
[1.4325396825396826,361,10.584896062212511,null,0.121892477649768,2.4112134591651787E-3,1.0605471016752141E-2,-2.9060201503560215E-2,null,null,null,1.4325396825396826,361,5.898635559416137,null,5.7828768197709102E-2,2.343113433871178E-2,-1.6107462585349938E-2,-6.1660843569095692E-3,null,null,null,4.4252321836262709,null,{"$f":"IF(W354=\"\",\"\",WORKDAY($B$3,M354,Feriados!$A$2:$A$1037))","v":"2025-01-27"},{"$f":"IF(Y354=\"\",\"\",((1+(+(+VLOOKUP(Y354,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y354-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8832961881261063}]
[1.4365079365079365,362,10.582050665136858,null,0.121892477649768,2.4050522198356427E-3,1.0585660957652071E-2,-2.9062684175887143E-2,null,null,null,1.4365079365079365,362,5.893782410325338,null,5.7828768197709102E-2,2.3382678974920103E-2,-1.6097773963867915E-2,-6.175849105507919E-3,null,null,null,4.4273309991374798,null,{"$f":"IF(W355=\"\",\"\",WORKDAY($B$3,M355,Feriados!$A$2:$A$1037))","v":"2025-01-28"},{"$f":"IF(Y355=\"\",\"\",((1+(+(+VLOOKUP(Y355,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y355-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8817816921856707}]
[1.4404761904761905,363,10.579229145035239,null,0.121892477649768,2.3989194556651807E-3,1.0565882033113658E-2,-2.9064987688194443E-2,null,null,null,1.4404761904761905,363,5.8889559816952639,null,5.7828768197709102E-2,2.3334386466548618E-2,-1.6088011407629617E-2,-6.1855834396754728E-3,null,null,null,4.4294262039478172,null,{"$f":"IF(W356=\"\",\"\",WORKDAY($B$3,M356,Feriados!$A$2:$A$1037))","v":"2025-01-29"},{"$f":"IF(Y356=\"\",\"\",((1+(+(+VLOOKUP(Y356,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y356-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8802755624729457}]
[1.4444444444444444,364,10.576431397494114,null,0.121892477649768,2.3928149918853014E-3,1.0546134557423328E-2,-2.9067113224135504E-2,null,null,null,1.4444444444444444,364,5.8841561177802095,null,5.7828768197709102E-2,2.3286256137594077E-2,-1.6078175730180493E-2,-6.1952874273205911E-3,null,null,null,4.4315178509752196,null,{"$f":"IF(W357=\"\",\"\",WORKDAY($B$3,M357,Feriados!$A$2:$A$1037))","v":"2025-01-30"},{"$f":"IF(Y357=\"\",\"\",((1+(+(+VLOOKUP(Y357,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y357-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8787777298551651}]
[1.4484126984126984,365,10.573657318213181,null,0.121892477649768,2.3867386549865956E-3,1.0526418838275486E-2,-2.9069061960898254E-2,null,null,null,1.4484126984126984,365,5.8793826637945417,null,5.7828768197709102E-2,2.3238287315198544E-2,-1.6068267738750055E-2,-6.2049611362121676E-3,null,null,null,4.4336059923249183,null,{"$f":"IF(W358=\"\",\"\",WORKDAY($B$3,M358,Feriados!$A$2:$A$1037))","v":"2025-01-31"},{"$f":"IF(Y358=\"\",\"\",((1+(+(+VLOOKUP(Y358,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y358-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8772881259592218}]
[1.4523809523809523,366,10.570906803010145,null,0.121892477649768,2.3806902727087202E-3,1.050673517686302E-2,-2.9070835069238302E-2,null,null,null,1.4523809523809523,366,5.874635465906632,null,5.7828768197709102E-2,2.3190479329633713E-2,-1.6058288234296569E-2,-6.2146046339799201E-3,null,null,null,4.4356906792994755,null,{"$f":"IF(W359=\"\",\"\",WORKDAY($B$3,M359,Feriados!$A$2:$A$1037))","v":"2025-02-03"},{"$f":"IF(Y359=\"\",\"\",((1+(+(+VLOOKUP(Y359,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y359-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8758066831611648}]
[1.4563492063492063,367,10.568179747825326,null,0.121892477649768,2.3746696740304689E-3,1.0487083867966736E-2,-2.9072433713511963E-2,null,null,null,1.4563492063492063,367,5.8699143712328361,null,5.7828768197709102E-2,2.3142831514285284E-2,-1.604823801155136E-2,-6.2242179881146541E-3,null,null,null,4.4377719624085321,null,{"$f":"IF(W360=\"\",\"\",WORKDAY($B$3,M360,Feriados!$A$2:$A$1037))","v":"2025-02-04"},{"$f":"IF(Y360=\"\",\"\",((1+(+(+VLOOKUP(Y360,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y360-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.87433333457603}]
[1.4603174603174602,368,10.565476048726246,null,0.121892477649768,2.3686766891599276E-3,1.0467465200043659E-2,-2.9073859051709124E-2,null,null,null,1.4603174603174602,368,5.8652192278315116,null,5.7828768197709102E-2,2.3095343205637442E-2,-1.6038117859062884E-2,-6.233801265968549E-3,null,null,null,4.439849891378711,null,{"$f":"IF(W361=\"\",\"\",WORKDAY($B$3,M361,Feriados!$A$2:$A$1037))","v":"2025-02-05"},{"$f":"IF(Y361=\"\",\"\",((1+(+(+VLOOKUP(Y361,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y361-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8728680140477367}]
[1.4642857142857142,369,10.562795601912111,null,0.121892477649768,2.3627111495247151E-3,1.0447879455314286E-2,-2.9075112235485895E-2,null,null,null,1.4642857142857142,369,5.8605498846970638,null,5.7828768197709102E-2,2.3048013743257427E-2,-1.6027928559240474E-2,-6.2433545347554305E-3,null,null,null,4.4419245151633202,null,{"$f":"IF(W362=\"\",\"\",WORKDAY($B$3,M362,Feriados!$A$2:$A$1037))","v":"2025-02-06"},{"$f":"IF(Y362=\"\",\"\",((1+(+(+VLOOKUP(Y362,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y362-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8714106561391404}]
[1.4682539682539681,370,10.560138303718185,null,0.121892477649768,2.3567728877623008E-3,1.0428326909848724E-2,-2.9076194410197164E-2,null,null,null,1.4682539682539681,370,5.855906191754042,null,5.7828768197709102E-2,2.3000842469780146E-2,-1.6017670888397784E-2,-6.2528778615510497E-3,null,null,null,4.4439958819516345,null,{"$f":"IF(W363=\"\",\"\",WORKDAY($B$3,M363,Feriados!$A$2:$A$1037))","v":"2025-02-07"},{"$f":"IF(Y363=\"\",\"\",((1+(+(+VLOOKUP(Y363,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y363-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8699611961223956}]
[1.4722222222222223,371,10.557504050620127,null,0.121892477649768,2.3508617377104102E-3,1.0408807833651789E-2,-2.9077106714928923E-2,null,null,null,1.4722222222222223,371,5.8512879998512703,null,5.7828768197709102E-2,2.2953828730892894E-2,-1.6007345616795943E-2,-6.2623713132933514E-3,null,null,null,4.4460640391786876,null,{"$f":"IF(W364=\"\",\"\",WORKDAY($B$3,M364,Feriados!$A$2:$A$1037))","v":"2025-02-10"},{"$f":"IF(Y364=\"\",\"\",((1+(+(+VLOOKUP(Y364,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y364-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.868519569969342}]
[1.4761904761904763,372,10.554892739238209,null,0.121892477649768,2.3449775343975113E-3,1.0389322490747059E-2,-2.9077850282530487E-2,null,null,null,1.4761904761904763,372,5.8466951607560071,null,5.7828768197709102E-2,2.2906971875320155E-2,-1.5996953508686435E-2,-6.2718349567827368E-3,null,null,null,4.4481290335343759,null,{"$f":"IF(W365=\"\",\"\",WORKDAY($B$3,M365,Feriados!$A$2:$A$1037))","v":"2025-02-11"},{"$f":"IF(Y365=\"\",\"\",((1+(+(+VLOOKUP(Y365,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y365-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8670857143420001}]
[1.4801587301587302,373,10.552304266341475,null,0.121892477649768,2.3391201140333779E-3,1.0369871139259881E-2,-2.9078426239646508E-2,null,null,null,1.4801587301587302,373,5.8421275271481568,null,5.7828768197709102E-2,2.2860271254808461E-2,-1.598649532235363E-2,-6.2812688586823652E-3,null,null,null,4.45019091097274,null,{"$f":"IF(W366=\"\",\"\",WORKDAY($B$3,M366,Feriados!$A$2:$A$1037))","v":"2025-02-12"},{"$f":"IF(Y366=\"\",\"\",((1+(+(+VLOOKUP(Y366,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y366-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8656595665833793}]
[1.4841269841269842,374,10.549738528851819,null,0.121892477649768,2.3332893139997326E-3,1.0350454031499343E-2,-2.9078835706748889E-2,null,null,null,1.4841269841269842,374,5.8375849526144972,null,5.7828768197709102E-2,2.2813726224111375E-2,-1.5975971810157107E-2,-6.2906730855183963E-3,null,null,null,4.4522497167211794,null,{"$f":"IF(W367=\"\",\"\",WORKDAY($B$3,M367,Feriados!$A$2:$A$1037))","v":"2025-02-13"},{"$f":"IF(Y367=\"\",\"\",((1+(+(+VLOOKUP(Y367,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y367-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8642410647082626}]
[1.4880952380952381,375,10.547195423847979,null,0.121892477649768,2.3274849728409769E-3,1.0331071414039267E-2,-2.9079079798168459E-2,null,null,null,1.4880952380952381,375,5.8330672916429647,null,5.7828768197709102E-2,2.2767336140974481E-2,-1.5965383718573627E-2,-6.300047703680302E-3,null,null,null,4.4543054952894456,null,{"$f":"IF(W368=\"\",\"\",WORKDAY($B$3,M368,Feriados!$A$2:$A$1037))","v":"2025-02-14"},{"$f":"IF(Y368=\"\",\"\",((1+(+(+VLOOKUP(Y368,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y368-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8628301473943916}]
[1.4920634920634921,376,10.544674848569462,null,0.121892477649768,2.3217069302549904E-3,1.0311723527798168E-2,-2.9079159622126542E-2,null,null,null,1.4920634920634921,376,5.8285743996169721,null,5.7828768197709102E-2,2.272110036612052E-2,-1.5954731788238821E-2,-6.3093927794210724E-3,null,null,null,4.4563582904784571,null,{"$f":"IF(W369=\"\",\"\",WORKDAY($B$3,M369,Feriados!$A$2:$A$1037))","v":"2025-02-17"},{"$f":"IF(Y369=\"\",\"\",((1+(+(+VLOOKUP(Y369,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y369-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8614267539734515}]
[1.496031746031746,377,10.542176700420388,null,0.121892477649768,2.315955027084011E-3,1.0292410608118236E-2,-2.9079076280766378E-2,null,null,null,1.496031746031746,377,5.8241061328097485,null,5.7828768197709102E-2,2.2675018263234582E-2,-1.5944016753988648E-2,-6.3187083788575557E-3,null,null,null,4.4584081453893365,null,{"$f":"IF(W370=\"\",\"\",WORKDAY($B$3,M370,Feriados!$A$2:$A$1037))","v":"2025-02-18"},{"$f":"IF(Y370=\"\",\"\",((1+(+(+VLOOKUP(Y370,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y370-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8686904047942283}]
[1.5,378,10.539700876973258,null,0.121892477649768,2.3102291053055937E-3,1.0273132884843352E-2,-2.9078830870184359E-2,null,null,null,1.5,378,5.8196623483787242,null,5.7828768197709102E-2,2.2629089198949338E-2,-1.5933239344900495E-2,-6.3279945679706922E-3,null,null,null,4.4604551024319816,null,{"$f":"IF(W371=\"\",\"\",WORKDAY($B$3,M371,Feriados!$A$2:$A$1037))","v":"2025-02-19"},{"$f":"IF(Y371=\"\",\"\",((1+(+(+VLOOKUP(Y371,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y371-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8759161275660148}]
[1.503968253968254,379,10.537247275972668,null,0.121892477649768,2.304529008023646E-3,1.0253890582396114E-2,-2.907842448046109E-2,null,null,null,1.503968253968254,379,5.815242904359966,null,5.7828768197709102E-2,2.2583312542830417E-2,-1.592240028433407E-2,-6.3372514126057884E-3,null,null,null,4.462499203333703,null,{"$f":"IF(W372=\"\",\"\",WORKDAY($B$3,M372,Feriados!$A$2:$A$1037))","v":"2025-02-20"},{"$f":"IF(Y372=\"\",\"\",((1+(+(+VLOOKUP(Y372,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y372-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8831042185668574}]
[1.5079365079365079,380,10.534815795338911,null,0.121892477649768,2.298854579459535E-3,1.0234683919853934E-2,-2.9077858195692363E-2,null,null,null,1.5079365079365079,380,5.8108476596626142,null,5.7828768197709102E-2,2.2537687667361805E-2,-1.5911500289971969E-2,-6.346478978472795E-3,null,null,null,4.4645404891479279,null,{"$f":"IF(W373=\"\",\"\",WORKDAY($B$3,M373,Feriados!$A$2:$A$1037))","v":"2025-02-21"},{"$f":"IF(Y373=\"\",\"\",((1+(+(+VLOOKUP(Y373,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y373-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8902549709971757}]
[1.5119047619047619,381,10.532406333171554,null,0.121892477649768,2.293205664943274E-3,1.0215513111024184E-2,-2.9077133094019908E-2,null,null,null,1.5119047619047619,381,5.8064764740633903,null,5.7828768197709102E-2,2.2492213947931345E-2,-1.5900540073859982E-2,-6.3556773311465621E-3,null,null,null,4.4665790002624828,null,{"$f":"IF(W374=\"\",\"\",WORKDAY($B$3,M374,Feriados!$A$2:$A$1037))","v":"2025-02-24"},{"$f":"IF(Y374=\"\",\"\",((1+(+(+VLOOKUP(Y374,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y374-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8973686750194858}]
[1.5158730158730158,382,10.530018787752915,null,0.121892477649768,2.2875821109047826E-3,1.0196378364518394E-2,-2.9076250247662031E-2,null,null,null,1.5158730158730158,382,5.8021292082011158,null,5.7828768197709102E-2,2.2446890762816293E-2,-1.5889520342447113E-2,-6.364846536067119E-3,null,null,null,4.4686147764078532,null,{"$f":"IF(W375=\"\",\"\",WORKDAY($B$3,M375,Feriados!$A$2:$A$1037))","v":"2025-02-25"},{"$f":"IF(Y375=\"\",\"\",((1+(+(+VLOOKUP(Y375,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y375-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9044456177978804}]
[1.5198412698412698,383,10.52765305755147,null,0.121892477649768,2.2819837648652159E-3,1.017727988382555E-2,-2.9075210722944056E-2,null,null,null,1.5198412698412698,383,5.7978057235712797,null,5.7828768197709102E-2,2.2401717493168979E-2,-1.5878441796625346E-2,-6.3739866585399464E-3,null,null,null,4.4706478566657326,null,{"$f":"IF(W376=\"\",\"\",WORKDAY($B$3,M376,Feriados!$A$2:$A$1037))","v":"2025-02-26"},{"$f":"IF(Y376=\"\",\"\",((1+(+(+VLOOKUP(Y376,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y376-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.911486083536353}]
[1.5238095238095237,384,10.525309041225213,null,0.121892477649768,2.276410475428375E-3,1.0158217867384476E-2,-2.907401558032871E-2,null,null,null,1.5238095238095237,384,5.7935058825206251,null,5.7828768197709102E-2,2.235669352300252E-2,-1.5867305131769146E-2,-6.3830977637362183E-3,null,null,null,4.4726782794768605,null,{"$f":"IF(W377=\"\",\"\",WORKDAY($B$3,M377,Feriados!$A$2:$A$1037))","v":"2025-02-27"},{"$f":"IF(Y377=\"\",\"\",((1+(+(+VLOOKUP(Y377,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y377-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.918490353517079}]
[1.5277777777777777,385,10.522986637624927,null,0.121892477649768,2.270862092272184E-3,1.0139192508655314E-2,-2.9072665874446221E-2,null,null,null,1.5277777777777777,385,5.7892295482417957,null,5.7828768197709102E-2,2.2311818239176603E-2,-1.5856111037774644E-2,-6.3921799166931021E-3,null,null,null,4.4747060826494156,null,{"$f":"IF(W378=\"\",\"\",WORKDAY($B$3,M378,Feriados!$A$2:$A$1037))","v":"2025-02-28"},{"$f":"IF(Y378=\"\",\"\",((1+(+(+VLOOKUP(Y378,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y378-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9254587061377633}]
[1.5317460317460319,386,10.520685745797401,null,0.121892477649768,2.2653384661402388E-3,1.0120203996190116E-2,-2.9071162654124353E-2,null,null,null,1.5317460317460319,386,5.7849765847679873,null,5.7828768197709102E-2,2.2267091031383367E-2,-1.5844860199098604E-2,-6.4012331823140017E-3,null,null,null,4.4767313033666767,null,{"$f":"IF(W379=\"\",\"\",WORKDAY($B$3,M379,Feriados!$A$2:$A$1037))","v":"2025-03-05"},{"$f":"IF(Y379=\"\",\"\",((1+(+(+VLOOKUP(Y379,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y379-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9323914169484997}]
[1.5357142857142858,387,10.518406264988565,null,0.121892477649768,2.2598394488334297E-3,1.0101252513702551E-2,-2.9069506962418321E-2,null,null,null,1.5357142857142858,387,5.7807468569676503,null,5.7828768197709102E-2,2.2222511292133342E-2,-1.5833553294797114E-2,-6.4102576253688287E-3,null,null,null,4.4787539781950825,null,{"$f":"IF(W380=\"\",\"\",WORKDAY($B$3,M380,Feriados!$A$2:$A$1037))","v":"2025-03-06"},{"$f":"IF(Y380=\"\",\"\",((1+(+(+VLOOKUP(Y380,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y380-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9392887586881642}]
[1.5396825396825398,388,10.516148094646597,null,0.121892477649768,2.2543648932016342E-3,1.008233824013677E-2,-2.906769983664044E-2,null,null,null,1.5396825396825398,388,5.7765402305392284,null,5.7828768197709102E-2,2.2178078416741454E-2,-1.5822190998563988E-2,-6.4192533104942872E-3,null,null,null,4.48077414309207,null,{"$f":"IF(W381=\"\",\"\",WORKDAY($B$3,M381,Feriados!$A$2:$A$1037))","v":"2025-03-07"},{"$f":"IF(Y381=\"\",\"\",((1+(+(+VLOOKUP(Y381,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y381-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9461510013201195}]
[1.5436507936507937,389,10.513911134424911,null,0.121892477649768,2.2489146531354774E-3,1.006346134973537E-2,-2.9065742308389739E-2,null,null,null,1.5436507936507937,389,5.7723565720059193,null,5.7828768197709102E-2,2.2133791803313121E-2,-1.5810773978768941E-2,-6.4282203021940867E-3,null,null,null,4.4827918334135797,null,{"$f":"IF(W382=\"\",\"\",WORKDAY($B$3,M382,Feriados!$A$2:$A$1037))","v":"2025-03-10"},{"$f":"IF(Y382=\"\",\"\",((1+(+(+VLOOKUP(Y382,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y382-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9529784120674316}]
[1.5476190476190477,390,10.511695284185135,null,0.121892477649768,2.2434885835581628E-3,1.0044622012106558E-2,-2.9063635403581374E-2,null,null,null,1.5476190476190477,390,5.7681957487104762,null,5.7828768197709102E-2,2.2089650852730396E-2,-1.5799302898495467E-2,-6.4371586648392758E-3,null,null,null,4.4848070839220044,null,{"$f":"IF(W383=\"\",\"\",WORKDAY($B$3,M383,Feriados!$A$2:$A$1037))","v":"2025-03-11"},{"$f":"IF(Y383=\"\",\"\",((1+(+(+VLOOKUP(Y383,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y383-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9597712554474862}]
[1.5515873015873016,391,10.509500443999997,null,0.121892477649768,2.2380865404173756E-3,1.0025820392290444E-2,-2.9061380142475869E-2,null,null,null,1.5515873015873016,391,5.7640576288100389,null,5.7828768197709102E-2,2.2045654968638227E-2,-1.5787778415578491E-2,-6.446068462668441E-3,null,null,null,4.4868199287933619,null,{"$f":"IF(W384=\"\",\"\",WORKDAY($B$3,M384,Feriados!$A$2:$A$1037))","v":"2025-03-12"},{"$f":"IF(Y384=\"\",\"\",((1+(+(+VLOOKUP(Y384,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y384-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9665297933063615}]
[1.5555555555555556,392,10.507326514156146,null,0.121892477649768,2.2327083806772453E-3,1.000705665082452E-2,-2.9058977539708319E-2,null,null,null,1.5555555555555556,392,5.7599420812710047,null,5.7828768197709102E-2,2.2001803557430734E-2,-1.5776201182641756E-2,-6.4549497597880248E-3,null,null,null,4.4888304016250657,null,{"$f":"IF(W385=\"\",\"\",WORKDAY($B$3,M385,Feriados!$A$2:$A$1037))","v":"2025-03-13"},{"$f":"IF(Y385=\"\",\"\",((1+(+(+VLOOKUP(Y385,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y385-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.973254284852179}]
[1.5595238095238095,393,10.505173395156939,null,0.121892477649768,2.2273539623103859E-3,9.9883309438083163E-3,-2.90564286043173E-2,null,null,null,1.5595238095238095,393,5.7558489758639215,null,5.7828768197709102E-2,2.1958096028237589E-2,-1.5764571847134933E-2,-6.4638026201725403E-3,null,null,null,4.4908385354430091,null,{"$f":"IF(W386=\"\",\"\",WORKDAY($B$3,M386,Feriados!$A$2:$A$1037))","v":"2025-03-14"},{"$f":"IF(Y386=\"\",\"\",((1+(+(+VLOOKUP(Y386,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y386-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9799449866884329}]
[1.5634920634920635,394,10.503040987725152,null,0.121892477649768,2.2220231442899954E-3,9.969643422967257E-3,-2.9053734339773735E-2,null,null,null,1.5634920634920635,394,5.7517781831584198,null,5.7828768197709102E-2,2.1914531792910481E-2,-1.5752891051370514E-2,-6.4726271076648752E-3,null,null,null,4.4928443627091585,null,{"$f":"IF(W387=\"\",\"\",WORKDAY($B$3,M387,Feriados!$A$2:$A$1037))","v":"2025-03-17"},{"$f":"IF(Y387=\"\",\"\",((1+(+(+VLOOKUP(Y387,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y387-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9866021528465856}]
[1.5674603174603174,395,10.500929192805614,null,0.121892477649768,2.2167157865820245E-3,9.9509942357157086E-3,-2.905089574400958E-2,null,null,null,1.5674603174603174,395,5.7477295745181776,null,5.7828768197709102E-2,2.1871110266009602E-2,-1.5741159432560412E-2,-6.4814232859765177E-3,null,null,null,4.4948479153284815,null,{"$f":"IF(W388=\"\",\"\",WORKDAY($B$3,M388,Feriados!$A$2:$A$1037))","v":"2025-03-18"},{"$f":"IF(Y388=\"\",\"\",((1+(+(+VLOOKUP(Y388,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y388-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9889221000335651}]
[1.5714285714285714,396,10.498837911567826,null,0.121892477649768,2.2114317501374125E-3,9.9323835252192478E-3,-2.9047913809446425E-2,null,null,null,1.5714285714285714,396,5.7437030220959144,null,5.7828768197709102E-2,2.1827830864790239E-2,-1.5729377622852342E-2,-6.4901912186878432E-3,null,null,null,4.4968492246562297,null,{"$f":"IF(W389=\"\",\"\",WORKDAY($B$3,M389,Feriados!$A$2:$A$1037))","v":"2025-03-19"},{"$f":"IF(Y389=\"\",\"\",((1+(+(+VLOOKUP(Y389,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y389-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9912303816822536}]
[1.5753968253968254,397,10.496767045408475,null,0.121892477649768,2.2061708968843861E-3,9.9138114304561445E-3,-2.9044789523023782E-2,null,null,null,1.5753968253968254,397,5.7396983988284243,null,5.7828768197709102E-2,2.1784693009189442E-2,-1.571754624936595E-2,-6.4989309692483638E-3,null,null,null,4.4988483215049113,null,{"$f":"IF(W390=\"\",\"\",WORKDAY($B$3,M390,Feriados!$A$2:$A$1037))","v":"2025-03-20"},{"$f":"IF(Y390=\"\",\"\",((1+(+(+VLOOKUP(Y390,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y390-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9935270855593119}]
[1.5793650793650793,398,10.49471649595394,null,0.121892477649768,2.2009330897208202E-3,9.8952780862780684E-3,-2.9041523866227492E-2,null,null,null,1.5793650793650793,398,5.7357155784316181,null,5.7828768197709102E-2,2.1741696121812756E-2,-1.5705665934228688E-2,-6.5076426009769905E-3,null,null,null,4.5008452361513074,null,{"$f":"IF(W391=\"\",\"\",WORKDAY($B$3,M391,Feriados!$A$2:$A$1037))","v":"2025-03-21"},{"$f":"IF(Y391=\"\",\"\",((1+(+(+VLOOKUP(Y391,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y391-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9958122985531253}]
[1.5833333333333333,399,10.492686165062699,null,0.121892477649768,2.1957181925066713E-3,9.87678362347005E-3,-2.9038117815117736E-2,null,null,null,1.5833333333333333,399,5.7317544353956347,null,5.7828768197709102E-2,2.169883962792098E-2,-1.5693737294611439E-2,-6.5163261770622826E-3,null,null,null,4.5028399983432443,null,{"$f":"IF(W392=\"\",\"\",WORKDAY($B$3,M392,Feriados!$A$2:$A$1037))","v":"2025-03-24"},{"$f":"IF(Y392=\"\",\"\",((1+(+(+VLOOKUP(Y392,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y392-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9980861066848394}]
[1.5873015873015872,400,10.490675954827703,null,0.121892477649768,2.1905260700564645E-3,9.8583281688096828E-3,-2.9034572340357112E-2,null,null,null,1.5873015873015872,400,5.7278148449799531,null,5.7828768197709102E-2,2.1656122955417061E-2,-1.5681760942763901E-2,-6.5249817605627361E-3,null,null,null,4.5048326373066105,null,{"$f":"IF(W393=\"\",\"\",WORKDAY($B$3,M393,Feriados!$A$2:$A$1037))","v":"2025-03-25"},{"$f":"IF(Y393=\"\",\"\",((1+(+(+VLOOKUP(Y393,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y393-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0003485951191742}]
[1.5912698412698412,401,10.488685767578703,null,0.121892477649768,2.1853565881318499E-3,9.8399118451255596E-3,-2.903088840723838E-2,null,null,null,1.5912698412698412,401,5.7238966832085358,null,5.7828768197709102E-2,2.1613545534833009E-2,-1.5669737486049742E-2,-6.5336094144070036E-3,null,null,null,4.5068231817517956,null,{"$f":"IF(W394=\"\",\"\",WORKDAY($B$3,M394,Feriados!$A$2:$A$1037))","v":"2025-03-26"},{"$f":"IF(Y394=\"\",\"\",((1+(+(+VLOOKUP(Y394,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y394-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0025998481749037}]
[1.5952380952380953,402,10.486715505884501,null,0.121892477649768,2.1802096134342186E-3,9.8215347713550265E-3,-2.9027066975712258E-2,null,null,null,1.5952380952380953,402,5.7199998268650321,null,5.7828768197709102E-2,2.1571106799316897E-2,-1.56576675269815E-2,-6.5422092013941767E-3,null,null,null,4.5088116598806183,null,{"$f":"IF(W395=\"\",\"\",WORKDAY($B$3,M395,Feriados!$A$2:$A$1037))","v":"2025-03-27"},{"$f":"IF(Y395=\"\",\"\",((1+(+(+VLOOKUP(Y395,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y395-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0048399493355813}]
[1.5992063492063493,403,10.484765072555161,null,0.121892477649768,2.1750850135973799E-3,9.803197062601153E-3,-2.902310900041492E-2,null,null,null,1.5992063492063493,403,5.7161241534879723,null,5.7828768197709102E-2,2.1528806184619945E-2,-1.564555166325526E-2,-6.5507811841940536E-3,null,null,null,4.510798099392721,null,{"$f":"IF(W396=\"\",\"\",WORKDAY($B$3,M396,Feriados!$A$2:$A$1037))","v":"2025-03-28"},{"$f":"IF(Y396=\"\",\"\",((1+(+(+VLOOKUP(Y396,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y396-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0070689812596427}]
[1.6031746031746033,404,10.482834370644186,null,0.121892477649768,2.1699826571803024E-3,9.7848988301890236E-3,-2.9019015430695454E-2,null,null,null,1.6031746031746033,404,5.7122695413660294,null,5.7828768197709102E-2,2.1486643129083619E-2,-1.5633390487785073E-2,-6.5593254253473532E-3,null,null,null,4.5127825274921429,null,{"$f":"IF(W397=\"\",\"\",WORKDAY($B$3,M397,Feriados!$A$2:$A$1037))","v":"2025-03-31"},{"$f":"IF(Y397=\"\",\"\",((1+(+(+VLOOKUP(Y397,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y397-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0092870257906199}]
[1.6071428571428572,405,10.480923303450606,null,0.121892477649768,2.1649024136599134E-3,9.7666401817213012E-3,-2.9014787210643159E-2,null,null,null,1.6071428571428572,405,5.708435869533278,null,5.7828768197709102E-2,2.1444617073626854E-2,-1.5621184588737149E-2,-6.567841987266022E-3,null,null,null,4.5147649708937143,null,{"$f":"IF(W398=\"\",\"\",WORKDAY($B$3,M398,Feriados!$A$2:$A$1037))","v":"2025-04-01"},{"$f":"IF(Y398=\"\",\"\",((1+(+(+VLOOKUP(Y398,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y398-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0114941639673107}]
[{"$f":"B399/252","v":1.6111111111111112},406,{"$f":"SUM(E399:H399)*100","v":10.479031774521038},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A399))/($I$4*A399))","v":2.159844153423959E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A399))/($I$4*A399))-EXP(-1*$I$4*A399)))","v":9.7484212211331051E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A399))/($J$4*A399))-EXP(-1*$J$4*A399)))","v":-2.9010425279114689E-2},null,null,null,{"$f":"M399/252","v":1.6111111111111112},406,{"$f":"SUM(P399:S399)*100","v":5.7046230177645132},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L399))/($T$4*L399))","v":2.1402727461733318E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L399))/($T$4*L399))-EXP(-1*$T$4*L399)))","v":-1.560893454956383E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L399))/($U$4*L399))-EXP(-1*$U$4*L399)))","v":-6.5763309322334545E-3},null,null,null,{"$f":"IF(N399=\"\",\"\",(((1+C399/100)/(1+N399/100))-1)*100)","v":4.5167454558294517},null,{"$f":"IF(W399=\"\",\"\",WORKDAY($B$3,M399,Feriados!$A$2:$A$1037))","v":"2025-04-02"},{"$f":"IF(Y399=\"\",\"\",((1+(+(+VLOOKUP(Y399,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y399-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0136904760333492}]
[1.6150793650793651,{"$f":"+B399+1","v":407},10.477159687651708,null,0.121892477649768,2.1548077477639253E-3,9.730242048746186E-3,-2.9005930569761036E-2,null,null,null,1.6150793650793651,{"$f":"+M399+1","v":407},5.7008308665705787,null,5.7828768197709102E-2,2.1360973739438748E-2,-1.5596640949037307E-2,-6.5847923224047703E-3,null,null,null,4.5187240080547975,null,{"$f":"IF(W400=\"\",\"\",WORKDAY($B$3,M400,Feriados!$A$2:$A$1037))","v":"2025-04-03"},{"$f":"IF(Y400=\"\",\"\",((1+(+(+VLOOKUP(Y400,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y400-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.015876041447286}]
[1.6190476190476191,408,10.475306946890395,null,0.121892477649768,2.1497930688680156E-3,9.7121027613224168E-3,-2.9001304011054496E-2,null,null,null,1.6190476190476191,408,5.6970592971937242,null,5.7828768197709102E-2,2.1319355355318318E-2,-1.5584304361283123E-2,-6.5932262198070551E-3,null,null,null,4.5207006528549032,null,{"$f":"IF(W401=\"\",\"\",WORKDAY($B$3,M401,Feriados!$A$2:$A$1037))","v":"2025-04-04"},{"$f":"IF(Y401=\"\",\"\",((1+(+(+VLOOKUP(Y401,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y401-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0180509388918484}]
[1.623015873015873,409,10.47347345653835,null,0.121892477649768,2.14479998981419E-3,9.6940034521166181E-3,-2.8996546526315323E-2,null,null,null,1.623015873015873,409,5.6933081916030197,null,5.7828768197709102E-2,2.1277871760474142E-2,-1.5571925355813435E-2,-6.6016326863396167E-3,null,null,null,4.5226754150506254,null,{"$f":"IF(W402=\"\",\"\",WORKDAY($B$3,M402,Feriados!$A$2:$A$1037))","v":"2025-04-07"},{"$f":"IF(Y402=\"\",\"\",((1+(+(+VLOOKUP(Y402,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y402-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0202152462836427}]
[1.626984126984127,410,10.471659121152154,null,0.121892477649768,2.1398283845632583E-3,9.6759442109287056E-3,-2.8991659033738411E-2,null,null,null,1.626984126984127,410,5.6895774324897568,null,5.7828768197709102E-2,2.1236522408522789E-2,-1.5559504497560077E-2,-6.6100117837742467E-3,null,null,null,4.5246483190047648,null,{"$f":"IF(W403=\"\",\"\",WORKDAY($B$3,M403,Feriados!$A$2:$A$1037))","v":"2025-04-08"},{"$f":"IF(Y403=\"\",\"\",((1+(+(+VLOOKUP(Y403,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y403-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0223690407822144}]
[1.6309523809523809,411,10.469863845545547,null,0.121892477649768,2.1348781279520372E-3,9.6579251241551839E-3,-2.8986642446419748E-2,null,null,null,1.6309523809523809,411,5.6858669032629168,null,5.7828768197709102E-2,2.1195306755582864E-2,-1.5547042346907335E-2,-6.6183635737554793E-3,null,null,null,4.5266193886279726,null,{"$f":"IF(W404=\"\",\"\",WORKDAY($B$3,M404,Feriados!$A$2:$A$1037))","v":"2025-04-09"},{"$f":"IF(Y404=\"\",\"\",((1+(+(+VLOOKUP(Y404,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y404-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0245123987994624}]
[1.6349206349206349,412,10.468087534791179,null,0.121892477649768,2.129949095686558E-3,9.6399462748399806E-3,-2.8981497672382756E-2,null,null,null,1.6349206349206349,412,5.6821764880446368,null,5.7828768197709102E-2,2.1154224260262675E-2,-1.553453945972458E-2,-6.6266881178008242E-3,null,null,null,4.5285886473846126,null,{"$f":"IF(W405=\"\",\"\",WORKDAY($B$3,M405,Feriados!$A$2:$A$1037))","v":"2025-04-10"},{"$f":"IF(Y405=\"\",\"\",((1+(+(+VLOOKUP(Y405,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y405-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0266453960085213}]
[1.6388888888888888,413,10.466330094222345,null,0.121892477649768,2.1250411643353329E-3,9.6220077427246579E-3,-2.8976225614604521E-2,null,null,null,1.6388888888888888,413,5.6785060716657432,null,5.7828768197709102E-2,2.1113274383647945E-2,-1.5521996387398597E-2,-6.6349854773010237E-3,null,null,null,4.5305561182988008,null,{"$f":"IF(W406=\"\",\"\",WORKDAY($B$3,M406,Feriados!$A$2:$A$1037))","v":"2025-04-11"},{"$f":"IF(Y406=\"\",\"\",((1+(+(+VLOOKUP(Y406,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y406-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0287681073526649}]
[1.6428571428571428,414,10.464591429434671,null,0.121892477649768,2.1201542113226802E-3,9.604109604297955E-3,-2.8970827171041904E-2,null,null,null,1.6428571428571428,414,5.6748555396612623,null,5.7828768197709102E-2,2.107245658928962E-2,-1.5509413676865766E-2,-6.6432557135203277E-3,null,null,null,4.5325218239600451,null,{"$f":"IF(W407=\"\",\"\",WORKDAY($B$3,M407,Feriados!$A$2:$A$1037))","v":"2025-04-14"},{"$f":"IF(Y407=\"\",\"\",((1+(+(+VLOOKUP(Y407,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y407-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0308806070541436}]
[1.6468253968253967,415,10.462871446287744,null,0.121892477649768,2.1152881149221017E-3,9.586251932844729E-3,-2.8965303234657402E-2,null,null,null,1.6468253968253967,415,5.6712247782660095,null,5.7828768197709102E-2,2.1031770343191685E-2,-1.5496791870643963E-2,-6.6514988875967258E-3,null,null,null,4.5344857865291521,null,{"$f":"IF(W408=\"\",\"\",WORKDAY($B$3,M408,Feriados!$A$2:$A$1037))","v":"2025-04-15"},{"$f":"IF(Y408=\"\",\"\",((1+(+(+VLOOKUP(Y408,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y408-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0329829686228447}]
[1.6507936507936507,416,10.461170050906688,null,0.121892477649768,2.1104427542497149E-3,9.5684347984942627E-3,-2.8959654693445108E-2,null,null,null,1.6507936507936507,416,5.6676136744101742,null,5.7828768197709102E-2,2.0991215113799106E-2,-1.5484131506864266E-2,-6.6597150605421911E-3,null,null,null,4.5364480277436225,null,{"$f":"IF(W409=\"\",\"\",WORKDAY($B$3,M409,Feriados!$A$2:$A$1037))","v":"2025-04-16"},{"$f":"IF(Y409=\"\",\"\",((1+(+(+VLOOKUP(Y409,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y409-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0379878049585205}]
[1.6547619047619047,417,10.45948714968374,null,0.121892477649768,2.1056180092577444E-3,9.55065826826796E-3,-2.8953882430456296E-2,null,null,null,1.6547619047619047,417,5.6640221157149462,null,5.7828768197709102E-2,2.0950790371985776E-2,-1.5471433119302467E-2,-6.6679042932429478E-3,null,null,null,4.5384085689234688,null,{"$f":"IF(W410=\"\",\"\",WORKDAY($B$3,M410,Feriados!$A$2:$A$1037))","v":"2025-04-17"},{"$f":"IF(Y410=\"\",\"\",((1+(+(+VLOOKUP(Y410,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y410-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.042968876327091}]
[1.6587301587301588,418,10.457822649279747,null,0.121892477649768,2.1008137607280608E-3,9.5329224061264338E-3,-2.8947987323825038E-2,null,null,null,1.6587301587301588,418,5.6604499904881633,null,5.7828768197709102E-2,2.0910495591042567E-2,-1.5458697237410314E-2,-6.6760666464597144E-3,null,null,null,4.5403674309767439,null,{"$f":"IF(W411=\"\",\"\",WORKDAY($B$3,M411,Feriados!$A$2:$A$1037))","v":"2025-04-22"},{"$f":"IF(Y411=\"\",\"\",((1+(+(+VLOOKUP(Y411,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y411-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0479263515902808}]
[1.6626984126984128,419,10.456176456625617,null,0.121892477649768,2.0960298902657796E-3,9.515227273016005E-3,-2.8941970246793614E-2,null,null,null,1.6626984126984128,419,5.6568971877199985,null,5.7828768197709102E-2,2.0870330246665424E-2,-1.5445924386346597E-2,-6.68420218082795E-3,null,null,null,4.5423246344048485,null,{"$f":"IF(W412=\"\",\"\",WORKDAY($B$3,M412,Feriados!$A$2:$A$1037))","v":"2025-04-23"},{"$f":"IF(Y412=\"\",\"\",((1+(+(+VLOOKUP(Y412,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y412-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0528603980139577}]
[1.6666666666666667,420,10.454548478923765,null,0.121892477649768,2.0912662802929087E-3,9.4975729269145895E-3,-2.8935832067737855E-2,null,null,null,1.6666666666666667,420,5.6533635970786547,null,5.7828768197709102E-2,2.0830293816943533E-2,-1.5433115087007981E-2,-6.69231095685811E-3,null,null,null,4.5442801993081705,null,{"$f":"IF(W413=\"\",\"\",WORKDAY($B$3,M413,Feriados!$A$2:$A$1037))","v":"2025-04-24"},{"$f":"IF(Y413=\"\",\"\",((1+(+(+VLOOKUP(Y413,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y413-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0577711812867845}]
[1.6706349206349207,421,10.452938623649475,null,0.121892477649768,2.0865228140420494E-3,9.4799594228770212E-3,-2.892957365019232E-2,null,null,null,1.6706349206349207,421,5.6498491089061078,null,5.7828768197709102E-2,2.0790385782347522E-2,-1.5420269856059645E-2,-6.7003930349359029E-3,null,null,null,4.5462341453911925,null,{"$f":"IF(W414=\"\",\"\",WORKDAY($B$3,M414,Feriados!$A$2:$A$1037))","v":"2025-04-25"},{"$f":"IF(Y414=\"\",\"\",((1+(+(+VLOOKUP(Y414,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y414-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0626588655388041}]
[1.6746031746031746,422,10.451346798552262,null,0.121892477649768,2.0817993755501527E-3,9.4623868130797751E-3,-2.8923195852875328E-2,null,null,null,1.6746031746031746,422,5.6463536142138651,null,5.7828768197709102E-2,2.075060562571775E-2,-1.5407389205965703E-2,-6.7084484753225006E-3,null,null,null,4.548186491967976,null,{"$f":"IF(W415=\"\",\"\",WORKDAY($B$3,M415,Feriados!$A$2:$A$1037))","v":"2025-04-28"},{"$f":"IF(Y415=\"\",\"\",((1+(+(+VLOOKUP(Y415,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y415-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0675236133597581}]
[1.6785714285714286,423,10.449772911657156,null,0.121892477649768,2.0770958496523248E-3,9.4448551468651453E-3,-2.8916699529713919E-2,null,null,null,1.6785714285714286,423,5.6428770046787502,null,5.7828768197709102E-2,2.0710952832252667E-2,-1.5394473645019431E-2,-6.716477338154829E-3,null,null,null,4.5501372579672461,null,{"$f":"IF(W416=\"\",\"\",WORKDAY($B$3,M416,Feriados!$A$2:$A$1037))","v":"2025-04-29"},{"$f":"IF(Y416=\"\",\"\",((1+(+(+VLOOKUP(Y416,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y416-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0723655858170948}]
[1.6825396825396826,424,10.44821687126599,null,0.121892477649768,2.0724121219756831E-3,9.4273644707848353E-3,-2.8910085529868641E-2,null,null,null,1.6825396825396826,424,5.6394191726387222,null,5.7828768197709102E-2,2.0671426889497198E-2,-1.5381523677373261E-2,-6.7244796834458071E-3,null,null,null,4.5520864619376544,null,{"$f":"IF(W417=\"\",\"\",WORKDAY($B$3,M417,Feriados!$A$2:$A$1037))","v":"2025-04-30"},{"$f":"IF(Y417=\"\",\"\",((1+(+(+VLOOKUP(Y417,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y417-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0771849424736883}]
[1.6865079365079365,425,10.446678585958603,null,0.121892477649768,2.0677480789332639E-3,9.4099148286430016E-3,-2.8903354697758246E-2,null,null,null,1.6865079365079365,425,5.635980011088713,null,5.7828768197709102E-2,2.0632027287331201E-2,-1.5368539803068595E-2,-6.7324555710845694E-3,null,null,null,4.5540341220528413,null,{"$f":"IF(W418=\"\",\"\",WORKDAY($B$3,M418,Feriados!$A$2:$A$1037))","v":"2025-05-02"},{"$f":"IF(Y418=\"\",\"\",((1+(+(+VLOOKUP(Y418,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y418-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0819818414055353}]
[1.6904761904761905,426,10.445157964594049,null,0.121892477649768,2.063103607717985E-3,9.3925062615387508E-3,-2.8896507873084246E-2,null,null,null,1.6904761904761905,426,5.6325594136764963,null,5.7828768197709102E-2,2.0592753517958001E-2,-1.53555225180654E-2,-6.7404050608367364E-3,null,null,null,4.555980256116432,null,{"$f":"IF(W419=\"\",\"\",WORKDAY($B$3,M419,Feriados!$A$2:$A$1037))","v":"2025-05-05"},{"$f":"IF(Y419=\"\",\"\",((1+(+(+VLOOKUP(Y419,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y419-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0867564392187861}]
[1.6944444444444444,427,10.443654916311736,null,0.121892477649768,2.0584785962966491E-3,9.3751388079080754E-3,-2.8889545890855354E-2,null,null,null,1.6944444444444444,427,5.6291572746985823,null,5.7828768197709102E-2,2.0553605075892972E-2,-1.5342472314271603E-2,-6.7483282123446484E-3,null,null,null,4.5579248815671214,null,{"$f":"IF(W420=\"\",\"\",WORKDAY($B$3,M420,Feriados!$A$2:$A$1037))","v":"2025-05-06"},{"$f":"IF(Y420=\"\",\"\",((1+(+(+VLOOKUP(Y420,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y420-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.091508891066975}]
[1.6984126984126984,428,10.442169350532552,null,0.121892477649768,2.0538729334040064E-3,9.3578125035652746E-3,-2.8882469581411781E-2,null,null,null,1.6984126984126984,428,5.6257734890961357,null,5.7828768197709102E-2,2.051458145795218E-2,-1.5329389679572302E-2,-6.756225085127624E-3,null,null,null,4.5598680154835591,null,{"$f":"IF(W421=\"\",\"\",WORKDAY($B$3,M421,Feriados!$A$2:$A$1037))","v":"2025-05-07"},{"$f":"IF(Y421=\"\",\"\",((1+(+(+VLOOKUP(Y421,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y421-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0962393506677852}]
[1.7023809523809523,429,10.440701176959926,null,0.121892477649768,2.0492865085368584E-3,9.3405273817438288E-3,-2.8875279770449437E-2,null,null,null,1.7023809523809523,429,5.6224079524509269,null,5.7828768197709102E-2,2.0475682163241055E-2,-1.5316275097858717E-2,-6.7640957385821706E-3,null,null,null,4.5618096745892123,null,{"$f":"IF(W422=\"\",\"\",WORKDAY($B$3,M422,Feriados!$A$2:$A$1037))","v":"2025-05-08"},{"$f":"IF(Y422=\"\",\"\",((1+(+(+VLOOKUP(Y422,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y422-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1009479703195462}]
[1.7063492063492063,430,10.439250305580893,null,0.121892477649768,2.0447192119482168E-3,9.3232834731367415E-3,-2.886797727904402E-2,null,null,null,1.7063492063492063,430,5.6190605609812971,null,5.7828768197709102E-2,2.0436906693143186E-2,-1.5303129049057031E-2,-6.7719402319822847E-3,null,null,null,4.5637498752571837,null,{"$f":"IF(W423=\"\",\"\",WORKDAY($B$3,M423,Feriados!$A$2:$A$1037))","v":"2025-05-09"},{"$f":"IF(Y423=\"\",\"\",((1+(+(+VLOOKUP(Y423,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y423-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1056349009176873}]
[1.7103174603174602,431,10.437816646667098,null,0.121892477649768,2.0401709346415066E-3,9.3060808059363953E-3,-2.8860562923674941E-2,null,null,null,1.7103174603174602,431,5.6157312115381597,null,5.7828768197709102E-2,2.0398254551309117E-2,-1.5289952009156971E-2,-6.779758624479648E-3,null,null,null,4.565688633514986,null,{"$f":"IF(W424=\"\",\"\",WORKDAY($B$3,M424,Feriados!$A$2:$A$1037))","v":"2025-05-12"},{"$f":"IF(Y424=\"\",\"\",((1+(+(+VLOOKUP(Y424,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y424-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1103002919707476}]
[1.7142857142857142,432,10.43640011077575,null,0.121892477649768,2.0356415683648182E-3,9.2889194058738481E-3,-2.8853037516249163E-2,null,null,null,1.7142857142857142,432,5.6124198016010238,null,5.7828768197709102E-2,2.0359725243645217E-2,-1.5276744450240191E-2,-6.7875509751038846E-3,null,null,null,4.5676259650492268,null,{"$f":"IF(W425=\"\",\"\",WORKDAY($B$3,M425,Feriados!$A$2:$A$1037))","v":"2025-05-13"},{"$f":"IF(Y425=\"\",\"\",((1+(+(+VLOOKUP(Y425,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y425-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1149442916163625}]
[1.7182539682539681,433,10.435000608750597,null,0.121892477649768,2.0311310056052088E-3,9.2717992962576719E-3,-2.8845401864124896E-2,null,null,null,1.7182539682539681,433,5.6091262292740405,null,5.7828768197709102E-2,2.0321318278302622E-2,-1.5263506840508508E-2,-6.7953173427628133E-3,null,null,null,4.5695618852103381,null,{"$f":"IF(W426=\"\",\"\",WORKDAY($B$3,M426,Feriados!$A$2:$A$1037))","v":"2025-05-14"},{"$f":"IF(Y426=\"\",\"\",((1+(+(+VLOOKUP(Y426,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y426-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1195670466368739}]
[1.7222222222222223,434,10.433618051722808,null,0.121892477649768,2.0266391395830446E-3,9.254720498012247E-3,-2.8837656770135209E-2,null,null,null,1.7222222222222223,434,5.6058503932820747,null,5.7828768197709102E-2,2.0283033165666205E-2,-1.5250239644311877E-2,-6.8030577862426798E-3,null,null,null,4.571496409016973,null,{"$f":"IF(W427=\"\",\"\",WORKDAY($B$3,M427,Feriados!$A$2:$A$1037))","v":"2025-05-15"},{"$f":"IF(Y427=\"\",\"\",((1+(+(+VLOOKUP(Y427,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y427-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1241687024748508}]
[1.7261904761904763,435,10.432252351111851,null,0.121892477649768,2.0221658642464026E-3,9.2376830297156032E-3,-2.8829803032611515E-2,null,null,null,1.7261904761904763,435,5.602592192966811,null,5.7828768197709102E-2,2.024486941834366E-2,-1.5236943322176261E-2,-6.8107723642084018E-3,null,null,null,4.573429551160868,null,{"$f":"IF(W428=\"\",\"\",WORKDAY($B$3,M428,Feriados!$A$2:$A$1037))","v":"2025-05-16"},{"$f":"IF(Y428=\"\",\"\",((1+(+(+VLOOKUP(Y428,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y428-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1235281220777464}]
[1.7301587301587302,436,10.430903418626338,null,0.121892477649768,2.0177110742655006E-3,9.2206869076367388E-3,-2.8821841445406879E-2,null,null,null,1.7301587301587302,436,5.5993515282828632,null,5.7828768197709102E-2,2.0206826551154553E-2,-1.5223618330831209E-2,-6.8184611352038122E-3,null,null,null,4.5753613260110182,null,{"$f":"IF(W429=\"\",\"\",WORKDAY($B$3,M429,Feriados!$A$2:$A$1037))","v":"2025-05-19"},{"$f":"IF(Y429=\"\",\"\",((1+(+(+VLOOKUP(Y429,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y429-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1228904840366676}]
[1.7341269841269842,437,10.429571166264836,null,0.121892477649768,2.0132746650271894E-3,9.2037321457724679E-3,-2.8813772797919298E-2,null,null,null,1.7341269841269842,437,5.5961282997939374,null,5.7828768197709102E-2,2.0168904081119501E-2,-1.5210265123237317E-2,-6.8261241576519065E-3,null,null,null,4.577291747618295,null,{"$f":"IF(W430=\"\",\"\",WORKDAY($B$3,M430,Feriados!$A$2:$A$1037))","v":"2025-05-20"},{"$f":"IF(Y430=\"\",\"\",((1+(+(+VLOOKUP(Y430,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y430-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1222557681255489}]
[1.7380952380952381,438,10.428255506316649,null,0.121892477649768,2.0088565326294816E-3,9.186818755883808E-3,-2.8805597875114799E-2,null,null,null,1.7380952380952381,438,5.592922408668997,null,5.7828768197709102E-2,2.0131101527449402E-2,-1.5196884148613476E-2,-6.8337614898550513E-3,null,null,null,4.5792208297198211,null,{"$f":"IF(W431=\"\",\"\",WORKDAY($B$3,M431,Feriados!$A$2:$A$1037))","v":"2025-05-21"},{"$f":"IF(Y431=\"\",\"\",((1+(+(+VLOOKUP(Y431,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y431-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1216239543032218}]
[1.7420634920634921,439,10.426956351362552,null,0.121892477649768,2.0044565738761267E-3,9.1699467475318715E-3,-2.8797317457550469E-2,null,null,null,1.7420634920634921,439,5.5897337566784566,null,5.7828768197709102E-2,2.0093418411534683E-2,-1.5183475852463948E-2,-6.8413731899952725E-3,null,null,null,4.581148585743211,null,{"$f":"IF(W432=\"\",\"\",WORKDAY($B$3,M432,Feriados!$A$2:$A$1037))","v":"2025-05-22"},{"$f":"IF(Y432=\"\",\"\",((1+(+(+VLOOKUP(Y432,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y432-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1209950227114822}]
[1.746031746031746,440,10.425673614275523,null,0.121892477649768,2.0000746862712327E-3,9.1531161281133058E-3,-2.8788932321397325E-2,null,null,null,1.746031746031746,440,5.5865622461904048,null,5.7828768197709102E-2,2.0055854256934631E-2,-1.517004067660521E-2,-6.848959316134464E-3,null,null,null,4.58307502881099,null,{"$f":"IF(W433=\"\",\"\",WORKDAY($B$3,M433,Feriados!$A$2:$A$1037))","v":"2025-05-23"},{"$f":"IF(Y433=\"\",\"\",((1+(+(+VLOOKUP(Y433,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y433-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1203689536728483}]
[1.75,441,10.424407208221414,null,0.121892477649768,1.995710768013931E-3,9.1363269028952726E-3,-2.8780443238463075E-2,null,null,null,1.75,441,5.5834077801668558,null,5.7828768197709102E-2,2.0018408589366762E-2,-1.5156579059192677E-2,-6.8565199262146234E-3,null,null,null,4.585000171744702,null,{"$f":"IF(W434=\"\",\"\",WORKDAY($B$3,M434,Feriados!$A$2:$A$1037))","v":"2025-05-26"},{"$f":"IF(Y434=\"\",\"\",((1+(+(+VLOOKUP(Y434,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y434-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1197457276884508}]
[1.753968253968254,442,10.423157046659624,null,0.121892477649768,1.9913647179930849E-3,9.1195790750499672E-3,-2.8771850976214802E-2,null,null,null,1.753968253968254,442,5.580270262160008,null,5.7828768197709102E-2,1.9981080936696285E-2,-1.5143091434747192E-2,-6.8640550780581181E-3,null,null,null,4.5869240270691947,null,{"$f":"IF(W435=\"\",\"\",WORKDAY($B$3,M435,Feriados!$A$2:$A$1037))","v":"2025-05-27"},{"$f":"IF(Y435=\"\",\"\",((1+(+(+VLOOKUP(Y435,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y435-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1191253254362792}]
[1.7579365079365079,443,10.421923043343721,null,0.121892477649768,1.9870364357820421E-3,9.1028726456887019E-3,-2.8763156297801531E-2,null,null,null,1.7579365079365079,443,5.5771495963085398,null,5.7828768197709102E-2,1.9943870828925549E-2,-1.5129578234181356E-2,-6.8715648293678844E-3,null,null,null,4.5888466070167278,null,{"$f":"IF(W436=\"\",\"\",WORKDAY($B$3,M436,Feriados!$A$2:$A$1037))","v":"2025-05-28"},{"$f":"IF(Y436=\"\",\"\",((1+(+(+VLOOKUP(Y436,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y436-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1185077277688942}]
[1.7619047619047619,444,10.420705112322034,null,0.121892477649768,1.9827258216334291E-3,9.0862076138955271E-3,-2.875435996207662E-2,null,null,null,1.7619047619047619,444,5.5740456873339328,null,5.7828768197709102E-2,1.9906777798183624E-2,-1.5116039884825678E-2,-6.8790492377277107E-3,null,null,null,4.5907679235310139,null,{"$f":"IF(W437=\"\",\"\",WORKDAY($B$3,M437,Feriados!$A$2:$A$1037))","v":"2025-05-29"},{"$f":"IF(Y437=\"\",\"\",((1+(+(+VLOOKUP(Y437,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y437-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1178929157116517}]
[1.7658730158730158,445,10.419503167938236,null,0.121892477649768,1.9784327764739902E-3,9.0695839767604303E-3,-2.874546272362007E-2,null,null,null,1.7658730158730158,445,5.5709584405368018,null,5.7828768197709102E-2,1.9869801378715871E-2,-1.510247681045453E-2,-6.8865083606024285E-3,null,null,null,4.5926879882713045,null,{"$f":"IF(W438=\"\",\"\",WORKDAY($B$3,M438,Feriados!$A$2:$A$1037))","v":"2025-05-30"},{"$f":"IF(Y438=\"\",\"\",((1+(+(+VLOOKUP(Y438,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y438-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.11728087046066}]
[1.7698412698412698,446,10.418317124831876,null,0.121892477649768,1.9741572018994675E-3,9.0530017294121017E-3,-2.8736465332760815E-2,null,null,null,1.7698412698412698,446,5.5678877617932585,null,5.7828768197709102E-2,1.9832941106873603E-2,-1.5088889431311939E-2,-6.8939422553381839E-3,null,null,null,4.5946068126164308,null,{"$f":"IF(W439=\"\",\"\",WORKDAY($B$3,M439,Feriados!$A$2:$A$1037))","v":"2025-06-02"},{"$f":"IF(Y439=\"\",\"\",((1+(+(+VLOOKUP(Y439,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y439-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1166715733808479}]
[1.7738095238095237,447,10.417146897938908,null,0.121892477649768,1.9698990001695243E-3,9.0364608650502585E-3,-2.8727368535598721E-2,null,null,null,1.7738095238095237,447,5.5648335575513022,null,5.7828768197709102E-2,1.9796196521103794E-2,-1.5075278164137198E-2,-6.9013509791626673E-3,null,null,null,4.5965244076686229,null,{"$f":"IF(W440=\"\",\"\",WORKDAY($B$3,M440,Feriados!$A$2:$A$1037))","v":"2025-06-03"},{"$f":"IF(Y440=\"\",\"\",((1+(+(+VLOOKUP(Y440,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y440-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1160650060042103}]
[1.7777777777777777,448,10.415992402492162,null,0.121892477649768,1.9656580742027085E-3,9.0199613749775628E-3,-2.8718173074026646E-2,null,null,null,1.7777777777777777,448,5.5617957348272311,null,5.7828768197709102E-2,1.9759567161938822E-2,-1.5061643422190289E-2,-6.9087345891853287E-3,null,null,null,4.5984407842575514,null,{"$f":"IF(W441=\"\",\"\",WORKDAY($B$3,M441,Feriados!$A$2:$A$1037))","v":"2025-06-04"},{"$f":"IF(Y441=\"\",\"\",((1+(+(+VLOOKUP(Y441,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y441-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.115461150027766}]
[1.7817460317460319,449,10.41485355402183,null,0.121892477649768,1.9614343275714558E-3,9.0035032486311152E-3,-2.8708879685752284E-2,null,null,null,1.7817460317460319,449,5.5587742012020591,null,5.7828768197709102E-2,1.9723052571986286E-2,-1.5047985615277149E-2,-6.9160931423976404E-3,null,null,null,4.6003559529440574,null,{"$f":"IF(W442=\"\",\"\",WORKDAY($B$3,M442,Feriados!$A$2:$A$1037))","v":"2025-06-05"},{"$f":"IF(Y442=\"\",\"\",((1+(+(+VLOOKUP(Y442,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y442-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1148599873118696}]
[1.7857142857142858,450,10.413730268355877,null,0.121892477649768,1.957227664497142E-3,8.9870864736135356E-3,-2.8699489104319922E-2,null,null,null,1.7857142857142858,450,5.5557688648179919,null,5.7828768197709102E-2,1.9686652295918868E-2,-1.5034305149774742E-2,-6.9234266956733044E-3,null,null,null,4.6022699240240827,null,{"$f":"IF(W443=\"\",\"\",WORKDAY($B$3,M443,Feriados!$A$2:$A$1037))","v":"2025-06-06"},{"$f":"IF(Y443=\"\",\"\",((1+(+(+VLOOKUP(Y443,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y443-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.11426149987828}]
[1.7896825396825398,451,10.412622461620471,null,0.121892477649768,1.9530379898451634E-3,8.9707110357236403E-3,-2.8690002059132119E-2,null,null,null,1.7896825396825398,451,5.5527796343748843,null,5.7828768197709102E-2,1.965036588046425E-2,-1.5020602428655988E-2,-6.9307353057685142E-3,null,null,null,4.6041827075323116,null,{"$f":"IF(W444=\"\",\"\",WORKDAY($B$3,M444,Feriados!$A$2:$A$1037))","v":"2025-06-09"},{"$f":"IF(Y444=\"\",\"\",((1+(+(+VLOOKUP(Y444,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y444-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1136656699084284}]
[1.7936507936507937,452,10.411530050240353,null,0.121892477649768,1.9488652091200665E-3,8.9543769189867096E-3,-2.8680419275471242E-2,null,null,null,1.7936507936507937,452,5.5498064191267504,null,5.7828768197709102E-2,1.9614192874395066E-2,-1.5006877851514481E-2,-6.938019029322182E-3,null,null,null,4.6060943132460563,null,{"$f":"IF(W445=\"\",\"\",WORKDAY($B$3,M445,Feriados!$A$2:$A$1037))","v":"2025-06-10"},{"$f":"IF(Y445=\"\",\"\",((1+(+(+VLOOKUP(Y445,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y445-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1130724797415752}]
[1.7976190476190477,453,10.410452950939217,null,0.121892477649768,1.9447092284607167E-3,8.9380841056843751E-3,-2.8670741474520919E-2,null,null,null,1.7976190476190477,453,5.546849128878284,null,5.7828768197709102E-2,1.9578132828518939E-2,-1.4993131814589064E-2,-6.9452779228561488E-3,null,null,null,4.6080047506886768,null,{"$f":"IF(W446=\"\",\"\",WORKDAY($B$3,M446,Feriados!$A$2:$A$1037))","v":"2025-06-11"},{"$f":"IF(Y446=\"\",\"\",((1+(+(+VLOOKUP(Y446,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y446-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1124819118732781}]
[1.8015873015873016,454,10.409391080740026,null,0.121892477649768,1.9405699546355018E-3,8.9218325763840874E-3,-2.8660969373387343E-2,null,null,null,1.8015873015873016,454,5.5439076739813942,null,5.7828768197709102E-2,1.9542185295668521E-2,-1.4979364710788231E-2,-6.9525120427754482E-3,null,null,null,4.609914029133555,null,{"$f":"IF(W447=\"\",\"\",WORKDAY($B$3,M447,Feriados!$A$2:$A$1037))","v":"2025-06-12"},{"$f":"IF(Y447=\"\",\"\",((1+(+(+VLOOKUP(Y447,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y447-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1118939489533046}]
[1.8055555555555556,455,10.40834435696533,null,0.121892477649768,1.9364472950375801E-3,8.9056223099682214E-3,-2.8651103685120527E-2,null,null,null,1.8055555555555556,455,5.5409819653317873,null,5.7828768197709102E-2,1.9506349830691661E-2,-1.4965576929714369E-2,-6.9597214453685236E-3,null,null,null,4.611822157607337,null,{"$f":"IF(W448=\"\",\"\",WORKDAY($B$3,M448,Feriados!$A$2:$A$1037))","v":"2025-06-13"},{"$f":"IF(Y448=\"\",\"\",((1+(+(+VLOOKUP(Y448,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y448-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1113085737843447}]
[1.8095238095238095,456,10.407312697237556,null,0.121892477649768,1.9323411576801638E-3,8.8894532836627915E-3,-2.8641145118735396E-2,null,null,null,1.8095238095238095,456,5.5380719143655375,null,5.7828768197709102E-2,1.9470625990441508E-2,-1.4951768857687779E-2,-6.9669061868074594E-3,null,null,null,4.6137291448937745,null,{"$f":"IF(W449=\"\",\"\",WORKDAY($B$3,M449,Feriados!$A$2:$A$1037))","v":"2025-06-16"},{"$f":"IF(Y449=\"\",\"\",((1+(+(+VLOOKUP(Y449,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y449-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1107257693200339}]
[1.8134920634920635,457,10.406296019479278,null,0.121892477649768,1.9282514511918417E-3,8.8733254730657737E-3,-2.8631094379232842E-2,null,null,null,1.8134920634920635,457,5.5351774330557042,null,5.7828768197709102E-2,1.943501333376681E-2,-1.4937940877770643E-2,-6.9740663231482175E-3,null,null,null,4.6156349995370105,null,{"$f":"IF(W450=\"\",\"\",WORKDAY($B$3,M450,Feriados!$A$2:$A$1037))","v":"2025-06-17"},{"$f":"IF(Y450=\"\",\"\",((1+(+(+VLOOKUP(Y450,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y450-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1109680411338223}]
[1.8174603174603174,458,10.405294241913445,null,0.121892477649768,1.9241780848119412E-3,8.8572388521750735E-3,-2.8620952167620572E-2,null,null,null,1.8174603174603174,458,5.5322984339089656,null,5.7828768197709102E-2,1.9399511421502105E-2,-1.4924093369790675E-2,-6.9812019103308726E-3,null,null,null,4.6175397298451326,null,{"$f":"IF(W451=\"\",\"\",WORKDAY($B$3,M451,Feriados!$A$2:$A$1037))","v":"2025-06-18"},{"$f":"IF(Y451=\"\",\"\",((1+(+(+VLOOKUP(Y451,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y451-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1112092555521729}]
[1.8214285714285714,459,10.404307283063611,null,0.121892477649768,1.9201209683859272E-3,8.8411933934161181E-3,-2.8610719180933945E-2,null,null,null,1.8214285714285714,459,5.5294348299622609,null,5.7828768197709102E-2,1.9364119816458109E-2,-1.4910226710364764E-2,-6.9883130041798374E-3,null,null,null,4.6194433438937033,null,{"$f":"IF(W452=\"\",\"\",WORKDAY($B$3,M452,Feriados!$A$2:$A$1037))","v":"2025-06-20"},{"$f":"IF(Y452=\"\",\"\",((1+(+(+VLOOKUP(Y452,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y452-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1114494194825379}]
[1.8253968253968254,460,10.403335061754126,null,0.121892477649768,1.9160800123608393E-3,8.8251890676690776E-3,-2.8600396112256662E-2,null,null,null,1.8253968253968254,460,5.5265865347794749,null,5.7828768197709102E-2,1.9328838083412053E-2,-1.4896341272922331E-2,-6.9953996604040797E-3,null,null,null,4.6213458495290016,null,{"$f":"IF(W453=\"\",\"\",WORKDAY($B$3,M453,Feriados!$A$2:$A$1037))","v":"2025-06-23"},{"$f":"IF(Y453=\"\",\"\",((1+(+(+VLOOKUP(Y453,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y453-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1116885397723069}]
[1.8293650793650793,461,10.402377497110312,null,0.121892477649768,1.9120551277807638E-3,8.8092258442957275E-3,-2.8589983650741373E-2,null,null,null,1.8293650793650793,461,5.5237534624481226,null,5.7828768197709102E-2,1.9293665789098108E-2,-1.4882437427728596E-2,-7.0024619345973871E-3,null,null,null,4.6232472543712877,null,{"$f":"IF(W454=\"\",\"\",WORKDAY($B$3,M454,Feriados!$A$2:$A$1037))","v":"2025-06-24"},{"$f":"IF(Y454=\"\",\"\",((1+(+(+VLOOKUP(Y454,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y454-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.111926623209472}]
[1.8333333333333333,462,10.401434508558619,null,0.121892477649768,1.9080462262823471E-3,8.7933036911659705E-3,-2.8579482481630124E-2,null,null,null,1.8333333333333333,462,5.5209355275760741,null,5.7828768197709102E-2,1.9258602502197845E-2,-1.4868515541907655E-2,-7.0094998822385571E-3,null,null,null,4.625147565818466,null,{"$f":"IF(W455=\"\",\"\",WORKDAY($B$3,M455,Feriados!$A$2:$A$1037))","v":"2025-06-25"},{"$f":"IF(Y455=\"\",\"\",((1+(+(+VLOOKUP(Y455,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y455-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1121636765233616}]
[1.8373015873015872,463,10.400506015826751,null,0.121892477649768,1.9040532200903402E-3,8.777422574683981E-3,-2.8568893286274804E-2,null,null,null,1.8373015873015872,463,5.5181326452882837,null,5.7828768197709102E-2,1.9223647793330797E-2,-1.4854575979465413E-2,-7.0165135586916531E-3,null,null,null,4.6270467910488389,null,{"$f":"IF(W456=\"\",\"\",WORKDAY($B$3,M456,Feriados!$A$2:$A$1037))","v":"2025-06-26"},{"$f":"IF(Y456=\"\",\"\",((1+(+(+VLOOKUP(Y456,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y456-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1123997063850837}]
[1.8412698412698412,464,10.399591938943782,null,0.121892477649768,1.9000760220131844E-3,8.7615824598140206E-3,-2.8558216742157378E-2,null,null,null,1.8412698412698412,464,5.51534473122355,null,5.7828768197709102E-2,1.9188801235044954E-2,-1.4840619101312336E-2,-7.0235030192062255E-3,null,null,null,4.6289449370247926,null,{"$f":"IF(W457=\"\",\"\",WORKDAY($B$3,M457,Feriados!$A$2:$A$1037))","v":"2025-06-27"},{"$f":"IF(Y457=\"\",\"\",((1+(+(+VLOOKUP(Y457,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y457-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1126347194083701}]
[1.8452380952380953,465,10.398692198240248,null,0.121892477649768,1.8961145454386293E-3,8.7457833101059063E-3,-2.854745352291007E-2,null,null,null,1.8452380952380953,465,5.5125717015312947,null,5.7828768197709102E-2,1.9154062401807455E-2,-1.4826645265286079E-2,-7.0304683189175302E-3,null,null,null,4.6308420104957504,null,{"$f":"IF(W458=\"\",\"\",WORKDAY($B$3,M458,Feriados!$A$2:$A$1037))","v":"2025-06-30"},{"$f":"IF(Y458=\"\",\"\",((1+(+(+VLOOKUP(Y458,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y458-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1128687221500204}]
[1.8492063492063493,466,10.397806714348205,null,0.121892477649768,1.8921687043293894E-3,8.7300250877201373E-3,-2.8536604298335485E-2,null,null,null,1.8492063492063493,466,5.5098134728683581,null,5.7828768197709102E-2,1.9119430869995197E-2,-1.4812654826173929E-2,-7.0374095128467838E-3,null,null,null,4.6327380180013034,null,{"$f":"IF(W459=\"\",\"\",WORKDAY($B$3,M459,Feriados!$A$2:$A$1037))","v":"2025-07-01"},{"$f":"IF(Y459=\"\",\"\",((1+(+(+VLOOKUP(Y459,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y459-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1131017211106347}]
[1.8531746031746033,467,10.396935408201296,null,0.121892477649768,1.8882384132188328E-3,8.7143077534526884E-3,-2.8525669734426547E-2,null,null,null,1.8531746031746033,467,5.5070699623958239,null,5.7828768197709102E-2,1.9084906217885569E-2,-1.4798648135735093E-2,-7.0443266559013394E-3,null,null,null,4.6346329658744967,null,{"$f":"IF(W460=\"\",\"\",WORKDAY($B$3,M460,Feriados!$A$2:$A$1037))","v":"2025-07-02"},{"$f":"IF(Y460=\"\",\"\",((1+(+(+VLOOKUP(Y460,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y460-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1133337227351019}]
[1.8571428571428572,468,10.396078201034777,null,0.121892477649768,1.8843235872067078E-3,8.6986312667594688E-3,-2.85146504933864E-2,null,null,null,1.8571428571428572,468,5.5043410877758454,null,5.7828768197709102E-2,1.9050488025647204E-2,-1.4784625542722873E-2,-7.0512198028749801E-3,null,null,null,4.6365268602447385,null,{"$f":"IF(W461=\"\",\"\",WORKDAY($B$3,M461,Feriados!$A$2:$A$1037))","v":"2025-07-03"},{"$f":"IF(Y461=\"\",\"\",((1+(+(+VLOOKUP(Y461,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y461-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1135647334133107}]
[1.8611111111111112,469,10.395235014385518,null,0.121892477649768,1.8804241419549019E-3,8.6829955857804578E-3,-2.8503547233648181E-2,null,null,null,1.8611111111111112,469,5.5016267671685197,null,5.7828768197709102E-2,1.9016175875330797E-2,-1.4770587392906619E-2,-7.0580890084480903E-3,null,null,null,4.6384197070408195,null,{"$f":"IF(W462=\"\",\"\",WORKDAY($B$3,M462,Feriados!$A$2:$A$1037))","v":"2025-07-04"},{"$f":"IF(Y462=\"\",\"\",((1+(+(+VLOOKUP(Y462,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y462-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1137947594806823}]
[{"$f":"B463/252","v":1.8650793650793651},470,{"$f":"SUM(E463:H463)*100","v":10.394405770092007},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A463))/($I$4*A463))","v":1.8765399936832381E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A463))/($I$4*A463))-EXP(-1*$I$4*A463)))","v":8.6674006673635312E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A463))/($J$4*A463))-EXP(-1*$J$4*A463)))","v":-2.8492360609894681E-2},null,null,null,{"$f":"M463/252","v":1.8650793650793651},470,{"$f":"SUM(P463:S463)*100","v":5.4989269192287544},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L463))/($T$4*L463))","v":1.898196935085994E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L463))/($T$4*L463))-EXP(-1*$T$4*L463)))","v":-1.4756534029093592E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L463))/($U$4*L463))-EXP(-1*$U$4*L463)))","v":-7.0649343271879063E-3},null,null,null,{"$f":"IF(N463=\"\",\"\",(((1+C463/100)/(1+N463/100))-1)*100)","v":4.6403115119941329},null,{"$f":"IF(W463=\"\",\"\",WORKDAY($B$3,M463,Feriados!$A$2:$A$1037))","v":"2025-07-07"},{"$f":"IF(Y463=\"\",\"\",((1+(+(+VLOOKUP(Y463,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y463-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1140238072186808}]
[1.8690476190476191,{"$f":"+B463+1","v":471},10.393590390294328,null,0.121892477649768,1.8726710591653033E-3,8.6518464670879373E-3,-2.8481091273077956E-2,null,null,null,1.8690476190476191,{"$f":"+M463+1","v":471},5.4962414631031749,null,5.7828768197709102E-2,1.894786803802205E-2,-1.474246579115066E-2,-7.071755813548743E-3,null,null,null,4.6422022806414276,null,{"$f":"IF(W464=\"\",\"\",WORKDAY($B$3,M464,Feriados!$A$2:$A$1037))","v":"2025-07-08"},{"$f":"IF(Y464=\"\",\"\",((1+(+(+VLOOKUP(Y464,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y464-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1142518828555241}]
[1.873015873015873,472,10.3927887974341,null,0.121892477649768,1.8688172557243072E-3,8.6363329392874742E-3,-2.8469739870438781E-2,null,null,null,1.873015873015873,472,5.4935703184270368,null,5.7828768197709102E-2,1.891387152445928E-2,-1.4728383016025812E-2,-7.0785535218722022E-3,null,null,null,4.6440920183277834,null,{"$f":"IF(W465=\"\",\"\",WORKDAY($B$3,M465,Feriados!$A$2:$A$1037))","v":"2025-07-09"},{"$f":"IF(Y465=\"\",\"\",((1+(+(+VLOOKUP(Y465,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y465-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1144789925666281}]
[1.876984126984127,473,10.39200091425443,null,0.121892477649768,1.8649785012289852E-3,8.6208600370733801E-3,-2.8458307045526054E-2,null,null,null,1.876984126984127,473,5.4909134053211677,null,5.7828768197709102E-2,1.887997939965955E-2,-1.4714286037769553E-2,-7.0853275063874222E-3,null,null,null,4.6459807302095424,null,{"$f":"IF(W466=\"\",\"\",WORKDAY($B$3,M466,Feriados!$A$2:$A$1037))","v":"2025-07-10"},{"$f":"IF(Y466=\"\",\"\",((1+(+(+VLOOKUP(Y466,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y466-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1147051424752501}]
[1.8809523809523809,474,10.391226663799833,null,0.121892477649768,1.8611547140895207E-3,8.6054277123568685E-3,-2.8446793438216076E-2,null,null,null,1.8809523809523809,474,5.4882706443889218,null,5.7828768197709102E-2,1.8846191254947561E-2,-1.4700175187556161E-2,-7.09207782121128E-3,null,null,null,4.6478684212572174,null,{"$f":"IF(W467=\"\",\"\",WORKDAY($B$3,M467,Feriados!$A$2:$A$1037))","v":"2025-07-11"},{"$f":"IF(Y467=\"\",\"\",((1+(+(+VLOOKUP(Y467,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y467-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1149303386529557}]
[1.8849206349206349,475,10.39046596941612,null,0.121892477649768,1.8573458132535121E-3,8.5900359158714006E-3,-2.8435199684731724E-2,null,null,null,1.8849206349206349,475,5.4856419567131596,null,5.7828768197709102E-2,1.8812506683475887E-2,-1.4686050793704773E-2,-7.0988045203486238E-3,null,null,null,4.6497550962582235,null,{"$f":"IF(W468=\"\",\"\",WORKDAY($B$3,M468,Feriados!$A$2:$A$1037))","v":"2025-07-14"},{"$f":"IF(Y468=\"\",\"\",((1+(+(+VLOOKUP(Y468,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y468-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1151545871202622}]
[1.8888888888888888,476,10.389718754750305,null,0.121892477649768,1.8535517182019664E-3,8.5746845971946366E-3,-2.8423526417661552E-2,null,null,null,1.8888888888888888,476,5.4830272638532396,null,5.7828768197709102E-2,1.8778925280216113E-2,-1.467191318170032E-2,-7.1055076576925008E-3,null,null,null,4.651640759819653,null,{"$f":"IF(W469=\"\",\"\",WORKDAY($B$3,M469,Feriados!$A$2:$A$1037))","v":"2025-07-15"},{"$f":"IF(Y469=\"\",\"\",((1+(+(+VLOOKUP(Y469,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y469-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1153778938470609}]
[1.8928571428571428,477,10.38898494375046,null,0.121892477649768,1.8497723489453246E-3,8.5593737047700916E-3,-2.8411774265978823E-2,null,null,null,1.8928571428571428,477,5.4804264878420366,null,5.7828768197709102E-2,1.8745446641949999E-2,-1.4657762674214354E-2,-7.1121872870243659E-3,null,null,null,4.6535254163711626,null,{"$f":"IF(W470=\"\",\"\",WORKDAY($B$3,M470,Feriados!$A$2:$A$1037))","v":"2025-07-16"},{"$f":"IF(Y470=\"\",\"\",((1+(+(+VLOOKUP(Y470,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y470-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1126657055091664}]
[1.8968253968253967,478,10.388264460665571,null,0.121892477649768,1.8460076260195246E-3,8.5441031859285147E-3,-2.8399943855060325E-2,null,null,null,1.8968253968253967,478,5.4778395511829814,null,5.7828768197709102E-2,1.8712070367260733E-2,-1.4643599591125695E-2,-7.1188434620143249E-3,null,null,null,4.6554090701675932,null,{"$f":"IF(W471=\"\",\"\",WORKDAY($B$3,M471,Feriados!$A$2:$A$1037))","v":"2025-07-17"},{"$f":"IF(Y471=\"\",\"\",((1+(+(+VLOOKUP(Y471,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y471-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1099649354489065}]
[1.9007936507936507,479,10.387557230045379,null,0.121892477649768,1.8422574704820911E-3,8.5288729869089624E-3,-2.8388035806705271E-2,null,null,null,1.9007936507936507,479,5.475266376847097,null,5.7828768197709102E-2,1.8678796056524144E-2,-1.4629424249540939E-2,-7.1254762362213345E-3,null,null,null,4.6572917252917012,null,{"$f":"IF(W472=\"\",\"\",WORKDAY($B$3,M472,Feriados!$A$2:$A$1037))","v":"2025-07-18"},{"$f":"IF(Y472=\"\",\"\",((1+(+(+VLOOKUP(Y472,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y472-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1072755117123938}]
[1.9047619047619047,480,10.38686317674019,null,0.121892477649768,1.8385218039082573E-3,8.5136830528795854E-3,-2.8376050739153943E-2,null,null,null,1.9047619047619047,480,5.4727068882700882,null,5.7828768197709102E-2,1.8645623311900054E-2,-1.4615236963814839E-2,-7.1320856630934428E-3,null,null,null,4.6591733856568007,null,{"$f":"IF(W473=\"\",\"\",WORKDAY($B$3,M473,Feriados!$A$2:$A$1037))","v":"2025-07-21"},{"$f":"IF(Y473=\"\",\"\",((1+(+(+VLOOKUP(Y473,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y473-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1045973629491472}]
[1.9087301587301588,481,10.386182225900695,null,0.121892477649768,1.8348005483871195E-3,8.4985333279581545E-3,-2.8363989267106343E-2,null,null,null,1.9087301587301588,481,5.47016100934942,null,5.7828768197709102E-2,1.8612551737323645E-2,-1.4601038045570561E-2,-7.1386717959679947E-3,null,null,null,4.6610540550094282,null,{"$f":"IF(W474=\"\",\"\",WORKDAY($B$3,M474,Feriados!$A$2:$A$1037))","v":"2025-07-22"},{"$f":"IF(Y474=\"\",\"\",((1+(+(+VLOOKUP(Y474,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y474-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.1019304184056082}]
[1.9126984126984128,482,10.385514302977745,null,0.121892477649768,1.8310936265178252E-3,8.4834237552322798E-3,-2.8351852001740677E-2,null,null,null,1.9126984126984128,482,5.467628664441432,null,5.7828768197709102E-2,1.8579580938496806E-2,-1.4586827803719732E-2,-7.1452346880718576E-3,null,null,null,4.6629337369318957,null,{"$f":"IF(W475=\"\",\"\",WORKDAY($B$3,M475,Feriados!$A$2:$A$1037))","v":"2025-07-23"},{"$f":"IF(Y475=\"\",\"\",((1+(+(+VLOOKUP(Y475,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y475-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0992746079189235}]
[1.9166666666666667,483,10.384859333722133,null,0.121892477649768,1.8274009614057858E-3,8.4683542767793815E-3,-2.8339639550731845E-2,null,null,null,1.9166666666666667,483,5.4651097783584648,null,5.7828768197709102E-2,1.854671052287964E-2,-1.4572606544482435E-2,-7.1517743925216563E-3,null,null,null,4.6648124348448894,null,{"$f":"IF(W476=\"\",\"\",WORKDAY($B$3,M476,Feriados!$A$2:$A$1037))","v":"2025-07-24"},{"$f":"IF(Y476=\"\",\"\",((1+(+(+VLOOKUP(Y476,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y476-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0966298619109498}]
[1.9206349206349207,484,10.384217244184354,null,0.121892477649768,1.8237224766589235E-3,8.4533248336863612E-3,-2.8327352518269733E-2,null,null,null,1.9206349206349207,484,5.4626042763660028,null,5.7828768197709102E-2,1.8513940099681891E-2,-1.4558374571406997E-2,-7.1582909623239656E-3,null,null,null,4.6666901520099113,null,{"$f":"IF(W477=\"\",\"\",WORKDAY($B$3,M477,Feriados!$A$2:$A$1037))","v":"2025-07-25"},{"$f":"IF(Y477=\"\",\"\",((1+(+(+VLOOKUP(Y477,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y477-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0939961113819923}]
[1.9246031746031746,485,10.383587960714355,null,0.121892477649768,1.8200580963839506E-3,8.4383353660690379E-3,-2.8314991505077439E-2,null,null,null,1.9246031746031746,485,5.4601120841798387,null,5.7828768197709102E-2,1.848126927985453E-2,-1.4544132185389686E-2,-7.1647844503755593E-3,null,null,null,4.6685668915319445,null,{"$f":"IF(W478=\"\",\"\",WORKDAY($B$3,M478,Feriados!$A$2:$A$1037))","v":"2025-07-28"},{"$f":"IF(Y478=\"\",\"\",((1+(+(+VLOOKUP(Y478,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y478-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0913732879048981}]
[1.9285714285714286,486,10.382971409961248,null,0.121892477649768,1.8164077451826739E-3,8.4233858130912873E-3,-2.830255710842948E-2,null,null,null,1.9285714285714286,486,5.4576331279632573,null,5.7828768197709102E-2,1.8448697676081299E-2,-1.4529879684694238E-2,-7.1712549094635923E-3,null,null,null,4.6704426563618506,null,{"$f":"IF(W479=\"\",\"\",WORKDAY($B$3,M479,Feriados!$A$2:$A$1037))","v":"2025-07-29"},{"$f":"IF(Y479=\"\",\"\",((1+(+(+VLOOKUP(Y479,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y479-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.08876132361915}]
[1.9325396825396826,487,10.382367518873048,null,0.121892477649768,1.8127713481483323E-3,8.4084761129839362E-3,-2.8290049922169803E-2,null,null,null,1.9325396825396826,487,5.4551673343242291,null,5.7828768197709102E-2,1.8416224902770326E-2,-1.4515617364971272E-2,-7.1777023922658667E-3,null,null,null,4.6723174492987463,null,{"$f":"IF(W480=\"\",\"\",WORKDAY($B$3,M480,Feriados!$A$2:$A$1037))","v":"2025-07-30"},{"$f":"IF(Y480=\"\",\"\",((1+(+(+VLOOKUP(Y480,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y480-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0861601512248935}]
[1.9365079365079365,488,10.381776214696355,null,0.121892477649768,1.8091488308619619E-3,8.3936062030633973E-3,-2.8277470536729795E-2,null,null,null,1.9365079365079365,488,5.4527146303126344,null,5.7828768197709102E-2,1.8383850576045802E-2,-1.4501345519277556E-2,-7.1841269513510013E-3,null,null,null,4.6741912729924673,null,{"$f":"IF(W481=\"\",\"\",WORKDAY($B$3,M481,Feriados!$A$2:$A$1037))","v":"2025-07-31"},{"$f":"IF(Y481=\"\",\"\",((1+(+(+VLOOKUP(Y481,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y481-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0835697039773633}]
[1.9404761904761905,489,10.381197424976072,null,0.121892477649768,1.8055401193887929E-3,8.3787760197500463E-3,-2.8264819539146124E-2,null,null,null,1.9404761904761905,489,5.4502749434174929,null,5.7828768197709102E-2,1.8351574313739672E-2,-1.4487064438095157E-2,-7.1905286391786829E-3,null,null,null,4.6760641299459893,null,{"$f":"IF(W482=\"\",\"\",WORKDAY($B$3,M482,Feriados!$A$2:$A$1037))","v":"2025-08-01"},{"$f":"IF(Y482=\"\",\"\",((1+(+(+VLOOKUP(Y482,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y482-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0809899156809326}]
[1.9444444444444444,490,10.380631077555048,null,0.121892477649768,1.8019451402746724E-3,8.3639854985863432E-3,-2.8252097513078559E-2,null,null,null,1.9444444444444444,490,5.4478482015642191,null,5.7828768197709102E-2,1.8319395735383399E-2,-1.4472774409350429E-2,-7.1969075080998736E-3,null,null,null,4.6779360225177813,null,{"$f":"IF(W483=\"\",\"\",WORKDAY($B$3,M483,Feriados!$A$2:$A$1037))","v":"2025-08-04"},{"$f":"IF(Y483=\"\",\"\",((1+(+(+VLOOKUP(Y483,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y483-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0784207206836731}]
[1.9484126984126984,491,10.380077100573763,null,0.121892477649768,1.7983638205425181E-3,8.3492345742547155E-3,-2.8239305038827631E-2,null,null,null,1.9484126984126984,491,5.4454343331118897,null,5.7828768197709102E-2,1.8287314462199715E-2,-1.4458475718432893E-2,-7.2032636103570285E-3,null,null,null,4.6798069529239816,null,{"$f":"IF(W484=\"\",\"\",WORKDAY($B$3,M484,Feriados!$A$2:$A$1037))","v":"2025-08-05"},{"$f":"IF(Y484=\"\",\"\",((1+(+(+VLOOKUP(Y484,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y484-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0758620538716706}]
[1.9523809523809523,492,10.379535422469971,null,0.121892477649768,1.7947960876887991E-3,8.3345231805951759E-3,-2.8226442693352286E-2,null,null,null,1.9523809523809523,492,5.4430332668505317,null,5.7828768197709102E-2,1.8255330117094497E-2,-1.4444168648213993E-2,-7.2095969980842979E-3,null,null,null,4.6816769232409516,null,{"$f":"IF(W485=\"\",\"\",WORKDAY($B$3,M485,Feriados!$A$2:$A$1037))","v":"2025-08-06"},{"$f":"IF(Y485=\"\",\"\",((1+(+(+VLOOKUP(Y485,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y485-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0733138506635624}]
[1.9563492063492063,493,10.379005971978339,null,0.121892477649768,1.791241869680047E-3,8.3198512506227236E-3,-2.8213511050287379E-2,null,null,null,1.9563492063492063,493,5.4406449319984249,null,5.7828768197709102E-2,1.8223442324648592E-2,-1.4429853479065677E-2,-7.2159077233077667E-3,null,null,null,4.6835459354073627,null,{"$f":"IF(W486=\"\",\"\",WORKDAY($B$3,M486,Feriados!$A$2:$A$1037))","v":"2025-08-07"},{"$f":"IF(Y486=\"\",\"\",((1+(+(+VLOOKUP(Y486,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y486-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0707760470051646}]
[1.9603174603174602,494,10.378488678130074,null,0.121892477649768,1.7877010949493917E-3,8.3052187165444779E-3,-2.8200510679961124E-2,null,null,null,1.9603174603174602,494,5.4382692581994307,null,5.7828768197709102E-2,1.8191650711109779E-2,-1.4415530488878919E-2,-7.2221958379456606E-3,null,null,null,4.6854139912263948,null,{"$f":"IF(W487=\"\",\"\",WORKDAY($B$3,M487,Feriados!$A$2:$A$1037))","v":"2025-08-08"},{"$f":"IF(Y487=\"\",\"\",((1+(+(+VLOOKUP(Y487,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y487-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0682485793639422}]
[1.9642857142857142,495,10.377983470252532,null,0.121892477649768,1.7841736923931292E-3,8.2906255097765971E-3,-2.8187442149412403E-2,null,null,null,1.9642857142857142,495,5.4359061755203175,null,5.7828768197709102E-2,1.8159954904384656E-2,-1.4401199953082035E-2,-7.2284613938085459E-3,null,null,null,4.6872810923681785,null,{"$f":"IF(W488=\"\",\"\",WORKDAY($B$3,M488,Feriados!$A$2:$A$1037))","v":"2025-08-11"},{"$f":"IF(Y488=\"\",\"\",((1+(+(+VLOOKUP(Y488,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y488-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0657313847238585}]
[1.9682539682539681,496,10.377490277968819,null,0.121892477649768,1.7806595913673116E-3,8.2760715609609455E-3,-2.8174306022408068E-2,null,null,null,1.9682539682539681,496,5.4335556144481316,null,5.7828768197709102E-2,1.8128354534030722E-2,-1.4386862144658941E-2,-7.2347044425995688E-3,null,null,null,4.6891472403717271,null,{"$f":"IF(W489=\"\",\"\",WORKDAY($B$3,M489,Feriados!$A$2:$A$1037))","v":"2025-08-12"},{"$f":"IF(Y489=\"\",\"\",((1+(+(+VLOOKUP(Y489,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y489-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0632244005801121}]
[1.9722222222222223,497,10.377009031197385,null,0.121892477649768,1.7771587216843707E-3,8.261556799981546E-3,-2.816110285946008E-2,null,null,null,1.9722222222222223,497,5.4312175058875551,null,5.7828768197709102E-2,1.8096849231248324E-2,-1.4372517334167223E-2,-7.2409250359146589E-3,null,null,null,4.6910124366472683,null,{"$f":"IF(W490=\"\",\"\",WORKDAY($B$3,M490,Feriados!$A$2:$A$1037))","v":"2025-08-13"},{"$f":"IF(Y490=\"\",\"\",((1+(+(+VLOOKUP(Y490,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y490-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0607275649339192}]
[1.9761904761904763,498,10.376539660151597,null,0.121892477649768,1.773671013609764E-3,8.2470811559807941E-3,-2.8147833217842599E-2,null,null,null,1.9761904761904763,498,5.4288917811583008,null,5.7828768197709102E-2,1.8065438628872811E-2,-1.4358165789756161E-2,-7.2471232252427336E-3,null,null,null,4.6928766824783308,null,{"$f":"IF(W491=\"\",\"\",WORKDAY($B$3,M491,Feriados!$A$2:$A$1037))","v":"2025-08-14"},{"$f":"IF(Y491=\"\",\"\",((1+(+(+VLOOKUP(Y491,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y491-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0582408162874284}]
[1.9801587301587302,499,10.376082095339308,null,0.121892477649768,1.7701963978586476E-3,8.2326445573754382E-3,-2.8134497651608997E-2,null,null,null,1.9801587301587302,499,5.426578371992524,null,5.7828768197709102E-2,1.8034122361366593E-2,-1.4343807777184516E-2,-7.253299061965931E-3,null,null,null,4.6947399790238098,null,{"$f":"IF(W492=\"\",\"\",WORKDAY($B$3,M492,Feriados!$A$2:$A$1037))","v":"2025-08-15"},{"$f":"IF(Y492=\"\",\"\",((1+(+(+VLOOKUP(Y492,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y492-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0557640936386363}]
[1.9841269841269842,500,10.375636267562422,null,0.121892477649768,1.7667348055925795E-3,8.2182469318723608E-3,-2.8121096711608735E-2,null,null,null,1.9841269841269842,500,5.4242772105322326,null,5.7828768197709102E-2,1.8002900064811322E-2,-1.4329443559838296E-2,-7.2594525973598079E-3,null,null,null,4.6966023273200541,null,{"$f":"IF(W493=\"\",\"\",WORKDAY($B$3,M493,Feriados!$A$2:$A$1037))","v":"2025-08-18"},{"$f":"IF(Y493=\"\",\"\",((1+(+(+VLOOKUP(Y493,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y493-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0527092723388725}]
[1.9880952380952381,501,10.375202107916412,null,0.121892477649768,1.7632861684162447E-3,8.2038882064841175E-3,-2.8107630945504246E-2,null,null,null,1.9880952380952381,501,5.421988229326729,null,5.7828768197709102E-2,1.7971771376900092E-2,-1.431507339874835E-2,-7.2655838825935555E-3,null,null,null,4.6984637282829755,null,{"$f":"IF(W494=\"\",\"\",WORKDAY($B$3,M494,Feriados!$A$2:$A$1037))","v":"2025-08-19"},{"$f":"IF(Y494=\"\",\"\",((1+(+(+VLOOKUP(Y494,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y494-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0496667350802484}]
[1.9920634920634921,502,10.37477954778989,null,0.121892477649768,1.7598504183742106E-3,8.1895683075442743E-3,-2.8094100897787595E-2,null,null,null,1.9920634920634921,502,5.419711361330072,null,5.7828768197709102E-2,1.7940735936929679E-2,-1.4300697552607851E-2,-7.2716929687302164E-3,null,null,null,4.7003241827101139,null,{"$f":"IF(W495=\"\",\"\",WORKDAY($B$3,M495,Feriados!$A$2:$A$1037))","v":"2025-08-20"},{"$f":"IF(Y495=\"\",\"\",((1+(+(+VLOOKUP(Y495,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y495-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.046636407917914}]
[1.996031746031746,503,10.374368518864101,null,0.121892477649768,1.7564274879477036E-3,8.1752871607225098E-3,-2.8080507109797221E-2,null,null,null,1.996031746031746,503,5.4174465398985365,null,5.7828768197709102E-2,1.7909793385792787E-2,-1.4286316277789639E-2,-7.2777799067268913E-3,null,null,null,4.7021836912825243,null,{"$f":"IF(W496=\"\",\"\",WORKDAY($B$3,M496,Feriados!$A$2:$A$1037))","v":"2025-08-21"},{"$f":"IF(Y496=\"\",\"\",((1+(+(+VLOOKUP(Y496,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y496-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0436182174992563}]
[2,504,10.373968953112451,null,0.121892477649768,1.7530173100514176E-3,8.1610446910395356E-3,-2.8066850119734432E-2,null,null,null,2,504,5.4151936987881086,null,5.7828768197709102E-2,1.7878943365970401E-2,-1.4271929828363471E-2,-7.2838447474349441E-3,null,null,null,4.7040422545667093,null,{"$f":"IF(W497=\"\",\"\",WORKDAY($B$3,M497,Feriados!$A$2:$A$1037))","v":"2025-08-22"},{"$f":"IF(Y497=\"\",\"\",((1+(+(+VLOOKUP(Y497,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y497-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0406120910580823}]
[2.003968253968254,505,10.373580782800019,null,0.121892477649768,1.7496198180303418E-3,8.1468408228817808E-3,-2.8053130462679963E-2,null,null,null,2.003968253968254,505,5.412952772151983,null,5.7828768197709102E-2,1.7848185521524125E-2,-1.425753845611314E-2,-7.2898875416002439E-3,null,null,null,4.7058998730168611,null,{"$f":"IF(W498=\"\",\"\",WORKDAY($B$3,M498,Feriados!$A$2:$A$1037))","v":"2025-08-25"},{"$f":"IF(Y498=\"\",\"\",((1+(+(+VLOOKUP(Y498,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y498-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0376179564087344}]
[2.0079365079365079,506,10.373203940483018,null,0.121892477649768,1.7462349456566172E-3,8.1326754800158767E-3,-2.8039348670610326E-2,null,null,null,2.0079365079365079,506,5.4107236945380883,null,5.7828768197709102E-2,1.7817519498088574E-2,-1.4243142410553473E-2,-7.2959083398633218E-3,null,null,null,4.707756546976527,null,{"$f":"IF(W499=\"\",\"\",WORKDAY($B$3,M499,Feriados!$A$2:$A$1037))","v":"2025-08-26"},{"$f":"IF(Y499=\"\",\"\",((1+(+(+VLOOKUP(Y499,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y499-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0346357419402512}]
[2.0119047619047619,507,10.37283835900832,null,0.121892477649768,1.7428626271264189E-3,8.118548585602953E-3,-2.802550527241417E-2,null,null,null,2.0119047619047619,507,5.4085064008866066,null,5.7828768197709102E-2,1.7786944942863821E-2,-1.4228741938947206E-2,-7.3019071927596397E-3,null,null,null,4.7096122766804971,null,{"$f":"IF(W500=\"\",\"\",WORKDAY($B$3,M500,Feriados!$A$2:$A$1037))","v":"2025-08-27"},{"$f":"IF(Y500=\"\",\"\",((1+(+(+VLOOKUP(Y500,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y500-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0316653766107491}]
[2.0158730158730158,508,10.372483971512906,null,0.121892477649768,1.7395027970568593E-3,8.1044600622127098E-3,-2.8011600793908503E-2,null,null,null,2.0158730158730158,508,5.4063008265275432,null,5.7828768197709102E-2,1.7756461504607825E-2,-1.4214337286321738E-2,-7.3078841507197567E-3,null,null,null,4.7114670622570021,null,{"$f":"IF(W501=\"\",\"\",WORKDAY($B$3,M501,Feriados!$A$2:$A$1037))","v":"2025-08-28"},{"$f":"IF(Y501=\"\",\"\",((1+(+(+VLOOKUP(Y501,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y501-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0287067899417162}]
[2.0198412698412698,509,10.372140711423338,null,0.121892477649768,1.7361553904829202E-3,8.090409831837295E-3,-2.7997635757854831E-2,null,null,null,2.0198412698412698,509,5.404106907178277,null,5.7828768197709102E-2,1.7726068833629004E-2,-1.4199928695485793E-2,-7.31383926406955E-3,null,null,null,4.7133209037291568,null,{"$f":"IF(W502=\"\",\"\",WORKDAY($B$3,M502,Feriados!$A$2:$A$1037))","v":"2025-08-29"},{"$f":"IF(Y502=\"\",\"\",((1+(+(+VLOOKUP(Y502,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y502-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0257599120124832}]
[2.0238095238095237,510,10.371808512455212,null,0.121892477649768,1.7328203428544084E-3,8.0763978159050127E-3,-2.7983610683975296E-2,null,null,null,2.0238095238095237,510,5.401924578941145,null,5.7828768197709102E-2,1.7695766581778738E-2,-1.4185516407045953E-2,-7.3197725830304377E-3,null,null,null,4.715173801017114,null,{"$f":"IF(W503=\"\",\"\",WORKDAY($B$3,M503,Feriados!$A$2:$A$1037))","v":"2025-09-01"},{"$f":"IF(Y503=\"\",\"\",((1+(+(+VLOOKUP(Y503,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y503-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0228246734547168}]
[2.0277777777777777,511,10.371487308612611,null,0.121892477649768,1.7294975900329324E-3,8.0624239352937895E-3,-2.7969526088968605E-2,null,null,null,2.0277777777777777,511,5.3997537783010419,null,5.7828768197709102E-2,1.7665554402443957E-2,-1.4171100659423048E-2,-7.3256841577195838E-3,null,null,null,4.7170257539397742,null,{"$f":"IF(W504=\"\",\"\",WORKDAY($B$3,M504,Feriados!$A$2:$A$1037))","v":"2025-09-02"},{"$f":"IF(Y504=\"\",\"\",((1+(+(+VLOOKUP(Y504,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y504-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0199010054469353}]
[2.0317460317460316,512,10.371177034187545,null,0.121892477649768,1.7261870682889074E-3,8.0484881103444952E-3,-2.7955382486525973E-2,null,null,null,2.0317460317460316,512,5.3975944421230331,null,5.7828768197709102E-2,1.7635431950539779E-2,-1.4156681688868479E-2,-7.3315740381500721E-3,null,null,null,4.7188767622164729,null,{"$f":"IF(W505=\"\",\"\",WORKDAY($B$3,M505,Feriados!$A$2:$A$1037))","v":"2025-09-03"},{"$f":"IF(Y505=\"\",\"\",((1+(+(+VLOOKUP(Y505,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y505-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0169888397091125}]
[2.0357142857142856,513,10.370877623759366,null,0.121892477649768,1.7228887142985811E-3,8.0345902608740406E-3,-2.7941180387346973E-2,null,null,null,2.0357142857142856,513,5.3954465076499698,null,5.7828768197709102E-2,1.7605398882502163E-2,-1.4142259729480394E-2,-7.3374422742311703E-3,null,null,null,4.7207268254689572,null,{"$f":"IF(W506=\"\",\"\",WORKDAY($B$3,M506,Feriados!$A$2:$A$1037))","v":"2025-09-04"},{"$f":"IF(Y506=\"\",\"\",((1+(+(+VLOOKUP(Y506,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y506-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0140881084974822}]
[2.0396825396825395,514,10.370589012194214,null,0.121892477649768,1.7196024651410851E-3,8.0207303061883076E-3,-2.7926920299155247E-2,null,null,null,2.0396825396825395,514,5.3933099125001451,null,5.7828768197709102E-2,1.757545485628061E-2,-1.4127835013219767E-2,-7.3432889157684931E-3,null,null,null,4.7225759432228731,null,{"$f":"IF(W507=\"\",\"\",WORKDAY($B$3,M507,Feriados!$A$2:$A$1037))","v":"2025-09-05"},{"$f":"IF(Y507=\"\",\"\",((1+(+(+VLOOKUP(Y507,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y507-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.011198744599187}]
[2.0436507936507935,515,10.370311134644419,null,0.121892477649768,1.7163282582955083E-3,8.0069081650948962E-3,-2.7912602726714232E-2,null,null,null,2.0436507936507935,515,5.3911845946649422,null,5.7828768197709102E-2,1.7545599531330888E-2,-1.4113407769926355E-2,-7.3491140124642201E-3,null,null,null,4.7244241149098087,null,{"$f":"IF(W508=\"\",\"\",WORKDAY($B$3,M508,Feriados!$A$2:$A$1037))","v":"2025-09-08"},{"$f":"IF(Y508=\"\",\"\",((1+(+(+VLOOKUP(Y508,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y508-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0083206813270378}]
[2.0476190476190474,516,10.370043926547895,null,0.121892477649768,1.7130660316379942E-3,7.9931237559156629E-3,-2.78982281718427E-2,null,null,null,2.0476190476190474,516,5.3890704925065025,null,5.7828768197709102E-2,1.7515832568607816E-2,-1.4098978227334549E-2,-7.3549176139173266E-3,null,null,null,4.7262713398687373,null,{"$f":"IF(W509=\"\",\"\",WORKDAY($B$3,M509,Feriados!$A$2:$A$1037))","v":"2025-09-09"},{"$f":"IF(Y509=\"\",\"\",((1+(+(+VLOOKUP(Y509,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y509-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0054538525145178}]
[2.0515873015873014,517,10.369787323627564,null,0.121892477649768,1.7098157234388604E-3,7.9793769964991174E-3,-2.7883797133430328E-2,null,null,null,2.0515873015873014,517,5.3869675447554313,null,5.7828768197709102E-2,1.7486153630558065E-2,-1.4084546611089115E-2,-7.3606997696237459E-3,null,null,null,4.728117617347749,null,{"$f":"IF(W510=\"\",\"\",WORKDAY($B$3,M510,Feriados!$A$2:$A$1037))","v":"2025-09-10"},{"$f":"IF(Y510=\"\",\"\",((1+(+(+VLOOKUP(Y510,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y510-1,Feriados!$A$2:$A$1037)))-1)*100)","v":4.0025981925106313}]
[2.0555555555555554,518,10.369541261890728,null,0.121892477649768,1.7065772723597436E-3,7.9656678042326103E-3,-2.7869310107453086E-2,null,null,null,2.0555555555555554,518,5.3848756905084665,null,5.7828768197709102E-2,1.7456562381112997E-2,-1.4070113144760818E-2,-7.366460528976616E-3,null,null,null,4.7299629465058057,null,{"$f":"IF(W511=\"\",\"\",WORKDAY($B$3,M511,Feriados!$A$2:$A$1037))","v":"2025-09-11"},{"$f":"IF(Y511=\"\",\"\",((1+(+(+VLOOKUP(Y511,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y511-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9997536361749075}]
[2.0595238095238093,519,10.369305677628448,null,0.121892477649768,1.7033506174507639E-3,7.9519960960543687E-3,-2.7854767586988655E-2,null,null,null,2.0595238095238093,519,5.3827948692262257,null,5.7828768197709102E-2,1.7427058485681567E-2,-1.4055678049861964E-2,-7.372199941266454E-3,null,null,null,4.7318073264143168,null,{"$f":"IF(W512=\"\",\"\",WORKDAY($B$3,M512,Feriados!$A$2:$A$1037))","v":"2025-09-12"},{"$f":"IF(Y512=\"\",\"\",((1+(+(+VLOOKUP(Y512,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y512-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.996920118872449}]
[2.0634920634920637,520,10.369080507414941,null,0.121892477649768,1.7001356981477106E-3,7.9383617884653292E-3,-2.7840170062231637E-2,null,null,null,2.0634920634920637,520,5.3807250207309139,null,5.7828768197709102E-2,1.7397641611143214E-2,-1.4041241545861782E-2,-7.3779180556813864E-3,null,null,null,4.7336507560587604,null,{"$f":"IF(W513=\"\",\"\",WORKDAY($B$3,M513,Feriados!$A$2:$A$1037))","v":"2025-09-15"},{"$f":"IF(Y513=\"\",\"\",((1+(+(+VLOOKUP(Y513,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y513-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9940975764690245}]
[2.0674603174603177,521,10.368865688106926,null,0.121892477649768,1.6969324542692587E-3,7.9247647975408363E-3,-2.7825518020508838E-2,null,null,null,2.0674603174603177,521,5.3786660852040864,null,5.7828768197709102E-2,1.7368311425840832E-2,-1.4026803850201738E-2,-7.3836149213073266E-3,null,null,null,4.73549323434026,null,{"$f":"IF(W514=\"\",\"\",WORKDAY($B$3,M514,Feriados!$A$2:$A$1037))","v":"2025-09-16"},{"$f":"IF(Y514=\"\",\"\",((1+(+(+VLOOKUP(Y514,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y514-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9908485110715874}]
[2.0714285714285716,522,10.368661156843004,null,0.121892477649768,1.693740826014195E-3,7.9112050389421422E-3,-2.7810811946294315E-2,null,null,null,2.0714285714285716,522,5.3766180031843902,null,5.7828768197709102E-2,1.7339067599573762E-2,-1.4012365178310752E-2,-7.3892905871282121E-3,null,null,null,4.7373347600772053,null,{"$f":"IF(W515=\"\",\"\",WORKDAY($B$3,M515,Feriados!$A$2:$A$1037))","v":"2025-09-17"},{"$f":"IF(Y515=\"\",\"\",((1+(+(+VLOOKUP(Y515,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y515-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9876119951278266}]
[2.0753968253968256,523,10.368466851042992,null,0.121892477649768,1.6905607539586757E-3,7.8976824279277553E-3,-2.7796052321224504E-2,null,null,null,2.0753968253968256,523,5.3745807155653447,null,5.7828768197709102E-2,1.7309909803590793E-2,-1.3997925743620269E-2,-7.3949451020261731E-3,null,null,null,4.7391753320068064,null,{"$f":"IF(W516=\"\",\"\",WORKDAY($B$3,M516,Feriados!$A$2:$A$1037))","v":"2025-09-18"},{"$f":"IF(Y516=\"\",\"\",((1+(+(+VLOOKUP(Y516,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y516-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9843879560713669}]
[2.0793650793650795,524,10.3682827084073,null,0.121892477649768,1.6873921790535019E-3,7.8841968793646137E-3,-2.7781239624113125E-2,null,null,null,2.0793650793650795,524,5.3725541635931338,null,5.7828768197709102E-2,1.7280837710583245E-2,-1.3983485757579251E-2,-7.4005785147817612E-3,null,null,null,4.7410149487865816,null,{"$f":"IF(W517=\"\",\"\",WORKDAY($B$3,M517,Feriados!$A$2:$A$1037))","v":"2025-09-19"},{"$f":"IF(Y517=\"\",\"\",((1+(+(+VLOOKUP(Y517,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y517-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9811763218942753}]
[2.0833333333333335,525,10.368108666916237,null,0.121892477649768,1.6842350426214178E-3,7.8707483077391088E-3,-2.7766374330966147E-2,null,null,null,2.0833333333333335,525,5.370538288864398,null,5.7828768197709102E-2,1.7251850994678058E-2,-1.3969045429669053E-2,-7.4061908740741351E-3,null,null,null,4.7428536089959339,null,{"$f":"IF(W518=\"\",\"\",WORKDAY($B$3,M518,Feriados!$A$2:$A$1037))","v":"2025-09-22"},{"$f":"IF(Y518=\"\",\"\",((1+(+(+VLOOKUP(Y518,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y518-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.977977021141621}]
[2.0873015873015874,526,10.367944664829379,null,0.121892477649768,1.6810892863544267E-3,7.8573366271679334E-3,-2.7751456914996565E-2,null,null,null,2.0873015873015874,526,5.3685330333240522,null,5.7828768197709102E-2,1.7222949331430919E-2,-1.3954604967418217E-2,-7.4117822284812873E-3,null,null,null,4.7446913111376388,null,{"$f":"IF(W519=\"\",\"\",WORKDAY($B$3,M519,Feriados!$A$2:$A$1037))","v":"2025-09-23"},{"$f":"IF(Y519=\"\",\"\",((1+(+(+VLOOKUP(Y519,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y519-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.974789982906235}]
[2.0912698412698414,527,10.367790640684873,null,0.121892477649768,1.6779548523111357E-3,7.8439617514087876E-3,-2.7736487846639173E-2,null,null,null,2.0912698412698414,527,5.3665383392631174,null,5.7828768197709102E-2,1.7194132397819424E-2,-1.3940164576417124E-2,-7.4173526264802161E-3,null,null,null,4.7465280536393095,null,{"$f":"IF(W520=\"\",\"\",WORKDAY($B$3,M520,Feriados!$A$2:$A$1037))","v":"2025-09-24"},{"$f":"IF(Y520=\"\",\"\",((1+(+(+VLOOKUP(Y520,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y520-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9716151368234254}]
[2.0952380952380953,528,10.367646533298782,null,0.121892477649768,1.6748316829141132E-3,7.8306235938709126E-3,-2.7721467593565214E-2,null,null,null,2.0952380952380953,528,5.3645541493165663,null,5.7828768197709102E-2,1.7165399872236285E-2,-1.3925724460332582E-2,-7.4229021164471387E-3,null,null,null,4.7483638348548629,null,{"$f":"IF(W521=\"\",\"\",WORKDAY($B$3,M521,Feriados!$A$2:$A$1037))","v":"2025-09-25"},{"$f":"IF(Y521=\"\",\"\",((1+(+(+VLOOKUP(Y521,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y521-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9684524130658261}]
[2.0992063492063493,529,10.367512281764373,null,0.121892477649768,1.6717197209472718E-3,7.8173220676254814E-3,-2.7706396620697012E-2,null,null,null,2.0992063492063493,529,5.3625804064611673,null,5.7828768197709102E-2,1.7136751434482567E-2,-1.3911284820922288E-2,-7.4284307466577068E-3,null,null,null,4.7501986530659179,null,{"$f":"IF(W522=\"\",\"\",WORKDAY($B$3,M522,Feriados!$A$2:$A$1037))","v":"2025-09-26"},{"$f":"IF(Y522=\"\",\"\",((1+(+(+VLOOKUP(Y522,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y522-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9653017423382453}]
[2.1031746031746033,530,10.367387825451463,null,0.121892477649768,1.6686189095532699E-3,7.8040570854158199E-3,-2.7691275390222484E-2,null,null,null,2.1031746031746033,530,5.360617054013364,null,5.7828768197709102E-2,1.7108186765760938E-2,-1.3896845858049203E-2,-7.4339385652871896E-3,null,null,null,4.7520325064832836,null,{"$f":"IF(W523=\"\",\"\",WORKDAY($B$3,M523,Feriados!$A$2:$A$1037))","v":"2025-09-29"},{"$f":"IF(Y523=\"\",\"\",((1+(+(+VLOOKUP(Y523,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y523-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9621630558726695}]
[2.1071428571428572,531,10.367273104005688,null,0.121892477649768,1.6655291922309369E-3,7.7908285596675056E-3,-2.7676104361609572E-2,null,null,null,2.1071428571428572,531,5.3586640356271618,null,5.7828768197709102E-2,1.7079705548668996E-2,-1.3882407769695808E-2,-7.4394256204106815E-3,null,null,null,4.7538653932484021,null,{"$f":"IF(W524=\"\",\"\",WORKDAY($B$3,M524,Feriados!$A$2:$A$1037))","v":"2025-09-30"},{"$f":"IF(Y524=\"\",\"\",((1+(+(+VLOOKUP(Y524,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y524-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9590362854231786}]
[2.1111111111111112,532,10.367168057347834,null,0.121892477649768,1.6624505128327149E-3,7.7776364024982961E-3,-2.7660883991620661E-2,null,null,null,2.1111111111111112,532,5.3567212952920107,null,5.7828768197709102E-2,1.7051307467192574E-2,-1.3867970751978277E-2,-7.444891960003296E-3,null,null,null,4.7556973114345702,null,{"$f":"IF(W525=\"\",\"\",WORKDAY($B$3,M525,Feriados!$A$2:$A$1037))","v":"2025-10-01"},{"$f":"IF(Y525=\"\",\"\",((1+(+(+VLOOKUP(Y525,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y525-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9559213632610613}]
[2.1150793650793651,533,10.367072625673115,null,0.121892477649768,1.6593828155621209E-3,7.7644805257279072E-3,-2.7645614734326855E-2,null,null,null,2.1150793650793651,533,5.3547887773307323,null,5.7828768197709102E-2,1.7022992206699155E-2,-1.3853534999160555E-2,-7.4503376319403833E-3,null,null,null,4.7575282590485157,null,{"$f":"IF(W526=\"\",\"\",WORKDAY($B$3,M526,Feriados!$A$2:$A$1037))","v":"2025-10-02"},{"$f":"IF(Y526=\"\",\"\",((1+(+(+VLOOKUP(Y526,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y526-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9528182221698627}]
[{"$f":"B527/252","v":2.1190476190476191},534,{"$f":"SUM(E527:H527)*100","v":10.366986749450465},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A527))/($I$4*A527))","v":1.6563260449712332E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A527))/($I$4*A527))-EXP(-1*$I$4*A527)))","v":7.7513608408876656E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A527))/($J$4*A527))-EXP(-1*$J$4*A527)))","v":-2.7630297041122236E-2},null,null,null,{"$f":"M527/252","v":2.1190476190476191},534,{"$f":"SUM(P527:S527)*100","v":5.3528664263974326},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L527))/($T$4*L527))","v":1.6994759453931217E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L527))/($T$4*L527))-EXP(-1*$T$4*L527)))","v":-1.3839100703668306E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L527))/($U$4*L527))-EXP(-1*$U$4*L527)))","v":-7.4557626839976982E-3},null,null,null,{"$f":"IF(N527=\"\",\"\",(((1+C527/100)/(1+N527/100))-1)*100)","v":4.7593582340315743},null,{"$f":"IF(W527=\"\",\"\",WORKDAY($B$3,M527,Feriados!$A$2:$A$1037))","v":"2025-10-03"},{"$f":"IF(Y527=\"\",\"\",((1+(+(+VLOOKUP(Y527,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y527-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9497267954406778}]
[2.123015873015873,{"$f":"+B527+1","v":535},10.366910369421822,null,0.121892477649768,1.6532801459581902E-3,7.7382772592299951E-3,-2.7614931360737976E-2,null,null,null,2.123015873015873,{"$f":"+M527+1","v":535},5.3509541874754403,null,5.7828768197709102E-2,1.6966608896999743E-2,-1.3824668056102819E-2,-7.4611671638516296E-3,null,null,null,4.7611872342611328,null,{"$f":"IF(W528=\"\",\"\",WORKDAY($B$3,M528,Feriados!$A$2:$A$1037))","v":"2025-10-06"},{"$f":"IF(Y528=\"\",\"\",((1+(+(+VLOOKUP(Y528,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y528-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9466470168672219}]
[2.126984126984127,536,10.366843426601399,null,0.121892477649768,1.6502450637647171E-3,7.725229691737787E-3,-2.7599518139256519E-2,null,null,null,2.126984126984127,536,5.349052005875258,null,5.7828768197709102E-2,1.6938540225377607E-2,-1.3810237245254743E-2,-7.4665511190793879E-3,null,null,null,4.7630152575519169,null,{"$f":"IF(W529=\"\",\"\",WORKDAY($B$3,M529,Feriados!$A$2:$A$1037))","v":"2025-10-07"},{"$f":"IF(Y529=\"\",\"\",((1+(+(+VLOOKUP(Y529,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y529-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9435788207411671}]
[2.1309523809523809,537,10.36678586227498,null,0.121892477649768,1.6472207439736665E-3,7.7122180491336085E-3,-2.7584057820125497E-2,null,null,null,2.1309523809523809,537,5.3471598272325265,null,5.7828768197709102E-2,1.6910553129893143E-2,-1.3795808458117793E-2,-7.471914597159195E-3,null,null,null,4.7648423016572572,null,{"$f":"IF(W530=\"\",\"\",WORKDAY($B$3,M530,Feriados!$A$2:$A$1037))","v":"2025-10-08"},{"$f":"IF(Y530=\"\",\"\",((1+(+(+VLOOKUP(Y530,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y530-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9405221418474801}]
[2.1349206349206349,538,10.366737617999163,null,0.121892477649768,1.6442071325065788E-3,7.6992422418887844E-3,-2.7568550844171737E-2,null,null,null,2.1349206349206349,538,5.3452775975059943,null,5.7828768197709102E-2,1.6882647302723663E-2,-1.3781381879902332E-2,-7.4772576454704897E-3,null,null,null,4.7666683642703989,null,{"$f":"IF(W531=\"\",\"\",WORKDAY($B$3,M531,Feriados!$A$2:$A$1037))","v":"2025-10-09"},{"$f":"IF(Y531=\"\",\"\",((1+(+(+VLOOKUP(Y531,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y531-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9374769154598033}]
[2.1388888888888888,539,10.366698635600644,null,0.121892477649768,1.6412041756212637E-3,7.686302180232335E-3,-2.7552997649615156E-2,null,null,null,2.1388888888888888,539,5.3434052629755131,null,5.7828768197709102E-2,1.6854822437389005E-2,-1.3766957694048837E-2,-7.4825803112941371E-3,null,null,null,4.7684934430258341,null,{"$f":"IF(W532=\"\",\"\",WORKDAY($B$3,M532,Feriados!$A$2:$A$1037))","v":"2025-10-10"},{"$f":"IF(Y532=\"\",\"\",((1+(+(+VLOOKUP(Y532,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y532-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9344430773358585}]
[2.1428571428571428,540,10.366668857175471,null,0.121892477649768,1.6382118199093998E-3,7.673397774159792E-3,-2.7537398672082485E-2,null,null,null,2.1428571428571428,540,5.341542770240034,null,5.7828768197709102E-2,1.6827078228745164E-2,-1.3752536082241319E-2,-7.4878826418125956E-3,null,null,null,4.7703175355004124,null,{"$f":"IF(W533=\"\",\"\",WORKDAY($B$3,M533,Feriados!$A$2:$A$1037))","v":"2025-10-13"},{"$f":"IF(Y533=\"\",\"\",((1+(+(+VLOOKUP(Y533,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y533-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9314205637129618}]
[2.1468253968253967,541,10.366648225088291,null,0.121892477649768,1.635230012294153E-3,7.6605289334418783E-3,-2.7521754344621108E-2,null,null,null,2.1468253968253967,541,5.3396900662156259,null,5.7828768197709102E-2,1.6799414372977901E-2,-1.3738117224420598E-2,-7.493164684110141E-3,null,null,null,4.7721406392146726,null,{"$f":"IF(W534=\"\",\"\",WORKDAY($B$3,M534,Feriados!$A$2:$A$1037))","v":"2025-10-14"},{"$f":"IF(Y534=\"\",\"\",((1+(+(+VLOOKUP(Y534,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y534-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9284093113035157}]
[2.1507936507936507,542,10.36663668197162,null,0.121892477649768,1.6322587000278128E-3,7.6476955676330356E-3,-2.7506065097712657E-2,null,null,null,2.1507936507936507,542,5.3378470981334951,null,5.7828768197709102E-2,1.6771830567596419E-2,-1.3723701298797521E-2,-7.4984264851730457E-3,null,null,null,4.7739627516340422,null,{"$f":"IF(W535=\"\",\"\",WORKDAY($B$3,M535,Feriados!$A$2:$A$1037))","v":"2025-10-15"},{"$f":"IF(Y535=\"\",\"\",((1+(+(+VLOOKUP(Y535,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y535-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9254092572906796}]
[2.1547619047619047,543,10.366634170725067,null,0.121892477649768,1.629297830689448E-3,7.6348975860798573E-3,-2.7490331359286631E-2,null,null,null,2.1547619047619047,543,5.3360138135380311,null,5.7828768197709102E-2,1.6744326511427071E-2,-1.3709288481866077E-2,-7.5036680918897872E-3,null,null,null,4.7757838701700583,null,{"$f":"IF(W536=\"\",\"\",WORKDAY($B$3,M536,Feriados!$A$2:$A$1037))","v":"2025-10-16"},{"$f":"IF(Y536=\"\",\"\",((1+(+(+VLOOKUP(Y536,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y536-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9216019892775567}]
[2.1587301587301586,544,10.366640634514601,null,0.121892477649768,1.6263473521825804E-3,7.6221348979293698E-3,-2.7474553554733938E-2,null,null,null,2.1587301587301586,544,5.3341901602848525,null,5.7828768197709102E-2,1.6716901904607073E-2,-1.3694878948416415E-2,-7.5088895510512389E-3,null,null,null,4.7776039921814339,null,{"$f":"IF(W537=\"\",\"\",WORKDAY($B$3,M537,Feriados!$A$2:$A$1037))","v":"2025-10-17"},{"$f":"IF(Y537=\"\",\"\",((1+(+(+VLOOKUP(Y537,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y537-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9178088572829006}]
[2.1626984126984126,545,10.366656016771772,null,0.121892477649768,1.6234072127328779E-3,7.6094074121371945E-3,-2.745873210692034E-2,null,null,null,2.1626984126984126,545,5.3323760865388747,null,5.7828768197709102E-2,1.668955644857827E-2,-1.368047287154776E-2,-7.5140909093508587E-3,null,null,null,4.7794231149754562,null,{"$f":"IF(W538=\"\",\"\",WORKDAY($B$3,M538,Feriados!$A$2:$A$1037))","v":"2025-10-20"},{"$f":"IF(Y538=\"\",\"\",((1+(+(+VLOOKUP(Y538,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y538-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9140297827266135}]
[2.1666666666666665,546,10.366680261192961,null,0.121892477649768,1.6204773608858617E-3,7.5967150374755847E-3,-2.7442867436199853E-2,null,null,null,2.1666666666666665,546,5.3305715407723868,null,5.7828768197709102E-2,1.6662289846080928E-2,-1.3666070422681271E-2,-7.5192722133848849E-3,null,null,null,4.7812412358088752,null,{"$f":"IF(W539=\"\",\"\",WORKDAY($B$3,M539,Feriados!$A$2:$A$1037))","v":"2025-10-21"},{"$f":"IF(Y539=\"\",\"\",((1+(+(+VLOOKUP(Y539,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y539-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9102646876098657}]
[2.1706349206349205,547,10.366713311738589,null,0.121892477649768,1.6175577455046382E-3,7.5840576825413428E-3,-2.7426959960428068E-2,null,null,null,2.1706349206349205,547,5.3287764717631347,null,5.7828768197709102E-2,1.6635101801147564E-2,-1.365167177157278E-2,-7.5244335096525403E-3,null,null,null,4.78305835188928,null,{"$f":"IF(W540=\"\",\"\",WORKDAY($B$3,M540,Feriados!$A$2:$A$1037))","v":"2025-10-22"},{"$f":"IF(Y540=\"\",\"\",((1+(+(+VLOOKUP(Y540,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y540-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9065134945098778}]
[2.1746031746031744,548,10.366755112632388,null,0.121892477649768,1.6146483157676405E-3,7.571435255763613E-3,-2.7411010094975392E-2,null,null,null,2.1746031746031744,548,5.3269908285924226,null,5.7828768197709102E-2,1.6607992019096806E-2,-1.3637277086325459E-2,-7.5295748445562286E-3,null,null,null,4.7848744603760762,null,{"$f":"IF(W541=\"\",\"\",WORKDAY($B$3,M541,Feriados!$A$2:$A$1037))","v":"2025-10-23"},{"$f":"IF(Y541=\"\",\"\",((1+(+(+VLOOKUP(Y541,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y541-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9027761265744809}]
[2.1785714285714284,549,10.366805608360567,null,0.121892477649768,1.611749021166395E-3,7.5588476654115527E-3,-2.7395018252740287E-2,null,null,null,2.1785714285714284,549,5.3252145606432277,null,5.7828768197709102E-2,1.6580960206527249E-2,-1.3622886533402366E-2,-7.534696264401705E-3,null,null,null,4.786689558381596,null,{"$f":"IF(W542=\"\",\"\",WORKDAY($B$3,M542,Feriados!$A$2:$A$1037))","v":"2025-10-24"},{"$f":"IF(Y542=\"\",\"\",((1+(+(+VLOOKUP(Y542,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y542-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8990525075168758}]
[2.1825396825396823,550,10.366864743671087,null,0.121892477649768,1.6088598115033001E-3,7.5462948196018944E-3,-2.7378984844162325E-2,null,null,null,2.1825396825396823,550,5.323447617598327,null,5.7828768197709102E-2,1.6554006071311408E-2,-1.3608500277638954E-2,-7.5397978153982897E-3,null,null,null,4.7885036429723193,null,{"$f":"IF(W543=\"\",\"\",WORKDAY($B$3,M543,Feriados!$A$2:$A$1037))","v":"2025-10-27"},{"$f":"IF(Y543=\"\",\"\",((1+(+(+VLOOKUP(Y543,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y543-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8953425616105486}]
[2.1865079365079363,551,10.36693246357285,null,0.121892477649768,1.6059806368894241E-3,7.5337766263063747E-3,-2.7362910277235301E-2,null,null,null,2.1865079365079363,551,5.3216899494384249,null,5.7828768197709102E-2,1.6527129322589647E-2,-1.3594118482255455E-2,-7.5448795436590544E-3,null,null,null,4.7903167111698286,null,{"$f":"IF(W544=\"\",\"\",WORKDAY($B$3,M544,Feriados!$A$2:$A$1037))","v":"2025-10-28"},{"$f":"IF(Y544=\"\",\"\",((1+(+(+VLOOKUP(Y544,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y544-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8916462136839858}]
[2.1904761904761907,552,10.367008713334922,null,0.121892477649768,1.6031114477423215E-3,7.5212929933590675E-3,-2.7346794957520185E-2,null,null,null,2.1904761904761907,552,5.3199415064403075,null,5.7828768197709102E-2,1.6500329670764164E-2,-1.357974130886918E-2,-7.5499414952010114E-3,null,null,null,4.7921287599518747,null,{"$f":"IF(W545=\"\",\"\",WORKDAY($B$3,M545,Feriados!$A$2:$A$1037))","v":"2025-10-29"},{"$f":"IF(Y545=\"\",\"\",((1+(+(+VLOOKUP(Y545,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y545-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8879633891157672}]
[2.1944444444444446,553,10.367093438485739,null,0.121892477649768,1.6002521947838637E-3,7.5088438284635897E-3,-2.7330639288158074E-2,null,null,null,2.1944444444444446,553,5.3182022391750028,null,5.7828768197709102E-2,1.6473606827492989E-2,-1.3565368917506744E-2,-7.5549837159453155E-3,null,null,null,4.7939397862535094,null,{"$f":"IF(W546=\"\",\"\",WORKDAY($B$3,M546,Feriados!$A$2:$A$1037))","v":"2025-10-30"},{"$f":"IF(Y546=\"\",\"\",((1+(+(+VLOOKUP(Y546,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y546-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8842940138293924}]
[2.1984126984126986,554,10.367186584812329,null,0.121892477649768,1.5974028290380896E-3,7.496429039200201E-3,-2.7314443669883014E-2,null,null,null,2.1984126984126986,554,5.3164720985059493,null,5.7828768197709102E-2,1.6446960505684036E-2,-1.3551001466616197E-2,-7.5600062517174457E-3,null,null,null,4.7957497869680621,null,{"$f":"IF(W547=\"\",\"\",WORKDAY($B$3,M547,Feriados!$A$2:$A$1037))","v":"2025-10-31"},{"$f":"IF(Y547=\"\",\"\",((1+(+(+VLOOKUP(Y547,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y547-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8806380142884178}]
[2.2023809523809526,555,10.3672880983595,null,0.121892477649768,1.59456330182907E-3,7.4840485330327881E-3,-2.7298208501034843E-2,null,null,null,2.2023809523809526,555,5.3147510355871788,null,5.7828768197709102E-2,1.6420390419489166E-2,-1.3536639113079087E-2,-7.5650091482474015E-3,null,null,null,4.797558758948206,null,{"$f":"IF(W548=\"\",\"\",WORKDAY($B$3,M548,Feriados!$A$2:$A$1037))","v":"2025-11-03"},{"$f":"IF(Y548=\"\",\"\",((1+(+(+VLOOKUP(Y548,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y548-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8769953174915051}]
[2.2063492063492065,556,10.367397925429067,null,0.121892477649768,1.5917335647787903E-3,7.4717022173157498E-3,-2.7281934177571875E-2,null,null,null,2.2063492063492065,556,5.3130390018615099,null,5.7828768197709102E-2,1.6393896284298284E-2,-1.3522282012222398E-2,-7.5699924511698916E-3,null,null,null,4.7993666990069572,null,{"$f":"IF(W549=\"\",\"\",WORKDAY($B$3,M549,Feriados!$A$2:$A$1037))","v":"2025-11-04"},{"$f":"IF(Y549=\"\",\"\",((1+(+(+VLOOKUP(Y549,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y549-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8733658509675362}]
[2.2103174603174605,557,10.367516012579022,null,0.121892477649768,1.5889135698050486E-3,7.4593899993007553E-3,-2.7265621093083579E-2,null,null,null,2.2103174603174605,557,5.3113359490587602,null,5.7828768197709102E-2,1.6367477816733467E-2,-1.3507930317830446E-2,-7.5749562060245246E-3,null,null,null,4.8011736039185848,null,{"$f":"IF(W550=\"\",\"\",WORKDAY($B$3,M550,Feriados!$A$2:$A$1037))","v":"2025-11-05"},{"$f":"IF(Y550=\"\",\"\",((1+(+(+VLOOKUP(Y550,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y550-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8697495427708617}]
[2.2142857142857144,558,10.367642306622761,null,0.121892477649768,1.5861032691193719E-3,7.4471117861434179E-3,-2.7249269638803187E-2,null,null,null,2.2142857142857144,558,5.3096418291939553,null,5.7828768197709102E-2,1.6341134734643121E-2,-1.3493584182156671E-2,-7.5799004582559944E-3,null,null,null,4.8029794704198103,null,{"$f":"IF(W551=\"\",\"\",WORKDAY($B$3,M551,Feriados!$A$2:$A$1037))","v":"2025-11-06"},{"$f":"IF(Y551=\"\",\"\",((1+(+(+VLOOKUP(Y551,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y551-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8661463214765046}]
[2.2182539682539684,559,10.367776754628258,null,0.121892477649768,1.5833026152249471E-3,7.4348674849098496E-3,-2.7232880203620212E-2,null,null,null,2.2182539682539684,559,5.3079565945655629,null,5.7828768197709102E-2,1.6314866757096178E-2,-1.3479243755935358E-2,-7.584825253214288E-3,null,null,null,4.8047842952104292,null,{"$f":"IF(W552=\"\",\"\",WORKDAY($B$3,M552,Feriados!$A$2:$A$1037))","v":"2025-11-07"},{"$f":"IF(Y552=\"\",\"\",((1+(+(+VLOOKUP(Y552,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y552-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8625561161754973}]
[2.2222222222222223,560,10.367919303917276,null,0.121892477649768,1.5805115609145673E-3,7.4226570025831169E-3,-2.7216453174092929E-2,null,null,null,2.2222222222222223,560,5.3062801977537299,null,5.7828768197709102E-2,1.6288673604376306E-2,-1.346490918839325E-2,-7.5897306361548556E-3,null,null,null,4.806588074954643,null,{"$f":"IF(W553=\"\",\"\",WORKDAY($B$3,M553,Feriados!$A$2:$A$1037))","v":"2025-11-10"},{"$f":"IF(Y553=\"\",\"\",((1+(+(+VLOOKUP(Y553,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y553-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8589788564701966}]
[2.2261904761904763,561,10.368069902064539,null,0.121892477649768,1.577730059268596E-3,7.4104802460695906E-3,-2.7199988934460788E-2,null,null,null,2.2261904761904763,561,5.3046125916185325,null,5.7828768197709102E-2,1.6262554997976138E-2,-1.3450580627261106E-2,-7.5946166522387996E-3,null,null,null,4.8083908062817482,null,{"$f":"IF(W554=\"\",\"\",WORKDAY($B$3,M554,Feriados!$A$2:$A$1037))","v":"2025-11-11"},{"$f":"IF(Y554=\"\",\"\",((1+(+(+VLOOKUP(Y554,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y554-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8554144724697093}]
[2.2301587301587302,562,10.36822849689694,null,0.121892477649768,1.5749580636529449E-3,7.3983371222052004E-3,-2.7183487866656746E-2,null,null,null,2.2301587301587302,562,5.3029537292982436,null,5.7828768197709102E-2,1.6236510660591584E-2,-1.3436258218785168E-2,-7.5994833465330841E-3,null,null,null,4.8101924857872014,null,{"$f":"IF(W555=\"\",\"\",WORKDAY($B$3,M555,Feriados!$A$2:$A$1037))","v":"2025-11-12"},{"$f":"IF(Y555=\"\",\"\",((1+(+(+VLOOKUP(Y555,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y555-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8518628947852962}]
[2.2341269841269842,563,10.368395036492711,null,0.121892477649768,1.5721955277170703E-3,7.3862275377615796E-3,-2.7166950350319564E-2,null,null,null,2.2341269841269842,563,5.3013035642075961,null,5.7828768197709102E-2,1.6210540316116094E-2,-1.3421942107738546E-2,-7.6043307640106909E-3,null,null,null,4.8119931100334856,null,{"$f":"IF(W556=\"\",\"\",WORKDAY($B$3,M556,Feriados!$A$2:$A$1037))","v":"2025-11-13"},{"$f":"IF(Y556=\"\",\"\",((1+(+(+VLOOKUP(Y556,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y556-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8483240545259534}]
[2.2380952380952381,564,10.368569469180612,null,0.121892477649768,1.5694424053919816E-3,7.3741513994521266E-3,-2.7150376762806003E-2,null,null,null,2.2380952380952381,564,5.2996620500360763,null,5.7828768197709102E-2,1.6184643689635032E-2,-1.3407632437432529E-2,-7.6091589495508359E-3,null,null,null,4.8137926755509541,null,{"$f":"IF(W557=\"\",\"\",WORKDAY($B$3,M557,Feriados!$A$2:$A$1037))","v":"2025-11-14"},{"$f":"IF(Y557=\"\",\"\",((1+(+(+VLOOKUP(Y557,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y557-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8447978832938601}]
[2.2420634920634921,565,10.36875174353912,null,0.121892477649768,1.5666986508882674E-3,7.3621086139379534E-3,-2.7133767479203021E-2,null,null,null,2.2420634920634921,565,5.2980291407462152,null,5.7828768197709102E-2,1.6158820507419985E-2,-1.3393329349727787E-2,-7.6139679479391474E-3,null,null,null,4.8155911788388295,null,{"$f":"IF(W558=\"\",\"\",WORKDAY($B$3,M558,Feriados!$A$2:$A$1037))","v":"2025-11-17"},{"$f":"IF(Y558=\"\",\"\",((1+(+(+VLOOKUP(Y558,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y558-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8412843131800267}]
[2.246031746031746,566,10.368941808395604,null,0.121892477649768,1.5639642186941357E-3,7.3500990878337469E-3,-2.7117122872339829E-2,null,null,null,2.246031746031746,566,5.2964047905718896,null,5.7828768197709102E-2,1.61330704969232E-2,-1.3379032985045553E-2,-7.6187578038678528E-3,null,null,null,4.8173886163660251,null,{"$f":"IF(W559=\"\",\"\",WORKDAY($B$3,M559,Feriados!$A$2:$A$1037))","v":"2025-11-18"},{"$f":"IF(Y559=\"\",\"\",((1+(+(+VLOOKUP(Y559,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y559-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8396796090207408}]
[2.25,567,10.36913961282551,null,0.121892477649768,1.5612390635734719E-3,7.3381227277135421E-3,-2.7100443312799934E-2,null,null,null,2.25,567,5.2947889540166448,null,5.7828768197709102E-2,1.6107393386771977E-2,-1.336474348237866E-2,-7.6235285619359579E-3,null,null,null,4.8191849845721002,null,{"$f":"IF(W560=\"\",\"\",WORKDAY($B$3,M560,Feriados!$A$2:$A$1037))","v":"2025-11-19"},{"$f":"IF(Y560=\"\",\"\",((1+(+(+VLOOKUP(Y560,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y560-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8380805898607262}]
[2.253968253968254,568,10.369345106151512,null,0.121892477649768,1.5585231405639065E-3,7.3261794401163751E-3,-2.7083729168933146E-2,null,null,null,2.253968253968254,568,5.2931815858520235,null,5.7828768197709102E-2,1.6081788906763119E-2,-1.3350460979302549E-2,-7.6282802666494363E-3,null,null,null,4.8209802798679702,null,{"$f":"IF(W561=\"\",\"\",WORKDAY($B$3,M561,Feriados!$A$2:$A$1037))","v":"2025-11-20"},{"$f":"IF(Y561=\"\",\"\",((1+(+(+VLOOKUP(Y561,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y561-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8364872255431282}]
[2.2579365079365079,569,10.369558237942735,null,0.121892477649768,1.5558164049749039E-3,7.3142691315518831E-3,-2.7066980806867438E-2,null,null,null,2.2579365079365079,569,5.2915826411158902,null,5.7828768197709102E-2,1.6056256787857402E-2,-1.3336185611986177E-2,-7.6330129624214375E-3,null,null,null,4.8227744986368171,null,{"$f":"IF(W562=\"\",\"\",WORKDAY($B$3,M562,Feriados!$A$2:$A$1037))","v":"2025-11-21"},{"$f":"IF(Y562=\"\",\"\",((1+(+(+VLOOKUP(Y562,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y562-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8348994861240548}]
[2.2619047619047619,570,10.36977895801388,null,0.121892477649768,1.5531188123858602E-3,7.302391708505775E-3,-2.7050198590520838E-2,null,null,null,2.2619047619047619,570,5.2899920751107903,null,5.7828768197709102E-2,1.6030796762174077E-2,-1.3321917515202841E-2,-7.6377266935724339E-3,null,null,null,4.8245676372349999,null,{"$f":"IF(W563=\"\",\"\",WORKDAY($B$3,M563,Feriados!$A$2:$A$1037))","v":"2025-11-24"},{"$f":"IF(Y563=\"\",\"\",((1+(+(+VLOOKUP(Y563,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y563-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8333173418706012}]
[2.2658730158730158,571,10.370007216424426,null,0.121892477649768,1.550430318644221E-3,7.2905470774452426E-3,-2.7033382881613215E-2,null,null,null,2.2658730158730158,571,5.2884098434023112,null,5.7828768197709102E-2,1.60054085629854E-2,-1.3307656822340953E-2,-7.6424215043304393E-3,null,null,null,4.8263596919927654,null,{"$f":"IF(W564=\"\",\"\",WORKDAY($B$3,M564,Feriados!$A$2:$A$1037))","v":"2025-11-25"},{"$f":"IF(Y564=\"\",\"\",((1+(+(+VLOOKUP(Y564,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y564-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.831740763259095}]
[2.2698412698412698,572,10.370242963477791,null,0.121892477649768,1.5477508798636098E-3,7.2787351448242634E-3,-2.7016534039677971E-2,null,null,null,2.2698412698412698,572,5.286835901817442,null,5.7828768197709102E-2,1.5980091924711195E-2,-1.3293403665414708E-2,-7.6470974388311757E-3,null,null,null,4.8281506592151358,null,{"$f":"IF(W565=\"\",\"\",WORKDAY($B$3,M565,Feriados!$A$2:$A$1037))","v":"2025-11-26"},{"$f":"IF(Y565=\"\",\"\",((1+(+(+VLOOKUP(Y565,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y565-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8301697209731866}]
[2.2738095238095237,573,10.370486149720499,null,0.121892477649768,1.5450804524219715E-3,7.266955817088824E-3,-2.6999652422073788E-2,null,null,null,2.2738095238095237,573,5.2852702064429558,null,5.7828768197709102E-2,1.5954846582913421E-2,-1.3279158175074702E-2,-7.651754541118265E-3,null,null,null,4.8299405351826197,null,{"$f":"IF(W566=\"\",\"\",WORKDAY($B$3,M566,Feriados!$A$2:$A$1037))","v":"2025-11-27"},{"$f":"IF(Y566=\"\",\"\",((1+(+(+VLOOKUP(Y566,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y566-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8286041859020292}]
[2.2777777777777777,574,10.370736725941363,null,0.121892477649768,1.5424189929597329E-3,7.2552090006820589E-3,-2.698273838399616E-2,null,null,null,2.2777777777777777,574,5.2837127136238031,null,5.7828768197709102E-2,1.5929672274290794E-2,-1.3264920480618456E-2,-7.6563928551434055E-3,null,null,null,4.8317293161521446,null,{"$f":"IF(W567=\"\",\"\",WORKDAY($B$3,M567,Feriados!$A$2:$A$1037))","v":"2025-11-28"},{"$f":"IF(Y567=\"\",\"\",((1+(+(+VLOOKUP(Y567,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y567-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8270441291385904}]
[2.2817460317460316,575,10.370994643170627,null,0.121892477649768,1.5397664583779727E-3,7.2434946020492894E-3,-2.6965792278488991E-2,null,null,null,2.2817460317460316,575,5.2821633799615082,null,5.7828768197709102E-2,1.5904568736673421E-2,-1.3250690710000868E-2,-7.661012424766577E-3,null,null,null,4.8335169983576565,null,{"$f":"IF(W568=\"\",\"\",WORKDAY($B$3,M568,Feriados!$A$2:$A$1037))","v":"2025-12-01"},{"$f":"IF(Y568=\"\",\"\",((1+(+(+VLOOKUP(Y568,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y568-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8254895219777207}]
[2.2857142857142856,576,10.371259852679152,null,0.121892477649768,1.53712280583661E-3,7.2318125276430115E-3,-2.69488144564561E-2,null,null,null,2.2857142857142856,576,5.2806221623125751,null,5.7828768197709102E-2,1.5879535709017466E-2,-1.3236468989844624E-2,-7.6656132937561947E-3,null,null,null,4.8353035780110298,null,{"$f":"IF(W569=\"\",\"\",WORKDAY($B$3,M569,Feriados!$A$2:$A$1037))","v":"2025-12-02"},{"$f":"IF(Y569=\"\",\"\",((1+(+(+VLOOKUP(Y569,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y569-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8239403359144886}]
[2.2896825396825395,577,10.371532305977576,null,0.121892477649768,1.5344879927526047E-3,7.2201626839277595E-3,-2.6931805266672618E-2,null,null,null,2.2896825396825395,577,5.2790890177869176,null,5.7828768197709102E-2,1.5854572931399843E-2,-1.3222255445450463E-2,-7.6701955057893066E-3,null,null,null,4.8370890513027787,null,{"$f":"IF(W570=\"\",\"\",WORKDAY($B$3,M570,Feriados!$A$2:$A$1037))","v":"2025-12-03"},{"$f":"IF(Y570=\"\",\"\",((1+(+(+VLOOKUP(Y570,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y570-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8223965426424034}]
[2.2936507936507935,578,10.371811954815469,null,0.121892477649768,1.5318619767981708E-3,7.2085449773849185E-3,-2.6914765055796399E-2,null,null,null,2.2936507936507935,578,5.2775639037462776,null,5.7828768197709102E-2,1.582968014501291E-2,-1.3208050200807448E-2,-7.6747591044517829E-3,null,null,null,4.8388734144027001,null,{"$f":"IF(W571=\"\",\"\",WORKDAY($B$3,M571,Feriados!$A$2:$A$1037))","v":"2025-12-04"},{"$f":"IF(Y571=\"\",\"\",((1+(+(+VLOOKUP(Y571,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y571-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8208581140517506}]
[2.2976190476190474,579,10.372098751180514,null,0.121892477649768,1.5292447158990047E-3,7.1969593145174331E-3,-2.6897694168379307E-2,null,null,null,2.2976190476190474,579,5.2760467778026738,null,5.7828768197709102E-2,1.5804857092159265E-2,-1.3193853378603125E-2,-7.6793041332384937E-3,null,null,null,4.8406566634608517,null,{"$f":"IF(W572=\"\",\"\",WORKDAY($B$3,M572,Feriados!$A$2:$A$1037))","v":"2025-12-05"},{"$f":"IF(Y572=\"\",\"\",((1+(+(+VLOOKUP(Y572,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y572-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8193250222277708}]
[2.3015873015873014,580,10.372392647297646,null,0.121892477649768,1.5266361682325282E-3,7.1854056018544653E-3,-2.6880592946878525E-2,null,null,null,2.3015873015873014,580,5.2745375978168489,null,5.7828768197709102E-2,1.5780103516246462E-2,-1.3179665100233599E-2,-7.683830635553484E-3,null,null,null,4.8424387946079506,null,{"$f":"IF(W573=\"\",\"\",WORKDAY($B$3,M573,Feriados!$A$2:$A$1037))","v":"2025-12-08"},{"$f":"IF(Y573=\"\",\"\",((1+(+(+VLOOKUP(Y573,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y573-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8177972394490833}]
[2.3055555555555554,581,10.372693595628235,null,0.121892477649768,1.5240362922261425E-3,7.1738837459559444E-3,-2.6863461731667728E-2,null,null,null,2.3055555555555554,581,5.2730363218967202,null,5.7828768197709102E-2,1.5755419161781841E-2,-1.3165485485813576E-2,-7.6883386547101709E-3,null,null,null,4.8442198039563511,null,{"$f":"IF(W574=\"\",\"\",WORKDAY($B$3,M574,Feriados!$A$2:$A$1037))","v":"2025-12-09"},{"$f":"IF(Y574=\"\",\"\",((1+(+(+VLOOKUP(Y574,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y574-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8162747381859319}]
[2.3095238095238093,582,10.373001548869231,null,0.121892477649768,1.5214450465554966E-3,7.1623936534170587E-3,-2.6846300861048222E-2,null,null,null,2.3095238095238093,582,5.2715429083958645,null,5.7828768197709102E-2,1.5730803774367332E-2,-1.3151314654186298E-2,-7.6928282339314893E-3,null,null,null,4.8459996876007549,null,{"$f":"IF(W575=\"\",\"\",WORKDAY($B$3,M575,Feriados!$A$2:$A$1037))","v":"2025-12-10"},{"$f":"IF(Y575=\"\",\"\",((1+(+(+VLOOKUP(Y575,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y575-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.814757491098586}]
[2.3134920634920637,583,10.373316459952337,null,0.121892477649768,1.5188623901427689E-3,7.1509352308726515E-3,-2.6829110671260061E-2,null,null,null,2.3134920634920637,583,5.2700573159119868,null,5.7828768197709102E-2,1.5706257100694322E-2,-1.3137152722933421E-2,-7.6972994163501318E-3,null,null,null,4.8477784416186331,null,{"$f":"IF(W576=\"\",\"\",WORKDAY($B$3,M576,Feriados!$A$2:$A$1037))","v":"2025-12-11"},{"$f":"IF(Y576=\"\",\"\",((1+(+(+VLOOKUP(Y576,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y576-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.81324547103572}]
[2.3174603174603177,584,10.373638282043146,null,0.121892477649768,1.5162882821549643E-3,7.1395083850015724E-3,-2.6811891496493077E-2,null,null,null,2.3174603174603177,584,5.2685795032854097,null,5.7828768197709102E-2,1.5681778888538507E-2,-1.3122999808384831E-2,-7.7017522450086766E-3,null,null,null,4.8495560620711142,null,{"$f":"IF(W577=\"\",\"\",WORKDAY($B$3,M577,Feriados!$A$2:$A$1037))","v":"2025-12-12"},{"$f":"IF(Y577=\"\",\"\",((1+(+(+VLOOKUP(Y577,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y577-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8117386510327256}]
[2.3214285714285716,585,10.37396696854033,null,0.121892477649768,1.5137226820022187E-3,7.1281130225309157E-3,-2.6794643668897836E-2,null,null,null,2.3214285714285716,585,5.2671094295975749,null,5.7828768197709102E-2,1.5657368886754824E-2,-1.3108856025628392E-2,-7.7061867628597852E-3,null,null,null,4.851332545003717,null,{"$f":"IF(W578=\"\",\"\",WORKDAY($B$3,M578,Feriados!$A$2:$A$1037))","v":"2025-12-15"},{"$f":"IF(Y578=\"\",\"\",((1+(+(+VLOOKUP(Y578,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y578-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8102370043101352}]
[2.3253968253968256,586,10.374302473074776,null,0.121892477649768,1.5111655493361229E-3,7.1167490502402194E-3,-2.6777367518596579E-2,null,null,null,2.3253968253968256,586,5.2656470541695439,null,5.7828768197709102E-2,1.5633026845272329E-2,-1.3094721488519588E-2,-7.7106030127663998E-3,null,null,null,4.8531078864468835,null,{"$f":"IF(W579=\"\",\"\",WORKDAY($B$3,M579,Feriados!$A$2:$A$1037))","v":"2025-12-16"},{"$f":"IF(Y579=\"\",\"\",((1+(+(+VLOOKUP(Y579,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y579-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8108280501409908}]
[2.3293650793650795,587,10.374644749508752,null,0.121892477649768,1.5086168440480538E-3,7.1054163749655654E-3,-2.6760063373694101E-2,null,null,null,2.3293650793650795,587,5.2641923365605248,null,5.7828768197709102E-2,1.5608752515089201E-2,-1.3080596309691155E-2,-7.7150010375018931E-3,null,null,null,4.8548820824166006,null,{"$f":"IF(W580=\"\",\"\",WORKDAY($B$3,M580,Feriados!$A$2:$A$1037))","v":"2025-12-17"},{"$f":"IF(Y580=\"\",\"\",((1+(+(+VLOOKUP(Y580,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y580-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8114170855350293}]
[2.3333333333333335,588,10.374993751935062,null,0.121892477649768,1.5060765262675238E-3,7.0941149036036289E-3,-2.6742731560288543E-2,null,null,null,2.3333333333333335,588,5.2627452365663929,null,5.7828768197709102E-2,1.5584545648267677E-2,-1.3066480600562593E-2,-7.7193808797502662E-3,null,null,null,4.8566551289152216,null,{"$f":"IF(W581=\"\",\"\",WORKDAY($B$3,M581,Feriados!$A$2:$A$1037))","v":"2025-12-18"},{"$f":"IF(Y581=\"\",\"\",((1+(+(+VLOOKUP(Y581,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y581-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8120041207325261}]
[2.3373015873015874,589,10.375349434676204,null,0.121892477649768,1.5035445563605365E-3,7.082844543115638E-3,-2.6725372402482128E-2,null,null,null,2.3373015873015874,589,5.2613057142182207,null,5.7828768197709102E-2,1.5560405997929084E-2,-1.3052374471349649E-2,-7.7237425821063323E-3,null,null,null,4.8584270219319547,null,{"$f":"IF(W582=\"\",\"\",WORKDAY($B$3,M582,Feriados!$A$2:$A$1037))","v":"2025-12-19"},{"$f":"IF(Y582=\"\",\"\",((1+(+(+VLOOKUP(Y582,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y582-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8125891659043898}]
[2.3412698412698414,590,10.37571175228353,null,0.121892477649768,1.5010208949279612E-3,7.0716052005312816E-3,-2.6707986222391931E-2,null,null,null,2.3412698412698414,590,5.2598737297808373,null,5.7828768197709102E-2,1.5536333318248838E-2,-1.30382780310737E-2,-7.728086187075869E-3,null,null,null,4.8601977574435296,null,{"$f":"IF(W583=\"\",\"\",WORKDAY($B$3,M583,Feriados!$A$2:$A$1037))","v":"2025-12-22"},{"$f":"IF(Y583=\"\",\"\",((1+(+(+VLOOKUP(Y583,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y583-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8131722311526284}]
[2.3452380952380953,591,10.376080659536402,null,0.121892477649768,1.4985055028039146E-3,7.0603967829525327E-3,-2.6690573340160451E-2,null,null,null,2.3452380952380953,591,5.2584492437513699,null,5.7828768197709102E-2,1.5512327364451512E-2,-1.3024191387571092E-2,-7.7324117370758299E-3,null,null,null,4.8619673314148404,null,{"$f":"IF(W584=\"\",\"\",WORKDAY($B$3,M584,Feriados!$A$2:$A$1037))","v":"2025-12-23"},{"$f":"IF(Y584=\"\",\"\",((1+(+(+VLOOKUP(Y584,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y584-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8137533265109935}]
[2.3492063492063493,592,10.376456111441335,null,0.121892477649768,1.4959983410541596E-3,7.0492191975574164E-3,-2.6673134073966241E-2,null,null,null,2.3492063492063493,592,5.2570322168578096,null,5.7828768197709102E-2,1.5488387892805912E-2,-1.3010114647502409E-2,-7.7367192744345024E-3,null,null,null,4.8637357397994352,null,{"$f":"IF(W585=\"\",\"\",WORKDAY($B$3,M585,Feriados!$A$2:$A$1037))","v":"2025-12-24"},{"$f":"IF(Y585=\"\",\"\",((1+(+(+VLOOKUP(Y585,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y585-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.814332461945602}]
[2.3531746031746033,593,10.376838063231178,null,0.121892477649768,1.493499370974511E-3,7.0380723516037039E-3,-2.6655668740034447E-2,null,null,null,2.3531746031746033,593,5.2556226100575927,null,5.7828768197709102E-2,1.5464514660620172E-2,-1.2996047916361666E-2,-7.74100884139168E-3,null,null,null,4.8655029785404036,null,{"$f":"IF(W586=\"\",\"\",WORKDAY($B$3,M586,Feriados!$A$2:$A$1037))","v":"2025-12-26"},{"$f":"IF(Y586=\"\",\"\",((1+(+(+VLOOKUP(Y586,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y586-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8149096473554023}]
[2.3571428571428572,594,10.377226470364251,null,0.121892477649768,1.4910085540892582E-3,7.0269561524325371E-3,-2.6638177652647282E-2,null,null,null,2.3571428571428572,594,5.2542203845361675,null,5.7828768197709102E-2,1.5440707426236879E-2,-1.2981991298485443E-2,-7.7452804800988619E-3,null,null,null,4.867269043570599,null,{"$f":"IF(W587=\"\",\"\",WORKDAY($B$3,M587,Feriados!$A$2:$A$1037))","v":"2025-12-29"},{"$f":"IF(Y587=\"\",\"\",((1+(+(+VLOOKUP(Y587,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y587-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.815484892572818}]
[2.3611111111111112,595,10.377621288523512,null,0.121892477649768,1.4885258521495973E-3,7.0158705074720032E-3,-2.6620661124154475E-2,null,null,null,2.3611111111111112,595,5.2528255017055967,null,5.7828768197709102E-2,1.5416965949028222E-2,-1.2967944897061956E-2,-7.7495342326194079E-3,null,null,null,4.8690339308134378,null,{"$f":"IF(W588=\"\",\"\",WORKDAY($B$3,M588,Feriados!$A$2:$A$1037))","v":"2025-12-30"},{"$f":"IF(Y588=\"\",\"\",((1+(+(+VLOOKUP(Y588,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y588-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8160582073643035}]
[2.3650793650793651,596,10.378022473615708,null,0.121892477649768,1.4860512271320748E-3,7.0048153242406198E-3,-2.6603119464983609E-2,null,null,null,2.3650793650793651,596,5.2514379232031478,null,5.7828768197709102E-2,1.5393289989391172E-2,-1.2953908814140068E-2,-7.753770140928728E-3,null,null,null,4.8707976361835215,null,{"$f":"IF(W589=\"\",\"\",WORKDAY($B$3,M589,Feriados!$A$2:$A$1037))","v":"2025-12-31"},{"$f":"IF(Y589=\"\",\"\",((1+(+(+VLOOKUP(Y589,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y589-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8166296014308099}]
[2.3690476190476191,597,10.378429981770532,null,0.121892477649768,1.4835846412370453E-3,6.9937905103507865E-3,-2.658555298365051E-2,null,null,null,2.3690476190476191,597,5.250057610889912,null,5.7828768197709102E-2,1.5369679308742678E-2,-1.2939883150638216E-2,-7.7579882469144467E-3,null,null,null,4.8725601555870579,null,{"$f":"IF(W590=\"\",\"\",WORKDAY($B$3,M590,Feriados!$A$2:$A$1037))","v":"2026-01-02"},{"$f":"IF(Y590=\"\",\"\",((1+(+(+VLOOKUP(Y590,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y590-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8171990844084736}]
[{"$f":"B591/252","v":2.373015873015873},598,{"$f":"SUM(E591:H591)*100","v":10.378843769339783},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A591))/($I$4*A591))","v":1.4811260568871382E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A591))/($I$4*A591))-EXP(-1*$I$4*A591)))","v":6.9827959735121459E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A591))/($J$4*A591))-EXP(-1*$J$4*A591)))","v":-2.6567961986769452E-2},null,null,null,{"$f":"M591/252","v":2.373015873015873},598,{"$f":"SUM(P591:S591)*100","v":5.2486845268494076},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L591))/($T$4*L591))","v":1.5346133669514875E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L591))/($T$4*L591))-EXP(-1*$T$4*L591)))","v":-1.29258680063533E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L591))/($U$4*L591))-EXP(-1*$U$4*L591)))","v":-7.7621885923766006E-3},null,null,null,{"$f":"IF(N591=\"\",\"\",(((1+C591/100)/(1+N591/100))-1)*100)","v":4.8743214849223504},null,{"$f":"IF(W591=\"\",\"\",WORKDAY($B$3,M591,Feriados!$A$2:$A$1037))","v":"2026-01-05"},{"$f":"IF(Y591=\"\",\"\",((1+(+(+VLOOKUP(Y591,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y591-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8177666658689935}]
[2.376984126984127,{"$f":"+B591+1","v":599},10.379263792896523,null,0.121892477649768,1.4786754367257392E-3,6.9718316215349055E-3,-2.6550346779063427E-2,null,null,null,2.376984126984127,{"$f":"+M591+1","v":599},5.247318633386219,null,5.7828768197709102E-2,1.5322652835150354E-2,-1.291186347996949E-2,-7.7663712190277848E-3,null,null,null,4.8760816200807078,null,{"$f":"IF(W592=\"\",\"\",WORKDAY($B$3,M592,Feriados!$A$2:$A$1037))","v":"2026-01-06"},{"$f":"IF(Y592=\"\",\"\",((1+(+(+VLOOKUP(Y592,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y592-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8183323553203419}]
[2.3809523809523809,600,10.379690009234228,null,0.121892477649768,1.4762327436154796E-3,6.9608973623330834E-3,-2.6532707663374296E-2,null,null,null,2.3809523809523809,600,5.2459598930246178,null,5.7828768197709102E-2,1.5299236570097413E-2,-1.289786966906698E-2,-7.7705361684933492E-3,null,null,null,4.8778405569465111,null,{"$f":"IF(W593=\"\",\"\",WORKDAY($B$3,M593,Feriados!$A$2:$A$1037))","v":"2026-01-07"},{"$f":"IF(Y593=\"\",\"\",((1+(+(+VLOOKUP(Y593,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y593-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8188961622071638}]
[2.3849206349206349,601,10.380122375365955,null,0.121892477649768,1.4737979406367399E-3,6.9499931039276961E-3,-2.6515044940672892E-2,null,null,null,2.3849206349206349,601,5.2446082685072222,null,5.7828768197709102E-2,1.5275884639805346E-2,-1.2883886670130672E-2,-7.7746834823115641E-3,null,null,null,4.8795982913981462,null,{"$f":"IF(W594=\"\",\"\",WORKDAY($B$3,M594,Feriados!$A$2:$A$1037))","v":"2026-01-08"},{"$f":"IF(Y594=\"\",\"\",((1+(+(+VLOOKUP(Y594,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y594-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8194580959113322}]
[2.3888888888888888,602,10.380560848523496,null,0.121892477649768,1.4713709910861646E-3,6.9391187544498986E-3,-2.6497358910069102E-2,null,null,null,2.3888888888888888,602,5.2432637227936265,null,5.7828768197709102E-2,1.525259681071978E-2,-1.2869914578558806E-2,-7.7788132019338055E-3,null,null,null,4.8813548193082479,null,{"$f":"IF(W595=\"\",\"\",WORKDAY($B$3,M595,Feriados!$A$2:$A$1037))","v":"2026-01-09"},{"$f":"IF(Y595=\"\",\"\",((1+(+(+VLOOKUP(Y595,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y595-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8200181657525478}]
[2.3928571428571428,603,10.381005386156536,null,0.121892477649768,1.4689518584751855E-3,6.9282742221440504E-3,-2.647964986882187E-2,null,null,null,2.3928571428571428,603,5.2419262190590858,null,5.7828768197709102E-2,1.5229372850277997E-2,-1.2855953488671528E-2,-7.7829253687247048E-3,null,null,null,4.8831101365444107,null,{"$f":"IF(W596=\"\",\"\",WORKDAY($B$3,M596,Feriados!$A$2:$A$1037))","v":"2026-01-12"},{"$f":"IF(Y596=\"\",\"\",((1+(+(+VLOOKUP(Y596,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y596-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8205763809886939}]
[2.3968253968253967,604,10.381455945931812,null,0.121892477649768,1.4665405065285601E-3,6.9174594153707325E-3,-2.646191811234918E-2,null,null,null,2.3968253968253967,604,5.2405957206931664,null,5.7828768197709102E-2,1.5206212526904305E-2,-1.2842003493719388E-2,-7.7870200239623577E-3,null,null,null,4.8848642389695218,null,{"$f":"IF(W597=\"\",\"\",WORKDAY($B$3,M597,Feriados!$A$2:$A$1037))","v":"2026-01-13"},{"$f":"IF(Y597=\"\",\"\",((1+(+(+VLOOKUP(Y597,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y597-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8211327508165249}]
[2.4007936507936507,605,10.38191248573227,null,0.121892477649768,1.4641368991829178E-3,6.906674242609709E-3,-2.6444163934237926E-2,null,null,null,2.4007936507936507,605,5.2392721912984284,null,5.7828768197709102E-2,1.5183115610005413E-2,-1.2828064685891776E-2,-7.7910972088384633E-3,null,null,null,4.8866171224424937,null,{"$f":"IF(W598=\"\",\"\",WORKDAY($B$3,M598,Feriados!$A$2:$A$1037))","v":"2026-01-14"},{"$f":"IF(Y598=\"\",\"\",((1+(+(+VLOOKUP(Y598,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y598-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.821687284372044}]
[2.4047619047619047,606,10.382374963656233,null,0.121892477649768,1.4617410005853188E-3,6.8959186124628235E-3,-2.6426387626253829E-2,null,null,null,2.4047619047619047,606,5.2379555946891125,null,5.7828768197709102E-2,1.5160081869965864E-2,-1.2814137156325334E-2,-7.7951569644585175E-3,null,null,null,4.8883687828184419,null,{"$f":"IF(W599=\"\",\"\",WORKDAY($B$3,M599,Feriados!$A$2:$A$1037))","v":"2026-01-15"},{"$f":"IF(Y599=\"\",\"\",((1+(+(+VLOOKUP(Y599,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y599-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.82223999073108}]
[2.4087301587301586,607,10.382843338016551,null,0.121892477649768,1.4593527750918242E-3,6.8851924336568501E-3,-2.6408589478351178E-2,null,null,null,2.4087301587301586,607,5.2366458948898309,null,5.7828768197709102E-2,1.5137111078143436E-2,-1.2800220995112245E-2,-7.7991993318419807E-3,null,null,null,4.8901192159494844,null,{"$f":"IF(W600=\"\",\"\",WORKDAY($B$3,M600,Feriados!$A$2:$A$1037))","v":"2026-01-16"},{"$f":"IF(Y600=\"\",\"\",((1+(+(+VLOOKUP(Y600,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y600-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8216930310208452}]
[2.4126984126984126,608,10.383317567339773,null,0.121892477649768,1.4569721872660739E-3,6.874495615046286E-3,-2.6390769778682655E-2,null,null,null,2.4126984126984126,608,5.2353430561342753,null,5.7828768197709102E-2,1.5114203006864616E-2,-1.2786316291308509E-2,-7.8032243519224479E-3,null,null,null,4.891868417685008,null,{"$f":"IF(W601=\"\",\"\",WORKDAY($B$3,M601,Feriados!$A$2:$A$1037))","v":"2026-01-19"},{"$f":"IF(Y601=\"\",\"\",((1+(+(+VLOOKUP(Y601,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y601-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8211478733875204}]
[2.4166666666666665,609,10.383797610365297,null,0.121892477649768,1.4545992018778807E-3,6.8638280656160887E-3,-2.6372928813609007E-2,null,null,null,2.4166666666666665,609,5.234047042863919,null,5.7828768197709102E-2,1.5091357429420081E-2,-1.2772423132942162E-2,-7.8072320655478301E-3,null,null,null,4.8936163838722013,null,{"$f":"IF(W602=\"\",\"\",WORKDAY($B$3,M602,Feriados!$A$2:$A$1037))","v":"2026-01-20"},{"$f":"IF(Y602=\"\",\"\",((1+(+(+VLOOKUP(Y602,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y602-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8206045089397289}]
[2.4206349206349205,610,10.384283426044547,null,0.121892477649768,1.4522337839018287E-3,6.8531896944843563E-3,-2.6355066867708714E-2,null,null,null,2.4206349206349205,610,5.2327578197267375,null,5.7828768197709102E-2,1.5068574120060184E-2,-1.27585416070214E-2,-7.8112225134805069E-3,null,null,null,4.8953631103565876,null,{"$f":"IF(W603=\"\",\"\",WORKDAY($B$3,M603,Feriados!$A$2:$A$1037))","v":"2026-01-21"},{"$f":"IF(Y603=\"\",\"\",((1+(+(+VLOOKUP(Y603,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y603-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8200629288445143}]
[2.4246031746031744,611,10.384774973540125,null,0.121892477649768,1.4498758985158873E-3,6.8425804109049681E-3,-2.6337184223787617E-2,null,null,null,2.4246031746031744,611,5.2314753515759369,null,5.7828768197709102E-2,1.5045852853990474E-2,-1.2744671799542678E-2,-7.8151957363975216E-3,null,null,null,4.8971085929824243,null,{"$f":"IF(W604=\"\",\"\",WORKDAY($B$3,M604,Feriados!$A$2:$A$1037))","v":"2026-01-22"},{"$f":"IF(Y604=\"\",\"\",((1+(+(+VLOOKUP(Y604,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y604-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8195231243268735}]
[2.4285714285714284,612,10.385272212224976,null,0.121892477649768,1.4475255111000332E-3,6.8320001242701657E-3,-2.6319281162888442E-2,null,null,null,2.4285714285714284,612,5.23019960346869,null,5.7828768197709102E-2,1.5023193407367262E-2,-1.2730813795498744E-2,-7.8191517748907226E-3,null,null,null,4.8988528275930143,null,{"$f":"IF(W605=\"\",\"\",WORKDAY($B$3,M605,Feriados!$A$2:$A$1037))","v":"2026-01-23"},{"$f":"IF(Y605=\"\",\"\",((1+(+(+VLOOKUP(Y605,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y605-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8189850866692243}]
[2.4325396825396823,613,10.38577510168156,null,0.121892477649768,1.445182587234883E-3,6.821448744113074E-3,-2.6301357964300359E-2,null,null,null,2.4325396825396823,613,5.2289305406648694,null,5.7828768197709102E-2,1.5000595557293165E-2,-1.2716967678886594E-2,-7.8230906694669762E-3,null,null,null,4.9005958100314162,null,{"$f":"IF(W606=\"\",\"\",WORKDAY($B$3,M606,Feriados!$A$2:$A$1037))","v":"2026-01-26"},{"$f":"IF(Y606=\"\",\"\",((1+(+(+VLOOKUP(Y606,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y606-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.818448807210939}]
[2.4365079365079363,614,10.386283601701011,null,0.121892477649768,1.442847092700336E-3,6.8109261801101908E-3,-2.628341490556842E-2,null,null,null,2.4365079365079363,614,5.22766812862581,null,5.7828768197709102E-2,1.4978059081812706E-2,-1.2703133532715415E-2,-7.8270124605482952E-3,null,null,null,4.9023375361407329,null,{"$f":"IF(W607=\"\",\"\",WORKDAY($B$3,M607,Feriados!$A$2:$A$1037))","v":"2026-01-27"},{"$f":"IF(Y607=\"\",\"\",((1+(+(+VLOOKUP(Y607,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y607-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8179142773479224}]
[2.4404761904761907,615,10.386797672282308,null,0.121892477649768,1.4405189934742282E-3,6.8004323420838078E-3,-2.6265452262502959E-2,null,null,null,2.4404761904761907,615,5.2264123330130579,null,5.7828768197709102E-2,1.4955583759907919E-2,-1.2689311439014415E-2,-7.8309171884720294E-3,null,null,null,4.9040780017644447,null,{"$f":"IF(W608=\"\",\"\",WORKDAY($B$3,M608,Feriados!$A$2:$A$1037))","v":"2026-01-28"},{"$f":"IF(Y608=\"\",\"\",((1+(+(+VLOOKUP(Y608,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y608-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8173814885321233}]
[2.4444444444444446,616,10.387317273631439,null,0.121892477649768,1.4381982557309966E-3,6.7899671400044057E-3,-2.6247470309189024E-2,null,null,null,2.4444444444444446,616,5.2251631196871413,null,5.7828768197709102E-2,1.493316937149399E-2,-1.2675501478840641E-2,-7.8348048934910302E-3,null,null,null,4.9058172027470981,null,{"$f":"IF(W609=\"\",\"\",WORKDAY($B$3,M609,Feriados!$A$2:$A$1037))","v":"2026-01-29"},{"$f":"IF(Y609=\"\",\"\",((1+(+(+VLOOKUP(Y609,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y609-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8168504322710906}]
[2.4484126984126986,617,10.387842366160571,null,0.121892477649768,1.4358848458403499E-3,6.7795304839929731E-3,-2.6229469317995604E-2,null,null,null,2.4484126984126986,617,5.2239204547063443,null,5.7828768197709102E-2,1.4910815697414904E-2,-1.2661703732286736E-2,-7.8386756157738258E-3,null,null,null,4.9075551349343938,null,{"$f":"IF(W610=\"\",\"\",WORKDAY($B$3,M610,Feriados!$A$2:$A$1037))","v":"2026-01-30"},{"$f":"IF(Y610=\"\",\"\",((1+(+(+VLOOKUP(Y610,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y610-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8163211001275066}]
[2.4523809523809526,618,10.388372910487227,null,0.121892477649768,1.4335787303659544E-3,6.7691222843232939E-3,-2.6211449559584977E-2,null,null,null,2.4523809523809526,618,5.2226843043254831,null,5.7828768197709102E-2,1.4888522519439118E-2,-1.26479182784886E-2,-7.8425293954047844E-3,null,null,null,4.9092917941738756,null,{"$f":"IF(W611=\"\",\"\",WORKDAY($B$3,M611,Feriados!$A$2:$A$1037))","v":"2026-02-02"},{"$f":"IF(Y611=\"\",\"\",((1+(+(+VLOOKUP(Y611,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y611-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8157934837187657}]
[2.4563492063492065,619,10.388908867433443,null,0.121892477649768,1.4312798760641276E-3,6.7587424514242017E-3,-2.6193411302921913E-2,null,null,null,2.4563492063492065,619,5.2214546349947026,null,5.7828768197709102E-2,1.4866289620255262E-2,-1.2634145195633056E-2,-7.846366272384284E-3,null,null,null,4.9110271763151747,null,{"$f":"IF(W612=\"\",\"\",WORKDAY($B$3,M612,Feriados!$A$2:$A$1037))","v":"2026-02-03"},{"$f":"IF(Y612=\"\",\"\",((1+(+(+VLOOKUP(Y612,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y612-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8152675747164633}]
[2.4603174603174605,620,10.389450198024946,null,0.121892477649768,1.4289882498825382E-3,6.7483908958817429E-3,-2.6175354815282836E-2,null,null,null,2.4603174603174605,620,5.2202314133582668,null,5.7828768197709102E-2,1.4844116783467861E-2,-1.262038456096541E-2,-7.8501862866288859E-3,null,null,null,4.9127612772104534,null,{"$f":"IF(W613=\"\",\"\",WORKDAY($B$3,M613,Feriados!$A$2:$A$1037))","v":"2026-02-04"},{"$f":"IF(Y613=\"\",\"\",((1+(+(+VLOOKUP(Y613,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y613-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8147433648461071}]
[2.4642857142857144,621,10.38999686349033,null,0.121892477649768,1.4267038189589229E-3,6.738067528441357E-3,-2.6157280362264973E-2,null,null,null,2.4642857142857144,621,5.2190146062533689,null,5.7828768197709102E-2,1.4822003793593068E-2,-1.2606636450796994E-2,-7.8539894779714892E-3,null,null,null,4.9144940927147385,null,{"$f":"IF(W614=\"\",\"\",WORKDAY($B$3,M614,Feriados!$A$2:$A$1037))","v":"2026-02-05"},{"$f":"IF(Y614=\"\",\"\",((1+(+(+VLOOKUP(Y614,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y614-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8142208458864957}]
[2.4682539682539684,622,10.390548825260232,null,0.121892477649768,1.4244265506198055E-3,6.727772260009951E-3,-2.6139188207795417E-2,null,null,null,2.4682539682539684,622,5.2178041807089395,null,5.7828768197709102E-2,1.4799950436054435E-2,-1.2592900940512632E-2,-7.8577758861615114E-3,null,null,null,4.9162256186863873,null,{"$f":"IF(W615=\"\",\"\",WORKDAY($B$3,M615,Feriados!$A$2:$A$1037))","v":"2026-02-06"},{"$f":"IF(Y615=\"\",\"\",((1+(+(+VLOOKUP(Y615,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y615-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8137000096694518}]
[2.4722222222222223,623,10.3911060449665,null,0.121892477649768,1.422156412379232E-3,6.7175050016579736E-3,-2.6121078614140203E-2,null,null,null,2.4722222222222223,623,5.2166001039444669,null,5.7828768197709102E-2,1.4777956497178677E-2,-1.2579178104578053E-2,-7.861545550865056E-3,null,null,null,4.9179558509874655,null,{"$f":"IF(W616=\"\",\"\",WORKDAY($B$3,M616,Feriados!$A$2:$A$1037))","v":"2026-02-09"},{"$f":"IF(Y616=\"\",\"\",((1+(+(+VLOOKUP(Y616,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y616-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8131808480792007}]
[2.4761904761904763,624,10.391668484441368,null,0.121892477649768,1.4198933719375088E-3,6.7072656646214182E-3,-2.6102951841913254E-2,null,null,null,2.4761904761904763,624,5.215402343368825,null,5.7828768197709102E-2,1.4756021764191499E-2,-1.2565468016547275E-2,-7.8652985116650694E-3,null,null,null,4.9196847854840353,null,{"$f":"IF(W617=\"\",\"\",WORKDAY($B$3,M617,Feriados!$A$2:$A$1037))","v":"2026-02-10"},{"$f":"IF(Y617=\"\",\"\",((1+(+(+VLOOKUP(Y617,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y617-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8126633530522369}]
[2.4801587301587302,625,10.392236105716639,null,0.121892477649768,1.4176373971799567E-3,6.6970541603038032E-3,-2.6084808150085344E-2,null,null,null,2.4801587301587302,625,5.2142108665791085,null,5.7828768197709102E-2,1.4734146025213396E-2,-1.2551770749069895E-2,-7.8690348080615192E-3,null,null,null,4.9214124180465779,null,{"$f":"IF(W618=\"\",\"\",WORKDAY($B$3,M618,Feriados!$A$2:$A$1037))","v":"2026-02-11"},{"$f":"IF(Y618=\"\",\"\",((1+(+(+VLOOKUP(Y618,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y618-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8121475165766361}]
[2.4841269841269842,626,10.392808871022872,null,0.121892477649768,1.4153884561756689E-3,6.6868704002780921E-3,-2.6066647795993034E-2,null,null,null,2.4841269841269842,626,5.2130256413594704,null,5.7828768197709102E-2,1.4712329069255509E-2,-1.2538086373898369E-2,-7.872754479471545E-3,null,null,null,4.9231387445502817,null,{"$f":"IF(W619=\"\",\"\",WORKDAY($B$3,M619,Feriados!$A$2:$A$1037))","v":"2026-02-12"},{"$f":"IF(Y619=\"\",\"\",((1+(+(+VLOOKUP(Y619,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y619-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.811633330691766}]
[2.4880952380952381,627,10.393386742788541,null,0.121892477649768,1.4131465171762817E-3,6.6767142962885825E-3,-2.6048471035347447E-2,null,null,null,2.4880952380952381,627,5.2118466356799749,null,5.7828768197709102E-2,1.4690570686215496E-2,-1.2524414961895207E-2,-7.876457565229646E-3,null,null,null,4.924863760875553,null,{"$f":"IF(W620=\"\",\"\",WORKDAY($B$3,M620,Feriados!$A$2:$A$1037))","v":"2026-02-13"},{"$f":"IF(Y620=\"\",\"\",((1+(+(+VLOOKUP(Y620,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y620-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8111207874878872}]
[2.4920634920634921,628,10.393969683639238,null,0.121892477649768,1.4109115486147527E-3,6.6665857602527532E-3,-2.6030278122243147E-2,null,null,null,2.4920634920634921,628,5.2106738176954535,null,5.7828768197709102E-2,1.4668870666873404E-2,-1.2510756583040145E-2,-7.8801441045878301E-3,null,null,null,4.9265874629081718,null,{"$f":"IF(W621=\"\",\"\",WORKDAY($B$3,M621,Feriados!$A$2:$A$1037))","v":"2026-02-18"},{"$f":"IF(Y621=\"\",\"\",((1+(+(+VLOOKUP(Y621,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y621-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8106098791056642}]
[2.496031746031746,629,10.394557656396833,null,0.121892477649768,1.4086835191041488E-3,6.6564847042630635E-3,-2.6012069309166882E-2,null,null,null,2.496031746031746,629,5.2095071557443671,null,5.7828768197709102E-2,1.4647228802887586E-2,-1.2497111306437237E-2,-7.8838141367157891E-3,null,null,null,4.9283098465397135,null,{"$f":"IF(W622=\"\",\"\",WORKDAY($B$3,M622,Feriados!$A$2:$A$1037))","v":"2026-02-19"},{"$f":"IF(Y622=\"\",\"\",((1+(+(+VLOOKUP(Y622,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y622-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8150420329637003}]
[2.5,630,10.39515062407869,null,0.121892477649768,1.4064623974364429E-3,6.6464110405887204E-3,-2.5993844847006276E-2,null,null,null,2.5,630,5.2083466183476768,null,5.7828768197709102E-2,1.4625644886790624E-2,-1.2483479200321911E-2,-7.887467700701041E-3,null,null,null,4.9300309076679927,null,{"$f":"IF(W623=\"\",\"\",WORKDAY($B$3,M623,Feriados!$A$2:$A$1037))","v":"2026-02-20"},{"$f":"IF(Y623=\"\",\"\",((1+(+(+VLOOKUP(Y623,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y623-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8194603048210096}]
[2.503968253968254,631,10.395748549896821,null,0.121892477649768,1.4042481525813194E-3,6.6363646816774025E-3,-2.5975604985058534E-2,null,null,null,2.503968253968254,631,5.2071921742077265,null,5.7828768197709102E-2,1.4604118711985262E-2,-1.2469860332067977E-2,-7.8911048355491259E-3,null,null,null,4.9317506421971524,null,{"$f":"IF(W624=\"\",\"\",WORKDAY($B$3,M624,Feriados!$A$2:$A$1037))","v":"2026-02-23"},{"$f":"IF(Y624=\"\",\"\",((1+(+(+VLOOKUP(Y624,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y624-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8238647597915509}]
[2.5079365079365079,632,10.396351397257087,null,0.121892477649768,1.4020407536849899E-3,6.6263455401569492E-3,-2.5957349971039073E-2,null,null,null,2.5079365079365079,632,5.2060437922071152,null,5.7828768197709102E-2,1.4582650072740398E-2,-1.2456254768194581E-2,-7.8947255801837674E-3,null,null,null,4.9334690460382635,null,{"$f":"IF(W625=\"\",\"\",WORKDAY($B$3,M625,Feriados!$A$2:$A$1037))","v":"2026-02-24"},{"$f":"IF(Y625=\"\",\"\",((1+(+(+VLOOKUP(Y625,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y625-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8282554625827636}]
[2.5119047619047619,633,10.396959129758393,null,0.121892477649768,1.3998401700690145E-3,6.6163535288369935E-3,-2.5939080051090076E-2,null,null,null,2.5119047619047619,633,5.2049014414076042,null,5.7828768197709102E-2,1.4561238764187053E-2,-1.2442662574373103E-2,-7.8983299734470061E-3,null,null,null,4.9351861151093246,null,{"$f":"IF(W626=\"\",\"\",WORKDAY($B$3,M626,Feriados!$A$2:$A$1037))","v":"2026-02-25"},{"$f":"IF(Y626=\"\",\"\",((1+(+(+VLOOKUP(Y626,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y626-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8326324774987208}]
[2.5158730158730158,634,10.397571711191866,null,0.121892477649768,1.3976463712291368E-3,6.6063885607105877E-3,-2.5920795469789069E-2,null,null,null,2.5158730158730158,634,5.2037650910490063,null,5.7828768197709102E-2,1.4539884582314375E-2,-1.2429083815434014E-2,-7.9019180540994029E-3,null,null,null,4.9369018453359059,null,{"$f":"IF(W627=\"\",\"\",WORKDAY($B$3,M627,Feriados!$A$2:$A$1037))","v":"2026-02-26"},{"$f":"IF(Y627=\"\",\"\",((1+(+(+VLOOKUP(Y627,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y627-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8369958684431715}]
[2.5198412698412698,635,10.398189105540052,null,0.121892477649768,1.3954593268341233E-3,6.5964505489557682E-3,-2.5902496470157386E-2,null,null,null,2.5198412698412698,635,5.2026347105480948,null,5.7828768197709102E-2,1.451858732396568E-2,-1.241551855537368E-2,-7.9054898608201685E-3,null,null,null,4.9386162326512828,null,{"$f":"IF(W628=\"\",\"\",WORKDAY($B$3,M628,Feriados!$A$2:$A$1037))","v":"2026-02-27"},{"$f":"IF(Y628=\"\",\"\",((1+(+(+VLOOKUP(Y628,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y628-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8413456989227823}]
[2.5238095238095237,636,10.398811276976105,null,0.121892477649768,1.3932790067246125E-3,6.5865394069370845E-3,-2.5884183293668643E-2,null,null,null,2.5238095238095237,636,5.2015102694975131,null,5.7828768197709102E-2,1.4497346786834481E-2,-1.240196685736111E-2,-7.9090454322073393E-3,null,null,null,4.9403292729966797,null,{"$f":"IF(W629=\"\",\"\",WORKDAY($B$3,M629,Feriados!$A$2:$A$1037))","v":"2026-03-02"},{"$f":"IF(Y629=\"\",\"\",((1+(+(+VLOOKUP(Y629,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y629-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8456820320500906}]
[2.5277777777777777,637,10.399438189862993,null,0.121892477649768,1.3911053809119731E-3,6.5766550482071057E-3,-2.5865856180257153E-2,null,null,null,2.5277777777777777,637,5.2003917376647033,null,5.7828768197709102E-2,1.4476162769460565E-2,-1.2388428783744672E-2,-7.9125848067779572E-3,null,null,null,4.9420409623216921,null,{"$f":"IF(W630=\"\",\"\",WORKDAY($B$3,M630,Feriados!$A$2:$A$1037))","v":"2026-03-03"},{"$f":"IF(Y630=\"\",\"\",((1+(+(+VLOOKUP(Y630,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y630-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8500049305466355}]
[2.5317460317460316,638,10.400069808752676,null,0.121892477649768,1.3889384195771722E-3,6.5667973865078787E-3,-2.5847515368326277E-2,null,null,null,2.5317460317460316,638,5.1992790849908221,null,5.7828768197709102E-2,1.4455035071226075E-2,-1.2374904396058749E-2,-7.916108022968207E-3,null,null,null,4.9437512965845753,null,{"$f":"IF(W631=\"\",\"\",WORKDAY($B$3,M631,Feriados!$A$2:$A$1037))","v":"2026-03-04"},{"$f":"IF(Y631=\"\",\"\",((1+(+(+VLOOKUP(Y631,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y631-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8543144567459997}]
[2.5357142857142856,639,10.400706098385326,null,0.121892477649768,1.3867780930696481E-3,6.5569663357723578E-3,-2.5829161094756744E-2,null,null,null,2.5357142857142856,639,5.1981722815896774,null,5.7828768197709102E-2,1.443396349235161E-2,-1.2361393755030347E-2,-7.9196151191335933E-3,null,null,null,4.9454602717523999,null,{"$f":"IF(W632=\"\",\"\",WORKDAY($B$3,M632,Feriados!$A$2:$A$1037))","v":"2026-03-05"},{"$f":"IF(Y632=\"\",\"\",((1+(+(+VLOOKUP(Y632,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y632-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8586106725967184}]
[2.5396825396825395,640,10.401347023688503,null,0.121892477649768,1.3846243719061943E-3,6.5471618101257921E-3,-2.5810793594914963E-2,null,null,null,2.5396825396825395,640,5.1970712977466711,null,5.7828768197709102E-2,1.441294783389235E-2,-1.2347896920585652E-2,-7.9231061335490929E-3,null,null,null,4.947167883801451,null,{"$f":"IF(W633=\"\",\"\",WORKDAY($B$3,M633,Feriados!$A$2:$A$1037))","v":"2026-03-06"},{"$f":"IF(Y633=\"\",\"\",((1+(+(+VLOOKUP(Y633,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y633-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8628936396653435}]
[2.5436507936507935,641,10.40199254977637,null,0.121892477649768,1.3824772267698514E-3,6.5373837238870891E-3,-2.5792413102661234E-2,null,null,null,2.5436507936507935,641,5.1959761039177428,null,5.7828768197709102E-2,1.4391987897734205E-2,-1.2334413951856558E-2,-7.9265811044093217E-3,null,null,null,4.9488741287174953,null,{"$f":"IF(W634=\"\",\"\",WORKDAY($B$3,M634,Feriados!$A$2:$A$1037))","v":"2026-03-09"},{"$f":"IF(Y634=\"\",\"\",((1+(+(+VLOOKUP(Y634,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y634-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8671634191392634}]
[2.5476190476190474,642,10.402642641948901,null,0.121892477649768,1.3803366285088058E-3,6.5276319915701332E-3,-2.5774019850357939E-2,null,null,null,2.5476190476190474,642,5.1948866707283239,null,5.7828768197709102E-2,1.4371083486589961E-2,-1.2320944907187114E-2,-7.9300400698287029E-3,null,null,null,4.9505790024960472,null,{"$f":"IF(W635=\"\",\"\",WORKDAY($B$3,M635,Feriados!$A$2:$A$1037))","v":"2026-03-10"},{"$f":"IF(Y635=\"\",\"\",((1+(+(+VLOOKUP(Y635,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y635-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8714200718297453}]
[2.5515873015873014,643,10.403297265691066,null,0.121892477649768,1.3782025481352989E-3,6.5179065278850824E-3,-2.5755614068877736E-2,null,null,null,2.5515873015873014,643,5.1938029689722987,null,5.7828768197709102E-2,1.4350234403995485E-2,-1.2307489844139978E-2,-7.9334830678416107E-3,null,null,null,4.9522825011425464,null,{"$f":"IF(W636=\"\",\"\",WORKDAY($B$3,M636,Feriados!$A$2:$A$1037))","v":"2026-03-11"},{"$f":"IF(Y636=\"\",\"\",((1+(+(+VLOOKUP(Y636,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y636-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.875663658174755}]
[2.5555555555555554,644,10.403956386672055,null,0.121892477649768,1.3760749568245425E-3,6.508207247739625E-3,-2.5737195987611625E-2,null,null,null,2.5555555555555554,644,5.1927249696109703,null,5.7828768197709102E-2,1.4329440454305894E-2,-1.2294048819502751E-2,-7.9369101364025404E-3,null,null,null,4.9539846206727356,null,{"$f":"IF(W637=\"\",\"\",WORKDAY($B$3,M637,Feriados!$A$2:$A$1037))","v":"2026-03-12"},{"$f":"IF(Y637=\"\",\"\",((1+(+(+VLOOKUP(Y637,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y637-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8798942382418433}]
[2.5595238095238093,645,10.404619970744481,null,0.121892477649768,1.373953825913642E-3,6.4985340662402011E-3,-2.5718765834477054E-2,null,null,null,2.5595238095238093,645,5.1916526437720281,null,5.7828768197709102E-2,1.4308701442691803E-2,-1.2280621889294345E-2,-7.9403213133862807E-3,null,null,null,4.9556853571128823,null,{"$f":"IF(W638=\"\",\"\",WORKDAY($B$3,M638,Feriados!$A$2:$A$1037))","v":"2026-03-13"},{"$f":"IF(Y638=\"\",\"\",((1+(+(+VLOOKUP(Y638,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y638-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.884111871730922}]
[2.5634920634920637,646,10.405287983943579,null,0.121892477649768,1.3718391269005282E-3,6.4888868986931946E-3,-2.570032383592593E-2,null,null,null,2.5634920634920637,646,5.1905859627485356,null,5.7828768197709102E-2,1.4288017175135536E-2,-1.2267209108771228E-2,-7.9437166365880513E-3,null,null,null,4.9573847065000232,null,{"$f":"IF(W639=\"\",\"\",WORKDAY($B$3,M639,Feriados!$A$2:$A$1037))","v":"2026-03-16"},{"$f":"IF(Y639=\"\",\"\",((1+(+(+VLOOKUP(Y639,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y639-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8883166179771278}]
[2.5674603174603177,647,10.405960392486438,null,0.121892477649768,1.3697308314428993E-3,6.4792656606061077E-3,-2.5681870216952622E-2,null,null,null,2.5674603174603177,647,5.1895248979979129,null,5.7828768197709102E-2,1.4267387458427405E-2,-1.22538105324337E-2,-7.947096143723676E-3,null,null,null,4.9590826648821862,null,{"$f":"IF(W640=\"\",\"\",WORKDAY($B$3,M640,Feriados!$A$2:$A$1037))","v":"2026-03-17"},{"$f":"IF(Y640=\"\",\"\",((1+(+(+VLOOKUP(Y640,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y640-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8898834642446589}]
[2.5714285714285716,648,10.406637162771197,null,0.121892477649768,1.367628911357166E-3,6.4696702676886823E-3,-2.5663405201101875E-2,null,null,null,2.5714285714285716,648,5.188469421140927,null,5.7828768197709102E-2,1.4246812100161968E-2,-1.2240426214032062E-2,-7.950459872429743E-3,null,null,null,4.9607792283186347,null,{"$f":"IF(W641=\"\",\"\",WORKDAY($B$3,M641,Feriados!$A$2:$A$1037))","v":"2026-03-18"},{"$f":"IF(Y641=\"\",\"\",((1+(+(+VLOOKUP(Y641,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y641-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8914454980888413}]
[2.5753968253968256,649,10.407318261376265,null,0.121892477649768,1.3655333386174071E-3,6.4601006358539987E-3,-2.5644929010476773E-2,null,null,null,2.5753968253968256,649,5.1874195039606912,null,5.7828768197709102E-2,1.4226290908734314E-2,-1.2227056206572752E-2,-7.9538078602637528E-3,null,null,null,4.9624743928802451,null,{"$f":"IF(W642=\"\",\"\",WORKDAY($B$3,M642,Feriados!$A$2:$A$1037))","v":"2026-03-19"},{"$f":"IF(Y642=\"\",\"\",((1+(+(+VLOOKUP(Y642,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y642-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8930027416469004}]
[2.5793650793650795,650,10.408003655059535,null,0.121892477649768,1.3634440853543337E-3,6.4505566812195552E-3,-2.562644186574654E-2,null,null,null,2.5793650793650795,650,5.1863751184016733,null,5.7828768197709102E-2,1.42058236933364E-2,-1.2213700562324481E-2,-7.9571401447042847E-3,null,null,null,4.9641681546495064,null,{"$f":"IF(W643=\"\",\"\",WORKDAY($B$3,M643,Feriados!$A$2:$A$1037))","v":"2026-03-20"},{"$f":"IF(Y643=\"\",\"\",((1+(+(+VLOOKUP(Y643,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y643-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8945552169204367}]
[2.5833333333333335,651,10.408693310757613,null,0.121892477649768,1.3613611238542588E-3,6.4410383201083006E-3,-2.560794398615444E-2,null,null,null,2.5833333333333335,651,5.1853362365687019,null,5.7828768197709102E-2,1.4185410263953358E-2,-1.2200359332824273E-2,-7.9604567631511615E-3,null,null,null,4.9658605097209207,null,{"$f":"IF(W644=\"\",\"\",WORKDAY($B$3,M644,Feriados!$A$2:$A$1037))","v":"2026-03-23"},{"$f":"IF(Y644=\"\",\"\",((1+(+(+VLOOKUP(Y644,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y644-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8961029457765139}]
[2.5873015873015874,652,10.409387195585024,null,0.121892477649768,1.3592844265580759E-3,6.4315454690496501E-3,-2.5589435589525478E-2,null,null,null,2.5873015873015874,652,5.1843028307259882,null,5.7828768197709102E-2,1.4165050431359846E-2,-1.2187032568883475E-2,-7.9637577529255953E-3,null,null,null,4.9675514542011134,null,{"$f":"IF(W645=\"\",\"\",WORKDAY($B$3,M645,Feriados!$A$2:$A$1037))","v":"2026-03-24"},{"$f":"IF(Y645=\"\",\"\",((1+(+(+VLOOKUP(Y645,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y645-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8976459499488136}]
[2.5912698412698414,653,10.410085276833453,null,0.121892477649768,1.3572139660602445E-3,6.4220780447804687E-3,-2.5570916892274202E-2,null,null,null,2.5912698412698414,653,5.1832748732961429,null,5.7828768197709102E-2,1.4144744007116421E-2,-1.217372032059374E-2,-7.9670431512703557E-3,null,null,null,4.9692409842092333,null,{"$f":"IF(W646=\"\",\"\",WORKDAY($B$3,M646,Feriados!$A$2:$A$1037))","v":"2026-03-25"},{"$f":"IF(Y646=\"\",\"\",((1+(+(+VLOOKUP(Y646,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y646-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8991842510384123}]
[2.5952380952380953,654,10.41078752197094,null,0.121892477649768,1.3551497151077841E-3,6.4126359642460292E-3,-2.5552388109412408E-2,null,null,null,2.5952380952380953,654,5.1822523368592153,null,5.7828768197709102E-2,1.412449080356591E-2,-1.2160422637332947E-2,-7.9703129953499121E-3,null,null,null,4.9709290958770191,null,{"$f":"IF(W647=\"\",\"\",WORKDAY($B$3,M647,Feriados!$A$2:$A$1037))","v":"2026-03-26"},{"$f":"IF(Y647=\"\",\"\",((1+(+(+VLOOKUP(Y647,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y647-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9007178705149137}]
[2.5992063492063493,655,10.411493898641142,null,0.121892477649768,1.3530916465992731E-3,6.4032191446009266E-3,-2.5533849454556778E-2,null,null,null,2.5992063492063493,655,5.1812351941517205,null,5.7828768197709102E-2,1.410429063382982E-2,-1.2147139567771092E-2,-7.9735673222506159E-3,null,null,null,4.972615785348955,null,{"$f":"IF(W648=\"\",\"\",WORKDAY($B$3,M648,Feriados!$A$2:$A$1037))","v":"2026-03-27"},{"$f":"IF(Y648=\"\",\"\",((1+(+(+VLOOKUP(Y648,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y648-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.902246829717515}]
[2.6031746031746033,656,10.412204374662533,null,0.121892477649768,1.351039733583858E-3,6.3938275032099923E-3,-2.5515301139936539E-2,null,null,null,2.6031746031746033,656,5.1802234180656912,null,5.7828768197709102E-2,1.4084143311804751E-2,-1.2133871159876125E-2,-7.9768061689808271E-3,null,null,null,4.9743010487826922,null,{"$f":"IF(W649=\"\",\"\",WORKDAY($B$3,M649,Feriados!$A$2:$A$1037))","v":"2026-03-30"},{"$f":"IF(Y649=\"\",\"\",((1+(+(+VLOOKUP(Y649,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y649-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9037711498558503}]
[2.6071428571428572,657,10.412918918027641,null,0.121892477649768,1.3489939492602682E-3,6.3844609576491559E-3,-2.549674337640101E-2,null,null,null,2.6071428571428572,657,5.1792169816477083,null,5.7828768197709102E-2,1.4064048652158836E-2,-1.2120617460919759E-2,-7.9800295724710962E-3,null,null,null,4.9759848823490938,null,{"$f":"IF(W650=\"\",\"\",WORKDAY($B$3,M650,Feriados!$A$2:$A$1037))","v":"2026-03-31"},{"$f":"IF(Y650=\"\",\"\",((1+(+(+VLOOKUP(Y650,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y650-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9052908520111007}]
[2.6111111111111112,658,10.413637496902297,null,0.121892477649768,1.3469542669758386E-3,6.3751194257062995E-3,-2.547817637342718E-2,null,null,null,2.6111111111111112,658,5.1782158580979774,null,5.7828768197709102E-2,1.4044006470328186E-2,-1.2107378517483209E-2,-7.983237569574312E-3,null,null,null,4.9776672822324119,null,{"$f":"IF(W651=\"\",\"\",WORKDAY($B$3,M651,Feriados!$A$2:$A$1037))","v":"2026-04-01"},{"$f":"IF(Y651=\"\",\"\",((1+(+(+VLOOKUP(Y651,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y651-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9068059571368607}]
[2.6150793650793651,659,10.414360079624839,null,0.121892477649768,1.3449206602255384E-3,6.3658028253820676E-3,-2.5459600339127215E-2,null,null,null,2.6150793650793651,659,5.1772200207693695,null,5.7828768197709102E-2,1.4024016582513369E-2,-1.2094154375462934E-2,-7.9864301970658455E-3,null,null,null,4.9793482446306214,null,{"$f":"IF(W652=\"\",\"\",WORKDAY($B$3,M652,Feriados!$A$2:$A$1037))","v":"2026-04-02"},{"$f":"IF(Y652=\"\",\"\",((1+(+(+VLOOKUP(Y652,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y652-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9083164860601816}]
[2.6190476190476191,660,10.415086634705377,null,0.121892477649768,1.3428931026510081E-3,6.3565110748906644E-3,-2.5441015480255912E-2,null,null,null,2.6190476190476191,660,5.1762294431664992,null,5.7828768197709102E-2,1.4004078805675899E-2,-1.208094508007629E-2,-7.9896074916437198E-3,null,null,null,4.9810277657555524,null,{"$f":"IF(W653=\"\",\"\",WORKDAY($B$3,M653,Feriados!$A$2:$A$1037))","v":"2026-04-06"},{"$f":"IF(Y653=\"\",\"\",((1+(+(+VLOOKUP(Y653,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y653-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9098224594825037}]
[2.623015873015873,661,10.415817130825006,null,0.121892477649768,1.3408715680396032E-3,6.3472440926606215E-3,-2.5422422002218163E-2,null,null,null,2.623015873015873,661,5.1752440989447894,null,5.7828768197709102E-2,1.3984192957534737E-2,-1.2067750675867172E-2,-7.9927694899287766E-3,null,null,null,4.9827058418329795,null,{"$f":"IF(W654=\"\",\"\",WORKDAY($B$3,M654,Feriados!$A$2:$A$1037))","v":"2026-04-07"},{"$f":"IF(Y654=\"\",\"\",((1+(+(+VLOOKUP(Y654,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y654-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9113238979805676}]
[{"$f":"B655/252","v":2.626984126984127},662,{"$f":"SUM(E655:H655)*100","v":10.416551536835069},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A655))/($I$4*A655))","v":1.338856030323446E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A655))/($I$4*A655))-EXP(-1*$I$4*A655)))","v":6.3380017973355459E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A655))/($J$4*A655))-EXP(-1*$J$4*A655)))","v":-2.5403820109076308E-2},null,null,null,{"$f":"M655/252","v":2.626984126984127},662,{"$f":"SUM(P655:S655)*100","v":5.1742639619095527},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L655))/($T$4*L655))","v":1.3964358856562813E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L655))/($T$4*L655))-EXP(-1*$T$4*L655)))","v":-1.2054571206711606E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L655))/($U$4*L655))-EXP(-1*$U$4*L655)))","v":-7.9959162284647892E-3},null,null,null,{"$f":"IF(N655=\"\",\"\",(((1+C655/100)/(1+N655/100))-1)*100)","v":4.9843824691029992},null,{"$f":"IF(W655=\"\",\"\",WORKDAY($B$3,M655,Feriados!$A$2:$A$1037))","v":"2026-04-08"},{"$f":"IF(Y655=\"\",\"\",((1+(+(+VLOOKUP(Y655,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y655-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9128208220073679}]
[2.6309523809523809,{"$f":"+B655+1","v":663},10.417289821756381,null,0.121892477649768,1.3368464635784808E-3,6.3287841077748269E-3,-2.5385210003557521E-2,null,null,null,2.6309523809523809,{"$f":"+M655+1","v":663},5.1732890060150698,null,5.7828768197709102E-2,1.3944576321983567E-2,-1.2041406715823301E-2,-7.999047743718667E-3,null,null,null,4.9860576438199855,null,{"$f":"IF(W656=\"\",\"\",WORKDAY($B$3,M656,Feriados!$A$2:$A$1037))","v":"2026-04-09"},{"$f":"IF(Y656=\"\",\"\",((1+(+(+VLOOKUP(Y656,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y656-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9143132518931534}]
[2.6349206349206349,664,10.418031954778476,null,0.121892477649768,1.3348428420235396E-3,6.3195909430543377E-3,-2.536659188706112E-2,null,null,null,2.6349206349206349,664,5.1723192053636877,null,5.7828768197709102E-2,1.3924845173767511E-2,-1.2028257245759158E-2,-8.0021640720805785E-3,null,null,null,4.9877313622530339,null,{"$f":"IF(W657=\"\",\"\",WORKDAY($B$3,M657,Feriados!$A$2:$A$1037))","v":"2026-04-10"},{"$f":"IF(Y657=\"\",\"\",((1+(+(+VLOOKUP(Y657,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y657-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9158012078462034}]
[2.6388888888888888,665,10.418777905258866,null,0.121892477649768,1.3328451400194141E-3,6.310422222467099E-3,-2.5347965959665847E-2,null,null,null,2.6388888888888888,665,5.1713545342049043,null,5.7828768197709102E-2,1.3905165232628799E-2,-1.2015122838424749E-2,-8.005265249864113E-3,null,null,null,4.9894036206858505,null,{"$f":"IF(W658=\"\",\"\",WORKDAY($B$3,M658,Feriados!$A$2:$A$1037))","v":"2026-04-13"},{"$f":"IF(Y658=\"\",\"\",((1+(+(+VLOOKUP(Y658,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y658-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9172847099538721}]
[2.6428571428571428,666,10.419527642722276,null,0.121892477649768,1.3308533320679329E-3,6.3012778655239321E-3,-2.5329332420137098E-2,null,null,null,2.6428571428571428,666,5.1703949669344738,null,5.7828768197709102E-2,1.388553632002181E-2,-1.2002003535079731E-2,-8.0083513133064384E-3,null,null,null,4.9910744154171072,null,{"$f":"IF(W659=\"\",\"\",WORKDAY($B$3,M659,Feriados!$A$2:$A$1037))","v":"2026-04-14"},{"$f":"IF(Y659=\"\",\"\",((1+(+(+VLOOKUP(Y659,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y659-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9187637781834539}]
[2.6468253968253967,667,10.420281136859895,null,0.121892477649768,1.328867392811047E-3,6.2921577919540774E-3,-2.5310691465934159E-2,null,null,null,2.6468253968253967,667,5.1694404780935175,null,5.7828768197709102E-2,1.3865958258137768E-2,-1.1988899376343254E-2,-8.011422298568445E-3,null,null,null,4.9927437427606192,null,{"$f":"IF(W660=\"\",\"\",WORKDAY($B$3,M660,Feriados!$A$2:$A$1037))","v":"2026-04-15"},{"$f":"IF(Y660=\"\",\"\",((1+(+(+VLOOKUP(Y660,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y660-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9202384323829831}]
[2.6507936507936507,668,10.421038357528637,null,0.121892477649768,1.3268872970299186E-3,6.2830619217057876E-3,-2.5292043293217346E-2,null,null,null,2.6507936507936507,668,5.1684910423676236,null,5.7828768197709102E-2,1.3846430869901356E-2,-1.197581040219931E-2,-8.0144782417349118E-3,null,null,null,4.9944115990453675,null,{"$f":"IF(W661=\"\",\"\",WORKDAY($B$3,M661,Feriados!$A$2:$A$1037))","v":"2026-04-16"},{"$f":"IF(Y661=\"\",\"\",((1+(+(+VLOOKUP(Y661,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y661-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9230572800950103}]
[2.6547619047619047,669,10.421799274750379,null,0.121892477649768,1.3249130196440236E-3,6.2739901749469173E-3,-2.5273388096855139E-2,null,null,null,2.6547619047619047,669,5.1675466345859773,null,5.7828768197709102E-2,1.3826953978967365E-2,-1.1962736652002037E-2,-8.0175191788146583E-3,null,null,null,4.9960779806157873,null,{"$f":"IF(W662=\"\",\"\",WORKDAY($B$3,M662,Feriados!$A$2:$A$1037))","v":"2026-04-17"},{"$f":"IF(Y662=\"\",\"\",((1+(+(+VLOOKUP(Y662,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y662-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9258677768775563}]
[2.6587301587301586,670,10.422563858711243,null,0.121892477649768,1.322944535710253E-3,6.2649424720654665E-3,-2.5254726070431305E-2,null,null,null,2.6587301587301586,670,5.1666072297204764,null,5.7828768197709102E-2,1.3807527409717342E-2,-1.1949678164481007E-2,-8.0205451457406769E-3,null,null,null,4.9977428838318794,null,{"$f":"IF(W663=\"\",\"\",WORKDAY($B$3,M663,Feriados!$A$2:$A$1037))","v":"2026-04-20"},{"$f":"IF(Y663=\"\",\"\",((1+(+(+VLOOKUP(Y663,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y663-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9286699597846031}]
[2.6626984126984126,671,10.423332079760822,null,0.121892477649768,1.320981820422025E-3,6.2559187336701204E-3,-2.5236057406251927E-2,null,null,null,2.6626984126984126,671,5.1656728028848606,null,5.7828768197709102E-2,1.3788150987256276E-2,-1.193663497774646E-2,-8.0235561783703092E-3,null,null,null,4.9994063050692761,null,{"$f":"IF(W664=\"\",\"\",WORKDAY($B$3,M664,Feriados!$A$2:$A$1037))","v":"2026-04-22"},{"$f":"IF(Y664=\"\",\"\",((1+(+(+VLOOKUP(Y664,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y664-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9314638656511969}]
[2.6666666666666665,672,10.424103908411473,null,0.121892477649768,1.3190248491084017E-3,6.2469188805907563E-3,-2.521738229535242E-2,null,null,null,2.6666666666666665,672,5.1647433293338487,null,5.7828768197709102E-2,1.3768824537409271E-2,-1.1923607129294486E-2,-8.0265523124853962E-3,null,null,null,5.0010682407196194,null,{"$f":"IF(W665=\"\",\"\",WORKDAY($B$3,M665,Feriados!$A$2:$A$1037))","v":"2026-04-23"},{"$f":"IF(Y665=\"\",\"\",((1+(+(+VLOOKUP(Y665,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y665-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9342495310951131}]
[2.6706349206349205,673,10.424879315337558,null,0.121892477649768,1.3170735972332147E-3,6.2379428338789344E-3,-2.5198700927504546E-2,null,null,null,2.6706349206349205,673,5.1638187844622756,null,5.7828768197709102E-2,1.3749547886718264E-2,-1.1910594656012206E-2,-8.0295335837924069E-3,null,null,null,5.0027286871904497,null,{"$f":"IF(W666=\"\",\"\",WORKDAY($B$3,M666,Feriados!$A$2:$A$1037))","v":"2026-04-24"},{"$f":"IF(Y666=\"\",\"\",((1+(+(+VLOOKUP(Y666,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y666-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9370269925184997}]
[2.6746031746031744,674,10.42565827137472,null,0.121892477649768,1.3151280403941939E-3,6.2289905148083663E-3,-2.5180013491223358E-2,null,null,null,2.6746031746031744,674,5.1628991438042355,null,5.7828768197709102E-2,1.3730320862438748E-2,-1.1897597594182883E-2,-8.0325000279226171E-3,null,null,null,5.0043876409055166,null,{"$f":"IF(W667=\"\",\"\",WORKDAY($B$3,M667,Feriados!$A$2:$A$1037))","v":"2026-04-27"},{"$f":"IF(Y667=\"\",\"\",((1+(+(+VLOOKUP(Y667,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y667-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9397962861093649}]
[2.6785714285714284,675,10.426440747519141,null,0.121892477649768,1.3131881543221051E-3,6.2200618448753683E-3,-2.5161320173774083E-2,null,null,null,2.6785714285714284,675,5.1619843830322347,null,5.7828768197709102E-2,1.3711143292536495E-2,-1.1884615979491005E-2,-8.0354516804322339E-3,null,null,null,5.0060450983048677,null,{"$f":"IF(W668=\"\",\"\",WORKDAY($B$3,M668,Feriados!$A$2:$A$1037))","v":"2026-04-28"},{"$f":"IF(Y668=\"\",\"\",((1+(+(+VLOOKUP(Y668,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y668-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9425574478431979}]
[2.6825396825396823,676,10.427226714926814,null,0.121892477649768,1.3112539148798931E-3,6.211156745799285E-3,-2.5142621161179036E-2,null,null,null,2.6825396825396823,676,5.1610744779563502,null,5.7828768197709102E-2,1.3692015005684332E-2,-1.1871649847027342E-2,-8.0383885768025871E-3,null,null,null,5.0077010558449153,null,{"$f":"IF(W669=\"\",\"\",WORKDAY($B$3,M669,Feriados!$A$2:$A$1037))","v":"2026-04-29"},{"$f":"IF(Y669=\"\",\"\",((1+(+(+VLOOKUP(Y669,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y669-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9453105134845456}]
[2.6865079365079363,677,10.428016144912828,null,0.121892477649768,1.309325298061829E-3,6.2022751395228899E-3,-2.5123916638224442E-2,null,null,null,2.6865079365079363,677,5.1601694045233817,null,5.7828768197709102E-2,1.3672935831258896E-2,-1.185869923129395E-2,-8.0413107524402328E-3,null,null,null,5.0093555099986808,null,{"$f":"IF(W670=\"\",\"\",WORKDAY($B$3,M670,Feriados!$A$2:$A$1037))","v":"2026-04-30"},{"$f":"IF(Y670=\"\",\"\",((1+(+(+VLOOKUP(Y670,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y670-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9480555185886113}]
[2.6904761904761907,678,10.428809008950621,null,0.121892477649768,1.3074022799926669E-3,6.1934169482127897E-3,-2.5105206788467255E-2,null,null,null,2.6904761904761907,678,5.1592691388160254,null,5.7828768197709102E-2,1.3653905599337424E-2,-1.1845764166209147E-2,-8.0442182426771307E-3,null,null,null,5.0110084572559277,null,{"$f":"IF(W671=\"\",\"\",WORKDAY($B$3,M671,Feriados!$A$2:$A$1037))","v":"2026-05-04"},{"$f":"IF(Y671=\"\",\"\",((1+(+(+VLOOKUP(Y671,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y671-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9507924985025422}]
[2.6944444444444446,679,10.429605278671266,null,0.121892477649768,1.3054848369268069E-3,6.1845820942597876E-3,-2.5086491794241928E-2,null,null,null,2.6944444444444446,679,5.1583736570520431,null,5.7828768197709102E-2,1.3634924140694558E-2,-1.183284468511245E-2,-8.0471110827707859E-3,null,null,null,5.0126598941231615,null,{"$f":"IF(W672=\"\",\"\",WORKDAY($B$3,M672,Feriados!$A$2:$A$1037))","v":"2026-05-05"},{"$f":"IF(Y672=\"\",\"\",((1+(+(+VLOOKUP(Y672,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y672-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9535214883673397}]
[2.6984126984126986,680,10.430404925862755,null,0.121892477649768,1.3035729452474582E-3,6.175770500279224E-3,-2.5067771836667134E-2,null,null,null,2.6984126984126986,680,5.1574829355834382,null,5.7828768197709102E-2,1.3615991286799158E-2,-1.1819940820769474E-2,-8.0499893079044073E-3,null,null,null,5.014309817123852,null,{"$f":"IF(W673=\"\",\"\",WORKDAY($B$3,M673,Feriados!$A$2:$A$1037))","v":"2026-05-06"},{"$f":"IF(Y673=\"\",\"\",((1+(+(+VLOOKUP(Y673,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y673-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9562425231189247}]
[2.7023809523809526,681,10.431207922469262,null,0.121892477649768,1.3016665814658162E-3,6.166982089111317E-3,-2.5049047095652501E-2,null,null,null,2.7023809523809526,681,5.1565969508956382,null,5.7828768197709102E-2,1.3597106869811131E-2,-1.1807052605376808E-2,-8.0528529531870528E-3,null,null,null,5.0159582227985888,null,{"$f":"IF(W674=\"\",\"\",WORKDAY($B$3,M674,Feriados!$A$2:$A$1037))","v":"2026-05-07"},{"$f":"IF(Y674=\"\",\"\",((1+(+(+VLOOKUP(Y674,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y674-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9589556374900026}]
[2.7063492063492065,682,10.432014240590448,null,0.121892477649768,1.2997657222202402E-3,6.1582167838214758E-3,-2.5030317749905245E-2,null,null,null,2.7063492063492065,682,5.1557156796066801,null,5.7828768197709102E-2,1.3578270722578291E-2,-1.179418007056683E-2,-8.0557020536537564E-3,null,null,null,5.0176051077050587,null,{"$f":"IF(W675=\"\",\"\",WORKDAY($B$3,M675,Feriados!$A$2:$A$1037))","v":"2026-05-08"},{"$f":"IF(Y675=\"\",\"\",((1+(+(+VLOOKUP(Y675,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y675-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9616608660113295}]
[2.7103174603174605,683,10.43282385248072,null,0.121892477649768,1.2978703442754402E-3,6.1494745077005945E-3,-2.5011583976936824E-2,null,null,null,2.7103174603174605,683,5.1548390984664083,null,5.7828768197709102E-2,1.355948267863321E-2,-1.1781323247412509E-2,-8.0585366442657205E-3,null,null,null,5.0192504684183126,null,{"$f":"IF(W676=\"\",\"\",WORKDAY($B$3,M676,Feriados!$A$2:$A$1037))","v":"2026-05-11"},{"$f":"IF(Y676=\"\",\"\",((1+(+(+VLOOKUP(Y676,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y676-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9643582430131996}]
[2.7142857142857144,684,10.433636730548546,null,0.121892477649768,1.2959804245216654E-3,6.1407551842653212E-3,-2.4992845953069529E-2,null,null,null,2.7142857142857144,684,5.1539671843556611,null,5.7828768197709102E-2,1.3540742572190106E-2,-1.1768482166432172E-2,-8.0613567599104232E-3,null,null,null,5.0208943015308094,null,{"$f":"IF(W677=\"\",\"\",WORKDAY($B$3,M677,Feriados!$A$2:$A$1037))","v":"2026-05-12"},{"$f":"IF(Y677=\"\",\"\",((1+(+(+VLOOKUP(Y677,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y677-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9670478026269995}]
[2.7182539682539684,685,10.434452847355717,null,0.121892477649768,1.2940959399739046E-3,6.1320587372583326E-3,-2.4974103853443071E-2,null,null,null,2.7182539682539684,685,5.153099914285483,null,5.7828768197709102E-2,1.3522050238141736E-2,-1.1755656857594214E-2,-8.0641624354017994E-3,null,null,null,5.022536603652461,null,{"$f":"IF(W678=\"\",\"\",WORKDAY($B$3,M678,Feriados!$A$2:$A$1037))","v":"2026-05-13"},{"$f":"IF(Y678=\"\",\"\",((1+(+(+VLOOKUP(Y678,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y678-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9697295787865183}]
[2.7222222222222223,686,10.43527217561666,null,0.121892477649768,1.2922168677710862E-3,6.1233850906485575E-3,-2.4955357852021062E-2,null,null,null,2.7222222222222223,686,5.1522372653963266,null,5.7828768197709102E-2,1.3503405512056305E-2,-1.17428473503218E-2,-8.0669537054803512E-3,null,null,null,5.0241773714108984,null,{"$f":"IF(W679=\"\",\"\",WORKDAY($B$3,M679,Feriados!$A$2:$A$1037))","v":"2026-05-14"},{"$f":"IF(Y679=\"\",\"\",((1+(+(+VLOOKUP(Y679,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y679-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9724036052294354}]
[2.7261904761904763,687,10.436094688197713,null,0.121892477649768,1.2903431851752879E-3,6.1147341686314171E-3,-2.4936608121597582E-2,null,null,null,2.7261904761904763,687,5.151379214957263,null,5.7828768197709102E-2,1.3484808230174382E-2,-1.173005367349751E-2,-8.0697306048133407E-3,null,null,null,5.025816601451405,null,{"$f":"IF(W680=\"\",\"\",WORKDAY($B$3,M680,Feriados!$A$2:$A$1037))","v":"2026-05-15"},{"$f":"IF(Y680=\"\",\"\",((1+(+(+VLOOKUP(Y680,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y680-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9750699154988078}]
[2.7301587301587302,688,10.436920358116442,null,0.121892477649768,1.288474869570951E-3,6.1061058956290281E-3,-2.4917854833803574E-2,null,null,null,2.7301587301587302,688,5.15052574036521,null,5.7828768197709102E-2,1.3466258229405859E-2,-1.1717275855467967E-2,-8.0724931679948958E-3,null,null,null,5.0274542904371833,null,{"$f":"IF(W681=\"\",\"\",WORKDAY($B$3,M681,Feriados!$A$2:$A$1037))","v":"2026-05-18"},{"$f":"IF(Y681=\"\",\"\",((1+(+(+VLOOKUP(Y681,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y681-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9754523527780528}]
[2.7341269841269842,689,10.437749158540917,null,0.121892477649768,1.2866118984640996E-3,6.0975001962903881E-3,-2.4899098159113321E-2,null,null,null,2.7341269841269842,689,5.1496768191441378,null,5.7828768197709102E-2,1.3447755347326888E-2,-1.1704513924048431E-2,-8.0752414295461854E-3,null,null,null,5.029090435049266,null,{"$f":"IF(W682=\"\",\"\",WORKDAY($B$3,M682,Feriados!$A$2:$A$1037))","v":"2026-05-19"},{"$f":"IF(Y682=\"\",\"\",((1+(+(+VLOOKUP(Y682,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y682-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9758336813351391}]
[2.7380952380952381,690,10.438581062789032,null,0.121892477649768,1.2847542494815677E-3,6.0889169954915657E-3,-2.4880338266850818E-2,null,null,null,2.7380952380952381,690,5.1488324289443081,null,5.7828768197709102E-2,1.3429299422176858E-2,-1.1691767906527333E-2,-8.0779754239155462E-3,null,null,null,5.0307250319867824,null,{"$f":"IF(W683=\"\",\"\",WORKDAY($B$3,M683,Feriados!$A$2:$A$1037))","v":"2026-05-20"},{"$f":"IF(Y683=\"\",\"\",((1+(+(+VLOOKUP(Y683,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y683-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9762139059845047}]
[2.7420634920634921,691,10.439416044327791,null,0.121892477649768,1.2829019003702279E-3,6.0803562183358445E-3,-2.4861575325196162E-2,null,null,null,2.7420634920634921,691,5.1479925475415014,null,5.7828768197709102E-2,1.3410890292855372E-2,-1.1679037829670809E-2,-8.0806951854786539E-3,null,null,null,5.0323580779669363,null,{"$f":"IF(W684=\"\",\"\",WORKDAY($B$3,M684,Feriados!$A$2:$A$1037))","v":"2026-05-21"},{"$f":"IF(Y684=\"\",\"\",((1+(+(+VLOOKUP(Y684,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y684-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9765930315127429}]
[2.746031746031746,692,10.440254076772623,null,0.121892477649768,1.2810548289962293E-3,6.0718177901538748E-3,-2.4842809501191852E-2,null,null,null,2.746031746031746,692,5.1471571528362539,null,5.7828768197709102E-2,1.3392527798919262E-2,-1.166632371972719E-2,-8.0834007485386366E-3,null,null,null,5.0339895697252279,null,{"$f":"IF(W685=\"\",\"\",WORKDAY($B$3,M685,Feriados!$A$2:$A$1037))","v":"2026-05-22"},{"$f":"IF(Y685=\"\",\"\",((1+(+(+VLOOKUP(Y685,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y685-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.976971062678869}]
[2.75,693,10.441095133886694,null,0.121892477649768,1.2792130133442393E-3,6.0633016365038003E-3,-2.4824040960749114E-2,null,null,null,2.75,693,5.1463262228530979,null,5.7828768197709102E-2,1.3374211780579588E-2,-1.1653625602431446E-2,-8.0860921473262549E-3,null,null,null,5.0356195040153429,null,{"$f":"IF(W686=\"\",\"\",WORKDAY($B$3,M686,Feriados!$A$2:$A$1037))","v":"2026-05-25"},{"$f":"IF(Y686=\"\",\"\",((1+(+(+VLOOKUP(Y686,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y686-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.977348004214476}]
[2.753968253968254,694,10.441939189580193,null,0.121892477649768,1.2773764315166911E-3,6.054807683171376E-3,-2.4805269868654143E-2,null,null,null,2.753968253968254,694,5.1454997357398158,null,5.7828768197709102E-2,1.3355942078698668E-2,-1.1640943503009609E-2,-8.0887694160000096E-3,null,null,null,5.0372478776094187,null,{"$f":"IF(W687=\"\",\"\",WORKDAY($B$3,M687,Feriados!$A$2:$A$1037))","v":"2026-05-26"},{"$f":"IF(Y687=\"\",\"\",((1+(+(+VLOOKUP(Y687,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y687-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9777238608238008}]
[2.7579365079365079,695,10.442786217909674,null,0.121892477649768,1.2755450617330361E-3,6.0463358561700566E-3,-2.4786496388574369E-2,null,null,null,2.7579365079365079,695,5.144677669766673,null,5.7828768197709102E-2,1.3337718534787131E-2,-1.1628277446183164E-2,-8.0914325886463391E-3,null,null,null,5.0388746872980672,null,{"$f":"IF(W688=\"\",\"\",WORKDAY($B$3,M688,Feriados!$A$2:$A$1037))","v":"2026-05-27"},{"$f":"IF(Y688=\"\",\"\",((1+(+(+VLOOKUP(Y688,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y688-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9780986371841687}]
[2.7619047619047619,696,10.443636193077351,null,0.121892477649768,1.2737188823290029E-3,6.0378860817410932E-3,-2.4767720683064612E-2,null,null,null,2.7619047619047619,696,5.1438600033256963,null,5.7828768197709102E-2,1.3319540991000961E-2,-1.161562745617341E-2,-8.0940816992796979E-3,null,null,null,5.0404999298903741,null,{"$f":"IF(W689=\"\",\"\",WORKDAY($B$3,M689,Feriados!$A$2:$A$1037))","v":"2026-05-28"},{"$f":"IF(Y689=\"\",\"\",((1+(+(+VLOOKUP(Y689,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y689-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.978472337945993}]
[2.7658730158730158,697,10.444489089430412,null,0.121892477649768,1.2718978717558603E-3,6.0294582863535881E-3,-2.4748942913573307E-2,null,null,null,2.7658730158730158,697,5.1430467149299153,null,5.7828768197709102E-2,1.3301409290138575E-2,-1.1602993556705769E-2,-8.0967167818427627E-3,null,null,null,5.0421236022141214,null,{"$f":"IF(W690=\"\",\"\",WORKDAY($B$3,M690,Feriados!$A$2:$A$1037))","v":"2026-05-29"},{"$f":"IF(Y690=\"\",\"\",((1+(+(+VLOOKUP(Y690,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y690-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.978844967733064}]
[2.7698412698412698,698,10.445344881460365,null,0.121892477649768,1.2700820085796852E-3,6.0210523967045631E-3,-2.4730163240448595E-2,null,null,null,2.7698412698412698,698,5.1422377832126376,null,5.7828768197709102E-2,1.3283323275637911E-2,-1.1590375771014095E-2,-8.0993378702065456E-3,null,null,null,5.0437457011157871,null,{"$f":"IF(W691=\"\",\"\",WORKDAY($B$3,M691,Feriados!$A$2:$A$1037))","v":"2026-06-01"},{"$f":"IF(Y691=\"\",\"\",((1+(+(+VLOOKUP(Y691,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y691-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9792165311426597}]
[2.7738095238095237,699,10.446203543802318,null,0.121892477649768,1.2682712714806373E-3,6.012668339718987E-3,-2.4711381822944453E-2,null,null,null,2.7738095238095237,699,5.1414331869267178,null,5.7828768197709102E-2,1.3265282791573527E-2,-1.1577774121844926E-2,-8.1019449981705322E-3,null,null,null,5.0453662234606123,null,{"$f":"IF(W692=\"\",\"\",WORKDAY($B$3,M692,Feriados!$A$2:$A$1037))","v":"2026-06-02"},{"$f":"IF(Y692=\"\",\"\",((1+(+(+VLOOKUP(Y692,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y692-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9795870327458349}]
[2.7777777777777777,700,10.447065051234333,null,0.121892477649768,1.2664656392522393E-3,6.0043060425498179E-3,-2.4692598819226738E-2,null,null,null,2.7777777777777777,700,5.1406329049438257,null,5.7828768197709102E-2,1.3247287682653704E-2,-1.1565188631461703E-2,-8.104538199462847E-3,null,null,null,5.046985166132667,null,{"$f":"IF(W693=\"\",\"\",WORKDAY($B$3,M693,Feriados!$A$2:$A$1037))","v":"2026-06-03"},{"$f":"IF(Y693=\"\",\"\",((1+(+(+VLOOKUP(Y693,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y693-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9799564770875318}]
[2.7817460317460316,701,10.447929378676738,null,0.121892477649768,1.2646650908006592E-3,5.9959654325780071E-3,-2.4673814386379299E-2,null,null,null,2.7817460317460316,701,5.1398369162537305,null,5.7828768197709102E-2,1.3229337794217593E-2,-1.1552619321648994E-2,-8.1071175077403919E-3,null,null,null,5.0486025260349399,null,{"$f":"IF(W694=\"\",\"\",WORKDAY($B$3,M694,Feriados!$A$2:$A$1037))","v":"2026-06-05"},{"$f":"IF(Y694=\"\",\"\",((1+(+(+VLOOKUP(Y694,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y694-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9803248686867798}]
[2.7857142857142856,702,10.448796501191463,null,0.121892477649768,1.2628696051440011E-3,5.9876464374124996E-3,-2.4655028680409894E-2,null,null,null,2.7857142857142856,702,5.1390451999635847,null,5.7828768197709102E-2,1.3211432972232345E-2,-1.1540066213716636E-2,-8.1096829565889643E-3,null,null,null,5.0502183000894485,null,{"$f":"IF(W695=\"\",\"\",WORKDAY($B$3,M695,Feriados!$A$2:$A$1037))","v":"2026-06-08"},{"$f":"IF(Y695=\"\",\"\",((1+(+(+VLOOKUP(Y695,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y695-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9806922120369181}]
[2.7896825396825395,703,10.449666393981358,null,0.121892477649768,1.2610791614115981E-3,5.979348984890223E-3,-2.4636241856256246E-2,null,null,null,2.7896825396825395,703,5.1382577352972056,null,5.7828768197709102E-2,1.3193573063290269E-2,-1.1527529328503879E-2,-8.1122345795234391E-3,null,null,null,5.0518324852371732,null,{"$f":"IF(W696=\"\",\"\",WORKDAY($B$3,M696,Feriados!$A$2:$A$1037))","v":"2026-06-09"},{"$f":"IF(Y696=\"\",\"\",((1+(+(+VLOOKUP(Y696,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y696-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9810585116057506}]
[2.7936507936507935,704,10.450539032389544,null,0.121892477649768,1.2592937388433137E-3,5.9710730030760675E-3,-2.4617454067791946E-2,null,null,null,2.7936507936507935,704,5.1374745015943715,null,5.7828768197709102E-2,1.3175757914606002E-2,-1.1515008686383495E-2,-8.1147724099878901E-3,null,null,null,5.0534450784383456,null,{"$f":"IF(W697=\"\",\"\",WORKDAY($B$3,M697,Feriados!$A$2:$A$1037))","v":"2026-06-10"},{"$f":"IF(Y697=\"\",\"\",((1+(+(+VLOOKUP(Y697,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y697-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9814237718357015}]
[2.7976190476190474,705,10.451414391898728,null,0.121892477649768,1.2575133167888445E-3,5.9628184202628375E-3,-2.4598665467832397E-2,null,null,null,2.7976190476190474,705,5.1366954783101226,null,5.7828768197709102E-2,1.3157987374013694E-2,-1.1502504307265848E-2,-8.1172964813557222E-3,null,null,null,5.0550560766721597,null,{"$f":"IF(W698=\"\",\"\",WORKDAY($B$3,M698,Feriados!$A$2:$A$1037))","v":"2026-06-11"},{"$f":"IF(Y698=\"\",\"\",((1+(+(+VLOOKUP(Y698,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y698-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9817879971440373}]
[2.8015873015873014,706,10.452292448130555,null,0.121892477649768,1.2557378747070315E-3,5.9545851649712095E-3,-2.4579876208140696E-2,null,null,null,2.8015873015873014,706,5.1359206450140515,null,5.7828768197709102E-2,1.3140261289964206E-2,-1.1490016210602944E-2,-8.119806826929846E-3,null,null,null,5.0566654769371944,null,{"$f":"IF(W699=\"\",\"\",WORKDAY($B$3,M699,Feriados!$A$2:$A$1037))","v":"2026-06-12"},{"$f":"IF(Y699=\"\",\"\",((1+(+(+VLOOKUP(Y699,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y699-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9821511919230002}]
[2.8055555555555554,707,10.453173176844937,null,0.121892477649768,1.253967392165172E-3,5.9463731659496694E-3,-2.4561086439433489E-2,null,null,null,2.8055555555555554,707,5.1351499813896213,null,5.7828768197709102E-2,1.3122579511522322E-2,-1.1477544415392435E-2,-8.1223034799427791E-3,null,null,null,5.0582732762512572,null,{"$f":"IF(W700=\"\",\"\",WORKDAY($B$3,M700,Feriados!$A$2:$A$1037))","v":"2026-06-15"},{"$f":"IF(Y700=\"\",\"\",((1+(+(+VLOOKUP(Y700,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y700-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9825133605400964}]
[2.8095238095238093,708,10.454056553939399,null,0.121892477649768,1.25220184883834E-3,5.9381823521744278E-3,-2.4542296311386786E-2,null,null,null,2.8095238095238093,708,5.1343834672334614,null,5.7828768197709102E-2,1.3104941888363966E-2,-1.1465088940181622E-2,-8.1247864735568224E-3,null,null,null,5.0598794716515183,null,{"$f":"IF(W701=\"\",\"\",WORKDAY($B$3,M701,Feriados!$A$2:$A$1037))","v":"2026-06-16"},{"$f":"IF(Y701=\"\",\"\",((1+(+(+VLOOKUP(Y701,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y701-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9822984616761703}]
[2.8134920634920637,709,10.454942555448429,null,0.121892477649768,1.2504412245087104E-3,5.930012652849345E-3,-2.4523505972641777E-2,null,null,null,2.8134920634920637,709,5.1336210824546979,null,5.7828768197709102E-2,1.3087348270773441E-2,-1.1452649803071388E-2,-8.1272558408641768E-3,null,null,null,5.0614840601945099,null,{"$f":"IF(W702=\"\",\"\",WORKDAY($B$3,M702,Feriados!$A$2:$A$1037))","v":"2026-06-17"},{"$f":"IF(Y702=\"\",\"\",((1+(+(+VLOOKUP(Y702,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y702-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9820841694572451}]
[2.8174603174603177,710,10.455831157542814,null,0.121892477649768,1.2486854990648878E-3,5.9218639974058327E-3,-2.4504715570810576E-2,null,null,null,2.8174603174603177,710,5.1328628070742548,null,5.7828768197709102E-2,1.3069798509640702E-2,-1.1440227021720146E-2,-8.1297116148871095E-3,null,null,null,5.0630870389561711,null,{"$f":"IF(W703=\"\",\"\",WORKDAY($B$3,M703,Feriados!$A$2:$A$1037))","v":"2026-06-18"},{"$f":"IF(Y703=\"\",\"\",((1+(+(+VLOOKUP(Y703,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y703-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9818704813181061}]
[2.8214285714285716,711,10.456722336528998,null,0.121892477649768,1.2469346525012389E-3,5.9137363155027326E-3,-2.4485925252481992E-2,null,null,null,2.8214285714285716,711,5.1321086212241909,null,5.7828768197709102E-2,1.305229245645859E-2,-1.142782061334772E-2,-8.1321538285780634E-3,null,null,null,5.0646884050320029,null,{"$f":"IF(W704=\"\",\"\",WORKDAY($B$3,M704,Feriados!$A$2:$A$1037))","v":"2026-06-19"},{"$f":"IF(Y704=\"\",\"\",((1+(+(+VLOOKUP(Y704,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y704-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9816573947080824}]
[2.8253968253968256,712,10.457616068848424,null,0.121892477649768,1.2451886649172321E-3,5.9056295370262099E-3,-2.4467135163227197E-2,null,null,null,2.8253968253968256,712,5.1313585051470181,null,5.7828768197709102E-2,1.3034829963320125E-2,-1.141543059473922E-2,-8.1345825148198304E-3,null,null,null,5.0662881555370243,null,{"$f":"IF(W705=\"\",\"\",WORKDAY($B$3,M705,Feriados!$A$2:$A$1037))","v":"2026-06-22"},{"$f":"IF(Y705=\"\",\"\",((1+(+(+VLOOKUP(Y705,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y705-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9814449070908031}]
[2.8293650793650795,713,10.458512331076896,null,0.121892477649768,1.2434475165167803E-3,5.8975435920896177E-3,-2.4448345447605442E-2,null,null,null,2.8293650793650795,713,5.1306124391950352,null,5.7828768197709102E-2,1.3017410882915801E-2,-1.1403056982248888E-2,-8.136997706425661E-3,null,null,null,5.0678862876056829,null,{"$f":"IF(W706=\"\",\"\",WORKDAY($B$3,M706,Feriados!$A$2:$A$1037))","v":"2026-06-23"},{"$f":"IF(Y706=\"\",\"\",((1+(+(+VLOOKUP(Y706,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y706-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9812330159440856}]
[2.8333333333333335,714,10.459411099923928,null,0.121892477649768,1.2417111876075854E-3,5.889478411033342E-3,-2.4429556249169659E-2,null,null,null,2.8333333333333335,714,5.1298704038296661,null,5.7828768197709102E-2,1.3000035068530884E-2,-1.1390699791803887E-2,-8.1393994361394287E-3,null,null,null,5.0694827983922996,null,{"$f":"IF(W707=\"\",\"\",WORKDAY($B$3,M707,Feriados!$A$2:$A$1037))","v":"2026-06-24"},{"$f":"IF(Y707=\"\",\"\",((1+(+(+VLOOKUP(Y707,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y707-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9810217187599806}]
[2.8373015873015874,715,10.460312352232105,null,0.121892477649768,1.2399796586004962E-3,5.8814339244246741E-3,-2.4410767710472112E-2,null,null,null,2.8373015873015874,715,5.1291323796207964,null,5.7828768197709102E-2,1.2982702374042733E-2,-1.137835903890811E-2,-8.1417877366357569E-3,null,null,null,5.0710776850706241,null,{"$f":"IF(W708=\"\",\"\",WORKDAY($B$3,M708,Feriados!$A$2:$A$1037))","v":"2026-06-25"},{"$f":"IF(Y708=\"\",\"\",((1+(+(+VLOOKUP(Y708,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y708-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9808110130445051}]
[2.8412698412698414,716,10.461216064976449,null,0.121892477649768,1.2382529100088602E-3,5.8734100630576207E-3,-2.4391979973069983E-2,null,null,null,2.8412698412698414,716,5.1283983472461143,null,5.7828768197709102E-2,1.2965412653918122E-2,-1.1366034738645919E-2,-8.1441626405201577E-3,null,null,null,5.0726709448342122,null,{"$f":"IF(W709=\"\",\"\",WORKDAY($B$3,M709,Feriados!$A$2:$A$1037))","v":"2026-06-26"},{"$f":"IF(Y709=\"\",\"\",((1+(+(+VLOOKUP(Y709,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y709-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9806008963176875}]
[2.8452380952380953,717,10.46212221526377,null,0.121892477649768,1.2365309224478872E-3,5.8654067579527501E-3,-2.4373193177530932E-2,null,null,null,2.8452380952380953,717,5.1276682874904642,null,5.7828768197709102E-2,1.2948165763210593E-2,-1.135372690568587E-2,-8.1465241803291791E-3,null,null,null,5.0742625748963377,null,{"$f":"IF(W710=\"\",\"\",WORKDAY($B$3,M710,Feriados!$A$2:$A$1037))","v":"2026-06-29"},{"$f":"IF(Y710=\"\",\"\",((1+(+(+VLOOKUP(Y710,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y710-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9803913661133228}]
[2.8492063492063493,718,10.463030780332039,null,0.121892477649768,1.2348136766340142E-3,5.8574239403569985E-3,-2.4354407463438608E-2,null,null,null,2.8492063492063493,718,5.1269421812451963,null,5.7828768197709102E-2,1.2930961557557819E-2,-1.1341435554284424E-2,-8.1488723885305425E-3,null,null,null,5.0758525724900361,null,{"$f":"IF(W711=\"\",\"\",WORKDAY($B$3,M711,Feriados!$A$2:$A$1037))","v":"2026-06-30"},{"$f":"IF(Y711=\"\",\"\",((1+(+(+VLOOKUP(Y711,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y711-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9801824199790392}]
[2.8531746031746033,719,10.463941737549758,null,0.121892477649768,1.2331011533842759E-3,5.8494615417434784E-3,-2.4335622969398174E-2,null,null,null,2.8531746031746033,719,5.1262200095075183,null,5.7828768197709102E-2,1.2913799893178953E-2,-1.1329160698289605E-2,-8.1512072975232636E-3,null,null,null,5.0774409348681271,null,{"$f":"IF(W712=\"\",\"\",WORKDAY($B$3,M712,Feriados!$A$2:$A$1037))","v":"2026-07-01"},{"$f":"IF(Y712=\"\",\"\",((1+(+(+VLOOKUP(Y712,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y712-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9799740554760321}]
[2.8571428571428572,720,10.464855064415318,null,0.121892477649768,1.2313933336156797E-3,5.8415194938112765E-3,-2.4316839833041781E-2,null,null,null,2.8571428571428572,720,5.125501753379865,null,5.7828768197709102E-2,1.2896680626872025E-2,-1.1316902351144653E-2,-8.1535289396378208E-3,null,null,null,5.0790276593032146,null,{"$f":"IF(W713=\"\",\"\",WORKDAY($B$3,M713,Feriados!$A$2:$A$1037))","v":"2026-07-02"},{"$f":"IF(Y713=\"\",\"\",((1+(+(+VLOOKUP(Y713,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y713-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9797662701791081}]
[2.8611111111111112,721,10.465770738556383,null,0.121892477649768,1.229690198344585E-3,5.8335977284852411E-3,-2.4298058191033995E-2,null,null,null,2.8611111111111112,721,5.1247873940692532,null,5.7828768197709102E-2,1.2879603616011334E-2,-1.1304660525891633E-2,-8.1558373471362685E-3,null,null,null,5.0806127430878867,null,{"$f":"IF(W714=\"\",\"\",WORKDAY($B$3,M714,Feriados!$A$2:$A$1037))","v":"2026-07-03"},{"$f":"IF(Y714=\"\",\"\",((1+(+(+VLOOKUP(Y714,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y714-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9795590616765297}]
[2.8650793650793651,722,10.46668873772926,null,0.121892477649768,1.2279917286860853E-3,5.825696177915762E-3,-2.4279278179077241E-2,null,null,null,2.8650793650793651,722,5.124076912886653,null,5.7828768197709102E-2,1.2862568718544853E-2,-1.1292435235175037E-2,-8.1581325522123872E-3,null,null,null,5.0821961835345153,null,{"$f":"IF(W715=\"\",\"\",WORKDAY($B$3,M715,Feriados!$A$2:$A$1037))","v":"2026-07-06"},{"$f":"IF(Y715=\"\",\"\",((1+(+(+VLOOKUP(Y715,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y715-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9793524275699266}]
[2.8690476190476191,723,10.46760903981828,null,0.121892477649768,1.226297905853397E-3,5.8178147744785301E-3,-2.4260499931917152E-2,null,null,null,2.8690476190476191,723,5.1233702912463608,null,5.7828768197709102E-2,1.2845575792991655E-2,-1.1280226491245328E-2,-8.1604145869918175E-3,null,null,null,5.08377797797539,null,{"$f":"IF(W716=\"\",\"\",WORKDAY($B$3,M716,Feriados!$A$2:$A$1037))","v":"2026-07-07"},{"$f":"IF(Y716=\"\",\"\",((1+(+(+VLOOKUP(Y716,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y716-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9791463654742065}]
[2.873015873015873,724,10.468531622835158,null,0.121892477649768,1.2246087111572523E-3,5.8099534507743142E-3,-2.4241723583347977E-2,null,null,null,2.873015873015873,724,5.1226675106653747,null,5.7828768197709102E-2,1.2828624698439327E-2,-1.1268034305962496E-2,-8.1626834835321922E-3,null,null,null,5.0853581237628065,null,{"$f":"IF(W717=\"\",\"\",WORKDAY($B$3,M717,Feriados!$A$2:$A$1037))","v":"2026-07-08"},{"$f":"IF(Y717=\"\",\"\",((1+(+(+VLOOKUP(Y717,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y717-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9789408730174669}]
[2.876984126984127,725,10.469456464918409,null,0.121892477649768,1.2229241260052932E-3,5.8021121396286957E-3,-2.4222949266217896E-2,null,null,null,2.876984126984127,725,5.1219685527627705,null,5.7828768197709102E-2,1.2811715294541443E-2,-1.1255858690799557E-2,-8.16493927382329E-3,null,null,null,5.0869366182689335,null,{"$f":"IF(W718=\"\",\"\",WORKDAY($B$3,M718,Feriados!$A$2:$A$1037))","v":"2026-07-09"},{"$f":"IF(Y718=\"\",\"\",((1+(+(+VLOOKUP(Y718,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y718-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9787359478409279}]
[{"$f":"B719/252","v":2.8809523809523809},726,{"$f":"SUM(E719:H719)*100","v":10.470383544332698},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A719))/($I$4*A719))","v":1.2212441319014748E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A719))/($I$4*A719))-EXP(-1*$I$4*A719)))","v":5.794290774091819E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A719))/($J$4*A719))-EXP(-1*$J$4*A719)))","v":-2.4204177112434298E-2},null,null,null,{"$f":"M719/252","v":2.8809523809523809},726,{"$f":"SUM(P719:S719)*100","v":5.1212733992590929},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L719))/($T$4*L719))","v":1.2794847441514998E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L719))/($T$4*L719))-EXP(-1*$T$4*L719)))","v":-1.1243699656846035E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L719))/($U$4*L719))-EXP(-1*$U$4*L719)))","v":-8.1671819897871454E-3},null,null,null,{"$f":"IF(N719=\"\",\"\",(((1+C719/100)/(1+N719/100))-1)*100)","v":5.088513458885946},null,{"$f":"IF(W719=\"\",\"\",WORKDAY($B$3,M719,Feriados!$A$2:$A$1037))","v":"2026-07-10"},{"$f":"IF(Y719=\"\",\"\",((1+(+(+VLOOKUP(Y719,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y719-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9785315875987326}]
[2.8849206349206349,{"$f":"+B719+1","v":727},10.471312839468251,null,0.121892477649768,1.2195687104454675E-3,5.7864892874381225E-3,-2.41854072529691E-2,null,null,null,2.8849206349206349,{"$f":"+M719+1","v":727},5.1205820319757347,null,5.7828768197709102E-2,1.2778021000137885E-2,-1.1231557214811427E-2,-8.169411663278215E-3,null,null,null,5.0900886430260694,null,{"$f":"IF(W720=\"\",\"\",WORKDAY($B$3,M720,Feriados!$A$2:$A$1037))","v":"2026-07-13"},{"$f":"IF(Y720=\"\",\"\",((1+(+(+VLOOKUP(Y720,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y720-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9783277899580582}]
[2.8888888888888888,728,10.472244328840217,null,0.121892477649768,1.2178978433320686E-3,5.7787076131660701E-3,-2.4166639817863975E-2,null,null,null,2.8888888888888888,728,5.1198944328343376,null,5.7828768197709102E-2,1.2761235831746385E-2,-1.121943137502863E-2,-8.1716283260834903E-3,null,null,null,5.0916621681214913,null,{"$f":"IF(W721=\"\",\"\",WORKDAY($B$3,M721,Feriados!$A$2:$A$1037))","v":"2026-07-14"},{"$f":"IF(Y721=\"\",\"\",((1+(+(+VLOOKUP(Y721,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y721-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9781245525987829}]
[2.8928571428571428,729,10.47317799108809,null,0.121892477649768,1.216231512350613E-3,5.7709456849978583E-3,-2.4147874936235578E-2,null,null,null,2.8928571428571428,729,5.1192105838561748,null,5.7828768197709102E-2,1.2744491798232643E-2,-1.1207322147457351E-2,-8.1738320099226415E-3,null,null,null,5.0932340316244273,null,{"$f":"IF(W722=\"\",\"\",WORKDAY($B$3,M722,Feriados!$A$2:$A$1037))","v":"2026-07-15"},{"$f":"IF(Y722=\"\",\"\",((1+(+(+VLOOKUP(Y722,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y722-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.977921873213619}]
[2.8968253968253967,730,10.474113804975078,null,0.121892477649768,1.2145696993843915E-3,5.7632034368791359E-3,-2.4129112736280753E-2,null,null,null,2.8968253968253967,730,5.1185304671615652,null,5.7828768197709102E-2,1.2727788762042194E-2,-1.1195229541687479E-2,-8.1760227464481635E-3,null,null,null,5.0948042310071662,null,{"$f":"IF(W723=\"\",\"\",WORKDAY($B$3,M723,Feriados!$A$2:$A$1037))","v":"2026-07-16"},{"$f":"IF(Y723=\"\",\"\",((1+(+(+VLOOKUP(Y723,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y723-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9763401627844974}]
[2.9007936507936507,731,10.475051749387507,null,0.121892477649768,1.2129123864100721E-3,5.7554808029786977E-3,-2.4110353345281679E-2,null,null,null,2.9007936507936507,731,5.1178540649692632,null,5.7828768197709102E-2,1.2711126586171467E-2,-1.1183153566942456E-2,-8.1782005672454867E-3,null,null,null,5.0963727637620471,null,{"$f":"IF(W724=\"\",\"\",WORKDAY($B$3,M724,Feriados!$A$2:$A$1037))","v":"2026-07-17"},{"$f":"IF(Y724=\"\",\"\",((1+(+(+VLOOKUP(Y724,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y724-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9747628038427907}]
[2.9047619047619047,732,10.475991803334228,null,0.121892477649768,1.2112595554971261E-3,5.7477777176881866E-3,-2.4091596889611041E-2,null,null,null,2.9047619047619047,732,5.1171813595958691,null,5.7828768197709102E-2,1.269450513416532E-2,-1.1171094232082589E-2,-8.1803655038331386E-3,null,null,null,5.0979396274015265,null,{"$f":"IF(W725=\"\",\"\",WORKDAY($B$3,M725,Feriados!$A$2:$A$1037))","v":"2026-07-20"},{"$f":"IF(Y725=\"\",\"\",((1+(+(+VLOOKUP(Y725,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y725-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9731897784560877}]
[2.9087301587301586,733,10.476933945945992,null,0.121892477649768,1.2096111888072547E-3,5.7400941156217659E-3,-2.4072843494737112E-2,null,null,null,2.9087301587301586,733,5.1165123334552458,null,5.7828768197709102E-2,1.2677924270114577E-2,-1.1159051545608367E-2,-8.1825175876628561E-3,null,null,null,5.099504819458045,null,{"$f":"IF(W726=\"\",\"\",WORKDAY($B$3,M726,Feriados!$A$2:$A$1037))","v":"2026-07-21"},{"$f":"IF(Y726=\"\",\"\",((1+(+(+VLOOKUP(Y726,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y726-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9716210687903875}]
[2.9126984126984126,734,10.477878156474878,null,0.121892477649768,1.2079672685938255E-3,5.7324299316158156E-3,-2.4054093285228884E-2,null,null,null,2.9126984126984126,734,5.1158469690579214,null,5.7828768197709102E-2,1.2661383858653589E-2,-1.1147025515663734E-2,-8.1846568501197509E-3,null,null,null,5.1010683374842047,null,{"$f":"IF(W727=\"\",\"\",WORKDAY($B$3,M727,Feriados!$A$2:$A$1037))","v":"2026-07-22"},{"$f":"IF(Y727=\"\",\"\",((1+(+(+VLOOKUP(Y727,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y727-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9700566571094331}]
[2.9166666666666665,735,10.478824414293681,null,0.121892477649768,1.206327777201308E-3,5.72478510072859E-3,-2.403534638476108E-2,null,null,null,2.9166666666666665,735,5.1151852490105147,null,5.7828768197709102E-2,1.2644883764957805E-2,-1.1135016150039359E-2,-8.1867833225223972E-3,null,null,null,5.1026301790527029,null,{"$f":"IF(W728=\"\",\"\",WORKDAY($B$3,M728,Feriados!$A$2:$A$1037))","v":"2026-07-23"},{"$f":"IF(Y728=\"\",\"\",((1+(+(+VLOOKUP(Y728,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y728-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.968496525773979}]
[2.9206349206349205,736,10.479772698895337,null,0.121892477649768,1.204692697064715E-3,5.7171595582398878E-3,-2.4016602916119231E-2,null,null,null,2.9206349206349205,736,5.1145271560151571,null,5.7828768197709102E-2,1.262842385474133E-2,-1.1123023456175846E-2,-8.18889703612302E-3,null,null,null,5.1041903417563539,null,{"$f":"IF(W729=\"\",\"\",WORKDAY($B$3,M729,Feriados!$A$2:$A$1037))","v":"2026-07-24"},{"$f":"IF(Y729=\"\",\"\",((1+(+(+VLOOKUP(Y729,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y729-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9669406572412136}]
[2.9246031746031744,737,10.480722989892309,null,0.121892477649768,1.2030620107090478E-3,5.7095532396507099E-3,-2.3997863001204666E-2,null,null,null,2.9246031746031744,737,5.1138726728689088,null,5.7828768197709102E-2,1.2612003994254528E-2,-1.1111047441166961E-2,-8.1909980221075724E-3,null,null,null,5.105748823208045,null,{"$f":"IF(W730=\"\",\"\",WORKDAY($B$3,M730,Feriados!$A$2:$A$1037))","v":"2026-07-27"},{"$f":"IF(Y730=\"\",\"\",((1+(+(+VLOOKUP(Y730,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y730-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9653890340639819}]
[2.9285714285714284,738,10.481675267016016,null,0.121892477649768,1.2014357007487455E-3,5.7019660806829093E-3,-2.3979126761039506E-2,null,null,null,2.9285714285714284,738,5.1132217824632002,null,5.7828768197709102E-2,1.2595624050281626E-2,-1.10990881117628E-2,-8.1930863115959231E-3,null,null,null,5.1073056210407808,null,{"$f":"IF(W731=\"\",\"\",WORKDAY($B$3,M731,Feriados!$A$2:$A$1037))","v":"2026-07-28"},{"$f":"IF(Y731=\"\",\"\",((1+(+(+VLOOKUP(Y731,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y731-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9638416388903197}]
[2.9325396825396823,739,10.482629510116237,null,0.121892477649768,1.1998137498871369E-3,5.6943980172788301E-3,-2.3960394315771603E-2,null,null,null,2.9325396825396823,739,5.1125744677832525,null,5.7828768197709102E-2,1.2579283890138314E-2,-1.1087145474372959E-2,-8.1951619356419383E-3,null,null,null,5.1088607329077274,null,{"$f":"IF(W732=\"\",\"\",WORKDAY($B$3,M732,Feriados!$A$2:$A$1037))","v":"2026-07-29"},{"$f":"IF(Y732=\"\",\"\",((1+(+(+VLOOKUP(Y732,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y732-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9622984544625872}]
[2.9365079365079363,740,10.483585699160535,null,0.121892477649768,1.198196140915898E-3,5.6868489856009546E-3,-2.3941665784679482E-2,null,null,null,2.9365079365079363,740,5.1119307119075152,null,5.7828768197709102E-2,1.2562983381669378E-2,-1.1075219535069661E-2,-8.1972249252336721E-3,null,null,null,5.1104141564821237,null,{"$f":"IF(W733=\"\",\"\",WORKDAY($B$3,M733,Feriados!$A$2:$A$1037))","v":"2026-07-30"},{"$f":"IF(Y733=\"\",\"\",((1+(+(+VLOOKUP(Y733,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y733-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9607594636170251}]
[2.9404761904761907,741,10.484543814233675,null,0.121892477649768,1.1965828567145113E-3,5.6793189220315224E-3,-2.3922941286177262E-2,null,null,null,2.9404761904761907,741,5.1112904980071123,null,5.7828768197709102E-2,1.2546722393246333E-2,-1.1063310299590874E-2,-8.1992753112934396E-3,null,null,null,5.1119658894573483,null,{"$f":"IF(W734=\"\",\"\",WORKDAY($B$3,M734,Feriados!$A$2:$A$1037))","v":"2026-07-31"},{"$f":"IF(Y734=\"\",\"\",((1+(+(+VLOOKUP(Y734,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y734-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9592246492829775}]
[2.9444444444444446,742,10.48550383553704,null,0.121892477649768,1.1949738802497314E-3,5.671807763172167E-3,-2.390422093781951E-2,null,null,null,2.9444444444444446,742,5.1106538093452789,null,5.7828768197709102E-2,1.2530500793765064E-2,-1.1051417773343392E-2,-8.2013131246779919E-3,null,null,null,5.1135159295468968,null,{"$f":"IF(W735=\"\",\"\",WORKDAY($B$3,M735,Feriados!$A$2:$A$1037))","v":"2026-08-03"},{"$f":"IF(Y735=\"\",\"\",((1+(+(+VLOOKUP(Y735,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y735-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9576939944823586}]
[2.9484126984126986,743,10.486465743388045,null,0.121892477649768,1.1933691945750513E-3,5.6643154458435206E-3,-2.3885504856306129E-2,null,null,null,2.9484126984126986,743,5.1100206292768053,null,5.7828768197709102E-2,1.2514318452643499E-2,-1.1039541961405913E-2,-8.2033383961786326E-3,null,null,null,5.1150642744843156,null,{"$f":"IF(W736=\"\",\"\",WORKDAY($B$3,M736,Feriados!$A$2:$A$1037))","v":"2026-08-04"},{"$f":"IF(Y736=\"\",\"\",((1+(+(+VLOOKUP(Y736,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y736-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9561674823289206}]
[2.9523809523809526,744,10.487429518219587,null,0.121892477649768,1.1917687828301739E-3,5.6568419070848371E-3,-2.3866793157487139E-2,null,null,null,2.9523809523809526,744,5.1093909412474954,null,5.7828768197709102E-2,1.2498175239819262E-2,-1.1027682868532063E-2,-8.2053511565213528E-3,null,null,null,5.1166109220233569,null,{"$f":"IF(W737=\"\",\"\",WORKDAY($B$3,M737,Feriados!$A$2:$A$1037))","v":"2026-08-05"},{"$f":"IF(Y737=\"\",\"\",((1+(+(+VLOOKUP(Y737,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y737-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9546450960277424}]
[2.9563492063492065,745,10.488395140579458,null,0.121892477649768,1.1901726282404889E-3,5.6493870841535952E-3,-2.3848085956367518E-2,null,null,null,2.9563492063492065,745,5.1087647287936093,null,5.7828768197709102E-2,1.2482071025747358E-2,-1.1015840499153428E-2,-8.2073514363669425E-3,null,null,null,5.1181558699378016,null,{"$f":"IF(W738=\"\",\"\",WORKDAY($B$3,M738,Feriados!$A$2:$A$1037))","v":"2026-08-06"},{"$f":"IF(Y738=\"\",\"\",((1+(+(+VLOOKUP(Y738,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y738-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9531268188745416}]
[2.9603174603174605,746,10.489362591129767,null,0.121892477649768,1.1885807141165496E-3,5.6419509145250952E-3,-2.3829383367111979E-2,null,null,null,2.9603174603174605,746,5.1081419755413267,null,5.7828768197709102E-2,1.2466005681397876E-2,-1.100401485738255E-2,-8.2093392663111671E-3,null,null,null,5.1196991160215255,null,{"$f":"IF(W739=\"\",\"\",WORKDAY($B$3,M739,Feriados!$A$2:$A$1037))","v":"2026-08-07"},{"$f":"IF(Y739=\"\",\"\",((1+(+(+VLOOKUP(Y739,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y739-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9516126342550972}]
[2.9642857142857144,747,10.490331850646388,null,0.121892477649768,1.1869930238535558E-3,5.6345333358920552E-3,-2.3810685503049725E-2,null,null,null,2.9642857142857144,747,5.1075226652062025,null,5.7828768197709102E-2,1.2449979078253671E-2,-1.0992205947015887E-2,-8.211314676884858E-3,null,null,null,5.1212406580885661,null,{"$f":"IF(W740=\"\",\"\",WORKDAY($B$3,M740,Feriados!$A$2:$A$1037))","v":"2026-08-10"},{"$f":"IF(Y740=\"\",\"\",((1+(+(+VLOOKUP(Y740,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y740-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9501025256446498}]
[2.9682539682539684,748,10.491302900018391,null,0.121892477649768,1.1854095409308408E-3,5.6271342861642058E-3,-2.3791992476679142E-2,null,null,null,2.9682539682539684,748,5.1069067815926363,null,5.7828768197709102E-2,1.2433991088308099E-2,-1.0980413771536789E-2,-8.2132776985540529E-3,null,null,null,5.1227804939729227,null,{"$f":"IF(W741=\"\",\"\",WORKDAY($B$3,M741,Feriados!$A$2:$A$1037))","v":"2026-08-11"},{"$f":"IF(Y741=\"\",\"\",((1+(+(+VLOOKUP(Y741,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y741-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9485964766072357}]
[2.9722222222222223,749,10.492275720247465,null,0.121892477649768,1.1838302489113593E-3,5.6197537034678663E-3,-2.3773304399672561E-2,null,null,null,2.9722222222222223,749,5.1062943085933288,null,5.7828768197709102E-2,1.2418041584062725E-2,-1.0968638334118392E-2,-8.2152283617201415E-3,null,null,null,5.1243186215288228,null,{"$f":"IF(W742=\"\",\"\",WORKDAY($B$3,M742,Feriados!$A$2:$A$1037))","v":"2026-08-12"},{"$f":"IF(Y742=\"\",\"\",((1+(+(+VLOOKUP(Y742,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y742-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9470944707951983}]
[2.9761904761904763,750,10.493250292447382,null,0.121892477649768,1.1822551314411821E-3,5.6123915261455269E-3,-2.3754621382880897E-2,null,null,null,2.9761904761904763,750,5.1056852301887634,null,5.7828768197709102E-2,1.2402130438525069E-2,-1.0956879637626562E-2,-8.2171666967199783E-3,null,null,null,5.125855038630367,null,{"$f":"IF(W743=\"\",\"\",WORKDAY($B$3,M743,Feriados!$A$2:$A$1037))","v":"2026-08-13"},{"$f":"IF(Y743=\"\",\"\",((1+(+(+VLOOKUP(Y743,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y743-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9455964919484998}]
[2.9801587301587302,751,10.494226597843408,null,0.121892477649768,1.1806841722489909E-3,5.6050476927554183E-3,-2.3735943536338327E-2,null,null,null,2.9801587301587302,751,5.1050795304466678,null,5.7828768197709102E-2,1.2386257525206354E-2,-1.094513768462275E-2,-8.2190927338260233E-3,null,null,null,5.1273897431718396,null,{"$f":"IF(W744=\"\",\"\",WORKDAY($B$3,M744,Feriados!$A$2:$A$1037))","v":"2026-08-14"},{"$f":"IF(Y744=\"\",\"\",((1+(+(+VLOOKUP(Y744,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y744-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9441025238941885}]
[2.9841269841269842,752,10.495204617771774,null,0.121892477649768,1.1791173551455795E-3,5.5977221420710861E-3,-2.3717270969266901E-2,null,null,null,2.9841269841269842,752,5.1044771935215021,null,5.7828768197709102E-2,1.2370422718119252E-2,-1.0933412477366872E-2,-8.2210065032464596E-3,null,null,null,5.1289227330675091,null,{"$f":"IF(W745=\"\",\"\",WORKDAY($B$3,M745,Feriados!$A$2:$A$1037))","v":"2026-08-17"},{"$f":"IF(Y745=\"\",\"\",((1+(+(+VLOOKUP(Y745,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y745-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9426125505457765}]
[2.9880952380952381,753,10.496184333679114,null,0.121892477649768,1.1775546640233573E-3,5.5904148130809482E-3,-2.3698603790081155E-2,null,null,null,2.9880952380952381,753,5.1038782036539265,null,5.7828768197709102E-2,1.2354625891775668E-2,-1.0921704017820145E-2,-8.2229080351253481E-3,null,null,null,5.130454006251628,null,{"$f":"IF(W746=\"\",\"\",WORKDAY($B$3,M746,Feriados!$A$2:$A$1037))","v":"2026-08-18"},{"$f":"IF(Y746=\"\",\"\",((1+(+(+VLOOKUP(Y746,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y746-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9409095771239855}]
[2.9920634920634921,754,10.497165727121899,null,0.121892477649768,1.1759960828558555E-3,5.5831256449878543E-3,-2.3679942106392734E-2,null,null,null,2.9920634920634921,754,5.1032825451702974,null,5.7828768197709102E-2,1.2338866921184497E-2,-1.0910012307647897E-2,-8.2247973595427244E-3,null,null,null,5.1319835606784769,null,{"$f":"IF(W747=\"\",\"\",WORKDAY($B$3,M747,Feriados!$A$2:$A$1037))","v":"2026-08-19"},{"$f":"IF(Y747=\"\",\"\",((1+(+(+VLOOKUP(Y747,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y747-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9392111486633352}]
[2.996031746031746,755,10.498148779765902,null,0.121892477649768,1.174441595697237E-3,5.5758545772086367E-3,-2.3661286025014869E-2,null,null,null,2.996031746031746,755,5.1026902024821412,null,5.7828768197709102E-2,1.2323145681849447E-2,-1.0898337348222389E-2,-8.2266745065147431E-3,null,null,null,5.1335113943223432,null,{"$f":"IF(W748=\"\",\"\",WORKDAY($B$3,M748,Feriados!$A$2:$A$1037))","v":"2026-08-20"},{"$f":"IF(Y748=\"\",\"\",((1+(+(+VLOOKUP(Y748,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y748-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9375172469936048}]
[3,756,10.499133473385648,null,0.121892477649768,1.1728911866818112E-3,5.5686015493736684E-3,-2.3642635651966996E-2,null,null,null,3,756,5.1021011600856525,null,5.7828768197709102E-2,1.2307462049766803E-2,-1.0886679140625565E-2,-8.2285395059938232E-3,null,null,null,5.1350375051774977,null,{"$f":"IF(W749=\"\",\"\",WORKDAY($B$3,M749,Feriados!$A$2:$A$1037))","v":"2026-08-21"},{"$f":"IF(Y749=\"\",\"\",((1+(+(+VLOOKUP(Y749,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y749-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9358278540413405}]
[3.003968253968254,757,10.500119789863872,null,0.121892477649768,1.1713448400235504E-3,5.5613665013263917E-3,-2.3623991092479212E-2,null,null,null,3.003968253968254,757,5.1015154025611791,null,5.7828768197709102E-2,1.229181590142326E-2,-1.0875037685651821E-2,-8.2303923878687488E-3,null,null,null,5.1365618912580624,null,{"$f":"IF(W750=\"\",\"\",WORKDAY($B$3,M750,Feriados!$A$2:$A$1037))","v":"2026-08-24"},{"$f":"IF(Y750=\"\",\"\",((1+(+(+VLOOKUP(Y750,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y750-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9341429518292337}]
[3.0079365079365079,758,10.50110771119097,null,0.121892477649768,1.1698025400156101E-3,5.554149373122875E-3,-2.3605352450996805E-2,null,null,null,3.0079365079365079,758,5.1009329145727289,null,5.7828768197709102E-2,1.2276207113793739E-2,-1.0863412983810744E-2,-8.2322331819648046E-3,null,null,null,5.1380845505982098,null,{"$f":"IF(W751=\"\",\"\",WORKDAY($B$3,M751,Feriados!$A$2:$A$1037))","v":"2026-08-25"},{"$f":"IF(Y751=\"\",\"\",((1+(+(+VLOOKUP(Y751,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y751-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9324625224752996}]
[3.0119047619047619,759,10.502097219464453,null,0.121892477649768,1.1682642710298522E-3,5.5469501050313345E-3,-2.3586719831184669E-2,null,null,null,3.0119047619047619,759,5.1003536808674577,null,5.7828768197709102E-2,1.2260635564339218E-2,-1.0851805035329815E-2,-8.2340619180439247E-3,null,null,null,5.1396054812518965,null,{"$f":"IF(W752=\"\",\"\",WORKDAY($B$3,M752,Feriados!$A$2:$A$1037))","v":"2026-08-26"},{"$f":"IF(Y752=\"\",\"\",((1+(+(+VLOOKUP(Y752,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y752-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9307865481924331}]
[3.0158730158730158,760,10.503088296888425,null,0.121892477649768,1.1667300175163724E-3,5.5397686375316738E-3,-2.3568093335931784E-2,null,null,null,3.0158730158730158,760,5.0997776862751776,null,5.7828768197709102E-2,1.224510113100458E-2,-1.0840213840157112E-2,-8.235878625804792E-3,null,null,null,5.1411246812930633,null,{"$f":"IF(W753=\"\",\"\",WORKDAY($B$3,M753,Feriados!$A$2:$A$1037))","v":"2026-08-27"},{"$f":"IF(Y753=\"\",\"\",((1+(+(+VLOOKUP(Y753,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y753-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9291150112877427}]
[3.0198412698412698,761,10.504080925773041,null,0.121892477649768,1.1651997640030297E-3,5.5326049113150035E-3,-2.3549473067355636E-2,null,null,null,3.0198412698412698,761,5.0992049157078609,null,5.7828768197709102E-2,1.2229603692216453E-2,-1.0828639397963977E-2,-8.2376833348829729E-3,null,null,null,5.1426421488155238,null,{"$f":"IF(W754=\"\",\"\",WORKDAY($B$3,M754,Feriados!$A$2:$A$1037))","v":"2026-08-28"},{"$f":"IF(Y754=\"\",\"\",((1+(+(+VLOOKUP(Y754,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y754-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9274478941618396}]
[3.0238095238095237,762,10.505075088533959,null,0.121892477649768,1.1636734950949803E-3,5.5254588672831719E-3,-2.3530859126806573E-2,null,null,null,3.0238095238095237,762,5.0986353541591454,null,5.7828768197709102E-2,1.2214143126881086E-2,-1.0817081708147672E-2,-8.2394760748510688E-3,null,null,null,5.1441578819328093,null,{"$f":"IF(W755=\"\",\"\",WORKDAY($B$3,M755,Feriados!$A$2:$A$1037))","v":"2026-08-31"},{"$f":"IF(Y755=\"\",\"\",((1+(+(+VLOOKUP(Y755,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y755-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9257851793083276}]
[3.0277777777777777,763,10.506070767691828,null,0.121892477649768,1.1621511954742136E-3,5.5183304465482759E-3,-2.3512251614872224E-2,null,null,null,3.0277777777777777,763,5.0980689867038498,null,5.7828768197709102E-2,1.219871931438221E-2,-1.0805540769834008E-2,-8.2412568752188112E-3,null,null,null,5.1456718787784572,null,{"$f":"IF(W756=\"\",\"\",WORKDAY($B$3,M756,Feriados!$A$2:$A$1037))","v":"2026-09-01"},{"$f":"IF(Y756=\"\",\"\",((1+(+(+VLOOKUP(Y756,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y756-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9241268493130921}]
[3.0317460317460316,764,10.507067945871745,null,0.121892477649768,1.1606328498990921E-3,5.5112195904321835E-3,-2.3493650631381816E-2,null,null,null,3.0317460317460316,764,5.0975057984974876,null,5.7828768197709102E-2,1.2183332134578935E-2,-1.0794016581879961E-2,-8.243025765433197E-3,null,null,null,5.1471841375055893,null,{"$f":"IF(W757=\"\",\"\",WORKDAY($B$3,M757,Feriados!$A$2:$A$1037))","v":"2026-09-02"},{"$f":"IF(Y757=\"\",\"\",((1+(+(+VLOOKUP(Y757,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y757-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9224728868538117}]
[3.0357142857142856,765,10.508066605802741,null,0.121892477649768,1.1591184432038939E-3,5.5041262404660384E-3,-2.3475056275410515E-2,null,null,null,3.0357142857142856,765,5.0969457747757838,null,5.7828768197709102E-2,1.2167981467803636E-2,-1.0782509142876264E-2,-8.2447827748786413E-3,null,null,null,5.1486946562872449,null,{"$f":"IF(W758=\"\",\"\",WORKDAY($B$3,M758,Feriados!$A$2:$A$1037))","v":"2026-09-03"},{"$f":"IF(Y758=\"\",\"\",((1+(+(+VLOOKUP(Y758,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y758-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9208232746992033}]
[3.0396825396825395,766,10.50906673031724,null,0.121892477649768,1.1576079602983592E-3,5.4970503383897753E-3,-2.3456468645283717E-2,null,null,null,3.0396825396825395,766,5.0963889008541923,null,5.7828768197709102E-2,1.2152667194859848E-2,-1.0771018451149972E-2,-8.2465279328770499E-3,null,null,null,5.150203433316114,null,{"$f":"IF(W759=\"\",\"\",WORKDAY($B$3,M759,Feriados!$A$2:$A$1037))","v":"2026-09-04"},{"$f":"IF(Y759=\"\",\"\",((1+(+(+VLOOKUP(Y759,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y759-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9191779957086004}]
[3.0436507936507935,767,10.51006830235055,null,0.121892477649768,1.1561013861672387E-3,5.4899918261516138E-3,-2.3437887838581355E-2,null,null,null,3.0436507936507935,767,5.0958351621274272,null,5.7828768197709102E-2,1.2137389197020197E-2,-1.0759544504767026E-2,-8.2482612686880039E-3,null,null,null,5.1517104668046709,null,{"$f":"IF(W760=\"\",\"\",WORKDAY($B$3,M760,Feriados!$A$2:$A$1037))","v":"2026-09-08"},{"$f":"IF(Y760=\"\",\"\",((1+(+(+VLOOKUP(Y760,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y760-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9175370328311754}]
[3.0476190476190474,768,10.51107130494033,null,0.121892477649768,1.1545987058698458E-3,5.4829506459075691E-3,-2.3419313952142109E-2,null,null,null,3.0476190476190474,768,5.0952845440689787,null,5.7828768197709102E-2,1.2122147356024314E-2,-1.0748087301534783E-2,-8.2499828115088526E-3,null,null,null,5.1532157549850632,null,{"$f":"IF(W761=\"\",\"\",WORKDAY($B$3,M761,Feriados!$A$2:$A$1037))","v":"2026-09-09"},{"$f":"IF(Y761=\"\",\"\",((1+(+(+VLOOKUP(Y761,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y761-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9159003691054961}]
[3.0515873015873014,769,10.512075721226086,null,0.121892477649768,1.1530999045396119E-3,5.4759267400209411E-3,-2.340074708206771E-2,null,null,null,3.0515873015873014,769,5.0947370322306504,null,5.7828768197709102E-2,1.2106941554076765E-2,-1.0736646839004528E-2,-8.2516925904748319E-3,null,null,null,5.1547192961090227,null,{"$f":"IF(W762=\"\",\"\",WORKDAY($B$3,M762,Feriados!$A$2:$A$1037))","v":"2026-09-10"},{"$f":"IF(Y762=\"\",\"\",((1+(+(+VLOOKUP(Y762,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y762-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9142679876588593}]
[3.0555555555555554,770,10.513081534448638,null,0.121892477649768,1.1516049673836451E-3,5.468920051061814E-3,-2.3382187323727086E-2,null,null,null,3.0555555555555554,770,5.0941926122420922,null,5.7828768197709102E-2,1.2091771673845004E-2,-1.0725223114473966E-2,-8.2533906346592221E-3,null,null,null,5.1562210884479542,null,{"$f":"IF(W763=\"\",\"\",WORKDAY($B$3,M763,Feriados!$A$2:$A$1037))","v":"2026-09-11"},{"$f":"IF(Y763=\"\",\"\",((1+(+(+VLOOKUP(Y763,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y763-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9126398717068023}]
[3.0595238095238093,771,10.514088727949623,null,0.121892477649768,1.1501138796822898E-3,5.4619305218065435E-3,-2.3363634771760605E-2,null,null,null,3.0595238095238093,771,5.0936512698103256,null,5.7828768197709102E-2,1.2076637598457314E-2,-1.0713816124989705E-2,-8.2550769730734483E-3,null,null,null,5.1577211302928694,null,{"$f":"IF(W764=\"\",\"\",WORKDAY($B$3,M764,Feriados!$A$2:$A$1037))","v":"2026-09-14"},{"$f":"IF(Y764=\"\",\"\",((1+(+(+VLOOKUP(Y764,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y764-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9110160045523479}]
[3.0634920634920637,772,10.51509728517097,null,0.121892477649768,1.1486266267886919E-3,5.4549580952372428E-3,-2.3345089520084204E-2,null,null,null,3.0634920634920637,772,5.0931129907192982,null,5.7828768197709102E-2,1.206153921150079E-2,-1.0702425867349707E-2,-8.2567516346672039E-3,null,null,null,5.1592194199542529,null,{"$f":"IF(W765=\"\",\"\",WORKDAY($B$3,M765,Feriados!$A$2:$A$1037))","v":"2026-09-15"},{"$f":"IF(Y765=\"\",\"\",((1+(+(+VLOOKUP(Y765,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y765-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9093963695856715}]
[3.0674603174603177,773,10.516107189654408,null,0.121892477649768,1.1471431941283672E-3,5.4480027145412738E-3,-2.3326551661893583E-2,null,null,null,3.0674603174603177,773,5.0925777608294052,null,5.7828768197709102E-2,1.2046476397019286E-2,-1.0691052338105732E-2,-8.258414648328596E-3,null,null,null,5.160715955762285,null,{"$f":"IF(W766=\"\",\"\",WORKDAY($B$3,M766,Feriados!$A$2:$A$1037))","v":"2026-09-16"},{"$f":"IF(Y766=\"\",\"\",((1+(+(+VLOOKUP(Y766,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y766-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9074643028978118}]
[3.0714285714285716,774,10.517118425040922,null,0.121892477649768,1.1456635671987685E-3,5.4410643231107203E-3,-2.3308021289668284E-2,null,null,null,3.0714285714285716,774,5.0920455660770543,null,5.7828768197709102E-2,1.2031449039511416E-2,-1.0679695533565748E-2,-8.2600660428842308E-3,null,null,null,5.1622107360664415,null,{"$f":"IF(W767=\"\",\"\",WORKDAY($B$3,M767,Feriados!$A$2:$A$1037))","v":"2026-09-17"},{"$f":"IF(Y767=\"\",\"\",((1+(+(+VLOOKUP(Y767,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y767-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9055372644156039}]
[3.0753968253968256,775,10.518130975070292,null,0.121892477649768,1.1441877315688609E-3,5.4341428645418733E-3,-2.3289498495175837E-2,null,null,null,3.0753968253968256,775,5.0915163924741895,null,5.7828768197709102E-2,1.2016457023928537E-2,-1.0668355449796342E-2,-8.261705847099397E-3,null,null,null,5.1637037592358048,null,{"$f":"IF(W768=\"\",\"\",WORKDAY($B$3,M768,Feriados!$A$2:$A$1037))","v":"2026-09-18"},{"$f":"IF(Y768=\"\",\"\",((1+(+(+VLOOKUP(Y768,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y768-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9036152345360176}]
[3.0793650793650795,776,10.519144823580559,null,0.121892477649768,1.1427156728786971E-3,5.4272382826347021E-3,-2.3270983369475806E-2,null,null,null,3.0793650793650795,776,5.0909902261078637,null,5.7828768197709102E-2,1.2001500235672757E-2,-1.0657032082625089E-2,-8.2633340896781319E-3,null,null,null,5.1651950236588196,null,{"$f":"IF(W769=\"\",\"\",WORKDAY($B$3,M769,Feriados!$A$2:$A$1037))","v":"2026-09-21"},{"$f":"IF(Y769=\"\",\"\",((1+(+(+VLOOKUP(Y769,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y769-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9016981937578077}]
[3.0833333333333335,777,10.520159954507546,null,0.121892477649768,1.1412473768389957E-3,5.4203505213923277E-3,-2.3252476002923878E-2,null,null,null,3.0833333333333335,777,5.0904670531397729,null,5.7828768197709102E-2,1.1986578560594947E-2,-1.064572542764294E-2,-8.2649507992633708E-3,null,null,null,5.1666845277433149,null,{"$f":"IF(W770=\"\",\"\",WORKDAY($B$3,M770,Feriados!$A$2:$A$1037))","v":"2026-09-22"},{"$f":"IF(Y770=\"\",\"\",((1+(+(+VLOOKUP(Y770,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y770-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8997861226808039}]
[3.0873015873015874,778,10.52117635188433,null,0.121892477649768,1.1397828292307227E-3,5.4134795250204964E-3,-2.3233976485175899E-2,null,null,null,3.0873015873015874,778,5.0899468598058233,null,5.7828768197709102E-2,1.1971691884992747E-2,-1.0634435480206537E-2,-8.2665560044370805E-3,null,null,null,5.1681722699165267,null,{"$f":"IF(W771=\"\",\"\",WORKDAY($B$3,M771,Feriados!$A$2:$A$1037))","v":"2026-09-23"},{"$f":"IF(Y771=\"\",\"\",((1+(+(+VLOOKUP(Y771,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y771-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8978790020052889}]
[3.0912698412698414,779,10.522193999840784,null,0.121892477649768,1.1383220159046771E-3,5.4066252379270435E-3,-2.3215484905191871E-2,null,null,null,3.0912698412698414,779,5.0894296324156789,null,5.7828768197709102E-2,1.195684009560862E-2,-1.0623162235440567E-2,-8.2681497337203542E-3,null,null,null,5.1696582486249643,null,{"$f":"IF(W772=\"\",\"\",WORKDAY($B$3,M772,Feriados!$A$2:$A$1037))","v":"2026-09-24"},{"$f":"IF(Y772=\"\",\"\",((1+(+(+VLOOKUP(Y772,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y772-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8959768125313765}]
[3.0952380952380953,780,10.523212882603046,null,0.121892477649768,1.1368649227810766E-3,5.399787604721362E-3,-2.3197001351239987E-2,null,null,null,3.0952380952380953,780,5.0889153573523362,null,5.7828768197709102E-2,1.1942023079627868E-2,-1.0611905688240048E-2,-8.2697320155735669E-3,null,null,null,5.1711424623344104,null,{"$f":"IF(W773=\"\",\"\",WORKDAY($B$3,M773,Feriados!$A$2:$A$1037))","v":"2026-09-25"},{"$f":"IF(Y773=\"\",\"\",((1+(+(+VLOOKUP(Y773,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y773-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8940795351583235}]
[3.0992063492063493,781,10.524232984493043,null,0.121892477649768,1.1354115358491489E-3,5.392966570213863E-3,-2.3178525910900576E-2,null,null,null,3.0992063492063493,781,5.0884040210716686,null,5.7828768197709102E-2,1.1927240724676699E-2,-1.0600665833272649E-2,-8.2713028783964714E-3,null,null,null,5.1726249095299215,null,{"$f":"IF(W774=\"\",\"\",WORKDAY($B$3,M774,Feriados!$A$2:$A$1037))","v":"2026-09-28"},{"$f":"IF(Y774=\"\",\"\",((1+(+(+VLOOKUP(Y774,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y774-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8921871508839079}]
[3.1031746031746033,782,10.525254289928011,null,0.121892477649768,1.1339618411667235E-3,5.3861620794154385E-3,-2.3160058671070068E-2,null,null,null,3.1031746031746033,782,5.0878956101020121,null,5.7828768197709102E-2,1.1912492918820275E-2,-1.0589442664980939E-2,-8.2728623505283292E-3,null,null,null,5.1741055887156939,null,{"$f":"IF(W775=\"\",\"\",WORKDAY($B$3,M775,Feriados!$A$2:$A$1037))","v":"2026-09-29"},{"$f":"IF(Y775=\"\",\"\",((1+(+(+VLOOKUP(Y775,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y775-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8902996408038071}]
[3.1071428571428572,783,10.526276783419981,null,0.121892477649768,1.1325158248598275E-3,5.3793740775369163E-3,-2.314159971796494E-2,null,null,null,3.1071428571428572,783,5.0873901110437183,null,5.7828768197709102E-2,1.1897779550560776E-2,-1.0578236177584653E-2,-8.274410460248037E-3,null,null,null,5.1755844984151755,null,{"$f":"IF(W776=\"\",\"\",WORKDAY($B$3,M776,Feriados!$A$2:$A$1037))","v":"2026-09-30"},{"$f":"IF(Y776=\"\",\"\",((1+(+(+VLOOKUP(Y776,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y776-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8884169861108653}]
[3.1111111111111112,784,10.52730044957532,null,0.121892477649768,1.1310734731222846E-3,5.3726025099885182E-3,-2.3123149137125633E-2,null,null,null,3.1111111111111112,784,5.0868875105687401,null,5.7828768197709102E-2,1.1883100508835497E-2,-1.0567046365082945E-2,-8.2759472357742513E-3,null,null,null,5.1770616371708877,null,{"$f":"IF(W777=\"\",\"\",WORKDAY($B$3,M777,Feriados!$A$2:$A$1037))","v":"2026-10-01"},{"$f":"IF(Y777=\"\",\"\",((1+(+(+VLOOKUP(Y777,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y777-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8865391680947159}]
[3.1150793650793651,785,10.52832527309422,null,0.121892477649768,1.1296347722153154E-3,5.3658473223793159E-3,-2.310470701342042E-2,null,null,null,3.1150793650793651,785,5.086387795420193,null,5.7828768197709102E-2,1.1868455683014907E-2,-1.0555873221256585E-2,-8.2774727052655015E-3,null,null,null,5.1785370035444256,null,{"$f":"IF(W778=\"\",\"\",WORKDAY($B$3,M778,Feriados!$A$2:$A$1037))","v":"2026-10-02"},{"$f":"IF(Y778=\"\",\"\",((1+(+(+VLOOKUP(Y778,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y778-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8846661681408712}]
[3.1190476190476191,786,10.529351238770252,null,0.121892477649768,1.1281997084671407E-3,5.3591084605166765E-3,-2.3086273431049294E-2,null,null,null,3.1190476190476191,786,5.0858909524119378,null,5.7828768197709102E-2,1.1853844962900763E-2,-1.054471673967018E-2,-8.2789868968203041E-3,null,null,null,5.1800105961164578,null,{"$f":"IF(W779=\"\",\"\",WORKDAY($B$3,M779,Feriados!$A$2:$A$1037))","v":"2026-10-05"},{"$f":"IF(Y779=\"\",\"\",((1+(+(+VLOOKUP(Y779,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y779-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8827979677302782}]
[3.123015873015873,787,10.530378331489846,null,0.121892477649768,1.1267682682725884E-3,5.3523858704057174E-3,-2.3067848473547838E-2,null,null,null,3.123015873015873,787,5.0853969684281628,null,5.7828768197709102E-2,1.1839268238724209E-2,-1.0533576913674363E-2,-8.2804898384773139E-3,null,null,null,5.1814824134865933,null,{"$f":"IF(W780=\"\",\"\",WORKDAY($B$3,M780,Feriados!$A$2:$A$1037))","v":"2026-10-06"},{"$f":"IF(Y780=\"\",\"\",((1+(+(+VLOOKUP(Y780,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y780-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.880934548438697}]
[3.126984126984127,788,10.531406536231842,null,0.121892477649768,1.1253404380927024E-3,5.3456794982487546E-3,-2.3049432223791043E-2,null,null,null,3.126984126984127,788,5.0849058304229606,null,5.7828768197709102E-2,1.1824725401143881E-2,-1.052245373640796E-2,-8.2819815582154087E-3,null,null,null,5.1829524542734706,null,{"$f":"IF(W781=\"\",\"\",WORKDAY($B$3,M781,Feriados!$A$2:$A$1037))","v":"2026-10-07"},{"$f":"IF(Y781=\"\",\"\",((1+(+(+VLOOKUP(Y781,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y781-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8790758919360124}]
[3.1309523809523809,789,10.532435838067,null,0.121892477649768,1.1239162044543542E-3,5.338989290444747E-3,-2.3031024763997106E-2,null,null,null,3.1309523809523809,789,5.0844175254199184,null,5.7828768197709102E-2,1.1810216341244044E-2,-1.0511347200800138E-2,-8.2834620839538319E-3,null,null,null,5.1844207171146017,null,{"$f":"IF(W782=\"\",\"\",WORKDAY($B$3,M782,Feriados!$A$2:$A$1037))","v":"2026-10-08"},{"$f":"IF(Y782=\"\",\"\",((1+(+(+VLOOKUP(Y782,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y782-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8772219799857233}]
[{"$f":"B783/252","v":3.1349206349206349},790,{"$f":"SUM(E783:H783)*100","v":10.533466222157536},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A783))/($I$4*A783))","v":1.1224955539498567E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A783))/($I$4*A783))-EXP(-1*$I$4*A783)))","v":5.3323151935887369E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A783))/($J$4*A783))-EXP(-1*$J$4*A783)))","v":-2.301262617573124E-2},null,null,null,{"$f":"M783/252","v":3.1349206349206349},790,{"$f":"SUM(P783:S783)*100","v":5.0839320405116943},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L783))/($T$4*L783))","v":1.1795740950532714E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L783))/($T$4*L783))-EXP(-1*$T$4*L783)))","v":-1.0500257299572555E-2},{"$f":"$S$4*((((1-EXP(-1*$U$4*L783))/($U$4*L783))-EXP(-1*$U$4*L783)))","v":-8.2849314435523048E-3},null,null,null,{"$f":"IF(N783=\"\",\"\",(((1+C783/100)/(1+N783/100))-1)*100)","v":5.1858872006663725},null,{"$f":"IF(W783=\"\",\"\",WORKDAY($B$3,M783,Feriados!$A$2:$A$1037))","v":"2026-10-09"},{"$f":"IF(Y783=\"\",\"\",((1+(+(+VLOOKUP(Y783,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y783-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8753727944443428}]
[3.1388888888888888,{"$f":"+B783+1","v":791},10.534497673756643,null,0.121892477649768,1.1210784732365816E-3,5.3256571544712987E-3,-2.2994236539909459E-2,null,null,null,3.1388888888888888,{"$f":"+M783+1","v":791},5.0834493628596249,null,5.7828768197709102E-2,1.1781299120939788E-2,-1.0489184025241467E-2,-8.2863896648111661E-3,null,null,null,5.1873519036039761,null,{"$f":"IF(W784=\"\",\"\",WORKDAY($B$3,M784,Feriados!$A$2:$A$1037))","v":"2026-10-13"},{"$f":"IF(Y784=\"\",\"\",((1+(+(+VLOOKUP(Y784,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y784-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8735283172606882}]
[3.1428571428571428,792,10.535530178208026,null,0.121892477649768,1.1196649490365785E-3,5.3190151200779787E-3,-2.2975855936802306E-2,null,null,null,3.1428571428571428,792,5.0829694796933014,null,5.7828768197709102E-2,1.1766890744815215E-2,-1.0478127370119847E-2,-8.2878367754714525E-3,null,null,null,5.1888148246214127,null,{"$f":"IF(W785=\"\",\"\",WORKDAY($B$3,M785,Feriados!$A$2:$A$1037))","v":"2026-10-14"},{"$f":"IF(Y785=\"\",\"\",((1+(+(+VLOOKUP(Y785,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y785-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8716885304754811}]
[3.1468253968253967,793,10.536563720945432,null,0.121892477649768,1.118254968136197E-3,5.3123890375887306E-3,-2.2957484446038588E-2,null,null,null,3.1468253968253967,793,5.0824923783101728,null,5.7828768197709102E-2,1.1752515714927143E-2,-1.0467087326319466E-2,-8.2892728032150521E-3,null,null,null,5.190275962431401,null,{"$f":"IF(W786=\"\",\"\",WORKDAY($B$3,M786,Feriados!$A$2:$A$1037))","v":"2026-10-15"},{"$f":"IF(Y786=\"\",\"\",((1+(+(+VLOOKUP(Y786,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y786-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.86985341622057}]
[3.1507936507936507,794,10.537598287492195,null,0.121892477649768,1.1168485173857102E-3,5.3057788543773533E-3,-2.2939122146609127E-2,null,null,null,3.1507936507936507,794,5.0820180460751398,null,5.7828768197709102E-2,1.1738173924460076E-2,-1.0456063885752966E-2,-8.290697775664815E-3,null,null,null,5.1917353157654,null,{"$f":"IF(W787=\"\",\"\",WORKDAY($B$3,M787,Feriados!$A$2:$A$1037))","v":"2026-10-16"},{"$f":"IF(Y787=\"\",\"\",((1+(+(+VLOOKUP(Y787,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y787-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8675528892054167}]
[3.1547619047619047,795,10.538633863460749,null,0.121892477649768,1.1154455836989425E-3,5.2991845180109321E-3,-2.2920769116870396E-2,null,null,null,3.1547619047619047,795,5.0815464704201592,null,5.7828768197709102E-2,1.1723865267013061E-2,-1.0445057040135906E-2,-8.2921117203846699E-3,null,null,null,5.1931928833734098,null,{"$f":"IF(W788=\"\",\"\",WORKDAY($B$3,M788,Feriados!$A$2:$A$1037))","v":"2026-10-19"},{"$f":"IF(Y788=\"\",\"\",((1+(+(+VLOOKUP(Y788,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y788-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.865258200439925}]
[3.1587301587301586,796,10.539670434552196,null,0.121892477649768,1.1140461540528994E-3,5.2926059762492686E-3,-2.2902425434548231E-2,null,null,null,3.1587301587301586,796,5.0810776388438414,null,5.7828768197709102E-2,1.1709589636597871E-2,-1.0434066780988823E-2,-8.2935146648797416E-3,null,null,null,5.1946486640241263,null,{"$f":"IF(W789=\"\",\"\",WORKDAY($B$3,M789,Feriados!$A$2:$A$1037))","v":"2026-10-20"},{"$f":"IF(Y789=\"\",\"\",((1+(+(+VLOOKUP(Y789,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y789-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.862969327728516}]
[3.1626984126984126,797,10.540707986555823,null,0.121892477649768,1.1126502154873987E-3,5.2860431770443131E-3,-2.2884091176741485E-2,null,null,null,3.1626984126984126,797,5.0806115389110573,null,5.7828768197709102E-2,1.169534692763719E-2,-1.0423093099639237E-2,-8.2949066365964764E-3,null,null,null,5.1961026565047197,null,{"$f":"IF(W790=\"\",\"\",WORKDAY($B$3,M790,Feriados!$A$2:$A$1037))","v":"2026-10-21"},{"$f":"IF(Y790=\"\",\"\",((1+(+(+VLOOKUP(Y790,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y790-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8606862489878768}]
[3.1666666666666665,798,10.541746505348666,null,0.121892477649768,1.1112577551047049E-3,5.2794960685396027E-3,-2.2865766419925642E-2,null,null,null,3.1666666666666665,798,5.0801481582525492,null,5.7828768197709102E-2,1.1681137034962824E-2,-1.0412135987223674E-2,-8.2962876629227491E-3,null,null,null,5.1975548596209231,null,{"$f":"IF(W791=\"\",\"\",WORKDAY($B$3,M791,Feriados!$A$2:$A$1037))","v":"2026-10-22"},{"$f":"IF(Y791=\"\",\"\",((1+(+(+VLOOKUP(Y791,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y791-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8584089422464052}]
[3.1706349206349205,799,10.542785976895038,null,0.121892477649768,1.1098687600691669E-3,5.2729645990696869E-3,-2.2847451239956462E-2,null,null,null,3.1706349206349205,799,5.0796874845645368,null,5.7828768197709102E-2,1.1666959853813896E-2,-1.040119543468964E-2,-8.2976577711879988E-3,null,null,null,5.1990052721968771,null,{"$f":"IF(W792=\"\",\"\",WORKDAY($B$3,M792,Feriados!$A$2:$A$1037))","v":"2026-10-23"},{"$f":"IF(Y792=\"\",\"\",((1+(+(+VLOOKUP(Y792,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y792-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8561373856434544}]
[3.1746031746031744,800,10.543826387246085,null,0.121892477649768,1.1084832176068557E-3,5.2664487171595591E-3,-2.2829145712073555E-2,null,null,null,3.1746031746031744,800,5.079229505608323,null,5.7828768197709102E-2,1.1652815279835076E-2,-1.039027143279762E-2,-8.2990169886633294E-3,null,null,null,5.2004538930751298,null,{"$f":"IF(W793=\"\",\"\",WORKDAY($B$3,M793,Feriados!$A$2:$A$1037))","v":"2026-10-26"},{"$f":"IF(Y793=\"\",\"\",((1+(+(+VLOOKUP(Y793,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y793-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8538715574285787}]
[3.1785714285714284,801,10.544867722539331,null,0.121892477649768,1.1071011150052073E-3,5.2599483715240819E-3,-2.2810849910903975E-2,null,null,null,3.1785714285714284,801,5.0787742092099251,null,5.7828768197709102E-2,1.163870320907481E-2,-1.037936397212302E-2,-8.3003653425616428E-3,null,null,null,5.2019007211166368,null,{"$f":"IF(W794=\"\",\"\",WORKDAY($B$3,M794,Feriados!$A$2:$A$1037))","v":"2026-10-27"},{"$f":"IF(Y794=\"\",\"\",((1+(+(+VLOOKUP(Y794,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y794-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8516114359609332}]
[3.1825396825396823,802,10.545909968998233,null,0.121892477649768,1.1057224396126668E-3,5.2534635110674192E-3,-2.2792563910465767E-2,null,null,null,3.1825396825396823,802,5.0783215832596778,null,5.7828768197709102E-2,1.162462353798354E-2,-1.036847304305813E-2,-8.3017028600377418E-3,null,null,null,5.2033457552005835,null,{"$f":"IF(W795=\"\",\"\",WORKDAY($B$3,M795,Feriados!$A$2:$A$1037))","v":"2026-10-28"},{"$f":"IF(Y795=\"\",\"\",((1+(+(+VLOOKUP(Y795,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y795-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8493569997084975}]
[3.1865079365079363,803,10.546953112931728,null,0.121892477649768,1.1043471788383336E-3,5.2469940848824592E-3,-2.2774287784171517E-2,null,null,null,3.1865079365079363,803,5.0778716157118566,null,5.7828768197709102E-2,1.1610576163411962E-2,-1.0357598635814041E-2,-8.3030295681884581E-3,null,null,null,5.2047889942244518,null,{"$f":"IF(W796=\"\",\"\",WORKDAY($B$3,M796,Feriados!$A$2:$A$1037))","v":"2026-10-29"},{"$f":"IF(Y796=\"\",\"\",((1+(+(+VLOOKUP(Y796,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y796-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8471082272474977}]
[3.1904761904761907,804,10.547997140733797,null,0.121892477649768,1.1029753201516105E-3,5.2405400422502373E-3,-2.2756021604831884E-2,null,null,null,3.1904761904761907,804,5.0774242945843024,null,5.7828768197709102E-2,1.1596560982609267E-2,-1.0346740740422572E-2,-8.3043454940527686E-3,null,null,null,5.2062304371039314,null,{"$f":"IF(W797=\"\",\"\",WORKDAY($B$3,M797,Feriados!$A$2:$A$1037))","v":"2026-10-30"},{"$f":"IF(Y797=\"\",\"\",((1+(+(+VLOOKUP(Y797,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y797-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8448650972616294}]
[3.1944444444444446,805,10.549042038883018,null,0.121892477649768,1.1016068510818569E-3,5.2341013326393715E-3,-2.273776544465907E-2,null,null,null,3.1944444444444446,805,5.0769796079580445,null,5.7828768197709102E-2,1.158257789322141E-2,-1.0335899346738167E-2,-8.305650664611898E-3,null,null,null,5.2076700827728528,null,{"$f":"IF(W798=\"\",\"\",WORKDAY($B$3,M798,Feriados!$A$2:$A$1037))","v":"2026-11-03"},{"$f":"IF(Y798=\"\",\"\",((1+(+(+VLOOKUP(Y798,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y798-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8426275885413919}]
[3.1984126984126986,806,10.550087793942117,null,0.121892477649768,1.1002417592180388E-3,5.2276779057054707E-3,-2.2719519375270343E-2,null,null,null,3.1984126984126986,806,5.0765375439769223,null,5.7828768197709102E-2,1.1568626793289368E-2,-1.0325074444439773E-2,-8.3069451067894692E-3,null,null,null,5.2091079301831655,null,{"$f":"IF(W799=\"\",\"\",WORKDAY($B$3,M799,Feriados!$A$2:$A$1037))","v":"2026-11-04"},{"$f":"IF(Y799=\"\",\"\",((1+(+(+VLOOKUP(Y799,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y799-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8403956799834882}]
[3.2023809523809526,807,10.551134392557545,null,0.121892477649768,1.098880032208387E-3,5.221269711290567E-3,-2.2701283467691485E-2,null,null,null,3.2023809523809526,807,5.0760980908472222,null,5.7828768197709102E-2,1.1554707581247424E-2,-1.0314266023032729E-2,-8.308228847451575E-3,null,null,null,5.2105439783048491,null,{"$f":"IF(W800=\"\",\"\",WORKDAY($B$3,M800,Feriados!$A$2:$A$1037))","v":"2026-11-05"},{"$f":"IF(Y800=\"\",\"\",((1+(+(+VLOOKUP(Y800,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y800-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8381693505901149}]
[3.2063492063492065,808,10.552181821459037,null,0.121892477649768,1.0975216577600543E-3,5.2148766994225357E-3,-2.2683057792360233E-2,null,null,null,3.2063492063492065,808,5.0756612368373011,null,5.7828768197709102E-2,1.154082015592145E-2,-1.030347407185061E-2,-8.3095019134069303E-3,null,null,null,5.2119782261258685,null,{"$f":"IF(W801=\"\",\"\",WORKDAY($B$3,M801,Feriados!$A$2:$A$1037))","v":"2026-11-06"},{"$f":"IF(Y801=\"\",\"\",((1+(+(+VLOOKUP(Y801,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y801-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8359485794682957}]
[3.2103174603174605,809,10.553230067459157,null,0.121892477649768,1.0961666236387747E-3,5.2084988203145131E-3,-2.2664842419129722E-2,null,null,null,3.2103174603174605,809,5.0752269702772246,null,5.7828768197709102E-2,1.1526964416527192E-2,-1.0292698580057066E-2,-8.3107643314069765E-3,null,null,null,5.2134106726521745,null,{"$f":"IF(W802=\"\",\"\",WORKDAY($B$3,M802,Feriados!$A$2:$A$1037))","v":"2026-11-09"},{"$f":"IF(Y802=\"\",\"\",((1+(+(+VLOOKUP(Y802,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y802-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.83373334582926}]
[3.2142857142857144,810,10.554279117452895,null,0.121892477649768,1.0948149176685279E-3,5.2021360243643209E-3,-2.2646637417271912E-2,null,null,null,3.2142857142857144,810,5.0747952795584039,null,5.7828768197709102E-2,1.1513140262668586E-2,-1.0281939536647661E-2,-8.3120161281459853E-3,null,null,null,5.2148413169076147,null,{"$f":"IF(W803=\"\",\"\",WORKDAY($B$3,M803,Feriados!$A$2:$A$1037))","v":"2026-11-10"},{"$f":"IF(Y803=\"\",\"\",((1+(+(+VLOOKUP(Y803,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y803-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8315236289877541}]
[3.2182539682539684,811,10.555328958417215,null,0.121892477649768,1.0934665277312027E-3,5.1957882621538861E-3,-2.2628442855480942E-2,null,null,null,3.2182539682539684,811,5.0743661531332265,null,5.7828768197709102E-2,1.1499347594336049E-2,-1.0271196930451683E-2,-8.3132573302611996E-3,null,null,null,5.2162701579338,null,{"$f":"IF(W804=\"\",\"\",WORKDAY($B$3,M804,Feriados!$A$2:$A$1037))","v":"2026-11-11"},{"$f":"IF(Y804=\"\",\"\",((1+(+(+VLOOKUP(Y804,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y804-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8293194083614646}]
[3.2222222222222223,812,10.556379577410638,null,0.121892477649768,1.0921214417662639E-3,5.1894554844486547E-3,-2.2610258801876532E-2,null,null,null,3.2222222222222223,812,5.0739395795147058,null,5.7828768197709102E-2,1.1485586311904813E-2,-1.0260470750133935E-2,-8.3144879643329232E-3,null,null,null,5.2176971947902606,null,{"$f":"IF(W805=\"\",\"\",WORKDAY($B$3,M805,Feriados!$A$2:$A$1037))","v":"2026-11-12"},{"$f":"IF(Y805=\"\",\"\",((1+(+(+VLOOKUP(Y805,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y805-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8271206634702626}]
[3.2261904761904763,813,10.557430961572809,null,0.121892477649768,1.0907796477704224E-3,5.1831376421970178E-3,-2.2592085324007343E-2,null,null,null,3.2261904761904763,813,5.0735155472761155,null,5.7828768197709102E-2,1.147185631613323E-2,-1.024976098419653E-2,-8.3157080568846513E-3,null,null,null,5.2191224265540903,null,{"$f":"IF(W806=\"\",\"\",WORKDAY($B$3,M806,Feriados!$A$2:$A$1037))","v":"2026-11-13"},{"$f":"IF(Y806=\"\",\"\",((1+(+(+VLOOKUP(Y806,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y806-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8249273739357159}]
[3.2301587301587302,814,10.558483098124071,null,0.121892477649768,1.0894411337973055E-3,5.176834686529721E-3,-2.2573922488854311E-2,null,null,null,3.2301587301587302,814,5.0730940450506381,null,5.7828768197709102E-2,1.1458157508161126E-2,-1.023906762098066E-2,-8.3169176343831797E-3,null,null,null,5.2205458523202353,null,{"$f":"IF(W807=\"\",\"\",WORKDAY($B$3,M807,Feriados!$A$2:$A$1037))","v":"2026-11-16"},{"$f":"IF(Y807=\"\",\"\",((1+(+(+VLOOKUP(Y807,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y807-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8227395194803115}]
[3.2341269841269842,815,10.559535974365046,null,0.121892477649768,1.0881058879571306E-3,5.170546568759293E-3,-2.255577036283397E-2,null,null,null,3.2341269841269842,815,5.0726750615310152,null,5.7828768197709102E-2,1.1444489789508119E-2,-1.0228390648668345E-2,-8.3181167232387193E-3,null,null,null,5.221967471201161,null,{"$f":"IF(W808=\"\",\"\",WORKDAY($B$3,M808,Feriados!$A$2:$A$1037))","v":"2026-11-17"},{"$f":"IF(Y808=\"\",\"\",((1+(+(+VLOOKUP(Y808,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y808-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8214724411529399}]
[3.2380952380952381,816,10.560589577676208,null,0.121892477649768,1.0867738984163817E-3,5.1642732403794503E-3,-2.2537629011801757E-2,null,null,null,3.2380952380952381,816,5.0722585854691884,null,5.7828768197709102E-2,1.1430853062071991E-2,-1.0217730055284186E-2,-8.3193053498050208E-3,null,null,null,5.2233872823268968,null,{"$f":"IF(W809=\"\",\"\",WORKDAY($B$3,M809,Feriados!$A$2:$A$1037))","v":"2026-11-18"},{"$f":"IF(Y809=\"\",\"\",((1+(+(+VLOOKUP(Y809,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y809-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8202084838166117}]
[3.2420634920634921,817,10.56164389551747,null,0.121892477649768,1.0854451533974861E-3,5.1580146530645259E-3,-2.2519498501055307E-2,null,null,null,3.2420634920634921,817,5.071844605675957,null,5.7828768197709102E-2,1.1417247228127021E-2,-1.020708582869709E-2,-8.3204835403794652E-3,null,null,null,5.2248052848450355,null,{"$f":"IF(W810=\"\",\"\",WORKDAY($B$3,M810,Feriados!$A$2:$A$1037))","v":"2026-11-19"},{"$f":"IF(Y810=\"\",\"\",((1+(+(+VLOOKUP(Y810,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y810-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8189476359544727}]
[3.246031746031746,818,10.562698915427767,null,0.121892477649768,1.0841196411784948E-3,5.1517707586688751E-3,-2.2501378895337699E-2,null,null,null,3.246031746031746,818,5.0714331110206281,null,5.7828768197709102E-2,1.1403672190322367E-2,-1.0196457956621984E-2,-8.321651321203211E-3,null,null,null,5.2262214779206007,null,{"$f":"IF(W811=\"\",\"\",WORKDAY($B$3,M811,Feriados!$A$2:$A$1037))","v":"2026-11-20"},{"$f":"IF(Y811=\"\",\"\",((1+(+(+VLOOKUP(Y811,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y811-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8176898861062458}]
[3.25,819,10.563754625024634,null,0.121892477649768,1.0827973500927639E-3,5.1455415092262983E-3,-2.2483270258840737E-2,null,null,null,3.25,819,5.0710240904306723,null,5.7828768197709102E-2,1.1390127851680426E-2,-1.0185846426621519E-2,-8.3228087184612793E-3,null,null,null,5.2276358607360462,null,{"$f":"IF(W812=\"\",\"\",WORKDAY($B$3,M812,Feriados!$A$2:$A$1037))","v":"2026-11-23"},{"$f":"IF(Y812=\"\",\"\",((1+(+(+VLOOKUP(Y812,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y812-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8164352228678533}]
[3.253968253968254,820,10.564811012003792,null,0.121892477649768,1.0814782685286404E-3,5.1393268569494563E-3,-2.2465172655208188E-2,null,null,null,3.253968253968254,820,5.0706175328913883,null,5.7828768197709102E-2,1.1376614115595219E-2,-1.0175251226107764E-2,-8.3239557582826737E-3,null,null,null,5.2290484324911235,null,{"$f":"IF(W813=\"\",\"\",WORKDAY($B$3,M813,Feriados!$A$2:$A$1037))","v":"2026-11-24"},{"$f":"IF(Y813=\"\",\"\",((1+(+(+VLOOKUP(Y813,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y813-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8151836348912394}]
[3.2579365079365079,821,10.565868064138746,null,0.121892477649768,1.0801623849291458E-3,5.1331267542292823E-3,-2.2447086147538972E-2,null,null,null,3.2579365079365079,821,5.0702134274455517,null,5.7828768197709102E-2,1.1363130885830778E-2,-1.0164672342343865E-2,-8.3250924667405083E-3,null,null,null,5.2304591924029253,null,{"$f":"IF(W814=\"\",\"\",WORKDAY($B$3,M814,Feriados!$A$2:$A$1037))","v":"2026-11-25"},{"$f":"IF(Y814=\"\",\"\",((1+(+(+VLOOKUP(Y814,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y814-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8139351108837705}]
[3.2619047619047619,822,10.566925769280369,null,0.121892477649768,1.0788496877916674E-3,5.1269411536344041E-3,-2.2429010798390384E-2,null,null,null,3.2619047619047619,822,5.0698117631930799,null,5.7828768197709102E-2,1.1349678066519531E-2,-1.0154109762445728E-2,-8.3262188698521016E-3,null,null,null,5.2318681397057532,null,{"$f":"IF(W815=\"\",\"\",WORKDAY($B$3,M815,Feriados!$A$2:$A$1037))","v":"2026-11-26"},{"$f":"IF(Y815=\"\",\"\",((1+(+(+VLOOKUP(Y815,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y815-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8126896396081245}]
[3.2658730158730158,823,10.567984115356493,null,0.121892477649768,1.0775401656676453E-3,5.12077000791055E-3,-2.2410946669781277E-2,null,null,null,3.2658730158730158,823,5.0694125292907053,null,5.7828768197709102E-2,1.1336255562160728E-2,-1.0143563473383658E-2,-8.3273349935791101E-3,null,null,null,5.2332752736510502,null,{"$f":"IF(W816=\"\",\"\",WORKDAY($B$3,M816,Feriados!$A$2:$A$1037))","v":"2026-11-27"},{"$f":"IF(Y816=\"\",\"\",((1+(+(+VLOOKUP(Y816,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y816-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8114472098818242}]
[3.2698412698412698,824,10.569043090371503,null,0.121892477649768,1.0762338071622674E-3,5.1146132699799738E-3,-2.2392893823195221E-2,null,null,null,3.2698412698412698,824,5.0690157149516315,null,5.7828768197709102E-2,1.1322863277618809E-2,-1.0133033461983982E-2,-8.3284408638276113E-3,null,null,null,5.2346805935074459,null,{"$f":"IF(W817=\"\",\"\",WORKDAY($B$3,M817,Feriados!$A$2:$A$1037))","v":"2026-11-30"},{"$f":"IF(Y817=\"\",\"\",((1+(+(+VLOOKUP(Y817,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y817-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.810207810576971}]
[3.2738095238095237,825,10.570102682405935,null,0.121892477649768,1.0749306009341622E-3,5.1084708929408622E-3,-2.2374852319583662E-2,null,null,null,3.2738095238095237,825,5.0686213094452031,null,5.7828768197709102E-2,1.130950111812187E-2,-1.0122519714930698E-2,-8.3295365064482499E-3,null,null,null,5.2360840985606005,null,{"$f":"IF(W818=\"\",\"\",WORKDAY($B$3,M818,Feriados!$A$2:$A$1037))","v":"2026-12-01"},{"$f":"IF(Y818=\"\",\"\",((1+(+(+VLOOKUP(Y818,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y818-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.808971430619823}]
[3.2777777777777777,826,10.571162879616079,null,0.121892477649768,1.0736305356950956E-3,5.1023428300667551E-3,-2.2356822219369063E-2,null,null,null,3.2777777777777777,826,5.0682293020965767,null,5.7828768197709102E-2,1.1296168989260051E-2,-1.0112022218767065E-2,-8.3306219472363257E-3,null,null,null,5.2374857881132053,null,{"$f":"IF(W819=\"\",\"\",WORKDAY($B$3,M819,Feriados!$A$2:$A$1037))","v":"2026-12-02"},{"$f":"IF(Y819=\"\",\"\",((1+(+(+VLOOKUP(Y819,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y819-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8077380589906173}]
[3.2817460317460316,827,10.572223670233564,null,0.121892477649768,1.072333600209669E-3,5.0962290348059557E-3,-2.2338803582447997E-2,null,null,null,3.2817460317460316,827,5.0678396822863956,null,5.7828768197709102E-2,1.1282866796983985E-2,-1.0101540959897206E-2,-8.3316972119319155E-3,null,null,null,5.2388856614848267,null,{"$f":"IF(W820=\"\",\"\",WORKDAY($B$3,M820,Feriados!$A$2:$A$1037))","v":"2026-12-03"},{"$f":"IF(Y820=\"\",\"\",((1+(+(+VLOOKUP(Y820,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y820-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8065076847230594}]
[3.2857142857142856,828,10.573285042564969,null,0.121892477649768,1.0710397832950202E-3,5.0901294607809539E-3,-2.2320796468194275E-2,null,null,null,3.2857142857142856,828,5.0674524394504656,null,5.7828768197709102E-2,1.1269594447603231E-2,-1.0091075924587693E-2,-8.3327623262199838E-3,null,null,null,5.2402837180119732,null,{"$f":"IF(W821=\"\",\"\",WORKDAY($B$3,M821,Feriados!$A$2:$A$1037))","v":"2026-12-04"},{"$f":"IF(Y821=\"\",\"\",((1+(+(+VLOOKUP(Y821,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y821-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8052802969041899}]
[3.2896825396825395,829,10.574346984991436,null,0.121892477649768,1.0697490738205248E-3,5.0840440617878312E-3,-2.2302800935462015E-2,null,null,null,3.2896825396825395,829,5.0670675630794211,null,5.7828768197709102E-2,1.1256351847784726E-2,-1.0080627098969119E-2,-8.3338173157304959E-3,null,null,null,5.2416799570480066,null,{"$f":"IF(W822=\"\",\"\",WORKDAY($B$3,M822,Feriados!$A$2:$A$1037))","v":"2026-12-07"},{"$f":"IF(Y822=\"\",\"\",((1+(+(+VLOOKUP(Y822,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y822-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8040558846738515}]
[3.2936507936507935,830,10.575409485968249,null,0.121892477649768,1.0684614607075014E-3,5.0779727917956855E-3,-2.2284817042588719E-2,null,null,null,3.2936507936507935,830,5.0666850427184151,null,5.7828768197709102E-2,1.1243138904551231E-2,-1.0070194469037657E-2,-8.3348622060385198E-3,null,null,null,5.2430743779629863,null,{"$f":"IF(W823=\"\",\"\",WORKDAY($B$3,M823,Feriados!$A$2:$A$1037))","v":"2026-12-08"},{"$f":"IF(Y823=\"\",\"\",((1+(+(+VLOOKUP(Y823,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y823-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8028344372245559}]
[3.2976190476190474,831,10.576472534024466,null,0.121892477649768,1.0671769329289157E-3,5.0719156049460392E-3,-2.2266844847398312E-2,null,null,null,3.2976190476190474,831,5.066304867966795,null,5.7828768197709102E-2,1.12299555252798E-2,-1.0059778020656605E-2,-8.3358970226643531E-3,null,null,null,5.244466980143736,null,{"$f":"IF(W824=\"\",\"\",WORKDAY($B$3,M824,Feriados!$A$2:$A$1037))","v":"2026-12-09"},{"$f":"IF(Y824=\"\",\"\",((1+(+(+VLOOKUP(Y824,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y824-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8016159438010622}]
[3.3015873015873014,832,10.577536117762516,null,0.121892477649768,1.0658954795090914E-3,5.0658724555522599E-3,-2.2248884407204194E-2,null,null,null,3.3015873015873014,832,5.0659270284777786,null,5.7828768197709102E-2,1.1216801617700242E-2,-1.004937773955792E-2,-8.3369217910736239E-3,null,null,null,5.2458577629937331,null,{"$f":"IF(W825=\"\",\"\",WORKDAY($B$3,M825,Feriados!$A$2:$A$1037))","v":"2026-12-10"},{"$f":"IF(Y825=\"\",\"\",((1+(+(+VLOOKUP(Y825,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y825-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8004003937000874}]
[3.3055555555555554,833,10.578600225857816,null,0.121892477649768,1.0646170895234179E-3,5.0598432980989731E-3,-2.2230935778812237E-2,null,null,null,3.3055555555555554,833,5.0655515139581579,null,5.7828768197709102E-2,1.1203677089893609E-2,-1.0038993611343744E-2,-8.3379365366773907E-3,null,null,null,5.2472467259330413,null,{"$f":"IF(W826=\"\",\"\",WORKDAY($B$3,M826,Feriados!$A$2:$A$1037))","v":"2026-12-11"},{"$f":"IF(Y826=\"\",\"\",((1+(+(+VLOOKUP(Y826,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y826-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7991877762700188}]
[3.3095238095238093,834,10.579664847058371,null,0.121892477649768,1.0633417520980633E-3,5.0538280872414821E-3,-2.2212999018523829E-2,null,null,null,3.3095238095238093,834,5.0651783141679543,null,5.7828768197709102E-2,1.1190581850290655E-2,-1.0028625621487914E-2,-8.3389412848322922E-3,null,null,null,5.2486338683982448,null,{"$f":"IF(W827=\"\",\"\",WORKDAY($B$3,M827,Feriados!$A$2:$A$1037))","v":"2026-12-14"},{"$f":"IF(Y827=\"\",\"\",((1+(+(+VLOOKUP(Y827,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y827-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7979780809105579}]
[3.3134920634920637,835,10.580729970184406,null,0.121892477649768,1.0620694564096866E-3,5.047826777805178E-3,-2.2195074182138817E-2,null,null,null,3.3134920634920637,835,5.0648074189201395,null,5.7828768197709102E-2,1.1177515807670353E-2,-1.0018273755337448E-2,-8.3399360608406008E-3,null,null,null,5.2500191898423809,null,{"$f":"IF(W828=\"\",\"\",WORKDAY($B$3,M828,Feriados!$A$2:$A$1037))","v":"2026-12-15"},{"$f":"IF(Y828=\"\",\"\",((1+(+(+VLOOKUP(Y828,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y828-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7967712970724099}]
[3.3174603174603177,836,10.581795584127963,null,0.121892477649768,1.0608001916851551E-3,5.0418393247849639E-3,-2.2177161324958491E-2,null,null,null,3.3174603174603177,836,5.0644388180803048,null,5.7828768197709102E-2,1.1164478871158382E-2,-1.0007937998114056E-2,-8.3409208899503824E-3,null,null,null,5.2514026897350297,null,{"$f":"IF(W829=\"\",\"\",WORKDAY($B$3,M829,Feriados!$A$2:$A$1037))","v":"2026-12-16"},{"$f":"IF(Y829=\"\",\"\",((1+(+(+VLOOKUP(Y829,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y829-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7972016468992065}]
[3.3214285714285716,837,10.582861677852536,null,0.121892477649768,1.0595339472012613E-3,5.0358656833446678E-3,-2.2159260501788562E-2,null,null,null,3.3214285714285716,837,5.0640725015663559,null,5.7828768197709102E-2,1.1151470950225617E-2,-9.9976183349155881E-3,-8.3418957973555707E-3,null,null,null,5.2527843675619135,null,{"$f":"IF(W830=\"\",\"\",WORKDAY($B$3,M830,Feriados!$A$2:$A$1037))","v":"2026-12-17"},{"$f":"IF(Y830=\"\",\"\",((1+(+(+VLOOKUP(Y830,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y830-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7976309701889033}]
[3.3253968253968256,838,10.583928240392682,null,0.121892477649768,1.0582707122844409E-3,5.0299058088164603E-3,-2.2141371766942083E-2,null,null,null,3.3253968253968256,838,5.0637084593482147,null,5.7828768197709102E-2,1.113849195468666E-2,-9.9873147507175061E-3,-8.3428608081961095E-3,null,null,null,5.2541642228252305,null,{"$f":"IF(W831=\"\",\"\",WORKDAY($B$3,M831,Feriados!$A$2:$A$1037))","v":"2026-12-18"},{"$f":"IF(Y831=\"\",\"\",((1+(+(+VLOOKUP(Y831,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y831-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7980592706100547}]
[3.3293650793650795,839,10.584995260853638,null,0.121892477649768,1.0570104763104949E-3,5.0239596567002694E-3,-2.2123495174242367E-2,null,null,null,3.3293650793650795,839,5.0633466814475083,null,5.7828768197709102E-2,1.1125541794698351E-2,-9.9770272303743423E-3,-8.3438159475580278E-3,null,null,null,5.2555422550433217,null,{"$f":"IF(W832=\"\",\"\",WORKDAY($B$3,M832,Feriados!$A$2:$A$1037))","v":"2026-12-21"},{"$f":"IF(Y832=\"\",\"\",((1+(+(+VLOOKUP(Y832,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y832-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7984865518138511}]
[3.3333333333333335,840,10.58606272841096,null,0.121892477649768,1.0557532287043133E-3,5.0180271826632105E-3,-2.210563077702592E-2,null,null,null,3.3333333333333335,840,5.0629871579372683,null,5.7828768197709102E-2,1.111262038075829E-2,-9.9667557586211233E-3,-8.3447612404735846E-3,null,null,null,5.2569184637507593,null,{"$f":"IF(W833=\"\",\"\",WORKDAY($B$3,M833,Feriados!$A$2:$A$1037))","v":"2026-12-22"},{"$f":"IF(Y833=\"\",\"\",((1+(+(+VLOOKUP(Y833,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y833-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7989128174340303}]
[3.3373015873015874,841,10.587130632310128,null,0.121892477649768,1.0544989589395969E-3,5.0121083425389837E-3,-2.2087778628145302E-2,null,null,null,3.3373015873015874,841,5.0626298789416326,null,5.7828768197709102E-2,1.109972762370337E-2,-9.9565003200748122E-3,-8.3456967119213341E-3,null,null,null,5.2582928484981695,null,{"$f":"IF(W834=\"\",\"\",WORKDAY($B$3,M834,Feriados!$A$2:$A$1037))","v":"2026-12-23"},{"$f":"IF(Y834=\"\",\"\",((1+(+(+VLOOKUP(Y834,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y834-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7993380710871882}]
[3.3412698412698414,842,10.588198961866185,null,0.121892477649768,1.0532476565385874E-3,5.0062030923273201E-3,-2.2069938779972039E-2,null,null,null,3.3412698412698414,842,5.0622748346355424,null,5.7828768197709102E-2,1.1086863434708324E-2,-9.9462608992357121E-3,-8.3466223868262877E-3,null,null,null,5.2596654088522765,null,{"$f":"IF(W835=\"\",\"\",WORKDAY($B$3,M835,Feriados!$A$2:$A$1037))","v":"2026-12-24"},{"$f":"IF(Y835=\"\",\"\",((1+(+(+VLOOKUP(Y835,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y835-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7997623163726679}]
[3.3452380952380953,843,10.589267706463371,null,0.121892477649768,1.0519993110717923E-3,5.0003113881933745E-3,-2.2052111284399462E-2,null,null,null,3.3452380952380953,843,5.0619220152444502,null,5.7828768197709102E-2,1.1074027725284255E-2,-9.9360374804888761E-3,-8.3475382900599724E-3,null,null,null,5.261036144395792,null,{"$f":"IF(W836=\"\",\"\",WORKDAY($B$3,M836,Feriados!$A$2:$A$1037))","v":"2026-12-28"},{"$f":"IF(Y836=\"\",\"\",((1+(+(+VLOOKUP(Y836,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y836-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.800185556872826}]
[3.3492063492063493,844,10.590336855554732,null,0.121892477649768,1.0507539121577178E-3,4.9944331864671659E-3,-2.2034296192845568E-2,null,null,null,3.3492063492063493,844,5.0615714110440235,null,5.7828768197709102E-2,1.1061220407277205E-2,-9.9258300481055023E-3,-8.3484444464405685E-3,null,null,null,5.2624050547273038,null,{"$f":"IF(W837=\"\",\"\",WORKDAY($B$3,M837,Feriados!$A$2:$A$1037))","v":"2026-12-29"},{"$f":"IF(Y837=\"\",\"\",((1+(+(+VLOOKUP(Y837,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y837-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8006077961530105}]
[3.3531746031746033,845,10.591406398661773,null,0.121892477649768,1.0495114494625973E-3,4.9885684436429874E-3,-2.2016493556255842E-2,null,null,null,3.3531746031746033,845,5.0612230123598483,null,5.7828768197709102E-2,1.1048441392866705E-2,-9.9156385862443075E-3,-8.3493408807330128E-3,null,null,null,5.2637721394613202,null,{"$f":"IF(W838=\"\",\"\",WORKDAY($B$3,M838,Feriados!$A$2:$A$1037))","v":"2026-12-30"},{"$f":"IF(Y838=\"\",\"\",((1+(+(+VLOOKUP(Y838,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y838-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8010290377617606}]
[3.3571428571428572,846,10.592476325374088,null,0.121892477649768,1.0482719127001283E-3,4.982717116378833E-3,-2.199870342510608E-2,null,null,null,3.3571428571428572,846,5.0608768095671426,null,5.7828768197709102E-2,1.1035690594564345E-2,-9.9054630789529117E-3,-8.3502276176491055E-3,null,null,null,5.2651373982281591,null,{"$f":"IF(W839=\"\",\"\",WORKDAY($B$3,M839,Feriados!$A$2:$A$1037))","v":"2026-12-31"},{"$f":"IF(Y839=\"\",\"\",((1+(+(+VLOOKUP(Y839,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y839-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8014492852309179}]
[3.3611111111111112,847,10.593546625348983,null,0.121892477649768,1.0470352916312042E-3,4.9768791614958133E-3,-2.1980925849405187E-2,null,null,null,3.3611111111111112,847,5.0605327930904656,null,5.7828768197709102E-2,1.1022967925212341E-2,-9.8953035101691841E-3,-8.3511046818476025E-3,null,null,null,5.2665008306738814,null,{"$f":"IF(W840=\"\",\"\",WORKDAY($B$3,M840,Feriados!$A$2:$A$1037))","v":"2027-01-04"},{"$f":"IF(Y840=\"\",\"\",((1+(+(+VLOOKUP(Y840,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y840-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8018685420755594}]
[3.3650793650793651,848,10.594617288311126,null,0.121892477649768,1.0458015760636541E-3,4.9710545359775843E-3,-2.1963160878697978E-2,null,null,null,3.3650793650793651,848,5.0601909534034277,null,5.7828768197709102E-2,1.1010273297982119E-2,-9.885159863722591E-3,-8.3519720979343594E-3,null,null,null,5.2678624364602022,null,{"$f":"IF(W841=\"\",\"\",WORKDAY($B$3,M841,Feriados!$A$2:$A$1037))","v":"2027-01-05"},{"$f":"IF(Y841=\"\",\"\",((1+(+(+VLOOKUP(Y841,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y841-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8022868117943087}]
[3.3690476190476191,849,10.595688304052182,null,0.121892477649768,1.0445707558519788E-3,4.9652431969697654E-3,-2.1945408562067923E-2,null,null,null,3.3690476190476191,849,5.0598512810284069,null,5.7828768197709102E-2,1.0997606626372903E-2,-9.875032123335549E-3,-8.3528298904623922E-3,null,null,null,5.2692222152644685,null,{"$f":"IF(W842=\"\",\"\",WORKDAY($B$3,M842,Feriados!$A$2:$A$1037))","v":"2027-01-06"},{"$f":"IF(Y842=\"\",\"\",((1+(+(+VLOOKUP(Y842,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y842-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8027040978692472}]
[3.373015873015873,850,10.596759662430452,null,0.121892477649768,1.0433428208970928E-3,4.9594451017793686E-3,-2.1927668948139932E-2,null,null,null,3.373015873015873,850,5.0595137665362646,null,5.7828768197709102E-2,1.0984967824210306E-2,-9.864920272624738E-3,-8.3536780839320261E-3,null,null,null,5.270580166779637,null,{"$f":"IF(W843=\"\",\"\",WORKDAY($B$3,M843,Feriados!$A$2:$A$1037))","v":"2027-01-07"},{"$f":"IF(Y843=\"\",\"\",((1+(+(+VLOOKUP(Y843,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y843-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8031204037662025}]
[3.376984126984127,851,10.597831353370522,null,0.121892477649768,1.0421177611460656E-3,4.9536602078742173E-3,-2.1909942085083095E-2,null,null,null,3.376984126984127,851,5.059178400546064,null,5.7828768197709102E-2,1.0972356805644928E-2,-9.8548242951024198E-3,-8.3545167027909706E-3,null,null,null,5.2719362907140965,null,{"$f":"IF(W844=\"\",\"\",WORKDAY($B$3,M844,Feriados!$A$2:$A$1037))","v":"2027-01-08"},{"$f":"IF(Y844=\"\",\"\",((1+(+(+VLOOKUP(Y844,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y844-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8035357329346597}]
[3.3809523809523809,852,10.598903366862885,null,0.121892477649768,1.040895566591865E-3,4.9478884728823775E-3,-2.1892228020613389E-2,null,null,null,3.3809523809523809,852,5.0588451737247873,null,5.7828768197709102E-2,1.0959773485150962E-2,-9.8447441741777442E-3,-8.3553457714344494E-3,null,null,null,5.2732905867917124,null,{"$f":"IF(W845=\"\",\"\",WORKDAY($B$3,M845,Feriados!$A$2:$A$1037))","v":"2027-01-11"},{"$f":"IF(Y845=\"\",\"\",((1+(+(+VLOOKUP(Y845,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y845-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8039500888079392}]
[3.3849206349206349,853,10.599975692963627,null,0.121892477649768,1.0396762272731031E-3,4.9421298545915789E-3,-2.1874526801996405E-2,null,null,null,3.3849206349206349,853,5.0585140767870564,null,5.7828768197709102E-2,1.0947217777524807E-2,-9.8346798931580465E-3,-8.3561653142052942E-3,null,null,null,5.2746430547516931,null,{"$f":"IF(W846=\"\",\"\",WORKDAY($B$3,M846,Feriados!$A$2:$A$1037))","v":"2027-01-12"},{"$f":"IF(Y846=\"\",\"\",((1+(+(+VLOOKUP(Y846,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y846-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8043634748033295}]
[{"$f":"B847/252","v":3.3888888888888888},854,{"$f":"SUM(E847:H847)*100","v":10.601048321794037},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A847))/($I$4*A847))","v":1.0384597332737822E-3},{"$f":"$G$4*((((1-EXP(-1*$I$4*A847))/($I$4*A847))-EXP(-1*$I$4*A847)))","v":4.9363843109486438E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A847))/($J$4*A847))-EXP(-1*$J$4*A847)))","v":-2.1856838476050054E-2},null,null,null,{"$f":"M847/252","v":3.3888888888888888},854,{"$f":"SUM(P847:S847)*100","v":5.0581851004948604},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L847))/($T$4*L847))","v":1.0934689597883688E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L847))/($T$4*L847))-EXP(-1*$T$4*L847)))","v":-9.8246314352501297E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L847))/($U$4*L847))-EXP(-1*$U$4*L847)))","v":-8.3569753553940519E-3},null,null,null,{"$f":"IF(N847=\"\",\"\",(((1+C847/100)/(1+N847/100))-1)*100)","v":5.2759936943485908},null,{"$f":"IF(W847=\"\",\"\",WORKDAY($B$3,M847,Feriados!$A$2:$A$1037))","v":"2027-01-13"},{"$f":"IF(Y847=\"\",\"\",((1+(+(+VLOOKUP(Y847,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y847-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8047758943221099}]
[3.3928571428571428,{"$f":"+B847+1","v":855},10.602121243540271,null,0.121892477649768,1.0372460747230434E-3,4.9306518000589135E-3,-2.1839163089147243E-2,null,null,null,3.3928571428571428,{"$f":"+M847+1","v":855},5.0578582356572754,null,5.7828768197709102E-2,1.0922188861664279E-2,-9.8145987835615341E-3,-8.3577759192390941E-3,null,null,null,5.2773425053522116,null,{"$f":"IF(W848=\"\",\"\",WORKDAY($B$3,M848,Feriados!$A$2:$A$1037))","v":"2027-01-14"},{"$f":"IF(Y848=\"\",\"\",((1+(+(+VLOOKUP(Y848,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y848-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8051873507496836}]
[3.3968253968253967,856,10.603194448453005,null,0.121892477649768,1.0360352417949172E-3,4.9249322801856775E-3,-2.182150068721855E-2,null,null,null,3.3968253968253967,856,5.0575334731301922,null,5.7828768197709102E-2,1.0909715484621338E-2,-9.8045819211018074E-3,-8.3585670299267199E-3,null,null,null,5.2786894875475054,null,{"$f":"IF(W849=\"\",\"\",WORKDAY($B$3,M849,Feriados!$A$2:$A$1037))","v":"2027-01-15"},{"$f":"IF(Y849=\"\",\"\",((1+(+(+VLOOKUP(Y849,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y849-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8055978474556662}]
[3.4007936507936507,857,10.604267926847081,null,0.121892477649768,1.0348272247080754E-3,4.9192257097496065E-3,-2.1803851315754873E-2,null,null,null,3.4007936507936507,857,5.0572108038160417,null,5.7828768197709102E-2,1.0897269382826341E-2,-9.7945808307837549E-3,-8.3593487115912659E-3,null,null,null,5.2800346407345655,null,{"$f":"IF(W850=\"\",\"\",WORKDAY($B$3,M850,Feriados!$A$2:$A$1037))","v":"2027-01-18"},{"$f":"IF(Y850=\"\",\"\",((1+(+(+VLOOKUP(Y850,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y850-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8058861533049715}]
[3.4047619047619047,858,10.605341669101168,null,0.121892477649768,1.0336220137255822E-3,4.91353204732817E-3,-2.1786215019810082E-2,null,null,null,3.4047619047619047,858,5.0568902186635336,null,5.7828768197709102E-2,1.0884850472666133E-2,-9.7845954954246857E-3,-8.3601209883152044E-3,null,null,null,5.2813779647286285,null,{"$f":"IF(W851=\"\",\"\",WORKDAY($B$3,M851,Feriados!$A$2:$A$1037))","v":"2027-01-19"},{"$f":"IF(Y851=\"\",\"\",((1+(+(+VLOOKUP(Y851,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y851-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8061737879106161}]
[3.4087301587301586,859,10.60641566565741,null,0.121892477649768,1.0324195991546525E-3,4.9078512516550861E-3,-2.1768591844003638E-2,null,null,null,3.4087301587301586,859,5.056571708667378,null,5.7828768197709102E-2,1.087245867084157E-2,-9.7746258977476266E-3,-8.3608838841292554E-3,null,null,null,5.2827194593597859,null,{"$f":"IF(W852=\"\",\"\",WORKDAY($B$3,M852,Feriados!$A$2:$A$1037))","v":"2027-01-20"},{"$f":"IF(Y852=\"\",\"\",((1+(+(+VLOOKUP(Y852,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y852-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8064607536140826}]
[3.4126984126984126,860,10.607489907021092,null,0.121892477649768,1.0312199713464053E-3,4.9021832816197345E-3,-2.1750981832523213E-2,null,null,null,3.4126984126984126,860,5.0562552648680219,null,5.7828768197709102E-2,1.0860093894366181E-2,-9.7646720203825813E-3,-8.361637423012486E-3,null,null,null,5.2840591244731616,null,{"$f":"IF(W853=\"\",\"\",WORKDAY($B$3,M853,Feriados!$A$2:$A$1037))","v":"2027-01-21"},{"$f":"IF(Y853=\"\",\"\",((1+(+(+VLOOKUP(Y853,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y853-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8067470527459735}]
[3.4166666666666665,861,10.608564383760296,null,0.121892477649768,1.0300231206956236E-3,4.896528096266603E-3,-2.1733385029127285E-2,null,null,null,3.4166666666666665,861,5.0559408783513806,null,5.7828768197709102E-2,1.0847756060564834E-2,-9.7547338458677073E-3,-8.3623816288924211E-3,null,null,null,5.2853969599287565,null,{"$f":"IF(W854=\"\",\"\",WORKDAY($B$3,M854,Feriados!$A$2:$A$1037))","v":"2027-01-22"},{"$f":"IF(Y854=\"\",\"\",((1+(+(+VLOOKUP(Y854,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y854-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8070326876260996}]
[3.4206349206349205,862,10.609639086505551,null,0.121892477649768,1.0288290376405122E-3,4.8908856547947117E-3,-2.1715801477147724E-2,null,null,null,3.4206349206349205,862,5.0556285402485832,null,5.7828768197709102E-2,1.0835445087072406E-2,-9.744811356650538E-3,-8.3631165256451423E-3,null,null,null,5.2867329656012707,null,{"$f":"IF(W855=\"\",\"\",WORKDAY($B$3,M855,Feriados!$A$2:$A$1037))","v":"2027-01-25"},{"$f":"IF(Y855=\"\",\"\",((1+(+(+VLOOKUP(Y855,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y855-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8073176605634806}]
[3.4246031746031744,863,10.610714005949513,null,0.121892477649768,1.0276377126624606E-3,4.8852559165570566E-3,-2.1698231219492378E-2,null,null,null,3.4246031746031744,863,5.0553182417356979,null,5.7828768197709102E-2,1.0823160891832447E-2,-9.73490453508917E-3,-8.3638421370953956E-3,null,null,null,5.2880671413803704,null,{"$f":"IF(W856=\"\",\"\",WORKDAY($B$3,M856,Feriados!$A$2:$A$1037))","v":"2027-01-26"},{"$f":"IF(Y856=\"\",\"\",((1+(+(+VLOOKUP(Y856,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y856-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8076019738565225}]
[3.4285714285714284,864,10.611789132846623,null,0.121892477649768,1.0264491362858034E-3,4.8796388410600345E-3,-2.1680674298647604E-2,null,null,null,3.4285714285714284,864,5.0550099740334833,null,5.7828768197709102E-2,1.0810903393095875E-2,-9.7250133634534438E-3,-8.364558487016692E-3,null,null,null,5.289399487170221,null,{"$f":"IF(W857=\"\",\"\",WORKDAY($B$3,M857,Feriados!$A$2:$A$1037))","v":"2027-01-27"},{"$f":"IF(Y857=\"\",\"\",((1+(+(+VLOOKUP(Y857,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y857-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8078856297929509}]
[3.4325396825396823,865,10.612864458012764,null,0.121892477649768,1.0252632990775867E-3,4.8740343879628912E-3,-2.1663130756680828E-2,null,null,null,3.4325396825396823,865,5.0547037284071239,null,5.7828768197709102E-2,1.0798672509419667E-2,-9.7151378239261239E-3,-8.3652655991314166E-3,null,null,null,5.2907300028896209,null,{"$f":"IF(W858=\"\",\"\",WORKDAY($B$3,M858,Feriados!$A$2:$A$1037))","v":"2027-01-28"},{"$f":"IF(Y858=\"\",\"\",((1+(+(+VLOOKUP(Y858,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y858-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8081686306498774}]
[3.4365079365079363,866,10.613939972324935,null,0.121892477649768,1.0240801916473316E-3,4.8684425170771447E-3,-2.1645600635243106E-2,null,null,null,3.4365079365079363,866,5.0543994961659653,null,5.7828768197709102E-2,1.078646815966553E-2,-9.705277898604054E-3,-8.3659634971109259E-3,null,null,null,5.2920586884720233,null,{"$f":"IF(W859=\"\",\"\",WORKDAY($B$3,M859,Feriados!$A$2:$A$1037))","v":"2027-01-29"},{"$f":"IF(Y859=\"\",\"\",((1+(+(+VLOOKUP(Y859,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y859-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8084509786940224}]
[3.4404761904761907,867,10.615015666720927,null,0.121892477649768,1.0228998046468024E-3,4.8628631883660409E-3,-2.1628083975571574E-2,null,null,null,3.4404761904761907,867,5.0540972686632744,null,5.7828768197709102E-2,1.0774290262998632E-2,-9.6954335694993173E-3,-8.3666522045756624E-3,null,null,null,5.2933855438653143,null,{"$f":"IF(W860=\"\",\"\",WORKDAY($B$3,M860,Feriados!$A$2:$A$1037))","v":"2027-02-01"},{"$f":"IF(Y860=\"\",\"\",((1+(+(+VLOOKUP(Y860,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y860-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8087326761815365}]
[3.4444444444444446,868,10.616091532198974,null,0.121892477649768,1.0217221287697751E-3,4.8572963619439771E-3,-2.1610580818492008E-2,null,null,null,3.4444444444444446,868,5.0537970372959773,null,5.7828768197709102E-2,1.0762138738886292E-2,-9.6856048185403817E-3,-8.3673317450952411E-3,null,null,null,5.2947105690318574,null,{"$f":"IF(W861=\"\",\"\",WORKDAY($B$3,M861,Feriados!$A$2:$A$1037))","v":"2027-02-02"},{"$f":"IF(Y861=\"\",\"\",((1+(+(+VLOOKUP(Y861,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y861-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8090137253583123}]
[3.4484126984126986,869,10.617167559817448,null,0.121892477649768,1.020547154751807E-3,4.8517419980759566E-3,-2.1593091204421294E-2,null,null,null,3.4484126984126986,869,5.0534987935043993,null,5.7828768197709102E-2,1.0750013507096685E-2,-9.6757916275732273E-3,-8.3680021421885693E-3,null,null,null,5.2960337639483379,null,{"$f":"IF(W862=\"\",\"\",WORKDAY($B$3,M862,Feriados!$A$2:$A$1037))","v":"2027-02-03"},{"$f":"IF(Y862=\"\",\"\",((1+(+(+VLOOKUP(Y862,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y862-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8092941284598059}]
[3.4523809523809526,870,10.618243740694512,null,0.121892477649768,1.019374873370008E-3,4.8462000571770176E-3,-2.1575615173369912E-2,null,null,null,3.4523809523809526,870,5.053202528772025,null,5.7828768197709102E-2,1.073791448769758E-2,-9.6659939783624825E-3,-8.3686634193239403E-3,null,null,null,5.297355128605763,null,{"$f":"IF(W863=\"\",\"\",WORKDAY($B$3,M863,Feriados!$A$2:$A$1037))","v":"2027-02-04"},{"$f":"IF(Y863=\"\",\"\",((1+(+(+VLOOKUP(Y863,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y863-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8095738877112817}]
[3.4563492063492065,871,10.619320066007813,null,0.121892477649768,1.0182052754428143E-3,4.8406704998116834E-3,-2.1558152764944379E-2,null,null,null,3.4563492063492065,871,5.0529082346252494,null,5.7828768197709102E-2,1.0725841601055049E-2,-9.6562118525925309E-3,-8.3693155999191287E-3,null,null,null,5.2986746630093506,null,{"$f":"IF(W864=\"\",\"\",WORKDAY($B$3,M864,Feriados!$A$2:$A$1037))","v":"2027-02-05"},{"$f":"IF(Y864=\"\",\"\",((1+(+(+VLOOKUP(Y864,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y864-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8098530053277457}]
[3.4603174603174605,872,10.620396526994144,null,0.121892477649768,1.0170383518297616E-3,4.835153286693406E-3,-2.1540704018349739E-2,null,null,null,3.4603174603174605,872,5.0526159026331161,null,5.7828768197709102E-2,1.0713794767832205E-2,-9.6464452318686233E-3,-8.3699587073415137E-3,null,null,null,5.2999923671786187,null,{"$f":"IF(W865=\"\",\"\",WORKDAY($B$3,M865,Feriados!$A$2:$A$1037))","v":"2027-02-10"},{"$f":"IF(Y865=\"\",\"\",((1+(+(+VLOOKUP(Y865,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y865-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8101314835140787}]
[3.4642857142857144,873,10.621473114949131,null,0.121892477649768,1.0158740934312618E-3,4.8296483786840084E-3,-2.152326897239196E-2,null,null,null,3.4642857142857144,873,5.0523255244070882,null,5.7828768197709102E-2,1.070177390898793E-2,-9.6366940977179738E-3,-8.3705927649081711E-3,null,null,null,5.3013082411470736,null,{"$f":"IF(W866=\"\",\"\",WORKDAY($B$3,M866,Feriados!$A$2:$A$1037))","v":"2027-02-11"},{"$f":"IF(Y866=\"\",\"\",((1+(+(+VLOOKUP(Y866,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y866-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8104093244650805}]
[3.4682539682539684,874,10.622549821226912,null,0.121892477649768,1.0147124911883798E-3,4.8241557367931301E-3,-2.1505847665480381E-2,null,null,null,3.4682539682539684,874,5.0520370916007913,null,5.7828768197709102E-2,1.0689778945775627E-2,-9.6269584315908513E-3,-8.3712177958859546E-3,null,null,null,5.3026222849623439,null,{"$f":"IF(W867=\"\",\"\",WORKDAY($B$3,M867,Feriados!$A$2:$A$1037))","v":"2027-02-12"},{"$f":"IF(Y867=\"\",\"\",((1+(+(+VLOOKUP(Y867,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y867-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8106865303655146}]
[3.4722222222222223,875,10.623626637239818,null,0.121892477649768,1.0135535360826123E-3,4.8186753221776818E-3,-2.1488440135630126E-2,null,null,null,3.4722222222222223,875,5.0517505959097768,null,5.7828768197709102E-2,1.0677809799741965E-2,-9.6172382148616582E-3,-8.3718338234916416E-3,null,null,null,5.3039344986860026,null,{"$f":"IF(W868=\"\",\"\",WORKDAY($B$3,M868,Feriados!$A$2:$A$1037))","v":"2027-02-15"},{"$f":"IF(Y868=\"\",\"\",((1+(+(+VLOOKUP(Y868,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y868-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8109631033901525}]
[3.4761904761904763,876,10.624703554458046,null,0.121892477649768,1.0123972191356675E-3,4.8132070961412806E-3,-2.1471046420464473E-2,null,null,null,3.4761904761904763,876,5.051466029071273,null,5.7828768197709102E-2,1.0665866392725631E-2,-9.6075334288300042E-3,-8.3724408708919975E-3,null,null,null,5.3052448823936116,null,{"$f":"IF(W869=\"\",\"\",WORKDAY($B$3,M869,Feriados!$A$2:$A$1037))","v":"2027-02-16"},{"$f":"IF(Y869=\"\",\"\",((1+(+(+VLOOKUP(Y869,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y869-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8133836930164255}]
[3.4801587301587302,877,10.625780564409368,null,0.121892477649768,1.0112435314092469E-3,4.8077510201337149E-3,-2.1453666557217289E-2,null,null,null,3.4801587301587302,877,5.0511833828639547,null,5.7828768197709102E-2,1.0653948646856088E-2,-9.5978440547217596E-3,-8.3730389612038866E-3,null,null,null,5.3065534361745881,null,{"$f":"IF(W870=\"\",\"\",WORKDAY($B$3,M870,Feriados!$A$2:$A$1037))","v":"2027-02-17"},{"$f":"IF(Y870=\"\",\"\",((1+(+(+VLOOKUP(Y870,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y870-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.815798818732552}]
[3.4841269841269842,878,10.626857658678784,null,0.121892477649768,1.0100924640048267E-3,4.8023070557503787E-3,-2.1436300582735362E-2,null,null,null,3.4841269841269842,878,5.0509026491076945,null,5.7828768197709102E-2,1.064205648455234E-2,-9.5881700736901165E-3,-8.3736281174943833E-3,null,null,null,5.3078601601320496,null,{"$f":"IF(W871=\"\",\"\",WORKDAY($B$3,M871,Feriados!$A$2:$A$1037))","v":"2027-02-18"},{"$f":"IF(Y871=\"\",\"\",((1+(+(+VLOOKUP(Y871,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y871-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8182084990172838}]
[3.4880952380952381,879,10.627934828908241,null,0.121892477649768,1.0089440080634443E-3,4.7968751647317386E-3,-2.1418948533480774E-2,null,null,null,3.4880952380952381,879,5.0506238196633308,null,5.7828768197709102E-2,1.0630189828521706E-2,-9.5785114668166301E-3,-8.3742083627808689E-3,null,null,null,5.3091650543830138,null,{"$f":"IF(W872=\"\",\"\",WORKDAY($B$3,M872,Feriados!$A$2:$A$1037))","v":"2027-02-19"},{"$f":"IF(Y872=\"\",\"\",((1+(+(+VLOOKUP(Y872,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y872-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.820612752266106}]
[3.4920634920634921,880,10.629012066796301,null,0.121892477649768,1.0077981547654818E-3,4.7914553089627764E-3,-2.1401610445533251E-2,null,null,null,3.4920634920634921,880,5.0503468864324326,null,5.7828768197709102E-2,1.0618348601758601E-2,-9.5688682151122573E-3,-8.3747797200311204E-3,null,null,null,5.3104681190580427,null,{"$f":"IF(W873=\"\",\"\",WORKDAY($B$3,M873,Feriados!$A$2:$A$1037))","v":"2027-02-22"},{"$f":"IF(Y873=\"\",\"\",((1+(+(+VLOOKUP(Y873,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y873-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8230115967917255}]
[3.496031746031746,881,10.630089364097842,null,0.121892477649768,1.0066548953304531E-3,4.7860474504724491E-3,-2.138428635459249E-2,null,null,null,3.496031746031746,881,5.0500718413570604,null,5.7828768197709102E-2,1.0606532727543305E-2,-9.5592402995183755E-3,-8.3753422121634249E-3,null,null,null,5.3117693543013766,null,{"$f":"IF(W874=\"\",\"\",WORKDAY($B$3,M874,Feriados!$A$2:$A$1037))","v":"2027-02-23"},{"$f":"IF(Y874=\"\",\"\",((1+(+(+VLOOKUP(Y874,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y874-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8254050508246262}]
[3.5,882,10.631166712623743,null,0.121892477649768,1.0055142210167931E-3,4.7806515514331408E-3,-2.1366976295980493E-2,null,null,null,3.5,882,5.0497986764195364,null,5.7828768197709102E-2,1.0594742129440768E-2,-9.5496277009078177E-3,-8.3758958620466818E-3,null,null,null,5.3130687602708004,null,{"$f":"IF(W875=\"\",\"\",WORKDAY($B$3,M875,Feriados!$A$2:$A$1037))","v":"2027-02-24"},{"$f":"IF(Y875=\"\",\"\",((1+(+(+VLOOKUP(Y875,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y875-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8277931325133796}]
[3.503968253968254,883,10.63224410424059,null,0.121892477649768,1.0043761231216463E-3,4.7752675741601228E-3,-2.1349680304643872E-2,null,null,null,3.503968253968254,883,5.0495273836422143,null,5.7828768197709102E-2,1.0582976731299387E-2,-9.54003040008586E-3,-8.3764406925004899E-3,null,null,null,5.3143663371375549,null,{"$f":"IF(W876=\"\",\"\",WORKDAY($B$3,M876,Feriados!$A$2:$A$1037))","v":"2027-02-25"},{"$f":"IF(Y876=\"\",\"\",((1+(+(+VLOOKUP(Y876,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y876-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8301758599252222}]
[3.5079365079365079,884,10.633321530870351,null,0.121892477649768,1.0032405929806575E-3,4.7698954811110084E-3,-2.1332398415156138E-2,null,null,null,3.5079365079365079,884,5.049257955087243,null,5.7828768197709102E-2,1.0571236457249814E-2,-9.5304483777912431E-3,-8.3769767262952544E-3,null,null,null,5.3156620850863368,null,{"$f":"IF(W877=\"\",\"\",WORKDAY($B$3,M877,Feriados!$A$2:$A$1037))","v":"2027-02-26"},{"$f":"IF(Y877=\"\",\"\",((1+(+(+VLOOKUP(Y877,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y877-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8325532510464555}]
[3.5119047619047619,885,10.634398984490097,null,0.121892477649768,1.0021076219677643E-3,4.764535234885214E-3,-2.1315130661719993E-2,null,null,null,3.5119047619047619,885,5.0489903828563429,null,5.7828768197709102E-2,1.0559521231703768E-2,-9.5208816146971527E-3,-8.3775039861522949E-3,null,null,null,5.3169560043151876,null,{"$f":"IF(W878=\"\",\"\",WORKDAY($B$3,M878,Feriados!$A$2:$A$1037))","v":"2027-03-01"},{"$f":"IF(Y878=\"\",\"\",((1+(+(+VLOOKUP(Y878,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y878-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8349253237829561}]
[3.5158730158730158,886,10.635476457131681,null,0.121892477649768,1.0009772014949909E-3,4.7591867982234191E-3,-2.1297877078169616E-2,null,null,null,3.5158730158730158,886,5.0487246590905794,null,5.7828768197709102E-2,1.0547830979352826E-2,-9.5113300914122113E-3,-8.3780224947439287E-3,null,null,null,5.3182480950354272,null,{"$f":"IF(W879=\"\",\"\",WORKDAY($B$3,M879,Feriados!$A$2:$A$1037))","v":"2027-03-02"},{"$f":"IF(Y879=\"\",\"\",((1+(+(+VLOOKUP(Y879,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y879-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8372920959605095}]
[3.5198412698412698,887,10.636553940881438,null,0.121892477649768,9.9984932301224187E-4,4.7538501340070307E-3,-2.1280637697972886E-2,null,null,null,3.5198412698412698,887,5.0484607759701312,null,5.7828768197709102E-2,1.0536165625167255E-2,-9.50179378848145E-3,-8.3785322746935849E-3,null,null,null,5.3195383574716759,null,{"$f":"IF(W880=\"\",\"\",WORKDAY($B$3,M880,Feriados!$A$2:$A$1037))","v":"2027-03-03"},{"$f":"IF(Y880=\"\",\"\",((1+(+(+VLOOKUP(Y880,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y880-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8396535853253866}]
[3.5238095238095237,888,10.637631427879906,null,0.121892477649768,9.9872397800709932E-4,4.7485252052576416E-3,-2.1263412554233672E-2,null,null,null,3.5238095238095237,888,5.0481987257140757,null,5.7828768197709102E-2,1.052452509439483E-2,-9.4922726863872816E-3,-8.3790333485758931E-3,null,null,null,5.3208267918616103,null,{"$f":"IF(W881=\"\",\"\",WORKDAY($B$3,M881,Feriados!$A$2:$A$1037))","v":"2027-03-04"},{"$f":"IF(Y881=\"\",\"\",((1+(+(+VLOOKUP(Y881,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y881-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8420098095446997}]
[3.5277777777777777,889,10.638708910321506,null,0.121892477649768,9.9760115800461837E-4,4.7432119751364939E-3,-2.1246201679694043E-2,null,null,null,3.5277777777777777,889,5.0479385005801518,null,5.7828768197709102E-2,1.0512909312559656E-2,-9.482766765550453E-3,-8.3795257389167894E-3,null,null,null,5.3221133984561408,null,{"$f":"IF(W882=\"\",\"\",WORKDAY($B$3,M882,Feriados!$A$2:$A$1037))","v":"2027-03-05"},{"$f":"IF(Y882=\"\",\"\",((1+(+(+VLOOKUP(Y882,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y882-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8443607862068907}]
[3.5317460317460316,890,10.639786380454257,null,0.121892477649768,9.9648085456712811E-4,4.7379104069439565E-3,-2.12290051067365E-2,null,null,null,3.5317460317460316,890,5.0476800928645478,null,5.7828768197709102E-2,1.0501318205461005E-2,-9.4732760063310079E-3,-8.3800094681936166E-3,null,null,null,5.3233981775191674,null,{"$f":"IF(W883=\"\",\"\",WORKDAY($B$3,M883,Feriados!$A$2:$A$1037))","v":"2027-03-08"},{"$f":"IF(Y883=\"\",\"\",((1+(+(+VLOOKUP(Y883,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y883-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8467065328221528}]
[3.5357142857142856,891,10.640863830579482,null,0.121892477649768,9.9536305929402908E-4,4.7326204641189749E-3,-2.1211822867386192E-2,null,null,null,3.5357142857142856,891,5.0474234949016834,null,5.7828768197709102E-2,1.0489751699172149E-2,-9.4638003890292199E-3,-8.3804845588352113E-3,null,null,null,5.3246811293275131,null,{"$f":"IF(W884=\"\",\"\",WORKDAY($B$3,M884,Feriados!$A$2:$A$1037))","v":"2027-03-09"},{"$f":"IF(Y884=\"\",\"\",((1+(+(+VLOOKUP(Y884,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y884-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8490470668228305}]
[3.5396825396825395,892,10.641941253051504,null,0.121892477649768,9.9424776382159644E-4,4.7273421102385568E-3,-2.1194654993313113E-2,null,null,null,3.5396825396825395,892,5.0471686990639757,null,5.7828768197709102E-2,1.0478209720039209E-2,-9.4543398938865385E-3,-8.3809510332220113E-3,null,null,null,5.325962254171035,null,{"$f":"IF(W885=\"\",\"\",WORKDAY($B$3,M885,Feriados!$A$2:$A$1037))","v":"2027-03-10"},{"$f":"IF(Y885=\"\",\"\",((1+(+(+VLOOKUP(Y885,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y885-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8513824055639523}]
[3.5436507936507935,893,10.643018640277374,null,0.121892477649768,9.9313495982278018E-4,4.7220753090172259E-3,-2.1177501515834283E-2,null,null,null,3.5436507936507935,893,5.0469156977616425,null,5.7828768197709102E-2,1.0466692194679999E-2,-9.4448945010865096E-3,-8.3814089136861631E-3,null,null,null,5.3272415523523797,null,{"$f":"IF(W886=\"\",\"\",WORKDAY($B$3,M886,Feriados!$A$2:$A$1037))","v":"2027-03-11"},{"$f":"IF(Y886=\"\",\"\",((1+(+(+VLOOKUP(Y886,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y886-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8537125663235194}]
[3.5476190476190474,894,10.644095984716559,null,0.121892477649768,9.9202463900701005E-4,4.7168200243065048E-3,-2.1160362465915929E-2,null,null,null,3.5476190476190474,894,5.046664483442469,null,5.7828768197709102E-2,1.0455199049982877E-2,-9.4354641907556953E-3,-8.3818582225115967E-3,null,null,null,5.328519024186984,null,{"$f":"IF(W887=\"\",\"\",WORKDAY($B$3,M887,Feriados!$A$2:$A$1037))","v":"2027-03-12"},{"$f":"IF(Y887=\"\",\"\",((1+(+(+VLOOKUP(Y887,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y887-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8560375663030166}]
[3.5515873015873014,895,10.645173278880671,null,0.121892477649768,9.9091679312000012E-4,4.7115762200943814E-3,-2.1143237874175665E-2,null,null,null,3.5515873015873014,895,5.0464150485915971,null,5.7828768197709102E-2,1.0443730213105613E-2,-9.4260489429645964E-3,-8.3822989819341449E-3,null,null,null,5.3297946700030074,null,{"$f":"IF(W888=\"\",\"\",WORKDAY($B$3,M888,Feriados!$A$2:$A$1037))","v":"2027-03-15"},{"$f":"IF(Y888=\"\",\"\",((1+(+(+VLOOKUP(Y888,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y888-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8583574226279005}]
[3.5555555555555554,896,10.646250515333174,null,0.121892477649768,9.8981141394355429E-4,4.7063438605047855E-3,-2.1126127770884615E-2,null,null,null,3.5555555555555554,896,5.0461673857313167,null,5.7828768197709102E-2,1.0432285611474247E-2,-9.4166487377285446E-3,-8.3827312141416324E-3,null,null,null,5.331068490141333,null,{"$f":"IF(W889=\"\",\"\",WORKDAY($B$3,M889,Feriados!$A$2:$A$1037))","v":"2027-03-16"},{"$f":"IF(Y889=\"\",\"\",((1+(+(+VLOOKUP(Y889,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y889-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8592695431088231}]
[3.5595238095238093,897,10.647327686689087,null,0.121892477649768,9.8870849329537333E-4,4.7011229097970618E-3,-2.110903218596958E-2,null,null,null,3.5595238095238093,897,5.0459214874208476,null,5.7828768197709102E-2,1.0420865172781953E-2,-9.4072635550086076E-3,-8.3831549412739705E-3,null,null,null,5.3323404849554334,null,{"$f":"IF(W890=\"\",\"\",WORKDAY($B$3,M890,Feriados!$A$2:$A$1037))","v":"2027-03-17"},{"$f":"IF(Y890=\"\",\"\",((1+(+(+VLOOKUP(Y890,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y890-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8601796378601172}]
[3.5634920634920637,898,10.648404785614716,null,0.121892477649768,9.8760802302886403E-4,4.6959133323654471E-3,-2.1091951149015156E-2,null,null,null,3.5634920634920637,898,5.0456773462561308,null,5.7828768197709102E-2,1.0409468824987925E-2,-9.3978933747124755E-3,-8.3835701854232548E-3,null,null,null,5.3336106548112605,null,{"$f":"IF(W891=\"\",\"\",WORKDAY($B$3,M891,Feriados!$A$2:$A$1037))","v":"2027-03-18"},{"$f":"IF(Y891=\"\",\"\",((1+(+(+VLOOKUP(Y891,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y891-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8610877136226351}]
[3.5674603174603177,899,10.649481804827362,null,0.121892477649768,9.8650999503294818E-4,4.690715092738551E-3,-2.1074884689265862E-2,null,null,null,3.5674603174603177,899,5.0454349548696156,null,5.7828768197709102E-2,1.0398096496316256E-2,-9.3885381766953442E-3,-8.3839769686338706E-3,null,null,null,5.3348790000873336,null,{"$f":"IF(W892=\"\",\"\",WORKDAY($B$3,M892,Feriados!$A$2:$A$1037))","v":"2027-03-19"},{"$f":"IF(Y892=\"\",\"\",((1+(+(+VLOOKUP(Y892,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y892-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8619937771074087}]
[3.5714285714285716,900,10.650558737095048,null,0.121892477649768,9.8541440123187346E-4,4.6855281555788315E-3,-2.1057832835628221E-2,null,null,null,3.5714285714285716,900,5.0451943059300541,null,5.7828768197709102E-2,1.0386748115254807E-2,-9.3791979407607841E-3,-8.3843753129025853E-3,null,null,null,5.3361455211745623,null,{"$f":"IF(W893=\"\",\"\",WORKDAY($B$3,M893,Feriados!$A$2:$A$1037))","v":"2027-03-22"},{"$f":"IF(Y893=\"\",\"\",((1+(+(+VLOOKUP(Y893,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y893-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8628978349957821}]
[3.5753968253968256,901,10.65163557523622,null,0.121892477649768,9.8432123358502526E-4,4.6803524856820775E-3,-2.1040795616672901E-2,null,null,null,3.5753968253968256,901,5.0449553921422963,null,5.7828768197709102E-2,1.0375423610554116E-2,-9.3698726466616162E-3,-8.3847652401786415E-3,null,null,null,5.3374102184761796,null,{"$f":"IF(W894=\"\",\"\",WORKDAY($B$3,M894,Feriados!$A$2:$A$1037))","v":"2027-03-23"},{"$f":"IF(Y894=\"\",\"\",((1+(+(+VLOOKUP(Y894,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y894-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8637998939395013}]
[3.5793650793650795,902,10.652712312119489,null,0.121892477649768,9.8323048408673953E-4,4.6751880479768901E-3,-2.1023773060636748E-2,null,null,null,3.5793650793650795,902,5.0447182062470768,null,5.7828768197709102E-2,1.0364122911226287E-2,-9.3605622741007657E-3,-8.385146772363853E-3,null,null,null,5.3386730924076975,null,{"$f":"IF(W895=\"\",\"\",WORKDAY($B$3,M895,Feriados!$A$2:$A$1037))","v":"2027-03-24"},{"$f":"IF(Y895=\"\",\"\",((1+(+(+VLOOKUP(Y895,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y895-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8646999605609356}]
[3.5833333333333335,903,10.65378894066334,null,0.121892477649768,9.8214214476611758E-4,4.6700348075241664E-3,-2.1006765195424895E-2,null,null,null,3.5833333333333335,903,5.0444827410208166,null,5.7828768197709102E-2,1.0352845946543888E-2,-9.3512668027321139E-3,-8.3855199313127102E-3,null,null,null,5.339934143396996,null,{"$f":"IF(W896=\"\",\"\",WORKDAY($B$3,M896,Feriados!$A$2:$A$1037))","v":"2027-03-25"},{"$f":"IF(Y896=\"\",\"\",((1+(+(+VLOOKUP(Y896,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y896-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8655980414532776}]
[3.5873015873015874,904,10.65486545383586,null,0.121892477649768,9.8105620768684071E-4,4.6648927295165872E-3,-2.0989772048612819E-2,null,null,null,3.5873015873015874,904,5.044248989275415,null,5.7828768197709102E-2,1.0341592646038853E-2,-9.3419862121613441E-3,-8.3858847388324689E-3,null,null,null,5.3411933718839455,null,{"$f":"IF(W897=\"\",\"\",WORKDAY($B$3,M897,Feriados!$A$2:$A$1037))","v":"2027-03-29"},{"$f":"IF(Y897=\"\",\"\",((1+(+(+VLOOKUP(Y897,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y897-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8664941431806321}]
[3.5912698412698414,905,10.655941844654471,null,0.121892477649768,9.7997266494698762E-4,4.6597617792780979E-3,-2.0972793647448366E-2,null,null,null,3.5912698412698414,905,5.0440169438580487,null,5.7828768197709102E-2,1.0330362939501405E-2,-9.3327204819467803E-3,-8.3862412166832451E-3,null,null,null,5.342450778320651,null,{"$f":"IF(W898=\"\",\"\",WORKDAY($B$3,M898,Feriados!$A$2:$A$1037))","v":"2027-03-30"},{"$f":"IF(Y898=\"\",\"\",((1+(+(+VLOOKUP(Y898,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y898-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8673882722781938}]
[3.5952380952380953,906,10.657018106185642,null,0.121892477649768,9.7889150867885074E-4,4.6546419222634021E-3,-2.0955830018853823E-2,null,null,null,3.5952380952380953,906,5.0437865976509721,null,5.7828768197709102E-2,1.0319156756978955E-2,-9.3234695916002142E-3,-8.3865893865781183E-3,null,null,null,5.34370636317123,null,{"$f":"IF(W899=\"\",\"\",WORKDAY($B$3,M899,Feriados!$A$2:$A$1037))","v":"2027-03-31"},{"$f":"IF(Y899=\"\",\"\",((1+(+(+VLOOKUP(Y899,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y899-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8682804352524247}]
[3.5992063492063493,907,10.658094231544627,null,0.121892477649768,9.778127310487569E-4,4.6495331240574474E-3,-2.0938881189427924E-2,null,null,null,3.5992063492063493,907,5.0435579435713187,null,5.7828768197709102E-2,1.0307974028775039E-2,-9.3142335205877308E-3,-8.3869292701832191E-3,null,null,null,5.3449601269117242,null,{"$f":"IF(W900=\"\",\"\",WORKDAY($B$3,M900,Feriados!$A$2:$A$1037))","v":"2027-04-01"},{"$f":"IF(Y900=\"\",\"\",((1+(+(+VLOOKUP(Y900,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y900-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8691706385812097}]
[3.6031746031746033,908,10.659170213895193,null,0.121892477649768,9.7673632425688542E-4,4.6444353503749189E-3,-2.0921947185447886E-2,null,null,null,3.6031746031746033,908,5.0433309745708979,null,5.7828768197709102E-2,1.0296814685448227E-2,-9.3050122483305259E-3,-8.3872608891178268E-3,null,null,null,5.3462120700302096,null,{"$f":"IF(W901=\"\",\"\",WORKDAY($B$3,M901,Feriados!$A$2:$A$1037))","v":"2027-04-02"},{"$f":"IF(Y901=\"\",\"\",((1+(+(+VLOOKUP(Y901,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y901-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8700588887140341}]
[3.6071428571428572,909,10.660246046449343,null,0.121892477649768,9.7566228053708951E-4,4.639348567059727E-3,-2.0905028032871392E-2,null,null,null,3.6071428571428572,909,5.0431056836359991,null,5.7828768197709102E-2,1.0285678657811072E-2,-9.2958057542057125E-3,-8.3875842649544698E-3,null,null,null,5.3474621930265531,null,{"$f":"IF(W902=\"\",\"\",WORKDAY($B$3,M902,Feriados!$A$2:$A$1037))","v":"2027-04-05"},{"$f":"IF(Y902=\"\",\"\",((1+(+(+VLOOKUP(Y902,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y902-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8709451920720284}]
[3.6111111111111112,910,10.661321722467063,null,0.121892477649768,9.7459059215671917E-4,4.634272740084505E-3,-2.088812375733861E-2,null,null,null,3.6111111111111112,910,5.0428820637871983,null,5.7828768197709102E-2,1.0274565876929029E-2,-9.2866140175471273E-3,-8.3878994192190161E-3,null,null,null,5.3487104964123677,null,{"$f":"IF(W903=\"\",\"\",WORKDAY($B$3,M903,Feriados!$A$2:$A$1037))","v":"2027-04-06"},{"$f":"IF(Y903=\"\",\"\",((1+(+(+VLOOKUP(Y903,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y903-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8718295550483228}]
[3.6150793650793651,911,10.662397235256039,null,0.121892477649768,9.7352125141644396E-4,4.6292078355501046E-3,-2.0871234384174164E-2,null,null,null,3.6150793650793651,911,5.0426601080791622,null,5.7828768197709102E-2,1.02634762741194E-2,-9.2774370176461167E-3,-8.3882063733907667E-3,null,null,null,5.3499569807111458,null,{"$f":"IF(W904=\"\",\"\",WORKDAY($B$3,M904,Feriados!$A$2:$A$1037))","v":"2027-04-07"},{"$f":"IF(Y904=\"\",\"\",((1+(+(+VLOOKUP(Y904,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y904-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8727119840080038}]
[3.6190476190476191,912,10.663472578171406,null,0.121892477649768,9.7245425065007652E-4,4.6241538196850904E-3,-2.0854359938389109E-2,null,null,null,3.6190476190476191,912,5.0424398096004488,null,5.7828768197709102E-2,1.0252409780950281E-2,-9.2682747337523349E-3,-8.3885051489025527E-3,null,null,null,5.3512016464579704,null,{"$f":"IF(W905=\"\",\"\",WORKDAY($B$3,M905,Feriados!$A$2:$A$1037))","v":"2027-04-08"},{"$f":"IF(Y905=\"\",\"\",((1+(+(+VLOOKUP(Y905,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y905-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8735924852883574}]
[3.623015873015873,913,10.664547744615472,null,0.121892477649768,9.713895822243986E-4,4.6191106588452354E-3,-2.08375004446829E-2,null,null,null,3.623015873015873,913,5.0422211614733268,null,5.7828768197709102E-2,1.0241366329239516E-2,-9.2591271450745208E-3,-8.3887957671408275E-3,null,null,null,5.3524444941994931,null,{"$f":"IF(W906=\"\",\"\",WORKDAY($B$3,M906,Feriados!$A$2:$A$1037))","v":"2027-04-09"},{"$f":"IF(Y906=\"\",\"\",((1+(+(+VLOOKUP(Y906,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y906-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8744710651990477}]
[3.626984126984127,914,10.665622728037469,null,0.121892477649768,9.7032723853898847E-4,4.6140783195130321E-3,-2.0820655927445343E-2,null,null,null,3.626984126984127,914,5.0420041568535714,null,5.7828768197709102E-2,1.0230345851053639E-2,-9.2499942307812683E-3,-8.3890782494457691E-3,null,null,null,5.3536855244940451,null,{"$f":"IF(W907=\"\",\"\",WORKDAY($B$3,M907,Feriados!$A$2:$A$1037))","v":"2027-04-12"},{"$f":"IF(Y907=\"\",\"\",((1+(+(+VLOOKUP(Y907,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y907-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.875347730022205}]
[3.6309523809523809,915,10.666697521933271,null,0.121892477649768,9.6926721202604592E-4,4.6090567682971761E-3,-2.0803826410758525E-2,null,null,null,3.6309523809523809,915,5.0417887889302788,null,5.7828768197709102E-2,1.0219348278706847E-2,-9.2408759700018054E-3,-8.389352617111363E-3,null,null,null,5.3549247379113485,null,{"$f":"IF(W908=\"\",\"\",WORKDAY($B$3,M908,Feriados!$A$2:$A$1037))","v":"2027-04-13"},{"$f":"IF(Y908=\"\",\"\",((1+(+(+VLOOKUP(Y908,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y908-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8762224860126038}]
[3.6349206349206349,916,10.667772119845154,null,0.121892477649768,9.6820949515022327E-4,4.6040459719320853E-3,-2.0787011918398768E-2,null,null,null,3.6349206349206349,916,5.0415750509256805,null,5.7828768197709102E-2,1.0208373544759957E-2,-9.2317723418267501E-3,-8.3896188913855033E-3,null,null,null,5.3561621350325384,null,{"$f":"IF(W909=\"\",\"\",WORKDAY($B$3,M909,Feriados!$A$2:$A$1037))","v":"2027-04-14"},{"$f":"IF(Y909=\"\",\"\",((1+(+(+VLOOKUP(Y909,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y909-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.877095339397818}]
[3.6388888888888888,917,10.668846515361533,null,0.121892477649768,9.6715408040845357E-4,4.5990458972773925E-3,-2.0770212473838531E-2,null,null,null,3.6388888888888888,917,5.0413629360949539,null,5.7828768197709102E-2,1.0197421582019374E-2,-9.2226833253088551E-3,-8.3898770934700776E-3,null,null,null,5.3573977164502518,null,{"$f":"IF(W910=\"\",\"\",WORKDAY($B$3,M910,Feriados!$A$2:$A$1037))","v":"2027-04-15"},{"$f":"IF(Y910=\"\",\"\",((1+(+(+VLOOKUP(Y910,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y910-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8779662963783768}]
[{"$f":"B911/252","v":3.6428571428571428},918,{"$f":"SUM(E911:H911)*100","v":10.669920702116691},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A911))/($I$4*A911))","v":9.6610096032978153E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A911))/($I$4*A911))-EXP(-1*$I$4*A911)))","v":4.5940565113174571E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A911))/($J$4*A911))-EXP(-1*$J$4*A911)))","v":-2.0753428100248328E-2},null,null,null,{"$f":"M911/252","v":3.6428571428571428},918,{"$f":"SUM(P911:S911)*100","v":5.0411524377260317},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L911))/($T$4*L911))","v":1.0186492323536071E-2},{"$f":"$R$4*((((1-EXP(-1*$T$4*L911))/($T$4*L911))-EXP(-1*$T$4*L911)))","v":-9.2136088994637776E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L911))/($U$4*L911))-EXP(-1*$U$4*L911)))","v":-8.3901272445210812E-3},null,null,null,{"$f":"IF(N911=\"\",\"\",(((1+C911/100)/(1+N911/100))-1)*100)","v":5.358631482768339},null,{"$f":"IF(W911=\"\",\"\",WORKDAY($B$3,M911,Feriados!$A$2:$A$1037))","v":"2027-04-16"},{"$f":"IF(Y911=\"\",\"\",((1+(+(+VLOOKUP(Y911,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y911-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8797578379177411}]
[3.6468253968253967,{"$f":"+B911+1","v":919},10.670994673790544,null,0.121892477649768,9.650501274751954E-4,4.5890777811608717E-3,-2.0736658820498629E-2,null,null,null,3.6468253968253967,{"$f":"+M911+1","v":919},5.0409435491394179,null,5.7828768197709102E-2,1.0175585702604562E-2,-9.204549043270796E-3,-8.3903693656486832E-3,null,null,null,5.3598634346018637,null,{"$f":"IF(W912=\"\",\"\",WORKDAY($B$3,M912,Feriados!$A$2:$A$1037))","v":"2027-04-19"},{"$f":"IF(Y912=\"\",\"\",((1+(+(+VLOOKUP(Y912,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y912-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8815455113608621}]
[3.6507936507936507,920,10.672068424108369,null,0.121892477649768,9.6400157443745954E-4,4.5841096740399656E-3,-2.0719904657161753E-2,null,null,null,3.6507936507936507,920,5.0407362636880073,null,5.7828768197709102E-2,1.0164701652761888E-2,-9.1955037356735679E-3,-8.3906034779173428E-3,null,null,null,5.3610935725772135,null,{"$f":"IF(W913=\"\",\"\",WORKDAY($B$3,M913,Feriados!$A$2:$A$1037))","v":"2027-04-20"},{"$f":"IF(Y913=\"\",\"\",((1+(+(+VLOOKUP(Y913,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y913-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8833293292213078}]
[3.6547619047619047,921,10.673141946840556,null,0.121892477649768,9.629552938409476E-4,4.5791521573103214E-3,-2.0703165632513731E-2,null,null,null,3.6547619047619047,921,5.0405305747568985,null,5.7828768197709102E-2,1.0153840107786603E-2,-9.1864729555808395E-3,-8.3908296023458891E-3,null,null,null,5.3623218973317455,null,{"$f":"IF(W914=\"\",\"\",WORKDAY($B$3,M914,Feriados!$A$2:$A$1037))","v":"2027-04-22"},{"$f":"IF(Y914=\"\",\"\",((1+(+(+VLOOKUP(Y914,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y914-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8851093039587337}]
[3.6587301587301586,922,10.674215235802356,null,0.121892477649768,9.6191127834147853E-4,4.5742051984502844E-3,-2.06864417685362E-2,null,null,null,3.6587301587301586,922,5.0403264757632078,null,5.7828768197709102E-2,1.0143001001697766E-2,-9.177456681867183E-3,-8.3910477599076078E-3,null,null,null,5.3635484095140518,null,{"$f":"IF(W915=\"\",\"\",WORKDAY($B$3,M915,Feriados!$A$2:$A$1037))","v":"2027-04-23"},{"$f":"IF(Y915=\"\",\"\",((1+(+(+VLOOKUP(Y915,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y915-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8868854479791493}]
[3.6626984126984126,923,10.675288284853638,null,0.121892477649768,9.6086952062615129E-4,4.5692687650604729E-3,-2.0669733086918239E-2,null,null,null,3.6626984126984126,923,5.0401239601558974,null,5.7828768197709102E-2,1.013218426875394E-2,-9.1684548933737009E-3,-8.3912579715303623E-3,null,null,null,5.3647731097835383,null,{"$f":"IF(W916=\"\",\"\",WORKDAY($B$3,M916,Feriados!$A$2:$A$1037))","v":"2027-04-26"},{"$f":"IF(Y916=\"\",\"\",((1+(+(+VLOOKUP(Y916,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y916-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8886577736352734}]
[3.6666666666666665,924,10.676361087898625,null,0.121892477649768,9.5983001341318176E-4,4.5643428248632973E-3,-2.0653039609058239E-2,null,null,null,3.6666666666666665,924,5.0399230214155901,null,5.7828768197709102E-2,1.0121389843452192E-2,-9.1594675689087423E-3,-8.3914602580966516E-3,null,null,null,5.3659959988107353,null,{"$f":"IF(W917=\"\",\"\",WORKDAY($B$3,M917,Feriados!$A$2:$A$1037))","v":"2027-04-27"},{"$f":"IF(Y917=\"\",\"\",((1+(+(+VLOOKUP(Y917,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y917-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.890426293226712}]
[3.6706349206349205,925,10.677433638885651,null,0.121892477649768,9.5879274945174045E-4,4.5594273457024749E-3,-2.0636361356065714E-2,null,null,null,3.6706349206349205,925,5.0397236530543861,null,5.7828768197709102E-2,1.0110617660527101E-2,-9.1504946872486056E-3,-8.3916546404437277E-3,null,null,null,5.3672170772769645,null,{"$f":"IF(W918=\"\",\"\",WORKDAY($B$3,M918,Feriados!$A$2:$A$1037))","v":"2027-04-28"},{"$f":"IF(Y918=\"\",\"\",((1+(+(+VLOOKUP(Y918,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y918-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.892191019000335}]
[3.6746031746031744,926,10.678505931806917,null,0.121892477649768,9.5775772152179148E-4,4.5545222955425445E-3,-2.0619698348763177E-2,null,null,null,3.6746031746031744,926,5.0395258486156971,null,5.7828768197709102E-2,1.0099867654949768E-2,-9.141536227138234E-3,-8.3918411393636705E-3,null,null,null,5.3684363458744055,null,{"$f":"IF(W919=\"\",\"\",WORKDAY($B$3,M919,Feriados!$A$2:$A$1037))","v":"2027-04-29"},{"$f":"IF(Y919=\"\",\"\",((1+(+(+VLOOKUP(Y919,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y919-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8939519631505215}]
[3.6785714285714284,927,10.679577960698243,null,0.121892477649768,9.5672492243393213E-4,4.5496276424683898E-3,-2.0603050607687898E-2,null,null,null,3.6785714285714284,927,5.0393296016740523,null,5.7828768197709102E-2,1.0089139761926829E-2,-9.1325921672919079E-3,-8.3920197756034935E-3,null,null,null,5.369653805305985,null,{"$f":"IF(W920=\"\",\"\",WORKDAY($B$3,M920,Feriados!$A$2:$A$1037))","v":"2027-04-30"},{"$f":"IF(Y920=\"\",\"\",((1+(+(+VLOOKUP(Y920,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y920-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8957091378194475}]
[3.6825396825396823,928,10.680649719638824,null,0.121892477649768,9.5569434502923347E-4,4.5447433546847585E-3,-2.0586418153093762E-2,null,null,null,3.6825396825396823,928,5.0391349058349428,null,5.7828768197709102E-2,1.0078433916899483E-2,-9.123662486393928E-3,-8.3921905698652287E-3,null,null,null,5.3708694562853765,null,{"$f":"IF(W921=\"\",\"\",WORKDAY($B$3,M921,Feriados!$A$2:$A$1037))","v":"2027-05-03"},{"$f":"IF(Y921=\"\",\"\",((1+(+(+VLOOKUP(Y921,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y921-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.897462555097353}]
[3.6865079365079363,929,10.68172120275098,null,0.121892477649768,9.5466598217908204E-4,4.5398694005157848E-3,-2.0569801004953057E-2,null,null,null,3.6865079365079363,929,5.0389417547346289,null,5.7828768197709102E-2,1.0067750055542498E-2,-9.1147471630992974E-3,-8.3923535428060154E-3,null,null,null,5.372083299536845,null,{"$f":"IF(W922=\"\",\"\",WORKDAY($B$3,M922,Feriados!$A$2:$A$1037))","v":"2027-05-04"},{"$f":"IF(Y922=\"\",\"\",((1+(+(+VLOOKUP(Y922,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y922-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8992122270228746}]
[3.6904761904761907,930,10.682792404199931,null,0.121892477649768,9.5363982678502201E-4,4.535005748404511E-3,-2.055319918295823E-2,null,null,null,3.6904761904761907,930,5.0387501420399783,null,5.7828768197709102E-2,1.0057088113763263E-2,-9.1058461760343875E-3,-8.3925087150382004E-3,null,null,null,5.3732953357953361,null,{"$f":"IF(W923=\"\",\"\",WORKDAY($B$3,M923,Feriados!$A$2:$A$1037))","v":"2027-05-05"},{"$f":"IF(Y923=\"\",\"\",((1+(+(+VLOOKUP(Y923,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y923-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9009581655832015}]
[3.6944444444444446,931,10.683863318193531,null,0.121892477649768,9.5261587177860024E-4,4.5301523669124188E-3,-2.0536612706523724E-2,null,null,null,3.6944444444444446,931,5.0385600614482868,null,5.7828768197709102E-2,1.0046448027700805E-2,-9.0969595037976164E-3,-8.3926561071294148E-3,null,null,null,5.3745055658062091,null,{"$f":"IF(W924=\"\",\"\",WORKDAY($B$3,M924,Feriados!$A$2:$A$1037))","v":"2027-05-06"},{"$f":"IF(Y924=\"\",\"\",((1+(+(+VLOOKUP(Y924,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y924-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9027003827144746}]
[3.6984126984126986,932,10.684933938982045,null,0.121892477649768,9.5159411012120864E-4,4.5253092247189508E-3,-2.0520041594787711E-2,null,null,null,3.6984126984126986,932,5.0383715066871133,null,5.7828768197709102E-2,1.003582973372483E-2,-9.0880871249601029E-3,-8.3927957396026879E-3,null,null,null,5.3757139903253925,null,{"$f":"IF(W925=\"\",\"\",WORKDAY($B$3,M925,Feriados!$A$2:$A$1037))","v":"2027-05-07"},{"$f":"IF(Y925=\"\",\"\",((1+(+(+VLOOKUP(Y925,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y925-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9044388903020089}]
[3.7023809523809526,933,10.686004260857912,null,0.121892477649768,9.5057453480393121E-4,4.5204762906210401E-3,-2.0503485866613845E-2,null,null,null,3.7023809523809526,933,5.0381844715141053,null,5.7828768197709102E-2,1.0025233168434771E-2,-9.0792290180663118E-3,-8.3929276329365084E-3,null,null,null,5.3769206101191402,null,{"$f":"IF(W926=\"\",\"\",WORKDAY($B$3,M926,Feriados!$A$2:$A$1037))","v":"2027-05-10"},{"$f":"IF(Y926=\"\",\"\",((1+(+(+VLOOKUP(Y926,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y926-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9061737001805596}]
[3.7063492063492065,934,10.687074278155498,null,0.121892477649768,9.4955713884738906E-4,4.5156535335326396E-3,-2.0486945540593042E-2,null,null,null,3.7063492063492065,934,5.037998949716826,null,5.7828768197709102E-2,1.0014658268658825E-2,-9.0703851616347284E-3,-8.3930518075649406E-3,null,null,null,5.378125425964142,null,{"$f":"IF(W927=\"\",\"\",WORKDAY($B$3,M927,Feriados!$A$2:$A$1037))","v":"2027-05-11"},{"$f":"IF(Y927=\"\",\"\",((1+(+(+VLOOKUP(Y927,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y927-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9079048241345671}]
[3.7103174603174605,935,10.688143985250868,null,0.121892477649768,9.4854191530158963E-4,4.5108409224842586E-3,-2.0470420635045197E-2,null,null,null,3.7103174603174605,935,5.0378149351125927,null,5.7828768197709102E-2,1.000410497145301E-2,-9.061555534158475E-3,-8.3931682838777107E-3,null,null,null,5.3793284386473461,null,{"$f":"IF(W928=\"\",\"\",WORKDAY($B$3,M928,Feriados!$A$2:$A$1037))","v":"2027-05-12"},{"$f":"IF(Y928=\"\",\"\",((1+(+(+VLOOKUP(Y928,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y928-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9096322738984446}]
[3.7142857142857144,936,10.689213376561534,null,0.121892477649768,9.4752885724577306E-4,4.5060384266224903E-3,-2.0453911168020925E-2,null,null,null,3.7142857142857144,936,5.0376324215483077,null,5.7828768197709102E-2,9.9935732141002206E-3,-9.0527401141059661E-3,-8.3932770822202733E-3,null,null,null,5.3805296489658927,null,{"$f":"IF(W929=\"\",\"\",WORKDAY($B$3,M929,Feriados!$A$2:$A$1037))","v":"2027-05-13"},{"$f":"IF(Y929=\"\",\"\",((1+(+(+VLOOKUP(Y929,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y929-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9113560611569342}]
[3.7182539682539684,937,10.69028244654625,null,0.121892477649768,9.4651795778826213E-4,4.5012460152095484E-3,-2.0437417157303298E-2,null,null,null,3.7182539682539684,937,5.0374514029002908,null,5.7828768197709102E-2,9.9830629341092804E-3,-9.0439388799215328E-3,-8.3933782228939359E-3,null,null,null,5.3817290577271804,null,{"$f":"IF(W930=\"\",\"\",WORKDAY($B$3,M930,Feriados!$A$2:$A$1037))","v":"2027-05-14"},{"$f":"IF(Y930=\"\",\"\",((1+(+(+VLOOKUP(Y930,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y930-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9130761975451733}]
[3.7222222222222223,938,10.69135118970476,null,0.121892477649768,9.4550921006631252E-4,4.4964636576228035E-3,-2.0420938620409525E-2,null,null,null,3.7222222222222223,938,5.0372718730741131,null,5.7828768197709102E-2,9.9725740692140144E-3,-9.0351518100260566E-3,-8.3934717261559232E-3,null,null,null,5.3829266657486885,null,{"$f":"IF(W931=\"\",\"\",WORKDAY($B$3,M931,Feriados!$A$2:$A$1037))","v":"2027-05-17"},{"$f":"IF(Y931=\"\",\"\",((1+(+(+VLOOKUP(Y931,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y931-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9147926946491385}]
[3.7261904761904763,939,10.69241960057756,null,0.121892477649768,9.4450260724596267E-4,4.4916913233543198E-3,-2.0404475574592677E-2,null,null,null,3.7261904761904763,939,5.0370938260044351,null,5.7828768197709102E-2,9.9621065573723116E-3,-9.0263788828175758E-3,-8.3935576122194863E-3,null,null,null,5.3841224738579108,null,{"$f":"IF(W932=\"\",\"\",WORKDAY($B$3,M932,Feriados!$A$2:$A$1037))","v":"2027-05-18"},{"$f":"IF(Y932=\"\",\"\",((1+(+(+VLOOKUP(Y932,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y932-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9151369163874739}]
[3.7301587301587302,940,10.693487673745688,null,0.121892477649768,9.4349814252188738E-4,4.4869289820103977E-3,-2.0388028036843385E-2,null,null,null,3.7301587301587302,940,5.0369172556548412,null,5.7828768197709102E-2,9.9516603367651949E-3,-9.0176200766719141E-3,-8.3936359012539707E-3,null,null,null,5.3853164828924216,null,{"$f":"IF(W933=\"\",\"\",WORKDAY($B$3,M933,Feriados!$A$2:$A$1037))","v":"2027-05-19"},{"$f":"IF(Y933=\"\",\"\",((1+(+(+VLOOKUP(Y933,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y933-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9154804068757265}]
[3.7341269841269842,941,10.694555403830483,null,0.121892477649768,9.424958091172489E-4,4.4821766033111112E-3,-2.0371596023891513E-2,null,null,null,3.7341269841269842,941,5.0367421560176799,null,5.7828768197709102E-2,9.9412353457959055E-3,-9.0088753699432891E-3,-8.39370661338492E-3,null,null,null,5.3865086936996764,null,{"$f":"IF(W934=\"\",\"\",WORKDAY($B$3,M934,Feriados!$A$2:$A$1037))","v":"2027-05-20"},{"$f":"IF(Y934=\"\",\"\",((1+(+(+VLOOKUP(Y934,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y934-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9158231684415901}]
[3.7380952380952381,942,10.695622785493356,null,0.121892477649768,9.4149560028355158E-4,4.4774341570898522E-3,-2.0355179552207833E-2,null,null,null,3.7380952380952381,942,5.0365685211139013,null,5.7828768197709102E-2,9.930831523088976E-3,-9.0001447409649056E-3,-8.3937697686941679E-3,null,null,null,5.3876991071370783,null,{"$f":"IF(W935=\"\",\"\",WORKDAY($B$3,M935,Feriados!$A$2:$A$1037))","v":"2027-05-21"},{"$f":"IF(Y935=\"\",\"\",((1+(+(+VLOOKUP(Y935,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y935-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9161652034028771}]
[3.7420634920634921,943,10.696689813435569,null,0.121892477649768,9.4049750930049543E-4,4.4727016132928721E-3,-2.0338778638005695E-2,null,null,null,3.7420634920634921,943,5.0363963449928928,null,5.7828768197709102E-2,9.9204488074893186E-3,-8.9914281680495665E-3,-8.3938253872199216E-3,null,null,null,5.3888877240717559,null,{"$f":"IF(W936=\"\",\"\",WORKDAY($B$3,M936,Feriados!$A$2:$A$1037))","v":"2027-05-24"},{"$f":"IF(Y936=\"\",\"\",((1+(+(+VLOOKUP(Y936,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y936-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9165065140675859}]
[3.746031746031746,944,10.697756482397997,null,0.121892477649768,9.3950152947583257E-4,4.4679789419788301E-3,-2.0322393297242697E-2,null,null,null,3.746031746031746,944,5.0362256217323305,null,5.7828768197709102E-2,9.9100871380613104E-3,-8.9827256294902624E-3,-8.3938734889568416E-3,null,null,null,5.3900745453807186,null,{"$f":"IF(W937=\"\",\"\",WORKDAY($B$3,M937,Feriados!$A$2:$A$1037))","v":"2027-05-25"},{"$f":"IF(Y937=\"\",\"\",((1+(+(+VLOOKUP(Y937,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y937-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9168471027339669}]
[3.75,945,10.698822787160926,null,0.121892477649768,9.3850765414522279E-4,4.4632661133183395E-3,-2.0306023545622318E-2,null,null,null,3.75,945,5.0360563454380092,null,5.7828768197709102E-2,9.8997464540878967E-3,-8.9740371035607544E-3,-8.3939140938561474E-3,null,null,null,5.3912595719506573,null,{"$f":"IF(W938=\"\",\"\",WORKDAY($B$3,M938,Feriados!$A$2:$A$1037))","v":"2027-05-26"},{"$f":"IF(Y938=\"\",\"\",((1+(+(+VLOOKUP(Y938,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y938-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9171869716905006}]
[3.753968253968254,946,10.699888722543808,null,0.121892477649768,9.3751587667209059E-4,4.4585630975935179E-3,-2.0289669398595549E-2,null,null,null,3.753968253968254,946,5.0358885102436917,null,5.7828768197709102E-2,9.8894266950696717E-3,-8.9653625685161623E-3,-8.3939472218256955E-3,null,null,null,5.3924428046778772,null,{"$f":"IF(W939=\"\",\"\",WORKDAY($B$3,M939,Feriados!$A$2:$A$1037))","v":"2027-05-28"},{"$f":"IF(Y939=\"\",\"\",((1+(+(+VLOOKUP(Y939,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y939-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9175261232160752}]
[3.7579365079365079,947,10.700954283405048,null,0.121892477649768,9.3652619044748355E-4,4.4538698651975326E-3,-2.0273330871362547E-2,null,null,null,3.7579365079365079,947,5.0357221103109486,null,5.7828768197709102E-2,9.8791278007239955E-3,-8.9567020025935438E-3,-8.39397289273007E-3,null,null,null,5.3936242444683202,null,{"$f":"IF(W940=\"\",\"\",WORKDAY($B$3,M940,Feriados!$A$2:$A$1037))","v":"2027-05-31"},{"$f":"IF(Y940=\"\",\"\",((1+(+(+VLOOKUP(Y940,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y940-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9178645595798978}]
[3.7619047619047619,948,10.702019464641786,null,0.121892477649768,9.3553858888993115E-4,4.4491863866341587E-3,-2.0257007978874243E-2,null,null,null,3.7619047619047619,948,5.035557139829006,null,5.7828768197709102E-2,9.8688497109840866E-3,-8.9480553840124537E-3,-8.3939911263906722E-3,null,null,null,5.394803892237432,null,{"$f":"IF(W941=\"\",\"\",WORKDAY($B$3,M941,Feriados!$A$2:$A$1037))","v":"2027-06-01"},{"$f":"IF(Y941=\"\",\"\",((1+(+(+VLOOKUP(Y941,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y941-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9182022830417162}]
[3.7658730158730158,949,10.703084261189669,null,0.121892477649768,9.3455306544530333E-4,4.444512632517327E-3,-2.0240700735833957E-2,null,null,null,3.7658730158730158,949,5.0353935930145912,null,5.7828768197709102E-2,9.8585923659981409E-3,-8.9394226909755275E-3,-8.3940019425858079E-3,null,null,null,5.3959817489102058,null,{"$f":"IF(W942=\"\",\"\",WORKDAY($B$3,M942,Feriados!$A$2:$A$1037))","v":"2027-06-02"},{"$f":"IF(Y942=\"\",\"\",((1+(+(+VLOOKUP(Y942,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y942-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9185392958516418}]
[3.7698412698412698,950,10.704148668022636,null,0.121892477649768,9.3356961358667277E-4,4.4398485735706828E-3,-2.0224409156698989E-2,null,null,null,3.7698412698412698,950,5.0352314641117735,null,5.7828768197709102E-2,9.8483557061284401E-3,-8.9308039016690322E-3,-8.3940053610507721E-3,null,null,null,5.3971578154210054,null,{"$f":"IF(W943=\"\",\"\",WORKDAY($B$3,M943,Feriados!$A$2:$A$1037))","v":"2027-06-03"},{"$f":"IF(Y943=\"\",\"\",((1+(+(+VLOOKUP(Y943,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y943-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9188756002504155}]
[3.7738095238095237,951,10.705212680152707,null,0.121892477649768,9.3258822681417458E-4,4.4351941806271408E-3,-2.0208133255682232E-2,null,null,null,3.7738095238095237,951,5.0350707473918206,null,5.7828768197709102E-2,9.8381396719504754E-3,-8.9221989942634295E-3,-8.3940014014779428E-3,null,null,null,5.3983320927135869,null,{"$f":"IF(W944=\"\",\"\",WORKDAY($B$3,M944,Feriados!$A$2:$A$1037))","v":"2027-06-04"},{"$f":"IF(Y944=\"\",\"\",((1+(+(+VLOOKUP(Y944,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y944-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9192111984693634}]
[3.7777777777777777,952,10.706276292629756,null,0.121892477649768,9.3160889865486938E-4,4.4305494246284416E-3,-2.0191873046753753E-2,null,null,null,3.7777777777777777,952,5.0349114371530392,null,5.7828768197709102E-2,9.8279442042520579E-3,-8.9136079469139193E-3,-8.3939900835168606E-3,null,null,null,5.3995045817410103,null,{"$f":"IF(W945=\"\",\"\",WORKDAY($B$3,M945,Feriados!$A$2:$A$1037))","v":"2027-06-07"},{"$f":"IF(Y945=\"\",\"\",((1+(+(+VLOOKUP(Y945,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y945-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9195460927304193}]
[3.7817460317460316,953,10.707339500541295,null,0.121892477649768,9.3063162266260563E-4,4.425914276624714E-3,-2.0175628543642372E-2,null,null,null,3.7817460317460316,953,5.0347535277206239,null,5.7828768197709102E-2,9.8177692440324527E-3,-8.9050307377609925E-3,-8.3939714267743226E-3,null,null,null,5.4006752834656613,null,{"$f":"IF(W946=\"\",\"\",WORKDAY($B$3,M946,Feriados!$A$2:$A$1037))","v":"2027-06-08"},{"$f":"IF(Y946=\"\",\"\",((1+(+(+VLOOKUP(Y946,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y946-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9198802852461911}]
[3.7857142857142856,954,10.70840229901227,null,0.121892477649768,9.2965639241788438E-4,4.4212887077740353E-3,-2.0159399759837208E-2,null,null,null,3.7857142857142856,954,5.0345970134465174,null,5.7828768197709102E-2,9.8076147325015066E-3,-8.8964673449309674E-3,-8.3939454508144759E-3,null,null,null,5.4018441988589627,null,{"$f":"IF(W947=\"\",\"\",WORKDAY($B$3,M947,Feriados!$A$2:$A$1037))","v":"2027-06-09"},{"$f":"IF(Y947=\"\",\"\",((1+(+(+VLOOKUP(Y947,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y947-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9202137782200719}]
[3.7896825396825395,955,10.709464683204843,null,0.121892477649768,9.2868320152772281E-4,4.4166726893419949E-3,-2.0143186708589288E-2,null,null,null,3.7896825396825395,955,5.0344418887092468,null,5.7828768197709102E-2,9.7974806110787786E-3,-8.8879177465365344E-3,-8.3939121751588752E-3,null,null,null,5.4030113289016635,null,{"$f":"IF(W948=\"\",\"\",WORKDAY($B$3,M948,Feriados!$A$2:$A$1037))","v":"2027-06-10"},{"$f":"IF(Y948=\"\",\"\",((1+(+(+VLOOKUP(Y948,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y948-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9205465738462175}]
[3.7936507936507935,956,10.710526648318172,null,0.121892477649768,9.2771204362551989E-4,4.4120661927012517E-3,-2.0126989402913041E-2,null,null,null,3.7936507936507935,956,5.0342881479137898,null,5.7828768197709102E-2,9.7873668213926818E-3,-8.8793819206772727E-3,-8.3938716192866105E-3,null,null,null,5.4041766745835274,null,{"$f":"IF(W949=\"\",\"\",WORKDAY($B$3,M949,Feriados!$A$2:$A$1037))","v":"2027-06-11"},{"$f":"IF(Y949=\"\",\"\",((1+(+(+VLOOKUP(Y949,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y949-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9208786743095914}]
[3.7976190476190474,957,10.711588189588216,null,0.121892477649768,9.267429123709231E-4,4.4074691893311148E-3,-2.0110807855587876E-2,null,null,null,3.7976190476190474,957,5.0341357854914159,null,5.7828768197709102E-2,9.777273305279624E-3,-8.8708598454401988E-3,-8.3938238026343634E-3,null,null,null,5.4053402369032888,null,{"$f":"IF(W950=\"\",\"\",WORKDAY($B$3,M950,Feriados!$A$2:$A$1037))","v":"2027-06-14"},{"$f":"IF(Y950=\"\",\"\",((1+(+(+VLOOKUP(Y950,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y950-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9212100817860973}]
[3.8015873015873014,958,10.712649302287506,null,0.121892477649768,9.257758014496949E-4,4.4028816508170929E-3,-2.0094642079159713E-2,null,null,null,3.8015873015873014,958,5.0339847958995492,null,5.7828768197709102E-2,9.7672000047831428E-3,-8.8623514989002606E-3,-8.3937687445965088E-3,null,null,null,5.4065020168687639,null,{"$f":"IF(W951=\"\",\"\",WORKDAY($B$3,M951,Feriados!$A$2:$A$1037))","v":"2027-06-15"},{"$f":"IF(Y951=\"\",\"\",((1+(+(+VLOOKUP(Y951,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y951-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9215407984425354}]
[3.8055555555555554,959,10.713709981724955,null,0.121892477649768,9.2481070457358034E-4,4.3983035488504773E-3,-2.0078492085942503E-2,null,null,null,3.8055555555555554,959,5.033835173621612,null,5.7828768197709102E-2,9.7571468621530742E-3,-8.8538568591208788E-3,-8.3937064645251865E-3,null,null,null,5.4076620154966948,null,{"$f":"IF(W952=\"\",\"\",WORKDAY($B$3,M952,Feriados!$A$2:$A$1037))","v":"2027-06-16"},{"$f":"IF(Y952=\"\",\"\",((1+(+(+VLOOKUP(Y952,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y952-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9214457990498941}]
[3.8095238095238093,960,10.714770223245635,null,0.121892477649768,9.2384761548017626E-4,4.3937348552279031E-3,-2.0062357888019737E-2,null,null,null,3.8095238095238093,960,5.0336869131668927,null,5.7828768197709102E-2,9.7471138198446834E-3,-8.8453759041544483E-3,-8.39363698173041E-3,null,null,null,5.4088202338125724,null,{"$f":"IF(W953=\"\",\"\",WORKDAY($B$3,M953,Feriados!$A$2:$A$1037))","v":"2027-06-17"},{"$f":"IF(Y953=\"\",\"\",((1+(+(+VLOOKUP(Y953,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y953-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9213509976592453}]
[3.8134920634920637,961,10.715830022230573,null,0.121892477649768,9.2288652793279984E-4,4.3891755418509299E-3,-2.0046239497245981E-2,null,null,null,3.8134920634920637,961,5.0335400090703963,null,5.7828768197709102E-2,9.737100820517838E-3,-8.8369086120428427E-3,-8.3935603154801294E-3,null,null,null,5.409976672850858,null,{"$f":"IF(W954=\"\",\"\",WORKDAY($B$3,M954,Feriados!$A$2:$A$1037))","v":"2027-06-18"},{"$f":"IF(Y954=\"\",\"\",((1+(+(+VLOOKUP(Y954,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y954-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9212563936521727}]
[3.8174603174603177,962,10.71688937409656,null,0.121892477649768,9.2192743572035987E-4,4.384625580725607E-3,-2.0030136925248347E-2,null,null,null,3.8174603174603177,962,5.0333944558927017,null,5.7828768197709102E-2,9.7271078070361675E-3,-8.8284549608179212E-3,-8.3934764850003285E-3,null,null,null,5.4111313336546063,null,{"$f":"IF(W955=\"\",\"\",WORKDAY($B$3,M955,Feriados!$A$2:$A$1037))","v":"2027-06-21"},{"$f":"IF(Y955=\"\",\"\",((1+(+(+VLOOKUP(Y955,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y955-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9211619864128799}]
[3.8214285714285716,963,10.71794827429593,null,0.121892477649768,9.2097033265722632E-4,4.3800849439620546E-3,-2.0014050183428004E-2,null,null,null,3.8214285714285716,963,5.0332502482198169,null,5.7828768197709102E-2,9.7171347224662089E-3,-8.8200149285020246E-3,-8.3933855094751163E-3,null,null,null,5.4122842172757313,null,{"$f":"IF(W956=\"\",\"\",WORKDAY($B$3,M956,Feriados!$A$2:$A$1037))","v":"2027-06-22"},{"$f":"IF(Y956=\"\",\"\",((1+(+(+VLOOKUP(Y956,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y956-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9210677753281242}]
[3.8253968253968256,964,10.719006718316347,null,0.121892477649768,9.2001521258310243E-4,4.3755536037740341E-3,-1.9997979282961664E-2,null,null,null,3.8253968253968256,964,5.0331073806630444,null,5.7828768197709102E-2,9.707181510076596E-3,-8.8115884931084659E-3,-8.3932874080467953E-3,null,null,null,5.4134353247746292,null,{"$f":"IF(W957=\"\",\"\",WORKDAY($B$3,M957,Feriados!$A$2:$A$1037))","v":"2027-06-23"},{"$f":"IF(Y957=\"\",\"\",((1+(+(+VLOOKUP(Y957,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y957-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9209737597871941}]
[3.8293650793650795,965,10.72006470168064,null,0.121892477649768,9.1906206936289781E-4,4.3710315324785361E-3,-1.9981924234803043E-2,null,null,null,3.8293650793650795,965,5.0329658478588337,null,5.7828768197709102E-2,9.6972481133372253E-3,-8.8031756326420341E-3,-8.393182199815958E-3,null,null,null,5.4145846572204892,null,{"$f":"IF(W958=\"\",\"\",WORKDAY($B$3,M958,Feriados!$A$2:$A$1037))","v":"2027-06-24"},{"$f":"IF(Y958=\"\",\"\",((1+(+(+VLOOKUP(Y958,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y958-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9208799391819094}]
[3.8333333333333335,966,10.721122219946562,null,0.121892477649768,9.1811089688660012E-4,4.3665187024953473E-3,-1.9965885049684343E-2,null,null,null,3.8333333333333335,966,5.0328256444686508,null,5.7828768197709102E-2,9.6873344759184285E-3,-8.7947763250994515E-3,-8.3930699038415775E-3,null,null,null,5.4157322156908716,null,{"$f":"IF(W959=\"\",\"\",WORKDAY($B$3,M959,Feriados!$A$2:$A$1037))","v":"2027-06-25"},{"$f":"IF(Y959=\"\",\"\",((1+(+(+VLOOKUP(Y959,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y959-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9207863129066212}]
[3.8373015873015874,967,10.72217926870661,null,0.121892477649768,9.1716168906915059E-4,4.3620150863466437E-3,-1.9949861738117702E-2,null,null,null,3.8373015873015874,967,5.0326867651788305,null,5.7828768197709102E-2,9.67744054169015E-3,-8.7863905484698787E-3,-8.3929505391410718E-3,null,null,null,5.4168780012718853,null,{"$f":"IF(W960=\"\",\"\",WORKDAY($B$3,M960,Feriados!$A$2:$A$1037))","v":"2027-06-28"},{"$f":"IF(Y960=\"\",\"\",((1+(+(+VLOOKUP(Y960,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y960-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9206928803581897}]
[3.8412698412698414,968,10.723235843587824,null,0.121892477649768,9.1621443985031778E-4,4.3575206566565695E-3,-1.9933854310396654E-2,null,null,null,3.8412698412698414,968,5.0325492047004445,null,5.7828768197709102E-2,9.6675662547211407E-3,-8.7780182807353727E-3,-8.3928241246904196E-3,null,null,null,5.4180220150580771,null,{"$f":"IF(W961=\"\",\"\",WORKDAY($B$3,M961,Feriados!$A$2:$A$1037))","v":"2027-06-29"},{"$f":"IF(Y961=\"\",\"\",((1+(+(+VLOOKUP(Y961,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y961-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9205996409359622}]
[3.8452380952380953,969,10.724291940251582,null,0.121892477649768,9.1526914319457265E-4,4.3530353861508161E-3,-1.9917862776597569E-2,null,null,null,3.8452380952380953,969,5.0324129577691643,null,5.7828768197709102E-2,9.6577115592781232E-3,-8.7696594998713639E-3,-8.3926906794242109E-3,null,null,null,5.4191642581523425,null,{"$f":"IF(W962=\"\",\"\",WORKDAY($B$3,M962,Feriados!$A$2:$A$1037))","v":"2027-06-30"},{"$f":"IF(Y962=\"\",\"\",((1+(+(+VLOOKUP(Y962,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y962-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9205065940417505}]
[3.8492063492063493,970,10.725347554393409,null,0.121892477649768,9.1432579309096542E-4,4.3485592476562142E-3,-1.9901887146581091E-2,null,null,null,3.8492063492063493,970,5.0322780191451217,null,5.7828768197709102E-2,9.6478763998250096E-3,-8.7613141838471242E-3,-8.3925502222357614E-3,null,null,null,5.4203047316659703,null,{"$f":"IF(W963=\"\",\"\",WORKDAY($B$3,M963,Feriados!$A$2:$A$1037))","v":"2027-07-01"},{"$f":"IF(Y963=\"\",\"\",((1+(+(+VLOOKUP(Y963,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y963-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9204137390798532}]
[3.8531746031746033,971,10.726402681742776,null,0.121892477649768,9.1338438355300213E-4,4.3440922141003233E-3,-1.9885927429993556E-2,null,null,null,3.8531746031746033,971,5.0321443836127786,null,5.7828768197709102E-2,9.6380607210220775E-3,-8.752982310626229E-3,-8.3924027719771699E-3,null,null,null,5.4214434367184428,null,{"$f":"IF(W964=\"\",\"\",WORKDAY($B$3,M964,Feriados!$A$2:$A$1037))","v":"2027-07-02"},{"$f":"IF(Y964=\"\",\"\",((1+(+(+VLOOKUP(Y964,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y964-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9203210754570561}]
[3.8571428571428572,972,10.727457318062909,null,0.121892477649768,9.124449086185221E-4,4.3396342585110105E-3,-1.9869983636268445E-2,null,null,null,3.8571428571428572,972,5.0320120459807844,null,5.7828768197709102E-2,9.6282644677251634E-3,-8.7446638581669973E-3,-8.3922483474594273E-3,null,null,null,5.4225803744374357,null,{"$f":"IF(W965=\"\",\"\",WORKDAY($B$3,M965,Feriados!$A$2:$A$1037))","v":"2027-07-05"},{"$f":"IF(Y965=\"\",\"\",((1+(+(+VLOOKUP(Y965,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y965-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9202286025824984}]
[3.8611111111111112,973,10.728511459150589,null,0.121892477649768,9.11507362349576E-4,4.3351853540160535E-3,-1.9854055774627729E-2,null,null,null,3.8611111111111112,973,5.0318810010818531,null,5.7828768197709102E-2,9.6184875849848854E-3,-8.7363588044229775E-3,-8.3920869674524792E-3,null,null,null,5.423715545958907,null,{"$f":"IF(W966=\"\",\"\",WORKDAY($B$3,M966,Feriados!$A$2:$A$1037))","v":"2027-07-06"},{"$f":"IF(Y966=\"\",\"\",((1+(+(+VLOOKUP(Y966,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y966-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9201363198678063}]
[3.8650793650793651,974,10.729565100835966,null,0.121892477649768,9.1057173883230533E-4,4.3307454738427216E-3,-1.9838143854083366E-2,null,null,null,3.8650793650793651,974,5.0317512437726242,null,5.7828768197709102E-2,9.6087300180458263E-3,-8.7280671273433589E-3,-8.3919186506853267E-3,null,null,null,5.4248489524268084,null,{"$f":"IF(W967=\"\",\"\",WORKDAY($B$3,M967,Feriados!$A$2:$A$1037))","v":"2027-07-07"},{"$f":"IF(Y967=\"\",\"\",((1+(+(+VLOOKUP(Y967,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y967-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9200442267270708}]
[3.8690476190476191,975,10.730618238982361,null,0.121892477649768,9.0963803217682169E-4,4.3263145913173765E-3,-1.9822247883438601E-2,null,null,null,3.8690476190476191,975,5.0316227689335307,null,5.7828768197709102E-2,9.598991712345753E-3,-8.71978880487345E-3,-8.3917434158460955E-3,null,null,null,5.4259805949932183,null,{"$f":"IF(W968=\"\",\"\",WORKDAY($B$3,M968,Feriados!$A$2:$A$1037))","v":"2027-07-08"},{"$f":"IF(Y968=\"\",\"\",((1+(+(+VLOOKUP(Y968,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y968-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9199523225766919}]
[3.873015873015873,976,10.731670869486072,null,0.121892477649768,9.0870623651708761E-4,4.3218926798650652E-3,-1.9806367871289435E-2,null,null,null,3.873015873015873,976,5.0314955714686711,null,5.7828768197709102E-2,9.5892726135148251E-3,-8.7115238149550935E-3,-8.3915612815821349E-3,null,null,null,5.4271104748182086,null,{"$f":"IF(W969=\"\",\"\",WORKDAY($B$3,M969,Feriados!$A$2:$A$1037))","v":"2027-07-09"},{"$f":"IF(Y969=\"\",\"\",((1+(+(+VLOOKUP(Y969,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y969-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9198606068355124}]
[3.876984126984127,977,10.732722988276198,null,0.121892477649768,9.0777634601079717E-4,4.3174797130091187E-3,-1.979050382602596E-2,null,null,null,3.876984126984127,977,5.0313696463056718,null,5.7828768197709102E-2,9.5795726673748149E-3,-8.7032721355271136E-3,-8.3913722665000835E-3,null,null,null,5.4282385930697563,null,{"$f":"IF(W970=\"\",\"\",WORKDAY($B$3,M970,Feriados!$A$2:$A$1037))","v":"2027-07-12"},{"$f":"IF(Y970=\"\",\"\",((1+(+(+VLOOKUP(Y970,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y970-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9197690789247508}]
[3.8809523809523809,978,10.733774591314427,null,0.121892477649768,9.0684835483925816E-4,4.3130756643707446E-3,-1.9774655755833734E-2,null,null,null,3.8809523809523809,978,5.0312449883955708,null,5.7828768197709102E-2,9.5698918199383174E-3,-8.6950337445257445E-3,-8.391176389165967E-3,null,null,null,5.4293649509238096,null,{"$f":"IF(W971=\"\",\"\",WORKDAY($B$3,M971,Feriados!$A$2:$A$1037))","v":"2027-07-13"},{"$f":"IF(Y971=\"\",\"\",((1+(+(+VLOOKUP(Y971,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y971-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9196777382680237}]
[3.8849206349206349,979,10.734825674594873,null,0.121892477649768,9.0592225720727444E-4,4.3086805076686325E-3,-1.9758823668695181E-2,null,null,null,3.8849206349206349,979,5.031121592712676,null,5.7828768197709102E-2,9.5602300174079825E-3,-8.6868086198850572E-3,-8.390973668105272E-3,null,null,null,5.4304895495640659,null,{"$f":"IF(W972=\"\",\"\",WORKDAY($B$3,M972,Feriados!$A$2:$A$1037))","v":"2027-07-14"},{"$f":"IF(Y972=\"\",\"\",((1+(+(+VLOOKUP(Y972,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y972-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9195865842912125}]
[3.8888888888888888,980,10.735876234143864,null,0.121892477649768,9.0499804734302909E-4,4.3042942167185521E-3,-1.9743007572390916E-2,null,null,null,3.8888888888888888,980,5.0309994542544416,null,5.7828768197709102E-2,9.5505872061757389E-3,-8.6785967395373951E-3,-8.3907641218030331E-3,null,null,null,5.43161239018215,null,{"$f":"IF(W973=\"\",\"\",WORKDAY($B$3,M973,Feriados!$A$2:$A$1037))","v":"2027-07-15"},{"$f":"IF(Y973=\"\",\"\",((1+(+(+VLOOKUP(Y973,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y973-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9194956164226635}]
[3.8928571428571428,981,10.736926266019783,null,0.121892477649768,9.0407571949796832E-4,4.2999167654329601E-3,-1.9727207474501102E-2,null,null,null,3.8928571428571428,981,5.0308785680413433,null,5.7828768197709102E-2,9.5409633328220125E-3,-8.6703980814137622E-3,-8.3905477687039147E-3,null,null,null,5.4327334739773026,null,{"$f":"IF(W974=\"\",\"\",WORKDAY($B$3,M974,Feriados!$A$2:$A$1037))","v":"2027-07-16"},{"$f":"IF(Y974=\"\",\"\",((1+(+(+VLOOKUP(Y974,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y974-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.918513161170889}]
[{"$f":"B975/252","v":3.8968253968253967},982,{"$f":"SUM(E975:H975)*100","v":10.737975766312847},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A975))/($I$4*A975))","v":9.0315526794668567E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A975))/($I$4*A975))-EXP(-1*$I$4*A975)))","v":4.2955481278205941E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A975))/($J$4*A975))-EXP(-1*$J$4*A975)))","v":-1.9711423382406799E-2},null,null,null,{"$f":"M975/252","v":3.8968253968253967},982,{"$f":"SUM(P975:S975)*100","v":5.0307589291167503},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L975))/($T$4*L975))","v":9.5313583441149763E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L975))/($T$4*L975))-EXP(-1*$T$4*L975)))","v":-8.6622126234442796E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L975))/($U$4*L975))-EXP(-1*$U$4*L975)))","v":-8.3903246272122919E-3},null,null,null,{"$f":"IF(N975=\"\",\"\",(((1+C975/100)/(1+N975/100))-1)*100)","v":5.433852802156558},null,{"$f":"IF(W975=\"\",\"\",WORKDAY($B$3,M975,Feriados!$A$2:$A$1037))","v":"2027-07-19"},{"$f":"IF(Y975=\"\",\"\",((1+(+(+VLOOKUP(Y975,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y975-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9175327161060869}]
[3.9007936507936507,{"$f":"+B975+1","v":983},10.73902473114496,null,0.121892477649768,9.0223668698680777E-4,4.2911882779860921E-3,-1.9695655303291301E-2,null,null,null,3.9007936507936507,{"$f":"+M975+1","v":983},5.0306405325467978,null,5.7828768197709102E-2,9.5217721870097805E-3,-8.654040343558567E-3,-8.3900947156923377E-3,null,null,null,5.4349703759344781,null,{"$f":"IF(W976=\"\",\"\",WORKDAY($B$3,M976,Feriados!$A$2:$A$1037))","v":"2027-07-20"},{"$f":"IF(Y976=\"\",\"\",((1+(+(+VLOOKUP(Y976,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y976-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9165542750650761}]
[3.9047619047619047,984,10.740073156669503,null,0.121892477649768,9.0131997093888011E-4,4.2868371901295908E-3,-1.9679903244141463E-2,null,null,null,3.9047619047619047,984,5.0305233734202632,null,5.7828768197709102E-2,9.5122048086477839E-3,-8.6458812196861558E-3,-8.3898580524680959E-3,null,null,null,5.4360861965333518,null,{"$f":"IF(W977=\"\",\"\",WORKDAY($B$3,M977,Feriados!$A$2:$A$1037))","v":"2027-07-21"},{"$f":"IF(Y977=\"\",\"\",((1+(+(+VLOOKUP(Y977,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y977-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9155778319098777}]
[3.9087301587301586,985,10.741121039071158,null,0.121892477649768,9.0040511414625295E-4,4.2824948385463369E-3,-1.9664167211749021E-2,null,null,null,3.9087301587301586,985,5.0304074468484439,null,5.7828768197709102E-2,9.5026561563558102E-3,-8.6377352297569016E-3,-8.3896146558235709E-3,null,null,null,5.4372002651829066,null,{"$f":"IF(W978=\"\",\"\",WORKDAY($B$3,M978,Feriados!$A$2:$A$1037))","v":"2027-07-22"},{"$f":"IF(Y978=\"\",\"\",((1+(+(+VLOOKUP(Y978,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y978-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9146033805274927}]
[3.9126984126984126,986,10.742168374565738,null,0.121892477649768,8.9949211097496934E-4,4.2781611976262963E-3,-1.9648447212711896E-2,null,null,null,3.9126984126984126,986,5.0302927479650306,null,5.7828768197709102E-2,9.4931261776453855E-3,-8.6296023517013765E-3,-8.3893645440028079E-3,null,null,null,5.4383125831203527,null,{"$f":"IF(W979=\"\",\"\",WORKDAY($B$3,M979,Feriados!$A$2:$A$1037))","v":"2027-07-23"},{"$f":"IF(Y979=\"\",\"\",((1+(+(+VLOOKUP(Y979,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y979-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9136309148299242}]
[3.9166666666666665,987,10.743215159399988,null,0.121892477649768,8.9858095581365246E-4,4.2738362418537693E-3,-1.9632743253435531E-2,null,null,null,3.9166666666666665,987,5.030179271925987,null,5.7828768197709102E-2,9.4836148202119934E-3,-8.6214825634512594E-3,-8.3891077352099726E-3,null,null,null,5.4394231515903391,null,{"$f":"IF(W980=\"\",\"\",WORKDAY($B$3,M980,Feriados!$A$2:$A$1037))","v":"2027-07-26"},{"$f":"IF(Y980=\"\",\"\",((1+(+(+VLOOKUP(Y980,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y980-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9126604287538669}]
[3.9206349206349205,988,10.744261389851424,null,0.121892477649768,8.9767164307339407E-4,4.2695199458069981E-3,-1.9617055340134148E-2,null,null,null,3.9206349206349205,988,5.0300670139094246,null,5.7828768197709102E-2,9.4741220319343247E-3,-8.6133758429397436E-3,-8.3888442476094324E-3,null,null,null,5.4405319718450418,null,{"$f":"IF(W981=\"\",\"\",WORKDAY($B$3,M981,Feriados!$A$2:$A$1037))","v":"2027-07-27"},{"$f":"IF(Y981=\"\",\"\",((1+(+(+VLOOKUP(Y981,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y981-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9116919162607289}]
[3.9246031746031744,989,10.745307062228136,null,0.121892477649768,8.9676416718764414E-4,4.2652122841577858E-3,-1.9601383478832071E-2,null,null,null,3.9246031746031744,989,5.0299559691154894,null,5.7828768197709102E-2,9.4646477608735392E-3,-8.6052821681019062E-3,-8.3885740993258438E-3,null,null,null,5.4416390451437202,null,{"$f":"IF(W982=\"\",\"\",WORKDAY($B$3,M982,Feriados!$A$2:$A$1037))","v":"2027-07-28"},{"$f":"IF(Y982=\"\",\"\",((1+(+(+VLOOKUP(Y982,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y982-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9107253713364543}]
[3.9285714285714284,990,10.746352172868621,null,0.121892477649768,8.9585852261210043E-4,4.2609132316711144E-3,-1.9585727675365001E-2,null,null,null,3.9285714285714284,990,5.0298461327662292,null,5.7828768197709102E-2,9.4551919552725155E-3,-8.597201516875104E-3,-8.3882973084442227E-3,null,null,null,5.4427443727531166,null,{"$f":"IF(W983=\"\",\"\",WORKDAY($B$3,M983,Feriados!$A$2:$A$1037))","v":"2027-07-29"},{"$f":"IF(Y983=\"\",\"\",((1+(+(+VLOOKUP(Y983,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y983-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9097607879913676}]
[3.9325396825396823,991,10.747396718141609,null,0.121892477649768,8.949547038245981E-4,4.2566227632047553E-3,-1.957008793538129E-2,null,null,null,3.9325396825396823,991,5.0297375001054849,null,5.7828768197709102E-2,9.4457545635551355E-3,-8.5891338671993528E-3,-8.388013893010032E-3,null,null,null,5.4438479559471009,null,{"$f":"IF(W984=\"\",\"\",WORKDAY($B$3,M984,Feriados!$A$2:$A$1037))","v":"2027-07-30"},{"$f":"IF(Y984=\"\",\"\",((1+(+(+VLOOKUP(Y984,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y984-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9087981602601074}]
[3.9365079365079363,992,10.748440694445867,null,0.121892477649768,8.9405270532500196E-4,4.2523408537088947E-3,-1.9554464264343218E-2,null,null,null,3.9365079365079363,992,5.0296300663987656,null,5.7828768197709102E-2,9.4363355343255184E-3,-8.5810791970176922E-3,-8.3877238710292658E-3,null,null,null,5.444949796006826,null,{"$f":"IF(W985=\"\",\"\",WORKDAY($B$3,M985,Feriados!$A$2:$A$1037))","v":"2027-08-02"},{"$f":"IF(Y985=\"\",\"\",((1+(+(+VLOOKUP(Y985,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y985-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9078374822014705}]
[3.9404761904761907,993,10.749484098210061,null,0.121892477649768,8.9315252163509767E-4,4.2480674782257536E-3,-1.9538856667528255E-2,null,null,null,3.9404761904761907,993,5.0295238269331328,null,5.7828768197709102E-2,9.4269348163673258E-3,-8.5730374842765793E-3,-8.3874272604685211E-3,null,null,null,5.4460498942204394,null,{"$f":"IF(W986=\"\",\"\",WORKDAY($B$3,M986,Feriados!$A$2:$A$1037))","v":"2027-08-03"},{"$f":"IF(Y986=\"\",\"\",((1+(+(+VLOOKUP(Y986,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y986-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9068787478983014}]
[3.9444444444444446,994,10.750526925892538,null,0.121892477649768,8.9225414729848416E-4,4.2438026118892091E-3,-1.9523265150030323E-2,null,null,null,3.9444444444444446,994,5.0294187770170788,null,5.7828768197709102E-2,9.4175523586430103E-3,-8.5650087069262387E-3,-8.3871240792550913E-3,null,null,null,5.4471482518832826,null,{"$f":"IF(W987=\"\",\"\",WORKDAY($B$3,M987,Feriados!$A$2:$A$1037))","v":"2027-08-04"},{"$f":"IF(Y987=\"\",\"\",((1+(+(+VLOOKUP(Y987,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y987-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.905921951457314}]
[3.9484126984126986,995,10.751569173981187,null,0.121892477649768,8.913575768804661E-4,4.2395462299244175E-3,-1.950768971676101E-2,null,null,null,3.9484126984126986,995,5.029314911980415,null,5.7828768197709102E-2,9.4081881102931041E-3,-8.5569928429210379E-3,-8.3868143452770234E-3,null,null,null,5.4482448702976694,null,{"$f":"IF(W988=\"\",\"\",WORKDAY($B$3,M988,Feriados!$A$2:$A$1037))","v":"2027-08-05"},{"$f":"IF(Y988=\"\",\"\",((1+(+(+VLOOKUP(Y988,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y988-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9049670870091147}]
[3.9523809523809526,996,10.752610838993251,null,0.121892477649768,8.9046280496794849E-4,4.2352983076474407E-3,-1.9492130372450872E-2,null,null,null,3.9523809523809526,996,5.0292122271741526,null,5.7828768197709102E-2,9.3988420206354926E-3,-8.5489898702198405E-3,-8.386498076383234E-3,null,null,null,5.4493397507729524,null,{"$f":"IF(W989=\"\",\"\",WORKDAY($B$3,M989,Feriados!$A$2:$A$1037))","v":"2027-08-06"},{"$f":"IF(Y989=\"\",\"\",((1+(+(+VLOOKUP(Y989,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y989-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9040141487078905}]
[3.9563492063492065,997,10.753651917475157,null,0.121892477649768,8.8956982616932901E-4,4.231058820464869E-3,-1.9476587121650624E-2,null,null,null,3.9563492063492065,997,5.0291107179703882,null,5.7828768197709102E-2,9.3895140391646956E-3,-8.5409997667863745E-3,-8.3861752903835428E-3,null,null,null,5.4504328946253677,null,{"$f":"IF(W990=\"\",\"\",WORKDAY($B$3,M990,Feriados!$A$2:$A$1037))","v":"2027-08-09"},{"$f":"IF(Y990=\"\",\"\",((1+(+(+VLOOKUP(Y990,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y990-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9030631307314767}]
[3.9603174603174605,998,10.754692406002347,null,0.121892477649768,8.8867863511439462E-4,4.2268277438734557E-3,-1.9461059968732382E-2,null,null,null,3.9603174603174605,998,5.0290103797621892,null,5.7828768197709102E-2,9.380204115551169E-3,-8.5330225105895788E-3,-8.3858460050488005E-3,null,null,null,5.4515243031780791,null,{"$f":"IF(W991=\"\",\"\",WORKDAY($B$3,M991,Feriados!$A$2:$A$1037))","v":"2027-08-10"},{"$f":"IF(Y991=\"\",\"\",((1+(+(+VLOOKUP(Y991,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y991-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9021140272810895}]
[3.9642857142857144,999,10.755732301179108,null,0.121892477649768,8.877892264542161E-4,4.22260505345974E-3,-1.9445548917890888E-2,null,null,null,3.9642857142857144,999,5.0289112079634775,null,5.7828768197709102E-2,9.3709121996405752E-3,-8.5250580796039643E-3,-8.3855102381109378E-3,null,null,null,5.4526139777610227,null,{"$f":"IF(W992=\"\",\"\",WORKDAY($B$3,M992,Feriados!$A$2:$A$1037))","v":"2027-08-11"},{"$f":"IF(Y992=\"\",\"\",((1+(+(+VLOOKUP(Y992,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y992-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9011668325812821}]
[3.9682539682539684,1000,10.756771599638403,null,0.121892477649768,8.8690159486104426E-4,4.218390724899687E-3,-1.9430053973144713E-2,null,null,null,3.9682539682539684,1000,5.028813198008919,null,5.7828768197709102E-2,9.3616382414530817E-3,-8.5171064518099471E-3,-8.3851680072630462E-3,null,null,null,5.4537019197109737,null,{"$f":"IF(W993=\"\",\"\",WORKDAY($B$3,M993,Feriados!$A$2:$A$1037))","v":"2027-08-12"},{"$f":"IF(Y993=\"\",\"\",((1+(+(+VLOOKUP(Y993,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y993-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.9002215408798113}]
[3.9722222222222223,1001,10.757810298041704,null,0.121892477649768,8.8601573502820636E-4,4.2141847339583084E-3,-1.9414575138337484E-2,null,null,null,3.9722222222222223,1001,5.0287163453538088,null,5.7828768197709102E-2,9.3523821911826628E-3,-8.5091676051942018E-3,-8.3848193301594761E-3,null,null,null,5.4547881303715018,null,{"$f":"IF(W994=\"\",\"\",WORKDAY($B$3,M994,Feriados!$A$2:$A$1037))","v":"2027-08-13"},{"$f":"IF(Y994=\"\",\"\",((1+(+(+VLOOKUP(Y994,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y994-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.899278146447549}]
[3.9761904761904763,1002,10.758848393078823,null,0.121892477649768,8.8513164167000309E-4,4.2099870564893038E-3,-1.9399112417139069E-2,null,null,null,3.9761904761904763,1002,5.0286206454739597,null,5.7828768197709102E-2,9.3431439991963922E-3,-8.5012415177500023E-3,-8.3844642244158985E-3,null,null,null,5.4558726110926825,null,{"$f":"IF(W995=\"\",\"\",WORKDAY($B$3,M995,Feriados!$A$2:$A$1037))","v":"2027-08-16"},{"$f":"IF(Y995=\"\",\"\",((1+(+(+VLOOKUP(Y995,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y995-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8983366435783262}]
[3.9801587301587302,1003,10.759885881467753,null,0.121892477649768,8.8424930952160673E-4,4.2057976684346972E-3,-1.9383665813046777E-2,null,null,null,3.9801587301587302,1003,5.0285260938655911,null,5.7828768197709102E-2,9.3339236160337475E-3,-8.4933281674775506E-3,-8.3841027076093852E-3,null,null,null,5.4569553632314527,null,{"$f":"IF(W996=\"\",\"\",WORKDAY($B$3,M996,Feriados!$A$2:$A$1037))","v":"2027-08-17"},{"$f":"IF(Y996=\"\",\"\",((1+(+(+VLOOKUP(Y996,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y996-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.896972929895548}]
[3.9841269841269842,1004,10.760922759954486,null,0.121892477649768,8.8336873333895959E-4,4.201616545824469E-3,-1.936823532938655E-2,null,null,null,3.9841269841269842,1004,5.0284326860452202,null,5.7828768197709102E-2,9.324720992405916E-3,-8.4854275323843244E-3,-8.3837347972785005E-3,null,null,null,5.4580363881512106,null,{"$f":"IF(W997=\"\",\"\",WORKDAY($B$3,M997,Feriados!$A$2:$A$1037))","v":"2027-08-18"},{"$f":"IF(Y997=\"\",\"\",((1+(+(+VLOOKUP(Y997,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y997-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8956119506198039}]
[3.9880952380952381,1005,10.761959025312876,null,0.121892477649768,8.824899078986718E-4,4.1974436647761971E-3,-1.9352820969314129E-2,null,null,null,3.9880952380952381,1005,5.0283404175495443,null,5.7828768197709102E-2,9.3155360791950959E-3,-8.4775395904853924E-3,-8.383360510923369E-3,null,null,null,5.4591156872219715,null,{"$f":"IF(W998=\"\",\"\",WORKDAY($B$3,M998,Feriados!$A$2:$A$1037))","v":"2027-08-19"},{"$f":"IF(Y998=\"\",\"\",((1+(+(+VLOOKUP(Y998,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y998-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8942536975352438}]
[3.9920634920634921,1006,10.762994674344437,null,0.121892477649768,8.8161282799792276E-4,4.193279001494697E-3,-1.9337422735816266E-2,null,null,null,3.9920634920634921,1006,5.0282492839353425,null,5.7828768197709102E-2,9.3063688274538196E-3,-8.4696643198037495E-3,-8.3829798660057502E-3,null,null,null,5.4601932618201232,null,{"$f":"IF(W999=\"\",\"\",WORKDAY($B$3,M999,Feriados!$A$2:$A$1037))","v":"2027-08-20"},{"$f":"IF(Y999=\"\",\"\",((1+(+(+VLOOKUP(Y999,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y999-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8928981624589021}]
[3.996031746031746,1007,10.764029703878219,null,0.121892477649768,8.8073748845435935E-4,4.1891225322716616E-3,-1.9322040631711838E-2,null,null,null,3.996031746031746,1007,5.0281592807793585,null,5.7828768197709102E-2,9.2972191884042581E-3,-8.4618016983706423E-3,-8.3825928799491373E-3,null,null,null,5.4612691133286928,null,{"$f":"IF(W1000=\"\",\"\",WORKDAY($B$3,M1000,Feriados!$A$2:$A$1037))","v":"2027-08-23"},{"$f":"IF(Y1000=\"\",\"\",((1+(+(+VLOOKUP(Y1000,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1000-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8915453372404984}]
[4,1008,10.765064110770625,null,0.121892477649768,8.7986388410599766E-4,4.1849742334853033E-3,-1.9306674659653057E-2,null,null,null,4,1008,5.0280704036781945,null,5.7828768197709102E-2,9.288087113437541E-3,-8.4539517042258802E-3,-8.3821995701388076E-3,null,null,null,5.4623432431369467,null,{"$f":"IF(W1001=\"\",\"\",WORKDAY($B$3,M1001,Feriados!$A$2:$A$1037))","v":"2027-08-24"},{"$f":"IF(Y1001=\"\",\"\",((1+(+(+VLOOKUP(Y1001,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1001-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8901952137623264}]
[4.003968253968254,1009,10.766097891905254,null,0.121892477649768,8.7899200981112391E-4,4.1808340816000007E-3,-1.9291324822126591E-2,null,null,null,4.003968253968254,1009,5.0279826482482095,null,5.7828768197709102E-2,9.2789725541130835E-3,-8.4461143154181649E-3,-8.3817999539219264E-3,null,null,null,5.4634156526405908,null,{"$f":"IF(W1002=\"\",\"\",WORKDAY($B$3,M1002,Feriados!$A$2:$A$1037))","v":"2027-08-25"},{"$f":"IF(Y1002=\"\",\"\",((1+(+(+VLOOKUP(Y1002,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1002-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8888477839390534}]
[4.0079365079365079,1010,10.767131044192741,null,0.121892477649768,8.7812186044819614E-4,4.1767020531659404E-3,-1.9275991121454734E-2,null,null,null,4.0079365079365079,1010,5.0278960101254002,null,5.7828768197709102E-2,9.2698754621578974E-3,-8.4382895100053867E-3,-8.3813940486076009E-3,null,null,null,5.4644863432416368,null,{"$f":"IF(W1003=\"\",\"\",WORKDAY($B$3,M1003,Feriados!$A$2:$A$1037))","v":"2027-08-26"},{"$f":"IF(Y1003=\"\",\"\",((1+(+(+VLOOKUP(Y1003,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1003-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8875030397176102}]
[4.0119047619047619,1011,10.768163564570596,null,0.121892477649768,8.7725343091574659E-4,4.1725781248187687E-3,-1.9260673559796541E-2,null,null,null,4.0119047619047619,1011,5.0278104849653085,null,5.7828768197709102E-2,9.2607957894659306E-3,-8.4304772660549546E-3,-8.3809818714669811E-3,null,null,null,5.4655553163483583,null,{"$f":"IF(W1004=\"\",\"\",WORKDAY($B$3,M1004,Feriados!$A$2:$A$1037))","v":"2027-08-27"},{"$f":"IF(Y1004=\"\",\"\",((1+(+(+VLOOKUP(Y1004,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1004-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8861609730769686}]
[4.0158730158730158,1012,10.769195450003057,null,0.121892477649768,8.7638671613228492E-4,4.1684622732792356E-3,-1.9245372139148967E-2,null,null,null,4.0158730158730158,1012,5.0277260684429068,null,5.7828768197709102E-2,9.251733488097387E-3,-8.422677561644094E-3,-8.3805634397333215E-3,null,null,null,5.4666225733751794,null,{"$f":"IF(W1005=\"\",\"\",WORKDAY($B$3,M1005,Feriados!$A$2:$A$1037))","v":"2027-08-30"},{"$f":"IF(Y1005=\"\",\"\",((1+(+(+VLOOKUP(Y1005,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1005-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.884821576028008}]
[4.0198412698412698,1013,10.770226697480908,null,0.121892477649768,8.7552171103620082E-4,4.1643544753528442E-3,-1.9230086861347983E-2,null,null,null,4.0198412698412698,1013,5.0276427562524963,null,5.7828768197709102E-2,9.2426885102780618E-3,-8.4148903748601407E-3,-8.3801387706020688E-3,null,null,null,5.4676881157428081,null,{"$f":"IF(W1006=\"\",\"\",WORKDAY($B$3,M1006,Feriados!$A$2:$A$1037))","v":"2027-08-31"},{"$f":"IF(Y1006=\"\",\"\",((1+(+(+VLOOKUP(Y1006,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1006-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8834848406133826}]
[4.0238095238095237,1014,10.771257304021345,null,0.121892477649768,8.7465841058566903E-4,4.1602547079295062E-3,-1.9214817728069714E-2,null,null,null,4.0238095238095237,1014,5.0275605441075983,null,5.7828768197709102E-2,9.2336608083986773E-3,-8.4071156838008646E-3,-8.3797078812309286E-3,null,null,null,5.4687519448779476,null,{"$f":"IF(W1007=\"\",\"\",WORKDAY($B$3,M1007,Feriados!$A$2:$A$1037))","v":"2027-09-01"},{"$f":"IF(Y1007=\"\",\"\",((1+(+(+VLOOKUP(Y1007,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1007-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8821507589073212}]
[4.0277777777777777,1015,10.772287266667819,null,0.121892477649768,8.7379680975855321E-4,4.156162947983189E-3,-1.9199564740831551E-2,null,null,null,4.0277777777777777,1015,5.0274794277408628,null,5.7828768197709102E-2,9.2246503350142239E-3,-8.3993534665747459E-3,-8.3792707887399478E-3,null,null,null,5.4698140622134961,null,{"$f":"IF(W1008=\"\",\"\",WORKDAY($B$3,M1008,Feriados!$A$2:$A$1037))","v":"2027-09-02"},{"$f":"IF(Y1008=\"\",\"\",((1+(+(+VLOOKUP(Y1008,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1008-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8808193230154719}]
[4.0317460317460316,1016,10.773316582489862,null,0.121892477649768,8.7293690355231103E-4,4.1520791725715772E-3,-1.9184327900993264E-2,null,null,null,4.0317460317460316,1016,5.0273994029039519,null,5.7828768197709102E-2,9.2156570428432987E-3,-8.3916037013012784E-3,-8.3788275102115988E-3,null,null,null,5.4708744691883027,null,{"$f":"IF(W1009=\"\",\"\",WORKDAY($B$3,M1009,Feriados!$A$2:$A$1037))","v":"2027-09-03"},{"$f":"IF(Y1009=\"\",\"\",((1+(+(+VLOOKUP(Y1009,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1009-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8794905250747913}]
[4.0357142857142856,1017,10.774345248582952,null,0.121892477649768,8.7207868698390041E-4,4.1480033588357189E-3,-1.9169107209758101E-2,null,null,null,4.0357142857142856,1017,5.0273204653674437,null,5.7828768197709102E-2,9.2066808847674486E-3,-8.3838663661112717E-3,-8.3783780626908461E-3,null,null,null,5.471933167247256,null,{"$f":"IF(W1010=\"\",\"\",WORKDAY($B$3,M1010,Feriados!$A$2:$A$1037))","v":"2027-09-06"},{"$f":"IF(Y1010=\"\",\"\",((1+(+(+VLOOKUP(Y1010,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1010-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8781643572533886}]
[4.0396825396825395,1018,10.775373262068349,null,0.121892477649768,8.7122215508968486E-4,4.1439354839996881E-3,-1.9153902668173885E-2,null,null,null,4.0396825396825395,1018,5.0272426109207276,null,5.7828768197709102E-2,9.1977218138305176E-3,-8.3761414391471181E-3,-8.3779224631852257E-3,null,null,null,5.4729901578411289,null,{"$f":"IF(W1011=\"\",\"\",WORKDAY($B$3,M1011,Feriados!$A$2:$A$1037))","v":"2027-09-08"},{"$f":"IF(Y1011=\"\",\"\",((1+(+(+VLOOKUP(Y1011,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1011-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8768408117502817}]
[4.0436507936507935,1019,10.776400620092948,null,0.121892477649768,8.7036730292534067E-4,4.1398755253702416E-3,-1.9138714277134108E-2,null,null,null,4.0436507936507935,1019,5.0271658353719095,null,5.7828768197709102E-2,9.1887797832380051E-3,-8.3684288985630944E-3,-8.3774607286649198E-3,null,null,null,5.4740454424266449,null,{"$f":"IF(W1012=\"\",\"\",WORKDAY($B$3,M1012,Feriados!$A$2:$A$1037))","v":"2027-09-09"},{"$f":"IF(Y1012=\"\",\"\",((1+(+(+VLOOKUP(Y1012,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1012-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8755198807953306}]
[4.0476190476190474,1020,10.777427319829123,null,0.121892477649768,8.69514125565764E-4,4.1358234603364784E-3,-1.9123542037379024E-2,null,null,null,4.0476190476190474,1020,5.027090134547703,null,5.7828768197709102E-2,9.1798547463564015E-3,-8.3607287225256361E-3,-8.3769928760628453E-3,null,null,null,5.475099022466301,null,{"$f":"IF(W1013=\"\",\"\",WORKDAY($B$3,M1013,Feriados!$A$2:$A$1037))","v":"2027-09-10"},{"$f":"IF(Y1013=\"\",\"\",((1+(+(+VLOOKUP(Y1013,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1013-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8742015566490817}]
[4.0515873015873014,1021,10.778453358474575,null,0.121892477649768,8.6866261810497863E-4,4.1317792663695023E-3,-1.9108385949496723E-2,null,null,null,4.0515873015873014,1021,5.0270155042933338,null,5.7828768197709102E-2,9.1709466567125655E-3,-8.3530408892136202E-3,-8.3765189222747092E-3,null,null,null,5.476150899428478,null,{"$f":"IF(W1014=\"\",\"\",WORKDAY($B$3,M1014,Feriados!$A$2:$A$1037))","v":"2027-09-13"},{"$f":"IF(Y1014=\"\",\"\",((1+(+(+VLOOKUP(Y1014,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1014-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8728858316025905}]
[4.0555555555555554,1022,10.779478733252194,null,0.121892477649768,8.678127756560442E-4,4.12774292102208E-3,-1.9093246013924193E-2,null,null,null,4.0555555555555554,1022,5.026941940472442,null,5.7828768197709102E-2,9.1620554679930633E-3,-8.3453653768186479E-3,-8.3760388841591059E-3,null,null,null,5.4772010747872635,null,{"$f":"IF(W1015=\"\",\"\",WORKDAY($B$3,M1015,Feriados!$A$2:$A$1037))","v":"2027-09-14"},{"$f":"IF(Y1015=\"\",\"\",((1+(+(+VLOOKUP(Y1015,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1015-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8715726979772658}]
[4.0595238095238093,1023,10.780503441409886,null,0.121892477649768,8.6696459335096462E-4,4.1237144019283072E-3,-1.9078122230948409E-2,null,null,null,4.0595238095238093,1023,5.0268694389669761,null,5.7828768197709102E-2,9.1531811340435417E-3,-8.3377021635452978E-3,-8.3755527785375795E-3,null,null,null,5.4782495500224737,null,{"$f":"IF(W1016=\"\",\"\",WORKDAY($B$3,M1016,Feriados!$A$2:$A$1037))","v":"2027-09-15"},{"$f":"IF(Y1016=\"\",\"\",((1+(+(+VLOOKUP(Y1016,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1016-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.870262148124759}]
[4.0634920634920633,1024,10.781527480220451,null,0.121892477649768,8.6611806634059819E-4,4.1196936868032746E-3,-1.9063014600707376E-2,null,null,null,4.0634920634920633,1024,5.0267979956771054,null,5.7828768197709102E-2,9.144323608868089E-3,-8.330051227611426E-3,-8.3750606221947074E-3,null,null,null,5.4792963266196093,null,{"$f":"IF(W1017=\"\",\"\",WORKDAY($B$3,M1017,Feriados!$A$2:$A$1037))","v":"2027-09-16"},{"$f":"IF(Y1017=\"\",\"\",((1+(+(+VLOOKUP(Y1017,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1017-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8688424195110649}]
[4.0674603174603172,1025,10.782550846981412,null,0.121892477649768,8.6527318979456695E-4,4.1156807534427362E-3,-1.9047923123191195E-2,null,null,null,4.0674603174603172,1025,5.0267276065211144,null,5.7828768197709102E-2,9.1354828466286026E-3,-8.3224125472484041E-3,-8.374562431878162E-3,null,null,null,5.4803414060697664,null,{"$f":"IF(W1018=\"\",\"\",WORKDAY($B$3,M1018,Feriados!$A$2:$A$1037))","v":"2027-09-17"},{"$f":"IF(Y1018=\"\",\"\",((1+(+(+VLOOKUP(Y1018,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1018-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8674254804480501}]
[4.0714285714285712,1026,10.783573539014883,null,0.121892477649768,8.6442995890116691E-4,4.1116755797227711E-3,-1.9032847798243116E-2,null,null,null,4.0714285714285712,1026,5.0266582674353053,null,5.7828768197709102E-2,9.1266588016441618E-3,-8.3147861007014101E-3,-8.3740582242988089E-3,null,null,null,5.4813847898696588,null,{"$f":"IF(W1019=\"\",\"\",WORKDAY($B$3,M1019,Feriados!$A$2:$A$1037))","v":"2027-09-20"},{"$f":"IF(Y1019=\"\",\"\",((1+(+(+VLOOKUP(Y1019,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1019-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8660113227223736}]
[4.0753968253968251,1027,10.784595553667419,null,0.121892477649768,8.635883688672785E-4,4.1076781435994561E-3,-1.9017788625560552E-2,null,null,null,4.0753968253968251,1027,5.0265899743739055,null,5.7828768197709102E-2,9.1178514283903906E-3,-8.3071718662296682E-3,-8.3735480161307649E-3,null,null,null,5.4824264795214628,null,{"$f":"IF(W1020=\"\",\"\",WORKDAY($B$3,M1020,Feriados!$A$2:$A$1037))","v":"2027-09-21"},{"$f":"IF(Y1020=\"\",\"\",((1+(+(+VLOOKUP(Y1020,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1020-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.864599938152824}]
[4.0793650793650791,1028,10.785616888309866,null,0.121892477649768,8.6274841491827908E-4,4.103688423108539E-3,-1.9002745604696166E-2,null,null,null,4.0793650793650791,1028,5.0265227233089744,null,5.7828768197709102E-2,9.1090606814988456E-3,-8.2995698221067227E-3,-8.3730318240114801E-3,null,null,null,5.4834664765329277,null,{"$f":"IF(W1021=\"\",\"\",WORKDAY($B$3,M1021,Feriados!$A$2:$A$1037))","v":"2027-09-22"},{"$f":"IF(Y1021=\"\",\"\",((1+(+(+VLOOKUP(Y1021,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1021-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8631913185903421}]
[4.083333333333333,1029,10.786637540337219,null,0.121892477649768,8.6191009229795337E-4,4.0997063963651029E-3,-1.8987718735058872E-2,null,null,null,4.083333333333333,1029,5.0264565102303003,null,5.7828768197709102E-2,9.1002865157563881E-3,-8.2919799466206912E-3,-8.3725096645418037E-3,null,null,null,5.4845047824172211,null,{"$f":"IF(W1022=\"\",\"\",WORKDAY($B$3,M1022,Feriados!$A$2:$A$1037))","v":"2027-09-23"},{"$f":"IF(Y1022=\"\",\"\",((1+(+(+VLOOKUP(Y1022,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1022-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8617854559177323}]
[4.087301587301587,1030,10.787657507168481,null,0.121892477649768,8.6107339626840694E-4,4.0957320415632497E-3,-1.897270801591484E-2,null,null,null,4.087301587301587,1030,5.0263913311453079,null,5.7828768197709102E-2,9.091528886104568E-3,-8.284402218074513E-3,-8.3719815542860742E-3,null,null,null,5.4855413986928836,null,{"$f":"IF(W1023=\"\",\"\",WORKDAY($B$3,M1023,Feriados!$A$2:$A$1037))","v":"2027-09-24"},{"$f":"IF(Y1023=\"\",\"\",((1+(+(+VLOOKUP(Y1023,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1023-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8603823420495065}]
[4.0912698412698409,1031,10.788676786246516,null,0.121892477649768,8.6023832210997773E-4,4.0917653369757639E-3,-1.8957713446388576E-2,null,null,null,4.0912698412698409,1031,5.0263271820789708,null,5.7828768197709102E-2,9.0827877476389977E-3,-8.2768366147862038E-3,-8.3714475097721851E-3,null,null,null,5.4865763268838741,null,{"$f":"IF(W1024=\"\",\"\",WORKDAY($B$3,M1024,Feriados!$A$2:$A$1037))","v":"2027-09-27"},{"$f":"IF(Y1024=\"\",\"\",((1+(+(+VLOOKUP(Y1024,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1024-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8589819689318183}]
[4.0952380952380949,1032,10.789695375037908,null,0.121892477649768,8.5940486512115074E-4,4.0878062609537962E-3,-1.8942735025463873E-2,null,null,null,4.0952380952380949,1032,5.0262640590737098,null,5.7828768197709102E-2,9.0740630556087574E-3,-8.2692831150891072E-3,-8.37090754749166E-3,null,null,null,5.4876095685194137,null,{"$f":"IF(W1025=\"\",\"\",WORKDAY($B$3,M1025,Feriados!$A$2:$A$1037))","v":"2027-09-28"},{"$f":"IF(Y1025=\"\",\"\",((1+(+(+VLOOKUP(Y1025,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1025-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8575843285422184}]
[4.0992063492063489,1033,10.790713271032816,null,0.121892477649768,8.5857302061847108E-4,4.0838547919265396E-3,-1.8927772751984859E-2,null,null,null,4.0992063492063489,1033,5.0262019581893007,null,5.7828768197709102E-2,9.0653547654157649E-3,-8.2617416973321343E-3,-8.3703616838997266E-3,null,null,null,5.4886411251340528,null,{"$f":"IF(W1026=\"\",\"\",WORKDAY($B$3,M1026,Feriados!$A$2:$A$1037))","v":"2027-09-29"},{"$f":"IF(Y1026=\"\",\"\",((1+(+(+VLOOKUP(Y1026,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1026-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8561894128895435}]
[4.1031746031746028,1034,10.791730471744836,null,0.121892477649768,8.5774278393645784E-4,4.0799109084009039E-3,-1.8912826624656997E-2,null,null,null,4.1031746031746028,1034,5.0261408755027883,null,5.7828768197709102E-2,9.056662832614179E-3,-8.2542123398800064E-3,-8.3698099354153916E-3,null,null,null,5.4896709982674929,null,{"$f":"IF(W1027=\"\",\"\",WORKDAY($B$3,M1027,Feriados!$A$2:$A$1037))","v":"2027-09-30"},{"$f":"IF(Y1027=\"\",\"\",((1+(+(+VLOOKUP(Y1027,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1027-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.854797214013761}]
[4.1071428571428568,1035,10.792746974710866,null,0.121892477649768,8.569141504275199E-4,4.0759745889612014E-3,-1.8897896642048061E-2,null,null,null,4.1071428571428568,1035,5.0260808071083876,null,5.7828768197709102E-2,9.0479872129097926E-3,-8.2466950211134982E-3,-8.3692523184215242E-3,null,null,null,5.4906991894647428,null,{"$f":"IF(W1028=\"\",\"\",WORKDAY($B$3,M1028,Feriados!$A$2:$A$1037))","v":"2027-10-01"},{"$f":"IF(Y1028=\"\",\"\",((1+(+(+VLOOKUP(Y1028,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1028-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8534077239857911}]
[4.1111111111111107,1036,10.793762777490954,null,0.121892477649768,8.5608711546186983E-4,4.0720458122688197E-3,-1.8882982802589144E-2,null,null,null,4.1111111111111107,1036,5.0260217491173949,null,5.7828768197709102E-2,9.039327862159427E-3,-8.2391897194296765E-3,-8.3686888492649058E-3,null,null,null,5.4917257002758291,null,{"$f":"IF(W1029=\"\",\"\",WORKDAY($B$3,M1029,Feriados!$A$2:$A$1037))","v":"2027-10-04"},{"$f":"IF(Y1029=\"\",\"\",((1+(+(+VLOOKUP(Y1029,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1029-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8520209349074408}]
[4.1150793650793647,1037,10.794777877668173,null,0.121892477649768,8.5526167442744126E-4,4.0681245570619176E-3,-1.886808510457565E-2,null,null,null,4.1150793650793647,1037,5.0259636976580975,null,5.7828768197709102E-2,9.0306847363703334E-3,-8.2316964132421264E-3,-8.368119544256333E-3,null,null,null,5.4927505322559966,null,{"$f":"IF(W1030=\"\",\"\",WORKDAY($B$3,M1030,Feriados!$A$2:$A$1037))","v":"2027-10-05"},{"$f":"IF(Y1030=\"\",\"\",((1+(+(+VLOOKUP(Y1030,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1030-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8506368389110923}]
[4.1190476190476186,1038,10.795792272848466,null,0.121892477649768,8.5443782272980311E-4,4.0642108021550945E-3,-1.8853203546168248E-2,null,null,null,4.1190476190476186,1038,5.0259066488756821,null,5.7828768197709102E-2,9.022057791699593E-3,-8.2242150809811974E-3,-8.3675444196706725E-3,null,null,null,5.4937736869653975,null,{"$f":"IF(W1031=\"\",\"\",WORKDAY($B$3,M1031,Feriados!$A$2:$A$1037))","v":"2027-10-06"},{"$f":"IF(Y1031=\"\",\"\",((1+(+(+VLOOKUP(Y1031,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1031-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8492554281597702}]
[4.1230158730158726,1039,10.79680596066053,null,0.121892477649768,8.5361555579207757E-4,4.0603045264390857E-3,-1.8838338125393879E-2,null,null,null,4.1230158730158726,1039,5.0258505989321467,null,5.7828768197709102E-2,9.0134469844535305E-3,-8.2167457010942201E-3,-8.3669634917469399E-3,null,null,null,5.4947951659694017,null,{"$f":"IF(W1032=\"\",\"\",WORKDAY($B$3,M1032,Feriados!$A$2:$A$1037))","v":"2027-10-07"},{"$f":"IF(Y1032=\"\",\"\",((1+(+(+VLOOKUP(Y1032,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1032-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8478766948467857}]
[4.1269841269841274,1040,10.797818938755659,null,0.121892477649768,8.5279486905485643E-4,4.0564057088804412E-3,-1.8823488840146702E-2,null,null,null,4.1269841269841274,1040,5.0257955440062094,null,5.7828768197709102E-2,9.00485227108711E-3,-8.2092882520457319E-3,-8.3663767766883751E-3,null,null,null,5.495814970838242,null,{"$f":"IF(W1033=\"\",\"\",WORKDAY($B$3,M1033,Feriados!$A$2:$A$1037))","v":"2027-10-08"},{"$f":"IF(Y1033=\"\",\"\",((1+(+(+VLOOKUP(Y1033,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1033-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8465006311957151}]
[4.1309523809523814,1041,10.798831204807627,null,0.121892477649768,8.5197575797612028E-4,4.0525143285212277E-3,-1.8808655688189072E-2,null,null,null,4.1309523809523814,1041,5.0257414802932212,null,5.7828768197709102E-2,8.9962736082033548E-3,-8.2018427123177213E-3,-8.3657842906625143E-3,null,null,null,5.4968331031470585,null,{"$f":"IF(W1034=\"\",\"\",WORKDAY($B$3,M1034,Feriados!$A$2:$A$1037))","v":"2027-10-11"},{"$f":"IF(Y1034=\"\",\"\",((1+(+(+VLOOKUP(Y1034,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1034-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8451272294602434}]
[4.1349206349206353,1042,10.799842756512538,null,0.121892477649768,8.5115821803115354E-4,4.0486303644786947E-3,-1.8793838667152479E-2,null,null,null,4.1349206349206353,1042,5.025688404005078,null,5.7828768197709102E-2,8.9877109525527566E-3,-8.1944090604098227E-3,-8.365186049801257E-3,null,null,null,5.4978495644759429,null,{"$f":"IF(W1035=\"\",\"\",WORKDAY($B$3,M1035,Feriados!$A$2:$A$1037))","v":"2027-10-13"},{"$f":"IF(Y1035=\"\",\"\",((1+(+(+VLOOKUP(Y1035,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1035-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8437564819239212}]
[4.1388888888888893,1043,10.800853591588693,null,0.121892477649768,8.503422447124657E-4,4.0447537959449886E-3,-1.8779037774538529E-2,null,null,null,4.1388888888888893,1043,5.0256363113701283,null,5.7828768197709102E-2,8.9791642610326915E-3,-8.1869872748395536E-3,-8.3645820702009568E-3,null,null,null,5.4988643564098494,null,{"$f":"IF(W1036=\"\",\"\",WORKDAY($B$3,M1036,Feriados!$A$2:$A$1037))","v":"2027-10-14"},{"$f":"IF(Y1036=\"\",\"\",((1+(+(+VLOOKUP(Y1036,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1036-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.842388380900208}]
[4.1428571428571432,1044,10.801863707776468,null,0.121892477649768,8.4952783352970878E-4,4.0408846021868271E-3,-1.8764253007719871E-2,null,null,null,4.1428571428571432,1044,5.0255851986330944,null,5.7828768197709102E-2,8.9706334906868405E-3,-8.1795773341425317E-3,-8.3639723679224693E-3,null,null,null,5.4998774805384842,null,{"$f":"IF(W1037=\"\",\"\",WORKDAY($B$3,M1037,Feriados!$A$2:$A$1037))","v":"2027-10-15"},{"$f":"IF(Y1037=\"\",\"\",((1+(+(+VLOOKUP(Y1037,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1037-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8410229187320954}]
[4.1468253968253972,1045,10.802873102838168,null,0.121892477649768,8.4871498000959722E-4,4.0370227625452044E-3,-1.8749484363941138E-2,null,null,null,4.1468253968253972,1045,5.0255350620549786,null,5.7828768197709102E-2,8.9621185987046031E-3,-8.172179216872676E-3,-8.3633569589912429E-3,null,null,null,5.5008889384563497,null,{"$f":"IF(W1038=\"\",\"\",WORKDAY($B$3,M1038,Feriados!$A$2:$A$1037))","v":"2027-10-18"},{"$f":"IF(Y1038=\"\",\"\",((1+(+(+VLOOKUP(Y1038,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1038-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8394042929070782}]
[{"$f":"B1039/252","v":4.1507936507936511},1046,{"$f":"SUM(E1039:H1039)*100","v":10.803881774557901},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1039))/($I$4*A1039))","v":8.4790367969582751E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1039))/($I$4*A1039))-EXP(-1*$I$4*A1039)))","v":4.0331682564350756E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1039))/($J$4*A1039))-EXP(-1*$J$4*A1039)))","v":-1.8734731840319888E-2},null,null,null,{"$f":"M1039/252","v":4.1507936507936511},1046,{"$f":"SUM(P1039:S1039)*100","v":5.0254858979129802},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1039))/($T$4*L1039))","v":8.9536195424205281E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1039))/($T$4*L1039))-EXP(-1*$T$4*L1039)))","v":-8.164792901602427E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1039))/($U$4*L1039))-EXP(-1*$U$4*L1039)))","v":-8.3627358593973931E-3},null,null,null,{"$f":"IF(N1039=\"\",\"\",(((1+C1039/100)/(1+N1039/100))-1)*100)","v":5.5018987317627444},null,{"$f":"IF(W1039=\"\",\"\",WORKDAY($B$3,M1039,Feriados!$A$2:$A$1037))","v":"2027-10-19"},{"$f":"IF(Y1039=\"\",\"\",((1+(+(+VLOOKUP(Y1039,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1039-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8377887871269722}]
[4.1547619047619051,{"$f":"+B1039+1","v":1047},10.80488972074145,null,0.121892477649768,8.4709392814899846E-4,4.029321063345059E-3,-1.8719995433847558E-2,null,null,null,4.1547619047619051,{"$f":"+M1039+1","v":1047},5.0254377025004127,null,5.7828768197709102E-2,8.9451362793137416E-3,-8.1574183669229638E-3,-8.3621090850957546E-3,null,null,null,5.5029068620615185,null,{"$f":"IF(W1040=\"\",\"\",WORKDAY($B$3,M1040,Feriados!$A$2:$A$1037))","v":"2027-10-20"},{"$f":"IF(Y1040=\"\",\"\",((1+(+(+VLOOKUP(Y1040,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1040-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8361763923794312}]
[4.1587301587301591,1048,10.805896939216133,null,0.121892477649768,8.4628572094653241E-4,4.0254811628371318E-3,-1.8705275141390341E-2,null,null,null,4.1587301587301591,1048,5.0253904721266096,null,5.7828768197709102E-2,8.9366687670073639E-3,-8.150055591444395E-3,-8.3614766520059784E-3,null,null,null,5.5039133309612964,null,{"$f":"IF(W1041=\"\",\"\",WORKDAY($B$3,M1041,Feriados!$A$2:$A$1037))","v":"2027-10-21"},{"$f":"IF(Y1041=\"\",\"\",((1+(+(+VLOOKUP(Y1041,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1041-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8345670996867698}]
[4.162698412698413,1049,10.806903427830678,null,0.121892477649768,8.4547905368259515E-4,4.0216485345463239E-3,-1.8690570959690154E-2,null,null,null,4.162698412698413,1049,5.0253442031168492,null,5.7828768197709102E-2,8.928216963267949E-3,-8.1427045537959802E-3,-8.3608385760125803E-3,null,null,null,5.5049181400752323,null,{"$f":"IF(W1042=\"\",\"\",WORKDAY($B$3,M1042,Feriados!$A$2:$A$1037))","v":"2027-10-22"},{"$f":"IF(Y1042=\"\",\"\",((1+(+(+VLOOKUP(Y1042,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1042-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8329609001058307}]
[4.166666666666667,1050,10.807909184455093,null,0.121892477649768,8.4467392196801896E-4,4.0178231581804247E-3,-1.8675882885365522E-2,null,null,null,4.166666666666667,1050,5.025298891812267,null,5.7828768197709102E-2,8.9197808260049211E-3,-8.1353652326263126E-3,-8.3601948729650436E-3,null,null,null,5.5059212910210764,null,{"$f":"IF(W1043=\"\",\"\",WORKDAY($B$3,M1043,Feriados!$A$2:$A$1037))","v":"2027-10-25"},{"$f":"IF(Y1043=\"\",\"\",((1+(+(+VLOOKUP(Y1043,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1043-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.831357784727718}]
[4.1706349206349209,1051,10.808914206980539,null,0.121892477649768,8.4387032143022329E-4,4.0140050135196751E-3,-1.8661210914912511E-2,null,null,null,4.1706349206349209,1051,5.025254534569771,null,5.7828768197709102E-2,8.9113603132699969E-3,-8.1280376066035394E-3,-8.3595455586778569E-3,null,null,null,5.5069227854211311,null,{"$f":"IF(W1044=\"\",\"\",WORKDAY($B$3,M1044,Feriados!$A$2:$A$1037))","v":"2027-10-26"},{"$f":"IF(Y1044=\"\",\"\",((1+(+(+VLOOKUP(Y1044,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1044-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8297577446778419}]
[4.1746031746031749,1052,10.8099184933192,null,0.121892477649768,8.4306824771313883E-4,4.0101940804164798E-3,-1.8646555044705623E-2,null,null,null,4.1746031746031749,1052,5.025211127761958,null,5.7828768197709102E-2,8.9029553832566423E-3,-8.1207216544155539E-3,-8.3588906489306079E-3,null,null,null,5.5079226249021396,null,{"$f":"IF(W1045=\"\",\"\",WORKDAY($B$3,M1045,Feriados!$A$2:$A$1037))","v":"2027-10-27"},{"$f":"IF(Y1045=\"\",\"\",((1+(+(+VLOOKUP(Y1045,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1045-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8281607711155186}]
[4.1785714285714288,1053,10.810922041404154,null,0.121892477649768,8.422676964771282E-4,4.0063903387950982E-3,-1.8631915270998681E-2,null,null,null,4.1785714285714288,1053,5.025168667777038,null,5.7828768197709102E-2,8.8945659942994987E-3,-8.1134173547701728E-3,-8.3582301594680494E-3,null,null,null,5.5089208110952859,null,{"$f":"IF(W1046=\"\",\"\",WORKDAY($B$3,M1046,Feriados!$A$2:$A$1037))","v":"2027-10-28"},{"$f":"IF(Y1046=\"\",\"\",((1+(+(+VLOOKUP(Y1046,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1046-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8265668552339704}]
[4.1825396825396828,1054,10.811924849189253,null,0.121892477649768,8.4146866339891138E-4,4.0025937686513609E-3,-1.8617291589925748E-2,null,null,null,4.1825396825396828,1054,5.025127151018741,null,5.7828768197709102E-2,8.8861921048738277E-3,-8.1061246863953565E-3,-8.3575641060001631E-3,null,null,null,5.5099173456362394,null,{"$f":"IF(W1047=\"\",\"\",WORKDAY($B$3,M1047,Feriados!$A$2:$A$1037))","v":"2027-10-29"},{"$f":"IF(Y1047=\"\",\"\",((1+(+(+VLOOKUP(Y1047,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1047-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8249759882601042}]
[4.1865079365079367,1055,10.812926914648985,null,0.121892477649768,8.4067114417148798E-4,3.9988043500523672E-3,-1.860268399750201E-2,null,null,null,4.1865079365079367,1055,5.0250865739062451,null,5.7828768197709102E-2,8.8778336735949679E-3,-8.0988436280393806E-3,-8.3568925042022471E-3,null,null,null,5.5109122301649771,null,{"$f":"IF(W1048=\"\",\"\",WORKDAY($B$3,M1048,Feriados!$A$2:$A$1037))","v":"2027-11-01"},{"$f":"IF(Y1048=\"\",\"\",((1+(+(+VLOOKUP(Y1048,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1048-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8233881614543552}]
[4.1904761904761907,1056,10.813928235778361,null,0.121892477649768,8.3987513450406209E-4,3.9950220631361942E-3,-1.858809248962465E-2,null,null,null,4.1904761904761907,1056,5.025046932874087,null,5.7828768197709102E-2,8.8694906592177679E-3,-8.0915741584710321E-3,-8.3562153697149706E-3,null,null,null,5.5119054663257394,null,{"$f":"IF(W1049=\"\",\"\",WORKDAY($B$3,M1049,Feriados!$A$2:$A$1037))","v":"2027-11-03"},{"$f":"IF(Y1049=\"\",\"\",((1+(+(+VLOOKUP(Y1049,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1049-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.82180336611051}]
[4.1944444444444446,1057,10.814928810592784,null,0.121892477649768,8.3908063012196684E-4,3.9912468881116072E-3,-1.8573517062073736E-2,null,null,null,4.1944444444444446,1057,5.0250082243720895,null,5.7828768197709102E-2,8.8611630206360519E-3,-8.0843162564797986E-3,-8.3555327181444577E-3,null,null,null,5.5128970557672297,null,{"$f":"IF(W1050=\"\",\"\",WORKDAY($B$3,M1050,Feriados!$A$2:$A$1037))","v":"2027-11-04"},{"$f":"IF(Y1050=\"\",\"\",((1+(+(+VLOOKUP(Y1050,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1050-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.820221593555595}]
[4.1984126984126986,1058,10.815928637127925,null,0.121892477649768,8.3828762676658878E-4,3.9874788052577667E-3,-1.8558957710513101E-2,null,null,null,4.1984126984126986,1058,5.0249704448652777,null,5.7828768197709102E-2,8.8528507168820596E-3,-8.0770699008760397E-3,-8.3548445650623426E-3,null,null,null,5.5138870001422369,null,{"$f":"IF(W1051=\"\",\"\",WORKDAY($B$3,M1051,Feriados!$A$2:$A$1037))","v":"2027-11-05"},{"$f":"IF(Y1051=\"\",\"\",((1+(+(+VLOOKUP(Y1051,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1051-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8186428351496549}]
[4.2023809523809526,1059,10.816927713439604,null,0.121892477649768,8.3749612019529368E-4,3.9837177949239395E-3,-1.8544414430491197E-2,null,null,null,4.2023809523809526,1059,5.0249335908337951,null,5.7828768197709102E-2,8.844553707125908E-3,-8.069835070491185E-3,-8.3541509260058652E-3,null,null,null,5.5148753011078355,null,{"$f":"IF(W1052=\"\",\"\",WORKDAY($B$3,M1052,Feriados!$A$2:$A$1037))","v":"2027-11-08"},{"$f":"IF(Y1052=\"\",\"\",((1+(+(+VLOOKUP(Y1052,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1052-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8170670822856856}]
[4.2063492063492065,1060,10.817926037603659,null,0.121892477649768,8.3670610618135266E-4,3.9799638375292105E-3,-1.8529887217441969E-2,null,null,null,4.2063492063492065,1060,5.0248976587728329,null,5.7828768197709102E-2,8.8362719506750505E-3,-8.0626117441779041E-3,-8.3534518164779161E-3,null,null,null,5.5158619603252967,null,{"$f":"IF(W1053=\"\",\"\",WORKDAY($B$3,M1053,Feriados!$A$2:$A$1037))","v":"2027-11-09"},{"$f":"IF(Y1053=\"\",\"\",((1+(+(+VLOOKUP(Y1053,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1053-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8154943263893237}]
[4.2103174603174605,1061,10.818923607715835,null,0.121892477649768,8.359175805138677E-4,3.9762169135621975E-3,-1.8515376066685716E-2,null,null,null,4.2103174603174605,1061,5.0248626451925436,null,5.7828768197709102E-2,8.8280054069737324E-3,-8.0553999008102801E-3,-8.3527472519471183E-3,null,null,null,5.5168469794599773,null,{"$f":"IF(W1054=\"\",\"\",WORKDAY($B$3,M1054,Feriados!$A$2:$A$1037))","v":"2027-11-10"},{"$f":"IF(Y1054=\"\",\"\",((1+(+(+VLOOKUP(Y1054,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1054-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.813924558918913}]
[4.2142857142857144,1062,10.819920421891652,null,0.121892477649768,8.351305389976987E-4,3.9724770035807627E-3,-1.8500880973429945E-2,null,null,null,4.2142857142857144,1062,5.0248285466179663,null,5.7828768197709102E-2,8.8197540356024593E-3,-8.0481995192840019E-3,-8.3520372478478998E-3,null,null,null,5.5178303601813417,null,{"$f":"IF(W1055=\"\",\"\",WORKDAY($B$3,M1055,Feriados!$A$2:$A$1037))","v":"2027-11-11"},{"$f":"IF(Y1055=\"\",\"\",((1+(+(+VLOOKUP(Y1055,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1055-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8123577713651269}]
[4.2182539682539684,1063,10.820916478266293,null,0.121892477649768,8.3434497745339025E-4,3.9687440882117302E-3,-1.8486401932770215E-2,null,null,null,4.2182539682539684,1063,5.0247953595889472,null,5.7828768197709102E-2,8.8115177962774516E-3,-8.041010578516512E-3,-8.3513218195805632E-3,null,null,null,5.5188121041629179,null,{"$f":"IF(W1056=\"\",\"\",WORKDAY($B$3,M1056,Feriados!$A$2:$A$1037))","v":"2027-11-12"},{"$f":"IF(Y1056=\"\",\"\",((1+(+(+VLOOKUP(Y1056,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1056-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8107939552509684}]
[4.2222222222222223,1064,10.821911774994472,null,0.121892477649768,8.3356089171709926E-4,3.9650181481506019E-3,-1.8471938939690982E-2,null,null,null,4.2222222222222223,1064,5.024763080660068,null,5.7828768197709102E-2,8.8032966488501251E-3,-8.0338330574472039E-3,-8.3506009825113463E-3,null,null,null,5.5197922130822974,null,{"$f":"IF(W1057=\"\",\"\",WORKDAY($B$3,M1057,Feriados!$A$2:$A$1037))","v":"2027-11-16"},{"$f":"IF(Y1057=\"\",\"\",((1+(+(+VLOOKUP(Y1057,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1057-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8092331021315262}]
[4.2261904761904763,1065,10.822906310250337,null,0.121892477649768,8.3277827764052261E-4,3.9612991641612763E-3,-1.845749198906645E-2,null,null,null,4.2261904761904763,1065,5.0247317064005577,null,5.7828768197709102E-2,8.7950905533065518E-3,-8.0266669350375717E-3,-8.3498747519725018E-3,null,null,null,5.5207706886209573,null,{"$f":"IF(W1058=\"\",\"\",WORKDAY($B$3,M1058,Feriados!$A$2:$A$1037))","v":"2027-11-17"},{"$f":"IF(Y1058=\"\",\"\",((1+(+(+VLOOKUP(Y1058,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1058-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8082762657507763}]
[4.2301587301587302,1066,10.82390008222732,null,0.121892477649768,8.3199713109082527E-4,3.9575871170757669E-3,-1.8443061075661397E-2,null,null,null,4.2301587301587302,1066,5.0247012333942278,null,5.7828768197709102E-2,8.7868994697669327E-3,-8.0195121902713884E-3,-8.3491431432623706E-3,null,null,null,5.5217475324644383,null,{"$f":"IF(W1059=\"\",\"\",WORKDAY($B$3,M1059,Feriados!$A$2:$A$1037))","v":"2027-11-18"},{"$f":"IF(Y1059=\"\",\"\",((1+(+(+VLOOKUP(Y1059,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1059-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8073212333548545}]
[4.2341269841269842,1067,10.824893089138049,null,0.121892477649768,8.312174479505692E-4,3.9538819877939224E-3,-1.8428646194132002E-2,null,null,null,4.2341269841269842,1067,5.024671658239388,null,5.7828768197709102E-2,8.7787233584850737E-3,-8.012368802154864E-3,-8.3484061716454384E-3,null,null,null,5.5227227463020778,null,{"$f":"IF(W1060=\"\",\"\",WORKDAY($B$3,M1060,Feriados!$A$2:$A$1037))","v":"2027-11-19"},{"$f":"IF(Y1060=\"\",\"\",((1+(+(+VLOOKUP(Y1060,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1060-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063679998468158}]
[4.2380952380952381,1068,10.825885329214211,null,0.121892477649768,8.3043922411764196E-4,3.9501837572831497E-3,-1.841424733902668E-2,null,null,null,4.2380952380952381,1068,5.0246429775487744,null,5.7828768197709102E-2,8.7705621798478614E-3,-8.0052367497168101E-3,-8.347663852352416E-3,null,null,null,5.5236963318271659,null,{"$f":"IF(W1061=\"\",\"\",WORKDAY($B$3,M1061,Feriados!$A$2:$A$1037))","v":"2027-11-22"},{"$f":"IF(Y1061=\"\",\"\",((1+(+(+VLOOKUP(Y1061,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1061-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8054165601489665}]
[4.2420634920634921,1069,10.826876800706442,null,0.121892477649768,8.2966245550518598E-4,3.9464924065781325E-3,-1.8399864504786891E-2,null,null,null,4.2420634920634921,1069,5.0246151879494754,null,5.7828768197709102E-2,8.7624158943747452E-3,-7.998116012008805E-3,-8.3469162005802948E-3,null,null,null,5.5246682907367672,null,{"$f":"IF(W1062=\"\",\"\",WORKDAY($B$3,M1062,Feriados!$A$2:$A$1037))","v":"2027-11-23"},{"$f":"IF(Y1062=\"\",\"\",((1+(+(+VLOOKUP(Y1062,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1062-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8044669092026639}]
[4.246031746031746,1070,10.827867501884212,null,0.121892477649768,8.288871380415291E-4,3.9428079167805616E-3,-1.8385497685747973E-2,null,null,null,4.246031746031746,1070,5.0245882860828512,null,5.7828768197709102E-2,8.7542844627172059E-3,-7.9910065681053442E-3,-8.3461632314924435E-3,null,null,null,5.5256386247318101,null,{"$f":"IF(W1063=\"\",\"\",WORKDAY($B$3,M1063,Feriados!$A$2:$A$1037))","v":"2027-11-24"},{"$f":"IF(Y1063=\"\",\"\",((1+(+(+VLOOKUP(Y1063,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1063-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.803519041968273}]
[4.25,1071,10.828857431035702,null,0.121892477649768,8.2811326767011373E-4,3.9391302690588549E-3,-1.8371146876139933E-2,null,null,null,4.25,1071,5.0245622686044715,null,5.7828768197709102E-2,8.7461678456582596E-3,-7.9839083971040056E-3,-8.3454049602186432E-3,null,null,null,5.5266073355169087,null,{"$f":"IF(W1064=\"\",\"\",WORKDAY($B$3,M1064,Feriados!$A$2:$A$1037))","v":"2027-11-25"},{"$f":"IF(Y1064=\"\",\"\",((1+(+(+VLOOKUP(Y1064,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1064-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8025729534250985}]
[4.253968253968254,1072,10.829846586467703,null,0.121892477649768,8.2734084034942793E-4,3.935459444647885E-3,-1.8356812070088276E-2,null,null,null,4.253968253968254,1072,5.0245371321840242,null,5.7828768197709102E-2,8.7380660041119183E-3,-7.9768214781255949E-3,-8.3446414018551792E-3,null,null,null,5.5275744248004743,null,{"$f":"IF(W1065=\"\",\"\",WORKDAY($B$3,M1065,Feriados!$A$2:$A$1037))","v":"2027-11-26"},{"$f":"IF(Y1065=\"\",\"\",((1+(+(+VLOOKUP(Y1065,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1065-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8016286385712306}]
[4.2579365079365079,1073,10.830834966505487,null,0.121892477649768,8.2656985205293622E-4,3.9317954248487084E-3,-1.8342493261614776E-2,null,null,null,4.2579365079365079,1073,5.0245128735052607,null,5.7828768197709102E-2,8.7299788991227045E-3,-7.9697457903143091E-3,-8.3438725714649019E-3,null,null,null,5.528539894294493,null,{"$f":"IF(W1066=\"\",\"\",WORKDAY($B$3,M1066,Feriados!$A$2:$A$1037))","v":"2027-11-29"},{"$f":"IF(Y1066=\"\",\"\",((1+(+(+VLOOKUP(Y1066,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1066-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.800686092423522}]
[4.2619047619047619,1074,10.831822569492699,null,0.121892477649768,8.2580029876901085E-4,3.9281381910282924E-3,-1.8328190444638317E-2,null,null,null,4.2619047619047619,1074,5.0244894892659042,null,5.7828768197709102E-2,8.7219064918651178E-3,-7.9626813128378816E-3,-8.3430984840773027E-3,null,null,null,5.52950374571477,null,{"$f":"IF(W1067=\"\",\"\",WORKDAY($B$3,M1067,Feriados!$A$2:$A$1037))","v":"2027-11-30"},{"$f":"IF(Y1067=\"\",\"\",((1+(+(+VLOOKUP(Y1067,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1067-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.799745310017455}]
[4.2658730158730158,1075,10.832809393791248,null,0.121892477649768,8.2503217650086325E-4,3.9244877246192439E-3,-1.8313903612975645E-2,null,null,null,4.2658730158730158,1075,5.0244669761775951,null,5.7828768197709102E-2,8.7138487436431399E-3,-7.9556280248877266E-3,-8.3423191546885666E-3,null,null,null,5.5304659807805967,null,{"$f":"IF(W1068=\"\",\"\",WORKDAY($B$3,M1068,Feriados!$A$2:$A$1037))","v":"2027-12-01"},{"$f":"IF(Y1068=\"\",\"\",((1+(+(+VLOOKUP(Y1068,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1068-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7988062864071193}]
[4.2698412698412698,1076,10.833795437781184,null,0.121892477649768,8.2426548126647581E-4,3.9208440071195425E-3,-1.8299632760342171E-2,null,null,null,4.2698412698412698,1076,5.0244453309658068,null,5.7828768197709102E-2,8.7058056158897286E-3,-7.948585905679097E-3,-8.3415345982616584E-3,null,null,null,5.5314266012148394,null,{"$f":"IF(W1069=\"\",\"\",WORKDAY($B$3,M1069,Feriados!$A$2:$A$1037))","v":"2027-12-02"},{"$f":"IF(Y1069=\"\",\"\",((1+(+(+VLOOKUP(Y1069,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1069-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.797869016665012}]
[4.2738095238095237,1077,10.834780699860604,null,0.121892477649768,8.2350020909853505E-4,3.9172070200922705E-3,-1.8285377880352768E-2,null,null,null,4.2738095238095237,1077,5.0244245503697815,null,5.7828768197709102E-2,8.6977770701663105E-3,-7.9415549344512178E-3,-8.340744829726375E-3,null,null,null,5.5323856087439838,null,{"$f":"IF(W1070=\"\",\"\",WORKDAY($B$3,M1070,Feriados!$A$2:$A$1037))","v":"2027-12-03"},{"$f":"IF(Y1070=\"\",\"\",((1+(+(+VLOOKUP(Y1070,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1070-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7969334958820822}]
[4.2777777777777777,1078,10.83576517844552,null,0.121892477649768,8.2273635604436372E-4,3.9135767451653489E-3,-1.8271138966522528E-2,null,null,null,4.2777777777777777,1078,5.02440463114245,null,5.7828768197709102E-2,8.6897630681622724E-3,-7.9345350904674369E-3,-8.3399498639794324E-3,null,null,null,5.5333430050979349,null,{"$f":"IF(W1071=\"\",\"\",WORKDAY($B$3,M1071,Feriados!$A$2:$A$1037))","v":"2027-12-06"},{"$f":"IF(Y1071=\"\",\"\",((1+(+(+VLOOKUP(Y1071,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1071-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7959997191675532}]
[4.2817460317460316,1079,10.836748871969757,null,0.121892477649768,8.2197391816585458E-4,3.9099531640312693E-3,-1.825691601226755E-2,null,null,null,4.2817460317460316,1079,5.024385570050371,null,5.7828768197709102E-2,8.6817635716944872E-3,-7.9275263530153676E-3,-8.3391497158845172E-3,null,null,null,5.5342987920101505,null,{"$f":"IF(W1072=\"\",\"\",WORKDAY($B$3,M1072,Feriados!$A$2:$A$1037))","v":"2027-12-07"},{"$f":"IF(Y1072=\"\",\"\",((1+(+(+VLOOKUP(Y1072,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1072-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.795067681648856}]
[4.2857142857142856,1080,10.837731778884853,null,0.121892477649768,8.212128915394024E-4,3.9063362584468323E-3,-1.8242709010905706E-2,null,null,null,4.2857142857142856,1080,5.0243673638736519,null,5.7828768197709102E-2,8.6737785427067858E-3,-7.9205287014070189E-3,-8.3383444002723545E-3,null,null,null,5.5352529712174858,null,{"$f":"IF(W1073=\"\",\"\",WORKDAY($B$3,M1073,Feriados!$A$2:$A$1037))","v":"2027-12-08"},{"$f":"IF(Y1073=\"\",\"\",((1+(+(+VLOOKUP(Y1073,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1073-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7941373784715626}]
[4.2896825396825395,1081,10.838713897659931,null,0.121892477649768,8.2045327225583958E-4,3.9027260102328779E-3,-1.8228517955657404E-2,null,null,null,4.2896825396825395,1081,5.0243500094058851,null,5.7828768197709102E-2,8.6658079432694862E-3,-7.9135421149789439E-3,-8.3375339319407896E-3,null,null,null,5.5362055444602376,null,{"$f":"IF(W1074=\"\",\"\",WORKDAY($B$3,M1074,Feriados!$A$2:$A$1037))","v":"2027-12-09"},{"$f":"IF(Y1074=\"\",\"\",((1+(+(+VLOOKUP(Y1074,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1074-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7932088047993195}]
[4.2936507936507935,1082,10.839695226781602,null,0.121892477649768,8.196950564203692E-4,3.899122401274031E-3,-1.8214342839646364E-2,null,null,null,4.2936507936507935,1082,5.024333503454077,null,5.7828768197709102E-2,8.6578517355788871E-3,-7.9065665730923655E-3,-8.336718325654845E-3,null,null,null,5.5371565134819667,null,{"$f":"IF(W1075=\"\",\"\",WORKDAY($B$3,M1075,Feriados!$A$2:$A$1037))","v":"2027-12-10"},{"$f":"IF(Y1075=\"\",\"\",((1+(+(+VLOOKUP(Y1075,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1075-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7922819558137144}]
[4.2976190476190474,1083,10.840675764753858,null,0.121892477649768,8.1893824015249995E-4,3.8955254135184369E-3,-1.8200183655900353E-2,null,null,null,4.2976190476190474,1083,5.0243178428385775,null,5.7828768197709102E-2,8.6499098819567879E-3,-7.8996020551333236E-3,-8.3358975961467865E-3,null,null,null,5.5381058800296312,null,{"$f":"IF(W1076=\"\",\"\",WORKDAY($B$3,M1076,Feriados!$A$2:$A$1037))","v":"2027-12-13"},{"$f":"IF(Y1076=\"\",\"\",((1+(+(+VLOOKUP(Y1076,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1076-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7913568267142095}]
[4.3015873015873014,1084,10.841655510097951,null,0.121892477649768,8.1818281958598088E-4,3.8919350289774984E-3,-1.8186040397351957E-2,null,null,null,4.3015873015873014,1084,5.02430302439301,null,5.7828768197709102E-2,8.6419823448499918E-3,-7.8926485405127894E-3,-8.3350717581161995E-3,null,null,null,5.5390536458535644,null,{"$f":"IF(W1077=\"\",\"\",WORKDAY($B$3,M1077,Feriados!$A$2:$A$1037))","v":"2027-12-14"},{"$f":"IF(Y1077=\"\",\"\",((1+(+(+VLOOKUP(Y1077,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1077-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.790433412718075}]
[4.3055555555555554,1085,10.842634461352306,null,0.121892477649768,8.1742879086873653E-4,3.8883512297256226E-3,-1.8171913056839312E-2,null,null,null,4.3055555555555554,1085,5.024289044964207,null,5.7828768197709102E-2,8.634069086829824E-3,-7.8857060086668165E-3,-8.3342408262300459E-3,null,null,null,5.5399998127071859,null,{"$f":"IF(W1078=\"\",\"\",WORKDAY($B$3,M1078,Feriados!$A$2:$A$1037))","v":"2027-12-15"},{"$f":"IF(Y1078=\"\",\"\",((1+(+(+VLOOKUP(Y1078,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1078-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895117090603447}]
[4.3095238095238093,1086,10.843612617072392,null,0.121892477649768,8.1667615016280321E-4,3.8847739978999595E-3,-1.815780162710685E-2,null,null,null,4.3095238095238093,1086,5.0242759014121372,null,5.7828768197709102E-2,8.6261700705916426E-3,-7.8787744390566468E-3,-8.3334048151227375E-3,null,null,null,5.5409443823473126,null,{"$f":"IF(W1079=\"\",\"\",WORKDAY($B$3,M1079,Feriados!$A$2:$A$1037))","v":"2027-12-16"},{"$f":"IF(Y1079=\"\",\"\",((1+(+(+VLOOKUP(Y1079,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1079-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.789511159819936}]
[4.3134920634920633,1087,10.844589975830635,null,0.121892477649768,8.1592489364426361E-4,3.881203315700145E-3,-1.8143706100806067E-2,null,null,null,4.3134920634920633,1087,5.0242635906098396,null,5.7828768197709102E-2,8.6182852589543647E-3,-7.8718538111688593E-3,-8.3325637393962017E-3,null,null,null,5.54188735653387,null,{"$f":"IF(W1080=\"\",\"\",WORKDAY($B$3,M1080,Feriados!$A$2:$A$1037))","v":"2027-12-17"},{"$f":"IF(Y1080=\"\",\"\",((1+(+(+VLOOKUP(Y1080,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1080-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895106115901189}]
[4.3174603174603172,1088,10.845566536216303,null,0.121892477649768,8.1517501750318468E-4,3.87763916538805E-3,-1.8129626470496211E-2,null,null,null,4.3174603174603172,1088,5.0242521094433643,null,5.7828768197709102E-2,8.6104146148599861E-3,-7.8649441045154835E-3,-8.3317176136199472E-3,null,null,null,5.5428287370298923,null,{"$f":"IF(W1081=\"\",\"\",WORKDAY($B$3,M1081,Feriados!$A$2:$A$1037))","v":"2027-12-20"},{"$f":"IF(Y1081=\"\",\"\",((1+(+(+VLOOKUP(Y1081,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1081-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895100643680735}]
[4.3214285714285712,1089,10.846542296835402,null,0.121892477649768,8.1442651794355299E-4,3.8740815292875193E-3,-1.8115562728645052E-2,null,null,null,4.3214285714285712,1089,5.024241454811694,null,5.7828768197709102E-2,8.6025581013730902E-3,-7.858045298634115E-3,-8.3308664523311336E-3,null,null,null,5.5437685256016334,null,{"$f":"IF(W1082=\"\",\"\",WORKDAY($B$3,M1082,Feriados!$A$2:$A$1037))","v":"2027-12-21"},{"$f":"IF(Y1082=\"\",\"\",((1+(+(+VLOOKUP(Y1082,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1082-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895095181510241}]
[4.3253968253968251,1090,10.847517256310574,null,0.121892477649768,8.1367939118321233E-4,3.8705303897841234E-3,-1.8101514867629585E-2,null,null,null,4.3253968253968251,1090,5.0242316236266804,null,5.7828768197709102E-2,8.5947156816803903E-3,-7.8511573730880597E-3,-8.3300102700346341E-3,null,null,null,5.5447067240183889,null,{"$f":"IF(W1083=\"\",\"\",WORKDAY($B$3,M1083,Feriados!$A$2:$A$1037))","v":"2027-12-22"},{"$f":"IF(Y1083=\"\",\"\",((1+(+(+VLOOKUP(Y1083,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1083-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895089729362175}]
[4.3293650793650791,1091,10.848491413280994,null,0.121892477649768,8.1293363345380065E-4,3.8669857293249055E-3,-1.8087482879736775E-2,null,null,null,4.3293650793650791,1091,5.0242226128129808,null,5.7828768197709102E-2,8.5868873190902435E-3,-7.8442803074664329E-3,-8.3291490812031008E-3,null,null,null,5.5456433340525857,null,{"$f":"IF(W1084=\"\",\"\",WORKDAY($B$3,M1084,Feriados!$A$2:$A$1037))","v":"2027-12-23"},{"$f":"IF(Y1084=\"\",\"\",((1+(+(+VLOOKUP(Y1084,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1084-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895084287209002}]
[4.333333333333333,1092,10.849464766402258,null,0.121892477649768,8.121892410006881E-4,3.8634475304181268E-3,-1.8073466757164237E-2,null,null,null,4.333333333333333,1092,5.0242144193079961,null,5.7828768197709102E-2,8.5790729770321861E-3,-7.8374140813842891E-3,-8.3282829002770328E-3,null,null,null,5.5465783574795369,null,{"$f":"IF(W1085=\"\",\"\",WORKDAY($B$3,M1085,Feriados!$A$2:$A$1037))","v":"2027-12-24"},{"$f":"IF(Y1085=\"\",\"\",((1+(+(+VLOOKUP(Y1085,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1085-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895078855022968}]
[4.337301587301587,1093,10.850437314346294,null,0.121892477649768,8.1144621008291467E-4,3.859915775633022E-3,-1.8059466492021004E-2,null,null,null,4.337301587301587,1093,5.024207040061798,null,5.7828768197709102E-2,8.5712726190564584E-3,-7.8305586744827366E-3,-8.3274117416648526E-3,null,null,null,5.5475117960777087,null,{"$f":"IF(W1086=\"\",\"\",WORKDAY($B$3,M1086,Feriados!$A$2:$A$1037))","v":"2027-12-27"},{"$f":"IF(Y1086=\"\",\"\",((1+(+(+VLOOKUP(Y1086,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1086-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895073432777204}]
[4.3412698412698409,1094,10.851409055801248,null,0.121892477649768,8.1070453697312849E-4,3.8563904475995463E-3,-1.8045482076328181E-2,null,null,null,4.3412698412698409,1094,5.0242004720370641,null,5.7828768197709102E-2,8.5634862088335428E-3,-7.8237140664290453E-3,-8.3265356197429509E-3,null,null,null,5.5484436516283431,null,{"$f":"IF(W1087=\"\",\"\",WORKDAY($B$3,M1087,Feriados!$A$2:$A$1037))","v":"2027-12-28"},{"$f":"IF(Y1087=\"\",\"\",((1+(+(+VLOOKUP(Y1087,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1087-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895068020443956}]
[4.3452380952380949,1095,10.852379989471396,null,0.121892477649768,8.0996421795752457E-4,3.8528715290081276E-3,-1.8031513502019692E-2,null,null,null,4.3452380952380949,1095,5.0241947122090265,null,5.7828768197709102E-2,8.5557137101536923E-3,-7.8168802369167709E-3,-8.3256545488557647E-3,null,null,null,5.5493739259157904,null,{"$f":"IF(W1088=\"\",\"\",WORKDAY($B$3,M1088,Feriados!$A$2:$A$1037))","v":"2027-12-29"},{"$f":"IF(Y1088=\"\",\"\",((1+(+(+VLOOKUP(Y1088,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1088-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895062617996134}]
[4.3492063492063489,1096,10.853350114077026,null,0.121892477649768,8.092252493357839E-4,3.8493590026094232E-3,-1.801756076094296E-2,null,null,null,4.3492063492063489,1096,5.0241897575653862,null,5.7828768197709102E-2,8.5479550869264741E-3,-7.8100571656658608E-3,-8.3247685433158556E-3,null,null,null,5.5503026207271766,null,{"$f":"IF(W1089=\"\",\"\",WORKDAY($B$3,M1089,Feriados!$A$2:$A$1037))","v":"2027-12-30"},{"$f":"IF(Y1089=\"\",\"\",((1+(+(+VLOOKUP(Y1089,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1089-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895057225407092}]
[4.3531746031746028,1097,10.85431942835435,null,0.121892477649768,8.0848762742101259E-4,3.8458528512140704E-3,-1.8003623844859613E-2,null,null,null,4.3531746031746028,1097,5.0241856051062701,null,5.7828768197709102E-2,8.5402103031802998E-3,-7.8032448324227618E-3,-8.3238776174039478E-3,null,null,null,5.5512297378525144,null,{"$f":"IF(W1090=\"\",\"\",WORKDAY($B$3,M1090,Feriados!$A$2:$A$1037))","v":"2027-12-31"},{"$f":"IF(Y1090=\"\",\"\",((1+(+(+VLOOKUP(Y1090,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1090-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895051842649519}]
[4.3571428571428568,1098,10.855287931055395,null,0.121892477649768,8.0775134853968116E-4,3.8423530576924443E-3,-1.7989702745446184E-2,null,null,null,4.3571428571428568,1098,5.0241822518441532,null,5.7828768197709102E-2,8.5324793230619738E-3,-7.7964432169605399E-3,-8.3229817853690095E-3,null,null,null,5.5521552790846362,null,{"$f":"IF(W1091=\"\",\"\",WORKDAY($B$3,M1091,Feriados!$A$2:$A$1037))","v":"2028-01-03"},{"$f":"IF(Y1091=\"\",\"\",((1+(+(+VLOOKUP(Y1091,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1091-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895046469696547}]
[4.3611111111111107,1099,10.856255620947922,null,0.121892477649768,8.0701640903156505E-4,3.83885960497441E-3,-1.7975797454294763E-2,null,null,null,4.3611111111111107,1099,5.024179694803804,null,5.7828768197709102E-2,8.5247621108362325E-3,-7.7896522990789727E-3,-8.3220810614283262E-3,null,null,null,5.5530792462192169,null,{"$f":"IF(W1092=\"\",\"\",WORKDAY($B$3,M1092,Feriados!$A$2:$A$1037))","v":"2028-01-04"},{"$f":"IF(Y1092=\"\",\"\",((1+(+(+VLOOKUP(Y1092,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1092-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895041106521532}]
[4.3650793650793647,1100,10.857222496815302,null,0.121892477649768,8.0628280524968439E-4,3.8353724760490874E-3,-1.7961907962913751E-2,null,null,null,4.3650793650793647,1100,5.0241779310222165,null,5.7828768197709102E-2,8.5170586308852859E-3,-7.7828720586046634E-3,-8.3211754597675471E-3,null,null,null,5.5540016410546178,null,{"$f":"IF(W1093=\"\",\"\",WORKDAY($B$3,M1093,Feriados!$A$2:$A$1037))","v":"2028-01-05"},{"$f":"IF(Y1093=\"\",\"\",((1+(+(+VLOOKUP(Y1093,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1093-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895035753097828}]
[4.3690476190476186,1101,10.858188557456437,null,0.121892477649768,8.0555053356024507E-4,3.8318916539646043E-3,-1.7948034262728466E-2,null,null,null,4.3690476190476186,1101,5.0241769575485566,null,5.7828768197709102E-2,8.5093688477083703E-3,-7.7761024753911457E-3,-8.3202649945407596E-3,null,null,null,5.554922465391976,null,{"$f":"IF(W1094=\"\",\"\",WORKDAY($B$3,M1094,Feriados!$A$2:$A$1037))","v":"2028-01-06"},{"$f":"IF(Y1094=\"\",\"\",((1+(+(+VLOOKUP(Y1094,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1094-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895030409398789}]
[4.3730158730158726,1102,10.859153801685656,null,0.121892477649768,8.0481959034257899E-4,3.8284171218278549E-3,-1.7934176345081876E-2,null,null,null,4.3730158730158726,1102,5.0241767714440853,null,5.7828768197709102E-2,8.50169272592129E-3,-7.7693435293189773E-3,-8.3193496798705576E-3,null,null,null,5.5558417210351152,null,{"$f":"IF(W1095=\"\",\"\",WORKDAY($B$3,M1095,Feriados!$A$2:$A$1037))","v":"2028-01-07"},{"$f":"IF(Y1095=\"\",\"\",((1+(+(+VLOOKUP(Y1095,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1095-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895025075397992}]
[4.3769841269841274,1103,10.86011822833261,null,0.121892477649768,8.0408997198908516E-4,3.8249488628042628E-3,-1.7920334201235233E-2,null,null,null,4.3769841269841274,1103,5.0241773697821106,null,5.7828768197709102E-2,8.4940302302559719E-3,-7.7625952002958517E-3,-8.3184295298481051E-3,null,null,null,5.5567594097905681,null,{"$f":"IF(W1096=\"\",\"\",WORKDAY($B$3,M1096,Feriados!$A$2:$A$1037))","v":"2028-01-10"},{"$f":"IF(Y1096=\"\",\"\",((1+(+(+VLOOKUP(Y1096,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1096-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895019751069015}]
[4.3809523809523814,1104,10.861081836242192,null,0.121892477649768,8.0336167490517314E-4,3.821486860117549E-3,-1.7906507822368797E-2,null,null,null,4.3809523809523814,1104,5.0241787496479233,null,5.7828768197709102E-2,8.4863813255600159E-3,-7.7558574682566918E-3,-8.3175045585331918E-3,null,null,null,5.5576755334673988,null,{"$f":"IF(W1097=\"\",\"\",WORKDAY($B$3,M1097,Feriados!$A$2:$A$1037))","v":"2028-01-11"},{"$f":"IF(Y1097=\"\",\"\",((1+(+(+VLOOKUP(Y1097,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1097-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895014436385432}]
[4.3849206349206353,1105,10.862044624274425,null,0.121892477649768,8.0263469550920143E-4,3.8180310970494786E-3,-1.7892697199582423E-2,null,null,null,4.3849206349206353,1105,5.0241809081387299,null,5.7828768197709102E-2,8.4787459767962543E-3,-7.7491303131637474E-3,-8.3165747799543079E-3,null,null,null,5.5585900938774246,null,{"$f":"IF(W1098=\"\",\"\",WORKDAY($B$3,M1098,Feriados!$A$2:$A$1037))","v":"2028-01-12"},{"$f":"IF(Y1098=\"\",\"\",((1+(+(+VLOOKUP(Y1098,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1098-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895009131321489}]
[4.3888888888888893,1106,10.863006591304377,null,0.121892477649768,8.0190903023242297E-4,3.8145815569396412E-3,-1.7878902323896287E-2,null,null,null,4.3888888888888893,1106,5.0241838423636009,null,5.7828768197709102E-2,8.4711241490423011E-3,-7.7424137150066928E-3,-8.3156402081087013E-3,null,null,null,5.559503092834861,null,{"$f":"IF(W1099=\"\",\"\",WORKDAY($B$3,M1099,Feriados!$A$2:$A$1037))","v":"2028-01-13"},{"$f":"IF(Y1099=\"\",\"\",((1+(+(+VLOOKUP(Y1099,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1099-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895003835850538}]
[4.3928571428571432,1107,10.86396773622206,null,0.121892477649768,8.0118467551892512E-4,3.8111382231852042E-3,-1.7865123186251525E-2,null,null,null,4.3928571428571432,1107,5.0241875494434041,null,5.7828768197709102E-2,8.4635158074901073E-3,-7.7357076538027226E-3,-8.3147008569624502E-3,null,null,null,5.5604145321566101,null,{"$f":"IF(W1100=\"\",\"\",WORKDAY($B$3,M1100,Feriados!$A$2:$A$1037))","v":"2028-01-14"},{"$f":"IF(Y1100=\"\",\"\",((1+(+(+VLOOKUP(Y1100,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1100-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7894998549947045}]
[4.3968253968253972,1108,10.864928057932339,null,0.121892477649768,8.0046162782557379E-4,3.8077010792406849E-3,-1.7851359777510869E-2,null,null,null,4.3968253968253972,1108,5.0241920265107476,null,5.7828768197709102E-2,8.4559209174455332E-3,-7.7290121095966386E-3,-8.3137567404505206E-3,null,null,null,5.5613244136619944,null,{"$f":"IF(W1101=\"\",\"\",WORKDAY($B$3,M1101,Feriados!$A$2:$A$1037))","v":"2028-01-17"},{"$f":"IF(Y1101=\"\",\"\",((1+(+(+VLOOKUP(Y1101,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1101-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7894993273584809}]
[4.4007936507936511,1109,10.865887555354837,null,0.121892477649768,7.9973988362195614E-4,3.8042701086177149E-3,-1.7837612088459319E-2,null,null,null,4.4007936507936511,1109,5.0241972707099221,null,5.7828768197709102E-2,8.4483394443279018E-3,-7.722327062460955E-3,-8.3128078724768358E-3,null,null,null,5.5622327391728676,null,{"$f":"IF(W1102=\"\",\"\",WORKDAY($B$3,M1102,Feriados!$A$2:$A$1037))","v":"2028-01-18"},{"$f":"IF(Y1102=\"\",\"\",((1+(+(+VLOOKUP(Y1102,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1102-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7893824815390387}]
[{"$f":"B1103/252","v":4.4047619047619051},1110,{"$f":"SUM(E1103:H1103)*100","v":10.866846227423835},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1103))/($I$4*A1103))","v":7.9901943939032381E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1103))/($I$4*A1103))-EXP(-1*$I$4*A1103)))","v":3.8008452948848095E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1103))/($J$4*A1103))-EXP(-1*$J$4*A1103)))","v":-1.7823880109804787E-2},null,null,null,{"$f":"M1103/252","v":4.4047619047619051},1110,{"$f":"SUM(P1103:S1103)*100","v":5.0242032791968354},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1103))/($T$4*L1103))","v":8.4407713536695586E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1103))/($T$4*L1103))-EXP(-1*$T$4*L1103)))","v":-7.7156524924959728E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1103))/($U$4*L1103))-EXP(-1*$U$4*L1103)))","v":-8.3118542669143244E-3},null,null,null,{"$f":"IF(N1103=\"\",\"\",(((1+C1103/100)/(1+N1103/100))-1)*100)","v":5.5631395105134818},null,{"$f":"IF(W1103=\"\",\"\",WORKDAY($B$3,M1103,Feriados!$A$2:$A$1037))","v":"2028-01-19"},{"$f":"IF(Y1103=\"\",\"\",((1+(+(+VLOOKUP(Y1103,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1103-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7892658463837936}]
[4.4087301587301591,{"$f":"+B1103+1","v":1111},10.867804073088195,null,0.121892477649768,7.9830029162553616E-4,3.7974266216671318E-3,-1.7810163832178733E-2,null,null,null,4.4087301587301591,{"$f":"+M1103+1","v":1111},5.0242100491389667,null,5.7828768197709102E-2,8.433216611115452E-3,-7.7089883798298819E-3,-8.3108959376050132E-3,null,null,null,5.5640447295105755,null,{"$f":"IF(W1104=\"\",\"\",WORKDAY($B$3,M1104,Feriados!$A$2:$A$1037))","v":"2028-01-20"},{"$f":"IF(Y1104=\"\",\"\",((1+(+(+VLOOKUP(Y1104,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1104-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7891494213235344}]
[4.412698412698413,1112,10.868761091311249,null,0.121892477649768,7.9758243683500536E-4,3.7940140726462706E-3,-1.7796463246136793E-2,null,null,null,4.412698412698413,1112,5.0242175777152882,null,5.7828768197709102E-2,8.4256751824226799E-3,-7.7023347046188398E-3,-8.3099328983600625E-3,null,null,null,5.5649483979931968,null,{"$f":"IF(W1105=\"\",\"\",WORKDAY($B$3,M1105,Feriados!$A$2:$A$1037))","v":"2028-01-21"},{"$f":"IF(Y1105=\"\",\"\",((1+(+(+VLOOKUP(Y1105,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1105-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7890332057911147}]
[4.416666666666667,1113,10.86971728107072,null,0.121892477649768,7.9686587153863923E-4,3.7906076315600032E-3,-1.7782778342159435E-2,null,null,null,4.416666666666667,1113,5.0242258621162268,null,5.7828768197709102E-2,8.4181470334600793E-3,-7.6956914470470636E-3,-8.308965162959845E-3,null,null,null,5.5658505177928141,null,{"$f":"IF(W1106=\"\",\"\",WORKDAY($B$3,M1106,Feriados!$A$2:$A$1037))","v":"2028-01-24"},{"$f":"IF(Y1106=\"\",\"\",((1+(+(+VLOOKUP(Y1106,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1106-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.788917199221431}]
[4.4206349206349209,1114,10.870672641358627,null,0.121892477649768,7.9615059226878645E-4,3.7872072822020715E-3,-1.7769109110652579E-2,null,null,null,4.4206349206349209,1114,5.0242348995435968,null,5.7828768197709102E-2,8.4106321302077833E-3,-7.6890585873269123E-3,-8.3079927451540064E-3,null,null,null,5.5667510907431828,null,{"$f":"IF(W1107=\"\",\"\",WORKDAY($B$3,M1107,Feriados!$A$2:$A$1037))","v":"2028-01-25"},{"$f":"IF(Y1107=\"\",\"\",((1+(+(+VLOOKUP(Y1107,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1107-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.788801401051356}]
[4.4246031746031749,1115,10.871627171181194,null,0.121892477649768,7.954365955701821E-4,3.7838130084219554E-3,-1.7755455541948226E-2,null,null,null,4.4246031746031749,1115,5.0242446872105413,null,5.7828768197709102E-2,8.4031304387568052E-3,-7.6824361056989704E-3,-8.3070156586615238E-3,null,null,null,5.5676501186803895,null,{"$f":"IF(W1108=\"\",\"\",WORKDAY($B$3,M1108,Feriados!$A$2:$A$1037))","v":"2028-01-26"},{"$f":"IF(Y1108=\"\",\"\",((1+(+(+VLOOKUP(Y1108,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1108-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7886858107198718}]
[4.4285714285714288,1116,10.872580869558746,null,0.121892477649768,7.9472387799989122E-4,3.7804247941246438E-3,-1.7741817626305081E-2,null,null,null,4.4285714285714288,1116,5.0242552223414796,null,5.7828768197709102E-2,8.3956419253085994E-3,-7.6758239824321313E-3,-8.306033917170776E-3,null,null,null,5.5685476034427195,null,{"$f":"IF(W1109=\"\",\"\",WORKDAY($B$3,M1109,Feriados!$A$2:$A$1037))","v":"2028-01-27"},{"$f":"IF(Y1109=\"\",\"\",((1+(+(+VLOOKUP(Y1109,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1109-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7885704276679144}]
[4.4325396825396828,1117,10.873533735525649,null,0.121892477649768,7.9401243612725505E-4,3.777042623270411E-3,-1.7728195353909171E-2,null,null,null,4.4325396825396828,1117,5.0242665021720461,null,5.7828768197709102E-2,8.3881665561746522E-3,-7.669222197823674E-3,-8.3050475343396084E-3,null,null,null,5.5694435468707892,null,{"$f":"IF(W1110=\"\",\"\",WORKDAY($B$3,M1110,Feriados!$A$2:$A$1037))","v":"2028-01-28"},{"$f":"IF(Y1110=\"\",\"\",((1+(+(+VLOOKUP(Y1110,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1110-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7884552513383962}]
[4.4365079365079367,1118,10.874485768130196,null,0.121892477649768,7.9330226653383717E-4,3.7736664798745925E-3,-1.7714588714874462E-2,null,null,null,4.4365079365079367,1118,5.024278523949044,null,5.7828768197709102E-2,8.3807042977760548E-3,-7.6626307321993482E-3,-8.3040565237953758E-3,null,null,null,5.5703379508073469,null,{"$f":"IF(W1111=\"\",\"\",WORKDAY($B$3,M1111,Feriados!$A$2:$A$1037))","v":"2028-01-31"},{"$f":"IF(Y1111=\"\",\"\",((1+(+(+VLOOKUP(Y1111,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1111-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7883402811763167}]
[4.4404761904761907,1119,10.875436966434524,null,0.121892477649768,7.9259336581336849E-4,3.7702963480073636E-3,-1.7700997699243486E-2,null,null,null,4.4404761904761907,1119,5.0242912849303707,null,5.7828768197709102E-2,8.3732551166430767E-3,-7.6560495659134453E-3,-8.303060899135033E-3,null,null,null,5.5712308170973834,null,{"$f":"IF(W1112=\"\",\"\",WORKDAY($B$3,M1112,Feriados!$A$2:$A$1037))","v":"2028-02-01"},{"$f":"IF(Y1112=\"\",\"\",((1+(+(+VLOOKUP(Y1112,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1112-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.788225516628585}]
[4.4444444444444446,1120,10.876387329514527,null,0.121892477649768,7.9188573057169405E-4,3.7669322117935104E-3,-1.7687422296987925E-2,null,null,null,4.4444444444444446,1120,5.0243047823849807,null,5.7828768197709102E-2,8.3658189794147634E-3,-7.6494786793488865E-3,-8.3020606739251813E-3,null,null,null,5.5721221475879545,null,{"$f":"IF(W1113=\"\",\"\",WORKDAY($B$3,M1113,Feriados!$A$2:$A$1037))","v":"2028-02-02"},{"$f":"IF(Y1113=\"\",\"\",((1+(+(+VLOOKUP(Y1113,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1113-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7881109571441085}]
[4.4484126984126986,1121,10.87733685645977,null,0.121892477649768,7.9117935742671977E-4,3.7635740554122195E-3,-1.767386249800923E-2,null,null,null,4.4484126984126986,1121,5.0243190135928195,null,5.7828768197709102E-2,8.3583958528385023E-3,-7.6429180529172819E-3,-8.3010558617021314E-3,null,null,null,5.5730119441283144,null,{"$f":"IF(W1114=\"\",\"\",WORKDAY($B$3,M1114,Feriados!$A$2:$A$1037))","v":"2028-02-03"},{"$f":"IF(Y1114=\"\",\"\",((1+(+(+VLOOKUP(Y1114,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1114-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7879966021737488}]
[4.4523809523809526,1122,10.8782855463734,null,0.121892477649768,7.9047424300835822E-4,3.7602218630968451E-3,-1.7660318292139224E-2,null,null,null,4.4523809523809526,1122,5.0243339758447725,null,5.7828768197709102E-2,8.3509857037696224E-3,-7.6363676670590198E-3,-8.3000464759719738E-3,null,null,null,5.573900208569782,null,{"$f":"IF(W1115=\"\",\"\",WORKDAY($B$3,M1115,Feriados!$A$2:$A$1037))","v":"2028-02-04"},{"$f":"IF(Y1115=\"\",\"\",((1+(+(+VLOOKUP(Y1115,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1115-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7878824511703657}]
[4.4563492063492065,1123,10.879233398372048,null,0.121892477649768,7.8977038395847718E-4,3.7568756191347003E-3,-1.7646789669140694E-2,null,null,null,4.4563492063492065,1123,5.0243496664426104,null,5.7828768197709102E-2,8.3435884991709744E-3,-7.6298275022433325E-3,-8.2990325302106302E-3,null,null,null,5.5747869427656971,null,{"$f":"IF(W1116=\"\",\"\",WORKDAY($B$3,M1116,Feriados!$A$2:$A$1037))","v":"2028-02-07"},{"$f":"IF(Y1116=\"\",\"\",((1+(+(+VLOOKUP(Y1116,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1116-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7877685035887287}]
[4.4603174603174605,1124,10.880180411585769,null,0.121892477649768,7.8906777693084622E-4,3.7535353078668346E-3,-1.7633276618707994E-2,null,null,null,4.4603174603174605,1124,5.0243660826989345,null,5.7828768197709102E-2,8.3362042061125262E-3,-7.6232975389683641E-3,-8.2980140378639249E-3,null,null,null,5.5756721485715088,null,{"$f":"IF(W1117=\"\",\"\",WORKDAY($B$3,M1117,Feriados!$A$2:$A$1037))","v":"2028-02-08"},{"$f":"IF(Y1117=\"\",\"\",((1+(+(+VLOOKUP(Y1117,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1117-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7876547588855614}]
[4.4642857142857144,1125,10.881126585157924,null,0.121892477649768,7.8836641859108354E-4,3.7502009136878133E-3,-1.7619779130467639E-2,null,null,null,4.4642857142857144,1125,5.0243832219371152,null,5.7828768197709102E-2,8.3288327917709435E-3,-7.616777757761253E-3,-8.2969910123476438E-3,null,null,null,5.5765558278446203,null,{"$f":"IF(W1118=\"\",\"\",WORKDAY($B$3,M1118,Feriados!$A$2:$A$1037))","v":"2028-02-09"},{"$f":"IF(Y1118=\"\",\"\",((1+(+(+VLOOKUP(Y1118,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1118-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7875412165195188}]
[4.4682539682539684,1126,10.882071918245126,null,0.121892477649768,7.8766630561660572E-4,3.7468724210455058E-3,-1.7606297193978861E-2,null,null,null,4.4682539682539684,1126,5.0244010814912512,null,5.7828768197709102E-2,8.3214742234291889E-3,-7.6102681391781836E-3,-8.2959634670475933E-3,null,null,null,5.5774379824444331,null,{"$f":"IF(W1119=\"\",\"\",WORKDAY($B$3,M1119,Feriados!$A$2:$A$1037))","v":"2028-02-10"},{"$f":"IF(Y1119=\"\",\"\",((1+(+(+VLOOKUP(Y1119,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1119-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7874278759511881}]
[4.4722222222222223,1127,10.883016410017119,null,0.121892477649768,7.8696743469657438E-4,3.7435498144408686E-3,-1.7592830798734249E-2,null,null,null,4.4722222222222223,1127,5.0244196587061083,null,5.7828768197709102E-2,8.3141284684761264E-3,-7.6037686638044727E-3,-8.2949314153196677E-3,null,null,null,5.5783186142322805,null,{"$f":"IF(W1120=\"\",\"\",WORKDAY($B$3,M1120,Feriados!$A$2:$A$1037))","v":"2028-02-11"},{"$f":"IF(Y1120=\"\",\"\",((1+(+(+VLOOKUP(Y1120,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1120-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7873147366430659}]
[4.4761904761904763,1128,10.883960059656729,null,0.121892477649768,7.8626980253184537E-4,3.7402330784277312E-3,-1.7579379934160273E-2,null,null,null,4.4761904761904763,1128,5.0244389509370668,null,5.7828768197709102E-2,8.3067954944060964E-3,-7.5972793122546225E-3,-8.293894870489902E-3,null,null,null,5.5791977250713831,null,{"$f":"IF(W1121=\"\",\"\",WORKDAY($B$3,M1121,Feriados!$A$2:$A$1037))","v":"2028-02-14"},{"$f":"IF(Y1121=\"\",\"\",((1+(+(+VLOOKUP(Y1121,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1121-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7872017980595807}]
[4.4801587301587302,1129,10.884902866359759,null,0.121892477649768,7.8557340583491713E-4,3.7369221976125784E-3,-1.75659445896179E-2,null,null,null,4.4801587301587302,1129,5.0244589555500694,null,5.7828768197709102E-2,8.2994752688185236E-3,-7.5908000651723857E-3,-8.2928538458545472E-3,null,null,null,5.5800753168269601,null,{"$f":"IF(W1122=\"\",\"\",WORKDAY($B$3,M1122,Feriados!$A$2:$A$1037))","v":"2028-02-15"},{"$f":"IF(Y1122=\"\",\"\",((1+(+(+VLOOKUP(Y1122,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1122-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7870890596669815}]
[4.4841269841269842,1130,10.885844829334907,null,0.121892477649768,7.8487824132987961E-4,3.7336171566543438E-3,-1.7552524754403147E-2,null,null,null,4.4841269841269842,1130,5.0244796699215675,null,5.7828768197709102E-2,8.2921677594175302E-3,-7.5843309032308437E-3,-8.2918083546801146E-3,null,null,null,5.5809513913659403,null,{"$f":"IF(W1123=\"\",\"\",WORKDAY($B$3,M1123,Feriados!$A$2:$A$1037))","v":"2028-02-16"},{"$f":"IF(Y1123=\"\",\"\",((1+(+(+VLOOKUP(Y1123,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1123-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7892657857611978}]
[4.4880952380952381,1131,10.886785947803688,null,0.121892477649768,7.8418430575236424E-4,3.7303179402641941E-3,-1.7539120417747672E-2,null,null,null,4.4880952380952381,1131,5.0245010914384718,null,5.7828768197709102E-2,8.2848729340115161E-3,-7.5778718071324563E-3,-8.2907584102034516E-3,null,null,null,5.5818259505572509,null,{"$f":"IF(W1124=\"\",\"\",WORKDAY($B$3,M1124,Feriados!$A$2:$A$1037))","v":"2028-02-17"},{"$f":"IF(Y1124=\"\",\"\",((1+(+(+VLOOKUP(Y1124,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1124-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7914387081806833}]
[4.4920634920634921,1132,10.887726221000349,null,0.121892477649768,7.8349159584949256E-4,3.7270245332053182E-3,-1.7525731568819307E-2,null,null,null,4.4920634920634921,1132,5.0245232174980936,null,5.7828768197709102E-2,8.2775907605127652E-3,-7.5714227576091208E-3,-8.2897040256318024E-3,null,null,null,5.5826989962715734,null,{"$f":"IF(W1125=\"\",\"\",WORKDAY($B$3,M1125,Feriados!$A$2:$A$1037))","v":"2028-02-18"},{"$f":"IF(Y1125=\"\",\"\",((1+(+(+VLOOKUP(Y1125,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1125-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7936078368862258}]
[4.496031746031746,1133,10.88866564817179,null,0.121892477649768,7.8280010837982665E-4,3.723736920292721E-3,-1.7512358196722661E-2,null,null,null,4.496031746031746,1133,5.0245460455081066,null,5.7828768197709102E-2,8.2703212069370671E-3,-7.5649837354222491E-3,-8.2886452141428518E-3,null,null,null,5.5835705303812544,null,{"$f":"IF(W1126=\"\",\"\",WORKDAY($B$3,M1126,Feriados!$A$2:$A$1037))","v":"2028-02-21"},{"$f":"IF(Y1126=\"\",\"\",((1+(+(+VLOOKUP(Y1126,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1126-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7957731818038853}]
[4.5,1134,10.889604228577467,null,0.121892477649768,7.8210984011331866E-4,3.7204550863930083E-3,-1.7499000290499649E-2,null,null,null,4.5,1134,5.0245695728864783,null,5.7828768197709102E-2,8.2630642414033059E-3,-7.5585547213628092E-3,-8.2875819888848096E-3,null,null,null,5.5844405547605502,null,{"$f":"IF(W1127=\"\",\"\",WORKDAY($B$3,M1127,Feriados!$A$2:$A$1037))","v":"2028-02-22"},{"$f":"IF(Y1127=\"\",\"\",((1+(+(+VLOOKUP(Y1127,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1127-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7979347528251051}]
[4.503968253968254,1135,10.890541961489337,null,0.121892477649768,7.8142078783126139E-4,3.7171790164241851E-3,-1.7485657839130073E-2,null,null,null,4.503968253968254,1135,5.0245937970614341,null,5.7828768197709102E-2,8.2558198321330753E-3,-7.5521356962513931E-3,-8.286514362976451E-3,null,null,null,5.5853090712853826,null,{"$f":"IF(W1128=\"\",\"\",WORKDAY($B$3,M1128,Feriados!$A$2:$A$1037))","v":"2028-02-23"},{"$f":"IF(Y1128=\"\",\"\",((1+(+(+VLOOKUP(Y1128,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1128-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8000925598069335}]
[4.5079365079365079,1136,10.891478846191754,null,0.121892477649768,7.8073294832623906E-4,3.7139086953554418E-3,-1.7472330831532157E-2,null,null,null,4.5079365079365079,1136,5.0246187154713917,null,5.7828768197709102E-2,8.2485879474502883E-3,-7.5457266409382747E-3,-8.2854423495071963E-3,null,null,null,5.5861760818333606,null,{"$f":"IF(W1129=\"\",\"\",WORKDAY($B$3,M1129,Feriados!$A$2:$A$1037))","v":"2028-02-24"},{"$f":"IF(Y1129=\"\",\"\",((1+(+(+VLOOKUP(Y1129,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1129-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8022466125720245}]
[4.5119047619047619,1137,10.892414881981392,null,0.121892477649768,7.8004631840207766E-4,3.7106441082069559E-3,-1.7459019256563107E-2,null,null,null,4.5119047619047619,1137,5.0246443255649273,null,5.7828768197709102E-2,8.2413685557807866E-3,-7.5393275363034567E-3,-8.2843659615371521E-3,null,null,null,5.5870415882838032,null,{"$f":"IF(W1130=\"\",\"\",WORKDAY($B$3,M1130,Feriados!$A$2:$A$1037))","v":"2028-02-25"},{"$f":"IF(Y1130=\"\",\"\",((1+(+(+VLOOKUP(Y1130,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1130-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8043969209090145}]
[4.5158730158730158,1138,10.893350068167182,null,0.121892477649768,7.7936089487379604E-4,3.7073852400496786E-3,-1.7445723103019648E-2,null,null,null,4.5158730158730158,1138,5.0246706248007129,null,5.7828768197709102E-2,8.2341616256519558E-3,-7.5329383632567366E-3,-8.2832852120971849E-3,null,null,null,5.587905592517628,null,{"$f":"IF(W1131=\"\",\"\",WORKDAY($B$3,M1131,Feriados!$A$2:$A$1037))","v":"2028-03-01"},{"$f":"IF(Y1131=\"\",\"\",((1+(+(+VLOOKUP(Y1131,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1131-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8065434945724341}]
[4.5198412698412698,1139,10.894284404070213,null,0.121892477649768,7.786766745675578E-4,3.7041320760051364E-3,-1.7432442359638596E-2,null,null,null,4.5198412698412698,1139,5.0246976106474701,null,5.7828768197709102E-2,8.2269671256923384E-3,-7.526559102737751E-3,-8.2822001141889794E-3,null,null,null,5.588768096417418,null,{"$f":"IF(W1132=\"\",\"\",WORKDAY($B$3,M1132,Feriados!$A$2:$A$1037))","v":"2028-03-02"},{"$f":"IF(Y1132=\"\",\"\",((1+(+(+VLOOKUP(Y1132,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1132-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8086863432829965}]
[4.5238095238095237,1140,10.89521788902365,null,0.121892477649768,7.7799365432062203E-4,3.7008846012452227E-3,-1.7419177015097351E-2,null,null,null,4.5238095238095237,1140,5.0247252805839224,null,5.7828768197709102E-2,8.2197850246312505E-3,-7.520189735716035E-3,-8.2811106807850979E-3,null,null,null,5.5896291018673327,null,{"$f":"IF(W1133=\"\",\"\",WORKDAY($B$3,M1133,Feriados!$A$2:$A$1037))","v":"2028-03-03"},{"$f":"IF(Y1133=\"\",\"\",((1+(+(+VLOOKUP(Y1133,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1133-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8108254767277305}]
[4.5277777777777777,1141,10.896150522372682,null,0.121892477649768,7.7731183098129607E-4,3.6976428009919994E-3,-1.7405927058014477E-2,null,null,null,4.5277777777777777,1141,5.0247536320987409,null,5.7828768197709102E-2,8.212615291298405E-3,-7.5138302431910732E-3,-8.2800169248290357E-3,null,null,null,5.5904886107530638,null,{"$f":"IF(W1134=\"\",\"\",WORKDAY($B$3,M1134,Feriados!$A$2:$A$1037))","v":"2028-03-06"},{"$f":"IF(Y1134=\"\",\"\",((1+(+(+VLOOKUP(Y1134,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1134-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8129609045601143}]
[4.5317460317460316,1142,10.897082303474418,null,0.121892477649768,7.7663120140888671E-4,3.694406660517493E-3,-1.7392692476950224E-2,null,null,null,4.5317460317460316,1142,5.0247826626904999,null,5.7828768197709102E-2,8.2054578946235204E-3,-7.5074806061923389E-3,-8.2789188592352833E-3,null,null,null,5.5913466249619015,null,{"$f":"IF(W1135=\"\",\"\",WORKDAY($B$3,M1135,Feriados!$A$2:$A$1037))","v":"2028-03-07"},{"$f":"IF(Y1135=\"\",\"\",((1+(+(+VLOOKUP(Y1135,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1135-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8150926364001414}]
[4.5357142857142856,1143,10.898013231697812,null,0.121892477649768,7.7595176247365288E-4,3.6911761651434935E-3,-1.7379473260407039E-2,null,null,null,4.5357142857142856,1143,5.0248123698676288,null,5.7828768197709102E-2,8.1983128036359522E-3,-7.5011408057793615E-3,-8.277816496889398E-3,null,null,null,5.5922031463826238,null,{"$f":"IF(W1136=\"\",\"\",WORKDAY($B$3,M1136,Feriados!$A$2:$A$1037))","v":"2028-03-08"},{"$f":"IF(Y1136=\"\",\"\",((1+(+(+VLOOKUP(Y1136,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1136-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8172206818346321}]
[4.5396825396825395,1144,10.898943306423599,null,0.121892477649768,7.7527351105675837E-4,3.6879513002413549E-3,-1.7366269396830124E-2,null,null,null,4.5396825396825395,1144,5.02484275114836,null,5.7828768197709102E-2,8.1911799874643133E-3,-7.4948108230417608E-3,-8.2767098506480417E-3,null,null,null,5.5930581769054966,null,{"$f":"IF(W1137=\"\",\"\",WORKDAY($B$3,M1137,Feriados!$A$2:$A$1037))","v":"2028-03-09"},{"$f":"IF(Y1137=\"\",\"\",((1+(+(+VLOOKUP(Y1137,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1137-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8193450504172111}]
[4.5436507936507935,1145,10.899872527044211,null,0.121892477649768,7.7459644405022433E-4,3.6847320512317953E-3,-1.7353080874607942E-2,null,null,null,4.5436507936507935,1145,5.0248738040606833,null,5.7828768197709102E-2,8.1840594153360906E-3,-7.4884906390992999E-3,-8.2755989333390609E-3,null,null,null,5.5939117184222287,null,{"$f":"IF(W1138=\"\",\"\",WORKDAY($B$3,M1138,Feriados!$A$2:$A$1037))","v":"2028-03-10"},{"$f":"IF(Y1138=\"\",\"\",((1+(+(+VLOOKUP(Y1138,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1138-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8214657516685513}]
[4.5476190476190474,1146,10.900800892963684,null,0.121892477649768,7.7392055835688264E-4,3.6815184035847016E-3,-1.733990768207273E-2,null,null,null,4.5476190476190474,1146,5.0249055261422937,null,5.7828768197709102E-2,8.1769510565772845E-3,-7.4821802351019307E-3,-8.274483757761528E-3,null,null,null,5.5947637728260391,null,{"$f":"IF(W1139=\"\",\"\",WORKDAY($B$3,M1139,Feriados!$A$2:$A$1037))","v":"2028-03-13"},{"$f":"IF(Y1139=\"\",\"\",((1+(+(+VLOOKUP(Y1139,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1139-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8235827950764634}]
[4.5515873015873014,1147,10.90172840359762,null,0.121892477649768,7.7324585089032867E-4,3.6783103428189275E-3,-1.7326749807501055E-2,null,null,null,4.5515873015873014,1147,5.0249379149405478,null,5.7828768197709102E-2,8.169854880612025E-3,-7.475879592229835E-3,-8.2733643366858216E-3,null,null,null,5.5956143420115012,null,{"$f":"IF(W1140=\"\",\"\",WORKDAY($B$3,M1140,Feriados!$A$2:$A$1037))","v":"2028-03-14"},{"$f":"IF(Y1140=\"\",\"\",((1+(+(+VLOOKUP(Y1140,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1140-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8256961900960951}]
[4.5555555555555554,1148,10.902655058373069,null,0.121892477649768,7.7257231857487548E-4,3.6751078545021001E-3,-1.7313607239114279E-2,null,null,null,4.5555555555555554,1148,5.0249709680124166,null,5.7828768197709102E-2,8.1627708569622093E-3,-7.4695886916934769E-3,-8.2722406828536644E-3,null,null,null,5.5964634278745207,null,{"$f":"IF(W1141=\"\",\"\",WORKDAY($B$3,M1141,Feriados!$A$2:$A$1037))","v":"2028-03-15"},{"$f":"IF(Y1141=\"\",\"\",((1+(+(+VLOOKUP(Y1141,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1141-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8278059461500202}]
[4.5595238095238093,1149,10.903580856728482,null,0.121892477649768,7.7189995834550695E-4,3.6719109242504232E-3,-1.7300479965079111E-2,null,null,null,4.5595238095238093,1149,5.0250046829244388,null,5.7828768197709102E-2,8.1556989552471256E-3,-7.4633075147336357E-3,-8.271112808978201E-3,null,null,null,5.5973110323124908,null,{"$f":"IF(W1142=\"\",\"\",WORKDAY($B$3,M1142,Feriados!$A$2:$A$1037))","v":"2028-03-16"},{"$f":"IF(Y1142=\"\",\"\",((1+(+(+VLOOKUP(Y1142,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1142-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8285436016138874}]
[4.5634920634920633,1150,10.904505798113624,null,0.121892477649768,7.7122876714783213E-4,3.6687195377284828E-3,-1.7287367973508085E-2,null,null,null,4.5634920634920633,1150,5.0250390572526689,null,5.7828768197709102E-2,8.1486391451830922E-3,-7.4570360426214604E-3,-8.2699807277440383E-3,null,null,null,5.5981571572240485,null,{"$f":"IF(W1143=\"\",\"\",WORKDAY($B$3,M1143,Feriados!$A$2:$A$1037))","v":"2028-03-17"},{"$f":"IF(Y1143=\"\",\"\",((1+(+(+VLOOKUP(Y1143,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1143-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8292799794257704}]
[4.5674603174603172,1151,10.9054298819895,null,0.121892477649768,7.7055874193803972E-4,3.6655336806490544E-3,-1.7274271252460099E-2,null,null,null,4.5674603174603172,1151,5.0250740885826355,null,5.7828768197709102E-2,8.1415913965830825E-3,-7.4507742566584925E-3,-8.2688444518073233E-3,null,null,null,5.5990018045092071,null,{"$f":"IF(W1144=\"\",\"\",WORKDAY($B$3,M1144,Feriados!$A$2:$A$1037))","v":"2028-03-20"},{"$f":"IF(Y1144=\"\",\"\",((1+(+(+VLOOKUP(Y1144,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1144-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8300150829022162}]
[4.5714285714285712,1152,10.906353107828288,null,0.121892477649768,7.6988987968285212E-4,3.662353338772907E-3,-1.7261189789940897E-2,null,null,null,4.5714285714285712,1152,5.0251097745092963,null,5.7828768197709102E-2,8.1345556793563732E-3,-7.444522138176729E-3,-8.2677039937957882E-3,null,null,null,5.5998449760691571,null,{"$f":"IF(W1145=\"\",\"\",WORKDAY($B$3,M1145,Feriados!$A$2:$A$1037))","v":"2028-03-21"},{"$f":"IF(Y1145=\"\",\"\",((1+(+(+VLOOKUP(Y1145,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1145-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8307489153482699}]
[4.5753968253968251,1153,10.907275475113252,null,0.121892477649768,7.6922217735947982E-4,3.6591784979086118E-3,-1.724812357390355E-2,null,null,null,4.5753968253968251,1153,5.0251461126369819,null,5.7828768197709102E-2,8.1275319635081677E-3,-7.4382796685386367E-3,-8.2665593663088163E-3,null,null,null,5.6006866738065098,null,{"$f":"IF(W1146=\"\",\"\",WORKDAY($B$3,M1146,Feriados!$A$2:$A$1037))","v":"2028-03-22"},{"$f":"IF(Y1146=\"\",\"\",((1+(+(+VLOOKUP(Y1146,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1146-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8314814800575858}]
[4.5793650793650791,1154,10.908196983338692,null,0.121892477649768,7.6855563195557725E-4,3.6560091439123534E-3,-1.7235072592249E-2,null,null,null,4.5793650793650791,1154,5.0251831005793637,null,5.7828768197709102E-2,8.1205202191392441E-3,-7.4320468291372132E-3,-8.2654105819174942E-3,null,null,null,5.6015268996249645,null,{"$f":"IF(W1147=\"\",\"\",WORKDAY($B$3,M1147,Feriados!$A$2:$A$1037))","v":"2028-03-23"},{"$f":"IF(Y1147=\"\",\"\",((1+(+(+VLOOKUP(Y1147,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1147-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8322127803124495}]
[4.583333333333333,1155,10.90911763200984,null,0.121892477649768,7.6789024046919764E-4,3.6528452626877388E-3,-1.7222036832826523E-2,null,null,null,4.583333333333333,1155,5.025220735959401,null,5.7828768197709102E-2,8.1135204164455906E-3,-7.4258236013960031E-3,-8.2642576531646739E-3,null,null,null,5.6023656554295309,null,{"$f":"IF(W1148=\"\",\"\",WORKDAY($B$3,M1148,Feriados!$A$2:$A$1037))","v":"2028-03-24"},{"$f":"IF(Y1148=\"\",\"\",((1+(+(+VLOOKUP(Y1148,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1148-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8329428193837778}]
[4.587301587301587,1156,10.910037420642812,null,0.121892477649768,7.6722599990874756E-4,3.6496868401856E-3,-1.7209016283434211E-2,null,null,null,4.587301587301587,1156,5.0252590164092963,null,5.7828768197709102E-2,8.1065325257180503E-3,-7.4196099667691558E-3,-8.2631005925650359E-3,null,null,null,5.6032029431263508,null,{"$f":"IF(W1149=\"\",\"\",WORKDAY($B$3,M1149,Feriados!$A$2:$A$1037))","v":"2028-03-27"},{"$f":"IF(Y1149=\"\",\"\",((1+(+(+VLOOKUP(Y1149,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1149-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8336716005313187}]
[4.5912698412698409,1157,10.910956348764529,null,0.121892477649768,7.665629072929435E-4,3.6465338624038167E-3,-1.719601093181948E-2,null,null,null,4.5912698412698409,1157,5.0252979395704482,null,5.7828768197709102E-2,8.0995565173419652E-3,-7.4134059067414403E-3,-8.2619394126051404E-3,null,null,null,5.6040387646227652,null,{"$f":"IF(W1150=\"\",\"\",WORKDAY($B$3,M1150,Feriados!$A$2:$A$1037))","v":"2028-03-28"},{"$f":"IF(Y1150=\"\",\"\",((1+(+(+VLOOKUP(Y1150,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1150-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8343991270034961}]
[4.5952380952380949,1158,10.911874415912632,null,0.121892477649768,7.6590095965076794E-4,3.643386315387122E-3,-1.7183020765679562E-2,null,null,null,4.5952380952380949,1158,5.0253375030934135,null,5.7828768197709102E-2,8.0925923617968104E-3,-7.4072114028282902E-3,-8.260774125743487E-3,null,null,null,5.6048731218272252,null,{"$f":"IF(W1151=\"\",\"\",WORKDAY($B$3,M1151,Feriados!$A$2:$A$1037))","v":"2028-03-29"},{"$f":"IF(Y1151=\"\",\"\",((1+(+(+VLOOKUP(Y1151,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1151-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8351254020375869}]
[4.5992063492063489,1159,10.912791621635437,null,0.121892477649768,7.6524015402142434E-4,3.640244185226914E-3,-1.717004577266195E-2,null,null,null,4.5992063492063489,1159,5.0253777046378554,null,5.7828768197709102E-2,8.0856400296558592E-3,-7.4010264365758404E-3,-8.2596047444105716E-3,null,null,null,5.6057060166493367,null,{"$f":"IF(W1152=\"\",\"\",WORKDAY($B$3,M1152,Feriados!$A$2:$A$1037))","v":"2028-03-30"},{"$f":"IF(Y1152=\"\",\"\",((1+(+(+VLOOKUP(Y1152,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1152-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8358504288597661}]
[4.6031746031746028,1160,10.913707965491843,null,0.121892477649768,7.6458048745429411E-4,3.637107458061074E-3,-1.7157085940364924E-2,null,null,null,4.6031746031746028,1160,5.0254185418725017,null,5.7828768197709102E-2,8.0786994915858119E-3,-7.394850989560945E-3,-8.2584312810089471E-3,null,null,null,5.6065374509997712,null,{"$f":"IF(W1153=\"\",\"\",WORKDAY($B$3,M1153,Feriados!$A$2:$A$1037))","v":"2028-03-31"},{"$f":"IF(Y1153=\"\",\"\",((1+(+(+VLOOKUP(Y1153,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1153-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8365742106850842}]
[4.6071428571428568,1161,10.91462344705127,null,0.121892477649768,7.6392195700889312E-4,3.6339761200737766E-3,-1.7144141256337973E-2,null,null,null,4.6071428571428568,1161,5.0254600124751043,null,5.7828768197709102E-2,8.0717707183464524E-3,-7.3886850433912254E-3,-8.2572537479132842E-3,null,null,null,5.6073674267902662,null,{"$f":"IF(W1154=\"\",\"\",WORKDAY($B$3,M1154,Feriados!$A$2:$A$1037))","v":"2028-04-03"},{"$f":"IF(Y1154=\"\",\"\",((1+(+(+VLOOKUP(Y1154,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1154-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8372967507176226}]
[4.6111111111111107,1162,10.91553806589358,null,0.121892477649768,7.6326455975482847E-4,3.6308501574953064E-3,-1.7131211708082333E-2,null,null,null,4.6111111111111107,1162,5.025502114132391,null,5.7828768197709102E-2,8.0648536807903081E-3,-7.3825285797050914E-3,-8.2560721574704166E-3,null,null,null,5.6081959459336028,null,{"$f":"IF(W1155=\"\",\"\",WORKDAY($B$3,M1155,Feriados!$A$2:$A$1037))","v":"2028-04-04"},{"$f":"IF(Y1155=\"\",\"\",((1+(+(+VLOOKUP(Y1155,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1155-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8380180521504048}]
[4.6150793650793647,1163,10.916451821609025,null,0.121892477649768,7.626082927717552E-4,3.6277295566018771E-3,-1.7118297283051385E-2,null,null,null,4.6150793650793647,1163,5.0255448445400202,null,5.7828768197709102E-2,8.057948349862282E-3,-7.3763815801717661E-3,-8.2548865219994171E-3,null,null,null,5.6090230103436056,null,{"$f":"IF(W1156=\"\",\"\",WORKDAY($B$3,M1156,Feriados!$A$2:$A$1037))","v":"2028-04-05"},{"$f":"IF(Y1156=\"\",\"\",((1+(+(+VLOOKUP(Y1156,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1156-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8387381181655966}]
[4.6190476190476186,1164,10.917364713798158,null,0.121892477649768,7.6195315314933339E-4,3.6246143037154408E-3,-1.7105397968651202E-2,null,null,null,4.6190476190476186,1164,5.0255882014025461,null,5.7828768197709102E-2,8.051054696599327E-3,-7.3702440264913306E-3,-8.253696853791629E-3,null,null,null,5.6098486219350985,null,{"$f":"IF(W1157=\"\",\"\",WORKDAY($B$3,M1157,Feriados!$A$2:$A$1037))","v":"2028-04-06"},{"$f":"IF(Y1157=\"\",\"\",((1+(+(+VLOOKUP(Y1157,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1157-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8394569519343724}]
[4.6230158730158726,1165,10.918276742071777,null,0.121892477649768,7.6129913798718592E-4,3.6215043852035143E-3,-1.7092513752240926E-2,null,null,null,4.6230158730158726,1165,5.0256321824333687,null,5.7828768197709102E-2,8.0441726921300812E-3,-7.3641159003947354E-3,-8.252503165110758E-3,null,null,null,5.6106727826238378,null,{"$f":"IF(W1158=\"\",\"\",WORKDAY($B$3,M1158,Feriados!$A$2:$A$1037))","v":"2028-04-07"},{"$f":"IF(Y1158=\"\",\"\",((1+(+(+VLOOKUP(Y1158,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1158-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8401745566171597}]
[4.6269841269841274,1166,10.919187906050853,null,0.121892477649768,7.6064624439485594E-4,3.6183997874789917E-3,-1.7079644621133309E-2,null,null,null,4.6269841269841274,1166,5.0256767853546913,null,5.7828768197709102E-2,8.0373023076745452E-3,-7.3579971836438387E-3,-8.2513054681928964E-3,null,null,null,5.6114954943265571,null,{"$f":"IF(W1159=\"\",\"\",WORKDAY($B$3,M1159,Feriados!$A$2:$A$1037))","v":"2028-04-10"},{"$f":"IF(Y1159=\"\",\"\",((1+(+(+VLOOKUP(Y1159,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1159-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8408909353635501}]
[4.6309523809523814,1167,10.920098205366461,null,0.121892477649768,7.5999446949176486E-4,3.6153004969999673E-3,-1.7066790562595125E-2,null,null,null,4.6309523809523814,1167,5.02572200789748,null,5.7828768197709102E-2,8.0304435145437218E-3,-7.3518878580314251E-3,-8.250103775246596E-3,null,null,null,5.6123167589609668,null,{"$f":"IF(W1160=\"\",\"\",WORKDAY($B$3,M1160,Feriados!$A$2:$A$1037))","v":"2028-04-11"},{"$f":"IF(Y1160=\"\",\"\",((1+(+(+VLOOKUP(Y1160,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1160-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8416060913123662}]
[4.6349206349206353,1168,10.921007639659708,null,0.121892477649768,7.5934381040716975E-4,3.6122065002695517E-3,-1.705395156384764E-2,null,null,null,4.6349206349206353,1168,5.0257678478014229,null,5.7828768197709102E-2,8.0235962841392894E-3,-7.3457879053812347E-3,-8.2488980984529326E-3,null,null,null,5.6131365784455767,null,{"$f":"IF(W1161=\"\",\"\",WORKDAY($B$3,M1161,Feriados!$A$2:$A$1037))","v":"2028-04-12"},{"$f":"IF(Y1161=\"\",\"\",((1+(+(+VLOOKUP(Y1161,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1161-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.842320027591728}]
[4.6388888888888893,1169,10.921916208581676,null,0.121892477649768,7.5869426428012239E-4,3.609117783835698E-3,-1.7041127612067056E-2,null,null,null,4.6388888888888893,1169,5.0258143028148838,null,5.7828768197709102E-2,8.0167605879532481E-3,-7.3396973075479863E-3,-8.2476884499655366E-3,null,null,null,5.6139549546998957,null,{"$f":"IF(W1162=\"\",\"\",WORKDAY($B$3,M1162,Feriados!$A$2:$A$1037))","v":"2028-04-13"},{"$f":"IF(Y1162=\"\",\"\",((1+(+(+VLOOKUP(Y1162,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1162-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8430327473191195}]
[4.6428571428571432,1170,10.922823911793348,null,0.121892477649768,7.5804582825942713E-4,3.6060343342910178E-3,-1.7028318694384988E-2,null,null,null,4.6428571428571432,1170,5.0258613706948623,null,5.7828768197709102E-2,8.0099363975675957E-3,-7.3336160464174014E-3,-8.2464748419106802E-3,null,null,null,5.61477188964421,null,{"$f":"IF(W1163=\"\",\"\",WORKDAY($B$3,M1163,Feriados!$A$2:$A$1037))","v":"2028-04-17"},{"$f":"IF(Y1163=\"\",\"\",((1+(+(+VLOOKUP(Y1163,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1163-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8437442536013888}]
[4.6468253968253972,1171,10.923730748965532,null,0.121892477649768,7.5739849950359978E-4,3.6029561382726061E-3,-1.701552479788887E-2,null,null,null,4.6468253968253972,1171,5.0259090492069554,null,5.7828768197709102E-2,8.0031236846539854E-3,-7.3275441039062248E-3,-8.2452572863873155E-3,null,null,null,5.6155873851997162,null,{"$f":"IF(W1164=\"\",\"\",WORKDAY($B$3,M1164,Feriados!$A$2:$A$1037))","v":"2028-04-18"},{"$f":"IF(Y1164=\"\",\"\",((1+(+(+VLOOKUP(Y1164,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1164-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8459738187591963}]
[4.6507936507936511,1172,10.924636719778825,null,0.121892477649768,7.5675227518082666E-4,3.5998831824618667E-3,-1.7002745909622446E-2,null,null,null,4.6507936507936511,1172,5.0259573361253116,null,5.7828768197709102E-2,7.99632242097339E-3,-7.3214814619622518E-3,-8.2440357954671351E-3,null,null,null,5.6164014432883214,null,{"$f":"IF(W1165=\"\",\"\",WORKDAY($B$3,M1165,Feriados!$A$2:$A$1037))","v":"2028-04-19"},{"$f":"IF(Y1165=\"\",\"\",((1+(+(+VLOOKUP(Y1165,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1165-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8481996269454477}]
[4.6547619047619051,1173,10.925541823923508,null,0.121892477649768,7.5610715246892345E-4,3.5968154535843317E-3,-1.6989982016586181E-2,null,null,null,4.6547619047619051,1173,5.0260062292325891,null,5.7828768197709102E-2,7.989532578375768E-3,-7.3154281025643413E-3,-8.2428103811946311E-3,null,null,null,5.6172140658328207,null,{"$f":"IF(W1166=\"\",\"\",WORKDAY($B$3,M1166,Feriados!$A$2:$A$1037))","v":"2028-04-20"},{"$f":"IF(Y1166=\"\",\"\",((1+(+(+VLOOKUP(Y1166,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1166-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8504216876477981}]
[{"$f":"B1167/252","v":4.6587301587301591},1174,{"$f":"SUM(E1167:H1167)*100","v":10.926446061099506},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1167))/($I$4*A1167))","v":7.554631285552945E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1167))/($I$4*A1167))-EXP(-1*$I$4*A1167)))","v":3.5937529384094916E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1167))/($J$4*A1167))-EXP(-1*$J$4*A1167)))","v":-1.6977233105737698E-2},null,null,null,{"$f":"M1167/252","v":4.6587301587301591},1174,{"$f":"SUM(P1167:S1167)*100","v":5.0260557263199246},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1167))/($T$4*L1167))","v":7.9827541287997364E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1167))/($T$4*L1167))-EXP(-1*$T$4*L1167)))","v":-7.3093840077224446E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1167))/($U$4*L1167))-EXP(-1*$U$4*L1167)))","v":-8.2415810555871438E-3},null,null,null,{"$f":"IF(N1167=\"\",\"\",(((1+C1167/100)/(1+N1167/100))-1)*100)","v":5.6180252547567866},null,{"$f":"IF(W1167=\"\",\"\",WORKDAY($B$3,M1167,Feriados!$A$2:$A$1037))","v":"2028-04-24"},{"$f":"IF(Y1167=\"\",\"\",((1+(+(+VLOOKUP(Y1167,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1167-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8526400103219727}]
[4.662698412698413,{"$f":"+B1167+1","v":1175},10.927349431016326,null,0.121892477649768,7.5482020063689242E-4,3.5906956237506142E-3,-1.6964499163992241E-2,null,null,null,4.662698412698413,{"$f":"+M1167+1","v":1175},5.0261058251868791,null,5.7828768197709102E-2,7.9759870442722373E-3,-7.3033491594776184E-3,-8.2403478306349292E-3,null,null,null,5.6188350119844577,null,{"$f":"IF(W1168=\"\",\"\",WORKDAY($B$3,M1168,Feriados!$A$2:$A$1037))","v":"2028-04-25"},{"$f":"IF(Y1168=\"\",\"\",((1+(+(+VLOOKUP(Y1168,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1168-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8548546043918552}]
[4.666666666666667,1176,10.928251933392968,null,0.121892477649768,7.5417836592017739E-4,3.5876434964645762E-3,-1.6951780178223092E-2,null,null,null,4.666666666666667,1176,5.0261565236414052,null,5.7828768197709102E-2,7.9692312969082031E-3,-7.2973235399020429E-3,-8.2391107183012059E-3,null,null,null,5.619643339440894,null,{"$f":"IF(W1169=\"\",\"\",WORKDAY($B$3,M1169,Feriados!$A$2:$A$1037))","v":"2028-04-26"},{"$f":"IF(Y1169=\"\",\"\",((1+(+(+VLOOKUP(Y1169,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1169-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.857065479249755}]
[4.6706349206349209,1177,10.929153567957878,null,0.121892477649768,7.5353762162107772E-4,3.5845965434516888E-3,-1.6939076135262E-2,null,null,null,4.6706349206349209,1177,5.0262078194998079,null,5.7828768197709102E-2,7.9624868589102376E-3,-7.2913071310990521E-3,-8.2378697305222175E-3,null,null,null,5.6204502390517552,null,{"$f":"IF(W1170=\"\",\"\",WORKDAY($B$3,M1170,Feriados!$A$2:$A$1037))","v":"2028-04-27"},{"$f":"IF(Y1170=\"\",\"\",((1+(+(+VLOOKUP(Y1170,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1170-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8592726442564507}]
[4.6746031746031749,1178,10.930054334448885,null,0.121892477649768,7.5289796496494973E-4,3.5815547516555263E-3,-1.6926387021899619E-2,null,null,null,4.6746031746031749,1178,5.0262597105866966,null,5.7828768197709102E-2,7.9557537025682825E-3,-7.2852999152031271E-3,-8.2366248792072796E-3,null,null,null,5.6212557127435003,null,{"$f":"IF(W1171=\"\",\"\",WORKDAY($B$3,M1171,Feriados!$A$2:$A$1037))","v":"2028-04-28"},{"$f":"IF(Y1171=\"\",\"\",((1+(+(+VLOOKUP(Y1171,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1171-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8614761087412797}]
[4.6785714285714288,1179,10.930954232613137,null,0.121892477649768,7.5225939318653782E-4,3.578518108062752E-3,-1.6913712824885921E-2,null,null,null,4.6785714285714288,1179,5.0263121947349623,null,5.7828768197709102E-2,7.9490318002592951E-3,-7.279301874379935E-3,-8.2353761762388438E-3,null,null,null,5.62205976244321,null,{"$f":"IF(W1172=\"\",\"\",WORKDAY($B$3,M1172,Feriados!$A$2:$A$1037))","v":"2028-05-02"},{"$f":"IF(Y1172=\"\",\"\",((1+(+(+VLOOKUP(Y1172,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1172-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8636758820024042}]
[4.6825396825396828,1180,10.931853262207024,null,0.121892477649768,7.5162190352993485E-4,3.5754865997029497E-3,-1.6901053530930649E-2,null,null,null,4.6825396825396828,1180,5.026365269785714,null,5.7828768197709102E-2,7.9423211244469254E-3,-7.2733129908263364E-3,-8.2341236334725534E-3,null,null,null,5.6228623900785646,null,{"$f":"IF(W1173=\"\",\"\",WORKDAY($B$3,M1173,Feriados!$A$2:$A$1037))","v":"2028-05-03"},{"$f":"IF(Y1173=\"\",\"\",((1+(+(+VLOOKUP(Y1173,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1173-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8658719733068336}]
[4.6865079365079367,1181,10.932751422996132,null,0.121892477649768,7.5098549324854327E-4,3.5724602136484535E-3,-1.68884091267037E-2,null,null,null,4.6865079365079367,1181,5.0264189335882596,null,5.7828768197709102E-2,7.935621647681192E-3,-7.2673332467703949E-3,-8.2328672627372916E-3,null,null,null,5.6236635975778881,null,{"$f":"IF(W1174=\"\",\"\",WORKDAY($B$3,M1174,Feriados!$A$2:$A$1037))","v":"2028-05-04"},{"$f":"IF(Y1174=\"\",\"\",((1+(+(+VLOOKUP(Y1174,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1174-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8680643918905355}]
[4.6904761904761907,1182,10.933648714755165,null,0.121892477649768,7.5035015960503567E-4,3.5694389370141775E-3,-1.6875779598835565E-2,null,null,null,4.6904761904761907,1182,5.0264731840000616,null,5.7828768197709102E-2,7.9289333425981608E-3,-7.2613626244713994E-3,-8.2316070758352393E-3,null,null,null,5.624463386870171,null,{"$f":"IF(W1175=\"\",\"\",WORKDAY($B$3,M1175,Feriados!$A$2:$A$1037))","v":"2028-05-05"},{"$f":"IF(Y1175=\"\",\"\",((1+(+(+VLOOKUP(Y1175,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1175-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8702531469586798}]
[4.6944444444444446,1183,10.934545137267904,null,0.121892477649768,7.4971589987131632E-4,3.5664227569574499E-3,-1.6863164933917742E-2,null,null,null,4.6944444444444446,1183,5.0265280188866903,null,5.7828768197709102E-2,7.922256181919626E-3,-7.2554011062198713E-3,-8.2303430845419422E-3,null,null,null,5.6252617598848698,null,{"$f":"IF(W1176=\"\",\"\",WORKDAY($B$3,M1176,Feriados!$A$2:$A$1037))","v":"2028-05-08"},{"$f":"IF(Y1176=\"\",\"\",((1+(+(+VLOOKUP(Y1176,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1176-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8724382476856833}]
[4.6984126984126986,1184,10.935440690327118,null,0.121892477649768,7.4908271132848167E-4,3.563411660677843E-3,-1.685056511850315E-2,null,null,null,4.6984126984126986,1184,5.0265834361217969,null,5.7828768197709102E-2,7.9155901384527928E-3,-7.24944867433758E-3,-8.229075300606346E-3,null,null,null,5.6260587185521072,null,{"$f":"IF(W1177=\"\",\"\",WORKDAY($B$3,M1177,Feriados!$A$2:$A$1037))","v":"2028-05-09"},{"$f":"IF(Y1177=\"\",\"\",((1+(+(+VLOOKUP(Y1177,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1177-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8746197032153429}]
[4.7023809523809526,1185,10.936335373734526,null,0.121892477649768,7.4845059126678261E-4,3.5604056354170046E-3,-1.6837980139106538E-2,null,null,null,4.7023809523809526,1185,5.0266394335870634,null,5.7828768197709102E-2,7.9089351850899544E-3,-7.2435053111775559E-3,-8.2278037357508601E-3,null,null,null,5.62685426480245,null,{"$f":"IF(W1178=\"\",\"\",WORKDAY($B$3,M1178,Feriados!$A$2:$A$1037))","v":"2028-05-10"},{"$f":"IF(Y1178=\"\",\"\",((1+(+(+VLOOKUP(Y1178,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1178-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8767975226609908}]
[4.7063492063492065,1186,10.937229187300721,null,0.121892477649768,7.4781953698558582E-4,3.5574046684584996E-3,-1.682540998220489E-2,null,null,null,4.7063492063492065,1186,5.0266960091721771,null,5.7828768197709102E-2,7.9022912948081853E-3,-7.2375709991240938E-3,-8.2265284016714256E-3,null,null,null,5.6276484005669758,null,{"$f":"IF(W1179=\"\",\"\",WORKDAY($B$3,M1179,Feriados!$A$2:$A$1037))","v":"2028-05-11"},{"$f":"IF(Y1179=\"\",\"\",((1+(+(+VLOOKUP(Y1179,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1179-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8789717151055836}]
[4.7103174603174605,1187,10.938122130845112,null,0.121892477649768,7.4718954579333565E-4,3.5544087471276339E-3,-1.6812854634237841E-2,null,null,null,4.7103174603174605,1187,5.0267531607747795,null,5.7828768197709102E-2,7.8956584406690202E-3,-7.2316457205927774E-3,-8.2252493100375482E-3,null,null,null,5.6284411277774282,null,{"$f":"IF(W1180=\"\",\"\",WORKDAY($B$3,M1180,Feriados!$A$2:$A$1037))","v":"2028-05-12"},{"$f":"IF(Y1180=\"\",\"\",((1+(+(+VLOOKUP(Y1180,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1180-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8811422896018799}]
[4.7142857142857144,1188,10.939014204195875,null,0.121892477649768,7.4656061500751568E-4,3.5514178587912957E-3,-1.6800314081608068E-2,null,null,null,4.7142857142857144,1188,5.0268108863004413,null,5.7828768197709102E-2,7.8890365958181451E-3,-7.2257294580304722E-3,-8.2239664724923674E-3,null,null,null,5.6292324483658174,null,{"$f":"IF(W1181=\"\",\"\",WORKDAY($B$3,M1181,Feriados!$A$2:$A$1037))","v":"2028-05-15"},{"$f":"IF(Y1181=\"\",\"\",((1+(+(+VLOOKUP(Y1181,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1181-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8833092551725512}]
[4.7182539682539684,1189,10.939905407189871,null,0.121892477649768,7.4593274195461216E-4,3.5484319908577933E-3,-1.6787788310681694E-2,null,null,null,4.7182539682539684,1189,5.0268691836626136,null,5.7828768197709102E-2,7.882425733485075E-3,-7.2198221939153455E-3,-8.2226799006527018E-3,null,null,null,5.6300223642647307,null,{"$f":"IF(W1182=\"\",\"\",WORKDAY($B$3,M1182,Feriados!$A$2:$A$1037))","v":"2028-05-16"},{"$f":"IF(Y1182=\"\",\"\",((1+(+(+VLOOKUP(Y1182,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1182-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8831344218228869}]
[4.7222222222222223,1190,10.940795739672607,null,0.121892477649768,7.4530592397007518E-4,3.5454511307766862E-3,-1.6775277307788689E-2,null,null,null,4.7222222222222223,1190,5.0269280507825975,null,5.7828768197709102E-2,7.8758258269828636E-3,-7.213923910756875E-3,-8.2213896061091134E-3,null,null,null,5.6308108774071108,null,{"$f":"IF(W1183=\"\",\"\",WORKDAY($B$3,M1183,Feriados!$A$2:$A$1037))","v":"2028-05-17"},{"$f":"IF(Y1183=\"\",\"\",((1+(+(+VLOOKUP(Y1183,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1183-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8829598826042755}]
[4.7261904761904763,1191,10.941685201498164,null,0.121892477649768,7.4468015839828196E-4,3.5424752660386267E-3,-1.676278105922327E-2,null,null,null,4.7261904761904763,1191,5.0269874855895074,null,5.7828768197709102E-2,7.8692368497077746E-3,-7.2080345910958479E-3,-8.2200956004259557E-3,null,null,null,5.631597989726389,null,{"$f":"IF(W1184=\"\",\"\",WORKDAY($B$3,M1184,Feriados!$A$2:$A$1037))","v":"2028-05-18"},{"$f":"IF(Y1184=\"\",\"\",((1+(+(+VLOOKUP(Y1184,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1184-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8827856367751101}]
[4.7301587301587302,1192,10.94257379252914,null,0.121892477649768,7.440554425924993E-4,3.5395043841751962E-3,-1.6750299551244279E-2,null,null,null,4.7301587301587302,1192,5.0270474860202272,null,5.7828768197709102E-2,7.8626587751389806E-3,-7.2021542175043762E-3,-8.2187978951414279E-3,null,null,null,5.6323837031563739,null,{"$f":"IF(W1185=\"\",\"\",WORKDAY($B$3,M1185,Feriados!$A$2:$A$1037))","v":"2028-05-19"},{"$f":"IF(Y1185=\"\",\"\",((1+(+(+VLOOKUP(Y1185,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1185-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8826116835962265}]
[4.7341269841269842,1193,10.943461512636601,null,0.121892477649768,7.4343177391484716E-4,3.5365384727587441E-3,-1.6737832770075602E-2,null,null,null,4.7341269841269842,1193,5.0271080500193825,null,5.7828768197709102E-2,7.8560915768382585E-3,-7.1962827725858981E-3,-8.2174965017676339E-3,null,null,null,5.6331680196312295,null,{"$f":"IF(W1186=\"\",\"\",WORKDAY($B$3,M1186,Feriados!$A$2:$A$1037))","v":"2028-05-22"},{"$f":"IF(Y1186=\"\",\"\",((1+(+(+VLOOKUP(Y1186,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1186-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.882438022331014}]
[4.7380952380952381,1194,10.944348361699999,null,0.121892477649768,7.4280914973626081E-4,3.5335775194022282E-3,-1.672538070190651E-2,null,null,null,4.7380952380952381,1194,5.0271691755392967,null,5.7828768197709102E-2,7.849535228449684E-3,-7.1904202389751846E-3,-8.216191431790627E-3,null,null,null,5.6339509410854527,null,{"$f":"IF(W1187=\"\",\"\",WORKDAY($B$3,M1187,Feriados!$A$2:$A$1037))","v":"2028-05-23"},{"$f":"IF(Y1187=\"\",\"\",((1+(+(+VLOOKUP(Y1187,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1187-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8822646522452819}]
[4.7420634920634921,1195,10.94523433960714,null,0.121892477649768,7.4218756743645519E-4,3.530621511759056E-3,-1.6712943332892104E-2,null,null,null,4.7420634920634921,1195,5.0272308605399605,null,5.7828768197709102E-2,7.8429897036993244E-3,-7.1845665993383462E-3,-8.2148826966704763E-3,null,null,null,5.6347324694539402,null,{"$f":"IF(W1188=\"\",\"\",WORKDAY($B$3,M1188,Feriados!$A$2:$A$1037))","v":"2028-05-24"},{"$f":"IF(Y1188=\"\",\"\",((1+(+(+VLOOKUP(Y1188,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1188-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8820915726073046}]
[4.746031746031746,1196,10.946119446254118,null,0.121892477649768,7.4156702440388814E-4,3.5276704375229208E-3,-1.6700520649153651E-2,null,null,null,4.746031746031746,1196,5.0272931029889891,null,5.7828768197709102E-2,7.8364549763949368E-3,-7.1787218363728337E-3,-8.2135703078413114E-3,null,null,null,5.6355126066718331,null,{"$f":"IF(W1189=\"\",\"\",WORKDAY($B$3,M1189,Feriados!$A$2:$A$1037))","v":"2028-05-25"},{"$f":"IF(Y1189=\"\",\"\",((1+(+(+VLOOKUP(Y1189,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1189-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8819187826877988}]
[4.75,1197,10.947003681545239,null,0.121892477649768,7.4094751803572352E-4,3.5247242844276489E-3,-1.6688112636778985E-2,null,null,null,4.75,1197,5.027355900861596,null,5.7828768197709102E-2,7.8299310204256681E-3,-7.172885932807441E-3,-8.2122542767113782E-3,null,null,null,5.6362913546746718,null,{"$f":"IF(W1190=\"\",\"\",WORKDAY($B$3,M1190,Feriados!$A$2:$A$1037))","v":"2028-05-26"},{"$f":"IF(Y1190=\"\",\"\",((1+(+(+VLOOKUP(Y1190,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1190-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8817462817599235}]
[4.753968253968254,1198,10.947887045392994,null,0.121892477649768,7.4032904573779579E-4,3.5217830402470393E-3,-1.6675719281822887E-2,null,null,null,4.753968253968254,1198,5.0274192521405459,null,5.7828768197709102E-2,7.8234178097617534E-3,-7.1670588714023179E-3,-8.2109346146630891E-3,null,null,null,5.6370687153981525,null,{"$f":"IF(W1191=\"\",\"\",WORKDAY($B$3,M1191,Feriados!$A$2:$A$1037))","v":"2028-05-29"},{"$f":"IF(Y1191=\"\",\"\",((1+(+(+VLOOKUP(Y1191,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1191-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.881574069099325}]
[4.7579365079365079,1199,10.948769537717981,null,0.121892477649768,7.3971160492457408E-4,3.5188466927947087E-3,-1.6663340570307463E-2,null,null,null,4.7579365079365079,1199,5.0274831548161272,null,5.7828768197709102E-2,7.8169153184542133E-3,-7.1612406349489547E-3,-8.2096113330530872E-3,null,null,null,5.6378446907782598,null,{"$f":"IF(W1192=\"\",\"\",WORKDAY($B$3,M1192,Feriados!$A$2:$A$1037))","v":"2028-05-30"},{"$f":"IF(Y1192=\"\",\"\",((1+(+(+VLOOKUP(Y1192,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1192-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8814021439839586}]
[4.7619047619047619,1200,10.949651158448855,null,0.121892477649768,7.3909519301912591E-4,3.5159152299239307E-3,-1.6650976488222495E-2,null,null,null,4.7619047619047619,1200,5.0275476068861185,null,5.7828768197709102E-2,7.8104235206345697E-3,-7.1554312062702052E-3,-8.2082844432122912E-3,null,null,null,5.6386192827513337,null,{"$f":"IF(W1193=\"\",\"\",WORKDAY($B$3,M1193,Feriados!$A$2:$A$1037))","v":"2028-05-31"},{"$f":"IF(Y1193=\"\",\"\",((1+(+(+VLOOKUP(Y1193,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1193-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8812305056942886}]
[4.7658730158730158,1201,10.95053190752227,null,0.121892477649768,7.3847980745308172E-4,3.5129886395274838E-3,-1.663862702152585E-2,null,null,null,4.7658730158730158,1201,5.027612606355742,null,5.7828768197709102E-2,7.8039423905145282E-3,-7.1496305682202639E-3,-8.206953956445948E-3,null,null,null,5.6393924932538253,null,{"$f":"IF(W1194=\"\",\"\",WORKDAY($B$3,M1194,Feriados!$A$2:$A$1037))","v":"2028-06-01"},{"$f":"IF(Y1194=\"\",\"\",((1+(+(+VLOOKUP(Y1194,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1194-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8810591535131334}]
[4.7698412698412698,1202,10.951411784882829,null,0.121892477649768,7.3786544566660007E-4,3.5100669095374975E-3,-1.6626292156143817E-2,null,null,null,4.7698412698412698,1202,5.0276781512376427,null,5.7828768197709102E-2,7.7974719023856985E-3,-7.1438387036846874E-3,-8.2056198840336873E-3,null,null,null,5.6401643242223631,null,{"$f":"IF(W1195=\"\",\"\",WORKDAY($B$3,M1195,Feriados!$A$2:$A$1037))","v":"2028-06-02"},{"$f":"IF(Y1195=\"\",\"\",((1+(+(+VLOOKUP(Y1195,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1195-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.880888086725709}]
[4.7738095238095237,1203,10.952290790483014,null,0.121892477649768,7.3725210510833174E-4,3.5071500279252959E-3,-1.6613971877971499E-2,null,null,null,4.7738095238095237,1203,5.0277442395518426,null,5.7828768197709102E-2,7.7910120306192996E-3,-7.1380555955803853E-3,-8.2042822372295852E-3,null,null,null,5.6409347775938201,null,{"$f":"IF(W1196=\"\",\"\",WORKDAY($B$3,M1196,Feriados!$A$2:$A$1037))","v":"2028-06-05"},{"$f":"IF(Y1196=\"\",\"\",((1+(+(+VLOOKUP(Y1196,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1196-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8807173046195853}]
[4.7777777777777777,1204,10.953168924283149,null,0.121892477649768,7.3663978323538516E-4,3.5042379827012454E-3,-1.6601666172873154E-2,null,null,null,4.7777777777777777,1204,5.0278108693257151,null,5.7828768197709102E-2,7.7845627496658564E-3,-7.1322812268556123E-3,-8.2029410272621926E-3,null,null,null,5.6417038553052468,null,{"$f":"IF(W1197=\"\",\"\",WORKDAY($B$3,M1197,Feriados!$A$2:$A$1037))","v":"2028-06-06"},{"$f":"IF(Y1197=\"\",\"\",((1+(+(+VLOOKUP(Y1197,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1197-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8805468064847526}]
[4.7817460317460316,1205,10.954046186251331,null,0.121892477649768,7.3602847751329085E-4,3.5013307619145974E-3,-1.658937502668258E-2,null,null,null,4.7817460317460316,1205,5.0278780385939426,null,5.7828768197709102E-2,7.7781240340549168E-3,-7.1265155804899815E-3,-8.2015962653346139E-3,null,null,null,5.642471559293738,null,{"$f":"IF(W1198=\"\",\"\",WORKDAY($B$3,M1198,Feriados!$A$2:$A$1037))","v":"2028-06-07"},{"$f":"IF(Y1198=\"\",\"\",((1+(+(+VLOOKUP(Y1198,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1198-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8803765916135102}]
[4.7857142857142856,1206,10.954922576363387,null,0.121892477649768,7.3541818541596746E-4,3.4984283536533454E-3,-1.6577098425203447E-2,null,null,null,4.7857142857142856,1206,5.0279457453984868,null,5.7828768197709102E-2,7.7716958583947601E-3,-7.1207586394944492E-3,-8.2002479626245486E-3,null,null,null,5.6432378914966774,null,{"$f":"IF(W1199=\"\",\"\",WORKDAY($B$3,M1199,Feriados!$A$2:$A$1037))","v":"2028-06-08"},{"$f":"IF(Y1199=\"\",\"\",((1+(+(+VLOOKUP(Y1199,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1199-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8802066593005113}]
[4.7896825396825395,1207,10.955798094602805,null,0.121892477649768,7.3480890442568689E-4,3.4955307460440644E-3,-1.6564836354209696E-2,null,null,null,4.7896825396825395,1207,5.0280139877885555,null,5.7828768197709102E-2,7.7652781973721061E-3,-7.1150103869113196E-3,-8.1988961302843378E-3,null,null,null,5.6440028538514042,null,{"$f":"IF(W1200=\"\",\"\",WORKDAY($B$3,M1200,Feriados!$A$2:$A$1037))","v":"2028-06-09"},{"$f":"IF(Y1200=\"\",\"\",((1+(+(+VLOOKUP(Y1200,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1200-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8800370088428071}]
[4.7936507936507935,1208,10.956672740960697,null,0.121892477649768,7.342006320330399E-4,3.4926379272517643E-3,-1.6552588799445857E-2,null,null,null,4.7936507936507935,1208,5.0280827638205663,null,5.7828768197709102E-2,7.7588710257518274E-3,-7.1092708058142426E-3,-8.1975407794410305E-3,null,null,null,5.6447664482954796,null,{"$f":"IF(W1201=\"\",\"\",WORKDAY($B$3,M1201,Feriados!$A$2:$A$1037))","v":"2028-06-12"},{"$f":"IF(Y1201=\"\",\"\",((1+(+(+VLOOKUP(Y1201,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1201-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8798676395397136}]
[4.7976190476190474,1209,10.957546515435721,null,0.121892477649768,7.3359336573690153E-4,3.4897498854797385E-3,-1.6540355746627419E-2,null,null,null,4.7976190476190474,1209,5.0281520715581145,null,5.7828768197709102E-2,7.7524743183766615E-3,-7.1035398793082016E-3,-8.1961819211964233E-3,null,null,null,5.6455286767663759,null,{"$f":"IF(W1202=\"\",\"\",WORKDAY($B$3,M1202,Feriados!$A$2:$A$1037))","v":"2028-06-13"},{"$f":"IF(Y1202=\"\",\"\",((1+(+(+VLOOKUP(Y1202,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1202-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8796985506929227}]
[4.8015873015873014,1210,10.958419418034065,null,0.121892477649768,7.3298710304439804E-4,3.4868666089694152E-3,-1.6528137181441173E-2,null,null,null,4.8015873015873014,1210,5.028221909071938,null,5.7828768197709102E-2,7.7460880501669278E-3,-7.097817590529517E-3,-8.1948195666271227E-3,null,null,null,5.6462895412017877,null,{"$f":"IF(W1203=\"\",\"\",WORKDAY($B$3,M1203,Feriados!$A$2:$A$1037))","v":"2028-06-14"},{"$f":"IF(Y1203=\"\",\"\",((1+(+(+VLOOKUP(Y1203,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1203-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8795297416063468}]
[4.8055555555555554,1211,10.959291448769351,null,0.121892477649768,7.3238184147087209E-4,3.4839880860002082E-3,-1.6515933089545583E-2,null,null,null,4.8055555555555554,1211,5.0282922744398908,null,5.7828768197709102E-2,7.7397121961202383E-3,-7.092103922645838E-3,-8.1934537267845924E-3,null,null,null,5.6470490435393428,null,{"$f":"IF(W1204=\"\",\"\",WORKDAY($B$3,M1204,Feriados!$A$2:$A$1037))","v":"2028-06-16"},{"$f":"IF(Y1204=\"\",\"\",((1+(+(+VLOOKUP(Y1204,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1204-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8793612115862963}]
[4.8095238095238093,1212,10.96016260766261,null,0.121892477649768,7.3177757853984957E-4,3.4811143048893681E-3,-1.6503743456571105E-2,null,null,null,4.8095238095238093,1212,5.0283631657468995,null,5.7828768197709102E-2,7.7333467313112237E-3,-7.0863988588561362E-3,-8.1920844126952014E-3,null,null,null,5.6478071857167134,null,{"$f":"IF(W1205=\"\",\"\",WORKDAY($B$3,M1205,Feriados!$A$2:$A$1037))","v":"2028-06-19"},{"$f":"IF(Y1205=\"\",\"\",((1+(+(+VLOOKUP(Y1205,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1205-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8794742844711738}]
[4.8134920634920633,1213,10.961032894742232,null,0.121892477649768,7.311743117830059E-4,3.4782452539918367E-3,-1.6491568268120538E-2,null,null,null,4.8134920634920633,1213,5.0284345810849365,null,5.7828768197709102E-2,7.7269916308912385E-3,-7.0807023823907063E-3,-8.1907116353602833E-3,null,null,null,5.6485639696716383,null,{"$f":"IF(W1206=\"\",\"\",WORKDAY($B$3,M1206,Feriados!$A$2:$A$1037))","v":"2028-06-20"},{"$f":"IF(Y1206=\"\",\"\",((1+(+(+VLOOKUP(Y1206,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1206-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.879587171043708}]
[4.8174603174603172,1214,10.961902310043884,null,0.121892477649768,7.3057203874013227E-4,3.4753809217000953E-3,-1.6479407509769384E-2,null,null,null,4.8174603174603172,1214,5.0285065185529856,null,5.7828768197709102E-2,7.7206468700880904E-3,-7.0750144765111458E-3,-8.189335405756188E-3,null,null,null,5.6493193973417011,null,{"$f":"IF(W1207=\"\",\"\",WORKDAY($B$3,M1207,Feriados!$A$2:$A$1037))","v":"2028-06-21"},{"$f":"IF(Y1207=\"\",\"\",((1+(+(+VLOOKUP(Y1207,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1207-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8796998717640419}]
[4.8214285714285712,1215,10.962770853610497,null,0.121892477649768,7.299707569591034E-4,3.4725212964440261E-3,-1.6467261167066163E-2,null,null,null,4.8214285714285712,1215,5.0285789762570161,null,5.7828768197709102E-2,7.7143124242057513E-3,-7.0693351245103607E-3,-8.1879557348343325E-3,null,null,null,5.6500734706645739,null,{"$f":"IF(W1208=\"\",\"\",WORKDAY($B$3,M1208,Feriados!$A$2:$A$1037))","v":"2028-06-22"},{"$f":"IF(Y1208=\"\",\"\",((1+(+(+VLOOKUP(Y1208,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1208-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8798123870907419}]
[4.8253968253968251,1216,10.963638525492183,null,0.121892477649768,7.2937046399584307E-4,3.4696663666907565E-3,-1.6455129225532786E-2,null,null,null,4.8253968253968251,1216,5.0286519523099402,null,5.7828768197709102E-2,7.7079882686240924E-3,-7.0636643097125541E-3,-8.1865726335212437E-3,null,null,null,5.650826191577818,null,{"$f":"IF(W1209=\"\",\"\",WORKDAY($B$3,M1209,Feriados!$A$2:$A$1037))","v":"2028-06-23"},{"$f":"IF(Y1209=\"\",\"\",((1+(+(+VLOOKUP(Y1209,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1209-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8799247174809315}]
[4.8293650793650791,1217,10.964505325746199,null,0.121892477649768,7.2877115741429321E-4,3.4668161209445267E-3,-1.6443011670664844E-2,null,null,null,4.8293650793650791,1217,5.0287254448315863,null,5.7828768197709102E-2,7.7016743787985901E-3,-7.0580020154732128E-3,-8.1851861127186197E-3,null,null,null,5.6515775620189723,null,{"$f":"IF(W1210=\"\",\"\",WORKDAY($B$3,M1210,Feriados!$A$2:$A$1037))","v":"2028-06-26"},{"$f":"IF(Y1210=\"\",\"\",((1+(+(+VLOOKUP(Y1210,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1210-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.880036863390135}]
[4.833333333333333,1218,10.965371254436896,null,0.121892477649768,7.2817283478637872E-4,3.4639705477465311E-3,-1.6430908487931974E-2,null,null,null,4.833333333333333,1218,5.0287994519486681,null,5.7828768197709102E-2,7.6953707302600633E-3,-7.0523482251791053E-3,-8.1837961833033865E-3,null,null,null,5.6523275839254428,null,{"$f":"IF(W1211=\"\",\"\",WORKDAY($B$3,M1211,Feriados!$A$2:$A$1037))","v":"2028-06-27"},{"$f":"IF(Y1211=\"\",\"\",((1+(+(+VLOOKUP(Y1211,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1211-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8801488252725003}]
[4.837301587301587,1219,10.966236311635658,null,0.121892477649768,7.2757549369197678E-4,3.4611296356747857E-3,-1.6418819662778191E-2,null,null,null,4.837301587301587,1219,5.0288739717947477,null,5.7828768197709102E-2,7.6890772986143883E-3,-7.0467029222482701E-3,-8.1824028561277348E-3,null,null,null,5.6530762592345685,null,{"$f":"IF(W1212=\"\",\"\",WORKDAY($B$3,M1212,Feriados!$A$2:$A$1037))","v":"2028-06-28"},{"$f":"IF(Y1212=\"\",\"\",((1+(+(+VLOOKUP(Y1212,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1212-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8802606035805987}]
[4.8412698412698409,1220,10.967100497420864,null,0.121892477649768,7.2697913171888384E-4,3.458293373343981E-3,-1.6406745180622205E-2,null,null,null,4.8412698412698409,1220,5.0289490025102159,null,5.7828768197709102E-2,7.6827940595422329E-3,-7.0410660901300054E-3,-8.181006142019177E-3,null,null,null,5.6538235898835332,null,{"$f":"IF(W1213=\"\",\"\",WORKDAY($B$3,M1213,Feriados!$A$2:$A$1037))","v":"2028-06-29"},{"$f":"IF(Y1213=\"\",\"\",((1+(+(+VLOOKUP(Y1213,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1213-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8803721987655582}]
[4.8452380952380949,1221,10.967963811877837,null,0.121892477649768,7.2638374646278334E-4,3.4554617494053385E-3,-1.6394685026857762E-2,null,null,null,4.8452380952380949,1221,5.029024542242241,null,5.7828768197709102E-2,7.6765209887987764E-3,-7.0354377123048543E-3,-8.1796060517806118E-3,null,null,null,5.6545695778094096,null,{"$f":"IF(W1214=\"\",\"\",WORKDAY($B$3,M1214,Feriados!$A$2:$A$1037))","v":"2028-06-30"},{"$f":"IF(Y1214=\"\",\"\",((1+(+(+VLOOKUP(Y1214,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1214-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8804836112769969}]
[4.8492063492063489,1222,10.968826255098776,null,0.121892477649768,7.2578933552721334E-4,3.4526347525464691E-3,-1.6382639186853936E-2,null,null,null,4.8492063492063489,1222,5.0291005891447593,null,5.7828768197709102E-2,7.670258062213442E-3,-7.0298177722846042E-3,-8.1782025961903478E-3,null,null,null,5.6553142249491151,null,{"$f":"IF(W1215=\"\",\"\",WORKDAY($B$3,M1215,Feriados!$A$2:$A$1037))","v":"2028-07-03"},{"$f":"IF(Y1215=\"\",\"\",((1+(+(+VLOOKUP(Y1215,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1215-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.880594841563112}]
[4.8531746031746028,1223,10.969687827182726,null,0.121892477649768,7.2519589652353508E-4,3.4498123714912354E-3,-1.637060764595551E-2,null,null,null,4.8531746031746028,1223,5.0291771413784288,null,5.7828768197709102E-2,7.6640052556896246E-3,-7.0242062536122656E-3,-8.1767957860021754E-3,null,null,null,5.6560575332394114,null,{"$f":"IF(W1216=\"\",\"\",WORKDAY($B$3,M1216,Feriados!$A$2:$A$1037))","v":"2028-07-04"},{"$f":"IF(Y1216=\"\",\"\",((1+(+(+VLOOKUP(Y1216,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1216-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8807058900705904}]
[4.8571428571428568,1224,10.970548528235527,null,0.121892477649768,7.2460342707090098E-4,3.4469945949996057E-3,-1.6358590389483237E-2,null,null,null,4.8571428571428568,1224,5.0292541971106042,null,5.7828768197709102E-2,7.6577625452044218E-3,-7.0186031398620646E-3,-8.1753856319454234E-3,null,null,null,5.6567995046168607,null,{"$f":"IF(W1217=\"\",\"\",WORKDAY($B$3,M1217,Feriados!$A$2:$A$1037))","v":"2028-07-05"},{"$f":"IF(Y1217=\"\",\"\",((1+(+(+VLOOKUP(Y1217,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1217-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8808167572446539}]
[4.8611111111111107,1225,10.971408358369755,null,0.121892477649768,7.2401192479622288E-4,3.4441814118675177E-3,-1.6346587402734206E-2,null,null,null,4.8611111111111107,1225,5.0293317545153053,null,5.7828768197709102E-2,7.6515299068083643E-3,-7.0130084146394324E-3,-8.1739721447249853E-3,null,null,null,5.6575401410178028,null,{"$f":"IF(W1218=\"\",\"\",WORKDAY($B$3,M1218,Feriados!$A$2:$A$1037))","v":"2028-07-06"},{"$f":"IF(Y1218=\"\",\"\",((1+(+(+VLOOKUP(Y1218,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1218-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8809274435291474}]
[4.8650793650793647,1226,10.972267317704674,null,0.121892477649768,7.2342138733414048E-4,3.4413728109267362E-3,-1.6334598670982133E-2,null,null,null,4.8650793650793647,1226,5.0294098117731876,null,5.7828768197709102E-2,7.6453073166251528E-3,-7.0074220615809904E-3,-8.1725553350213871E-3,null,null,null,5.6582794443783779,null,{"$f":"IF(W1219=\"\",\"\",WORKDAY($B$3,M1219,Feriados!$A$2:$A$1037))","v":"2028-07-07"},{"$f":"IF(Y1219=\"\",\"\",((1+(+(+VLOOKUP(Y1219,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1219-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8810379493663838}]
[4.8690476190476186,1227,10.973125406366204,null,0.121892477649768,7.2283181232699046E-4,3.4385687810447188E-3,-1.632262417947768E-2,null,null,null,4.8690476190476186,1227,5.0294883670715107,null,5.7828768197709102E-2,7.6390947508513836E-3,-7.0018440643545331E-3,-8.1711352134908374E-3,null,null,null,5.6590174166345264,null,{"$f":"IF(W1220=\"\",\"\",WORKDAY($B$3,M1220,Feriados!$A$2:$A$1037))","v":"2028-07-10"},{"$f":"IF(Y1220=\"\",\"\",((1+(+(+VLOOKUP(Y1220,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1220-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8811482751972548}]
[4.8730158730158726,1228,10.973982624486846,null,0.121892477649768,7.2224319742477479E-4,3.4357693111244734E-3,-1.6310663913448775E-2,null,null,null,4.8730158730158726,1228,5.0295674186041097,null,5.7828768197709102E-2,7.6328921857562919E-3,-6.9962744066590201E-3,-8.1697117907652706E-3,null,null,null,5.6597540597218332,null,{"$f":"IF(W1221=\"\",\"\",WORKDAY($B$3,M1221,Feriados!$A$2:$A$1037))","v":"2028-07-11"},{"$f":"IF(Y1221=\"\",\"\",((1+(+(+VLOOKUP(Y1221,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1221-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8812584214612755}]
[4.8769841269841274,1229,10.974838972205664,null,0.121892477649768,7.2165554028513009E-4,3.4329743901044224E-3,-1.6298717858100914E-2,null,null,null,4.8769841269841274,1229,5.0296469645713611,null,5.7828768197709102E-2,7.6266995976814779E-3,-6.9907130722245562E-3,-8.1682850774524099E-3,null,null,null,5.6604893755757724,null,{"$f":"IF(W1222=\"\",\"\",WORKDAY($B$3,M1222,Feriados!$A$2:$A$1037))","v":"2028-07-12"},{"$f":"IF(Y1222=\"\",\"\",((1+(+(+VLOOKUP(Y1222,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1222-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.881368388596429}]
[4.8809523809523814,1230,10.975694449668207,null,0.121892477649768,7.2106883857329669E-4,3.4301840069582662E-3,-1.6286785998617485E-2,null,null,null,4.8809523809523814,1230,5.0297270031801578,null,5.7828768197709102E-2,7.6205169630406593E-3,-6.9851600448123862E-3,-8.1668550841357962E-3,null,null,null,5.661223366131396,null,{"$f":"IF(W1223=\"\",\"\",WORKDAY($B$3,M1223,Feriados!$A$2:$A$1037))","v":"2028-07-13"},{"$f":"IF(Y1223=\"\",\"\",((1+(+(+VLOOKUP(Y1223,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1223-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.881478177039388}]
[4.8849206349206353,1231,10.976549057026489,null,0.121892477649768,7.2048308996208721E-4,3.427398150694845E-3,-1.6274868320160056E-2,null,null,null,4.8849206349206353,1231,5.0298075326438756,null,5.7828768197709102E-2,7.614344258319394E-3,-6.9796153082148692E-3,-8.1654218213748631E-3,null,null,null,5.6619560333235341,null,{"$f":"IF(W1224=\"\",\"\",WORKDAY($B$3,M1224,Feriados!$A$2:$A$1037))","v":"2028-07-14"},{"$f":"IF(Y1224=\"\",\"\",((1+(+(+VLOOKUP(Y1224,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1224-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8815877872252935}]
[4.8888888888888893,1232,10.977402794438916,null,0.121892477649768,7.1989829213185729E-4,3.4246168103580043E-3,-1.6262964807868697E-2,null,null,null,4.8888888888888893,1232,5.0298885511823492,null,5.7828768197709102E-2,7.6081814600748266E-3,-6.9740788462554701E-3,-8.1639852997049712E-3,null,null,null,5.6626873790866172,null,{"$f":"IF(W1225=\"\",\"\",WORKDAY($B$3,M1225,Feriados!$A$2:$A$1037))","v":"2028-07-17"},{"$f":"IF(Y1225=\"\",\"\",((1+(+(+VLOOKUP(Y1225,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1225-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8816972195879762}]
[4.8928571428571432,1233,10.978255662070266,null,0.121892477649768,7.1931444277047413E-4,3.4218399750264609E-3,-1.6251075446862277E-2,null,null,null,4.8928571428571432,1233,5.0299700570218331,null,5.7828768197709102E-2,7.6020285449354217E-3,-6.9685506427887341E-3,-8.1625455296374574E-3,null,null,null,5.6634174053549202,null,{"$f":"IF(W1226=\"\",\"\",WORKDAY($B$3,M1226,Feriados!$A$2:$A$1037))","v":"2028-07-18"},{"$f":"IF(Y1226=\"\",\"\",((1+(+(+VLOOKUP(Y1226,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1226-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8810635272808591}]
[4.8968253968253972,1234,10.979107660091621,null,0.121892477649768,7.1873153957328624E-4,3.4190676338136669E-3,-1.623920022223875E-2,null,null,null,4.8968253968253972,1234,5.0300520483949835,null,5.7828768197709102E-2,7.5958854896007221E-3,-6.9630306817002833E-3,-8.161102521659698E-3,null,null,null,5.6641461140621852,null,{"$f":"IF(W1227=\"\",\"\",WORKDAY($B$3,M1227,Feriados!$A$2:$A$1037))","v":"2028-07-19"},{"$f":"IF(Y1227=\"\",\"\",((1+(+(+VLOOKUP(Y1227,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1227-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8804308658839215}]
[4.9007936507936511,1235,10.979958788680328,null,0.121892477649768,7.1814958024309387E-4,3.4162997758676733E-3,-1.6227339119075486E-2,null,null,null,4.9007936507936511,1235,5.0301345235408235,null,5.7828768197709102E-2,7.5897522708410683E-3,-6.9575189469067884E-3,-8.1596562862351445E-3,null,null,null,5.6648735071418432,null,{"$f":"IF(W1228=\"\",\"\",WORKDAY($B$3,M1228,Feriados!$A$2:$A$1037))","v":"2028-07-20"},{"$f":"IF(Y1228=\"\",\"\",((1+(+(+VLOOKUP(Y1228,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1228-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.879799232883574}]
[4.9047619047619051,1236,10.980809048019957,null,0.121892477649768,7.1756856249011864E-4,3.4135363903710025E-3,-1.621549212242954E-2,null,null,null,4.9047619047619051,1236,5.030217480704712,null,5.7828768197709102E-2,7.5836288654973624E-3,-6.9520154223559616E-3,-8.15820683380338E-3,null,null,null,5.6655995865270148,null,{"$f":"IF(W1229=\"\",\"\",WORKDAY($B$3,M1229,Feriados!$A$2:$A$1037))","v":"2028-07-21"},{"$f":"IF(Y1229=\"\",\"\",((1+(+(+VLOOKUP(Y1229,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1229-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8791686257743541}]
[4.9087301587301591,1237,10.981658438300251,null,0.121892477649768,7.1698848403197357E-4,3.4107774665405092E-3,-1.6203659217337966E-2,null,null,null,4.9087301587301591,1237,5.0303009181383214,null,5.7828768197709102E-2,7.5775152504807958E-3,-6.9465200920265247E-3,-8.1567541747801647E-3,null,null,null,5.6663243541504205,null,{"$f":"IF(W1230=\"\",\"\",WORKDAY($B$3,M1230,Feriados!$A$2:$A$1037))","v":"2028-07-24"},{"$f":"IF(Y1230=\"\",\"\",((1+(+(+VLOOKUP(Y1230,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1230-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8785390420589483}]
[{"$f":"B1231/252","v":4.912698412698413},1238,{"$f":"SUM(E1231:H1231)*100","v":10.982506959717078},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1231))/($I$4*A1231))","v":7.1640934259363336E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1231))/($I$4*A1231))-EXP(-1*$I$4*A1231)))","v":3.4080229936272522E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1231))/($J$4*A1231))-EXP(-1*$J$4*A1231)))","v":-1.6191840388818095E-2},null,null,null,{"$f":"M1231/252","v":4.912698412698413},1238,{"$f":"SUM(P1231:S1231)*100","v":5.0303848340996007},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1231))/($T$4*L1231))","v":7.5714114027726088E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1231))/($T$4*L1231))-EXP(-1*$T$4*L1231)))","v":-6.9410329399282036E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1231))/($U$4*L1231))-EXP(-1*$U$4*L1231)))","v":-8.1552983195574968E-3},null,null,null,{"$f":"IF(N1231=\"\",\"\",(((1+C1231/100)/(1+N1231/100))-1)*100)","v":5.667047811944248},null,{"$f":"IF(W1231=\"\",\"\",WORKDAY($B$3,M1231,Feriados!$A$2:$A$1037))","v":"2028-07-25"},{"$f":"IF(Y1231=\"\",\"\",((1+(+(+VLOOKUP(Y1231,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1231-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8779104792481256}]
[4.916666666666667,{"$f":"+B1231+1","v":1239},10.983354612472393,null,0.121892477649768,7.1583113590740577E-4,3.4052729609163621E-3,-1.6180035621867841E-2,null,null,null,4.916666666666667,{"$f":"+M1231+1","v":1239},5.0304692268527571,null,5.7828768197709102E-2,7.5653172994238262E-3,-6.9355539501017062E-3,-8.1538392785036433E-3,null,null,null,5.6677699618404631,null,{"$f":"IF(W1232=\"\",\"\",WORKDAY($B$3,M1232,Feriados!$A$2:$A$1037))","v":"2028-07-26"},{"$f":"IF(Y1232=\"\",\"\",((1+(+(+VLOOKUP(Y1232,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1232-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8772829348607152}]
[4.9206349206349209,1240,10.984201396774182,null,0.121892477649768,7.1525386171290037E-4,3.4025273577269082E-3,-1.6168244901465977E-2,null,null,null,4.9206349206349209,1240,5.0305540946682203,null,5.7828768197709102E-2,7.5592329175550128E-3,-6.9300831066187001E-3,-8.1523770619632077E-3,null,null,null,5.6684908057703876,null,{"$f":"IF(W1233=\"\",\"\",WORKDAY($B$3,M1233,Feriados!$A$2:$A$1037))","v":"2028-07-27"},{"$f":"IF(Y1233=\"\",\"\",((1+(+(+VLOOKUP(Y1233,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1233-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8766564064236064}]
[4.9246031746031749,1241,10.985047312836432,null,0.121892477649768,7.1467751775700105E-4,3.3997861734117699E-3,-1.6156468212572436E-2,null,null,null,4.9246031746031749,1241,5.0306394358226161,null,5.7828768197709102E-2,7.5531582343560172E-3,-6.9246203935817941E-3,-8.1509116802571634E-3,null,null,null,5.6692103456650322,null,{"$f":"IF(W1234=\"\",\"\",WORKDAY($B$3,M1234,Feriados!$A$2:$A$1037))","v":"2028-07-28"},{"$f":"IF(Y1234=\"\",\"\",((1+(+(+VLOOKUP(Y1234,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1234-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8760308914716823}]
[4.9285714285714288,1242,10.985892360879076,null,0.121892477649768,7.1410210179383583E-4,3.3970493973575081E-3,-1.6144705540128593E-2,null,null,null,4.9285714285714288,1242,5.0307252485987393,null,5.7828768197709102E-2,7.5470932270857256E-3,-6.9191657951245223E-3,-8.1494431436829173E-3,null,null,null,5.669928583454964,null,{"$f":"IF(W1235=\"\",\"\",WORKDAY($B$3,M1235,Feriados!$A$2:$A$1037))","v":"2028-07-31"},{"$f":"IF(Y1235=\"\",\"\",((1+(+(+VLOOKUP(Y1235,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1235-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8754063875477973}]
[4.9325396825396828,1243,10.986736541127943,null,0.121892477649768,7.1352761158474816E-4,3.3943170189842304E-3,-1.6132956869057545E-2,null,null,null,4.9325396825396828,1243,5.0308115312855257,null,5.7828768197709102E-2,7.5410378730718028E-3,-6.9137192954113139E-3,-8.1479714625143466E-3,null,null,null,5.6706455210700835,null,{"$f":"IF(W1236=\"\",\"\",WORKDAY($B$3,M1236,Feriados!$A$2:$A$1037))","v":"2028-08-01"},{"$f":"IF(Y1236=\"\",\"\",((1+(+(+VLOOKUP(Y1236,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1236-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8747828922027105}]
[4.9365079365079367,1244,10.987579853814735,null,0.121892477649768,7.1295404489826785E-4,3.3915890277454669E-3,-1.6121222184264386E-2,null,null,null,4.9365079365079367,1244,5.0308982821780219,null,5.7828768197709102E-2,7.5349921497104609E-3,-6.9082808786374867E-3,-8.1464966470018545E-3,null,null,null,5.6713611604400249,null,{"$f":"IF(W1237=\"\",\"\",WORKDAY($B$3,M1237,Feriados!$A$2:$A$1037))","v":"2028-08-02"},{"$f":"IF(Y1237=\"\",\"\",((1+(+(+VLOOKUP(Y1237,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1237-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8741604029951304}]
[4.9404761904761907,1245,10.988422299176962,null,0.121892477649768,7.1238139951008289E-4,3.3888654131280426E-3,-1.6109501470636518E-2,null,null,null,4.9404761904761907,1245,5.0309854995773664,null,5.7828768197709102E-2,7.5289560344661936E-3,-6.9028505290292122E-3,-8.1450187073724197E-3,null,null,null,5.6720755034937342,null,{"$f":"IF(W1238=\"\",\"\",WORKDAY($B$3,M1238,Feriados!$A$2:$A$1037))","v":"2028-08-03"},{"$f":"IF(Y1238=\"\",\"\",((1+(+(+VLOOKUP(Y1238,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1238-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8735389174916257}]
[4.9444444444444446,1246,10.989263877457907,null,0.121892477649768,7.1180967320301014E-4,3.3861461646519466E-3,-1.6097794713043886E-2,null,null,null,4.9444444444444446,1246,5.0310731817907506,null,5.7828768197709102E-2,7.5229295048715441E-3,-6.8974282308435038E-3,-8.143537653829639E-3,null,null,null,5.6727885521597576,null,{"$f":"IF(W1239=\"\",\"\",WORKDAY($B$3,M1239,Feriados!$A$2:$A$1037))","v":"2028-08-04"},{"$f":"IF(Y1239=\"\",\"\",((1+(+(+VLOOKUP(Y1239,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1239-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8729184332665811}]
[4.9484126984126986,1247,10.99010458890659,null,0.121892477649768,7.1123886376696713E-4,3.3834312718702053E-3,-1.6086101896339286E-2,null,null,null,4.9484126984126986,1247,5.0311613271313975,null,5.7828768197709102E-2,7.516912538526853E-3,-6.8920139683681875E-3,-8.1420534965537875E-3,null,null,null,5.6735003083659974,null,{"$f":"IF(W1240=\"\",\"\",WORKDAY($B$3,M1240,Feriados!$A$2:$A$1037))","v":"2028-08-07"},{"$f":"IF(Y1240=\"\",\"\",((1+(+(+VLOOKUP(Y1240,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1240-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8722989479021974}]
[4.9523809523809526,1248,10.990944433777706,null,0.121892477649768,7.1066896899894426E-4,3.3807207243687584E-3,-1.6074423005358648E-2,null,null,null,4.9523809523809526,1248,5.0312499339185388,null,5.7828768197709102E-2,7.5109051131000129E-3,-6.8866077259218854E-3,-8.1405662457018444E-3,null,null,null,5.6742107740398673,null,{"$f":"IF(W1241=\"\",\"\",WORKDAY($B$3,M1241,Feriados!$A$2:$A$1037))","v":"2028-08-08"},{"$f":"IF(Y1241=\"\",\"\",((1+(+(+VLOOKUP(Y1241,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1241-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8716804589884912}]
[4.9563492063492065,1249,10.991783412331605,null,0.121892477649768,7.1009998670297568E-4,3.3780145117663298E-3,-1.6062758024921263E-2,null,null,null,4.9563492063492065,1249,5.0313390004773764,null,5.7828768197709102E-2,7.5049072063262286E-3,-6.88120948785399E-3,-8.1390759114075718E-3,null,null,null,5.674919951108226,null,{"$f":"IF(W1242=\"\",\"\",WORKDAY($B$3,M1242,Feriados!$A$2:$A$1037))","v":"2028-08-09"},{"$f":"IF(Y1242=\"\",\"\",((1+(+(+VLOOKUP(Y1242,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1242-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8710629641231842}]
[4.9603174603174605,1250,10.992621524834231,null,0.121892477649768,7.0953191469011196E-4,3.3753126237143038E-3,-1.6051106939830105E-2,null,null,null,4.9603174603174605,1250,5.03142852513907,null,5.7828768197709102E-2,7.4989187960077756E-3,-6.8758192385446415E-3,-8.1375825037815382E-3,null,null,null,5.6756278414973327,null,{"$f":"IF(W1243=\"\",\"\",WORKDAY($B$3,M1243,Feriados!$A$2:$A$1037))","v":"2028-08-10"},{"$f":"IF(Y1243=\"\",\"\",((1+(+(+VLOOKUP(Y1243,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1243-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8704464609117473}]
[4.9642857142857144,1251,10.993458771557091,null,0.121892477649768,7.0896475077839179E-4,3.3726150498965993E-3,-1.6039469734872077E-2,null,null,null,4.9642857142857144,1251,5.0315185062406984,null,5.7828768197709102E-2,7.4929398600137561E-3,-6.8704369624047043E-3,-8.136086032911178E-3,null,null,null,5.6763344471327803,null,{"$f":"IF(W1244=\"\",\"\",WORKDAY($B$3,M1244,Feriados!$A$2:$A$1037))","v":"2028-08-11"},{"$f":"IF(Y1244=\"\",\"\",((1+(+(+VLOOKUP(Y1244,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1244-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8698309469672676}]
[4.9682539682539684,1252,10.994295152777209,null,0.121892477649768,7.0839849279281442E-4,3.3699217800295476E-3,-1.6027846394818277E-2,null,null,null,4.9682539682539684,1252,5.0316089421252377,null,5.7828768197709102E-2,7.4869703762798579E-3,-6.8650626438757434E-3,-8.134586508860845E-3,null,null,null,5.6770397699396735,null,{"$f":"IF(W1245=\"\",\"\",WORKDAY($B$3,M1245,Feriados!$A$2:$A$1037))","v":"2028-08-14"},{"$f":"IF(Y1245=\"\",\"\",((1+(+(+VLOOKUP(Y1245,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1245-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8692164199106038}]
[4.9722222222222223,1253,10.995130668777083,null,0.121892477649768,7.0783313856531195E-4,3.3672328038617653E-3,-1.6016236904424264E-2,null,null,null,4.9722222222222223,1253,5.0316998311415384,null,5.7828768197709102E-2,7.4810103228081185E-3,-6.8596962674299993E-3,-8.1330839416718422E-3,null,null,null,5.6777438118424284,null,{"$f":"IF(W1246=\"\",\"\",WORKDAY($B$3,M1246,Feriados!$A$2:$A$1037))","v":"2028-08-15"},{"$f":"IF(Y1246=\"\",\"\",((1+(+(+VLOOKUP(Y1246,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1246-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8686028773700976}]
[4.9761904761904763,1254,10.995965319844641,null,0.121892477649768,7.0726868593472172E-4,3.3645481111740341E-3,-1.6004641248430339E-2,null,null,null,4.9761904761904763,1254,5.0317911716442927,null,5.7828768197709102E-2,7.4750596776666858E-3,-6.8543378175703659E-3,-8.1315783413624873E-3,null,null,null,5.678446574764795,null,{"$f":"IF(W1247=\"\",\"\",WORKDAY($B$3,M1247,Feriados!$A$2:$A$1037))","v":"2028-08-16"},{"$f":"IF(Y1247=\"\",\"\",((1+(+(+VLOOKUP(Y1247,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1247-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.867441725526799}]
[4.9801587301587302,1255,10.996799106273214,null,0.121892477649768,7.0670513274675864E-4,3.3618676917791723E-3,-1.5993059411561789E-2,null,null,null,4.9801587301587302,1255,5.0318829619940164,null,5.7828768197709102E-2,7.4691184189895803E-3,-6.8489872788303641E-3,-8.1300697179281529E-3,null,null,null,5.679148060629946,null,{"$f":"IF(W1248=\"\",\"\",WORKDAY($B$3,M1248,Feriados!$A$2:$A$1037))","v":"2028-08-17"},{"$f":"IF(Y1248=\"\",\"\",((1+(+(+VLOOKUP(Y1248,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1248-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8662824370742532}]
[4.9841269841269842,1256,10.997632028361478,null,0.121892477649768,7.0614247685398869E-4,3.3591915355219207E-3,-1.5981491378529153E-2,null,null,null,4.9841269841269842,1256,5.0319752005570129,null,5.7828768197709102E-2,7.4631865249764531E-3,-6.8436446357741125E-3,-8.1285580813413114E-3,null,null,null,5.679848271360366,null,{"$f":"IF(W1249=\"\",\"\",WORKDAY($B$3,M1249,Feriados!$A$2:$A$1037))","v":"2028-08-18"},{"$f":"IF(Y1249=\"\",\"\",((1+(+(+VLOOKUP(Y1249,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1249-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8651250075306232}]
[4.9880952380952381,1257,10.998464086413412,null,0.121892477649768,7.0558071611580102E-4,3.3565196322788162E-3,-1.59699371340285E-2,null,null,null,4.9880952380952381,1257,5.0320678857053558,null,5.7828768197709102E-2,7.4572639738923639E-3,-6.8383098729963114E-3,-8.1270434415515909E-3,null,null,null,5.6805472088777842,null,{"$f":"IF(W1250=\"\",\"\",WORKDAY($B$3,M1250,Feriados!$A$2:$A$1037))","v":"2028-08-21"},{"$f":"IF(Y1250=\"\",\"\",((1+(+(+VLOOKUP(Y1250,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1250-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8639694324284379}]
[4.9920634920634921,1258,10.999295280738282,null,0.121892477649768,7.0501984839838126E-4,3.3538519719580689E-3,-1.5958396662741636E-2,null,null,null,4.9920634920634921,1258,5.0321610158168602,null,5.7828768197709102E-2,7.4513507440675314E-3,-6.8329829751222039E-3,-8.1255258084858197E-3,null,null,null,5.6812448751033973,null,{"$f":"IF(W1251=\"\",\"\",WORKDAY($B$3,M1251,Feriados!$A$2:$A$1037))","v":"2028-08-22"},{"$f":"IF(Y1251=\"\",\"\",((1+(+(+VLOOKUP(Y1251,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1251-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8628157073145486}]
[4.996031746031746,1259,11.000125611650571,null,0.121892477649768,7.0445987157468498E-4,3.3511885444994466E-3,-1.5946869949336417E-2,null,null,null,4.996031746031746,1259,5.0322545892750581,null,5.7828768197709102E-2,7.4454468138971117E-3,-6.8276639268075642E-3,-8.1240051920480685E-3,null,null,null,5.6819412719575357,null,{"$f":"IF(W1252=\"\",\"\",WORKDAY($B$3,M1252,Feriados!$A$2:$A$1037))","v":"2028-08-23"},{"$f":"IF(Y1252=\"\",\"\",((1+(+(+VLOOKUP(Y1252,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1252-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8616638277500392}]
[5,1260,11.000955079469957,null,0.121892477649768,7.0390078352440988E-4,3.3485293398741495E-3,-1.5935356978466986E-2,null,null,null,5,1260,5.0323486044691705,null,5.7828768197709102E-2,7.4395521618409594E-3,-6.8223527127386574E-3,-8.1224816021197022E-3,null,null,null,5.6826364013599084,null,{"$f":"IF(W1253=\"\",\"\",WORKDAY($B$3,M1253,Feriados!$A$2:$A$1037))","v":"2028-08-24"},{"$f":"IF(Y1253=\"\",\"\",((1+(+(+VLOOKUP(Y1253,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1253-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8605137893101826}]
[5.003968253968254,1261,11.001783684521268,null,0.121892477649768,7.0334258213397072E-4,3.3458743480846939E-3,-1.5923857734773995E-2,null,null,null,5.003968253968254,1261,5.0324430597940841,null,5.7828768197709102E-2,7.4336667664233946E-3,-6.817049317632223E-3,-8.1209550485594282E-3,null,null,null,5.6833302652294693,null,{"$f":"IF(W1254=\"\",\"\",WORKDAY($B$3,M1254,Feriados!$A$2:$A$1037))","v":"2028-08-25"},{"$f":"IF(Y1254=\"\",\"\",((1+(+(+VLOOKUP(Y1254,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1254-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8593655875844179}]
[5.0079365079365079,1262,11.00261142713444,null,0.121892477649768,7.0278526529647114E-4,3.3432235591647924E-3,-1.591237220288489E-2,null,null,null,5.0079365079365079,1262,5.0325379536503307,null,5.7828768197709102E-2,7.4277906062329788E-3,-6.8117537262354392E-3,-8.1194255412033439E-3,null,null,null,5.6840228654844394,null,{"$f":"IF(W1255=\"\",\"\",WORKDAY($B$3,M1255,Feriados!$A$2:$A$1037))","v":"2028-08-28"},{"$f":"IF(Y1255=\"\",\"\",((1+(+(+VLOOKUP(Y1255,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1255-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8582192181761954}]
[5.0119047619047619,1263,11.003438307644476,null,0.121892477649768,7.022288309116786E-4,3.340576963179233E-3,-1.5900900367414157E-2,null,null,null,5.0119047619047619,1263,5.0326332844440502,null,5.7828768197709102E-2,7.4219236599222813E-3,-6.8064659233259038E-3,-8.1178930898649776E-3,null,null,null,5.6847142040422627,null,{"$f":"IF(W1256=\"\",\"\",WORKDAY($B$3,M1256,Feriados!$A$2:$A$1037))","v":"2028-08-29"},{"$f":"IF(Y1256=\"\",\"\",((1+(+(+VLOOKUP(Y1256,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1256-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8570746767030428}]
[5.0158730158730158,1264,11.00426432639142,null,0.121892477649768,7.016732768859973E-4,3.3379345502237649E-3,-1.5889442212963557E-2,null,null,null,5.0158730158730158,1264,5.0327290505869815,null,5.7828768197709102E-2,7.4160659062076474E-3,-6.8011858937115964E-3,-8.1163577043353412E-3,null,null,null,5.6854042828196505,null,{"$f":"IF(W1257=\"\",\"\",WORKDAY($B$3,M1257,Feriados!$A$2:$A$1037))","v":"2028-08-30"},{"$f":"IF(Y1257=\"\",\"\",((1+(+(+VLOOKUP(Y1257,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1257-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8559319587964103}]
[5.0198412698412698,1265,11.005089483720305,null,0.121892477649768,7.0111860113244268E-4,3.3352963104249789E-3,-1.5877997724122368E-2,null,null,null,5.0198412698412698,1265,5.0328252504964244,null,5.7828768197709102E-2,7.410217323868977E-3,-6.7959136222308586E-3,-8.1148193943829782E-3,null,null,null,5.6860931037324924,null,{"$f":"IF(W1258=\"\",\"\",WORKDAY($B$3,M1258,Feriados!$A$2:$A$1037))","v":"2028-08-31"},{"$f":"IF(Y1258=\"\",\"\",((1+(+(+VLOOKUP(Y1258,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1258-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8547910601017144}]
[5.0238095238095237,1266,11.005913779981116,null,0.121892477649768,7.0056480157061477E-4,3.3326622339401877E-3,-1.5866566885467649E-2,null,null,null,5.0238095238095237,1266,5.0329218825952218,null,5.7828768197709102E-2,7.4043778917494895E-3,-6.7906490937523628E-3,-8.1132781697540023E-3,null,null,null,5.686780668695901,null,{"$f":"IF(W1259=\"\",\"\",WORKDAY($B$3,M1259,Feriados!$A$2:$A$1037))","v":"2028-09-01"},{"$f":"IF(Y1259=\"\",\"\",((1+(+(+VLOOKUP(Y1259,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1259-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8536519762781385}]
[5.0277777777777777,1267,11.006737215528752,null,0.121892477649768,7.000118761266729E-4,3.330032310957316E-3,-1.585514968156447E-2,null,null,null,5.0277777777777777,1267,5.0330189453117375,null,5.7828768197709102E-2,7.3985475887555089E-3,-6.7853922931750809E-3,-8.1117340401721562E-3,null,null,null,5.6874669796241895,null,{"$f":"IF(W1260=\"\",\"\",WORKDAY($B$3,M1260,Feriados!$A$2:$A$1037))","v":"2028-09-04"},{"$f":"IF(Y1260=\"\",\"\",((1+(+(+VLOOKUP(Y1260,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1260-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8525147029987661}]
[5.0317460317460316,1268,11.007559790722995,null,0.121892477649768,6.9945982273330936E-4,3.3274065316947774E-3,-1.5843746096966142E-2,null,null,null,5.0317460317460316,1268,5.0331164370798218,null,5.7828768197709102E-2,7.3927263938562268E-3,-6.7801432054282566E-3,-8.1101870153388548E-3,null,null,null,5.6881520384308049,null,{"$f":"IF(W1261=\"\",\"\",WORKDAY($B$3,M1261,Feriados!$A$2:$A$1037))","v":"2028-09-05"},{"$f":"IF(Y1261=\"\",\"\",((1+(+(+VLOOKUP(Y1261,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1261-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8513792359503363}]
[5.0357142857142856,1269,11.00838150592846,null,0.121892477649768,6.9890863932972462E-4,3.3247848864013641E-3,-1.5832356116214481E-2,null,null,null,5.0357142857142856,1269,5.0332143563387994,null,5.7828768197709102E-2,7.3869142860834881E-3,-6.7749018154713795E-3,-8.1086371049332116E-3,null,null,null,5.6888358470284839,null,{"$f":"IF(W1262=\"\",\"\",WORKDAY($B$3,M1262,Feriados!$A$2:$A$1037))","v":"2028-09-06"},{"$f":"IF(Y1262=\"\",\"\",((1+(+(+VLOOKUP(Y1262,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1262-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8502455708333327}]
[5.0396825396825395,1270,11.00920236151457,null,0.121892477649768,6.9835832386160046E-4,3.3221673653561277E-3,-1.5820979723840028E-2,null,null,null,5.0396825396825395,1270,5.0333127015334389,null,5.7828768197709102E-2,7.3811112445315592E-3,-6.7696681082941483E-3,-8.1070843186121233E-3,null,null,null,5.689518407328964,null,{"$f":"IF(W1263=\"\",\"\",WORKDAY($B$3,M1263,Feriados!$A$2:$A$1037))","v":"2028-09-08"},{"$f":"IF(Y1263=\"\",\"\",((1+(+(+VLOOKUP(Y1263,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1263-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8491137033618505}]
[5.0436507936507935,1271,11.010022357855503,null,0.121892477649768,6.9780887428107599E-4,3.3195539588682693E-3,-1.5809616904362299E-2,null,null,null,5.0436507936507935,1271,5.0334114711139284,null,5.7828768197709102E-2,7.3753172483569125E-3,-6.7644420689164462E-3,-8.1055286660102806E-3,null,null,null,5.6901997212432276,null,{"$f":"IF(W1264=\"\",\"\",WORKDAY($B$3,M1264,Feriados!$A$2:$A$1037))","v":"2028-09-11"},{"$f":"IF(Y1264=\"\",\"\",((1+(+(+VLOOKUP(Y1264,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1264-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8479836292635738}]
[5.0476190476190474,1272,11.010841495330174,null,0.121892477649768,6.9726028854672124E-4,3.3169446572770198E-3,-1.579826764228999E-2,null,null,null,5.0476190476190474,1272,5.0335106635358562,null,5.7828768197709102E-2,7.3695322767780005E-3,-6.759223682388309E-3,-8.1039701567402339E-3,null,null,null,5.6908797906813691,null,{"$f":"IF(W1265=\"\",\"\",WORKDAY($B$3,M1265,Feriados!$A$2:$A$1037))","v":"2028-09-12"},{"$f":"IF(Y1265=\"\",\"\",((1+(+(+VLOOKUP(Y1265,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1265-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8468553442797315}]
[5.0515873015873014,1273,11.011659774322178,null,0.121892477649768,6.9671256462351281E-4,3.3143394509515317E-3,-1.5786931922121255E-2,null,null,null,5.0515873015873014,1273,5.0336102772601805,null,5.7828768197709102E-2,7.3637563090750389E-3,-6.7540129337898946E-3,-8.1024088003924383E-3,null,null,null,5.6915586175525945,null,{"$f":"IF(W1266=\"\",\"\",WORKDAY($B$3,M1266,Feriados!$A$2:$A$1037))","v":"2028-09-13"},{"$f":"IF(Y1266=\"\",\"\",((1+(+(+VLOOKUP(Y1266,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1266-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.845728844164964}]
[5.0555555555555554,1274,11.012477195219768,null,0.121892477649768,6.9616570048280848E-4,3.3117383302907616E-3,-1.5775609728343895E-2,null,null,null,5.0555555555555554,1274,5.0337103107532144,null,5.7828768197709102E-2,7.3579893245897818E-3,-6.7488098082314511E-3,-8.1008446065352919E-3,null,null,null,5.6922362037651997,null,{"$f":"IF(W1267=\"\",\"\",WORKDAY($B$3,M1267,Feriados!$A$2:$A$1037))","v":"2028-09-14"},{"$f":"IF(Y1267=\"\",\"\",((1+(+(+VLOOKUP(Y1267,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1267-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8446041246873897}]
[5.0595238095238093,1275,11.013293758415807,null,0.121892477649768,6.9561969410232192E-4,3.3091412857233619E-3,-1.5764301045435615E-2,null,null,null,5.0595238095238093,1275,5.0338107624865946,null,5.7828768197709102E-2,7.3522313027253091E-3,-6.7436142908532835E-3,-8.0992775847151793E-3,null,null,null,5.6929125512266143,null,{"$f":"IF(W1268=\"\",\"\",WORKDAY($B$3,M1268,Feriados!$A$2:$A$1037))","v":"2028-09-15"},{"$f":"IF(Y1268=\"\",\"\",((1+(+(+VLOOKUP(Y1268,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1268-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8434811816285164}]
[5.0634920634920633,1276,11.014109464307742,null,0.121892477649768,6.9507454346609879E-4,3.3065483077075668E-3,-1.5753005857864238E-2,null,null,null,5.0634920634920633,1276,5.033911630937264,null,5.7828768197709102E-2,7.3464822229458021E-3,-6.73842636682573E-3,-8.0977077444565372E-3,null,null,null,5.6935876618433356,null,{"$f":"IF(W1269=\"\",\"\",WORKDAY($B$3,M1269,Feriados!$A$2:$A$1037))","v":"2028-09-18"},{"$f":"IF(Y1269=\"\",\"\",((1+(+(+VLOOKUP(Y1269,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1269-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8424606755838031}]
[5.0674603174603172,1277,11.014924313297564,null,0.121892477649768,6.9453024656449089E-4,3.3039593867310777E-3,-1.5741724150087934E-2,null,null,null,5.0674603174603172,1277,5.0340129145874437,null,5.7828768197709102E-2,7.3407420647763318E-3,-6.7332460213491213E-3,-8.0961350952618773E-3,null,null,null,5.6942615375209282,null,{"$f":"IF(W1270=\"\",\"\",WORKDAY($B$3,M1270,Feriados!$A$2:$A$1037))","v":"2028-09-19"},{"$f":"IF(Y1270=\"\",\"\",((1+(+(+VLOOKUP(Y1270,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1270-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8414417778310783}]
[5.0714285714285712,1278,11.015738305791762,null,0.121892477649768,6.9398680139413254E-4,3.301374513310956E-3,-1.573045590655546E-2,null,null,null,5.0714285714285712,1278,5.034114611924613,null,5.7828768197709102E-2,7.3350108078026402E-3,-6.7280732396537545E-3,-8.0945596466118451E-3,null,null,null,5.6949341801640241,null,{"$f":"IF(W1271=\"\",\"\",WORKDAY($B$3,M1271,Feriados!$A$2:$A$1037))","v":"2028-09-20"},{"$f":"IF(Y1271=\"\",\"\",((1+(+(+VLOOKUP(Y1271,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1271-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8404244845714697}]
[5.0753968253968251,1279,11.016551442201306,null,0.121892477649768,6.9344420595791553E-4,3.2987936779935133E-3,-1.5719201111706368E-2,null,null,null,5.0753968253968251,1279,5.0342167214414912,null,5.7828768197709102E-2,7.3292884316709253E-3,-6.7229080069998561E-3,-8.0929814079652596E-3,null,null,null,5.6956055916763004,null,{"$f":"IF(W1272=\"\",\"\",WORKDAY($B$3,M1272,Feriados!$A$2:$A$1037))","v":"2028-09-21"},{"$f":"IF(Y1272=\"\",\"\",((1+(+(+VLOOKUP(Y1272,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1272-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8394087920180064}]
[5.0793650793650791,1280,11.017363722941594,null,0.121892477649768,6.9290245826496527E-4,3.2962168713541974E-3,-1.5707959749971214E-2,null,null,null,5.0793650793650791,1280,5.0343192416360001,null,5.7828768197709102E-2,7.323574916087627E-3,-6.7177503086775555E-3,-8.0914003887591641E-3,null,null,null,5.6962757739604575,null,{"$f":"IF(W1273=\"\",\"\",WORKDAY($B$3,M1273,Feriados!$A$2:$A$1037))","v":"2028-09-22"},{"$f":"IF(Y1273=\"\",\"\",((1+(+(+VLOOKUP(Y1273,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1273-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8383946963956639}]
[5.083333333333333,1281,11.018175148432428,null,0.121892477649768,6.9236155633061564E-4,3.2936440839974827E-3,-1.5696731805771819E-2,null,null,null,5.083333333333333,1281,5.0344221710112604,null,5.7828768197709102E-2,7.3178702408192133E-3,-6.7126001300068438E-3,-8.0898165984088673E-3,null,null,null,5.6969447289182407,null,{"$f":"IF(W1274=\"\",\"\",WORKDAY($B$3,M1274,Feriados!$A$2:$A$1037))","v":"2028-09-25"},{"$f":"IF(Y1274=\"\",\"\",((1+(+(+VLOOKUP(Y1274,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1274-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8373821939412522}]
[5.087301587301587,1282,11.018985719097969,null,0.121892477649768,6.9182149817638601E-4,3.291075306556767E-3,-1.5685517263521447E-2,null,null,null,5.087301587301587,1282,5.0345255080755535,null,5.7828768197709102E-2,7.3121743856919691E-3,-6.707457456337552E-3,-8.0882300463079888E-3,null,null,null,5.6976124584504406,null,{"$f":"IF(W1275=\"\",\"\",WORKDAY($B$3,M1275,Feriados!$A$2:$A$1037))","v":"2028-09-26"},{"$f":"IF(Y1275=\"\",\"\",((1+(+(+VLOOKUP(Y1275,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1275-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8363712809034389}]
[5.0912698412698409,1283,11.019795435366715,null,0.121892477649768,6.9128228182995639E-4,3.2885105296942552E-3,-1.5674316107625059E-2,null,null,null,5.0912698412698409,1283,5.0346292513423068,null,5.7828768197709102E-2,7.3064873305917774E-3,-6.7023222730493021E-3,-8.0866407418285057E-3,null,null,null,5.6982789644567822,null,{"$f":"IF(W1276=\"\",\"\",WORKDAY($B$3,M1276,Feriados!$A$2:$A$1037))","v":"2028-09-27"},{"$f":"IF(Y1276=\"\",\"\",((1+(+(+VLOOKUP(Y1276,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1276-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8353619535426153}]
[5.0952380952380949,1284,11.020604297671452,null,0.121892477649768,6.9074390532514391E-4,3.285949744100855E-3,-1.5663128322479482E-2,null,null,null,5.0952380952380949,1284,5.0347333993300731,null,5.7828768197709102E-2,7.3008090554639192E-3,-6.6971945655514911E-3,-8.085048694320798E-3,null,null,null,5.6989442488360353,null,{"$f":"IF(W1277=\"\",\"\",WORKDAY($B$3,M1277,Feriados!$A$2:$A$1037))","v":"2028-09-28"},{"$f":"IF(Y1277=\"\",\"\",((1+(+(+VLOOKUP(Y1277,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1277-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8343542081308968}]
[5.0992063492063489,1285,11.021412306449227,null,0.121892477649768,6.9020636670187867E-4,3.283392940496069E-3,-1.5651953892473681E-2,null,null,null,5.0992063492063489,1285,5.0348379505625012,null,5.7828768197709102E-2,7.2951395403128569E-3,-6.6920743192832441E-3,-8.0834539131136984E-3,null,null,null,5.6996083134859266,null,{"$f":"IF(W1278=\"\",\"\",WORKDAY($B$3,M1278,Feriados!$A$2:$A$1037))","v":"2028-09-29"},{"$f":"IF(Y1278=\"\",\"\",((1+(+(+VLOOKUP(Y1278,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1278-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8333480409521004}]
[5.1031746031746028,1286,11.022219462141315,null,0.121892477649768,6.8966966400618073E-4,3.2808401096278868E-3,-1.5640792801988924E-2,null,null,null,5.1031746031746028,1286,5.0349429035683224,null,5.7828768197709102E-2,7.2894787652020253E-3,-6.6869615197133869E-3,-8.0818564075145205E-3,null,null,null,5.7002711603031608,null,{"$f":"IF(W1279=\"\",\"\",WORKDAY($B$3,M1279,Feriados!$A$2:$A$1037))","v":"2028-10-02"},{"$f":"IF(Y1279=\"\",\"\",((1+(+(+VLOOKUP(Y1279,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1279-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8323434483016561}]
[5.1071428571428568,1287,11.023025765193177,null,0.121892477649768,6.8913379529013548E-4,3.2782912422726763E-3,-1.5629645035399028E-2,null,null,null,5.1071428571428568,1287,5.0350482568813204,null,5.7828768197709102E-2,7.2838267102536235E-3,-6.6818561523404067E-3,-8.0802561868091229E-3,null,null,null,5.7009327911833996,null,{"$f":"IF(W1280=\"\",\"\",WORKDAY($B$3,M1280,Feriados!$A$2:$A$1037))","v":"2028-10-03"},{"$f":"IF(Y1280=\"\",\"\",((1+(+(+VLOOKUP(Y1280,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1280-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8313404264866069}]
[5.1111111111111107,1288,11.02383121605444,null,0.121892477649768,6.8859875861187125E-4,3.2757463292350823E-3,-1.5618510577070545E-2,null,null,null,5.1111111111111107,1288,5.0351540090403137,null,5.7828768197709102E-2,7.278183355648408E-3,-6.6767582026924233E-3,-8.0786532602619473E-3,null,null,null,5.7015932080212828,null,{"$f":"IF(W1281=\"\",\"\",WORKDAY($B$3,M1281,Feriados!$A$2:$A$1037))","v":"2028-10-04"},{"$f":"IF(Y1281=\"\",\"\",((1+(+(+VLOOKUP(Y1281,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1281-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8303389718254977}]
[5.1150793650793647,1289,11.024635815178847,null,0.121892477649768,6.880645520355354E-4,3.2732053613479146E-3,-1.5607389411362983E-2,null,null,null,5.1150793650793647,1289,5.0352601585891374,null,5.7828768197709102E-2,7.2725486816254863E-3,-6.6716676563271481E-3,-8.0770476371160617E-3,null,null,null,5.7022524127103402,null,{"$f":"IF(W1282=\"\",\"\",WORKDAY($B$3,M1282,Feriados!$A$2:$A$1037))","v":"2028-10-05"},{"$f":"IF(Y1282=\"\",\"\",((1+(+(+VLOOKUP(Y1282,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1282-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8293390806483529}]
[5.1190476190476186,1290,11.02543956302423,null,0.121892477649768,6.8753117363127051E-4,3.2706683294720447E-3,-1.5596281522629006E-2,null,null,null,5.1190476190476186,1290,5.0353667040766155,null,5.7828768197709102E-2,7.2669226684821085E-3,-6.666584498831854E-3,-8.0754393265931989E-3,null,null,null,5.7029104071430137,null,{"$f":"IF(W1283=\"\",\"\",WORKDAY($B$3,M1283,Feriados!$A$2:$A$1037))","v":"2028-10-06"},{"$f":"IF(Y1283=\"\",\"\",((1+(+(+VLOOKUP(Y1283,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1283-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8283407492967436}]
[5.1230158730158726,1291,11.026242460052485,null,0.121892477649768,6.8699862147519289E-4,3.2681352244963041E-3,-1.5585186895214657E-2,null,null,null,5.1230158730158726,1291,5.0354736440565411,null,5.7828768197709102E-2,7.2613052965734663E-3,-6.6615087158233399E-3,-8.0738283378938153E-3,null,null,null,5.7035671932107457,null,{"$f":"IF(W1284=\"\",\"\",WORKDAY($B$3,M1284,Feriados!$A$2:$A$1037))","v":"2028-10-09"},{"$f":"IF(Y1284=\"\",\"\",((1+(+(+VLOOKUP(Y1284,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1284-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8273439741235205}]
[5.1269841269841274,1292,11.027044506729522,null,0.121892477649768,6.8646689364936766E-4,3.2656060373373748E-3,-1.5574105513459533E-2,null,null,null,5.1269841269841274,1292,5.0355809770876583,null,5.7828768197709102E-2,7.2556965463124829E-3,-6.6564402929478886E-3,-8.0722146801971238E-3,null,null,null,5.7042227728038686,null,{"$f":"IF(W1285=\"\",\"\",WORKDAY($B$3,M1285,Feriados!$A$2:$A$1037))","v":"2028-10-10"},{"$f":"IF(Y1285=\"\",\"\",((1+(+(+VLOOKUP(Y1285,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1285-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8263487514929695}]
[5.1309523809523814,1293,11.027845703525244,null,0.121892477649768,6.8593598824178727E-4,3.2630807589396882E-3,-1.5563037361697033E-2,null,null,null,5.1309523809523814,1293,5.0356887017336334,null,5.7828768197709102E-2,7.2500963981696181E-3,-6.6513792158812441E-3,-8.0705983626611407E-3,null,null,null,5.7048771478114935,null,{"$f":"IF(W1286=\"\",\"\",WORKDAY($B$3,M1286,Feriados!$A$2:$A$1037))","v":"2028-10-11"},{"$f":"IF(Y1286=\"\",\"\",((1+(+(+VLOOKUP(Y1286,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1286-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8253550777807011}]
[5.1349206349206353,1294,11.028646050913515,null,0.121892477649768,6.8540590334634753E-4,3.2605593802753192E-3,-1.5551982424254511E-2,null,null,null,5.1349206349206353,1294,5.035796816563046,null,5.7828768197709102E-2,7.2445048326726545E-3,-6.6463254703285589E-3,-8.0689793944227362E-3,null,null,null,5.7055303201217322,null,{"$f":"IF(W1287=\"\",\"\",WORKDAY($B$3,M1287,Feriados!$A$2:$A$1037))","v":"2028-10-13"},{"$f":"IF(Y1287=\"\",\"\",((1+(+(+VLOOKUP(Y1287,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1287-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8243629493735609}]
[5.1388888888888893,1295,11.029445549372122,null,0.121892477649768,6.8487663706282573E-4,3.2580418923438843E-3,-1.5540940685453499E-2,null,null,null,5.1388888888888893,1295,5.0359053201493555,null,5.7828768197709102E-2,7.2389218304065063E-3,-6.6412790420243726E-3,-8.0673577845976722E-3,null,null,null,5.7061822916215865,null,{"$f":"IF(W1288=\"\",\"\",WORKDAY($B$3,M1288,Feriados!$A$2:$A$1037))","v":"2028-10-16"},{"$f":"IF(Y1288=\"\",\"\",((1+(+(+VLOOKUP(Y1288,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1288-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8233723626696303}]
[5.1428571428571432,1296,11.030244199382738,null,0.121892477649768,6.8434818749685776E-4,3.2555282861724409E-3,-1.5529912129609915E-2,null,null,null,5.1428571428571432,1296,5.0360142110708894,null,5.7828768197709102E-2,7.2333473720130118E-3,-6.6362399167325687E-3,-8.0657335422806425E-3,null,null,null,5.7068330641968146,null,{"$f":"IF(W1289=\"\",\"\",WORKDAY($B$3,M1289,Feriados!$A$2:$A$1037))","v":"2028-10-17"},{"$f":"IF(Y1289=\"\",\"\",((1+(+(+VLOOKUP(Y1289,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1289-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8219994160019199}]
[5.1468253968253972,1297,11.031042001430903,null,0.121892477649768,6.8382055275991512E-4,3.2530185528153793E-3,-1.5518896741034249E-2,null,null,null,5.1468253968253972,1297,5.0361234879108183,null,5.7828768197709102E-2,7.2277814381907319E-3,-6.6312080802463352E-3,-8.0641066765453247E-3,null,null,null,5.7074826397320866,null,{"$f":"IF(W1290=\"\",\"\",WORKDAY($B$3,M1290,Feriados!$A$2:$A$1037))","v":"2028-10-18"},{"$f":"IF(Y1290=\"\",\"\",((1+(+(+VLOOKUP(Y1290,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1290-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.820628604559162}]
[5.1507936507936511,1298,11.031838956005984,null,0.121892477649768,6.8329373096928344E-4,3.2505126833543255E-3,-1.550789450403175E-2,null,null,null,5.1507936507936511,1298,5.0362331492571304,null,5.7828768197709102E-2,7.2222240096947582E-3,-6.6261835183881335E-3,-8.0624771964444269E-3,null,null,null,5.7081310201109847,null,{"$f":"IF(W1291=\"\",\"\",WORKDAY($B$3,M1291,Feriados!$A$2:$A$1037))","v":"2028-10-19"},{"$f":"IF(Y1291=\"\",\"\",((1+(+(+VLOOKUP(Y1291,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1291-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8192599233642932}]
[5.1547619047619051,1299,11.032635063601143,null,0.121892477649768,6.8276772024803941E-4,3.2480106688980393E-3,-1.5496905402902656E-2,null,null,null,5.1547619047619051,1299,5.0363431937026224,null,5.7828768197709102E-2,7.2166750673365093E-3,-6.6211662170096624E-3,-8.0608451110097176E-3,null,null,null,5.7087782072158255,null,{"$f":"IF(W1292=\"\",\"\",WORKDAY($B$3,M1292,Feriados!$A$2:$A$1037))","v":"2028-10-20"},{"$f":"IF(Y1292=\"\",\"\",((1+(+(+VLOOKUP(Y1292,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1292-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8178933674556381}]
[5.1587301587301591,1300,11.033430324713303,null,0.121892477649768,6.8224251872502897E-4,3.2455125005823125E-3,-1.5485929421942339E-2,null,null,null,5.1587301587301591,1300,5.0364536198448731,null,5.7828768197709102E-2,7.21113459198353E-3,-6.6161561619918138E-3,-8.0592104292520825E-3,null,null,null,5.7094242029277709,null,{"$f":"IF(W1293=\"\",\"\",WORKDAY($B$3,M1293,Feriados!$A$2:$A$1037))","v":"2028-10-23"},{"$f":"IF(Y1293=\"\",\"\",((1+(+(+VLOOKUP(Y1293,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1293-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8165289318869533}]
[5.162698412698413,1301,11.034224739843117,null,0.121892477649768,6.8171812453484467E-4,3.2430181695698636E-3,-1.5474966545441544E-2,null,null,null,5.162698412698413,1301,5.0365644262862208,null,5.7828768197709102E-2,7.2056025645593014E-3,-6.61115333924464E-3,-8.0575731601615595E-3,null,null,null,5.710069009126828,null,{"$f":"IF(W1294=\"\",\"\",WORKDAY($B$3,M1294,Feriados!$A$2:$A$1037))","v":"2028-10-24"},{"$f":"IF(Y1294=\"\",\"\",((1+(+(+VLOOKUP(Y1294,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1294-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8151666117273386}]
[{"$f":"B1295/252","v":5.166666666666667},1302,{"$f":"SUM(E1295:H1295)*100","v":11.035018309494953},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1295))/($I$4*A1295))","v":6.811945358178045E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1295))/($I$4*A1295))-EXP(-1*$I$4*A1295)))","v":3.2405276670502479E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1295))/($J$4*A1295))-EXP(-1*$J$4*A1295)))","v":-1.5464016757686537E-2},null,null,null,{"$f":"M1295/252","v":5.166666666666667},1302,{"$f":"SUM(P1295:S1295)*100","v":5.0366756116337426},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1295))/($T$4*L1295))","v":7.2000789660430393E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1295))/($T$4*L1295))-EXP(-1*$T$4*L1295)))","v":-6.6061577347073181E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1295))/($U$4*L1295))-EXP(-1*$U$4*L1295)))","v":-8.0559333127073942E-3},null,null,null,{"$f":"IF(N1295=\"\",\"\",(((1+C1295/100)/(1+N1295/100))-1)*100)","v":5.710712627691783},null,{"$f":"IF(W1295=\"\",\"\",WORKDAY($B$3,M1295,Feriados!$A$2:$A$1037))","v":"2028-10-25"},{"$f":"IF(Y1295=\"\",\"\",((1+(+(+VLOOKUP(Y1295,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1295-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.813806402061104}]
[5.1706349206349209,{"$f":"+B1295+1","v":1303},11.035811034176835,null,0.121892477649768,6.8067175071992935E-4,3.2380409842397485E-3,-1.5453080042959338E-2,null,null,null,5.1706349206349209,{"$f":"+M1295+1","v":1303},5.036787174499243,null,5.7828768197709102E-2,7.1945637774695021E-3,-6.6011693343481061E-3,-8.0542908958380673E-3,null,null,null,5.7113550605002006,null,{"$f":"IF(W1296=\"\",\"\",WORKDAY($B$3,M1296,Feriados!$A$2:$A$1037))","v":"2028-10-26"},{"$f":"IF(Y1296=\"\",\"\",((1+(+(+VLOOKUP(Y1296,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1296-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8124482979878804}]
[5.1746031746031749,1304,11.036602914400435,null,0.121892477649768,6.8014976739292135E-4,3.2355581123812813E-3,-1.5442156385537871E-2,null,null,null,5.1746031746031749,1304,5.0368991134992225,null,5.7828768197709102E-2,7.1890569799287918E-3,-6.596188124164311E-3,-8.0526459184813489E-3,null,null,null,5.7119963094284909,null,{"$f":"IF(W1297=\"\",\"\",WORKDAY($B$3,M1297,Feriados!$A$2:$A$1037))","v":"2028-10-27"},{"$f":"IF(Y1297=\"\",\"\",((1+(+(+VLOOKUP(Y1297,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1297-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8110922946223758}]
[5.1785714285714288,1305,11.037393950681027,null,0.121892477649768,6.7962858399414248E-4,3.2330790427442962E-3,-1.5431245769696171E-2,null,null,null,5.1785714285714288,1305,5.0370114272548676,null,5.7828768197709102E-2,7.1835585545661634E-3,-6.591214090182246E-3,-8.0509983895443362E-3,null,null,null,5.7126363763517762,null,{"$f":"IF(W1298=\"\",\"\",WORKDAY($B$3,M1298,Feriados!$A$2:$A$1037))","v":"2028-10-30"},{"$f":"IF(Y1298=\"\",\"\",((1+(+(+VLOOKUP(Y1298,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1298-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8097383870944412}]
[5.1825396825396828,1306,11.038184143537471,null,0.121892477649768,6.7910819868659223E-4,3.2306037666246742E-3,-1.5420348179704573E-2,null,null,null,5.1825396825396828,1306,5.0371241143920233,null,5.7828768197709102E-2,7.178068482581834E-3,-6.5862472184571958E-3,-8.0493483179135024E-3,null,null,null,5.7132752631440242,null,{"$f":"IF(W1299=\"\",\"\",WORKDAY($B$3,M1299,Feriados!$A$2:$A$1037))","v":"2028-10-31"},{"$f":"IF(Y1299=\"\",\"\",((1+(+(+VLOOKUP(Y1299,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1299-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8083865705489384}]
[5.1865079365079367,1307,11.038973493492165,null,0.121892477649768,6.7858860963888705E-4,3.2281322753446359E-3,-1.5409463599829882E-2,null,null,null,5.1865079365079367,1307,5.0372371735411772,null,5.7828768197709102E-2,7.1725867452307832E-3,-6.5812874950733746E-3,-8.0476957124547398E-3,null,null,null,5.7139129716778259,null,{"$f":"IF(W1300=\"\",\"\",WORKDAY($B$3,M1300,Feriados!$A$2:$A$1037))","v":"2028-11-01"},{"$f":"IF(Y1300=\"\",\"\",((1+(+(+VLOOKUP(Y1300,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1300-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8070368401457388}]
[5.1904761904761907,1308,11.039762001071031,null,0.121892477649768,6.7806981502523806E-4,3.2256645602526399E-3,-1.5398592014335563E-2,null,null,null,5.1904761904761907,1308,5.0373506033374387,null,5.7828768197709102E-2,7.1671133238225687E-3,-6.5763349061438905E-3,-8.0460405820133949E-3,null,null,null,5.7145495038246841,null,{"$f":"IF(W1301=\"\",\"\",WORKDAY($B$3,M1301,Feriados!$A$2:$A$1037))","v":"2028-11-03"},{"$f":"IF(Y1301=\"\",\"\",((1+(+(+VLOOKUP(Y1301,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1301-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.805689191059658}]
[5.1944444444444446,1309,11.04054966680348,null,0.121892477649768,6.7755181302543038E-4,3.2232006127232847E-3,-1.5387733407481933E-2,null,null,null,5.1944444444444446,1309,5.0374644024205217,null,5.7828768197709102E-2,7.1616481997211316E-3,-6.5713894378107048E-3,-8.0443829354143147E-3,null,null,null,5.7151848614546585,null,{"$f":"IF(W1302=\"\",\"\",WORKDAY($B$3,M1302,Feriados!$A$2:$A$1037))","v":"2028-11-06"},{"$f":"IF(Y1302=\"\",\"\",((1+(+(+VLOOKUP(Y1302,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1302-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8043436184803214}]
[5.1984126984126986,1310,11.041336491222371,null,0.121892477649768,6.7703460182480166E-4,3.2207404241572164E-3,-1.5376887763526321E-2,null,null,null,5.1984126984126986,1310,5.0375785694347233,null,5.7828768197709102E-2,7.1561913543446085E-3,-6.566451076244594E-3,-8.0427227814618921E-3,null,null,null,5.7158190464366765,null,{"$f":"IF(W1303=\"\",\"\",WORKDAY($B$3,M1303,Feriados!$A$2:$A$1037))","v":"2028-11-07"},{"$f":"IF(Y1303=\"\",\"\",((1+(+(+VLOOKUP(Y1303,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1303-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8030001176122319}]
[5.2023809523809526,1311,11.042122474863998,null,0.121892477649768,6.7651817961422072E-4,3.2182839859810257E-3,-1.5366055066723264E-2,null,null,null,5.2023809523809526,1311,5.0376931030289018,null,5.7828768197709102E-2,7.1507427691651386E-3,-6.5615198076451079E-3,-8.0410601289401147E-3,null,null,null,5.7164520606383551,null,{"$f":"IF(W1304=\"\",\"\",WORKDAY($B$3,M1304,Feriados!$A$2:$A$1037))","v":"2028-11-08"},{"$f":"IF(Y1304=\"\",\"\",((1+(+(+VLOOKUP(Y1304,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1304-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8016586836745914}]
[5.2063492063492065,1312,11.042907618268057,null,0.121892477649768,6.7600254459006704E-4,3.2158312896471588E-3,-1.535523530132467E-2,null,null,null,5.2063492063492065,1312,5.0378080018564662,null,5.7828768197709102E-2,7.1453024257086793E-3,-6.5565956182405344E-3,-8.0393949866125886E-3,null,null,null,5.7170839059260015,null,{"$f":"IF(W1305=\"\",\"\",WORKDAY($B$3,M1305,Feriados!$A$2:$A$1037))","v":"2028-11-09"},{"$f":"IF(Y1305=\"\",\"\",((1+(+(+VLOOKUP(Y1305,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1305-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8003193119013456}]
[5.2103174603174605,1313,11.043691921977599,null,0.121892477649768,6.7548769495420942E-4,3.2133823266338167E-3,-1.5344428451580022E-2,null,null,null,5.2103174603174605,1313,5.0379232645753449,null,5.7828768197709102E-2,7.1398703055548154E-3,-6.5516784942878563E-3,-8.0377273632226045E-3,null,null,null,5.7177145841646126,null,{"$f":"IF(W1306=\"\",\"\",WORKDAY($B$3,M1306,Feriados!$A$2:$A$1037))","v":"2028-11-10"},{"$f":"IF(Y1306=\"\",\"\",((1+(+(+VLOOKUP(Y1306,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1306-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7989819975410288}]
[5.2142857142857144,1314,11.044475386539032,null,0.121892477649768,6.7497362891398539E-4,3.2109370884448626E-3,-1.5333634501736524E-2,null,null,null,5.2142857142857144,1314,5.0380388898479795,null,5.7828768197709102E-2,7.1344463903365764E-3,-6.546768422072715E-3,-8.0360572674931605E-3,null,null,null,5.7183440972178978,null,{"$f":"IF(W1307=\"\",\"\",WORKDAY($B$3,M1307,Feriados!$A$2:$A$1037))","v":"2028-11-13"},{"$f":"IF(Y1307=\"\",\"\",((1+(+(+VLOOKUP(Y1307,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1307-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7976467358568078}]
[5.2182539682539684,1315,11.045258012502064,null,0.121892477649768,6.7446034468218047E-4,3.2084955666097262E-3,-1.5322853436039275E-2,null,null,null,5.2182539682539684,1315,5.038154876341296,null,5.7828768197709102E-2,7.1290306617402422E-3,-6.5418653879093635E-3,-8.0343847081270139E-3,null,null,null,5.7189724469482339,null,{"$f":"IF(W1308=\"\",\"\",WORKDAY($B$3,M1308,Feriados!$A$2:$A$1037))","v":"2028-11-14"},{"$f":"IF(Y1308=\"\",\"\",((1+(+(+VLOOKUP(Y1308,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1308-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7963135221263933}]
[5.2222222222222223,1316,11.046039800419683,null,0.121892477649768,6.7394784047700737E-4,3.2060577526833115E-3,-1.5312085238731477E-2,null,null,null,5.2222222222222223,1316,5.0382712227266913,null,5.7828768197709102E-2,7.1236231015051645E-3,-6.5369693781406361E-3,-8.0327096938067229E-3,null,null,null,5.71959963521671,null,{"$f":"IF(W1309=\"\",\"\",WORKDAY($B$3,M1309,Feriados!$A$2:$A$1037))","v":"2028-11-16"},{"$f":"IF(Y1309=\"\",\"\",((1+(+(+VLOOKUP(Y1309,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1309-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7949823516418846}]
[5.2261904761904763,1317,11.046820750848143,null,0.121892477649768,6.734361145220852E-4,3.2036236382458972E-3,-1.5301329894054569E-2,null,null,null,5.2261904761904763,1317,5.0383879276800085,null,5.7828768197709102E-2,7.1182236914235806E-3,-6.5320803791379008E-3,-8.0310322331946897E-3,null,null,null,5.7202256638830162,null,{"$f":"IF(W1310=\"\",\"\",WORKDAY($B$3,M1310,Feriados!$A$2:$A$1037))","v":"2028-11-17"},{"$f":"IF(Y1310=\"\",\"\",((1+(+(+VLOOKUP(Y1310,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1310-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7942195254768052}]
[5.2301587301587302,1318,11.047600864346908,null,0.121892477649768,6.7292516504641978E-4,3.2011932149030495E-3,-1.5290587386248417E-2,null,null,null,5.2301587301587302,1318,5.0385049898815311,null,5.7828768197709102E-2,7.1128324133404291E-3,-6.5271983773010243E-3,-8.0293523349331975E-3,null,null,null,5.7208505348055549,null,{"$f":"IF(W1311=\"\",\"\",WORKDAY($B$3,M1311,Feriados!$A$2:$A$1037))","v":"2028-11-20"},{"$f":"IF(Y1311=\"\",\"\",((1+(+(+VLOOKUP(Y1311,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1311-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7934578624563509}]
[5.2341269841269842,1319,11.048380141478642,null,0.121892477649768,6.7241499028438236E-4,3.1987664742855258E-3,-1.5279857699551475E-2,null,null,null,5.2341269841269842,1319,5.0386224080159465,null,5.7828768197709102E-2,7.1074492491531643E-3,-6.5223233590583256E-3,-8.0276700076444586E-3,null,null,null,5.7214742498413296,null,{"$f":"IF(W1312=\"\",\"\",WORKDAY($B$3,M1312,Feriados!$A$2:$A$1037))","v":"2028-11-21"},{"$f":"IF(Y1312=\"\",\"\",((1+(+(+VLOOKUP(Y1312,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1312-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7926973599222258}]
[5.2380952380952381,1320,11.049158582809191,null,0.121892477649768,6.7190558847569036E-4,3.1963434080491829E-3,-1.5269140818200957E-2,null,null,null,5.2380952380952381,1320,5.038740180772348,null,5.7828768197709102E-2,7.1020741808115739E-3,-6.5174553108665375E-3,-8.0259852599306562E-3,null,null,null,5.7220968108460557,null,{"$f":"IF(W1313=\"\",\"\",WORKDAY($B$3,M1313,Feriados!$A$2:$A$1037))","v":"2028-11-22"},{"$f":"IF(Y1313=\"\",\"\",((1+(+(+VLOOKUP(Y1313,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1313-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7919380152242832}]
[5.2420634920634921,1321,11.049936188907528,null,0.121892477649768,6.7139695786538629E-4,3.1939240078748829E-3,-1.5258436726433001E-2,null,null,null,5.2420634920634921,1321,5.0388583068441957,null,5.7828768197709102E-2,7.0967071903176035E-3,-6.5125942192107711E-3,-8.0242981003739756E-3,null,null,null,5.7227182196740056,null,{"$f":"IF(W1314=\"\",\"\",WORKDAY($B$3,M1314,Feriados!$A$2:$A$1037))","v":"2028-11-23"},{"$f":"IF(Y1314=\"\",\"\",((1+(+(+VLOOKUP(Y1314,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1314-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7911798257203699}]
[5.246031746031746,1322,11.050712960345736,null,0.121892477649768,6.7088909670381784E-4,3.1915082654684034E-3,-1.524774540848285E-2,null,null,null,5.246031746031746,1322,5.0389767849293143,null,5.7828768197709102E-2,7.0913482597251632E-3,-6.5077400706044647E-3,-8.0226085375366633E-3,null,null,null,5.7233384781781194,null,{"$f":"IF(W1315=\"\",\"\",WORKDAY($B$3,M1315,Feriados!$A$2:$A$1037))","v":"2028-11-24"},{"$f":"IF(Y1315=\"\",\"\",((1+(+(+VLOOKUP(Y1315,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1315-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7904227887764597}]
[5.25,1323,11.051488897698999,null,0.121892477649768,6.7038200324661854E-4,3.1890961725603456E-3,-1.5237066848584986E-2,null,null,null,5.25,1323,5.0390956137298657,null,5.7828768197709102E-2,7.0859973711399592E-3,-6.5028928515893517E-3,-8.0209165799610543E-3,null,null,null,5.7239575882098936,null,{"$f":"IF(W1316=\"\",\"\",WORKDAY($B$3,M1316,Feriados!$A$2:$A$1037))","v":"2028-11-27"},{"$f":"IF(Y1316=\"\",\"\",((1+(+(+VLOOKUP(Y1316,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1316-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.789666901766453}]
[5.253968253968254,1324,11.05226400154554,null,0.121892477649768,6.6987567575468691E-4,3.1866877209060407E-3,-1.5226401030973329E-2,null,null,null,5.253968253968254,1324,5.0392147919523369,null,5.7828768197709102E-2,7.0806545067193093E-3,-6.4980525487354154E-3,-8.0192222361696232E-3,null,null,null,5.7245755516195151,null,{"$f":"IF(W1317=\"\",\"\",WORKDAY($B$3,M1317,Feriados!$A$2:$A$1037))","v":"2028-11-28"},{"$f":"IF(Y1317=\"\",\"\",((1+(+(+VLOOKUP(Y1317,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1317-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7889121620722443}]
[5.2579365079365079,1325,11.053038272466626,null,0.121892477649768,6.6937011249416738E-4,3.1842829022854643E-3,-1.521574793988136E-2,null,null,null,5.2579365079365079,1325,5.0393343183075192,null,5.7828768197709102E-2,7.0753196486719599E-3,-6.493219148640845E-3,-8.0175255146650252E-3,null,null,null,5.7251923702556828,null,{"$f":"IF(W1318=\"\",\"\",WORKDAY($B$3,M1318,Feriados!$A$2:$A$1037))","v":"2028-11-29"},{"$f":"IF(Y1318=\"\",\"\",((1+(+(+VLOOKUP(Y1318,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1318-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7881585670836548}]
[5.2619047619047619,1326,11.053811711046524,null,0.121892477649768,6.6886531173643011E-4,3.1818817085031387E-3,-1.5205107559542326E-2,null,null,null,5.2619047619047619,1326,5.0394541915104902,null,5.7828768197709102E-2,7.0699927792579132E-3,-6.4883926379319997E-3,-8.0158264239301169E-3,null,null,null,5.7258080459657856,null,{"$f":"IF(W1319=\"\",\"\",WORKDAY($B$3,M1319,Feriados!$A$2:$A$1037))","v":"2028-11-30"},{"$f":"IF(Y1319=\"\",\"\",((1+(+(+VLOOKUP(Y1319,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1319-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7874061141984772}]
[5.2658730158730158,1327,11.054584317872475,null,0.121892477649768,6.6836127175805141E-4,3.1794841313880482E-3,-1.519447987418936E-2,null,null,null,5.2658730158730158,1327,5.0395744102805953,null,5.7828768197709102E-2,7.0646738807882501E-3,-6.4835730032633656E-3,-8.0141249724280383E-3,null,null,null,5.7264225805956359,null,{"$f":"IF(W1320=\"\",\"\",WORKDAY($B$3,M1320,Feriados!$A$2:$A$1037))","v":"2028-12-01"},{"$f":"IF(Y1320=\"\",\"\",((1+(+(+VLOOKUP(Y1320,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1320-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.78665480082232}]
[5.2698412698412698,1328,11.055356093534666,null,0.121892477649768,6.678579908407945E-4,3.1770901627935495E-3,-1.5183864868055671E-2,null,null,null,5.2698412698412698,1328,5.0396949733414331,null,5.7828768197709102E-2,7.059362935624946E-3,-6.4787602313175069E-3,-8.0124211686022143E-3,null,null,null,5.7270359759898248,null,{"$f":"IF(W1321=\"\",\"\",WORKDAY($B$3,M1321,Feriados!$A$2:$A$1037))","v":"2028-12-04"},{"$f":"IF(Y1321=\"\",\"\",((1+(+(+VLOOKUP(Y1321,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1321-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7859046243686301}]
[5.2738095238095237,1329,11.056127038626219,null,0.121892477649768,6.673554672715896E-4,3.174699794597279E-3,-1.5173262525374676E-2,null,null,null,5.2738095238095237,1329,5.0398158794208348,null,5.7828768197709102E-2,7.054059926180703E-3,-6.473954308805035E-3,-8.0107150208764202E-3,null,null,null,5.7276482339913226,null,{"$f":"IF(W1322=\"\",\"\",WORKDAY($B$3,M1322,Feriados!$A$2:$A$1037))","v":"2028-12-05"},{"$f":"IF(Y1322=\"\",\"\",((1+(+(+VLOOKUP(Y1322,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1322-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7851555822587812}]
[5.2777777777777777,1330,11.056897153743142,null,0.121892477649768,6.6685369934251523E-4,3.1723130187010667E-3,-1.5162672830380169E-2,null,null,null,5.2777777777777777,1330,5.03993712725085,null,5.7828768197709102E-2,7.0487648349187712E-3,-6.4691552224645597E-3,-8.0090065376548138E-3,null,null,null,5.728259356441745,null,{"$f":"IF(W1323=\"\",\"\",WORKDAY($B$3,M1323,Feriados!$A$2:$A$1037))","v":"2028-12-06"},{"$f":"IF(Y1323=\"\",\"\",((1+(+(+VLOOKUP(Y1323,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1323-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7844076719218078}]
[5.2817460317460316,1331,11.057666439484313,null,0.121892477649768,6.6635268535077791E-4,3.1699298270308467E-3,-1.5152095767306487E-2,null,null,null,5.2817460317460316,1331,5.0400587155677252,null,5.7828768197709102E-2,7.0434776443527702E-3,-6.4643629590626448E-3,-8.007295727321978E-3,null,null,null,5.7288693451813089,null,{"$f":"IF(W1324=\"\",\"\",WORKDAY($B$3,M1324,Feriados!$A$2:$A$1037))","v":"2028-12-07"},{"$f":"IF(Y1324=\"\",\"\",((1+(+(+VLOOKUP(Y1324,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1324-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7836608907946045}]
[5.2857142857142856,1332,11.058434896451461,null,0.121892477649768,6.6585242359869375E-4,3.1675502115365698E-3,-1.5141531320388642E-2,null,null,null,5.2857142857142856,1332,5.0401806431118894,null,5.7828768197709102E-2,7.0381983370465208E-3,-6.4595775053937739E-3,-8.0055825982429576E-3,null,null,null,5.7294782020486101,null,{"$f":"IF(W1325=\"\",\"\",WORKDAY($B$3,M1325,Feriados!$A$2:$A$1037))","v":"2028-12-08"},{"$f":"IF(Y1325=\"\",\"\",((1+(+(+VLOOKUP(Y1325,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1325-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7829152363217489}]
[5.2896825396825395,1333,11.059202525249129,null,0.121892477649768,6.6535291239366899E-4,3.1651741641921137E-3,-1.513097947386249E-2,null,null,null,5.2896825396825395,1333,5.0403029086279361,null,5.7828768197709102E-2,7.0329268956138662E-3,-6.454798848280297E-3,-8.0038671587633094E-3,null,null,null,5.7300859288809125,null,{"$f":"IF(W1326=\"\",\"\",WORKDAY($B$3,M1326,Feriados!$A$2:$A$1037))","v":"2028-12-11"},{"$f":"IF(Y1326=\"\",\"\",((1+(+(+VLOOKUP(Y1326,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1326-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7821707059555454}]
[5.2936507936507935,1334,11.05996932648465,null,0.121892477649768,6.6485415004818155E-4,3.1628016769951989E-3,-1.512044021196487E-2,null,null,null,5.2936507936507935,1334,5.0404255108646074,null,5.7828768197709102E-2,7.0276633027185056E-3,-6.4500269745724004E-3,-8.0021494172091388E-3,null,null,null,5.7306925275140141,null,{"$f":"IF(W1327=\"\",\"\",WORKDAY($B$3,M1327,Feriados!$A$2:$A$1037))","v":"2028-12-12"},{"$f":"IF(Y1327=\"\",\"\",((1+(+(+VLOOKUP(Y1327,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1327-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7814272971559815}]
[5.2976190476190474,1335,11.060735300768128,null,0.121892477649768,6.6435613487976085E-4,3.1604327419672974E-3,-1.5109913518933775E-2,null,null,null,5.2976190476190474,1335,5.0405484485747731,null,5.7828768197709102E-2,7.0224075410738182E-3,-6.4452618711480546E-3,-8.0004293818871364E-3,null,null,null,5.7312979997821367,null,{"$f":"IF(W1328=\"\",\"\",WORKDAY($B$3,M1328,Feriados!$A$2:$A$1037))","v":"2028-12-13"},{"$f":"IF(Y1328=\"\",\"\",((1+(+(+VLOOKUP(Y1328,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1328-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7806850073906606}]
[5.3015873015873014,1336,11.061500448712405,null,0.121892477649768,6.6385886521096995E-4,3.1580673511535503E-3,-1.5099399379008477E-2,null,null,null,5.3015873015873014,1336,5.0406717205154203,null,5.7828768197709102E-2,7.0171595934426885E-3,-6.4405035249129744E-3,-7.9987070610846207E-3,null,null,null,5.731902347518103,null,{"$f":"IF(W1329=\"\",\"\",WORKDAY($B$3,M1329,Feriados!$A$2:$A$1037))","v":"2028-12-14"},{"$f":"IF(Y1329=\"\",\"\",((1+(+(+VLOOKUP(Y1329,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1329-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7799438341348246}]
[5.3055555555555554,1337,11.062264770933036,null,0.121892477649768,6.6336233936938711E-4,3.1557054966226791E-3,-1.5088897776429695E-2,null,null,null,5.3055555555555554,1337,5.0407953254476281,null,5.7828768197709102E-2,7.0119194426373401E-3,-6.4357519228005764E-3,-7.9969824630695824E-3,null,null,null,5.7325055725531149,null,{"$f":"IF(W1330=\"\",\"\",WORKDAY($B$3,M1330,Feriados!$A$2:$A$1037))","v":"2028-12-15"},{"$f":"IF(Y1330=\"\",\"\",((1+(+(+VLOOKUP(Y1330,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1330-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.779203774871287}]
[5.3095238095238093,1338,11.063028268048276,null,0.121892477649768,6.6286655568758548E-4,3.1533471704669014E-3,-1.5078408695439735E-2,null,null,null,5.3095238095238093,1338,5.0409192621365611,null,5.7828768197709102E-2,7.0066870715191683E-3,-6.4310070517719347E-3,-7.9952555960907199E-3,null,null,null,5.7331076767170641,null,{"$f":"IF(W1331=\"\",\"\",WORKDAY($B$3,M1331,Feriados!$A$2:$A$1037))","v":"2028-12-18"},{"$f":"IF(Y1331=\"\",\"\",((1+(+(+VLOOKUP(Y1331,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1331-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7798182949564829}]
[5.3134920634920633,1339,11.063790940679032,null,0.121892477649768,6.6237151250311637E-4,3.1509923648018411E-3,-1.5067932120282632E-2,null,null,null,5.3134920634920633,1339,5.0410435293514437,null,5.7828768197709102E-2,7.0014624629985648E-3,-6.4262688988157395E-3,-7.9935264683774904E-3,null,null,null,5.733708661838155,null,{"$f":"IF(W1332=\"\",\"\",WORKDAY($B$3,M1332,Feriados!$A$2:$A$1037))","v":"2028-12-19"},{"$f":"IF(Y1332=\"\",\"\",((1+(+(+VLOOKUP(Y1332,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1332-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7804319007932019}]
[5.3174603174603172,1340,11.064552789448863,null,0.121892477649768,6.6187720815848931E-4,3.1486410717664489E-3,-1.5057468035204314E-2,null,null,null,5.3174603174603172,1340,5.0411681258655454,null,5.7828768197709102E-2,6.9962456000347483E-3,-6.4215374509482524E-3,-7.9917950881401318E-3,null,null,null,5.7343085297431262,null,{"$f":"IF(W1333=\"\",\"\",WORKDAY($B$3,M1333,Feriados!$A$2:$A$1037))","v":"2028-12-20"},{"$f":"IF(Y1333=\"\",\"\",((1+(+(+VLOOKUP(Y1333,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1333-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7810445944201909}]
[5.3214285714285712,1341,11.065313814983934,null,0.121892477649768,6.6138364100115448E-4,3.1462932835229157E-3,-1.5047016424452712E-2,null,null,null,5.3214285714285712,1341,5.041293050456173,null,5.7828768197709102E-2,6.9910364656356047E-3,-6.4168126952132655E-3,-7.9900614635697188E-3,null,null,null,5.7349072822572067,null,{"$f":"IF(W1334=\"\",\"\",WORKDAY($B$3,M1334,Feriados!$A$2:$A$1037))","v":"2028-12-21"},{"$f":"IF(Y1334=\"\",\"\",((1+(+(+VLOOKUP(Y1334,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1334-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7816563778701129}]
[5.3253968253968251,1342,11.066074017913014,null,0.121892477649768,6.6089080938348387E-4,3.1439489922565848E-3,-1.5036577272277946E-2,null,null,null,5.3253968253968251,1342,5.0414183019046366,null,5.7828768197709102E-2,6.9858350428575093E-3,-6.412094618682051E-3,-7.988325602838197E-3,null,null,null,5.7355049212041598,null,{"$f":"IF(W1335=\"\",\"\",WORKDAY($B$3,M1335,Feriados!$A$2:$A$1037))","v":"2028-12-22"},{"$f":"IF(Y1335=\"\",\"\",((1+(+(+VLOOKUP(Y1335,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1335-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7822672531695911}]
[5.3293650793650791,1343,11.06683339886742,null,0.121892477649768,6.6039871166275301E-4,3.1416081901758722E-3,-1.5026150562932427E-2,null,null,null,5.3293650793650791,1343,5.0415438789962517,null,5.7828768197709102E-2,6.980641314805169E-3,-6.4073832084533284E-3,-7.9865875140984199E-3,null,null,null,5.7361014484060391,null,{"$f":"IF(W1336=\"\",\"\",WORKDAY($B$3,M1336,Feriados!$A$2:$A$1037))","v":"2028-12-26"},{"$f":"IF(Y1336=\"\",\"\",((1+(+(+VLOOKUP(Y1336,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1336-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7828772223392537}]
[5.333333333333333,1344,11.067591958481028,null,0.121892477649768,6.5990734620112327E-4,3.1392708695121793E-3,-1.501573628067103E-2,null,null,null,5.333333333333333,1344,5.0416697805203148,null,5.7828768197709102E-2,6.9754552646314498E-3,-6.4026784516532115E-3,-7.9848472054841971E-3,null,null,null,5.7366968656834993,null,{"$f":"IF(W1337=\"\",\"\",WORKDAY($B$3,M1337,Feriados!$A$2:$A$1037))","v":"2028-12-27"},{"$f":"IF(Y1337=\"\",\"\",((1+(+(+VLOOKUP(Y1337,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1337-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7834862873937336}]
[5.337301587301587,1345,11.068349697390223,null,0.121892477649768,6.5941671136562278E-4,3.1369370225198126E-3,-1.5005334409751207E-2,null,null,null,5.337301587301587,1345,5.0417960052700819,null,5.7828768197709102E-2,6.9702768755372157E-3,-6.3979803354351659E-3,-7.9831046851103274E-3,null,null,null,5.7372911748555744,null,{"$f":"IF(W1338=\"\",\"\",WORKDAY($B$3,M1338,Feriados!$A$2:$A$1037))","v":"2028-12-28"},{"$f":"IF(Y1338=\"\",\"\",((1+(+(+VLOOKUP(Y1338,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1338-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7840944503416907}]
[5.3412698412698409,1346,11.069106616233887,null,0.121892477649768,6.5892680552812944E-4,3.1346066414758979E-3,-1.4994944934433152E-2,null,null,null,5.3412698412698409,1346,5.041922552042764,null,5.7828768197709102E-2,6.9651061307711608E-3,-6.3932888469799736E-3,-7.9813599610726454E-3,null,null,null,5.7378843777397215,null,{"$f":"IF(W1339=\"\",\"\",WORKDAY($B$3,M1339,Feriados!$A$2:$A$1037))","v":"2028-12-29"},{"$f":"IF(Y1339=\"\",\"\",((1+(+(+VLOOKUP(Y1339,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1339-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.784701713185834}]
[5.3452380952380949,1347,11.069862715653375,null,0.121892477649768,6.5843762706535255E-4,3.1322797186803001E-3,-1.4984567838979923E-2,null,null,null,5.3452380952380949,1347,5.0420494196395023,null,5.7828768197709102E-2,6.9599430136296474E-3,-6.3886039734956761E-3,-7.9796130414480464E-3,null,null,null,5.7384764761519103,null,{"$f":"IF(W1340=\"\",\"\",WORKDAY($B$3,M1340,Feriados!$A$2:$A$1037))","v":"2029-01-02"},{"$f":"IF(Y1340=\"\",\"\",((1+(+(+VLOOKUP(Y1340,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1340-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7853080779229664}]
[5.3492063492063489,1348,11.070617996292476,null,0.121892477649768,6.5794917435881451E-4,3.1299562464555375E-3,-1.4974203107657586E-2,null,null,null,5.3492063492063489,1348,5.0421766068653557,null,5.7828768197709102E-2,6.9547875074565417E-3,-6.3839257022175423E-3,-7.9778639342945479E-3,null,null,null,5.739067471906445,null,{"$f":"IF(W1341=\"\",\"\",WORKDAY($B$3,M1341,Feriados!$A$2:$A$1037))","v":"2029-01-03"},{"$f":"IF(Y1341=\"\",\"\",((1+(+(+VLOOKUP(Y1341,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1341-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7859135465439842}]
[5.3531746031746028,1349,11.071372458797422,null,0.121892477649768,6.5746144579483347E-4,3.1276362171467039E-3,-1.4963850724735333E-2,null,null,null,5.3531746031746028,1349,5.0423041125292816,null,5.7828768197709102E-2,6.9496395956430475E-3,-6.379254020408013E-3,-7.976112647651315E-3,null,null,null,5.7396573668160755,null,{"$f":"IF(W1342=\"\",\"\",WORKDAY($B$3,M1342,Feriados!$A$2:$A$1037))","v":"2029-01-04"},{"$f":"IF(Y1342=\"\",\"\",((1+(+(+VLOOKUP(Y1342,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1342-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7865181210338772}]
[5.3571428571428568,1350,11.072126103816824,null,0.121892477649768,6.569744397645059E-4,3.1253196231213849E-3,-1.4953510674485656E-2,null,null,null,5.3571428571428568,1350,5.0424319354441289,null,5.7828768197709102E-2,6.9444992616275528E-3,-6.3745889153566677E-3,-7.9743591895386941E-3,null,null,null,5.7402461626919976,null,{"$f":"IF(W1343=\"\",\"\",WORKDAY($B$3,M1343,Feriados!$A$2:$A$1037))","v":"2029-01-05"},{"$f":"IF(Y1343=\"\",\"\",((1+(+(+VLOOKUP(Y1343,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1343-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7871218033717957}]
[5.3611111111111107,1351,11.07287893200168,null,0.121892477649768,6.5648815466368767E-4,3.1230064567695742E-3,-1.4943182941184432E-2,null,null,null,5.3611111111111107,1351,5.0425600744266106,null,5.7828768197709102E-2,6.9393664888954577E-3,-6.369930374380172E-3,-7.9726035679582707E-3,null,null,null,5.7408338613437859,null,{"$f":"IF(W1344=\"\",\"\",WORKDAY($B$3,M1344,Feriados!$A$2:$A$1037))","v":"2029-01-08"},{"$f":"IF(Y1344=\"\",\"\",((1+(+(+VLOOKUP(Y1344,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1344-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7877245955310945}]
[5.3650793650793647,1352,11.073630944005346,null,0.121892477649768,6.5600258889297837E-4,3.1206967105035961E-3,-1.4932867509111096E-2,null,null,null,5.3650793650793647,1352,5.0426885282972993,null,5.7828768197709102E-2,6.934241260979023E-3,-6.3652783848222377E-3,-7.9708457908928988E-3,null,null,null,5.7414204645793943,null,{"$f":"IF(W1345=\"\",\"\",WORKDAY($B$3,M1345,Feriados!$A$2:$A$1037))","v":"2029-01-09"},{"$f":"IF(Y1345=\"\",\"\",((1+(+(+VLOOKUP(Y1345,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1345-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7883264994792221}]
[5.3690476190476186,1353,11.074382140483499,null,0.121892477649768,6.5551774085770222E-4,3.1183903767580249E-3,-1.4922564362548752E-2,null,null,null,5.3690476190476186,1353,5.0428172958805986,null,5.7828768197709102E-2,6.9291235614572016E-3,-6.3606329340535773E-3,-7.9690858663067337E-3,null,null,null,5.7420059742051777,null,{"$f":"IF(W1346=\"\",\"\",WORKDAY($B$3,M1346,Feriados!$A$2:$A$1037))","v":"2029-01-10"},{"$f":"IF(Y1346=\"\",\"\",((1+(+(+VLOOKUP(Y1346,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1346-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7889275171779424}]
[5.3730158730158726,1354,11.075132522094117,null,0.121892477649768,6.5503360896789137E-4,3.1160874479896016E-3,-1.4912273485784314E-2,null,null,null,5.3730158730158726,1354,5.0429463760047444,null,5.7828768197709102E-2,6.9240133739554852E-3,-6.3559940094718558E-3,-7.9673238021452861E-3,null,null,null,5.7425903920258925,null,{"$f":"IF(W1347=\"\",\"\",WORKDAY($B$3,M1347,Feriados!$A$2:$A$1037))","v":"2029-01-11"},{"$f":"IF(Y1347=\"\",\"\",((1+(+(+VLOOKUP(Y1347,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1347-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895276505831355}]
[5.3769841269841274,1355,11.075882089497478,null,0.121892477649768,6.5455019163826835E-4,3.1137879166771554E-3,-1.4901994863108628E-2,null,null,null,5.3769841269841274,1355,5.0430757675017741,null,5.7828768197709102E-2,6.9189106821457395E-3,-6.3513615985016526E-3,-7.9655596063354477E-3,null,null,null,5.7431737198446742,null,{"$f":"IF(W1348=\"\",\"\",WORKDAY($B$3,M1348,Feriados!$A$2:$A$1037))","v":"2029-01-12"},{"$f":"IF(Y1348=\"\",\"\",((1+(+(+VLOOKUP(Y1348,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1348-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7901269016449968}]
[5.3809523809523814,1356,11.076630843356115,null,0.121892477649768,6.5406748728822923E-4,3.1114917753215275E-3,-1.489172847881661E-2,null,null,null,5.3809523809523814,1356,5.0432054692075203,null,5.7828768197709102E-2,6.9138154697460548E-3,-6.3467356885944124E-3,-7.9637932867855366E-3,null,null,null,5.743755959463015,null,{"$f":"IF(W1349=\"\",\"\",WORKDAY($B$3,M1349,Feriados!$A$2:$A$1037))","v":"2029-01-15"},{"$f":"IF(Y1349=\"\",\"\",((1+(+(+VLOOKUP(Y1349,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1349-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7907252723080154}]
[5.3849206349206353,1357,11.077378784334796,null,0.121892477649768,6.5358549434182587E-4,3.1091990164454839E-3,-1.4881474317207355E-2,null,null,null,5.3849206349206353,1357,5.0433354799615939,null,5.7828768197709102E-2,6.9087277205205763E-3,-6.3421162672283983E-3,-7.9620248513853371E-3,null,null,null,5.7443371126807641,null,{"$f":"IF(W1350=\"\",\"\",WORKDAY($B$3,M1350,Feriados!$A$2:$A$1037))","v":"2029-01-16"},{"$f":"IF(Y1350=\"\",\"\",((1+(+(+VLOOKUP(Y1350,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1350-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7906288760766182}]
[5.3888888888888893,1358,11.078125913100511,null,0.121892477649768,6.53104211227749E-4,3.1069096325936451E-3,-1.4871232362584294E-2,null,null,null,5.3888888888888893,1358,5.0434657986073663,null,5.7828768197709102E-2,6.9036474182793562E-3,-6.3375033219086564E-3,-7.9602543080061379E-3,null,null,null,5.7449171812961497,null,{"$f":"IF(W1351=\"\",\"\",WORKDAY($B$3,M1351,Feriados!$A$2:$A$1037))","v":"2029-01-17"},{"$f":"IF(Y1351=\"\",\"\",((1+(+(+VLOOKUP(Y1351,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1351-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7905326219024982}]
[5.3928571428571432,1359,11.078872230322443,null,0.121892477649768,6.5262363637931108E-4,3.1046236163324E-3,-1.48610025992553E-2,null,null,null,5.3928571428571432,1359,5.0435964239919571,null,5.7828768197709102E-2,6.8985745468781905E-3,-6.3328968401669553E-3,-7.9584816645007633E-3,null,null,null,5.7454961671057569,null,{"$f":"IF(W1352=\"\",\"\",WORKDAY($B$3,M1352,Feriados!$A$2:$A$1037))","v":"2029-01-18"},{"$f":"IF(Y1352=\"\",\"\",((1+(+(+VLOOKUP(Y1352,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1352-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7904365094718617}]
[5.3968253968253972,1360,11.079617736671945,null,0.121892477649768,6.5214376823443017E-4,3.1023409602498357E-3,-1.4850785011532804E-2,null,null,null,5.3968253968253972,1360,5.0437273549662178,null,5.7828768197709102E-2,6.8935090902184698E-3,-6.3282968095617568E-3,-7.9567069287036288E-3,null,null,null,5.7460740719044612,null,{"$f":"IF(W1353=\"\",\"\",WORKDAY($B$3,M1353,Feriados!$A$2:$A$1037))","v":"2029-01-19"},{"$f":"IF(Y1353=\"\",\"\",((1+(+(+VLOOKUP(Y1353,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1353-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.790340538471848}]
[5.4007936507936511,1361,11.080362432822533,null,0.121892477649768,6.5166460523561167E-4,3.1000616569556499E-3,-1.4840579583733946E-2,null,null,null,5.4007936507936511,1361,5.0438585903847217,null,5.7828768197709102E-2,6.8884510322470213E-3,-6.3237032176781619E-3,-7.9549301084307598E-3,null,null,null,5.7466508974855612,null,{"$f":"IF(W1354=\"\",\"\",WORKDAY($B$3,M1354,Feriados!$A$2:$A$1037))","v":"2029-01-22"},{"$f":"IF(Y1354=\"\",\"\",((1+(+(+VLOOKUP(Y1354,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1354-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7902447085904845}]
[5.4047619047619051,1362,11.081106319449832,null,0.121892477649768,6.5118614582993233E-4,3.0977856990810804E-3,-1.4830386300180687E-2,null,null,null,5.4047619047619051,1362,5.0439901291057341,null,5.7828768197709102E-2,6.8834003569559479E-3,-6.3191160521278659E-3,-7.9531512114798496E-3,null,null,null,5.7472266456406462,null,{"$f":"IF(W1355=\"\",\"\",WORKDAY($B$3,M1355,Feriados!$A$2:$A$1037))","v":"2029-01-23"},{"$f":"IF(Y1355=\"\",\"\",((1+(+(+VLOOKUP(Y1355,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1355-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7901490195167753}]
[5.4087301587301591,1363,11.081849397231593,null,0.121892477649768,6.5070838846902383E-4,3.0955130792788259E-3,-1.4820205145199912E-2,null,null,null,5.4087301587301591,1363,5.0441219699912194,null,5.7828768197709102E-2,6.8783570483824863E-3,-6.3145353005491182E-3,-7.9513702456302758E-3,null,null,null,5.7478013181596399,null,{"$f":"IF(W1356=\"\",\"\",WORKDAY($B$3,M1356,Feriados!$A$2:$A$1037))","v":"2029-01-24"},{"$f":"IF(Y1356=\"\",\"\",((1+(+(+VLOOKUP(Y1356,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1356-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7900534709405909}]
[5.412698412698413,1364,11.082591666847645,null,0.121892477649768,6.5023133160905524E-4,3.0932437902229703E-3,-1.4810036103123592E-2,null,null,null,5.412698412698413,1364,5.0442541119068114,null,5.7828768197709102E-2,6.873321090608839E-3,-6.3099609506066696E-3,-7.9495872186431654E-3,null,null,null,5.7483749168307785,null,{"$f":"IF(W1357=\"\",\"\",WORKDAY($B$3,M1357,Feriados!$A$2:$A$1037))","v":"2029-01-25"},{"$f":"IF(Y1357=\"\",\"\",((1+(+(+VLOOKUP(Y1357,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1357-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.789958062552734}]
[5.416666666666667,1365,11.083333128979875,null,0.121892477649768,6.4975497371071677E-4,3.0909778246088994E-3,-1.4799879158288853E-2,null,null,null,5.416666666666667,1365,5.0443865537217993,null,5.7828768197709102E-2,6.8682924677620355E-3,-6.3053929899917335E-3,-7.9478021382614096E-3,null,null,null,5.7489474434406329,null,{"$f":"IF(W1358=\"\",\"\",WORKDAY($B$3,M1358,Feriados!$A$2:$A$1037))","v":"2029-01-26"},{"$f":"IF(Y1358=\"\",\"\",((1+(+(+VLOOKUP(Y1358,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1358-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7898627940448737}]
[{"$f":"B1359/252","v":5.4206349206349209},1366,{"$f":"SUM(E1359:H1359)*100","v":11.084073784312229},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1359))/($I$4*A1359))","v":6.4927931323920389E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1359))/($I$4*A1359))-EXP(-1*$I$4*A1359)))","v":3.0887151751532345E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1359))/($J$4*A1359))-EXP(-1*$J$4*A1359)))","v":-1.4789734295038144E-2},null,null,null,{"$f":"M1359/252","v":5.4206349206349209},1366,{"$f":"SUM(P1359:S1359)*100","v":5.0445192943091213},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1359))/($T$4*L1359))","v":6.8632711640137694E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1359))/($T$4*L1359))-EXP(-1*$T$4*L1359)))","v":-6.3008314064219384E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1359))/($U$4*L1359))-EXP(-1*$U$4*L1359)))","v":-7.9460150122097131E-3},null,null,null,{"$f":"IF(N1359=\"\",\"\",(((1+C1359/100)/(1+N1359/100))-1)*100)","v":5.7495188997740643},null,{"$f":"IF(W1359=\"\",\"\",WORKDAY($B$3,M1359,Feriados!$A$2:$A$1037))","v":"2029-01-29"},{"$f":"IF(Y1359=\"\",\"\",((1+(+(+VLOOKUP(Y1359,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1359-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7897676651096557}]
[5.4246031746031749,{"$f":"+B1359+1","v":1367},11.084813633530661,null,0.121892477649768,6.4880434866419984E-4,3.0864558345937484E-3,-1.4779601497719327E-2,null,null,null,5.4246031746031749,{"$f":"+M1359+1","v":1367},5.0446523325453443,null,5.7828768197709102E-2,6.8582571635802522E-3,-6.2962761876412783E-3,-7.9442258481946335E-3,null,null,null,5.7500892876142462,null,{"$f":"IF(W1360=\"\",\"\",WORKDAY($B$3,M1360,Feriados!$A$2:$A$1037))","v":"2029-01-30"},{"$f":"IF(Y1360=\"\",\"\",((1+(+(+VLOOKUP(Y1360,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1360-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7896726754405696}]
[5.4285714285714288,1368,11.085552677323138,null,0.121892477649768,6.4833007845985994E-4,3.0841997956892945E-3,-1.47694807506858E-2,null,null,null,5.4285714285714288,1368,5.0447856673106468,null,5.7828768197709102E-2,6.8532504507220612E-3,-6.2917273214200767E-3,-7.9424346539046127E-3,null,null,null,5.750658608742687,null,{"$f":"IF(W1361=\"\",\"\",WORKDAY($B$3,M1361,Feriados!$A$2:$A$1037))","v":"2029-01-31"},{"$f":"IF(Y1361=\"\",\"\",((1+(+(+VLOOKUP(Y1361,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1361-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895778247320155}]
[5.4325396825396828,1369,11.086290916379591,null,0.121892477649768,6.4785650110479539E-4,3.0819470512197284E-3,-1.4759372038296626E-2,null,null,null,5.4325396825396828,1369,5.0449192974888133,null,5.7828768197709102E-2,6.8482510097439839E-3,-6.2871847955549261E-3,-7.9406414370100202E-3,null,null,null,5.7512268649390963,null,{"$f":"IF(W1362=\"\",\"\",WORKDAY($B$3,M1362,Feriados!$A$2:$A$1037))","v":"2029-02-01"},{"$f":"IF(Y1362=\"\",\"\",((1+(+(+VLOOKUP(Y1362,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1362-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7894831126792816}]
[5.4365079365079367,1370,11.087028351391925,null,0.121892477649768,6.47383615082056E-4,3.0796975939858329E-3,-1.4749275344916626E-2,null,null,null,5.4365079365079367,1370,5.0450532219672128,null,5.7828768197709102E-2,6.8432588249948785E-3,-6.2826485978686591E-3,-7.9388462051631966E-3,null,null,null,5.7517940579815852,null,{"$f":"IF(W1363=\"\",\"\",WORKDAY($B$3,M1363,Feriados!$A$2:$A$1037))","v":"2029-02-02"},{"$f":"IF(Y1363=\"\",\"\",((1+(+(+VLOOKUP(Y1363,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1363-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7893885389785442}]
[5.4404761904761907,1371,11.087764983053983,null,0.121892477649768,6.4691141887911587E-4,3.0774514168092483E-3,-1.4739190654916518E-2,null,null,null,5.4404761904761907,1371,5.0451874396367842,null,5.7828768197709102E-2,6.838273880867515E-3,-6.2781187162102908E-3,-7.937048965998476E-3,null,null,null,5.7523601896465104,null,{"$f":"IF(W1364=\"\",\"\",WORKDAY($B$3,M1364,Feriados!$A$2:$A$1037))","v":"2029-02-05"},{"$f":"IF(Y1364=\"\",\"\",((1+(+(+VLOOKUP(Y1364,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1364-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7892941033268901}]
[5.4444444444444446,1372,11.088500812061525,null,0.121892477649768,6.4643991098785509E-4,3.0752085125323883E-3,-1.4729117952673006E-2,null,null,null,5.4444444444444446,1372,5.045321949392032,null,5.7828768197709102E-2,6.8332961617984288E-3,-6.2735951384549783E-3,-7.9352497271322295E-3,null,null,null,5.7529252617084081,null,{"$f":"IF(W1365=\"\",\"\",WORKDAY($B$3,M1365,Feriados!$A$2:$A$1037))","v":"2029-02-06"},{"$f":"IF(Y1365=\"\",\"\",((1+(+(+VLOOKUP(Y1365,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1365-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7891998054222942}]
[5.4484126984126986,1373,11.089235839112201,null,0.121892477649768,6.4596908990454554E-4,3.0729688740183756E-3,-1.4719057222568927E-2,null,null,null,5.4484126984126986,1373,5.0454567501309988,null,5.7828768197709102E-2,6.8283256522677768E-3,-6.2690778525039724E-3,-7.933448496162919E-3,null,null,null,5.7534892759402378,null,{"$f":"IF(W1366=\"\",\"\",WORKDAY($B$3,M1366,Feriados!$A$2:$A$1037))","v":"2029-02-07"},{"$f":"IF(Y1366=\"\",\"\",((1+(+(+VLOOKUP(Y1366,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1366-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.789105644963553}]
[5.4523809523809526,1374,11.089970064905549,null,0.121892477649768,6.4549895412983394E-4,3.0707324941509611E-3,-1.4709008448993326E-2,null,null,null,5.4523809523809526,1374,5.0455918407552609,null,5.7828768197709102E-2,6.82336233679918E-3,-6.2645668462845711E-3,-7.9316452806711107E-3,null,null,null,5.754052234113094,null,{"$f":"IF(W1367=\"\",\"\",WORKDAY($B$3,M1367,Feriados!$A$2:$A$1037))","v":"2029-02-08"},{"$f":"IF(Y1367=\"\",\"\",((1+(+(+VLOOKUP(Y1367,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1367-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7890116216504177}]
[5.4563492063492065,1375,11.090703490142959,null,0.121892477649768,6.450295021687265E-4,3.0684993658344558E-3,-1.4698971616341589E-2,null,null,null,5.4563492063492065,1375,5.0457272201699075,null,5.7828768197709102E-2,6.8184061999595905E-3,-6.26006210775008E-3,-7.9298400882195277E-3,null,null,null,5.7546141379964055,null,{"$f":"IF(W1368=\"\",\"\",WORKDAY($B$3,M1368,Feriados!$A$2:$A$1037))","v":"2029-02-09"},{"$f":"IF(Y1368=\"\",\"\",((1+(+(+VLOOKUP(Y1368,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1368-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7889177351834391}]
[5.4603174603174605,1376,11.091436115527667,null,0.121892477649768,6.4456073253057273E-4,3.0662694819936524E-3,-1.4688946709015554E-2,null,null,null,5.4603174603174605,1376,5.0458628872835396,null,5.7828768197709102E-2,6.8134572263591304E-3,-6.2555636248797552E-3,-7.9280329263530826E-3,null,null,null,5.7551749893578918,null,{"$f":"IF(W1369=\"\",\"\",WORKDAY($B$3,M1369,Feriados!$A$2:$A$1037))","v":"2029-02-14"},{"$f":"IF(Y1369=\"\",\"\",((1+(+(+VLOOKUP(Y1369,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1369-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7888239852640782}]
[5.4642857142857144,1377,11.092167941764719,null,0.121892477649768,6.4409264372904996E-4,3.0640428355737559E-3,-1.4678933711423616E-2,null,null,null,5.4642857142857144,1377,5.0459988410082364,null,5.7828768197709102E-2,6.8085154006509579E-3,-6.251071385678768E-3,-7.926223802598921E-3,null,null,null,5.7557347899634514,null,{"$f":"IF(W1370=\"\",\"\",WORKDAY($B$3,M1370,Feriados!$A$2:$A$1037))","v":"2029-02-15"},{"$f":"IF(Y1370=\"\",\"\",((1+(+(+VLOOKUP(Y1370,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1370-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7887303715947063}]
[5.4682539682539684,1378,11.092898969560963,null,0.121892477649768,6.4362523428214728E-4,3.06181941954031E-3,-1.4668932607980831E-2,null,null,null,5.4682539682539684,1378,5.0461350802595604,null,5.7828768197709102E-2,6.8035807075311127E-3,-6.2465853781781535E-3,-7.9244127244664491E-3,null,null,null,5.7562935415771621,null,{"$f":"IF(W1371=\"\",\"\",WORKDAY($B$3,M1371,Feriados!$A$2:$A$1037))","v":"2029-02-16"},{"$f":"IF(Y1371=\"\",\"\",((1+(+(+VLOOKUP(Y1371,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1371-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.790284946453637}]
[5.4722222222222223,1379,11.093629199625026,null,0.121892477649768,6.4315850271215056E-4,3.0595992268791241E-3,-1.4658943383109036E-2,null,null,null,5.4722222222222223,1379,5.0462716039565345,null,5.7828768197709102E-2,6.7986531317383754E-3,-6.2421055904347631E-3,-7.9225996994473722E-3,null,null,null,5.7568512459615029,null,{"$f":"IF(W1372=\"\",\"\",WORKDAY($B$3,M1372,Feriados!$A$2:$A$1037))","v":"2029-02-19"},{"$f":"IF(Y1372=\"\",\"\",((1+(+(+VLOOKUP(Y1372,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1372-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7918372899059083}]
[5.4761904761904763,1380,11.094358632667289,null,0.121892477649768,6.4269244754562626E-4,3.0573822505962022E-3,-1.4648966021236935E-2,null,null,null,5.4761904761904763,1380,5.0464084110216261,null,5.7828768197709102E-2,6.7937326580541262E-3,-6.2376320105312251E-3,-7.9207847350157446E-3,null,null,null,5.7574079048771098,null,{"$f":"IF(W1373=\"\",\"\",WORKDAY($B$3,M1373,Feriados!$A$2:$A$1037))","v":"2029-02-20"},{"$f":"IF(Y1373=\"\",\"\",((1+(+(+VLOOKUP(Y1373,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1373-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7933874067523243}]
[5.4801587301587302,1381,11.095087269399881,null,0.121892477649768,6.4222706731340614E-4,3.0551684837176697E-3,-1.4639000506800235E-2,null,null,null,5.4801587301587302,1381,5.0465455003807413,null,5.7828768197709102E-2,6.788819271302194E-3,-6.2331646265758886E-3,-7.9189678386279907E-3,null,null,null,5.7579635200828205,null,{"$f":"IF(W1374=\"\",\"\",WORKDAY($B$3,M1374,Feriados!$A$2:$A$1037))","v":"2029-02-21"},{"$f":"IF(Y1374=\"\",\"\",((1+(+(+VLOOKUP(Y1374,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1374-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7949353017798337}]
[5.4841269841269842,1382,11.095815110536654,null,0.121892477649768,6.4176236055057251E-4,3.0529579192897041E-3,-1.4629046824241725E-2,null,null,null,5.4841269841269842,1382,5.046682870963207,null,5.7828768197709102E-2,6.7839129563487168E-3,-6.2287034267027846E-3,-7.9171490177229516E-3,null,null,null,5.7585180933357405,null,{"$f":"IF(W1375=\"\",\"\",WORKDAY($B$3,M1375,Feriados!$A$2:$A$1037))","v":"2029-02-22"},{"$f":"IF(Y1375=\"\",\"\",((1+(+(+VLOOKUP(Y1375,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1375-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7964809797617516}]
[5.4880952380952381,1383,11.09654215679315,null,0.121892477649768,6.4129832579644169E-4,3.0507505503784638E-3,-1.4619104958011398E-2,null,null,null,5.4880952380952381,1383,5.0468205217017612,null,5.7828768197709102E-2,6.7790136981020037E-3,-6.2242483990715778E-3,-7.9153282797219185E-3,null,null,null,5.7590716263911768,null,{"$f":"IF(W1376=\"\",\"\",WORKDAY($B$3,M1376,Feriados!$A$2:$A$1037))","v":"2029-02-23"},{"$f":"IF(Y1376=\"\",\"\",((1+(+(+VLOOKUP(Y1376,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1376-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7980244454576928}]
[5.4920634920634921,1384,11.097268408886602,null,0.121892477649768,6.4083496159454971E-4,3.048546370070012E-3,-1.4609174892566539E-2,null,null,null,5.4920634920634921,1384,5.0469584515325296,null,5.7828768197709102E-2,6.7741214815123839E-3,-6.2197995318675203E-3,-7.9135056320286702E-3,null,null,null,5.7596241210026156,null,{"$f":"IF(W1377=\"\",\"\",WORKDAY($B$3,M1377,Feriados!$A$2:$A$1037))","v":"2029-02-26"},{"$f":"IF(Y1377=\"\",\"\",((1+(+(+VLOOKUP(Y1377,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1377-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.799565703613661}]
[5.496031746031746,1385,11.097993867535905,null,0.121892477649768,6.4037226649263693E-4,3.0463453714702567E-3,-1.4599256612371849E-2,null,null,null,5.496031746031746,1385,5.0470966593950255,null,5.7828768197709102E-2,6.7692362915720734E-3,-6.2153568133014045E-3,-7.9116810820295137E-3,null,null,null,5.7601755789218334,null,{"$f":"IF(W1378=\"\",\"\",WORKDAY($B$3,M1378,Feriados!$A$2:$A$1037))","v":"2029-02-27"},{"$f":"IF(Y1378=\"\",\"\",((1+(+(+VLOOKUP(Y1378,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1378-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8011047589620928}]
[5.5,1386,11.098718533461598,null,0.121892477649768,6.399102390426323E-4,3.044147547704869E-3,-1.4589350101899524E-2,null,null,null,5.5,1386,5.047235144232129,null,5.7828768197709102E-2,6.7643581133150282E-3,-6.210920231609518E-3,-7.9098546370933148E-3,null,null,null,5.7607260018987194,null,{"$f":"IF(W1379=\"\",\"\",WORKDAY($B$3,M1379,Feriados!$A$2:$A$1037))","v":"2029-02-28"},{"$f":"IF(Y1379=\"\",\"\",((1+(+(+VLOOKUP(Y1379,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1379-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8026416162219467}]
[5.503968253968254,1387,11.099442407385848,null,0.121892477649768,6.3944887780063929E-4,3.0419528919192196E-3,-1.4579455345629377E-2,null,null,null,5.503968253968254,1387,5.0473739049900779,null,5.7828768197709102E-2,6.7594869318168081E-3,-6.206489775053595E-3,-7.9080263045715384E-3,null,null,null,5.7612753916814308,null,{"$f":"IF(W1380=\"\",\"\",WORKDAY($B$3,M1380,Feriados!$A$2:$A$1037))","v":"2029-03-01"},{"$f":"IF(Y1380=\"\",\"\",((1+(+(+VLOOKUP(Y1380,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1380-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8041762800986367}]
[5.5079365079365079,1388,11.100165490032431,null,0.121892477649768,6.3898818132691979E-4,3.0397613972783094E-3,-1.4569572328048916E-2,null,null,null,5.5079365079365079,1388,5.0475129406184474,null,5.7828768197709102E-2,6.7546227321944319E-3,-6.202065431920774E-3,-7.9061960917982815E-3,null,null,null,5.7618237500162817,null,{"$f":"IF(W1381=\"\",\"\",WORKDAY($B$3,M1381,Feriados!$A$2:$A$1037))","v":"2029-03-02"},{"$f":"IF(Y1381=\"\",\"\",((1+(+(+VLOOKUP(Y1381,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1381-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8057087552842317}]
[5.5119047619047619,1389,11.10088778212671,null,0.121892477649768,6.3852814818587977E-4,3.0375730569666953E-3,-1.4559701033653465E-2,null,null,null,5.5119047619047619,1389,5.047652250070148,null,5.7828768197709102E-2,6.7497654996062431E-3,-6.197647190523542E-3,-7.9043640060903215E-3,null,null,null,5.7623710786477877,null,{"$f":"IF(W1382=\"\",\"\",WORKDAY($B$3,M1382,Feriados!$A$2:$A$1037))","v":"2029-03-05"},{"$f":"IF(Y1382=\"\",\"\",((1+(+(+VLOOKUP(Y1382,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1382-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8072390464573891}]
[5.5158730158730158,1390,11.101609284395623,null,0.121892477649768,6.3806877694605457E-4,3.0353878641884275E-3,-1.4549841446946252E-2,null,null,null,5.5158730158730158,1390,5.0477918323014039,null,5.7828768197709102E-2,6.7449152192517701E-3,-6.1932350391997026E-3,-7.9025300547471318E-3,null,null,null,5.7629173793187105,null,{"$f":"IF(W1383=\"\",\"\",WORKDAY($B$3,M1383,Feriados!$A$2:$A$1037))","v":"2029-03-06"},{"$f":"IF(Y1383=\"\",\"\",((1+(+(+VLOOKUP(Y1383,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1383-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8087671582834215}]
[5.5198412698412698,1391,11.102329997567656,null,0.121892477649768,6.3761006618009367E-4,3.0332058121669749E-3,-1.4539993552438506E-2,null,null,null,5.5198412698412698,1391,5.0479316862717436,null,5.7828768197709102E-2,6.7400718763715849E-3,-6.1888289663123144E-3,-7.9006942450509394E-3,null,null,null,5.7634626537698352,null,{"$f":"IF(W1384=\"\",\"\",WORKDAY($B$3,M1384,Feriados!$A$2:$A$1037))","v":"2029-03-07"},{"$f":"IF(Y1384=\"\",\"\",((1+(+(+VLOOKUP(Y1384,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1384-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8102930954144298}]
[5.5238095238095237,1392,11.103049922372836,null,0.121892477649768,6.3715201446474623E-4,3.031026894145162E-3,-1.4530157334649565E-2,null,null,null,5.5238095238095237,1392,5.0480718109439868,null,5.7828768197709102E-2,6.7352354562471668E-3,-6.1844289602496563E-3,-7.8988565842667471E-3,null,null,null,5.7640069037402819,null,{"$f":"IF(W1385=\"\",\"\",WORKDAY($B$3,M1385,Feriados!$A$2:$A$1037))","v":"2029-03-08"},{"$f":"IF(Y1385=\"\",\"\",((1+(+(+VLOOKUP(Y1385,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1385-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8118168624892368}]
[5.5277777777777777,1393,11.103769059542699,null,0.121892477649768,6.3669462038084591E-4,3.0288511033850943E-3,-1.4520332778106956E-2,null,null,null,5.5277777777777777,1393,5.0482122052842318,null,5.7828768197709102E-2,6.7304059442007697E-3,-6.180035009425172E-3,-7.8970170796423787E-3,null,null,null,5.7645501309672387,null,{"$f":"IF(W1386=\"\",\"\",WORKDAY($B$3,M1386,Feriados!$A$2:$A$1037))","v":"2029-03-09"},{"$f":"IF(Y1386=\"\",\"\",((1+(+(+VLOOKUP(Y1386,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1386-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8133384641334755}]
[5.5317460317460316,1394,11.104487409810289,null,0.121892477649768,6.3623788251329714E-4,3.026678433168097E-3,-1.451051986734651E-2,null,null,null,5.5317460317460316,1394,5.048352868261845,null,5.7828768197709102E-2,6.7255833255952776E-3,-6.1756471022774307E-3,-7.895175738408507E-3,null,null,null,5.7650923371861618,null,{"$f":"IF(W1387=\"\",\"\",WORKDAY($B$3,M1387,Feriados!$A$2:$A$1037))","v":"2029-03-12"},{"$f":"IF(Y1387=\"\",\"\",((1+(+(+VLOOKUP(Y1387,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1387-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8148579049596565}]
[5.5357142857142856,1395,11.105204973910126,null,0.121892477649768,6.3578179945105926E-4,3.0245088767946412E-3,-1.4500718586912429E-2,null,null,null,5.5357142857142856,1395,5.0484937988494414,null,5.7828768197709102E-2,6.720767585834073E-3,-6.1712652272700747E-3,-7.8933325677786968E-3,null,null,null,5.7656335241305756,null,{"$f":"IF(W1388=\"\",\"\",WORKDAY($B$3,M1388,Feriados!$A$2:$A$1037))","v":"2029-03-13"},{"$f":"IF(Y1388=\"\",\"\",((1+(+(+VLOOKUP(Y1388,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1388-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8163751895672116}]
[5.5396825396825395,1396,11.105921752578199,null,0.121892477649768,6.353263697871335E-4,3.0223424275842817E-3,-1.4490928921357416E-2,null,null,null,5.5396825396825395,1396,5.0486349960228791,null,5.7828768197709102E-2,6.715958710360904E-3,-6.1668893728917731E-3,-7.8914875749494396E-3,null,null,null,5.7661736935321839,null,{"$f":"IF(W1389=\"\",\"\",WORKDAY($B$3,M1389,Feriados!$A$2:$A$1037))","v":"2029-03-14"},{"$f":"IF(Y1389=\"\",\"\",((1+(+(+VLOOKUP(Y1389,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1389-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8178903225424943}]
[5.5436507936507935,1397,11.106637746551939,null,0.121892477649768,6.348715921185473E-4,3.0201790788755862E-3,-1.4481150855242739E-2,null,null,null,5.5436507936507935,1397,5.0487764587612478,null,5.7828768197709102E-2,6.7111566846597415E-3,-6.1625195276561826E-3,-7.8896407671001818E-3,null,null,null,5.7667128471208917,null,{"$f":"IF(W1390=\"\",\"\",WORKDAY($B$3,M1390,Feriados!$A$2:$A$1037))","v":"2029-03-15"},{"$f":"IF(Y1390=\"\",\"\",((1+(+(+VLOOKUP(Y1390,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1390-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.819403308458913}]
[5.5476190476190474,1398,11.10735295657021,null,0.121892477649768,6.3441746504634049E-4,3.0180188240260695E-3,-1.4471384373138333E-2,null,null,null,5.5476190476190474,1398,5.0489181860468495,null,5.7828768197709102E-2,6.7063614942546521E-3,-6.15815568010189E-3,-7.8877921513933746E-3,null,null,null,5.7672509866247168,null,{"$f":"IF(W1391=\"\",\"\",WORKDAY($B$3,M1391,Feriados!$A$2:$A$1037))","v":"2029-03-16"},{"$f":"IF(Y1391=\"\",\"\",((1+(+(+VLOOKUP(Y1391,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1391-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8201772454504068}]
[5.5515873015873014,1399,11.10806738337328,null,0.121892477649768,6.3396398717555113E-4,3.0158616564121298E-3,-1.4461629459622902E-2,null,null,null,5.5515873015873014,1399,5.0490601768651899,null,5.7828768197709102E-2,6.7015731247096599E-3,-6.1537978187923732E-3,-7.8859417349745001E-3,null,null,null,5.7677881137697895,null,{"$f":"IF(W1392=\"\",\"\",WORKDAY($B$3,M1392,Feriados!$A$2:$A$1037))","v":"2029-03-19"},{"$f":"IF(Y1392=\"\",\"\",((1+(+(+VLOOKUP(Y1392,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1392-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.82095008178438}]
[5.5555555555555554,1400,11.108781027702818,null,0.121892477649768,6.3351115711520085E-4,3.0137075694289758E-3,-1.4451886099283993E-2,null,null,null,5.5555555555555554,1400,5.0492024302049661,null,5.7828768197709102E-2,6.6967915616286122E-3,-6.1494459323159492E-3,-7.8840895249721078E-3,null,null,null,5.7683242302804194,null,{"$f":"IF(W1393=\"\",\"\",WORKDAY($B$3,M1393,Feriados!$A$2:$A$1037))","v":"2029-03-20"},{"$f":"IF(Y1393=\"\",\"\",((1+(+(+VLOOKUP(Y1393,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1393-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8217218198071112}]
[5.5595238095238093,1401,11.109493890301875,null,0.121892477649768,6.3305897347828088E-4,3.0115565564905679E-3,-1.4442154276718099E-2,null,null,null,5.5595238095238093,1401,5.0493449450580572,null,5.7828768197709102E-2,6.692016790655053E-3,-6.1451000092857351E-3,-7.882235528497851E-3,null,null,null,5.7688593378790953,null,{"$f":"IF(W1394=\"\",\"\",WORKDAY($B$3,M1394,Feriados!$A$2:$A$1037))","v":"2029-03-21"},{"$f":"IF(Y1394=\"\",\"\",((1+(+(+VLOOKUP(Y1394,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1394-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8224924618581957}]
[5.5634920634920633,1402,11.110205971914855,null,0.121892477649768,6.3260743488173792E-4,3.0094086110295484E-3,-1.443243397653074E-2,null,null,null,5.5634920634920633,1402,5.0494877204195072,null,5.7828768197709102E-2,6.6872487974720812E-3,-6.1407600383395896E-3,-7.8803797526465248E-3,null,null,null,5.7693934382863743,null,{"$f":"IF(W1395=\"\",\"\",WORKDAY($B$3,M1395,Feriados!$A$2:$A$1037))","v":"2029-03-22"},{"$f":"IF(Y1395=\"\",\"\",((1+(+(+VLOOKUP(Y1395,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1395-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8232620102706116}]
[5.5674603174603172,1403,11.110917273287507,null,0.121892477649768,6.3215653994645976E-4,3.0072637264971758E-3,-1.4422725183336562E-2,null,null,null,5.5674603174603172,1403,5.0496307552875148,null,5.7828768197709102E-2,6.6824875678022254E-3,-6.1364260081400775E-3,-7.8785222044961013E-3,null,null,null,5.7699265332209704,null,{"$f":"IF(W1396=\"\",\"\",WORKDAY($B$3,M1396,Feriados!$A$2:$A$1037))","v":"2029-03-23"},{"$f":"IF(Y1396=\"\",\"\",((1+(+(+VLOOKUP(Y1396,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1396-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8240304673706982}]
[5.5714285714285712,1404,11.111627795166912,null,0.121892477649768,6.3170628729726193E-4,3.0051218963632613E-3,-1.4413027881759412E-2,null,null,null,5.5714285714285712,1404,5.0497740486634237,null,5.7828768197709102E-2,6.6777330874073122E-3,-6.1320979073744182E-3,-7.8766628911077583E-3,null,null,null,5.7704586243997102,null,{"$f":"IF(W1397=\"\",\"\",WORKDAY($B$3,M1397,Feriados!$A$2:$A$1037))","v":"2029-03-26"},{"$f":"IF(Y1397=\"\",\"\",((1+(+(+VLOOKUP(Y1397,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1397-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8247978354781997}]
[5.5753968253968251,1405,11.112337538301453,null,0.121892477649768,6.3125667556287275E-4,3.0029831141161032E-3,-1.4403342056432431E-2,null,null,null,5.5753968253968251,1405,5.0499175995517058,null,5.7828768197709102E-2,6.6729853420883284E-3,-6.1277757247544355E-3,-7.8748018195259287E-3,null,null,null,5.7709897135374888,null,{"$f":"IF(W1398=\"\",\"\",WORKDAY($B$3,M1398,Feriados!$A$2:$A$1037))","v":"2029-03-27"},{"$f":"IF(Y1398=\"\",\"\",((1+(+(+VLOOKUP(Y1398,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1398-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8255641169063326}]
[5.5793650793650791,1406,11.113046503440819,null,0.121892477649768,6.308077033759206E-4,3.0008473732624219E-3,-1.439366769199815E-2,null,null,null,5.5793650793650791,1406,5.0500614069599559,null,5.7828768197709102E-2,6.6682443176853002E-3,-6.1234594490165179E-3,-7.8729389967783208E-3,null,null,null,5.771519802347469,null,{"$f":"IF(W1399=\"\",\"\",WORKDAY($B$3,M1399,Feriados!$A$2:$A$1037))","v":"2029-03-28"},{"$f":"IF(Y1399=\"\",\"\",((1+(+(+VLOOKUP(Y1399,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1399-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8263293139616739}]
[5.583333333333333,1407,11.113754691335966,null,0.121892477649768,6.3035936937291901E-4,2.9987146673272954E-3,-1.438400477310856E-2,null,null,null,5.583333333333333,1407,5.0502054698988736,null,5.7828768197709102E-2,6.6635100000771537E-3,-6.1191490689215628E-3,-7.87107442987596E-3,null,null,null,5.7720488925407709,null,{"$f":"IF(W1400=\"\",\"\",WORKDAY($B$3,M1400,Feriados!$A$2:$A$1037))","v":"2029-03-29"},{"$f":"IF(Y1400=\"\",\"\",((1+(+(+VLOOKUP(Y1400,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1400-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8270934289443836}]
[5.587301587301587,1408,11.114462102739115,null,0.121892477649768,6.2991167219425364E-4,2.9965849898540963E-3,-1.4374353284425212E-2,null,null,null,5.587301587301587,1408,5.0503497873822534,null,5.7828768197709102E-2,6.6587823751815952E-3,-6.1148445732549421E-3,-7.8692081258132252E-3,null,null,null,5.772576985826694,null,{"$f":"IF(W1401=\"\",\"\",WORKDAY($B$3,M1401,Feriados!$A$2:$A$1037))","v":"2029-04-02"},{"$f":"IF(Y1401=\"\",\"\",((1+(+(+VLOOKUP(Y1401,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1401-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8278564641480495}]
[5.5912698412698409,1409,11.115168738403732,null,0.121892477649768,6.2946461048416825E-4,2.9944583344044275E-3,-1.4364713210619289E-2,null,null,null,5.5912698412698409,1409,5.0504943584269748,null,5.7828768197709102E-2,6.6540614289549724E-3,-6.1105459508264412E-3,-7.8673400915678857E-3,null,null,null,5.773104083912628,null,{"$f":"IF(W1402=\"\",\"\",WORKDAY($B$3,M1402,Feriados!$A$2:$A$1037))","v":"2029-04-03"},{"$f":"IF(Y1402=\"\",\"\",((1+(+(+VLOOKUP(Y1402,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1402-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8286184218598196}]
[5.5952380952380949,1410,11.115874599084513,null,0.121892477649768,6.2901818289075111E-4,2.9923346945580566E-3,-1.4355084536371691E-2,null,null,null,5.5952380952380949,1410,5.0506391820529908,null,5.7828768197709102E-2,6.6493471473921531E-3,-6.1062531904702228E-3,-7.8654703341011281E-3,null,null,null,5.7736301885040975,null,{"$f":"IF(W1403=\"\",\"\",WORKDAY($B$3,M1403,Feriados!$A$2:$A$1037))","v":"2029-04-04"},{"$f":"IF(Y1403=\"\",\"\",((1+(+(+VLOOKUP(Y1403,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1403-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8293793043603586}]
[5.5992063492063489,1411,11.116579685537365,null,0.121892477649768,6.2857238806592107E-4,2.9902140639128543E-3,-1.4345467246373131E-2,null,null,null,5.5992063492063489,1411,5.0507842572833122,null,5.7828768197709102E-2,6.6446395165263954E-3,-6.1019662810447746E-3,-7.8635988603576023E-3,null,null,null,5.7741553013046731,null,{"$f":"IF(W1404=\"\",\"\",WORKDAY($B$3,M1404,Feriados!$A$2:$A$1037))","v":"2029-04-05"},{"$f":"IF(Y1404=\"\",\"\",((1+(+(+VLOOKUP(Y1404,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1404-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.830139113923936}]
[5.6031746031746028,1412,11.117283998519394,null,0.121892477649768,6.2812722466541434E-4,2.9880964360847308E-3,-1.4335861325324198E-2,null,null,null,5.6031746031746028,1412,5.0509295831440024,null,5.7828768197709102E-2,6.6399385224292168E-3,-6.0976852114328663E-3,-7.8617256772654416E-3,null,null,null,5.7746794240160382,null,{"$f":"IF(W1405=\"\",\"\",WORKDAY($B$3,M1405,Feriados!$A$2:$A$1037))","v":"2029-04-06"},{"$f":"IF(Y1405=\"\",\"\",((1+(+(+VLOOKUP(Y1405,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1405-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8308978528183824}]
[5.6071428571428568,1413,11.117987538788888,null,0.121892477649768,6.2768269134877159E-4,2.9859818047075766E-3,-1.432626675793546E-2,null,null,null,5.6071428571428568,1413,5.0510751586641556,null,5.7828768197709102E-2,6.6352441512102702E-3,-6.0934099705414954E-3,-7.8598507917363152E-3,null,null,null,5.7752025583379885,null,{"$f":"IF(W1406=\"\",\"\",WORKDAY($B$3,M1406,Feriados!$A$2:$A$1037))","v":"2029-04-09"},{"$f":"IF(Y1406=\"\",\"\",((1+(+(+VLOOKUP(Y1406,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1406-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.831655523305133}]
[5.6111111111111107,1414,11.118690307105298,null,0.121892477649768,6.272387867793228E-4,2.9838701634331893E-3,-1.4316683528927525E-2,null,null,null,5.6111111111111107,1414,5.0512209828759014,null,5.7828768197709102E-2,6.6305563890172222E-3,-6.089140547301853E-3,-7.857974210665454E-3,null,null,null,5.7757247059683881,null,{"$f":"IF(W1407=\"\",\"\",WORKDAY($B$3,M1407,Feriados!$A$2:$A$1037))","v":"2029-04-10"},{"$f":"IF(Y1407=\"\",\"\",((1+(+(+VLOOKUP(Y1407,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1407-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8324121276393175}]
[5.6150793650793647,1415,11.119392304229226,null,0.121892477649768,6.2679550962417585E-4,2.981761505931226E-3,-1.4307111623031129E-2,null,null,null,5.6150793650793647,1415,5.0513670548143779,null,5.7828768197709102E-2,6.6258752220356145E-3,-6.0848769306692634E-3,-7.8560959409316768E-3,null,null,null,5.7762458686031692,null,{"$f":"IF(W1408=\"\",\"\",WORKDAY($B$3,M1408,Feriados!$A$2:$A$1037))","v":"2029-04-11"},{"$f":"IF(Y1408=\"\",\"\",((1+(+(+VLOOKUP(Y1408,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1408-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8331676680696258}]
[5.6190476190476186,1416,11.120093530922409,null,0.121892477649768,6.2635285855420196E-4,2.97965582588913E-3,-1.4297551024987223E-2,null,null,null,5.6190476190476186,1416,5.051513373517726,null,5.7828768197709102E-2,6.6212006364887487E-3,-6.0806191096231428E-3,-7.8542159893974436E-3,null,null,null,5.7767660479363547,null,{"$f":"IF(W1409=\"\",\"\",WORKDAY($B$3,M1409,Feriados!$A$2:$A$1037))","v":"2029-04-12"},{"$f":"IF(Y1409=\"\",\"\",((1+(+(+VLOOKUP(Y1409,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1409-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8339221468385087}]
[5.6230158730158726,1417,11.120793987947703,null,0.121892477649768,6.2591083224402253E-4,2.977553117012071E-3,-1.4288001719547043E-2,null,null,null,5.6230158730158726,1417,5.0516599380270835,null,5.7828768197709102E-2,6.6165326186375592E-3,-6.0763670731669569E-3,-7.8523343629088738E-3,null,null,null,5.7772852456600576,null,{"$f":"IF(W1410=\"\",\"\",WORKDAY($B$3,M1410,Feriados!$A$2:$A$1037))","v":"2029-04-13"},{"$f":"IF(Y1410=\"\",\"\",((1+(+(+VLOOKUP(Y1410,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1410-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8346755661820886}]
[5.6269841269841274,1418,11.12149367606907,null,0.121892477649768,6.2546942937199686E-4,2.9754533730228894E-3,-1.4278463691472188E-2,null,null,null,5.6269841269841274,1418,5.0518067473865633,null,5.7828768197709102E-2,6.6118711547804836E-3,-6.0721208103281651E-3,-7.8504510682957888E-3,null,null,null,5.7778034634644815,null,{"$f":"IF(W1411=\"\",\"\",WORKDAY($B$3,M1411,Feriados!$A$2:$A$1037))","v":"2029-04-16"},{"$f":"IF(Y1411=\"\",\"\",((1+(+(+VLOOKUP(Y1411,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1411-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8354279283302484}]
[5.6309523809523814,1419,11.122192596051555,null,0.121892477649768,6.2502864862020769E-4,2.9733565876620275E-3,-1.42689369255347E-2,null,null,null,5.6309523809523814,1419,5.0519538006432523,null,5.7828768197709102E-2,6.6072162312533498E-3,-6.0678803101581833E-3,-7.8485661123717434E-3,null,null,null,5.7783207030378314,null,{"$f":"IF(W1412=\"\",\"\",WORKDAY($B$3,M1412,Feriados!$A$2:$A$1037))","v":"2029-04-17"},{"$f":"IF(Y1412=\"\",\"\",((1+(+(+VLOOKUP(Y1412,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1412-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.836813563928132}]
[5.6349206349206353,1420,11.122890748661277,null,0.121892477649768,6.2458848867444892E-4,2.9712627546874711E-3,-1.4259421406517141E-2,null,null,null,5.6349206349206353,1420,5.0521010968471947,null,5.7828768197709102E-2,6.6025678344292377E-3,-6.0636455617323285E-3,-7.8466795019340677E-3,null,null,null,5.7788369660664474,null,{"$f":"IF(W1413=\"\",\"\",WORKDAY($B$3,M1413,Feriados!$A$2:$A$1037))","v":"2029-04-18"},{"$f":"IF(Y1413=\"\",\"\",((1+(+(+VLOOKUP(Y1413,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1413-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.838197266378196}]
[5.6388888888888893,1421,11.123588134665424,null,0.121892477649768,6.2414894822421273E-4,2.9691718678746927E-3,-1.4249917119212667E-2,null,null,null,5.6388888888888893,1421,5.05224863505138,null,5.7828768197709102E-2,6.597925950718367E-3,-6.059416554149777E-3,-7.8447912437638861E-3,null,null,null,5.7793522542346709,null,{"$f":"IF(W1414=\"\",\"\",WORKDAY($B$3,M1414,Feriados!$A$2:$A$1037))","v":"2029-04-19"},{"$f":"IF(Y1414=\"\",\"\",((1+(+(+VLOOKUP(Y1414,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1414-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8395790397230067}]
[5.6428571428571432,1422,11.124284754832216,null,0.121892477649768,6.2371002596267556E-4,2.9670839210165834E-3,-1.4240424048425107E-2,null,null,null,5.6428571428571432,1422,5.0523964143117395,null,5.7828768197709102E-2,6.5932905665679687E-3,-6.0551932765335144E-3,-7.8429013446261655E-3,null,null,null,5.7798665692249562,null,{"$f":"IF(W1415=\"\",\"\",WORKDAY($B$3,M1415,Feriados!$A$2:$A$1037))","v":"2029-04-20"},{"$f":"IF(Y1415=\"\",\"\",((1+(+(+VLOOKUP(Y1415,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1415-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8409588879938505}]
[5.6468253968253972,1423,11.124980609930903,null,0.121892477649768,6.2327172058668624E-4,2.9649989079233992E-3,-1.4230942178969039E-2,null,null,null,5.6468253968253972,1423,5.0525444336871237,null,5.7828768197709102E-2,6.5886616684621667E-3,-6.0509757180302924E-3,-7.8410098112697436E-3,null,null,null,5.7803799127177813,null,{"$f":"IF(W1416=\"\",\"\",WORKDAY($B$3,M1416,Feriados!$A$2:$A$1037))","v":"2029-04-23"},{"$f":"IF(Y1416=\"\",\"\",((1+(+(+VLOOKUP(Y1416,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1416-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8423368152108228}]
[5.6507936507936511,1424,11.12567570073176,null,0.121892477649768,6.2283403079675312E-4,2.9629168224226976E-3,-1.4221471495669852E-2,null,null,null,5.6507936507936511,1424,5.052692692239301,null,5.7828768197709102E-2,6.5840392429218526E-3,-6.0467638678105787E-3,-7.8391166504273632E-3,null,null,null,5.7808922863917145,null,{"$f":"IF(W1417=\"\",\"\",WORKDAY($B$3,M1417,Feriados!$A$2:$A$1037))","v":"2029-04-24"},{"$f":"IF(Y1417=\"\",\"\",((1+(+(+VLOOKUP(Y1417,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1417-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8437128253827613}]
[5.6547619047619051,1425,11.126370028006047,null,0.121892477649768,6.2239695529703017E-4,2.9608376583592768E-3,-1.4212011983363837E-2,null,null,null,5.6547619047619051,1425,5.0528411890329457,null,5.7828768197709102E-2,6.5794232765045675E-3,-6.0425577150685118E-3,-7.8372218688157087E-3,null,null,null,5.7814036919233258,null,{"$f":"IF(W1418=\"\",\"\",WORKDAY($B$3,M1418,Feriados!$A$2:$A$1037))","v":"2029-04-25"},{"$f":"IF(Y1418=\"\",\"\",((1+(+(+VLOOKUP(Y1418,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1418-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.845086922507468}]
[5.6587301587301591,1426,11.127063592526019,null,0.121892477649768,6.2196049279530507E-4,2.958761409595119E-3,-1.4202563626898248E-2,null,null,null,5.6587301587301591,1426,5.0529899231356197,null,5.7828768197709102E-2,6.5748137558043788E-3,-6.0383572490218555E-3,-7.8353254731354325E-3,null,null,null,5.7819141309872757,null,{"$f":"IF(W1419=\"\",\"\",WORKDAY($B$3,M1419,Feriados!$A$2:$A$1037))","v":"2029-04-26"},{"$f":"IF(Y1419=\"\",\"\",((1+(+(+VLOOKUP(Y1419,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1419-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8464591105715096}]
[5.662698412698413,1427,11.127756395064894,null,0.121892477649768,6.2152464200298672E-4,2.9566880700093306E-3,-1.4193126411131378E-2,null,null,null,5.662698412698413,1427,5.0531388936177706,null,5.7828768197709102E-2,6.5702106674517587E-3,-6.0341624589119449E-3,-7.8334274700712029E-3,null,null,null,5.7824236052561817,null,{"$f":"IF(W1420=\"\",\"\",WORKDAY($B$3,M1420,Feriados!$A$2:$A$1037))","v":"2029-04-27"},{"$f":"IF(Y1420=\"\",\"\",((1+(+(+VLOOKUP(Y1420,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1420-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8478293935504837}]
[5.666666666666667,1428,11.128448436396855,null,0.121892477649768,6.2108940163509174E-4,2.95461763349808E-3,-1.4183700320932623E-2,null,null,null,5.666666666666667,1428,5.0532880995527192,null,5.7828768197709102E-2,6.5656139981134691E-3,-6.0299733340036512E-3,-7.8315278662917254E-3,null,null,null,5.7829321164008407,null,{"$f":"IF(W1421=\"\",\"\",WORKDAY($B$3,M1421,Feriados!$A$2:$A$1037))","v":"2029-04-30"},{"$f":"IF(Y1421=\"\",\"\",((1+(+(+VLOOKUP(Y1421,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1421-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8491977754089524}]
[5.6706349206349209,1429,11.129139717297019,null,0.121892477649768,6.2065477041023246E-4,2.9525500939745434E-3,-1.4174285341182572E-2,null,null,null,5.6706349206349209,1429,5.0534375400166436,null,5.7828768197709102E-2,6.5610237344924383E-3,-6.0257898635853267E-3,-7.8296266684497774E-3,null,null,null,5.7834396660899623,null,{"$f":"IF(W1422=\"\",\"\",WORKDAY($B$3,M1422,Feriados!$A$2:$A$1037))","v":"2029-05-02"},{"$f":"IF(Y1422=\"\",\"\",((1+(+(+VLOOKUP(Y1422,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1422-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8505642601003753}]
[{"$f":"B1423/252","v":5.6746031746031749},1430,{"$f":"SUM(E1423:H1423)*100","v":11.129830238541439},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1423))/($I$4*A1423))","v":6.2022074705060453E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1423))/($I$4*A1423))-EXP(-1*$I$4*A1423)))","v":2.9504854453688417E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1423))/($J$4*A1423))-EXP(-1*$J$4*A1423)))","v":-1.4164881456773063E-2},null,null,null,{"$f":"M1423/252","v":5.6746031746031749},1430,{"$f":"SUM(P1423:S1423)*100","v":5.0535872140885747},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1423))/($T$4*L1423))","v":6.5564398633276401E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1423))/($T$4*L1423))-EXP(-1*$T$4*L1423)))","v":-6.0216120369687562E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1423))/($U$4*L1423))-EXP(-1*$U$4*L1423)))","v":-7.8277238831822478E-3},null,null,null,{"$f":"IF(N1423=\"\",\"\",(((1+C1423/100)/(1+N1423/100))-1)*100)","v":5.7839462559903909},null,{"$f":"IF(W1423=\"\",\"\",WORKDAY($B$3,M1423,Feriados!$A$2:$A$1037))","v":"2029-05-03"},{"$f":"IF(Y1423=\"\",\"\",((1+(+(+VLOOKUP(Y1423,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1423-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.851928851567421}]
[5.6785714285714288,{"$f":"+B1423+1","v":1431},11.130520000907074,null,0.121892477649768,6.1978733028197333E-4,2.9484236816279845E-3,-1.4155488652607247E-2,null,null,null,5.6785714285714288,{"$f":"+M1423+1","v":1431},5.0537371208503794,null,5.7828768197709102E-2,6.5518623713939792E-3,-6.0174398434891191E-3,-7.8258195171101667E-3,null,null,null,5.784451887766906,null,{"$f":"IF(W1424=\"\",\"\",WORKDAY($B$3,M1424,Feriados!$A$2:$A$1037))","v":"2029-05-04"},{"$f":"IF(Y1424=\"\",\"\",((1+(+(+VLOOKUP(Y1424,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1424-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8532915537417001}]
[5.6825396825396828,1432,11.131209005171778,null,0.121892477649768,6.193545188336629E-4,2.9463647967158109E-3,-1.4146106913599668E-2,null,null,null,5.6825396825396828,1432,5.0538872593867596,null,5.7828768197709102E-2,6.5472912455021735E-3,-6.0132732725049357E-3,-7.8239135768387418E-3,null,null,null,5.784956563082333,null,{"$f":"IF(W1425=\"\",\"\",WORKDAY($B$3,M1425,Feriados!$A$2:$A$1037))","v":"2029-05-07"},{"$f":"IF(Y1425=\"\",\"\",((1+(+(+VLOOKUP(Y1425,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1425-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8546523705440539}]
[5.6865079365079367,1433,11.131897252114316,null,0.121892477649768,6.1892231143854297E-4,2.9443087846129346E-3,-1.4136736224676328E-2,null,null,null,5.6865079365079367,1433,5.0540376287852329,null,5.7828768197709102E-2,6.5427264724986318E-3,-6.0091123133980207E-3,-7.8220060689573895E-3,null,null,null,5.7854602835976543,null,{"$f":"IF(W1426=\"\",\"\",WORKDAY($B$3,M1426,Feriados!$A$2:$A$1037))","v":"2029-05-08"},{"$f":"IF(Y1426=\"\",\"\",((1+(+(+VLOOKUP(Y1426,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1426-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.856011305884377}]
[5.6904761904761907,1434,11.132584742514295,null,0.121892477649768,6.1849070683301591E-4,2.9422556393166798E-3,-1.4127376570774765E-2,null,null,null,5.6904761904761907,1434,5.0541882281361223,null,5.7828768197709102E-2,6.5381680392653423E-3,-6.0049569555734421E-3,-7.8200970000397683E-3,null,null,null,5.7859630509716542,null,{"$f":"IF(W1427=\"\",\"\",WORKDAY($B$3,M1427,Feriados!$A$2:$A$1037))","v":"2029-05-09"},{"$f":"IF(Y1427=\"\",\"\",((1+(+(+VLOOKUP(Y1427,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1427-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8573683636618394}]
[5.6944444444444446,1435,11.133271477152194,null,0.121892477649768,6.1805970375700559E-4,2.9402053548410311E-3,-1.4118027936844092E-2,null,null,null,5.6944444444444446,1435,5.0543390565325579,null,5.7828768197709102E-2,6.53361593271975E-3,-6.0008071884594671E-3,-7.8181863766438112E-3,null,null,null,5.7864648668613183,null,{"$f":"IF(W1428=\"\",\"\",WORKDAY($B$3,M1428,Feriados!$A$2:$A$1037))","v":"2029-05-10"},{"$f":"IF(Y1428=\"\",\"\",((1+(+(+VLOOKUP(Y1428,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1428-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8587235477648418}]
[5.6984126984126986,1436,11.133957456809343,null,0.121892477649768,6.1762930095394478E-4,2.9381579252165716E-3,-1.4108690307845093E-2,null,null,null,5.6984126984126986,1436,5.0544901130704467,null,5.7828768197709102E-2,6.5290701398146422E-3,-5.9966630015075182E-3,-7.8162742053117622E-3,null,null,null,5.7869657329216118,null,{"$f":"IF(W1429=\"\",\"\",WORKDAY($B$3,M1429,Feriados!$A$2:$A$1037))","v":"2029-05-11"},{"$f":"IF(Y1429=\"\",\"\",((1+(+(+VLOOKUP(Y1429,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1429-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8600768620709935}]
[5.7023809523809526,1437,11.13464268226789,null,0.121892477649768,6.1719949717076227E-4,2.9361133444904264E-3,-1.4099363668750281E-2,null,null,null,5.7023809523809526,1437,5.0546413968484805,null,5.7828768197709102E-2,6.5245306475380386E-3,-5.9925243841921303E-3,-7.8143604925702062E-3,null,null,null,5.7874656508054123,null,{"$f":"IF(W1430=\"\",\"\",WORKDAY($B$3,M1430,Feriados!$A$2:$A$1037))","v":"2029-05-14"},{"$f":"IF(Y1430=\"\",\"\",((1+(+(+VLOOKUP(Y1430,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1430-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8614283104472902}]
[5.7063492063492065,1438,11.135327154310815,null,0.121892477649768,6.1677029115787157E-4,2.9340716067262074E-3,-1.4090048004543949E-2,null,null,null,5.7063492063492065,1438,5.0547929069681166,null,5.7828768197709102E-2,6.5199974429130635E-3,-5.988391326010898E-3,-7.8124452449301052E-3,null,null,null,5.7879646221637548,null,{"$f":"IF(W1431=\"\",\"\",WORKDAY($B$3,M1431,Feriados!$A$2:$A$1037))","v":"2029-05-15"},{"$f":"IF(Y1431=\"\",\"\",((1+(+(+VLOOKUP(Y1431,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1431-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8627778967500026}]
[5.7103174603174605,1439,11.136010873721887,null,0.121892477649768,6.1634168166915869E-4,2.9320327060039565E-3,-1.408074330022226E-2,null,null,null,5.7103174603174605,1439,5.0549446425335693,null,5.7828768197709102E-2,6.5154705129978454E-3,-5.984263816484434E-3,-7.8105284688868258E-3,null,null,null,5.7884626486455426,null,{"$f":"IF(W1432=\"\",\"\",WORKDAY($B$3,M1432,Feriados!$A$2:$A$1037))","v":"2029-05-16"},{"$f":"IF(Y1432=\"\",\"\",((1+(+(+VLOOKUP(Y1432,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1432-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8627661585375339}]
[5.7142857142857144,1440,11.136693841285677,null,0.121892477649768,6.1591366746196932E-4,2.9299966364200853E-3,-1.4071449540793281E-2,null,null,null,5.7142857142857144,1440,5.0550966026517994,null,5.7828768197709102E-2,6.5109498448853893E-3,-5.9801418451563178E-3,-7.8086101709201822E-3,null,null,null,5.7889597318978359,null,{"$f":"IF(W1433=\"\",\"\",WORKDAY($B$3,M1433,Feriados!$A$2:$A$1037))","v":"2029-05-17"},{"$f":"IF(Y1433=\"\",\"\",((1+(+(+VLOOKUP(Y1433,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1433-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8627544366294675}]
[5.7182539682539684,1441,11.137376057787534,null,0.121892477649768,6.1548624729709789E-4,2.927963392087327E-3,-1.4062166711277073E-2,null,null,null,5.7182539682539684,1441,5.0552487864325046,null,5.7828768197709102E-2,6.5064354257034695E-3,-5.9760254015930533E-3,-7.8066903574944601E-3,null,null,null,5.789455873565541,null,{"$f":"IF(W1434=\"\",\"\",WORKDAY($B$3,M1434,Feriados!$A$2:$A$1037))","v":"2029-05-18"},{"$f":"IF(Y1434=\"\",\"\",((1+(+(+VLOOKUP(Y1434,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1434-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8627427309918305}]
[5.7222222222222223,1442,11.138057524013572,null,0.121892477649768,6.1505941993877532E-4,2.9259329671346753E-3,-1.4052894796705739E-2,null,null,null,5.7222222222222223,1442,5.0554011929881151,null,5.7828768197709102E-2,6.5019272426145155E-3,-5.9719144753840204E-3,-7.8047690350584497E-3,null,null,null,5.7899510752917438,null,{"$f":"IF(W1435=\"\",\"\",WORKDAY($B$3,M1435,Feriados!$A$2:$A$1037))","v":"2029-05-21"},{"$f":"IF(Y1435=\"\",\"\",((1+(+(+VLOOKUP(Y1435,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1435-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8627310415908056}]
[5.7261904761904763,1443,11.138738240750648,null,0.121892477649768,6.1463318415465621E-4,2.9239053557073252E-3,-1.4043633782123498E-2,null,null,null,5.7261904761904763,1443,5.0555538214337687,null,5.7828768197709102E-2,6.4974252828154961E-3,-5.9678090561414258E-3,-7.802846210045484E-3,null,null,null,5.7904453387173316,null,{"$f":"IF(W1436=\"\",\"\",WORKDAY($B$3,M1436,Feriados!$A$2:$A$1037))","v":"2029-05-22"},{"$f":"IF(Y1436=\"\",\"\",((1+(+(+VLOOKUP(Y1436,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1436-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8627193683926198}]
[5.7301587301587302,1444,11.139418208786372,null,0.121892477649768,6.1420753871580848E-4,2.9218805519666243E-3,-1.4034383652586722E-2,null,null,null,5.7301587301587302,1444,5.0557066708873171,null,5.7828768197709102E-2,6.49292953353781E-3,-5.9637091335002657E-3,-7.8009218888734702E-3,null,null,null,5.7909386654813044,null,{"$f":"IF(W1437=\"\",\"\",WORKDAY($B$3,M1437,Feriados!$A$2:$A$1037))","v":"2029-05-23"},{"$f":"IF(Y1437=\"\",\"\",((1+(+(+VLOOKUP(Y1437,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1437-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.862707711363611}]
[5.7341269841269842,1445,11.140097428909069,null,0.121892477649768,6.1378248239670049E-4,2.9198585500900169E-3,-1.4025144393164039E-2,null,null,null,5.7341269841269842,1445,5.055859740469308,null,5.7828768197709102E-2,6.4884399820471679E-3,-5.9596146971182653E-3,-7.7989960779449186E-3,null,null,null,5.7914310572206862,null,{"$f":"IF(W1438=\"\",\"\",WORKDAY($B$3,M1438,Feriados!$A$2:$A$1037))","v":"2029-05-24"},{"$f":"IF(Y1438=\"\",\"\",((1+(+(+VLOOKUP(Y1438,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1438-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8626960704702062}]
[5.7380952380952381,1446,11.140775901907784,null,0.121892477649768,6.1335801397518976E-4,2.9178393442709847E-3,-1.401591598893635E-2,null,null,null,5.7380952380952381,1446,5.056013029302977,null,5.7828768197709102E-2,6.4839566156434892E-3,-5.955525736675845E-3,-7.7970687836469753E-3,null,null,null,5.7919225155704357,null,{"$f":"IF(W1439=\"\",\"\",WORKDAY($B$3,M1439,Feriados!$A$2:$A$1037))","v":"2029-05-25"},{"$f":"IF(Y1439=\"\",\"\",((1+(+(+VLOOKUP(Y1439,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1439-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8626844456789211}]
[5.7420634920634921,1447,11.141453628572258,null,0.121892477649768,6.1293413223251138E-4,2.9158229287189964E-3,-1.4006698424996919E-2,null,null,null,5.7420634920634921,1447,5.056166536514235,null,5.7828768197709102E-2,6.4794794216607781E-3,-5.9514422418760647E-3,-7.7951400123514609E-3,null,null,null,5.792413042163469,null,{"$f":"IF(W1440=\"\",\"\",WORKDAY($B$3,M1440,Feriados!$A$2:$A$1037))","v":"2029-05-28"},{"$f":"IF(Y1440=\"\",\"\",((1+(+(+VLOOKUP(Y1440,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1440-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8626728369563601}]
[5.746031746031746,1448,11.142130609692931,null,0.121892477649768,6.1251083595326552E-4,2.9138092976594494E-3,-1.3997491686451416E-2,null,null,null,5.746031746031746,1448,5.0563202612316633,null,5.7828768197709102E-2,6.4750083874670272E-3,-5.9473642024445847E-3,-7.7932097704148991E-3,null,null,null,5.7929026386307703,null,{"$f":"IF(W1441=\"\",\"\",WORKDAY($B$3,M1441,Feriados!$A$2:$A$1037))","v":"2029-05-29"},{"$f":"IF(Y1441=\"\",\"\",((1+(+(+VLOOKUP(Y1441,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1441-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8626612442692609}]
[5.75,1449,11.142806846060903,null,0.121892477649768,6.1208812392540683E-4,2.9117984453336182E-3,-1.3988295758417988E-2,null,null,null,5.75,1449,5.0564742025865046,null,5.7828768197709102E-2,6.4705435004640908E-3,-5.9432916081296134E-3,-7.7912780641785423E-3,null,null,null,5.7933913066012144,null,{"$f":"IF(W1442=\"\",\"\",WORKDAY($B$3,M1442,Feriados!$A$2:$A$1037))","v":"2029-05-30"},{"$f":"IF(Y1442=\"\",\"\",((1+(+(+VLOOKUP(Y1442,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1442-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8626496675843836}]
[5.753968253968254,1450,11.143482338467953,null,0.121892477649768,6.1166599494023269E-4,2.9097903659986006E-3,-1.3979110626027304E-2,null,null,null,5.753968253968254,1450,5.05662835971264,null,5.7828768197709102E-2,6.466084748087588E-3,-5.9392244487018664E-3,-7.7893448999684237E-3,null,null,null,5.7938790477017887,null,{"$f":"IF(W1443=\"\",\"\",WORKDAY($B$3,M1443,Feriados!$A$2:$A$1037))","v":"2029-06-01"},{"$f":"IF(Y1443=\"\",\"\",((1+(+(+VLOOKUP(Y1443,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1443-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8626381068686433}]
[5.7579365079365079,1451,11.144157087706501,null,0.121892477649768,6.1124444779237115E-4,2.9077850539272611E-3,-1.3969936274422627E-2,null,null,null,5.7579365079365079,1451,5.0567827317466012,null,5.7828768197709102E-2,6.461632117806787E-3,-5.9351627139545161E-3,-7.7874102840953608E-3,null,null,null,5.7943658635573048,null,{"$f":"IF(W1444=\"\",\"\",WORKDAY($B$3,M1444,Feriados!$A$2:$A$1037))","v":"2029-06-04"},{"$f":"IF(Y1444=\"\",\"\",((1+(+(+VLOOKUP(Y1444,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1444-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8626265620890221}]
[5.7619047619047619,1452,11.144831094569611,null,0.121892477649768,6.1082348127977019E-4,2.9057825034081801E-3,-1.3960772688759858E-2,null,null,null,5.7619047619047619,1452,5.0569373178275434,null,5.7828768197709102E-2,6.457185597124492E-3,-5.9311063937031441E-3,-7.7854742228550145E-3,null,null,null,5.7948517557906865,null,{"$f":"IF(W1445=\"\",\"\",WORKDAY($B$3,M1445,Feriados!$A$2:$A$1037))","v":"2029-06-05"},{"$f":"IF(Y1445=\"\",\"\",((1+(+(+VLOOKUP(Y1445,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1445-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8626150332125686}]
[5.7658730158730158,1453,11.145504359850968,null,0.121892477649768,6.1040309420368546E-4,2.9037827087455984E-3,-1.3951619854207602E-2,null,null,null,5.7658730158730158,1453,5.0570921170972438,null,5.7828768197709102E-2,6.4527451735769421E-3,-5.9270554777857004E-3,-7.7835367225279036E-3,null,null,null,5.7953367260227928,null,{"$f":"IF(W1446=\"\",\"\",WORKDAY($B$3,M1446,Feriados!$A$2:$A$1037))","v":"2029-06-06"},{"$f":"IF(Y1446=\"\",\"\",((1+(+(+VLOOKUP(Y1446,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1446-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8626035202064646}]
[5.7698412698412698,1454,11.146176884344881,null,0.121892477649768,6.0998328536867002E-4,2.9017856642593663E-3,-1.3942477755947228E-2,null,null,null,5.7698412698412698,1454,5.05724712870009,null,5.7828768197709102E-2,6.4483108347336976E-3,-5.9230099560624539E-3,-7.7815977893794467E-3,null,null,null,5.7958207758723734,null,{"$f":"IF(W1447=\"\",\"\",WORKDAY($B$3,M1447,Feriados!$A$2:$A$1037))","v":"2029-06-07"},{"$f":"IF(Y1447=\"\",\"\",((1+(+(+VLOOKUP(Y1447,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1447-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8625920230379363}]
[5.7738095238095237,1455,11.146848668846253,null,0.121892477649768,6.0956405358256183E-4,2.8997913642848875E-3,-1.3933346379172906E-2,null,null,null,5.7738095238095237,1455,5.05740235178307,null,5.7828768197709102E-2,6.4438825681975304E-3,-5.9189698184159449E-3,-7.7796574296599896E-3,null,null,null,5.7963039069562905,null,{"$f":"IF(W1448=\"\",\"\",WORKDAY($B$3,M1448,Feriados!$A$2:$A$1037))","v":"2029-06-08"},{"$f":"IF(Y1448=\"\",\"\",((1+(+(+VLOOKUP(Y1448,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1448-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8625805416743653}]
[5.7777777777777777,1456,11.147519714150587,null,0.121892477649768,6.0914539765647314E-4,2.8977998031730671E-3,-1.3924225709091681E-2,null,null,null,5.7777777777777777,1456,5.0575577854957645,null,5.7828768197709102E-2,6.4394603616043213E-3,-5.9149350547509413E-3,-7.7777156496048406E-3,null,null,null,5.7967861208892302,null,{"$f":"IF(W1449=\"\",\"\",WORKDAY($B$3,M1449,Feriados!$A$2:$A$1037))","v":"2029-06-11"},{"$f":"IF(Y1449=\"\",\"\",((1+(+(+VLOOKUP(Y1449,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1449-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8625690760831777}]
[5.7817460317460316,1457,11.148190021053953,null,0.121892477649768,6.0872731640477975E-4,2.895810975290263E-3,-1.3915115730923518E-2,null,null,null,5.7817460317460316,1457,5.0577134289903372,null,5.7828768197709102E-2,6.4350442026229453E-3,-5.9109056549943896E-3,-7.7757724554342956E-3,null,null,null,5.7972674192840135,null,{"$f":"IF(W1450=\"\",\"\",WORKDAY($B$3,M1450,Feriados!$A$2:$A$1037))","v":"2029-06-12"},{"$f":"IF(Y1450=\"\",\"\",((1+(+(+VLOOKUP(Y1450,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1450-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8625576262318662}]
[5.7857142857142856,1458,11.148859590353,null,0.121892477649768,6.0830980864510858E-4,2.8938248750182277E-3,-1.3906016429901361E-2,null,null,null,5.7857142857142856,1458,5.0578692814215218,null,5.7828768197709102E-2,6.4306340789551724E-3,-5.9068816090953741E-3,-7.7738278533536747E-3,null,null,null,5.7977478037512631,null,{"$f":"IF(W1451=\"\",\"\",WORKDAY($B$3,M1451,Feriados!$A$2:$A$1037))","v":"2029-06-13"},{"$f":"IF(Y1451=\"\",\"\",((1+(+(+VLOOKUP(Y1451,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1451-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8625461920880566}]
[5.7896825396825395,1459,11.149528422844922,null,0.121892477649768,6.0789287319832773E-4,2.8918414967540598E-3,-1.3896927791271182E-2,null,null,null,5.7896825396825395,1459,5.0580253419466237,null,5.7828768197709102E-2,6.4262299783355561E-3,-5.9028629070250645E-3,-7.7718818495533613E-3,null,null,null,5.7982272758996256,null,{"$f":"IF(W1452=\"\",\"\",WORKDAY($B$3,M1452,Feriados!$A$2:$A$1037))","v":"2029-06-14"},{"$f":"IF(Y1452=\"\",\"\",((1+(+(+VLOOKUP(Y1452,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1452-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8625347736194415}]
[5.7936507936507935,1460,11.150196519327466,null,0.121892477649768,6.0747650888853442E-4,2.8898608349101507E-3,-1.3887849800292033E-2,null,null,null,5.7936507936507935,1460,5.0581816097254935,null,5.7828768197709102E-2,6.4218318885313251E-3,-5.8988495387766746E-3,-7.7699344502088156E-3,null,null,null,5.7987058373357936,null,{"$f":"IF(W1453=\"\",\"\",WORKDAY($B$3,M1453,Feriados!$A$2:$A$1037))","v":"2029-06-15"},{"$f":"IF(Y1453=\"\",\"\",((1+(+(+VLOOKUP(Y1453,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1453-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8625233707938245}]
[5.7976190476190474,1461,11.150863880598907,null,0.121892477649768,6.0706071454304483E-4,2.8878828839141333E-3,-1.3878782442236112E-2,null,null,null,5.7976190476190474,1461,5.0583380839205345,null,5.7828768197709102E-2,6.4174397973422856E-3,-5.8948414943654128E-3,-7.7679856614806244E-3,null,null,null,5.7991834896642613,null,{"$f":"IF(W1454=\"\",\"\",WORKDAY($B$3,M1454,Feriados!$A$2:$A$1037))","v":"2029-06-18"},{"$f":"IF(Y1454=\"\",\"\",((1+(+(+VLOOKUP(Y1454,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1454-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8626286812846189}]
[5.8015873015873014,1462,11.151530507458043,null,0.121892477649768,6.0664548899238223E-4,2.88590763820883E-3,-1.3869725702388792E-2,null,null,null,5.8015873015873014,1462,5.0584947636966842,null,5.7828768197709102E-2,6.4130536926007061E-3,-5.8908387638284378E-3,-7.7660354895145193E-3,null,null,null,5.7996602344876136,null,{"$f":"IF(W1455=\"\",\"\",WORKDAY($B$3,M1455,Feriados!$A$2:$A$1037))","v":"2029-06-19"},{"$f":"IF(Y1455=\"\",\"\",((1+(+(+VLOOKUP(Y1455,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1455-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.862733847818367}]
[5.8055555555555554,1463,11.152196400704179,null,0.121892477649768,6.0623083107026689E-4,2.8839350922522022E-3,-1.386067956604869E-2,null,null,null,5.8055555555555554,1463,5.0586516482214083,null,5.7828768197709102E-2,6.4086735621712194E-3,-5.8868413372248152E-3,-7.7640839404414215E-3,null,null,null,5.8001360734063034,null,{"$f":"IF(W1456=\"\",\"\",WORKDAY($B$3,M1456,Feriados!$A$2:$A$1037))","v":"2029-06-20"},{"$f":"IF(Y1456=\"\",\"\",((1+(+(+VLOOKUP(Y1456,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1456-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8628388706900552}]
[5.8095238095238093,1464,11.15286156113712,null,0.121892477649768,6.0581673961360464E-4,2.8819652405172981E-3,-1.3851644018527709E-2,null,null,null,5.8095238095238093,1464,5.0588087366646901,null,5.7828768197709102E-2,6.4042993939507154E-3,-5.8828492046354638E-3,-7.7621310203774543E-3,null,null,null,5.8006110080188522,null,{"$f":"IF(W1457=\"\",\"\",WORKDAY($B$3,M1457,Feriados!$A$2:$A$1037))","v":"2029-06-21"},{"$f":"IF(Y1457=\"\",\"\",((1+(+(+VLOOKUP(Y1457,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1457-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8629437501938479}]
[5.8134920634920633,1465,11.153525989557156,null,0.121892477649768,6.054032134624759E-4,2.8799980774922018E-3,-1.3842619045151102E-2,null,null,null,5.8134920634920633,1465,5.0589660281990216,null,5.7828768197709102E-2,6.3999311758682325E-3,-5.8788623561631184E-3,-7.7601767354239974E-3,null,null,null,5.801085039921583,null,{"$f":"IF(W1458=\"\",\"\",WORKDAY($B$3,M1458,Feriados!$A$2:$A$1037))","v":"2029-06-22"},{"$f":"IF(Y1458=\"\",\"\",((1+(+(+VLOOKUP(Y1458,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1458-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8630484866231329}]
[5.8174603174603172,1466,11.154189686765061,null,0.121892477649768,6.0499025146012553E-4,2.8780335976799853E-3,-1.3833604631257499E-2,null,null,null,5.8174603174603172,1466,5.059123521999398,null,5.7828768197709102E-2,6.3955688958848636E-3,-5.8748807819322809E-3,-7.7582210916677004E-3,null,null,null,5.8015581707088648,null,{"$f":"IF(W1459=\"\",\"\",WORKDAY($B$3,M1459,Feriados!$A$2:$A$1037))","v":"2029-06-25"},{"$f":"IF(Y1459=\"\",\"\",((1+(+(+VLOOKUP(Y1459,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1459-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8631530802704539}]
[5.8214285714285712,1467,11.154852653562063,null,0.121892477649768,6.0457785245295102E-4,2.8760717955986512E-3,-1.3824600762198977E-2,null,null,null,5.8214285714285712,1467,5.0592812172433064,null,5.7828768197709102E-2,6.3912125419936447E-3,-5.8709044720891721E-3,-7.756264095180522E-3,null,null,null,5.8020304019730018,null,{"$f":"IF(W1460=\"\",\"\",WORKDAY($B$3,M1460,Feriados!$A$2:$A$1037))","v":"2029-06-26"},{"$f":"IF(Y1460=\"\",\"\",((1+(+(+VLOOKUP(Y1460,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1460-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8632575314275996}]
[5.8253968253968251,1468,11.155514890749849,null,0.121892477649768,6.0416601529049299E-4,2.8741126657810933E-3,-1.3815607423341099E-2,null,null,null,5.8253968253968251,1468,5.0594391131107104,null,5.7828768197709102E-2,6.3868621022194509E-3,-5.8669334168016864E-3,-7.7543057520197559E-3,null,null,null,5.802501735304233,null,{"$f":"IF(W1461=\"\",\"\",WORKDAY($B$3,M1461,Feriados!$A$2:$A$1037))","v":"2029-06-27"},{"$f":"IF(Y1461=\"\",\"\",((1+(+(+VLOOKUP(Y1461,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1461-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8633618403855596}]
[5.8293650793650791,1469,11.156176399130551,null,0.121892477649768,6.0375473882542344E-4,2.872156202775034E-3,-1.3806624600062959E-2,null,null,null,5.8293650793650791,1469,5.0595972087840577,null,5.7828768197709102E-2,6.3825175646188993E-3,-5.8629676062593519E-3,-7.752346068228071E-3,null,null,null,5.8029721722907546,null,{"$f":"IF(W1462=\"\",\"\",WORKDAY($B$3,M1462,Feriados!$A$2:$A$1037))","v":"2029-06-28"},{"$f":"IF(Y1462=\"\",\"\",((1+(+(+VLOOKUP(Y1462,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1462-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8634660074344795}]
[5.833333333333333,1470,11.156837179506727,null,0.121892477649768,6.0334402191353567E-4,2.8702024011429839E-3,-1.3797652277757247E-2,null,null,null,5.833333333333333,1470,5.0597555034482546,null,5.7828768197709102E-2,6.3781789172802457E-3,-5.8590070306732767E-3,-7.7503850498335317E-3,null,null,null,5.8034417145186978,null,{"$f":"IF(W1463=\"\",\"\",WORKDAY($B$3,M1463,Feriados!$A$2:$A$1037))","v":"2029-06-29"},{"$f":"IF(Y1463=\"\",\"\",((1+(+(+VLOOKUP(Y1463,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1463-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8635700328637945}]
[5.837301587301587,1471,11.157497232681363,null,0.121892477649768,6.0293386341373346E-4,2.8682512554621875E-3,-1.3788690441830271E-2,null,null,null,5.837301587301587,1471,5.0599139962906632,null,5.7828768197709102E-2,6.3738461483232763E-3,-5.855051680276108E-3,-7.7484227028496366E-3,null,null,null,5.803910363572129,null,{"$f":"IF(W1464=\"\",\"\",WORKDAY($B$3,M1464,Feriados!$A$2:$A$1037))","v":"2029-07-02"},{"$f":"IF(Y1464=\"\",\"\",((1+(+(+VLOOKUP(Y1464,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1464-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8636739169620959}]
[5.8412698412698409,1472,11.158156559457858,null,0.121892477649768,6.0252426218802065E-4,2.866302760324574E-3,-1.377973907770203E-2,null,null,null,5.8412698412698409,1472,5.0600726865010976,null,5.7828768197709102E-2,6.3695192458992139E-3,-5.8511015453219847E-3,-7.7464590332753484E-3,null,null,null,5.8043781210331158,null,{"$f":"IF(W1465=\"\",\"\",WORKDAY($B$3,M1465,Feriados!$A$2:$A$1037))","v":"2029-07-03"},{"$f":"IF(Y1465=\"\",\"\",((1+(+(+VLOOKUP(Y1465,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1465-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8637776600172424}]
[5.8452380952380949,1473,11.158815160639998,null,0.121892477649768,6.0211521710149072E-4,2.8643569103367103E-3,-1.3770798170806233E-2,null,null,null,5.8452380952380949,1473,5.0602315732718086,null,5.7828768197709102E-2,6.3651981981906105E-3,-5.8471566160864926E-3,-7.7444940470951205E-3,null,null,null,5.8048449884815501,null,{"$f":"IF(W1466=\"\",\"\",WORKDAY($B$3,M1466,Feriados!$A$2:$A$1037))","v":"2029-07-04"},{"$f":"IF(Y1466=\"\",\"\",((1+(+(+VLOOKUP(Y1466,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1466-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8638812623162266}]
[5.8492063492063489,1474,11.159473037031971,null,0.121892477649768,6.0170672702231597E-4,2.8624137001197498E-3,-1.3761867706590372E-2,null,null,null,5.8492063492063489,1474,5.0603906557974812,null,5.7828768197709102E-2,6.3608829934112526E-3,-5.8432168828666193E-3,-7.7425277502789283E-3,null,null,null,5.8053109674953696,null,{"$f":"IF(W1467=\"\",\"\",WORKDAY($B$3,M1467,Feriados!$A$2:$A$1037))","v":"2029-07-05"},{"$f":"IF(Y1467=\"\",\"\",((1+(+(+VLOOKUP(Y1467,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1467-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8639847241453529}]
[5.8531746031746028,1475,11.160130189438339,null,0.121892477649768,6.0129879082173742E-4,2.8604731243093841E-3,-1.3752947670515749E-2,null,null,null,5.8531746031746028,1475,5.0605499332752153,null,5.7828768197709102E-2,6.3565736198060545E-3,-5.8392823359807063E-3,-7.7405601487823073E-3,null,null,null,5.8057760596503805,null,{"$f":"IF(W1468=\"\",\"\",WORKDAY($B$3,M1468,Feriados!$A$2:$A$1037))","v":"2029-07-06"},{"$f":"IF(Y1468=\"\",\"\",((1+(+(+VLOOKUP(Y1468,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1468-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8640880457901039}]
[5.8571428571428568,1476,11.160786618664034,null,0.121892477649768,6.0089140737405397E-4,2.858535177555791E-3,-1.3744038048057534E-2,null,null,null,5.8571428571428568,1476,5.0607094049045287,null,5.7828768197709102E-2,6.3522700656509614E-3,-5.8353529657684065E-3,-7.7385912485463766E-3,null,null,null,5.8062402665203683,null,{"$f":"IF(W1469=\"\",\"\",WORKDAY($B$3,M1469,Feriados!$A$2:$A$1037))","v":"2029-07-09"},{"$f":"IF(Y1469=\"\",\"\",((1+(+(+VLOOKUP(Y1469,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1469-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8641912275352075}]
[5.8611111111111107,1477,11.161442325514342,null,0.121892477649768,6.0048457555661298E-4,2.8565998545235947E-3,-1.373513882470479E-2,null,null,null,5.8611111111111107,1477,5.0608690698873451,null,5.7828768197709102E-2,6.3479723192528511E-3,-5.8314287625906387E-3,-7.736621055497871E-3,null,null,null,5.8067035896770092,null,{"$f":"IF(W1470=\"\",\"\",WORKDAY($B$3,M1470,Feriados!$A$2:$A$1037))","v":"2029-07-10"},{"$f":"IF(Y1470=\"\",\"\",((1+(+(+VLOOKUP(Y1470,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1470-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8642942696645921}]
[5.8650793650793647,1478,11.162097310794907,null,0.121892477649768,6.0007829424979888E-4,2.8546671498918068E-3,-1.3726249985960537E-2,null,null,null,5.8650793650793647,1478,5.0610289274279827,null,5.7828768197709102E-2,6.3436803689494309E-3,-5.8275097168295409E-3,-7.7346495755491705E-3,null,null,null,5.8071660306899364,null,{"$f":"IF(W1471=\"\",\"\",WORKDAY($B$3,M1471,Feriados!$A$2:$A$1037))","v":"2029-07-11"},{"$f":"IF(Y1471=\"\",\"\",((1+(+(+VLOOKUP(Y1471,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1471-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8643971724614756}]
[5.8690476190476186,1479,11.162751575311702,null,0.121892477649768,5.9967256233702361E-4,2.8527370583537868E-3,-1.371737151734179E-2,null,null,null,5.8690476190476186,1479,5.0611889767331482,null,5.7828768197709102E-2,6.3393942031091414E-3,-5.8235958188884232E-3,-7.7326768145983341E-3,null,null,null,5.8076275911267183,null,{"$f":"IF(W1472=\"\",\"\",WORKDAY($B$3,M1472,Feriados!$A$2:$A$1037))","v":"2029-07-12"},{"$f":"IF(Y1472=\"\",\"\",((1+(+(+VLOOKUP(Y1472,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1472-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.86449993620821}]
[5.8730158730158726,1480,11.163405119871031,null,0.121892477649768,5.9926737870471603E-4,2.8508095746171865E-3,-1.3708503404379594E-2,null,null,null,5.8730158730158726,1480,5.0613492170119301,null,5.7828768197709102E-2,6.335113810131055E-3,-5.8196870591917258E-3,-7.7307027785291299E-3,null,null,null,5.8080882725528804,null,{"$f":"IF(W1473=\"\",\"\",WORKDAY($B$3,M1473,Feriados!$A$2:$A$1037))","v":"2029-07-13"},{"$f":"IF(Y1473=\"\",\"\",((1+(+(+VLOOKUP(Y1473,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1473-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8646025611865253}]
[5.8769841269841274,1481,11.164057945279515,null,0.121892477649768,5.9886274224231191E-4,2.8488846934039075E-3,-1.3699645632619077E-2,null,null,null,5.8769841269841274,1481,5.061509647475785,null,5.7828768197709102E-2,6.3308391784447828E-3,-5.8157834281849733E-3,-7.728727473211061E-3,null,null,null,5.8085480765317943,null,{"$f":"IF(W1474=\"\",\"\",WORKDAY($B$3,M1474,Feriados!$A$2:$A$1037))","v":"2029-07-16"},{"$f":"IF(Y1474=\"\",\"\",((1+(+(+VLOOKUP(Y1474,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1474-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8647050476772415}]
[5.8809523809523814,1482,11.164710052344082,null,0.121892477649768,5.9845865184224409E-4,2.8469624094500552E-3,-1.3690798187619485E-2,null,null,null,5.8809523809523814,1482,5.0616702673385356,null,5.7828768197709102E-2,6.3265702965103702E-3,-5.8118849163347292E-3,-7.7267509044993991E-3,null,null,null,5.8090070046248332,null,{"$f":"IF(W1475=\"\",\"\",WORKDAY($B$3,M1475,Feriados!$A$2:$A$1037))","v":"2029-07-17"},{"$f":"IF(Y1475=\"\",\"\",((1+(+(+VLOOKUP(Y1475,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1475-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8640920205485374}]
[5.8849206349206353,1483,11.16536144187196,null,0.121892477649768,5.9805510639993184E-4,2.8450427175058853E-3,-1.3681961054954228E-2,null,null,null,5.8849206349206353,1483,5.0618310758163547,null,5.7828768197709102E-2,6.3223071528182052E-3,-5.8079915141285472E-3,-7.7247730782352177E-3,null,null,null,5.8094650583912832,null,{"$f":"IF(W1476=\"\",\"\",WORKDAY($B$3,M1476,Feriados!$A$2:$A$1037))","v":"2029-07-18"},{"$f":"IF(Y1476=\"\",\"\",((1+(+(+VLOOKUP(Y1476,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1476-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8634798237699552}]
[5.8888888888888893,1484,11.166012114670661,null,0.121892477649768,5.9765210481377089E-4,2.8431256123357582E-3,-1.3673134220210919E-2,null,null,null,5.8888888888888893,1484,5.0619920721277669,null,5.7828768197709102E-2,6.3180497358889167E-3,-5.8041032120749328E-3,-7.7227940002454146E-3,null,null,null,5.8099222393882766,null,{"$f":"IF(W1477=\"\",\"\",WORKDAY($B$3,M1477,Feriados!$A$2:$A$1037))","v":"2029-07-19"},{"$f":"IF(Y1477=\"\",\"\",((1+(+(+VLOOKUP(Y1477,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1477-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8628684556555104}]
[5.8928571428571432,1485,11.166662071547979,null,0.121892477649768,5.972496459851239E-4,2.8412110887180977E-3,-1.3664317668991411E-2,null,null,null,5.8928571428571432,1485,5.0621532554936346,null,5.7828768197709102E-2,6.3137980342732811E-3,-5.8002200007032942E-3,-7.72081367634275E-3,null,null,null,5.8103785491709692,null,{"$f":"IF(W1478=\"\",\"\",WORKDAY($B$3,M1478,Feriados!$A$2:$A$1037))","v":"2029-07-20"},{"$f":"IF(Y1478=\"\",\"\",((1+(+(+VLOOKUP(Y1478,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1478-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8622579145238811}]
[5.8968253968253972,1486,11.167311313311981,null,0.121892477649768,5.9684772881830981E-4,2.8392991414453355E-3,-1.3655511386911854E-2,null,null,null,5.8968253968253972,1486,5.0623146251371454,null,5.7828768197709102E-2,6.309552036552122E-3,-5.7963418705638944E-3,-7.7188321123258727E-3,null,null,null,5.8108339892924521,null,{"$f":"IF(W1479=\"\",\"\",WORKDAY($B$3,M1479,Feriados!$A$2:$A$1037))","v":"2029-07-23"},{"$f":"IF(Y1479=\"\",\"\",((1+(+(+VLOOKUP(Y1479,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1479-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8616481986982532}]
[5.9007936507936511,1487,11.167959840770978,null,0.121892477649768,5.9644635222059464E-4,2.8373897653238729E-3,-1.3646715359602704E-2,null,null,null,5.9007936507936511,1487,5.0624761802838165,null,5.7828768197709102E-2,6.3053117313362182E-3,-5.7924688122278148E-3,-7.7168493139793447E-3,null,null,null,5.8112885613035958,null,{"$f":"IF(W1480=\"\",\"\",WORKDAY($B$3,M1480,Feriados!$A$2:$A$1037))","v":"2029-07-24"},{"$f":"IF(Y1480=\"\",\"\",((1+(+(+VLOOKUP(Y1480,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1480-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8610393065063198}]
[5.9047619047619051,1488,11.168607654733542,null,0.121892477649768,5.9604551510218087E-4,2.8354829551740261E-3,-1.363792957270879E-2,null,null,null,5.9047619047619051,1488,5.0626379201614728,null,5.7828768197709102E-2,6.3010771072662076E-3,-5.7886008162869023E-3,-7.7148652870736812E-3,null,null,null,5.8117422667533392,null,{"$f":"IF(W1481=\"\",\"\",WORKDAY($B$3,M1481,Feriados!$A$2:$A$1037))","v":"2029-07-25"},{"$f":"IF(Y1481=\"\",\"\",((1+(+(+VLOOKUP(Y1481,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1481-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8604312362803483}]
[5.9087301587301591,1489,11.169254756008485,null,0.121892477649768,5.9564521637619811E-4,2.8335787058299876E-3,-1.3629154011889353E-2,null,null,null,5.9087301587301591,1489,5.0627998440002475,null,5.7828768197709102E-2,6.2968481530124871E-3,-5.7847378733537277E-3,-7.7128800373653843E-3,null,null,null,5.8121951071885114,null,{"$f":"IF(W1482=\"\",\"\",WORKDAY($B$3,M1482,Feriados!$A$2:$A$1037))","v":"2029-07-26"},{"$f":"IF(Y1482=\"\",\"\",((1+(+(+VLOOKUP(Y1482,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1482-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8598239863570249}]
[5.912698412698413,1490,11.16990114540484,null,0.121892477649768,5.95245454958693E-4,2.8316770121397739E-3,-1.3620388662818063E-2,null,null,null,5.912698412698413,1490,5.0629619510325732,null,5.7828768197709102E-2,6.2926248572751217E-3,-5.7808799740615407E-3,-7.7108935705969455E-3,null,null,null,5.8126470841537436,null,{"$f":"IF(W1483=\"\",\"\",WORKDAY($B$3,M1483,Feriados!$A$2:$A$1037))","v":"2029-07-27"},{"$f":"IF(Y1483=\"\",\"\",((1+(+(+VLOOKUP(Y1483,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1483-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8592175550776098}]
[5.916666666666667,1491,11.170546823731874,null,0.121892477649768,5.948462297686195E-4,2.829777868965184E-3,-1.3611633511183071E-2,null,null,null,5.916666666666667,1491,5.0631242404931713,null,5.7828768197709102E-2,6.2884072087837518E-3,-5.777027109064227E-3,-7.7089058924969143E-3,null,null,null,5.8130981991917352,null,{"$f":"IF(W1484=\"\",\"\",WORKDAY($B$3,M1484,Feriados!$A$2:$A$1037))","v":"2029-07-30"},{"$f":"IF(Y1484=\"\",\"\",((1+(+(+VLOOKUP(Y1484,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1484-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8586119407877373}]
[5.9206349206349209,1492,11.171191791799053,null,0.121892477649768,5.944475397278295E-4,2.8278812711817515E-3,-1.3602888542687054E-2,null,null,null,5.9206349206349209,1492,5.0632867116190452,null,5.7828768197709102E-2,6.2841951962974915E-3,-5.7731792690362575E-3,-7.7069170087798924E-3,null,null,null,5.8135484538430537,null,{"$f":"IF(W1485=\"\",\"\",WORKDAY($B$3,M1485,Feriados!$A$2:$A$1037))","v":"2029-07-31"},{"$f":"IF(Y1485=\"\",\"\",((1+(+(+VLOOKUP(Y1485,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1485-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8580071418375939}]
[5.9246031746031749,1493,11.171836050416054,null,0.121892477649768,5.9404938376106213E-4,2.825987213678697E-3,-1.3594153743047226E-2,null,null,null,5.9246031746031749,1493,5.0634493636494691,null,5.7828768197709102E-2,6.2799888086048413E-3,-5.7693364446726519E-3,-7.7049269251465895E-3,null,null,null,5.8139978496460909,null,{"$f":"IF(W1486=\"\",\"\",WORKDAY($B$3,M1486,Feriados!$A$2:$A$1037))","v":"2029-08-01"},{"$f":"IF(Y1486=\"\",\"\",((1+(+(+VLOOKUP(Y1486,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1486-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.857403156581718}]
[{"$f":"B1487/252","v":5.9285714285714288},1494,{"$f":"SUM(E1487:H1487)*100","v":11.172479600392741},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1487))/($I$4*A1487))","v":5.9365176079593563E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1487))/($I$4*A1487))-EXP(-1*$I$4*A1487)))","v":2.8240956913588881E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1487))/($J$4*A1487))-EXP(-1*$J$4*A1487)))","v":-1.3585429097995413E-2},null,null,null,{"$f":"M1487/252","v":5.9285714285714288},1494,{"$f":"SUM(P1487:S1487)*100","v":5.0636121958259936},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1487))/($T$4*L1487))","v":6.2757880345235932E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1487))/($T$4*L1487))-EXP(-1*$T$4*L1487)))","v":-5.7654986266889264E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1487))/($U$4*L1487))-EXP(-1*$U$4*L1487)))","v":-7.7029356472838395E-3},null,null,null,{"$f":"IF(N1487=\"\",\"\",(((1+C1487/100)/(1+N1487/100))-1)*100)","v":5.8144463881372621},null,{"$f":"IF(W1487=\"\",\"\",WORKDAY($B$3,M1487,Feriados!$A$2:$A$1037))","v":"2029-08-02"},{"$f":"IF(Y1487=\"\",\"\",((1+(+(+VLOOKUP(Y1487,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1487-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8567999833791333}]
[5.9325396825396828,{"$f":"+B1487+1","v":1495},11.173122442539169,null,0.121892477649768,5.9325466976293607E-4,2.8222066991387884E-3,-1.3576714593278052E-2,null,null,null,5.9325396825396828,{"$f":"+M1487+1","v":1495},5.0637752073924149,null,5.7828768197709102E-2,6.2715928629007364E-3,-5.7616658058210583E-3,-7.7009431808646315E-3,null,null,null,5.8148940708508734,null,{"$f":"IF(W1488=\"\",\"\",WORKDAY($B$3,M1488,Feriados!$A$2:$A$1037))","v":"2029-08-03"},{"$f":"IF(Y1488=\"\",\"\",((1+(+(+VLOOKUP(Y1488,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1488-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8561976205932602}]
[5.9365079365079367,1496,11.173764577665557,null,0.121892477649768,5.9285810959540928E-4,2.8203202319484187E-3,-1.3568010214656253E-2,null,null,null,5.9365079365079367,1496,5.0639383975947885,null,5.7828768197709102E-2,6.2674032826123601E-3,-5.7578379728254296E-3,-7.698949531548138E-3,null,null,null,5.8153408993191213,null,{"$f":"IF(W1489=\"\",\"\",WORKDAY($B$3,M1489,Feriados!$A$2:$A$1037))","v":"2029-08-06"},{"$f":"IF(Y1489=\"\",\"\",((1+(+(+VLOOKUP(Y1489,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1489-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8555960665918709}]
[5.9404761904761907,1497,11.174406006582306,null,0.121892477649768,5.9246207922955009E-4,2.8184362847313038E-3,-1.355931594790582E-2,null,null,null,5.9404761904761907,1497,5.0641017656814125,null,5.7828768197709102E-2,6.2632192825635719E-3,-5.7540151184787931E-3,-7.6969547049797575E-3,null,null,null,5.8157868750720931,null,{"$f":"IF(W1490=\"\",\"\",WORKDAY($B$3,M1490,Feriados!$A$2:$A$1037))","v":"2029-08-07"},{"$f":"IF(Y1490=\"\",\"\",((1+(+(+VLOOKUP(Y1490,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1490-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8549953197472009}]
[5.9444444444444446,1498,11.175046730099956,null,0.121892477649768,5.920665776043936E-4,2.8165548524444373E-3,-1.3550631778817299E-2,null,null,null,5.9444444444444446,1498,5.0642653109028153,null,5.7828768197709102E-2,6.2590408516883921E-3,-5.7501972335782204E-3,-7.6949587067911204E-3,null,null,null,5.8162319996378553,null,{"$f":"IF(W1491=\"\",\"\",WORKDAY($B$3,M1491,Feriados!$A$2:$A$1037))","v":"2029-08-08"},{"$f":"IF(Y1491=\"\",\"\",((1+(+(+VLOOKUP(Y1491,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1491-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8543953784357488}]
[5.9484126984126986,1499,11.175686749029204,null,0.121892477649768,5.9167160366180543E-4,2.8146759300582283E-3,-1.3541957693195997E-2,null,null,null,5.9484126984126986,1499,5.0644290325117565,null,5.7828768197709102E-2,6.2548679789496747E-3,-5.7463843089410674E-3,-7.6929615426001383E-3,null,null,null,5.8166762745422984,null,{"$f":"IF(W1492=\"\",\"\",WORKDAY($B$3,M1492,Feriados!$A$2:$A$1037))","v":"2029-08-09"},{"$f":"IF(Y1492=\"\",\"\",((1+(+(+VLOOKUP(Y1492,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1492-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8537962410384541}]
[5.9523809523809526,1500,11.176326064180893,null,0.121892477649768,5.9127715634647231E-4,2.8127995125564638E-3,-1.3533293676862023E-2,null,null,null,5.9523809523809526,1500,5.064592929763216,null,5.7828768197709102E-2,6.2507006533390041E-3,-5.7425763354049158E-3,-7.6909632180110288E-3,null,null,null,5.8171197013092923,null,{"$f":"IF(W1493=\"\",\"\",WORKDAY($B$3,M1493,Feriados!$A$2:$A$1037))","v":"2029-08-10"},{"$f":"IF(Y1493=\"\",\"\",((1+(+(+VLOOKUP(Y1493,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1493-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8531979059405197}]
[5.9563492063492065,1501,11.176964676365982,null,0.121892477649768,5.908832346058926E-4,2.810925594936261E-3,-1.3524639715650334E-2,null,null,null,5.9563492063492065,1501,5.0647570019143853,null,5.7828768197709102E-2,6.2465388638766137E-3,-5.7387733038275438E-3,-7.6889637386143321E-3,null,null,null,5.8175622814605976,null,{"$f":"IF(W1494=\"\",\"\",WORKDAY($B$3,M1494,Feriados!$A$2:$A$1037))","v":"2029-08-13"},{"$f":"IF(Y1494=\"\",\"\",((1+(+(+VLOOKUP(Y1494,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1494-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8526003715315671}]
[5.9603174603174605,1502,11.177602586395565,null,0.121892477649768,5.9048983739036704E-4,2.8090541722080218E-3,-1.3515995795410742E-2,null,null,null,5.9603174603174605,1502,5.0649212482246568,null,5.7828768197709102E-2,6.2423825996112889E-3,-5.7349752050868709E-3,-7.6869631099869594E-3,null,null,null,5.8180040165158431,null,{"$f":"IF(W1495=\"\",\"\",WORKDAY($B$3,M1495,Feriados!$A$2:$A$1037))","v":"2029-08-14"},{"$f":"IF(Y1495=\"\",\"\",((1+(+(+VLOOKUP(Y1495,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1495-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8520036362054144}]
[5.9642857142857144,1503,11.17823979508084,null,0.121892477649768,5.9009696365298957E-4,2.8071852393953961E-3,-1.3507361902007981E-2,null,null,null,5.9642857142857144,1503,5.0650856679556249,null,5.7828768197709102E-2,6.2382318496202755E-3,-5.7311820300809165E-3,-7.6849613376922107E-3,null,null,null,5.8184449079925926,null,{"$f":"IF(W1496=\"\",\"\",WORKDAY($B$3,M1496,Feriados!$A$2:$A$1037))","v":"2029-08-15"},{"$f":"IF(Y1496=\"\",\"\",((1+(+(+VLOOKUP(Y1496,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1496-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8514076983602319}]
[5.9682539682539684,1504,11.178876303233118,null,0.121892477649768,5.8970461234963772E-4,2.8053187915352278E-3,-1.3498738021321705E-2,null,null,null,5.9682539682539684,1504,5.0652502603710738,null,5.7828768197709102E-2,6.2340866030091953E-3,-5.7273937697277623E-3,-7.682958427279802E-3,null,null,null,5.8188849574063228,null,{"$f":"IF(W1497=\"\",\"\",WORKDAY($B$3,M1497,Feriados!$A$2:$A$1037))","v":"2029-08-16"},{"$f":"IF(Y1497=\"\",\"\",((1+(+(+VLOOKUP(Y1497,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1497-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8504511484162673}]
[5.9722222222222223,1505,11.179512111663795,null,0.121892477649768,5.8931278243896381E-4,2.8034548236775215E-3,-1.3490124139246546E-2,null,null,null,5.9722222222222223,1505,5.065415024736966,null,5.7828768197709102E-2,6.2299468489119538E-3,-5.7236104149654982E-3,-7.6809543842858994E-3,null,null,null,5.8193241662704231,null,{"$f":"IF(W1498=\"\",\"\",WORKDAY($B$3,M1498,Feriados!$A$2:$A$1037))","v":"2029-08-17"},{"$f":"IF(Y1498=\"\",\"\",((1+(+(+VLOOKUP(Y1498,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1498-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8494958784279998}]
[5.9761904761904763,1506,11.180147221184363,null,0.121892477649768,5.8892147288238533E-4,2.8015933308853922E-3,-1.3481520241692137E-2,null,null,null,5.9761904761904763,1506,5.0655799603214406,null,5.7828768197709102E-2,6.2258125764906476E-3,-5.7198319567521878E-3,-7.6789492142331486E-3,null,null,null,5.8197625360961514,null,{"$f":"IF(W1499=\"\",\"\",WORKDAY($B$3,M1499,Feriados!$A$2:$A$1037))","v":"2029-08-20"},{"$f":"IF(Y1499=\"\",\"\",((1+(+(+VLOOKUP(Y1499,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1499-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8485418858281495}]
[5.9801587301587302,1507,11.180781632606394,null,0.121892477649768,5.8853068264407568E-4,2.7997343082350233E-3,-1.3472926314583146E-2,null,null,null,5.9801587301587302,1507,5.0657450663948067,null,5.7828768197709102E-2,6.2216837749354773E-3,-5.7160583860658152E-3,-7.6769429226306992E-3,null,null,null,5.8202000683926558,null,{"$f":"IF(W1500=\"\",\"\",WORKDAY($B$3,M1500,Feriados!$A$2:$A$1037))","v":"2029-08-21"},{"$f":"IF(Y1500=\"\",\"\",((1+(+(+VLOOKUP(Y1500,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1500-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8475891680562757}]
[5.9841269841269842,1508,11.181415346741531,null,0.121892477649768,5.8814041069095587E-4,2.7978777508156282E-3,-1.3464342343859285E-2,null,null,null,5.9841269841269842,1508,5.065910342229528,null,5.7828768197709102E-2,6.2175604334646604E-3,-5.712289693904248E-3,-7.674935514974235E-3,null,null,null,5.8206367646671309,null,{"$f":"IF(W1501=\"\",\"\",WORKDAY($B$3,M1501,Feriados!$A$2:$A$1037))","v":"2029-08-22"},{"$f":"IF(Y1501=\"\",\"\",((1+(+(+VLOOKUP(Y1501,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1501-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8466377225587767}]
[5.9880952380952381,1509,11.182048364401471,null,0.121892477649768,5.8775065599268417E-4,2.7960236537293991E-3,-1.3455768315475385E-2,null,null,null,5.9880952380952381,1509,5.0660757871002247,null,5.7828768197709102E-2,6.21344254132434E-3,-5.7085258712851932E-3,-7.6729269967460052E-3,null,null,null,5.8210726264244173,null,{"$f":"IF(W1502=\"\",\"\",WORKDAY($B$3,M1502,Feriados!$A$2:$A$1037))","v":"2029-08-23"},{"$f":"IF(Y1502=\"\",\"\",((1+(+(+VLOOKUP(Y1502,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1502-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8456875467888896}]
[5.9920634920634921,1510,11.182680686397974,null,0.121892477649768,5.8736141752164823E-4,2.7941720120914751E-3,-1.3447204215401392E-2,null,null,null,5.9920634920634921,1510,5.0662414002836593,null,5.7828768197709102E-2,6.2093300877884968E-3,-5.7047669092461497E-3,-7.6709173734148548E-3,null,null,null,5.8215076551675349,null,{"$f":"IF(W1503=\"\",\"\",WORKDAY($B$3,M1503,Feriados!$A$2:$A$1037))","v":"2029-08-24"},{"$f":"IF(Y1503=\"\",\"\",((1+(+(+VLOOKUP(Y1503,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1503-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8447386382065796}]
[5.996031746031746,1511,11.183312313542844,null,0.121892477649768,5.8697269425295542E-4,2.7923228210298885E-3,-1.3438650029622398E-2,null,null,null,5.996031746031746,1511,5.066407181058735,null,5.7828768197709102E-2,6.2052230621588633E-3,-5.7010127988443684E-3,-7.6689066504362392E-3,null,null,null,5.8219418523971944,null,{"$f":"IF(W1504=\"\",\"\",WORKDAY($B$3,M1504,Feriados!$A$2:$A$1037))","v":"2029-08-27"},{"$f":"IF(Y1504=\"\",\"\",((1+(+(+VLOOKUP(Y1504,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1504-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.843790994278673}]
[6,1512,11.183943246647926,null,0.121892477649768,5.8658448516442374E-4,2.7904760756855313E-3,-1.3430105744138696E-2,null,null,null,6,1512,5.0665731287064855,null,5.7828768197709102E-2,6.2011214537648343E-3,-5.6972635311568071E-3,-7.6668948332522732E-3,null,null,null,5.8223752196121081,null,{"$f":"IF(W1505=\"\",\"\",WORKDAY($B$3,M1505,Feriados!$A$2:$A$1037))","v":"2029-08-28"},{"$f":"IF(Y1505=\"\",\"\",((1+(+(+VLOOKUP(Y1505,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1505-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8428446124786797}]
[6.003968253968254,1513,11.184573486525093,null,0.121892477649768,5.8619678923657332E-4,2.7886317712121082E-3,-1.3421571344965771E-2,null,null,null,6.003968253968254,1513,5.0667392425100646,null,5.7828768197709102E-2,6.1970252519633773E-3,-5.69351909728008E-3,-7.6648819272917461E-3,null,null,null,5.8228077583088567,null,{"$f":"IF(W1506=\"\",\"\",WORKDAY($B$3,M1506,Feriados!$A$2:$A$1037))","v":"2029-08-29"},{"$f":"IF(Y1506=\"\",\"\",((1+(+(+VLOOKUP(Y1506,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1506-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8418994902868597}]
[6.0079365079365079,1514,11.185203033986232,null,0.121892477649768,5.8580960545261747E-4,2.786789902776097E-3,-1.3413046818134372E-2,null,null,null,6.0079365079365079,1514,5.0669055217547481,null,5.7828768197709102E-2,6.1929344461389511E-3,-5.6897794883304315E-3,-7.6628679379701515E-3,null,null,null,5.8232394699819556,null,{"$f":"IF(W1507=\"\",\"\",WORKDAY($B$3,M1507,Feriados!$A$2:$A$1037))","v":"2029-08-30"},{"$f":"IF(Y1507=\"\",\"\",((1+(+(+VLOOKUP(Y1507,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1507-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8409556251901344}]
[6.0119047619047619,1515,11.185831889843264,null,0.121892477649768,5.85422932798453E-4,2.7849504655567039E-3,-1.3404532149690503E-2,null,null,null,6.0119047619047619,1515,5.0670719657279113,null,5.7828768197709102E-2,6.1888490257034148E-3,-5.6860446954436761E-3,-7.660852870689721E-3,null,null,null,5.823670356123789,null,{"$f":"IF(W1508=\"\",\"\",WORKDAY($B$3,M1508,Feriados!$A$2:$A$1037))","v":"2029-08-31"},{"$f":"IF(Y1508=\"\",\"\",((1+(+(+VLOOKUP(Y1508,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1508-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8400130146821976}]
[6.0158730158730158,1516,11.186460054908101,null,0.121892477649768,5.8503677026265253E-4,2.7831134547458263E-3,-1.339602732569547E-2,null,null,null,6.0158730158730158,1516,5.0672385737190435,null,5.7828768197709102E-2,6.1847689800959465E-3,-5.6823147097751622E-3,-7.6588367308394467E-3,null,null,null,5.8241004182246536,null,{"$f":"IF(W1509=\"\",\"\",WORKDAY($B$3,M1509,Feriados!$A$2:$A$1037))","v":"2029-09-03"},{"$f":"IF(Y1509=\"\",\"\",((1+(+(+VLOOKUP(Y1509,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1509-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8390716562632932}]
[6.0198412698412698,1517,11.187087529992654,null,0.121892477649768,5.8465111683645495E-4,2.7812788655480068E-3,-1.3387532332225911E-2,null,null,null,6.0198412698412698,1517,5.0674053450197212,null,5.7828768197709102E-2,6.1806942987829468E-3,-5.6785895224997279E-3,-7.6568195237951102E-3,null,null,null,5.8245296577726924,null,{"$f":"IF(W1510=\"\",\"\",WORKDAY($B$3,M1510,Feriados!$A$2:$A$1037))","v":"2029-09-04"},{"$f":"IF(Y1510=\"\",\"\",((1+(+(+VLOOKUP(Y1510,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1510-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.838131547440371}]
[6.0238095238095237,1518,11.187714315908835,null,0.121892477649768,5.8426597151375642E-4,2.7794466931803934E-3,-1.3379047155373811E-2,null,null,null,6.0238095238095237,1518,5.0675722789236088,null,5.7828768197709102E-2,6.176624971257965E-3,-5.6748691248116583E-3,-7.6548012549193176E-3,null,null,null,5.8249580762540498,null,{"$f":"IF(W1511=\"\",\"\",WORKDAY($B$3,M1511,Feriados!$A$2:$A$1037))","v":"2029-09-05"},{"$f":"IF(Y1511=\"\",\"\",((1+(+(+VLOOKUP(Y1511,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1511-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8371926857269978}]
[6.0277777777777777,1519,11.188340413468525,null,0.121892477649768,5.8388133329110301E-4,2.7776169328727019E-3,-1.3370571781246543E-2,null,null,null,6.0277777777777777,1519,5.0677393747264556,null,5.7828768197709102E-2,6.172560987041607E-3,-5.6711535079246398E-3,-7.6527819295615172E-3,null,null,null,5.8253856751526722,null,{"$f":"IF(W1512=\"\",\"\",WORKDAY($B$3,M1512,Feriados!$A$2:$A$1037))","v":"2029-09-06"},{"$f":"IF(Y1512=\"\",\"\",((1+(+(+VLOOKUP(Y1512,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1512-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8362550686432684}]
[6.0317460317460316,1520,11.188965823483599,null,0.121892477649768,5.8349720116767983E-4,2.7757895798671663E-3,-1.3362106195966873E-2,null,null,null,6.0317460317460316,1520,5.0679066317260792,null,5.7828768197709102E-2,6.1685023356814507E-3,-5.6674426630717216E-3,-7.6507615530580332E-3,null,null,null,5.8258124559505076,null,{"$f":"IF(W1513=\"\",\"\",WORKDAY($B$3,M1513,Feriados!$A$2:$A$1037))","v":"2029-09-10"},{"$f":"IF(Y1513=\"\",\"\",((1+(+(+VLOOKUP(Y1513,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1513-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8353186937159167}]
[6.0357142857142856,1521,11.189590546765881,null,0.121892477649768,5.8311357414530455E-4,2.7739646294185098E-3,-1.3353650385673018E-2,null,null,null,6.0357142857142856,1521,5.0680740492223704,null,5.7828768197709102E-2,6.1644490067519642E-3,-5.6637365815052666E-3,-7.648740130732099E-3,null,null,null,5.8262384201272166,null,{"$f":"IF(W1514=\"\",\"\",WORKDAY($B$3,M1514,Feriados!$A$2:$A$1037))","v":"2029-09-11"},{"$f":"IF(Y1514=\"\",\"\",((1+(+(+VLOOKUP(Y1514,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1514-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8343835584782049}]
[6.0396825396825395,1522,11.190214584127167,null,0.121892477649768,5.8273045122841677E-4,2.7721420767938907E-3,-1.334520433651864E-2,null,null,null,6.0396825396825395,1522,5.0682416265172732,null,5.7828768197709102E-2,6.1604009898544197E-3,-5.6600352544969156E-3,-7.6467176678938703E-3,null,null,null,5.826663569160595,null,{"$f":"IF(W1515=\"\",\"\",WORKDAY($B$3,M1515,Feriados!$A$2:$A$1037))","v":"2029-09-12"},{"$f":"IF(Y1515=\"\",\"\",((1+(+(+VLOOKUP(Y1515,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1515-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8334496604698787}]
[6.0436507936507935,1523,11.190837936379205,null,0.121892477649768,5.8234783142407129E-4,2.7703219172728753E-3,-1.3336768034672901E-2,null,null,null,6.0436507936507935,1523,5.0684093629147897,null,5.7828768197709102E-2,6.1563582746168039E-3,-5.6563386733375345E-3,-7.6446941698404703E-3,null,null,null,5.8270879045261292,null,{"$f":"IF(W1516=\"\",\"\",WORKDAY($B$3,M1516,Feriados!$A$2:$A$1037))","v":"2029-09-13"},{"$f":"IF(Y1516=\"\",\"\",((1+(+(+VLOOKUP(Y1516,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1516-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8325169972372786}]
[6.0476190476190474,1524,11.191460604333685,null,0.121892477649768,5.8196571374192802E-4,2.7685041461473861E-3,-1.332834146632046E-2,null,null,null,6.0476190476190474,1524,5.0685772577209649,null,5.7828768197709102E-2,6.1523208506937465E-3,-5.6526468293371839E-3,-7.6426696418560036E-3,null,null,null,5.8275114276973738,null,{"$f":"IF(W1517=\"\",\"\",WORKDAY($B$3,M1517,Feriados!$A$2:$A$1037))","v":"2029-09-14"},{"$f":"IF(Y1517=\"\",\"\",((1+(+(+VLOOKUP(Y1517,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1517-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8315855663331622}]
[6.0515873015873014,1525,11.19208258880224,null,0.121892477649768,5.8158409719424452E-4,2.7666887587216695E-3,-1.3319924617661514E-2,null,null,null,6.0515873015873014,1525,5.0687453102438864,null,5.7828768197709102E-2,6.1482887077664227E-3,-5.6489597138250662E-3,-7.6406440892115932E-3,null,null,null,5.8279341401456186,null,{"$f":"IF(W1518=\"\",\"\",WORKDAY($B$3,M1518,Feriados!$A$2:$A$1037))","v":"2029-09-17"},{"$f":"IF(Y1518=\"\",\"\",((1+(+(+VLOOKUP(Y1518,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1518-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8306553653167263}]
[6.0555555555555554,1526,11.192703890596428,null,0.121892477649768,5.8120298079586657E-4,2.7648757503122498E-3,-1.3311517474911822E-2,null,null,null,6.0555555555555554,1526,5.0689135197936697,null,5.7828768197709102E-2,6.1442618355424831E-3,-5.6452773181494848E-3,-7.6386175171654002E-3,null,null,null,5.8283560433401993,null,{"$f":"IF(W1519=\"\",\"\",WORKDAY($B$3,M1519,Feriados!$A$2:$A$1037))","v":"2029-09-18"},{"$f":"IF(Y1519=\"\",\"\",((1+(+(+VLOOKUP(Y1519,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1519-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8299007078846259}]
[6.0595238095238093,1527,11.193324510527738,null,0.121892477649768,5.8082236356422022E-4,2.7630651162478944E-3,-1.3303120024302728E-2,null,null,null,6.0595238095238093,1527,5.0690818856824595,null,5.7828768197709102E-2,6.1402402237559573E-3,-5.6415996336778062E-3,-7.6365899309626629E-3,null,null,null,5.8287771387481868,null,{"$f":"IF(W1520=\"\",\"\",WORKDAY($B$3,M1520,Feriados!$A$2:$A$1037))","v":"2029-09-19"},{"$f":"IF(Y1520=\"\",\"\",((1+(+(+VLOOKUP(Y1520,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1520-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8291470443450937}]
[6.0634920634920633,1528,11.193944449407571,null,0.121892477649768,5.8044224451930381E-4,2.7612568518695715E-3,-1.3294732252081175E-2,null,null,null,6.0634920634920633,1528,5.0692504072244162,null,5.7828768197709102E-2,6.1362238621671837E-3,-5.6379266517964126E-3,-7.6345613358357123E-3,null,null,null,5.8291974278347425,null,{"$f":"IF(W1521=\"\",\"\",WORKDAY($B$3,M1521,Feriados!$A$2:$A$1037))","v":"2029-09-20"},{"$f":"IF(Y1521=\"\",\"\",((1+(+(+VLOOKUP(Y1521,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1521-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8283943727359881}]
[6.0674603174603172,1529,11.194563708047232,null,0.121892477649768,5.8006262268367839E-4,2.7594509525304092E-3,-1.3286354144509753E-2,null,null,null,6.0674603174603172,1529,5.0694190837357151,null,5.7828768197709102E-2,6.1322127405627194E-3,-5.634258363910659E-3,-7.6325317370040044E-3,null,null,null,5.8296169120627406,null,{"$f":"IF(W1522=\"\",\"\",WORKDAY($B$3,M1522,Feriados!$A$2:$A$1037))","v":"2029-09-21"},{"$f":"IF(Y1522=\"\",\"\",((1+(+(+VLOOKUP(Y1522,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1522-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8276426911003414}]
[6.0714285714285712,1530,11.195182287257941,null,0.121892477649768,5.7968349708246026E-4,2.7576474135956588E-3,-1.3277985687866693E-2,null,null,null,6.0714285714285712,1530,5.0695879145345373,null,5.7828768197709102E-2,6.1282068487552603E-3,-5.6305947614448369E-3,-7.6305011396741486E-3,null,null,null,5.8300355928930347,null,{"$f":"IF(W1523=\"\",\"\",WORKDAY($B$3,M1523,Feriados!$A$2:$A$1037))","v":"2029-09-24"},{"$f":"IF(Y1523=\"\",\"\",((1+(+(+VLOOKUP(Y1523,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1523-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8268919974863369}]
[6.0753968253968251,1531,11.195800187850807,null,0.121892477649768,5.7930486674331243E-4,2.7558462304426543E-3,-1.3269626868445903E-2,null,null,null,6.0753968253968251,1531,5.0697568989410602,null,5.7828768197709102E-2,6.1242061765835586E-3,-5.6269358358421225E-3,-7.6284695490399382E-3,null,null,null,5.8304534717843914,null,{"$f":"IF(W1524=\"\",\"\",WORKDAY($B$3,M1524,Feriados!$A$2:$A$1037))","v":"2029-09-25"},{"$f":"IF(Y1524=\"\",\"\",((1+(+(+VLOOKUP(Y1524,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1524-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8261422899472208}]
[6.0793650793650791,1532,11.196417410636823,null,0.121892477649768,5.7892673069643652E-4,2.7540473984607734E-3,-1.3261277672556998E-2,null,null,null,6.0793650793650791,1532,5.0699260362774536,null,5.7828768197709102E-2,6.1202107139123434E-3,-5.6232815785645426E-3,-7.6264369702823713E-3,null,null,null,5.8308705501934677,null,{"$f":"IF(W1525=\"\",\"\",WORKDAY($B$3,M1525,Feriados!$A$2:$A$1037))","v":"2029-09-26"},{"$f":"IF(Y1525=\"\",\"\",((1+(+(+VLOOKUP(Y1525,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1525-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8253935665414351}]
[6.083333333333333,1533,11.197033956426866,null,0.121892477649768,5.7854908797456321E-4,2.7522509130513957E-3,-1.3252938086525308E-2,null,null,null,6.083333333333333,1533,5.0700953258678725,null,5.7828768197709102E-2,6.1162204506322385E-3,-5.6196319810929256E-3,-7.6244034085696799E-3,null,null,null,5.8312868295747888,null,{"$f":"IF(W1526=\"\",\"\",WORKDAY($B$3,M1526,Feriados!$A$2:$A$1037))","v":"2029-09-27"},{"$f":"IF(Y1526=\"\",\"\",((1+(+(+VLOOKUP(Y1526,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1526-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8246458253324844}]
[6.087301587301587,1534,11.197649826031689,null,0.121892477649768,5.7817193761294642E-4,2.7504567696278706E-3,-1.3244608096691911E-2,null,null,null,6.087301587301587,1534,5.0702647670384557,null,5.7828768197709102E-2,6.1122353766596797E-3,-5.6159870349268672E-3,-7.62236886905736E-3,null,null,null,5.8317023113807265,null,{"$f":"IF(W1527=\"\",\"\",WORKDAY($B$3,M1527,Feriados!$A$2:$A$1037))","v":"2029-09-28"},{"$f":"IF(Y1527=\"\",\"\",((1+(+(+VLOOKUP(Y1527,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1527-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8238990643889137}]
[6.0912698412698409,1535,11.198265020261919,null,0.121892477649768,5.7779527864935259E-4,2.7486649636154709E-3,-1.3236287689413644E-2,null,null,null,6.0912698412698409,1535,5.0704343591173053,null,5.7828768197709102E-2,6.1082554819368376E-3,-5.6123467315846781E-3,-7.6203333568881978E-3,null,null,null,5.8321169970616538,null,{"$f":"IF(W1528=\"\",\"\",WORKDAY($B$3,M1528,Feriados!$A$2:$A$1037))","v":"2029-10-01"},{"$f":"IF(Y1528=\"\",\"\",((1+(+(+VLOOKUP(Y1528,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1528-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.823153281784375}]
[6.0952380952380949,1536,11.198879539928027,null,0.121892477649768,5.7741911012405389E-4,2.7468754904513581E-3,-1.3227976851063137E-2,null,null,null,6.0952380952380949,1536,5.0706041014344994,null,5.7828768197709102E-2,6.1042807564315356E-3,-5.6087110626033528E-3,-7.6182968771922911E-3,null,null,null,5.8325308880658344,null,{"$f":"IF(W1529=\"\",\"\",WORKDAY($B$3,M1529,Feriados!$A$2:$A$1037))","v":"2029-10-02"},{"$f":"IF(Y1529=\"\",\"\",((1+(+(+VLOOKUP(Y1529,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1529-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8224084755975385}]
[6.0992063492063489,1537,11.199493385840356,null,0.121892477649768,5.7704343107982013E-4,2.7450883455845464E-3,-1.3219675568028824E-2,null,null,null,6.0992063492063489,1537,5.0707739933220664,null,5.7828768197709102E-2,6.1003111901371679E-3,-5.6050800195385168E-3,-7.6162594350870933E-3,null,null,null,5.8329439858393117,null,{"$f":"IF(W1530=\"\",\"\",WORKDAY($B$3,M1530,Feriados!$A$2:$A$1037))","v":"2029-10-03"},{"$f":"IF(Y1530=\"\",\"\",((1+(+(+VLOOKUP(Y1530,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1530-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8216646439121149}]
[6.1031746031746028,1538,11.200106558809081,null,0.121892477649768,5.7666824056190982E-4,2.7433035244758576E-3,-1.3211383826714962E-2,null,null,null,6.1031746031746028,1538,5.0709440341139924,null,5.7828768197709102E-2,6.096346773072624E-3,-5.6014535939643935E-3,-7.6142210356774124E-3,null,null,null,5.8333562918261084,null,{"$f":"IF(W1531=\"\",\"\",WORKDAY($B$3,M1531,Feriados!$A$2:$A$1037))","v":"2029-10-04"},{"$f":"IF(Y1531=\"\",\"\",((1+(+(+VLOOKUP(Y1531,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1531-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8209217848168331}]
[6.1071428571428568,1539,11.200719059644229,null,0.121892477649768,5.7629353761806299E-4,2.7415210225978908E-3,-1.3203101613541662E-2,null,null,null,6.1071428571428568,1539,5.0711142231462087,null,5.7828768197709102E-2,6.0923874952822045E-3,-5.5978317774737574E-3,-7.6121816840554676E-3,null,null,null,5.833767807468182,null,{"$f":"IF(W1532=\"\",\"\",WORKDAY($B$3,M1532,Feriados!$A$2:$A$1037))","v":"2029-10-05"},{"$f":"IF(Y1532=\"\",\"\",((1+(+(+VLOOKUP(Y1532,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1532-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8201798964054179}]
[6.1111111111111107,1540,11.201330889155656,null,0.121892477649768,5.759193212984923E-4,2.7397408354349778E-3,-1.3194828914944902E-2,null,null,null,6.1111111111111107,1540,5.0712845597565863,null,5.7828768197709102E-2,6.0884333468355471E-3,-5.5942145616778918E-3,-7.6101413853008953E-3,null,null,null,5.8341785342052699,null,{"$f":"IF(W1533=\"\",\"\",WORKDAY($B$3,M1533,Feriados!$A$2:$A$1037))","v":"2029-10-08"},{"$f":"IF(Y1533=\"\",\"\",((1+(+(+VLOOKUP(Y1533,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1533-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8194389767765236}]
[6.1150793650793647,1541,11.201942048153049,null,0.121892477649768,5.7554559065587578E-4,2.7379629584831492E-3,-1.3186565717376539E-2,null,null,null,6.1150793650793647,1541,5.0714550432849306,null,5.7828768197709102E-2,6.0844843178275449E-3,-5.5906019382065521E-3,-7.608100144480788E-3,null,null,null,5.8345884734751552,null,{"$f":"IF(W1534=\"\",\"\",WORKDAY($B$3,M1534,Feriados!$A$2:$A$1037))","v":"2029-10-09"},{"$f":"IF(Y1534=\"\",\"\",((1+(+(+VLOOKUP(Y1534,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1534-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8186990240338226}]
[6.1190476190476186,1542,11.202552537445909,null,0.121892477649768,5.7517234474534814E-4,2.7361873872500954E-3,-1.3178312007304344E-2,null,null,null,6.1190476190476186,1542,5.0716256730729743,null,5.7828768197709102E-2,6.0805403983782659E-3,-5.5869938987079181E-3,-7.6060579666497137E-3,null,null,null,5.8349976267133341,null,{"$f":"IF(W1535=\"\",\"\",WORKDAY($B$3,M1535,Feriados!$A$2:$A$1037))","v":"2029-10-10"},{"$f":"IF(Y1535=\"\",\"\",((1+(+(+VLOOKUP(Y1535,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1535-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8179600362859389}]
[6.1230158730158726,1543,11.20316235784356,null,0.121892477649768,5.7479958262449354E-4,2.7344141172551302E-3,-1.3170067771212013E-2,null,null,null,6.1230158730158726,1543,5.0717964484643678,null,5.7828768197709102E-2,6.0766015786328786E-3,-5.5833904348485536E-3,-7.6040148568497466E-3,null,null,null,5.8354059953533932,null,{"$f":"IF(W1536=\"\",\"\",WORKDAY($B$3,M1536,Feriados!$A$2:$A$1037))","v":"2029-10-11"},{"$f":"IF(Y1536=\"\",\"\",((1+(+(+VLOOKUP(Y1536,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1536-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8172220116463595}]
[6.1269841269841274,1544,11.203771510155129,null,0.121892477649768,5.7442730335333699E-4,2.7326431440291496E-3,-1.316183299559918E-2,null,null,null,6.1269841269841274,1544,5.0719673688046818,null,5.7828768197709102E-2,6.0726678487615735E-3,-5.5797915383133685E-3,-7.6019708201104938E-3,null,null,null,5.835813580826632,null,{"$f":"IF(W1537=\"\",\"\",WORKDAY($B$3,M1537,Feriados!$A$2:$A$1037))","v":"2029-10-15"},{"$f":"IF(Y1537=\"\",\"\",((1+(+(+VLOOKUP(Y1537,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1537-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8164849482335672}]
[6.1309523809523814,1545,11.204379995189548,null,0.121892477649768,5.7405550599433721E-4,2.7308744631146012E-3,-1.3153607666981449E-2,null,null,null,6.1309523809523814,1545,5.0721384334413884,null,5.7828768197709102E-2,6.0687391989594818E-3,-5.5761972008055742E-3,-7.5999258614491191E-3,null,null,null,5.8362203845624405,null,{"$f":"IF(W1538=\"\",\"\",WORKDAY($B$3,M1538,Feriados!$A$2:$A$1037))","v":"2029-10-16"},{"$f":"IF(Y1538=\"\",\"\",((1+(+(+VLOOKUP(Y1538,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1538-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8152755508986447}]
[6.1349206349206353,1546,11.204987813755544,null,0.121892477649768,5.7368418961237753E-4,2.7291080700654414E-3,-1.3145391771890396E-2,null,null,null,6.1349206349206353,1546,5.0723096417238693,null,5.7828768197709102E-2,6.0648156194466002E-3,-5.5726074140466401E-3,-7.5978799858703733E-3,null,null,null,5.8366264079878993,null,{"$f":"IF(W1539=\"\",\"\",WORKDAY($B$3,M1539,Feriados!$A$2:$A$1037))","v":"2029-10-17"},{"$f":"IF(Y1539=\"\",\"\",((1+(+(+VLOOKUP(Y1539,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1539-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8140677321753413}]
[6.1388888888888893,1547,11.205594966661625,null,0.121892477649768,5.733133532747597E-4,2.7273439604470992E-3,-1.3137185296873605E-2,null,null,null,6.1388888888888893,1547,5.0724809930033938,null,5.7828768197709102E-2,6.0608971004677183E-3,-5.5690221697762589E-3,-7.5958331983666189E-3,null,null,null,5.8370316525281574,null,{"$f":"IF(W1540=\"\",\"\",WORKDAY($B$3,M1540,Feriados!$A$2:$A$1037))","v":"2029-10-18"},{"$f":"IF(Y1540=\"\",\"\",((1+(+(+VLOOKUP(Y1540,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1540-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8128614889749723}]
[6.1428571428571432,1548,11.206201454716098,null,0.121892477649768,5.7294299605119433E-4,2.7255821298364418E-3,-1.312898822849466E-2,null,null,null,6.1428571428571432,1548,5.0726524866331282,null,5.7828768197709102E-2,6.0569836322923324E-3,-5.5654414597522978E-3,-7.5937855039178567E-3,null,null,null,5.8374361196061431,null,{"$f":"IF(W1541=\"\",\"\",WORKDAY($B$3,M1541,Feriados!$A$2:$A$1037))","v":"2029-10-19"},{"$f":"IF(Y1541=\"\",\"\",((1+(+(+VLOOKUP(Y1541,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1541-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8116568182168686}]
[6.1468253968253972,1549,11.206807278727034,null,0.121892477649768,5.7257311701379486E-4,2.7238225738217365E-3,-1.312080055333319E-2,null,null,null,6.1468253968253972,1549,5.0728241219681163,null,5.7828768197709102E-2,6.0530752052145769E-3,-5.5618652757507608E-3,-7.5917369074917501E-3,null,null,null,5.8378398106427642,null,{"$f":"IF(W1542=\"\",\"\",WORKDAY($B$3,M1542,Feriados!$A$2:$A$1037))","v":"2029-10-22"},{"$f":"IF(Y1542=\"\",\"\",((1+(+(+VLOOKUP(Y1542,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1542-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.810453716828377}]
[6.1507936507936511,1550,11.207412439502283,null,0.121892477649768,5.7220371523706822E-4,2.7220652880026145E-3,-1.3112622257984865E-2,null,null,null,6.1507936507936511,1550,5.0729958983652832,null,5.7828768197709102E-2,6.049171809553144E-3,-5.5582936095657492E-3,-7.5896874140436582E-3,null,null,null,5.8382427270567971,null,{"$f":"IF(W1543=\"\",\"\",WORKDAY($B$3,M1543,Feriados!$A$2:$A$1037))","v":"2029-10-23"},{"$f":"IF(Y1543=\"\",\"\",((1+(+(+VLOOKUP(Y1543,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1543-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8092521817448599}]
[6.1547619047619051,1551,11.208016937849452,null,0.121892477649768,5.7183478979790862E-4,2.7203102679900339E-3,-1.3104453329061436E-2,null,null,null,6.1547619047619051,1551,5.0731678151834245,null,5.7828768197709102E-2,6.0452734356512099E-3,-5.5547264530094159E-3,-7.5876370285166486E-3,null,null,null,5.8386448702648863,null,{"$f":"IF(W1544=\"\",\"\",WORKDAY($B$3,M1544,Feriados!$A$2:$A$1037))","v":"2029-10-24"},{"$f":"IF(Y1544=\"\",\"\",((1+(+(+VLOOKUP(Y1544,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1544-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8080522099096736}]
[6.1587301587301591,1552,11.208620774575911,null,0.121892477649768,5.7146633977558838E-4,2.7185575094062424E-3,-1.3096293753190715E-2,null,null,null,6.1587301587301591,1552,5.0733398717831975,null,5.7828768197709102E-2,6.0413800738763545E-3,-5.5511637979119288E-3,-7.5855857558415488E-3,null,null,null,5.8390462416816336,null,{"$f":"IF(W1545=\"\",\"\",WORKDAY($B$3,M1545,Feriados!$A$2:$A$1037))","v":"2029-10-25"},{"$f":"IF(Y1545=\"\",\"\",((1+(+(+VLOOKUP(Y1545,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1545-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8068537982740791}]
[6.162698412698413,1553,11.209223950488786,null,0.121892477649768,5.7109836425175129E-4,2.7168070078847448E-3,-1.3088143517016622E-2,null,null,null,6.162698412698413,1553,5.0735120675271226,null,5.7828768197709102E-2,6.0374917146204937E-3,-5.547605636121427E-3,-7.5835336009369373E-3,null,null,null,5.8394468427194424,null,{"$f":"IF(W1546=\"\",\"\",WORKDAY($B$3,M1546,Feriados!$A$2:$A$1037))","v":"2029-10-26"},{"$f":"IF(Y1546=\"\",\"\",((1+(+(+VLOOKUP(Y1546,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1546-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8056569437972865}]
[6.166666666666667,1554,11.209826466394949,null,0.121892477649768,5.7073086231040481E-4,2.7150587590702635E-3,-1.3080002607199194E-2,null,null,null,6.166666666666667,1554,5.0736844017795724,null,5.7828768197709102E-2,6.0336083482997963E-3,-5.5440519595039784E-3,-7.5814805687092037E-3,null,null,null,5.8398466747887623,null,{"$f":"IF(W1547=\"\",\"\",WORKDAY($B$3,M1547,Feriados!$A$2:$A$1037))","v":"2029-10-29"},{"$f":"IF(Y1547=\"\",\"\",((1+(+(+VLOOKUP(Y1547,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1547-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8044616434464107}]
[6.1706349206349209,1555,11.210428323101002,null,0.121892477649768,5.7036383303791193E-4,2.7133127586187029E-3,-1.3071871010414588E-2,null,null,null,6.1706349206349209,1555,5.0738568739067613,null,5.7828768197709102E-2,6.0297299653546141E-3,-5.5405027599435457E-3,-7.5794266640525536E-3,null,null,null,5.8402457392978224,null,{"$f":"IF(W1548=\"\",\"\",WORKDAY($B$3,M1548,Feriados!$A$2:$A$1037))","v":"2029-10-30"},{"$f":"IF(Y1548=\"\",\"\",((1+(+(+VLOOKUP(Y1548,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1548-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8032678941964271}]
[6.1746031746031749,1556,11.211029521413298,null,0.121892477649768,5.6999727552298457E-4,2.7115690021971162E-3,-1.3063748713355113E-2,null,null,null,6.1746031746031749,1556,5.0740294832767523,null,5.7828768197709102E-2,6.0258565562494055E-3,-5.5369580293419393E-3,-7.5773718918490411E-3,null,null,null,5.840644037652809,null,{"$f":"IF(W1549=\"\",\"\",WORKDAY($B$3,M1549,Feriados!$A$2:$A$1037))","v":"2029-10-31"},{"$f":"IF(Y1549=\"\",\"\",((1+(+(+VLOOKUP(Y1549,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1549-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8020756930301491}]
[6.1785714285714288,1557,11.211630062137914,null,0.121892477649768,5.6963118885667511E-4,2.7098274854836673E-3,-1.3055635702729232E-2,null,null,null,6.1785714285714288,1557,5.0742022292594395,null,5.7828768197709102E-2,6.0219881114726608E-3,-5.5334177596187747E-3,-7.5753162569685943E-3,null,null,null,5.8410415712577324,null,{"$f":"IF(W1550=\"\",\"\",WORKDAY($B$3,M1550,Feriados!$A$2:$A$1037))","v":"2029-11-01"},{"$f":"IF(Y1550=\"\",\"\",((1+(+(+VLOOKUP(Y1550,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1550-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8008850369382063}]
[{"$f":"B1551/252","v":6.1825396825396828},1558,{"$f":"SUM(E1551:H1551)*100","v":11.212229946080638},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1551))/($I$4*A1551))","v":5.6926557213236959E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1551))/($I$4*A1551))-EXP(-1*$I$4*A1551)))","v":2.7080882041675982E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1551))/($J$4*A1551))-EXP(-1*$J$4*A1551)))","v":-1.3047531965261578E-2},null,null,null,{"$f":"M1551/252","v":6.1825396825396828},1558,{"$f":"SUM(P1551:S1551)*100","v":5.0743751112265434},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1551))/($T$4*L1551))","v":6.0181246215368278E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1551))/($T$4*L1551))-EXP(-1*$T$4*L1551)))","v":-5.5298819427114397E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1551))/($U$4*L1551))-EXP(-1*$U$4*L1551)))","v":-7.5732597642690462E-3},null,null,null,{"$f":"IF(N1551=\"\",\"\",(((1+C1551/100)/(1+N1551/100))-1)*100)","v":5.8414383415146265},null,{"$f":"IF(W1551=\"\",\"\",WORKDAY($B$3,M1551,Feriados!$A$2:$A$1037))","v":"2029-11-05"},{"$f":"IF(Y1551=\"\",\"\",((1+(+(+VLOOKUP(Y1551,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1551-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7996959229190663}]
[6.1865079365079367,{"$f":"+B1551+1","v":1559},11.212829174046998,null,0.121892477649768,5.6890042444577931E-4,2.7063511539491872E-3,-1.3039437487692984E-2,null,null,null,6.1865079365079367,{"$f":"+M1551+1","v":1559},5.0745481285516156,null,5.7828768197709102E-2,6.0142660769782405E-3,-5.5263505705750475E-3,-7.5712024185961499E-3,null,null,null,5.8418343498233494,null,{"$f":"IF(W1552=\"\",\"\",WORKDAY($B$3,M1552,Feriados!$A$2:$A$1037))","v":"2029-11-06"},{"$f":"IF(Y1552=\"\",\"\",((1+(+(+VLOOKUP(Y1552,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1552-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7985083479788795}]
[6.1904761904761907,1560,11.213427746842218,null,0.121892477649768,5.6853574489493469E-4,2.704616330539724E-3,-1.303135225678047E-2,null,null,null,6.1904761904761907,1560,5.0747212806100128,null,5.7828768197709102E-2,6.0104124683570412E-3,-5.5228236351823994E-3,-7.5691442247836152E-3,null,null,null,5.8422295975816274,null,{"$f":"IF(W1553=\"\",\"\",WORKDAY($B$3,M1553,Feriados!$A$2:$A$1037))","v":"2029-11-07"},{"$f":"IF(Y1553=\"\",\"\",((1+(+(+VLOOKUP(Y1553,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1553-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7973223091316344}]
[6.1944444444444446,1561,11.214025665271238,null,0.121892477649768,5.6817153258017659E-4,2.7028837296614633E-3,-1.3023276259297282E-2,null,null,null,6.1944444444444446,1561,5.0748945667789132,null,5.7828768197709102E-2,6.0065637862571127E-3,-5.5193011285239423E-3,-7.5670851876531303E-3,null,null,null,5.8426240861851886,null,{"$f":"IF(W1554=\"\",\"\",WORKDAY($B$3,M1554,Feriados!$A$2:$A$1037))","v":"2029-11-08"},{"$f":"IF(Y1554=\"\",\"\",((1+(+(+VLOOKUP(Y1554,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1554-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7961378033990023}]
[6.1984126984126986,1562,11.214622930138688,null,0.121892477649768,5.678077866041498E-4,2.7011533470476007E-3,-1.3015209482032882E-2,null,null,null,6.1984126984126986,1562,5.0750679864372987,null,5.7828768197709102E-2,6.002720021285996E-3,-5.515783042607727E-3,-7.5650253120143843E-3,null,null,null,5.8430178170275848,null,{"$f":"IF(W1555=\"\",\"\",WORKDAY($B$3,M1555,Feriados!$A$2:$A$1037))","v":"2029-11-09"},{"$f":"IF(Y1555=\"\",\"\",((1+(+(+VLOOKUP(Y1555,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1555-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7949548278103151}]
[6.2023809523809526,1563,11.215219542248905,null,0.121892477649768,5.6744450607179532E-4,2.6994251784422294E-3,-1.3007151911792988E-2,null,null,null,6.2023809523809526,1563,5.0752415389659467,null,5.7828768197709102E-2,5.9988811640748312E-3,-5.512269369459373E-3,-7.5629646026650968E-3,null,null,null,5.8434107915003253,null,{"$f":"IF(W1556=\"\",\"\",WORKDAY($B$3,M1556,Feriados!$A$2:$A$1037))","v":"2029-11-12"},{"$f":"IF(Y1556=\"\",\"\",((1+(+(+VLOOKUP(Y1556,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1556-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7937733794026318}]
[6.2063492063492065,1564,11.215815502405908,null,0.121892477649768,5.670816900903425E-4,2.6976992196003076E-3,-1.2999103535399561E-2,null,null,null,6.2063492063492065,1564,5.0754152237474308,null,5.7828768197709102E-2,5.99504720527827E-3,-5.5087601011220236E-3,-7.5609030643910445E-3,null,null,null,5.843803010992743,null,{"$f":"IF(W1557=\"\",\"\",WORKDAY($B$3,M1557,Feriados!$A$2:$A$1037))","v":"2029-11-13"},{"$f":"IF(Y1557=\"\",\"\",((1+(+(+VLOOKUP(Y1557,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1557-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7925934552206053}]
[6.2103174603174605,1565,11.216410811413409,null,0.121892477649768,5.6671933776930312E-4,2.6959754662876298E-3,-1.2991064339690836E-2,null,null,null,6.2103174603174605,1565,5.075589040166113,null,5.7828768197709102E-2,5.9912181355744176E-3,-5.5052552296563093E-3,-7.5588407019660823E-3,null,null,null,5.8441944768921505,null,{"$f":"IF(W1558=\"\",\"\",WORKDAY($B$3,M1558,Feriados!$A$2:$A$1037))","v":"2029-11-14"},{"$f":"IF(Y1558=\"\",\"\",((1+(+(+VLOOKUP(Y1558,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1558-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7914150523165713}]
[6.2142857142857144,1566,11.21700547007479,null,0.121892477649768,5.6635744822046245E-4,2.6942539142807836E-3,-1.2983034311521324E-2,null,null,null,6.2142857142857144,1566,5.0757629876081376,null,5.7828768197709102E-2,5.9873939456647467E-3,-5.5017547471403021E-3,-7.5567775201521737E-3,null,null,null,5.8445851905837509,null,{"$f":"IF(W1559=\"\",\"\",WORKDAY($B$3,M1559,Feriados!$A$2:$A$1037))","v":"2029-11-16"},{"$f":"IF(Y1559=\"\",\"\",((1+(+(+VLOOKUP(Y1559,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1559-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7902381677503705}]
[6.2182539682539684,1567,11.217599479193115,null,0.121892477649768,5.6599602055787325E-4,2.6925345593671215E-3,-1.2975013437761829E-2,null,null,null,6.2182539682539684,1567,5.0759370654614244,null,5.7828768197709102E-2,5.9835746262740398E-3,-5.4982586456694829E-3,-7.5547135236994122E-3,null,null,null,5.8449751534506822,null,{"$f":"IF(W1560=\"\",\"\",WORKDAY($B$3,M1560,Feriados!$A$2:$A$1037))","v":"2029-11-19"},{"$f":"IF(Y1560=\"\",\"\",((1+(+(+VLOOKUP(Y1560,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1560-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7896000996944457}]
[6.2222222222222223,1568,11.218192839571113,null,0.121892477649768,5.6563505389784809E-4,2.6908173973447247E-3,-1.2967001705299455E-2,null,null,null,6.2222222222222223,1568,5.0761112731156652,null,5.7828768197709102E-2,5.9797601681503033E-3,-5.494766917356694E-3,-7.5526487173460518E-3,null,null,null,5.845364366873862,null,{"$f":"IF(W1561=\"\",\"\",WORKDAY($B$3,M1561,Feriados!$A$2:$A$1037))","v":"2029-11-20"},{"$f":"IF(Y1561=\"\",\"\",((1+(+(+VLOOKUP(Y1561,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1561-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7889628494159666}]
[6.2261904761904763,1569,11.218785552011171,null,0.121892477649768,5.6527454735895194E-4,2.6891024240223689E-3,-1.2958999101037628E-2,null,null,null,6.2261904761904763,1569,5.0762856099623184,null,5.7828768197709102E-2,5.9759505620647089E-3,-5.4912795543321045E-3,-7.5505831058185237E-3,null,null,null,5.845752832232276,null,{"$f":"IF(W1562=\"\",\"\",WORKDAY($B$3,M1562,Feriados!$A$2:$A$1037))","v":"2029-11-21"},{"$f":"IF(Y1562=\"\",\"\",((1+(+(+VLOOKUP(Y1562,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1562-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7883264153438123}]
[6.2301587301587302,1570,11.219377617315338,null,0.121892477649768,5.649145000619953E-4,2.6873896352194908E-3,-1.2951005611896093E-2,null,null,null,6.2301587301587302,1570,5.0764600753945972,null,5.7828768197709102E-2,5.9721457988115151E-3,-5.4877965487431695E-3,-7.548516693831474E-3,null,null,null,5.846140550902712,null,{"$f":"IF(W1563=\"\",\"\",WORKDAY($B$3,M1563,Feriados!$A$2:$A$1037))","v":"2029-11-22"},{"$f":"IF(Y1563=\"\",\"\",((1+(+(+VLOOKUP(Y1563,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1563-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7876907959108363}]
[6.2341269841269842,1571,11.219969036285326,null,0.121892477649768,5.645549111300271E-4,2.6856790267661551E-3,-1.2943021224810929E-2,null,null,null,6.2341269841269842,1571,5.0766346688074737,null,5.7828768197709102E-2,5.9683458692079989E-3,-5.4843178927545888E-3,-7.5464494860877761E-3,null,null,null,5.8465275242598924,null,{"$f":"IF(W1564=\"\",\"\",WORKDAY($B$3,M1564,Feriados!$A$2:$A$1037))","v":"2029-11-23"},{"$f":"IF(Y1564=\"\",\"\",((1+(+(+VLOOKUP(Y1564,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1564-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7870559895539779}]
[6.2380952380952381,1572,11.220559809722477,null,0.121892477649768,5.6419577968832733E-4,2.6839705945030197E-3,-1.2935045926734577E-2,null,null,null,6.2380952380952381,1572,5.0768093895976651,null,5.7828768197709102E-2,5.9645507640943831E-3,-5.4808435785482666E-3,-7.5443814872785666E-3,null,null,null,5.8469137536764748,null,{"$f":"IF(W1565=\"\",\"\",WORKDAY($B$3,M1565,Feriados!$A$2:$A$1037))","v":"2029-11-26"},{"$f":"IF(Y1565=\"\",\"\",((1+(+(+VLOOKUP(Y1565,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1565-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7864219947141065}]
[6.2420634920634921,1573,11.221149938427789,null,0.121892477649768,5.6383710486439969E-4,2.6822643342813012E-3,-1.2927079704635818E-2,null,null,null,6.2420634920634921,1573,5.076984237163634,null,5.7828768197709102E-2,5.9607604743337718E-3,-5.4773735983232761E-3,-7.542312702083262E-3,null,null,null,5.8472992405230295,null,{"$f":"IF(W1566=\"\",\"\",WORKDAY($B$3,M1566,Feriados!$A$2:$A$1037))","v":"2029-11-27"},{"$f":"IF(Y1566=\"\",\"\",((1+(+(+VLOOKUP(Y1566,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1566-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7857888098361103}]
[6.246031746031746,1574,11.221739423201891,null,0.121892477649768,5.6347888578796583E-4,2.6805602419627452E-3,-1.2919122545499819E-2,null,null,null,6.246031746031746,1574,5.0771592109055765,null,5.7828768197709102E-2,5.9569749908120724E-3,-5.4739079442958152E-3,-7.540243135169592E-3,null,null,null,5.8476839861679286,null,{"$f":"IF(W1567=\"\",\"\",WORKDAY($B$3,M1567,Feriados!$A$2:$A$1037))","v":"2029-11-28"},{"$f":"IF(Y1567=\"\",\"\",((1+(+(+VLOOKUP(Y1567,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1567-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7851564333688525}]
[6.25,1575,11.222328264845045,null,0.121892477649768,5.6312112159095646E-4,2.6788583134195894E-3,-1.2911174436328112E-2,null,null,null,6.25,1575,5.0773343102254236,null,5.7828768197709102E-2,5.9531943044379317E-3,-5.4704466086991704E-3,-7.5381727911936177E-3,null,null,null,5.8480679919776124,null,{"$f":"IF(W1568=\"\",\"\",WORKDAY($B$3,M1568,Feriados!$A$2:$A$1037))","v":"2029-11-29"},{"$f":"IF(Y1568=\"\",\"\",((1+(+(+VLOOKUP(Y1568,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1568-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7845248637651041}]
[6.253968253968254,1576,11.222916464157143,null,0.121892477649768,5.6276381140750605E-4,2.6771585445345327E-3,-1.2903235364138626E-2,null,null,null,6.253968253968254,1576,5.0775095345268326,null,5.7828768197709102E-2,5.9494184061426652E-3,-5.4669895837836718E-3,-7.5361016747997585E-3,null,null,null,5.8484512593163673,null,{"$f":"IF(W1569=\"\",\"\",WORKDAY($B$3,M1569,Feriados!$A$2:$A$1037))","v":"2029-11-30"},{"$f":"IF(Y1569=\"\",\"\",((1+(+(+VLOOKUP(Y1569,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1569-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7838940994816328}]
[6.2579365079365079,1577,11.223504021937694,null,0.121892477649768,5.6240695437394423E-4,2.6754609312006996E-3,-1.2895305315965689E-2,null,null,null,6.2579365079365079,1577,5.0776848832151797,null,5.7828768197709102E-2,5.9456472868801864E-3,-5.4635368618166646E-3,-7.5340297906208217E-3,null,null,null,5.8488337895463482,null,{"$f":"IF(W1570=\"\",\"\",WORKDAY($B$3,M1570,Feriados!$A$2:$A$1037))","v":"2029-12-03"},{"$f":"IF(Y1570=\"\",\"\",((1+(+(+VLOOKUP(Y1570,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1570-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7832641389791366}]
[6.2619047619047619,1578,11.224090938985839,null,0.121892477649768,5.6205054962879053E-4,2.6737654693216126E-3,-1.2887384278860022E-2,null,null,null,6.2619047619047619,1578,5.0778603556975552,null,5.7828768197709102E-2,5.9418809376269362E-3,-5.4600884350824554E-3,-7.5319571432780202E-3,null,null,null,5.8492155840276672,null,{"$f":"IF(W1571=\"\",\"\",WORKDAY($B$3,M1571,Feriados!$A$2:$A$1037))","v":"2029-12-04"},{"$f":"IF(Y1571=\"\",\"\",((1+(+(+VLOOKUP(Y1571,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1571-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7826349807222215}]
[6.2658730158730158,1579,11.224677216100313,null,0.121892477649768,5.6169459631274599E-4,2.6720721548111523E-3,-1.2879472239888778E-2,null,null,null,6.2658730158730158,1579,5.0780359513827635,null,5.7828768197709102E-2,5.9381193493818225E-3,-5.4566442958822875E-3,-7.5298837373810002E-3,null,null,null,5.8495966441183489,null,{"$f":"IF(W1572=\"\",\"\",WORKDAY($B$3,M1572,Feriados!$A$2:$A$1037))","v":"2029-12-05"},{"$f":"IF(Y1572=\"\",\"\",((1+(+(+VLOOKUP(Y1572,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1572-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7820066231793792}]
[6.2698412698412698,1580,11.225262854079471,null,0.121892477649768,5.6133909356868709E-4,2.6703809835935291E-3,-1.2871569186135527E-2,null,null,null,6.2698412698412698,1580,5.0782116696813064,null,5.7828768197709102E-2,5.9343625131661384E-3,-5.453204436534291E-3,-7.5278095775278726E-3,null,null,null,5.849976971174331,null,{"$f":"IF(W1573=\"\",\"\",WORKDAY($B$3,M1573,Feriados!$A$2:$A$1037))","v":"2029-12-06"},{"$f":"IF(Y1573=\"\",\"\",((1+(+(+VLOOKUP(Y1573,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1573-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7813790648230539}]
[6.2738095238095237,1581,11.225847853721262,null,0.121892477649768,5.6098404054165873E-4,2.6686919516032523E-3,-1.2863675104700276E-2,null,null,null,6.2738095238095237,1581,5.0783875100053937,null,5.7828768197709102E-2,5.9306104200235058E-3,-5.4497688493734464E-3,-7.5257346683052246E-3,null,null,null,5.8503565665494417,null,{"$f":"IF(W1574=\"\",\"\",WORKDAY($B$3,M1574,Feriados!$A$2:$A$1037))","v":"2029-12-07"},{"$f":"IF(Y1574=\"\",\"\",((1+(+(+VLOOKUP(Y1574,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1574-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7807523041295088}]
[6.2777777777777777,1582,11.22643221582325,null,0.121892477649768,5.6062943637886684E-4,2.6670050547850919E-3,-1.2855789982699472E-2,null,null,null,6.2777777777777777,1582,5.0785634717689199,null,5.7828768197709102E-2,5.9268630610198013E-3,-5.4463375267515502E-3,-7.5236590142881551E-3,null,null,null,5.8507354315954885,null,{"$f":"IF(W1575=\"\",\"\",WORKDAY($B$3,M1575,Feriados!$A$2:$A$1037))","v":"2029-12-10"},{"$f":"IF(Y1575=\"\",\"\",((1+(+(+VLOOKUP(Y1575,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1575-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7801263395789153}]
[6.2817460317460316,1583,11.227015941182573,null,0.121892477649768,5.6027528022967296E-4,2.6653202890940535E-3,-1.284791380726601E-2,null,null,null,6.2817460317460316,1583,5.0787395543874725,null,5.7828768197709102E-2,5.9231204272430912E-3,-5.4429104610371724E-3,-7.5215826200402966E-3,null,null,null,5.8511135676621251,null,{"$f":"IF(W1576=\"\",\"\",WORKDAY($B$3,M1576,Feriados!$A$2:$A$1037))","v":"2029-12-11"},{"$f":"IF(Y1576=\"\",\"\",((1+(+(+VLOOKUP(Y1576,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1576-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7795011696553082}]
[6.2857142857142856,1584,11.227599030595968,null,0.121892477649768,5.5992157124558546E-4,2.6636376504953398E-3,-1.2840046565549251E-2,null,null,null,6.2857142857142856,1584,5.0789157572783212,null,5.7828768197709102E-2,5.9193825098035613E-3,-5.4394876446156159E-3,-7.5195054901138359E-3,null,null,null,5.851490976096918,null,{"$f":"IF(W1577=\"\",\"\",WORKDAY($B$3,M1577,Feriados!$A$2:$A$1037))","v":"2029-12-12"},{"$f":"IF(Y1577=\"\",\"\",((1+(+(+VLOOKUP(Y1577,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1577-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7788767928465639}]
[6.2896825396825395,1585,11.228181484859757,null,0.121892477649768,5.5956830858025454E-4,2.6619571349643231E-3,-1.2832188244715005E-2,null,null,null,6.2896825396825395,1585,5.0790920798604118,null,5.7828768197709102E-2,5.9156492998334509E-3,-5.4360690698888794E-3,-7.5174276290495496E-3,null,null,null,5.8518676582454798,null,{"$f":"IF(W1578=\"\",\"\",WORKDAY($B$3,M1578,Feriados!$A$2:$A$1037))","v":"2029-12-13"},{"$f":"IF(Y1578=\"\",\"\",((1+(+(+VLOOKUP(Y1578,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1578-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7782532076443553}]
[6.2936507936507935,1586,11.228763304769839,null,0.121892477649768,5.5921549138946412E-4,2.6602787384865101E-3,-1.2824338831945576E-2,null,null,null,6.2936507936507935,1586,5.0792685215543658,null,5.7828768197709102E-2,5.911920788486986E-3,-5.432654729275622E-3,-7.515349041376811E-3,null,null,null,5.8522436154511803,null,{"$f":"IF(W1579=\"\",\"\",WORKDAY($B$3,M1579,Feriados!$A$2:$A$1037))","v":"2029-12-14"},{"$f":"IF(Y1579=\"\",\"\",((1+(+(+VLOOKUP(Y1579,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1579-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7776304125442195}]
[6.2976190476190474,1587,11.22934449112169,null,0.121892477649768,5.5886311883112641E-4,2.658602457057512E-3,-1.281649831443973E-2,null,null,null,6.2976190476190474,1587,5.0794450817824659,null,5.7828768197709102E-2,5.9081969669403118E-3,-5.429244615211117E-3,-7.5132697316136329E-3,null,null,null,5.8526188490554132,null,{"$f":"IF(W1580=\"\",\"\",WORKDAY($B$3,M1580,Feriados!$A$2:$A$1037))","v":"2029-12-17"},{"$f":"IF(Y1580=\"\",\"\",((1+(+(+VLOOKUP(Y1580,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1580-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7770084060455122}]
[6.3015873015873014,1588,11.229925044710356,null,0.121892477649768,5.5851119006527399E-4,2.6569282866830131E-3,-1.2808666679412722E-2,null,null,null,6.3015873015873014,1588,5.0796217599686635,null,5.7828768197709102E-2,5.9044778263914266E-3,-5.4258387201472228E-3,-7.5111897042666803E-3,null,null,null,5.8529933603974404,null,{"$f":"IF(W1581=\"\",\"\",WORKDAY($B$3,M1581,Feriados!$A$2:$A$1037))","v":"2029-12-18"},{"$f":"IF(Y1581=\"\",\"\",((1+(+(+VLOOKUP(Y1581,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1581-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7775275530694596}]
[6.3055555555555554,1589,11.230504966330447,null,0.121892477649768,5.5815970425405375E-4,2.6552562233787373E-3,-1.2800843914096314E-2,null,null,null,6.3055555555555554,1589,5.0797985555385585,null,5.7828768197709102E-2,5.9007633580601153E-3,-5.4224370365523345E-3,-7.5091089638312973E-3,null,null,null,5.8533671508144591,null,{"$f":"IF(W1582=\"\",\"\",WORKDAY($B$3,M1582,Feriados!$A$2:$A$1037))","v":"2029-12-19"},{"$f":"IF(Y1582=\"\",\"\",((1+(+(+VLOOKUP(Y1582,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1582-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7780460492594647}]
[6.3095238095238093,1590,11.231084256776139,null,0.121892477649768,5.5780866056172069E-4,2.6535862631704194E-3,-1.2793030005738752E-2,null,null,null,6.3095238095238093,1590,5.0799754679194091,null,5.7828768197709102E-2,5.8970535531878837E-3,-5.4190395569113561E-3,-7.5070275147915352E-3,null,null,null,5.8537402216416234,null,{"$f":"IF(W1583=\"\",\"\",WORKDAY($B$3,M1583,Feriados!$A$2:$A$1037))","v":"2029-12-20"},{"$f":"IF(Y1583=\"\",\"\",((1+(+(+VLOOKUP(Y1583,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1583-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7785638958386381}]
[6.3134920634920633,1591,11.231662916841159,null,0.121892477649768,5.5745805815463013E-4,2.6519184020937707E-3,-1.2785224941604801E-2,null,null,null,6.3134920634920633,1591,5.0801524965401166,null,5.7828768197709102E-2,5.8933484030378909E-3,-5.4156462737256494E-3,-7.504945361620172E-3,null,null,null,5.854112574211956,null,{"$f":"IF(W1584=\"\",\"\",WORKDAY($B$3,M1584,Feriados!$A$2:$A$1037))","v":"2029-12-21"},{"$f":"IF(Y1584=\"\",\"\",((1+(+(+VLOOKUP(Y1584,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1584-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7790810940270481}]
[6.3174603174603172,1592,11.232240947318797,null,0.121892477649768,5.5710789620123241E-4,2.6502526361944522E-3,-1.2777428708975719E-2,null,null,null,6.3174603174603172,1592,5.0803296408312235,null,5.7828768197709102E-2,5.8896478988948878E-3,-5.4122571795130105E-3,-7.5028625087787387E-3,null,null,null,5.8544842098564587,null,{"$f":"IF(W1585=\"\",\"\",WORKDAY($B$3,M1585,Feriados!$A$2:$A$1037))","v":"2029-12-24"},{"$f":"IF(Y1585=\"\",\"\",((1+(+(+VLOOKUP(Y1585,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1585-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7795976450416768}]
[6.3214285714285712,1593,11.232818349001878,null,0.121892477649768,5.5675817387206505E-4,2.6485889615280363E-3,-1.2769641295149306E-2,null,null,null,6.3214285714285712,1593,5.0805069002249086,null,5.7828768197709102E-2,5.8859520320651429E-3,-5.4088722668076154E-3,-7.5007789607175442E-3,null,null,null,5.8548551299040241,null,{"$f":"IF(W1586=\"\",\"\",WORKDAY($B$3,M1586,Feriados!$A$2:$A$1037))","v":"2029-12-26"},{"$f":"IF(Y1586=\"\",\"\",((1+(+(+VLOOKUP(Y1586,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1586-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7801135500964866}]
[6.3253968253968251,1594,11.233395122682785,null,0.121892477649768,5.5640889033974723E-4,2.646927374159985E-3,-1.2761862687439869E-2,null,null,null,6.3253968253968251,1594,5.0806842741549803,null,5.7828768197709102E-2,5.8822607938763902E-3,-5.4054915281599985E-3,-7.4986947218757018E-3,null,null,null,5.8552253356814798,null,{"$f":"IF(W1587=\"\",\"\",WORKDAY($B$3,M1587,Feriados!$A$2:$A$1037))","v":"2029-12-27"},{"$f":"IF(Y1587=\"\",\"\",((1+(+(+VLOOKUP(Y1587,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1587-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7806288104023977}]
[6.3293650793650791,1595,11.233971269153434,null,0.121892477649768,5.56060044778973E-4,2.6452678701656116E-3,-1.275409287317825E-2,null,null,null,6.3293650793650791,1595,5.0808617620568706,null,5.7828768197709102E-2,5.8785741756777511E-3,-5.4021149561370016E-3,-7.4966097966811408E-3,null,null,null,5.855594828513655,null,{"$f":"IF(W1588=\"\",\"\",WORKDAY($B$3,M1588,Feriados!$A$2:$A$1037))","v":"2029-12-28"},{"$f":"IF(Y1588=\"\",\"\",((1+(+(+VLOOKUP(Y1588,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1588-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7811434271672884}]
[6.333333333333333,1596,11.234546789205273,null,0.121892477649768,5.5571163636650416E-4,2.6436104456300531E-3,-1.2746331839711824E-2,null,null,null,6.333333333333333,1596,5.0810393633676396,null,5.7828768197709102E-2,5.8748921688396797E-3,-5.3987425433217424E-3,-7.4945241895506519E-3,null,null,null,5.855963609723136,null,{"$f":"IF(W1589=\"\",\"\",WORKDAY($B$3,M1589,Feriados!$A$2:$A$1037))","v":"2029-12-31"},{"$f":"IF(Y1589=\"\",\"\",((1+(+(+VLOOKUP(Y1589,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1589-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7816574015960391}]
[6.337301587301587,1597,11.23512168362929,null,0.121892477649768,5.5536366428116481E-4,2.641955096648239E-3,-1.2738579574404498E-2,null,null,null,6.337301587301587,1597,5.0812170775259524,null,5.7828768197709102E-2,5.8712147647538909E-3,-5.3953742823135732E-3,-7.4924379048898907E-3,null,null,null,5.8563316806305554,null,{"$f":"IF(W1590=\"\",\"\",WORKDAY($B$3,M1590,Feriados!$A$2:$A$1037))","v":"2030-01-02"},{"$f":"IF(Y1590=\"\",\"\",((1+(+(+VLOOKUP(Y1590,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1590-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7821707348905553}]
[6.3412698412698409,1598,11.235695953215997,null,0.121892477649768,5.5501612770383403E-4,2.6403018193248613E-3,-1.2730836064636734E-2,null,null,null,6.3412698412698409,1598,5.0813949039720949,null,5.7828768197709102E-2,5.8675419548332988E-3,-5.392010165728045E-3,-7.4903509470934113E-3,null,null,null,5.8566990425545473,null,{"$f":"IF(W1591=\"\",\"\",WORKDAY($B$3,M1591,Feriados!$A$2:$A$1037))","v":"2030-01-03"},{"$f":"IF(Y1591=\"\",\"\",((1+(+(+VLOOKUP(Y1591,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1591-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7826834282497002}]
[6.3452380952380949,1599,11.236269598755424,null,0.121892477649768,5.5466902581743991E-4,2.6386506097743445E-3,-1.2723101297805538E-2,null,null,null,6.3452380952380949,1599,5.0815728421479491,null,5.7828768197709102E-2,5.8638737305119586E-3,-5.3886501861968722E-3,-7.4882633205446943E-3,null,null,null,5.8570656968115475,null,{"$f":"IF(W1592=\"\",\"\",WORKDAY($B$3,M1592,Feriados!$A$2:$A$1037))","v":"2030-01-04"},{"$f":"IF(Y1592=\"\",\"\",((1+(+(+VLOOKUP(Y1592,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1592-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7831954828693171}]
[6.3492063492063489,1600,11.23684262103713,null,0.121892477649768,5.5432235780695312E-4,2.6370014641208133E-3,-1.271537526132446E-2,null,null,null,6.3492063492063489,1600,5.0817508914970047,null,5.7828768197709102E-2,5.8602100832449919E-3,-5.3852943363678889E-3,-7.4861750296161631E-3,null,null,null,5.8574316447159491,null,{"$f":"IF(W1593=\"\",\"\",WORKDAY($B$3,M1593,Feriados!$A$2:$A$1037))","v":"2030-01-07"},{"$f":"IF(Y1593=\"\",\"\",((1+(+(+VLOOKUP(Y1593,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1593-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7837068999423851}]
[6.3531746031746028,1601,11.237415020850182,null,0.121892477649768,5.5397612285938041E-4,2.6353543784980644E-3,-1.2707657942623622E-2,null,null,null,6.3531746031746028,1601,5.0819290514643418,null,5.7828768197709102E-2,5.8565510045085287E-3,-5.3819426089050139E-3,-7.4840860786692031E-3,null,null,null,5.8577968875801245,null,{"$f":"IF(W1594=\"\",\"\",WORKDAY($B$3,M1594,Feriados!$A$2:$A$1037))","v":"2030-01-08"},{"$f":"IF(Y1594=\"\",\"\",((1+(+(+VLOOKUP(Y1594,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1594-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.784217680658819}]
[6.3571428571428568,1602,11.23798679898316,null,0.121892477649768,5.5363032016375808E-4,2.6337093490495346E-3,-1.269994932914969E-2,null,null,null,6.3571428571428568,1602,5.0821073214966326,null,5.7828768197709102E-2,5.8528964857996494E-3,-5.3785949964882196E-3,-7.4819964720542042E-3,null,null,null,5.8581614267143811,null,{"$f":"IF(W1595=\"\",\"\",WORKDAY($B$3,M1595,Feriados!$A$2:$A$1037))","v":"2030-01-09"},{"$f":"IF(Y1595=\"\",\"\",((1+(+(+VLOOKUP(Y1595,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1595-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7847278262056028}]
[6.3611111111111107,1603,11.238557956224152,null,0.121892477649768,5.5328494891114641E-4,2.6320663719282753E-3,-1.2692249408365903E-2,null,null,null,6.3611111111111107,1603,5.0822857010421361,null,5.7828768197709102E-2,5.8492465186363082E-3,-5.3752514918134807E-3,-7.4799062141105615E-3,null,null,null,5.8585252634269169,null,{"$f":"IF(W1596=\"\",\"\",WORKDAY($B$3,M1596,Feriados!$A$2:$A$1037))","v":"2030-01-10"},{"$f":"IF(Y1596=\"\",\"\",((1+(+(+VLOOKUP(Y1596,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1596-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7852373377667448}]
[6.3650793650793647,1604,11.239128493360745,null,0.121892477649768,5.5294000829462218E-4,2.6304254432969148E-3,-1.2684558167752068E-2,null,null,null,6.3650793650793647,1604,5.0824641895506915,null,5.7828768197709102E-2,5.8456010945572836E-3,-5.3719120875927494E-3,-7.4778153091667188E-3,null,null,null,5.8588883990239315,null,{"$f":"IF(W1597=\"\",\"\",WORKDAY($B$3,M1597,Feriados!$A$2:$A$1037))","v":"2030-01-11"},{"$f":"IF(Y1597=\"\",\"\",((1+(+(+VLOOKUP(Y1597,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1597-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7857462165233891}]
[6.3690476190476186,1605,11.239698411180036,null,0.121892477649768,5.5259549750927338E-4,2.6287865593276369E-3,-1.2676875594804557E-2,null,null,null,6.3690476190476186,1605,5.0826427864737118,null,5.7828768197709102E-2,5.8419602051221096E-3,-5.368576776553914E-3,-7.47572376154018E-3,null,null,null,5.8592508348094929,null,{"$f":"IF(W1598=\"\",\"\",WORKDAY($B$3,M1598,Feriados!$A$2:$A$1037))","v":"2030-01-14"},{"$f":"IF(Y1598=\"\",\"\",((1+(+(+VLOOKUP(Y1598,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1598-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7862544636536599}]
[6.3730158730158726,1606,11.240267710468601,null,0.121892477649768,5.5225141575219268E-4,2.627149716202145E-3,-1.2669201677036319E-2,null,null,null,6.3730158730158726,1606,5.0828214912641814,null,5.7828768197709102E-2,5.8383238419110091E-3,-5.3652455514407553E-3,-7.4736315755375331E-3,null,null,null,5.8596125720856262,null,{"$f":"IF(W1599=\"\",\"\",WORKDAY($B$3,M1599,Feriados!$A$2:$A$1037))","v":"2030-01-15"},{"$f":"IF(Y1599=\"\",\"\",((1+(+(+VLOOKUP(Y1599,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1599-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7867620803328172}]
[6.3769841269841274,1607,11.240836392012522,null,0.121892477649768,5.5190776222247061E-4,2.625514910111636E-3,-1.266153640197688E-2,null,null,null,6.3769841269841274,1607,5.0830003033766538,null,5.7828768197709102E-2,5.8346919965248422E-3,-5.3619184050129227E-3,-7.4715387554544826E-3,null,null,null,5.8599736121523804,null,{"$f":"IF(W1600=\"\",\"\",WORKDAY($B$3,M1600,Feriados!$A$2:$A$1037))","v":"2030-01-16"},{"$f":"IF(Y1600=\"\",\"\",((1+(+(+VLOOKUP(Y1600,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1600-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7864812762339772}]
[6.3809523809523814,1608,11.241404456597364,null,0.121892477649768,5.5156453612119067E-4,2.6238821372567712E-3,-1.2653879757172347E-2,null,null,null,6.3809523809523814,1608,5.0831792222672387,null,5.7828768197709102E-2,5.8310646605850358E-3,-5.3585953300458863E-3,-7.4694453055758666E-3,null,null,null,5.8603339563076062,null,{"$f":"IF(W1601=\"\",\"\",WORKDAY($B$3,M1601,Feriados!$A$2:$A$1037))","v":"2030-01-17"},{"$f":"IF(Y1601=\"\",\"\",((1+(+(+VLOOKUP(Y1601,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1601-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.786200822152308}]
[6.3849206349206353,1609,11.241971905008169,null,0.121892477649768,5.5122173665142157E-4,2.6222513938476441E-3,-1.2646231730185399E-2,null,null,null,6.3849206349206353,1609,5.0833582473936056,null,5.7828768197709102E-2,5.8274418257335241E-3,-5.3552763193309002E-3,-7.4673512301756751E-3,null,null,null,5.860693605847267,null,{"$f":"IF(W1602=\"\",\"\",WORKDAY($B$3,M1602,Feriados!$A$2:$A$1037))","v":"2030-01-18"},{"$f":"IF(Y1602=\"\",\"\",((1+(+(+VLOOKUP(Y1602,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1602-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.785920717433755}]
[6.3888888888888893,1610,11.242538738029467,null,0.121892477649768,5.5087936301821217E-4,2.6206226761037537E-3,-1.2638592308595311E-2,null,null,null,6.3888888888888893,1610,5.083537378214972,null,5.7828768197709102E-2,5.8238234836326857E-3,-5.3519613656749726E-3,-7.4652565335170873E-3,null,null,null,5.8610525620651055,null,{"$f":"IF(W1603=\"\",\"\",WORKDAY($B$3,M1603,Feriados!$A$2:$A$1037))","v":"2030-01-21"},{"$f":"IF(Y1603=\"\",\"\",((1+(+(+VLOOKUP(Y1603,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1603-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7856409614259068}]
[6.3928571428571432,1611,11.243104956445261,null,0.121892477649768,5.5053741442858501E-4,2.618995980253975E-3,-1.2630961479997937E-2,null,null,null,6.3928571428571432,1611,5.0837166141921086,null,5.7828768197709102E-2,5.8202096259652846E-3,-5.3486504619008205E-3,-7.4631612198524768E-3,null,null,null,5.8614108262528886,null,{"$f":"IF(W1604=\"\",\"\",WORKDAY($B$3,M1604,Feriados!$A$2:$A$1037))","v":"2030-01-22"},{"$f":"IF(Y1604=\"\",\"\",((1+(+(+VLOOKUP(Y1604,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1604-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7853615534780394}]
[6.3968253968253972,1612,11.243670561039034,null,0.121892477649768,5.5019589009152985E-4,2.6173713025365282E-3,-1.2623339232005721E-2,null,null,null,6.3968253968253972,1612,5.0838959547873213,null,5.7828768197709102E-2,5.8166002444344092E-3,-5.3453436008468408E-3,-7.4610652934234542E-3,null,null,null,5.86176839970034,null,{"$f":"IF(W1605=\"\",\"\",WORKDAY($B$3,M1605,Feriados!$A$2:$A$1037))","v":"2030-01-23"},{"$f":"IF(Y1605=\"\",\"\",((1+(+(+VLOOKUP(Y1605,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1605-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.785082492940961}]
[6.4007936507936511,1613,11.244235552593725,null,0.121892477649768,5.4985478921799815E-4,2.615748639198954E-3,-1.2615725552247692E-2,null,null,null,6.4007936507936511,1613,5.0840753994644565,null,5.7828768197709102E-2,5.8129953307634085E-3,-5.3420407753670693E-3,-7.4589687584608756E-3,null,null,null,5.862125283695141,null,{"$f":"IF(W1606=\"\",\"\",WORKDAY($B$3,M1606,Feriados!$A$2:$A$1037))","v":"2030-01-24"},{"$f":"IF(Y1606=\"\",\"\",((1+(+(+VLOOKUP(Y1606,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1606-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7848037791671452}]
[6.4047619047619051,1614,11.24479993189175,null,0.121892477649768,5.4951411102089666E-4,2.6141279864980785E-3,-1.2608120428369477E-2,null,null,null,6.4047619047619051,1614,5.0842549476888923,null,5.7828768197709102E-2,5.8093948766958321E-3,-5.3387419783311402E-3,-7.4568716191848747E-3,null,null,null,5.8624814795228852,null,{"$f":"IF(W1607=\"\",\"\",WORKDAY($B$3,M1607,Feriados!$A$2:$A$1037))","v":"2030-01-25"},{"$f":"IF(Y1607=\"\",\"\",((1+(+(+VLOOKUP(Y1607,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1607-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7845254115106419}]
[6.4087301587301591,1615,11.245363699714977,null,0.121892477649768,5.4917385471508161E-4,2.6125093406999924E-3,-1.260052384803329E-2,null,null,null,6.4087301587301591,1615,5.0844345989275341,null,5.7828768197709102E-2,5.8057988739953726E-3,-5.3354472026242586E-3,-7.4547738798048761E-3,null,null,null,5.8628369884671017,null,{"$f":"IF(W1608=\"\",\"\",WORKDAY($B$3,M1608,Feriados!$A$2:$A$1037))","v":"2030-01-28"},{"$f":"IF(Y1608=\"\",\"\",((1+(+(+VLOOKUP(Y1608,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1608-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7842473893271222}]
[6.412698412698413,1616,11.245926856844743,null,0.121892477649768,5.4883401951735214E-4,2.6108926980800153E-3,-1.2592935798917942E-2,null,null,null,6.412698412698413,1616,5.0846143526488117,null,5.7828768197709102E-2,5.8022073144458038E-3,-5.3321564411471581E-3,-7.4526755445196323E-3,null,null,null,5.8631918118093207,null,{"$f":"IF(W1609=\"\",\"\",WORKDAY($B$3,M1609,Feriados!$A$2:$A$1037))","v":"2030-01-29"},{"$f":"IF(Y1609=\"\",\"\",((1+(+(+VLOOKUP(Y1609,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1609-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.783969711973878}]
[6.416666666666667,1617,11.246489404061828,null,0.121892477649768,5.4849460464644496E-4,2.6092780549226706E-3,-1.2585356268718833E-2,null,null,null,6.416666666666667,1617,5.0847942083226725,null,5.7828768197709102E-2,5.7986201898509136E-3,-5.3288696868160623E-3,-7.4505766175172348E-3,null,null,null,5.8635459508290744,null,{"$f":"IF(W1610=\"\",\"\",WORKDAY($B$3,M1610,Feriados!$A$2:$A$1037))","v":"2030-01-30"},{"$f":"IF(Y1610=\"\",\"\",((1+(+(+VLOOKUP(Y1610,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1610-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7836923788097332}]
[6.4206349206349209,1618,11.247051342146472,null,0.121892477649768,5.4815560932302805E-4,2.6076654075216587E-3,-1.257778524514796E-2,null,null,null,6.4206349206349209,1618,5.0849741654205767,null,5.7828768197709102E-2,5.7950374920344586E-3,-5.325586932562654E-3,-7.4484771029751417E-3,null,null,null,5.8638994068036743,null,{"$f":"IF(W1611=\"\",\"\",WORKDAY($B$3,M1611,Feriados!$A$2:$A$1037))","v":"2030-01-31"},{"$f":"IF(Y1611=\"\",\"\",((1+(+(+VLOOKUP(Y1611,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1611-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.783415389195155}]
[6.4246031746031749,1619,11.247612671878358,null,0.121892477649768,5.4781703276969443E-4,2.6060547521798241E-3,-1.2570222715933924E-2,null,null,null,6.4246031746031749,1619,5.0851542234154961,null,5.7828768197709102E-2,5.7914592128400924E-3,-5.3223081713340377E-3,-7.4463770050602002E-3,null,null,null,5.8642521810085668,null,{"$f":"IF(W1612=\"\",\"\",WORKDAY($B$3,M1612,Feriados!$A$2:$A$1037))","v":"2030-02-01"},{"$f":"IF(Y1612=\"\",\"\",((1+(+(+VLOOKUP(Y1612,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1612-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.783138742492187}]
[6.4285714285714288,1620,11.248173394036618,null,0.121892477649768,5.4747887421095689E-4,2.6044460852091326E-3,-1.2562668668821908E-2,null,null,null,6.4285714285714288,1620,5.0853343817819052,null,5.7828768197709102E-2,5.7878853441313081E-3,-5.3190333960926968E-3,-7.44427632792867E-3,null,null,null,5.8646042747170668,null,{"$f":"IF(W1613=\"\",\"\",WORKDAY($B$3,M1613,Feriados!$A$2:$A$1037))","v":"2030-02-04"},{"$f":"IF(Y1613=\"\",\"\",((1+(+(+VLOOKUP(Y1613,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1613-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7828624380644049}]
[6.4325396825396828,1621,11.24873350939982,null,0.121892477649768,5.4714113287324139E-4,2.6028394029306398E-3,-1.25551230915737E-2,null,null,null,6.4325396825396828,1621,5.0855146399957762,null,5.7828768197709102E-2,5.7843158777913829E-3,-5.3157625998164672E-3,-7.4421750757262478E-3,null,null,null,5.8649556892004684,null,{"$f":"IF(W1614=\"\",\"\",WORKDAY($B$3,M1614,Feriados!$A$2:$A$1037))","v":"2030-02-05"},{"$f":"IF(Y1614=\"\",\"\",((1+(+(+VLOOKUP(Y1614,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1614-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7825864752770277}]
[{"$f":"B1615/252","v":6.4365079365079367},1622,{"$f":"SUM(E1615:H1615)*100","v":11.249293018745966},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1615))/($I$4*A1615))","v":5.4680380798488148E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1615))/($I$4*A1615))-EXP(-1*$I$4*A1615)))","v":2.6012347016744633E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1615))/($J$4*A1615))-EXP(-1*$J$4*A1615)))","v":-1.2547585971967682E-2},null,null,null,{"$f":"M1615/252","v":6.4365079365079367},1622,{"$f":"SUM(P1615:S1615)*100","v":5.0856949975345849},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1615))/($T$4*L1615))","v":5.7807508057233174E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1615))/($T$4*L1615))-EXP(-1*$T$4*L1615)))","v":-5.3124957754984966E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1615))/($U$4*L1615))-EXP(-1*$U$4*L1615)))","v":-7.4400732525880817E-3},null,null,null,{"$f":"IF(N1615=\"\",\"\",(((1+C1615/100)/(1+N1615/100))-1)*100)","v":5.8653064257280452},null,{"$f":"IF(W1615=\"\",\"\",WORKDAY($B$3,M1615,Feriados!$A$2:$A$1037))","v":"2030-02-06"},{"$f":"IF(Y1615=\"\",\"\",((1+(+(+VLOOKUP(Y1615,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1615-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7823108534968064}]
[6.4404761904761907,{"$f":"+B1615+1","v":1623},11.249851922852505,null,0.121892477649768,5.4646689877611268E-4,2.5996319777797563E-3,-1.2540057297798834E-2,null,null,null,6.4404761904761907,{"$f":"+M1615+1","v":1623},5.0858754538772857,null,5.7828768197709102E-2,5.777190119849774E-3,-5.3092329161472038E-3,-7.4379708626388071E-3,null,null,null,5.8656564855670057,null,{"$f":"IF(W1616=\"\",\"\",WORKDAY($B$3,M1616,Feriados!$A$2:$A$1037))","v":"2030-02-07"},{"$f":"IF(Y1616=\"\",\"\",((1+(+(+VLOOKUP(Y1616,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1616-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.782035572092024}]
[6.4444444444444446,1624,11.250410222496303,null,0.121892477649768,5.4613040447906616E-4,2.5980312275946807E-3,-1.2532537056878724E-2,null,null,null,6.4444444444444446,1624,5.0860560085043298,null,5.7828768197709102E-2,5.7736338121130212E-3,-5.305974014786251E-3,-7.4358679099925636E-3,null,null,null,5.8660058699825157,null,{"$f":"IF(W1617=\"\",\"\",WORKDAY($B$3,M1617,Feriados!$A$2:$A$1037))","v":"2030-02-08"},{"$f":"IF(Y1617=\"\",\"\",((1+(+(+VLOOKUP(Y1617,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1617-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7817606304326068}]
[6.4484126984126986,1625,11.250967918453661,null,0.121892477649768,5.4579432432776283E-4,2.5964324474763746E-3,-1.2525025237035522E-2,null,null,null,6.4484126984126986,1625,5.0862366608976464,null,5.7828768197709102E-2,5.7700818744748769E-3,-5.3027190644545051E-3,-7.433764398753007E-3,null,null,null,5.8663545802377204,null,{"$f":"IF(W1618=\"\",\"\",WORKDAY($B$3,M1618,Feriados!$A$2:$A$1037))","v":"2030-02-11"},{"$f":"IF(Y1618=\"\",\"\",((1+(+(+VLOOKUP(Y1618,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1618-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7814860278899465}]
[6.4523809523809526,1626,11.251525011500304,null,0.121892477649768,5.4545865755810819E-4,2.5948356337909318E-3,-1.2517521826113993E-2,null,null,null,6.4523809523809526,1626,5.0864174105406397,null,5.7828768197709102E-2,5.7665342989166443E-3,-5.2994680582059972E-3,-7.4316603330133535E-3,null,null,null,5.8667026175937442,null,{"$f":"IF(W1619=\"\",\"\",WORKDAY($B$3,M1619,Feriados!$A$2:$A$1037))","v":"2030-02-12"},{"$f":"IF(Y1619=\"\",\"\",((1+(+(+VLOOKUP(Y1619,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1619-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7812117638370557}]
[6.4563492063492065,1627,11.252081502411377,null,0.121892477649768,5.4512340340788609E-4,2.5932407829133688E-3,-1.2510026811975496E-2,null,null,null,6.4563492063492065,1627,5.0865982569181885,null,5.7828768197709102E-2,5.7629910774390589E-3,-5.2962209891098955E-3,-7.4295557168563807E-3,null,null,null,5.8670499833096246,null,{"$f":"IF(W1620=\"\",\"\",WORKDAY($B$3,M1620,Feriados!$A$2:$A$1037))","v":"2030-02-13"},{"$f":"IF(Y1620=\"\",\"\",((1+(+(+VLOOKUP(Y1620,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1620-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7809378376484348}]
[6.4603174603174605,1628,11.252637391961439,null,0.121892477649768,5.4478856111675282E-4,2.5916478912276003E-3,-1.2502540182497971E-2,null,null,null,6.4603174603174605,1628,5.0867791995166405,null,5.7828768197709102E-2,5.7594522020622289E-3,-5.2929778502504611E-3,-7.4274505543544637E-3,null,null,null,5.8673966786424891,null,{"$f":"IF(W1621=\"\",\"\",WORKDAY($B$3,M1621,Feriados!$A$2:$A$1037))","v":"2030-02-14"},{"$f":"IF(Y1621=\"\",\"\",((1+(+(+VLOOKUP(Y1621,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1621-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7806642487001607}]
[6.4642857142857144,1629,11.253192680924469,null,0.121892477649768,5.4445412992623165E-4,2.5900569551264106E-3,-1.249506192557597E-2,null,null,null,6.4642857142857144,1629,5.0869602378238055,null,5.7828768197709102E-2,5.7559176648255741E-3,-5.2897386347270153E-3,-7.4253448495695974E-3,null,null,null,5.8677427048472675,null,{"$f":"IF(W1622=\"\",\"\",WORKDAY($B$3,M1622,Feriados!$A$2:$A$1037))","v":"2030-02-15"},{"$f":"IF(Y1622=\"\",\"\",((1+(+(+VLOOKUP(Y1622,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1622-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7803909963698201}]
[6.4682539682539684,1630,11.253747370073853,null,0.121892477649768,5.4412010907970711E-4,2.5884679710114285E-3,-1.2487592029120613E-2,null,null,null,6.4682539682539684,1630,5.0871413713289559,null,5.7828768197709102E-2,5.7523874577877776E-3,-5.286503335653908E-3,-7.4232386065534095E-3,null,null,null,5.8680880631770016,null,{"$f":"IF(W1623=\"\",\"\",WORKDAY($B$3,M1623,Feriados!$A$2:$A$1037))","v":"2030-02-18"},{"$f":"IF(Y1623=\"\",\"\",((1+(+(+VLOOKUP(Y1623,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1623-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7821193347980397}]
[6.4722222222222223,1631,11.25430146018239,null,0.121892477649768,5.4378649782241913E-4,2.5868809352930966E-3,-1.2480130481059622E-2,null,null,null,6.4722222222222223,1631,5.0873225995228148,null,5.7828768197709102E-2,5.7488615730267182E-3,-5.2832719461604781E-3,-7.4211318293471934E-3,null,null,null,5.8684327548826021,null,{"$f":"IF(W1624=\"\",\"\",WORKDAY($B$3,M1624,Feriados!$A$2:$A$1037))","v":"2030-02-19"},{"$f":"IF(Y1624=\"\",\"\",((1+(+(+VLOOKUP(Y1624,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1624-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7838455825963457}]
[6.4761904761904763,1632,11.25485495202228,null,0.121892477649768,5.4345329540145726E-4,2.5852958443906477E-3,-1.2472677269337304E-2,null,null,null,6.4761904761904763,1632,5.0875039218975582,null,5.7828768197709102E-2,5.7453400026394198E-3,-5.2800444593910176E-3,-7.4190245219819184E-3,null,null,null,5.868776781213092,null,{"$f":"IF(W1625=\"\",\"\",WORKDAY($B$3,M1625,Feriados!$A$2:$A$1037))","v":"2030-02-20"},{"$f":"IF(Y1625=\"\",\"\",((1+(+(+VLOOKUP(Y1625,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1625-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7855697435554614}]
[6.4801587301587302,1633,11.255407846365129,null,0.121892477649768,5.4312050106575564E-4,2.5837126947320793E-3,-1.2465232381914545E-2,null,null,null,6.4801587301587302,1633,5.0876853379468079,null,5.7828768197709102E-2,5.7418227387419935E-3,-5.2768208685047401E-3,-7.4169166884782683E-3,null,null,null,5.8691201434152962,null,{"$f":"IF(W1626=\"\",\"\",WORKDAY($B$3,M1626,Feriados!$A$2:$A$1037))","v":"2030-02-21"},{"$f":"IF(Y1626=\"\",\"\",((1+(+(+VLOOKUP(Y1626,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1626-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7872918214570062}]
[6.4841269841269842,1634,11.255960143981941,null,0.121892477649768,5.4278811406608632E-4,2.5821314827541202E-3,-1.2457795806768819E-2,null,null,null,6.4841269841269842,1634,5.0878668471656283,null,5.7828768197709102E-2,5.7383097734695779E-3,-5.2736011666757428E-3,-7.414808332846648E-3,null,null,null,5.86946284273413,null,{"$f":"IF(W1627=\"\",\"\",WORKDAY($B$3,M1627,Feriados!$A$2:$A$1037))","v":"2030-02-22"},{"$f":"IF(Y1627=\"\",\"\",((1+(+(+VLOOKUP(Y1627,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1627-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7890118200734735}]
[6.4880952380952381,1635,11.256511845643107,null,0.121892477649768,5.4245613365505433E-4,2.5805522049022105E-3,-1.2450367531894182E-2,null,null,null,6.4880952380952381,1635,5.08804844905052,null,5.7828768197709102E-2,5.7348010989762867E-3,-5.2703853470929696E-3,-7.4126994590872171E-3,null,null,null,5.8698048804124658,null,{"$f":"IF(W1628=\"\",\"\",WORKDAY($B$3,M1628,Feriados!$A$2:$A$1037))","v":"2030-02-25"},{"$f":"IF(Y1628=\"\",\"\",((1+(+(+VLOOKUP(Y1628,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1628-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7907297431682307}]
[6.4920634920634921,1636,11.25706295211843,null,0.121892477649768,5.4212455908709243E-4,2.5789748576304735E-3,-1.2442947545301264E-2,null,null,null,6.4920634920634921,1636,5.088230143099417,null,5.7828768197709102E-2,5.731296707435149E-3,-5.2671734029601817E-3,-7.4105900711899037E-3,null,null,null,5.8701462576911556,null,{"$f":"IF(W1629=\"\",\"\",WORKDAY($B$3,M1629,Feriados!$A$2:$A$1037))","v":"2030-02-26"},{"$f":"IF(Y1629=\"\",\"\",((1+(+(+VLOOKUP(Y1629,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1629-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7924455944955637}]
[6.496031746031746,1637,11.257613464177085,null,0.121892477649768,5.417933896184543E-4,2.5773994374016854E-3,-1.243553583501727E-2,null,null,null,6.496031746031746,1637,5.0884119288116816,null,5.7828768197709102E-2,5.7277965910380582E-3,-5.2639653274959147E-3,-7.4084801731344333E-3,null,null,null,5.8704869758089862,null,{"$f":"IF(W1630=\"\",\"\",WORKDAY($B$3,M1630,Feriados!$A$2:$A$1037))","v":"2030-02-27"},{"$f":"IF(Y1630=\"\",\"\",((1+(+(+VLOOKUP(Y1630,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1630-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.794159377800721}]
[6.5,1638,11.25816338258765,null,0.121892477649768,5.4146262450721042E-4,2.5758259406872567E-3,-1.242813238908598E-2,null,null,null,6.5,1638,5.0885938056881006,null,5.7828768197709102E-2,5.7243007419957078E-3,-5.2607611139334539E-3,-7.4063697688903467E-3,null,null,null,5.8708270360028569,null,{"$f":"IF(W1631=\"\",\"\",WORKDAY($B$3,M1631,Feriados!$A$2:$A$1037))","v":"2030-02-28"},{"$f":"IF(Y1631=\"\",\"\",((1+(+(+VLOOKUP(Y1631,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1631-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7958710968199361}]
[6.503968253968254,1639,11.258712708118066,null,0.121892477649768,5.4113226301324144E-4,2.5742543639671977E-3,-1.2420737195567752E-2,null,null,null,6.503968253968254,1639,5.0887757732308838,null,5.7828768197709102E-2,5.7208091525375454E-3,-5.257560755520788E-3,-7.404258862417021E-3,null,null,null,5.8711664395074692,null,{"$f":"IF(W1632=\"\",\"\",WORKDAY($B$3,M1632,Feriados!$A$2:$A$1037))","v":"2030-03-01"},{"$f":"IF(Y1632=\"\",\"\",((1+(+(+VLOOKUP(Y1632,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1632-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7975807552804497}]
[6.5079365079365079,1640,11.259261441535685,null,0.121892477649768,5.4080230439823324E-4,2.5726847037300972E-3,-1.241335024253949E-2,null,null,null,6.5079365079365079,1640,5.0889578309436532,null,5.7828768197709102E-2,5.7173218149117076E-3,-5.2543642455205822E-3,-7.4021474576636973E-3,null,null,null,5.871505187555659,null,{"$f":"IF(W1633=\"\",\"\",WORKDAY($B$3,M1633,Feriados!$A$2:$A$1037))","v":"2030-03-06"},{"$f":"IF(Y1633=\"\",\"\",((1+(+(+VLOOKUP(Y1633,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1633-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7992883569005098}]
[6.5119047619047619,1641,11.259809583607209,null,0.121892477649768,5.4047274792567101E-4,2.5711169564730948E-3,-1.2405971518094682E-2,null,null,null,6.5119047619047619,1641,5.0891399783314446,null,5.7828768197709102E-2,5.7138387213849741E-3,-5.2511715772101415E-3,-7.4000355585694972E-3,null,null,null,5.8718432813781751,null,{"$f":"IF(W1634=\"\",\"\",WORKDAY($B$3,M1634,Feriados!$A$2:$A$1037))","v":"2030-03-07"},{"$f":"IF(Y1634=\"\",\"\",((1+(+(+VLOOKUP(Y1634,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1634-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8009939053894382}]
[6.5158730158730158,1642,11.260357135098733,null,0.121892477649768,5.4014359286083452E-4,2.5695511187018572E-3,-1.2398601010343369E-2,null,null,null,6.5158730158730158,1642,5.0893222149006982,null,5.7828768197709102E-2,5.7103598642427068E-3,-5.2479827438813775E-3,-7.3979231690634436E-3,null,null,null,5.8721807222038125,null,{"$f":"IF(W1635=\"\",\"\",WORKDAY($B$3,M1635,Feriados!$A$2:$A$1037))","v":"2030-03-08"},{"$f":"IF(Y1635=\"\",\"\",((1+(+(+VLOOKUP(Y1635,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1635-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8026974044476747}]
[6.5198412698412698,1643,11.260904096775718,null,0.121892477649768,5.3981483847079161E-4,2.5679871869305469E-3,-1.2391238707412152E-2,null,null,null,6.5198412698412698,1643,5.0895045401592638,null,5.7828768197709102E-2,5.7068852357887931E-3,-5.2447977388407679E-3,-7.395810293064492E-3,null,null,null,5.8725175112592565,null,{"$f":"IF(W1636=\"\",\"\",WORKDAY($B$3,M1636,Feriados!$A$2:$A$1037))","v":"2030-03-11"},{"$f":"IF(Y1636=\"\",\"\",((1+(+(+VLOOKUP(Y1636,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1636-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8043988577667331}]
[6.5238095238095237,1644,11.261450469403004,null,0.121892477649768,5.3948648402439364E-4,2.5664251576818032E-3,-1.2383884597444182E-2,null,null,null,6.5238095238095237,1644,5.0896869536163836,null,5.7828768197709102E-2,5.7034148283455982E-3,-5.2416165554093272E-3,-7.3936969344815416E-3,null,null,null,5.8728536497693495,null,{"$f":"IF(W1637=\"\",\"\",WORKDAY($B$3,M1637,Feriados!$A$2:$A$1037))","v":"2030-03-12"},{"$f":"IF(Y1637=\"\",\"\",((1+(+(+VLOOKUP(Y1637,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1637-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8060982690292677}]
[6.5277777777777777,1645,11.261996253744783,null,0.121892477649768,5.391585287922695E-4,2.5648650274867121E-3,-1.237653866859916E-2,null,null,null,6.5277777777777777,1645,5.0898694547826979,null,5.7828768197709102E-2,5.6999486342539062E-3,-5.2384391869225756E-3,-7.3915830972134606E-3,null,null,null,5.8731891389567137,null,{"$f":"IF(W1638=\"\",\"\",WORKDAY($B$3,M1638,Feriados!$A$2:$A$1037))","v":"2030-03-13"},{"$f":"IF(Y1638=\"\",\"\",((1+(+(+VLOOKUP(Y1638,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1638-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8077956419090953}]
[6.5317460317460316,1646,11.262541450564628,null,0.121892477649768,5.3883097204682076E-4,2.563306792884783E-3,-1.2369200909053336E-2,null,null,null,6.5317460317460316,1646,5.0900520431702354,null,5.7828768197709102E-2,5.6964866458728627E-3,-5.2352656267304933E-3,-7.3894687851491139E-3,null,null,null,5.8735239800421501,null,{"$f":"IF(W1639=\"\",\"\",WORKDAY($B$3,M1639,Feriados!$A$2:$A$1037))","v":"2030-03-14"},{"$f":"IF(Y1639=\"\",\"\",((1+(+(+VLOOKUP(Y1639,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1639-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8094909800712839}]
[6.5357142857142856,1647,11.263086060625463,null,0.121892477649768,5.3850381306221572E-4,2.5617504504239206E-3,-1.2361871306999502E-2,null,null,null,6.5357142857142856,1647,5.0902347182924164,null,5.7828768197709102E-2,5.6930288555799256E-3,-5.2320958681974982E-3,-7.3873540021673701E-3,null,null,null,5.8738581742443952,null,{"$f":"IF(W1640=\"\",\"\",WORKDAY($B$3,M1640,Feriados!$A$2:$A$1037))","v":"2030-03-15"},{"$f":"IF(Y1640=\"\",\"\",((1+(+(+VLOOKUP(Y1640,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1640-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8111842871720647}]
[6.5396825396825395,1648,11.263630084689581,null,0.121892477649768,5.3817705111438435E-4,2.5601959966604017E-3,-1.2354549850646979E-2,null,null,null,6.5396825396825395,1648,5.0904174796640369,null,5.7828768197709102E-2,5.6895752557708122E-3,-5.2289299047024052E-3,-7.3852387521371396E-3,null,null,null,5.8741917227801643,null,{"$f":"IF(W1641=\"\",\"\",WORKDAY($B$3,M1641,Feriados!$A$2:$A$1037))","v":"2030-03-18"},{"$f":"IF(Y1641=\"\",\"\",((1+(+(+VLOOKUP(Y1641,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1641-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8118457534448424}]
[6.5436507936507935,1649,11.264173523518624,null,0.121892477649768,5.3785068548101297E-4,2.5586434281588502E-3,-1.2347236528221632E-2,null,null,null,6.5436507936507935,1649,5.0906003268012761,null,5.7828768197709102E-2,5.6861258388594413E-3,-5.2257677296383932E-3,-7.3831230389173885E-3,null,null,null,5.8745246268641749,null,{"$f":"IF(W1642=\"\",\"\",WORKDAY($B$3,M1642,Feriados!$A$2:$A$1037))","v":"2030-03-19"},{"$f":"IF(Y1642=\"\",\"\",((1+(+(+VLOOKUP(Y1642,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1642-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8125064216611992}]
[6.5476190476190474,1650,11.26471637787359,null,0.121892477649768,5.3752471544153886E-4,2.5570927414922105E-3,-1.2339931327965853E-2,null,null,null,6.5476190476190474,1650,5.0907832592216842,null,5.7828768197709102E-2,5.6826805972778789E-3,-5.22260933641297E-3,-7.3810068663571586E-3,null,null,null,5.8748568877091678,null,{"$f":"IF(W1643=\"\",\"\",WORKDAY($B$3,M1643,Feriados!$A$2:$A$1037))","v":"2030-03-20"},{"$f":"IF(Y1643=\"\",\"\",((1+(+(+VLOOKUP(Y1643,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1643-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8131662932644916}]
[6.5515873015873014,1651,11.26525864851483,null,0.121892477649768,5.3719914027714486E-4,2.5555439332417217E-3,-1.2332634238138553E-2,null,null,null,6.5515873015873014,1651,5.0909662764441856,null,5.7828768197709102E-2,5.6792395234762892E-3,-5.2194547184479427E-3,-7.3788902382955933E-3,null,null,null,5.8751885065258858,null,{"$f":"IF(W1644=\"\",\"\",WORKDAY($B$3,M1644,Feriados!$A$2:$A$1037))","v":"2030-03-21"},{"$f":"IF(Y1644=\"\",\"\",((1+(+(+VLOOKUP(Y1644,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1644-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8138253696946567}]
[6.5555555555555554,1652,11.26580033620205,null,0.121892477649768,5.368739592707543E-4,2.553996999996895E-3,-1.2325345247015165E-2,null,null,null,6.5555555555555554,1652,5.0911493779890655,null,5.7828768197709102E-2,5.6758026099228793E-3,-5.2163038691793789E-3,-7.3767731585619549E-3,null,null,null,5.8755194845230729,null,{"$f":"IF(W1645=\"\",\"\",WORKDAY($B$3,M1645,Feriados!$A$2:$A$1037))","v":"2030-03-22"},{"$f":"IF(Y1645=\"\",\"\",((1+(+(+VLOOKUP(Y1645,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1645-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8144836523881454}]
[6.5595238095238093,1653,11.266341441694287,null,0.121892477649768,5.3654917170702554E-4,2.5524519383554869E-3,-1.2318064342887635E-2,null,null,null,6.5595238095238093,1653,5.0913325633779722,null,5.7828768197709102E-2,5.6723698491038445E-3,-5.2131567820575741E-3,-7.3746556309756484E-3,null,null,null,5.8758498229074529,null,{"$f":"IF(W1646=\"\",\"\",WORKDAY($B$3,M1646,Feriados!$A$2:$A$1037))","v":"2030-03-25"},{"$f":"IF(Y1646=\"\",\"\",((1+(+(+VLOOKUP(Y1646,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1646-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8151411427779225}]
[6.5634920634920633,1654,11.26688196574994,null,0.121892477649768,5.3622477687234691E-4,2.5509087449234755E-3,-1.2310791514064421E-2,null,null,null,6.5634920634920633,1654,5.0915158321339167,null,5.7828768197709102E-2,5.6689412335233181E-3,-5.2100134505470193E-3,-7.3725376593462401E-3,null,null,null,5.8761795228837732,null,{"$f":"IF(W1647=\"\",\"\",WORKDAY($B$3,M1647,Feriados!$A$2:$A$1037))","v":"2030-03-26"},{"$f":"IF(Y1647=\"\",\"\",((1+(+(+VLOOKUP(Y1647,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1647-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8157978422935557}]
[6.5674603174603172,1655,11.267421909126737,null,0.121892477649768,5.3590077405483137E-4,2.549367416315034E-3,-1.2303526748870483E-2,null,null,null,6.5674603174603172,1655,5.0916991837812562,null,5.7828768197709102E-2,5.6655167557033174E-3,-5.2068738681263658E-3,-7.3704192474734857E-3,null,null,null,5.8765085856548493,null,{"$f":"IF(W1648=\"\",\"\",WORKDAY($B$3,M1648,Feriados!$A$2:$A$1037))","v":"2030-03-27"},{"$f":"IF(Y1648=\"\",\"\",((1+(+(+VLOOKUP(Y1648,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1648-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8164537523611486}]
[6.5714285714285712,1656,11.267961272581752,null,0.121892477649768,5.355771625443111E-4,2.5478279491525087E-3,-1.2296270035647285E-2,null,null,null,6.5714285714285712,1656,5.0918826178457044,null,5.7828768197709102E-2,5.662096408183691E-3,-5.2037380282883927E-3,-7.3683003991473458E-3,null,null,null,5.8768370124214542,null,{"$f":"IF(W1649=\"\",\"\",WORKDAY($B$3,M1649,Feriados!$A$2:$A$1037))","v":"2030-03-28"},{"$f":"IF(Y1649=\"\",\"\",((1+(+(+VLOOKUP(Y1649,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1649-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8171088744033632}]
[6.5753968253968251,1657,11.268500056871396,null,0.121892477649768,5.3525394163233295E-4,2.5462903400663918E-3,-1.2289021362752771E-2,null,null,null,6.5753968253968251,1657,5.0920661338543196,null,5.7828768197709102E-2,5.6586801835220657E-3,-5.200605924539972E-3,-7.3661811181480047E-3,null,null,null,5.8771648043823177,null,{"$f":"IF(W1650=\"\",\"\",WORKDAY($B$3,M1650,Feriados!$A$2:$A$1037))","v":"2030-03-29"},{"$f":"IF(Y1650=\"\",\"\",((1+(+(+VLOOKUP(Y1650,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1650-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8177632098394643}]
[6.5793650793650791,1658,11.269038262751407,null,0.121892477649768,5.3493111061215246E-4,2.544754585695298E-3,-1.2281780718561385E-2,null,null,null,6.5793650793650791,1658,5.092249731335496,null,5.7828768197709102E-2,5.6552680742937992E-3,-5.1974775504020389E-3,-7.364061408245897E-3,null,null,null,5.8774919627343269,null,{"$f":"IF(W1651=\"\",\"\",WORKDAY($B$3,M1651,Feriados!$A$2:$A$1037))","v":"2030-04-01"},{"$f":"IF(Y1651=\"\",\"\",((1+(+(+VLOOKUP(Y1651,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1651-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8184167600853192}]
[6.583333333333333,1659,11.269575890976862,null,0.121892477649768,5.3460866877872945E-4,2.5432206826859404E-3,-1.2274548091464053E-2,null,null,null,6.583333333333333,1659,5.0924334098189741,null,5.7828768197709102E-2,5.6518600730919204E-3,-5.1943528994095496E-3,-7.3619412732017298E-3,null,null,null,5.8778184886722151,null,{"$f":"IF(W1652=\"\",\"\",WORKDAY($B$3,M1652,Feriados!$A$2:$A$1037))","v":"2030-04-02"},{"$f":"IF(Y1652=\"\",\"\",((1+(+(+VLOOKUP(Y1652,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1652-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8190695265533758}]
[6.587301587301587,1660,11.270112942302166,null,0.121892477649768,5.3428661542872212E-4,2.5416886276931057E-3,-1.2267323469868167E-2,null,null,null,6.587301587301587,1660,5.0926171688358224,null,5.7828768197709102E-2,5.6484561725270825E-3,-5.1912319651114588E-3,-7.3598207167665007E-3,null,null,null,5.8781443833889169,null,{"$f":"IF(W1653=\"\",\"\",WORKDAY($B$3,M1653,Feriados!$A$2:$A$1037))","v":"2030-04-03"},{"$f":"IF(Y1653=\"\",\"\",((1+(+(+VLOOKUP(Y1653,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1653-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8197215106527294}]
[6.5912698412698409,1661,11.270649417481051,null,0.121892477649768,5.3396494986048275E-4,2.5401584173796302E-3,-1.2260106842197598E-2,null,null,null,6.5912698412698409,1661,5.0928010079184416,null,5.7828768197709102E-2,5.6450563652275113E-3,-5.1881147410706803E-3,-7.3576997426815123E-3,null,null,null,5.8784696480752574,null,{"$f":"IF(W1654=\"\",\"\",WORKDAY($B$3,M1654,Feriados!$A$2:$A$1037))","v":"2030-04-04"},{"$f":"IF(Y1654=\"\",\"\",((1+(+(+VLOOKUP(Y1654,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1654-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8203727137890553}]
[6.5952380952380949,1662,11.271185317266575,null,0.121892477649768,5.3364367137405204E-4,2.5386300484163747E-3,-1.2252898196892674E-2,null,null,null,6.5952380952380949,1662,5.0929849266005602,null,5.7828768197709102E-2,5.6416606438389558E-3,-5.1850012208640535E-3,-7.3555783546784097E-3,null,null,null,5.8787942839201301,null,{"$f":"IF(W1655=\"\",\"\",WORKDAY($B$3,M1655,Feriados!$A$2:$A$1037))","v":"2030-04-05"},{"$f":"IF(Y1655=\"\",\"\",((1+(+(+VLOOKUP(Y1655,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1655-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8210231373646986}]
[6.5992063492063489,1663,11.271720642411118,null,0.121892477649768,5.3332277927115436E-4,2.5371035174822035E-3,-1.2245697522410191E-2,null,null,null,6.5992063492063489,1663,5.0931689244172231,null,5.7828768197709102E-2,5.6382690010246253E-3,-5.1818913980823111E-3,-7.3534565564791861E-3,null,null,null,5.8791182921103857,null,{"$f":"IF(W1656=\"\",\"\",WORKDAY($B$3,M1656,Feriados!$A$2:$A$1037))","v":"2030-04-08"},{"$f":"IF(Y1656=\"\",\"\",((1+(+(+VLOOKUP(Y1656,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1656-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8216727827786068}]
[6.6031746031746028,1664,11.272255393666377,null,0.121892477649768,5.3300227285519208E-4,2.5355788212639554E-3,-1.2238504807223379E-2,null,null,null,6.6031746031746028,1664,5.0933530009047994,null,5.7828768197709102E-2,5.6348814294651566E-3,-5.1787852663300491E-3,-7.3513343517962104E-3,null,null,null,5.879441673831054,null,{"$f":"IF(W1657=\"\",\"\",WORKDAY($B$3,M1657,Feriados!$A$2:$A$1037))","v":"2030-04-09"},{"$f":"IF(Y1657=\"\",\"\",((1+(+(+VLOOKUP(Y1657,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1657-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8223216514264635}]
[6.6071428571428568,1665,11.272789571783374,null,0.121892477649768,5.3268215143124182E-4,2.5340559564564252E-3,-1.2231320039821927E-2,null,null,null,6.6071428571428568,1665,5.0935371556009708,null,5.7828768197709102E-2,5.6314979218585488E-3,-5.1756828192256908E-3,-7.3492117443322473E-3,null,null,null,5.8797644302650331,null,{"$f":"IF(W1658=\"\",\"\",WORKDAY($B$3,M1658,Feriados!$A$2:$A$1037))","v":"2030-04-10"},{"$f":"IF(Y1658=\"\",\"\",((1+(+(+VLOOKUP(Y1658,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1658-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8229697447005329}]
[6.6111111111111107,1666,11.273323177512443,null,0.121892477649768,5.3236241430604779E-4,2.5325349197623352E-3,-1.2224143208711957E-2,null,null,null,6.6111111111111107,1666,5.0937213880447301,null,5.7828768197709102E-2,5.6281184709201185E-3,-5.1725840504014504E-3,-7.3470887377804772E-3,null,null,null,5.8800865625933341,null,{"$f":"IF(W1659=\"\",\"\",WORKDAY($B$3,M1659,Feriados!$A$2:$A$1037))","v":"2030-04-11"},{"$f":"IF(Y1659=\"\",\"\",((1+(+(+VLOOKUP(Y1659,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1659-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8236170639898148}]
[6.6150793650793647,1667,11.273856211603231,null,0.121892477649768,5.320430607880179E-4,2.5310157078923144E-3,-1.2216974302416026E-2,null,null,null,6.6150793650793647,1667,5.0939056977763713,null,5.7828768197709102E-2,5.6247430693824475E-3,-5.1694889535033092E-3,-7.3449653358245237E-3,null,null,null,5.8804080719950136,null,{"$f":"IF(W1660=\"\",\"\",WORKDAY($B$3,M1660,Feriados!$A$2:$A$1037))","v":"2030-04-12"},{"$f":"IF(Y1660=\"\",\"\",((1+(+(+VLOOKUP(Y1660,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1660-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8242636106799344}]
[6.6190476190476186,1668,11.274388674804699,null,0.121892477649768,5.3172409018721872E-4,2.5294983175648753E-3,-1.2209813309473103E-2,null,null,null,6.6190476190476186,1668,5.094090084337501,null,5.7828768197709102E-2,5.621371709995336E-3,-5.1663975221909759E-3,-7.3428415421384593E-3,null,null,null,5.8807289596470635,null,{"$f":"IF(W1661=\"\",\"\",WORKDAY($B$3,M1661,Feriados!$A$2:$A$1037))","v":"2030-04-15"},{"$f":"IF(Y1661=\"\",\"\",((1+(+(+VLOOKUP(Y1661,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1661-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8249093861532302}]
[6.6230158730158726,1669,11.274920567865117,null,0.121892477649768,5.3140550181536984E-4,2.5279827455063865E-3,-1.2202660218438587E-2,null,null,null,6.6230158730158726,1669,5.0942745472710156,null,5.7828768197709102E-2,5.6180043855257435E-3,-5.1633097501378542E-3,-7.3407173603868402E-3,null,null,null,5.8810492267246106,null,{"$f":"IF(W1662=\"\",\"\",WORKDAY($B$3,M1662,Feriados!$A$2:$A$1037))","v":"2030-04-16"},{"$f":"IF(Y1662=\"\",\"\",((1+(+(+VLOOKUP(Y1662,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1662-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8260936485880581}]
[6.6269841269841274,1670,11.275451891532061,null,0.121892477649768,5.3108729498583965E-4,2.5264689884510541E-3,-1.2195515017884276E-2,null,null,null,6.6269841269841274,1670,5.0944590861211125,null,5.7828768197709102E-2,5.6146410887577512E-3,-5.1602256310310131E-3,-7.338592794224723E-3,null,null,null,5.8813688744007164,null,{"$f":"IF(W1663=\"\",\"\",WORKDAY($B$3,M1663,Feriados!$A$2:$A$1037))","v":"2030-04-17"},{"$f":"IF(Y1663=\"\",\"\",((1+(+(+VLOOKUP(Y1663,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1663-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8272765062283609}]
[6.6309523809523814,1671,11.275982646552414,null,0.121892477649768,5.3076946901364005E-4,2.5249570431408945E-3,-1.2188377696398378E-2,null,null,null,6.6309523809523814,1671,5.0946437004332772,null,5.7828768197709102E-2,5.6112818124925022E-3,-5.1571451585711537E-3,-7.3364678472976827E-3,null,null,null,5.8816879038466441,null,{"$f":"IF(W1664=\"\",\"\",WORKDAY($B$3,M1664,Feriados!$A$2:$A$1037))","v":"2030-04-18"},{"$f":"IF(Y1664=\"\",\"\",((1+(+(+VLOOKUP(Y1664,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1664-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8284579615721626}]
[6.6349206349206353,1672,11.276512833672363,null,0.121892477649768,5.3045202321542139E-4,2.5234469063257136E-3,-1.2181248242585499E-2,null,null,null,6.6349206349206353,1672,5.0948283897542845,null,5.7828768197709102E-2,5.6079265495481536E-3,-5.1540683264725733E-3,-7.334342523241835E-3,null,null,null,5.8820063162315916,null,{"$f":"IF(W1665=\"\",\"\",WORKDAY($B$3,M1665,Feriados!$A$2:$A$1037))","v":"2030-04-22"},{"$f":"IF(Y1665=\"\",\"\",((1+(+(+VLOOKUP(Y1665,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1665-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8296380171116029}]
[6.6388888888888893,1673,11.277042453637394,null,0.121892477649768,5.3013495690946814E-4,2.5219385747630831E-3,-1.2174126645066624E-2,null,null,null,6.6388888888888893,1673,5.095013153632193,null,5.7828768197709102E-2,5.6045752927598334E-3,-5.1509951284631388E-3,-7.332216825683858E-3,null,null,null,5.8823241127226922,null,{"$f":"IF(W1666=\"\",\"\",WORKDAY($B$3,M1666,Feriados!$A$2:$A$1037))","v":"2030-04-23"},{"$f":"IF(Y1666=\"\",\"\",((1+(+(+VLOOKUP(Y1666,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1666-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.830816675332871}]
[6.6428571428571432,1674,11.27757150719229,null,0.121892477649768,5.2981826941569325E-4,2.5204320452183152E-3,-1.2167012892479118E-2,null,null,null,6.6428571428571432,1674,5.0951979916163435,null,5.7828768197709102E-2,5.6012280349795824E-3,-5.1479255582842481E-3,-7.3300907582410126E-3,null,null,null,5.8826412944853246,null,{"$f":"IF(W1667=\"\",\"\",WORKDAY($B$3,M1667,Feriados!$A$2:$A$1037))","v":"2030-04-24"},{"$f":"IF(Y1667=\"\",\"\",((1+(+(+VLOOKUP(Y1667,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1667-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.831993938716316}]
[6.6468253968253972,1675,11.278099995081135,null,0.121892477649768,5.2950196005563399E-4,2.5189273144644426E-3,-1.2159906973476723E-2,null,null,null,6.6468253968253972,1675,5.0953829032573461,null,5.7828768197709102E-2,5.5978847690763087E-3,-5.1448596096908012E-3,-7.3279643245211549E-3,null,null,null,5.8829578626828027,null,{"$f":"IF(W1668=\"\",\"\",WORKDAY($B$3,M1668,Feriados!$A$2:$A$1037))","v":"2030-04-25"},{"$f":"IF(Y1668=\"\",\"\",((1+(+(+VLOOKUP(Y1668,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1668-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8331698097364031}]
[6.6507936507936511,1676,11.278627918047309,null,0.121892477649768,5.2918602815244659E-4,2.5174243792821932E-3,-1.2152808876729544E-2,null,null,null,6.6507936507936511,1676,5.0955678881070892,null,5.7828768197709102E-2,5.5945454879357433E-3,-5.1417972764511701E-3,-7.3258375281227755E-3,null,null,null,5.8832738184765088,null,{"$f":"IF(W1669=\"\",\"\",WORKDAY($B$3,M1669,Feriados!$A$2:$A$1037))","v":"2030-04-26"},{"$f":"IF(Y1669=\"\",\"\",((1+(+(+VLOOKUP(Y1669,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1669-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8343442908617131}]
[6.6547619047619051,1677,11.279155276833484,null,0.121892477649768,5.2887047303090174E-4,2.5159232364599694E-3,-1.2145718590924039E-2,null,null,null,6.6547619047619051,1677,5.0957529457187318,null,5.7828768197709102E-2,5.591210184460382E-3,-5.138738552347164E-3,-7.3237103726349973E-3,null,null,null,5.8835891630258708,null,{"$f":"IF(W1670=\"\",\"\",WORKDAY($B$3,M1670,Feriados!$A$2:$A$1037))","v":"2030-04-29"},{"$f":"IF(Y1670=\"\",\"\",((1+(+(+VLOOKUP(Y1670,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1670-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8355173845550539}]
[6.6587301587301591,1678,11.27968207218162,null,0.121892477649768,5.2855529401737967E-4,2.5144238827938233E-3,-1.2138636104763015E-2,null,null,null,6.6587301587301591,1678,5.0959380756466937,null,5.7828768197709102E-2,5.5878788515694444E-3,-5.1356834311739943E-3,-7.3215828616376129E-3,null,null,null,5.8839038974883406,null,{"$f":"IF(W1671=\"\",\"\",WORKDAY($B$3,M1671,Feriados!$A$2:$A$1037))","v":"2030-04-30"},{"$f":"IF(Y1671=\"\",\"\",((1+(+(+VLOOKUP(Y1671,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1671-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8366890932733488}]
[6.662698412698413,1679,11.280208304832968,null,0.121892477649768,5.2824049043986539E-4,2.5129263150874344E-3,-1.2131561406965623E-2,null,null,null,6.662698412698413,1679,5.0961232774466572,null,5.7828768197709102E-2,5.5845514821988209E-3,-5.1326319067402475E-3,-7.3194549987010953E-3,null,null,null,5.8842180230194829,null,{"$f":"IF(W1672=\"\",\"\",WORKDAY($B$3,M1672,Feriados!$A$2:$A$1037))","v":"2030-05-02"},{"$f":"IF(Y1672=\"\",\"\",((1+(+(+VLOOKUP(Y1672,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1672-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8378594194678151}]
[6.666666666666667,1680,11.280733975528069,null,0.121892477649768,5.2792606162794359E-4,2.5114305301520879E-3,-1.2124494486267338E-2,null,null,null,6.666666666666667,1680,5.0963085506755661,null,5.7828768197709102E-2,5.5812280693010273E-3,-5.1295839728678514E-3,-7.3173267873866263E-3,null,null,null,5.884531540772886,null,{"$f":"IF(W1673=\"\",\"\",WORKDAY($B$3,M1673,Feriados!$A$2:$A$1037))","v":"2030-05-03"},{"$f":"IF(Y1673=\"\",\"\",((1+(+(+VLOOKUP(Y1673,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1673-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8390283655838298}]
[6.6706349206349209,1681,11.281259085006749,null,0.121892477649768,5.2761200691279445E-4,2.5099365248066508E-3,-1.211743533141996E-2,null,null,null,6.6706349206349209,1681,5.0964938948916103,null,5.7828768197709102E-2,5.5779086058451548E-3,-5.1265396233920466E-3,-7.3151982312461049E-3,null,null,null,5.8848444519001619,null,{"$f":"IF(W1674=\"\",\"\",WORKDAY($B$3,M1674,Feriados!$A$2:$A$1037))","v":"2030-05-06"},{"$f":"IF(Y1674=\"\",\"\",((1+(+(+VLOOKUP(Y1674,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1674-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.840195934060997}]
[6.6746031746031749,1682,11.281783634008114,null,0.121892477649768,5.2729832562718867E-4,2.5084442958775515E-3,-1.2110383931191609E-2,null,null,null,6.6746031746031749,1682,5.09667930965424,null,5.7828768197709102E-2,5.5745930848168212E-3,-5.1234988521613447E-3,-7.3130693338221793E-3,null,null,null,5.8851567575510355,null,{"$f":"IF(W1675=\"\",\"\",WORKDAY($B$3,M1675,Feriados!$A$2:$A$1037))","v":"2030-05-07"},{"$f":"IF(Y1675=\"\",\"\",((1+(+(+VLOOKUP(Y1675,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1675-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8413621273332144}]
[6.6785714285714288,1683,11.282307623270553,null,0.121892477649768,5.2698501710548228E-4,2.5069538401987536E-3,-1.21033402743667E-2,null,null,null,6.6785714285714288,1683,5.0968647945241461,null,5.7828768197709102E-2,5.5712814992181269E-3,-5.1204616530375092E-3,-7.310940098648259E-3,null,null,null,5.8854684588732997,null,{"$f":"IF(W1676=\"\",\"\",WORKDAY($B$3,M1676,Feriados!$A$2:$A$1037))","v":"2030-05-08"},{"$f":"IF(Y1676=\"\",\"\",((1+(+(+VLOOKUP(Y1676,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1676-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8425269478286062}]
[6.6825396825396828,1684,11.282831053531741,null,0.121892477649768,5.2667208068361306E-4,2.5054651546117402E-3,-1.2096304349745955E-2,null,null,null,6.6825396825396828,1684,5.0970503490632639,null,5.7828768197709102E-2,5.5679738420676035E-3,-5.117428019895516E-3,-7.3088105292485449E-3,null,null,null,5.8857795570126603,null,{"$f":"IF(W1677=\"\",\"\",WORKDAY($B$3,M1677,Feriados!$A$2:$A$1037))","v":"2030-05-09"},{"$f":"IF(Y1677=\"\",\"\",((1+(+(+VLOOKUP(Y1677,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1677-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8436903979696124}]
[6.6865079365079367,1685,11.283353925528621,null,0.121892477649768,5.2635951569909422E-4,2.503978235965482E-3,-1.2089276146146377E-2,null,null,null,6.6865079365079367,1685,5.0972359728347705,null,5.7828768197709102E-2,5.5646701064001654E-3,-5.1143979466235232E-3,-7.3066806291380336E-3,null,null,null,5.8860900531131133,null,{"$f":"IF(W1678=\"\",\"\",WORKDAY($B$3,M1678,Feriados!$A$2:$A$1037))","v":"2030-05-10"},{"$f":"IF(Y1678=\"\",\"\",((1+(+(+VLOOKUP(Y1678,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1678-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8448524801729889}]
[{"$f":"B1679/252","v":6.6904761904761907},1686,{"$f":"SUM(E1679:H1679)*100","v":11.28387623999742},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1679))/($I$4*A1679))","v":5.2604732149101152E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1679))/($I$4*A1679))-EXP(-1*$I$4*A1679)))","v":2.5024930811164245E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1679))/($J$4*A1679))-EXP(-1*$J$4*A1679)))","v":-1.2082255652401248E-2},null,null,null,{"$f":"M1679/252","v":6.6904761904761907},1686,{"$f":"SUM(P1679:S1679)*100","v":5.0974216654030773},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1679))/($T$4*L1679))","v":5.5613702852670673E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1679))/($T$4*L1679))-EXP(-1*$T$4*L1679)))","v":-5.1113714271228423E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1679))/($U$4*L1679))-EXP(-1*$U$4*L1679)))","v":-7.3045504018225509E-3},null,null,null,{"$f":"IF(N1679=\"\",\"\",(((1+C1679/100)/(1+N1679/100))-1)*100)","v":5.8863999483165896},null,{"$f":"IF(W1679=\"\",\"\",WORKDAY($B$3,M1679,Feriados!$A$2:$A$1037))","v":"2030-05-13"},{"$f":"IF(Y1679=\"\",\"\",((1+(+(+VLOOKUP(Y1679,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1679-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8460131968497624}]
[6.6944444444444446,{"$f":"+B1679+1","v":1687},11.284397997673636,null,0.121892477649768,5.2573549740001727E-4,2.5010096869284614E-3,-1.2075242857360122E-2,null,null,null,6.6944444444444446,{"$f":"+M1679+1","v":1687},5.0976074263338278,null,5.7828768197709102E-2,5.5580743717358518E-3,-5.1083484553079012E-3,-7.3024198507987675E-3,null,null,null,5.8867092437630664,null,{"$f":"IF(W1680=\"\",\"\",WORKDAY($B$3,M1680,Feriados!$A$2:$A$1037))","v":"2030-05-14"},{"$f":"IF(Y1680=\"\",\"\",((1+(+(+VLOOKUP(Y1680,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1680-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8471725504053644}]
[6.6984126984126986,1688,11.284919199292043,null,0.121892477649768,5.2542404276832591E-4,2.4995280502729113E-3,-1.2068237749888812E-2,null,null,null,6.6984126984126986,1688,5.0977932551938965,null,5.7828768197709102E-2,5.5547823588903058E-3,-5.1053290251062205E-3,-7.3002889795542201E-3,null,null,null,5.8870179405906553,null,{"$f":"IF(W1681=\"\",\"\",WORKDAY($B$3,M1681,Feriados!$A$2:$A$1037))","v":"2030-05-15"},{"$f":"IF(Y1681=\"\",\"\",((1+(+(+VLOOKUP(Y1681,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1681-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8483305432395198}]
[6.7023809523809526,1689,11.285439845586684,null,0.121892477649768,5.2511295693971019E-4,2.4980481680285001E-3,-1.206124031886938E-2,null,null,null,6.7023809523809526,1689,5.0979791515513808,null,5.7828768197709102E-2,5.551494239830413E-3,-5.1023131304583757E-3,-7.2981577915673251E-3,null,null,null,5.8873260399355143,null,{"$f":"IF(W1682=\"\",\"\",WORKDAY($B$3,M1682,Feriados!$A$2:$A$1037))","v":"2030-05-16"},{"$f":"IF(Y1682=\"\",\"\",((1+(+(+VLOOKUP(Y1682,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1682-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.848228213989513}]
[6.7063492063492065,1690,11.285959937290871,null,0.121892477649768,5.2480223925949567E-4,2.496570037081335E-3,-1.2054250553200134E-2,null,null,null,6.7063492063492065,1690,5.0981651149756031,null,5.7828768197709102E-2,5.5482100076723042E-3,-5.0993007653179689E-3,-7.2960262903074072E-3,null,null,null,5.8876335429319138,null,{"$f":"IF(W1683=\"\",\"\",WORKDAY($B$3,M1683,Feriados!$A$2:$A$1037))","v":"2030-05-17"},{"$f":"IF(Y1683=\"\",\"\",((1+(+(+VLOOKUP(Y1683,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1683-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.848126005939867}]
[6.7103174603174605,1691,11.286479475137185,null,0.121892477649768,5.2449188907455668E-4,2.4950936543248854E-3,-1.2047268441795603E-2,null,null,null,6.7103174603174605,1691,5.0983511450371015,null,5.7828768197709102E-2,5.5449296555482161E-3,-5.0962919236515972E-3,-7.2938944792347131E-3,null,null,null,5.8879404507121036,null,{"$f":"IF(W1684=\"\",\"\",WORKDAY($B$3,M1684,Feriados!$A$2:$A$1037))","v":"2030-05-20"},{"$f":"IF(Y1684=\"\",\"\",((1+(+(+VLOOKUP(Y1684,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1684-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8480239188753984}]
[6.7142857142857144,1692,11.286998459857472,null,0.121892477649768,5.2418190573331113E-4,2.493619016659958E-3,-1.2040293973586554E-2,null,null,null,6.7142857142857144,1692,5.0985372413076293,null,5.7828768197709102E-2,5.5416531766064392E-3,-5.0932865994388222E-3,-7.2917623618004371E-3,null,null,null,5.8882467644064906,null,{"$f":"IF(W1685=\"\",\"\",WORKDAY($B$3,M1685,Feriados!$A$2:$A$1037))","v":"2030-05-21"},{"$f":"IF(Y1685=\"\",\"\",((1+(+(+VLOOKUP(Y1685,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1685-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8479219525813679}]
[6.7182539682539684,1693,11.287516892182845,null,0.121892477649768,5.2387228858571662E-4,2.4921461209946815E-3,-1.2033327137519955E-2,null,null,null,6.7182539682539684,1693,5.0987234033601512,null,5.7828768197709102E-2,5.538380564011275E-3,-5.090284786672135E-3,-7.2896299414467311E-3,null,null,null,5.8885524851435278,null,{"$f":"IF(W1686=\"\",\"\",WORKDAY($B$3,M1686,Feriados!$A$2:$A$1037))","v":"2030-05-22"},{"$f":"IF(Y1686=\"\",\"\",((1+(+(+VLOOKUP(Y1686,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1686-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8478201068436357}]
[6.7222222222222223,1694,11.288034772843677,null,0.121892477649768,5.2356303698326563E-4,2.4906749642444755E-3,-1.2026367922558977E-2,null,null,null,6.7222222222222223,1694,5.0989096307688424,null,5.7828768197709102E-2,5.5351118109429904E-3,-5.0872864793569351E-3,-7.2874972216067334E-3,null,null,null,5.8888576140497806,null,{"$f":"IF(W1687=\"\",\"\",WORKDAY($B$3,M1687,Feriados!$A$2:$A$1037))","v":"2030-05-23"},{"$f":"IF(Y1687=\"\",\"\",((1+(+(+VLOOKUP(Y1687,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1687-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8477183814485061}]
[6.7261904761904763,1695,11.288552102569604,null,0.121892477649768,5.2325415027898111E-4,2.4892055433320408E-3,-1.2019416317682989E-2,null,null,null,6.7261904761904763,1695,5.09909592310908,null,5.7828768197709102E-2,5.5318469105977664E-3,-5.0842916715114856E-3,-7.2853642057045887E-3,null,null,null,5.8891621522498605,null,{"$f":"IF(W1688=\"\",\"\",WORKDAY($B$3,M1688,Feriados!$A$2:$A$1037))","v":"2030-05-24"},{"$f":"IF(Y1688=\"\",\"\",((1+(+(+VLOOKUP(Y1688,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1688-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8476167761828162}]
[6.7301587301587302,1696,11.28906888208952,null,0.121892477649768,5.229456278274114E-4,2.4877378551873253E-3,-1.2012472311887533E-2,null,null,null,6.7301587301587302,1696,5.0992822799574418,null,5.7828768197709102E-2,5.5285858561876615E-3,-5.0813003571668954E-3,-7.2832308971554566E-3,null,null,null,5.8894661008664917,null,{"$f":"IF(W1689=\"\",\"\",WORKDAY($B$3,M1689,Feriados!$A$2:$A$1037))","v":"2030-05-27"},{"$f":"IF(Y1689=\"\",\"\",((1+(+(+VLOOKUP(Y1689,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1689-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8475152908338917}]
[6.7341269841269842,1697,11.289585112131579,null,0.121892477649768,5.2263746898462647E-4,2.4862718967475126E-3,-1.2005535894184334E-2,null,null,null,6.7341269841269842,1697,5.0994687008917037,null,5.7828768197709102E-2,5.5253286409405588E-3,-5.0783125303670807E-3,-7.2810972993655474E-3,null,null,null,5.8897694610204665,null,{"$f":"IF(W1690=\"\",\"\",WORKDAY($B$3,M1690,Feriados!$A$2:$A$1037))","v":"2030-05-28"},{"$f":"IF(Y1690=\"\",\"\",((1+(+(+VLOOKUP(Y1690,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1690-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8474139251895689}]
[6.7380952380952381,1698,11.290100793423195,null,0.121892477649768,5.2232967310821335E-4,2.4848076649569978E-3,-1.1998607053601269E-2,null,null,null,6.7380952380952381,1698,5.0996551854908372,null,5.7828768197709102E-2,5.5220752581001198E-3,-5.0753281851687359E-3,-7.2789634157321252E-3,null,null,null,5.8900722338306455,null,{"$f":"IF(W1691=\"\",\"\",WORKDAY($B$3,M1691,Feriados!$A$2:$A$1037))","v":"2030-05-29"},{"$f":"IF(Y1691=\"\",\"\",((1+(+(+VLOOKUP(Y1691,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1691-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8473126790381729}]
[6.7420634920634921,1699,11.290615926691027,null,0.121892477649768,5.2202223955727085E-4,2.4833451567673622E-3,-1.1991685779182377E-2,null,null,null,6.7420634920634921,1699,5.0998417333350003,null,5.7828768197709102E-2,5.5188257009257469E-3,-5.0723473156413052E-3,-7.276829249643544E-3,null,null,null,5.8903744204140684,null,{"$f":"IF(W1692=\"\",\"\",WORKDAY($B$3,M1692,Feriados!$A$2:$A$1037))","v":"2030-05-30"},{"$f":"IF(Y1692=\"\",\"\",((1+(+(+VLOOKUP(Y1692,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1692-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8472115521685391}]
[6.746031746031746,1700,11.291130512660995,null,0.121892477649768,5.2171516769240647E-4,2.4818843691373589E-3,-1.1984772059987825E-2,null,null,null,6.746031746031746,1700,5.1000283440055441,null,5.7828768197709102E-2,5.5155799626925277E-3,-5.0693699158669515E-3,-7.2746948044792462E-3,null,null,null,5.8906760218857546,null,{"$f":"IF(W1693=\"\",\"\",WORKDAY($B$3,M1693,Feriados!$A$2:$A$1037))","v":"2030-05-31"},{"$f":"IF(Y1693=\"\",\"\",((1+(+(+VLOOKUP(Y1693,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1693-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8471105443699916}]
[6.75,1701,11.291644552058271,null,0.121892477649768,5.2140845687573061E-4,2.4804252990328875E-3,-1.1977865885093922E-2,null,null,null,6.75,1701,5.1002150170849969,null,5.7828768197709102E-2,5.5123380366911999E-3,-5.0663959799405198E-3,-7.2725600836098074E-3,null,null,null,5.8909770393588579,null,{"$f":"IF(W1694=\"\",\"\",WORKDAY($B$3,M1694,Feriados!$A$2:$A$1037))","v":"2030-06-03"},{"$f":"IF(Y1694=\"\",\"\",((1+(+(+VLOOKUP(Y1694,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1694-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8470096554323652}]
[6.753968253968254,1702,11.292158045607275,null,0.121892477649768,5.2110210647085314E-4,2.4789679434269732E-3,-1.1970967243593091E-2,null,null,null,6.753968253968254,1702,5.1004017521570741,null,5.7828768197709102E-2,5.5090999162280994E-3,-5.0634255019695188E-3,-7.2704250903969352E-3,null,null,null,5.8912774739447116,null,{"$f":"IF(W1695=\"\",\"\",WORKDAY($B$3,M1695,Feriados!$A$2:$A$1037))","v":"2030-06-04"},{"$f":"IF(Y1695=\"\",\"\",((1+(+(+VLOOKUP(Y1695,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1695-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8469088851459832}]
[6.7579365079365079,1703,11.292670994031678,null,0.121892477649768,5.2079611584287849E-4,2.4775122992997485E-3,-1.196407612459386E-2,null,null,null,6.7579365079365079,1703,5.1005885488066651,null,5.7828768197709102E-2,5.5058655946251187E-3,-5.0604584760740789E-3,-7.2682898281934962E-3,null,null,null,5.8915773267525839,null,{"$f":"IF(W1696=\"\",\"\",WORKDAY($B$3,M1696,Feriados!$A$2:$A$1037))","v":"2030-06-05"},{"$f":"IF(Y1696=\"\",\"\",((1+(+(+VLOOKUP(Y1696,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1696-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8468082333016351}]
[6.7619047619047619,1704,11.293183398054396,null,0.121892477649768,5.2049048435840134E-4,2.4760583636384299E-3,-1.1957192517220865E-2,null,null,null,6.7619047619047619,1704,5.1007754066198299,null,5.7828768197709102E-2,5.5026350652196626E-3,-5.05749489638693E-3,-7.2661543003435369E-3,null,null,null,5.8918765988899668,null,{"$f":"IF(W1697=\"\",\"\",WORKDAY($B$3,M1697,Feriados!$A$2:$A$1037))","v":"2030-06-06"},{"$f":"IF(Y1697=\"\",\"\",((1+(+(+VLOOKUP(Y1697,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1697-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8467076996906435}]
[6.7658730158730158,1705,11.293695258397598,null,0.121892477649768,5.2018521138550257E-4,2.4746061334372984E-3,-1.1950316410614822E-2,null,null,null,6.7658730158730158,1705,5.1009623251838043,null,5.7828768197709102E-2,5.4994083213645998E-3,-5.0545347570533647E-3,-7.2640185101822989E-3,null,null,null,5.8921752914625092,null,{"$f":"IF(W1698=\"\",\"\",WORKDAY($B$3,M1698,Feriados!$A$2:$A$1037))","v":"2030-06-07"},{"$f":"IF(Y1698=\"\",\"\",((1+(+(+VLOOKUP(Y1698,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1698-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8466072841047971}]
[6.7698412698412698,1706,11.29420657578269,null,0.121892477649768,5.1988029629374411E-4,2.4731556056976772E-3,-1.1943447793932525E-2,null,null,null,6.7698412698412698,1706,5.1011493040869871,null,5.7828768197709102E-2,5.4961853564282261E-3,-5.0515780522312152E-3,-7.2618824610362421E-3,null,null,null,5.8924734055737726,null,{"$f":"IF(W1699=\"\",\"\",WORKDAY($B$3,M1699,Feriados!$A$2:$A$1037))","v":"2030-06-10"},{"$f":"IF(Y1699=\"\",\"\",((1+(+(+VLOOKUP(Y1699,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1699-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8465069863363732}]
[6.7738095238095237,1707,11.294717350930325,null,0.121892477649768,5.1957573845416596E-4,2.4717067774279147E-3,-1.193658665634683E-2,null,null,null,6.7738095238095237,1707,5.1013363429189438,null,5.7828768197709102E-2,5.4929661637942136E-3,-5.0486247760908182E-3,-7.2597461562230623E-3,null,null,null,5.8927709423255648,null,{"$f":"IF(W1700=\"\",\"\",WORKDAY($B$3,M1700,Feriados!$A$2:$A$1037))","v":"2030-06-11"},{"$f":"IF(Y1700=\"\",\"\",((1+(+(+VLOOKUP(Y1700,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1700-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8464068061781598}]
[6.7777777777777777,1708,11.295227584560399,null,0.121892477649768,5.1927153723928027E-4,2.4702596456433602E-3,-1.1929732987046653E-2,null,null,null,6.7777777777777777,1708,5.1015234412703965,null,5.7828768197709102E-2,5.4897507368615664E-3,-5.0456749228149859E-3,-7.2576095990517109E-3,null,null,null,5.8930679028177835,null,{"$f":"IF(W1701=\"\",\"\",WORKDAY($B$3,M1701,Feriados!$A$2:$A$1037))","v":"2030-06-12"},{"$f":"IF(Y1701=\"\",\"\",((1+(+(+VLOOKUP(Y1701,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1701-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8463067434233666}]
[6.7817460317460316,1709,11.295737277392048,null,0.121892477649768,5.1896769202306814E-4,2.4688142073663447E-3,-1.1922886775236943E-2,null,null,null,6.7817460317460316,1709,5.1017105987332299,null,5.7828768197709102E-2,5.4865390690445846E-3,-5.0427284865989779E-3,-7.2554727928224082E-3,null,null,null,5.8933642881483728,null,{"$f":"IF(W1702=\"\",\"\",WORKDAY($B$3,M1702,Feriados!$A$2:$A$1037))","v":"2030-06-13"},{"$f":"IF(Y1702=\"\",\"\",((1+(+(+VLOOKUP(Y1702,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1702-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8462067978658032}]
[6.7857142857142856,1710,11.296246430143645,null,0.121892477649768,5.1866420218097504E-4,2.4673704596261618E-3,-1.1916048010138689E-2,null,null,null,6.7857142857142856,1710,5.101897814900477,null,5.7828768197709102E-2,5.4833311537728115E-3,-5.0397854616504693E-3,-7.2533357408266722E-3,null,null,null,5.8936600994135224,null,{"$f":"IF(W1703=\"\",\"\",WORKDAY($B$3,M1703,Feriados!$A$2:$A$1037))","v":"2030-06-14"},{"$f":"IF(Y1703=\"\",\"\",((1+(+(+VLOOKUP(Y1703,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1703-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8461069692996119}]
[6.7896825396825395,1711,11.296755043532807,null,0.121892477649768,5.183610670899065E-4,2.4659283994590457E-3,-1.1909216680988894E-2,null,null,null,6.7896825396825395,1711,5.102085089366323,null,5.7828768197709102E-2,5.4801269844909958E-3,-5.0368458421895237E-3,-7.2511984463473319E-3,null,null,null,5.8939553377074017,null,{"$f":"IF(W1704=\"\",\"\",WORKDAY($B$3,M1704,Feriados!$A$2:$A$1037))","v":"2030-06-17"},{"$f":"IF(Y1704=\"\",\"\",((1+(+(+VLOOKUP(Y1704,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1704-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.846007257519557}]
[6.7936507936507935,1712,11.297263118276382,null,0.121892477649768,5.180582861282235E-4,2.4644880239081514E-3,-1.1902392777040572E-2,null,null,null,6.7936507936507935,1712,5.1022724217261048,null,5.7828768197709102E-2,5.4769265546590444E-3,-5.0339096224485576E-3,-7.2490609126585467E-3,null,null,null,5.8942500041223811,null,{"$f":"IF(W1705=\"\",\"\",WORKDAY($B$3,M1705,Feriados!$A$2:$A$1037))","v":"2030-06-18"},{"$f":"IF(Y1705=\"\",\"\",((1+(+(+VLOOKUP(Y1705,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1705-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8463581987584039}]
[6.7976190476190474,1713,11.297770655090455,null,0.121892477649768,5.1775585867573897E-4,2.463049330023536E-3,-1.1895576287562729E-2,null,null,null,6.7976190476190474,1713,5.1024598115762938,null,5.7828768197709102E-2,5.4737298577519824E-3,-5.030976796672317E-3,-7.2469231430258244E-3,null,null,null,5.894544099748833,null,{"$f":"IF(W1706=\"\",\"\",WORKDAY($B$3,M1706,Feriados!$A$2:$A$1037))","v":"2030-06-19"},{"$f":"IF(Y1706=\"\",\"\",((1+(+(+VLOOKUP(Y1706,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1706-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8467087314424164}]
[6.8015873015873014,1714,11.298277654690351,null,0.121892477649768,5.1745378411371295E-4,2.4616123148621357E-3,-1.1888767201840358E-2,null,null,null,6.8015873015873014,1714,5.1026472585145113,null,5.7828768197709102E-2,5.4705368872599086E-3,-5.0280473591178465E-3,-7.244785140706045E-3,null,null,null,5.894837625675442,null,{"$f":"IF(W1707=\"\",\"\",WORKDAY($B$3,M1707,Feriados!$A$2:$A$1037))","v":"2030-06-21"},{"$f":"IF(Y1707=\"\",\"\",((1+(+(+VLOOKUP(Y1707,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1707-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.847058856284602}]
[6.8055555555555554,1715,11.298784117790616,null,0.121892477649768,5.1715206182484841E-4,2.4601769754877476E-3,-1.188196550917443E-2,null,null,null,6.8055555555555554,1715,5.102834762139512,null,5.7828768197709102E-2,5.4673476366879532E-3,-5.0251213040544591E-3,-7.242646908947473E-3,null,null,null,5.8951305829888279,null,{"$f":"IF(W1708=\"\",\"\",WORKDAY($B$3,M1708,Feriados!$A$2:$A$1037))","v":"2030-06-24"},{"$f":"IF(Y1708=\"\",\"\",((1+(+(+VLOOKUP(Y1708,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1708-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8474085739963249}]
[6.8095238095238093,1716,11.299290045105044,null,0.121892477649768,5.1685069119328762E-4,2.4587433089710117E-3,-1.1875171198881864E-2,null,null,null,6.8095238095238093,1716,5.103022322051185,null,5.7828768197709102E-2,5.464162099556232E-3,-5.022198625763705E-3,-7.2405084509897799E-3,null,null,null,5.8954229727738783,null,{"$f":"IF(W1709=\"\",\"\",WORKDAY($B$3,M1709,Feriados!$A$2:$A$1037))","v":"2030-06-25"},{"$f":"IF(Y1709=\"\",\"\",((1+(+(+VLOOKUP(Y1709,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1709-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8477578852873284}]
[6.8134920634920633,1717,11.299795437346646,null,0.121892477649768,5.1654967160460704E-4,2.4573113123893863E-3,-1.186838426029554E-2,null,null,null,6.8134920634920633,1717,5.1032099378505507,null,5.7828768197709102E-2,5.4609802693998096E-3,-5.0192793185393448E-3,-7.2383697700640669E-3,null,null,null,5.8957147961135048,null,{"$f":"IF(W1710=\"\",\"\",WORKDAY($B$3,M1710,Feriados!$A$2:$A$1037))","v":"2030-06-26"},{"$f":"IF(Y1710=\"\",\"\",((1+(+(+VLOOKUP(Y1710,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1710-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8481067908656463}]
[6.8174603174603172,1718,11.30030029522767,null,0.121892477649768,5.1624900244581393E-4,2.4558809828271323E-3,-1.1861604682764265E-2,null,null,null,6.8174603174603172,1718,5.1033976091397575,null,5.7828768197709102E-2,5.4578021397686501E-3,-5.016363376687317E-3,-7.2362308693928691E-3,null,null,null,5.8960060540887982,null,{"$f":"IF(W1711=\"\",\"\",WORKDAY($B$3,M1711,Feriados!$A$2:$A$1037))","v":"2030-06-27"},{"$f":"IF(Y1711=\"\",\"\",((1+(+(+VLOOKUP(Y1711,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1711-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8484552914376913}]
[6.8214285714285712,1719,11.300804619459585,null,0.121892477649768,5.1594868310534184E-4,2.4544523173752907E-3,-1.1854832455652777E-2,null,null,null,6.8214285714285712,1719,5.1035853355220775,null,5.7828768197709102E-2,5.4546277042275782E-3,-5.0134507945257152E-3,-7.2340917521901936E-3,null,null,null,5.896296747778984,null,{"$f":"IF(W1712=\"\",\"\",WORKDAY($B$3,M1712,Feriados!$A$2:$A$1037))","v":"2030-06-28"},{"$f":"IF(Y1712=\"\",\"\",((1+(+(+VLOOKUP(Y1712,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1712-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8488033877082772}]
[6.8253968253968251,1720,11.3013084107531,null,0.121892477649768,5.1564871297304666E-4,2.4530253131316666E-3,-1.1848067568341721E-2,null,null,null,6.8253968253968251,1720,5.1037731166019062,null,5.7828768197709102E-2,5.4514569563562402E-3,-5.0105415663847519E-3,-7.2319524216615284E-3,null,null,null,5.8965868782614006,null,{"$f":"IF(W1713=\"\",\"\",WORKDAY($B$3,M1713,Feriados!$A$2:$A$1037))","v":"2030-07-01"},{"$f":"IF(Y1713=\"\",\"\",((1+(+(+VLOOKUP(Y1713,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1713-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8491510803805085}]
[6.8293650793650791,1721,11.301811669818136,null,0.121892477649768,5.15349091440202E-4,2.4515999672008043E-3,-1.1841310010227648E-2,null,null,null,6.8293650793650791,1721,5.1039609519847575,null,5.7828768197709102E-2,5.4482898897490559E-3,-5.007635686606734E-3,-7.2298128810038527E-3,null,null,null,5.8968764466115431,null,{"$f":"IF(W1714=\"\",\"\",WORKDAY($B$3,M1714,Feriados!$A$2:$A$1037))","v":"2030-07-02"},{"$f":"IF(Y1714=\"\",\"\",((1+(+(+VLOOKUP(Y1714,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1714-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8494983701559349}]
[6.833333333333333,1722,11.302314397363849,null,0.121892477649768,5.1504981789949548E-4,2.4501762766939712E-3,-1.1834559770722987E-2,null,null,null,6.833333333333333,1722,5.104148841277258,null,5.7828768197709102E-2,5.4451264980151775E-3,-5.0047331495460291E-3,-7.2276731334056758E-3,null,null,null,5.8971654539029972,null,{"$f":"IF(W1715=\"\",\"\",WORKDAY($B$3,M1715,Feriados!$A$2:$A$1037))","v":"2030-07-03"},{"$f":"IF(Y1715=\"\",\"\",((1+(+(+VLOOKUP(Y1715,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1715-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8498452577344411}]
[6.837301587301587,1723,11.30281659409861,null,0.121892477649768,5.1475089174502517E-4,2.4487542387291398E-3,-1.1827816839256053E-2,null,null,null,6.837301587301587,1723,5.1043367840871472,null,5.7828768197709102E-2,5.4419667747784509E-3,-5.001833949569043E-3,-7.2255331820470338E-3,null,null,null,5.89745390120755,null,{"$f":"IF(W1716=\"\",\"\",WORKDAY($B$3,M1716,Feriados!$A$2:$A$1037))","v":"2030-07-04"},{"$f":"IF(Y1716=\"\",\"\",((1+(+(+VLOOKUP(Y1716,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1716-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8501917438142685}]
[6.8412698412698409,1724,11.303318260730023,null,0.121892477649768,5.1445231237229425E-4,2.4473338504309634E-3,-1.1821081205271014E-2,null,null,null,6.8412698412698409,1724,5.1045247800232767,null,5.7828768197709102E-2,5.4388107136773764E-3,-4.9989380810541856E-3,-7.223393030099526E-3,null,null,null,5.897741789595079,null,{"$f":"IF(W1717=\"\",\"\",WORKDAY($B$3,M1717,Feriados!$A$2:$A$1037))","v":"2030-07-05"},{"$f":"IF(Y1717=\"\",\"\",((1+(+(+VLOOKUP(Y1717,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1717-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8505378290921266}]
[6.8452380952380949,1725,11.303819397964908,null,0.121892477649768,5.1415407917820778E-4,2.4459151089307632E-3,-1.1814352858227895E-2,null,null,null,6.8452380952380949,1725,5.1047128286955985,null,5.7828768197709102E-2,5.4356583083650569E-3,-4.9960455383918452E-3,-7.2212526807263235E-3,null,null,null,5.898029120133641,null,{"$f":"IF(W1718=\"\",\"\",WORKDAY($B$3,M1718,Feriados!$A$2:$A$1037))","v":"2030-07-08"},{"$f":"IF(Y1718=\"\",\"\",((1+(+(+VLOOKUP(Y1718,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1718-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8508835142630149}]
[6.8492063492063489,1726,11.3043200065093,null,0.121892477649768,5.1385619156106837E-4,2.4444980113665E-3,-1.1807631787602548E-2,null,null,null,6.8492063492063489,1726,5.1049009297151731,null,5.7828768197709102E-2,5.4325095525091663E-3,-4.9931563159843553E-3,-7.2191121370821874E-3,null,null,null,5.8983158938894054,null,{"$f":"IF(W1719=\"\",\"\",WORKDAY($B$3,M1719,Feriados!$A$2:$A$1037))","v":"2030-07-09"},{"$f":"IF(Y1719=\"\",\"\",((1+(+(+VLOOKUP(Y1719,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1719-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8512288000204009}]
[6.8531746031746028,1727,11.304820087068467,null,0.121892477649768,5.1355864892057266E-4,2.443082554882767E-3,-1.1800917982886659E-2,null,null,null,6.8531746031746028,1727,5.1050890826941542,null,5.7828768197709102E-2,5.4293644397919042E-3,-4.9902704082459741E-3,-7.2169714023134915E-3,null,null,null,5.8986021119267651,null,{"$f":"IF(W1720=\"\",\"\",WORKDAY($B$3,M1720,Feriados!$A$2:$A$1037))","v":"2030-07-10"},{"$f":"IF(Y1720=\"\",\"\",((1+(+(+VLOOKUP(Y1720,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1720-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8515736870560868}]
[6.8571428571428568,1728,11.305319640346886,null,0.121892477649768,5.1326145065780609E-4,2.4416687366307578E-3,-1.1794211433587718E-2,null,null,null,6.8571428571428568,1728,5.1052772872457979,null,5.7828768197709102E-2,5.4262229639099558E-3,-4.9873878096028459E-3,-7.2148304795582414E-3,null,null,null,5.8988877753081814,null,{"$f":"IF(W1721=\"\",\"\",WORKDAY($B$3,M1721,Feriados!$A$2:$A$1037))","v":"2030-07-11"},{"$f":"IF(Y1721=\"\",\"\",((1+(+(+VLOOKUP(Y1721,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1721-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8519181760603427}]
[6.8611111111111107,1729,11.305818667048248,null,0.121892477649768,5.1296459617524034E-4,2.4402565537682583E-3,-1.178751212922902E-2,null,null,null,6.8611111111111107,1729,5.1054655429844482,null,5.7828768197709102E-2,5.4230851185744517E-3,-4.9845085144929798E-3,-7.2126893719460855E-3,null,null,null,5.8991728850942282,null,{"$f":"IF(W1722=\"\",\"\",WORKDAY($B$3,M1722,Feriados!$A$2:$A$1037))","v":"2030-07-12"},{"$f":"IF(Y1722=\"\",\"\",((1+(+(+VLOOKUP(Y1722,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1722-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8522622677218177}]
[6.8650793650793647,1730,11.306317167875472,null,0.121892477649768,5.1266808487672813E-4,2.4388460034596199E-3,-1.1780820059349639E-2,null,null,null,6.8650793650793647,1730,5.1056538495255461,null,5.7828768197709102E-2,5.4199508975109204E-3,-4.9816325173662199E-3,-7.2105480825983429E-3,null,null,null,5.8994574423437696,null,{"$f":"IF(W1723=\"\",\"\",WORKDAY($B$3,M1723,Feriados!$A$2:$A$1037))","v":"2030-07-15"},{"$f":"IF(Y1723=\"\",\"\",((1+(+(+VLOOKUP(Y1723,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1723-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8526059627275622}]
[6.8690476190476186,1731,11.306815143530683,null,0.121892477649768,5.123719161674999E-4,2.4374370828757455E-3,-1.1774135213504427E-2,null,null,null,6.8690476190476186,1731,5.1058422064856144,null,5.7828768197709102E-2,5.4168202944592609E-3,-4.9787598126842126E-3,-7.208406614628014E-3,null,null,null,5.89974144811376,null,{"$f":"IF(W1724=\"\",\"\",WORKDAY($B$3,M1724,Feriados!$A$2:$A$1037))","v":"2030-07-16"},{"$f":"IF(Y1724=\"\",\"\",((1+(+(+VLOOKUP(Y1724,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1724-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8520120734089502}]
[6.8730158730158726,1732,11.307312594715224,null,0.121892477649768,5.1207608945415977E-4,2.4360297891940679E-3,-1.176745758126399E-2,null,null,null,6.8730158730158726,1732,5.1060306134822602,null,5.7828768197709102E-2,5.4136933031736873E-3,-4.9758903949203848E-3,-7.2062649711398018E-3,null,null,null,5.9000249034592445,null,{"$f":"IF(W1725=\"\",\"\",WORKDAY($B$3,M1725,Feriados!$A$2:$A$1037))","v":"2030-07-17"},{"$f":"IF(Y1725=\"\",\"\",((1+(+(+VLOOKUP(Y1725,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1725-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8514188732650778}]
[6.8769841269841274,1733,11.307809522129654,null,0.121892477649768,5.117806041446812E-4,2.4346241195985323E-3,-1.176078715221468E-2,null,null,null,6.8769841269841274,1733,5.1062190701341761,null,5.7828768197709102E-2,5.4105699174226991E-3,-4.9730242585599108E-3,-7.2041231552301289E-3,null,null,null,5.9003078094335804,null,{"$f":"IF(W1726=\"\",\"\",WORKDAY($B$3,M1726,Feriados!$A$2:$A$1037))","v":"2030-07-18"},{"$f":"IF(Y1726=\"\",\"\",((1+(+(+VLOOKUP(Y1726,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1726-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8508263610970594}]
[6.8809523809523814,1734,11.308305926473741,null,0.121892477649768,5.1148545964840376E-4,2.4332200712795767E-3,-1.1754123915958582E-2,null,null,null,6.8809523809523814,1734,5.1064075760611294,null,5.7828768197709102E-2,5.4074501309890376E-3,-4.9701613980996867E-3,-7.2019811699871603E-3,null,null,null,5.9005901670881045,null,{"$f":"IF(W1727=\"\",\"\",WORKDAY($B$3,M1727,Feriados!$A$2:$A$1037))","v":"2030-07-19"},{"$f":"IF(Y1727=\"\",\"\",((1+(+(+VLOOKUP(Y1727,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1727-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8502345357087409}]
[6.8849206349206353,1735,11.308801808446464,null,0.121892477649768,5.111906553760282E-4,2.4318176414341148E-3,-1.1747467862113498E-2,null,null,null,6.8849206349206353,1735,5.1065961308839638,null,5.7828768197709102E-2,5.4043339376696415E-3,-4.9673018080483005E-3,-7.1998390184908152E-3,null,null,null,5.9008719774724883,null,{"$f":"IF(W1728=\"\",\"\",WORKDAY($B$3,M1728,Feriados!$A$2:$A$1037))","v":"2030-07-22"},{"$f":"IF(Y1728=\"\",\"\",((1+(+(+VLOOKUP(Y1728,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1728-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8496433959067655}]
[6.8888888888888893,1736,11.309297168746019,null,0.121892477649768,5.1089619073961328E-4,2.430416827265513E-3,-1.1740818980312944E-2,null,null,null,6.8888888888888893,1736,5.1067847342245924,null,5.7828768197709102E-2,5.4012213312756149E-3,-4.9644454829260044E-3,-7.1976967038127893E-3,null,null,null,5.9011532416344492,null,{"$f":"IF(W1729=\"\",\"\",WORKDAY($B$3,M1729,Feriados!$A$2:$A$1037))","v":"2030-07-23"},{"$f":"IF(Y1729=\"\",\"\",((1+(+(+VLOOKUP(Y1729,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1729-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8490529405005081}]
[6.8928571428571432,1737,11.309792008069804,null,0.121892477649768,5.1060206515257179E-4,2.4290176259835795E-3,-1.1734177260206119E-2,null,null,null,6.8928571428571432,1737,5.1069733857060031,null,5.7828768197709102E-2,5.3981123056321793E-3,-4.9615924172646889E-3,-7.1955542290165642E-3,null,null,null,5.9014339606199284,null,{"$f":"IF(W1730=\"\",\"\",WORKDAY($B$3,M1730,Feriados!$A$2:$A$1037))","v":"2030-07-24"},{"$f":"IF(Y1730=\"\",\"\",((1+(+(+VLOOKUP(Y1730,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1730-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8484631683021409}]
[6.8968253968253972,1738,11.310286327114431,null,0.121892477649768,5.1030827802966625E-4,2.4276200348045383E-3,-1.17275426914579E-2,null,null,null,6.8968253968253972,1738,5.1071620849522441,null,5.7828768197709102E-2,5.3950068545786413E-3,-4.9587426056078507E-3,-7.1934115971574444E-3,null,null,null,5.9017141354730462,null,{"$f":"IF(W1731=\"\",\"\",WORKDAY($B$3,M1731,Feriados!$A$2:$A$1037))","v":"2030-07-25"},{"$f":"IF(Y1731=\"\",\"\",((1+(+(+VLOOKUP(Y1731,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1731-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8478740781265452}]
[6.9007936507936511,1739,11.310780126575718,null,0.121892477649768,5.1001482878700554E-4,2.4262240509510145E-3,-1.1720915263748839E-2,null,null,null,6.9007936507936511,1739,5.1073508315884322,null,5.7828768197709102E-2,5.3919049719683438E-3,-4.9558960425105675E-3,-7.1912688112825531E-3,null,null,null,5.9019937672360356,null,{"$f":"IF(W1732=\"\",\"\",WORKDAY($B$3,M1732,Feriados!$A$2:$A$1037))","v":"2030-07-26"},{"$f":"IF(Y1732=\"\",\"\",((1+(+(+VLOOKUP(Y1732,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1732-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8472856687913781}]
[6.9047619047619051,1740,11.311273407148692,null,0.121892477649768,5.0972171684204046E-4,2.4248296716520151E-3,-1.1714294966775125E-2,null,null,null,6.9047619047619051,1740,5.1075396252407392,null,5.7828768197709102E-2,5.3888066516686378E-3,-4.9530527225394722E-3,-7.1891258744308682E-3,null,null,null,5.9022728569494198,null,{"$f":"IF(W1733=\"\",\"\",WORKDAY($B$3,M1733,Feriados!$A$2:$A$1037))","v":"2030-07-29"},{"$f":"IF(Y1733=\"\",\"\",((1+(+(+VLOOKUP(Y1733,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1733-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8466979391170053}]
[6.9087301587301591,1741,11.311766169527587,null,0.121892477649768,5.0942894161356081E-4,2.4234368941429131E-3,-1.1707681790248595E-2,null,null,null,6.9087301587301591,1741,5.1077284655363995,null,5.7828768197709102E-2,5.3857118875608317E-3,-4.9502126402727218E-3,-7.1869827896332231E-3,null,null,null,5.9025514056517903,null,{"$f":"IF(W1734=\"\",\"\",WORKDAY($B$3,M1734,Feriados!$A$2:$A$1037))","v":"2030-07-30"},{"$f":"IF(Y1734=\"\",\"\",((1+(+(+VLOOKUP(Y1734,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1734-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8461108879265016}]
[6.912698412698413,1742,11.312258414405841,null,0.121892477649768,5.0913650252169026E-4,2.4220457156654235E-3,-1.1701075723896701E-2,null,null,null,6.912698412698413,1742,5.1079173521036951,null,5.7828768197709102E-2,5.3826206735401614E-3,-4.9473757902999682E-3,-7.1848395599123415E-3,null,null,null,5.9028294143799398,null,{"$f":"IF(W1735=\"\",\"\",WORKDAY($B$3,M1735,Feriados!$A$2:$A$1037))","v":"2030-07-31"},{"$f":"IF(Y1735=\"\",\"\",((1+(+(+VLOOKUP(Y1735,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1735-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8455245140457173}]
[6.916666666666667,1743,11.312750142476096,null,0.121892477649768,5.0884439898788326E-4,2.4206561334675896E-3,-1.169447675746251E-2,null,null,null,6.916666666666667,1743,5.1081062845719671,null,5.7828768197709102E-2,5.3795330035157473E-3,-4.9445421672223381E-3,-7.1826961882828439E-3,null,null,null,5.9031068841689072,null,{"$f":"IF(W1736=\"\",\"\",WORKDAY($B$3,M1736,Feriados!$A$2:$A$1037))","v":"2030-08-01"},{"$f":"IF(Y1736=\"\",\"\",((1+(+(+VLOOKUP(Y1736,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1736-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8449388163031228}]
[6.9206349206349209,1744,11.3132413544302,null,0.121892477649768,5.0855263043492194E-4,2.4192681448037667E-3,-1.1687884880704685E-2,null,null,null,6.9206349206349209,1744,5.1082952625715983,null,5.7828768197709102E-2,5.3764488714105503E-3,-4.9417117656523953E-3,-7.1805526777512689E-3,null,null,null,5.9033838160517993,null,{"$f":"IF(W1737=\"\",\"\",WORKDAY($B$3,M1737,Feriados!$A$2:$A$1037))","v":"2030-08-02"},{"$f":"IF(Y1737=\"\",\"\",((1+(+(+VLOOKUP(Y1737,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1737-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8443537935299865}]
[6.9246031746031749,1745,11.313732050959205,null,0.121892477649768,5.0826119628691053E-4,2.4178817469345977E-3,-1.1681300083397466E-2,null,null,null,6.9246031746031749,1745,5.1084842857340238,null,5.7828768197709102E-2,5.3733682711613415E-3,-4.9388845802141208E-3,-7.178409031316094E-3,null,null,null,5.9036602110600356,null,{"$f":"IF(W1738=\"\",\"\",WORKDAY($B$3,M1738,Feriados!$A$2:$A$1037))","v":"2030-08-05"},{"$f":"IF(Y1738=\"\",\"\",((1+(+(+VLOOKUP(Y1738,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1738-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8437694445601522}]
[6.9285714285714288,1746,11.314222232753361,null,0.121892477649768,5.0797009596927317E-4,2.4164969371270003E-3,-1.1674722355330661E-2,null,null,null,6.9285714285714288,1746,5.1086733536917137,null,5.7828768197709102E-2,5.3702911967186615E-3,-4.9360606055428849E-3,-7.1762652519677447E-3,null,null,null,5.903936070223148,null,{"$f":"IF(W1739=\"\",\"\",WORKDAY($B$3,M1739,Feriados!$A$2:$A$1037))","v":"2030-08-06"},{"$f":"IF(Y1739=\"\",\"\",((1+(+(+VLOOKUP(Y1739,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1739-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8431857682302839}]
[6.9325396825396828,1747,11.314711900502127,null,0.121892477649768,5.0767932890874933E-4,2.4151137126541483E-3,-1.1668151686309636E-2,null,null,null,6.9325396825396828,1747,5.1088624660781834,null,5.7828768197709102E-2,5.3672176420467756E-3,-4.933239836285414E-3,-7.1741213426886226E-3,null,null,null,5.9042113945689145,null,{"$f":"IF(W1740=\"\",\"\",WORKDAY($B$3,M1740,Feriados!$A$2:$A$1037))","v":"2030-08-07"},{"$f":"IF(Y1740=\"\",\"\",((1+(+(+VLOOKUP(Y1740,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1740-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8426027633795989}]
[6.9365079365079367,1748,11.315201054894155,null,0.121892477649768,5.073888945333905E-4,2.413732070795452E-3,-1.1661588066155287E-2,null,null,null,6.9365079365079367,1748,5.1090516225279856,null,5.7828768197709102E-2,5.3641476011236436E-3,-4.9304222670997714E-3,-7.1719773064531159E-3,null,null,null,5.9044861851232033,null,{"$f":"IF(W1741=\"\",\"\",WORKDAY($B$3,M1741,Feriados!$A$2:$A$1037))","v":"2030-08-08"},{"$f":"IF(Y1741=\"\",\"\",((1+(+(+VLOOKUP(Y1741,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1741-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8420204288500681}]
[6.9404761904761907,1749,11.315689696617305,null,0.121892477649768,5.0709879227255582E-4,2.41235200883654E-3,-1.1655031484704042E-2,null,null,null,6.9404761904761907,1749,5.1092408226767034,null,5.7828768197709102E-2,5.3610810679408736E-3,-4.9276078926553217E-3,-7.1698331462276207E-3,null,null,null,5.9047604429101952,null,{"$f":"IF(W1742=\"\",\"\",WORKDAY($B$3,M1742,Feriados!$A$2:$A$1037))","v":"2030-08-09"},{"$f":"IF(Y1742=\"\",\"\",((1+(+(+VLOOKUP(Y1742,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1742-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8414387634862601}]
[{"$f":"B1743/252","v":6.9444444444444446},1750,{"$f":"SUM(E1743:H1743)*100","v":11.316177826358631},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1743))/($I$4*A1743))","v":5.0680902155690914E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1743))/($I$4*A1743))-EXP(-1*$I$4*A1743)))","v":2.4109735240692457E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1743))/($J$4*A1743))-EXP(-1*$J$4*A1743)))","v":-1.1648481931807836E-2},null,null,null,{"$f":"M1743/252","v":6.9444444444444446},1750,{"$f":"SUM(P1743:S1743)*100","v":5.1094300661609537},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1743))/($T$4*L1743))","v":5.3580180365036924E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1743))/($T$4*L1743))-EXP(-1*$T$4*L1743)))","v":-4.9247967076327106E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1743))/($U$4*L1743))-EXP(-1*$U$4*L1743)))","v":-7.167688864970552E-3},null,null,null,{"$f":"IF(N1743=\"\",\"\",(((1+C1743/100)/(1+N1743/100))-1)*100)","v":5.9050341689521613},null,{"$f":"IF(W1743=\"\",\"\",WORKDAY($B$3,M1743,Feriados!$A$2:$A$1037))","v":"2030-08-12"},{"$f":"IF(Y1743=\"\",\"\",((1+(+(+VLOOKUP(Y1743,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1743-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8408577661354748}]
[6.9484126984126986,{"$f":"+B1743+1","v":1751},11.316665444804389,null,0.121892477649768,5.0651958181841428E-4,2.4095966137915839E-3,-1.1641939397334095E-2,null,null,null,6.9484126984126986,{"$f":"+M1743+1","v":1751},5.1096193526183793,null,5.7828768197709102E-2,5.3549585008308975E-3,-4.9219887067238344E-3,-7.1655444656323749E-3,null,null,null,5.9053073642696852,null,{"$f":"IF(W1744=\"\",\"\",WORKDAY($B$3,M1744,Feriados!$A$2:$A$1037))","v":"2030-08-13"},{"$f":"IF(Y1744=\"\",\"\",((1+(+(+VLOOKUP(Y1744,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1744-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8402774356475655}]
[6.9523809523809526,1752,11.317152552640033,null,0.121892477649768,5.0623047249033265E-4,2.4082212753077374E-3,-1.1635403871165739E-2,null,null,null,6.9523809523809526,1752,5.1098086816876513,null,5.7828768197709102E-2,5.3519024549548311E-3,-4.9191838846318146E-3,-7.1633999511556074E-3,null,null,null,5.9055800298814853,null,{"$f":"IF(W1745=\"\",\"\",WORKDAY($B$3,M1745,Feriados!$A$2:$A$1037))","v":"2030-08-14"},{"$f":"IF(Y1745=\"\",\"\",((1+(+(+VLOOKUP(Y1745,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1745-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8396977708751168}]
[6.9563492063492065,1753,11.317639150550212,null,0.121892477649768,5.0594169300721833E-4,2.4068475059280379E-3,-1.1628875343201143E-2,null,null,null,6.9563492063492065,1753,5.1099980530084617,null,5.7828768197709102E-2,5.3488498929213273E-3,-4.9163822360709661E-3,-7.1612553244748429E-3,null,null,null,5.9058521668044817,null,{"$f":"IF(W1746=\"\",\"\",WORKDAY($B$3,M1746,Feriados!$A$2:$A$1037))","v":"2030-08-15"},{"$f":"IF(Y1746=\"\",\"\",((1+(+(+VLOOKUP(Y1746,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1746-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8391187706732666}]
[6.9603174603174605,1754,11.318125239218773,null,0.121892477649768,5.0565324280491485E-4,2.4054753029689479E-3,-1.1622353803354135E-2,null,null,null,6.9603174603174605,1754,5.1101874662215234,null,5.7828768197709102E-2,5.345800808789691E-3,-4.9135837557667808E-3,-7.1591105885167716E-3,null,null,null,5.9061237760538399,null,{"$f":"IF(W1747=\"\",\"\",WORKDAY($B$3,M1747,Feriados!$A$2:$A$1037))","v":"2030-08-16"},{"$f":"IF(Y1747=\"\",\"\",((1+(+(+VLOOKUP(Y1747,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1747-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8383056613453315}]
[6.9642857142857144,1755,11.318610819328761,null,0.121892477649768,5.0536512132055194E-4,2.4041046637530454E-3,-1.1615839241553984E-2,null,null,null,6.9642857142857144,1755,5.1103769209685668,null,5.7828768197709102E-2,5.3427551966326444E-3,-4.910788438455888E-3,-7.1569657462001949E-3,null,null,null,5.9063948586428383,null,{"$f":"IF(W1748=\"\",\"\",WORKDAY($B$3,M1748,Feriados!$A$2:$A$1037))","v":"2030-08-19"},{"$f":"IF(Y1748=\"\",\"\",((1+(+(+VLOOKUP(Y1748,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1748-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.837493484993848}]
[6.9682539682539684,1756,11.319095891562418,null,0.121892477649768,5.0507732799254094E-4,2.4027355856090019E-3,-1.1609331647745382E-2,null,null,null,6.9682539682539684,1756,5.1105664168923326,null,5.7828768197709102E-2,5.3397130505363011E-3,-4.9079962788860362E-3,-7.1548208004360422E-3,null,null,null,5.90666541558309,null,{"$f":"IF(W1749=\"\",\"\",WORKDAY($B$3,M1749,Feriados!$A$2:$A$1037))","v":"2030-08-20"},{"$f":"IF(Y1749=\"\",\"\",((1+(+(+VLOOKUP(Y1749,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1749-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.836682240014011}]
[6.9722222222222223,1757,11.319580456601171,null,0.121892477649768,5.0478986226057214E-4,2.4013680658715726E-3,-1.1602831011888423E-2,null,null,null,6.9722222222222223,1757,5.1107559536365779,null,5.7828768197709102E-2,5.336674364600124E-3,-4.9052072718160636E-3,-7.152675754127388E-3,null,null,null,5.9069354478843872,null,{"$f":"IF(W1750=\"\",\"\",WORKDAY($B$3,M1750,Feriados!$A$2:$A$1037))","v":"2030-08-21"},{"$f":"IF(Y1750=\"\",\"\",((1+(+(+VLOOKUP(Y1750,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1750-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8358719248046569}]
[6.9761904761904763,1758,11.32006451512566,null,0.121892477649768,5.0450272356561041E-4,2.4000021018815709E-3,-1.1596337323958598E-2,null,null,null,6.9761904761904763,1758,5.1109455308460641,null,5.7828768197709102E-2,5.3336391329368875E-3,-4.9024214120158716E-3,-7.1505306101694692E-3,null,null,null,5.9072049565546569,null,{"$f":"IF(W1751=\"\",\"\",WORKDAY($B$3,M1751,Feriados!$A$2:$A$1037))","v":"2030-08-22"},{"$f":"IF(Y1751=\"\",\"\",((1+(+(+VLOOKUP(Y1751,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1751-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8350625377683301}]
[6.9801587301587302,1759,11.320548067815697,null,0.121892477649768,5.0421591134989195E-4,2.3986376909858578E-3,-1.1589850573946781E-2,null,null,null,6.9801587301587302,1759,5.1111351481665634,null,5.7828768197709102E-2,5.3306073496726444E-3,-4.8996386942664009E-3,-7.1483853714497062E-3,null,null,null,5.9074739426001166,null,{"$f":"IF(W1752=\"\",\"\",WORKDAY($B$3,M1752,Feriados!$A$2:$A$1037))","v":"2030-08-23"},{"$f":"IF(Y1752=\"\",\"\",((1+(+(+VLOOKUP(Y1752,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1752-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8342540773111944}]
[6.9841269841269842,1760,11.321031115350305,null,0.121892477649768,5.0392942505692062E-4,2.3972748305373204E-3,-1.1583370751859197E-2,null,null,null,6.9841269841269842,1760,5.1113248052448466,null,5.7828768197709102E-2,5.3275790089466818E-3,-4.8968591133595986E-3,-7.1462400408477131E-3,null,null,null,5.9077424070252071,null,{"$f":"IF(W1753=\"\",\"\",WORKDAY($B$3,M1753,Feriados!$A$2:$A$1037))","v":"2030-08-26"},{"$f":"IF(Y1753=\"\",\"\",((1+(+(+VLOOKUP(Y1753,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1753-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8334465418430774}]
[6.9880952380952381,1761,11.321513658407689,null,0.121892477649768,5.03643264131464E-4,2.3959135178948567E-3,-1.1576897847717428E-2,null,null,null,6.9880952380952381,1761,5.1115145017286876,null,5.7828768197709102E-2,5.3245541049114914E-3,-4.8940826640983971E-3,-7.144094621235322E-3,null,null,null,5.9080103508325488,null,{"$f":"IF(W1754=\"\",\"\",WORKDAY($B$3,M1754,Feriados!$A$2:$A$1037))","v":"2030-08-27"},{"$f":"IF(Y1754=\"\",\"\",((1+(+(+VLOOKUP(Y1754,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1754-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8326399297774261}]
[6.9920634920634921,1762,11.321995697665251,null,0.121892477649768,5.0335742801955064E-4,2.3945537504233587E-3,-1.1570431851558387E-2,null,null,null,6.9920634920634921,1762,5.1117042372668546,null,5.7828768197709102E-2,5.321532631732729E-3,-4.8913093412966862E-3,-7.1419491154765934E-3,null,null,null,5.908277775023052,null,{"$f":"IF(W1755=\"\",\"\",WORKDAY($B$3,M1755,Feriados!$A$2:$A$1037))","v":"2030-08-28"},{"$f":"IF(Y1755=\"\",\"\",((1+(+(+VLOOKUP(Y1755,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1755-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8318342395313509}]
[6.996031746031746,1763,11.322477233799585,null,0.121892477649768,5.0307191616846521E-4,2.3931955254936936E-3,-1.1563972753434305E-2,null,null,null,6.996031746031746,1763,5.1118940115091149,null,5.7828768197709102E-2,5.3185145835891795E-3,-4.888539139779287E-3,-7.1398035264278398E-3,null,null,null,5.908544680595762,null,{"$f":"IF(W1756=\"\",\"\",WORKDAY($B$3,M1756,Feriados!$A$2:$A$1037))","v":"2030-08-29"},{"$f":"IF(Y1756=\"\",\"\",((1+(+(+VLOOKUP(Y1756,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1756-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8310294695255376}]
[7,1764,11.322958267486472,null,0.121892477649768,5.027867280267466E-4,2.3918388404826907E-3,-1.1557520543412714E-2,null,null,null,7,1764,5.1120838241062252,null,5.7828768197709102E-2,5.3154999546727181E-3,-4.8857720543819269E-3,-7.1376578569376367E-3,null,null,null,5.9088110685480144,null,{"$f":"IF(W1757=\"\",\"\",WORKDAY($B$3,M1757,Feriados!$A$2:$A$1037))","v":"2030-08-30"},{"$f":"IF(Y1757=\"\",\"\",((1+(+(+VLOOKUP(Y1757,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1757-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8302256181843131}]
[7.003968253968254,1765,11.323438799400886,null,0.121892477649768,5.0250186304418281E-4,2.3904836927731207E-3,-1.1551075211576433E-2,null,null,null,7.003968253968254,1765,5.1122736747099324,null,5.7828768197709102E-2,5.3124887391882763E-3,-4.8830080799512092E-3,-7.1355121098468461E-3,null,null,null,5.9090769398753462,null,{"$f":"IF(W1758=\"\",\"\",WORKDAY($B$3,M1758,Feriados!$A$2:$A$1037))","v":"2030-09-02"},{"$f":"IF(Y1758=\"\",\"\",((1+(+(+VLOOKUP(Y1758,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1758-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8294226839355794}]
[7.0079365079365079,1766,11.323918830216993,null,0.121892477649768,5.0221732067180802E-4,2.3891300797536799E-3,-1.1544636748023555E-2,null,null,null,7.0079365079365079,1766,5.1124635629729687,null,5.7828768197709102E-2,5.3094809313538041E-3,-4.8802472113445901E-3,-7.133366287988629E-3,null,null,null,5.9093422955715846,null,{"$f":"IF(W1759=\"\",\"\",WORKDAY($B$3,M1759,Feriados!$A$2:$A$1037))","v":"2030-09-03"},{"$f":"IF(Y1759=\"\",\"\",((1+(+(+VLOOKUP(Y1759,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1759-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8286206652108135}]
[7.0119047619047619,1767,11.324398360608145,null,0.121892477649768,5.0193310036189933E-4,2.3877779988189744E-3,-1.1538205142867434E-2,null,null,null,7.0119047619047619,1767,5.1126534885490527,null,5.7828768197709102E-2,5.3064765254002364E-3,-4.8774894434303554E-3,-7.1312203941884585E-3,null,null,null,5.9096071366286917,null,{"$f":"IF(W1760=\"\",\"\",WORKDAY($B$3,M1760,Feriados!$A$2:$A$1037))","v":"2030-09-04"},{"$f":"IF(Y1760=\"\",\"\",((1+(+(+VLOOKUP(Y1760,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1760-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8278195604450893}]
[7.0158730158730158,1768,11.324877391246883,null,0.121892477649768,5.0164920156797288E-4,2.386427447369503E-3,-1.1531780386236659E-2,null,null,null,7.0158730158730158,1768,5.1128434510928811,null,5.7828768197709102E-2,5.3034755155714503E-3,-4.8747347710875856E-3,-7.1290744312641485E-3,null,null,null,5.9098714640369643,null,{"$f":"IF(W1761=\"\",\"\",WORKDAY($B$3,M1761,Feriados!$A$2:$A$1037))","v":"2030-09-05"},{"$f":"IF(Y1761=\"\",\"\",((1+(+(+VLOOKUP(Y1761,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1761-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8270193680770337}]
[7.0198412698412698,1769,11.325355922804938,null,0.121892477649768,5.0136562374478069E-4,2.38507842281164E-3,-1.1525362468275045E-2,null,null,null,7.0198412698412698,1769,5.1130334502601338,null,5.7828768197709102E-2,5.3004778961242404E-3,-4.8719831892061411E-3,-7.1269284020258608E-3,null,null,null,5.9101352787849226,null,{"$f":"IF(W1762=\"\",\"\",WORKDAY($B$3,M1762,Feriados!$A$2:$A$1037))","v":"2030-09-06"},{"$f":"IF(Y1762=\"\",\"\",((1+(+(+VLOOKUP(Y1762,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1762-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8262200865488039}]
[7.0238095238095237,1770,11.325833955953231,null,0.121892477649768,5.0108236634830664E-4,2.383730922557619E-3,-1.1518951379141624E-2,null,null,null,7.0238095238095237,1770,5.1132234857074623,null,5.7828768197709102E-2,5.2974836613282703E-3,-4.8692346926866277E-3,-7.12478230927612E-3,null,null,null,5.910398581859222,null,{"$f":"IF(W1763=\"\",\"\",WORKDAY($B$3,M1763,Feriados!$A$2:$A$1037))","v":"2030-09-09"},{"$f":"IF(Y1763=\"\",\"\",((1+(+(+VLOOKUP(Y1763,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1763-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8254217143061764}]
[7.0277777777777777,1771,11.326311491361867,null,0.121892477649768,5.0079942883576357E-4,2.3823849440255179E-3,-1.1512547109010613E-2,null,null,null,7.0277777777777777,1771,5.1134135570924926,null,5.7828768197709102E-2,5.2944928054660494E-3,-4.8664892764403766E-3,-7.1226361558098441E-3,null,null,null,5.9106613742449188,null,{"$f":"IF(W1764=\"\",\"\",WORKDAY($B$3,M1764,Feriados!$A$2:$A$1037))","v":"2030-09-10"},{"$f":"IF(Y1764=\"\",\"\",((1+(+(+VLOOKUP(Y1764,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1764-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8246242497983696}]
[7.0317460317460316,1772,11.32678852970014,null,0.121892477649768,5.0051681066558935E-4,2.3810404846392385E-3,-1.1506149648071416E-2,null,null,null,7.0317460317460316,1772,5.1136036640738229,null,5.7828768197709102E-2,5.2915053228328839E-3,-4.8637469353894113E-3,-7.120489944414346E-3,null,null,null,5.9109236569251822,null,{"$f":"IF(W1765=\"\",\"\",WORKDAY($B$3,M1765,Feriados!$A$2:$A$1037))","v":"2030-09-11"},{"$f":"IF(Y1765=\"\",\"\",((1+(+(+VLOOKUP(Y1765,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1765-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8238276914781988}]
[7.0357142857142856,1773,11.327265071636534,null,0.121892477649768,5.0023451129744395E-4,2.3796975418284953E-3,-1.1499758986528604E-2,null,null,null,7.0357142857142856,1773,5.1137938063110173,null,5.7828768197709102E-2,5.2885212077368546E-3,-4.8610076644664321E-3,-7.1183436778693597E-3,null,null,null,5.9111854308815381,null,{"$f":"IF(W1766=\"\",\"\",WORKDAY($B$3,M1766,Feriados!$A$2:$A$1037))","v":"2030-09-12"},{"$f":"IF(Y1766=\"\",\"\",((1+(+(+VLOOKUP(Y1766,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1766-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8230320378019655}]
[7.0396825396825395,1774,11.327741117838713,null,0.121892477649768,4.9995253019220504E-4,2.3783561130287932E-3,-1.1493375114601887E-2,null,null,null,7.0396825396825395,1774,5.113983983464605,null,5.7828768197709102E-2,5.285540454498772E-3,-4.8582714586147806E-3,-7.1161973589470495E-3,null,null,null,5.9114466970936919,null,{"$f":"IF(W1767=\"\",\"\",WORKDAY($B$3,M1767,Feriados!$A$2:$A$1037))","v":"2030-09-13"},{"$f":"IF(Y1767=\"\",\"\",((1+(+(+VLOOKUP(Y1767,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1767-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8222372872294352}]
[7.0436507936507935,1775,11.328216668973527,null,0.121892477649768,4.9967086681196587E-4,2.3770161956814177E-3,-1.1486998022526115E-2,null,null,null,7.0436507936507935,1775,5.1141741951960791,null,5.7828768197709102E-2,5.2825630574521451E-3,-4.8555383127884206E-3,-7.1140509904120347E-3,null,null,null,5.9117074565396166,null,{"$f":"IF(W1768=\"\",\"\",WORKDAY($B$3,M1768,Feriados!$A$2:$A$1037))","v":"2030-09-16"},{"$f":"IF(Y1768=\"\",\"\",((1+(+(+VLOOKUP(Y1768,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1768-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8214434382239482}]
[7.0476190476190474,1776,11.328691725707021,null,0.121892477649768,4.9938952062003074E-4,2.3756777872334135E-3,-1.1480627700551246E-2,null,null,null,7.0476190476190474,1776,5.1143644411678943,null,5.7828768197709102E-2,5.2795890109431478E-3,-4.8528082219519101E-3,-7.1119045750214025E-3,null,null,null,5.9119677101955759,null,{"$f":"IF(W1769=\"\",\"\",WORKDAY($B$3,M1769,Feriados!$A$2:$A$1037))","v":"2030-09-17"},{"$f":"IF(Y1769=\"\",\"\",((1+(+(+VLOOKUP(Y1769,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1769-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8206527195534745}]
[7.0515873015873014,1777,11.329166288704412,null,0.121892477649768,4.9910849108091221E-4,2.3743408851375695E-3,-1.1474264138942349E-2,null,null,null,7.0515873015873014,1777,5.1145547210434579,null,5.7828768197709102E-2,5.2766183093305779E-3,-4.8500811810803747E-3,-7.1097581155247225E-3,null,null,null,5.9122274590360124,null,{"$f":"IF(W1770=\"\",\"\",WORKDAY($B$3,M1770,Feriados!$A$2:$A$1037))","v":"2030-09-18"},{"$f":"IF(Y1770=\"\",\"\",((1+(+(+VLOOKUP(Y1770,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1770-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8198628968429071}]
[7.0555555555555554,1778,11.329640358630117,null,0.121892477649768,4.988277776603276E-4,2.3730054868524053E-3,-1.1467907327979573E-2,null,null,null,7.0555555555555554,1778,5.1147450344871368,null,5.7828768197709102E-2,5.2736509469858313E-3,-4.8473571851594868E-3,-7.1076116146640686E-3,null,null,null,5.9124867040336815,null,{"$f":"IF(W1771=\"\",\"\",WORKDAY($B$3,M1771,Feriados!$A$2:$A$1037))","v":"2030-09-19"},{"$f":"IF(Y1771=\"\",\"\",((1+(+(+VLOOKUP(Y1771,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1771-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8190739685703523}]
[7.0595238095238093,1779,11.330113936147722,null,0.121892477649768,4.9854737982519529E-4,2.3716715898421518E-3,-1.146155725795814E-2,null,null,null,7.0595238095238093,1779,5.1149353811642495,null,5.7828768197709102E-2,5.2706869182928559E-3,-4.8446362291854348E-3,-7.1054650751740285E-3,null,null,null,5.9127454461596507,null,{"$f":"IF(W1772=\"\",\"\",WORKDAY($B$3,M1772,Feriados!$A$2:$A$1037))","v":"2030-09-20"},{"$f":"IF(Y1772=\"\",\"\",((1+(+(+VLOOKUP(Y1772,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1772-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8182859332172914}]
[7.0634920634920633,1780,11.330587021920007,null,0.121892477649768,4.9826729704363149E-4,2.3703391915767366E-3,-1.1455213919188315E-2,null,null,null,7.0634920634920633,1780,5.1151257607410603,null,5.7828768197709102E-2,5.267726217648129E-3,-4.8419183081648987E-3,-7.1033184997817255E-3,null,null,null,5.9130036863831892,null,{"$f":"IF(W1773=\"\",\"\",WORKDAY($B$3,M1773,Feriados!$A$2:$A$1037))","v":"2030-09-23"},{"$f":"IF(Y1773=\"\",\"\",((1+(+(+VLOOKUP(Y1773,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1773-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8174987892686918}]
[7.0674603174603172,1781,11.331059616608931,null,0.121892477649768,4.9798752878494734E-4,2.3690082895317689E-3,-1.1448877301995414E-2,null,null,null,7.0674603174603172,1781,5.1153161728847856,null,5.7828768197709102E-2,5.2647688394606134E-3,-4.8392034171150303E-3,-7.1011718912068348E-3,null,null,null,5.9132614256718119,null,{"$f":"IF(W1774=\"\",\"\",WORKDAY($B$3,M1774,Feriados!$A$2:$A$1037))","v":"2030-09-24"},{"$f":"IF(Y1774=\"\",\"\",((1+(+(+VLOOKUP(Y1774,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1774-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8167125352129405}]
[7.0714285714285712,1782,11.33153172087564,null,0.121892477649768,4.9770807451964504E-4,2.3676788811885213E-3,-1.144254739671976E-2,null,null,null,7.0714285714285712,1782,5.1155066172635806,null,5.7828768197709102E-2,5.2618147781517272E-3,-4.8364915510634206E-3,-7.0990252521615973E-3,null,null,null,5.9135186649913019,null,{"$f":"IF(W1775=\"\",\"\",WORKDAY($B$3,M1775,Feriados!$A$2:$A$1037))","v":"2030-09-25"},{"$f":"IF(Y1775=\"\",\"\",((1+(+(+VLOOKUP(Y1775,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1775-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8159271695417996}]
[7.0753968253968251,1783,11.332003335380463,null,0.121892477649768,4.9742893371941446E-4,2.3663509640339162E-3,-1.1436224193716697E-2,null,null,null,7.0753968253968251,1783,5.1156970935465491,null,5.7828768197709102E-2,5.2588640281553099E-3,-4.8337827050480816E-3,-7.0968785853508382E-3,null,null,null,5.9137754053058211,null,{"$f":"IF(W1776=\"\",\"\",WORKDAY($B$3,M1776,Feriados!$A$2:$A$1037))","v":"2030-09-26"},{"$f":"IF(Y1776=\"\",\"\",((1+(+(+VLOOKUP(Y1776,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1776-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.815142690750517}]
[7.0793650793650791,1784,11.33247446078291,null,0.121892477649768,4.9715010585713016E-4,2.3650245355605086E-3,-1.1429907683356546E-2,null,null,null,7.0793650793650791,1784,5.1158876014037284,null,5.7828768197709102E-2,5.2559165839175847E-3,-4.8310768741174131E-3,-7.0947318934719813E-3,null,null,null,5.9140316475776666,null,{"$f":"IF(W1777=\"\",\"\",WORKDAY($B$3,M1777,Feriados!$A$2:$A$1037))","v":"2030-09-27"},{"$f":"IF(Y1777=\"\",\"\",((1+(+(+VLOOKUP(Y1777,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1777-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8143590973376496}]
[7.083333333333333,1785,11.332945097741671,null,0.121892477649768,4.9687159040684794E-4,2.363699593266471E-3,-1.1423597856024608E-2,null,null,null,7.083333333333333,1785,5.1160781405060973,null,5.7828768197709102E-2,5.2529724398971299E-3,-4.8283740533301882E-3,-7.0925851792150657E-3,null,null,null,5.9142873927674922,null,{"$f":"IF(W1778=\"\",\"\",WORKDAY($B$3,M1778,Feriados!$A$2:$A$1037))","v":"2030-09-30"},{"$f":"IF(Y1778=\"\",\"\",((1+(+(+VLOOKUP(Y1778,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1778-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8135763878051954}]
[7.087301587301587,1786,11.333415246914624,null,0.121892477649768,4.9659338684380128E-4,2.3623761346555764E-3,-1.1417294702121132E-2,null,null,null,7.087301587301587,1786,5.1162687105255653,null,5.7828768197709102E-2,5.2500315905648388E-3,-4.8256742377555169E-3,-7.0904384452627695E-3,null,null,null,5.9145426418341973,null,{"$f":"IF(W1779=\"\",\"\",WORKDAY($B$3,M1779,Feriados!$A$2:$A$1037))","v":"2030-10-01"},{"$f":"IF(Y1779=\"\",\"\",((1+(+(+VLOOKUP(Y1779,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1779-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8127945606585278}]
[7.0912698412698409,1787,11.333884908958826,null,0.121892477649768,4.9631549464439857E-4,2.361054157237186E-3,-1.1410998212061317E-2,null,null,null,7.0912698412698409,1787,5.1164593111349754,null,5.7828768197709102E-2,5.247094030403892E-3,-4.8229774224728345E-3,-7.0882916942904099E-3,null,null,null,5.9147973957349942,null,{"$f":"IF(W1780=\"\",\"\",WORKDAY($B$3,M1780,Feriados!$A$2:$A$1037))","v":"2030-10-02"},{"$f":"IF(Y1780=\"\",\"\",((1+(+(+VLOOKUP(Y1780,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1780-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8120136144063732}]
[7.0952380952380949,1788,11.334354084530517,null,0.121892477649768,4.960379132862195E-4,2.3597336585262293E-3,-1.1404708376275278E-2,null,null,null,7.0952380952380949,1788,5.1166499420080971,null,5.7828768197709102E-2,5.244159753909715E-3,-4.8202836025718612E-3,-7.0861449289659753E-3,null,null,null,5.9150516554253629,null,{"$f":"IF(W1781=\"\",\"\",WORKDAY($B$3,M1781,Feriados!$A$2:$A$1037))","v":"2030-10-03"},{"$f":"IF(Y1781=\"\",\"\",((1+(+(+VLOOKUP(Y1781,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1781-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8112335475607884}]
[7.0992063492063489,1789,11.334822774285117,null,0.121892477649768,4.9576064224801154E-4,2.3584146360431917E-3,-1.1398425185208047E-2,null,null,null,7.0992063492063489,1789,5.1168406028196323,null,5.7828768197709102E-2,5.2412287555899575E-3,-4.8175927731525904E-3,-7.0839981519501332E-3,null,null,null,5.9153054218590295,null,{"$f":"IF(W1782=\"\",\"\",WORKDAY($B$3,M1782,Feriados!$A$2:$A$1037))","v":"2030-10-04"},{"$f":"IF(Y1782=\"\",\"\",((1+(+(+VLOOKUP(Y1782,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1782-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8104543586372497}]
[7.1031746031746028,1790,11.335290978877225,null,0.121892477649768,4.9548368100968713E-4,2.3570970873140963E-3,-1.1392148629319539E-2,null,null,null,7.1031746031746028,1790,5.117031293245204,null,5.7828768197709102E-2,5.2383010299644457E-3,-4.8149049293252592E-3,-7.0818513658962509E-3,null,null,null,5.9155586959880102,null,{"$f":"IF(W1783=\"\",\"\",WORKDAY($B$3,M1783,Feriados!$A$2:$A$1037))","v":"2030-10-07"},{"$f":"IF(Y1783=\"\",\"\",((1+(+(+VLOOKUP(Y1783,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1783-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8096760461545198}]
[7.1071428571428568,1791,11.335758698960626,null,0.121892477649768,4.9520702905232034E-4,2.3557810098704919E-3,-1.1385878699084549E-2,null,null,null,7.1071428571428568,1791,5.1172220129613528,null,5.7828768197709102E-2,5.2353765715651606E-3,-4.8122200662103227E-3,-7.0797045734504044E-3,null,null,null,5.9158114787627447,null,{"$f":"IF(W1784=\"\",\"\",WORKDAY($B$3,M1784,Feriados!$A$2:$A$1037))","v":"2030-10-08"},{"$f":"IF(Y1784=\"\",\"\",((1+(+(+VLOOKUP(Y1784,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1784-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8088986086346921}]
[7.1111111111111107,1792,11.336225935188285,null,0.121892477649768,4.9493068585814337E-4,2.3544664012494351E-3,-1.137961538499273E-2,null,null,null,7.1111111111111107,1792,5.1174127616455456,null,5.7828768197709102E-2,5.2324553749361954E-3,-4.8095381789384295E-3,-7.0775577772514047E-3,null,null,null,5.916063771131741,null,{"$f":"IF(W1785=\"\",\"\",WORKDAY($B$3,M1785,Feriados!$A$2:$A$1037))","v":"2030-10-09"},{"$f":"IF(Y1785=\"\",\"\",((1+(+(+VLOOKUP(Y1785,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1785-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8081220446031905}]
[7.1150793650793647,1793,11.336692688212345,null,0.121892477649768,4.9465465091054353E-4,2.3531532589934744E-3,-1.1373358677548573E-2,null,null,null,7.1150793650793647,1793,5.1176035389761632,null,5.7828768197709102E-2,5.2295374346337294E-3,-4.8068592626504007E-3,-7.075410979930803E-3,null,null,null,5.916315574041997,null,{"$f":"IF(W1786=\"\",\"\",WORKDAY($B$3,M1786,Feriados!$A$2:$A$1037))","v":"2030-10-10"},{"$f":"IF(Y1786=\"\",\"\",((1+(+(+VLOOKUP(Y1786,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1786-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8073463525887918}]
[7.1190476190476186,1794,11.33715895868413,null,0.121892477649768,4.9437892369406011E-4,2.3518415806506377E-3,-1.1367108567271402E-2,null,null,null,7.1190476190476186,1794,5.1177943446324985,null,5.7828768197709102E-2,5.2266227452259905E-3,-4.8041833124972018E-3,-7.0732641841129169E-3,null,null,null,5.9165668884386902,null,{"$f":"IF(W1787=\"\",\"\",WORKDAY($B$3,M1787,Feriados!$A$2:$A$1037))","v":"2030-10-11"},{"$f":"IF(Y1787=\"\",\"\",((1+(+(+VLOOKUP(Y1787,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1787-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8065715311235149}]
[7.1230158730158726,1795,11.337624747254146,null,0.121892477649768,4.9410350369438066E-4,2.3505313637744141E-3,-1.1360865044695346E-2,null,null,null,7.1230158730158726,1795,5.1179851782947567,null,5.7828768197709102E-2,5.2237113012932237E-3,-4.8015103236399188E-3,-7.0711173924148411E-3,null,null,null,5.9168177152653989,null,{"$f":"IF(W1788=\"\",\"\",WORKDAY($B$3,M1788,Feriados!$A$2:$A$1037))","v":"2030-10-14"},{"$f":"IF(Y1788=\"\",\"\",((1+(+(+VLOOKUP(Y1788,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1788-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8057975787426868}]
[7.1269841269841274,1796,11.338090054572076,null,0.121892477649768,4.9382839039833874E-4,2.3492226059237415E-3,-1.1354628100369323E-2,null,null,null,7.1269841269841274,1796,5.118176039644057,null,5.7828768197709102E-2,5.2208030974276592E-3,-4.7988402912497365E-3,-7.0689706074464585E-3,null,null,null,5.9170680554638144,null,{"$f":"IF(W1789=\"\",\"\",WORKDAY($B$3,M1789,Feriados!$A$2:$A$1037))","v":"2030-10-15"},{"$f":"IF(Y1789=\"\",\"\",((1+(+(+VLOOKUP(Y1789,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1789-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8050244939849431}]
[7.1309523809523814,1797,11.338554881286788,null,0.121892477649768,4.935535832939099E-4,2.3479153046629892E-3,-1.1348397724857035E-2,null,null,null,7.1309523809523814,1797,5.1183669283624198,null,5.7828768197709102E-2,5.217898128233478E-3,-4.7961732105079114E-3,-7.0668238318104676E-3,null,null,null,5.9173179099741846,null,{"$f":"IF(W1790=\"\",\"\",WORKDAY($B$3,M1790,Feriados!$A$2:$A$1037))","v":"2030-10-16"},{"$f":"IF(Y1790=\"\",\"\",((1+(+(+VLOOKUP(Y1790,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1790-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8039423212003154}]
[7.1349206349206353,1798,11.339019228046322,null,0.121892477649768,4.9327908187020853E-4,2.3466094575619431E-3,-1.1342173908736939E-2,null,null,null,7.1349206349206353,1798,5.1185578441327744,null,5.7828768197709102E-2,5.21499638832678E-3,-4.79350907660575E-3,-7.0646770681023936E-3,null,null,null,5.9175672797348478,null,{"$f":"IF(W1791=\"\",\"\",WORKDAY($B$3,M1791,Feriados!$A$2:$A$1037))","v":"2030-10-17"},{"$f":"IF(Y1791=\"\",\"\",((1+(+(+VLOOKUP(Y1791,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1791-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8028613634302877}]
[7.1388888888888893,1799,11.339483095497906,null,0.121892477649768,4.9300488561748528E-4,2.3453050621957913E-3,-1.1335956642602231E-2,null,null,null,7.1388888888888893,1799,5.1187487866389478,null,5.7828768197709102E-2,5.2120978723355508E-3,-4.7908478847445788E-3,-7.0625303189105959E-3,null,null,null,5.9178161656825656,null,{"$f":"IF(W1792=\"\",\"\",WORKDAY($B$3,M1792,Feriados!$A$2:$A$1037))","v":"2030-10-18"},{"$f":"IF(Y1792=\"\",\"\",((1+(+(+VLOOKUP(Y1792,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1792-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.801781618629807}]
[7.1428571428571432,1800,11.339946484287939,null,0.121892477649768,4.9273099402712334E-4,2.3440021161451096E-3,-1.1329745917060843E-2,null,null,null,7.1428571428571432,1800,5.1189397555656697,null,5.7828768197709102E-2,5.2092025748996301E-3,-4.7881896301357326E-3,-7.060383586816296E-3,null,null,null,5.9180645687523459,null,{"$f":"IF(W1793=\"\",\"\",WORKDAY($B$3,M1793,Feriados!$A$2:$A$1037))","v":"2030-10-21"},{"$f":"IF(Y1793=\"\",\"\",((1+(+(+VLOOKUP(Y1793,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1793-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8007030847584611}]
[7.1468253968253972,1801,11.340409395062007,null,0.121892477649768,4.9245740659163576E-4,2.342700616995846E-3,-1.1323541722735406E-2,null,null,null,7.1468253968253972,1801,5.1191307505985675,null,5.7828768197709102E-2,5.2063104906706773E-3,-4.7855343080005141E-3,-7.0582368743935886E-3,null,null,null,5.9183124898775752,null,{"$f":"IF(W1794=\"\",\"\",WORKDAY($B$3,M1794,Feriados!$A$2:$A$1037))","v":"2030-10-22"},{"$f":"IF(Y1794=\"\",\"\",((1+(+(+VLOOKUP(Y1794,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1794-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7996257597803229}]
[7.1507936507936511,1802,11.340871828464874,null,0.121892477649768,4.9218412280466162E-4,2.3414005623393049E-3,-1.1317344050263247E-2,null,null,null,7.1507936507936511,1802,5.1193217714241612,null,5.7828768197709102E-2,5.2034216143121434E-3,-4.782881913570184E-3,-7.0560901842094568E-3,null,null,null,5.9185599299899527,null,{"$f":"IF(W1795=\"\",\"\",WORKDAY($B$3,M1795,Feriados!$A$2:$A$1037))","v":"2030-10-23"},{"$f":"IF(Y1795=\"\",\"\",((1+(+(+VLOOKUP(Y1795,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1795-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7985496416641062}]
[7.1547619047619051,1803,11.341333785140472,null,0.121892477649768,4.9191114216096392E-4,2.340101949772134E-3,-1.1311152890296369E-2,null,null,null,7.1547619047619051,1803,5.1195128177298628,null,5.7828768197709102E-2,5.2005359404992358E-3,-4.7802324420859309E-3,-7.0539435188237843E-3,null,null,null,5.9188068900193791,null,{"$f":"IF(W1796=\"\",\"\",WORKDAY($B$3,M1796,Feriados!$A$2:$A$1037))","v":"2030-10-24"},{"$f":"IF(Y1796=\"\",\"\",((1+(+(+VLOOKUP(Y1796,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1796-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7974747283830323}]
[7.1587301587301591,1804,11.341795265731932,null,0.121892477649768,4.9163846415642551E-4,2.3388047768963076E-3,-1.130496823350143E-2,null,null,null,7.1587301587301591,1804,5.1197038892039766,null,5.7828768197709102E-2,5.1976534639188842E-3,-4.7775858887988453E-3,-7.0517968807893815E-3,null,null,null,5.9190533708942228,null,{"$f":"IF(W1797=\"\",\"\",WORKDAY($B$3,M1797,Feriados!$A$2:$A$1037))","v":"2030-10-25"},{"$f":"IF(Y1797=\"\",\"\",((1+(+(+VLOOKUP(Y1797,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1797-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7964010179148744}]
[7.162698412698413,1805,11.342256270881542,null,0.121892477649768,4.913660882880466E-4,2.3375090413191137E-3,-1.1298790070559738E-2,null,null,null,7.162698412698413,1805,5.1198949855356917,null,5.7828768197709102E-2,5.1947741792697138E-3,-4.7749422489699028E-3,-7.0496502726519897E-3,null,null,null,5.9192993735410759,null,{"$f":"IF(W1798=\"\",\"\",WORKDAY($B$3,M1798,Feriados!$A$2:$A$1037))","v":"2030-10-28"},{"$f":"IF(Y1798=\"\",\"\",((1+(+(+VLOOKUP(Y1798,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1798-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.795328508241913}]
[7.166666666666667,1806,11.342716801230786,null,0.121892477649768,4.9109401405394125E-4,2.3362147406531387E-3,-1.1292618392167221E-2,null,null,null,7.166666666666667,1806,5.1200861064150871,null,5.7828768197709102E-2,5.1918980812620096E-3,-4.7723015178699315E-3,-7.0475036969503049E-3,null,null,null,5.9195448988848876,null,{"$f":"IF(W1799=\"\",\"\",WORKDAY($B$3,M1799,Feriados!$A$2:$A$1037))","v":"2030-10-29"},{"$f":"IF(Y1799=\"\",\"\",((1+(+(+VLOOKUP(Y1799,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1799-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7942571973509587}]
[7.1706349206349209,1807,11.343176857420316,null,0.121892477649768,4.9082224095333446E-4,2.3349218725162504E-3,-1.1286453189034415E-2,null,null,null,7.1706349206349209,1807,5.1202772515331203,null,5.7828768197709102E-2,5.1890251646176866E-3,-4.7696636907795971E-3,-7.0453571562159893E-3,null,null,null,5.9197899478489413,null,{"$f":"IF(W1800=\"\",\"\",WORKDAY($B$3,M1800,Feriados!$A$2:$A$1037))","v":"2030-10-30"},{"$f":"IF(Y1800=\"\",\"\",((1+(+(+VLOOKUP(Y1800,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1800-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.793187083233307}]
[7.1746031746031749,1808,11.343636440089972,null,0.121892477649768,4.9055076848655962E-4,2.3336304345315893E-3,-1.1280294451886443E-2,null,null,null,7.1746031746031749,1808,5.1204684205816298,null,5.7828768197709102E-2,5.1861554240702559E-3,-4.7670287629893752E-3,-7.0432106529736832E-3,null,null,null,5.9200345213548555,null,{"$f":"IF(W1801=\"\",\"\",WORKDAY($B$3,M1801,Feriados!$A$2:$A$1037))","v":"2030-10-31"},{"$f":"IF(Y1801=\"\",\"\",((1+(+(+VLOOKUP(Y1801,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1801-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7921181638847168}]
[7.1785714285714288,1809,11.344095549878759,null,0.121892477649768,4.9027959615505418E-4,2.3323404243275458E-3,-1.1274142171463008E-2,null,null,null,7.1785714285714288,1809,5.1206596132533342,null,5.7828768197709102E-2,5.183288854364798E-3,-4.7643967297995244E-3,-7.0410641897410359E-3,null,null,null,5.9202786203224944,null,{"$f":"IF(W1802=\"\",\"\",WORKDAY($B$3,M1802,Feriados!$A$2:$A$1037))","v":"2030-11-01"},{"$f":"IF(Y1802=\"\",\"\",((1+(+(+VLOOKUP(Y1802,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1802-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7910504373054987}]
[7.1825396825396828,1810,11.344554187424876,null,0.121892477649768,4.900087234613581E-4,2.3310518395377542E-3,-1.1267996338518365E-2,null,null,null,7.1825396825396828,1810,5.1208508292418262,null,5.7828768197709102E-2,5.1804254502579245E-3,-4.7617675865200696E-3,-7.0389177690286979E-3,null,null,null,5.9205222456702122,null,{"$f":"IF(W1803=\"\",\"\",WORKDAY($B$3,M1803,Feriados!$A$2:$A$1037))","v":"2030-11-04"},{"$f":"IF(Y1803=\"\",\"\",((1+(+(+VLOOKUP(Y1803,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1803-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7899839015003156}]
[7.1865079365079367,1811,11.345012353365687,null,0.121892477649768,4.8973814990910941E-4,2.329764677801072E-3,-1.1261856943821313E-2,null,null,null,7.1865079365079367,1811,5.1210420682415716,null,5.7828768197709102E-2,5.1775652065177494E-3,-4.7591413284707729E-3,-7.036771393340361E-3,null,null,null,5.9207653983145425,null,{"$f":"IF(W1804=\"\",\"\",WORKDAY($B$3,M1804,Feriados!$A$2:$A$1037))","v":"2030-11-05"},{"$f":"IF(Y1804=\"\",\"\",((1+(+(+VLOOKUP(Y1804,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1804-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7889185544783377}]
[7.1904761904761907,1812,11.345470048337743,null,0.121892477649768,4.8946787500304251E-4,2.3284789367615678E-3,-1.1255723978155172E-2,null,null,null,7.1904761904761907,1812,5.12123332994791,null,5.7828768197709102E-2,5.1747081179238617E-3,-4.7565179509811151E-3,-7.034625065172751E-3,null,null,null,5.9210080791704423,null,{"$f":"IF(W1805=\"\",\"\",WORKDAY($B$3,M1805,Feriados!$A$2:$A$1037))","v":"2030-11-06"},{"$f":"IF(Y1805=\"\",\"\",((1+(+(+VLOOKUP(Y1805,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1805-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7878543942531984}]
[7.1944444444444446,1813,11.345927272976773,null,0.121892477649768,4.8919789824898401E-4,2.3271946140685069E-3,-1.1249597432317768E-2,null,null,null,7.1944444444444446,1813,5.1214246140570472,null,5.7828768197709102E-2,5.171854179267292E-3,-4.753897449390268E-3,-7.032478787015661E-3,null,null,null,5.9212502891512031,null,{"$f":"IF(W1806=\"\",\"\",WORKDAY($B$3,M1806,Feriados!$A$2:$A$1037))","v":"2030-11-07"},{"$f":"IF(Y1806=\"\",\"\",((1+(+(+VLOOKUP(Y1806,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1806-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7867914188429053}]
[{"$f":"B1807/252","v":7.1984126984126986},1814,{"$f":"SUM(E1807:H1807)*100","v":11.346384027917678},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1807))/($I$4*A1807))","v":4.8892821915385025E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1807))/($I$4*A1807))-EXP(-1*$I$4*A1807)))","v":2.325911707376338E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1807))/($J$4*A1807))-EXP(-1*$J$4*A1807)))","v":-1.1243477297121411E-2},null,null,null,{"$f":"M1807/252","v":7.1984126984126986},1814,{"$f":"SUM(P1807:S1807)*100","v":5.1216159202660547},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1807))/($T$4*L1807))","v":5.1690033853504782E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1807))/($T$4*L1807))-EXP(-1*$T$4*L1807)))","v":-4.7512798190470747E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1807))/($U$4*L1807))-EXP(-1*$U$4*L1807)))","v":-7.0303325613519582E-3},null,null,null,{"$f":"IF(N1807=\"\",\"\",(((1+C1807/100)/(1+N1807/100))-1)*100)","v":5.9214920291684514},null,{"$f":"IF(W1807=\"\",\"\",WORKDAY($B$3,M1807,Feriados!$A$2:$A$1037))","v":"2030-11-08"},{"$f":"IF(Y1807=\"\",\"\",((1+(+(+VLOOKUP(Y1807,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1807-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7857296262698625}]
[7.2023809523809526,{"$f":"+B1807+1","v":1815},11.346840313794543,null,0.121892477649768,4.8865883722564449E-4,2.3246302143446773E-3,-1.123736356339289E-2,null,null,null,7.2023809523809526,{"$f":"+M1807+1","v":1815},5.121807248272872,null,5.7828768197709102E-2,5.1661557309872382E-3,-4.7486650553100231E-3,-7.0281863906575979E-3,null,null,null,5.9217333001321038,null,{"$f":"IF(W1808=\"\",\"\",WORKDAY($B$3,M1808,Feriados!$A$2:$A$1037))","v":"2030-11-11"},{"$f":"IF(Y1808=\"\",\"\",((1+(+(+VLOOKUP(Y1808,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1808-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7846690145609374}]
[7.2063492063492065,1816,11.347296131240631,null,0.121892477649768,4.8838975197345333E-4,2.3233501326382941E-3,-1.1231256221973442E-2,null,null,null,7.2063492063492065,1816,5.1219985977762965,null,5.7828768197709102E-2,5.1633112110027381E-3,-4.7460531535472262E-3,-7.0260402774016441E-3,null,null,null,5.9219741029505446,null,{"$f":"IF(W1809=\"\",\"\",WORKDAY($B$3,M1809,Feriados!$A$2:$A$1037))","v":"2030-11-12"},{"$f":"IF(Y1809=\"\",\"\",((1+(+(+VLOOKUP(Y1809,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1809-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.783609581747327}]
[7.2103174603174605,1817,11.34775148088838,null,0.121892477649768,4.8812096290744452E-4,2.3220714599270983E-3,-1.1225155263718738E-2,null,null,null,7.2103174603174605,1817,5.1221899684759888,null,5.7828768197709102E-2,5.1604698202334593E-3,-4.7434441091363947E-3,-7.0238942240462834E-3,null,null,null,5.9222144385303377,null,{"$f":"IF(W1810=\"\",\"\",WORKDAY($B$3,M1810,Feriados!$A$2:$A$1037))","v":"2030-11-13"},{"$f":"IF(Y1810=\"\",\"\",((1+(+(+VLOOKUP(Y1810,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1810-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.782551325864647}]
[7.2142857142857144,1818,11.348206363369412,null,0.121892477649768,4.8785246953886291E-4,2.3207941938861239E-3,-1.121906067949888E-2,null,null,null,7.2142857142857144,1818,5.1223813600724615,null,5.7828768197709102E-2,5.1576315535271739E-3,-4.7408379174648206E-3,-7.0217482330468383E-3,null,null,null,5.9224543077766034,null,{"$f":"IF(W1811=\"\",\"\",WORKDAY($B$3,M1811,Feriados!$A$2:$A$1037))","v":"2030-11-14"},{"$f":"IF(Y1811=\"\",\"\",((1+(+(+VLOOKUP(Y1811,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1811-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7814942449527988}]
[7.2182539682539684,1819,11.348660779314519,null,0.121892477649768,4.875842713800288E-4,2.3195183321955194E-3,-1.1212972460198357E-2,null,null,null,7.2182539682539684,1819,5.1225727722670884,null,5.7828768197709102E-2,5.1547964057429051E-3,-4.7382345739293442E-3,-7.0196023068517799E-3,null,null,null,5.9226937115925971,null,{"$f":"IF(W1812=\"\",\"\",WORKDAY($B$3,M1812,Feriados!$A$2:$A$1037))","v":"2030-11-18"},{"$f":"IF(Y1812=\"\",\"\",((1+(+(+VLOOKUP(Y1812,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1812-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7804383370561467}]
[7.2222222222222223,1820,11.34911472935368,null,0.121892477649768,4.8731636794433365E-4,2.3182438725405266E-3,-1.1206890596716057E-2,null,null,null,7.2222222222222223,1820,5.1227642047620909,null,5.7828768197709102E-2,5.1519643717509072E-3,-4.7356340739363447E-3,-7.0174564479027514E-3,null,null,null,5.9229326508801083,null,{"$f":"IF(W1813=\"\",\"\",WORKDAY($B$3,M1813,Feriados!$A$2:$A$1037))","v":"2030-11-19"},{"$f":"IF(Y1813=\"\",\"\",((1+(+(+VLOOKUP(Y1813,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1813-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7799730032196388}]
[7.2261904761904763,1821,11.349568214116049,null,0.121892477649768,4.8704875874623844E-4,2.3169708126114757E-3,-1.1200815079965228E-2,null,null,null,7.2261904761904763,1821,5.1229556572605448,null,5.7828768197709102E-2,5.1491354464326252E-3,-4.7330364129017028E-3,-7.0153106586345751E-3,null,null,null,5.9231711265392395,null,{"$f":"IF(W1814=\"\",\"\",WORKDAY($B$3,M1814,Feriados!$A$2:$A$1037))","v":"2030-11-20"},{"$f":"IF(Y1814=\"\",\"\",((1+(+(+VLOOKUP(Y1814,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1814-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7795081825412247}]
[7.2301587301587302,1822,11.350021234229958,null,0.121892477649768,4.8678144330126949E-4,2.3156991501037619E-3,-1.1194745900873463E-2,null,null,null,7.2301587301587302,1822,5.1231471294663713,null,5.7828768197709102E-2,5.1463096246806717E-3,-4.7304415862507894E-3,-7.0131649414752742E-3,null,null,null,5.9234091394683608,null,{"$f":"IF(W1815=\"\",\"\",WORKDAY($B$3,M1815,Feriados!$A$2:$A$1037))","v":"2030-11-21"},{"$f":"IF(Y1815=\"\",\"\",((1+(+(+VLOOKUP(Y1815,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1815-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7790438741725163}]
[7.2341269841269842,1823,11.350473790322916,null,0.121892477649768,4.8651442112601639E-4,2.3144288827178375E-3,-1.1188683050382703E-2,null,null,null,7.2341269841269842,1823,5.1233386210843372,null,5.7828768197709102E-2,5.1434869013987933E-3,-4.7278495894184378E-3,-7.0110192988460801E-3,null,null,null,5.9236466905643104,null,{"$f":"IF(W1816=\"\",\"\",WORKDAY($B$3,M1816,Feriados!$A$2:$A$1037))","v":"2030-11-22"},{"$f":"IF(Y1816=\"\",\"\",((1+(+(+VLOOKUP(Y1816,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1816-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7785800772670575}]
[7.2380952380952381,1824,11.350925883021615,null,0.121892477649768,4.86247691738129E-4,2.3131600081591989E-3,-1.1182626519449188E-2,null,null,null,7.2380952380952381,1824,5.1235301318200568,null,5.7828768197709102E-2,5.1406672715018425E-3,-4.7252604178489198E-3,-7.0088737331614557E-3,null,null,null,5.9238837807222611,null,{"$f":"IF(W1817=\"\",\"\",WORKDAY($B$3,M1817,Feriados!$A$2:$A$1037))","v":"2030-11-25"},{"$f":"IF(Y1817=\"\",\"\",((1+(+(+VLOOKUP(Y1817,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1817-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7781167909801461}]
[7.2420634920634921,1825,11.351377512951922,null,0.121892477649768,4.8598125465631396E-4,2.3118925241383662E-3,-1.1176576299043462E-2,null,null,null,7.2420634920634921,1825,5.1237216613799808,null,5.7828768197709102E-2,5.1378507299157444E-3,-4.7226740669959267E-3,-7.0067282468291026E-3,null,null,null,5.9241204108357204,null,{"$f":"IF(W1818=\"\",\"\",WORKDAY($B$3,M1818,Feriados!$A$2:$A$1037))","v":"2030-11-26"},{"$f":"IF(Y1818=\"\",\"\",((1+(+(+VLOOKUP(Y1818,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1818-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.777654014469034}]
[7.246031746031746,1826,11.351828680738887,null,0.121892477649768,4.8571510940033271E-4,2.3106264283708784E-3,-1.1170532380150351E-2,null,null,null,7.246031746031746,1826,5.1239132094714046,null,5.7828768197709102E-2,5.1350372715774726E-3,-4.720090532322546E-3,-7.0045828422499882E-3,null,null,null,5.9243565817966193,null,{"$f":"IF(W1819=\"\",\"\",WORKDAY($B$3,M1819,Feriados!$A$2:$A$1037))","v":"2030-11-27"},{"$f":"IF(Y1819=\"\",\"\",((1+(+(+VLOOKUP(Y1819,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1819-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.777191746892794}]
[7.25,1827,11.352279387006734,null,0.121892477649768,4.8544925549099755E-4,2.3093617185772713E-3,-1.1164494753768944E-2,null,null,null,7.25,1827,5.1241047758024543,null,5.7828768197709102E-2,5.1322268914350102E-3,-4.7175098093012319E-3,-7.0024375218183414E-3,null,null,null,5.9245922944952234,null,{"$f":"IF(W1820=\"\",\"\",WORKDAY($B$3,M1820,Feriados!$A$2:$A$1037))","v":"2030-11-28"},{"$f":"IF(Y1820=\"\",\"\",((1+(+(+VLOOKUP(Y1820,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1820-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7767299874123417}]
[7.253968253968254,1828,11.352729632378866,null,0.121892477649768,4.8518369245016999E-4,2.3080983924830701E-3,-1.1158463410912568E-2,null,null,null,7.253968253968254,1828,5.1242963600820941,null,5.7828768197709102E-2,5.1294195844473322E-3,-4.7149318934137973E-3,-7.0002922879216891E-3,null,null,null,5.9248275498201775,null,{"$f":"IF(W1821=\"\",\"\",WORKDAY($B$3,M1821,Feriados!$A$2:$A$1037))","v":"2030-11-29"},{"$f":"IF(Y1821=\"\",\"\",((1+(+(+VLOOKUP(Y1821,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1821-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7762687351904356}]
[7.2579365079365079,1829,11.353179417477874,null,0.121892477649768,4.8491841980075653E-4,2.3068364478187708E-3,-1.1152438342608791E-2,null,null,null,7.2579365079365079,1829,5.1244879620201234,null,5.7828768197709102E-2,5.1266153455843651E-3,-4.7123567801513749E-3,-6.998147142940855E-3,null,null,null,5.9250623486585496,null,{"$f":"IF(W1822=\"\",\"\",WORKDAY($B$3,M1822,Feriados!$A$2:$A$1037))","v":"2030-12-02"},{"$f":"IF(Y1822=\"\",\"\",((1+(+(+VLOOKUP(Y1822,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1822-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7758079893916774}]
[7.2619047619047619,1830,11.353628742925515,null,0.121892477649768,4.8465343706670676E-4,2.3055758823198303E-3,-1.1146419539899376E-2,null,null,null,7.2619047619047619,1830,5.1246795813271673,null,5.7828768197709102E-2,5.1238141698269658E-3,-4.7097844650144105E-3,-6.9960020892499792E-3,null,null,null,5.9252966918957206,null,{"$f":"IF(W1823=\"\",\"\",WORKDAY($B$3,M1823,Feriados!$A$2:$A$1037))","v":"2030-12-03"},{"$f":"IF(Y1823=\"\",\"\",((1+(+(+VLOOKUP(Y1823,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1823-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7753477491825116}]
[7.2658730158730158,1831,11.354077609342736,null,0.121892477649768,4.843887437730104E-4,2.3043166937266528E-3,-1.1140406993840292E-2,null,null,null,7.2658730158730158,1831,5.1248712177146816,null,5.7828768197709102E-2,5.1210160521668845E-3,-4.7072149435126278E-3,-6.9938571292165394E-3,null,null,null,5.9255305804154501,null,{"$f":"IF(W1824=\"\",\"\",WORKDAY($B$3,M1824,Feriados!$A$2:$A$1037))","v":"2030-12-04"},{"$f":"IF(Y1824=\"\",\"\",((1+(+(+VLOOKUP(Y1824,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1824-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7748880137312035}]
[7.2698412698412698,1832,11.354526017349659,null,0.121892477649768,4.8412433944569416E-4,2.3030588797845739E-3,-1.1134400695501669E-2,null,null,null,7.2698412698412698,1832,5.1250628708949471,null,5.7828768197709102E-2,5.1182209876067409E-3,-4.7046482111650131E-3,-6.9917122652013572E-3,null,null,null,5.9257640150999658,null,{"$f":"IF(W1825=\"\",\"\",WORKDAY($B$3,M1825,Feriados!$A$2:$A$1037))","v":"2030-12-05"},{"$f":"IF(Y1825=\"\",\"\",((1+(+(+VLOOKUP(Y1825,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1825-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7744287822078171}]
[7.2738095238095237,1833,11.354973967565586,null,0.121892477649768,4.8386022361181891E-4,2.3018024382438474E-3,-1.1128400635967806E-2,null,null,null,7.2738095238095237,1833,5.1252545405810688,null,5.7828768197709102E-2,5.1154289711599918E-3,-4.7020842634997902E-3,-6.989567499558617E-3,null,null,null,5.9259969968298298,null,{"$f":"IF(W1826=\"\",\"\",WORKDAY($B$3,M1826,Feriados!$A$2:$A$1037))","v":"2030-12-06"},{"$f":"IF(Y1826=\"\",\"\",((1+(+(+VLOOKUP(Y1826,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1826-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7739700537843035}]
[7.2777777777777777,1834,11.355421460608998,null,0.121892477649768,4.8359639579947732E-4,2.3005473668596351E-3,-1.1122406806337141E-2,null,null,null,7.2777777777777777,1834,5.1254462264869725,null,5.7828768197709102E-2,5.1126399978509065E-3,-4.699523096054402E-3,-6.9874228346358778E-3,null,null,null,5.9262295264839171,null,{"$f":"IF(W1827=\"\",\"\",WORKDAY($B$3,M1827,Feriados!$A$2:$A$1037))","v":"2030-12-09"},{"$f":"IF(Y1827=\"\",\"\",((1+(+(+VLOOKUP(Y1827,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1827-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7735118276343238}]
[7.2817460317460316,1835,11.355868497097557,null,0.121892477649768,4.8333285553779041E-4,2.2992936633919898E-3,-1.1116419197722221E-2,null,null,null,7.2817460317460316,1835,5.1256379283274063,null,5.7828768197709102E-2,5.1098540627145328E-3,-4.6969647043754855E-3,-6.9852782727740951E-3,null,null,null,5.9264616049395924,null,{"$f":"IF(W1828=\"\",\"\",WORKDAY($B$3,M1828,Feriados!$A$2:$A$1037))","v":"2030-12-10"},{"$f":"IF(Y1828=\"\",\"\",((1+(+(+VLOOKUP(Y1828,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1828-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7730541029334486}]
[7.2857142857142856,1836,11.356315077648105,null,0.121892477649768,4.8306960235690522E-4,2.2980413256058429E-3,-1.1110437801249713E-2,null,null,null,7.2857142857142856,1836,5.1258296458179302,null,5.7828768197709102E-2,5.107071160796668E-3,-4.6944090840188475E-3,-6.9831338163076255E-3,null,null,null,5.9266932330726663,null,{"$f":"IF(W1829=\"\",\"\",WORKDAY($B$3,M1829,Feriados!$A$2:$A$1037))","v":"2030-12-11"},{"$f":"IF(Y1829=\"\",\"\",((1+(+(+VLOOKUP(Y1829,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1829-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7725968788590025}]
[7.2896825396825395,1837,11.356761202876662,null,0.121892477649768,4.8280663578799198E-4,2.2967903512709944E-3,-1.1104462608060363E-2,null,null,null,7.2896825396825395,1837,5.126021378674924,null,5.7828768197709102E-2,5.1042912871538349E-3,-4.6918562305494479E-3,-6.9809894675642485E-3,null,null,null,5.9269244117571507,null,{"$f":"IF(W1830=\"\",\"\",WORKDAY($B$3,M1830,Feriados!$A$2:$A$1037))","v":"2030-12-12"},{"$f":"IF(Y1830=\"\",\"\",((1+(+(+VLOOKUP(Y1830,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1830-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.772140154590109}]
[7.2936507936507935,1838,11.357206873398436,null,0.121892477649768,4.8254395536324093E-4,2.2955407381620931E-3,-1.1098493609308984E-2,null,null,null,7.2936507936507935,1838,5.1262131266155793,null,5.7828768197709102E-2,5.1015144368532495E-3,-4.6893061395413757E-3,-6.9788452288651803E-3,null,null,null,5.9271551418656587,null,{"$f":"IF(W1831=\"\",\"\",WORKDAY($B$3,M1831,Feriados!$A$2:$A$1037))","v":"2030-12-13"},{"$f":"IF(Y1831=\"\",\"\",((1+(+(+VLOOKUP(Y1831,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1831-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7716839293076676}]
[7.2976190476190474,1839,11.357652089827805,null,0.121892477649768,4.8228156061586004E-4,2.2942924840586294E-3,-1.1092530796164445E-2,null,null,null,7.2976190476190474,1839,5.1264048893578993,null,5.7828768197709102E-2,5.0987406049727924E-3,-4.6867588065778254E-3,-6.976701102525084E-3,null,null,null,5.9273854242690938,null,{"$f":"IF(W1832=\"\",\"\",WORKDAY($B$3,M1832,Feriados!$A$2:$A$1037))","v":"2030-12-16"},{"$f":"IF(Y1832=\"\",\"\",((1+(+(+VLOOKUP(Y1832,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1832-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.771228202194421}]
[7.3015873015873014,1840,11.358096852778337,null,0.121892477649768,4.8201945108007193E-4,2.2930455867449205E-3,-1.1086574159809645E-2,null,null,null,7.3015873015873014,1840,5.1265966666206921,null,5.7828768197709102E-2,5.0959697866009802E-3,-4.6842142272510772E-3,-6.9745570908520908E-3,null,null,null,5.9276152598367382,null,{"$f":"IF(W1833=\"\",\"\",WORKDAY($B$3,M1833,Feriados!$A$2:$A$1037))","v":"2030-12-17"},{"$f":"IF(Y1833=\"\",\"\",((1+(+(+VLOOKUP(Y1833,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1833-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7715524187103666}]
[7.3055555555555554,1841,11.358541162862771,null,0.121892477649768,4.8175762629111139E-4,2.2918000440100956E-3,-1.1080623691441496E-2,null,null,null,7.3055555555555554,1841,5.126788458123575,null,5.7828768197709102E-2,5.0932019768369407E-3,-4.6816723971624752E-3,-6.9724131961478118E-3,null,null,null,5.9278446494363868,null,{"$f":"IF(W1834=\"\",\"\",WORKDAY($B$3,M1834,Feriados!$A$2:$A$1037))","v":"2030-12-18"},{"$f":"IF(Y1834=\"\",\"\",((1+(+(+VLOOKUP(Y1834,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1834-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7718762840197817}]
[7.3095238095238093,1842,11.358985020693039,null,0.121892477649768,4.8149608578522223E-4,2.2905558536480846E-3,-1.1074679382270913E-2,null,null,null,7.3095238095238093,1842,5.1269802635869723,null,5.7828768197709102E-2,5.0904371707903772E-3,-4.679133311922404E-3,-6.9702694207073477E-3,null,null,null,5.9280735939341467,null,{"$f":"IF(W1835=\"\",\"\",WORKDAY($B$3,M1835,Feriados!$A$2:$A$1037))","v":"2030-12-19"},{"$f":"IF(Y1835=\"\",\"\",((1+(+(+VLOOKUP(Y1835,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1835-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7721997986930322}]
[7.3134920634920633,1843,11.359428426880246,null,0.121892477649768,4.8123482909965496E-4,2.2893130134576038E-3,-1.1068741223522787E-2,null,null,null,7.3134920634920633,1843,5.1271720827321063,null,5.7828768197709102E-2,5.0876753635815467E-3,-4.6765969671502686E-3,-6.9681257668193081E-3,null,null,null,5.9283020941945708,null,{"$f":"IF(W1836=\"\",\"\",WORKDAY($B$3,M1836,Feriados!$A$2:$A$1037))","v":"2030-12-20"},{"$f":"IF(Y1836=\"\",\"\",((1+(+(+VLOOKUP(Y1836,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1836-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7725229632992408}]
[7.3174603174603172,1844,11.359871382034685,null,0.121892477649768,4.8097385577266372E-4,2.288071521242145E-3,-1.1062809206435972E-2,null,null,null,7.3174603174603172,1844,5.127363915281002,null,5.7828768197709102E-2,5.084916550341231E-3,-4.6740633584744741E-3,-6.9659822367658317E-3,null,null,null,5.9285301510806354,null,{"$f":"IF(W1837=\"\",\"\",WORKDAY($B$3,M1837,Feriados!$A$2:$A$1037))","v":"2030-12-23"},{"$f":"IF(Y1837=\"\",\"\",((1+(+(+VLOOKUP(Y1837,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1837-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7728457784063085}]
[7.3214285714285712,1845,11.360313886765821,null,0.121892477649768,4.8071316534350383E-4,2.2868313748099591E-3,-1.1056883322263265E-2,null,null,null,7.3214285714285712,1845,5.127555760956481,null,5.7828768197709102E-2,5.0821607262107032E-3,-4.6715324815323998E-3,-6.9638388328225852E-3,null,null,null,5.9287577654536738,null,{"$f":"IF(W1838=\"\",\"\",WORKDAY($B$3,M1838,Feriados!$A$2:$A$1037))","v":"2030-12-24"},{"$f":"IF(Y1838=\"\",\"\",((1+(+(+VLOOKUP(Y1838,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1838-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.773168244580849}]
[7.3253968253968251,1846,11.360755941682308,null,0.121892477649768,4.804527573524289E-4,2.2855925719740488E-3,-1.1050963562271391E-2,null,null,null,7.3253968253968251,1846,5.1277476194821636,null,5.7828768197709102E-2,5.079407886341706E-3,-4.6690043319703818E-3,-6.961695557258795E-3,null,null,null,5.9289849381735094,null,{"$f":"IF(W1839=\"\",\"\",WORKDAY($B$3,M1839,Feriados!$A$2:$A$1037))","v":"2030-12-26"},{"$f":"IF(Y1839=\"\",\"\",((1+(+(+VLOOKUP(Y1839,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1839-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7734903623883431}]
[7.3293650793650791,1847,11.361197547391987,null,0.121892477649768,4.8019263134068833E-4,2.2843551105521487E-3,-1.1045049917740983E-2,null,null,null,7.3293650793650791,1847,5.1279394905824578,null,5.7828768197709102E-2,5.0766580258964217E-3,-4.6664789054436913E-3,-6.9595524123372476E-3,null,null,null,5.9292116700983222,null,{"$f":"IF(W1840=\"\",\"\",WORKDAY($B$3,M1840,Feriados!$A$2:$A$1037))","v":"2030-12-27"},{"$f":"IF(Y1840=\"\",\"\",((1+(+(+VLOOKUP(Y1840,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1840-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7738121323930063}]
[7.333333333333333,1848,11.361638704501868,null,0.121892477649768,4.7993278685052411E-4,2.2831189883667168E-3,-1.1039142379966563E-2,null,null,null,7.333333333333333,1848,5.1281313739825727,null,5.7828768197709102E-2,5.0739111400474419E-3,-4.6639561976165112E-3,-6.9574094003143124E-3,null,null,null,5.9294379620847826,null,{"$f":"IF(W1841=\"\",\"\",WORKDAY($B$3,M1841,Feriados!$A$2:$A$1037))","v":"2030-12-30"},{"$f":"IF(Y1841=\"\",\"\",((1+(+(+VLOOKUP(Y1841,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1841-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7741335551578103}]
[7.337301587301587,1849,11.362079413618156,null,0.121892477649768,4.7967322342516906E-4,2.2818842032449236E-3,-1.1033240940256523E-2,null,null,null,7.337301587301587,1849,5.1283232694084973,null,5.7828768197709102E-2,5.0711672239777432E-3,-4.6614362041619162E-3,-6.9552665234399536E-3,null,null,null,5.9296638149879177,null,{"$f":"IF(W1842=\"\",\"\",WORKDAY($B$3,M1842,Feriados!$A$2:$A$1037))","v":"2030-12-31"},{"$f":"IF(Y1842=\"\",\"\",((1+(+(+VLOOKUP(Y1842,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1842-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7744546312445504}]
[7.3412698412698409,1850,11.362519675346237,null,0.121892477649768,4.7941394060884302E-4,2.2806507530186335E-3,-1.1027345589933115E-2,null,null,null,7.3412698412698409,1850,5.1285151765870163,null,5.7828768197709102E-2,5.0684262728806582E-3,-4.6589189207618511E-3,-6.9531237839577462E-3,null,null,null,5.9298892296612449,null,{"$f":"IF(W1843=\"\",\"\",WORKDAY($B$3,M1843,Feriados!$A$2:$A$1037))","v":"2031-01-02"},{"$f":"IF(Y1843=\"\",\"\",((1+(+(+VLOOKUP(Y1843,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1843-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7747753612138224}]
[7.3452380952380949,1851,11.362959490290674,null,0.121892477649768,4.7915493794675127E-4,2.2794186355243988E-3,-1.1021456320332424E-2,null,null,null,7.3452380952380949,1851,5.1287070952456952,null,5.7828768197709102E-2,5.0656882819598474E-3,-4.656404343107109E-3,-6.9509811841048834E-3,null,null,null,5.930114206956616,null,{"$f":"IF(W1844=\"\",\"\",WORKDAY($B$3,M1844,Feriados!$A$2:$A$1037))","v":"2031-01-03"},{"$f":"IF(Y1844=\"\",\"\",((1+(+(+VLOOKUP(Y1844,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1844-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7750957456249568}]
[7.3492063492063489,1852,11.363398859055216,null,0.121892477649768,4.7889621498508093E-4,2.2781878486034393E-3,-1.1015573122804354E-2,null,null,null,7.3492063492063489,1852,5.1288990251128865,null,5.7828768197709102E-2,5.0629532464292687E-3,-4.6538924668973096E-3,-6.9488387261121996E-3,null,null,null,5.9303387477243952,null,{"$f":"IF(W1845=\"\",\"\",WORKDAY($B$3,M1845,Feriados!$A$2:$A$1037))","v":"2031-01-06"},{"$f":"IF(Y1845=\"\",\"\",((1+(+(+VLOOKUP(Y1845,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1845-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7754157850361292}]
[7.3531746031746028,1853,11.363837782242802,null,0.121892477649768,4.7863777127099902E-4,2.2769583901016384E-3,-1.1009695988712608E-2,null,null,null,7.3531746031746028,1853,5.1290909659177206,null,5.7828768197709102E-2,5.0602211615131606E-3,-4.6513832878408868E-3,-6.9466964122041784E-3,null,null,null,5.9305628528133481,null,{"$f":"IF(W1846=\"\",\"\",WORKDAY($B$3,M1846,Feriados!$A$2:$A$1037))","v":"2031-01-07"},{"$f":"IF(Y1846=\"\",\"\",((1+(+(+VLOOKUP(Y1846,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1846-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7757354800043164}]
[7.3571428571428568,1854,11.364276260455549,null,0.121892477649768,4.7837960635264943E-4,2.275730257869524E-3,-1.1003824909434674E-2,null,null,null,7.3571428571428568,1854,5.1292829173901078,null,5.7828768197709102E-2,5.0574920224460019E-3,-4.6488768016550493E-3,-6.9445542445989734E-3,null,null,null,5.930786523070708,null,{"$f":"IF(W1847=\"\",\"\",WORKDAY($B$3,M1847,Feriados!$A$2:$A$1037))","v":"2031-01-08"},{"$f":"IF(Y1847=\"\",\"\",((1+(+(+VLOOKUP(Y1847,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1847-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7760548310852293}]
[7.3611111111111107,1855,11.36471429429476,null,0.121892477649768,4.7812171977915032E-4,2.274503449762258E-3,-1.0997959876361802E-2,null,null,null,7.3611111111111107,1855,5.1294748792607407,null,5.7828768197709102E-2,5.0547658244724904E-3,-4.6463730040657777E-3,-6.9424122255084117E-3,null,null,null,5.9310097593420652,null,{"$f":"IF(W1848=\"\",\"\",WORKDAY($B$3,M1848,Feriados!$A$2:$A$1037))","v":"2031-01-09"},{"$f":"IF(Y1848=\"\",\"\",((1+(+(+VLOOKUP(Y1848,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1848-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7763738388334911}]
[7.3650793650793647,1856,11.365151884360925,null,0.121892477649768,4.7786411110059182E-4,2.2732779636396258E-3,-1.099210088089899E-2,null,null,null,7.3650793650793647,1856,5.1296668512610815,null,5.7828768197709102E-2,5.0520425628475191E-3,-4.6438718908077938E-3,-6.9402703571380207E-3,null,null,null,5.9312325624715445,null,{"$f":"IF(W1849=\"\",\"\",WORKDAY($B$3,M1849,Feriados!$A$2:$A$1037))","v":"2031-01-10"},{"$f":"IF(Y1849=\"\",\"\",((1+(+(+VLOOKUP(Y1849,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1849-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7766925038024368}]
[7.3690476190476186,1857,11.365589031253709,null,0.121892477649768,4.7760677986803278E-4,2.2720537973660191E-3,-1.0986247914464965E-2,null,null,null,7.3690476190476186,1857,5.1298588331233654,null,5.7828768197709102E-2,5.0493222328361403E-3,-4.641373457624544E-3,-6.9381286416870325E-3,null,null,null,5.9314549333016497,null,{"$f":"IF(W1850=\"\",\"\",WORKDAY($B$3,M1850,Feriados!$A$2:$A$1037))","v":"2031-01-13"},{"$f":"IF(Y1850=\"\",\"\",((1+(+(+VLOOKUP(Y1850,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1850-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7770108265442692}]
[7.3730158730158726,1858,11.366025735571977,null,0.121892477649768,4.7734972563349899E-4,2.2708309488104306E-3,-1.0980400968492161E-2,null,null,null,7.3730158730158726,1858,5.1300508245806062,null,5.7828768197709102E-2,5.0466048297135493E-3,-4.6388777002681755E-3,-6.9359870813484022E-3,null,null,null,5.9316768726733304,null,{"$f":"IF(W1851=\"\",\"\",WORKDAY($B$3,M1851,Feriados!$A$2:$A$1037))","v":"2031-01-14"},{"$f":"IF(Y1851=\"\",\"\",((1+(+(+VLOOKUP(Y1851,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1851-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.777328807609992}]
[7.3769841269841274,1859,11.36646199791377,null,0.121892477649768,4.7709294794997967E-4,2.2696094158464329E-3,-1.0974560034426704E-2,null,null,null,7.3769841269841274,1859,5.1302428253665822,null,5.7828768197709102E-2,5.0438903487650486E-3,-4.6363846144995176E-3,-6.9338456783088207E-3,null,null,null,5.9318983814260484,null,{"$f":"IF(W1852=\"\",\"\",WORKDAY($B$3,M1852,Feriados!$A$2:$A$1037))","v":"2031-01-15"},{"$f":"IF(Y1852=\"\",\"\",((1+(+(+VLOOKUP(Y1852,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1852-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7776464475494098}]
[7.3809523809523814,1860,11.366897818876321,null,0.121892477649768,4.7683644637142584E-4,2.2683891963521754E-3,-1.0968725103728399E-2,null,null,null,7.3809523809523814,1860,5.1304348352158327,null,5.7828768197709102E-2,5.0411787852860232E-3,-4.6338941960880585E-3,-6.9317044347487313E-3,null,null,null,5.9321194603976446,null,{"$f":"IF(W1853=\"\",\"\",WORKDAY($B$3,M1853,Feriados!$A$2:$A$1037))","v":"2031-01-16"},{"$f":"IF(Y1853=\"\",\"\",((1+(+(+VLOOKUP(Y1853,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1853-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7774087607268303}]
[7.3849206349206353,1861,11.367333199056041,null,0.121892477649768,4.7658022045274682E-4,2.2671702882103642E-3,-1.0962896167870707E-2,null,null,null,7.3849206349206353,1861,5.1306268538636752,null,5.7828768197709102E-2,5.03847013458192E-3,-4.6314064408119289E-3,-6.9295633528423366E-3,null,null,null,5.9323401104244056,null,{"$f":"IF(W1854=\"\",\"\",WORKDAY($B$3,M1854,Feriados!$A$2:$A$1037))","v":"2031-01-17"},{"$f":"IF(Y1854=\"\",\"\",((1+(+(+VLOOKUP(Y1854,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1854-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7771713298876408}]
[7.3888888888888893,1862,11.367768139048534,null,0.121892477649768,4.7632426974980819E-4,2.265952689308254E-3,-1.0957073218340718E-2,null,null,null,7.3888888888888893,1862,5.1308188810461806,null,5.7828768197709102E-2,5.0357643919682121E-3,-4.6289213444578774E-3,-6.9274224347576231E-3,null,null,null,5.9325603323411302,null,{"$f":"IF(W1855=\"\",\"\",WORKDAY($B$3,M1855,Feriados!$A$2:$A$1037))","v":"2031-01-20"},{"$f":"IF(Y1855=\"\",\"\",((1+(+(+VLOOKUP(Y1855,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1855-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7769341546185498}]
[7.3928571428571432,1863,11.368202639448592,null,0.121892477649768,4.760685938194294E-4,2.2647363975376368E-3,-1.095125624663915E-2,null,null,null,7.3928571428571432,1863,5.1310109165001867,null,5.7828768197709102E-2,5.0330615527703773E-3,-4.6264389028212484E-3,-6.9252816826563647E-3,null,null,null,5.9327801269810632,null,{"$f":"IF(W1856=\"\",\"\",WORKDAY($B$3,M1856,Feriados!$A$2:$A$1037))","v":"2031-01-21"},{"$f":"IF(Y1856=\"\",\"\",((1+(+(+VLOOKUP(Y1856,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1856-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7766972345071537}]
[7.3968253968253972,1864,11.368636700850189,null,0.121892477649768,4.7581319221938045E-4,2.2635214107948236E-3,-1.0945445244280318E-2,null,null,null,7.3968253968253972,1864,5.1312029599632849,null,5.7828768197709102E-2,5.0303616123238736E-3,-4.623959111705973E-3,-6.9231410986941438E-3,null,null,null,5.9329994951758502,null,{"$f":"IF(W1857=\"\",\"\",WORKDAY($B$3,M1857,Feriados!$A$2:$A$1037))","v":"2031-01-22"},{"$f":"IF(Y1857=\"\",\"\",((1+(+(+VLOOKUP(Y1857,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1857-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7764605691418929}]
[7.4007936507936511,1865,11.36907032384649,null,0.121892477649768,4.7555806450838014E-4,2.2623077269806422E-3,-1.0939640202792126E-2,null,null,null,7.4007936507936511,1865,5.1313950111738311,null,5.7828768197709102E-2,5.0276645659741047E-3,-4.6214819669245302E-3,-6.9210006850203608E-3,null,null,null,5.9332184377556052,null,{"$f":"IF(W1858=\"\",\"\",WORKDAY($B$3,M1858,Feriados!$A$2:$A$1037))","v":"2031-01-23"},{"$f":"IF(Y1858=\"\",\"\",((1+(+(+VLOOKUP(Y1858,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1858-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7762241581120959}]
[7.4047619047619051,1866,11.369503509029848,null,0.121892477649768,4.7530321024609316E-4,2.2610953440004157E-3,-1.0933841113716036E-2,null,null,null,7.4047619047619051,1866,5.1315870698709309,null,5.7828768197709102E-2,5.0249704090764022E-3,-4.6190074642979426E-3,-6.91886044377825E-3,null,null,null,5.9334369555490207,null,{"$f":"IF(W1859=\"\",\"\",WORKDAY($B$3,M1859,Feriados!$A$2:$A$1037))","v":"2031-01-24"},{"$f":"IF(Y1859=\"\",\"\",((1+(+(+VLOOKUP(Y1859,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1859-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.775988001008046}]
[7.4087301587301591,1867,11.369936256991801,null,0.121892477649768,4.7504862899312738E-4,2.2598842597639545E-3,-1.0928047968607061E-2,null,null,null,7.4087301587301591,1867,5.1317791357944458,null,5.7828768197709102E-2,5.0222791369959972E-3,-4.6165355996557467E-3,-6.916720377104898E-3,null,null,null,5.933655049383102,null,{"$f":"IF(W1860=\"\",\"\",WORKDAY($B$3,M1860,Feriados!$A$2:$A$1037))","v":"2031-01-27"},{"$f":"IF(Y1860=\"\",\"\",((1+(+(+VLOOKUP(Y1860,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1860-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7757520974208481}]
[7.412698412698413,1868,11.370368568323084,null,0.121892477649768,4.7479432031103188E-4,2.2586744721855463E-3,-1.0922260759033743E-2,null,null,null,7.412698412698413,1868,5.1319712086849876,null,5.7828768197709102E-2,5.0195907451079909E-3,-4.6140663688359791E-3,-6.9145804871312434E-3,null,null,null,5.9338727200834107,null,{"$f":"IF(W1861=\"\",\"\",WORKDAY($B$3,M1861,Feriados!$A$2:$A$1037))","v":"2031-01-28"},{"$f":"IF(Y1861=\"\",\"\",((1+(+(+VLOOKUP(Y1861,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1861-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7755164469424507}]
[7.416666666666667,1869,11.370800443613611,null,0.121892477649768,4.7454028376229385E-4,2.2574659791839398E-3,-1.0916479476578138E-2,null,null,null,7.416666666666667,1869,5.1321632882839179,null,5.7828768197709102E-2,5.0169052287973304E-3,-4.6115997676851482E-3,-6.9124407759821047E-3,null,null,null,5.9340899684739323,null,{"$f":"IF(W1862=\"\",\"\",WORKDAY($B$3,M1862,Feriados!$A$2:$A$1037))","v":"2031-01-29"},{"$f":"IF(Y1862=\"\",\"\",((1+(+(+VLOOKUP(Y1862,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1862-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7752810491657574}]
[7.4206349206349209,1870,11.371231883452488,null,0.121892477649768,4.742865189103365E-4,2.2562587786823362E-3,-1.0910704112835784E-2,null,null,null,7.4206349206349209,1870,5.1323553743333461,null,5.7828768197709102E-2,5.0142225834587844E-3,-4.6091357920582223E-3,-6.9103012457761908E-3,null,null,null,5.9343067953771644,null,{"$f":"IF(W1863=\"\",\"\",WORKDAY($B$3,M1863,Feriados!$A$2:$A$1037))","v":"2031-01-30"},{"$f":"IF(Y1863=\"\",\"\",((1+(+(+VLOOKUP(Y1863,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1863-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7750459036845152}]
[7.4246031746031749,1871,11.37166288842802,null,0.121892477649768,4.7403302531951608E-4,2.2550528686083758E-3,-1.0904934659415706E-2,null,null,null,7.4246031746031749,1871,5.1325474665761313,null,5.7828768197709102E-2,5.0115428044969152E-3,-4.606674437818605E-3,-6.9081618986261088E-3,null,null,null,5.9345232016140725,null,{"$f":"IF(W1864=\"\",\"\",WORKDAY($B$3,M1864,Feriados!$A$2:$A$1037))","v":"2031-01-31"},{"$f":"IF(Y1864=\"\",\"\",((1+(+(+VLOOKUP(Y1864,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1864-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.774811010093293}]
[7.4285714285714288,1872,11.372093459127688,null,0.121892477649768,4.7377980255512025E-4,2.2538482468941259E-3,-1.0899171107940371E-2,null,null,null,7.4285714285714288,1872,5.1327395647558651,null,5.7828768197709102E-2,5.0088658873260533E-3,-4.6042157008381133E-3,-6.9060227366383852E-3,null,null,null,5.9347391880040679,null,{"$f":"IF(W1865=\"\",\"\",WORKDAY($B$3,M1865,Feriados!$A$2:$A$1037))","v":"2031-02-03"},{"$f":"IF(Y1865=\"\",\"\",((1+(+(+VLOOKUP(Y1865,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1865-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7745763679875921}]
[7.4325396825396828,1873,11.372523596138175,null,0.121892477649768,4.735268501833644E-4,2.2526449114760698E-3,-1.08934134500457E-2,null,null,null,7.4325396825396828,1873,5.1329316686168935,null,5.7828768197709102E-2,5.0061918273702731E-3,-4.6017595769969654E-3,-6.9038837619134737E-3,null,null,null,5.9349547553650739,null,{"$f":"IF(W1866=\"\",\"\",WORKDAY($B$3,M1866,Feriados!$A$2:$A$1037))","v":"2031-02-04"},{"$f":"IF(Y1866=\"\",\"\",((1+(+(+VLOOKUP(Y1866,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1866-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7743419769637576}]
[7.4365079365079367,1874,11.372953300045346,null,0.121892477649768,4.7327416777139035E-4,2.2514428602950945E-3,-1.0887661677381019E-2,null,null,null,7.4365079365079367,1874,5.1331237779042942,null,5.7828768197709102E-2,5.0035206200633627E-3,-4.5993060621837495E-3,-6.9017449765457709E-3,null,null,null,5.9351699045134598,null,{"$f":"IF(W1867=\"\",\"\",WORKDAY($B$3,M1867,Feriados!$A$2:$A$1037))","v":"2031-02-05"},{"$f":"IF(Y1867=\"\",\"\",((1+(+(+VLOOKUP(Y1867,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1867-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7741078366190006}]
[7.4404761904761907,1875,11.37338257143427,null,0.121892477649768,4.7302175488726301E-4,2.2502420912964803E-3,-1.0881915781609066E-2,null,null,null,7.4404761904761907,1875,5.1333158923638855,null,5.7828768197709102E-2,5.0008522608488053E-3,-4.5968551522954145E-3,-6.8996063826236307E-3,null,null,null,5.9353846362641294,null,{"$f":"IF(W1868=\"\",\"\",WORKDAY($B$3,M1868,Feriados!$A$2:$A$1037))","v":"2031-02-06"},{"$f":"IF(Y1868=\"\",\"\",((1+(+(+VLOOKUP(Y1868,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1868-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7738739465513538}]
[7.4444444444444446,1876,11.373811410889191,null,0.121892477649768,4.7276961109996815E-4,2.2490426024298848E-3,-1.0876175754405956E-2,null,null,null,7.4444444444444446,1876,5.133508011742224,null,5.7828768197709102E-2,4.9981867451797486E-3,-4.5944068432372418E-3,-6.8974679822293794E-3,null,null,null,5.9355989514304097,null,{"$f":"IF(W1869=\"\",\"\",WORKDAY($B$3,M1869,Feriados!$A$2:$A$1037))","v":"2031-02-07"},{"$f":"IF(Y1869=\"\",\"\",((1+(+(+VLOOKUP(Y1869,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1869-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7736403063597823}]
[7.4484126984126986,1877,11.374239818993557,null,0.121892477649768,4.725177359794106E-4,2.247844391649339E-3,-1.0870441587461168E-2,null,null,null,7.4484126984126986,1877,5.1337001357865928,null,5.7828768197709102E-2,4.9955240685189799E-3,-4.5919611309228302E-3,-6.8953297774393251E-3,null,null,null,5.9358128508241403,null,{"$f":"IF(W1870=\"\",\"\",WORKDAY($B$3,M1870,Feriados!$A$2:$A$1037))","v":"2031-02-10"},{"$f":"IF(Y1870=\"\",\"\",((1+(+(+VLOOKUP(Y1870,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1870-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7734069156440508}]
[{"$f":"B1871/252","v":7.4523809523809526},1878,{"$f":"SUM(E1871:H1871)*100","v":11.37466779633001},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1871))/($I$4*A1871))","v":4.7226612909641064E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1871))/($I$4*A1871))-EXP(-1*$I$4*A1871)))","v":2.2466474569132269E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1871))/($J$4*A1871))-EXP(-1*$J$4*A1871)))","v":-1.0864713272477532E-2},null,null,null,{"$f":"M1871/252","v":7.4523809523809526},1878,{"$f":"SUM(P1871:S1871)*100","v":5.1338922642450155},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1871))/($T$4*L1871))","v":4.992864226338903E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1871))/($T$4*L1871))-EXP(-1*$T$4*L1871)))","v":-4.5895180112740771E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1871))/($U$4*L1871))-EXP(-1*$U$4*L1871)))","v":-6.8931917703237708E-3},null,null,null,{"$f":"IF(N1871=\"\",\"\",(((1+C1871/100)/(1+N1871/100))-1)*100)","v":5.9360263352557618},null,{"$f":"IF(W1871=\"\",\"\",WORKDAY($B$3,M1871,Feriados!$A$2:$A$1037))","v":"2031-02-11"},{"$f":"IF(Y1871=\"\",\"\",((1+(+(+VLOOKUP(Y1871,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1871-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7731737740048121}]
[7.4563492063492065,{"$f":"+B1871+1","v":1879},11.375095343480378,null,0.121892477649768,4.7201479002270262E-4,2.2454517961842807E-3,-1.0858990801171201E-2,null,null,null,7.4563492063492065,{"$f":"+M1871+1","v":1879},5.1340843968662426,null,5.7828768197709102E-2,4.9902072141215096E-3,-4.5870774802211521E-3,-6.8910539629470349E-3,null,null,null,5.9362394055339829,null,{"$f":"IF(W1872=\"\",\"\",WORKDAY($B$3,M1872,Feriados!$A$2:$A$1037))","v":"2031-02-12"},{"$f":"IF(Y1872=\"\",\"\",((1+(+(+VLOOKUP(Y1872,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1872-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7729408810435183}]
[7.4603174603174605,1880,11.375522461025685,null,0.121892477649768,4.7176371833093173E-4,2.2442574074295657E-3,-1.0853274165271647E-2,null,null,null,7.4603174603174605,1880,5.1342765333997518,null,5.7828768197709102E-2,4.98755302735836E-3,-4.5846395337024873E-3,-6.8889163573674543E-3,null,null,null,5.9364520624662021,null,{"$f":"IF(W1873=\"\",\"\",WORKDAY($B$3,M1873,Feriados!$A$2:$A$1037))","v":"2031-02-13"},{"$f":"IF(Y1873=\"\",\"\",((1+(+(+VLOOKUP(Y1873,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1873-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7727082363625541}]
[7.4642857142857144,1881,11.37594914954615,null,0.121892477649768,4.715129135946524E-4,2.2430642886204703E-3,-1.0847563356521621E-2,null,null,null,7.4642857142857144,1881,5.134468673595749,null,5.7828768197709102E-2,4.9849016615505486E-3,-4.582204167664747E-3,-6.88677895563741E-3,null,null,null,5.9366643068582414,null,{"$f":"IF(W1874=\"\",\"\",WORKDAY($B$3,M1874,Feriados!$A$2:$A$1037))","v":"2031-02-14"},{"$f":"IF(Y1874=\"\",\"\",((1+(+(+VLOOKUP(Y1874,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1874-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7724758395650593}]
[7.4682539682539684,1882,11.376375409621186,null,0.121892477649768,4.7126237538832482E-4,2.2418724377326919E-3,-1.0841858366677157E-2,null,null,null,7.4682539682539684,1882,5.1346608172051651,null,5.7828768197709102E-2,4.9822531122086875E-3,-4.5797713780628153E-3,-6.88464175980333E-3,null,null,null,5.9368761395143466,null,{"$f":"IF(W1875=\"\",\"\",WORKDAY($B$3,M1875,Feriados!$A$2:$A$1037))","v":"2031-02-17"},{"$f":"IF(Y1875=\"\",\"\",((1+(+(+VLOOKUP(Y1875,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1875-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7722436902550838}]
[7.4722222222222223,1883,11.376801241829401,null,0.121892477649768,4.7101210328731358E-4,2.24068185274623E-3,-1.083615918750754E-2,null,null,null,7.4722222222222223,1883,5.1348529639796503,null,5.7828768197709102E-2,4.9796073748528801E-3,-4.5773411608597747E-3,-6.8825047719057036E-3,null,null,null,5.9370875612374974,null,{"$f":"IF(W1876=\"\",\"\",WORKDAY($B$3,M1876,Feriados!$A$2:$A$1037))","v":"2031-02-18"},{"$f":"IF(Y1876=\"\",\"\",((1+(+(+VLOOKUP(Y1876,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1876-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7737440165207303}]
[7.4761904761904763,1884,11.377226646748598,null,0.121892477649768,4.7076209686788486E-4,2.2394925316453714E-3,-1.0830465810795293E-2,null,null,null,7.4761904761904763,1884,5.1350451136715805,null,5.7828768197709102E-2,4.9769644450126894E-3,-4.5749135120268869E-3,-6.880367993979104E-3,null,null,null,5.9372985728288974,null,{"$f":"IF(W1877=\"\",\"\",WORKDAY($B$3,M1877,Feriados!$A$2:$A$1037))","v":"2031-02-19"},{"$f":"IF(Y1877=\"\",\"\",((1+(+(+VLOOKUP(Y1877,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1877-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7752427717403281}]
[7.4801587301587302,1885,11.377651624955773,null,0.121892477649768,4.7051235570720346E-4,2.2383044724186788E-3,-1.0824778228336159E-2,null,null,null,7.4801587301587302,1885,5.1352372660340473,null,5.7828768197709102E-2,4.9743243182271222E-3,-4.5724884275435704E-3,-6.8782314280521921E-3,null,null,null,5.9375091750883957,null,{"$f":"IF(W1878=\"\",\"\",WORKDAY($B$3,M1878,Feriados!$A$2:$A$1037))","v":"2031-02-20"},{"$f":"IF(Y1878=\"\",\"\",((1+(+(+VLOOKUP(Y1878,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1878-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.776739958380082}]
[7.4841269841269842,1886,11.378076177027124,null,0.121892477649768,4.7026287938333172E-4,2.237117673058983E-3,-1.0819096431939073E-2,null,null,null,7.4841269841269842,1886,5.1354294208208593,null,5.7828768197709102E-2,4.9716869900445987E-3,-4.5700659033973854E-3,-6.8760950761477318E-3,null,null,null,5.9377193688143981,null,{"$f":"IF(W1879=\"\",\"\",WORKDAY($B$3,M1879,Feriados!$A$2:$A$1037))","v":"2031-02-21"},{"$f":"IF(Y1879=\"\",\"\",((1+(+(+VLOOKUP(Y1879,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1879-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7782355789010458}]
[7.4880952380952381,1887,11.378500303538043,null,0.121892477649768,4.7001366747522567E-4,2.2359321315633647E-3,-1.0813420413426164E-2,null,null,null,7.4880952380952381,1887,5.1356215777865408,null,5.7828768197709102E-2,4.9690524560229311E-3,-4.5676459355840134E-3,-6.8739589402826047E-3,null,null,null,5.9379291548037338,null,{"$f":"IF(W1880=\"\",\"\",WORKDAY($B$3,M1880,Feriados!$A$2:$A$1037))","v":"2031-02-26"},{"$f":"IF(Y1880=\"\",\"\",((1+(+(+VLOOKUP(Y1880,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1880-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7797296357591215}]
[7.4920634920634921,1888,11.378924005063118,null,0.121892477649768,4.6976471956273406E-4,2.2347478459331521E-3,-1.0807750164632713E-2,null,null,null,7.4920634920634921,1888,5.1358137366863339,null,5.7828768197709102E-2,4.9664207117292962E-3,-4.5652285201072352E-3,-6.8718230224678262E-3,null,null,null,5.9381385338517667,null,{"$f":"IF(W1881=\"\",\"\",WORKDAY($B$3,M1881,Feriados!$A$2:$A$1037))","v":"2031-02-27"},{"$f":"IF(Y1881=\"\",\"\",((1+(+(+VLOOKUP(Y1881,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1881-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7812221314050598}]
[7.496031746031746,1889,11.379347282176134,null,0.121892477649768,4.6951603522659455E-4,2.2335648141739019E-3,-1.0802085677407158E-2,null,null,null,7.496031746031746,1889,5.1360058972761848,null,5.7828768197709102E-2,4.9637917527402117E-3,-4.5628136529789138E-3,-6.8696873247085502E-3,null,null,null,5.938347506752395,null,{"$f":"IF(W1882=\"\",\"\",WORKDAY($B$3,M1882,Feriados!$A$2:$A$1037))","v":"2031-02-28"},{"$f":"IF(Y1882=\"\",\"\",((1+(+(+VLOOKUP(Y1882,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1882-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7827130682845045}]
[7.5,1890,11.379770135450078,null,0.121892477649768,4.6926761404843297E-4,2.232383034295393E-3,-1.079642694361105E-2,null,null,null,7.5,1890,5.1361980593127559,null,5.7828768197709102E-2,4.9611655746415132E-3,-4.5604013302189732E-3,-6.8675518490040914E-3,null,null,null,5.9385560742980292,null,{"$f":"IF(W1883=\"\",\"\",WORKDAY($B$3,M1883,Feriados!$A$2:$A$1037))","v":"2031-03-03"},{"$f":"IF(Y1883=\"\",\"\",((1+(+(+VLOOKUP(Y1883,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1883-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7842024488380144}]
[7.503968253968254,1891,11.380192565457131,null,0.121892477649768,4.6901945561075934E-4,2.2312025043116131E-3,-1.0790773955119059E-2,null,null,null,7.503968253968254,1891,5.1363902225534108,null,5.7828768197709102E-2,4.9585421730283293E-3,-4.5579915478553869E-3,-6.8654165973479333E-3,null,null,null,5.9387642372795924,null,{"$f":"IF(W1884=\"\",\"\",WORKDAY($B$3,M1884,Feriados!$A$2:$A$1037))","v":"2031-03-04"},{"$f":"IF(Y1884=\"\",\"\",((1+(+(+VLOOKUP(Y1884,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1884-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7856902755010191}]
[7.5079365079365079,1892,11.380614572768678,null,0.121892477649768,4.6877155949696687E-4,2.2300232222407478E-3,-1.0785126703818941E-2,null,null,null,7.5079365079365079,1892,5.1365823867562259,null,5.7828768197709102E-2,4.9559215435050555E-3,-4.5555843019241451E-3,-6.8632815717277413E-3,null,null,null,5.9389719964865417,null,{"$f":"IF(W1885=\"\",\"\",WORKDAY($B$3,M1885,Feriados!$A$2:$A$1037))","v":"2031-03-05"},{"$f":"IF(Y1885=\"\",\"\",((1+(+(+VLOOKUP(Y1885,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1885-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7871765507039301}]
[7.5119047619047619,1893,11.381036157955297,null,0.121892477649768,4.6852392529132879E-4,2.2288451861051709E-3,-1.0779485181611525E-2,null,null,null,7.5119047619047619,1893,5.1367745516799808,null,5.7828768197709102E-2,4.9533036816853341E-3,-4.5531795884692482E-3,-6.8611467741253786E-3,null,null,null,5.939179352706847,null,{"$f":"IF(W1886=\"\",\"\",WORKDAY($B$3,M1886,Feriados!$A$2:$A$1037))","v":"2031-03-06"},{"$f":"IF(Y1886=\"\",\"\",((1+(+(+VLOOKUP(Y1886,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1886-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7886612768720074}]
[7.5158730158730158,1894,11.381457321586774,null,0.121892477649768,4.682765525789964E-4,2.2276683939314312E-3,-1.0773849380410688E-2,null,null,null,7.5158730158730158,1894,5.1369667170841531,null,5.7828768197709102E-2,4.9506885831920242E-3,-4.5507774035426817E-3,-6.8590122065169167E-3,null,null,null,5.9393863067270125,null,{"$f":"IF(W1887=\"\",\"\",WORKDAY($B$3,M1887,Feriados!$A$2:$A$1037))","v":"2031-03-07"},{"$f":"IF(Y1887=\"\",\"\",((1+(+(+VLOOKUP(Y1887,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1887-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7901444564255149}]
[7.5198412698412698,1895,11.38187806423209,null,0.121892477649768,4.6802944094599664E-4,2.2264928437502433E-3,-1.076821929214335E-2,null,null,null,7.5198412698412698,1895,5.1371588827289241,null,5.7828768197709102E-2,4.9480762436571813E-3,-4.5483777432043983E-3,-6.8568778708726482E-3,null,null,null,5.9395928593320768,null,{"$f":"IF(W1888=\"\",\"\",WORKDAY($B$3,M1888,Feriados!$A$2:$A$1037))","v":"2031-03-10"},{"$f":"IF(Y1888=\"\",\"\",((1+(+(+VLOOKUP(Y1888,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1888-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7916260917796762}]
[7.5238095238095237,1896,11.382298386459427,null,0.121892477649768,4.6778258997922972E-4,2.2253185335964752E-3,-1.0762594908749441E-2,null,null,null,7.5238095238095237,1896,5.137351048375173,null,5.7828768197709102E-2,4.9454666587220352E-3,-4.5459806035222971E-3,-6.854743769157106E-3,null,null,null,5.9397990113055688,null,{"$f":"IF(W1889=\"\",\"\",WORKDAY($B$3,M1889,Feriados!$A$2:$A$1037))","v":"2031-03-11"},{"$f":"IF(Y1889=\"\",\"\",((1+(+(+VLOOKUP(Y1889,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1889-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7931061853446746}]
[7.5277777777777777,1897,11.38271828883617,null,0.121892477649768,4.6753599926646725E-4,2.2241454615091389E-3,-1.0756976222181896E-2,null,null,null,7.5277777777777777,1897,5.137543213784479,null,5.7828768197709102E-2,4.9428598240369628E-3,-4.5435859805722121E-3,-6.8526099033290634E-3,null,null,null,5.9400047634296405,null,{"$f":"IF(W1890=\"\",\"\",WORKDAY($B$3,M1890,Feriados!$A$2:$A$1037))","v":"2031-03-12"},{"$f":"IF(Y1890=\"\",\"\",((1+(+(+VLOOKUP(Y1890,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1890-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7945847395257193}]
[7.5317460317460316,1898,11.383137771928912,null,0.121892477649768,4.6728966839634908E-4,2.222973625531378E-3,-1.0751363224406622E-2,null,null,null,7.5317460317460316,1898,5.1377353787191122,null,5.7828768197709102E-2,4.9402557352614639E-3,-4.541193870437883E-3,-6.8504762753415615E-3,null,null,null,5.9402101164849119,null,{"$f":"IF(W1891=\"\",\"\",WORKDAY($B$3,M1891,Feriados!$A$2:$A$1037))","v":"2031-03-13"},{"$f":"IF(Y1891=\"\",\"\",((1+(+(+VLOOKUP(Y1891,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1891-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7960617567229349}]
[7.5357142857142856,1899,11.383556836303436,null,0.121892477649768,4.6704359695838203E-4,2.221803023710459E-3,-1.0745755907402491E-2,null,null,null,7.5357142857142856,1899,5.1379275429420384,null,5.7828768197709102E-2,4.9376543880641412E-3,-4.5388042692109431E-3,-6.8483428871419089E-3,null,null,null,5.9404150712505377,null,{"$f":"IF(W1892=\"\",\"\",WORKDAY($B$3,M1892,Feriados!$A$2:$A$1037))","v":"2031-03-14"},{"$f":"IF(Y1892=\"\",\"\",((1+(+(+VLOOKUP(Y1892,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1892-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7975372393315387}]
[7.5396825396825395,1900,11.383975482524738,null,0.121892477649768,4.6679778454293677E-4,2.2206336540977565E-3,-1.0740154263161323E-2,null,null,null,7.5396825396825395,1900,5.1381197062169166,null,5.7828768197709102E-2,4.9350557781226712E-3,-4.5364171729908986E-3,-6.8462097406717095E-3,null,null,null,5.9406196285042512,null,{"$f":"IF(W1893=\"\",\"\",WORKDAY($B$3,M1893,Feriados!$A$2:$A$1037))","v":"2031-03-17"},{"$f":"IF(Y1893=\"\",\"\",((1+(+(+VLOOKUP(Y1893,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1893-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.79901118974173}]
[7.5436507936507935,1901,11.384393711157013,null,0.121892477649768,4.6655223074124584E-4,2.2194655147487453E-3,-1.0734558283687853E-2,null,null,null,7.5436507936507935,1901,5.1383118683080919,null,5.7828768197709102E-2,4.9324599011237877E-3,-4.5340325778851125E-3,-6.8440768378668594E-3,null,null,null,5.9408237890223203,null,{"$f":"IF(W1894=\"\",\"\",WORKDAY($B$3,M1894,Feriados!$A$2:$A$1037))","v":"2031-03-18"},{"$f":"IF(Y1894=\"\",\"\",((1+(+(+VLOOKUP(Y1894,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1894-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7997217436305908}]
[7.5476190476190474,1902,11.384811522763668,null,0.121892477649768,4.6630693514540197E-4,2.2182986037229931E-3,-1.0728967960999727E-2,null,null,null,7.5476190476190474,1902,5.1385040289805994,null,5.7828768197709102E-2,4.9298667527632491E-3,-4.5316504800087792E-3,-6.8419441806575705E-3,null,null,null,5.9410275535795476,null,{"$f":"IF(W1895=\"\",\"\",WORKDAY($B$3,M1895,Feriados!$A$2:$A$1037))","v":"2031-03-19"},{"$f":"IF(Y1895=\"\",\"\",((1+(+(+VLOOKUP(Y1895,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1895-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8004315552109036}]
[7.5515873015873014,1903,11.385228917907302,null,0.121892477649768,4.6606189734835451E-4,2.2171329190841392E-3,-1.0723383287127481E-2,null,null,null,7.5515873015873014,1903,5.1386961880001634,null,5.7828768197709102E-2,4.9272763287458261E-3,-4.5292708754849156E-3,-6.8398117709683806E-3,null,null,null,5.9412309229492699,null,{"$f":"IF(W1896=\"\",\"\",WORKDAY($B$3,M1896,Feriados!$A$2:$A$1037))","v":"2031-03-20"},{"$f":"IF(Y1896=\"\",\"\",((1+(+(+VLOOKUP(Y1896,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1896-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8011406256452496}]
[7.5555555555555554,1904,11.385645897149729,null,0.121892477649768,4.658171169439087E-4,2.2159684588998968E-3,-1.0717804254114519E-2,null,null,null,7.5555555555555554,1904,5.1388883451331866,null,5.7828768197709102E-2,4.9246886247852678E-3,-4.5268937604443348E-3,-6.8376796107181628E-3,null,null,null,5.9414338979033809,null,{"$f":"IF(W1897=\"\",\"\",WORKDAY($B$3,M1897,Feriados!$A$2:$A$1037))","v":"2031-03-21"},{"$f":"IF(Y1897=\"\",\"\",((1+(+(+VLOOKUP(Y1897,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1897-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8018489560938118}]
[7.5595238095238093,1905,11.386062461051965,null,0.121892477649768,4.65572593526722E-4,2.214805221242031E-3,-1.0712230854017098E-2,null,null,null,7.5595238095238093,1905,5.1390805001467612,null,5.7828768197709102E-2,4.9221036366042829E-3,-4.524519131025629E-3,-6.8355477018201454E-3,null,null,null,5.9416364792123977,null,{"$f":"IF(W1898=\"\",\"\",WORKDAY($B$3,M1898,Feriados!$A$2:$A$1037))","v":"2031-03-24"},{"$f":"IF(Y1898=\"\",\"\",((1+(+(+VLOOKUP(Y1898,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1898-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8025565477143308}]
[7.5634920634920633,1906,11.386478610174235,null,0.121892477649768,4.6532832669230313E-4,2.2136432041863561E-3,-1.0706663078904301E-2,null,null,null,7.5634920634920633,1906,5.1392726528086552,null,5.7828768197709102E-2,4.9195213599345176E-3,-4.5221469833751542E-3,-6.8334160461819161E-3,null,null,null,5.9418386676452828,null,{"$f":"IF(W1899=\"\",\"\",WORKDAY($B$3,M1899,Feriados!$A$2:$A$1037))","v":"2031-03-25"},{"$f":"IF(Y1899=\"\",\"\",((1+(+(+VLOOKUP(Y1899,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1899-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8032634016621714}]
[7.5674603174603172,1907,11.386894345075969,null,0.121892477649768,4.6508431603700879E-4,2.2124824058127211E-3,-1.0701100920858034E-2,null,null,null,7.5674603174603172,1907,5.1394648028873187,null,5.7828768197709102E-2,4.9169417905165326E-3,-4.5197773136470085E-3,-6.8312846457054405E-3,null,null,null,5.9420404639696001,null,{"$f":"IF(W1900=\"\",\"\",WORKDAY($B$3,M1900,Feriados!$A$2:$A$1037))","v":"2031-03-26"},{"$f":"IF(Y1900=\"\",\"\",((1+(+(+VLOOKUP(Y1900,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1900-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8039695190902334}]
[7.5714285714285712,1908,11.387309666315804,null,0.121892477649768,4.6484056115804224E-4,2.2113228242050011E-3,-1.069554437197299E-2,null,null,null,7.5714285714285712,1908,5.1396569501518785,null,5.7828768197709102E-2,4.9143649240997759E-3,-4.5174101180030174E-3,-6.8291535022870749E-3,null,null,null,5.9422418689515144,null,{"$f":"IF(W1901=\"\",\"\",WORKDAY($B$3,M1901,Feriados!$A$2:$A$1037))","v":"2031-03-27"},{"$f":"IF(Y1901=\"\",\"\",((1+(+(+VLOOKUP(Y1901,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1901-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8046749011490633}]
[7.5753968253968251,1909,11.387724574451589,null,0.121892477649768,4.6459706165345038E-4,2.2101644574510828E-3,-1.0689993424356649E-2,null,null,null,7.5753968253968251,1909,5.1398490943721376,null,5.7828768197709102E-2,4.9117907564425658E-3,-4.5150453926127111E-3,-6.8270226178175752E-3,null,null,null,5.9424428833557252,null,{"$f":"IF(W1902=\"\",\"\",WORKDAY($B$3,M1902,Feriados!$A$2:$A$1037))","v":"2031-03-28"},{"$f":"IF(Y1902=\"\",\"\",((1+(+(+VLOOKUP(Y1902,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1902-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.805379548986787}]
[7.5793650793650791,1910,11.388139070040374,null,0.121892477649768,4.6435381712212206E-4,2.2090073036428594E-3,-1.0684448070129244E-2,null,null,null,7.5793650793650791,1910,5.1400412353185736,null,5.7828768197709102E-2,4.9092192833120616E-3,-4.5126831336533106E-3,-6.8248919941821121E-3,null,null,null,5.9426435079454221,null,{"$f":"IF(W1903=\"\",\"\",WORKDAY($B$3,M1903,Feriados!$A$2:$A$1037))","v":"2031-03-31"},{"$f":"IF(Y1903=\"\",\"\",((1+(+(+VLOOKUP(Y1903,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1903-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8060834637491769}]
[7.583333333333333,1911,11.388553153638426,null,0.121892477649768,4.6411082716378587E-4,2.2078513608762176E-3,-1.0678908301423751E-2,null,null,null,7.583333333333333,1911,5.1402333727623368,null,5.7828768197709102E-2,4.9066505004842437E-3,-4.510323337309702E-3,-6.8227616332602811E-3,null,null,null,5.9428437434824843,null,{"$f":"IF(W1904=\"\",\"\",WORKDAY($B$3,M1904,Feriados!$A$2:$A$1037))","v":"2031-04-01"},{"$f":"IF(Y1904=\"\",\"\",((1+(+(+VLOOKUP(Y1904,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1904-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.806786646579563}]
[7.587301587301587,1912,11.388966825801216,null,0.121892477649768,4.6386809137900743E-4,2.206696627251026E-3,-1.0673374110385868E-2,null,null,null,7.587301587301587,1912,5.1404255064752435,null,5.7828768197709102E-2,4.9040844037438937E-3,-4.5079659997744308E-3,-6.8206315369261231E-3,null,null,null,5.9430435907272816,null,{"$f":"IF(W1905=\"\",\"\",WORKDAY($B$3,M1905,Feriados!$A$2:$A$1037))","v":"2031-04-02"},{"$f":"IF(Y1905=\"\",\"\",((1+(+(+VLOOKUP(Y1905,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1905-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8074890986189436}]
[7.5912698412698409,1913,11.389380087083431,null,0.121892477649768,4.6362560936918804E-4,2.2055431008711278E-3,-1.0667845489173997E-2,null,null,null,7.5912698412698409,1913,5.1406176362297877,null,5.7828768197709102E-2,4.9015209888845657E-3,-4.5056111172476704E-3,-6.8185017070481217E-3,null,null,null,5.9432430504387845,null,{"$f":"IF(W1906=\"\",\"\",WORKDAY($B$3,M1906,Feriados!$A$2:$A$1037))","v":"2031-04-03"},{"$f":"IF(Y1906=\"\",\"\",((1+(+(+VLOOKUP(Y1906,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1906-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8081908210059412}]
[7.5952380952380949,1914,11.389792938038967,null,0.121892477649768,4.6338338073656136E-4,2.204390779844325E-3,-1.0662322429959226E-2,null,null,null,7.5952380952380949,1914,5.1408097617991215,null,5.7828768197709102E-2,4.8989602517085689E-3,-4.5032586859372163E-3,-6.8163721454892337E-3,null,null,null,5.9434421233745427,null,{"$f":"IF(W1907=\"\",\"\",WORKDAY($B$3,M1907,Feriados!$A$2:$A$1037))","v":"2031-04-04"},{"$f":"IF(Y1907=\"\",\"\",((1+(+(+VLOOKUP(Y1907,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1907-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8088918148768247}]
[7.5992063492063489,1915,11.390205379220927,null,0.121892477649768,4.6314140508419262E-4,2.2032396622823761E-3,-1.0656804924925309E-2,null,null,null,7.5992063492063489,1915,5.1410018829570703,null,5.7828768197709102E-2,4.8964021880269423E-3,-4.500908702058457E-3,-6.8142428541068875E-3,null,null,null,5.943640810290618,null,{"$f":"IF(W1908=\"\",\"\",WORKDAY($B$3,M1908,Feriados!$A$2:$A$1037))","v":"2031-04-07"},{"$f":"IF(Y1908=\"\",\"\",((1+(+(+VLOOKUP(Y1908,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1908-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8095920813654649}]
[7.6031746031746028,1916,11.39061741118163,null,0.121892477649768,4.6289968201597512E-4,2.2020897463009767E-3,-1.065129296626865E-2,null,null,null,7.6031746031746028,1916,5.1411939994781157,null,5.7828768197709102E-2,4.8938467936594301E-3,-4.4985611618343609E-3,-6.8121138347530062E-3,null,null,null,5.94383911194174,null,{"$f":"IF(W1909=\"\",\"\",WORKDAY($B$3,M1909,Feriados!$A$2:$A$1037))","v":"2031-04-08"},{"$f":"IF(Y1909=\"\",\"\",((1+(+(+VLOOKUP(Y1909,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1909-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8102916216034011}]
[7.6071428571428568,1917,11.391029034472611,null,0.121892477649768,4.6265821113662897E-4,2.200941030019758E-3,-1.0645786546198284E-2,null,null,null,7.6071428571428568,1917,5.1413861111374102,null,5.7828768197709102E-2,4.8912940644344673E-3,-4.4962160614954623E-3,-6.809985089274005E-3,null,null,null,5.9440370290811728,null,{"$f":"IF(W1910=\"\",\"\",WORKDAY($B$3,M1910,Feriados!$A$2:$A$1037))","v":"2031-04-09"},{"$f":"IF(Y1910=\"\",\"\",((1+(+(+VLOOKUP(Y1910,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1910-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8109904367198411}]
[7.6111111111111107,1918,11.391440249644612,null,0.121892477649768,4.624169920516986E-4,2.1997935115622698E-3,-1.0640285656935857E-2,null,null,null,7.6111111111111107,1918,5.1415782177107587,null,5.7828768197709102E-2,4.888743996189146E-3,-4.4938733972798373E-3,-6.8078566195108273E-3,null,null,null,5.9442345624607373,null,{"$f":"IF(W1911=\"\",\"\",WORKDAY($B$3,M1911,Feriados!$A$2:$A$1037))","v":"2031-04-10"},{"$f":"IF(Y1911=\"\",\"\",((1+(+(+VLOOKUP(Y1911,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1911-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.811688527841639}]
[7.6150793650793647,1919,11.391851057247591,null,0.121892477649768,4.6217602436755053E-4,2.1986471890559725E-3,-1.0634790290715608E-2,null,null,null,7.6150793650793647,1919,5.1417703189746282,null,5.7828768197709102E-2,4.8861965847692016E-3,-4.491533165433088E-3,-6.8057284272989285E-3,null,null,null,5.9444317128308999,null,{"$f":"IF(W1912=\"\",\"\",WORKDAY($B$3,M1912,Feriados!$A$2:$A$1037))","v":"2031-04-14"},{"$f":"IF(Y1912=\"\",\"\",((1+(+(+VLOOKUP(Y1912,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1912-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8123858960933399}]
[7.6190476190476186,1920,11.392261457830724,null,0.121892477649768,4.6193530769137147E-4,2.1975020606322289E-3,-1.0629300439784358E-2,null,null,null,7.6190476190476186,1920,5.1419624147061445,null,5.7828768197709102E-2,4.8836518260289875E-3,-4.4891953622083255E-3,-6.8036005144683134E-3,null,null,null,5.9446284809406835,null,{"$f":"IF(W1913=\"\",\"\",WORKDAY($B$3,M1913,Feriados!$A$2:$A$1037))","v":"2031-04-15"},{"$f":"IF(Y1913=\"\",\"\",((1+(+(+VLOOKUP(Y1913,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1913-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8130825425970905}]
[7.6230158730158726,1921,11.392671451942398,null,0.121892477649768,4.6169484163116609E-4,2.1963581244262916E-3,-1.0623816096401473E-2,null,null,null,7.6230158730158726,1921,5.1421545046830879,null,5.7828768197709102E-2,4.8811097158314547E-3,-4.4868599838661545E-3,-6.8014728828435329E-3,null,null,null,5.9448248675376902,null,{"$f":"IF(W1914=\"\",\"\",WORKDAY($B$3,M1914,Feriados!$A$2:$A$1037))","v":"2031-04-16"},{"$f":"IF(Y1914=\"\",\"\",((1+(+(+VLOOKUP(Y1914,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1914-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8141174897980301}]
[7.6269841269841274,1922,11.393081040130218,null,0.121892477649768,4.6145462579575466E-4,2.1952153785772931E-3,-1.0618337252838868E-2,null,null,null,7.6269841269841274,1922,5.1423465886838864,null,5.7828768197709102E-2,4.8785702500481242E-3,-4.4845270266746472E-3,-6.799345534243704E-3,null,null,null,5.9450208733681453,null,{"$f":"IF(W1915=\"\",\"\",WORKDAY($B$3,M1915,Feriados!$A$2:$A$1037))","v":"2031-04-17"},{"$f":"IF(Y1915=\"\",\"\",((1+(+(+VLOOKUP(Y1915,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1915-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8151513703523987}]
[7.6309523809523814,1923,11.393490222941004,null,0.121892477649768,4.6121465979477144E-4,2.1940738212282377E-3,-1.0612863901380973E-2,null,null,null,7.6309523809523814,1923,5.1425386664876322,null,5.7828768197709102E-2,4.8760334245590729E-3,-4.4821964869093357E-3,-6.7972184704825182E-3,null,null,null,5.9452164991767864,null,{"$f":"IF(W1916=\"\",\"\",WORKDAY($B$3,M1916,Feriados!$A$2:$A$1037))","v":"2031-04-18"},{"$f":"IF(Y1916=\"\",\"\",((1+(+(+VLOOKUP(Y1916,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1916-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8161841859083223}]
[7.6349206349206353,1924,11.393899000920792,null,0.121892477649768,4.6097494323866188E-4,2.1929334505259887E-3,-1.0607396034324723E-2,null,null,null,7.6349206349206353,1924,5.1427307378740554,null,5.7828768197709102E-2,4.8734992352529065E-3,-4.479868360853189E-3,-6.7950916933682574E-3,null,null,null,5.9454117457070632,null,{"$f":"IF(W1917=\"\",\"\",WORKDAY($B$3,M1917,Feriados!$A$2:$A$1037))","v":"2031-04-22"},{"$f":"IF(Y1917=\"\",\"\",((1+(+(+VLOOKUP(Y1917,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1917-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8172159381104409}]
[7.6388888888888893,1925,11.394307374614842,null,0.121892477649768,4.6073547573868129E-4,2.191794264621261E-3,-1.060193364397953E-2,null,null,null,7.6388888888888893,1925,5.1429228026235441,null,5.7828768197709102E-2,4.8709676780267367E-3,-4.4775426447965956E-3,-6.7929652047038014E-3,null,null,null,5.9456066137009822,null,{"$f":"IF(W1918=\"\",\"\",WORKDAY($B$3,M1918,Feriados!$A$2:$A$1037))","v":"2031-04-23"},{"$f":"IF(Y1918=\"\",\"\",((1+(+(+VLOOKUP(Y1918,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1918-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8182466286000638}]
[7.6428571428571432,1926,11.394715344567622,null,0.121892477649768,4.6049625690689194E-4,2.1906562616686082E-3,-1.0596476722667284E-2,null,null,null,7.6428571428571432,1926,5.1431148605171266,null,5.7828768197709102E-2,4.8684387487861625E-3,-4.4752193350373459E-3,-6.7908390062866439E-3,null,null,null,5.9458011038990621,null,{"$f":"IF(W1919=\"\",\"\",WORKDAY($B$3,M1919,Feriados!$A$2:$A$1037))","v":"2031-04-24"},{"$f":"IF(Y1919=\"\",\"\",((1+(+(+VLOOKUP(Y1919,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1919-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8192762590151252}]
[7.6468253968253972,1927,11.395122911322828,null,0.121892477649768,4.6025728635616176E-4,2.1895194398264158E-3,-1.0591025262722308E-2,null,null,null,7.6468253968253972,1927,5.1433069113364835,null,5.7828768197709102E-2,4.8659124434452493E-3,-4.4728984278806184E-3,-6.7887130999088998E-3,null,null,null,5.9459952170405561,null,{"$f":"IF(W1920=\"\",\"\",WORKDAY($B$3,M1920,Feriados!$A$2:$A$1037))","v":"2031-04-25"},{"$f":"IF(Y1920=\"\",\"\",((1+(+(+VLOOKUP(Y1920,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1920-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8203048309901622}]
[7.6507936507936511,1928,11.395530075423368,null,0.121892477649768,4.6001856370016155E-4,2.1883837972568889E-3,-1.0585579256491362E-2,null,null,null,7.6507936507936511,1928,5.1434989548639312,null,5.7828768197709102E-2,4.8633887579265017E-3,-4.4705799196389576E-3,-6.7865874873573291E-3,null,null,null,5.9461889538632517,null,{"$f":"IF(W1921=\"\",\"\",WORKDAY($B$3,M1921,Feriados!$A$2:$A$1037))","v":"2031-04-28"},{"$f":"IF(Y1921=\"\",\"\",((1+(+(+VLOOKUP(Y1921,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1921-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8213323461563586}]
[7.6547619047619051,1929,11.39593683741138,null,0.121892477649768,4.5978008855336328E-4,2.1872493321260429E-3,-1.0580138696333612E-2,null,null,null,7.6547619047619051,1929,5.143690990882436,null,5.7828768197709102E-2,4.8608676881608465E-3,-4.4682638066322576E-3,-6.7844621704133334E-3,null,null,null,5.9463823151035378,null,{"$f":"IF(W1922=\"\",\"\",WORKDAY($B$3,M1922,Feriados!$A$2:$A$1037))","v":"2031-04-29"},{"$f":"IF(Y1922=\"\",\"\",((1+(+(+VLOOKUP(Y1922,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1922-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8223588061415903}]
[7.6587301587301591,1930,11.396343197828212,null,0.121892477649768,4.5954186053103813E-4,2.186116042603695E-3,-1.0574703574620616E-2,null,null,null,7.6587301587301591,1930,5.1438830191755986,null,5.7828768197709102E-2,4.8583492300876118E-3,-4.4659500851877473E-3,-6.7823371508529753E-3,null,null,null,5.9465753014964484,null,{"$f":"IF(W1923=\"\",\"\",WORKDAY($B$3,M1923,Feriados!$A$2:$A$1037))","v":"2031-04-30"},{"$f":"IF(Y1923=\"\",\"\",((1+(+(+VLOOKUP(Y1923,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1923-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8233842125703577}]
[7.662698412698413,1931,11.396749157214439,null,0.121892477649768,4.5930387924925385E-4,2.184983926863452E-3,-1.0569273883736309E-2,null,null,null,7.662698412698413,1931,5.1440750395276638,null,5.7828768197709102E-2,4.8558333796545E-3,-4.4636387516399706E-3,-6.7802124304469982E-3,null,null,null,5.9467679137755969,null,{"$f":"IF(W1924=\"\",\"\",WORKDAY($B$3,M1924,Feriados!$A$2:$A$1037))","v":"2031-05-02"},{"$f":"IF(Y1924=\"\",\"\",((1+(+(+VLOOKUP(Y1924,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1924-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8244085670638084}]
[7.666666666666667,1932,11.39715471610986,null,0.121892477649768,4.5906614432487345E-4,2.1838529830827025E-3,-1.0563849616076976E-2,null,null,null,7.666666666666667,1932,5.1442670517235074,null,5.7828768197709102E-2,4.8533201328175716E-3,-4.4613298023307704E-3,-6.7780880109608232E-3,null,null,null,5.9469601526732641,null,{"$f":"IF(W1925=\"\",\"\",WORKDAY($B$3,M1925,Feriados!$A$2:$A$1037))","v":"2031-05-05"},{"$f":"IF(Y1925=\"\",\"\",((1+(+(+VLOOKUP(Y1925,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1925-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8254318712398039}]
[7.6706349206349209,1933,11.39755987505349,null,0.121892477649768,4.5882865537555248E-4,2.1827232094426053E-3,-1.0558430764051241E-2,null,null,null,7.6706349206349209,1933,5.1444590555486487,null,5.7828768197709102E-2,4.8508094855412237E-3,-4.4590232336092694E-3,-6.7759638941545701E-3,null,null,null,5.9471520189202431,null,{"$f":"IF(W1926=\"\",\"\",WORKDAY($B$3,M1926,Feriados!$A$2:$A$1037))","v":"2031-05-06"},{"$f":"IF(Y1926=\"\",\"\",((1+(+(+VLOOKUP(Y1926,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1926-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8264541267128527}]
[7.6746031746031749,1934,11.397964634583577,null,0.121892477649768,4.5859141201973766E-4,2.1815946041280833E-3,-1.0553017320080052E-2,null,null,null,7.6746031746031749,1934,5.1446510507892338,null,5.7828768197709102E-2,4.8483014337981642E-3,-4.456719041831857E-3,-6.7738400817830714E-3,null,null,null,5.9473435132460839,null,{"$f":"IF(W1927=\"\",\"\",WORKDAY($B$3,M1927,Feriados!$A$2:$A$1037))","v":"2031-05-07"},{"$f":"IF(Y1927=\"\",\"\",((1+(+(+VLOOKUP(Y1927,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1927-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8274753350942214}]
[7.6785714285714288,1935,11.398368995237583,null,0.121892477649768,4.5835441387666385E-4,2.1804671653278067E-3,-1.0547609276596646E-2,null,null,null,7.6785714285714288,1935,5.1448430372320448,null,5.7828768197709102E-2,4.8457959735693935E-3,-4.4544172233621677E-3,-6.7717165755958788E-3,null,null,null,5.9475346363788484,null,{"$f":"IF(W1928=\"\",\"\",WORKDAY($B$3,M1928,Feriados!$A$2:$A$1037))","v":"2031-05-08"},{"$f":"IF(Y1928=\"\",\"\",((1+(+(+VLOOKUP(Y1928,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1928-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8284954979917796}]
[7.6825396825396828,1936,11.398772957552202,null,0.121892477649768,4.5811766056635326E-4,2.1793408912341933E-3,-1.0542206626046546E-2,null,null,null,7.6825396825396828,1936,5.1450350146644954,null,5.7828768197709102E-2,4.8432931008441857E-3,-4.4521177745710655E-3,-6.7695933773372768E-3,null,null,null,5.9477253890452442,null,{"$f":"IF(W1929=\"\",\"\",WORKDAY($B$3,M1929,Feriados!$A$2:$A$1037))","v":"2031-05-09"},{"$f":"IF(Y1929=\"\",\"\",((1+(+(+VLOOKUP(Y1929,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1929-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.829514617010199}]
[7.6865079365079367,1937,11.399176522063344,null,0.121892477649768,4.5788115170961236E-4,2.1782157800433887E-3,-1.0536809360887545E-2,null,null,null,7.6865079365079367,1937,5.1452269828746244,null,5.7828768197709102E-2,4.840792811620062E-3,-4.4498206918366298E-3,-6.7674704887462937E-3,null,null,null,5.9479157719706244,null,{"$f":"IF(W1930=\"\",\"\",WORKDAY($B$3,M1930,Feriados!$A$2:$A$1037))","v":"2031-05-12"},{"$f":"IF(Y1930=\"\",\"\",((1+(+(+VLOOKUP(Y1930,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1930-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8305326937508433}]
[7.6904761904761907,1938,11.399579689306162,null,0.121892477649768,4.5764488692803026E-4,2.1770918299552629E-3,-1.0531417473589676E-2,null,null,null,7.6904761904761907,1938,5.1454189416511014,null,5.7828768197709102E-2,4.8382951019027747E-3,-4.4475259715441341E-3,-6.7653479115567204E-3,null,null,null,5.9481057858789876,null,{"$f":"IF(W1931=\"\",\"\",WORKDAY($B$3,M1931,Feriados!$A$2:$A$1037))","v":"2031-05-13"},{"$f":"IF(Y1931=\"\",\"\",((1+(+(+VLOOKUP(Y1931,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1931-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8315497298117451}]
[7.6944444444444446,1939,11.399982459815018,null,0.121892477649768,4.57408865843977E-4,2.1759690391734009E-3,-1.0526030956635193E-2,null,null,null,7.6944444444444446,1939,5.1456108907832236,null,5.7828768197709102E-2,4.8357999677062823E-3,-4.4452336100860301E-3,-6.7632256474971118E-3,null,null,null,5.9482954314929337,null,{"$f":"IF(W1932=\"\",\"\",WORKDAY($B$3,M1932,Feriados!$A$2:$A$1037))","v":"2031-05-14"},{"$f":"IF(Y1932=\"\",\"\",((1+(+(+VLOOKUP(Y1932,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1932-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8325657267877622}]
[7.6984126984126986,1940,11.400384834123511,null,0.121892477649768,4.5717308808060076E-4,2.1748474059050879E-3,-1.0520649802518567E-2,null,null,null,7.6984126984126986,1940,5.1458028300609113,null,5.7828768197709102E-2,4.8333074050527303E-3,-4.4429436038619331E-3,-6.7611036982908011E-3,null,null,null,5.9484847095336635,null,{"$f":"IF(W1933=\"\",\"\",WORKDAY($B$3,M1933,Feriados!$A$2:$A$1037))","v":"2031-05-15"},{"$f":"IF(Y1933=\"\",\"\",((1+(+(+VLOOKUP(Y1933,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1933-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8335806862703992}]
[7.7023809523809526,1941,11.400786812764469,null,0.121892477649768,4.5693755326182696E-4,2.1737269283613071E-3,-1.051527400374646E-2,null,null,null,7.7023809523809526,1941,5.1459947592747008,null,5.7828768197709102E-2,4.8308174099724321E-3,-4.4406559492786045E-3,-6.7589820656559253E-3,null,null,null,5.94867362072109,null,{"$f":"IF(W1934=\"\",\"\",WORKDAY($B$3,M1934,Feriados!$A$2:$A$1037))","v":"2031-05-16"},{"$f":"IF(Y1934=\"\",\"\",((1+(+(+VLOOKUP(Y1934,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1934-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8336831589112164}]
[{"$f":"B1935/252","v":7.7063492063492065},1942,{"$f":"SUM(E1935:H1935)*100","v":11.401188396269939},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1935))/($I$4*A1935))","v":4.5670226101235492E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1935))/($I$4*A1935))-EXP(-1*$I$4*A1935)))","v":2.1726076047567217E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1935))/($J$4*A1935))-EXP(-1*$J$4*A1935)))","v":-1.0509903552837697E-2},null,null,null,{"$f":"M1935/252","v":7.7063492063492065},1942,{"$f":"SUM(P1935:S1935)*100","v":5.1461866782157601},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1935))/($T$4*L1935))","v":4.8283299785038449E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1935))/($T$4*L1935))-EXP(-1*$T$4*L1935)))","v":-4.438370642749931E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1935))/($U$4*L1935))-EXP(-1*$U$4*L1935)))","v":-6.7568607513054119E-3},null,null,null,{"$f":"IF(N1935=\"\",\"\",(((1+C1935/100)/(1+N1935/100))-1)*100)","v":5.9488621657737051},null,{"$f":"IF(W1935=\"\",\"\",WORKDAY($B$3,M1935,Feriados!$A$2:$A$1037))","v":"2031-05-19"},{"$f":"IF(Y1935=\"\",\"\",((1+(+(+VLOOKUP(Y1935,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1935-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8337855261199039}]
[7.7103174603174605,{"$f":"+B1935+1","v":1943},11.401589585171207,null,0.121892477649768,4.5646721095765738E-4,2.1714894333096754E-3,-1.0504538442323266E-2,null,null,null,7.7103174603174605,{"$f":"+M1935+1","v":1943},5.1463785866758727,null,5.7828768197709102E-2,4.8258451066935494E-3,-4.4360876806969129E-3,-6.7547397569470147E-3,null,null,null,5.9490503454086463,null,{"$f":"IF(W1936=\"\",\"\",WORKDAY($B$3,M1936,Feriados!$A$2:$A$1037))","v":"2031-05-20"},{"$f":"IF(Y1936=\"\",\"\",((1+(+(+VLOOKUP(Y1936,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1936-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8338877880591093}]
[7.7142857142857144,1944,11.401990379998788,null,0.121892477649768,4.5623240272397683E-4,2.1703724122421725E-3,-1.0499178664746285E-2,null,null,null,7.7142857142857144,1944,5.1465704844474374,null,5.7828768197709102E-2,4.8233627905962312E-3,-4.4338070595476443E-3,-6.7526190842833135E-3,null,null,null,5.9492381603417188,null,{"$f":"IF(W1937=\"\",\"\",WORKDAY($B$3,M1937,Feriados!$A$2:$A$1037))","v":"2031-05-21"},{"$f":"IF(Y1937=\"\",\"\",((1+(+(+VLOOKUP(Y1937,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1937-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.833989944891103}]
[7.7182539682539684,1945,11.402390781282422,null,0.121892477649768,4.5599783593832516E-4,2.169256539779878E-3,-1.0493824212661989E-2,null,null,null,7.7182539682539684,1945,5.1467623713234749,null,5.7828768197709102E-2,4.8208830262746602E-3,-4.4315287757372996E-3,-6.7504987350117214E-3,null,null,null,5.9494256112873289,null,{"$f":"IF(W1938=\"\",\"\",WORKDAY($B$3,M1938,Feriados!$A$2:$A$1037))","v":"2031-05-22"},{"$f":"IF(Y1938=\"\",\"\",((1+(+(+VLOOKUP(Y1938,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1938-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8340919967778664}]
[7.7222222222222223,1946,11.402790789551087,null,0.121892477649768,4.5576351022848043E-4,2.1681418141521001E-3,-1.0488475078637715E-2,null,null,null,7.7222222222222223,1946,5.1469542470976144,null,5.7828768197709102E-2,4.818405809799667E-3,-4.4292528257081128E-3,-6.7483787108245149E-3,null,null,null,5.9496126989585729,null,{"$f":"IF(W1939=\"\",\"\",WORKDAY($B$3,M1939,Feriados!$A$2:$A$1037))","v":"2031-05-23"},{"$f":"IF(Y1939=\"\",\"\",((1+(+(+VLOOKUP(Y1939,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1939-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8341939438810035}]
[7.7261904761904763,1947,11.403190405332991,null,0.121892477649768,4.5552942522298566E-4,2.1670282335917858E-3,-1.0483131255252879E-2,null,null,null,7.7261904761904763,1947,5.147146111564104,null,5.7828768197709102E-2,4.8159311372501252E-3,-4.4269792059093618E-3,-6.7462590134088219E-3,null,null,null,5.9497994240671481,null,{"$f":"IF(W1940=\"\",\"\",WORKDAY($B$3,M1940,Feriados!$A$2:$A$1037))","v":"2031-05-26"},{"$f":"IF(Y1940=\"\",\"\",((1+(+(+VLOOKUP(Y1940,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1940-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8342957863618743}]
[7.7301587301587302,1948,11.403589629155571,null,0.121892477649768,4.5529558055114658E-4,2.1659157963355114E-3,-1.0477792735098957E-2,null,null,null,7.7301587301587302,1948,5.1473379645178019,null,5.7828768197709102E-2,4.8134590047129297E-3,-4.4247079127973576E-3,-6.7441396444466494E-3,null,null,null,5.9499857873234641,null,{"$f":"IF(W1941=\"\",\"\",WORKDAY($B$3,M1941,Feriados!$A$2:$A$1037))","v":"2031-05-27"},{"$f":"IF(Y1941=\"\",\"\",((1+(+(+VLOOKUP(Y1941,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1941-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8343975243813944}]
[7.7341269841269842,1949,11.403988461545502,null,0.121892477649768,4.5506197584302963E-4,2.1648045006234704E-3,-1.0472459510779476E-2,null,null,null,7.7341269841269842,1949,5.1475298057541767,null,5.7828768197709102E-2,4.8109894082829768E-3,-4.4224389428354164E-3,-6.7420206056148964E-3,null,null,null,5.9501717894365314,null,{"$f":"IF(W1942=\"\",\"\",WORKDAY($B$3,M1942,Feriados!$A$2:$A$1037))","v":"2031-05-28"},{"$f":"IF(Y1942=\"\",\"\",((1+(+(+VLOOKUP(Y1942,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1942-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.834499158100213}]
[7.7380952380952381,1950,11.404386903028696,null,0.121892477649768,4.5482861072946023E-4,2.1636943446994676E-3,-1.0467131574909977E-2,null,null,null,7.7380952380952381,1950,5.1477216350693045,null,5.7828768197709102E-2,4.8085223440631425E-3,-4.4201722924938538E-3,-6.7399018985853515E-3,null,null,null,5.950357431113984,null,{"$f":"IF(W1943=\"\",\"\",WORKDAY($B$3,M1943,Feriados!$A$2:$A$1037))","v":"2031-05-29"},{"$f":"IF(Y1943=\"\",\"\",((1+(+(+VLOOKUP(Y1943,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1943-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8346006876786687}]
[7.7420634920634921,1951,11.404784954130291,null,0.121892477649768,4.5459548484202039E-4,2.1625853268109059E-3,-1.0461808920118021E-2,null,null,null,7.7420634920634921,1951,5.1479134522598686,null,5.7828768197709102E-2,4.8060578081642663E-3,-4.4179079582499651E-3,-6.7377835250247171E-3,null,null,null,5.9505427130622124,null,{"$f":"IF(W1944=\"\",\"\",WORKDAY($B$3,M1944,Feriados!$A$2:$A$1037))","v":"2031-05-30"},{"$f":"IF(Y1944=\"\",\"\",((1+(+(+VLOOKUP(Y1944,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1944-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8347021132767001}]
[7.746031746031746,1952,11.405182615374668,null,0.121892477649768,4.5436259781304748E-4,2.1614774452087819E-3,-1.045649153904315E-2,null,null,null,7.746031746031746,1952,5.1481052571231611,null,5.7828768197709102E-2,4.8035957967051245E-3,-4.4156459365880061E-3,-6.7356654865946145E-3,null,null,null,5.9507276359862082,null,{"$f":"IF(W1945=\"\",\"\",WORKDAY($B$3,M1945,Feriados!$A$2:$A$1037))","v":"2031-06-02"},{"$f":"IF(Y1945=\"\",\"\",((1+(+(+VLOOKUP(Y1945,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1945-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8348034350539795}]
[7.75,1953,11.405579887285443,null,0.121892477649768,4.5412994927563152E-4,2.1603706981476712E-3,-1.0451179424336881E-2,null,null,null,7.75,1953,5.1482970494570734,null,5.7828768197709102E-2,4.8011363058124172E-3,-4.4133862239991778E-3,-6.7335477849516032E-3,null,null,null,5.9509122005896309,null,{"$f":"IF(W1946=\"\",\"\",WORKDAY($B$3,M1946,Feriados!$A$2:$A$1037))","v":"2031-06-03"},{"$f":"IF(Y1946=\"\",\"\",((1+(+(+VLOOKUP(Y1946,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1946-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8349046531698461}]
[7.753968253968254,1954,11.405976770385466,null,0.121892477649768,4.5389753886361392E-4,2.1592650838857261E-3,-1.0445872568662687E-2,null,null,null,7.753968253968254,1954,5.1484888290601045,null,5.7828768197709102E-2,4.7986793316207406E-3,-4.4111288169816137E-3,-6.7314304217471806E-3,null,null,null,5.9510964075747852,null,{"$f":"IF(W1947=\"\",\"\",WORKDAY($B$3,M1947,Feriados!$A$2:$A$1037))","v":"2031-06-04"},{"$f":"IF(Y1947=\"\",\"\",((1+(+(+VLOOKUP(Y1947,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1947-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8350057677832838}]
[7.7579365079365079,1955,11.406373265196828,null,0.121892477649768,4.5366536621158511E-4,2.1581606006846584E-3,-1.0440570964695965E-2,null,null,null,7.7579365079365079,1955,5.1486805957313519,null,5.7828768197709102E-2,4.7962248702725753E-3,-4.4088737120403579E-3,-6.7293133986277998E-3,null,null,null,5.9512802576426438,null,{"$f":"IF(W1948=\"\",\"\",WORKDAY($B$3,M1948,Feriados!$A$2:$A$1037))","v":"2031-06-05"},{"$f":"IF(Y1948=\"\",\"\",((1+(+(+VLOOKUP(Y1948,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1948-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.835106779052988}]
[7.7619047619047619,1956,11.406769372240859,null,0.121892477649768,4.5343343095488267E-4,2.1570572468097363E-3,-1.0435274605124041E-2,null,null,null,7.7619047619047619,1956,5.1488723492705111,null,5.7828768197709102E-2,4.7937729179182596E-3,-4.4066209056873567E-3,-6.7271967172348882E-3,null,null,null,5.9514637514928692,null,{"$f":"IF(W1949=\"\",\"\",WORKDAY($B$3,M1949,Feriados!$A$2:$A$1037))","v":"2031-06-06"},{"$f":"IF(Y1949=\"\",\"\",((1+(+(+VLOOKUP(Y1949,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1949-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8352076871372986}]
[7.7658730158730158,1957,11.407165092038122,null,0.121892477649768,4.5320173272958976E-4,2.1559550205297743E-3,-1.042998348264613E-2,null,null,null,7.7658730158730158,1957,5.1490640894778812,null,5.7828768197709102E-2,4.7913234707159733E-3,-4.4043703944414312E-3,-6.7250803792048442E-3,null,null,null,5.9516468898237918,null,{"$f":"IF(W1950=\"\",\"\",WORKDAY($B$3,M1950,Feriados!$A$2:$A$1037))","v":"2031-06-09"},{"$f":"IF(Y1950=\"\",\"\",((1+(+(+VLOOKUP(Y1950,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1950-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8353084921942449}]
[7.7698412698412698,1958,11.407560425108432,null,0.121892477649768,4.5297027117253269E-4,2.1548539201171209E-3,-1.0424697589973336E-2,null,null,null,7.7698412698412698,1958,5.1492558161543487,null,5.7828768197709102E-2,4.7888765248317155E-3,-4.402122174828273E-3,-6.7229643861690625E-3,null,null,null,5.9518296733324094,null,{"$f":"IF(W1951=\"\",\"\",WORKDAY($B$3,M1951,Feriados!$A$2:$A$1037))","v":"2031-06-10"},{"$f":"IF(Y1951=\"\",\"\",((1+(+(+VLOOKUP(Y1951,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1951-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8354091943815227}]
[7.7738095238095237,1959,11.407955371970832,null,0.121892477649768,4.5273904592127987E-4,2.1537539438476559E-3,-1.0419416919828615E-2,null,null,null,7.7738095238095237,1959,5.1494475291014048,null,5.7828768197709102E-2,4.7864320764392891E-3,-4.3998762433804196E-3,-6.7208487397539323E-3,null,null,null,5.952012102714388,null,{"$f":"IF(W1952=\"\",\"\",WORKDAY($B$3,M1952,Feriados!$A$2:$A$1037))","v":"2031-06-11"},{"$f":"IF(Y1952=\"\",\"\",((1+(+(+VLOOKUP(Y1952,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1952-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8355097938565397}]
[7.7777777777777777,1960,11.408349933143613,null,0.121892477649768,4.5250805661413852E-4,2.1526550900007723E-3,-1.0414141464946777E-2,null,null,null,7.7777777777777777,1960,5.1496392281211278,null,5.7828768197709102E-2,4.783990121720272E-3,-4.3976325966372416E-3,-6.7187334415808615E-3,null,null,null,5.9521941786640609,null,{"$f":"IF(W1953=\"\",\"\",WORKDAY($B$3,M1953,Feriados!$A$2:$A$1037))","v":"2031-06-13"},{"$f":"IF(Y1953=\"\",\"\",((1+(+(+VLOOKUP(Y1953,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1953-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8356102907763256}]
[7.7817460317460316,1961,11.408744109144308,null,0.121892477649768,4.5227730289015442E-4,2.1515573568593768E-3,-1.0408871218074447E-2,null,null,null,7.7817460317460316,1961,5.1498309130161903,null,5.7828768197709102E-2,4.7815506568640075E-3,-4.3953912311449263E-3,-6.7166184932662791E-3,null,null,null,5.9523759018744515,null,{"$f":"IF(W1954=\"\",\"\",WORKDAY($B$3,M1954,Feriados!$A$2:$A$1037))","v":"2031-06-16"},{"$f":"IF(Y1954=\"\",\"\",((1+(+(+VLOOKUP(Y1954,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1954-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8357106852976663}]
[7.7857142857142856,1962,11.409137900489691,null,0.121892477649768,4.520467843891089E-4,2.1504607427098748E-3,-1.0403606171970069E-2,null,null,null,7.7857142857142856,1962,5.1500225835898554,null,5.7828768197709102E-2,4.779113678067581E-3,-4.3931521434564628E-3,-6.7145038964216523E-3,null,null,null,5.9525572730372955,null,{"$f":"IF(W1955=\"\",\"\",WORKDAY($B$3,M1955,Feriados!$A$2:$A$1037))","v":"2031-06-17"},{"$f":"IF(Y1955=\"\",\"\",((1+(+(+VLOOKUP(Y1955,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1955-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8358027485766888}]
[7.7896825396825395,1963,11.409531307695781,null,0.121892477649768,4.5181650075151709E-4,2.1493652458421633E-3,-1.0398346319403867E-2,null,null,null,7.7896825396825395,1963,5.1502142396459787,null,5.7828768197709102E-2,4.7766791815358001E-3,-4.3909153301316265E-3,-6.712389652653492E-3,null,null,null,5.9527382928429295,null,{"$f":"IF(W1956=\"\",\"\",WORKDAY($B$3,M1956,Feriados!$A$2:$A$1037))","v":"2031-06-18"},{"$f":"IF(Y1956=\"\",\"\",((1+(+(+VLOOKUP(Y1956,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1956-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8358947181386771}]
[7.7936507936507935,1964,11.409924331277841,null,0.121892477649768,4.5158645161862674E-4,2.1482708645496223E-3,-1.0393091653157844E-2,null,null,null,7.7936507936507935,1964,5.1504058809889948,null,5.7828768197709102E-2,4.7742471634811727E-3,-4.3886807877369571E-3,-6.7102757635633678E-3,null,null,null,5.9529189619804912,null,{"$f":"IF(W1957=\"\",\"\",WORKDAY($B$3,M1957,Feriados!$A$2:$A$1037))","v":"2031-06-19"},{"$f":"IF(Y1957=\"\",\"\",((1+(+(+VLOOKUP(Y1957,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1957-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.835986594126628}]
[7.7976190476190474,1965,11.410316971750376,null,0.121892477649768,4.5135663663241549E-4,2.1471775971291041E-3,-1.0387842166025752E-2,null,null,null,7.7976190476190474,1965,5.1505975074239316,null,5.7828768197709102E-2,4.7718176201238917E-3,-4.3864485128457522E-3,-6.7081622307479218E-3,null,null,null,5.953099281137697,null,{"$f":"IF(W1958=\"\",\"\",WORKDAY($B$3,M1958,Feriados!$A$2:$A$1037))","v":"2031-06-20"},{"$f":"IF(Y1958=\"\",\"\",((1+(+(+VLOOKUP(Y1958,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1958-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.836078376683294}]
[7.8015873015873014,1966,11.410709229627145,null,0.121892477649768,4.5112705543558972E-4,2.1460854418809301E-3,-1.0382597850813073E-2,null,null,null,7.8015873015873014,1966,5.1507891187564008,null,5.7828768197709102E-2,4.7693905476918139E-3,-4.3842185020380444E-3,-6.706049055798872E-3,null,null,null,5.9532792510010202,null,{"$f":"IF(W1959=\"\",\"\",WORKDAY($B$3,M1959,Feriados!$A$2:$A$1037))","v":"2031-06-23"},{"$f":"IF(Y1959=\"\",\"\",((1+(+(+VLOOKUP(Y1959,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1959-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8361700659511166}]
[7.8055555555555554,1967,11.411101105421144,null,0.121892477649768,4.5089770767158194E-4,2.1449943971088722E-3,-1.0377358700337017E-2,null,null,null,7.8055555555555554,1967,5.1509807147925928,null,5.7828768197709102E-2,4.7669659424204392E-3,-4.3819907519005892E-3,-6.7039362403030324E-3,null,null,null,5.953458872255557,null,{"$f":"IF(W1960=\"\",\"\",WORKDAY($B$3,M1960,Feriados!$A$2:$A$1037))","v":"2031-06-24"},{"$f":"IF(Y1960=\"\",\"\",((1+(+(+VLOOKUP(Y1960,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1960-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8362616620722712}]
[7.8095238095238093,1968,11.411492599644623,null,0.121892477649768,4.5066859298455002E-4,2.1439044611201541E-3,-1.0372124707426487E-2,null,null,null,7.8095238095238093,1968,5.1511722953392836,null,5.7828768197709102E-2,4.7645438005528952E-3,-4.3797652590268441E-3,-6.7018237858423157E-3,null,null,null,5.953638145585205,null,{"$f":"IF(W1961=\"\",\"\",WORKDAY($B$3,M1961,Feriados!$A$2:$A$1037))","v":"2031-06-25"},{"$f":"IF(Y1961=\"\",\"\",((1+(+(+VLOOKUP(Y1961,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1961-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8363531651885996}]
[7.8134920634920633,1969,11.411883712809075,null,0.121892477649768,4.5043971101937404E-4,2.1428156322254362E-3,-1.0366895864922069E-2,null,null,null,7.8134920634920633,1969,5.1513638602038299,null,5.7828768197709102E-2,4.7621241183399146E-3,-4.3775420200169628E-3,-6.6997116939937528E-3,null,null,null,5.9538170716724625,null,{"$f":"IF(W1962=\"\",\"\",WORKDAY($B$3,M1962,Feriados!$A$2:$A$1037))","v":"2031-06-26"},{"$f":"IF(Y1962=\"\",\"\",((1+(+(+VLOOKUP(Y1962,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1962-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8364445754416998}]
[7.8174603174603172,1970,11.412274445425245,null,0.121892477649768,4.5021106142165563E-4,2.141727908738809E-3,-1.0361672165676005E-2,null,null,null,7.8174603174603172,1970,5.1515554091941658,null,5.7828768197709102E-2,4.7597068920398151E-3,-4.375321031477768E-3,-6.6975999663294985E-3,null,null,null,5.9539956511985848,null,{"$f":"IF(W1963=\"\",\"\",WORKDAY($B$3,M1963,Feriados!$A$2:$A$1037))","v":"2031-06-27"},{"$f":"IF(Y1963=\"\",\"\",((1+(+(+VLOOKUP(Y1963,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1963-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8365358929728588}]
[7.8214285714285712,1971,11.412664798003131,null,0.121892477649768,4.4998264383771554E-4,2.1406412889777857E-3,-1.0356453602552192E-2,null,null,null,7.8214285714285712,1971,5.1517469421188,null,5.7828768197709102E-2,4.7572921179184855E-3,-4.3731022900227465E-3,-6.6954886044168424E-3,null,null,null,5.9541738848434722,null,{"$f":"IF(W1964=\"\",\"\",WORKDAY($B$3,M1964,Feriados!$A$2:$A$1037))","v":"2031-06-30"},{"$f":"IF(Y1964=\"\",\"\",((1+(+(+VLOOKUP(Y1964,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1964-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8366271179230749}]
[7.8253968253968251,1972,11.413054771051973,null,0.121892477649768,4.4975445791459157E-4,2.1395557712632881E-3,-1.0351240168426147E-2,null,null,null,7.8253968253968251,1972,5.1519384587868222,null,5.7828768197709102E-2,4.7548797922493617E-3,-4.370885792272022E-3,-6.6933776098182223E-3,null,null,null,5.9543517732857598,null,{"$f":"IF(W1965=\"\",\"\",WORKDAY($B$3,M1965,Feriados!$A$2:$A$1037))","v":"2031-07-01"},{"$f":"IF(Y1965=\"\",\"\",((1+(+(+VLOOKUP(Y1965,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1965-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8367182504331021}]
[7.8293650793650791,1973,11.413444365080268,null,0.121892477649768,4.4952650330003761E-4,2.1384713539196469E-3,-1.0346031856185E-2,null,null,null,7.8293650793650791,1973,5.1521299590078922,null,5.7828768197709102E-2,4.7524699113134089E-3,-4.3686715348523518E-3,-6.6912669840912351E-3,null,null,null,5.9545293172028613,null,{"$f":"IF(W1966=\"\",\"\",WORKDAY($B$3,M1966,Feriados!$A$2:$A$1037))","v":"2031-07-02"},{"$f":"IF(Y1966=\"\",\"\",((1+(+(+VLOOKUP(Y1966,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1966-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8368092906433393}]
[7.833333333333333,1974,11.413833580595762,null,0.121892477649768,4.49298779642521E-4,2.1373880352745854E-3,-1.0340828658727468E-2,null,null,null,7.833333333333333,1974,5.152321442592247,null,5.7828768197709102E-2,4.7500624713991066E-3,-4.3664595143971009E-3,-6.6891567287886491E-3,null,null,null,5.9547065172707248,null,{"$f":"IF(W1967=\"\",\"\",WORKDAY($B$3,M1967,Feriados!$A$2:$A$1037))","v":"2031-07-03"},{"$f":"IF(Y1967=\"\",\"\",((1+(+(+VLOOKUP(Y1967,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1967-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8369002386939632}]
[7.837301587301587,1975,11.414222418105458,null,0.121892477649768,4.4907128659122124E-4,2.1363058136592132E-3,-1.0335630568963841E-2,null,null,null,7.837301587301587,1975,5.1525129093506878,null,5.7828768197709102E-2,4.747657468802422E-3,-4.3642497275462348E-3,-6.6870468454584085E-3,null,null,null,5.9548833741641882,null,{"$f":"IF(W1968=\"\",\"\",WORKDAY($B$3,M1968,Feriados!$A$2:$A$1037))","v":"2031-07-04"},{"$f":"IF(Y1968=\"\",\"\",((1+(+(+VLOOKUP(Y1968,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1968-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8369910947248398}]
[7.8412698412698409,1976,11.414610878115608,null,0.121892477649768,4.4884402379602759E-4,2.1352246874080183E-3,-1.0330437579815966E-2,null,null,null,7.8412698412698409,1976,5.1527043590945958,null,5.7828768197709102E-2,4.7452548998267981E-3,-4.3620421709462979E-3,-6.6849373356436519E-3,null,null,null,5.9550598885566464,null,{"$f":"IF(W1969=\"\",\"\",WORKDAY($B$3,M1969,Feriados!$A$2:$A$1037))","v":"2031-07-07"},{"$f":"IF(Y1969=\"\",\"\",((1+(+(+VLOOKUP(Y1969,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1969-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8370818588755462}]
[7.8452380952380949,1977,11.414998961131719,null,0.121892477649768,4.4861699090753836E-4,2.13414465485886E-3,-1.0325249684217223E-2,null,null,null,7.8452380952380949,1977,5.1528957916359115,null,5.7828768197709102E-2,4.7428547607831321E-3,-4.3598368412504007E-3,-6.6828282008827237E-3,null,null,null,5.9552360611203392,null,{"$f":"IF(W1970=\"\",\"\",WORKDAY($B$3,M1970,Feriados!$A$2:$A$1037))","v":"2031-07-08"},{"$f":"IF(Y1970=\"\",\"\",((1+(+(+VLOOKUP(Y1970,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1970-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8371725312853711}]
[7.8492063492063489,1978,11.41538666765855,null,0.121892477649768,4.4839018757705779E-4,2.1330657143529565E-3,-1.0320066875112516E-2,null,null,null,7.8492063492063489,1978,5.1530872067871467,null,5.7828768197709102E-2,4.7404570479897571E-3,-4.3576337351182064E-3,-6.6807194427091748E-3,null,null,null,5.9554118925261523,null,{"$f":"IF(W1971=\"\",\"\",WORKDAY($B$3,M1971,Feriados!$A$2:$A$1037))","v":"2031-07-09"},{"$f":"IF(Y1971=\"\",\"\",((1+(+(+VLOOKUP(Y1971,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1971-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8372631120933809}]
[7.8531746031746028,1979,11.415773998200123,null,0.121892477649768,4.4816361345659527E-4,2.1319878642348804E-3,-1.0314889145458249E-2,null,null,null,7.8531746031746028,1979,5.1532786043613834,null,5.7828768197709102E-2,4.7380617577724247E-3,-4.3554328492159114E-3,-6.6786110626517866E-3,null,null,null,5.9555873834436834,null,{"$f":"IF(W1972=\"\",\"\",WORKDAY($B$3,M1972,Feriados!$A$2:$A$1037))","v":"2031-07-10"},{"$f":"IF(Y1972=\"\",\"\",((1+(+(+VLOOKUP(Y1972,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1972-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8373536014382648}]
[7.8571428571428568,1980,11.416160953259711,null,0.121892477649768,4.4793726819886305E-4,2.1309111028525464E-3,-1.0309716488222299E-2,null,null,null,7.8571428571428568,1980,5.1534699841722587,null,5.7828768197709102E-2,4.7356688864642824E-3,-4.3532341802162327E-3,-6.6765030622345728E-3,null,null,null,5.9557625345412868,null,{"$f":"IF(W1973=\"\",\"\",WORKDAY($B$3,M1973,Feriados!$A$2:$A$1037))","v":"2031-07-11"},{"$f":"IF(Y1973=\"\",\"\",((1+(+(+VLOOKUP(Y1973,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1973-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8374439994585119}]
[7.8611111111111107,1981,11.416547533339847,null,0.121892477649768,4.4771115145727456E-4,2.1298354285572058E-3,-1.0304548896384021E-2,null,null,null,7.8611111111111107,1981,5.153661346033978,null,5.7828768197709102E-2,4.7332784304058599E-3,-4.3510377247983926E-3,-6.6743954429767929E-3,null,null,null,5.9559373464860066,null,{"$f":"IF(W1974=\"\",\"\",WORKDAY($B$3,M1974,Feriados!$A$2:$A$1037))","v":"2031-07-14"},{"$f":"IF(Y1974=\"\",\"\",((1+(+(+VLOOKUP(Y1974,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1974-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8375343062923006}]
[7.8650793650793647,1982,11.416933738942317,null,0.121892477649768,4.4748526288594301E-4,2.1287608397034382E-3,-1.0299386362934211E-2,null,null,null,7.8650793650793647,1982,5.1538526897613091,null,5.7828768197709102E-2,4.7308903859450491E-3,-4.348843479648104E-3,-6.6722882063929654E-3,null,null,null,5.9561118199436436,null,{"$f":"IF(W1975=\"\",\"\",WORKDAY($B$3,M1975,Feriados!$A$2:$A$1037))","v":"2031-07-15"},{"$f":"IF(Y1975=\"\",\"\",((1+(+(+VLOOKUP(Y1975,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1975-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8376245220775429}]
[7.8690476190476186,1983,11.417319570568173,null,0.121892477649768,4.4725960213967881E-4,2.1276873346491396E-3,-1.0294228880875092E-2,null,null,null,7.8690476190476186,1983,5.1540440151695766,null,5.7828768197709102E-2,4.7285047494370833E-3,-4.3466514414575519E-3,-6.6701813539928757E-3,null,null,null,5.9562859555787107,null,{"$f":"IF(W1976=\"\",\"\",WORKDAY($B$3,M1976,Feriados!$A$2:$A$1037))","v":"2031-07-16"},{"$f":"IF(Y1976=\"\",\"\",((1+(+(+VLOOKUP(Y1976,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1976-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8371137332057881}]
[7.8730158730158726,1984,11.41770502871772,null,0.121892477649768,4.4703416887398887E-4,2.1266149117555202E-3,-1.0289076443220302E-2,null,null,null,7.8730158730158726,1984,5.1542353220746655,null,5.7828768197709102E-2,4.7261215172445222E-3,-4.3444616069253823E-3,-6.6680748872815889E-3,null,null,null,5.9564597540544328,null,{"$f":"IF(W1977=\"\",\"\",WORKDAY($B$3,M1977,Feriados!$A$2:$A$1037))","v":"2031-07-17"},{"$f":"IF(Y1977=\"\",\"\",((1+(+(+VLOOKUP(Y1977,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1977-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.836603461750987}]
[7.8769841269841274,1985,11.418090113890528,null,0.121892477649768,4.4680896274507386E-4,2.1255435693870884E-3,-1.0283929042994869E-2,null,null,null,7.8769841269841274,1985,5.1544266102930187,null,5.7828768197709102E-2,4.7237406857372323E-3,-4.3422739727566849E-3,-6.6659688077594587E-3,null,null,null,5.9566332160327695,null,{"$f":"IF(W1978=\"\",\"\",WORKDAY($B$3,M1978,Feriados!$A$2:$A$1037))","v":"2031-07-18"},{"$f":"IF(Y1978=\"\",\"\",((1+(+(+VLOOKUP(Y1978,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1978-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8360937069273904}]
[7.8809523809523814,1986,11.418474826585427,null,0.121892477649768,4.4658398340982706E-4,2.1244733059116489E-3,-1.0278786673235202E-2,null,null,null,7.8809523809523814,1986,5.1546178796416351,null,5.7828768197709102E-2,4.7213622512923678E-3,-4.3400885356629807E-3,-6.6638631169221394E-3,null,null,null,5.9568063421744366,null,{"$f":"IF(W1979=\"\",\"\",WORKDAY($B$3,M1979,Feriados!$A$2:$A$1037))","v":"2031-07-21"},{"$f":"IF(Y1979=\"\",\"\",((1+(+(+VLOOKUP(Y1979,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1979-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8355844679507367}]
[7.8849206349206353,1987,11.418859167300505,null,0.121892477649768,4.4635923052583254E-4,2.123404119700292E-3,-1.0273649326989058E-2,null,null,null,7.8849206349206353,1987,5.1548091299380641,null,5.7828768197709102E-2,4.7189862102943528E-3,-4.3379052923622034E-3,-6.6617578162605964E-3,null,null,null,5.9569791331388844,null,{"$f":"IF(W1980=\"\",\"\",WORKDAY($B$3,M1980,Feriados!$A$2:$A$1037))","v":"2031-07-22"},{"$f":"IF(Y1980=\"\",\"\",((1+(+(+VLOOKUP(Y1980,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1980-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.835075744038452}]
[7.8888888888888893,1988,11.419243136533121,null,0.121892477649768,4.4613470375136311E-4,2.1223360091273827E-3,-1.0268516997315544E-2,null,null,null,7.8888888888888893,1988,5.1550003610004165,null,5.7828768197709102E-2,4.7166125591348636E-3,-4.335724239578685E-3,-6.6596529072611181E-3,null,null,null,5.9571515895843197,null,{"$f":"IF(W1981=\"\",\"\",WORKDAY($B$3,M1981,Feriados!$A$2:$A$1037))","v":"2031-07-23"},{"$f":"IF(Y1981=\"\",\"\",((1+(+(+VLOOKUP(Y1981,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1981-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8345675344094721}]
[7.8928571428571432,1989,11.419626734779886,null,0.121892477649768,4.4591040274537903E-4,2.1212689725705587E-3,-1.0263389677285078E-2,null,null,null,7.8928571428571432,1989,5.155191572647345,null,5.7828768197709102E-2,4.7142412942128131E-3,-4.3335453740431448E-3,-6.6575483914053215E-3,null,null,null,5.9573237121675504,null,{"$f":"IF(W1982=\"\",\"\",WORKDAY($B$3,M1982,Feriados!$A$2:$A$1037))","v":"2031-07-24"},{"$f":"IF(Y1982=\"\",\"\",((1+(+(+VLOOKUP(Y1982,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1982-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.834059838284376}]
[7.8968253968253972,1990,11.420009962536685,null,0.121892477649768,4.4568632716752591E-4,2.1202030084107163E-3,-1.0258267359979393E-2,null,null,null,7.8968253968253972,1990,5.155382764698059,null,5.7828768197709102E-2,4.7118724119343267E-3,-4.3313686924926703E-3,-6.6554442701701709E-3,null,null,null,5.9574955015443409,null,{"$f":"IF(W1983=\"\",\"\",WORKDAY($B$3,M1983,Feriados!$A$2:$A$1037))","v":"2031-07-25"},{"$f":"IF(Y1983=\"\",\"\",((1+(+(+VLOOKUP(Y1983,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1983-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.833552654885275}]
[7.9007936507936511,1991,11.420392820298664,null,0.121892477649768,4.4546247667813331E-4,2.1191381150320052E-3,-1.0253150038491497E-2,null,null,null,7.9007936507936511,1991,5.1555739369723153,null,5.7828768197709102E-2,4.7095059087127284E-3,-4.3291941916707016E-3,-6.6533405450279843E-3,null,null,null,5.9576669583690567,null,{"$f":"IF(W1984=\"\",\"\",WORKDAY($B$3,M1984,Feriados!$A$2:$A$1037))","v":"2031-07-28"},{"$f":"IF(Y1984=\"\",\"\",((1+(+(+VLOOKUP(Y1984,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1984-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8330459834358344}]
[7.9047619047619051,1992,11.420775308560236,null,0.121892477649768,4.4523885093821272E-4,2.1180742908218195E-3,-1.0248037705925677E-2,null,null,null,7.9047619047619051,1992,5.1557650892904165,null,5.7828768197709102E-2,4.7071417809685231E-3,-4.3270218683270235E-3,-6.6512372174464393E-3,null,null,null,5.9578380832948419,null,{"$f":"IF(W1985=\"\",\"\",WORKDAY($B$3,M1985,Feriados!$A$2:$A$1037))","v":"2031-07-29"},{"$f":"IF(Y1985=\"\",\"\",((1+(+(+VLOOKUP(Y1985,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1985-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8325398231613406}]
[7.9087301587301591,1993,11.421157427815078,null,0.121892477649768,4.4501544960945583E-4,2.117011534170789E-3,-1.0242930355397457E-2,null,null,null,7.9087301587301591,1993,5.1559562214732138,null,5.7828768197709102E-2,4.7047800251293773E-3,-4.3248517192177411E-3,-6.6491342888885981E-3,null,null,null,5.9580088769736195,null,{"$f":"IF(W1986=\"\",\"\",WORKDAY($B$3,M1986,Feriados!$A$2:$A$1037))","v":"2031-07-30"},{"$f":"IF(Y1986=\"\",\"\",((1+(+(+VLOOKUP(Y1986,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1986-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8320341732885677}]
[7.912698412698413,1994,11.42153917855614,null,0.121892477649768,4.4479227235423352E-4,2.1159498434727732E-3,-1.0237827980033611E-2,null,null,null,7.912698412698413,1994,5.1561473333421031,null,5.7828768197709102E-2,4.7024206376301038E-3,-4.3226837411052751E-3,-6.6470317608128956E-3,null,null,null,5.9581793400560024,null,{"$f":"IF(W1987=\"\",\"\",WORKDAY($B$3,M1987,Feriados!$A$2:$A$1037))","v":"2031-07-31"},{"$f":"IF(Y1987=\"\",\"\",((1+(+(+VLOOKUP(Y1987,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1987-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.831529033045955}]
[7.916666666666667,1995,11.421920561275634,null,0.121892477649768,4.4456931883559293E-4,2.1148892171248498E-3,-1.0232730572972115E-2,null,null,null,7.916666666666667,1995,5.1563384247190225,null,5.7828768197709102E-2,4.700063614912639E-3,-4.3205179307583379E-3,-6.6449296346731759E-3,null,null,null,5.9583494731914044,null,{"$f":"IF(W1988=\"\",\"\",WORKDAY($B$3,M1988,Feriados!$A$2:$A$1037))","v":"2031-08-01"},{"$f":"IF(Y1988=\"\",\"\",((1+(+(+VLOOKUP(Y1988,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1988-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8310244016633854}]
[7.9206349206349209,1996,11.422301576465042,null,0.121892477649768,4.4434658871725705E-4,2.1138296535273106E-3,-1.0227638127362144E-2,null,null,null,7.9206349206349209,1996,5.1565294954264518,null,5.7828768197709102E-2,4.6977089534260301E-3,-4.3183542849519248E-3,-6.6428279119186816E-3,null,null,null,5.9585192770279738,null,{"$f":"IF(W1989=\"\",\"\",WORKDAY($B$3,M1989,Feriados!$A$2:$A$1037))","v":"2031-08-04"},{"$f":"IF(Y1989=\"\",\"\",((1+(+(+VLOOKUP(Y1989,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1989-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8305202783723624}]
[7.9246031746031749,1997,11.422682224615121,null,0.121892477649768,4.44124081663622E-4,2.1127711510836506E-3,-1.0222550636364054E-2,null,null,null,7.9246031746031749,1997,5.1567205452874143,null,5.7828768197709102E-2,4.6953566496264164E-3,-4.3161928004672983E-3,-6.6407265939940757E-3,null,null,null,5.9586887522126153,null,{"$f":"IF(W1990=\"\",\"\",WORKDAY($B$3,M1990,Feriados!$A$2:$A$1037))","v":"2031-08-05"},{"$f":"IF(Y1990=\"\",\"\",((1+(+(+VLOOKUP(Y1990,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1990-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8300166624058996}]
[7.9285714285714288,1998,11.423062506215894,null,0.121892477649768,4.4390179733975614E-4,2.1117137082005606E-3,-1.0217468093149367E-2,null,null,null,7.9285714285714288,1998,5.156911574125469,null,5.7828768197709102E-2,4.6930066999770065E-3,-4.3140334740919706E-3,-6.6386256823394484E-3,null,null,null,5.9588578993910346,null,{"$f":"IF(W1991=\"\",\"\",WORKDAY($B$3,M1991,Feriados!$A$2:$A$1037))","v":"2031-08-06"},{"$f":"IF(Y1991=\"\",\"\",((1+(+(+VLOOKUP(Y1991,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1991-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8295135529985869}]
[7.9325396825396828,1999,11.423442421756659,null,0.121892477649768,4.4367973541139762E-4,2.1106573232879196E-3,-1.021239049090074E-2,null,null,null,7.9325396825396828,1999,5.1571025817647147,null,5.7828768197709102E-2,4.6906591009480718E-3,-4.311876302619695E-3,-6.6365251783903267E-3,null,null,null,5.9590267192076274,null,{"$f":"IF(W1992=\"\",\"\",WORKDAY($B$3,M1992,Feriados!$A$2:$A$1037))","v":"2031-08-07"},{"$f":"IF(Y1992=\"\",\"\",((1+(+(+VLOOKUP(Y1992,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1992-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8290109493865243}]
[7.9365079365079367,2000,11.423821971725978,null,0.121892477649768,4.4345789554495354E-4,2.1096019947587871E-3,-1.020731782281196E-2,null,null,null,7.9365079365079367,2000,5.1572935680297878,null,5.7828768197709102E-2,4.6883138490169153E-3,-4.3097212828504435E-3,-6.634425083577691E-3,null,null,null,5.9591952123056124,null,{"$f":"IF(W1993=\"\",\"\",WORKDAY($B$3,M1993,Feriados!$A$2:$A$1037))","v":"2031-08-08"},{"$f":"IF(Y1993=\"\",\"\",((1+(+(+VLOOKUP(Y1993,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1993-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8285088508073439}]
[7.9404761904761907,2001,11.424201156611696,null,0.121892477649768,4.4323627740749754E-4,2.1085477210293939E-3,-1.0202250082087928E-2,null,null,null,7.9404761904761907,2001,5.1574845327458592,null,5.7828768197709102E-2,4.6859709406678668E-3,-4.307568411590401E-3,-6.6323253993279757E-3,null,null,null,5.9593633793269429,null,{"$f":"IF(W1994=\"\",\"\",WORKDAY($B$3,M1994,Feriados!$A$2:$A$1037))","v":"2031-08-11"},{"$f":"IF(Y1994=\"\",\"\",((1+(+(+VLOOKUP(Y1994,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1994-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8280072565002543}]
[7.9444444444444446,2002,11.424579976900928,null,0.121892477649768,4.430148806667685E-4,2.1074945005191358E-3,-1.0197187261944626E-2,null,null,null,7.9444444444444446,2002,5.1576754757386318,null,5.7828768197709102E-2,4.6836303723922562E-3,-4.305417685651943E-3,-6.6302261270630861E-3,null,null,null,5.9595312209123064,null,{"$f":"IF(W1995=\"\",\"\",WORKDAY($B$3,M1995,Feriados!$A$2:$A$1037))","v":"2031-08-12"},{"$f":"IF(Y1995=\"\",\"\",((1+(+(+VLOOKUP(Y1995,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1995-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8275061657059517}]
[7.9484126984126986,2003,11.424958433080063,null,0.121892477649768,4.4279370499116909E-4,2.1064423316505651E-3,-1.0192129355609116E-2,null,null,null,7.9484126984126986,2003,5.1578663968343461,null,5.7828768197709102E-2,4.6812921406884011E-3,-4.3032691018536273E-3,-6.6281272682004126E-3,null,null,null,5.9596987377012578,null,{"$f":"IF(W1996=\"\",\"\",WORKDAY($B$3,M1996,Feriados!$A$2:$A$1037))","v":"2031-08-13"},{"$f":"IF(Y1996=\"\",\"\",((1+(+(+VLOOKUP(Y1996,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1996-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8270055776666423}]
[7.9523809523809526,2004,11.425336525634762,null,0.121892477649768,4.4257275004976326E-4,2.1053912128493812E-3,-1.0187076356319514E-2,null,null,null,7.9523809523809526,2004,5.158057295859769,null,5.7828768197709102E-2,4.6789562420615875E-3,-4.3011226570201745E-3,-6.6260288241528275E-3,null,null,null,5.9598659303320423,null,{"$f":"IF(W1997=\"\",\"\",WORKDAY($B$3,M1997,Feriados!$A$2:$A$1037))","v":"2031-08-14"},{"$f":"IF(Y1997=\"\",\"\",((1+(+(+VLOOKUP(Y1997,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1997-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8265054916261088}]
[7.9563492063492065,2005,11.425714255049973,null,0.121892477649768,4.42352015512276E-4,2.1043411425444259E-3,-1.0182028257324973E-2,null,null,null,7.9563492063492065,2005,5.1582481726421996,null,5.7828768197709102E-2,4.6766226730240541E-3,-4.2989783479824573E-3,-6.6239307963287114E-3,null,null,null,5.9600327994416835,null,{"$f":"IF(W1998=\"\",\"\",WORKDAY($B$3,M1998,Feriados!$A$2:$A$1037))","v":"2031-08-15"},{"$f":"IF(Y1998=\"\",\"\",((1+(+(+VLOOKUP(Y1998,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1998-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8260059068295771}]
[{"$f":"B1999/252","v":7.9603174603174605},2006,{"$f":"SUM(E1999:H1999)*100","v":11.426091621809908},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A1999))/($I$4*A1999))","v":4.4213150104909009E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A1999))/($I$4*A1999))-EXP(-1*$I$4*A1999)))","v":2.1032921191676719E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A1999))/($J$4*A1999))-EXP(-1*$J$4*A1999)))","v":-1.0176985051885671E-2},null,null,null,{"$f":"M1999/252","v":7.9603174603174605},2006,{"$f":"SUM(P1999:S1999)*100","v":5.1584390270094636},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L1999))/($T$4*L1999))","v":4.6742914300949749E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L1999))/($T$4*L1999))-EXP(-1*$T$4*L1999)))","v":-4.2968361715774893E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L1999))/($U$4*L1999))-EXP(-1*$U$4*L1999)))","v":-6.6218331861319507E-3},null,null,null,{"$f":"IF(N1999=\"\",\"\",(((1+C1999/100)/(1+N1999/100))-1)*100)","v":5.9601993456660507},null,{"$f":"IF(W1999=\"\",\"\",WORKDAY($B$3,M1999,Feriados!$A$2:$A$1037))","v":"2031-08-18"},{"$f":"IF(Y1999=\"\",\"\",((1+(+(+VLOOKUP(Y1999,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y1999-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8253605668246093}]
[7.9642857142857144,{"$f":"+B1999+1","v":2007},11.426468626398069,null,0.121892477649768,4.4191120633124578E-4,2.1022441411542195E-3,-1.0171946733272779E-2,null,null,null,7.9642857142857144,{"$f":"+M1999+1","v":2007},5.1586298587899186,null,5.7828768197709102E-2,4.671962509800438E-3,-4.294696124648399E-3,-6.6197359949619556E-3,null,null,null,5.9603655696396807,null,{"$f":"IF(W2000=\"\",\"\",WORKDAY($B$3,M2000,Feriados!$A$2:$A$1037))","v":"2031-08-19"},{"$f":"IF(Y2000=\"\",\"\",((1+(+(+VLOOKUP(Y2000,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2000-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8247158739140197}]
[7.9682539682539684,2008,11.426845269297226,null,0.121892477649768,4.4169113103043831E-4,2.1011972069422823E-3,-1.0166913294768459E-2,null,null,null,7.9682539682539684,2008,5.158820667812444,null,5.7828768197709102E-2,4.6696359086734352E-3,-4.2925582040444299E-3,-6.6176392242136691E-3,null,null,null,5.9605314719960001,null,{"$f":"IF(W2001=\"\",\"\",WORKDAY($B$3,M2001,Feriados!$A$2:$A$1037))","v":"2031-08-20"},{"$f":"IF(Y2001=\"\",\"\",((1+(+(+VLOOKUP(Y2001,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2001-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8240718271250085}]
[7.9722222222222223,2009,11.427221550989437,null,0.121892477649768,4.4147127481901669E-4,2.1001513149731875E-3,-1.0161884729665839E-2,null,null,null,7.9722222222222223,2009,5.1590114539064453,null,5.7828768197709102E-2,4.6673116232538421E-3,-4.2904224066209161E-3,-6.6155428752775773E-3,null,null,null,5.9606970533671033,null,{"$f":"IF(W2002=\"\",\"\",WORKDAY($B$3,M2002,Feriados!$A$2:$A$1037))","v":"2031-08-21"},{"$f":"IF(Y2002=\"\",\"\",((1+(+(+VLOOKUP(Y2002,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2002-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8234284254867745}]
[7.9761904761904763,2010,11.427597471956034,null,0.121892477649768,4.4125163736998208E-4,2.0991064636913612E-3,-1.0156861031269001E-2,null,null,null,7.9761904761904763,2010,5.1592022169018517,null,5.7828768197709102E-2,4.6649896500883959E-3,-4.2882887292392735E-3,-6.6134469495397084E-3,null,null,null,5.9608623143840189,null,{"$f":"IF(W2003=\"\",\"\",WORKDAY($B$3,M2003,Feriados!$A$2:$A$1037))","v":"2031-08-22"},{"$f":"IF(Y2003=\"\",\"\",((1+(+(+VLOOKUP(Y2003,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2003-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8227856680303818}]
[7.9801587301587302,2011,11.427973032677635,null,0.121892477649768,4.4103221835698576E-4,2.0980626515443241E-3,-1.0151842192892955E-2,null,null,null,7.9801587301587302,2011,5.1593929566291141,null,5.7828768197709102E-2,4.6626699857306884E-3,-4.2861571687669809E-3,-6.6113514483816683E-3,null,null,null,5.961027255676421,null,{"$f":"IF(W2004=\"\",\"\",WORKDAY($B$3,M2004,Feriados!$A$2:$A$1037))","v":"2031-08-25"},{"$f":"IF(Y2004=\"\",\"\",((1+(+(+VLOOKUP(Y2004,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2004-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.822143553788937}]
[7.9841269841269842,2012,11.428348233634139,null,0.121892477649768,4.4081301745432832E-4,2.0970198769826847E-3,-1.0146828207863626E-2,null,null,null,7.9841269841269842,2012,5.1595836729192035,null,5.7828768197709102E-2,4.6603526267411412E-3,-4.2840277220775741E-3,-6.6092563731806235E-3,null,null,null,5.961191877872829,null,{"$f":"IF(W2005=\"\",\"\",WORKDAY($B$3,M2005,Feriados!$A$2:$A$1037))","v":"2031-08-26"},{"$f":"IF(Y2005=\"\",\"\",((1+(+(+VLOOKUP(Y2005,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2005-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8215020817973677}]
[7.9880952380952381,2013,11.428723075304726,null,0.121892477649768,4.4059403433695688E-4,2.0959781384601271E-3,-1.0141819069517838E-2,null,null,null,7.9880952380952381,2013,5.1597743656036146,null,5.7828768197709102E-2,4.6580375696869932E-3,-4.2819003860506237E-3,-6.6071617253093302E-3,null,null,null,5.9613561816005634,null,{"$f":"IF(W2006=\"\",\"\",WORKDAY($B$3,M2006,Feriados!$A$2:$A$1037))","v":"2031-08-27"},{"$f":"IF(Y2006=\"\",\"\",((1+(+(+VLOOKUP(Y2006,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2006-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8208612510926443}]
[7.9920634920634921,2014,11.429097558167859,null,0.121892477649768,4.4037526868046472E-4,2.0949374344334097E-3,-1.0136814771203291E-2,null,null,null,7.9920634920634921,2014,5.159965034514352,null,5.7828768197709102E-2,4.6557248111422801E-3,-4.2797751575717243E-3,-6.6050675061361322E-3,null,null,null,5.9615201674857232,null,{"$f":"IF(W2007=\"\",\"\",WORKDAY($B$3,M2007,Feriados!$A$2:$A$1037))","v":"2031-08-28"},{"$f":"IF(Y2007=\"\",\"\",((1+(+(+VLOOKUP(Y2007,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2007-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8202210607136022}]
[7.996031746031746,2015,11.429471682701289,null,0.121892477649768,4.4015672016108878E-4,2.093897763362352E-3,-1.0131815306278555E-2,null,null,null,7.996031746031746,2015,5.1601556794839452,null,5.7828768197709102E-2,4.6534143476878193E-3,-4.2776520335324805E-3,-6.6029737170249826E-3,null,null,null,5.9616838361532309,null,{"$f":"IF(W2008=\"\",\"\",WORKDAY($B$3,M2008,Feriados!$A$2:$A$1037))","v":"2031-08-29"},{"$f":"IF(Y2008=\"\",\"\",((1+(+(+VLOOKUP(Y2008,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2008-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8195815097009422}]
[8,2016,11.429845449382052,null,0.121892477649768,4.3993838845570864E-4,2.0928591237098304E-3,-1.0126820668113035E-2,null,null,null,8,2016,5.1603463003454353,null,5.7828768197709102E-2,4.6511061759111965E-3,-4.2755310108304944E-3,-6.6008803593354442E-3,null,null,null,5.961847188226721,null,{"$f":"IF(W2009=\"\",\"\",WORKDAY($B$3,M2009,Feriados!$A$2:$A$1037))","v":"2031-09-01"},{"$f":"IF(Y2009=\"\",\"\",((1+(+(+VLOOKUP(Y2009,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2009-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8189425970974078}]
[8.0039682539682548,2017,11.430218858686466,null,0.121892477649768,4.3972027324184419E-4,2.0918215139417687E-3,-1.012183085008697E-2,null,null,null,8.0039682539682548,2017,5.1605368969323804,null,5.7828768197709102E-2,4.6488002924067453E-3,-4.2734120863693482E-3,-6.5987874344227001E-3,null,null,null,5.9620102243287176,null,{"$f":"IF(W2010=\"\",\"\",WORKDAY($B$3,M2010,Feriados!$A$2:$A$1037))","v":"2031-09-02"},{"$f":"IF(Y2010=\"\",\"\",((1+(+(+VLOOKUP(Y2010,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2010-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.818304321947541}]
[8.0079365079365079,2018,11.430591911090138,null,0.121892477649768,4.3950237419765521E-4,2.0907849325271328E-3,-1.0116845845591409E-2,null,null,null,8.0079365079365079,2018,5.1607274690788465,null,5.7828768197709102E-2,4.64649669377553E-3,-4.2712952570585954E-3,-6.5966949436375736E-3,null,null,null,5.9621729450805461,null,{"$f":"IF(W2011=\"\",\"\",WORKDAY($B$3,M2011,Feriados!$A$2:$A$1037))","v":"2031-09-03"},{"$f":"IF(Y2011=\"\",\"\",((1+(+(+VLOOKUP(Y2011,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2011-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8176666832978601}]
[8.0119047619047628,2019,11.430964607067967,null,0.121892477649768,4.3928469100193847E-4,2.0897493779379198E-3,-1.0111865648028186E-2,null,null,null,8.0119047619047628,2019,5.1609180166194175,null,5.7828768197709102E-2,4.6441953766253293E-3,-4.2691805198137398E-3,-6.5946028883265241E-3,null,null,null,5.9623353511022437,null,{"$f":"IF(W2012=\"\",\"\",WORKDAY($B$3,M2012,Feriados!$A$2:$A$1037))","v":"2031-09-04"},{"$f":"IF(Y2012=\"\",\"\",((1+(+(+VLOOKUP(Y2012,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2012-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8170296801967485}]
[8.0158730158730158,2020,11.431336947094136,null,0.121892477649768,4.390672233341272E-4,2.0887148486491538E-3,-1.010689025080992E-2,null,null,null,8.0158730158730158,2020,5.1611085393891827,null,5.7828768197709102E-2,4.6418963375706272E-3,-4.267067871556232E-3,-6.5925112698316723E-3,null,null,null,5.9624974430127597,null,{"$f":"IF(W2013=\"\",\"\",WORKDAY($B$3,M2013,Feriados!$A$2:$A$1037))","v":"2031-09-05"},{"$f":"IF(Y2013=\"\",\"\",((1+(+(+VLOOKUP(Y2013,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2013-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.816393311694477}]
[8.0198412698412707,2021,11.431708931642119,null,0.121892477649768,4.3884997087428889E-4,2.0876813431388759E-3,-1.0101919647359981E-2,null,null,null,8.0198412698412707,2021,5.1612990372237446,null,5.7828768197709102E-2,4.6395995732325798E-3,-4.2649573092134411E-3,-6.5904200894907972E-3,null,null,null,5.962659221429778,null,{"$f":"IF(W2014=\"\",\"\",WORKDAY($B$3,M2014,Feriados!$A$2:$A$1037))","v":"2031-09-08"},{"$f":"IF(Y2014=\"\",\"\",((1+(+(+VLOOKUP(Y2014,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2014-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8157575768432483}]
[8.0238095238095237,2022,11.43208056118468,null,0.121892477649768,4.3863293330312402E-4,2.0866488598881394E-3,-1.0096953831112483E-2,null,null,null,8.0238095238095237,2022,5.1614895099592104,null,5.7828768197709102E-2,4.6373050802390216E-3,-4.2628488297186597E-3,-6.5883293486373512E-3,null,null,null,5.9628206869698497,null,{"$f":"IF(W2015=\"\",\"\",WORKDAY($B$3,M2015,Feriados!$A$2:$A$1037))","v":"2031-09-09"},{"$f":"IF(Y2015=\"\",\"\",((1+(+(+VLOOKUP(Y2015,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2015-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.815122474697108}]
[8.0277777777777786,2023,11.43245183619387,null,0.121892477649768,4.3841611030196441E-4,2.0856173973810002E-3,-1.0091992795512258E-2,null,null,null,8.0277777777777786,2023,5.1616799574321988,null,5.7828768197709102E-2,4.6350128552244286E-3,-4.2607424300110724E-3,-6.5862390486004715E-3,null,null,null,5.9629818402482604,null,{"$f":"IF(W2016=\"\",\"\",WORKDAY($B$3,M2016,Feriados!$A$2:$A$1037))","v":"2031-09-10"},{"$f":"IF(Y2016=\"\",\"\",((1+(+(+VLOOKUP(Y2016,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2016-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8144880043120111}]
[8.0317460317460316,2024,11.432822757141043,null,0.121892477649768,4.3819950155277166E-4,2.0845869541045096E-3,-1.008703653401485E-2,null,null,null,8.0317460317460316,2024,5.1618703794798275,null,5.7828768197709102E-2,4.6327228948299095E-3,-4.2586381070357521E-3,-6.5841491907049909E-3,null,null,null,5.9631426818791633,null,{"$f":"IF(W2017=\"\",\"\",WORKDAY($B$3,M2017,Feriados!$A$2:$A$1037))","v":"2031-09-11"},{"$f":"IF(Y2017=\"\",\"\",((1+(+(+VLOOKUP(Y2017,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2017-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.813854164745778}]
[8.0357142857142865,2025,11.433193324496836,null,0.121892477649768,4.3798310673813539E-4,2.0835575285487067E-3,-1.0082085040086484E-2,null,null,null,8.0357142857142865,2025,5.1620607759397217,null,5.7828768197709102E-2,4.630435195703198E-3,-4.2565358577436466E-3,-6.582059776271439E-3,null,null,null,5.9633032124755569,null,{"$f":"IF(W2018=\"\",\"\",WORKDAY($B$3,M2018,Feriados!$A$2:$A$1037))","v":"2031-09-12"},{"$f":"IF(Y2018=\"\",\"\",((1+(+(+VLOOKUP(Y2018,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2018-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8132209550580942}]
[8.0396825396825395,2026,11.433563538731182,null,0.121892477649768,4.3776692554127239E-4,2.0825291192066134E-3,-1.0077138307204062E-2,null,null,null,8.0396825396825395,2026,5.1622511466500098,null,5.7828768197709102E-2,4.6281497544986222E-3,-4.2544356790915581E-3,-6.5799708066160666E-3,null,null,null,5.9634634326491742,null,{"$f":"IF(W2019=\"\",\"\",WORKDAY($B$3,M2019,Feriados!$A$2:$A$1037))","v":"2031-09-15"},{"$f":"IF(Y2019=\"\",\"\",((1+(+(+VLOOKUP(Y2019,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2019-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8125883743105771}]
[8.0436507936507944,2027,11.433933400313311,null,0.121892477649768,4.3755095764602388E-4,2.0815017245742239E-3,-1.0072196328855134E-2,null,null,null,8.0436507936507944,2027,5.1624414914493215,null,5.7828768197709102E-2,4.6258665678770962E-3,-4.2523375680421386E-3,-6.5778822830508442E-3,null,null,null,5.9636233430106378,null,{"$f":"IF(W2020=\"\",\"\",WORKDAY($B$3,M2020,Feriados!$A$2:$A$1037))","v":"2031-09-16"},{"$f":"IF(Y2020=\"\",\"\",((1+(+(+VLOOKUP(Y2020,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2020-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.811844181540236}]
[8.0476190476190474,2028,11.434302909711747,null,0.121892477649768,4.3733520273685537E-4,2.0804753431505002E-3,-1.0067259098537895E-2,null,null,null,8.0476190476190474,2028,5.1626318101767863,null,5.7828768197709102E-2,4.6235856325061052E-3,-4.2502415215638694E-3,-6.5757942068834715E-3,null,null,null,5.9637829441693935,null,{"$f":"IF(W2021=\"\",\"\",WORKDAY($B$3,M2021,Feriados!$A$2:$A$1037))","v":"2031-09-17"},{"$f":"IF(Y2021=\"\",\"\",((1+(+(+VLOOKUP(Y2021,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2021-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8111007280147824}]
[8.0515873015873023,2029,11.434672067394306,null,0.121892477649768,4.3711966049885383E-4,2.0794499734373612E-3,-1.0062326609761148E-2,null,null,null,8.0515873015873023,2029,5.1628221026720347,null,5.7828768197709102E-2,4.6213069450596854E-3,-4.2481475366310511E-3,-6.5737065794173963E-3,null,null,null,5.9639422367335992,null,{"$f":"IF(W2022=\"\",\"\",WORKDAY($B$3,M2022,Feriados!$A$2:$A$1037))","v":"2031-09-18"},{"$f":"IF(Y2022=\"\",\"\",((1+(+(+VLOOKUP(Y2022,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2022-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8103580126332526}]
[8.0555555555555554,2030,11.435040873828111,null,0.121892477649768,4.369043306177271E-4,2.0784256139396791E-3,-1.0057398856044302E-2,null,null,null,8.0555555555555554,2030,5.1630123687751901,null,5.7828768197709102E-2,4.6190305022184098E-3,-4.2460556102237885E-3,-6.5716194019518198E-3,null,null,null,5.9641012213103917,null,{"$f":"IF(W2023=\"\",\"\",WORKDAY($B$3,M2023,Feriados!$A$2:$A$1037))","v":"2031-09-19"},{"$f":"IF(Y2023=\"\",\"\",((1+(+(+VLOOKUP(Y2023,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2023-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8096160342969254}]
[8.0595238095238102,2031,11.435409329479572,null,0.121892477649768,4.36689212779802E-4,2.0774022631652712E-3,-1.0052475830917352E-2,null,null,null,8.0595238095238102,2031,5.1632026083268796,null,5.7828768197709102E-2,4.616756300669371E-3,-4.2439657393279796E-3,-6.5695326757816992E-3,null,null,null,5.9642598985056638,null,{"$f":"IF(W2024=\"\",\"\",WORKDAY($B$3,M2024,Feriados!$A$2:$A$1037))","v":"2031-09-22"},{"$f":"IF(Y2024=\"\",\"\",((1+(+(+VLOOKUP(Y2024,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2024-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8088747919092114}]
[8.0634920634920633,2032,11.435777434814407,null,0.121892477649768,4.3647430667202253E-4,2.0763799196248894E-3,-1.0047557527920864E-2,null,null,null,8.0634920634920633,2032,5.1633928211682205,null,5.7828768197709102E-2,4.6144843371061705E-3,-4.2418779209353018E-3,-6.567446402197771E-3,null,null,null,5.9644182689241099,null,{"$f":"IF(W2025=\"\",\"\",WORKDAY($B$3,M2025,Feriados!$A$2:$A$1037))","v":"2031-09-23"},{"$f":"IF(Y2025=\"\",\"\",((1+(+(+VLOOKUP(Y2025,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2025-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8081342843757415}]
[8.0674603174603181,2033,11.436145190297623,null,0.121892477649768,4.3625961198194904E-4,2.0753585818322189E-3,-1.0042643940605941E-2,null,null,null,8.0674603174603181,2033,5.1635830071408249,null,5.7828768197709102E-2,4.6122146082288908E-3,-4.2397921520431906E-3,-6.5653605824865478E-3,null,null,null,5.9645763331693358,null,{"$f":"IF(W2026=\"\",\"\",WORKDAY($B$3,M2026,Feriados!$A$2:$A$1037))","v":"2031-09-24"},{"$f":"IF(Y2026=\"\",\"\",((1+(+(+VLOOKUP(Y2026,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2026-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8073945106042784}]
[8.0714285714285712,2034,11.436512596393539,null,0.121892477649768,4.3604512839775611E-4,2.0743382483038664E-3,-1.0037735062534237E-2,null,null,null,8.0714285714285712,2034,5.1637731660868011,null,5.7828768197709102E-2,4.6099471107440976E-3,-4.2377084296548444E-3,-6.5632752179303382E-3,null,null,null,5.964734091843682,null,{"$f":"IF(W2027=\"\",\"\",WORKDAY($B$3,M2027,Feriados!$A$2:$A$1037))","v":"2031-09-25"},{"$f":"IF(Y2027=\"\",\"\",((1+(+(+VLOOKUP(Y2027,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2027-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8066554695047827}]
[8.075396825396826,2035,11.43687965356577,null,0.121892477649768,4.3583085560823103E-4,2.0733189175593525E-3,-1.00328308872779E-2,null,null,null,8.075396825396826,2035,5.1639632978487464,null,5.7828768197709102E-2,4.6076818413648031E-3,-4.2356267507791881E-3,-6.5611903098072508E-3,null,null,null,5.964891545548423,null,{"$f":"IF(W2028=\"\",\"\",WORKDAY($B$3,M2028,Feriados!$A$2:$A$1037))","v":"2031-09-26"},{"$f":"IF(Y2028=\"\",\"\",((1+(+(+VLOOKUP(Y2028,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2028-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8059171599893471}]
[8.0793650793650791,2036,11.437246362277229,null,0.121892477649768,4.3561679330277292E-4,2.0723005881211087E-3,-1.0027931408419599E-2,null,null,null,8.0793650793650791,2036,5.1641534022697488,null,5.7828768197709102E-2,4.6054187968104709E-3,-4.2335471124308821E-3,-6.5591058593912057E-3,null,null,null,5.9650486948836123,null,{"$f":"IF(W2029=\"\",\"\",WORKDAY($B$3,M2029,Feriados!$A$2:$A$1037))","v":"2031-09-29"},{"$f":"IF(Y2029=\"\",\"\",((1+(+(+VLOOKUP(Y2029,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2029-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8051795809722178}]
[8.0833333333333339,2037,11.43761272299014,null,0.121892477649768,4.3540294117139054E-4,2.0712832585144674E-3,-1.0023036619552464E-2,null,null,null,8.0833333333333339,2037,5.1643434791933851,null,5.7828768197709102E-2,4.6031579738069822E-3,-4.2314695116302918E-3,-6.5570218679519435E-3,null,null,null,5.9652055404481263,null,{"$f":"IF(W2030=\"\",\"\",WORKDAY($B$3,M2030,Feriados!$A$2:$A$1037))","v":"2031-09-30"},{"$f":"IF(Y2030=\"\",\"\",((1+(+(+VLOOKUP(Y2030,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2030-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8044427313697948}]
[8.087301587301587,2038,11.437978736166023,null,0.121892477649768,4.3518929890470123E-4,2.0702669272676549E-3,-1.0018146514280108E-2,null,null,null,8.087301587301587,2038,5.1645335284637213,null,5.7828768197709102E-2,4.600899369086634E-3,-4.2293939454034861E-3,-6.5549383367550359E-3,null,null,null,5.965362082839798,null,{"$f":"IF(W2031=\"\",\"\",WORKDAY($B$3,M2031,Feriados!$A$2:$A$1037))","v":"2031-10-01"},{"$f":"IF(Y2031=\"\",\"\",((1+(+(+VLOOKUP(Y2031,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2031-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8037066101006101}]
[8.0912698412698418,2039,11.438344402265715,null,0.121892477649768,4.3497586619392907E-4,2.0692515929117833E-3,-1.0013261086216573E-2,null,null,null,8.0912698412698418,2039,5.164723549925311,null,5.7828768197709102E-2,4.598642979388114E-3,-4.2273204107822161E-3,-6.5528552670618915E-3,null,null,null,5.9655183226551278,null,{"$f":"IF(W2032=\"\",\"\",WORKDAY($B$3,M2032,Feriados!$A$2:$A$1037))","v":"2031-10-02"},{"$f":"IF(Y2032=\"\",\"\",((1+(+(+VLOOKUP(Y2032,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2032-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8029712160853713}]
[8.0952380952380949,2040,11.438709721749341,null,0.121892477649768,4.3476264273090371E-4,2.0682372539808478E-3,-1.0008380328986342E-2,null,null,null,8.0952380952380949,2040,5.1649135434231912,null,5.7828768197709102E-2,4.5963888014564896E-3,-4.2252489048039072E-3,-6.5507726601297762E-3,null,null,null,5.9656742604896174,null,{"$f":"IF(W2033=\"\",\"\",WORKDAY($B$3,M2033,Feriados!$A$2:$A$1037))","v":"2031-10-03"},{"$f":"IF(Y2033=\"\",\"\",((1+(+(+VLOOKUP(Y2033,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2033-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8022365482468734}]
[8.0992063492063497,2041,11.439074695076346,null,0.121892477649768,4.3454962820805876E-4,2.0672239090117135E-3,-1.0003504236224313E-2,null,null,null,8.0992063492063497,2041,5.1651035088028845,null,5.7828768197709102E-2,4.5941368320431952E-3,-4.223179424511646E-3,-6.5486905172118066E-3,null,null,null,5.9658298969375245,null,{"$f":"IF(W2034=\"\",\"\",WORKDAY($B$3,M2034,Feriados!$A$2:$A$1037))","v":"2031-10-06"},{"$f":"IF(Y2034=\"\",\"\",((1+(+(+VLOOKUP(Y2034,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2034-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8015026055100432}]
[8.1031746031746028,2042,11.439439322705477,null,0.121892477649768,4.3433682231843043E-4,2.0662115565441143E-3,-9.9986328015757679E-3,null,null,null,8.1031746031746028,2042,5.1652934459103976,null,5.7828768197709102E-2,4.5918870679060074E-3,-4.2211119669541639E-3,-6.5466088395569732E-3,null,null,null,5.9659852325920415,null,{"$f":"IF(W2035=\"\",\"\",WORKDAY($B$3,M2035,Feriados!$A$2:$A$1037))","v":"2031-10-07"},{"$f":"IF(Y2035=\"\",\"\",((1+(+(+VLOOKUP(Y2035,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2035-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.800769386801961}]
[8.1071428571428577,2043,11.439803605094792,null,0.121892477649768,4.3412422475565542E-4,2.0652001951206398E-3,-9.9937660186963807E-3,null,null,null,8.1071428571428577,2043,5.165483354592217,null,5.7828768197709102E-2,4.5896395058090391E-3,-4.219046529185826E-3,-6.544527628410143E-3,null,null,null,5.9661402680450948,null,{"$f":"IF(W2036=\"\",\"\",WORKDAY($B$3,M2036,Feriados!$A$2:$A$1037))","v":"2031-10-08"},{"$f":"IF(Y2036=\"\",\"\",((1+(+(+VLOOKUP(Y2036,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2036-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8000368910517723}]
[8.1111111111111107,2044,11.440167542701655,null,0.121892477649768,4.3391183521397089E-4,2.0641898232867358E-3,-9.9889038812521758E-3,null,null,null,8.1111111111111107,2044,5.1656732346953129,null,5.7828768197709102E-2,4.58739414252272E-3,-4.2169831082666202E-3,-6.5424468850120744E-3,null,null,null,5.9662950038875451,null,{"$f":"IF(W2037=\"\",\"\",WORKDAY($B$3,M2037,Feriados!$A$2:$A$1037))","v":"2031-10-09"},{"$f":"IF(Y2037=\"\",\"\",((1+(+(+VLOOKUP(Y2037,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2037-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7993051171907766}]
[8.1150793650793656,2045,11.440531135982738,null,0.121892477649768,4.33699653388211E-4,2.063180439590688E-3,-9.984046382919531E-3,null,null,null,8.1150793650793656,2045,5.165863086067132,null,5.7828768197709102E-2,4.5851509748237769E-3,-4.214921701262136E-3,-6.5403666105994188E-3,null,null,null,5.9664494407091651,null,{"$f":"IF(W2038=\"\",\"\",WORKDAY($B$3,M2038,Feriados!$A$2:$A$1037))","v":"2031-10-10"},{"$f":"IF(Y2038=\"\",\"\",((1+(+(+VLOOKUP(Y2038,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2038-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7985740641523824}]
[8.1190476190476186,2046,11.440894385394028,null,0.121892477649768,4.3348767897380733E-4,2.0621720425836251E-3,-9.9791935173851494E-3,null,null,null,8.1190476190476186,2046,5.1660529085556028,null,5.7828768197709102E-2,4.582909999495231E-3,-4.2128623052435686E-3,-6.5382868064047389E-3,null,null,null,5.9666035790984173,null,{"$f":"IF(W2039=\"\",\"\",WORKDAY($B$3,M2039,Feriados!$A$2:$A$1037))","v":"2031-10-13"},{"$f":"IF(Y2039=\"\",\"\",((1+(+(+VLOOKUP(Y2039,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2039-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7978437308720414}]
[8.1230158730158735,2047,11.441257291390825,null,0.121892477649768,4.3327591166678612E-4,2.0611646308195033E-3,-9.974345278346038E-3,null,null,null,8.1230158730158735,2047,5.1662427020091268,null,5.7828768197709102E-2,4.5806712133263676E-3,-4.2108049172876853E-3,-6.5362074736565112E-3,null,null,null,5.9667574196428319,null,{"$f":"IF(W2040=\"\",\"\",WORKDAY($B$3,M2040,Feriados!$A$2:$A$1037))","v":"2031-10-14"},{"$f":"IF(Y2040=\"\",\"\",((1+(+(+VLOOKUP(Y2040,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2040-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7971141162873812}]
[8.1269841269841265,2048,11.441619854427735,null,0.121892477649768,4.3306435116376781E-4,2.060158202855105E-3,-9.9695016595095099E-3,null,null,null,8.1269841269841265,2048,5.1664324662765866,null,5.7828768197709102E-2,4.5784346131127326E-3,-4.2087495344768295E-3,-6.5341286135791373E-3,null,null,null,5.9669109629285844,null,{"$f":"IF(W2041=\"\",\"\",WORKDAY($B$3,M2041,Feriados!$A$2:$A$1037))","v":"2031-10-15"},{"$f":"IF(Y2041=\"\",\"\",((1+(+(+VLOOKUP(Y2041,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2041-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7963852193380276}]
[8.1309523809523814,2049,11.441982074958686,null,0.121892477649768,4.3285299716196445E-4,2.059152757250029E-3,-9.964662654593141E-3,null,null,null,8.1309523809523814,2049,5.1666222012073364,null,5.7828768197709102E-2,4.5762001956561093E-3,-4.2066961538988956E-3,-6.5320502273929588E-3,null,null,null,5.9670642095408954,null,{"$f":"IF(W2042=\"\",\"\",WORKDAY($B$3,M2042,Feriados!$A$2:$A$1037))","v":"2031-10-16"},{"$f":"IF(Y2042=\"\",\"\",((1+(+(+VLOOKUP(Y2042,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2042-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7954404340864167}]
[8.1349206349206344,2050,11.442343953436907,null,0.121892477649768,4.3264184935917945E-4,2.0581482925666854E-3,-9.9598282573247852E-3,null,null,null,8.1349206349206344,2050,5.1668119066512013,null,5.7828768197709102E-2,4.5739679577645083E-3,-4.204644772647325E-3,-6.5299723163142597E-3,null,null,null,5.9672171600637869,null,{"$f":"IF(W2043=\"\",\"\",WORKDAY($B$3,M2043,Feriados!$A$2:$A$1037))","v":"2031-10-17"},{"$f":"IF(Y2043=\"\",\"\",((1+(+(+VLOOKUP(Y2043,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2043-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.794496579163642}]
[8.1388888888888893,2051,11.442705490314959,null,0.121892477649768,4.3243090745380527E-4,2.0571448073702873E-3,-9.9549984614425175E-3,null,null,null,8.1388888888888893,2051,5.1670015824584885,null,5.7828768197709102E-2,4.5717378962521508E-3,-4.2025953878210912E-3,-6.5278948815552735E-3,null,null,null,5.967369815080148,null,{"$f":"IF(W2044=\"\",\"\",WORKDAY($B$3,M2044,Feriados!$A$2:$A$1037))","v":"2031-10-20"},{"$f":"IF(Y2044=\"\",\"\",((1+(+(+VLOOKUP(Y2044,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2044-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7935536531962688}]
[8.1428571428571423,2052,11.4430666860447,null,0.121892477649768,4.3222017114482236E-4,2.0561423002288439E-3,-9.9501732606946565E-3,null,null,null,8.1428571428571423,2052,5.1671912284799673,null,5.7828768197709102E-2,4.5695100079394552E-3,-4.2005479965246837E-3,-6.5258179243242054E-3,null,null,null,5.9675221751716467,null,{"$f":"IF(W2045=\"\",\"\",WORKDAY($B$3,M2045,Feriados!$A$2:$A$1037))","v":"2031-10-21"},{"$f":"IF(Y2045=\"\",\"\",((1+(+(+VLOOKUP(Y2045,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2045-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7926116548136157}]
[8.1468253968253972,2053,11.443427541077323,null,0.121892477649768,4.3200964013179774E-4,2.0551407697131552E-3,-9.9453526488397226E-3,null,null,null,8.1468253968253972,2053,5.1673808445668792,null,5.7828768197709102E-2,4.5672842896530147E-3,-4.1985025958680977E-3,-6.5237414458252305E-3,null,null,null,5.9676742409190409,null,{"$f":"IF(W2046=\"\",\"\",WORKDAY($B$3,M2046,Feriados!$A$2:$A$1037))","v":"2031-10-22"},{"$f":"IF(Y2046=\"\",\"\",((1+(+(+VLOOKUP(Y2046,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2046-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7916705826476216}]
[8.1507936507936503,2054,11.443788055863326,null,0.121892477649768,4.3179931411488348E-4,2.0541402143968053E-3,-9.9405366196464312E-3,null,null,null,8.1507936507936503,2054,5.1675704305709367,null,5.7828768197709102E-2,4.5650607382255945E-3,-4.1964591829668245E-3,-6.5216654472585048E-3,null,null,null,5.9678260129017557,null,{"$f":"IF(W2047=\"\",\"\",WORKDAY($B$3,M2047,Feriados!$A$2:$A$1037))","v":"2031-10-23"},{"$f":"IF(Y2047=\"\",\"\",((1+(+(+VLOOKUP(Y2047,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2047-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7907304353329563}]
[8.1547619047619051,2055,11.44414823085253,null,0.121892477649768,4.3158919279481518E-4,2.0531406328561526E-3,-9.935725166893665E-3,null,null,null,8.1547619047619051,2055,5.1677599863443193,null,5.7828768197709102E-2,4.5628393504961061E-3,-4.1944177549418302E-3,-6.519589929820175E-3,null,null,null,5.9679774916982176,null,{"$f":"IF(W2048=\"\",\"\",WORKDAY($B$3,M2048,Feriados!$A$2:$A$1037))","v":"2031-10-24"},{"$f":"IF(Y2048=\"\",\"\",((1+(+(+VLOOKUP(Y2048,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2048-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7897912115069321}]
[8.1587301587301582,2056,11.444508066494077,null,0.121892477649768,4.3137927587291085E-4,2.0521420236703264E-3,-9.9309182843704789E-3,null,null,null,8.1587301587301582,2056,5.1679495117396748,null,5.7828768197709102E-2,4.5606201233096008E-3,-4.1923783089195567E-3,-6.5175148947023941E-3,null,null,null,5.9681286778856313,null,{"$f":"IF(W2049=\"\",\"\",WORKDAY($B$3,M2049,Feriados!$A$2:$A$1037))","v":"2031-10-27"},{"$f":"IF(Y2049=\"\",\"\",((1+(+(+VLOOKUP(Y2049,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2049-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7888529098096146}]
[8.162698412698413,2057,11.444867563236423,null,0.121892477649768,4.3116956305106917E-4,2.0511443854212188E-3,-9.9261159658760641E-3,null,null,null,8.162698412698413,2057,5.1681390066101134,null,5.7828768197709102E-2,4.558403053517247E-3,-4.1903408420318955E-3,-6.5154403430933202E-3,null,null,null,5.9682795720401582,null,{"$f":"IF(W2050=\"\",\"\",WORKDAY($B$3,M2050,Feriados!$A$2:$A$1037))","v":"2031-10-28"},{"$f":"IF(Y2050=\"\",\"\",((1+(+(+VLOOKUP(Y2050,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2050-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7879155288836897}]
[8.1666666666666661,2058,11.445226721527353,null,0.121892477649768,4.309600540317683E-4,2.0501477166934784E-3,-9.921318205219732E-3,null,null,null,8.1666666666666661,2058,5.1683284708092101,null,5.7828768197709102E-2,4.5561881379763206E-3,-4.1883053514161816E-3,-6.5133662761771337E-3,null,null,null,5.9684301747368496,null,{"$f":"IF(W2051=\"\",\"\",WORKDAY($B$3,M2051,Feriados!$A$2:$A$1037))","v":"2031-10-29"},{"$f":"IF(Y2051=\"\",\"\",((1+(+(+VLOOKUP(Y2051,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2051-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.786979067374463}]
[8.1706349206349209,2059,11.445585541813966,null,0.121892477649768,4.3075074851806424E-4,2.0491520160745022E-3,-9.9165249962209056E-3,null,null,null,8.1706349206349209,2059,5.168517904191007,null,5.7828768197709102E-2,4.5539753735501891E-3,-4.1862718342151823E-3,-6.5112926951340425E-3,null,null,null,5.9685804865495795,null,{"$f":"IF(W2052=\"\",\"\",WORKDAY($B$3,M2052,Feriados!$A$2:$A$1037))","v":"2031-10-30"},{"$f":"IF(Y2052=\"\",\"\",((1+(+(+VLOOKUP(Y2052,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2052-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7860435239299717}]
[8.174603174603174,2060,11.445944024542692,null,0.121892477649768,4.3054164621358996E-4,2.0481572821544314E-3,-9.9117363327091024E-3,null,null,null,8.174603174603174,2060,5.1687073066100018,null,5.7828768197709102E-2,4.5517647571083003E-3,-4.1842402875770833E-3,-6.509219601140293E-3,null,null,null,5.9687305080511788,null,{"$f":"IF(W2053=\"\",\"\",WORKDAY($B$3,M2053,Feriados!$A$2:$A$1037))","v":"2031-10-31"},{"$f":"IF(Y2053=\"\",\"\",((1+(+(+VLOOKUP(Y2053,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2053-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7851088972008728}]
[8.1785714285714288,2061,11.446302170159278,null,0.121892477649768,4.3033274682255292E-4,2.047163513526142E-3,-9.9069522085239118E-3,null,null,null,8.1785714285714288,2061,5.1688966779211603,null,5.7828768197709102E-2,4.5495562855261554E-3,-4.1822107086554742E-3,-6.5071469953681795E-3,null,null,null,5.9688802398133234,null,{"$f":"IF(W2054=\"\",\"\",WORKDAY($B$3,M2054,Feriados!$A$2:$A$1037))","v":"2031-11-03"},{"$f":"IF(Y2054=\"\",\"\",((1+(+(+VLOOKUP(Y2054,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2054-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.784175185840466}]
[8.1825396825396819,2062,11.4466599791088,null,0.121892477649768,4.3012405004973529E-4,2.0461707087852414E-3,-9.9021726175149826E-3,null,null,null,8.1825396825396819,2062,5.169086017979903,null,5.7828768197709102E-2,4.5473499556853121E-3,-4.18018309460934E-3,-6.5050748789860493E-3,null,null,null,5.969029682406557,null,{"$f":"IF(W2055=\"\",\"\",WORKDAY($B$3,M2055,Feriados!$A$2:$A$1037))","v":"2031-11-04"},{"$f":"IF(Y2055=\"\",\"\",((1+(+(+VLOOKUP(Y2055,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2055-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7832423885046707}]
[8.1865079365079367,2063,11.447017451835654,null,0.121892477649768,4.2991555560049081E-4,2.0451788665300573E-3,-9.8973975535420009E-3,null,null,null,8.1865079365079367,2063,5.1692753266421088,null,5.7828768197709102E-2,4.5451457644733557E-3,-4.1781574426030428E-3,-6.5030032531583201E-3,null,null,null,5.9691788364003573,null,{"$f":"IF(W2056=\"\",\"\",WORKDAY($B$3,M2056,Feriados!$A$2:$A$1037))","v":"2031-11-05"},{"$f":"IF(Y2056=\"\",\"\",((1+(+(+VLOOKUP(Y2056,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2056-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.782310503852071}]
[8.1904761904761898,2064,11.447374588783569,null,0.121892477649768,4.2970726318074476E-4,2.0441879853616363E-3,-9.8926270104746881E-3,null,null,null,8.1904761904761898,2064,5.1694646037641192,null,5.7828768197709102E-2,4.5429437087838925E-3,-4.1761337498063197E-3,-6.5009321190454845E-3,null,null,null,5.969327702363092,null,{"$f":"IF(W2057=\"\",\"\",WORKDAY($B$3,M2057,Feriados!$A$2:$A$1037))","v":"2031-11-06"},{"$f":"IF(Y2057=\"\",\"\",((1+(+(+VLOOKUP(Y2057,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2057-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7813795305438269}]
[8.1944444444444446,2065,11.447731390395596,null,0.121892477649768,4.294991724969917E-4,2.0431980638837329E-3,-9.8878609821927577E-3,null,null,null,8.1944444444444446,2065,5.1696538492027262,null,5.7828768197709102E-2,4.5407437855165293E-3,-4.1741120133942568E-3,-6.4988614778041113E-3,null,null,null,5.9694762808620405,null,{"$f":"IF(W2058=\"\",\"\",WORKDAY($B$3,M2058,Feriados!$A$2:$A$1037))","v":"2031-11-07"},{"$f":"IF(Y2058=\"\",\"\",((1+(+(+VLOOKUP(Y2058,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2058-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7804494672437627}]
[8.1984126984126977,2066,11.448087857114118,null,0.121892477649768,4.2929128325629499E-4,2.0422091007028069E-3,-9.8830994625859342E-3,null,null,null,8.1984126984126977,2066,5.1698430628151808,null,5.7828768197709102E-2,4.538545991576869E-3,-4.1720922305472927E-3,-6.4967913305868739E-3,null,null,null,5.9696245724633279,null,{"$f":"IF(W2059=\"\",\"\",WORKDAY($B$3,M2059,Feriados!$A$2:$A$1037))","v":"2031-11-10"},{"$f":"IF(Y2059=\"\",\"\",((1+(+(+VLOOKUP(Y2059,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2059-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7795203126183008}]
[8.2023809523809526,2067,11.448443989380841,null,0.121892477649768,4.2908359516628412E-4,2.0412210944280125E-3,-9.8783424455538976E-3,null,null,null,8.2023809523809526,2067,5.1700322444591853,null,5.7828768197709102E-2,4.5363503238764801E-3,-4.1700743984511889E-3,-6.4947216785425348E-3,null,null,null,5.9697725777320354,null,{"$f":"IF(W2060=\"\",\"\",WORKDAY($B$3,M2060,Feriados!$A$2:$A$1037))","v":"2031-11-11"},{"$f":"IF(Y2060=\"\",\"\",((1+(+(+VLOOKUP(Y2060,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2060-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7785920653364613}]
[8.2063492063492056,2068,11.448799787636805,null,0.121892477649768,4.2887610793515486E-4,2.0402340436711953E-3,-9.8735899250063045E-3,null,null,null,8.2063492063492056,2068,5.1702213939928985,null,5.7828768197709102E-2,4.5341567793329013E-3,-4.1680585142970352E-3,-6.4926525228159787E-3,null,null,null,5.9699202972320897,null,{"$f":"IF(W2061=\"\",\"\",WORKDAY($B$3,M2061,Feriados!$A$2:$A$1037))","v":"2031-11-12"},{"$f":"IF(Y2061=\"\",\"\",((1+(+(+VLOOKUP(Y2061,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2061-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7776647240698402}]
[8.2103174603174605,2069,11.449155252322383,null,0.121892477649768,4.2866882127166639E-4,2.0392479470468837E-3,-9.8688418948627323E-3,null,null,null,8.2103174603174605,2069,5.1704105112749286,null,5.7828768197709102E-2,4.5319653548696118E-3,-4.1660445752812244E-3,-6.4905838645482042E-3,null,null,null,5.9700677315263739,null,{"$f":"IF(W2062=\"\",\"\",WORKDAY($B$3,M2062,Feriados!$A$2:$A$1037))","v":"2031-11-13"},{"$f":"IF(Y2062=\"\",\"\",((1+(+(+VLOOKUP(Y2062,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2062-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7767382874926758}]
[{"$f":"B2063/252","v":8.2142857142857135},2070,{"$f":"SUM(E2063:H2063)*100","v":11.449510383877273},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A2063))/($I$4*A2063))","v":4.2846173488514139E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2063))/($I$4*A2063))-EXP(-1*$I$4*A2063)))","v":2.0382628031722851E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2063))/($J$4*A2063))-EXP(-1*$J$4*A2063)))","v":-9.8640983490527051E-3},null,null,null,{"$f":"M2063/252","v":8.2142857142857135},2070,{"$f":"SUM(P2063:S2063)*100","v":5.1705995961643341},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L2063))/($T$4*L2063))","v":4.5297760474160252E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2063))/($T$4*L2063))-EXP(-1*$T$4*L2063)))","v":-4.1640325786054455E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2063))/($U$4*L2063))-EXP(-1*$U$4*L2063)))","v":-6.4885157048763416E-3},null,null,null,{"$f":"IF(N2063=\"\",\"\",(((1+C2063/100)/(1+N2063/100))-1)*100)","v":5.9702148811766831},null,{"$f":"IF(W2063=\"\",\"\",WORKDAY($B$3,M2063,Feriados!$A$2:$A$1037))","v":"2031-11-14"},{"$f":"IF(Y2063=\"\",\"\",((1+(+(+VLOOKUP(Y2063,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2063-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7758127542817377}]
[8.2182539682539684,{"$f":"+B2063+1","v":2071},11.44986518274051,null,0.121892477649768,4.282548484854633E-4,2.0372786106672754E-3,-9.8593592815156388E-3,null,null,null,8.2182539682539684,{"$f":"+M2063+1","v":2071},5.1707886485206247,null,5.7828768197709102E-2,4.5275888539074698E-3,-4.1620225214766705E-3,-6.4864480449336589E-3,null,null,null,5.9703617467436576,null,{"$f":"IF(W2064=\"\",\"\",WORKDAY($B$3,M2064,Feriados!$A$2:$A$1037))","v":"2031-11-17"},{"$f":"IF(Y2064=\"\",\"\",((1+(+(+VLOOKUP(Y2064,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2064-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7748881231164155}]
[8.2222222222222214,2072,11.450219649350462,null,0.121892477649768,4.2804816178307624E-4,2.0362953681543959E-3,-9.8546246862008541E-3,null,null,null,8.2222222222222214,2072,5.1709776682037569,null,5.7828768197709102E-2,4.5254037712851832E-3,-4.1600144011071458E-3,-6.4843808858495722E-3,null,null,null,5.9705083287868943,null,{"$f":"IF(W2065=\"\",\"\",WORKDAY($B$3,M2065,Feriados!$A$2:$A$1037))","v":"2031-11-18"},{"$f":"IF(Y2065=\"\",\"\",((1+(+(+VLOOKUP(Y2065,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2065-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7744820843688132}]
[8.2261904761904763,2073,11.450573784144828,null,0.121892477649768,4.278416744889825E-4,2.035313074258846E-3,-9.8498945570675376E-3,null,null,null,8.2261904761904763,2073,5.1711666550741358,null,5.7828768197709102E-2,4.523220796496287E-3,-4.1580082147143734E-3,-6.4823142287496523E-3,null,null,null,5.970654627864902,null,{"$f":"IF(W2066=\"\",\"\",WORKDAY($B$3,M2066,Feriados!$A$2:$A$1037))","v":"2031-11-19"},{"$f":"IF(Y2066=\"\",\"\",((1+(+(+VLOOKUP(Y2066,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2066-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7740764389478487}]
[8.2301587301587293,2074,11.450927587560647,null,0.121892477649768,4.2763538631474218E-4,2.0343317276084751E-3,-9.8451688880847391E-3,null,null,null,8.2301587301587293,2074,5.1713556089926147,null,5.7828768197709102E-2,4.521039926493782E-3,-4.1560039595211059E-3,-6.4802480747556323E-3,null,null,null,5.9708006445351014,null,{"$f":"IF(W2067=\"\",\"\",WORKDAY($B$3,M2067,Feriados!$A$2:$A$1037))","v":"2031-11-20"},{"$f":"IF(Y2067=\"\",\"\",((1+(+(+VLOOKUP(Y2067,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2067-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7736711862822681}]
[8.2341269841269842,2075,11.45128106003429,null,0.121892477649768,4.2742929697247103E-4,2.0333513268337793E-3,-9.840447673231353E-3,null,null,null,8.2341269841269842,2075,5.171544529820487,null,5.7828768197709102E-2,4.5188611582365271E-3,-4.1540016327553282E-3,-6.4781824249854278E-3,null,null,null,5.9709463793538031,null,{"$f":"IF(W2068=\"\",\"\",WORKDAY($B$3,M2068,Feriados!$A$2:$A$1037))","v":"2031-11-21"},{"$f":"IF(Y2068=\"\",\"\",((1+(+(+VLOOKUP(Y2068,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2068-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7732663258019494}]
[8.2380952380952372,2076,11.451634202001463,null,0.121892477649768,4.2722340617483992E-4,2.0323718705678932E-3,-9.8357309064960943E-3,null,null,null,8.2380952380952372,2076,5.1717334174194951,null,5.7828768197709102E-2,4.5166844886892306E-3,-4.1520012316502526E-3,-6.4761172805531293E-3,null,null,null,5.9710918328762963,null,{"$f":"IF(W2069=\"\",\"\",WORKDAY($B$3,M2069,Feriados!$A$2:$A$1037))","v":"2031-11-24"},{"$f":"IF(Y2069=\"\",\"\",((1+(+(+VLOOKUP(Y2069,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2069-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7728618569378813}]
[8.2420634920634921,2077,11.451987013897217,null,0.121892477649768,4.2701771363507255E-4,2.0313933574465817E-3,-9.831018581877491E-3,null,null,null,8.2420634920634921,2077,5.1719222716518214,null,5.7828768197709102E-2,4.5145099148224356E-3,-4.1500027534443007E-3,-6.4740526425690233E-3,null,null,null,5.9712370056567377,null,{"$f":"IF(W2070=\"\",\"\",WORKDAY($B$3,M2070,Feriados!$A$2:$A$1037))","v":"2031-11-25"},{"$f":"IF(Y2070=\"\",\"\",((1+(+(+VLOOKUP(Y2070,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2070-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7724577791220959}]
[8.2460317460317452,2078,11.452339496155933,null,0.121892477649768,4.2681221906694524E-4,2.0304157861082387E-3,-9.8263106933838672E-3,null,null,null,8.2460317460317452,2078,5.1721110923800913,null,5.7828768197709102E-2,4.5123374336125009E-3,-4.1480061953810942E-3,-6.4719885121395961E-3,null,null,null,5.9713818982481737,null,{"$f":"IF(W2071=\"\",\"\",WORKDAY($B$3,M2071,Feriados!$A$2:$A$1037))","v":"2031-11-26"},{"$f":"IF(Y2071=\"\",\"\",((1+(+(+VLOOKUP(Y2071,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2071-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7720540917877798}]
[8.25,2079,11.452691649211335,null,0.121892477649768,4.2660692218478437E-4,2.0294391551938752E-3,-9.821607235033317E-3,null,null,null,8.25,2079,5.1722998794673707,null,5.7828768197709102E-2,4.5101670420415905E-3,-4.1460115547094414E-3,-6.469924890367542E-3,null,null,null,5.9715265112026739,null,{"$f":"IF(W2072=\"\",\"\",WORKDAY($B$3,M2072,Feriados!$A$2:$A$1037))","v":"2031-11-27"},{"$f":"IF(Y2072=\"\",\"\",((1+(+(+VLOOKUP(Y2072,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2072-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7716507943692079}]
[8.2539682539682548,2080,11.453043473496487,null,0.121892477649768,4.2640182270346609E-4,2.0284634633471162E-3,-9.8169082008537027E-3,null,null,null,8.2539682539682548,2080,5.1724886327771662,null,5.7828768197709102E-2,4.5079987370976651E-3,-4.1440188286833313E-3,-6.4678617783517772E-3,null,null,null,5.9716708450711531,null,{"$f":"IF(W2073=\"\",\"\",WORKDAY($B$3,M2073,Feriados!$A$2:$A$1037))","v":"2031-11-28"},{"$f":"IF(Y2073=\"\",\"\",((1+(+(+VLOOKUP(Y2073,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2073-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7712478863016985}]
[8.2579365079365079,2081,11.453394969443799,null,0.121892477649768,4.261969203384148E-4,2.0274887092141965E-3,-9.8122135848826252E-3,null,null,null,8.2579365079365079,2081,5.1726773521734204,null,5.7828768197709102E-2,4.5058325157744583E-3,-4.1420280145619123E-3,-6.4657991771874448E-3,null,null,null,5.9718149004034826,null,{"$f":"IF(W2074=\"\",\"\",WORKDAY($B$3,M2074,Feriados!$A$2:$A$1037))","v":"2031-12-01"},{"$f":"IF(Y2074=\"\",\"\",((1+(+(+VLOOKUP(Y2074,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2074-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7708453670217246}]
[8.2619047619047628,2082,11.453746137485012,null,0.121892477649768,4.2599221480560102E-4,2.0265148914439465E-3,-9.8075233811674156E-3,null,null,null,8.2619047619047628,2082,5.1728660375205164,null,5.7828768197709102E-2,4.5036683750714675E-3,-4.140039109609488E-3,-6.4637370879659199E-3,null,null,null,5.9719586777484901,null,{"$f":"IF(W2075=\"\",\"\",WORKDAY($B$3,M2075,Feriados!$A$2:$A$1037))","v":"2031-12-02"},{"$f":"IF(Y2075=\"\",\"\",((1+(+(+VLOOKUP(Y2075,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2075-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.770443235966825}]
[8.2658730158730158,2083,11.454096978051222,null,0.121892477649768,4.257877058215413E-4,2.025542008687797E-3,-9.8028375837651144E-3,null,null,null,8.2658730158730158,2083,5.1730546886832718,null,5.7828768197709102E-2,4.5015063119939452E-3,-4.1380521110955032E-3,-6.4616755117748274E-3,null,null,null,5.9721021776538707,null,{"$f":"IF(W2076=\"\",\"\",WORKDAY($B$3,M2076,Feriados!$A$2:$A$1037))","v":"2031-12-03"},{"$f":"IF(Y2076=\"\",\"\",((1+(+(+VLOOKUP(Y2076,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2076-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7700414925756043}]
[8.2698412698412707,2084,11.454447491572859,null,0.121892477649768,4.2558339310329573E-4,2.024570059599762E-3,-9.7981561867424606E-3,null,null,null,8.2698412698412707,2084,5.1732433055269409,null,5.7828768197709102E-2,4.4993463235528733E-3,-4.136067016294531E-3,-6.4596144496980416E-3,null,null,null,5.9722454006662984,null,{"$f":"IF(W2077=\"\",\"\",WORKDAY($B$3,M2077,Feriados!$A$2:$A$1037))","v":"2031-12-04"},{"$f":"IF(Y2077=\"\",\"\",((1+(+(+VLOOKUP(Y2077,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2077-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7696401362877552}]
[8.2738095238095237,2085,11.454797678479705,null,0.121892477649768,4.2537927636846781E-4,2.0235990428364415E-3,-9.793479184175868E-3,null,null,null,8.2738095238095237,2085,5.1734318879172099,null,5.7828768197709102E-2,4.4971884067649612E-3,-4.1340838224862616E-3,-6.4575539028157037E-3,null,null,null,5.9723883473314032,null,{"$f":"IF(W2078=\"\",\"\",WORKDAY($B$3,M2078,Feriados!$A$2:$A$1037))","v":"2031-12-05"},{"$f":"IF(Y2078=\"\",\"\",((1+(+(+VLOOKUP(Y2078,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2078-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7692391665440583}]
[8.2777777777777786,2086,11.455147539200878,null,0.121892477649768,4.2517535533520198E-4,2.0226289570570086E-3,-9.788806570151418E-3,null,null,null,8.2777777777777786,2086,5.1736204357202009,null,5.7828768197709102E-2,4.4950325586526263E-3,-4.1321025269554926E-3,-6.4554938722042226E-3,null,null,null,5.9725310181936608,null,{"$f":"IF(W2079=\"\",\"\",WORKDAY($B$3,M2079,Feriados!$A$2:$A$1037))","v":"2031-12-08"},{"$f":"IF(Y2079=\"\",\"\",((1+(+(+VLOOKUP(Y2079,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2079-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7688385827863602}]
[8.2817460317460316,2087,11.455497074164857,null,0.121892477649768,4.2497162972218353E-4,2.0216598009232091E-3,-9.7841383387648369E-3,null,null,null,8.2817460317460316,2087,5.1738089488024679,null,5.7828768197709102E-2,4.4928787762439819E-3,-4.1301231269921159E-3,-6.4534343589362896E-3,null,null,null,5.9726734137966586,null,{"$f":"IF(W2080=\"\",\"\",WORKDAY($B$3,M2080,Feriados!$A$2:$A$1037))","v":"2031-12-09"},{"$f":"IF(Y2080=\"\",\"\",((1+(+(+VLOOKUP(Y2080,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2080-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7684383844576175}]
[8.2857142857142865,2088,11.455846283799451,null,0.121892477649768,4.2476809924863585E-4,2.0206915730993495E-3,-9.7794744841214736E-3,null,null,null,8.2857142857142865,2088,5.1739974270309945,null,5.7828768197709102E-2,4.4907270565728227E-3,-4.1281456198911061E-3,-6.4513753640808814E-3,null,null,null,5.9728155346826739,null,{"$f":"IF(W2081=\"\",\"\",WORKDAY($B$3,M2081,Feriados!$A$2:$A$1037))","v":"2031-12-10"},{"$f":"IF(Y2081=\"\",\"\",((1+(+(+VLOOKUP(Y2081,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2081-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7680385710017861}]
[8.2896825396825395,2089,11.456195168531831,null,0.121892477649768,4.2456476363432081E-4,2.0197242722522963E-3,-9.7748150003363048E-3,null,null,null,8.2896825396825395,2089,5.1741858702731927,null,5.7828768197709102E-2,4.4885773966786098E-3,-4.1261700029525082E-3,-6.4493168887032768E-3,null,null,null,5.9729573813931625,null,{"$f":"IF(W2082=\"\",\"\",WORKDAY($B$3,M2082,Feriados!$A$2:$A$1037))","v":"2031-12-11"},{"$f":"IF(Y2082=\"\",\"\",((1+(+(+VLOOKUP(Y2082,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2082-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7676391418639543}]
[8.2936507936507944,2090,11.456543728788512,null,0.121892477649768,4.2436162259953589E-4,2.0187578970514647E-3,-9.7701598815338915E-3,null,null,null,8.2936507936507944,2090,5.1743742783969076,null,5.7828768197709102E-2,4.4864297936064619E-3,-4.1241962734814269E-3,-6.4472589338650556E-3,null,null,null,5.973098954468381,null,{"$f":"IF(W2083=\"\",\"\",WORKDAY($B$3,M2083,Feriados!$A$2:$A$1037))","v":"2031-12-12"},{"$f":"IF(Y2083=\"\",\"\",((1+(+(+VLOOKUP(Y2083,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2083-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7672400964902764}]
[8.2976190476190474,2091,11.456891964995354,null,0.121892477649768,4.241586758651142E-4,2.0177924461688189E-3,-9.7655091218483894E-3,null,null,null,8.2976190476190474,2091,5.1745626512704108,null,5.7828768197709102E-2,4.4842842444071393E-3,-4.1222244287880171E-3,-6.4452015006241144E-3,null,null,null,5.9732402544476537,null,{"$f":"IF(W2084=\"\",\"\",WORKDAY($B$3,M2084,Feriados!$A$2:$A$1037))","v":"2031-12-15"},{"$f":"IF(Y2084=\"\",\"\",((1+(+(+VLOOKUP(Y2084,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2084-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7668414343279277}]
[8.3015873015873023,2092,11.457239877577576,null,0.121892477649768,4.2395592315242218E-4,2.0168279182788585E-3,-9.7608627154235055E-3,null,null,null,8.3015873015873023,2092,5.1747509887623995,null,5.7828768197709102E-2,4.4821407461370279E-3,-4.1202544661874691E-3,-6.4431445900346735E-3,null,null,null,5.9733812818691279,null,{"$f":"IF(W2085=\"\",\"\",WORKDAY($B$3,M2085,Feriados!$A$2:$A$1037))","v":"2031-12-16"},{"$f":"IF(Y2085=\"\",\"\",((1+(+(+VLOOKUP(Y2085,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2085-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7670276647154166}]
[8.3055555555555554,2093,11.457587466959748,null,0.121892477649768,4.2375336418335927E-4,2.0158643120586194E-3,-9.7562206564125072E-3,null,null,null,8.3055555555555554,2093,5.1749392907419942,null,5.7828768197709102E-2,4.4799992958581307E-3,-4.1182863829999994E-3,-6.4410882031472856E-3,null,null,null,5.9735220372699294,null,{"$f":"IF(W2086=\"\",\"\",WORKDAY($B$3,M2086,Feriados!$A$2:$A$1037))","v":"2031-12-17"},{"$f":"IF(Y2086=\"\",\"\",((1+(+(+VLOOKUP(Y2086,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2086-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7672137174812104}]
[8.3095238095238102,2094,11.457934733565782,null,0.121892477649768,4.235509986803555E-4,2.014901626187662E-3,-9.7515829389781903E-3,null,null,null,8.3095238095238102,2094,5.1751275570787474,null,5.7828768197709102E-2,4.4778598906380501E-3,-4.1163201765508362E-3,-6.4390323410088409E-3,null,null,null,5.9736625211862515,null,{"$f":"IF(W2087=\"\",\"\",WORKDAY($B$3,M2087,Feriados!$A$2:$A$1037))","v":"2031-12-18"},{"$f":"IF(Y2087=\"\",\"\",((1+(+(+VLOOKUP(Y2087,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2087-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7673995928792836}]
[8.3134920634920633,2095,11.458281677818958,null,0.121892477649768,4.2334882636637153E-4,2.0139398593480694E-3,-9.7469495572928694E-3,null,null,null,8.3134920634920633,2095,5.1753157876426279,null,5.7828768197709102E-2,4.4757225275499791E-3,-4.1143558441702165E-3,-6.4369770046625802E-3,null,null,null,5.9738027341530664,null,{"$f":"IF(W2088=\"\",\"\",WORKDAY($B$3,M2088,Feriados!$A$2:$A$1037))","v":"2031-12-19"},{"$f":"IF(Y2088=\"\",\"\",((1+(+(+VLOOKUP(Y2088,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2088-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7675852911631447}]
[8.3174603174603181,2096,11.458628300141898,null,0.121892477649768,4.2314684696489612E-4,2.0129790102244392E-3,-9.7423205055383617E-3,null,null,null,8.3174603174603181,2096,5.1755039823040327,null,5.7828768197709102E-2,4.4735872036726814E-3,-4.1123933831933596E-3,-6.4349221951481034E-3,null,null,null,5.9739426767044579,null,{"$f":"IF(W2089=\"\",\"\",WORKDAY($B$3,M2089,Feriados!$A$2:$A$1037))","v":"2031-12-22"},{"$f":"IF(Y2089=\"\",\"\",((1+(+(+VLOOKUP(Y2089,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2089-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7677708125858134}]
[8.3214285714285712,2097,11.458974600956587,null,0.121892477649768,4.2294506019994609E-4,2.0120190775038782E-3,-9.7376957779059612E-3,null,null,null,8.3214285714285712,2097,5.1756921409337746,null,5.7828768197709102E-2,4.4714539160904867E-3,-4.1104327909604749E-3,-6.4328679135013736E-3,null,null,null,5.9740823493733775,null,{"$f":"IF(W2090=\"\",\"\",WORKDAY($B$3,M2090,Feriados!$A$2:$A$1037))","v":"2031-12-23"},{"$f":"IF(Y2090=\"\",\"\",((1+(+(+VLOOKUP(Y2090,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2090-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7679561573998877}]
[8.325396825396826,2098,11.459320580684363,null,0.121892477649768,4.2274346579606372E-4,2.0110600598759955E-3,-9.7330753685964458E-3,null,null,null,8.325396825396826,2098,5.1758802634030907,null,5.7828768197709102E-2,4.4693226618932698E-3,-4.1084740648167318E-3,-6.4308141607547315E-3,null,null,null,5.9742217526917774,null,{"$f":"IF(W2091=\"\",\"\",WORKDAY($B$3,M2091,Feriados!$A$2:$A$1037))","v":"2031-12-24"},{"$f":"IF(Y2091=\"\",\"\",((1+(+(+VLOOKUP(Y2091,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2091-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7681413258573881}]
[8.3293650793650791,2099,11.459666239745919,null,0.121892477649768,4.2254206347831704E-4,2.0101019560328998E-3,-9.7284592718200301E-3,null,null,null,8.3293650793650791,2099,5.1760683495836384,null,5.7828768197709102E-2,4.4671934381764426E-3,-4.1065172021122641E-3,-6.4287609379368987E-3,null,null,null,5.9743608871905218,null,{"$f":"IF(W2092=\"\",\"\",WORKDAY($B$3,M2092,Feriados!$A$2:$A$1037))","v":"2031-12-26"},{"$f":"IF(Y2092=\"\",\"\",((1+(+(+VLOOKUP(Y2092,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2092-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7683263182098914}]
[8.3333333333333339,2100,11.460011578561312,null,0.121892477649768,4.2234085297229701E-4,2.0091447646691878E-3,-9.7238474817963761E-3,null,null,null,8.3333333333333339,2100,5.1762563993474906,null,5.7828768197709102E-2,4.4650662420409361E-3,-4.1045622002021456E-3,-6.4267082460729872E-3,null,null,null,5.9744997533994759,null,{"$f":"IF(W2093=\"\",\"\",WORKDAY($B$3,M2093,Feriados!$A$2:$A$1037))","v":"2031-12-29"},{"$f":"IF(Y2093=\"\",\"\",((1+(+(+VLOOKUP(Y2093,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2093-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.768511134708552}]
[8.337301587301587,2101,11.46035659754995,null,0.121892477649768,4.2213983400411759E-4,2.008188484481943E-3,-9.7192399927545654E-3,null,null,null,8.337301587301587,2101,5.1764444125671387,null,5.7828768197709102E-2,4.4629410705931969E-3,-4.1026090564463928E-3,-6.4246560861845126E-3,null,null,null,5.9746383518475055,null,{"$f":"IF(W2094=\"\",\"\",WORKDAY($B$3,M2094,Feriados!$A$2:$A$1037))","v":"2031-12-30"},{"$f":"IF(Y2094=\"\",\"\",((1+(+(+VLOOKUP(Y2094,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2094-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7686957756039696}]
[8.3412698412698418,2102,11.460701297130607,null,0.121892477649768,4.219390063004134E-4,2.0072331141707282E-3,-9.7146367989330799E-3,null,null,null,8.3412698412698418,2102,5.1766323891154924,null,5.7828768197709102E-2,4.4608179209451601E-3,-4.1006577682099398E-3,-6.4226044592893957E-3,null,null,null,5.9747766830623883,null,{"$f":"IF(W2095=\"\",\"\",WORKDAY($B$3,M2095,Feriados!$A$2:$A$1037))","v":"2031-12-31"},{"$f":"IF(Y2095=\"\",\"\",((1+(+(+VLOOKUP(Y2095,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2095-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7688802411462774}]
[8.3452380952380949,2103,11.461045677721412,null,0.121892477649768,4.2173836958833959E-4,2.0062786524375799E-3,-9.7100378945798021E-3,null,null,null,8.3452380952380949,2103,5.1768203288658725,null,5.7828768197709102E-2,4.458696790214248E-3,-4.0987083328626363E-3,-6.4205533664019789E-3,null,null,null,5.9749147475708808,null,{"$f":"IF(W2096=\"\",\"\",WORKDAY($B$3,M2096,Feriados!$A$2:$A$1037))","v":"2032-01-02"},{"$f":"IF(Y2096=\"\",\"\",((1+(+(+VLOOKUP(Y2096,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2096-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7690645315852089}]
[8.3492063492063497,2104,11.461389739739861,null,0.121892477649768,4.2153792359556953E-4,2.005325097987001E-3,-9.7054432739519681E-3,null,null,null,8.3492063492063497,2104,5.1770082316920192,null,5.7828768197709102E-2,4.4565776755233514E-3,-4.0967607477792331E-3,-6.4185028085330231E-3,null,null,null,5.9750525458987402,null,{"$f":"IF(W2097=\"\",\"\",WORKDAY($B$3,M2097,Feriados!$A$2:$A$1037))","v":"2032-01-05"},{"$f":"IF(Y2097=\"\",\"\",((1+(+(+VLOOKUP(Y2097,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2097-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7692486471699427}]
[8.3531746031746028,2105,11.461733483602806,null,0.121892477649768,4.2133766805029443E-4,2.0043724495259576E-3,-9.7008529313161937E-3,null,null,null,8.3531746031746028,2105,5.1771960974680828,null,5.7828768197709102E-2,4.4544605740008186E-3,-4.0948150103393716E-3,-6.4164527866897268E-3,null,null,null,5.975190078570658,null,{"$f":"IF(W2098=\"\",\"\",WORKDAY($B$3,M2098,Feriados!$A$2:$A$1037))","v":"2032-01-06"},{"$f":"IF(Y2098=\"\",\"\",((1+(+(+VLOOKUP(Y2098,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2098-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7694325881491908}]
[8.3571428571428577,2106,11.462076909726468,null,0.121892477649768,4.2113760268122147E-4,2.0034207057638711E-3,-9.696266860948417E-3,null,null,null,8.3571428571428577,2106,5.1773839260686234,null,5.7828768197709102E-2,4.4523454827804423E-3,-4.0928711179275754E-3,-6.4144033018757318E-3,null,null,null,5.9753273461103484,null,{"$f":"IF(W2099=\"\",\"\",WORKDAY($B$3,M2099,Feriados!$A$2:$A$1037))","v":"2032-01-07"},{"$f":"IF(Y2099=\"\",\"\",((1+(+(+VLOOKUP(Y2099,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2099-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7696163547712658}]
[8.3611111111111107,2107,11.462420018526426,null,0.121892477649768,4.2093772721757308E-4,2.0024698654126116E-3,-9.6916850571339194E-3,null,null,null,8.3611111111111107,2107,5.1775717173686191,null,5.7828768197709102E-2,4.4502323990014466E-3,-4.0909290679332338E-3,-6.4123543550911287E-3,null,null,null,5.975464349040438,null,{"$f":"IF(W2100=\"\",\"\",WORKDAY($B$3,M2100,Feriados!$A$2:$A$1037))","v":"2032-01-08"},{"$f":"IF(Y2100=\"\",\"\",((1+(+(+VLOOKUP(Y2100,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2100-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7697999472839028}]
[8.3650793650793656,2108,11.462762810417631,null,0.121892477649768,4.2073804138908545E-4,2.0015199271864958E-3,-9.6871075141672768E-3,null,null,null,8.3650793650793656,2108,5.1777594712434514,null,5.7828768197709102E-2,4.4481213198084733E-3,-4.0889888577505945E-3,-6.4103059473324649E-3,null,null,null,5.9756010878825983,null,{"$f":"IF(W2101=\"\",\"\",WORKDAY($B$3,M2101,Feriados!$A$2:$A$1037))","v":"2032-01-09"},{"$f":"IF(Y2101=\"\",\"\",((1+(+(+VLOOKUP(Y2101,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2101-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7699833659344595}]
[8.3690476190476186,2109,11.463105285814393,null,0.121892477649768,4.2053854492600729E-4,2.0005708898022771E-3,-9.6825342263523653E-3,null,null,null,8.3690476190476186,2109,5.1779471875689165,null,5.7828768197709102E-2,4.4460122423515712E-3,-4.0870504847787511E-3,-6.4082580795927586E-3,null,null,null,5.9757375631574794,null,{"$f":"IF(W2102=\"\",\"\",WORKDAY($B$3,M2102,Feriados!$A$2:$A$1037))","v":"2032-01-12"},{"$f":"IF(Y2102=\"\",\"\",((1+(+(+VLOOKUP(Y2102,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2102-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7701666109697829}]
[8.3730158730158735,2110,11.46344744513039,null,0.121892477649768,4.2033923755909863E-4,1.9996227519791421E-3,-9.6779651880023413E-3,null,null,null,8.3730158730158735,2110,5.1781348662212148,null,5.7828768197709102E-2,4.4439051637861814E-3,-4.0851139464216351E-3,-6.4062107528615004E-3,null,null,null,5.9758737753846214,null,{"$f":"IF(W2103=\"\",\"\",WORKDAY($B$3,M2103,Feriados!$A$2:$A$1037))","v":"2032-01-13"},{"$f":"IF(Y2103=\"\",\"\",((1+(+(+VLOOKUP(Y2103,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2103-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7703496826362537}]
[8.3769841269841265,2111,11.463789288778671,null,0.121892477649768,4.2014011901962998E-4,1.9986755124387049E-3,-9.673400393439625E-3,null,null,null,8.3769841269841265,2111,5.1783225070769552,null,5.7828768197709102E-2,4.4418000812731255E-3,-4.0831792400880034E-3,-6.4041639681246664E-3,null,null,null,5.9760097250826538,null,{"$f":"IF(W2104=\"\",\"\",WORKDAY($B$3,M2104,Feriados!$A$2:$A$1037))","v":"2032-01-14"},{"$f":"IF(Y2104=\"\",\"\",((1+(+(+VLOOKUP(Y2104,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2104-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7705325811798085}]
[8.3809523809523814,2112,11.46413081717165,null,0.121892477649768,4.1994118903938035E-4,1.9977291699049987E-3,-9.6688398369958739E-3,null,null,null,8.3809523809523814,2112,5.1785101100131543,null,5.7828768197709102E-2,4.4396969919785912E-3,-4.0812463631914224E-3,-6.4021177263647233E-3,null,null,null,5.9761454127691627,null,{"$f":"IF(W2105=\"\",\"\",WORKDAY($B$3,M2105,Feriados!$A$2:$A$1037))","v":"2032-01-15"},{"$f":"IF(Y2105=\"\",\"\",((1+(+(+VLOOKUP(Y2105,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2105-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7707153068458954}]
[8.3849206349206344,2113,11.464472030721113,null,0.121892477649768,4.1974244735063697E-4,1.9967837231044745E-3,-9.664283513011988E-3,null,null,null,8.3849206349206344,2113,5.178697674907232,null,5.7828768197709102E-2,4.437595893074125E-3,-4.079315313150267E-3,-6.4000720285606405E-3,null,null,null,5.9762808389606903,null,{"$f":"IF(W2106=\"\",\"\",WORKDAY($B$3,M2106,Feriados!$A$2:$A$1037))","v":"2032-01-16"},{"$f":"IF(Y2106=\"\",\"\",((1+(+(+VLOOKUP(Y2106,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2106-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7707511474882827}]
[8.3888888888888893,2114,11.464812929838212,null,0.121892477649768,4.1954389368619317E-4,1.9958391707659922E-3,-9.6597314158380701E-3,null,null,null,8.3888888888888893,2114,5.1788852016370113,null,5.7828768197709102E-2,4.4354967817366101E-3,-4.0773860873877001E-3,-6.3980268756878922E-3,null,null,null,5.9764160041728243,null,{"$f":"IF(W2107=\"\",\"\",WORKDAY($B$3,M2107,Feriados!$A$2:$A$1037))","v":"2032-01-19"},{"$f":"IF(Y2107=\"\",\"\",((1+(+(+VLOOKUP(Y2107,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2107-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7707869542351613}]
[8.3928571428571423,2115,11.465153514933473,null,0.121892477649768,4.1934552777934812E-4,1.9948955116208156E-3,-9.6551835398334413E-3,null,null,null,8.3928571428571423,2115,5.179072690080722,null,5.7828768197709102E-2,4.4333996551482648E-3,-4.0754586833316704E-3,-6.3959822687184725E-3,null,null,null,5.9765509089200863,null,{"$f":"IF(W2108=\"\",\"\",WORKDAY($B$3,M2108,Feriados!$A$2:$A$1037))","v":"2032-01-20"},{"$f":"IF(Y2108=\"\",\"\",((1+(+(+VLOOKUP(Y2108,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2108-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7708227271345818}]
[8.3968253968253972,2116,11.465493786416793,null,0.121892477649768,4.1914734936390459E-4,1.9939527444026049E-3,-9.6506398793665838E-3,null,null,null,8.3968253968253972,2116,5.1792601401169929,null,5.7828768197709102E-2,4.4313045104966212E-3,-4.0735330984148924E-3,-6.3939382086208975E-3,null,null,null,5.9766855537160435,null,{"$f":"IF(W2109=\"\",\"\",WORKDAY($B$3,M2109,Feriados!$A$2:$A$1037))","v":"2032-01-21"},{"$f":"IF(Y2109=\"\",\"\",((1+(+(+VLOOKUP(Y2109,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2109-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7708584662344835}]
[8.4007936507936503,2117,11.465833744697443,null,0.121892477649768,4.1894935817416871E-4,1.9930108678474167E-3,-9.6461004288151651E-3,null,null,null,8.4007936507936503,2117,5.1794475516248557,null,5.7828768197709102E-2,4.42921134497452E-3,-4.0716093300748471E-3,-6.3918946963602199E-3,null,null,null,5.9768199390732413,null,{"$f":"IF(W2110=\"\",\"\",WORKDAY($B$3,M2110,Feriados!$A$2:$A$1037))","v":"2032-01-22"},{"$f":"IF(Y2110=\"\",\"\",((1+(+(+VLOOKUP(Y2110,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2110-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7708941715827615}]
[8.4047619047619051,2118,11.466173390184066,null,0.121892477649768,4.1875155394494843E-4,1.9920698806936924E-3,-9.6415651825659966E-3,null,null,null,8.4047619047619051,2118,5.1796349244837403,null,5.7828768197709102E-2,4.4271201557800881E-3,-4.0696873757537569E-3,-6.3898517328980298E-3,null,null,null,5.9769540655031816,null,{"$f":"IF(W2111=\"\",\"\",WORKDAY($B$3,M2111,Feriados!$A$2:$A$1037))","v":"2032-01-23"},{"$f":"IF(Y2111=\"\",\"\",((1+(+(+VLOOKUP(Y2111,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2111-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.770929843227222}]
[8.4087301587301582,2119,11.466512723284678,null,0.121892477649768,4.1855393641155209E-4,1.9911297816822549E-3,-9.6370341350150348E-3,null,null,null,8.4087301587301582,2119,5.1798222585734788,null,5.7828768197709102E-2,4.4250309401167387E-3,-4.0677672328985909E-3,-6.3878093191924688E-3,null,null,null,5.9770879335164118,null,{"$f":"IF(W2112=\"\",\"\",WORKDAY($B$3,M2112,Feriados!$A$2:$A$1037))","v":"2032-01-26"},{"$f":"IF(Y2112=\"\",\"\",((1+(+(+VLOOKUP(Y2112,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2112-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.770965481215538}]
[8.412698412698413,2120,11.466851744406675,null,0.121892477649768,4.1835650530978749E-4,1.9901905695563029E-3,-9.6325072805673474E-3,null,null,null,8.412698412698413,2120,5.1800095537742976,null,5.7828768197709102E-2,4.4229436951931473E-3,-4.0658488989610388E-3,-6.3857674561982342E-3,null,null,null,5.9772215436224796,null,{"$f":"IF(W2113=\"\",\"\",WORKDAY($B$3,M2113,Feriados!$A$2:$A$1037))","v":"2032-01-27"},{"$f":"IF(Y2113=\"\",\"\",((1+(+(+VLOOKUP(Y2113,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2113-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.771001085595338}]
[8.4166666666666661,2121,11.467190453956825,null,0.121892477649768,4.1815926037596073E-4,1.9892522430614056E-3,-9.627984613637116E-3,null,null,null,8.4166666666666661,2121,5.1801968099668239,null,5.7828768197709102E-2,4.42085841822325E-3,-4.0639323713975153E-3,-6.3837261448665911E-3,null,null,null,5.9773548963299339,null,{"$f":"IF(W2114=\"\",\"\",WORKDAY($B$3,M2114,Feriados!$A$2:$A$1037))","v":"2032-01-28"},{"$f":"IF(Y2114=\"\",\"\",((1+(+(+VLOOKUP(Y2114,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2114-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7710366564141395}]
[8.4206349206349209,2122,11.467528852341276,null,0.121892477649768,4.179622013468749E-4,1.9883148009454963E-3,-9.6234661286476071E-3,null,null,null,8.4206349206349209,2122,5.1803840270320807,null,5.7828768197709102E-2,4.4187751064262183E-3,-4.0620176476691338E-3,-6.3816853861453767E-3,null,null,null,5.977487992146302,null,{"$f":"IF(W2115=\"\",\"\",WORKDAY($B$3,M2115,Feriados!$A$2:$A$1037))","v":"2032-01-29"},{"$f":"IF(Y2115=\"\",\"\",((1+(+(+VLOOKUP(Y2115,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2115-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7710721937193714}]
[8.424603174603174,2123,11.467866939965553,null,0.121892477649768,4.1776532795982922E-4,1.987378241958868E-3,-9.6189518200311686E-3,null,null,null,8.424603174603174,2123,5.1805712048514838,null,5.7828768197709102E-2,4.4166937570264625E-3,-4.0601047252417114E-3,-6.3796451809790137E-3,null,null,null,5.9776208315781121,null,{"$f":"IF(W2116=\"\",\"\",WORKDAY($B$3,M2116,Feriados!$A$2:$A$1037))","v":"2032-01-30"},{"$f":"IF(Y2116=\"\",\"\",((1+(+(+VLOOKUP(Y2116,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2116-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7711076975583735}]
[8.4285714285714288,2124,11.468204717234558,null,0.121892477649768,4.1756863995261721E-4,1.9864425648541658E-3,-9.6144416822292016E-3,null,null,null,8.4285714285714288,2124,5.1807583433068451,null,5.7828768197709102E-2,4.4146143672536041E-3,-4.0581936015857455E-3,-6.377605530308506E-3,null,null,null,5.9777534151310041,null,{"$f":"IF(W2117=\"\",\"\",WORKDAY($B$3,M2117,Feriados!$A$2:$A$1037))","v":"2032-02-02"},{"$f":"IF(Y2117=\"\",\"\",((1+(+(+VLOOKUP(Y2117,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2117-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7711431679783747}]
[8.4325396825396819,2125,11.468542184552575,null,0.121892477649768,4.1737213706352638E-4,1.985507768386385E-3,-9.6099357096921523E-3,null,null,null,8.4325396825396819,2125,5.18094544228037,null,5.7828768197709102E-2,4.4125369343424757E-3,-4.056284274176411E-3,-6.3755664350714659E-3,null,null,null,5.9778857433094856,null,{"$f":"IF(W2118=\"\",\"\",WORKDAY($B$3,M2118,Feriados!$A$2:$A$1037))","v":"2032-02-03"},{"$f":"IF(Y2118=\"\",\"\",((1+(+(+VLOOKUP(Y2118,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2118-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7711786050265816}]
[8.4365079365079367,2126,11.46887934232327,null,0.121892477649768,4.1717581903133634E-4,1.9845738513128612E-3,-9.6054338968794978E-3,null,null,null,8.4365079365079367,2126,5.1811325016546554,null,5.7828768197709102E-2,4.4104614555330992E-3,-4.054376740493546E-3,-6.3735278962021016E-3,null,null,null,5.9780178166171538,null,{"$f":"IF(W2119=\"\",\"\",WORKDAY($B$3,M2119,Feriados!$A$2:$A$1037))","v":"2032-02-04"},{"$f":"IF(Y2119=\"\",\"\",((1+(+(+VLOOKUP(Y2119,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2119-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7712140087500234}]
[8.4404761904761898,2127,11.469216190949687,null,0.121892477649768,4.1697968559531825E-4,1.9836408123932686E-3,-9.6009362382597253E-3,null,null,null,8.4404761904761898,2127,5.1813195213126892,null,5.7828768197709102E-2,4.4083879280706834E-3,-4.052470998021647E-3,-6.371489914631245E-3,null,null,null,5.9781496355566288,null,{"$f":"IF(W2120=\"\",\"\",WORKDAY($B$3,M2120,Feriados!$A$2:$A$1037))","v":"2032-02-05"},{"$f":"IF(Y2120=\"\",\"\",((1+(+(+VLOOKUP(Y2120,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2120-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7712493791957291}]
[8.4444444444444446,2128,11.469552730834252,null,0.121892477649768,4.1678373649523296E-4,1.9827086503896099E-3,-9.5964427283103219E-3,null,null,null,8.4444444444444446,2128,5.1815065011378518,null,5.7828768197709102E-2,4.4063163492056015E-3,-4.0505670442498457E-3,-6.3694524912863417E-3,null,null,null,5.9782812006294872,null,{"$f":"IF(W2121=\"\",\"\",WORKDAY($B$3,M2121,Feriados!$A$2:$A$1037))","v":"2032-02-06"},{"$f":"IF(Y2121=\"\",\"\",((1+(+(+VLOOKUP(Y2121,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2121-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7712847164105501}]
[8.4484126984126977,2129,11.469888962378779,null,0.121892477649768,4.1658797147133063E-4,1.9817773640662178E-3,-9.5919533615177553E-3,null,null,null,8.4484126984126977,2129,5.1816934410139108,null,5.7828768197709102E-2,4.404246716193389E-3,-4.0486648766719195E-3,-6.3674156270914729E-3,null,null,null,5.9784125123363729,null,{"$f":"IF(W2122=\"\",\"\",WORKDAY($B$3,M2122,Feriados!$A$2:$A$1037))","v":"2032-02-11"},{"$f":"IF(Y2122=\"\",\"\",((1+(+(+VLOOKUP(Y2122,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2122-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7713200204413377}]
[8.4523809523809526,2130,11.470224885984463,null,0.121892477649768,4.1639239026434896E-4,1.9808469521897421E-3,-9.587468132377458E-3,null,null,null,8.4523809523809526,2130,5.1818803408250211,null,5.7828768197709102E-2,4.4021790262947216E-3,-4.0467644927862558E-3,-6.3653793229673516E-3,null,null,null,5.978543571176953,null,{"$f":"IF(W2123=\"\",\"\",WORKDAY($B$3,M2123,Feriados!$A$2:$A$1037))","v":"2032-02-12"},{"$f":"IF(Y2123=\"\",\"\",((1+(+(+VLOOKUP(Y2123,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2123-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7713552913347881}]
[8.4563492063492056,2131,11.470560502051885,null,0.121892477649768,4.161969926155126E-4,1.97991741352915E-3,-9.582987035393821E-3,null,null,null,8.4563492063492056,2131,5.1820672004557311,null,5.7828768197709102E-2,4.4001132767754131E-3,-4.0448658900958624E-3,-6.3633435798313431E-3,null,null,null,5.9786743776499174,null,{"$f":"IF(W2124=\"\",\"\",WORKDAY($B$3,M2124,Feriados!$A$2:$A$1037))","v":"2032-02-13"},{"$f":"IF(Y2124=\"\",\"\",((1+(+(+VLOOKUP(Y2124,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2124-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7713905291375527}]
[8.4603174603174605,2132,11.470895810981009,null,0.121892477649768,4.1600177826653118E-4,1.9789887468557154E-3,-9.5785100650801584E-3,null,null,null,8.4603174603174605,2132,5.1822540197909683,null,5.7828768197709102E-2,4.3980494649063957E-3,-4.0429690661083475E-3,-6.3613083985974627E-3,null,null,null,5.9788049322529124,null,{"$f":"IF(W2125=\"\",\"\",WORKDAY($B$3,M2125,Feriados!$A$2:$A$1037))","v":"2032-02-16"},{"$f":"IF(Y2125=\"\",\"\",((1+(+(+VLOOKUP(Y2125,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2125-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7714257338961499}]
[8.4642857142857135,2133,11.471230813171189,null,0.121892477649768,4.1580674695959954E-4,1.9780609509430207E-3,-9.5740372159587254E-3,null,null,null,8.4642857142857135,2133,5.1824407987160512,null,5.7828768197709102E-2,4.3959875879637147E-3,-4.0410740183359113E-3,-6.3592737801763874E-3,null,null,null,5.9789352354826519,null,{"$f":"IF(W2126=\"\",\"\",WORKDAY($B$3,M2126,Feriados!$A$2:$A$1037))","v":"2032-02-17"},{"$f":"IF(Y2126=\"\",\"\",((1+(+(+VLOOKUP(Y2126,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2126-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7724379911470818}]
[{"$f":"B2127/252","v":8.4682539682539684},2134,{"$f":"SUM(E2127:H2127)*100","v":11.471565509021167},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A2127))/($I$4*A2127))","v":4.1561189843739466E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2127))/($I$4*A2127))-EXP(-1*$I$4*A2127)))","v":1.977134024566942E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2127))/($J$4*A2127))-EXP(-1*$J$4*A2127)))","v":-9.5695684825606569E-3},null,null,null,{"$f":"M2127/252","v":8.4682539682539684},2134,{"$f":"SUM(P2127:S2127)*100","v":5.1826275371166801},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L2127))/($T$4*L2127))","v":4.3939276432285058E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2127))/($T$4*L2127))-EXP(-1*$T$4*L2127)))","v":-4.0391807442953353E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2127))/($U$4*L2127))-EXP(-1*$U$4*L2127)))","v":-6.3572397254754642E-3},null,null,null,{"$f":"IF(N2127=\"\",\"\",(((1+C2127/100)/(1+N2127/100))-1)*100)","v":5.9790652878349615},null,{"$f":"IF(W2127=\"\",\"\",WORKDAY($B$3,M2127,Feriados!$A$2:$A$1037))","v":"2032-02-18"},{"$f":"IF(Y2127=\"\",\"\",((1+(+(+VLOOKUP(Y2127,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2127-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7734493095636701}]
[8.4722222222222214,{"$f":"+B2127+1","v":2135},11.471899898929074,null,0.121892477649768,4.1541723244307652E-4,1.9762079665056526E-3,-9.5651038594259993E-3,null,null,null,8.4722222222222214,{"$f":"+M2127+1","v":2135},5.1828142348789408,null,5.7828768197709102E-2,4.3918696279870006E-3,-4.0372892415079737E-3,-6.35520623539872E-3,null,null,null,5.9791950898045565,null,{"$f":"IF(W2128=\"\",\"\",WORKDAY($B$3,M2128,Feriados!$A$2:$A$1037))","v":"2032-02-19"},{"$f":"IF(Y2128=\"\",\"\",((1+(+(+VLOOKUP(Y2128,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2128-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7744596904513816}]
[8.4761904761904763,2136,11.472233983292423,null,0.121892477649768,4.1522274872028578E-4,1.9752827755396131E-3,-9.5606433411036616E-3,null,null,null,8.4761904761904763,2136,5.1830008918893,null,5.7828768197709102E-2,4.3898135395304943E-3,-4.0353995074997378E-3,-6.3531733108468606E-3,null,null,null,5.9793246418852641,null,{"$f":"IF(W2129=\"\",\"\",WORKDAY($B$3,M2129,Feriados!$A$2:$A$1037))","v":"2032-02-20"},{"$f":"IF(Y2129=\"\",\"\",((1+(+(+VLOOKUP(Y2129,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2129-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7754691351132408}]
[8.4801587301587293,2137,11.472567762508129,null,0.121892477649768,4.1502844701314282E-4,1.9743584504515648E-3,-9.5561869221514224E-3,null,null,null,8.4801587301587293,2137,5.1831875080346066,null,5.7828768197709102E-2,4.387759375155351E-3,-4.0335115398010962E-3,-6.3511409527172913E-3,null,null,null,5.9794539445698902,null,{"$f":"IF(W2130=\"\",\"\",WORKDAY($B$3,M2130,Feriados!$A$2:$A$1037))","v":"2032-02-23"},{"$f":"IF(Y2130=\"\",\"\",((1+(+(+VLOOKUP(Y2130,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2130-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7764776448498516}]
[8.4841269841269842,2138,11.47290123697249,null,0.121892477649768,4.1483432706624685E-4,1.9734349900265287E-3,-9.5517345971358903E-3,null,null,null,8.4841269841269842,2138,5.183374083202092,null,5.7828768197709102E-2,4.3857071321629819E-3,-4.0316253359470519E-3,-6.3491091619041155E-3,null,null,null,5.9795829983503523,null,{"$f":"IF(W2131=\"\",\"\",WORKDAY($B$3,M2131,Feriados!$A$2:$A$1037))","v":"2032-02-24"},{"$f":"IF(Y2131=\"\",\"\",((1+(+(+VLOOKUP(Y2131,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2131-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7774852209594645}]
[8.4880952380952372,2139,11.473234407081195,null,0.121892477649768,4.146403886246749E-4,1.9725123930517973E-3,-9.5472863606325172E-3,null,null,null,8.4880952380952372,2139,5.1835606172793653,null,5.7828768197709102E-2,4.3836568078598386E-3,-4.0297408934771451E-3,-6.3470779392981467E-3,null,null,null,5.9797118037175245,null,{"$f":"IF(W2132=\"\",\"\",WORKDAY($B$3,M2132,Feriados!$A$2:$A$1037))","v":"2032-02-25"},{"$f":"IF(Y2132=\"\",\"\",((1+(+(+VLOOKUP(Y2132,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2132-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7784918647378651}]
[8.4920634920634921,2140,11.473567273229333,null,0.121892477649768,4.1444663143398004E-4,1.9715906583169288E-3,-9.5428422072255641E-3,null,null,null,8.4920634920634921,2140,5.1837471101544157,null,5.7828768197709102E-2,4.3816083995573971E-3,-4.0278582099354298E-3,-6.3450472857869101E-3,null,null,null,5.9798403611613704,null,{"$f":"IF(W2133=\"\",\"\",WORKDAY($B$3,M2133,Feriados!$A$2:$A$1037))","v":"2032-02-26"},{"$f":"IF(Y2133=\"\",\"\",((1+(+(+VLOOKUP(Y2133,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2133-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7794975774784634}]
[8.4960317460317452,2141,11.473899835811386,null,0.121892477649768,4.1425305524019106E-4,1.9706697846137437E-3,-9.5384021315080871E-3,null,null,null,8.4960317460317452,2141,5.1839335617156115,null,5.7828768197709102E-2,4.3795619045721513E-3,-4.0259772828704745E-3,-6.3430172022546629E-3,null,null,null,5.9799686711708766,null,{"$f":"IF(W2134=\"\",\"\",WORKDAY($B$3,M2134,Feriados!$A$2:$A$1037))","v":"2032-02-27"},{"$f":"IF(Y2134=\"\",\"\",((1+(+(+VLOOKUP(Y2134,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2134-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7805023604722932}]
[8.5,2142,11.47423209522122,null,0.121892477649768,4.1405965978981099E-4,1.9697497707363183E-3,-9.5339661280819336E-3,null,null,null,8.5,2142,5.1841199718516959,null,5.7828768197709102E-2,4.3775173202255952E-3,-4.0240981098353477E-3,-6.3409876895823888E-3,null,null,null,5.9800967342340527,null,{"$f":"IF(W2135=\"\",\"\",WORKDAY($B$3,M2135,Feriados!$A$2:$A$1037))","v":"2032-03-01"},{"$f":"IF(Y2135=\"\",\"\",((1+(+(+VLOOKUP(Y2135,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2135-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7815062150079903}]
[8.5039682539682548,2143,11.474564051852107,null,0.121892477649768,4.1386644482981571E-4,1.9688306154809791E-3,-9.5295341915577082E-3,null,null,null,8.5039682539682548,2143,5.1843063404517906,null,5.7828768197709102E-2,4.3754746438442165E-3,-4.0222206883876056E-3,-6.3389587486478117E-3,null,null,null,5.9802245508379537,null,{"$f":"IF(W2136=\"\",\"\",WORKDAY($B$3,M2136,Feriados!$A$2:$A$1037))","v":"2032-03-02"},{"$f":"IF(Y2136=\"\",\"\",((1+(+(+VLOOKUP(Y2136,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2136-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7825091423717927}]
[8.5079365079365079,2144,11.474895706096717,null,0.121892477649768,4.1367341010765376E-4,1.9679123176463008E-3,-9.5251063165547843E-3,null,null,null,8.5079365079365079,2144,5.1844926674053893,null,5.7828768197709102E-2,4.373433872759484E-3,-4.0203450160892894E-3,-6.3369303803254068E-3,null,null,null,5.9803521214687683,null,{"$f":"IF(W2137=\"\",\"\",WORKDAY($B$3,M2137,Feriados!$A$2:$A$1037))","v":"2032-03-03"},{"$f":"IF(Y2137=\"\",\"\",((1+(+(+VLOOKUP(Y2137,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2137-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7835111438475844}]
[8.5119047619047628,2145,11.475227058347109,null,0.121892477649768,4.1348055537124403E-4,1.9669948760330956E-3,-9.5206824977012577E-3,null,null,null,8.5119047619047628,2145,5.1846789526023631,null,5.7828768197709102E-2,4.371395004307832E-3,-4.0184710905069058E-3,-6.3349025854863988E-3,null,null,null,5.980479446611553,null,{"$f":"IF(W2138=\"\",\"\",WORKDAY($B$3,M2138,Feriados!$A$2:$A$1037))","v":"2032-03-04"},{"$f":"IF(Y2138=\"\",\"\",((1+(+(+VLOOKUP(Y2138,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2138-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7845122207168957}]
[8.5158730158730158,2146,11.475558108994742,null,0.121892477649768,4.1328788036897561E-4,1.9660782894444116E-3,-9.5162627296339619E-3,null,null,null,8.5158730158730158,2146,5.1848651959329546,null,5.7828768197709102E-2,4.3693580358306573E-3,-4.0165989092114263E-3,-6.332875364998782E-3,null,null,null,5.9806065267506092,null,{"$f":"IF(W2139=\"\",\"\",WORKDAY($B$3,M2139,Feriados!$A$2:$A$1037))","v":"2032-03-05"},{"$f":"IF(Y2139=\"\",\"\",((1+(+(+VLOOKUP(Y2139,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2139-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7855123742588592}]
[8.5198412698412707,2147,11.47588885843048,null,0.121892477649768,4.1309538484970629E-4,1.9651625566855279E-3,-9.51184700699843E-3,null,null,null,8.5198412698412707,2147,5.185051397287781,null,5.7828768197709102E-2,4.3673229646742934E-3,-4.0147284697782662E-3,-6.3308487197273134E-3,null,null,null,5.9807333623691283,null,{"$f":"IF(W2140=\"\",\"\",WORKDAY($B$3,M2140,Feriados!$A$2:$A$1037))","v":"2032-03-08"},{"$f":"IF(Y2140=\"\",\"\",((1+(+(+VLOOKUP(Y2140,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2140-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7865116057502535}]
[8.5238095238095237,2148,11.476219307044582,null,0.121892477649768,4.1290306856276148E-4,1.9642476765639469E-3,-9.5074353244488895E-3,null,null,null,8.5238095238095237,2148,5.1852375565578299,null,5.7828768197709102E-2,4.3652897881900198E-3,-4.0128597697872883E-3,-6.3288226505335372E-3,null,null,null,5.9808599539494578,null,{"$f":"IF(W2141=\"\",\"\",WORKDAY($B$3,M2141,Feriados!$A$2:$A$1037))","v":"2032-03-09"},{"$f":"IF(Y2141=\"\",\"\",((1+(+(+VLOOKUP(Y2141,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2141-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7875099164655479}]
[8.5277777777777786,2149,11.476549455226708,null,0.121892477649768,4.1271093125793318E-4,1.9633336478893926E-3,-9.5030276766482503E-3,null,null,null,8.5277777777777786,2149,5.1854236736344577,null,5.7828768197709102E-2,4.3632585037340276E-3,-4.0109928068227819E-3,-6.326797158275773E-3,null,null,null,5.9809863019729237,null,{"$f":"IF(W2142=\"\",\"\",WORKDAY($B$3,M2142,Feriados!$A$2:$A$1037))","v":"2032-03-10"},{"$f":"IF(Y2142=\"\",\"\",((1+(+(+VLOOKUP(Y2142,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2142-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7885073076768139}]
[8.5317460317460316,2150,11.476879303365919,null,0.121892477649768,4.125189726854791E-4,1.9624204694738013E-3,-9.4986240582680802E-3,null,null,null,8.5317460317460316,2150,5.1856097484093926,null,5.7828768197709102E-2,4.3612291086674252E-3,-4.0091275784734579E-3,-6.3247722438091458E-3,null,null,null,5.9811124069199417,null,{"$f":"IF(W2143=\"\",\"\",WORKDAY($B$3,M2143,Feriados!$A$2:$A$1037))","v":"2032-03-11"},{"$f":"IF(Y2143=\"\",\"\",((1+(+(+VLOOKUP(Y2143,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2143-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895037806537912}]
[8.5357142857142865,2151,11.477208851850685,null,0.121892477649768,4.1232719259612089E-4,1.9615081401313191E-3,-9.4942244639885983E-3,null,null,null,8.5357142857142865,2151,5.1857957807747308,null,5.7828768197709102E-2,4.3592016003562196E-3,-4.0072640823324386E-3,-6.3227479079855722E-3,null,null,null,5.9812382692700616,null,{"$f":"IF(W2144=\"\",\"\",WORKDAY($B$3,M2144,Feriados!$A$2:$A$1037))","v":"2032-03-12"},{"$f":"IF(Y2144=\"\",\"\",((1+(+(+VLOOKUP(Y2144,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2144-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7904993366638884}]
[8.5396825396825395,2152,11.477538101068868,null,0.121892477649768,4.1213559074104424E-4,1.9605966586782983E-3,-9.4898288884986623E-3,null,null,null,8.5396825396825395,2152,5.1859817706229379,null,5.7828768197709102E-2,4.3571759761713083E-3,-4.0054023159972465E-3,-6.3207241516537831E-3,null,null,null,5.9813638895017451,null,{"$f":"IF(W2145=\"\",\"\",WORKDAY($B$3,M2145,Feriados!$A$2:$A$1037))","v":"2032-03-15"},{"$f":"IF(Y2145=\"\",\"\",((1+(+(+VLOOKUP(Y2145,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2145-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7914939769722045}]
[8.5436507936507944,2153,11.477867051407745,null,0.121892477649768,4.1194416687189637E-4,1.9596860239332876E-3,-9.485437326495736E-3,null,null,null,8.5436507936507944,2153,5.1861677178468444,null,5.7828768197709102E-2,4.3551522334884614E-3,-4.0035422770697939E-3,-6.3187009756593216E-3,null,null,null,5.9814892680926102,null,{"$f":"IF(W2146=\"\",\"\",WORKDAY($B$3,M2146,Feriados!$A$2:$A$1037))","v":"2032-03-16"},{"$f":"IF(Y2146=\"\",\"\",((1+(+(+VLOOKUP(Y2146,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2146-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7919043689959464}]
[8.5476190476190474,2154,11.478195703253993,null,0.121892477649768,4.1175292074078633E-4,1.9587762347170307E-3,-9.4810497726858997E-3,null,null,null,8.5476190476190474,2154,5.1863536223396487,null,5.7828768197709102E-2,4.3531303696883192E-3,-4.0016839631563791E-3,-6.3166783808445591E-3,null,null,null,5.9816144055192977,null,{"$f":"IF(W2147=\"\",\"\",WORKDAY($B$3,M2147,Feriados!$A$2:$A$1037))","v":"2032-03-17"},{"$f":"IF(Y2147=\"\",\"\",((1+(+(+VLOOKUP(Y2147,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2147-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7923143815890459}]
[8.5515873015873023,2155,11.478524056993693,null,0.121892477649768,4.1156185210028276E-4,1.95786728985246E-3,-9.4766662217838134E-3,null,null,null,8.5515873015873023,2155,5.1865394839949115,null,5.7828768197709102E-2,4.3511103821563743E-3,-3.9998273718676652E-3,-6.3146563680486932E-3,null,null,null,5.9817393022575605,null,{"$f":"IF(W2148=\"\",\"\",WORKDAY($B$3,M2148,Feriados!$A$2:$A$1037))","v":"2032-03-18"},{"$f":"IF(Y2148=\"\",\"\",((1+(+(+VLOOKUP(Y2148,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2148-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7927240152774599}]
[8.5555555555555554,2156,11.478852113012337,null,0.121892477649768,4.1137096070341373E-4,1.956959188164692E-3,-9.4722866685127225E-3,null,null,null,8.5555555555555554,2156,5.1867253027065612,null,5.7828768197709102E-2,4.349092268282965E-3,-3.9979725008186849E-3,-6.3126349381077661E-3,null,null,null,5.9818639587821298,null,{"$f":"IF(W2149=\"\",\"\",WORKDAY($B$3,M2149,Feriados!$A$2:$A$1037))","v":"2032-03-19"},{"$f":"IF(Y2149=\"\",\"\",((1+(+(+VLOOKUP(Y2149,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2149-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7931332705861465}]
[8.5595238095238102,2157,11.479179871694827,null,0.121892477649768,4.1118024630366505E-4,1.9560519284810211E-3,-9.4679111076044157E-3,null,null,null,8.5595238095238102,2157,5.1869110783688877,null,5.7828768197709102E-2,4.3470760254632618E-3,-3.9961193476288175E-3,-6.3106140918546627E-3,null,null,null,5.9819883755669156,null,{"$f":"IF(W2150=\"\",\"\",WORKDAY($B$3,M2150,Feriados!$A$2:$A$1037))","v":"2032-03-22"},{"$f":"IF(Y2150=\"\",\"\",((1+(+(+VLOOKUP(Y2150,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2150-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7935421480391529}]
[8.5634920634920633,2158,11.479507333425465,null,0.121892477649768,4.1098970865497981E-4,1.9551455096309175E-3,-9.4635395337992426E-3,null,null,null,8.5634920634920633,2158,5.1870968108765441,null,5.7828768197709102E-2,4.345061651097255E-3,-3.9942679099217874E-3,-6.3085938301191248E-3,null,null,null,5.9821125530848063,null,{"$f":"IF(W2151=\"\",\"\",WORKDAY($B$3,M2151,Feriados!$A$2:$A$1037))","v":"2032-03-23"},{"$f":"IF(Y2151=\"\",\"\",((1+(+(+VLOOKUP(Y2151,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2151-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7939506481595275}]
[8.5674603174603181,2159,11.479834498587973,null,0.121892477649768,4.1079934751175651E-4,1.9542399304460167E-3,-9.459171941846067E-3,null,null,null,8.5674603174603181,2159,5.1872825001245442,null,5.7828768197709102E-2,4.3430491425897428E-3,-3.99241818532565E-3,-6.3065741537277516E-3,null,null,null,5.9822364918078241,null,{"$f":"IF(W2152=\"\",\"\",WORKDAY($B$3,M2152,Feriados!$A$2:$A$1037))","v":"2032-03-24"},{"$f":"IF(Y2152=\"\",\"\",((1+(+(+VLOOKUP(Y2152,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2152-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7943587714693638}]
[8.5714285714285712,2160,11.48016136756547,null,0.121892477649768,4.1060916262884879E-4,1.9533351897601209E-3,-9.4548083265022804E-3,null,null,null,8.5714285714285712,2160,5.1874681460082632,null,5.7828768197709102E-2,4.3410384973503286E-3,-3.9905701714727862E-3,-6.3045550635040136E-3,null,null,null,5.9823601922069924,null,{"$f":"IF(W2153=\"\",\"\",WORKDAY($B$3,M2153,Feriados!$A$2:$A$1037))","v":"2032-03-25"},{"$f":"IF(Y2153=\"\",\"\",((1+(+(+VLOOKUP(Y2153,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2153-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7947665184897783}]
[8.575396825396826,2161,11.480487940740499,null,0.121892477649768,4.10419153761564E-4,1.9524312864091886E-3,-9.4504486825337658E-3,null,null,null,8.575396825396826,2161,5.1876537484234353,null,5.7828768197709102E-2,4.3390297127933984E-3,-3.9887238659998886E-3,-6.3025365602682581E-3,null,null,null,5.9824836547524907,null,{"$f":"IF(W2154=\"\",\"\",WORKDAY($B$3,M2154,Feriados!$A$2:$A$1037))","v":"2032-03-29"},{"$f":"IF(Y2154=\"\",\"\",((1+(+(+VLOOKUP(Y2154,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2154-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7951738897409326}]
[8.5793650793650791,2162,11.480814218495009,null,0.121892477649768,4.1022932066566223E-4,1.9515282192313337E-3,-9.4460930047148995E-3,null,null,null,8.5793650793650791,2162,5.1878393072661542,null,5.7828768197709102E-2,4.337022786338119E-3,-3.9868792665479578E-3,-6.3005186448377186E-3,null,null,null,5.9826068799134768,null,{"$f":"IF(W2155=\"\",\"\",WORKDAY($B$3,M2155,Feriados!$A$2:$A$1037))","v":"2032-03-30"},{"$f":"IF(Y2155=\"\",\"\",((1+(+(+VLOOKUP(Y2155,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2155-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7955808857420559}]
[8.5833333333333339,2163,11.481140201210366,null,0.121892477649768,4.1003966309735497E-4,1.9506259870668175E-3,-9.4417412878285197E-3,null,null,null,8.5833333333333339,2163,5.1880248224328716,null,5.7828768197709102E-2,4.3350177154084183E-3,-3.9850363707622828E-3,-6.2985013180265137E-3,null,null,null,5.9827298681583319,null,{"$f":"IF(W2156=\"\",\"\",WORKDAY($B$3,M2156,Feriados!$A$2:$A$1037))","v":"2032-03-31"},{"$f":"IF(Y2156=\"\",\"\",((1+(+(+VLOOKUP(Y2156,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2156-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7959875070113558}]
[8.587301587301587,2164,11.481465889267342,null,0.121892477649768,4.0985018081330466E-4,1.9497245887580453E-3,-9.4373935266659267E-3,null,null,null,8.587301587301587,2164,5.1882102938203989,null,5.7828768197709102E-2,4.3330144974329859E-3,-3.9831951762924443E-3,-6.296484580645665E-3,null,null,null,5.9828526199543708,null,{"$f":"IF(W2157=\"\",\"\",WORKDAY($B$3,M2157,Feriados!$A$2:$A$1037))","v":"2032-04-01"},{"$f":"IF(Y2157=\"\",\"\",((1+(+(+VLOOKUP(Y2157,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2157-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7963937540661741}]
[8.5912698412698418,2165,11.481791283046134,null,0.121892477649768,4.0966087357062323E-4,1.9488240231495611E-3,-9.4330497160268617E-3,null,null,null,8.5912698412698418,2165,5.1883957213258958,null,5.7828768197709102E-2,4.3310131298452473E-3,-3.9813556807922921E-3,-6.294468433503099E-3,null,null,null,5.9829751357680649,null,{"$f":"IF(W2158=\"\",\"\",WORKDAY($B$3,M2158,Feriados!$A$2:$A$1037))","v":"2032-04-02"},{"$f":"IF(Y2158=\"\",\"\",((1+(+(+VLOOKUP(Y2158,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2158-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7967996274228311}]
[8.5952380952380949,2166,11.482116382926344,null,0.121892477649768,4.0947174112687109E-4,1.9479242890880434E-3,-9.4287098507194918E-3,null,null,null,8.5952380952380949,2166,5.1885811048468859,null,5.7828768197709102E-2,4.329013610083368E-3,-3.9795178819199469E-3,-6.292452877403658E-3,null,null,null,5.983097416064953,null,{"$f":"IF(W2159=\"\",\"\",WORKDAY($B$3,M2159,Feriados!$A$2:$A$1037))","v":"2032-04-05"},{"$f":"IF(Y2159=\"\",\"\",((1+(+(+VLOOKUP(Y2159,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2159-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7972051275967367}]
[8.5992063492063497,2167,11.482441189286996,null,0.121892477649768,4.0928278324005622E-4,1.9470253854222985E-3,-9.4243739255603955E-3,null,null,null,8.5992063492063497,2167,5.1887664442812458,null,5.7828768197709102E-2,4.3270159355902321E-3,-3.977681777337783E-3,-6.2904379131491009E-3,null,null,null,5.983219461309619,null,{"$f":"IF(W2160=\"\",\"\",WORKDAY($B$3,M2160,Feriados!$A$2:$A$1037))","v":"2032-04-06"},{"$f":"IF(Y2160=\"\",\"\",((1+(+(+VLOOKUP(Y2160,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2160-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7976102551023239}]
[8.6031746031746028,2168,11.482765702506535,null,0.121892477649768,4.0909399966863316E-4,1.9461273110032576E-3,-9.4200419353745509E-3,null,null,null,8.6031746031746028,2168,5.1889517395271989,null,5.7828768197709102E-2,4.3250201038134367E-3,-3.9758473647124254E-3,-6.2884235415381186E-3,null,null,null,5.983341271965803,null,{"$f":"IF(W2161=\"\",\"\",WORKDAY($B$3,M2161,Feriados!$A$2:$A$1037))","v":"2032-04-07"},{"$f":"IF(Y2161=\"\",\"\",((1+(+(+VLOOKUP(Y2161,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2161-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7980150104531152}]
[8.6071428571428577,2169,11.483089922962817,null,0.121892477649768,4.0890539017150154E-4,1.9452300646839694E-3,-9.4157138749953132E-3,null,null,null,8.6071428571428577,2169,5.1891369904833313,null,5.7828768197709102E-2,4.3230261122052778E-3,-3.9740146417147331E-3,-6.2864097633663326E-3,null,null,null,5.9834628484963126,null,{"$f":"IF(W2162=\"\",\"\",WORKDAY($B$3,M2162,Feriados!$A$2:$A$1037))","v":"2032-04-08"},{"$f":"IF(Y2162=\"\",\"\",((1+(+(+VLOOKUP(Y2162,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2162-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.798419394161634}]
[8.6111111111111107,2170,11.483413851033118,null,0.121892477649768,4.087169545080061E-4,1.9443336453195995E-3,-9.411389739264418E-3,null,null,null,8.6111111111111107,2170,5.1893221970485737,null,5.7828768197709102E-2,4.3210339582227444E-3,-3.9721836060197958E-3,-6.2843965794263136E-3,null,null,null,5.983584191363045,null,{"$f":"IF(W2163=\"\",\"\",WORKDAY($B$3,M2163,Feriados!$A$2:$A$1037))","v":"2032-04-09"},{"$f":"IF(Y2163=\"\",\"\",((1+(+(+VLOOKUP(Y2163,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2163-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7988234067395377}]
[8.6150793650793656,2171,11.483737487094141,null,0.121892477649768,4.0852869243793405E-4,1.9434380517674189E-3,-9.4070695230319377E-3,null,null,null,8.6150793650793656,2171,5.1895073591222109,null,5.7828768197709102E-2,4.3190436393275005E-3,-3.9703542553069203E-3,-6.2823839905075769E-3,null,null,null,5.9837053010269647,null,{"$f":"IF(W2164=\"\",\"\",WORKDAY($B$3,M2164,Feriados!$A$2:$A$1037))","v":"2032-04-12"},{"$f":"IF(Y2164=\"\",\"\",((1+(+(+VLOOKUP(Y2164,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2164-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7992270486974844}]
[8.6190476190476186,2172,11.484060831522001,null,0.121892477649768,4.0834060372151596E-4,1.9425432828868074E-3,-9.4027532211563066E-3,null,null,null,8.6190476190476186,2172,5.1896924766038754,null,5.7828768197709102E-2,4.3170551529858802E-3,-3.9685265872596255E-3,-6.2803719973966001E-3,null,null,null,5.9838261779481039,null,{"$f":"IF(W2165=\"\",\"\",WORKDAY($B$3,M2165,Feriados!$A$2:$A$1037))","v":"2032-04-13"},{"$f":"IF(Y2165=\"\",\"\",((1+(+(+VLOOKUP(Y2165,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2165-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7996303205452442}]
[8.6230158730158735,2173,11.484383884692239,null,0.121892477649768,4.0815268811942299E-4,1.9416493375392411E-3,-9.3984408285042609E-3,null,null,null,8.6230158730158735,2173,5.1898775493935529,null,5.7828768197709102E-2,4.3150684966688762E-3,-3.966700599565629E-3,-6.2783606008768198E-3,null,null,null,5.9839468225856729,null,{"$f":"IF(W2166=\"\",\"\",WORKDAY($B$3,M2166,Feriados!$A$2:$A$1037))","v":"2032-04-14"},{"$f":"IF(Y2166=\"\",\"\",((1+(+(+VLOOKUP(Y2166,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2166-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8000332227915878}]
[8.6269841269841265,2174,11.48470664697982,null,0.121892477649768,4.0796494539276703E-4,1.9407562145882921E-3,-9.3941323399508638E-3,null,null,null,8.6269841269841265,2174,5.1900625773915738,null,5.7828768197709102E-2,4.3130836678521248E-3,-3.9648762899168397E-3,-6.2763498017286493E-3,null,null,null,5.9840672353979274,null,{"$f":"IF(W2167=\"\",\"\",WORKDAY($B$3,M2167,Feriados!$A$2:$A$1037))","v":"2032-04-15"},{"$f":"IF(Y2167=\"\",\"\",((1+(+(+VLOOKUP(Y2167,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2167-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8004357559444202}]
[8.6309523809523814,2175,11.485029118759126,null,0.121892477649768,4.0777737530309921E-4,1.9398639128996227E-3,-9.3898277503794668E-3,null,null,null,8.6309523809523814,2175,5.1902475604986176,null,5.7828768197709102E-2,4.3111006640159048E-3,-3.9630536560093495E-3,-6.2743396007294778E-3,null,null,null,5.9841874168421905,null,{"$f":"IF(W2168=\"\",\"\",WORKDAY($B$3,M2168,Feriados!$A$2:$A$1037))","v":"2032-04-16"},{"$f":"IF(Y2168=\"\",\"\",((1+(+(+VLOOKUP(Y2168,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2168-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8012269750524963}]
[8.6349206349206344,2176,11.485351300403968,null,0.121892477649768,4.0758997761240908E-4,1.93897243134098E-3,-9.385527054681703E-3,null,null,null,8.6349206349206344,2176,5.1904324986157118,null,5.7828768197709102E-2,4.309119482645115E-3,-3.9612326955434218E-3,-6.2723299986536842E-3,null,null,null,5.9843073673749858,null,{"$f":"IF(W2169=\"\",\"\",WORKDAY($B$3,M2169,Feriados!$A$2:$A$1037))","v":"2032-04-19"},{"$f":"IF(Y2169=\"\",\"\",((1+(+(+VLOOKUP(Y2169,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2169-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8020174729598954}]
[8.6388888888888893,2177,11.485673192287582,null,0.121892477649768,4.0740275208312328E-4,1.938081768782191E-3,-9.3812302477574785E-3,null,null,null,8.6388888888888893,2177,5.190617391644226,null,5.7828768197709102E-2,4.3071401212292689E-3,-3.9594134062234812E-3,-6.2703209962726367E-3,null,null,null,5.9844270874517935,null,{"$f":"IF(W2170=\"\",\"\",WORKDAY($B$3,M2170,Feriados!$A$2:$A$1037))","v":"2032-04-20"},{"$f":"IF(Y2170=\"\",\"\",((1+(+(+VLOOKUP(Y2170,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2170-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8028072506521848}]
[8.6428571428571423,2178,11.485994794782634,null,0.121892477649768,4.072156984781051E-4,1.93719192409516E-3,-9.3769373245149445E-3,null,null,null,8.6428571428571423,2178,5.190802239485877,null,5.7828768197709102E-2,4.3051625772624891E-3,-3.9575957857581126E-3,-6.2683125943547085E-3,null,null,null,5.9845465775273832,null,{"$f":"IF(W2171=\"\",\"\",WORKDAY($B$3,M2171,Feriados!$A$2:$A$1037))","v":"2032-04-22"},{"$f":"IF(Y2171=\"\",\"\",((1+(+(+VLOOKUP(Y2171,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2171-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8035963091131997}]
[8.6468253968253972,2179,11.486316108261201,null,0.121892477649768,4.0702881656065279E-4,1.9363028961538599E-3,-9.3726482798704991E-3,null,null,null,8.6468253968253972,2179,5.1909870420427273,null,5.7828768197709102E-2,4.303186848243489E-3,-3.9557798318600379E-3,-6.266304793665277E-3,null,null,null,5.9846658380554585,null,{"$f":"IF(W2172=\"\",\"\",WORKDAY($B$3,M2172,Feriados!$A$2:$A$1037))","v":"2032-04-23"},{"$f":"IF(Y2172=\"\",\"\",((1+(+(+VLOOKUP(Y2172,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2172-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8043846493249101}]
[8.6507936507936503,2180,11.486637133094808,null,0.121892477649768,4.0684210609449916E-4,1.9354146838343315E-3,-9.3683631087487559E-3,null,null,null,8.6507936507936503,2180,5.1911717992171802,null,5.7828768197709102E-2,4.301212931675567E-3,-3.9539655422461233E-3,-6.2642975949667376E-3,null,null,null,5.9847848694889016,null,{"$f":"IF(W2173=\"\",\"\",WORKDAY($B$3,M2173,Feriados!$A$2:$A$1037))","v":"2032-04-26"},{"$f":"IF(Y2173=\"\",\"\",((1+(+(+VLOOKUP(Y2173,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2173-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8051722722675763}]
[8.6547619047619051,2181,11.486957869654395,null,0.121892477649768,4.0665556684381019E-4,1.9345272860146752E-3,-9.3640818060825443E-3,null,null,null,8.6547619047619051,2181,5.1913565109119837,null,5.7828768197709102E-2,4.2992408250665916E-3,-3.952152914637355E-3,-6.2622909990185062E-3,null,null,null,5.9849036722797067,null,{"$f":"IF(W2174=\"\",\"\",WORKDAY($B$3,M2174,Feriados!$A$2:$A$1037))","v":"2032-04-27"},{"$f":"IF(Y2174=\"\",\"\",((1+(+(+VLOOKUP(Y2174,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2174-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8059591789196379}]
[8.6587301587301582,2182,11.487278318310334,null,0.121892477649768,4.0646919857318433E-4,1.9336407015750504E-3,-9.3598043668128884E-3,null,null,null,8.6587301587301582,2182,5.1915411770302233,null,5.7828768197709102E-2,4.2972705259289989E-3,-3.9503419467588393E-3,-6.2602850065770297E-3,null,null,null,5.9850222468789793,null,{"$f":"IF(W2175=\"\",\"\",WORKDAY($B$3,M2175,Feriados!$A$2:$A$1037))","v":"2032-04-28"},{"$f":"IF(Y2175=\"\",\"\",((1+(+(+VLOOKUP(Y2175,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2175-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8067453702577136}]
[8.662698412698413,2183,11.487598479432434,null,0.121892477649768,4.0628300104765124E-4,1.9327549293976657E-3,-9.3555307858889901E-3,null,null,null,8.662698412698413,2183,5.1917257974753301,null,5.7828768197709102E-2,4.2953020317797715E-3,-3.9485326363397919E-3,-6.2582796183957871E-3,null,null,null,5.9851405937368929,null,{"$f":"IF(W2176=\"\",\"\",WORKDAY($B$3,M2176,Feriados!$A$2:$A$1037))","v":"2032-04-29"},{"$f":"IF(Y2176=\"\",\"\",((1+(+(+VLOOKUP(Y2176,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2176-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8075308472567349}]
[8.6666666666666661,2184,11.487918353389922,null,0.121892477649768,4.0609697403267103E-4,1.931869968366779E-3,-9.3512610582682232E-3,null,null,null,8.6666666666666661,2184,5.19191037215107,null,5.7828768197709102E-2,4.2933353401404398E-3,-3.9467249811135268E-3,-6.2562748352253091E-3,null,null,null,5.985258713302799,null,{"$f":"IF(W2177=\"\",\"\",WORKDAY($B$3,M2177,Feriados!$A$2:$A$1037))","v":"2032-04-30"},{"$f":"IF(Y2177=\"\",\"\",((1+(+(+VLOOKUP(Y2177,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2177-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.808315610889812}]
[8.6706349206349209,2185,11.488237940551469,null,0.121892477649768,4.0591111729413291E-4,1.9309858173686891E-3,-9.3469951789161114E-3,null,null,null,8.6706349206349209,2185,5.1920949009615542,null,5.7828768197709102E-2,4.2913704485370583E-3,-3.9449189788174467E-3,-6.2542706578131669E-3,null,null,null,5.985376606025139,null,{"$f":"IF(W2178=\"\",\"\",WORKDAY($B$3,M2178,Feriados!$A$2:$A$1037))","v":"2032-05-03"},{"$f":"IF(Y2178=\"\",\"\",((1+(+(+VLOOKUP(Y2178,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2178-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8090996621282569}]
[8.674603174603174,2186,11.488557241285177,null,0.121892477649768,4.057254305983551E-4,1.9301024752917347E-3,-9.3427331428063212E-3,null,null,null,8.674603174603174,2186,5.1922793838112273,null,5.7828768197709102E-2,4.2894073545002116E-3,-3.9431146271930425E-3,-6.2522670869039993E-3,null,null,null,5.9854942723514215,null,{"$f":"IF(W2179=\"\",\"\",WORKDAY($B$3,M2179,Feriados!$A$2:$A$1037))","v":"2032-05-04"},{"$f":"IF(Y2179=\"\",\"\",((1+(+(+VLOOKUP(Y2179,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2179-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.809883001941694}]
[8.6785714285714288,2187,11.488876255958575,null,0.121892477649768,4.055399137120824E-4,1.929219941026286E-3,-9.3384749449206342E-3,null,null,null,8.6785714285714288,2187,5.1924638206048712,null,5.7828768197709102E-2,4.287446055564987E-3,-3.9413119239858681E-3,-6.2502641232395021E-3,null,null,null,5.9856117127284003,null,{"$f":"IF(W2180=\"\",\"\",WORKDAY($B$3,M2180,Feriados!$A$2:$A$1037))","v":"2032-05-05"},{"$f":"IF(Y2180=\"\",\"\",((1+(+(+VLOOKUP(Y2180,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2180-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8106656312979492}]
[8.6825396825396819,2188,11.48919498493863,null,0.121892477649768,4.0535456640248662E-4,1.9283382134647421E-3,-9.3342205802489538E-3,null,null,null,8.6825396825396819,2188,5.192648211247608,null,5.7828768197709102E-2,4.2854865492709766E-3,-3.9395108669455494E-3,-6.2482617675584488E-3,null,null,null,5.9857289276017855,null,{"$f":"IF(W2181=\"\",\"\",WORKDAY($B$3,M2181,Feriados!$A$2:$A$1037))","v":"2032-05-06"},{"$f":"IF(Y2181=\"\",\"\",((1+(+(+VLOOKUP(Y2181,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2181-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8114475511630719}]
[8.6865079365079367,2189,11.489513428591742,null,0.121892477649768,4.0516938843716479E-4,1.9274572915015259E-3,-9.3299700437892673E-3,null,null,null,8.6865079365079367,2189,5.192832555644892,null,5.7828768197709102E-2,4.2835288331622614E-3,-3.9377114538257599E-3,-6.246260020596685E-3,null,null,null,5.9858459174165102,null,{"$f":"IF(W2182=\"\",\"\",WORKDAY($B$3,M2182,Feriados!$A$2:$A$1037))","v":"2032-05-07"},{"$f":"IF(Y2182=\"\",\"\",((1+(+(+VLOOKUP(Y2182,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2182-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8122287625014017}]
[8.6904761904761898,2190,11.489831587283756,null,0.121892477649768,4.0498437958413853E-4,1.9265771740330805E-3,-9.3257233305476563E-3,null,null,null,8.6904761904761898,2190,5.1930168537025132,null,5.7828768197709102E-2,4.2815729047874038E-3,-3.935913682384223E-3,-6.2442588830871502E-3,null,null,null,5.9859626826166412,null,{"$f":"IF(W2183=\"\",\"\",WORKDAY($B$3,M2183,Feriados!$A$2:$A$1037))","v":"2032-05-10"},{"$f":"IF(Y2183=\"\",\"\",((1+(+(+VLOOKUP(Y2183,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2183-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8130092662755244}]
[8.6944444444444446,2191,11.490149461379945,null,0.121892477649768,4.0479953961185272E-4,1.9256978599578624E-3,-9.32148043553826E-3,null,null,null,8.6944444444444446,2191,5.1932011053265965,null,5.7828768197709102E-2,4.2796187616994334E-3,-3.9341175503826995E-3,-6.2422583557598709E-3,null,null,null,5.9860792236452687,null,{"$f":"IF(W2184=\"\",\"\",WORKDAY($B$3,M2184,Feriados!$A$2:$A$1037))","v":"2032-05-11"},{"$f":"IF(Y2184=\"\",\"\",((1+(+(+VLOOKUP(Y2184,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2184-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.813789063446249}]
[8.6984126984126977,2192,11.490467051245023,null,0.121892477649768,4.0461486828917529E-4,1.9248193481763399E-3,-9.3172413537832826E-3,null,null,null,8.6984126984126977,2192,5.1933853104235999,null,5.7828768197709102E-2,4.2776664014558437E-3,-3.932323055586974E-3,-6.2402584393419737E-3,null,null,null,5.986195540944772,null,{"$f":"IF(W2185=\"\",\"\",WORKDAY($B$3,M2185,Feriados!$A$2:$A$1037))","v":"2032-05-12"},{"$f":"IF(Y2185=\"\",\"\",((1+(+(+VLOOKUP(Y2185,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2185-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8145681549726751}]
[8.7023809523809526,2193,11.490784357243143,null,0.121892477649768,4.0443036538539523E-4,1.923941637590985E-3,-9.3130060803129529E-3,null,null,null,8.7023809523809526,2193,5.1935694689003125,null,5.7828768197709102E-2,4.2757158216185729E-3,-3.930530195766853E-3,-6.2382591345576961E-3,null,null,null,5.9863116349565093,null,{"$f":"IF(W2186=\"\",\"\",WORKDAY($B$3,M2186,Feriados!$A$2:$A$1037))","v":"2032-05-13"},{"$f":"IF(Y2186=\"\",\"\",((1+(+(+VLOOKUP(Y2186,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2186-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8153465418121701}]
[8.7063492063492056,2194,11.491101379737897,null,0.121892477649768,4.0424603067022236E-4,1.9230647271062714E-3,-9.3087746101655402E-3,null,null,null,8.7063492063492056,2194,5.1937535806638566,null,5.7828768197709102E-2,4.2737670197540026E-3,-3.9287389686961521E-3,-6.2362604421283847E-3,null,null,null,5.9864275061210392,null,{"$f":"IF(W2187=\"\",\"\",WORKDAY($B$3,M2187,Feriados!$A$2:$A$1037))","v":"2032-05-14"},{"$f":"IF(Y2187=\"\",\"\",((1+(+(+VLOOKUP(Y2187,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2187-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8161242249203475}]
[8.7103174603174605,2195,11.491418119092312,null,0.121892477649768,4.0406186391378626E-4,1.9221886156286696E-3,-9.3045469383873178E-3,null,null,null,8.7103174603174605,2195,5.1939376456216841,null,5.7828768197709102E-2,4.2718199934329406E-3,-3.9269493721526888E-3,-6.2342623627725108E-3,null,null,null,5.9865431548780323,null,{"$f":"IF(W2188=\"\",\"\",WORKDAY($B$3,M2188,Feriados!$A$2:$A$1037))","v":"2032-05-17"},{"$f":"IF(Y2188=\"\",\"\",((1+(+(+VLOOKUP(Y2188,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2188-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8169012052511331}]
[8.7142857142857135,2196,11.491734575668872,null,0.121892477649768,4.0387786488663504E-4,1.9213133020666412E-3,-9.300323060032558E-3,null,null,null,8.7142857142857135,2196,5.1941216636815772,null,5.7828768197709102E-2,4.2698747402306206E-3,-3.9251614039182755E-3,-6.2322648972056695E-3,null,null,null,5.9866585816663154,null,{"$f":"IF(W2189=\"\",\"\",WORKDAY($B$3,M2189,Feriados!$A$2:$A$1037))","v":"2032-05-18"},{"$f":"IF(Y2189=\"\",\"\",((1+(+(+VLOOKUP(Y2189,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2189-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8170928103885338}]
[8.7182539682539684,2197,11.492050749829485,null,0.121892477649768,4.0369403335973464E-4,1.9204387853306358E-3,-9.296102970163516E-3,null,null,null,8.7182539682539684,2197,5.1943056347516485,null,5.7828768197709102E-2,4.2679312577266751E-3,-3.9233750617787026E-3,-6.230268046140592E-3,null,null,null,5.9867737869238269,null,{"$f":"IF(W2190=\"\",\"\",WORKDAY($B$3,M2190,Feriados!$A$2:$A$1037))","v":"2032-05-19"},{"$f":"IF(Y2190=\"\",\"\",((1+(+(+VLOOKUP(Y2190,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2190-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8172842414547326}]
[{"$f":"B2191/252","v":8.7222222222222214},2198,{"$f":"SUM(E2191:H2191)*100","v":11.492366641935513},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A2191))/($I$4*A2191))","v":4.0351036910446795E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2191))/($I$4*A2191))-EXP(-1*$I$4*A2191)))","v":1.9195650643330853E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2191))/($J$4*A2191))-EXP(-1*$J$4*A2191)))","v":-9.2918866638504165E-3},null,null,null,{"$f":"M2191/252","v":8.7222222222222214},2198,{"$f":"SUM(P2191:S2191)*100","v":5.1944895587403357},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L2191))/($T$4*L2191))","v":4.2659895435051458E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2191))/($T$4*L2191))-EXP(-1*$T$4*L2191)))","v":-3.9215903435237407E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2191))/($U$4*L2191))-EXP(-1*$U$4*L2191)))","v":-6.2282718102871547E-3},null,null,null,{"$f":"IF(N2191=\"\",\"\",(((1+C2191/100)/(1+N2191/100))-1)*100)","v":5.9868887710876395},null,{"$f":"IF(W2191=\"\",\"\",WORKDAY($B$3,M2191,Feriados!$A$2:$A$1037))","v":"2032-05-20"},{"$f":"IF(Y2191=\"\",\"\",((1+(+(+VLOOKUP(Y2191,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2191-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8174754986868287}]
[8.7261904761904763,{"$f":"+B2191+1","v":2199},11.492682252347759,null,0.121892477649768,4.0332687189263336E-4,1.9186921379884001E-3,-9.2876741361714414E-3,null,null,null,8.7261904761904763,{"$f":"+M2191+1","v":2199},5.1946734355564068,null,5.7828768197709102E-2,4.2640495951544568E-3,-3.9198072469471225E-3,-6.2262761903523712E-3,null,null,null,5.987003534593982,null,{"$f":"IF(W2192=\"\",\"\",WORKDAY($B$3,M2192,Feriados!$A$2:$A$1037))","v":"2032-05-21"},{"$f":"IF(Y2192=\"\",\"\",((1+(+(+VLOOKUP(Y2192,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2192-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8176665823215217}]
[8.7301587301587293,2200,11.492997581426469,null,0.121892477649768,4.0314354149644454E-4,1.9178200052129642E-3,-9.283465382212721E-3,null,null,null,8.7301587301587293,2200,5.1948572651089551,null,5.7828768197709102E-2,4.2621114102674171E-3,-3.9180257698465453E-3,-6.2242811870404247E-3,null,null,null,5.9871180778782174,null,{"$f":"IF(W2193=\"\",\"\",WORKDAY($B$3,M2193,Feriados!$A$2:$A$1037))","v":"2032-05-24"},{"$f":"IF(Y2193=\"\",\"\",((1+(+(+VLOOKUP(Y2193,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2193-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8178574925950226}]
[8.7341269841269842,2201,11.493312629531337,null,0.121892477649768,4.0296037768852895E-4,1.9169486649251307E-3,-9.2792603970682976E-3,null,null,null,8.7341269841269842,2201,5.1950410473074005,null,5.7828768197709102E-2,4.2601749864411998E-3,-3.9162459100236463E-3,-6.22228680105265E-3,null,null,null,5.9872324013748202,null,{"$f":"IF(W2194=\"\",\"\",WORKDAY($B$3,M2194,Feriados!$A$2:$A$1037))","v":"2032-05-25"},{"$f":"IF(Y2194=\"\",\"\",((1+(+(+VLOOKUP(Y2194,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2194-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8180482297431872}]
[8.7380952380952372,2202,11.4936273970215,null,0.121892477649768,4.0277738024192708E-4,1.9160781160452187E-3,-9.2750591758401432E-3,null,null,null,8.7380952380952372,2202,5.1952247820614872,null,5.7828768197709102E-2,4.2582403212773441E-3,-3.9144676652840106E-3,-6.2202930330875535E-3,null,null,null,5.9873465055174879,null,{"$f":"IF(W2195=\"\",\"\",WORKDAY($B$3,M2195,Feriados!$A$2:$A$1037))","v":"2032-05-26"},{"$f":"IF(Y2195=\"\",\"\",((1+(+(+VLOOKUP(Y2195,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2195-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8182387940013829}]
[8.7420634920634921,2203,11.493941884255548,null,0.121892477649768,4.0259454893009142E-4,1.9152083574955053E-3,-9.2708617136381191E-3,null,null,null,8.7420634920634921,2203,5.1954084692812863,null,5.7828768197709102E-2,4.2563074123817329E-3,-3.91269103343715E-3,-6.21829988384082E-3,null,null,null,5.9874603907389412,null,{"$f":"IF(W2196=\"\",\"\",WORKDAY($B$3,M2196,Feriados!$A$2:$A$1037))","v":"2032-05-28"},{"$f":"IF(Y2196=\"\",\"\",((1+(+(+VLOOKUP(Y2196,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2196-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8184291856045771}]
[8.7460317460317452,2204,11.494256091591511,null,0.121892477649768,4.0241188352688602E-4,1.9143393882002267E-3,-9.2666680055799831E-3,null,null,null,8.7460317460317452,2204,5.1955921088771877,null,5.7828768197709102E-2,4.2543762573645921E-3,-3.9109160122965028E-3,-6.216307354005312E-3,null,null,null,5.9875740574711678,null,{"$f":"IF(W2197=\"\",\"\",WORKDAY($B$3,M2197,Feriados!$A$2:$A$1037))","v":"2032-05-31"},{"$f":"IF(Y2197=\"\",\"\",((1+(+(+VLOOKUP(Y2197,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2197-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8186194047872934}]
[8.75,2205,11.494570019386881,null,0.121892477649768,4.0222938380658465E-4,1.9134712070855678E-3,-9.2624780467913548E-3,null,null,null,8.75,2205,5.1957757007599072,null,5.7828768197709102E-2,4.2524468538404766E-3,-3.909142599679419E-3,-6.2143154442710858E-3,null,null,null,5.987687506145245,null,{"$f":"IF(W2198=\"\",\"\",WORKDAY($B$3,M2198,Feriados!$A$2:$A$1037))","v":"2032-06-01"},{"$f":"IF(Y2198=\"\",\"\",((1+(+(+VLOOKUP(Y2198,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2198-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8188094517836779}]
[8.7539682539682548,2206,11.494883667998582,null,0.121892477649768,4.0204704954387052E-4,1.9126038130796619E-3,-9.2582918324057208E-3,null,null,null,8.7539682539682548,2206,5.1959592448404823,null,5.7828768197709102E-2,4.2505191994282633E-3,-3.9073707934071562E-3,-6.2123241553253871E-3,null,null,null,5.9878007371913622,null,{"$f":"IF(W2199=\"\",\"\",WORKDAY($B$3,M2199,Feriados!$A$2:$A$1037))","v":"2032-06-02"},{"$f":"IF(Y2199=\"\",\"\",((1+(+(+VLOOKUP(Y2199,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2199-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8189993268273659}]
[8.7579365079365079,2207,11.495197037783001,null,0.121892477649768,4.018648805138356E-4,1.9117372051125853E-3,-9.2541093575644121E-3,null,null,null,8.7579365079365079,2207,5.1961427410302701,null,5.7828768197709102E-2,4.2485932917511382E-3,-3.90560059130487E-3,-6.210333487852676E-3,null,null,null,5.9879137510389757,null,{"$f":"IF(W2200=\"\",\"\",WORKDAY($B$3,M2200,Feriados!$A$2:$A$1037))","v":"2032-06-03"},{"$f":"IF(Y2200=\"\",\"\",((1+(+(+VLOOKUP(Y2200,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2200-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8191890301516818}]
[8.7619047619047628,2208,11.495510129095972,null,0.121892477649768,4.016828764919786E-4,1.9108713821163509E-3,-9.2499306174165883E-3,null,null,null,8.7619047619047628,2208,5.1963261892409474,null,5.7828768197709102E-2,4.2466691284365867E-3,-3.9038319912016017E-3,-6.2083434425346078E-3,null,null,null,5.9880265481165429,null,{"$f":"IF(W2201=\"\",\"\",WORKDAY($B$3,M2201,Feriados!$A$2:$A$1037))","v":"2032-06-04"},{"$f":"IF(Y2201=\"\",\"\",((1+(+(+VLOOKUP(Y2201,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2201-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8193785619894172}]
[8.7658730158730158,2209,11.49582294229279,null,0.121892477649768,4.0150103725420549E-4,1.9100063430249076E-3,-9.2457556071192278E-3,null,null,null,8.7658730158730158,2209,5.1965095893845152,null,5.7828768197709102E-2,4.2447467071163912E-3,-3.9020649909302773E-3,-6.2063540200500665E-3,null,null,null,5.9881391288518104,null,{"$f":"IF(W2202=\"\",\"\",WORKDAY($B$3,M2202,Feriados!$A$2:$A$1037))","v":"2032-06-07"},{"$f":"IF(Y2202=\"\",\"\",((1+(+(+VLOOKUP(Y2202,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2202-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8195679225730306}]
[8.7698412698412707,2210,11.496135477728185,null,0.121892477649768,4.013193625768272E-4,1.9091420867741321E-3,-9.2415843218371097E-3,null,null,null,8.7698412698412707,2210,5.1966929413732874,null,5.7828768197709102E-2,4.2428260254266069E-3,-3.9002995883276898E-3,-6.2043652210751494E-3,null,null,null,5.9882514936715925,null,{"$f":"IF(W2203=\"\",\"\",WORKDAY($B$3,M2203,Feriados!$A$2:$A$1037))","v":"2032-06-08"},{"$f":"IF(Y2203=\"\",\"\",((1+(+(+VLOOKUP(Y2203,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2203-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8197571121345142}]
[8.7738095238095237,2211,11.496447735756359,null,0.121892477649768,4.0113785223655973E-4,1.9082786123018269E-3,-9.2374167567428108E-3,null,null,null,8.7738095238095237,2211,5.1968762451198982,null,5.7828768197709102E-2,4.2409070810075691E-3,-3.898535781234501E-3,-6.2023770462831902E-3,null,null,null,5.9883636430018816,null,{"$f":"IF(W2204=\"\",\"\",WORKDAY($B$3,M2204,Feriados!$A$2:$A$1037))","v":"2032-06-09"},{"$f":"IF(Y2204=\"\",\"\",((1+(+(+VLOOKUP(Y2204,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2204-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8199461309054605}]
[8.7777777777777786,2212,11.496759716730956,null,0.121892477649768,4.0095650601052271E-4,1.9074159185477149E-3,-9.2332529070166761E-3,null,null,null,8.7777777777777786,2212,5.197059500537299,null,5.7828768197709102E-2,4.2389898715038694E-3,-3.8967735674952219E-3,-6.2003894963447541E-3,null,null,null,5.9884755772678933,null,{"$f":"IF(W2205=\"\",\"\",WORKDAY($B$3,M2205,Feriados!$A$2:$A$1037))","v":"2032-06-10"},{"$f":"IF(Y2205=\"\",\"\",((1+(+(+VLOOKUP(Y2205,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2205-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.820134979117018}]
[8.7817460317460316,2213,11.497071421005087,null,0.121892477649768,4.0077532367623883E-4,1.9065540044534372E-3,-9.2290927678468221E-3,null,null,null,8.7817460317460316,2213,5.1972427075387584,null,5.7828768197709102E-2,4.2370743945643555E-3,-3.8950129449582148E-3,-6.1984025719276541E-3,null,null,null,5.9885872968939102,null,{"$f":"IF(W2206=\"\",\"\",WORKDAY($B$3,M2206,Feriados!$A$2:$A$1037))","v":"2032-06-11"},{"$f":"IF(Y2206=\"\",\"\",((1+(+(+VLOOKUP(Y2206,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2206-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8203236569999355}]
[8.7857142857142865,2214,11.497382848931306,null,0.121892477649768,4.0059430501163232E-4,1.9056928689625437E-3,-9.2249363344291072E-3,null,null,null,8.7857142857142865,2214,5.1974258660378592,null,5.7828768197709102E-2,4.2351606478421159E-3,-3.8932539114756772E-3,-6.1964162736969476E-3,null,null,null,5.9886988023034382,null,{"$f":"IF(W2207=\"\",\"\",WORKDAY($B$3,M2207,Feriados!$A$2:$A$1037))","v":"2032-06-14"},{"$f":"IF(Y2207=\"\",\"\",((1+(+(+VLOOKUP(Y2207,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2207-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8205121647845619}]
[8.7896825396825395,2215,11.497694000861641,null,0.121892477649768,4.0041344979502882E-4,1.9048325110204954E-3,-9.2207836019671287E-3,null,null,null,8.7896825396825395,2215,5.1976089759484987,null,5.7828768197709102E-2,4.2332486289944748E-3,-3.891496464903639E-3,-6.194430602314953E-3,null,null,null,5.9888100939190947,null,{"$f":"IF(W2208=\"\",\"\",WORKDAY($B$3,M2208,Feriados!$A$2:$A$1037))","v":"2032-06-15"},{"$f":"IF(Y2208=\"\",\"\",((1+(+(+VLOOKUP(Y2208,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2208-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207005027008245}]
[8.7936507936507944,2216,11.498004877147562,null,0.121892477649768,4.002327578051539E-4,1.9039729295746541E-3,-9.2166345656722083E-3,null,null,null,8.7936507936507944,2216,5.1977920371848878,null,5.7828768197709102E-2,4.2313383356829782E-3,-3.8897406031019478E-3,-6.1924455584412485E-3,null,null,null,5.98892117216272,null,{"$f":"IF(W2209=\"\",\"\",WORKDAY($B$3,M2209,Feriados!$A$2:$A$1037))","v":"2032-06-16"},{"$f":"IF(Y2209=\"\",\"\",((1+(+(+VLOOKUP(Y2209,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2209-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207049138682336}]
[8.7976190476190474,2217,11.498315478140004,null,0.121892477649768,4.0005222882113259E-4,1.9031141235742834E-3,-9.2124892207633702E-3,null,null,null,8.7976190476190474,2217,5.1979750496615535,null,5.7828768197709102E-2,4.2294297655733892E-3,-3.8879863239342683E-3,-6.1904611427326846E-3,null,null,null,5.9890320374552886,null,{"$f":"IF(W2210=\"\",\"\",WORKDAY($B$3,M2210,Feriados!$A$2:$A$1037))","v":"2032-06-17"},{"$f":"IF(Y2210=\"\",\"\",((1+(+(+VLOOKUP(Y2210,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2210-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.820709321056448}]
[8.8015873015873023,2218,11.498625804189368,null,0.121892477649768,3.9987186262248787E-4,1.9022560919705399E-3,-9.2083475624673405E-3,null,null,null,8.8015873015873023,2218,5.1981580132933329,null,5.7828768197709102E-2,4.2275229163356706E-3,-3.8862336252680658E-3,-6.1884773558433838E-3,null,null,null,5.9891426902169531,null,{"$f":"IF(W2211=\"\",\"\",WORKDAY($B$3,M2211,Feriados!$A$2:$A$1037))","v":"2032-06-18"},{"$f":"IF(Y2211=\"\",\"\",((1+(+(+VLOOKUP(Y2211,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2211-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207137242707967}]
[8.8055555555555554,2219,11.498935855645509,null,0.121892477649768,3.9969165898914058E-4,1.9013988337164708E-3,-9.2042095860185216E-3,null,null,null,8.8055555555555554,2219,5.198340927995373,null,5.7828768197709102E-2,4.2256177856439875E-3,-3.8844825049746063E-3,-6.1864941984247565E-3,null,null,null,5.9892531308670227,null,{"$f":"IF(W2212=\"\",\"\",WORKDAY($B$3,M2212,Feriados!$A$2:$A$1037))","v":"2032-06-21"},{"$f":"IF(Y2212=\"\",\"\",((1+(+(+VLOOKUP(Y2212,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2212-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207181235167198}]
[8.8095238095238102,2220,11.499245632857743,null,0.121892477649768,3.9951161770140773E-4,1.900542347767011E-3,-9.2000752866589885E-3,null,null,null,8.8095238095238102,2220,5.198523793683135,null,5.7828768197709102E-2,4.2237143711766874E-3,-3.8827329609289404E-3,-6.1845116711254974E-3,null,null,null,5.989363359824007,null,{"$f":"IF(W2213=\"\",\"\",WORKDAY($B$3,M2213,Feriados!$A$2:$A$1037))","v":"2032-06-22"},{"$f":"IF(Y2213=\"\",\"\",((1+(+(+VLOOKUP(Y2213,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2213-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207225187995242}]
[8.8134920634920633,2221,11.49955513617485,null,0.121892477649768,3.9933173854000232E-4,1.8996866330789771E-3,-9.1959446596384681E-3,null,null,null,8.8134920634920633,2221,5.1987066102723896,null,5.7828768197709102E-2,4.2218126706162961E-3,-3.8809849910099023E-3,-6.1825297745916009E-3,null,null,null,5.9894733775055498,null,{"$f":"IF(W2214=\"\",\"\",WORKDAY($B$3,M2214,Feriados!$A$2:$A$1037))","v":"2032-06-23"},{"$f":"IF(Y2214=\"\",\"\",((1+(+(+VLOOKUP(Y2214,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2214-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207269101245833}]
[8.8174603174603181,2222,11.499864365945077,null,0.121892477649768,3.9915202128603164E-4,1.8988316886110615E-3,-9.1918177002143272E-3,null,null,null,8.8174603174603181,2222,5.1988893776792153,null,5.7828768197709102E-2,4.2199126816495035E-3,-3.8792385931000948E-3,-6.1805485094663624E-3,null,null,null,5.9895831843285618,null,{"$f":"IF(W2215=\"\",\"\",WORKDAY($B$3,M2215,Feriados!$A$2:$A$1037))","v":"2032-06-24"},{"$f":"IF(Y2215=\"\",\"\",((1+(+(+VLOOKUP(Y2215,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2215-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207312974972485}]
[8.8214285714285712,2223,11.500173322516128,null,0.121892477649768,3.9897246572099756E-4,1.897977513323835E-3,-9.1876944036515668E-3,null,null,null,8.8214285714285712,2223,5.1990720958199992,null,5.7828768197709102E-2,4.2180144019671609E-3,-3.8774937650858832E-3,-6.1785678763903867E-3,null,null,null,5.9896927807089551,null,{"$f":"IF(W2216=\"\",\"\",WORKDAY($B$3,M2216,Feriados!$A$2:$A$1037))","v":"2032-06-25"},{"$f":"IF(Y2216=\"\",\"\",((1+(+(+VLOOKUP(Y2216,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2216-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207356809228266}]
[8.825396825396826,2224,11.500482006235174,null,0.121892477649768,3.9879307162679411E-4,1.8971241061797326E-3,-9.1835747652227913E-3,null,null,null,8.825396825396826,2224,5.199254764611438,null,5.7828768197709102E-2,4.2161178292642668E-3,-3.8757505048573932E-3,-6.1765878760015923E-3,null,null,null,5.989802167061975,null,{"$f":"IF(W2217=\"\",\"\",WORKDAY($B$3,M2217,Feriados!$A$2:$A$1037))","v":"2032-06-28"},{"$f":"IF(Y2217=\"\",\"\",((1+(+(+VLOOKUP(Y2217,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2217-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.820740060406691}]
[8.8293650793650791,2225,11.500790417448856,null,0.121892477649768,3.9861383878570813E-4,1.8962714661430579E-3,-9.1794587802082172E-3,null,null,null,8.8293650793650791,2225,5.1994373839705341,null,5.7828768197709102E-2,4.214222961239961E-3,-3.8740088103084934E-3,-6.1746085089352228E-3,null,null,null,5.9899113438019791,null,{"$f":"IF(W2218=\"\",\"\",WORKDAY($B$3,M2218,Feriados!$A$2:$A$1037))","v":"2032-06-29"},{"$f":"IF(Y2218=\"\",\"\",((1+(+(+VLOOKUP(Y2218,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2218-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207444359541043}]
[8.8333333333333339,2226,11.501098556503276,null,0.121892477649768,3.9843476698041708E-4,1.8954195921799745E-3,-9.1753464438956399E-3,null,null,null,8.8333333333333339,2226,5.1996199538145982,null,5.7828768197709102E-2,4.2123297955975105E-3,-3.8722686793367911E-3,-6.1726297758238451E-3,null,null,null,5.9900203113425698,null,{"$f":"IF(W2219=\"\",\"\",WORKDAY($B$3,M2219,Feriados!$A$2:$A$1037))","v":"2032-06-30"},{"$f":"IF(Y2219=\"\",\"\",((1+(+(+VLOOKUP(Y2219,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2219-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207488075703955}]
[8.837301587301587,2227,11.501406423744005,null,0.121892477649768,3.9825585599398937E-4,1.8945684832585036E-3,-9.1712377515804355E-3,null,null,null,8.837301587301587,2227,5.199802474061241,null,5.7828768197709102E-2,4.2104383300443048E-3,-3.8705301098436277E-3,-6.1706516772973702E-3,null,null,null,5.9901290700964172,null,{"$f":"IF(W2220=\"\",\"\",WORKDAY($B$3,M2220,Feriados!$A$2:$A$1037))","v":"2032-07-01"},{"$f":"IF(Y2220=\"\",\"\",((1+(+(+VLOOKUP(Y2220,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2220-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207531752608492}]
[8.8412698412698418,2228,11.501714019516086,null,0.121892477649768,3.9807710560988227E-4,1.8937181383485173E-3,-9.1671326985655367E-3,null,null,null,8.8412698412698418,2228,5.1999849446283841,null,5.7828768197709102E-2,4.2085485622918454E-3,-3.8687930997340653E-3,-6.1686742139830395E-3,null,null,null,5.9902376204755248,null,{"$f":"IF(W2221=\"\",\"\",WORKDAY($B$3,M2221,Feriados!$A$2:$A$1037))","v":"2032-07-02"},{"$f":"IF(Y2221=\"\",\"\",((1+(+(+VLOOKUP(Y2221,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2221-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207575390307724}]
[8.8452380952380949,2229,11.502021344164024,null,0.121892477649768,3.9789851561194213E-4,1.8928685564217392E-3,-9.1630312801614291E-3,null,null,null,8.8452380952380949,2229,5.2001673654342504,null,5.7828768197709102E-2,4.2066604900557365E-3,-3.8670576469168804E-3,-6.1666973865054514E-3,null,null,null,5.9903459628909195,null,{"$f":"IF(W2222=\"\",\"\",WORKDAY($B$3,M2222,Feriados!$A$2:$A$1037))","v":"2032-07-05"},{"$f":"IF(Y2222=\"\",\"\",((1+(+(+VLOOKUP(Y2222,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2222-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207618988854053}]
[8.8492063492063497,2230,11.5023283980318,null,0.121892477649768,3.9772008578440265E-4,1.8920197364517338E-3,-9.1589334916861252E-3,null,null,null,8.8492063492063497,2230,5.2003497363973672,null,5.7828768197709102E-2,4.2047741110556721E-3,-3.8653237493045563E-3,-6.1647211954865512E-3,null,null,null,5.9904540977529397,null,{"$f":"IF(W2223=\"\",\"\",WORKDAY($B$3,M2223,Feriados!$A$2:$A$1037))","v":"2032-07-06"},{"$f":"IF(Y2223=\"\",\"\",((1+(+(+VLOOKUP(Y2223,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2223-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207662548300547}]
[8.8531746031746028,2231,11.502635181462862,null,0.121892477649768,3.9754181591188477E-4,1.8911716774139096E-3,-9.1548393284651662E-3,null,null,null,8.8531746031746028,2231,5.2005320574365603,null,5.7828768197709102E-2,4.2028894230154374E-3,-3.8635914048132766E-3,-6.1627456415456524E-3,null,null,null,5.9905620254710579,null,{"$f":"IF(W2224=\"\",\"\",WORKDAY($B$3,M2224,Feriados!$A$2:$A$1037))","v":"2032-07-07"},{"$f":"IF(Y2224=\"\",\"\",((1+(+(+VLOOKUP(Y2224,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2224-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.820770606869961}]
[8.8571428571428577,2232,11.502941694800132,null,0.121892477649768,3.9736370577939497E-4,1.8903243782855083E-3,-9.1507487858315945E-3,null,null,null,8.8571428571428577,2232,5.2007143284709647,null,5.7828768197709102E-2,4.2010064236628845E-3,-3.8618606113629125E-3,-6.1607707252994285E-3,null,null,null,5.9906697464539693,null,{"$f":"IF(W2225=\"\",\"\",WORKDAY($B$3,M2225,Feriados!$A$2:$A$1037))","v":"2032-07-08"},{"$f":"IF(Y2225=\"\",\"\",((1+(+(+VLOOKUP(Y2225,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2225-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207749550103642}]
[8.8611111111111107,2233,11.503247938385998,null,0.121892477649768,3.9718575517232521E-4,1.8894778380456052E-3,-9.1466618591259496E-3,null,null,null,8.8611111111111107,2233,5.2008965494200083,null,5.7828768197709102E-2,4.199125110729938E-3,-3.8601313668770202E-3,-6.1587964473619316E-3,null,null,null,5.9907772611095256,null,{"$f":"IF(W2226=\"\",\"\",WORKDAY($B$3,M2226,Feriados!$A$2:$A$1037))","v":"2032-07-09"},{"$f":"IF(Y2226=\"\",\"\",((1+(+(+VLOOKUP(Y2226,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2226-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.820779299256527}]
[8.8650793650793656,2234,11.503553912562332,null,0.121892477649768,3.9700796387645148E-4,1.8886320556751027E-3,-9.1425785436962548E-3,null,null,null,8.8650793650793656,2234,5.2010787202034257,null,5.7828768197709102E-2,4.1972454819525747E-3,-3.8584036692828286E-3,-6.1568228083445902E-3,null,null,null,5.9908845698447566,null,{"$f":"IF(W2227=\"\",\"\",WORKDAY($B$3,M2227,Feriados!$A$2:$A$1037))","v":"2032-07-12"},{"$f":"IF(Y2227=\"\",\"\",((1+(+(+VLOOKUP(Y2227,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2227-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207836396136452}]
[8.8690476190476186,2235,11.503859617670466,null,0.121892477649768,3.9683033167793331E-4,1.8877870301567284E-3,-9.1384988348980015E-3,null,null,null,8.8690476190476186,2235,5.2012608407412477,null,5.7828768197709102E-2,4.1953675350708229E-3,-3.856677516511235E-3,-6.1548498088562238E-3,null,null,null,5.9909916730659818,null,{"$f":"IF(W2228=\"\",\"\",WORKDAY($B$3,M2228,Feriados!$A$2:$A$1037))","v":"2032-07-13"},{"$f":"IF(Y2228=\"\",\"\",((1+(+(+VLOOKUP(Y2228,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2228-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207879760869812}]
[8.8730158730158735,2236,11.504165054051221,null,0.121892477649768,3.9665285836331272E-4,1.886942760475028E-3,-9.1344227280941315E-3,null,null,null,8.8730158730158735,2236,5.2014429109538014,null,5.7828768197709102E-2,4.1934912678287476E-3,-3.8549529064967939E-3,-6.15287744950304E-3,null,null,null,5.9910985711786102,null,{"$f":"IF(W2229=\"\",\"\",WORKDAY($B$3,M2229,Feriados!$A$2:$A$1037))","v":"2032-07-14"},{"$f":"IF(Y2229=\"\",\"\",((1+(+(+VLOOKUP(Y2229,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2229-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207923086816864}]
[8.8769841269841265,2237,11.504470222044883,null,0.121892477649768,3.964755437195134E-4,1.8860992456163645E-3,-9.1303502186550339E-3,null,null,null,8.8769841269841265,2237,5.2016249307617191,null,5.7828768197709102E-2,4.1916166779744435E-3,-3.8532298371777105E-3,-6.1509057308886455E-3,null,null,null,5.9912052645872738,null,{"$f":"IF(W2230=\"\",\"\",WORKDAY($B$3,M2230,Feriados!$A$2:$A$1037))","v":"2032-07-15"},{"$f":"IF(Y2230=\"\",\"\",((1+(+(+VLOOKUP(Y2230,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2230-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8207966374030233}]
[8.8809523809523814,2238,11.504775121991223,null,0.121892477649768,3.9629838753383982E-4,1.8852564845689111E-3,-9.1262813019585207E-3,null,null,null,8.8809523809523814,2238,5.2018069000859244,null,5.7828768197709102E-2,4.1897437632600282E-3,-3.8515083064958344E-3,-6.1489346536140544E-3,null,null,null,5.9913117536958937,null,{"$f":"IF(W2231=\"\",\"\",WORKDAY($B$3,M2231,Feriados!$A$2:$A$1037))","v":"2032-07-16"},{"$f":"IF(Y2231=\"\",\"\",((1+(+(+VLOOKUP(Y2231,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2231-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8204104783276849}]
[8.8849206349206344,2239,11.505079754229481,null,0.121892477649768,3.9612138959397675E-4,1.8844144763226506E-3,-9.12221597338983E-3,null,null,null,8.8849206349206344,2239,5.2019888188476386,null,5.7828768197709102E-2,4.1878725214416273E-3,-3.8497883123966479E-3,-6.1469642182776941E-3,null,null,null,5.9914180389074589,null,{"$f":"IF(W2232=\"\",\"\",WORKDAY($B$3,M2232,Feriados!$A$2:$A$1037))","v":"2032-07-19"},{"$f":"IF(Y2232=\"\",\"\",((1+(+(+VLOOKUP(Y2232,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2232-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.820024665625632}]
[8.8888888888888893,2240,11.505384119098377,null,0.121892477649768,3.9594454968798747E-4,1.8835732198693666E-3,-9.1181542283415868E-3,null,null,null,8.8888888888888893,2240,5.2021706869683806,null,5.7828768197709102E-2,4.1860029502793711E-3,-3.8480698528292603E-3,-6.1449944254754049E-3,null,null,null,5.9915241206242476,null,{"$f":"IF(W2233=\"\",\"\",WORKDAY($B$3,M2233,Feriados!$A$2:$A$1037))","v":"2032-07-20"},{"$f":"IF(Y2233=\"\",\"\",((1+(+(+VLOOKUP(Y2233,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2233-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8196391988310152}]
[8.8928571428571423,2241,11.505688216936113,null,0.121892477649768,3.9576786760431434E-4,1.8827327142026456E-3,-9.1140960622138247E-3,null,null,null,8.8928571428571423,2241,5.202352504369963,null,5.7828768197709102E-2,4.1841350475373892E-3,-3.8463529257464044E-3,-6.1430252758004561E-3,null,null,null,5.9916299992477162,null,{"$f":"IF(W2234=\"\",\"\",WORKDAY($B$3,M2234,Feriados!$A$2:$A$1037))","v":"2032-07-21"},{"$f":"IF(Y2234=\"\",\"\",((1+(+(+VLOOKUP(Y2234,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2234-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8192540774788508}]
[8.8968253968253972,2242,11.505992048080369,null,0.121892477649768,3.955913431317764E-4,1.8818929583178663E-3,-9.110041470413938E-3,null,null,null,8.8968253968253972,2242,5.2025342709744926,null,5.7828768197709102E-2,4.1822688109837865E-3,-3.8446375291044171E-3,-6.141056769843542E-3,null,null,null,5.9917356751785,null,{"$f":"IF(W2235=\"\",\"\",WORKDAY($B$3,M2235,Feriados!$A$2:$A$1037))","v":"2032-07-22"},{"$f":"IF(Y2235=\"\",\"\",((1+(+(+VLOOKUP(Y2235,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2235-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.818869301104999}]
[8.9007936507936503,2243,11.506295612868307,null,0.121892477649768,3.9541497605956983E-4,1.8810539512122014E-3,-9.1059904483566951E-3,null,null,null,8.9007936507936503,2243,5.2027159867043711,null,5.7828768197709102E-2,4.1804042383906522E-3,-3.8429236608632463E-3,-6.1390889081928005E-3,null,null,null,5.9918411488165457,null,{"$f":"IF(W2236=\"\",\"\",WORKDAY($B$3,M2236,Feriados!$A$2:$A$1037))","v":"2032-07-23"},{"$f":"IF(Y2236=\"\",\"\",((1+(+(+VLOOKUP(Y2236,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2236-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8184848692461637}]
[8.9047619047619051,2244,11.506598911636567,null,0.121892477649768,3.9523876617726634E-4,1.8802156918846101E-3,-9.1019429914642059E-3,null,null,null,8.9047619047619051,2244,5.2028976514822896,null,5.7828768197709102E-2,4.1785413275340381E-3,-3.8412113189864295E-3,-6.1371216914338075E-3,null,null,null,5.9919464205608231,null,{"$f":"IF(W2237=\"\",\"\",WORKDAY($B$3,M2237,Feriados!$A$2:$A$1037))","v":"2032-07-26"},{"$f":"IF(Y2237=\"\",\"\",((1+(+(+VLOOKUP(Y2237,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2237-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8181007814398038}]
[8.9087301587301582,2245,11.506901944721273,null,0.121892477649768,3.9506271327481259E-4,1.8793781793358352E-3,-9.0978990951659251E-3,null,null,null,8.9087301587301582,2245,5.2030792652312368,null,5.7828768197709102E-2,4.1766800761939577E-3,-3.8395005014410966E-3,-6.1351551201495897E-3,null,null,null,5.9920514908097244,null,{"$f":"IF(W2238=\"\",\"\",WORKDAY($B$3,M2238,Feriados!$A$2:$A$1037))","v":"2032-07-27"},{"$f":"IF(Y2238=\"\",\"\",((1+(+(+VLOOKUP(Y2238,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2238-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8177170372243108}]
[8.912698412698413,2246,11.50720471245803,null,0.121892477649768,3.9488681714252942E-4,1.8785414125683996E-3,-9.093858754898633E-3,null,null,null,8.912698412698413,2246,5.2032608278744892,null,5.7828768197709102E-2,4.1748204821543738E-3,-3.837791206197956E-3,-6.1331891949206281E-3,null,null,null,5.9921563599607319,null,{"$f":"IF(W2239=\"\",\"\",WORKDAY($B$3,M2239,Feriados!$A$2:$A$1037))","v":"2032-07-28"},{"$f":"IF(Y2239=\"\",\"\",((1+(+(+VLOOKUP(Y2239,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2239-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8173336361388088}]
[8.9166666666666661,2247,11.50750721518193,null,0.121892477649768,3.9471107757111089E-4,1.8777053905866018E-3,-9.0898219661064133E-3,null,null,null,8.9166666666666661,2247,5.2034423393356137,null,5.7828768197709102E-2,4.1729625432031896E-3,-3.8360834312312873E-3,-6.1312239163248674E-3,null,null,null,5.992261028410506,null,{"$f":"IF(W2240=\"\",\"\",WORKDAY($B$3,M2240,Feriados!$A$2:$A$1037))","v":"2032-07-29"},{"$f":"IF(Y2240=\"\",\"\",((1+(+(+VLOOKUP(Y2240,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2240-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8169505777233104}]
[8.9206349206349209,2248,11.507809453227546,null,0.121892477649768,3.9453549435162328E-4,1.876870112396511E-3,-9.0857887242406579E-3,null,null,null,8.9206349206349209,2248,5.2036237995384687,null,5.7828768197709102E-2,4.1711062571322391E-3,-3.834377174518937E-3,-6.1292592849377199E-3,null,null,null,5.9923654965549966,null,{"$f":"IF(W2241=\"\",\"\",WORKDAY($B$3,M2241,Feriados!$A$2:$A$1037))","v":"2032-07-30"},{"$f":"IF(Y2241=\"\",\"\",((1+(+(+VLOOKUP(Y2241,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2241-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8165678615186049}]
[8.924603174603174,2249,11.508111426928943,null,0.121892477649768,3.9436006727550495E-4,1.8760355770059661E-3,-9.0817590247600378E-3,null,null,null,8.924603174603174,2249,5.2038052084072,null,5.7828768197709102E-2,4.1692516217372837E-3,-3.8326724340423087E-3,-6.1272953013320718E-3,null,null,null,5.9924697647893987,null,{"$f":"IF(W2242=\"\",\"\",WORKDAY($B$3,M2242,Feriados!$A$2:$A$1037))","v":"2032-08-02"},{"$f":"IF(Y2242=\"\",\"\",((1+(+(+VLOOKUP(Y2242,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2242-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8161854870663259}]
[8.9285714285714288,2250,11.508413136619664,null,0.121892477649768,3.9418479613456453E-4,1.8752017834245671E-3,-9.0777328631305026E-3,null,null,null,8.9285714285714288,2250,5.2039865658662459,null,5.7828768197709102E-2,4.167398634817996E-3,-3.8309692077863524E-3,-6.1253319660782854E-3,null,null,null,5.9925738335080414,null,{"$f":"IF(W2243=\"\",\"\",WORKDAY($B$3,M2243,Feriados!$A$2:$A$1037))","v":"2032-08-03"},{"$f":"IF(Y2243=\"\",\"\",((1+(+(+VLOOKUP(Y2243,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2243-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8158034539089281}]
[8.9325396825396819,2251,11.508714582632741,null,0.121892477649768,3.940096807209809E-4,1.8743687306636769E-3,-9.0737102348252587E-3,null,null,null,8.9325396825396819,2251,5.2041678718403279,null,5.7828768197709102E-2,4.1655472941779575E-3,-3.8292674937395643E-3,-6.1233692797442165E-3,null,null,null,5.9926777031045209,null,{"$f":"IF(W2244=\"\",\"\",WORKDAY($B$3,M2244,Feriados!$A$2:$A$1037))","v":"2032-08-04"},{"$f":"IF(Y2244=\"\",\"\",((1+(+(+VLOOKUP(Y2244,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2244-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8154217615896657}]
[8.9365079365079367,2252,11.509015765300695,null,0.121892477649768,3.9383472082730201E-4,1.8735364177364119E-3,-9.0696911353247579E-3,null,null,null,8.9365079365079367,2252,5.2043491262544563,null,5.7828768197709102E-2,4.1636975976246451E-3,-3.8275672898939717E-3,-6.1214072428952071E-3,null,null,null,5.9927813739716118,null,{"$f":"IF(W2245=\"\",\"\",WORKDAY($B$3,M2245,Feriados!$A$2:$A$1037))","v":"2032-08-05"},{"$f":"IF(Y2245=\"\",\"\",((1+(+(+VLOOKUP(Y2245,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2245-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8150404096526147}]
[8.9404761904761898,2253,11.50931668495554,null,0.121892477649768,3.9365991624644404E-4,1.8727048436576427E-3,-9.0656755601166965E-3,null,null,null,8.9404761904761898,2253,5.2045303290339291,null,5.7828768197709102E-2,4.1618495429694286E-3,-3.8258685942451293E-3,-6.119445856094103E-3,null,null,null,5.9928848465013784,null,{"$f":"IF(W2246=\"\",\"\",WORKDAY($B$3,M2246,Feriados!$A$2:$A$1037))","v":"2032-08-06"},{"$f":"IF(Y2246=\"\",\"\",((1+(+(+VLOOKUP(Y2246,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2246-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8146593976426946}]
[8.9444444444444446,2254,11.50961734192877,null,0.121892477649768,3.9348526677169084E-4,1.8718740074439863E-3,-9.0616635046959788E-3,null,null,null,8.9444444444444446,2254,5.2047114801043302,null,5.7828768197709102E-2,4.1600031280275528E-3,-3.8241714047921108E-3,-6.1174851199012484E-3,null,null,null,5.9929881210850411,null,{"$f":"IF(W2247=\"\",\"\",WORKDAY($B$3,M2247,Feriados!$A$2:$A$1037))","v":"2032-08-09"},{"$f":"IF(Y2247=\"\",\"\",((1+(+(+VLOOKUP(Y2247,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2247-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8142787251055577}]
[8.9484126984126977,2255,11.509917736551376,null,0.121892477649768,3.9331077219669283E-4,1.8710439081138057E-3,-9.057654964564732E-3,null,null,null,8.9484126984126977,2255,5.2048925793915233,null,5.7828768197709102E-2,4.1581583506181382E-3,-3.8224757195375004E-3,-6.1155250348745062E-3,null,null,null,5.9930911981130874,null,{"$f":"IF(W2248=\"\",\"\",WORKDAY($B$3,M2248,Feriados!$A$2:$A$1037))","v":"2032-08-10"},{"$f":"IF(Y2248=\"\",\"\",((1+(+(+VLOOKUP(Y2248,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2248-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8138983915877667}]
[8.9523809523809526,2256,11.510217869153841,null,0.121892477649768,3.9313643231546607E-4,1.8702145446872021E-3,-9.0536499352322688E-3,null,null,null,8.9523809523809526,2256,5.2050736268216635,null,5.7828768197709102E-2,4.1563152085641666E-3,-3.820781536487388E-3,-6.1135656015692472E-3,null,null,null,5.9931940779752724,null,{"$f":"IF(W2249=\"\",\"\",WORKDAY($B$3,M2249,Feriados!$A$2:$A$1037))","v":"2032-08-11"},{"$f":"IF(Y2249=\"\",\"\",((1+(+(+VLOOKUP(Y2249,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2249-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8135183966365949}]
[8.9563492063492056,2257,11.510517740066133,null,0.121892477649768,3.9296224692239232E-4,1.8693859161860167E-3,-9.0496484122150941E-3,null,null,null,8.9563492063492056,2257,5.205254622321184,null,5.7828768197709102E-2,4.1544736996924764E-3,-3.8190888536513579E-3,-6.1116068205383754E-3,null,null,null,5.9932967610604182,null,{"$f":"IF(W2250=\"\",\"\",WORKDAY($B$3,M2250,Feriados!$A$2:$A$1037))","v":"2032-08-12"},{"$f":"IF(Y2250=\"\",\"\",((1+(+(+VLOOKUP(Y2250,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2250-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8131387398002037}]
[8.9603174603174605,2258,11.510817349617717,null,0.121892477649768,3.9278821581221676E-4,1.8685580216338197E-3,-9.0456503910368736E-3,null,null,null,8.9603174603174605,2258,5.2054355658168054,null,5.7828768197709102E-2,4.1526338218337497E-3,-3.8173976690424835E-3,-6.1096486923323135E-3,null,null,null,5.9933992477567921,null,{"$f":"IF(W2251=\"\",\"\",WORKDAY($B$3,M2251,Feriados!$A$2:$A$1037))","v":"2032-08-13"},{"$f":"IF(Y2251=\"\",\"\",((1+(+(+VLOOKUP(Y2251,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2251-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8127594206274873}]
[8.9642857142857135,2259,11.511116698137553,null,0.121892477649768,3.9261433878004867E-4,1.8677308600559134E-3,-9.0416558672284427E-3,null,null,null,8.9642857142857135,2259,5.2056164572355259,null,5.7828768197709102E-2,4.1507955728225087E-3,-3.8157079806773204E-3,-6.1076912174990276E-3,null,null,null,5.9935015384517287,null,{"$f":"IF(W2252=\"\",\"\",WORKDAY($B$3,M2252,Feriados!$A$2:$A$1037))","v":"2032-08-16"},{"$f":"IF(Y2252=\"\",\"\",((1+(+(+VLOOKUP(Y2252,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2252-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8123804386682059}]
[8.9682539682539684,2260,11.511415785954091,null,0.121892477649768,3.9244061562135964E-4,1.8669044304793236E-3,-9.0376648363277735E-3,null,null,null,8.9682539682539684,2260,5.2057972965046284,null,5.7828768197709102E-2,4.1489589504971015E-3,-3.8140197865758944E-3,-6.1057343965840206E-3,null,null,null,5.9936036335318521,null,{"$f":"IF(W2253=\"\",\"\",WORKDAY($B$3,M2253,Feriados!$A$2:$A$1037))","v":"2032-08-17"},{"$f":"IF(Y2253=\"\",\"\",((1+(+(+VLOOKUP(Y2253,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2253-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8118137315326539}]
[8.9722222222222214,2261,11.511714613395281,null,0.121892477649768,3.9226704613198334E-4,1.8660787319327973E-3,-9.033677293879978E-3,null,null,null,8.9722222222222214,2261,5.2059780835516758,null,5.7828768197709102E-2,4.1471239526997038E-3,-3.8123330847617052E-3,-6.1037782301303425E-3,null,null,null,5.9937055333830536,null,{"$f":"IF(W2254=\"\",\"\",WORKDAY($B$3,M2254,Feriados!$A$2:$A$1037))","v":"2032-08-18"},{"$f":"IF(Y2254=\"\",\"\",((1+(+(+VLOOKUP(Y2254,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2254-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8112475287755743}]
[{"$f":"B2255/252","v":8.9761904761904763},2262,{"$f":"SUM(E2255:H2255)*100","v":11.512013180788564},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A2255))/($I$4*A2255))","v":3.9209363010811406E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2255))/($I$4*A2255))-EXP(-1*$I$4*A2255)))","v":1.8652537634467998E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2255))/($J$4*A2255))-EXP(-1*$J$4*A2255)))","v":-9.0296932354372843E-3},null,null,null,{"$f":"M2255/252","v":8.9761904761904763},2262,{"$f":"SUM(P2255:S2255)*100","v":5.2061588183045089},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L2255))/($T$4*L2255))","v":4.145290577276293E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2255))/($T$4*L2255))-EXP(-1*$T$4*L2255)))","v":-3.810647873261702E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2255))/($U$4*L2255))-EXP(-1*$U$4*L2255)))","v":-6.1018227186785999E-3},null,null,null,{"$f":"IF(N2255=\"\",\"\",(((1+C2255/100)/(1+N2255/100))-1)*100)","v":5.9938072383904251},null,{"$f":"IF(W2255=\"\",\"\",WORKDAY($B$3,M2255,Feriados!$A$2:$A$1037))","v":"2032-08-19"},{"$f":"IF(Y2255=\"\",\"\",((1+(+(+VLOOKUP(Y2255,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2255-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8106818297238831}]
[8.9801587301587293,{"$f":"+B2255+1","v":2263},11.512311488460879,null,0.121892477649768,3.9192036734630683E-4,1.8644295240535099E-3,-9.0257126565590311E-3,null,null,null,8.9801587301587293,{"$f":"+M2255+1","v":2263},5.206339500691251,null,5.7828768197709102E-2,4.1434588220766629E-3,-3.8089641501062935E-3,-6.0998678627669552E-3,null,null,null,5.9939087489382592,null,{"$f":"IF(W2256=\"\",\"\",WORKDAY($B$3,M2256,Feriados!$A$2:$A$1037))","v":"2032-08-20"},{"$f":"IF(Y2256=\"\",\"\",((1+(+(+VLOOKUP(Y2256,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2256-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8101166337057624}]
[8.9841269841269842,2264,11.512609536738665,null,0.121892477649768,3.9174725764347569E-4,1.8636060127868157E-3,-9.0217355528116466E-3,null,null,null,8.9841269841269842,2264,5.2065201306403033,null,5.7828768197709102E-2,4.1416286849543923E-3,-3.8072819133293263E-3,-6.0979136629311353E-3,null,null,null,5.9940100654101824,null,{"$f":"IF(W2257=\"\",\"\",WORKDAY($B$3,M2257,Feriados!$A$2:$A$1037))","v":"2032-08-23"},{"$f":"IF(Y2257=\"\",\"\",((1+(+(+VLOOKUP(Y2257,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2257-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8095519400505262}]
[8.9880952380952372,2265,11.512907325947856,null,0.121892477649768,3.9157430079689369E-4,1.8627832286823127E-3,-9.017761919768651E-3,null,null,null,8.9880952380952372,2265,5.2067007080803434,null,5.7828768197709102E-2,4.1398001637668533E-3,-3.8056011609680866E-3,-6.0959601197044418E-3,null,null,null,5.9941111881889553,null,{"$f":"IF(W2258=\"\",\"\",WORKDAY($B$3,M2258,Feriados!$A$2:$A$1037))","v":"2032-08-24"},{"$f":"IF(Y2258=\"\",\"\",((1+(+(+VLOOKUP(Y2258,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2258-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8089877480887102}]
[8.9920634920634921,2266,11.513204856413886,null,0.121892477649768,3.9140149660419146E-4,1.8619611707772969E-3,-9.0137917530106262E-3,null,null,null,8.9920634920634921,2266,5.2068812329403258,null,5.7828768197709102E-2,4.1379732563751933E-3,-3.8039218910632883E-3,-6.0940072336177495E-3,null,null,null,5.9942121176566721,null,{"$f":"IF(W2259=\"\",\"\",WORKDAY($B$3,M2259,Feriados!$A$2:$A$1037))","v":"2032-08-25"},{"$f":"IF(Y2259=\"\",\"\",((1+(+(+VLOOKUP(Y2259,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2259-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8084240571520489}]
[8.9960317460317452,2267,11.51350212846169,null,0.121892477649768,3.9122884486335698E-4,1.8611398381107652E-3,-9.0098250481252147E-3,null,null,null,8.9960317460317452,2267,5.2070617051494841,null,5.7828768197709102E-2,4.1361479606443355E-3,-3.8022441016590711E-3,-6.0920550051995212E-3,null,null,null,5.9943128541945834,null,{"$f":"IF(W2260=\"\",\"\",WORKDAY($B$3,M2260,Feriados!$A$2:$A$1037))","v":"2032-08-26"},{"$f":"IF(Y2260=\"\",\"\",((1+(+(+VLOOKUP(Y2260,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2260-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8078608665734537}]
[9,2268,11.513799142415703,null,0.121892477649768,3.9105634537273413E-4,1.8603192297234074E-3,-9.0058618007071087E-3,null,null,null,9,2268,5.2072421246373271,null,5.7828768197709102E-2,4.1343242744429579E-3,-3.8005677908029825E-3,-6.0901034349758023E-3,null,null,null,5.9944133981832737,null,{"$f":"IF(W2261=\"\",\"\",WORKDAY($B$3,M2261,Feriados!$A$2:$A$1037))","v":"2032-08-27"},{"$f":"IF(Y2261=\"\",\"\",((1+(+(+VLOOKUP(Y2261,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2261-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8072981756870128}]
[9.0039682539682548,2269,11.51409589859986,null,0.121892477649768,3.9088399793102261E-4,1.8594993446576053E-3,-9.0019020063580261E-3,null,null,null,9.0039682539682548,2269,5.2074224913336371,null,5.7828768197709102E-2,4.1325021956434994E-3,-3.7988929565459834E-3,-6.0881525234702388E-3,null,null,null,5.9945137500025059,null,{"$f":"IF(W2262=\"\",\"\",WORKDAY($B$3,M2262,Feriados!$A$2:$A$1037))","v":"2032-08-30"},{"$f":"IF(Y2262=\"\",\"\",((1+(+(+VLOOKUP(Y2262,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2262-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8067359838279913}]
[9.0079365079365079,2270,11.5143923973376,null,0.121892477649768,3.9071180233727677E-4,1.8586801819574286E-3,-8.9979456606867087E-3,null,null,null,9.0079365079365079,2270,5.2076028051684737,null,5.7828768197709102E-2,4.1306817221221414E-3,-3.7972195969424309E-3,-6.0862022712040763E-3,null,null,null,5.9946139100313101,null,{"$f":"IF(W2263=\"\",\"\",WORKDAY($B$3,M2263,Feriados!$A$2:$A$1037))","v":"2032-08-31"},{"$f":"IF(Y2263=\"\",\"\",((1+(+(+VLOOKUP(Y2263,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2263-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8061742903328533}]
[9.0119047619047628,2271,11.514688638951862,null,0.121892477649768,3.9053975839090484E-4,1.8578617406686299E-3,-8.9939927593089067E-3,null,null,null,9.0119047619047628,2271,5.2077830660721665,null,5.7828768197709102E-2,4.128862851758802E-3,-3.7955477100500776E-3,-6.0842526786961618E-3,null,null,null,5.9947138786479837,null,{"$f":"IF(W2264=\"\",\"\",WORKDAY($B$3,M2264,Feriados!$A$2:$A$1037))","v":"2032-09-01"},{"$f":"IF(Y2264=\"\",\"\",((1+(+(+VLOOKUP(Y2264,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2264-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8056130945392175}]
[9.0158730158730158,2272,11.514984623765095,null,0.121892477649768,3.9036786589166823E-4,1.8570440198386424E-3,-8.9900432978473627E-3,null,null,null,9.0158730158730158,2272,5.207963273975321,null,5.7828768197709102E-2,4.1270455824371317E-3,-3.7938772939300576E-3,-6.0823037464629625E-3,null,null,null,5.9948136562300469,null,{"$f":"IF(W2265=\"\",\"\",WORKDAY($B$3,M2265,Feriados!$A$2:$A$1037))","v":"2032-09-02"},{"$f":"IF(Y2265=\"\",\"\",((1+(+(+VLOOKUP(Y2265,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2265-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8050523957858795}]
[9.0198412698412707,2273,11.515280352099246,null,0.121892477649768,3.9019612463968051E-4,1.8562270185165743E-3,-8.9860972719318036E-3,null,null,null,9.0198412698412707,2273,5.2081434288088158,null,5.7828768197709102E-2,4.1252299120444992E-3,-3.7922083466468866E-3,-6.0803554750185574E-3,null,null,null,5.9949132431543095,null,{"$f":"IF(W2266=\"\",\"\",WORKDAY($B$3,M2266,Feriados!$A$2:$A$1037))","v":"2032-09-03"},{"$f":"IF(Y2266=\"\",\"\",((1+(+(+VLOOKUP(Y2266,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2266-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.804492193412834}]
[9.0238095238095237,2274,11.515575824275768,null,0.121892477649768,3.9002453443540732E-4,1.8554107357532084E-3,-8.9821546771989332E-3,null,null,null,9.0238095238095237,2274,5.2083235305037983,null,5.7828768197709102E-2,4.1234158384719881E-3,-3.7905408662684491E-3,-6.0784078648746563E-3,null,null,null,5.9950126397967374,null,{"$f":"IF(W2267=\"\",\"\",WORKDAY($B$3,M2267,Feriados!$A$2:$A$1037))","v":"2032-09-06"},{"$f":"IF(Y2267=\"\",\"\",((1+(+(+VLOOKUP(Y2267,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2267-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8039324867612079}]
[9.0277777777777786,2275,11.515871040615625,null,0.121892477649768,3.898530950796648E-4,1.8545951706009957E-3,-8.9782155092924028E-3,null,null,null,9.0277777777777786,2275,5.2085035789916896,null,5.7828768197709102E-2,4.1216033596143849E-3,-3.7888748508659938E-3,-6.076460916540594E-3,null,null,null,5.9951118465327191,null,{"$f":"IF(W2268=\"\",\"\",WORKDAY($B$3,M2268,Feriados!$A$2:$A$1037))","v":"2032-09-08"},{"$f":"IF(Y2268=\"\",\"\",((1+(+(+VLOOKUP(Y2268,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2268-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8033732751733051}]
[9.0317460317460316,2276,11.516166001439286,null,0.121892477649768,3.896818063736192E-4,1.8537803221140518E-3,-8.9742797638628167E-3,null,null,null,9.0317460317460316,2276,5.2086835742041799,null,5.7828768197709102E-2,4.119792473370177E-3,-3.7872102985141275E-3,-6.0745146305233423E-3,null,null,null,5.995210863736733,null,{"$f":"IF(W2269=\"\",\"\",WORKDAY($B$3,M2269,Feriados!$A$2:$A$1037))","v":"2032-09-09"},{"$f":"IF(Y2269=\"\",\"\",((1+(+(+VLOOKUP(Y2269,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2269-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8028145579926065}]
[9.0357142857142865,2277,11.516460707066724,null,0.121892477649768,3.8951066811878597E-4,1.8529661893481539E-3,-8.9703474365677108E-3,null,null,null,9.0357142857142865,2277,5.2088635160732322,null,5.7828768197709102E-2,4.1179831776415338E-3,-3.7855472072908024E-3,-6.0725690073275161E-3,null,null,null,5.9953096917826354,null,{"$f":"IF(W2270=\"\",\"\",WORKDAY($B$3,M2270,Feriados!$A$2:$A$1037))","v":"2032-09-10"},{"$f":"IF(Y2270=\"\",\"\",((1+(+(+VLOOKUP(Y2270,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2270-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8022563345637028}]
[9.0396825396825395,2278,11.516755157817423,null,0.121892477649768,3.8933968011702937E-4,1.8521527713607389E-3,-8.966418523071543E-3,null,null,null,9.0396825396825395,2278,5.2090434045310712,null,5.7828768197709102E-2,4.1161754703343129E-3,-3.7838855752773191E-3,-6.0706240474553809E-3,null,null,null,5.995408331043417,null,{"$f":"IF(W2271=\"\",\"\",WORKDAY($B$3,M2271,Feriados!$A$2:$A$1037))","v":"2032-09-13"},{"$f":"IF(Y2271=\"\",\"\",((1+(+(+VLOOKUP(Y2271,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2271-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8016986042324286}]
[9.0436507936507944,2279,11.517049354010378,null,0.121892477649768,3.8916884217056111E-4,1.8513400672108954E-3,-8.9624930190456784E-3,null,null,null,9.0436507936507944,2279,5.2092232395101989,null,5.7828768197709102E-2,4.1143693493580352E-3,-3.782225400558305E-3,-6.0686797514068452E-3,null,null,null,5.9955067818914687,null,{"$f":"IF(W2272=\"\",\"\",WORKDAY($B$3,M2272,Feriados!$A$2:$A$1037))","v":"2032-09-14"},{"$f":"IF(Y2272=\"\",\"\",((1+(+(+VLOOKUP(Y2272,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2272-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8011413663457061}]
[9.0476190476190474,2280,11.517343295964093,null,0.121892477649768,3.8899815408194007E-4,1.850528075959365E-3,-8.9585709201683867E-3,null,null,null,9.0476190476190474,2280,5.2094030209433786,null,5.7828768197709102E-2,4.112564812625898E-3,-3.780566681221724E-3,-6.0667361196794882E-3,null,null,null,5.9956050446983822,null,{"$f":"IF(W2273=\"\",\"\",WORKDAY($B$3,M2273,Feriados!$A$2:$A$1037))","v":"2032-09-15"},{"$f":"IF(Y2273=\"\",\"\",((1+(+(+VLOOKUP(Y2273,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2273-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8005846202516125}]
[9.0515873015873023,2281,11.51763698399658,null,0.121892477649768,3.8882761565407124E-4,1.8497167966685347E-3,-8.9546522221248086E-3,null,null,null,9.0515873015873023,2281,5.2095827487636441,null,5.7828768197709102E-2,4.1107618580547419E-3,-3.7789094153588523E-3,-6.0647931527685484E-3,null,null,null,5.9957031198349275,null,{"$f":"IF(W2274=\"\",\"\",WORKDAY($B$3,M2274,Feriados!$A$2:$A$1037))","v":"2032-09-16"},{"$f":"IF(Y2274=\"\",\"\",((1+(+(+VLOOKUP(Y2274,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2274-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7999782288861583}]
[9.0555555555555554,2282,11.517930418425367,null,0.121892477649768,3.8865722669020539E-4,1.8489062284024378E-3,-8.9507369206069717E-3,null,null,null,9.0555555555555554,2282,5.2097624229042943,null,5.7828768197709102E-2,4.1089604835650682E-3,-3.7772536010642881E-3,-6.0628508511669362E-3,null,null,null,5.9958010076712975,null,{"$f":"IF(W2275=\"\",\"\",WORKDAY($B$3,M2275,Feriados!$A$2:$A$1037))","v":"2032-09-17"},{"$f":"IF(Y2275=\"\",\"\",((1+(+(+VLOOKUP(Y2275,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2275-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7993723725145756}]
[9.0595238095238102,2283,11.518223599567493,null,0.121892477649768,3.884869869939376E-4,1.8480963702267432E-3,-8.946825011313754E-3,null,null,null,9.0595238095238102,2283,5.2099420432988941,null,5.7828768197709102E-2,4.1071606870810087E-3,-3.7755992364359278E-3,-6.0609092153652367E-3,null,null,null,5.9958987085768412,null,{"$f":"IF(W2276=\"\",\"\",WORKDAY($B$3,M2276,Feriados!$A$2:$A$1037))","v":"2032-09-20"},{"$f":"IF(Y2276=\"\",\"\",((1+(+(+VLOOKUP(Y2276,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2276-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7987670504292081}]
[9.0634920634920633,2284,11.518516527739509,null,0.121892477649768,3.883168963692072E-4,1.8472872212087594E-3,-8.9429164899508858E-3,null,null,null,9.0634920634920633,2284,5.2101216098812744,null,5.7828768197709102E-2,4.1053624665303348E-3,-3.7739463195749757E-3,-6.0589682458517197E-3,null,null,null,5.9959962229202191,null,{"$f":"IF(W2277=\"\",\"\",WORKDAY($B$3,M2277,Feriados!$A$2:$A$1037))","v":"2032-09-21"},{"$f":"IF(Y2277=\"\",\"\",((1+(+(+VLOOKUP(Y2277,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2277-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7981622619235766}]
[9.0674603174603181,2285,11.518809203257478,null,0.121892477649768,3.8814695462029651E-4,1.8464787804174261E-3,-8.9390113522309321E-3,null,null,null,9.0674603174603181,2285,5.2103011225855278,null,5.7828768197709102E-2,4.1035658198444389E-3,-3.7722948485859223E-3,-6.057027943112343E-3,null,null,null,5.9960935510692925,null,{"$f":"IF(W2278=\"\",\"\",WORKDAY($B$3,M2278,Feriados!$A$2:$A$1037))","v":"2032-09-22"},{"$f":"IF(Y2278=\"\",\"\",((1+(+(+VLOOKUP(Y2278,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2278-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7975580062925118}]
[9.0714285714285712,2286,11.519101626436987,null,0.121892477649768,3.8797716155183063E-4,1.8456710469233137E-3,-8.935109593873284E-3,null,null,null,9.0714285714285712,2286,5.2104805813460127,null,5.7828768197709102E-2,4.1017707449583305E-3,-3.7706448215765473E-3,-6.0550883076307561E-3,null,null,null,5.9961906933913456,null,{"$f":"IF(W2279=\"\",\"\",WORKDAY($B$3,M2279,Feriados!$A$2:$A$1037))","v":"2032-09-23"},{"$f":"IF(Y2279=\"\",\"\",((1+(+(+VLOOKUP(Y2279,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2279-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7969542828320879}]
[9.075396825396826,2287,11.519393797593127,null,0.121892477649768,3.8780751696877611E-4,1.8448640197986162E-3,-8.9312112106041414E-3,null,null,null,9.075396825396826,2287,5.2106599860973519,null,5.7828768197709102E-2,4.0999772398106291E-3,-3.7689962366579065E-3,-6.0531493398883083E-3,null,null,null,5.9962876502527518,null,{"$f":"IF(W2280=\"\",\"\",WORKDAY($B$3,M2280,Feriados!$A$2:$A$1037))","v":"2032-09-24"},{"$f":"IF(Y2280=\"\",\"\",((1+(+(+VLOOKUP(Y2280,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2280-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7963510908395781}]
[9.0793650793650791,2288,11.51968571704051,null,0.121892477649768,3.8763802067644048E-4,1.8440576981171505E-3,-8.9273161981565045E-3,null,null,null,9.0793650793650791,2288,5.2108393367744279,null,5.7828768197709102E-2,4.0981853023435546E-3,-3.767349091944329E-3,-6.0512110403640558E-3,null,null,null,5.9963844220193074,null,{"$f":"IF(W2281=\"\",\"\",WORKDAY($B$3,M2281,Feriados!$A$2:$A$1037))","v":"2032-09-27"},{"$f":"IF(Y2281=\"\",\"\",((1+(+(+VLOOKUP(Y2281,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2281-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7957484296134991}]
[9.0833333333333339,2289,11.519977385093268,null,0.121892477649768,3.8746867248047162E-4,1.8432520809543525E-3,-8.9234245522701629E-3,null,null,null,9.0833333333333339,2289,5.2110186333123849,null,5.7828768197709102E-2,4.0963949305029175E-3,-3.7657033855534061E-3,-6.0492734095347602E-3,null,null,null,5.9964810090559428,null,{"$f":"IF(W2282=\"\",\"\",WORKDAY($B$3,M2282,Feriados!$A$2:$A$1037))","v":"2032-09-28"},{"$f":"IF(Y2282=\"\",\"\",((1+(+(+VLOOKUP(Y2282,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2282-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7951462984536333}]
[9.087301587301587,2290,11.520268802065043,null,0.121892477649768,3.8729947218685685E-4,1.8424471673872723E-3,-8.9195362686916805E-3,null,null,null,9.087301587301587,2290,5.2111978756466328,null,5.7828768197709102E-2,4.0946061222381196E-3,-3.7640591156059902E-3,-6.0473364478749068E-3,null,null,null,5.9965774117269888,null,{"$f":"IF(W2283=\"\",\"\",WORKDAY($B$3,M2283,Feriados!$A$2:$A$1037))","v":"2032-09-29"},{"$f":"IF(Y2283=\"\",\"\",((1+(+(+VLOOKUP(Y2283,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2283-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7945446966609619}]
[9.0912698412698418,2291,11.52055996826901,null,0.121892477649768,3.8713041960192213E-4,1.841642956494572E-3,-8.9156513431743866E-3,null,null,null,9.0912698412698418,2291,5.2113770637128365,null,5.7828768197709102E-2,4.0928188755021333E-3,-3.7624162802261814E-3,-6.0454001558566976E-3,null,null,null,5.9966736303959989,null,{"$f":"IF(W2284=\"\",\"\",WORKDAY($B$3,M2284,Feriados!$A$2:$A$1037))","v":"2032-09-30"},{"$f":"IF(Y2284=\"\",\"\",((1+(+(+VLOOKUP(Y2284,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2284-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7939436235377322}]
[9.0952380952380949,2292,11.52085088401785,null,0.121892477649768,3.8696151453233168E-4,1.8408394473565215E-3,-8.9117697714783586E-3,null,null,null,9.0952380952380949,2292,5.2115561974469218,null,5.7828768197709102E-2,4.0910331882515073E-3,-3.7607748775413262E-3,-6.0434645339500648E-3,null,null,null,5.996769665425794,null,{"$f":"IF(W2285=\"\",\"\",WORKDAY($B$3,M2285,Feriados!$A$2:$A$1037))","v":"2032-10-01"},{"$f":"IF(Y2285=\"\",\"\",((1+(+(+VLOOKUP(Y2285,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2285-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7933430783873678}]
[9.0992063492063497,2293,11.521141549623767,null,0.121892477649768,3.8679275678508648E-4,1.840036639054994E-3,-8.9078915493704149E-3,null,null,null,9.0992063492063497,2293,5.2117352767850775,null,5.7828768197709102E-2,4.0892490584463455E-3,-3.7591349056820041E-3,-6.0415295826226718E-3,null,null,null,5.996865517178529,null,{"$f":"IF(W2286=\"\",\"\",WORKDAY($B$3,M2286,Feriados!$A$2:$A$1037))","v":"2032-10-04"},{"$f":"IF(Y2286=\"\",\"\",((1+(+(+VLOOKUP(Y2286,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2286-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7927430605145362}]
[9.1031746031746028,2294,11.521431965398488,null,0.121892477649768,3.8662414616752466E-4,1.8392345306734654E-3,-8.9040166726241047E-3,null,null,null,9.1031746031746028,2294,5.2119143016637466,null,5.7828768197709102E-2,4.0874664840503108E-3,-3.7574963627820283E-3,-6.0395953023399231E-3,null,null,null,5.9969611860155814,null,{"$f":"IF(W2287=\"\",\"\",WORKDAY($B$3,M2287,Feriados!$A$2:$A$1037))","v":"2032-10-05"},{"$f":"IF(Y2287=\"\",\"\",((1+(+(+VLOOKUP(Y2287,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2287-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.792143569225126}]
[9.1071428571428577,2295,11.521722131653265,null,0.121892477649768,3.8645568248731971E-4,1.8384331212970078E-3,-8.9001451370196855E-3,null,null,null,9.1071428571428577,2295,5.2120932720196311,null,5.7828768197709102E-2,4.0856854630306107E-3,-3.7558592469784336E-3,-6.0376616935649665E-3,null,null,null,5.997056672297596,null,{"$f":"IF(W2288=\"\",\"\",WORKDAY($B$3,M2288,Feriados!$A$2:$A$1037))","v":"2032-10-06"},{"$f":"IF(Y2288=\"\",\"\",((1+(+(+VLOOKUP(Y2288,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2288-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.791544603826269}]
[9.1111111111111107,2296,11.522012048698864,null,0.121892477649768,3.8628736555248029E-4,1.8376324100122879E-3,-8.8962769383441314E-3,null,null,null,9.1111111111111107,2296,5.2122721877896918,null,5.7828768197709102E-2,4.0839059933579927E-3,-3.7542235564114721E-3,-6.035728756758698E-3,null,null,null,5.997151976384596,null,{"$f":"IF(W2289=\"\",\"\",WORKDAY($B$3,M2289,Feriados!$A$2:$A$1037))","v":"2032-10-07"},{"$f":"IF(Y2289=\"\",\"\",((1+(+(+VLOOKUP(Y2289,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2289-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7909461636262964}]
[9.1150793650793656,2297,11.522301716845583,null,0.121892477649768,3.8611919517134939E-4,1.836832395907562E-3,-8.8924120723910937E-3,null,null,null,9.1150793650793656,2297,5.212451048911146,null,5.7828768197709102E-2,4.0821280730067326E-3,-3.7525892892246028E-3,-6.0337964923797725E-3,null,null,null,5.9972470986358051,null,{"$f":"IF(W2290=\"\",\"\",WORKDAY($B$3,M2290,Feriados!$A$2:$A$1037))","v":"2032-10-08"},{"$f":"IF(Y2290=\"\",\"\",((1+(+(+VLOOKUP(Y2290,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2290-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7903482479347161}]
[9.1190476190476186,2298,11.522591136403237,null,0.121892477649768,3.8595117115260385E-4,1.8360330780726754E-3,-8.8885505349609109E-3,null,null,null,9.1190476190476186,2298,5.2126298553214632,null,5.7828768197709102E-2,4.0803516999546327E-3,-3.7509564435644904E-3,-6.0318649008846061E-3,null,null,null,5.9973420394097587,null,{"$f":"IF(W2291=\"\",\"\",WORKDAY($B$3,M2291,Feriados!$A$2:$A$1037))","v":"2032-10-11"},{"$f":"IF(Y2291=\"\",\"\",((1+(+(+VLOOKUP(Y2291,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2291-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7897508560622795}]
[9.1230158730158735,2299,11.522880307681172,null,0.121892477649768,3.8578329330525292E-4,1.835234455599054E-3,-8.8846923218605933E-3,null,null,null,9.1230158730158735,2299,5.2128086069583741,null,5.7828768197709102E-2,4.0785768721830094E-3,-3.7493250175809935E-3,-6.0299339827273764E-3,null,null,null,5.997436799064304,null,{"$f":"IF(W2292=\"\",\"\",WORKDAY($B$3,M2292,Feriados!$A$2:$A$1037))","v":"2032-10-13"},{"$f":"IF(Y2292=\"\",\"\",((1+(+(+VLOOKUP(Y2292,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2292-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7891539873209368}]
[9.1269841269841265,2300,11.523169230988255,null,0.121892477649768,3.8561556143863838E-4,1.8344365275797061E-3,-8.8808374289038004E-3,null,null,null,9.1269841269841265,2300,5.2129873037598591,null,5.7828768197709102E-2,4.0768035876766889E-3,-3.747695009427161E-3,-6.0280037383600386E-3,null,null,null,5.9975313779565109,null,{"$f":"IF(W2293=\"\",\"\",WORKDAY($B$3,M2293,Feriados!$A$2:$A$1037))","v":"2032-10-14"},{"$f":"IF(Y2293=\"\",\"\",((1+(+(+VLOOKUP(Y2293,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2293-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7885576410238819}]
[9.1309523809523814,2301,11.523457906632881,null,0.121892477649768,3.8544797536243337E-4,1.8336392931092161E-3,-8.8769858519108392E-3,null,null,null,9.1309523809523814,2301,5.213165945664155,null,5.7828768197709102E-2,4.0750318444239941E-3,-3.7460664172592221E-3,-6.0260741682323258E-3,null,null,null,5.9976257764428276,null,{"$f":"IF(W2294=\"\",\"\",WORKDAY($B$3,M2294,Feriados!$A$2:$A$1037))","v":"2032-10-15"},{"$f":"IF(Y2294=\"\",\"\",((1+(+(+VLOOKUP(Y2294,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2294-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7879618164854412}]
[9.1349206349206344,2302,11.523746334922974,null,0.121892477649768,3.8528053488664165E-4,1.8328427512837411E-3,-8.8731375867086501E-3,null,null,null,9.1349206349206344,2302,5.2133445326097512,null,5.7828768197709102E-2,4.0732616404167447E-3,-3.7444392392365845E-3,-6.0241452727917508E-3,null,null,null,5.9977199948789472,null,{"$f":"IF(W2295=\"\",\"\",WORKDAY($B$3,M2295,Feriados!$A$2:$A$1037))","v":"2032-10-18"},{"$f":"IF(Y2295=\"\",\"\",((1+(+(+VLOOKUP(Y2295,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2295-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7872504525780171}]
[9.1388888888888893,2303,11.524034516165981,null,0.121892477649768,3.8511323982159707E-4,1.8320469012010087E-3,-8.8692926291307917E-3,null,null,null,9.1388888888888893,2303,5.2135230645353907,null,5.7828768197709102E-2,4.0714929736502441E-3,-3.7428134735218218E-3,-6.0222170524836171E-3,null,null,null,5.9978140336198527,null,{"$f":"IF(W2296=\"\",\"\",WORKDAY($B$3,M2296,Feriados!$A$2:$A$1037))","v":"2032-10-19"},{"$f":"IF(Y2296=\"\",\"\",((1+(+(+VLOOKUP(Y2296,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2296-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7865397113114652}]
[9.1428571428571423,2304,11.524322450668885,null,0.121892477649768,3.8494608997796263E-4,1.831251741960313E-3,-8.865450975017437E-3,null,null,null,9.1428571428571423,2304,5.2137015413800682,null,5.7828768197709102E-2,4.0697258421232745E-3,-3.7411891182806719E-3,-6.0202895077510242E-3,null,null,null,5.9979078930198604,null,{"$f":"IF(W2297=\"\",\"\",WORKDAY($B$3,M2297,Feriados!$A$2:$A$1037))","v":"2032-10-20"},{"$f":"IF(Y2297=\"\",\"\",((1+(+(+VLOOKUP(Y2297,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2297-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7858295918686835}]
[9.1468253968253972,2305,11.52461013873819,null,0.121892477649768,3.8477908516673003E-4,1.8304572726625106E-3,-8.8616126202153492E-3,null,null,null,9.1468253968253972,2305,5.2138799630830288,null,5.7828768197709102E-2,4.0679602438380858E-3,-3.7395661716820264E-3,-6.0183626390348677E-3,null,null,null,5.9980015734325764,null,{"$f":"IF(W2298=\"\",\"\",WORKDAY($B$3,M2298,Feriados!$A$2:$A$1037))","v":"2032-10-21"},{"$f":"IF(Y2298=\"\",\"\",((1+(+(+VLOOKUP(Y2298,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2298-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7851200934339913}]
[9.1507936507936503,2306,11.524897580679934,null,0.121892477649768,3.8461222519921892E-4,1.8296634924100177E-3,-8.8577775605778869E-3,null,null,null,9.1507936507936503,2306,5.2140583295837715,null,5.7828768197709102E-2,4.0661961768003957E-3,-3.7379446318979294E-3,-6.0164364467738523E-3,null,null,null,5.9980950752107853,null,{"$f":"IF(W2299=\"\",\"\",WORKDAY($B$3,M2299,Feriados!$A$2:$A$1037))","v":"2032-10-22"},{"$f":"IF(Y2299=\"\",\"\",((1+(+(+VLOOKUP(Y2299,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2299-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.784411215193173}]
[9.1547619047619051,2307,11.525184776799692,null,0.121892477649768,3.8444550988707578E-4,1.8288704003068079E-3,-8.8539457919649713E-3,null,null,null,9.1547619047619051,2307,5.2142366408220422,null,5.7828768197709102E-2,4.0644336390193714E-3,-3.7363244971035606E-3,-6.0145109314044881E-3,null,null,null,5.9981883987067608,null,{"$f":"IF(W2300=\"\",\"\",WORKDAY($B$3,M2300,Feriados!$A$2:$A$1037))","v":"2032-10-25"},{"$f":"IF(Y2300=\"\",\"\",((1+(+(+VLOOKUP(Y2300,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2300-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7837029563333457}]
[9.1587301587301582,2308,11.525471727402559,null,0.121892477649768,3.8427893904227384E-4,1.8280779954584067E-3,-8.8501173102430945E-3,null,null,null,9.1587301587301582,2308,5.2144148967378383,null,5.7828768197709102E-2,4.0626726285076312E-3,-3.7347057654772394E-3,-6.01258609336111E-3,null,null,null,5.9982815442719328,null,{"$f":"IF(W2301=\"\",\"\",WORKDAY($B$3,M2301,Feriados!$A$2:$A$1037))","v":"2032-10-26"},{"$f":"IF(Y2301=\"\",\"\",((1+(+(+VLOOKUP(Y2301,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2301-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7829953160431584}]
[9.162698412698413,2309,11.52575843279317,null,0.121892477649768,3.8411251247711178E-4,1.8272862769718881E-3,-8.8462921112852956E-3,null,null,null,9.162698412698413,2309,5.2145930972714059,null,5.7828768197709102E-2,4.0609131432812317E-3,-3.7330884352004151E-3,-6.0106619330758644E-3,null,null,null,5.9983745122571097,null,{"$f":"IF(W2302=\"\",\"\",WORKDAY($B$3,M2302,Feriados!$A$2:$A$1037))","v":"2032-10-27"},{"$f":"IF(Y2302=\"\",\"\",((1+(+(+VLOOKUP(Y2302,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2302-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7822882935126145}]
[9.1666666666666661,2310,11.526044893275694,null,0.121892477649768,3.8394623000421367E-4,1.8264952439558759E-3,-8.8424701909711554E-3,null,null,null,9.1666666666666661,2310,5.2147712423632377,null,5.7828768197709102E-2,4.0591551813596678E-3,-3.7314725044576566E-3,-6.0087384509787331E-3,null,null,null,5.9984673030123892,null,{"$f":"IF(W2303=\"\",\"\",WORKDAY($B$3,M2303,Feriados!$A$2:$A$1037))","v":"2032-10-28"},{"$f":"IF(Y2303=\"\",\"\",((1+(+(+VLOOKUP(Y2303,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2303-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7815818879331164}]
[9.1706349206349209,2311,11.526331109153828,null,0.121892477649768,3.8378009143652742E-4,1.8257048955205317E-3,-8.8386515451867754E-3,null,null,null,9.1706349206349209,2311,5.2149493319540792,null,5.7828768197709102E-2,4.0573987407658517E-3,-3.7298579714366486E-3,-6.006815647497523E-3,null,null,null,5.9985599168871806,null,{"$f":"IF(W2304=\"\",\"\",WORKDAY($B$3,M2304,Feriados!$A$2:$A$1037))","v":"2032-10-29"},{"$f":"IF(Y2304=\"\",\"\",((1+(+(+VLOOKUP(Y2304,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2304-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.780876098497532}]
[9.174603174603174,2312,11.52661708073081,null,0.121892477649768,3.83614096587325E-4,1.824915230777561E-3,-8.8348361698247814E-3,null,null,null,9.174603174603174,2312,5.2151273659849151,null,5.7828768197709102E-2,4.0556438195261217E-3,-3.7282448343281867E-3,-6.0048935230578885E-3,null,null,null,5.9986523542301606,null,{"$f":"IF(W2305=\"\",\"\",WORKDAY($B$3,M2305,Feriados!$A$2:$A$1037))","v":"2032-11-01"},{"$f":"IF(Y2305=\"\",\"\",((1+(+(+VLOOKUP(Y2305,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2305-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7801709244000836}]
[9.1785714285714288,2313,11.52690280830941,null,0.121892477649768,3.8344824527020101E-4,1.8241262488402034E-3,-8.8310240607842993E-3,null,null,null,9.1785714285714288,2313,5.2153053443969837,null,5.7828768197709102E-2,4.0538904156702188E-3,-3.7266330913261663E-3,-6.0029720780833155E-3,null,null,null,5.9987446153893176,null,{"$f":"IF(W2306=\"\",\"\",WORKDAY($B$3,M2306,Feriados!$A$2:$A$1037))","v":"2032-11-03"},{"$f":"IF(Y2306=\"\",\"\",((1+(+(+VLOOKUP(Y2306,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2306-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7794663648364368}]
[9.1825396825396819,2314,11.527188292191937,null,0.121892477649768,3.8328253729907246E-4,1.8233379488232313E-3,-8.827215213970948E-3,null,null,null,9.1825396825396819,2314,5.2154832671317664,null,5.7828768197709102E-2,4.0521385272312962E-3,-3.7250227406275811E-3,-6.0010513129951475E-3,null,null,null,5.9988367007119736,null,{"$f":"IF(W2307=\"\",\"\",WORKDAY($B$3,M2307,Feriados!$A$2:$A$1037))","v":"2032-11-04"},{"$f":"IF(Y2307=\"\",\"\",((1+(+(+VLOOKUP(Y2307,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2307-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.778762419003634}]
[9.1865079365079367,2315,11.527473532680229,null,0.121892477649768,3.8311697248817774E-4,1.8225503298429473E-3,-8.8234096252968273E-3,null,null,null,9.1865079365079367,2315,5.2156611341309906,null,5.7828768197709102E-2,4.0503881522458967E-3,-3.723413780432513E-3,-5.9991312282125777E-3,null,null,null,5.9989286105447848,null,{"$f":"IF(W2308=\"\",\"\",WORKDAY($B$3,M2308,Feriados!$A$2:$A$1037))","v":"2032-11-05"},{"$f":"IF(Y2308=\"\",\"\",((1+(+(+VLOOKUP(Y2308,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2308-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7780590861001162}]
[9.1904761904761898,2316,11.527758530075674,null,0.121892477649768,3.8295155065207626E-4,1.8217633910171803E-3,-8.8196072906805076E-3,null,null,null,9.1904761904761898,2316,5.2158389453366265,null,5.7828768197709102E-2,4.0486392887539536E-3,-3.721806208944127E-3,-5.9972118241526599E-3,null,null,null,5.9990203452336743,null,{"$f":"IF(W2309=\"\",\"\",WORKDAY($B$3,M2309,Feriados!$A$2:$A$1037))","v":"2032-11-08"},{"$f":"IF(Y2309=\"\",\"\",((1+(+(+VLOOKUP(Y2309,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2309-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7773563653257236}]
[9.1944444444444446,2317,11.528043284679192,null,0.121892477649768,3.8278627160564724E-4,1.8209771314652815E-3,-8.8158082060470159E-3,null,null,null,9.1944444444444446,2317,5.2160167006908909,null,5.7828768197709102E-2,4.0468919347987822E-3,-3.7202000243686637E-3,-5.995293101230312E-3,null,null,null,5.9991119051238995,null,{"$f":"IF(W2310=\"\",\"\",WORKDAY($B$3,M2310,Feriados!$A$2:$A$1037))","v":"2032-11-09"},{"$f":"IF(Y2310=\"\",\"\",((1+(+(+VLOOKUP(Y2310,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2310-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7766542558817173}]
[9.1984126984126977,2318,11.528327796791238,null,0.121892477649768,3.8262113516408975E-4,1.8201915503081221E-3,-8.8120123673278272E-3,null,null,null,9.1984126984126977,2318,5.2161944001362421,null,5.7828768197709102E-2,4.0451460884270716E-3,-3.7185952249154343E-3,-5.9933750598583227E-3,null,null,null,5.999203290560029,null,{"$f":"IF(W2311=\"\",\"\",WORKDAY($B$3,M2311,Feriados!$A$2:$A$1037))","v":"2032-11-10"},{"$f":"IF(Y2311=\"\",\"\",((1+(+(+VLOOKUP(Y2311,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2311-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7759527569706908}]
[9.2023809523809526,2319,11.528612066711815,null,0.121892477649768,3.8245614114292123E-4,1.8194066466680891E-3,-8.8082197704608487E-3,null,null,null,9.2023809523809526,2319,5.2163720436153813,null,5.7828768197709102E-2,4.043401747688879E-3,-3.7169918087968145E-3,-5.9914577004473533E-3,null,null,null,5.999294501885899,null,{"$f":"IF(W2312=\"\",\"\",WORKDAY($B$3,M2312,Feriados!$A$2:$A$1037))","v":"2032-11-11"},{"$f":"IF(Y2312=\"\",\"\",((1+(+(+VLOOKUP(Y2312,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2312-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7752518677966806}]
[9.2063492063492056,2320,11.528896094740466,null,0.121892477649768,3.8229128935797762E-4,1.8186224196690846E-3,-8.8044304113904168E-3,null,null,null,9.2063492063492056,2320,5.2165496310712527,null,5.7828768197709102E-2,4.0416589106376192E-3,-3.7153897742282344E-3,-5.9895410234059518E-3,null,null,null,5.9993855394447682,null,{"$f":"IF(W2313=\"\",\"\",WORKDAY($B$3,M2313,Feriados!$A$2:$A$1037))","v":"2032-11-12"},{"$f":"IF(Y2313=\"\",\"\",((1+(+(+VLOOKUP(Y2313,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2313-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7745515875650559}]
[9.2103174603174605,2321,11.529179881176265,null,0.121892477649768,3.8212657962541184E-4,1.817838868436518E-3,-8.8006442860672773E-3,null,null,null,9.2103174603174605,2321,5.216727162447043,null,5.7828768197709102E-2,4.0399175753300601E-3,-3.7137891194281764E-3,-5.987625029140544E-3,null,null,null,5.9994764035791182,null,{"$f":"IF(W2314=\"\",\"\",WORKDAY($B$3,M2314,Feriados!$A$2:$A$1037))","v":"2032-11-16"},{"$f":"IF(Y2314=\"\",\"\",((1+(+(+VLOOKUP(Y2314,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2314-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7738519154826067}]
[9.2142857142857135,2322,11.529463426317841,null,0.121892477649768,3.8196201176169385E-4,1.8170559920973072E-3,-8.7968613904485741E-3,null,null,null,9.2142857142857135,2322,5.2169046376861798,null,5.7828768197709102E-2,4.038177739826317E-3,-3.7121898426181674E-3,-5.9857097180554533E-3,null,null,null,5.9995670946307644,null,{"$f":"IF(W2315=\"\",\"\",WORKDAY($B$3,M2315,Feriados!$A$2:$A$1037))","v":"2032-11-17"},{"$f":"IF(Y2315=\"\",\"\",((1+(+(+VLOOKUP(Y2315,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2315-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7734284396178541}]
[9.2182539682539684,2323,11.529746730463364,null,0.121892477649768,3.8179758558360924E-4,1.8162737897798719E-3,-8.7930817204978449E-3,null,null,null,9.2182539682539684,2323,5.2170820567323268,null,5.7828768197709102E-2,4.0364394021898389E-3,-3.7105919420227693E-3,-5.9837950905528969E-3,null,null,null,5.9996576129409229,null,{"$f":"IF(W2316=\"\",\"\",WORKDAY($B$3,M2316,Feriados!$A$2:$A$1037))","v":"2032-11-18"},{"$f":"IF(Y2316=\"\",\"\",((1+(+(+VLOOKUP(Y2316,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2316-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7730053300728983}]
[9.2222222222222214,2324,11.530029793910538,null,0.121892477649768,3.8163330090825939E-4,1.8154922606141335E-3,-8.7893052721850044E-3,null,null,null,9.2222222222222214,2324,5.2172594195293938,null,5.7828768197709102E-2,4.0347025604874102E-3,-3.708995415869578E-3,-5.9818811470329939E-3,null,null,null,5.9997479588500102,null,{"$f":"IF(W2317=\"\",\"\",WORKDAY($B$3,M2317,Feriados!$A$2:$A$1037))","v":"2032-11-19"},{"$f":"IF(Y2317=\"\",\"\",((1+(+(+VLOOKUP(Y2317,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2317-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7725825863726525}]
[9.2261904761904763,2325,11.530312616956625,null,0.121892477649768,3.8146915755306001E-4,1.8147114037315095E-3,-8.7855320414863321E-3,null,null,null,9.2261904761904763,2325,5.2174367260215258,null,5.7828768197709102E-2,4.0329672127891372E-3,-3.7074002623892141E-3,-5.979967887893769E-3,null,null,null,5.9998381326978656,null,{"$f":"IF(W2318=\"\",\"\",WORKDAY($B$3,M2318,Feriados!$A$2:$A$1037))","v":"2032-11-22"},{"$f":"IF(Y2318=\"\",\"\",((1+(+(+VLOOKUP(Y2318,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2318-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7721602080428296}]
[{"$f":"B2319/252","v":9.2301587301587293},2326,{"$f":"SUM(E2319:H2319)*100","v":11.53059519989842},null,{"$f":"$E$4","v":0.121892477649768},{"$f":"$F$4*((1-EXP(-1*$I$4*A2319))/($I$4*A2319))","v":3.8130515533574104E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2319))/($I$4*A2319))-EXP(-1*$I$4*A2319)))","v":1.8139312182649113E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2319))/($J$4*A2319))-EXP(-1*$J$4*A2319)))","v":-8.7817620243844669E-3},null,null,null,{"$f":"M2319/252","v":9.2301587301587293},2326,{"$f":"SUM(P2319:S2319)*100","v":5.217613976153106},null,{"$f":"$P$4","v":5.7828768197709102E-2},{"$f":"$Q$4*((1-EXP(-1*$T$4*L2319))/($T$4*L2319))","v":4.0312333571684428E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2319))/($T$4*L2319))-EXP(-1*$T$4*L2319)))","v":-3.7058064798153158E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2319))/($U$4*L2319))-EXP(-1*$U$4*L2319)))","v":-5.9780553135311623E-3},null,null,null,{"$f":"IF(N2319=\"\",\"\",(((1+C2319/100)/(1+N2319/100))-1)*100)","v":5.99992813482364},null,{"$f":"IF(W2319=\"\",\"\",WORKDAY($B$3,M2319,Feriados!$A$2:$A$1037))","v":"2032-11-23"},{"$f":"IF(Y2319=\"\",\"\",((1+(+(+VLOOKUP(Y2319,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2319-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7717381946099637}]
[9.2341269841269842,{"$f":"+B2319+1","v":2327},11.530877543032272,null,0.121892477649768,3.8114129407434538E-4,1.8131517033487395E-3,-8.7779952168683863E-3,null,null,null,9.2341269841269842,{"$f":"+M2319+1","v":2327},5.21779116986876,null,5.7828768197709102E-2,4.0295009917020565E-3,-3.7042140663845319E-3,-5.9761434243390281E-3,null,null,null,6.0000179655657071,null,{"$f":"IF(W2320=\"\",\"\",WORKDAY($B$3,M2320,Feriados!$A$2:$A$1037))","v":"2032-11-24"},{"$f":"IF(Y2320=\"\",\"\",((1+(+(+VLOOKUP(Y2320,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2320-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7713165456013886}]
[9.2380952380952372,2328,11.531159646654071,null,0.121892477649768,3.809775735872291E-4,1.812372858118885E-3,-8.7742316149334067E-3,null,null,null,9.2380952380952372,2328,5.2179683071133454,null,5.7828768197709102E-2,4.0277701144700168E-3,-3.7026230203365223E-3,-5.9742322207091457E-3,null,null,null,6.0001076252618857,null,{"$f":"IF(W2321=\"\",\"\",WORKDAY($B$3,M2321,Feriados!$A$2:$A$1037))","v":"2032-11-25"},{"$f":"IF(Y2321=\"\",\"\",((1+(+(+VLOOKUP(Y2321,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2321-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7708952605452817}]
[9.2420634920634921,2329,11.531441511059262,null,0.121892477649768,3.8081399369305961E-4,1.811594681712719E-3,-8.7704712145811603E-3,null,null,null,9.2420634920634921,2329,5.2181453878319592,null,5.7828768197709102E-2,4.0260407235556519E-3,-3.7010333399139406E-3,-5.972321703031221E-3,null,null,null,6.0001971142492838,null,{"$f":"IF(W2322=\"\",\"\",WORKDAY($B$3,M2322,Feriados!$A$2:$A$1037))","v":"2032-11-26"},{"$f":"IF(Y2322=\"\",\"\",((1+(+(+VLOOKUP(Y2322,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2322-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7704743389706197}]
[9.2460317460317452,2330,11.531723136542832,null,0.121892477649768,3.8065055421081625E-4,1.8108171732690971E-3,-8.7667140118195958E-3,null,null,null,9.2460317460317452,2330,5.2183224119699352,null,5.7828768197709102E-2,4.0243128170455809E-3,-3.699445023362437E-3,-5.9704118716928916E-3,null,null,null,6.0002864328643435,null,{"$f":"IF(W2323=\"\",\"\",WORKDAY($B$3,M2323,Feriados!$A$2:$A$1037))","v":"2032-11-29"},{"$f":"IF(Y2323=\"\",\"\",((1+(+(+VLOOKUP(Y2323,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2323-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.770053780407201}]
[9.25,2331,11.532004523399317,null,0.121892477649768,3.8048725495978852E-4,1.81004033192835E-3,-8.7629600026629569E-3,null,null,null,9.25,2331,5.218499379472842,null,5.7828768197709102E-2,4.0225863930297024E-3,-3.6978580689306468E-3,-5.9685027270797364E-3,null,null,null,6.0003755814428184,null,{"$f":"IF(W2324=\"\",\"\",WORKDAY($B$3,M2324,Feriados!$A$2:$A$1037))","v":"2032-11-30"},{"$f":"IF(Y2324=\"\",\"\",((1+(+(+VLOOKUP(Y2324,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2324-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7696335843856454}]
[9.2539682539682548,2332,11.532285671922809,null,0.121892477649768,3.8032409575957608E-4,1.8092641568322842E-3,-8.7592091831317741E-3,null,null,null,9.2539682539682548,2332,5.2186762902864832,null,5.7828768197709102E-2,4.0208614496011902E-3,-3.6962724748701883E-3,-5.9665942695752766E-3,null,null,null,6.0004645603198847,null,{"$f":"IF(W2325=\"\",\"\",WORKDAY($B$3,M2325,Feriados!$A$2:$A$1037))","v":"2032-12-01"},{"$f":"IF(Y2325=\"\",\"\",((1+(+(+VLOOKUP(Y2325,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2325-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.769213750437328}]
[9.2579365079365079,2333,11.532566582406941,null,0.121892477649768,3.8016107643008802E-4,1.8084886471241778E-3,-8.755461549252861E-3,null,null,null,9.2579365079365079,2333,5.2188531443568955,null,5.7828768197709102E-2,4.0191379848564879E-3,-3.6946882394356538E-3,-5.9646864995609797E-3,null,null,null,6.000553369829853,null,{"$f":"IF(W2326=\"\",\"\",WORKDAY($B$3,M2326,Feriados!$A$2:$A$1037))","v":"2032-12-02"},{"$f":"IF(Y2326=\"\",\"\",((1+(+(+VLOOKUP(Y2326,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2326-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7687942780944894}]
[9.2619047619047628,2334,11.532847255144905,null,0.121892477649768,3.7999819679154176E-4,1.8077138019487768E-3,-8.7517170970592886E-3,null,null,null,9.2619047619047628,2334,5.2190299416303523,null,5.7828768197709102E-2,4.0174159968952928E-3,-3.6931053608846008E-3,-5.9627794174162705E-3,null,null,null,6.0006420103065894,null,{"$f":"IF(W2327=\"\",\"\",WORKDAY($B$3,M2327,Feriados!$A$2:$A$1037))","v":"2032-12-03"},{"$f":"IF(Y2327=\"\",\"\",((1+(+(+VLOOKUP(Y2327,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2327-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7683751668901699}]
[9.2658730158730158,2335,11.533127690429437,null,0.121892477649768,3.79835456664463E-4,1.8069396204522918E-3,-8.747975822590388E-3,null,null,null,9.2658730158730158,2335,5.2192066820533585,null,5.7828768197709102E-2,4.0156954838205632E-3,-3.691523837477553E-3,-5.9608730235185285E-3,null,null,null,6.000730482083183,null,{"$f":"IF(W2328=\"\",\"\",WORKDAY($B$3,M2328,Feriados!$A$2:$A$1037))","v":"2032-12-06"},{"$f":"IF(Y2328=\"\",\"\",((1+(+(+VLOOKUP(Y2328,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2328-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7679564163581647}]
[9.2698412698412707,2336,11.533407888552835,null,0.121892477649768,3.7967285586968443E-4,1.8061661017823958E-3,-8.7442377218917323E-3,null,null,null,9.2698412698412707,2336,5.21938336557265,null,5.7828768197709102E-2,4.0139764437384963E-3,-3.6899436674779872E-3,-5.9589673182431019E-3,null,null,null,6.0008187854920569,null,{"$f":"IF(W2329=\"\",\"\",WORKDAY($B$3,M2329,Feriados!$A$2:$A$1037))","v":"2032-12-07"},{"$f":"IF(Y2329=\"\",\"\",((1+(+(+VLOOKUP(Y2329,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2329-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7675380260331348}]
[9.2738095238095237,2337,11.533687849806944,null,0.121892477649768,3.7951039422834566E-4,1.8053932450882205E-3,-8.7405027910151274E-3,null,null,null,9.2738095238095237,2337,5.2195599921352001,null,5.7828768197709102E-2,4.012258874758535E-3,-3.6883648491523309E-3,-5.9570623019633041E-3,null,null,null,6.0009069208650123,null,{"$f":"IF(W2330=\"\",\"\",WORKDAY($B$3,M2330,Feriados!$A$2:$A$1037))","v":"2032-12-08"},{"$f":"IF(Y2330=\"\",\"\",((1+(+(+VLOOKUP(Y2330,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2330-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7671199954504742}]
[9.2777777777777786,2338,11.533967574483166,null,0.121892477649768,3.7934807156189221E-4,1.8046210495203535E-3,-8.7367710260185995E-3,null,null,null,9.2777777777777786,2338,5.2197365616882072,null,5.7828768197709102E-2,4.0105427749933514E-3,-3.686787380769955E-3,-5.9551579750504223E-3,null,null,null,6.0009948885331621,null,{"$f":"IF(W2331=\"\",\"\",WORKDAY($B$3,M2331,Feriados!$A$2:$A$1037))","v":"2032-12-09"},{"$f":"IF(Y2331=\"\",\"\",((1+(+(+VLOOKUP(Y2331,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2331-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7667023241464648}]
[9.2817460317460316,2339,11.534247062872453,null,0.121892477649768,3.7918588769207521E-4,1.803849514230836E-3,-8.7330424229663823E-3,null,null,null,9.2817460317460316,2339,5.2199130741791055,null,5.7828768197709102E-2,4.0088281425588422E-3,-3.685211260603167E-3,-5.953254337873728E-3,null,null,null,6.0010826888269753,null,{"$f":"IF(W2332=\"\",\"\",WORKDAY($B$3,M2332,Feriados!$A$2:$A$1037))","v":"2032-12-10"},{"$f":"IF(Y2332=\"\",\"\",((1+(+(+VLOOKUP(Y2332,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2332-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7662850116580993}]
[9.2857142857142865,2340,11.534526315265321,null,0.121892477649768,3.7902384244094999E-4,1.8030786383731558E-3,-8.7293169779289106E-3,null,null,null,9.2857142857142865,2340,5.2200895295555556,null,5.7828768197709102E-2,4.0071149755741267E-3,-3.6836364869272061E-3,-5.9513513908004698E-3,null,null,null,6.0011703220762769,null,{"$f":"IF(W2333=\"\",\"\",WORKDAY($B$3,M2333,Feriados!$A$2:$A$1037))","v":"2032-12-13"},{"$f":"IF(Y2333=\"\",\"\",((1+(+(+VLOOKUP(Y2333,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2333-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7658680575231918}]
[9.2896825396825395,2341,11.53480533195183,null,0.121892477649768,3.788619356308763E-4,1.8023084211022506E-3,-8.7255946869828141E-3,null,null,null,9.2896825396825395,2341,5.2202659277654506,null,5.7828768197709102E-2,4.0054032721615314E-3,-3.6820630580202359E-3,-5.949449134195893E-3,null,null,null,6.0012577886102036,null,{"$f":"IF(W2334=\"\",\"\",WORKDAY($B$3,M2334,Feriados!$A$2:$A$1037))","v":"2032-12-14"},{"$f":"IF(Y2334=\"\",\"\",((1+(+(+VLOOKUP(Y2334,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2334-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.765451461280378}]
[9.2936507936507944,2342,11.535084113221613,null,0.121892477649768,3.7870016708451716E-4,1.8015388615744987E-3,-8.7218755462108843E-3,null,null,null,9.2936507936507944,2342,5.220442268756913,null,5.7828768197709102E-2,4.0036930304465906E-3,-3.6804909721633397E-3,-5.9475475684232313E-3,null,null,null,6.0013450887572484,null,{"$f":"IF(W2335=\"\",\"\",WORKDAY($B$3,M2335,Feriados!$A$2:$A$1037))","v":"2032-12-15"},{"$f":"IF(Y2335=\"\",\"\",((1+(+(+VLOOKUP(Y2335,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2335-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7650352224690486}]
[9.2976190476190474,2343,11.535362659363848,null,0.121892477649768,3.7853853662483836E-4,1.8007699589477203E-3,-8.7181595517020934E-3,null,null,null,9.2976190476190474,2343,5.2206185524782898,null,5.7828768197709102E-2,4.0019842485580371E-3,-3.6789202276405145E-3,-5.9456466938437218E-3,null,null,null,6.0014322228453043,null,{"$f":"IF(W2336=\"\",\"\",WORKDAY($B$3,M2336,Feriados!$A$2:$A$1037))","v":"2032-12-16"},{"$f":"IF(Y2336=\"\",\"\",((1+(+(+VLOOKUP(Y2336,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2336-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7650454133596245}]
[9.3015873015873023,2344,11.535640970667274,null,0.121892477649768,3.7837704407510782E-4,1.8000017123811717E-3,-8.714446699551558E-3,null,null,null,9.3015873015873023,2344,5.2207947788781626,null,5.7828768197709102E-2,4.0002769246277941E-3,-3.6773508227386617E-3,-5.943746510816604E-3,null,null,null,6.0015191912015098,null,{"$f":"IF(W2337=\"\",\"\",WORKDAY($B$3,M2337,Feriados!$A$2:$A$1037))","v":"2032-12-17"},{"$f":"IF(Y2337=\"\",\"\",((1+(+(+VLOOKUP(Y2337,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2337-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7650555955558884}]
[9.3055555555555554,2345,11.53591904742019,null,0.121892477649768,3.7821568925889496E-4,1.7992341210355445E-3,-8.7107369858605496E-3,null,null,null,9.3055555555555554,2345,5.220970947905335,null,5.7828768197709102E-2,3.9985710567909689E-3,-3.6757827557475854E-3,-5.9418470196991287E-3,null,null,null,6.0016059941524036,null,{"$f":"IF(W2338=\"\",\"\",WORKDAY($B$3,M2338,Feriados!$A$2:$A$1037))","v":"2032-12-20"},{"$f":"IF(Y2338=\"\",\"\",((1+(+(+VLOOKUP(Y2338,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2338-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7650657690689648}]
[{"$f":"B2339/252","v":9.3095238095238102},2346,{"$f":"SUM(E2339:H2339)*100","v":11.536196889910459},null,0.121892477649768,{"$f":"$F$4*((1-EXP(-1*$I$4*A2339))/($I$4*A2339))","v":3.780544720000699E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2339))/($I$4*A2339))-EXP(-1*$I$4*A2339)))","v":1.7984671840729596E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2339))/($J$4*A2339))-EXP(-1*$J$4*A2339)))","v":-8.707030406736458E-3},null,null,null,{"$f":"M2339/252","v":9.3095238095238102},2346,{"$f":"SUM(P2339:S2339)*100","v":5.2211470595088416},null,5.7828768197709102E-2,{"$f":"$Q$4*((1-EXP(-1*$T$4*L2339))/($T$4*L2339))","v":3.9968666431858457E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2339))/($T$4*L2339))-EXP(-1*$T$4*L2339)))","v":-3.6742160249599808E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2339))/($U$4*L2339))-EXP(-1*$U$4*L2339)))","v":-5.9399482208465594E-3},null,null,null,{"$f":"IF(N2339=\"\",\"\",(((1+C2339/100)/(1+N2339/100))-1)*100)","v":6.001692632023925},null,{"$f":"IF(W2339=\"\",\"\",WORKDAY($B$3,M2339,Feriados!$A$2:$A$1037))","v":"2032-12-21"},{"$f":"IF(Y2339=\"\",\"\",((1+(+(+VLOOKUP(Y2339,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2339-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7650759339099782}]
[9.3134920634920633,2347,11.536474498425497,null,0.121892477649768,3.7789339212280305E-4,1.797700900656968E-3,-8.7033269582928088E-3,null,null,null,9.3134920634920633,2347,5.2213231136379372,null,5.7828768197709102E-2,3.9951636819538826E-3,-3.6726506286714369E-3,-5.938050114612182E-3,null,null,null,6.001779105141325,null,{"$f":"IF(W2340=\"\",\"\",WORKDAY($B$3,M2340,Feriados!$A$2:$A$1037))","v":"2032-12-22"},{"$f":"IF(Y2340=\"\",\"\",((1+(+(+VLOOKUP(Y2340,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2340-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7650860900899863}]
[9.3174603174603181,2348,11.536751873252287,null,0.121892477649768,3.7773244945156416E-4,1.7969352699525435E-3,-8.6996266366492318E-3,null,null,null,9.3174603174603181,2348,5.2214991102421084,null,5.7828768197709102E-2,3.9934621712396992E-3,-3.6710865651804207E-3,-5.9361527013473024E-3,null,null,null,6.0018654138291661,null,{"$f":"IF(W2341=\"\",\"\",WORKDAY($B$3,M2341,Feriados!$A$2:$A$1037))","v":"2032-12-23"},{"$f":"IF(Y2341=\"\",\"\",((1+(+(+VLOOKUP(Y2341,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2341-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7650962376200914}]
[9.3214285714285712,2349,11.537029014677374,null,0.121892477649768,3.7757164381112235E-4,1.7961702911260843E-3,-8.6959294379314635E-3,null,null,null,9.3214285714285712,2349,5.221675049271064,null,5.7828768197709102E-2,3.9917621091910766E-3,-3.6695238327882794E-3,-5.93425598140126E-3,null,null,null,6.0019515584113892,null,{"$f":"IF(W2342=\"\",\"\",WORKDAY($B$3,M2342,Feriados!$A$2:$A$1037))","v":"2032-12-24"},{"$f":"IF(Y2342=\"\",\"\",((1+(+(+VLOOKUP(Y2342,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2342-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651063765113069}]
[9.325396825396826,2350,11.537305922986862,null,0.121892477649768,3.7741097502654432E-4,1.7954059633454047E-3,-8.6922353582713149E-3,null,null,null,9.325396825396826,2350,5.221850930674738,null,5.7828768197709102E-2,3.99006349395894E-3,-3.6679624297992278E-3,-5.9323599551214289E-3,null,null,null,6.0020375392113579,null,{"$f":"IF(W2343=\"\",\"\",WORKDAY($B$3,M2343,Feriados!$A$2:$A$1037))","v":"2032-12-27"},{"$f":"IF(Y2343=\"\",\"\",((1+(+(+VLOOKUP(Y2343,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2343-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651165067746462}]
[9.3293650793650791,2351,11.537582598466422,null,0.121892477649768,3.7725044292319506E-4,1.7946422857797366E-3,-8.6885443938066968E-3,null,null,null,9.3293650793650791,2351,5.2220267544032906,null,5.7828768197709102E-2,3.9883663236973659E-3,-3.666402354520345E-3,-5.9304646228532194E-3,null,null,null,6.0021233565517251,null,{"$f":"IF(W2344=\"\",\"\",WORKDAY($B$3,M2344,Feriados!$A$2:$A$1037))","v":"2032-12-28"},{"$f":"IF(Y2344=\"\",\"\",((1+(+(+VLOOKUP(Y2344,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2344-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651266284211671}]
[9.3333333333333339,2352,11.537859041401289,null,0.121892477649768,3.7709004732673607E-4,1.7938792575997245E-3,-8.6848565406815736E-3,null,null,null,9.3333333333333339,2352,5.2222025204070999,null,5.7828768197709102E-2,3.9866705965635636E-3,-3.664843605261571E-3,-5.9285699849400894E-3,null,null,null,6.0022090107544779,null,{"$f":"IF(W2345=\"\",\"\",WORKDAY($B$3,M2345,Feriados!$A$2:$A$1037))","v":"2032-12-29"},{"$f":"IF(Y2345=\"\",\"\",((1+(+(+VLOOKUP(Y2345,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2345-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651367414618164}]
[9.337301587301587,2353,11.538135252076257,null,0.121892477649768,3.7692978806312558E-4,1.7931168779774232E-3,-8.6811717950459697E-3,null,null,null,9.337301587301587,2353,5.2223782286367735,null,5.7828768197709102E-2,3.9849763107178762E-3,-3.6632861803356986E-3,-5.9266760417235444E-3,null,null,null,6.0022945021410035,null,{"$f":"IF(W2346=\"\",\"\",WORKDAY($B$3,M2346,Feriados!$A$2:$A$1037))","v":"2032-12-30"},{"$f":"IF(Y2346=\"\",\"\",((1+(+(+VLOOKUP(Y2346,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2346-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651468459075854}]
[9.3412698412698418,2354,11.538411230775695,null,0.121892477649768,3.767696649586173E-4,1.7923551460862933E-3,-8.6774901530559563E-3,null,null,null,9.3412698412698418,2354,5.2225538790431356,null,5.7828768197709102E-2,3.9832834643237676E-3,-3.6617300780583638E-3,-5.9247827935431435E-3,null,null,null,6.0023798310320897,null,{"$f":"IF(W2347=\"\",\"\",WORKDAY($B$3,M2347,Feriados!$A$2:$A$1037))","v":"2032-12-31"},{"$f":"IF(Y2347=\"\",\"\",((1+(+(+VLOOKUP(Y2347,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2347-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651569417694208}]
[9.3452380952380949,2355,11.538686977783533,null,0.121892477649768,3.7660967783976015E-4,1.7915940611011997E-3,-8.6738116108736399E-3,null,null,null,9.3452380952380949,2355,5.222729471577237,null,5.7828768197709102E-2,3.9815920555478232E-3,-3.6601752967480466E-3,-5.9228902407365098E-3,null,null,null,6.0024649977477917,null,{"$f":"IF(W2348=\"\",\"\",WORKDAY($B$3,M2348,Feriados!$A$2:$A$1037))","v":"2033-01-03"},{"$f":"IF(Y2348=\"\",\"\",((1+(+(+VLOOKUP(Y2348,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2348-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651670290582695}]
[9.3492063492063497,2356,11.538962493383265,null,0.121892477649768,3.7644982653339755E-4,1.7908336221984088E-3,-8.6701361646671568E-3,null,null,null,9.3492063492063497,2356,5.222905006190345,null,5.7828768197709102E-2,3.9799020825597355E-3,-3.6586218347260603E-3,-5.9209983836393245E-3,null,null,null,6.0025500026076539,null,{"$f":"IF(W2349=\"\",\"\",WORKDAY($B$3,M2349,Feriados!$A$2:$A$1037))","v":"2033-01-04"},{"$f":"IF(Y2349=\"\",\"\",((1+(+(+VLOOKUP(Y2349,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2349-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651771077850116}]
[9.3531746031746028,2357,11.539237777857961,null,0.121892477649768,3.762901108666668E-4,1.7900738285555845E-3,-8.6664638106106456E-3,null,null,null,9.3531746031746028,2357,5.2230804828339519,null,5.7828768197709102E-2,3.9782135435323064E-3,-3.6570696903165489E-3,-5.9191072225853406E-3,null,null,null,6.0026348459304435,null,{"$f":"IF(W2350=\"\",\"\",WORKDAY($B$3,M2350,Feriados!$A$2:$A$1037))","v":"2033-01-05"},{"$f":"IF(Y2350=\"\",\"\",((1+(+(+VLOOKUP(Y2350,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2350-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651871779605717}]
[9.3571428571428577,2358,11.539512831490253,null,0.121892477649768,3.7613053066699826E-4,1.7893146793517851E-3,-8.6627945448842589E-3,null,null,null,9.3571428571428577,2358,5.2232559014597673,null,5.7828768197709102E-2,3.9765264366414281E-3,-3.6555188618464748E-3,-5.9172167579063864E-3,null,null,null,6.0027195280343504,null,{"$f":"IF(W2351=\"\",\"\",WORKDAY($B$3,M2351,Feriados!$A$2:$A$1037))","v":"2033-01-06"},{"$f":"IF(Y2351=\"\",\"\",((1+(+(+VLOOKUP(Y2351,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2351-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.76519723959583}]
[9.3611111111111107,2359,11.539787654562344,null,0.121892477649768,3.759710857621153E-4,1.7885561737674626E-3,-8.6591283636741397E-3,null,null,null,9.3611111111111107,2359,5.2234312620197203,null,5.7828768197709102E-2,3.9748407600660928E-3,-3.6539693476456245E-3,-5.9153269899323672E-3,null,null,null,6.0028040492369872,null,{"$f":"IF(W2352=\"\",\"\",WORKDAY($B$3,M2352,Feriados!$A$2:$A$1037))","v":"2033-01-07"},{"$f":"IF(Y2352=\"\",\"\",((1+(+(+VLOOKUP(Y2352,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2352-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7652072927016444}]
[9.3650793650793656,2360,11.540062247356008,null,0.121892477649768,3.7581177598003271E-4,1.7877983109844551E-3,-8.6554652631724086E-3,null,null,null,9.3650793650793656,2360,5.2236065644659613,null,5.7828768197709102E-2,3.9731565119883704E-3,-3.6524211460465905E-3,-5.9134379189912691E-3,null,null,null,6.002888409855256,null,{"$f":"IF(W2353=\"\",\"\",WORKDAY($B$3,M2353,Feriados!$A$2:$A$1037))","v":"2033-01-10"},{"$f":"IF(Y2353=\"\",\"\",((1+(+(+VLOOKUP(Y2353,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2353-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7652173372888287}]
[9.3690476190476186,2361,11.540336610152588,null,0.121892477649768,3.7565260114905721E-4,1.7870410901859907E-3,-8.6518052395771657E-3,null,null,null,9.3690476190476186,2361,5.2237818087508572,null,5.7828768197709102E-2,3.971473690593412E-3,-3.6508742553847738E-3,-5.9115495454091739E-3,null,null,null,6.0029726102055259,null,{"$f":"IF(W2354=\"\",\"\",WORKDAY($B$3,M2354,Feriados!$A$2:$A$1037))","v":"2033-01-11"},{"$f":"IF(Y2354=\"\",\"\",((1+(+(+VLOOKUP(Y2354,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2354-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7652273733682406}]
[9.3730158730158735,2362,11.540610743233001,null,0.121892477649768,3.7549356109778593E-4,1.7862845105566774E-3,-8.6481482890924596E-3,null,null,null,9.3730158730158735,2362,5.2239569948269917,null,5.7828768197709102E-2,3.9697922940694404E-3,-3.6493286739983704E-3,-5.9096618695102512E-3,null,null,null,6.0030566506033889,null,{"$f":"IF(W2355=\"\",\"\",WORKDAY($B$3,M2355,Feriados!$A$2:$A$1037))","v":"2033-01-12"},{"$f":"IF(Y2355=\"\",\"\",((1+(+(+VLOOKUP(Y2355,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2355-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7652374009506717}]
[9.3769841269841265,2363,11.54088464687773,null,0.121892477649768,3.7533465565510639E-4,1.7855285712825052E-3,-8.6444944079283013E-3,null,null,null,9.3769841269841265,2363,5.2241321226471698,null,5.7828768197709102E-2,3.9681123206077445E-3,-3.6477844002283781E-3,-5.9077748916167719E-3,null,null,null,6.0031405313639263,null,{"$f":"IF(W2356=\"\",\"\",WORKDAY($B$3,M2356,Feriados!$A$2:$A$1037))","v":"2033-01-13"},{"$f":"IF(Y2356=\"\",\"\",((1+(+(+VLOOKUP(Y2356,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2356-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7652474200469133}]
[9.3809523809523814,2364,11.54115832136684,null,0.121892477649768,3.7517588465019522E-4,1.7847732715508399E-3,-8.6408435923006309E-3,null,null,null,9.3809523809523814,2364,5.2243071921644093,null,5.7828768197709102E-2,3.966433768402668E-3,-3.6462414324185755E-3,-5.9058886120491056E-3,null,null,null,6.0032242528015756,null,{"$f":"IF(W2357=\"\",\"\",WORKDAY($B$3,M2357,Feriados!$A$2:$A$1037))","v":"2033-01-14"},{"$f":"IF(Y2357=\"\",\"\",((1+(+(+VLOOKUP(Y2357,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2357-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7652574306677344}]
[9.3849206349206344,2365,11.541431766979962,null,0.121892477649768,3.7501724791251859E-4,1.7840186105504247E-3,-8.6371958384313316E-3,null,null,null,9.3849206349206344,2365,5.2244822033319451,null,5.7828768197709102E-2,3.9647566356516128E-3,-3.6446997689155267E-3,-5.9040030311257345E-3,null,null,null,6.0033078152301078,null,{"$f":"IF(W2358=\"\",\"\",WORKDAY($B$3,M2358,Feriados!$A$2:$A$1037))","v":"2033-01-17"},{"$f":"IF(Y2358=\"\",\"\",((1+(+(+VLOOKUP(Y2358,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2358-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.76526743282386}]
[9.3888888888888893,2366,11.541704983996302,null,0.121892477649768,3.7485874527183046E-4,1.7832645874713705E-3,-8.6335511425481865E-3,null,null,null,9.3888888888888893,2366,5.2246571561032304,null,5.7828768197709102E-2,3.9630809205550193E-3,-3.6431594080685715E-3,-5.9021181491632499E-3,null,null,null,6.0033912189626504,null,{"$f":"IF(W2359=\"\",\"\",WORKDAY($B$3,M2359,Feriados!$A$2:$A$1037))","v":"2033-01-18"},{"$f":"IF(Y2359=\"\",\"\",((1+(+(+VLOOKUP(Y2359,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2359-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7652229176935892}]
[9.3928571428571423,2367,11.541977972694644,null,0.121892477649768,3.7470037655817261E-4,1.7825112015051599E-3,-8.6299095008848976E-3,null,null,null,9.3928571428571423,2367,5.2248320504319281,null,5.7828768197709102E-2,3.9614066213163757E-3,-3.6416203482298221E-3,-5.9002339664763672E-3,null,null,null,6.0034744643118421,null,{"$f":"IF(W2360=\"\",\"\",WORKDAY($B$3,M2360,Feriados!$A$2:$A$1037))","v":"2033-01-19"},{"$f":"IF(Y2360=\"\",\"\",((1+(+(+VLOOKUP(Y2360,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2360-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651784401955046}]
[9.3968253968253972,2368,11.542250733353345,null,0.121892477649768,3.7454214160187417E-4,1.7817584518446397E-3,-8.6262709096810684E-3,null,null,null,9.3968253968253972,2368,5.225006886271923,null,5.7828768197709102E-2,3.9597337361421958E-3,-3.6400825877541529E-3,-5.8983504833779116E-3,null,null,null,6.0035575515895889,null,{"$f":"IF(W2361=\"\",\"\",WORKDAY($B$3,M2361,Feriados!$A$2:$A$1037))","v":"2033-01-20"},{"$f":"IF(Y2361=\"\",\"\",((1+(+(+VLOOKUP(Y2361,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2361-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651340002819111}]
[9.4007936507936503,2369,11.542523266250338,null,0.121892477649768,3.7438404023355039E-4,1.7810063376840195E-3,-8.6226353651821779E-3,null,null,null,9.4007936507936503,2369,5.2251816635773078,null,5.7828768197709102E-2,3.9580622632420263E-3,-3.6385461249992005E-3,-5.8964677001788479E-3,null,null,null,6.0036404811071087,null,{"$f":"IF(W2362=\"\",\"\",WORKDAY($B$3,M2362,Feriados!$A$2:$A$1037))","v":"2033-01-21"},{"$f":"IF(Y2362=\"\",\"\",((1+(+(+VLOOKUP(Y2362,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2362-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7650895979052024}]
[9.4047619047619051,2370,11.542795571663138,null,0.121892477649768,3.742260722841026E-4,1.7802548582188699E-3,-8.6190028636395858E-3,null,null,null,9.4047619047619051,2370,5.2253563823023912,null,5.7828768197709102E-2,3.9563922008284264E-3,-3.6370109583253513E-3,-5.8945856171882666E-3,null,null,null,6.003723253175175,null,{"$f":"IF(W2363=\"\",\"\",WORKDAY($B$3,M2363,Feriados!$A$2:$A$1037))","v":"2033-01-24"},{"$f":"IF(Y2363=\"\",\"\",((1+(+(+VLOOKUP(Y2363,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2363-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7650452330178164}]
[9.4087301587301582,2371,11.543067649868831,null,0.121892477649768,3.7406823758471755E-4,1.7795040126461182E-3,-8.6153734013105186E-3,null,null,null,9.4087301587301582,2371,5.2255310424016939,null,5.7828768197709102E-2,3.9547235471169787E-3,-3.6354770860957449E-3,-5.8927042347133949E-3,null,null,null,6.0038058681038509,null,{"$f":"IF(W2364=\"\",\"\",WORKDAY($B$3,M2364,Feriados!$A$2:$A$1037))","v":"2033-01-25"},{"$f":"IF(Y2364=\"\",\"\",((1+(+(+VLOOKUP(Y2364,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2364-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7650009055723244}]
[9.412698412698413,2372,11.543339501144086,null,0.121892477649768,3.7391053596686624E-4,1.7787538001640447E-3,-8.6117469744580611E-3,null,null,null,9.412698412698413,2372,5.2257056438299507,null,5.7828768197709102E-2,3.9530563003262655E-3,-3.6339445066762592E-3,-5.8908235530596023E-3,null,null,null,6.0038883262025111,null,{"$f":"IF(W2365=\"\",\"\",WORKDAY($B$3,M2365,Feriados!$A$2:$A$1037))","v":"2033-01-26"},{"$f":"IF(Y2365=\"\",\"\",((1+(+(+VLOOKUP(Y2365,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2365-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7649566155213199}]
[9.4166666666666661,2373,11.543611125765144,null,0.121892477649768,3.737529672623042E-4,1.7780042199722836E-3,-8.6081235793511422E-3,null,null,null,9.4166666666666661,2373,5.2258801865421063,null,5.7828768197709102E-2,3.9513904586778734E-3,-3.6324132184355081E-3,-5.8889435725304022E-3,null,null,null,6.0039706277800642,null,{"$f":"IF(W2366=\"\",\"\",WORKDAY($B$3,M2366,Feriados!$A$2:$A$1037))","v":"2033-01-27"},{"$f":"IF(Y2366=\"\",\"\",((1+(+(+VLOOKUP(Y2366,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2366-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7649123628175296}]
[9.4206349206349209,2374,11.543882524007838,null,0.121892477649768,3.7359553130307001E-4,1.7772552712718148E-3,-8.6045032122645145E-3,null,null,null,9.4206349206349209,2374,5.2260546704933182,null,5.7828768197709102E-2,3.949726020396384E-3,-3.6308832197448396E-3,-5.8870642934274646E-3,null,null,null,6.0040527731447302,null,{"$f":"IF(W2367=\"\",\"\",WORKDAY($B$3,M2367,Feriados!$A$2:$A$1037))","v":"2033-01-28"},{"$f":"IF(Y2367=\"\",\"\",((1+(+(+VLOOKUP(Y2367,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2367-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7648681474137025}]
[9.424603174603174,2375,11.544153696147569,null,0.121892477649768,3.7343822792148564E-4,1.7765069532649665E-3,-8.6008858694787728E-3,null,null,null,9.424603174603174,2375,5.2262290956389537,null,5.7828768197709102E-2,3.9480629837093679E-3,-3.6293545089783243E-3,-5.8851857160506071E-3,null,null,null,6.0041347626040409,null,{"$f":"IF(W2368=\"\",\"\",WORKDAY($B$3,M2368,Feriados!$A$2:$A$1037))","v":"2033-01-31"},{"$f":"IF(Y2368=\"\",\"\",((1+(+(+VLOOKUP(Y2368,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2368-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7648239692627206}]
[9.4285714285714288,2376,11.544424642459326,null,0.121892477649768,3.7328105695015493E-4,1.7757592651554076E-3,-8.5972715472803097E-3,null,null,null,9.4285714285714288,2376,5.2264034619345905,null,5.7828768197709102E-2,3.946401346847375E-3,-3.6278270845127533E-3,-5.8833078406978134E-3,null,null,null,6.0042165964650396,null,{"$f":"IF(W2369=\"\",\"\",WORKDAY($B$3,M2369,Feriados!$A$2:$A$1037))","v":"2033-02-01"},{"$f":"IF(Y2369=\"\",\"\",((1+(+(+VLOOKUP(Y2369,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2369-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7647798283175327}]
[9.4325396825396819,2377,11.544695363217679,null,0.121892477649768,3.7312401822196361E-4,1.7750122061481494E-3,-8.5936602419613307E-3,null,null,null,9.4325396825396819,2377,5.2265777693360178,null,5.7828768197709102E-2,3.9447411080439365E-3,-3.6263009447276315E-3,-5.8814306676652278E-3,null,null,null,6.0042982750341034,null,{"$f":"IF(W2370=\"\",\"\",WORKDAY($B$3,M2370,Feriados!$A$2:$A$1037))","v":"2033-02-02"},{"$f":"IF(Y2370=\"\",\"\",((1+(+(+VLOOKUP(Y2370,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2370-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7647357245311319}]
[9.4365079365079367,2378,11.544965858696777,null,0.121892477649768,3.729671115700783E-4,1.7742657754495374E-3,-8.59005194981983E-3,null,null,null,9.4365079365079367,2378,5.2267520177992308,null,5.7828768197709102E-2,3.9430822655355481E-3,-3.6247760880051727E-3,-5.8795541972471669E-3,null,null,null,6.00437979861701,null,{"$f":"IF(W2371=\"\",\"\",WORKDAY($B$3,M2371,Feriados!$A$2:$A$1037))","v":"2033-02-03"},{"$f":"IF(Y2371=\"\",\"\",((1+(+(+VLOOKUP(Y2371,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2371-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7646916578566225}]
[9.4404761904761898,2379,11.545236129170361,null,0.121892477649768,3.7281033682794645E-4,1.7735199722672542E-3,-8.5864466671595856E-3,null,null,null,9.4404761904761898,2379,5.2269262072804361,null,5.7828768197709102E-2,3.9414248175616744E-3,-3.6232525127302948E-3,-5.8776784297361207E-3,null,null,null,6.004461167518893,null,{"$f":"IF(W2372=\"\",\"\",WORKDAY($B$3,M2372,Feriados!$A$2:$A$1037))","v":"2033-02-04"},{"$f":"IF(Y2372=\"\",\"\",((1+(+(+VLOOKUP(Y2372,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2372-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7646476282472197}]
[9.4444444444444446,2380,11.545506174911747,null,0.121892477649768,3.726536938292952E-4,1.7727747958103134E-3,-8.5828443902901501E-3,null,null,null,9.4444444444444446,2380,5.2271003377360472,null,5.7828768197709102E-2,3.939768762364731E-3,-3.6217302172906079E-3,-5.8758033654227569E-3,null,null,null,6.0045423820443533,null,{"$f":"IF(W2373=\"\",\"\",WORKDAY($B$3,M2373,Feriados!$A$2:$A$1037))","v":"2033-02-07"},{"$f":"IF(Y2373=\"\",\"\",((1+(+(+VLOOKUP(Y2373,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2373-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7646036356561163}]
[9.4484126984126977,2381,11.545775996193836,null,0.121892477649768,3.724971824081312E-4,1.7720302452890568E-3,-8.5792451155268373E-3,null,null,null,9.4484126984126977,2381,5.2272744091226837,null,5.7828768197709102E-2,3.938114098190091E-3,-3.6202092000764191E-3,-5.8739290045959304E-3,null,null,null,6.0046234424973255,null,{"$f":"IF(W2374=\"\",\"\",WORKDAY($B$3,M2374,Feriados!$A$2:$A$1037))","v":"2033-02-08"},{"$f":"IF(Y2374=\"\",\"\",((1+(+(+VLOOKUP(Y2374,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2374-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7645596800366832}]
[9.4523809523809526,2382,11.546045593289119,null,0.121892477649768,3.7234080239873939E-4,1.7712863199151516E-3,-8.5756488391907082E-3,null,null,null,9.4523809523809526,2382,5.2274484213971775,null,5.7828768197709102E-2,3.9364608232860662E-3,-3.6186894594807174E-3,-5.8720553475426788E-3,null,null,null,6.0047043491811003,null,{"$f":"IF(W2375=\"\",\"\",WORKDAY($B$3,M2375,Feriados!$A$2:$A$1037))","v":"2033-02-09"},{"$f":"IF(Y2375=\"\",\"\",((1+(+(+VLOOKUP(Y2375,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2375-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7645157613423352}]
[9.4563492063492056,2383,11.546314966469669,null,0.121892477649768,3.721845536356837E-4,1.7705430189015909E-3,-8.5720555576085742E-3,null,null,null,9.4563492063492056,2383,5.2276223745165602,null,5.7828768197709102E-2,3.9348089359039148E-3,-3.6171709938991794E-3,-5.8701823945482359E-3,null,null,null,6.0047851023985022,null,{"$f":"IF(W2376=\"\",\"\",WORKDAY($B$3,M2376,Feriados!$A$2:$A$1037))","v":"2033-02-10"},{"$f":"IF(Y2376=\"\",\"\",((1+(+(+VLOOKUP(Y2376,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2376-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7644718795265542}]
[9.4603174603174605,2384,11.546584116007153,null,0.121892477649768,3.7202843595380474E-4,1.7698003414626849E-3,-8.5684652671129697E-3,null,null,null,9.4603174603174605,2384,5.2277962684380741,null,5.7828768197709102E-2,3.9331584342978208E-3,-3.6156538017301466E-3,-5.8683101458960312E-3,null,null,null,6.0048657024516006,null,{"$f":"IF(W2377=\"\",\"\",WORKDAY($B$3,M2377,Feriados!$A$2:$A$1037))","v":"2033-02-11"},{"$f":"IF(Y2377=\"\",\"\",((1+(+(+VLOOKUP(Y2377,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2377-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7644280345429104}]
[9.4642857142857135,2385,11.546853042172813,null,0.121892477649768,3.7187244918822078E-4,1.7690582868140643E-3,-8.5648779640421571E-3,null,null,null,9.4642857142857135,2385,5.2279701031191665,null,5.7828768197709102E-2,3.9315093167248977E-3,-3.6141378813746372E-3,-5.8664386018676979E-3,null,null,null,6.0049461496419543,null,{"$f":"IF(W2378=\"\",\"\",WORKDAY($B$3,M2378,Feriados!$A$2:$A$1037))","v":"2033-02-14"},{"$f":"IF(Y2378=\"\",\"\",((1+(+(+VLOOKUP(Y2378,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2378-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7643842263450633}]
[9.4682539682539684,2386,11.547121745237488,null,0.121892477649768,3.7171659317432608E-4,1.7683168541726729E-3,-8.5612936447401044E-3,null,null,null,9.4682539682539684,2386,5.2281438785174865,null,5.7828768197709102E-2,3.9298615814451791E-3,-3.6126232312363319E-3,-5.8645677627430746E-3,null,null,null,6.0050264442705226,null,{"$f":"IF(W2379=\"\",\"\",WORKDAY($B$3,M2379,Feriados!$A$2:$A$1037))","v":"2033-02-15"},{"$f":"IF(Y2379=\"\",\"\",((1+(+(+VLOOKUP(Y2379,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2379-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7643404548867165}]
[9.4722222222222214,2387,11.547390225471608,null,0.121892477649768,3.7156086774779105E-4,1.767576042756768E-3,-8.5577123055564832E-3,null,null,null,9.4722222222222214,2387,5.2283175945908926,null,5.7828768197709102E-2,3.9282152267216142E-3,-3.6111098497215699E-3,-5.8626976288002125E-3,null,null,null,6.0051065866375763,null,{"$f":"IF(W2380=\"\",\"\",WORKDAY($B$3,M2380,Feriados!$A$2:$A$1037))","v":"2033-02-16"},{"$f":"IF(Y2380=\"\",\"\",((1+(+(+VLOOKUP(Y2380,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2380-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7655272156528419}]
[9.4761904761904763,2388,11.547658483145181,null,0.121892477649768,3.7140527274456104E-4,1.7668358517859148E-3,-8.5541339428466551E-3,null,null,null,9.4761904761904763,2388,5.2284912512974442,null,5.7828768197709102E-2,3.9265702508200565E-3,-3.6095977352393425E-3,-5.8608282003153739E-3,null,null,null,6.0051865770429425,null,{"$f":"IF(W2381=\"\",\"\",WORKDAY($B$3,M2381,Feriados!$A$2:$A$1037))","v":"2033-02-17"},{"$f":"IF(Y2381=\"\",\"\",((1+(+(+VLOOKUP(Y2381,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2381-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.766712996038013}]
[9.4801587301587293,2389,11.547926518527818,null,0.121892477649768,3.7124980800085653E-4,1.7660962804809878E-3,-8.5505585529716682E-3,null,null,null,9.4801587301587293,2389,5.228664848595403,null,5.7828768197709102E-2,3.9249266520092665E-3,-3.6080868862012889E-3,-5.8589594775630494E-3,null,null,null,6.005266415785715,null,{"$f":"IF(W2382=\"\",\"\",WORKDAY($B$3,M2382,Feriados!$A$2:$A$1037))","v":"2033-02-18"},{"$f":"IF(Y2382=\"\",\"\",((1+(+(+VLOOKUP(Y2382,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2382-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7678977972564809}]
[9.4841269841269842,2390,11.548194331888713,null,{"$f":"$E$4","v":0.121892477649768},3.7109447335317169E-4,1.765357328064163E-3,-8.5469861322982257E-3,null,null,null,9.4841269841269842,2390,5.2288383864432353,null,{"$f":"$P$4","v":5.7828768197709102E-2},3.9232844285608977E-3,-3.6065773010216921E-3,-5.8570914608159462E-3,null,null,null,6.0053461031644551,null,{"$f":"IF(W2383=\"\",\"\",WORKDAY($B$3,M2383,Feriados!$A$2:$A$1037))","v":"2033-02-21"},{"$f":"IF(Y2383=\"\",\"\",((1+(+(+VLOOKUP(Y2383,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2383-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.769081620520498}]
[9.4880952380952372,{"$f":"+B2383+1","v":2391},11.548461923496649,null,0.121892477649768,3.7093926863827431E-4,1.7646189937589182E-3,-8.5434166771987084E-3,null,null,null,9.4880952380952372,{"$f":"+M2383+1","v":2391},5.2290118647996122,null,5.7828768197709102E-2,3.9216435787494935E-3,-3.6050689781174693E-3,-5.8552241503450064E-3,null,null,null,6.00542563947708,null,{"$f":"IF(W2384=\"\",\"\",WORKDAY($B$3,M2384,Feriados!$A$2:$A$1037))","v":"2033-02-22"},{"$f":"IF(Y2384=\"\",\"\",((1+(+(+VLOOKUP(Y2384,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2384-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7702644670402963}]
[9.4920634920634921,2392,11.54872929362001,null,0.121892477649768,3.7078419369320533E-4,1.7638812767900303E-3,-8.539850184051137E-3,null,null,null,9.4920634920634921,2392,5.2291852836234014,null,5.7828768197709102E-2,3.9200041008524821E-3,-3.60356191590817E-3,-5.8533575464194037E-3,null,null,null,6.0055050250209518,null,{"$f":"IF(W2385=\"\",\"\",WORKDAY($B$3,M2385,Feriados!$A$2:$A$1037))","v":"2033-02-23"},{"$f":"IF(Y2385=\"\",\"\",((1+(+(+VLOOKUP(Y2385,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2385-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7714463380241758}]
[9.4960317460317452,2393,11.548996442526766,null,0.121892477649768,3.7062924835527794E-4,1.7631441763835722E-3,-8.5362866492391803E-3,null,null,null,9.4960317460317452,2393,5.2293586428736747,null,5.7828768197709102E-2,3.9183659931501715E-3,-3.6020561128159733E-3,-5.8514916493065516E-3,null,null,null,6.0055842600928555,null,{"$f":"IF(W2386=\"\",\"\",WORKDAY($B$3,M2386,Feriados!$A$2:$A$1037))","v":"2033-02-24"},{"$f":"IF(Y2386=\"\",\"\",((1+(+(+VLOOKUP(Y2386,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2386-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7726272346783718}]
[9.5,2394,11.549263370484486,null,0.121892477649768,3.7047443246207709E-4,1.7624076917669084E-3,-8.5327260691521259E-3,null,null,null,9.5,2394,5.2295319425097064,null,5.7828768197709102E-2,3.9167292539257379E-3,-3.6005515672656711E-3,-5.849626459272104E-3,null,null,null,6.0056633449889762,null,{"$f":"IF(W2387=\"\",\"\",WORKDAY($B$3,M2387,Feriados!$A$2:$A$1037))","v":"2033-02-25"},{"$f":"IF(Y2387=\"\",\"\",((1+(+(+VLOOKUP(Y2387,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2387-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7738071582071653}]
[9.5039682539682548,2395,11.549530077760327,null,0.121892477649768,3.7031974585145913E-4,1.7616718221686962E-3,-8.5291684401848922E-3,null,null,null,9.5039682539682548,2395,5.2297051824909691,null,5.7828768197709102E-2,3.915093881465226E-3,-3.599048277684677E-3,-5.8477619765799644E-3,null,null,null,6.0057422800048776,null,{"$f":"IF(W2388=\"\",\"\",WORKDAY($B$3,M2388,Feriados!$A$2:$A$1037))","v":"2033-03-02"},{"$f":"IF(Y2388=\"\",\"\",((1+(+(+VLOOKUP(Y2388,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2388-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7749861098128612}]
[9.5079365079365079,2396,11.549796564621042,null,0.121892477649768,3.7016518836155112E-4,1.7609365668188783E-3,-8.5256137587380026E-3,null,null,null,9.5079365079365079,2396,5.2298783627771339,null,5.7828768197709102E-2,3.913459874057541E-3,-3.5975462425030134E-3,-5.8458982014922911E-3,null,null,null,6.0058210654355904,null,{"$f":"IF(W2389=\"\",\"\",WORKDAY($B$3,M2389,Feriados!$A$2:$A$1037))","v":"2033-03-03"},{"$f":"IF(Y2389=\"\",\"\",((1+(+(+VLOOKUP(Y2389,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2389-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7761640906957661}]
[9.5119047619047628,2397,11.550062831332985,null,0.121892477649768,3.7001075983075012E-4,1.7602019249486846E-3,-8.5220620212175802E-3,null,null,null,9.5119047619047628,2397,5.2300514833280749,null,5.7828768197709102E-2,3.911827229994439E-3,-3.5960454601533043E-3,-5.8440351342694914E-3,null,null,null,6.0058997015754567,null,{"$f":"IF(W2390=\"\",\"\",WORKDAY($B$3,M2390,Feriados!$A$2:$A$1037))","v":"2033-03-04"},{"$f":"IF(Y2390=\"\",\"\",((1+(+(+VLOOKUP(Y2390,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2390-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7773411020542103}]
[9.5158730158730158,2398,11.5503288781621,null,0.121892477649768,3.6985646009772278E-4,1.7594678957906249E-3,-8.5185132240353442E-3,null,null,null,9.5158730158730158,2398,5.2302245441038613,null,5.7828768197709102E-2,3.910195947570529E-3,-3.5945459290707767E-3,-5.842172775170241E-3,null,null,null,6.0059781887183528,null,{"$f":"IF(W2391=\"\",\"\",WORKDAY($B$3,M2391,Feriados!$A$2:$A$1037))","v":"2033-03-07"},{"$f":"IF(Y2391=\"\",\"\",((1+(+(+VLOOKUP(Y2391,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2391-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.77851714508457}]
[9.5198412698412707,2399,11.550594705373932,null,0.121892477649768,3.6970228900140475E-4,1.7587344785784901E-3,-8.514967363608586E-3,null,null,null,9.5198412698412707,2399,5.2303975450647631,null,5.7828768197709102E-2,3.9085660250832554E-3,-3.5930476476932448E-3,-5.8403111244514768E-3,null,null,null,6.0060565271575328,null,{"$f":"IF(W2392=\"\",\"\",WORKDAY($B$3,M2392,Feriados!$A$2:$A$1037))","v":"2033-03-08"},{"$f":"IF(Y2392=\"\",\"\",((1+(+(+VLOOKUP(Y2392,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2392-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7796922209812456}]
[9.5238095238095237,2400,11.550860313233617,null,0.121892477649768,3.6954824638100022E-4,1.7580016725473487E-3,-8.5114244363601738E-3,null,null,null,9.5238095238095237,2400,5.2305704861712483,null,5.7828768197709102E-2,3.9069374608329066E-3,-3.5915506144611211E-3,-5.8384501823684079E-3,null,null,null,6.006134717185585,null,{"$f":"IF(W2393=\"\",\"\",WORKDAY($B$3,M2393,Feriados!$A$2:$A$1037))","v":"2033-03-09"},{"$f":"IF(Y2393=\"\",\"\",((1+(+(+VLOOKUP(Y2393,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2393-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7808663309366608}]
[9.5277777777777786,2401,11.551125702005899,null,0.121892477649768,3.6939433207598107E-4,1.7572694769335422E-3,-8.5078844387185288E-3,null,null,null,9.5277777777777786,2401,5.2307433673839787,null,5.7828768197709102E-2,3.9053102531225953E-3,-3.5900548278173915E-3,-5.8365899491745147E-3,null,null,null,6.0062127590946091,null,{"$f":"IF(W2394=\"\",\"\",WORKDAY($B$3,M2394,Feriados!$A$2:$A$1037))","v":"2033-03-10"},{"$f":"IF(Y2394=\"\",\"\",((1+(+(+VLOOKUP(Y2394,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2394-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7820394761413301}]
[9.5317460317460316,2402,11.551390871955114,null,0.121892477649768,3.6924054592608679E-4,1.7565378909746849E-3,-8.5043473671176321E-3,null,null,null,9.5317460317460316,2402,5.2309161886638176,null,5.7828768197709102E-2,3.9036844002582633E-3,-3.5885602862076272E-3,-5.8347304251215601E-3,null,null,null,6.0062906531761051,null,{"$f":"IF(W2395=\"\",\"\",WORKDAY($B$3,M2395,Feriados!$A$2:$A$1037))","v":"2033-03-11"},{"$f":"IF(Y2395=\"\",\"\",((1+(+(+VLOOKUP(Y2395,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2395-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7832116577837249}]
[9.5357142857142865,2403,11.551655823345198,null,0.121892477649768,3.6908688777132333E-4,1.7558069139096595E-3,-8.5008132179969966E-3,null,null,null,9.5357142857142865,2403,5.2310889499718209,null,5.7828768197709102E-2,3.9020599005486663E-3,-3.5870669880799671E-3,-5.8328716104595873E-3,null,null,null,6.006368399720996,null,{"$f":"IF(W2396=\"\",\"\",WORKDAY($B$3,M2396,Feriados!$A$2:$A$1037))","v":"2033-03-14"},{"$f":"IF(Y2396=\"\",\"\",((1+(+(+VLOOKUP(Y2396,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2396-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7843828770504517}]
[9.5396825396825395,2404,11.55192055643969,null,0.121892477649768,3.6893335745196299E-4,1.7550765449786153E-3,-8.4972819878016727E-3,null,null,null,9.5396825396825395,2404,5.2312616512692429,null,5.7828768197709102E-2,3.9004367523053762E-3,-3.5855749318851205E-3,-5.8310135054369296E-3,null,null,null,6.0064459990195607,null,{"$f":"IF(W2397=\"\",\"\",WORKDAY($B$3,M2397,Feriados!$A$2:$A$1037))","v":"2033-03-15"},{"$f":"IF(Y2397=\"\",\"\",((1+(+(+VLOOKUP(Y2397,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2397-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7855531351260963}]
[9.5436507936507944,2405,11.552185071501727,null,0.121892477649768,3.6877995480854382E-4,1.7543467834229649E-3,-8.4937536729822287E-3,null,null,null,9.5436507936507944,2405,5.2314342925175303,null,5.7828768197709102E-2,3.8988149538427708E-3,-3.584084116076356E-3,-5.8291561103002102E-3,null,null,null,6.0065234513615673,null,{"$f":"IF(W2398=\"\",\"\",WORKDAY($B$3,M2398,Feriados!$A$2:$A$1037))","v":"2033-03-16"},{"$f":"IF(Y2398=\"\",\"\",((1+(+(+VLOOKUP(Y2398,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2398-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7858371787720113}]
[9.5476190476190474,2406,11.552449368794052,null,0.121892477649768,3.6862667968186883E-4,1.7536176284853838E-3,-8.4902282699947443E-3,null,null,null,9.5476190476190474,2406,5.2316068736783281,null,5.7828768197709102E-2,3.8971945034780293E-3,-3.5825945391095028E-3,-5.8272994252943503E-3,null,null,null,6.0066007570362068,null,{"$f":"IF(W2399=\"\",\"\",WORKDAY($B$3,M2399,Feriados!$A$2:$A$1037))","v":"2033-03-17"},{"$f":"IF(Y2399=\"\",\"\",((1+(+(+VLOOKUP(Y2399,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2399-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.786120987081576}]
[9.5515873015873023,2407,11.552713448579002,null,0.121892477649768,3.6847353191300563E-4,1.752889079409803E-3,-8.4867057753007999E-3,null,null,null,9.5515873015873023,2407,5.2317793947134721,null,5.7828768197709102E-2,3.8955753995311248E-3,-3.5811061994429376E-3,-5.8254434506625711E-3,null,null,null,6.0066779163320705,null,{"$f":"IF(W2400=\"\",\"\",WORKDAY($B$3,M2400,Feriados!$A$2:$A$1037))","v":"2033-03-18"},{"$f":"IF(Y2400=\"\",\"\",((1+(+(+VLOOKUP(Y2400,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2400-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7864045603471563}]
[9.5555555555555554,2408,11.552977311118523,null,0.121892477649768,3.6832051134328585E-4,1.7521611354414128E-3,-8.4831861853674681E-3,null,null,null,9.5555555555555554,2408,5.2319518555849944,null,5.7828768197709102E-2,3.8939576403248227E-3,-3.5796190955375861E-3,-5.8235881866463982E-3,null,null,null,6.0067549295371503,null,{"$f":"IF(W2401=\"\",\"\",WORKDAY($B$3,M2401,Feriados!$A$2:$A$1037))","v":"2033-03-21"},{"$f":"IF(Y2401=\"\",\"\",((1+(+(+VLOOKUP(Y2401,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2401-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7866878988605857}]
[9.5595238095238102,2409,11.553240956674166,null,0.121892477649768,3.6816761781430463E-4,1.7514337958266543E-3,-8.4796694966673015E-3,null,null,null,9.5595238095238102,2409,5.2321242562551182,null,5.7828768197709102E-2,3.8923412241846675E-3,-3.5781332258569142E-3,-5.8217336334856692E-3,null,null,null,6.0068317969389495,null,{"$f":"IF(W2402=\"\",\"\",WORKDAY($B$3,M2402,Feriados!$A$2:$A$1037))","v":"2033-03-22"},{"$f":"IF(Y2402=\"\",\"\",((1+(+(+VLOOKUP(Y2402,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2402-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7869710029132753}]
[{"$f":"B2403/252","v":9.5634920634920633},2410,{"$f":"SUM(E2403:H2403)*100","v":11.553504385507082},null,0.121892477649768,{"$f":"$F$4*((1-EXP(-1*$I$4*A2403))/($I$4*A2403))","v":3.6801485116792E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2403))/($I$4*A2403))-EXP(-1*$I$4*A2403)))","v":1.7507070598132212E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2403))/($J$4*A2403))-EXP(-1*$J$4*A2403)))","v":-8.4761557056783274E-3},null,null,null,{"$f":"M2403/252","v":9.5634920634920633},2410,{"$f":"SUM(P2403:S2403)*100","v":5.232296596686262},null,5.7828768197709102E-2,{"$f":"$Q$4*((1-EXP(-1*$T$4*L2403))/($T$4*L2403))","v":3.8907261494389874E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2403))/($T$4*L2403))-EXP(-1*$T$4*L2403)))","v":-3.5766485888669257E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2403))/($U$4*L2403))-EXP(-1*$U$4*L2403)))","v":-5.8198797914185349E-3},null,null,null,{"$f":"IF(N2403=\"\",\"\",(((1+C2403/100)/(1+N2403/100))-1)*100)","v":6.0069085188243054},null,{"$f":"IF(W2403=\"\",\"\",WORKDAY($B$3,M2403,Feriados!$A$2:$A$1037))","v":"2033-03-23"},{"$f":"IF(Y2403=\"\",\"\",((1+(+(+VLOOKUP(Y2403,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2403-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7872538727961258}]
[9.5674603174603181,2411,11.553767597878027,null,0.121892477649768,3.678622112462522E-4,1.7499809266500529E-3,-8.4726448088840323E-3,null,null,null,9.5674603174603181,2411,5.2324688768410361,null,5.7828768197709102E-2,3.8891124144188782E-3,-3.5751651830361517E-3,-5.8180266606814622E-3,null,null,null,6.0069850954795445,null,{"$f":"IF(W2404=\"\",\"\",WORKDAY($B$3,M2404,Feriados!$A$2:$A$1037))","v":"2033-03-24"},{"$f":"IF(Y2404=\"\",\"\",((1+(+(+VLOOKUP(Y2404,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2404-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7875365087995272}]
[9.5714285714285712,2412,11.554030594047365,null,0.121892477649768,3.677096978916836E-4,1.7492553955873371E-3,-8.4691368027733603E-3,null,null,null,9.5714285714285712,2412,5.232641096682241,null,5.7828768197709102E-2,3.8875000174582054E-3,-3.5736830068356542E-3,-5.8161742415092435E-3,null,null,null,6.0070615271903716,null,{"$f":"IF(W2405=\"\",\"\",WORKDAY($B$3,M2405,Feriados!$A$2:$A$1037))","v":"2033-03-25"},{"$f":"IF(Y2405=\"\",\"\",((1+(+(+VLOOKUP(Y2405,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2405-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7878189112134697}]
[9.575396825396826,2413,11.554293374275067,null,0.121892477649768,3.6755731094685753E-4,1.7485304658765026E-3,-8.4656316838406884E-3,null,null,null,9.575396825396826,2413,5.232813256172868,null,5.7828768197709102E-2,3.8858889568935909E-3,-3.572202058739008E-3,-5.8143225341349969E-3,null,null,null,6.0071378142419807,null,{"$f":"IF(W2406=\"\",\"\",WORKDAY($B$3,M2406,Feriados!$A$2:$A$1037))","v":"2033-03-28"},{"$f":"IF(Y2406=\"\",\"\",((1+(+(+VLOOKUP(Y2406,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2406-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7881010803273663}]
[9.5793650793650791,2414,11.554555938820707,null,0.121892477649768,3.6740505025467825E-4,1.747806136770219E-3,-8.4621294485858409E-3,null,null,null,9.5793650793650791,2414,5.232985355276103,null,5.7828768197709102E-2,3.8842792310644172E-3,-3.5707223372223118E-3,-5.8124715387901735E-3,null,null,null,6.0072139569189442,null,{"$f":"IF(W2407=\"\",\"\",WORKDAY($B$3,M2407,Feriados!$A$2:$A$1037))","v":"2033-03-29"},{"$f":"IF(Y2407=\"\",\"\",((1+(+(+VLOOKUP(Y2407,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2407-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7883830164302301}]
[9.5833333333333339,2415,11.554818287943466,null,0.121892477649768,3.6725291565831017E-4,1.7470824075223941E-3,-8.4586300935140506E-3,null,null,null,9.5833333333333339,2415,5.2331573939553193,null,5.7828768197709102E-2,3.8826708383128115E-3,-3.5692438407641681E-3,-5.8106212557045541E-3,null,null,null,6.0072899555053016,null,{"$f":"IF(W2408=\"\",\"\",WORKDAY($B$3,M2408,Feriados!$A$2:$A$1037))","v":"2033-03-30"},{"$f":"IF(Y2408=\"\",\"\",((1+(+(+VLOOKUP(Y2408,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2408-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7886647198105416}]
[9.587301587301587,2416,11.555080421902138,null,0.121892477649768,3.6710090700117743E-4,1.7463592773881707E-3,-8.4551336151359752E-3,null,null,null,9.587301587301587,2416,5.2333293721740795,null,5.7828768197709102E-2,3.8810637769836468E-3,-3.5677665678456893E-3,-5.8087716851062685E-3,null,null,null,6.0073658102844929,null,{"$f":"IF(W2409=\"\",\"\",WORKDAY($B$3,M2409,Feriados!$A$2:$A$1037))","v":"2033-03-31"},{"$f":"IF(Y2409=\"\",\"\",((1+(+(+VLOOKUP(Y2409,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2409-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7889461907563593}]
[9.5912698412698418,2417,11.555342340955123,null,0.121892477649768,3.6694902412696311E-4,1.7456367456239242E-3,-8.4516400099676672E-3,null,null,null,9.5912698412698418,2417,5.2335012898961368,null,5.7828768197709102E-2,3.8794580454245332E-3,-3.5662905169504835E-3,-5.8069228272217858E-3,null,null,null,6.0074415215394472,null,{"$f":"IF(W2410=\"\",\"\",WORKDAY($B$3,M2410,Feriados!$A$2:$A$1037))","v":"2033-04-01"},{"$f":"IF(Y2410=\"\",\"\",((1+(+(+VLOOKUP(Y2410,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2410-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7892274295552086}]
[9.5952380952380949,2418,11.555604045360429,null,0.121892477649768,3.6679726687960921E-4,1.7449148114872608E-3,-8.448149274530586E-3,null,null,null,9.5952380952380949,2418,5.2336731470854332,null,5.7828768197709102E-2,3.8778536419858153E-3,-3.5648156865646587E-3,-5.8050746822759236E-3,null,null,null,6.0075170895525165,null,{"$f":"IF(W2411=\"\",\"\",WORKDAY($B$3,M2411,Feriados!$A$2:$A$1037))","v":"2033-04-04"},{"$f":"IF(Y2411=\"\",\"\",((1+(+(+VLOOKUP(Y2411,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2411-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7895084364941711}]
[9.5992063492063497,2419,11.555865535375677,null,0.121892477649768,3.6664563510331523E-4,1.7441934742370123E-3,-8.4446614053515622E-3,null,null,null,9.5992063492063497,2419,5.2338449437061012,null,5.7828768197709102E-2,3.8762505650205606E-3,-3.5633420751768072E-3,-5.8032272504918514E-3,null,null,null,6.007592514605431,null,{"$f":"IF(W2412=\"\",\"\",WORKDAY($B$3,M2412,Feriados!$A$2:$A$1037))","v":"2033-04-05"},{"$f":"IF(Y2412=\"\",\"\",((1+(+(+VLOOKUP(Y2412,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2412-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7897892118598842}]
[9.6031746031746028,2420,11.556126811258096,null,0.121892477649768,3.6649412864253887E-4,1.7434727331332384E-3,-8.4411763989628123E-3,null,null,null,9.6031746031746028,2420,5.2340166797224557,null,5.7828768197709102E-2,3.8746488128845609E-3,-3.5618696812780106E-3,-5.8013805320910987E-3,null,null,null,6.0076677969794323,null,{"$f":"IF(W2413=\"\",\"\",WORKDAY($B$3,M2413,Feriados!$A$2:$A$1037))","v":"2033-04-06"},{"$f":"IF(Y2413=\"\",\"\",((1+(+(+VLOOKUP(Y2413,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2413-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7900697559384744}]
[9.6071428571428577,2421,11.556387873264532,null,0.121892477649768,3.663427473419943E-4,1.7427525874372191E-3,-8.4376942519019098E-3,null,null,null,9.6071428571428577,2421,5.234188355099004,null,5.7828768197709102E-2,3.8730483839363207E-3,-3.5603985033618268E-3,-5.7995345272935555E-3,null,null,null,6.0077429369551405,null,{"$f":"IF(W2414=\"\",\"\",WORKDAY($B$3,M2414,Feriados!$A$2:$A$1037))","v":"2033-04-07"},{"$f":"IF(Y2414=\"\",\"\",((1+(+(+VLOOKUP(Y2414,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2414-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.79035006901558}]
[9.6111111111111107,2422,11.556648721651431,null,0.121892477649768,3.6619149104665243E-4,1.7420330364114561E-3,-8.434214960711792E-3,null,null,null,9.6111111111111107,2422,5.2343599698004386,null,5.7828768197709102E-2,3.8714492765370579E-3,-3.558928539924293E-3,-5.797689236317476E-3,null,null,null,6.0078179348126648,null,{"$f":"IF(W2415=\"\",\"\",WORKDAY($B$3,M2415,Feriados!$A$2:$A$1037))","v":"2033-04-08"},{"$f":"IF(Y2415=\"\",\"\",((1+(+(+VLOOKUP(Y2415,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2415-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7906301513763951}]
[9.6150793650793656,2423,11.556909356674867,null,0.121892477649768,3.6604035960173986E-4,1.7413140793196664E-3,-8.430738521940739E-3,null,null,null,9.6150793650793656,2423,5.2345315237916399,null,5.7828768197709102E-2,3.8698514890506915E-3,-3.5574597894639116E-3,-5.7958446593794847E-3,null,null,null,6.0078927908315372,null,{"$f":"IF(W2416=\"\",\"\",WORKDAY($B$3,M2416,Feriados!$A$2:$A$1037))","v":"2033-04-11"},{"$f":"IF(Y2416=\"\",\"\",((1+(+(+VLOOKUP(Y2416,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2416-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7909100033056697}]
[9.6190476190476186,2424,11.557169778590517,null,0.121892477649768,3.6588935285273888E-4,1.740595715426785E-3,-8.4272649321423688E-3,null,null,null,9.6190476190476186,2424,5.2347030170376714,null,5.7828768197709102E-2,3.8682550198438402E-3,-3.5559922504816524E-3,-5.7940007966945806E-3,null,null,null,6.0079675052907344,null,{"$f":"IF(W2417=\"\",\"\",WORKDAY($B$3,M2417,Feriados!$A$2:$A$1037))","v":"2033-04-12"},{"$f":"IF(Y2417=\"\",\"\",((1+(+(+VLOOKUP(Y2417,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2417-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7911896250876431}]
[9.6230158730158735,2425,11.557429987653672,null,0.121892477649768,3.6573847064538649E-4,1.7398779439989568E-3,-8.4237941878756249E-3,null,null,null,9.6230158730158735,2425,5.2348744495037831,null,5.7828768197709102E-2,3.8666598672858145E-3,-3.5545259214809421E-3,-5.7921576484761417E-3,null,null,null,6.0080420784687005,null,{"$f":"IF(W2418=\"\",\"\",WORKDAY($B$3,M2418,Feriados!$A$2:$A$1037))","v":"2033-04-13"},{"$f":"IF(Y2418=\"\",\"\",((1+(+(+VLOOKUP(Y2418,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2418-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7914690170061105}]
[9.6269841269841265,2426,11.557689984119245,null,0.121892477649768,3.6558771282567398E-4,1.7391607643035378E-3,-8.4203262857047729E-3,null,null,null,9.6269841269841265,2426,5.2350458211554134,null,5.7828768197709102E-2,3.8650660297486171E-3,-3.5530608009676674E-3,-5.79031521493593E-3,null,null,null,6.0081165106432355,null,{"$f":"IF(W2419=\"\",\"\",WORKDAY($B$3,M2419,Feriados!$A$2:$A$1037))","v":"2033-04-14"},{"$f":"IF(Y2419=\"\",\"\",((1+(+(+VLOOKUP(Y2419,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2419-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7917481793444008}]
[9.6309523809523814,2427,11.557949768241755,null,0.121892477649768,3.6543707923984654E-4,1.7384441756090904E-3,-8.4168612221993833E-3,null,null,null,9.6309523809523814,2427,5.2352171319581782,null,5.7828768197709102E-2,3.8634735056069262E-3,-3.5515968874501569E-3,-5.7884734962840873E-3,null,null,null,6.0081908020917396,null,{"$f":"IF(W2420=\"\",\"\",WORKDAY($B$3,M2420,Feriados!$A$2:$A$1037))","v":"2033-04-18"},{"$f":"IF(Y2420=\"\",\"\",((1+(+(+VLOOKUP(Y2420,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2420-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7920271123853544}]
[9.6349206349206344,2428,11.558209340275347,null,0.121892477649768,3.6528656973440282E-4,1.7377281771853847E-3,-8.4133989939343332E-3,null,null,null,9.6349206349206344,2428,5.2353883818778861,null,5.7828768197709102E-2,3.8618822932381027E-3,-3.5501341794391922E-3,-5.786632492729156E-3,null,null,null,6.0082649530908805,null,{"$f":"IF(W2421=\"\",\"\",WORKDAY($B$3,M2421,Feriados!$A$2:$A$1037))","v":"2033-04-19"},{"$f":"IF(Y2421=\"\",\"\",((1+(+(+VLOOKUP(Y2421,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2421-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.792981736256551}]
[9.6388888888888893,2429,11.558468700473771,null,0.121892477649768,3.6513618415609392E-4,1.7370127683033903E-3,-8.4099395974897764E-3,null,null,null,9.6388888888888893,2429,5.2355595708805227,null,5.7828768197709102E-2,3.860292391022173E-3,-3.5486726754479876E-3,-5.7847922044780651E-3,null,null,null,6.0083389639169482,null,{"$f":"IF(W2422=\"\",\"\",WORKDAY($B$3,M2422,Feriados!$A$2:$A$1037))","v":"2033-04-20"},{"$f":"IF(Y2422=\"\",\"\",((1+(+(+VLOOKUP(Y2422,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2422-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7939355828749077}]
[9.6428571428571423,2430,11.558727849090406,null,0.121892477649768,3.6498592235192348E-4,1.7362979482352782E-3,-8.4064830294511596E-3,null,null,null,9.6428571428571423,2430,5.235730698932259,null,5.7828768197709102E-2,3.8587037973418334E-3,-3.5472123739921984E-3,-5.7829526317361504E-3,null,null,null,6.0084128348455446,null,{"$f":"IF(W2423=\"\",\"\",WORKDAY($B$3,M2423,Feriados!$A$2:$A$1037))","v":"2033-04-22"},{"$f":"IF(Y2423=\"\",\"\",((1+(+(+VLOOKUP(Y2423,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2423-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7948886531892656}]
[9.6468253968253972,2431,11.558986786378236,null,0.121892477649768,3.648357841691467E-4,1.7355837162544164E-3,-8.4030292864091943E-3,null,null,null,9.6468253968253972,2431,5.2359017659994489,null,5.7828768197709102E-2,3.8571165105824369E-3,-3.5457532735899029E-3,-5.781113774707144E-3,null,null,null,6.008486566151805,null,{"$f":"IF(W2424=\"\",\"\",WORKDAY($B$3,M2424,Feriados!$A$2:$A$1037))","v":"2033-04-25"},{"$f":"IF(Y2424=\"\",\"\",((1+(+(+VLOOKUP(Y2424,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2424-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7958409481468891}]
[9.6507936507936503,2432,11.559245512589877,null,0.121892477649768,3.6468576945527018E-4,1.7348700716353698E-3,-8.3995783649598536E-3,null,null,null,9.6507936507936503,2432,5.2360727720486295,null,5.7828768197709102E-2,3.8555305291319954E-3,-3.5442953727616126E-3,-5.7792756335931896E-3,null,null,null,6.0085601581102654,null,{"$f":"IF(W2425=\"\",\"\",WORKDAY($B$3,M2425,Feriados!$A$2:$A$1037))","v":"2033-04-26"},{"$f":"IF(Y2425=\"\",\"\",((1+(+(+VLOOKUP(Y2425,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2425-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7967924686935106}]
[9.6547619047619051,2433,11.559504027977558,null,0.121892477649768,3.6453587805805105E-4,1.7341570136538932E-3,-8.3961302617043664E-3,null,null,null,9.6547619047619051,2433,5.2362437170465164,null,5.7828768197709102E-2,3.8539458513811645E-3,-3.5428386700302517E-3,-5.777438208594843E-3,null,null,null,6.0086336109949734,null,{"$f":"IF(W2426=\"\",\"\",WORKDAY($B$3,M2426,Feriados!$A$2:$A$1037))","v":"2033-04-27"},{"$f":"IF(Y2426=\"\",\"\",((1+(+(+VLOOKUP(Y2426,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2426-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7977432157733748}]
[9.6587301587301582,2434,11.559762332793122,null,0.121892477649768,3.6438610982549675E-4,1.7334445415869337E-3,-8.3926849732492009E-3,null,null,null,9.6587301587301582,2434,5.2364146009600114,null,5.7828768197709102E-2,3.8523624757232488E-3,-3.5413831639211648E-3,-5.7756014999110761E-3,null,null,null,6.0087069250793768,null,{"$f":"IF(W2427=\"\",\"\",WORKDAY($B$3,M2427,Feriados!$A$2:$A$1037))","v":"2033-04-28"},{"$f":"IF(Y2427=\"\",\"\",((1+(+(+VLOOKUP(Y2427,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2427-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7986931903291499}]
[9.662698412698413,2435,11.560020427288043,null,0.121892477649768,3.6423646460586435E-4,1.7327326547126253E-3,-8.3892424962060605E-3,null,null,null,9.662698412698413,2435,5.2365854237561908,null,5.7828768197709102E-2,3.850780400554186E-3,-3.5399288529621023E-3,-5.773765507739277E-3,null,null,null,6.0087801006363684,null,{"$f":"IF(W2428=\"\",\"\",WORKDAY($B$3,M2428,Feriados!$A$2:$A$1037))","v":"2033-04-29"},{"$f":"IF(Y2428=\"\",\"\",((1+(+(+VLOOKUP(Y2428,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2428-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7996423933019496}]
[9.6666666666666661,2436,11.560278311713407,null,0.121892477649768,3.6408694224766022E-4,1.7320213523102882E-3,-8.3858028271918735E-3,null,null,null,9.6666666666666661,2436,5.2367561854023172,null,5.7828768197709102E-2,3.8491996242725527E-3,-3.5384757356832241E-3,-5.7719302322752639E-3,null,null,null,6.0088531379383525,null,{"$f":"IF(W2429=\"\",\"\",WORKDAY($B$3,M2429,Feriados!$A$2:$A$1037))","v":"2033-05-02"},{"$f":"IF(Y2429=\"\",\"\",((1+(+(+VLOOKUP(Y2429,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2429-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8005908256314225}]
[9.6706349206349209,2437,11.560535986319929,null,0.121892477649768,3.639375425996391E-4,1.7313106336604234E-3,-8.3823659628287812E-3,null,null,null,9.6706349206349209,2437,5.2369268858658291,null,5.7828768197709102E-2,3.8476201452795466E-3,-3.5370238106170885E-3,-5.7700956737132773E-3,null,null,null,6.0089260372571784,null,{"$f":"IF(W2430=\"\",\"\",WORKDAY($B$3,M2430,Feriados!$A$2:$A$1037))","v":"2033-05-03"},{"$f":"IF(Y2430=\"\",\"\",((1+(+(+VLOOKUP(Y2430,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2430-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8015384882556402}]
[9.674603174603174,2438,11.560793451357938,null,0.121892477649768,3.6378826551080419E-4,1.7306004980447152E-3,-8.3789318997441343E-3,null,null,null,9.674603174603174,2438,5.2370975251143452,null,5.7828768197709102E-2,3.8460419619789918E-3,-3.5355730762986494E-3,-5.7682618322459946E-3,null,null,null,6.0089987988641402,null,{"$f":"IF(W2431=\"\",\"\",WORKDAY($B$3,M2431,Feriados!$A$2:$A$1037))","v":"2033-05-04"},{"$f":"IF(Y2431=\"\",\"\",((1+(+(+VLOOKUP(Y2431,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2431-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8024853821111648}]
[9.6785714285714288,2439,11.561050707077396,null,0.121892477649768,3.6363911083040602E-4,1.7298909447460234E-3,-8.375500634570477E-3,null,null,null,9.6785714285714288,2439,5.2372681031156647,null,5.7828768197709102E-2,3.844465072777328E-3,-3.5341235312652515E-3,-5.7664287080645268E-3,null,null,null,6.0090714230299547,null,{"$f":"IF(W2432=\"\",\"\",WORKDAY($B$3,M2432,Feriados!$A$2:$A$1037))","v":"2033-05-05"},{"$f":"IF(Y2432=\"\",\"\",((1+(+(+VLOOKUP(Y2432,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2432-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8034315081330705}]
[9.6825396825396819,2440,11.561307753727879,null,0.121892477649768,3.6349007840794263E-4,1.7291819730483856E-3,-8.3720721639455372E-3,null,null,null,9.6825396825396819,2440,5.2374386198377652,null,5.7828768197709102E-2,3.8428894760836069E-3,-3.5326751740566279E-3,-5.7645963013584298E-3,null,null,null,6.00914391002485,null,{"$f":"IF(W2433=\"\",\"\",WORKDAY($B$3,M2433,Feriados!$A$2:$A$1037))","v":"2033-05-06"},{"$f":"IF(Y2433=\"\",\"\",((1+(+(+VLOOKUP(Y2433,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2433-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8043768672548772}]
[9.6865079365079367,2441,11.561564591558595,null,0.121892477649768,3.6334116809315825E-4,1.7284735822370109E-3,-8.3686464845122276E-3,null,null,null,9.6865079365079367,2441,5.2376090752488,null,5.7828768197709102E-2,3.8413151703094845E-3,-3.5312280032148897E-3,-5.7627646123156965E-3,null,null,null,6.0092162601184995,null,{"$f":"IF(W2434=\"\",\"\",WORKDAY($B$3,M2434,Feriados!$A$2:$A$1037))","v":"2033-05-09"},{"$f":"IF(Y2434=\"\",\"\",((1+(+(+VLOOKUP(Y2434,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2434-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.805321460408595}]
[9.6904761904761898,2442,11.56182122081837,null,0.121892477649768,3.6319237973604364E-4,1.7277657715982801E-3,-8.3652235929186324E-3,null,null,null,9.6904761904761898,2442,5.2377794693171023,null,5.7828768197709102E-2,3.8397421538692192E-3,-3.5297820172845262E-3,-5.7609336411227775E-3,null,null,null,6.0092884735800656,null,{"$f":"IF(W2435=\"\",\"\",WORKDAY($B$3,M2435,Feriados!$A$2:$A$1037))","v":"2033-05-10"},{"$f":"IF(Y2435=\"\",\"\",((1+(+(+VLOOKUP(Y2435,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2435-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8062652885247461}]
[9.6944444444444446,2443,11.562077641755659,null,0.121892477649768,3.6304371318683474E-4,1.7270585404197422E-3,-8.3618034858179806E-3,null,null,null,9.6944444444444446,2443,5.2379498020111797,null,5.7828768197709102E-2,3.8381704251796633E-3,-3.5283372148123974E-3,-5.75910338796457E-3,null,null,null,6.0093605506780889,null,{"$f":"IF(W2436=\"\",\"\",WORKDAY($B$3,M2436,Feriados!$A$2:$A$1037))","v":"2033-05-11"},{"$f":"IF(Y2436=\"\",\"\",((1+(+(+VLOOKUP(Y2436,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2436-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8072083525323208}]
[9.6984126984126977,2444,11.562333854618547,null,0.121892477649768,3.6289516829601315E-4,1.7263518879901127E-3,-8.3583861598686693E-3,null,null,null,9.6984126984126977,2444,5.2381200732997204,null,5.7828768197709102E-2,3.8365999826602613E-3,-3.5268935943477309E-3,-5.7572738530244283E-3,null,null,null,6.0094324916807107,null,{"$f":"IF(W2437=\"\",\"\",WORKDAY($B$3,M2437,Feriados!$A$2:$A$1037))","v":"2033-05-12"},{"$f":"IF(Y2437=\"\",\"\",((1+(+(+VLOOKUP(Y2437,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2437-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8081506533588438}]
[9.7023809523809526,2445,11.562589859654736,null,0.121892477649768,3.627467449143045E-4,1.7256458135992696E-3,-8.3549716117342215E-3,null,null,null,9.7023809523809526,2445,5.238290283151585,null,5.7828768197709102E-2,3.8350308247330398E-3,-3.5254511544421151E-3,-5.7554450364841712E-3,null,null,null,6.0095042968553836,null,{"$f":"IF(W2438=\"\",\"\",WORKDAY($B$3,M2438,Feriados!$A$2:$A$1037))","v":"2033-05-13"},{"$f":"IF(Y2438=\"\",\"\",((1+(+(+VLOOKUP(Y2438,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2438-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8090921919303078}]
[9.7063492063492056,2446,11.562845657111561,null,0.121892477649768,3.6259844289267907E-4,1.7249403165382538E-3,-8.3515598380833056E-3,null,null,null,9.7063492063492056,2446,5.2384604315358132,null,5.7828768197709102E-2,3.8334629498226083E-3,-3.5240098936494984E-3,-5.7536169385240818E-3,null,null,null,6.0095759664691828,null,{"$f":"IF(W2439=\"\",\"\",WORKDAY($B$3,M2439,Feriados!$A$2:$A$1037))","v":"2033-05-16"},{"$f":"IF(Y2439=\"\",\"\",((1+(+(+VLOOKUP(Y2439,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2439-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8100329691712176}]
[9.7103174603174605,2447,11.563101247235991,null,0.121892477649768,3.6245026208235023E-4,1.7242353960992636E-3,-8.348150835589702E-3,null,null,null,9.7103174603174605,2447,5.2386305184216164,null,5.7828768197709102E-2,3.8318963563561464E-3,-3.5225698105261776E-3,-5.7517895593229068E-3,null,null,null,6.0096475007884953,null,{"$f":"IF(W2440=\"\",\"\",WORKDAY($B$3,M2440,Feriados!$A$2:$A$1037))","v":"2033-05-17"},{"$f":"IF(Y2440=\"\",\"\",((1+(+(+VLOOKUP(Y2440,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2440-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8100476192348687}]
[9.7142857142857135,2448,11.563356630274612,null,0.121892477649768,3.6230220233477491E-4,1.7235310515756549E-3,-8.3447446009323172E-3,null,null,null,9.7142857142857135,2448,5.2388005437783836,null,5.7828768197709102E-2,3.8303310427634076E-3,-3.5211309036308016E-3,-5.7499628990578732E-3,null,null,null,6.0097189000793083,null,{"$f":"IF(W2441=\"\",\"\",WORKDAY($B$3,M2441,Feriados!$A$2:$A$1037))","v":"2033-05-18"},{"$f":"IF(Y2441=\"\",\"\",((1+(+(+VLOOKUP(Y2441,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2441-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.810062257331559}]
[9.7182539682539684,2449,11.563611806473645,null,0.121892477649768,3.6215426350165236E-4,1.7228272822619366E-3,-8.3413411307951459E-3,null,null,null,9.7182539682539684,2449,5.2389705075756767,null,5.7828768197709102E-2,3.828767007476704E-3,-3.5196931715243593E-3,-5.7481369579046792E-3,null,null,null,6.0097901646070317,null,{"$f":"IF(W2442=\"\",\"\",WORKDAY($B$3,M2442,Feriados!$A$2:$A$1037))","v":"2033-05-19"},{"$f":"IF(Y2442=\"\",\"\",((1+(+(+VLOOKUP(Y2442,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2442-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8100768834759879}]
[9.7222222222222214,2450,11.563866776078941,null,0.121892477649768,3.6200644543492425E-4,1.7221240874537714E-3,-8.3379404218672949E-3,null,null,null,9.7222222222222214,2450,5.2391404097832321,null,5.7828768197709102E-2,3.8272042489309109E-3,-3.5182566127701809E-3,-5.7463117360375101E-3,null,null,null,6.009861294636476,null,{"$f":"IF(W2443=\"\",\"\",WORKDAY($B$3,M2443,Feriados!$A$2:$A$1037))","v":"2033-05-20"},{"$f":"IF(Y2443=\"\",\"\",((1+(+(+VLOOKUP(Y2443,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2443-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8100914976827438}]
[9.7261904761904763,2451,11.564121539335979,null,0.121892477649768,3.6185874798677338E-4,1.7214214664479685E-3,-8.3345424708429483E-3,null,null,null,9.7261904761904763,2451,5.2393102503709601,null,5.7828768197709102E-2,3.8256427655634531E-3,-3.5168212259339268E-3,-5.7444872336290271E-3,null,null,null,6.0099322904320518,null,{"$f":"IF(W2444=\"\",\"\",WORKDAY($B$3,M2444,Feriados!$A$2:$A$1037))","v":"2033-05-23"},{"$f":"IF(Y2444=\"\",\"\",((1+(+(+VLOOKUP(Y2444,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2444-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8101060999664815}]
[9.7301587301587293,2452,11.564376096489875,null,0.121892477649768,3.6171117100962429E-4,1.7207194185424877E-3,-8.3311472744213699E-3,null,null,null,9.7301587301587293,2452,5.2394800293089423,null,5.7828768197709102E-2,3.8240825558143064E-3,-3.515387009583587E-3,-5.7426634508503912E-3,null,null,null,6.0100031522575703,null,{"$f":"IF(W2445=\"\",\"\",WORKDAY($B$3,M2445,Feriados!$A$2:$A$1037))","v":"2033-05-24"},{"$f":"IF(Y2445=\"\",\"\",((1+(+(+VLOOKUP(Y2445,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2445-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8101206903417451}]
[9.7341269841269842,2453,11.564630447785367,null,0.121892477649768,3.615637143561417E-4,1.7200179430364307E-3,-8.327754829306892E-3,null,null,null,9.7341269841269842,2453,5.2396497465674363,null,5.7828768197709102E-2,3.8225236181259874E-3,-3.5139539622894784E-3,-5.7408403878712461E-3,null,null,null,6.0100738803762876,null,{"$f":"IF(W2446=\"\",\"\",WORKDAY($B$3,M2446,Feriados!$A$2:$A$1037))","v":"2033-05-25"},{"$f":"IF(Y2446=\"\",\"\",((1+(+(+VLOOKUP(Y2446,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2446-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8101352688231005}]
[9.7380952380952372,2454,11.564884593466838,null,{"$f":"$E$4","v":0.121892477649768},3.6141637787923082E-4,1.7193170392300436E-3,-8.3243651322089107E-3,null,null,null,9.7380952380952372,2454,5.2398194021168676,null,{"$f":"$P$4","v":5.7828768197709102E-2},3.820965950943553E-3,-3.5125220826242357E-3,-5.7390180448597394E-3,null,null,null,6.0101444750509936,null,{"$f":"IF(W2447=\"\",\"\",WORKDAY($B$3,M2447,Feriados!$A$2:$A$1037))","v":"2033-05-26"},{"$f":"IF(Y2447=\"\",\"\",((1+(+(+VLOOKUP(Y2447,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2447-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.810149835425114}]
[9.7420634920634921,{"$f":"+B2447+1","v":2455},11.565138533778288,null,0.121892477649768,3.612691614320363E-4,1.718616706424712E-3,-8.3209781798418651E-3,null,null,null,9.7420634920634921,{"$f":"+M2447+1","v":2455},5.2399889959278374,null,5.7828768197709102E-2,3.8194095527145895E-3,-3.511091369162808E-3,-5.7371964219825166E-3,null,null,null,6.010214936543945,null,{"$f":"IF(W2448=\"\",\"\",WORKDAY($B$3,M2448,Feriados!$A$2:$A$1037))","v":"2033-05-27"},{"$f":"IF(Y2448=\"\",\"\",((1+(+(+VLOOKUP(Y2448,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2448-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.810164390162285}]
[9.7460317460317452,2456,11.565392268963365,null,0.121892477649768,3.6112206486794198E-4,1.7179169439229577E-3,-8.3175939689252402E-3,null,null,null,9.7460317460317452,2456,5.2401585279711131,null,5.7828768197709102E-2,3.8178544218892135E-3,-3.5096618204824557E-3,-5.7353755194047285E-3,null,null,null,6.0102852651168437,null,{"$f":"IF(W2449=\"\",\"\",WORKDAY($B$3,M2449,Feriados!$A$2:$A$1037))","v":"2033-05-30"},{"$f":"IF(Y2449=\"\",\"\",((1+(+(+VLOOKUP(Y2449,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2449-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8101789330491131}]
[9.75,2457,11.565645799265347,null,0.121892477649768,3.6097508804057047E-4,1.7172177510284402E-3,-8.3142124961835557E-3,null,null,null,9.75,2457,5.2403279982176381,null,5.7828768197709102E-2,3.8163005569200616E-3,-3.5082334351627447E-3,-5.7335553372900375E-3,null,null,null,6.0103554610309251,null,{"$f":"IF(W2450=\"\",\"\",WORKDAY($B$3,M2450,Feriados!$A$2:$A$1037))","v":"2033-05-31"},{"$f":"IF(Y2450=\"\",\"\",((1+(+(+VLOOKUP(Y2450,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2450-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8101934641000312}]
[9.7539682539682548,2458,11.565899124927141,null,0.121892477649768,3.6082823080378266E-4,1.716519127045952E-3,-8.3108337583463511E-3,null,null,null,9.7539682539682548,2458,5.2404974066385241,null,5.7828768197709102E-2,3.8147479562622884E-3,-3.5068062117855408E-3,-5.7317358758006099E-3,null,null,null,6.010425524546803,null,{"$f":"IF(W2451=\"\",\"\",WORKDAY($B$3,M2451,Feriados!$A$2:$A$1037))","v":"2033-06-01"},{"$f":"IF(Y2451=\"\",\"\",((1+(+(+VLOOKUP(Y2451,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2451-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8102079833295166}]
[9.7579365079365079,2459,11.566152246191292,null,0.121892477649768,3.6068149301167696E-4,1.7158210712814154E-3,-8.3074577521481847E-3,null,null,null,9.7579365079365079,2459,5.2406667532050513,null,5.7828768197709102E-2,3.8131966183735633E-3,-3.5053801489350095E-3,-5.7299171350971411E-3,null,null,null,6.0104954559246915,null,{"$f":"IF(W2452=\"\",\"\",WORKDAY($B$3,M2452,Feriados!$A$2:$A$1037))","v":"2033-06-02"},{"$f":"IF(Y2452=\"\",\"\",((1+(+(+VLOOKUP(Y2452,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2452-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8102224907519799}]
[9.7619047619047628,2460,11.566405163299985,null,0.121892477649768,3.6053487451858914E-4,1.7151235830418815E-3,-8.3040844743286178E-3,null,null,null,9.7619047619047628,2460,5.2408360378886725,null,5.7828768197709102E-2,3.8116465417140583E-3,-3.5039552451976031E-3,-5.7280991153388352E-3,null,null,null,6.0105652554242273,null,{"$f":"IF(W2453=\"\",\"\",WORKDAY($B$3,M2453,Feriados!$A$2:$A$1037))","v":"2033-06-03"},{"$f":"IF(Y2453=\"\",\"\",((1+(+(+VLOOKUP(Y2453,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2453-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8102369863818097}]
[9.7658730158730158,2461,11.566657876495039,null,0.121892477649768,3.6038837517909174E-4,1.7144266616355285E-3,-8.3007139216322093E-3,null,null,null,9.7658730158730158,2461,5.2410052606610051,null,5.7828768197709102E-2,3.8100977247464505E-3,-3.502531499162066E-3,-5.7262818166834298E-3,null,null,null,6.0106349233045364,null,{"$f":"IF(W2454=\"\",\"\",WORKDAY($B$3,M2454,Feriados!$A$2:$A$1037))","v":"2033-06-06"},{"$f":"IF(Y2454=\"\",\"\",((1+(+(+VLOOKUP(Y2454,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2454-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8102514702333945}]
[9.7698412698412707,2462,11.566910386017915,null,0.121892477649768,3.602419948479935E-4,1.7137303063716575E-3,-8.2973460908085037E-3,null,null,null,9.7698412698412707,2462,5.2411744214938407,null,5.7828768197709102E-2,3.8085501659359112E-3,-3.501108909419421E-3,-5.7244652392871836E-3,null,null,null,6.0107044598241899,null,{"$f":"IF(W2455=\"\",\"\",WORKDAY($B$3,M2455,Feriados!$A$2:$A$1037))","v":"2033-06-07"},{"$f":"IF(Y2455=\"\",\"\",((1+(+(+VLOOKUP(Y2455,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2455-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8102659423210561}]
[9.7738095238095237,2463,11.567162692109701,null,0.121892477649768,3.6009573338033915E-4,1.7130345165606929E-3,-8.2939809786120294E-3,null,null,null,9.7738095238095237,2463,5.2413435203591332,null,5.7828768197709102E-2,3.8070038637501055E-3,-3.4996874745629723E-3,-5.7226493833048946E-3,null,null,null,6.0107738652412923,null,{"$f":"IF(W2456=\"\",\"\",WORKDAY($B$3,M2456,Feriados!$A$2:$A$1037))","v":"2033-06-08"},{"$f":"IF(Y2456=\"\",\"\",((1+(+(+VLOOKUP(Y2456,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2456-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8102804026591608}]
[9.7777777777777786,2464,11.56741479501113,null,0.121892477649768,3.599495906314084E-4,1.7123392915141763E-3,-8.2906185818022865E-3,null,null,null,9.7777777777777786,2464,5.2415125572290098,null,5.7828768197709102E-2,3.8054588166591846E-3,-3.4982671931882954E-3,-5.7208342488898898E-3,null,null,null,6.0108431398134821,null,{"$f":"IF(W2457=\"\",\"\",WORKDAY($B$3,M2457,Feriados!$A$2:$A$1037))","v":"2033-06-09"},{"$f":"IF(Y2457=\"\",\"\",((1+(+(+VLOOKUP(Y2457,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2457-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8102948512619861}]
[9.7817460317460316,2465,11.567666694962577,null,0.121892477649768,3.5980356645671613E-4,1.7116446305447683E-3,-8.2872588971437313E-3,null,null,null,9.7817460317460316,2465,5.241681532075761,null,5.7828768197709102E-2,3.8039150231357816E-3,-3.4968480638932365E-3,-5.7190198361940416E-3,null,null,null,6.0109122837977313,null,{"$f":"IF(W2458=\"\",\"\",WORKDAY($B$3,M2458,Feriados!$A$2:$A$1037))","v":"2033-06-10"},{"$f":"IF(Y2458=\"\",\"\",((1+(+(+VLOOKUP(Y2458,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2458-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8103092881438094}]
[9.7857142857142865,2466,11.567918392204049,null,0.121892477649768,3.596576607120113E-4,1.7109505329662438E-3,-8.2839019214057726E-3,null,null,null,9.7857142857142865,2466,5.2418504448718446,null,5.7828768197709102E-2,3.8023724816550046E-3,-3.4954300852779044E-3,-5.7172061453677602E-3,null,null,null,6.0109812974506349,null,{"$f":"IF(W2459=\"\",\"\",WORKDAY($B$3,M2459,Feriados!$A$2:$A$1037))","v":"2033-06-13"},{"$f":"IF(Y2459=\"\",\"\",((1+(+(+VLOOKUP(Y2459,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2459-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8103237133188861}]
[9.7896825396825395,2467,11.5681698869752,null,0.121892477649768,3.5951187325327706E-4,1.7102569980934901E-3,-8.280547651362772E-3,null,null,null,9.7896825396825395,2467,5.2420192955898859,null,5.7828768197709102E-2,3.800831190694437E-3,-3.4940132559446698E-3,-5.7153931765600114E-3,null,null,null,6.0110501810282102,null,{"$f":"IF(W2460=\"\",\"\",WORKDAY($B$3,M2460,Feriados!$A$2:$A$1037))","v":"2033-06-14"},{"$f":"IF(Y2460=\"\",\"\",((1+(+(+VLOOKUP(Y2460,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2460-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8103381268014713}]
[9.7936507936507944,2468,11.568421179515322,null,0.121892477649768,3.5936620393672966E-4,1.7095640252425054E-3,-8.2771960837940105E-3,null,null,null,9.7936507936507944,2468,5.2421880842026765,null,5.7828768197709102E-2,3.7992911487341238E-3,-3.4925975744981561E-3,-5.7135809299183058E-3,null,null,null,6.0111189347860527,null,{"$f":"IF(W2461=\"\",\"\",WORKDAY($B$3,M2461,Feriados!$A$2:$A$1037))","v":"2033-06-15"},{"$f":"IF(Y2461=\"\",\"\",((1+(+(+VLOOKUP(Y2461,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2461-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8103525286057538}]
[9.7976190476190474,2469,11.568672270063351,null,0.121892477649768,3.5922065261881852E-4,1.7088716137303955E-3,-8.2738472154837185E-3,null,null,null,9.7976190476190474,2469,5.2423568106831722,null,5.7828768197709102E-2,3.7977523542565769E-3,-3.4911830395452409E-3,-5.7117694055887121E-3,null,null,null,6.011187558979092,null,{"$f":"IF(W2462=\"\",\"\",WORKDAY($B$3,M2462,Feriados!$A$2:$A$1037))","v":"2033-06-17"},{"$f":"IF(Y2462=\"\",\"\",((1+(+(+VLOOKUP(Y2462,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2462-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8104359384878883}]
[9.8015873015873023,2470,11.568923158857858,null,0.121892477649768,3.5907521915622554E-4,1.7081797628753725E-3,-8.2705010432210201E-3,null,null,null,9.8015873015873023,2470,5.2425254750044958,null,5.7828768197709102E-2,3.7962148057467597E-3,-3.4897696496950432E-3,-5.7099586037158579E-3,null,null,null,6.011256053861902,null,{"$f":"IF(W2463=\"\",\"\",WORKDAY($B$3,M2463,Feriados!$A$2:$A$1037))","v":"2033-06-20"},{"$f":"IF(Y2463=\"\",\"\",((1+(+(+VLOOKUP(Y2463,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2463-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8105192808986166}]
[9.8055555555555554,2471,11.569173846137065,null,0.121892477649768,3.5892990340586446E-4,1.7074884719967525E-3,-8.2671575637999675E-3,null,null,null,9.8055555555555554,2471,5.2426940771399329,null,5.7828768197709102E-2,3.7946785016920921E-3,-3.4883574035589303E-3,-5.708148524442935E-3,null,null,null,6.0113244196884574,null,{"$f":"IF(W2464=\"\",\"\",WORKDAY($B$3,M2464,Feriados!$A$2:$A$1037))","v":"2033-06-21"},{"$f":"IF(Y2464=\"\",\"\",((1+(+(+VLOOKUP(Y2464,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2464-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8106025559197398}]
[9.8095238095238102,2472,11.569424332138833,null,0.121892477649768,3.5878470522488051E-4,1.7067977404149515E-3,-8.263816774019498E-3,null,null,null,9.8095238095238102,2472,5.2428626170629347,null,5.7828768197709102E-2,3.793143440582437E-3,-3.4869462997505016E-3,-5.7063391679116979E-3,null,null,null,6.0113926567122666,null,{"$f":"IF(W2465=\"\",\"\",WORKDAY($B$3,M2465,Feriados!$A$2:$A$1037))","v":"2033-06-22"},{"$f":"IF(Y2465=\"\",\"\",((1+(+(+VLOOKUP(Y2465,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2465-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8106857636329705}]
[9.8134920634920633,2473,11.569674617100668,null,0.121892477649768,3.5863962447065038E-4,1.706107567451487E-3,-8.2604786706834514E-3,null,null,null,9.8134920634920633,2473,5.2430310947471135,null,5.7828768197709102E-2,3.791609620910102E-3,-3.4855363368855932E-3,-5.7045305342624756E-3,null,null,null,6.0114607651863272,null,{"$f":"IF(W2466=\"\",\"\",WORKDAY($B$3,M2466,Feriados!$A$2:$A$1037))","v":"2033-06-23"},{"$f":"IF(Y2466=\"\",\"\",((1+(+(+VLOOKUP(Y2466,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2466-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8107689041198656}]
[{"$f":"B2467/252","v":9.8174603174603181},2474,{"$f":"SUM(E2467:H2467)*100","v":11.569924701259721},null,0.121892477649768,{"$f":"$F$4*((1-EXP(-1*$I$4*A2467))/($I$4*A2467))","v":3.5849466100078086E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2467))/($I$4*A2467))-EXP(-1*$I$4*A2467)))","v":1.7054179524289713E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2467))/($J$4*A2467))-EXP(-1*$J$4*A2467)))","v":-8.257143250600547E-3},null,null,null,{"$f":"M2467/252","v":9.8174603174603181},2474,{"$f":"SUM(P2467:S2467)*100","v":5.2431995101662494},null,5.7828768197709102E-2,{"$f":"$Q$4*((1-EXP(-1*$T$4*L2467))/($T$4*L2467))","v":3.7900770411698277E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2467))/($T$4*L2467))-EXP(-1*$T$4*L2467)))","v":-3.484127513582264E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2467))/($U$4*L2467))-EXP(-1*$U$4*L2467)))","v":-5.7027226236341698E-3},null,null,null,{"$f":"IF(N2467=\"\",\"\",(((1+C2467/100)/(1+N2467/100))-1)*100)","v":6.0115287453631039},null,{"$f":"IF(W2467=\"\",\"\",WORKDAY($B$3,M2467,Feriados!$A$2:$A$1037))","v":"2033-06-24"},{"$f":"IF(Y2467=\"\",\"\",((1+(+(+VLOOKUP(Y2467,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2467-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8108519774618932}]
[9.8214285714285712,2475,11.570174584852785,null,0.121892477649768,3.5834981467310919E-4,1.7047288946711132E-3,-8.2538105105843754E-3,null,null,null,9.8214285714285712,2475,5.2433678632942824,null,5.7828768197709102E-2,3.7885456998587924E-3,-3.4827198284608047E-3,-5.7009154361642627E-3,null,null,null,6.0115965974945729,null,{"$f":"IF(W2468=\"\",\"\",WORKDAY($B$3,M2468,Feriados!$A$2:$A$1037))","v":"2033-06-27"},{"$f":"IF(Y2468=\"\",\"\",((1+(+(+VLOOKUP(Y2468,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2468-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8109349837403439}]
[9.825396825396826,2476,11.570424268116302,null,0.121892477649768,3.5820508534570203E-4,1.7040403935027122E-3,-8.2504804474534017E-3,null,null,null,9.825396825396826,2476,5.2435361541053158,null,5.7828768197709102E-2,3.7870155954765955E-3,-3.4813132801437201E-3,-5.6991089719888137E-3,null,null,null,6.0116643218322663,null,{"$f":"IF(W2469=\"\",\"\",WORKDAY($B$3,M2469,Feriados!$A$2:$A$1037))","v":"2033-06-28"},{"$f":"IF(Y2469=\"\",\"\",((1+(+(+VLOOKUP(Y2469,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2469-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8110179230363972}]
[9.8293650793650791,2477,11.570673751286359,null,0.121892477649768,3.5806047287685562E-4,1.7033524482496603E-3,-8.2471530580309343E-3,null,null,null,9.8293650793650791,2477,5.2437043825736165,null,5.7828768197709102E-2,3.7854867265252625E-3,-3.4799078672557303E-3,-5.6973032312424721E-3,null,null,null,6.0117319186270946,null,{"$f":"IF(W2470=\"\",\"\",WORKDAY($B$3,M2470,Feriados!$A$2:$A$1037))","v":"2033-06-29"},{"$f":"IF(Y2470=\"\",\"\",((1+(+(+VLOOKUP(Y2470,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2470-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8111007954310994}]
[9.8333333333333339,2478,11.570923034598689,null,0.121892477649768,3.5791597712509453E-4,1.7026650582389362E-3,-8.2438283391451424E-3,null,null,null,9.8333333333333339,2478,5.2438725486736093,null,5.7828768197709102E-2,3.7839590915092329E-3,-3.478503588423768E-3,-5.6954982140584752E-3,null,null,null,6.0117993881296128,null,{"$f":"IF(W2471=\"\",\"\",WORKDAY($B$3,M2471,Feriados!$A$2:$A$1037))","v":"2033-06-30"},{"$f":"IF(Y2471=\"\",\"\",((1+(+(+VLOOKUP(Y2471,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2471-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8111836010053413}]
[9.837301587301587,2479,11.571172118288676,null,0.121892477649768,3.5777159794917184E-4,1.7019782227986047E-3,-8.2405062876290281E-3,null,null,null,9.837301587301587,2479,5.2440406523798835,null,5.7828768197709102E-2,3.7824326889353637E-3,-3.4771004422769732E-3,-5.6936939205686531E-3,null,null,null,6.0118667305897766,null,{"$f":"IF(W2472=\"\",\"\",WORKDAY($B$3,M2472,Feriados!$A$2:$A$1037))","v":"2033-07-01"},{"$f":"IF(Y2472=\"\",\"\",((1+(+(+VLOOKUP(Y2472,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2472-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8112663398399471}]
[9.8412698412698418,2480,11.571421002591347,null,0.121892477649768,3.5762733520806834E-4,1.7012919412578147E-3,-8.2371869003204264E-3,null,null,null,9.8412698412698418,2480,5.2442086936671908,null,5.7828768197709102E-2,3.7809075173129134E-3,-3.4756984274466841E-3,-5.6918903509034328E-3,null,null,null,6.0119339462570087,null,{"$f":"IF(W2473=\"\",\"\",WORKDAY($B$3,M2473,Feriados!$A$2:$A$1037))","v":"2033-07-04"},{"$f":"IF(Y2473=\"\",\"\",((1+(+(+VLOOKUP(Y2473,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2473-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8113490120155413}]
[9.8452380952380949,2481,11.57166968774138,null,0.121892477649768,3.5748318876099232E-4,1.7006062129467968E-3,-8.2338701740619965E-3,null,null,null,9.8452380952380949,2481,5.2443766725104357,null,5.7828768197709102E-2,3.7793835751535488E-3,-3.4742975425664413E-3,-5.690087505191844E-3,null,null,null,6.0120010353803766,null,{"$f":"IF(W2474=\"\",\"\",WORKDAY($B$3,M2474,Feriados!$A$2:$A$1037))","v":"2033-07-05"},{"$f":"IF(Y2474=\"\",\"\",((1+(+(+VLOOKUP(Y2474,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2474-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8114316176126595}]
[9.8492063492063497,2482,11.571918173973103,null,0.121892477649768,3.5733915846737879E-4,1.6999210371968605E-3,-8.2305561057012082E-3,null,null,null,9.8492063492063497,2482,5.2445445888846942,null,5.7828768197709102E-2,3.7778608609713282E-3,-3.4728977862719724E-3,-5.6882853835615171E-3,null,null,null,6.0120679982082814,null,{"$f":"IF(W2475=\"\",\"\",WORKDAY($B$3,M2475,Feriados!$A$2:$A$1037))","v":"2033-07-06"},{"$f":"IF(Y2475=\"\",\"\",((1+(+(+VLOOKUP(Y2475,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2475-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8115141567117039}]
[9.8531746031746028,2483,11.572166461520494,null,0.121892477649768,3.5719524418688944E-4,1.6992364133403934E-3,-8.2272446920903432E-3,null,null,null,9.8531746031746028,2483,5.2447124427651914,null,5.7828768197709102E-2,3.7763393732827099E-3,-3.4714991572012003E-3,-5.686483986138695E-3,null,null,null,6.0121348349888137,null,{"$f":"IF(W2476=\"\",\"\",WORKDAY($B$3,M2476,Feriados!$A$2:$A$1037))","v":"2033-07-07"},{"$f":"IF(Y2476=\"\",\"\",((1+(+(+VLOOKUP(Y2476,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2476-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8115966293928993}]
[9.8571428571428577,2484,11.57241455061718,null,0.121892477649768,3.5705144577941159E-4,1.6985523407108565E-3,-8.2239359300864713E-3,null,null,null,9.8571428571428577,2484,5.2448802341273177,null,5.7828768197709102E-2,3.7748191106065352E-3,-3.4701016539942274E-3,-5.6846833130482291E-3,null,null,null,6.0122015459693978,null,{"$f":"IF(W2477=\"\",\"\",WORKDAY($B$3,M2477,Feriados!$A$2:$A$1037))","v":"2033-07-08"},{"$f":"IF(Y2477=\"\",\"\",((1+(+(+VLOOKUP(Y2477,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2477-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8116790357364483}]
[9.8611111111111107,2485,11.572662441496439,null,0.121892477649768,3.5690776310505848E-4,1.6978688186427857E-3,-8.2206298165514568E-3,null,null,null,9.8611111111111107,2485,5.2450479629466207,null,5.7828768197709102E-2,3.7733000714640316E-3,-3.4687052752933397E-3,-5.6828833644135875E-3,null,null,null,6.0122681313970805,null,{"$f":"IF(W2478=\"\",\"\",WORKDAY($B$3,M2478,Feriados!$A$2:$A$1037))","v":"2033-07-11"},{"$f":"IF(Y2478=\"\",\"\",((1+(+(+VLOOKUP(Y2478,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2478-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8117613758222868}]
[9.8650793650793656,2486,11.572910134391201,null,0.121892477649768,3.5676419602416823E-4,1.6971858464717867E-3,-8.217326348351945E-3,null,null,null,9.8650793650793656,2486,5.2452156291988059,null,5.7828768197709102E-2,3.7717822543788036E-3,-3.4673100197429962E-3,-5.6810841403568567E-3,null,null,null,6.0123345915183535,null,{"$f":"IF(W2479=\"\",\"\",WORKDAY($B$3,M2479,Feriados!$A$2:$A$1037))","v":"2033-07-12"},{"$f":"IF(Y2479=\"\",\"\",((1+(+(+VLOOKUP(Y2479,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2479-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8118436497303509}]
[9.8690476190476186,2487,11.57315762953405,null,0.121892477649768,3.5662074439730355E-4,1.696503423534533E-3,-8.2140255223593483E-3,null,null,null,9.8690476190476186,2487,5.2453832328597354,null,5.7828768197709102E-2,3.7702656578768299E-3,-3.4659158859898296E-3,-5.6792856409987481E-3,null,null,null,6.01240092657922,null,{"$f":"IF(W2480=\"\",\"\",WORKDAY($B$3,M2480,Feriados!$A$2:$A$1037))","v":"2033-07-13"},{"$f":"IF(Y2480=\"\",\"\",((1+(+(+VLOOKUP(Y2480,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2480-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8119258575403547}]
[9.8730158730158735,2488,11.573404927157217,null,0.121892477649768,3.5647740808525131E-4,1.6958215491687657E-3,-8.210727335449846E-3,null,null,null,9.8730158730158735,2488,5.2455507739054328,null,5.7828768197709102E-2,3.7687502804864591E-3,-3.4645228726826378E-3,-5.6774878664585969E-3,null,null,null,6.0124671368252391,null,{"$f":"IF(W2481=\"\",\"\",WORKDAY($B$3,M2481,Feriados!$A$2:$A$1037))","v":"2033-07-14"},{"$f":"IF(Y2481=\"\",\"\",((1+(+(+VLOOKUP(Y2481,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2481-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8120079993319234}]
[9.8769841269841265,2489,11.573652027492596,null,0.121892477649768,3.5633418694902243E-4,1.6951402227132904E-3,-8.2074317845043689E-3,null,null,null,9.8769841269841265,2489,5.2457182523120753,null,5.7828768197709102E-2,3.7672361207384043E-3,-3.4631309784723834E-3,-5.6756908168543729E-3,null,null,null,6.012533222501415,null,{"$f":"IF(W2482=\"\",\"\",WORKDAY($B$3,M2482,Feriados!$A$2:$A$1037))","v":"2033-07-15"},{"$f":"IF(Y2482=\"\",\"\",((1+(+(+VLOOKUP(Y2482,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2482-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.812090075184571}]
[9.8809523809523814,2490,11.573898930771723,null,0.121892477649768,3.5619108084985053E-4,1.6944594435079731E-3,-8.2041388664085974E-3,null,null,null,9.8809523809523814,2490,5.2458856680559975,null,5.7828768197709102E-2,3.7657231771657364E-3,-3.4617402020121865E-3,-5.6738944923026748E-3,null,null,null,6.012599183852374,null,{"$f":"IF(W2483=\"\",\"\",WORKDAY($B$3,M2483,Feriados!$A$2:$A$1037))","v":"2033-07-18"},{"$f":"IF(Y2483=\"\",\"\",((1+(+(+VLOOKUP(Y2483,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2483-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8118044379842786}]
[9.8849206349206344,2491,11.574145637225799,null,0.121892477649768,3.5604808964919283E-4,1.6937792108937429E-3,-8.200848578052946E-3,null,null,null,9.8849206349206344,2491,5.2460530211136929,null,5.7828768197709102E-2,3.7642114483038831E-3,-3.4603505419573215E-3,-5.672098892918742E-3,null,null,null,6.0126650211220989,null,{"$f":"IF(W2484=\"\",\"\",WORKDAY($B$3,M2484,Feriados!$A$2:$A$1037))","v":"2033-07-19"},{"$f":"IF(Y2484=\"\",\"\",((1+(+(+VLOOKUP(Y2484,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2484-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.811519030904309}]
[9.8888888888888893,2492,11.574392147085675,null,0.121892477649768,3.5590521320872802E-4,1.6930995242125824E-3,-8.1975609163325597E-3,null,null,null,9.8888888888888893,2492,5.2462203114618049,null,5.7828768197709102E-2,3.7627009326906204E-3,-3.4589619969652131E-3,-5.6703040188164537E-3,null,null,null,6.0127307345541725,null,{"$f":"IF(W2485=\"\",\"\",WORKDAY($B$3,M2485,Feriados!$A$2:$A$1037))","v":"2033-07-20"},{"$f":"IF(Y2485=\"\",\"\",((1+(+(+VLOOKUP(Y2485,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2485-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.811233853666729}]
[9.8928571428571423,2493,11.574638460581859,null,0.121892477649768,3.5576245139035747E-4,1.6924203828075346E-3,-8.1942758781473092E-3,null,null,null,9.8928571428571423,2493,5.2463875390771406,null,5.7828768197709102E-2,3.7611916288660726E-3,-3.4575745656954316E-3,-5.6685098701083356E-3,null,null,null,6.0127963243917559,null,{"$f":"IF(W2486=\"\",\"\",WORKDAY($B$3,M2486,Feriados!$A$2:$A$1037))","v":"2033-07-21"},{"$f":"IF(Y2486=\"\",\"\",((1+(+(+VLOOKUP(Y2486,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2486-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8109489059939827}]
[9.8968253968253972,2494,11.574884577944513,null,0.121892477649768,3.5561980405620367E-4,1.6917417860226932E-3,-8.1909934604017711E-3,null,null,null,9.8968253968253972,2494,5.2465547039366554,null,5.7828768197709102E-2,3.7596835353727012E-3,-3.4561882468096888E-3,-5.6667164469055599E-3,null,null,null,6.0128617908773885,null,{"$f":"IF(W2487=\"\",\"\",WORKDAY($B$3,M2487,Feriados!$A$2:$A$1037))","v":"2033-07-22"},{"$f":"IF(Y2487=\"\",\"\",((1+(+(+VLOOKUP(Y2487,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2487-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8106641876090031}]
[9.9007936507936503,2495,11.575130499403457,null,0.121892477649768,3.5547727106861025E-4,1.6910637332032039E-3,-8.1877136600052303E-3,null,null,null,9.9007936507936503,2495,5.2467218060174625,null,5.7828768197709102E-2,3.7581766507553049E-3,-3.4548030389718329E-3,-5.6649237493179528E-3,null,null,null,6.0129271342531876,null,{"$f":"IF(W2488=\"\",\"\",WORKDAY($B$3,M2488,Feriados!$A$2:$A$1037))","v":"2033-07-25"},{"$f":"IF(Y2488=\"\",\"\",((1+(+(+VLOOKUP(Y2488,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2488-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8103796982351446}]
[9.9047619047619051,2496,11.575376225188174,null,0.121892477649768,3.5533485229014147E-4,1.6903862236952636E-3,-8.1844364738716639E-3,null,null,null,9.9047619047619051,2496,5.2468888452968274,null,5.7828768197709102E-2,3.7566709735610167E-3,-3.4534189408478477E-3,-5.6631317774539945E-3,null,null,null,6.0129923547608488,null,{"$f":"IF(W2489=\"\",\"\",WORKDAY($B$3,M2489,Feriados!$A$2:$A$1037))","v":"2033-07-26"},{"$f":"IF(Y2489=\"\",\"\",((1+(+(+VLOOKUP(Y2489,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2489-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8100954375961837}]
[9.9087301587301582,2497,11.575621755527795,null,0.121892477649768,3.5519254758358172E-4,1.6897092568461136E-3,-8.1811618989197435E-3,null,null,null,9.9087301587301582,2497,5.2470558217521734,null,5.7828768197709102E-2,3.7551665023392911E-3,-3.4520359511058421E-3,-5.6613405314208266E-3,null,null,null,6.0130574526414904,null,{"$f":"IF(W2490=\"\",\"\",WORKDAY($B$3,M2490,Feriados!$A$2:$A$1037))","v":"2033-07-27"},{"$f":"IF(Y2490=\"\",\"\",((1+(+(+VLOOKUP(Y2490,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2490-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.80981140541643}]
[9.912698412698413,2498,11.575867090651117,null,0.121892477649768,3.5505035681193507E-4,1.689032832004043E-3,-8.1778899320728137E-3,null,null,null,9.912698412698413,2498,5.2472227353610696,null,5.7828768197709102E-2,3.7536632356419092E-3,-3.4506540684160533E-3,-5.6595500113242516E-3,null,null,null,6.0131224281358309,null,{"$f":"IF(W2491=\"\",\"\",WORKDAY($B$3,M2491,Feriados!$A$2:$A$1037))","v":"2033-07-28"},{"$f":"IF(Y2491=\"\",\"\",((1+(+(+VLOOKUP(Y2491,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2491-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8095276014205259}]
[9.9166666666666661,2499,11.576112230786592,null,0.121892477649768,3.5490827983842503E-4,1.6883569485183832E-3,-8.1746205702588927E-3,null,null,null,9.9166666666666661,2499,5.2473895861012494,null,5.7828768197709102E-2,3.7521611720229674E-3,-3.4492732914508362E-3,-5.6577602172687381E-3,null,null,null,6.0131872814839893,null,{"$f":"IF(W2492=\"\",\"\",WORKDAY($B$3,M2492,Feriados!$A$2:$A$1037))","v":"2033-07-29"},{"$f":"IF(Y2492=\"\",\"\",((1+(+(+VLOOKUP(Y2492,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2492-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8092440253336246}]
[9.9206349206349209,2500,11.576357176162334,null,0.121892477649768,3.5476631652649367E-4,1.6876816057395058E-3,-8.1713538104106614E-3,null,null,null,9.9206349206349209,2500,5.2475563739505882,null,5.7828768197709102E-2,3.7506603100388742E-3,-3.4478936188846628E-3,-5.6559711493574293E-3,null,null,null,6.0132520129257738,null,{"$f":"IF(W2493=\"\",\"\",WORKDAY($B$3,M2493,Feriados!$A$2:$A$1037))","v":"2033-08-01"},{"$f":"IF(Y2493=\"\",\"\",((1+(+(+VLOOKUP(Y2493,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2493-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8089606768813233}]
[9.924603174603174,2501,11.576601927006116,null,0.121892477649768,3.5462446673980175E-4,1.6870068030188229E-3,-8.1680896494654553E-3,null,null,null,9.924603174603174,2501,5.2477230988871195,null,5.7828768197709102E-2,3.7491606482483487E-3,-3.4465150493941171E-3,-5.6541828076921352E-3,null,null,null,6.0133166227003265,null,{"$f":"IF(W2494=\"\",\"\",WORKDAY($B$3,M2494,Feriados!$A$2:$A$1037))","v":"2033-08-02"},{"$f":"IF(Y2494=\"\",\"\",((1+(+(+VLOOKUP(Y2494,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2494-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8086775557896191}]
[9.9285714285714288,2502,11.576846483545376,null,0.121892477649768,3.5448273034222781E-4,1.6863325397087825E-3,-8.1648280843652533E-3,null,null,null,9.9285714285714288,2502,5.2478897608890271,null,5.7828768197709102E-2,3.7476621852124111E-3,-3.4451375816578907E-3,-5.6523951923733501E-3,null,null,null,6.0133811110465007,null,{"$f":"IF(W2495=\"\",\"\",WORKDAY($B$3,M2495,Feriados!$A$2:$A$1037))","v":"2033-08-03"},{"$f":"IF(Y2495=\"\",\"\",((1+(+(+VLOOKUP(Y2495,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2495-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8083946617849751}]
[9.9325396825396819,2503,11.577090846007208,null,0.121892477649768,3.5434110719786808E-4,1.6856588151628676E-3,-8.1615691120566804E-3,null,null,null,9.9325396825396819,2503,5.2480563599346457,null,5.7828768197709102E-2,3.7461649194943823E-3,-3.4437612143567802E-3,-5.6506083035002437E-3,null,null,null,6.0134454782025504,null,{"$f":"IF(W2496=\"\",\"\",WORKDAY($B$3,M2496,Feriados!$A$2:$A$1037))","v":"2033-08-04"},{"$f":"IF(Y2496=\"\",\"\",((1+(+(+VLOOKUP(Y2496,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2496-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8081119945942765}]
[9.9365079365079367,2504,11.577335014618365,null,0.121892477649768,3.5419959717103569E-4,1.6849856287355939E-3,-8.1583127294909824E-3,null,null,null,9.9365079365079367,2504,5.2482228960024626,null,5.7828768197709102E-2,3.7446688496598755E-3,-3.4423859461736785E-3,-5.6488221411706719E-3,null,null,null,6.0135097244062852,null,{"$f":"IF(W2497=\"\",\"\",WORKDAY($B$3,M2497,Feriados!$A$2:$A$1037))","v":"2033-08-05"},{"$f":"IF(Y2497=\"\",\"\",((1+(+(+VLOOKUP(Y2497,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2497-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8078295539448748}]
[9.9404761904761898,2505,11.577578989605275,null,0.121892477649768,3.5405820012626075E-4,1.6843129797825091E-3,-8.155058933624032E-3,null,null,null,9.9404761904761898,2505,5.2483893690711136,null,5.7828768197709102E-2,3.7431739742767966E-3,-3.4410117757935781E-3,-5.6470367054811807E-3,null,null,null,6.0135738498950486,null,{"$f":"IF(W2498=\"\",\"\",WORKDAY($B$3,M2498,Feriados!$A$2:$A$1037))","v":"2033-08-08"},{"$f":"IF(Y2498=\"\",\"\",((1+(+(+VLOOKUP(Y2498,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2498-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.807547339564521}]
[9.9444444444444446,2506,11.577822771194016,null,0.121892477649768,3.5391691592828907E-4,1.6836408676601867E-3,-8.1518077214163143E-3,null,null,null,9.9444444444444446,2506,5.2485557791193873,null,5.7828768197709102E-2,3.7416802919153338E-3,-3.4396387019035597E-3,-5.6452519965270028E-3,null,null,null,6.0136378549056735,null,{"$f":"IF(W2499=\"\",\"\",WORKDAY($B$3,M2499,Feriados!$A$2:$A$1037))","v":"2033-08-09"},{"$f":"IF(Y2499=\"\",\"\",((1+(+(+VLOOKUP(Y2499,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2499-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8072653511814547}]
[9.9484126984126977,2507,11.578066359610339,null,0.121892477649768,3.5377574444208292E-4,1.6829692917262301E-3,-8.1485590898329185E-3,null,null,null,9.9484126984126977,2507,5.2487221261262196,null,5.7828768197709102E-2,3.7401878011479586E-3,-3.4382667231927923E-3,-5.6434680144020711E-3,null,null,null,6.0137017396745929,null,{"$f":"IF(W2500=\"\",\"\",WORKDAY($B$3,M2500,Feriados!$A$2:$A$1037))","v":"2033-08-10"},{"$f":"IF(Y2500=\"\",\"\",((1+(+(+VLOOKUP(Y2500,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2500-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8069835885242931}]
[9.9523809523809526,2508,11.578309755079655,null,0.121892477649768,3.5363468553281939E-4,1.6822982513392645E-3,-8.1453130358435308E-3,null,null,null,9.9523809523809526,2508,5.2488884100706974,null,5.7828768197709102E-2,3.7386965005494158E-3,-3.4368958383525269E-3,-5.6416847591990119E-3,null,null,null,6.013765504437707,null,{"$f":"IF(W2501=\"\",\"\",WORKDAY($B$3,M2501,Feriados!$A$2:$A$1037))","v":"2033-08-11"},{"$f":"IF(Y2501=\"\",\"\",((1+(+(+VLOOKUP(Y2501,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2501-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8067020513220973}]
[9.9563492063492056,2509,11.578552957827041,null,0.121892477649768,3.5349373906589092E-4,1.6816277458589399E-3,-8.142069556422429E-3,null,null,null,9.9563492063492056,2509,5.2490546309320578,null,5.7828768197709102E-2,3.7372063886967253E-3,-3.4355260460760951E-3,-5.6399022310091584E-3,null,null,null,6.0138291494304497,null,{"$f":"IF(W2502=\"\",\"\",WORKDAY($B$3,M2502,Feriados!$A$2:$A$1037))","v":"2033-08-12"},{"$f":"IF(Y2502=\"\",\"\",((1+(+(+VLOOKUP(Y2502,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2502-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8064207393044169}]
[9.9603174603174605,2510,11.578795968077236,null,0.121892477649768,3.5335290490690405E-4,1.6809577746459247E-3,-8.1388286485484709E-3,null,null,null,9.9603174603174605,2510,5.2492207886896827,null,5.7828768197709102E-2,3.7357174641691701E-3,-3.4341573450589009E-3,-5.6381204299225463E-3,null,null,null,6.0138926748878552,null,{"$f":"IF(W2503=\"\",\"\",WORKDAY($B$3,M2503,Feriados!$A$2:$A$1037))","v":"2033-08-15"},{"$f":"IF(Y2503=\"\",\"\",((1+(+(+VLOOKUP(Y2503,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2503-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.806139652201157}]
[9.9642857142857135,2511,11.57903878605465,null,0.121892477649768,3.5321218292167991E-4,1.6802883370619079E-3,-8.1355903092050867E-3,null,null,null,9.9642857142857135,2511,5.2493868833231057,null,5.7828768197709102E-2,3.7342297255482993E-3,-3.4327897339984227E-3,-5.6363393560279213E-3,null,null,null,6.0139560810443804,null,{"$f":"IF(W2504=\"\",\"\",WORKDAY($B$3,M2504,Feriados!$A$2:$A$1037))","v":"2033-08-16"},{"$f":"IF(Y2504=\"\",\"\",((1+(+(+VLOOKUP(Y2504,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2504-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8055849852003831}]
[9.9682539682539684,2512,11.579281411983358,null,0.121892477649768,3.5307157297625281E-4,1.6796194324695929E-3,-8.1323545353802675E-3,null,null,null,9.9682539682539684,2512,5.2495529148120088,null,5.7828768197709102E-2,3.7327431714179169E-3,-3.4314232115941995E-3,-5.6345590094127387E-3,null,null,null,6.0140193681341048,null,{"$f":"IF(W2505=\"\",\"\",WORKDAY($B$3,M2505,Feriados!$A$2:$A$1037))","v":"2033-08-17"},{"$f":"IF(Y2505=\"\",\"\",((1+(+(+VLOOKUP(Y2505,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2505-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8050307627736757}]
[9.9722222222222214,2513,11.579523846087101,null,0.121892477649768,3.5293107493687058E-4,1.6789510602326987E-3,-8.1291213240665718E-3,null,null,null,9.9722222222222214,2513,5.2497188831362163,null,5.7828768197709102E-2,3.731257800364084E-3,-3.430057776547841E-3,-5.6327793901631762E-3,null,null,null,6.014082536390597,null,{"$f":"IF(W2506=\"\",\"\",WORKDAY($B$3,M2506,Feriados!$A$2:$A$1037))","v":"2033-08-18"},{"$f":"IF(Y2506=\"\",\"\",((1+(+(+VLOOKUP(Y2506,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2506-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.804476984386751}]
[9.9761904761904763,2514,11.579766088589286,null,0.121892477649768,3.5279068866999382E-4,1.678283219715956E-3,-8.1258906722610925E-3,null,null,null,9.9761904761904763,2514,5.2498847882757076,null,5.7828768197709102E-2,3.7297736109751069E-3,-3.4286934275630072E-3,-5.6310004983641257E-3,null,null,null,6.0141455860469373,null,{"$f":"IF(W2507=\"\",\"\",WORKDAY($B$3,M2507,Feriados!$A$2:$A$1037))","v":"2033-08-19"},{"$f":"IF(Y2507=\"\",\"\",((1+(+(+VLOOKUP(Y2507,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2507-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8039236495062134}]
[9.9801587301587293,2515,11.580008139712993,null,0.121892477649768,3.5265041404229544E-4,1.6776159102851068E-3,-8.1226625769654781E-3,null,null,null,9.9801587301587293,2515,5.2500506302106027,null,5.7828768197709102E-2,3.728290601841541E-3,-3.4273301633454185E-3,-5.6292223340992029E-3,null,null,null,6.0142085173358062,null,{"$f":"IF(W2508=\"\",\"\",WORKDAY($B$3,M2508,Feriados!$A$2:$A$1037))","v":"2033-08-22"},{"$f":"IF(Y2508=\"\",\"\",((1+(+(+VLOOKUP(Y2508,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2508-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8033707575994447}]
[9.9841269841269842,2516,11.580249999680966,null,0.121892477649768,3.5251025092066033E-4,1.6769491313068999E-3,-8.1194370351858926E-3,null,null,null,9.9841269841269842,2516,5.2502164089211689,null,5.7828768197709102E-2,3.7268087715561769E-3,-3.4259679826028427E-3,-5.6274448974507488E-3,null,null,null,6.014271330489418,null,{"$f":"IF(W2509=\"\",\"\",WORKDAY($B$3,M2509,Feriados!$A$2:$A$1037))","v":"2033-08-23"},{"$f":"IF(Y2509=\"\",\"\",((1+(+(+VLOOKUP(Y2509,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2509-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8028183081347811}]
[9.9880952380952372,2517,11.580491668715624,null,0.121892477649768,3.5237019917218505E-4,1.6762828821490928E-3,-8.1162140439330465E-3,null,null,null,9.9880952380952372,2517,5.250382124387821,null,5.7828768197709102E-2,3.7253281187140455E-3,-3.4246068840450956E-3,-5.6256681884998393E-3,null,null,null,6.0143340257394096,null,{"$f":"IF(W2510=\"\",\"\",WORKDAY($B$3,M2510,Feriados!$A$2:$A$1037))","v":"2033-08-24"},{"$f":"IF(Y2510=\"\",\"\",((1+(+(+VLOOKUP(Y2510,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2510-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8022663005813362}]
[9.9920634920634921,2518,11.58073314703905,null,{"$f":"$E$4","v":0.121892477649768},3.5223025866417713E-4,1.6756171621804454E-3,-8.11299360022214E-3,null,null,null,9.9920634920634921,2518,5.2505477765911204,null,{"$f":"$P$4","v":5.7828768197709102E-2},3.7238486419124053E-3,-3.4232468663840335E-3,-5.6238922073262761E-3,null,null,null,6.0143966033170848,null,{"$f":"IF(W2511=\"\",\"\",WORKDAY($B$3,M2511,Feriados!$A$2:$A$1037))","v":"2033-08-25"},{"$f":"IF(Y2511=\"\",\"\",((1+(+(+VLOOKUP(Y2511,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2511-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8017147344090896}]
[9.9960317460317452,{"$f":"+B2511+1","v":2519},11.580974434872997,null,0.121892477649768,3.5209042926415493E-4,1.6749519707707204E-3,-8.1097757010729059E-3,null,null,null,9.9960317460317452,{"$f":"+M2511+1","v":2519},5.2507133655117686,null,5.7828768197709102E-2,3.7223703397507441E-3,-3.421887928333553E-3,-5.6221169540086047E-3,null,null,null,6.0144590634532591,null,{"$f":"IF(W2512=\"\",\"\",WORKDAY($B$3,M2512,Feriados!$A$2:$A$1037))","v":"2033-08-26"},{"$f":"IF(Y2512=\"\",\"\",((1+(+(+VLOOKUP(Y2512,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2512-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8011636090888867}]
[10,2520,11.581215532438897,null,0.121892477649768,3.5195071083984696E-4,1.6742873072906807E-3,-8.1065603435095616E-3,null,null,null,10,2520,5.2508788911306183,null,5.7828768197709102E-2,3.7208932108307707E-3,-3.4205300686095826E-3,-5.6203424286241054E-3,null,null,null,6.0145214063782149,null,{"$f":"IF(W2513=\"\",\"\",WORKDAY($B$3,M2513,Feriados!$A$2:$A$1037))","v":"2033-08-29"},{"$f":"IF(Y2513=\"\",\"\",((1+(+(+VLOOKUP(Y2513,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2513-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8006129240923947}]
[10.003968253968255,2521,11.581456439957845,null,0.121892477649768,3.5181110325919167E-4,1.6736231711120886E-3,-8.1033475245608274E-3,null,null,null,10.003968253968255,2521,5.2510443534286626,null,5.7828768197709102E-2,3.7194172537564131E-3,-3.4191732859300845E-3,-5.6185686312488058E-3,null,null,null,6.0145836323219015,null,{"$f":"IF(W2514=\"\",\"\",WORKDAY($B$3,M2514,Feriados!$A$2:$A$1037))","v":"2033-08-30"},{"$f":"IF(Y2514=\"\",\"\",((1+(+(+VLOOKUP(Y2514,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2514-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8000626788921243}]
[10.007936507936508,2522,11.581697157650614,null,0.121892477649768,3.5167160639033716E-4,1.6729595616077019E-3,-8.1001372412599047E-3,null,null,null,10.007936507936508,2522,5.2512097523870382,null,5.7828768197709102E-2,3.717942467133814E-3,-3.4178175790150456E-3,-5.6167955619574779E-3,null,null,null,6.0146457415136689,null,{"$f":"IF(W2515=\"\",\"\",WORKDAY($B$3,M2515,Feriados!$A$2:$A$1037))","v":"2033-08-31"},{"$f":"IF(Y2515=\"\",\"\",((1+(+(+VLOOKUP(Y2515,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2515-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7995128729614525}]
[10.011904761904763,2523,11.581937685737644,null,0.121892477649768,3.5153222010164014E-4,1.6722964781512729E-3,-8.0969294906444687E-3,null,null,null,10.011904761904763,2523,5.2513750879870305,null,5.7828768197709102E-2,3.716468849571321E-3,-3.4164629465864736E-3,-5.6150232208236452E-3,null,null,null,6.0147077341825339,null,{"$f":"IF(W2516=\"\",\"\",WORKDAY($B$3,M2516,Feriados!$A$2:$A$1037))","v":"2033-09-01"},{"$f":"IF(Y2516=\"\",\"\",((1+(+(+VLOOKUP(Y2516,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2516-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7989635057745996}]
[10.015873015873016,2524,11.582178024439054,null,0.121892477649768,3.5139294426166638E-4,1.6716339201175471E-3,-8.093724269756665E-3,null,null,null,10.015873015873016,2524,5.2515403602100612,null,5.7828768197709102E-2,3.7149963996794917E-3,-3.4151093873683981E-3,-5.6132516079195841E-3,null,null,null,6.0147696105569359,null,{"$f":"IF(W2517=\"\",\"\",WORKDAY($B$3,M2517,Feriados!$A$2:$A$1037))","v":"2033-09-02"},{"$f":"IF(Y2517=\"\",\"\",((1+(+(+VLOOKUP(Y2517,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2517-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7984145768065858}]
[10.019841269841271,2525,11.582418173974634,null,0.121892477649768,3.5125377873918945E-4,1.6709718868822589E-3,-8.0905215756431042E-3,null,null,null,10.019841269841271,2525,5.2517055690376999,null,5.7828768197709102E-2,3.7135251160710799E-3,-3.4137569000868588E-3,-5.611480723316329E-3,null,null,null,6.0148313708650036,null,{"$f":"IF(W2518=\"\",\"\",WORKDAY($B$3,M2518,Feriados!$A$2:$A$1037))","v":"2033-09-05"},{"$f":"IF(Y2518=\"\",\"\",((1+(+(+VLOOKUP(Y2518,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2518-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7978660855332746}]
[10.023809523809524,2526,11.582658134563848,null,0.121892477649768,3.5111472340319122E-4,1.6703103778221333E-3,-8.0873214053548467E-3,null,null,null,10.023809523809524,2526,5.2518707144516554,null,5.7828768197709102E-2,3.7120549973610395E-3,-3.4124054834699107E-3,-5.6097105670836773E-3,null,null,null,6.0148930153342661,null,{"$f":"IF(W2519=\"\",\"\",WORKDAY($B$3,M2519,Feriados!$A$2:$A$1037))","v":"2033-09-06"},{"$f":"IF(Y2519=\"\",\"\",((1+(+(+VLOOKUP(Y2519,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2519-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7973180314314181}]
[10.027777777777779,2527,11.582897906425835,null,0.121892477649768,3.5097577812286048E-4,1.6696493923148805E-3,-8.0841237559473953E-3,null,null,null,10.027777777777779,2527,5.2520357964337823,null,5.7828768197709102E-2,3.7105860421665143E-3,-3.4110551362476122E-3,-5.6079411392901818E-3,null,null,null,6.014954544191875,null,{"$f":"IF(W2520=\"\",\"\",WORKDAY($B$3,M2520,Feriados!$A$2:$A$1037))","v":"2033-09-08"},{"$f":"IF(Y2520=\"\",\"\",((1+(+(+VLOOKUP(Y2520,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2520-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7967704139785452}]
[10.031746031746032,2528,11.583137489779411,null,0.121892477649768,3.5083694276759336E-4,1.6689889297391962E-3,-8.080928624480694E-3,null,null,null,10.031746031746032,2528,5.2522008149660744,null,5.7828768197709102E-2,3.7091182491068336E-3,-3.4097058571520233E-3,-5.6061724400031741E-3,null,null,null,6.0150159576645601,null,{"$f":"IF(W2521=\"\",\"\",WORKDAY($B$3,M2521,Feriados!$A$2:$A$1037))","v":"2033-09-09"},{"$f":"IF(Y2521=\"\",\"\",((1+(+(+VLOOKUP(Y2521,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2521-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7962232326530287}]
[10.035714285714286,2529,11.583376884843064,null,0.121892477649768,3.5069821720699223E-4,1.6683289894747573E-3,-8.0777360080191169E-3,null,null,null,10.035714285714286,2529,5.2523657700306661,null,5.7828768197709102E-2,3.7076516168035147E-3,-3.4083576449172076E-3,-5.6044044692887462E-3,null,null,null,6.0150772559784738,null,{"$f":"IF(W2522=\"\",\"\",WORKDAY($B$3,M2522,Feriados!$A$2:$A$1037))","v":"2033-09-12"},{"$f":"IF(Y2522=\"\",\"\",((1+(+(+VLOOKUP(Y2522,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2522-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7956764869340853}]
[10.03968253968254,2530,11.583616091834962,null,0.121892477649768,3.5055960131086581E-4,1.6676695709022227E-3,-8.0745459036314585E-3,null,null,null,10.03968253968254,2530,5.2525306616098364,null,5.7828768197709102E-2,3.7061861438802499E-3,-3.4070104982792198E-3,-5.6026372272117708E-3,null,null,null,6.0151384393594798,null,{"$f":"IF(W2523=\"\",\"\",WORKDAY($B$3,M2523,Feriados!$A$2:$A$1037))","v":"2033-09-13"},{"$f":"IF(Y2523=\"\",\"\",((1+(+(+VLOOKUP(Y2523,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2523-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7951301763017753}]
[10.043650793650794,2531,11.583855110972955,null,0.121892477649768,3.5042109494922867E-4,1.6670106734032308E-3,-8.0713583083909246E-3,null,null,null,10.043650793650794,2531,5.2526954896860012,null,5.7828768197709102E-2,3.7047218289629064E-3,-3.4056644159761043E-3,-5.6008707138358949E-3,null,null,null,6.0151995080328868,null,{"$f":"IF(W2524=\"\",\"\",WORKDAY($B$3,M2524,Feriados!$A$2:$A$1037))","v":"2033-09-14"},{"$f":"IF(Y2524=\"\",\"\",((1+(+(+VLOOKUP(Y2524,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2524-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7945843002369584}]
[10.047619047619047,2532,11.584093942474556,null,0.121892477649768,3.5028269799230045E-4,1.6663522963603946E-3,-8.0681732193751323E-3,null,null,null,10.047619047619047,2532,5.2528602542417184,null,5.7828768197709102E-2,3.7032586706795237E-3,-3.4043193967478965E-3,-5.5991049292235476E-3,null,null,null,6.0152604622235595,null,{"$f":"IF(W2525=\"\",\"\",WORKDAY($B$3,M2525,Feriados!$A$2:$A$1037))","v":"2033-09-15"},{"$f":"IF(Y2525=\"\",\"\",((1+(+(+VLOOKUP(Y2525,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2525-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7940388582213158}]
[10.051587301587302,2533,11.584332586556972,null,0.121892477649768,3.5014441031050599E-4,1.6656944391573046E-3,-8.0649906336660929E-3,null,null,null,10.051587301587302,2533,5.2530249552596855,null,5.7828768197709102E-2,3.7017966676603049E-3,-3.4029754393366122E-3,-5.5973398734359405E-3,null,null,null,6.0153213021559848,null,{"$f":"IF(W2526=\"\",\"\",WORKDAY($B$3,M2526,Feriados!$A$2:$A$1037))","v":"2033-09-16"},{"$f":"IF(Y2526=\"\",\"\",((1+(+(+VLOOKUP(Y2526,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2526-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7934954131651377}]
[10.055555555555555,2534,11.584571043437078,null,0.121892477649768,3.5000623177447465E-4,1.6650371011785222E-3,-8.0618105483502081E-3,null,null,null,10.055555555555555,2534,5.2531895927227401,null,5.7828768197709102E-2,3.7003358185376178E-3,-3.4016325424862486E-3,-5.5955755465330733E-3,null,null,null,6.0153820280540948,null,{"$f":"IF(W2527=\"\",\"\",WORKDAY($B$3,M2527,Feriados!$A$2:$A$1037))","v":"2033-09-19"},{"$f":"IF(Y2527=\"\",\"\",((1+(+(+VLOOKUP(Y2527,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2527-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7929523998736503}]
[10.05952380952381,2535,11.584809313331435,null,0.121892477649768,3.4986816225503968E-4,1.6643802818095813E-3,-8.0586329605182704E-3,null,null,null,10.05952380952381,2535,5.2533541666138568,null,5.7828768197709102E-2,3.6988761219459844E-3,-3.400290704942775E-3,-5.5938119485737367E-3,null,null,null,6.015442640141444,null,{"$f":"IF(W2528=\"\",\"\",WORKDAY($B$3,M2528,Feriados!$A$2:$A$1037))","v":"2033-09-20"},{"$f":"IF(Y2528=\"\",\"\",((1+(+(+VLOOKUP(Y2528,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2528-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7924098178325316}]
[10.063492063492063,2536,11.585047396456281,null,0.121892477649768,3.4973020162323837E-4,1.6637239804369844E-3,-8.0554578672654351E-3,null,null,null,10.063492063492063,2536,5.253518676916153,null,5.7828768197709102E-2,3.6974175765220828E-3,-3.3989499254541357E-3,-5.5920490796155155E-3,null,null,null,6.0155031386411428,null,{"$f":"IF(W2529=\"\",\"\",WORKDAY($B$3,M2529,Feriados!$A$2:$A$1037))","v":"2033-09-21"},{"$f":"IF(Y2529=\"\",\"\",((1+(+(+VLOOKUP(Y2529,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2529-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7918676665282591}]
[10.067460317460318,2537,11.585285293027528,null,0.121892477649768,3.4959234975031104E-4,1.6630681964482008E-3,-8.0522852656912305E-3,null,null,null,10.067460317460318,2537,5.2536831236128814,null,5.7828768197709102E-2,3.6959601809047377E-3,-3.3976102027702408E-3,-5.5902869397147885E-3,null,null,null,6.0155635237758354,null,{"$f":"IF(W2530=\"\",\"\",WORKDAY($B$3,M2530,Feriados!$A$2:$A$1037))","v":"2033-09-22"},{"$f":"IF(Y2530=\"\",\"\",((1+(+(+VLOOKUP(Y2530,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2530-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7913259454480874}]
[{"$f":"B2531/252","v":10.071428571428571},2538,{"$f":"SUM(E2531:H2531)*100","v":11.585523003260782},null,0.121892477649768,{"$f":"$F$4*((1-EXP(-1*$I$4*A2531))/($I$4*A2531))","v":3.4945460650770123E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2531))/($I$4*A2531))-EXP(-1*$I$4*A2531)))","v":1.6624129292316669E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2531))/($J$4*A2531))-EXP(-1*$J$4*A2531)))","v":-8.0491151528995514E-3},null,null,null,{"$f":"M2531/252","v":10.071428571428571},2538,{"$f":"SUM(P2531:S2531)*100","v":5.2538475066874311},null,5.7828768197709102E-2,{"$f":"$Q$4*((1-EXP(-1*$T$4*L2531))/($T$4*L2531))","v":3.6945039337349201E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2531))/($T$4*L2531))-EXP(-1*$T$4*L2531)))","v":-3.3962715356429646E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2531))/($U$4*L2531))-EXP(-1*$U$4*L2531)))","v":-5.5885255289267414E-3},null,null,null,{"$f":"IF(N2531=\"\",\"\",(((1+C2531/100)/(1+N2531/100))-1)*100)","v":6.0156237957677217},null,{"$f":"IF(W2531=\"\",\"\",WORKDAY($B$3,M2531,Feriados!$A$2:$A$1037))","v":"2033-09-23"},{"$f":"IF(Y2531=\"\",\"\",((1+(+(+VLOOKUP(Y2531,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2531-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7907846540801593}]
[10.075396825396826,2539,11.58576052737132,null,0.121892477649768,3.4931697176705486E-4,1.6617581781767806E-3,-8.0459475259986278E-3,null,null,null,10.075396825396826,2539,5.2540118261233335,null,5.7828768197709102E-2,3.6930488336557408E-3,-3.3949339228261425E-3,-5.5867648473053562E-3,null,null,null,6.0156839548385799,null,{"$f":"IF(W2532=\"\",\"\",WORKDAY($B$3,M2532,Feriados!$A$2:$A$1037))","v":"2033-09-26"},{"$f":"IF(Y2532=\"\",\"\",((1+(+(+VLOOKUP(Y2532,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2532-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7902437919133725}]
[10.079365079365079,2540,11.585997865574107,null,0.121892477649768,3.4917944540021999E-4,1.661103942673902E-3,-8.042782382101054E-3,null,null,null,10.079365079365079,2540,5.254176081904256,null,5.7828768197709102E-2,3.6915948793124478E-3,-3.3935973630755639E-3,-5.5850048949034285E-3,null,null,null,6.0157440012096997,null,{"$f":"IF(W2533=\"\",\"\",WORKDAY($B$3,M2533,Feriados!$A$2:$A$1037))","v":"2033-09-27"},{"$f":"IF(Y2533=\"\",\"\",((1+(+(+VLOOKUP(Y2533,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2533-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7897033584374462}]
[10.083333333333334,2541,11.586235018083785,null,0.121892477649768,3.4904202727924639E-4,1.6604502221143516E-3,-8.0396197183237473E-3,null,null,null,10.083333333333334,2541,5.2543402740139991,null,5.7828768197709102E-2,3.6901420693524196E-3,-3.3922618551489726E-3,-5.58324567177256E-3,null,null,null,6.0158039351020154,null,{"$f":"IF(W2534=\"\",\"\",WORKDAY($B$3,M2534,Feriados!$A$2:$A$1037))","v":"2033-09-28"},{"$f":"IF(Y2534=\"\",\"\",((1+(+(+VLOOKUP(Y2534,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2534-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7891633531429436}]
[10.087301587301587,2542,11.586471985114684,null,0.121892477649768,3.489047172763854E-4,1.6597970158904077E-3,-8.0364595317879567E-3,null,null,null,10.087301587301587,2542,5.2545044024365035,null,5.7828768197709102E-2,3.6886904024251649E-3,-3.3909273978060608E-3,-5.5814871779631681E-3,null,null,null,6.0158637567359063,null,{"$f":"IF(W2535=\"\",\"\",WORKDAY($B$3,M2535,Feriados!$A$2:$A$1037))","v":"2033-09-29"},{"$f":"IF(Y2535=\"\",\"\",((1+(+(+VLOOKUP(Y2535,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2535-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7886237755211605}]
[10.091269841269842,2543,11.586708766880815,null,0.121892477649768,3.4876751526408876E-4,1.6591443233953021E-3,-8.0333018196192575E-3,null,null,null,10.091269841269842,2543,5.254668467155847,null,5.7828768197709102E-2,3.6872398771823135E-3,-3.3895939898084637E-3,-5.5797294135244858E-3,null,null,null,6.0159234663314187,null,{"$f":"IF(W2536=\"\",\"\",WORKDAY($B$3,M2536,Feriados!$A$2:$A$1037))","v":"2033-09-30"},{"$f":"IF(Y2536=\"\",\"\",((1+(+(+VLOOKUP(Y2536,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2536-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.788084625064303}]
[10.095238095238095,2544,11.58694536359587,null,0.121892477649768,3.4863042111500946E-4,1.6584921440232249E-3,-8.0301465789475342E-3,null,null,null,10.095238095238095,2544,5.2548324681562386,null,5.7828768197709102E-2,3.6857904922776171E-3,-3.3882616299197605E-3,-5.5779723785045693E-3,null,null,null,6.0159830641081102,null,{"$f":"IF(W2537=\"\",\"\",WORKDAY($B$3,M2537,Feriados!$A$2:$A$1037))","v":"2033-10-03"},{"$f":"IF(Y2537=\"\",\"\",((1+(+(+VLOOKUP(Y2537,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2537-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7875459012652657}]
[10.09920634920635,2545,11.587181775473235,null,0.121892477649768,3.4849343470200005E-4,1.6578404771693141E-3,-8.0269938069069749E-3,null,null,null,10.09920634920635,2545,5.2549964054220286,null,5.7828768197709102E-2,3.6843422463669413E-3,-3.3869303169054648E-3,-5.5762160729502927E-3,null,null,null,6.0160425502850945,null,{"$f":"IF(W2538=\"\",\"\",WORKDAY($B$3,M2538,Feriados!$A$2:$A$1037))","v":"2033-10-04"},{"$f":"IF(Y2538=\"\",\"\",((1+(+(+VLOOKUP(Y2538,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2538-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7870076036178313}]
[10.103174603174603,2546,11.58741800272597,null,0.121892477649768,3.4835655589811321E-4,1.657189322229661E-3,-8.0238435006360735E-3,null,null,null,10.103174603174603,2546,5.2551602789376979,null,5.7828768197709102E-2,3.6828951381082642E-3,-3.3856000495330256E-3,-5.5744604969073614E-3,null,null,null,6.0161019250810188,null,{"$f":"IF(W2539=\"\",\"\",WORKDAY($B$3,M2539,Feriados!$A$2:$A$1037))","v":"2033-10-05"},{"$f":"IF(Y2539=\"\",\"\",((1+(+(+VLOOKUP(Y2539,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2539-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7864697316165374}]
[10.107142857142858,2547,11.587654045566827,null,0.121892477649768,3.4821978457660083E-4,1.6565386786013038E-3,-8.0206956572776086E-3,null,null,null,10.107142857142858,2547,5.2553240886878649,null,5.7828768197709102E-2,3.6814491661616693E-3,-3.3842708265718205E-3,-5.5727056504203077E-3,null,null,null,6.0161611887141753,null,{"$f":"IF(W2540=\"\",\"\",WORKDAY($B$3,M2540,Feriados!$A$2:$A$1037))","v":"2033-10-06"},{"$f":"IF(Y2540=\"\",\"\",((1+(+(+VLOOKUP(Y2540,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2540-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7859322847567656}]
[10.111111111111111,2548,11.58788990420825,null,0.121892477649768,3.4808312061091379E-4,1.6558885456822278E-3,-8.0175502739786488E-3,null,null,null,10.111111111111111,2548,5.2554878346572789,null,5.7828768197709102E-2,3.6800043291893461E-3,-3.3829426467931545E-3,-5.5709515335325005E-3,null,null,null,6.0162203414023896,null,{"$f":"IF(W2541=\"\",\"\",WORKDAY($B$3,M2541,Feriados!$A$2:$A$1037))","v":"2033-10-07"},{"$f":"IF(Y2541=\"\",\"\",((1+(+(+VLOOKUP(Y2541,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2541-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7853952625346299}]
[10.115079365079366,2549,11.588125578862355,null,0.121892477649768,3.4794656387470145E-4,1.6552389228713623E-3,-8.0144073478905283E-3,null,null,null,10.115079365079366,2549,5.2556515168308291,null,5.7828768197709102E-2,3.6785606258555787E-3,-3.3816155089702519E-3,-5.5691981462861395E-3,null,null,null,6.0162793833630213,null,{"$f":"IF(W2542=\"\",\"\",WORKDAY($B$3,M2542,Feriados!$A$2:$A$1037))","v":"2033-10-10"},{"$f":"IF(Y2542=\"\",\"\",((1+(+(+VLOOKUP(Y2542,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2542-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7848586644470883}]
[10.119047619047619,2550,11.588361069740953,null,0.121892477649768,3.4781011424181175E-4,1.6545898095685807E-3,-8.0112668761688627E-3,null,null,null,10.119047619047619,2550,5.2558151351935321,null,5.7828768197709102E-2,3.6771180548267504E-3,-3.3802894118782592E-3,-5.5674454887222708E-3,null,null,null,6.0163383148130301,null,{"$f":"IF(W2543=\"\",\"\",WORKDAY($B$3,M2543,Feriados!$A$2:$A$1037))","v":"2033-10-11"},{"$f":"IF(Y2543=\"\",\"\",((1+(+(+VLOOKUP(Y2543,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2543-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7843224899918981}]
[10.123015873015873,2551,11.588596377055547,null,0.121892477649768,3.4767377158628993E-4,1.6539412051746966E-3,-8.0081288559735175E-3,null,null,null,10.123015873015873,2551,5.2559786897305418,null,5.7828768197709102E-2,3.6756766147713316E-3,-3.3789643542942349E-3,-5.5656935608807767E-3,null,null,null,6.0163971359689095,null,{"$f":"IF(W2544=\"\",\"\",WORKDAY($B$3,M2544,Feriados!$A$2:$A$1037))","v":"2033-10-13"},{"$f":"IF(Y2544=\"\",\"\",((1+(+(+VLOOKUP(Y2544,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2544-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7837867386675716}]
[10.126984126984127,2552,11.588831501017323,null,0.121892477649768,3.4753753578237905E-4,1.653293109091463E-3,-8.0049932844686172E-3,null,null,null,10.126984126984127,2552,5.2561421804271449,null,5.7828768197709102E-2,3.6742363043598819E-3,-3.3776403349971506E-3,-5.5639423628003901E-3,null,null,null,6.0164558470467977,null,{"$f":"IF(W2545=\"\",\"\",WORKDAY($B$3,M2545,Feriados!$A$2:$A$1037))","v":"2033-10-14"},{"$f":"IF(Y2545=\"\",\"\",((1+(+(+VLOOKUP(Y2545,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2545-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7832514099734427}]
[10.130952380952381,2553,11.589066441837156,null,0.121892477649768,3.4740140670451897E-4,1.6526455207215693E-3,-8.0018601588225293E-3,null,null,null,10.130952380952381,2553,5.2563056072687573,null,5.7828768197709102E-2,3.6727971222650412E-3,-3.3763173527678828E-3,-5.5621918945186885E-3,null,null,null,6.0165144482622557,null,{"$f":"IF(W2546=\"\",\"\",WORKDAY($B$3,M2546,Feriados!$A$2:$A$1037))","v":"2033-10-17"},{"$f":"IF(Y2546=\"\",\"\",((1+(+(+VLOOKUP(Y2546,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2546-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7827165034096}]
[10.134920634920634,2554,11.589301199725613,null,0.121892477649768,3.4726538422734631E-4,1.6519984394686423E-3,-7.9987294762078626E-3,null,null,null,10.134920634920634,2554,5.256468970240932,null,5.7828768197709102E-2,3.6713590671615293E-3,-3.3749954063892135E-3,-5.5604421560721063E-3,null,null,null,6.0165729398305778,null,{"$f":"IF(W2547=\"\",\"\",WORKDAY($B$3,M2547,Feriados!$A$2:$A$1037))","v":"2033-10-18"},{"$f":"IF(Y2547=\"\",\"\",((1+(+(+VLOOKUP(Y2547,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2547-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7820774147591774}]
[10.138888888888889,2555,11.589535774892948,null,0.121892477649768,3.4712946822569395E-4,1.6513518647372411E-3,-7.9956012338014554E-3,null,null,null,10.138888888888889,2555,5.2566322693293488,null,5.7828768197709102E-2,3.6699221377261395E-3,-3.3736744946458249E-3,-5.5586931474959295E-3,null,null,null,6.0166313219665257,null,{"$f":"IF(W2548=\"\",\"\",WORKDAY($B$3,M2548,Feriados!$A$2:$A$1037))","v":"2033-10-19"},{"$f":"IF(Y2548=\"\",\"\",((1+(+(+VLOOKUP(Y2548,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2548-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7814388303047064}]
[10.142857142857142,2556,11.589770167549107,null,0.121892477649768,3.4699365857459056E-4,1.6507057959328564E-3,-7.9924754287843663E-3,null,null,null,10.142857142857142,2556,5.2567955045198245,null,5.7828768197709102E-2,3.6684863326377367E-3,-3.3723546163242943E-3,-5.5569448688243053E-3,null,null,null,6.0166895948844612,null,{"$f":"IF(W2549=\"\",\"\",WORKDAY($B$3,M2549,Feriados!$A$2:$A$1037))","v":"2033-10-20"},{"$f":"IF(Y2549=\"\",\"\",((1+(+(+VLOOKUP(Y2549,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2549-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7808007494497531}]
[10.146825396825397,2557,11.590004377903728,null,0.121892477649768,3.4685795514926041E-4,1.65006023246191E-3,-7.9893520583418764E-3,null,null,null,10.146825396825397,2557,5.2569586757983027,null,5.7828768197709102E-2,3.6670516505772498E-3,-3.3710357702130917E-3,-5.5551973200902403E-3,null,null,null,6.0167477587983687,null,{"$f":"IF(W2550=\"\",\"\",WORKDAY($B$3,M2550,Feriados!$A$2:$A$1037))","v":"2033-10-21"},{"$f":"IF(Y2550=\"\",\"\",((1+(+(+VLOOKUP(Y2550,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2550-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7801631715988382}]
[10.15079365079365,2558,11.59023840616614,null,0.121892477649768,3.4672235782512282E-4,1.6494151737317506E-3,-7.98623111966347E-3,null,null,null,10.15079365079365,2558,5.2571217831508594,null,5.7828768197709102E-2,3.6656180902276719E-3,-3.3697179551025764E-3,-5.5534505013256101E-3,null,null,null,6.0168058139217218,null,{"$f":"IF(W2551=\"\",\"\",WORKDAY($B$3,M2551,Feriados!$A$2:$A$1037))","v":"2033-10-24"},{"$f":"IF(Y2551=\"\",\"\",((1+(+(+VLOOKUP(Y2551,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2551-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7795260961574595}]
[10.154761904761905,2559,11.590472252545361,null,0.121892477649768,3.4658686647779182E-4,1.6487706191506545E-3,-7.9831126099428346E-3,null,null,null,10.154761904761905,2559,5.2572848265637013,null,5.7828768197709102E-2,3.6641856502740537E-3,-3.3684011697849934E-3,-5.5517044125611512E-3,null,null,null,6.0168637604676167,null,{"$f":"IF(W2552=\"\",\"\",WORKDAY($B$3,M2552,Feriados!$A$2:$A$1037))","v":"2033-10-25"},{"$f":"IF(Y2552=\"\",\"\",((1+(+(+VLOOKUP(Y2552,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2552-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7788895225320029}]
[10.158730158730158,2560,11.590705917250105,null,0.121892477649768,3.4645148098307607E-4,1.6481265681278225E-3,-7.9799965263778506E-3,null,null,null,10.158730158730158,2560,5.2574478060231655,null,5.7828768197709102E-2,3.6627543294035004E-3,-3.3670854130544692E-3,-5.5499590538264781E-3,null,null,null,6.0169215986486391,null,{"$f":"IF(W2553=\"\",\"\",WORKDAY($B$3,M2553,Feriados!$A$2:$A$1037))","v":"2033-10-26"},{"$f":"IF(Y2553=\"\",\"\",((1+(+(+VLOOKUP(Y2553,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2553-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7782534501297871}]
[10.162698412698413,2561,11.590939400488777,null,0.121892477649768,3.4631620121697759E-4,1.6474830200733763E-3,-7.9768828661705895E-3,null,null,null,10.162698412698413,2561,5.2576107215157188,null,5.7828768197709102E-2,3.6613241263051661E-3,-3.3657706837070065E-3,-5.5482144251500758E-3,null,null,null,6.0169793286771522,null,{"$f":"IF(W2554=\"\",\"\",WORKDAY($B$3,M2554,Feriados!$A$2:$A$1037))","v":"2033-10-27"},{"$f":"IF(Y2554=\"\",\"\",((1+(+(+VLOOKUP(Y2554,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2554-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7776178783590852}]
[10.166666666666666,2562,11.591172702469477,null,0.121892477649768,3.4618102705569279E-4,1.6468399743983617E-3,-7.9737716265272946E-3,null,null,null,10.166666666666666,2562,5.257773573027956,null,5.7828768197709102E-2,3.6598950396702517E-3,-3.3644569805404848E-3,-5.5464705265593096E-3,null,null,null,6.017036950764898,null,{"$f":"IF(W2555=\"\",\"\",WORKDAY($B$3,M2555,Feriados!$A$2:$A$1037))","v":"2033-10-28"},{"$f":"IF(Y2555=\"\",\"\",((1+(+(+VLOOKUP(Y2555,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2555-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7769828066291256}]
[10.170634920634921,2563,11.591405823399995,null,0.121892477649768,3.4604595837561055E-4,1.6461974305147405E-3,-7.9706628046583849E-3,null,null,null,10.170634920634921,2563,5.2579363605466032,null,5.7828768197709102E-2,3.658467068192001E-3,-3.3631443023546532E-3,-5.5447273580804205E-3,null,null,null,6.0170944651232183,null,{"$f":"IF(W2556=\"\",\"\",WORKDAY($B$3,M2556,Feriados!$A$2:$A$1037))","v":"2033-10-31"},{"$f":"IF(Y2556=\"\",\"\",((1+(+(+VLOOKUP(Y2556,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2556-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7763482343500021}]
[10.174603174603174,2564,11.591638763487826,null,0.121892477649768,3.4591099505331318E-4,1.6455553878353942E-3,-7.9675563977784445E-3,null,null,null,10.174603174603174,2564,5.2580990840585136,null,5.7828768197709102E-2,3.6570402105656954E-3,-3.3618326479511276E-3,-5.5429849197385396E-3,null,null,null,6.0171518719632111,null,{"$f":"IF(W2557=\"\",\"\",WORKDAY($B$3,M2557,Feriados!$A$2:$A$1037))","v":"2033-11-01"},{"$f":"IF(Y2557=\"\",\"\",((1+(+(+VLOOKUP(Y2557,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2557-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7757141609327638}]
[10.178571428571429,2565,11.591871522940147,null,0.121892477649768,3.4577613696557501E-4,1.6449138457741189E-3,-7.9644524031062085E-3,null,null,null,10.178571428571429,2565,5.2582617435506682,null,5.7828768197709102E-2,3.6556144654886504E-3,-3.3605220161333888E-3,-5.5412432115576771E-3,null,null,null,6.0172091714953302,null,{"$f":"IF(W2558=\"\",\"\",WORKDAY($B$3,M2558,Feriados!$A$2:$A$1037))","v":"2033-11-03"},{"$f":"IF(Y2558=\"\",\"\",((1+(+(+VLOOKUP(Y2558,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2558-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7750805857894143}]
[10.182539682539682,2566,11.592104101963843,null,0.121892477649768,3.4564138398936271E-4,1.6442728037456239E-3,-7.9613508178645754E-3,null,null,null,10.182539682539682,2566,5.2584243390101797,null,5.7828768197709102E-2,3.654189831660212E-3,-3.3592124057067753E-3,-5.5395022335607419E-3,null,null,null,6.0172663639297186,null,{"$f":"IF(W2559=\"\",\"\",WORKDAY($B$3,M2559,Feriados!$A$2:$A$1037))","v":"2033-11-04"},{"$f":"IF(Y2559=\"\",\"\",((1+(+(+VLOOKUP(Y2559,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2559-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7744475083328677}]
[10.186507936507937,2567,11.59233650076548,null,0.121892477649768,3.455067360018346E-4,1.6436322611655318E-3,-7.958251639280569E-3,null,null,null,10.186507936507937,2567,5.2585868704242849,null,5.7828768197709102E-2,3.6527663077817519E-3,-3.3579038154784835E-3,-5.5377619857695263E-3,null,null,null,6.0173234494760752,null,{"$f":"IF(W2560=\"\",\"\",WORKDAY($B$3,M2560,Feriados!$A$2:$A$1037))","v":"2033-11-07"},{"$f":"IF(Y2560=\"\",\"\",((1+(+(+VLOOKUP(Y2560,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2560-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.773814927976904}]
[10.19047619047619,2568,11.592568719551336,null,0.121892477649768,3.4537219288034048E-4,1.642992217450375E-3,-7.9551548645853606E-3,null,null,null,10.19047619047619,2568,5.2587493377803485,null,5.7828768197709102E-2,3.6513438925566658E-3,-3.3565962442575633E-3,-5.5360224682047274E-3,null,null,null,6.0173804283437438,null,{"$f":"IF(W2561=\"\",\"\",WORKDAY($B$3,M2561,Feriados!$A$2:$A$1037))","v":"2033-11-08"},{"$f":"IF(Y2561=\"\",\"\",((1+(+(+VLOOKUP(Y2561,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2561-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7731828441363247}]
[10.194444444444445,2569,11.592800758527378,null,0.121892477649768,3.4523775450242075E-4,1.6423526720175934E-3,-7.9520604910142418E-3,null,null,null,10.194444444444445,2569,5.2589117410658623,null,5.7828768197709102E-2,3.6499225846903655E-3,-3.3552896908549098E-3,-5.5342836808859337E-3,null,null,null,6.0174373007415571,null,{"$f":"IF(W2562=\"\",\"\",WORKDAY($B$3,M2562,Feriados!$A$2:$A$1037))","v":"2033-11-09"},{"$f":"IF(Y2562=\"\",\"\",((1+(+(+VLOOKUP(Y2562,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2562-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7725512562267749}]
[10.198412698412698,2570,11.593032617899272,null,0.121892477649768,3.4510342074580693E-4,1.6417136242855362E-3,-7.9489685158066342E-3,null,null,null,10.198412698412698,2570,5.259074080268447,null,5.7828768197709102E-2,3.6485023828902795E-3,-3.3539841540832695E-3,-5.5325456238316415E-3,null,null,null,6.0174940668779708,null,{"$f":"IF(W2563=\"\",\"\",WORKDAY($B$3,M2563,Feriados!$A$2:$A$1037))","v":"2033-11-10"},{"$f":"IF(Y2563=\"\",\"\",((1+(+(+VLOOKUP(Y2563,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2563-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7719201636648103}]
[10.202380952380953,2571,11.593264297872381,null,0.121892477649768,3.4496919148842016E-4,1.6410750736734539E-3,-7.9458789362060623E-3,null,null,null,10.202380952380953,2571,5.2592363553758474,null,5.7828768197709102E-2,3.6470832858658446E-3,-3.3526796327572259E-3,-5.5308082970592486E-3,null,null,null,6.0175507269610184,null,{"$f":"IF(W2564=\"\",\"\",WORKDAY($B$3,M2564,Feriados!$A$2:$A$1037))","v":"2033-11-11"},{"$f":"IF(Y2564=\"\",\"\",((1+(+(+VLOOKUP(Y2564,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2564-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7712895658679635}]
[10.206349206349206,2572,11.593495798651771,null,0.121892477649768,3.4483506660837196E-4,1.6404370196015027E-3,-7.9427917494601635E-3,null,null,null,10.206349206349206,2572,5.2593985663759346,null,5.7828768197709102E-2,3.6456652923285075E-3,-3.3513761256932046E-3,-5.5290717005850656E-3,null,null,null,6.0176072811983561,null,{"$f":"IF(W2565=\"\",\"\",WORKDAY($B$3,M2565,Feriados!$A$2:$A$1037))","v":"2033-11-14"},{"$f":"IF(Y2565=\"\",\"\",((1+(+(+VLOOKUP(Y2565,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2565-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.770659462254633}]
[10.21031746031746,2573,11.593727120442205,null,0.121892477649768,3.4470104598396321E-4,1.6397994614907403E-3,-7.9397069528206708E-3,null,null,null,10.21031746031746,2573,5.2595607132567039,null,5.7828768197709102E-2,3.6442484009917143E-3,-3.3500736317094628E-3,-5.5273358344243078E-3,null,null,null,6.0176637297971736,null,{"$f":"IF(W2566=\"\",\"\",WORKDAY($B$3,M2566,Feriados!$A$2:$A$1037))","v":"2033-11-16"},{"$f":"IF(Y2566=\"\",\"\",((1+(+(+VLOOKUP(Y2566,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2566-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7700298522441056}]
[10.214285714285714,2574,11.59395826344814,null,0.121892477649768,3.4456712949368368E-4,1.6391623987631226E-3,-7.9366245435434132E-3,null,null,null,10.214285714285714,2574,5.2597227960062813,null,5.7828768197709102E-2,3.6428326105709123E-3,-3.3487721496260922E-3,-5.5256006985911097E-3,null,null,null,6.0177200729643054,null,{"$f":"IF(W2567=\"\",\"\",WORKDAY($B$3,M2567,Feriados!$A$2:$A$1037))","v":"2033-11-17"},{"$f":"IF(Y2567=\"\",\"\",((1+(+(+VLOOKUP(Y2567,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2567-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7696493344522963}]
[10.218253968253968,2575,11.594189227873743,null,0.121892477649768,3.4443331701621211E-4,1.6385258308415044E-3,-7.9335445188882959E-3,null,null,null,10.218253968253968,2575,5.2598848146129109,null,5.7828768197709102E-2,3.641417919783542E-3,-3.3474716782650096E-3,-5.5238662930985217E-3,null,null,null,6.01777631090612,null,{"$f":"IF(W2568=\"\",\"\",WORKDAY($B$3,M2568,Feriados!$A$2:$A$1037))","v":"2033-11-18"},{"$f":"IF(Y2568=\"\",\"\",((1+(+(+VLOOKUP(Y2568,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2568-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7692691136019807}]
[10.222222222222221,2576,11.594420013922873,null,0.121892477649768,3.4429960843041559E-4,1.6378897571496368E-3,-7.9304668761193114E-3,null,null,null,10.222222222222221,2576,5.2600467690649664,null,5.7828768197709102E-2,3.6400043273490368E-3,-3.3461722164499588E-3,-5.5221326179585159E-3,null,null,null,6.0178324438285635,null,{"$f":"IF(W2569=\"\",\"\",WORKDAY($B$3,M2569,Feriados!$A$2:$A$1037))","v":"2033-11-21"},{"$f":"IF(Y2569=\"\",\"\",((1+(+(+VLOOKUP(Y2569,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2569-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7688891893457255}]
[10.226190476190476,2577,11.594650621799099,null,0.121892477649768,3.441660036153492E-4,1.6372541771121642E-3,-7.92739161250452E-3,null,null,null,10.226190476190476,2577,5.2602086593509432,null,5.7828768197709102E-2,3.6385918319888169E-3,-3.3448737630065025E-3,-5.5203996731819837E-3,null,null,null,6.0178884719372272,null,{"$f":"IF(W2570=\"\",\"\",WORKDAY($B$3,M2570,Feriados!$A$2:$A$1037))","v":"2033-11-22"},{"$f":"IF(Y2570=\"\",\"\",((1+(+(+VLOOKUP(Y2570,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2570-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7685095613366304}]
[10.230158730158729,2578,11.594881051705684,null,0.121892477649768,3.4403250245025569E-4,1.6366190901546261E-3,-7.9243187253160395E-3,null,null,null,10.230158730158729,2578,5.260370485459462,null,5.7828768197709102E-2,3.6371804324262852E-3,-3.3435763167620216E-3,-5.5186674587787482E-3,null,null,null,6.017944395437258,null,{"$f":"IF(W2571=\"\",\"\",WORKDAY($B$3,M2571,Feriados!$A$2:$A$1037))","v":"2033-11-23"},{"$f":"IF(Y2571=\"\",\"\",((1+(+(+VLOOKUP(Y2571,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2571-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7681302292283281}]
[10.234126984126984,2579,11.595111303845597,null,0.121892477649768,3.4389910481456512E-4,1.6359844957034497E-3,-7.9212482118300471E-3,null,null,null,10.234126984126984,2579,5.2605322473792659,null,5.7828768197709102E-2,3.635770127386825E-3,-3.3422798765457107E-3,-5.5169359747575574E-3,null,null,null,6.0180002145334699,null,{"$f":"IF(W2572=\"\",\"\",WORKDAY($B$3,M2572,Feriados!$A$2:$A$1037))","v":"2033-11-24"},{"$f":"IF(Y2572=\"\",\"\",((1+(+(+VLOOKUP(Y2572,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2572-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7677511926750062}]
[10.238095238095237,2580,11.595341378421507,null,0.121892477649768,3.4376581058789439E-4,1.6353503931859541E-3,-7.9181800693267738E-3,null,null,null,10.238095238095237,2580,5.2606939450992218,null,5.7828768197709102E-2,3.6343609155977947E-3,-3.3409844411885748E-3,-5.5152052211260962E-3,null,null,null,6.0180559294300773,null,{"$f":"IF(W2573=\"\",\"\",WORKDAY($B$3,M2573,Feriados!$A$2:$A$1037))","v":"2033-11-25"},{"$f":"IF(Y2573=\"\",\"\",((1+(+(+VLOOKUP(Y2573,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2573-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7673724513313855}]
[10.242063492063492,2581,11.595571275635793,null,0.121892477649768,3.4363261965004711E-4,1.6347167820303455E-3,-7.9151142950904807E-3,null,null,null,10.242063492063492,2581,5.2608555786083224,null,5.7828768197709102E-2,3.632952795788525E-3,-3.3396900095234252E-3,-5.5134751978909791E-3,null,null,null,6.0181115403310947,null,{"$f":"IF(W2574=\"\",\"\",WORKDAY($B$3,M2574,Feriados!$A$2:$A$1037))","v":"2033-11-28"},{"$f":"IF(Y2574=\"\",\"\",((1+(+(+VLOOKUP(Y2574,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2574-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7669940048526973}]
[10.246031746031745,2582,11.595800995690524,null,{"$f":"$E$4","v":0.121892477649768},3.4349953188101312E-4,1.6340836616657148E-3,-7.9120508864094774E-3,null,null,null,10.246031746031745,2582,5.2610171478956778,null,{"$f":"$P$4","v":5.7828768197709102E-2},3.6315457666903153E-3,-3.3383965803848777E-3,-5.511745905057765E-3,null,null,null,6.0181670474400262,null,{"$f":"IF(W2575=\"\",\"\",WORKDAY($B$3,M2575,Feriados!$A$2:$A$1037))","v":"2033-11-29"},{"$f":"IF(Y2575=\"\",\"\",((1+(+(+VLOOKUP(Y2575,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2575-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7666158528947724}]
[10.25,{"$f":"+B2575+1","v":2583},11.596030538787492,null,0.121892477649768,3.4336654716096774E-4,1.6334510315220373E-3,-7.9089898405760896E-3,null,null,null,10.25,{"$f":"+M2575+1","v":2583},5.2611786529505231,null,5.7828768197709102E-2,3.6301398270364277E-3,-3.3371041526093466E-3,-5.5100173426309504E-3,null,null,null,6.0182224509599758,null,{"$f":"IF(W2576=\"\",\"\",WORKDAY($B$3,M2576,Feriados!$A$2:$A$1037))","v":"2033-11-30"},{"$f":"IF(Y2576=\"\",\"\",((1+(+(+VLOOKUP(Y2576,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2576-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7662379951138858}]
[10.253968253968255,2584,11.596259905128179,null,0.121892477649768,3.4323366537027231E-4,1.632818891030172E-3,-7.9059311548866692E-3,null,null,null,10.253968253968255,2584,5.2613400937622163,null,5.7828768197709102E-2,3.6287349755620866E-3,-3.3358127250350447E-3,-5.5082895106139769E-3,null,null,null,6.0182777510936925,null,{"$f":"IF(W2577=\"\",\"\",WORKDAY($B$3,M2577,Feriados!$A$2:$A$1037))","v":"2033-12-01"},{"$f":"IF(Y2577=\"\",\"\",((1+(+(+VLOOKUP(Y2577,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2577-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7658604311669341}]
[10.257936507936508,2585,11.596489094913775,null,0.121892477649768,3.4310088638947299E-4,1.6321872396218569E-3,-7.9028748266415857E-3,null,null,null,10.257936507936508,2585,5.261501470320237,null,5.7828768197709102E-2,3.6273312110044727E-3,-3.3345222965019761E-3,-5.506562409009234E-3,null,null,null,6.0183329480434811,null,{"$f":"IF(W2578=\"\",\"\",WORKDAY($B$3,M2578,Feriados!$A$2:$A$1037))","v":"2033-12-02"},{"$f":"IF(Y2578=\"\",\"\",((1+(+(+VLOOKUP(Y2578,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2578-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7654831607113026}]
[10.261904761904763,2586,11.596718108345181,null,0.121892477649768,3.4296821009930067E-4,1.6315560767297102E-3,-7.8998208531452022E-3,null,null,null,10.261904761904763,2586,5.2616627826141817,null,5.7828768197709102E-2,3.6259285321027187E-3,-3.3332328658519351E-3,-5.5048360378180602E-3,null,null,null,6.0183880420112024,null,{"$f":"IF(W2579=\"\",\"\",WORKDAY($B$3,M2579,Feriados!$A$2:$A$1037))","v":"2033-12-05"},{"$f":"IF(Y2579=\"\",\"\",((1+(+(+VLOOKUP(Y2579,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2579-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651061834049093}]
[10.265873015873016,2587,11.596946945623001,null,0.121892477649768,3.4283563638067081E-4,1.6309254017872271E-3,-7.8967692317058955E-3,null,null,null,10.265873015873016,2587,5.2618240306337754,null,5.7828768197709102E-2,3.6245269375979072E-3,-3.3319444319285028E-3,-5.5031103970407504E-3,null,null,null,6.0184430331984062,null,{"$f":"IF(W2580=\"\",\"\",WORKDAY($B$3,M2580,Feriados!$A$2:$A$1037))","v":"2033-12-06"},{"$f":"IF(Y2580=\"\",\"\",((1+(+(+VLOOKUP(Y2580,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2580-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7647294989062274}]
[10.269841269841271,2588,11.597175606947545,null,0.121892477649768,3.4270316511468286E-4,1.6302952142287768E-3,-7.8937199596360221E-3,null,null,null,10.269841269841271,2588,5.2619852143688579,null,5.7828768197709102E-2,3.6231264262330657E-3,-3.3306569935770409E-3,-5.5013854866765516E-3,null,null,null,6.0184979218061763,null,{"$f":"IF(W2581=\"\",\"\",WORKDAY($B$3,M2581,Feriados!$A$2:$A$1037))","v":"2033-12-07"},{"$f":"IF(Y2581=\"\",\"\",((1+(+(+VLOOKUP(Y2581,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2581-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7643531068742186}]
[10.273809523809524,2589,11.597404092518829,null,0.121892477649768,3.4257079618261994E-4,1.6296655134896054E-3,-7.8906730342519354E-3,null,null,null,10.273809523809524,2589,5.2621463338093903,null,5.7828768197709102E-2,3.6217269967531648E-3,-3.3293705496446934E-3,-5.4996613067236719E-3,null,null,null,6.0185527080351964,null,{"$f":"IF(W2582=\"\",\"\",WORKDAY($B$3,M2582,Feriados!$A$2:$A$1037))","v":"2033-12-08"},{"$f":"IF(Y2582=\"\",\"\",((1+(+(+VLOOKUP(Y2582,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2582-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7639770069684442}]
[10.277777777777779,2590,11.597632402536583,null,0.121892477649768,3.4243852946594849E-4,1.6290362990058285E-3,-7.887628452873956E-3,null,null,null,10.277777777777779,2590,5.2623073889454552,null,5.7828768197709102E-2,3.6203286479051106E-3,-3.3280850989803779E-3,-5.4979378571792803E-3,null,null,null,6.0186073920857508,null,{"$f":"IF(W2583=\"\",\"\",WORKDAY($B$3,M2583,Feriados!$A$2:$A$1037))","v":"2033-12-09"},{"$f":"IF(Y2583=\"\",\"\",((1+(+(+VLOOKUP(Y2583,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2583-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7636011988489093}]
[10.281746031746032,2591,11.597860537200235,null,0.121892477649768,3.4230636484631821E-4,1.6284075702144346E-3,-7.8845862128263926E-3,null,null,null,10.281746031746032,2591,5.2624683797672542,null,5.7828768197709102E-2,3.6189313784377461E-3,-3.3268006404347868E-3,-5.4962151380395135E-3,null,null,null,6.0186619741578573,null,{"$f":"IF(W2584=\"\",\"\",WORKDAY($B$3,M2584,Feriados!$A$2:$A$1037))","v":"2033-12-12"},{"$f":"IF(Y2584=\"\",\"\",((1+(+(+VLOOKUP(Y2584,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2584-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7632256821761967}]
[10.285714285714286,2592,11.598088496708936,null,0.121892477649768,3.4217430220556097E-4,1.6277793265532783E-3,-7.8815463114374953E-3,null,null,null,10.285714285714286,2592,5.2626293062651088,null,5.7828768197709102E-2,3.6175351871018425E-3,-3.3255171728603788E-3,-5.4944931492994726E-3,null,null,null,6.0187164544508898,null,{"$f":"IF(W2585=\"\",\"\",WORKDAY($B$3,M2585,Feriados!$A$2:$A$1037))","v":"2033-12-13"},{"$f":"IF(Y2585=\"\",\"\",((1+(+(+VLOOKUP(Y2585,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2585-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7628504566114218}]
[10.28968253968254,2593,11.59831628126153,null,0.121892477649768,3.4204234142569141E-4,1.6271515674610838E-3,-7.8785087460394917E-3,null,null,null,10.28968253968254,2593,5.2627901684294587,null,5.7828768197709102E-2,3.6161400726500985E-3,-3.3242346951113805E-3,-5.4927718909532309E-3,null,null,null,6.0187708331640222,null,{"$f":"IF(W2586=\"\",\"\",WORKDAY($B$3,M2586,Feriados!$A$2:$A$1037))","v":"2033-12-14"},{"$f":"IF(Y2586=\"\",\"\",((1+(+(+VLOOKUP(Y2586,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2586-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7624755218162109}]
[10.293650793650794,2594,11.598543891056579,null,0.121892477649768,3.4191048238890563E-4,1.626524292377439E-3,-7.8754735139685509E-3,null,null,null,10.293650793650794,2594,5.2629509662508625,null,5.7828768197709102E-2,3.6147460338371369E-3,-3.3229532060437806E-3,-5.4910513629938366E-3,null,null,null,6.0188251104959178,null,{"$f":"IF(W2587=\"\",\"\",WORKDAY($B$3,M2587,Feriados!$A$2:$A$1037))","v":"2033-12-15"},{"$f":"IF(Y2587=\"\",\"\",((1+(+(+VLOOKUP(Y2587,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2587-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7621008774526787}]
[10.297619047619047,2595,11.59877132629236,null,0.121892477649768,3.4177872497758187E-4,1.6258975007427973E-3,-7.8724406125647867E-3,null,null,null,10.297619047619047,2595,5.263111699719996,null,5.7828768197709102E-2,3.6133530694194981E-3,-3.3216727045153262E-3,-5.4893315654133126E-3,null,null,null,6.0188792866449292,null,{"$f":"IF(W2588=\"\",\"\",WORKDAY($B$3,M2588,Feriados!$A$2:$A$1037))","v":"2033-12-16"},{"$f":"IF(Y2588=\"\",\"\",((1+(+(+VLOOKUP(Y2588,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2588-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7621788008294965}]
[10.301587301587302,2596,11.598998587166848,null,0.121892477649768,3.41647069074279E-4,1.6252711919984729E-3,-7.8694100391722508E-3,null,null,null,10.301587301587302,2596,5.2632723688276561,null,5.7828768197709102E-2,3.6119611781556386E-3,-3.320393189385519E-3,-5.4876124982026616E-3,null,null,null,6.0189333618089425,null,{"$f":"IF(W2589=\"\",\"\",WORKDAY($B$3,M2589,Feriados!$A$2:$A$1037))","v":"2033-12-19"},{"$f":"IF(Y2589=\"\",\"\",((1+(+(+VLOOKUP(Y2589,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2589-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.762256664231356}]
[10.305555555555555,2597,11.599225673877745,null,0.121892477649768,3.4151551456173737E-4,1.6246453655866416E-3,-7.8663817911389221E-3,null,null,null,10.305555555555555,2597,5.263432973564754,null,5.7828768197709102E-2,3.6105703588059273E-3,-3.3191146595156159E-3,-5.4858941613518718E-3,null,null,null,6.0189873361855106,null,{"$f":"IF(W2590=\"\",\"\",WORKDAY($B$3,M2590,Feriados!$A$2:$A$1037))","v":"2033-12-20"},{"$f":"IF(Y2590=\"\",\"\",((1+(+(+VLOOKUP(Y2590,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2590-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7623344677274462}]
[10.30952380952381,2598,11.599452586622451,null,0.121892477649768,3.413840613228773E-4,1.6240200209503364E-3,-7.863355865816709E-3,null,null,null,10.30952380952381,2598,5.2635935139223218,null,5.7828768197709102E-2,3.6091806101326402E-3,-3.3178371137686197E-3,-5.4841765548499085E-3,null,null,null,6.0190412099717427,null,{"$f":"IF(W2591=\"\",\"\",WORKDAY($B$3,M2591,Feriados!$A$2:$A$1037))","v":"2033-12-21"},{"$f":"IF(Y2591=\"\",\"\",((1+(+(+VLOOKUP(Y2591,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2591-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7624122113868896}]
[10.313492063492063,2599,11.599679325598082,null,0.121892477649768,3.4125270924079983E-4,1.6233951575334502E-3,-7.860332260561426E-3,null,null,null,10.313492063492063,2599,5.2637539898915042,null,5.7828768197709102E-2,3.6077919308999612E-3,-3.3165605510092817E-3,-5.4824596786847372E-3,null,null,null,6.0190949833643925,null,{"$f":"IF(W2592=\"\",\"\",WORKDAY($B$3,M2592,Feriados!$A$2:$A$1037))","v":"2033-12-22"},{"$f":"IF(Y2592=\"\",\"\",((1+(+(+VLOOKUP(Y2592,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2592-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7624898952786978}]
[10.317460317460318,2600,11.59990589100147,null,0.121892477649768,3.4112145819878534E-4,1.622770774780728E-3,-7.8573109727328068E-3,null,null,null,10.317460317460318,2600,5.263914401463567,null,5.7828768197709102E-2,3.6064043198739703E-3,-3.3152849701040925E-3,-5.4807435328433022E-3,null,null,null,6.0191486565597474,null,{"$f":"IF(W2593=\"\",\"\",WORKDAY($B$3,M2593,Feriados!$A$2:$A$1037))","v":"2033-12-23"},{"$f":"IF(Y2593=\"\",\"\",((1+(+(+VLOOKUP(Y2593,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2593-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7625675194717711}]
[10.321428571428571,2601,11.60013228302916,null,0.121892477649768,3.4099030808029424E-4,1.622146872137772E-3,-7.8542919996944828E-3,null,null,null,10.321428571428571,2601,5.2640747486298913,null,5.7828768197709102E-2,3.6050177758226486E-3,-3.3140103699212842E-3,-5.4790281173115523E-3,null,null,null,6.0192022297538283,null,{"$f":"IF(W2594=\"\",\"\",WORKDAY($B$3,M2594,Feriados!$A$2:$A$1037))","v":"2033-12-26"},{"$f":"IF(Y2594=\"\",\"\",((1+(+(+VLOOKUP(Y2594,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2594-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7626450840348769}]
[{"$f":"B2595/252","v":10.325396825396826},2602,{"$f":"SUM(E2595:H2595)*100","v":11.600358501877402},null,0.121892477649768,{"$f":"$F$4*((1-EXP(-1*$I$4*A2595))/($I$4*A2595))","v":3.4085925876896562E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2595))/($I$4*A2595))-EXP(-1*$I$4*A2595)))","v":1.6215234490510348E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2595))/($J$4*A2595))-EXP(-1*$J$4*A2595)))","v":-7.8512753388139799E-3},null,null,null,{"$f":"M2595/252","v":10.325396825396826},2602,{"$f":"SUM(P2595:S2595)*100","v":5.2642350313819728},null,5.7828768197709102E-2,{"$f":"$Q$4*((1-EXP(-1*$T$4*L2595))/($T$4*L2595))","v":3.6036322975158686E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2595))/($T$4*L2595))-EXP(-1*$T$4*L2595)))","v":-3.3127367493308228E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2595))/($U$4*L2595))-EXP(-1*$U$4*L2595)))","v":-5.4773134320744224E-3},null,null,null,{"$f":"IF(N2595=\"\",\"\",(((1+C2595/100)/(1+N2595/100))-1)*100)","v":6.0192557031421456},null,{"$f":"IF(W2595=\"\",\"\",WORKDAY($B$3,M2595,Feriados!$A$2:$A$1037))","v":"2033-12-27"},{"$f":"IF(Y2595=\"\",\"\",((1+(+(+VLOOKUP(Y2595,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2595-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7627225890366933}]
[10.329365079365079,2603,11.600584547742173,null,0.121892477649768,3.4072831014861767E-4,1.6209005049678197E-3,-7.8482609874627185E-3,null,null,null,10.329365079365079,2603,5.2643952497114235,null,5.7828768197709102E-2,3.6022478837253939E-3,-3.3114641072044086E-3,-5.4755994771158558E-3,null,null,null,6.0193090769199209,null,{"$f":"IF(W2596=\"\",\"\",WORKDAY($B$3,M2596,Feriados!$A$2:$A$1037))","v":"2033-12-28"},{"$f":"IF(Y2596=\"\",\"\",((1+(+(+VLOOKUP(Y2596,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2596-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7628000345458323}]
[10.333333333333334,2604,11.600810420819151,null,0.121892477649768,3.4059746210324688E-4,1.6202780393362798E-3,-7.8452489430159908E-3,null,null,null,10.333333333333334,2604,5.2645554036099718,null,5.7828768197709102E-2,3.600864533224874E-3,-3.3101924424154675E-3,-5.4738862524187949E-3,null,null,null,6.0193623512819094,null,{"$f":"IF(W2597=\"\",\"\",WORKDAY($B$3,M2597,Feriados!$A$2:$A$1037))","v":"2033-12-29"},{"$f":"IF(Y2597=\"\",\"\",((1+(+(+VLOOKUP(Y2597,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2597-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7628774206307503}]
[10.337301587301587,2605,11.601036121303746,null,0.121892477649768,3.4046671451702805E-4,1.6196560516054147E-3,-7.8422392028529766E-3,null,null,null,10.337301587301587,2605,5.2647154930694597,null,5.7828768197709102E-2,3.5994822447898422E-3,-3.308921753839155E-3,-5.4721737579651857E-3,null,null,null,6.0194155264224891,null,{"$f":"IF(W2598=\"\",\"\",WORKDAY($B$3,M2598,Feriados!$A$2:$A$1037))","v":"2033-12-30"},{"$f":"IF(Y2598=\"\",\"\",((1+(+(+VLOOKUP(Y2598,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2598-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7629547473598146}]
[10.341269841269842,2606,11.601261649391066,null,0.121892477649768,3.4033606727431362E-4,1.6190345412250707E-3,-7.8392317643567137E-3,null,null,null,10.341269841269842,2606,5.2648755180818476,null,5.7828768197709102E-2,3.5981010171977084E-3,-3.3076520403523464E-3,-5.4704619937359844E-3,null,null,null,6.0194686025356825,null,{"$f":"IF(W2599=\"\",\"\",WORKDAY($B$3,M2599,Feriados!$A$2:$A$1037))","v":"2034-01-02"},{"$f":"IF(Y2599=\"\",\"\",((1+(+(+VLOOKUP(Y2599,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2599-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7630320148012819}]
[10.345238095238095,2607,11.601487005275947,null,0.121892477649768,3.4020552025963339E-4,1.6184135076459374E-3,-7.83622662491411E-3,null,null,null,10.345238095238095,2607,5.2650354786392066,null,5.7828768197709102E-2,3.5967208492277613E-3,-3.3063833008336371E-3,-5.4687509597111574E-3,null,null,null,6.0195215798151125,null,{"$f":"IF(W2600=\"\",\"\",WORKDAY($B$3,M2600,Feriados!$A$2:$A$1037))","v":"2034-01-03"},{"$f":"IF(Y2600=\"\",\"\",((1+(+(+VLOOKUP(Y2600,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2600-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7631092230233198}]
[10.34920634920635,2608,11.601712189152932,null,0.121892477649768,3.4007507335769455E-4,1.6177929503195466E-3,-7.8332237819159212E-3,null,null,null,10.34920634920635,2608,5.2651953747337243,null,5.7828768197709102E-2,3.5953417396611589E-3,-3.3051155341633385E-3,-5.4670406558696835E-3,null,null,null,6.0195744584540245,null,{"$f":"IF(W2601=\"\",\"\",WORKDAY($B$3,M2601,Feriados!$A$2:$A$1037))","v":"2034-01-04"},{"$f":"IF(Y2601=\"\",\"\",((1+(+(+VLOOKUP(Y2601,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2601-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7631863720940073}]
[10.353174603174603,2609,11.601937201216289,null,0.121892477649768,3.399447264533808E-4,1.6171728686982729E-3,-7.8302232327567521E-3,null,null,null,10.353174603174603,2609,5.2653552063576994,null,5.7828768197709102E-2,3.5939636872809291E-3,-3.3038487392234753E-3,-5.4653310821895628E-3,null,null,null,6.0196272386452643,null,{"$f":"IF(W2602=\"\",\"\",WORKDAY($B$3,M2602,Feriados!$A$2:$A$1037))","v":"2034-01-05"},{"$f":"IF(Y2602=\"\",\"\",((1+(+(+VLOOKUP(Y2602,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2602-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7632634620812455}]
[10.357142857142858,2610,11.602162041660002,null,0.121892477649768,3.398144794317523E-4,1.6165532622353272E-3,-7.8272249748350588E-3,null,null,null,10.357142857142858,2610,5.2655149735035476,null,5.7828768197709102E-2,3.5925866908719634E-3,-3.3025829148977792E-3,-5.4636222386478086E-3,null,null,null,6.0196799205812779,null,{"$f":"IF(W2603=\"\",\"\",WORKDAY($B$3,M2603,Feriados!$A$2:$A$1037))","v":"2034-01-06"},{"$f":"IF(Y2603=\"\",\"\",((1+(+(+VLOOKUP(Y2603,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2603-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7633404930528913}]
[10.361111111111111,2611,11.602386710677768,null,0.121892477649768,3.3968433217804536E-4,1.6159341303847608E-3,-7.8242290055531155E-3,null,null,null,10.361111111111111,2611,5.2656746761637976,null,5.7828768197709102E-2,3.5912107492210165E-3,-3.3013180600716908E-3,-5.4619141252204599E-3,null,null,null,6.0197325044541339,null,{"$f":"IF(W2604=\"\",\"\",WORKDAY($B$3,M2604,Feriados!$A$2:$A$1037))","v":"2034-01-09"},{"$f":"IF(Y2604=\"\",\"\",((1+(+(+VLOOKUP(Y2604,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2604-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7634174650767349}]
[10.365079365079366,2612,11.60261120846301,null,0.121892477649768,3.3955428457767202E-4,1.6153154726014595E-3,-7.8212353223170404E-3,null,null,null,10.365079365079366,2612,5.2658343143310873,null,5.7828768197709102E-2,3.5898358611166975E-3,-3.3000541736323513E-3,-5.4602067418825775E-3,null,null,null,6.0197849904555678,null,{"$f":"IF(W2605=\"\",\"\",WORKDAY($B$3,M2605,Feriados!$A$2:$A$1037))","v":"2034-01-10"},{"$f":"IF(Y2605=\"\",\"\",((1+(+(+VLOOKUP(Y2605,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2605-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7634943782203445}]
[10.369047619047619,2613,11.602835535208861,null,0.121892477649768,3.3942433651621979E-4,1.6146972883411446E-3,-7.818243922536763E-3,null,null,null,10.369047619047619,2613,5.2659938879981718,null,5.7828768197709102E-2,3.5884620253494731E-3,-3.2987912544686034E-3,-5.4585000886082551E-3,null,null,null,6.0198373787768711,null,{"$f":"IF(W2606=\"\",\"\",WORKDAY($B$3,M2606,Feriados!$A$2:$A$1037))","v":"2034-01-11"},{"$f":"IF(Y2606=\"\",\"\",((1+(+(+VLOOKUP(Y2606,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2606-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7635712325513104}]
[10.373015873015873,2614,11.603059691108179,null,0.121892477649768,3.3929448787945105E-4,1.6140795770603687E-3,-7.8152548036260292E-3,null,null,null,10.373015873015873,2614,5.2661533971579164,null,5.7828768197709102E-2,3.5870892407116575E-3,-3.2975293014709853E-3,-5.4567941653706105E-3,null,null,null,6.0198896696089799,null,{"$f":"IF(W2607=\"\",\"\",WORKDAY($B$3,M2607,Feriados!$A$2:$A$1037))","v":"2034-01-12"},{"$f":"IF(Y2607=\"\",\"\",((1+(+(+VLOOKUP(Y2607,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2607-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7636480281370455}]
[10.376984126984127,2615,11.603283676353543,null,0.121892477649768,3.3916473855330329E-4,1.6134623382165179E-3,-7.8122679630023995E-3,null,null,null,10.376984126984127,2615,5.2663128418032983,null,5.7828768197709102E-2,3.585717505997415E-3,-3.2962683135317286E-3,-5.4550889721418014E-3,null,null,null,6.019941863142475,null,{"$f":"IF(W2608=\"\",\"\",WORKDAY($B$3,M2608,Feriados!$A$2:$A$1037))","v":"2034-01-13"},{"$f":"IF(Y2608=\"\",\"\",((1+(+(+VLOOKUP(Y2608,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2608-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7637247650448735}]
[10.380952380952381,2616,11.603507491137247,null,0.121892477649768,3.3903508842388796E-4,1.6128455712678053E-3,-7.8092833980872266E-3,null,null,null,10.380952380952381,2616,5.2664722219274083,null,5.7828768197709102E-2,3.5843468200027497E-3,-3.2950082895447535E-3,-5.4533845088930149E-3,null,null,null,6.0199939595675156,null,{"$f":"IF(W2609=\"\",\"\",WORKDAY($B$3,M2609,Feriados!$A$2:$A$1037))","v":"2034-01-16"},{"$f":"IF(Y2609=\"\",\"\",((1+(+(+VLOOKUP(Y2609,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2609-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7638014433420297}]
[10.384920634920634,2617,11.60373113565131,null,0.121892477649768,3.3890553737749084E-4,1.6122292756732748E-3,-7.8063011063056638E-3,null,null,null,10.384920634920634,2617,5.2666315375234456,null,5.7828768197709102E-2,3.582977181525511E-3,-3.2937492284056706E-3,-5.4516807755944814E-3,null,null,null,6.0200459590738831,null,{"$f":"IF(W2610=\"\",\"\",WORKDAY($B$3,M2610,Feriados!$A$2:$A$1037))","v":"2034-01-17"},{"$f":"IF(Y2610=\"\",\"\",((1+(+(+VLOOKUP(Y2610,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2610-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7636969739383463}]
[10.388888888888889,2618,11.603954610087472,null,0.121892477649768,3.3877608530057151E-4,1.6116134508927949E-3,-7.803321085086648E-3,null,null,null,10.388888888888889,2618,5.2667907885847232,null,5.7828768197709102E-2,3.5816085893653773E-3,-3.2924911290117694E-3,-5.4499777722154712E-3,null,null,null,6.0200978618510037,null,{"$f":"IF(W2611=\"\",\"\",WORKDAY($B$3,M2611,Feriados!$A$2:$A$1037))","v":"2034-01-18"},{"$f":"IF(Y2611=\"\",\"\",((1+(+(+VLOOKUP(Y2611,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2611-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7635925844483165}]
[10.392857142857142,2619,11.604177914637193,null,0.121892477649768,3.3864673207976292E-4,1.6109980963870598E-3,-7.8003433318629056E-3,null,null,null,10.392857142857142,2619,5.266949975104664,null,5.7828768197709102E-2,3.5802410423238671E-3,-3.291233990262024E-3,-5.4482754987242995E-3,null,null,null,6.0201496680879041,null,{"$f":"IF(W2612=\"\",\"\",WORKDAY($B$3,M2612,Feriados!$A$2:$A$1037))","v":"2034-01-19"},{"$f":"IF(Y2612=\"\",\"\",((1+(+(+VLOOKUP(Y2612,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2612-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7634882747802134}]
[10.396825396825397,2620,11.604401049491655,null,0.121892477649768,3.3851747760187085E-4,1.6103832116175873E-3,-7.7973678440709264E-3,null,null,null,10.396825396825397,2620,5.2671090970768022,null,5.7828768197709102E-2,3.5788745392043241E-3,-3.2899778110570825E-3,-5.4465739550883258E-3,null,null,null,6.0202013779732777,null,{"$f":"IF(W2613=\"\",\"\",WORKDAY($B$3,M2613,Feriados!$A$2:$A$1037))","v":"2034-01-20"},{"$f":"IF(Y2613=\"\",\"\",((1+(+(+VLOOKUP(Y2613,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2613-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.763384044842577}]
[10.40079365079365,2621,11.604624014841761,null,0.121892477649768,3.3838832175387421E-4,1.6097687960467165E-3,-7.794394619150981E-3,null,null,null,10.40079365079365,2621,5.2672681544947784,null,5.7828768197709102E-2,3.5775090788119196E-3,-3.2887225902992691E-3,-5.444873141273965E-3,null,null,null,6.0202529916953962,null,{"$f":"IF(W2614=\"\",\"\",WORKDAY($B$3,M2614,Feriados!$A$2:$A$1037))","v":"2034-01-23"},{"$f":"IF(Y2614=\"\",\"\",((1+(+(+VLOOKUP(Y2614,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2614-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7632798945439694}]
[10.404761904761905,2622,11.604846810878144,null,0.121892477649768,3.3825926442292408E-4,1.609154849137607E-3,-7.7914236545470889E-3,null,null,null,10.404761904761905,2622,5.2674271473523495,null,5.7828768197709102E-2,3.5761446599536467E-3,-3.2874683268925777E-3,-5.4431730572466787E-3,null,null,null,6.0203045094421537,null,{"$f":"IF(W2615=\"\",\"\",WORKDAY($B$3,M2615,Feriados!$A$2:$A$1037))","v":"2034-01-24"},{"$f":"IF(Y2615=\"\",\"\",((1+(+(+VLOOKUP(Y2615,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2615-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7631758237931967}]
[10.408730158730158,2623,11.605069437791155,null,0.121892477649768,3.3813030549634373E-4,1.6085413703542371E-3,-7.7884549477070398E-3,null,null,null,10.408730158730158,2623,5.2675860756433757,null,5.7828768197709102E-2,3.5747812814383184E-3,-3.2862150197426709E-3,-5.4414737029709866E-3,null,null,null,6.0203559314011335,null,{"$f":"IF(W2616=\"\",\"\",WORKDAY($B$3,M2616,Feriados!$A$2:$A$1037))","v":"2034-01-25"},{"$f":"IF(Y2616=\"\",\"\",((1+(+(+VLOOKUP(Y2616,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2616-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7630718324991541}]
[10.412698412698413,2624,11.605291895770867,null,0.121892477649768,3.380014448616281E-4,1.6079283591614014E-3,-7.7854884960823567E-3,null,null,null,10.412698412698413,2624,5.2677449393618323,null,5.7828768197709102E-2,3.5734189420765618E-3,-3.2849626677568739E-3,-5.4397750784104639E-3,null,null,null,6.0204072577594303,null,{"$f":"IF(W2617=\"\",\"\",WORKDAY($B$3,M2617,Feriados!$A$2:$A$1037))","v":"2034-01-26"},{"$f":"IF(Y2617=\"\",\"\",((1+(+(+VLOOKUP(Y2617,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2617-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7629679205708699}]
[10.416666666666666,2625,11.605514185007083,null,0.121892477649768,3.3787268240644366E-4,1.6073158150247111E-3,-7.7825242971283157E-3,null,null,null,10.416666666666666,2625,5.2679037385017997,null,5.7828768197709102E-2,3.5720576406808183E-3,-3.2837112698441769E-3,-5.4380771835277498E-3,null,null,null,6.020458488703917,null,{"$f":"IF(W2618=\"\",\"\",WORKDAY($B$3,M2618,Feriados!$A$2:$A$1037))","v":"2034-01-27"},{"$f":"IF(Y2618=\"\",\"\",((1+(+(+VLOOKUP(Y2618,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2618-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7628640879175057}]
[10.420634920634921,2626,11.60573630568933,null,0.121892477649768,3.37744018018628E-4,1.6067037374105915E-3,-7.7795623483039242E-3,null,null,null,10.420634920634921,2626,5.2680624730574666,null,5.7828768197709102E-2,3.570697376065335E-3,-3.2824608249152239E-3,-5.4363800182845451E-3,null,null,null,6.0205096244209333,null,{"$f":"IF(W2619=\"\",\"\",WORKDAY($B$3,M2619,Feriados!$A$2:$A$1037))","v":"2034-01-30"},{"$f":"IF(Y2619=\"\",\"\",((1+(+(+VLOOKUP(Y2619,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2619-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7627603344484006}]
[10.424603174603174,2627,11.605958258006854,null,0.121892477649768,3.3761545158618944E-4,1.6060921257862793E-3,-7.7766026470719165E-3,null,null,null,10.424603174603174,2627,5.2682211430231334,null,5.7828768197709102E-2,3.5693381470461669E-3,-3.2812113318823172E-3,-5.4346835826416173E-3,null,null,null,6.0205606650965526,null,{"$f":"IF(W2620=\"\",\"\",WORKDAY($B$3,M2620,Feriados!$A$2:$A$1037))","v":"2034-01-31"},{"$f":"IF(Y2620=\"\",\"\",((1+(+(+VLOOKUP(Y2620,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2620-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7626566600729827}]
[10.428571428571429,2628,11.606180042148639,null,0.121892477649768,3.3748698299730672E-4,1.605480979619823E-3,-7.7736451908987552E-3,null,null,null,10.428571428571429,2628,5.2683797483932056,null,5.7828768197709102E-2,3.5679799524411695E-3,-3.2799627896594099E-3,-5.4329878765588006E-3,null,null,null,6.0206116109164931,null,{"$f":"IF(W2621=\"\",\"\",WORKDAY($B$3,M2621,Feriados!$A$2:$A$1037))","v":"2034-02-01"},{"$f":"IF(Y2621=\"\",\"\",((1+(+(+VLOOKUP(Y2621,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2621-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7625530647008798}]
[10.432539682539682,2629,11.60640165830338,null,0.121892477649768,3.3735861214032888E-4,1.6048702983800804E-3,-7.7706899772546157E-3,null,null,null,10.432539682539682,2629,5.2685382891621986,null,5.7828768197709102E-2,3.5666227910699957E-3,-3.2787151971621041E-3,-5.4312928999950029E-3,null,null,null,6.0206624620660065,null,{"$f":"IF(W2622=\"\",\"\",WORKDAY($B$3,M2622,Feriados!$A$2:$A$1037))","v":"2034-02-02"},{"$f":"IF(Y2622=\"\",\"\",((1+(+(+VLOOKUP(Y2622,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2622-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7624495482418086}]
[10.436507936507937,2630,11.60662310665951,null,0.121892477649768,3.3723033890377451E-4,1.6042600815367157E-3,-7.7677370036133798E-3,null,null,null,10.436507936507937,2630,5.2686967653247345,null,5.7828768197709102E-2,3.5652666617540965E-3,-3.2774685533076484E-3,-5.4295986529082031E-3,null,null,null,6.0207132187300783,null,{"$f":"IF(W2623=\"\",\"\",WORKDAY($B$3,M2623,Feriados!$A$2:$A$1037))","v":"2034-02-03"},{"$f":"IF(Y2623=\"\",\"\",((1+(+(+VLOOKUP(Y2623,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2623-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7623461106056189}]
[10.44047619047619,2631,11.606844387405189,null,0.121892477649768,3.3710216317633197E-4,1.6036503285602017E-3,-7.7647862674526417E-3,null,null,null,10.44047619047619,2631,5.2688551768755412,null,5.7828768197709102E-2,3.5639115633167113E-3,-3.2762228570149318E-3,-5.4279051352554616E-3,null,null,null,6.0207638810932051,null,{"$f":"IF(W2624=\"\",\"\",WORKDAY($B$3,M2624,Feriados!$A$2:$A$1037))","v":"2034-02-06"},{"$f":"IF(Y2624=\"\",\"\",((1+(+(+VLOOKUP(Y2624,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2624-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7622427517023382}]
[10.444444444444445,2632,11.607065500728298,null,0.121892477649768,3.3697408484685852E-4,1.6030410389218143E-3,-7.7618377662536809E-3,null,null,null,10.444444444444445,2632,5.2690135238094573,null,5.7828768197709102E-2,3.5625574945828678E-3,-3.2749781072044853E-3,-5.4262123469929141E-3,null,null,null,6.020814449339662,null,{"$f":"IF(W2625=\"\",\"\",WORKDAY($B$3,M2625,Feriados!$A$2:$A$1037))","v":"2034-02-07"},{"$f":"IF(Y2625=\"\",\"\",((1+(+(+VLOOKUP(Y2625,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2625-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.762139471442083}]
[10.448412698412698,2633,11.607286446816454,null,0.121892477649768,3.3684610380438053E-4,1.6024322120936337E-3,-7.758891497501477E-3,null,null,null,10.448412698412698,2633,5.269171806121423,null,5.7828768197709102E-2,3.5612044543793806E-3,-3.2737343027984763E-3,-5.4245202880757798E-3,null,null,null,6.0208649236532352,null,{"$f":"IF(W2626=\"\",\"\",WORKDAY($B$3,M2626,Feriados!$A$2:$A$1037))","v":"2034-02-08"},{"$f":"IF(Y2626=\"\",\"\",((1+(+(+VLOOKUP(Y2626,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2626-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7620362697351695}]
[10.452380952380953,2634,11.607507225856995,null,0.121892477649768,3.3671821993809276E-4,1.6018238475485403E-3,-7.7559474586846857E-3,null,null,null,10.452380952380953,2634,5.2693300238064884,null,5.7828768197709102E-2,3.5598524415348435E-3,-3.2724914427207027E-3,-5.4228289584583615E-3,null,null,null,6.0209153042174002,null,{"$f":"IF(W2627=\"\",\"\",WORKDAY($B$3,M2627,Feriados!$A$2:$A$1037))","v":"2034-02-09"},{"$f":"IF(Y2627=\"\",\"\",((1+(+(+VLOOKUP(Y2627,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2627-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7619331464919581}]
[10.456349206349206,2635,11.607727838036993,null,0.121892477649768,3.3659043313735812E-4,1.6012159447602163E-3,-7.753005647295648E-3,null,null,null,10.456349206349206,2635,5.2694881768598085,null,5.7828768197709102E-2,3.5585014548796296E-3,-3.2712495258965962E-3,-5.4211383580940525E-3,null,null,null,6.0209655912152771,null,{"$f":"IF(W2628=\"\",\"\",WORKDAY($B$3,M2628,Feriados!$A$2:$A$1037))","v":"2034-02-10"},{"$f":"IF(Y2628=\"\",\"\",((1+(+(+VLOOKUP(Y2628,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2628-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7618301016230538}]
[10.46031746031746,2636,11.607948283543248,null,0.121892477649768,3.3646274329170747E-4,1.6006085032031416E-3,-7.7500660608303667E-3,null,null,null,10.46031746031746,2636,5.269646265276644,null,5.7828768197709102E-2,3.5571514932458853E-3,-3.2700085512532128E-3,-5.4194484869353327E-3,null,null,null,6.0210157848296308,null,{"$f":"IF(W2629=\"\",\"\",WORKDAY($B$3,M2629,Feriados!$A$2:$A$1037))","v":"2034-02-13"},{"$f":"IF(Y2629=\"\",\"\",((1+(+(+VLOOKUP(Y2629,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2629-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7617271350391057}]
[10.464285714285714,2637,11.608168562562291,null,0.121892477649768,3.3633515029083929E-4,1.6000015223525937E-3,-7.7471286967885165E-3,null,null,null,10.464285714285714,2637,5.2698042890523622,null,5.7828768197709102E-2,3.5558025554675312E-3,-3.2687685177192369E-3,-5.4177593449337763E-3,null,null,null,6.0210658852427157,null,{"$f":"IF(W2630=\"\",\"\",WORKDAY($B$3,M2630,Feriados!$A$2:$A$1037))","v":"2034-02-14"},{"$f":"IF(Y2630=\"\",\"\",((1+(+(+VLOOKUP(Y2630,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2630-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7616242466509631}]
[10.468253968253968,2638,11.608388675280382,null,0.121892477649768,3.3620765402461912E-4,1.5993950016846452E-3,-7.7441935526734295E-3,null,null,null,10.468253968253968,2638,5.2699622481824333,null,5.7828768197709102E-2,3.55445464038025E-3,-3.2675294242249671E-3,-5.416070932040053E-3,null,null,null,6.0211158926366748,null,{"$f":"IF(W2631=\"\",\"\",WORKDAY($B$3,M2631,Feriados!$A$2:$A$1037))","v":"2034-02-15"},{"$f":"IF(Y2631=\"\",\"\",((1+(+(+VLOOKUP(Y2631,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2631-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7615214363695637}]
[10.472222222222221,2639,11.608608621883517,null,0.121892477649768,3.3608025438307975E-4,1.5987889406761636E-3,-7.7412606259920844E-3,null,null,null,10.472222222222221,2639,5.2701201426624333,null,5.7828768197709102E-2,3.5531077468214964E-3,-3.2662912697023279E-3,-5.4143832482039297E-3,null,null,null,6.0211658071930962,null,{"$f":"IF(W2632=\"\",\"\",WORKDAY($B$3,M2632,Feriados!$A$2:$A$1037))","v":"2034-02-16"},{"$f":"IF(Y2632=\"\",\"\",((1+(+(+VLOOKUP(Y2632,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2632-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7625959110352047}]
[10.476190476190476,2640,11.60882840255741,null,0.121892477649768,3.3595295125642024E-4,1.5981833388048082E-3,-7.7383299142551138E-3,null,null,null,10.476190476190476,2640,5.2702779724880457,null,5.7828768197709102E-2,3.5517618736304792E-3,-3.2650540530848519E-3,-5.4126962933742726E-3,null,null,null,6.0212156290932572,null,{"$f":"IF(W2633=\"\",\"\",WORKDAY($B$3,M2633,Feriados!$A$2:$A$1037))","v":"2034-02-17"},{"$f":"IF(Y2633=\"\",\"\",((1+(+(+VLOOKUP(Y2633,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2633-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7636695828187072}]
[10.480158730158729,2641,11.609048017487526,null,0.121892477649768,3.3582574453500634E-4,1.5975781955490302E-3,-7.7354014149767824E-3,null,null,null,10.480158730158729,2641,5.2704357376550526,null,5.7828768197709102E-2,3.5504170196481704E-3,-3.2638177733076892E-3,-5.4110100674990558E-3,null,null,null,6.021265358518102,null,{"$f":"IF(W2634=\"\",\"\",WORKDAY($B$3,M2634,Feriados!$A$2:$A$1037))","v":"2034-02-22"},{"$f":"IF(Y2634=\"\",\"\",((1+(+(+VLOOKUP(Y2634,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2634-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7647424526195516}]
[10.484126984126984,2642,11.609267466859045,null,0.121892477649768,3.3569863410936934E-4,1.5969735103880697E-3,-7.7324751256749903E-3,null,null,null,10.484126984126984,2642,5.2705934381593451,null,5.7828768197709102E-2,3.5490731837172925E-3,-3.2625824293075947E-3,-5.4093245705253501E-3,null,null,null,6.0213149956481526,null,{"$f":"IF(W2635=\"\",\"\",WORKDAY($B$3,M2635,Feriados!$A$2:$A$1037))","v":"2034-02-23"},{"$f":"IF(Y2635=\"\",\"\",((1+(+(+VLOOKUP(Y2635,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2635-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7658145213359306}]
[10.488095238095237,2643,11.60948675085689,null,0.121892477649768,3.355716198702066E-4,1.5963692828019559E-3,-7.7295510438712646E-3,null,null,null,10.488095238095237,2643,5.270751073996915,null,5.7828768197709102E-2,3.5477303646823232E-3,-3.2613480200229319E-3,-5.4076398023993472E-3,null,null,null,6.0213645406636873,null,{"$f":"IF(W2636=\"\",\"\",WORKDAY($B$3,M2636,Feriados!$A$2:$A$1037))","v":"2034-02-24"},{"$f":"IF(Y2636=\"\",\"\",((1+(+(+VLOOKUP(Y2636,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2636-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7668857898646602}]
[10.492063492063492,2644,11.609705869665712,null,0.121892477649768,3.3544470170838048E-4,1.5957655122715035E-3,-7.7266291670907523E-3,null,null,null,10.492063492063492,2644,5.2709086451638587,null,5.7828768197709102E-2,3.5463885613894837E-3,-3.2601145443936644E-3,-5.4059557630663372E-3,null,null,null,6.0214139937444733,null,{"$f":"IF(W2637=\"\",\"\",WORKDAY($B$3,M2637,Feriados!$A$2:$A$1037))","v":"2034-02-27"},{"$f":"IF(Y2637=\"\",\"\",((1+(+(+VLOOKUP(Y2637,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2637-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7679562591012239}]
[10.496031746031745,2645,11.609924823469902,null,0.121892477649768,3.3531787951491875E-4,1.5951621982783133E-3,-7.7237094928622168E-3,null,null,null,10.496031746031745,2645,5.2710661516563757,null,5.7828768197709102E-2,3.5450477726867431E-3,-3.2588820013613596E-3,-5.4042724524707318E-3,null,null,null,6.0214633550700336,null,{"$f":"IF(W2638=\"\",\"\",WORKDAY($B$3,M2638,Feriados!$A$2:$A$1037))","v":"2034-02-28"},{"$f":"IF(Y2638=\"\",\"\",((1+(+(+VLOOKUP(Y2638,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2638-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7690259299398177}]
[10.5,2646,11.610143612453577,null,{"$f":"$E$4","v":0.121892477649768},3.3519115318101365E-4,1.5945593403047689E-3,-7.7207920187180226E-3,null,null,null,10.5,2646,5.2712235934707676,null,{"$f":"$P$4","v":5.7828768197709102E-2},3.5437079974238116E-3,-3.2576503898691786E-3,-5.4025898705560562E-3,null,null,null,6.0215126248195139,null,{"$f":"IF(W2639=\"\",\"\",WORKDAY($B$3,M2639,Feriados!$A$2:$A$1037))","v":"2034-03-01"},{"$f":"IF(Y2639=\"\",\"\",((1+(+(+VLOOKUP(Y2639,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2639-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7700948032732162}]
[10.503968253968255,{"$f":"+B2639+1","v":2647},11.610362236800592,null,0.121892477649768,3.3506452259802187E-4,1.5939569378340362E-3,-7.7178767421941415E-3,null,null,null,10.503968253968255,{"$f":"+M2639+1","v":2647},5.2713809706034409,null,5.7828768197709102E-2,3.5423692344521344E-3,-3.2564197088618767E-3,-5.4009080172649554E-3,null,null,null,6.0215618031716156,null,{"$f":"IF(W2640=\"\",\"\",WORKDAY($B$3,M2640,Feriados!$A$2:$A$1037))","v":"2034-03-02"},{"$f":"IF(Y2640=\"\",\"\",((1+(+(+VLOOKUP(Y2640,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2640-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7711628799929731}]
[10.507936507936508,2648,11.610580696694537,null,0.121892477649768,3.3493798765746443E-4,1.5933549903500634E-3,-7.7149636608301406E-3,null,null,null,10.507936507936508,2648,5.2715382830508997,null,5.7828768197709102E-2,3.5410314826248967E-3,-3.2551899572858026E-3,-5.3992268925391945E-3,null,null,null,6.0216108903048626,null,{"$f":"IF(W2641=\"\",\"\",WORKDAY($B$3,M2641,Feriados!$A$2:$A$1037))","v":"2034-03-03"},{"$f":"IF(Y2641=\"\",\"\",((1+(+(+VLOOKUP(Y2641,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2641-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7722301609891984}]
[10.511904761904763,2649,11.610798992318744,null,0.121892477649768,3.3481154825102598E-4,1.5927534973375762E-3,-7.7120527721691737E-3,null,null,null,10.511904761904763,2649,5.2716955308097564,null,5.7828768197709102E-2,3.5396947407970087E-3,-3.2539611340888881E-3,-5.3975464963196603E-3,null,null,null,6.0216598863972237,null,{"$f":"IF(W2642=\"\",\"\",WORKDAY($B$3,M2642,Feriados!$A$2:$A$1037))","v":"2034-03-06"},{"$f":"IF(Y2642=\"\",\"\",((1+(+(+VLOOKUP(Y2642,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2642-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7732966471507812}]
[10.515873015873016,2650,11.611017123856266,null,0.121892477649768,3.3468520427055461E-4,1.5921524582820784E-3,-7.7091440737579748E-3,null,null,null,10.515873015873016,2650,5.2718527138767195,null,5.7828768197709102E-2,3.5383590078251143E-3,-3.2527332382206557E-3,-5.395866828546373E-3,null,null,null,6.0217087916264456,null,{"$f":"IF(W2643=\"\",\"\",WORKDAY($B$3,M2643,Feriados!$A$2:$A$1037))","v":"2034-03-07"},{"$f":"IF(Y2643=\"\",\"\",((1+(+(+VLOOKUP(Y2643,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2643-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7743623393652115}]
[10.519841269841271,2651,11.611235091489904,null,0.121892477649768,3.3455895560806169E-4,1.5915518726698497E-3,-7.7062375631468602E-3,null,null,null,10.519841269841271,2651,5.2720098322486004,null,5.7828768197709102E-2,3.5370242825675797E-3,-3.2515062686322058E-3,-5.3941878891584734E-3,null,null,null,6.021757606169853,null,{"$f":"IF(W2644=\"\",\"\",WORKDAY($B$3,M2644,Feriados!$A$2:$A$1037))","v":"2034-03-08"},{"$f":"IF(Y2644=\"\",\"\",((1+(+(+VLOOKUP(Y2644,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2644-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7754272385186693}]
[10.523809523809524,2652,11.611452895402197,null,0.121892477649768,3.3443280215572158E-4,1.5909517399879472E-3,-7.703333237889712E-3,null,null,null,10.523809523809524,2652,5.2721668859223145,null,5.7828768197709102E-2,3.5356905638844927E-3,-3.250280224276219E-3,-5.3925096780942389E-3,null,null,null,6.02180633020446,null,{"$f":"IF(W2645=\"\",\"\",WORKDAY($B$3,M2645,Feriados!$A$2:$A$1037))","v":"2034-03-09"},{"$f":"IF(Y2645=\"\",\"\",((1+(+(+VLOOKUP(Y2645,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2645-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7764913454960691}]
[10.527777777777779,2653,11.61167053577541,null,0.121892477649768,3.3430674380587088E-4,1.5903520597241969E-3,-7.7004310955439753E-3,null,null,null,10.527777777777779,2653,5.2723238748948731,null,5.7828768197709102E-2,3.5343578506376603E-3,-3.2490551041069516E-3,-5.3908321952910801E-3,null,null,null,6.0218549639069252,null,{"$f":"IF(W2646=\"\",\"\",WORKDAY($B$3,M2646,Feriados!$A$2:$A$1037))","v":"2034-03-10"},{"$f":"IF(Y2646=\"\",\"\",((1+(+(+VLOOKUP(Y2646,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2646-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7775546611809707}]
[10.531746031746032,2654,11.611888012791555,null,0.121892477649768,3.3418078045100878E-4,1.5897528313672013E-3,-7.6975311336706645E-3,null,null,null,10.531746031746032,2654,5.2724807991633931,null,5.7828768197709102E-2,3.5330261416906049E-3,-3.2478309070802336E-3,-5.3891554406855433E-3,null,null,null,6.0219035074535299,null,{"$f":"IF(W2647=\"\",\"\",WORKDAY($B$3,M2647,Feriados!$A$2:$A$1037))","v":"2034-03-13"},{"$f":"IF(Y2647=\"\",\"\",((1+(+(+VLOOKUP(Y2647,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2647-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7786171864556017}]
[10.535714285714286,2655,11.612105326632381,null,0.121892477649768,3.3405491198379629E-4,1.5891540544063301E-3,-7.6946333498343258E-3,null,null,null,10.535714285714286,2655,5.2726376587250883,null,5.7828768197709102E-2,3.5316954359085597E-3,-3.2466076321534649E-3,-5.3874794142133144E-3,null,null,null,6.0219519610201777,null,{"$f":"IF(W2648=\"\",\"\",WORKDAY($B$3,M2648,Feriados!$A$2:$A$1037))","v":"2034-03-14"},{"$f":"IF(Y2648=\"\",\"\",((1+(+(+VLOOKUP(Y2648,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2648-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.779678922200902}]
[10.53968253968254,2656,11.612322477479371,null,0.121892477649768,3.3392913829705611E-4,1.5885557283317237E-3,-7.6917377416030712E-3,null,null,null,10.53968253968254,2656,5.2727944535772728,null,5.7828768197709102E-2,3.5303657321584694E-3,-3.2453852782856132E-3,-5.3858041158092208E-3,null,null,null,6.0220003247825504,null,{"$f":"IF(W2649=\"\",\"\",WORKDAY($B$3,M2649,Feriados!$A$2:$A$1037))","v":"2034-03-15"},{"$f":"IF(Y2649=\"\",\"\",((1+(+(+VLOOKUP(Y2649,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2649-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7807398692965011}]
[10.543650793650794,2657,11.612539465513752,null,0.121892477649768,3.3380345928377218E-4,1.5879578526342892E-3,-7.6888443065485359E-3,null,null,null,10.543650793650794,2657,5.2729511837173639,null,5.7828768197709102E-2,3.5290370293089789E-3,-3.2441638444372081E-3,-5.3841295454072347E-3,null,null,null,6.022048598915819,null,{"$f":"IF(W2650=\"\",\"\",WORKDAY($B$3,M2650,Feriados!$A$2:$A$1037))","v":"2034-03-16"},{"$f":"IF(Y2650=\"\",\"\",((1+(+(+VLOOKUP(Y2650,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2650-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7810764276791975}]
[10.547619047619047,2658,11.61275629091649,null,0.121892477649768,3.336778748370897E-4,1.5873604268057007E-3,-7.6859530422459018E-3,null,null,null,10.547619047619047,2658,5.2731078491428729,null,5.7828768197709102E-2,3.5277093262304419E-3,-3.2429433295703435E-3,-5.3824557029404745E-3,null,null,null,6.022096783594888,null,{"$f":"IF(W2651=\"\",\"\",WORKDAY($B$3,M2651,Feriados!$A$2:$A$1037))","v":"2034-03-17"},{"$f":"IF(Y2651=\"\",\"\",((1+(+(+VLOOKUP(Y2651,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2651-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7814127339102832}]
[10.551587301587302,2659,11.612972953868285,null,0.121892477649768,3.3355238485031452E-4,1.5867634503383965E-3,-7.6830639462738643E-3,null,null,null,10.551587301587302,2659,5.2732644498514132,null,5.7828768197709102E-2,3.526382621794907E-3,-3.2417237326486706E-3,-5.3807825883412071E-3,null,null,null,6.0221448789943288,null,{"$f":"IF(W2652=\"\",\"\",WORKDAY($B$3,M2652,Feriados!$A$2:$A$1037))","v":"2034-03-20"},{"$f":"IF(Y2652=\"\",\"\",((1+(+(+VLOOKUP(Y2652,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2652-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7817487882730205}]
[10.555555555555555,2660,11.613189454549584,null,0.121892477649768,3.3342698921691276E-4,1.586166922725578E-3,-7.6801770162146545E-3,null,null,null,10.555555555555555,2660,5.2734209858406977,null,5.7828768197709102E-2,3.5250569148761192E-3,-3.2405050526373943E-3,-5.379110201540852E-3,null,null,null,6.0221928852882911,null,{"$f":"IF(W2653=\"\",\"\",WORKDAY($B$3,M2653,Feriados!$A$2:$A$1037))","v":"2034-03-21"},{"$f":"IF(Y2653=\"\",\"\",((1+(+(+VLOOKUP(Y2653,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2653-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7820845910502721}]
[10.55952380952381,2661,11.613405793140572,null,0.121892477649768,3.3330168783051096E-4,1.5855708434612081E-3,-7.6772922496540037E-3,null,null,null,10.55952380952381,2661,5.2735774571085354,null,5.7828768197709102E-2,3.5237322043495181E-3,-3.2392872885032755E-3,-5.377438542469983E-3,null,null,null,6.022240802650658,null,{"$f":"IF(W2654=\"\",\"\",WORKDAY($B$3,M2654,Feriados!$A$2:$A$1037))","v":"2034-03-22"},{"$f":"IF(Y2654=\"\",\"\",((1+(+(+VLOOKUP(Y2654,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2654-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7824201425244119}]
[10.563492063492063,2662,11.613621969821175,null,0.121892477649768,3.3317648058489536E-4,1.5849752120400118E-3,-7.6744096441811616E-3,null,null,null,10.563492063492063,2662,5.2737338636528373,null,5.7828768197709102E-2,3.522408489092231E-3,-3.2380704392146226E-3,-5.3757676110583307E-3,null,null,null,6.0222886312549129,null,{"$f":"IF(W2655=\"\",\"\",WORKDAY($B$3,M2655,Feriados!$A$2:$A$1037))","v":"2034-03-23"},{"$f":"IF(Y2655=\"\",\"\",((1+(+(+VLOOKUP(Y2655,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2655-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7827554429774812}]
[10.567460317460318,2663,11.61383798477106,null,0.121892477649768,3.3305136737401164E-4,1.584380027957471E-3,-7.6715291973888829E-3,null,null,null,10.567460317460318,2663,5.2738902054716101,null,5.7828768197709102E-2,3.5210857679830719E-3,-3.2368545037412899E-3,-5.3740974072347828E-3,null,null,null,6.0223363712742506,null,{"$f":"IF(W2656=\"\",\"\",WORKDAY($B$3,M2656,Feriados!$A$2:$A$1037))","v":"2034-03-24"},{"$f":"IF(Y2656=\"\",\"\",((1+(+(+VLOOKUP(Y2656,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2656-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7830904926910103}]
[10.571428571428571,2664,11.614053838169639,null,0.121892477649768,3.3292634809196496E-4,1.5837852907098259E-3,-7.6686509068734096E-3,null,null,null,10.571428571428571,2664,5.2740464825629569,null,5.7828768197709102E-2,3.5197640399025395E-3,-3.2356394810546794E-3,-5.3724279309273924E-3,null,null,null,6.0223840228814884,null,{"$f":"IF(W2657=\"\",\"\",WORKDAY($B$3,M2657,Feriados!$A$2:$A$1037))","v":"2034-03-27"},{"$f":"IF(Y2657=\"\",\"\",((1+(+(+VLOOKUP(Y2657,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2657-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7834252919461742}]
[10.575396825396826,2665,11.614269530196063,null,0.121892477649768,3.3280142263301921E-4,1.5831909997940728E-3,-7.6657747702344788E-3,null,null,null,10.575396825396826,2665,5.2742026949250809,null,5.7828768197709102E-2,3.518443303732811E-3,-3.2344253701277297E-3,-5.3707591820633732E-3,null,null,null,6.0224315862489997,null,{"$f":"IF(W2658=\"\",\"\",WORKDAY($B$3,M2658,Feriados!$A$2:$A$1037))","v":"2034-03-28"},{"$f":"IF(Y2658=\"\",\"\",((1+(+(+VLOOKUP(Y2658,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2658-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7837598410236817}]
[{"$f":"B2659/252","v":10.579365079365079},2666,{"$f":"SUM(E2659:H2659)*100","v":11.614485061029226},null,0.121892477649768,{"$f":"$F$4*((1-EXP(-1*$I$4*A2659))/($I$4*A2659))","v":3.3267659089159706E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2659))/($I$4*A2659))-EXP(-1*$I$4*A2659)))","v":1.5825971547079631E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2659))/($J$4*A2659))-EXP(-1*$J$4*A2659)))","v":-7.6629007850753149E-3},null,null,null,{"$f":"M2659/252","v":10.579365079365079},2666,{"$f":"SUM(P2659:S2659)*100","v":5.274358842556282},null,5.7828768197709102E-2,{"$f":"$Q$4*((1-EXP(-1*$T$4*L2659))/($T$4*L2659))","v":3.5171235583577407E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2659))/($T$4*L2659))-EXP(-1*$T$4*L2659)))","v":-3.2332121699349199E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2659))/($U$4*L2659))-EXP(-1*$U$4*L2659)))","v":-5.3690911605691069E-3},null,null,null,{"$f":"IF(N2659=\"\",\"\",(((1+C2659/100)/(1+N2659/100))-1)*100)","v":6.0224790615490242},null,{"$f":"IF(W2659=\"\",\"\",WORKDAY($B$3,M2659,Feriados!$A$2:$A$1037))","v":"2034-03-29"},{"$f":"IF(Y2659=\"\",\"\",((1+(+(+VLOOKUP(Y2659,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2659-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7840941402038641}]
[10.583333333333334,2667,11.614700430847767,null,0.121892477649768,3.3255185276227951E-4,1.5820037549500014E-3,-7.6600289490026145E-3,null,null,null,10.583333333333334,2667,5.2745149254549544,null,5.7828768197709102E-2,3.5158048026628576E-3,-3.2319998794522646E-3,-5.3674238663701445E-3,null,null,null,6.0225264489532693,null,{"$f":"IF(W2660=\"\",\"\",WORKDAY($B$3,M2660,Feriados!$A$2:$A$1037))","v":"2034-03-30"},{"$f":"IF(Y2660=\"\",\"\",((1+(+(+VLOOKUP(Y2660,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2660-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7844281897665866}]
[10.587301587301587,2668,11.61491563983007,null,0.121892477649768,3.3242720813980557E-4,1.5814108000194436E-3,-7.6571592596265557E-3,null,null,null,10.587301587301587,2668,5.2746709436195944,null,5.7828768197709102E-2,3.5144870355353608E-3,-3.2307884976573104E-3,-5.3657572993912103E-3,null,null,null,6.022573748633242,null,{"$f":"IF(W2661=\"\",\"\",WORKDAY($B$3,M2661,Feriados!$A$2:$A$1037))","v":"2034-03-31"},{"$f":"IF(Y2661=\"\",\"\",((1+(+(+VLOOKUP(Y2661,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2661-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7847619899913365}]
[10.591269841269842,2669,11.61513068815426,null,0.121892477649768,3.323026569190718E-4,1.5808182894162959E-3,-7.6542917145607722E-3,null,null,null,10.591269841269842,2669,5.2748268970487882,null,5.7828768197709102E-2,3.5131702558641167E-3,-3.2295780235291334E-3,-5.3640914595561983E-3,null,null,null,6.0226209607600056,null,{"$f":"IF(W2662=\"\",\"\",WORKDAY($B$3,M2662,Feriados!$A$2:$A$1037))","v":"2034-04-03"},{"$f":"IF(Y2662=\"\",\"\",((1+(+(+VLOOKUP(Y2662,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2662-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7850955411572018}]
[10.595238095238095,2670,11.615345575998209,null,0.121892477649768,3.3217819899513269E-4,1.580226222641315E-3,-7.6514263114223682E-3,null,null,null,10.595238095238095,2670,5.2749827857412237,null,5.7828768197709102E-2,3.5118544625396572E-3,-3.2283684560483364E-3,-5.3624263467881815E-3,null,null,null,6.0226680855042902,null,{"$f":"IF(W2663=\"\",\"\",WORKDAY($B$3,M2663,Feriados!$A$2:$A$1037))","v":"2034-04-04"},{"$f":"IF(Y2663=\"\",\"\",((1+(+(+VLOOKUP(Y2663,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2663-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7854288435427597}]
[10.59920634920635,2671,11.615560303539532,null,0.121892477649768,3.3205383426319944E-4,1.5796345991960033E-3,-7.6485630478318961E-3,null,null,null,10.59920634920635,2671,5.2751386096956825,null,5.7828768197709102E-2,3.5105396544541727E-3,-3.2271597941970452E-3,-5.3607619610094122E-3,null,null,null,6.0227151230365816,null,{"$f":"IF(W2664=\"\",\"\",WORKDAY($B$3,M2664,Feriados!$A$2:$A$1037))","v":"2034-04-05"},{"$f":"IF(Y2664=\"\",\"\",((1+(+(+VLOOKUP(Y2664,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2664-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7857618974262985}]
[10.603174603174603,2672,11.615774870955589,null,0.121892477649768,3.3192956261864044E-4,1.5790434185826111E-3,-7.6457019214133609E-3,null,null,null,10.603174603174603,2672,5.2752943689110392,null,5.7828768197709102E-2,3.5092258305015169E-3,-3.2259520369589097E-3,-5.359098302141322E-3,null,null,null,6.0227620735268994,null,{"$f":"IF(W2665=\"\",\"\",WORKDAY($B$3,M2665,Feriados!$A$2:$A$1037))","v":"2034-04-06"},{"$f":"IF(Y2665=\"\",\"\",((1+(+(+VLOOKUP(Y2665,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2665-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7860947030855741}]
[10.607142857142858,2673,11.615989278423491,null,0.121892477649768,3.3180538395698048E-4,1.5784526803041331E-3,-7.642842929794203E-3,null,null,null,10.607142857142858,2673,5.2754500633862671,null,5.7828768197709102E-2,3.5079129895771916E-3,-3.2247451833190932E-3,-5.357435370104531E-3,null,null,null,6.0228089371449522,null,{"$f":"IF(W2666=\"\",\"\",WORKDAY($B$3,M2666,Feriados!$A$2:$A$1037))","v":"2034-04-10"},{"$f":"IF(Y2666=\"\",\"\",((1+(+(+VLOOKUP(Y2666,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2666-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7864272607980309}]
[10.611111111111111,2674,11.616203526120088,null,0.121892477649768,3.3168129817390057E-4,1.5778623838643062E-3,-7.6399860706053086E-3,null,null,null,10.611111111111111,2674,5.2756056931204336,null,5.7828768197709102E-2,3.5066011305783583E-3,-3.2235392322642799E-3,-5.3557731648188386E-3,null,null,null,6.022855714060249,null,{"$f":"IF(W2667=\"\",\"\",WORKDAY($B$3,M2667,Feriados!$A$2:$A$1037))","v":"2034-04-11"},{"$f":"IF(Y2667=\"\",\"\",((1+(+(+VLOOKUP(Y2667,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2667-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7867595708406032}]
[10.615079365079366,2675,11.616417614221987,null,0.121892477649768,3.3155730516523798E-4,1.5772725287676111E-3,-7.6371313414809877E-3,null,null,null,10.615079365079366,2675,5.275761258112702,null,5.7828768197709102E-2,3.5052902524038204E-3,-3.2223341827826621E-3,-5.3541116862032365E-3,null,null,null,6.0229024044417878,null,{"$f":"IF(W2668=\"\",\"\",WORKDAY($B$3,M2668,Feriados!$A$2:$A$1037))","v":"2034-04-12"},{"$f":"IF(Y2668=\"\",\"\",((1+(+(+VLOOKUP(Y2668,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2668-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7870916334899141}]
[10.619047619047619,2676,11.616631542905527,null,0.121892477649768,3.3143340482698547E-4,1.5766831145192688E-3,-7.6342787400589833E-3,null,null,null,10.619047619047619,2676,5.2759167583623272,null,5.7828768197709102E-2,3.5039803539540326E-3,-3.2211300338639455E-3,-5.3524509341759093E-3,null,null,null,6.0229490084583448,null,{"$f":"IF(W2669=\"\",\"\",WORKDAY($B$3,M2669,Feriados!$A$2:$A$1037))","v":"2034-04-13"},{"$f":"IF(Y2669=\"\",\"\",((1+(+(+VLOOKUP(Y2669,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2669-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7874234490220759}]
[10.623015873015873,2677,11.616845312346809,null,0.121892477649768,3.3130959705529123E-4,1.5760941406252386E-3,-7.6314282639804469E-3,null,null,null,10.623015873015873,2677,5.2760721938686626,null,5.7828768197709102E-2,3.502671434131088E-3,-3.219926784499338E-3,-5.3507909086542293E-3,null,null,null,6.022995526278252,null,{"$f":"IF(W2670=\"\",\"\",WORKDAY($B$3,M2670,Feriados!$A$2:$A$1037))","v":"2034-04-14"},{"$f":"IF(Y2670=\"\",\"\",((1+(+(+VLOOKUP(Y2670,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2670-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7877550177128683}]
[10.626984126984127,2678,11.617058922721675,null,0.121892477649768,3.3118588174645852E-4,1.575505606592219E-3,-7.6285799108899467E-3,null,null,null,10.626984126984127,2678,5.2762275646311503,null,5.7828768197709102E-2,3.5013634918387234E-3,-3.2187244336815569E-3,-5.3491316095547713E-3,null,null,null,6.0230419580695527,null,{"$f":"IF(W2671=\"\",\"\",WORKDAY($B$3,M2671,Feriados!$A$2:$A$1037))","v":"2034-04-17"},{"$f":"IF(Y2671=\"\",\"\",((1+(+(+VLOOKUP(Y2671,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2671-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7880863398376263}]
[10.630952380952381,2679,11.617272374205715,null,0.121892477649768,3.3106225879694565E-4,1.5749175119276445E-3,-7.6257336784354588E-3,null,null,null,10.630952380952381,2679,5.2763828706493285,null,5.7828768197709102E-2,3.5000565259823081E-3,-3.2175229804048177E-3,-5.3474730367933038E-3,null,null,null,6.023088304000046,null,{"$f":"IF(W2672=\"\",\"\",WORKDAY($B$3,M2672,Feriados!$A$2:$A$1037))","v":"2034-04-18"},{"$f":"IF(Y2672=\"\",\"\",((1+(+(+VLOOKUP(Y2672,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2672-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7890811323577633}]
[10.634920634920634,2680,11.61748566697427,null,0.121892477649768,3.3093872810336522E-4,1.5743298561396845E-3,-7.6228895642683654E-3,null,null,null,10.634920634920634,2680,5.2765381119228314,null,5.7828768197709102E-2,3.4987505354688495E-3,-3.2163224236648365E-3,-5.3458151902847986E-3,null,null,null,6.0231345642370648,null,{"$f":"IF(W2673=\"\",\"\",WORKDAY($B$3,M2673,Feriados!$A$2:$A$1037))","v":"2034-04-19"},{"$f":"IF(Y2673=\"\",\"\",((1+(+(+VLOOKUP(Y2673,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2673-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.790075192019704}]
[10.638888888888889,2681,11.61769880120243,null,0.121892477649768,3.3081528956248416E-4,1.5737426387372425E-3,-7.6200475660434348E-3,null,null,null,10.638888888888889,2681,5.2766932884513835,null,5.7828768197709102E-2,3.4974455192069804E-3,-3.2151227624588222E-3,-5.3441580699434268E-3,null,null,null,6.0231807389476977,null,{"$f":"IF(W2674=\"\",\"\",WORKDAY($B$3,M2674,Feriados!$A$2:$A$1037))","v":"2034-04-20"},{"$f":"IF(Y2674=\"\",\"\",((1+(+(+VLOOKUP(Y2674,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2674-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7910685196329119}]
[10.642857142857142,2682,11.617911777065036,null,0.121892477649768,3.3069194307122353E-4,1.5731558592299545E-3,-7.6172076814188302E-3,null,null,null,10.642857142857142,2682,5.2768484002348011,null,5.7828768197709102E-2,3.4961414761069671E-3,-3.213923995785481E-3,-5.3425016756825693E-3,null,null,null,6.0232268282986556,null,{"$f":"IF(W2675=\"\",\"\",WORKDAY($B$3,M2675,Feriados!$A$2:$A$1037))","v":"2034-04-24"},{"$f":"IF(Y2675=\"\",\"\",((1+(+(+VLOOKUP(Y2675,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2675-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7920611160056961}]
[10.646825396825397,2683,11.618124594736674,null,0.121892477649768,3.3056868852665772E-4,1.5725695171281871E-3,-7.614369908056094E-3,null,null,null,10.646825396825397,2683,5.2770034472729979,null,5.7828768197709102E-2,3.4948384050806944E-3,-3.2127261226450048E-3,-5.3408460074148107E-3,null,null,null,6.0232728324562945,null,{"$f":"IF(W2676=\"\",\"\",WORKDAY($B$3,M2676,Feriados!$A$2:$A$1037))","v":"2034-04-25"},{"$f":"IF(Y2676=\"\",\"\",((1+(+(+VLOOKUP(Y2676,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2676-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7930529819451664}]
[10.65079365079365,2684,11.61833725439169,null,0.121892477649768,3.3044552582601501E-4,1.5719836119430378E-3,-7.6115342436201524E-3,null,null,null,10.65079365079365,2684,5.2771584295659739,null,5.7828768197709102E-2,3.4935363050416731E-3,-3.2115291420390774E-3,-5.3391910650519491E-3,null,null,null,6.0233187515867259,null,{"$f":"IF(W2677=\"\",\"\",WORKDAY($B$3,M2677,Feriados!$A$2:$A$1037))","v":"2034-04-26"},{"$f":"IF(Y2677=\"\",\"\",((1+(+(+VLOOKUP(Y2677,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2677-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7940441182572782}]
[10.654761904761905,2685,11.618549756204171,null,0.121892477649768,3.3032245486667609E-4,1.5713981431863301E-3,-7.6087006857793E-3,null,null,null,10.654761904761905,2685,5.2773133471138278,null,5.7828768197709102E-2,3.4922351749050286E-3,-3.210333052970863E-3,-5.3375368485049923E-3,null,null,null,6.0233645858556617,null,{"$f":"IF(W2678=\"\",\"\",WORKDAY($B$3,M2678,Feriados!$A$2:$A$1037))","v":"2034-04-27"},{"$f":"IF(Y2678=\"\",\"\",((1+(+(+VLOOKUP(Y2678,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2678-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7950345257467433}]
[10.658730158730158,2686,11.61876210034796,null,0.121892477649768,3.3019947554617529E-4,1.5708131103706184E-3,-7.605869232205199E-3,null,null,null,10.658730158730158,2686,5.2774681999167425,null,5.7828768197709102E-2,3.4909350135875058E-3,-3.2091378544450125E-3,-5.3358833576841666E-3,null,null,null,6.0234103354284807,null,{"$f":"IF(W2679=\"\",\"\",WORKDAY($B$3,M2679,Feriados!$A$2:$A$1037))","v":"2034-04-28"},{"$f":"IF(Y2679=\"\",\"\",((1+(+(+VLOOKUP(Y2679,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2679-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7960242052171189}]
[10.662698412698413,2687,11.618974286996652,null,0.121892477649768,3.3007658776219872E-4,1.5702285130091776E-3,-7.6030398805728653E-3,null,null,null,10.662698412698413,2687,5.2776229879749987,null,5.7828768197709102E-2,3.4896358200074582E-3,-3.2079435454676524E-3,-5.3342305924989107E-3,null,null,null,6.0234560004702731,null,{"$f":"IF(W2680=\"\",\"\",WORKDAY($B$3,M2680,Feriados!$A$2:$A$1037))","v":"2034-05-02"},{"$f":"IF(Y2680=\"\",\"\",((1+(+(+VLOOKUP(Y2680,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2680-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7970131574708077}]
[10.666666666666666,2688,11.619186316323592,null,0.121892477649768,3.2995379141258528E-4,1.5696443506160117E-3,-7.6002126285606804E-3,null,null,null,10.666666666666666,2688,5.2777777112889686,null,5.7828768197709102E-2,3.4883375930848518E-3,-3.2067501250463868E-3,-5.3325785528578881E-3,null,null,null,6.0235015811457737,null,{"$f":"IF(W2681=\"\",\"\",WORKDAY($B$3,M2681,Feriados!$A$2:$A$1037))","v":"2034-05-03"},{"$f":"IF(Y2681=\"\",\"\",((1+(+(+VLOOKUP(Y2681,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2681-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.798001383308991}]
[10.670634920634921,2689,11.619398188501881,null,0.121892477649768,3.2983108639532562E-4,1.5690606227058447E-3,-7.5973874738503649E-3,null,null,null,10.670634920634921,2689,5.2779323698591085,null,5.7828768197709102E-2,3.4870403317412558E-3,-3.2055575921902937E-3,-5.3309272386689779E-3,null,null,null,6.0235470776193845,null,{"$f":"IF(W2682=\"\",\"\",WORKDAY($B$3,M2682,Feriados!$A$2:$A$1037))","v":"2034-05-04"},{"$f":"IF(Y2682=\"\",\"\",((1+(+(+VLOOKUP(Y2682,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2682-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7989888835316954}]
[10.674603174603174,2690,11.619609903704371,null,0.121892477649768,3.2970847260856205E-4,1.5684773287941232E-3,-7.5945644141269886E-3,null,null,null,10.674603174603174,2690,5.2780869636859737,null,5.7828768197709102E-2,3.4857440348998472E-3,-3.2043659459099236E-3,-5.32927664983929E-3,null,null,null,6.0235924900552185,null,{"$f":"IF(W2683=\"\",\"\",WORKDAY($B$3,M2683,Feriados!$A$2:$A$1037))","v":"2034-05-05"},{"$f":"IF(Y2683=\"\",\"\",((1+(+(+VLOOKUP(Y2683,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2683-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7999756589377709}]
[10.678571428571429,2691,11.619821462103666,null,0.121892477649768,3.2958594995058827E-4,1.5678944683970137E-3,-7.5917434470789483E-3,null,null,null,10.678571428571429,2691,5.2782414927702055,null,5.7828768197709102E-2,3.4844487014853978E-3,-3.203175185217292E-3,-5.3276267862751555E-3,null,null,null,6.0236378186170336,null,{"$f":"IF(W2684=\"\",\"\",WORKDAY($B$3,M2684,Feriados!$A$2:$A$1037))","v":"2034-05-08"},{"$f":"IF(Y2684=\"\",\"\",((1+(+(+VLOOKUP(Y2684,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2684-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8009617103248905}]
[10.682539682539682,2692,11.620032863872126,null,0.121892477649768,3.2946351831984928E-4,1.5673120410314026E-3,-7.5889245703979879E-3,null,null,null,10.682539682539682,2692,5.2783959571125365,null,5.7828768197709102E-2,3.4831543304242826E-3,-3.2019853091258843E-3,-5.3259776478821394E-3,null,null,null,6.0236830634681882,null,{"$f":"IF(W2685=\"\",\"\",WORKDAY($B$3,M2685,Feriados!$A$2:$A$1037))","v":"2034-05-09"},{"$f":"IF(Y2685=\"\",\"\",((1+(+(+VLOOKUP(Y2685,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2685-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8019470384895726}]
[10.686507936507937,2693,11.620244109181868,null,0.121892477649768,3.2934117761494074E-4,1.5667300462148923E-3,-7.5861077817791656E-3,null,null,null,10.686507936507937,2693,5.2785503567137892,null,5.7828768197709102E-2,3.4818609206444672E-3,-3.2007963166506455E-3,-5.3243292345650306E-3,null,null,null,6.0237282247719293,null,{"$f":"IF(W2686=\"\",\"\",WORKDAY($B$3,M2686,Feriados!$A$2:$A$1037))","v":"2034-05-10"},{"$f":"IF(Y2686=\"\",\"\",((1+(+(+VLOOKUP(Y2686,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2686-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8029316442271366}]
[10.69047619047619,2694,11.620455198204754,null,0.121892477649768,3.2921892773460896E-4,1.5661484834658026E-3,-7.5832930789208617E-3,null,null,null,10.69047619047619,2694,5.2787046915748768,null,5.7828768197709102E-2,3.4805684710755101E-3,-3.1996082068079814E-3,-5.3226815462278617E-3,null,null,null,6.0237733026909046,null,{"$f":"IF(W2687=\"\",\"\",WORKDAY($B$3,M2687,Feriados!$A$2:$A$1037))","v":"2034-05-11"},{"$f":"IF(Y2687=\"\",\"\",((1+(+(+VLOOKUP(Y2687,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2687-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8039155283317694}]
[10.694444444444445,2695,11.620666131112415,null,0.121892477649768,3.2909676857775051E-4,1.5655673523031681E-3,-7.5804804595247712E-3,null,null,null,10.694444444444445,2695,5.2788589616968009,null,5.7828768197709102E-2,3.4792769806485592E-3,-3.1984209786157574E-3,-5.3210345827738913E-3,null,null,null,6.0238182973876286,null,{"$f":"IF(W2688=\"\",\"\",WORKDAY($B$3,M2688,Feriados!$A$2:$A$1037))","v":"2034-05-12"},{"$f":"IF(Y2688=\"\",\"\",((1+(+(+VLOOKUP(Y2688,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2688-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8048986915964811}]
[10.698412698412698,2696,11.620876908076225,null,0.121892477649768,3.2897470004341213E-4,1.5649866522467371E-3,-7.5776699212958968E-3,null,null,null,10.698412698412698,2696,5.2790131670806542,null,5.7828768197709102E-2,3.477986448296346E-3,-3.1972346310932911E-3,-5.3193883441056238E-3,null,null,null,6.0238632090242605,null,{"$f":"IF(W2689=\"\",\"\",WORKDAY($B$3,M2689,Feriados!$A$2:$A$1037))","v":"2034-05-15"},{"$f":"IF(Y2689=\"\",\"\",((1+(+(+VLOOKUP(Y2689,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2689-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.805881134813105}]
[10.702380952380953,2697,11.621087529267321,null,0.121892477649768,3.2885272203078973E-4,1.5644063828169688E-3,-7.5748614619425463E-3,null,null,null,10.702380952380953,2697,5.2791673077276133,null,5.7828768197709102E-2,3.4766968729531859E-3,-3.1960491632613539E-3,-5.3177428301247973E-3,null,null,null,6.0239080377625598,null,{"$f":"IF(W2690=\"\",\"\",WORKDAY($B$3,M2690,Feriados!$A$2:$A$1037))","v":"2034-05-16"},{"$f":"IF(Y2690=\"\",\"\",((1+(+(+VLOOKUP(Y2690,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2690-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8058959657229829}]
[10.706349206349206,2698,11.621297994856594,null,0.121892477649768,3.2873083443922947E-4,1.5638265435350355E-3,-7.5720550791763229E-3,null,null,null,10.706349206349206,2698,5.2793213836389512,null,5.7828768197709102E-2,3.4754082535549749E-3,-3.1948645741421661E-3,-5.3160980407323992E-3,null,null,null,6.0239527837640638,null,{"$f":"IF(W2691=\"\",\"\",WORKDAY($B$3,M2691,Feriados!$A$2:$A$1037))","v":"2034-05-17"},{"$f":"IF(Y2691=\"\",\"\",((1+(+(+VLOOKUP(Y2691,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2691-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8059107856409646}]
[10.71031746031746,2699,11.621508305014693,null,0.121892477649768,3.2860903716822612E-4,1.5632471339228175E-3,-7.5692507707121187E-3,null,null,null,10.71031746031746,2699,5.2794753948160231,null,5.7828768197709102E-2,3.4741205890391844E-3,-3.1936808627593951E-3,-5.314453975828656E-3,null,null,null,6.0239974471899327,null,{"$f":"IF(W2692=\"\",\"\",WORKDAY($B$3,M2692,Feriados!$A$2:$A$1037))","v":"2034-05-18"},{"$f":"IF(Y2692=\"\",\"\",((1+(+(+VLOOKUP(Y2692,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2692-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8059255945792847}]
[10.714285714285714,2700,11.621718459912021,null,0.121892477649768,3.2848733011742355E-4,1.5626681535029045E-3,-7.5664485342681158E-3,null,null,null,10.714285714285714,2700,5.2796293412602768,null,5.7828768197709102E-2,3.4728338783448615E-3,-3.192498028138153E-3,-5.3128106353130472E-3,null,null,null,6.0240420282009932,null,{"$f":"IF(W2693=\"\",\"\",WORKDAY($B$3,M2693,Feriados!$A$2:$A$1037))","v":"2034-05-19"},{"$f":"IF(Y2693=\"\",\"\",((1+(+(+VLOOKUP(Y2693,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2693-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8059403925501112}]
[10.718253968253968,2701,11.621928459718744,null,0.121892477649768,3.2836571318661405E-4,1.5620896017985921E-3,-7.5636483675657739E-3,null,null,null,10.718253968253968,2701,5.2797832229732435,null,5.7828768197709102E-2,3.4715481204126218E-3,-3.1913160693049919E-3,-5.3111680190842964E-3,null,null,null,6.0240865269577837,null,{"$f":"IF(W2694=\"\",\"\",WORKDAY($B$3,M2694,Feriados!$A$2:$A$1037))","v":"2034-05-22"},{"$f":"IF(Y2694=\"\",\"\",((1+(+(+VLOOKUP(Y2694,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2694-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8059551795656565}]
[10.722222222222221,2702,11.62213830460478,null,0.121892477649768,3.2824418627573865E-4,1.5615114783338834E-3,-7.5608502683298297E-3,null,null,null,10.722222222222221,2702,5.279937039956546,null,5.7828768197709102E-2,3.4702633141846517E-3,-3.1901349852879036E-3,-5.3095261270403836E-3,null,null,null,6.0241309436205315,null,{"$f":"IF(W2695=\"\",\"\",WORKDAY($B$3,M2695,Feriados!$A$2:$A$1037))","v":"2034-05-23"},{"$f":"IF(Y2695=\"\",\"\",((1+(+(+VLOOKUP(Y2695,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2695-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8059699556380666}]
[10.726190476190476,2703,11.62234799473981,null,0.121892477649768,3.2812274928488595E-4,1.5609337826334828E-3,-7.5580542342882804E-3,null,null,null,10.726190476190476,2703,5.2800907922118947,null,5.7828768197709102E-2,3.4689794586047007E-3,-3.1889547751163165E-3,-5.3078849590785394E-3,null,null,null,6.0241752783490865,null,{"$f":"IF(W2696=\"\",\"\",WORKDAY($B$3,M2696,Feriados!$A$2:$A$1037))","v":"2034-05-24"},{"$f":"IF(Y2696=\"\",\"\",((1+(+(+VLOOKUP(Y2696,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2696-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8059847207795094}]
[10.730158730158729,2704,11.622557530293271,null,0.121892477649768,3.2800140211429284E-4,1.5603565142228012E-3,-7.5552602631724008E-3,null,null,null,10.730158730158729,2704,5.2802444797410839,null,5.7828768197709102E-2,3.467696552618083E-3,-3.1877754378210926E-3,-5.3062445150952537E-3,null,null,null,6.0242195313030544,null,{"$f":"IF(W2697=\"\",\"\",WORKDAY($B$3,M2697,Feriados!$A$2:$A$1037))","v":"2034-05-25"},{"$f":"IF(Y2697=\"\",\"\",((1+(+(+VLOOKUP(Y2697,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2697-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8059994750020643}]
[10.734126984126984,2705,11.622766911434358,null,0.121892477649768,3.2788014466434334E-4,1.5597796726279495E-3,-7.5524683527167106E-3,null,null,null,10.734126984126984,2705,5.2803981025459974,null,5.7828768197709102E-2,3.4664145951716677E-3,-3.1865969724345225E-3,-5.3046047949862731E-3,null,null,null,6.0242637026417079,null,{"$f":"IF(W2698=\"\",\"\",WORKDAY($B$3,M2698,Feriados!$A$2:$A$1037))","v":"2034-05-26"},{"$f":"IF(Y2698=\"\",\"\",((1+(+(+VLOOKUP(Y2698,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2698-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8060142183178547}]
[10.738095238095237,2706,11.622976138332032,null,0.121892477649768,3.2775897683556913E-4,1.55920325737574E-3,-7.549678500658988E-3,null,null,null,10.738095238095237,2706,5.2805516606286051,null,5.7828768197709102E-2,3.4651335852138873E-3,-3.1854193779903297E-3,-5.3029657986466069E-3,null,null,null,6.0243077925239419,null,{"$f":"IF(W2699=\"\",\"\",WORKDAY($B$3,M2699,Feriados!$A$2:$A$1037))","v":"2034-05-29"},{"$f":"IF(Y2699=\"\",\"\",((1+(+(+VLOOKUP(Y2699,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2699-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8060289507389822}]
[10.742063492063492,2707,11.623185211155008,null,0.121892477649768,3.2763789852864833E-4,1.5586272679936821E-3,-7.5468907047402502E-3,null,null,null,10.742063492063492,2707,5.2807051539909642,null,5.7828768197709102E-2,3.4638535216947215E-3,-3.1842426535236583E-3,-5.3013275259705247E-3,null,null,null,6.024351801108363,null,{"$f":"IF(W2700=\"\",\"\",WORKDAY($B$3,M2700,Feriados!$A$2:$A$1037))","v":"2034-05-30"},{"$f":"IF(Y2700=\"\",\"\",((1+(+(+VLOOKUP(Y2700,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2700-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8060436722775259}]
[10.746031746031745,2708,11.623394130071762,null,0.121892477649768,3.2751690964440621E-4,1.5580517040099859E-3,-7.5441049627047651E-3,null,null,null,10.746031746031745,2708,5.2808585826352159,null,5.7828768197709102E-2,3.4625744035657051E-3,-3.1830667980710793E-3,-5.2996899768515647E-3,null,null,null,6.0243957285533334,null,{"$f":"IF(W2701=\"\",\"\",WORKDAY($B$3,M2701,Feriados!$A$2:$A$1037))","v":"2034-05-31"},{"$f":"IF(Y2701=\"\",\"\",((1+(+(+VLOOKUP(Y2701,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2701-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8060583829455208}]
[10.75,2709,11.623602895250535,null,0.121892477649768,3.273960100838143E-4,1.5574765649535565E-3,-7.5413212723000281E-3,null,null,null,10.75,2709,5.2810119465635914,null,5.7828768197709102E-2,3.4612962297799182E-3,-3.1818918106705815E-3,-5.2980531511825314E-3,null,null,null,6.0244395750167934,null,{"$f":"IF(W2702=\"\",\"\",WORKDAY($B$3,M2702,Feriados!$A$2:$A$1037))","v":"2034-06-01"},{"$f":"IF(Y2702=\"\",\"\",((1+(+(+VLOOKUP(Y2702,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2702-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8060730827550016}]
[10.753968253968255,2710,11.623811506859322,null,{"$f":"$E$4","v":0.121892477649768},3.2727519974799036E-4,1.5569018503539948E-3,-7.5385396312767708E-3,null,null,null,10.753968253968255,2710,5.2811652457784009,null,{"$f":"$P$4","v":5.7828768197709102E-2},3.4600189992919877E-3,-3.1807176903615726E-3,-5.2964170488554981E-3,null,null,null,6.0244833406564613,null,{"$f":"IF(W2703=\"\",\"\",WORKDAY($B$3,M2703,Feriados!$A$2:$A$1037))","v":"2034-06-02"},{"$f":"IF(Y2703=\"\",\"\",((1+(+(+VLOOKUP(Y2703,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2703-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8060877717180031}]
[10.757936507936508,{"$f":"+B2703+1","v":2711},11.624019965065886,null,0.121892477649768,3.2715447853819807E-4,1.5563275597415959E-3,-7.5357600373889416E-3,null,null,null,10.757936507936508,{"$f":"+M2703+1","v":2711},5.2813184802820494,null,5.7828768197709102E-2,3.4587427110580821E-3,-3.1795444361848771E-3,-5.2947816697618139E-3,null,null,null,6.0245270256296557,null,{"$f":"IF(W2704=\"\",\"\",WORKDAY($B$3,M2704,Feriados!$A$2:$A$1037))","v":"2034-06-05"},{"$f":"IF(Y2704=\"\",\"\",((1+(+(+VLOOKUP(Y2704,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2704-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8061024498465157}]
[10.761904761904763,2712,11.624228270037749,null,0.121892477649768,3.2703384635584653E-4,1.5557536926473464E-3,-7.5329824883937097E-3,null,null,null,10.761904761904763,2712,5.2814716500770187,null,5.7828768197709102E-2,3.45746736403591E-3,-3.1783720471827291E-3,-5.2931470137920975E-3,null,null,null,6.0245706300934732,null,{"$f":"IF(W2705=\"\",\"\",WORKDAY($B$3,M2705,Feriados!$A$2:$A$1037))","v":"2034-06-06"},{"$f":"IF(Y2705=\"\",\"\",((1+(+(+VLOOKUP(Y2705,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2705-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8061171171525299}]
[10.765873015873016,2713,11.624436421942196,null,0.121892477649768,3.269133031024905E-4,1.5551802486029271E-3,-7.5302069820514638E-3,null,null,null,10.765873015873016,2713,5.2816247551658799,null,5.7828768197709102E-2,3.456192957184715E-3,-3.1772005223987747E-3,-5.2915130808362477E-3,null,null,null,6.0246141542046328,null,{"$f":"IF(W2706=\"\",\"\",WORKDAY($B$3,M2706,Feriados!$A$2:$A$1037))","v":"2034-06-07"},{"$f":"IF(Y2706=\"\",\"\",((1+(+(+VLOOKUP(Y2706,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2706-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8061317736479916}]
[10.769841269841271,2714,11.624644420946275,null,0.121892477649768,3.2679284867982966E-4,1.5546072271407059E-3,-7.5274335161257906E-3,null,null,null,10.769841269841271,2714,5.281777795551287,null,5.7828768197709102E-2,3.4549194894652759E-3,-3.1760298608780662E-3,-5.2898798707834392E-3,null,null,null,6.0246575981195427,null,{"$f":"IF(W2707=\"\",\"\",WORKDAY($B$3,M2707,Feriados!$A$2:$A$1037))","v":"2034-06-09"},{"$f":"IF(Y2707=\"\",\"\",((1+(+(+VLOOKUP(Y2707,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2707-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8061464193448691}]
[10.773809523809524,2715,11.624852267216797,null,0.121892477649768,3.2667248298970852E-4,1.5540346277937423E-3,-7.5246620883834851E-3,null,null,null,10.773809523809524,2715,5.2819307712359809,null,5.7828768197709102E-2,3.4536469598399028E-3,-3.1748600616670637E-3,-5.288247383522131E-3,null,null,null,6.0247009619942782,null,{"$f":"IF(W2708=\"\",\"\",WORKDAY($B$3,M2708,Feriados!$A$2:$A$1037))","v":"2034-06-12"},{"$f":"IF(Y2708=\"\",\"\",((1+(+(+VLOOKUP(Y2708,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2708-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8061610542550639}]
[10.777777777777779,2716,11.625059960920336,null,0.121892477649768,3.2655220593411614E-4,1.5534624500957816E-3,-7.5218926965945334E-3,null,null,null,10.777777777777779,2716,5.2820836822227841,null,5.7828768197709102E-2,3.4523753672724309E-3,-3.1736911238136249E-3,-5.2866156189400621E-3,null,null,null,6.0247442459847367,null,{"$f":"IF(W2709=\"\",\"\",WORKDAY($B$3,M2709,Feriados!$A$2:$A$1037))","v":"2034-06-13"},{"$f":"IF(Y2709=\"\",\"\",((1+(+(+VLOOKUP(Y2709,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2709-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8061756783905221}]
[10.781746031746032,2717,11.625267502223233,null,0.121892477649768,3.2643201741518603E-4,1.5528906935812566E-3,-7.5191253385321205E-3,null,null,null,10.781746031746032,2717,5.2822365285146056,null,5.7828768197709102E-2,3.4511047107282249E-3,-3.1725230463670109E-3,-5.2849845769242605E-3,null,null,null,6.0247874502463494,null,{"$f":"IF(W2710=\"\",\"\",WORKDAY($B$3,M2710,Feriados!$A$2:$A$1037))","v":"2034-06-14"},{"$f":"IF(Y2710=\"\",\"\",((1+(+(+VLOOKUP(Y2710,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2710-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8061902917631452}]
[10.785714285714286,2718,11.625474891291587,null,0.121892477649768,3.2631191733519546E-4,1.5523193577852844E-3,-7.5163600119726101E-3,null,null,null,10.785714285714286,2718,5.2823893101144357,null,5.7828768197709102E-2,3.4498349891741689E-3,-3.1713558283778778E-3,-5.2833542573610367E-3,null,null,null,6.0248305749343034,null,{"$f":"IF(W2711=\"\",\"\",WORKDAY($B$3,M2711,Feriados!$A$2:$A$1037))","v":"2034-06-15"},{"$f":"IF(Y2711=\"\",\"\",((1+(+(+VLOOKUP(Y2711,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2711-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8062048943847682}]
[10.78968253968254,2719,11.625682128291267,null,0.121892477649768,3.2619190559656582E-4,1.5517484422436678E-3,-7.5135967146955458E-3,null,null,null,10.78968253968254,2719,5.2825420270253503,null,5.7828768197709102E-2,3.4485662015786688E-3,-3.1701894688982795E-3,-5.281724660135996E-3,null,null,null,6.0248736202034969,null,{"$f":"IF(W2712=\"\",\"\",WORKDAY($B$3,M2712,Feriados!$A$2:$A$1037))","v":"2034-06-16"},{"$f":"IF(Y2712=\"\",\"\",((1+(+(+VLOOKUP(Y2712,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2712-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8062138198737383}]
[10.793650793650794,2720,11.625889213387909,null,0.121892477649768,3.2607198210186141E-4,1.551177946492889E-3,-7.5108354444836491E-3,null,null,null,10.793650793650794,2720,5.2826946792505058,null,5.7828768197709102E-2,3.4472983469116445E-3,-3.1690239669816571E-3,-5.2800957851340318E-3,null,null,null,6.0249165862084952,null,{"$f":"IF(W2713=\"\",\"\",WORKDAY($B$3,M2713,Feriados!$A$2:$A$1037))","v":"2034-06-19"},{"$f":"IF(Y2713=\"\",\"\",((1+(+(+VLOOKUP(Y2713,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2713-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.806222738800602}]
[10.797619047619047,2721,11.62609614674691,null,0.121892477649768,3.2595214675379061E-4,1.5506078700701159E-3,-7.5080761991228127E-3,null,null,null,10.797619047619047,2721,5.2828472667931443,null,5.7828768197709102E-2,3.4460314241445342E-3,-3.1678593216828465E-3,-5.2784676322393358E-3,null,null,null,6.0249594731035305,null,{"$f":"IF(W2714=\"\",\"\",WORKDAY($B$3,M2714,Feriados!$A$2:$A$1037))","v":"2034-06-20"},{"$f":"IF(Y2714=\"\",\"\",((1+(+(+VLOOKUP(Y2714,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2714-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8062316511726202}]
[10.801587301587302,2722,11.626302928533432,null,0.121892477649768,3.258323994552038E-4,1.550038212513192E-3,-7.5053189764020872E-3,null,null,null,10.801587301587302,2722,5.2829997896565928,null,5.7828768197709102E-2,3.4447654322502831E-3,-3.1666955320580649E-3,-5.2768402013353933E-3,null,null,null,6.0250022810425685,null,{"$f":"IF(W2715=\"\",\"\",WORKDAY($B$3,M2715,Feriados!$A$2:$A$1037))","v":"2034-06-21"},{"$f":"IF(Y2715=\"\",\"\",((1+(+(+VLOOKUP(Y2715,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2715-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8062405569970093}]
[10.805555555555555,2723,11.626509558912405,null,0.121892477649768,3.2571274010909502E-4,1.5494689733606434E-3,-7.502563774113684E-3,null,null,null,10.805555555555555,2723,5.2831522478442539,null,5.7828768197709102E-2,3.4435003702033484E-3,-3.1655325971649195E-3,-5.2752134923049867E-3,null,null,null,6.0250450101792197,null,{"$f":"IF(W2716=\"\",\"\",WORKDAY($B$3,M2716,Feriados!$A$2:$A$1037))","v":"2034-06-22"},{"$f":"IF(Y2716=\"\",\"\",((1+(+(+VLOOKUP(Y2716,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2716-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8062494562809635}]
[10.80952380952381,2724,11.62671603804853,null,0.121892477649768,3.2559316861860015E-4,1.5489001521516721E-3,-7.4998105900529683E-3,null,null,null,10.80952380952381,2724,5.283304641359619,null,5.7828768197709102E-2,3.4422362369796906E-3,-3.1643705160623952E-3,-5.2735875050302005E-3,null,null,null,6.0250876606668946,null,{"$f":"IF(W2717=\"\",\"\",WORKDAY($B$3,M2717,Feriados!$A$2:$A$1037))","v":"2034-06-23"},{"$f":"IF(Y2717=\"\",\"\",((1+(+(+VLOOKUP(Y2717,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2717-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8062583490316992}]
[10.813492063492063,2725,11.626922366106271,null,0.121892477649768,3.2547368488699722E-4,1.5483317484261555E-3,-7.4970594220184535E-3,null,null,null,10.813492063492063,2725,5.2834569702062595,null,5.7828768197709102E-2,3.4409730315567754E-3,-3.1632092878108595E-3,-5.271962239392425E-3,null,null,null,6.0251302326586043,null,{"$f":"IF(W2718=\"\",\"\",WORKDAY($B$3,M2718,Feriados!$A$2:$A$1037))","v":"2034-06-26"},{"$f":"IF(Y2718=\"\",\"\",((1+(+(+VLOOKUP(Y2718,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2718-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8062672352564109}]
[10.817460317460318,2726,11.627128543249857,null,0.121892477649768,3.2535428881770665E-4,1.5477637617246492E-3,-7.4943102678117898E-3,null,null,null,10.817460317460318,2726,5.2836092343878258,null,5.7828768197709102E-2,3.4397107529135673E-3,-3.1620489114720547E-3,-5.2703376952723509E-3,null,null,null,6.0251727263070487,null,{"$f":"IF(W2719=\"\",\"\",WORKDAY($B$3,M2719,Feriados!$A$2:$A$1037))","v":"2034-06-27"},{"$f":"IF(Y2719=\"\",\"\",((1+(+(+VLOOKUP(Y2719,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2719-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8062761149622926}]
[10.821428571428571,2727,11.627334569643292,null,0.121892477649768,3.2523498031429018E-4,1.5471961915883797E-3,-7.4915631252377712E-3,null,null,null,10.821428571428571,2727,5.2837614339080554,null,5.7828768197709102E-2,3.4384494000305275E-3,-3.1608893861090966E-3,-5.2687138725499788E-3,null,null,null,6.0252151417646838,null,{"$f":"IF(W2720=\"\",\"\",WORKDAY($B$3,M2720,Feriados!$A$2:$A$1037))","v":"2034-06-28"},{"$f":"IF(Y2720=\"\",\"\",((1+(+(+VLOOKUP(Y2720,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2720-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.806284988156472}]
[10.825396825396826,2728,11.627540445450336,null,0.121892477649768,3.2511575928045086E-4,1.5466290375592479E-3,-7.488817992104318E-3,null,null,null,10.825396825396826,2728,5.2839135687707621,null,5.7828768197709102E-2,3.4371889718896147E-3,-3.1597307107864756E-3,-5.2670907711046162E-3,null,null,null,6.02525747918361,null,{"$f":"IF(W2721=\"\",\"\",WORKDAY($B$3,M2721,Feriados!$A$2:$A$1037))","v":"2034-06-29"},{"$f":"IF(Y2721=\"\",\"\",((1+(+(+VLOOKUP(Y2721,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2721-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8062938548461434}]
[10.829365079365079,2729,11.627746170834538,null,0.121892477649768,3.2499662562003329E-4,1.5460622991798254E-3,-7.486074866222478E-3,null,null,null,10.829365079365079,2729,5.284065638979845,null,5.7828768197709102E-2,3.4359294674742779E-3,-3.1585728845700497E-3,-5.2654683908148836E-3,null,null,null,6.0252997387156615,null,{"$f":"IF(W2722=\"\",\"\",WORKDAY($B$3,M2722,Feriados!$A$2:$A$1037))","v":"2034-06-30"},{"$f":"IF(Y2722=\"\",\"\",((1+(+(+VLOOKUP(Y2722,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2722-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063027150384343}]
[{"$f":"B2723/252","v":10.833333333333334},2730,{"$f":"SUM(E2723:H2723)*100","v":11.627951745959194},null,0.121892477649768,{"$f":"$F$4*((1-EXP(-1*$I$4*A2723))/($I$4*A2723))","v":3.2487757923702255E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2723))/($I$4*A2723))-EXP(-1*$I$4*A2723)))","v":1.5454959759933545E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2723))/($J$4*A2723))-EXP(-1*$J$4*A2723)))","v":-7.4833337454064215E-3},null,null,null,{"$f":"M2723/252","v":10.833333333333334},2730,{"$f":"SUM(P2723:S2723)*100","v":5.2842176445392797},null,5.7828768197709102E-2,{"$f":"$Q$4*((1-EXP(-1*$T$4*L2723))/($T$4*L2723))","v":3.4346708857694547E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2723))/($T$4*L2723))-EXP(-1*$T$4*L2723)))","v":-3.1574159065270433E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2723))/($U$4*L2723))-EXP(-1*$U$4*L2723)))","v":-5.2638467315587155E-3},null,null,null,{"$f":"IF(N2723=\"\",\"\",(((1+C2723/100)/(1+N2723/100))-1)*100)","v":6.0253419205123615},null,{"$f":"IF(W2723=\"\",\"\",WORKDAY($B$3,M2723,Feriados!$A$2:$A$1037))","v":"2034-07-03"},{"$f":"IF(Y2723=\"\",\"\",((1+(+(+VLOOKUP(Y2723,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2723-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063115687405169}]
[10.837301587301587,2731,11.628157170987388,null,0.121892477649768,3.2475862003554469E-4,1.5449300675437463E-3,-7.4805946274734327E-3,null,null,null,10.837301587301587,2731,5.2843695854531259,null,5.7828768197709102E-2,3.4334132257615715E-3,-3.1562597757260474E-3,-5.2622257932133619E-3,null,null,null,6.0253840247249446,null,{"$f":"IF(W2724=\"\",\"\",WORKDAY($B$3,M2724,Feriados!$A$2:$A$1037))","v":"2034-07-04"},{"$f":"IF(Y2724=\"\",\"\",((1+(+(+VLOOKUP(Y2724,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2724-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063204159594966}]
[10.841269841269842,2732,11.628362446081955,null,0.121892477649768,3.2463974791986574E-4,1.5443645733755791E-3,-7.4778575102439019E-3,null,null,null,10.841269841269842,2732,5.2845214617255234,null,5.7828768197709102E-2,3.4321564864385357E-3,-3.1551044912370117E-3,-5.2606055756553886E-3,null,null,null,6.0254260515042901,null,{"$f":"IF(W2725=\"\",\"\",WORKDAY($B$3,M2725,Feriados!$A$2:$A$1037))","v":"2034-07-05"},{"$f":"IF(Y2725=\"\",\"\",((1+(+(+VLOOKUP(Y2725,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2725-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063292567024787}]
[10.845238095238095,2733,11.628567571405517,null,0.121892477649768,3.2452096279439219E-4,1.5437994930340992E-3,-7.4751223915413305E-3,null,null,null,10.845238095238095,2733,5.2846732733606911,null,5.7828768197709102E-2,3.4309006667897391E-3,-3.1539500521312485E-3,-5.2589860787606848E-3,null,null,null,6.0254680010010331,null,{"$f":"IF(W2726=\"\",\"\",WORKDAY($B$3,M2726,Feriados!$A$2:$A$1037))","v":"2034-07-06"},{"$f":"IF(Y2726=\"\",\"\",((1+(+(+VLOOKUP(Y2726,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2726-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063380909766131}]
[10.84920634920635,2734,11.628772547120457,null,0.121892477649768,3.2440226456367034E-4,1.5432348260652165E-3,-7.4723892691923146E-3,null,null,null,10.84920634920635,2734,5.284825020362927,null,5.7828768197709102E-2,3.4296457658060495E-3,-3.1527964574814245E-3,-5.2573673024044563E-3,null,null,null,6.0255098733654533,null,{"$f":"IF(W2727=\"\",\"\",WORKDAY($B$3,M2727,Feriados!$A$2:$A$1037))","v":"2034-07-07"},{"$f":"IF(Y2727=\"\",\"\",((1+(+(+VLOOKUP(Y2727,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2727-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063469187889609}]
[10.853174603174603,2735,11.628977373388935,null,0.121892477649768,3.2428365313238593E-4,1.5426705720155067E-3,-7.469658141026546E-3,null,null,null,10.853174603174603,2735,5.2849767027366115,null,5.7828768197709102E-2,3.4283917824798108E-3,-3.1516437063615612E-3,-5.25574924646124E-3,null,null,null,6.0255516687476307,null,{"$f":"IF(W2728=\"\",\"\",WORKDAY($B$3,M2728,Feriados!$A$2:$A$1037))","v":"2034-07-10"},{"$f":"IF(Y2728=\"\",\"\",((1+(+(+VLOOKUP(Y2728,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2728-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063557401466053}]
[10.857142857142858,2736,11.629182050372878,null,0.121892477649768,3.2416512840536404E-4,1.5421067304322066E-3,-7.4669290048768062E-3,null,null,null,10.857142857142858,2736,5.2851283204862014,null,5.7828768197709102E-2,3.4271387158048413E-3,-3.1504917978470337E-3,-5.254131910804892E-3,null,null,null,6.02559338729729,null,{"$f":"IF(W2729=\"\",\"\",WORKDAY($B$3,M2729,Feriados!$A$2:$A$1037))","v":"2034-07-11"},{"$f":"IF(Y2729=\"\",\"\",((1+(+(+VLOOKUP(Y2729,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2729-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063645550566516}]
[10.861111111111111,2737,11.629386578233984,null,0.121892477649768,3.2404669028756927E-4,1.541543300863217E-3,-7.464201858578959E-3,null,null,null,10.861111111111111,2737,5.2852798736162363,null,5.7828768197709102E-2,3.4258865647764283E-3,-3.1493407310145658E-3,-5.2525152953086041E-3,null,null,null,6.0256350291637784,null,{"$f":"IF(W2730=\"\",\"\",WORKDAY($B$3,M2730,Feriados!$A$2:$A$1037))","v":"2034-07-12"},{"$f":"IF(Y2730=\"\",\"\",((1+(+(+VLOOKUP(Y2730,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2730-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.806373363526161}]
[10.865079365079366,2738,11.629590957133725,null,0.121892477649768,3.2392833868410427E-4,1.5409802828570958E-3,-7.4614766999719431E-3,null,null,null,10.865079365079366,2738,5.2854313621313302,null,5.7828768197709102E-2,3.4246353283913268E-3,-3.1481905049422273E-3,-5.2508993998448905E-3,null,null,null,6.0256765944962654,null,{"$f":"IF(W2731=\"\",\"\",WORKDAY($B$3,M2731,Feriados!$A$2:$A$1037))","v":"2034-07-13"},{"$f":"IF(Y2731=\"\",\"\",((1+(+(+VLOOKUP(Y2731,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2731-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063821655621721}]
[10.869047619047619,2739,11.62979518723335,null,0.121892477649768,3.2381007350021118E-4,1.540417675963064E-3,-7.4587535268977791E-3,null,null,null,10.869047619047619,2739,5.2855827860361826,null,5.7828768197709102E-2,3.4233850056477584E-3,-3.1470411187094339E-3,-5.2492842242856047E-3,null,null,null,6.0257180834435875,null,{"$f":"IF(W2732=\"\",\"\",WORKDAY($B$3,M2732,Feriados!$A$2:$A$1037))","v":"2034-07-14"},{"$f":"IF(Y2732=\"\",\"\",((1+(+(+VLOOKUP(Y2732,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2732-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063909611717239}]
[10.873015873015873,2740,11.629999268693872,null,0.121892477649768,3.2369189464126973E-4,1.5398554797309981E-3,-7.4560323372015423E-3,null,null,null,10.873015873015873,2740,5.2857341453355637,null,5.7828768197709102E-2,3.4221355955454044E-3,-3.1458925713969427E-3,-5.2476697685019296E-3,null,null,null,6.0257594961542704,null,{"$f":"IF(W2733=\"\",\"\",WORKDAY($B$3,M2733,Feriados!$A$2:$A$1037))","v":"2034-07-17"},{"$f":"IF(Y2733=\"\",\"\",((1+(+(+VLOOKUP(Y2733,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2733-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8063997503618996}]
[10.876984126984127,2741,11.630203201676084,null,0.121892477649768,3.235738020127982E-4,1.5392936937114327E-3,-7.4533131287313854E-3,null,null,null,10.876984126984127,2741,5.2858854400343267,null,5.7828768197709102E-2,3.4208870970854088E-3,-3.1447448620868517E-3,-5.2460560323643896E-3,null,null,null,6.0258008327765733,null,{"$f":"IF(W2734=\"\",\"\",WORKDAY($B$3,M2734,Feriados!$A$2:$A$1037))","v":"2034-07-18"},{"$f":"IF(Y2734=\"\",\"\",((1+(+(+VLOOKUP(Y2734,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2734-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.80614235980552}]
[10.880952380952381,2742,11.630406986340553,null,0.121892477649768,3.2345579552045241E-4,1.538732317455557E-3,-7.4505958993385012E-3,null,null,null,10.880952380952381,2742,5.2860366701374035,null,5.7828768197709102E-2,3.4196395092703689E-3,-3.1435979898625939E-3,-5.2444430157428442E-3,null,null,null,6.0258420934583556,null,{"$f":"IF(W2735=\"\",\"\",WORKDAY($B$3,M2735,Feriados!$A$2:$A$1037))","v":"2034-07-19"},{"$f":"IF(Y2735=\"\",\"\",((1+(+(+VLOOKUP(Y2735,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2735-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8058851576259212}]
[10.884920634920634,2743,11.630610622847609,null,0.121892477649768,3.2333787507002597E-4,1.5381713505152157E-3,-7.447880646877153E-3,null,null,null,10.884920634920634,2743,5.2861878356498009,null,5.7828768197709102E-2,3.41839283110434E-3,-3.1424519538089399E-3,-5.242830718506496E-3,null,null,null,6.0258832783473437,null,{"$f":"IF(W2736=\"\",\"\",WORKDAY($B$3,M2736,Feriados!$A$2:$A$1037))","v":"2034-07-20"},{"$f":"IF(Y2736=\"\",\"\",((1+(+(+VLOOKUP(Y2736,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2736-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8056281436164019}]
[10.888888888888889,2744,11.630814111357374,null,0.121892477649768,3.2322004056744967E-4,1.5376107924429062E-3,-7.4451673692046347E-3,null,null,null,10.888888888888889,2744,5.2863389365766045,null,5.7828768197709102E-2,3.4171470615928269E-3,-3.1413067530119904E-3,-5.2412191405238878E-3,null,null,null,6.0259243875909085,null,{"$f":"IF(W2737=\"\",\"\",WORKDAY($B$3,M2737,Feriados!$A$2:$A$1037))","v":"2034-07-21"},{"$f":"IF(Y2737=\"\",\"\",((1+(+(+VLOOKUP(Y2737,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2737-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8053713175705273}]
[10.892857142857142,2745,11.631017452029727,null,0.121892477649768,3.2310229191879146E-4,1.5370506427917787E-3,-7.4424560641812906E-3,null,null,null,10.892857142857142,2745,5.2864899729229791,null,5.7828768197709102E-2,3.415902199742785E-3,-3.1401623865591789E-3,-5.2396082816629106E-3,null,null,null,6.0259654213359992,null,{"$f":"IF(W2738=\"\",\"\",WORKDAY($B$3,M2738,Feriados!$A$2:$A$1037))","v":"2034-07-24"},{"$f":"IF(Y2738=\"\",\"\",((1+(+(+VLOOKUP(Y2738,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2738-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8051146792821733}]
[10.896825396825397,2746,11.631220645024339,null,0.121892477649768,3.2298462903025612E-4,1.536490901115633E-3,-7.4397467296705025E-3,null,null,null,10.896825396825397,2746,5.2866409446941649,null,5.7828768197709102E-2,3.4146582445626133E-3,-3.1390188535392626E-3,-5.2379981417907994E-3,null,null,null,6.0260063797295205,null,{"$f":"IF(W2739=\"\",\"\",WORKDAY($B$3,M2739,Feriados!$A$2:$A$1037))","v":"2034-07-25"},{"$f":"IF(Y2739=\"\",\"\",((1+(+(+VLOOKUP(Y2739,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2739-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8048582285455268}]
[10.90079365079365,2747,11.631423690500643,null,0.121892477649768,3.2286705180818487E-4,1.5359315669689199E-3,-7.437039363538676E-3,null,null,null,10.90079365079365,2747,5.2867918518954786,null,5.7828768197709102E-2,3.4134151950621582E-3,-3.1378761530423279E-3,-5.2363887207741407E-3,null,null,null,6.0260472629178441,null,{"$f":"IF(W2740=\"\",\"\",WORKDAY($B$3,M2740,Feriados!$A$2:$A$1037))","v":"2034-07-26"},{"$f":"IF(Y2740=\"\",\"\",((1+(+(+VLOOKUP(Y2740,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2740-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8046019651550411}]
[10.904761904761905,2748,11.631626588617854,null,0.121892477649768,3.2274956015905553E-4,1.5353726399067386E-3,-7.434333963655248E-3,null,null,null,10.904761904761905,2748,5.286942694532315,null,5.7828768197709102E-2,3.412173050252704E-3,-3.1367342841597807E-3,-5.2347800184788709E-3,null,null,null,6.0260880710472309,null,{"$f":"IF(W2741=\"\",\"\",WORKDAY($B$3,M2741,Feriados!$A$2:$A$1037))","v":"2034-07-27"},{"$f":"IF(Y2741=\"\",\"\",((1+(+(+VLOOKUP(Y2741,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2741-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.804345888905547}]
[10.908730158730158,2749,11.631829339534965,null,0.121892477649768,3.2263215398948175E-4,1.5348141194848348E-3,-7.4316305278926739E-3,null,null,null,10.908730158730158,2749,5.2870934726101453,null,5.7828768197709102E-2,3.4109318091469767E-3,-3.1355932459843508E-3,-5.2331720347702799E-3,null,null,null,6.0261288042635419,null,{"$f":"IF(W2742=\"\",\"\",WORKDAY($B$3,M2742,Feriados!$A$2:$A$1037))","v":"2034-07-28"},{"$f":"IF(Y2742=\"\",\"\",((1+(+(+VLOOKUP(Y2742,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2742-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8040899995920974}]
[10.912698412698413,2750,11.632031943410738,null,0.121892477649768,3.2251483320621305E-4,1.534256005259601E-3,-7.4289290541264289E-3,null,null,null,10.912698412698413,2750,5.2872441861345143,null,5.7828768197709102E-2,3.4096914707591346E-3,-3.1344530376100814E-3,-5.2315647695130117E-3,null,null,null,6.0261694627123497,null,{"$f":"IF(W2743=\"\",\"\",WORKDAY($B$3,M2743,Feriados!$A$2:$A$1037))","v":"2034-07-31"},{"$f":"IF(Y2743=\"\",\"\",((1+(+(+VLOOKUP(Y2743,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2743-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8038342970100558}]
[10.916666666666666,2751,11.632234400403723,null,0.121892477649768,3.2239759771613465E-4,1.533698296788075E-3,-7.4262295402349908E-3,null,null,null,10.916666666666666,2751,5.287394835111046,null,5.7828768197709102E-2,3.4084520341047734E-3,-3.1333136581323372E-3,-5.229958222571069E-3,null,null,null,6.0262100465390267,null,{"$f":"IF(W2744=\"\",\"\",WORKDAY($B$3,M2744,Feriados!$A$2:$A$1037))","v":"2034-08-01"},{"$f":"IF(Y2744=\"\",\"\",((1+(+(+VLOOKUP(Y2744,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2744-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8035787809551413}]
[10.920634920634921,2752,11.632436710672236,null,0.121892477649768,3.2228044742626708E-4,1.5331409936279376E-3,-7.4235319840998508E-3,null,null,null,10.920634920634921,2752,5.2875454195454417,null,5.7828768197709102E-2,3.4072134982009155E-3,-3.1321751066477905E-3,-5.2283523938078131E-3,null,null,null,6.0262505558885904,null,{"$f":"IF(W2745=\"\",\"\",WORKDAY($B$3,M2745,Feriados!$A$2:$A$1037))","v":"2034-08-02"},{"$f":"IF(Y2745=\"\",\"\",((1+(+(+VLOOKUP(Y2745,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2745-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.803323451223295}]
[10.924603174603174,2753,11.632638874374379,null,0.121892477649768,3.2216338224376592E-4,1.5325840953375133E-3,-7.420836383605499E-3,null,null,null,10.924603174603174,2753,5.2876959394434726,null,5.7828768197709102E-2,3.4059758620660144E-3,-3.1310373822544288E-3,-5.2267472830859682E-3,null,null,null,6.0262909909057472,null,{"$f":"IF(W2746=\"\",\"\",WORKDAY($B$3,M2746,Feriados!$A$2:$A$1037))","v":"2034-08-03"},{"$f":"IF(Y2746=\"\",\"\",((1+(+(+VLOOKUP(Y2746,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2746-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8030683076108129}]
[10.928571428571429,2754,11.632840891668026,null,0.121892477649768,3.2204640207592164E-4,1.5320276014757668E-3,-7.4181427366394152E-3,null,null,null,10.928571428571429,2754,5.2878463948109884,null,5.7828768197709102E-2,3.404739124719947E-3,-3.1299004840515442E-3,-5.2251428902676186E-3,null,null,null,6.0263313517349593,null,{"$f":"IF(W2747=\"\",\"\",WORKDAY($B$3,M2747,Feriados!$A$2:$A$1037))","v":"2034-08-04"},{"$f":"IF(Y2747=\"\",\"\",((1+(+(+VLOOKUP(Y2747,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2747-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8028133499142358}]
[10.932539682539682,2755,11.63304276271084,null,0.121892477649768,3.2192950683015932E-4,1.531471511602305E-3,-7.4154510410920776E-3,null,null,null,10.932539682539682,2755,5.2879967856539167,null,5.7828768197709102E-2,3.4035032851840149E-3,-3.1287644111397386E-3,-5.2235392152142155E-3,null,null,null,6.0263716385204003,null,{"$f":"IF(W2748=\"\",\"\",WORKDAY($B$3,M2748,Feriados!$A$2:$A$1037))","v":"2034-08-07"},{"$f":"IF(Y2748=\"\",\"\",((1+(+(+VLOOKUP(Y2748,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2748-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8025585779304816}]
[10.936507936507937,2756,11.633244487660248,null,0.121892477649768,3.2181269641403819E-4,1.5309158252773713E-3,-7.412761294856937E-3,null,null,null,10.936507936507937,2756,5.2881471119782546,null,5.7828768197709102E-2,3.4022683424809385E-3,-3.1276291626209153E-3,-5.2219362577865767E-3,null,null,null,6.0264118514059772,null,{"$f":"IF(W2749=\"\",\"\",WORKDAY($B$3,M2749,Feriados!$A$2:$A$1037))","v":"2034-08-08"},{"$f":"IF(Y2749=\"\",\"\",((1+(+(+VLOOKUP(Y2749,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2749-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8023039914566681}]
[10.94047619047619,2757,11.633446066673466,null,0.121892477649768,3.2169597073525215E-4,1.5303605420618506E-3,-7.4100734958304397E-3,null,null,null,10.94047619047619,2757,5.2882973737900789,null,5.7828768197709102E-2,3.4010342956348576E-3,-3.1264947375982807E-3,-5.2203340178448923E-3,null,null,null,6.0264519905351976,null,{"$f":"IF(W2750=\"\",\"\",WORKDAY($B$3,M2750,Feriados!$A$2:$A$1037))","v":"2034-08-09"},{"$f":"IF(Y2750=\"\",\"\",((1+(+(+VLOOKUP(Y2750,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2750-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8020495902902685}]
[10.944444444444445,2758,11.633647499907489,null,0.121892477649768,3.2157932970162825E-4,1.5298056615172613E-3,-7.4073876419119946E-3,null,null,null,10.944444444444445,2758,5.2884475710955368,null,5.7828768197709102E-2,3.3998011436713257E-3,-3.1253611351763381E-3,-5.2187324952487207E-3,null,null,null,6.0264920560514357,null,{"$f":"IF(W2751=\"\",\"\",WORKDAY($B$3,M2751,Feriados!$A$2:$A$1037))","v":"2034-08-10"},{"$f":"IF(Y2751=\"\",\"\",((1+(+(+VLOOKUP(Y2751,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2751-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8017953742290445}]
[10.948412698412698,2759,11.63384878751909,null,0.121892477649768,3.214627732211277E-4,1.5292511832057597E-3,-7.4047037310039868E-3,null,null,null,10.948412698412698,2759,5.2885977039008534,null,5.7828768197709102E-2,3.3985688856173102E-3,-3.1242283544608909E-3,-5.2171316898569943E-3,null,null,null,6.0265320480977103,null,{"$f":"IF(W2752=\"\",\"\",WORKDAY($B$3,M2752,Feriados!$A$2:$A$1037))","v":"2034-08-11"},{"$f":"IF(Y2752=\"\",\"\",((1+(+(+VLOOKUP(Y2752,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2752-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8015413430710465}]
[10.952380952380953,2760,11.634049929664823,null,0.121892477649768,3.2134630120184485E-4,1.5286971066901351E-3,-7.4020217610117622E-3,null,null,null,10.952380952380953,2760,5.2887477722123242,null,5.7828768197709102E-2,3.3973375205011876E-3,-3.1230963945590336E-3,-5.2155316015280199E-3,null,null,null,6.0265719668166851,null,{"$f":"IF(W2753=\"\",\"\",WORKDAY($B$3,M2753,Feriados!$A$2:$A$1037))","v":"2034-08-14"},{"$f":"IF(Y2753=\"\",\"\",((1+(+(+VLOOKUP(Y2753,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2753-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8012874966145915}]
[10.956349206349206,2761,11.63425092650102,null,0.121892477649768,3.2122991355200745E-4,1.5281434315338124E-3,-7.3993417298436268E-3,null,null,null,10.956349206349206,2761,5.2888977760363209,null,5.7828768197709102E-2,3.3961070473527404E-3,-3.1219652545791529E-3,-5.2139322301194835E-3,null,null,null,6.0266118123509349,null,{"$f":"IF(W2754=\"\",\"\",WORKDAY($B$3,M2754,Feriados!$A$2:$A$1037))","v":"2034-08-15"},{"$f":"IF(Y2754=\"\",\"\",((1+(+(+VLOOKUP(Y2754,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2754-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8010338346583294}]
[10.96031746031746,2762,11.634451778183799,null,0.121892477649768,3.2111361017997571E-4,1.5275901573008459E-3,-7.3966636354108441E-3,null,null,null,10.96031746031746,2762,5.2890477153792883,null,5.7828768197709102E-2,3.3948774652031613E-3,-3.1208349336309285E-3,-5.2123335754884507E-3,null,null,null,6.0266515848425461,null,{"$f":"IF(W2755=\"\",\"\",WORKDAY($B$3,M2755,Feriados!$A$2:$A$1037))","v":"2034-08-16"},{"$f":"IF(Y2755=\"\",\"\",((1+(+(+VLOOKUP(Y2755,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2755-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8005314468873008}]
[10.964285714285714,2763,11.634652484869054,null,0.121892477649768,3.2099739099424301E-4,1.5270372835559235E-3,-7.3939874756276279E-3,null,null,null,10.964285714285714,2763,5.2891975902477446,null,5.7828768197709102E-2,3.3936487730850408E-3,-3.1197054308253246E-3,-5.2107356374913646E-3,null,null,null,6.0266912844333831,null,{"$f":"IF(W2756=\"\",\"\",WORKDAY($B$3,M2756,Feriados!$A$2:$A$1037))","v":"2034-08-17"},{"$f":"IF(Y2756=\"\",\"\",((1+(+(+VLOOKUP(Y2756,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2756-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.8000294251989697}]
[10.968253968253968,2764,11.634853046712466,null,0.121892477649768,3.2088125590343491E-4,1.526484809864362E-3,-7.3913132484111303E-3,null,null,null,10.968253968253968,2764,5.2893474006482828,null,5.7828768197709102E-2,3.3924209700323688E-3,-3.1185767452745904E-3,-5.2091384159840548E-3,null,null,null,6.0267309112651102,null,{"$f":"IF(W2757=\"\",\"\",WORKDAY($B$3,M2757,Feriados!$A$2:$A$1037))","v":"2034-08-18"},{"$f":"IF(Y2757=\"\",\"\",((1+(+(+VLOOKUP(Y2757,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2757-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7995277691933671}]
[10.972222222222221,2765,11.635053463869497,null,0.121892477649768,3.2076520481630908E-4,1.5259327357921063E-3,-7.3886409516814499E-3,null,null,null,10.972222222222221,2765,5.2894971465875642,null,5.7828768197709102E-2,3.3911940550805362E-3,-3.11744887609226E-3,-5.207541910821737E-3,null,null,null,6.0267704654790366,null,{"$f":"IF(W2758=\"\",\"\",WORKDAY($B$3,M2758,Feriados!$A$2:$A$1037))","v":"2034-08-21"},{"$f":"IF(Y2758=\"\",\"\",((1+(+(+VLOOKUP(Y2758,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2758-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.799026478471057}]
[10.976190476190476,2766,11.635253736495388,null,0.121892477649768,3.2064923764175529E-4,1.5253810609057309E-3,-7.3859705833616137E-3,null,null,null,10.976190476190476,2766,5.2896468280723274,null,5.7828768197709102E-2,3.3899680272663261E-3,-3.1163218223931454E-3,-5.2059461218590111E-3,null,null,null,6.0268099472161829,null,{"$f":"IF(W2759=\"\",\"\",WORKDAY($B$3,M2759,Feriados!$A$2:$A$1037))","v":"2034-08-22"},{"$f":"IF(Y2759=\"\",\"\",((1+(+(+VLOOKUP(Y2759,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2759-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7985255526332695}]
[10.980158730158729,2767,11.635453864745164,null,0.121892477649768,3.2053335428879499E-4,1.5248297847724355E-3,-7.3833021413775828E-3,null,null,null,10.980158730158729,2767,5.2897964451093813,null,5.7828768197709102E-2,3.3887428856279153E-3,-3.1151955832933393E-3,-5.2043510489498679E-3,null,null,null,6.0268493566173253,null,{"$f":"IF(W2760=\"\",\"\",WORKDAY($B$3,M2760,Feriados!$A$2:$A$1037))","v":"2034-08-23"},{"$f":"IF(Y2760=\"\",\"\",((1+(+(+VLOOKUP(Y2760,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2760-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.798024991281701}]
[10.984126984126984,2768,11.635653848773638,null,0.121892477649768,3.2041755466658098E-4,1.524278906960045E-3,-7.3806356236582405E-3,null,null,null,10.984126984126984,2768,5.2899459977056074,null,5.7828768197709102E-2,3.3875186292048691E-3,-3.1140701579102084E-3,-5.2027566919476886E-3,null,null,null,6.0268886938229738,null,{"$f":"IF(W2761=\"\",\"\",WORKDAY($B$3,M2761,Feriados!$A$2:$A$1037))","v":"2034-08-24"},{"$f":"IF(Y2761=\"\",\"\",((1+(+(+VLOOKUP(Y2761,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2761-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7975247940187362}]
[10.988095238095237,2769,11.6358536887354,null,0.121892477649768,3.2030183868439759E-4,1.5237284270370104E-3,-7.3779710281353956E-3,null,null,null,10.988095238095237,2769,5.290095485867961,null,5.7828768197709102E-2,3.3862952570381422E-3,-3.1129455453623935E-3,-5.2011630507052481E-3,null,null,null,6.0269279589732827,null,{"$f":"IF(W2762=\"\",\"\",WORKDAY($B$3,M2762,Feriados!$A$2:$A$1037))","v":"2034-08-25"},{"$f":"IF(Y2762=\"\",\"\",((1+(+(+VLOOKUP(Y2762,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2762-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7970249604472706}]
[10.992063492063492,2770,11.63605338478483,null,0.121892477649768,3.201862062516596E-4,1.5231783445724025E-3,-7.3753083527437558E-3,null,null,null,10.992063492063492,2770,5.2902449096034649,null,5.7828768197709102E-2,3.3850727681700708E-3,-3.1118217447698064E-3,-5.1995701250747142E-3,null,null,null,6.0269671522082069,null,{"$f":"IF(W2763=\"\",\"\",WORKDAY($B$3,M2763,Feriados!$A$2:$A$1037))","v":"2034-08-28"},{"$f":"IF(Y2763=\"\",\"\",((1+(+(+VLOOKUP(Y2763,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2763-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.796525490170799}]
[10.996031746031745,2771,11.636252937076089,null,0.121892477649768,3.2007065727791329E-4,1.522628659135918E-3,-7.3726475954209595E-3,null,null,null,10.996031746031745,2771,5.2903942689192194,null,5.7828768197709102E-2,3.3838511616443769E-3,-3.1106987552536295E-3,-5.197977914907656E-3,null,null,null,6.027006273667368,null,{"$f":"IF(W2764=\"\",\"\",WORKDAY($B$3,M2764,Feriados!$A$2:$A$1037))","v":"2034-08-29"},{"$f":"IF(Y2764=\"\",\"\",((1+(+(+VLOOKUP(Y2764,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2764-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7960263827933716}]
[11,2772,11.636452345763118,null,0.121892477649768,3.1995519167283485E-4,1.522079370297872E-3,-7.3699887541075369E-3,null,null,null,11,2772,5.2905435638223919,null,5.7828768197709102E-2,3.3826304365061595E-3,-3.1095765759363097E-3,-5.1963864200550349E-3,null,null,null,6.0270453234901655,null,{"$f":"IF(W2765=\"\",\"\",WORKDAY($B$3,M2765,Feriados!$A$2:$A$1037))","v":"2034-08-30"},{"$f":"IF(Y2765=\"\",\"\",((1+(+(+VLOOKUP(Y2765,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2765-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7955276379196601}]
[11.003968253968255,2773,11.636651610999653,null,0.121892477649768,3.1983980934623102E-4,1.5215304776292008E-3,-7.3673318267469153E-3,null,null,null,11.003968253968255,2773,5.290692794320222,null,5.7828768197709102E-2,3.3814105918018966E-3,-3.1084552059415594E-3,-5.1947956403672205E-3,null,null,null,6.0270843018156661,null,{"$f":"IF(W2766=\"\",\"\",WORKDAY($B$3,M2766,Feriados!$A$2:$A$1037))","v":"2034-08-31"},{"$f":"IF(Y2766=\"\",\"\",((1+(+(+VLOOKUP(Y2766,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2766-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7950292551548692}]
[11.007936507936508,2774,11.636850732939207,null,{"$f":"$E$4","v":0.121892477649768},3.197245102080386E-4,1.520981980701458E-3,-7.3646768112854309E-3,null,null,null,11.007936507936508,2774,5.2908419604200212,null,{"$f":"$P$4","v":5.7828768197709102E-2},3.3801916265794418E-3,-3.1073346443943532E-3,-5.1932055756939797E-3,null,null,null,6.027123208782692,null,{"$f":"IF(W2767=\"\",\"\",WORKDAY($B$3,M2767,Feriados!$A$2:$A$1037))","v":"2034-09-01"},{"$f":"IF(Y2767=\"\",\"\",((1+(+(+VLOOKUP(Y2767,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2767-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.794531234104781}]
[11.011904761904763,{"$f":"+B2767+1","v":2775},11.637049711735086,null,0.121892477649768,3.1960929416832419E-4,1.5204338790868162E-3,-7.3620237056722954E-3,null,null,null,11.011904761904763,{"$f":"+M2767+1","v":2775},5.2909910621291703,null,5.7828768197709102E-2,3.3789735398880179E-3,-3.1062148904209249E-3,-5.1916162258844852E-3,null,null,null,6.0271620445297991,null,{"$f":"IF(W2768=\"\",\"\",WORKDAY($B$3,M2768,Feriados!$A$2:$A$1037))","v":"2034-09-04"},{"$f":"IF(Y2768=\"\",\"\",((1+(+(+VLOOKUP(Y2768,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2768-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7940335743757547}]
[11.015873015873016,2776,11.637248547540374,null,0.121892477649768,3.1949416113728394E-4,1.519886172358064E-3,-7.3593725078596132E-3,null,null,null,11.015873015873016,2776,5.2911400994551228,null,5.7828768197709102E-2,3.3777563307782216E-3,-3.1050959431487683E-3,-5.1900275907873191E-3,null,null,null,6.0272008091952323,null,{"$f":"IF(W2769=\"\",\"\",WORKDAY($B$3,M2769,Feriados!$A$2:$A$1037))","v":"2034-09-05"},{"$f":"IF(Y2769=\"\",\"\",((1+(+(+VLOOKUP(Y2769,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2769-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7935362755747493}]
[11.019841269841271,2777,11.637447240507948,null,0.121892477649768,3.1937911102524326E-4,1.5193388600886044E-3,-7.3567232158023672E-3,null,null,null,11.019841269841271,2777,5.2912890724054025,null,5.7828768197709102E-2,3.3765399983020127E-3,-3.1039778017066277E-3,-5.1884396702504675E-3,null,null,null,6.0272395029170145,null,{"$f":"IF(W2770=\"\",\"\",WORKDAY($B$3,M2770,Feriados!$A$2:$A$1037))","v":"2034-09-06"},{"$f":"IF(Y2770=\"\",\"\",((1+(+(+VLOOKUP(Y2770,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2770-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7930393373092564}]
[11.023809523809524,2778,11.63764579079047,null,0.121892477649768,3.1926414374265698E-4,1.5187919418524559E-3,-7.3540758274584176E-3,null,null,null,11.023809523809524,2778,5.2914379809875989,null,5.7828768197709102E-2,3.3753245415127204E-3,-3.1028604652245063E-3,-5.1868524641213295E-3,null,null,null,6.0272781258328134,null,{"$f":"IF(W2771=\"\",\"\",WORKDAY($B$3,M2771,Feriados!$A$2:$A$1037))","v":"2034-09-08"},{"$f":"IF(Y2771=\"\",\"\",((1+(+(+VLOOKUP(Y2771,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2771-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7925427591873229}]
[11.027777777777779,2779,11.637844198540389,null,0.121892477649768,3.191492592001085E-4,1.5182454172242503E-3,-7.3514303407884894E-3,null,null,null,11.027777777777779,2779,5.291586825209377,null,5.7828768197709102E-2,3.3741099594650323E-3,-3.1017439328336546E-3,-5.185265972246716E-3,null,null,null,6.0273166780800747,null,{"$f":"IF(W2772=\"\",\"\",WORKDAY($B$3,M2772,Feriados!$A$2:$A$1037))","v":"2034-09-11"},{"$f":"IF(Y2772=\"\",\"\",((1+(+(+VLOOKUP(Y2772,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2772-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7920465408176396}]
[11.031746031746032,2780,11.638042463909937,null,0.121892477649768,3.1903445730831008E-4,1.5176992857792294E-3,-7.3487867537561794E-3,null,null,null,11.031746031746032,2780,5.2917356050784683,null,5.7828768197709102E-2,3.3728962512149996E-3,-3.1006282036665721E-3,-5.1836801944728532E-3,null,null,null,6.0273551597959996,null,{"$f":"IF(W2773=\"\",\"\",WORKDAY($B$3,M2773,Feriados!$A$2:$A$1037))","v":"2034-09-12"},{"$f":"IF(Y2773=\"\",\"\",((1+(+(+VLOOKUP(Y2773,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2773-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7915506818093636}]
[11.035714285714286,2781,11.63824058705114,null,0.121892477649768,3.1891973797810227E-4,1.5171535470932483E-3,-7.3461450643279415E-3,null,null,null,11.035714285714286,2781,5.2918843206026747,null,5.7828768197709102E-2,3.3716834158200285E-3,-3.0995132768570056E-3,-5.1820951306453811E-3,null,null,null,6.0273935711174786,null,{"$f":"IF(W2774=\"\",\"\",WORKDAY($B$3,M2774,Feriados!$A$2:$A$1037))","v":"2034-09-13"},{"$f":"IF(Y2774=\"\",\"\",((1+(+(+VLOOKUP(Y2774,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2774-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7910551817722959}]
[11.03968253968254,2782,11.638438568115813,null,0.121892477649768,3.1880510112045399E-4,1.5166082007427714E-3,-7.3435052704730859E-3,null,null,null,11.03968253968254,2782,5.292032971789868,null,5.7828768197709102E-2,3.3704714523388819E-3,-3.0983991515399455E-3,-5.1805107806093594E-3,null,null,null,6.0274319121811359,null,{"$f":"IF(W2775=\"\",\"\",WORKDAY($B$3,M2775,Feriados!$A$2:$A$1037))","v":"2034-09-14"},{"$f":"IF(Y2775=\"\",\"\",((1+(+(+VLOOKUP(Y2775,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2775-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7905600403167705}]
[11.043650793650794,2783,11.638636407255555,null,0.121892477649768,3.1869054664646182E-4,1.5160632463048704E-3,-7.3408673701637747E-3,null,null,null,11.043650793650794,2783,5.2921815586479886,null,5.7828768197709102E-2,3.3692603598316747E-3,-3.0972858268516249E-3,-5.1789271442092676E-3,null,null,null,6.0274701831233068,null,{"$f":"IF(W2776=\"\",\"\",WORKDAY($B$3,M2776,Feriados!$A$2:$A$1037))","v":"2034-09-15"},{"$f":"IF(Y2776=\"\",\"\",((1+(+(+VLOOKUP(Y2776,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2776-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7900652570536764}]
[11.047619047619047,2784,11.638834104621756,null,0.121892477649768,3.1857607446735052E-4,1.5155186833572265E-3,-7.3382313613750165E-3,null,null,null,11.047619047619047,2784,5.2923300811850451,null,5.7828768197709102E-2,3.3680501373598731E-3,-3.0961733019295155E-3,-5.177344221289004E-3,null,null,null,6.0275083840801047,null,{"$f":"IF(W2777=\"\",\"\",WORKDAY($B$3,M2777,Feriados!$A$2:$A$1037))","v":"2034-09-18"},{"$f":"IF(Y2777=\"\",\"\",((1+(+(+VLOOKUP(Y2777,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2777-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7896169462223295}]
[11.051587301587302,2785,11.639031660365594,null,0.121892477649768,3.1846168449447187E-4,1.5149745114781262E-3,-7.3355972420846632E-3,null,null,null,11.051587301587302,2785,5.2924785394091165,null,5.7828768197709102E-2,3.3668407839862885E-3,-3.0950615759123266E-3,-5.1757620116918961E-3,null,null,null,6.0275465151873098,null,{"$f":"IF(W2778=\"\",\"\",WORKDAY($B$3,M2778,Feriados!$A$2:$A$1037))","v":"2034-09-19"},{"$f":"IF(Y2778=\"\",\"\",((1+(+(+VLOOKUP(Y2778,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2778-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7891689592720601}]
[11.055555555555555,2786,11.639229074638036,null,0.121892477649768,3.1834737663930538E-4,1.5144307302464627E-3,-7.3329650102733953E-3,null,null,null,11.055555555555555,2786,5.2926269333283491,null,5.7828768197709102E-2,3.3656322987750823E-3,-3.0939506479400053E-3,-5.1741805152606913E-3,null,null,null,6.0275845765804359,null,{"$f":"IF(W2779=\"\",\"\",WORKDAY($B$3,M2779,Feriados!$A$2:$A$1037))","v":"2034-09-20"},{"$f":"IF(Y2779=\"\",\"\",((1+(+(+VLOOKUP(Y2779,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2779-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7887212958520378}]
[11.05952380952381,2787,11.639426347589847,null,0.121892477649768,3.1823315081345711E-4,1.5138873392417317E-3,-7.3303346639247346E-3,null,null,null,11.05952380952381,2787,5.2927752629509559,null,5.7828768197709102E-2,3.3644246807917541E-3,-3.0928405171537269E-3,-5.1725997318375688E-3,null,null,null,6.0276225683948415,null,{"$f":"IF(W2780=\"\",\"\",WORKDAY($B$3,M2780,Feriados!$A$2:$A$1037))","v":"2034-09-21"},{"$f":"IF(Y2780=\"\",\"\",((1+(+(+VLOOKUP(Y2780,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2780-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7882739556118983}]
[11.063492063492063,2788,11.639623479371568,null,0.121892477649768,3.1811900692866051E-4,1.5133443380440342E-3,-7.3277062010250237E-3,null,null,null,11.063492063492063,2788,5.2929235282852218,null,5.7828768197709102E-2,3.3632179291031485E-3,-3.0917311826959026E-3,-5.1710196612641335E-3,null,null,null,6.027660490765463,null,{"$f":"IF(W2781=\"\",\"\",WORKDAY($B$3,M2781,Feriados!$A$2:$A$1037))","v":"2034-09-22"},{"$f":"IF(Y2781=\"\",\"\",((1+(+(+VLOOKUP(Y2781,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2781-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7878269382018104}]
[11.067460317460318,2789,11.639820470133541,null,0.121892477649768,3.1800494489677512E-4,1.5128017262340727E-3,-7.3250796195634309E-3,null,null,null,11.067460317460318,2789,5.2930717293394958,null,5.7828768197709102E-2,3.3620120427774441E-3,-3.0906226437101688E-3,-5.1694403033814241E-3,null,null,null,6.0276983438270593,null,{"$f":"IF(W2782=\"\",\"\",WORKDAY($B$3,M2782,Feriados!$A$2:$A$1037))","v":"2034-09-25"},{"$f":"IF(Y2782=\"\",\"\",((1+(+(+VLOOKUP(Y2782,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2782-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7873802432724535}]
[11.071428571428571,2790,11.640017320025899,null,0.121892477649768,3.1789096462978722E-4,1.51225950339315E-3,-7.3224549175319401E-3,null,null,null,11.071428571428571,2790,5.2932198661221959,null,5.7828768197709102E-2,3.3608070208841589E-3,-3.0895148993413902E-3,-5.167861658029912E-3,null,null,null,6.0277361277141228,null,{"$f":"IF(W2783=\"\",\"\",WORKDAY($B$3,M2783,Feriados!$A$2:$A$1037))","v":"2034-09-26"},{"$f":"IF(Y2783=\"\",\"\",((1+(+(+VLOOKUP(Y2783,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2783-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7869338704749955}]
[11.075396825396826,2791,11.640214029198564,null,0.121892477649768,3.1777706603980892E-4,1.5117176691031703E-3,-7.3198320929253463E-3,null,null,null,11.075396825396826,2791,5.2933679386418087,null,5.7828768197709102E-2,3.3596028624941431E-3,-3.0884079487356556E-3,-5.1662837250494977E-3,null,null,null,6.0277738425608129,null,{"$f":"IF(W2784=\"\",\"\",WORKDAY($B$3,M2784,Feriados!$A$2:$A$1037))","v":"2034-09-27"},{"$f":"IF(Y2784=\"\",\"\",((1+(+(+VLOOKUP(Y2784,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2784-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7864878194610929}]
[11.079365079365079,2792,11.640410597801246,null,0.121892477649768,3.1766324903907851E-4,1.5111762229466363E-3,-7.3172111437412564E-3,null,null,null,11.079365079365079,2792,5.2935159469068873,null,5.7828768197709102E-2,3.3583995666795763E-3,-3.0873017910402743E-3,-5.1647065042795285E-3,null,null,null,6.0278114885010892,null,{"$f":"IF(W2785=\"\",\"\",WORKDAY($B$3,M2785,Feriados!$A$2:$A$1037))","v":"2034-09-28"},{"$f":"IF(Y2785=\"\",\"\",((1+(+(+VLOOKUP(Y2785,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2785-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.786042089882935}]
[11.083333333333334,2793,11.640607025983453,null,0.121892477649768,3.1754951353995972E-4,1.5106351645066472E-3,-7.3145920679800773E-3,null,null,null,11.083333333333334,2793,5.2936638909260507,null,5.7828768197709102E-2,3.3571971325139708E-3,-3.0861964254037789E-3,-5.1631299955587819E-3,null,null,null,6.0278490656686001,null,{"$f":"IF(W2786=\"\",\"\",WORKDAY($B$3,M2786,Feriados!$A$2:$A$1037))","v":"2034-09-29"},{"$f":"IF(Y2786=\"\",\"\",((1+(+(+VLOOKUP(Y2786,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2786-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7855966813932218}]
[{"$f":"B2787/252","v":11.087301587301587},2794,{"$f":"SUM(E2787:H2787)*100","v":11.640803313894484},null,0.121892477649768,{"$f":"$F$4*((1-EXP(-1*$I$4*A2787))/($I$4*A2787))","v":3.1743585945494203E-4},{"$f":"$G$4*((((1-EXP(-1*$I$4*A2787))/($I$4*A2787))-EXP(-1*$I$4*A2787)))","v":1.5100944933669018E-3},{"$f":"$H$4*((((1-EXP(-1*$J$4*A2787))/($J$4*A2787))-EXP(-1*$J$4*A2787)))","v":-7.3119748636450181E-3},null,null,null,{"$f":"M2787/252","v":11.087301587301587},2794,{"$f":"SUM(P2787:S2787)*100","v":5.293811770707987},null,5.7828768197709102E-2,{"$f":"$Q$4*((1-EXP(-1*$T$4*L2787))/($T$4*L2787))","v":3.3559955590721602E-3},{"$f":"$R$4*((((1-EXP(-1*$T$4*L2787))/($T$4*L2787))-EXP(-1*$T$4*L2787)))","v":-3.0850918509759159E-3},{"$f":"$S$4*((((1-EXP(-1*$U$4*L2787))/($U$4*L2787))-EXP(-1*$U$4*L2787)))","v":-5.1615541987254793E-3},null,null,null,{"$f":"IF(N2787=\"\",\"\",(((1+C2787/100)/(1+N2787/100))-1)*100)","v":6.0278865741967502},null,{"$f":"IF(W2787=\"\",\"\",WORKDAY($B$3,M2787,Feriados!$A$2:$A$1037))","v":"2034-10-02"},{"$f":"IF(Y2787=\"\",\"\",((1+(+(+VLOOKUP(Y2787,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2787-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7851515936450753}]
[11.091269841269842,2795,11.640999461683425,null,0.121892477649768,3.1732228669663983E-4,1.5095542091116926E-3,-7.3093595287420732E-3,null,null,null,11.091269841269842,2795,5.2939595862614475,null,5.7828768197709102E-2,3.3547948454303064E-3,-3.0839880669076493E-3,-5.1599791136172834E-3,null,null,null,6.0279240142186996,null,{"$f":"IF(W2788=\"\",\"\",WORKDAY($B$3,M2788,Feriados!$A$2:$A$1037))","v":"2034-10-03"},{"$f":"IF(Y2788=\"\",\"\",((1+(+(+VLOOKUP(Y2788,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2788-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7847068262922168}]
[11.095238095238095,2796,11.641195469499168,null,0.121892477649768,3.1720879517779284E-4,1.5090143113259077E-3,-7.3067460612800368E-3,null,null,null,11.095238095238095,2796,5.2941073375952534,null,5.7828768197709102E-2,3.3535949906658897E-3,-3.0828850723511572E-3,-5.1584047400713021E-3,null,null,null,6.0279613858673198,null,{"$f":"IF(W2789=\"\",\"\",WORKDAY($B$3,M2789,Feriados!$A$2:$A$1037))","v":"2034-10-04"},{"$f":"IF(Y2789=\"\",\"\",((1+(+(+VLOOKUP(Y2789,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2789-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7842623789887897}]
[11.09920634920635,2797,11.641391337490383,null,0.121892477649768,3.170953848112653E-4,1.5084747995950279E-3,-7.3041344592704779E-3,null,null,null,11.09920634920635,2797,5.2942550247182902,null,5.7828768197709102E-2,3.3523959938577116E-3,-3.0817828664598274E-3,-5.1568310779240871E-3,null,null,null,6.0279986892751714,null,{"$f":"IF(W2790=\"\",\"\",WORKDAY($B$3,M2790,Feriados!$A$2:$A$1037))","v":"2034-10-05"},{"$f":"IF(Y2790=\"\",\"\",((1+(+(+VLOOKUP(Y2790,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2790-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7838182513895147}]
[11.103174603174603,2798,11.641587065805542,null,0.121892477649768,3.1698205551004632E-4,1.5079356735051279E-3,-7.3015247207277546E-3,null,null,null,11.103174603174603,2798,5.2944026476395099,null,5.7828768197709102E-2,3.3511978540858908E-3,-3.0806814483882584E-3,-5.155258127011641E-3,null,null,null,6.0280359245746817,null,{"$f":"IF(W2791=\"\",\"\",WORKDAY($B$3,M2791,Feriados!$A$2:$A$1037))","v":"2034-10-06"},{"$f":"IF(Y2791=\"\",\"\",((1+(+(+VLOOKUP(Y2791,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2791-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.783374443149512}]
[11.107142857142858,2799,11.641782654592914,null,0.121892477649768,3.1686880718724894E-4,1.5073969326428733E-3,-7.2989168436689879E-3,null,null,null,11.107142857142858,2799,5.2945502063679299,null,5.7828768197709102E-2,3.3500005704318572E-3,-3.0795808172922536E-3,-5.1536858871694107E-3,null,null,null,6.0280730918979009,null,{"$f":"IF(W2792=\"\",\"\",WORKDAY($B$3,M2792,Feriados!$A$2:$A$1037))","v":"2034-10-09"},{"$f":"IF(Y2792=\"\",\"\",((1+(+(+VLOOKUP(Y2792,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2792-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7829309539244571}]
[11.111111111111111,2800,11.641978104000556,null,0.121892477649768,3.1675563975611082E-4,1.5068585765955203E-3,-7.2963108261140776E-3,null,null,null,11.111111111111111,2800,5.2946977009126339,null,5.7828768197709102E-2,3.3488041419783574E-3,-3.0784809723288231E-3,-5.1521143582322982E-3,null,null,null,6.0281101913766122,null,{"$f":"IF(W2793=\"\",\"\",WORKDAY($B$3,M2793,Feriados!$A$2:$A$1037))","v":"2034-10-10"},{"$f":"IF(Y2793=\"\",\"\",((1+(+(+VLOOKUP(Y2793,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2793-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7824877833705361}]
[11.115079365079366,2801,11.642173414176321,null,0.121892477649768,3.1664255312999304E-4,1.506320604950914E-3,-7.2937066660856914E-3,null,null,null,11.115079365079366,2801,5.2948451312827709,null,5.7828768197709102E-2,3.3476085678094437E-3,-3.0773819126561786E-3,-5.1505435400346572E-3,null,null,null,6.0281472231424438,null,{"$f":"IF(W2794=\"\",\"\",WORKDAY($B$3,M2794,Feriados!$A$2:$A$1037))","v":"2034-10-11"},{"$f":"IF(Y2794=\"\",\"\",((1+(+(+VLOOKUP(Y2794,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2794-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7820449311443571}]
[11.119047619047619,2802,11.642368585267862,null,0.121892477649768,3.1652954722238076E-4,1.5057830172974886E-3,-7.2911043616092474E-3,null,null,null,11.119047619047619,2802,5.2949924974875549,null,5.7828768197709102E-2,3.3464138470104799E-3,-3.0762836374337338E-3,-5.1489734324102997E-3,null,null,null,6.028184187326624,null,{"$f":"IF(W2795=\"\",\"\",WORKDAY($B$3,M2795,Feriados!$A$2:$A$1037))","v":"2034-10-13"},{"$f":"IF(Y2795=\"\",\"\",((1+(+(+VLOOKUP(Y2795,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2795-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7816023969031276}]
[11.123015873015873,2803,11.642563617422622,null,0.121892477649768,3.1641662194688237E-4,1.5052458132242652E-3,-7.2885039107129287E-3,null,null,null,11.123015873015873,2803,5.2951397995362646,null,5.7828768197709102E-2,3.3452199786681304E-3,-3.0751861458220972E-3,-5.1474040351924882E-3,null,null,null,6.0282210840602479,null,{"$f":"IF(W2796=\"\",\"\",WORKDAY($B$3,M2796,Feriados!$A$2:$A$1037))","v":"2034-10-16"},{"$f":"IF(Y2796=\"\",\"\",((1+(+(+VLOOKUP(Y2796,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2796-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7811601803044326}]
[11.126984126984127,2804,11.642758510787841,null,0.121892477649768,3.1630377721722958E-4,1.5047089923208514E-3,-7.2859053114276663E-3,null,null,null,11.126984126984127,2804,5.2952870374382437,null,5.7828768197709102E-2,3.3440269618703663E-3,-3.0740894369830781E-3,-5.1458353482139486E-3,null,null,null,6.0282579134740555,null,{"$f":"IF(W2797=\"\",\"\",WORKDAY($B$3,M2797,Feriados!$A$2:$A$1037))","v":"2034-10-17"},{"$f":"IF(Y2797=\"\",\"\",((1+(+(+VLOOKUP(Y2797,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2797-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7805409155132752}]
[11.130952380952381,2805,11.642953265510558,null,0.121892477649768,3.1619101294727694E-4,1.5041725541774394E-3,-7.2833085617871381E-3,null,null,null,11.130952380952381,2805,5.2954342112029016,null,5.7828768197709102E-2,3.3428347957064571E-3,-3.0729935100796768E-3,-5.1442673713068638E-3,null,null,null,6.0282946756985645,null,{"$f":"IF(W2798=\"\",\"\",WORKDAY($B$3,M2798,Feriados!$A$2:$A$1037))","v":"2034-10-18"},{"$f":"IF(Y2798=\"\",\"\",((1+(+(+VLOOKUP(Y2798,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2798-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7799220959568336}]
[11.134920634920634,2806,11.643147881737605,null,0.121892477649768,3.1607832905100228E-4,1.5036364983848072E-3,-7.2807136598277674E-3,null,null,null,11.134920634920634,2806,5.2955813208397107,null,5.7828768197709102E-2,3.3416434792669721E-3,-3.0718983642760876E-3,-5.1427001043028841E-3,null,null,null,6.0283313708640929,null,{"$f":"IF(W2799=\"\",\"\",WORKDAY($B$3,M2799,Feriados!$A$2:$A$1037))","v":"2034-10-19"},{"$f":"IF(Y2799=\"\",\"\",((1+(+(+VLOOKUP(Y2799,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2799-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7793037211551805}]
[11.138888888888889,2807,11.643342359615611,null,0.121892477649768,3.1596572544250541E-4,1.5031008245343141E-3,-7.2781206035887067E-3,null,null,null,11.138888888888889,2807,5.2957283663582064,null,5.7828768197709102E-2,3.3404530116437738E-3,-3.0708039987376919E-3,-5.1411335470331176E-3,null,null,null,6.0283679991005812,null,{"$f":"IF(W2800=\"\",\"\",WORKDAY($B$3,M2800,Feriados!$A$2:$A$1037))","v":"2034-10-20"},{"$f":"IF(Y2800=\"\",\"\",((1+(+(+VLOOKUP(Y2800,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2800-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7786857906289661}]
[11.142857142857142,2808,11.643536699291007,null,0.121892477649768,3.1585320203600891E-4,1.5025655322179021E-3,-7.275529391111854E-3,null,null,null,11.142857142857142,2808,5.295875347767991,null,5.7828768197709102E-2,3.3392633919300209E-3,-3.0697104126310624E-3,-5.1395676993281399E-3,null,null,null,6.0284045605377923,null,{"$f":"IF(W2801=\"\",\"\",WORKDAY($B$3,M2801,Feriados!$A$2:$A$1037))","v":"2034-10-23"},{"$f":"IF(Y2801=\"\",\"\",((1+(+(+VLOOKUP(Y2801,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2801-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7780683038996177}]
[11.146825396825397,2809,11.643730900910013,null,0.121892477649768,3.1574075874585733E-4,1.5020306210280945E-3,-7.2729400204418239E-3,null,null,null,11.146825396825397,2809,5.2960222650787312,null,5.7828768197709102E-2,3.338074619220162E-3,-3.0686176051239549E-3,-5.138002561017996E-3,null,null,null,6.0284410553051782,null,{"$f":"IF(W2802=\"\",\"\",WORKDAY($B$3,M2802,Feriados!$A$2:$A$1037))","v":"2034-10-24"},{"$f":"IF(Y2802=\"\",\"\",((1+(+(+VLOOKUP(Y2802,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2802-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7774512604892063}]
[11.15079365079365,2810,11.643924964618655,null,0.121892477649768,3.1562839548651732E-4,1.5014960905579953E-3,-7.2703524896259629E-3,null,null,null,11.15079365079365,2810,5.2961691183001536,null,5.7828768197709102E-2,3.3368866926099358E-3,-3.0675255753853099E-3,-5.1364381319321979E-3,null,null,null,6.0284774835320132,null,{"$f":"IF(W2803=\"\",\"\",WORKDAY($B$3,M2803,Feriados!$A$2:$A$1037))","v":"2034-10-25"},{"$f":"IF(Y2803=\"\",\"\",((1+(+(+VLOOKUP(Y2803,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2803-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7768346599204916}]
[11.154761904761905,2811,11.644118890562753,null,0.121892477649768,3.1551611217257695E-4,1.5009619404012858E-3,-7.2677667967143318E-3,null,null,null,11.154761904761905,2811,5.2963159074420494,null,5.7828768197709102E-2,3.3356996111963667E-3,-3.0664343225852491E-3,-5.1348744118997298E-3,null,null,null,6.0285138453472387,null,{"$f":"IF(W2804=\"\",\"\",WORKDAY($B$3,M2804,Feriados!$A$2:$A$1037))","v":"2034-10-26"},{"$f":"IF(Y2804=\"\",\"\",((1+(+(+VLOOKUP(Y2804,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2804-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7762185017169436}]
[11.158730158730158,2812,11.644312678887927,null,0.121892477649768,3.1540390871874621E-4,1.500428170152227E-3,-7.2651829397597104E-3,null,null,null,11.158730158730158,2812,5.2964626325142747,null,5.7828768197709102E-2,3.3345133740777626E-3,-3.0653438458950735E-3,-5.1333114007490492E-3,null,null,null,6.0285501408795961,null,{"$f":"IF(W2805=\"\",\"\",WORKDAY($B$3,M2805,Feriados!$A$2:$A$1037))","v":"2034-10-27"},{"$f":"IF(Y2805=\"\",\"\",((1+(+(+VLOOKUP(Y2805,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2805-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7756027854026986}]
[11.162698412698413,2813,11.644506329739594,null,0.121892477649768,3.1529178503985592E-4,1.4998947794056558E-3,-7.2626009168175821E-3,null,null,null,11.162698412698413,2813,5.296609293526747,null,5.7828768197709102E-2,3.3333279803537145E-3,-3.0642541444872609E-3,-5.1317490983080844E-3,null,null,null,6.0285863702574938,null,{"$f":"IF(W2806=\"\",\"\",WORKDAY($B$3,M2806,Feriados!$A$2:$A$1037))","v":"2034-10-30"},{"$f":"IF(Y2806=\"\",\"\",((1+(+(+VLOOKUP(Y2806,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2806-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7749875105025366}]
[11.166666666666666,2814,11.64469984326297,null,0.121892477649768,3.1517974105085822E-4,1.4993617677569852E-3,-7.2600207259461425E-3,null,null,null,11.166666666666666,2814,5.2967558904894476,null,5.7828768197709102E-2,3.3321434291250949E-3,-3.0631652175354654E-3,-5.1301875044042463E-3,null,null,null,6.028622533609207,null,{"$f":"IF(W2807=\"\",\"\",WORKDAY($B$3,M2807,Feriados!$A$2:$A$1037))","v":"2034-10-31"},{"$f":"IF(Y2807=\"\",\"\",((1+(+(+VLOOKUP(Y2807,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2807-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7743726765419927}]
[11.170634920634921,2815,11.644893219603075,null,0.121892477649768,3.1506777666682605E-4,1.4988291348022034E-3,-7.2574423652062847E-3,null,null,null,11.170634920634921,2815,5.2969024234124227,null,5.7828768197709102E-2,3.3309597194940512E-3,-3.0620770642145133E-3,-5.128626618864417E-3,null,null,null,6.0286586310626111,null,{"$f":"IF(W2808=\"\",\"\",WORKDAY($B$3,M2808,Feriados!$A$2:$A$1037))","v":"2034-11-01"},{"$f":"IF(Y2808=\"\",\"\",((1+(+(+VLOOKUP(Y2808,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2808-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7737582830472238}]
[11.174603174603174,2816,11.645086458904725,null,0.121892477649768,3.14955891802953E-4,1.4982968801378722E-3,-7.2548658326615986E-3,null,null,null,11.174603174603174,2816,5.2970488923057744,null,5.7828768197709102E-2,3.3297768505640073E-3,-3.0609896837004028E-3,-5.127066441514963E-3,null,null,null,6.0286946627454929,null,{"$f":"IF(W2809=\"\",\"\",WORKDAY($B$3,M2809,Feriados!$A$2:$A$1037))","v":"2034-11-03"},{"$f":"IF(Y2809=\"\",\"\",((1+(+(+VLOOKUP(Y2809,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2809-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7731443295451195}]
[11.178571428571429,2817,11.645279561312531,null,0.121892477649768,3.1484408637455296E-4,1.4977650033611259E-3,-7.252291126378368E-3,null,null,null,11.178571428571429,2817,5.2971952971796732,null,5.7828768197709102E-2,3.3285948214396592E-3,-3.0599030751702998E-3,-5.1255069721817294E-3,null,null,null,6.0287306287852171,null,{"$f":"IF(W2810=\"\",\"\",WORKDAY($B$3,M2810,Feriados!$A$2:$A$1037))","v":"2034-11-06"},{"$f":"IF(Y2810=\"\",\"\",((1+(+(+VLOOKUP(Y2810,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2810-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7725308155631687}]
[11.182539682539682,2818,11.645472526970917,null,0.121892477649768,3.1473236029706044E-4,1.4972335040696727E-3,-7.2497182444255601E-3,null,null,null,11.182539682539682,2818,5.2973416380443483,null,5.7828768197709102E-2,3.3274136312269761E-3,-3.0588172378025391E-3,-5.1239482106900493E-3,null,null,null,6.0287665293090154,null,{"$f":"IF(W2811=\"\",\"\",WORKDAY($B$3,M2811,Feriados!$A$2:$A$1037))","v":"2034-11-07"},{"$f":"IF(Y2811=\"\",\"\",((1+(+(+VLOOKUP(Y2811,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2811-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7719177406296156}]
[11.186507936507937,2819,11.645665356024102,null,0.121892477649768,3.1462071348602926E-4,1.4967023818617884E-3,-7.2471471848748262E-3,null,null,null,11.186507936507937,2819,5.2974879149100946,null,5.7828768197709102E-2,3.3262332790331916E-3,-3.0577321707766173E-3,-5.122390156864734E-3,null,null,null,6.028802364443786,null,{"$f":"IF(W2812=\"\",\"\",WORKDAY($B$3,M2812,Feriados!$A$2:$A$1037))","v":"2034-11-08"},{"$f":"IF(Y2812=\"\",\"\",((1+(+(+VLOOKUP(Y2812,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2812-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7713051042733481}]
[11.19047619047619,2820,11.645858048616097,null,0.121892477649768,3.1450914585713364E-4,1.4961716363363212E-3,-7.2445779458005007E-3,null,null,null,11.19047619047619,2820,5.2976341277872621,null,5.7828768197709102E-2,3.3250537639668109E-3,-3.0566478732731977E-3,-5.1208328105300863E-3,null,null,null,6.02883813431625,null,{"$f":"IF(W2813=\"\",\"\",WORKDAY($B$3,M2813,Feriados!$A$2:$A$1037))","v":"2034-11-09"},{"$f":"IF(Y2813=\"\",\"\",((1+(+(+VLOOKUP(Y2813,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2813-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7706929060238981}]
[11.194444444444445,2821,11.646050604890728,null,0.121892477649768,3.1439765732616697E-4,1.4956412670926863E-3,-7.242010525279583E-3,null,null,null,11.194444444444445,2821,5.2977802766862698,null,5.7828768197709102E-2,3.3238750851375971E-3,-3.0555643444741E-3,-5.1192761715098938E-3,null,null,null,6.0288738390528174,null,{"$f":"IF(W2814=\"\",\"\",WORKDAY($B$3,M2814,Feriados!$A$2:$A$1037))","v":"2034-11-10"},{"$f":"IF(Y2814=\"\",\"\",((1+(+(+VLOOKUP(Y2814,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2814-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.770081145411508}]
[11.198412698412698,2822,11.646243024991616,null,0.121892477649768,3.1428624780904227E-4,1.4951112737308684E-3,-7.2394449213917496E-3,null,null,null,11.198412698412698,2822,5.2979263616175931,null,5.7828768197709102E-2,3.3226972416565801E-3,-3.0544815835623065E-3,-5.1177202396274404E-3,null,null,null,6.0289094787796982,null,{"$f":"IF(W2815=\"\",\"\",WORKDAY($B$3,M2815,Feriados!$A$2:$A$1037))","v":"2034-11-13"},{"$f":"IF(Y2815=\"\",\"\",((1+(+(+VLOOKUP(Y2815,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2815-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7694698219671086}]
[11.202380952380953,2823,11.646435309062188,null,0.121892477649768,3.1417491722179159E-4,1.4945816558514181E-3,-7.2368811322193367E-3,null,null,null,11.202380952380953,2823,5.2980723825917702,null,5.7828768197709102E-2,3.3215202326360468E-3,-3.0533995897219532E-3,-5.1161650147054953E-3,null,null,null,6.028945053622814,null,{"$f":"IF(W2816=\"\",\"\",WORKDAY($B$3,M2816,Feriados!$A$2:$A$1037))","v":"2034-11-14"},{"$f":"IF(Y2816=\"\",\"\",((1+(+(+VLOOKUP(Y2816,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2816-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7688589352222301}]
[11.206349206349206,2824,11.646627457245666,null,0.121892477649768,3.1406366548056584E-4,1.4940524130554517E-3,-7.2343191558473467E-3,null,null,null,11.206349206349206,2824,5.2982183396193978,null,5.7828768197709102E-2,3.3203440571895433E-3,-3.0523183621383333E-3,-5.1146104965663257E-3,null,null,null,6.0289805637078198,null,{"$f":"IF(W2817=\"\",\"\",WORKDAY($B$3,M2817,Feriados!$A$2:$A$1037))","v":"2034-11-16"},{"$f":"IF(Y2817=\"\",\"\",((1+(+(+VLOOKUP(Y2817,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2817-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.768248484709158}]
[11.21031746031746,2825,11.646819469685084,null,0.121892477649768,3.1395249250163474E-4,1.4935235449446498E-3,-7.2317589903634297E-3,null,null,null,11.21031746031746,2825,5.2983642327111387,null,5.7828768197709102E-2,3.3191687144318678E-3,-3.0512378999978892E-3,-5.113056685031688E-3,null,null,null,6.029016009160193,null,{"$f":"IF(W2818=\"\",\"\",WORKDAY($B$3,M2818,Feriados!$A$2:$A$1037))","v":"2034-11-17"},{"$f":"IF(Y2818=\"\",\"\",((1+(+(+VLOOKUP(Y2818,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2818-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7679024122205584}]
[11.214285714285714,2826,11.647011346523275,null,0.121892477649768,3.1384139820138661E-4,1.4929950511212589E-3,-7.2292006338578931E-3,null,null,null,11.214285714285714,2826,5.2985100618777103,null,5.7828768197709102E-2,3.3179942034790746E-3,-3.0501582024882179E-3,-5.1115035799228457E-3,null,null,null,6.029051390105078,null,{"$f":"IF(W2819=\"\",\"\",WORKDAY($B$3,M2819,Feriados!$A$2:$A$1037))","v":"2034-11-20"},{"$f":"IF(Y2819=\"\",\"\",((1+(+(+VLOOKUP(Y2819,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2819-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7675565858052984}]
[11.218253968253968,2827,11.647203087902872,null,0.121892477649768,3.1373038249632776E-4,1.4924669311880852E-3,-7.2266440844236911E-3,null,null,null,11.218253968253968,2827,5.2986558271298954,null,5.7828768197709102E-2,3.3168205234484667E-3,-3.0490792687980612E-3,-5.1099511810605508E-3,null,null,null,6.0290867066674414,null,{"$f":"IF(W2820=\"\",\"\",WORKDAY($B$3,M2820,Feriados!$A$2:$A$1037))","v":"2034-11-21"},{"$f":"IF(Y2820=\"\",\"\",((1+(+(+VLOOKUP(Y2820,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2820-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7672110052009877}]
[11.222222222222221,2828,11.647394693966318,null,0.121892477649768,3.1361944530308315E-4,1.4919391847485E-3,-7.2240893401564182E-3,null,null,null,11.222222222222221,2828,5.298801528478533,null,5.7828768197709102E-2,3.315647673458595E-3,-3.0480010981173093E-3,-5.1083994882650625E-3,null,null,null,6.0291219589719613,null,{"$f":"IF(W2821=\"\",\"\",WORKDAY($B$3,M2821,Feriados!$A$2:$A$1037))","v":"2034-11-22"},{"$f":"IF(Y2821=\"\",\"\",((1+(+(+VLOOKUP(Y2821,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2821-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7668656701456582}]
[11.226190476190476,2829,11.647586164855852,null,0.121892477649768,3.13508586538395E-4,1.4914118114064329E-3,-7.2215363991543066E-3,null,null,null,11.226190476190476,2829,5.2989471659345231,null,5.7828768197709102E-2,3.3144756526292591E-3,-3.0469236896369964E-3,-5.1068485013561378E-3,null,null,null,6.0291571471430494,null,{"$f":"IF(W2822=\"\",\"\",WORKDAY($B$3,M2822,Feriados!$A$2:$A$1037))","v":"2034-11-23"},{"$f":"IF(Y2822=\"\",\"\",((1+(+(+VLOOKUP(Y2822,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2822-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7665205803776747}]
[11.230158730158729,2830,11.647777500713527,null,0.121892477649768,3.1339780611912353E-4,1.4908848107663734E-3,-7.2189852595182253E-3,null,null,null,11.230158730158729,2830,5.2990927395088256,null,5.7828768197709102E-2,3.3133044600815007E-3,-3.0458470425493004E-3,-5.1052982201530419E-3,null,null,null,6.0291922713049617,null,{"$f":"IF(W2823=\"\",\"\",WORKDAY($B$3,M2823,Feriados!$A$2:$A$1037))","v":"2034-11-24"},{"$f":"IF(Y2823=\"\",\"\",((1+(+(+VLOOKUP(Y2823,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2823-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7661757356358239}]
[11.234126984126984,2831,11.647968701681195,null,0.121892477649768,3.1328710396224651E-4,1.490358182433372E-3,-7.2164359193516723E-3,null,null,null,11.234126984126984,2831,5.2992382492124621,null,5.7828768197709102E-2,3.3121340949376029E-3,-3.0447711560475355E-3,-5.1037486444745388E-3,null,null,null,6.0292273315815992,null,{"$f":"IF(W2824=\"\",\"\",WORKDAY($B$3,M2824,Feriados!$A$2:$A$1037))","v":"2034-11-27"},{"$f":"IF(Y2824=\"\",\"\",((1+(+(+VLOOKUP(Y2824,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2824-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7658311356592034}]
[11.238095238095237,2832,11.648159767900514,null,0.121892477649768,3.131764799848588E-4,1.4898319260130348E-3,-7.2138883767607631E-3,null,null,null,11.238095238095237,2832,5.2993836950565125,null,5.7828768197709102E-2,3.3109645563210912E-3,-3.0436960293261611E-3,-5.1021997741389092E-3,null,null,null,6.0292623280966628,null,{"$f":"IF(W2825=\"\",\"\",WORKDAY($B$3,M2825,Feriados!$A$2:$A$1037))","v":"2034-11-28"},{"$f":"IF(Y2825=\"\",\"\",((1+(+(+VLOOKUP(Y2825,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2825-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7654867801873326}]
[11.242063492063492,2833,11.648350699512946,null,0.121892477649768,3.1306593410417233E-4,1.4893060411115253E-3,-7.2113426298542468E-3,null,null,null,11.242063492063492,2833,5.2995290770521128,null,5.7828768197709102E-2,3.3097958433567242E-3,-3.0426216615807651E-3,-5.1006516089639334E-3,null,null,null,6.0292972609736317,null,{"$f":"IF(W2826=\"\",\"\",WORKDAY($B$3,M2826,Feriados!$A$2:$A$1037))","v":"2034-11-29"},{"$f":"IF(Y2826=\"\",\"\",((1+(+(+VLOOKUP(Y2826,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2826-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7651426689600864}]
[11.246031746031745,2834,11.64854149665976,null,0.121892477649768,3.1295546623751611E-4,1.4887805273355646E-3,-7.2087986767434735E-3,null,null,null,11.246031746031745,2834,5.2996743952104612,null,5.7828768197709102E-2,3.308627955170501E-3,-3.0415480520080769E-3,-5.0991041487669069E-3,null,null,null,6.0293321303357184,null,{"$f":"IF(W2827=\"\",\"\",WORKDAY($B$3,M2827,Feriados!$A$2:$A$1037))","v":"2034-11-30"},{"$f":"IF(Y2827=\"\",\"\",((1+(+(+VLOOKUP(Y2827,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2827-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7647988017176948}]
[11.25,2835,11.648732159482035,null,0.121892477649768,3.128450763023354E-4,1.4882553842924257E-3,-7.2062565155424146E-3,null,null,null,11.25,2835,5.2998196495428171,null,5.7828768197709102E-2,3.3074608908896489E-3,-3.0404751998059534E-3,-5.0975573933646368E-3,null,null,null,6.0293669363058244,null,{"$f":"IF(W2828=\"\",\"\",WORKDAY($B$3,M2828,Feriados!$A$2:$A$1037))","v":"2034-12-01"},{"$f":"IF(Y2828=\"\",\"\",((1+(+(+VLOOKUP(Y2828,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2828-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7644551782007429}]
[11.253968253968255,2836,11.648922688120647,null,0.121892477649768,3.1273476421619218E-4,1.4877306115899376E-3,-7.2037161443676504E-3,null,null,null,11.253968253968255,2836,5.2999648400604906,null,5.7828768197709102E-2,3.3062946496426292E-3,-3.0394031041733843E-3,-5.0960113425734446E-3,null,null,null,6.029401679006785,null,{"$f":"IF(W2829=\"\",\"\",WORKDAY($B$3,M2829,Feriados!$A$2:$A$1037))","v":"2034-12-04"},{"$f":"IF(Y2829=\"\",\"\",((1+(+(+VLOOKUP(Y2829,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2829-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7641117981502381}]
[11.257936507936508,2837,11.649113082716289,null,0.121892477649768,3.1262452989676466E-4,1.4872062088364822E-3,-7.2011775613383573E-3,null,null,null,11.257936507936508,2837,5.3001099667748583,null,5.7828768197709102E-2,3.3051292305591316E-3,-3.0383317643104882E-3,-5.0944659962091641E-3,null,null,null,6.0294363585609911,null,{"$f":"IF(W2830=\"\",\"\",WORKDAY($B$3,M2830,Feriados!$A$2:$A$1037))","v":"2034-12-05"},{"$f":"IF(Y2830=\"\",\"\",((1+(+(+VLOOKUP(Y2830,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2830-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7637686613074761}]
[11.261904761904763,2838,11.649303343409454,null,{"$f":"$E$4","v":0.121892477649768},3.125143732618469E-4,1.4866821756409922E-3,-7.1986407645763164E-3,null,null,null,11.261904761904763,2838,5.3002550296973521,null,{"$f":"$P$4","v":5.7828768197709102E-2},3.3039646327700707E-3,-3.0372611794185073E-3,-5.0929213540871505E-3,null,null,null,6.0294709750907227,null,{"$f":"IF(W2831=\"\",\"\",WORKDAY($B$3,M2831,Feriados!$A$2:$A$1037))","v":"2034-12-06"},{"$f":"IF(Y2831=\"\",\"\",((1+(+(+VLOOKUP(Y2831,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2831-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7634257674141969}]
[11.265873015873016,{"$f":"+B2831+1","v":2839},11.649493470340442,null,0.121892477649768,3.1240429422934901E-4,1.4861585116129523E-3,-7.1961057522058952E-3,null,null,null,11.265873015873016,{"$f":"+M2831+1","v":2839},5.3004000288394604,null,5.7828768197709102E-2,3.3028008554075879E-3,-3.0361913486998118E-3,-5.0913774160222759E-3,null,null,null,6.0295055287179267,null,{"$f":"IF(W2832=\"\",\"\",WORKDAY($B$3,M2832,Feriados!$A$2:$A$1037))","v":"2034-12-07"},{"$f":"IF(Y2832=\"\",\"\",((1+(+(+VLOOKUP(Y2832,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2832-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7630831162124734}]
[11.269841269841271,2840,11.649683463649364,null,0.121892477649768,3.1229429271729649E-4,1.4856352163623969E-3,-7.193572522354059E-3,null,null,null,11.269841269841271,2840,5.3005449642127322,null,5.7828768197709102E-2,3.3016378976050446E-3,-3.0351222713578914E-3,-5.0898341818289335E-3,null,null,null,6.0295400195644167,null,{"$f":"IF(W2833=\"\",\"\",WORKDAY($B$3,M2833,Feriados!$A$2:$A$1037))","v":"2034-12-08"},{"$f":"IF(Y2833=\"\",\"\",((1+(+(+VLOOKUP(Y2833,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2833-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7627407074447339}]
[11.273809523809524,2841,11.649873323476138,null,0.121892477649768,3.1218436864383038E-4,1.4851122894999089E-3,-7.1910410731503543E-3,null,null,null,11.273809523809524,2841,5.3006898358287726,null,5.7828768197709102E-2,3.3004757584970241E-3,-3.0340539465973579E-3,-5.0882916513210379E-3,null,null,null,6.0295744477516733,null,{"$f":"IF(W2834=\"\",\"\",WORKDAY($B$3,M2834,Feriados!$A$2:$A$1037))","v":"2034-12-11"},{"$f":"IF(Y2834=\"\",\"\",((1+(+(+VLOOKUP(Y2834,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2834-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7623985408537841}]
[11.277777777777779,2842,11.65006304996049,null,0.121892477649768,3.1207452192720704E-4,1.4845897306366206E-3,-7.188511402726909E-3,null,null,null,11.277777777777779,2842,5.3008346436992468,null,5.7828768197709102E-2,3.2993144372193257E-3,-3.0329863736239418E-3,-5.0867498243120255E-3,null,null,null,6.0296088134009329,null,{"$f":"IF(W2835=\"\",\"\",WORKDAY($B$3,M2835,Feriados!$A$2:$A$1037))","v":"2034-12-12"},{"$f":"IF(Y2835=\"\",\"\",((1+(+(+VLOOKUP(Y2835,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2835-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7620566161827629}]
[11.281746031746032,2843,11.650252643241958,null,0.121892477649768,3.1196475248579765E-4,1.4840675393842106E-3,-7.1859835092184321E-3,null,null,null,11.281746031746032,2843,5.3009793878358717,null,5.7828768197709102E-2,3.2981539329089669E-3,-3.0319195516444893E-3,-5.0852087006148638E-3,null,null,null,6.0296431166332987,null,{"$f":"IF(W2836=\"\",\"\",WORKDAY($B$3,M2836,Feriados!$A$2:$A$1037))","v":"2034-12-13"},{"$f":"IF(Y2836=\"\",\"\",((1+(+(+VLOOKUP(Y2836,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2836-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7617149331752309}]
[11.285714285714286,2844,11.650442103459879,null,0.121892477649768,3.1185506023808821E-4,1.4835457153549029E-3,-7.1834573907621985E-3,null,null,null,11.285714285714286,2844,5.3011240682504273,null,5.7828768197709102E-2,3.2969942447041772E-3,-3.0308534798669622E-3,-5.083668280042042E-3,null,null,null,6.029677357569474,null,{"$f":"IF(W2837=\"\",\"\",WORKDAY($B$3,M2837,Feriados!$A$2:$A$1037))","v":"2034-12-14"},{"$f":"IF(Y2837=\"\",\"\",((1+(+(+VLOOKUP(Y2837,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2837-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7613734915750596}]
[11.28968253968254,2845,11.650631430753409,null,0.121892477649768,3.1174544510267942E-4,1.4830242581614682E-3,-7.1809330454980563E-3,null,null,null,11.28968253968254,2845,5.3012686849547483,null,5.7828768197709102E-2,3.2958353717443991E-3,-3.0297881575004348E-3,-5.0821285624055796E-3,null,null,null,6.0297115363300735,null,{"$f":"IF(W2838=\"\",\"\",WORKDAY($B$3,M2838,Feriados!$A$2:$A$1037))","v":"2034-12-15"},{"$f":"IF(Y2838=\"\",\"\",((1+(+(+VLOOKUP(Y2838,'Histórico + Projeção'!A:B,2,FALSE)/(VLOOKUP(WORKDAY(WORKDAY($B$3,-1,Feriados!$A$2:$A$10000),1,Feriados!$A$2:$A$10000),'Histórico + Projeção'!A:B,2,FALSE))-1)*100)/100)^(252/(NETWORKDAYS($B$3,Y2838-1,Feriados!$A$2:$A$1037)))-1)*100)","v":3.7610322911264982}]

{"sheet":"COPOM Metas para Inflação","index":7,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[2019,4.25,"https://www.bcb.gov.br/pre/normativos/busca/normativo.asp?numero=4582&tipo=Resolu%C3%A7%C3%A3o&data=29/6/2017"]
[2020,4,"https://www.bcb.gov.br/pre/normativos/busca/normativo.asp?numero=4582&tipo=Resolu%C3%A7%C3%A3o&data=29/6/2017"]
[2021,3.75,"https://www.bcb.gov.br/pre/normativos/busca/normativo.asp?numero=4671&tipo=Resolu%C3%A7%C3%A3o&data=26/6/2018"]
[2022,3.5,"https://www.bcb.gov.br/estabilidadefinanceira/exibenormativo?tipo=Resolu%C3%A7%C3%A3o&numero=4724"]
[2023,3.25,"https://www.bcb.gov.br/estabilidadefinanceira/exibenormativo?tipo=Resolu%C3%A7%C3%A3o&numero=4831"]
[2024,3]
[2025,3]
[2026,3,"https://www.bcb.gov.br/controleinflacao/historicometas"]

{"sheet":"Feriados","index":8,"n_rows":1037,"n_cols":3,"rows_kept":1037,"cut":false,"hidden":false,"merged":[]}
["DATA","EVENTO","SEMANA"]
["1993-01-01","CONFRATERNIZACAO","sexta-feira"]
["1993-04-21","TIRADENTES","quarta-feira"]
["1993-05-01","DIA DO TRABALHO","sábado"]
["1993-09-07","INDEPENDENCIA","terça-feira"]
["1993-10-12","N.S.APARECIDA","terça-feira"]
["1993-11-02","FINADOS","terça-feira"]
["1993-11-15","PROCLAMACAO DA REP.","segunda-feira"]
["1993-12-25","NATAL","sábado"]
["1993-12-31","ULT.DIA ANO-SEM COMP","sexta-feira"]
["1994-01-01","CONFRATERNIZACAO","sábado"]
["1994-02-14","CARNAVAL","segunda-feira"]
["1994-02-15","CARNAVAL","terça-feira"]
["1994-03-31","QUINTA-FEIRA SANTA","quinta-feira"]
["1994-04-01","SEXTA-FEIRA DA PAIXA","sexta-feira"]
["1994-04-21","TIRADENTES","quinta-feira"]
["1994-05-01","DIA DO TRABALHO","domingo"]
["1994-06-02","CORPUS CHRISTI","quinta-feira"]
["1994-09-07","INDEPENDENCIA","quarta-feira"]
["1994-10-03","ELEICOES GERAIS","segunda-feira"]
["1994-10-12","N.S.APARECIDA","quarta-feira"]
["1994-11-02","FINADOS","quarta-feira"]
["1994-11-15","PROCLAMACAO DA REP.","terça-feira"]
["1994-12-25","NATAL","domingo"]
["1995-01-01","CONFRATERNIZACAO","domingo"]
["1995-02-27","CARNAVAL","segunda-feira"]
["1995-02-28","CARNAVAL","terça-feira"]
["1995-04-13","QUINTA-FEIRA SANTA","quinta-feira"]
["1995-04-14","SEXTA-FEIRA PAIXAO","sexta-feira"]
["1995-04-21","TIRADENTES","sexta-feira"]
["1995-05-01","DIA DO TRABALHO","segunda-feira"]
["1995-06-15","CORPUS CHRISTI","quinta-feira"]
["1995-09-07","INDEPENDENCIA","quinta-feira"]
["1995-10-12","N.S.APARECIDA","quinta-feira"]
["1995-11-02","FINADOS","quinta-feira"]
["1995-11-15","PROCLAMACAO DA REP.","quarta-feira"]
["1995-12-25","NATAL","segunda-feira"]
["1996-01-01","CONFRATERNIZACAO","segunda-feira"]
["1996-02-19","CARNAVAL","segunda-feira"]
["1996-02-20","CARNAVAL","terça-feira"]
["1996-04-04","QUINTA-FEIRA SANTA","quinta-feira"]
["1996-04-05","SEXTA-FEIRA PAIXAO","sexta-feira"]
["1996-04-21","TIRADENTES","domingo"]
["1996-05-01","DIA DO TRABALHO","quarta-feira"]
["1996-06-06","CORPUS CHRISTI","quinta-feira"]
["1996-09-07","INDEPENDENCIA","sábado"]
["1996-10-03","ELEICOES MUNICIPAIS","quinta-feira"]
["1996-10-12","N.S.APARECIDA","sábado"]
["1996-11-02","FINADOS","sábado"]
["1996-11-15","PROCLAMACAO DA REP.","sexta-feira"]
["1996-12-25","NATAL","quarta-feira"]
["1997-01-01","CONFRATERNIZACAO","quarta-feira"]
["1997-02-10","CARNAVAL","segunda-feira"]
["1997-02-11","CARNAVAL","terça-feira"]
["1997-03-27","QUINTA-FEIRA SANTA","quinta-feira"]
["1997-03-28","SEXTA-FEIRA PAIXAO","sexta-feira"]
["1997-04-21","TIRADENTES","segunda-feira"]
["1997-05-01","DIA DO TRABALHO","quinta-feira"]
["1997-05-29","CORPUS CHRISTI","quinta-feira"]
["1997-09-07","INDEPENDENCIA","domingo"]
["1997-10-12","N.S.APARECIDA","domingo"]
["1997-11-02","FINADOS","domingo"]
["1997-11-15","PROCLAMACAO DA REP.","sábado"]
["1997-12-25","NATAL","quinta-feira"]
["1998-01-01","CONFRATERNIZACAO","quinta-feira"]
["1998-02-23","CARNAVAL","segunda-feira"]
["1998-02-24","CARNAVAL","terça-feira"]
["1998-04-09","QUINTA-FEIRA SANTA","quinta-feira"]
["1998-04-10","SEXTA-FEIRA PAIXAO","sexta-feira"]
["1998-04-21","TIRADENTES","terça-feira"]
["1998-05-01","DIA DO TRABALHO","sexta-feira"]
["1998-06-11","CORPUS CHRISTI","quinta-feira"]
["1998-09-07","INDEPENDENCIA","segunda-feira"]
["1998-10-12","N.S.APARECIDA","segunda-feira"]
["1998-11-02","FINADOS","segunda-feira"]
["1998-11-15","PROCLAMACAO DA REP.","domingo"]
["1998-12-25","NATAL","sexta-feira"]
["1999-01-01","CONFRATERNIZACAO","sexta-feira"]
["1999-02-15","CARNAVAL","segunda-feira"]
["1999-02-16","CARNAVAL","terça-feira"]
["1999-04-01","QUINTA-FEIRA SANTA","quinta-feira"]
["1999-04-02","SEXTA-FEIRA PAIXAO","sexta-feira"]
["1999-04-21","TIRADENTES","quarta-feira"]
["1999-05-01","DIA DO TRABALHO","sábado"]
["1999-06-03","CORPUS CHRISTI","quinta-feira"]
["1999-09-07","INDEPENDENCIA","terça-feira"]
["1999-10-12","N.S.APARECIDA","terça-feira"]
["1999-11-02","FINADOS","terça-feira"]
["1999-11-15","PROCLAMACAO DA REP.","segunda-feira"]
["1999-12-25","NATAL","sábado"]
["2000-01-01","CONFRATERNIZACAO","sábado"]
["2000-03-06","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2000-03-07","TERCA-FEIRA CARNAVAL","terça-feira"]
["2000-04-21","TIRADENTES","sexta-feira"]
["2000-05-01","DIA DO TRABALHO","segunda-feira"]
["2000-06-22","CORPUS CHRISTI","quinta-feira"]
["2000-09-07","INDEPENDENCIA","quinta-feira"]
["2000-10-12","N.S.APARECIDA","quinta-feira"]
["2000-11-02","FINADOS","quinta-feira"]
["2000-11-15","PROCLAMACAO DA REP.","quarta-feira"]
["2000-12-25","NATAL","segunda-feira"]
["2001-01-01","CONFRATERNIZACAO","segunda-feira"]
["2001-02-26","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2001-02-27","TERCA-FEIRA CARNAVAL","terça-feira"]
["2001-04-13","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2001-04-21","TIRADENTES","sábado"]
["2001-05-01","DIA DO TRABALHO","terça-feira"]
["2001-06-14","CORPUS CHRISTI","quinta-feira"]
["2001-09-07","INDEPENDENCIA","sexta-feira"]
["2001-10-12","N.S.APARECIDA","sexta-feira"]
["2001-11-02","FINADOS","sexta-feira"]
["2001-11-15","PROCLAMACAO DA REP.","quinta-feira"]
["2001-12-25","NATAL","terça-feira"]
["2002-01-01","CONFRATERNIZACAO","terça-feira"]
["2002-02-11","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2002-02-12","TERCA-FEIRA CARNAVAL","terça-feira"]
["2002-03-29","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2002-04-21","TIRADENTES","domingo"]
["2002-05-01","DIA DO TRABALHO","quarta-feira"]
["2002-05-30","CORPUS CHRISTI","quinta-feira"]
["2002-09-07","INDEPENDENCIA","sábado"]
["2002-10-12","N.S.APARECIDA","sábado"]
["2002-11-02","FINADOS","sábado"]
["2002-11-15","PROCLAMACAO DA REP.","sexta-feira"]
["2002-12-25","NATAL","quarta-feira"]
["2003-01-01","CONFRATERNIZACAO","quarta-feira"]
["2003-03-03","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2003-03-04","TERCA-FEIRA CARNAVAL","terça-feira"]
["2003-04-18","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2003-04-21","TIRADENTES","segunda-feira"]
["2003-05-01","DIA DO TRABALHO","quinta-feira"]
["2003-06-19","CORPUS CHRISTI","quinta-feira"]
["2003-09-07","INDEPENDENCIA","domingo"]
["2003-10-12","N.S.APARECIDA","domingo"]
["2003-11-02","FINADOS","domingo"]
["2003-11-15","PROCLAMACAO DA REP.","sábado"]
["2003-12-25","NATAL","quinta-feira"]
["2004-01-01","CONFRATERNIZACAO","quinta-feira"]
["2004-02-23","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2004-02-24","TERCA-FEIRA CARNAVAL","terça-feira"]
["2004-04-09","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2004-04-21","TIRADENTES","quarta-feira"]
["2004-05-01","DIA DO TRABALHO","sábado"]
["2004-06-10","CORPUS CHRISTI","quinta-feira"]
["2004-09-07","INDEPENDENCIA","terça-feira"]
["2004-10-12","N.S.APARECIDA","terça-feira"]
["2004-11-02","FINADOS","terça-feira"]
["2004-11-15","PROCLAMACAO DA REP.","segunda-feira"]
["2004-12-25","NATAL","sábado"]
["2005-01-01","CONFRATERNIZACAO","sábado"]
["2005-02-07","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2005-02-08","TERCA-FEIRA CARNAVAL","terça-feira"]
["2005-03-25","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2005-04-21","TIRADENTES","quinta-feira"]
["2005-05-01","DIA DO TRABALHO","domingo"]
["2005-05-26","CORPUS CHRISTI","quinta-feira"]
["2005-09-07","INDEPENDENCIA","quarta-feira"]
["2005-10-12","N.S.APARECIDA","quarta-feira"]
["2005-11-02","FINADOS","quarta-feira"]
["2005-11-15","PROCLAMACAO DA REP.","terça-feira"]
["2005-12-25","NATAL","domingo"]
["2006-01-01","CONFRATERNIZACAO","domingo"]
["2006-02-27","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2006-02-28","TERCA-FEIRA CARNAVAL","terça-feira"]
["2006-04-14","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2006-04-21","TIRADENTES","sexta-feira"]
["2006-05-01","DIA DO TRABALHO","segunda-feira"]
["2006-06-15","CORPUS CHRISTI","quinta-feira"]
["2006-09-07","INDEPENDENCIA","quinta-feira"]
["2006-10-12","N.S.APARECIDA","quinta-feira"]
["2006-11-02","FINADOS","quinta-feira"]
["2006-11-15","PROCLAMACAO DA REP.","quarta-feira"]
["2006-12-25","NATAL","segunda-feira"]
["2007-01-01","CONFRATERNIZACAO","segunda-feira"]
["2007-02-19","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2007-02-20","TERCA-FEIRA CARNAVAL","terça-feira"]
["2007-04-06","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2007-04-21","TIRADENTES","sábado"]
["2007-05-01","DIA DO TRABALHO","terça-feira"]
["2007-06-07","CORPUS CHRISTI","quinta-feira"]
["2007-09-07","INDEPENDENCIA","sexta-feira"]
["2007-10-12","N.S.APARECIDA","sexta-feira"]
["2007-11-02","FINADOS","sexta-feira"]
["2007-11-15","PROCLAMACAO DA REP.","quinta-feira"]
["2007-12-25","NATAL","terça-feira"]
["2008-01-01","CONFRATERNIZACAO","terça-feira"]
["2008-02-04","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2008-02-05","TERCA-FEIRA CARNAVAL","terça-feira"]
["2008-03-21","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2008-04-21","TIRADENTES","segunda-feira"]
["2008-05-01","DIA DO TRABALHO","quinta-feira"]
["2008-05-22","CORPUS CHRISTI","quinta-feira"]
["2008-09-07","INDEPENDENCIA","domingo"]
["2008-10-12","N.S.APARECIDA","domingo"]
["2008-11-02","FINADOS","domingo"]
["2008-11-15","PROCLAMACAO DA REP.","sábado"]
["2008-12-25","NATAL","quinta-feira"]
["2009-01-01","CONFRATERNIZACAO","quinta-feira"]
["2009-02-23","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2009-02-24","TERCA-FEIRA CARNAVAL","terça-feira"]
["2009-04-10","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2009-04-21","TIRADENTES","terça-feira"]
["2009-05-01","DIA DO TRABALHO","sexta-feira"]
["2009-06-11","CORPUS CHRISTI","quinta-feira"]
["2009-09-07","INDEPENDENCIA","segunda-feira"]
["2009-10-12","N.S.APARECIDA","segunda-feira"]
["2009-11-02","FINADOS","segunda-feira"]
["2009-11-15","PROCLAMACAO DA REP.","domingo"]
["2009-12-25","NATAL","sexta-feira"]
["2010-01-01","CONFRATERNIZACAO","sexta-feira"]
["2010-02-15","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2010-02-16","TERCA-FEIRA CARNAVAL","terça-feira"]
["2010-04-02","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2010-04-21","TIRADENTES","quarta-feira"]
["2010-05-01","DIA DO TRABALHO","sábado"]
["2010-06-03","CORPUS CHRISTI","quinta-feira"]
["2010-09-07","INDEPENDENCIA","terça-feira"]
["2010-10-12","N.S.APARECIDA","terça-feira"]
["2010-11-02","FINADOS","terça-feira"]
["2010-11-15","PROCLAMACAO DA REP.","segunda-feira"]
["2010-12-25","NATAL","sábado"]
["2011-01-01","CONFRATERNIZACAO","sábado"]
["2011-03-07","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2011-03-08","TERCA-FEIRA CARNAVAL","terça-feira"]
["2011-04-21","TIRADENTES","quinta-feira"]
["2011-04-22","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2011-05-01","DIA DO TRABALHO","domingo"]
["2011-06-23","CORPUS CHRISTI","quinta-feira"]
["2011-09-07","INDEPENDENCIA","quarta-feira"]
["2011-10-12","N.S.APARECIDA","quarta-feira"]
["2011-11-02","FINADOS","quarta-feira"]
["2011-11-15","PROC.DA REPUBLICA","terça-feira"]
["2011-12-25","NATAL","domingo"]
["2012-01-01","CONFRATERNIZACAO","domingo"]
["2012-02-20","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2012-02-21","TERCA-FEIRA CARNAVAL","terça-feira"]
["2012-04-06","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2012-04-21","TIRADENTES","sábado"]
["2012-05-01","DIA DO TRABALHO","terça-feira"]
["2012-06-07","CORPUS CHRISTI","quinta-feira"]
["2012-09-07","INDEPENDENCIA","sexta-feira"]
["2012-10-12","N.S.APARECIDA","sexta-feira"]
["2012-11-02","FINADOS","sexta-feira"]
["2012-11-15","PROC.DA REPUBLICA","quinta-feira"]
["2012-12-25","NATAL","terça-feira"]
["2013-01-01","CONFRATERNIZACAO","terça-feira"]
["2013-02-11","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2013-02-12","TERCA-FEIRA CARNAVAL","terça-feira"]
["2013-03-29","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2013-04-21","TIRADENTES","domingo"]
["2013-05-01","DIA DO TRABALHO","quarta-feira"]
["2013-05-30","CORPUS CHRISTI","quinta-feira"]
["2013-09-07","INDEPENDENCIA","sábado"]
["2013-10-12","N.S.APARECIDA","sábado"]
["2013-11-02","FINADOS","sábado"]
["2013-11-15","PROC.DA REPUBLICA","sexta-feira"]
["2013-12-25","NATAL","quarta-feira"]
["2014-01-01","CONFRATERNIZACAO","quarta-feira"]
["2014-03-03","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2014-03-04","TERCA-FEIRA CARNAVAL","terça-feira"]
["2014-04-18","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2014-04-21","TIRADENTES","segunda-feira"]
["2014-05-01","DIA DO TRABALHO","quinta-feira"]
["2014-06-19","CORPUS CHRISTI","quinta-feira"]
["2014-09-07","INDEPENDENCIA","domingo"]
["2014-10-12","N.S.APARECIDA","domingo"]
["2014-11-02","FINADOS","domingo"]
["2014-11-15","PROC.DA REPUBLICA","sábado"]
["2014-12-25","NATAL","quinta-feira"]
["2015-01-01","CONFRATERNIZACAO","quinta-feira"]
["2015-02-16","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2015-02-17","TERCA-FEIRA CARNAVAL","terça-feira"]
["2015-04-03","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2015-04-21","TIRADENTES","terça-feira"]
["2015-05-01","DIA DO TRABALHO","sexta-feira"]
["2015-06-04","CORPUS CHRISTI","quinta-feira"]
["2015-09-07","INDEPENDENCIA","segunda-feira"]
["2015-10-12","N.S.APARECIDA","segunda-feira"]
["2015-11-02","FINADOS","segunda-feira"]
["2015-11-15","PROC.DA REPUBLICA","domingo"]
["2015-12-25","NATAL","sexta-feira"]
["2016-01-01","CONFRATERNIZACAO","sexta-feira"]
["2016-02-08","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2016-02-09","TERCA-FEIRA CARNAVAL","terça-feira"]
["2016-03-25","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2016-04-21","TIRADENTES","quinta-feira"]
["2016-05-01","DIA DO TRABALHO","domingo"]
["2016-05-26","CORPUS CHRISTI","quinta-feira"]
["2016-09-07","INDEPENDENCIA","quarta-feira"]
["2016-10-12","N.S.APARECIDA","quarta-feira"]
["2016-11-02","FINADOS","quarta-feira"]
["2016-11-15","PROC.DA REPUBLICA","terça-feira"]
["2016-12-25","NATAL","domingo"]
["2017-01-01","CONFRATERNIZACAO","domingo"]
["2017-02-27","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2017-02-28","TERCA-FEIRA CARNAVAL","terça-feira"]
["2017-04-14","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2017-04-21","TIRADENTES","sexta-feira"]
["2017-05-01","DIA DO TRABALHO","segunda-feira"]
["2017-06-15","CORPUS CHRISTI","quinta-feira"]
["2017-09-07","INDEPENDENCIA","quinta-feira"]
["2017-10-12","N.S.APARECIDA","quinta-feira"]
["2017-11-02","FINADOS","quinta-feira"]
["2017-11-15","PROC.DA REPUBLICA","quarta-feira"]
["2017-12-25","NATAL","segunda-feira"]
["2018-01-01","CONFRATERNIZACAO","segunda-feira"]
["2018-02-12","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2018-02-13","TERCA-FEIRA CARNAVAL","terça-feira"]
["2018-03-30","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2018-04-21","TIRADENTES","sábado"]
["2018-05-01","DIA DO TRABALHO","terça-feira"]
["2018-05-31","CORPUS CHRISTI","quinta-feira"]
["2018-09-07","INDEPENDENCIA","sexta-feira"]
["2018-10-12","N.S.APARECIDA","sexta-feira"]
["2018-11-02","FINADOS","sexta-feira"]
["2018-11-15","PROC.DA REPUBLICA","quinta-feira"]
["2018-12-25","NATAL","terça-feira"]
["2019-01-01","CONFRATERNIZACAO","terça-feira"]
["2019-03-04","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2019-03-05","TERCA-FEIRA CARNAVAL","terça-feira"]
["2019-04-19","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2019-04-21","TIRADENTES","domingo"]
["2019-05-01","DIA DO TRABALHO","quarta-feira"]
["2019-06-20","CORPUS CHRISTI","quinta-feira"]
["2019-09-07","INDEPENDENCIA","sábado"]
["2019-10-12","N.S.APARECIDA","sábado"]
["2019-11-02","FINADOS","sábado"]
["2019-11-15","PROC.DA REPUBLICA","sexta-feira"]
["2019-12-25","NATAL","quarta-feira"]
["2020-01-01","CONFRATERNIZACAO","quarta-feira"]
["2020-02-24","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2020-02-25","TERCA-FEIRA CARNAVAL","terça-feira"]
["2020-04-10","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2020-04-21","TIRADENTES","terça-feira"]
["2020-05-01","DIA DO TRABALHO","sexta-feira"]
["2020-06-11","CORPUS CHRISTI","quinta-feira"]
["2020-09-07","INDEPENDENCIA","segunda-feira"]
["2020-10-12","N.S.APARECIDA","segunda-feira"]
["2020-11-02","FINADOS","segunda-feira"]
["2020-11-15","PROC.DA REPUBLICA","domingo"]
["2020-12-25","NATAL","sexta-feira"]
["2021-01-01","CONFRATERNIZACAO","sexta-feira"]
["2021-02-15","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2021-02-16","TERCA-FEIRA CARNAVAL","terça-feira"]
["2021-04-02","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2021-04-21","TIRADENTES","quarta-feira"]
["2021-05-01","DIA DO TRABALHO","sábado"]
["2021-06-03","CORPUS CHRISTI","quinta-feira"]
["2021-09-07","INDEPENDENCIA","terça-feira"]
["2021-10-12","N.S.APARECIDA","terça-feira"]
["2021-11-02","FINADOS","terça-feira"]
["2021-11-15","PROC.DA REPUBLICA","segunda-feira"]
["2021-12-25","NATAL","sábado"]
["2022-01-01","CONFRATERNIZACAO","sábado"]
["2022-02-28","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2022-03-01","TERCA-FEIRA CARNAVAL","terça-feira"]
["2022-04-15","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2022-04-21","TIRADENTES","quinta-feira"]
["2022-05-01","DIA DO TRABALHO","domingo"]
["2022-06-16","CORPUS CHRISTI","quinta-feira"]
["2022-09-07","INDEPENDENCIA","quarta-feira"]
["2022-10-12","N.S.APARECIDA","quarta-feira"]
["2022-11-02","FINADOS","quarta-feira"]
["2022-11-15","PROC.DA REPUBLICA","terça-feira"]
["2022-12-25","NATAL","domingo"]
["2023-01-01","CONFRATERNIZACAO","domingo"]
["2023-02-20","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2023-02-21","TERCA-FEIRA CARNAVAL","terça-feira"]
["2023-04-07","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2023-04-21","TIRADENTES","sexta-feira"]
["2023-05-01","DIA DO TRABALHO","segunda-feira"]
["2023-06-08","CORPUS CHRISTI","quinta-feira"]
["2023-09-07","INDEPENDENCIA","quinta-feira"]
["2023-10-12","N.S.APARECIDA","quinta-feira"]
["2023-11-02","FINADOS","quinta-feira"]
["2023-11-15","PROC.DA REPUBLICA","quarta-feira"]
["2023-12-25","NATAL","segunda-feira"]
["2024-01-01","CONFRATERNIZACAO","segunda-feira"]
["2024-02-12","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2024-02-13","TERCA-FEIRA CARNAVAL","terça-feira"]
["2024-03-29","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2024-04-21","TIRADENTES","domingo"]
["2024-05-01","DIA DO TRABALHO","quarta-feira"]
["2024-05-30","CORPUS CHRISTI","quinta-feira"]
["2024-09-07","INDEPENDENCIA","sábado"]
["2024-10-12","N.S.APARECIDA","sábado"]
["2024-11-02","FINADOS","sábado"]
["2024-11-15","PROC.DA REPUBLICA","sexta-feira"]
["2024-12-25","NATAL","quarta-feira"]
["2025-01-01","CONFRATERNIZACAO","quarta-feira"]
["2025-03-03","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2025-03-04","TERCA-FEIRA CARNAVAL","terça-feira"]
["2025-04-18","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2025-04-21","TIRADENTES","segunda-feira"]
["2025-05-01","DIA DO TRABALHO","quinta-feira"]
["2025-06-19","CORPUS CHRISTI","quinta-feira"]
["2025-09-07","INDEPENDENCIA","domingo"]
["2025-10-12","N.S.APARECIDA","domingo"]
["2025-11-02","FINADOS","domingo"]
["2025-11-15","PROC.DA REPUBLICA","sábado"]
["2025-12-25","NATAL","quinta-feira"]
["2026-01-01","CONFRATERNIZACAO","quinta-feira"]
["2026-02-16","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2026-02-17","TERCA-FEIRA CARNAVAL","terça-feira"]
["2026-04-03","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2026-04-21","TIRADENTES","terça-feira"]
["2026-05-01","DIA DO TRABALHO","sexta-feira"]
["2026-06-04","CORPUS CHRISTI","quinta-feira"]
["2026-09-07","INDEPENDENCIA","segunda-feira"]
["2026-10-12","N.S.APARECIDA","segunda-feira"]
["2026-11-02","FINADOS","segunda-feira"]
["2026-11-15","PROC.DA REPUBLICA","domingo"]
["2026-12-25","NATAL","sexta-feira"]
["2027-01-01","CONFRATERNIZACAO","sexta-feira"]
["2027-02-08","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2027-02-09","TERCA-FEIRA CARNAVAL","terça-feira"]
["2027-03-26","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2027-04-21","TIRADENTES","quarta-feira"]
["2027-05-01","DIA DO TRABALHO","sábado"]
["2027-05-27","CORPUS CHRISTI","quinta-feira"]
["2027-09-07","INDEPENDENCIA","terça-feira"]
["2027-10-12","N.S.APARECIDA","terça-feira"]
["2027-11-02","FINADOS","terça-feira"]
["2027-11-15","PROC.DA REPUBLICA","segunda-feira"]
["2027-12-25","NATAL","sábado"]
["2028-01-01","CONFRATERNIZACAO","sábado"]
["2028-02-28","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2028-02-29","TERCA-FEIRA CARNAVAL","terça-feira"]
["2028-04-14","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2028-04-21","TIRADENTES","sexta-feira"]
["2028-05-01","DIA DO TRABALHO","segunda-feira"]
["2028-06-15","CORPUS CHRISTI","quinta-feira"]
["2028-09-07","INDEPENDENCIA","quinta-feira"]
["2028-10-12","N.S.APARECIDA","quinta-feira"]
["2028-11-02","FINADOS","quinta-feira"]
["2028-11-15","PROC.DA REPUBLICA","quarta-feira"]
["2028-12-25","NATAL","segunda-feira"]
["2029-01-01","CONFRATERNIZACAO","segunda-feira"]
["2029-02-12","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2029-02-13","TERCA-FEIRA CARNAVAL","terça-feira"]
["2029-03-30","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2029-04-21","TIRADENTES","sábado"]
["2029-05-01","DIA DO TRABALHO","terça-feira"]
["2029-05-31","CORPUS CHRISTI","quinta-feira"]
["2029-09-07","INDEPENDENCIA","sexta-feira"]
["2029-10-12","N.S.APARECIDA","sexta-feira"]
["2029-11-02","FINADOS","sexta-feira"]
["2029-11-15","PROC.DA REPUBLICA","quinta-feira"]
["2029-12-25","NATAL","terça-feira"]
["2030-01-01","CONFRATERNIZACAO","terça-feira"]
["2030-03-04","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2030-03-05","TERCA-FEIRA CARNAVAL","terça-feira"]
["2030-04-19","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2030-04-21","TIRADENTES","domingo"]
["2030-05-01","DIA DO TRABALHO","quarta-feira"]
["2030-06-20","CORPUS CHRISTI","quinta-feira"]
["2030-09-07","INDEPENDENCIA","sábado"]
["2030-10-12","N.S.APARECIDA","sábado"]
["2030-11-02","FINADOS","sábado"]
["2030-11-15","PROC.DA REPUBLICA","sexta-feira"]
["2030-12-25","NATAL","quarta-feira"]
["2031-01-01","CONFRATERNIZACAO","quarta-feira"]
["2031-02-24","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2031-02-25","TERCA-FEIRA CARNAVAL","terça-feira"]
["2031-04-11","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2031-04-21","TIRADENTES","segunda-feira"]
["2031-05-01","DIA DO TRABALHO","quinta-feira"]
["2031-06-12","CORPUS CHRISTI","quinta-feira"]
["2031-09-07","INDEPENDENCIA","domingo"]
["2031-10-12","N.S.APARECIDA","domingo"]
["2031-11-02","FINADOS","domingo"]
["2031-11-15","PROC.DA REPUBLICA","sábado"]
["2031-12-25","NATAL","quinta-feira"]
["2032-01-01","CONFRATERNIZACAO","quinta-feira"]
["2032-02-09","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2032-02-10","TERCA-FEIRA CARNAVAL","terça-feira"]
["2032-03-26","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2032-04-21","TIRADENTES","quarta-feira"]
["2032-05-01","DIA DO TRABALHO","sábado"]
["2032-05-27","CORPUS CHRISTI","quinta-feira"]
["2032-09-07","INDEPENDENCIA","terça-feira"]
["2032-10-12","N.S.APARECIDA","terça-feira"]
["2032-11-02","FINADOS","terça-feira"]
["2032-11-15","PROC.DA REPUBLICA","segunda-feira"]
["2032-12-25","NATAL","sábado"]
["2033-01-01","CONFRATERNIZACAO","sábado"]
["2033-02-28","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2033-03-01","TERCA-FEIRA CARNAVAL","terça-feira"]
["2033-04-15","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2033-04-21","TIRADENTES","quinta-feira"]
["2033-05-01","DIA DO TRABALHO","domingo"]
["2033-06-16","CORPUS CHRISTI","quinta-feira"]
["2033-09-07","INDEPENDENCIA","quarta-feira"]
["2033-10-12","N.S.APARECIDA","quarta-feira"]
["2033-11-02","FINADOS","quarta-feira"]
["2033-11-15","PROC.DA REPUBLICA","terça-feira"]
["2033-12-25","NATAL","domingo"]
["2034-01-01","CONFRATERNIZACAO","domingo"]
["2034-02-20","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2034-02-21","TERCA-FEIRA CARNAVAL","terça-feira"]
["2034-04-07","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2034-04-21","TIRADENTES","sexta-feira"]
["2034-05-01","DIA DO TRABALHO","segunda-feira"]
["2034-06-08","CORPUS CHRISTI","quinta-feira"]
["2034-09-07","INDEPENDENCIA","quinta-feira"]
["2034-10-12","N.S.APARECIDA","quinta-feira"]
["2034-11-02","FINADOS","quinta-feira"]
["2034-11-15","PROC.DA REPUBLICA","quarta-feira"]
["2034-12-25","NATAL","segunda-feira"]
["2035-01-01","CONFRATERNIZACAO","segunda-feira"]
["2035-02-05","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2035-02-06","TERCA-FEIRA CARNAVAL","terça-feira"]
["2035-03-23","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2035-04-21","TIRADENTES","sábado"]
["2035-05-01","DIA DO TRABALHO","terça-feira"]
["2035-05-24","CORPUS CHRISTI","quinta-feira"]
["2035-09-07","INDEPENDENCIA","sexta-feira"]
["2035-10-12","N.S.APARECIDA","sexta-feira"]
["2035-11-02","FINADOS","sexta-feira"]
["2035-11-15","PROC.DA REPUBLICA","quinta-feira"]
["2035-12-25","NATAL","terça-feira"]
["2036-01-01","CONFRATERNIZACAO","terça-feira"]
["2036-02-25","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2036-02-26","TERCA-FEIRA CARNAVAL","terça-feira"]
["2036-04-11","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2036-04-21","TIRADENTES","segunda-feira"]
["2036-05-01","DIA DO TRABALHO","quinta-feira"]
["2036-06-12","CORPUS CHRISTI","quinta-feira"]
["2036-09-07","INDEPENDENCIA","domingo"]
["2036-10-12","N.S.APARECIDA","domingo"]
["2036-11-02","FINADOS","domingo"]
["2036-11-15","PROC.DA REPUBLICA","sábado"]
["2036-12-25","NATAL","quinta-feira"]
["2037-01-01","CONFRATERNIZACAO","quinta-feira"]
["2037-02-16","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2037-02-17","TERCA-FEIRA CARNAVAL","terça-feira"]
["2037-04-03","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2037-04-21","TIRADENTES","terça-feira"]
["2037-05-01","DIA DO TRABALHO","sexta-feira"]
["2037-06-04","CORPUS CHRISTI","quinta-feira"]
["2037-09-07","INDEPENDENCIA","segunda-feira"]
["2037-10-12","N.S.APARECIDA","segunda-feira"]
["2037-11-02","FINADOS","segunda-feira"]
["2037-11-15","PROC.DA REPUBLICA","domingo"]
["2037-12-25","NATAL","sexta-feira"]
["2038-01-01","CONFRATERNIZACAO","sexta-feira"]
["2038-03-08","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2038-03-09","TERCA-FEIRA CARNAVAL","terça-feira"]
["2038-04-21","TIRADENTES","quarta-feira"]
["2038-04-23","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2038-05-01","DIA DO TRABALHO","sábado"]
["2038-06-24","CORPUS CHRISTI","quinta-feira"]
["2038-09-07","INDEPENDENCIA","terça-feira"]
["2038-10-12","N.S.APARECIDA","terça-feira"]
["2038-11-02","FINADOS","terça-feira"]
["2038-11-15","PROC.DA REPUBLICA","segunda-feira"]
["2038-12-25","NATAL","sábado"]
["2039-01-01","CONFRATERNIZACAO","sábado"]
["2039-02-21","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2039-02-22","TERCA-FEIRA CARNAVAL","terça-feira"]
["2039-04-08","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2039-04-21","TIRADENTES","quinta-feira"]
["2039-05-01","DIA DO TRABALHO","domingo"]
["2039-06-09","CORPUS CHRISTI","quinta-feira"]
["2039-09-07","INDEPENDENCIA","quarta-feira"]
["2039-10-12","N.S.APARECIDA","quarta-feira"]
["2039-11-02","FINADOS","quarta-feira"]
["2039-11-15","PROC.DA REPUBLICA","terça-feira"]
["2039-12-25","NATAL","domingo"]
["2040-01-01","CONFRATERNIZACAO","domingo"]
["2040-02-13","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2040-02-14","TERCA-FEIRA CARNAVAL","terça-feira"]
["2040-03-30","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2040-04-21","TIRADENTES","sábado"]
["2040-05-01","DIA DO TRABALHO","terça-feira"]
["2040-05-31","CORPUS CHRISTI","quinta-feira"]
["2040-09-07","INDEPENDENCIA","sexta-feira"]
["2040-10-12","N.S.APARECIDA","sexta-feira"]
["2040-11-02","FINADOS","sexta-feira"]
["2040-11-15","PROC.DA REPUBLICA","quinta-feira"]
["2040-12-25","NATAL","terça-feira"]
["2041-01-01","CONFRATERNIZACAO","terça-feira"]
["2041-03-04","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2041-03-05","TERCA-FEIRA CARNAVAL","terça-feira"]
["2041-04-19","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2041-04-21","TIRADENTES","domingo"]
["2041-05-01","DIA DO TRABALHO","quarta-feira"]
["2041-06-20","CORPUS CHRISTI","quinta-feira"]
["2041-09-07","INDEPENDENCIA","sábado"]
["2041-10-12","N.S.APARECIDA","sábado"]
["2041-11-02","FINADOS","sábado"]
["2041-11-15","PROC.DA REPUBLICA","sexta-feira"]
["2041-12-25","NATAL","quarta-feira"]
["2042-01-01","CONFRATERNIZACAO","quarta-feira"]
["2042-02-17","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2042-02-18","TERCA-FEIRA CARNAVAL","terça-feira"]
["2042-04-04","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2042-04-21","TIRADENTES","segunda-feira"]
["2042-05-01","DIA DO TRABALHO","quinta-feira"]
["2042-06-05","CORPUS CHRISTI","quinta-feira"]
["2042-09-07","INDEPENDENCIA","domingo"]
["2042-10-12","N.S.APARECIDA","domingo"]
["2042-11-02","FINADOS","domingo"]
["2042-11-15","PROC.DA REPUBLICA","sábado"]
["2042-12-25","NATAL","quinta-feira"]
["2043-01-01","CONFRATERNIZACAO","quinta-feira"]
["2043-02-09","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2043-02-10","TERCA-FEIRA CARNAVAL","terça-feira"]
["2043-03-27","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2043-04-21","TIRADENTES","terça-feira"]
["2043-05-01","DIA DO TRABALHO","sexta-feira"]
["2043-05-28","CORPUS CHRISTI","quinta-feira"]
["2043-09-07","INDEPENDENCIA","segunda-feira"]
["2043-10-12","N.S.APARECIDA","segunda-feira"]
["2043-11-02","FINADOS","segunda-feira"]
["2043-11-15","PROC.DA REPUBLICA","domingo"]
["2043-12-25","NATAL","sexta-feira"]
["2044-01-01","CONFRATERNIZACAO","sexta-feira"]
["2044-02-29","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2044-03-01","TERCA-FEIRA CARNAVAL","terça-feira"]
["2044-04-15","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2044-04-21","TIRADENTES","quinta-feira"]
["2044-05-01","DIA DO TRABALHO","domingo"]
["2044-06-16","CORPUS CHRISTI","quinta-feira"]
["2044-09-07","INDEPENDENCIA","quarta-feira"]
["2044-10-12","N.S.APARECIDA","quarta-feira"]
["2044-11-02","FINADOS","quarta-feira"]
["2044-11-15","PROC.DA REPUBLICA","terça-feira"]
["2044-12-25","NATAL","domingo"]
["2045-01-01","CONFRATERNIZACAO","domingo"]
["2045-02-20","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2045-02-21","TERCA-FEIRA CARNAVAL","terça-feira"]
["2045-04-07","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2045-04-21","TIRADENTES","sexta-feira"]
["2045-05-01","DIA DO TRABALHO","segunda-feira"]
["2045-06-08","CORPUS CHRISTI","quinta-feira"]
["2045-09-07","INDEPENDENCIA","quinta-feira"]
["2045-10-12","N.S.APARECIDA","quinta-feira"]
["2045-11-02","FINADOS","quinta-feira"]
["2045-11-15","PROC.DA REPUBLICA","quarta-feira"]
["2045-12-25","NATAL","segunda-feira"]
["2046-01-01","CONFRATERNIZACAO","segunda-feira"]
["2046-02-05","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2046-02-06","TERCA-FEIRA CARNAVAL","terça-feira"]
["2046-03-23","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2046-04-21","TIRADENTES","sábado"]
["2046-05-01","DIA DO TRABALHO","terça-feira"]
["2046-05-24","CORPUS CHRISTI","quinta-feira"]
["2046-09-07","INDEPENDENCIA","sexta-feira"]
["2046-10-12","N.S.APARECIDA","sexta-feira"]
["2046-11-02","FINADOS","sexta-feira"]
["2046-11-15","PROC.DA REPUBLICA","quinta-feira"]
["2046-12-25","NATAL","terça-feira"]
["2047-01-01","CONFRATERNIZACAO","terça-feira"]
["2047-02-25","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2047-02-26","TERCA-FEIRA CARNAVAL","terça-feira"]
["2047-04-12","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2047-04-21","TIRADENTES","domingo"]
["2047-05-01","DIA DO TRABALHO","quarta-feira"]
["2047-06-13","CORPUS CHRISTI","quinta-feira"]
["2047-09-07","INDEPENDENCIA","sábado"]
["2047-10-12","N.S.APARECIDA","sábado"]
["2047-11-02","FINADOS","sábado"]
["2047-11-15","PROC.DA REPUBLICA","sexta-feira"]
["2047-12-25","NATAL","quarta-feira"]
["2048-01-01","CONFRATERNIZACAO","quarta-feira"]
["2048-02-17","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2048-02-18","TERCA-FEIRA CARNAVAL","terça-feira"]
["2048-04-03","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2048-04-21","TIRADENTES","terça-feira"]
["2048-05-01","DIA DO TRABALHO","sexta-feira"]
["2048-06-04","CORPUS CHRISTI","quinta-feira"]
["2048-09-07","INDEPENDENCIA","segunda-feira"]
["2048-10-12","N.S.APARECIDA","segunda-feira"]
["2048-11-02","FINADOS","segunda-feira"]
["2048-11-15","PROC.DA REPUBLICA","domingo"]
["2048-12-25","NATAL","sexta-feira"]
["2049-01-01","CONFRATERNIZACAO","sexta-feira"]
["2049-03-01","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2049-03-02","TERCA-FEIRA CARNAVAL","terça-feira"]
["2049-04-16","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2049-04-21","TIRADENTES","quarta-feira"]
["2049-05-01","DIA DO TRABALHO","sábado"]
["2049-06-17","CORPUS CHRISTI","quinta-feira"]
["2049-09-07","INDEPENDENCIA","terça-feira"]
["2049-10-12","N.S.APARECIDA","terça-feira"]
["2049-11-02","FINADOS","terça-feira"]
["2049-11-15","PROC.DA REPUBLICA","segunda-feira"]
["2049-12-25","NATAL","sábado"]
["2050-01-01","CONFRATERNIZACAO","sábado"]
["2050-02-21","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2050-02-22","TERCA-FEIRA CARNAVAL","terça-feira"]
["2050-04-08","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2050-04-21","TIRADENTES","quinta-feira"]
["2050-05-01","DIA DO TRABALHO","domingo"]
["2050-06-09","CORPUS CHRISTI","quinta-feira"]
["2050-09-07","INDEPENDENCIA","quarta-feira"]
["2050-10-12","N.S.APARECIDA","quarta-feira"]
["2050-11-02","FINADOS","quarta-feira"]
["2050-11-15","PROC.DA REPUBLICA","terça-feira"]
["2050-12-25","NATAL","domingo"]
["2051-01-01","CONFRATERNIZACAO","domingo"]
["2051-02-13","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2051-02-14","TERCA-FEIRA CARNAVAL","terça-feira"]
["2051-03-31","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2051-04-21","TIRADENTES","sexta-feira"]
["2051-05-01","DIA DO TRABALHO","segunda-feira"]
["2051-06-01","CORPUS CHRISTI","quinta-feira"]
["2051-09-07","INDEPENDENCIA","quinta-feira"]
["2051-10-12","N.S.APARECIDA","quinta-feira"]
["2051-11-02","FINADOS","quinta-feira"]
["2051-11-15","PROC.DA REPUBLICA","quarta-feira"]
["2051-12-25","NATAL","segunda-feira"]
["2052-01-01","CONFRATERNIZACAO","segunda-feira"]
["2052-03-04","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2052-03-05","TERCA-FEIRA CARNAVAL","terça-feira"]
["2052-04-19","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2052-04-21","TIRADENTES","domingo"]
["2052-05-01","DIA DO TRABALHO","quarta-feira"]
["2052-06-20","CORPUS CHRISTI","quinta-feira"]
["2052-09-07","INDEPENDENCIA","sábado"]
["2052-10-12","N.S.APARECIDA","sábado"]
["2052-11-02","FINADOS","sábado"]
["2052-11-15","PROC.DA REPUBLICA","sexta-feira"]
["2052-12-25","NATAL","quarta-feira"]
["2053-01-01","CONFRATERNIZACAO","quarta-feira"]
["2053-02-17","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2053-02-18","TERCA-FEIRA CARNAVAL","terça-feira"]
["2053-04-04","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2053-04-21","TIRADENTES","segunda-feira"]
["2053-05-01","DIA DO TRABALHO","quinta-feira"]
["2053-06-05","CORPUS CHRISTI","quinta-feira"]
["2053-09-07","INDEPENDENCIA","domingo"]
["2053-10-12","N.S.APARECIDA","domingo"]
["2053-11-02","FINADOS","domingo"]
["2053-11-15","PROC.DA REPUBLICA","sábado"]
["2053-12-25","NATAL","quinta-feira"]
["2054-01-01","CONFRATERNIZACAO","quinta-feira"]
["2054-02-09","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2054-02-10","TERCA-FEIRA CARNAVAL","terça-feira"]
["2054-03-27","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2054-04-21","TIRADENTES","terça-feira"]
["2054-05-01","DIA DO TRABALHO","sexta-feira"]
["2054-05-28","CORPUS CHRISTI","quinta-feira"]
["2054-09-07","INDEPENDENCIA","segunda-feira"]
["2054-10-12","N.S.APARECIDA","segunda-feira"]
["2054-11-02","FINADOS","segunda-feira"]
["2054-11-15","PROC.DA REPUBLICA","domingo"]
["2054-12-25","NATAL","sexta-feira"]
["2055-01-01","CONFRATERNIZACAO","sexta-feira"]
["2055-03-01","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2055-03-02","TERCA-FEIRA CARNAVAL","terça-feira"]
["2055-04-16","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2055-04-21","TIRADENTES","quarta-feira"]
["2055-05-01","DIA DO TRABALHO","sábado"]
["2055-06-17","CORPUS CHRISTI","quinta-feira"]
["2055-09-07","INDEPENDENCIA","terça-feira"]
["2055-10-12","N.S.APARECIDA","terça-feira"]
["2055-11-02","FINADOS","terça-feira"]
["2055-11-15","PROC.DA REPUBLICA","segunda-feira"]
["2055-12-25","NATAL","sábado"]
["2056-01-01","CONFRATERNIZACAO","sábado"]
["2056-02-14","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2056-02-15","TERCA-FEIRA CARNAVAL","terça-feira"]
["2056-03-31","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2056-04-21","TIRADENTES","sexta-feira"]
["2056-05-01","DIA DO TRABALHO","segunda-feira"]
["2056-06-01","CORPUS CHRISTI","quinta-feira"]
["2056-09-07","INDEPENDENCIA","quinta-feira"]
["2056-10-12","N.S.APARECIDA","quinta-feira"]
["2056-11-02","FINADOS","quinta-feira"]
["2056-11-15","PROC.DA REPUBLICA","quarta-feira"]
["2056-12-25","NATAL","segunda-feira"]
["2057-01-01","CONFRATERNIZACAO","segunda-feira"]
["2057-03-05","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2057-03-06","TERCA-FEIRA CARNAVAL","terça-feira"]
["2057-04-20","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2057-04-21","TIRADENTES","sábado"]
["2057-05-01","DIA DO TRABALHO","terça-feira"]
["2057-06-21","CORPUS CHRISTI","quinta-feira"]
["2057-09-07","INDEPENDENCIA","sexta-feira"]
["2057-10-12","N.S.APARECIDA","sexta-feira"]
["2057-11-02","FINADOS","sexta-feira"]
["2057-11-15","PROC.DA REPUBLICA","quinta-feira"]
["2057-12-25","NATAL","terça-feira"]
["2058-01-01","CONFRATERNIZACAO","terça-feira"]
["2058-02-25","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2058-02-26","TERCA-FEIRA CARNAVAL","terça-feira"]
["2058-04-12","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2058-04-21","TIRADENTES","domingo"]
["2058-05-01","DIA DO TRABALHO","quarta-feira"]
["2058-06-13","CORPUS CHRISTI","quinta-feira"]
["2058-09-07","INDEPENDENCIA","sábado"]
["2058-10-12","N.S.APARECIDA","sábado"]
["2058-11-02","FINADOS","sábado"]
["2058-11-15","PROC.DA REPUBLICA","sexta-feira"]
["2058-12-25","NATAL","quarta-feira"]
["2059-01-01","CONFRATERNIZACAO","quarta-feira"]
["2059-02-10","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2059-02-11","TERCA-FEIRA CARNAVAL","terça-feira"]
["2059-03-28","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2059-04-21","TIRADENTES","segunda-feira"]
["2059-05-01","DIA DO TRABALHO","quinta-feira"]
["2059-05-29","CORPUS CHRISTI","quinta-feira"]
["2059-09-07","INDEPENDENCIA","domingo"]
["2059-10-12","N.S.APARECIDA","domingo"]
["2059-11-02","FINADOS","domingo"]
["2059-11-15","PROC.DA REPUBLICA","sábado"]
["2059-12-25","NATAL","quinta-feira"]
["2060-01-01","CONFRATERNIZACAO","quinta-feira"]
["2060-03-01","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2060-03-02","TERCA-FEIRA CARNAVAL","terça-feira"]
["2060-04-16","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2060-04-21","TIRADENTES","quarta-feira"]
["2060-05-01","DIA DO TRABALHO","sábado"]
["2060-06-17","CORPUS CHRISTI","quinta-feira"]
["2060-09-07","INDEPENDENCIA","terça-feira"]
["2060-10-12","N.S.APARECIDA","terça-feira"]
["2060-11-02","FINADOS","terça-feira"]
["2060-11-15","PROC.DA REPUBLICA","segunda-feira"]
["2060-12-25","NATAL","sábado"]
["2061-01-01","CONFRATERNIZACAO","sábado"]
["2061-02-21","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2061-02-22","TERCA-FEIRA CARNAVAL","terça-feira"]
["2061-04-08","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2061-04-21","TIRADENTES","quinta-feira"]
["2061-05-01","DIA DO TRABALHO","domingo"]
["2061-06-09","CORPUS CHRISTI","quinta-feira"]
["2061-09-07","INDEPENDENCIA","quarta-feira"]
["2061-10-12","N.S.APARECIDA","quarta-feira"]
["2061-11-02","FINADOS","quarta-feira"]
["2061-11-15","PROC.DA REPUBLICA","terça-feira"]
["2061-12-25","NATAL","domingo"]
["2062-01-01","CONFRATERNIZACAO","domingo"]
["2062-02-06","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2062-02-07","TERCA-FEIRA CARNAVAL","terça-feira"]
["2062-03-24","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2062-04-21","TIRADENTES","sexta-feira"]
["2062-05-01","DIA DO TRABALHO","segunda-feira"]
["2062-05-25","CORPUS CHRISTI","quinta-feira"]
["2062-09-07","INDEPENDENCIA","quinta-feira"]
["2062-10-12","N.S.APARECIDA","quinta-feira"]
["2062-11-02","FINADOS","quinta-feira"]
["2062-11-15","PROC.DA REPUBLICA","quarta-feira"]
["2062-12-25","NATAL","segunda-feira"]
["2063-01-01","CONFRATERNIZACAO","segunda-feira"]
["2063-02-26","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2063-02-27","TERCA-FEIRA CARNAVAL","terça-feira"]
["2063-04-13","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2063-04-21","TIRADENTES","sábado"]
["2063-05-01","DIA DO TRABALHO","terça-feira"]
["2063-06-14","CORPUS CHRISTI","quinta-feira"]
["2063-09-07","INDEPENDENCIA","sexta-feira"]
["2063-10-12","N.S.APARECIDA","sexta-feira"]
["2063-11-02","FINADOS","sexta-feira"]
["2063-11-15","PROC.DA REPUBLICA","quinta-feira"]
["2063-12-25","NATAL","terça-feira"]
["2064-01-01","CONFRATERNIZACAO","terça-feira"]
["2064-02-18","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2064-02-19","TERCA-FEIRA CARNAVAL","terça-feira"]
["2064-04-04","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2064-04-21","TIRADENTES","segunda-feira"]
["2064-05-01","DIA DO TRABALHO","quinta-feira"]
["2064-06-05","CORPUS CHRISTI","quinta-feira"]
["2064-09-07","INDEPENDENCIA","domingo"]
["2064-10-12","N.S.APARECIDA","domingo"]
["2064-11-02","FINADOS","domingo"]
["2064-11-15","PROC.DA REPUBLICA","sábado"]
["2064-12-25","NATAL","quinta-feira"]
["2065-01-01","CONFRATERNIZACAO","quinta-feira"]
["2065-02-09","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2065-02-10","TERCA-FEIRA CARNAVAL","terça-feira"]
["2065-03-27","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2065-04-21","TIRADENTES","terça-feira"]
["2065-05-01","DIA DO TRABALHO","sexta-feira"]
["2065-05-28","CORPUS CHRISTI","quinta-feira"]
["2065-09-07","INDEPENDENCIA","segunda-feira"]
["2065-10-12","N.S.APARECIDA","segunda-feira"]
["2065-11-02","FINADOS","segunda-feira"]
["2065-11-15","PROC.DA REPUBLICA","domingo"]
["2065-12-25","NATAL","sexta-feira"]
["2066-01-01","CONFRATERNIZACAO","sexta-feira"]
["2066-02-22","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2066-02-23","TERCA-FEIRA CARNAVAL","terça-feira"]
["2066-04-09","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2066-04-21","TIRADENTES","quarta-feira"]
["2066-05-01","DIA DO TRABALHO","sábado"]
["2066-06-10","CORPUS CHRISTI","quinta-feira"]
["2066-09-07","INDEPENDENCIA","terça-feira"]
["2066-10-12","N.S.APARECIDA","terça-feira"]
["2066-11-02","FINADOS","terça-feira"]
["2066-11-15","PROC.DA REPUBLICA","segunda-feira"]
["2066-12-25","NATAL","sábado"]
["2067-01-01","CONFRATERNIZACAO","sábado"]
["2067-02-14","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2067-02-15","TERCA-FEIRA CARNAVAL","terça-feira"]
["2067-04-01","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2067-04-21","TIRADENTES","quinta-feira"]
["2067-05-01","DIA DO TRABALHO","domingo"]
["2067-06-02","CORPUS CHRISTI","quinta-feira"]
["2067-09-07","INDEPENDENCIA","quarta-feira"]
["2067-10-12","N.S.APARECIDA","quarta-feira"]
["2067-11-02","FINADOS","quarta-feira"]
["2067-11-15","PROC.DA REPUBLICA","terça-feira"]
["2067-12-25","NATAL","domingo"]
["2068-01-01","CONFRATERNIZACAO","domingo"]
["2068-03-05","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2068-03-06","TERCA-FEIRA CARNAVAL","terça-feira"]
["2068-04-20","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2068-04-21","TIRADENTES","sábado"]
["2068-05-01","DIA DO TRABALHO","terça-feira"]
["2068-06-21","CORPUS CHRISTI","quinta-feira"]
["2068-09-07","INDEPENDENCIA","sexta-feira"]
["2068-10-12","N.S.APARECIDA","sexta-feira"]
["2068-11-02","FINADOS","sexta-feira"]
["2068-11-15","PROC.DA REPUBLICA","quinta-feira"]
["2068-12-25","NATAL","terça-feira"]
["2069-01-01","CONFRATERNIZACAO","terça-feira"]
["2069-02-25","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2069-02-26","TERCA-FEIRA CARNAVAL","terça-feira"]
["2069-04-12","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2069-04-21","TIRADENTES","domingo"]
["2069-05-01","DIA DO TRABALHO","quarta-feira"]
["2069-06-13","CORPUS CHRISTI","quinta-feira"]
["2069-09-07","INDEPENDENCIA","sábado"]
["2069-10-12","N.S.APARECIDA","sábado"]
["2069-11-02","FINADOS","sábado"]
["2069-11-15","PROC.DA REPUBLICA","sexta-feira"]
["2069-12-25","NATAL","quarta-feira"]
["2070-01-01","CONFRATERNIZACAO","quarta-feira"]
["2070-02-10","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2070-02-11","TERCA-FEIRA CARNAVAL","terça-feira"]
["2070-03-28","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2070-04-21","TIRADENTES","segunda-feira"]
["2070-05-01","DIA DO TRABALHO","quinta-feira"]
["2070-05-29","CORPUS CHRISTI","quinta-feira"]
["2070-09-07","INDEPENDENCIA","domingo"]
["2070-10-12","N.S.APARECIDA","domingo"]
["2070-11-02","FINADOS","domingo"]
["2070-11-15","PROC.DA REPUBLICA","sábado"]
["2070-12-25","NATAL","quinta-feira"]
["2071-01-01","CONFRATERNIZACAO","quinta-feira"]
["2071-03-02","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2071-03-03","TERCA-FEIRA CARNAVAL","terça-feira"]
["2071-04-17","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2071-04-21","TIRADENTES","terça-feira"]
["2071-05-01","DIA DO TRABALHO","sexta-feira"]
["2071-06-18","CORPUS CHRISTI","quinta-feira"]
["2071-09-07","INDEPENDENCIA","segunda-feira"]
["2071-10-12","N.S.APARECIDA","segunda-feira"]
["2071-11-02","FINADOS","segunda-feira"]
["2071-11-15","PROC.DA REPUBLICA","domingo"]
["2071-12-25","NATAL","sexta-feira"]
["2072-01-01","CONFRATERNIZACAO","sexta-feira"]
["2072-02-22","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2072-02-23","TERCA-FEIRA CARNAVAL","terça-feira"]
["2072-04-08","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2072-04-21","TIRADENTES","quinta-feira"]
["2072-05-01","DIA DO TRABALHO","domingo"]
["2072-06-09","CORPUS CHRISTI","quinta-feira"]
["2072-09-07","INDEPENDENCIA","quarta-feira"]
["2072-10-12","N.S.APARECIDA","quarta-feira"]
["2072-11-02","FINADOS","quarta-feira"]
["2072-11-15","PROC.DA REPUBLICA","terça-feira"]
["2072-12-25","NATAL","domingo"]
["2073-01-01","CONFRATERNIZACAO","domingo"]
["2073-02-06","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2073-02-07","TERCA-FEIRA CARNAVAL","terça-feira"]
["2073-03-24","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2073-04-21","TIRADENTES","sexta-feira"]
["2073-05-01","DIA DO TRABALHO","segunda-feira"]
["2073-05-25","CORPUS CHRISTI","quinta-feira"]
["2073-09-07","INDEPENDENCIA","quinta-feira"]
["2073-10-12","N.S.APARECIDA","quinta-feira"]
["2073-11-02","FINADOS","quinta-feira"]
["2073-11-15","PROC.DA REPUBLICA","quarta-feira"]
["2073-12-25","NATAL","segunda-feira"]
["2074-01-01","CONFRATERNIZACAO","segunda-feira"]
["2074-02-26","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2074-02-27","TERCA-FEIRA CARNAVAL","terça-feira"]
["2074-04-13","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2074-04-21","TIRADENTES","sábado"]
["2074-05-01","DIA DO TRABALHO","terça-feira"]
["2074-06-14","CORPUS CHRISTI","quinta-feira"]
["2074-09-07","INDEPENDENCIA","sexta-feira"]
["2074-10-12","N.S.APARECIDA","sexta-feira"]
["2074-11-02","FINADOS","sexta-feira"]
["2074-11-15","PROC.DA REPUBLICA","quinta-feira"]
["2074-12-25","NATAL","terça-feira"]
["2075-01-01","CONFRATERNIZACAO","terça-feira"]
["2075-02-18","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2075-02-19","TERCA-FEIRA CARNAVAL","terça-feira"]
["2075-04-05","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2075-04-21","TIRADENTES","domingo"]
["2075-05-01","DIA DO TRABALHO","quarta-feira"]
["2075-06-06","CORPUS CHRISTI","quinta-feira"]
["2075-09-07","INDEPENDENCIA","sábado"]
["2075-10-12","N.S.APARECIDA","sábado"]
["2075-11-02","FINADOS","sábado"]
["2075-11-15","PROC.DA REPUBLICA","sexta-feira"]
["2075-12-25","NATAL","quarta-feira"]
["2076-01-01","CONFRATERNIZACAO","quarta-feira"]
["2076-03-02","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2076-03-03","TERCA-FEIRA CARNAVAL","terça-feira"]
["2076-04-17","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2076-04-21","TIRADENTES","terça-feira"]
["2076-05-01","DIA DO TRABALHO","sexta-feira"]
["2076-06-18","CORPUS CHRISTI","quinta-feira"]
["2076-09-07","INDEPENDENCIA","segunda-feira"]
["2076-10-12","N.S.APARECIDA","segunda-feira"]
["2076-11-02","FINADOS","segunda-feira"]
["2076-11-15","PROC.DA REPUBLICA","domingo"]
["2076-12-25","NATAL","sexta-feira"]
["2077-01-01","CONFRATERNIZACAO","sexta-feira"]
["2077-02-22","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2077-02-23","TERCA-FEIRA CARNAVAL","terça-feira"]
["2077-04-09","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2077-04-21","TIRADENTES","quarta-feira"]
["2077-05-01","DIA DO TRABALHO","sábado"]
["2077-06-10","CORPUS CHRISTI","quinta-feira"]
["2077-09-07","INDEPENDENCIA","terça-feira"]
["2077-10-12","N.S.APARECIDA","terça-feira"]
["2077-11-02","FINADOS","terça-feira"]
["2077-11-15","PROC.DA REPUBLICA","segunda-feira"]
["2077-12-25","NATAL","sábado"]
["2078-01-01","CONFRATERNIZACAO","sábado"]
["2078-02-14","SEGUNDA-FEIRA CARNAV","segunda-feira"]
["2078-02-15","TERCA-FEIRA CARNAVAL","terça-feira"]
["2078-04-01","SEXTA-FEIRA PAIXAO","sexta-feira"]
["2078-04-21","TIRADENTES","quinta-feira"]
["2078-05-01","DIA DO TRABALHO","domingo"]
["2078-06-02","CORPUS CHRISTI","quinta-feira"]
["2078-09-07","INDEPENDENCIA","quarta-feira"]
["2078-10-12","N.S.APARECIDA","quarta-feira"]
["2078-11-02","FINADOS","quarta-feira"]
["2078-11-15","PROC.DA REPUBLICA","terça-feira"]
["2078-12-25","NATAL","domingo"]